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 Power calculations see Aden
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q2 2024  https://www.annualreports.com/Company/boralex-inc
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Jun 24
Boralex Inc TSX BLX OTC BRLXF https://www.boralex.com/home 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 Accounting Rules
Split Date
Split  
$925 <-12 mths -6.94%
Revenue from Energy Sales $194.0 $181.4 $171.4 $239.5 $324.3 $354 $473 $471 $553 $596 $679 $923 $1,002 484.61% <-Total Growth 10 Revenue from Energy Sales
Feed-in Premiums $0.0 $0.0 $0.0 $0.0 $0.0 $0 $0 $0 $11 $23 -$8 -$105 -$8 100.00% <-Total Growth 10 Feed-in Premiums
Other Revenue $0.7 $2.9 $2.7 $1.2 $1.3 $2 $4 $8 $10 $14 $20 $18 $28 927.15% <-Total Growth 10 Other Revenue
Total Revenue $195 $184 $174 $241 $326 $356 $477 $479 $574 $633 $691 $836 $1,022 486.95% <-Total Growth 10 Total Revenue
Revenue* $194.0 $181.4 $171.4 $239.5 $324.3 $354 $473 $471 $564 $619 $671 $818 $994 $874 $908 $976 479.95% <-Total Growth 10 Revenue Revenue and Feed-in only.
Increase -4.36% -6.49% -5.54% 39.74% 35.41% 9.15% 33.62% -0.42% 19.75% 9.75% 8.40% 21.91% 21.52% -12.07% 3.92% 7.40% 19.22% <-IRR #YR-> 10 Revenue 479.95%
5 year Running Average $188 $192 $187 $198 $222 $254 $312 $372 $437 $496 $560 $629 $733 $795 $853 $914 16.11% <-IRR #YR-> 5 Revenue 111.04%
Revenue per Share $5.14 $4.81 $4.54 $3.69 $5.00 $5.42 $6.20 $5.28 $5.85 $6.03 $6.54 $7.96 $9.67 $8.50 $8.84 $9.49 14.65% <-IRR #YR-> 10 5 yr Running Average 292.29%
Increase -4.26% -6.51% -5.62% -18.59% 35.41% 8.25% 14.54% -14.86% 10.71% 3.17% 8.40% 21.74% 21.51% -12.07% 3.92% 7.40% 14.51% <-IRR #YR-> 5 5 yr Running Average 96.90%
5 year Running Average $5.00 $5.09 $4.95 $4.71 $4.64 $4.69 $4.97 $5.12 $5.55 $5.76 $5.98 $6.33 $7.21 $7.74 $8.30 $8.89 7.86% <-IRR #YR-> 10 Revenue per Share 113.14%
P/S (Price/Sales) Med 1.49 1.78 2.99 3.37 2.64 3.13 3.42 3.88 3.60 5.06 6.81 5.12 3.56 3.69 0.00 0.00 12.87% <-IRR #YR-> 5 Revenue per Share 83.15%
P/S (Price/Sales) Close 1.39 1.91 2.38 3.48 2.89 3.54 3.79 3.19 4.18 7.83 5.30 5.03 3.48 3.85 3.70 3.45 3.83% <-IRR #YR-> 10 5 yr Running Average 45.62%
P/S 10 Year Median  1.76 1.77 1.87 2.14 2.36 2.48 2.48 2.82 3.06 3.25 3.39 3.51 3.58 3.64 3.64 3.64 7.09% <-IRR #YR-> 5 5 yr Running Average 40.84%
*Revenue in M CDN $  P/S Med 20 yr  3.06 15 yr  3.37 10 yr  3.58 5 yr  5.06 7.50% Diff M/C
-$171 $0 $0 $0 $0 $0 $0 $0 $0 $0 $994
-$471 $0 $0 $0 $0 $994
-$187 $0 $0 $0 $0 $0 $0 $0 $0 $0 $733
-$372 $0 $0 $0 $0 $733
-$4.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.67
-$5.28 $0.00 $0.00 $0.00 $0.00 $9.67
AFFO from TD $1.05 $1.30 $1.36 $1.49 $1.50
23.81% 4.62% 9.56% 0.67%
$144 <-12 mths -19.55% In Qreports they give DCF
$1.68 <-12 mths -4.00% for 3 mths and 12 months
Discretionary Cash Flows $54.2 $47.7 $51.2 $83.7 $48.0 $43 $72 $59 $120 $146 $132 $167 $179
Calc $1.44 $1.26 $1.36 $2.19 $0.92 $0.66 $0.95 $0.74 $1.32 $1.48 $1.29 $1.63 $1.74 28.46% <-Total Growth 10 AFFO
AFFO* $1.44 $1.26 $1.36 $2.19 $0.92 $0.66 $0.95 $0.74 $1.32 $1.48 $1.28 $1.63 $1.75 $1.68 $1.69 28.68% <-Total Growth 10 AFFO
Increase -12.07% 7.65% 61.03% -57.99% -28.26% 43.94% -22.11% 78.98% 11.86% -13.60% 27.34% 7.36% -4.00% 0.60% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $1.43 $1.28 $1.22 $1.09 $0.92 $1.03 $1.16 $1.29 $1.49 $1.56 $1.61 2.55% <-IRR #YR-> 10 AFFO -95.00%
AFFO Yield 20.15% 13.78% 12.57% 17.04% 6.36% 3.45% 4.04% 4.39% 5.41% 3.14% 3.69% 4.07% 5.20% 5.13% 5.16% 18.78% <-IRR #YR-> 5 AFFO -95.00%
Payout Ratio 0.00% 0.00% 0.00% 23.74% 56.52% 83.33% 63.16% 85.27% 49.83% 44.55% 51.56% 40.49% 37.71% 39.29% 39.05% #NUM! <-IRR #YR-> 10 5 yr Running Average 95.00%
5 year Running Average 16.05% 32.72% 45.35% 62.41% 67.62% 65.23% 58.87% 54.34% 44.83% 42.72% 41.62% 6.46% <-IRR #YR-> 5 5 yr Running Average 36.74%
Price/AFFO Median 5.34 6.78 9.99 5.68 14.33 25.70 22.31 27.68 15.88 20.59 34.78 24.98 19.69 18.69 0.00 21.45 <-Median-> 10 Price/AFFO Median
Price/AFFO High 6.51 7.92 13.49 6.43 15.71 30.86 24.89 33.49 19.06 32.18 43.43 31.40 24.67 21.66 0.00 27.88 <-Median-> 10 Price/AFFO High
Price/AFFO Low 4.16 5.64 6.49 4.93 12.96 20.53 19.73 21.86 12.70 9.00 26.13 18.56 14.71 15.71 0.00 16.63 <-Median-> 10 Price/AFFO Low
Price/AFFO Close 4.96 7.26 7.96 5.87 15.72 29.02 24.74 22.76 18.47 31.89 27.09 24.55 19.25 19.48 19.37 23.65 <-Median-> 10 Price/AFFO Close
Trailing P/AFFO Close 6.38 8.56 9.45 6.60 20.82 35.61 17.73 33.05 35.67 23.41 31.27 20.66 18.70 19.48 22.11 <-Median-> 10 Trailing P/AFFO Close
Median Values DPR 10 Yrs 50.70% 5 Yrs   44.55% P/CF 5 Yrs   in order 20.59 31.40 14.71 24.55 -5.38% Diff M/C DPR 75% to 95% best
$0.93 <-12 mths 22.37%
Difference Basic and Diluted 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 Difference Basic and Diluted
EPS Basic $0.08 -$0.14 -$0.11 -$0.31 -$0.21 -$0.03 $0.29 -$0.45 -$0.43 $0.55 $0.16 $0.30 $0.76 790.91% <-Total Growth 10 EPS Basic
EPS Diluted* $0.08 -$0.14 -$0.11 -$0.31 -$0.21 -$0.03 $0.29 -$0.45 -$0.43 $0.55 $0.16 $0.30 $0.76 $1.12 $1.12 $1.27 790.91% <-Total Growth 10 EPS Diluted
Increase -86.89% -275.00% 21.43% -181.82% 32.26% 85.71% 1066.67% -255.17% 4.44% 227.91% -70.91% 87.50% 153.33% 46.71% 0.81% 12.81% 5 5 10 Years of Data, EPS P or N 50.00%
Earnings Yield 1.12% -1.53% -1.02% -2.41% -1.45% -0.16% 1.23% -2.67% -1.76% 1.16% 0.46% 0.75% 2.26% 3.41% 3.43% 3.87% #NUM! <-IRR #YR-> 10 Earnings per Share 790.91%
5 year Running Average $0.50 $0.35 $0.22 $0.03 -$0.14 -$0.16 -$0.07 -$0.14 -$0.17 -$0.01 $0.02 $0.03 $0.27 $0.58 $0.69 $0.91 #NUM! <-IRR #YR-> 5 Earnings per Share 268.89%
10 year Running Average $0.35 $0.33 $0.34 $0.31 $0.22 $0.17 $0.14 $0.04 -$0.07 -$0.08 -$0.07 -$0.02 $0.06 $0.21 $0.34 $0.47 2.09% <-IRR #YR-> 10 5 yr Running Average 22.94%
* Diluted ESP per share  E/P 10 Yrs 0.15% 5Yrs 0.75% #NUM! <-IRR #YR-> 5 5 yr Running Average 288.73%
$0.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.76
$0.45 $0.00 $0.00 $0.00 $0.00 $0.76
-$0.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.27
$0.14 $0.00 $0.00 $0.00 $0.00 $0.27
Dividend* $0.66 $0.66 $0.67 Estimates Dividend*
Increase 0.00% 0.00% 0.91% Estimates Increase
Payout Ratio EPS 59.19% 58.72% 52.52% 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* $0.00 $0.00 $0.00 $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $0.66 $0.66 $0.66 $0.66 #DIV/0! <-Total Growth 10 Dividends
Increase 0.00% 0.00% 0.00% 0.00% 0.00% 5.77% 9.09% 5.17% 4.60% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4 2 27 Years of data, Count P, N 14.81%
Average Increases 5 Year Running 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21.35% 26.92% 20.00% 10.00% 4.60% 0.00% 0.00% 0.00% 0.00% 2.30% <-Median-> 10 5 year Increases % inc
Dividends 5 Yr Running $0.00 $0.00 $0.00 $0.10 $0.21 $0.32 $0.44 $0.56 $0.59 $0.62 $0.64 $0.65 $0.66 $0.66 $0.66 $0.66 #DIV/0! <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 0.00% 0.00% 0.00% 4.18% 3.94% 3.24% 2.83% 3.08% 3.14% 2.16% 1.48% 1.62% 1.92% 2.10% 2.96% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 0.00% 0.00% 0.00% 3.69% 3.60% 2.70% 2.54% 2.55% 2.61% 1.38% 1.19% 1.29% 1.53% 1.81% 2.54% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 0.00% 0.00% 0.00% 4.82% 4.36% 4.06% 3.20% 3.90% 3.92% 4.95% 1.97% 2.18% 2.56% 2.50% 3.91% <-Median-> 10 Yield on Low Price AFFO
Yield on Close Price 0.00% 0.00% 0.00% 4.05% 3.60% 2.87% 2.55% 3.75% 2.70% 1.40% 1.90% 1.65% 1.96% 2.02% 2.02% 2.02% 2.63% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 206.90% 0.00% 0.00% 120.00% 412.50% 220.00% 86.84% 59.19% 58.72% 52.05% $0.00 <-Median-> 28 DPR EPS FCF 
DPR EPS 5 Yr Running 0.00% 0.00% 0.00% 400.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2675.83% 2516.15% 246.27% 114.38% 95.40% 72.26% $0.00 <-Median-> 24 DPR EPS 5 Yr Running
Payout Ratio CFPS 0.00% 0.00% 0.00% 32.96% 26.50% 105.74% 31.55% 27.86% 21.66% 18.71% 19.63% 13.22% 13.67% 17.85% 17.74% 13.28% $0.00 <-Median-> 28 DPR CF
DPR CF 5 Yr Running 0.00% 0.00% 0.00% 7.13% 12.79% 23.04% 29.02% 34.29% 30.54% 27.53% 22.77% 19.02% 16.70% 16.17% 16.02% 14.86% $0.02 <-Median-> 24 DPR CF 5 Yr Running
Payout Ratio CFPS WC 0.00% 0.00% 0.00% 19.22% 15.53% 81.71% 15.46% 19.61% 16.67% 16.40% 14.05% 12.85% 15.63% 17.85% 17.74% 13.28% $0.00 <-Median-> 28 DPR CF WC
DPR CF WC 5 Yr Running 0.00% 0.00% 0.00% 4.41% 7.29% 13.07% 16.36% 20.40% 19.63% 19.68% 16.23% 15.55% 14.97% 15.15% 15.37% 15.17% $0.01 <-Median-> 24 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 2.96% 2.63% 5 Yr Med 5 Yr Cl 1.92% 1.90% 5 Yr Med Payout 120.00% 18.71% 15.63% 0.90% <-IRR #YR-> 5 Dividends 4.60%
* Dividends per share  10 Yr Med and Cur. -31.78% -23.20% 5 Yr Med and Cur. 5.29% 5.96% Last Div Inc ---> $0.165 $0.165 0.00% 2.68% <-IRR #YR-> 9 Dividends #DIV/0!
Dividends Growth 15 0.00% <-IRR #YR-> 15 Dividends #DIV/0!
Dividends Growth 20 0.00% <-IRR #YR-> 20 Dividends #DIV/0!
Dividends Growth 25 0.00% <-IRR #YR-> 25 Dividends #DIV/0!
Dividends Growth 30 4.15% <-IRR #YR-> 26 Dividends
Dividends Growth 5 -$0.63 $0.00 $0.00 $0.00 $0.00 $0.66 Dividends Growth 5
Dividends Growth 10 -$0.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.66 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 $0.66 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 $0.66 Dividends Growth 20
Dividends Growth 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 $0.66 Dividends Growth 25
Dividends Growth 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 $0.66
Historical Dividends Historical High Div 4.83% Low Div 0.00% 10 Yr High 4.93% 10 Yr Low 1.20% Med Div 0.00% Close Div 0.00% Historical Dividends
High/Ave/Median Values Curr diff Exp. -58.25% 100.00% Exp. -59.10% 68.04% Cheap #DIV/0! Cheap #DIV/0! High/Ave/Median 
Future Dividend Yield Div Yield $0.02 earning in 5 Years at IRR of 0.90% Div Inc. 4.60% Future Dividend Yield
Future Dividend Yield Div Yield 2.21% earning in 10 Years at IRR of 0.90% Div Inc. 9.40% Future Dividend Yield
Future Dividend Yield Div Yield 2.31% earning in 15 Years at IRR of 0.90% Div Inc. 14.43% Future Dividend Yield
Future Dividend Paid Div Paid $0.69 earning in 5 Years at IRR of 0.90% Div Inc. 4.60% Future Dividend Paid
Future Dividend Paid Div Paid $0.72 earning in 10 Years at IRR of 0.90% Div Inc. 9.40% Future Dividend Paid
Future Dividend Paid Div Paid $0.76 earning in 15 Years at IRR of 0.90% Div Inc. 14.43% Future Dividend Paid
Dividend Covering Cost Total Div $3.36 over 5 Years at IRR of 0.90% Div Cov. 10.27% Dividend Covering Cost
Dividend Covering Cost Total Div $6.18 over 10 Years at IRR of 0.90% Div Cov. 18.90% Dividend Covering Cost
Dividend Covering Cost Total Div $9.14 over 15 Years at IRR of 0.90% Div Cov. 27.92% Dividend Covering Cost
Yield if held 5 years 6.95% 5.76% 7.18% 7.01% 4.64% 5.31% 5.01% 3.89% 3.11% 3.22% 3.14% 2.16% 1.48% 5.16% <-Median-> 10 Paid Median Price
Yield if held 10 years 10.95% 7.30% 5.71% 4.07% 5.21% 8.82% 7.31% 8.61% 7.71% 4.86% 5.31% 5.01% 3.89% 7.31% <-Median-> 10 Paid Median Price
Yield if held 15 years 13.77% 11.30% 6.59% 9.04% 16.69% 13.89% 9.26% 6.86% 4.47% 5.45% 8.82% 7.31% 8.61% 9.15% <-Median-> 10 Paid Median Price
Yield if held 20 years 15.58% 17.48% 14.35% 7.91% 9.95% 17.46% 13.89% 9.26% 6.86% 14.96% <-Median-> 6 Paid Median Price
Yield if held 25 years 16.30% 17.48% 14.35% 7.91% 16.30% <-Median-> 1 Paid Median Price
Yield if held 30 years
Cost covered if held 5 years 6.95% 11.52% 20.74% 25.57% 20.76% 23.80% 23.52% 18.93% 15.43% 16.11% 15.69% 10.82% 7.41% 19.84% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 12.53% 15.65% 16.52% 14.85% 23.29% 46.54% 45.88% 62.64% 63.76% 45.04% 50.33% 48.55% 38.39% 34.17% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 15.76% 24.24% 19.96% 34.14% 76.61% 74.86% 59.17% 49.88% 37.02% 50.55% 90.66% 82.45% 105.69% 43.45% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 71.51% 94.20% 91.65% 58.47% 83.44% 163.92% 144.34% 105.49% 84.17% 87.54% <-Median-> 6 Paid Median Price
Cost covered if held 25 years 93.04% 152.99% 181.62% 163.39% 98.03% 123.01% <-Median-> 2 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $471.0 $564.0 $619.0 $671.0 $818.0 $994.0 $925 <-12 mths -6.94% 111.04% <-Total Growth 5 Revenue Growth  111.04%
AFFO Growth $0.74 $1.32 $1.48 $1.28 $1.63 $1.75 $1.68 <-12 mths -4.00% 136.49% <-Total Growth 5 AFFO Growth 136.49%
Net Income Growth -$36.0 -$39.0 $55.0 $17.0 $30.0 $78.0 $82 <-12 mths 5.13% 316.67% <-Total Growth 5 Net Income Growth 316.67%
Cash Flow Growth $202.0 $294.0 $362.0 $345.0 $513.0 $496.0 $476 <-12 mths -4.03% 145.54% <-Total Growth 5 Cash Flow Growth 145.54%
Dividend Growth $0.63 $0.66 $0.66 $0.66 $0.66 $0.66 $0.66 <-12 mths 0.00% 4.60% <-Total Growth 5 Dividend Growth 4.60%
Stock Price Growth $16.84 $24.46 $47.24 $34.68 $40.02 $33.68 $32.73 <-12 mths -2.82% 100.00% <-Total Growth 5 Stock Price Growth 100.00%
Revenue Growth  $171.4 $239.5 $324.3 $354.0 $473.0 $471.0 $564.0 $619.0 $671.0 $818.0 $994.0 $874 <-this year -12.07% 479.95% <-Total Growth 10 Revenue Growth  479.95%
AFFO Growth $1.36 $2.19 $0.92 $0.66 $0.95 $0.74 $1.32 $1.48 $1.28 $1.63 $1.75 $1.68 <-this year -4.00% 28.68% <-Total Growth 10 AFFO Growth 28.68%
Net Income Growth -$4.2 -$11.9 -$10.8 -$2.0 $22.0 -$36.0 -$39.0 $55.0 $17.0 $30.0 $78.0 $111 <-this year 41.92% 1960.69% <-Total Growth 10 Net Income Growth 1960.69%
Cash Flow Growth $59.9 $102.3 $127.2 $34.0 $145.0 $202.0 $294.0 $362.0 $345.0 $513.0 $496.0 $380 <-this year -23.40% 728.35% <-Total Growth 10 Cash Flow Growth 728.35%
Dividend Growth $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $0.66 $0.66 <-this year 0.00% 26.92% <-Total Growth 9 Dividend Growth 26.92%
Stock Price Growth $9.17 $10.82 $12.85 $14.46 $19.15 $23.50 $16.84 $24.46 $47.24 $34.68 $40.02 $33.68 $41.36 <-this year 22.80% 211.28% <-Total Growth 10 Stock Price Growth 211.28%
Dividends on Shares $0.00 $0.00 $0.00 $121.16 $121.16 $128.15 $139.80 $147.02 $153.78 $153.78 $153.78 $0.00 $153.78 $153.78 $153.78 $153.78 $1,341.15 No of Years 30 Total Dividends 12/30/92
Share Value $1,661.29 $2,136.61 $2,521.06 $2,994.05 $3,369.18 $4,461.95 $5,475.50 $3,923.72 $5,699.18 $11,006.92 $8,080.44 $9,324.66 $7,847.44 $7,626.09 $7,626.09 $7,626.09 $7,847.44 No of Years 30 Share Value $4.30
Total $9,188.59 Total
Dividends on Shares $48.36 $48.36 $51.15 $55.80 $58.68 $61.38 $61.38 $61.38 $61.38 $61.38 $61.38 $61.38 $61.38 $569.25 No of Years 10 Total Dividends 12/31/12
Share Value $1,006.26 $1,195.05 $1,344.78 $1,780.95 $2,185.50 $1,566.12 $2,274.78 $4,393.32 $3,225.24 $3,721.86 $3,132.24 $3,043.89 $3,043.89 $3,043.89 $3,132.24 No of Years 10 Share Value $10.82
Total $3,701.49 Total
Graham Number AFFO $16.60 $15.52 $17.68 $15.17 $13.18 $10.62 $13.86 $12.74 $16.30 $17.92 $16.76 $24.49 $25.36 $24.95 $25.02 $0.00 43.46% <-Total Growth 10 Graham Number AFFO
Increase #DIV/0! -6.51% 13.89% -14.21% -13.10% -19.47% 30.54% -8.03% 27.89% 9.97% -6.49% 46.13% 3.55% -1.64% 0.30% -100.00% -1.47% <-Median-> 10 Increase
Price/GP Ratio Med 0.46 0.55 0.77 0.82 1.00 1.60 1.53 1.61 1.29 1.70 2.66 1.66 1.36 1.26 1.56 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 0.56 0.64 1.04 0.93 1.10 1.92 1.71 1.94 1.55 2.66 3.32 2.09 1.70 1.46 1.81 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 0.36 0.46 0.50 0.71 0.90 1.28 1.35 1.27 1.03 0.74 2.00 1.24 1.01 1.06 1.13 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 0.43 0.59 0.61 0.85 1.10 1.80 1.70 1.32 1.50 2.64 2.07 1.63 1.33 1.31 1.31 #DIV/0! 1.57 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close -57.06% -40.93% -38.80% -15.28% 9.70% 80.40% 69.59% 32.14% 50.07% 163.56% 106.91% 63.39% 32.79% 31.20% 30.81% #DIV/0! 56.73% <-Median-> 10 Graham Price
Graham Number EPS $3.92 $3.91 $4.29 $2.90 $3.89 $7.04 $7.66 $7.98 $7.63 $10.92 $5.93 $10.51 $16.71 $20.32 $20.41 $21.67 289.81% <-Total Growth 10 Graham Number EPS
Increase -66.02% -0.31% 9.77% -32.39% 34.08% 81.03% 8.80% 4.21% -4.40% 43.19% -45.74% 77.32% 59.07% 21.59% 0.40% 6.21% 21.44% <-Median-> 10 Increase
Price/GP Ratio Med 1.96 2.19 3.17 4.29 3.39 2.41 2.77 2.57 2.76 2.79 7.51 3.88 2.06 1.54 2.78 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 2.39 2.56 4.28 4.86 3.72 2.89 3.09 3.11 3.31 4.36 9.38 4.87 2.58 1.79 3.51 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 1.52 1.83 2.06 3.72 3.07 1.93 2.45 2.03 2.21 1.22 5.64 2.88 1.54 1.30 2.33 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 1.82 2.35 2.52 4.43 3.72 2.72 3.07 2.11 3.21 4.33 5.85 3.81 2.01 1.61 1.60 1.51 3.46 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close 81.97% 134.76% 152.34% 343.27% 272.02% 172.15% 206.95% 111.07% 220.70% 332.56% 485.23% 280.85% 101.50% 61.04% 60.40% 51.01% 246.36% <-Median-> 10 Graham Price
Based on EPS 3 Yrs EPS $10.73 $9.23 $6.49 $1.67 $2.24 $2.13 $4.19 $1.91 $4.17 $4.58 $2.96 $5.86 $11.12 $12.27 $16.39 $19.24 Based on EPS 3 Yrs EPS
Increase -6.42% -13.98% -29.67% -74.22% 34.08% -4.92% 96.15% -54.30% 118.00% 9.81% -35.28% 97.81% 89.81% 10.33% 33.52% 17.42% 402.66% <-Total Growth 10 Increase
Price/GP Ratio Med 0.71 0.93 2.09 7.43 5.88 7.95 5.06 10.71 5.04 6.66 15.03 6.95 3.10 2.56 680.51% <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 0.87 1.08 2.83 8.42 6.44 9.55 5.65 12.96 6.05 10.41 18.76 8.73 3.88 2.96 8.58 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 0.56 0.77 1.36 6.45 5.31 6.35 4.48 8.46 4.03 2.91 11.29 5.16 2.31 2.15 5.24 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 0.66 0.99 1.67 7.68 6.44 8.97 5.61 8.80 5.87 10.32 11.70 6.83 3.03 2.67 2.00 1.70 7.25 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close -33.55% -0.65% 66.69% 667.76% 544.35% 797.49% 461.49% 780.46% 486.64% 931.79% 1070.45% 582.81% 202.75% 166.66% 99.71% 70.08% 6.25 <-Median-> 10 Graham Price
Month, Year Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 33.00 <Count Years> 33 Month, Year
Price Close $7.13 $9.17 $10.82 $12.85 $14.46 $19.15 $23.50 $16.84 $24.46 $47.24 $34.68 $40.02 $33.68 $32.73 $32.73 $32.73 211.28% <-Total Growth 10 Stock Price
Increase -12.08% 28.61% 17.99% 18.76% 12.53% 32.43% 22.72% -28.34% 45.25% 93.13% -26.59% 15.40% -15.84% -2.82% 0.00% 0.00% 40.39 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 89.13 -65.50 -98.36 -41.45 -68.86 -638.33 81.03 -37.42 -56.88 85.89 216.75 133.40 44.32 29.35 29.12 25.81 14.87% <-IRR #YR-> 5 Stock Price 100.00%
Trailing P/E Ratio 11.69 114.63 -77.29 -116.82 -46.65 -91.19 -783.33 58.07 -54.36 -109.86 63.05 250.13 112.27 43.07 29.35 29.12 12.02% <-IRR #YR-> 10 Stock Price 211.28%
CAPE (10 Yr P/E) 32.39 48.40 68.35 89.37 346.66 -209.27 -244.24 -313.49 -1,016.75 423.62 139.54 90.01 67.98 17.92% <-IRR #YR-> 5 Price & Dividend 119.60%
Median 10, 5 Yrs D.  per yr 3.55% 3.05% % Tot Ret 22.77% 17.02% T P/E -$50.50 $63.05 P/E:  $3.45 $85.89 1026.18% Diff M/C 15.57% <-IRR #YR-> 10 Price & Dividend 267.85%
Price 15 D.  per yr 2.05% % Tot Ret 16.36% CAPE Diff -27.33% 10.48% <-IRR #YR-> 15 Stock Price 346.09%
Price  20 D.  per yr 1.62% % Tot Ret 12.80% 11.06% <-IRR #YR-> 20 Stock Price 715.50%
Price  25 D.  per yr 1.11% % Tot Ret 11.45% 8.58% <-IRR #YR-> 25 Stock Price 683.26%
Price  30 D.  per yr 1.00% % Tot Ret 12.33% 7.10% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 2.43% % Tot Ret 13.63% 15.38% <-IRR #YR-> 33 Stock Price
Price & Dividend 15 12.53% <-IRR #YR-> 15 Price & Dividend 427.17%
Price & Dividend 20 12.69% <-IRR #YR-> 20 Price & Dividend 865.52%
Price & Dividend 25 9.69% <-IRR #YR-> 25 Price & Dividend 827.35%
Price & Dividend 30 8.10% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 17.81% <-IRR #YR-> 33 Price & Dividend
Price  5 -$16.84 $0.00 $0.00 $0.00 $0.00 $33.68 Price  5 TD bank
Price 10 -$10.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.68 Price 10 POW 30
Price & Dividend 5 -$16.84 $0.66 $0.66 $0.66 $0.66 $34.34 Price & Dividend 5
Price & Dividend 10 -$10.82 $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $34.34 Price & Dividend 10 to year 35
Price  15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.68 Price  15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.68 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 $33.68 Price  25 Price  30
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 $33.68
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.68
Price & Dividend 15 $0.00 $0.00 $0.00 $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $34.34 Price & Dividend 15 Price  35
Price & Dividend 20 $0.00 $0.00 $0.00 $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $34.34 Price & Dividend 20 Price  40
Price & Dividend 25 $0.00 $0.00 $0.00 $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $34.34 Price & Dividend 40 Price & Dividend 25
Price & Dividend 30 $0.00 $0.00 $0.00 $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $34.34
Price & Dividend 35 $0.00 $0.00 $0.00 $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $34.34
Price H/L Median $7.67 $8.57 $13.59 $12.44 $13.19 $16.96 $21.20 $20.48 $21.03 $30.51 $44.52 $40.72 $34.46 $31.40 153.57% <-Total Growth 10 Stock Price
Increase -15.07% 11.74% 58.67% -8.46% 5.99% 28.63% 24.97% -3.37% 2.69% 45.05% 45.94% -8.54% -15.37% -8.89% 10.97% <-IRR #YR-> 5 Stock Price 68.26%
P/E Ratio 95.81 -61.18 -123.55 -40.13 -62.79 -565.33 73.09 -45.51 -48.91 55.46 278.25 135.73 45.34 28.16 9.75% <-IRR #YR-> 10 Stock Price 153.57%
Trailing P/E Ratio 12.57 107.06 -97.07 -113.09 -42.53 -80.76 -706.50 70.62 -46.73 -70.94 80.95 254.50 114.87 41.31 13.63% <-IRR #YR-> 5 Price & Dividend 68.26%
P/E on Running 5 yr Average 15.33 24.61 62.34 478.46 -95.54 -106.00 -286.42 -144.23 -126.69 -2178.93 1855.00 1566.15 128.58 54.41 12.79% <-IRR #YR-> 10 Price & Dividend 198.61%
P/E on Running 10 yr Average 22.22 25.88 40.09 39.74 59.39 99.76 154.71 538.95 -300.43 -401.38 -654.71 -1696.67 546.98 152.77 11.51 P/E Ratio Historical Median 84.38%
Median 10, 5 Yrs D.  per yr 2.66% 3.04% % Tot Ret 19.51% 23.76% T P/E -44.63 80.95 P/E:  2.61 55.46 Count 27 Years of data
-$20.48 $0.00 $0.00 $0.00 $0.00 $34.46
-$13.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.46
-$20.48 $0.66 $0.66 $0.66 $0.66 $35.12
-$13.59 $0.52 $0.52 $0.55 $0.60 $0.63 $0.66 $0.66 $0.66 $0.66 $35.12
High Months Jan Nov Aug Aug Dec Jul Dec Jan Dec Dec Jan Aug Apr Jun
Price High $9.36 $10.00 $18.35 $14.09 $14.45 $20.37 $23.65 $24.78 $25.24 $47.67 $55.59 $51.19 $43.18 $36.39 135.31% <-Total Growth 10 Stock Price
Increase -12.11% 6.84% 83.50% -23.22% 2.56% 40.97% 16.10% 4.78% 1.86% 88.87% 16.61% -7.92% -15.65% -15.72% 11.75% <-IRR #YR-> 5 Stock Price 74.25%
P/E Ratio 117.00 -71.43 -166.82 -45.45 -68.81 -679.00 81.55 -55.07 -58.70 86.67 347.44 170.63 56.82 32.64 8.93% <-IRR #YR-> 10 Stock Price 135.31%
Trailing P/E Ratio 15.34 125.00 -131.07 -128.09 -46.61 -97.00 -788.33 85.45 -56.09 -110.86 101.07 319.94 143.93 47.88 15.32 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -51.35 101.07 P/E:  5.68 86.67 159.91 P/E Ratio Historical High
-$24.78 $0.00 $0.00 $0.00 $0.00 $43.18
-$18.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.18
Low Months Nov Jan Jan Jan Sep Jan Jan Dec Jan Mar Dec Jan Oct Apr
Price Low $5.97 $7.13 $8.83 $10.79 $11.92 $13.55 $18.74 $16.18 $16.82 $13.34 $33.45 $30.25 $25.74 $26.40 191.51% <-Total Growth 10 Stock Price
Increase -19.32% 19.43% 23.84% 22.20% 10.47% 13.67% 38.30% -13.66% 3.96% -20.69% 150.75% -9.57% -14.91% 2.56% 9.73% <-IRR #YR-> 5 Stock Price 59.09%
P/E Ratio 74.63 -50.93 -80.27 -34.81 -56.76 -451.67 64.62 -35.96 -39.12 24.25 209.06 100.83 33.87 23.68 11.29% <-IRR #YR-> 10 Stock Price 191.51%
Trailing P/E Ratio 9.79 89.13 -63.07 -98.09 -38.45 -64.52 -624.67 55.79 -37.38 -31.02 60.82 189.06 85.80 34.74 7.71 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -34.20 60.82 P/E:  -5.28 33.87 -82.45 P/E Ratio Historical Low
-$8.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.74
$167 <-12 mths 0.00%
Free Cash Flow Mrt Sc $217 $196 $157 $185 $293 $122 $568
Change -9.68% -19.90% 17.83% 58.43% -58.48% 366.72%
Free Cash Flow WSJ -$80 $135 $217 $178 $267 $236 395.00% <-Total Growth 5 Free Cash Flow MS
Change 268.75% 60.74% -17.97% 50.00% -11.61% 50.00% <-Median-> 5 Change
Free Cash Flow MS -$58 -$123 -$216 -$107 -$86 -$104 $117 $206 $166 $257 $167 $293 $122 $568 387.93% <-Total Growth 10 Free Cash Flow MS
Change -112.07% -75.61% 50.46% 19.63% -20.93% 212.50% 76.07% -19.42% 54.82% -35.02% 75.51% -58.48% 366.72% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 260.58%
FCF/CF from Op Ratio -0.97 -1.20 -1.70 -3.15 -0.59 -0.51 0.40 0.57 0.48 0.50 0.34 0.77 0.32 1.11 #NUM! <-IRR #YR-> 10 Free Cash Flow MS 387.93%
Free Cash Flow Yield -0.14 -0.15 -0.23 -0.09 -0.05 -0.07 0.05 0.04 0.05 0.06 0.05 0.09 0.04 0.17 -0.27% <-Median-> 10 Free Cash Flow Yield
Dividends paid $19.90 $27.13 $36.00 $46 $50 $60 $66 $68 $68 $68 $68 $68 $68 241.78% <-Total Growth 9 Dividends paid
Percentage paid -48.08% 51.28% 32.04% 40.96% 26.46% 40.72% 23.14% 55.73% 11.94% $0.36 <-Median-> 6 Percentage paid
5 Year Coverage 48.60% 36.14% 31.02% 33.80% 24.13% 5 Year Coverage
Dividend Coverage Ratio -2.08 1.95 3.12 2.44 3.78 2.46 4.32 1.79 8.37 2.45 <-Median-> 6 Dividend Coverage Ratio
5 Year of Coverage 2.06 2.77 3.22 2.96 4.14 5 Year of Coverage
Market Cap in $M $269.0 $346.0 $408.6 $833.1 $937.4 $1,251.8 $1,792.0 $1,501.9 $2,359.5 $4,847.6 $3,558.8 $4,112.6 $3,461.2 $3,363.5 $3,363.5 $3,363.5 746.98% <-Total Growth 10 Market Cap 746.98%
Diluted # of Shares in Millions 37.82 37.84 37.75 38.28 52.36 65.20 75.72 80.10 90.60 98.67 102.77 102.79 102.81 102.81 102.81 102.81 172.39% <-Total Growth 10 Diluted # of Shares in Million
Change -0.10% 0.05% -0.25% 1.43% 36.78% 24.51% 16.13% 5.79% 13.11% 8.90% 4.16% 0.02% 0.02% 0.00% 0.00% 0.00% 10.54% <-IRR #YR-> 10 Change
Difference Diluted/Basic -0.2% -0.3% 0.0% 0.0% 0.0% 0.0% -0.4% 0.0% 0.0% -0.1% -0.2% -0.1% 0.0% 0.0% 0.0% 0.0% 5.12% <-IRR #YR-> 5 Difference Diluted/Basic
Change in Diluted Shares per Year
-37.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 102.8
-80.1 0.0 0.0 0.0 0.0 102.8
Basic # of Shares in Millions 37.75 37.73 37.75 38.28 52.36 65.20 75.44 80.10 90.60 98.55 102.62 102.73 102.77 102.77 102.77 102.77 172.26% <-Total Growth 10 Basic Capital 
Change 0.03% -0.06% 0.04% 1.43% 36.78% 24.51% 15.70% 6.19% 13.11% 8.77% 4.13% 0.10% 0.04% 0.00% 0.00% 0.00% 7.48% <-Median-> 10 Change Stock
Difference Basic/Outstanding -0.07% 0.02% 0.06% 69.34% 23.80% 0.26% 1.09% 11.34% 6.47% 4.13% 0.00% 0.04% 0.00% 0.00% 0.00% 0.00% 2.61% <-Median-> 10 Difference Basic/Outstanding
$476 <-12 mths -4.03%
# of Share in Millions 37.726 37.735 37.768 64.829 64.829 65.366 76.255 89.184 96.464 102.617 102.619 102.763 102.766 102.766 102.766 102.766 10.53% <-IRR #YR-> 10 Shares 172.10%
Change -0.10% 0.02% 0.09% 71.65% 0.00% 0.83% 16.66% 16.96% 8.16% 6.38% 0.00% 0.14% 0.00% 0.00% 0.00% 0.00% 2.88% <-IRR #YR-> 5 Shares 15.23%
Cash Flow from Operations $M $66.1 $47.4 $59.9 $102 $127 $34 $145 $202 $294 $362 $345 $513 $496 $380 $382 $511 728.35% <-Total Growth 10 Cash Flow
Increase 55.54% -28.33% 26.34% 70.79% 24.40% -73.27% 326.47% 39.31% 45.54% 23.13% -4.70% 48.70% -3.31% -23.40% 0.62% 33.60% Stock sales,  Options
5 year Running Average $51.8 $54.2 $55.3 $63.6 $80.6 $74.2 $93.7 $122.1 $160.4 $207.4 $269.6 $343.2 $402.0 $419.2 $423.2 $456.4 626.40% <-Total Growth 10 CF 5 Yr Running
CFPS $1.75 $1.26 $1.59 $1.58 $1.96 $0.52 $1.90 $2.26 $3.05 $3.53 $3.36 $4.99 $4.83 $3.70 $3.72 $4.97 204.43% <-Total Growth 10 Cash Flow per Share
Increase 55.70% -28.35% 26.23% -0.50% 24.40% -73.49% 265.57% 19.11% 34.56% 15.75% -4.70% 48.49% -3.32% -23.40% 0.62% 33.60% 23.54% <-IRR #YR-> 10 Cash Flow 728.35%
5 year Running Average $1.37 $1.44 $1.47 $1.46 $1.63 $1.38 $1.51 $1.65 $1.94 $2.25 $2.82 $3.44 $3.95 $4.08 $4.12 $4.44 19.68% <-IRR #YR-> 5 Cash Flow 145.54%
P/CF on Med Price 4.37 6.82 8.57 7.89 6.72 32.61 11.15 9.04 6.90 8.65 13.24 8.16 7.14 8.49 0.00 0.00 11.78% <-IRR #YR-> 10 Cash Flow per Share 204.43%
P/CF on Closing Price 4.07 7.30 6.82 8.15 7.37 36.82 12.36 7.43 8.03 13.39 10.32 8.02 6.98 8.85 8.80 6.59 16.34% <-IRR #YR-> 5 Cash Flow per Share 113.09%
5.37% Diff M/C 10.42% <-IRR #YR-> 10 CFPS 5 yr Running 169.49%
$292.00 <-12 mths -32.72%
Excl.Working Capital CF $38.7 $52.9 $45.2 $73.1 $89.8 $10.0 $151.0 $85.0 $88.0 $51.0 $137.0 $15.0 -$62.0 $0.0 $0.0 $0.0 19.15% <-IRR #YR-> 5 CFPS 5 yr Running 140.15%
Cash Flow from Operations $M WC $104.8 $100.3 $105.0 $175.4 $217.0 $44.0 $296.0 $287.0 $382.0 $413.0 $482.0 $528.0 $434.0 $379.9 $382.3 $510.7 313.19% <-Total Growth 10 Cash Flow less WC
Increase 221.20% -4.26% 4.69% 66.97% 23.75% -79.73% 572.73% -3.04% 33.10% 8.12% 16.71% 9.54% -17.80% -12.46% 0.62% 33.60% 15.24% <-IRR #YR-> 10 Cash Flow less WC 313.19%
5 year Running Average $55.4 $66.2 $76.1 $103.6 $140.5 $128.4 $167.5 $203.9 $245.2 $284.4 $372.0 $418.4 $447.8 $447.4 $441.2 $447.0 8.62% <-IRR #YR-> 5 Cash Flow less WC 51.22%
CFPS Excl. WC $2.78 $2.66 $2.78 $2.71 $3.35 $0.67 $3.88 $3.22 $3.96 $4.02 $4.70 $5.14 $4.22 $3.70 $3.72 $4.97 19.39% <-IRR #YR-> 10 CF less WC 5 Yr Run 488.36%
Increase 221.52% -4.28% 4.60% -2.73% 23.75% -79.89% 476.66% -17.10% 23.06% 1.63% 16.70% 9.39% -17.81% -12.46% 0.62% 33.60% 17.04% <-IRR #YR-> 5 CF less WC 5 Yr Run 119.64%
5 year Running Average $1.47 $1.75 $2.02 $2.36 $2.85 $2.43 $2.68 $2.77 $3.02 $3.15 $3.96 $4.21 $4.41 $4.36 $4.30 $4.35 4.27% <-IRR #YR-> 10 CFPS - Less WC 51.85%
P/CF on Median Price 2.76 3.22 4.89 4.60 3.94 25.20 5.46 6.36 5.31 7.58 9.48 7.93 8.16 8.49 0.00 0.00 5.59% <-IRR #YR-> 5 CFPS - Less WC 31.23%
P/CF on Closing Price 2.57 3.45 3.89 4.75 4.32 28.45 6.05 5.23 6.18 11.74 7.38 7.79 7.98 8.85 8.80 6.59 8.14% <-IRR #YR-> 10 CFPS 5 yr Running 118.63%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 8.40 5 yr  8.16 P/CF Med 10 yr 6.97 5 yr  7.93 26.99% Diff M/C 9.78% <-IRR #YR-> 5 CFPS 5 yr Running 59.43%
-$1.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.83 Cash Flow per Share
-$2.26 $0.00 $0.00 $0.00 $0.00 $4.83 Cash Flow per Share
-$1.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.95 CFPS 5 yr Running
-$1.65 $0.00 $0.00 $0.00 $0.00 $3.95 CFPS 5 yr Running
-$105.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $434.0 Cash Flow less WC
-$287.0 $0.0 $0.0 $0.0 $0.0 $434.0 Cash Flow less WC
-$76.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $447.8 CF less WC 5 Yr Run
-$203.9 $0.0 $0.0 $0.0 $0.0 $447.8 CF less WC 5 Yr Run
-$2.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.22 CFPS - Less WC
-$3.22 $0.00 $0.00 $0.00 $0.00 $4.22 CFPS - Less WC
For banks, use Net Income, not CF
OPM Ratio 34.08% 26.12% 34.94% 42.70% 39.23% 9.60% 30.66% 42.89% 52.13% 58.48% 51.42% 62.71% 49.90% 43.47% 42.83% <-Total Growth 10 OPM
Increase 62.63% -23.36% 33.74% 22.22% -8.13% -75.51% 219.18% 39.90% 21.55% 12.19% -12.08% 21.97% -20.43% -12.89% Should increase  or be stable.
Diff from Median -27% -44% -25% -8% -15% -79% -34% -8% 12% 26% 11% 35% 8% -6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 46.39% 5 Yrs 52.13% should be  zero, it is a   check on calculations
$714 <-12 mths 5.78%
Adjusted EBITDA $100.8 $100.8 $95.2 $146.6 $211.2 $231 $319 $354 $492 $513 $535 $552 $675 $716 $746 $792 609.41% <-Total Growth 10 Earnings before Interest, Taxes
Change 123.73% 0.00% -5.56% 54.11% 44.03% 9.37% 38.10% 10.97% 38.98% 4.27% 4.29% 3.18% 22.28% 6.04% 4.21% 6.17% 16.63% <-Median-> 10 Depreciation and Amortization
Margin 51.93% 55.53% 55.52% 61.23% 65.12% 65.25% 67.44% 75.16% 87.23% 82.88% 79.73% 67.48% 67.91% 81.90% 82.12% 81.18% Margin
Long Term Debt $702.9 $649.9 $978.0 $1,518.2 $1,692.5 $1,884 $2,851 $2,997 $2,895 $3,287 $3,383 $2,873 $2,995 $2,933 206.24% <-Total Growth 10 Debt Type
Change 0.36% -7.53% 50.48% 55.24% 11.48% 11.31% 51.33% 5.12% -3.40% 13.54% 2.92% -15.08% 4.25% -2.07% 8.22% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 2.61 1.88 2.39 1.82 1.81 1.51 1.59 2.00 1.23 0.68 0.95 0.70 0.87 0.87 1.37 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 11.61 7.12 8.11 7.83 9.30 6.53 9.15 8.41 14.99 13.19 14.56 7.96 9.19 8.12 9.17 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.09 0.14 0.12 0.13 0.11 0.15 0.11 0.12 0.07 0.08 0.07 0.13 0.11 0.12 0.11 <-Median-> 10 Current Liab/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 10.63 13.71 16.33 14.85 13.30 55.41 19.66 14.84 9.85 9.08 9.81 5.60 6.04 7.72 11.58 <-Median-> 10 Debt to Cash Flow (Years) Debt Ratio
Leverage
Intangibles $5.3 $253.1 $257.1 $254.0 $423.6 $426 $655 $760 $700 $1,027 $1,147 $1,059 $986 $1,022 283.57% <-Total Growth 10 Intangibles D/E Ratio
Goodwill $38.1 $48.7 $49.9 $134.0 $127.0 $124 $182 $201 $188 $222 $218 $233 $234 $234 369.03% <-Total Growth 10 Goodwill
Total $43.3 $301.8 $306.9 $388.1 $550.6 $550 $837 $961 $888 $1,249 $1,365 $1,292 $1,220 $1,256 297.46% <-Total Growth 10 Total
Change -38.71% 596.18% 1.71% 26.42% 41.90% -0.11% 52.18% 14.81% -7.60% 40.65% 9.29% -5.35% -5.57% 2.95% 12.05% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.16 0.87 0.75 0.47 0.59 0.44 0.47 0.64 0.38 0.26 0.38 0.31 0.35 0.37 0.41 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $221.4 $167.3 $267.9 $190.2 $214.8 $406 $325 $422 $363 $472 $460 $638 $771 $817 187.82% <-Total Growth 10 Current Assets
Current Liabilities $101.4 $172.8 $220.9 $292.2 $300.9 $472 $429 $564 $304 $403 $395 $821 $715 $822 223.71% <-Total Growth 10 Current Liabilities
Liquidity Ratio 2.18 0.97 1.21 0.65 0.71 0.86 0.76 0.75 1.19 1.17 1.16 0.78 1.08 0.99 0.82 <-Median-> 10 Ratio
Liq. with CF aft div 2.84 1.24 1.48 1.00 1.14 0.86 0.99 1.01 1.95 2.07 2.04 1.40 1.77 1.46 1.95 <-Median-> 5 Liq. with CF aft div
Liq. with CF aft div (WC) 3.22 1.55 1.69 1.17 1.32 0.89 1.31 1.15 2.05 1.89 2.04 1.31 1.54 1.35 Liq. with CF aft div (WC)
Liq. CF re  Inv+Div  1.52 0.87 0.53 0.26 0.64 0.53 0.22 0.33 0.78 0.61 -0.75 0.01 0.85 1.18 0.61 <-Median-> 5 Liq. CF re  Inv+Div 
Curr Long Term Debt $26.7 $98.6 $122.5 $191.8 $159.5 $116 $224 $414 $172 $229 $220 $404 $271 $352 $229.0 <-Median-> 5 Curr Long Term Debt
Liquidity Less CLTD 2.96 2.26 2.72 1.89 1.52 1.14 1.59 2.81 2.75 2.71 2.63 1.53 1.74 1.74 2.63 <-Median-> 5 Liquidity Less CLTD
Liq. with CF aft div 3.85 2.89 3.33 2.18 1.95 1.12 1.87 3.03 3.36 3.45 3.32 2.37 2.48 2.23 3.32 <-Median-> 5 Liq. with CF aft div
Assets $1,176.9 $1,229.9 $1,791.4 $2,288.8 $2,799.2 $3,084 $3,926 $4,746 $4,557 $5,314 $5,751 $6,539 $6,574 $6,677 266.97% <-Total Growth 10 Assets
Liabilities $848.0 $887.5 $1,405.7 $1,952.9 $2,247.0 $2,570 $3,197 $3,845 $3,682 $4,323 $4,540 $4,513 $4,550 $4,582 223.69% <-Total Growth 10 Liabilities
Debt Ratio 1.39 1.39 1.27 1.17 1.25 1.20 1.23 1.23 1.24 1.23 1.27 1.45 1.44 1.46 1.24 <-Median-> 10 Ratio
Estimates BVPS $16.66 $17.20 $17.92 Estimates Estimates BVPS
Estimate Book Value IF(OR(Y394<0,Y413<0),0,IF(OR(Y394=0,Y413=0,)0,((Y394-Y413)/Y413))) $1,712.1 $1,767.6 $1,841.6 Estimates Estimate Book Value
P/B Ratio (Close) 1.96 1.90 1.83 Estimates P/B Ratio (Close)
Difference from 10 year median -16.73% Diff M/C Estimates Difference from 10 yr med.
Book Value $328.9 $342.4 $385.8 $335.8 $552.2 $514 $729 $901 $875 $991 $1,211 $2,026 $2,024 $2,095
NCI $7.1 $22.5 $0.0 $33.1 $8.0 $18 $44 $31 $15 $2 $210 $345 $345 $403
Book Value $321.8 $319.9 $385.8 $302.7 $544.1 $496 $685 $870 $860 $989 $1,001 $1,681 $1,679 $1,692 $1,692 $1,692 335.22% <-Total Growth 10 Book Value
Book Value per share $8.53 $8.48 $10.21 $4.67 $8.39 $7.59 $8.98 $9.76 $8.92 $9.64 $9.75 $16.36 $16.34 $16.46 $16.46 $16.46 59.95% <-Total Growth 10 Book Value per Share
Increase -11.95% -0.61% 20.50% -54.29% 79.78% -9.60% 18.38% 8.59% -8.61% 8.11% 1.21% 67.70% -0.12% 0.77% 0.00% 0.00% 26.19% P/B Ratio Current/Historical Median
P/B Ratio (Median) 0.90 1.01 1.33 2.66 1.57 2.24 2.36 2.10 2.36 3.17 4.56 2.49 2.11 1.91 0.00 0.00 1.58 P/B Ratio Historical Median
P/B Ratio (Close) 0.84 1.08 1.06 2.75 1.72 2.52 2.62 1.73 2.74 4.90 3.56 2.45 2.06 1.99 1.99 1.99 4.81% <-IRR #YR-> 10 Book Value per Share 59.95%
Change -0.15% 29.40% -2.08% 159.83% -37.41% 46.49% 3.66% -34.01% 58.93% 78.65% -27.47% -31.19% -15.74% -3.57% 0.00% 0.00% 10.86% <-IRR #YR-> 5 Book Value per Share 67.48%
Median 10 year P/B Ratio 0.98 1.13 1.28 1.29 1.29 1.29 1.45 1.84 2.17 2.30 2.36 2.36 2.30 2.30 2.23 2.30 <-Median-> 5 Median 10 year P/B Ratio
Leverage (A/BK) 3.66 3.84 4.64 7.56 5.14 6.22 5.73 5.46 5.30 5.37 5.75 3.89 3.92 3.95 5.30 <-Median-> 5 A/BV
Debt/Equity Ratio 2.64 2.77 3.64 6.45 4.13 5.18 4.67 4.42 4.28 4.37 4.54 2.68 2.71 2.71 4.28 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/B Ratios 10 yr Med 2.36 5 yr Med 2.49 -15.74% Diff M/C 3.89 Historical Leverage (A/BK)
-$10.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.34
-$9.76 $0.00 $0.00 $0.00 $0.00 $16.34
$74.00 <-12 mths 362.50%
Total Comprehensive Income -$39.6 -$10.0 $40.3 -$41.1 $4.3 -$10 $49 -$24 -$88 $6 $88 $266 $39
NCI -$1.2 -$0.9 $4.6 -$2.1 $1.5 $4 -$10 -$8 -$6 $1 $9 $24 $23
Shareholders -$38.4 -$9.1 $35.7 -$39.1 $2.8 -$14 $59 -$16 -$82 $5 $79 $242 $16 -122.91% <-Total Growth 10 Comprehensive Income
Increase -1314.94% 76.22% 490.59% -209.55% 107.27% -592.96% 521.43% -127.12% -412.50% 106.10% 1480.00% 206.33% -93.39% 106.10% <-Median-> 5 Comprehensive Income
5 Yr Running Average -$6 -$10 -$10 -$5 $9 -$1 -$10 -$10 $9 $46 $52 -7.70% <-IRR #YR-> 10 Comprehensive Income -55.14%
ROE 0.0% 0.0% 9.2% 0.0% 0.5% 0.0% 8.6% 0.0% 0.0% 0.5% 7.9% 14.4% 1.0% #NUM! <-IRR #YR-> 5 Comprehensive Income 200.00%
5Yr Median 0.0% 0.0% 0.5% 0.0% 0.0% 0.0% 0.5% 0.5% 1.0% #NUM! <-IRR #YR-> 10 5 Yr Running Average 909.11%
% Difference from Net Income 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 168.18% 0.00% 0.00% -90.91% 364.71% 706.67% -79.49% #NUM! <-IRR #YR-> 5 5 Yr Running Average 3696.13%
Median Values Diff 5, 10 yr 0.0% 0.0% 1.0% <-Median-> 5 Return on Equity
-$35.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $16.0
$16.0 $0.0 $0.0 $0.0 $0.0 $16.0
$6.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $52.0
$1.4 $0.0 $0.0 $0.0 $0.0 $52.0
Current Liability Coverage Ratio 1.03 0.58 0.48 0.60 0.72 0.09 0.69 0.51 1.26 1.02 1.22 0.64 0.61 0.46   CFO / Current Liabilities
5 year Median 0.94 0.58 0.57 0.58 0.60 0.58 0.60 0.60 0.69 0.69 1.02 1.02 1.02 0.64 0.67 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 8.90% 8.16% 5.86% 7.66% 7.75% 1.43% 7.54% 6.05% 8.38% 7.77% 8.38% 8.07% 6.60% 5.69% CFO / Total Assets
5 year Median 8.87% 8.16% 5.86% 7.66% 7.75% 7.66% 7.54% 7.54% 7.54% 7.54% 7.77% 8.07% 8.07% 7.77% 7.7% <-Median-> 10 Return on Assets 
Return on Assets ROA 0.27% -0.42% -0.23% -0.52% -0.39% -0.06% 0.56% -0.76% -0.86% 1.04% 0.30% 0.46% 1.19% 1.66% Net  Income/Assets Return on Assets
5Yr Median 3.27% 1.87% 0.27% -0.23% -0.39% -0.39% -0.23% -0.39% -0.39% -0.06% 0.30% 0.30% 0.46% 1.04% 0.1% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 0.98% 0.00% 0.00% 0.00% 0.00% 0.00% 3.21% 0.00% 0.00% 5.56% 1.70% 1.78% 4.65% 6.54% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 6.31% 5.62% 0.98% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.70% 1.70% 1.78% 4.65% 0.8% <-Median-> 10 Return on Equity
$82 <-12 mths 5.13%
Net Income $3.4 -$5.3 -$4.1 -$11.3 -$8.2 $2 $10 -$44 -$43 $61 $26 $8 $115
NCI $0.2 -$0.1 $0.1 $0.7 $2.6 $4 -$12 -$8 -$4 $6 $9 -$22 $37
Shareholders $3.2 -$5.1 -$4.2 -$11.9 -$10.8 -$2 $22 -$36 -$39 $55 $17 $30 $78 $110.7 $109.5 $130.1 1960.69% <-Total Growth 10 Net Income
Increase -86.32% -261.93% 18.08% -184.59% 9.18% 81.54% 1200.00% -263.64% -8.33% 241.03% -69.09% 76.47% 160.00% 41.92% -1.08% 18.81% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $18.5 $13.2 $8.3 $1.0 -$5.8 -$7 -$1 -$8 -$13 $0 $4 $5 $28 $58.1 $69.0 $91.7 #NUM! <-IRR #YR-> 10 Net Income 1960.69%
Operating Cash Flow $66.1 $47.4 $59.9 $102.3 $127.2 $34 $145 $202 $294 $362 $345 $513 $496 #NUM! <-IRR #YR-> 5 Net Income 316.67%
Investment Cash Flow -$87.4 -$75.1 -$400.2 -$404.0 $384.0 -$258 -$345 -$641 -$100 -$247 -$433 -$684 -$268 13.04% <-IRR #YR-> 10 5 Yr Running Average 240.66%
Total Accruals $24.4 $22.6 $336.1 $289.8 -$522.1 $222 $222 $403 -$233 -$60 $105 $201 -$150 #NUM! <-IRR #YR-> 5 5 Yr Running Average 463.73%
Total Assets $1,176.9 $1,229.9 $1,791.4 $2,288.8 $2,799.2 $3,084 $3,926 $4,746 $4,557 $5,314 $5,751 $6,539 $6,574 Balance Sheet Assets
Accruals Ratio 2.08% 1.84% 18.76% 12.66% -18.65% 7.20% 5.65% 8.49% -5.11% -1.13% 1.83% 3.07% -2.28% -1.13% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.03 0.00 0.00 0.00 0.00 0.00 0.07 0.00 0.00 0.14 0.03 0.06 0.18 0.02 <-Median-> 10 EPS/CF Ratio
$4.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $78.0
$36.0 $0.0 $0.0 $0.0 $0.0 $78.0
-$8.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $28.2
$7.8 $0.0 $0.0 $0.0 $0.0 $28.2
Change in Close -12.08% 28.61% 17.99% 18.76% 12.53% 32.43% 22.72% -28.34% 45.25% 93.13% -26.59% 15.40% -15.84% -2.82% 0.00% 0.00% Count 27 Years of data
up/down Count 0 0.00%
Meet Prediction? % right Count 0 #DIV/0!
Financial Cash Flow -$21.7 -$5.2 $354.6 $257.3 $272.5 $114 $214 $475 -$189 $0 $75 $261 -$109 C F Statement  Financial Cash Flow
Total Accruals $46 $28 -$19 $32 -$795 $108 $8 -$72 -$44 -$60 $30 -$60 -$41 Accruals
Accruals Ratio 3.92% 2.26% -1.03% 1.42% -28.38% 3.50% 0.20% -1.52% -0.97% -1.13% 0.52% -0.92% -0.62% -0.92% <-Median-> 5 Ratio
Cash $144.7 $107.1 $127.5 $86.8 $108.5 $100 $115 $157 $153 $275 $256 $349 $472 $584 Cash
Cash per Share $3.84 $2.84 $3.38 $1.34 $1.67 $1.53 $1.51 $1.76 $1.59 $2.68 $2.49 $3.40 $4.59 $5.68 $2.68 <-Median-> 5 Cash per Share
Percentage of Stock Price 53.80% 30.96% 31.21% 10.42% 11.57% 7.99% 6.42% 10.45% 6.48% 5.67% 7.19% 8.49% 13.64% 17.36% 7.19% <-Median-> 5 % of Stock Price
Notes:
August 24, 2024.  Last estimates were for 2023, 2024 and 2025 of $926M, $871M, $999M, $1.65. $1.81 2024/5 AFFO, $1.07, $1.12, $1.56 EPS, 
$0.66, $0.67, $0.68 Dividends, $126M, -$227M, $147M, $3.93, $4.54, $4.86 CFPS, $651M, $691M, $744M FCF, $115M, $121M, $178M Net Income.
Sector:
Utilities
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
This stock is on the Money Sense Dividend list (2022, 2023) and the Maple Money Dividend List (2020).
Why I bought this stock.
Note:
Income Trust law changed in October 2006.  It was to take effect for current income trust on January 1, 2011.
Dividends
Dividends are paid quarterly in Cycle 3 of March, June, September and December  Dividends are declared in one month for shareholders of record of the same month and paid in the next month.
For example, the dividends declared on May 12, 2022 was for shareholders of record of May 31, 2022 and paid on June 15, 2022
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 
How they make their money.
Boralex is a power producer whose core business is dedicated to the development and operation of renewable energy power stations in Canada, France, 
the United States, and the United Kingdom. Boralex owns power generation assets across four technologies: wind, solar, hydroelectric, and thermal. 
Substantially all of its operating assets are subject to indexed fixed-price energy sales contracts.   
Shares; '%, Value $M From Years Div. Gth Tot Ret Cap Gain Div. check Shares %, Val $M Shares %, Val $M Shares %, Val $M   Change
Date 2017 5 1.92% 13.51% 11.24% 2.28% 13.52% Aug 23 2022 Aug 22 2023 Aug 24 2024
Decostre, Patrick 2012 10 3.02% 18.85% 15.88% 2.97% 18.85% 0.009 0.01% 0.014 0.01% 0.017 0.02% 19.87%
CEO - Shares - Amount 2007 15 0.00% 6.93% 5.77% 1.16% 6.93% $0.372 $0.473 $0.551
Options - percentage 2002 20 0.00% 13.44% 12.20% 1.17% 13.37% 0.094 0.09% 0.122 0.12% 0.163 0.16% 33.30%
Options - amount 1997 25 0.00% 9.31% 8.51% 0.78% 9.28% $3.770 $4.108 $5.321
Reuters Options Value 1992 30 4.32% 12.20% 11.10% 1.09% 12.20%
1990 32 18.65% 16.52% 2.13% 18.65%
Guilmette, Bruno 0.006 0.01% 0.007 0.01% 0.012 0.01% 75.47%
CFO - Shares - Amount From Years Div. Gth Tot Ret Cap Gain Div. check $0.221 $0.230 $0.392
Options - percentage 2018 5 0.90% 17.92% 14.87% 3.05% 17.92% 0.052 0.05% 0.058 0.06% 0.069 0.07% 18.84%
Options - amount 2013 10 2.68% 15.57% 12.02% 3.55% 15.57% $2.074 $1.965 $2.270
2008 15 0.00% 12.53% 10.48% 2.05% 12.53%
Arsenault, Marie-Josee 2003 20 0.00% 12.69% 11.06% 1.62% 12.69% 0.005 0.00% 0.006 0.01% 0.009 0.01% 53.14%
Officer - Shares - Amount 1998 25 0.00% 9.69% 8.58% 1.11% 9.69% $0.187 $0.189 $0.282
Options - percentage 1993 30 4.15% 8.10% 7.10% 1.00% 8.10% 0.018 0.02% 0.024 0.02% 0.034 0.03% 40.68%
Options - amount 1990 33 17.81% 15.38% 2.43% 17.81% $0.730 $0.803 $1.098
Hurtubise, Pascal 0.004 0.00% 0.006 0.01% 0.007 0.01% 23.18%
Officer - Shares - Amount $0.180 $0.192 $0.230
Options - percentage 0.035 0.03% 0.041 0.04% 0.052 0.05% 26.76%
Options - amount $1.412 $1.374 $1.692
Dumas, Marie-Claude 0.004 0.00% 0.004 0.00% 0.00%
Director - Shares - Amount $0.145 $0.141
Options - percentage 0.006 0.01% 0.010 0.01% 65.29%
Options - amount $0.195 $0.313
Courville, Andre 0.001 0.00% 0.004 0.00% 0.006 0.01% 47.73%
Director - Shares - Amount $0.048 $0.141 $0.203
Options - percentage 0.005 0.01% 0.008 0.01% 0.010 0.01% 34.50%
Options - amount $0.213 $0.263 $0.343
Rheaume, Alain 0.004 0.00% 0.005 0.00% 0.005 0.00% 0.00%
Chairman - Shares - Amt $0.140 $0.168 $0.164
Options - percentage 0.019 0.02% 0.020 0.02% 0.020 0.02% 2.07%
Options - amount $0.768 $0.657 $0.652
Increase in O/S Shares 0.002 0.00% 0.144 0.14% 0.003 0.00%
Due to Stock Options $0.071 $5.769 $0.110
Book Value $0.000 $2.376 $0.073
Insider Buying -$0.041 -$0.525 -$3.331
Insider Selling $15.250 $0.020 $0.000
Net Insider Selling $15.209 -$0.505 -$3.331
Net Selling % of Market Cap 0.37% -0.01% -0.10%
Directors 11 10
Women 5 45% 5 50%
Minorities 0 0% 0 0%
Institutions/Holdings 20 30.49% 20 29.87% 20 28.32%
Total Shares Held 31.329 30.49% 30.693 29.87% 29.101 28.32%
Increase/Decrease 3 Mths 0.493 1.60% -0.747 -2.38% -0.244 -0.83%
Starting No. of Shares 30.836 31.440 29.345
Copyright © 2008 Website of SPBrunner. All rights reserved.