This report is for educational purposes only, and not to provide investment advice.  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/ Q2 2017
Granite REIT TSX: GRT.UN NYSE: GRP.U www.graniterealestate.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 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 Value Description #Y Item Total G Currency
Accounting rules US GAAP US GAAP US GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting rules
US-CDN 1.1630 1.1652 0.9881 1.2240 1.0501 0.9970 1.0213 0.9983 1.0636 1.1601 1.3847 1.3427 1.2480 1.2480 1.2480 US-CDN
$220.8 <-12 mths -1.17%
Real Estate Revenue $175.77 $215.31 $187.29 $268.23 $235.26 $172.14 $186.85 $181.12 $203.25 $207.41 $216.30 $223.40 $220 $231 $250 3.76% <-Total Growth 10 Revenue CDN$
Increase 13.29% 22.49% -13.01% 43.21% -12.29% -26.83% 8.55% -3.07% 12.22% 2.05% 4.29% 3.28% -1.52% 5.00% 8.23% 0.37% <-IRR #YR-> 10 Revenue 3.76% CDN$
5 year Running Average $146.6 $166.5 $176.7 $200.3 $216.4 $215.6 $210.0 $208.7 $195.7 $190.2 $199.0 $206.3 $214.1 $219.6 $228.1 3.64% <-IRR #YR-> 5 Revenue 19.56% CDN$
Revenue per Share $3.64 $4.45 $4.01 $5.81 $5.04 $3.69 $3.99 $3.87 $4.33 $4.41 $4.60 $4.74 $4.67 $4.90 $5.31 2.17% <-IRR #YR-> 10 5 yr Running Average 23.92% CDN$
Increase 13.06% 22.39% -9.99% 44.91% -13.32% -26.83% 8.17% -2.99% 11.95% 1.89% 4.29% 3.05% -1.52% 5.00% 8.23% -0.35% <-IRR #YR-> 5 5 yr Running Average -1.74% CDN$
5 year Running Average $3.05 $3.46 $3.69 $4.23 $4.59 $4.60 $4.51 $4.48 $4.18 $4.06 $4.24 $4.39 $4.55 $4.66 $4.84 0.62% <-IRR #YR-> 10 Revenue per Share 6.42% CDN$
P/S (Price/Sales) Med 10.54 8.84 8.84 3.35 2.03 5.27 7.32 9.09 8.59 9.04 8.94 8.56 10.21 0.00 0.00 3.53% <-IRR #YR-> 5 Revenue per Share 18.92% CDN$
P/S on High 11.40 9.53 10.83 5.15 3.06 7.60 8.43 9.90 9.25 9.68 9.91 9.50 11.04 0.00 0.00 9.38 <-Median-> 10 P/S on High CDN$
P/S on Low 9.69 8.15 6.85 1.54 0.99 2.94 6.21 8.28 7.93 8.41 7.96 7.61 9.37 0.00 0.00 7.23 <-Median-> 10 P/S on Low CDN$
P/S (Price/Sales) Close 11.01 9.36 6.92 1.56 2.56 7.35 8.18 9.76 8.93 9.35 8.25 9.46 10.72 10.21 9.44 2.42% <-IRR #YR-> 10 5 yr Running Average 27.02% CDN$
*Revenue in M CDN $  P/S Med 10 yr  8.57 5 yr  8.94 9.30% Diff M/C -0.52% <-IRR #YR-> 5 5 yr Running Average -2.57% CDN$
$220.8 <-12 mths -1.17%
Revenue CDN$* $911.15 $1,009.59 $785.14 $947.97 $385.74 $357.29 $186.85 $181.12 $203.25 $207.41 $216.30 $223.40 $220 $231 $250 -77.87% <-Total Growth 10 Revenue CDN$
Increase -11.43% 10.80% -22.23% 20.74% -59.31% -7.38% -47.70% -3.07% 12.22% 2.05% 4.29% 3.28% -1.52% 5.00% 8.23% -14.00% <-IRR #YR-> 10 Revenue -77.87% CDN$
5 year Running Average $971.8 $998.2 $957.3 $936.5 $807.9 $697.1 $532.6 $411.8 $262.8 $227.2 $199.0 $206.3 $214.1 $219.6 $228.1 3.64% <-IRR #YR-> 5 Revenue 19.56% CDN$
Revenue per Share $18.87 $20.89 $16.81 $20.54 $8.26 $7.65 $3.99 $3.87 $4.33 $4.41 $4.60 $4.74 $4.67 $4.90 $5.31 -14.59% <-IRR #YR-> 10 5 yr Running Average -79.33% CDN$
Increase -11.61% 10.71% -19.53% 22.17% -59.79% -7.38% -47.89% -2.99% 11.95% 1.89% 4.29% 3.05% -1.52% 5.00% 8.23% -17.28% <-IRR #YR-> 5 5 yr Running Average -61.27% CDN$
5 year Running Average $20.23 $20.73 $19.95 $19.69 $17.07 $14.83 $11.45 $8.86 $5.62 $4.85 $4.24 $4.39 $4.55 $4.66 $4.84 -13.78% <-IRR #YR-> 10 Revenue per Share -77.31% CDN$
P/S (Price/Sales) Med 2.03 1.89 2.11 0.95 1.24 2.54 7.32 9.09 8.59 9.04 8.94 8.56 10.21 0.00 0.00 3.53% <-IRR #YR-> 5 Revenue per Share 18.92% CDN$
P/S on High 2.20 2.03 2.58 1.46 1.86 3.66 8.43 9.90 9.25 9.68 9.91 9.50 11.04 0.00 0.00 8.84 <-Median-> 10 P/S on High CDN$
P/S on Low 1.87 1.74 1.63 0.44 0.61 1.41 6.21 8.28 7.93 8.41 7.96 7.61 9.37 0.00 0.00 6.91 <-Median-> 10 P/S on Low CDN$
P/S (Price/Sales) Close 2.12 2.00 1.65 0.44 1.56 3.54 8.18 9.76 8.93 9.35 8.25 9.46 10.72 10.21 9.44 -14.38% <-IRR #YR-> 10 5 yr Running Average -78.83% CDN$
*Revenue in M CDN $  P/S Med 10 yr  7.94 5 yr  8.94 18.08% Diff M/C -17.44% <-IRR #YR-> 5 5 yr Running Average -61.65% CDN$
-$1,010 $0 $0 $0 $0 $0 $0 $0 $0 $0 $223
-$187 $0 $0 $0 $0 $223
-$998.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $206.3
-$532.6 $0.0 $0.0 $0.0 $0.0 $206.3
-$20.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.74
-$3.99 $0.00 $0.00 $0.00 $0.00 $4.74
-$20.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.39
-$11.45 $0.00 $0.00 $0.00 $0.00 $4.39
$2.99 <-12 mths -5.08%
AFFO CDN$ $1.65 $1.94 $2.83 $3.00 $3.16 $3.15 $3.09 $3.32 $3.52 62.37% <-Total Growth 5 AFFO CDN$ fr 2003 TD
Increase 17.58% 45.88% 6.01% 5.33% -0.32% -1.90% 7.44% 6.02% 13.81% <-IRR #YR-> 5 AFFO #DIV/0! CDN$
AFFO Yield 7.3% 7.3% 8.3% 7.0% 6.2% 6.6% 7.0% 13.81% <-IRR #YR-> 5 AFFO 90.91% CDN$
5 year Running Average $2.52 $2.82 $3.05 $3.14 $3.25 11.92% <-IRR #YR-> 1 5 yr Running Average #DIV/0! CDN$
Payout Ratio AFFO 49.5% 103.0% 74.2% 73.2% 72.9% 76.3% 84.3% 78.4% 74.0% 11.92% <-IRR #YR-> 1 5 yr Running Average #DIV/0! CDN$
Price/AFFO on High 20.36 19.74 14.15 14.23 14.42 14.30 16.68 0.00 0.00 14.30 <-Median-> 5 P/AFFO on High CDN$
Price/AFFO on Low 15.00 16.52 12.14 12.36 11.59 11.45 14.16 0.00 0.00 12.14 <-Median-> 5 P/AFFO on Low CDN$
Price/AFFO on Med 17.68 18.13 13.14 13.30 13.01 12.88 15.42 0.00 0.00 13.14 <-Median-> 5 P/AFFO on Med CDN$
Price/AFFO on Close 19.75 19.46 13.66 13.75 12.01 14.23 16.20 15.08 14.22 13.75 <-Median-> 5 P/AFFO on Close CDN$
Trailing P/AFFO Close 22.88 19.93 14.58 12.65 14.19 15.90 16.20 15.08 14.58 <-Median-> 5 Trailing P/AFFO Close CDN$
Median Values DPR 10 Yrs 73.70% 5 Yrs   74.20% P/CF 5 Yrs   in order 14.30 12.14 13.14 13.75 23.29% Diff M/C 13.30% Diff M/C 10 DPR 75% to 95% best
* Adjusted Funds From Operations
$2.96 <-12 mths -6.92%
Comparable FFO $2.14 $2.34 $3.04 $3.27 $3.37 $3.43 12.83% <-Total Growth 5 Comparable FFO
FFO Diluted CDN$ $2.66 $3.36 $3.18
FFO Basic CDN$ $2.73 $3.33 $2.92 $4.68 $1.19 $1.44 $2.23 $2.44 $2.95 $3.37 $3.37 $3.18 $3.23 $3.62 $3.83 -4.58% <-Total Growth 10 FFO CDN$
Increase 18.15% 21.93% -12.23% 59.86% -74.62% 20.99% 55.08% 9.59% 20.90% 14.24% 0.00% -5.64% 1.57% 12.07% 5.80% -0.47% <-IRR #YR-> 10 FFO -4.58% CDN$
FFO Yield 6.82% 7.99% 10.54% 51.44% 9.21% 5.30% 6.83% 6.46% 7.63% 8.17% 8.88% 7.09% 6.45% 7.23% 7.65% 7.39% <-IRR #YR-> 5 FFO 42.83% CDN$
5 year Running Average $2.60 $2.73 $3.20 $2.97 $2.71 $2.49 $2.39 $2.05 $2.48 $2.87 $3.06 $3.22 $3.35 $3.45 1.67% <-IRR #YR-> 10 5 yr Running Average 17.98% CDN$
Payout Ratio FFO 23.0% 21.0% 20.3% 15.7% 53.1% 34.7% 36.7% 81.9% 71.2% 65.2% 68.4% 75.6% 80.6% 71.9% 68.0% 4.22% <-IRR #YR-> 5 5 yr Running Average 22.98% CDN$
Price/ FFO on High 15.18 12.74 14.85 6.41 12.98 19.50 15.09 15.69 13.57 12.67 13.53 14.17 15.96 0.00 0.00 13.87 <-Median-> 10 P FFO on High CDN$
Price/ FFO on Low 12.90 10.89 9.39 1.91 4.21 7.54 11.12 13.13 11.64 11.01 10.87 11.34 13.54 0.00 0.00 10.94 <-Median-> 10 P/ FFO on Low CDN$
Price/ FFO on Med 14.04 11.82 12.12 4.16 8.60 13.52 13.10 14.41 12.61 11.84 12.20 12.75 14.75 0.00 0.00 12.40 <-Median-> 10 P/ FFO on Med CDN$
Price/ FFO on Close 14.66 12.51 9.49 1.94 10.85 18.86 14.64 15.48 13.11 12.24 11.26 14.10 15.50 13.83 13.07 12.67 <-Median-> 10 P/ FFO on Close CDN$
Trailing P/FFO Close 17.33 15.26 8.33 3.11 2.75 22.82 22.70 16.96 15.84 13.99 11.26 13.30 15.75 15.50 13.83 13.64 <-Median-> 10 Trailing P/FFO Close CDN$
Median Values DPR 10 Yrs 59.13% 5 Yrs   71.19% P/CF 5 Yrs   in order 13.57 11.34 12.61 13.11 22.95% Diff M/C 11.76% Diff M/C 10 DPR 75% to 95% best CDN$
* Funds From Operations
$5.37 <-12 mths -9.54%
EPS Basic $0.16 $1.44 $0.81 -$0.09 -$0.96 -$1.11 $3.39 $1.52 $3.09 $1.49 $4.11 $5.93 310.51% <-Total Growth 10 EPS Basic CDN$
EPS Diluted* CDN$ $0.16 $1.44 $0.81 -$0.09 -$0.96 -$1.11 $3.39 $1.52 $3.09 $1.49 $4.11 $5.93 $5.37 <-12 mths 310.51% <-Total Growth 10 EPS Diluted CDN$
Increase -175.08% 787.39% -43.92% -111% 1015% 16% -406% -55.17% 103.23% -51.71% 175.20% 44.49% -9.54% <-12 mths 15.17% <-IRR #YR-> 10 Earnings per Share 310.51% CDN$
Earnings Yield 0.4% 3.5% 2.9% -0.9% -7.4% -4.1% 10.4% 4.0% 8.0% 3.6% 10.8% 13.2% 10.7% <-12 mths 11.83% <-IRR #YR-> 5 Earnings per Share 74.92% CDN$ -$1.00 $0.00
5 year Running Average $0.01 $0.08 $0.17 $0.42 $0.28 $0.02 $0.41 $0.55 $1.19 $1.68 $2.72 $3.23 $4.00 <-12 mths 44.44% <-IRR #YR-> 10 5 yr Running 3851.63% CDN$
10 year Running Average $0.13 $0.02 $0.25 $0.36 $0.81 $0.98 $1.37 $1.82 $2.27 <-12 mths 51.04% <-IRR #YR-> 5 5 yr Running 685.99% CDN$
* Diluted ESP per share  E/P 10 Yrs 3.82% 5Yrs 7.99%
-$1.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.93
-$3.39 $0.00 $0.00 $0.00 $0.00 $5.93
-$0.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.23
-$0.41 $0.00 $0.00 $0.00 $0.00 $3.23
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 $0.00 Special Dividends US$
Dividends* US$ $0.54 $0.60 $0.60 $0.60 $0.60 $0.50 $0.80 $2.00 $1.97 $1.89 $1.66 $1.79 $2.09 $2.09 $2.09 198.28% <-Total Growth 10 Dividends US$
Increase 50.00% 11.11% 0.00% 0.00% 0.00% -16.67% 60.00% 150.32% -1.40% -4.13% -12.10% 7.56% 16.59% 0.00% 0.00% Count 14 Years of data US$
Dividends 5 Yr Running $0.49 $0.54 $0.59 $0.58 $0.62 $0.90 $1.18 $1.43 $1.67 $1.86 $1.88 $1.90 $1.94 #DIV/0! <-Total Growth 9 Dividends 5 Yr Running US$
Yield H/L Price 1.70% 1.75% 1.79% 3.31% 6.48% 2.61% 2.80% 5.74% 5.44% 5.30% 5.07% 6.02% 5.65% 5.19% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.59% 1.62% 1.53% 2.07% 4.11% 1.81% 2.43% 5.18% 4.96% 4.87% 4.34% 5.26% 5.05% 4.22% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 1.83% 1.91% 2.16% 8.16% 15.31% 4.69% 3.29% 6.44% 6.03% 5.81% 6.11% 7.05% 6.40% 6.07% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 1.57% 1.68% 2.15% 8.04% 4.89% 1.84% 2.50% 5.27% 5.41% 5.32% 6.05% 5.35% 5.16% 5.16% 5.16% 5.30% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 385.71% 48.39% 73.17% -857.14% -65.93% -45.05% 24.10% 131.52% 67.98% 147.22% 56.13% 40.51% 48.53% #VALUE! #DIV/0! 48.32% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 248.48% 138.46% 240.98% -9667% 151.22% 163.58% 102.62% 90.50% 69.46% 71.20% 59.27% #VALUE! #DIV/0! 120.54% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 52.74% 56.06% 36.53% 30.51% 27.16% 26.30% 33.09% 80.27% 77.08% 111.18% 67.77% 70.78% #DIV/0! #DIV/0! #DIV/0! 52.15% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 35.30% 37.92% 37.16% 32.99% 30.58% 40.97% 50.73% 64.72% 71.65% 79.40% #DIV/0! #DIV/0! #DIV/0! 39.44% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 72.88% 56.71% 43.07% 31.42% 28.07% 39.82% 30.83% 78.63% 75.22% 108.25% 66.20% 69.19% #DIV/0! #DIV/0! #DIV/0! 54.64% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 44.68% 44.87% 40.61% 37.40% 33.37% 43.11% 52.66% 66.57% 69.28% 77.56% #DIV/0! #DIV/0! #DIV/0! 44.78% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 5 Yr Med 5 Yr Cl 5.44% 5.35% 5 Yr Med Payout 67.98% 77.08% 75.22% 11.55% <-IRR #YR-> 10 Dividends 198.28% US$
* Dividends per share  5 Yr Med and Cur. -5.26% -3.66% Last Div Inc ---> $0.00 $0.00 #DIV/0! 17.47% <-IRR #YR-> 5 Dividends 123.71% US$
-$0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.79
-$0.80 $0.00 $0.00 $0.00 $0.00 $1.79
Historical Dividends Historical High Div 11.73% Low Div 1.22% Ave Div 6.48% Med Div 3.05% Close Div 3.69% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -56.05%     322.60% Exp. -20.37% Cheap 69.04% Cheap 39.58% High/Ave/Median  US$
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 $0.00 <-Median-> 10 Special Dividends CDN$
Dividends* CDN$ $0.63 $0.70 $0.59 $0.73 $0.63 $0.50 $0.82 $2.00 $2.10 $2.20 $2.30 $2.40 $2.60 $2.60 $2.60 243.72% <-Total Growth 10 Dividends CDN$
Increase 44.80% 11.32% -15.20% 23.87% -14.21% -20.88% 63.90% 144.68% 5.04% 4.57% 4.92% 4.30% 8.36% 0.00% 0.00% Count 14 Years of data CDN$
Dividends 5 Yr Running $0.56 $0.62 $0.66 $0.63 $0.65 $0.94 $1.21 $1.52 $1.88 $2.20 $2.32 $2.42 $2.50 256.27% <-Total Growth 9 Dividends 5 Yr Running CDN$
Yield H/L Price 1.64% 1.78% 1.67% 3.78% 6.18% 2.57% 2.80% 5.69% 5.65% 5.50% 5.61% 5.92% 5.47% 5.55% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.51% 1.65% 1.37% 2.45% 4.09% 1.78% 2.43% 5.22% 5.24% 5.14% 5.05% 5.33% 5.05% 4.57% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 1.78% 1.93% 2.16% 8.21% 12.60% 4.61% 3.30% 6.24% 6.11% 5.92% 6.29% 6.66% 5.95% 6.18% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 1.57% 1.68% 2.14% 8.08% 4.89% 1.84% 2.51% 5.29% 5.43% 5.32% 6.07% 5.36% 5.20% 5.20% 5.20% 5.31% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 385.71% 48.39% 73.17% -857.14% -65.93% -45.05% 24.10% 131.52% 67.98% 147.22% 56.13% 40.51% 48.53% #VALUE! #DIV/0! 48.32% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 324.07% 145.99% 238.59% 2945.14% 159.41% 169.36% 101.80% 90.77% 69.25% 68.18% 58.09% #VALUE! #DIV/0! 152.70% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 52.74% 56.06% 36.53% 30.51% 27.16% 26.30% 33.09% 80.27% 77.08% 111.18% 67.77% 70.78% 81.46% #VALUE! #DIV/0! 52.15% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 34.75% 37.77% 37.38% 33.24% 30.55% 40.40% 50.80% 65.86% 72.10% 78.67% 79.01% #VALUE! #DIV/0! 39.09% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 72.88% 56.71% 43.07% 31.42% 28.07% 39.82% 30.83% 82.36% 66.30% 87.14% 60.71% 65.47% 81.46% #VALUE! #DIV/0! 51.89% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 44.17% 44.68% 40.79% 37.37% 33.19% 42.89% 51.48% 63.34% 64.67% 70.62% 70.99% #VALUE! #DIV/0! 44.43% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 5 Yr Med 5 Yr Cl 5.65% 5.36% 5 Yr Med Payout 67.98% 77.08% 66.30% 13.14% <-IRR #YR-> 10 Dividends 243.72% CDN$
* Dividends per share  5 Yr Med and Cur. -7.89% -2.98% Last Div Inc ---> $0.203 $0.217 6.9% 24.08% <-IRR #YR-> 5 Dividends 194.10% CDN$
-$0.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.40
-$0.82 $0.00 $0.00 $0.00 $0.00 $2.40
Historical Dividends Historical High Div 10.40% Low Div 1.17% Ave Div 5.79% Med Div 3.29% Close Div 3.70% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -49.99%     344.51% Exp. -10.10% Cheap 58.08% Cheap 40.58% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 6.03% earning in 5 Years at IRR of 3.00% Div Inc. 15.93% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 6.99% earning in 10 Years at IRR of 3.00% Div Inc. 34.39% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 8.10% earning in 15 Years at IRR of 3.00% Div Inc. 55.80% Future Dividend Yield CDN$
Yield if held 5 yrs 2.30% 1.83% 1.30% 2.07% 5.64% 10.80% 21.53% 11.87% 8.24% 7.41% 7.00% 6.53% 5.64% <-Median-> 9 Paid Median Price CDN$
Yield if held 10 yrs 6.58% 6.37% 6.00% 6.10% 7.35% 13.39% 25.53% 6.24% <-Median-> 4 Paid Median Price CDN$
Yield if held 15 yrs 8.16% 7.55% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 9.67% 9.53% 8.22% 8.31% 13.20% 31.08% 74.61% 48.51% 37.72% 33.01% 32.56% 31.38% 13.20% <-Median-> 9 Paid Median Price CDN$
Cost covered if held 10 years 28.61% 31.60% 32.76% 36.25% 45.95% 93.35% 197.35% 32.18% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 15 years 66.54% 67.91% #NUM! <-Median-> 0 Paid Median Price CDN$
Graham Price FFO CDN$ $48.46 $56.04 $49.15 $67.14 $30.89 $32.08 $31.24 $32.06 $48.61 $51.27 $54.61 $54.39 $55.02 $58.24 $59.91 -2.95% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 0.79 0.70 0.72 0.29 0.33 0.61 0.93 1.10 0.77 0.78 0.75 0.75 0.87 0.75 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi 0.86 0.76 0.88 0.45 0.50 0.87 1.08 1.19 0.82 0.83 0.83 0.83 0.94 0.83 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.73 0.65 0.56 0.13 0.16 0.34 0.79 1.00 0.71 0.72 0.67 0.66 0.80 0.67 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 0.83 0.74 0.56 0.14 0.42 0.84 1.04 1.18 0.80 0.80 0.70 0.82 0.91 0.86 0.84 0.80 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc CL -17.29% -25.59% -43.55% -86.46% -58.31% -15.58% 4.32% 17.77% -20.47% -19.53% -30.49% -17.57% -8.99% -14.03% -16.42% -20.00% <-Median-> 10 Graham Price CDN$
Graham Price CDN$ $11.83 $36.90 $25.87 $27.95 $25.53 $24.10 $38.55 $25.31 $49.74 $34.11 $60.27 $74.28 $70.91 #VALUE! $0.00 101.30% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 3.24 1.07 1.37 0.70 0.40 0.81 0.76 1.39 0.75 1.17 0.68 0.55 0.67 0.75 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi 3.51 1.15 1.68 1.07 0.60 1.16 0.87 1.51 0.80 1.25 0.76 0.61 0.73 0.97 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 2.98 0.98 1.06 0.32 0.20 0.45 0.64 1.27 0.69 1.09 0.61 0.49 0.62 0.62 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 3.39 1.13 1.07 0.33 0.50 1.12 0.85 1.49 0.78 1.21 0.63 0.60 0.71 #VALUE! #DIV/0! 0.81 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc CL 238.88% 13.01% 7.26% -67.48% -49.54% 12.37% -15.47% 49.21% -22.28% 20.96% -37.02% -39.65% -29.39% #VALUE! #DIV/0! -18.87% <-Median-> 10 Graham Price CDN$
Price Close CDN$ $40.08 $41.70 $27.75 $9.09 $12.88 $27.08 $32.59 $37.76 $38.66 $41.26 $37.96 $44.83 $50.07 $50.07 $50.07 7.51% <-Total Growth 10 Stock Price CDN$ D.  per yr 4.07% 5.48%
Increase 11.18% 4.04% -33.45% -67.24% 41.69% 110.25% 20.35% 15.86% 2.38% 6.73% -8.00% 18.10% 11.69% 0.00% 0.00% 0.73% <-IRR #YR-> 10 Stock Price 7.51% CDN$ 6.08% To Date
P/E 246.16 28.86 34.25 -106.09 -13.48 -24.47 9.61 24.84 12.51 27.66 9.25 7.56 9.33 #VALUE! #DIV/0! 6.59% <-IRR #YR-> 5 Stock Price 37.56% CDN$ 5.81%
Trailing P/E -184.82 256.11 19.21 11.22 -150.33 -28.34 -29.45 11.14 25.43 13.36 25.45 10.92 8.44 9.33 #VALUE! 3.87% <-IRR #YR-> 10 Price & Dividend CDN$ 10.15%
Median 10, 5 Yrs D.  per yr 3.14% 5.94% % Tot Ret 81.21% 47.44% Price Inc 6.73% P/E:  9.43 12.51 12.53% <-IRR #YR-> 5 Price & Dividend CDN$ 11.29%
-$41.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.83
-$32.59 $0.00 $0.00 $0.00 $0.00 $44.83
-$41.70 $0.59 $0.73 $0.63 $0.50 $0.82 $2.00 $2.10 $2.20 $2.30 $47.23
-$32.59 $2.00 $2.10 $2.20 $2.30 $47.23
Price Med H/L CDN$ $38.38 $39.38 $35.45 $19.45 $10.20 $19.41 $29.17 $35.17 $37.20 $39.90 $41.11 $40.56 $47.65 3.00% <-Total Growth 10 Stock Price CDN$
Increase 11.30% 2.62% -9.99% -45.13% -47.56% 90.29% 50.28% 20.55% 5.77% 7.26% 3.03% -1.33% 17.47% -3.91% <-IRR #YR-> 10 Stock Price 3.00% CDN$
P/E 235.6897 27.26 43.75 -227.01 -10.67 -17.54 8.60 23.13 12.04 26.75 10.01 6.84 8.88 6.82% <-IRR #YR-> 5 Stock Price 39.05% CDN$
Trailing P/E -176.95 241.86 24.53 24.01 -119.05 -20.31 -26.36 10.37 24.47 12.91 27.56 9.88 8.03 -0.96% <-IRR #YR-> 10 Price & Dividend CDN$
P/E on Run. 5 yr Ave 2731.58 482.17 203.74 45.97 37.05 905.96 71.04 63.64 31.32 23.79 15.12 12.57 11.92 13.43% <-IRR #YR-> 5 Price & Dividend CDN$
P/E on Run. 10 yr Ave 1094.34 118.51 96.80 46.19 40.87 30.00 22.30 20.95 9.31 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 2.95% 6.62% % Tot Ret -305.59% 49.26% Price Inc 5.77% P/E:  9.31 12.04 Count 14 Years of data CDN$
-$39.38 $0.00 -$19.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.56
-$29.17 $0.00 $0.00 $0.00 $0.00 $40.56
-$39.38 $0.59 -$19.45 $0.63 $0.50 $0.82 $2.00 $2.10 $2.20 $2.30 $42.96
-$29.17 $2.00 $2.10 $2.20 $2.30 $42.96
High Months Aug Dec Apr Mar Oct Dec Nov Oct May Dec Mar Dec May
Price High CDN $ $41.49 $42.46 $43.42 $29.95 $15.40 $28.00 $33.59 $38.29 $40.04 $42.70 $45.58 $45.05 $51.54 6.10% <-Total Growth 10 Stock Price CDN$
Increase 4.27% 2.34% 2.26% -31.02% -48.58% 81.82% 19.96% 13.99% 4.57% 6.64% 6.74% -1.16% 14.41% 0.59% <-IRR #YR-> 10 Stock Price 6.10% CDN$
P/E 254.82 29.39 53.59 -349.56 -16.12 -25.30 9.91 25.19 12.96 28.63 11.10 7.60 9.61 6.05% <-IRR #YR-> 5 Stock Price 34.12% CDN$
Trailing P/E -191.32 260.78 30.05 36.96 -179.74 -29.30 -30.35 11.29 26.34 13.82 30.56 10.97 8.69 10.50 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs Price Inc 6.64% P/E:  10.50 12.96 29.39 P/E Ratio Historical High CDN$
-$42 $0 $0 $0 $0 $0 $0 $0 $0 $0 $45.05
-$34 $0 $0 $0 $0 $45.05
Low Months Jan Aug Dec Dec Mar Sep  Aug Jun Jul Jan Sep Feb Jan
Price Low CDN $35.26 $36.30 $27.47 $8.95 $5.00 $10.82 $24.75 $32.04 $34.35 $37.09 $36.63 $36.07 $43.75 -0.63% <-Total Growth 10 Stock Price CDN$
Increase 20.88% 2.95% -24.33% -67.42% -44.13% 116.40% 128.74% 29.45% 7.21% 7.98% -1.24% -1.53% 21.29% -0.06% <-IRR #YR-> 10 Stock Price -0.63% CDN$
P/E 216.56 25.12 33.90 -104.46 -5.23 -9.78 7.30 21.08 11.12 24.87 8.92 6.08 8.15 7.82% <-IRR #YR-> 5 Stock Price 45.74% CDN$
Trailing P/E -162.59 222.95 19.01 11.05 -58.36 -11.32 -22.36 9.45 22.60 12.01 24.56 8.79 7.38 8.11 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs Price Inc 7.21% P/E:  8.11 11.12 -20.13 P/E Ratio Historical Low CDN$
-$36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $36.07
-$25 $0 $0 $0 $0 $36.07
Price Close US $34.36 $35.70 $27.87 $7.46 $12.28 $27.21 $31.98 $38.01 $36.49 $35.55 $27.50 $33.44 $40.47 $40.47 $40.47 -6.33% <-Total Growth 10 Stock Price US$
Increase 13.70% 3.90% -21.93% -73.23% 64.61% 121.58% 17.53% 18.86% -4.00% -2.58% -22.64% 21.60% 21.02% 0.00% 0.00% -0.65% <-IRR #YR-> 10 Stock Price -6.33% US$
P/E Ratio 245.43 28.79 33.99 -106.57 -13.49 -24.51 9.63 24.96 12.56 27.65 9.28 7.57 9.41 #VALUE! #DIV/0! 0.90% <-IRR #YR-> 5 Stock Price 4.57% US$
Trailing P/E Ratio -190.89 255.00 22.48 9.10 -175.43 -29.90 -28.81 11.45 23.97 12.24 21.39 11.28 9.16 9.41 #VALUE! 2.81% <-IRR #YR-> 10 Price & Dividend US$
Median 10, 5 Yrs D.  per yr 3.46% 5.76% % Tot Ret 123.24% 86.53% T P/E 12.24 P/E:  9.45 12.56 6.66% <-IRR #YR-> 5 Price & Dividend US$
Price H/L Median $31.74 $34.28 $33.56 $18.15 $9.27 $19.18 $28.62 $34.88 $36.28 $35.73 $32.80 $29.71 $36.94 -13.32% <-Total Growth 10 Stock Price US$
Increase 21.47% 7.99% -2.09% -45.93% -48.94% 106.96% 49.26% 21.86% 4.03% -1.53% -8.19% -9.42% 24.34% -1.42% <-IRR #YR-> 10 Stock Price -13.32% US$
P/E Ratio 226.71 27.64 40.93 -259.21 -10.18 -17.27 8.62 22.91 12.49 27.78 11.06 6.73 8.59 0.75% <-IRR #YR-> 5 Stock Price 3.81% US$
Trailing P/E Ratio -176.33 244.82 27.06 22.13 -132.36 -21.07 -25.78 10.50 23.83 12.30 25.51 10.02 8.36 2.32% <-IRR #YR-> 10 Price & Dividend US$
P/E on Run. 5 yr Ave -1028.46 438.56 169.49 46.53 37.97 -3195.83 69.80 63.35 31.67 22.55 13.67 11.34 11.64 7.21% <-IRR #YR-> 5 Price & Dividend US$
P/E on Run. 10 yr Ave 99.10 -1040.37 117.26 93.18 47.26 39.07 27.41 19.62 19.83 9.84 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 3.74% 6.46% % Tot Ret 161.05% 89.59% T P/E 12.30 P/E:  9.84 12.49 Count 14 Years of data US$
High Months Aug Dec Apr Apr Oct  Dec Nov Oct May May Jan Dec Jul
Price High US$ $34.00 $37.15 $39.33 $28.94 $14.61 $27.69 $32.95 $38.64 $39.81 $38.87 $38.35 $34.05 $41.29 -8.34% <-Total Growth 10 Stock Price US$
Increase 12.51% 9.26% 5.87% -26.42% -49.52% 89.53% 19.00% 17.27% 3.03% -2.36% -1.34% -11.21% 21.26% -0.87% <-IRR #YR-> 10 Stock Price -8.34% US$
P/E Ratio 242.86 29.96 47.96 -413.43 -16.05 -24.95 9.92 25.38 13.71 30.23 12.94 7.71 9.60 0.66% <-IRR #YR-> 5 Stock Price 3.34% US$
Trailing P/E Ratio -188.89 265.36 31.72 35.29 -208.71 -30.43 -29.68 11.64 26.15 13.38 29.83 11.49 9.35 11.43 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 13.38 P/E:  11.43 13.71 30.23 P/E Ratio Historical High US$
Low Months Jan Aug Dec Dec Mar  Sep  Oct Jun Aug Oct Sep Jan Jan
Price Low US$ $29.48 $31.40 $27.79 $7.35 $3.92 $10.66 $24.29 $31.11 $32.75 $32.58 $27.25 $25.37 $32.59 -19.20% <-Total Growth 10 Stock Price US$
Increase 33.76% 6.51% -11.50% -73.55% -46.67% 171.94% 127.86% 28.08% 5.27% -0.52% -16.36% -6.90% 28.46% -2.11% <-IRR #YR-> 10 Stock Price -19.20% US$
P/E Ratio 210.57 25.32 33.89 -105.00 -4.31 -9.60 7.32 20.43 11.28 25.34 9.19 5.74 7.58 0.87% <-IRR #YR-> 5 Stock Price 4.45% US$
Trailing P/E Ratio -163.78 224.29 22.41 8.96 -56.00 -11.71 -21.88 9.37 21.51 11.22 21.19 8.56 7.38 8.25 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 11.22 P/E:  8.25 11.28 -20.13 P/E Ratio Historical Low US$
Long Term Debt $512.30 $523.77 $646.77 $647.03 Debt CDN$
Change 2.24% 23.48% 0.04% 12.86% <-Median-> 2 Change CDN$
Debt/Market Cap Ratio 0.26 0.29 0.31 0.27 0.29 <-Median-> 3 % of Market C. CDN$
Goodwill & Intangibles yes--> $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Intangibles Goodwill CDN$
Change #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! <-Median-> 0 Change CDN$
Intangible/Market Cap Ratio 0.00 0.00 0.00 0.00 0.00 0.00 0.00 <-Median-> 5 % of Market C. CDN$
Market Cap US$ $1,659 $1,725 $1,302 $344 $574 $1,271 $1,499 $1,780 $1,713 $1,671 $1,293 $1,576 $1,907 $1,907 $1,907 -8.67% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $1,935 $2,015 $1,296 $420 $602 $1,265 $1,528 $1,768 $1,815 $1,940 $1,785 $2,113 $2,359 $2,359 $2,359 4.82% <-Total Growth 10 Market Cap CDN$
Diluted 48.32 48.36 48.08 46.71 46.71 46.71 46.97 46.88 46.95 47.07 47.10 47.09 47.2 47.2 -2.61% <-Total Growth 10 Diluted
Change 0.07% -0.56% -2.86% 0.00% 0.00% 0.56% -0.20% 0.16% 0.26% 0.06% -0.01% 0.23% 0.00% 0.00% <-Median-> 10 Change
Basic # of Share in M 48.26 48.30 48.07 46.71 46.71 46.71 46.89 46.86 46.93 47.00 47.02 47.09 47.1 47.1 -2.50% <-Total Growth 10 Average
Change 0.21% 0.08% -0.47% -2.84% 0.00% 0.00% 0.39% -0.07% 0.15% 0.16% 0.03% 0.16% 0.01% 0.00% 0.02% <-Median-> 10 Change
Difference 0.1% 0.1% -2.8% -1.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.1% 0.0% 0.0% 0.00% <-Median-> 10 Difference
# of Share in Millions 48.290 48.330 46.708 46.161 46.708 46.708 46.871 46.833 46.945 47.017 47.017 47.123 47.123 47.123 47.123 -0.25% <-IRR #YR-> 10 Shares -2.50%
Change 0.21% 0.08% -3.36% -1.17% 1.19% 0.00% 0.35% -0.08% 0.24% 0.15% 0.00% 0.23% 0.00% 0.00% 0.00% 0.11% <-IRR #YR-> 5 Shares 0.54%
$150.64 <-12 mths -5.85%
CF fr Op $M CDN$ $57.50 $60.27 $75.80 $111.10 $108.37 $88.54 $115.74 $116.65 $127.89 $92.86 $159.84 $159.99 $150.64 <-12 mths 165.45% <-Total Growth 10 Cash Flow  CDN$
Increase -30.14% 4.82% 25.76% 46.58% -2.46% -18.30% 30.73% 0.78% 9.64% -27.39% 72.13% 0.09% -5.85% <-12 mths SO, Buy Backs
5 year Running Average $84.11 $71.41 $77.75 $77.40 $82.61 $88.82 $99.91 $108.08 $111.44 $108.34 $122.60 $131.45 $138.25 <-12 mths 84.07% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $1.19 $1.25 $1.62 $2.41 $2.32 $1.90 $2.47 $2.49 $2.72 $1.98 $3.40 $3.40 $3.20 <-12 mths 172.25% <-Total Growth 10 Cash Flow per Share CDN$
Increase -30.28% 4.74% 30.13% 48.32% -3.61% -18.30% 30.27% 0.86% 9.38% -27.50% 72.13% -0.13% -5.85% <-12 mths 10.25% <-IRR #YR-> 10 Cash Flow 165.45% CDN$
5 year Running Average $1.75 $1.48 $1.62 $1.64 $1.76 $1.90 $2.14 $2.32 $2.38 $2.31 $2.61 $2.80 $2.94 <-12 mths 6.69% <-IRR #YR-> 5 Cash Flow 38.23% CDN$
P/CF on Med Price 32.23 31.58 21.84 8.08 4.40 10.24 11.81 14.12 13.65 20.20 12.09 11.95 14.90 <-12 mths 10.53% <-IRR #YR-> 10 Cash Flow per Share 172.25% CDN$
P/CF on Closing Price 33.66 33.44 17.10 3.78 5.55 14.29 13.20 15.16 14.19 20.89 11.17 13.20 15.66 <-12 mths 6.57% <-IRR #YR-> 5 Cash Flow per Share 37.49% CDN$
30.32% Diff M/C 6.55% <-IRR #YR-> 10 CFPS 5 yr Running 88.63% CDN$
Excl.Working Capital CF -$15.89 -$0.69 -$11.51 -$3.22 -$3.53 -$30.07 $8.46 -$2.97 $20.80 $25.63 $18.59 $12.97 $0.00 <-12 mths 5.47% <-IRR #YR-> 5 CFPS 5 yr Running 30.52% CDN$
CF fr Op $M WC CDN$ $41.6 $59.6 $64.3 $107.9 $104.8 $58.5 $124.2 $113.7 $148.7 $118.5 $178.4 $173.0 $150.6 <-12 mths 190.28% <-Total Growth 10 Cash Flow less WC CDN$
Increase -21.71% 43.19% 7.89% 67.82% -2.82% -44.23% 112.44% -8.47% 30.80% -20.31% 50.59% -3.07% -12.91% <-12 mths 11.25% <-IRR #YR-> 10 Cash Flow less WC 190.28% CDN$
5 year Running Average $68.60 $64.12 $61.13 $65.30 $75.64 $79.01 $91.94 $101.81 $109.98 $112.71 $136.70 $146.45 $153.84 <-12 mths 6.85% <-IRR #YR-> 5 Cash Flow less WC 39.25% CDN$
CFPS Excl. WC CDN$ $0.86 $1.23 $1.38 $2.34 $2.24 $1.25 $2.65 $2.43 $3.17 $2.52 $3.80 $3.67 $3.20 <-12 mths 8.61% <-IRR #YR-> 10 CF less WC 5 Yr Run 128.39% CDN$
Increase -22% 43% 12% 70% -4% -44% 112% -8% 30% -20% 51% -3% -13% <-12 mths 9.76% <-IRR #YR-> 5 CF less WC 5 Yr Run 59.30% CDN$
5 year Running Average $1.43 $1.33 $1.28 $1.38 $1.61 $1.69 $1.97 $2.18 $2.35 $2.40 $2.91 $3.12 $3.27 <-12 mths 11.53% <-IRR #YR-> 10 CFPS - Less WC 197.71% CDN$
P/CF on Med 46.51 33.82 20.16 3.89 5.74 21.63 12.30 14.49 11.74 15.83 10.83 11.05 14.90 <-12 mths 6.73% <-IRR #YR-> 5 CFPS - Less WC 38.51% CDN$
P/CF on High Price 48.15 34.44 31.55 12.81 6.86 22.37 12.68 15.77 12.64 16.94 12.01 12.27 16.12 <-12 mths 12.75 <-Median-> 10 P/CF on High  133.81% CDN$
P/CF on Low Price 40.92 29.44 19.96 3.83 2.23 8.64 9.34 13.20 10.84 14.72 9.65 9.83 13.69 <-12 mths 9.74 <-Median-> 10 P/CF on Low  58.02% CDN$
P/CF on Closing Price 46.51 33.82 20.16 3.89 5.74 21.63 12.30 15.56 12.21 16.37 10.00 12.21 15.66 <-12 mths 8.86% <-IRR #YR-> 10 CFPS 5 yr Running CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 12.02 5 yr  13.65 P/CF Med 10 yr 12.02 5 yr  11.74 30.30% Diff M/C 9.58% <-IRR #YR-> 5 CFPS 5 yr Running CDN$
-$2.47 $0.00 $0.00 $0.00 $0.00 $3.40 Cash Flow per Share CDN$
-$1.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.80 CFPS 5 yr Running CDN$
-$2.14 $0.00 $0.00 $0.00 $0.00 $2.80 CFPS 5 yr Running CDN$
-$60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $173 Cash Flow less WC CDN$
-$124 $0 $0 $0 $0 $173 Cash Flow less WC CDN$
-$64 $0 $0 $0 $0 $0 $0 $0 $0 $0 $146 CF less WC 5 Yr Run CDN$
-$92 $0 $0 $0 $0 $146 CF less WC 5 Yr Run CDN$
-$1.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.67 CFPS - Less WC CDN$
-$2.65 $0.00 $0.00 $0.00 $0.00 $3.67 CFPS - Less WC CDN$
-$1.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.12 CFPS 5 yr Running CDN$
-$1.97 $0.00 $0.00 $0.00 $0.00 $3.12 CFPS 5 yr Running CDN$
Changes in working capital $0.29
Accounts Receivable $0.14 -$1.46 $2.72
Prepaid Expenses and other $0.07 $0.09 $0.33
Accounts Payable & Accrued Liabilities -$6.40 $1.44 -$2.45
Deferred Revenue $0.04 $1.29 -$1.38
Restricted Cash -$0.70 $0.73
Current income tax expense $10.49
Current taxes $3.66 $5.91 $7.87
Current taxes referring to previous period -$2.05 -$1.69
Withholding Taxes and other  $0.59 $0.69
Income taxes paid -$14.53 -$4.38 -$5.92 -$0.23
Interest paid . -$17.06 -$19.35 -$17.19 -$19.59
       
Sum -$20.80 -$25.63 -$18.59 -$12.97
Google -$20.41 -$25.63 -$18.59 -$16.63
Difference -$0.39 $0.00 $0.00 $3.66
OPM CDN$ 6.31% 5.97% 9.65% 11.72% 28.09% 24.78% 61.94% 64.40% 62.93% 44.77% 73.90% 71.62% 1099.61% <-Total Growth 10 OPM CDN$
Increase -21.12% -5.40% 61.71% 21.40% 139.70% -11.79% 149.97% 3.97% -2.30% -28.85% 65.06% -3.09% Should increase  or be stable. CDN$
Diff from Ave -86.1% -86.8% -78.7% -74.2% -38.1% -45.4% 36.5% 41.9% 38.7% -1.3% 62.8% 57.8% 0.18 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 45.38% 5 Yrs 63.52% should be  zero, it is a   check on calculations CDN$
Current Assets US$ $348.00 $352.68 $262.09 $247.89 $140.15 $155.75 $69.28 $61.61 $98.41 $108.67 $93.05 $186.68 $160.03 Liquidity ratio of 1.5 and up, best Assets US$
Current Liabilities $291.02 $365.34 $256.98 $401.71 $37.80 $116.75 $39.07 $45.28 $100.41 $111.09 $74.51 $43.55 $57.50 1.29 <-Median-> 10 Liabilities US$
Liquidity 1.20 0.97 1.02 0.62 3.71 1.33 1.77 1.36 0.98 0.98 1.25 4.29 2.78 1.25 <-Median-> 5 Ratio US$
Assets US$ $2,871.19 $2,882.30 $2,899.18 $2,580.55 $1,918.52 $1,944.33 $1,224.59 $1,220.27 $2,321.02 $2,109.95 $1,972.81 $2,168.50 $2,375.51 Debt Ratio of 1.5 and up, best Assets US$
Liabilities $1,285.73 $1,145.00 $1,163.58 $964.63 $328.61 $451.95 $330.55 $341.78 $744.76 $699.52 $630.48 $716.40 $801.55 3.12 <-Median-> 10 Liabilities US$
Debt Ratio 2.23 2.52 2.49 2.68 5.84 4.30 3.70 3.57 3.12 3.02 3.13 3.03 2.96 3.12 <-Median-> 5 Ratio US$
Book Value US$ $1,585 $1,737 $1,736 $1,616 $1,590 $1,492 $894.0 $878.5 $1,571.3 $1,405.0 $1,335.3 $1,451.0 $1,572.7 -16.48% <-Total Growth 10 Book Value  US$
Book Value per Share $32.83 $35.95 $37.16 $35.01 $34.04 $31.95 $19.07 $18.76 $33.47 $29.88 $28.40 $30.79 $33.37 -14.34% <-Total Growth 10 Book Value per Share US$
Current Assets CDN$ $404.73 $410.94 $258.97 $303.42 $147.17 $155.28 $70.76 $61.51 $104.67 $126.07 $128.85 $250.66 $199.72 Liquidity ratio of 1.5 and up, best Assets CDN$
Current Liabilities $338.46 $425.69 $253.92 $491.70 $39.70 $116.40 $39.91 $45.21 $106.80 $128.87 $103.17 $58.47 $71.76 1.29 <-Median-> 10 Liabilities CDN$
Liquidity Ratio 1.20 0.97 1.02 0.62 3.71 1.33 1.77 1.36 0.98 0.98 1.25 4.29 2.78 1.25 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.28 1.03 1.21 0.77 5.70 1.89 3.71 1.87 1.25 0.90 1.75 5.09 3.17 1.75 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  0.78 1.03 0.88 0.71 1.60 1.73 1.63 1.19 1.01 0.90 1.46 5.09 3.17 1.19 <-Median-> 5 Ratio CDN$
Assets CDN$ $3,339.2 $3,358.5 $2,864.7 $3,158.6 $2,014.7 $1,938.5 $1,250.7 $1,218.2 $2,468.6 $2,447.8 $2,731.8 $2,911.6 $2,964.6 Debt Ratio of 1.5 and up, best Assets CDN$
Liabilities $1,495.3 $1,334.2 $1,149.7 $1,180.7 $345.1 $450.6 $337.6 $341.2 $792.1 $811.5 $873.1 $961.9 $1,000.3 3.12 <-Median-> 10 Liabilities CDN$
Debt Ratio 2.23 2.52 2.49 2.68 5.84 4.30 3.70 3.57 3.12 3.02 3.13 3.03 2.96 3.12 <-Median-> 5 Ratio CDN$
Book Value CDN$ $1,676.51 $1,636.24 $1,858.79 $1,949.74 $1,964.30 19.16% <-Total Growth 3 Book Value  CDN$
NCI $5.28 $6.26 $9.76 $1.53 $1.63 -75.57% <-Total Growth 3 Book Value  CDN$
Book Value CDN$ $1,844 $2,024 $1,715 $1,978 $1,670 $1,488 $913.1 $877.0 $1,671.2 $1,630.0 $1,849.0 $1,948.2 $1,962.7 $1,962.7 $1,962.7 -3.76% <-Total Growth 10 Book Value  CDN$
Book Value per share $38.18 $41.88 $36.72 $42.85 $35.75 $31.86 $19.48 $18.73 $35.60 $34.67 $39.33 $41.34 $41.65 $41.65 $41.65 -1.29% <-Total Growth 10 Book Value per Share CDN$
Change -8.96% 9.69% -12.34% 16.70% -16.58% -10.88% -38.85% -3.88% 90.11% -2.62% 13.44% 5.13% 0.74% 0.00% 0.00% 18.68% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 1.01 0.94 0.97 0.45 0.29 0.61 1.50 1.88 1.04 1.15 1.05 0.98 1.14 0.97 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.05 1.00 0.76 0.21 0.36 0.85 1.67 2.02 1.09 1.19 0.97 1.08 1.20 1.20 1.20 -0.13% <-IRR #YR-> 10 Book Value per Share -1.29% CDN$
Change 22.12% -5.15% -24.09% -71.93% 69.85% 135.92% 96.79% 20.54% -46.14% 9.59% -18.90% 12.34% 10.87% 0.00% 0.00% 16.24% <-IRR #YR-> 5 Book Value per Share 112.22% CDN$
Leverage (A/BK) 1.81 1.66 1.67 1.60 1.21 1.30 1.37 1.39 1.48 1.50 1.48 1.49 1.51 1.48 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.81 0.66 0.67 0.60 0.21 0.30 0.37 0.39 0.47 0.50 0.47 0.49 0.51 0.47 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.01 5 yr Med 1.05 18.68% Diff M/C 1.49 Historical A/BV CDN$
-$41.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $41.34
-$19.48 $0.00 $0.00 $0.00 $0.00 $41.34
$253.84 <-12 mths 19.42%
Total Comprehensive Income CDN$ $253.31 $60.14 $330.96 $213.62
NCI $0.44 $0.54 $3.59 $1.06
Shareholders $139.02 $113.53 -$112.82 -$12.85 $2.99 $143.95 $62.67 $252.88 $59.61 $327.38 $212.56 52.90% <-Total Growth 10 Comprehensive Income CDN$
Increase -18.34% -199.38% 88.61% 123.28% 4712.65% -56.46% 303.52% -76.43% 449.21% -35.07% -35.1% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $25.97 $26.96 $16.79 $89.93 $104.42 $169.30 $183.02 4.34% <-IRR #YR-> 10 Comprehensive Income 52.90%
ROE CDN$ 6.9% 6.6% -5.7% -0.8% 0.2% 15.8% 7.1% 15.1% 3.7% 17.7% 10.9% 8.11% <-IRR #YR-> 5 Comprehensive Income 47.66% CDN$
5Yr Median 0.2% 0.2% 0.2% 7.1% 7.1% 15.1% 10.9% 38.46% <-IRR #YR-> 6 5 Yr Running Average #DIV/0! CDN$ 52.90%
% Difference from NI 99.3% 190.8% 2766.2% -71.1% -105.8% -9.5% -12.2% 74.4% -15.1% 69.3% -23.9% 46.68% <-IRR #YR-> 5 5 Yr Running Average 578.89% CDN$ 47.66%
Median Values Diff 5, 10 yr -10.8% -12.2% 10.9% <-Median-> 5 Return on Equity
-$139.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $212.6
-$143.9 $0.0 $0.0 $0.0 $0.0 $212.6
-$26.0 $0.0 $0.0 $0.0 $0.0 $0.0 $183.0
-$27.0 $0.0 $0.0 $0.0 $0.0 $183.0
Current Liability Coverage Ratio 0.12 0.14 0.25 0.22 2.64 0.50 3.11 2.51 1.39 0.92 1.73 2.96 2.10   CFO / Current Liabilities CDN$
5 year Median 0.17 0.17 0.22 0.25 0.50 2.51 2.51 1.39 1.73 1.73 1.73 1.73 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 1.45% 2.07% 2.22% 4.18% 5.46% 3.01% 10.14% 9.32% 6.41% 5.62% 9.04% 7.98% 6.34% CFO / Total Assets CDN$
5 year Median 3.31% 2.07% 2.07% 2.07% 2.22% 3.01% 4.18% 5.46% 6.41% 6.41% 9.04% 7.98% 6.41% 8.0% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA 0.23% 2.08% 1.36% -0.12% -2.20% -2.68% 12.72% 5.86% 5.87% 2.87% 7.08% 9.59% 8.44% Net  Income/Assets Return on Assets CDN$
5Yr Median 0.23% 0.23% 0.23% 0.23% 0.23% -0.12% -0.12% -0.12% 5.86% 5.86% 5.87% 5.87% 7.08% 5.9% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE 0.41% 3.45% 2.28% -0.20% -2.66% -3.49% 17.43% 8.13% 8.68% 4.31% 10.46% 14.34% 12.74% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 0.41% 0.41% 0.41% 0.41% 0.41% -0.20% -0.20% -0.20% 8.13% 8.13% 8.68% 8.68% 10.46% 8.7% <-Median-> 5 Return on Equity CDN$
$251.51 99.604 -9.96%
Net Income CDN$ $145.27 $70.42 $195.54 $280.69 $251.51 <-12 mths
NCI $0.24 $0.20 $2.21 $1.37 $1.37 <-12 mths
Shareholders $7.63 $69.76 $39.04 -$3.94 -$44.41 -$51.86 $159.12 $71.34 $145.03 $70.21 $193.33 $279.33 $250.14 <-12 mths 300.41% <-Total Growth 10 Net Income CDN$
Increase -174.49% 814.52% -44.04% -110.08% 1028.16% 16.77% -406.85% -55.17% 103.30% -51.59% 175.35% 44.48% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $5.0 $8.4 $12.9 $20.5 $13.6 $1.7 $19.6 $26.1 $55.8 $78.8 $127.8 $151.8 14.88% <-IRR #YR-> 10 Net Income 300.41% CDN$ 300.41%
Operating Cash Flow $57.50 $60.27 $75.80 $111.10 $108.37 $88.54 $115.74 $116.65 $127.89 $92.86 $159.84 $159.99 11.91% <-IRR #YR-> 5 Net Income 75.54% CDN$ 75.54%
Investment Cash Flow -$218.69 $66.52 -$93.59 -$40.99 -$101.31 -$10.86 -$51.12 -$25.80 -$25.80 $20.13 -$20.79 $11.78 33.57% <-IRR #YR-> 10 5 Yr Running Average 1707.23% CDN$ 1707.23%
Total Accruals $168.82 -$57.03 $56.83 -$74.05 -$51.47 -$129.53 $94.50 -$19.51 $42.94 -$42.78 $54.28 $107.56 50.61% <-IRR #YR-> 5 5 Yr Running Average 675.07% CDN$ 675.07%
Total Assets $3,339.2 $3,358.5 $2,864.7 $3,158.6 $2,014.7 $1,938.5 $1,250.7 $1,218.2 $2,468.6 $2,447.8 $2,731.8 $2,911.6 Balance Sheet Assets CDN$
Accruals Ratio 5.06% -1.70% 1.98% -2.34% -2.55% -6.68% 7.56% -1.60% 1.74% -1.75% 1.99% 3.69% 1.74% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.19 1.17 0.59 -0.04 -0.43 -0.88 1.28 0.63 0.98 0.59 1.08 1.62 0.61 <-Median-> 10 EPS/CF Ratio CDN$
-$69.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $279.3
-$159.1 $0.0 $0.0 $0.0 $0.0 $279.3
-$8.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $151.8
-$19.6 $0.0 $0.0 $0.0 $0.0 $151.8
Total Comprehensive Income US$ $238.16 $51.84 $239.01 $159.09
NCI $0.41 $0.46 $2.59 $0.79
Shareholders $119.31 $114.90 -$92.18 -$12.24 $3.00 $140.94 $62.77 $237.75 $51.38 $236.42 $158.31 37.78% <-Total Growth 10 Comprehensive Income US$
Increase -3.70% -180.23% 86.72% 124.52% 4598.03% -55.46% 278.75% -78.39% 360.11% -33.04% -33.04% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $26.56 $30.88 $20.46 $86.45 $99.17 $145.85 $149.33
ROE US$ 6.9% 6.6% -5.7% -0.8% 0.2% 15.8% 7.1% 15.1% 3.7% 17.7% 10.9% 10.9% <-Median-> 5 Comprehensive Income US$
5Yr Median 0.2% 0.2% 0.2% 7.1% 7.1% 15.1% 10.9% Comprehensive Income US$ 37.78%
Comprehensive Income US$ 12.32%
Net Income US$ $136.58 $60.70 $141.21 $209.05
NCI $0.22 $0.18 $1.59 $1.02
Shareholders $6.56 $59.87 $39.51 -$3.22 -$42.29 -$52.01 $155.80 $71.46 $136.36 $60.52 $139.62 $208.03 247.47% <-Total Growth 10 Net Income US$
Increase -177.16% 812.79% -34.01% -108.14% 1214.96% 22.99% -399.54% -54.13% 90.82% -55.61% 130.68% 49.00% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $1.9 $7.2 $13.0 $18.8 $12.1 $0.4 $19.6 $25.9 $53.9 $74.4 $112.8 $123.2 13.26% <-IRR #YR-> 10 Net Income 247.47% US$ 247.47%
Operating Cash Flow $49.44 $51.73 $76.71 $90.77 $103.19 $88.80 $113.33 $116.84 $120.25 $80.05 $115.43 $119.16 5.95% <-IRR #YR-> 5 Net Income 33.53% US$ 33.53%
Investment Cash Flow -$188.04 $57.09 -$94.72 -$33.49 -$96.47 -$10.89 -$50.05 -$25.84 -$24.26 $17.35 -$15.01 $8.77 32.79% <-IRR #YR-> 10 5 Yr Running Average 1604.69% US$ 1604.69%
Total Accruals $145.16 -$48.94 $57.52 -$60.50 -$49.01 -$129.92 $92.52 -$19.54 $40.37 -$36.87 $39.20 $80.10 44.50% <-IRR #YR-> 5 5 Yr Running Average 529.92% US$ 529.92%
Total Assets $2,871.2 $2,882.3 $2,899.2 $2,580.5 $1,918.5 $1,944.3 $1,224.6 $1,220.3 $2,321.0 $2,110.0 $1,972.8 $2,168.5 Balance Sheet Assets US$
Accruals Ratio 5.06% -1.70% 1.98% -2.34% -2.55% -6.68% 7.56% -1.60% 1.74% -1.75% 1.99% 3.69% 1.74% <-Median-> 5 Ratio US$
Financial Cash Flow -$36.50 -$52.66 -$81.80 -$18.13 -$33.23 -$33.23 -$44.87 -$5.84 $152.43 -$78.19 -$103.96 -$29.76 -33.23 <-Median-> 10 EPS/CF Ratio US$
-$59.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $208.0
-$155.8 $0.0 $0.0 $0.0 $0.0 $208.0
-$7.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $123.2
-$19.6 $0.0 $0.0 $0.0 $0.0 $123.2
Change in Close 11.18% 4.04% -33.45% -67.24% 41.69% 110.25% 20.35% 15.86% 2.38% 6.73% -8.00% 18.10% 11.69% 0.00% 0.00% count 15 Change in Close CDN$
up/down down up down count 3 CDN$
Meet Prediction? Yes % right count 1 33.33% CDN$
Financial Cash Flow -$42.45 -$61.36 -$80.83 -$22.19 -$34.89 -$126.63 -$126.63 -$5.84 $162.13 -$90.71 -$143.96 -$39.96 C F Statement  Financial CF CDN$
Total Accruals $187.61 $12.42 $138.35 -$38.31 -$14.12 -$3.29 $219.16 -$13.71 -$121.76 $53.84 $183.15 $120.06 Accruals CDN$
Accruals Ratio 5.62% 0.37% 4.83% -1.21% -0.70% -0.17% 17.52% -1.13% -4.93% 2.20% 6.70% 4.12% 2.20% <-Median-> 5 Ratio CDN$
Cash US$ $239.49 $145.62 $145.78 $135.16 $85.41 $55.96 $51.16 $89.81 $100.19 $86.05 $183.37 Cash US$
Cash CDN$ $279.05 $143.89 $178.43 $141.94 $85.15 $57.15 $51.07 $95.52 $116.23 $119.16 $246.22 $196.47 Cash CDN$
Cash per Share $5.77 $3.08 $3.87 $3.04 $1.82 $1.22 $1.09 $2.03 $2.47 $2.53 $5.22 $4.17 $2.47 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 13.85% 11.10% 42.52% 23.59% 6.73% 3.74% 2.89% 5.26% 5.99% 6.68% 11.66% 8.33% 5.99% <-Median-> 5 % of Stock Price CDN$
Notes:
October 1, 2017.  Last estimates were for 2016 and 2017 of $223M and $228M for Revenue, $3.16, $3.28 and 3.16 for AFFO for 2016, 2017 and 2018, $3.48 and $3.63 and 3.51 for FFO for 2016, 2017 and 2018.
September 29, 2016.  Last estimates were for 2015 and 2016 of $212M and $233M for Revenue, $3.23 and $3.45 for AFFO, $.49 and $3.72 for FFO.
October 4, 2015.  Last estimates were in CDN$ for 2014 and 2015 Revenue of 220M and $239M, $2.83, $3.05 and $3.30 for 2014, 15 and 16 for AFFO, $3.29 and 3.48 for FFO, $3.29 and $3.48 for EPS.
September 23, 2014.  Last estimates were for 2013 and 2014 of $188.6M and $196.9M for Revenue, $2.51 and $2.78 for AFFO, $3.02 and $3.32 for FFO, $2.98 and $3.08 for EPS.
September 7, 2013.  Last estimates were for 2012 and 2013 of $183.25M and $183.56M US$ for Revenue, $2.51 and $2.90 US$ for Earnings.
July 2012, no estimates.
Drop in revenue because the Company’s Racing & Gaming Business and $20M was transferred to Stronach due to cancellation of Class B shares.
The company's Racing and & Gaming was called Magna Entertainment Corp. (MEC)
I am using, as most analysts are, the net income from continuing operations.  Net Income is $59.196M rather than total reported of $155.979M.
I am also using EPS for continued operations of $1.26 which is shares into $59.196M.  Not reported $3.32 as reported.
June 13, 2012.  Company changed name from MI Developments (TSX-MIM.A) to Granite Real Estate (TSX-GRT.UN; NYSE-GRP.U) Website changing from www.midevelopments.com. 
Feb 06, 2011.  I cannot find anyone following this stock to get estimates.
2008.  TD still has this stock as a buy, down from a Strong Buy when I first got it.  I am not sure if I should have this stock.
AP 2007.  It has underperformed general market and real estate market. I am not sure I should have this stock?
AP 2006.  I have not done badly on this stock. TD still has it as an action buy
AP 2005.  my IRR is down to 17%.  It was higher for awhile when the NY Hedge fund tried to change it into a Unit trust, but has come down as they did not get their way.  I voted against it.  TD has a buy rating on this stock.
AP 2005.  TD has a buy rating on this stock.  I will hold it for now.  In my RRSP acct. It pay a increasing dividend
AP 2004.  Same as in 2003. Since Aug 2003, my IRR is 24% 
AP 2003. This stock was a spin off of Magna.  I will keep it for now to see how it does.  I have trust in Magna.  2003
Funds From Operations - FFO
A figure used by real estate investment trusts (REITS) to define the cash flow from their operations. It is calculated by adding depreciation and amortization expenses to earnings, and sometimes quoted on a
per share basis.
The FFO-per-share ratio should be used in lieu of EPS when evaluating REITs and other similar investment trusts. Good for all real estate firms.
Separate company from Aug 2003
Sector:
Real Estate
What should this stock accomplish?
Would I buy this company and Why.
I would consider this REIT again.  However, it may be a dividend growth in the long term, but not in the short term.
Why am I following this stock. 
I first bought some of this stock in 2003 when it was called MI Developments (TSX-MIM.A).  It was a company connected with Frank Stronach and Magna.  TD bank also had an Action Buy Call (Strong Buy) on this stock.  
By the December 2006, it was doing well and my stock was up some 15% per year.  I bought some more.  The year of 2006 was the last time I did well on this stock.  It kept going down and I sold it in 2009; being discourage it would ever do well again.
Dividends
Dividends are paid monthly.  Dividends are declared for shareholders of record for one month and paid in the following month.  
For example, the dividend declared for shareholders on December 27, 2013 was paid on January 15, 2014.
Prior to 2013, dividends were paid quarterly, basically in cycle 3 in April, June, September and December.   Dividends changed to monthly in 2013.  Because of the timing of the dividends, 2013 only had 11 payments.
How they make their money
Granite is a Canadian-based REIT engaged in the ownership and management of predominantly industrial, warehouse and logistics properties in North America and Europe. 
Granite owns approximately 30 million square feet in over 90 rental income properties. Our tenant base includes Magna International Inc. and its operating subsidiaries as our largest 
tenants, in addition to tenants from other industries. 
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 Shares %, Val $M
Date Jul 27  2012 Sep 07  2013 Sep 25  2014 Oct 4 2015 Sep 29 2016 Sep 29 2016
Forsayeth, Michael Peter 0.004 0.01% 0.005 0.01% 0.000 0.00% 0.010 0.02% 0.021 0.05% CEO interim basis
CEO/CFO - Shares - Amount $0.166 $0.212 $0.000 $0.431 $1.070 2016 now CEO and CFO
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% was CFO, 2017 CEO only
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Konstantopoulos, Ilias 0.005 0.01%
CFO- Shares - Amount $0.250
Options - percentage 0.000 0.00%
Options - amount $0.000
De Aragon, John 0.001 0.00% 0.003 0.01% 0.003 0.01% 0.012 0.02% 0.022 0.05%
Officer - Shares - Amount $0.038 $0.118 $0.109 $0.524 $1.124
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
Kumer, Lorne 0.000 0.00% 0.001 0.00% 0.003 0.01% 0.000 0.00%
Officer - Shares - Amount $0.005 $0.020 $0.125 $0.000
Options - percentage 0.010 0.02% 0.010 0.02% 0.010 0.02% 0.000 0.00%
Options - amount $0.387 $0.380 $0.448 $0.000
Heslip, Thomas Hugh 0.001 0.00% 0.007 0.02% 0.006 0.01% Was CEO
Director - Shares - Amount $0.047 $0.291 $0.212
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Miller, Gerald 0.003 0.01% 0.005 0.01% 0.005 0.01% 0.005 0.01% 0.005 0.01%
Director - Shares - Amount $0.116 $0.186 $0.171 $0.202 $0.225
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
Marshall, Kelly 0.000 0.00% Not found
Chairman - Shares - Amt $0.000
Options - percentage 0.000 0.00%
Options - amount $0.000
Voorheis, George Wesley Thomas 0.005 0.01% 0.005 0.01% 0.018 0.04% Ceases as insider June 17
Chairman - Shares - Amt $0.206 $0.190 $0.785
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Directors 12 12 7 7 9
Women 1 8% 1 8% 0 0% 0 0% 0 0%
Minorities 0 0% 0 0% 0 0% 0 0% 2 22% Both Indian (South Asia)
Year 2011 2013 2014
Increase in O/S Shares 0.045 0.10% 0.112 0.24% 0.072 0.15% 0.000 0.00% 0.106 0.22% seems 0 for 2015 is correct
due to SO $1.740 $4.330 $2.971 $0.000 $4.752
Book Value $1.388 $4.156 $2.790 $0.000 $4.181
Insider Buying -$0.008 -$1.175 -$6.686
Insider Selling $0.179 $0.833 $0.289
Net Insider Selling $0.054 $0.171 -$0.342 -$6.397
% of Market Cap 0.00% 0.01% -0.02% -0.36%
Institutions/Holdings 119 78.50% 133 69.99% 133 74.93% 149 73.03% 169 71.49%
Total Shares Held 36.819 78.62% 32.904 69.98% 35.230 74.93% 34.379 73.12% 33.705 71.53%
Increase/Decrease 3 Mths -1.508 -3.94% 0.373 1.15% 0.015 0.04% 3.593 11.67% 0.918 2.80%
Starting No. of Shares 38.327 32.530 35.215 30.785 32.787
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock