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/
Artis REIT TSX: AX.UN OTC: ARESF www.artisreit.com Fiscal Yr: Dec 31 Q1 2017
Year 12/31/05 12/31/06 12/31/07 12/30/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/30/16 12/30/17 12/30/18 12/30/19 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$549.7 <-12 mths 0.10%
Revenue* $9.644 $53.5 $99.3 $143.0 $136.9 $191.6 $290.5 $372.5 $463.4 $500.6 $535.6 $549.2 $545 $562 926.03% <-Total Growth 10 Revenue
Increase 1651.33% 454.99% 85.45% 44.04% -4.28% 39.98% 51.66% 28.21% 24.42% 8.01% 7.00% 2.54% -0.76% 3.12% 26.22% <-IRR #YR-> 10 Revenue
5 year Running Average $61.2 $88.5 $124.8 $172.2 $226.9 $291.0 $363.7 $432.5 $484.2 $518.7 $538.5 13.58% <-IRR #YR-> 5 Revenue
Revenue per Share $1.21 $3.52 $3.19 $4.43 $3.65 $2.54 $3.27 $3.24 $3.65 $3.67 $3.86 $3.65 $3.62 $3.73 27.49% <-IRR #YR-> 7 5 yr Running Average
Increase 137.80% 190.27% -9.41% 38.92% -17.59% -30.41% 28.80% -0.82% 12.60% 0.61% 5.01% -5.29% -0.92% 3.12% 22.97% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average $2.57 $3.20 $3.46 $3.41 $3.42 $3.27 $3.27 $3.54 $3.62 $3.69 $3.71 0.38% <-IRR #YR-> 10 Revenue per Share
P/S (Price/Sales) Med 9.35 4.34 5.22 2.46 2.33 4.88 3.96 4.84 4.15 4.11 3.58 3.36 2.25% <-IRR #YR-> 5 Revenue per Share
P/S (Price/Sales) Close 11.14 4.65 4.73 1.66 3.12 5.20 4.28 4.82 4.07 3.86 3.32 3.48 3.64 3.53 1.77% <-IRR #YR-> 7 5 yr Running Average
*Revenue in M CDN $ P/S Med 10 yr 4.03 5 yr 4.11 -9.73% Diff M/C 1.16% <-IRR #YR-> 5 5 yr Running Average
-$53.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $549.2
-$290.5 $0.0 $0.0 $0.0 $0.0 $549.2
-$88.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $484.2
-$172.2 $0.0 $0.0 $0.0 $0.0 $484.2
-$3.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.65
-$3.27 $0.00 $0.00 $0.00 $0.00 $3.65
$1.17 <-12 mths -4.10%
AFFO $1.03 $1.25 $1.17 $1.28 $1.24 $1.31 $1.22 18.45% <-Total Growth 6 AFFO Basic
AFFO* Diluted $1.01 $1.23 $1.15 $1.26 $1.23 $1.30 $1.22 $1.17 $1.26 20.79% <-Total Growth 6 AFFO Diluted
Increase -6.50% 9.57% -2.38% 5.69% -6.15% -4.10% 7.69% 3.20% <-IRR #YR-> 6 AFFO
AFFO Yield 8.8% 7.4% 8.5% 8.7% 10.2% 9.6% 8.9% 9.6% -0.16% <-IRR #YR-> 5 AFFO
5 year Running Average $1.18 $1.23 $1.23 $1.24 $1.24 2.35% <-IRR #YR-> 2 5 yr Running Average
Payout Ratio 106.93% 87.80% 93.91% 85.71% 87.80% 83.08% 88.52% 92.31% 85.71% 2.35% <-IRR #YR-> 2 5 yr Running Average
5 year Running Average 91.84% 87.52% 87.66% 87.38% 87.38% 0.88 <-Median-> 3 Payout 5 yr Running Average
Price/AFFO Median 10.52 13.66 12.03 12.27 10.63 10.07 11.05 0.00 11.33 <-Median-> 6 P/AFFO Med
Price/AFFO High 11.75 14.96 13.37 13.30 12.14 11.23 11.74 0.00 12.72 <-Median-> 6 P/AFFO Low
Price/AFFO Low 9.29 12.36 10.68 11.24 9.12 8.92 10.36 0.00 9.99 <-Median-> 6 P/AFFO High
Price/AFFO Close 11.37 13.60 11.79 11.53 9.85 10.41 11.26 10.46 11.45 <-Median-> 6 P/AFFO Close
Trailing P/AFFO Close 13.85 12.72 12.92 11.25 10.41 9.77 10.80 11.26 11.98 <-Median-> 6 Trailing P/AFFO Close
* Funds From Operations DPR 10 Yrs 87.80% 5 Yrs†† 87.80% P/CF 5 Yrs†† in order 12.03 13.30 10.68 11.53 -6.34% Diff M/C -0.55% Diff M/C 10 DPR 75% to 95% best
-$1.01 $0.00 $0.00 $0.00 $0.00 $0.00 $1.22
-$1.23 $0.00 $0.00 $0.00 $0.00 $1.22
-$1.18 $0.00 $1.23
-$1.18 $0.00 $1.23
$1.48 <-12 mths -1.33%
FFO* $1.15 $1.33 $1.50 $1.46 $1.53 $1.51 31.30% <-Total Growth 5 FFO Basic
FFO* Diluted $0.59 $1.16 $1.41 $1.65 $1.53 $1.20 $1.13 $1.30 $1.46 $1.42 $1.49 $1.50 $1.47 $1.55 6.38% <-Total Growth 10 FFO Diluted
Increase 96.61% 21.55% 17.02% -7.27% -21.57% -6% 15.04% 12.31% -2.74% 4.93% 0.67% -2.00% 5.44% 2.60% <-IRR #YR-> 10 FFO
FFO Yield 4.4% 7.1% 9.4% 22.4% 13.4% 9.1% 8.1% 8.3% 9.8% 10.0% 11.6% 11.8% 11.2% 11.8% 5.83% <-IRR #YR-> 5 FFO
5 year Running Average $1.27 $1.39 $1.38 $1.36 $1.32 $1.30 $1.36 $1.43 $1.47 $1.49 1.77% <-IRR #YR-> 7 5 yr Running Average
Payout Ratio 126.44% 90.52% 74.47% 64.70% 70.59% 90.00% 95.58% 83.08% 73.97% 76.06% 72.48% 72.00% 73.47% 69.68% 0.71% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average 85.17% 77.70% 78.03% 79.30% 81.57% 82.95% 79.41% 75.31% 73.57% 72.68% 0.79 <-Median-> 8 Payout 5 yr Running Average
Price/FFO Median 19.19 13.17 11.78 6.58 5.54 10.32 11.45 12.08 10.38 10.63 9.27 8.19 8.79 0.00 10.35 <-Median-> 10 P/FFO Med
Price/FFO High 29.24 14.09 12.94 10.29 7.52 11.67 12.79 13.23 11.54 11.52 10.59 9.13 9.34 0.00 11.53 <-Median-> 10 P/FFO Low
Price/FFO Low 9.15 12.24 10.62 2.88 3.57 8.98 10.12 10.93 9.22 9.74 7.95 7.25 8.24 0.00 9.10 <-Median-> 10 P/FFO High
Price/FFO Close 22.88 14.09 10.68 4.46 7.44 11.01 12.38 12.03 10.18 9.99 8.59 8.47 8.97 8.50 10.08 <-Median-> 10 P/FFO Close
Trailing P/FFO Close 27.71 12.98 5.22 6.90 8.63 11.66 13.84 11.43 9.71 9.01 8.52 8.79 8.97 9.36 <-Median-> 10 Trailing P/FFO Close
* Funds From Operations DPR 10 Yrs 74.22% 5 Yrs†† 73.97% P/CF 5 Yrs†† in order 10.38 11.52 9.22 9.99 -13.62% Diff M/C -13.38% Diff M/C 10 DPR 75% to 95% best
-$1.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.50
-$1.13 $0.00 $0.00 $0.00 $0.00 $1.50
-$1.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.43
-$1.38 $0.00 $0.00 $0.00 $0.00 $1.43
$0.91 <-12 mths 35.82%
Pre-Consolidation '06 -$0.05
EPS Basic -$0.75 -$0.94 $0.25 -$0.21 -$0.27 -$0.07 $4.02 $3.21 $1.45 $1.36 -$1.41 $0.67 171.28% <-Total Growth 10 EPS Basic
Pre-Consolidation '06 -$0.05
EPS Diluted* -$0.75 -$0.94 $0.24 -$0.21 -$0.27 -$0.07 $3.60 $3.14 $1.14 $1.33 -$1.41 $0.67 $0.91 <-12 mths 171.28% <-Total Growth 10 EPS Diluted
Increase 150.00% 25.33% -125.53% -188% 28.57% -74.07% -5243% -12.78% -63.69% 16.67% -206.02% -147.52% 35.82% <-12 mths #NUM! <-IRR #YR-> 10 Earnings per Share
Earnings Yield -5.6% -5.7% 1.6% -2.9% -2.4% -0.5% 25.7% 20.1% 7.7% 9.4% -11.0% 5.3% 6.9% <-12 mths -28.56% <-IRR #YR-> 5 Earnings per Share
5 year Running Average -$0.45 -$0.39 -$0.39 -$0.25 $0.66 $1.24 $1.51 $1.83 $1.56 $0.97 $0.53 <-12 mths #NUM! <-IRR #YR-> 9 5 yr Running Average
10 year Running Average $0.39 $0.56 $0.72 $0.66 $0.82 $0.88 <-12 mths 8.16% <-IRR #YR-> 5 5 yr Running Average
* Diluted ESP per share E/P 10 Yrs 3.43% 5Yrs 7.67%
$0.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.67
-$3.60 $0.00 $0.00 $0.00 $0.00 $0.67
$0.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.97
-$0.66 $0.00 $0.00 $0.00 $0.00 $0.97
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 <-Median-> 10 Special Dividends
Dividend* $0.75 $1.05 $1.05 $1.07 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 2.86% <-Total Growth 10 Dividends
Increase 40.75% 0.00% 1.67% 1.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Increase
Dividends 5 Yr Running $1.00 $1.07 $1.07 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 1.36% <-Total Growth 7 Dividends 5 Yr Running
Yield H/L Price 6.59% 6.87% 6.32% 9.83% 12.74% 8.72% 8.35% 6.88% 7.13% 7.15% 7.82% 8.79% 8.36% 8.08% <-Median-> 10 Yield H/L Price
Yield on HighPrice 4.32% 6.42% 5.75% 6.29% 9.39% 7.71% 7.47% 6.28% 6.41% 6.60% 6.84% 7.88% 7.87% 6.72% <-Median-> 10 Yield on HighPrice
Yield on Low Price 13.81% 7.39% 7.01% 22.47% 19.78% 10.03% 9.45% 7.60% 8.02% 7.81% 9.11% 9.93% 8.91% 9.28% <-Median-> 10 Yield on Low Price
Yield on Close Price 5.53% 6.42% 6.97% 14.50% 9.49% 8.18% 7.72% 6.91% 7.27% 7.62% 8.44% 8.50% 8.19% 8.19% 8.19% 7.95% <-Median-> 10 Yield on Close Price
Payout Ratio EPS -99.47% -112% 437.50% -508% -400.00% -1543% 30.00% 34.39% 94.74% 81.20% -76.60% 161.19% 118.68% #VALUE! #DIV/0! 32.20% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running -258.73% -426.20% 162.84% 87.04% 71.62% 59.08% 69.23% 110.88% 204.55% #VALUE! #DIV/0! 70.42% <-Median-> 8 DPR EPS 5 Yr Running
Payout Ratio CFPS 126.18% 117.33% 114.45% 92.78% 98.57% 115.46% 125.48% 91.29% 70.48% 71.90% 67.98% 64.47% 67.49% #VALUE! #DIV/0! 92.03% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 107.39% 106.68% 108.02% 103.10% 96.30% 89.80% 81.00% 72.18% 68.37% #VALUE! #DIV/0! 99.70% <-Median-> 8 DPR CF 5 Yr Running
Payout Ratio CFPS WC 354.93% 137.78% 123.74% 87.61% 101.03% 150.33% 129.95% 101.75% 70.89% 73.21% 68.04% 69.83% 67.49% #VALUE! #DIV/0! 94.32% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 121.55% 115.40% 114.34% 109.98% 103.78% 96.26% 83.35% 75.06% 69.83% #VALUE! #DIV/0! 106.88% <-Median-> 8 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 7.15% 7.62% 5 Yr Med Payout 81.20% 70.48% 70.89% 0.28% <-IRR #YR-> 10 Dividends
* Dividends per share 5 Yr Med and Cur. 14.53% 7.59% Last Div Inc ---> $0.09 $0.09 0.0% 0.00% <-IRR #YR-> 5 Dividends
-$1.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.08
-$1.08 $0.00 $0.00 $0.00 $0.00 $1.08
Historical Dividends Historical High Div 21.67% Low Div 4.75% Ave Div 13.21% Med Div 7.49% Close Div 7.67% Historical Dividends
High/Ave/Median Values Curr diff Exp. -62.19% ††† 72.51% Exp. -37.97% Cheap 9.40% Cheap 6.86% High/Ave/Median
Future Dividend Yield Div Yd 8.19% earning in 5.00 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yd 9.05% earning in 10.00 Years at IRR of 1.00% Div Inc. 10.46% Future Dividend Yield
Future Dividend Yield Div Yd 9.51% earning in 15.00 Years at IRR of 1.00% Div Inc. 16.10% Future Dividend Yield
Cost cover if held 5 years 105.68% 47.04% 35.07% 32.43% 49.70% 63.68% 43.60% 41.73% 34.38% 35.63% 35.77% 45.32% <-Median-> 8 Paid Median Price
Cost cover if held 10 years 219.97% 94.72% 70.43% 64.93% 99.40% 127.36% 94.72% <-Median-> 3 Paid Median Price
Cost cover if held 15 years 3.3425397 #NUM! <-Median-> 0 Paid Median Price
Cost cover if held 20 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Cost cover if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Yield if held 5 yrs 22.86% 9.54% 7.07% 6.50% 9.94% 12.74% 8.72% 8.35% 6.88% 7.13% 7.15% 9.13% <-Median-> 8 Paid Median Price
Yield if held 10 yrs 22.86% 9.54% 7.07% 6.50% 9.94% 12.74% 9.54% <-Median-> 3 Paid Median Price
Yield if held 15 yrs 22.86% #NUM! <-Median-> 0 Paid Median Price
Yield if held 20 yrs #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Yield if held 25 yrs #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Graham No. $6.86 $7.24 $8.17 $7.75 $7.21 $7.18 $34.02 $34.16 $20.89 $22.97 $21.98 $15.19 $17.77 #VALUE! $0.00 109.83% <-Total Growth 10 Graham Price
Increase 38.21% 5.55% 12.89% -5.21% -6.98% -0.43% 374.09% 0.43% -38.87% 9.99% -4.31% -30.88% 16.98% #VALUE! #VALUE! -2.37% <-Median-> 10 Graham Price
Price/GP Ratio Med 1.65 2.11 2.03 1.40 1.18 1.73 0.38 0.46 0.73 0.66 0.63 0.81 0.73 0.77 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 2.51 2.26 2.23 2.19 1.60 1.95 0.42 0.50 0.81 0.71 0.72 0.90 0.77 0.85 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.79 1.96 1.83 0.61 0.76 1.50 0.34 0.42 0.64 0.60 0.54 0.72 0.68 0.63 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.97 2.26 1.84 0.95 1.58 1.84 0.41 0.46 0.71 0.62 0.58 0.84 0.74 #VALUE! #DIV/0! 0.77 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 96.80% 125.81% 84.25% -5.01% 57.90% 84.09% -58.88% -54.22% -28.85% -38.27% -41.77% -16.41% -25.84% #VALUE! #DIV/0! -22.63% <-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 Month, Year
Price Close $13.50 $16.35 $15.06 $7.36 $11.38 $13.21 $13.99 $15.64 $14.86 $14.18 $12.80 $12.70 $13.18 $13.18 $13.18 -22.32% <-Total Growth 10 Stock Price
Increase 119.51% 21.11% -7.89% -51.13% 54.62% 16.08% 5.90% 11.79% -4.99% -4.58% -9.73% -0.78% 3.78% 0.00% 0.00% -2.49% <-IRR #YR-> 10 Stock Price
P/E -18.00 -17.39 62.75 -35.05 -42.15 -188.71 3.89 4.98 13.04 10.66 -9.08 18.96 14.48 #VALUE! #DIV/0! -1.92% <-IRR #YR-> 5 Stock Price
Trailing P/E -45.00 -21.80 -16.02 30.67 -54.19 -48.93 -199.86 4.34 4.73 12.44 9.62 -9.01 19.67 14.48 #VALUE! 4.78% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.per yr 7.28% 8.00% % Tot Ret 152.18% 131.48% Price Inc -4.58% P/E: 4.43 10.66 6.09% <-IRR #YR-> 5 Price & Dividend
-$16.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.70
-$13.99 $0.00 $0.00 $0.00 $0.00 $12.70
-$16.35 $1.05 $1.07 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $13.78
-$13.99 $1.08 $1.08 $1.08 $1.08 $13.78
Price H/L Median $11.33 $15.28 $16.62 $10.87 $8.48 $12.39 $12.94 $15.71 $15.16 $15.10 $13.82 $12.29 $12.93 -19.54% <-Total Growth 10 Stock Price
Increase 139.68% 34.88% 8.77% -34.61% -21.95% 46.05% 4.48% 21.37% -3.50% -0.40% -8.48% -11.04% 5.17% -2.15% <-IRR #YR-> 10 Stock Price
P/E -15.10 -16.25 69.23 -51.74 -31.41 -176.93 3.59 5.00 13.29 11.35 -9.80 18.34 14.20 -1.03% <-IRR #YR-> 5 Stock Price
Trailing P/E -37.75 -20.37 -17.68 45.27 -40.38 -45.87 -184.86 4.36 4.83 13.24 10.39 -8.72 19.29 5.52% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave -36.60 -27.72 -21.97 -49.54 19.67 12.69 10.05 8.26 8.86 12.62 24.48 7.48% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 40.06 27.16 20.94 21.09 15.06 14.64 -9.80 <-Median-> Historical Median
Median 10, 5 Yrs D.per yr 7.67% 8.51% % Tot Ret 138.97% 113.71% T P/E 4.83 P/E: 4.30 11.35 Count 13 Years of data
-$15.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.29
-$12.94 $0.00 $0.00 $0.00 $0.00 $12.29
-$15.28 $1.05 $1.07 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $1.08 $13.37
-$12.94 $1.08 $1.08 $1.08 $1.08 $13.37
High Months Oct Dec Sep May Dec Sep May Jul Apr May Jan Jul Apr
Price High $17.25 $16.35 $18.25 $16.98 $11.50 $14.00 $14.45 $17.20 $16.85 $16.36 $15.78 $13.70 $13.73 -16.21% <-Total Growth 10 Stock Price
Increase 180.49% -5.22% 11.62% -6.96% -32.27% 21.74% 3.21% 19.03% -2.03% -2.91% -3.55% -13.18% 0.22% -1.75% <-IRR #YR-> 10 Stock Price
P/E -23.00 -17.39 76.04 -80.86 -42.59 -200.00 4.01 5.48 14.78 12.30 -11.19 20.45 15.09 -1.06% <-IRR #YR-> 5 Stock Price
Trailing P/E -57.50 -21.80 -19.41 70.75 -54.76 -51.85 -206.43 4.78 5.37 14.35 11.86 -9.72 20.49 -11.19 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -2.91% P/E: 4.75 12.30 15.91 P/E Ratio Historical High
-$16.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.70
-$14.45 $0.00 $0.00 $0.00 $0.00 $13.70
Low Months Mar Jan Dec Dec Feb Jul Jul Jan Sep Dec Dec Jan Feb
Price Low $5.40 $14.20 $14.98 $4.75 $5.46 $10.77 $11.43 $14.21 $13.46 $13.83 $11.85 $10.88 $12.12 -23.38% <-Total Growth 10 Stock Price
Increase 63.64% 162.96% 5.49% -68.29% 14.95% 97.25% 6.13% 24.32% -5.28% 2.75% -14.32% -8.19% 11.40% -2.63% <-IRR #YR-> 10 Stock Price
P/E -7.20 -15.11 62.42 -22.62 -20.22 -153.86 3.18 4.53 11.81 10.40 -8.40 16.24 13.32 -0.98% <-IRR #YR-> 5 Stock Price
Trailing P/E -18.00 -18.93 -15.94 19.79 -26.00 -39.89 -163.29 3.95 4.29 12.13 8.91 -7.72 18.09 -7.20 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -5.28% P/E: 3.85 10.40 -20.70 P/E Ratio Historical Low
-$14.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.88
Long Term Debt $613.00 $676.37 $612 676.369 $1,567 $2,074 $2,288 $1,870 $2,201 $2,153 $2,087 Debt
Change 10.34% -9.48% 10.47% 131.74% 32.30% 10.32% -18.25% 17.71% -2.19% -3.06% 10.34% <-Median-> 9 Change
Ratio to Market Cap 1.31 2.84 1.43 0.68 1.26 1.15 1.21 0.97 1.24 1.13 1.05 1.23 <-Median-> 10 Debt/Market Cap Ratio
Goodwill & Intangibles $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 Yes 0 Intangibles Goodwill
Change #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! <-Median-> 0 Change
Ratio to Market Cap 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 % of Market C.
Market Cap $107 $249 $469 $238 $427 $997 $1,243 $1,797 $1,886 $1,933 $1,777 $1,909 $1,985 $1,985 $1,985 667.27% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 3.400 11.908 25.477 32.089 33.915 57.001 92.413 115.641 133.071 143.116 137.606 145.208 15.895 1119.42% <-Total Growth 10 Diluted
Change 250.26% 113.95% 25.95% 5.69% 68.07% 62.13% 25.14% 15.07% 7.55% -3.85% 5.52% -89.05% 0.20 <-Median-> 10 Change
Basic # of Shares in Millions 3.400 11.908 24.616 32.089 33.915 57.001 79.867 105.046 122.406 132.554 137.606 144.918 150.545 1116.99% <-Total Growth 10 Basic
Change 871.36% 250.26% 106.72% 30.36% 5.69% 68.07% 40.12% 31.53% 16.53% 8.29% 3.81% 5.31% 3.88% 0.23 <-Median-> 10 Change
Difference 134.1% 27.8% 26.6% 0.7% 10.6% 32.4% 11.3% 9.4% 3.7% 2.8% 0.9% 3.7% 0.0% 0.07 <-Median-> 10 Difference
$240.9 <-12 mths -4.32%
# of Share in Millions 7.960 15.219 31.158 32.307 37.522 75.477 88.873 114.884 126.938 136.284 138.864 150.333 150.578 150.578 150.578 25.74% <-IRR #YR-> 10 Shares
Change 636.48% 91.20% 104.73% 3.69% 16.14% 101.15% 17.75% 29.27% 10.49% 7.36% 1.89% 8.26% 0.16% 0.00% 0.00% 11.09% <-IRR #YR-> 5 Shares
CF fr Op $M $4.706 $13.6 $28.6 $37.2 $41.1 $70.6 $76.5 $135.9 $194.5 $204.7 $220.6 $251.8 $240.9 <-12 mths 1748.90% <-Total Growth 10 Cash Flow
Increase 1226.46% 189.42% 109.88% 30.03% 10.61% 71.73% 8.35% 77.69% 43.10% 5.24% 7.77% 14.15% -4.32% <-12 mths Stock Iss Conv Deb, SO DRIP
5 year Running Average $16.9 $25.0 $38.2 $50.8 $72.3 $103.7 $136.4 $166.4 $201.5 $222.5 <-12 mths 1093.26% <-Total Growth 8 CF 5 Yr Running
CFPS $0.59 $0.89 $0.92 $1.15 $1.10 $0.94 $0.86 $1.18 $1.53 $1.50 $1.59 $1.68 $1.60 <-12 mths 87.18% <-Total Growth 10 Cash Flow per Share
Increase 80.11% 51.37% 2.52% 25.41% -4.77% -14.63% -7.99% 37.46% 29.51% -1.97% 5.76% 5.44% -4.47% <-12 mths 33.87% <-IRR #YR-> 10 Cash Flow
5 year Running Average $0.78 $0.93 $1.00 $0.99 $1.05 $1.12 $1.20 $1.33 $1.50 $1.58 <-12 mths 26.91% <-IRR #YR-> 5 Cash Flow
P/CF on Med Price 19.16 17.07 18.11 9.44 7.74 13.24 15.03 13.27 9.89 10.05 8.70 7.34 8.08 <-12 mths 6.47% <-IRR #YR-> 10 Cash Flow per Share
P/CF on Closing Price 22.83 18.27 16.42 6.40 10.39 14.12 16.25 13.22 9.70 9.44 8.06 7.58 8.24 <-12 mths 14.24% <-IRR #YR-> 5 Cash Flow per Share
-17.38% Diff M/C 7.03% <-IRR #YR-> 7 CFPS 5 yr Running
Excl.Working Capital CF -$3.0 -$2.0 -$2.1 $2.2 -$1.0 -$16.4 -$2.6 -$14.0 -$1.1 -$3.6 -$0.2 -$19.3 $0.0 <-12 mths 8.57% <-IRR #YR-> 5 CFPS 5 yr Running
CF fr Op $M less WC $1.7 $11.6 $26.4 $39.4 $40.1 $54.2 $73.9 $121.9 $193.4 $201.1 $220.4 $232.5 $240.9 <-12 mths 1904.74% <-Total Growth 10 Cash Flow less WC
Increase 1141.29% 593.25% 127.96% 48.89% 1.89% 35.19% 36.21% 65.09% 58.58% 3.97% 9.64% 5.48% 3.63% <-12 mths 18.23% <-IRR #YR-> 10 Cash Flow less WC
5 year Running Average $15.8 $23.8 $34.3 $46.8 $65.9 $96.7 $128.9 $162.1 $193.9 $217.7 <-12 mths 25.78% <-IRR #YR-> 5 Cash Flow less WC
CFPS Excl. WC $0.21 $0.76 $0.85 $1.22 $1.07 $0.72 $0.83 $1.06 $1.52 $1.48 $1.59 $1.55 $1.60 <-12 mths 34.91% <-IRR #YR-> 7 CF less WC 5 Yr Run
Increase 68.54% 262.57% 11.35% 43.60% -12.27% -32.79% 15.68% 27.71% 43.53% -3.16% 7.60% -2.57% 3.46% <-12 mths 32.88% <-IRR #YR-> 5 CF less WC 5 Yr Run
5 year Running Average $0.63 $0.82 $0.92 $0.94 $0.98 $1.04 $1.12 $1.30 $1.44 $1.55 <-12 mths 7.33% <-IRR #YR-> 10 CFPS - Less WC
P/CF on Med Price 53.88 20.04 19.58 8.92 7.93 17.24 15.57 14.80 9.95 10.23 8.70 7.95 8.08 <-12 mths 13.23% <-IRR #YR-> 5 CFPS - Less WC
P/CF on Closing Price 64.23 21.45 17.75 6.04 10.65 18.39 16.83 14.74 9.75 9.61 8.06 8.21 8.24 <-12 mths 8.33% <-IRR #YR-> 7 CFPS 5 yr Running
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 9.97 5 yr 9.89 P/CF Med 10 yr 10.09 5 yr 9.95 -18.37% Diff M/C 8.95% <-IRR #YR-> 5 CFPS 5 yr Running
-$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.68 Cash Flow per Share
-$0.86 $0.00 $0.00 $0.00 $0.00 $1.68 Cash Flow per Share
-$0.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.50 CFPS 5 yr Running
-$0.99 $0.00 $0.00 $0.00 $0.00 $1.50 CFPS 5 yr Running
-$11.6 $0.0 $0.0 $0.0 $0.0 -$73.9 $0.0 $0.0 $0.0 $0.0 $232.5 Cash Flow less WC
-$73.9 $0.0 $0.0 $0.0 $0.0 $232.5 Cash Flow less WC
-$23.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $193.9 CF less WC 5 Yr Run
-$46.8 $0.0 $0.0 $0.0 $0.0 $193.9 CF less WC 5 Yr Run
-$0.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.55 CFPS - Less WC
-$0.83 $0.00 $0.00 $0.00 $0.00 $1.55 CFPS - Less WC
OPM 48.80% 25.45% 28.80% 26.00% 30.04% 36.86% 26.33% 36.49% 41.97% 40.90% 41.19% 45.86% 80.20% <-Total Growth 10 OPM
Increase -24.26% -47.85% 13.17% -9.73% 15.56% 22.68% -28.56% 38.59% 15.02% -2.57% 0.72% 11.33% Should increase or be stable.
Diff from Median 33.1% -30.6% -21.5% -29.1% -18.1% 0.5% -28.2% -0.5% 14.4% 11.5% 12.3% 25.0% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 36.67% 5 Yrs 41.19% should be zero, it is a check on calculations
Current Assets $12.68 $19.35 $68.43 $27.91 $77.29 $129.28 $119.46 $141.24 $78.83 $75.97 $212.98 $205.84 $123.44 Liquidity ratio of 1.5 and up, best
Current Liabilities $5.77 $11.64 $11.73 $29.93 $18.79 $105.87 $233.62 $289.03 $369.81 $490.75 $827.33 $1,021.17 $1,025.62 0.50 <-Median-> 10 Ratio
Liquidity Ratio 2.20 1.66 5.84 0.93 4.11 1.22 0.51 0.49 0.21 0.15 0.26 0.20 0.12 0.21 <-Median-> 5 Ratio
Liq. with CF aft div 1.98 1.46 5.48 1.02 4.15 1.12 0.43 0.53 0.37 0.27 0.34 0.29 0.20 0.34 <-Median-> 5 Ratio
Liq. CF reInv+Div 0.13 0.17 0.26 0.39 2.11 0.24 0.19 0.18 0.18 0.18 0.31 0.28 0.20 0.18 <-Median-> 5 Ratio
Cash Dividend $132.21 $143.80 $148.78 $159.59
Less debt, plus CF aft cash D 0.38 0.28 0.34 0.29 0.32 <-Median-> 4 Ratio
Curr Long Term Debt $139.07 $213.00 $280.98 $393.20 $494.77 $627.84
Liquidity Less CLTD 1.26 1.86 0.89 0.78 0.64 0.52 0.78 <-Median-> 5 Ratio
Liq. with CF aft div 1.06 2.01 1.53 1.37 0.85 0.75 1.37 <-Median-> 5 Ratio
Cash Dividend 132.21 143.80 148.78 159.59
Less debt, plus CF aft cash D 1.59 1.40 0.86 0.76 1.13 <-Median-> 4 Ratio
Assets $273.3 $492.9 $1,176.4 $1,244.3 $1,190.2 $2,149.9 $3,167.6 $4,381.9 $5,042.0 $5,478.9 $5,510.3 $5,492.8 $5,405.3 Debt Ratio of 1.5 and up, best
Liabilities $203.9 $334.8 $780.8 $874.9 $829.3 $1,430.2 $1,897.8 $2,332.1 $2,557.8 $2,749.8 $2,942.6 $2,865.4 $2,756.8 1.77 <-Median-> 10 Ratio
Debt Ratio 1.34 1.47 1.51 1.42 1.44 1.50 1.67 1.88 1.97 1.99 1.87 1.92 1.96 1.92 <-Median-> 5 Ratio
Total Book Value $69.36 $158.12 $395.68 $369.39 $360.91 $719.71 $1,270 $2,050 $2,484 $2,729 $2,568 $2,627 $2,649 $2,649 $2,649 1561.63% <-Total Growth 10 Book Value
Non-Control Int. $10.37 $10.18 $10.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Preferred Equity $152 $326 $326 $326 $326 $326 Increase in preferred from Cash flow statement
Book Value $69.36 $147.75 $385.50 $359.14 $360.91 $719.71 $1,270 $1,898 $2,159 $2,403 $2,242 $2,302 $2,323 $2,323 $2,323 1457.84% <-Total Growth 10 Book Value
Book Value per Share $8.71 $9.71 $12.37 $11.12 $9.62 $9.54 $14.29 $16.52 $17.01 $17.64 $16.15 $15.31 $15.43 $15.43 $15.43 57.71% <-Total Growth 10 Book Value per Share
Change 91.03% 11.41% 27.44% -10.15% -13.48% -0.86% 49.84% 15.63% 2.93% 3.70% -8.44% -5.17% 0.75% 0.00% 0.00% -4.90% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 1.30 1.57 1.34 0.98 0.88 1.30 0.91 0.95 0.89 0.86 0.86 0.80 0.84 0.00 0.00 0.95 P/B Ratio Historical Median
P/B Ratio (Close) 1.55 1.68 1.22 0.66 1.18 1.39 0.98 0.95 0.87 0.80 0.79 0.83 0.85 0.85 0.85 4.66% <-IRR #YR-> 10 Book Value per Share
Change 14.91% 8.71% -27.72% -45.61% 78.70% 17.09% -29.32% -3.32% -7.69% -7.98% -1.41% 4.63% 3.00% 1.39% <-IRR #YR-> 5 Book Value per Share
Leverage (A/BK) 3.94 3.12 2.97 3.37 3.30 2.99 2.49 2.14 2.03 2.01 2.15 2.09 2.04 2.32 <-Median-> 10 A/BV
Debt/Equity Ratio 2.94 2.12 1.97 2.37 2.30 1.99 1.49 1.14 1.03 1.01 1.15 1.09 1.04 1.32 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.90 5 yr Med 0.86 -4.90% Diff M/C 2.49 Historical 13 A/BV
-$9.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.31
-$14.29 $0.00 $0.00 $0.00 $0.00 $15.31
$183.88 <-12 mths 93.03%
Comprehensive Income -$11.15 $6.16 -$6.79 -$9.19 -$4.05 $324.47 $335.68 $218.26 $264.73 -$27.97 $95.26 954.08% <-Total Growth 10 Comprehensive Income
Increase 155.20% -210.28% -35.33% 55.95% 8115.61% 3.46% -34.98% 21.29% -110.57% 440.56% 3.46% <-Median-> 5 Comprehensive Income
5 Yr Running Average -$5.00 $62.12 $128.03 $173.03 $227.82 $223.03 $177.19 #NUM! <-IRR #YR-> 10 Comprehensive Income
ROE -7.1% 1.6% -1.8% -2.5% -0.6% 25.6% 16.4% 8.8% 9.7% -1.1% 3.6% -21.74% <-IRR #YR-> 5 Comprehensive Income
5Yr Median -1.8% -0.6% -0.6% 8.8% 9.7% 9.7% 8.8% #NUM! <-IRR #YR-> 6 5 Yr Running Average
% Difference from NI 0.0% 0.0% 0.0% 0.0% 7.2% 1.0% -1.4% 14.2% 33.8% -84.1% -17.8% 23.32% <-IRR #YR-> 5 5 Yr Running Average
Median Values Diff 5, 10 yr 0.0% -1.4% 8.8% <-Median-> 5 Return on Equity
$11.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $95.3
-$324.5 $0.0 $0.0 $0.0 $0.0 $95.3
$5.0 $0.0 $0.0 $0.0 $0.0 $0.0 $177.2
-$62.1 $0.0 $0.0 $0.0 $0.0 $177.2
Current Liability Coverage Ratio 0.82 1.17 2.44 1.24 2.19 0.67 0.33 0.47 0.53 0.42 0.27 0.25 CFO / Current Liabilities
5 year Median 1.24 1.24 1.24 1.24 0.67 0.53 0.47 0.42 0.42 0.42 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 1.72% 2.76% 2.43% 2.99% 3.45% 3.28% 2.41% 3.10% 3.86% 3.74% 4.00% 4.58% CFO / Total Assets
5 year Median 2.76% 2.76% 2.99% 2.99% 3.10% 3.28% 3.28% 3.74% 3.86% 3.9% <-Median-> 5 Return on Assets
Return on Assets ROA -0.9% -2.3% 0.5% -0.5% -0.8% -0.2% 10.1% 7.8% 3.8% 3.6% -3.2% 2.1% Net Income/Assets Return on Assets
5Yr Median -0.8% -0.8% -0.5% -0.2% -0.2% 3.8% 3.8% 3.8% 3.6% 1.3% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE -3.6% -7.1% 1.6% -1.8% -2.5% -0.5% 25.3% 16.6% 7.7% 7.3% -6.8% 4.4% Net Inc/ Shareholders' equity Return on Equity
5Yr Median -1.8% -2.5% -1.8% -0.5% -0.5% 7.7% 7.7% 7.7% 7.3% 3.0% <-Median-> 10 Return on Equity
$154.18 <-12 mths 32.99%
Net Income -$2.52 -$11.15 $6.16 -$6.79 -$9.19 -$3.78 $321.29 $340.34 $191.16 $197.89 -$175.70 $115.94 1139.50% <-Total Growth 10 Net Income
Increase 2698.89% 342.76% -155.20% -210% 35.33% -58.92% -8611% 5.93% -43.83% 3.52% -188.79% -165.99% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average -$2.88 -$4.70 -$4.95 $61.54 $128.37 $167.96 $209.38 $174.99 $133.92 #NUM! <-IRR #YR-> 10 Net Income
Operating Cash Flow $4.71 $13.62 $28.59 $37.17 $41.11 $70.60 $76.49 $135.92 $194.51 $204.71 $220.60 $251.82 -30.55% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$84.14 -$88.95 -$231.17 -$48.34 -$18.11 -$385.41 -$280.40 -$543.34 -$371.64 -$246.21 -$96.81 -$32.12 #NUM! <-IRR #YR-> 8 5 Yr Running Ave.
Total Accruals $76.92 $64.18 $208.74 $4.38 -$32.19 $311.03 $525.20 $747.76 $368.29 $239.39 -$299.49 -$103.77 16.83% <-IRR #YR-> 5 5 Yr Running Ave.
Total Assets $273.27 $492.94 $1,176 $1,244 $1,190 $2,150 $3,168 $4,382 $5,042 $5,479 $5,510 $5,493 Balance Sheet Assets
Accruals Ratio 28.15% 13.02% 17.74% 0.35% -2.70% 14.47% 16.58% 17.06% 7.30% 4.37% -5.44% -1.89% 4.37% <-Median-> 5 Ratio
EPS/CF Ratio -3.57 -1.23 0.28 -0.17 -0.25 -0.10 4.33 2.96 0.75 0.90 -0.89 0.43 0.36 <-Median-> 10 EPS/CF Ratio
$11.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $115.94
-$321.29 $0.00 -$191.16 $0.00 $0.00 $115.94
$2.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $133.92
-$61.54 $0.00 $0.00 $0.00 $0.00 $133.92
Chge in Close 119.51% 21.11% -7.89% -51.13% 54.62% 16.08% 5.90% 11.79% -4.99% -4.58% -9.73% -0.78% 3.78% 0.00% 0.00% count 13 Change in Close
up/down down down down down down down down down up 9
Meet Prediction? yes Yes % right 2 22.22%
Financial Cash Flow $86.09 $80.66 -$216.72 -$4.37 -$0.94 $367.35 $208.80 $368.75 $169.78 $41.35 -$118.13 -$229.59 C F Statement Financial Cash Flow
Total Accruals -$9.18 -$16.48 $425.46 $8.75 -$31.25 -$56.32 $316.40 $379.01 $198.52 $198.04 -$181.36 $125.82 Accruals
Accruals Ratio -3.36% -3.34% 36.16% 0.70% -2.63% -2.62% 9.99% 8.65% 3.94% 3.61% -3.29% 2.29% 3.61% <-Median-> 5 Ratio
Cash $9.93 $15.25 $29.39 $13.85 $35.91 $88.32 $94.09 $54.71 $48.22 $49.22 $66.45 $50.73 $77.49 <-Median-> Cash
Cash per Share $1.25 $1.00 $0.94 $0.43 $0.96 $1.17 $1.06 $0.48 $0.38 $0.36 $0.48 $0.34 $0.51 $0.38 <-Median-> 5 Cash per Share
Percentage of Stock Price 9.24% 6.13% 6.26% 5.82% 8.41% 8.86% 7.57% 3.04% 2.56% 2.55% 3.74% 2.66% 3.90% 2.66% 5 % of Stock Price
Notes:
July 9, 2016.Last estimates were for 2015 and 2016 of $533M and $548M for Revenue, $1.30 and $1.35 for AFFO, $1.52 and $1.58 for FFO, $0.95 and $1.50 for EPS, $0.85 for 2015 for CFPS.
July 19, 2015.Last estimates were for 2014 and 2015 of $498M and $512M for Revenue, $0.77, $1.02 and $1.25 for for 2014 to 2016 for EPS and $0.58 and $0.85 for CFPS.
July 13, 2014.Last Estimates were for 2013 and 2014 of $431M and 508M for Revenue, $1.50 and $1.55 for EPS, $1.29 and $1.29 for CFPS.
2011.With the new Accounting Rules, EPS for 2010 changed from $0.54 from a loss of $0.07.
2007.The company was rebranded in February 2007 as Artis Real Estate Investment Trust.
2004.This company was started in 2004 as Westfield REIT.
Sector:
Real Estate
What should this stock accomplish?
Would I buy this company and Why.
No I would not.There is no dibvidend growth and the Liqididty Ratios have not been good.††
Why am I following this stock.
Early in 2013, this company was mentioned as a good REIT to own.A number of people I correspond with mentioned this REIT.However, my first view of it is not positive.††
It is also not a dividend growth stock.
Dividends
Dividends are paid monthly.Duistributions are declared in one month and paid in the following month.
For example, the June 2014 distributions was declared for shareholders of record of June 30, 2014 and paid on June 30, 2014.
How they make their money.
Artis REITís portfolio is comprised of industrial, retail, and office space in Canada and the United States.
For most ratios, lower is better when looking for a good stock price.However, there are exceptions such as for yield (dividends and erarnings) 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 Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Mar 24 2013 Jul 13 2014 Jul 20 2015 Jul 09 2016 Jul 15 2017
Martens, Armin 0.481 0.38% 0.541 0.40% 0.220 0.16% 0.596 0.40% 0.659 0.44%
CEO - Shares - Amount $7.151 $7.675 $2.815 $7.572 $8.689
Options - percentage 0.908 0.72% 0.951 0.70% 0.953 0.69% 0.654 0.44% 0.078 0.05%
Options - amount $13.490 $13.487 $12.192 $8.309 $1.026
Green, James 0.004 0.00% 0.043 0.03% 0.063 0.05% 0.065 0.04% 0.071 0.05%
CFO - Shares - Amount $0.052 $0.610 $0.806 $0.826 $0.936
Options - percentage 0.473 0.37% 0.489 0.36% 0.476 0.34% 0.241 0.16% 0.289 0.19%
Options - amount $7.030 $6.935 $6.095 $3.062 $3.810
Johnson, David Lyall 0.000 0.00% 0.002 0.00% 0.006 0.00%
Officer - Shares - Amount $0.000 $0.022 $0.074
Options - percentage 0.064 0.05% 0.065 0.04% 0.006 0.00%
Options - amount $0.820 $0.828 $0.085
Martens, Cornelius 0.349 0.27% 0.361 0.26% 0.406 0.29% 0.406 0.27% 0.410 0.27%
Director - Shares - Amount $5.179 $5.119 $5.197 $5.156 $5.405
Options - percentage 0.307 0.24% 0.295 0.22% 0.250 0.18% 0.042 0.03% 0.004 0.00%
Options - amount $4.569 $4.183 $3.200 $0.532 $0.053
Crewson, Delmore Clair William 0.006 0.01% 0.010 0.01% 0.016 0.01% 0.018 0.01% Ceased as insider Feb 2017
Director - Shares - Amt $0.096 $0.148 $0.210 $0.227
Options - percentage 0.091 0.07% 0.088 0.06% 0.083 0.06% 0.042 0.03%
Options - amount $1.352 $1.248 $1.062 $0.532
Rimer, Ronald Albert 0.005 0.00% 0.010 0.01% 0.010 0.01% 0.020 0.01%
Director - Shares - Amount $0.071 $0.128 $0.127 $0.264
Options - percentage 0.000 0.00% 0.000 0.00% 0.008 0.01% 0.018 0.01%
Options - amount $0.000 $0.000 $0.099 $0.238
Warkentin, Edward 0.039 0.03% 0.043 0.03% 0.043 0.03%
Chairman - Shares - Amt $0.500 $0.546 $0.567
Options - percentage 0.089 0.06% 0.047 0.03% 0.004 0.00%
Options - amount $1.139 $0.596 $0.053
Increase in O/S Shares 0.221 0.17% 0.200 0.15% 0.200 0.14% 0.062 0.04%
due to SO $3.283 $2.838 $2.562 $0.792
Book Value $3.469 $2.986 $2.986 $0.774
Insider Buying -$0.074 -$0.085 -$0.189
Insider Selling $0.000 $0.000 $1.337
Net Insider Selling $0.080 -$0.074 -$0.085 $1.147
% of Market Cap 0.0041% -0.0042% -0.0045% 0.06%
Directors 7 7 8 8 8
Women 0 0% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Minorities 0 0% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Institutions/Holdings 1 0.00% 2 6.13% 1 1.76% 1 1.76%
Total Shares Held 0.000130 0.00% 0.245 0.18% 0.070 0.05% 0.070 0.05%
Increase/Decrease 0.000000 0.00% -0.005 -2.14% 0.001 2.03% 0.001 2.03%
Starting No. of Shares 0.000130 0.251 0.069 0.069
Copyright © 2008 Website of SPBrunner. All rights reserved.