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 2023
Goeasy Ltd TSX GSY OTC EHMEF https://www.goeasy.com/ Fiscal Yr: Dec 31
Year 12/31/10 12/31/11 12/30/12 12/31/13 12/31/14 12/31/15 12/30/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
USD - CDN$ 0.9946 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3341 1.3341 1.3341
Consolidation/Split Date Split Date
Consolidation/Split    Split   
$1,074 <-12 mths 5.41%
Revenue* $180.8 $188.3 $199.7 $218.8 $259.2 $304.3 $347.5 $405.2 $506.2 $609.4 $652.9 $826.7 $1,019.3 $1,239 $1,422 $1,596 410.50% <-Total Growth 10 Revenue
Increase 4.47% 4.17% 6.03% 9.59% 18.43% 17.41% 14.21% 16.61% 24.92% 20.39% 7.14% 26.62% 23.30% 21.55% 14.77% 12.24% 17.71% <-IRR #YR-> 10 Revenue 410.50%
5 year Running Average $155.9 $169.7 $180.9 $192.1 $209.4 $234 $266 $307 $364 $435 $504 $600 $723 $869.5 $1,032.0 $1,220.6 20.26% <-IRR #YR-> 5 Revenue 151.55%
Revenue per Share $15.27 $15.89 $16.72 $16.47 $19.44 $22.69 $26.08 $30.07 $35.14 $42.48 $44.11 $51.04 $61.98 $74.94 $86.01 $96.53 14.86% <-IRR #YR-> 10 5 yr Running Average 299.70%
Increase -8.08% 4.11% 5.22% -1.54% 18.07% 16.70% 14.95% 15.30% 16.86% 20.88% 3.85% 15.69% 21.45% 20.90% 14.77% 12.24% 18.68% <-IRR #YR-> 5 5 yr Running Average 135.48%
5 year Running Average $14.59 $15.42 $15.99 $16.19 $16.76 $18.24 $20.28 $22.95 $26.68 $31.29 $35.58 $40.57 $46.95 $54.91 $63.62 $74.10 14.00% <-IRR #YR-> 10 Revenue per Share 270.65%
P/S (Price/Sales) Med 0.62 0.48 0.44 0.81 1.06 0.84 0.81 1.02 1.21 1.31 1.39 3.05 2.23 1.49 0.00 0.00 15.57% <-IRR #YR-> 5 Revenue per Share 106.13%
P/S (Price/Sales) Close 0.61 0.33 0.54 1.05 1.03 0.84 0.94 1.24 1.02 1.64 2.19 3.51 1.72 1.47 1.28 1.14 11.37% <-IRR #YR-> 10 5 yr Running Average 193.59%
*Revenue in M CDN $  P/S Med 20 yr  1.04 15 yr  0.91 10 yr  1.13 5 yr  1.39 29.77% Diff M/C 15.39% <-IRR #YR-> 5 5 yr Running Average 104.59%
-$199.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,019.3
-$405.2 $0.0 $0.0 $0.0 $0.0 $1,019.3
-$180.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $722.9
-$307.0 $0.0 $0.0 $0.0 $0.0 $722.9
-$16.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.98
-$30.07 $0.00 $0.00 $0.00 $0.00 $61.98
$11.93 <-12 mths 3.29%
Adjusted Net Income CDN$ $8.8 $9.6 $10.5 $14.2 $18.6 $23.7 $33.2 $42.2 $53.1 $80.3 $117.6 $174.8 $192.3 1731.06% <-Total Growth 10 Adjusted Net Income CDN$
AEPS* Dilued $0.58 $0.81 $0.87 $1.15 $1.34 $1.69 $2.38 $2.97 $3.56 $5.17 $7.57 $10.43 $11.55 $13.64 $16.31 $18.04 1227.59% <-Total Growth 10 AEPS
Increase 20.83% 39.66% 7.41% 32.18% 16.52% 26.12% 40.83% 24.79% 19.87% 45.22% 46.42% 37.78% 10.74% 18.10% 19.57% 10.61% 10 0 10 Years of Data, EPS P or N
AEPS Yield 6.26% 15.43% 9.65% 6.65% 6.68% 8.92% 9.75% 7.99% 9.95% 7.43% 7.83% 5.82% 10.85% 12.36% 14.78% 16.35% 29.51% <-IRR #YR-> 10 AEPS
5 year Running Average $0.77 $0.76 $0.72 $0.78 $0.95 $1.17 $1.49 $1.91 $2.39 $3.15 $4.33 $5.94 $7.66 $9.67 $11.90 $13.99 31.21% <-IRR #YR-> 5 AEPS
Payout Ratio 62.07% 44.44% 41.38% 31.30% 26.87% 23.08% 19.96% 22.39% 24.02% 22.34% 21.93% 23.30% 29.35% 27.79% 23.54% 21.29% 26.70% <-IRR #YR-> 10 5 yr Running Average
5 year Running Average 45.44% 49.21% 52.58% 50.84% 41.21% 33.41% 28.52% 24.72% 23.26% 22.36% 22.13% 22.79% 24.19% 24.94% 25.18% 25.05% 32.06% <-IRR #YR-> 5 5 yr Running Average
Price/AEPS Median 16.29 9.40 8.55 11.56 15.32 11.28 8.89 10.32 11.97 10.79 8.12 14.91 11.95 8.17 0.00 0.00 11.42 <-Median-> 10 Price/AEPS Median
Price/AEPS High 20.52 12.32 10.76 15.04 19.37 13.70 10.89 12.51 15.21 14.00 13.16 20.87 15.57 9.78 0.00 0.00 14.52 <-Median-> 10 Price/AEPS High
Price/AEPS Low 12.07 6.48 6.34 8.07 11.28 8.85 6.89 8.13 8.74 7.57 3.09 8.96 8.34 6.57 0.00 0.00 8.23 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 15.97 6.48 10.37 15.04 14.97 11.21 10.25 12.51 10.05 13.45 12.77 17.18 9.22 8.09 6.76 6.12 12.64 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 19.29 9.05 11.14 19.89 17.44 14.14 14.44 15.61 12.04 19.54 18.69 23.67 10.21 9.55 8.09 6.76 16.53 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 23.19% 5 Yrs   23.30% P/CF 5 Yrs   in order 11.95 15.21 8.34 12.77 -32.33% Diff M/C DPR 75% to 95% best
$9.88 <-12 mths 17.34%
Difference Basic/Diluted 0.86% 3.40% 3.43% 2.62% 4.12% 5.82% 5.23% 4.89% 3.31% 2.21%
EPS Basic $0.65 $0.81 $0.93 $1.16 $1.47 $1.75 $2.29 $2.67 $3.78 $4.40 $9.21 $15.12 $8.61 825.81% <-Total Growth 10 EPS Basic
EPS Diluted* $0.65 $0.81 $0.92 $1.15 $1.42 $1.69 $2.23 $2.56 $3.56 $4.17 $8.76 $14.62 $8.42 $13.10 $15.30 $17.80 815.22% <-Total Growth 10 EPS Diluted
Increase 41.30% 24.62% 13.58% 25.00% 23.48% 19.01% 31.95% 14.80% 39.06% 17.13% 110.07% 66.89% -42.41% 55.58% 16.79% 16.34% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 7.02% 15.43% 10.20% 6.65% 7.08% 8.92% 9.14% 6.89% 9.95% 6.00% 9.06% 8.16% 7.91% 11.87% 13.87% 16.13% 24.78% <-IRR #YR-> 10 Earnings per Share 815.22%
5 year Running Average $0.78 $0.77 $0.74 $0.80 $0.99 $1.20 $1.48 $1.81 $2.29 $2.84 $4.26 $6.73 $7.91 $9.81 $12.04 $13.85 26.89% <-IRR #YR-> 5 Earnings per Share 228.91%
10 year Running Average $0.88 $0.99 $1.13 $1.27 $1.55 $1.92 $2.73 $4.11 $4.86 $6.05 $7.44 $9.05 26.80% <-IRR #YR-> 10 5 yr Running Average 433.47%
* Diluted ESP per share  E/P 10 Yrs 8.03% 5Yrs 8.16% 34.29% <-IRR #YR-> 5 5 yr Running Average 336.80%
-$0.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.42
-$2.56 $0.00 $0.00 $0.00 $0.00 $8.42
-$0.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.91
-$1.81 $0.00 $0.00 $0.00 $0.00 $7.91
Dividend* $3.82 $4.32 $5.00 Estimates Dividend*
Increase 12.68% 13.09% 15.74% Estimates Increase
Payout Ratio EPS 29.16% 28.24% 28.09% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* $0.36 $0.36 $0.36 $0.36 $0.36 $0.39 $0.48 $0.67 $0.86 $1.16 $1.66 $2.43 $3.39 $3.79 $3.84 $3.84 841.67% <-Total Growth 10 Dividends
Increase 0.00% 0.00% 0.00% 0.00% 0.00% 8.33% 21.79% 40.00% 28.57% 35.09% 43.72% 46.39% 39.51% 11.80% 1.32% 0.00% 12 0 18 Years of data, Count P, N 66.67%
Average Increases 5 Year Running 12.91% 10.91% 6.36% 1.18% 0.00% 1.67% 6.03% 14.03% 19.74% 26.76% 33.84% 38.75% 38.65% 35.30% 28.55% 19.80% 16.88% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.31 $0.34 $0.36 $0.36 $0.36 $0.37 $0.39 $0.45 $0.55 $0.71 $0.96 $1.35 $1.90 $2.49 $3.02 $3.46 433.15% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 3.81% 4.73% 4.84% 2.71% 1.75% 2.05% 2.25% 2.17% 2.01% 2.07% 2.70% 1.56% 2.46% 3.40% 2.12% <-Median-> 10 Yield H/L Price
Yield on High  Price 3.03% 3.61% 3.85% 2.08% 1.39% 1.68% 1.83% 1.79% 1.58% 1.60% 1.67% 1.12% 1.89% 2.84% 1.68% <-Median-> 10 Yield on High  Price
Yield on Low Price 5.14% 6.86% 6.52% 3.88% 2.38% 2.61% 2.90% 2.75% 2.75% 2.95% 7.10% 2.60% 3.52% 4.23% 2.82% <-Median-> 10 Yield on Low Price
Yield on Close Price 3.89% 6.86% 3.99% 2.08% 1.79% 2.06% 1.95% 1.79% 2.39% 1.66% 1.72% 1.36% 3.18% 3.44% 3.48% 3.48% 1.87% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 55.38% 44.44% 39.13% 31.30% 25.35% 23.08% 21.30% 25.98% 24.02% 27.70% 18.95% 16.62% 40.26% 28.93% 25.10% 21.57% 24.68% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 39.54% 43.67% 48.37% 45.11% 36.36% 30.55% 26.25% 24.86% 23.95% 24.91% 22.60% 20.09% 24.01% 25.32% 25.10% 24.97% 24.89% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 41.80% 10.70% 7.39% 25.40% -69.11% -28.86% 35.92% 5.00% -5.82% -10.63% 33.02% -49.91% -11.02% 17.47% 17.70% #DIV/0! -8.23% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 58.29% 29.16% 17.02% 15.00% 18.02% 23.52% 33.89% 15.87% -142.77% -28.86% -81.69% -56.00% -16.90% -62.85% 118.08% #DIV/0! -0.95% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 6.66% 5.90% 6.14% 5.78% 5.02% 4.25% 4.57% 5.47% 5.35% 5.31% 7.22% 9.69% 10.14% 10.78% #VALUE! #DIV/0! 5.41% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 5.53% 5.74% 5.97% 6.03% 5.85% 5.30% 5.01% 4.99% 5.00% 5.10% 5.78% 6.90% 7.96% 8.98% #VALUE! #DIV/0! 5.54% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 2.12% 1.87% 5 Yr Med 5 Yr Cl 2.07% 1.72% 5 Yr Med Payout 24.02% -10.63% 7.22% 38.51% <-IRR #YR-> 5 Dividends 409.77%
* Dividends per share  10 Yr Med and Cur. 64.15% 86.05% 5 Yr Med and Cur. 68.03% 102.64% Last Div Inc ---> $0.91 $0.96 5.49% 25.14% <-IRR #YR-> 10 Dividends 841.67%
Dividends Growth 15 18.37% <-IRR #YR-> 15 Dividends 1155.56%
Dividends Growth 20 20.40% <-IRR #YR-> 18 Dividends
Dividends Growth 5 -$0.67 $0.00 $0.00 $0.00 $0.00 $3.39 Dividends Growth 5
Dividends Growth 10 -$0.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.39 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 $3.39 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 $3.39 Dividends Growth 20
Historical Dividends Historical High Div 6.88% Low Div 1.11% 10 Yr High 6.78% 10 Yr Low 1.14% Med Div 2.21% Close Div 2.00% Historical Dividends
High/Ave/Median Values Curr diff Exp. -49.41%     213.56% Exp. -48.67% 205.30% Cheap 57.49% Cheap 73.82% High/Ave/Median 
Future Dividend Yield Div Yield 17.74% earning in 5 Years at IRR of 38.51% Div Inc. 409.77% Future Dividend Yield
Future Dividend Yield Div Yield 90.45% earning in 10 Years at IRR of 38.51% Div Inc. 2498.70% Future Dividend Yield
Future Dividend Yield Div Yield 461.08% earning in 15 Years at IRR of 38.51% Div Inc. 13147.51% Future Dividend Yield
Future Dividend Paid Div Paid $19.58 earning in 5 Years at IRR of 38.51% Div Inc. 409.77% Future Dividend Paid
Future Dividend Paid Div Paid $99.79 earning in 10 Years at IRR of 38.51% Div Inc. 2498.70% Future Dividend Paid
Future Dividend Paid Div Paid $508.70 earning in 15 Years at IRR of 38.51% Div Inc. 13147.51% Future Dividend Paid
Dividend Covering Cost Total Div $40.86 over 5 Years at IRR of 38.51% Div Cov. 37.04% Dividend Covering Cost
Dividend Covering Cost Total Div $229.59 over 10 Years at IRR of 38.51% Div Cov. 208.10% Dividend Covering Cost
Dividend Covering Cost Total Div $1,191.69 over 15 Years at IRR of 38.51% Div Cov. 1080.11% Dividend Covering Cost
Yield if held 5 years 2.26% 2.25% 1.93% 2.56% 3.77% 4.13% 6.24% 8.94% 6.43% 5.63% 8.71% 11.49% 11.06% 8.89% 6.89% 6.24% 6.34% <-Median-> 10 Paid Median Price
Yield if held 10 years 2.45% 2.97% 3.57% 6.09% 12.11% 17.57% 31.91% 45.56% 28.52% 18.70% 20.15% 9.10% <-Median-> 8 Paid Median Price
Yield if held 15 years 10.43% 15.19% 18.19% 26.98% 40.25% 40.63% 15.19% <-Median-> 3 Paid Median Price
Yield if held 20 years 40.90% 24.13% #NUM! <-Median-> 0 Paid Median Price
Yield if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 9.74% 10.56% 9.55% 12.82% 18.87% 19.37% 25.54% 30.24% 20.65% 17.24% 25.24% 31.98% 30.96% 29.15% 27.10% 28.12% 22.95% <-Median-> 10 Paid Median Price Item
Cost covered if held 10 years 21.24% 22.72% 21.63% 32.36% 55.97% 70.26% 114.38% 157.80% 114.15% 90.84% 115.95% 44.17% <-Median-> 8 Paid Median Price EPS
Cost covered if held 15 years 51.46% 65.00% 72.55% 120.83% 214.36% 253.23% 65.00% <-Median-> 3 Paid Median Price AEPS
Cost covered if held 20 years 232.63% 160.10% #NUM! <-Median-> 0 Paid Median Price CFPS
Cost covered if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price FCF 
Yr  Item Tot. Growth
Revenue Growth  $405.2 $506.2 $609.4 $652.9 $826.7 $1,019.3 $4,019.8 151.55% <-Total Growth 5 Revenue Growth  151.55%
AEPS Growth $2.97 $3.56 $5.17 $7.57 $10.43 $11.55 $41.25 288.89% <-Total Growth 5 AEPS Growth 288.89%
Net Income Growth $36.1 $53.1 $44.3 $136.5 $244.9 $140.2 $655.2 287.91% <-Total Growth 5 Net Income Growth 287.91%
Cash Flow Growth $179.4 -$211.5 -$155.9 $74.4 -$78.9 -$505.9 -$698.4 0.00% <-Total Growth 5 Cash Flow Growth 0.00%
Cash Flow Growth Excl. WC $163.8 $230.3 $312.3 $340.1 $406.3 $549.8 235.71% <-Total Growth 5 CF Growth Excl. WC 235.71%
Dividend Growth $0.67 $0.86 $1.16 $1.66 $2.43 $3.39 $10.16 409.77% <-Total Growth 5 Dividend Growth 409.77%
Stock Price Growth $37.15 $35.77 $69.55 $96.65 $179.21 $106.45 186.54% <-Total Growth 5 Stock Price Growth 186.54%
Revenue Growth  $199.7 $218.8 $259.2 $304.3 $347.5 $405.2 $506.2 $609.4 $652.9 $826.7 $1,019.3 $5,349.2 410.50% <-Total Growth 10 Revenue Growth  410.50%
AEPS Growth $0.87 $1.15 $1.34 $1.69 $2.38 $2.97 $3.56 $5.17 $7.57 $10.43 $11.55 $48.68 1227.59% <-Total Growth 10 AEPS Growth 1227.59%
Net Income Growth $11.1 $14.2 $19.7 $23.7 $31.0 $36.1 $53.1 $44.3 $136.5 $244.9 $140.2 $755.0 1167.62% <-Total Growth 10 Net Income Growth 1167.62%
Cash Flow Growth $58.2 $18.8 -$6.9 -$18.1 $17.6 $179.4 -$211.5 -$155.9 $74.4 -$78.9 -$505.9 -$628.8 0.00% <-Total Growth 10 Cash Flow Growth 0.00%
$70.1 $82.8 $95.6 $123.0 $138.5 $163.8 $230.3 $312.3 $340.1 $406.3 $549.8 684.70% <-Total Growth 10 CF Growth Excl. WC 684.70%
Dividend Growth $0.36 $0.36 $0.36 $0.39 $0.48 $0.67 $0.86 $1.16 $1.66 $2.43 $3.39 841.67% <-Total Growth 10 Dividend Growth 841.67%
Stock Price Growth $9.02 $17.30 $20.06 $18.95 $24.40 $37.15 $35.77 $69.55 $96.65 $179.21 $106.45 1080.16% <-Total Growth 10 Stock Price Growth 1080.16%
Dividends on Shares $39.96 $39.96 $43.29 $52.73 $73.82 $94.91 $128.21 $184.26 $269.73 $376.29 $420.69 $426.24 $426.24 $1,303.14 No of Years 10 Total Divs 12/30/12
Paid  $1,001.22 $1,920.30 $2,226.66 $2,103.45 $2,708.40 $4,123.65 $3,970.47 $7,720.05 $10,728.15 $19,892.31 $11,815.95 $12,246.63 $12,246.63 $12,246.63 $11,815.95 No of Years 10 Worth $9.02
Total $13,119.09
Graham Number AEPS $10.51 $12.25 $13.12 $16.25 $18.66 $22.34 $28.07 $33.40 $40.73 $51.67 $71.44 $106.97 $117.23 $129.40 $141.50 $148.82 793.46% <-Total Growth 10 Graham Number AEPS
Price/GP Ratio Med 0.90 0.62 0.57 0.82 1.10 0.85 0.75 0.92 1.05 1.08 0.86 1.45 1.18 0.86 0.98 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.13 0.81 0.71 1.06 1.39 1.04 0.92 1.11 1.33 1.40 1.39 2.03 1.53 1.03 1.36 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.67 0.43 0.42 0.57 0.81 0.67 0.58 0.72 0.76 0.76 0.33 0.87 0.82 0.69 0.74 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.88 0.43 0.69 1.06 1.07 0.85 0.87 1.11 0.88 1.35 1.35 1.68 0.91 0.85 0.78 0.74 1.07 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -11.90% -57.14% -31.26% 6.46% 7.49% -15.18% -13.07% 11.21% -12.17% 34.62% 35.29% 67.53% -9.20% -14.74% -22.03% -25.86% 6.98% <-Median-> 10 Graham Price
Graham Number EPS $11.13 $12.25 $13.49 $16.25 $19.21 $22.34 $27.17 $31.01 $40.73 $46.40 $76.85 $126.65 $100.09 $126.82 $137.05 $147.83 641.84% <-Total Growth 10 Graham Number EPS
Price/GP Ratio Med 0.85 0.62 0.55 0.82 1.07 0.85 0.78 0.99 1.05 1.20 0.80 1.23 1.38 0.88 1.02 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.07 0.81 0.69 1.06 1.35 1.04 0.95 1.20 1.33 1.56 1.30 1.72 1.80 1.05 1.31 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.63 0.43 0.41 0.57 0.79 0.67 0.60 0.78 0.76 0.84 0.30 0.74 0.96 0.71 0.75 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.83 0.43 0.67 1.06 1.04 0.85 0.90 1.20 0.88 1.50 1.26 1.41 1.06 0.87 0.81 0.75 1.06 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -16.78% -57.14% -33.15% 6.46% 4.42% -15.18% -10.19% 19.79% -12.17% 49.89% 25.76% 41.50% 6.35% -13.00% -19.50% -25.37% 6.40% <-Median-> 10 Graham Price
Month, Year Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 27.00 <Count Years> Month, Year
Pre-Consolidation 2002
Pre-Split 2005
Price Close $9.26 $5.25 $9.02 $17.30 $20.06 $18.95 $24.40 $37.15 $35.77 $69.55 $96.65 $179.21 $106.45 $110.33 $110.33 $110.33 1080.16% <-Total Growth 10 Stock Price
Increase 8.94% -43.30% 71.81% 91.80% 15.95% -5.53% 28.76% 52.25% -3.71% 94.44% 38.96% 85.42% -40.60% 3.64% 0.00% 0.00% 12.52 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 14.25 6.48 9.80 15.04 14.13 11.21 10.94 14.51 10.05 16.68 11.03 12.26 12.64 8.42 7.21 6.20 23.43% <-IRR #YR-> 5 Stock Price 186.54%
Trailing P/E Ratio 20.13 8.08 11.14 18.80 17.44 13.35 14.44 16.66 13.97 19.54 23.18 20.46 7.28 13.10 8.42 7.21 28.00% <-IRR #YR-> 10 Stock Price 1080.16%
CAPE (10 Yr P/E) 14.99 13.58 12.59 12.52 12.02 12.88 12.25 12.37 12.46 11.54 10.60 9.72 26.45% <-IRR #YR-> 5 Price & Dividend 213.88%
Median 10, 5 Yrs D.  per yr 3.17% 3.01% % Tot Ret 10.16% 11.39% T P/E 17.05 19.54 P/E:  12.45 12.26 31.16% <-IRR #YR-> 10 Price & Dividend 1214.30%
Price 15 D.  per yr 1.58% % Tot Ret 11.73% CAPE Diff -32.73% 11.89% <-IRR #YR-> 15 Stock Price 438.99%
Price  20 D.  per yr 2.77% % Tot Ret 13.81% 17.31% <-IRR #YR-> 20 Stock Price 2337.79%
Price  25 D.  per yr 0.75% % Tot Ret 8.74% 7.88% <-IRR #YR-> 25 Stock Price 565.31%
Price  30 D.  per yr 0.64% % Tot Ret 8.99% 6.45% <-IRR #YR-> 27 Stock Price
Price & Dividend 15 13.46% <-IRR #YR-> 15 Price & Dividend 524.91%
Price & Dividend 20 20.09% <-IRR #YR-> 20 Price & Dividend 2738.31%
Price & Dividend 25 8.63% <-IRR #YR-> 25 Price & Dividend 6.746211
Price & Dividend 30 7.09% <-IRR #YR-> 27 Price & Dividend
Price  5 -$37.15 $0.00 $0.00 $0.00 $0.00 $106.45 Price  5
Price 10 -$9.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $106.45 Price 10
Price & Dividend 5 -$37.15 $0.86 $1.16 $1.66 $2.43 $109.84 Price & Dividend 5
Price & Dividend 10 -$9.02 $0.36 $0.36 $0.39 $0.48 $0.67 $0.86 $1.16 $1.66 $2.43 $109.84 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 $106.45 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 $106.45 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 $106.45 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 $106.45 Price  30
Price & Dividend 15 $0.36 $0.36 $0.36 $0.36 $0.36 $0.39 $0.48 $0.67 $0.86 $1.16 $1.66 $2.43 $109.84 Price & Dividend 15
Price & Dividend 20 $0.36 $0.36 $0.36 $0.36 $0.36 $0.47 $0.69 $1.07 $1.14 $1.51 $2.10 $2.89 $109.84 Price & Dividend 20
Price & Dividend 25 $0.31 $0.34 $0.36 $0.36 $0.36 $0.45 $0.61 $0.85 $0.83 $1.06 $1.40 $1.82 $109.84 Price & Dividend 25
Price & Dividend 30 $0.31 $0.34 $0.36 $0.36 $0.36 $0.45 $0.61 $0.85 $0.83 $1.06 $1.40 $1.82 $109.84 Price & Dividend 30
Price H/L Median $9.45 $7.62 $7.44 $13.29 $20.53 $19.06 $21.16 $30.66 $42.63 $55.76 $61.49 $155.55 $138.05 $111.45 1755.51% <-Total Growth 10 Stock Price
Increase -0.94% -19.42% -2.30% 78.63% 54.48% -7.16% 10.99% 44.91% 39.05% 30.82% 10.28% 152.96% -11.25% -19.27% 33.92% <-IRR #YR-> 10 Stock Price 1755.51%
P/E Ratio 14.54 9.40 8.09 11.56 14.46 11.28 9.49 11.97 11.97 13.37 7.02 10.64 16.40 8.51 35.12% <-IRR #YR-> 5 Stock Price 350.33%
Trailing P/E Ratio 20.54 11.72 9.19 14.45 17.85 13.42 12.52 13.75 16.65 15.66 14.75 17.76 9.44 13.24 37.09% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 12.05 9.84 10.11 16.65 20.74 15.91 14.27 16.94 18.60 19.62 14.45 23.10 17.46 11.36 38.12% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 23.41 19.23 18.75 24.08 27.59 29.10 22.55 37.86 28.42 18.41 12.67 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.17% 3.01% % Tot Ret 8.55% 7.89% T P/E 14.60 15.66 P/E:  11.76 11.97 Count 21 Years of data
-$7.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $138.05
-$30.66 $0.00 $0.00 $0.00 $0.00 $138.05
-$7.44 $0.36 $0.36 $0.39 $0.48 $0.67 $0.86 $1.16 $1.66 $2.43 $141.44
-$30.66 $0.86 $1.16 $1.66 $2.43 $141.44
High Months Sep Feb Dec Dec Aug Feb Oct Dec Sep Dec Dec Sep Jan Feb
Price High $11.90 $9.98 $9.36 $17.30 $25.95 $23.16 $25.91 $37.15 $54.13 $72.39 $99.59 $217.67 $179.83 $133.34 1821.26% <-Total Growth 10 Stock Price
Increase 8.48% -16.13% -6.21% 84.83% 50.00% -10.75% 11.87% 43.38% 45.71% 33.73% 37.57% 118.57% -17.38% -25.85% 34.39% <-IRR #YR-> 10 Stock Price 1821.26%
P/E Ratio 18.31 12.32 10.17 15.04 18.27 13.70 11.62 14.51 15.21 17.36 11.37 14.89 21.36 10.18 37.08% <-IRR #YR-> 5 Stock Price 384.06%
Trailing P/E Ratio 25.87 15.35 11.56 18.80 22.57 16.31 15.33 16.66 21.14 20.33 23.88 24.85 12.30 15.84 16.28 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 19.57 21.14 P/E:  14.97 15.21 21.85 P/E Ratio Historical High
-$9.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $179.83
-$37.15 $0.00 $0.00 $0.00 $0.00 $179.83
Low Months Feb Dec Jan Jun Feb Feb Jan Jan Dec Jan Mar Jan Jul May
Price Low $7.00 $5.25 $5.52 $9.28 $15.11 $14.96 $16.40 $24.16 $31.12 $39.13 $23.39 $93.42 $96.27 $89.56 1644.02% <-Total Growth 10 Stock Price
Increase -13.69% -25.00% 5.14% 68.12% 62.82% -0.99% 9.63% 47.32% 28.81% 25.74% -40.22% 299.40% 3.05% -6.97% 33.09% <-IRR #YR-> 10 Stock Price 1644.02%
P/E Ratio 10.77 6.48 6.00 8.07 10.64 8.85 7.35 9.44 8.74 9.38 2.67 6.39 11.43 6.84 31.85% <-IRR #YR-> 5 Stock Price 298.47%
Trailing P/E Ratio 15.22 8.08 6.81 10.09 13.14 10.54 9.70 10.83 12.16 10.99 5.61 10.66 6.58 11.33 9.41 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 10.60 10.66 P/E:  8.80 8.74 6.46 P/E Ratio Historical Low
-$5.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $96.27
US$ using CDN$ $9.31 $5.16 $9.07 $16.27 $17.29 $13.68 $18.17 $29.61 $26.22 $53.55 $75.91 $141.36 $78.60 $82.70 $82.70 $82.70
Price Close US$ $8.48 $6.29 $9.18 $14.96 $15.98 $14.81 $17.95 $27.23 $26.20 $55.30 $76.10 $141.13 $75.12 $81.45 $81.45 $81.45 718.28% <-Total Growth 10 Stock Price US$
Increase 11.58% -25.83% 45.95% 62.92% 6.85% -7.32% 21.20% 51.70% -3.78% 111.07% 37.61% 85.45% -46.77% 8.43% 0.00% 0.00% 23.39% <-IRR #YR-> 10 Stock Price 718.28%
P/E Ratio 12.98 7.90 9.93 13.83 13.06 12.13 10.81 13.34 10.04 17.22 11.06 12.24 12.08 8.29 7.10 6.10 22.50% <-IRR #YR-> 5 Stock Price 175.86%
Trailing P/E Ratio 19.29 9.62 11.53 16.17 14.78 12.10 14.71 16.40 12.84 21.19 23.70 20.51 6.51 13.10 8.29 7.10 26.31% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr -0.89% 3.19% % Tot Ret -3.39% 12.42% T P/E 15.48 20.51 P/E:  12.19 12.08 25.69% <-IRR #YR-> 5 Price & Dividend
Price 15 D.  per yr 2.67% % Tot Ret 13.33% 17.35% <-IRR #YR-> 14 Stock Price
Price & Dividend 15 20.02% <-IRR #YR-> 14 Price & Dividend
Price  5 -$9.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $75.12
-$560 <-12 mths -4.84%
Free Cash Flow WSJ -$69.42 -$26.57 -$95.33 $183.06 $250.98 $306.83 $398.13 $484.87 798.49% <-Total Growth 7 Free Cash Flow WSJ to '20
Change 61.72% -258.80% 292.02% 37.11% 22.25% 29.75% 21.79% Change
Free Cash Flow MS $2.99 -$14.59 -$8.92 -$41.82 -$68.35 -$74.23 $104.36 -$101.47 -$228.39 -$172.73 $45.74 -$106.32 -$534.00 -5886.55% <-Total Growth 10 Free Cash Flow MS
Change 240.59% -197.23% -125.08% 24.37% 126.48% -332.44% -402.26% 39.39% <-IRR #YR-> 5 Free Cash Flow MS -426.26%
FCF/CF from Op Ratio 4.10 5.92 -0.57 1.08 1.11 0.61 1.35 1.06 50.56% <-IRR #YR-> 10 Free Cash Flow MS -5886.55%
Dividends paid $3.56 $3.91 $4.04 $4.06 $4.53 $5.16 $6.37 $8.90 $11.68 $16.65 $16.65 $16.65 $16.65 312.41% <-Total Growth 10 Dividends paid
Percentage paid -6.96% 6.11% -8.77% -5.12% -9.64% 36.41% -15.66% -3.12% -$0.06 <-Median-> 8 Percentage paid
5 Year Coverage -10.32% -17.10% -12.53% -7.86% 5 Year Coverage
Dividend Coverage Ratio -14.37 16.37 -11.40 -19.55 -10.37 2.75 -6.38 -32.07 -10.89 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage -9.69 -5.85 -7.98 -12.72 5 Year of Coverage
Market Cap in $M $109.7 $62.2 $107.7 $229.9 $267.4 $254.1 $325.1 $500.6 $515.3 $997.8 $1,430.5 $2,903.0 $1,750.6 $1,824.1 $1,824.1 $1,824.1 1525.43% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 10.52 11.93 12.00 12.31 13.94 14.04 13.91 14.81 15.67 16.06 15.76 16.76 16.65 17.07 38.76% <-Total Growth 10 Diluted
Change -0.46% 13.46% 0.54% 2.58% 13.28% 0.67% -0.92% 6.45% 5.85% 2.50% -1.90% 6.35% -0.64% 2.53% 2.54% <-Median-> 10 Change
Difference Diluted/Basic -0.27% -0.71% 0.00% -0.54% -3.55% -3.39% -2.52% -8.52% -10.38% 3.57% -5.97% -3.32% -2.25% -1.59% -3.36% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 10.49 11.85 12.00 12.24 13.45 13.56 13.56 13.54 14.05 16.64 14.82 16.20 16.28 16.80 35.64% <-Total Growth 10 Basic
Change 0.01% 12.96% 1.27% 2.03% 9.85% 0.83% -0.02% -0.10% 3.70% 18.44% -10.93% 9.33% 0.46% 3.23% 1.43% <-Median-> 10 Change
Difference Basic/Outstanding 12.89% 0.00% -0.49% 8.54% -0.88% -1.11% -1.72% -0.50% 2.56% -13.76% -0.11% -0.01% 1.04% -1.60% -0.31% <-Median-> 10 Difference Basic/Outstanding
-$535.74 <-12 mths -5.90%
# of Share in Millions 11.842 11.849 11.940 13.289 13.330 13.411 13.325 13.476 14.405 14.346 14.801 16.199 16.445 16.533 16.533 16.533 3.25% <-IRR #YR-> 10 Shares 37.73%
Change 13.66% 0.06% 0.77% 11.30% 0.31% 0.61% -0.64% 1.13% 6.89% -0.41% 3.17% 9.45% 1.52% 0.54% 0.00% 0.00% 4.06% <-IRR #YR-> 5 Shares 22.03%
Cash Flow from Operations $M $10.2 $39.9 $58.2 $18.8 -$6.9 -$18 $18 $179 -$212 -$156 $74 -$79 -$506 $20 $23 -969.87% <-Total Growth 10 Cash Flow
Increase -34.13% 290.76% 45.94% -67.61% -136.86% -160.94% 197.24% 918.22% -217.92% 26.32% 147.74% -206.00% -541.37% 103.91% 16.16% Why increase decrease
5 year Running Average $5.8 $13.3 $24.5 $28.5 $24.0 $18 $14 $38 -$8 -$38 -$19 -$38 -$176 -$129 -$94 -817.00% <-Total Growth 10 CF 5 Yr Running
CFPS $0.86 $3.36 $4.87 $1.42 -$0.52 -$1.35 $1.32 $13.31 -$14.69 -$10.86 $5.03 -$4.87 -$30.76 $21.70 $21.70 -731.57% <-Total Growth 10 Cash Flow per Share
Increase -42.04% 290.53% 44.83% -70.90% -136.75% -159.37% 197.86% 906.81% -210.31% 26.02% 146.27% -196.85% -531.78% 170.54% 0.00% #NUM! <-IRR #YR-> 10 Cash Flow -969.87%
5 year Running Average $0.53 $1.16 $2.09 $2.40 $2.00 $1.56 $1.15 $2.84 -$0.38 -$2.45 -$1.18 -$2.42 -$11.23 -$3.95 $2.56 #NUM! <-IRR #YR-> 5 Cash Flow -381.98%
P/CF on Med Price 10.97 2.26 1.53 9.38 -39.41 -14.11 16.00 2.30 -2.90 -5.13 12.23 -31.95 -4.49 5.14 0.00 #NUM! <-IRR #YR-> 10 Cash Flow per Share -731.57%
P/CF on Closing Price 10.75 1.56 1.85 12.20 -38.51 -14.03 18.45 2.79 -2.44 -6.40 19.22 -36.81 -3.46 5.08 5.08 #NUM! <-IRR #YR-> 5 Cash Flow per Share -331.08%
-237.60% Diff M/C #NUM! <-IRR #YR-> 10 CFPS 5 yr Running -1078.57%
$581.39 <-12 mths 5.75%
Excl.Working Capital CF $53.8 $32.4 $11.9 $64.0 $102.6 $141.1 $120.8 -$15.6 $441.9 $468.2 $265.7 $485.2 $1,055.7 $0.0 <-12 mths #NUM! <-IRR #YR-> 5 CFPS 5 yr Running -496.00%
CF fr Op $M WC $64.0 $72.2 $70.1 $82.8 $95.6 $123.0 $138.5 $163.8 $230.3 $312.3 $340.1 $406.3 $549.8 $581.4 <-12 mths 684.70% <-Total Growth 10 Cash Flow less WC
Increase -1.77% 12.87% -3.01% 18.19% 15.50% 28.63% 12.55% 18.28% 40.66% 35.58% 8.91% 19.47% 35.30% 5.75% <-12 mths 22.88% <-IRR #YR-> 10 Cash Flow less WC 684.70%
5 year Running Average $59.7 $64.7 $67.3 $70.9 $76.9 $88.8 $102.0 $120.7 $150.2 $193.6 $237.0 $290.6 $367.8 $438.0 <-12 mths 27.41% <-IRR #YR-> 5 Cash Flow less WC 235.71%
CFPS Excl. WC $5.40 $6.10 $5.87 $6.23 $7.17 $9.17 $10.39 $12.15 $15.99 $21.77 $22.98 $25.08 $33.43 $35.17 <-12 mths 18.51% <-IRR #YR-> 10 CF less WC 5 Yr Run 260.58%
Increase -13.57% 12.81% -3.75% 6.19% 15.14% 27.85% 13.27% 16.95% 31.59% 36.13% 5.56% 9.16% 33.27% 5.19% <-12 mths 24.95% <-IRR #YR-> 5 CF less WC 5 Yr Run 204.62%
5 year Running Average $5.60 $5.89 $5.97 $5.97 $6.15 $6.91 $7.77 $9.02 $10.98 $13.90 $16.66 $19.60 $23.85 $27.69 <-12 mths 19.01% <-IRR #YR-> 10 CFPS - Less WC 469.74%
P/CF on Median Price 1.75 1.25 1.27 2.13 2.86 2.08 2.04 2.52 2.67 2.56 2.68 6.20 4.13 3.17 <-12 mths 22.43% <-IRR #YR-> 5 CFPS - Less WC 175.10%
P/CF on Closing Price 1.71 0.86 1.54 2.78 2.80 2.07 2.35 3.06 2.24 3.19 4.21 7.14 3.18 3.14 <-12 mths 14.86% <-IRR #YR-> 10 CFPS 5 yr Running 207.07%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr -3.70 5 yr  -4.49 P/CF Med 10 yr 2.61 5 yr  2.68 20.05% Diff M/C 21.46% <-IRR #YR-> 5 CFPS 5 yr Running 164.30%
-$4.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$30.76 Cash Flow per Share
-$13.31 $0.00 $0.00 $0.00 $0.00 -$30.76 Cash Flow per Share
-$2.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$11.23 CFPS 5 yr Running
-$2.84 $0.00 $0.00 $0.00 $0.00 -$11.23 CFPS 5 yr Running
-$70.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $549.8 Cash Flow less WC
-$163.8 $0.0 $0.0 $0.0 $0.0 $549.8 Cash Flow less WC
-$67.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $367.8 CF less WC 5 Yr Run
-$120.7 $0.0 $0.0 $0.0 $0.0 $367.8 CF less WC 5 Yr Run
-$5.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.43 CFPS - Less WC
-$12.15 $0.00 $0.00 $0.00 $0.00 $33.43 CFPS - Less WC
OPM Ratio (exluding WC) 35.40% 38.36% 35.09% 37.84% 36.90% 40.43% 39.84% 40.41% 45.51% 51.25% 52.09% 49.15% 53.94% 46.92% 53.71% <-Total Growth 10 OPM (excluding WC)
Increase -5.97% 8.36% -8.52% 7.85% -2.48% 9.56% -1.45% 1.43% 12.60% 12.62% 1.65% -5.65% 9.73% -13.00% Should increase  or be stable.
Diff from Median 2861.6% 3109.1% 2835.5% 3065.9% 2987.4% 3282.4% 3233.3% 3281.0% 3707.1% 4187.5% 4258.2% 4012.0% 4412.2% 3825.7% 34.95 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 40.42% 5 Yrs 49.15% should be  zero, it is a   check on calculations
OPM Ratio 5.64% 21.16% 29.13% 8.61% -2.68% -5.96% 5.07% 44.27% -41.79% -25.58% 11.40% -9.54% -49.63% 1.60% -270.39% <-Total Growth 10 OPM
Increase -36.95% 275.13% 37.64% -70.44% -131.13% -122.25% 185.14% 773.19% -194.40% 38.80% 144.56% -183.71% -420.18% 103.22% Should increase  or be stable.
Diff from Median 371.9% 1670.3% 2336.7% 620.2% -324.2% -598.2% 324.2% 3603.8% -3596.3% -2239.9% 853.5% -898.2% -4251.9% 33.7% -4.61 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 1.20% 5 Yrs -9.54% should be  zero, it is a   check on calculations
Term loans, Note Payable $119.84 $210.30 $263.29 $401.19 $650.48 $872.07 $924.66 $1,586.15 $2,229.26 $2,379.08 Debt Type
Change 75.48% 25.20% 52.37% 62.14% 34.07% 6.03% 71.54% 40.55% 6.72% 46.46% <-Median-> 8 Change Lg Term R
Debt/Market Cap Ratio 0.45 0.83 0.81 0.80 1.26 0.87 0.65 0.55 1.27 1.30 0.81 <-Median-> 9 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 25.52 17.21 14.48 14.37 18.90 7.99 22.54 27.13 49.97 54.37 18.90 <-Median-> 9 Assets/Current Liab. Ratio Liquidity
Debt to Cash Flow (Years) -17.26 -11.61 14.94 2.24 -3.07 -5.59 12.43 -20.11 -4.41 120.16 Liq. + CF
Debt Ratio
Intangibles $3.27 $4.14 $6.21 $9.52 $11.01 $14.04 $35.62 $15.16 $14.58 $17.75 $25.24 $159.65 $138.80 $135.46 2134.06% <-Total Growth 10 Intangibles Leverage
Change 21.74% 42.23% 532.43% -13.06% -2.41% D/E Ratio
Goodwill $17.33 $17.33 $19.96 $19.96 $19.96 $21.31 $21.31 $21.31 $21.31 $21.31 $21.31 $180.92 $180.92 $180.92 806.29% <-Total Growth 10 Goodwill
Change 0.00% 0.00% 749.01% 0.00% 0.00%
Total $20.60 $21.46 $26.18 $29.49 $30.97 $35.35 $56.93 $36.47 $35.89 $39.06 $46.55 $340.57 $319.73 $316.38 1121.44% <-Total Growth 10 Total
Change 0.43% 4.19% 21.97% 12.65% 5.03% 14.15% 61.05% -35.94% -1.60% 8.83% 19.19% 631.57% -6.12% -1.05% 10.74% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.19 0.34 0.24 0.13 0.12 0.14 0.18 0.07 0.07 0.04 0.03 0.12 0.18 0.17 0.12 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $30.3 $41.4 $44.6 $115.2 $19.7 $26.8 $34.7 $127.3 $119.5 $384.8 $115.8 $131.3 $96.7 $108.2 117.03% <-Total Growth 10 Current Assets
Current Liabilities $36.6 $58.8 $31.0 $35.1 $12.5 $24.3 $34.8 $52.2 $55.8 $165.0 $66.6 $95.7 $66.1 $64.3 113.30% <-Total Growth 10 Current Liabilities
Liquidity Ratio 0.83 0.70 1.44 3.28 1.57 1.10 1.00 2.44 2.14 2.33 1.74 1.37 1.46 1.68 1.65 <-Median-> 10 Ratio
Liq. with CF aft div 0.99 1.31 3.18 3.68 1.13 0.91 1.32 5.71 1.75 2.12 2.49 0.97 0.79 1.94 1.75 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.87 0.71 1.11 1.39 0.29 0.32 0.60 0.91 1.43 1.70 1.74 0.38 0.59 1.94 1.43 <-Median-> 5 Ratio
Assets $146.3 $159.1 $189.9 $232.9 $319.5 $418.5 $503.1 $749.6 $1,055.7 $1,318.6 $1,501.9 $2,596.2 $3,302.9 $3,494.1 1639.03% <-Total Growth 10 Assets
Liabilities $46.0 $61.6 $84.9 $97.3 $165.5 $242.4 $307.0 $521.4 $754.1 $986.2 $1,058.4 $1,806.2 $2,433.2 $2,592.0 2765.49% <-Total Growth 10 Liabilities
Debt Ratio 3.18 2.58 2.24 2.39 1.93 1.73 1.64 1.44 1.40 1.34 1.42 1.44 1.36 1.35 1.44 <-Median-> 10 Ratio
Estimates BVPS $62.20 $74.20 $86.70 Estimates Estimates BVPS
Estimate Book Value $1,028.4 $1,226.7 $1,433.4 Estimates Estimate Book Value
P/B Ratio (Close) 1.77 1.49 1.27 Estimates P/B Ratio (Close)
Difference from 10 year median -8.75% Diff M/C Estimates Difference from 10 yr med.
Book Value $100.2 $97.5 $105.0 $135.6 $154.0 $176.1 $196.0 228.24 301.53 332.42 443.51 789.91 869.69 902.10 728.17% <-Total Growth 10 Book Value
Convertible Debentures $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 3.22 3.22 3.22 0.00 0.00 0.00 0.00
Net Book Value $100.2 $97.5 $105.0 $135.6 $154.0 $176.1 $196.0 $225.0 $298.3 $329.2 $443.5 $789.9 $869.7 $902.1 $902.1 $902.1 728.17% <-Total Growth 10 Book Value
Book Value per share $8.47 $8.23 $8.80 $10.21 $11.55 $13.13 $14.71 $16.70 $20.71 $22.95 $29.97 $48.76 $52.88 $54.56 $54.56 $54.56 501.30% <-Total Growth 10 Book Value per Share
Change 0.79% -2.76% 6.84% 16.05% 13.17% 13.66% 12.06% 13.50% 24.02% 10.81% 30.58% 62.73% 8.45% 3.18% 0.00% 0.00% 11.92% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.12 0.93 0.85 1.30 1.78 1.45 1.44 1.84 2.06 2.43 2.05 3.19 2.61 2.04 1.81 P/B Ratio Historical Median
P/B Ratio (Close) 1.09 0.64 1.03 1.70 1.74 1.44 1.66 2.22 1.73 3.03 3.23 3.68 2.01 2.02 2.02 2.02 19.65% <-IRR #YR-> 10 Book Value per Share 501.30%
Change 8.09% -41.70% 60.81% 65.27% 2.46% -16.88% 14.90% 34.14% -22.36% 75.47% 6.42% 13.94% -45.23% 0.46% 0.00% 0.00% 25.93% <-IRR #YR-> 5 Book Value per Share 216.71%
Leverage (A/BK) 1.46 1.63 1.81 1.72 2.07 2.38 2.57 3.33 3.54 4.01 3.39 3.29 3.80 3.87 3.54 <-Median-> 5 A/BV
Debt/Equity Ratio 0.46 0.63 0.81 0.72 1.07 1.38 1.57 2.32 2.53 3.00 2.39 2.29 2.80 2.87 2.53 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.94 5 yr Med 2.43 4.02% Diff M/C 1.94 Historical Leverage (A/BK)
-$8.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $52.88
-$16.70 $0.00 $0.00 $0.00 $0.00 $52.88
Book Value as % of market value 91.42% 156.80% 97.51% 59.00% 57.58% 69.28% 60.29% 44.95% 57.89% 32.99% 31.00% 27.21% 49.68% 49.46% 49.46% 49.46%
$162 <-12 mths 20.54%
Comprehensive Income $6.87 $9.82 $10.97 $14.63 $20.14 $24.00 $30.96 $35.39 $56.61 $59.01 $132.14 $258.79 $134.37 1124.66% <-Total Growth 10 Comprehensive Income
Increase 41.41% 42.88% 11.77% 33.30% 37.67% 19.21% 28.98% 14.32% 59.94% 4.25% 123.93% 95.85% -48.08% 59.94% <-Median-> 5 Comprehensive Income
5 Yr Running Average $8.27 $8.44 $8.30 $9.43 $12.48 $15.91 $20.14 $25.02 $33.42 $41.19 $62.82 $108.39 $128.18 28.47% <-IRR #YR-> 10 Comprehensive Income 1124.66%
ROE 6.9% 10.1% 10.4% 10.8% 13.1% 13.6% 15.8% 15.7% 19.0% 17.9% 29.8% 32.8% 15.5% 30.58% <-IRR #YR-> 5 Comprehensive Income 279.65%
5Yr Median 10.3% 10.1% 10.1% 10.1% 10.4% 10.8% 13.1% 13.6% 15.7% 15.8% 17.9% 19.0% 19.0% 31.49% <-IRR #YR-> 10 5 Yr Running Average 1445.31%
% Difference from NI 0.00% 2.13% -0.77% 3.13% 1.96% 1.16% -0.29% -2.05% 6.56% 33.06% -3.20% 5.65% -4.13% 38.64% <-IRR #YR-> 5 5 Yr Running Average 412.25%
Median Values Diff 5, 10 yr 1.6% 5.7% 19.0% <-Median-> 5 Return on Equity
-$11.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $134.4
-$35.4 $0.0 $0.0 $0.0 $0.0 $134.4
-$8.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $128.2
-$25.0 $0.0 $0.0 $0.0 $0.0 $128.2
Current Liability Coverage Ratio 0.28 0.68 1.88 0.54 -0.55 -0.75 0.51 3.44 -3.79 -0.94 1.12 -0.82 -7.65 0.31   CFO / Current Liabilities
5 year Median 0.11 0.28 0.45 0.54 0.54 0.54 0.51 0.51 -0.55 -0.75 0.51 -0.82 -0.94 -0.82 -0.94 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 0.07 0.25 0.31 0.08 -0.02 -0.04 0.04 0.24 -0.20 -0.12 0.05 -0.03 -0.15 0.01 CFO / Total Assets
5 year Median 2.4% 7.0% 11.5% 11.5% 8.1% 8.1% 3.5% 3.5% -2.2% -4.3% 3.5% -3.0% -11.8% -3.0% -0.12 <-Median-> 5 Return on Assets 
Return on Assets ROA 4.7% 6.0% 5.8% 6.1% 6.2% 5.7% 6.2% 4.8% 5.0% 3.4% 9.1% 9.4% 4.2% 6.3% Net  Income/Assets Return on Assets
5Yr Median 6.5% 6.0% 5.8% 5.8% 6.0% 6.0% 6.1% 6.1% 5.7% 5.0% 5.0% 5.0% 5.0% 6.3% 5.0% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 6.9% 9.9% 10.5% 10.5% 12.8% 13.5% 15.8% 16.1% 17.8% 13.5% 30.8% 31.0% 16.1% 24.3% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 10.3% 9.9% 9.9% 9.9% 10.5% 10.5% 12.8% 13.5% 15.8% 15.8% 16.1% 17.8% 17.8% 24.3% 17.8% <-Median-> 5 Return on Equity
$166 <-12 mths 18.08%
Net Income $6.87 $9.61 $11.06 $14.18 $19.75 $23.73 $31.05 $36.13 $53.12 $44.35 $136.51 $244.94 $140.16 $219 $269 $316 1167.62% <-Total Growth 10 Net Income
Increase 41.41% 39.89% 15.03% 28.26% 39.25% 20.15% 30.85% 16.37% 47.03% -16.52% 207.80% 79.44% -42.78% 56.25% 22.83% 17.47% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $8.3 $8.4 $8.3 $9.3 $12.3 $16 $20 $25 $33 $38 $60 $103 $124 $157 $202 $238 28.91% <-IRR #YR-> 10 Net Income 1167.62%
Operating Cash Flow $10.2 $39.9 $58.2 $18.8 -$6.9 -$18.1 $17.6 $179.4 -$211.5 -$155.9 $74.4 -$78.9 -$505.9 31.14% <-IRR #YR-> 5 Net Income 287.91%
Investment Cash Flow -$5.3 -$50.4 -$57.3 -$57.9 -$50.3 -$54.9 -$41.5 -$275.9 -$15.6 -$45.1 -$28.7 -$210.6 -$42.5 31.08% <-IRR #YR-> 10 5 Yr Running Average 520.55%
Total Accruals $2.0 $20.2 $10.3 $53.2 $77.0 $96.8 $54.9 $132.7 $280.3 $245.3 $90.8 $534.5 $688.5 37.75% <-IRR #YR-> 5 5 Yr Running Average 395.90%
Total Assets $146.3 $159.1 $189.9 $232.9 $319.5 $418.5 $503.1 $749.6 $1,055.7 $1,318.6 $1,501.9 $2,596.2 $3,302.9 Balance Sheet Assets
Accruals Ratio 1.34% 12.69% 5.40% 22.85% 24.10% 23.12% 10.92% 17.70% 26.55% 18.61% 6.04% 20.59% 20.85% 20.59% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.12 0.13 0.16 0.18 0.20 0.18 0.21 0.21 0.22 0.19 0.38 0.58 0.25 0.21 <-Median-> 10 EPS/CF Ratio
-$11.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $140.2
-$36.1 $0.0 $0.0 $0.0 $0.0 $140.2
-$8.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $123.8
-$25.0 $0.0 $0.0 $0.0 $0.0 $123.8
Change in Close 8.94% -43.30% 71.81% 91.80% 15.95% -5.53% 28.76% 52.25% -3.71% 94.44% 38.96% 85.42% -40.60% 3.64% 0.00% 0.00% Count 21 Years of data
up/down down down down down down down down down down down down down Count 12 57.14%
Meet Prediction? yes Yes Yes % right Count 3 25.00%
Financial Cash Flow -$4.5 $10.7 $2.8 $36.7 $56.1 $83.3 $37.4 $181.0 $218.0 $147.2 $1.0 $298.9 $508.5 C F Statement  Financial Cash Flow
Total Accruals $6.4 $9.5 $7.4 $16.5 $20.9 $13.5 $17.5 -$48.3 $62.3 $98.2 $89.8 $235.5 $180.0 Accruals
Accruals Ratio 4.40% 5.99% 3.92% 7.08% 6.55% 3.23% 3.48% -6.44% 5.90% 7.45% 5.98% 9.07% 5.45% 5.98% <-Median-> 5 Ratio
Cash $0.7 $1.0 $4.6 $2.3 $1.2 $11.4 $24.9 $109.4 $100.2 $44.3 $93.1 $102 $63 $72 Cash
Cash per Share $0.06 $0.09 $0.39 $0.18 $0.09 $0.85 $1.87 $8.12 $6.96 $3.09 $6.29 $6.33 $3.81 $4.37 $6.29 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.67% 1.64% 4.30% 1.01% 0.44% 4.48% 7.67% 21.85% 19.44% 4.44% 6.50% 3.53% 3.58% 3.96% 4.44% <-Median-> 5 % of Stock Price
Notes:
June 9, 2023.  Last estimates were for 2022, 2023 and 2024 of $994M, $1137M and $1283M for Revenue, $11.80, $14.57 and $17.29 for AEPS, $10.10, $14.20 and $17.00 for EPS, 
$3.52, $4.12 and $4.81 for EPS, $17.80 and $21.70 2022/3 for CFPS, $52.40, $63.40 and $76.20 for BVPS amd $174M, $234M and $280M for Net Income.
June 11, 2022.  Last estimates were for 2021, 2022 and 2023 of $828M, $1015M and $1107M for Revenue, $13.70, 11.80 and 14.20 for EPS, $2.54, $3.12 and $3.62 for Dividends and $102M for Net Income for 2021.
June 6, 2021.  Last estimates were for 2020 and 2021 of $642M, $729M for Revenue, $5.07 and 7.56 for EPS, $1.66 $2.10 and $2.62 for Dividends for 2020 to 2022 and $91M and $102M for Net Income.
June 7, 2020.  Last estimates were for 2019 and 2020 of $604M, $698M for Revenue, $5.33 and $6.46 for EPS, -$3.85 for CFPS for 2019 and $82M and $99.5M for Net Income.
June 7, 2019.  Last estimates were for 2018, and 2019 of $483M and 555M for Revenue, $3.54, $4.85 and $6.01 for EPS for 2018, 2019 and 2020, $-6.41 and d-3.85 for CFPS and $51.3M for Net Income for 2018.
June 2, 2018.  Last estimates were for 2017, 2018 and 2019 pf $393M, $446M and $505M for Revenue, $2.81, $3.69 and $4.98 for EPS, $3.41 for CFPS for 2017, $38.9M and $51.3M for Net Income fo 2017 and 2018.
May 29, 2017.  Last estimates were for 2016 and 2017 of $351M and $401M for revenue, $2.34 and $3.17 for EPS, $1.00 and $3.41 for CFPS and $33.1M and $44.6M for Net Income.
September 1, 2015.  Company changed its name from Easyhome and TSX Symbol EH to Goeasy and Symbol GSY.
2016. Renames as goeasy
2003 Renamed as easyhome (TSX-EH)
1993 Went public on TSX, (TSX-RTO)
1990.  Founded as RTO Enterprises
Xbox one Console
SAMSUNG 58'' SMART LED TV 
Easyfinancial 
Pay 46% more in under 3.5 years
Sector:
Consumer Discretionary, Consumer
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
What should this stock accomplish?
Would I buy this company and Why.
I would not buy this company.  There are complains about this company charging interest rates around the legal limit which is 60%.  They may go over because of fees.  
Also, there are comments about how much it charges for people to buy from them on the installment plan. 
For example, their SAMSUNG 58'' 4K UHD TV is listed at $25 per months for 156 months.  This is $3900.00.  The Best Buy have it for $699.99. I check this online on June 09, 2020.
Why am I following this stock. 
In April of 2016 Investment Reporter said to seek stocks with growing dividends from The Investment Reporter Key stock buys. 
This is one stock that was named.  However, I would still rather invest in companies that are not in the business of charging very high interest rates.
Dividends
Dividends are paid in cycle 1, that is January, April, July and October.  Dividends are declared for shareholders of record one to two months in advance of payment.
For example, the dividend paid on January 4, 2005 was for shareholders of record of November 30.2004. 
How they make their money.
Goeasy Ltd provides financial services company. The principal operating activities of the Company include: providing loans and other financial services to consumers and leasing household 
products to consumers. The Company operates in two reportable segments: easyfinancial and easyhome. The key revenue of the company is generated from easyfinancial.  
Investment Reporter called it a dividend growth stock in the consumer goods sector. 
This is not quite the same as pay day loans.  They are called installment loans.  But interest rates are very high. They are, in a nutshell, unsecured, high-interest, subprime, short-term loans.
All you can say about the interest rate is that it is below 60%, which is at the criminal rate.
See CBC article on this company at link below and another about easyhome.
http://www.cbc.ca/news/business/instalment-loans-the-new-high-interest-danger-for-consumers-1.2971067 
http://www.cbc.ca/news/easyhome-pricing-not-transparent-marketplace-1.875939
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date May 22 2016 May 28 2017 Jun 2 2018 Jun 7 2019 Jun 7 2020 Jun 6 2021 Jun 11 2022 Jun 9 2023
Mullins, Jason 0.069 0.48% 0.078 0.52% 0.088 0.54% 0.092 0.56% 0.101 0.61% 9.09%
CEO - Shares - Amount $4.810 $7.493 $15.817 $9.812 $11.093
Options - percentage 0.169 1.18% 0.211 1.42% 0.051 0.31% 0.142 0.87% 0.129 0.78% -9.25%
Reuters Options Value $11.750 $20.348 $9.083 $15.161 $14.260
Khouri, Halim (Hal) 0.018 0.12% 0.018 0.11% 0.018 0.11% 0.027 0.16% 51.10%
CFO - Shares - Amount $1.742 $3.229 $1.918 $3.004
Options - percentage 0.063 0.43% 0.072 0.44% 0.769 4.68% 0.066 0.40% -91.38%
Options - amount $6.089 $12.881 $81.893 $7.314
Goertz, Steve 0.069 0.52% 0.075 0.56% 0.110 0.76% Ceased  insider July 2018
CFO - Shares - Amount $1.689 $2.797 $3.921
Options - percentage 0.146 1.09% 0.185 1.37% 0.164 1.14%
Options - amount $3.556 $6.868 $5.853
Ali Khan, Mir Farhan 0.003 0.02%
Officer - Shares - Amount $0.364
Options - percentage 0.027 0.16%
Options - amount $2.999
Appel, Jason 0.007 0.06% 0.010 0.07% 0.011 0.07% 0.015 0.10% 0.021 0.14% 0.024 0.15% 0.026 0.16% 0.032 0.19% 22.44%
Officer - Shares - Amount $0.179 $0.359 $0.376 $1.013 $2.014 $4.328 $2.750 $3.490
Options - percentage 0.025 0.19% 0.043 0.32% 0.046 0.32% 0.053 0.37% 0.066 0.45% 0.060 0.37% 0.059 0.36% 0.000 0.00% -100.00%
Options - amount $0.622 $1.580 $1.641 $3.660 $6.367 $10.702 $6.234 $0.000
Appel, David Harry 0.097 0.73% 0.097 0.72% 0.097 0.67% 0.262 1.82% 0.257 1.73% 0.257 1.58% 0.269 1.63% 0.269 1.62% 0.00%
Director - Shares - Amount $2.363 $3.598 $3.465 $18.191 $24.796 $45.978 $28.588 $29.630
Options - percentage 0.046 0.35% 0.053 0.39% 0.058 0.40% 0.062 0.43% 0.000 0.00% 0.069 0.43% 0.072 0.44% 0.076 0.46% 5.82%
Options - amount $1.129 $1.957 $2.066 $4.314 $0.000 $12.430 $7.618 $8.355
Ingram, David 0.361 2.71% 0.376 2.79% 0.481 3.34% 0.534 3.72% 0.527 3.56% 0.381 2.35% 0.381 2.32% 0.393 2.38% Was CEO, now director 3.25%
Chairman - Shares - Amount $8.809 $13.961 $17.216 $37.155 $50.935 $68.230 $40.558 $43.401 listed a CEO 2019
Options - percentage 0.421 3.16% 0.524 3.89% 0.456 3.17% 0.322 2.24% 0.864 5.84% 0.191 1.18% 0.140 0.85% 0.106 0.64% In 2020 Chairman -24.15%
Reuters Options Value 0.000 $10.262 $19.482 $16.311 $22.379 $83.490 $34.143 $14.857 $11.680
Johnson, Donald Kenneth 3.003 22.53% 3.003 22.28% 3.003 20.84% 3.030 21.12% 3.030 20.47% 3.000 18.52% 2.985 18.15% 2.950 17.84% -1.17%
Chairman Emeritus- Shares - Amt $73.264 $111.547 $107.403 $210.737 $292.850 $537.630 $317.753 $325.474
Options - percentage 0.056 0.42% 0.059 0.44% 0.065 0.45% 0.071 0.49% 0.000 0.00% 0.079 0.49% 0.082 0.50% 0.086 0.52% 5.33%
Options - amount $1.376 $2.205 $2.342 $4.910 $0.000 $14.234 $8.709 $9.508
Increase in O/S Shares 0.53% 0.189 1.43% 0.346 2.60% 0.232 1.72% 0.192 1.33% 0.369 2.57% 0.246 1.66% 0.239 1.48% 0.025 0.15%
Due to SO $1.344 $3.582 $8.442 $8.619 $6.868 $25.664 $23.776 $42.831 $2.661
Book Value $0.403 $1.975 $3.471 $3.692 $3.402 $7.844 $8.191 $10.230 $1.096
Insider Buying -$0.722 -$0.010 -$0.212 -$8.565 -$1.626 -$0.342 -$2.457 -$0.127
Insider Selling $4.040 $0.244 $3.581 $9.065 $7.081 $36.813 $3.823 $0.464
Net Insider Selling $3.318 $0.234 $3.369 $0.500 $5.455 $36.471 $1.366 $0.337
Net Selling % of Market Cap 1.02% 0.05% 0.65% 0.05% 0.38% 1.26% 0.08% 0.02%
Directors 7 7 7 7 7 9 9 10
Women 0 0% 2 29% 2 29% 2 29% 2 29% 3 33% 3 33% 3 30%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 3 30%
Institutions/Holdings 19 41.26% 26 24.43% 28 18.49% 20 19.18% 20 13.93% 20 15.65% 20 14.22%
Total Shares Held 5.610 42.10% 3.320 23.05% 2.661 18.55% 2.764 18.67% 2.286 15.45% 2.475 15.05% 2.349 14.21%
Increase/Decrease 3 Mths 0.283 5.32% -0.142 -4.11% 0.331 14.21% 0.250 9.95% 0.093 4.24% -0.168 -6.36% -0.186 -7.34%
Starting No. of Shares 5.327 3.462 2.330 2.514 2.193 2.643 2.535
Copyright © 2008 Website of SPBrunner. All rights reserved.