This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q1 2018
Andrew Peller Ltd TSX: ADW.A OTC: ADWPF www.andrewpeller.com Fiscal Yr: Mar 31
Year 3/31/06 3/31/07 3/31/08 3/31/09 3/31/10 3/31/11 3/31/12 3/31/13 3/31/14 3/31/15 3/31/16 3/31/17 3/31/18 3/31/19 3/30/20 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$343.3 <-12 mths 0.21%
Revenue* $211.8 $228.2 $237.1 $268.2 $263.2 $265.4 $276.9 $289.1 $297.8 $315.7 $334.3 $342.6 $353 50.14% <-Total Growth 10 Revenue
Increase 26.33% 7.75% 3.92% 13.11% -1.89% 0.86% 4.32% 4.43% 3.00% 6.00% 5.88% 2.50% 3.03% 4.15% <-IRR #YR-> 10 Revenue 50.14%
5 year Running Average $164.4 $182.3 $200.1 $222.6 $241.7 $252.4 $262.2 $272.6 $278.5 $289.0 $302.8 $315.9 $329 4.35% <-IRR #YR-> 5 Revenue 23.74%
Revenue per Share $4.74 $5.11 $5.31 $6.00 $5.89 $6.19 $6.46 $6.74 $6.94 $7.36 $7.85 $8.04 $8.29 5.65% <-IRR #YR-> 10 5 yr Running Average 73.31%
Increase 26.13% 7.75% 3.92% 13.11% -1.89% 5.06% 4.32% 4.43% 3.00% 6.00% 6.63% 2.50% 3.03% 3.80% <-IRR #YR-> 5 5 yr Running Average 20.50%
5 year Running Average $3.75 $4.12 $4.49 $4.98 $5.41 $5.70 $5.97 $6.26 $6.44 $6.74 $7.07 $7.39 $7.70 4.65% <-IRR #YR-> 10 Revenue per Share 57.48%
P/S (Price/Sales) Med 0.65 0.69 0.63 0.51 0.43 0.46 0.51 0.51 0.62 0.67 0.96 1.32 1.33 4.50% <-IRR #YR-> 5 Revenue per Share 24.61%
P/S (Price/Sales) Close 0.63 0.73 0.58 0.37 0.46 0.50 0.53 0.56 0.65 0.73 1.25 1.40 1.30 6.02% <-IRR #YR-> 10 5 yr Running Average 79.41%
*Revenue in M CDN $  P/S Med 10 yr  0.56 5 yr  0.67 130.23% Diff M/C 4.36% <-IRR #YR-> 5 5 yr Running Average 23.76%
-$228.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $342.6
-$276.9 $0.0 $0.0 $0.0 $0.0 $342.6
-$182.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $315.9
-$262.2 $0.0 $0.0 $0.0 $0.0 $315.9
EPS Basic Class B $0.12 $0.19 $0.23 $0.00 $0.43 $0.22 $0.27 $0.31 $0.29 $0.32 $0.40 $0.55 189.47% <-Total Growth 10 EPS Basic Class B
EPS Diluted Class B* $0.12 $0.19 $0.23 $0.00 $0.43 $0.22 $0.27 $0.31 $0.29 $0.32 $0.40 $0.55 189.47% <-Total Growth 10 EPS Diluted Class B*
$0.63 <-12 mths -1.56%
EPS Basic $0.14 $0.22 $0.26 $0.00 $0.50 $0.25 $0.31 $0.35 $0.34 $0.38 $0.46 $0.64 195.38% <-Total Growth 10 EPS Basic
EPS Diluted Class A* $0.14 $0.22 $0.26 $0.00 $0.50 $0.25 $0.31 $0.35 $0.34 $0.38 $0.46 $0.64 $0.60 195.38% <-Total Growth 10 EPS Diluted
Increase -28.98% 56.00% 20.00% -101.28% 91.03% -48.99% 22.37% 13.98% -4.72% 11.88% 22.12% 39.13% -6.25% 11.44% <-IRR #YR-> 10 Earnings per Share 195.38%
Earnings Yield 4.7% 5.8% 8.5% -0.2% 18.3% 8.2% 9.1% 9.4% 7.5% 7.0% 4.7% 5.7% 5.6% 15.60% <-IRR #YR-> 5 Earnings per Share 106.45%
5 year Running Average $0.17 $0.19 $0.21 $0.16 $0.22 $0.24 $0.26 $0.28 $0.35 $0.33 $0.37 $0.43 $0.48 8.71% <-IRR #YR-> 10 5 yr Running Average 130.50%
10 year Running Average $0.16 $0.17 $0.18 $0.16 $0.19 $0.21 $0.23 $0.24 $0.26 $0.27 $0.31 $0.35 $0.38 10.47% <-IRR #YR-> 5 5 yr Running Average 64.56%
* Diluted ESP per share  E/P 10 Yrs 7.85% 5Yrs 6.99%
-$0.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.64
-$0.31 $0.00 $0.00 $0.00 $0.00 $0.64
-$0.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.43
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.43
Pre-split 07
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
Pre-split 2007
Pre-split 2017 $0.22 $0.25 $0.30 $0.33 $0.33 $0.33 $0.35 $0.36 $0.39
Dividend* $0.07 $0.08 $0.10 $0.11 $0.11 $0.11 $0.12 $0.12 $0.13 $0.14 $0.15 $0.16 $0.18 $0.18 $0.18 89.60% <-Total Growth 10 Dividends 140.65% 20 years
Increase 0.00% 17.67% 18.58% 10.00% 0.00% 0.00% 6.82% 2.13% 8.33% 3.85% 9.26% 8.41% 9.94% 2.39% 0.00% Count 30 Years of data
Dividends 5 Yr Running $0.07 $0.07 $0.08 $0.09 $0.10 $0.10 $0.11 $0.11 $0.12 $0.12 $0.13 $0.14 $0.15 86.63% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.33% 2.39% 2.99% 3.58% 4.29% 3.84% 3.60% 3.48% 3.04% 2.74% 1.97% 1.50% 1.60% 3.26% <-Median-> 10 Yield H/L Price
Yield on High  Price 2.18% 2.00% 2.54% 2.87% 3.67% 3.57% 3.27% 3.20% 2.71% 2.50% 1.50% 1.26% 1.54% 2.79% <-Median-> 10 Yield on High  Price
Yield on Low Price 2.51% 2.98% 3.64% 4.74% 5.17% 4.15% 4.00% 3.81% 3.46% 3.04% 2.85% 1.86% 1.66% 3.72% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.42% 2.26% 3.26% 4.99% 4.05% 3.57% 3.46% 3.20% 2.89% 2.51% 1.50% 1.42% 1.63% 1.67% 1.67% 3.23% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 51.60% 38.92% 38.46% -3300% 22.15% 43.42% 37.90% 33.96% 38.61% 35.84% 32.07% 24.98% 29.30% 34.90% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 42.89% 39.47% 38.60% 54.18% 42.93% 42.04% 41.58% 40.25% 33.57% 37.58% 35.39% 31.96% 31.00% 39.43% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 16.87% 82.90% 51.03% 35.86% 28.16% 20.50% 72.07% 38.63% 22.29% 22.41% 28.83% 26.64% 28.56% 28.50% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 16.87% 72.94% 40.76% 28.54% 24.37% 19.17% 67.17% 36.54% 20.15% 20.34% 25.41% 23.07% 24.31% 24.89% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 23.90% 21.63% 25.08% 25.70% 31.61% 14.98% 15.60% 15.89% 17.48% 16.46% 15.44% 15.42% 28.56% 16.17% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 23.90% 19.03% 20.03% 20.45% 27.36% 14.01% 14.54% 15.03% 15.80% 14.93% 13.61% 13.35% 24.31% 14.98% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 2.74% 2.51% 5 Yr Med Payout 33.96% 26.64% 15.89% 6.61% <-IRR #YR-> 10 Dividends 89.60%
* Dividends per share  5 Yr Med and Cur. -39.03% -33.31% Last Div Inc ---> $0.041 $0.045 10.3% 6.36% <-IRR #YR-> 5 Dividends 36.09%
-$0.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.16
-$0.12 $0.00 $0.00 $0.00 $0.00 $0.16
Historical Dividends Historical High Div 6.18% Low Div 2.02% Ave Div 4.10% Med Div 3.84% Close Div 3.89% Historical Dividends
High/Ave/Median Values Curr diff Exp. -72.96% Cheap -17.26% Exp. -59.24% Exp. -56.48% Exp. -57.02% High/Ave/Median 
Future Dividend Yield Div Yd 2.24% earning in 5 Years at IRR of 6.00% Div Inc. 33.82% Future Dividend Yield
Future Dividend Yield Div Yd 2.99% earning in 10 Years at IRR of 6.00% Div Inc. 79.08% Future Dividend Yield
Future Dividend Yield Div Yd 4.01% earning in 15 Years at IRR of 6.00% Div Inc. 139.66% Future Dividend Yield
Yield if held 5 yrs 5.44% 5.54% 5.37% 4.89% 3.97% 3.58% 3.33% 3.59% 4.23% 5.27% 5.15% 4.89% 5.09% 4.21% 0.00% 4.56% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 5.55% 5.19% 4.23% 5.40% 6.83% 8.34% 7.71% 6.45% 5.78% 4.87% 4.79% 4.54% 5.26% 5.85% 0.00% 5.59% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 7.89% 9.05% 8.52% 7.23% 5.07% 6.38% 8.39% 11.19% 10.50% 9.44% 8.00% 0.00% 8.39% <-Median-> 9 Paid Median Price
Yield if held 20 yrs 9.32% 11.11% 11.42% 9.84% 7.43% 8.84% 0.00% 10.48% <-Median-> 4 Paid Median Price
Yield if held 25 yrs 12.90% 0.00% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 27.18% 24.35% 21.45% 19.45% 17.16% 16.72% 15.53% 16.98% 19.10% 23.91% 22.67% 21.19% 21.68% 18.65% 17.12% 19.27% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 55.08% 44.88% 32.01% 39.08% 51.82% 66.19% 60.30% 51.93% 45.56% 39.25% 37.84% 35.17% 39.37% 45.04% 56.83% 42.41% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 81.62% 97.30% 94.90% 78.57% 55.99% 67.93% 89.87% 115.50% 105.75% 92.12% 81.04% 69.65% 89.87% <-Median-> 9 Paid Median Price
Cost covered if held 20 years 123.74% 147.71% 145.22% 121.18% 87.61% 107.12% 142.24% 134.48% <-Median-> 4 Paid Median Price
Cost covered if held 25 years 180.96% 217.11% #NUM! <-Median-> 0 Paid Median Price
Graham No. $2.50 $3.23 $3.67 $3.56 $5.27 $3.93 $4.43 $4.90 $4.94 $5.40 $6.19 $7.74 $7.61 $0.00 $0.00 139.82% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.23 1.09 0.91 0.86 0.49 0.73 0.74 0.70 0.87 0.91 1.21 1.37 1.45 0.87 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.32 1.31 1.07 1.08 0.57 0.79 0.81 0.77 0.97 1.00 1.59 1.64 1.50 0.99 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.14 0.88 0.75 0.65 0.40 0.68 0.66 0.64 0.76 0.82 0.84 1.11 1.39 0.71 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.19 1.16 0.84 0.62 0.52 0.79 0.77 0.77 0.91 1.00 1.59 1.46 1.42 #DIV/0! #DIV/0! 0.81 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 18.52% 15.64% -16.37% -38.11% -48.43% -21.46% -23.28% -23.43% -8.85% -0.17% 58.56% 45.56% 41.57% #DIV/0! #DIV/0! -18.91% <-Median-> 10 Graham Price
Month Year Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19
Pre-split 2017 $8.83 $11.95 $9.39 $7.25 $7.80 $8.80 $9.30 $10.10 $13.91 $15.07 $20.49
Price Close $2.94 $3.98 $3.13 $2.42 $2.60 $2.93 $3.10 $3.37 $4.64 $5.02 $6.83 $11.70 $10.77 $10.77 $10.77 193.72% <-Total Growth 10 Stock Price D.  per yr 2.46% 2.46%
Increase -5.56% 35.33% -21.42% -22.79% 7.59% 12.82% 5.68% 8.60% 37.72% 8.34% 35.97% 71.30% 57.69% -7.95% 0.00% 11.38% <-IRR #YR-> 10 Stock Price 193.72% 13.15%
P/E 21.19 18.38 12.04 -725.00 5.23 11.58 10.00 9.53 13.77 13.34 14.85 18.28 17.95 #DIV/0! #DIV/0! 30.43% <-IRR #YR-> 5 Stock Price 277.42% 26.18%
Trailing P/E 15.05 28.68 14.45 9.29 -780.00 5.91 12.24 10.86 13.12 14.92 18.13 25.43 16.83 17.95 #DIV/0! 13.32% <-IRR #YR-> 10 Price & Dividend 15.62%
Median 10, 5 Yrs D.  per yr 1.94% 2.39% % Tot Ret 14.60% 7.28% Price Inc 35.97% P/E:  11.81 13.77 32.82% <-IRR #YR-> 5 Price & Dividend 28.65%
-$3.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.70
-$3.10 $0.00 $0.00 $0.00 $0.00 $11.70
-$3.98 $0.10 $0.11 $0.11 $0.11 $0.12 $0.12 $0.13 $0.14 $0.15 $11.86
-$3.10 $0.12 $0.13 $0.14 $0.15 $11.70
Month Year Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Pre-split 2017 $8.90 $11.20 $9.20 $6.61 $8.15 $9.25 $10.19 $11.25 $13.50 $16.16 $29.45
Price Close $2.97 $3.73 $3.07 $2.20 $2.72 $3.08 $3.40 $3.75 $4.50 $5.39 $9.82 $11.27 $10.77 $10.77 $10.77 201.88% <-Total Growth 10 Stock Price
Increase -1.11% 25.84% -17.86% -28.15% 23.30% 13.50% 10.16% 10.40% 20.00% 19.70% 82.24% 14.80% -4.44% -4.44% 0.00% 11.68% <-IRR #YR-> 10 Stock Price 201.88%
P/E 21.36 17.23 11.79 -661.00 5.47 12.17 10.96 10.61 13.37 14.30 21.34 17.61 17.95 #DIV/0! #DIV/0! 27.11% <-IRR #YR-> 5 Stock Price 231.80%
Trailing P/E 15.17 26.88 14.15 8.47 -815.00 6.21 13.41 12.10 12.74 16.00 26.06 24.50 16.83 17.95 #DIV/0! 13.74% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 2.05% 2.60% % Tot Ret 14.96% 8.76% Price Inc 19.70% P/E:  11.98 14.30 29.71% <-IRR #YR-> 5 Price & Dividend
-$3.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.27
-$3.40 $0.00 $0.00 $0.00 $0.00 $11.27
-$3.73 $0.10 $0.11 $0.11 $0.11 $0.12 $0.12 $0.13 $0.14 $0.15 $11.43
-$3.40 $0.12 $0.13 $0.14 $0.15 $11.43
Price H/L Median $3.08 $3.53 $3.34 $3.08 $2.56 $2.87 $3.27 $3.45 $4.28 $4.93 $7.50 $10.64 $11.00 201.70% <-Total Growth 10 Stock Price
Increase 10.94% 14.57% -5.20% -7.93% -16.74% 11.91% 14.01% 5.61% 24.00% 15.07% 52.22% 41.86% 3.43% 11.68% <-IRR #YR-> 10 Stock Price 201.70%
P/E 22.15 16.27 12.85 -923.00 5.16 11.32 10.54 9.77 12.71 13.08 16.30 16.62 18.33 26.61% <-IRR #YR-> 5 Stock Price 225.40%
Trailing P/E 15.73 25.38 15.42 11.83 -768.50 5.77 12.90 11.13 12.11 14.63 19.90 23.12 17.19 13.85% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 18.41 18.75 16.15 19.04 11.55 11.72 12.41 12.24 12.23 15.11 20.41 24.54 22.79 29.34% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 19.04 21.00 18.74 18.66 13.55 13.92 14.48 14.12 16.73 17.98 24.50 30.53 28.77 12.78 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.18% 2.72% % Tot Ret 15.72% 9.28% Price Inc 24.00% P/E:  12.01 13.08 Count 30 Years of data
-$3.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.64
-$3.27 $0.00 $0.00 $0.00 $0.00 $10.64
-$3.53 $0.10 $0.11 $0.11 $0.11 $0.12 $0.12 $0.13 $0.14 $0.15 $10.79
-$3.27 $0.12 $0.13 $0.14 $0.15 $10.79
High Months May 05 Nov 06 Jun 07 Jun 08 Sep 09 Mar 11 Feb 12 Mar 13 Jul 13 Feb 15 Mar 16 Oct 16 Apr 17
Pre-split 2017 $9.88 $12.65 $11.80 $11.50 $8.99 $9.25 $10.79 $11.25 $14.40 $16.21 $29.45
Price High $3.29 $4.22 $3.93 $3.83 $3.00 $3.08 $3.60 $3.75 $4.80 $5.40 $9.82 $12.69 $11.40 200.95% <-Total Growth 10 Stock Price
Increase 2.70% 28.04% -6.72% -2.54% -21.83% 2.89% 16.65% 4.26% 28.00% 12.57% 81.68% 29.27% -10.17% 11.65% <-IRR #YR-> 10 Stock Price 200.95%
P/E 23.71 19.46 15.13 -1150.00 6.03 12.17 11.60 10.61 14.26 14.35 21.34 19.83 19.00 28.68% <-IRR #YR-> 5 Stock Price 252.83%
Trailing P/E 16.84 30.36 18.15 14.74 -899.00 6.21 14.20 12.10 13.58 16.05 26.06 27.59 17.81 14.30 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 28.00% P/E:  13.21 14.35 18.84 P/E Ratio Historical High
-$4.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.69
-$3.60 $0.00 $0.00 $0.00 $0.00 $12.69
Low Months Sep 05 May 06 Jan 08 Oct 08 Apr 09 Jun 10 Mar 11 Jul 12 Apr 13 May 14 Apr 15 Jun 16 Jun 17
Price Low $2.86 $2.83 $2.75 $2.32 $2.13 $2.65 $2.94 $3.15 $3.76 $4.45 $5.18 $8.58 $10.60 202.82% <-Total Growth 10 Stock Price 9.49%
Increase 22.22% -0.93% -2.94% -15.64% -8.33% 24.61% 10.94% 7.26% 19.24% 18.26% 16.42% 65.74% 23.54% 11.72% <-IRR #YR-> 10 Stock Price 4.73%
P/E 20.59 13.08 10.58 -696.00 4.28 10.46 9.48 8.92 11.17 11.81 11.25 13.41 17.67 23.89% <-IRR #YR-> 5 Stock Price
Trailing P/E 14.63 20.40 12.69 8.92 -638.00 5.34 11.61 10.17 10.64 13.21 13.74 18.65 16.56 10.75 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 18.26% P/E:  10.52 11.25 8.41 P/E Ratio Historical Low
-$2.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.58
Long Term Debt $24.46 $52.31 $51.08 $51.03 Debt
Change 113.82% -2.34% -0.10% 55.74% <-Median-> 2 Change
Debt/Market Cap Ratio 0.11 0.13 0.11 0.11 0.11 <-Median-> 3 Debt/Market Cap Ratio
Goodwill & Intangibles $51.09 $37.47 $50.08 $49.80 $48.51 $48.07 $47.77 Intangibles Goodwill
Change -26.66% 33.64% -0.55% -2.59% -0.91% -0.63% -0.91% <-Median-> 5 Change
Intangible/Market Cap Ratio 0.35 0.23 0.26 0.22 0.12 0.10 0.10 0.22 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $132.54 $166.79 $137.01 $98.44 $121.37 $132.26 $145.70 $160.85 $193.02 $231.05 $418.13 $480.03 $458.73 $458.73 $458.73 187.80% <-Total Growth 10 Market Cap
Class A 35.665 35.665 35.582 33.881 33.881 33.881 33.881 33.851 33.581 33.581 -5.84% <-Total Growth 8 Diluted
Class B 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 0.00% <-Total Growth 8 Diluted
Diluted # of Shares in Million 47.68 47.68 47.60 45.90 45.90 45.90 45.90 45.87 42.59 42.59 -10.67% <-Total Growth 8 Diluted
Change 0.00% -0.17% -3.57% 0.00% 0.00% 0.00% -0.07% -7.14% 0.00% -0.03% <-Median-> 8 Change
Class A 35.665 35.665 35.582 33.881 33.881 33.881 33.881 33.851 33.581 33.581 -5.84% <-Total Growth 8 Basic
Class B 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 0.00% <-Total Growth 8 Basic
Basic # of Shares in Millions 14.87 14.87 14.89 44.68 44.68 44.59 42.89 42.89 42.89 42.89 42.86 42.59 42.59 186.44% <-Total Growth 10 Basic
Change 0.13% 0.00% 0.13% 200.05% 0.00% -0.19% -3.81% 0.00% 0.00% 0.00% -0.07% -0.63% 0.00% 0.00% <-Median-> 10 Change
Difference 200.5% 200.4% 200.0% 0.0% 0.0% -3.8% 0.0% 0.0% 0.0% 0.0% -0.6% 0.0% 0.0% 0.00% <-Median-> 10 Difference
$26 <-12 mths 2.55%
Class A 35.663 35.665 35.665 35.665 35.665 33.881 33.881 33.881 33.881 33.881 33.581 33.581 33.581 33.581 33.581 78.84% % of Total Shares -5.84%
Class B 9.014 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 9.012 21.16% % of Total Shares 0.00%
# of Share in Millions 44.677 44.677 44.677 44.677 44.677 42.894 42.894 42.894 42.894 42.894 42.594 42.594 42.594 42.594 42.594 -0.48% <-IRR #YR-> 10 Shares -4.66%
Increase 0.16% 0.00% 0.00% 0.00% 0.00% -3.99% 0.00% 0.00% 0.00% 0.00% -0.70% 0.00% 0.00% 0.00% 0.00% -0.14% <-IRR #YR-> 5 Shares -0.70%
Cash Flow from Operations $M $18.98 $4.55 $8.76 $13.70 $17.45 $23.02 $6.99 $13.33 $25.02 $25.84 $21.79 $25.56 $26.22 <-12 mths 462.46% <-Total Growth 10 Cash Flow
Increase 180.50% -76.06% 92.63% 56.53% 27.34% 31.92% -69.62% 90.55% 87.75% 3.27% -15.65% 17.30% 2.55% <-12 mths Buy Backs ESPP, SO
5 year Running Average $9.9 $9.8 $8.6 $10.6 $12.7 $13.5 $14.0 $14.9 $17.2 $18.8 $18.6 $22.3 $24.9 <-12 mths 128.29% <-Total Growth 10 CF 5 Yr Running
CFPS $0.42 $0.10 $0.20 $0.31 $0.39 $0.54 $0.16 $0.31 $0.58 $0.60 $0.51 $0.60 $0.62 <-12 mths 489.97% <-Total Growth 10 Cash Flow per Share
Increase 180.04% -76.06% 92.63% 56.53% 27.34% 37.40% -69.62% 90.55% 87.75% 3.27% -15.06% 17.30% 2.55% <-12 mths 18.85% <-IRR #YR-> 10 Cash Flow 462.46%
5 year Running Average $0.23 $0.22 $0.19 $0.24 $0.28 $0.31 $0.32 $0.34 $0.40 $0.44 $0.43 $0.52 $0.58 <-12 mths 29.60% <-IRR #YR-> 5 Cash Flow 265.57%
P/CF on Med Price 7.24 34.65 17.05 10.03 6.56 5.34 20.05 11.11 7.34 8.18 14.65 17.72 17.87 <-12 mths 19.42% <-IRR #YR-> 10 Cash Flow per Share 489.97%
P/CF on Closing Price 6.98 36.70 15.65 7.18 6.96 5.75 20.83 12.07 7.72 8.94 19.19 18.78 17.50 <-12 mths 29.78% <-IRR #YR-> 5 Cash Flow per Share 268.14%
65.53% Diff M/C 8.92% <-IRR #YR-> 10 CFPS 5 yr Running 135.06%
Excl.Working Capital CF -$5.59 $12.87 $9.06 $5.42 -$1.91 $8.47 $25.31 $19.07 $6.89 $9.35 $18.89 $18.60 $0.00 <-12 mths 10.36% <-IRR #YR-> 5 CFPS 5 yr Running 63.72%
CF fr Op $M WC $13.4 $17.4 $17.8 $19.1 $15.5 $31.5 $32.3 $32.4 $31.9 $35.2 $40.7 $44.2 $26.2 <-12 mths 153.59% <-Total Growth 10 Cash Flow less WC
Increase -6.84% 29.99% 2.30% 7.34% -18.71% 102.57% 2.59% 0.27% -1.49% 10.29% 15.60% 8.57% -40.64% <-12 mths 9.75% <-IRR #YR-> 10 Cash Flow less WC 153.59%
5 year Running Average $12.4 $14.2 $15.4 $16.4 $16.7 $20.3 $23.3 $26.2 $28.7 $32.7 $34.5 $36.9 $35.6 <-12 mths 6.46% <-IRR #YR-> 5 Cash Flow less WC 36.72%
CFPS Excl. WC $0.30 $0.39 $0.40 $0.43 $0.35 $0.73 $0.75 $0.76 $0.74 $0.82 $0.96 $1.04 $0.62 <-12 mths 10.00% <-IRR #YR-> 10 CF less WC 5 Yr Run 159.29%
Increase -6.99% 29.99% 2.30% 7.34% -18.71% 110.99% 2.58% 0.27% -1.49% 10.29% 16.41% 8.57% -40.64% <-12 mths 9.65% <-IRR #YR-> 5 CF less WC 5 Yr Run 58.53%
5 year Running Average $0.28 $0.32 $0.35 $0.37 $0.37 $0.46 $0.53 $0.60 $0.67 $0.76 $0.81 $0.86 $0.83 <-12 mths 10.28% <-IRR #YR-> 10 CFPS - Less WC 166.00%
P/CF on Med Price 10.26 9.04 8.38 7.19 7.36 3.90 4.34 4.57 5.75 6.00 7.85 10.26 17.87 <-12 mths 6.61% <-IRR #YR-> 5 CFPS - Less WC 37.69%
P/CF on Closing Price 9.89 9.58 7.69 5.15 7.81 4.20 4.51 4.97 6.05 6.57 10.28 10.87 17.50 <-12 mths 10.37% <-IRR #YR-> 10 CFPS 5 yr Running 168.34%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 10.57 5 yr  11.11 P/CF Med 10 yr 6.60 5 yr  6.00 165.30% Diff M/C 10.12% <-IRR #YR-> 5 CFPS 5 yr Running 61.96%
-$0.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.60 Cash Flow per Share
-$0.16 $0.00 $0.00 $0.00 $0.00 $0.60 Cash Flow per Share
-$0.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.52 CFPS 5 yr Running
-$0.32 $0.00 $0.00 $0.00 $0.00 $0.52 CFPS 5 yr Running
-$17.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $44.2 Cash Flow less WC
-$32.3 $0.0 $0.0 $0.0 $0.0 $44.2 Cash Flow less WC
-$14.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $36.9 CF less WC 5 Yr Run
-$23.3 $0.0 $0.0 $0.0 $0.0 $36.9 CF less WC 5 Yr Run
-$0.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.04 CFPS - Less WC
-$0.75 $0.00 $0.00 $0.00 $0.00 $1.04 CFPS - Less WC
-$0.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.86 CFPS 5 yr Running
-$0.53 $0.00 $0.00 $0.00 $0.00 $0.86 CFPS 5 yr Running
OPM 8.96% 1.99% 3.69% 5.11% 6.63% 8.67% 2.53% 4.61% 8.40% 8.18% 6.52% 7.46% 274.63% <-Total Growth 10 OPM
Increase 122.03% -77.78% 85.37% 38.39% 29.78% 30.79% -70.88% 82.47% 82.28% -2.57% -20.34% 14.45% Should increase  or be stable.
Diff from Ave 36.3% -69.7% -43.9% -22.3% 0.8% 31.9% -61.6% -29.9% 27.8% 24.5% -0.8% 13.5% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 6.58% 5 Yrs 7.46% should be  zero, it is a   check on calculations
Current Assets $92.33 $107.66 $121.95 $134.82 $116.35 $120.29 $137.41 $144.19 $146.13 $146.76 $150.87 $160.57 $159.78 Liquidity ratio of 1.5 and up, best
Current Liabilities $65.57 $82.34 $95.35 $105.62 $86.38 $92.02 $102.54 $102.52 $101.56 $77.78 $79.20 $81.74 $78.11 1.38 <-Median-> 10 Ratio
Liquidity 1.41 1.31 1.28 1.28 1.35 1.31 1.34 1.41 1.44 1.89 1.90 1.96 2.05 1.89 <-Median-> 5 Ratio
Liq. with CF aft div 1.65 1.32 1.32 1.36 1.49 1.51 1.36 1.49 1.63 2.14 2.10 2.19 2.29 2.10 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.97 1.18 1.15 1.11 1.40 1.39 1.25 1.34 1.47 1.93 1.86 1.75 2.29 1.75 <-Median-> 5 Ratio
Assets $222.09 $238.96 $259.74 $293.51 $263.72 $266.69 $285.55 $296.52 $301.02 $301.51 $308.31 $327.48 $328.48 Debt Ratio of 1.5 and up, best
Liabilities $132.51 $143.43 $157.06 $196.72 $150.05 $152.02 $165.00 $167.11 $163.01 $154.14 $150.57 $150.16 $145.87 1.77 <-Median-> 10 Ratio
Debt Ratio 1.68 1.67 1.65 1.49 1.76 1.75 1.73 1.77 1.85 1.96 2.05 2.18 2.25 1.96 <-Median-> 5 Ratio
Book Value $89.6 $95.5 $102.7 $96.8 $113.7 $114.7 $120.6 $129.4 $138.0 $147.4 $157.7 $177.3 $182.6 $182.6 $182.6 85.63% <-Total Growth 10 Book Value
Book Value per share $2.01 $2.14 $2.30 $2.17 $2.54 $2.67 $2.81 $3.02 $3.22 $3.44 $3.70 $4.16 $4.29 $4.29 $4.29 94.71% <-Total Growth 10 Book Value per Share
Change 3.39% 6.63% 7.49% -5.74% 17.43% 5.08% 5.13% 7.34% 6.64% 6.78% 7.79% 12.41% 2.98% 0.00% 0.00% 82.67% P/B Ratio Current/10 Year Median
5 Yr Running Average 5.29% 5.90% 6.25% 3.49% 5.84% 6.18% 5.88% 5.85% 8.33% 6.20% 6.74% 8.20% 7.32% 5.99% 4.64% 38.83% <-Total Growth 10 Book Value
P/B Ratio (Median) 1.53 1.65 1.45 1.42 1.01 1.07 1.16 1.14 1.33 1.43 2.02 2.55 2.57 1.36 P/BV Ratio Historical Median
P/B Ratio (Close) 1.48 1.75 1.33 1.02 1.07 1.15 1.21 1.24 1.40 1.57 2.65 2.71 2.51 2.51 2.51 6.89% <-IRR #YR-> 10 Book Value 87.14%
Change -4.35% 18.01% -23.58% -23.78% 4.99% 8.01% 4.79% 2.85% 12.52% 12.10% 69.07% 2.13% -7.21% 0.00% 0.00% 8.17% <-IRR #YR-> 5 Book Value 142.01%
Leverage (A/BK) 2.48 2.50 2.53 3.03 2.32 2.33 2.37 2.29 2.18 2.05 1.95 1.85 1.80 2.31 <-Median-> 10 A/BV
Debt/Equity Ratio 1.48 1.50 1.53 2.03 1.32 1.33 1.37 1.29 1.18 1.05 0.95 0.85 0.80 1.31 <-Median-> 10 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.38 5 yr Med 1.43 82.67% Diff M/C 2.01 Historical 25 A/BV
-$2.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.16
-$2.81 $0.00 $0.00 $0.00 $0.00 $4.16
$26.0 <-12 mths -1.38%
Comprehensive Income $6.05 $9.47 $11.38 -$0.13 $21.66 $10.99 $11.26 $13.86 $13.87 $15.20 $18.86 $26.34 178.11% <-Total Growth 10 Comprehensive Income
Increase 56.46% 20.15% -101.10% 17429% -49.26% 2.49% 23.06% 0.02% 9.64% 24.08% 39.67% 23.06% <-Median-> 5 Comprehensive Income
5 Yr Running Average $9.69 $10.68 $11.03 $11.53 $14.33 $13.04 $14.61 $17.63 10.77% <-IRR #YR-> 10 Comprehensive Income 178.11%
ROE 6.8% 9.9% 11.1% -0.1% 19.1% 9.6% 9.3% 10.7% 10.0% 10.3% 12.0% 14.9% 18.52% <-IRR #YR-> 5 Comprehensive Income 133.87%
5Yr Median 9.9% 9.9% 9.6% 9.6% 10.0% 10.0% 10.3% 10.7% 8.93% <-IRR #YR-> 7 5 Yr Running Average #DIV/0!
% Difference from NI 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -13.4% -6.1% -1.1% -3.6% -1.8% 0.0% 9.82% <-IRR #YR-> 5 5 Yr Running Average 59.74%
Median Values Diff 5, 10 yr -0.6% -1.8% 10.7% <-Median-> 5 Return on Equity
-$9.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $26.3
-$11.3 $0.0 $0.0 $0.0 $0.0 $26.3
-$9.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $17.6
-$11.0 $0.0 $0.0 $0.0 $0.0 $17.6
Current Liability Coverage Ratio 0.20 0.21 0.19 0.18 0.18 0.34 0.32 0.32 0.31 0.45 0.51 0.54   CFO / Current Liabilities
5 year Median 0.29 0.29 0.21 0.20 0.19 0.19 0.19 0.32 0.32 0.32 0.32 0.45 0.45 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 6.03% 7.29% 6.86% 6.52% 5.89% 11.81% 11.31% 10.92% 10.60% 11.67% 13.19% 13.49% CFO / Total Assets
5 year Median 8.87% 8.87% 7.29% 6.86% 6.52% 6.86% 6.86% 10.92% 10.92% 11.31% 11.31% 11.67% 11.7% <-Median-> 5 Return on Assets 
Return on Assets ROA 2.7% 4.0% 4.4% 0.0% 8.2% 4.1% 4.6% 5.0% 4.7% 5.2% 6.2% 8.0% Net  Income/Assets Return on Assets
5Yr Median 5.2% 5.2% 4.4% 4.0% 4.0% 4.1% 4.4% 4.6% 4.7% 4.7% 5.0% 5.2% 4.8% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 6.8% 9.9% 11.1% -0.1% 19.1% 9.6% 10.8% 11.4% 10.2% 10.7% 12.2% 14.9% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 9.6% 9.8% 9.9% 9.8% 9.9% 9.9% 10.8% 10.8% 10.8% 10.7% 10.8% 11.4% 10.9% <-Median-> 10 Return on Equity
$26.0 <-12 mths -1.45%
Net Income Total for Classes A & B $6.05 $9.47 $11.38 -$0.13 $21.7 $11.0 $13.0 $14.8 $14.0 $15.8 $19.2 $26.4 178.19% <-Total Growth 10 Net Income
Increase -28.50% 56.46% 20.15% -101.10% -17429% -49.26% 18.30% 13.52% -5.00% 12.41% 21.81% 37.25% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $7.3 $8.1 $9.0 $7.0 $9.7 $10.7 $11.4 $12.1 $14.9 $13.7 $15.3 $18.0 10.77% <-IRR #YR-> 10 Net Income
Operating Cash Flow $18.98 $4.55 $8.76 $13.70 $17.45 $23.02 $6.99 $13.33 $25.02 $25.84 $21.79 $25.56 15.18% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$45.50 -$9.35 -$14.21 -$24.11 -$5.84 -$7.53 -$9.24 -$11.42 -$11.17 -$8.83 -$10.38 -$20.48 8.33% <-IRR #YR-> 10 5 Yr Running Average
Total Accruals $32.57 $14.27 $16.84 $10.28 $10.05 -$4.50 $15.25 $12.85 $0.17 -$1.25 $7.79 $21.27 9.62% <-IRR #YR-> 5 5 Yr Running Average
Total Assets $222.09 $238.96 $259.74 $293.51 $263.72 $266.69 $285.55 $296.52 $301.02 $301.51 $308.31 $327.48 Balance Sheet Assets
Accruals Ratio 14.67% 5.97% 6.48% 3.50% 3.81% -1.69% 5.34% 4.33% 0.06% -0.41% 2.53% 6.49% 2.53% <-Median-> 5 Ratio
EPS/CF Ratio 0.46 0.56 0.65 -0.01 1.43 0.35 0.41 0.47 0.45 0.46 0.48 0.62 0.46 <-Median-> 10 EPS/CF Ratio
-$9.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $26.4
-$13.0 $0.0 $0.0 $0.0 $0.0 $26.4
-$8.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $18.0
-$11.4 $0.0 $0.0 $0.0 $0.0 $18.0
Chge in Close -1.11% 25.84% -17.86% -28.15% 23.30% 13.50% 10.16% 10.40% 20.00% 19.70% 82.24% 14.80% -4.44% -4.44% 0.00% Count 23 Years of data
up/down/neutral down down down down down Down Count 9 39.13%
Any Predictions? Yes Yes Yes % right Count 4 44.44%
Financial Cash Flow $25.52 $4.80 $5.46 $10.40 -$33.43 -$15.49 $2.25 -$1.91 -$13.85 -$17.01 -$11.41 -$5.08 C F Statement  Financial Cash Flow
Total Accruals $7.05 $9.47 $11.38 -$0.13 $43.48 $10.99 $13.00 $14.76 $14.02 $15.76 $19.20 $26.35 Accruals
Accruals Ratio 3.18% 3.96% 4.38% -0.04% 16.49% 4.12% 4.55% 4.98% 4.66% 5.23% 6.23% 8.05% 5.23% <-Median-> 5 Ratio
Cash Yes--> $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Cash Yes = 0
Cash per Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 5 % of Stock Price
Notes:
August 26m, 2017.  There were no estimates last year.
August 27, 2015.  There were no estimates last year.
August 21, 2015.  There were no estimaes last year.
August 24, 2014.  There were no estimaes last year.
July 5, 2013.  Last estimates were for 2013 and 2014 of $1.05 for earnings.
October 28, 2012.  There were no last Estimates.
Sep 24, 2011.  When I last looked at this stock I got earnings of $.69 for March 2011.  There are no analysts following this stock.
Earnings for March 2011 was $1.49 or $21.7M, but earnings for continuing operations was just $.66 or $9.526  Sites are using that for continuing operations.
Oct 10, 2009, When I look at this stock in Apr 2009, I got 2009 earnings estimates of $.29, but they came in at -$.01
April 2009 AR2008. What concerns me is the lack of progress in Cash Flow.  Cash Flow is all over the place on this company.  It has provided support for the Book Value, but Book Value has only increase
 by just over 6% a year.  Not Great.  If it had been increasing at a higher rate it would be better.  The concern on Cash Flow remains as it does not improve re 5 year averages.
Formerly Andres Wines Ltd
They give earnings separately for A & B shares?
Sector:
Consumer Staple, Consumer
What should this stock accomplish?
Would I buy this company and Why.
Yes, it is a dividend growth company, although it does not consistently raise dividends.
Shareholders have done fine over time.
Why am I following this stock. 
This stock was on Mike Higgs' dividend growth stock list. I owned this stock as Andres Wines Ltd between 1996 and 2000.
Dividends
Dividends are paid quarterly in Cycle 1 of April, July, October and January.  Dividends are declared for shareholders of record of one month and paid in the following month.
For example, the dividend declared on June 4, 2014 was for shareholders of record of June 30, 2014 and was paid on July 4, 2014.
Class A Shares, non-voting 
Class B Shares, voting
How they make their money.
Andrew Peller Limited is a leading producer and marketer of quality wines in Canada. With wineries in British Columbia, Ontario and Nova Scotia, the Company markets wines produced
from grapes grown in Ontario’s Niagara Peninsula, British Columbia’s Okanagan and Similkameen Valleys and vineyards around the world.  They also market craft beer under 
the Granville Island brand.  The Company produces and markets consumer-made wine kit products through Winexpert and Vineco International Products. The Company’s 
products are sold predominantly in Canada.  Class A shares are non-voting.
Kernaghan, Edward James - indirectly owns 336,000 of B shares of which there are just over 3M.
Peller, Joseph Andrew - indirectly owns almost 2M Class B shares of which there are just over 3M.
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.
Updated for 2017 Split updated  updated  updated  updated  updated  updated  updated  updated  updated  updated 
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Oct 28 2012 Jul 5 2013 Aug 26 2014 Aug 21 2015 Aug 27 2016 Aug 26 2017
Peller, John Edward 3.796 8.85% 3.796 8.85% 4.380 10.28% 5.831 17.36% 8.151 24.27% A Became chairman 2016?
CEO - Shares - Amount $17.080 $20.446 $42.992 $65.716 $87.783 A
Class B 0.000 0.00% 5.994 66.51% 5.994 66.51% B
Shares - Amount $0.00 $67.55 $64.56 B
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Athaide, Brian D. 0.000 0.00% 0.005 0.01% 0.009 0.02% No information in 2015
CFO - Shares - Amount $0.000 $0.054 $0.094
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Patchet, Peter Bruce 0.083 0.19% 0.090 0.21% Ceased to be an insider
CFO - Shares - Amount $0.374 $0.483 on January 5, 2015
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Berti, Gregory John 0.078 0.18% 0.091 0.21% 0.097 0.23% 0.102 0.24% 0.095 0.22% VP
Officer - Shares - Amount $0.349 $0.489 $0.948 $1.146 $1.026
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Powell, Randy Alan 0.014 0.03% 0.025 0.06% Not listed dicrector in 2017
Officer - Shares - Amount $0.152 $0.264 Listed as President
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Bristow, Anthony Mark 0.161 0.38% 0.130 0.31% COO
Officer - Shares - Amount $1.577 $1.469 Not listed as COO 2017
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Cosens, Mark William 0.000 0.00% 0.000 0.00% 0.002 0.00% 0.003 0.01%
Director - Shares - Amount $0.000 $0.000 $0.017 $0.027
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000
Peller, Joseph A. 5.255 15.51% 5.259 15.52% 4.675 13.92% A Ceased to be insider Mar '16
Chairman - Class A. $23.648 $28.330 $45.896 A See CEO
Class B 5.998 66.56% 5.994 66.51% 5.998 66.56% B
Shares - Amount $26.992 $32.288 $58.88 B
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Peller, D. James 4.371 13.02% 3.771 11.23% A
10% Holder - Class A. $49.263 $40.616 A
Class B 5.994 66.51% 5.994 66.51% B
Shares - Amount $67.55 $64.56 B
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Peller, Jeffrey Mark 4.371 13.02% 3.771 11.23% A
10% Holder - Class A. $49.263 $40.616 A
Class B 5.994 66.51% 5.994 66.51% B
Shares - Amount $67.55 $64.56 B
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Kernaghan, Edward James 4.817 14.22% 4.537 13.39% 4.385 13.06% 1.394 4.15% A Not found
10% Holder - Class A. $21.678 $24.440 $43.050 $15.712 A
Class B 1.008 11.18% 1.022 11.34% 0.988 10.97% 0.900 9.99% B
Shares - Amount $4.536 $5.507 $9.70 $10.14 B
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Total Class A 14.825 48.13% 15.824 47.02%
Total Class B 17.982 209.52% 17.982 199.54% Showing too much Class B?
showing 3 way split soon?
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Yes 0
due to SO $0.000 $0.000 $0.000 $0.000
Book Value $0.000 $0.000 $0.000 $0.000
Insider Buying -$0.006 -$0.013 -$0.159
Insider Selling $0.029 $0.301 $0.057
Net Insider Selling $0.125 $0.024 $0.288 -$0.102
% of Market Cap 0.05% 0.01% 0.06% -0.02%
Directors 10 13 13 11 8
Women 1 10% 1 8% 1 8% 1 9% 1 13%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
3 0.29% 3 0.30% 3 0.72% 8 2.83% 11 8.83%
Institutions - 3 0.097 0.23% 0.101 0.24% 0.244 0.57% 0.950 2.83% 2.964 8.83% Class A only
Holding .72% 0.004 3.86% 0.004 3.45% 0.000 0.00% 0.098 11.50% 0.031 1.05%
On Aug 26 2014 0.101 0.104 0.244 0.852 2.933
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock