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/
WSP Global Inc. TSX: WSP OTC: WSPOF http://www.wspgroup.com/en/ 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
Accounting Rules C GAAP C GAAP C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$4,624.1 <-12 mths 3.06%
Net Revenue $96.6 $128.0 $206.6 $320.1 $395.3 $469.5 $529.0 $1,020.1 $1,677.2 $2,349.9 $4,486.8 $4,895.1 $5,211 $5,637 3724.30% <-Total Growth 10 Net Revenue In press
Increase 32.51% 61.41% 54.93% 23.50% 18.76% 12.67% 92.83% 64.42% 40.11% 90.94% 9.10% 6.45% 8.18% 43.96% <-IRR #YR-> 10 Net Revenue 3724.30% release
5 year Running Average $229 $304 $384 $547 $818 $1,209 $2,013 $2,886 $3,724 $4,516 56.05% <-IRR #YR-> 5 Net Revenue 825.35%
Revenue per Share $9.66 $11.64 $16.05 $22.42 $21.84 $25.93 $16.21 $19.98 $32.02 $26.53 $45.20 $48.29 $51.41 $55.61 43.59% <-IRR #YR-> 7 5 yr Running Average #DIV/0!
Increase 20.46% 37.95% 39.67% -2.60% 18.76% -37.50% 23.27% 60.26% -17.16% 70.42% 6.82% 6.45% 8.18% 49.68% <-IRR #YR-> 5 5 yr Running Average 651.31%
5 year Running Average $16.32 $19.58 $20.49 $21.28 $23.20 $24.13 $27.99 $34.40 $40.69 $45.41 15.29% <-IRR #YR-> 10 Net Revenue per Share 314.98%
P/S (Price/Sales) Med 0.99 1.31 1.04 1.11 1.07 1.69 1.19 0.80 1.31 0.88 0.87 24.40% <-IRR #YR-> 5 Net Revenue per Share 197.93%
P/S (Price/Sales) Close 1.18 1.64 1.12 1.24 1.17 1.62 0.96 0.99 1.31 0.94 0.93 0.97 0.90 11.24% <-IRR #YR-> 7 5 yr Running Average #DIV/0!
*Revenue in M CDN $  P/S Med 10 yr  1.09 5 yr  0.88 -10.99% Diff M/C 10.92% <-IRR #YR-> 5 5 yr Running Average 67.90%
-$128.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,895.1
-$529.0 $0.0 $0.0 $0.0 $0.0 $4,895.1
-$229 $0 $0 $0 $0 $0 $0 $2,886
-$384 $0 $0 $0 $0 $2,886
-$11.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.29
-$16.21 $0.00 $0.00 $0.00 $0.00 $48.29
-$16.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.40
-$20.49 $0.00 $0.00 $0.00 $0.00 $34.40
$6,143.3 <-12 mths 1.31%
Revenue* $130.0 $176.1 $257.2 $387.8 $477.9 $580.4 $651.9 $1,257.5 $2,016.0 $2,902.4 $6,064.0 $6,379.6 3522.45% <-Total Growth 10 Revenue
Increase 35.47% 46.05% 50.78% 23.24% 21.45% 12.31% 92.90% 60.32% 43.97% 108.93% 5.20% 43.19% <-IRR #YR-> 10 Revenue 3522.45%
5 year Running Average $286 $376 $471 $671 $997 $1,482 $2,578 $3,724 57.81% <-IRR #YR-> 5 Revenue 878.64%
Revenue per Share $13.00 $16.01 $19.98 $27.16 $26.40 $32.06 $19.97 $24.63 $38.49 $32.76 $61.09 $62.93 46.55% <-IRR #YR-> 6 5 yr Running Average #DIV/0!
Increase 23.16% 24.82% 35.92% -2.81% 21.45% -37.70% 23.31% 56.26% -14.87% 86.48% 3.01% 51.21% <-IRR #YR-> 5 5 yr Running Average 690.55%
5 year Running Average $20.51 $24.32 $25.12 $26.05 $28.31 $29.58 $35.39 $43.98 14.67% <-IRR #YR-> 10 Revenue per Share 293.08%
P/S (Price/Sales) Med 0.72 1.05 0.86 0.92 0.86 1.37 0.96 0.67 1.06 0.65 0.67 25.80% <-IRR #YR-> 5 Revenue per Share 215.09%
P/S (Price/Sales) Close 0.86 1.32 0.93 1.02 0.95 1.32 0.78 0.82 1.06 0.70 0.71 10.38% <-IRR #YR-> 6 5 yr Running Average #DIV/0!
*Revenue in M CDN $  P/S Med 10 yr  0.89 5 yr  0.67 -100.00% Diff M/C 11.86% <-IRR #YR-> 5 5 yr Running Average 75.11%
-$176.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $6,379.6
-$651.9 $0.0 $0.0 $0.0 $0.0 $6,379.6
-$376 $0 $0 $0 $0 $0 $3,724
-$471 $0 $0 $0 $0 $3,724
-$16.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $62.93
-$19.97 $0.00 $0.00 $0.00 $0.00 $62.93
-$24.32 $0.00 $0.00 $0.00 $0.00 $0.00 $43.98
-$25.12 $0.00 $0.00 $0.00 $0.00 $43.98
$2.01 <-12 mths -1.95%
EPS Basic $0.58 $1.32 $1.95 $2.06 $1.70 $1.91 $1.15 $1.38 $0.98 $2.05 $1.97 239.66% <-Total Growth 10 EPS Basic
EPS Diluted* $0.58 $1.32 $1.95 $2.06 $1.70 $1.91 $1.15 $1.38 $0.98 $2.05 $1.97 $2.44 $2.83 239.66% <-Total Growth 10 EPS Diluted
Increase 127.59% 47.73% 5.64% -17.48% 12.35% -39.79% 20.00% -28.99% 109.18% -3.90% 23.86% 15.98% 13.01% <-IRR #YR-> 10 Earnings per Share 239.66%
Earnings Yield 4.2% 5.0% 7.7% 7.6% 5.6% 7.3% 6.0% 4.4% 2.8% 4.8% 4.4% 4.9% 5.7% 0.62% <-IRR #YR-> 5 Earnings per Share 3.14%
5 year Running Average $1.52 $1.79 $1.75 $1.64 $1.42 $1.49 $1.51 $1.76 $2.05 -0.18% <-IRR #YR-> 6 5 yr Running Average #DIV/0!
10 year Running Average $1.51 $1.65 $1.76 $1.85 -3.37% <-IRR #YR-> 5 5 yr Running Average -15.77%
* Diluted ESP per share  E/P 10 Yrs 5.30% 5Yrs 4.41%
-$0.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.97
-$1.91 $0.00 $0.00 $0.00 $0.00 $1.97
-$1.52 $0.00 $0.00 $0.00 $0.00 $0.00 $1.51
-$1.79 $0.00 $0.00 $0.00 $0.00 $1.51
Special Dividend $0.00 $0.00 $0.00 $0.45 $0.00 $0.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Dividends
Yield H/L Price 0.00% 0.00% 0.00% 1.86% 0.00% 1.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #DIV/0! #DIV/0! Yield H/L Price
Dividend* $0.52 $1.00 $1.21 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 190.14% <-Total Growth 10 Dividends
Increase 92.65% 21.08% 24.38% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Increase
Dividends 5 Yr Running $1.15 $1.35 $1.45 $1.51 $1.50 $1.50 $1.50 $1.50 #DIV/0! #DIV/0! 30.72% <-Total Growth 6 Dividends 5 Yr Running
Yield H/L Price 4.47% 4.74% 5.17% 6.20% 5.41% 5.47% 6.33% 5.84% 4.31% 3.76% 3.56% 3.20% 5.29% <-Median-> 10 Yield H/L Price
Yield on High  Price 3.72% 3.47% 4.13% 5.39% 4.93% 4.34% 5.29% 4.75% 3.83% 3.12% 3.10% 2.99% 4.24% <-Median-> 10 Yield on High  Price
Yield on Low Price 5.59% 7.52% 6.91% 7.32% 6.00% 7.40% 7.90% 7.59% 4.94% 4.72% 4.19% 3.44% 7.11% <-Median-> 10 Yield on Low Price
Yield on Close Price 3.77% 3.79% 4.79% 5.55% 4.93% 5.70% 7.82% 4.76% 4.30% 3.53% 3.36% 3.01% 3.01% 3.01% 4.77% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 89.14% 75.45% 61.85% 94.66% 88.24% 94.24% 130.43% 108.70% 153.06% 73.17% 76.14% 61.48% 53.00% #DIV/0! 91.24% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 75.40% 75.30% 82.50% 91.82% 105.49% 100.55% 99.60% 85.03% #DIV/0! #DIV/0! 91.82% <-Median-> 7 DPR EPS 5 Yr Running
Payout Ratio CFPS 42.66% 40.31% 44.93% 67.14% 44.44% 80.99% 79.78% 65.70% 59.14% 73.05% 39.31% 37.97% 32.54% #DIV/0! 62.42% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 45.37% 49.29% 55.38% 59.45% 61.08% 68.43% 59.67% 51.23% #DIV/0! #DIV/0! 59.45% <-Median-> 7 DPR CF 5 Yr Running
Payout Ratio CFPS WC 33.03% 31.84% 27.20% 48.39% 33.22% 65.58% 73.50% 89.49% 83.26% 42.14% 34.86% 37.97% 32.54% #DIV/0! 45.26% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 32.47% 35.71% 40.73% 50.17% 58.78% 63.53% 56.05% 49.05% #DIV/0! #DIV/0! 50.17% <-Median-> 7 DPR CF WC 5 Yr Running
Median 5 Yrs 5 Yr Med 5 Yr Cl 4.31% 4.30% 5 Yr Med Payout 108.70% 65.70% 73.50% 11.24% <-IRR #YR-> 10 Dividends 190.14%
* Dividends per share  5 Yr Med and Cur. -30.09% -29.96% Last Div Inc ---> $0.38 $0.38 0.0% 0.00% <-IRR #YR-> 5 Dividends 0.00%
-$0.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.50
-$1.50 $0.00 $0.00 $0.00 $0.00 $1.50
Historical Dividends Historical High Div 7.84% Low Div 3.11% Ave Div 5.48% Med Div 5.17% Close Div 4.76% Historical Dividends
High/Ave/Median Values Curr diff Exp. -61.56% Exp -3.09% Exp. -44.95% Exp. -41.70% Exp. -36.63% High/Ave/Median 
Future Dividend Yield Div Yd 3.01% earning in 5.00 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yd 3.01% earning in 10.00 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yd 3.01% earning in 15.00 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
I am earning GC Div Gr 0.00% 9/22/11 # yrs -> 5 2011 $24.70 Cap Gain 90.00% I am earning GC
I am earning Div org yield 6.07% 12/31/14 Pension Div G Yrly 0.00% Div start $1.50 -6.07% 6.07% I am earning Div
Yield if held 5 yrs 12.96% 7.14% 6.43% 6.20% 5.41% 5.47% 6.33% 5.84% 4.31% 6.32% <-Median-> 6 Paid Median Price
Yield if held 10 yrs 12.96% 7.14% 6.43% 6.20% 12.96% <-Median-> 1 Paid Median Price
Cost covered if held 5 years 64.41% 37.89% 35.35% 32.26% 28.15% 27.37% 31.67% 29.20% 21.55% 33.81% <-Median-> 6 Paid Median Price
Cost covered if held 10 years 129.23% 73.62% 67.50% 63.29% 129.23% <-Median-> 1 Paid Median Price
Graham No. $11.41 $18.34 $23.64 $26.65 $23.93 $25.69 $21.56 $24.02 $23.14 $36.81 $35.36 $39.35 $42.38 $0.00 209.93% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.01 1.14 0.99 0.91 1.16 1.07 1.10 1.07 1.50 1.08 1.19 1.19 1.09 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.22 1.57 1.24 1.05 1.27 1.34 1.32 1.32 1.69 1.30 1.37 1.28 1.32 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.81 0.72 0.74 0.77 1.04 0.79 0.88 0.82 1.31 0.86 1.01 1.11 0.84 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.20 1.43 1.07 1.02 1.27 1.02 0.89 1.31 1.51 1.15 1.26 1.26 1.17 #DIV/0! 1.21 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 20.08% 43.41% 6.59% 1.50% 27.14% 2.45% -11.03% 31.29% 50.63% 15.47% 26.38% 26.47% 17.43% #DIV/0! 20.93% <-Median-> 10 Graham Price
Price Close $10.00 $13.70 $26.30 $25.20 $27.05 $30.43 $26.32 $19.18 $31.54 $34.86 $42.51 $44.69 $49.77 $49.77 $49.77 226.20% <-Total Growth 10 Stock Price
Increase 91.97% -4.18% 7.34% 12.50% -13.51% -27.13% 64.44% 10.53% 21.94% 5.13% 11.37% 0.00% 0.00% 12.55% <-IRR #YR-> 10 Stock Price 226.20%
P/E 23.62 19.92 12.92 13.13 17.90 13.78 16.68 22.86 35.57 20.74 22.69 20.40 17.59 #DIV/0! 11.17% <-IRR #YR-> 5 Stock Price 69.79%
Trailing P/E 45.34 19.09 13.87 14.77 15.48 10.04 27.43 25.26 43.38 21.80 25.26 20.40 17.59 19.48% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 6.93% 4.70% % Tot Ret 35.57% 29.63% Price Inc 10.53% P/E:  18.91 22.69 15.87% <-IRR #YR-> 5 Price & Dividend
-$13.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.69
-$26.32 $0.00 $0.00 $0.00 $0.00 $44.69
-$13.70 $1.00 $1.21 $1.95 $1.50 $1.80 $1.50 $1.50 $1.50 $1.50 $46.19
-$26.32 $1.50 $1.50 $1.50 $1.50 $46.19
Price H/L Median $11.57 $21.00 $23.34 $24.18 $27.71 $27.41 $23.69 $25.69 $34.80 $39.90 $42.08 $46.93 263.70% <-Total Growth 10 Stock Price
Increase 81.46% 11.15% 3.60% 14.62% -1.10% -13.57% 8.44% 35.47% 14.66% 5.48% 11.53% 13.78% <-IRR #YR-> 10 Stock Price 263.70%
P/E 19.95 15.91 11.97 11.74 16.30 14.35 20.60 18.61 35.51 19.46 21.36 19.23 8.96% <-IRR #YR-> 5 Stock Price 53.55%
Trailing P/E 36.20 17.68 12.40 13.45 16.12 12.40 22.33 25.21 40.71 20.53 23.82 21.74% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 15.33 13.50 15.66 24.43 26.70 27.94 26.60 13.63% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 26.46 25.55 26.68 18.61 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 7.96% 4.68% % Tot Ret 36.60% 34.31% Price Inc 8.44% P/E:  17.46 20.60 Count 11 Years of data
-$11.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.08
-$27.41 $0.00 $0.00 $0.00 $0.00 $42.08
-$11.57 $1.00 $1.21 $1.95 $1.50 $1.80 $1.50 $1.50 $1.50 $1.50 $43.58
-$27.41 $1.50 $1.50 $1.50 $1.50 $43.58
High Months Dec Nov Mar Dec Dec Feb May Dec Jun Oct Nov Apr
Price High $13.89 $28.74 $29.21 $27.85 $30.43 $34.55 $28.38 $31.61 $39.20 $48.01 $48.37 $50.25 248.24% <-Total Growth 10 Stock Price
Increase 106.91% 1.64% -4.66% 9.26% 13.54% -17.86% 11.38% 24.01% 22.47% 0.75% 3.89% 13.29% <-IRR #YR-> 10 Stock Price 248.24%
P/E 23.95 21.77 14.98 13.52 17.90 18.09 24.68 22.91 40.00 23.42 24.55 20.59 6.96% <-IRR #YR-> 5 Stock Price 40.00%
Trailing P/E 49.55 22.13 14.28 14.77 20.32 14.86 27.49 28.41 48.99 23.60 25.51 22.91 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 11.38% P/E: Y-T 22.34 24.55 24.63 P/E Ratio Historical High
-$13.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.37
-$34.55 $0.00 $0.00 $0.00 $0.00 $48.37
Low Months Oct Jan Oct Mar Jul Oct Dec Jan Jan Jan Mar Jan
Price Low $9.25 $13.25 $17.46 $20.50 $24.99 $20.26 $18.99 $19.76 $30.39 $31.78 $35.79 $43.61 286.92% <-Total Growth 10 Stock Price
Increase 43.24% 31.77% 17.41% 21.90% -18.93% -6.27% 4.05% 53.80% 4.57% 12.62% 21.85% 14.49% <-IRR #YR-> 10 Stock Price 286.92%
P/E 15.95 10.04 8.95 9.95 14.70 10.61 16.51 14.32 31.01 15.50 18.17 17.87 12.05% <-IRR #YR-> 5 Stock Price 76.65%
Trailing P/E 22.84 13.23 10.51 12.13 11.92 9.94 17.18 22.02 32.43 17.46 22.14 14.70 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 4.57% P/E: Y-T 14.51 16.51 9.99 P/E Ratio Historical Low
-$9.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.79
Long Term Debt $846.8 $914.2 Debt
Change 7.96% Change
Debt/Market Cap Ratio 0.20 0.20 0.20 <-Median-> 2 Debt/Market Cap Ratio
Goodwill & Intangibles $275.70 $854.90 $881.00 $2,360.1 $3,140.9 $3,139.3 Intangibles Goodwill
Change 210.08% 3.05% 167.89% 33.08% -0.05% Change
Intangible/Market Cap Ratio 32.09% 87.30% 53.33% 76.42% 74.44% 69.30% 0.72 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $100 $151 $339 $360 $490 $551 $859 $979 $1,652 $3,088 $4,219 $4,530 $5,045 $5,045 $5,045 1238.33% <-Total Growth 10 Market Cap
Start
Diluted # of Shares in Million 18.927 19.635 21.829 24.132 21.753 26.233 40.312 51.843 64.024 92.325 100.920 433.19% <-Total Growth 10 Diluted
Change 3.74% 11.17% 10.55% -9.86% 20.60% 53.67% 28.60% 23.49% 44.20% 9.31% 15.89% <-Median-> 10 Change
Average # of Sh in Million 11.000 11.544 13.214 15.071 18.104 26.233 40.312 51.843 64.024 92.280 100.884 817.12% <-Total Growth 10 Basic
Increase 4.94% 14.47% 14.06% 20.12% 44.91% 53.67% 28.60% 23.49% 44.13% 9.32% 21.81% <-Median-> 10 Change
Difference 0.0% 11.5% 8.1% 20.1% 0.0% 24.4% 26.7% 1.0% 38.4% 7.6% 0.5% 9.77% <-Median-> 10 Difference
$379.9 <-12 mths 86.41%
# of Share in Millions 10.000 11.000 12.871 14.277 18.104 18.104 32.638 51.056 52.381 88.589 99.256 101.371 101.371 101.371 101.371 24.87% <-IRR #YR-> 10 Shares 821.56%
Change 10.00% 17.01% 10.93% 26.80% 0.00% 80.28% 56.43% 2.59% 69.12% 12.04% 2.13% 0.00% 0.00% 0.00% 25.44% <-IRR #YR-> 5 Shares 210.59%
CF from Operations $Million $13.3 $31.8 $38.3 $52.6 $61.1 $72.5 $96.0 $119.6 $224.7 $203.8 $386.8 $400.4 $467.3 2801.29% <-Total Growth 10 Cash Flow
Increase 138.53% 20.51% 37.21% 16.20% 18.72% 32.35% 24.58% 87.88% -9.30% 89.79% 3.52% 16.71% S. Iss DRIP
5 year Running Average $39.4 $51.3 $64.1 $80.4 $114.8 $143.3 $206.2 $267.1 $336.6 422.94% <-Total Growth 6 CF 5 Yr Running
CFPS $1.21 $2.47 $2.68 $2.90 $3.37 $2.22 $1.88 $2.28 $2.54 $2.05 $3.82 $3.95 $4.61 214.83% <-Total Growth 10 Cash Flow per Share
Increase 103.86% 8.63% 8.21% 16.20% -34.15% -15.40% 21.43% 11.09% -19.05% 85.83% 3.52% 16.71% 40.04% <-IRR #YR-> 10 Cash Flow 2801.29%
5 year Running Average $2.53 $2.73 $2.61 $2.53 $2.46 $2.20 $2.51 $2.93 $3.39 39.76% <-IRR #YR-> 5 Cash Flow 433.26%
P/CF on Med Price 9.55 8.50 8.69 8.32 8.21 12.33 12.60 11.25 13.72 19.43 11.03 11.88 0.00 12.15% <-IRR #YR-> 10 Cash Flow per Share 214.83%
P/CF on Closing Price 11.30 10.64 9.39 9.31 9.02 11.84 10.20 13.81 13.74 20.70 11.71 12.60 10.80 11.42% <-IRR #YR-> 5 Cash Flow per Share 71.69%
13.12% Diff M/C -0.10% <-IRR #YR-> 6 CFPS 5 yr Running #DIV/0!
Excl.Working Capital CF $3.9 $8.5 $25.0 $20.4 $20.6 $17.0 $8.2 -$31.8 -$65.1 $149.5 $49.4 $0.0 $0.0 -1.65% <-IRR #YR-> 5 CFPS 5 yr Running -7.97%
CF fr Op $M WC $17.2 $40.3 $63.3 $73.0 $81.7 $89.6 $104.2 $87.8 $159.6 $353.3 $436.2 $400.4 $467.3 2433.25% <-Total Growth 10 Cash Flow less WC
Increase 133.82% 57.25% 15.24% 12.03% 9.60% 16.32% -15.74% 81.78% 121.37% 23.46% -8.20% 16.71% 38.16% <-IRR #YR-> 10 Cash Flow less WC 2433.25%
5 year Running Average $55.1 $69.6 $82.4 $87.3 $104.6 $158.9 $228.2 $287.5 $363.4 37.24% <-IRR #YR-> 5 Cash Flow less WC 386.93%
CFPS Excl. WC $1.57 $3.13 $4.43 $4.03 $4.51 $2.74 $2.04 $1.68 $1.80 $3.56 $4.30 $3.95 $4.61 26.73% <-IRR #YR-> 6 CF less WC 5 Yr Run #DIV/0!
Increase 99.84% 41.75% -9.11% 12.03% -39.21% -25.64% -17.87% 7.48% 97.58% 20.89% -8.20% 16.71% 26.82% <-IRR #YR-> 5 CF less WC 5 Yr Run 228.04%
5 year Running Average $3.53 $3.77 $3.55 $3.00 $2.56 $2.36 $2.68 $3.06 $3.64 10.64% <-IRR #YR-> 10 CFPS - Less WC 174.89%
P/CF on Med Price 7.39 6.71 5.26 6.00 6.14 9.98 11.61 15.32 19.31 11.21 9.78 11.88 0.00 9.41% <-IRR #YR-> 5 CFPS - Less WC 56.77%
P/CF on Closing Price 8.75 8.41 5.68 6.71 6.74 9.59 9.40 18.82 19.35 11.94 10.39 12.60 10.80 -4.53% <-IRR #YR-> 6 CFPS 5 yr Running #DIV/0!
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 11.14 5 yr  12.60 P/CF Med 10 yr 9.88 5 yr  11.61 27.51% Diff M/C -6.63% <-IRR #YR-> 5 CFPS 5 yr Running -29.02%
-$1.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.82 Cash Flow per Share
-$2.22 $0.00 $0.00 $0.00 $0.00 $3.82 Cash Flow per Share
-$2.53 $0.00 $0.00 $0.00 $0.00 $0.00 $2.51 CFPS 5 yr Running
-$2.73 $0.00 $0.00 $0.00 $0.00 $2.51 CFPS 5 yr Running
-$17.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $436.2 Cash Flow less WC
-$89.6 $0.0 $0.0 $0.0 $0.0 $436.2 Cash Flow less WC
-$55.1 $0.0 $0.0 $0.0 $0.0 $0.0 $228.2 CF less WC 5 Yr Run
-$69.6 $0.0 $0.0 $0.0 $0.0 $228.2 CF less WC 5 Yr Run
-$1.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.30 CFPS - Less WC
-$2.74 $0.00 $0.00 $0.00 $0.00 $4.30 CFPS - Less WC
-$3.53 $0.00 $0.00 $0.00 $0.00 $0.00 $2.68 CFPS 5 yr Running
-$3.77 $0.00 $0.00 $0.00 $0.00 $2.68 CFPS 5 yr Running
OPM 7.57% 12.36% 9.88% 11.00% 10.53% 11.13% 7.63% 5.93% 7.74% 3.36% 6.06% -50.96% <-Total Growth 10 OPM
Increase 63.33% -20.08% 11.34% -4.32% 5.70% -31.39% -22.29% 30.50% -56.59% 80.40% Should increase  or be stable.
Diff from Median -14.1% 40.3% 12.1% 24.9% 19.5% 26.3% -13.4% -32.7% -12.1% -61.9% -31.2% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 8.81% 5 Yrs 6.06% should be zero,  it is a check  on calculations
Current Assets $78.44 $116.55 $178.46 $251.15 $290.36 $408.86 $807.2 $825.4 $2,128.0 $2,592.5 $2,506.0 Liquidity ratio of 1.5 and up, best
Current Liabilities $58.31 $64.79 $121.73 $116.21 $145.38 $158.07 $522.1 $546.6 $1,633.9 $2,052.4 $1,981.6 1.53 <-Median-> 10 Ratio
Liquidity 1.35 1.80 1.47 2.16 2.00 2.59 1.55 1.51 1.30 1.26 1.26 1.30 <-Median-> 5 Ratio
Liq. with CF aft div 1.48 2.09 1.64 2.31 2.23 2.67 1.58 1.59 1.36 1.29 1.38 1.38 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.89 1.42 1.08 1.75 1.47 2.25 0.84 1.51 0.64 1.06 1.20 1.06 <-Median-> 5 Ratio
Assets $248.84 $305.97 $427.38 $533.10 $613.97 $726.05 $1,812.0 $1,859.9 $4,943.1 $6,167.1 $6,128.7 Debt Ratio of 1.5 and up, best
Liabilities $60.04 $66.72 $133.66 $127.34 $213.76 $224.68 $892.9 $886.3 $2,794.1 $3,255.4 $3,268.2 2.49 <-Median-> 10 Ratio
Debt Ratio 4.14 4.59 3.20 4.19 2.87 3.23 2.03 2.10 1.77 1.89 1.88 1.89 <-Median-> 5 Ratio
Total Book Value $188.8 $239.3 $293.7 $405.8 $400.2 $501.4 $919.1 $973.7 $2,149.0 $2,911.7 $2,860.5 1415.14% <-Total Growth 10 Total Book Value
NCI $79.1 $93.5 $111.8 $128.4 $129.1 $0.1 $2.0 $0.1 -$2.8 -$4.7 $0.9 NCI
Book Value $109.7 $145.8 $181.9 $277.4 $271.1 $501.3 $917.1 $973.6 $2,151.8 $2,916.4 $2,859.6 $2,859.60 $2,859.60 $2,859.60 2506.22% <-Total Growth 10 Book Value
BV per share $9.97 $11.32 $12.74 $15.32 $14.98 $15.36 $17.96 $18.59 $24.29 $29.38 $28.21 $28.21 $28.21 $28.21 182.81% <-Total Growth 10 Book Value per Share
Change 13.53% 12.50% 20.28% -2.26% 2.56% 16.95% 3.47% 30.69% 20.97% -3.99% 0.00% 0.00% 0.00% 18.27% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.16 1.85 1.83 1.58 1.85 1.78 1.32 1.38 1.43 1.36 1.49 1.49 P/B Ratio Historical Median
P/B Ratio (Close) 1.37 2.32 1.98 1.77 2.03 1.71 1.07 1.70 1.44 1.45 1.58 1.76 1.76 1.76 10.96% <-IRR #YR-> 10 Book Value per Share 182.81%
Change 69.10% -14.83% -10.75% 15.10% -15.66% -37.69% 58.92% -15.43% 0.81% 9.50% 11.37% 0.00% 0.00% 12.93% <-IRR #YR-> 5 Book Value per Share 83.67%
Leverage (A/BK) 1.32 1.28 1.46 1.31 1.53 1.45 1.97 1.91 2.30 2.12 2.14 1.72 <-Median-> 10 A/BV
Debt/Equity Ratio 0.32 0.28 0.46 0.31 0.53 0.45 0.97 0.91 1.30 1.12 1.14 0.72 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.53 5 yr Med 1.38 14.96% Diff M/C 1.53 Historical 11 A/BV
-$9.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28.21
-$15.36 $0.00 $0.00 $0.00 $0.00 $28.21
$275.90 <-12 mths -41.52%
Comprehensive Income $13.33 $10.92 $25.95 $45.52 $50.07 $50.14 $50.13 $59.60 $103.90 $47.10 $472.80 $18.3 67.66% <-Total Growth 10 Comprehensive Income
NCI $4.57 $10.65 $16.70 $18.97 $19.30 $0.01 $0.20 $2.70 -$0.60 $1.00 -$0.4 -108.75% <-Total Growth 10 NCI
Shareholders $6.34 $15.30 $28.82 $31.09 $30.84 $50.12 $59.40 $101.20 $47.70 $471.80 $18.7 194.77% <-Total Growth 10 Comprehensive Income
Increase 141.09% 88.39% 7.91% -0.82% 62.53% 18.51% 70.37% -52.87% 889.10% -96.04% 18.51% <-Median-> 5 Comprehensive Income
5 Yr Running Average $16.31 $22.48 $31.23 $40.05 $54.53 $57.85 $146.04 $139.8 11.42% <-IRR #YR-> 10 Comprehensive Income 194.77%
ROE 5.8% 10.5% 15.8% 11.2% 11.4% 10.0% 6.5% 10.4% 2.2% 16.2% 0.7% -17.90% <-IRR #YR-> 5 Comprehensive Income -62.69%
5Yr Median 11.2% 11.2% 11.2% 10.4% 10.0% 10.0% 6.5% 35.92% <-IRR #YR-> 7 5 Yr Running Average #DIV/0!
% Difference from NI -46.6% 0.0% 11.6% 0.0% 0.0% 0.1% 28.3% 44.2% -24.0% 149.9% -90.6% 34.94% <-IRR #YR-> 5 5 Yr Running Average 347.48%
Median Values Diff 5, 10 yr 0.1% 28.3% 6.5% <-Median-> 5 Return on Equity
-$6.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $18.7
-$50.1 $0.0 $0.0 $0.0 $0.0 $18.7
-$16.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $139.8
-$31.2 $0.0 $0.0 $0.0 $0.0 $139.8
Current Liability Coverage Ratio 0.30 0.62 0.52 0.63 0.56 0.57 0.20 0.16 0.10 0.17 0.22   CFO / Current Liabilities
5 year Median 0.56 0.57 0.56 0.56 0.20 0.17 0.17 0.37 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 6.92% 13.16% 14.81% 13.69% 13.31% 12.34% 5.75% 4.72% 3.23% 5.73% 7.12% CFO / Total Assets
5 year Median 13.31% 13.31% 13.31% 12.34% 5.75% 5.73% 5.73% 9.7% <-Median-> 10 Return on Assets 
Return on Assets ROA 4.8% 5.0% 6.0% 5.8% 5.0% 6.9% 2.6% 3.8% 1.3% 3.1% 3.2% Net  Income/Assets Return on Assets
5Yr Median 5.0% 5.8% 5.8% 5.0% 3.8% 3.1% 3.1% 4.4% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 10.8% 10.5% 14.2% 11.2% 11.4% 10.0% 5.0% 7.2% 2.9% 6.5% 7.0% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 11.2% 11.2% 11.2% 10.0% 7.2% 6.5% 6.5% 8.6% <-Median-> 10 Return on Equity
$188.10 <-12 mths -0.37%
Net Income $13.33 $16.46 $25.95 $42.52 $50.07 $50.14 $50.06 $46.30 $71.70 $62.2 $188.6 $198.7 1107.02% <-Total Growth 10 Earnings
NCI $4.57 $10.65 $16.70 $18.97 $19.30 $0.004 $0.00 $1.50 -$0.6 -$0.2 -$0.4 NCI
Shareholders $11.89 $15.30 $25.82 $31.09 $30.84 $50.05 $46.30 $70.20 $62.8 $188.8 $199.1 $250 $287 1574.38% <-Total Growth 10 Net Income
Increase 28.63% 68.78% 20.45% -0.82% 62.30% -7.50% 51.62% -10.54% 200.64% 5.46% 25.57% 14.80% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $23.0 $30.6 $36.8 $45.7 $52.0 $83.6 $113.4 $154.2 $197.5 32.55% <-IRR #YR-> 10 Net Income
Operating Cash Flow $13.33 $31.80 $38.32 $52.58 $61.10 $72.54 $96.00 $119.60 $224.7 $203.8 $386.8 31.80% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$38.81 -$30.38 -$63.39 -$37.52 -$74.67 -$29.40 -$459.80 -$26.80 -$1,838.6 -$436.2 -$309.1 30.48% <-IRR #YR-> 6 5 Yr Running Ave.
Total Accruals $37.37 $13.87 $50.89 $16.03 $44.41 $6.92 $410.10 -$22.60 $1,676.7 $421.2 $121.4 29.94% <-IRR #YR-> 5 5 Yr Running Ave.
Total Assets $248.84 $305.97 $427.38 $533.10 $613.97 $726.05 $1,812.00 $1,859.90 $4,943.1 $6,167.1 $6,128.7 Balance Sheet Assets
Accruals Ratio 15.02% 4.53% 11.91% 3.01% 7.23% 0.95% 22.63% -1.22% 33.92% 6.83% 1.98% 6.83% <-Median-> 5 Ratio
EPS/CF Ratio 0.37 0.42 0.44 0.51 0.38 0.70 0.56 0.82 0.54 0.58 0.46 0.53 <-Median-> 10 EPS/CF Ratio
-$11.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $199.10
-$50.05 $0.00 $0.00 $0.00 $0.00 $199.10
-$22.99 $0.00 $0.00 $0.00 $0.00 $0.00 $113.44
-$30.62 $0.00 $0.00 $0.00 $0.00 $113.44
Change in Close 91.97% -4.18% 7.34% 12.50% -13.51% -27.13% 64.44% 10.53% 21.94% 5.13% 11.37% 0.00% 0.00% Count 11 Years of data
up/down Down down down down down down down Count 7 63.64%
Meet Prediction? Yes % right Count 1 14.29%
Financial. Cash Flow $33.66 $3.24 $26.93 $22.12 -$11.35 $73.93 $339.50 -$119.00 $1,689.0 $742.8 -$26.5 C F Statement  Financial CF
Total Accruals $3.71 $10.63 $23.96 -$6.09 $55.77 -$67.02 $70.60 $96.40 -$12.3 -$321.6 $147.9 Accruals
Accruals Ratio 1.49% 3.47% 5.61% -1.14% 9.08% -9.23% 3.90% 5.18% -0.25% -5.21% 2.41% 2.41% <-Median-> 5 Ratio
Cash $8.19 $12.86 $14.71 $51.89 $26.96 $144.03 $121.30 $100.10 $176.3 $202.2 $230.5 Cash
Cash per Share $0.74 $1.00 $1.03 $2.87 $1.49 $4.41 $2.38 $1.91 $1.99 $2.04 $2.27 $2.04 <-Median-> 5 Cash per Share
Percentage of Stock Price 5.43% 3.80% 4.09% 10.60% 4.89% 16.77% 12.39% 6.06% 5.71% 4.79% 5.09% 5.71% <-Median-> 5 % of Stock Price
Notes:
April 26, 2017.  Last estimates were for 2016, 2017 and 2018 of $4943M, $5230M and $5574M for Net Revenue, $2.22, $2.60 and $3.39 for EPS, $1.21 and $1.93 for CFPS for 2016 and 2017 and 
$239M and $278M for Net Income for 2016 and 2017.
Difference in Comprehensive Income and Net Income is mostly Currency Translation Adjustment for Subsidiaries functioning in non CDN$ and translated at statement time.
May 7, 2016.  Last estimates were for 2015 and 2016 of $4381M, $4659M and $5970M for 2015, 2016 and 2017 for Net Revenue, $2.05 and $2.57 for EPS, $3.32 and $3.89 for CFPS and $183M and $253M for Net Income.
June 1, 2015.  Last estimates were for 2014 and 2015 of $2010.6M, $2263.5M for Revenue, $1.77 and $2.16 for EPS, $2.69 and $3.18 for CFPS and Net Income of $108M and $132M for Net Income.
May 24, 2014.  Last estimates were for 2013 and 2014 of $1668M and $1755M for Revenue, $1.54 and $1.83 for EPS, $2.67 and 2.91 for CFPS.
There is a name changed from Genivar Inc to WSP Global Inc.  TSX symbol change also from GNV to WSP.  Seems to be effective Tuesday December 31, 2013 that shareholders  received one share of WSP Global for each Genivar share.
May 25, 2013.  Last estimates were for 2012 and 2013 of $1000M and $1691M for Revenue, $1.63 and $1.89 for EPS and $2.90 for 2012 CFPS.
The company bought WSP Group last year and now wants to rename to the company to WSP Global.
May 12, 2012.  Last estimates I got were for 2011 and 2012 of $533.9M and $591.6M for revenues, $1.71 and $2.05 for EPS and $2.50 and $2.90 for CF.
Shares increased in 2011 for two reasons: 1. to buy out non-controling interest and to raise money.
Earnings in 2011 included one-time deferred income tax recovery in 2011 resulting from a change in legal structure.  Without it earnings would have been $1.63
Jan 1, 2011.  Genivar Income Fund (GNV.UN) becomes Genivar Inc. (GNV)
Genvar Income Trust was started 25 May 2006
Sector:
Construction, Industrial
What should this stock accomplish?
Solid dividend and hopefully future growth in dividends.  Expect volitility because of the industry this company is in.
Would I buy this company and Why.
I have this company and will continue to hold it.  I expect that it will become a dividend growth company again.
Dividends
Dividends are paid in Cycle 1, that is in January, April, July and October.  Dividends are declared in one month and paid around mid-month of the following month.
For example, the dividedn paid on October 15, 2013 was declared for shareholders of record of September 30, 2013.  
Why am I following this stock. 
Genivar was in an article I read.  
Why I bought this stock.
In Sept 2011 I rationalized my portfolio.  I sold stocks that did not make it into my core and bought stocks that could of the same type.  In this case selling Stantec and buying Genivar.
In October 2011 I wanted to sell Enerflex because it is not a company I bought but a distribution from Toromont.  I bought more Genivar, now called WSP Global.
How they make their money.
WSP Global Inc. is an engineering services firm providing private and public-sector clients with a complete range of professional consulting services throughout all project phases, including planning, design, 
construction and maintenance.  WSP now has global coverage.
KEEP EYE ON DIVIDENDS.  THEY MAY NOT DO FUTURE INCREASES.
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.
http://www.theglobeandmail.com/globe-investor/personal-finance/ted-rechtshaffen/an-opportune-time-to-create-a-great-portfolio/article2167685/
Build your own pension with top dividend stocks
So where are we today? Can we find some examples of great stocks to build a pension portfolio?
As an example, below are six profitable, growing companies that have a dividend payout ratio of less than 80 per cent and whose dividend yield has grown over 25 per cent from six months ago:
Not true for Genivar, but they did pay a special dividend in 2011, which brought the dividend paid this year to 20% more than paid last year.
Company Name, Dividend Yield 
• Canfor Pulp Products (CFX-T15.40-0.09-0.58%), 10.5 per cent
• Genivar (GNV-T24.70-0.44-1.75%), 5.9 per cent
• Just Energy (JE-T11.89-0.06-0.50%), 10.3 per cent
• Cellcom Israel (CEL-N21.750.301.40%) (U.S.) 12.8 per cent
• Greif Inc. (GEF-N48.08-0.59-1.21%) (U.S.) 5.4 per cent
• First Niagara Financial Group(FNFG-Q10.46-0.29-2.70%) (U.S.) 6.1 per cent
All Canadian companies mentioned above have a market capitalization of at least $500-million, and the U.S. companies have a market capitalization of at least $1-billion.
As of December 31, 2010, the shareholders of GENIVAR Inc. (the "Shareholders") hold a 33.35% indirect interest in the Fund and the unitholders (the "Unitholders") 
hold a 66.65% direct interest in the Fund. Under the Arrangement, Unitholders will receive, for each unit of the Fund held, one common share of New GENIVAR for 
an aggregate of 18,103,589 common shares in New GENIVAR and the Shareholders will receive an aggregate of 7,908,294 common shares of New GENIVAR in 
exchange for their 33.35% indirect interest in the Fund. As of January 1st, 2011, there will be 26,011,883 common shares of New GENIVAR outstanding and the 
former Shareholders and the former Unitholders will respectively hold a 30.40% and 69.60% interest in New GENIVAR.
A much better write up on this company is at this link.
http://canadiandividendstock.com/genivar-gnv/ 
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date May 23 2013 May 05 2014 Jun 1 2015 Jun 7 2016 April 26 2017
L'Heureux, Alexandre 0.012 0.02% 0.012 0.01% 0.012 0.01% 0.018 0.02% 0.020 0.02% Used to be CFO until '17
CEO - Shares - Amount $0.374 $0.420 $0.517 $0.813 $1.014
Options - percentage 0.000 0.00% 0.086 0.10% 0.149 0.15% 0.183 0.18% 0.301 0.30%
Options - amount $0.000 $2.983 $6.332 $8.161 $15.005
Shoiry, Pierre 0.800 1.53% 0.847 0.96% 0.886 0.89% 0.632 0.62%
CEO - Shares - Amount $25.234 $29.543 $37.643 $28.249
Options - percentage 0.000 0.00% 0.147 0.17% 0.286 0.29% 0.398 0.39%
Options - amount $0.000 $5.113 $12.137 $17.768
Roy, Bruno 0.001 0.00%
CFO - Shares - Amount $0.038
Options - percentage 0.036 0.04%
Options - amount $1.793
Blasutta, Hugo Joseph 0.007 0.01%
Officer - Shares - Amount $0.328
Options - percentage 0.016 0.02%
Options - amount $0.778
Ackert, David Lloyd 0.005 0.01% 0.005 0.01% 0.000 0.00% Ceased to be insider 
Officer - Shares - Amount $0.218 $0.240 $0.000 in June 2016
Options - percentage 0.088 0.09% 0.103 0.10% 0.000 0.00% Site not updated '17
Options - amount $3.740 $4.602 $0.000
Appelgren, Rikard 0.000 0.00%
Officer - Shares - Amount $0.000
Options - percentage 0.030 0.03%
Options - amount $1.045
Ettehadieh, Ali 0.560 1.07%
Officer - Shares - Amount $17.669
Options - percentage 0.000 0.00%
Options - amount $0.000
Perreault, François 0.250 0.48%
Officer - Shares - Amount $7.887
Options - percentage 0.000 0.00%
Options - amount $0.000
Tremblay, Éric 0.503 0.96%
Officer - Shares - Amount $15.852
Options - percentage 0.000 0.00%
Options - amount $0.000
Bélanger, Richard 0.003 0.01% 0.003 0.00% 0.015 0.02% 0.015 0.01% 0.015 0.01%
Director - Shares - Amount $0.095 $0.105 $0.638 $0.670 $0.747
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
McCullagh, Grant G. 0.002 0.00% 0.002 0.00%
Director - Shares - Amount $0.070 $0.085
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Cole, Christopher 0.023 0.02% 0.023 0.02% 0.023 0.02%
Chairman - Shares - Amt $0.971 $1.020 $1.136
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000
Caisse de dépôt et placement du Québec 7.882 15.05% 9.662 10.91% 15.700 15.82% 18.004 17.76% 18.692 18.44% filed Feb 2017
10% holder $248.584 $336.815 $667.387 $804.601 $930.284
Canada Pension Plan Investment Board 7.890 15.06% 9.505 10.73% 15.675 15.79% 19.101 18.84% 19.790 19.52% Filed April 2017
10% holder $248.844 $331.353 $666.337 $853.632 $984.957
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.00% Yes, 0 2016, 2017
due to SO $0.000 $0.000 $0.000 $0.000
Book Value $0.000 $0.000 $0.000 $0.000
Insider Buying -$0.777 -$0.635 $0.146
Insider Selling $0.000 $12.671 $0.000
Net Insider Selling -$0.173 -$0.777 $12.036 $0.146
% of Market Cap -0.01% -0.02% 0.27% 0.00%
Directors 5 8 9 8 8
Women 0 0% 2 25% 2 22% 2 25% 3 38%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 51 80.68% 58 76.63% 70 52.05% 96 54.27% 95 54.05%
Total Shares Held 41.729 79.66% 47.238 53.32% 46.656 47.01% 54.125 53.39% 55.052 54.31%
Increase/Decrease 0.016 0.04% 4.566 10.70% 0.331 0.71% 5.989 12.44% -0.244 -0.44%
Starting No. of Shares 41.713 42.673 46.325 48.136 55.296
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock