This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates https://www.annualreports.com/Company/canadian-national-railway-company
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Canadian National Railway TSX: CNR NYSE: CNI https://www.cn.ca/ Fiscal Yr: Dec 31
Year 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 12/31/27 Value Description #Y Item Total G
Accounting Rules US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP Accounting Rules
Split Date 12/02/13 unaudited
Split 2 Split
$17,179 <-12 mths 0.78%
Revenue* $9,920 $10,575 $12,134 $12,611 $12,037 $13,041 $14,321 $14,917 $13,819 $14,477 $17,107 $16,828 $17,046 $17,979 $18,907 $20,110 40.48% <-Total Growth 10 Revenue + Alpha Sp
Increase 9.88% 6.60% 14.74% 3.93% -4.55% 8.34% 9.82% 4.16% -7.36% 4.76% 18.17% -1.63% 1.30% 5.47% 5.16% 6.36% 3.46% <-IRR #YR-> 10 Revenue 40.48%
5 year Running Average $8,619 $9,037 $9,991 $10,854 $11,455 $12,080 $12,829 $13,385 $13,627 $14,115 $14,928 $15,430 $15,855 $16,687 $17,573 $18,174 2.70% <-IRR #YR-> 5 Revenue 14.27%
Revenue per Share $11.58 $12.73 $14.99 $16.02 $15.80 $17.56 $19.74 $20.94 $19.46 $20.65 $25.49 $26.18 $27.15 $28.63 $30.11 $32.03 4.73% <-IRR #YR-> 10 5 yr Running Average 58.70%
Increase 13.39% 9.97% 17.75% 6.86% -1.40% 11.17% 12.43% 6.06% -7.10% 6.17% 23.43% 2.70% 3.68% 5.47% 5.16% 6.36% 3.44% <-IRR #YR-> 5 5 yr Running Average 18.45%
5 year Running Average $9.51 $10.27 $11.71 $13.11 $14.22 $15.42 $16.82 $18.01 $18.70 $19.67 $21.26 $22.55 $23.79 $25.62 $27.51 $28.82 6.12% <-IRR #YR-> 10 Revenue per Share 81.09%
P/S (Price/Sales) Med 3.60 4.19 4.76 4.96 5.09 5.62 5.30 5.40 6.25 7.10 6.12 5.97 5.97 5.19 0.01 0.00 5.33% <-IRR #YR-> 5 Revenue per Share 29.63%
P/S (Price/Sales) Close 3.90 4.76 5.34 4.83 5.72 5.90 5.12 5.61 7.19 6.56 6.31 6.36 5.38 5.06 4.82 5.24 7.35% <-IRR #YR-> 10 5 yr Running Average 103.16%
*Revenue in M CDN $  P/S Med 20 yr  4.86 15 yr  5.30 10 yr  5.81 5 yr  6.36 -12.85% Diff M/C 5.72% <-IRR #YR-> 5 5 yr Running Average 32.06%
-$12,134 $0 $0 $0 $0 $0 $0 $0 $0 $0 $17,046
-$14,917 $0 $0 $0 $0 $17,046
-$9,991 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,855
-$13,385 $0 $0 $0 $0 $15,855
-$14.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.15
-$20.94 $0.00 $0.00 $0.00 $0.00 $27.15
-$11.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.79
-$18.01 $0.00 $0.00 $0.00 $0.00 $23.79
$5.56 <-12 mths -21.69%
Adjusted Profit CDN$ $2,456 $2,582 $3,095 $3,580 $3,581 $3,778 $4,056 $4,189 $3,784 $4,225 $5,134 $4,800 $4,506 45.59% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 22.29% 19.93% 22.98% 23.95% 24.13% 22.68% 22.99% 23.22% 19.26% 18.58% 24.01% 23.86% 21.41% 23.11% <-Median-> 10 Return on Equity ROE
5Yr Median 17.51% 19.93% 20.54% 22.29% 22.98% 22.98% 22.99% 23.22% 22.99% 22.68% 22.99% 23.22% 21.41% 4.20% <-Total Growth 10 AEPS
Basic $2.82 $3.07 $3.77 $4.47 $4.61 $5.02 $5.52 $5.81 $5.32 $5.96 $7.48 $7.30 $7.11 88.67% <-Total Growth 10 AEPS
pre-split '13
AEPS* Dilued $2.81 $3.06 $3.76 $4.44 $4.59 $4.99 $5.50 $5.80 $5.31 $5.83 $7.46 $7.28 $7.10 $8.03 $8.99 $10.23 88.83% <-Total Growth 10 AEPS
Increase 16.12% 8.90% 22.88% 18.09% 3.38% 8.71% 10.22% 5.45% -8.45% 9.79% 27.96% -2.41% -2.47% 13.10% 11.96% 13.79% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $2.16 $2.40 $2.83 $3.30 $3.73 $4.17 $4.66 $5.06 $5.24 $5.49 $5.98 $6.34 $6.60 $7.14 $7.77 $8.33 6.56% <-IRR #YR-> 10 AEPS 88.83%
AEPS Yield 6.22% 5.05% 4.70% 5.74% 5.08% 4.81% 5.44% 4.94% 3.79% 4.31% 4.64% 4.37% 4.86% 5.54% 6.20% 6.09% 4.13% <-IRR #YR-> 5 AEPS 22.41%
Payout Ratio 26.69% 28.10% 26.60% 28.15% 32.68% 33.07% 33.09% 37.07% 43.31% 42.20% 39.28% 43.41% 47.61% 44.21% 39.49% 34.70% 8.83% <-IRR #YR-> 10 5 yr Running Average 133.07%
5 year Running Average 27.05% 27.71% 26.79% 27.28% 28.44% 29.72% 30.72% 32.81% 35.84% 37.75% 38.99% 41.05% 43.16% 43.34% 42.80% 41.88% 5.43% <-IRR #YR-> 5 5 yr Running Average 30.25%
Price/AEPS Median 14.83 17.45 18.99 17.89 17.53 19.77 19.03 19.49 22.91 25.15 20.91 21.46 22.85 18.51 0.02 0.00 20.34 <-Median-> 10 Price/AEPS Median
Price/AEPS High 16.32 20.09 22.61 19.84 20.01 21.57 21.51 21.96 27.76 28.73 23.19 23.11 25.30 19.10 0.00 0.00 22.54 <-Median-> 10 Price/AEPS High
Price/AEPS Low 13.34 14.81 15.37 15.95 15.04 17.98 16.55 17.03 18.06 21.58 18.62 19.80 20.39 17.92 0.00 0.00 18.02 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 16.07 19.79 21.28 17.42 19.69 20.77 18.38 20.25 26.35 23.23 21.56 22.88 20.56 18.06 16.13 16.41 20.67 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 18.66 21.55 26.15 20.57 20.35 22.58 20.26 21.36 24.13 25.50 27.59 22.33 20.05 20.43 18.06 18.68 21.84 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 38.17% 5 Yrs   43.31% P/CF 5 Yrs   in order 22.85 25.30 19.80 22.88 -20.95% Diff M/C DPR 75% to 95% best
* Adjusted Net Income
-$3.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.10
-$5.80 $0.00 $0.00 $0.00 $0.00 $7.10
-$2.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.60
-$5.06 $0.00 $0.00 $0.00 $0.00 $6.60
$7.09 <-12 mths 1.14%
Difference Basic and Diluted 0.65% 0.32% 0.26% 0.68% 0.43% 0.55% 0.34% 0.34% 0.20% 0.14% 0.27% 0.23% 0.14% 0.00 <-Median-> 0 Difference Basic and Diluted + Alpha Sp
pre-split '99
pre-split '04
pre-split '06
pre-split '13
EPS Basic $3.08 $3.10 $3.86 $4.42 $4.69 $7.28 $5.89 $5.85 $5.01 $6.90 $7.46 $8.55 $7.02 81.87% <-Total Growth 10 EPS Basic
EPS Diluted* $3.06 $3.09 $3.85 $4.39 $4.67 $7.24 $5.87 $5.83 $5.00 $6.89 $7.44 $8.53 $7.01 $7.99 $8.82 $9.87 82.08% <-Total Growth 10 EPS Diluted
Increase 13.12% 0.98% 24.60% 14.03% 6.38% 55.03% -18.92% -0.68% -14.24% 37.80% 7.98% 14.65% -17.82% 13.98% 10.39% 11.88% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 6.8% 5.1% 4.8% 5.7% 5.2% 7.0% 5.8% 5.0% 3.6% 5.1% 4.6% 5.1% 4.8% 5.5% 6.1% 5.9% 6.18% <-IRR #YR-> 10 Earnings per Share 82.08%
5 year Running Average $2.39 $2.61 $2.99 $3.42 $3.81 $4.65 $5.20 $5.60 $5.72 $6.17 $6.21 $6.74 $6.97 $7.57 $7.96 $8.44 3.76% <-IRR #YR-> 5 Earnings per Share 20.24%
10 year Running Average $1.94 $2.16 $2.43 $2.74 $3.01 $3.52 $3.91 $4.29 $4.57 $4.99 $5.43 $5.97 $6.29 $6.65 $7.06 $7.32 8.84% <-IRR #YR-> 10 5 yr Running Average 133.32%
* Diluted ESP per share  E/P 10 Yrs 5.10% 5Yrs 4.80% 4.49% <-IRR #YR-> 5 5 yr Running Average 24.54%
-$3.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.01
-$5.83 $0.00 $0.00 $0.00 $0.00 $7.01
-$2.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.97
-$5.60 $0.00 $0.00 $0.00 $0.00 $6.97
Dividend* $3.59 $3.76 $4.09 Estimate Dividend*
Increase 6.33% 4.54% 8.86% Estimate Increase
Payout Ratio EPS 44.98% 42.60% 41.45% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
pre-split '99
pre-split '04
pre-split '06
pre-split '13 $1.50
Dividend* $0.75 $0.86 $1.00 $1.25 $1.50 $1.65 $1.82 $2.15 $2.30 $2.46 $2.93 $3.16 $3.38 $3.55 $3.55 $3.55 238.00% <-Total Growth 10 Dividends
Increase 15.38% 14.67% 16.28% 25.00% 20.00% 10.00% 10.30% 18.13% 6.98% 6.96% 19.11% 7.85% 6.96% 5.03% 0.00% 0.00% 28 0 28 Years of data, Count P, N 100.00%
Average Increases 5 Year Running 12.40% 13.43% 14.73% 18.34% 18.27% 17.19% 16.32% 16.69% 13.08% 10.47% 12.29% 11.80% 9.57% 9.18% 7.79% 3.97% -35.01% <-Total Growth 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.58 $0.66 $0.76 $0.90 $1.07 $1.25 $1.44 $1.67 $1.88 $2.08 $2.33 $2.60 $2.85 $3.10 $3.31 $3.44 274.47% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.80% 1.61% 1.40% 1.57% 1.86% 1.67% 1.74% 1.90% 1.89% 1.68% 1.88% 2.02% 2.08% 2.39% 1.87% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 1.64% 1.40% 1.18% 1.42% 1.63% 1.53% 1.54% 1.69% 1.56% 1.47% 1.69% 1.88% 1.88% 2.31% 1.60% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 2.00% 1.90% 1.73% 1.77% 2.17% 1.84% 2.00% 2.18% 2.40% 1.96% 2.11% 2.19% 2.33% 2.47% 2.14% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 1.66% 1.42% 1.25% 1.62% 1.66% 1.59% 1.80% 1.83% 1.64% 1.82% 1.82% 1.90% 2.32% 2.45% 2.45% 2.11% 1.81% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 24.51% 27.83% 25.97% 28.47% 32.12% 22.79% 31.01% 36.88% 46.00% 35.70% 39.38% 37.05% 48.22% 44.43% 40.25% 35.97% 36.29% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 24.33% 25.32% 25.43% 26.38% 28.12% 26.94% 27.75% 29.89% 32.93% 33.67% 37.58% 38.59% 40.81% 40.89% 41.64% 40.72% 31.41% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 21.00% 20.13% 16.75% 19.14% 21.97% 22.21% 22.31% 25.86% 26.50% 24.73% 29.49% 29.16% 31.68% 31.06% 27.60% #DIV/0! 25.29% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 19.68% 19.57% 18.59% 19.02% 19.73% 20.18% 20.68% 22.46% 23.90% 24.41% 25.89% 27.25% 28.42% 29.31% 29.73% #DIV/0! 23.18% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 17.03% 18.53% 16.18% 18.58% 20.81% 22.00% 22.58% 25.28% 27.74% 25.90% 28.64% 30.74% 33.38% 31.06% 27.60% #DIV/0! 25.59% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 16.54% 17.20% 16.74% 17.39% 18.38% 19.41% 20.24% 22.02% 23.81% 24.80% 26.15% 27.78% 29.39% 30.02% 30.17% #DIV/0! 22.92% <-Median-> 10 DPR CF WC 5 Yr Running
Median 5 Yrs 10 Yr Med 10 Yr Cl 1.87% 1.81% 5 Yr Med 5 Yr Cl 1.89% 1.82% 5 Yr Med Payout 39.38% 29.16% 28.64% 9.47% <-IRR #YR-> 5 Dividend 57.21%
* Dividends per share  10 Yr Med and Cur. 30.79% 35.37% 5 Yr Med and Cur. 29.49% 34.38% Last Div Inc ---> $0.8450 $0.8875 5.03% 12.95% <-IRR #YR-> 10 Dividend 238.00%
Dividends Growth 15 13.51% <-IRR #YR-> 15 Dividends 569.31%
Dividends Growth 20 15.33% <-IRR #YR-> 20 Dividends 1633.33%
Dividends Growth 25 15.12% <-IRR #YR-> 25 Dividends 2942.86%
Dividends Growth 30 15.05% <-IRR #YR-> 28 Dividends
Dividends Growth 5 -$2.15 $0.00 $0.00 $0.00 $0.00 $3.38 Dividends Growth 5
Dividends Growth 10 -$1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.38 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 $3.38 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 $3.38 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.38 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.38 Dividends Growth 30
Historical Dividends Historical High Div 2.34% Low Div 1.05% 10 Yr High 2.39% 10 Yr Low 1.42% Med Div 1.67% Close Div 1.62% Historical Dividends
High/Ave/Median Values Curr diff Cheap 4.61%     133.14% Cheap 2.42% 72.39% Cheap 46.58% Cheap 51.48% High/Ave/Median 
Future Dividend Yield Div Yd 3.85% earning in 5 Years at IRR of 9.47% Div Inc. 57.21% Future Dividend Yield Div Yd
Future Dividend Yield Div Yd 6.05% earning in 10 Years at IRR of 9.47% Div Inc. 147.15% Future Dividend Yield 3.85%
Future Dividend Yield Div Yd 9.51% earning in 15 Years at IRR of 9.47% Div Inc. 288.54% Future Dividend Yield 6.05%
9.51%
Future Dividend Paid Div Paid $5.58 earning in 5 Years at IRR of 9.47% Div Inc. 57.21% Future Dividend Paid
Future Dividend Paid Div Paid $8.77 earning in 10 Years at IRR of 9.47% Div Inc. 147.15% Future Dividend Paid Div Pd
Future Dividend Paid Div Paid $13.79 earning in 15 Years at IRR of 9.47% Div Inc. 288.54% Future Dividend Paid $5.58
$8.77
Dividend Covering Cost Total Div $21.45 over 5 Years at IRR of 9.47% Div Cov. 14.79% Dividend Covering Cost $13.79
Dividend Covering Cost Total Div $49.58 over 10 Years at IRR of 9.47% Div Cov. 34.19% Dividend Covering Cost
Dividend Covering Cost Total Div $93.81 over 15 Years at IRR of 9.47% Div Cov. 64.69% Dividend Covering Cost
I am earning GC Div Gr 596.08% 28/01/09 # yrs -> 16 2009 $22.32 Cap Gain 549.73% I am earning GC
I am earning Div org yield 2.28% 12/31/25 Trading Div G Yrly 12.14% Div start $0.51 -2.28% 15.91% I am earning Div Item
Revenue Growth 
I am earning GC Div Gr 1320.00% 06/07/05 # yrs -> 20 2005 $18.03 Cap Gain 704.33% I am earning GC AEPS Growth
I am earning Div org yield 1.39% 12/31/25 Trading Div G Yrly 13.82% Div start $0.25 -1.39% 19.69% I am earning Div Net Income Growth
Cash Flow Growth
Yield if held 5 years 2.82% 3.51% 4.13% 4.10% 4.11% 3.96% 3.41% 3.01% 2.89% 3.06% 2.97% 3.02% 2.99% 2.92% 2.42% 2.28% 3.04% <-Median-> 10 Paid Median Price Dividend Growth
Yield if held 10 years 6.36% 7.17% 6.28% 6.15% 5.99% 6.21% 7.42% 8.89% 7.54% 6.74% 7.03% 5.92% 4.73% 4.47% 4.41% 3.60% 6.48% <-Median-> 10 Paid Median Price Stock Price Growth
Yield if held 15 years 14.43% 12.95% 13.50% 18.03% 14.98% 13.98% 15.17% 13.51% 11.32% 9.82% 11.03% 12.89% 13.98% 11.64% 9.73% 8.52% 13.74% <-Median-> 10 Paid Median Price
Yield if held 20 years 31.74% 27.41% 29.02% 33.17% 24.57% 24.83% 26.33% 21.24% 17.47% 14.17% 13.36% 26.87% <-Median-> 8 Paid Median Price Revenue Growth 
Yield if held 25 years 56.37% 47.59% 45.62% 51.20% 35.46% 30.08% 47.59% <-Median-> 3 Paid Median Price AEPS Growth
Net Income Growth
Cost covered if held 5 years 10.93% 13.48% 15.71% 14.78% 14.69% 15.02% 13.52% 11.72% 11.86% 12.90% 11.82% 12.42% 12.59% 12.72% 11.30% 11.02% 12.74% <-Median-> 10 Paid Median Price Cash Flow Growth
Cost covered if held 10 years 36.12% 41.29% 36.20% 33.27% 31.67% 34.50% 42.92% 50.32% 45.66% 43.14% 43.01% 37.87% 31.66% 31.34% 33.50% 29.24% 40.39% <-Median-> 10 Paid Median Price Dividend Growth
Cost covered if held 15 years 93.13% 84.53% 87.91% 110.28% 90.05% 89.17% 101.46% 88.80% 79.63% 73.11% 78.39% 95.94% 109.16% 96.40% 88.56% 84.26% 89.61% <-Median-> 10 Paid Median Price Stock Price Growth
Cost covered if held 20 years 213.56% 193.27% 200.89% 246.14% 193.72% 187.99% 209.79% 178.22% 155.81% 139.25% 143.09% 197.30% <-Median-> 8 Paid Median Price
Cost covered if held 25 years 437.89% 389.07% 392.97% 469.41% 359.21% 333.67% 392.97% <-Median-> 3 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $14,917 $13,819 $14,477 $17,107 $16,828 $17,046 $17,179 <-12 mths 0.78% 14.27% <-Total Growth 5 Revenue Growth  14.27%
AEPS Growth $5.80 $5.31 $5.83 $7.46 $7.28 $7.10 $5.56 <-12 mths -21.69% 22.41% <-Total Growth 5 AEPS Growth 22.41%
Net Income Growth $4,216 $3,562 $4,892 $5,118 $5,625 $4,448 $4,463 <-12 mths 0.34% 5.50% <-Total Growth 5 Net Income Growth 5.50%
Cash Flow Growth $5,923 $6,165 $6,971 $6,667 $6,965 $6,699 13.10% <-Total Growth 5 Cash Flow Growth 13.10%
Dividend Growth $2.15 $2.30 $2.46 $2.93 $3.16 $3.38 $3.55 <-12 mths 5.03% 57.21% <-Total Growth 5 Dividend Growth 57.21%
Stock Price Growth $117.47 $139.94 $135.42 $160.84 $166.55 $145.97 $145.02 <-12 mths -0.65% 24.26% <-Total Growth 5 Stock Price Growth 24.26%
Revenue Growth  $12,134 $12,611 $12,037 $13,041 $14,321 $14,917 $13,819 $14,477 $17,107 $16,828 $17,046 $17,979 <-this year 5.47% 40.48% <-Total Growth 10 Revenue Growth  40.48%
AEPS Growth $3.76 $4.44 $4.59 $4.99 $5.50 $5.80 $5.31 $5.83 $7.46 $7.28 $7.10 $8.03 <-this year 13.10% 88.83% <-Total Growth 10 AEPS Growth 88.83%
Net Income Growth $3,167 $3,538 $3,640 $5,484 $4,328 $4,216 $3,562 $4,892 $5,118 $5,625 $4,448 $4,926 <-this year 10.75% 40.45% <-Total Growth 10 Net Income Growth 40.45%
Cash Flow Growth $4,831 $5,140 $5,202 $5,516 $5,918 $5,923 $6,165 $6,971 $6,667 $6,965 $6,699 $7,177 <-this year 7.13% 38.67% <-Total Growth 10 Cash Flow Growth 38.67%
Dividend Growth $1.00 $1.25 $1.50 $1.65 $1.82 $2.15 $2.30 $2.46 $2.93 $3.16 $3.38 $3.59 <-this year 6.33% 238.00% <-Total Growth 10 Dividend Growth 238.00%
Stock Price Growth $80.02 $77.35 $90.36 $103.65 $101.11 $117.47 $139.94 $135.42 $160.84 $166.55 $145.97 $167.90 <-this year 15.02% 82.42% <-Total Growth 10 Stock Price Growth 82.42%
Dividends on Shares $167.25 $191.78 $223.00 $278.75 $334.50 $367.95 $405.86 $479.45 $512.90 $548.58 $653.39 $704.68 $753.74 $791.65 $791.65 $791.65 $6,551.18 Total Divs 28 Total Divs 12/31/96
Paid  $10,071.80 $13,504.88 $17,844.46 $17,249.05 $20,150.28 $23,113.95 $22,547.53 $26,195.81 $31,206.62 $30,198.66 $35,867.32 $37,140.65 $32,551.31 $32,339.46 $32,339.46 $37,441.70 $32,551.31 Worth 28 Worth $4.49
$39,102.49
Dividends on Shares $16.25 $19.50 $21.45 $23.66 $27.95 $29.90 $31.98 $38.09 $41.08 $43.94 $46.15 $46.15 $46.15 $293.80 Total Divs 10 Total Divs 12/31/14
Paid  $1,040.26 $1,005.55 $1,174.68 $1,347.45 $1,314.43 $1,527.11 $1,819.22 $1,760.46 $2,090.92 $2,165.15 $1,897.61 $1,885.26 $1,885.26 $2,182.70 $1,897.61 Worth 10 Worth $80.02
$2,191.41
Graham No. AEPS $28.51 $32.77 $37.52 $43.56 $44.85 $50.18 $54.86 $57.49 $57.49 $65.24 $73.14 $71.60 $73.18 $77.83 $82.35 $87.85 95.04% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 1.46 1.63 1.90 1.82 1.79 1.97 1.91 1.97 2.12 2.25 2.13 2.18 2.22 1.91 2.04 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.61 1.88 2.27 2.02 2.05 2.14 2.16 2.22 2.56 2.57 2.37 2.35 2.45 1.97 2.28 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.31 1.38 1.54 1.63 1.54 1.79 1.66 1.72 1.67 1.93 1.90 2.01 1.98 1.85 1.75 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.58 1.85 2.13 1.78 2.01 2.07 1.84 2.04 2.43 2.08 2.20 2.33 1.99 1.86 1.76 1.91 2.05 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 58.40% 84.82% 113.26% 77.58% 101.48% 106.55% 84.30% 104.33% 143.41% 107.56% 119.91% 132.60% 99.46% 86.33% 76.10% 91.13% 105.44% <-Median-> 10 Graham Price
Graham No. EPS $29.76 $32.93 $37.97 $43.31 $45.24 $60.45 $56.68 $57.64 $55.79 $70.93 $73.04 $77.51 $72.72 $77.63 $81.57 $86.28 91.52% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 1.40 1.62 1.88 1.83 1.78 1.63 1.85 1.96 2.18 2.07 2.14 2.02 2.23 1.91 1.99 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.54 1.87 2.24 2.03 2.03 1.78 2.09 2.21 2.64 2.36 2.37 2.17 2.47 1.98 2.19 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.26 1.38 1.52 1.63 1.53 1.48 1.61 1.71 1.72 1.77 1.90 1.86 1.99 1.85 1.72 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.52 1.84 2.11 1.79 2.00 1.71 1.78 2.04 2.51 1.91 2.20 2.15 2.01 1.87 1.78 1.95 2.00 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 51.79% 83.92% 110.75% 78.59% 99.74% 71.48% 78.39% 103.80% 150.84% 90.93% 120.21% 114.88% 100.73% 86.80% 77.79% 94.60% 100.24% <-Median-> 10 Graham Price
pre-split '06
pre-split '13 $90.33
Price Close $45.17 $60.56 $80.02 $77.35 $90.36 $103.65 $101.11 $117.47 $139.94 $135.42 $160.84 $166.55 $145.97 $145.02 $145.02 $167.90 82.42% <-Total Growth 10 Stock Price
Increase 12.70% 34.09% 32.13% -3.34% 16.82% 14.71% -2.45% 16.18% 19.13% -3.23% 18.77% 3.55% -12.36% -0.65% 0.00% 15.78% 18.08 <-Median-> 10 CAPE (10 Yr P/E)
P/E 14.76 19.60 20.78 17.62 19.35 14.32 17.22 20.15 27.99 19.65 21.62 19.53 20.82 18.15 16.44 17.01 4.44% <-IRR #YR-> 5 Stock Price 24.26%
Trailing P/E 16.70 19.79 25.90 20.09 20.58 22.19 13.97 20.01 24.00 27.08 23.34 22.39 17.11 20.69 18.15 19.04 6.20% <-IRR #YR-> 10 Stock Price 82.42%
CAPE (10 Yr P/E) 14.11 14.84 15.68 15.93 16.67 16.53 16.89 17.44 18.72 19.06 19.66 19.64 19.70 19.65 19.27 19.46 6.64% <-IRR #YR-> 5 Price & Dividend 38.21%
Median 10, 5 Yrs D.  per yr 2.06% 2.20% % Tot Ret 24.94% 33.14% T P/E 21.39 23.34 P/E:  19.59 20.82 8.25% <-IRR #YR-> 10 Price & Dividend 111.91%
Price 15 D.  per yr 2.46% % Tot Ret 17.67% CAPE Diff 0.38% 11.46% <-IRR #YR-> 15 Stock Price 409.14%
Price  20 D.  per yr 2.17% % Tot Ret 16.61% 10.88% <-IRR #YR-> 20 Stock Price 689.13%
Price  25 D.  per yr 2.47% % Tot Ret 15.72% 13.25% <-IRR #YR-> 25 Stock Price 2145.69%
Price  30 D.  per yr 2.37% % Tot Ret 15.18% 13.24% <-IRR #YR-> 28 Stock Price
Price & Dividend 15 13.92% <-IRR #YR-> 15 Price & Dividend 502.98%
Price & Dividend 20 13.05% <-IRR #YR-> 20 Price & Dividend 843.51%
Price & Dividend 25 15.73% <-IRR #YR-> 25 Price & Dividend 2802.92%
Price & Dividend 30 15.61% <-IRR #YR-> 28 Price & Dividend
Price 10 -$117.47 $0.00 $0.00 $0.00 $0.00 $145.97 Price 10
Price  5 -$80.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $145.97 Price  5
Price & Dividend 10 -$117.47 $2.30 $2.46 $2.93 $3.16 $149.35 Price & Dividend 10
Price & Dividend 5 -$80.02 $1.25 $1.50 $1.65 $1.82 $2.15 $2.30 $2.46 $2.93 $3.16 $149.35 Price & Dividend 5
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 $145.97 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 $145.97 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $145.97 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $145.97 Price  30
Price & Dividend 15 $0.75 $0.86 $1.00 $1.25 $1.50 $1.65 $1.82 $2.15 $2.30 $2.46 $2.93 $3.16 $149.35 Price & Dividend 15
Price & Dividend 20 $0.75 $0.86 $1.00 $1.25 $1.50 $1.65 $1.82 $2.15 $2.30 $2.46 $2.93 $3.16 $149.35 Price & Dividend 20
Price & Dividend 25 $0.75 $0.86 $1.00 $1.25 $1.50 $1.65 $1.82 $2.15 $2.30 $2.46 $2.93 $3.16 $149.35 Price & Dividend 25
Price & Dividend 30 $0.75 $0.86 $1.00 $1.25 $1.50 $1.65 $1.82 $2.15 $2.30 $2.46 $2.93 $3.16 $149.35 Price & Dividend 30
Price H/L Median $41.67 $53.40 $71.39 $79.45 $80.44 $98.67 $104.67 $113.07 $121.66 $146.65 $155.98 $156.20 $162.21 $148.65 15.78% 127.21% <-Total Growth 10 Stock Price
Increase 14.21% 28.16% 33.69% 11.29% 1.25% 22.66% 6.08% 8.03% 7.60% 20.54% 6.36% 0.14% 3.85% -8.36% 2.45% 8.55% <-IRR #YR-> 10 Stock Price 127.21%
P/E 13.62 17.28 18.54 18.10 17.22 13.63 17.83 19.39 24.33 21.28 20.97 18.31 23.14 18.60 18.23% 7.48% <-IRR #YR-> 5 Stock Price 43.46%
Trailing P/E 15.40 17.45 23.10 20.64 18.32 21.13 14.46 19.26 20.87 29.33 22.64 20.99 19.02 21.20 10.64% <-IRR #YR-> 10 Price & Dividend 160.27%
P/E on Running 5 yr Aveage 17.45 20.45 23.88 23.24 21.10 21.23 20.11 20.19 21.26 23.78 25.13 23.18 23.26 19.63 9.64% <-IRR #YR-> 5 Price & Dividend 57.94%
P/E on Running 10 yr Aveage 21.52 24.75 29.32 29.05 26.76 28.05 26.79 26.33 26.62 29.39 28.74 26.16 25.80 22.36 14.67 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.08% 2.16% % Tot Ret 19.59% 22.36% T P/E 20.75 20.99 P/E:  18.85 21.28 Count 28 Years of data
-$71.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $162.21
-$113.07 $0.00 $0.00 $0.00 $0.00 $162.21
-$71.39 $1.25 $1.50 $1.65 $1.82 $2.15 $2.30 $2.46 $2.93 $3.16 $165.59
-$113.07 $2.30 $2.46 $2.93 $3.16 $165.59
High Months Aug Dec Nov Feb Dec Jun Oct May Oct Oct Dec Apr Mar Jan
pre-split '06
pre-split '13 $91.72
Price High $45.86 $61.48 $85.00 $88.10 $91.84 $107.63 $118.30 $127.38 $147.42 $167.50 $173.02 $168.27 $179.65 $153.38 111.35% <-Total Growth 10 Stock Price
Increase 14.25% 34.06% 38.26% 3.65% 4.25% 17.19% 9.91% 7.68% 15.73% 13.62% 3.30% -2.75% 6.76% -14.62% 7.77% <-IRR #YR-> 10 Stock Price 111.35%
P/E 14.99 19.90 22.08 20.07 19.67 14.87 20.15 21.85 29.48 24.31 23.26 19.73 25.63 19.20 7.12% <-IRR #YR-> 5 Stock Price 41.03%
Trailing P/E 16.95 20.09 27.51 22.88 20.92 23.05 16.34 21.70 25.29 33.50 25.11 22.62 21.06 21.88 17.34 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 22.75 25.11 P/E:  21.00 24.31 22.31 P/E Ratio Historical High
-$85.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $179.65
-$127.38 $0.00 $0.00 $0.00 $0.00 $179.65
Low Months Mar Jan Jan Sep Jan Feb Mar Jan Mar May Jun Oct Dec Jan
Price Low $37.48 $45.32 $57.78 $70.80 $69.04 $89.70 $91.03 $98.76 $95.90 $125.80 $138.94 $144.12 $144.76 $143.91 150.54% <-Total Growth 10 Stock Price
Increase 14.17% 20.93% 27.49% 22.53% -2.49% 29.92% 1.48% 8.49% -2.90% 31.18% 10.45% 3.73% 0.44% -0.59% 9.62% <-IRR #YR-> 10 Stock Price 150.54%
P/E 12.25 14.67 15.01 16.13 14.78 12.39 15.51 16.94 19.18 18.26 18.67 16.90 20.65 18.01 7.95% <-IRR #YR-> 5 Stock Price 46.58%
Trailing P/E 13.85 14.81 18.70 18.39 15.73 19.21 12.57 16.82 16.45 25.16 20.17 19.37 16.97 20.53 12.32 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 17.68 19.37 P/E:  16.92 18.67 10.30 P/E Ratio Historical Low
-$57.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $144.76
Free Cash Flow Mkt Scree $1,992 $3,302 $4,080 $3,917 $3,778 $3,150 $3,733 $4,056 $4,458
Change 65.76% 23.56% -4.00% -3.55% -16.62% 18.51% 8.65% 9.91%
Free Cash Flow MS $1,000 $2,000 $2,084 $2,434 $2,507 $2,843 $2,387 $2,058 $3,302 $4,080 $3,917 $3,830 $3,092 $3,733 $4,056 $4,458 48.37% <-Total Growth 10 Free Cash Flow
Change 0.00% 100.00% 4.20% 16.79% 3.00% 13.40% -16.04% -13.78% 60.45% 23.56% -4.00% -2.22% -19.27% 20.73% 8.65% 9.91% 8.48% <-IRR #YR-> 5 Free Cash Flow MS 50.24%
FCF/CF from Op Ratio 0.33 0.56 0.43 0.47 0.48 0.52 0.40 0.35 0.54 0.59 0.59 0.55 0.46 0.52 0.50 #DIV/0! 4.02% <-IRR #YR-> 10 Free Cash Flow MS 48.37%
Dividends paid $652 $724 $818 $996 $1,159 $1,239 $1,333 $1,544 $1,634 $1,740 $2,004 $2,071 $2,138 $2,229 $2,229 $2,229 161.37% <-Total Growth 10 Dividends paid
Percentage paid 39.25% 40.92% 46.23% 43.58% 55.84% 75.02% 49.49% 42.65% 51.16% 54.07% 69.15% 59.71% 54.96% 50.00% $0.50 <-Median-> 10 Percentage paid
5 Year Coverage 45.25% 51.28% 52.75% 51.06% 52.43% 52.32% 52.62% 54.59% 57.29% 56.84% 5 Year Coverage
Dividend Coverage Ratio 1.53 2.76 2.55 2.44 2.16 2.29 1.79 1.33 2.02 2.34 1.95 1.85 1.45 1.67 1.82 2.00 1.99 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 1.85 2.26 2.31 2.40 2.21 1.95 1.90 1.96 1.91 1.91 1.90 1.83 1.75 1.76 5 Year of Coverage
Free Cash Flow Company $1,006 $1,623 $2,220 $2,373 $2,520 $2,778 $2,514 $1,992 $3,227 $3,296 $4,259 $3,887 $3,092 $3,733 $4,056 $4,458 39.28% <-Total Growth 10 Free Cash Flow Mkt Scn
Change -14.38% 61.33% 36.78% 6.89% 6.19% 10.24% -9.50% -20.76% 62.00% 2.14% 29.22% -8.73% -20.45% 20.73% 8.65% 9.91% 9.19% <-IRR #YR-> 5 Free Cash Flow MS 55.22%
FCF/CF from Op Ratio 0.32 0.48 0.57 0.55 0.54 0.55 0.46 0.35 0.56 0.55 0.68 0.61 0.48 0.55 0.58 #DIV/0! 3.37% <-IRR #YR-> 10 Free Cash Flow MS 39.28%
Dividends paid $652 $724 $818 $996 $1,159 $1,239 $1,333 $1,544 $1,634 $1,740 $2,004 $2,071 $2,138 $2,229 $2,229 $2,229 161.37% <-Total Growth 10 Dividends paid
Percentage paid 64.81% 44.61% 36.85% 41.97% 45.99% 44.60% 53.02% 77.51% 50.64% 52.79% 47.05% 53.28% 69.15% 59.71% 54.96% 50.00% $0.52 <-Median-> 10 Percentage paid
5 Year Coverage 54.28% 51.43% 45.93% 44.96% 44.64% 42.87% 44.70% 51.50% 53.02% 54.25% 54.00% 53.98% 53.98% 55.74% 56.08% 56.67% 5 Year Coverage
Dividend Coverage Ratio 1.54 2.24 2.71 2.38 2.17 2.24 1.89 1.29 1.97 1.89 2.13 1.88 1.45 1.67 1.82 2.00 1.93 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 1.84 1.94 2.18 2.22 2.24 2.33 2.24 1.94 1.89 1.84 1.85 1.85 1.85 1.79 1.78 1.76 5 Year of Coverage
Market Cap $38,697 $50,301 $64,768 $60,890 $68,854 $76,970 $73,335 $83,674 $99,399 $94,916 $107,924 $107,042 $91,655 $91,058 $91,058 $105,424 41.51% <-Total Growth 10 Market Cap
Diluted # of Share in Million 875.4 846.1 823.5 805.1 779.2 757.3 737.7 722.6 713.0 710.3 688.3 659.1 634.5 634.5 634.5 634.5 -22.95% <-Total Growth 10 Diluted
Change -3.68% -3.35% -2.67% -2.23% -3.22% -2.81% -2.59% -2.05% -1.33% -0.38% -3.10% -4.24% -3.73% 0.00% 0.00% 0.00% -2.57% <-IRR #YR-> 10 Diluted
Difference Diluted/Basic -0.5% -0.4% -0.4% -0.5% -0.4% -0.6% -0.4% -0.3% -0.2% -0.3% -0.3% -0.2% -0.2% -0.2% -100.0% -100.0% -2.57% <-IRR #YR-> 5 Diluted
Change in Diluted Shares per Year
Average # of Sh in Million 871.20 843.10 819.9 800.7 776.0 752.6 734.5 720.1 711.3 708.5 686.4 657.7 633.5 633.5 -22.73% <-Total Growth 10 Average
Change -3.44% -3.23% -2.75% -2.34% -3.08% -3.02% -2.40% -1.96% -1.22% -0.39% -3.12% -4.18% -3.68% 0.00% -2.71% <-Median-> 10 Change
Difference Basic/Outstanding -1.7% -1.5% -1.3% -1.7% -1.8% -1.3% -1.3% -1.1% -0.1% -1.1% -2.2% -2.3% -0.9% -0.9% -1.29% <-Median-> 10 Difference Basic/Outstanding
# of Share in Millions 856.8 830.6 809.4 787.2 762.0 742.6 725.3 712.3 710.3 700.9 671.0 642.7 627.9 627.9 627.9 627.9 -2.51% <-IRR #YR-> 10 Shares -22.42%
Change -3.10% -3.06% -2.55% -2.74% -3.20% -2.55% -2.33% -1.79% -0.28% -1.32% -4.27% -4.22% -2.30% 0.00% 0.00% 0.00% -2.49% <-IRR #YR-> 5 Shares -11.85%
Cash Flow from Operations $M $3,060 $3,548 $4,831 $5,140 $5,202 $5,516 $5,918 $5,923 $6,165 $6,971 $6,667 $6,965 $6,699 $7,177 $8,075 38.67% <-Total Growth 10 Cash Flow
Increase 2.82% 15.95% 36.16% 6.40% 1.21% 6.04% 7.29% 0.08% 4.09% 13.07% -4.36% 4.47% -3.82% 7.13% 12.51% SO Buy Backs
5 year Running Average $2,669 $2,972 $3,483 $3,911 $4,356 $4,847 $5,321 $5,540 $5,745 $6,099 $6,329 $6,538 $6,693 $6,896 $7,117 92.18% <-Total Growth 10 CF 5 Yr Running
CFPS $3.57 $4.27 $5.97 $6.53 $6.83 $7.43 $8.16 $8.32 $8.68 $9.95 $9.94 $10.84 $10.67 $11.43 $12.86 78.75% <-Total Growth 10 Cash Flow per Share
Increase 6.11% 19.61% 39.73% 9.40% 4.55% 8.81% 9.85% 1.91% 4.38% 14.59% -0.10% 9.07% -1.55% 7.13% 12.51% 3.32% <-IRR #YR-> 10 Cash Flow 38.67%
5 year Running Average $2.95 $3.38 $4.09 $4.74 $5.43 $6.20 $6.98 $7.45 $7.88 $8.51 $9.01 $9.54 $10.01 $10.56 $11.15 2.49% <-IRR #YR-> 5 Cash Flow 13.10%
P/CF on Med Price 11.67 12.50 11.96 12.17 11.78 13.28 12.83 13.60 14.02 14.74 15.70 14.41 15.20 13.00 0.01 5.98% <-IRR #YR-> 10 Cash Flow per Share 78.75%
P/CF on Closing Price 12.65 14.18 13.41 11.85 13.24 13.95 12.39 14.13 16.12 13.62 16.19 15.37 13.68 12.69 11.28 5.11% <-IRR #YR-> 5 Cash Flow per Share 28.30%
-8.11% Diff M/C 9.37% <-IRR #YR-> 10 CFPS 5 yr Running 144.93%
Excl.Working Capital CF $714 $306 $172 $156 $291 $54 -$72 $136 -$275 -$315 $197 -$358 -$341 $0 $0 6.09% <-IRR #YR-> 5 CFPS 5 yr Running 34.38%
CF fr Op $M WC $3,774 $3,854 $5,003 $5,296 $5,493 $5,570 $5,846 $6,059 $5,890 $6,656 $6,864 $6,607 $6,358 $7,177 $8,075 27.08% <-Total Growth 10 Cash Flow less WC
Increase 7.09% 2.12% 29.81% 5.86% 3.72% 1.40% 4.96% 3.64% -2.79% 13.01% 3.13% -3.74% -3.77% 12.88% 12.51% 2.43% <-IRR #YR-> 10 Cash Flow less WC 27.08%
5 year Running Average $3,176 $3,378 $3,872 $4,290 $4,684 $5,043 $5,442 $5,653 $5,772 $6,004 $6,263 $6,415 $6,475 $6,732 $7,016 0.97% <-IRR #YR-> 5 Cash Flow less WC 4.93%
CFPS Excl. WC $4.40 $4.64 $6.18 $6.73 $7.21 $7.50 $8.06 $8.51 $8.29 $9.50 $10.23 $10.28 $10.13 $11.43 $12.86 5.28% <-IRR #YR-> 10 CF less WC 5 Yr Run 67.23%
Increase 10.52% 5.34% 33.21% 8.84% 7.15% 4.05% 7.46% 5.54% -2.52% 14.52% 7.72% 0.49% -1.50% 12.88% 12.51% 2.75% <-IRR #YR-> 5 CF less WC 5 Yr Run 14.55%
5 year Running Average $3.51 $3.84 $4.54 $5.19 $5.83 $6.45 $7.14 $7.60 $7.91 $8.37 $8.92 $9.36 $9.68 $10.31 $10.99 5.06% <-IRR #YR-> 10 CFPS - Less WC 63.82%
P/CF on Med Price 9.46 11.51 11.55 11.81 11.16 13.15 12.99 13.29 14.67 15.44 15.25 15.19 16.02 13.00 0.01 3.55% <-IRR #YR-> 5 CFPS - Less WC 19.04%
P/CF on Closing Price 10.25 13.05 12.95 11.50 12.53 13.82 12.54 13.81 16.88 14.26 15.72 16.20 14.42 12.69 11.28 7.87% <-IRR #YR-> 10 CFPS 5 yr Running 113.34%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 13.81 5 yr  14.74 P/CF Med 10 yr 13.98 5 yr  15.25 -9.26% Diff M/C 4.97% <-IRR #YR-> 5 CFPS 5 yr Running 27.42%
-$5.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.67 Cash Flow per Share
-$8.32 $0.00 $0.00 $0.00 $0.00 $10.67 Cash Flow per Share
-$4.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.01 CFPS 5 yr Running
-$7.45 $0.00 $0.00 $0.00 $0.00 $10.01 CFPS 5 yr Running
-$5,003 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,358 Cash Flow less WC
-$6,059 $0 $0 $0 $0 $6,358 Cash Flow less WC
-$3,872 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,475 CF less WC 5 Yr Run
-$5,653 $0 $0 $0 $0 $6,475 CF less WC 5 Yr Run
-$6.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.13 CFPS - Less WC
-$8.51 $0.00 $0.00 $0.00 $0.00 $10.13 CFPS - Less WC
-$4.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.68 5 yr Running Average
-$7.60 $0.00 $0.00 $0.00 $0.00 $9.68 5 yr Running Average
OPM 30.85% 33.55% 39.81% 40.76% 43.22% 42.30% 41.32% 39.71% 44.61% 48.15% 38.97% 41.39% 39.30% 39.92% -1.29% <-Total Growth 10 OPM
Increase -6.42% 8.77% 18.67% 2.37% 6.03% -2.13% -2.30% -3.91% 12.36% 7.93% -19.06% 6.20% -5.05% 1.57% Should increase  or be stable.
Diff from Ave -25.4% -18.9% -3.7% -1.4% 4.5% 2.3% -0.1% -4.0% 7.9% 16.4% -5.8% 0.1% -5.0% -3.5% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 41.36% 5 Yrs 41.39% should be  zero, it is a   check on calculations
$8,487 <-12 mths 1.40%
Adjusted EBITDA $4,638 $4,881 $5,702 $6,453 $6,561 $6,861 $7,040 $7,326 $6,995 $7,351 $8,733 $8,563 $8,370 $9,031 $9,702 $10,383 46.79% <-Total Growth 10 Adjusted EBITDA
Change 5.24% 16.82% 13.17% 1.67% 4.57% 2.61% 4.06% -4.52% 5.09% 18.80% -1.95% -2.25% 7.90% 7.43% 7.02% 3.34% <-Median-> 10 Change
Margin 46.75% 46.16% 46.99% 51.17% 54.51% 52.61% 49.16% 49.11% 50.62% 50.78% 51.05% 50.89% 49.10% 50.23% 51.31% 51.63% 50.83% <-Median-> 10 Margin
Long Term Debt $6,441 $6,819 $7,865 $8,985 $9,448 $8,748 $11,385 $11,866 $11,996 $11,977 $14,372 $16,133 $19,728 $19,728 150.83% <-Total Growth 10 Debt Type
Change 1.87% 5.87% 15.34% 14.24% 5.15% -7.41% 30.14% 4.22% 1.10% -0.16% 20.00% 12.25% 22.28% 0.00% 0.09 <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.17 0.14 0.12 0.15 0.14 0.11 0.16 0.14 0.12 0.13 0.13 0.15 0.22 0.22 0.14 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 12.10 12.07 14.44 12.14 12.32 9.45 11.78 10.21 13.68 15.56 13.19 10.46 14.35 14.35 12.23 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.08 0.08 0.07 0.08 0.08 0.11 0.08 0.10 0.07 0.06 0.08 0.10 0.07 0.07 0.08 <-Median-> 10 Current Liab/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 2.10 1.92 1.63 1.75 1.82 1.59 1.92 2.00 1.95 1.72 2.16 2.32 2.94 2.75 1.93 <-Median-> 10 Debt to Cash Flow (Years) Debt Ratio
Leverage
Intangibles $57 $59 $62 $71 $67 $62 $73 $152 $145 $139 $335 $644 $703 1033.87% <-Total Growth 10 Intangibles D/E Ratio
Goodwill $0 $0 $0 $0 $0 $0 $0 $77 $70 $70 $70 $70 $70 #DIV/0! <-Total Growth 10 Goodwill
Total $57 $59 $62 $71 $67 $62 $73 $229 $215 $209 $405 $714 $773 1146.77% <-Total Growth 10 Total
Change 5.56% 3.51% 5.08% 14.52% -5.63% -7.46% $0 213.70% -6.11% -2.79% 93.78% 76.30% 8.26% Change
Intangible/Market Cap Ratio 0.00 0.00 0.00 0.00 0.00 0.00 $73 0.00 0.00 0.00 0.00 0.01 0.01 0.00 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $1,869 $1,977 $2,066 $2,153 $2,107 $2,190 $2,728 $2,830 $3,102 $3,426 $3,217 $3,089 $2,619 $2,619 Net ratio of 1.5 and up Assets
Current Liabilities $2,203 $2,498 $2,201 $2,998 $3,008 $3,983 $3,500 $4,287 $3,274 $3,120 $3,842 $5,035 $3,976 $3,976 0.71 <-Median-> 10 Ratio
Liquidity 0.85 0.79 0.94 0.72 0.70 0.55 0.78 0.66 0.95 1.10 0.84 0.61 0.66 0.66 0.84 <-Median-> 5 Ratio
Liq. with CF aft div 1.95 1.93 2.77 2.10 2.05 1.63 2.09 1.68 2.33 2.78 2.06 1.59 1.81 1.81 2.06 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.18 1.11 1.39 1.08 1.09 0.96 1.06 0.85 1.23 1.45 1.25 0.94 0.95 0.95 1.23 <-Median-> 5 Ratio
CF to Cur. Debt 1.39 1.42 2.19 1.71 1.73 1.38 1.69 1.38 1.88 2.23 1.74 1.38 1.68 1.68 1.74 <-Median-> 5 Ratio
Curr Long Term Debt $577 $1,021 $544 $1,442 $1,489 $1,489 $1,489 $1,930 $910 $508 $1,057 $2,340 $1,166 $1,166
Liquidity Less CLTD 1.15 1.34 1.25 1.38 1.39 0.88 1.36 1.20 1.31 1.31 1.16 1.15 0.93 0.93 1.16 <-Median-> 5 Ratio
Liq. with CF aft div 2.64 3.26 3.67 4.05 4.06 2.60 3.64 3.06 3.23 3.32 2.84 2.98 2.56 2.69
Assets $26,659 $30,163 $31,792 $36,402 $37,057 $37,629 $41,214 $43,784 $44,804 $48,538 $50,662 $52,666 $57,067 $57,067 Debt Ratio of 1.5 and up, best
Liabilities $15,641 $17,210 $18,322 $21,452 $22,216 $20,973 $23,573 $25,743 $25,153 $25,794 $29,278 $32,549 $36,016 $36,016 1.72 <-Median-> 10 Ratio
Debt Ratio 1.70 1.75 1.74 1.70 1.67 1.79 1.75 1.70 1.78 1.88 1.73 1.62 1.58 1.58 1.73 <-Median-> 5 Ratio
Estimates BVPS $32.75 $33.44 $37.56 Estimates Estimates BVPS
Estimate Book Value $20,563.7 $20,997.0 $23,583.9 Estimates Estimate Book Value
P/B Ratio (Close) 4.43 4.34 4.47 Estimates P/B Ratio (Close)
Difference from 10 year median -0.08% Diff M/C Estimates Difference from 10 yr med.
Book Value $11,018 $12,953 $13,470 $14,950 $14,841 $16,656 $17,641 $18,041 $19,651 $22,744 $21,384 $20,117 $21,051 $21,051 $21,051 $21,051 56.28% <-Total Growth 10 Book Value
Book Value per Share $12.86 $15.59 $16.64 $18.99 $19.48 $22.43 $24.32 $25.33 $27.67 $32.45 $31.87 $31.30 $33.53 $33.53 $33.53 $33.53 101.45% <-Total Growth 10 Book Value per Share
Change 6.46% 21.27% 6.72% 14.12% 2.55% 15.16% 8.44% 4.13% 9.23% 17.29% -1.79% -1.78% 7.11% 0.00% 0.00% 0.00% 68.09% P/B Ratio Current/Historical Median
P/B Ratio (Median) 3.24 3.42 4.29 4.18 4.13 4.40 4.30 4.46 4.40 4.52 4.89 4.99 4.84 4.43 0.00 0.00 2.57 P/B Ratio Historical Median
P/B Ratio (Close) 3.51 3.88 4.81 4.07 4.64 4.62 4.16 4.64 5.06 4.17 5.05 5.32 4.35 4.33 4.33 5.01 7.26% <-IRR #YR-> 10 Book Value per Share 101.45%
Change 5.86% 10.57% 23.82% -15.29% 13.91% -0.39% -10.04% 11.57% 9.06% -17.50% 20.94% 5.43% -18.17% -0.65% 0.00% 15.78% 5.77% <-IRR #YR-> 5 Book Value per Share 32.37%
Leverage (A/BK) Ratio 2.42 2.33 2.36 2.43 2.50 2.26 2.34 2.43 2.28 2.13 2.37 2.62 2.71 2.71 2.40 <-Median-> 10 A/BV
Debt/Equity Ratio 1.42 1.33 1.36 1.43 1.50 1.26 1.34 1.43 1.28 1.13 1.37 1.62 1.71 1.71 1.40 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 4.43 5 yr Med 4.84 -2.39% Diff M/C
-$16.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.53
-$25.33 $0.00 $0.00 $0.00 $0.00 $33.53
Comprehensive Income $2,262 $4,019 $2,590 $4,198 $3,049 $5,058 $4,263 $3,582 $3,573 $6,369 $5,390 $5,315 $5,707 120.35% <-Total Growth 10 Comprehensive Income
Increase 70.46% 77.67% -35.56% 62.08% -27.37% 65.89% -15.72% -15.97% -0.25% 78.25% -15.37% -1.39% 7.38% -0.25% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,553 $2,002 $2,308 $2,879 $3,224 $3,783 $3,832 $4,030 $3,905 $4,569 $4,635 $4,846 $5,271 8.22% <-IRR #YR-> 10 Comprehensive Income 120.35%
ROE 20.53% 31.03% 19.23% 28.08% 20.54% 30.37% 24.17% 19.85% 18.18% 28.00% 25.21% 26.42% 27.11% 9.76% <-IRR #YR-> 5 Comprehensive Income 59.32%
5Yr Median 12.43% 12.43% 19.23% 20.53% 20.54% 28.08% 24.17% 24.17% 20.54% 24.17% 24.17% 25.21% 26.42% 8.61% <-IRR #YR-> 10 5 Yr Running Average 128.35%
% Difference from NI -15.6% 53.9% -18.2% 18.7% -16.2% -7.8% -1.5% -15.0% 0.3% 30.2% 5.3% -5.5% 28.3% 5.52% <-IRR #YR-> 5 5 Yr Running Average 30.79%
Median Values Diff 5, 10 yr -0.6% 5.3% 26.4% <-Median-> 5 Return on Equity
-$2,590 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,707
-$3,582 $0 $0 $0 $0 $5,707
-$2,308 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,271
-$4,030 $0 $0 $0 $0 $5,271
Current Liability Coverage Ratio 1.71 1.54 2.27 1.77 1.83 1.40 1.67 1.41 1.80 2.13 1.79 1.31 1.60 1.81   CFO / Current Liabilities
5 year Median 1.71 1.71 1.71 1.77 1.77 1.77 1.77 1.67 1.67 1.67 1.79 1.79 1.79 1.79 171.8% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 14.16% 12.78% 15.74% 14.55% 14.82% 14.80% 14.18% 13.84% 13.15% 13.71% 13.55% 12.55% 11.14% 12.58% CFO / Total Assets
5 year Median 12.71% 12.78% 13.54% 14.16% 14.55% 14.80% 14.80% 14.55% 14.18% 13.84% 13.71% 13.55% 13.15% 12.58% 13.8% <-Median-> 10 Return on Assets 
Return on Assets ROA 10.05% 8.66% 9.96% 9.72% 9.82% 14.57% 10.50% 9.63% 7.95% 10.08% 10.10% 10.68% 7.79% 8.63% Net  Income/Assets Return on Assets
5Yr Median 8.35% 8.66% 9.44% 9.72% 9.82% 9.82% 9.96% 9.82% 9.82% 10.08% 10.08% 10.08% 10.08% 10.08% 10.0% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 24.32% 20.17% 23.51% 23.67% 24.53% 32.93% 24.53% 23.37% 18.13% 21.51% 23.93% 27.96% 21.13% 23.40% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 18.68% 20.17% 23.01% 23.51% 23.67% 23.67% 24.53% 24.53% 24.53% 23.37% 23.37% 23.37% 21.51% 23.40% 23.8% <-Median-> 10 Return on Equity
$4,463 <-12 mths 0.34%
Net Income $2,680 $2,612 $3,167 $3,538 $3,640 $5,484 $4,328 $4,216 $3,562 $4,892 $5,118 $5,625 $4,448 $4,926 $5,331 $5,794 40.45% <-Total Growth 10 Net Income + Alpha Sp
Increase 9.08% -2.54% 21.25% 11.71% 2.88% 50.66% -21.08% -2.59% -15.51% 37.34% 4.62% 9.91% -20.92% 10.75% 8.22% 8.69% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $2,198 $2,341 $2,604 $2,891 $3,127 $3,688 $4,031 $4,241 $4,246 $4,496 $4,423 $4,683 $4,729 $5,002 $5,090 $5,225 3.46% <-IRR #YR-> 10 Net Income 40.45%
Operating Cash Flow $3,060 $3,548 $4,831 $5,140 $5,202 $5,516 $5,918 $5,923 $6,165 $6,971 $6,667 $6,965 $6,699 1.08% <-IRR #YR-> 5 Net Income 5.50%
Investment Cash Flow -$1,421 -$1,852 -$2,176 -$2,827 -$2,655 -$2,738 -$3,404 -$4,190 -$2,946 -$2,873 -$2,510 -$3,468 -$3,607 6.15% <-IRR #YR-> 10 5 Yr Running Ave. 81.61%
Total Accruals $1,041 $916 $512 $1,225 $1,093 $2,706 $1,814 $2,483 $343 $794 $961 $2,128 $1,356 2.20% <-IRR #YR-> 5 5 Yr Running Ave. 11.50%
Total Assets $26,659 $30,163 $31,792 $36,402 $37,057 $37,629 $41,214 $43,784 $44,804 $48,538 $50,662 $52,666 $57,067 Balance Sheet Assets
Accruals Ratio 3.90% 3.04% 1.61% 3.37% 2.95% 7.19% 4.40% 5.67% 0.77% 1.64% 1.90% 4.04% 2.38% 1.90% <-Median-> 5 Ratio
EPS/CF Ratio 0.69 0.67 0.62 0.65 0.65 0.97 0.73 0.69 0.60 0.73 0.73 0.83 0.69 0.71 <-Median-> 10 EPS/CF Ratio
-$3,167 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,448
-$4,216 $0 $0 $0 $0 $4,448
-$2,604 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,729
-$4,241 $0 $0 $0 $0 $4,729
Change in Close 12.70% 34.09% 32.13% -3.34% 16.82% 14.71% -2.45% 16.18% 19.13% -3.23% 18.77% 3.55% -12.36% -0.65% 0.00% 15.78% Count 29 Years of data
up/down down down Count 6 20.69%
Meet Prediction? Yes % right Count 2 33.33%
Financial Cash Flow -$1,582 -$1,656 -$2,370 -$2,223 -$2,539 -$2,895 -$2,308 $1,903 -$2,707 -$3,857 -$4,667 -$3,406 -$3,620 C F Statement  Financial Cash Flow
Total Accruals $2,623 $2,572 $2,882 $3,448 $3,632 $5,601 $4,122 $580 $3,050 $4,651 $5,628 $5,534 $4,976 Accruals
Accruals Ratio 9.84% 8.53% 9.07% 9.47% 9.80% 14.88% 10.00% 1.32% 6.81% 9.58% 11.11% 10.51% 8.72% 9.58% <-Median-> 5 Ratio
Cash $155 $214 $515 $676 $672 $553 $759 $588 $1,100 $1,341 $834 $924 $401 $401 Cash
Cash per Share $0.18 $0.26 $0.64 $0.86 $0.88 $0.74 $1.05 $0.83 $1.55 $1.91 $1.24 $1.44 $0.64 $0.64 $1.44 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.40% 0.43% 0.80% 1.11% 0.98% 0.72% 1.03% 0.70% 1.11% 1.41% 0.77% 0.86% 0.44% 0.44% 0.86% <-Median-> 5 % of Stock Price
Notes:
January 31, 2024.  Last estimates were for 2024, 2025, 2026 of $17733M, $18734M, $19190M Revenue, $8.02, $9.03, $9.92 AEPS, $8.00, $8.99 2024/5 EPS, 
$3.42, $3.55 2024/5 Dividends, $3812M, $4120M 2024/5 FCF, $11.80, $13.20 2024/5 CFPS,. $29.30, $29.90 2024/5 BVPS, $5049M, $5489M 2024/5 Net Income.
January 27, 2024.  Last estimates were for 2023, 2024 and 2025 $175750M, $18368M, $19190M for Revenue, $7.81, $8.57 and $8.98 for AEPS, $7.86, $8.66 and $9.35 for EPS, 
$3.14, $3.32 and $3.65 for Dividends, $4402M, $4737M and $5023M for FCF, $11.20, $12.30 and $13.20 for CFPS, $5187M, $5559M and $5881M for Net Income.
January 28, 2022.  Last estimates were for 2022, 2023 and 2024 of $15578M, $16644M and $17511M for Revenue, $7.11, $7.98 and $8.48 for EPS, $2.77, $2.92 amd $3.30 for Dividends, 
$4052M, $4457M and $4678M for FCF, $10.10, $11.50 and $12.30 for CFPS, $30.10, $30.60 and $34.90 for BVPS, and $4884M, $5298M and $5583M for Net Income.
January 25, 2022.  Last estimates were for 2021, 2022 and 2023 of 14,711M, $15775M and $16735M for Revenue, $5.92, $6.66 and $7.43 for EPS, $2.44, $2.50 and $2.70 for Dividends, 
$3206M, $3756M and $4036M for FCF, $8.83, $9.68 and $10.80 for CFPS and $4177M, $4603M and $5028M for Net Income.
Januayr 30, 2021.  Last estimates were for 2020, 2021 and 2022 of $15589M, $16548M and $17403M for Revenue, $6.21, $6.87 and $7.56 for EPS, 
$8.96, $10.00 and $10.40 for CPFS and $4397M, $4765M and $5100M for Net Income.
January 1, 2020.  Last estimates were for 2019. 2020 and 2021 of $15571M, $16455M and $17197M for Revenue, $6.26, $6.86 and $7.42 for EPS, 
$8.94, $9.69 and $10.40 for CFPS, $4499M, $4825M and $5093M for Net Income.
February 3, 2018.  Last estimates were for 2017, 2018 and 2019 of $12999M, $13370M and $13992M for Revenue, $4.93, $5.34 and $5.84 for EPS, 
$7.62, $7.59 and $8.10 for CFPS and $3752M, $3955M and $4171M for Net Income.
February 5, 2017.  Last estimates were for 2016, 2017 and 2018 of $12218M, $12911M and $13213M for Revenue, $4.51, $4.94 and $5.34 for EPS,
 $6.98, $7.40 and $7.52 for CFPS and $3506M, $3705M and $3894M for Net Income.
December 10, 2016.  Last estimes were for 2016, 2017 and 2018 of $13069M, 13632M and 14465M for Revenue, $4.61, $5.00 and $5.60 for EPS, 
$6.75, $6.89 and $7.80 for CFPS and $36312M, $3864M and $4109M for Net Income.
February 6, 2016.  Last estimates were for 2015, 2016 and 2017 of $12893M, $13805M and $14723M for Revenue, $4.23, $4.76, and $5.20 for EPS, 
$5.87, $6.35 and $7.14 for CFPS, $3371M, $3731M and $4002M for Net Income.
February 7, 2015.  Last estimates were for 2014, 2015 and 2016 of $11504M, $12244M and $13015M for Revenue, $3.51 and $3.93 and $4.30 for EPS, $4.79 and $5.35 for 2014 and 2015 for CFPS.
February 8, 2014/  Last estimates were for 2013 and 2014 of $10,612M and $11,322M for Revenue and $6.16 and $6.88 for EPS and f$7.68 for CFPS for 2013.
February 3, 2013.  Last Estimates were for 2012 and 2013 of $9686M and $10339M for Revenues, R5.31 and $5.94 for EPS and $7.75 and f$7.68 for CFPS.
Feb 11, 2012.  Last I looked I got estimates for 2011 and 2012 of $4.70 and $5.34 for EPS and $6.85 and 7.65 for CF.
Feb 21, 2011.  Using Unaudited statements for 2010 update. When I last looked I got estimates for 2010 and 2011 of $3.70 and $4.32 for earnings and $5.79 and $6.50 for CF.
There seems to be financial facilities in place to take care of portion of long term debt for 2010.
Feb 27, 2010.  In May 2009, I got figures for 2009 and 2010 of $3.73 and $4.30 for earnings and $5.75 and $6.32 for cash flow. Earnings at $3.92 higher, CF at $4.84 lower.
May 7, 2009. Earnings for 2009 and 2010 have been revised down from $4 and $4.50 to $3.73 and $4.30  
April 2009 AP 2008. Revenue growth is getting better.  Most indicators are neutral or good except for the Liquidity Ratio which is low at .93.
AP 2007. Only 2% of what I hold.  TD rates as a buy and expects it to go to $55. Has not had a bad year, however, increase in revenue is much lower than profit. WATCH REVENUE, NEEDS TO BE HIGHER
AR 2006. Revenue is increase at less than 1/2 rate of EPS for last 5 yrs. Div increase nicely. TD rates as a hold, but expects a decent return for the year.
2005.  This stock is still doing well and is doing what I expected. Dividend yield is low, but they increase nicely.
2004. Dividends have only increased Total Growth about 1.5% a year. Not significate. However, they do increase nicely. Probably more important.  
2004.They do seem to know how to make money for shareholders. 
Stopped being Crown Corp in July 13, 1995
Sector:
Services, Industrial
What should this stock accomplish?
You should buy this stock for diversification purposes.  You would expect this stock to be more volatile than a utility, but provide long term gains and increasing dividends.
Would I buy this company and Why.
I own this stock.  Yes, I would buy it again.
Why am I following this stock. 
I am following this stock because I own it. 
Why I bought this stock.
 In 2005 I was look for good companies to buy at a reasonable price. This stock met by criteria. This is a dividend growth company with a good record of dividend increases.  
I brought some more in 2009.
In my RRSP account, I bought this stock in 2011 and sold in 2013.  Reason for sale was to raise money in my RRSP account for future withdrawals.  I was looking for something to sell with a low dividend yield.
Dividends
Dividends are paid quarterly, in cylce 3, which is in March, June, September and December.  The dividends are paid at the end of the month. Dividends are shareholders of a month are paid in that month.
For example, the March 2014 dividend declared on January 30, 2014 is payable on March 31, 2014 to shareholders of record of March 10, 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.
Creading value for customers and delivering operational and service excellence
People are the foundation on which all the other principles are built. It's about making sure people know what is expected of them and have the tools and training to do the job.
Playing our role as a backbone of the ecomony and delivering responsibly.
Creating value for Shareholders
How they make their money.
Canadian National's railway spans Canada from coast to coast and extends through Chicago to the Gulf of Mexico.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2017 Feb 03 2018 Feb 05 2019 Feb 01 2020 Jan 30 2021 Jan 27 2022 Jan 28 2023 Jan 27 2024 Jan 31 2025
Robinson, Tracy 0.003 0.00% 0.004 0.00% 0.008 0.00% Appointed Feb 2022 105.61%
CEO - Shares - Amount $0.550 $0.549 $1.122
Options - percentage 0.186 0.03% 0.531 0.08% 0.540 0.09% 1.79%
Options - amount $31.045 $77.466 $78.342
Ruest, Jean-Jacques 0.124 0.02% 0.147 0.02% 0.167 0.02% 0.000 0.00% #DIV/0!
CEO - Shares - Amount $14.580 $20.613 $22.623 $0.000
Options - percentage 0.903 0.13% 1.134 0.16% 1.460 0.21% 0.000 0.00% #DIV/0!
Options - amount $106.068 $158.668 $197.761 $0.000
Houle, Ghislain 0.01% -0.066 -0.01% 0.070 0.01% 0.079 0.01% 0.093 0.01% 0.188 0.03% 0.124 0.02% 0.138 0.02% 0.152 0.02% 10.37%
CFO - Shares - Amount $6.564 -$6.695 $8.231 $11.004 $12.597 $30.291 $20.657 $20.139 $22.082
Options - percentage 0.03% 0.284 0.04% 0.282 0.04% 0.000 0.00% 0.469 0.07% 1.325 0.20% 0.469 0.07% 0.551 0.09% 0.522 0.08% -5.13%
Options - amount $21.611 $28.753 $33.112 $0.000 $63.480 $213.170 $78.134 $80.379 $75.758
MacDonald, Douglas Allen 0.015 0.00% 0.017 0.00% 0.020 0.00% Last report Mar 2024 16.12%
Officer - Shares - Amount $2.434 $2.495 $2.878
Options - percentage 0.103 0.02% 0.102 0.02% 0.099 0.02% -2.75%
Options - amount $17.130 $14.828 $14.327
Chouc, Olivier Pierre-Alix 0.024 0.00% 0.026 0.00% 0.026 0.00% -0.09%
Officer - Shares - Amount $4.074 $3.748 $3.720
Options - percentage 0.078 0.01% 0.100 0.02% 0.099 0.02% -1.48%
Options - amount $12.990 $14.614 $14.304
Cairns, James Berry 0.000 0.00% 0.000 0.00% 0.111 0.02% 0.002 0.00% last report March 2022
Officer - Shares - Amount $0.038 $0.067 $17.877 $0.339 No longer on INK
Options - percentage 0.056 0.01% 0.064 0.01% 0.433 0.06% 0.062 0.01%
Options - amount $7.867 $8.652 $69.670 $10.381
Lalonde, Remi Guy 0.000 0.00% 0.000 0.00% 0.00%
Officer - Shares - Amount $0.027 $0.027
Options - percentage 0.033 0.01% 0.033 0.01% 0.00%
Options - amount $4.798 $4.767
McKenzie, Margaret Anne 0.000 0.00% 0.005 0.00% 0.008 0.00% 0.005 0.00% 0.012 0.00% 134.69%
Director - Shares - Amount $0.064 $0.752 $1.381 $0.734 $1.712
Options - percentage 0.001 0.00% 0.004 0.00% 0.006 0.00% 0.009 0.00% 0.012 0.00% 32.08%
Options - amount $0.093 $0.569 $1.021 $1.317 $1.728
Jones, Susan C. 0.003 0.00% 0.003 0.00% 0.004 0.00% 44.76%
Director - Shares - Amount $0.458 $0.401 $0.577
Options - percentage 0.001 0.00% 0.004 0.00% 0.007 0.00% 67.52%
Options - amount $0.240 $0.578 $0.962
Freeman, David 0.001 0.00% 0.002 0.00% 0.003 0.00% 49.07%
Director - Shares - Amount $0.167 $0.297 $0.441
Options - percentage 0.001 0.00% 0.004 0.00% 0.007 0.00% 65.96%
Options - amount $0.240 $0.578 $0.953
Monaco, Albert 0.008 0.00% 0.015 0.00% 74.29%
Director - Shares - Amount $1.218 $2.109
Options - percentage 0.002 0.00% 0.004 0.00% 151.57%
Options - amount $0.247 $0.617
Ceased insider May 2022
Bruder, Shauneen 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.008 0.00% #DIV/0!
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $1.196
Options - percentage 0.013 0.00% 0.017 0.00% 0.021 0.00% 0.003 0.00% 0.027 0.00% 921.25%
Options - amount $1.753 $2.658 $3.425 $0.380 $3.860
Pace, Robert 0.03% 0.205 0.03% 0.205 0.03% 0.205 0.03% 0.209 0.03% 0.259 0.04%
Chairman - Shares - Amt $20.788 $20.774 $24.135 $28.752 $28.320 $41.678
Options - percentage 0.04% 0.301 0.04% 0.301 0.04% 0.307 0.04% 0.320 0.05% 0.276 0.04%
Options - amount $30.502 $30.431 $35.356 $43.006 $43.363 $44.397
Increase in O/S Shares 0.21% 1.200 0.16% 2.100 0.29% 1.150 0.16% 1.400 0.20% 1.100 0.16% 1.000 0.15% 1.000 0.16% 0.900 0.14% Average 90.00%
due to SO $144.576 $124.380 $212.331 $135.091 $195.916 $148.962 $160.840 $166.550 $131.373
Book Value $73.000 $68.000 $120.310 $138.000 $121.000 $98.000 $136.000 $110.000 $112.000
Insider Buying -$1.692 -$2.486 -$0.137 -$1.398 -$2.114 -$10.238 -$1.988 -$1.675 -$4.299
Insider Selling $33.324 $25.884 $18.080 $29.196 $27.030 $7.036 $14.449 $14.382 $2.860
Net Insider Selling $31.632 $23.399 $17.943 $27.799 $24.917 -$3.202 $12.460 $12.707 -$1.439
% of Market Cap 0.04% 0.03% 0.02% 0.03% 0.03% 0.00% 0.01% 0.01% 0.00%
Directors 13 13 13 14 11 11 11 11
Women 27% 5 38% 5 38% 5 38% 6 43% 5 45% 6 55% 6 55% 6 55%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 1 9% 1 9% 1 9% 1 9%
Institutions/Holdings 55.64% 612 53.89% 20 43.84% 20 45.11% 20 56.48% 20 53.90% 20 50.82% 20 50.82%
Total Shares Held 56.97% 399.174 55.04% 314.845 44.33% 321.026 45.80% 398.847 59.44% 361.666 56.27% 326.652 52.02% 0.000 0.00%
Increase/Decrease -1.83% -6.677 -1.65% 0.758 0.24% 0.623 0.19% -10.596 -2.59% -2.783 -0.76% 0.216 0.07% 0.216 -100.00%
Starting No. of Shares NASDAQ 405.851 NASDAQ 314.088 Top 20 MS 320.402 Top 20 MS 409.443 Top 20 MS 364.449 Top 20 MS 326.436 Top 20 MS -0.216 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock