Love the spread sheets harry. Just ran the same for BUY and get roughly same figures (difference probably due to rounding). Only done BUY though, been a holder for over a year. Now realising GBA is currently looking great (thanks to your sheet) and will confirm results and take a position. Great posts. Cheers