| 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. |
|
|
|
https://spbrunner.com/stocks.html |
|
https://spbrunner.blogspot.com/ |
Q1 2024 |
|
|
|
|
|
|
|
|
|
|
| Exco Technologies Ltd |
|
|
|
|
TSX: |
XTC |
OTC: |
EXCOF |
http://www.excocorp.com/ |
Fiscal Yr: |
Sep 30 |
12/31/23 |
<-estimates |
|
|
|
|
|
|
|
|
|
| Year |
9/30/11 |
9/30/12 |
9/30/13 |
9/30/14 |
9/30/15 |
9/30/16 |
9/30/17 |
9/30/18 |
9/30/19 |
9/30/20 |
9/30/21 |
9/30/22 |
9/30/23 |
9/30/24 |
9/30/25 |
9/30/26 |
|
Value |
Description |
#Y |
Item |
Total G |
|
|
| Accounting Rules |
GAAP |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
IRFS |
|
|
|
|
Accounting Rules |
|
|
|
| Split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Split |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs |
|
|
210.252 |
327.404 |
437.42 |
521.38 |
$520.9 |
$524.2 |
$471.4 |
$380.9 |
$412.6 |
$464.7 |
$584.8 |
|
|
|
|
178.14% |
<-Total Growth |
10 |
Costs |
|
|
|
| Increase |
|
|
|
55.72% |
33.60% |
19.19% |
-0.09% |
0.62% |
-10.07% |
-19.20% |
8.32% |
12.64% |
25.83% |
|
|
|
|
8.32% |
<-Median-> |
9 |
Increase |
|
|
|
| Cost to Revenue Ratio |
|
|
0.86 |
0.89 |
0.88 |
0.89 |
0.89 |
0.91 |
0.93 |
0.92 |
0.89 |
0.95 |
0.94 |
|
|
|
|
0.89 |
<-Median-> |
10 |
Cost to Revenue Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$648 |
<-12 mths |
4.68% |
|
|
|
|
|
|
|
|
| Revenue* |
$199.6 |
$242.5 |
$244.6 |
$368.3 |
$498.3 |
$589.0 |
$584.2 |
$575.6 |
$507.3 |
$412.3 |
$461.2 |
$489.9 |
$619.3 |
$674 |
$718 |
$752 |
|
153.18% |
<-Total Growth |
10 |
Revenue |
|
|
|
| Increase |
20.60% |
21.50% |
0.86% |
50.55% |
35.31% |
18.20% |
-0.81% |
-1.48% |
-11.85% |
-18.73% |
11.85% |
6.24% |
26.40% |
8.83% |
6.53% |
4.74% |
|
9.73% |
<-IRR #YR-> |
10 |
Revenue |
153.18% |
|
|
| 5 year Running Average |
$182 |
$191 |
$199 |
$244 |
$311 |
$389 |
$457 |
$523 |
$551 |
$534 |
$508 |
$489 |
$498 |
$531 |
$592 |
$651 |
|
1.48% |
<-IRR #YR-> |
5 |
Revenue |
7.60% |
|
|
| Revenue per Share |
$4.87 |
$5.97 |
$6.01 |
$8.74 |
$11.76 |
$13.84 |
$13.75 |
$13.76 |
$12.52 |
$10.50 |
$11.74 |
$12.59 |
$15.92 |
$17.32 |
$18.45 |
$19.33 |
|
9.60% |
<-IRR #YR-> |
10 |
5 yr Running Average |
150.02% |
|
|
| Increase |
20.46% |
22.51% |
0.64% |
45.44% |
34.61% |
17.64% |
-0.65% |
0.07% |
-8.99% |
-16.13% |
11.85% |
7.22% |
26.40% |
8.83% |
6.53% |
4.74% |
|
-0.98% |
<-IRR #YR-> |
5 |
5 yr Running Average |
-4.79% |
|
|
| 5 year Running Average |
$4.45 |
$4.67 |
$4.89 |
$5.93 |
$7.47 |
$9.26 |
$10.82 |
$12.37 |
$13.12 |
$12.87 |
$12.45 |
$12.22 |
$12.65 |
$13.61 |
$15.20 |
$16.72 |
|
10.23% |
<-IRR #YR-> |
10 |
Revenue per Share |
164.91% |
|
|
| P/S (Price/Sales) Med |
0.77 |
0.72 |
0.97 |
1.14 |
1.15 |
1.06 |
0.69 |
0.70 |
0.69 |
0.64 |
0.77 |
0.72 |
0.50 |
0.43 |
0.04 |
0.00 |
|
2.96% |
<-IRR #YR-> |
5 |
Revenue per Share |
15.70% |
|
|
| P/S (Price/Sales) Close |
0.69 |
0.75 |
1.08 |
1.16 |
1.24 |
0.87 |
0.49 |
0.69 |
0.59 |
0.63 |
0.84 |
0.61 |
0.47 |
0.43 |
0.41 |
0.66 |
|
9.98% |
<-IRR #YR-> |
10 |
5 yr Running Average |
158.97% |
|
|
| *Revenue in M CDN $ |
|
|
|
|
P/S Med |
20 yr |
0.74 |
15 yr |
0.72 |
10 yr |
0.66 |
5 yr |
0.61 |
|
-33.99% |
Diff M/C |
|
0.46% |
<-IRR #YR-> |
5 |
5 yr Running Average |
2.31% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$244.6 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$619.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$575.6 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$619.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$199 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$523 |
$0 |
$0 |
$0 |
$0 |
$498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.01 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$15.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$13.76 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$15.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.89 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$12.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.76 |
<-12 mths |
11.76% |
|
|
|
|
|
|
|
|
| Adjusted EPS or not |
|
|
Adj |
Adj |
|
Adj |
Adj |
|
Adj |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted Profit CDN$ |
$14.8 |
$24.4 |
$25.2 |
$34.6 |
$40.8 |
$44.0 |
$44.0 |
$42.3 |
$33.0 |
$27.4 |
$38.5 |
$19.2 |
$26.3 |
|
|
|
|
4.30% |
<-Total Growth |
10 |
Adjusted Profit CDN$ |
They sometimes have adjusted |
| Return on Equity ROE |
11.29% |
17.01% |
15.35% |
17.07% |
16.64% |
15.74% |
14.59% |
12.81% |
10.02% |
8.29% |
11.16% |
5.50% |
7.08% |
|
|
|
|
11.99% |
<-Median-> |
10 |
Return on Equity ROE |
earnings and sometimes not. |
| 5Yr Median |
|
8.45% |
11.29% |
15.35% |
16.64% |
16.64% |
15.74% |
15.74% |
14.59% |
12.81% |
11.16% |
10.02% |
8.29% |
|
|
|
|
14.97% |
<-Median-> |
10 |
5Yr Median |
TD |
|
|
| Basic |
$0.36 |
$0.60 |
$0.62 |
$0.83 |
$0.96 |
$1.04 |
$1.03 |
$1.00 |
$0.80 |
$0.69 |
$0.98 |
$0.49 |
$0.68 |
|
|
|
|
9.68% |
<-Total Growth |
10 |
AEPS |
|
|
|
| AEPS* Dilued |
$0.36 |
$0.60 |
$0.61 |
$0.83 |
$0.96 |
$1.03 |
$1.03 |
$1.00 |
$0.80 |
$0.69 |
$0.98 |
$0.49 |
$0.68 |
$0.87 |
$1.14 |
$1.40 |
|
11.48% |
<-Total Growth |
10 |
AEPS |
|
|
|
| Increase |
44.00% |
66.67% |
1.67% |
36.07% |
15.66% |
7.29% |
0.00% |
-2.91% |
-20.00% |
-13.75% |
42.03% |
-50.00% |
38.78% |
27.94% |
31.03% |
22.81% |
|
10 |
0 |
10 |
Years of Data, EPS P or N |
|
|
|
| 5 year Running Average |
|
$0.09 |
$0.28 |
$0.53 |
$0.67 |
$0.81 |
$0.89 |
$0.97 |
$0.96 |
$0.91 |
$0.90 |
$0.79 |
$0.73 |
$0.74 |
$0.83 |
$0.92 |
|
1.09% |
<-IRR #YR-> |
10 |
AEPS |
|
|
|
| AEPS Yield |
10.78% |
13.39% |
9.43% |
8.18% |
6.60% |
8.51% |
15.40% |
10.58% |
10.88% |
10.49% |
9.89% |
6.36% |
9.12% |
11.58% |
15.18% |
10.98% |
|
-7.42% |
<-IRR #YR-> |
5 |
AEPS |
|
|
|
| Payout Ratio |
29.17% |
22.50% |
28.28% |
23.49% |
23.96% |
26.21% |
30.10% |
33.50% |
44.38% |
54.35% |
40.31% |
84.69% |
61.76% |
48.28% |
36.84% |
30.00% |
|
10.11% |
<-IRR #YR-> |
10 |
5 yr Running Average |
|
|
|
| 5 year Running Average |
|
101.11% |
40.29% |
25.85% |
24.93% |
24.88% |
26.40% |
27.63% |
31.12% |
36.15% |
39.33% |
47.35% |
53.85% |
54.58% |
49.76% |
45.74% |
|
-5.58% |
<-IRR #YR-> |
5 |
5 yr Running Average |
|
|
|
| Price/AEPS Median |
10.40 |
7.13 |
9.53 |
12.02 |
14.06 |
14.19 |
9.26 |
9.61 |
10.83 |
9.75 |
9.20 |
18.52 |
11.64 |
8.60 |
0.61 |
0.00 |
|
11.24 |
<-Median-> |
10 |
Price/AEPS Median |
|
|
|
| Price/AEPS High |
12.31 |
8.83 |
11.20 |
15.06 |
18.72 |
16.89 |
12.24 |
10.48 |
12.75 |
12.67 |
11.67 |
21.33 |
13.09 |
9.16 |
0.00 |
0.00 |
|
12.92 |
<-Median-> |
10 |
Price/AEPS High |
|
|
|
| Price/AEPS Low |
8.50 |
5.42 |
7.87 |
8.98 |
9.40 |
11.49 |
6.28 |
8.73 |
8.91 |
6.84 |
6.73 |
15.71 |
10.19 |
8.05 |
0.00 |
0.00 |
|
8.94 |
<-Median-> |
10 |
Price/AEPS Low |
|
|
|
| Price/AEPS Close |
9.28 |
7.47 |
10.61 |
12.23 |
15.15 |
11.75 |
6.50 |
9.45 |
9.19 |
9.54 |
10.11 |
15.71 |
10.97 |
8.63 |
6.59 |
9.11 |
|
10.54 |
<-Median-> |
10 |
Price/AEPS Close |
|
|
|
| Trailing P/AEPS Close |
13.36 |
12.44 |
10.78 |
16.64 |
17.52 |
12.60 |
6.50 |
9.17 |
7.35 |
8.23 |
14.36 |
7.86 |
15.22 |
11.04 |
8.63 |
11.18 |
|
10.89 |
<-Median-> |
10 |
Trailing P/AEPS Close |
|
|
|
| Median Values |
|
DPR |
10 Yrs |
36.90% |
5 Yrs |
54.35% |
P/CF |
5 Yrs |
in order |
10.83 |
12.75 |
8.91 |
10.11 |
|
-20.30% |
Diff M/C |
|
|
|
|
DPR 75% to 95% best |
|
|
|
| * Adjusted Earnings per
Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.61 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.28 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.97 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.76 |
<-12 mths |
11.76% |
|
|
|
|
|
|
|
|
| Pre-split '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS Basic |
$0.36 |
$0.60 |
$0.58 |
$0.74 |
$0.96 |
$1.12 |
$1.00 |
$1.00 |
$0.65 |
$0.69 |
$0.98 |
$0.49 |
$0.68 |
|
|
|
|
17.24% |
<-Total Growth |
10 |
EPS Basic |
|
|
|
| Pre-split '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS Diluted* |
$0.36 |
$0.60 |
$0.58 |
$0.73 |
$0.96 |
$1.11 |
$1.00 |
$1.00 |
$0.65 |
$0.69 |
$0.98 |
$0.49 |
$0.68 |
$0.87 |
$1.14 |
$1.40 |
|
17.24% |
<-Total Growth |
10 |
EPS Diluted |
|
|
|
| Increase |
44.00% |
66.67% |
-3.33% |
25.86% |
31.51% |
15.63% |
-9.91% |
0.00% |
-35.00% |
6.15% |
42.03% |
-50.00% |
38.78% |
27.94% |
31.03% |
22.81% |
|
10 |
0 |
10 |
Years of Data, EPS P or N |
100.00% |
|
|
| Earnings Yield |
10.8% |
13.4% |
9.0% |
7.2% |
6.6% |
9.2% |
14.9% |
10.6% |
8.8% |
10.5% |
9.9% |
6.4% |
9.1% |
11.6% |
15.2% |
11.0% |
|
1.60% |
<-IRR #YR-> |
10 |
Earnings per Share |
17.24% |
|
|
| 5 year Running Average |
-$0.02 |
$0.09 |
$0.27 |
$0.50 |
$0.65 |
$0.80 |
$0.88 |
$0.96 |
$0.94 |
$0.89 |
$0.86 |
$0.76 |
$0.70 |
$0.74 |
$0.83 |
$0.92 |
|
-7.42% |
<-IRR #YR-> |
5 |
Earnings per Share |
-32.00% |
|
|
| 10 year Running Average |
$0.12 |
$0.14 |
$0.16 |
$0.21 |
$0.28 |
$0.39 |
$0.48 |
$0.62 |
$0.72 |
$0.77 |
$0.83 |
$0.82 |
$0.83 |
$0.84 |
$0.86 |
$0.89 |
|
9.88% |
<-IRR #YR-> |
10 |
5 yr Running Average |
156.62% |
|
|
| * Diluted ESP per
share |
|
|
|
|
|
|
|
|
E/P |
10 Yrs |
9.14% |
5Yrs |
9.12% |
|
|
|
|
-6.18% |
<-IRR #YR-> |
5 |
5 yr Running Average |
-27.29% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.58 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.27 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.96 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend* |
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.420 |
|
|
|
|
no estimates |
|
Dividend* |
|
|
|
| Increase |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00% |
|
|
|
|
given |
|
Increase |
|
|
|
| Payout Ratio EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
48.28% |
|
|
|
|
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% |
<-Median-> |
10 |
Special Dividends |
|
|
|
| Dividend* |
$0.11 |
$0.14 |
$0.17 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.375 |
$0.395 |
$0.415 |
$0.420 |
$0.420 |
$0.420 |
$0.420 |
|
143.48% |
<-Total Growth |
10 |
Dividends |
|
|
|
| Increase |
35.48% |
28.57% |
27.78% |
13.04% |
17.95% |
17.39% |
14.81% |
8.06% |
5.97% |
5.63% |
5.33% |
5.06% |
1.20% |
0.00% |
0.00% |
0.00% |
|
17 |
0 |
20 |
Years of data, Count P, N |
85.00% |
|
|
| Average Increases 5 Year
Running |
16.48% |
18.19% |
21.25% |
23.12% |
24.57% |
20.95% |
18.20% |
14.25% |
12.84% |
10.37% |
7.96% |
6.01% |
4.64% |
3.45% |
2.32% |
1.25% |
|
13.55% |
<-Median-> |
10 |
Average Incr 5 Year Running |
|
|
| Dividends 5 Yr Running |
$0.08 |
$0.09 |
$0.11 |
$0.14 |
$0.17 |
$0.20 |
$0.24 |
$0.27 |
$0.30 |
$0.33 |
$0.35 |
$0.38 |
$0.39 |
$0.41 |
$0.41 |
$0.42 |
|
250.00% |
<-Total Growth |
10 |
Dividends 5 Yr Running |
|
|
|
| Yield H/L Price |
2.80% |
3.16% |
2.97% |
1.95% |
1.70% |
1.85% |
3.25% |
3.49% |
4.10% |
5.57% |
4.38% |
4.57% |
5.31% |
5.61% |
|
|
|
3.79% |
<-Median-> |
10 |
Yield H/L Price |
Item |
|
|
| Yield on High Price |
2.37% |
2.55% |
2.53% |
1.56% |
1.28% |
1.55% |
2.46% |
3.20% |
3.48% |
4.29% |
3.45% |
3.97% |
4.72% |
5.27% |
|
|
|
3.32% |
<-Median-> |
10 |
Yield on High
Price |
EPS |
|
|
| Yield on Low Price |
3.43% |
4.15% |
3.59% |
2.62% |
2.55% |
2.28% |
4.79% |
3.84% |
4.98% |
7.94% |
5.98% |
5.39% |
6.06% |
6.00% |
|
|
|
4.89% |
<-Median-> |
10 |
Yield on Low Price |
AEPS |
|
|
| Yield on Close Price |
3.14% |
3.01% |
2.67% |
1.92% |
1.58% |
2.23% |
4.63% |
3.54% |
4.83% |
5.70% |
3.99% |
5.39% |
5.63% |
5.59% |
5.59% |
3.29% |
|
4.31% |
<-Median-> |
10 |
Yield on Close Price |
CFPS |
|
|
| Payout Ratio EPS |
29.17% |
22.50% |
29.74% |
26.71% |
23.96% |
24.32% |
31.00% |
33.50% |
54.62% |
54.35% |
40.31% |
84.69% |
61.76% |
48.28% |
36.84% |
30.00% |
|
36.90% |
<-Median-> |
10 |
DPR EPS |
FCF |
|
|
| DPR EPS 5 Yr Running |
-422.22% |
103.41% |
41.18% |
27.18% |
25.93% |
25.19% |
26.88% |
27.92% |
31.78% |
36.97% |
40.97% |
49.21% |
56.16% |
54.58% |
49.76% |
45.74% |
|
29.85% |
<-Median-> |
10 |
DPR EPS 5 Yr Running |
|
|
|
| Payout Ratio CFPS |
64.76% |
17.50% |
30.69% |
20.36% |
23.63% |
17.56% |
19.84% |
28.70% |
22.20% |
22.86% |
32.46% |
68.80% |
28.10% |
35.15% |
#DIV/0! |
#DIV/0! |
|
23.25% |
<-Median-> |
10 |
DPR CF |
|
|
|
| DPR CF 5 Yr Running |
22.24% |
22.66% |
24.67% |
24.04% |
24.44% |
20.87% |
21.05% |
21.62% |
21.93% |
21.91% |
24.63% |
30.11% |
29.90% |
32.92% |
#DIV/0! |
#DIV/0! |
|
22.98% |
<-Median-> |
10 |
DPR CF 5 Yr Running |
|
|
|
| Payout Ratio CFPS WC |
18.22% |
17.30% |
21.86% |
19.58% |
16.52% |
16.53% |
20.37% |
21.67% |
26.10% |
29.73% |
24.69% |
32.48% |
23.27% |
35.15% |
#DIV/0! |
#DIV/0! |
|
22.47% |
<-Median-> |
10 |
DPR CF WC |
|
|
|
| DPR CF WC 5 Yr Running |
19.52% |
19.78% |
20.75% |
19.05% |
18.47% |
17.93% |
18.60% |
18.90% |
20.13% |
22.47% |
24.28% |
26.61% |
26.83% |
28.36% |
#DIV/0! |
#DIV/0! |
|
19.59% |
<-Median-> |
10 |
DPR CF WC 5 Yr Running |
|
|
|
| Median Values |
10 Yr Med |
10 Yr Cl |
3.79% |
4.31% |
5 Yr Med |
5 Yr Cl |
4.57% |
5.39% |
5 Yr Med |
Payout |
54.62% |
28.10% |
26.10% |
|
|
|
|
4.63% |
<-IRR #YR-> |
5 |
Dividends |
25.37% |
|
|
| * Dividends per
share |
10 Yr Med |
and Cur. |
47.47% |
29.76% |
5 Yr Med |
and Cur. |
22.29% |
3.77% |
Last Div Inc ---> |
$0.100 |
$0.105 |
5.00% |
|
|
|
|
9.31% |
<-IRR #YR-> |
10 |
Dividends |
143.48% |
|
|
| Dividends Growth 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.96% |
<-IRR #YR-> |
15 |
Dividends |
522.22% |
|
|
| Dividends Growth 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.23% |
<-IRR #YR-> |
20 |
Dividends |
740.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends Growth 5 |
|
|
|
|
|
|
|
-$0.34 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.42 |
|
|
|
|
|
|
|
Dividends Growth 5 |
|
|
|
| Dividends Growth 10 |
|
|
-$0.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.42 |
|
|
|
|
|
|
|
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 |
$0.42 |
|
|
|
|
|
|
|
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 |
$0.42 |
|
|
|
|
|
|
|
Dividends Growth 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Historical Dividends |
Historical |
High Div |
7.57% |
Low Div |
0.66% |
10 Yr High |
7.76% |
10 Yr Low |
1.36% |
Med Div |
2.97% |
Close Div |
3.01% |
|
|
|
|
|
|
|
Historical Dividends |
|
|
|
| High/Ave/Median Values |
Curr diff |
Exp. |
-26.12% |
|
747.36% |
Exp. |
-27.93% |
|
311.22% |
Cheap |
88.30% |
Cheap |
85.59% |
|
|
|
|
|
|
|
High/Ave/Median |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Future Dividend Yield |
|
|
|
|
Div Yd |
7.01% |
earning in |
5 |
Years |
at IRR of |
4.63% |
Div Inc. |
25.37% |
|
|
|
|
|
|
|
Future Dividend Yield |
Item |
|
|
| Future Dividend Yield |
|
|
|
|
Div Yd |
8.79% |
earning in |
10 |
Years |
at IRR of |
4.63% |
Div Inc. |
57.18% |
|
|
|
|
|
|
|
Future Dividend Yield |
Revenue Growth |
|
| Future Dividend Yield |
|
|
|
|
Div Yd |
11.02% |
earning in |
15 |
Years |
at IRR of |
4.63% |
Div Inc. |
97.07% |
|
|
|
|
|
|
|
Future Dividend Yield |
AEPS Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Growth |
|
| Future Dividend Paid |
|
|
|
|
Div Paid |
$0.53 |
earning in |
5 |
Years |
at IRR of |
4.63% |
Div Inc. |
25.37% |
|
|
|
|
|
|
|
Future Dividend Paid |
Cash Flow Growth |
|
| Future Dividend Paid |
|
|
|
|
Div Paid |
$0.66 |
earning in |
10 |
Years |
at IRR of |
4.63% |
Div Inc. |
57.18% |
|
|
|
|
|
|
|
Future Dividend Paid |
Dividend Growth |
|
| Future Dividend Paid |
|
|
|
|
Div Paid |
$0.83 |
earning in |
15 |
Years |
at IRR of |
4.63% |
Div Inc. |
97.07% |
|
|
|
|
|
|
|
Future Dividend Paid |
Stock Price Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend Covering Cost |
|
|
|
|
Total Div |
$2.30 |
over |
5 |
Years |
at IRR of |
4.63% |
Div Cov. |
30.67% |
|
|
|
|
|
|
|
Dividend Covering Cost |
Revenue Growth |
|
| Dividend Covering Cost |
|
|
|
|
Total Div |
$4.66 |
over |
10 |
Years |
at IRR of |
4.63% |
Div Cov. |
62.12% |
|
|
|
|
|
|
|
Dividend Covering Cost |
AEPS Growth |
|
| Dividend Covering Cost |
|
|
|
|
Total Div |
$7.63 |
over |
15 |
Years |
at IRR of |
4.63% |
Div Cov. |
101.54% |
|
|
|
|
|
|
|
Dividend Covering Cost |
Net Income Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow Growth |
|
| Yield if held 5 years |
2.66% |
3.09% |
5.07% |
12.58% |
13.41% |
7.21% |
7.25% |
5.76% |
3.56% |
2.78% |
2.70% |
4.35% |
4.37% |
4.85% |
6.24% |
4.66% |
|
5.07% |
<-Median-> |
10 |
Paid Median Price |
Dividend Growth |
|
| Yield if held 10 years |
3.23% |
2.96% |
2.58% |
2.97% |
3.97% |
6.85% |
7.10% |
9.85% |
22.90% |
21.87% |
10.55% |
9.71% |
7.22% |
4.21% |
3.11% |
2.87% |
|
8.47% |
<-Median-> |
10 |
Paid Median Price |
Stock Price Growth |
|
| Yield if held 15 years |
3.62% |
2.93% |
4.38% |
4.95% |
5.84% |
8.31% |
6.79% |
5.01% |
5.40% |
6.47% |
10.03% |
9.51% |
12.35% |
27.10% |
24.49% |
11.21% |
|
6.63% |
<-Median-> |
10 |
Paid Median Price |
|
|
|
| Yield if held 20 years |
|
|
|
|
|
9.31% |
6.74% |
8.50% |
9.02% |
9.52% |
12.15% |
9.10% |
6.28% |
6.39% |
7.24% |
10.66% |
|
9.06% |
<-Median-> |
8 |
Paid Median Price |
|
|
|
| Yield if held 25 years |
|
|
|
|
|
|
|
|
|
|
|
9.02% |
10.66% |
10.67% |
10.67% |
12.92% |
|
9.84% |
<-Median-> |
2 |
Paid Median Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost covered if held 5
years |
9.64% |
10.42% |
16.47% |
44.19% |
48.83% |
26.77% |
27.54% |
23.04% |
15.04% |
12.19% |
12.11% |
19.65% |
20.41% |
23.37% |
30.76% |
23.23% |
|
21.72% |
<-Median-> |
10 |
Paid Median Price |
|
|
|
| Cost covered if held 10
years |
17.85% |
15.67% |
12.52% |
14.94% |
20.04% |
35.09% |
37.40% |
55.88% |
140.97% |
144.75% |
74.03% |
71.40% |
56.75% |
35.34% |
27.53% |
26.45% |
|
56.32% |
<-Median-> |
10 |
Paid Median Price |
|
|
|
| Cost covered if held 15
years |
20.00% |
15.54% |
22.52% |
27.49% |
33.33% |
48.69% |
41.48% |
32.56% |
37.76% |
48.41% |
80.01% |
80.36% |
113.53% |
271.61% |
265.45% |
129.97% |
|
44.94% |
<-Median-> |
10 |
Paid Median Price |
|
|
|
| Cost covered if held 20
years |
|
|
|
|
|
54.57% |
41.14% |
56.51% |
65.59% |
75.11% |
103.15% |
82.58% |
61.87% |
68.56% |
84.09% |
133.19% |
|
63.73% |
<-Median-> |
8 |
Paid Median Price |
|
|
|
| Cost covered if held 25
years |
|
|
|
|
|
|
|
|
|
|
|
81.90% |
106.24% |
117.02% |
127.68% |
167.62% |
|
94.07% |
<-Median-> |
2 |
Paid Median Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yr |
Item |
Tot. Growth |
|
|
| Revenue Growth |
|
|
|
|
|
|
|
$575.6 |
$507.3 |
$412.3 |
$461.2 |
$489.9 |
$619.3 |
$648.3 |
<-12 mths |
4.68% |
|
7.60% |
<-Total Growth |
5 |
Revenue Growth |
7.60% |
|
|
| AEPS Growth |
|
|
|
|
|
|
|
$1.00 |
$0.80 |
$0.69 |
$0.98 |
$0.49 |
$0.68 |
$0.76 |
<-12 mths |
11.76% |
|
-32.00% |
<-Total Growth |
5 |
AEPS Growth |
-32.00% |
|
|
| Net Income Growth |
|
|
|
|
|
|
|
$42.3 |
$26.6 |
$27.4 |
$38.4 |
$19.0 |
$26.3 |
$29.4 |
<-12 mths |
11.96% |
|
-37.82% |
<-Total Growth |
5 |
Net Income Growth |
-37.82% |
|
|
| Cash Flow Growth |
|
|
|
|
|
|
|
$48.8 |
$64.8 |
$64.4 |
$47.8 |
$23.5 |
$58.2 |
|
|
|
|
19.12% |
<-Total Growth |
5 |
Cash Flow Growth |
19.12% |
|
|
| Dividend Growth |
|
|
|
|
|
|
|
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$0.42 |
$0.42 |
<-12 mths |
0.00% |
|
25.37% |
<-Total Growth |
5 |
Dividend Growth |
25.37% |
|
|
| Stock Price Growth |
|
|
|
|
|
|
|
$9.45 |
$7.35 |
$6.58 |
$9.91 |
$7.70 |
$7.46 |
$7.51 |
<-12 mths |
0.67% |
|
-21.06% |
<-Total Growth |
5 |
Stock Price Growth |
-21.06% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Growth |
|
|
$244.6 |
$368.3 |
$498.3 |
$589.0 |
$584.2 |
$575.6 |
$507.3 |
$412.3 |
$461.2 |
$489.9 |
$619.3 |
$674.0 |
<-this year |
8.83% |
|
153.18% |
<-Total Growth |
10 |
Revenue Growth |
153.18% |
|
|
| AEPS Growth |
|
|
$0.61 |
$0.83 |
$0.96 |
$1.03 |
$1.03 |
$1.00 |
$0.80 |
$0.69 |
$0.98 |
$0.49 |
$0.68 |
$0.87 |
<-this year |
27.94% |
|
11.48% |
<-Total Growth |
10 |
AEPS Growth |
11.48% |
|
|
| Net Income Growth |
|
|
$23.6 |
$30.7 |
$40.8 |
$47.6 |
$42.5 |
$42.3 |
$26.6 |
$27.4 |
$38.4 |
$19.0 |
$26.3 |
$34.2 |
<-this year |
30.06% |
|
11.22% |
<-Total Growth |
10 |
Net Income Growth |
11.22% |
|
|
| Cash Flow Growth |
|
|
$22.9 |
$40.4 |
$41.2 |
$65.5 |
$66.4 |
$48.8 |
$64.8 |
$64.4 |
$47.8 |
$23.5 |
$58.2 |
$46.5 |
<-this year |
-20.06% |
|
154.19% |
<-Total Growth |
10 |
Cash Flow Growth |
154.19% |
|
|
| Dividend Growth |
|
|
$0.17 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$0.42 |
$0.42 |
<-this year |
0.00% |
|
143.48% |
<-Total Growth |
10 |
Dividend Growth |
143.48% |
|
|
| Stock Price Growth |
|
|
$6.47 |
$10.15 |
$14.54 |
$12.10 |
$6.69 |
$9.45 |
$7.35 |
$6.58 |
$9.91 |
$7.70 |
$7.46 |
$7.51 |
<-this year |
0.67% |
|
15.30% |
<-Total Growth |
10 |
Stock Price Growth |
15.30% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends on Shares |
|
|
|
$23.40 |
$27.60 |
$32.40 |
$37.20 |
$40.20 |
$42.60 |
$45.00 |
$47.40 |
$49.80 |
$50.40 |
$50.40 |
$50.40 |
$50.40 |
|
$396.00 |
No of Years |
10 |
Total Dividends |
12/31/13 |
|
|
| Paid |
|
|
$1,008.00 |
$1,414.80 |
$2,030.40 |
$1,293.60 |
$1,216.80 |
$1,083.60 |
$951.60 |
$1,107.60 |
$1,237.20 |
$924.00 |
$945.60 |
$0.00 |
$0.00 |
$0.00 |
|
$945.60 |
No of Years |
10 |
Worth |
$8.40 |
|
|
| Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,341.60 |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham No. |
$5.09 |
$6.91 |
$7.25 |
$8.89 |
$11.17 |
$12.80 |
$12.63 |
$13.32 |
$10.90 |
$11.44 |
$13.92 |
$9.94 |
$12.08 |
$13.66 |
$15.64 |
$17.33 |
|
66.52% |
<-Total Growth |
10 |
Graham Price |
|
|
|
| Price/GP Ratio Med |
0.74 |
0.62 |
0.80 |
1.12 |
1.21 |
1.14 |
0.76 |
0.72 |
0.79 |
0.59 |
0.65 |
0.91 |
0.66 |
0.55 |
|
|
|
0.78 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
|
| Price/GP Ratio High |
0.87 |
0.77 |
0.94 |
1.41 |
1.61 |
1.36 |
1.00 |
0.79 |
0.94 |
0.76 |
0.82 |
1.05 |
0.74 |
0.58 |
|
|
|
0.97 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
|
| Price/GP Ratio Low |
0.60 |
0.47 |
0.66 |
0.84 |
0.81 |
0.92 |
0.51 |
0.66 |
0.65 |
0.41 |
0.47 |
0.77 |
0.57 |
0.51 |
|
|
|
0.65 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
|
| Price/GP Ratio Close |
0.66 |
0.65 |
0.89 |
1.14 |
1.30 |
0.95 |
0.53 |
0.71 |
0.67 |
0.58 |
0.71 |
0.77 |
0.62 |
0.55 |
0.48 |
0.74 |
|
0.71 |
<-Median-> |
10 |
Price/GP Ratio |
|
|
|
| Prem/Disc Close |
-34.40% |
-35.18% |
-10.80% |
14.19% |
30.12% |
-5.49% |
-47.03% |
-29.08% |
-32.60% |
-42.48% |
-28.80% |
-22.51% |
-38.24% |
-45.03% |
-51.98% |
-26.43% |
|
-28.94% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Month Year |
Dec-11 |
Dec-12 |
Dec-13 |
Dec-14 |
Dec-15 |
Dec-16 |
Dec-17 |
Dec-18 |
Dec-19 |
Dec-20 |
Dec-21 |
Dec-22 |
Dec-23 |
Dec-24 |
Dec-25 |
Dec-26 |
|
31.00 |
<Count Years> |
|
Month, Year |
|
|
|
| Pre-split '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Close |
$3.25 |
$6.17 |
$8.40 |
$11.79 |
$16.92 |
$10.78 |
$10.14 |
$9.03 |
$7.93 |
$9.23 |
$10.31 |
$7.70 |
$7.88 |
$7.51 |
$7.51 |
$7.51 |
|
-6.19% |
<-Total Growth |
10 |
Stock Price |
|
|
|
| Increase |
-13.33% |
89.85% |
36.14% |
40.36% |
43.51% |
-36.29% |
-5.94% |
-10.95% |
-12.18% |
16.39% |
11.70% |
-25.32% |
2.34% |
-4.70% |
0.00% |
0.00% |
|
13.54 |
<-Median-> |
10 |
CAPE (10 Yr P/E) |
|
|
|
| P/E |
9.03 |
10.28 |
14.48 |
16.15 |
17.63 |
9.71 |
10.14 |
9.03 |
12.20 |
13.38 |
10.52 |
15.71 |
11.59 |
8.63 |
6.59 |
5.36 |
|
-2.69% |
<-IRR #YR-> |
5 |
Stock Price |
-12.74% |
|
|
| Trailing P/E |
13.00 |
17.14 |
14.00 |
20.33 |
23.18 |
11.23 |
9.14 |
9.03 |
7.93 |
14.20 |
14.94 |
7.86 |
16.08 |
11.04 |
8.63 |
6.59 |
|
-0.64% |
<-IRR #YR-> |
10 |
Stock Price |
-6.19% |
|
|
| CAPE (10 Yr P/E) |
26.64 |
44.07 |
53.50 |
56.68 |
61.08 |
27.71 |
21.04 |
14.66 |
10.95 |
12.02 |
12.42 |
9.40 |
9.51 |
8.91 |
8.72 |
8.44 |
|
1.88% |
<-IRR #YR-> |
5 |
Price & Dividend |
12.68% |
|
|
| Median 10, 5 Yrs |
|
D. per yr |
3.95% |
4.57% |
% Tot Ret |
119.22% |
242.89% |
|
T P/E |
14.20 |
P/E: |
11.89 |
12.20 |
|
|
|
|
3.32% |
<-IRR #YR-> |
10 |
Price & Dividend |
76.49% |
|
|
| Price 15 |
|
D. per yr |
7.97% |
|
% Tot Ret |
36.57% |
|
|
|
|
|
CAPE Diff |
-34.21% |
|
|
|
|
13.82% |
<-IRR #YR-> |
15 |
Stock Price |
597.35% |
|
|
| Price 20 |
|
D. per yr |
2.60% |
|
% Tot Ret |
69.03% |
|
|
|
|
|
|
|
|
|
|
|
1.17% |
<-IRR #YR-> |
20 |
Stock Price |
26.08% |
|
|
| Price 25 |
|
D. per yr |
2.65% |
|
% Tot Ret |
36.02% |
|
|
|
|
|
|
|
|
|
|
|
4.70% |
<-IRR #YR-> |
25 |
Stock Price |
215.20% |
|
|
| Price 30 |
|
D. per yr |
2.00% |
|
% Tot Ret |
34.57% |
|
|
|
|
|
|
|
|
|
|
|
3.79% |
<-IRR #YR-> |
30 |
Stock Price |
205.43% |
|
|
| Price 35 |
|
D. per yr |
2.67% |
|
% Tot Ret |
22.77% |
|
|
|
|
|
|
|
|
|
|
|
9.06% |
<-IRR #YR-> |
33 |
Stock Price |
|
|
|
| Price & Dividend 15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.79% |
<-IRR #YR-> |
15 |
Price & Dividend |
944.91% |
|
|
| Price & Dividend 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.76% |
<-IRR #YR-> |
20 |
Price & Dividend |
93.08% |
|
|
| Price & Dividend 25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.35% |
<-IRR #YR-> |
25 |
Price & Dividend |
382.70% |
|
|
| Price & Dividend 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.80% |
<-IRR #YR-> |
30 |
Price & Dividend |
367.73% |
|
|
| Price & Dividend 35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.73% |
<-IRR #YR-> |
33 |
Price & Dividend |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price 5 |
|
|
|
|
|
|
|
-$9.03 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.88 |
|
|
|
|
|
|
|
Price 5 |
|
|
|
| Price 10 |
|
|
-$8.40 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.88 |
|
|
|
|
|
|
|
Price 10 |
|
|
|
| Price & Dividend 5 |
|
|
|
|
|
|
|
-$9.03 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.30 |
|
|
|
|
|
|
|
Price & Dividend 5 |
|
|
|
| Price & Dividend 10 |
|
|
-$8.40 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.30 |
|
|
|
|
|
|
|
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 |
$7.88 |
|
|
|
|
|
|
|
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 |
$7.88 |
|
|
|
|
|
|
|
Price 20 |
|
|
|
| Price 25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.88 |
|
|
|
|
|
|
|
Price 25 |
|
|
|
| Price 30 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.88 |
|
|
|
|
|
|
|
Price 30 |
|
|
|
| Price 35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.88 |
|
|
|
|
|
|
|
Price 35 |
|
|
|
| Price & Dividend 15 |
$0.11 |
$0.14 |
$0.17 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.30 |
|
|
|
|
|
|
|
Price & Dividend 15 |
|
|
|
| Price & Dividend 20 |
$0.11 |
$0.14 |
$0.17 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.30 |
|
|
|
|
|
|
|
Price & Dividend 20 |
|
|
|
| Price & Dividend 25 |
$0.11 |
$0.14 |
$0.17 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.30 |
|
|
|
|
|
|
|
Price & Dividend 25 |
|
|
|
| Price & Dividend 30 |
$0.11 |
$0.14 |
$0.17 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.30 |
|
|
|
|
|
|
|
Price & Dividend 30 |
|
|
|
| Price & Dividend 35 |
$0.11 |
$0.14 |
$0.17 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.30 |
|
|
|
|
|
|
|
Price & Dividend 35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Month Year |
Sep-11 |
Sep-12 |
Sep-13 |
Sep-14 |
Sep-15 |
Sep-16 |
Sep-17 |
Sep-18 |
Sep-19 |
Sep-20 |
Sep-21 |
Sep-22 |
Sep-23 |
Sep-24 |
Sep-25 |
Sep-26 |
|
30.00 |
<Count Years> |
|
Month, Year |
|
|
|
| Pre-split '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Close |
$3.34 |
$4.48 |
$6.47 |
$10.15 |
$14.54 |
$12.10 |
$6.69 |
$9.45 |
$7.35 |
$6.58 |
$9.91 |
$7.70 |
$7.46 |
$7.51 |
$7.51 |
$12.75 |
|
15.30% |
<-Total Growth |
10 |
Stock Price |
|
|
|
| Increase |
-3.19% |
34.13% |
44.42% |
56.88% |
43.25% |
-16.78% |
-44.71% |
41.26% |
-22.22% |
-10.48% |
50.61% |
-22.30% |
-3.12% |
0.67% |
0.00% |
69.77% |
|
1.43% |
<-IRR #YR-> |
10 |
Stock Price |
15.30% |
|
|
| P/E |
9.28 |
7.47 |
11.16 |
13.90 |
15.15 |
10.90 |
6.69 |
9.45 |
11.31 |
9.54 |
10.11 |
15.71 |
10.97 |
8.63 |
6.59 |
9.11 |
|
-4.62% |
<-IRR #YR-> |
5 |
Stock Price |
-21.06% |
|
|
| Trailing P/E |
13.36 |
12.44 |
10.78 |
17.50 |
19.92 |
12.60 |
6.03 |
9.45 |
7.35 |
10.12 |
14.36 |
7.86 |
15.22 |
11.04 |
8.63 |
11.18 |
|
6.07% |
<-IRR #YR-> |
10 |
Price & Dividend |
68.97% |
|
|
| Median 10, 5 Yrs |
|
D. per yr |
4.63% |
4.55% |
% Tot Ret |
76% |
0.00% |
|
Price Inc |
-10.48% |
P/E: |
10.94 |
10.97 |
|
|
|
|
-0.07% |
<-IRR #YR-> |
5 |
Price & Dividend |
3.23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.47 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.45 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.47 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$7.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.45 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$7.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price H/L Median |
$3.75 |
$4.28 |
$5.82 |
$9.98 |
$13.50 |
$14.62 |
$9.54 |
$9.61 |
$8.67 |
$6.73 |
$9.02 |
$9.08 |
$7.92 |
$7.49 |
69.77% |
|
|
36.11% |
<-Total Growth |
10 |
Stock Price |
|
|
|
| Increase |
118.37% |
14.15% |
36.02% |
71.54% |
35.29% |
8.30% |
-34.72% |
0.68% |
-9.79% |
-22.33% |
34.03% |
0.61% |
-12.78% |
-5.43% |
5.59% |
|
|
3.13% |
<-IRR #YR-> |
10 |
Stock Price |
36.11% |
|
|
| P/E |
10.40 |
7.13 |
10.03 |
13.66 |
14.06 |
13.17 |
9.54 |
9.61 |
13.33 |
9.75 |
9.20 |
18.52 |
11.64 |
8.60 |
75.37% |
|
|
-3.80% |
<-IRR #YR-> |
5 |
Stock Price |
-17.60% |
|
|
| Trailing P/E |
14.98 |
11.88 |
9.69 |
17.20 |
18.49 |
15.22 |
8.59 |
9.61 |
8.67 |
10.35 |
13.07 |
9.26 |
16.15 |
11.01 |
|
|
|
7.90% |
<-IRR #YR-> |
10 |
Price & Dividend |
95.83% |
|
|
| P/E on Running 5 yr
Aveage |
-208.06 |
48.58 |
21.38 |
19.79 |
20.89 |
18.36 |
10.89 |
10.01 |
9.18 |
7.56 |
10.44 |
11.91 |
11.34 |
10.09 |
|
|
|
0.60% |
<-IRR #YR-> |
5 |
Price & Dividend |
6.30% |
|
|
| P/E on Running 10 yr
Aveage |
30.70 |
30.54 |
37.04 |
47.96 |
48.72 |
37.57 |
19.79 |
15.59 |
11.97 |
8.76 |
10.87 |
11.08 |
9.55 |
8.88 |
|
|
|
12.49 |
P/E Ratio |
|
Historical Median |
|
|
|
| Median 10, 5 Yrs |
|
D. per yr |
4.77% |
4.40% |
% Tot Ret |
60.39% |
730.43% |
|
Price Inc |
-9.79% |
P/E: |
12.40 |
11.64 |
|
|
|
|
|
Count |
27 |
Years of data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.82 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.61 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.82 |
$0.20 |
$0.23 |
$0.27 |
$0.31 |
$0.34 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.61 |
$0.36 |
$0.38 |
$0.40 |
$0.42 |
$8.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| High Months |
May 11 |
Apr 12 |
Aug 13 |
Jun 14 |
Jul 15 |
Dec 15 |
Mar 17 |
Nov 17 |
Feb 19 |
Nov 19 |
Mar 21 |
Jan 22 |
Jul 23 |
Oct 23 |
|
|
|
|
|
|
|
|
|
|
| Pre-split '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price High |
$4.43 |
$5.30 |
$6.83 |
$12.50 |
$17.97 |
$17.40 |
$12.61 |
$10.48 |
$10.20 |
$8.74 |
$11.44 |
$10.45 |
$8.90 |
$7.97 |
|
|
|
30.31% |
<-Total Growth |
10 |
Stock Price |
|
|
|
| Increase |
163.69% |
19.64% |
28.87% |
83.02% |
43.76% |
-3.17% |
-27.53% |
-16.89% |
-2.67% |
-14.31% |
30.89% |
-8.65% |
-14.83% |
-10.45% |
|
|
|
2.68% |
<-IRR #YR-> |
10 |
Stock Price |
30.31% |
|
|
| P/E |
12.31 |
8.83 |
11.78 |
17.12 |
18.72 |
15.68 |
12.61 |
10.48 |
15.69 |
12.67 |
11.67 |
21.33 |
13.09 |
9.16 |
|
|
|
-3.22% |
<-IRR #YR-> |
5 |
Stock Price |
-15.08% |
|
|
| Trailing P/E |
17.72 |
14.72 |
11.38 |
21.55 |
24.62 |
18.13 |
11.36 |
10.48 |
10.20 |
13.45 |
16.58 |
10.66 |
18.16 |
11.72 |
|
|
|
15.68 |
P/E Ratio |
|
Historical Median |
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
|
Price Inc |
-8.65% |
P/E: |
14.38 |
13.09 |
|
|
|
|
21.73 |
P/E Ratio |
|
Historical High |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.83 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.48 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$8.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Months |
Aug 11 |
Jan 12 |
Oct 12 |
Oct 13 |
Oct 14 |
Sep 16 |
Aug 17 |
Jul 18 |
Aug 19 |
Mar 20 |
Oct 20 |
Sep 22 |
Apr 23 |
Jan 24 |
|
|
|
|
|
|
|
|
|
|
| Pre-split '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$3.06 |
$3.25 |
$4.80 |
$7.45 |
$9.02 |
$11.83 |
$6.47 |
$8.73 |
$7.13 |
$4.72 |
$6.60 |
$7.70 |
$6.93 |
$7.00 |
|
|
|
44.38% |
<-Total Growth |
10 |
Stock Price |
|
|
|
| Increase |
74.86% |
6.21% |
47.69% |
55.21% |
21.07% |
31.15% |
-45.31% |
34.93% |
-18.33% |
-33.80% |
39.83% |
16.67% |
-10.00% |
1.01% |
|
|
|
3.74% |
<-IRR #YR-> |
10 |
Stock Price |
44.38% |
|
|
| P/E |
8.50 |
5.42 |
8.28 |
10.21 |
9.40 |
10.66 |
6.47 |
8.73 |
10.97 |
6.84 |
6.73 |
15.71 |
10.19 |
8.05 |
|
|
|
-4.51% |
<-IRR #YR-> |
5 |
Stock Price |
-20.62% |
|
|
| Trailing P/E |
12.24 |
9.03 |
8.00 |
12.84 |
12.36 |
12.32 |
5.83 |
8.73 |
7.13 |
7.26 |
9.57 |
7.86 |
14.14 |
10.29 |
|
|
|
9.06 |
P/E Ratio |
|
Historical Median |
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
|
Price Inc |
-10.00% |
P/E: |
9.79 |
10.19 |
|
|
|
|
6.37 |
P/E Ratio |
|
Historical Low |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.80 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.73 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Free Cash Flow WSJ |
|
|
|
|
|
|
|
|
$36.63 |
$40.71 |
$8.96 |
-$31.09 |
$11.65 |
|
|
|
|
|
|
|
Free Cash Flow WSJ |
|
|
|
| Free Cash Flow MS |
-$1.670 |
$23.603 |
$0.855 |
$14.666 |
$21.473 |
$41.524 |
$51.120 |
$23.321 |
$36.848 |
$40.923 |
$9.08 |
-$30.03 |
$19.19 |
|
|
|
|
2144.44% |
<-Total Growth |
10 |
Free Cash Flow MS |
|
|
|
| Change |
-114.88% |
1513.35% |
-96.38% |
1615.32% |
46.41% |
93.38% |
23.11% |
-54.38% |
58.00% |
11.06% |
-77.81% |
-430.73% |
163.90% |
-100.00% |
|
|
|
-3.82% |
<-IRR #YR-> |
5 |
Free Cash Flow MS |
-17.71% |
|
|
| FCF/CF from Op Ratio |
-0.25 |
0.75 |
0.04 |
0.36 |
0.52 |
0.63 |
0.77 |
0.48 |
0.57 |
0.64 |
0.19 |
-1.28 |
0.33 |
0.00 |
|
|
|
36.49% |
<-IRR #YR-> |
10 |
Free Cash Flow MS |
2144.44% |
|
|
| Dividends paid |
$4.30 |
$5.48 |
$7.02 |
$8.22 |
$9.73 |
$11.48 |
$13.20 |
$14.14 |
$14.60 |
$14.95 |
$14.95 |
$16.20 |
$16.34 |
$16.34 |
|
|
|
132.71% |
<-Total Growth |
10 |
Dividends paid |
|
|
|
| Percentage paid |
-257.54% |
23.23% |
821.44% |
56.04% |
45.33% |
27.65% |
25.82% |
60.61% |
39.61% |
36.52% |
164.60% |
-53.96% |
85.17% |
#DIV/0! |
|
|
|
$0.42 |
<-Median-> |
10 |
Percentage paid |
|
|
|
| 5 Year Coverage |
|
|
|
57.93% |
58.99% |
41.07% |
38.31% |
37.32% |
36.23% |
35.29% |
44.53% |
93.37% |
101.35% |
201.17% |
|
|
|
|
|
|
5 Year Coverage |
|
|
|
| Dividend
Coverage Ratio |
-0.39 |
4.30 |
0.12 |
1.78 |
2.21 |
3.62 |
3.87 |
1.65 |
2.52 |
2.74 |
0.61 |
-1.85 |
1.17 |
0.00 |
|
|
|
2.00 |
<-Median-> |
10 |
Dividend Coverage Ratio |
|
|
|
| 5 Year of Covereage |
|
|
|
1.73 |
1.70 |
2.43 |
2.61 |
2.68 |
2.76 |
2.83 |
2.25 |
1.07 |
0.99 |
0.50 |
|
|
|
|
|
|
5 Year of Coverage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$23 |
$0 |
$0 |
$0 |
$0 |
$19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Free Cash Flow Company |
|
|
|
|
|
$41.150 |
$49.000 |
$27.400 |
$36.508 |
$41.692 |
$37.318 |
$7.402 |
$35.420 |
|
|
|
|
-13.92% |
<-Total Growth |
7 |
Free Cash Flow |
|
|
|
| Change |
|
|
|
|
|
|
19.08% |
-44.08% |
33.24% |
14.20% |
-10.49% |
-80.17% |
378.52% |
|
|
|
|
5.27% |
<-IRR #YR-> |
5 |
Free Cash Flow MS |
29.27% |
|
|
| FCF/CF from Op Ratio |
|
|
|
|
|
0.63 |
0.74 |
0.56 |
0.56 |
0.65 |
0.78 |
0.32 |
0.61 |
|
|
|
|
-2.12% |
<-IRR #YR-> |
7 |
Free Cash Flow MS |
#DIV/0! |
|
|
| Dividends paid |
|
|
|
|
|
$11.48 |
$13.20 |
$14.14 |
$14.60 |
$14.95 |
$14.95 |
$16.20 |
$16.34 |
|
|
|
|
42.33% |
<-Total Growth |
7 |
Dividends paid |
|
|
|
| Percentage paid |
|
|
|
|
|
27.91% |
26.94% |
51.59% |
39.98% |
35.85% |
40.05% |
218.91% |
46.14% |
|
|
|
|
$0.40 |
<-Median-> |
8 |
Percentage paid |
|
|
|
| 5 Year Coverage |
|
|
|
|
|
|
|
|
|
34.92% |
37.43% |
49.78% |
48.65% |
|
|
|
|
|
|
|
5 Year Coverage |
|
|
|
| Dividend
Coverage Ratio |
|
|
|
|
|
3.58 |
3.71 |
1.94 |
2.50 |
2.79 |
2.50 |
0.46 |
2.17 |
|
|
|
|
2.50 |
<-Median-> |
8 |
Dividend Coverage Ratio |
|
|
|
| 5 Year of Covereage |
|
|
|
|
|
|
|
|
|
|
|
2.01 |
2.06 |
|
|
|
|
|
|
|
5 Year of Coverage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$27 |
$0 |
$0 |
$0 |
$0 |
$35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$41 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
$137 |
$182 |
$263 |
$428 |
$616 |
$515 |
$284 |
$395 |
$298 |
$258 |
$389 |
$300 |
$290 |
$292 |
$292 |
$496 |
|
10.20% |
<-Total Growth |
10 |
Market Cap |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diluted # of Shares in
Million |
41.083 |
40.930 |
41.024 |
41.871 |
42.615 |
42.693 |
42.675 |
42.296 |
41.253 |
39.943 |
39.293 |
39.089 |
39.293 |
39.293 |
39.293 |
39.293 |
|
-4.22% |
<-Total Growth |
10 |
Diluted |
|
|
|
| Change |
|
|
|
2.06% |
1.78% |
0.18% |
-0.04% |
-0.89% |
-2.47% |
-3.18% |
-1.63% |
-0.52% |
0.52% |
0.00% |
0.00% |
0.00% |
|
-0.28% |
<-Median-> |
10 |
Change |
|
|
|
| Difference Diluted/Basic |
|
|
-0.85% |
-0.91% |
-0.77% |
-0.46% |
-0.18% |
-0.08% |
-0.02% |
0.00% |
-0.06% |
-0.01% |
-0.06% |
-0.06% |
-0.06% |
-0.06% |
|
-0.07% |
<-Median-> |
10 |
Difference Diluted/Basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average # of Sh in
Million |
40.935 |
40.734 |
40.676 |
41.491 |
42.285 |
42.497 |
42.600 |
42.264 |
41.245 |
39.943 |
39.270 |
39.085 |
39.270 |
39.270 |
39.270 |
39.270 |
|
-3.46% |
<-Total Growth |
10 |
Basic |
|
|
|
| Change |
0.14% |
-0.49% |
-0.14% |
2.00% |
1.91% |
0.50% |
0.24% |
-0.79% |
-2.41% |
-3.16% |
-1.69% |
-0.47% |
0.47% |
0.00% |
0.00% |
0.00% |
|
-0.11% |
<-Median-> |
10 |
Change |
|
|
|
| Difference
Basic/Outstanding |
0.07% |
-0.27% |
0.10% |
1.58% |
0.19% |
0.17% |
-0.24% |
-1.00% |
-1.74% |
-1.69% |
0.00% |
-0.44% |
-0.91% |
-0.91% |
-0.91% |
-0.91% |
|
-0.34% |
<-Median-> |
10 |
Difference Basic/Outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Share in Millions |
40.962 |
40.623 |
40.715 |
42.146 |
42.367 |
42.568 |
42.499 |
41.841 |
40.528 |
39.269 |
39.270 |
38.912 |
38.912 |
38.912 |
38.912 |
38.912 |
|
-0.45% |
<-IRR #YR-> |
10 |
Shares |
-4.43% |
|
|
| Change |
0.12% |
-0.83% |
0.23% |
3.51% |
0.52% |
0.48% |
-0.16% |
-1.55% |
-3.14% |
-3.11% |
0.00% |
-0.91% |
0.00% |
0.00% |
0.00% |
0.00% |
|
-1.44% |
<-IRR #YR-> |
5 |
Shares |
-7.00% |
|
|
| Cash Flow from
Operations $M |
$6.6 |
$31.3 |
$22.9 |
$40.4 |
$41.2 |
$65.5 |
$66.4 |
$48.8 |
$64.8 |
$64.4 |
$47.8 |
$23.5 |
$58.2 |
$46.5 |
|
|
|
154.19% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
| Increase |
-59.02% |
371.86% |
-26.97% |
76.43% |
2.13% |
58.77% |
1.43% |
-26.46% |
32.73% |
-0.61% |
-25.81% |
-50.88% |
147.81% |
-20.06% |
|
|
|
SO |
Buy Backs |
|
|
|
|
|
| 5 year Running Average |
$14.0 |
$16.4 |
$18.5 |
$23.5 |
$28.5 |
$40.3 |
$47.3 |
$52.5 |
$57.4 |
$62.0 |
$58.5 |
$49.9 |
$51.7 |
$48.1 |
|
|
|
179.77% |
<-Total Growth |
10 |
CF 5 Yr Running |
|
|
|
| CFPS |
$0.16 |
$0.77 |
$0.56 |
$0.96 |
$0.97 |
$1.54 |
$1.56 |
$1.17 |
$1.60 |
$1.64 |
$1.22 |
$0.60 |
$1.49 |
$1.19 |
|
|
|
165.96% |
<-Total Growth |
10 |
Cash Flow per Share |
|
|
|
| Increase |
-59.07% |
375.79% |
-27.14% |
70.44% |
1.60% |
58.02% |
1.59% |
-25.31% |
37.03% |
2.57% |
-25.82% |
-50.43% |
147.81% |
-20.06% |
|
|
|
9.78% |
<-IRR #YR-> |
10 |
Cash Flow |
154.19% |
|
|
| 5 year Running Average |
$0.34 |
$0.40 |
$0.45 |
$0.57 |
$0.69 |
$0.96 |
$1.12 |
$1.24 |
$1.37 |
$1.50 |
$1.44 |
$1.25 |
$1.31 |
$1.23 |
|
|
|
3.56% |
<-IRR #YR-> |
5 |
Cash Flow |
19.12% |
|
|
| P/CF on Med Price |
23.10 |
5.54 |
10.35 |
10.41 |
13.87 |
9.50 |
6.11 |
8.23 |
5.42 |
4.10 |
7.41 |
15.04 |
5.29 |
6.26 |
|
|
|
10.28% |
<-IRR #YR-> |
10 |
Cash Flow per Share |
165.96% |
|
|
| P/CF on Closing Price |
20.60 |
5.81 |
11.51 |
10.60 |
14.94 |
7.87 |
4.28 |
8.10 |
4.60 |
4.01 |
8.14 |
12.76 |
4.99 |
6.28 |
|
|
|
5.07% |
<-IRR #YR-> |
5 |
Cash Flow per Share |
28.08% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-19.64% |
Diff M/C |
|
11.19% |
<-IRR #YR-> |
10 |
CFPS 5 yr Running |
188.74% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Excl.Working Capital CF |
$17.0 |
$0.4 |
$9.2 |
$1.6 |
$17.7 |
$4.1 |
-$1.7 |
$15.9 |
-$9.7 |
-$14.9 |
$15.0 |
$26.2 |
$12.1 |
$0.0 |
|
|
|
1.12% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
5.74% |
|
|
| CF fr Op $M WC |
$23.6 |
$31.7 |
$32.1 |
$42.0 |
$59.0 |
$69.5 |
$64.7 |
$64.7 |
$55.1 |
$49.5 |
$62.8 |
$49.7 |
$70.2 |
$46.5 |
|
|
|
118.69% |
<-Total Growth |
10 |
Cash Flow less WC |
|
|
|
| Increase |
27.16% |
34.28% |
1.32% |
30.65% |
40.53% |
17.90% |
-6.99% |
0.02% |
-14.79% |
-10.12% |
26.85% |
-20.88% |
41.30% |
-33.81% |
|
|
|
8.14% |
<-IRR #YR-> |
10 |
Cash Flow less WC |
118.69% |
|
|
| 5 year Running Average |
$16.0 |
$18.8 |
$22.0 |
$29.6 |
$37.7 |
$46.9 |
$53.5 |
$60.0 |
$62.6 |
$60.7 |
$59.4 |
$56.4 |
$57.5 |
$55.8 |
|
|
|
1.66% |
<-IRR #YR-> |
5 |
Cash Flow less WC |
8.60% |
|
|
| CFPS Excl. WC |
$0.58 |
$0.78 |
$0.79 |
$1.00 |
$1.39 |
$1.63 |
$1.52 |
$1.55 |
$1.36 |
$1.26 |
$1.60 |
$1.28 |
$1.81 |
$1.19 |
|
|
|
10.08% |
<-IRR #YR-> |
10 |
CF less WC 5 Yr Run |
161.26% |
|
|
| Increase |
27.01% |
35.40% |
1.09% |
26.21% |
39.79% |
17.34% |
-6.84% |
1.60% |
-12.03% |
-7.24% |
26.85% |
-20.16% |
41.30% |
-33.81% |
|
|
|
-0.84% |
<-IRR #YR-> |
5 |
CF less WC 5 Yr Run |
-4.12% |
|
|
| 5 year Running Average |
$0.39 |
$0.46 |
$0.54 |
$0.72 |
$0.91 |
$1.12 |
$1.27 |
$1.42 |
$1.49 |
$1.46 |
$1.46 |
$1.41 |
$1.46 |
$1.43 |
|
|
|
8.63% |
<-IRR #YR-> |
10 |
CFPS - Less WC |
128.82% |
|
|
| P/CF on Med Price |
6.50 |
5.48 |
7.37 |
10.02 |
9.69 |
8.95 |
6.27 |
6.21 |
6.37 |
5.34 |
5.64 |
7.10 |
4.38 |
6.26 |
|
|
|
3.15% |
<-IRR #YR-> |
5 |
CFPS - Less WC |
16.78% |
|
|
| P/CF on Closing Price |
5.79 |
5.74 |
8.20 |
10.19 |
10.45 |
7.41 |
4.40 |
6.11 |
5.40 |
5.22 |
6.19 |
6.03 |
4.13 |
6.28 |
|
|
|
10.47% |
<-IRR #YR-> |
10 |
CFPS 5 yr Running |
170.68% |
|
|
| *Operational Cash Flow
per share |
|
|
CF/-WC |
P/CF Med |
10 yr |
7.82 |
5 yr |
5.42 |
P/CF Med |
10 yr |
6.32 |
5 yr |
5.64 |
|
-0.57% |
Diff M/C |
|
0.60% |
<-IRR #YR-> |
5 |
CFPS 5 yr Running |
3.04% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-40.7 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
38.9 |
|
|
|
|
|
|
|
Shares |
|
|
|
|
|
|
|
|
|
|
|
-41.8 |
0.0 |
0.0 |
0.0 |
0.0 |
38.9 |
|
|
|
|
|
|
|
Shares |
|
|
|
|
|
|
-$22.9 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$58.2 |
|
|
|
|
|
|
|
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
-$48.8 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$58.2 |
|
|
|
|
|
|
|
Cash Flow |
|
|
|
|
|
|
-$0.56 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.49 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
|
|
|
|
|
|
|
|
|
|
-$1.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.49 |
|
|
|
|
|
|
|
Cash Flow per Share |
|
|
|
|
|
|
-$0.45 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.31 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
|
|
|
|
|
|
-$1.24 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.31 |
|
|
|
|
|
|
|
CFPS 5 yr Running |
|
|
|
|
|
|
-$32.1 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$70.2 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
|
|
|
|
|
|
|
|
|
|
-$64.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$70.2 |
|
|
|
|
|
|
|
Cash Flow less WC |
|
|
|
|
|
|
-$22.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$57.5 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
|
|
|
|
|
|
|
|
|
|
-$60.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$57.5 |
|
|
|
|
|
|
|
CF less WC 5 Yr Run |
|
|
|
|
|
|
-$0.79 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.81 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
|
|
|
|
|
|
|
|
|
|
-$1.55 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.81 |
|
|
|
|
|
|
|
CFPS - Less WC |
|
|
|
|
|
|
-$0.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.46 |
|
|
|
|
|
|
|
5 yr Running Average |
|
|
|
|
|
|
|
|
|
|
|
-$1.42 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.46 |
|
|
|
|
|
|
|
5 yr Running Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net change in non-cash WC |
-$16.97 |
-$0.37 |
-$9.24 |
-$1.59 |
-$17.740 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accts Rec |
|
|
|
|
|
$9.106 |
$11.328 |
-$6.648 |
$0.848 |
$12.287 |
-$3.519 |
-$18.453 |
-$7.445 |
|
|
|
|
|
|
|
|
|
|
|
| Unbilled Revenue |
|
|
|
|
|
-$2.093 |
-$1.234 |
-$3.973 |
$5.719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Inventories |
|
|
|
|
|
-$0.475 |
$5.382 |
-$2.807 |
-$0.223 |
$12.894 |
-$18.191 |
-$13.165 |
-$11.745 |
|
|
|
|
|
|
|
|
|
|
|
| Prepaid Expenses and Deposits |
|
|
|
|
|
-$2.388 |
$0.777 |
-$1.030 |
$0.339 |
$0.085 |
-$0.668 |
-$0.708 |
-$0.252 |
|
|
|
|
|
|
|
|
|
|
|
| Trade Accts Payable |
|
|
|
|
|
$2.984 |
-$15.296 |
-$2.540 |
$3.300 |
-$11.686 |
$1.795 |
$10.204 |
$1.640 |
|
|
|
|
|
|
|
|
|
|
|
| Accred Payroll Liab. |
|
|
|
|
|
$3.307 |
-$0.352 |
$1.580 |
-$1.105 |
-$1.350 |
$2.742 |
-$1.013 |
$1.710 |
|
|
|
|
|
|
|
|
|
|
|
| Other Accrued Liab |
|
|
|
|
|
-$4.550 |
$1.748 |
-$0.583 |
$0.695 |
$1.453 |
$0.482 |
$4.161 |
-$6.921 |
|
|
|
|
|
|
|
|
|
|
|
| Provisions |
|
|
|
|
|
-$0.428 |
-$0.043 |
-$0.072 |
$1.005 |
$0.230 |
$1.034 |
$0.209 |
$0.746 |
|
|
|
|
|
|
|
|
|
|
|
| Customer Advance Payments |
|
|
|
|
|
-$1.336 |
$1.569 |
-$0.369 |
-$1.855 |
$1.854 |
$1.317 |
-$1.776 |
$1.872 |
|
|
|
|
|
|
|
|
|
|
|
| Income Taxes Payable. |
|
|
|
|
|
-$8.187 |
-$2.141 |
$0.592 |
$0.977 |
-$0.886 |
-$0.041 |
-$5.702 |
$8.316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sum |
-$16.97 |
-$0.37 |
-$9.24 |
-$1.59 |
-$17.740 |
-$4.060 |
$1.738 |
-$15.850 |
$9.700 |
$14.881 |
-$15.049 |
-$26.243 |
-$12.079 |
|
|
|
|
|
|
|
|
|
|
|
| Google --TD Bank |
|
|
-$9.24 |
-$1.59 |
-$17.74 |
-$4.06 |
$1.74 |
-$16 |
$9 |
$15 |
-$15 |
-$26 |
-$12 |
|
|
|
|
|
|
|
|
|
|
|
| Difference |
|
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0 |
$1 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
| TD Bank |
|
|
|
-$2 |
-$18 |
-$4 |
$2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Difference |
|
|
|
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
3.33% |
12.92% |
9.36% |
10.96% |
8.28% |
11.12% |
11.37% |
8.48% |
12.78% |
15.62% |
10.36% |
4.79% |
9.39% |
6.90% |
|
|
|
0.40% |
<-Total Growth |
10 |
OPM |
|
|
|
| Increase |
-66.02% |
288.37% |
-27.60% |
17.19% |
-24.52% |
34.32% |
2.26% |
-25.36% |
50.57% |
22.29% |
-33.67% |
-53.77% |
96.05% |
-26.55% |
|
|
|
Should increase or be stable. |
|
|
|
|
|
|
| Diff from Median |
-68.8% |
21.2% |
-12.3% |
2.8% |
-22.4% |
4.2% |
6.6% |
-20.4% |
19.8% |
46.5% |
-2.8% |
-55.1% |
-11.9% |
-35.3% |
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
|
|
|
OPM |
10 Yrs |
10.66% |
5 Yrs |
10.36% |
|
|
|
|
should be zero, it is a check on calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$80 |
<-12 mths |
8.05% |
|
|
|
|
|
|
|
|
| EBITDA |
$28.60 |
$42.6 |
$43.0 |
$53.9 |
$77.0 |
$83.4 |
$83.2 |
$76.6 |
$62.6 |
$53.5 |
$70.1 |
$53.0 |
$74.5 |
$89.0 |
$104.0 |
$115.0 |
|
|
|
|
|
|
|
|
| Change |
27.11% |
48.95% |
0.94% |
25.35% |
42.86% |
8.31% |
-0.24% |
-7.93% |
-18.23% |
-14.59% |
31.04% |
-24.39% |
40.55% |
19.48% |
16.85% |
10.58% |
|
|
|
|
|
|
|
|
| Margin |
14.33% |
17.57% |
17.58% |
14.64% |
15.45% |
14.16% |
14.24% |
13.31% |
12.35% |
12.97% |
15.20% |
10.82% |
12.03% |
13.20% |
14.48% |
15.29% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 before '14 |
|
|
|
| Long Term Debt |
|
|
|
$1.50 |
$0.41 |
$54.51 |
$24.13 |
$18.18 |
$17.09 |
$3.00 |
$0.00 |
$95.00 |
$105.00 |
$105.00 |
|
|
|
$17.64 |
<-Median-> |
10 |
Debt |
Type |
|
|
| Change |
|
|
|
|
-72.81% |
13228.61% |
-55.73% |
-24.67% |
-5.98% |
-82.45% |
-100.00% |
0.00% |
10.53% |
10.53% |
|
|
|
|
|
|
Change |
Lg Term R |
|
|
| Debt/Market Cap Ratio |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.08 |
0.05 |
0.06 |
0.01 |
0.00 |
0.32 |
0.36 |
0.36 |
|
|
|
0.05 |
<-Median-> |
10 |
Debt/Market Cap Ratio |
Intang/GW |
|
|
| Assets/Current
Liabilities Ratio |
5.60 |
5.88 |
6.93 |
3.61 |
3.73 |
4.05 |
4.50 |
4.91 |
6.13 |
6.08 |
5.83 |
5.34 |
5.71 |
5.71 |
|
|
|
5.12 |
<-Median-> |
10 |
Assets/Current Liab Ratio |
Liquidity |
|
|
| Current
Liabilities/Asset Ratio |
0.18 |
0.17 |
0.14 |
0.28 |
0.27 |
0.25 |
0.22 |
0.20 |
0.16 |
0.16 |
0.17 |
0.19 |
0.18 |
0.18 |
|
|
|
0.20 |
<-Median-> |
10 |
Current Liab/Asset Ratio |
Liq. + CF |
|
|
| Debt to Cash Flow
(Years) |
0.00 |
0.00 |
0.00 |
0.04 |
0.01 |
0.83 |
0.36 |
0.37 |
0.26 |
0.05 |
0.00 |
4.05 |
1.81 |
1.81 |
|
|
|
0.31 |
<-Median-> |
10 |
Debt to Cash Flow (Years) |
Debt Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage |
|
|
| Intangibles |
$0.00 |
$0.00 |
$1.06 |
$4.78 |
$3.77 |
$45.59 |
$39.85 |
$36.64 |
$33.89 |
$30.54 |
$30.54 |
$34.45 |
$30.60 |
$30.60 |
|
|
|
2789.61% |
<-Total Growth |
10 |
Intangibles |
D/E Ratio |
|
|
| Goodwill |
$0.00 |
$0.00 |
$0.31 |
$23.89 |
$23.85 |
$64.07 |
$62.09 |
$63.12 |
$62.83 |
$64.98 |
$64.98 |
$88.70 |
$91.33 |
$91.33 |
|
|
|
29552.60% |
<-Total Growth |
10 |
Goodwill |
|
|
|
| Total |
$0.00 |
$0.00 |
$1.37 |
$28.67 |
$27.62 |
$109.66 |
$101.94 |
$99.76 |
$96.73 |
$95.52 |
$95.52 |
$95.52 |
$95.52 |
$121.93 |
|
|
|
6887.20% |
<-Total Growth |
10 |
Total |
Goodwill |
|
|
| Change |
0.00% |
0.00% |
0.00% |
1997.22% |
-3.66% |
297.01% |
-7.04% |
-2.14% |
-3.04% |
-1.25% |
0.00% |
0.00% |
0.00% |
27.66% |
|
|
|
-0.63% |
<-Median-> |
10 |
Change |
|
|
|
| Intangible/Market Cap
Ratio |
0.00 |
0.00 |
0.01 |
0.07 |
0.04 |
0.21 |
0.36 |
0.25 |
0.32 |
0.37 |
0.25 |
0.32 |
0.33 |
0.42 |
|
|
|
0.29 |
<-Median-> |
10 |
Intangible/Market Cap Ratio |
% of Market C. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current Assets |
$97.78 |
$115.07 |
$117.16 |
$161.02 |
$208.91 |
$226.77 |
$216.38 |
$229.61 |
$201.36 |
$182.05 |
$191.69 |
$244.43 |
$266.18 |
$266.18 |
|
|
|
Liquidity ratio of 1.5 and up, best |
|
|
|
|
| Current Liabilities |
$29.57 |
$30.21 |
$28.17 |
$80.45 |
$91.95 |
$111.75 |
$95.73 |
$91.30 |
$69.50 |
$67.37 |
$73.75 |
$107.88 |
$107.23 |
$107.23 |
|
|
|
2.38 |
<-Median-> |
10 |
Ratio |
|
|
|
| Liquidity |
3.31 |
3.81 |
4.16 |
2.00 |
2.27 |
2.03 |
2.26 |
2.51 |
2.90 |
2.70 |
2.60 |
2.27 |
2.48 |
2.48 |
|
|
|
2.60 |
<-Median-> |
5 |
Ratio |
|
|
|
| Liq. with CF aft div |
3.39 |
4.66 |
4.72 |
2.40 |
2.61 |
2.51 |
2.82 |
2.90 |
3.62 |
3.44 |
3.04 |
2.33 |
2.87 |
2.76 |
|
|
|
3.04 |
<-Median-> |
5 |
Ratio |
|
|
|
| Liq. CF re Inv+Div |
2.65 |
3.72 |
2.59 |
1.57 |
2.15 |
1.30 |
2.41 |
2.37 |
2.60 |
2.59 |
2.00 |
1.15 |
2.12 |
2.76 |
|
|
|
2.12 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$165.52 |
$177.64 |
$195.10 |
$290.63 |
$342.82 |
$452.94 |
$431.22 |
$447.88 |
$426.04 |
$409.78 |
$430.13 |
$576.32 |
$612.07 |
$612.07 |
|
|
|
Debt Ratio of 1.5 and up, best |
|
|
|
|
|
| Liabilities |
$34.42 |
$33.90 |
$30.97 |
$87.89 |
$97.90 |
$173.54 |
$129.96 |
$117.72 |
$96.54 |
$78.77 |
$85.07 |
$227.81 |
$241.05 |
$241.05 |
|
|
|
3.41 |
<-Median-> |
10 |
Ratio |
|
|
|
| Debt Ratio |
4.81 |
5.24 |
6.30 |
3.31 |
3.50 |
2.61 |
3.32 |
3.80 |
4.41 |
5.20 |
5.06 |
2.53 |
2.54 |
2.54 |
|
|
|
4.41 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$131.10 |
$143.75 |
$164.13 |
$202.75 |
$244.92 |
$279.41 |
$301.26 |
$330.16 |
$329.51 |
$331.01 |
$345.06 |
$348.51 |
$371.02 |
$371.02 |
$371.02 |
$371.02 |
|
126.05% |
<-Total Growth |
10 |
Book Value |
|
|
|
| Book Value per Share |
$3.20 |
$3.54 |
$4.03 |
$4.81 |
$5.78 |
$6.56 |
$7.09 |
$7.89 |
$8.13 |
$8.43 |
$8.79 |
$8.96 |
$9.53 |
$9.53 |
$9.53 |
$9.53 |
|
136.52% |
<-Total Growth |
10 |
Book Value |
|
|
|
| Change |
9.85% |
10.56% |
13.93% |
19.33% |
20.17% |
13.54% |
8.00% |
11.32% |
3.03% |
3.67% |
4.24% |
1.93% |
6.46% |
0.00% |
0.00% |
0.00% |
|
-39.03% |
P/B Ratio |
|
Current/Historical Median |
|
|
|
| P/B Ratio (Median) |
1.17 |
1.21 |
1.44 |
2.07 |
2.33 |
2.23 |
1.35 |
1.22 |
1.07 |
0.80 |
1.03 |
1.01 |
0.83 |
0.79 |
0.07 |
0.00 |
|
1.29 |
P/B Ratio |
|
Historical Median |
|
|
|
| P/B Ratio (Close) |
1.04 |
1.27 |
1.60 |
2.11 |
2.52 |
1.84 |
0.94 |
1.20 |
0.90 |
0.78 |
1.13 |
0.86 |
0.78 |
0.79 |
0.79 |
1.34 |
|
8.99% |
<-IRR #YR-> |
10 |
Book Value per Share |
136.52% |
|
|
| Change |
-11.87% |
21.32% |
26.77% |
31.46% |
19.21% |
-26.71% |
-48.80% |
26.89% |
-24.51% |
-13.65% |
44.48% |
-23.77% |
-9.00% |
0.67% |
|
|
|
3.86% |
<-IRR #YR-> |
5 |
Book Value |
20.83% |
|
|
| Leverage (A/BK) |
1.26 |
1.24 |
1.19 |
1.43 |
1.40 |
1.62 |
1.43 |
1.36 |
1.29 |
1.24 |
1.25 |
1.65 |
1.65 |
1.65 |
|
|
|
1.42 |
<-Median-> |
10 |
A/BV |
|
|
|
| Debt/Equity Ratio |
0.26 |
0.24 |
0.19 |
0.43 |
0.40 |
0.62 |
0.43 |
0.36 |
0.29 |
0.24 |
0.25 |
0.65 |
0.65 |
0.65 |
|
|
|
0.42 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
|
| Sharerholders Equity
(Assets less liabilities) |
|
|
|
|
|
|
|
|
P/BV |
10 yr Med |
1.14 |
5 yr Med |
1.01 |
|
-31.00% |
Diff M/C |
|
1.40 |
Historical |
28 |
A/BV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4.03 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.89 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Comprehensive Income |
$15.88 |
$20.18 |
$27.02 |
$35.58 |
$50.49 |
$44.38 |
$35.56 |
$48.93 |
$25.22 |
$28.30 |
$29.18 |
$22.47 |
$38.50 |
|
|
|
|
42.45% |
<-Total Growth |
10 |
Comprehensive Income |
|
|
|
| Increase |
129.65% |
27.06% |
33.95% |
31.65% |
41.92% |
-12.11% |
-19.87% |
37.60% |
-48.47% |
12.23% |
3.11% |
-23.00% |
71.33% |
|
|
|
|
3.11% |
<-Median-> |
5 |
Comprehensive Income |
|
|
|
| 5 Yr Running Average |
-$0.76 |
$3.77 |
$11.24 |
$21.11 |
$29.83 |
$35.53 |
$38.61 |
$42.99 |
$40.92 |
$36.48 |
$33.44 |
$30.82 |
$28.73 |
|
|
|
|
3.60% |
<-IRR #YR-> |
10 |
Comprehensive Income |
42.45% |
|
|
| ROE |
12.1% |
14.0% |
16.5% |
17.5% |
20.6% |
15.9% |
11.8% |
14.8% |
7.7% |
8.5% |
8.5% |
6.4% |
10.4% |
|
|
|
|
-4.69% |
<-IRR #YR-> |
5 |
Comprehensive Income |
-21.33% |
|
|
| 5Yr Median |
-1.7% |
5.8% |
12.1% |
14.0% |
16.5% |
16.5% |
16.5% |
15.9% |
14.8% |
11.8% |
8.5% |
8.5% |
8.5% |
|
|
|
|
9.84% |
<-IRR #YR-> |
10 |
5 Yr Running Average |
-25.58% |
|
|
| Difference from NI |
0.82% |
-2.97% |
2.07% |
2.43% |
3.97% |
-1.14% |
-2.31% |
2.02% |
-0.43% |
0.26% |
-2.68% |
1.00% |
3.29% |
|
|
|
|
-7.74% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
-33.16% |
|
|
| Median Values |
|
|
|
|
|
|
|
|
|
Diff |
5, 10 yr |
0.6% |
0.3% |
|
|
|
|
8.5% |
<-Median-> |
5 |
Return on Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$27.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$38.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$48.9 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$38.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$11.2 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$28.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$43.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$28.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current Liability
Coverage Ratio |
0.80 |
1.05 |
1.14 |
0.52 |
0.64 |
0.62 |
0.68 |
0.71 |
0.79 |
0.74 |
0.85 |
0.46 |
0.66 |
0.43 |
|
|
|
|
|
|
CFO / Current Liabilities |
|
|
|
| 5 year Median |
0.60 |
0.72 |
0.80 |
0.80 |
0.80 |
0.64 |
0.64 |
0.64 |
0.68 |
0.71 |
0.74 |
0.74 |
0.74 |
0.66 |
|
|
|
66.5% |
<-Median-> |
10 |
Current Liability Cov Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Asset Efficiency Ratio |
14.26% |
17.85% |
16.46% |
14.44% |
17.20% |
15.35% |
15.00% |
14.44% |
12.94% |
12.09% |
14.61% |
8.63% |
11.48% |
7.60% |
|
|
|
|
|
|
CFO / Total Assets |
|
|
|
| 5 year Median |
9.62% |
12.47% |
14.26% |
14.44% |
16.46% |
16.46% |
15.35% |
15.00% |
15.00% |
14.44% |
14.44% |
12.94% |
12.09% |
11.48% |
|
|
|
14.4% |
<-Median-> |
10 |
Return on Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Return on Assets ROA |
8.95% |
13.76% |
12.11% |
10.55% |
11.89% |
10.50% |
9.86% |
9.44% |
6.25% |
6.69% |
8.93% |
3.29% |
4.29% |
5.59% |
|
|
|
Net |
Income/Assets |
|
Return on Assets |
|
|
|
| 5Yr Median |
1.66% |
6.77% |
8.95% |
10.55% |
11.89% |
11.89% |
10.55% |
10.50% |
9.86% |
9.44% |
8.93% |
6.69% |
6.25% |
5.59% |
|
|
|
9.2% |
<-Median-> |
10 |
Asset Efficiency Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Return on Equity ROE |
11.29% |
17.01% |
14.40% |
15.12% |
16.64% |
17.02% |
14.11% |
12.80% |
8.08% |
8.29% |
11.13% |
5.44% |
7.08% |
9.21% |
|
|
|
Net Inc/ |
Shareholders' equity |
|
Return on Equity |
|
|
|
| 5Yr Median |
2.09% |
8.45% |
11.29% |
14.40% |
15.12% |
16.64% |
15.12% |
15.12% |
14.11% |
12.80% |
11.13% |
8.29% |
8.08% |
8.29% |
|
|
|
12.0% |
<-Median-> |
10 |
Return on Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$29 |
<-12 mths |
11.96% |
|
|
|
|
|
|
|
|
| Net Income |
$14.81 |
$24.45 |
$23.63 |
$30.66 |
$40.76 |
$47.56 |
$42.52 |
$42.27 |
$26.63 |
$27.42 |
$38.42 |
$18.97 |
$26.28 |
$34.2 |
$44.8 |
$55.0 |
|
11.22% |
<-Total Growth |
10 |
Net Income |
Alpha Sp |
|
|
| Increase |
46.94% |
65.12% |
-3.34% |
29.72% |
32.96% |
16.68% |
-10.59% |
-0.59% |
-37.00% |
2.97% |
40.10% |
-50.64% |
38.58% |
30.06% |
31.03% |
22.81% |
|
EPS/CF Ratio should not be higher than 1.00 |
Same 2024 |
|
|
| 5 Yr Running Average |
-$0.73 |
$3.55 |
$11.06 |
$20.72 |
$26.86 |
$33.41 |
$37.02 |
$40.75 |
$39.95 |
$37.28 |
$35.45 |
$30.74 |
$27.55 |
$29.06 |
$32.53 |
$35.85 |
|
1.07% |
<-IRR #YR-> |
10 |
Net Income |
11.22% |
|
|
| Operating Cash Flow |
$6.64 |
$31.34 |
$22.88 |
$40.37 |
$41.24 |
$65.47 |
$66.41 |
$48.83 |
$64.82 |
$64.42 |
$47.79 |
$23.47 |
$58.17 |
|
|
|
|
-9.06% |
<-IRR #YR-> |
5 |
Net Income |
-37.82% |
|
|
| Investment Cash Flow |
-$8.20 |
-$7.70 |
-$23.23 |
-$42.50 |
-$20.01 |
-$104.90 |
-$16.04 |
-$20.38 |
-$27.52 |
-$22.11 |
-$38.33 |
-$110.36 |
-$37.79 |
|
|
|
|
9.55% |
<-IRR #YR-> |
10 |
5 Yr Running Average |
149.06% |
|
|
| Total Accruals |
$16.37 |
$0.81 |
$23.98 |
$32.78 |
$19.53 |
$86.99 |
-$7.85 |
$13.81 |
-$10.67 |
-$14.89 |
$28.96 |
$105.85 |
$5.91 |
|
|
|
|
-7.53% |
<-IRR #YR-> |
5 |
5 Yr Running Average |
-32.41% |
|
|
| Total Assets |
$165.52 |
$177.64 |
$195.10 |
$290.63 |
$342.82 |
$452.94 |
$431.22 |
$447.88 |
$426.04 |
$409.78 |
$430.13 |
$576.32 |
$612.07 |
|
|
|
|
|
Balance Sheet |
|
Assets |
|
|
|
| Accruals Ratio |
9.89% |
0.46% |
12.29% |
11.28% |
5.70% |
19.21% |
-1.82% |
3.08% |
-2.50% |
-3.63% |
6.73% |
18.37% |
0.96% |
|
|
|
|
0.96% |
<-Median-> |
5 |
Ratio |
|
|
|
| EPS/CF Ratio |
0.62 |
0.77 |
0.74 |
0.73 |
0.69 |
0.68 |
0.66 |
0.65 |
0.48 |
0.55 |
0.61 |
0.38 |
0.38 |
|
|
|
|
0.63 |
<-Median-> |
10 |
EPS/CF Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$23.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$26.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$42.27 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$26.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$11.06 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$27.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$40.75 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$27.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in Closing Price |
-3.19% |
34.13% |
44.42% |
56.88% |
43.25% |
-16.78% |
-44.71% |
41.26% |
-22.22% |
-10.48% |
50.61% |
-22.30% |
-3.12% |
0.67% |
0.00% |
69.77% |
|
|
Count |
29 |
Years of data |
|
|
|
| up/down |
|
down |
|
down |
down |
down |
down |
|
|
|
|
down |
down |
|
|
|
|
|
Count |
17 |
58.62% |
|
|
|
| Meet Prediction? |
|
|
|
|
|
yes |
yes |
|
|
|
|
yes |
yes |
|
|
|
|
% right |
Count |
8 |
47.06% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financial Cash Flow |
-$3.54 |
-$6.91 |
-$6.78 |
$5.30 |
-$21.85 |
$32.31 |
-$40.97 |
-$34.31 |
-$41.42 |
-$36.02 |
-$16.88 |
$79.98 |
-$21.81 |
|
|
|
|
|
C F Statement |
|
Financial CF |
|
|
|
| Total Accruals |
$19.91 |
$7.72 |
$30.75 |
$27.49 |
$41.38 |
$54.68 |
$33.12 |
$48.13 |
$30.75 |
$21.14 |
$45.84 |
$25.87 |
$27.72 |
|
|
|
|
|
|
|
Accruals |
|
|
|
| Accruals Ratio |
12.03% |
4.35% |
15.76% |
9.46% |
12.07% |
12.07% |
7.68% |
10.74% |
7.22% |
5.16% |
10.66% |
4.49% |
4.53% |
|
|
|
|
5.16% |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
$15.38 |
$31.24 |
$26.07 |
$31.24 |
$35.00 |
$27.51 |
$35.88 |
$31.34 |
$26.49 |
$33.12 |
$24.10 |
$17.02 |
$15.80 |
$15.80 |
|
|
|
|
|
|
Cash |
|
|
|
| Cash per Share |
$0.38 |
$0.77 |
$0.64 |
$0.74 |
$0.83 |
$0.65 |
$0.84 |
$0.75 |
$0.65 |
$0.84 |
$0.61 |
$0.44 |
$0.41 |
$0.41 |
|
|
|
$0.61 |
<-Median-> |
5 |
Cash per Share |
|
|
|
| Percentage of Stock
Price |
11.24% |
17.17% |
9.90% |
7.30% |
5.68% |
5.34% |
12.62% |
7.93% |
8.89% |
12.82% |
6.19% |
5.68% |
5.44% |
5.41% |
|
|
|
6.19% |
<-Median-> |
5 |
% of Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| http://www.cantechletter.com/2015/06/exco-technologies-is-firing-on-all-cylinders-says-industrial-alliance/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| http://www.dailybuyselladviser.com/news/blank/1493-1.html |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 21,
2023. Last estimates were for 2023,
2024 and 2025 of $580M, $637M and $728M for Revenue, $0.73, $1.05 and $1.53
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $36.4 and
$46.5 2023/4 for CF, and $28.3M, $41.3M and 60.1M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 26,
2023. Last estimates were for 2022 and
2023 of $552M, 648M and $707M for Revenue 2022/24, $1.26 and $1.67 for
EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $1.36 for CFPS
for 2022, and $49M, and $66M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 23,
2021. Last estimates were for 2021,
2022 and 2023 of $457M, $484M and $516M for Revenue, $0.90, $1.10 and 1.00
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $15.3M nd
26.7M for FCF for 2021, 22, $1.21 and 1.36 for CFPS for 2021-22, and $36M and
44M for Net Income for 2021, 22. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 24,
2021. Last estimates were for 2020m
2021, and 2022 of $496M, $508M and $527M for Revenue, $0.82, $0.89 and $0.98
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $1.18 and $1.63 for 2020 and 2021 for CFPS,
and $35.3, $37.9 and $39.4 for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 29,
2020. Last estimates were for 2019,
2020 and 2021 of $527M, $520M and $536M for Revenue, $1.07, $1.20 and $1.19
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $1.57, $1.63
and $1.63 for CFPS and $50.2M and $55.2M for Net Income for 2019 and 2020. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| February 3,
2019. Last estimates were for 2018,
2019 and 2020 of $568M, $585M and $606M for Revenue, $1.14, $1.24 and $1.38
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $1.56, $1.66
and $1.78 for CFPS, $46.4M, $52.7M and $58.7M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| February 3,
2018. last estimates Were for 2017,
2018 and 2019 of $621M, $651M and $651M for Revenue, $1.23, $1.48 and $1.49
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $1.61, $1.75 and $1.81 for CFPS and $55.5M,
$61.5M and $63.8M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| February 4,
2017. Last estimates were for 2016,
2017 and 2018 of $543M, $586M and $576M for Revenue, $1.23, $1.41 and $1.56
for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $2.96, $3.74
and $1.89 for CFPS and $53.8M and $62.6M for Net Income for 2016 and 2017. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| February 6,
2016. Last estimates were for 2015, 2016 and 2017 of $489M, $530M and $587M
for Revenue, $0.95, $1.13 and $1.29 for EPS, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| $1.30, $1.45
and $1.53 for CFPS and $39.1M, $45.9M and $50.9M for Net Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| February 2,
2015. Last estimates were for 2014,
2015 and 2016 of $310M, $382M and $370M for Revenue, $0.65 and $0.81 for EPS
for 2014 and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2015, $0.91,
$1.09 and $1.23 for CFPS and $26.49M and $33.01M for 2014 and 2015 net
income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| February 2,
2014. Last estimates were for $256M
and $263M for Revenue, $.65 and $.67 for EPS. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| January 30,
2012. Last estimates were for 2012 and
2013 with $243.2M and $257.5M of Revenue and $0.56 and $0.61 EPS. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sector: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Manufacturing,
Industrial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| What should
this stock accomplish? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I would expect
the dividends to be rather low, that is generally under 2%. The dividend growth should be moderate to good. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Would I buy
this company and Why. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| This is a
dividend growth stock. You would buy
for diversifications reason. It is
connected to the Auto Industry. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Why am I following this
stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| This is a
stock given as a recommendation by Keystone at the Toronto Money Show of
2012. I decided to check into it as it
is a small tech company that is paying dividends. |
|
|
|
|
|
|
|
|
|
|
|
|
| Also, I
decided to review this stock because Keystone has recommended some very good
stocks in the past. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends are
paid in cycle 3, which is December, March, June,
and September. Dividends are declared
for shareholders of a month and paid in that month. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For example,
the dividend declared on January 30, 2013 for shareholders
of record of March 15, 2013 was paid on March 29, 2013. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Misson
Statement or closes thing I can find. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| What I am
looking for is a statement that the company wants to do well
by their customers, employees, and community and and
thereby earn shareholders a reasonable return. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For customers, Exco's
mission has been "to provide engineering
solutions to our customers". |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For employees they do
have a Deferred Profit Sharing Plan. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For community Exco says
the Company co-operates with and supports several
local community colleges from which it typically draws its design engineers. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For investors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make their
money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exco
Technologies Ltd is a designer, developer, and manufacturer of dies, moulds,
components and assemblies, and consumable equipment for the die-cast,
extrusion, and automotive |
|
|
|
|
|
|
|
|
|
|
|
|
| industries.
The company reports in two business segments namely, the Casting and
Extrusion segment and Automotive Solutions segment. It generates maximum
revenue from the |
|
|
|
|
|
|
|
|
|
|
|
|
| Automotive
Solutions segment. Geographically, it derives a majority of its revenue from
the United States and also has its presence in Canada, Europe, Asia and other
regions. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For most
ratios, lower is better when looking for a good stock price. However, there are exceptions such as for
yield (dividends and erarnings) 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 |
|
Officers and Directors |
Change |
|
|
| Date |
2016 |
Feb 04 |
2017 |
Feb 03 |
2018 |
Feb 03 |
2019 |
Jan 29 |
2020 |
Jan 24 |
2021 |
Jan 23 |
2022 |
Jan 26 |
2023 |
|
|
Jan 21 |
2024 |
|
Back page of annual report |
|
|
|
| Kirk, Darren Michael |
|
|
|
|
|
0.015 |
0.04% |
0.026 |
0.07% |
0.030 |
0.08% |
0.030 |
0.08% |
0.050 |
0.13% |
|
|
0.050 |
0.13% |
|
CEO 2020 |
0.00% |
|
|
| CEO - Shares - Amount |
|
|
|
|
|
|
$0.107 |
|
$0.170 |
|
$0.296 |
|
$0.230 |
|
$0.372 |
|
|
|
$0.375 |
|
|
|
|
|
| Options - percentage |
|
|
|
|
|
0.025 |
0.06% |
0.025 |
0.06% |
0.025 |
0.06% |
0.025 |
0.06% |
0.394 |
1.01% |
|
|
0.501 |
1.29% |
|
|
27.35% |
|
|
| Options - amount |
|
|
|
|
|
|
$0.184 |
|
$0.165 |
|
$0.248 |
|
$0.193 |
|
$2.937 |
|
|
|
$3.766 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Posno, Matthew James |
|
|
|
|
|
|
|
0.005 |
0.01% |
0.007 |
0.02% |
0.007 |
0.02% |
0.007 |
0.02% |
|
|
0.007 |
0.02% |
|
|
0.00% |
|
|
| CFO - Shares - Amount |
|
|
|
|
|
|
|
|
$0.034 |
|
$0.068 |
|
$0.053 |
|
$0.051 |
|
|
|
$0.052 |
|
|
|
|
|
| Options - percentage |
|
|
|
|
|
|
|
0.021 |
0.05% |
0.100 |
0.25% |
0.138 |
0.35% |
0.188 |
0.48% |
|
|
0.193 |
0.50% |
|
|
2.76% |
|
|
| Options - amount |
|
|
|
|
|
|
|
|
$0.138 |
|
$0.991 |
|
$1.059 |
|
$1.399 |
|
|
|
$1.447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Knight, R. Drew |
0.00% |
0.001 |
0.00% |
0.002 |
0.00% |
0.002 |
0.01% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CFO - Shares - Amount |
$0.008 |
|
$0.007 |
|
$0.020 |
|
$0.015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - percentage |
0.06% |
0.050 |
0.12% |
0.050 |
0.12% |
0.050 |
0.12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - amount |
$0.303 |
|
$0.335 |
|
$0.473 |
|
$0.368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nguyen, Huong |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
was CFO until 2015 |
|
|
|
| Officer - Shares -
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Riganelli, Paul |
0.86% |
0.366 |
0.86% |
0.346 |
0.83% |
0.331 |
0.82% |
0.302 |
0.77% |
0.302 |
0.77% |
0.234 |
0.60% |
0.234 |
0.60% |
|
|
0.234 |
0.60% |
|
was CFO until 2014 |
0.00% |
|
|
| Officer - Shares -
Amount |
$4.419 |
|
$2.450 |
|
$3.271 |
|
$2.433 |
|
$1.985 |
|
$2.990 |
|
$1.801 |
|
$1.744 |
|
|
|
$1.756 |
|
|
|
|
|
| Options - percentage |
0.26% |
0.100 |
0.23% |
0.090 |
0.22% |
0.000 |
0.00% |
0.090 |
0.23% |
0.093 |
0.24% |
0.095 |
0.24% |
0.106 |
0.27% |
|
|
0.115 |
0.30% |
|
|
8.29% |
|
|
| Options - amount |
$1.324 |
|
$0.667 |
|
$0.851 |
|
$0.000 |
|
$0.590 |
|
$0.919 |
|
$0.729 |
|
$0.791 |
|
|
|
$0.863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Bond, Scott Edward |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Officer - Shares -
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Robbins, Paul |
7.55% |
3.181 |
7.48% |
3.161 |
7.56% |
3.145 |
7.76% |
3.110 |
7.92% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Officer - Shares -
Amount |
$38.890 |
|
$21.281 |
|
$29.873 |
|
$23.113 |
|
$20.464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - percentage |
0.14% |
0.068 |
0.16% |
0.095 |
0.23% |
0.095 |
0.24% |
0.070 |
0.18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - amount |
$0.726 |
|
$0.452 |
|
$0.900 |
|
$0.700 |
|
$0.461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cartwright, Bonita |
0.13% |
0.054 |
0.13% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Officer - Shares -
Amount |
$0.644 |
|
$0.363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - percentage |
0.11% |
0.045 |
0.11% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Options - amount |
$0.545 |
|
$0.301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.782 |
14.72% |
7.381 |
18.80% |
7.850 |
20.17% |
9.794 |
25.17% |
|
|
9.794 |
25.17% |
|
Last updated Jan 2024 |
0.00% |
|
|
| Kernaghan, Edward Hume |
|
|
|
|
|
|
|
|
$38.046 |
|
$73.147 |
|
$60.446 |
|
$73.066 |
|
|
|
$73.556 |
|
|
|
|
|
| Director - Shares -
Amount |
|
|
|
|
|
|
|
0.027 |
0.07% |
0.030 |
0.08% |
0.032 |
0.08% |
0.037 |
0.10% |
|
|
0.041 |
0.11% |
|
|
11.28% |
|
|
| Options - percentage |
|
|
|
|
|
|
|
|
$0.181 |
|
$0.302 |
|
$0.250 |
|
$0.277 |
|
|
|
$0.310 |
|
|
|
|
|
| Options - amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| McMorrow, Colleen M. |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.010 |
0.03% |
|
|
0.019 |
0.05% |
|
|
90.00% |
|
|
| Director - Shares -
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.075 |
|
|
|
$0.143 |
|
|
|
|
|
| Options - percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.019 |
0.05% |
|
|
0.024 |
0.06% |
|
|
30.94% |
|
|
| Options - amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.138 |
|
|
|
$0.182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Magee, Robert Basil |
0.05% |
0.020 |
0.05% |
0.025 |
0.06% |
0.025 |
0.06% |
0.025 |
0.06% |
0.025 |
0.06% |
0.025 |
0.06% |
0.030 |
0.08% |
|
|
0.030 |
0.08% |
|
2018 Annual Statement |
0.00% |
|
|
| Lead Director - Shares -
Amount |
$0.242 |
|
$0.134 |
|
$0.236 |
|
$0.184 |
|
$0.165 |
|
$0.248 |
|
$0.193 |
|
$0.224 |
|
|
|
$0.225 |
|
Says Magee - 2019 |
|
|
|
| Options - percentage |
0.01% |
0.003 |
0.01% |
0.003 |
0.01% |
0.003 |
0.01% |
0.024 |
0.06% |
0.031 |
0.08% |
0.036 |
0.09% |
0.042 |
0.11% |
|
|
0.049 |
0.13% |
|
2020 Lead Director |
15.69% |
|
|
| Reuters Options Value |
$0.034 |
|
$0.019 |
|
$0.027 |
|
$0.021 |
|
$0.157 |
|
$0.310 |
|
$0.278 |
|
$0.315 |
|
|
|
$0.367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Robbins, Brian Andrew |
22.68% |
9.783 |
23.02% |
9.819 |
23.47% |
9.819 |
24.23% |
9.819 |
25.01% |
9.939 |
25.31% |
9.939 |
25.54% |
9.939 |
25.54% |
|
|
9.939 |
25.54% |
|
Executive Chairperson |
0.00% |
|
|
| Chairman - Shares -
Amount |
$116.828 |
|
$65.447 |
|
$92.794 |
|
$72.173 |
|
$64.612 |
|
$98.500 |
|
$76.534 |
|
$74.148 |
|
|
|
$74.645 |
|
from CEO 2020 |
|
|
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Kernaghan, Edward James |
11.20% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 10% holder |
$57.677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Of Kernaghan Securities
Ltd. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase in O/S Shares |
0.52% |
0.201 |
0.47% |
0.082 |
0.19% |
0.038 |
0.09% |
0.103 |
0.25% |
0.000 |
0.00% |
0.002 |
0.00% |
0.027 |
0.07% |
|
|
0.000 |
0.00% |
|
zero for 2020/21 year |
|
|
|
| due to SO 2013 |
$3.216 |
|
$2.435 |
|
$0.551 |
|
$0.356 |
|
$0.757 |
|
$0.000 |
|
$0.015 |
|
$0.208 |
|
|
|
$0.000 |
|
2024 |
|
|
|
| Book Value 2013 |
$1.272 |
|
$0.907 |
|
$0.366 |
|
$0.259 |
|
$0.729 |
|
$0.000 |
|
$0.015 |
|
$0.264 |
|
|
|
$0.000 |
|
|
|
|
|
| Insider Buying |
-$0.221 |
|
-$1.630 |
|
-$4.227 |
|
-$0.020 |
|
-$3.732 |
|
-$11.519 |
|
-$4.889 |
|
-$17.405 |
|
|
|
$0.000 |
|
Zero of 2024 |
|
|
|
| Insider Selling |
$3.276 |
|
$0.903 |
|
$4.522 |
|
$0.661 |
|
$0.757 |
|
$0.000 |
|
$0.744 |
|
$0.000 |
|
|
|
$0.000 |
|
|
|
|
|
| Net Insider Selling |
$3.054 |
|
-$0.727 |
|
$0.295 |
|
$0.641 |
|
-$2.975 |
|
-$11.519 |
|
-$4.144 |
|
-$17.405 |
|
|
|
$0.000 |
|
|
|
|
|
| % of Market Cap |
0.59% |
|
-0.26% |
|
0.07% |
|
0.22% |
|
-1.15% |
|
-2.96% |
|
-1.38% |
|
-6.00% |
|
|
|
0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Directors |
|
7 |
|
7 |
|
8 |
|
7 |
|
7 |
|
7 |
|
6 |
|
|
|
6 |
|
|
|
|
|
|
| Women |
14% |
1 |
14% |
2 |
29% |
3 |
38% |
2 |
29% |
2 |
29% |
2 |
29% |
1 |
17% |
|
|
1 |
17% |
|
|
|
|
|
| Minorities |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
0 |
0% |
|
|
0 |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Institutions/Holdings |
14.28% |
28 |
13.46% |
30 |
17.36% |
37 |
25.93% |
20 |
34.04% |
20 |
49.12% |
20 |
10.11% |
20 |
9.74% |
|
|
20 |
5.71% |
|
|
|
|
|
| Total Shares Held |
14.25% |
5.730 |
13.48% |
7.369 |
17.61% |
10.746 |
26.52% |
13.992 |
35.63% |
19.288 |
49.11% |
3.969 |
10.20% |
3.788 |
9.74% |
|
|
2.222 |
5.71% |
|
|
|
|
|
| Increase/Decrease |
1.24% |
0.128 |
2.28% |
0.208 |
2.91% |
0.085 |
0.80% |
-0.370 |
-2.58% |
-0.125 |
-0.64% |
0.489 |
14.05% |
0.590 |
18.45% |
|
|
0.043 |
1.95% |
|
|
|
|
|
| Starting No. of Shares |
|
5.603 |
|
7.160 |
|
10.661 |
|
14.362 |
Top 20 MS |
19.413 |
Top 20 MS |
3.480 |
Top 20 MS |
3.198 |
Top 20 MS |
|
|
2.180 |
Top 20 MS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|