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/ Q2 2017
Great-West Lifeco Inc. GWO OTC: GWLIF www.greatwestlifeco.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
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Splits Splits
$45,144 <-12 mths -2.67%
Revenue* $23,871 $25,482 $25,923 $33,932 $30,541 $29,998 $29,898 $30,061 $26,446 $39,181 $33,820 $46,381 $44,511 $45,448 $48,093 82.01% <-Total Growth 10 Revenue
Increase 9.14% 6.75% 1.73% 30.90% -9.99% -1.78% -0.33% 0.55% -12.03% 48.15% -13.68% 37.14% -4.03% 2.11% 5.82% 6.17% <-IRR #YR-> 10 Revenue 82.01%
5 year Running Average $18,370 $20,257 $22,115 $26,216 $27,950 $29,175 $30,058 $30,886 $29,389 $31,117 $31,881 $35,178 $38,068 $41,868 $43,651 9.18% <-IRR #YR-> 5 Revenue 55.13%
Revenue per Share $26.80 $28.59 $29.00 $35.95 $32.32 $31.63 $31.48 $31.62 $26.46 $39.31 $34.05 $47.02 $44.97 $45.91 $48.58 5.67% <-IRR #YR-> 10 5 yr Running Average 73.66%
Increase 9.13% 6.69% 1.43% 23.94% -10.10% -2.13% -0.47% 0.46% -16.32% 48.56% -13.39% 38.11% -4.37% 2.11% 5.82% 3.20% <-IRR #YR-> 5 5 yr Running Average 17.03%
5 year Running Average $22.16 $23.54 $24.80 $28.98 $30.53 $31.50 $32.08 $32.60 $30.70 $32.10 $32.58 $35.69 $38.36 $42.25 $44.11 5.10% <-IRR #YR-> 10 Revenue per Share 64.44%
P/S (Price/Sales) Med 1.07 1.08 1.20 0.76 0.65 0.84 0.75 0.71 1.09 0.80 1.01 0.72 8.36% <-IRR #YR-> 5 Revenue per Share 49.37%
P/S (Price/Sales) Close 1.15 1.18 1.23 0.58 0.83 0.83 0.65 0.77 1.24 0.85 1.01 0.75 0.78 0.77 0.76 4.25% <-IRR #YR-> 10 5 yr Running Average 51.64%
*Total Revenue in M CDN $  P/S Med 10 yr  0.78 5 yr  0.80 0.42% Diff M/C 2.16% <-IRR #YR-> 5 5 yr Running Average 11.28%
-$25,482 $0 $0 $0 $0 $0 $0 $0 $0 $0 $46,381
-$29,898 $0 $0 $0 $0 $46,381
-$20,257 $0 $0 $0 $0 $0 $0 $0 $0 $0 $35,178
-$30,058 $0 $0 $0 $0 $35,178
-$28.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $47.02
-$31.48 $0.00 $0.00 $0.00 $0.00 $47.02
-$23.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.69
-$32.08 $0.00 $0.00 $0.00 $0.00 $35.69
$2.55 <-12 mths -4.17%
pre-split 04
EPS Basic $1.96 $2.10 $2.30 $1.56 $1.72 $1.75 $2.13 $1.90 $2.34 $2.55 $2.77 $2.67 26.81% <-Total Growth 10 EPS Basic
EPS Diluted* $1.94 $2.09 $2.29 $1.55 $1.72 $1.75 $2.11 $1.89 $2.30 $2.55 $2.77 $2.66 $2.66 $3.05 $3.39 27.48% <-Total Growth 10 EPS Diluted
Increase 9.06% 7.74% 9.48% -32.09% 10.69% 1.57% 20.96% -10.51% 21.53% 10.84% 8.72% -3.79% -0.11% 14.66% 11.15% 2.46% <-IRR #YR-> 10 Earnings 27.48%
Earnings Yield 6.3% 6.2% 6.4% 7.5% 6.4% 6.6% 10.4% 7.8% 7.0% 7.6% 8.0% 7.6% 7.5% 8.7% 9.2% 4.75% <-IRR #YR-> 5 Earnings 26.09%
5 year Running Average $1.42 $1.70 $1.91 $1.93 $1.92 $1.88 $1.88 $1.80 $1.95 $2.12 $2.32 $2.43 $2.59 $2.74 $2.91 3.63% <-IRR #YR-> 10 5 yr Running Average 42.83%
10 year Running Average $1.00 $1.17 $1.36 $1.46 $1.56 $1.65 $1.79 $1.86 $1.94 $2.02 $2.10 $2.16 $2.20 $2.35 $2.51 5.25% <-IRR #YR-> 5 5 yr Running Average 29.17%
* Diluted ESP per share  E/P 10 Yrs 7.54% 5Yrs 7.58%
-$2.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.66
-$2.11 $0.00 $0.00 $0.00 $0.00 $2.66
-$1.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.43
-$1.88 $0.00 $0.00 $0.00 $0.00 $2.43
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
pre-split 04
Dividend* $0.810 $0.928 $1.060 $1.200 $1.230 $1.230 $1.230 $1.230 $1.230 $1.230 $1.304 $1.384 $1.468 $1.468 $1.468 49.22% <-Total Growth 10 Dividends
Increase 18.25% 14.51% 14.29% 13.21% 2.50% 0.00% 0.00% 0.00% 0.00% 0.00% 6.02% 6.13% 6.07% 0.00% 0.00% Count 23 Years of data
Dividends 5 Yr Running $0.58 $0.69 $0.81 $0.94 $1.05 $1.13 $1.19 $1.22 $1.23 $1.23 $1.24 $1.28 $1.32 $1.37 $1.42 84.47% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.82% 3.01% 3.03% 4.38% 5.82% 4.65% 5.23% 5.49% 4.28% 3.92% 3.79% 4.06% 4.13% 4.33% <-Median-> 10 Yield H/L Price
Yield on High  Price 2.65% 2.70% 2.84% 3.40% 4.57% 4.22% 4.43% 4.92% 3.69% 3.63% 3.48% 3.74% 3.89% 3.71% <-Median-> 10 Yield on High  Price
Yield on Low Price 3.02% 3.40% 3.26% 6.16% 8.01% 5.18% 6.39% 6.21% 5.08% 4.25% 4.16% 4.45% 4.41% 5.13% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.64% 2.74% 2.98% 5.80% 4.58% 4.66% 6.03% 5.05% 3.76% 3.66% 3.78% 3.94% 4.17% 4.17% 3.98% 4.26% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 41.77% 44.40% 46.35% 77.27% 71.55% 70.45% 58.24% 65.08% 53.55% 48.31% 47.11% 51.97% 55.19% 48.13% 43.30% 55.89% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 41.07% 40.60% 42.34% 48.54% 54.53% 60.12% 63.18% 67.85% 62.99% 58.07% 53.60% 52.43% 51.15% 50.08% 48.81% 56.30% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 18.26% 21.68% 25.39% 29.32% 29.37% 20.12% 24.12% 24.76% 24.46% 22.52% 25.28% 21.83% 49.43% 47.35% #DIV/0! 24.61% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 19.85% 21.17% 21.74% 23.01% 24.69% 24.72% 25.14% 25.02% 24.22% 23.06% 24.20% 23.66% 26.51% 29.76% #DIV/0! 24.21% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 17.57% 21.78% 24.70% 18.41% -73.66% 66.93% 43.20% 45.39% 44.20% 36.17% 37.32% 40.73% 49.43% 47.35% #DIV/0! 39.02% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 18.66% 20.04% 20.59% 19.66% 29.03% 37.07% 43.04% 49.99% 72.29% 45.30% 40.86% 40.40% 41.23% 41.89% #DIV/0! 40.63% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 4.06% 3.78% 5 Yr Med Payout 51.97% 24.46% 40.73% 4.08% <-IRR #YR-> 10 Dividends 49.22%
* Dividends per share  5 Yr Med and Cur. 2.55% 10.31% Last Div Inc ---> $0.346 $0.367 6.1% 2.39% <-IRR #YR-> 5 Dividends 12.52%
-$0.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.38
-$1.23 $0.00 $0.00 $0.00 $0.00 $1.38
Historical Dividends Historical High Div 6.32% Low Div 1.76% Ave Div 4.04% Med Div 3.17% Close Div 2.98% Historical Dividends
High/Ave/Median Values Curr diff Exp. -34.09%     136.69% Cheap 3.11% Cheap 31.41% Cheap 39.79% High/Ave/Median 
Future Dividend Yield Div Yd 5.57% earning in 5 Years at IRR of 6.00% Div Inc. 33.82% Future Dividend Yield
Future Dividend Yield Div Yd 7.46% earning in 10 Years at IRR of 6.00% Div Inc. 79.08% Future Dividend Yield
Future Dividend Yield Div Yd 9.98% earning in 15 Years at IRR of 6.00% Div Inc. 139.66% Future Dividend Yield
Cost covered if held 5 years 15.78% 17.73% 24.25% 22.35% 19.60% 18.49% 17.30% 16.38% 17.43% 22.86% 21.34% 22.97% 26.46% 20.56% 20.94% 20.47% <-Median-> 10 Paid High Price
Cost covered if held 5 years 34.84% 22.34% 24.88% 26.64% 23.49% 21.07% 21.83% 18.83% 31.55% 40.07% 26.23% 33.13% 33.38% 28.32% 24.50% 25.55% <-Median-> 10 Paid Low Price
Cost cover if held 15 years 269.59% 270.10% 188.68% 121.41% 94.71% 92.08% 79.95% 80.95% 100.61% 84.42% 69.25% 108.06% <-Median-> 8 Paid High Price
Cost cover if held 15 years 357.59% 358.96% 300.21% 237.22% 153.40% 151.79% 176.51% 101.97% 103.20% 100.61% 83.01% 206.87% <-Median-> 8 Paid Low Price
Cost covered if held 5 years 21.73% 19.77% 24.56% 24.31% 21.37% 19.69% 19.31% 17.52% 22.45% 29.11% 23.53% 27.13% 29.52% 23.82% 22.58% 22.99% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 128.97% 103.97% 77.58% 61.05% 63.59% 63.75% 53.79% 61.72% 56.23% 46.51% 41.40% 40.00% 36.46% 47.48% 62.68% 58.64% <-Median-> 10 Paid Median Price
Cost coveedr if held 15 years 307.42% 308.25% 231.72% 160.62% 117.11% 114.63% 110.06% 90.25% 101.89% 91.81% 75.51% 138.87% <-Median-> 8 Paid Median Price
Cost covered if held 20 years 527.26% 505.84% 368.66% 250.39% 179.59% 173.48% 505.84% <-Median-> 3 Paid Median Price
Yield if held 5 yrs 4.38% 4.76% 6.35% 5.73% 4.61% 4.03% 3.58% 3.29% 3.49% 4.57% 4.47% 4.98% 5.87% 4.40% 4.33% 4.52% <-Median-> 10 Paid High Price
Yield if held 5 yrs 9.67% 5.99% 6.52% 6.83% 5.53% 4.59% 4.51% 3.78% 6.31% 8.01% 5.50% 7.19% 7.41% 6.07% 5.07% 5.92% <-Median-> 10 Paid Low Price
Yield if held 15yrs 38.56% 34.21% 21.50% 12.62% 9.07% 8.20% 7.05% 7.10% 8.80% 7.01% 5.50% 10.84% <-Median-> 8 Paid High Price
Yield if held 15yrs 51.14% 45.47% 34.21% 24.65% 14.69% 13.52% 15.56% 8.94% 9.03% 8.35% 6.60% 20.11% <-Median-> 8 Paid Low Price
Yield if held 5 yrs 6.03% 5.30% 6.44% 6.23% 5.03% 4.29% 3.99% 3.52% 4.49% 5.82% 4.93% 5.89% 6.55% 5.10% 4.67% 4.98% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 25.71% 19.91% 14.38% 10.94% 10.21% 9.15% 7.03% 7.47% 6.38% 5.03% 4.55% 4.49% 4.20% 5.36% 6.95% 7.25% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 43.97% 39.05% 26.41% 16.69% 11.21% 10.21% 9.70% 7.91% 8.91% 7.62% 6.00% 13.95% <-Median-> 7 Paid Median Price
Yield if held 20 yrs 43.97% 41.40% 29.72% 19.92% 13.38% 12.18% 41.40% <-Median-> 2 Paid Median Price
Graham No. $20.63 $22.98 $23.76 $20.99 $21.70 $21.85 $24.48 $23.68 $28.15 $31.02 $35.36 $34.41 $34.73 $37.19 $39.21 49.70% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.39 1.34 1.47 1.31 0.97 1.21 0.96 0.95 1.02 1.01 0.97 0.99 1.02 1.00 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.48 1.50 1.57 1.68 1.24 1.34 1.13 1.06 1.18 1.09 1.06 1.08 1.09 1.16 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.30 1.19 1.37 0.93 0.71 1.09 0.79 0.84 0.86 0.93 0.89 0.90 0.96 0.89 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.49 1.47 1.50 0.99 1.24 1.21 0.83 1.03 1.16 1.08 0.98 1.02 1.01 0.95 0.94 1.06 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 48.80% 47.06% 49.68% -1.37% 23.87% 20.84% -16.68% 2.84% 16.34% 8.29% -2.34% 2.22% 1.47% -5.24% -5.88% 5.57% <-Median-> 10 Graham Price
pre-split 04
Price Close $30.70 $33.80 $35.57 $20.70 $26.88 $26.40 $20.40 $24.35 $32.75 $33.59 $34.53 $35.17 $35.24 $35.24 $36.90 4.05% <-Total Growth 10 Stock Price
Increase 15.76% 10.10% 5.24% -41.80% 29.86% -1.79% -22.73% 19.36% 34.50% 2.56% 2.80% 1.85% 0.20% 0.00% 4.71% 0.40% <-IRR #YR-> 10 Stock Price 4.05%
P/E 15.83 16.18 15.55 13.33 15.64 15.12 9.66 12.88 14.26 13.19 12.47 13.21 13.25 11.55 10.88 11.51% <-IRR #YR-> 5 Stock Price 72.40%
Trailing P/E 17.27 17.43 17.03 9.05 17.31 15.36 11.68 11.53 17.33 14.62 13.56 12.71 13.23 13.25 12.10 3.96% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 3.57% 5.09% % Tot Ret 89.96% 30.68% Price Inc 2.80% P/E:  13.27 13.19 16.60% <-IRR #YR-> 5 Price & Dividend
-$33.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.17
-$20.40 $0.00 $0.00 $0.00 $0.00 $35.17
-$33.80 $1.06 $1.20 $1.23 $1.23 $1.23 $1.23 $1.23 $1.23 $1.30 $36.55
-$20.40 $1.23 $1.23 $1.23 $1.30 $36.55
Price H/L Median $28.68 $30.82 $34.93 $27.39 $21.13 $26.45 $23.51 $22.41 $28.77 $31.41 $34.42 $34.07 $35.53 4.71% 10.55% <-Total Growth 10 Stock Price
Increase 17.23% 7.48% 13.34% -21.59% -22.87% 25.21% -11.12% -4.68% 28.38% 9.18% 9.57% -1.00% 4.29% 4.17% 1.01% <-IRR #YR-> 10 Stock Price 10.55%
P/E 14.79 14.75 15.27 17.64 12.29 15.15 11.13 11.86 12.53 12.34 12.43 12.79 13.36 8.88% 7.70% <-IRR #YR-> 5 Stock Price 44.92%
Trailing P/E 16.13 15.89 16.72 11.98 13.60 15.39 13.47 10.61 15.22 13.67 13.52 12.31 13.34 4.82% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 20.17 18.09 18.28 14.20 11.02 14.08 12.48 12.42 14.73 14.83 14.82 14.00 13.74 12.40% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 28.70 26.40 25.64 18.77 13.55 16.03 13.11 12.07 14.82 15.57 16.38 15.79 16.18 13.19 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.81% 4.70% % Tot Ret 79.09% 37.90% Price Inc 9.18% P/E:  12.48 12.43 Count 23 Years of data
-$30.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.07
-$23.51 $0.00 $0.00 $0.00 $0.00 $34.07
-$30.82 $1.06 $1.20 $1.23 $1.23 $1.23 $1.23 $1.23 $1.23 $1.30 $35.45
-$23.51 $1.23 $1.23 $1.23 $1.30 $35.45
High Months Aug 05 Nov 06 Feb 07 Sep 08 Aug Apr Feb Apr Nov Nov Jun Apr Mar
pre-split 04
Price High $30.55 $34.39 $37.36 $35.29 $26.90 $29.17 $27.77 $25.00 $33.34 $33.87 $37.52 $37.03 $37.74 7.68% <-Total Growth 10 Stock Price
Increase 14.55% 12.57% 8.64% -5.54% -23.77% 8.44% -4.80% -9.97% 33.36% 1.59% 10.78% -1.31% 1.92% 0.74% <-IRR #YR-> 10 Stock Price 7.68%
P/E 15.76 16.46 16.34 22.72 15.65 16.71 13.15 13.23 14.51 13.30 13.55 13.91 14.19 5.92% <-IRR #YR-> 5 Stock Price 33.35%
Trailing P/E 17.18 17.74 17.88 15.43 17.32 16.97 15.90 11.84 17.64 14.75 14.74 13.38 14.17 15.00 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 1.59% P/E:  14.21 13.55 22.23 P/E Ratio Historical High
-$34.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.03
-$27.77 $0.00 $0.00 $0.00 $0.00 $37.03
Low Months Jun Jun Jan 07 Dec 08 Mar |Jul Dec Jun Jan May Jan Aug May
Price Low $26.80 $27.25 $32.50 $19.49 $15.35 $23.73 $19.25 $19.82 $24.20 $28.95 $31.31 $31.11 $33.32 14.17% <-Total Growth 10 Stock Price
Increase 20.45% 1.68% 19.27% -40.03% -21.24% 54.59% -18.88% 2.96% 22.10% 19.63% 8.15% -0.64% 7.10% 1.33% <-IRR #YR-> 10 Stock Price 14.17%
P/E 13.82 13.04 14.21 12.55 8.93 13.59 9.11 10.49 10.54 11.37 11.31 11.68 12.53 10.08% <-IRR #YR-> 5 Stock Price 61.61%
Trailing P/E 15.07 14.05 15.56 8.52 9.88 13.80 11.03 9.38 12.80 12.60 12.30 11.24 12.51 12.03 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 8.15% P/E:  11.34 11.31 9.08 P/E Ratio Historical Low
-$27.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.11
Long Term Debt $145,198 $158,492 $155,940 $157,797 Debt Ins. Cont.
Change 9.16% -1.61% 1.19% 3.77% <-Median-> 2 Change
Debt/Market Cap Ratio 4.34 4.62 4.50 4.52 4.50 <-Median-> 3 % of Market C.
Goodwill & Intangibles $8,555 $8,512 $9,268 $9,480 $9,949 $9,949 $9,892 Intangibles Goodwill
Change -0.50% 8.88% 2.29% 4.95% 0.00% -0.57% 2.29% <-Median-> 5 Change
Intangible/Market Cap Ratio 0.44 0.37 0.28 0.28 0.29 0.29 0.28 0.29 <-Median-> 6 % of Market C.
Market Cap $27,344 $30,121 $31,791 $19,538 $25,403 $25,039 $19,375 $23,147 $32,730 $33,479 $34,300 $34,692 $34,884 $34,884 $36,527 15.17% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 898.33 897.73 898.93 898.65 946.05 947.65 962.07 960.58 991.49 999.89 997.85 991.67 990.55 10.46% <-Total Growth 10 Diluted
Change -0.20% -0.07% 0.13% -0.03% 5.27% 0.17% 1.52% -0.15% 3.22% 0.85% -0.20% -0.62% -0.11% 0.15% <-Median-> 10 Change
Basic # of Shares in Millions 890.95 891.05 892.23 894.85 944.33 947.49 949.32 949.91 973.58 998.61 995.61 989.99 988.86 11.10% <-Total Growth 10 Basic
Change -0.11% 0.01% 0.13% 0.29% 5.53% 0.33% 0.19% 0.06% 2.49% 2.57% -0.30% -0.56% -0.11% 0.24% <-Median-> 10 Change
Difference 0.0% 0.0% 0.2% 5.5% 0.1% 0.1% 0.0% 0.1% 2.7% -0.2% -0.2% -0.4% 0.1% 0.07% <-Median-> 10 Difference
$6,080 <-12 mths -2.78%
# of Share in Millions 890.69 891.15 893.76 943.88 945.04 948.46 949.76 950.60 999.40 996.70 993.35 986.40 989.90 989.90 989.90 1.02% <-IRR #YR-> 10 Shares 10.69%
Change 0.01% 0.05% 0.29% 5.61% 0.12% 0.36% 0.14% 0.09% 5.13% -0.27% -0.34% -0.70% 0.35% 0.00% 0.00% 0.76% <-IRR #YR-> 5 Shares 3.86%
CF fr Op $M $3,951 $3,812 $3,731 $3,863 $3,958 $5,797 $4,844 $4,722 $5,026 $5,443 $5,123 $6,254 $2,940 $3,069 64.06% <-Total Growth 10 Cash Flow
Increase 31.61% -3.52% -2.12% 3.54% 2.46% 46.46% -16.44% -2.52% 6.44% 8.30% -5.88% 22.08% -52.99% 4.38% SO, S. Issued Buy Backs
5 year Running Average $2,481 $2,851 $3,319 $3,672 $3,863 $4,232 $4,439 $4,637 $4,869 $5,166 $5,032 $5,314 $4,957 $4,566 86.35% <-Total Growth 10 CF 5 Yr Running
CFPS $4.44 $4.28 $4.17 $4.09 $4.19 $6.11 $5.10 $4.97 $5.03 $5.46 $5.16 $6.34 $2.97 $3.10 48.22% <-Total Growth 10 Cash Flow per Share Use original
Increase 31.60% -3.57% -2.41% -1.96% 2.33% 45.94% -16.55% -2.60% 1.24% 8.59% -5.56% 22.94% -53.16% 4.38% 5.08% <-IRR #YR-> 10 Cash Flow 64.06% CF Values
5 year Running Average $2.94 $3.27 $3.72 $4.07 $4.23 $4.57 $4.73 $4.89 $5.08 $5.33 $5.14 $5.39 $4.99 $4.61 5.24% <-IRR #YR-> 5 Cash Flow 29.11% Use original
P/CF on Med Price 6.46 7.20 8.37 6.69 5.04 4.33 4.61 4.51 5.72 5.75 6.67 5.37 11.96 4.01% <-IRR #YR-> 10 Cash Flow per Share 48.22% CF Values
P/CF on Closing Price 6.92 7.90 8.52 5.06 6.42 4.32 4.00 4.90 6.51 6.15 6.70 5.55 11.87 4.45% <-IRR #YR-> 5 Cash Flow per Share 24.31%
113.90% Diff M/C 5.14% <-IRR #YR-> 10 CFPS 5 yr Running 65.01%
Excl.Working Capital CF $156 -$17 $104 $2,290 -$5,536 -$4,054 -$2,140 -$2,146 -$2,245 -$2,054 -$1,652 -$2,902 $0 $0 2.64% <-IRR #YR-> 5 CFPS 5 yr Running 13.89%
CF fr Op $M WC $4,107 $3,795 $3,835 $6,153 -$1,578 $1,743 $2,704 $2,576 $2,781 $3,389 $3,471 $3,352 $2,940 $3,069 -11.67% <-Total Growth 10 Cash Flow less WC
Increase 11.51% -7.60% 1.05% 60.44% -125.65% -210.46% 55.13% -4.73% 7.96% 21.86% 2.42% -3.43% -12.29% 4.38% -1.23% <-IRR #YR-> 10 Cash Flow less WC -11.67%
5 year Running Average $2,648 $3,015 $3,504 $4,315 $3,262 $2,790 $2,571 $2,320 $1,645 $2,639 $2,984 $3,114 $3,187 $3,244 4.39% <-IRR #YR-> 5 Cash Flow less WC 23.96%
CFPS Excl. WC $4.61 $4.26 $4.29 $6.52 -$1.67 $1.84 $2.85 $2.71 $2.78 $3.40 $3.49 $3.40 $2.97 $3.10 0.32% <-IRR #YR-> 10 CF less WC 5 Yr Run 3.26%
Increase 11.50% -7.64% 0.76% 51.92% -125.61% -210.06% 54.92% -4.82% 2.69% 22.19% 2.76% -2.75% -12.60% 4.38% 3.90% <-IRR #YR-> 5 CF less WC 5 Yr Run 21.09%
5 year Running Average $3.13 $3.45 $3.93 $4.76 $3.60 $3.05 $2.76 $2.45 $1.70 $2.72 $3.05 $3.16 $3.21 $3.27 -2.23% <-IRR #YR-> 10 CFPS - Less WC -20.20%
P/CF on Med Price 6.22 7.24 8.14 4.20 -12.65 14.39 8.26 8.27 10.34 9.24 9.85 10.03 11.96 0.02 3.60% <-IRR #YR-> 5 CFPS - Less WC 19.36% Use original
P/CF on Closing Price 6.66 7.94 8.29 3.18 -16.10 14.37 7.17 8.99 11.77 9.88 9.88 10.35 11.87 11.37 -0.89% <-IRR #YR-> 10 CFPS 5 yr Running -8.53% CF Values
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 5.55 5 yr  5.72 P/CF Med 10 yr 8.75 5 yr  9.85 35.55% Diff M/C 2.69% <-IRR #YR-> 5 CFPS 5 yr Running 14.18% Use original CF Values
I left Excluding WC for 2009 and eariler because I think I got the values from G&M.
-$4.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.34 Cash Flow per Share
-$5.10 $0.00 $0.00 $0.00 $0.00 $6.34 Cash Flow per Share
-$3.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.39 CFPS 5 yr Running
-$4.73 $0.00 $0.00 $0.00 $0.00 $5.39 CFPS 5 yr Running
-$3,795 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,352 Cash Flow less WC
-$2,704 $0 $0 $0 $0 $3,352 Cash Flow less WC
-$3,015 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,114 CF less WC 5 Yr Run
-$2,571 $0 $0 $0 $0 $3,114 CF less WC 5 Yr Run
OPM 16.55% 14.96% 14.39% 11.38% 12.96% 19.32% 16.20% 15.71% 19.00% 13.89% 15.15% 13.48% -9.86% <-Total Growth 10 OPM
Increase 20.59% -9.62% -3.79% -20.90% 13.84% 49.11% -16.16% -3.05% 20.99% -26.90% 9.04% -10.98% Should increase  or be stable.
Diff from Ave 12.1% 1.3% -2.6% -22.9% -12.3% 30.8% 9.7% 6.3% 28.7% -5.9% 2.6% -8.7% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 14.77% 5 Yrs 15.15% should be  zero, it is a   check on calculations
Current Assets $5,067 $6,458 $5,200 $9,193 $4,163 $2,482 $4,708 $5,859 $5,554 $6,366 $6,072 $7,809 Liquidity ratio of 1.5 and up, best
Current Liabilities $999 $1,372 $1,092 $945 $1,682 $2,421 $3,469 $3,720 $5,316 $5,614 $6,434 $6,970 1.47 <-Median-> 10 Ratio
Liquidity 5.07 4.71 4.76 9.73 2.48 1.03 1.36 1.58 1.04 1.13 0.94 1.12 1.13 <-Median-> 5 Ratio
Liq. with CF aft div 8.06 6.74 7.26 12.69 5.23 2.54 2.38 2.60 1.84 1.82 1.70 1.33 1.84 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.83 1.41 1.81 4.32 3.20 1.06 1.13 1.13 1.03 1.13 1.00 1.33 1.13 <-Median-> 5 Ratio
This is a financial, so ratios are lower
Assets $120,161 $120,528 $118,388 $130,074 $128,369 $131,514 $238,768 $253,718 $325,905 $356,709 $399,935 $399,912 $409,773 Debt Ratio of 1.5 and up, best Assets
Liabilities $109,885 $108,658 $105,058 $114,514 $112,995 $115,969 $222,664 $236,132 $305,906 $334,812 $374,675 $374,904 $384,345 1.07 <-Median-> 10 Liabilities
Debt Ratio 1.09 1.11 1.13 1.14 1.14 1.13 1.07 1.07 1.07 1.07 1.07 1.07 1.07 1.08 Historical Median 20 Ratio
Total Equity $10,276 $11,870 $13,330 $15,560 $15,374 $15,545 $16,104 $17,586 $19,999 $21,897 $25,260 $25,008 $25,428 110.68% <-Total Growth 10 Book Value
Non-Cont. Int. $2,422 $2,332 $2,371 $2,125 $2,230 $2,510 $2,362 $2,643 $2,806 $3,006 $2,965
Shareholders' Equity $10,276 $11,870 $10,908 $13,228 $13,003 $13,420 $13,874 $15,076 $17,637 $19,254 $22,454 $22,002 $22,463 85.36% <-Total Growth 10 Book Value
Preferred Stock $1,586 $1,855 $1,099 $1,329 $1,497 $1,897 $1,894 $2,544 $2,314 $2,514 $2,514 $2,514 $2,514
Book Value $8,690 $10,015 $9,809 $11,899 $11,506 $11,523 $11,980 $12,532 $15,323 $16,740 $19,940 $19,488 $19,949 $19,949 $19,949 94.59% <-Total Growth 10 Book Value
Book Value per Share $9.76 $11.24 $10.97 $12.61 $12.18 $12.15 $12.61 $13.18 $15.33 $16.80 $20.07 $19.76 $20.15 $20.15 $20.15 75.80% <-Total Growth 10 Book Value per Share
Change 6.89% 15.19% -2.34% 14.87% -3.42% -0.21% 3.82% 4.52% 16.30% 9.54% 19.52% -1.58% 2.00% 0.00% 0.00% -21.97% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.94 2.74 3.18 2.17 1.74 2.18 1.86 1.70 1.88 1.87 1.71 1.72 1.76 2.24 P/B Ratio Historical Median
P/B Ratio (Close) 3.15 3.01 3.24 1.64 2.21 2.17 1.62 1.85 2.14 2.00 1.72 1.78 1.75 1.75 1.83 5.80% <-IRR #YR-> 10 Book Value per Share
Change 8.30% -4.42% 7.76% -49.34% 34.46% -1.58% -25.57% 14.21% 15.65% -6.37% -13.99% 3.49% -1.77% 0.00% 4.71% 9.39% <-IRR #YR-> 5 Book Value per Share
Leverage (A/BV) 11.69 10.15 8.88 8.36 8.35 8.46 14.83 14.43 16.30 16.29 15.83 15.99 16.12 14.63 <-Median-> 10 A/BV
Debt/Equity Ratio 10.69 9.15 7.88 7.36 7.35 7.46 13.83 13.43 15.30 15.29 14.83 14.99 15.12 13.63 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.87 5 yr Med 1.72 -6.34% Diff M/C 13.40 Historical A/BV
-$11.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.76
-$12.61 $0.00 $0.00 $0.00 $0.00 $19.76
$2,482 <-12 mths 92.11%
Comprehensive Income $2,078 $1,930 $3,440 $2,992 $4,671 $1,335
NCI -$266 $97 $13 $32 -$57 $43
Shareholders  $2,229 $868 $2,199 $822 $1,230 $2,344 $1,833 $3,427 $2,960 $4,728 $1,292 -42.04% <-Total Growth 10 Comprehensive Income
Increase -61.06% 153.34% -62.62% 49.64% 90.57% -21.80% 86.96% -13.63% 59.73% -72.67% -13.63% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,470 $1,493 $1,686 $1,931 $2,359 $3,058 $2,848 -5.31% <-IRR #YR-> 10 Comprehensive Income -42.04%
ROE 6.5% 14.1% 5.3% 7.9% 14.6% 10.4% 17.1% 13.5% 18.7% 5.2% -11.23% <-IRR #YR-> 5 Comprehensive Income -44.88%
5Yr Median 7.9% 10.4% 10.4% 13.5% 14.6% 13.5% 11.66% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI -69.7% 15.7% -63.8% -45.0% -13.8% -28.0% 15.3% -11.1% 35.1% -56.7% 13.79% <-IRR #YR-> 5 5 Yr Running Average 90.81%
Median Values Diff 5, 10 yr -20.9% -11.1% 13.5% <-Median-> 5 Return on Equity
-$2,229 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,292
-$2,344 $0 $0 $0 $0 $1,292
-$1,470 $0 $0 $0 $0 $0 $2,848
-$1,493 $0 $0 $0 $0 $2,848
Current Liability Coverage Ratio 3.80 2.80 5.63 -1.67 1.04 1.12 0.74 0.75 0.64 0.62 0.52 0.42   CFO / Current Liabilities
5 year Median 2.80 1.12 1.04 0.75 0.75 0.74 0.64 0.62 0.64 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 3.42% 3.15% 3.24% 4.73% -1.23% 1.33% 1.13% 1.02% 0.85% 0.95% 0.87% 0.84% 0.72% CFO / Total Assets
5 year Median 3.31% 3.15% 3.24% 3.42% 3.24% 3.15% 1.33% 1.13% 1.02% 1.02% 0.95% 0.87% 0.85% 0.9% <-Median-> 5 Return on Assets 
Return on Assets 1.5% 1.6% 1.8% 1.1% 1.3% 1.3% 0.8% 0.7% 0.7% 0.7% 0.7% 0.6% 0.6% Net  Income/Assets ROA
5Yr Median 1.5% 1.6% 1.6% 1.6% 1.5% 1.3% 1.3% 1.1% 0.8% 0.7% 0.7% 0.7% 0.7% 0.7% <-Median-> 5 ROA
ROE 20.4% 19.2% 21.5% 12.2% 14.8% 14.4% 16.9% 14.5% 14.9% 15.2% 13.9% 11.9% 13.0% Net Inc/ Shareholders' equity ROE
5Yr Median 19.9% 19.9% 19.9% 19.9% 19.2% 14.8% 14.8% 14.5% 14.8% 14.9% 14.9% 14.5% 13.9% 14.5% <-Median-> 5 ROE
$2,211 <-12 mths -4.94%
Net Income $2,239 $2,208 $2,498 $2,761 $3,011 $2,641
NCI $121 $278 $90 $93 $123 $192
Preferred Shares $96 $115 $130 $122 $126 $123
Shareholders  $1,775 $1,927 $2,111 $1,453 $1,699 $1,657 $2,022 $1,815 $2,278 $2,546 $2,762 $2,326 $2,602 $3,041 $3,487 20.71% <-Total Growth 10 Net Income
Increase 9.84% 8.56% 9.55% -31.17% 16.93% -2.47% 22.03% -10.24% 25.51% 11.76% 8.48% -15.79% 11.87% 16.87% 14.67% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,258 $1,534 $1,757 $1,776 $1,793 $1,769 $1,788 $1,729 $1,894 $2,064 $2,285 $2,345 $2,503 $2,655 $2,844 1.90% <-IRR #YR-> 10 Net Income 20.71%
Operating Cash Flow $3,951 $3,812 $3,731 $3,863 $3,958 $5,797 $4,844 $4,722 $5,026 $5,443 $5,123 $6,254 2.84% <-IRR #YR-> 5 Net Income 15.03%
Investment Cash Flow -$2,511 -$3,405 -$5,201 -$3,292 -$1,831 -$1,070 -$3,407 -$3,838 -$4,813 -$4,129 -$3,424 -$4,565 4.34% <-IRR #YR-> 10 5 Yr Running Average 52.91%
Total Accruals $335 $1,520 $3,581 $882 -$428 -$3,070 $585 $931 $2,065 $1,232 $1,063 $637 5.57% <-IRR #YR-> 5 5 Yr Running Average 31.15%
Total Assets $120,161 $120,528 $118,388 $130,074 $128,369 $131,514 $238,768 $253,718 $325,905 $356,709 $399,935 $399,912 Balance Sheet Assets
Accruals Ratio 0.28% 1.26% 3.02% 0.68% -0.33% -2.33% 0.25% 0.37% 0.63% 0.35% 0.27% 0.16% 0.35% <-Median-> 5 Ratio
EPS/CF Ratio 0.42 0.49 0.53 0.24 -1.03 0.95 0.74 0.70 0.83 0.75 0.79 0.78 0.75 <-Median-> 10 EPS/CF Ratio
Should not be higher than 1.00
-$1,927 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,326
-$2,022 $0 $0 $0 $0 $2,326
-$1,534 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,345
-$1,788 $0 $0 $0 $0 $2,345
Change in Close 15.76% 10.10% 5.24% -41.80% 29.86% -1.79% -22.73% 19.36% 34.50% 2.56% 2.80% 1.85% 0.20% 0.00% 4.71% Count 21 Years of data
up/down Count 0 0.00%
Meet Prediction? % right Count 0 #DIV/0!
Financial Cash Flow -$665 -$565 $2,422 -$1,554 -$1,258 -$6,099 -$1,245 -$1,037 $493 -$1,685 -$1,683 -$1,045 C F Statement  Financial Cash Flow
Total Accruals $1,000 $2,085 $1,159 $2,436 $830 $3,029 $1,830 $1,968 $1,572 $2,917 $2,746 $1,682 Accruals
Accruals Ratio 0.83% 1.73% 0.98% 1.87% 0.65% 2.30% 0.77% 0.78% 0.48% 0.82% 0.69% 0.42% 0.69% <-Median-> 5 Ratio
Cash $3,650 $2,850 $3,427 $1,840 $2,056 $1,895 $2,791 $2,498 $2,813 $3,259 $3,398 Cash
Cash per Share $4.08 $3.02 $3.63 $1.94 $2.16 $1.99 $2.79 $2.51 $2.83 $3.30 $3.43 $2.79 <-Median-> 5 Cash per Share
Percentage of Stock Price 11.48% 14.59% 13.49% 7.35% 10.61% 8.19% 8.53% 7.46% 8.20% 9.39% 9.74% 8.20% <-Median-> 5 % of Stock Price
Notes:
September 23, 2017.  Last estimates were for 2016, 2017 and 2018 of $44683M, $42366M and $43553M for Revenue, $2.62, $2.86 and $2.89 for EPS, $2.47, $2.39 and $2.57 for CFPS and $2637M, $2918M and $3133M for Net Income.
September 27, 2016.  Last estimates were for 2015, 2016 and 2017 of $36305M, $39996M and $45405M for Revenue, $2.73, $2.93 and $3.17 for EPS, $6.32, $3.43 and $3.63 for CFPS and $2764M, $2948M and $3127M for Net Income.
October 4, 2015.  Last estimates were for 2014, 2015 and 2016 of $36068M, $42467M and $43562M for Revenue, $2.50, $2.63 and $2.44 for EPS, $2.35, $1.59 and $1.72 for CFPS and $2498M, $2758M and $3045M for Net Income.
September 26, 2014.  Last estimates were for 2013, 2014 and 2015 of $29254M, $52508M and $42305M for Revenue, $2.28, $2.54 and $2.72 for EPS.
August 30, 2013.  Last estimates were for 2012 and 2013 of $29,234M and $32,311M for Revenue, $2.08 and $2.29 (and $2.92) for EPS.
May 26, 2012.  Last estimates were for 2011 and 2012 of Revenue fo $29084M and $28170M, EPS of $1.95, 2.14 and for 2013 $2.20.
Jan 21, 2012.  Last estimates I got was for 2010 and 2011 for EPS at $1.90 and $2.23.
Nov 11, 2010.  Last time I looked, I got earnings for 2009 and 2010 of $1.85 and $2.50
2007 AR.   I can see why people like this stock.  It is basically a stable earner.
For cash flow, I do not think that there is a non-cash flow or working capital as current assets and liabilities liquidity ratio does not really apply.
Sector:
Insurance, Financial
What should this stock accomplish?
Would I buy this company and Why.
This is a good dividend growth stock. The only reason I would not personally buy it is that it is part of Power Corp and Power Financial.  
I own Power Financial.  
Why am I following this stock. 
This stock seems to be a favorite with investors who like solid, stable, dividend paying stock. It was on Mike Higgs' list and it used to be on the dividend lists. 
I have been following this stock for some time.  However, I will not buy it because I have Power Financial Corp. (TSX-PWF).  Great West Lifeco Inc. is one of the companies under the Power Financial Corp. and Power Corp. (TSX-POW).
Dividends
Dividends are paid quarterly in Cycle 3, that is March, June, September and December.  Dividends are either declared late in one month and paid in the following month, or declared early in the month and paid in that month.
For example, the dividend declared for Shareholders of record of February 28, 2013 was paid on March 28, 2013.  However, the dividend declared for shareholders of record of December 3, 2013 was paid on December 31, 2013.
How they make their money.
Great-West Lifeco is a financial services holding company with interests in the life insurance, health insurance, retirement savings, investment management and reinsurance businesses. The Corporation has
operations in Canada, the United States, Europe and Asia through The Great-West Life Assurance Company, London Life Insurance Company, The Canada Life Assurance Company, Great-West Life 
& Annuity Insurance Company and Putnam Investments, LLC. Lifeco and are members of the Power Financial Corporation group of companies.
Power Financial Corp owes 68.2% of this company as of December 2011.  In June of 2013, ownership is 69.4%.
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.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date May  2012 Aug 30  2013 Sep 26  2014 Oct 4 2015 Sep 2016 Sep 2017
Mahon, Paul 0.130 0.01% 0.133 0.01% 0.136 0.01% 0.139 0.01% 0.142 0.01%
CEO - Shares - Amount $4.270 $4.462 $4.684 $4.88 $5.02
Options - percentage 0.556 0.06% 0.763 0.08% 0.937 0.09% 1.106 0.11% 1.314 0.13%
Options - amount $18.199 $25.627 $32.363 $38.89 $46.31
MacNicholas, Garry 0.003 0.00% 0.003 0.00% 0.003 0.00%
CFO - Shares - Amount $0.086 $0.09 $0.09
Options - percentage 0.199 0.02% 0.277 0.03% 0.346 0.03%
Options - amount $6.881 $9.75 $12.21
Lovatt, William Wayne 0.211 0.02% 0.228 0.02%
CFO - Shares - Amount $6.901 $7.647
Options - percentage 0.449 0.04% 0.444 0.04%
Options - amount $14.720 $14.917
Bird, Graham R. 0.000 0.00% 0.001 0.00% 0.002 0.00%
Officer - Shares - Amount $0.000 $0.03 $0.07
Options - percentage 0.131 0.01% 0.241 0.02% 0.350 0.04%
Options - amount $4.539 $8.46 $12.33
Aarssen, John 0.015 0.00% 0.015 0.00%
Officer - Shares - Amount $0.507 $0.520
Options - percentage 0.033 0.00% 0.033 0.00%
Options - amount $1.081 $1.108
Graye, Mitchell T.G. 0.008 0.00% ceased to be an insider
Officer - Shares - Amount $0.258
Options - percentage 1.066 0.11%
Options - amount $34.924
McFeetors, Raymond Lindsay 2.707 0.27% 2.642 0.27%
Officer - Shares - Amount $88.664 $88.755
Options - percentage 1.632 0.16% 1.645 0.17%
Options - amount $53.462 $55.255
Bain, George Sayers 0.007 0.00% ceased to be an insider
Director - Shares - Amount $0.244
Options - percentage 0.000 0.00%
Options - amount $0.000
Coutu, Marcel R. 0.010 0.00% 0.010 0.00% 0.010 0.00% 0.010 0.00%
Director - Shares - Amount $0.336 $0.345 $0.35 $0.35
Options - percentage 0.016 0.00% 0.020 0.00% 0.026 0.00% 0.035 0.00%
Options - amount $0.524 $0.685 $0.91 $1.22
Desmarais, André 0.350 0.04% 0.350 0.04% 0.350 0.04% 0.350 0.04%
Director - Shares - Amount $11.757 $12.086 $12.31 $12.33
Options - percentage 0.119 0.01% 0.133 0.01% 0.142 0.01% 0.152 0.02%
Options - amount $3.984 $4.586 $4.99 $5.35
Orr, Robert Jeffrey 0.020 0.00% 0.020 0.00% 0.020 0.00% 0.020 0.00%
Chairman -  $0.672 $0.691 $0.70 $0.70
Options - percentage 0.114 0.01% 0.133 0.01% 0.146 0.01% 0.163 0.02%
Options - amount $3.835 $4.605 $5.13 $5.75
Desmarais, Paul G. 685.945 72.16% 741.776 78.03%
Director Shares - M$ $16,703 $18,062
Desmarais Family Residuary Trust 709.305 71.17% 709.305 71.41% 709.305 71.91% 709.305 71.65% Last filed in Jan 2014
10% Holder - Shares - Amt $23,825.570 $24,492.317 $24,946.27 $24,995.92
Increase in O/S Shares 1.306 0.14% 0.832 0.09% 2.031 0.20% 0.321 0.03% 2.931 0.30% 1.016 0.10%
due to SO $26.637 $20.266 $66.516 $10.794 $101.201 $35.729
Book Value $26.000 $20.000 $57.000 $10.000 $99.000 $31.000
Insider Buying $0.000 -$0.052 -$0.969
Insider Selling $26.553 $2.100 $2.186
Net Insider Selling $4.103 $26.553 $2.048 $1.217
% of Market Cap 0.01% 0.08% 0.01% 0.00%
Directors 19 18 20 20 21
Women 0 0% 1 6% 4 20% 4 20% 4 19%
Minorities 0 0% 0 0% 0 0% 0 0% 2 10% Indian (Male), 
Pakistani (Female)
Institutions/Holdings 134 6.81% 14 24.83% 11 6.63% 201 8.58% 214 9.47% 214
Value of Shares Held $2,917.54
Total Shares Held 64.689 6.81% 2.979 0.30% 0.513 0.05% 85.613 8.62% 94.029 9.53% 86.000 8.69%
Value of Shares Held $3,030.64
Increase/Decrease 0.747 1.14% -0.111 -3.60% -0.006 -1.24% 0.177 0.21% -3.894 -3.98% -1.000 -1.15%
Starting No. of Shares 65.436 3.090 0.520 85.436 97.923 87.000 Morningstar
Institutions/Holdings 3 7.00%
Total Shares Held 0.647 0.07%
Increase/Decrease 0.002 0.28%
Starting No. of Shares 0.645 Nasdaq
Copyright © 2008 Website of SPBrunner. All rights reserved.