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/
Reitmans (Canada) Ltd TSX: RET.A OTC: RTMAF www.reitmans.ca Fiscal Yr: Jan 31
Year 1/30/06 2/2/07 2/1/08 1/30/09 1/29/10 1/28/11 1/27/12 2/1/13 1/31/14 1/31/15 1/30/16 1/28/17 1/28/18 1/28/19 1/28/20 Value Description #Y Item Jan 31 <closes to
Accounting Rule C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rule
Split Split
$934.6 <-12 mths -0.51%
Revenue* $969.3 $1,042.5 $1,057.7 $1,050.9 $1,056.5 $1,070.3 $1,019.4 $1,000.5 $960.4 $939.4 $937.2 $952.0 $918.6 $889.0 -8.68% <-Total Growth 10 Revenue
Increase 6.22% 7.56% 1.46% -0.65% 0.54% 1.30% -4.75% -1.85% -4.01% -2.19% -0.24% 1.58% -3.51% -3.22% -0.90% <-IRR #YR-> 10 Revenue -8.68%
5 year Running Average $810.4 $905.7 $966.7 $1,006.6 $1,035.4 $1,055.6 $1,051.0 $1,039.5 $1,021.4 $998.0 $971.4 $957.9 $941.5 $927.2 -1.36% <-IRR #YR-> 5 Revenue -6.61%
Revenue per Share $13.81 $14.63 $14.92 $14.95 $15.63 $16.14 $15.54 $15.49 $14.87 $14.54 $14.80 $15.03 $14.50 $14.04 0.56% <-IRR #YR-> 10 5 yr Running Average 5.77%
Increase 5.26% 5.95% 1.95% 0.21% 4.56% 3.27% -3.70% -0.33% -4.01% -2.19% 1.74% 1.58% -3.51% -3.22% -1.84% <-IRR #YR-> 5 5 yr Running Average -8.86%
5 year Running Average $11.69 $12.97 $13.77 $14.28 $14.79 $15.25 $15.44 $15.55 $15.53 $15.32 $15.05 $14.95 $14.75 $14.58 0.27% <-IRR #YR-> 10 Revenue per Share 2.74%
P/S (Price/Sales) Med 1.14 1.38 1.41 0.92 0.77 1.04 1.03 0.88 0.62 0.48 0.40 0.36 0.43 -0.67% <-IRR #YR-> 5 Revenue per Share -3.29%
P/S (Price/Sales) Close 1.30 1.58 1.15 0.71 0.96 1.11 0.94 0.80 0.37 0.56 0.27 0.40 0.34 0.36 1.43% <-IRR #YR-> 10 5 yr Running Average 15.23%
*Revenue in M CDN $ P/S 10 yr 0.76 5 yr 0.40 -54.47% Diff M/C -0.64% <-IRR #YR-> 5 5 yr Running Average -3.16%
-$1,042.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $952.0
-$1,019.4 $0.0 $0.0 $0.0 $0.0 $952.0
-$905.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $957.9
-$1,051.0 $0.0 $0.0 $0.0 $0.0 $957.9
-$14.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.03
-$15.54 $0.00 $0.00 $0.00 $0.00 $15.03
$0.30 <-12 mths 42.86%
EPS Basic $1.22 $1.43 $1.61 $1.21 $0.98 $1.30 $0.72 $0.41 $0.17 $0.21 -$0.39 $0.17 -88.11% <-Total Growth 10 EPS Basic
EPS Diluted* $1.19 $1.43 $1.60 $1.21 $0.98 $1.29 $0.72 $0.41 $0.17 $0.21 -$0.39 $0.17 $0.09 $0.03 -88.11% <-Total Growth 10 EPS Diluted
Increase 25.26% 20.17% 11.89% -24.38% -19.01% 31.63% -44.19% -43.06% -58.54% 23.53% -285.71% -143.59% -47.06% -66.67% -19.18% <-IRR #YR-> 10 Earnings per Share -88.11%
Earnings Yield 6.6% 6.2% 9.3% 11.3% 6.5% 7.2% 4.9% 3.3% 3.1% 2.6% -9.8% 2.8% 1.8% 0.6% -25.08% <-IRR #YR-> 5 Earnings per Share -76.39%
5 year Running Average $0.69 $0.90 $1.15 $1.28 $1.28 $1.30 $1.16 $0.92 $0.71 $0.56 $0.22 $0.11 $0.05 $0.02 -18.66% <-IRR #YR-> 10 5 yr Running Average -87.33%
10 year Running Average $0.49 $0.63 $0.77 $0.87 $0.90 $1.00 $1.03 $1.04 $1.00 $0.92 $0.76 $0.64 $0.49 $0.37 -37.12% <-IRR #YR-> 5 5 yr Running Average -90.17%
* Diluted ESP per share E/P 10 Yrs 4.11% 5Yrs 2.81%
-$1.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.17
-$0.72 $0.00 $0.00 $0.00 $0.00 $0.17
-$0.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.11
-$1.16 $0.00 $0.00 $0.00 $0.00 $0.11
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 02
pre-split 04
pre-split 05
Dividend* $0.39 $0.58 $0.66 $0.72 $0.72 $0.78 $0.80 $0.80 $0.65 $0.20 $0.20 $0.20 $0.20 $0.20 $0.20 -65.52% <-Total Growth 10 Dividends
Increase 90.24% 48.72% 13.79% 9.09% 0.00% 8.33% 2.56% 0.00% -18.75% -69.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Increase
Dividends 5 Yr Running $0.18 $0.28 $0.39 $0.51 $0.61 $0.69 $0.74 $0.76 $0.75 $0.65 $0.53 $0.41 $0.29 $0.20 $0.20 48.01% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.47% 2.88% 3.13% 5.24% 6.00% 4.66% 5.00% 5.86% 7.07% 2.89% 3.40% 3.69% 3.18% 4.83% <-Median-> 10 Yield H/L Price
Yield on High Price 2.14% 2.60% 2.48% 3.81% 4.43% 4.14% 4.36% 5.06% 5.07% 2.40% 2.45% 2.88% 3.19% 3.98% <-Median-> 10 Yield on High Price
Yield on Low Price 2.92% 3.23% 4.23% 8.36% 9.28% 5.34% 5.85% 6.97% 11.69% 3.63% 5.52% 5.14% 3.16% 5.69% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.18% 2.52% 3.86% 6.74% 4.80% 4.34% 5.46% 6.46% 11.69% 2.47% 5.00% 3.31% 4.00% 4.00% 4.00% 4.90% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 32.77% 40.56% 41.25% 59.50% 73.47% 60.47% 111.11% 195.12% 382.35% 95.24% -51.28% 117.65% 222.2% 666.7% #DIV/0! 84.35% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 26.10% 30.79% 33.86% 40.05% 47.89% 53.15% 63.45% 82.86% 105.04% 115.36% 236.61% 359.65% 580.00% 909.09% #DIV/0! 73.16% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 24.19% 28.42% 35.14% 39.24% 33.30% 35.14% 54.13% 99.75% 49.55% 19.84% 36.43% 23.50% #DIV/0! #DIV/0! #DIV/0! 35.79% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 15.16% 18.74% 22.10% 28.23% 32.22% 34.14% 38.44% 44.96% 47.03% 47.36% 51.47% 45.34% #DIV/0! #DIV/0! #DIV/0! 41.70% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 21.98% 32.23% 28.69% 35.53% 37.91% 34.93% 48.22% 62.04% 71.54% 23.73% 28.13% 25.42% #DIV/0! #DIV/0! #DIV/0! 35.23% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 17.39% 21.31% 23.74% 27.62% 31.33% 33.73% 36.37% 41.94% 46.94% 46.59% 48.97% 45.17% #DIV/0! #DIV/0! #DIV/0! 39.16% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 3.69% 5.00% 5 Yr Med Payout 117.65% 36.43% 28.13% -10.10% <-IRR #YR-> 10 Dividends -65.52%
* Dividends per share 5 Yr Med and Cur. 8.40% -20.00% Last Div Inc ---> $0.20 $0.05 -75.0% -24.21% <-IRR #YR-> 5 Dividends -75.00%
-$0.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20
-$0.80 $0.00 $0.00 $0.00 $0.00 $0.20
Historical Dividends Historical High Div 8.22% Low Div 1.68% Ave Div 4.95% Med Div 3.12% Close Div 3.24% Historical Dividends
High/Ave/Median Values Curr diff Exp. -51.34% 138.10% Exp. -19.19% Cheap 28.21% Cheap 23.56% High/Ave/Median
Future Dividend Yield Div Yd 5.35% earning in 5.00 Years at IRR of 6.00% Div Inc. 33.82% Future Dividend Yield
Future Dividend Yield Div Yd 7.16% earning in 10.00 Years at IRR of 6.00% Div Inc. 79.08% Future Dividend Yield
Future Dividend Yield Div Yd 9.59% earning in 15.00 Years at IRR of 6.00% Div Inc. 139.66% Future Dividend Yield
I am earning GC Div Gr 0.00% 9/19/13 # yrs -> 4 2013 $7.99 Cap Gain -37.42% I am earning GC
I am earning Div org yield 2.50% 1/28/18 Pension Div G Yrly 0.00% Div start $0.20 -2.50% 2.50% I am earning Div
Yield if held 5 yrs 17.85% 27.24% 13.99% 13.96% 7.02% 4.94% 3.97% 3.79% 4.73% 1.67% 1.20% 1.25% 1.47% 2.18% 2.89% 4.35% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 19.65% 32.13% 31.54% 30.16% 28.69% 35.71% 37.57% 16.96% 12.61% 1.95% 1.27% 0.99% 0.95% 1.45% 1.67% 22.83% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 23.49% 27.68% 30.14% 26.47% 32.73% 39.29% 44.32% 38.23% 27.23% 7.97% 9.16% 9.39% 4.24% 3.88% 1.95% 28.68% <-Median-> 10 Paid Median Price
Yield if held 20 yrs 22.88% 34.20% 30.97% 46.99% 38.19% 36.53% 23.90% 9.09% 10.08% 11.08% 9.56% 8.38% 7.97% 27.43% <-Median-> 10 Paid Median Price
Yield if held 25 yrs 27.73% 30.88% 8.60% 12.05% 9.55% 9.13% 7.35% 9.09% 12.05% <-Median-> 5 Paid Median Price
Yield if held 30 yrs 6.93% 9.50% 8.60% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 41.43% 65.04% 41.24% 49.55% 29.91% 21.91% 18.26% 18.10% 27.27% 26.92% 15.84% 12.80% 10.63% 10.88% 14.45% 24.41% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 64.48% 99.45% 114.22% 127.54% 146.84% 199.82% 237.85% 122.23% 122.27% 61.39% 38.68% 28.44% 24.97% 34.55% 35.25% 122.25% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 96.69% 101.19% 123.97% 123.90% 182.95% 238.79% 303.32% 296.77% 284.61% 275.55% 321.13% 334.12% 152.97% 141.67% 71.13% 280.08% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 105.37% 175.53% 187.10% 305.12% 276.85% 298.40% 261.76% 329.77% 372.29% 416.90% 366.07% 326.49% 315.40% 287.63% <-Median-> 10 Paid Median Price
Cost covered if held 25 years 237.78% 353.68% 326.02% 464.76% 374.70% 364.61% 298.53% 375.23% 353.68% <-Median-> 5 Paid Median Price
Cost covered if held 30 years 288.04% 401.19% 369.03% #NUM! <-Median-> 0 Paid Median Price
Graham's price $12.20 $14.03 $15.85 $14.23 $12.90 $15.14 $11.03 $8.06 $5.01 $5.55 $5.33 $4.75 $3.46 $2.00 $0.00 -66.15% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.29 1.44 1.33 0.97 0.93 1.10 1.45 1.69 1.84 1.25 1.10 1.14 1.82 1.19 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.49 1.59 1.68 1.33 1.26 1.24 1.66 1.96 2.56 1.50 1.53 1.46 1.81 1.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.09 1.28 0.99 0.61 0.60 0.96 1.24 1.42 1.11 0.99 0.68 0.82 1.83 0.98 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 1.47 1.64 1.08 0.75 1.16 1.19 1.33 1.54 1.11 1.46 0.75 1.27 1.45 2.51 #DIV/0! 1.18 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 46.70% 64.25% 7.98% -24.92% 16.28% 18.75% 32.69% 53.69% 11.03% 45.93% -24.99% 27.38% 44.68% 150.59% #DIV/0! 17.52% <-Median-> 10 Graham Price
Month, Year: Non-voting A 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
Price Close $17.13 $22.19 $19.19 $11.65 $16.75 $18.66 $14.82 $12.05 $6.80 $7.71 $4.07 $5.83 $5.00 $5.00 $5.00 -73.73% <-Total Growth 10 Stock Price
Increase 19.79% 29.54% -13.52% -39.29% 43.78% 11.40% -20.58% -18.69% -43.57% 13.38% -47.21% 43.24% -14.24% 0.00% 0.00% -12.51% <-IRR #YR-> 10 Stock Price -73.73%
P/E 14.39 15.52 11.99 9.63 17.09 14.47 20.58 29.39 40.00 36.71 -10.44 34.29 55.56 166.67 #DIV/0! -17.02% <-IRR #YR-> 5 Stock Price -60.66%
Trailing P/E 18.03 18.65 13.42 7.28 13.84 19.04 11.49 16.74 16.59 45.35 19.38 -14.95 29.41 55.56 166.67 -8.11% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 4.40% 3.64% % Tot Ret -54% -27.20% Price Inc -18.69% P/E: 18.84 34.29 -13.38% <-IRR #YR-> 5 Price & Dividend
-$22.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.83
-$14.82 $0.00 $0.00 $0.00 $0.00 $5.83
-$22.19 $0.66 $0.72 $0.72 $0.78 $0.80 $0.80 $0.65 $0.20 $0.20 $6.03
-$14.82 $0.80 $0.65 $0.20 $0.20 $6.03
Month, Year: Non-voting A Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16 Jan-17 Jan-18 Jan-19 Jan-20
Price Close $17.90 $23.05 $17.12 $10.68 $15.00 $17.98 $14.64 $12.39 $5.56 $8.10 $4.00 $6.05 $5.00 $5.00 $5.00 -73.75% <-Total Growth 10 Stock Price
Increase 30.18% 28.77% -25.73% -37.62% 40.45% 19.87% -18.58% -15.37% -55.13% 45.68% -50.62% 51.25% -17.36% 0.00% 0.00% -12.52% <-IRR #YR-> 10 Stock Price -73.75%
P/E 15.04 16.12 10.70 8.83 15.31 13.94 20.33 30.22 32.71 38.57 -10.26 35.59 55.56 166.67 #DIV/0! -16.20% <-IRR #YR-> 5 Stock Price -58.67%
Trailing P/E 18.84 19.37 11.97 6.68 12.40 18.35 11.35 17.21 13.56 47.65 19.05 -15.51 29.41 55.56 166.67 -8.28% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 4.24% 3.63% % Tot Ret -51.17% -28.90% Price Inc -15.37% P/E: 17.82 32.71 -12.57% <-IRR #YR-> 5 Price & Dividend
-$23.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.05
-$14.64 $0.00 $0.00 $0.00 $0.00 $6.05
-$23.05 $0.66 $0.72 $0.72 $0.78 $0.80 $0.80 $0.65 $0.20 $0.20 $6.25
-$14.64 $0.80 $0.65 $0.20 $0.20 $6.25
Price H/L Median $15.80 $20.15 $21.11 $13.75 $12.00 $16.73 $16.01 $13.65 $9.19 $6.92 $5.89 $5.42 $6.29 -73.10% <-Total Growth 10 Stock Price
Increase 53.91% 27.57% 4.74% -34.85% -12.73% 39.38% -4.28% -14.77% -32.65% -24.70% -14.96% -7.90% 16.05% -12.31% <-IRR #YR-> 10 Stock Price -73.10%
P/E 13.27 14.09 13.19 11.36 12.24 12.97 22.24 33.28 54.06 32.95 -15.09 31.88 69.89 -19.48% <-IRR #YR-> 5 Stock Price -66.15%
Trailing P/E 16.63 16.93 14.76 8.59 9.92 17.07 12.41 18.95 22.41 40.71 28.02 -13.90 37.00 -7.50% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 22.78 22.40 18.37 10.78 9.36 12.85 13.80 14.80 12.87 12.36 26.27 47.54 125.80 -15.95% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 32.54 32.14 27.44 15.79 13.37 16.76 15.55 13.18 9.24 7.51 7.71 8.51 12.94 13.13 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 4.80% 3.52% % Tot Ret -63.97% -22.09% Price Inc -14.96% P/E: 17.71 32.95 Count 30 Years of data
-$20.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.42
-$16.01 $0.00 $0.00 $0.00 $0.00 $5.42
-$20.15 $0.66 $0.72 $0.72 $0.78 $0.80 $0.80 $0.65 $0.20 $0.20 $5.62
-$16.01 $0.80 $0.65 $0.20 $0.20 $5.62
High Months Aug May Jun 07 Mar 08 Oct 09 Oct 10 Feb 11 Mar 12 Feb 13 Jan 15 Feb 15 Oct 16 Feb 17
Price High $18.23 $22.35 $26.59 $18.89 $16.24 $18.84 $18.34 $15.82 $12.82 $8.33 $8.15 $6.95 $6.26 -68.90% <-Total Growth 10 Stock Price
Increase 26.82% 22.60% 18.97% -28.96% -14.03% 16.01% -2.65% -13.74% -18.96% -35.02% -2.16% -14.72% -9.93% -11.02% <-IRR #YR-> 10 Stock Price -68.90%
P/E 15.32 15.63 16.62 15.61 16.57 14.60 25.47 38.59 75.41 39.67 -20.90 40.88 69.56 -17.64% <-IRR #YR-> 5 Stock Price -62.10%
Trailing P/E 19.19 18.78 18.59 11.81 13.42 19.22 14.22 21.97 31.27 49.00 38.81 -17.82 36.82 15.61 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -14.72% P/E: 21.05 39.67 35.96 P/E Ratio Historical High
-$22.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.95
-$18.34 $0.00 $0.00 $0.00 $0.00 $6.95
Low Months Mar Feb Jan 08 Dec 08 Feb 09 Mar 10 Aug 11 Dec 12 Jan 14 Mar 14 Jan 16 Feb 16 May 17
Price Low $13.36 $17.95 $15.62 $8.61 $7.76 $14.61 $13.68 $11.47 $5.56 $5.51 $3.62 $3.89 $6.32 -78.33% <-Total Growth 10 Stock Price
Increase 117.24% 34.36% -12.98% -44.88% -9.87% 88.27% -6.37% -16.15% -51.53% -0.90% -34.30% 7.46% 62.47% -14.18% <-IRR #YR-> 10 Stock Price -78.33%
P/E 11.23 12.55 9.76 7.12 7.92 11.33 19.00 27.98 32.71 26.24 -9.28 22.88 70.22 -22.24% <-IRR #YR-> 5 Stock Price -71.56%
Trailing P/E 14.06 15.08 10.92 5.38 6.41 14.91 10.60 15.93 13.56 32.41 17.24 -9.97 37.18 10.56 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -16.15% P/E: 15.16 26.24 6.48 P/E Ratio Historical Low
-$17.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.89
Month, Year: Common Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Jan-14 Jan-15 Jan-16 Jan-17 Jan-18 Jan-19 Jan-20
Premium for Common $0.12 -$0.05 -$0.62 -$1.93 $0.00 $0.00 $0.41 -$0.44 $0.05 -$0.99 $0.05 -$0.30 $0.07 $0.07 $0.07 -$0.15 <-Median-> 10 Premium for Common
As % of non-voting price 0.67% -0.22% -3.62% -18.07% 0.00% 0.00% 2.80% -3.55% 0.90% -12.22% 1.25% -4.96% 1.40% 1.40% 1.40% -1.78% <-Median-> 10 As % of non-voting price
Price Close $18.02 $23.00 $16.50 $8.75 $15.00 $17.98 $15.05 $11.95 $5.61 $7.11 $4.05 $5.75 $5.07 $5.07 $5.07 -75.00% <-Total Growth 10 Stock Price
Increase 28.71% 27.64% -28.26% -46.97% 71.43% 19.87% -16.30% -20.60% -53.05% 26.74% -43.04% 41.98% -11.83% 0.00% 0.00% -12.94% <-IRR #YR-> 10 Stock Price -75.00%
P/E 15.14 16.08 10.31 7.23 15.31 13.94 20.90 29.15 33.00 33.86 -10.38 33.82 56.33 169.00 #DIV/0! -17.51% <-IRR #YR-> 5 Stock Price -61.79%
Trailing P/E 18.97 19.33 11.54 5.47 12.40 18.35 11.67 16.60 13.68 41.82 19.29 -14.74 29.82 56.33 169.00 -8.61% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 4.33% 3.62% % Tot Ret -50.30% -26.03% Price Inc -20.60% P/E: 18.10 33.00 -13.89% <-IRR #YR-> 5 Price & Dividend
-$23.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.75
-$15.05 $0.00 $0.00 $0.00 $0.00 $5.75
-$23.00 $0.66 $0.72 $0.72 $0.78 $0.80 $0.80 $0.65 $0.20 $0.20 $5.95
-$15.05 $0.80 $0.65 $0.20 $0.20 $5.95
Non-current Liabilities $48.60 $39.74 $34.29 Debt
Change -18.22% -13.73% -15.98% <-Median-> 2 Change
Debt/Market Cap Ratio 0.09 0.16 0.09 0.09 <-Median-> 3 Debt/Market Cap Ratio
Goodwill & Intangibles $61.65 $59.64 $62.50 $62.53 $61.29 Intangibles Goodwill Goodwill
Change -3.27% 4.81% 0.04% -1.98% -0.97% <-Median-> 4 Change
Intangible/Market Cap Ratio 0.08 0.17 0.12 0.25 0.16 0.16 <-Median-> 5 Intangible/Market Cap Ratio % of Market C.
Market Cap in $M $1,256 $1,642 $1,214 $751 $1,014 $1,192 $960 $800 $359 $523 $253 $383 $317 $317 $317 -76.67% <-Total Growth 10 Market Cap -76.67%
Diluted # of Shares in Million 64.59 64.59 64.08 63.33 -1.94% <-Total Growth 3 Diluted
Change 0.00% -0.78% -1.17% -0.78% <-Median-> 3 Change
Basic # of Shares in Millions 69.80 70.44 71.15 70.73 68.78 66.77 65.98 65.19 64.59 64.59 64.08 63.33 -10.09% <-Total Growth 10 Basic
Change 1.03% 0.92% 1.01% -0.59% -2.76% -2.92% -1.19% -1.19% -0.92% 0.00% -0.78% -1.17% -1.05% <-Median-> 10 Change
Difference 0.6% 1.2% -0.3% -0.6% -1.7% -0.7% -0.6% -0.9% 0.0% 0.0% -1.2% 0.0% -0.60% <-Median-> 10 Difference
$73.484 <-12 mths 12.86% Class A
Class A 56.747 57.814 57.473 56.864 54.160 52.869 52.146 51.146 51.146 51.146 49.890 49.890 49.890 49.890 49.890 Common Shares
Common Shares 13.440 13.440 13.440 13.440 13.440 13.440 13.440 13.440 13.440 13.440 13.440 13.440 13.440 13.440 13.440 # of Share in Millions
# of Share in Millions 70.187 71.254 70.913 70.304 67.600 66.309 65.586 64.586 64.586 64.586 63.330 63.330 63.330 63.330 63.330 -1.17% <-IRR #YR-> 10 Shares
Change 0.92% 1.52% -0.48% -0.86% -3.85% -1.91% -1.09% -1.52% 0.00% 0.00% -1.94% 0.00% 0.00% 0.00% 0.00% -0.70% <-IRR #YR-> 5 Shares
Cash Flow from Operations $M $113.2 $145.4 $133.2 $129.0 $146.1 $147.2 $96.9 $51.8 $84.7 $65.1 $34.8 $53.9 -62.94% <-Total Growth 10 Cash Flow
Increase -3.37% 28.52% -8.42% -3.14% 13.30% 0.71% -34.14% -46.57% 63.55% -23.14% -46.60% 55.01% SO, Buy Backs
5 year Running Average $82.9 $103.4 $123.6 $127.6 $133.4 $140.2 $130.5 $114.2 $105.4 $89.1 $66.7 $58.1 -43.86% <-Total Growth 10 CF 5 Yr Running
CFPS $1.61 $2.04 $1.88 $1.83 $2.16 $2.22 $1.48 $0.80 $1.31 $1.01 $0.55 $0.85 -58.30% <-Total Growth 10 Cash Flow per Share
Increase -4.25% 26.59% -7.98% -2.30% 17.83% 2.67% -33.41% -45.74% 63.55% -23.14% -45.54% 55.01% -9.45% <-IRR #YR-> 10 Cash Flow
5 year Running Average $1.19 $1.48 $1.76 $1.81 $1.91 $2.03 $1.91 $1.70 $1.59 $1.36 $1.03 $0.90 -11.08% <-IRR #YR-> 5 Cash Flow
P/CF on Med Price 9.80 9.87 11.24 7.49 5.55 7.54 10.83 17.01 7.01 6.86 10.72 6.37 -8.38% <-IRR #YR-> 10 Cash Flow per Share
P/CF on Closing Price 11.10 11.29 9.12 5.82 6.94 8.10 9.91 15.45 4.24 8.03 7.29 7.11 -10.45% <-IRR #YR-> 5 Cash Flow per Share
-100.00% Diff M/C -4.79% <-IRR #YR-> 10 CFPS 5 yr Running
Excl.Working Capital CF 11.38 -17.21 29.95 13.48 -17.74 0.88 11.89 31.49 -26.04 -10.67 10.26 -4.08 -13.93% <-IRR #YR-> 5 CFPS 5 yr Running
Cash Flow from Operations $M WC $124.5 $128.2 $163.1 $142.5 $128.4 $148.1 $108.8 $83.3 $58.7 $54.4 $45.0 $49.8 -61.15% <-Total Growth 10 Cash Flow less WC
Increase 32.62% 2.95% 27.23% -12.66% -9.88% 15.31% -26.50% -23.46% -29.54% -7.22% -17.29% 10.62% -9.02% <-IRR #YR-> 10 Cash Flow less WC
5 year Running Average $72.3 $91.0 $115.3 $130.5 $137.4 $142.1 $138.2 $122.2 $105.5 $90.7 $70.1 $58.3 -14.47% <-IRR #YR-> 5 Cash Flow less WC
CFPS Excl. WC $1.77 $1.80 $2.30 $2.03 $1.90 $2.23 $1.66 $1.29 $0.91 $0.84 $0.71 $0.79 -4.37% <-IRR #YR-> 10 CF less WC 5 Yr Run
Increase 31.42% 1.41% 27.84% -11.90% -6.27% 17.55% -25.69% -22.28% -29.54% -7.22% -15.64% 10.62% -15.87% <-IRR #YR-> 5 CF less WC 5 Yr Run
5 year Running Average $1.04 $1.30 $1.64 $1.85 $1.96 $2.05 $2.02 $1.82 $1.60 $1.39 $1.08 $0.91 -7.94% <-IRR #YR-> 10 CFPS - Less WC
P/CF on Med Price 8.90 11.20 9.17 6.78 6.32 7.49 9.65 10.58 10.11 8.21 8.28 6.89 -13.87% <-IRR #YR-> 5 CFPS - Less WC
P/CF on Closing Price 10.09 12.81 7.44 5.27 7.90 8.05 8.82 9.61 6.12 9.61 5.63 7.69 -3.53% <-IRR #YR-> 10 CFPS 5 yr Running
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.51 5 yr 7.01 P/CF Med 10 yr 8.24 5 yr 8.28 -100.00% Diff M/C -14.81% <-IRR #YR-> 5 CFPS 5 yr Running
-$2.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.85 Cash Flow per Share
-$1.48 $0.00 $0.00 $0.00 $0.00 $0.85 Cash Flow per Share
-$1.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.90 CFPS 5 yr Running
-$1.91 $0.00 $0.00 $0.00 $0.00 $0.90 CFPS 5 yr Running
-$128.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $49.8 Cash Flow less WC
-$108.8 $0.0 $0.0 $0.0 $0.0 $49.8 Cash Flow less WC
-$91.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $58.3 CF less WC 5 Yr Run
-$138.2 $0.0 $0.0 $0.0 $0.0 $58.3 CF less WC 5 Yr Run
-$1.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.79 CFPS - Less WC
-$1.66 $0.00 $0.00 $0.00 $0.00 $0.79 CFPS - Less WC
OPM 11.7% 13.9% 12.6% 12.3% 13.8% 13.8% 9.5% 5.2% 8.8% 6.9% 3.7% 5.7% -59.42% <-Total Growth 10 OPM
Increase -9.03% 19.49% -9.74% -2.51% 12.69% -0.59% -30.85% -45.56% 70.39% -21.42% -46.47% 52.59% Should increase or be stable.
Diff from Ave 27.4% 52.2% 37.4% 33.9% 50.9% 50.0% 3.8% -43.5% -3.8% -24.4% -59.5% -38.2% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 9.17% 5 Yrs 5.66% should be zero, it is a check on calculations
Current Assets $212.45 $275.17 $324.96 $332.45 $356.92 $391.77 $366.98 $301.37 $323.38 $343.08 $319.36 $337.06 Liq ratio of 1.5 and up, best Assets
Current Liabilities $97.44 $126.93 $87.64 $71.85 $83.74 $95.75 $89.13 $86.91 $115.47 $114.67 $121.17 $140.55 3.59 <-Median-> 10 Liabilities
Liquidity 2.18 2.17 3.71 4.63 4.26 4.09 4.12 3.47 2.80 2.99 2.64 2.40 2.80 <-Median-> 5 Ratio
Liq. with CF aft div 3.06 2.99 4.69 5.72 5.43 5.09 4.62 3.47 3.17 3.45 2.82 2.69 3.17 <-Median-> 5 Ratio
Liq. CF re Inv+Div 2.02 2.10 2.98 2.88 3.63 3.01 2.77 1.76 2.74 2.65 2.17 2.17 2.17 <-Median-> 5 Ratio
Assets $523.23 $600.41 $620.96 $633.24 $631.39 $657.62 $633.86 $594.56 $589.94 $584.39 $542.08 $548.35 Debt ratio of 1.5 and up, best Assets
Liabilities $132.98 $164.29 $125.84 $110.70 $121.23 $133.92 $141.01 $139.54 $166.51 $163.27 $160.92 $174.83 4.38 <-Median-> 10 Liabilities
Debt Ratio 3.93 3.65 4.93 5.72 5.21 4.91 4.50 4.26 3.54 3.58 3.37 3.14 3.54 <-Median-> 5 Ratio
Check Value $133.92 $141.01 $139.54 $166.51 $163.27 $160.92 $174.83
Book Value $390.26 $436.12 $495.12 $522.54 $510.17 $523.70 $492.85 $455.02 $423.43 $421.12 $381.17 $373.51 $373.51 $373.51 $373.51 -14.36% <-Total Growth 10 Book Value
Book Value per share $5.56 $6.12 $6.98 $7.43 $7.55 $7.90 $7.51 $7.05 $6.56 $6.52 $6.02 $5.90 $5.90 $5.90 $5.90 -3.64% <-Total Growth 10 Book Value per Share
Change 16.64% 10.08% 14.07% 6.45% 1.54% 4.65% -4.85% -6.25% -6.94% -0.55% -7.69% -2.01% 0.00% 0.00% 0.00% -35.23% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.84 3.29 3.02 1.85 1.59 2.12 2.13 1.94 1.40 1.06 0.98 0.92 1.31 P/B Ratio Historical Median
P/B Ratio (Close) 3.22 3.77 2.45 1.44 1.99 2.28 1.95 1.76 0.85 1.24 0.66 1.03 0.85 0.85 0.85 -0.37% <-IRR #YR-> 10 Book Value per Share -3.64%
Change 11.61% 16.98% -34.89% -41.40% 38.32% 14.54% -14.42% -9.73% -51.78% 46.48% -46.50% 54.35% -17.36% 0.00% 0.00% -4.73% <-IRR #YR-> 5 Book Value per Share -21.51%
Leverage (A/BK) 1.34 1.38 1.25 1.21 1.24 1.26 1.29 1.31 1.39 1.39 1.42 1.47 1.30 <-Median-> 10 A/BV
Debt/Equity Ratio 0.34 0.38 0.25 0.21 0.24 0.26 0.29 0.31 0.39 0.39 0.42 0.47 0.30 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.72 5 yr Med 1.06 -50.71% Diff M/C 1.38 Historical 22 A/BV
-$6.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.90
-$7.51 $0.00 $0.00 $0.00 $0.00 $5.90
$9.66 <-12 mths -1.23%
Comprehensive Income $110.99 $78.65 $73.92 $89.98 $45.17 $25.49 $9.85 $9.78 -$21.26 $4.25 -96.17% <-Total Growth 9 Comprehensive Income
Increase -29.14% -6.02% 21.73% -49.80% -43.58% -61.34% -0.70% -317.26% 120.00% -43.58% <-Median-> 5 Comprehensive Income
5 Yr Running Average $79.74 $62.64 $48.88 $36.05 $13.81 $5.62 -30.41% <-IRR #YR-> 9 Comprehensive Income #DIV/0!
ROE 22.4% 15.1% 14.5% 17.2% 9.2% 5.6% 2.3% 2.3% -5.6% 1.1% -37.67% <-IRR #YR-> 5 Comprehensive Income -90.59%
5Yr Median 16.1% 15.1% 14.5% 9.2% 5.6% 2.3% 2.3% -41.16% <-IRR #YR-> 5 5 Yr Running Average #DIV/0!
% Difference from NI -3.4% -8.3% 9.9% 3.4% -5.0% -4.3% -8.7% -27.1% -14.0% -61.1% -41.16% <-IRR #YR-> 5 5 Yr Running Average -92.95%
Median Values Diff 5, 10 yr -6.7% -14.0% 2.3% <-Median-> 5 Return on Equity
-$111.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4.3
-$90.0 -$45.2 $0.0 $0.0 $0.0 $0.0 $4.3
-$79.7 $0.0 $0.0 $0.0 $0.0 $5.6
-$79.7 $0.0 $0.0 $0.0 $0.0 $5.6
Current Liability Coverage Ratio 1.28 1.01 1.86 1.98 1.53 1.55 1.22 0.96 0.51 0.47 0.37 0.35 CFO / Current Liabilities
5 year Median 0.73 0.94 1.01 1.28 1.53 1.55 1.55 1.53 1.22 0.96 0.51 0.47 1.09 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 23.80% 21.36% 26.27% 22.50% 20.34% 22.51% 17.17% 14.01% 9.95% 9.32% 8.31% 9.09% CFO / Total Assets
5 year Median 14.18% 20.11% 21.36% 22.50% 22.50% 22.50% 22.50% 20.34% 17.17% 14.01% 9.95% 9.32% 15.6% <-Median-> 10 Return on Assets
Return on Assets ROA 16.2% 13.7% 18.5% 13.6% 10.6% 13.2% 7.5% 4.5% 1.8% 2.3% -4.6% 2.0% Net Income/Assets Return on Assets
5Yr Median 9.6% 13.7% 14.3% 14.3% 13.7% 13.6% 13.2% 10.6% 7.5% 4.5% 2.3% 2.0% 6.0% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 21.8% 18.9% 23.2% 16.4% 13.2% 16.6% 9.6% 5.9% 2.5% 3.2% -6.5% 2.9% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 14.5% 18.9% 20.2% 20.2% 18.9% 16.6% 16.4% 13.2% 9.6% 5.9% 3.2% 2.9% 7.7% <-Median-> 10 Return on Equity
$19.28 <-12 mths 43.73%
Net Income $84.89 $82.47 $114.90 $85.81 $67.24 $87.02 $47.54 $26.62 $10.79 $13.42 -$24.70 $10.93 -86.74% <-Total Growth 10 Net Income
Increase 26.88% -2.85% 39.33% -25.32% -21.64% 29.43% -45.37% -44.01% -59.47% 24.35% -284.14% -144.25% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $48.7 $59.8 $77.8 $87.0 $87.1 $87.5 $80.5 $62.8 $47.8 $37.1 $14.7 $7.4 -18.30% <-IRR #YR-> 10 Net Income -86.74%
Operating Cash Flow $113.16 $145.43 $133.18 $129.00 $146.15 $147.18 $96.94 $51.80 $84.72 $65.11 $34.77 $53.90 -25.47% <-IRR #YR-> 5 Net Income -77.00%
Investment Cash Flow -$50.32 -$53.41 -$50.50 -$70.91 -$41.42 -$66.02 -$59.57 -$84.85 -$18.12 -$34.33 -$36.24 -$33.95 -18.84% <-IRR #YR-> 10 5 Yr Running Average -87.60%
Total Accruals $22.05 -$9.55 $32.23 $27.72 -$37.49 $5.86 $10.18 $59.68 -$55.81 -$17.37 -$23.24 -$9.01 -37.94% <-IRR #YR-> 5 5 Yr Running Average -90.79%
Total Assets $523.23 $600.41 $620.96 $633.24 $631.39 $657.62 $633.86 $594.56 $589.94 $584.39 $542.08 $548.35 Balance Sheet Assets
Accruals Ratio 4.21% -1.59% 5.19% 4.38% -5.94% 0.89% 1.61% 10.04% -9.46% -2.97% -4.29% -1.64% -2.97% <-Median-> 5 Ratio
EPS/CF Ratio 0.67 0.79 0.70 0.60 0.52 0.58 0.43 0.32 0.19 0.25 -0.55 0.22 0.38 <-Median-> 10 EPS/CF Ratio
-$82 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11
-$48 $0 $0 $0 $0 $11
-$60 $0 $0 $0 $0 $0 $0 $0 $0 $0 $7
-$81 $0 $0 $0 $0 $7
Chge in Close 30.18% 28.77% -25.73% -37.62% 40.45% 19.87% -18.58% -15.37% -55.13% 45.68% -50.62% 51.25% -17.36% 0.00% 0.00% Count 20 Years of data
up/down/neutral down up down up Count 10 50.00%
Any Predictions? Yes Yes Yes Yes % right Count 5 50.00%
Financial Cash Flow -$29.38 -$38.93 $56.88 -$59.70 -$88.79 -$79.74 -$67.62 -$66.16 -$43.55 -$14.59 -$21.47 -$14.56 C F Statement Financial Cash Flow
Total Accruals $51.43 $29.38 -$24.65 $87.42 $51.30 $85.60 $77.80 $125.83 -$12.26 -$2.78 -$1.77 $5.55 Accruals
Accruals Ratio 9.83% 4.89% -3.97% 13.81% 8.13% 13.02% 12.27% 21.16% -2.08% -0.48% -0.33% 1.01% -0.33% <-Median-> 5 Ratio
Cash $135.40 $188.49 $214.30 $214.07 $228.58 $230.03 $196.84 $97.63 $122.36 $139.91 $118.60 $120.27 Cash
Per Share $1.93 $2.65 $3.02 $3.04 $3.38 $3.47 $3.00 $1.51 $1.89 $2.17 $1.87 $1.90 $1.89 <-Median-> 5 Cash per Share
Percentage of Stock Price 10.78% 11.48% 17.65% 28.51% 22.54% 19.29% 20.50% 12.20% 34.07% 26.74% 46.82% 31.39% 31.39% <-Median-> 5 % of Stock Price
Notes:
May 6, 2017. Last estimates were for 2017 of $954M for Revenue, $0.09 for EPS, $0.33 for CFPS and $5.8M for Net Income.
May 22, 2016. Last estimates were for 2016 and 2017 of $936M and $951M for Revenue, $0.36 and $0.45 for EPS, $0.84 and $0.74 for CFPS and $22.9M and $28.2M for Net Income.
June7, 2015. Last estimates were for 2015 and 2016 of $946M and $952M, $0.15 and $0.26 for EPS, $0.61 and $1.02 for EPS and $15.2m and $16.6M for Net Income.
May 31, 2014. Last estimates were for 2014 and 2015 of $995M and 1009M for Revenue, $0.45 and $0.52 for EPS, $-1.92, -2.11 and -2.57 for CFPS.
Sep 8, 2013. The last estimates for for 2013 and 2014 of $1022.6M and $1034.7M for Revenue, $0.89 and $0.97 ( and $1.02) for EPS.
June 15, 2012. The last estiamtes where for 2012 and 2013 of $1021M and $1050M for revenue, $.84 for $1.12 for EPS
Feb 1, 2012. Last estimates I got were for 2011 and 2012 of EPS $1.40 and $1.48 and CF $2.00 and $1.89. Book Value went down with IFRS accounting.
Dec 13, 2010. The last time I looked at this stock I got 2011 earnings of $1.48 and cash flow of $2.00. These haven's changed.
2007 - They have done well. Company is considered a growth company. There is concern that the increase in Book Value has not kept pase with growth in stock price.
Sector:
Consumer Discretionary, Consumer
What should this stock accomplish?
Would I buy this company and Why.
Dividends
Dividends are paid in Cycle 1. The Dividend declared on September 11, 2013 is payable to shareholders of record of October 10, 2013 on October 24, 2013.
Dividends are paid therefore in January, April, July and October
Why am I following this stock.
I was following this stock as it was a stock on Mike Higgs' dividend growth stocks list.
Why I bought this stock.
I bought this company in September 2013. It was in financial difficulties and so was quite cheap. I believe it will recover.
How They Make Their Money
Reitmans (Canada) Limited is a Canada-based company engaged in the sale of women's specialty apparel at retail. The Company operates retail banners:
Reitmans, Penningtons, Addition Elle, RW & CO., Thyme Maternity and Hyba.
There are common shares and Class A non-voting shares.
Sherlex Investments Inc (Reitman family) owns 50% of the common shares.
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 2012 Sep 9 2013 Jun 01 2014 Jun 07 2015 May 22 2016 May 07 2017
Reitman, Jeremy H. 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% C
CEO & Chairman $12.423 $18.099 $8.938 $13.518 $11.172 C
Non-Voting A 1.441 2.82% 1.225 2.40% 1.441 2.89% 1.441 2.89% 1.441 2.89% A
Shares & Amount $8.013 $9.926 $5.765 $8.719 $7.206 A
Options - percentage 0.100 0.15% 0.100 0.15% 0.100 0.16% 0.200 0.32% 0.200 0.32%
Options - amount $0.556 $0.810 $0.400 $1.210 $1.000
Williams, Eric John 0.035 0.07% 0.020 0.04% 0.020 0.04% 0.020 0.04% 0.020 0.04% A
CFO - Shares - Amount $0.195 $0.162 $0.080 $0.121 $0.100 A
Options - percentage 0.075 0.12% 0.075 0.12% 0.150 0.24% 0.175 0.28% 0.235 0.37%
Options - amount $0.417 $0.608 $0.600 $1.059 $1.175
Lamothe, Walter Edward 0.425 0.85% President, Retail and Chief
Officer - Shares - Amount $2.125 Operating Officer
Options - percentage 0.056 0.09%
Options - amount $0.280
Archibald, Diane found nothing in 2017
Officer - Shares - Amount Vice-President Store Design
Options - percentage and Development
Options - amount Found nothing on other VPs
Janzen, Carl Bernard 0.050 0.10% A Ceased to be insdier Aug 2016
Officer - Shares - Amount $0.303 A
Options - percentage 0.000 0.00%
Options - amount $0.000
Cerantola, Nadia 0.000 0.00% 0.000 0.00% 0.000 0.00%
Officer - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.075 0.12% 0.075 0.12% 0.175 0.28%
Options - amount $0.417 $0.608 $0.700
Reitman, Stephen 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% C Also President
Director $12.423 $18.099 $8.938 $13.518 $11.172 C
Non-Voting A 1.043 2.04% 1.043 2.04% 1.043 2.09% 1.043 2.09% 1.043 2.09% A
Shares & Amount $5.801 $8.451 $4.174 $6.313 $5.217 A
Options - percentage 0.100 0.15% 0.000 0.00% 0.100 0.16% 0.200 0.32% 0.200 0.32%
Options - amount $0.556 $0.000 $0.400 $1.210 $1.000
Kassie, David Jonathan 0.000 0.00% 0.020 0.15% 0.020 0.15% 0.020 0.15% 0.020 0.15% C
Director - Shares - Amount $0.000 $0.162 $0.080 $0.121 $0.100 C
Options - percentage 0.050 0.08% 0.050 0.08% 0.050 0.08% 0.100 0.16% 0.100 0.16%
Options - amount $0.278 $0.405 $0.200 $0.605 $0.500
Vineberg, Robert 0.009 0.07% 0.009 0.07% 0.009 0.07% 0.009 0.07% 0.010 0.07% C
Director $0.053 $0.077 $0.038 $0.057 $0.048 C
Non-Voting A 0.091 0.18% 0.091 0.18% 0.091 0.14% 0.091 0.18% 0.093 0.19% A
Shares & Amount $0.508 $0.740 $0.366 $0.553 $0.464 A
Options - percentage 0.050 0.08% 0.050 0.08% 0.050 0.08% 0.100 0.16% 0.100 0.16%
Options - amount $0.278 $0.405 $0.200 $0.605 $0.500
Sherlex Investments Inc. 6.701 49.86% 6.701 49.86% 6.701 49.86% 6.701 49.86% C dated 2009
Director $37.256 $54.276 $26.803 $40.540 C still active
Non-Voting A 1.519 2.97% 1.519 2.97% 1.519 2.40% 1.519 3.04% A
Stephen and Jeremy are principals $8.443 $12.300 $6.074 $9.187 A
Fairfax Financial Holdings Limited 2.000 3.91% 6.496 10.26% 6.496 10.26% 6.496 10.26% A dated 2017
V. Prem Watsa, chairman $11.120 $25.983 $25.983 $25.983 A
Total Common Shares 83.18% 83.33% 83.33% 83.33% C
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Yes, 0
due to SO $0.000 $0.000 $0.000 $0.000
Book Value $0.667 $0.816 $0.000 $0.000
Insider Buying -$0.178 -$0.020 -$0.024
Insider Selling $0.182 $0.000 $0.000
Net Insider Selling -$0.116 $0.005 -$0.020 $0.000
% of Market Cap -0.03% 0.00% 0.00% 0.00%
Directors 9 9 9 9 10
Women 0 0% 0 0% 0 0% 1 11% 1 10%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 48 41.57% 40 31.11% 41 37.00% 27 32.59% 29 32.23% 23 32.06% A
Total Shares Held 21.679 42.39% 15.909 31.10% 18.925 37.00% 16.669 33.41% 16.079 32.23% 15.993 32.06% A
Increase/Decrease 0.837 4.0% -3.948 -19.88% 5.338 39.29% -0.829 -4.74% -0.004 -0.02% -0.170 -1.05%
Starting No. of Shares 20.842 19.857 13.587 17.498 16.083 16.163
Copyright 2008 Website of SPBrunner. All rights reserved.
My stock