This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2024
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Ag Growth International  TSX: AFN OTC: AGGZF https://www.aggrowth.com/ Fiscal Yr: Dec 31
Year 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$1,494 <-12 mths -2.12%
Revenue* $305.9 $314.3 $356.8 $400.1 $449.5 $531.6 $754.7 $931.7 $996.8 $994.0 $1,198.5 $1,458.1 $1,526.7 $1,615 $1,711 $1,844 327.89% <-Total Growth 10 Revenue
Increase 16.73% 2.75% 13.50% 12.15% 12.33% 18.27% 41.97% 23.45% 6.99% -0.28% 20.57% 21.66% 4.70% 5.79% 5.94% 7.77% 15.65% <-IRR #YR-> 10 Revenue 327.89%
5 year Running Average $227.0 $263.8 $295.3 $327.9 $365.3 $410.5 $498.5 $613.5 $732.9 $841.8 $975.1 $1,115.8 $1,234.8 $1,358.5 $1,501.9 $1,631.0 10.38% <-IRR #YR-> 5 Revenue 63.86%
Revenue per Share $24.65 $25.20 $28.29 $30.39 $30.81 $35.96 $46.70 $50.73 $53.39 $53.27 $63.77 $77.14 $80.33 $84.72 $89.76 $96.73 15.38% <-IRR #YR-> 10 5 yr Running Average 318.18%
Increase 16.62% 2.24% 12.25% 7.45% 1.36% 16.74% 29.85% 8.64% 5.24% -0.22% 19.71% 20.97% 4.13% 5.47% 5.94% 7.77% 15.01% <-IRR #YR-> 5 5 yr Running Average 101.27%
5 year Running Average $18.01 $21.02 $23.50 $25.93 $27.87 $30.13 $34.43 $38.92 $43.52 $48.01 $53.58 $59.66 $65.58 $71.85 $79.14 $85.74 11.00% <-IRR #YR-> 10 Revenue per Share 183.97%
P/S (Price/Sales) Med 1.68 1.38 1.33 1.64 1.39 1.14 1.17 1.07 0.94 0.60 0.57 0.48 0.66 0.66 0.00 0.00 9.63% <-IRR #YR-> 5 Revenue per Share 58.33%
P/S (Price/Sales) Close 1.52 1.24 1.58 1.86 1.08 1.46 1.14 0.92 0.87 0.56 0.50 0.56 0.63 0.57 0.54 0.50 10.81% <-IRR #YR-> 10 5 yr Running Average 179.08%
*Sales in M CDN $  P/S Med 10 yr  1.01 5 yr  0.60 -43.09% Diff M/C 11.00% <-IRR #YR-> 5 5 yr Running Average 68.51%
-$356.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,526.7
-$931.7 $0.0 $0.0 $0.0 $0.0 $1,526.7
-$295.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,234.8
-$613.5 $0.0 $0.0 $0.0 $0.0 $1,234.8
-$28.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $80.3
-$50.7 $0.0 $0.0 $0.0 $0.0 $80.3
-$23.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $65.58
-$38.92 $0.00 $0.00 $0.00 $0.00 $65.58
Dividends times shares outstand. $29.79 $29.94 $30.27 $31.60 $35.02 $35.48 $38.79 $44.07 $44.80 $19.59 $11.28 $11.34 $11.40 Dividends times shares outstand.
DRIP $2.65 $5.13 $5.24 $5.22 $4.90 $1.38 $0.06 -$1.19 $0.01 $0.02 $0.02 DRIP
Dividends Paid $30.11 $30.11 $30.19 $31.48 $33.58 $35.30 $38.40 $40.65 $44.71 $19.37 $11.27 $11.33 $11.40 -62.25% <-Total Growth 10 Dividends Paid
Payout Ratio FFO 74.68% 93.21% 57.18% 56.66% 83.59% 66.74% 51.57% 42.31% 46.24% 23.83% 9.46% 7.21% 5.59% 44.28% <-Median-> 10 Payout Ratio
Dividends Paid in Cash $30.11 $30.11 27.538 $26.35 $28.34 $30.08 $33.46 $39.27 $44.65 $20.56 $11.26 $11.32 $11.38 -58.68% <-Total Growth 10 Dividends Paid in Cash
Payout Ratio FFO 74.68% 93.20% 52.16% 47.43% 70.54% 56.87% 44.93% 40.87% 46.18% 25.30% 9.46% 7.20% 5.58% 42.90% <-Median-> 10 Payout Ratio
Diff Cash and Div Paid 0.00% 0.00% -8.77% -16.29% -15.61% -14.78% -12.88% -3.40% -0.13% 6.16% -0.09% -0.15% -0.14% -1.78% <-Median-> 10 Diff Cash and Div Paid
Payout Ratio Net Income 122.78% 175.18% 121.90% 642.66% -112.34% 155.80% 95.06% 147.52% 305.10% -33.35% 106.66% -22.37% 16.52% 100.86% <-Median-> 10 Payout Ratio Net Income
$213.82 <-12 mths 4.81%
Funds From Operations $40.32 $32.31 $52.79 55.549 40.178 52.888 $74.47 $96.07 $96.68 $81.27 $119.10 $157.12 $204.01 $213.82 <-12 mths 286.43% <-Total Growth 10 Funds From Operations
Increase -25.38% -19.87% 63.42% 5.22% -27.67% 31.63% 40.80% 29.01% 0.64% -15.94% 46.56% 31.92% 29.85% 4.81% <-12 mths 29.43% <-Median-> 10 Increase
FFO per Share $3.25 $2.59 $4.20 $4.24 $2.88 $3.60 $4.67 $5.71 $5.19 $4.34 $6.34 $8.33 $10.75 $11.24 <-12 mths 8 2 10 Years of Data, EPS P or N 80.00%
Increase -23.86% -20.19% 62.29% 0.93% -32.03% 24.68% 29.98% 22.27% -9.10% -16.35% 45.97% 31.28% 29.08% 4.60% <-12 mths 155.66% <-Total Growth 10 FFO per Share
FFO Yield 8.66% 8.26% 9.41% 7.51% 8.67% 6.85% 8.76% 12.21% 11.18% 14.58% 20.02% 19.21% 21.27% 23.20% <-12 mths 9.84% <-IRR #YR-> 10 FFO 155.66%
5 year Running Average $3.67 $3.71 $3.43 $3.50 $3.92 $4.22 $4.41 $4.70 $5.25 $5.98 $6.99 $8.20 <-12 mths 13.47% <-IRR #YR-> 5 FFO 88.07%
Payout Ratio 73.95% 92.65% 57.09% 56.57% 83.22% 66.75% 51.35% 42.00% 46.21% 24.17% 9.46% 7.21% 5.58% 5.34% <-12 mths 6.65% <-IRR #YR-> 10 5 yr Running Average 90.32%
5 year Running Average 61.58% 62.93% 69.90% 68.51% 61.23% 56.84% 54.39% 45.28% 33.69% 23.56% 15.02% 8.41% <-12 mths 10.61% <-IRR #YR-> 5 5 yr Running Average 65.58%
Price/FFO Median 12.79 13.47 8.92 11.72 14.85 11.39 11.73 9.50 9.66 7.32 5.70 4.48 4.92 4.95 <-12 mths 9.58 <-Median-> 10 Price/FFO Median
Price/FFO High 16.87 16.19 10.68 13.48 20.01 15.90 12.82 11.20 11.98 10.98 7.22 5.45 5.82 5.68 <-12 mths 11.59 <-Median-> 10 Price/FFO High
Price/FFO Low 8.71 10.75 7.17 9.96 9.69 6.89 10.63 7.81 7.34 3.66 4.18 3.50 4.02 4.23 <-12 mths 7.11 <-Median-> 10 Price/FFO Low
Price/FFO Close 11.55 12.11 10.62 13.32 11.53 14.61 11.41 8.19 8.94 6.86 5.00 5.21 4.70 4.31 <-12 mths 8.57 <-Median-> 10 Price/FFO Close
Trailing P/FFO Close 8.79 9.66 17.24 13.44 7.84 18.21 14.83 10.01 8.13 5.74 7.29 6.84 6.07 4.51 <-12 mths 7.98 <-Median-> 10 Trailing P/FFO Close
Median Values DPR 10 Yrs 44.10% 5 Yrs   9.46% P/CF 5 Yrs   in order 5.70 7.22 4.02 5.21 -24.34% Diff M/C -55.01% Diff M/C 10 DPR 75% to 95% best
$6.05 <-12 mths 2.37%
Adjusted Profit $24.50 $19.24 $22.22 $35.33 $32.49 $36.55 $37.92 $58.45 $41.56 $60.26 $63.24 $75.78 $125.57 465.11% <-Total Growth 10 Adjusted Profit
Return on Equity ROE 12.43% 10.42% 11.79% 17.10% 14.08% 15.38% 13.43% 13.72% 11.33% 23.29% 24.72% 31.21% 42.55% 16.24% <-Median-> 10 Return on Equity ROE
5Yr Median 16.90% 16.90% 12.43% 12.43% 12.43% 14.08% 14.08% 14.08% 13.72% 13.72% 13.72% 23.29% 24.72% 13.90% <-Median-> 10 5 Yr Median
Adjusted Diluted EPS $1.95 $1.53 $1.74 $2.64 $2.33 $2.44 $2.35 $3.38 $2.20 $3.17 $2.90 $3.74 $5.91 $5.87 $6.73 $7.83 239.66% <-Total Growth 10 Adjusted Diluted EPS
Increase -29.86% -21.54% 13.73% 51.72% -11.74% 4.72% -3.69% 43.83% -34.91% 44.09% -8.52% 28.97% 58.02% -0.68% 14.65% 16.34% 10 0 10 Years of Data, EPS P or N 100.00%
Adjusted EPS Yield 5.20% 4.88% 3.90% 4.67% 7.01% 4.65% 4.41% 7.22% 4.74% 10.63% 9.15% 8.63% 11.70% 12.11% 13.89% 16.16% 13.01% <-IRR #YR-> 10 Adjusted Diluted EPS
5 year Running Average $2.18 $2.27 $2.29 $2.13 $2.04 $2.14 $2.30 $2.63 $2.54 $2.71 $2.80 $3.08 $3.58 $4.32 $5.03 $6.02 11.82% <-IRR #YR-> 5 Adjusted Diluted EPS
Payout Ratio 123.08% 156.86% 137.93% 90.91% 103.00% 98.36% 102.13% 71.01% 109.09% 33.12% 20.69% 16.04% 10.15% 10.22% 8.92% 7.66% 4.58% <-IRR #YR-> 10 5 yr Running Average
5 year Running Average 110.29% 105.73% 104.80% 112.78% 117.76% 112.36% 104.35% 91.32% 94.49% 38.77% 21.43% 19.49% 16.74% 13.90% 11.93% 9.97% 6.40% <-IRR #YR-> 5 5 yr Running Average
Price/AEPS Median 21.29 22.81 21.56 18.83 18.38 16.79 23.32 16.07 22.81 10.04 12.46 9.97 8.95 9.49 0.00 0.00 16.43 <-Median-> 10 Price/AEPS Median
Price/AEPS High 28.08 27.42 25.80 21.66 24.77 23.43 25.50 18.93 28.30 15.05 15.79 12.13 10.59 10.89 0.00 0.00 20.30 <-Median-> 10 Price/AEPS High
Price/AEPS Low 14.49 18.20 17.32 16.00 11.99 10.15 21.14 13.21 17.32 5.02 9.13 7.80 7.30 8.09 0.00 0.00 11.07 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 19.22 20.50 25.66 21.41 14.27 21.52 22.70 13.85 21.11 9.40 10.92 11.59 8.55 8.26 7.20 6.19 14.06 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 13.48 16.08 29.18 32.48 12.59 22.54 21.86 19.91 13.74 13.55 9.99 14.95 13.51 8.20 8.26 7.20 14.34 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 80.96% 5 Yrs   20.69% P/CF 5 Yrs   in order 10.04 15.05 7.80 10.92 -17.76% Diff M/C
$2.72 <-12 mths -20.93%
Difference Basic and Diluted 1.02% 0.72% 2.78% 0.00% 0.00% 1.53% 1.36% 1.27% 2.53% 0.00% 10.71% 0.00% 5.23% 1.31% <-Median-> 10 Difference Basic and Diluted
EPS Basic $1.97 $1.38 $1.80 $0.31 -$1.81 $1.31 $2.21 $1.58 $0.79 -$3.30 $0.56 -$2.68 $3.63 101.67% <-Total Growth 10 Earnings
EPS Diluted* $1.95 $1.37 $1.75 $0.31 -$1.81 $1.29 $2.18 $1.56 $0.77 -$3.30 $0.50 -$2.68 $3.44 $6.06 $6.20 $8.30 96.57% <-Total Growth 10 Earnings
Increase -29.86% -29.74% 27.74% -82.29% -683.87% -171.27% 68.99% -28.44% -50.64% -528.57% -115.15% -636.00% -228.36% 76.16% 2.31% 33.87% 7 3 10 Years of Data, EPS P or N 70.00%
Earnings Yield 5.2% 4.4% 3.9% 0.5% -5.4% 2.5% 4.1% 3.3% 1.7% -11.1% 1.6% -6.2% 6.8% 12.5% 12.8% 17.1% 6.99% <-IRR #YR-> 10 Earnings per Share 96.57%
5 year Running Average $2.18 $2.24 $2.26 $1.63 $0.71 $0.58 $0.74 $0.71 $0.80 $0.50 $0.34 -$0.63 -$0.25 $0.80 $2.70 $4.26 17.14% <-IRR #YR-> 5 Earnings per Share 120.51%
10 year Running Average $1.87 $1.78 $1.42 $1.38 $1.49 $1.48 $1.22 $0.61 $0.46 $0.06 $0.23 $0.80 $1.60 $2.30 #NUM! <-IRR #YR-> 10 5 yr Running Average -143.64%
* ESP per share (Cdn GAAP) E/P 10 Yrs 1.62% 5Yrs 1.58% #NUM! <-IRR #YR-> 5 5 yr Running Average -135.98%
-$1.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.44
-$1.56 $0.00 $0.00 $0.00 $0.00 $3.44
-$2.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.25
-$0.71 $0.00 $0.00 $0.00 $0.00 -$0.25
Dividend* $0.60 $0.60 $0.60 Estimates Dividend*
Increase 0.00% 0.00% 0.00% Estimates Increase
Payout Ratio EPS 9.90% 9.68% 7.23% 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* $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 $0.60 $0.60 $0.60 $0.60 -75.00% <-Total Growth 10 Dividends
Increase 15.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -56.25% -42.86% 0.00% 0.00% 0.00% 0.00% 0.00% 7 2 19 Years of data, Count P, N 36.84%
Average Increases 5 Year Running 9.38% 7.56% 5.78% 3.48% 3.19% 0.00% 0.00% 0.00% 0.00% -11.25% -19.82% -19.82% -19.82% -19.82% -8.57% 0.00% 0.00% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $2.08 $2.20 $2.26 $2.33 $2.40 $2.40 $2.40 $2.40 $2.40 $2.13 $1.77 $1.41 $1.05 $0.69 $0.60 $0.60 -53.58% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 5.78% 6.88% 6.40% 4.83% 5.60% 5.86% 4.38% 4.42% 4.78% 3.30% 1.66% 1.61% 1.13% 1.08% 4.40% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 4.38% 5.72% 5.35% 4.20% 4.16% 4.20% 4.01% 3.75% 3.86% 2.20% 1.31% 1.32% 0.96% 0.94% 3.80% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 8.49% 8.62% 7.96% 5.68% 8.59% 9.69% 4.83% 5.38% 6.30% 6.60% 2.27% 2.06% 1.39% 1.26% 5.53% <-Median-> 10 Yield on Low Price FFO
Yield on Close Price 6.40% 7.65% 5.38% 4.25% 7.22% 4.57% 4.50% 5.13% 5.17% 3.52% 1.89% 1.38% 1.19% 1.24% 1.24% 1.24% 4.37% <-Median-> 10 Yield on Close Price AEPS
Payout Ratio EPS 123.08% 175.18% 137.14% 774.19% -132.60% 186.05% 110.09% 153.85% 311.69% -31.82% 120.00% -22.39% 17.44% 9.90% 9.68% 7.23% 115.05% <-Median-> 10 DPR EPS CFPS
DPR EPS 5 Yr Running 95.59% 98.12% 100.09% 143.01% 336.13% 412.37% 322.58% 339.94% 300.75% 426.00% 517.54% -223.81% -413.39% 85.82% 22.19% 14.07% 329.36% <-Median-> 10 DPR EPS 5 Yr Running FCF 
Payout Ratio CFPS 106.85% 94.76% 41.67% 153.30% 43.43% 78.84% 86.20% 107.00% 110.85% 26.41% 28.83% 11.10% 10.80% 8.05% 7.36% 5.13% 61.14% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 77.20% 83.74% 62.83% 75.83% 68.07% 65.12% 64.24% 79.14% 76.13% 74.94% 66.80% 44.42% 27.37% 14.10% 10.47% 7.84% 67.43% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 60.12% 76.97% 53.12% 46.56% 72.65% 64.53% 55.96% 37.31% 62.26% 15673.12% 13.48% 6.53% 7.37% 8.05% 7.36% 5.13% 51.26% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 58.00% 58.05% 56.06% 54.74% 59.74% 60.56% 57.19% 52.40% 55.56% 58.19% 46.50% 29.46% 20.47% 11.80% 8.03% 6.72% 55.15% <-Median-> 10 DPR CF WC 5 Yr Running
Median 5 Yrs 10 Yr Med 10 Yr Cl 4.40% 4.37% 5 Yr Med 5 Yr Cl 1.66% 1.89% 5 Yr Med Payout 17.44% 26.41% 13.48% -24.21% <-IRR #YR-> 5 Dividends -75.00%
* Dividends per share  10 Yr Med and Cur. -71.85% -71.69% 5 Yr Med and Cur. -25.43% -34.63% Last Div Inc ---> $0.60 $0.15 -75.00% -12.94% <-IRR #YR-> 10 Dividends -75.00%
Dividends Growth 15 -7.16% <-IRR #YR-> 15 Dividends
Dividends Growth 20 -1.38% <-IRR #YR-> 19 Dividends
Dividends Growth 5 -$2.40 $0.00 $0.00 $0.00 $0.00 $0.60 Dividends Growth 5
Dividends Growth 10 -$2.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.60 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 $0.60 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 $0.60 Dividends Growth 20
Historical Dividends Historical High Div 11.86% Low Div 1.31% 10 Yr High 9.58% 10 Yr Low 0.99% Med Div 5.69% Close Div 5.15% 4.78% From 2010 Historical Dividends
High/Ave/Median Values Curr diff Exp. -89.56% Exp -5.49% Exp. -87.08% 25.06% Exp. -78.24% Exp. -75.95% -74.10% High/Ave/Median 
Future Dividend Yield Div Yd 0.31% earning in 5.00 Years at IRR of -24.21% Div Inc. -75.00% Future Dividend Yield
Future Dividend Yield Div Yd 0.08% earning in 10.00 Years at IRR of -24.21% Div Inc. -93.75% Future Dividend Yield
Future Dividend Yield Div Yd 0.02% earning in 15.00 Years at IRR of -24.21% Div Inc. -98.44% Future Dividend Yield
Future Dividend Paid Div Paid $0.15 earning in 5 Years at IRR of -24.21% Div Inc. -75.00% Future Dividend Paid
Future Dividend Paid Div Paid $0.04 earning in 10 Years at IRR of -24.21% Div Inc. -93.75% Future Dividend Paid
Future Dividend Paid Div Paid $0.01 earning in 15 Years at IRR of -24.21% Div Inc. -98.44% Future Dividend Paid
Dividend Covering Cost Total Div $1.86 over 5 Years at IRR of -24.21% Div Cov. 3.83% Dividend Covering Cost
Dividend Covering Cost Total Div $2.17 over 10 Years at IRR of -24.21% Div Cov. 4.48% Dividend Covering Cost
Dividend Covering Cost Total Div $2.25 over 15 Years at IRR of -24.21% Div Cov. 4.65% Dividend Covering Cost
I am earning GC Div Gr -75.00% 10/26/11 # yrs -> 12 2011 $32.29 Cap Gain 50.08% I am earning GC
I am earning Div org yield 7.43% 12/31/24 Trading Div G Yrly -9.98% Div start $2.40 -7.43% 1.86% I am earning Div
Yield if held 5 years 16.05% 9.97% 8.91% 9.28% 5.55% 5.78% 6.88% 6.40% 4.83% 2.45% 1.46% 1.09% 1.10% 1.20% 1.89% 1.66% 5.19% <-Median-> 10 Paid Median Price
Yield if held 10 years 21.24% 16.44% 16.05% 9.97% 8.91% 9.28% 2.43% 1.45% 1.72% 1.60% 1.21% 1.40% 1.46% 9.09% <-Median-> 10 Paid Median Price
Yield if held 15 years 21.24% 7.19% 4.01% 2.49% 2.23% 2.32% 1.39% 1.45% 4.01% <-Median-> 5 Paid Median Price
Yield if held 20 years 5.31% 4.11% 4.01% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 69.57% 45.61% 41.98% 45.11% 27.73% 28.91% 34.39% 31.99% 24.14% 24.87% 21.60% 12.86% 9.67% 6.88% 9.43% 8.30% 26.30% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 185.11% 147.53% 149.83% 95.45% 86.53% 91.50% 52.33% 50.23% 54.59% 45.98% 31.08% 31.87% 28.93% 89.01% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 291.30% 220.48% 209.03% 124.74% 106.01% 104.83% 59.27% 57.46% 209.03% <-Median-> 5 Paid Median Price
Cost covered if held 20 years 321.83% 241.03% 229.10% #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $931.7 $996.8 $994.0 $1,198.5 $1,458.1 $1,526.7 $1,494 <-12 mths -2.12% 63.86% <-Total Growth 5 Revenue Growth  63.86%
AEPS Growth $3.38 $2.20 $3.17 $2.90 $3.74 $5.91 $6.05 <-12 mths 2.37% 74.85% <-Total Growth 5 AEPS Growth 74.85%
Net Income Growth $26.6 $14.6 -$61.6 $10.6 -$50.58 $68.89 $54 <-12 mths -20.93% 158.81% <-Total Growth 5 Net Income Growth 158.81%
Cash Flow Growth $41.2 $40.4 $74.2 $39.1 $102.2 $105.6 $100 <-12 mths -5.19% 156.43% <-Total Growth 5 Cash Flow Growth 156.43%
Dividend Growth $2.40 $2.40 $1.05 $0.60 $0.60 $0.60 $0.60 <-12 mths 0.00% -75.00% <-Total Growth 5 Dividend Growth -75.00%
Stock Price Growth $46.80 $46.44 $29.81 $31.68 $43.35 $50.52 $48.46 <-12 mths -4.08% 7.95% <-Total Growth 5 Stock Price Growth 7.95%
Revenue Growth  $356.8 $400.1 $449.5 $531.6 $754.7 $931.7 $996.8 $994.0 $1,198.5 $1,458.1 $1,526.7 $1,615 <-this year 5.79% 327.89% <-Total Growth 10 Revenue Growth  327.89%
AEPS Growth $1.74 $2.64 $2.33 $2.44 $2.35 $3.38 $2.20 $3.17 $2.90 $3.74 $5.91 $5.87 <-this year -0.68% 239.66% <-Total Growth 10 AEPS Growth 239.66%
Net Income Growth $22.6 $4.1 -$25.2 $19.3 $35.2 $26.6 $14.6 -$61.6 $10.6 -$50.6 $68.9 $119 <-this year 73.03% 204.94% <-Total Growth 10 Net Income Growth 204.94%
Cash Flow Growth $72.6 $20.6 $80.6 $45.0 $45.0 $41.2 $40.4 $74.2 $39.1 $102.2 $105.6 $142 <-this year 34.45% 45.42% <-Total Growth 10 Cash Flow Growth 45.42%
Dividend Growth $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 $0.60 $0.60 <-this year 0.00% -75.00% <-Total Growth 10 Dividend Growth -75.00%
Stock Price Growth $44.65 $56.51 $33.25 $52.52 $53.34 $46.80 $46.44 $29.81 $31.68 $43.35 $50.52 $48.46 <-this year -4.08% 13.15% <-Total Growth 10 Stock Price Growth 13.15%
Dividends on Shares $55.20 $55.20 $55.20 $55.20 $55.20 $55.20 $24.15 $13.80 $13.80 $13.80 $13.80 $13.80 $13.80 $396.75 No of Years 10 Total Divs 12/31/13
Paid  $1,026.95 $1,299.73 $764.75 $1,207.96 $1,226.82 $1,076.40 $1,068.12 $685.63 $728.64 $997.05 $1,161.96 $1,114.58 $1,114.58 $1,114.58 $1,161.96 No of Years 10 Worth $44.65
Total $1,558.71
Dividends on Shares $52.80 $23.10 $13.20 $13.20 $13.20 $13.20 $13.20 $13.20 $115.50 No of Years 5 Total Divs 12/31/18
Paid  $1,029.60 $1,021.68 $655.82 $696.96 $953.70 $1,111.44 $1,066.12 $1,066.12 $1,066.12 $1,111.44 No of Years 5 Worth $46.80
Total $1,226.94
Graham No. AEPS $26.39 $22.57 $24.19 $30.53 $28.80 $29.71 $30.39 $42.00 $31.18 $31.45 $29.80 $32.88 $45.44 $45.96 $49.22 $53.09 87.87% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 1.57 1.55 1.55 1.63 1.49 1.38 1.80 1.29 1.61 1.01 1.21 1.13 1.16 1.21 1.34 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 2.07 1.86 1.86 1.87 2.00 1.92 1.97 1.52 2.00 1.52 1.54 1.38 1.38 1.39 1.70 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.07 1.23 1.25 1.38 0.97 0.83 1.63 1.06 1.22 0.51 0.89 0.89 0.95 1.03 0.96 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.42 1.39 1.85 1.85 1.15 1.77 1.76 1.11 1.49 0.95 1.06 1.32 1.11 1.05 0.98 0.91 1.24 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 42.01% 38.94% 84.61% 85.10% 15.46% 76.78% 75.51% 11.42% 48.93% -5.21% 6.29% 31.84% 11.18% 5.43% -1.54% -8.71% 23.65% <-Median-> 10 Graham Price
Graham No. ESP $26.39 $21.36 $24.26 $10.46 $10.50 $21.60 $29.27 $28.53 $18.45 $12.49 $12.38 $12.02 $34.67 $46.70 $47.24 $54.66 42.92% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 1.57 1.63 1.55 4.75 4.08 1.90 1.87 1.90 2.72 2.55 2.92 3.10 1.52 1.19 2.63 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 2.07 1.96 1.85 5.47 5.49 2.65 2.05 2.24 3.37 3.82 3.70 3.77 1.80 1.37 3.54 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.07 1.30 1.24 4.04 2.66 1.15 1.70 1.56 2.07 1.27 2.14 2.43 1.25 1.02 1.88 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.42 1.47 1.84 5.40 3.17 2.43 1.82 1.64 2.52 2.39 2.56 3.61 1.46 1.04 1.03 0.89 2.47 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 42.01% 46.83% 84.08% 440.15% 216.54% 143.12% 82.22% 64.01% 151.75% 138.68% 155.99% 260.59% 45.73% 3.76% 2.59% -11.34% 147.44% <-Median-> 10 Graham Price
Price Close $37.48 $31.36 $44.65 $56.51 $33.25 $52.52 $53.34 $46.80 $46.44 $29.81 $31.68 $43.35 $50.52 $48.46 $48.46 $48.46 13.15% <-Total Growth 10 Stock price
Increase -25.14% -16.33% 42.38% 26.56% -41.16% 57.95% 1.56% -12.26% -0.77% -35.81% 6.27% 36.84% 16.54% -4.08% 0.00% 0.00% 33.48 <-Median-> 10 CAPE (10 Yr P/E)
P/E 19.22 22.89 25.51 182.29 -18.37 40.71 24.47 30.00 60.31 -9.03 63.36 -16.18 14.69 8.00 7.82 5.84 1.54% <-IRR #YR-> 5 Stock price 7.95%
Trailing P/E 13.48 16.08 32.59 32.29 107.26 -29.02 41.35 21.47 29.77 38.71 -9.60 86.70 -18.85 14.09 8.00 7.82 1.24% <-IRR #YR-> 10 Stock price 13.15%
CAPE (10 Yr P/E) 15.65 18.88 24.92 28.38 27.61 29.72 37.24 71.20 92.29 769.04 196.56 54.45 28.18 19.42 3.78% <-IRR #YR-> 5 Price & Dividend 24.29%
Median 10, 5 Yrs D.  per yr 3.89% 2.24% % Tot Ret 75.78% 59.25% T P/E 31.03 29.77 P/E:  27.23 14.69 5.13% <-IRR #YR-> 10 Price & Dividend 57.16%
Price 15 D.  per yr 8.47% % Tot Ret 53.98% CAPE Diff -76.11% 7.22% <-IRR #YR-> 15 Stock Price
Price  20 D.  per yr 11.27% % Tot Ret 57.50% 8.33% <-IRR #YR-> 20 Stock Price
Price & Dividend 15 15.69% <-IRR #YR-> 15 Price & Dividend
Price & Dividend 20 19.60% <-IRR #YR-> 20 Price & Dividend
Price  5 -$46.80 $0.00 $0.00 $0.00 $0.00 $50.52 Price  5
Price 10 -$44.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50.52 Price 10
Price & Dividend 5 -$46.80 $2.40 $1.05 $0.60 $0.60 $51.12 Price & Dividend 5
Price & Dividend 10 -$44.65 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 $51.12 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 $50.52 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 $50.52 Price  20
Price & Dividend 15 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 $51.12 Price & Dividend 15
Price & Dividend 20 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 $51.12 Price & Dividend 20
Price H/L Median $41.51 $34.90 $37.52 $49.72 $42.83 $40.97 $54.80 $54.32 $50.18 $31.82 $36.14 $37.28 $52.87 $55.70 40.92% <-Total Growth 10 Stock price
Increase -4.09% -15.94% 7.51% 32.52% -13.85% -4.35% 33.77% -0.89% -7.62% -36.58% 13.56% 3.17% 41.81% 5.36% 3.49% <-IRR #YR-> 10 Stock price 40.92%
P/E 21.29 25.47 21.44 160.37 -23.66 31.76 25.14 34.82 65.16 -9.64 72.27 -13.91 15.37 9.19 -0.54% <-IRR #YR-> 5 Stock price -2.67%
Trailing P/E 14.93 17.89 27.38 28.41 138.16 -22.63 42.48 24.92 32.16 41.32 -10.95 74.56 -19.73 16.19 7.85% <-IRR #YR-> 10 Price & Dividend 93.30%
P/E on Running 5 yr Average 19.08 15.59 16.60 30.46 59.99 70.39 73.66 76.93 62.88 63.64 105.66 -59.17 -208.13 69.28 1.44% <-IRR #YR-> 5 Price & Dividend 11.41%
P/E on Running 10 yr Average 20.07 27.88 30.16 29.71 36.75 36.63 41.30 52.42 78.21 654.04 233.92 69.54 18.86 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 4.36% 1.98% % Tot Ret 55.53% 137.59% T P/E 30.29 32.16 P/E:  28.45 15.37 Count 20 Years of data
-$37.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $52.87
-$54.32 $0.00 $0.00 $0.00 $0.00 $52.87
-$37.52 $2.40 $2.40 $2.40 $2.40 $2.40 $2.40 $1.05 $0.60 $0.60 $53.47
-$54.32 $2.40 $1.05 $0.60 $0.60 $53.47
High Months Feb May Dec Dec Mar Dec May Oct Apr Jan Mar Dec Mar Mar
Price High $54.76 $41.95 $44.89 $57.18 $57.72 $57.16 $59.92 $63.99 $62.25 $47.72 $45.78 $45.38 $62.56 $63.90 39.36% <-Total Growth 10 Stock price
Increase 1.31% -23.39% 7.01% 27.38% 0.94% -0.97% 4.83% 6.79% -2.72% -23.34% -4.07% -0.87% 37.86% 2.14% 3.37% <-IRR #YR-> 10 Stock price 39.36%
P/E 28.08 30.62 25.65 184.45 -31.89 44.31 27.49 41.02 80.84 -14.46 91.56 -16.93 18.19 10.54 -0.45% <-IRR #YR-> 5 Stock price -2.23%
Trailing P/E 19.70 21.51 32.77 32.67 186.19 -31.58 46.45 29.35 39.90 61.97 -13.87 90.76 -23.34 18.58 24.27 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 36.29 39.90 P/E:  34.25 18.19 43.65 P/E Ratio Historical High
-$44.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $62.56
-$63.99 $0.00 $0.00 $0.00 $0.00 $62.56
Low Months Nov Nov May Sep Dec Mar Apr Dec Oct Mar Aug Jun Jan Apr
Price Low $28.26 $27.84 $30.14 $42.25 $27.94 $24.77 $49.68 $44.64 $38.10 $15.92 $26.49 $29.18 $43.17 $47.50 43.23% <-Total Growth 10 Stock price
Increase -13.07% -1.49% 8.26% 40.18% -33.87% -11.35% 100.57% -10.14% -14.65% -58.22% 66.39% 10.15% 47.94% 10.03% 3.66% <-IRR #YR-> 10 Stock price 43.23%
P/E 14.49 20.32 17.22 136.29 -15.44 19.20 22.79 28.62 49.48 -4.82 52.98 -10.89 12.55 7.84 -0.67% <-IRR #YR-> 5 Stock price -3.29%
Trailing P/E 10.17 14.28 22.00 24.14 90.13 -13.69 38.51 20.48 24.42 20.68 -8.03 58.36 -16.11 13.81 13.44 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 22.41 20.68 P/E:  21.00 12.55 5.26 P/E Ratio Historical Low
-$30.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.17
Free Cash Flow WSJ $40.89 $4.79 -$0.84 $4.64 -$8.12 $46.11 $3.37 $69.75 $62.19 $96 $112 $171 52.08% <-Total Growth 8 Free Cash Flow WSJ Mkt Scr
Change -88.28% -117.55% 651.96% -274.92% 667.82% -92.69% 1968.97% -10.84% 54.54% 16.02% 52.91% -$0.50 <-Median-> 8 Change Agrees with
Free Cash Flow MS $17.15 $25.27 $56.69 -$0.73 $38.55 $1.16 -$5.75 -$2.76 -$21.68 $34.04 -$6.46 $49.87 $48.95 $96 $112 $171 -13.65% <-Total Growth 10 Free Cash Flow MS
Change -96.99% -595.69% 52.00% -685.51% 257.01% -118.98% 871.98% -1.84% 96.32% 16.02% 52.91% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 1873.55%
FCF/CF from Op Ratio 0.62 0.80 0.78 -0.04 0.48 0.03 -0.13 -0.07 -0.54 0.46 -0.17 0.49 0.46 0.68 0.72 0.76 -1.46% <-IRR #YR-> 10 Free Cash Flow MS -13.65%
Dividends paid $30.11 $30.11 $30.19 $31.48 $33.58 $35.30 $38.40 $40.65 $44.71 $19.37 $11.27 $11.33 $11.40 $11.44 $11.44 $11.44 -62.25% <-Total Growth 10 Dividends paid
Percentage paid -4311.78% 87.12% 3042.84% -667.83% -1472.83% -206.20% 56.89% -174.47% 22.72% 23.28% 11.90% 10.26% 6.71% -$0.76 <-Median-> 10 Percentage paid
5 Year Coverage 2023.48% 3561.23% -5915.39% 240.19% 93.65% 29.12% 18.96% 11.96% 5 Year Coverage
Dividend Coverage Ratio -0.02 1.15 0.03 -0.15 -0.07 -0.48 1.76 -0.57 4.40 4.30 8.40 9.75 14.91 0.00 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 0.05 0.03 -0.02 0.42 1.07 3.43 5.27 8.36 5 Year of Coverage
Market Cap $465 $391 $563 $744 $485 $776 $862 $859 $867 $556 $595 $819 $960 $924 $924 $924 70.49% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 12.562 12.572 12.893 13.361 13.932 14.961 16.151 17.031 18.913 18.704 21.877 18.870 21.967 19.479 70.38% <-Total Growth 10 Diluted
Change -19.06% 0.08% 2.55% 3.63% 4.28% 7.38% 7.96% 5.45% 11.05% -1.10% 16.97% -13.74% 16.41% -11.32% 6.41% <-Median-> 10 Change
Difference Diluted/Basic -1.1% -0.8% -2.6% -2.0% 0.0% -1.7% -1.4% -1.3% -1.6% 0.0% -14.2% 0.0% -13.6% -2.4% -1.47% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 12.423 12.472 12.558 13.092 13.932 14.709 15.933 16.811 18.613 18.704 18.779 18.870 18.982 19.021 51.15% <-Total Growth 10 Basic
Change -1.99% 0.39% 0.69% 4.25% 6.41% 5.58% 8.32% 5.51% 10.72% 0.49% 0.40% 0.49% 0.59% 0.20% 4.88% <-Median-> 10 Change
Difference Basic/Outstanding -0.1% 0.0% 0.4% 0.6% 4.7% 0.5% 1.4% 9.2% 0.3% -0.2% 0.1% 0.2% 0.1% 0.2% 0.40% <-Median-> 10 Difference Basic/Outstanding
$100.15 <-12 mths -5.19%
# of Share in Millions 12.412 12.474 12.613 13.166 14.590 14.782 16.161 18.364 18.668 18.658 18.794 18.901 19.006 19.063 19.063 19.063 4.19% <-IRR #YR-> 10 Shares 50.68%
Change 0.10% 0.50% 1.12% 4.38% 10.82% 1.31% 9.33% 13.63% 1.66% -0.05% 0.72% 0.57% 0.55% 0.30% 0.00% 0.00% 0.69% <-IRR #YR-> 5 Shares 3.50%
Cash Flow from Operations $M $27.88 $31.59 $72.64 $20.61 $80.62 $45.00 $45.00 $41.19 $40.42 $74.17 $39.12 $102.17 $105.63 $142.02 $155.36 $223.04 45.42% <-Total Growth 10 Cash Flow
Increase -31.58% 13.33% 129.91% -71.62% 291.15% -44.19% 0.00% -8.46% -1.87% 83.50% -47.26% 161.20% 3.38% 34.45% 9.40% 43.56% Deb. Conv SO, Iss Shares Buy Backs
5 year Running Average $34.2 $33.1 $45.4 $38.7 $46.7 $50.1 $52.8 $46.5 $50.4 $49.2 $48.0 $59.4 $72.3 $92.6 $108.9 $145.6 59.08% <-Total Growth 10 CF 5 Yr Running
CFPS $2.25 $2.53 $5.76 $1.57 $5.53 $3.04 $2.78 $2.24 $2.17 $3.98 $2.08 $5.41 $5.56 $7.45 $8.15 $11.70 -3.50% <-Total Growth 10 Cash Flow per Share
Increase -31.65% 12.76% 127.37% -72.81% 252.95% -44.91% -8.53% -19.44% -3.48% 83.60% -47.64% 159.72% 2.81% 34.05% 9.40% 43.56% 3.82% <-IRR #YR-> 10 Cash Flow 45.42%
5 year Running Average $2.69 $2.62 $3.60 $3.08 $3.53 $3.69 $3.74 $3.03 $3.15 $2.84 $2.65 $3.17 $3.84 $4.89 $5.73 $7.65 20.72% <-IRR #YR-> 5 Cash Flow 156.43%
P/CF on Median Price 18.48 13.78 6.51 31.75 7.75 13.46 19.68 24.21 23.17 8.00 17.36 6.90 9.51 7.48 0.00 0.00 -0.36% <-IRR #YR-> 10 Cash Flow per Share -3.50%
P/CF on Closing Price 16.69 12.38 7.75 36.09 6.02 17.25 19.16 20.86 21.45 7.50 15.22 8.02 9.09 6.50 5.95 4.14 19.90% <-IRR #YR-> 5 Cash Flow per Share 147.77%
-57.79% Diff M/C 0.64% <-IRR #YR-> 10 CFPS 5 yr Running 6.57%
$144.73 <-12 mths -6.50%
Excl.Working Capital CF $21.67 $7.30 -$15.65 $47.26 -$32.43 $9.98 $24.31 $76.93 $31.54 -$74.05 $44.55 $71.46 $49.16 $0.00 $0.00 $0.00 4.82% <-IRR #YR-> 5 CFPS 5 yr Running 26.53%
CF fr Op $M WC $49.5 $38.9 $57.0 $67.9 $48.2 $55.0 $69.3 $118.1 $72.0 $0.1 $83.7 $173.6 $154.8 $142.0 $155.4 $223.0 171.63% <-Total Growth 10 Cash Flow less WC
Increase -11.88% -21.50% 46.51% 19.10% -28.99% 14.07% 26.07% 70.44% -39.08% -99.83% 66828.00% 107.54% -10.85% -8.25% 9.40% 43.56% 10.51% <-IRR #YR-> 10 Cash Flow less WC 171.63%
5 year Running Average $45.3 $47.6 $50.8 $53.9 $52.3 $53.4 $59.5 $71.7 $72.5 $62.9 $68.6 $89.5 $96.8 $110.8 $141.9 $169.8 5.56% <-IRR #YR-> 5 Cash Flow less WC 31.04%
CFPS Excl. WC $3.99 $3.12 $4.52 $5.16 $3.30 $3.72 $4.29 $6.43 $3.85 $0.01 $4.45 $9.19 $8.14 $7.45 $8.15 $11.70 6.67% <-IRR #YR-> 10 CF less WC 5 Yr Run 90.70%
Increase -11.96% -21.89% 44.89% 14.10% -35.92% 12.59% 15.31% 49.99% -40.08% -99.83% 66346.91% 106.36% -11.34% -8.52% 9.40% 43.56% 6.20% <-IRR #YR-> 5 CF less WC 5 Yr Run 35.06%
5 year Running Average $3.59 $3.78 $4.03 $4.26 $4.02 $3.96 $4.20 $4.58 $4.32 $3.66 $3.81 $4.79 $5.13 $5.85 $7.48 $8.93 6.07% <-IRR #YR-> 10 CFPS - Less WC 80.27%
P/CF on Median Price 10.40 11.19 8.30 9.64 12.97 11.01 12.78 8.44 13.02 4749.70 8.12 4.06 6.49 7.48 0.00 0.00 4.83% <-IRR #YR-> 5 CFPS - Less WC 26.61%
P/CF on Closing Price 9.39 10.06 9.88 10.96 10.07 14.12 12.44 7.28 12.05 4449.67 7.12 4.72 6.20 6.50 5.95 4.14 2.43% <-IRR #YR-> 10 CFPS 5 yr Running 27.11%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 15.41 5 yr  9.51 P/CF Med 10 yr 10.33 5 yr  8.12 -37.03% Diff M/C 2.29% <-IRR #YR-> 5 CFPS 5 yr Running 11.99%
-$4.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.14 CFPS - Less WC
-$6.43 $0.00 $0.00 $0.00 $0.00 $8.14 CFPS - Less WC
-$4.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.13 CFPS 5 yr Running
-$4.58 $0.00 $0.00 $0.00 $0.00 $5.13 CFPS 5 yr Running
OPM 9.11% 10.05% 20.36% 5.15% 17.94% 8.46% 5.96% 4.42% 4.05% 7.46% 3.26% 7.01% 6.92% 8.79% -66.02% <-Total Growth 10 OPM
Increase -41.39% 10.29% 102.56% -74.70% 248.21% -52.81% -29.56% -25.84% -8.29% 84.01% -56.26% 114.71% -1.26% 27.10% Should increase  or be stable.
Diff from Ave 41.5% 56.1% 216.1% -20.0% 178.5% 31.4% -7.4% -31.4% -37.0% 15.9% -49.3% 8.8% 7.4% 36.5% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 6.44% 5 Yrs 6.92% should be  zero, it is a   check on calculations
$295.85 <-12 mths 0.66%
Adjusted EBITDA $53.27 $49.49 $61.20 $73.70 $73.34 $100.43 $121.80 $148.20 $144.28 $149.33 $176.27 $234.68 $293.89 $307.80 $327.70 $354.40 380.22% <-Total Growth 10 Earnings before Interest, Taxes
Change -10.76% -7.10% 23.66% 20.42% -0.49% 36.94% 21.28% 21.67% -2.64% 3.50% 18.04% 33.14% 25.23% 4.73% 6.47% 8.15% 20.85% <-Median-> 10 Depreciation and Amortization
Margin 17.41% 15.74% 17.15% 18.42% 16.32% 18.89% 16.14% 15.91% 14.47% 15.02% 14.71% 16.10% 19.25% 19.06% 19.15% 19.22% 16.12% <-Median-> 10 Margin
Long Term Debt $143.03 $144.47 $104.35 $108.38 $309.92 $408.06 $502.76 $505.27 $556.97 $576.22 $528.63 $623.94 $609.97 $641.43 484.52% <-Total Growth 10 Debt Type
Change 10.31% 1.01% -27.77% 3.86% 185.95% 31.67% 23.21% 0.50% 10.23% 3.46% -8.26% 18.03% -2.24% 5.16% 7.05% <-Median-> 10 Change Lg Term
Debt/Market Cap Ratio 0.31 0.37 0.19 0.15 0.64 0.53 0.58 0.59 0.64 1.04 0.89 0.76 0.64 0.69 0.64 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities 9.76 13.59 2.82 3.92 4.87 6.81 4.11 5.37 5.72 4.75 3.43 3.99 3.02 3.14 4.43 <-Median-> 10 Assets/Current Liabilities Liquidity
Debt to Cash Flow (Years) 5.13 4.57 1.44 5.26 3.84 9.07 11.17 12.27 13.78 7.77 13.51 6.11 5.77 4.52 8.42 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $75.51 $72.78 $71.49 $75.62 $163.78 $197.22 $218.16 $233.20 $264.86 $264.86 $253.04 $225.88 $225.88 $207.41 215.97% <-Total Growth 10 Intangibles Leverage
Goodwill $65.88 $63.40 $65.32 $71.36 $164.08 $227.45 $234.69 $256.62 $351.57 $351.57 $358.61 $342.98 $342.98 $342.96 425.07% <-Total Growth 10 Goodwill D/E Ratio
Total $141.39 $136.18 $136.81 $146.97 $327.86 $424.67 $452.85 $489.82 $616.43 $616.43 $611.65 $568.86 $568.86 $550.37 315.81% <-Total Growth 10 Total
Change 4.96% -3.68% 0.46% 7.43% 123.07% 29.53% 6.64% 8.16% 25.85% 0.00% -0.78% -7.00% 0.00% -3.25% 7.03% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.30 0.35 0.24 0.20 0.68 0.55 0.53 0.57 0.71 1.11 1.03 0.69 0.59 0.60 0.63 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $127.75 $116.50 $227.20 $193.57 $234.44 $197.28 $355.41 $392.34 $438.46 $476.16 $572.82 $642.85 $662.25 $677.14 Liquidity ratio of 1.5 and up, best
Current Liabilities $40.42 $27.27 $172.31 $113.98 $152.02 $124.77 $276.69 $229.72 $255.61 $311.10 $464.65 $412.22 $548.00 $536.04 1.55 <-Median-> 10 Liquidity Ratio
Liquidity Ratio 3.16 4.27 1.32 1.70 1.54 1.58 1.28 1.71 1.72 1.53 1.23 1.56 1.21 1.26 1.53 <-Median-> 5 Liquidity Ratio
Liq. with CF aft div 3.11 4.33 1.56 1.60 1.84 1.66 1.31 1.70 1.70 1.71 1.29 1.78 1.38 1.51 1.70 <-Median-> 5 Liquidity Ratio
Liq. CF re  Inv+Div  1.72 3.58 1.48 1.28 0.69 0.81 0.74 1.22 0.91 1.42 1.11 1.47 1.28 1.51 1.28 <-Median-> 5 Liquidity Ratio
Curr Long Term Debt $0.500 $0.000 $55.177 $0.095 $0.117 $0.289 $0.893 $0.475 $0.475 $0.479 $171.798 $185.767
Liquidity Less CLTD 1.32 1.70 2.42 1.58 1.29 1.71 1.72 1.53 1.23 1.56 1.76 1.93 1.56 <-Median-> 5 Liquidity Ratio
Liq. with CF aft div 1.57 1.60 2.89 1.66 1.31 1.70 1.70 1.71 1.29 1.78 2.01 2.31 1.71 <-Median-> 5 Liquidity Ratio
Assets $394.57 $370.48 $485.36 $447.12 $739.74 $850.15 $1,137.27 $1,233.56 $1,462.98 $1,479.18 $1,593.65 $1,646.05 $1,654.98 $1,683.62 Debt Ratio of 1.5 and up, best
Liabilities $192.41 $180.79 $288.66 $237.39 $502.02 $605.59 $845.06 $799.36 $1,089.59 $1,216.04 $1,324.90 $1,380.38 $1,336.99 $1,355.82 1.34 <-Median-> 10 Ratio
Debt Ratio 2.05 2.05 1.68 1.88 1.47 1.40 1.35 1.54 1.34 1.22 1.20 1.19 1.24 1.24 1.22 <-Median-> 5 Ratio
Estimates BVPS $13.80 $19.00 $25.50 Estimates Estimates BVPS
Estimate Book Value $263.1 $362.2 $486.1 Estimates Estimate Book Value
P/B Ratio (Close) 3.51 2.55 1.90 Estimates P/B Ratio (Close)
Difference from 10 year median 36.22% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $202.16 $189.70 $196.71 $209.73 $237.72 $244.56 $292.21 $434.20 $373.40 $263.14 $268.75 $265.67 $317.98 $327.80 $327.80 $327.80 61.66% <-Total Growth 10 Book Value
Book Value per Share $16.29 $15.21 $15.60 $15.93 $16.29 $16.55 $18.08 $23.64 $20.00 $14.10 $14.30 $14.06 $16.73 $17.20 $17.20 $17.20 7.28% <-Total Growth 10 Book Value per Share
Change 25.66% -6.63% 2.55% 2.14% 2.28% 1.55% 9.29% 30.77% -15.41% -29.49% 1.40% -1.71% 19.03% 2.78% 1.85% <-Median-> 10 Change
P/B Ratio (Median) 2.55 2.29 2.41 3.12 2.63 2.48 3.03 2.30 2.51 2.26 2.53 2.65 3.16 3.24 2.58 <-Median-> 10 P/B Ratio (Median)
Debentures $5.11 $5.11 $8.24 $3.14 $6.91 $6.91 $9.90 $8.20 $6.71 $4.43 $12.91 $22.85 $22.87 $22.87 $22.87 $22.87 177.52% <-Total Growth 10 Debentures
Preferred Shares $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 <-Total Growth 10 Preferred Shares
Book Value $197.05 $184.59 $188.47 $206.59 $230.81 $237.65 $282.31 $426.00 $366.69 $258.71 $255.85 $242.82 $295.12 $304.93 $304.93 $304.93 56.59% <-Total Growth 10 Book Value
Book Value per Share $15.88 $14.80 $14.94 $15.69 $15.82 $16.08 $17.47 $23.20 $19.64 $13.87 $13.61 $12.85 $15.53 $16.00 $16.00 $16.00 3.92% <-Total Growth 10 Book Value per Share
Change 22.49% -6.79% 0.97% 5.02% 0.81% 1.63% 8.65% 32.80% -15.33% -29.41% -1.82% -5.63% 20.87% 3.02% 0.00% 0.00% 18.75% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.61 2.36 2.51 3.17 2.71 2.55 3.14 2.34 2.55 2.29 2.65 2.90 3.40 3.48 0.00 0.00 2.55 P/B Ratio Historical Median
P/B Ratio (Close) 2.36 2.12 2.99 3.60 2.10 3.27 3.05 2.02 2.36 2.15 2.33 3.37 3.25 3.03 3.03 3.03 0.39% <-IRR #YR-> 10 Book Value per Share 3.92%
Change -38.89% -10.23% 41.01% 20.52% -41.63% 55.42% -6.53% -33.93% 17.19% -9.07% 8.24% 45.00% -3.58% -6.89% 0.00% 0.00% -7.71% <-IRR #YR-> 5 Book Value per Share -33.06%
Leverage (A/BK) 1.95 1.95 2.47 2.13 3.11 3.48 3.89 2.84 3.92 5.62 5.93 6.20 5.20 5.14 3.90 <-Median-> 10 A/BV
Debt/Equity Ratio 0.95 0.95 1.47 1.13 2.11 2.48 2.89 1.84 2.92 4.62 4.93 5.20 4.20 4.14 2.90 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.68 5 yr Med 2.65 13.00% Diff M/C 2.45 Historical 20 A/BV
-$14.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.53
-$23.20 $0.00 $0.00 $0.00 $0.00 $15.53
$56.72 <-12 mths -14.06%
Comprehensive Income $29.54 $16.47 $28.55 $15.57 $2.49 $32.77 $8.81 $54.30 -$20.32 -$94.29 -$1.98 -$12.67 $66.00 131.21% <-Total Growth 10 Comprehensive Income
Increase 0.00% -44.23% 73.29% -45.45% -83.99% 1214.60% -73.13% 516.60% -137.41% -364.09% 97.90% -540.12% 621.01% -137.41% <-Median-> 5 Comprehensive Income
5 Yr Running Average $28.77 $29.42 $33.11 $23.93 $18.53 $19.17 $17.64 $22.79 $15.61 -$3.74 -$10.69 -$14.99 -$12.65 8.74% <-IRR #YR-> 10 Comprehensive Income 131.21%
ROE 15.0% 8.9% 15.1% 7.5% 1.1% 13.8% 3.1% 12.7% -5.5% -36.4% -0.8% -5.2% 22.4% 3.98% <-IRR #YR-> 5 Comprehensive Income 21.54%
5Yr Median 15.0% 15.0% 15.1% 15.0% 8.9% 8.9% 7.5% 7.5% 3.1% 3.1% -0.8% -5.2% -5.2% #NUM! <-IRR #YR-> 10 5 Yr Running Average -138.20%
% Difference from NI 20.5% -4.2% 26.4% 279.8% -109.9% 69.8% -75.0% 104.0% -238.8% 52.9% -118.7% -75.0% -4.2% #NUM! <-IRR #YR-> 5 5 Yr Running Average -155.50%
Median Values Diff 5, 10 yr -39.6% -75.0% -5.2% <-Median-> 5 Return on Equity
-$28.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $66.0
-$54.3 $0.0 $0.0 $0.0 $0.0 $66.0
-$33.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$12.6
-$22.8 $0.0 $0.0 $0.0 $0.0 -$12.6
Current Liability Coverage Ratio 1.23 1.43 0.33 0.60 0.32 0.44 0.25 0.51 0.28 0.00 0.18 0.42 0.28 0.26   CFO / Current Liabilities
5 year Median 1.08 1.23 1.23 0.96 0.60 0.44 0.33 0.44 0.32 0.28 0.25 0.28 0.28 0.26 0.30 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 12.56% 10.50% 11.74% 15.18% 6.52% 6.47% 6.09% 9.58% 4.92% 0.01% 5.25% 10.55% 9.35% 8.44% CFO / Total Assets
5 year Median 13.47% 13.47% 12.56% 12.56% 11.74% 10.50% 6.52% 6.52% 6.47% 6.09% 5.25% 5.25% 5.25% 8.44% 6.5% <-Median-> 10 Return on Assets 
Return on Assets ROA 6.22% 4.64% 4.65% 0.92% -3.41% 2.27% 3.09% 2.16% 1.00% -4.17% 0.66% -3.07% 4.16% 7.08% Net  Income/Assets Return on Assets
5Yr Median 9.23% 9.23% 6.22% 4.65% 4.64% 2.27% 2.27% 2.16% 2.16% 2.16% 1.00% 0.66% 0.66% 0.66% 1.0% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 12.44% 9.31% 11.99% 1.98% -10.93% 8.12% 12.47% 6.25% 3.99% -23.83% 4.13% -20.83% 23.34% 39.09% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 17.30% 17.09% 16.06% 11.15% 4.29% 3.62% 4.88% 4.34% 4.57% 2.17% 1.60% -3.90% -1.28% 6.37% 4.1% <-Median-> 10 Return on Equity
$54.47 <-12 mths -20.93%
Net Income $24.52 $17.19 $22.59 $4.10 -$25.23 $19.31 $35.20 $26.62 $14.63 -$61.65 $10.56 -$50.58 $68.89 $119.2 $132.5 $159.5 204.94% <-Total Growth 10 Net Income
Increase -32.17% -29.91% 31.43% -81.85% -715.34% 176.52% 82.31% -24.37% -45.03% -521.29% 117.13% -579.10% 236.19% 73.03% 11.16% 20.38% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $27.9 $28.9 $29.2 $20.9 $8.6 $7.6 $11.2 $12.0 $14.1 $6.8 $5.1 -$12.1 -$3.6 $17.3 $56.1 $85.9 11.79% <-IRR #YR-> 10 Net Income 204.94%
Operating Cash Flow $27.88 $31.59 $72.64 $20.61 $80.62 $45.00 $45.00 $41.19 $40.42 $74.17 $39.12 $102.17 $105.63 20.95% <-IRR #YR-> 5 Net Income 158.81%
Investment Cash Flow -$32.80 -$5.70 -$9.94 -$29.06 -$251.61 -$129.67 -$213.52 -$88.64 -$223.13 -$62.70 -$75.32 -$85.77 -$43.12 #NUM! <-IRR #YR-> 10 5 Yr Running Average -147.82%
Total Accruals $29.45 -$8.71 -$40.11 $12.55 $145.76 $103.98 $203.72 $74.06 $197.35 -$73.12 $46.76 -$66.99 $6.38 #NUM! <-IRR #YR-> 5 5 Yr Running Average -130.26%
Total Assets $394.57 $370.48 $485.36 $447.12 $739.74 $850.15 $1,137.27 $1,233.56 $1,462.98 $1,479.18 $1,593.65 $1,646.05 $1,654.98 Balance Sheet Assets
Accruals Ratio 7.46% -2.35% -8.26% 2.81% 19.70% 12.23% 17.91% 6.00% 13.49% -4.94% 2.93% -4.07% 0.39% 0.39% <-Median-> 5 Ratio
EPS/CF Ratio 0.49 0.44 0.39 0.06 -0.55 0.35 0.51 0.24 0.20 -492.58 0.11 -0.29 0.42 0.16 <-Median-> 10 EPS/CF Ratio
-$22.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $68.9
-$26.6 $0.0 $0.0 $0.0 $0.0 $68.9
-$29.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$3.6
-$12.0 $0.0 $0.0 $0.0 $0.0 -$3.6
Chge in Close -25.14% -16.33% 42.38% 26.56% -41.16% 57.95% 1.56% -12.26% -0.77% -35.81% 6.27% 36.84% 16.54% -4.08% 0.00% 0.00% Count 21 Years of data
up/down down down up down down down down down Count 13 61.90%
Any Predictions? Yes Yes Yes Yes Yes Yes % right Count 8 61.54%
Financial Cash Flow -$23.22 -$30.56 $43.86 -$74.99 $203.93 $29.69 $29.69 -$30.37 $197.53 $2.56 $35.05 -$18.07 -$34.11 C F Statement  Financial Cash Flow
Total Accruals $52.67 $21.86 -$83.97 $87.54 -$58.17 $74.29 $174.03 $104.43 -$0.18 -$75.68 $11.71 -$48.92 $40.49 Accruals
Accruals Ratio 13.35% 5.90% -17.30% 19.58% -7.86% 8.74% 15.30% 8.47% -0.01% -5.12% 0.73% -2.97% 2.45% -0.01% <-Median-> 5 Ratio
Cash $6.84 $2.17 $105.73 $25.30 $58.23 $2.77 $2.77 $33.61 $48.42 $62.46 $36.94 $59.64 $63.44 $89.31 Cash
Cash per Share $0.55 $0.17 $8.38 $1.92 $3.99 $0.19 $0.17 $1.83 $2.59 $3.35 $1.97 $3.16 $3.34 $4.69 $3.16 <-Median-> 5 Cash per Share
Percentage of Stock Price 1.47% 0.55% 18.77% 3.40% 12.00% 0.36% 0.32% 3.91% 5.59% 11.23% 6.20% 7.28% 6.61% 9.67% 6.61% <-Median-> 5 % of Stock Price
Annual Report perhaps mid February.
Notes:
May 11, 2023.  Last esatimates were for $1613M, $1712M, $1795M Revenue, $$4.43, $5.41, $4.32 AEPS, $4.11, $4.25, $7.18 EPS, 
$0.60, $0.60. $0.60 Dividends, $132M, $134M and $164M FCF, $6.93, $9.22, $9.91 CFPS, $13.80, $19.00, $25.50 for BVPS, $91.8M, $102M, $124M Net Income.
May 9, 2023.  Last estimates were for 2022, 2023 and 2023 of $1357M, $1470M, and $1602M for Revenue, $3.23, $3.63 and $4.38 for AEPS, $3.33, $4.14 and $5.00 for EPS, 
$0.60, $0.60 and $0.60 for Dividends, $77M, $112M and $142M for FCF, $5.98, $7.21 and $8.13 for CFPS, $16.20, $19.70 and $24.40 for BVPS, $67.2M, $76.4M and $96.00M for Net Income.
May 8, 2022.  Last estimates were for 1126M, $1204M and $1219M for Revenue, $6.24 for FFO for 2021, $2.57, $3.34 and $3.90 for AEPS, $2.24, $3.17 and $3.00 for EPS, 
$0.60, $0.60 and $0.60 for Dividends, $70.8M, $88.8M and $99.0M for FCF, $0.62 and $5.84 for CFPS for 2021-22, and $41.8M, $61.7M and $57M for Net Income.
May 8, 2021.  Last estimates were for 2020, 2021 and 2022 of $958M, $1086M and $195M for Revenue, $ 116.49 for 2020 for FFO, $1.24 and $2.77 for Adj EPS, 
$0.76, $2.00 and $2.16 for EPS, $1.59, $1.32 and $0.60 for dividends, $49.3M, $69.4M and $77M for FCF, $3.54, $5.49 for 2020 and 2021 for CFPS and $10.6M, $39.7M and $41M for Net Income.
May 3, 2020.  Last estimates were for 2019, 2020 and 2021 of Revenue of 1075M, $1190M and $1171M, FFO of $111.47 and 125.98 for 2019 and 2020, Adj EPS of $4.12, 4.01 and $4.22
3.30, $3.76 and $4.01 for EPS, $2.40, $2.40 and $2.40 for Div, $5.87, $6.77 and $6.28 for CFPS and $65.8M, $72.7M and $74.0M for Net Income.
May 5, 2019.  Last estimates were for 2018, 2019 and 2020 of $859M, $923M ad $904M for Revenue, $5.52 and $6.43 for FFO for 2018 and 2019, 
$2.90, $3.44 and $3.84 for EPS, $5.01 and $5.72 for CFPS for 2018 and 2019 and $47.7M, $59.5M and $63M for Net Income.
April 27, 2018.  Last estimates were for 2017 and 2018 of $785M and $865M for Revenue, $78.93 and $85.29 for FFO, $3.25 and $4.41 for EPS, 
$4.91 and $6.76  CFPS and $49.6M and $64.4M for Net Income.
April 30, 2017.  Last estimates were for 2016 and 2017 of $561M and $621M for Revenue, $2.46 and $2.75 for EPS, $4.34 and $5.30 for CFPS and $35.6M and $42.5M for Net Income.
May 14, 2016.  Last estimates were for 2015 and 2016 of $563M and $682M for Revenue, $1.70 and $3.27 for EPS, $4.46 and $5.27 for CFPS and $25.3M and $47.9M for Net Income
May 31, 2015.  Last estimates were for 2014 and 2015 of $424M and $458M for Revenue, $2.87 and $3.33 for EPS, $4.75 and $5.04 for CFPS and $37M and $44.3M for Net Income.
May 19, 2014.  Last estimates were for 2013, 2014 and 2015 of $333M, 372M and 378M for Revenue, $2.03, 2.54 and 2.42 for EPS, $3.13, 3.57 and 2.69 for CFPS.
May 15, 2013.  Last estimates were for 2012 and 2013 of Revenues of $344M and $370M, EPS of $2.26 and $2.73 (and $2.84 2014).
Company has been affected by severe drought continitions in US. 
May 4, 2012.  Last estimates were for 2011 and 2012 of $313M and $354M for Revenue, $2.56 and $3.14 for EPS and $3.60 and $3.60 for CF
Recent increasse in Book Value is due to new accounting rules and under these rules Book  value has  decreased since 2010.
Aug 30, 2011.  Last estimates for 2010 and 2011 were $2.65 and $3.15 for earnings and $3.45 and $3.85 for Cash Flow.
Aug 11, 2010.  Last time I got 2010 and 2011 earnings of $2.80 and $3.22 and Cash Flow of $3.65 and $4.35. Earnings and cash flow for both years have been decreased.
Apr 29, 2010.  I previously got estimates for 2009 and 2010 of $3.40 and $3.35 for earnings and $3.87 and $4.08 for Cash Flow.
In June 2009, company was converted into a corporation.  Used to be a Unit Trust AFN.UN
2004.  Company went public Ag Growth International (AFN.UN)
1996. Growth was founded in 1996.    
Not all the financial statements connected properly, so I used google financial figures also.  I cannot find any stock price before 2004 either.
I cannot find financials beyond 2004.
Sector:
Manufacturing, Industrial
What should this stock accomplish?
I would expect volitility but over the longer term for the dividends to be moderate to good with low dividend growth. 
Would I buy this company and Why.
Yes, I plan to continue to hold this stock and maybe buy more in the future.
Why am I following this stock. 
I wanted to review all the income trust stocks touted in the Money Show of 2009.   There was a lot of talk at this show about some of the Unit Trust being currently good buys with very good yields. 
Its median yield in 2009 was 7.9%.  It was on the Canadian Dividend Aristocrats and this is why I first investigated this company.
Why I bought this stock.
By 2011 when I bought this stock, I have been interested in AFN for some time.
This stock is a play on the agricultural sector.
Dividends
Dividends are now paid quarterly in Cycle 1 of January, April, July and October.
Dividends are paid monthly near the first of the month.  Dividends are declared for shareholders of one month for payment in the following month.
For example, the dividend payable on February 14, 2014 was for shareholders of record of January 31, 2014.
How they make their money.
Ag Growth International Inc manufactures portable and stationary grain handling, storage, and conditioning equipment, including augers, belt conveyors, 
grain storage bins, grain handling accessories, grain aeration equipment, and grain drying systems.  It has manufacturing facilities in Canada, the United States, 
Italy, Brazil, France, the United Kingdom, and India.  
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2016 April 30 2017 April 27 2018 May 5 2019 May 3 2020 May 8 2021 May 8 2022 May 8 2023 May 11 2024 CEO 2022, before officer
Householder, Paul 0.029 0.15% 0.029 0.15% 0.029 0.15% 0.029 0.15% 0.029 0.15% last updated Jun 2019 0.00%
CEO - Shares - Amount $0.850 $0.903 $1.235 $1.440 $1.381
Options - percentage 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
Close, Timothy Jackson 0.35% 0.074 0.46% 0.077 0.42% 0.077 0.41% 0.157 0.84% 0.157 0.84% 0.159 0.84%
CEO - Shares - Amount $2.688 $3.960 $3.620 $3.592 $4.695 $4.989 $6.875
Options - percentage 0.14% 0.810 5.01% 0.092 0.50% 0.092 0.49% 0.862 4.62% 0.086 0.46% 0.086 0.46%
Options - amount $1.050 $43.205 $4.319 $4.286 $25.705 $2.732 $3.738
Rudyk, Jim  0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Not found #DIV/0!
CFO - Shares - Amount $0.000 $0.000 $0.000 $0.000
Options - percentage 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
Sommerfeld, Steven Robert 0.38% 0.619 3.83% 0.062 0.34% 0.073 0.39% 0.076 0.41% Last file Dec 2020
CFO - Shares - Amount $2.918 $33.002 $2.896 $3.391 $2.271 "0" amounts
Options - percentage -0.14% 0.039 0.24% 0.045 0.24% 0.026 0.14% 0.025 0.13%
Options - amount -$1.050 $2.080 $2.083 $1.207 $0.745
Brisebois, Paul 0.022 0.12% 0.016 0.09% 0.016 0.09% 0.016 0.08% 0.016 0.08% Last report Dec 2020 0.00%
Officer - Shares - Amount $0.649 $0.510 $0.697 $0.813 $0.780
Options - percentage 0.009 0.05% 0.009 0.05% 0.009 0.05% 0.009 0.05% 0.009 0.05% 0.00%
Options - amount $0.275 $0.293 $0.400 $0.467 $0.447
Kipp, Ryan Gordan 1.16% 0.015 0.08% 0.015 0.08% Last report Apr 2022 0.00%
Officer - Shares - Amount $9.031 $0.756 $0.725
Options - percentage 0.00% 0.009 0.04% 0.009 0.04% 0.00%
Options - amount $0.000 $0.430 $0.412
Braun, Ronald Edwin 0.15% 0.023 0.14% 0.032 0.18% 0.037 0.20%
Officer - Shares - Amount $1.197 $1.216 $1.515 $1.737
Options - percentage 0.24% 0.011 0.07% 0.017 0.09% 0.000 0.00%
Options - amount $1.888 $0.584 $0.793 $0.000
Maslechko, William S. 0.009 0.05% 0.009 0.05% 0.009 0.05% Last report Apr 2021 0.00%
Director - Shares - Amount $0.390 $0.455 $0.436
Options - percentage 0.039 0.21% 0.039 0.21% 0.039 0.21% 0.00%
Options - amount $1.710 $1.993 $1.911
Giesselman, Janet 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% Now Chair 2024 #DIV/0!
Chair- Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 Last report Apr 2024
Options - percentage 0.02% 0.003 0.02% 0.004 0.02% 0.005 0.03% 0.006 0.03% 0.006 0.03% 0.008 0.04% 0.008 0.04% 0.017 0.09% 118.44%
Options - amount $0.131 $0.187 $0.209 $0.253 $0.191 $0.203 $0.344 $0.401 $0.841
Moore, Malcolm  0.000 0.00% 0.006 0.03% Last report Apr 2024
Director - Shares - Amount $0.000 $0.292
Options - percentage 0.007 0.04% 0.009 0.05%
Options - amount $0.361 $0.431
Lambert, William Allen 0.53% 0.073 0.45% 0.073 0.40% 0.074 0.40% 0.076 0.41% 0.076 0.40% 0.096 0.51% 0.116 0.61% 0.116 0.61% Was Chair until 2024 0.00%
Director - Shares - Amount $4.088 $3.885 $3.409 $3.429 $2.261 $2.402 $4.154 $5.852 $5.613 Last report Apr 2024
Options - percentage 0.06% 0.011 0.07% 0.012 0.07% 0.014 0.07% 0.015 0.08% 0.015 0.08% 0.017 0.09% 0.017 0.09% 0.036 0.19% 108.11%
Options - amount $0.460 $0.584 $0.579 $0.648 $0.458 $0.486 $0.757 $0.882 $1.761
Estate selling in 2012
Estate selling in 2012
Estate selling in 2012
Increase in O/S Shares 1.24% 0.047 0.32% 0.134 0.83% 0.144 0.79% 0.294 1.58% 0.060 0.32% 0.075 0.40% 0.107 0.57% 0.105 0.55% Average 0.68%
due to SO $6.002 $2.483 $7.125 $6.760 $13.672 $1.787 $2.365 $4.655 $5.293 DDCP Directors comp.
Book Value $5.695 $1.640 $5.300 $5.820 $5.187 $5.642 $3.461 $4.411 $0.654 SAIP Share Incentive
Insider Buying -$1.515 -$0.181 -$0.161 -$0.300 -$0.558 -$0.245 -$1.023 -$0.722 $0.000 EIAP
Insider Selling $1.551 $0.372 $2.180 $1.332 $2.953 $4.785 $0.000 $0.000 $0.000
Net Insider Selling $0.036 $0.192 $2.020 $1.032 $2.396 $4.540 -$1.023 -$0.722 $0.000 Yes 0
% of Market Cap 0.00% 0.02% 0.23% 0.12% 0.43% 0.76% -0.12% -0.08% 0.00%
Directors  7 7 7 9 8 9 10 10
Women 17% 1 14% 1 14% 1 14% 3 33% 3 38% 3 33% 3 30% 3 30%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 10% 1 10%
Institutions/Holdings 45.31% 60 29.00% 68 29.00% 20 34.38% 20 21.61% 20 21.92%
Total Shares Held 44.92% 4.774 26.00% 5.477 29.34% 6.460 34.18% 4.092 21.53% 4.179 21.92%
Increase/Decrease -3.29% -0.167 -3.39% 0.256 4.91% -0.088 -1.34% -0.221 -5.12% 0.645 18.27%
Starting No. of Shares 4.942 5.221 6.548 Top 20 MS 4.313 Top 20 MS 3.533 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock