This report should not be construed as providing investment advice. It is for educational purposes only. Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites. www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ 9/30/17
Finning International Inc. TSX: FTT OTC: FINGF www.finning.com Fiscal Yr: Dec 31 Q3 2017
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 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 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date 30-May-07
Split value 2 Split
$6,021 <-12 mths 6.98%
Revenue* $4,835 $4,853 $5,662 $5,991 $4,738 $4,641 $5,895 $6,622 $6,756 $6,918 $6,190 $5,628 $6,123 $6,565 $6,997 15.96% <-Total Growth 10 Revenue
Increase 16.16% 0.39% 16.67% 5.81% -20.93% -2.03% 27.01% 12.34% 2.02% 2.40% -10.52% -9.08% 8.80% 7.22% 6.58% 1.49% <-IRR #YR-> 10 Revenue 15.96%
5 year Running Average $3,809 $4,130 $4,621 $5,101 $5,216 $5,177 $5,385 $5,577 $5,730 $6,166 $6,476 $6,423 $6,323 $6,285 $6,301 -0.92% <-IRR #YR-> 5 Revenue -4.53%
Revenue per Share $27.10 $27.10 $32.15 $35.15 $27.75 $27.07 $34.36 $38.52 $39.28 $40.13 $36.84 $33.47 $36.42 $39.05 $41.62 4.51% <-IRR #YR-> 10 5 yr Running Average 55.51%
Increase 15.11% 0.00% 18.63% 9.34% -21.07% -2.42% 26.90% 12.12% 1.96% 2.18% -8.21% -9.15% 8.83% 7.22% 6.58% 3.59% <-IRR #YR-> 5 5 yr Running Average 19.26%
5 year Running Average $23.17 $24.30 $26.60 $29.01 $29.85 $29.84 $31.30 $32.57 $33.39 $35.87 $37.83 $37.65 $37.23 $37.18 $37.48 2.13% <-IRR #YR-> 10 Revenue per Share 23.50%
P/S (Price/Sales) Med 0.68 0.77 0.88 0.62 0.52 0.82 0.71 0.67 0.61 0.71 0.59 0.66 -0.52% <-IRR #YR-> 5 Revenue per Share -2.59%
P/S (Price/Sales) Close 0.69 0.88 0.89 0.41 0.60 1.00 0.65 0.64 0.69 0.63 0.51 0.79 0.83 0.78 0.73 4.47% <-IRR #YR-> 10 5 yr Running Average 54.90%
*Revenue in M CDN $ P/S Med 10 yr 0.67 5 yr 0.66 25.16% Diff M/C 3.76% <-IRR #YR-> 5 5 yr Running Average 20.30%
-$4,853 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,628
-$5,895 $0 $0 $0 $0 $5,628
-$4,130 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,423
-$5,385 $0 $0 $0 $0 $6,423
-$27.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.47
-$34.36 $0.00 $0.00 $0.00 $0.00 $33.47
-$24.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.65
-$31.30 $0.00 $0.00 $0.00 $0.00 $37.65
$0.97 <-12 mths 155.26%
Earnings Yield $1.84 $1.36
Pre Split '07 -26.07%
EPS Basic $0.92 $1.14 $1.56 $0.56 $0.77 -$0.46 $1.51 $1.96 $1.95 $1.85 -$0.94 $0.38 -66.67% <-Total Growth 10 Earnings
EPS Diluted* $0.92 $1.13 $1.53 $0.55 $0.77 -$0.46 $1.51 $1.96 $1.94 $1.84 -$0.94 $0.38 $1.32 $1.70 $2.00 -66.37% <-Total Growth 10 Earnings
Increase 27.97% 23.50% 35.40% -64.05% 40.00% -159.74% 428.26% 29.80% -1.02% -5.15% -151.09% 140.43% 247.37% 28.79% 17.65% -10.33% <-IRR #YR-> 10 Earnings per Share -66.37%
Earnings Yield 4.9% 4.7% 5.3% 3.9% 4.6% -1.7% 6.8% 8.0% 7.1% 7.3% -5.0% 1.4% 4.4% 5.6% 6.6% -24.11% <-IRR #YR-> 5 Earnings per Share -74.83%
5 year Running Average $0.80 $0.89 $1.03 $0.97 $0.98 $0.70 $0.78 $0.87 $1.14 $1.36 $1.26 $1.04 $0.91 $0.86 $0.89 1.55% <-IRR #YR-> 10 5 yr Running Average 16.67%
10 year Running Average $0.60 $0.66 $0.75 $0.80 $0.84 $0.75 $0.83 $0.95 $1.06 $1.17 $0.98 $0.91 $0.89 $1.00 $1.13 5.84% <-IRR #YR-> 5 5 yr Running Average 32.82%
* Diluted ESP per share E/P 10 Yrs 4.98% 5Yrs 7.15%
-$1.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.38
-$1.51 $0.00 $0.00 $0.00 $0.00 $0.38
-$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.04
-$0.78 $0.00 $0.00 $0.00 $0.00 $1.04
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
Pre Split '07
Dividend* $0.22 $0.28 $0.36 $0.43 $0.44 $0.47 $0.51 $0.55 $0.60 $0.69 $0.73 $0.73 $0.75 $0.76 $0.76 165.45% <-Total Growth 10 Dividends
Increase 10.00% 25.00% 30.91% 19.44% 2.33% 6.82% 8.51% 7.84% 8.64% 14.64% 5.84% 0.69% 2.05% 2.01% 0.00% Count 29 Years of data
Average Increases 5 Year Running 18.2% 23.2% 19.4% 19.3% 17.5% 16.9% 13.6% 9.0% 6.8% 9.3% 9.1% 7.5% 6.4% 5.0% 2.1% Average Inc 5 Year Run
Dividends 5 Yr Running $0.17 $0.21 $0.25 $0.30 $0.35 $0.40 $0.44 $0.48 $0.51 $0.56 $0.61 $0.66 $0.70 $0.73 $0.74 220.73% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.19% 1.31% 1.27% 1.98% 3.03% 2.13% 2.09% 2.13% 2.49% 2.40% 3.31% 3.30% 2.65% 2.26% <-Median-> 10 Yield H/L Price
Yield on High Price 1.06% 1.15% 1.07% 1.39% 2.32% 1.72% 1.69% 1.85% 2.19% 2.02% 2.82% 2.65% 2.31% 1.93% <-Median-> 10 Yield on High Price
Yield on Low Price 1.36% 1.52% 1.56% 3.45% 4.33% 2.80% 2.75% 2.52% 2.89% 2.94% 4.01% 4.36% 3.12% 2.91% <-Median-> 10 Yield on Low Price
Yield on Close Price 1.18% 1.15% 1.26% 3.02% 2.64% 1.73% 2.30% 2.24% 2.20% 2.72% 3.88% 2.78% 2.46% 2.51% 2.51% 2.47% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 24.04% 24.34% 23.53% 78.18% 57.14% -102.17% 33.77% 28.06% 30.80% 37.23% -77.13% 192.11% 56.44% 44.71% 38.00% 32.29% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 21.36% 23.09% 24.07% 30.68% 35.24% 56.11% 56.67% 55.43% 44.89% 41.42% 48.61% 63.47% 76.71% 84.77% 83.41% 46.75% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 24.79% 50.69% -111.85% 100.84% 13.36% 24.98% -108.14% 71.08% 19.97% 21.64% 32.14% 32.39% 0.35% 28.36% #DIV/0! 23.31% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 28.80% 39.26% 101.86% 174.67% 35.73% 33.92% 45.97% 40.65% 30.32% 33.72% 35.20% 28.74% 1.55% 1.62% #DIV/0! 35.46% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 7.52% 8.22% 10.18% 12.72% 19.31% 22.19% 14.74% 12.35% 10.70% 12.48% 18.24% 25.21% 0.35% 28.36% #DIV/0! 13.73% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 7.87% 7.69% 7.78% 9.29% 11.15% 13.47% 14.96% 15.30% 14.35% 13.33% 13.36% 14.68% 1.50% 1.59% #DIV/0! 13.42% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 2.49% 2.72% 5 Yr Med Payout 30.80% 32.14% 12.48% 8.17% <-IRR #YR-> 10 Dividends 165.45%
* Dividends per share 5 Yr Med and Cur. 0.52% -7.71% Last Div Inc ---> $0.1825 $0.1900 4.1% 7.44% <-IRR #YR-> 5 Dividends 43.14%
-$0.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.73
-$0.51 $0.00 $0.00 $0.00 $0.00 $0.73
Historical Dividends Historical High Div 4.33% Low Div 0.98% Ave Div 2.66% Med Div 1.64% Close Div 1.57% Historical Dividends
High/Ave/Median Values Curr diff Exp. -42.13% 155.69% Exp. -5.62% Cheap 52.79% Cheap 59.12% High/Ave/Median
Future Dividend Yield Div Yd 3.86% earning in 5 Years at IRR of 9.00% Div Inc. 53.86% Future Dividend Yield
Future Dividend Yield Div Yd 5.93% earning in 10 Years at IRR of 9.00% Div Inc. 136.74% Future Dividend Yield
Future Dividend Yield Div Yd 9.13% earning in 15 Years at IRR of 9.00% Div Inc. 264.25% Future Dividend Yield
Yield if held 5 yrs 3.71% 3.39% 2.97% 3.06% 2.74% 2.55% 2.43% 1.94% 2.75% 4.71% 3.29% 2.99% 2.89% 3.17% 2.66% 2.86% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 4.34% 4.52% 4.12% 5.98% 7.21% 7.93% 6.28% 4.53% 4.25% 4.26% 3.94% 3.48% 2.63% 3.50% 5.23% 4.40% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 6.46% 8.03% 11.52% 10.26% 8.28% 9.28% 8.38% 6.30% 8.31% 11.23% 12.23% 9.00% 6.14% 5.41% 4.73% 9.14% <-Median-> 10 Paid Median Price
Yield if held 20 yrs 16.27% 13.66% 13.79% 14.89% 17.60% 14.26% 12.89% 14.31% 12.00% 8.53% 10.57% 12.46% 14.26% <-Median-> 9 Paid Median Price
Yield if held 25 yrs 22.61% 21.27% 21.28% 21.31% 23.84% 18.14% 14.31% 21.30% <-Median-> 4 Paid Median Price
Yield if held 30 yrs 28.76% 23.60% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 14.33% 12.63% 10.18% 10.57% 10.74% 10.72% 10.54% 8.48% 11.82% 19.34% 13.90% 13.47% 13.50% 15.21% 13.01% 10.73% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 26.65% 25.07% 20.44% 29.42% 40.25% 47.64% 39.86% 29.97% 28.84% 28.24% 27.38% 26.21% 20.79% 28.60% 44.91% 29.13% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 48.42% 54.74% 70.24% 61.58% 55.62% 65.65% 61.41% 47.92% 65.13% 86.35% 99.37% 80.38% 58.68% 54.79% 51.40% 65.39% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 110.88% 101.55% 106.38% 119.27% 147.04% 122.85% 108.56% 126.21% 115.45% 87.80% 115.82% 147.34% 115.45% <-Median-> 9 Paid Median Price
Cost covered if held 25 years 208.04% 188.90% 196.40% 215.26% 258.48% 209.84% 178.59% 202.22% <-Median-> 4 Paid Median Price
Cost covered if held 30 years 345.98% 304.43% #NUM! <-Median-> 0 Paid Median Price
Graham No. $12.77 $15.19 $17.78 $10.67 $12.40 $13.46 $16.32 $20.05 $21.71 $22.62 $10.21 $9.83 $18.45 $20.93 $22.71 -35.26% <-Total Growth 10 Graham Number
Price/GP Ratio Med 1.44 1.38 1.59 2.04 1.17 1.64 1.50 1.29 1.10 1.26 2.14 2.25 1.52 1.54 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.62 1.57 1.88 2.91 1.53 2.03 1.85 1.49 1.26 1.50 2.51 2.80 1.75 1.87 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.26 1.19 1.30 1.17 0.82 1.24 1.14 1.09 0.95 1.03 1.77 1.70 1.29 1.15 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.45 1.57 1.61 1.34 1.35 2.01 1.36 1.23 1.25 1.12 1.83 2.67 1.64 1.45 1.34 1.35 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 45.43% 57.35% 61.17% 33.59% 34.50% 101.23% 36.09% 22.56% 25.04% 11.53% 82.90% 167.42% 64.43% 44.89% 33.58% 35.30% <-Median-> 10 Graham Price
Pre Split '07
Price Close $18.57 $23.90 $28.66 $14.25 $16.68 $27.09 $22.21 $24.57 $27.15 $25.23 $18.68 $26.29 $30.33 $30.33 $30.33 10.02% <-Total Growth 10 Stock Price
Increase 6.11% 28.68% 19.94% -50.28% 17.05% 62.41% -18.01% 10.63% 10.50% -7.07% -25.96% 40.74% 15.37% 0.00% 0.00% 0.96% <-IRR #YR-> 10 Stock Price 10.02%
P/E 20.30 21.15 18.73 25.91 21.66 -58.89 14.71 12.54 13.99 13.71 -19.87 69.18 22.98 17.84 15.17 3.43% <-IRR #YR-> 5 Stock Price 18.37%
Trailing P/E 25.97 26.11 25.36 9.31 30.33 35.18 -48.28 16.27 13.85 13.01 10.15 -27.97 79.82 22.98 17.84 3.12% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 2.17% 2.75% % Tot Ret 69.29% 44.50% Price Inc 10.50% P/E: 14.35 13.71 6.18% <-IRR #YR-> 5 Price & Dividend
-$23.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.29
-$22.21 $0.00 $0.00 $0.00 $0.00 $26.29
-$23.90 $0.36 $0.43 $0.44 $0.47 $0.51 $0.55 $0.60 $0.69 $0.73 $27.02
-$22.21 $0.55 $0.60 $0.69 $0.73 $27.02
Price H/L Median $18.42 $20.98 $28.30 $21.73 $14.55 $22.07 $24.40 $25.81 $23.97 $28.60 $21.88 $22.12 $28.09 5.44% <-Total Growth 10 Stock Price
Increase 14.63% 13.90% 34.92% -23.23% -33.05% 51.74% 10.56% 5.76% -7.11% 19.32% -23.51% 1.10% 27.00% 0.53% <-IRR #YR-> 10 Stock Price 5.44%
P/E 20.13 18.56 18.50 39.50 18.89 -47.98 16.16 13.17 12.36 15.54 -23.27 58.20 21.28 -1.95% <-IRR #YR-> 5 Stock Price -9.36%
Trailing P/E 25.76 22.92 25.04 14.20 26.45 28.66 -53.04 17.09 12.23 14.74 11.89 -23.53 73.91 3.04% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 23.13 23.62 27.58 22.44 14.86 31.35 31.28 29.80 20.95 21.06 17.33 21.35 30.93 0.85% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 30.64 31.80 37.78 27.09 17.25 29.43 29.26 27.28 22.70 24.48 22.25 24.36 31.66 15.54 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 2.51% 2.80% % Tot Ret 82.57% 329.12% Price Inc 1.10% P/E: 15.85 13.17 Count 29 Years of data
-$20.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $22.12
-$24.40 $0.00 $0.00 $0.00 $0.00 $22.12
-$20.98 $0.36 $0.43 $0.44 $0.47 $0.51 $0.55 $0.60 $0.69 $0.73 $22.85
-$24.40 $0.55 $0.60 $0.69 $0.73 $22.85
High Months Apr Aug Dec Jul Mar Feb Aug May Dec Nov
Pre Split '07
Price High $20.70 $23.90 $33.50 $31.00 $18.94 $27.38 $30.25 $29.80 $27.25 $33.90 $25.67 $27.50 $32.30 15.06% <-Total Growth 10 Stock Price
Increase 16.95% 15.46% 40.17% -7.46% -38.90% 44.56% 10.48% -1.49% -8.56% 24.40% -24.28% 7.13% 17.45% 1.41% <-IRR #YR-> 10 Stock Price 15.06%
P/E 22.62 21.15 21.90 56.36 24.60 -59.52 20.03 15.20 14.05 18.42 -27.31 72.37 24.47 -1.89% <-IRR #YR-> 5 Stock Price -9.09%
Trailing P/E 28.95 26.12 29.65 20.26 34.44 35.56 -65.76 19.74 13.90 17.47 13.95 -29.26 85.00 18.42 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -1.49% P/E: 19.23 15.20 24.63 P/E Ratio Historical High
-$23.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.50
-$30.25 $0.00 $0.00 $0.00 $0.00 $27.50
Low Months Dec Mar Jun Oct Mar Aug Dec Dec Feb Apr
Price Low $16.13 $18.05 $23.10 $12.45 $10.15 $16.76 $18.55 $21.81 $20.69 $23.30 $18.08 $16.73 $23.87 -7.31% <-Total Growth 10 Stock Price
Increase 11.78% 11.90% 27.98% -46.10% -18.47% 65.12% 10.68% 17.57% -5.14% 12.61% -22.40% -7.47% 42.68% -0.76% <-IRR #YR-> 10 Stock Price -7.31%
P/E 17.63 15.97 15.10 22.64 13.18 -36.43 12.28 11.13 10.66 12.66 -19.23 44.03 18.08 -2.04% <-IRR #YR-> 5 Stock Price -9.81%
Trailing P/E 22.56 19.73 20.44 8.14 18.45 21.77 -40.33 14.44 10.56 12.01 9.83 -17.80 62.82 12.28 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -5.14% P/E: 12.47 11.13 9.01 P/E Ratio Historical Low
-$18.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.73
Long Term Debt $1,418 $1,548 $1,487 $1,641 Debt
Change 9.17% -3.94% 10.36% 2.61% <-Median-> 2 Change
Debt/Market Cap Ratio 0.33 0.49 0.34 0.32 0.34 <-Median-> 3 Debt/Market Cap Ratio
Goodwill $92.50 $109.48 $114.13 $132.14 $178 $118 $119 Goodwill
Intangibles $52.03 $94.80 $75.88 $55.78 $56 $71 $84 Intangibles
Total $144.53 $204.28 $190.01 $187.93 $234 $189 $203 Total
Change 41.34% -6.98% -1.10% 24.40% -19.16% 7.41% -1.10% <-Median-> 5 Change
Intangible/Market Cap Ratio 0.04 0.05 0.04 0.04 0.07 0.04 0.04 0.04 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $M $3,313 $4,279 $5,048 $2,429 $2,848 $4,644 $3,811 $4,224 $4,670 $4,349 $3,139 $4,421 $5,099 $5,099 $5,099 3.31% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 179.789 179.799 180.460 173.319 170.993 171.718 172.287 172.391 172.403 172.968 171.285 168.140 168.400 -6.48% <-Total Growth 10 Diluted
Change 12.27% 0.01% 0.37% -3.96% -1.34% 0.42% 0.33% 0.06% 0.01% 0.33% -0.97% -1.84% 0.15% 0.03% <-Median-> 10 Change
Basic # of Shares in Millions 177.700 178.740 178.840 172.360 170.610 171.030 171.550 171.837 171.981 172.216 171.142 168.095 168.110 -5.96% <-Total Growth 10 Average
Change 12.44% 0.59% 0.06% -3.62% -1.02% 0.25% 0.30% 0.17% 0.08% 0.14% -0.62% -1.78% 0.01% 0.07% <-Median-> 10 Change
Difference 0.4% 0.2% -1.5% -1.1% 0.1% 0.2% 0.0% 0.0% 0.0% 0.1% -1.8% 0.0% 0.0% 0.03% <-Median-> 10 Difference
-$45.00 <-12 mths -111.87%
# of Share in Millions 178.40 179.09 176.13 170.45 170.75 171.43 171.57 171.91 172.01 172.37 168.03 168.17 168.12 168.12 168.12 -0.63% <-IRR #YR-> 10 Shares -6.10%
Change 0.92% 0.39% -1.65% -3.23% 0.18% 0.40% 0.08% 0.20% 0.06% 0.21% -2.52% 0.08% -0.03% 0.00% 0.00% -0.40% <-IRR #YR-> 5 Shares -1.99%
CF fr Op $M $158.30 $97.16 -$56.69 $72.68 $562.36 $322.54 -$80.92 $133.03 $514.70 $545.63 $379 $379 $35,977.20 $450.56 290.09% <-Total Growth 10 Cash Flow
Increase 230.88% -38.63% -158.35% 228.21% 673.73% -42.64% -125.09% 264.40% 286.92% 6.01% -30.54% 0.00% 9392.66% -98.75% SO; S. Iss Buy Backs
5 year Running Average $92 $85 $40 $30 $167 $200 $164 $202 $290 $287 $298 $390 $7,559 $7,546 359.99% <-Total Growth 10 CF 5 Yr Running
CFPS $0.89 $0.54 -$0.32 $0.43 $3.29 $1.88 -$0.47 $0.77 $2.99 $3.17 $2.26 $2.25 $214.00 $2.68 315.43% <-Total Growth 10 Cash Flow per Share
Increase 229.69% -38.86% -159.33% 232.49% 672.37% -42.87% -125.07% 264.08% 286.68% 5.79% -28.75% -0.08% 9395.46% -98.75% 14.58% <-IRR #YR-> 10 Cash Flow 290.09%
5 year Running Average $0.59 $0.52 $0.24 $0.17 $0.97 $1.16 $0.96 $1.18 $1.69 $1.67 $1.74 $2.29 $44.93 $44.87 #NUM! <-IRR #YR-> 5 Cash Flow 568.38%
P/CF on Med Price 20.75 38.66 -87.93 50.95 4.42 11.73 -51.74 33.35 8.01 9.04 9.70 9.81 0.13 15.31% <-IRR #YR-> 10 Cash Flow per Share 315.43%
P/CF on Closing Price 20.93 44.05 -89.04 33.42 5.06 14.40 -47.09 31.75 9.07 7.97 8.28 11.67 0.14 11.32 #NUM! <-IRR #YR-> 5 Cash Flow per Share 577.87%
-98.49% Diff M/C 15.92% <-IRR #YR-> 10 CFPS 5 yr Running 338.16%
Excl.Working Capital CF $363.39 $502.08 $679.71 $503.37 -$173.27 $40.60 $674.75 $632.50 $445.80 $400.38 $289 $108 $0.00 $0.00 18.93% <-IRR #YR-> 5 CFPS 5 yr Running 137.95%
CF fr Op $M WC $521.7 $599.2 $623.0 $576.1 $389.1 $363.1 $593.8 $765.5 $960.5 $946.0 $668 $487 $35,977.2 $450.6 -18.73% <-Total Growth 10 Cash Flow less WC
Increase 5.20% 14.86% 3.97% -7.54% -32.46% -6.67% 63.53% 28.91% 25.47% -1.51% -29.39% -27.10% 7287.52% -98.75% -2.05% <-IRR #YR-> 10 Cash Flow less WC -18.73%
5 year Running Average $360 $456 $549 $563 $542 $510 $509 $538 $614 $726 $787 $765 $7,808 $7,706 -3.89% <-IRR #YR-> 5 Cash Flow less WC -17.99%
CFPS Excl. WC $2.92 $3.35 $3.54 $3.38 $2.28 $2.12 $3.46 $4.45 $5.58 $5.49 $3.98 $2.90 $214.00 $2.68 5.33% <-IRR #YR-> 10 CF less WC 5 Yr Run 68.02%
Increase 4.25% 14.42% 5.72% -4.45% -32.58% -7.04% 63.39% 28.66% 25.39% -1.71% -27.56% -27.15% 7289.69% -98.75% 8.50% <-IRR #YR-> 5 CF less WC 5 Yr Run 50.37%
5 year Running Average $2.16 $2.67 $3.17 $3.20 $3.09 $2.93 $2.96 $3.14 $3.58 $4.22 $4.59 $4.48 $46.39 $45.81 -1.43% <-IRR #YR-> 10 CFPS - Less WC -13.45%
P/CF on Med Price 6.30 6.27 8.00 6.43 6.38 10.42 7.05 5.79 4.29 5.21 5.50 7.64 0.13 -3.50% <-IRR #YR-> 5 CFPS - Less WC -16.33%
P/CF on Closing Price 6.35 7.14 8.10 4.22 7.32 12.79 6.42 5.52 4.86 4.60 4.70 9.08 0.1 11.3 5.33% <-IRR #YR-> 10 CFPS 5 yr Running 68.04%
*Operational Cash Flow. CF-WC P/CF Med 10 yr 9.37 5 yr 9.70 P/CF Med 10 yr 6.41 5 yr 5.50 -97.79% Diff M/C 8.68% <-IRR #YR-> 5 CFPS 5 yr Running 51.58%
-$0.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25 Cash Flow per Share
$0.47 $0.00 $0.00 $0.00 $0.00 $2.25 Cash Flow per Share
-$0.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2.3 CFPS 5 yr Running
-$1.0 $0.0 $0.0 $0.0 $0.0 $2.3 CFPS 5 yr Running
-$599.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $487.0 Cash Flow less WC
-$593.8 $0.0 $0.0 $0.0 $0.0 $487.0 Cash Flow less WC
-$455.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $765.4 CF less WC 5 Yr Run
-$509.0 $0.0 $0.0 $0.0 $0.0 $765.4 CF less WC 5 Yr Run
-$3.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.90 CFPS - Less WC
-$3.46 $0.00 $0.00 $0.00 $0.00 $2.90 CFPS - Less WC
-$2.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.48 CFPS 5 yr Running
-$2.96 $0.00 $0.00 $0.00 $0.00 $4.48 CFPS 5 yr Running
OPM 3.3% 2.0% -1.0% 1.2% 11.9% 6.9% 11.4% 9.6% 6.6% 5.8% 4.7% 1.9% -4.14% <-Total Growth 10 OPM
Increase -212.67% -38.86% -150.01% -221.2% 878.51% -41.46% 64.71% -16.55% -30.92% -12.29% -19.33% -58.90% Should increase or be stable.
Diff from Ave -47.1% -67.7% -116.2% -80.4% 91.7% 12.2% 84.8% 54.2% 6.5% -6.5% -24.6% -69.0% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 6.19% 5 Yrs 5.79% should be zero, it is a check on calculations
Current Assets $1,814.8 $2,232.0 $2,248.9 $2,814.8 $2,083.7 $2,378.5 $2,777.5 $3,317.2 $3,248.6 $3,477.7 $3,460 $3,378 $3,558 Liquidity ratio of 1.5 and up, best
Current Liabilities $1,324.0 $1,637.7 $1,725.4 $1,516.3 $945.0 $1,308.1 $1,742.5 $2,250.2 $1,549.3 $1,372.3 $1,243 $1,233 $1,653 1.98 <-Median-> 10 Ratio
Liquidity 1.37 1.36 1.30 1.86 2.20 1.82 1.59 1.47 2.10 2.53 2.78 2.74 2.15 2.53 <-Median-> 5 Ratio
Liq. with CF aft div 1.46 1.39 1.26 1.86 2.72 2.00 1.52 1.49 2.36 2.85 2.99 2.95 23.84 2.85 <-Median-> 5 Ratio
Liq. CF re Inv+Div 1.41 1.39 1.26 1.86 2.59 2.00 1.41 1.17 2.25 2.69 2.40 2.85 23.84 2.40 <-Median-> 5 Ratio
Assets $3,736.4 $4,200.8 $4,134.2 $4,720.4 $3,671.4 $3,613.6 $4,085.4 $5,118.0 $5,057.6 $5,272.7 $5,108 $4,910 $5,140 Debt Ratio of 1.5 and up, best
Liabilities $2,323.4 $2,576.3 $2,516.4 $3,153.3 $2,155.7 $2,227.1 $2,740.4 $3,551.5 $3,199.8 $3,142.0 $3,058 $3,009 $3,214 1.63 <-Median-> 10 Ratio
Debt Ratio 1.61 1.63 1.64 1.50 1.70 1.62 1.49 1.44 1.58 1.68 1.67 1.63 1.60 1.63 <-Median-> 5 Ratio
down
Book Value $1,413 $1,624 $1,618 $1,567 $1,516 $1,387 $1,345 $1,567 $1,858 $2,131 $2,050 $1,901 $1,926 $1,926 $1,926 17.03% <-Total Growth 10 Book Value
Book Value per Share $7.92 $9.07 $9.19 $9.19 $8.88 $8.09 $7.84 $9.11 $10.80 $12.36 $12.20 $11.30 $11.46 $11.46 $11.46 24.63% <-Total Growth 10 Book Value per Share
Change 5.57% 14.52% 1.27% 0.10% -3.45% -8.88% -3.08% 16.25% 18.52% 14.45% -1.30% -7.34% 1.34% 0.00% 0.00% 13.22% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 2.33 2.31 3.08 2.36 1.64 2.73 3.11 2.83 2.22 2.31 1.79 1.96 2.45 2.18 P/B Ratio Historical Median
P/B Ratio (Close) 2.34 2.63 3.12 1.55 1.88 3.35 2.83 2.70 2.51 2.04 1.53 2.33 2.65 2.65 2.65 2.23% <-IRR #YR-> 10 Book Value per Share 24.63%
Change 0.51% 12.36% 18.44% -50.33% 21.24% 78.24% -15.41% -4.84% -6.76% -18.81% -24.98% 51.89% 13.84% 0.00% 0.00% 7.60% <-IRR #YR-> 5 Book Value per Share 44.21%
Leverage (A/BK) 2.64 2.59 2.56 3.01 2.42 2.61 3.04 3.27 2.72 2.47 2.49 2.58 2.67 2.59 <-Median-> 10 A/BV
Debt/Equity Ratio 1.64 1.59 1.56 2.01 1.42 1.61 2.04 2.27 1.72 1.47 1.49 1.58 1.67 1.59 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.34 5 yr Med 2.22 13.22% Diff M/C 2.91 Historical Leverage (A/BK)
-$9.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.30
-$7.84 $0.00 $0.00 $0.00 $0.00 $11.30
$154.0 <-12 mths 596.77%
Comprehensive Income $250.17 $127.18 $151.78 $13.40 -$58.85 $225.30 $311.25 $387.66 $382.17 $117 -$31 -112.39% <-Total Growth 10 Comprehensive Income
Increase -49.16% 19.34% -91.17% -539.24% 482.83% 38.15% 24.55% -1.42% -69.39% -126.50% -1.42% <-Median-> 5 Comprehensive Income
5 Yr Running Average $96.74 $91.76 $128.57 $175.75 $249.50 $284.67 $233.41 #NUM! <-IRR #YR-> 10 Comprehensive Income -112.39%
ROE 15.4% 7.9% 9.7% 0.9% -4.2% 16.8% 19.9% 20.9% 17.9% 5.7% -1.6% #NUM! <-IRR #YR-> 5 Comprehensive Income -113.76%
5Yr Median 7.9% 7.9% 9.7% 16.8% 17.9% 17.9% 17.9% 15.81% <-IRR #YR-> 6 5 Yr Running Average 154.37%
% Difference from NI 22.6% -54.3% 58.1% -89.8% -134.5% -13.1% -7.8% 15.6% 20.1% -172.7% -147.7% 20.53% <-IRR #YR-> 5 5 Yr Running Average 154.37%
Median Values Diff 5, 10 yr -33.7% -7.8% 17.9% <-Median-> 5 Return on Equity
-$250.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$31.0
-$225.3 $0.0 $0.0 $0.0 $0.0 -$31.0
-$96.7 $0.0 $0.0 $0.0 $0.0 $0.0 $233.4
-$91.8 $0.0 $0.0 $0.0 $0.0 $233.4
Current Liability Coverage Ratio 0.39 0.37 0.36 0.38 0.41 0.28 0.34 0.34 0.62 0.69 0.54 0.39 21.76 CFO / Current Liabilities
5 year Median 0.35 0.37 0.37 0.37 0.38 0.37 0.36 0.34 0.34 0.34 0.54 0.54 0.62 0.54 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 13.96% 14.26% 15.07% 12.20% 10.60% 10.05% 14.54% 14.96% 18.99% 17.94% 13.08% 9.92% 699.95% CFO / Total Assets
5 year Median 13.04% 13.96% 14.26% 13.96% 13.96% 12.20% 12.20% 12.20% 14.54% 14.96% 14.96% 14.96% 17.94% 15.0% <-Median-> 5 Return on Assets
Return on Assets ROA 4.4% 4.9% 6.7% 2.0% 3.6% 4.7% 6.3% 6.6% 6.6% 6.0% -3.2% 1.3% 4.3% Net Income/Assets Return on Assets
5Yr Median 3.8% 4.2% 4.4% 4.4% 4.4% 4.7% 4.7% 4.7% 6.3% 6.3% 6.3% 6.0% 4.3% 6.0% <-Median-> 5 Asset Efficiency Ratio
Comments -5.7% <--Real Comments
Return on Equity ROE 11.6% 12.6% 17.2% 6.1% 8.6% 12.3% 19.3% 21.6% 18.0% 14.9% -7.9% 3.4% 11.6% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 13.4% 12.6% 12.6% 11.6% 11.6% 12.3% 12.3% 12.3% 18.0% 18.0% 18.0% 14.9% 11.6% 14.9% <-Median-> 5 Return on Equity
$164.0 <-12 mths 152.31%
Comments -$78.37 <--Real Comments
Comments Real continuing operations --> $1.00 $1.51 $1.96 Comments
Net Income $164.03 $204.08 $278.06 $96.00 $130.82 $170.72 $259.37 $337.62 $335.26 $318.24 -$161 $65 $223 $274 -68.15% <-Total Growth 10 Net Income
Increase 42.70% 24.41% 36.25% -65.48% 36.28% 30.49% 51.93% 30.17% -0.70% -5.07% -150.59% -140.37% 243.08% 22.87% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $129.4 $149.5 $178.6 $171.4 $174.6 $175.9 $187.0 $198.9 $246.8 $284.2 $218 $179 $156.1 $143.8 -10.81% <-IRR #YR-> 10 Net Income -68.15%
Operating Cash Flow $158.30 $97.16 -$56.69 $72.68 $562.36 $322.54 -$80.92 $133.03 $514.70 $545.63 $379 $379 -24.18% <-IRR #YR-> 5 Net Income -74.94%
Investment Cash Flow -$44.86 $107.81 $181.34 $43.25 -$48.45 $48.41 -$139.37 -$625.65 -$78.78 -$81.26 -$306 -$40 1.82% <-IRR #YR-> 10 5 Yr Running Average 19.79%
Total Accruals $50.59 -$0.89 $153.41 -$19.93 -$383.09 -$200.24 $479.65 $830.24 -$100.67 -$146.13 -$234 -$274 -0.87% <-IRR #YR-> 5 5 Yr Running Average -4.26%
Total Assets $3,736.4 $4,200.8 $4,134.2 $4,720.4 $3,671.4 $3,613.6 $4,085.4 $5,118.0 $5,057.6 $5,272.7 $5,108 $4,910 Balance Sheet Assets
Accruals Ratio 1.35% -0.02% 3.71% -0.42% -10.43% -5.54% 11.74% 16.22% -1.99% -2.77% -4.58% -5.58% -2.77% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.31 0.34 0.43 0.16 0.34 -0.22 0.44 0.44 0.35 0.34 -0.24 0.13 0.34 <-Median-> 10 EPS/CF Ratio
-$204.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $65.0
-$259.4 $0.0 $0.0 $0.0 $0.0 $65.0
-$149.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $179.0
-$187.0 $0.0 $0.0 $0.0 $0.0 $179.0
Change in Close 6.11% 28.68% 19.94% -50.28% 17.05% 62.41% -18.01% 10.63% 10.50% -7.07% -25.96% 40.74% 15.37% 0.00% 0.00% Count 22 Years of data
up/down down up up down down up Count 11 50.00%
Meet Prediction? Yes % right Count 2 18.18%
Financial Cash Flow -$97.25 -$157.08 -$129.02 $163.69 -$409.82 -$198.82 -$2.81 $488.83 -$386.96 -$202.84 -$107 -$255 C F Statement Financial Cash Flow
Total Accruals $147.84 $156.19 $282.43 -$183.62 $26.73 -$1.42 $482.46 $341.41 $286.29 $56.72 -$127 -$19 Accruals
Accruals Ratio 3.96% 3.72% 6.83% -3.89% 0.73% -0.04% 11.81% 6.67% 5.66% 1.08% -2.49% -0.39% 1.08% <-Median-> 5 Ratio
Cash $61.86 $109.77 $197.90 $349.86 $122.75 $114.92 $176.27 $450.67 $475 $593 $516 Cash
Cash per Share $0.35 $0.64 $1.16 $2.04 $0.72 $0.67 $1.02 $2.61 $2.83 $3.53 $3.07 $2.61 <-Median-> 5 Cash per Share
Percentage of Stock Price 1.23% 4.52% 6.95% 7.53% 3.22% 2.72% 3.77% 10.36% 15.13% 13.41% 10.12% 10.36% <-Median-> 5 % of Stock Price
Notes:
November 27, 2017. Last estimates were for 2016, 2017 and 2018 of $5524M, $5593M and $5971M for Revenue, $0.68, $1.25 and $1.60 for EPS, $2.12, $2.42 and $3.01 for CFPS and $119M, $214M and $268M for Net Income.
November 29, 2016. Last estimates were for 2015, 2016 and 2017 of $6254M, $6147M and $6448M for Revenue, $1.34, $1.58 and $1.75 for EPS,
$2.12 and $2.60 for 2015 and 2016 for CFPS , $221M, $258M and $294M for Net Income.
December 5, 2015. Last estimates were for 2014, 2015 and 2016 of $6878M, $6995M and $7354M for Revenue, $1.89, $2.12 and $2.30 for EPS, $3.04, $3.28 and $3.33 for CFPS and $317M, $367M and $390M for Net Income.
December 5, 2014. The last estimaytes were for 2013, 2014 and 2014 of $6752M, $6824M and $7013M for Revenue, $1.94, $2.16 and $2.37 for EPS, $3.04, $3.06 and $3.61 for CFPS.
November 27, 2013. Last estimates were for 2012 and 2013 of $6689M and $7172M for Revenue and $1.91 and $2.34 for earnings and $3.30 for CFPS (2012 only)
Nov 28, 2012. Last estimates were fo 2011 and 2012 of $5533M and $6069M for revenue, $1.50 and $2.04 for EPS and $2.26 and $3.30 for CFPS.
Nov 7, 2011. Last I looked I got estimates for 2010 and 2011 of $.95 and $1.40 for earnings and $1.84 and $2.26 for cash flow. Used earnings from continuing operations for Net Income, Graham Price.
Admin expense down in 2009.
Sep 25, 2010. Earning estimates for 2009 and 2010 were $1.40 and $1.53 when I last looked.
AR 2007. This is in the same industry as Toromont. Company does not look bad, but do I want to have 2 companies in this business? Lack of Cash Flow a problem.
***Payout Ratio of Dividends to Cash Flow is using CF excluding Non-Cash Items (i.e. Working Capital changes)
Sector:
Industrial, Industrial
What should this stock accomplish?
Would I buy this company and Why.
Now, the only reason I would not buy this company is because I own Toromont Industries Ltd. They are both involved with Caterpillar equipment, although the companies are often classified in different sectors.
I classify these companies as industrials, but Stock Channel classifies Finning as Construction and Finning as Industrial.
Why am I following this stock.
When I was in the market to buy an industrial stock in this area in 2007, I look at this stock was well as Toromont Industries (TSX-TIH). At the time I liked Toromont better, so that is what I bought.
Dividends
Dividends are paid in Cycle 3, that is in March, June, September and December. Dividends declared for shareholders of record in one month are paid in the following month.
For example, the dividend declared November 13 2013 for Shareholders of record of November 28 2013, is payable on December 12, 2013.
How they make their money.
This company sells, rents and provides customer support services for Caterpillar equipment and engines. They cover Canada, UK, Argentina, Bolivia, Chile and Uruguay.
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 Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Dec 12 2012 Nov 29 2013 Dec 5 2014 Dec 5 2015 Nov 29 2016 Nov 27 2016
Thomson, Scott 0.042 0.02% 0.088 0.05% 0.106 0.06% 0.112 0.07% 0.160 0.10%
CEO - Shares - Amount $1.127 $2.211 $1.980 $2.952 $4.864
Options - percentage 0.510 0.30% 0.744 0.43% 1.130 0.67% 1.329 0.79% 1.312 0.78%
Options - amount $13.860 $18.761 $21.110 $34.931 $39.795
Waites, Michael T. 0.187 0.11%
CEO - Shares - Amount $4.595
Options - amount $24.633
Nielsen, Steven Mathew 0.000 0.00% 0.003 0.00% 0.008 0.00%
CFO - Shares - Amount $0.000 $0.066 $0.237
Options - percentage 0.110 0.07% 0.202 0.12% 0.264 0.16%
Options - amount $2.052 $5.310 $8.002
Amar, Juan Pablo 0.002 0.00% 0.010 0.01% 0.012 0.01% 0.014 0.01% 0.017 0.01%
Officer - Shares - Amount $0.067 $0.256 $0.219 $0.378 $0.509
Options - percentage 0.068 0.04% 0.058 0.03% 0.059 0.04% 0.071 0.04% 0.042 0.02%
Options - amount $1.834 $1.469 $1.100 $1.863 $1.261
Cummings, David William 0.029 0.02%
Officer - Shares - Amount $0.870
Options - percentage 0.165 0.10%
Options - amount $5.005
Primrose, David Francis Neil 0.012 0.01% 0.015 0.01% 0.018 0.01% 0.020 0.01% 0.022 0.01%
Officer - Shares - Amount $0.305 $0.390 $0.334 $0.525 $0.670
Options - percentage 0.183 0.11% 0.181 0.11% 0.176 0.11% 0.166 0.10% 0.183 0.11%
Options - amount $4.490 $4.568 $3.296 $4.373 $5.553
Bacarreza, Ricardo 0.025 0.01% 0.021 0.01%
Director - Shares - Amount $0.679 $0.530
Options - percentage 0.047 0.03% 0.051 0.03%
Options - amount $1.277 $1.287
Reid, John McDonald 0.020 0.01% 0.020 0.01% 0.005 0.00% 0.020 0.01% 0.020 0.01%
Director - Shares - Amount $0.491 $0.505 $0.087 $0.526 $0.607
Options - percentage 0.022 0.01% 0.032 0.02% -0.017 -0.01% 0.041 0.02% 0.046 0.03%
Options - amount $0.549 $0.799 -$0.311 $1.088 $1.404
Whitehead, Douglas William Geoffrey 0.173 0.10% 0.173 0.10% 0.163 0.10% 0.153 0.09% was chairman to 2016
Director - Shares - Amount $4.360 $3.228 $4.280 $4.634
Options - percentage 0.056 0.03% 0.063 0.04% 0.071 0.04% 0.079 0.05%
Options - amount $1.418 $1.186 $1.877 $2.395
Wilson, Michael M 0.010 0.01% 0.010 0.01%
Chairman - Shares - Amt $0.263 $0.303
Options - percentage 0.031 0.02% 0.037 0.02%
Options - amount $0.817 $1.131
Increase in O/S Shares 0.096 0.06% 0.354 0.21% 0.356 0.21% 0.044 0.03% 0.136 0.08% repurchase of shares $20.76
due to SO $2.613 $9.619 $8.983 $0.828 $3.569 4.383 2.54%
Book Value $1.897 $10.258 $10.315 $1.000 $3.000
Insider Buying -$1.449 -$0.182 -$0.463
Insider Selling $0.918 $1.110 $1.447
Net Insider Selling $2.316 -$0.531 $0.928 $0.985
% of Market Cap 0.05% -0.02% 0.02% 0.02%
Directors 9 13 11 13 13
Women 1 11% 2 15% 2 18% 3 23% 3 23%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 153 38.62% 124 33.81% 187 40.81% 168 40.78% 157 39.24% 172 33.19%
Total Shares Held 66.394 38.62% 58.156 33.81% 70.336 40.81% 69.019 41.08% 65.981 39.24% 55.790 33.19%
Increase/Decrease 3.420 4.9% 1.614 2.85% 2.230 3.27% 8.139 13.37% 0.122 0.19% -3.464 -5.85%
Starting No. of Shares 69.813 56.542 68.106 60.880 65.859 Reuters 59.254 Reuters
Copyright 2008 Website of SPBrunner. All rights reserved.