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
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ 9/30/17
FirstService Corp TSX: FSV NASDAQ: FSV www.firstservice.com Fiscal Yr: Dec 31 Q3 2017
Year 3/31/06 3/31/07 3/31/08 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 Value Description #Y Item Total G Currency
Accounting Rules US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP Accounting Rules
$1,648.5 <-12 mths 11.17%
Revenue US$ $541.2 $689.0 $797 $864 $863 $1,006 $1,127 $1,168 $1,188 $1,375 $1,264 $1,483 $1,679 $1,813 $1,969 115.24% <-Total Growth 10 Revenue US$
Increase 31.50% 27.30% 15.70% 8.34% -0.07% 16.62% 11.98% 3.66% 1.65% 15.81% -8.09% 17.31% 13.23% 7.98% 8.59% 7.97% <-IRR #YR-> 10 Revenue 115.24% US$
5 year Running Average $354 $442 $550 $661 $751 $844 $931 $1,006 $1,070 $1,173 $1,224 $1,296 $1,398 $1,523 $1,642 5.64% <-IRR #YR-> 5 Revenue 31.58% US$
Revenue per Share $18.01 $23.02 $26.47 $29.44 $29.13 $33.20 $37.64 $38.85 $33.17 $38.41 $35.17 $41.37 $46.77 $50.50 $54.84 11.36% <-IRR #YR-> 10 5 yr Running Average 193.32% US$
Increase 32.10% 27.86% 14.98% 11.21% -1.05% 13.95% 13.39% 3.22% -14.62% 15.80% -8.43% 17.63% 13.05% 7.98% 8.59% 6.82% <-IRR #YR-> 5 5 yr Running Average 39.10% US$
5 year Running Average $12.06 $14.85 $18.32 $22.12 $25.22 $28.25 $31.18 $33.65 $34.40 $36.25 $36.65 $37.39 $38.98 $42.45 $45.73 6.04% <-IRR #YR-> 10 Revenue per Share 79.69% US$
P/S (Price/Sales) Med 0.63 0.55 0.56 0.30 0.25 0.37 0.43 0.37 0.54 0.63 0.93 1.04 1.91% <-IRR #YR-> 5 Revenue per Share 9.92% US$
P/S (Price/Sales) Close 0.69 0.61 0.43 0.23 0.33 0.46 0.36 0.37 0.66 0.67 1.15 1.15 1.45 1.34 1.24 9.68% <-IRR #YR-> 10 5 yr Running Average 151.86% US$
*Revenue in M US$  P/S Med 10 yr  0.48 5 yr  0.63 199.40% Diff M/C 3.70% <-IRR #YR-> 5 5 yr Running Average 19.95% US$
$2,115.6 <-12 mths 6.26%
Revenue CDN* $631.6 $794.4 $819 $1,057 $906 $1,003 $1,151 $1,165 $1,263 $1,596 $1,750 $1,991 $2,155 $2,327 $2,527 150.65% <-Total Growth 10 Revenue CDN$
Increase 26.89% 25.77% 3.11% 29.06% -14.26% 10.72% 14.71% 1.17% 8.46% 26.32% 9.71% 13.75% 8.23% 7.98% 8.59% 9.62% <-IRR #YR-> 10 Revenue 150.65% CDN$
5 year Running Average $458 $539 $623 $760 $842 $916 $987 $1,056 $1,098 $1,236 $1,385 $1,553 $1,751 $1,964 $2,150 11.58% <-IRR #YR-> 5 Revenue 72.98% CDN$
Revenue per Share $21.01 $26.55 $27.20 $36.04 $30.59 $33.10 $38.44 $38.73 $35.28 $44.56 $48.71 $55.55 $60.03 $64.82 $70.39 11.16% <-IRR #YR-> 10 5 yr Running Average 187.94% CDN$
Increase 27.46% 26.33% 2.46% 32.48% -15.11% 8.19% 16.15% 0.74% -8.90% 26.30% 9.31% 14.05% 8.06% 7.98% 8.59% 9.48% <-IRR #YR-> 5 5 yr Running Average 57.28% CDN$
5 year Running Average $15.68 $18.16 $20.76 $25.46 $28.28 $30.69 $33.07 $35.38 $35.23 $38.02 $41.14 $44.56 $48.82 $54.73 $59.90 7.66% <-IRR #YR-> 10 Revenue per Share 109.25% CDN$
P/S (Price/Sales) Med 0.64 0.55 0.56 0.26 0.27 0.38 0.42 0.38 0.53 0.62 0.85 1.06 7.64% <-IRR #YR-> 5 Revenue per Share 44.50% CDN$
P/S (Price/Sales) Close 0.70 0.61 0.41 0.22 0.34 0.46 0.36 0.37 0.66 0.67 1.15 1.15 1.46 1.35 1.24 9.39% <-IRR #YR-> 10 5 yr Running Average 145.37% CDN$
*Revenue in M CDN$ (If a company cannot grow revenue, it cannot grow) P/S Med 10 yr  0.47 5 yr  0.62 207.58% Diff M/C 6.15% <-IRR #YR-> 5 5 yr Running Average 34.74% CDN$
-$794 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,991
-$1,151.0 $0.0 $0.0 $0.0 $0.0 $1,991
-$539 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,553
-$987.4 $0.0 $0.0 $0.0 $0.0 $1,553
-$26.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $55.55
-$38.44 $0.00 $0.00 $0.00 $0.00 $55.55
-$18.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.56
-$33.07 $0.00 $0.00 $0.00 $0.00 $44.56
$1.23 <-12 mths 33.70%
Statements $0.09 $0.36
Percentage of Old FSV Stock -14.06% 30.25%
Pre-split 15 $2.30 $1.17 $0.92 $2.44 -$1.87 $0.12 $2.13 -$0.12 -$0.64 $1.20
EPS Basic US$ $1.17 $0.59 $0.47 $1.24 -$0.95 $0.06 $1.08 -$0.06 -$0.32 $0.61 $0.59 $0.93 56.87% <-Total Growth 10 EPS Basic US$
Pre-Split '05
Pre-split 15 $2.21 $1.08 $0.85 $1.41 -$1.87 $0.11 $2.03 -$0.12 -$0.64 $1.19
EPS Diluted US$ $1.12 $0.55 $0.43 $0.71 -$0.95 $0.06 $1.03 -$0.06 -$0.32 $0.60 $0.59 $0.92 $1.43 $1.75 $2.05 68.12% <-Total Growth 10 EPS Diluted US$
Increase 198.65% -51.13% -21.30% 65.88% -232.62% 105.88% 1745.45% -105.91% -433.33% 285.94% -2.15% 55.93% 55.84% 21.74% 17.41% 5.33% <-IRR #YR-> 10 Earnings per Share 68.12% US$
Earnings Yield 9.0% 3.9% 3.8% 10.7% -9.8% 0.4% 7.7% -0.4% -1.5% 2.3% 1.5% 1.9% 2.1% 2.6% 3.0% -2.21% <-IRR #YR-> 5 Earnings per Share -10.56% US$
5 year Running Average $0.49 $0.54 $0.56 $0.64 $0.37 $0.16 $0.26 $0.16 -$0.05 $0.26 $0.37 $0.35 $0.64 $1.06 $1.35 -4.34% <-IRR #YR-> 10 5 yr Running Average -35.84% US$
10 year Running Average $0.32 $0.36 $0.40 $0.46 $0.34 $0.32 $0.40 $0.36 $0.29 $0.32 $0.26 $0.30 $0.40 $0.50 $0.80 6.15% <-IRR #YR-> 5 5 yr Running Average 34.79% US$
* ESP per share (US, Diluted) E/P 10 Yrs 1.70% 5Yrs 1.46%
-$0.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.92
-$1.03 $0.00 $0.00 $0.00 $0.00 $0.92
-$0.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.35
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.35
$1.58 <-12 mths 26.42%
Pre-split 15
EPS Basic CDN$ $1.36 $0.68 $0.48 $1.51 -$1.00 $0.06 $1.10 -$0.06 -$0.34 $0.71 $0.82 $1.25 82.68% <-Total Growth 10 EPS Basic CDN$
Pre-Split '05 CDN$
Pre-split 15
EPS Diluted CDN$ $1.31 $0.63 $0.44 $0.87 -$1.00 $0.06 $1.05 -$0.06 -$0.34 $0.70 $0.82 $1.24 $1.84 $2.24 $2.63 95.78% <-Total Growth 10 EPS Diluted CDN$
Increase 188.18% -51.72% -29.86% 97.61% -213.78% -105.58% 1790.49% -105.77% 469.06% -302.81% 16.80% 51.20% 48.95% 21.74% 17.41% 6.95% <-IRR #YR-> 10 Earnings per Share 95.78% CDN$
Earnings Yield 8.9% 3.9% 3.9% 10.8% -9.7% 0.4% 7.7% -0.4% -1.5% 2.3% 1.5% 1.9% 2.1% 2.6% 3.0% 3.29% <-IRR #YR-> 5 Earnings per Share 17.59% CDN$
5 year Running Average $0.62 $0.66 $0.65 $0.74 $0.45 $0.20 $0.29 $0.18 -$0.06 $0.28 $0.43 $0.47 $0.85 $1.37 $1.75 -3.32% <-IRR #YR-> 10 5 yr Running Average -28.65% CDN$
10 year Running Average $0.43 $0.48 $0.51 $0.57 $0.44 $0.41 $0.47 $0.42 $0.34 $0.37 $0.32 $0.38 $0.52 $0.65 $1.02 10.44% <-IRR #YR-> 5 5 yr Running Average 64.29% CDN$
* ESP per share (CDN, Diluted) E/P 10 Yrs 1.70% 5Yrs 1.46%
-$0.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.24
-$1.05 $0.00 $0.00 $0.00 $0.00 $1.24
-$0.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.47
-$0.29 $0.00 $0.00 $0.00 $0.00 $0.47
Special Dividend US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Dividend* $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 $0.40 $0.43 $0.48 $0.49 $0.49 #DIV/0! <-Total Growth 10 Dividends US$
Increase 0.00% 7.50% 11.05% 2.62% 0.00% Count 3 Years of data US$
Average Increases 5 Year Running 3.7% 4.2% 4.2% #NUM! <-Median-> 0 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.34 $0.44 $0.46 #DIV/0! <-Total Growth -1 Dividends 5 Yr Running US$
Yield H/L Price 1.65% 1.22% 1.00% 0.80% 1.22% <-Median-> 3 Yield H/L Price US$
Yield on High  Price 1.39% 0.95% 0.82% 0.66% 0.95% <-Median-> 3 Yield on High  Price US$
Yield on Low Price 2.03% 1.72% 1.30% 1.00% 1.72% <-Median-> 3 Yield on Low Price US$
Yield on Close Price 1.55% 0.99% 0.91% 0.70% 0.72% 0.72% 0.99% <-Median-> 3 Yield on Close Price US$
Payout Ratio -61.67% 66.34% 67.80% 46.74% 33.31% 25.18% 22.33% 56.54% <-Median-> 4 DPR EPS US$
DPR EPS 5 Yr Running 52.99% 41.52% 33.95% #NUM! <-Median-> 0 DPR EPS 5 Yr Running US$
Payout Ratio CF 12.15% 17.77% 16.51% 14.14% 15.88% 14.29% 12.81% 15.32% <-Median-> 4 DPR CF US$
DPR CF 5 Yr Running 13.80% 15.53% 14.55% #NUM! <-Median-> 0 DPR CF 5 Yr Running US$
Payout Ratio CF WC 14.31% 21.62% 26.17% 16.53% 15.88% 14.29% 12.81% 19.08% <-Median-> 4 DPR CF WC US$
DPR CF WC 5 Yr Running 16.44% 17.70% 15.89% #NUM! <-Median-> 0 DPR CF WC 5 Yr Running US$
Median Values 5 Yr Med 5 Yr Cl 1.22% 0.99% 5 Yr Med Payout 56.54% 15.32% 19.08% 2.44% <-IRR #YR-> 3 Dividends #DIV/0! US$
* Dividends per share  5 Yr Med and Cur. -40.92% -27.03% Last Div Inc ---> $0.11 $0.12 11.4% 2.44% <-IRR #YR-> 3 Dividends #DIV/0! US$
-$0.40 $0.00 $0.00 $0.43
-$0.40 $0.00 $0.00 $0.43
Historical Dividends Historical H/L Div 1.97% 0.84% 1.41% <-Ave D Med Div 1.22% Close Div 0.99% Historical Dividends US$
High/Ave/Median Values P/Hi P/Ave Exp. -63.35% Exp. -48.61% Curr diff Exp. -40.82% Exp. -27.03% High/Ave/Median  US$
Special Dividend CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
Dividend* $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.46 $0.55 $0.58 $0.61 $0.63 $0.63 #DIV/0! <-Total Growth 10 Dividends CDN$
Increase 19.36% 4.24% 6.14% 2.62% 0.00% Count 3 Years of data CDN$
Average Increases 5 Year Running 5.9% 6.5% 6.5% #NUM! <-Median-> 0 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.57 $0.60 #DIV/0! <-Total Growth -1 Dividends 5 Yr Running CDN$
Yield H/L Price 1.68% 1.34% 0.98% 0.79% 1.34% <-Median-> 3 Yield H/L Price CDN$
Yield on High  Price 1.42% 0.96% 0.84% 0.67% 0.96% <-Median-> 3 Yield on High  Price CDN$
Yield on Low Price 2.06% 2.26% 1.18% 0.97% 2.06% <-Median-> 3 Yield on Low Price CDN$
Yield on Close Price 1.54% 0.99% 0.91% 0.70% 0.72% 0.72% 0.99% <-Median-> 3 Yield on Close Price CDN$
Payout Ratio -61.67% 66.34% 67.80% 46.74% 33.31% 28.07% 23.91% 56.54% <-Median-> 4 DPR EPS CDN$
DPR EPS 5 Yr Running 41.53% 34.26% #NUM! <-Median-> 0 DPR EPS 5 Yr Running CDN$
Payout Ratio CF 0.75% 0.75% 0.61% 0.55% 0.48% 0.43% 0.75% <-Median-> 3 DPR CF CDN$
DPR CF 5 Yr Running 15.49% 14.57% #NUM! <-Median-> 0 DPR CF 5 Yr Running CDN$
Payout Ratio CF WC 14.31% 21.62% 26.17% 16.53% 15.88% 14.29% 12.81% 19.08% <-Median-> 4 DPR CF WC CDN$
DPR CF WC 5 Yr Running 17.71% 15.98% #NUM! <-Median-> 0 DPR CF WC 5 Yr Running CDN$
Median Values 5 Yr Med 5 Yr Cl 1.34% 0.99% 5 Yr Med Payout 56.54% 0.75% 19.08% 10.71% <-IRR #YR-> 3 Dividends #DIV/0! CDN$
* Dividends per share  5 Yr Med and Cur. -46.44% -27.38% Last Div Inc ---> $0.10 $0.11 10.0% 10.71% <-IRR #YR-> 3 Dividends #DIV/0! CDN$
-$0.43 $0.00 $0.00 $0.58
-$0.43 $0.00 $0.00 $0.58
Historical Dividends Historical H/L Div #NUM! #NUM! #NUM! <-Ave D Med Div 1.34% Close Div 0.99% Historical Dividends CDN$
High/Ave/Median Values P/Hi P/Ave #NUM! #NUM! #NUM! #NUM! Curr diff Exp. -46.30% Exp. -27.38% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 0.99% earning in 5 Years at IRR of 6.50% Div Inc. 37.01% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 1.35% earning in 10 Years at IRR of 6.50% Div Inc. 87.71% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 1.85% earning in 15 Years at IRR of 6.50% Div Inc. 157.18% Future Dividend Yield CDN$
Yield if held 5 yrs 0.00% 5.71% 4.37% 3.57% 4.21% 3.39% 2.27% 3.97% <-Median-> 4 Paid Median Price CDN$
Yield if held 10 yrs 0.00% 4.69% 4.13% 3.94% 4.01% 6.71% 7.74% 4.03% <-Median-> 4 Paid Median Price CDN$
Yield if held 15 yrs 0.00% 9.16% 10.72% 6.61% 8.31% 10.12% 6.35% 7.88% <-Median-> 4 Paid Median Price CDN$
Yield if held 20 yrs 0.00% 8.32% 12.66% 9.83% 4.90% 4.53% 3.77% 9.07% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 5 years 7.23% 15.15% 14.27% 22.77% 23.82% 16.16% 8.85% 14.71% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 10 years 3.42% 6.84% 9.17% 12.35% 15.84% 32.56% 45.29% 8.00% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 15 years 4.66% 13.36% 23.81% 20.69% 32.81% 49.08% 37.15% 17.02% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 20 years 7.81% 41.90% 91.56% 114.86% 74.94% 66.88% 72.60% 66.73% <-Median-> 4 Paid Median Price CDN$
Graham Price CDN$ $11.73 $8.57 $5.19 $3.94 $0.70 $1.07 $6.49 $5.37 $7.57 $8.24 $13.37 $16.76 $16.99 $18.75 $20.32 95.55% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 1.14 1.71 2.95 2.38 11.63 11.84 2.49 2.71 2.45 3.36 3.08 3.52 4.56 2.83 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.31 1.88 3.89 3.16 16.17 14.23 3.03 3.01 3.06 3.98 4.33 4.12 5.40 3.52 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.98 1.54 2.01 1.60 7.09 9.45 1.95 2.41 1.84 2.74 1.83 2.92 3.73 1.98 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 1.25 1.88 2.17 2.06 14.73 14.23 2.10 2.65 3.06 3.64 4.18 3.80 5.14 4.66 4.30 2.86 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close 25.17% 88.05% 116.63% 105.52% 1372.55% 1323.20% 110.45% 164.84% 206.20% 264.36% 317.97% 280.41% 414.26% 366.09% 330.15% 185.52% <-Median-> 10 Graham Price CDN$
Pre-split 15 $28.97 $31.80 $22.17 $15.99 $20.30 $30.05 $26.95 $28.08 $45.75 $59.28
Price Close CDN$ $14.68 $16.11 $11.23 $8.10 $10.29 $15.23 $13.66 $14.23 $23.18 $30.04 $55.90 $63.74 $87.39 $87.39 $87.39 295.58% <-Total Growth 10 Stock Price CDN$
Increase 20.71% 9.77% -30.28% -27.88% 26.95% 48.03% -10.32% 4.19% 62.93% 29.57% 86.10% 14.03% 37.10% 0.00% 0.00% 14.74% <-IRR #YR-> 10 Stock Price 295.58% CDN$
P/E 11.23 25.54 25.38 9.27 -10.34 274.00 13.00 -234.74 -67.21 42.94 68.42 51.60 47.49 39.01 33.23 36.09% <-IRR #YR-> 5 Stock Price 366.77% CDN$
Trailing P/E 32.37 12.33 17.80 18.31 11.76 -15.30 245.74 13.54 -382.46 -87.09 79.91 78.02 70.74 47.49 39.01 15.28% <-IRR #YR-> 10 Price & Dividend 306.80% CDN$
Median 10, 5 Yrs D.  per yr 0.54% 1.83% % Tot Ret 3.54% 4.84% Price Inc 29.57% P/E:  19.19 42.94 37.92% <-IRR #YR-> 5 Price & Dividend 380.01% CDN$
-$16.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $63.74
-$13.66 $0.00 $0.00 $0.00 $0.00 $63.74
-$16.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.21 $0.46 $0.55 $0.58 $64.32
-$13.66 $0.21 $0.46 $0.55 $0.58 $64.32
Price H/L Median $13.43 $14.64 $15.29 $9.37 $8.12 $12.67 $16.15 $14.55 $18.57 $27.67 $41.23 $58.98 $77.53 302.73% <-Total Growth 10 Stock Price CDN$
Increase 35.62% 9.06% 4.39% -38.73% -13.28% 55.99% 27.49% -9.94% 27.67% 48.97% 49.02% 43.04% 31.46% 14.95% <-IRR #YR-> 10 Stock Price 302.73% CDN$
P/E 10.28 23.21 34.54 10.71 -8.16 228.00 15.38 -240.01 -53.85 39.55 50.47 47.74 42.14 29.56% <-IRR #YR-> 5 Stock Price 265.09% CDN$
Trailing P/E 29.61 11.21 24.23 21.17 9.29 -12.73 290.69 13.85 -306.43 -80.22 58.94 72.18 62.76 15.36% <-IRR #YR-> 10 Price & Dividend 315.08% CDN$
P/E on Run. 5 yr Ave 21.52 22.27 23.67 12.63 17.97 62.81 56.56 78.64 -315.41 98.81 95.37 125.68 91.28 30.67% <-IRR #YR-> 5 Price & Dividend 277.60% CDN$
P/E on Run. 10 yr Ave 31.33 30.60 30.26 16.46 18.34 30.69 34.25 35.02 54.41 75.60 130.06 156.25 149.91 18.35 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 0.41% 1.11% % Tot Ret 2.70% 3.62% Price Inc 43.04% P/E:  24.96 39.55 Count 24 Years of data
-$14.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.98
-$16.15 $0.00 $0.00 $0.00 $0.00 $58.98
-$14.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.21 $0.46 $0.55 $59.55
-$16.15 $0.00 $0.21 $0.46 $0.55 $59.55
High Month CDN$ Feb Mar Jul Apr Oct Dec Apr Feb Dec Dec Dec Aug Oct
Pre-Split '05
Pre-split 15 $30.22 $31.80 $39.80 $24.55 $22.29 $30.05 $38.81 $31.92 $45.78 $64.71
Price High CDN$ $15.31 $16.11 $20.17 $12.44 $11.29 $15.23 $19.67 $16.17 $23.20 $32.79 $57.96 $69.06 $91.69 328.60% <-Total Growth 10 Stock Price CDN$
Increase 24.62% 5.23% 25.16% -38.32% -9.21% 34.81% 29.15% -17.75% 43.42% 41.35% 76.77% 19.15% 32.77% 15.67% <-IRR #YR-> 10 Stock Price 328.60% CDN$
P/E 11.72 25.54 45.57 14.22 -11.35 274.00 18.72 -266.85 -67.25 46.87 70.94 55.91 49.83 28.56% <-IRR #YR-> 5 Stock Price 251.18% CDN$
Trailing P/E 40.84 14.39 36.85 28.88 15.81 -16.07 352.82 15.72 -381.50 -101.11 96.12 117.05 99.66 22.63 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs Price Inc 41.35% P/E:  32.14 46.87 46.87 P/E Ratio Historical High CDN$
-$16.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $69.06
-$19.67 $0.00 $0.00 $0.00 $0.00 $69.06
Low Month CDN$ May Jan Jan Jul Mar Feb Dec Jun Jan Feb Jan Feb Jan
Pre-Split '05
Pre-split 15 $22.78 $26.00 $20.54 $12.42 $9.77 $19.96 $24.95 $25.50 $27.53 $44.50
Price Low CDN$ $11.54 $13.17 $10.41 $6.29 $4.95 $10.11 $12.64 $12.92 $13.95 $22.55 $24.50 $48.89 $63.37 271.10% <-Total Growth 10 Stock Price CDN$
Increase 53.61% 14.14% -21.00% -39.53% -21.34% 104.30% 25.00% 2.20% 7.96% 61.64% 8.66% 99.55% 29.62% 14.01% <-IRR #YR-> 10 Stock Price 271.10% CDN$
P/E 8.83 20.88 23.52 7.20 -4.98 182.00 12.03 -213.18 -40.44 32.23 29.99 39.58 34.44 31.06% <-IRR #YR-> 5 Stock Price 286.72% CDN$
Trailing P/E 25.45 10.08 16.49 14.22 5.66 -10.16 227.50 12.30 -230.15 -65.37 35.02 59.84 51.30 12.87 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs Price Inc 8.66% P/E:  17.78 29.99 8.51 P/E Ratio Historical Low CDN$
-$13.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.89
-$12.64 $0.00 $0.00 $0.00 $0.00 $48.89
Pre-split '05
Pre-split '15 $24.58 $27.66 $22.60 $13.15 $19.12 $30.18 $26.49 $28.26 $43.05 $50.86
Price Close US$ $12.45 $14.02 $11.45 $6.66 $9.69 $15.29 $13.42 $14.32 $21.81 $25.77 $40.43 $47.48 $67.87 $67.87 $67.87 238.77% <-Total Growth 10 Stock Price US$
Increase 25.86% 12.53% -18.29% -41.81% 45.40% 57.85% -12.23% 6.68% 52.34% 18.14% 56.88% 17.44% 42.94% 0.00% 0.00% 12.98% <-IRR #YR-> 10 Stock Price 238.77% US$
P/E 11.12 25.61 26.59 9.33 -10.22 274.36 13.05 -235.50 -67.27 42.74 68.53 51.61 47.34 38.89 33.12 28.75% <-IRR #YR-> 5 Stock Price 253.73% US$
Trailing P/E 33.22 12.52 20.93 15.47 13.56 -16.14 240.82 13.92 -358.75 -79.47 67.05 80.47 73.77 47.34 38.89 13.37% <-IRR #YR-> 10 Price & Dividend 248.98% US$
Median 10, 5 Yrs D.  per yr 0.40% 1.10% % Tot Ret 2.96% 3.68% Price Inc 18.14% P/E:  19.82 42.74 29.85% <-IRR #YR-> 5 Price & Dividend 264.39% US$
-$14.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $47.48
-$13.42 $0.00 $0.00 $0.00 $0.00 $47.48
-$14.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 $0.40 $0.40 $47.91
-$13.42 $0.00 $0.20 $0.40 $0.40 $47.91
Price H/L Median US$ $11.28 $12.61 $14.74 $8.76 $7.37 $12.44 $16.19 $14.54 $17.89 $24.25 $32.74 $42.86 $59.95 239.94% <-Total Growth 10 Stock Price US$
Increase 41.89% 11.72% 16.92% -40.56% -15.85% 68.76% 30.12% -10.17% 23.00% 35.55% 35.01% 30.91% 39.88% 13.02% <-IRR #YR-> 10 Stock Price 239.94% US$
P/E 10.08 23.04 34.22 12.26 -7.78 223.23 15.74 -239.17 -55.16 40.21 55.48 46.58 41.81 21.49% <-IRR #YR-> 5 Stock Price 164.72% US$
Trailing P/E 30.09 11.26 26.94 20.34 10.32 -13.13 290.45 14.14 -294.17 -74.77 54.29 72.64 65.16 13.45% <-IRR #YR-> 10 Price & Dividend 251.28% US$
P/E on Run. 5 yr Ave 23.10 23.41 26.30 13.74 19.77 77.71 63.14 91.99 -360.20 93.09 89.12 124.01 93.01 22.55% <-IRR #YR-> 5 Price & Dividend 173.55% US$
P/E on Run. 10 yr Ave 35.55 34.58 37.10 19.25 21.56 38.37 40.73 40.48 60.86 76.56 124.13 142.38 149.38 18.33 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 0.44% 1.05% % Tot Ret 3.26% 4.67% Price Inc 30.91% P/E:  24.98 40.21 Count 24 Years of data
-$12.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.86
-$16.19 $0.00 $0.00 $0.00 $0.00 $42.86
-$12.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 $0.40 $0.40 $43.29
-$16.19 $0.00 $0.20 $0.40 $0.40 $43.29
High Month US$ Feb Mar Jul Apr Oct Dec Apr Mar Dec Nov Dec Aug Oct
Pre-split '05
Pre-split '15 $26.96 $27.66 $37.70 $24.43 $21.57 $30.18 $39.97 $32.39 $43.05 $56.90
Price High US$ $13.66 $14.02 $19.10 $12.38 $10.93 $15.29 $20.25 $16.41 $21.81 $28.83 $42.19 $52.53 $72.25 274.80% <-Total Growth 10 Stock Price US$
Increase 33.20% 2.60% 36.30% -35.20% -11.71% 39.92% 32.44% -18.96% 32.91% 32.17% 46.33% 24.51% 37.54% 14.12% <-IRR #YR-> 10 Stock Price 274.80% US$
P/E Ratio 12.20 25.61 44.35 17.33 -11.53 274.36 19.69 -269.92 -67.27 47.82 71.51 57.10 50.39 21.00% <-IRR #YR-> 5 Stock Price 159.37% US$
Trailing P/E Ratio 36.43 12.52 34.91 28.74 15.30 -16.14 363.36 15.96 -358.75 -88.91 69.97 89.03 78.53 22.14 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 15.96 P/E:  32.02 47.82 45.05 P/E Ratio Historical High US$
-$14.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $52.53
-$20.25 $0.00 $0.00 $0.00 $0.00 $52.53
Low Month US$ Jun Jan Jan Oct Mar Feb Nov Jun Jan Jan Jan Feb Jan
Pre-split '05
Pre-split '15 $17.58 $22.10 $20.48 $10.15 $7.53 $18.93 $23.93 $25.01 $27.55 $38.80
Price Low US$ $8.91 $11.20 $10.38 $5.14 $3.82 $9.59 $12.13 $12.67 $13.96 $19.66 $23.28 $33.18 $47.64 196.30% <-Total Growth 10 Stock Price US$
Increase 57.67% 25.71% -7.33% -50.44% -25.81% 151.39% 26.41% 4.51% 10.16% 40.83% 18.41% 42.53% 43.58% 11.47% <-IRR #YR-> 10 Stock Price 196.30% US$
P/E Ratio 7.95 20.46 24.09 7.20 -4.03 172.09 11.79 -208.42 -43.05 32.61 39.46 36.07 33.23 22.30% <-IRR #YR-> 5 Stock Price 173.64% US$
Trailing P/E Ratio 23.76 10.00 18.96 11.94 5.34 -10.12 217.55 12.32 -229.58 -60.63 38.61 56.24 51.78 13.86 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 12.32 P/E:  17.94 32.61 7.95 P/E Ratio Historical Low US$
-$11.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.18
-$12.13 $0.00 $0.00 $0.00 $0.00 $33.18
Long Term Debt US$ $221.63 $197.16 $249.87 $292.18 Debt US$
Change -11.04% 26.73% 16.93% 7.85% <-Median-> 2 Change US$
Long Term Debt CDN$ $112.30 $99.90 $126.61 $148.05 Debt CDN$
Change -11.04% 26.73% 16.93% 7.85% <-Median-> 2 Change CDN$
Debt/Market Cap Ratio 0.10 0.05 0.06 0.05 0.06 <-Median-> 3 Debt/Market Cap Ratio CDN$
Pre-split '15 $395.5 $580.6 $604.4 $701.3
Goodwill & Intangibles US$ $200.4 $294.2 $306.2 $355.3 $300.1 $387.3 $421.3 Intangibles Goodwill US$
Change 46.80% 4.09% 16.04% -15.54% 29.04% 8.78% 16.04% <-Median-> 5 Change US$
Goodwill & Intangibles CDN$ $204.7 $293.3 $325.7 $412.2 $415.6 $520.0 $540.7 Intangibles Goodwill CDN$
Change 43.28% 11.07% 26.57% 0.81% 25.12% 3.98% 25.12% <-Median-> 5 Change CDN$
Intangible/Market Cap Ratio 0.50 0.69 0.39 0.38 0.21 0.23 0.17 0.39 <-Median-> 6 % of Market C. CDN$
Market Cap US$ $374 $419 $345 $195 $287 $464 $402 $431 $781 $923 $1,453 $1,702 $2,437 $2,437 $2,437 305.79% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $441 $482 $338 $238 $305 $462 $409 $428 $830 $1,076 $2,009 $2,285 $3,137 $3,137 $3,137 373.84% <-Total Growth 10 Market Cap CDN$
Diluted # of Shares in Millions 30.547 29.755 29.516 30.367 30.551 30.376 33.262 36.309 36.425 36.366 36.566 22.22% <-Total Growth 9 Diluted
Change -2.59% -0.80% 2.88% 0.61% -0.57% 9.50% 9.16% 0.32% -0.16% 0.55% 0.32% <-Median-> 9 Change
Basic # of Shares in Millions 29.905 29.584 29.438 30.081 30.094 30.264 32.928 35.917 36.013 35.966 35.909 21.57% <-Total Growth 9 Average
Change -1.07% -0.49% 2.18% 0.04% 0.57% 8.80% 9.08% 0.27% -0.13% -0.16% 0.27% <-Median-> 9 Change
Difference 0.7% -0.8% 0.6% 0.8% -0.5% -0.6% 8.7% -0.3% -0.2% -0.3% 0.0% -0.26% <-Median-> 10 Difference
$96.27 <-12 mths -11.68%
Preferred Shares 5.979 5.772 5.772 5.772 5.623 5.231 0.000 0.000 0.000 0.000 0.000 0.000 0.000 Preferred Shares
Multiple Voting 1.326 1.326 1.326 1.326 1.326 1.326 1.326 1.326 1.326 1.326 Multiple Voting
Subordinate Voting 28.993 28.616 28.744 34.476 34.481 34.613 34.517 34.575 34.575 34.575 Subordinate Voting
Pre-Split '05
# of Share in Millions 30.056 29.923 30.113 29.333 29.625 30.318 29.941 30.070 35.802 35.807 35.939 35.843 35.901 35.901 35.901 1.82% <-IRR #YR-> 10 Shares 19.78%
Change -0.45% -0.44% 0.63% -2.59% 0.99% 2.34% -1.24% 0.43% 19.06% 0.01% 0.37% -0.27% 0.16% 0.00% 0.00% 3.66% <-IRR #YR-> 5 Shares 19.71%
Pre-split '15 $59.3 $59.8 $57.2 $88.5 $81.0 $115.1 $80.2 $103.0 $116.3 $159.1
CF fr Op $M US$ $30.07 $30.30 $28.97 $44.85 $41.07 $58.30 $40.64 $52.19 $58.92 $80.60 $87.09 $109.01 $108.0 $123.1 $137.3 259.80% <-Total Growth 10 Cash Flow US$
Increase 60.27% 0.74% -4.38% 54.82% -8.43% 41.95% -30.28% 28.40% 12.90% 36.80% 8.05% 25.16% -0.94% 13.99% 11.59% SO, S Issu Buy Backs
5 year Running Average $19.1 $22.7 $25.2 $30.6 $35.1 $40.7 $42.8 $47.4 $50.2 $58.1 $63.9 $77.6 $88.7 $101.6 $112.9 242.00% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $1.00 $1.01 $0.96 $1.53 $1.39 $1.92 $1.36 $1.74 $1.65 $2.25 $2.42 $3.04 $3.01 $3.43 $3.83 200.38% <-Total Growth 10 Cash Flow per Share US$
Increase 61.00% 1.19% -4.98% 58.93% -9.33% 38.71% -29.40% 27.85% -5.17% 36.78% 7.66% 25.50% -1.10% 13.99% 11.59% 13.66% <-IRR #YR-> 10 Cash Flow 259.80% US$
5 year Running Average $0.65 $0.76 $0.84 $1.03 $1.18 $1.36 $1.43 $1.59 $1.61 $1.78 $1.88 $2.22 $2.47 $2.83 $3.15 21.81% <-IRR #YR-> 5 Cash Flow 168.19% US$
P/CF on Med Price 11.28 12.45 15.32 5.73 5.32 6.47 11.93 8.38 10.87 10.77 13.51 14.09 19.93 0.00 0.00 11.63% <-IRR #YR-> 10 Cash Flow per Share 200.38% US$
P/CF on Closing Price 24.57 27.32 23.49 8.60 13.79 15.70 19.51 16.28 26.16 11.45 16.68 15.61 22.57 19.80 17.74 17.51% <-IRR #YR-> 5 Cash Flow per Share 124.03% US$
41.13% Diff M/C 11.26% <-IRR #YR-> 5 CFPS 5 yr Running 190.57% US$
Pre-split '15 $9.0 $5.9 $21.2 $15.5 -$15.2 -$23.9 $20.9 -$22.15 -$17.55 -$28.35
Excl.Working Capital CF $4.56 $3.01 $10.74 $7.86 -$7.72 -$12.11 $10.59 -$11.23 -$8.89 -$14.36 -$32.2 -$15.7 $0.0 $0.0 $0.0 9.17% <-IRR #YR-> 5 CFPS 5 yr Running 55.04% US$
CF fr Op $M WC US$ $34.6 $33.3 $39.7 $52.7 $33.3 $46.2 $51.2 $41.0 $50.0 $66.2 $54.9 $93.3 $108.0 $123.1 $137.3 180.00% <-Total Growth 10 Cash Flow less WC US$
Increase 38.98% -3.82% 19.23% 32.74% -36.74% 38.52% 10.92% -20.05% 22.13% 32.40% -17.07% 69.77% 15.79% 13.99% 11.59% 10.85% <-IRR #YR-> 10 Cash Flow less WC 180.00% US$
5 year Running Average $23.2 $26.3 $30.2 $37.1 $38.7 $41.1 $44.6 $44.9 $44.4 $50.9 $52.7 $61.1 $74.5 $89.1 $103.3 12.73% <-IRR #YR-> 5 Cash Flow less WC 82.02% US$
CFPS Excl. WC US$ $1.15 $1.11 $1.32 $1.80 $1.13 $1.52 $1.71 $1.36 $1.40 $1.85 $1.53 $2.60 $3.01 $3.43 $3.83 8.80% <-IRR #YR-> 10 CF less WC 5 Yr Run 132.44% US$
Increase 39.62% -3.39% 18.48% 36.27% -37.36% 35.36% 12.31% -20.40% 2.58% 32.38% -17.37% 70.23% 15.60% 13.99% 11.59% 6.47% <-IRR #YR-> 5 CF less WC 5 Yr Run 36.84% US$
5 year Running Average $0.79 $0.89 $1.01 $1.24 $1.30 $1.38 $1.50 $1.50 $1.42 $1.57 $1.57 $1.75 $2.08 $2.48 $2.88 8.86% <-IRR #YR-> 10 CFPS - Less WC 133.76% US$
P/CF on Median Price 9.79 11.33 11.18 4.88 6.55 8.17 9.46 10.68 12.80 13.11 21.42 16.47 19.93 0.00 0.00 8.74% <-IRR #YR-> 5 CFPS - Less WC 52.05% US$
P/CF on Close Price 10.81 12.59 8.68 3.71 8.61 10.04 7.84 10.51 15.61 13.93 26.45 18.25 22.57 19.80 17.74 7.04% <-IRR #YR-> 10 CFPS 5 yr Running 97.49% US$
CF/-WC P/CF Med 10 yr 15.99 5 yr  16.28 P/CF Med 10 yr 10.93 5 yr  13.11 106.52% Diff M/C 3.17% <-IRR #YR-> 5 CFPS 5 yr Running 16.90% US$
$123.55 <-12 mths -15.58%
CF fr Op $M CDN$ $35.1 $34.9 $29.8 $54.9 $43.1 $58.1 $41.5 $52.0 $62.7 $93.5 $120.6 $146.4 $138.6 $158.0 $176.3 319.00% <-Total Growth 10 Cash Flow CDN$
Increase 54.65% -0.47% -14.79% 84.43% -21.44% 34.77% -28.58% 25.32% 20.46% 49.21% 28.98% 21.36% -5.32% 13.99% 11.59% SO, S Issu Buy Backs
5 year Running Average $24.9 $28.0 $28.8 $35.5 $39.6 $44.2 $45.5 $49.9 $51.5 $61.6 $74.1 $95.0 $112.3 $131.4 $148.0 239.96% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $1.00 $1.17 $0.99 $1.87 $1.46 $1.92 $1.39 $1.73 $1.75 $2.61 $3.36 $4.08 $3.86 $4.40 $4.91 249.80% <-Total Growth 10 Cash Flow per Share CDN$
Increase 33.12% 16.67% -15.33% 89.33% -22.21% 31.69% -27.68% 24.78% 1.18% 49.19% 28.50% 21.69% -5.47% 13.99% 11.59% 15.40% <-IRR #YR-> 10 Cash Flow 319.00% CDN$
5 year Running Average $0.82 $0.91 $0.93 $1.16 $1.30 $1.48 $1.52 $1.67 $1.65 $1.88 $2.17 $2.71 $3.13 $3.66 $4.12 28.66% <-IRR #YR-> 5 Cash Flow 252.58% CDN$
P/CF on Median Price 13.42 12.54 15.47 5.01 5.58 6.61 11.65 8.41 10.61 10.60 12.29 14.44 20.09 0.00 0.00 13.34% <-IRR #YR-> 10 Cash Flow per Share 249.80% CDN$
P/CF on Close Price 14.67 13.80 11.36 4.33 7.07 7.94 9.85 8.22 13.24 11.50 16.66 15.61 22.64 19.86 17.80 24.12% <-IRR #YR-> 5 Cash Flow per Share 194.53% CDN$
113.52% Diff M/C 11.51% <-IRR #YR-> 10 CFPS 5 yr Running 197.35% CDN$
Excl.Working Capital CF $5.3 $3.5 $11.0 $9.6 -$8.1 -$12.1 $10.8 -$11.2 -$9.5 -$16.7 -$44.5 -$21.1 $0.0 $0.0 $0.0 12.17% <-IRR #YR-> 5 CFPS 5 yr Running 77.59% CDN$
CF fr Op $M WC CDN$ $40.4 $38.4 $40.8 $64.5 $35.0 $46.1 $52.3 $40.8 $53.2 $76.8 $76.1 $125.2 $138.6 $158.0 $176.3 226.07% <-Total Growth 10 Cash Flow less WC CDN$
Increase 34.11% -4.97% 6.25% 58.13% -45.73% 31.52% 13.62% -21.97% 30.31% 44.41% -1.01% 64.62% 10.67% 13.99% 11.59% 12.55% <-IRR #YR-> 10 Cash Flow less WC 226.07% CDN$
5 year Running Average $30.5 $32.5 $34.4 $42.9 $43.8 $45.0 $47.7 $47.7 $45.5 $53.9 $59.9 $74.4 $94.0 $114.9 $134.8 19.07% <-IRR #YR-> 5 Cash Flow less WC 139.29% CDN$
CFPS Excl. WC CDN$ $1.34 $1.28 $1.35 $2.20 $1.18 $1.52 $1.75 $1.36 $1.49 $2.15 $2.12 $3.49 $3.86 $4.40 $4.91 8.64% <-IRR #YR-> 10 CF less WC 5 Yr Run 129.09% CDN$
Increase 34.72% -4.55% 5.58% 62.33% -46.26% 28.51% 15.05% -22.30% 9.45% 44.39% -1.37% 65.06% 10.49% 13.99% 11.59% 9.29% <-IRR #YR-> 5 CF less WC 5 Yr Run 55.90% CDN$
5 year Running Average $1.04 $1.10 $1.15 $1.44 $1.47 $1.51 $1.60 $1.60 $1.46 $1.65 $1.77 $2.12 $2.62 $3.20 $3.76 10.53% <-IRR #YR-> 10 CFPS - Less WC 172.22% CDN$
P/CF on Median Price 9.99 11.41 11.28 4.26 6.87 8.34 9.24 10.71 12.50 12.89 19.48 16.88 20.09 0.00 0.00 14.86% <-IRR #YR-> 5 CFPS - Less WC 99.90% CDN$
P/CF on Close Price 10.92 12.56 8.29 3.68 8.70 10.02 7.81 10.48 15.60 14.00 26.41 18.25 22.64 19.86 17.80 6.81% <-IRR #YR-> 10 5 yr Running 93.30% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 10.60 5 yr  10.61 P/CF Med 10 yr 11.00 5 yr  12.89 105.86% Diff M/C 5.78% <-IRR #YR-> 5 5 yr Running 32.45% CDN$
-$1.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.08 Cash Flow per Share CDN$
-$1.39 $0.00 $0.00 $0.00 $0.00 $4.08 Cash Flow per Share CDN$
-$0.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.71 CFPS 5 yr Running CDN$
-$1.52 $0.00 $0.00 $0.00 $0.00 $2.71 CFPS 5 yr Running CDN$
-$38 $0 $0 $0 $0 $0 $0 $0 $0 $0 $125 Cash Flow less WC CDN$
-$52 $0 $0 $0 $0 $125 Cash Flow less WC CDN$
-$32 $0 $0 $0 $0 $0 $0 $0 $0 $0 $74 CF less WC 5 Yr Run CDN$
-$48 $0 $0 $0 $0 $74 CF less WC 5 Yr Run CDN$
-$1.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.49 CFPS - Less WC CDN$
-$1.75 $0.00 $0.00 $0.00 $0.00 $3.49 CFPS - Less WC CDN$
-$1.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.12 CFPS 5 yr Running CDN$
-$1.60 $0.00 $0.00 $0.00 $0.00 $2.12 CFPS 5 yr Running CDN$
Accounts receivable -$19.89 -$33.61 -$22.05 $2.89 -$21.08
Inventories -$3.05 -$1.23 -$3.42 -$6.11 -$4.54
Prepaid expenses and other current assets -$3.90 -$2.98 -$4.70 -$1.05 -$1.80
Accounts payable -$0.94 -$2.46 $19.29 -$1.17 -$0.07
Accrued liabilities $28.98 $44.45 $46.77 $21.13 $21.05
Income tax payable $11.84 -$0.42 -$10.26 $11.40 $12.93
Unearned revenues $0.05 $0.90 $3.63 $2.40 $10.19
Other liabilities $9.08 $12.90 -$0.90 $3.24 -$0.82
Contingent acquisition consideration paid -$0.58 -$0.12
Sum $22.18 $17.55 $28.35 $32.16 $15.75 Sum
Google $28.35 $32.16 $15.75 Google
Difference $0.00 $0.00 $0.00 Difference
OPM 5.6% 4.4% 3.6% 5.2% 4.8% 5.8% 3.6% 4.5% 5.0% 5.9% 6.9% 7.4% 67.17% <-Total Growth 10 OPM CDN$
Increase 21.88% -20.86% -17.36% 42.91% -8.37% 21.72% -37.74% 23.86% 11.06% 18.12% 17.56% 6.69% Should increase  or be stable. CDN$
Diff from Ave 9.4% -13.4% -28.4% 2.3% -6.3% 14.1% -29.0% -12.0% -2.3% 15.4% 35.7% 44.8% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 5.08% 5 Yrs 5.86% should be  zero, it is a   check on calculations CDN$
Pre-split '15 $355.41 $362.36 $428.82 $340.86 $382.29 $419.63 $450.20 $510.54 $615.26 $707.82
Current Assets US$ $180.09 $183.61 $217.28 $172.71 $193.71 $212.63 $228.12 $258.69 $311.75 $358.65 $236.42 $303.79 $336.18 Liquidity ratio of 1.5 and up, best US$
Pre-split '15 $184.71 $256.83 $333.64 $285.08 $321.02 $411.90 $594.25 $467.90 $570.16 $630.16
Current Liabilities $93.59 $130.13 $169.06 $144.45 $162.66 $208.71 $301.11 $237.08 $288.90 $319.30 $130.10 $182.82 $199.41 1.16 <-Median-> 10 Ratio US$
Liquidity 1.92 1.41 1.29 1.20 1.19 1.02 0.76 1.09 1.08 1.12 1.82 1.66 1.69 1.12 <-Median-> 5 Ratio US$
Pre-split '15 $711.00 $817.00 $1,089.3 $990.6 $1,009.5 $1,129.5 $1,233.7 $1,317.9 $1,443.5 $1,639.4
Assets US$ $360.27 $413.97 $551.97 $501.96 $511.53 $572.34 $625.12 $667.78 $731.43 $830.70 $600.48 $770.96 $843.52 Debt Ratio of 1.5 and up, best US$
Pre-split '15 $473.25 $503.81 $725.19 $644.8 $679.3 $755.9 $848.7 $926.0 $1,194.5 $1,406.2
Liabilities $239.80 $255.28 $367.45 $326.72 $344.22 $383.03 $430.03 $469.21 $605.23 $712.53 $355.90 $487.58 $540.08 1.49 <-Median-> 10 Ratio US$
Debt Ratio 1.50 1.62 1.50 1.54 1.49 1.49 1.45 1.42 1.21 1.17 1.69 1.58 1.56 1.42 <-Median-> 5 Ratio US$
Check  $120.5 $158.7 $184.5 $175.2 $167.3 $189.3 $195.1 $198.6 $126.2 $118.2 $244.6 $283.4 $303.4
Total Equity US$ $120.5 $158.7 $185 $175.2 $167.3 $189.3 $195.1 $198.6 $126.2 $118.2 $244.6 $283.4 $303.4 78.57% <-Total Growth 10 Book Value US$
Change 27.91% 31.73% 16.27% -5.03% -4.52% 13.14% 3.06% 1.79% -36.45% -6.36% 106.98% 15.86% 7.08% 146.69 <-Median-> 8 Change
Pre-split '15 $28.5 $48.3 $58.5 $164.2 $164.2 $174.4 $141.4 $152.0 $7.1 $8.0 -100.00% <-Total Growth 8 Pre-split '15
Non-control int.US$ $14.42 $24.48 $29.63 $83.18 $83.18 $88.35 $71.65 $77.00 $3.61 $4.06 $77.56 $102.35 $108.32 318.13% <-Total Growth 10 Non-control int.US$ US$
Pre-split '15 $0.0 $0.0 $149.5 $144.3 $144.3 $144.3 $140.6 $130.8 $0.0 $0.0 #DIV/0! <-Total Growth 8 Pre-split '15
Preferred Shares US$ $0.00 $0.00 $75.74 $73.12 $73.12 $73.12 $71.22 $66.26 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! <-Total Growth 10 Preferred Shares US$ US$
Pre-split '15 $237.8 $264.9 $156.2 $37.4 $21.7 $54.9
Book Value US $120.47 $134.21 $79.15 $18.93 $11.01 $27.84 $52.2 $55.3 $122.6 $114.1 $167.0 $181.0 $195.1 $195.1 $195.1 34.88% <-Total Growth 10 Book Value US$
Book Value per Share $4.01 $4.49 $2.63 $0.65 $0.37 $0.92 $1.74 $1.84 $3.42 $3.19 $4.65 $5.05 $5.43 $5.43 $5.43 12.60% <-Total Growth 10 Book Value per Share US$
Change 28.49% 11.91% -41.40% -75.45% -42.41% 147.09% 89.94% 5.48% 86.12% -6.92% 45.83% 8.67% 7.61% 0.00% 0.00% 52.38% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 2.82 2.81 5.61 13.58 19.84 13.55 9.28 7.90 5.22 7.61 7.04 8.49 11.03 5.42 P/B Ratio Historical Median US$
P/B Ratio (Close) 3.11 3.12 4.36 10.33 26.07 16.65 7.70 7.78 6.37 8.09 8.70 9.40 12.49 12.49 12.49 1.19% <-IRR #YR-> 10 Book Value per Share 12.60% US$
Change -2.05% 0.56% 39.43% 136.98% 152.49% -36.12% -53.79% 1.14% -18.15% 26.93% 7.58% 8.06% 32.84% 0.00% 0.00% 23.70% <-IRR #YR-> 5 Book Value per Share 189.59% US$
Leverage (A/BK) 2.99 2.61 2.99 2.86 3.06 3.02 3.20 3.36 5.80 7.03 2.46 2.72 2.78 3.04 <-Median-> 10 A/BV US$
Debt/Equity Ratio 1.99 1.61 1.99 1.86 2.06 2.02 2.20 2.36 4.80 6.03 1.46 1.72 1.78 2.04 <-Median-> 10 Debt/Eq Ratio US$
P/BV 10 yr Med 8.20 5 yr Med 7.61 52.38% Diff M/C
-$4.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.05
-$1.74 $0.00 $0.00 $0.00 $0.00 $5.05
Pre-split '15
Current Assets CDN$ $210.16 $211.70 $223.26 $211.40 $203.42 $211.99 $232.98 $257.87 $331.58 $416.07 $327.39 $407.90 $431.45 Liquidity ratio of 1.5 and up, best CDN$
Pre-split '15
Current Liabilities $109.22 $150.04 $173.71 $176.81 $170.81 $208.09 $307.53 $236.33 $307.28 $370.42 $180.15 $245.48 $255.92 1.16 <-Median-> 10 Ratio CDN$
Liquidity 1.92 1.41 1.29 1.20 1.19 1.02 0.76 1.09 1.08 1.12 1.82 1.66 1.69 1.12 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.46 1.51 1.44 1.30 0.89 1.31 1.28 1.37 2.48 2.25 2.22 1.37 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  0.71 1.51 0.94 0.99 0.75 1.04 1.17 1.37 2.48 2.25 2.22 1.37 <-Median-> 5 Ratio CDN$
Pre-split '15
Assets CDN$ $420.4 $477.3 $567.1 $614.4 $537.2 $570.6 $638.5 $665.7 $777.9 $963.7 $831.5 $1,035.2 $1,082.6 Debt Ratio of 1.5 and up, best CDN$
Pre-split '15
Liabilities $279.8 $294.3 $377.6 $399.9 $361.5 $381.9 $439.2 $467.7 $643.7 $826.6 $492.8 $654.7 $693.1 1.49 <-Median-> 10 Ratio CDN$
Debt Ratio 1.50 1.62 1.50 1.54 1.49 1.49 1.45 1.42 1.21 1.17 1.69 1.58 1.56 1.42 <-Median-> 5 Ratio CDN$
Check  $140.6 $183.0 $189.6 $214.5 $175.7 $188.7 $199.3 $197.9 $134.2 $137.1 $338.7 $380.5 $389.4
Total Equity CDN$ $140.6 $183.0 $189.6 $214.5 $175.7 $188.7 $199.3 $197.9 $134.2 $137.1 $338.7 $380.5 $389.4 107.95% <-Total Growth 10 Book Value CDN$
T.E. CDN$ per share $4.68 $6.11 $6.30 $7.31 $5.93 $6.23 $6.65 $6.58 $3.75 $3.83 $9.42 $10.62 $10.85 73.61% <-Total Growth 10 Book Value per Share CDN$
P/BV (CL) 3.14 2.64 1.78 1.11 1.73 2.45 2.05 2.16 6.18 7.85 5.93 6.00 8.06 2.30 <-Median-> 10 P/BV (CL) CDN$
NCI CDN$ $16.8 $28.2 $30.4 $101.8 $87.4 $88.1 $73.2 $76.8 $3.8 $4.7 $107.4 $137.4 $139.0 386.92% <-Total Growth 10 NCI CDN$ CDN$
Preferred Shares CDN$ $0.0 $0.0 $77.8 $89.5 $76.8 $72.9 $72.7 $66.0 $0.0 $0.0 $0.0 $0.0 $0.0 #DIV/0! <-Total Growth 10 Preferred Shares CDN$ CDN$
Book Value CDN$ $140.6 $154.7 $81.3 $23.2 $11.6 $27.8 $53.3 $55.1 $130.4 $132.4 $231.3 $243.1 $250.4 $250.4 $250.4 57.07% <-Total Growth 10 Book Value per Share CDN$
Book Value per Share $4.68 $5.17 $2.70 $0.79 $0.39 $0.92 $1.78 $1.83 $3.64 $3.70 $6.44 $6.78 $6.98 $6.98 $6.98 31.13% <-Total Growth 10 Book Value per Share CDN$
Change 23.99% 10.56% -47.78% -70.75% -50.60% 134.59% 94.58% 2.95% 98.58% 1.52% 74.07% 5.38% 2.86% 0.00% 0.00% 50.68% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 2.87 2.83 5.66 11.86 20.81 13.84 9.07 7.93 5.10 7.48 6.41 8.70 11.12 4.07 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 3.14 3.12 4.16 10.26 26.36 16.63 7.67 7.76 6.37 8.12 8.69 9.40 12.53 12.53 12.53 2.75% <-IRR #YR-> 10 Book Value per Share 31.13% CDN$
Change -2.65% -0.72% 33.51% 146.60% 157% -36.90% -53.91% 1.21% -17.96% 27.63% 6.91% 8.21% 33.30% 0.00% 0.00% 30.65% <-IRR #YR-> 5 Book Value per Share 280.71% CDN$
Leverage (A/BK) 2.99 2.61 2.99 2.86 3.06 3.02 3.20 3.36 5.80 7.03 2.46 2.72 2.78 3.04 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.99 1.61 1.99 1.86 2.06 2.02 2.20 2.36 4.80 6.03 1.46 1.72 1.78 2.04 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 8.31 5 yr Med 7.48 50.68% Diff M/C 3.18 Historical Leverage (A/BK)
-$5.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.78
-$1.78 $0.00 $0.00 $0.00 $0.00 $6.78
$46.8 <-12 mths 37.45%
Pre-split '15 $46.87 $31.92 $39.29
Comprehensive Income US$ $23.75 $16.17 $19.91 $34.07 $54.71
Pre-split '15 $34.65 $57.80 $36.62
NCI $17.55 $29.28 $18.55 $16.80 $20.65
Pre-split '15 $37.81 $41.81 $41.54 -$0.70 $61.42 $97.73
Shareholders $19.16 $21.18 $21.05 -$0.36 $31.12 $49.52 $6.19 -$13.11 $1.35 $17.27 $34.06 77.77% <-Total Growth 10 Comprehensive Income US$
Increase 10.56% -0.63% -101.69% 8861.48% 59.12% -87.50% -311.76% 110.33% 1175.65% 97.22% 97.22% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $18.43 $24.50 $21.51 $14.67 $15.01 $12.24 $9.15 5.92% <-IRR #YR-> 10 Comprehensive Income 77.77% US$
ROE US$ 12.1% 11.5% 12.0% -0.2% 16.4% 25.4% 3.1% -10.4% 1.1% 7.1% 12.0% -7.21% <-IRR #YR-> 5 Comprehensive Income -31.21% US$
5Yr Median 12.0% 12.0% 12.0% 3.1% 3.1% 3.1% 3.1% -11.01% <-IRR #YR-> 6 5 Yr Running Average -62.64% US$
% Difference from NI -8.27% -34.66% -92.95% 99.92% 160.81% -59.22% 190.70% -18.65% -94.04% -44.87% -35.23% -17.88% <-IRR #YR-> 5 5 Yr Running Average -62.64% US$
Median Values Diff 5, 10 yr -34.9% -35.2% 3.1% <-Median-> 5 Comprehensive Income US$
-$19.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $34.1
-$49.5 $0.0 $0.0 $0.0 $0.0 $34.1
-$18.4 $0.0 $0.0 $0.0 $0.0 $0.0 $9.2
-$24.5 $0.0 $0.0 $0.0 $0.0 $9.2
Current Liability Coverage Ratio US$ 0.37 0.26 0.23 0.36 0.20 0.22 0.17 0.17 0.17 0.21 0.42 0.51   CFO / Current Liabilities US$
5 year Median 0.42 0.37 0.27 0.27 0.26 0.23 0.22 0.20 0.17 0.17 0.17 0.21 0.21 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 9.61% 8.05% 7.19% 10.50% 6.52% 8.07% 8.20% 6.13% 6.84% 7.97% 9.15% 12.10% CFO / Total Assets US$
5 year Median 9.61% 8.30% 8.05% 8.05% 8.05% 8.05% 8.07% 8.07% 6.84% 7.97% 7.97% 7.97% 8.0% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 9.8% 4.3% 2.5% 6.4% -5.4% 0.3% 5.2% -0.3% -1.5% 2.6% 3.6% 4.4% Net  Income/Assets Return on Assets US$
5Yr Median 4.7% 4.3% 4.3% 4.3% 4.3% 2.5% 2.5% 0.3% -0.3% 0.3% 2.6% 2.6% 2.6% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 29.2% 13.2% 17.6% 170.3% -252.9% 6.3% 62.2% -3.4% -8.8% 19.2% 12.8% 18.6% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 14.9% 13.2% 13.2% 17.6% 17.6% 13.2% 17.6% 6.3% -3.4% 6.3% 12.8% 12.8% 12.8% <-Median-> 5 Return on Equity US$
$45.2 <-12 mths 34.65%
Currency
Pre-split 15 $68.54 $49.83 $48.53 $74.87 -$7.86 $47.90 $101.74 $40.93 $41.64 $90.94
Net Income US$ $34.73 $25.25 $24.59 $37.93 -$3.98 $24.27 $51.55 $20.74 $21.10 $46.08 $38.20 $54.24
Pre-split 2015 $37.00 $34.34 $27.63 $35.08 $59.68 $47.62
NCI $18.75 $17.40 $14.00 $17.78 $30.24 $24.13 $16.80 $20.65
Pre-split 2015 $10.10 $10.10 $9.97 $9.60 $3.15 $0.00
Preferred Dividends $5.12 $5.12 $5.05 $4.87 $1.59 $0.00 $0.00 $0.00
Pre-split 2015 $69.50 $34.86 $27.45 $63.64 -$54.96
Shareholders $35.21 $17.67 $13.91 $32.24 -$27.85 $1.75 $32.50 -$1.90 -$10.73 $21.95 $21.40 $33.60 $52.13 $58.59 $54.78 90.19% <-Total Growth 10 Net Income US$
Increase 199.47% -49.84% -21.27% 131.85% -186.36% -106.30% 1752.12% -105.85% 464.48% -304.47% -2.52% 57.03% 55.15% 12.41% -6.52% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $15.0 $16.7 $17.6 $22.2 $14.2 $7.5 $10.5 $7.4 -$1.2 $8.7 $12.6 $12.9 $23.7 $37.5 $44.1 6.64% <-IRR #YR-> 10 Net Income 90.19% US$
Operating Cash Flow $30.07 $30.30 $28.97 $44.85 $41.07 $58.30 $40.64 $52.19 $58.92 $80.60 $87.09 $109.01 0.67% <-IRR #YR-> 5 Net Income 3.38% US$
Pre-split 2015 $56.48 -$102.15 -$179.57 $38.48 -$87.98 -$66.13 -$58.85 -$61.85 -$27.30 -$156.18 -23.10%
Investment Cash Flow $56.48 -$102.15 -$179.57 $38.48 -$87.98 -$66.13 -$58.85 -$61.85 -$27.30 $147.46 -$32.28 -$130.84 -2.59% <-IRR #YR-> 10 5 Yr Running Average 22.34% US$
Total Accruals -$51.34 $89.51 $164.50 -$51.09 $19.07 $9.58 $50.70 $7.77 -$42.35 -$206.12 -$33.42 $55.44 4.12% <-IRR #YR-> 5 5 Yr Running Average US$
Total Assets $360.27 $413.97 $551.97 $501.96 $511.5 $572.3 $625.1 $667.8 $731.4 $830.7 $600.5 $771.0 Balance Sheet Assets US$
Accruals Ratio -14.25% 21.62% 29.80% -10.18% 3.73% 1.67% 8.11% 1.16% -5.79% -24.81% -5.57% 7.19% -5.57% <-Median-> 5 Ratio US$
-$17.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $33.6
-$32.5 $0.0 $0.0 $0.0 $0.0 $33.6
-$16.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $12.9
-$10.5 $0.0 $0.0 $0.0 $0.0 $12.9
Pre-split 2015 $15.721 -$28.952 $96.695 -$111.01 $18.72 -$51.05 -$22.26 -$32.14 -$48.18 $19.10
Financial Cash Flow US$ $7.97 -$14.67 $49.00 -$56.25 $9.48 -$25.87 -$11.28 -$16.28 -$24.41 $9.68 -$75.14 $19.50 C F Statement  Fin. C. F US$
Total Accruals -$59.31 $104.18 $115.51 $5.16 $9.58 $35.45 $61.98 $24.05 -$17.94 -$215.79 $41.72 $35.94 Accruals US$
Accruals Ratio -16.46% 25.17% 20.93% 1.03% 1.87% 6.19% 9.91% 3.60% -2.45% -25.98% 6.95% 4.66% Ratio US$
$60.1 <-12 mths 31.38%
Comprehensive Income CDN$ $23.67 $17.20 $23.09 $47.18 $73.46
NCI $17.50 $31.15 $21.52 $23.27 $27.72
Shareholders $22.09 $21.77 $25.76 -$0.37 $31.03 $50.58 $6.17 -$13.95 $1.57 $23.92 $45.74 107.02% <-Total Growth 10 Comprehensive Income CDN$
Increase -1.47% 18.37% -101.45% 8418.29% 63.00% -87.80% -325.94% 111.26% 1422.66% 91.23% 91.23% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $20.06 $25.75 $22.63 $14.69 $15.08 $13.66 $12.69 7.55% <-IRR #YR-> 10 Comprehensive Income 107.02% CDN$
ROE CDN$ 12.1% 11.5% 12.0% -0.2% 16.4% 25.4% 3.1% -10.4% 1.1% 7.1% 12.0% -1.99% <-IRR #YR-> 5 Comprehensive Income -9.57% CDN$
5Yr Median 12.0% 12.0% 12.0% 3.1% 3.1% 3.1% 3.1% -7.34% <-IRR #YR-> 6 5 Yr Running Average -50.72% CDN$
% Difference from NI -8.27% -34.66% -92.95% 99.92% 160.81% -59.22% 190.70% -18.65% -94.04% -44.87% -35.23% -13.20% <-IRR #YR-> 5 5 Yr Running Average -50.72% CDN$
Median Values Diff 5, 10 yr -35.2% 3.1% <-Median-> 5 Comprehensive Income CDN$
-$22.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $45.7
-$50.6 $0.0 $0.0 $0.0 $0.0 $45.7
-$20.1 $0.0 $0.0 $0.0 $0.0 $0.0 $12.7
-$25.8 $0.0 $0.0 $0.0 $0.0 $12.7
Current Liability Coverage Ratio CDN$ 0.37 0.26 0.23 0.36 0.20 0.22 0.17 0.17 0.17 0.21 0.42 0.51   CFO / Current Liabilities CDN$
5 year Median 0.42 0.37 0.27 0.27 0.26 0.23 0.22 0.20 0.17 0.17 0.17 0.21 0.21 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 9.61% 8.05% 7.19% 10.50% 6.52% 8.07% 8.20% 6.13% 6.84% 7.97% 9.15% 12.10% CFO / Total Assets CDN$
5 year Median 9.61% 8.30% 8.05% 8.05% 8.05% 8.05% 8.07% 8.07% 6.84% 7.97% 7.97% 7.97% 8.0% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 9.8% 4.3% 2.5% 6.4% -5.4% 0.3% 5.2% -0.3% -1.5% 2.6% 3.6% 4.4% Net  Income/Assets Return on Assets CDN$
5Yr Median 4.7% 4.3% 4.3% 4.3% 4.3% 2.5% 2.5% 0.3% -0.3% 0.3% 2.6% 2.6% 2.6% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 29.2% 13.2% 17.6% 170.3% -252.9% 6.3% 62.2% -3.4% -8.8% 19.2% 12.8% 18.6% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 14.9% 13.2% 13.2% 17.6% 17.6% 13.2% 17.6% 6.3% -3.4% 6.3% 12.8% 12.8% 12.8% <-Median-> 5 Return on Equity CDN$
$58.1 <-12 mths 28.71%
Net Income CDN$ $40.53 $29.11 $25.26 $46.43 -$4.18 $24.20 $52.65 $20.68 $22.44 $53.45 $52.89 $72.83
NCI $17.35 $14.30 $17.72 $32.16 $27.99 $23.27 $27.72
Preferred Dividends $5.10 $5.16 $4.85 $1.70 $0.00 $0.00 $0.00
Pre-split 2015
Shareholders $41.09 $20.37 $14.29 $39.47 -$29.24 $1.75 $33.19 -$1.90 -$11.42 $25.46 $29.63 $45.11 $66.90 $75.20 $70.30 121.48% <-Total Growth 10 Net Income CDN$
Increase 188.97% -50.44% -29.84% 176.19% -174.09% -105.98% 1797.32% -105.71% 502.29% -323.02% 16.36% 52.26% 48.30% 12.41% -6.52% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $19.0 $20.4 $20.3 $25.9 $17.2 $9.3 $11.9 $8.7 -$1.5 $9.4 $15.0 $17.4 $31.1 $48.5 $57.4 8.28% <-IRR #YR-> 10 Net Income 121.48% CDN$
Operating Cash Flow $35.09 $34.93 $29.76 $54.89 $43.13 $58.12 $41.51 $52.02 $62.66 $93.50 $120.60 $146.36 6.33% <-IRR #YR-> 5 Net Income 35.91% CDN$
Pre-split 2015 -14.67%
Investment Cash Flow $65.91 -$117.77 -$184.50 $47.10 -$92.39 -$65.93 -$60.10 -$61.66 -$29.03 $171.07 -$44.70 -$175.68 -1.57% <-IRR #YR-> 10 5 Yr Running Ave. 46.13% CDN$
Total Accruals -$59.91 $103.21 $169.03 -$62.53 $20.02 $9.55 $51.78 $7.74 -$45.05 -$239.11 -$46.27 $74.43 7.88% <-IRR #YR-> 5 5 Yr Running Ave. CDN$
Total Assets $420.4 $477.3 $567.1 $614.4 $537.2 $570.6 $638.5 $665.7 $777.9 $963.7 $831.5 $1,035.2 Balance Sheet Assets CDN$
Accruals Ratio -14.25% 21.62% 29.80% -10.18% 3.73% 1.67% 8.11% 1.16% -5.79% -24.81% -5.57% 7.19% -5.57% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.97 0.49 0.33 0.40 -0.84 0.04 0.60 -0.04 -0.23 0.33 0.39 0.35 0.33 <-Median-> 10 EPS/CF Ratio CDN$
-$20.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $45.1
-$33.2 $0.0 $0.0 $0.0 $0.0 $45.1
-$20.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $17.4
-$11.9 $0.0 $0.0 $0.0 $0.0 $17.4
Pre-split 2015
Financial Cash Flow CDN$ $9.30 -$16.91 $50.34 -$68.85 $9.96 -$25.79 -$11.52 -$16.23 -$25.96 $11.23 -$104.05 $26.18 C F Statement  Financial CF CDN$
Total Accruals -$69.21 $120.12 $118.69 $6.32 $10.06 $35.34 $63.30 $23.98 -$19.08 -$250.34 $57.77 $48.25 Accruals CDN$
Accruals Ratio -16.46% 25.17% 20.93% 1.03% 1.87% 6.19% 9.91% 3.60% -2.45% -25.98% 6.95% 4.66% 3.60% <-Median-> 5 Ratio CDN$
Pre-split 2015 $100.4 $97.8 $108.7 $142.7 $156.8
Cash US$ $50.85 $49.55 $55.07 $72.31 $79.45 $45.56 $43.38 $62.21 Cash US$
Cash CDN$ $50.7 $50.6 $54.9 $76.9 $92.2 $63.1 $58.3 $79.8 Cash CDN$
Cash per Share $1.67 $1.69 $1.83 $2.15 $2.57 $1.76 $1.63 $2.22 $1.83 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 10.98% 12.38% 12.83% 9.27% 8.57% 3.14% 2.55% 2.54% 8.57% <-Median-> 5 % of Stock Price CDN$
Stopped using Adjusted EPS
$1.55 <-12 mths 42.22%
Pre-split 15 $1.01 $1.17 $1.32 $1.37 $1.42 $1.61 $1.81 $1.62 $2.15
Adjusted EPS US$ $0.51 $0.59 $0.67 $0.69 $0.72 $0.82 $0.92 $0.82 $1.09 $2.55 $3.00 $3.32 460.02% <-Total Growth 10 Earnings US$
Increase 50.75% 15.84% 12.82% 3.79% 3.65% 13.38% 12.42% -10.50% 32.72% 134.07% 17.65% 10.67% #NUM! <-IRR #YR-> 7 Earnings US$
Earnings Yield 4.1% 4.2% 5.8% 10.4% 7.4% 5.3% 6.8% 5.7% 5.0% 9.9% 7.4% 7.0% #NUM! <-IRR #YR-> 2 Earnings US$
5 year Running Average $0.30 $0.38 $0.47 $0.56 $0.64 $0.70 $0.76 $0.79 $0.87 $1.24 $1.68 $2.16 #NUM! <-IRR #YR-> 7 5 yr Running US$
P/E Med H/L 22.05 21.26 22.04 12.62 10.25 15.25 17.65 17.72 16.42 #NUM! <-IRR #YR-> 2 5 yr Running US$
P/E High 26.69 23.64 28.56 17.83 15.19 18.75 22.08 19.99 20.02 19.99 <-Median-> 7 P/E High US$
P/E Low 17.41 18.89 15.52 7.41 5.30 11.76 13.22 15.44 12.81 12.81 <-Median-> 7 P/E Low US$
P/E Close 24.34 23.64 17.12 9.60 13.46 18.75 14.64 17.44 20.02 17.12 <-Median-> 7 P/E Close US$
Trailing P/E Close 19.34 21.01 20.95 16.50 9.26 11.88 16.67 16.35 13.14 16.35 <-Median-> 7 P/E Close Tr US$
Payout Ratio 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18.36% 0.00% <-Median-> 7 Payout Ratio US$
Median  5 Yrs E/P 10 Yrs 5.53% 5Yrs 5.73% P/E: M-H-L 16.42 19.99 12.81 Net of Unusual Items
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.09
-$0.69 $0.00 $0.00 $0.00 $0.00 $1.09
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.87
-$0.56 $0.00 $0.00 $0.00 $0.00 $0.87
$1.80 <-12 mths 55.13%
Adjusted EPS CDN$ $0.60 $0.68 $0.69 $0.85 $0.76 $0.81 $0.94 $0.82 $1.16 $2.96 $4.15 $4.46 552.16% <-Total Growth 10 Earnings CDN$
Increase 45.46% 14.45% 0.54% 23.64% -11.07% 7.64% 15.17% -12.64% 41.61% 155.31% 40.43% 7.31% #NUM! <-IRR #YR-> 7 Earnings CDN$
Earnings Yield 4.1% 4.2% 6.1% 10.5% 7.3% 5.3% 6.9% 5.8% 5.0% 9.8% 7.4% 7.0% #NUM! <-IRR #YR-> 2 Earnings CDN$
5 year Running Average $0.39 $0.46 $0.54 $0.65 $0.71 $0.76 $0.81 $0.83 $0.90 $1.34 $2.01 $2.71 #NUM! <-IRR #YR-> 7 5 yr Running CDN$
P/E Med H/L 22.48 21.42 22.24 11.02 10.75 15.58 17.25 17.78 16.03 9.35 #NUM! <-IRR #YR-> 2 5 yr Running CDN$
P/E High 25.64 23.57 29.34 14.64 14.95 18.72 20.99 19.77 20.02 11.08 19.24 <-Median-> 8 P/E High CDN$
P/E Low 19.33 19.27 15.14 7.41 6.55 12.43 13.50 15.79 12.04 7.62 12.24 <-Median-> 8 P/E Low CDN$
P/E Close 24.58 23.57 16.35 9.54 13.61 18.72 14.58 17.39 20.01 10.15 13.46 14.30 14.44 <-Median-> 10 P/E Close CDN$
Trailing P/E Close 20.36 21.48 23.45 13.22 10.72 12.65 16.26 16.69 12.28 7.84 7.23 12.54 12.59 <-Median-> 10 P/E Close Tr CDN$
Payout Ratio 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18.36% 15.69% 13.33% 12.95% 0.00% <-Median-> 10 Payout Ratio CDN$
Median  5 Yrs E/P 10 Yrs 5.55% 5Yrs 5.75% P/E: M-H-L 16.03 19.77 12.43 Net of Unusual Items
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.16
-$0.85 $0.00 $0.00 $0.00 $0.00 $1.16
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.90
-$0.65 $0.00 $0.00 $0.00 $0.00 $0.90
GP CDN$ Adj. EPS $7.93 $8.92 $6.46 $3.89 $2.58 $4.09 $6.13 $5.81 $9.74 $15.69 $24.53 $26.08 $0.00 192.43% <-Total Growth 10 GP Adj. EPS CDN$
Price/GP Ratio Med 1.69 1.64 2.37 2.41 3.15 3.10 2.64 2.50 1.91 1.76 2.41 <-Median-> 9 Price/GP Ratio CDN$
Price/GP Ratio High 1.93 1.81 3.12 3.20 4.38 3.72 3.21 2.78 2.38 2.09 3.12 <-Median-> 9 Price/GP Ratio CDN$
Price/GP Ratio Low 1.46 1.48 1.61 1.62 1.92 2.47 2.06 2.22 1.43 1.44 1.62 <-Median-> 9 Price/GP Ratio CDN$
Price/GP Ratio Close 1.85 1.81 1.74 2.08 3.99 3.72 2.23 2.45 2.38 1.91 2.28 2.44 #DIV/0! 2.25 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close 85.15% 80.67% 73.84% 108.50% 299.35% 272.01% 122.87% 144.87% 137.91% 91.48% 127.92% 144.40% #DIV/0! 125.40% <-Median-> 10 Graham Price CDN$
When company issued preferred stock instead of dividends.
Price Close Tot. $14.68 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $30.04 $55.90 $63.74 #VALUE! <-Total Growth 2 Stock Price CDN$
Increase 20.71% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 86.10% 14.03% #VALUE! <-IRR #YR-> 6 Stock Price CDN$
Median 10, 5 Yrs Price Inc #VALUE! P/E:  #VALUE! #VALUE! #VALUE! <-IRR #YR-> -1 Price & Dividend CDN$
This is true return as it includes Preferred shares
Only applies to shareholders $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #VALUE!
of 2008 #VALUE! $0.00 $0.00 $0.00 $0.00 #VALUE!
$0.00 $0.00 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Div on Pref US$ $1.16 $1.75 $1.75 $1.75 $1.75 $1.75 $25.00
Div on stock* US$ #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Pre-split 15 $1.16 $1.88 $2.00 $1.74 $1.79 $1.74 $26.59
Div on Pref CND$ $0.59 $0.95 $1.01 $0.88 $0.91 $0.88 $13.47 Factor =  5.000 Dividends CDN$
Div on stock* CDN$ #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! <-Total Growth 0 Dividends CDN$
Increase #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Factor is number of Pref shares per stock
Yield H/L Price #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! <-Median-> 0 Dividends CDN$
Yield on Close Price #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! <-Median-> 0 Dividends CDN$
Payout Ratio #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! <-Median-> 0 DPR EPS CDN$
Payout Ratio CF #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! <-Median-> 0 DPR CF CDN$
Payout Ratio CF NC #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! <-Median-> 0 DPR CF NC CDN$
Median 5 Yrs Yield  #VALUE! #VALUE! Payout #VALUE! #VALUE! #VALUE!
* Dividends per share equivalent for stock, CDN$ (paid in US$ so dividend fluctuates). Last Div Inc US$  ---> $0.44 $0.44 0.0%
Pre-split 15 $22.37 $18.75 $14.00 $20.75 $24.65 $24.76 $25.00
Price Close Pref Shares $11.33 $9.50 $7.09 $10.51 $12.49 $12.55 $12.67 $0.00 11.76% <-Total Growth 7 Stock Price
Div Yield 0.00% 6.19% 13.41% 9.62% 7.08% 7.22% 6.98% #DIV/0! 1.87% <-IRR #YR-> 6 Stock Price CDN$
Price H/L Median $10.83 $8.75 $8.94 $11.69 $12.76 $25.00 $0.00 5.92% <-IRR #YR-> 5 Stock Price CDN$
9.15% <-IRR #YR-> 6 Price & Div  CDN$
Pre-split 15 $24.25 $21.05 $21.30 $25.45 $25.88 $25.00 14.79% <-IRR #YR-> 5 Price & Div  CDN$
Price High $12.29 $10.67 $10.79 $12.90 $13.11 $12.67 $0.00
Pre-split 15 $18.50 $13.50 $14.00 $20.70 $24.50 $25.00
Price Low $9.37 $6.84 $7.09 $10.49 $12.41 $12.67 $0.00
Price Close Pref Distributed #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Pref. Shares and Yield Yield Ave 7.22%
-$11.33 $0.00 $0.00 $0.00 $0.00 $0.00 $12.67
-$9.50 $0.00 $0.00 $0.00 $0.00 $12.67
-$11.33 $0.59 $0.95 $1.01 $0.88 $0.91 $13.55
-$9.50 $0.95 $1.01 $0.88 $0.91 $13.55
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.
April 21, 2015.  Close of business on May 29, 2015 split effective June 1, 2015 company split into two companies of FirstService  Corp and Colliers.  
First Service Corp will be renamed Collier International Group Inc. (CIG) and First Service's Residential Real Estate Services and Property Serivices will be spun out into a new Company of First Service Corp. (FSV)
Notes:
December 16, 2017.  Last estimates were for 2016 and 2017 of $1466M and $1612M US$ for Revenue, $1.56, $1.80 and $2.11 US$ for EPS for 2016 to 2018, $2.37 and $2.95 for CFPS US$.
December 18, 2016.  Last estimates were for 2015, 2016 and 2017 of $1300M, $1400M and $1418M for Revenue US$, $1.20, $1.39 and $1.66 EPS US$, $2.37. $2.82 and $2.95 for CFPS US$ and $33.7M, $46.2M and $58.7M for Net Income US$
December 20, 2015.  Last estimates were for 2014, 2015 and 2016 of $2651M, $2902M and $3118M US$ for Revenue, Adjusted EPS of $2.55, $3.00 and $3.32 US$, EPS of $0.81, $1.02 and $1.20 US$, $ 4.16, $5.29 and $5.62 CFPS US$ and $29.9M, $40.9M and $58.1M for Net Income US$.
December 13, 2014.  Last estimates were for 2013, 2014 and 2015 of $2367M, $2516M and $2587M US$ For Revenue, $1.88, $2.19 and $2.01 Adj EPS US$, $0.17 
and $0.60 EPS US$ fpr 2013 and 2014, $4.22, $5.70 and $4.61 CPFS US$.
Dec 8, 2013.  Last estimates were for 2012 and 2013 of $2289M and $2416M US$, Adj. EPS of $1.72 and $2.001 US$.
Dec 7, 2012.  Last estimates I got were for 2011 and 2012 at $2234M amd 2364M US$ for Revenue, Adjusted EPS $1.86 and $2.19US$ and $3.16 and $4.26 CFPS US$.
Dec 9, 2011.  Last estimates I got for 2010 and 2011 were EPS of $1.81 and $2.00US$.
Mar 2010 AR Dec 2009.  They provide an adjusted EPS of $1.42 US$.  This is earnings from continuing business.  Cannot figures out Book Value properly.
Mar 2009 AR Dec 2008.  I have an estimate of 1.08, but EPS came in at $1.41. I used 12 mths to Dec 08 figures from Globeinvestor, not annual report, which was for 9 mths.
AR Dec 2008.  The annual report date was changed but report just had 9 mths figures to Dec 2008.  I determined a last 12 month figure by using 9th figures plus Mar 2008 figure.  In some places I had to used
 Dec 2007  9 mth figure compared to March 2008 12 mth figure to get to the March 2008 Q figure.  I wanted a 12 mth figure.
May 2008.  I was looking at this as it has come down a lot over the last few months.  There is lots of insider buying.  Also, the company has instituted rebuying shares.  Has the market overreacted?
This is very possible.  The loss in EPS does not seem to call for such a large drop in price from $40 a share in July 2007 to $15 today. Or, is something else happening?  Does the market know 
something I cannot see? Usually heavy buying by a company and it excutives is a good sign.  I will hold for now. Also, even though the company said with the 2008 annual report that they would not be buying 
their stock, they have started to do so.  They stock has come down quite a bit from the time of the 2008 report.
AR2008.  Negative that they keep changing the value for Revenue.  They operate world wide, and US values are better than CDN, as our currency has increased a lot lately.
They have been hit by the problems in US, but TD feels that next year will be better.  They like their long term propects and have an action buy on this stock currently. I will hold for now.
2007.  This company has given out preferred shares, so now I get a dividend.
AR2006.  I haven't done well on this stock to date, but stock seems to have done well.
AR2005.  I haven't made much money on this stock IRR of 8.15, but I bought it at P/E of 21.4  Stock is back to where I bought it, basically, so no wonder I have made little money on it.  Paid too much. 
AP 2004.  Got it for a core stock.  Would be better if it had a dividend.  It is doing OK. 
Looks like a good company to buy.  The price is not unreasonable considering what the increase in EPS is.
FSV.DB.U - Convertible Debentures
FSV.PR.U is Preferred Shares
Sector:
Real Estate
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I used to own this stock.
Why I bought and sold this stock.
I bought FirstService Corp in 2002 as it a good solid company that knows how to make money.  At that time I was still buying companies to earn capital gains. This one replaces Inco (which I had brought for CG and sold when I made them.)
I bought more of this company in 2007 from my profit from RIM. FSV was a non-dividend paying stock, but it had issued preferred shares to shareholders.
Their way of paying dividends by issuing preferred shares was interesting.  However, only if you held shares at the time of the special dividend of preferred shares would you get any dividends.
I bought FirstService Corp in 2002 as it looked like a good solid company that knows how to make money.
By 2010 the company was underperforming so I sold the stock and kept the preferred shares until the end of the year before selling them too.  Preferred shares are not by favorite why of getting dividends.
I sold my shares in 2010 when cleaning up by portfolio.  I sold this company because it was such a small amount of my portfolio.
Dividends
Cycle1 dividends being paid in January, April, July and October.  They are declared in one month and payable in the following month. 
On May29, 2013, the company started paying dividends with the initial dividend being paid on July 10 2013 to shareholders of record of June 28, 2013.
On August 1, 2007, the Company issued a stock dividend in the form of 7% Cumulative Preference Shares, Series 1 (the “Preferred Shares”) to holders of Subordinate Voting Shares and Multiple Voting Shares.
One Preferred Share was issued for every five outstanding Common Shares. Each Preferred Share has a stated amount of $25.00. Preferred dividends are payable quarterly on or about the last day of each quarter. 
The Preferred Shares are redeemable for cash or convertible into Subordinate Voting Shares at the option of the Company at any time. 
On May 3, 2013, the Company eliminated all of its outstanding Preferred Shares, redeeming 30% for cash consideration of $39,232 and converting the remaining Preferred Shares into Subordinate Voting Shares. 
The Preferred Shares were converted to Subordinate Voting Shares based on 95% of the weighted average trading price of the Subordinate Voting Shares on the NASDAQ stock market for the 20 trading days ended April 29, 2013 
(such weighted average trading price being $33.34). As a result, 2,889,900 new Subordinate Voting Shares were issued from treasury.
How they make their money
FirstService Corporation is a North American leader in the property services sector, serving its customers through two industry-leading service platforms: FirstService Residential, North America's largest manager 
of residential communities; and FirstService Brands, one of North America's largest providers of essential property services delivered through individually branded franchise systems and company-owned operations.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Dec 08 2012 Dec 08 2013 Dec 13 2014 Dec 20 2015 Dec 18 2016 Dec 16 2015
Patterson, D. Scott 0.652 2.27% 0.550 1.60% 0.615 1.78% 0.705 1.96% 0.765 2.14% 0.825 2.30% was officer in 2014
CEO - Shares - Amount $9.282 $12.756 $18.481 $39.424 $48.778 $72.120
Options - percentage 0.325 1.13% 0.335 0.97% 0.330 0.96% 0.300 0.83% 0.365 1.02% 0.430 1.20%
Options - amount $4.624 $7.766 $9.912 $16.770 $23.265 $37.578
Rakusin, Jeremy 0.001 0.00% 0.001 0.00% 0.031 0.09%
CFO - Shares - Amount $0.034 $0.038 $2.674
Options - percentage 0.150 0.42% 0.200 0.56% 0.230 0.64%
Options - amount $8.385 $12.748 $20.100
Friedrichsen, John 0.185 0.64% 0.245 0.71% 0.250 0.73%
CFO - Shares - Amount $2.632 $5.679 $7.509
Options - percentage 0.325 1.13% 0.335 0.97% 0.240 0.70%
Options - amount $4.624 $7.766 $7.209
Cooke, Douglas G. 0.188 0.52% 0.196 0.54%
Officer - Shares - Amount 0 $11.990 $17.094
Options - percentage 0.000 0.00% 0.130 0.36%
Options - amount $0.000 $11.361
Chander, Sunile D. 0.016 0.05% 0.016 0.05% 0.024 0.07%
Officer - Shares - Amount $0.223 $0.363 $0.729
Options - percentage 0.111 0.38% 0.114 0.33% 0.064 0.19%
Options - amount $1.572 $2.643 $1.934
Calder, Brendan 0.032 0.09% 0.019 0.05% 0.018 0.05%
Director - Shares - Amount $1.809 $1.213 $1.554
Options - percentage 1.673 4.66% 0.013 0.04% 0.016 0.04%
Options - amount $93.521 $0.829 $1.398
Beatty, David 0.060 0.21% 0.076 0.22% 0.061 0.18%
Director - Shares - Amount $0.854 $1.752 $1.819
Options - percentage 0.015 0.05% 0.010 0.03% 0.010 0.03%
Options - amount $0.213 $0.232 $0.300
Rogers, Steve 0.502 1.75% 0.517 1.50%
Director - Shares - Amount $7.147 $11.987
Options - percentage 0.005 0.02% 0.010 0.03%
Options - amount $0.071 $0.232
Cohen, Peter F. 0.180 0.52%
Director - Shares - Amount $5.407
Options - percentage 0.010 0.03%
Options - amount $0.300
Hennick, Jay Steward 2.673 9.30% 2.273 6.59% 2.274 6.59% 2.274 6.33% 2.273 6.34% 2.273 6.33% S was CEO in 2014
Chairman - Subordinate Shares $38.035 $52.703 $68.29 $127.090 $144.851 $198.596 S
Multiple Voting Shares 1.326 100.00% 1.326 3.85% 1.326 100.00% 1.326 100.00% 1.326 100.00% 1.326 100.00% M
Chairman - Shares - Amount $18.862 $30.732 $39.82 $74.11 $84.50 $115.85 M
Preferred Shares 1.456 27.83%
Chairman - Shares - Amount $18.440
Options - percentage 3.999 13.91% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $56.897 $0.000 $0.000 $0.000 $0.000 $0.000
Increase in O/S Shares 0.464 1.30% 0.558 1.62% 0.480 1.34% 0.133 0.37%
due to SO $10.760 $16.765 $26.832 $8.477
Book Value $11.633 $14.419 $7.524 $3.032
Insider Buying $0.000 -$0.099 $0.000
Insider Selling $1.964 $0.597 $0.467 Since May 2015
Net Insider Selling $25.174 $1.964 $0.498 $0.467
% of Market Cap 2.34% 0.10% 0.02% 0.01%
Directors 7 8 7 7 7
Women 0 0% 0 0% 1 14% 1 14% 1 14%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 98 98.54% 104 74.33% 143 75.48% 134 63.75% 169 67.76% 183 68.50%
Total Shares Held 28.324 94.19% 25.517 71.27% 26.114 72.93% 22.087 61.46% 23.487 65.53% 23.685 65.97%
Increase/Decrease -3.266 -10.34% 0.534 2.14% 1.062 4.24% 0.354 1.63% 1.598 7.30% -1.482 -5.89%
Starting No. of Shares 31.589 24.984 25.053 21.733 21.889 25.167
Dates 12/31/09 12/31/08 12/31/09
$239.43 $225.36 $239.43
Proof for 5.0 factor $2.00 $0.38 $0.40 600
$0.40
20 shares for each 100
5.00
Dealing with separation Yahoo      
of FSV and CIG $50.86 Total Year end   TD US$ Yahoo US$
29 May 2015    2014 US$   2010 $30.18 $17.58 $30.18 $17.35
Is a Friday     -41.75% -42.5116%
   
1 June 2015 is a Monday,. $38.80 Total Lowest  Jan 2011 $26.49 $15.77 $26.49 $15.23
   2014 US$   -40.47% -42.5066%
   
$56.90 Total Highest    2012 $28.26 $18.60 $28.23 $16.23
   2014 US$ Dec -34.18% -42.5080%
   
$61.50 Total Highest  Feb 2013 $43.05 $28.36 $43.05 $24.95
   2015 US$   -34.12% -42.0441%
Both?? 1 to 2 June        
$81.94 $67.02
-18.21% Revenue $1,890.447    
CIG FSV Split by Co. $1,040.619 55.05% CIG
-59.1042% $33.51 $33.38
-0.3879%
Copyright © 2008 Website of SPBrunner. All rights reserved.