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. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Reitmans (Canada) Ltd TSXV: RET.A OTC: RTMAF https://www.reitmans.com/ Fiscal Yr: Jan 31 Jan 31
Financial Year End 2/1/13 1/31/14 1/31/15 30-Jan-16 28-Jan-17 3-Feb-18 2-Feb-19 1-Feb-20 30-Jan-21 29-Jan-22 28-Jan-23 3-Feb-24 1-Feb-25 1-Feb-26 1-Feb-27 1-Feb-28 Value Description #Y Item Total G
Year End 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
Accounting Rule IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rule
Split Split
Cost of Goods Sold $372.1 $377.9 $372.0 $410.0 $429.6 $440.1 $413.5 $425.1 $287.8 $308.8 $352.0 $363.7 $338.8 -8.94% <-Total Growth 10 Cost of Goods Sold
Change 1.55% -1.56% 10.21% 4.77% 2.44% -6.04% 2.81% -32.30% 7.29% 13.99% 3.33% -6.85% 3.07% <-Median-> 10 Change
Ratio 0.37 0.39 0.40 0.44 0.45 0.46 0.45 0.49 0.54 0.47 0.44 0.46 0.44 0.45 <-Median-> 10 Ratio
Selling & Distribution & Admin $550.2 $544.7 $506.2 $497.9 $478.5 $482.5 $446.9 $438.8 $284.8 $310.9 $401.8 $357.8 $417.2 -17.58% <-Total Growth 10 Selling & Distri. & Admin
Change -1.00% -7.07% -1.64% -3.88% 0.82% -7.38% -1.79% -35.10% 9.16% 29.24% -10.96% 16.61% -1.72% <-Median-> 10 Change
Ratio 0.55 0.57 0.54 0.53 0.50 0.50 0.48 0.50 0.53 0.47 0.50 0.45 0.54 0.50 <-Median-> 10 Ratio
Total $922.3 $922.6 $878.2 $907.9 $908.1 $922.5 $860.4 $863.9 $572.6 $619.7 $753.8 $721.5 $756.0 -13.92% <-Total Growth 10 Total
Change 0.03% -4.81% 3.38% 0.03% 1.59% -6.74% 0.42% -33.72% 8.22% 21.64% -4.29% 4.78% 1.00% <-Median-> 10 Change
Ratio 0.92 0.96 0.93 0.97 0.95 0.96 0.93 0.99 1.07 0.94 0.94 0.91 0.98 0.96 <-Median-> 10 Ratio
Revenue* $1,000.5 $960.4 $939.4 $937.2 $952.0 $964.0 $923.0 $869.5 $533.4 $662.0 $800.6 $794.7 $773.8 $774 <-12 mths -17.63% <-Total Growth 10 Revenue
Increase -1.85% -4.01% -2.19% -0.24% 1.58% 1.26% -4.25% -5.80% -38.66% 24.11% 20.95% -0.74% -2.63% 0.00% <-12 mths -1.92% <-IRR #YR-> 10 Revenue -17.63%
5 year Running Average $1,039.5 $1,021.4 $998.0 $971.4 $957.9 $950.6 $943.1 $929.1 $848.4 $790.4 $757.7 $732.0 $712.9 $761.0 <-12 mths -2.30% <-IRR #YR-> 5 Revenue -11.01%
Revenue per Share $15.49 $14.87 $14.54 $14.80 $15.03 $15.22 $14.57 $17.79 $10.91 $13.55 $16.38 $16.12 $15.61 $15.61 <-12 mths -3.31% <-IRR #YR-> 10 5 yr Running Average -28.57%
Increase -0.33% -4.01% -2.19% 1.74% 1.58% 1.26% -4.25% 22.08% -38.66% 24.11% 20.95% -1.61% -3.18% 0.00% <-12 mths -5.16% <-IRR #YR-> 5 5 yr Running Average -23.27%
5 year Running Average $15.55 $15.53 $15.32 $15.05 $14.95 $14.89 $14.83 $15.48 $14.71 $14.41 $14.64 $14.95 $14.51 $15.45 <-12 mths 0.71% <-IRR #YR-> 10 Revenue per Share 7.32%
P/S (Price/Sales) Med 0.88 0.62 0.48 0.40 0.36 0.34 0.27 0.13 0.04 0.09 0.13 0.22 0.16 0.13 <-12 mths -2.59% <-IRR #YR-> 5 Revenue per Share -12.28%
P/S (Price/Sales) Close 0.80 0.37 0.56 0.27 0.40 0.29 0.25 0.05 0.02 0.14 0.22 0.16 0.16 0.15 <-12 mths -0.54% <-IRR #YR-> 10 5 yr Running Average -5.24%
*Net Sales in M CDN $  P/S Med 20 yr  0.44 15 yr  0.34 10 yr  0.19 5 yr  0.16 -21.86% Diff M/C -1.28% <-IRR #YR-> 5 5 yr Running Average -6.26%
-$939.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $773.8
-$869.5 $0.0 $0.0 $0.0 $0.0 $773.8
-$998.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $712.9
-$929.1 $0.0 $0.0 $0.0 $0.0 $712.9
-$14.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.61
-$17.79 $0.00 $0.00 $0.00 $0.00 $15.61
Comments ESP ESP ESP ESP AEPS AEPS AEPS AEPS Continuing Continuing Continuing
$26.6 $10.8 $13.4 -$24.7 $1.0 -$1.3 $18.2 $39.7 -$100.0 $143.2 $77.7 $14.8 $12.1
Continuing EPS -$0.01 -$1.31 -$2.05 $2.93 $1.59 $0.30 $0.25
EPS to AEPS to continuing $0.41 $0.17 $0.21 -$0.39 $0.17 $0.16 -$0.11 -$1.35 -$2.05 $2.93 $1.59 $0.30 $0.25 19.05% <-Total Growth 10 AEPS
AEPS* $0.41 $0.17 $0.21 -$0.39 $0.17 $0.16 -$0.11 -$1.35 -$2.05 $2.93 $1.59 $0.30 $0.24 $0.24 <-12 mths 14.29% <-Total Growth 10 AEPS
Increase -43.06% -58.54% 23.53% -285.71% 143.59% -5.88% -168.75% -1127.27% -51.85% 242.93% -45.73% -81.13% -20.00% 0.00% <-12 mths 6 4 10 Years of Data, EPS P or N 60.00%
AFFO Yield 3.31% 3.06% 2.59% -9.75% 2.81% 3.66% -3.03% -146.74% -1138.89% 154.21% 44.92% 11.67% 9.88% 10.48% <-12 mths 1.34% <-IRR #YR-> 10 AEPS 14.29%
5 year Running Average $0.92 $0.71 $0.56 $0.22 $0.11 $0.06 $0.01 -$0.30 -$0.64 -$0.08 $0.20 $0.28 $0.60 $1.06 <-12 mths #NUM! <-IRR #YR-> 5 AEPS 117.78%
Payout Ratio 195.12% 382.35% 95.24% -51.28% 117.65% 125.00% -181.82% -11.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-12 mths 0.73% <-IRR #YR-> 10 5 yr Running Average 7.50%
5 year Running Average 99.93% 164.50% 168.86% 146.51% 147.82% 133.79% 20.96% -0.31% 9.94% -13.59% -38.59% -2.22% 0.00% 0.00% <-12 mths #NUM! <-IRR #YR-> 5 5 yr Running Average 298.03%
Price/AFFO Median 33.28 54.06 32.95 -15.09 31.88 32.41 -36.23 -1.76 -0.23 0.41 1.36 11.63 10.46 8.73 <-12 mths 0.89 <-Median-> 10 Price/AEPS Median
Price/AFFO High 38.59 75.41 39.67 -20.90 40.88 39.13 -40.91 -2.84 -0.42 0.77 2.23 15.97 11.33 9.75 <-12 mths 1.50 <-Median-> 10 Price/AEPS High
Price/AFFO Low 27.98 32.71 26.24 -9.28 22.88 25.69 -31.55 -0.68 -0.03 0.06 0.50 7.30 9.58 7.71 <-12 mths 0.28 <-Median-> 10 Price/AEPS Low
Price/AFFO Close 30.22 32.71 38.57 -10.26 35.59 27.31 -33.00 -0.68 -0.09 0.65 2.23 8.57 10.13 9.54 <-12 mths 1.44 <-Median-> 10 Price/AEPS Close
Trailing P/AFFO Close 17.21 13.56 47.65 19.05 -15.51 25.71 22.69 -8.36 -0.13 -0.93 1.21 1.62 8.10 9.54 <-12 mths 1.41 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 0.00% 5 Yrs   0.00% P/CF 5 Yrs   in order 1.36 2.23 0.50 2.23 DPR 75% to 95% best
Difference Basic and Diluted 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.00%
EPS Basic $0.41 $0.17 $0.21 -$0.39 $0.17 -$0.26 $0.11 -$1.56 -$3.52 $3.24 $1.59 $0.30 $0.25 19.05% <-Total Growth 10 EPS Basic
EPS Diluted* $0.41 $0.17 $0.21 -$0.39 $0.17 -$0.26 $0.11 -$1.56 -$3.52 $3.24 $1.59 $0.30 $0.24 $0.24 <-12 mths 14.29% <-Total Growth 10 EPS Diluted
Increase -43.06% -58.54% 23.53% -285.71% 143.59% -252.94% 142.31% -1518.18% -125.64% 192.05% -50.93% -81.13% -20.00% 0.00% <-12 mths 6 4 10 Years of Data, EPS P or N 60.00%
Earnings Yield 3.3% 3.1% 2.6% -9.8% 2.8% -5.9% 3.0% -169.6% -1955.6% 170.5% 44.9% 11.7% 9.9% 10.5% <-12 mths 1.34% <-IRR #YR-> 10 Earnings per Share 14.29%
5 year Running Average $0.92 $0.71 $0.56 $0.22 $0.11 -$0.02 -$0.03 -$0.39 -$1.01 -$0.40 -$0.03 $0.01 $0.37 $1.12 <-12 mths 16.59% <-IRR #YR-> 5 Earnings per Share 115.38%
10 year Running Average $1.04 $1.00 $0.92 $0.76 $0.64 $0.45 $0.34 $0.09 -$0.39 -$0.14 -$0.02 -$0.01 -$0.01 $0.06 <-12 mths -4.06% <-IRR #YR-> 10 5 yr Running Average -33.93%
* Diluted ESP per share  E/P 10 Yrs 2.92% 5Yrs 11.67% #NUM! <-IRR #YR-> 5 5 yr Running Average 195.85%
-$0.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24
$1.56 $0.00 $0.00 $0.00 $0.00 $0.24
-$0.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.37
$0.39 $0.00 $0.00 $0.00 $0.00 $0.37
Dividend* $0.00 Estimates Dividend*
Increase 0.00% Estimates Increase
Payout Ratio EPS 0.00% Estimates Payout Ratio EPS
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 $0.00 <-Median-> 10 Special Dividends
pre-split 02
pre-split 04
pre-split 05
Dividend* $0.80 $0.65 $0.20 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends
Increase 0.00% -18.75% -69.23% 0.00% 0.00% 0.00% 0.00% -25.00% -100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10 4 37 Years of data, Count P, N 27.03%
Average Increases 5 Year Running 4.00% -1.57% -15.42% -17.08% -17.60% -17.60% -13.85% -5.00% -25.00% -25.00% -25.00% -25.00% -20.00% 0.00% 0.00% 0.00% -18.80% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.76 $0.75 $0.65 $0.53 $0.41 $0.29 $0.20 $0.19 $0.15 $0.11 $0.07 $0.03 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 5.86% 7.07% 2.89% 3.40% 3.69% 3.86% 5.02% 6.32% 0.00% 0.00% 0.00% 0.00% 0.00% 1.70% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 5.06% 5.07% 2.40% 2.45% 2.88% 3.19% 4.44% 3.92% 0.00% 0.00% 0.00% 0.00% 0.00% 1.23% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 6.97% 11.69% 3.63% 5.52% 5.14% 4.87% 5.76% 16.30% 0.00% 0.00% 0.00% 0.00% 0.00% 2.43% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 6.46% 11.69% 2.47% 5.00% 3.31% 4.58% 5.51% 16.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.65% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 195.12% 382.35% 95.24% 0.00% 117.65% 0.00% 181.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #VALUE! #DIV/0! 0.00% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 82.86% 105.04% 115.36% 236.61% 359.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 300.00% 0.00% 0.00% #VALUE! #DIV/0! 0.00% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 99.75% 49.55% 19.84% 36.43% 23.50% 40.61% 40.61% 9.50% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #VALUE! #DIV/0! 4.75% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 44.96% 47.03% 47.36% 51.47% 45.34% 34.42% 29.47% 23.96% 17.70% 19.09% 6.42% 2.35% 0.00% 0.00% #VALUE! #DIV/0! 21.53% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 62.04% 71.54% 23.73% 28.13% 25.42% 24.72% 32.93% 12.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% #VALUE! #DIV/0! 6.01% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 41.94% 46.94% 46.59% 48.97% 45.17% 35.73% 26.62% 22.82% 39.35% 15.75% 7.66% 2.78% 0.00% 0.00% #VALUE! #DIV/0! 24.72% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 1.70% 1.65% 5 Yr Med 5 Yr Cl 0.00% 0.00% 5 Yr Med Payout 0.00% 0.00% 0.00% #NUM! <-IRR #YR-> 5 Dividends -100.00%
* Dividends per share  10 Yr Med and Cur. -100.00% -100.00% 5 Yr Med and Cur. #DIV/0! #DIV/0! Last Div Inc ---> $0.80 $0.20 -75.0% #NUM! <-IRR #YR-> 10 Dividends -100.00%
Dividends Growth 15 #NUM! <-IRR #YR-> 15 Dividends -100.00%
Dividends Growth 20 #NUM! <-IRR #YR-> 20 Dividends -100.00%
Dividends Growth 25 #NUM! <-IRR #YR-> 25 Dividends -100.00%
Dividends Growth 30 #NUM! <-IRR #YR-> 30 Dividends
Dividends Growth 35 #NUM! <-IRR #YR-> 35 Dividends
Dividends Growth 40 #NUM! <-IRR #YR-> 37 Dividends
Dividends Growth 5 -$0.15 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 5
Dividends Growth 10 -$0.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Dividends Growth 10
Dividends Growth 15 $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 Dividends Growth 15
Dividends Growth 20 $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 Dividends Growth 20
Dividends Growth 25 $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 Dividends Growth 25
Dividends Growth 30 $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 Dividends Growth 30
Dividends Growth 35 $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 Dividends Growth 35
Dividends Growth 40 $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
Historical Dividends Historical High Div 8.45% Low Div 0.00% 10 Yr High 15.25% 10 Yr Low 0.00% Med Div 3.10% Close Div 3.17% Historical Dividends
High/Ave/Median Values Curr diff Exp. -100.00% #DIV/0! #DIV/0! Exp. -100.00% #DIV/0! Exp. -100.00% Exp. -100.00% High/Ave/Median 
Future Dividend Yield Div Yd 0.00% earning in 5.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield
Future Dividend Yield Div Yd 0.00% earning in 10.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield
Future Dividend Yield Div Yd 0.00% earning in 15.00 Years at IRR of 0.00% Div Inc. #DIV/0! Future Dividend Yield
Future Dividend Paid Div Paid #NUM! earning in 5 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Future Dividend Paid Div Paid #NUM! earning in 10 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Future Dividend Paid Div Paid #NUM! earning in 15 Years at IRR of #NUM! Div Inc. #NUM! Future Dividend Paid
Dividend Covering Cost Total Div #NUM! over 5 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Dividend Covering Cost Total Div #NUM! over 10 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
Dividend Covering Cost Total Div #NUM! over 15 Years at IRR of #NUM! Div Cov. #NUM! Dividend Covering Cost
I am earning GC Div Gr -100.00% 9/19/13 # yrs -> 12 2013 $7.99 Cap Gain -71.34% I am earning GC
I am earning Div org yield 2.50% 2/1/26 TFSA Div G Yrly #NUM! Div start $0.20 -2.50% 0.00% I am earning Div
Yield if held 5 years 3.79% 4.73% 1.67% 1.20% 1.25% 1.47% 2.18% 2.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.60% <-Median-> 10 Paid Median Price
Yield if held 10 years 16.96% 12.61% 1.95% 1.27% 0.99% 0.95% 1.45% 1.25% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.47% <-Median-> 10 Paid Median Price
Yield if held 15 years 38.23% 27.23% 7.97% 9.16% 9.39% 4.24% 3.88% 1.46% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.73% <-Median-> 10 Paid Median Price
Yield if held 20 years 36.53% 23.90% 9.09% 10.08% 11.08% 9.56% 8.38% 5.98% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.99% <-Median-> 10 Paid Median Price
Yield if held 25 years 27.73% 30.88% 8.60% 12.05% 9.55% 9.13% 7.35% 6.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.41% <-Median-> 10 Paid Median Price
Yield if held 30 years 6.93% 9.50% 6.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 8 Paid Median Price
Yield if held 35 years 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 3 Paid Median Price
Cost covered if held 5 years 18.10% 27.27% 26.92% 15.84% 12.80% 10.63% 10.88% 13.73% 12.74% 10.15% 6.75% 3.76% 0.00% 0.00% 0.00% 0.00% 10.75% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 122.23% 122.27% 61.39% 38.68% 28.44% 24.97% 34.55% 34.83% 20.33% 16.24% 13.19% 12.51% 13.73% 12.74% 10.15% 6.75% 22.65% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 296.77% 284.61% 275.55% 321.13% 334.12% 152.97% 141.67% 70.65% 43.43% 31.17% 26.63% 35.64% 34.83% 20.33% 16.24% 13.19% 57.04% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 298.40% 261.76% 329.77% 372.29% 416.90% 366.07% 326.49% 313.41% 355.46% 359.94% 160.39% 144.57% 70.65% 43.43% 31.17% 26.63% 340.98% <-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% 372.95% 410.08% 447.37% 382.80% 332.77% 313.41% 355.46% 359.94% 160.39% 373.83% <-Median-> 10 Paid Median Price
Cost covered if held 30 years 288.04% 401.19% 366.88% 509.94% 400.95% 380.59% 304.04% 372.95% 410.08% 447.37% 382.80% 376.77% <-Median-> 8 Paid Median Price
Cost covered if held 35 years 300.17% 408.31% 366.88% 509.94% 400.95% 380.59% 366.88% <-Median-> 3 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $869.5 $533.4 $662.0 $800.6 $794.7 $773.8 -11.01% <-Total Growth 5 Revenue Growth  -11.01%
AEPS Growth -$1.35 -$2.05 $2.93 $1.59 $0.30 $0.24 117.78% <-Total Growth 5 AEPS Growth 117.78%
Net Income Growth -$87.4 -$172.2 $158.3 $77.7 $14.8 $12.1 113.88% <-Total Growth 5 Net Income Growth 113.88%
Cash Flow Growth $77.2 $40.2 -$24.7 $149.7 $69.8 $104.3 35.09% <-Total Growth 5 Cash Flow Growth 35.09%
Dividend Growth $0.15 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Total Growth 5 Dividend Growth 0.00%
Stock Price Growth $1.16 $0.24 $2.09 $2.21 $2.35 $2.45 111.21% <-Total Growth 5 Stock Price Growth 111.21%
Revenue Growth  $939.4 $937.2 $952.0 $964.0 $923.0 $869.5 $533.4 $662.0 $800.6 $794.7 $773.8 -17.63% <-Total Growth 10 Revenue Growth  -17.63%
AEPS Growth $0.21 -$0.39 $0.17 $0.16 -$0.11 -$1.35 -$2.05 $2.93 $1.59 $0.30 $0.24 14.29% <-Total Growth 10 AEPS Growth 14.29%
Net Income Growth $13.4 -$24.7 $10.9 -$16.3 $6.8 -$87.4 -$172.2 $158.3 $77.7 $14.8 $12.1 -9.51% <-Total Growth 10 Net Income Growth -9.51%
Cash Flow Growth $65.1 $34.8 $53.9 $31.2 $31.2 $77.2 $40.2 -$24.7 $149.7 $69.8 $104.3 60.12% <-Total Growth 10 Cash Flow Growth 60.12%
Dividend Growth $0.20 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Total Growth 10 Dividend Growth 0.00%
Stock Price Growth $7.71 $4.07 $5.83 $4.26 $3.93 $1.16 $0.24 $2.09 $2.21 $2.35 $2.45 -68.22% <-Total Growth 10 Stock Price Growth -68.22%
Dividends on Shares $26.00 $26.00 $26.00 $26.00 $19.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $123.50 No of Years 10 Total Divs 31-Dec-14
Paid  $1,002.30 $529.10 $757.90 $553.80 $510.90 $150.80 $31.20 $271.70 $287.30 $305.50 $318.50 $297.70 $297.70 $297.70 $318.50 No of Years 10 Worth $7.71
Total $442.00
Dividends on Shares $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 No of Years 5 Total Divs 31-Dec-19
Paid  $1,001.08 $207.12 $1,803.67 $1,907.23 $2,028.05 $2,114.35 $1,976.27 $1,976.27 $1,976.27 $2,114.35 No of Years 5 Worth $1.16
Total $2,114.35
Graham's Price AEPS $8.06 $5.01 $5.55 $4.80 $4.75 $4.40 $4.39 $3.78 $5.41 $15.75 $13.82 $6.18 $5.68 $5.68 #VALUE! $0.00 2.37% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 1.69 1.84 1.25 1.23 1.14 1.18 0.91 0.63 0.09 0.08 0.16 0.56 0.44 0.37 0.60 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.96 2.56 1.50 1.70 1.46 1.42 1.02 1.01 0.16 0.14 0.26 0.77 0.48 0.41 0.89 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.42 1.11 0.99 0.75 0.82 0.93 0.79 0.24 0.01 0.01 0.06 0.35 0.40 0.33 0.38 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 1.54 1.11 1.46 0.83 1.27 0.99 0.83 0.24 0.03 0.12 0.26 0.42 0.43 0.40 #VALUE! #DIV/0! 0.42 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 53.69% 11.03% 45.93% -16.63% 27.38% -0.72% -17.38% -75.65% -96.67% -87.93% -74.38% -58.42% -57.24% -59.70% #VALUE! #DIV/0! -57.83% <-Median-> 10 Graham Price
Assumed EPS $0.01
Graham's Price EPS $8.06 $5.01 $5.55 $5.33 $4.75 $4.54 $3.64 $3.13 $1.05 $0.92 $13.82 $6.18 $5.68 $5.68 #VALUE! $0.00 2.37% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 1.69 1.84 1.25 1.10 1.14 1.14 1.09 0.76 0.44 1.32 0.16 0.56 0.44 0.37 0.93 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.96 2.56 1.50 1.53 1.46 1.38 1.24 1.22 0.82 2.45 0.26 0.77 0.48 0.41 1.23 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.42 1.11 0.99 0.68 0.82 0.91 0.95 0.29 0.07 0.18 0.06 0.35 0.40 0.33 0.38 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 1.54 1.11 1.46 0.75 1.27 0.96 1.00 0.29 0.17 2.07 0.26 0.42 0.43 0.40 #VALUE! #DIV/0! 0.59 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 53.69% 11.03% 45.93% -24.99% 27.38% -3.68% -0.36% -70.64% -82.82% 106.52% -74.38% -58.42% -57.24% -59.70% #VALUE! #DIV/0! -41.11% <-Median-> 10 Graham Price
Month, Year: Non-voting A Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 Dec-27 31.00 <Count Years> Month, Year
Price Close $12.05 $6.80 $7.71 $4.07 $5.83 $4.26 $3.93 $1.16 $0.24 $2.09 $2.21 $2.35 $2.45 $2.29 $2.29 $2.29 -68.22% <-Total Growth 10 Stock Price 
Increase -18.69% -43.57% 13.38% -47.21% 43.24% -26.93% -7.75% -70.48% -79.31% 770.83% 5.74% 6.33% 4.26% -6.53% 0.00% 0.00% 1.05 <-Median-> 10 CAPE (10 Yr P/E)
P/E 29.39 40.00 36.71 -10.44 34.29 -16.38 35.73 -0.74 -0.07 0.65 1.39 7.83 10.21 9.54 #VALUE! #DIV/0! 16.13% <-IRR #YR-> 5 Stock Price 111.21%
Trailing P/E 16.74 16.59 45.35 19.38 -14.95 25.06 -15.12 10.55 -0.15 -0.59 0.68 1.48 8.17 9.54 9.54 #VALUE! -10.83% <-IRR #YR-> 10 Stock Price -68.22%
CAPE (10 Yr P/E) 14.79 15.43 15.96 17.55 18.45 22.75 27.82 91.14 -15.45 -33.90 -159.58 -307.73 -357.38 48.75 #VALUE! #DIV/0! 16.13% <-IRR #YR-> 5 Price & Dividend 124.14%
Median 10, 5 Yrs D.  per yr 1.62% 0.00% % Tot Ret -18% 0.00% T P/E $1.08 $0.68 P/E:  $1.02 $1.39 -9.22% <-IRR #YR-> 10 Price & Dividend -53.31%
Price  15 D.  per yr 2.78% % Tot Ret -30.06% CAPE Diff 809.34% -12.03% <-IRR #YR-> 15 Stock Price -85.37%
Price  20 D.  per yr 4.88% % Tot Ret -136.91% -8.44% <-IRR #YR-> 20 Stock Price -82.87%
Price  25 D.  per yr 12.77% % Tot Ret 101.39% -0.18% <-IRR #YR-> 25 Stock Price -4.30%
Price  30 D.  per yr 10.47% % Tot Ret 93.06% 0.78% <-IRR #YR-> 30 Stock Price 26.29%
Price  35 D.  per yr 8.16% % Tot Ret 93.65% 0.55% <-IRR #YR-> 35 Stock Price
Price  40 D.  per yr 7.49% % Tot Ret 94.57% 0.43% <-IRR #YR-> 37 Stock Price
Price & Dividend 15 -9.25% <-IRR #YR-> 15 Price & Dividend -56.12%
Price & Dividend 20 -3.56% <-IRR #YR-> 20 Price & Dividend -30.73%
Price & Dividend 25 12.60% <-IRR #YR-> 25 Price & Dividend 306.05%
Price & Dividend 30 11.25% <-IRR #YR-> 30 Price & Dividend 435.82%
Price & Dividend 35 8.71% <-IRR #YR-> 35 Price & Dividend
Price & Dividend 40 7.92% <-IRR #YR-> 37 Price & Dividend
Price  5 -$1.16 $0.00 $0.00 $0.00 $0.00 $2.45 Price  5
Price 10 -$7.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.45 Price 10
Price & Dividend 5 -$1.16 $0.00 $0.00 $0.00 $0.00 $2.45 Price & Dividend 5
Price & Dividend 10 -$7.71 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.45 Price & Dividend 10
Price  15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.45 Price  15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.45 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.45 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.45 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.45 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.45 Price  40
Price & Dividend 15 $0.80 $0.65 $0.20 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.45 Price & Dividend 15
Price & Dividend 20 $0.80 $0.65 $0.20 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.45 Price & Dividend 20
Price & Dividend 25 $0.80 $0.65 $0.20 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.45 Price & Dividend 25
Price & Dividend 30 $0.80 $0.65 $0.20 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.45 Price & Dividend 30
Price & Dividend 35 $0.80 $0.65 $0.20 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.45 Price & Dividend 35
Price & Dividend 40 $0.80 $0.65 $0.20 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.45 Price & Dividend 40
Month, Year: Non-voting A Jan-13 Jan-14 Jan-15 Jan-16 Jan-17 Jan-18 Jan-19 Jan-20 Jan-21 Jan-22 Jan-23 Jan-24 Jan-25 Jan-26 Jan-27 Jan-28
Price Close $12.39 $5.56 $8.10 $4.00 $6.05 $4.37 $3.63 $0.92 $0.18 $1.90 $3.54 $2.57 $2.43 $2.29 $2.29 $2.29 -70.00% <-Total Growth 10 Stock Price 
Increase -15.37% -55.13% 45.68% -50.62% 51.25% -27.77% -16.93% -74.66% -80.43% 955.56% 86.32% -27.40% -5.45% -5.76% 0.00% 0.00% -11.34% <-IRR #YR-> 10 Stock Price -70.00%
P/E 30.22 32.71 38.57 -10.26 35.59 -16.81 33.00 -0.59 -0.05 0.59 2.23 8.57 10.13 9.54 #VALUE! #DIV/0! 21.44% <-IRR #YR-> 5 Stock Price 164.13%
Trailing P/E 17.21 13.56 47.65 19.05 -15.51 25.71 -13.96 8.36 -0.12 -0.54 1.09 1.62 8.10 9.54 9.54 #VALUE! -9.79% <-IRR #YR-> 10 Price & Dividend -55.80%
Median 10, 5 Yrs D.  per yr 1.56% 0.00% % Tot Ret -15.89% 0.00% T P/E 1.35 1.09 P/E:  1.41 2.23 21.44% <-IRR #YR-> 5 Price & Dividend 180.43%
-$8.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.43
-$0.92 $0.00 $0.00 $0.00 $0.00 $2.43
-$8.10 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.43
-$0.92 $0.00 $0.00 $0.00 $0.00 $2.43
Price H/L Median $13.65 $9.19 $6.92 $5.89 $5.42 $5.19 $3.99 $2.38 $0.47 $1.21 $2.17 $3.49 $2.51 $2.10 -63.73% <-Total Growth 10 Stock Price
Increase -14.77% -32.65% -24.70% -14.96% -7.90% -4.34% -23.14% -40.40% -80.42% 160.22% 78.93% 61.20% -28.08% -16.53% -9.64% <-IRR #YR-> 10 Stock Price -63.73%
P/E 33.28 54.06 32.95 -15.09 31.88 -19.94 36.23 -1.52 -0.13 0.37 1.36 11.63 10.46 8.73 1.11% <-IRR #YR-> 5 Stock Price 5.68%
Trailing P/E 18.95 22.41 40.71 28.02 -13.90 30.50 -15.33 21.59 -0.30 -0.34 0.67 2.19 8.37 8.73 -7.89% <-IRR #YR-> 10 Price & Dividend -47.11%
P/E on Running 5 yr Average 14.80 12.87 12.36 26.27 47.54 -259.25 -124.53 -6.15 -0.46 -3.04 -77.32 349.00 6.78 1.87 1.11% <-IRR #YR-> 5 Price & Dividend 12.00%
P/E on Running 10 yr Average 13.18 9.24 7.51 7.71 8.51 11.50 11.69 27.30 -1.18 -8.52 -90.21 -317.27 -313.75 38.09 12.24 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.76% 0.00% % Tot Ret -22.29% 0.00% T P/E 1.43 0.67 P/E:  0.87 1.36 Count 38 Years of data
-$6.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.51
-$2.38 $0.00 $0.00 $0.00 $0.00 $2.51
-$6.92 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.51
-$2.38 $0.00 $0.00 $0.00 $0.00 $2.51
High Months Mar 12 Feb 13 Jan 15 Feb 15 Oct 16 Feb 17 Jul 18 Feb 19 Feb 20 Jan 22 Jan 23 Feb 23 Oct 24 Feb 25
Price High $15.82 $12.82 $8.33 $8.15 $6.95 $6.26 $4.50 $3.83 $0.86 $2.25 $3.54 $4.79 $2.72 $2.34 -67.35% <-Total Growth 10 Stock Price
Increase -13.74% -18.96% -35.02% -2.16% -14.72% -9.93% -28.12% -14.89% -77.55% 161.63% 57.33% 35.31% -43.22% -13.97% -10.59% <-IRR #YR-> 10 Stock Price -67.35%
P/E 38.59 75.41 39.67 -20.90 40.88 -24.08 40.91 -2.46 -0.24 0.69 2.23 15.97 11.33 9.75 -6.62% <-IRR #YR-> 5 Stock Price -28.98%
Trailing P/E 21.97 31.27 49.00 38.81 -17.82 36.82 -17.31 34.82 -0.55 -0.64 1.09 3.01 9.07 9.75 15.28 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 2.05 1.09 P/E:  1.46 2.23 28.09 P/E Ratio Historical High
-$8.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.72
-$3.83 $0.00 $0.00 $0.00 $0.00 $2.72
Low Months Dec 12 Jan 14 Mar 14 Jan 16 Feb 16 Oct 17 Dec 18 Jan 19 May 20 Feb 21 Feb 22 Nov 23 Jan 25 Apr 25
Price Low $11.47 $5.56 $5.51 $3.62 $3.89 $4.11 $3.47 $0.92 $0.07 $0.17 $0.79 $2.19 $2.30 $1.85 -58.26% <-Total Growth 10 Stock Price
Increase -16.15% -51.53% -0.90% -34.30% 7.46% 5.66% -15.57% -73.49% -92.39% 142.86% 364.71% 177.22% 5.02% -19.57% -8.37% <-IRR #YR-> 10 Stock Price -58.26%
P/E 27.98 32.71 26.24 -9.28 22.88 -15.81 31.55 -0.59 -0.02 0.05 0.50 7.30 9.58 7.71 20.11% <-IRR #YR-> 5 Stock Price 150.00%
Trailing P/E 15.93 13.56 32.41 17.24 -9.97 24.18 -13.35 8.36 -0.04 -0.05 0.24 1.38 7.67 7.71 9.68 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 0.81 0.24 P/E:  0.27 0.50 2.64 P/E Ratio Historical Low
-$5.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.30
Month, Year: Common Jan-13 Jan-14 Jan-15 Jan-16 Jan-17 Jan-18 Jan-19 Jan-20 Jan-21 Jan-22 Jan-23 Jan-24 Jan-25 Jan-26 Jan-27 Jan-28 24.00 <Count Years> Month, Year
Premium for Common -$0.44 $0.05 -$0.99 $0.05 -$0.30 -$0.22 -$0.01 $0.08 $0.06 $0.11 $0.81 $0.28 $0.25 $0.50 $0.50 $0.50 $0.07 <-Median-> 10 Premium for Common
As % of non-voting price -3.55% 0.90% -12.22% 1.25% -4.96% -5.03% -0.28% 8.70% 33.33% 5.79% 22.88% 10.89% 10.29% 21.83% 21.83% 21.83% 7.24% <-Median-> 10 As % of non-voting price
Price Close $11.95 $5.61 $7.11 $4.05 $5.75 $4.15 $3.62 $1.00 $0.24 $2.01 $4.35 $2.85 $2.68 $2.79 $2.79 $2.79 -62.31% <-Total Growth 10 Stock Price 
Increase -20.60% -53.05% 26.74% -43.04% 41.98% -27.83% -12.77% -72.38% -76.00% 737.50% 116.42% -34.48% -5.96% 4.10% 0.00% 0.00% -9.30% <-IRR #YR-> 10 Stock Price -62.31%
P/E 29.15 33.00 33.86 -10.38 33.82 -15.96 32.91 -0.64 -0.07 0.62 2.74 9.50 11.17 11.63 #VALUE! #DIV/0! 21.79% <-IRR #YR-> 5 Stock Price 168.00%
Trailing P/E 16.60 13.68 41.82 19.29 -14.74 24.41 -13.92 9.09 -0.15 -0.57 1.34 1.79 8.93 11.63 11.63 #VALUE! -7.60% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs 1.69% 0.00% % Tot Ret -22.29% 0.00% T P/E 1.57 1.34 P/E:  1.68 2.74 21.79% <-IRR #YR-> 5 Price & Dividend
-$7.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.68
-$1.00 $0.00 $0.00 $0.00 $0.00 $2.68
-$7.11 $0.20 $0.20 $0.20 $0.20 $0.15 $0.00 $0.00 $0.00 $0.00 $2.68
-$1.00 $0.00 $0.00 $0.00 $0.00 $2.68
Free Cash Flow WSJ $1.42 $19.53 $4.35 $15.88 $53.70 $34.03 -$39.95 $139.32 $51.83 $73.06 5059.89% <-Total Growth 9 Free Cash Flow
Change 1279.03% -77.71% 264.87% 238.10% -36.63% -217.40% 448.72% -62.80% 40.98% 40.98% <-Median-> 9 Change
Free Cash Flow MS old $1.42 $19.53 $4.35 $15.96 $53.70 $34.03 -$24.73 $139.32 $51.83
Change
Free Cash Flow MS -$32.64 $50.19 $36.15 $12.47 $20.70 $27.18 $31.40 $37.40 -$83.08 $99.76 $93.56 $56.87 $38.87 7.52% <-Total Growth 10 Free Cash Flow
Change -186.39% 253.77% -27.97% -65.50% 66.00% 31.30% 15.53% 19.11% -322.14% 220.08% -6.21% -39.22% -31.65% 0.77% <-IRR #YR-> 5 Free Cash Flow MS 3.93%
FCF/CF from Op Ratio -0.63 0.59 0.56 0.36 0.38 0.87 1.01 0.48 -2.07 -4.03 0.63 0.82 0.37 0.73% <-IRR #YR-> 10 Free Cash Flow MS 7.52%
Dividends paid $52.07 $41.98 $12.92 $12.78 $12.67 $12.67 $12.67 $8.78 $0.00 $0.00 $0.00 $0.00 $0.00 -100.00% <-Total Growth 10 Dividends paid
Percentage paid 102.50% 61.19% 46.60% 40.34% 23.47% 0.00% 0.00% 0.00% 0.00% 0.00% $0.12 <-Median-> 10 Percentage paid
5 Year Covrage 46.11% 139.21% 30.28% 11.98% 4.29% 0.00% 5 Year Covrage
Dividend Coverage Ratio 0.98 1.63 2.15 2.48 4.26 0.00 0.00 0.00 0.00 0.00 0.49 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 2.17 0.72 3.30 8.35 23.30 #DIV/0! 5 Year of Caogerage
-$37 $0 $0 $0 $0 $39
-$36 $0 $0 $0 $0 $0 $0 $0 $0 $0 $39
Market Cap in $M (Com+A) Jan $794.31 $359.77 $509.84 $253.99 $379.11 $273.80 $229.75 $46.03 $9.60 $94.33 $183.88 $130.45 $123.83 $120.25 $120.25 $120.25 -75.71% <-Total Growth 10 Market Cap
Market Cap in $M (simple) Dec $800.22 $359.10 $523.15 $253.32 $383.15 $276.75 $229.89 $44.96 $8.80 $92.85 $172.99 $126.69 $120.47 $113.53 $113.53 $113.53 -76.97% <-Total Growth 10 Market Cap -76.97%
Diluted # of Shares in Million 64.59 64.59 64.08 63.33 63.33 63.33 55.98 48.87 48.87 48.87 49.80 49.86 49.86 -22.80% <-Total Growth 10 Diluted
Change 0.00% -0.78% -1.17% 0.00% 0.00% -11.61% -12.71% 0.00% 0.00% 1.91% 0.12% 0.00% 0.00% <-Median-> 10 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -1.4% -1.0% -1.0%
Basic # of Shares in Millions 65.19 64.59 64.59 64.08 63.33 63.33 63.33 55.98 48.87 48.87 48.87 49.12 49.36 49.36 -23.58% <-Total Growth 10 Basic
Change -1.19% -0.92% 0.00% -0.78% -1.17% 0.00% 0.00% -11.61% -12.71% 0.00% 0.00% 0.52% 0.48% 0.00% 0.00% <-Median-> 10 Change
Difference Basic/Outstanding -0.9% 0.0% 0.0% -1.2% 0.0% 0.0% 0.0% -12.7% 0.0% 0.0% 0.0% 0.4% 0.4% 0.4% 0.00% <-Median-> 10 Difference
Class A 51.146 51.146 51.146 49.890 49.890 49.890 49.890 35.427 35.427 35.427 35.427 35.856 36.135 36.135 36.135 36.135 Class A
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 13.440 Common Shares
# of Share in Millions 64.586 64.586 64.586 63.330 63.330 63.330 63.330 48.867 48.867 48.867 48.867 49.296 49.575 49.575 49.575 49.575 -2.61% <-IRR #YR-> 10 Shares -23.24%
Change -1.52% 0.00% 0.00% -1.94% 0.00% 0.00% 0.00% -22.84% 0.00% 0.00% 0.00% 0.88% 0.57% 0.00% 0.00% 0.00% 0.29% <-IRR #YR-> 5 Shares 1.45%
Cash Flow from Operations $M $51.8 $84.7 $65.1 $34.8 $53.9 $31.2 $31.2 $77.2 $40.2 -$24.7 $149.7 $69.8 $104.3 $104.3 <-12 mths 60.12% <-Total Growth 10 Cash Flow
Increase -46.57% 63.55% -23.14% -46.60% 55.01% -42.13% 0.00% 147.42% -47.92% -161.52% 705.28% -53.39% 49.43% 0.00% <-12 mths SO, Buy Backs
5 year Running Average $114.2 $105.4 $89.1 $66.7 $58.1 $53.9 $43.2 $45.6 $46.7 $31.0 $54.7 $62.4 $67.8 $80.6 <-12 mths -23.91% <-Total Growth 10 CF 5 Yr Running
CFPS $0.80 $1.31 $1.01 $0.55 $0.85 $0.49 $0.49 $1.58 $0.82 -$0.51 $3.06 $1.42 $2.10 $2.10 <-12 mths 108.60% <-Total Growth 10 Cash Flow per Share
Increase -45.74% 63.55% -23.14% -45.54% 55.01% -42.13% 0.00% 220.65% -47.92% -161.52% 705.28% -53.79% 48.58% 0.00% <-12 mths 4.82% <-IRR #YR-> 10 Cash Flow 60.12%
5 year Running Average $1.70 $1.59 $1.36 $1.03 $0.90 $0.84 $0.68 $0.79 $0.85 $0.58 $1.09 $1.27 $1.38 $1.64 <-12 mths 6.20% <-IRR #YR-> 5 Cash Flow 35.09%
P/CF on Med Price 17.01 7.01 6.86 10.72 6.37 10.53 8.09 1.50 0.57 -2.39 0.71 2.47 1.19 1.00 <-12 mths 7.63% <-IRR #YR-> 10 Cash Flow per Share 108.60%
P/CF on Closing Price 15.45 4.24 8.03 7.29 7.11 8.87 7.37 0.58 0.22 -3.75 1.16 1.82 1.16 1.09 <-12 mths 5.89% <-IRR #YR-> 5 Cash Flow per Share 33.16%
-45.14% Diff M/C 0.11% <-IRR #YR-> 10 CFPS 5 yr Running 1.15%
reit
Excl.Working Capital CF 31.49 -26.04 -10.67 10.26 -4.08 20.06 7.27 -16.19 -115.69 140.65 -57.53 1.18 -39.66 -$39.7 <-12 mths 11.71% <-IRR #YR-> 5 CFPS 5 yr Running 73.99%
Cash Flow from Operations $M WC $83.3 $58.7 $54.4 $45.0 $49.8 $51.2 $38.5 $61.0 -$75.5 $115.9 $92.1 $71.0 $64.6 $64.6 <-12 mths 18.65% <-Total Growth 10 Cash Flow less WC
Increase -23.46% -29.54% -7.22% -17.29% 10.62% 2.87% -24.95% 58.57% -223.79% 253.54% -20.51% -23.00% -8.96% 0.00% <-12 mths 1.72% <-IRR #YR-> 10 Cash Flow less WC 18.65%
5 year Running Average $122.2 $105.5 $90.7 $70.1 $58.3 $51.8 $47.8 $49.1 $25.0 $38.2 $46.4 $52.9 $53.6 $81.6 <-12 mths 1.16% <-IRR #YR-> 5 Cash Flow less WC 5.92%
CFPS Excl. WC $1.29 $0.91 $0.84 $0.71 $0.79 $0.81 $0.61 $1.25 -$1.54 $2.37 $1.89 $1.44 $1.30 $1.30 <-12 mths -5.12% <-IRR #YR-> 10 CF less WC 5 Yr Run -40.85%
Increase -22.28% -29.54% -7.22% -15.64% 10.62% 2.87% -24.95% 105.50% -223.79% 253.54% -20.51% -23.67% -9.47% 0.00% <-12 mths 1.77% <-IRR #YR-> 5 CF less WC 5 Yr Run 9.19%
5 year Running Average $1.82 $1.60 $1.39 $1.08 $0.91 $0.81 $0.75 $0.83 $0.38 $0.70 $0.91 $1.08 $1.09 $1.66 <-12 mths 4.45% <-IRR #YR-> 10 CFPS - Less WC 54.58%
P/CF on Med Price 10.58 10.11 8.21 8.28 6.89 6.41 6.56 1.90 -0.30 0.51 1.15 2.42 1.93 1.61 <-12 mths 0.87% <-IRR #YR-> 5 CFPS - Less WC 4.41%
P/CF on Closing Price 9.61 6.12 9.61 5.63 7.69 5.40 5.98 0.74 -0.12 0.80 1.88 1.79 1.86 1.76 <-12 mths -2.37% <-IRR #YR-> 10 CFPS 5 yr Running -21.32%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 1.98 5 yr  0.71 P/CF Med 10 yr 2.18 5 yr  1.15 -19.22% Diff M/C 5.56% <-IRR #YR-> 5 CFPS 5 yr Running 31.06%
-$1.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.10 Cash Flow per Share
-$1.58 $0.00 $0.00 $0.00 $0.00 $2.10 Cash Flow per Share
-$1.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.38 CFPS 5 yr Running
-$0.79 $0.00 $0.00 $0.00 $0.00 $1.38 CFPS 5 yr Running
-$54.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $64.6 Cash Flow less WC
-$61.0 $0.0 $0.0 $0.0 $0.0 $64.6 Cash Flow less WC
-$90.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $53.6 CF less WC 5 Yr Run
-$49.1 $0.0 $0.0 $0.0 $0.0 $53.6 CF less WC 5 Yr Run
-$0.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.30 CFPS - Less WC
-$1.25 $0.00 $0.00 $0.00 $0.00 $1.30 CFPS - Less WC
OPM 5.18% 8.82% 6.93% 3.71% 5.66% 3.24% 3.38% 8.88% 7.54% -3.74% 18.70% 8.78% 13.47% 13.47% 94.38% <-Total Growth 10 OPM
Increase -45.56% 70.39% -21.42% -46.47% 52.59% -42.85% 4.44% 162.65% -15.09% -149.57% -600.44% -53.04% 53.46% 0.00% Should increase  or be stable.
Diff from Ave -17.8% 40.1% 10.1% -41.1% -10.1% -48.6% -46.3% 41.0% 19.7% -159.3% 196.9% 39.4% 114.0% 114.0% 0.05 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 6.30% 5 Yrs 8.78% should be zero,  it is a check  on calculations
Adjusted EBITDA $90.6 $70.5 $64.8 $36.8 $42.7 $43.3 $57.7 -$9.8 $6.6 $94.8 $57.0 $29.2 $25.4 -155.12% <-Total Growth 10 Adjusted EBITDA
Change -22.23% -8.02% -43.21% 16.03% 1.41% 33.26% -116.98% 167.35% 1336.36% -39.87% -48.77% -13.01% -5.80% <-Median-> 10 Change
Margin 9.05% 7.34% 6.90% 3.93% 4.49% 4.49% 6.25% -1.13% 1.24% 14.32% 7.12% 3.67% 3.28% 4.21% <-Median-> 10 Margin
Non-current Liabilities $48.60 $39.74 $34.29 $34.28 $34.00 $24.41 $3.09 $0.00 $0.00 $0.00 $0.00 $0.00 Debt Type
Change -18.22% -13.73% 0.00% -0.82% -28.22% -87.33% -100.00% #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! <-Median-> 7 Change Lg Term
Debt/Market Cap Ratio 0.09 0.16 0.09 0.12 0.15 0.54 0.35 0.00 0.00 0.00 0.00 0.00 0.11 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 5.10 4.47 3.90 4.03 4.13 2.95 1.40 3.17 3.62 4.65 3.67 3.67 3.79 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 0.75 1.14 0.64 1.10 1.09 0.32 0.08 0.00 0.00 0.00 0.00 0.00 0.20 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $19.22 $17.21 $20.08 $24.35 $23.11 $19.43 $21.64 $20.27 $10.33 $5.61 $2.64 $1.57 $1.64 $1.64 -1124.95% <-Total Growth 10 Intangibles Leverage
Goodwill $42.43 $42.43 $42.43 $38.18 $38.18 $19.43 $11.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Goodwill D/E Ratio
Total $61.65 $59.64 $62.50 $62.53 $61.29 $38.87 $33.48 $20.27 $10.33 $5.61 $2.64 $1.57 $1.64 $1.64 3713.48% <-Total Growth 10 Total
Change 3.64% -3.27% 4.81% 0.04% -1.98% -36.59% -13.85% -39.47% -49.03% -45.67% -53.00% -40.64% 4.66% 0.00% -38.03% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.08 0.17 0.12 0.25 0.16 0.14 0.15 0.45 1.17 0.06 0.02 0.01 0.01 0.01 0.14 <-Median-> 10 Intangible/Market Cap Ratio % of Market C./td>
Current Assets $301.37 $323.38 $343.08 $319.36 $337.06 $329.08 $338.59 $253.72 $216.81 $194.67 $265.86 $259.94 $322.08 $322.08 -6.52% <-Total Growth 10 Current Assets
Current Liabilities $86.91 $115.47 $114.67 $121.17 $140.55 $123.98 $119.22 $189.69 $284.54 $99.03 $122.95 $105.47 $156.41 $156.41 36.40% <-Total Growth 10 Current Liabilities
Liquidity 3.47 2.80 2.99 2.64 2.40 2.65 2.84 1.34 0.76 1.97 2.16 2.46 2.06 2.06 2.28 <-Median-> 10 Ratio
Liq. with CF aft div 3.47 3.17 3.45 2.82 2.69 2.80 3.00 1.71 0.90 1.72 3.38 3.13 2.73 2.73 2.73 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.76 2.74 2.65 2.17 2.17 2.30 2.46 1.50 0.88 1.49 3.11 2.68 2.27 2.34 2.27 <-Median-> 5 Ratio
Liabilities subject to compromise $204.08 $0.00
Percentage 71.72% 0.00%
Assets $594.56 $589.94 $584.39 $542.08 $548.35 $499.09 $492.82 $560.17 $397.23 $314.27 $444.53 $490.75 $574.09 $574.09 -1.80% <-Total Growth 10 Assets
Liabilities $139.54 $166.51 $163.27 $160.92 $174.83 $158.26 $153.22 $366.35 $375.55 $130.45 $183.70 $211.73 $277.66 $277.66 70.06% <-Total Growth 10 Liabilities
Debt Ratio 4.26 3.54 3.58 3.37 3.14 3.15 3.22 1.53 1.06 2.41 2.42 2.32 2.07 2.07 2.41 <-Median-> 10 Ratio
Check Value $139.54 $166.51 $163.27 $160.92 $174.83 $158.26 $153.22 $366.35
Book Value $455.02 $423.43 $421.12 $381.17 $373.51 $340.83 $339.60 $193.82 $21.69 $183.83 $260.83 $279.02 $296.43 $296.43 $296.43 $296.43 -29.61% <-Total Growth 10 Book Value
Book Value per share $7.05 $6.56 $6.52 $6.02 $5.90 $5.38 $5.36 $3.97 $0.44 $3.76 $5.34 $5.66 $5.98 $5.98 $5.98 $5.98 -8.30% <-Total Growth 10 Book Value per Share
Change -6.25% -6.94% -0.55% -7.69% -2.01% -8.75% -0.36% -26.04% -88.81% 747.72% 41.89% 6.04% 5.64% 0.00% 0.00% 0.00% -63.23% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.94 1.40 1.06 0.98 0.92 0.96 0.74 0.60 1.05 0.32 0.41 0.62 0.42 0.35 0.00 0.00 1.04 P/B Ratio Historical Median
P/B Ratio (Close) 1.76 0.85 1.24 0.66 1.03 0.81 0.68 0.23 0.41 0.51 0.66 0.45 0.41 0.38 0.38 0.38 -0.86% <-IRR #YR-> 10 Book Value per Share -8.30%
Change -9.73% -51.78% 46.48% -46.50% 54.35% -20.84% -16.63% -65.73% 74.87% 24.52% 31.31% -31.54% -10.50% -5.76% 0.00% 0.00% 8.56% <-IRR #YR-> 5 Book Value per Share 50.76%
Leverage (A/BK) 1.31 1.39 1.39 1.42 1.47 1.46 1.45 2.89 18.32 1.71 1.70 1.76 1.94 1.94 1.71 <-Median-> 10 A/BV
Debt/Equity Ratio 0.31 0.39 0.39 0.42 0.47 0.46 0.45 1.89 17.32 0.71 0.70 0.76 0.94 0.94 0.71 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.68 5 yr Med 0.42 -43.67% Diff M/C 1.42 Historical 30 A/BV
-$6.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.98
-$3.97 $0.00 $0.00 $0.00 $0.00 $5.98
Comprehensive Income $25.49 $9.85 $9.78 -$21.26 $4.25 -$20.37 $10.15 -$90.69 -$172.14 $162.14 $76.42 $16.97 $18.82 92.37% <-Total Growth 10 Comprehensive Income
Increase -43.58% -61.34% -0.70% -317.26% 120.00% -579.25% 149.83% -993.54% -89.81% 194.19% -52.87% -77.79% 10.90% -52.87% <-Median-> 5 Comprehensive Income
5 Yr Running Average $62.64 $48.88 $36.05 $13.81 $5.62 -$3.55 -$3.49 -$23.58 -$53.76 -$22.18 -$2.82 -$1.46 $20.44 6.76% <-IRR #YR-> 10 Comprehensive Income 92.37%
ROE 5.6% 2.3% 2.3% -5.6% 1.1% -6.0% 3.0% -46.8% -793.8% 88.2% 29.3% 6.1% 6.3% #NUM! <-IRR #YR-> 5 Comprehensive Income 120.75%
5Yr Median 14.5% 9.2% 5.6% 2.3% 2.3% 1.1% 1.1% -5.6% -6.0% -6.0% 3.0% 6.1% 6.3% -5.52% <-IRR #YR-> 10 5 Yr Running Average -43.30%
% Difference from NI -4.3% -8.7% -27.1% -14.0% -61.1% 24.9% 50.0% 3.7% 0.0% 2.5% -1.6% 14.5% 55.0% #NUM! <-IRR #YR-> 5 5 Yr Running Average 186.68%
Median Values Diff 5, 10 yr 3.1% 2.5% 6.3% <-Median-> 5 Return on Equity
-$9.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $18.8
$90.7 $0.0 $0.0 $0.0 $0.0 $18.8
-$36.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $20.4
$23.6 $0.0 $0.0 $0.0 $0.0 $20.4
Current Liability Coverage Ratio 0.96 0.51 0.47 0.37 0.35 0.41 0.32 0.32 -0.27 1.17 0.75 0.67 0.41 0.41   CFO / Current Liabilities
5 year Median 1.53 1.22 0.96 0.51 0.47 0.41 0.37 0.35 0.32 0.32 0.32 0.67 0.67 0.67 0.39 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 14.01% 9.95% 9.32% 8.31% 9.09% 10.27% 7.80% 10.89% -19.01% 36.88% 20.73% 14.46% 11.25% 11.25% CFO / Total Assets
5 year Median 20.34% 17.17% 14.01% 9.95% 9.32% 9.32% 9.09% 9.09% 9.09% 10.27% 10.89% 14.46% 14.46% 14.46% 10.6% <-Median-> 10 Return on Assets 
Return on Assets ROA 4.48% 1.83% 2.30% -4.56% 1.99% -3.27% 1.37% -15.61% -43.35% 50.36% 17.47% 3.02% 2.11% 2.11% Net  Income/Assets Return on Assets
5Yr Median 10.65% 7.50% 4.48% 2.30% 1.99% 1.83% 1.37% -3.27% -3.27% -3.27% 1.37% 3.02% 3.02% 3.02% 1.7% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 5.85% 2.55% 3.19% -6.48% 2.93% -4.79% 1.99% -45.11% -794.18% 86.09% 29.78% 5.31% 4.10% 4.10% Net Inc/ Shareholders' equity/td> Return on Equity
5Yr Median 13.18% 9.65% 5.85% 3.19% 2.93% 2.55% 1.99% -4.79% -4.79% -4.79% 1.99% 5.31% 5.31% 5.31% 2.5% <-Median-> 10 Return on Equity
Net Income $26.62 $10.79 $13.42 -$24.70 $10.93 -$16.31 $6.77 -$87.43 -$172.22 $158.26 $77.67 $14.82 $12.14 $12.14 <-12 mths -9.51% <-Total Growth 10 Net Income
Increase -44.01% -59.47% 24.35% -284.14% -144.25% -249.20% -141.48% -1392.33% 96.99% -191.89% -50.92% -80.92% -18.06% 0.00% <-12 mths EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $62.8 $47.8 $37.1 $14.7 $7.4 -$1.2 -$2.0 -$22.1 -$51.7 -$22.2 -$3.4 -$1.8 $18.1 $55.0 <-12 mths -0.99% <-IRR #YR-> 10 Net Income -9.51%
Operating Cash Flow $51.80 $84.72 $65.11 $34.77 $53.90 $31.19 $31.19 $77.18 $40.20 -$24.73 $149.68 $69.77 $104.26 $104.26 <-12 mths #NUM! <-IRR #YR-> 5 Net Income 113.88%
Investment Cash Flow -$84.85 -$18.12 -$34.33 -$36.24 -$33.95 -$27.00 -$26.01 -$26.01 -$6.16 -$15.22 -$10.65 -$17.70 -$31.19 -$26.01 <-12 mths -6.90% <-IRR #YR-> 10 5 Yr Running Average -51.10%
Total Accruals $59.68 -$55.81 -$17.37 -$23.24 -$9.01 -$20.51 $1.59 -$138.59 -$206.25 $198.21 -$61.36 -$37.26 -$60.93 -$66.10 <-12 mths #NUM! <-IRR #YR-> 5 5 Yr Running Average 181.87%
Total Assets $594.56 $589.94 $584.39 $542.08 $548.35 $499.09 $492.82 $560.17 $397.23 $314.27 $444.53 $490.75 $574.09 $574.09 <-12 mths Balance Sheet Assets
Accruals Ratio 10.04% -9.46% -2.97% -4.29% -1.64% -4.11% 0.32% -24.74% -51.92% 63.07% -13.80% -7.59% -10.61% -11.51% <-12 mths -10.61% <-Median-> 5 Ratio
EPS/CF Ratio 0.32 0.19 0.25 -0.55 0.22 -0.32 0.18 -1.25 2.28 1.37 0.84 0.21 0.18 0.18 <-12 mths 0.20 <-Median-> 10 EPS/CF Ratio
-$13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12
$87 $0 $0 $0 $0 $12
-$37 $0 $0 $0 $0 $0 $0 $0 $0 $0 $18
$22 $0 $0 $0 $0 $18
Chge in Close -15.37% -55.13% 45.68% -50.62% 51.25% -27.77% -16.93% -74.66% -80.43% 955.56% 86.32% -27.40% -5.45% -5.76% 0.00% 0.00% Count 28 Years of data
up/down/neutral down up up up Down up up up Count 16 57.14%
Any Predictions? Yes Yes Yes % right Count 6 37.50%
Financial Cash Flow -$66.16 -$43.55 -$14.59 -$21.47 -$14.56 -$14.32 -$12.67 -$121.78 -$46.82 -$9.19 -$63.36 -$39.90 -$40.03 C F Statement  Financial Cash Flow
Total Accruals $125.83 -$12.26 -$2.78 -$1.77 $5.55 -$6.18 $14.25 -$16.81 -$159.43 $207.40 $2.00 $2.65 -$20.90 Accruals
Accruals Ratio 21.16% -2.08% -0.48% -0.33% 1.01% -1.24% 2.89% -3.00% -40.14% 65.99% 0.45% 0.54% -3.64% 0.45% <-Median-> 5 Ratio
Cash  $97.63 $122.36 $139.91 $118.60 $120.27 $104.66 $112.52 $89.41 $77.92 $25.50 $103.00 $116.65 $158.12 $158.12 Cash
Per Share $1.51 $1.89 $2.17 $1.87 $1.90 $1.65 $1.78 $1.83 $1.59 $0.52 $2.11 $2.37 $3.19 $3.19 $2.11 <-Median-> 5 Cash per Share
Percentage of Stock Price 12.20% 34.07% 26.74% 46.82% 31.39% 37.82% 48.94% 198.88% 885.79% 27.47% 59.54% 92.08% 131.25% 139.28% 92.08% <-Median-> 5 % of Stock Price
Notes:
May 24, 2025.  Last year there were no estimates.
May 24, 2024.  Last year there were no estimates.
May 24, 2023.  Last year there were no estimates.
May 22, 2022.  Last year there were no estimates.
May 22, 2021.  Last year there were no estimates.
The company will be delisted from TSX on July 29 and hopes to move to TSX Venture Exchange.
May 23, 2020.  The year there were no estimates. 
May 5, 2019.  Last estimaes were for 2018 of $889M for Revenue, $0.03 for EPS.
No estimates to pick up on May 6, 2018
May 6, 2018.  Last estimates were for 2018 and 2019 of $918.6M and $889.0M for Revenue, $0.09 and $0.03 for EPS.
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.
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 believed it would recover, but it is taking too long.  
I sold in January 2021 and I lost money on this stock but did collect some dividends.
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
How They Make Their Money
Reitmans (Canada) Ltd is an apparel retailer based in Canada. Its main business is the sale of ladies' specialty apparel to consumers. The group offers its 
products through the retail banners of Reitmans, Penningtons and RW & CO. The Company's operating segments, operate in the women apparel business, in Canada.    
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 %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2017 May 06 2018 May 05 2019 May 23 2020 May 22 2021 May 22 2022 May 24 2023 May 24 2024 May 24 2025
Andrea Limbardi 0.328 0.91% 0.638 1.77% A 94.52%
CEO - Shares - Amount $0.797 $1.461 A
Options - percentage 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000
Reitman, Jeremy H. 16.63% 2.234 16.63% 2.234 16.63% 0.000 0.00% C Died
CEO & Chairman $9.764 $8.111 $2.056 $0.000 C
Non-Voting A 2.89% 1.441 2.89% 1.441 4.07% 0.000 0.00% A
Shares & Amount $6.298 $5.232 $1.326 $0.000 A
Options - percentage 0.32% 0.200 0.32% 0.100 0.20% 0.000 0.00%
Options - amount $0.874 $0.726 $0.092 $0.000
Goulian, Caroline 0.000 0.00% C #DIV/0!
CFO - Shares - Amount $0.000 C
Non-Voting A 0.000 0.00% A #DIV/0!
Shares & Amount $0.000 A
Options - percentage 0.040 0.11% #DIV/0!
Options - amount $0.092
Wait, Richard 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% C INK ceased Insider Apr 2025
CFO - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 C On linkedin says VP &CFO
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Says CFO to Aug 2018
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 Has no shares says last sell
Reitman, Lisa 0.025 0.19% 0.025 0.07% 0.100 0.75% C on INK not site 301.07%
Officer - Shares - Amount $0.064 $0.061 $0.230 C last updated Apr 2022
Options - percentage 0.100 0.28% 0.100 0.28% 0.020 0.06% O -80.05%
Options - amount $0.258 $0.244 $0.046 O
#DIV/0!
Officer - Shares - Amount
Options - percentage #DIV/0!
Options - amount
Murad, Alain 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% A Officer with info on INK #DIV/0!
Officer - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 A
Options - percentage 0.093 0.19% 0.093 0.19% 0.079 0.16% 0.085 0.24% 0.085 0.24% 0.085 0.24% 0.020 0.06% -76.47%
Options - amount $0.086 $0.017 $0.150 $0.301 $0.218 $0.207 $0.046
Tardif, Jackie 0.018 0.05% A #DIV/0!
Officer - Shares - Amount $0.041 A
Options - percentage 0.100 0.28% #DIV/0!
Options - amount $0.229
Cerantola, Nadia
Officer - Shares - Amount
Options - percentage
Options - amount
Kassie, David Jonathan 0.15% 0.020 0.15% 0.020 0.06% 0.020 0.15% 0.020 0.15% 0.020 0.15% 0.020 0.15% 0.020 0.15% 0.020 0.15% C 0.00%
Director - Shares - Amount $0.087 $0.073 $0.018 $0.004 $0.038 $0.071 $0.051 $0.049 $0.046 C
Options - percentage 0.16% 1.000 1.58% 0.100 0.20% 0.100 0.20% 0.100 0.20% 0.050 0.14% 0.050 0.14% 0.050 0.14% 0.014 0.04% O -71.15%
Options - amount $0.437 $3.630 $0.092 $0.018 $0.190 $0.177 $0.129 $0.122 $0.033 O
Guerriero, Bruce J. 0.003 0.02% 0.003 0.02% C 0.00%
Director $0.006 $0.006 C
Non-Voting A 0.000 0.00% 0.000 0.00% A #DIV/0!
Shares & Amount $0.000 $0.000 A
Options - percentage 0.000 0.00% 0.014 0.04% O #DIV/0!
Options - amount $0.000 $0.033 O
Rabinowicz, Daniel 0.007 0.02% 0.007 0.02% 0.007 0.02% 0.007 0.02% 0.007 0.02% 0.007 0.02% A Not in INK 2019 0.00%
Vice Chairman- Shares - Amount $0.001 $0.012 $0.023 $0.017 $0.016 $0.015 A Chair to Vice Chair 2024
Options - percentage 0.100 0.20% 0.100 0.20% 0.050 0.14% 0.050 0.14% 0.050 0.14% 0.014 0.04% -71.16%
Options - amount $0.018 $0.190 $0.177 $0.129 $0.122 $0.033
Reitman, Stephen 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% 2.234 16.63% C was CEO, Chair 2024 0.00%
Chairman $9.764 $8.111 $2.056 $0.402 $4.245 $7.910 $5.742 $5.430 $5.117 C Also President, Director
Non-Voting A 2.09% 1.043 2.09% 1.043 2.95% 1.043 2.95% 1.043 2.95% 1.043 2.95% 1.054 2.94% 1.043 2.89% 1.093 3.03% A until 2020 4.79%
Shares & Amount $4.560 $3.788 $0.960 $0.188 $1.982 $3.694 $2.710 $2.535 $2.504 A
Options - percentage 0.32% 0.200 0.32% 0.100 0.20% 0.100 0.20% 0.100 0.20% 0.600 1.69% 0.600 1.67% 0.600 1.66% 0.000 0.00% -100.00%
Options - amount $0.874 $0.726 $0.092 $0.018 $0.190 $2.124 $1.542 $1.458 $0.000
Sherlex Investments Inc. 10.58% 6.701 10.58% 6.701 13.71% 6.701 49.86% 6.701 49.86% 6.701 18.91% 6.701 49.86% C dated 2009 #DIV/0!
Common Shares $29.282 $24.324 $6.165 $1.206 $12.732 $23.721 $17.221 C still active
Non-Voting A 2.40% 1.519 2.40% 1.519 3.11% 1.519 4.29% 1.519 4.29% 1.519 4.29% 1.519 4.24% A #DIV/0!
Stephen and Jeremy are principals $6.636 $5.512 $1.397 $0.273 $2.885 $5.376 $3.903 A
Fairfax Financial Holdings Limited 10.26% 6.496 13.29% 0.000 0.00% A dated 2017
V. Prem Watsa, chairman $25.983 $5.976 $0.000 A Ceased insider Aug 2019
Total Common Shares C
Increase in O/S Shares 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.429 1.20% 0.461 1.28% Average 0.49%
due to SO $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $1.103 $1.120 Yes, 0
Book Value $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.886 $0.958 See Share Capital Section
Insider Buying -$0.024 $0.000 $0.000 $0.000 $0.000 $0.000 $0.020 $0.000 $0.000 No activity 2020
Insider Selling $0.000 $0.000 $0.000 $0.026 $0.000 $0.000 $0.000 $1.054 $1.919
Net Insider Selling -$0.024 $0.000 $0.000 $0.026 $0.000 $0.000 $0.020 $1.054 $1.919
% of Market Cap -0.01% 0.00% 0.00% 0.29% 0.00% 0.00% 0.02% 0.87% 1.69%
Directors 10 9 8 8 8 8 9 10
Women 10% 1 10% 1 11% 1 13% 1 13% 3 38% 2 25% 3 33% 4 40%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 1 13% 1 13% 1 11% 1 10%
Institutions/Holdings 32.06% 18 23.25% 14 21.07% 8 12.08% 3 12.08% 3 1.08% 5 0.09% 2 1.08%
Total Shares Held 32.06% 11.600 18.32% 10.514 21.52% 5.902 12.08% 0.527 1.49% 0.526 1.47% 0.043 0.12% 0.533 1.47%
Increase/Decrease -1.05% 5.855 101.91% -0.723 -6.43% -0.262 -4.26% -0.262 -33.25% -0.001 -0.15% -0.018 -29.68% 0.000 0.00%
Starting No. of Shares 5.745 11.237 6.164 0.789 Top 5 0.527 Top 5 0.061 Top 5 0.533 Top 5
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock 
19-Sep-13 -$3,994.99 $7.99 500
12-Jun-15 -$637.49 $6.37 100
5-Jan-21 $122.01 $7.72 600
-40.75% XIRR $0.20 600
-32.10% Total Return
8.65% Dividend Ret.
% from $985.00 Total Value Gain
$0.00 Less Sale of Stock
-$122.01 Less Stock Value
23.66% $862.99 Dividends Paid 18.63%
$4,632.48 Cost of Stock
$0.00 Sale of Stock
-123.66% -$4,510.47 Capital Gains/Loss -97.37%
-100.00% -$3,647.48 Total Return -78.74%
Start Date 19-Sep-13 Shares 600
End date 5-Jan-21 Dividends pd per Share $1.44
years 7.30 Div less cost -$6.28
Cost $7.72
% paid by div 18.63%