25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

DRETF (Dream Office Real Estate Investment Trust) Stock Analysis
Buy, Hold or Sell?

Let's analyze Dream Office Real Estate Investment Trust together

I guess you are interested in Dream Office Real Estate Investment Trust. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

  • πŸ“Š Fundamental Analysis (FA) – Dream Office Real Estate Investment Trust’s Financial Insights
  • πŸ“ˆ Technical Analysis (TA) – Dream Office Real Estate Investment Trust’s Price Targets

I'm going to help you getting a better view of Dream Office Real Estate Investment Trust. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Dream Office Real Estate Investment Trust

I send you an email if I find something interesting about Dream Office Real Estate Investment Trust.

1. Quick Overview

1.1. Quick analysis of Dream Office Real Estate Investment Trust (30 sec.)










1.2. What can you expect buying and holding a share of Dream Office Real Estate Investment Trust? (30 sec.)

How much money do you get?

How much money do you get?
$0.71
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$40.07
Expected worth in 1 year
$34.99
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$-4.37
Return On Investment
-38.2%

For what price can you sell your share?

Current Price per Share
$11.44
Expected price per share
$10.41 - $11.70
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Dream Office Real Estate Investment Trust (5 min.)




Live pricePrice per Share (EOD)
$11.44
Intrinsic Value Per Share
$5.26 - $21.86
Total Value Per Share
$45.33 - $61.93

2.2. Growth of Dream Office Real Estate Investment Trust (5 min.)




Is Dream Office Real Estate Investment Trust growing?

Current yearPrevious yearGrowGrow %
How rich?$780.4m$940.1m-$115m-13.9%

How much money is Dream Office Real Estate Investment Trust making?

Current yearPrevious yearGrowGrow %
Making money-$18.9m-$13.9m-$5m-26.4%
Net Profit Margin-53.2%-40.8%--

How much money comes from the company's main activities?

2.3. Financial Health of Dream Office Real Estate Investment Trust (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Dream Office Real Estate Investment Trust?

Welcome investor! Dream Office Real Estate Investment Trust's management wants to use your money to grow the business. In return you get a share of Dream Office Real Estate Investment Trust.

First you should know what it really means to hold a share of Dream Office Real Estate Investment Trust. And how you can make/lose money.

Speculation

The Price per Share of Dream Office Real Estate Investment Trust is $11.44. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Dream Office Real Estate Investment Trust.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Dream Office Real Estate Investment Trust, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $40.07. Based on the TTM, the Book Value Change Per Share is $-1.27 per quarter. Based on the YOY, the Book Value Change Per Share is $0.68 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.18 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Dream Office Real Estate Investment Trust.

How much money are you going to get?

 MRQTTMYOY3Y5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps-0.71-6.2%-0.97-8.5%-0.98-8.6%-0.68-5.9%-0.19-1.7%-0.14-1.2%
Usd Book Value Change Per Share-0.74-6.5%-1.27-11.1%0.686.0%1.6914.8%1.1510.0%0.383.4%
Usd Dividend Per Share0.151.3%0.181.5%0.312.7%0.232.0%0.201.8%0.211.8%
Usd Total Gains Per Share-0.59-5.1%-1.09-9.6%1.008.7%1.9216.8%1.3511.8%0.595.2%
Usd Price Per Share12.18-13.46-8.19-11.88-12.70-14.85-
Price to Earnings Ratio-4.30--0.84--0.22-1.08-4.29-116.30-
Price-to-Total Gains Ratio-20.74--785.67--7.41--259.15--159.40--111.76-
Price to Book Ratio0.30-0.32-0.20-0.37-0.52-0.75-
Price-to-Total Gains Ratio-20.74--785.67--7.41--259.15--159.40--111.76-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share11.4363
Number of shares87
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.180.20
Usd Book Value Change Per Share-1.271.15
Usd Total Gains Per Share-1.091.35
Gains per Quarter (87 shares)-95.12117.49
Gains per Year (87 shares)-380.47469.98
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
162-442-39071399460
2123-884-770141799930
3185-1326-115021211981400
4247-1768-153028215981870
5308-2211-191035319972340
6370-2653-229042323962810
7432-3095-267049427963280
8493-3537-305056531953750
9555-3979-343063535954220
10617-4421-381070639944690

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.03.00.025.0%5.07.00.041.7%13.07.00.065.0%26.014.00.065.0%94.018.00.083.9%
Book Value Change Per Share0.04.00.00.0%5.07.00.041.7%11.09.00.055.0%17.023.00.042.5%54.058.00.048.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%86.00.026.076.8%
Total Gains per Share0.04.00.00.0%5.07.00.041.7%12.08.00.060.0%22.018.00.055.0%71.041.00.063.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Dream Office Real Estate Investment Trust compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-3Y+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.739-1.270+72%0.685-208%1.694-144%1.148-164%0.384-293%
Book Value Per Share--40.06942.503-6%42.488-6%37.271+8%29.920+34%23.716+69%
Current Ratio--0.2960.124+138%0.156+90%0.175+69%0.180+64%0.334-11%
Debt To Asset Ratio--0.5820.566+3%0.528+10%0.529+10%0.508+14%0.512+14%
Debt To Equity Ratio--1.3921.309+6%1.123+24%1.135+23%1.047+33%1.062+31%
Dividend Per Share--0.1510.177-15%0.314-52%0.230-34%0.203-25%0.206-27%
Enterprise Value---836281643.800-800796525.800-4%-851720240.600+2%-694923464.150-17%-462238036.347-45%-315442933.190-62%
Eps---0.708-0.974+38%-0.979+38%-0.677-4%-0.190-73%-0.142-80%
Ev To Ebitda Ratio--60.15210.060+498%-2.484+104%0.846+7008%0.344+17362%-0.452+101%
Ev To Sales Ratio---5.772-5.464-5%-6.192+7%-4.899-15%-3.255-44%-1.683-71%
Free Cash Flow Per Share--0.2350.125+87%0.379-38%0.298-21%0.249-6%0.190+23%
Free Cash Flow To Equity Per Share---0.610-0.007-99%-2.162+254%-0.668+10%-0.477-22%-0.800+31%
Gross Profit Margin--1.0000.988+1%1.0000%0.996+0%0.998+0%0.999+0%
Intrinsic Value_10Y_max--21.861----------
Intrinsic Value_10Y_min--5.259----------
Intrinsic Value_1Y_max--1.338----------
Intrinsic Value_1Y_min--0.726----------
Intrinsic Value_3Y_max--4.670----------
Intrinsic Value_3Y_min--2.021----------
Intrinsic Value_5Y_max--8.785----------
Intrinsic Value_5Y_min--3.132----------
Market Cap186838263.990-27%237154389.000261402324.750-9%185394756.125+28%372833183.942-36%551069373.760-57%1037535173.663-77%
Net Profit Margin---0.381-0.532+40%-0.408+7%-0.202-47%0.207-284%0.104-467%
Operating Margin---0.0960.289-133%0.278-134%0.450-121%0.575-117%0.562-117%
Operating Ratio--0.5210.493+6%0.529-1%0.514+1%0.515+1%0.505+3%
Pb Ratio0.285-6%0.3040.318-5%0.197+54%0.367-17%0.515-41%0.755-60%
Pe Ratio-4.036+6%-4.297-0.840-80%-0.216-95%1.082-497%4.289-200%116.299-104%
Price Per Share11.436-6%12.17613.461-10%8.193+49%11.876+3%12.703-4%14.853-18%
Price To Free Cash Flow Ratio12.180-6%12.96712.937+0%5.811+123%12.263+6%20.663-37%31.511-59%
Price To Total Gains Ratio-19.479+6%-20.738-785.670+3688%-7.413-64%-259.152+1150%-159.404+669%-111.763+439%
Quick Ratio--0.0920.110-16%0.118-22%0.112-18%0.128-28%0.144-36%
Return On Assets---0.007-0.010+36%-0.007-3%-0.004-45%0.003-332%0.001-988%
Return On Equity---0.018-0.024+35%-0.016-10%-0.010-43%0.005-477%0.000-371882%
Total Gains Per Share---0.587-1.093+86%0.999-159%1.925-131%1.351-143%0.590-199%
Usd Book Value--780461762.900825081303.675-5%940140804.475-17%969447765.825-19%1023975348.505-24%1329839043.848-41%
Usd Book Value Change Per Share---0.739-1.270+72%0.685-208%1.694-144%1.148-164%0.384-293%
Usd Book Value Per Share--40.06942.503-6%42.488-6%37.271+8%29.920+34%23.716+69%
Usd Dividend Per Share--0.1510.177-15%0.314-52%0.230-34%0.203-25%0.206-27%
Usd Enterprise Value---836281643.800-800796525.800-4%-851720240.600+2%-694923464.150-17%-462238036.347-45%-315442933.190-62%
Usd Eps---0.708-0.974+38%-0.979+38%-0.677-4%-0.190-73%-0.142-80%
Usd Free Cash Flow--4572159.0002451486.200+87%8236928.625-44%8177639.833-44%9033119.915-49%10996566.063-58%
Usd Free Cash Flow Per Share--0.2350.125+87%0.379-38%0.298-21%0.249-6%0.190+23%
Usd Free Cash Flow To Equity Per Share---0.610-0.007-99%-2.162+254%-0.668+10%-0.477-22%-0.800+31%
Usd Market Cap186838263.990-27%237154389.000261402324.750-9%185394756.125+28%372833183.942-36%551069373.760-57%1037535173.663-77%
Usd Price Per Share11.436-6%12.17613.461-10%8.193+49%11.876+3%12.703-4%14.853-18%
Usd Profit---13796652.300-18948457.050+37%-13939667.700+1%-7132050.392-48%7692278.310-279%-5631520.295-59%
Usd Revenue--36220455.80036645529.350-1%34390147.600+5%35492557.975+2%35832436.240+1%60329764.408-40%
Usd Total Gains Per Share---0.587-1.093+86%0.999-159%1.925-131%1.351-143%0.590-199%
 EOD+4 -4MRQTTM+20 -20YOY+17 -223Y+12 -285Y+11 -2910Y+13 -27

3.3 Fundamental Score

Let's check the fundamental score of Dream Office Real Estate Investment Trust based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-4.036
Price to Book Ratio (EOD)Between0-10.285
Net Profit Margin (MRQ)Greater than0-0.381
Operating Margin (MRQ)Greater than0-0.096
Quick Ratio (MRQ)Greater than10.092
Current Ratio (MRQ)Greater than10.296
Debt to Asset Ratio (MRQ)Less than10.582
Debt to Equity Ratio (MRQ)Less than11.392
Return on Equity (MRQ)Greater than0.15-0.018
Return on Assets (MRQ)Greater than0.05-0.007
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Dream Office Real Estate Investment Trust based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose11.444
Total1/1 (100.0%)

4. In-depth Analysis

4.1 About Dream Office Real Estate Investment Trust

Dream Office REIT is an unincorporated, open-ended real estate investment trust. Dream Office REIT is a premier office landlord in downtown Toronto with over 3.5 million square feet owned and managed. We have carefully curated an investment portfolio of high-quality assets in irreplaceable locations in one of the finest office markets in the world.

Fundamental data was last updated by Penke on 2025-04-22 18:09:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profitΒ Dream Office Real Estate Investment Trust earns for each $1 of revenue.

  • Above 10% is considered healthy but always compareΒ Dream Office Real Estate Investment Trust to theΒ REIT - Office industry mean.
  • A Net Profit Margin of -38.1%Β means thatΒ $-0.38 for each $1Β in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Dream Office Real Estate Investment Trust:

  • The MRQ is -38.1%. The company is making a huge loss. -2
  • The TTM is -53.2%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-38.1%TTM-53.2%+15.1%
TTM-53.2%YOY-40.8%-12.3%
TTM-53.2%5Y20.7%-73.8%
5Y20.7%10Y10.4%+10.3%
4.3.1.2. Return on Assets

Shows howΒ efficientΒ Dream Office Real Estate Investment Trust is using its assets to generate profit.

  • Above 5% is considered healthyΒ but always compareΒ Dream Office Real Estate Investment Trust to theΒ REIT - Office industry mean.
  • -0.7% Return on Assets means thatΒ Dream Office Real Estate Investment Trust generatedΒ $-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Dream Office Real Estate Investment Trust:

  • The MRQ is -0.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.7%TTM-1.0%+0.3%
TTM-1.0%YOY-0.7%-0.3%
TTM-1.0%5Y0.3%-1.3%
5Y0.3%10Y0.1%+0.2%
4.3.1.3. Return on Equity

Shows how efficient Dream Office Real Estate Investment Trust is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compareΒ Dream Office Real Estate Investment Trust to theΒ REIT - Office industry mean.
  • -1.8% Return on Equity means Dream Office Real Estate Investment Trust generated $-0.02Β for eachΒ $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Dream Office Real Estate Investment Trust:

  • The MRQ is -1.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -2.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.8%TTM-2.4%+0.6%
TTM-2.4%YOY-1.6%-0.8%
TTM-2.4%5Y0.5%-2.8%
5Y0.5%10Y0.0%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Dream Office Real Estate Investment Trust.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

MeasuresΒ how efficient Dream Office Real Estate Investment Trust is operatingΒ .

  • Measures how much profit Dream Office Real Estate Investment Trust makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compareΒ Dream Office Real Estate Investment Trust to theΒ REIT - Office industry mean.
  • An Operating Margin of -9.6%Β means the company generated $-0.10 Β for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Dream Office Real Estate Investment Trust:

  • The MRQ is -9.6%. The company is operating very inefficient. -2
  • The TTM is 28.9%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ-9.6%TTM28.9%-38.5%
TTM28.9%YOY27.8%+1.0%
TTM28.9%5Y57.5%-28.6%
5Y57.5%10Y56.2%+1.3%
4.3.2.2. Operating Ratio

Measures how efficient Dream Office Real Estate Investment Trust is keepingΒ operating costsΒ low.

  • Below 1 is considered healthy (always compare toΒ REIT - Office industry mean).
  • An Operation Ratio of 0.52 means that the operating costs are $0.52 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Dream Office Real Estate Investment Trust:

  • The MRQ is 0.521. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.493. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.521TTM0.493+0.028
TTM0.493YOY0.529-0.036
TTM0.4935Y0.515-0.022
5Y0.51510Y0.505+0.010
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Dream Office Real Estate Investment Trust.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Dream Office Real Estate Investment Trust is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare toΒ REIT - Office industry mean).
  • A Current Ratio of 0.30Β means the company has $0.30 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Dream Office Real Estate Investment Trust:

  • The MRQ is 0.296. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.124. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.296TTM0.124+0.172
TTM0.124YOY0.156-0.031
TTM0.1245Y0.180-0.056
5Y0.18010Y0.334-0.153
4.4.3.2. Quick Ratio

Measures if Dream Office Real Estate Investment Trust is able to pay off Short-term Debt but only usingΒ theΒ most liquid assets.

  • Above 1 is considered healthy butΒ always compareΒ Dream Office Real Estate Investment Trust to theΒ REIT - Office industry mean.
  • A Quick Ratio of 0.09Β means the company can pay off $0.09 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Dream Office Real Estate Investment Trust:

  • The MRQ is 0.092. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.110. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.092TTM0.110-0.018
TTM0.110YOY0.118-0.008
TTM0.1105Y0.128-0.018
5Y0.12810Y0.144-0.016
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Dream Office Real Estate Investment Trust.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much %Β of Dream Office Real Estate Investment TrustΒ assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compareΒ Dream Office Real Estate Investment Trust to REIT - Office industry mean.
  • A Debt to Asset Ratio of 0.58Β means that Dream Office Real Estate Investment Trust assets areΒ financed with 58.2% credit (debt) and the remaining percentage (100% - 58.2%)Β is financed by its owners/shareholders.Β 

Let's take a look of the Debt to Asset Ratio trends of Dream Office Real Estate Investment Trust:

  • The MRQ is 0.582. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.566. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.582TTM0.566+0.016
TTM0.566YOY0.528+0.039
TTM0.5665Y0.508+0.058
5Y0.50810Y0.512-0.004
4.5.4.2. Debt to Equity Ratio

Measures ifΒ Dream Office Real Estate Investment Trust is able toΒ pay off its debts by usingΒ shareholders equity.

  • Below 2 is considered healthy butΒ always compareΒ Dream Office Real Estate Investment Trust to theΒ REIT - Office industry mean.
  • A Debt to Equity ratio of 139.2% means that company has $1.39 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Dream Office Real Estate Investment Trust:

  • The MRQ is 1.392. The company is able to pay all its debts with equity. +1
  • The TTM is 1.309. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.392TTM1.309+0.084
TTM1.309YOY1.123+0.186
TTM1.3095Y1.047+0.262
5Y1.04710Y1.062-0.015
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

MeasuresΒ how much money you payΒ for each share forΒ every $1 in earnings Dream Office Real Estate Investment Trust generates.

  • Above 15 is considered overpriced butΒ always compareΒ Dream Office Real Estate Investment Trust to theΒ REIT - Office industry mean.
  • A PE ratio of -4.30 means the investor is paying $-4.30Β for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Dream Office Real Estate Investment Trust:

  • The EOD is -4.036. Based on the earnings, the company is expensive. -2
  • The MRQ is -4.297. Based on the earnings, the company is expensive. -2
  • The TTM is -0.840. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.036MRQ-4.297+0.261
MRQ-4.297TTM-0.840-3.457
TTM-0.840YOY-0.216-0.625
TTM-0.8405Y4.289-5.130
5Y4.28910Y116.299-112.010
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Dream Office Real Estate Investment Trust:

  • The EOD is 12.180. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.967. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.937. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD12.180MRQ12.967-0.787
MRQ12.967TTM12.937+0.031
TTM12.937YOY5.811+7.125
TTM12.9375Y20.663-7.726
5Y20.66310Y31.511-10.848
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price ofΒ Dream Office Real Estate Investment Trust is to cheap or to expensiveΒ compared to its book value.

  • At or below 1 is considered healthyΒ (always compare to REIT - Office industry mean).
  • A PB ratio of 0.30 means the investor is paying $0.30Β for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Dream Office Real Estate Investment Trust:

  • The EOD is 0.285. Based on the equity, the company is cheap. +2
  • The MRQ is 0.304. Based on the equity, the company is cheap. +2
  • The TTM is 0.318. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.285MRQ0.304-0.018
MRQ0.304TTM0.318-0.015
TTM0.318YOY0.197+0.122
TTM0.3185Y0.515-0.197
5Y0.51510Y0.755-0.239
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-12-312024-03-312024-06-302024-09-302024-12-31
EBIT  17,046-6116,985-4,71712,2684,36416,632-20,109-3,476



6.2. Latest Balance Sheet

Balance Sheet of 2024-12-31. Currency in CAD. All numbers in thousands.

Summary
Total Assets2,584,927
Total Liabilities1,504,404
Total Stockholder Equity1,080,523
 As reported
Total Liabilities 1,504,404
Total Stockholder Equity+ 1,080,523
Total Assets = 2,584,927

Assets

Total Assets2,584,927
Total Current Assets154,486
Long-term Assets2,430,441
Total Current Assets
Cash And Cash Equivalents 18,268
Net Receivables 29,733
Other Current Assets 106,485
Total Current Assets  (as reported)154,486
Total Current Assets  (calculated)154,486
+/-0
Long-term Assets
Long Term Investments 255,058
Long-term Assets Other 2,175,062
Long-term Assets  (as reported)2,430,441
Long-term Assets  (calculated)2,430,120
+/- 321

Liabilities & Shareholders' Equity

Total Current Liabilities521,220
Long-term Liabilities983,184
Total Stockholder Equity1,080,523
Total Current Liabilities
Short-term Debt 351,538
Short Long Term Debt 351,538
Accounts payable 3,655
Other Current Liabilities 162,605
Total Current Liabilities  (as reported)521,220
Total Current Liabilities  (calculated)869,336
+/- 348,116
Long-term Liabilities
Long term Debt 956,076
Capital Lease Obligations 3,946
Long-term Liabilities Other 11,393
Long-term Liabilities  (as reported)983,184
Long-term Liabilities  (calculated)971,415
+/- 11,769
Total Stockholder Equity
Common Stock1,837,446
Retained Earnings -764,786
Accumulated Other Comprehensive Income 7,863
Total Stockholder Equity (as reported)1,080,523
Total Stockholder Equity (calculated)1,080,523
+/-0
Other
Capital Stock1,837,446
Cash and Short Term Investments 18,268
Common Stock Shares Outstanding 19,478
Current Deferred Revenue3,422
Liabilities and Stockholders Equity 2,584,927
Net Debt 1,293,292
Net Invested Capital 2,388,137
Net Working Capital -366,734
Short Long Term Debt Total 1,311,560



6.3. Balance Sheets Structured

Currency in CAD. All numbers in thousands.

 Trend2024-12-312024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-31
> Total Assets 
102,600
114,300
190,000
216,400
406,800
1,024,600
1,042,900
1,075,200
1,046,300
1,046,700
1,031,700
1,112,600
1,118,000
1,113,500
1,109,332
1,107,962
1,117,602
1,095,825
1,099,141
1,118,171
1,136,496
1,138,499
1,149,431
1,136,422
1,130,254
863,510
869,632
997,177
1,163,951
1,247,668
1,237,066
1,199,792
1,231,986
1,391,874
1,440,634
1,507,713
1,538,189
1,927,945
1,982,509
2,127,920
2,412,661
2,622,422
1,089,860
1,156,441
1,271,729
1,359,844
1,346,269
1,316,170
1,309,117
1,293,722
1,327,534
1,335,242
1,691,854
1,834,830
2,029,251
2,316,824
2,988,094
3,291,173
4,139,588
4,466,467
6,273,144
6,541,917
6,514,524
6,352,988
6,469,583
6,907,559
7,090,679
7,124,943
7,117,218
7,080,485
7,053,880
7,029,751
7,034,143
7,023,174
6,940,565
6,762,874
6,585,909
5,925,460
5,695,393
5,486,516
5,126,242
4,807,247
3,547,561
3,321,983
3,267,324
3,232,580
3,156,589
3,122,931
3,157,153
3,189,409
2,910,715
2,911,682
2,882,908
2,888,637
2,870,142
2,888,880
2,914,276
2,923,900
3,016,238
3,065,560
3,127,608
3,142,303
3,147,907
3,066,892
2,934,602
2,701,495
2,699,126
2,668,330
2,666,935
2,656,576
2,623,842
2,584,927
2,584,9272,623,8422,656,5762,666,9352,668,3302,699,1262,701,4952,934,6023,066,8923,147,9073,142,3033,127,6083,065,5603,016,2382,923,9002,914,2762,888,8802,870,1422,888,6372,882,9082,911,6822,910,7153,189,4093,157,1533,122,9313,156,5893,232,5803,267,3243,321,9833,547,5614,807,2475,126,2425,486,5165,695,3935,925,4606,585,9096,762,8746,940,5657,023,1747,034,1437,029,7517,053,8807,080,4857,117,2187,124,9437,090,6796,907,5596,469,5836,352,9886,514,5246,541,9176,273,1444,466,4674,139,5883,291,1732,988,0942,316,8242,029,2511,834,8301,691,8541,335,2421,327,5341,293,7221,309,1171,316,1701,346,2691,359,8441,271,7291,156,4411,089,8602,622,4222,412,6612,127,9201,982,5091,927,9451,538,1891,507,7131,440,6341,391,8741,231,9861,199,7921,237,0661,247,6681,163,951997,177869,632863,5101,130,2541,136,4221,149,4311,138,4991,136,4961,118,1711,099,1411,095,8251,117,6021,107,9621,109,3321,113,5001,118,0001,112,6001,031,7001,046,7001,046,3001,075,2001,042,9001,024,600406,800216,400190,000114,300102,600
   > Total Current Assets 
38,300
39,100
77,700
43,000
185,900
130,200
101,000
97,100
116,900
105,700
109,100
143,500
133,100
133,800
128,502
143,337
126,262
117,462
146,318
85,231
93,669
105,051
116,870
109,501
120,323
32,389
22,594
82,127
102,556
96,144
98,469
109,880
101,288
102,670
104,885
122,354
130,851
139,821
132,322
109,843
98,269
48,455
30,564
68,416
95,113
128,142
111,506
86,478
88,138
93,662
122,523
38,819
147,094
84,732
127,842
141,332
21,158
243,827
54,377
137,478
250,896
66,600
76,171
128,381
65,425
81,974
80,118
84,864
70,427
51,052
47,937
39,046
51,648
62,348
123,998
66,275
182,095
149,475
100,302
431,662
384,421
1,705,945
466,189
172,205
143,292
84,302
130,865
35,022
38,987
397,133
40,199
114,170
59,220
40,082
31,755
25,669
39,617
16,383
16,444
24,773
22,698
25,942
27,985
160,089
31,942
29,485
32,005
23,621
25,142
14,260
66,133
154,486
154,48666,13314,26025,14223,62132,00529,48531,942160,08927,98525,94222,69824,77316,44416,38339,61725,66931,75540,08259,220114,17040,199397,13338,98735,022130,86584,302143,292172,205466,1891,705,945384,421431,662100,302149,475182,09566,275123,99862,34851,64839,04647,93751,05270,42784,86480,11881,97465,425128,38176,17166,600250,896137,47854,377243,82721,158141,332127,84284,732147,09438,819122,52393,66288,13886,478111,506128,14295,11368,41630,56448,45598,269109,843132,322139,821130,851122,354104,885102,670101,288109,88098,46996,144102,55682,12722,59432,389120,323109,501116,870105,05193,66985,231146,318117,462126,262143,337128,502133,800133,100143,500109,100105,700116,90097,100101,000130,200185,90043,00077,70039,10038,300
       Cash And Cash Equivalents 
27,700
21,800
58,600
24,900
19,900
59,500
22,900
29,200
34,900
20,900
12,500
2,300
11,800
15,100
13,007
13,566
15,419
21,100
39,493
8,692
19,279
34,194
49,561
31,028
35,465
4,681
8,459
3,976
6,652
13,944
11,643
17,331
6,718
5,165
5,958
16,516
22,434
23,172
13,113
70,997
59,560
10,626
7,673
37,727
77,112
112,736
96,493
69,267
69,333
79,324
109,568
12,220
131,328
69,749
109,786
117,304
6,790
231,600
20,678
111,870
217,252
24,030
37,174
24,014
20,293
19,253
17,892
31,017
11,144
12,875
10,423
10,920
3,544
7,509
5,536
2,051
27,220
85,436
13,526
7,667
22,945
68,900
259,777
96,960
64,983
15,490
12,309
8,769
9,920
14,238
20,217
95,410
40,667
20,903
7,154
13,075
30,497
6,938
8,108
8,763
8,302
10,244
14,135
8,018
12,420
12,236
15,848
13,273
14,392
14,260
33,857
18,268
18,26833,85714,26014,39213,27315,84812,23612,4208,01814,13510,2448,3028,7638,1086,93830,49713,0757,15420,90340,66795,41020,21714,2389,9208,76912,30915,49064,98396,960259,77768,90022,9457,66713,52685,43627,2202,0515,5367,5093,54410,92010,42312,87511,14431,01717,89219,25320,29324,01437,17424,030217,252111,87020,678231,6006,790117,304109,78669,749131,32812,220109,56879,32469,33369,26796,493112,73677,11237,7277,67310,62659,56070,99713,11323,17222,43416,5165,9585,1656,71817,33111,64313,9446,6523,9768,4594,68135,46531,02849,56134,19419,2798,69239,49321,10015,41913,56613,00715,10011,8002,30012,50020,90034,90029,20022,90059,50019,90024,90058,60021,80027,700
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
33,100
32,800
33,200
32,848
33,902
33,942
33,911
1,568
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,902
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000003,9020000000000000000000001,56833,91133,94233,90232,84833,20032,80033,10000000000000
       Net Receivables 
7,400
17,400
19,100
14,100
22,200
70,700
78,100
60,400
82,000
84,800
96,600
79,300
88,500
85,500
82,647
51,257
76,901
62,451
70,028
76,539
74,390
70,857
67,309
78,473
84,858
27,708
6,459
7,268
7,842
6,827
7,451
9,276
11,034
8,851
10,470
29,341
14,862
14,257
15,659
18,606
19,491
17,549
8,588
9,761
9,916
9,197
9,665
11,877
12,863
9,660
8,243
8,881
10,970
9,652
11,846
3,445
5,075
5,373
21,958
13,618
13,780
22,262
23,385
73,106
22,683
27,488
31,292
28,476
33,168
24,183
22,374
16,565
12,122
9,290
11,603
10,258
13,056
17,148
19,280
17,786
15,693
13,824
12,800
14,826
13,062
17,357
15,647
20,005
21,458
18,359
15,446
13,834
13,434
14,392
6,855
6,631
3,870
3,646
2,798
9,937
8,431
9,260
8,871
12,265
13,600
11,363
11,351
77
5,196
52,291
31,884
29,733
29,73331,88452,2915,1967711,35111,36313,60012,2658,8719,2608,4319,9372,7983,6463,8706,6316,85514,39213,43413,83415,44618,35921,45820,00515,64717,35713,06214,82612,80013,82415,69317,78619,28017,14813,05610,25811,6039,29012,12216,56522,37424,18333,16828,47631,29227,48822,68373,10623,38522,26213,78013,61821,9585,3735,0753,44511,8469,65210,9708,8818,2439,66012,86311,8779,6659,1979,9169,7618,58817,54919,49118,60615,65914,25714,86229,34110,4708,85111,0349,2767,4516,8277,8427,2686,45927,70884,85878,47367,30970,85774,39076,53970,02862,45176,90151,25782,64785,50088,50079,30096,60084,80082,00060,40078,10070,70022,20014,10019,10017,4007,400
       Other Current Assets 
3,200
-100
0
4,000
143,800
0
0
7,500
0
0
0
0
0
0
0
10,584
0
0
0
0
0
0
0
0
0
0
7,676
70,883
88,062
75,373
79,375
83,273
83,536
88,654
88,457
11,212
93,555
102,392
103,550
20,240
15,316
20,280
14,303
20,928
8,085
6,209
5,348
5,443
5,942
4,678
4,712
17,718
4,796
5,331
6,210
3,333
9,293
6,854
11,741
19,697
19,864
20,308
15,612
31,261
22,449
35,233
30,934
25,371
26,115
13,994
15,140
11,561
35,982
45,549
106,859
53,966
141,819
46,891
67,496
406,209
345,783
1,623,221
193,612
60,419
65,247
51,455
102,909
6,248
7,609
364,536
4,536
4,926
5,119
4,787
17,746
5,963
5,250
5,799
5,538
6,073
5,965
6,438
4,979
139,806
5,922
5,886
4,806
10,271
5,554
-52,291
392
106,485
106,485392-52,2915,55410,2714,8065,8865,922139,8064,9796,4385,9656,0735,5385,7995,2505,96317,7464,7875,1194,9264,536364,5367,6096,248102,90951,45565,24760,419193,6121,623,221345,783406,20967,49646,891141,81953,966106,85945,54935,98211,56115,14013,99426,11525,37130,93435,23322,44931,26115,61220,30819,86419,69711,7416,8549,2933,3336,2105,3314,79617,7184,7124,6785,9425,4435,3486,2098,08520,92814,30320,28015,31620,240103,550102,39293,55511,21288,45788,65483,53683,27379,37575,37388,06270,8837,676000000000010,58400000007,50000143,8004,0000-1003,200
   > Long-term Assets 
64,300
75,200
112,300
173,400
220,900
894,400
941,900
978,100
929,400
941,000
922,600
969,100
984,900
979,700
980,830
964,625
991,340
978,363
952,823
1,032,940
1,042,827
1,033,448
1,032,561
1,026,921
1,009,931
831,121
847,038
915,050
1,061,395
1,151,524
1,138,597
1,089,912
1,130,698
1,289,204
1,335,749
1,385,359
1,407,338
1,788,124
1,850,187
2,018,077
2,314,392
2,573,967
1,059,296
1,088,025
1,176,616
1,231,702
1,234,763
1,229,692
1,220,979
1,200,060
1,205,011
1,296,423
1,544,760
1,750,098
1,901,409
2,175,492
2,966,936
3,047,346
4,085,211
4,328,989
6,022,248
6,475,317
6,438,353
6,224,607
6,404,158
6,825,585
7,010,561
7,040,079
7,046,791
7,029,433
7,005,943
6,990,705
6,982,495
6,960,826
6,816,567
6,696,599
6,403,814
5,775,985
5,595,091
5,054,854
4,741,821
3,101,302
3,081,372
3,149,778
3,124,032
3,148,278
3,025,724
3,087,909
3,118,166
2,792,276
2,870,516
2,797,512
2,823,688
2,848,555
2,838,387
2,863,211
2,874,659
2,907,517
2,999,794
3,040,787
3,104,910
3,116,361
3,119,922
2,906,803
2,902,660
2,672,010
2,667,121
2,644,709
2,641,793
14,394
2,557,709
2,430,441
2,430,4412,557,70914,3942,641,7932,644,7092,667,1212,672,0102,902,6602,906,8033,119,9223,116,3613,104,9103,040,7872,999,7942,907,5172,874,6592,863,2112,838,3872,848,5552,823,6882,797,5122,870,5162,792,2763,118,1663,087,9093,025,7243,148,2783,124,0323,149,7783,081,3723,101,3024,741,8215,054,8545,595,0915,775,9856,403,8146,696,5996,816,5676,960,8266,982,4956,990,7057,005,9437,029,4337,046,7917,040,0797,010,5616,825,5856,404,1586,224,6076,438,3536,475,3176,022,2484,328,9894,085,2113,047,3462,966,9362,175,4921,901,4091,750,0981,544,7601,296,4231,205,0111,200,0601,220,9791,229,6921,234,7631,231,7021,176,6161,088,0251,059,2962,573,9672,314,3922,018,0771,850,1871,788,1241,407,3381,385,3591,335,7491,289,2041,130,6981,089,9121,138,5971,151,5241,061,395915,050847,038831,1211,009,9311,026,9211,032,5611,033,4481,042,8271,032,940952,823978,363991,340964,625980,830979,700984,900969,100922,600941,000929,400978,100941,900894,400220,900173,400112,30075,20064,300
       Property Plant Equipment 
63,500
73,600
107,200
169,300
214,300
853,400
905,700
931,600
904,000
908,700
890,200
947,900
984,900
979,700
980,830
950,074
876,919
978,363
952,823
1,032,940
1,042,827
1,033,448
1,032,561
1,026,921
1,009,931
831,121
810,918
915,050
1,061,395
1,071,212
1,062,962
1,057,231
1,095,770
1,244,097
1,282,168
1,328,395
1,349,576
1,704,006
1,765,934
1,858,206
2,125,544
2,370,584
962,209
1,004,198
1,085,192
1,140,319
1,145,136
1,137,107
1,133,681
1,111,649
1,118,264
1,181,058
1,411,150
1,594,339
1,734,125
1,955,980
2,815,185
2,017
2,044
4,156,869
2,906
2,945
2,949
3,022
3,644
6,275
6,590
6,709
6,891
6,789
6,478
6,398
6,192
6,139
5,973
6,190
5,657,916
5,509,543
5,332,602
6,783
4,510,440
2,873,408
2,855,210
5,500
2,857,160
2,838,389
2,713,591
3,767
2,782,431
2,443,590
2,506,526
2,385
2,426,507
2,451,584
2,445,877
1,606
2,460,748
2,470,809
2,540,882
712
2,583,683
2,590,295
2,584,190
281
2,373,253
2,350,357
155
121
99
1
1
0
011991211552,350,3572,373,2532812,584,1902,590,2952,583,6837122,540,8822,470,8092,460,7481,6062,445,8772,451,5842,426,5072,3852,506,5262,443,5902,782,4313,7672,713,5912,838,3892,857,1605,5002,855,2102,873,4084,510,4406,7835,332,6025,509,5435,657,9166,1905,9736,1396,1926,3986,4786,7896,8916,7096,5906,2753,6443,0222,9492,9452,9064,156,8692,0442,0172,815,1851,955,9801,734,1251,594,3391,411,1501,181,0581,118,2641,111,6491,133,6811,137,1071,145,1361,140,3191,085,1921,004,198962,2092,370,5842,125,5441,858,2061,765,9341,704,0061,349,5761,328,3951,282,1681,244,0971,095,7701,057,2311,062,9621,071,2121,061,395915,050810,918831,1211,009,9311,026,9211,032,5611,033,4481,042,8271,032,940952,823978,363876,919950,074980,830979,700984,900947,900890,200908,700904,000931,600905,700853,400214,300169,300107,20073,60063,500
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,047
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61,158
61,541
53,054
52,371
52,371
52,371
52,371
52,371
52,371
52,192
52,086
52,086
52,041
52,041
51,656
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000051,65652,04152,04152,08652,08652,19252,37152,37152,37152,37152,37152,37153,05461,54161,15800000000000000000000000000000000000000003,0470000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150,278
141,344
188,680
192,664
220,796
242,102
0
0
0
0
0
0
0
0
342,476
339,230
351,404
359,972
383,857
406,059
431,640
467,438
471,505
479,557
479,626
471,171
257,494
255,160
256,875
255,846
0
254,353
255,058
255,058254,3530255,846256,875255,160257,494471,171479,626479,557471,505467,438431,640406,059383,857359,972351,404339,230342,47600000000242,102220,796192,664188,680141,344150,2780000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,047
0
0
0
0
0
0
0
0
13,314
25,181
27,536
25,185
28,698
36,743
45,992
48,854
49,441
75,294
75,516
86,416
98,188
120,184
52,543
52,394
55,745
55,731
51,003
41,066
36,862
36,941
39,152
54,713
82,415
89,712
102,176
143,845
0
0
0
0
78,252
15,962
13,497
11,883
11,525
11,190
10,867
10,545
10,222
9,899
9,576
9,253
8,930
8,607
8,284
7,962
0
0
0
6,671
0
0
0
1,862
0
0
0
1,416
0
0
0
840
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000008400001,4160001,8620006,6710007,9628,2848,6078,9309,2539,5769,89910,22210,54510,86711,19011,52511,88313,49715,96278,2520000143,845102,17689,71282,41554,71339,15236,94136,86241,06651,00355,73155,74552,39452,543120,18498,18886,41675,51675,29449,44148,85445,99236,74328,69825,18527,53625,18113,314000000003,0470000000000000000000
       Long-term Assets Other 
300
1,600
5,100
500
6,600
41,000
36,200
22,700
25,400
32,300
32,400
0
0
0
0
0
114,421
0
0
0
0
0
0
0
0
0
36,120
0
0
46,746
43,732
2,384
224
78
79
0
0
0
0
73,455
75,264
76,421
44,991
31,433
34,224
34,476
35,334
42,616
40,815
45,456
44,886
18,218
0
66,047
65,108
0
11,814
2,936,186
3,962,114
27,524
159,069
144,845
623,907
2,165
3,034
3,283
3,071
2,617
2,913
3,042
3,303
3,559
3,880
4,102
3,538
1,458
50,426
49,560
48,079
1,357
43,210
39,214
33,498
1,082
29,693
63,139
60,026
1,247
62,097
57,887
55,379
4,764
52,980
54,495
53,280
2,510,201
53,939
52,851
52,853
2,608,435
53,789
54,561
56,175
2,426,896
58,236
64,159
2,411,806
2,387,713
2,381,837
14,393
2,303,355
2,175,062
2,175,0622,303,35514,3932,381,8372,387,7132,411,80664,15958,2362,426,89656,17554,56153,7892,608,43552,85352,85153,9392,510,20153,28054,49552,9804,76455,37957,88762,0971,24760,02663,13929,6931,08233,49839,21443,2101,35748,07949,56050,4261,4583,5384,1023,8803,5593,3033,0422,9132,6173,0713,2833,0342,165623,907144,845159,06927,5243,962,1142,936,18611,814065,10866,047018,21844,88645,45640,81542,61635,33434,47634,22431,43344,99176,42175,26473,455000079782242,38443,73246,7460036,120000000000114,4210000032,40032,30025,40022,70036,20041,0006,6005005,1001,600300
> Total Liabilities 
36,300
47,700
58,700
80,500
122,600
516,600
527,600
570,100
541,200
553,400
535,000
619,800
653,000
648,700
642,747
643,528
647,002
627,917
614,443
655,997
675,260
679,385
685,357
699,311
691,848
529,783
534,738
611,222
675,016
777,781
768,958
732,991
768,779
930,990
984,072
988,995
1,021,488
1,244,472
1,267,515
1,239,809
1,344,695
1,586,020
700,779
748,301
867,108
961,331
959,407
951,544
951,058
951,358
921,904
936,090
1,085,637
1,129,432
1,199,763
1,394,023
1,625,784
1,702,629
2,354,040
2,349,233
3,451,048
3,367,221
3,288,485
3,056,589
3,067,623
3,184,623
3,324,752
3,401,805
3,385,563
3,344,777
3,221,517
3,252,234
3,254,647
3,397,400
3,346,646
3,281,060
3,242,523
3,328,842
3,109,940
3,114,751
2,821,635
2,609,681
1,840,965
1,586,360
1,595,201
1,788,471
1,690,658
1,626,189
1,673,150
1,691,716
1,480,688
1,433,421
1,353,988
1,326,114
1,330,703
1,389,877
1,419,190
1,418,068
1,448,195
1,517,232
1,568,130
1,528,108
1,523,303
1,534,718
1,427,415
1,455,084
1,446,662
1,468,019
1,460,519
1,475,556
1,522,612
1,504,404
1,504,4041,522,6121,475,5561,460,5191,468,0191,446,6621,455,0841,427,4151,534,7181,523,3031,528,1081,568,1301,517,2321,448,1951,418,0681,419,1901,389,8771,330,7031,326,1141,353,9881,433,4211,480,6881,691,7161,673,1501,626,1891,690,6581,788,4711,595,2011,586,3601,840,9652,609,6812,821,6353,114,7513,109,9403,328,8423,242,5233,281,0603,346,6463,397,4003,254,6473,252,2343,221,5173,344,7773,385,5633,401,8053,324,7523,184,6233,067,6233,056,5893,288,4853,367,2213,451,0482,349,2332,354,0401,702,6291,625,7841,394,0231,199,7631,129,4321,085,637936,090921,904951,358951,058951,544959,407961,331867,108748,301700,7791,586,0201,344,6951,239,8091,267,5151,244,4721,021,488988,995984,072930,990768,779732,991768,958777,781675,016611,222534,738529,783691,848699,311685,357679,385675,260655,997614,443627,917647,002643,528642,747648,700653,000619,800535,000553,400541,200570,100527,600516,600122,60080,50058,70047,70036,300
   > Total Current Liabilities 
5,700
8,200
17,700
33,400
28,400
60,000
61,700
142,200
66,800
66,000
66,700
156,900
51,100
51,300
54,774
56,766
51,880
44,056
44,374
97,933
100,617
110,316
109,024
117,936
120,160
24,191
28,995
611,222
675,016
737,075
41,959
40,568
32,203
35,967
36,902
33,837
34,470
47,492
47,091
52,664
55,380
81,163
28,148
30,953
30,836
24,123
22,698
22,354
27,576
25,653
27,912
27,059
34,984
1,081,758
47,905
49,423
145,193
93,514
131,408
242,310
559,357
558,741
319,081
412,309
431,996
310,263
385,294
372,777
347,844
317,430
437,234
463,377
485,769
570,271
833,132
747,126
672,891
662,504
522,241
650,313
346,375
1,161,428
473,492
280,638
286,884
106,654
215,529
166,050
271,354
436,856
256,101
260,989
101,844
173,146
182,404
181,387
388,849
278,198
349,453
146,128
147,124
187,222
148,765
321,647
276,680
306,974
136,010
134,066
403,338
326,214
693,515
521,220
521,220693,515326,214403,338134,066136,010306,974276,680321,647148,765187,222147,124146,128349,453278,198388,849181,387182,404173,146101,844260,989256,101436,856271,354166,050215,529106,654286,884280,638473,4921,161,428346,375650,313522,241662,504672,891747,126833,132570,271485,769463,377437,234317,430347,844372,777385,294310,263431,996412,309319,081558,741559,357242,310131,40893,514145,19349,42347,9051,081,75834,98427,05927,91225,65327,57622,35422,69824,12330,83630,95328,14881,16355,38052,66447,09147,49234,47033,83736,90235,96732,20340,56841,959737,075675,016611,22228,99524,191120,160117,936109,024110,316100,61797,93344,37444,05651,88056,76654,77451,30051,100156,90066,70066,00066,800142,20061,70060,00028,40033,40017,7008,2005,700
       Short-term Debt 
900
0
100
6,200
0
0
0
79,300
0
0
0
93,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
582,492
639,196
704,433
6,332
5,984
2,990
0
0
0
0
0
0
11,963
0
31,330
0
0
0
0
0
0
0
0
0
0
0
1,044,077
0
69,546
88,991
43,579
56,586
166,979
455,925
459,206
231,191
308,089
340,857
209,448
282,018
264,535
245,460
220,744
340,585
365,855
394,464
475,142
687,449
609,644
510,778
534,415
399,156
328,260
132,805
304,922
250,644
206,961
167,484
27,480
90,649
91,567
187,677
183,518
180,827
182,511
33,063
99,867
121,932
119,381
326,782
212,889
283,571
76,539
79,203
127,315
87,926
266,225
220,932
250,222
85,633
85,371
309,411
326,214
576,232
351,538
351,538576,232326,214309,41185,37185,633250,222220,932266,22587,926127,31579,20376,539283,571212,889326,782119,381121,93299,86733,063182,511180,827183,518187,67791,56790,64927,480167,484206,961250,644304,922132,805328,260399,156534,415510,778609,644687,449475,142394,464365,855340,585220,744245,460264,535282,018209,448340,857308,089231,191459,206455,925166,97956,58643,57988,99169,54601,044,0770000000000031,330011,9630000002,9905,9846,332704,433639,196582,49200000000000000093,30000079,3000006,2001000900
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,971,914
1,855,696
1,611,653
1,471,721
1,367,650
1,324,392
0
0
0
0
0
0
0
0
99,867
121,932
119,381
326,782
212,889
283,571
76,539
79,203
127,315
87,926
265,967
220,932
250,222
85,633
85,371
309,411
0
576,232
351,538
351,538576,2320309,41185,37185,633250,222220,932265,96787,926127,31579,20376,539283,571212,889326,782119,381121,93299,867000000001,324,3921,367,6501,471,7211,611,6531,855,6961,971,9140000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
4,800
8,200
17,600
27,200
28,400
60,000
61,700
26,600
66,800
66,000
66,700
63,600
51,100
51,300
54,774
33,038
51,880
44,056
44,374
51,908
50,834
57,230
52,136
61,729
60,696
16,191
21,028
17,393
23,563
2,142
29,976
24,628
2,008
2,556
2,889
2,074
32,719
43,305
43,122
1,664
4,473
4,343
3,374
24,389
704
1,147
853
18,772
23,775
21,843
23,387
22,525
1,667
1,482
39,561
30,041
46,848
6,307
63,470
6,451
87,620
81,752
69,942
6,571
7,777
5,329
2,910
10,215
5,136
2,337
1,625
3,013
1,800
6,335
8,499
3,460
100,177
122,106
120,697
1,313
124,513
145,801
138,208
3,847
79,400
79,174
74,183
4,042
83,677
81,022
75,274
9,169
68,781
73,279
60,472
5,571
0
0
65,882
6,119
67,921
59,907
60,839
5,150
0
0
0
4,113
2,441
0
4,053
3,655
3,6554,05302,4414,1130005,15060,83959,90767,9216,11965,882005,57160,47273,27968,7819,16975,27481,02283,6774,04274,18379,17479,4003,847138,208145,801124,5131,313120,697122,106100,1773,4608,4996,3351,8003,0131,6252,3375,13610,2152,9105,3297,7776,57169,94281,75287,6206,45163,4706,30746,84830,04139,5611,4821,66722,52523,38721,84323,77518,7728531,14770424,3893,3744,3434,4731,66443,12243,30532,7192,0742,8892,5562,00824,62829,9762,14223,56317,39321,02816,19160,69661,72952,13657,23050,83451,90844,37444,05651,88033,03854,77451,30051,10063,60066,70066,00066,80026,60061,70060,00028,40027,20017,6008,2004,800
       Other Current Liabilities 
0
0
0
0
0
0
0
36,300
0
0
0
0
0
0
0
23,728
0
0
0
46,025
49,783
53,086
56,888
56,207
59,464
8,000
7,967
11,337
4,470
29,339
5,651
-625
27,205
33,411
34,013
29,438
1,751
4,187
3,969
-10,135
50,907
45,490
24,774
1,951
30,132
22,976
21,845
3,582
3,801
3,810
4,525
4,534
33,317
36,199
8,344
-50,164
9,354
43,628
11,352
66,504
15,812
17,783
17,948
90,087
79,751
87,356
94,570
82,742
86,257
85,043
88,158
83,019
76,748
73,388
125,343
118,225
61,936
5,983
2,388
304,346
89,057
710,705
84,640
61,502
40,000
0
50,697
66,087
0
172,316
75,274
65,345
68,781
73,279
60,472
54,143
62,067
65,309
65,882
61,487
67,921
59,907
148,765
47,614
55,748
56,752
50,377
43,015
89,292
-326,214
108,953
162,605
162,605108,953-326,21489,29243,01550,37756,75255,74847,614148,76559,90767,92161,48765,88265,30962,06754,14360,47273,27968,78165,34575,274172,316066,08750,697040,00061,50284,640710,70589,057304,3462,3885,98361,936118,225125,34373,38876,74883,01988,15885,04386,25782,74294,57087,35679,75190,08717,94817,78315,81266,50411,35243,6289,354-50,1648,34436,19933,3174,5344,5253,8103,8013,58221,84522,97630,1321,95124,77445,49050,907-10,1353,9694,1871,75129,43834,01333,41127,205-6255,65129,3394,47011,3377,9678,00059,46456,20756,88853,08649,78346,02500023,728000000036,3000000000
   > Long-term Liabilities 
30,600
39,500
41,000
47,100
94,200
456,600
465,900
427,900
474,400
487,400
468,300
462,900
601,900
597,400
587,973
586,762
595,122
583,861
570,069
558,064
574,643
569,069
576,333
581,375
571,688
505,592
505,743
0
0
40,706
726,999
692,423
736,576
895,023
947,170
955,158
987,018
1,196,980
1,220,424
1,187,145
1,289,315
1,504,857
672,631
717,348
836,272
937,208
936,709
929,190
923,482
925,705
893,992
909,031
1,050,653
47,674
1,151,858
1,344,600
1,480,591
1,609,115
2,222,632
2,106,923
2,891,691
2,808,480
2,969,404
2,644,280
2,635,627
2,874,360
2,939,458
3,029,028
3,037,719
3,027,347
2,784,283
2,788,857
2,768,878
2,827,129
2,513,514
2,533,934
2,569,632
2,666,338
2,587,699
2,464,438
2,475,260
1,448,253
1,367,473
1,305,722
1,308,317
1,681,817
1,475,129
1,460,139
1,401,796
1,254,860
1,224,587
1,172,432
1,252,144
1,152,968
1,148,299
1,208,490
1,030,341
1,139,870
1,098,742
1,371,104
1,421,006
1,340,886
1,374,538
1,213,071
1,150,735
1,148,110
1,310,652
1,333,953
1,057,181
705,422
829,097
983,184
983,184829,097705,4221,057,1811,333,9531,310,6521,148,1101,150,7351,213,0711,374,5381,340,8861,421,0061,371,1041,098,7421,139,8701,030,3411,208,4901,148,2991,152,9681,252,1441,172,4321,224,5871,254,8601,401,7961,460,1391,475,1291,681,8171,308,3171,305,7221,367,4731,448,2532,475,2602,464,4382,587,6992,666,3382,569,6322,533,9342,513,5142,827,1292,768,8782,788,8572,784,2833,027,3473,037,7193,029,0282,939,4582,874,3602,635,6272,644,2802,969,4042,808,4802,891,6912,106,9232,222,6321,609,1151,480,5911,344,6001,151,85847,6741,050,653909,031893,992925,705923,482929,190936,709937,208836,272717,348672,6311,504,8571,289,3151,187,1451,220,4241,196,980987,018955,158947,170895,023736,576692,423726,99940,70600505,743505,592571,688581,375576,333569,069574,643558,064570,069583,861595,122586,762587,973597,400601,900462,900468,300487,400474,400427,900465,900456,60094,20047,10041,00039,50030,600
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,960
0
0
0
24,736
0
0
0
30,151
0
10,773
13,254
12,292
0
30,537
34,050
23,929
20,985
25,446
29,544
31,190
30,276
61,396
58,119
62,088
83,375
95,113
79,648
61,190
63,546
66,469
63,106
59,100
57,841
61,547
63,268
66,034
68,045
68,165
71,142
80,693
27,530
28,211
24,344
34,265
105,611
101,702
291,453
47,008
41,131
35,575
35,186
35,209
34,660
33,786
32,659
30,993
28,878
28,416
63,519
41,121
27,131
25,713
24,245
180,132
86,278
141,522
146,396
145,033
151,409
20,341
61,541
0
0
0
194,007
200,368
154,277
137,664
123,791
129,565
141,450
153,025
153,425
160,262
184,583
133,333
114,392
102,198
0
89,094
0
0
0
0
0
0
00000089,0940102,198114,392133,333184,583160,262153,425153,025141,450129,565123,791137,664154,277200,368194,00700061,54120,341151,409145,033146,396141,52286,278180,13224,24525,71327,13141,12163,51928,41628,87830,99332,65933,78634,66035,20935,18635,57541,13147,008291,453101,702105,61134,26524,34428,21127,53080,69371,14268,16568,04566,03463,26861,54757,84159,10063,10666,46963,54661,19079,64895,11383,37562,08858,11961,39630,27631,19029,54425,44620,98523,92934,05030,537012,29213,25410,773030,15100024,73600028,960000000000000000
> Total Stockholder Equity
66,300
66,600
131,300
135,900
284,200
508,000
515,300
505,100
505,100
493,300
496,700
492,800
465,000
464,800
466,585
464,434
470,600
467,908
484,698
462,174
461,236
459,114
464,074
437,111
438,406
333,727
334,894
385,955
488,935
469,887
468,108
318,545
314,135
310,767
309,113
371,742
372,142
683,473
714,994
888,111
1,067,966
1,036,402
389,081
408,140
404,621
398,513
386,862
364,626
358,059
342,364
405,630
399,152
606,217
705,398
829,488
922,801
1,362,310
1,588,544
1,785,548
2,117,234
2,822,096
3,174,696
3,226,039
3,296,399
3,401,960
3,722,936
3,765,927
3,723,138
3,731,655
3,735,708
3,832,363
3,777,517
3,779,496
3,625,774
3,593,919
3,481,814
3,343,386
2,596,618
2,585,453
2,371,765
2,304,607
2,197,566
1,706,596
1,735,623
1,672,123
1,444,109
1,465,931
1,496,742
1,484,003
1,497,693
1,430,027
1,478,261
1,528,920
1,562,523
1,539,439
1,499,003
1,495,086
1,505,832
1,568,043
1,548,328
1,559,478
1,614,195
1,624,604
1,532,174
1,507,187
1,246,411
1,252,464
1,200,311
1,206,416
1,181,020
1,101,230
1,080,523
1,080,5231,101,2301,181,0201,206,4161,200,3111,252,4641,246,4111,507,1871,532,1741,624,6041,614,1951,559,4781,548,3281,568,0431,505,8321,495,0861,499,0031,539,4391,562,5231,528,9201,478,2611,430,0271,497,6931,484,0031,496,7421,465,9311,444,1091,672,1231,735,6231,706,5962,197,5662,304,6072,371,7652,585,4532,596,6183,343,3863,481,8143,593,9193,625,7743,779,4963,777,5173,832,3633,735,7083,731,6553,723,1383,765,9273,722,9363,401,9603,296,3993,226,0393,174,6962,822,0962,117,2341,785,5481,588,5441,362,310922,801829,488705,398606,217399,152405,630342,364358,059364,626386,862398,513404,621408,140389,0811,036,4021,067,966888,111714,994683,473372,142371,742309,113310,767314,135318,545468,108469,887488,935385,955334,894333,727438,406437,111464,074459,114461,236462,174484,698467,908470,600464,434466,585464,800465,000492,800496,700493,300505,100505,100515,300508,000284,200135,900131,30066,60066,300
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
283,776
270,248
263,101
257,493
239,565
243,312
233,222
201,795
199,100
205,277
192,843
175,521
188,155
0
0
299,886
0
0
0
297,244
296,601
294,849
316,967
383,086
389,674
747,330
788,689
915,280
1,092,198
1,218,854
548,302
546,654
536,149
542,185
518,619
440,576
425,952
462,713
567,001
577,264
805,256
873,523
829,488
1,187,267
1,299,213
1,437,545
1,524,166
1,711,565
2,442,421
2,745,206
2,806,614
2,829,662
2,840,520
3,072,326
3,083,581
3,039,189
3,054,835
3,072,829
3,174,034
3,171,794
3,170,860
3,167,351
3,167,332
3,168,915
3,180,538
3,181,643
3,182,151
3,108,424
3,080,563
2,977,305
2,509,652
2,462,611
2,382,947
2,144,286
2,140,531
2,124,760
2,117,583
2,101,520
2,049,116
2,049,272
2,039,909
2,032,675
1,984,722
1,943,738
1,944,482
1,944,513
1,922,168
1,883,653
1,857,974
1,857,986
1,845,928
1,842,010
1,824,979
1,837,169
1,837,122
1,837,138
1,837,394
1,837,445
1,837,405
1,837,446
1,837,4461,837,4051,837,4451,837,3941,837,1381,837,1221,837,1691,824,9791,842,0101,845,9281,857,9861,857,9741,883,6531,922,1681,944,5131,944,4821,943,7381,984,7222,032,6752,039,9092,049,2722,049,1162,101,5202,117,5832,124,7602,140,5312,144,2862,382,9472,462,6112,509,6522,977,3053,080,5633,108,4243,182,1513,181,6433,180,5383,168,9153,167,3323,167,3513,170,8603,171,7943,174,0343,072,8293,054,8353,039,1893,083,5813,072,3262,840,5202,829,6622,806,6142,745,2062,442,4211,711,5651,524,1661,437,5451,299,2131,187,267829,488873,523805,256577,264567,001462,713425,952440,576518,619542,185536,149546,654548,3021,218,8541,092,198915,280788,689747,330389,674383,086316,967294,849296,601297,244000299,88600188,155175,521192,843205,277199,100201,795233,222243,312239,565257,493263,101270,248283,776000000000000
   Retained Earnings 
1,500
4,900
5,700
7,000
12,000
20,000
26,200
27,100
30,600
36,700
40,100
40,500
2,600
20,200
22,206
27,793
25,523
29,244
55,331
60,862
61,905
68,283
73,564
67,843
73,213
0
0
0
17,498
-40,099
-46,422
-35,914
-41,515
-47,428
-54,671
-69,836
-78,027
-145,885
0
-173,898
-190,314
-245,307
-915,155
-136,710
-139,427
-148,979
-159,250
-166,192
-173,888
-190,102
0
-201,521
-211,440
834,449
0
0
101,814
150,999
185,755
373,553
400,940
383,209
420,386
467,034
561,716
648,181
681,267
682,265
674,129
661,711
655,453
601,495
602,100
451,946
416,795
301,324
153,132
-594,701
-606,897
-747,840
-786,812
-789,468
-811,045
-728,934
-713,964
-704,452
-678,104
-634,513
-639,330
-607,503
-623,937
-574,801
-523,984
-480,233
-454,457
-451,665
-454,180
-441,382
-362,234
-338,593
-298,149
-243,984
-227,635
-321,769
-331,789
-596,982
-591,582
-642,162
-635,735
-661,759
-741,601
-764,786
-764,786-741,601-661,759-635,735-642,162-591,582-596,982-331,789-321,769-227,635-243,984-298,149-338,593-362,234-441,382-454,180-451,665-454,457-480,233-523,984-574,801-623,937-607,503-639,330-634,513-678,104-704,452-713,964-728,934-811,045-789,468-786,812-747,840-606,897-594,701153,132301,324416,795451,946602,100601,495655,453661,711674,129682,265681,267648,181561,716467,034420,386383,209400,940373,553185,755150,999101,81400834,449-211,440-201,5210-190,102-173,888-166,192-159,250-148,979-139,427-136,710-915,155-245,307-190,314-173,8980-145,885-78,027-69,836-54,671-47,428-41,515-35,914-46,422-40,09917,49800073,21367,84373,56468,28361,90560,86255,33129,24425,52327,79322,20620,2002,60040,50040,10036,70030,60027,10026,20020,00012,0007,0005,7004,9001,500
   Accumulated Other Comprehensive Income 
200
200
200
0
0
2,800
5,700
14,800
15,700
9,000
27,700
31,300
34,400
44,500
47,202
52,487
0
0
62,672
80,055
81,150
79,590
84,488
93,226
88,962
0
0
0
-34,489
-2,026
-3,284
-3,126
-3,030
-3,143
-4,944
-5,100
-5,087
-5,559
714,994
-5,116
-5,175
-5,888
-6,319
0
-6,094
-6,133
-5,958
-5,275
-5,178
-5,577
0
0
0
0
0
0
0
0
-734
-1,602
1,205
-113
-961
-297
-276
2,429
1,079
1,684
2,691
1,168
2,876
4,228
6,536
6,477
9,792
11,575
9,716
9,676
10,199
11,181
10,856
9,729
7,989
1,946
3,140
4,275
3,504
6,495
5,750
3,676
4,848
3,790
12,995
10,081
9,174
6,930
4,784
2,701
8,109
3,268
-347
193
6,311
11,933
13,997
6,224
6,924
5,335
4,757
5,334
5,426
7,863
7,8635,4265,3344,7575,3356,9246,22413,99711,9336,311193-3473,2688,1092,7014,7846,9309,17410,08112,9953,7904,8483,6765,7506,4953,5044,2753,1401,9467,9899,72910,85611,18110,1999,6769,71611,5759,7926,4776,5364,2282,8761,1682,6911,6841,0792,429-276-297-961-1131,205-1,602-73400000000-5,577-5,178-5,275-5,958-6,133-6,0940-6,319-5,888-5,175-5,116714,994-5,559-5,087-5,100-4,944-3,143-3,030-3,126-3,284-2,026-34,48900088,96293,22684,48879,59081,15080,05562,6720052,48747,20244,50034,40031,30027,7009,00015,70014,8005,7002,80000200200200
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
61,700
61,500
125,400
128,900
272,200
485,200
483,400
463,200
458,800
447,600
428,900
421,000
428,000
400,100
397,177
384,154
470,600
467,908
366,695
321,257
318,181
311,241
306,022
276,042
276,231
333,727
334,894
385,955
505,926
512,012
517,814
357,585
358,680
361,338
368,728
446,678
455,256
834,917
0
1,067,125
1,263,455
1,287,597
1,310,555
538,607
550,142
553,625
552,070
535,910
537,125
538,043
405,630
600,673
817,657
-129,051
0
922,801
1,260,496
0
1,600,527
1,745,283
2,419,951
2,791,600
2,805,653
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,320
8,154
9,729
7,989
1,946
3,140
0
0
0
0
0
4,848
3,790
12,995
10,081
9,174
6,930
4,784
2,701
8,109
3,268
0
193
6,311
11,933
0
6,224
0
0
0
0
0
0
0000006,224011,9336,31119303,2688,1092,7014,7846,9309,17410,08112,9953,7904,848000003,1401,9467,9899,7298,1548,32000000000000000002,805,6532,791,6002,419,9511,745,2831,600,52701,260,496922,8010-129,051817,657600,673405,630538,043537,125535,910552,070553,625550,142538,6071,310,5551,287,5971,263,4551,067,1250834,917455,256446,678368,728361,338358,680357,585517,814512,012505,926385,955334,894333,727276,231276,042306,022311,241318,181321,257366,695467,908470,600384,154397,177400,100428,000421,000428,900447,600458,800463,200483,400485,200272,200128,900125,40061,50061,700



6.4. Balance Sheets

Currency in CAD. All numbers in thousands.




6.5. Cash Flows

Currency in CAD. All numbers in thousands.




6.6. Income Statements

Currency in CAD. All numbers in thousands.


6.7. Latest Income Statement

Income Statement (annual), 2024-12-31. Currency in CAD. All numbers in thousands.

Gross Profit (+$)
totalRevenue196,114
Cost of Revenue-89,981
Gross Profit106,133106,133
 
Operating Income (+$)
Gross Profit106,133
Operating Expense-12,597
Operating Income93,53693,536
 
Operating Expense (+$)
Research Development-
Selling General Administrative12,476
Selling And Marketing Expenses-
Operating Expense12,59712,476
 
Net Interest Income (+$)
Interest Income1,565
Interest Expense-66,363
Other Finance Cost-1,523
Net Interest Income-66,321
 
Pretax Income (+$)
Operating Income93,536
Net Interest Income-66,321
Other Non-Operating Income Expenses-
Income Before Tax (EBT)-107,224294,296
EBIT - interestExpense = -107,224
-107,224
-38,571
Interest Expense66,363
Earnings Before Interest and Taxes (EBIT)-40,861-40,861
Earnings Before Interest and Taxes (EBITDA)-40,740
 
After tax Income (+$)
Income Before Tax-107,224
Tax Provision--2,290
Net Income From Continuing Ops-104,934-104,934
Net Income-104,934
Net Income Applicable To Common Shares-
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses102,578
Total Other Income/Expenses Net-200,76066,321
 

Technical Analysis of Dream Office Real Estate Investment Trust
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Dream Office Real Estate Investment Trust. The general trend of Dream Office Real Estate Investment Trust is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Dream Office Real Estate Investment Trust's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator StateBullish trend Bearish trend
Overbought to neutralBullish pullback=Bearish reversal
Upper to lower neutralBullish correction=Bearish continuation
Nuetral to oversoldOversold=Oversold
Oversold to neutralBullish reversal=Bearish correction
Lower to upper neutralBullish continuation=Bearish pullback
Nuetral to overboughtOverbought=Overbought

1. Dream Office Real Estate Investment Trust Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

SupportΒ is a price level at which demand for an asset is strong enough to prevent the price from falling further.
ResistanceΒ is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.


Score

Let's take a look at the Support & Resistance of Dream Office Real Estate Investment Trust.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

  • Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 11.65 < 11.70 < 11.70.

The bearish price targets are: 10.53 > 10.41 > 10.41.

Know someone who trades $DRETF? Share this with them.πŸ‘‡

Dream Office Real Estate Investment Trust Daily Support & Resistance Chart
3rd party ad coffee SUPPORTERis ad-free.

2. Trend Indicators

2.1 Moving Averages

Shows theΒ moving averageΒ of the selected period.

  • Moving averages are laggingΒ trend indicators.
  • There are many types of moving averages.
  • Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Dream Office Real Estate Investment Trust. The current mas is .

Directionalities and relatives.

Moving AverageAmount of candlesTrendPrice +/-vs. MA 50vs. MA 100vs. MA 200

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Dream Office Real Estate Investment Trust Daily Moving Averages Chart
2.2 Moving Average Convergence/Divergence (MACD)

Shows theΒ momentumΒ of theΒ selected period based on two moving averages.

  • MACD is aΒ lagging momentumΒ indicator.
  • Uses two moving averages.
  • Can show buy or sell signals based on momentum.
  • Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Moving Average Convergence/Divergence (MACD) ChartDream Office Real Estate Investment Trust Daily Moving Average Convergence/Divergence (MACD) Chart
2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.


Score

Let's take a look at the Directional Movement Index (DMI) of Dream Office Real Estate Investment Trust. The current adx is .

Dream Office Real Estate Investment Trust Daily Directional Movement Index (DMI) Chart
2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

  • Parabolic SAR (stop and reverse) is a lagging trend indicator.
  • ShowsΒ the current trend.
  • ShowsΒ potential entry signals.
  • ShowsΒ Β potential exit signals.
  • Can be used to placeΒ trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Parabolic SAR Chart
3rd party ad coffee SUPPORTERis ad-free.

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

  • Leading momentumΒ indicator, meaning the signals are instant.
  • RangesΒ between 0 and 100.
  • Above 70 is considered overbought.
  • Below 30 is considered oversold.
  • Above or below 50 can also be used to determine price trend or support and resistance.
  • RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
  • Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Relative Strength Index (RSI) ChartDream Office Real Estate Investment Trust Daily Relative Strength Index (RSI) Chart
3.2 Stochastic Oscillator

ComparesΒ a certain price to multiple prices ranging over time.

  • LeadingΒ momentumΒ indicator, meaning the signals are instant.
  • Used to determine overbought and oversold areas much like the RSI.
  • RangesΒ between 0 and 100.
  • Above 80 is considered overbought.
  • Below 20 is considered oversold.
  • Consists of two lines named K and D.
  • K compares the highest high and lowest low on the selected price range.
  • The D line is a moving average of the K line.
  • Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Stochastic Oscillator ChartDream Office Real Estate Investment Trust Daily Stochastic Oscillator Chart
3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

  • Lagging or leading Momentum indicator
  • When the CCI is above zero, the price is above the historical average
  • When the CCI is below zero,Β the price is below the historical average
  • Used for spotting trends
    • If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
    • If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Commodity Channel Index (CCI) ChartDream Office Real Estate Investment Trust Daily Commodity Channel Index (CCI) Chart
3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

  • Lagging momentum indicator
  • Ranges between +100 and -100
  • Considered overbought above +50
  • Considered oversold below -50
  • It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Chande Momentum Oscillator (CMO) ChartDream Office Real Estate Investment Trust Daily Chande Momentum Oscillator (CMO) Chart
3.5 Williams %R

Β Shows the current price relative to the highest high over the last 14 days.
Β 

  • Lagging momentum indicator
  • Ranging between 0 andΒ -100
  • Above -20 is considered overbought
  • Below -80 is considered oversold
  • Is prone to give false signals

Score

Let's take a look at the Williams %R of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Williams %R ChartDream Office Real Estate Investment Trust Daily Williams %R Chart
3rd party ad coffee SUPPORTERis ad-free.

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

  • Lagging volatility indicator
  • Uses 3 bands: one upper, one lower and one in the middle
  • Works best when the middle band reflects an intermediate trend (MA20).
  • When the price is moving closer to the upper band, the market might be overbought
  • When the price is moving closer to the lower band, the market might be oversoldΒ 

Score

Let's take a look at the Bollinger Bands of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Bollinger Bands Chart
4.2 Average True Range (ATR)
Measures market volatility
  • Leading volatility indicator
  • Can be used to determine stop-loss positions
  • Calculated by:
    • Current high minus the current low
    • Current high minus the previous close
    • Current low minus the previous close
  • The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Average True Range (ATR) ChartDream Office Real Estate Investment Trust Daily Average True Range (ATR) Chart
3rd party ad coffee SUPPORTERis ad-free.

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Β Measures market volatility

  • Leading momentum indicator
  • Calculation:
    • If the closing price is above the previous closing price: OBV = previous OBV + current volume
    • If the closing price is below the previous closing price: OBV = previous OBV - current volume
    • If the closing price is the same as the previous closing price than the OBV is the same.
  • Can be used to confirm price trends
  • Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily On-Balance Volume (OBV) ChartDream Office Real Estate Investment Trust Daily On-Balance Volume (OBV) Chart
5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

  • Lagging momentum indicator
  • Looks like RSI but uses volume as an extra metric (RSI only considers price)
  • Above 80 is considered overbought
  • Below 20 is considered oversold
  • Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Dream Office Real Estate Investment Trust.

Dream Office Real Estate Investment Trust Daily Money Flow Index (MFI) ChartDream Office Real Estate Investment Trust Daily Money Flow Index (MFI) Chart
3rd party ad coffee SUPPORTERis ad-free.

6. Summary

6.1. Notifications

TypeNotificationDate
PenkeCurrently no notifications for Dream Office Real Estate Investment Trust.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

DateIndicatorSignal
2024-11-26STOCH LONG EXITThe %K line crosses below the %D line.
2024-12-03MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2024-12-04MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-12-05STOCH SHORT EXITThe %K line crosses above the %D line.
2024-12-09MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
STOCH LONG EXITThe %K line crosses below the %D line.
2024-12-16SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2024-12-23WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2024-12-24STOCH LONG EXITThe %K line crosses below the %D line.
2024-12-26MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2024-12-31ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-01-03RSI LONG ENTRY SHORT CLOSE30 crossover to upside
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2025-01-07MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
2025-01-08STOCH LONG EXITThe %K line crosses below the %D line.
2025-01-16WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2025-01-21STOCH LONG EXITThe %K line crosses below the %D line.
2025-01-27MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-02-03CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-02-04DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
RSI LONG ENTRY SHORT CLOSE30 crossover to upside
CCI LONG ENTRY SHORT CLOSE100 crossover to upside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-02-06STOCH LONG EXITThe %K line crosses below the %D line.
2025-02-10SAR LONG ENTRY SHORT CLOSEThe price broke the SAR to the upside.
2025-02-18CCI LONG ENTRY SHORT CLOSE100 crossover to upside
BB SHORT ENTRY LONG CLOSEPrice closed above the lower band.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
2025-02-19RSI SHORT ENTRY LONG CLOSE70 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-03-07MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
2025-03-10WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-03-11DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
SAR SHORT ENTRY LONG CLOSEThe price broke the SAR to the downside
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-03-31MACD LONG ENTRY SHORT CLOSEThe MACD line crosses above the signal line.
DMI LONG ENTRY SHORT CLOSEThe +DI crossed the -DI to the upside. The trend is reversing to an up trend.
RSI LONG ENTRY SHORT CLOSE30 crossover to upside
CMO LONG ENTRY SHORT CLOSEZero line crossover to upside
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE80 crossover to upside
2025-04-02WILLR LONG ENTRY SHORT CLOSE-20 crossover to upside
2025-04-03MFI SHORT ENTRY LONG CLOSE80 crossover to downside
2025-04-04DMI SHORT ENTRY LONG CLOSEThe +DI crossed the -DI to the downside. The trend is reversing to a down trend.
STOCH LONG EXITThe %K line crosses below the %D line.
CMO SHORT ENTRY LONG CLOSEZero line crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-04-07MACD SHORT ENTRY LONG CLOSEThe MACD line crosses below the signal line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
BB LONG ENTRY SHORT CLOSEPrice closed below the lower band.
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-04-08ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
MFI SHORT ENTRY LONG CLOSE20 crossover to downside
2025-04-09RSI LONG ENTRY SHORT CLOSE30 crossover to upside
STOCH SHORT EXITThe %K line crosses above the %D line.
ATR LONG ENTRY SHORT CLOSEPrice closed above (close + ATR).
MFI LONG ENTRY SHORT CLOSE20 crossover to upside
2025-04-10STOCH LONG EXITThe %K line crosses below the %D line.
CCI SHORT ENTRY LONG CLOSE-100 crossover to downside
WILLR SHORT ENTRY LONG CLOSE-80 crossover to downside
ATR SHORT ENTRY LONG CLOSEPrice closed below (close - ATR).
2025-04-22MFI SHORT ENTRY LONG CLOSE20 crossover to downside

6.3. Candlestick Patterns

Dream Office Real Estate Investment Trust Daily Candlestick Chart
DateCandlestick Pattern

6.4. Technical Score

Let's check the technical score of Dream Office Real Estate Investment Trust based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose11.444
Total1/1 (100.0%)
Penke
Good job! You gained 25 XP and 0   0   10 . What's next:
  • Share my analysis of Dream Office Real Estate Investment Trust with someone you think should read this too:
  • Are you bullish or bearish on Dream Office Real Estate Investment Trust? Let me know what you think in the comments.
  • Do you want an email if I find something interesting about Dream Office Real Estate Investment Trust? Add an email alert using the form below.
  • Join the community if you want to keep your earnings and track your progress: Join the community
  • Is this analysis useful to you? Support me via But Me a Coffee. I'll analyze the stock market faster for you!

Get notifications about Dream Office Real Estate Investment Trust

I send you an email if I find something interesting about Dream Office Real Estate Investment Trust.


Comments

How you think about this?

Leave a comment

Stay informed about Dream Office Real Estate Investment Trust.

Receive notifications about Dream Office Real Estate Investment Trust in your mailbox!

3rd party ad coffee SUPPORTERis ad-free.