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. Q1 2024 https://www.annualreports.com/Company/allied-properties-real-estate-investment-trust
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 3/31/24 <-estimates
Allied Properties Real Estate Investment Trust TSX: AP.UN OTC: APYRF https://www.alliedreit.com/ Fiscal Yr: Dec 31
Year 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 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$566 <-12 mths 0.41%
Rental $496.1 $560.3 $568.9 $519.5 $564.0
Condominium $45.3 $0.2 $0.0 $0.0 $0.0
Revenue* $196.5 $258.4 $302.0 $337.7 $365.4 $389.7 $419.3 $436.4 $541.5 $560.5 $568.9 $519.5 $564.0 $559 $768 86.73% <-Total Growth 10 Revenue
Increase 6.52% 31.50% 16.89% 11.81% 8.20% 6.66% 7.58% 4.09% 24.07% 3.52% 1.50% -8.69% 8.57% -0.81% 37.36% 6.44% <-IRR #YR-> 10 Revenue 86.73%
5 year Running Average $154.6 $184.9 $218.8 $256 $292 $331 $363 $390 $430 $469 $505 $525 $551 $554.4 $596.0 5.26% <-IRR #YR-> 5 Revenue 29.24%
Revenue per Share $3.79 $4.03 $4.41 $4.50 $4.66 $4.60 $4.51 $4.20 $4.41 $4.40 $4.45 $4.07 $4.41 $4.37 $6.01 9.67% <-IRR #YR-> 10 5 yr Running Average 151.72%
Increase -13.36% 6.28% 9.30% 2.09% 3.56% -1.28% -1.91% -6.86% 4.91% -0.08% 1.11% -8.69% 8.38% -0.81% 37.36% 7.17% <-IRR #YR-> 5 5 yr Running Average 41.36%
5 year Running Average $4.12 $4.07 $4.10 $4.22 $4.28 $4.44 $4.53 $4.49 $4.48 $4.42 $4.40 $4.31 $4.35 $4.34 $4.66 0.00% <-IRR #YR-> 10 Revenue per Share 0.02%
P/S (Price/Sales) Med 6.14 7.16 7.37 7.81 7.74 7.49 8.38 10.10 11.10 10.44 9.19 9.05 5.19 4.49 0.03 0.96% <-IRR #YR-> 5 Revenue per Share 4.90%
P/S (Price/Sales) Close 6.66 8.19 7.43 8.32 6.78 7.82 9.33 10.55 11.81 8.59 9.87 6.30 4.58 4.06 2.96 0.58% <-IRR #YR-> 10 5 yr Running Average 5.92%
*Total Revenue in M CDN $  P/S Med 20 yr  7.26 15 yr  7.74 10 yr  8.72 5 yr  9.19 -53.43% Diff M/C -0.66% <-IRR #YR-> 5 5 yr Running Average -3.25%
-$302.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $564.0
-$436.4 $0.0 $0.0 $0.0 $0.0 $564.0
-$218.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $550.9
-$389.7 $0.0 $0.0 $0.0 $0.0 $550.9
-$4.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.41
-$4.20 $0.00 $0.00 $0.00 $0.00 $4.41
-$4.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.35
-$4.49 $0.00 $0.00 $0.00 $0.00 $4.35
$2.13 <-12 mths -1.98%
AFFO Amount $177.3 $219.8 $248.0 $266.5 $297.6 $304.2 AFFO Amount
AFFO*  $1.07 $1.43 $1.66 $1.83 $1.81 $1.76 $1.59 $1.79 $1.91 $1.99 $2.09 $2.17 $2.18 $1.93 $1.64 31.14% <-Total Growth 10 AFFO
Increase -11.57% 33.64% 16% 10.24% -1.09% -2.76% -9.66% 12.77% 6.69% 4.08% 5.02% 3.97% 0.14% -11.35% -15.03% 10 0 10 Years of Data, AFFO, P or N 100.00%
AFFO Yield 4.2% 4.3% 5.1% 4.9% 5.7% 4.9% 3.8% 4.0% 3.7% 5.3% 4.8% 8.5% 10.8% 10.9% 9.2% 2.75% <-IRR #YR-> 10 AFFO 31.14%
5 year Running Average $1.36 $1.35 $1.38 $1.44 $1.56 $1.70 $1.73 $1.76 $1.77 $1.81 $1.88 $1.99 $2.07 $2.07 $2.00 3.96% <-IRR #YR-> 5 AFFO 21.42%
Payout Ratio 123.36% 95.08% 84.94% 77.05% 80.62% 86.93% 96.23% 87.01% 83.43% 82.65% 81.12% 80.29% 82.49% 93.26% 109.76% 4.15% <-IRR #YR-> 10 5 yr Running Average 50.16%
5 year Running Average 95.85% 98.29% 97.67% 94.72% 89.22% 84.44% 84.85% 85.27% 86.57% 86.90% 85.60% 82.75% 81.95% 86.97% 91.57% 3.33% <-IRR #YR-> 5 5 yr Running Average 17.80%
Price/AFFO Median 21.76 20.20 19.55 19.20 19.92 19.59 23.78 23.67 25.57 23.09 19.57 16.94 10.51 10.18 0.12 19.75 <-Median-> 10 P/AFFO Med
Price/AFFO High 23.73 22.60 21.30 20.88 22.77 22.51 26.57 25.35 28.52 30.14 22.04 22.36 14.07 10.96 0.00 22.64 <-Median-> 10 P/AFFO High
Price/AFFO Low 19.79 17.79 17.81 17.52 17.07 16.66 20.99 21.99 22.62 16.04 17.09 11.52 6.94 9.40 0.00 17.08 <-Median-> 10 P/AFFO Low
Price/AFFO Close 23.63 23.08 19.73 20.46 17.44 20.43 26.47 24.72 27.22 19.00 21.02 11.78 9.27 9.20 10.82 20.44 <-Median-> 10 P/AFFO Close
Trailing P/AFFO Close 20.89 30.84 22.91 22.55 17.25 19.86 23.91 27.87 29.04 19.78 22.07 12.24 9.28 8.15 9.20 20.97 <-Median-> 10 Trailing P/AFFO Close
* Adjusted Funds From Operations DPR 10 Yrs 82.57% 5 Yrs   82.49% P/CF 5 Yrs   in order 19.57 22.36 16.04 19.00 -53.00% Diff M/C DPR 75% to 95% best
$2.39 <-12 mths 0.42%
FFO Amount $213.8 $259.3 $285.8 $306.6 $333.4 $332.6 FFO Amount
FFO* Diluted $1.39 $1.79 $1.94 $2.10 $2.17 $2.15 $2.13 $2.17 $2.26 $2.30 $2.41 $2.44 $2.38 $2.32 $2.23 22.68% <-Total Growth 10 FFO
Increase -14.72% 28.78% 8.38% 8.25% 3.33% -0.92% -0.93% 1.88% 4.29% 1.41% 4.79% 1.25% -2.26% -2.52% -3.88% 10 0 10 Years of Data, FFO, P or N 100.00%
FFO Yield 5.5% 5.4% 5.9% 5.6% 6.9% 6.0% 5.1% 4.9% 4.3% 6.1% 5.5% 9.5% 11.8% 13.1% 12.6% 2.07% <-IRR #YR-> 10 FFO 22.68%
5 year Running Average $1.62 $1.64 $1.70 $1.77 $1.88 $2.03 $2.10 $2.14 $2.18 $2.20 $2.25 $2.31 $2.36 $2.37 $2.35 1.86% <-IRR #YR-> 5 FFO 9.68%
Payout Ratio 94.96% 75.96% 72.68% 67.14% 67.24% 71.16% 71.83% 71.89% 70.53% 71.70% 70.53% 71.68% 75.45% 77.59% 80.72% 3.34% <-IRR #YR-> 10 5 yr Running Average 38.89%
5 year Running Average 80.57% 80.59% 79.36% 77.06% 74.11% 70.63% 69.96% 69.86% 70.52% 71.42% 71.27% 71.26% 71.99% 76.16% 77.89% 1.90% <-IRR #YR-> 5 5 yr Running Average 9.87%
Price/FFO Median 16.75 16.13 16.73 16.73 16.62 16.03 17.75 19.56 21.62 20.03 17.01 15.12 9.61 8.47 0.09 16.87 <-Median-> 10 P/FFO Med
Price/FFO High 18.27 18.06 18.22 18.20 18.99 18.43 19.83 20.94 24.11 26.14 19.16 19.96 12.87 9.12 0.00 19.50 <-Median-> 10 P/FFO High
Price/FFO Low 15.24 14.21 15.24 15.27 14.24 13.64 15.67 18.17 19.13 13.91 14.86 10.28 6.35 7.82 0.00 14.55 <-Median-> 10 P/FFO Low
Price/FFO Close 18.19 18.44 16.89 17.83 14.55 16.72 19.76 20.42 23.01 16.48 18.27 10.51 8.48 7.65 7.96 17.27 <-Median-> 10 P/FFO Close
Trailing P/FFO Close 15.51 23.74 18.30 19.30 15.03 16.57 19.57 20.81 24.00 16.72 19.15 10.64 8.29 7.46 7.65 17.93 <-Median-> 10 Trailing P/FFO Close
* Funds From Operations DPR 10 Yrs 71.42% 5 Yrs   71.68% P/CF 5 Yrs   in order 17.01 19.96 13.91 16.48 -55.03% Diff M/C
EPS Basic $3.37 $6.55 $3.54 $2.14 $3.28 $4.01 $4.07 $5.53 $5.60 $4.02 $3.48 $2.74 -$3.05 -186.04% <-Total Growth 10 EPS Basic Reuters
EPS Diluted* $3.33 $6.48 $3.51 $2.13 $3.27 $4.01 $4.07 $5.51 $5.58 $4.02 $3.48 $2.74 -$3.05 $2.01 $2.06 -186.78% <-Total Growth 10 EPS Diluted
Increase 623.13% 94.66% -45.79% -39.32% 53.52% 22.63% 1.50% 35.38% 1.27% -27.96% -13.43% -21.26% -211.16% 165.99% 2.49% 9 1 10 Years of Data, EPS P or N 90.00%
Earnings Yield 13.16% 19.62% 10.71% 5.69% 10.36% 11.15% 9.67% 12.43% 10.72% 10.63% 7.92% 10.70% -15.09% 11.32% 11.61% #NUM! <-IRR #YR-> 10 Earnings per Share -186.78%
5 year Running Average $0.99 $2.23 $2.85 $3.18 $3.74 $3.88 $3.40 $3.80 $4.49 $4.64 $4.53 $4.27 $2.55 $1.84 $1.45 #NUM! <-IRR #YR-> 5 Earnings per Share -155.28%
10 year Running Average $1.39 $1.64 $1.76 $2.08 $2.43 $2.82 $3.33 $3.83 $4.19 $4.21 $3.83 $3.18 $3.16 $3.04 -1.10% <-IRR #YR-> 10 5 yr Running Average -10.43%
* Diluted ESP per share  E/P 10 Yrs 10.49% 5Yrs 10.63% -7.62% <-IRR #YR-> 5 5 yr Running Average -32.73%
-$3.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$3.05
-$5.51 $0.00 $0.00 $0.00 $0.00 -$3.05
-$2.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.55
-$3.80 $0.00 $0.00 $0.00 $0.00 $2.55
Dividend* $1.80 $1.80 Estimates Dividend*
Increase 0.23% 0.00% Estimates Increase
Payout Ratio EPS 89.55% 87.38% 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 $0.33 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends
Dividend* $1.3200 $1.3596 $1.4100 $1.4100 $1.4592 $1.5300 $1.5300 $1.5600 $1.5960 $1.6455 $1.6962 $1.7455 $1.7958 $1.8000 $1.8000 $1.8000 27.36% <-Total Growth 10 Dividend*
Increase 0.00% 3.00% 3.71% 0.00% 3.49% 4.85% 0.00% 1.96% 2.31% 3.10% 3.08% 2.91% 2.88% 0.23% 0.00% 0.00% Count 19 Years of data
Average Increases 5 Year Running 1.77% 1.71% 1.57% 1.34% 2.04% 3.01% 2.41% 2.06% 2.52% 2.44% 2.09% 2.67% 2.86% 2.44% 1.82% 1.20% 2.43% <-Median-> 10 Average Incr 5 Year Running
5 year running Average $1.30 $1.32 $1.35 $1.36 $1.39 $1.43 $1.47 $1.50 $1.54 $1.57 $1.61 $1.65 $1.70 $1.80 $1.83 $1.85 $1.52 <-Median-> 10 5 year running Average
Yield H/L Price 5.67% 4.71% 4.34% 4.01% 4.05% 4.44% 4.05% 3.68% 3.26% 3.58% 4.15% 4.74% 7.85% 9.16% 4.05% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 5.20% 4.21% 3.99% 3.69% 3.54% 3.86% 3.62% 3.43% 2.93% 2.74% 3.68% 3.59% 5.86% 8.51% 3.61% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 6.23% 5.34% 4.77% 4.40% 4.72% 5.22% 4.58% 3.96% 3.69% 5.15% 4.75% 6.97% 11.88% 9.92% 4.73% <-Median-> 10 Yield on Low Price AFFO
Yield on Close Price 5.22% 4.12% 4.30% 3.77% 4.62% 4.26% 3.64% 3.52% 3.07% 4.35% 3.86% 6.82% 8.90% 10.14% 10.14% 8.51% 4.06% <-Median-> 10 Yield on Close Price FFO
Payout Ratio EPS 39.68% 21.00% 40.17% 66.20% 44.62% 38.15% 37.59% 28.31% 28.60% 40.93% 48.74% 63.70% -58.96% 105.97% 87.38% #DIV/0! 39.54% <-Median-> 10 Payout Ratio EPS CFPS
DPR EPS 5 Yr Running 131.85% 59.30% 47.19% 42.89% 37.19% 36.96% 43.20% 39.44% 34.20% 33.90% 35.43% 38.65% 66.38% 97.92% 126.55% #DIV/0! 37.92% <-Median-> 10 DPR EPS 5 Yr Running FCF 
Payout Ratio CFPS 87.32% 77.91% 78.71% 83.84% 60.46% 68.49% 71.48% 67.68% 79.81% 58.78% 89.86% 69.42% 71.54% 84.85% #VALUE! #DIV/0! 70.45% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 94.08% 82.75% 82.88% 83.30% 76.11% 72.66% 71.52% 69.51% 69.19% 68.49% 72.11% 71.64% 72.40% 76.96% #VALUE! #DIV/0! 71.88% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 97.97% 86.18% 73.42% 83.84% 60.46% 52.24% 53.51% 52.68% 64.13% 49.53% 61.17% 55.89% 54.90% 65.11% #VALUE! #DIV/0! 55.39% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 84.58% 86.83% 85.35% 84.44% 77.83% 68.13% 62.18% 58.31% 56.22% 53.99% 55.73% 56.20% 56.61% 57.19% #VALUE! #DIV/0! 57.46% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 4.05% 4.06% 5 Yr Med 5 Yr Cl 4.15% 4.35% 5 Yr Med Payout 40.93% 71.54% 55.89% 2.86% <-IRR #YR-> 5 Dividends 15.12%
* Dividends per share  10 Yr Med and Cur. 150.59% 149.92% 5 Yr Med and Cur. 144.61% 133.14% Last Div Inc ---> $0.1458 $0.1500 2.88% 2.45% <-IRR #YR-> 10 Dividends 27.36%
Dividends Growth 15 2.15% <-IRR #YR-> 15 Dividends 37.61%
Dividends Growth 20 3.97% <-IRR #YR-> 20 Dividends
Dividends Growth 5 -$1.56 $0.00 $0.00 $0.00 $0.00 $1.80 Dividends Growth 5
Dividends Growth 10 -$1.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.80 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 $1.80 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 $1.80 Dividends Growth 20
Historical Dividends Historical High Div 11.74% Low Div 3.03% 10 Yr High 11.39% 10 Yr Low 2.76% Med Div 4.74% Close Div 5.20% Historical Dividends
High/Ave/Median Values Curr diff Exp. -13.62%     234.68% Exp. -10.97% 267.42% Cheap 113.94% Cheap 94.85% High/Ave/Median 
Future Dividend Yield Div Yd 11.67% earning in 5 Years at IRR of 2.86% Div Inc. 15.12% Future Dividend Yield Div Yd
Future Dividend Yield Div Yd 13.44% earning in 10 Years at IRR of 2.86% Div Inc. 32.52% Future Dividend Yield 11.67%
Future Dividend Yield Div Yd 15.47% earning in 15 Years at IRR of 2.86% Div Inc. 52.55% Future Dividend Yield 13.44%
15.47%
Future Dividend Paid Div Paid $2.07 earning in 5 Years at IRR of 2.86% Div Inc. 15.12% Future Dividend Paid
Future Dividend Paid Div Paid $2.39 earning in 10 Years at IRR of 2.86% Div Inc. 32.52% Future Dividend Paid
Future Dividend Paid Div Paid $2.75 earning in 15 Years at IRR of 2.86% Div Inc. 52.55% Future Dividend Paid
Item
Dividend Covering Cost Total Div $9.53 over 5 Years at IRR of 2.86% Div Cov. 53.68% Dividend Covering Cost Revenue Growth 
Dividend Covering Cost Total Div $18.43 over 10 Years at IRR of 2.86% Div Cov. 103.81% Dividend Covering Cost FFO Growth
Dividend Covering Cost Total Div $28.67 over 15 Years at IRR of 2.86% Div Cov. 161.51% Dividend Covering Cost Net Income Growth
Cash Flow Growth
Yield if held 5 years 6.57% 6.22% 8.69% 8.93% 7.04% 6.57% 5.30% 4.81% 4.54% 4.56% 4.92% 4.62% 4.23% 3.68% 3.92% 4.40% 4.86% <-Median-> 10 Paid Median Price Dividend Growth
Yield if held 10 years 12.76% 11.31% 9.23% 7.61% 7.00% 9.61% 10.10% 7.94% 7.28% 6.04% 5.53% 5.12% 4.99% 5.22% 7.78% <-Median-> 10 Paid Median Price Stock Price Growth
Yield if held 15 years 14.12% 12.80% 10.41% 8.44% 7.98% 11.06% 11.40% 8.69% 7.73% 10.74% <-Median-> 6 Paid Median Price
Yield if held 20 years 16.25% 14.44% 11.39% 8.96% 16.25% <-Median-> 1 Paid Median Price Revenue Growth 
Yield if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price FFO Growth
Net Income Growth
Cost covered if held 5 years 32.41% 30.30% 41.46% 43.18% 33.58% 30.79% 25.41% 23.08% 21.84% 21.80% 23.29% 21.80% 19.98% 18.42% 19.94% 22.66% 23.18% <-Median-> 10 Paid Median Price Cash Flow Growth
Cost covered if held 10 years 114.97% 104.89% 84.55% 68.08% 63.86% 87.61% 91.77% 71.51% 65.26% 53.96% 49.20% 47.49% 47.23% 50.19% 69.79% <-Median-> 10 Paid Median Price Dividend Growth
Cost covered if held 15 years 182.75% 166.46% 134.30% 108.02% 101.56% 139.85% 148.83% 115.74% 105.08% 137.07% <-Median-> 6 Paid Median Price Stock Price Growth
Cost covered if held 20 years 259.48% 238.77% 192.30% 154.14% 259.48% <-Median-> 1 Paid Median Price
Cost covered if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $436.4 $541.5 $560.5 $568.9 $519.5 $564.0 $566.3 <-12 mths 0.41% 29.24% <-Total Growth 5 Revenue Growth  29.24%
FFO Growth $2.17 $2.26 $2.30 $2.41 $2.44 $2.38 $2.39 <-12 mths 0.42% 9.68% <-Total Growth 5 FFO Growth 9.68%
Net Income Growth $540.3 $629.2 $500.7 $443.2 $368.9 -$425.7 -$312.2 <-12 mths 26.67% 0.00% <-Total Growth 5 Net Income Growth 0.00%
Cash Flow Growth $239.4 $245.7 $356.3 $241.1 $321.2 $321.2 34.18% <-Total Growth 5 Cash Flow Growth 34.18%
Dividend Growth $1.56 $1.60 $1.65 $1.70 $1.75 $1.80 $1.80 <-12 mths 0.23% 15.12% <-Total Growth 5 Dividend Growth 15.12%
Stock Price Growth $44.32 $52.07 $37.83 $43.95 $25.60 $20.18 $17.75 <-12 mths -12.04% -54.47% <-Total Growth 5 Stock Price Growth -54.47%
Revenue Growth  $302.0 $337.7 $365.4 $389.7 $419.3 $436.4 $541.5 $560.5 $568.9 $519.5 $564.0 $559.4 <-this year -0.81% 86.73% <-Total Growth 10 Revenue Growth  86.73%
FFO Growth $1.94 $2.10 $2.17 $2.15 $2.13 $2.17 $2.26 $2.30 $2.41 $2.44 $2.38 $2.32 <-this year -2.52% 22.68% <-Total Growth 10 FFO Growth 22.68%
Net Income Growth $238.6 $151.8 $254.4 $324.3 $358.0 $540.3 $629.2 $500.7 $443.2 $368.9 -$425.7 $273.0 <-this year 164.13% 0.00% <-Total Growth 10 Net Income Growth 0.00%
Cash Flow Growth $122.8 $126.2 $189.3 $189.3 $198.9 $239.4 $245.7 $356.3 $241.1 $321.2 $321.2 161.58% <-Total Growth 10 Cash Flow Growth 161.58%
Dividend Growth $1.41 $1.41 $1.46 $1.53 $1.53 $1.56 $1.60 $1.65 $1.70 $1.75 $1.80 $1.80 <-this year 0.23% 27.36% <-Total Growth 10 Dividend Growth 27.36%
Stock Price Growth $32.76 $37.44 $31.57 $35.95 $42.08 $44.32 $52.07 $37.83 $43.95 $25.60 $20.18 $17.75 <-this year -12.04% -38.40% <-Total Growth 10 Stock Price Growth -38.40%
Dividends on Shares $43.71 $45.24 $47.43 $47.43 $48.36 $49.48 $51.01 $52.58 $54.11 $55.67 $66.03 $55.80 $55.80 $495.01 No of Years 10 Total Dividends 31-Dec-13
Paid  $1,015.56 $1,160.64 $978.67 $1,114.45 $1,304.48 $1,373.92 $1,614.17 $1,172.73 $1,362.45 $793.60 $625.58 $550.25 $550.25 $655.65 $625.58 No of Years 10 Worth $32.76
Total $1,120.59 Total
Graham No. FFO $26.25 $33.42 $36.30 $38.30 $40.17 $41.53 $42.78 $45.35 $48.68 $50.06 $52.17 $53.13 $50.67 $50.03 $49.05 $0.00 39.60% <-Total Growth 10 Graham Price FFO
Price/GP Ratio Med 0.89 0.86 0.89 0.92 0.90 0.83 0.88 0.94 1.00 0.92 0.78 0.69 0.45 0.39 0.89 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.97 0.97 0.97 1.00 1.03 0.95 0.99 1.00 1.12 1.20 0.88 0.91 0.60 0.42 0.99 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.81 0.76 0.81 0.84 0.77 0.71 0.78 0.87 0.89 0.64 0.69 0.47 0.30 0.36 0.74 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.96 0.99 0.90 0.98 0.79 0.87 0.98 0.98 1.07 0.76 0.84 0.48 0.40 0.35 0.36 #DIV/0! 0.85 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -3.71% -1.27% -9.74% -2.23% -21.40% -13.44% -1.64% -2.27% 6.96% -24.44% -15.76% -51.82% -60.17% -64.52% -63.81% #DIV/0! -14.60% <-Median-> 10 Graham Price
Graham No. EPA $40.61 $63.57 $48.82 $38.57 $49.31 $56.72 $59.14 $72.26 $76.45 $66.26 $62.76 $56.36 $54.37 $46.57 $47.14 $0.00 11.36% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 0.57 0.45 0.66 0.91 0.73 0.61 0.64 0.59 0.64 0.69 0.65 0.65 0.42 0.42 0.65 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.63 0.51 0.72 0.99 0.84 0.70 0.71 0.63 0.71 0.91 0.73 0.86 0.56 0.45 0.72 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.52 0.40 0.61 0.83 0.63 0.52 0.56 0.55 0.57 0.48 0.57 0.44 0.28 0.39 0.55 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.62 0.52 0.67 0.97 0.64 0.63 0.71 0.61 0.68 0.57 0.70 0.45 0.37 0.38 0.38 #DIV/0! 0.64 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -37.76% -48.09% -32.90% -2.93% -35.97% -36.62% -28.84% -38.67% -31.89% -42.91% -29.97% -54.58% -62.88% -61.88% -62.35% #DIV/0! -36.30% <-Median-> 10 Graham Price
Month, Year Dec-11 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 20.00 <Count Years> Month, Year
Price Close $25.28 $33.00 $32.76 $37.44 $31.57 $35.95 $42.08 $44.32 $52.07 $37.83 $43.95 $25.60 $20.18 $17.75 $17.75 $21.15 -38.40% <-Total Growth 10 Stock Price
Increase 17.36% 30.54% -0.73% 14.29% -15.68% 13.87% 17.05% 5.32% 17.49% -27.35% 16.18% -41.75% -21.17% -12.04% 0.00% 19.15% 10.18 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 7.60 5.10 9.33 17.58 9.65 8.97 10.34 8.04 9.33 9.41 12.63 9.34 -6.63 8.83 8.62 #DIV/0! -14.56% <-IRR #YR-> 5 Stock Price -54.47%
Trailing P/E Ratio 54.96 9.92 5.06 10.67 14.82 10.99 10.49 10.89 9.45 6.78 10.93 7.36 7.36 -5.83 8.83 10.27 -4.73% <-IRR #YR-> 10 Stock Price -38.40%
CAPE (10 Yr P/E) 14.34 13.40 13.79 12.38 11.10 10.35 9.72 9.29 8.89 9.30 10.01 11.68 11.10 11.09 #DIV/0! -9.26% <-IRR #YR-> 5 Price & Dividend 28.13%
Median 10, 5 Yrs D.  per yr 5.96% 5.30% % Tot Ret 484.69% 0.00% T P/E 7.36 P/E:  9.38 9.34 1.23% <-IRR #YR-> 10 Price & Dividend 14.65%
Price  15 D.  per yr 9.81% % Tot Ret 74.99% CAPE Diff 9.07% 3.27% <-IRR #YR-> 15 Stock Price 62.09%
Price  20 D.  per yr 8.89% % Tot Ret 79.57% 2.28% <-IRR #YR-> 20 Stock Price
Price & Dividend 15 13.08% <-IRR #YR-> 15 Price & Dividend
Price & Dividend 20 11.17% <-IRR #YR-> 20 Price & Dividend
Price  5 -$44.32 $0.00 $0.00 $0.00 $0.00 $20.18 Price  5
Price 10 -$32.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.18 Price 10
Price & Dividend 5 -$44.32 $1.60 $1.65 $1.70 $1.75 $21.98 Price & Dividend 5
Price & Dividend 10 -$32.76 $1.41 $1.46 $1.53 $1.53 $1.56 $1.60 $1.65 $1.70 $1.75 $21.98 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 $20.18 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 $20.18 Price & Dividend 15
Price & Dividend 15 $1.32 $1.36 $1.41 $1.41 $1.46 $1.53 $1.53 $1.56 $1.60 $1.65 $1.70 $1.75 $21.98
Price & Dividend 20 $1.32 $1.36 $1.41 $1.41 $1.46 $1.53 $1.53 $1.56 $1.60 $1.65 $1.70 $1.75 $21.98
Price H/L Median $23.29 $28.88 $32.46 $35.14 $36.06 $34.47 $37.81 $42.44 $48.92 $45.97 $40.92 $36.82 $22.88 $19.65 19.15% -29.52% <-Total Growth 10 Stock Price
Increase 12.35% 24.03% 12.38% 8.27% 2.60% -4.40% 9.69% 12.23% 15.28% -6.04% -10.99% -10.01% -37.87% -14.10% 10.14% -3.44% <-IRR #YR-> 10 Stock Price -29.52%
P/E Ratio 7.00 4.46 9.25 16.50 11.03 8.60 9.29 7.70 8.77 11.43 11.76 13.44 -7.51 9.78 29.30% -11.63% <-IRR #YR-> 5 Stock Price -46.09%
Trailing P/E Ratio 50.62 8.68 5.01 10.01 16.93 10.54 9.43 10.43 8.88 8.24 10.18 10.58 8.35 -6.45 2.34% <-IRR #YR-> 10 Price & Dividend -26.85%
P/E on Running 5 yr Average 23.56 12.93 11.38 11.05 9.63 8.89 11.13 11.17 10.90 9.91 9.03 8.63 8.95 10.67 -6.48% <-IRR #YR-> 5 Price & Dividend -44.99%
P/E on Running 10 yr Average 20.79 19.85 19.96 17.35 14.16 13.43 12.76 12.76 10.97 9.73 9.61 7.20 6.21 11.43 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 5.78% 5.14% % Tot Ret 247.05% 0.00% T P/E 10.09 8.88 P/E:  10.16 11.43 Count 21 Years of data
-$32.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $22.88
-$42.44 $0.00 $0.00 $0.00 $0.00 $22.88
-$32.46 $1.41 $1.46 $1.53 $1.53 $1.56 $1.60 $1.65 $2.03 $1.75 $24.67
-$42.44 $1.60 $1.65 $1.70 $1.75 $24.67
High Months Dec Oct Feb Dec Apr Jul Dec Dec Nov Feb Jul Mar Feb Jan
Price High $25.39 $32.32 $35.35 $38.21 $41.21 $39.62 $42.24 $45.45 $54.56 $60.00 $46.09 $48.60 $30.64 $21.16 -13.32% <-Total Growth 10 Stock Price
Increase 10.54% 27.29% 9.38% 8.09% 7.85% -3.86% 6.61% 7.60% 20.04% 9.97% -23.18% 5.45% -36.95% -30.94% -1.42% <-IRR #YR-> 10 Stock Price -13.32%
P/E Ratio 7.63 4.99 10.07 17.94 12.60 9.88 10.38 8.25 9.78 14.93 13.24 17.74 -10.06 10.53 -7.58% <-IRR #YR-> 5 Stock Price -32.59%
Trailing P/E Ratio 55.20 9.72 5.46 10.89 19.35 12.12 10.53 11.17 9.90 10.75 11.47 13.97 11.18 -6.95 13.24 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 11.17 11.18 P/E:  11.49 13.24 50.63 P/E Ratio Historical High
-$35.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.64
-$45.45 $0.00 $0.00 $0.00 $0.00 $30.64
Low Months Aug Mar Jun Jan Dec Jan Jan Feb Jan Mar Feb Nov Oct Feb
Price Low $21.18 $25.44 $29.56 $32.07 $30.90 $29.32 $33.38 $39.42 $43.28 $31.93 $35.74 $25.04 $15.11 $18.14 -48.88% <-Total Growth 10 Stock Price
Increase 14.61% 20.11% 16.19% 8.49% -3.65% -5.11% 13.85% 18.09% 9.79% -26.22% 11.93% -29.94% -39.66% 20.05% -6.49% <-IRR #YR-> 10 Stock Price -48.88%
P/E Ratio 6.37 3.93 8.42 15.06 9.45 7.31 8.20 7.15 7.76 7.94 10.27 9.14 -4.96 9.02 -17.45% <-IRR #YR-> 5 Stock Price -61.67%
Trailing P/E Ratio 46.04 7.65 4.57 9.14 14.51 8.97 8.32 9.69 7.85 5.72 8.89 7.20 5.51 -5.96 9.14 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 8.61 7.20 P/E:  8.07 7.94 7.22 P/E Ratio Historical Low
-$29.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.11
-$39.42 $0.00 $0.00 $0.00 $0.00 $15.11
$409 <-12 mths 28.21%
Free Cash Flow WSJ $184.76 $161.66 $198.33 $233.42 $245.16 $355.17 $239.94 $320 $319 72.66% <-Total Growth 8 Free Cash Flow WSJ
Change -12.50% 22.68% 17.69% 5.03% 44.87% -32.44% 33.37% -0.31% 11.36% <-Median-> 8 Change
Free Cash Flow MS -$267.01 -$291.21 -$194.68 -$260.20 $180.88 $162.03 $198.33 $245.95 $236.75 $355.17 $241 $320 $319 $10.00 263.86% <-Total Growth 10 Free Cash Flow MS
Change -10.42% 22.40% 24.01% -3.74% 50.02% -32.15% 32.78% -0.31% -96.87% 5.34% <-IRR #YR-> 5 Free Cash Flow MS 29.70%
FCF/CF from Op Ratio -3.41 -2.60 -1.59 -2.06 0.96 0.86 1.00 1.03 0.96 1.00 1.00 1.00 0.99 0.03 #NUM! <-IRR #YR-> 10 Free Cash Flow MS 263.86%
Dividends paid $47.88 $56.33 $69.36 $71.29 $78.00 $115.00 $134.00 $152.00 $178.00 $204.22 $215.92 $223.31 $229.78 $230.32 231.31% <-Total Growth 10 Dividends paid
Percentage paid 43.12% 70.97% 67.56% 61.80% 75.18% 57.50% 89.59% 69.79% 72.03% 2303.21% $0.70 <-Median-> 9 Percentage paid
5 Year Coverage 64.16% 65.36% 69.22% 69.59% 71.42% 88.63% 5 Year Coverage
Dividend Coverage Ratio 2.32 1.41 1.48 1.62 1.33 1.74 1.12 1.43 1.39 0.04 1.43 <-Median-> 9 Dividend Coverage Ratio
5 Year of Coverage 1.56 1.53 1.44 1.44 1.40 1.13 5 Year of Coverage
-$246 $0 $0 $0 $0 $319
$195 $0 $0 $0 $0 $0 $0 $0 $0 $0 $319
Market Capitalization $1,309.4 $2,115.0 $2,245.4 $2,810.6 $2,476.0 $3,046.2 $3,910.7 $4,603.2 $6,396.2 $4,814.2 $5,614.1 $3,270.1 $2,582.2 $2,271.2 $2,271.2 $2,706.3 14.99% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 47.70 57.11 67.90 71.32 77.77 80.94 88.01 97.97 112.73 124.54 127.46 136.90 139.77 139.77 139.77 105.84% <-Total Growth 10 Diluted
Change 18.98% 19.74% 18.89% 5.04% 9.05% 4.07% 8.73% 11.32% 15.07% 10.47% 2.34% 7.41% 2.09% 0.00% 0.00% 8.07% <-Median-> 10 Change
Difference Diluted/Basic -1.25% -1.11% -0.67% -0.38% -0.20% -0.15% -0.16% -0.18% -0.26% -0.09% -0.12% -0.02% 0.00% 0.00% 0.00% -0.16% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 47.10 56.48 67.44 71.05 77.62 80.82 87.86 97.79 112.44 124.43 127.31 136.88 139.77 139.77 139.77 107.23% <-Total Growth 10 Basic
Change 18.92% 19.90% 19.42% 5.35% 9.25% 4.12% 8.72% 11.29% 14.99% 10.66% 2.31% 7.52% 2.11% 0.00% 0.00% 8.12% <-Median-> 10 Change
Difference 9.96% 13.48% 1.63% 5.66% 1.04% 4.85% 5.77% 6.21% 9.25% 2.28% 0.34% -6.68% -8.45% -8.45% -8.45% 3.56% <-Median-> 10 Difference
# of Share in Millions 51.796 64.090 68.542 75.069 78.430 84.734 92.935 103.862 122.839 127.259 127.738 127.738 127.956 127.956 127.956 127.956 6.44% <-IRR #YR-> 10 Shares 86.68%
Change 22.94% 23.74% 6.95% 9.52% 4.48% 8.04% 9.68% 11.76% 18.27% 3.60% 0.38% 0.00% 0.17% 0.00% 0.00% 0.00% 4.26% <-IRR #YR-> 5 Shares 23.20%
CF fr Op $Millon $78.3 $111.8 $122.8 $126 $189 $189 $199 $239 $246 $356 $241 $321 $321 $321 <- 12 mths 161.58% <-Total Growth 10 Cash Flow
Increase 27.53% 42.85% 9.79% 2.82% 49.94% 0.00% 5.08% 20.34% 2.62% 45.03% -32.32% 33.21% 0.00% 0.00% <- 12 mths S.O. DRIP Share Issue Buy Backs
5 year Running Average $54.4 $73.4 $87.5 $100 $126 $148 $165 $189 $213 $246 $256 $281 $297 $297 <- 12 mths 239.65% <-Total Growth 10 CF 5 Yr Running
CFPS $1.51 $1.75 $1.79 $1.68 $2.41 $2.23 $2.14 $2.30 $2.00 $2.80 $1.89 $2.51 $2.51 $2.51 <- 12 mths 40.12% <-Total Growth 10 Cash Flow per Share
Increase 3.73% 15.45% 2.65% -6.12% 43.52% -7.44% -4.19% 7.68% -13.23% 39.99% -32.57% 33.21% -0.17% 0.00% <- 12 mths 10.09% <-IRR #YR-> 10 Cash Flow 161.58%
5 year Running Average $1.38 $1.60 $1.62 $1.64 $1.83 $1.97 $2.05 $2.15 $2.22 $2.30 $2.23 $2.30 $2.34 $2.34 <- 12 mths 6.06% <-IRR #YR-> 5 Cash Flow 34.18%
P/CF on Med Price 15.40 16.55 18.12 20.89 14.94 15.43 17.66 18.41 24.46 16.42 21.68 14.64 9.11 7.83 <- 12 mths 3.43% <-IRR #YR-> 10 Cash Flow per Share 40.12%
P/CF on Closing Price 16.72 18.91 18.29 22.26 13.08 16.09 19.66 19.23 26.04 13.51 23.28 10.18 8.04 7.07 <- 12 mths 1.72% <-IRR #YR-> 5 Cash Flow per Share 8.91%
-58.51% Diff M/C 3.73% <-IRR #YR-> 10 CFPS 5 yr Running 44.24%
Excl.Working Capital CF -$8.5 -$10.7 $8.8 $0.0 $0.0 $58.9 $66.8 $68.2 $60.1 $66.5 $113.1 $77.7 $97.4 $97.4 <- 12 mths 1.68% <-IRR #YR-> 5 CFPS 5 yr Running 8.69%
CF fr Op $M WC $69.8 $101.1 $131.6 $126.2 $189.3 $248.2 $265.7 $307.6 $305.7 $422.8 $354.2 $398.9 $418.6 $418.6 <- 12 mths 218.00% <-Total Growth 10 Cash Flow less WC
Increase 6.92% 44.88% 30.19% -4.09% 49.94% 31.10% 7.07% 15.75% -0.59% 38.28% -16.21% 12.62% 4.93% 0.00% <- 12 mths 12.26% <-IRR #YR-> 10 Cash Flow less WC 218.00%
5 year Running Average $57.3 $69.3 $85.2 $98.8 $123.6 $159.3 $192.2 $227.4 $263.3 $310.0 $331.2 $357.8 $380.0 $402.6 <- 12 mths 6.36% <-IRR #YR-> 5 Cash Flow less WC 36.10%
CFPS Excl. WC $1.35 $1.58 $1.92 $1.68 $2.41 $2.93 $2.86 $2.96 $2.49 $3.32 $2.77 $3.12 $3.27 $3.27 <- 12 mths 16.13% <-IRR #YR-> 10 CF less WC 5 Yr Run 346.09%
Increase -13.03% 17.08% 21.73% -12.42% 43.52% 21.34% -2.38% 3.57% -15.95% 33.48% -16.53% 12.62% 4.75% 0.00% <- 12 mths 10.82% <-IRR #YR-> 5 CF less WC 5 Yr Run 67.13%
5 year Running Average $1.54 $1.53 $1.58 $1.62 $1.79 $2.10 $2.36 $2.57 $2.73 $2.91 $2.88 $2.93 $3.00 $3.15 <- 12 mths 5.47% <-IRR #YR-> 10 CFPS - Less WC 70.34%
P/CF on Med Price 17.28 18.31 16.90 20.89 14.94 11.77 13.22 -14.33 19.66 13.84 14.75 11.79 6.99 6.01 <- 12 mths 2.01% <-IRR #YR-> 5 CFPS - Less WC 10.47%
P/CF on Closing Price 18.76 20.92 17.06 22.26 13.08 12.27 14.72 0.00 20.92 11.39 15.85 8.20 6.17 5.43 <- 12 mths 6.63% <-IRR #YR-> 10 CFPS 5 yr Running 89.96%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 17.04 5 yr  16.42 P/CF Med 10 yr 13.53 5 yr  13.84 -59.90% Diff M/C 3.12% <-IRR #YR-> 5 CFPS 5 yr Running 16.61%
For Excl. WC see Change in other non-cash operating items
-68.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 128.0 Shares
-103.9 0.0 0.0 0.0 0.0 128.0 Shares
-$122.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $321.2 Cash Flow
-$239.4 $0.0 $0.0 $0.0 $0.0 $321.2 Cash Flow
-$1.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.51 Cash Flow per Share
-$2.30 $0.00 $0.00 $0.00 $0.00 $2.51 Cash Flow per Share
-$1.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.34 CFPS 5 yr Running
-$2.15 $0.00 $0.00 $0.00 $0.00 $2.34 CFPS 5 yr Running
-$131.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $418.6 Cash Flow less WC
-$307.6 $0.0 $0.0 $0.0 $0.0 $418.6 Cash Flow less WC
-$85.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $380.0 CF less WC 5 Yr Run
-$227.4 $0.0 $0.0 $0.0 $0.0 $380.0 CF less WC 5 Yr Run
-$1.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.27 CFPS - Less WC
-$2.96 $0.00 $0.00 $0.00 $0.00 $3.27 CFPS - Less WC
-$1.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.00 5 yr Running Average
-$2.57 $0.00 $0.00 $0.00 $0.00 $3.00 5 yr Running Average
Change in other non-cash operating items $29.824 -$4.628 $25.925
Fair value investment properties
chge non-cash Financing
Change in other non-cash operating items $50.31 29.329 $109.21 $34.85 $38.91 $68.90
Change in othe n-c Financing items $2.624 $2.094
Sum $29.824 -$2.004 $28.019
Wall Street Journal $29.820 -$2.000 $28.019
Difference $0.004 -$0.004 $0.000
Interest Paid  $0.00 $0.00 -$58.87 -$66.79 -$68.18 -60.079 -66.511 -113.108 -77.727 -97.379
Interest Rec $6.94 12.102 13.56 18.688 21.341 41.201
                   
Sum $0.00 $0.00 -$58.87 -$66.79 -$10.93 -$18.65 $56.26 -$59.57 -$17.48 $12.72
google in 2018 --TD -$58.87 -$66.79 -$68 -$48 -$53 -$94 -$17
Difference $0.00 $0.00 -$57 -$29 -$109 -$34 $0 -$13
TD bank $0 $0 -$59 -$67 -$12 -$19 $56 -$60
Difference $0 $0 $0 $0 -$1 $0 $0 $0
2023 2023 2023 2023
OPM Ratio 39.85% 43.29% 40.65% 37.38% 51.81% 48.57% 47.45% 54.85% 45.37% 63.56% 42.38% 61.83% 56.95% 57.42% 40.08% <-Total Growth 10 OPM
Increase 19.73% 8.63% -6.08% -8.04% 38.58% -6.24% -2.32% 15.61% -17.29% 40.10% -33.32% 45.88% -7.89% 0.82% Should increase  or be stable.
Diff from Median -20.6% -13.8% -19.0% -25.5% 3.2% -3.2% -5.5% 9.3% -9.6% 26.6% -15.6% 23.2% 13.5% 14.4% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 50.19% 5 Yrs 56.95% should be  zero, it is a   check on calculations
$404 <-12 mths -2.81%
Adjusted EBITDA company $114.44 $154.58 $176.91 $201.43 $219.21 $232.40 $252.75 $267.55 $310.29 $349.02 $365.05 $403.12 $416.02 $379.8 $400.9 135.16% <-Total Growth 10 Adjusted EBITDA (Annual State.)
Increase 35.08% 14.44% 13.86% 8.83% 6.02% 8.76% 5.85% 15.97% 12.48% 4.59% 10.43% 3.20% -8.71% 5.56% 10.43% <-Median-> 5 Increase
Margin 58.24% 59.82% 58.57% 59.65% 59.99% 59.63% 60.29% 61.31% 57.31% 62.27% 64.17% 77.60% 73.76% 67.89% 52.17% 64.17% <-Median-> 5 Margin
EBITDA (TD) $142.44 $160.78 $168.60 $191.10 $203.10 $210.10 $229.20 $252.8 $308.2 $348.50 $364.90 $403.80 $416.02 $400.6 $421.5 146.75% <-Total Growth 10 EBITDA (WebBroker values)
Increase 12.88% 4.86% 13.35% 6.28% 3.45% 9.09% 10.30% 21.91% 13.08% 4.71% 10.66% 3.03% -3.71% 5.22% 10.66% <-Median-> 5 Increase
Margin 72.49% 62.22% 55.82% 56.59% 55.58% 53.91% 54.67% 57.93% 56.92% 62.18% 64.14% 77.73% 73.76% 71.61% 54.85% 64.14% <-Median-> 5 Margin
Net Asset Value NAV Per Unit $50.30 $50.96 $46.60 Net Asset Value NAV Per Unit
Change 1.31% -8.56% Change
Covering Assets $9,822.88 $10,030.30 $9,387.25 $9,387.25
Change 2.11% -6.41% 0.00%
Debt/Covering Assets Ratio. 0.35 0.39 0.37 0.37 Type
Long Term Debt 839.943 $969.65 $1,063.10 $1,173.72 $1,446.92 $1,763.37 $1,705.53 $1,850.62 $2,125.94 $2,698.79 $3,417.14 $3,864.26 $3,510.37 $3,510.37 230.20% <-Total Growth 10 Debt Lg Term R A
Change 15.44% 9.64% 10.41% 23.28% 21.87% -3.28% 8.51% 14.88% 26.95% 26.62% 13.08% -9.16% 0.00% 13.98% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.64 0.46 0.47 0.42 0.58 0.58 0.44 0.40 0.33 0.56 0.61 1.18 1.36 1.55 0.57 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 13.42 16.46 2.94 15.23 15.54 18.32 14.06 20.68 30.01 30.84 30.58 14.43 12.27 12.27 16.93 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.07 0.06 0.34 0.07 0.06 0.05 0.07 0.05 0.03 0.03 0.03 0.07 0.08 0.08 0.06 <-Median-> 10 Current Liab/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 10.73 8.67 8.66 9.30 7.64 9.32 8.57 7.73 8.65 7.58 14.17 12.03 10.93 10.93 8.98 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF +Dd
Debt Ratio
Intangibles $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 Intangibles Leverage
Goodwill $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 Goodwill D/E Ratio
Total $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 Total
Change -100.00% 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 Change
Intangible/Market Cap Ratio 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 Debt/Market Cap Ratio
Current Assets $56.0 $90.3 $3,427.7 $64.9 $58.9 $52.1 $64.7 $114.0 $342.7 $110.1 $310.2 $1,812.7 $633.7 $633.7 Liquidity ratio of 1.5 and up, best
Current Liabilities $160.6 $185.3 $1,191.7 $258.2 $286.7 $284.6 $414.2 $324.3 $276.9 $304.8 $339.6 $825.0 $864.4 $864.4 0.36 <-Median-> 10 Ratio
Liquidity Ratio 0.35 0.49 2.88 0.25 0.21 0.18 0.16 0.35 1.24 0.36 0.91 2.20 0.73 0.73 0.91 <-Median-> 5 Ratio
Liq. with CF aft div 0.41 0.62 2.90 0.33 0.47 0.39 0.29 0.59 1.42 0.84 0.99 2.32 0.84 0.79 0.99 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.12 0.21 2.26 0.13 0.19 0.14 0.16 0.25 0.39 0.20 0.32 1.29 0.84 0.79 0.39 <-Median-> 5 Ratio
Curr Long Term Debt+Prepaid Items $0.0 $0.0 $0.0 $137.5 $140.6 $145.9 $302.1 $166.9 $29.2 $26.7 $36.1 $346.9 $149.2 $149.2
Liquidity Less CLTD 0.35 0.49 2.88 0.54 0.40 0.38 0.58 0.72 1.38 0.40 1.02 3.79 0.89 0.89 1.02 <-Median-> 5 Ratio
Liq. with CF aft div 0.41 0.62 2.90 0.71 0.92 0.81 1.08 1.22 1.58 0.92 1.10 4.00 1.01 0.95 1.10 <-Median-> 5 Ratio
Assets $2,154.6 $3,051.6 $3,500.6 $3,932.7 $4,455.9 $5,213.9 $5,823.6 $6,706.3 $8,309.7 $9,400.8 $10,384.7 $11,906.4 $10,609.3 $10,609.3 Debt Ratio of 1.5 and up, best
Liabilities $1,013.0 $1,273.9 $1,431.9 $1,602.7 $1,864.2 $2,192.5 $2,274.6 $2,331.6 $2,592.0 $3,223.7 $3,958.9 $4,783.5 $4,474.2 $4,474.2 2.52 <-Median-> 10 Ratio
Debt Ratio 2.13 2.40 2.44 2.45 2.39 2.38 2.56 2.88 3.21 2.92 2.62 2.49 2.37 2.37 2.62 <-Median-> 5 Ratio
Book Value $1,141.6 $1,777.6 $2,068.7 $2,330.0 $2,591.7 $3,021.3 $3,549.0 $4,374.7 $5,717.7 $6,177.0 $6,425.8 $7,122.8 $6,135.1
NCI $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $541.7 $0.0
Net Book Value $1,141.6 $1,777.6 $2,068.7 $2,330.0 $2,591.7 $3,021.3 $3,549.0 $4,374.7 $5,717.7 $6,177.0 $6,425.8 $6,581.2 $6,135.1 $6,135.1 $6,135.1 $6,135.1 196.56% <-Total Growth 10 Book Value
Book Value per share $22.04 $27.74 $30.18 $31.04 $33.05 $35.66 $38.19 $42.12 $46.55 $48.54 $50.30 $51.52 $47.95 $47.95 $47.95 $47.95 58.86% <-Total Growth 10 Book Value per Share
Change 82.07% 25.85% 8.82% 2.84% 6.46% 7.90% 7.10% 10.30% 10.51% 4.28% 3.64% 2.42% -6.94% 0.00% 0.00% 0.00% -65.74% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.06 1.04 1.08 1.13 1.09 0.97 0.99 1.01 1.05 0.95 0.81 0.71 0.48 0.41 0.00 0.00 1.08 P/B Ratio Historical Median
P/B Ratio (Close) 1.15 1.19 1.09 1.21 0.96 1.01 1.10 1.05 1.12 0.78 0.87 0.50 0.42 0.37 0.37 0.44 4.74% <-IRR #YR-> 10 Book Value per Share
Change -35.39% 3.48% -8.40% 11.01% -20.66% 5.21% 8.91% -4.55% 6.67% -30.36% 11.54% -42.53% -16.00% -11.90% 0.00% 18.92% 2.63% <-IRR #YR-> 5 Book Value per Share
Leverage (A/BK) 1.89 1.72 1.69 1.69 1.72 1.73 1.64 1.53 1.45 1.52 1.62 1.81 1.73 1.73 1.62 <-Median-> 5 A/BV
Debt/Equity Ratio 0.89 0.72 0.69 0.69 0.72 0.73 0.64 0.53 0.45 0.52 0.62 0.73 0.73 0.73 0.62 <-Median-> 5 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.98 5 yr Med 0.81 -62.24% Diff M/C 1.73 Historical 21 A/BV
-$30.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $47.95
-$42.12 $0.00 $0.00 $0.00 $0.00 $47.95
Comprehensive Income $158.71 $370.06 $238.62 $151.78 $254.37 $324.31 $357.96 $540.28 $629.22 $500.73 $443.15 $375.36 -$420.72
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.51 $5.00
Sharholders $158.71 $370.06 $238.62 $151.78 $254.37 $324.31 $357.96 $540.28 $629.22 $500.73 $443.15 $368.86 -$425.71 -278.40% <-Total Growth 10 Comprehensive Income
Increase 756.02% 133.17% -35.52% -36.39% 67.59% 27.49% 10.38% 50.93% 16.46% -20.42% -11.50% -16.77% -215.41% -16.77% <-Median-> 5 Comprehensive Income
5 Yr Running Average $42.37 $115.22 $160.45 $187.54 $234.71 $267.83 $265.41 $325.74 $421.23 $470.50 $494.27 $496.45 $303.25 #NUM! <-IRR #YR-> 10 Comprehensive Income -278.40%
ROE 13.9% 20.8% 11.5% 6.5% 9.8% 10.7% 10.1% 12.4% 11.0% 8.1% 6.9% 5.6% -6.9% #NUM! <-IRR #YR-> 5 Comprehensive Income -178.80%
5Yr Median 3.4% 3.6% 11.5% 11.5% 11.5% 10.7% 10.1% 10.1% 10.7% 10.7% 10.1% 8.1% 6.9% 6.57% <-IRR #YR-> 10 5 Yr Running Average 89.00%
% Difference from NI 0.03% 0.07% 0.00% -0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1.42% <-IRR #YR-> 5 5 Yr Running Average -6.90%
Median Values Diff 5, 10 yr 0.0% 0.0% 6.9% <-Median-> 5 Return on Equity
-$238.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$425.7
-$540.3 $0.0 $0.0 $0.0 $0.0 -$425.7
-$160.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $303.2
-$325.7 $0.0 $0.0 $0.0 $0.0 $303.2
Current Liability Coverage Ratio 0.43 0.55 0.11 0.49 0.66 0.87 0.64 0.95 1.10 1.39 1.04 0.48 0.48 0.48   CFO / Current Liabilities
5 year Median 1.41 1.40 0.55 0.49 0.49 0.55 0.64 0.66 0.87 0.95 1.04 1.04 1.04 0.48 76.6% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 3.24% 3.31% 3.76% 3.21% 4.25% 4.76% 4.56% 4.59% 3.68% 4.50% 3.41% 3.35% 3.95% 3.95% CFO / Total Assets
5 year Median 5.13% 5.04% 3.76% 3.31% 3.31% 3.76% 4.25% 4.56% 4.56% 4.56% 4.50% 3.68% 3.68% 3.95% 4.1% <-Median-> 10 Return on Assets 
Return on Assets ROA 7.4% 12.1% 6.8% 3.9% 5.7% 6.2% 6.1% 8.1% 7.6% 5.3% 4.3% 3.1% -4.0% 2.6% Net  Income/Assets Return on Assets
5Yr Median 1.4% 1.5% 6.8% 6.8% 6.8% 6.2% 6.1% 6.1% 6.2% 6.2% 6.1% 5.3% 4.3% 3.1% 5.5% <-Median-> 10 Asset Efficiency Ratio
-158.87%
Return on Equity ROE 13.9% 20.8% 11.5% 6.5% 9.8% 10.7% 10.1% 12.4% 11.0% 8.1% 6.9% 5.6% -6.9% 4.4% Net Inc/ Shareholders' equity Return on Equity -149.81%
5Yr Median 3.4% 3.6% 11.5% 11.5% 11.5% 10.7% 10.1% 10.1% 10.7% 10.7% 10.1% 8.1% 6.9% 5.6% 9.0% <-Median-> 10 Return on Equity #DIV/0!
-$312.17 <-12 mths 26.67% #DIV/0!
Net Income $158.66 $369.82 $238.62 $151.79 $254.37 $324.31 $357.96 $540.28 $629.22 $500.73 $443.15 $375.36 -$420.72
NCI $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $6.5 $5.00
Sharholders $158.66 $369.82 $238.62 $151.79 $254.37 $324.31 $357.96 $540.28 $629.22 $500.73 $443.15 $368.85 -$425.71 $273 $277.2 -278.40% <-Total Growth 10 Net Income
Increase 755.77% 133.09% -35.47% -36.39% 67.58% 27.49% 10.38% 50.93% 16.46% -20.42% -11.50% -16.77% -215.42% 164.13% 1.54% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $42.4 $115.2 $160.4 $187 $235 $268 $265 $326 $421 $470 $494 $496 $303 $232 $187 #NUM! <-IRR #YR-> 10 Net Income -278.40%
Operating Cash Flow $78.3 $111.8 $122.8 $126.2 $189.3 $189.3 $198.9 $239.4 $245.7 $356.3 $241.1 $321.2 $321.2 #NUM! <-IRR #YR-> 5 Net Income -178.80%
Investment Cash Flow -$380.6 -$373.6 -$337.8 -$402.3 -$417.2 -$529.3 -$353.4 -$445.1 -$728.7 -$960.7 -$695.8 -$654.3 $659.9 6.58% <-IRR #YR-> 10 5 Yr Running Average 89.07%
Total Accruals $460.9 $631.5 $453.7 $427.8 $482.2 $664.3 $512.5 $746.0 $1,112.3 $1,105.2 $897.8 $702.0 -$1,406.8 -1.42% <-IRR #YR-> 5 5 Yr Running Average -6.90%
Total Assets $2,154.6 $3,051.6 $3,500.6 $3,932.7 $4,455.9 $5,213.9 $5,823.6 $6,706.3 $8,309.7 $9,400.8 $10,384.7 $11,906.4 $10,609.3 Balance Sheet Assets
Accruals Ratio 21.39% 20.70% 12.96% 10.88% 10.82% 12.74% 8.80% 11.12% 13.39% 11.76% 8.65% 5.90% -13.26% 8.65% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 2.47 4.10 1.83 1.27 1.35 1.37 1.42 1.86 2.24 1.21 1.25 0.88 -0.93 1.31 <-Median-> 10 EPS/CF Ratio
-$238.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$425.7
-$540.3 $0.0 $0.0 $0.0 $0.0 -$425.7
-$160.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $303.2
-$325.7 $0.0 $0.0 $0.0 $0.0 $303.2
Change in Close 17.36% 30.54% -0.73% 14.29% -15.68% 13.87% 17.05% 5.32% 17.49% -27.35% 16.18% -41.75% -21.17% -12.04% 0.00% 19.15% Count 21 Years of data
up/down down down down down down down  down  down  down  down  down  down  down  up Count 21 100.00%
Meet Prediction? yes Yes Yes Yes Yes % right Count 7 33.33%
Financial Cash Flow $334.6 $290.9 $183.4 $249.5 $226.9 $375.9 $148.4 $218.1 $673.9 -$461.0 $431.7 $331.6 -$790.7 C F Statement  Financial CF
Total Accruals $126.3 $340.6 $270.3 $178.3 $255.3 $288.4 $364.1 $528.0 $438.4 $1,566.2 $466.1 $370.4 -$616.1 Accruals
Accruals Ratio 5.86% 11.16% 7.72% 4.53% 5.73% 5.53% 6.25% 7.87% 5.28% 16.66% 4.49% 3.11% -5.81% 4.49% <-Median-> 5 Ratio
Cash $34.2 $63.4 $34.8 $5.3 $4.3 $12.2 $6.0 $18.4 $208.9 $45.5 $22.5 $21.0 $211.1 $211.1 Cash
Cash per Share $0.66 $0.99 $0.51 $0.07 $0.06 $0.14 $0.07 $0.18 $1.70 $0.36 $0.18 $0.16 $1.65 $1.65 $0.36 <-Median-> 5 Cash per Share
Percentage of Stock Price 2.61% 3.00% 1.55% 0.19% 0.17% 0.40% 0.15% 0.40% 3.27% 0.95% 0.40% 0.64% 8.17% 9.29% 0.95% <-Median-> 5 % of Stock Price
Notes:
February 4, 2023.  Last estimates were for 2023 and 2024 of $657M, $699M for Revenue, $2.17, $2.24 for AFFO, $2.49, $2.57 for FFO, $2.15,$2.28 for EPS, 
$1.88, $1.83 for Dividends, -$7M, $10M for FCF, $413.7M, $416M for EBITDA, and $296, $312M for Net Income.
February 4, 2023.  Last estimates were for 2022, and 2023, of $627M, $729M and $774M 2022-24 for Revenue, $2.15, $2.31 for AFFO, $2.50 and $2.67 for FFO, 
$2.17 and $2.30 for EPS, $1.74, $1.78 and $1.87 2022-24 for Dividends, $3M and $$3M for FCF, and $280M, $310M for Net Income.
February 12, 2021.  Last estimates were for 2021, 2022 and 2023 of $591M, 942M and 739M for Revenue, $2.00 and 2.10 for AFFO for 2021-22, $2.36 and $2.46 for FFO for 2021-22, 
$1.41 and $2.73 for EPS for 2021-22, $1.69, $1.72 and $1.78 for Dividends, -$2M and $21M for FCF for 2021-22, $179M and $347M 2021-22 for Net Income.
February 2, 2021.  Last estimates were for 2020 and 2021 of $580M and $614M for Revenue, $2.03 and $2.24 for AFFO, $2.36 and 2.56 for FFO, $3.92 and 4.12 for EPS, $1.64 and 1.66 for Dividends.
March 5, 2020.  Last estimates were for 2019 and 2020 of $466M, M494M and $589M for Revenue for 2019, 2020 and 2021, $189 and $2.04 for AFFO, $2.24 and 2.30 for FFO, 
$2.25 and $2.40 for EPS, $2.59 for Adj EBITDA for 2019 and $273.1M for EBITDA for 2019.
March 3, 2019.  Last estimates were for 2018 and 2019 of $443M and $469M for Revenue, $1.87 and $1.97 for AFFO, $2.32 and $2.47 for FFO, $2.80 and $2.88 for EPS, 
$241M and $269M for adj EBITDA, $251.4M and $275.1M fr EBITDA.
March 1, 2018.  Last estimates were for 2017 and 23018 of $413M, $448M for Revenue, $1.87 and $2.14 for AFFO, $2.22 and $2.51 for FFO.
March 2, 2017.  Last estimates were for 2017 and 2017 of $399 and $385 for Re venue, $2.01 and $2.28 for AFFO, $2.33 and $2.60 for FFO, and $225.40 and $246.80 for EBITDA.
March 2, 2016.  Last estimates were for 2015, and 2016 $356M, $356M, $1.98 and $2.33 AFFO, $2.26 and $2.62 for FFO, $2.15 and $2.40 for EPS.
Allied Properties Real Estate Investment Trust went public in February 2003
Sector:
Real Estate
What should this stock accomplish?
REITs should provide good dividends and growth at or above the inflation rate.
Would I buy this company and Why.
Why am I following this stock. 
Since several stocks that I followed in 2015 were deleted from the stock exchange, I was looking for other stocks to follow.  
I am sure that I got this from a Canadian Dividend site called Think Dividends, but I cannot find it at present.
Dividends
Dividends are paid monthly.  They are declared for shareholders of record of one month and paid in the following month.
For example, the distribution declared for shareholders of record on December 31, 2013 is paid on January 15, 2014.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
Allied Properties Real Estate Investment Trust is a real estate investment trust engaged in the development, management, and ownership of primarily 
urban office environments across Canada's major cities. Most of the total square footage in the company's real estate portfolio is located in Toronto and Montreal.
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 2016 Mar 02 2017 Mar 01 2018 Mar 03 2019 Mar 05 2020 Feb 07 2021 Feb 12 2022 Feb 4 2023 Feb 4 2024
Williams, Cecilia Catalina 0.00% 0.008 0.01% 0.013 0.01% 0.013 0.01% 0.021 0.02% 0.022 0.02% 0.026 0.02% 0.029 0.02% 0.034 0.03% Was CFO 2023 16.45%
CFO - Shares - Amount $0.106 $0.324 $0.561 $0.659 $0.793 $0.961 $0.654 $0.583 $0.597
Options - percentage 0.04% 0.126 0.14% 0.141 0.14% 0.130 0.11% 0.091 0.07% 0.091 0.07% 0.146 0.11% 0.187 0.15% 0.000 0.00% -100.00%
Options - amount $1.229 $5.312 $6.231 $6.753 $3.460 $4.019 $3.735 $3.774 $0.000
Mahalingam, Nanthini 0.002 0.00% 0.002 0.00% 50.55%
CFO - Shares - Amount $0.033 $0.044
Options - percentage 0.015 0.01% 0.030 0.02% 96.26%
Options - amount $0.310 $0.535
Doull, David William 0.002 0.00% 0.003 0.00% 59.87%
Officer - Shares - Amount $0.041 $0.058
Options - percentage 0.011 0.01% 0.015 0.01% 39.59%
Options - amount $0.221 $0.272
Low, Sean Timothy 0.007 0.01% 0.007 0.01% 5.79%
Officer - Shares - Amount $0.137 $0.127
Options - percentage 0.037 0.03% 0.035 0.03% -5.66%
Options - amount $0.739 $0.614
Andrade, Matthew {jo;;o[ 0.157 0.12% 0.004 0.00% -97.29%
Director - Shares - Amount $3.160 $0.075
Options - percentage 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000
Brekken, Kay 0.005 0.00% 0.008 0.01% 55.47%
Director - Shares - Amount $0.105 $0.143
Options - percentage 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000
Burns, Thomas Gerard 0.04% 0.048 0.05% 0.058 0.06% 0.058 0.05% 0.073 0.06% 0.082 0.06% 0.089 0.07% 0.099 0.08% 0.095 0.07% Was officer 2023 -4.25%
Director - Shares - Amount $1.310 $2.026 $2.561 $3.008 $2.773 $3.617 $2.275 $1.995 $1.680
Options - percentage 0.24% 0.412 0.44% 0.000 0.00% 0.388 0.32% 0.347 0.27% 0.347 0.27% 0.445 0.35% 0.464 0.36% 0.384 0.30% -17.23%
Options - amount $7.169 $17.322 $0.000 $20.183 $13.141 $15.262 $11.388 $9.357 $6.812
Connor, Gerald R. 0.49% 0.417 0.45% 0.417 0.40% 0.403 0.33% 0.379 0.30% 0.371 0.29% 0.297 0.23% 0.293 0.23% Ceased insider May 2023 -1.67%
Director - Shares - Amount $15.031 $17.527 $18.464 $21.001 $14.340 $16.300 $7.614 $5.912
Options - percentage 0.01% 0.007 0.01% 0.002 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.246 $0.288 $0.094 $0.000 $0.000 $0.000 $0.000 $0.000
Emory, Michael R. 1.09% 1.121 1.21% 1.139 1.10% 1.135 0.92% 1.181 0.93% 1.230 0.96% 1.253 0.98% 1.264 0.99% 1.066 0.83% Was CEO 2023 -15.72%
Chairman - Shares - Amt $33.065 $47.160 $50.495 $59.093 $44.679 $54.048 $32.079 $25.514 $18.914
Options - percentage 0.66% 0.790 0.85% 0.627 0.60% 0.790 0.64% 0.622 0.49% 0.622 0.49% 0.869 0.68% 0.930 0.73% 0.865 0.68% -7.00%
Options - amount $20.219 $33.260 $27.780 $41.146 $23.533 $27.340 $22.258 $18.774 $15.358
Cunningham, Gordon R. 0.04% 0.051 0.05% 0.039 0.04% 0.039 0.03% 0.038 0.37% 0.024 0.02% 0.032 0.03% 0.031 0.02% -4.84%
Chairman - Shares - Amt $1.258 $2.129 $1.739 $2.014 $1.425 $1.068 $0.820 $0.616
Options - percentage 0.01% 0.008 0.01% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.455 $0.351 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Increase in O/S Shares 0.15% 0.162 0.19% 0.507 0.55% 0.085 0.08% 0.278 0.23% 0.277 0.22% 0.002 0.00% 0.006 0.00% 0.006 0.00%
due to SO $3.752 $5.835 $21.336 $3.749 $14.468 $10.491 $0.067 $0.162 $0.128
Book Value $3.076 $3.644 $15.948 $3.043 $10.437 $9.805 $0.056 $0.200 $0.200
Insider Buying -$2.708 -$2.094 -$2.024 -$0.024 -$5.099 -$5.327 -$1.160 -$2.182 -$1.679
Insider Selling $4.757 $1.640 $18.651 $2.764 $27.985 $15.513 $0.084 $0.145 $0.032
Net Insider Selling $2.049 -$0.454 $16.627 $2.740 $22.887 $10.186 -$1.076 -$2.037 -$1.648
% of Market Cap 0.07% -0.01% 0.36% 0.04% 0.48% 0.18% -0.03% -0.08% -0.07%
Directors 8 8 8 7 9 10 10 10
Women 13% 1 13% 1 13% 2 25% 2 29% 3 33% 4 40% 5 50% 5 50%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 10% 1 10%
Institutions/Holdings 45.37% 132 47.51% 127 44.21% 156 45.95% 20 5.48% 20 27.81% 20 28.58%
Total Shares Held 45.38% 40.257 43.32% 41.087 39.56% 47.724 38.85% 6.368 5.00% 35.522 27.81% 36.564 28.58%
Increase/Decrease -1.30% 1.052 2.68% -0.102 -0.102 0.273 0.57% -1.667 -20.75% 0.405 1.15% 0.387 1.07%
Starting No. of Shares 39.205 41.190 0.498 47.452 8.035 Top 20 MS 35.117 Top 20 MS 36.177 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.