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. Q1 2015 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/
SNC-Lavalin Group Inc. TSX: SNC OTC: SNCAF www.snc-lavalin.com Fiscal Yr: Dec-31
Year 12/31/05 12/31/06 12/31/07 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
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date 3/10/06 Split Date
Split 3 Split
Net Inc ex 407 $134.59 $150.30 $143.10 $292.55 $349.63 $424.11 $357.30 $208.47 -$78.30 $1,210.89 $278.5 $123.0 -18.15% <-Total Growth 10 Net Income
Increase 13.5% 11.7% -4.8% 104.4% 19.5% 21.3% -15.8% -41.7% -137.6% -1646.5% -77.0% -55.8% -1.98% <-IRR #YR-> 10 Net Income
Under Accting for 407,  Net Income Excluding 407 -19.20% <-IRR #YR-> 5 Net Income
-150.3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $123
-$357.30 $0 $0 $0 $0 $123
Revenue* $3,788 $5,150 $6,731 $7,107 $6,102 $6,315 $7,210 $8,091 $7,913 $8,239 $9,587 $8,471 $8,232 $8,715 $8,893 64.47% <-Total Growth 10 Revenue
Increase 9.9% 36.0% 30.7% 5.6% -14.1% 3.5% 14.2% 12.2% -2.2% 4.1% 16.4% -11.6% -2.8% 5.9% 2.0% 5.10% <-IRR #YR-> 10 Revenue 64.47%
5 year Running Average $3,252 $3,816 $4,476 $5,245 $5,776 $6,281 $6,693 $6,965 $7,126 $7,554 $8,208 $8,460 $8,488 $8,649 $8,780 3.28% <-IRR #YR-> 5 Revenue 17.49%
Revenue Per Share $25.038 $34.101 $44.568 $47.055 $40.400 $41.812 $47.737 $53.558 $52.126 $54.037 $64.010 $56.338 $54.750 $57.962 $59.146 8.29% <-IRR #YR-> 10 5 yr Running Average 121.68%
Increase 10.05% 36.20% 30.69% 5.58% -14.14% 3.49% 14.17% 12.19% -2.67% 3.67% 18.46% -11.99% -2.82% 5.87% 2.04% 4.80% <-IRR #YR-> 5 5 yr Running Average 26.40%
5 year Running Average $0.75 $0.82 $0.93 $0.95 $1.04 $1.13 $1.16 $1.09 $1.10 $1.00 $0.84 $0.83 $0.88 $0.88 $0.90 5.15% <-IRR #YR-> 10 Revenue per Share 65.21%
P/S (Price/Sales) Med 0.90 0.86 0.90 0.92 1.00 1.22 1.07 0.84 0.86 0.91 0.65 0.85 1.00 0.00 0.00 3.37% <-IRR #YR-> 5 Revenue per Share 18.02%
P/S (Price/Sales) Close 1.02 0.92 1.08 0.87 1.34 1.43 1.07 0.75 0.92 0.82 0.64 1.03 0.99 0.93 0.91 0.20% <-IRR #YR-> 10 5 yr Running Average 1.97%
*Revenue in M CDN $  P/S Med 10 yr  0.90 5 yr  0.85 9.02% Diff M/C -6.38% <-IRR #YR-> 5 5 yr Running Average -28.10%
-$5,150 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,471
-$7,210 $0 $0 $0 $0 $8,471
-$3,816 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,460
-$6,693 $0 $0 $0 $0 $8,460
-$34.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $56.34
-$47.74 $0.00 $0.00 $0.00 $0.00 $56.34
-$0.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.83
-$1.16 $0.00 $0.00 $0.00 $0.00 $0.83
EPS to Adjusted EPS $0.85 $1.04 $1.00 $2.05 $2.36 $2.87 $2.49 $2.02 $0.74 $2.46 $2.42 $2.58 $3.06 $3.39 148.08% <-Total Growth 10 EPS Diluted
Increase 25.00% 22.35% -3.85% 105.00% 15.12% 21.61% -13.24% -18.88% -63.37% 232.43% -1.63% 6.61% 18.60% 10.78% 9.51% <-IRR #YR-> 10 Earnings per Share 148.08%
Earnings Yield 3.34% 3.30% 2.08% 5.03% 4.37% 4.80% 4.87% 5.01% 1.55% 5.55% 5.89% 4.46% 5.7% 6.3% 0.71% <-IRR #YR-> 5 Earnings per Share 3.61%
5 year Running Average $0.72 $0.89 $0.83 $1.12 $1.46 $1.86 $2.15 $2.36 $2.10 $2.12 $2.03 $2.04 $2.25 $2.78 8.67% <-IRR #YR-> 10 5 yr Running Average 129.66%
Payout Ratio 27.06% 28.85% 39.00% 23.41% 25.42% 23.69% 33.73% 43.56% 124.32% 39.02% 41.32% 40.31% 35.69% 32.21% -1.04% <-IRR #YR-> 5 5 yr Running Average -5.11%
5 year Running Average 21.63% 22.02% 30.16% 28.17% 27.40% 26.29% 27.76% 29.52% 37.40% 40.45% 45.41% 46.97% 44.51% 37.27% 29.84% <-Median-> 10 Payout 5 yr Running Average
Price/AEPS Median 26.38 28.13 40.19 21.05 17.16 17.73 20.50 22.40 60.71 19.92 17.17 18.63 17.98 20.21 <-Median-> 10 Price/FFO Median
Price/AEPS High 30.89 31.42 49.95 28.05 22.88 20.83 24.93 27.48 67.09 23.94 19.17 22.69 19.24 24.43 <-Median-> 10 Price/FFO High
Price/AEPS Low 21.87 24.84 30.43 14.05 11.44 14.63 16.06 17.33 54.32 15.89 15.16 14.57 16.71 15.53 <-Median-> 10 Price/FFO Low
Price/AEPS Close 29.92 30.26 48.14 19.89 22.88 20.83 20.51 19.96 64.58 18.01 16.99 22.40 17.64 20.67 <-Median-> 10 Price/FFO Close
Trailing P/AEPSClose 37.40 37.02 46.29 40.78 26.34 25.33 17.80 16.19 23.66 59.88 16.72 23.88 20.92 24.60 <-Median-> 10 Trailing P/FFO Close
Median Values DPR 10 Yrs 39.01% 5 Yrs   41.32% P/CF 5 Yrs   in order 19.92 23.94 15.89 19.96 -11.44% Diff M/C -12.71% Diff M/C 10
* ESP to Adjusted EPS from TD Waterhouse and is core E&C earnings. E/P 10 Yrs 4.84% 5Yrs 5.01%
Cannot find in 2014, 2015 expect from TD.
-$1.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.58
-$2.49 $0.00 $0.00 $0.00 $0.00 $2.58
-$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.04
-$2.15 $0.00 $0.00 $0.00 $0.00 $2.04
EPS Basic $0.86 $1.05 $1.01 $2.07 $2.38 $2.89 $2.51 $2.05 $0.24 $8.76 $2.68 $1.70 61.90% <-Total Growth 10 EPS Basic
pre 2006 split
EPS Diluted* $0.85 $1.04 $1.00 $2.05 $2.36 $2.87 $2.49 $2.04 $0.24 $8.74 $2.68 $1.70 $2.91 $3.26 $3.41 63.46% <-Total Growth 10 EPS Diluted
Increase 25.0% 22.4% -3.8% 105.0% 15.1% 21.6% -13.2% -18.1% -88.2% 3541.7% -69.3% -36.6% 71.2% 12.0% 4.6% 5.04% <-IRR #YR-> 10 Earnings per Share 63.46%
Earnings Yield 3.3% 3.3% 2.1% 5.0% 4.4% 4.8% 4.9% 5.1% 0.5% 19.7% 6.5% 2.9% 5.4% 6.0% 6.3% -7.35% <-IRR #YR-> 5 Earnings per Share -31.73%
5 year Running Average $0.72 $0.89 $0.83 $1.12 $1.46 $1.86 $2.15 $2.36 $2.00 $3.28 $3.24 $3.08 $3.25 $3.86 $2.79 13.22% <-IRR #YR-> 10 5 yr Running Average 246.07%
10 year Running Average $0.49 $0.57 $0.64 $0.81 $1.02 $1.29 $1.52 $1.59 $1.56 $2.37 $2.55 $2.62 $2.81 $2.93 $3.03 7.41% <-IRR #YR-> 5 5 yr Running Average 42.99%
* Diluted Earnings per share  E/P 10 Yrs 4.84% 5Yrs 5.06%
-$1.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.70
-$2.49 $0.00 $0.00 $0.00 $0.00 $1.70
-$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.08
-$2.15 $0.00 $0.00 $0.00 $0.00 $3.08
Special Dividend $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 Dividend
pre 2006 split
Dividend* $0.23 $0.30 $0.39 $0.48 $0.60 $0.68 $0.84 $0.88 $0.92 $0.96 $1.00 $1.04 $1.09 $1.09 $1.09 246.67% <-Total Growth 10 Dividends
Increase 25.45% 30.43% 30.00% 23.08% 25.00% 13.33% 23.53% 4.76% 4.55% 4.35% 4.17% 4.00% 5.00% 0.00% 0.00% 9.05% <-Median-> 10 Dividends
5 year running Average $0.16 $0.20 $0.25 $0.32 $0.40 $0.49 $0.60 $0.70 $0.78 $0.86 $0.92 $0.96 $1.00 $1.04 $1.06 389.80% <-Total Growth 10 Dividends
Yield H/L Price 1.03% 1.03% 0.97% 1.11% 1.48% 1.34% 1.65% 1.94% 2.05% 1.96% 2.41% 2.16% 1.99% 1.80% <-Median-> 10 Dividends
Yield on High  Price 0.88% 0.92% 0.78% 0.83% 1.11% 1.14% 1.35% 1.59% 1.85% 1.63% 2.16% 1.78% 1.85% 1.47% <-Median-> 10 Dividends
Yield on Low Price 1.24% 1.16% 1.28% 1.67% 2.22% 1.62% 2.10% 2.51% 2.29% 2.46% 2.73% 2.77% 2.14% 2.26% <-Median-> 10 Dividends
Yield on Close Price 0.90% 0.95% 0.81% 1.18% 1.11% 1.14% 1.64% 2.18% 1.93% 2.17% 2.43% 1.80% 2.02% 2.02% 2.02% 1.72% <-Median-> 10 Dividends
Payout Ratio EPS 27.06% 28.85% 39.00% 23.41% 25.42% 23.69% 33.73% 43.14% 383.33% 10.98% 37.31% 61.18% 37.53% 33.50% 32.02% 35.52% <-Median-> 10 Payout Ratio EPS
DPR EPS 5 Yr Running 21.63% 22.02% 30.16% 28.17% 27.40% 26.29% 27.76% 29.47% 39.20% 26.13% 28.41% 31.17% 30.81% 26.87% 38.08% 28.29% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 6.95% -75.39% 12.72% 23.14% 22.74% 21.01% 13.80% 26.36% 41.92% 55.41% -29.10% 148.05% 37.92% 30.42% #DIV/0! 22.94% <-Median-> 10 Payout Ratio CFPS
DPR CF 5 Yr Running 9.00% 12.50% 12.69% 14.87% 18.71% 23.08% 17.48% 20.03% 22.40% 25.80% 46.38% 105.92% 123.04% 94.80% #DIV/0! 21.22% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 18.03% 17.05% 52.24% 15.89% 14.03% 16.18% 21.95% 20.75% 54.05% 40.38% 43.09% 132.93% 37.92% 30.42% #DIV/0! 31.17% <-Median-> 10 Payout Ratio CFPS WC
DPR CF WC 5 Yr Running 15.58% 16.38% 21.40% 20.10% 18.05% 17.49% 18.60% 17.78% 21.48% 26.18% 31.79% 42.02% 49.81% 43.38% #DIV/0! 20.75% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 2.05% 2.17% 5 Yr Med Payout 43.14% 41.92% 43.09% 13.24% <-IRR #YR-> 10 Dividends 246.67%
* Dividends per share  5 Yr Med and Cur. -1.20% -6.61% Last Div Inc ---> $0.25 $0.26 4.0% 4.36% <-IRR #YR-> 5 Dividends 23.81%
-$0.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.04
-$0.84 $0.00 $0.00 $0.00 $0.00 $1.04
Historical Dividends Historical High Div 2.60% Low Div 0.81% Ave Div 1.71% Med Div 1.46% Close Div 1.21% Historical Dividends
High/Ave/Median Values Curr diff Exp. -22.18%     149.80% Cheap 18.67% Cheap 38.59% Cheap 66.63% High/Ave/Median 
Future Div Yield Div Yd 12.53% earning in 10.00 Years at IRR of 20.00% Div Inc. 519.17% Future Div Yield
Future Div Yield Div Yd 31.17% earning in 15.00 Years at IRR of 20.00% Div Inc. 1440.70% Future Div Yield
I am earning GC Div Gr 1265.00% 12/2/98 # yrs -> 18 1998 $3.40 Cap Gain 1487.35% I am earning GC
I am earning Div org yield 2.35% 12/31/14 Pension Div G Yrly 17.64% Div start $0.08 -2.35% 32.12% I am earning Div
I am earning GC Div Gr 24.09% 5/26/12 # yrs -> 4 2012 $39.56 Cap Gain 36.43% I am earning GC
I am earning Div org yield 2.22% 12/31/14 Trading Div G Yrly 8.66% Div start $0.88 -2.22% 2.76% I am earning Div
Cost covered if held 5 years 18.68% 13.77% 11.65% 11.62% 11.70% 10.93% 10.22% 8.66% 9.08% 10.57% 9.04% 9.41% 11.08% 11.54% 10.85% 10.39% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 45.33% 34.08% 34.29% 53.99% 65.75% 77.60% 55.78% 44.17% 40.38% 36.73% 31.44% 26.63% 21.13% 21.10% 23.70% 42.27% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 48.25% 148.86% 140.48% 143.33% 108.09% 104.47% 154.29% 172.75% 188.22% 123.23% 91.00% 78.42% 67.81% 141.90% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 135.25% 393.35% 344.29% 327.33% 226.90% 205.55% 286.93% 305.65% 327.33% <-Median-> 5 Paid Median Price
Cost covered if held 25 years 260.55% 716.67% 597.43% #NUM! <-Median-> 0 Paid Median Price
Yield if held 5 yrs 5.53% 4.22% 3.64% 3.52% 3.51% 3.03% 2.87% 2.19% 2.13% 2.37% 1.97% 2.04% 2.41% 2.43% 2.23% 2.62% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 9.20% 7.43% 7.87% 12.28% 15.00% 16.35% 11.80% 8.22% 6.75% 5.61% 4.46% 3.55% 2.72% 2.53% 2.70% 8.04% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 9.75% 29.94% 28.57% 27.20% 20.79% 17.75% 23.54% 24.00% 24.05% 14.61% 10.20% 8.01% 6.39% 23.77% <-Median-> 10 Paid Median Price
Yield if held 20 yrs 22.00% 57.38% 45.71% 40.00% 25.74% 22.02% 27.94% 27.30% 40.00% <-Median-> 5 Paid Median Price
Yield if held 25 yrs 27.30% 68.11% 52.00% #NUM! <-Median-> 0 Paid Median Price
Graham Price $9.99 $11.85 $11.76 $18.29 $22.46 $27.03 $26.43 $25.11 $8.51 $65.30 $39.46 $31.39 $41.07 $43.47 $44.46 164.95% <-Total Growth 10 Graham Price
Price/GP Ratio Med 2.24 2.47 3.42 2.36 1.80 1.88 1.93 1.80 5.28 0.75 1.05 1.53 1.34 1.84 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 2.63 2.76 4.25 3.14 2.40 2.21 2.35 2.21 5.83 0.90 1.18 1.87 1.43 2.28 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.86 2.18 2.59 1.57 1.20 1.55 1.51 1.39 4.72 0.60 0.93 1.20 1.24 1.45 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 2.55 2.66 4.09 2.23 2.40 2.21 1.93 1.61 5.61 0.68 1.04 1.84 1.31 1.24 1.21 2.07 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 154.54% 165.63% 309.37% 123.00% 140.39% 121.15% 93.27% 60.56% 461.47% -32.14% 4.20% 84.10% 31.41% 24.16% 21.40% 107.21% <-Median-> 10 Graham Price
pre 2006 split
Price Close $25.43 $31.47 $48.14 $40.78 $53.99 $59.77 $51.08 $40.32 $47.79 $44.31 $41.12 $57.79 $53.97 $53.97 $53.97 83.64% <-Total Growth 10 Stock Price
Increase 31.55% 23.74% 52.97% -15.29% 32.39% 10.71% -14.54% -21.06% 18.53% -7.28% -7.20% 40.54% -6.61% 0.00% 0.00% 6.27% <-IRR #YR-> 10 Stock Price 83.64%
P/E 29.92 30.26 48.14 19.89 22.88 20.83 20.51 19.76 199.13 5.07 15.34 33.99 18.55 16.56 15.83 2.50% <-IRR #YR-> 5 Stock Price 13.14%
Trailing P/E 37.40 37.02 46.29 40.78 26.34 25.33 17.80 16.19 23.43 184.63 4.70 21.56 31.75 18.55 16.56 8.08% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 1.81% 1.79% % Tot Ret 22.42% 41.67% Price Inc -7.20% P/E:  20.67 19.76 4.28% <-IRR #YR-> 5 Price & Dividend
-$31.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $57.79
-$51.08 $0.00 $0.00 $0.00 $0.00 $57.79
-$31.47 $0.39 $0.48 $0.60 $0.68 $0.84 $0.88 $0.92 $0.96 $1.00 $58.83
-$51.08 $0.88 $0.92 $0.96 $1.00 $58.83
Price H/L Med.  $22.43 $29.26 $40.19 $43.15 $40.50 $50.89 $51.04 $45.25 $44.93 $49.00 $41.55 $48.08 $55.01 64.33% <-Total Growth 10 Stock Price
Increase 31.14% 30.46% 37.38% 7.37% -6.15% 25.66% 0.29% -11.34% -0.72% 9.06% -15.21% 15.72% 14.41% 5.09% <-IRR #YR-> 10 Stock Price 64.33%
P/E 26.38 28.13 40.19 21.05 17.16 17.73 20.50 22.18 187.19 5.61 15.50 28.28 18.90 -1.19% <-IRR #YR-> 5 Stock Price -5.80%
Trailing P/E 32.98 34.42 38.64 43.15 19.75 21.56 17.78 18.17 22.02 204.15 4.75 17.94 32.36 7.14% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 31.23 32.87 48.62 38.39 27.74 27.30 23.69 19.16 22.46 14.96 12.83 15.61 16.90 0.74% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 45.86 51.63 62.93 53.21 39.66 39.42 33.53 28.38 28.76 20.69 16.29 18.37 19.59 19.05 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.05% 1.92% % Tot Ret 28.71% 261.20% Price Inc -0.72% P/E:  20.77 22.18 Count 25 Years of data
-$29.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.08
-$51.04 $0.00 $0.00 $0.00 $0.00 $48.08
-$29.26 $0.39 $0.48 $0.60 $0.68 $0.84 $0.88 $0.92 $0.96 $1.00 $49.12
-$51.04 $0.88 $0.92 $0.96 $1.00 $49.12
High Months Oct Mar Dec Jun Dec Dec Jan Jan Feb Aug Jun Dec Jan
pre 2006 split
Price High $26.26 $32.68 $49.95 $57.50 $53.99 $59.77 $62.07 $55.50 $49.65 $58.89 $46.40 $58.55 $58.88 79.16% <-Total Growth 10 Stock Price
Increase 34.19% 24.46% 52.85% 15.12% -6.10% 10.71% 3.85% -10.58% -10.54% 18.61% -21.21% 26.19% 0.56% 6.00% <-IRR #YR-> 10 Stock Price 79.16%
P/E 30.89 31.42 49.95 28.05 22.88 20.83 24.93 27.21 206.88 6.74 17.31 34.44 20.23 -1.16% <-IRR #YR-> 5 Stock Price -5.67%
Trailing P/E 38.61 38.45 48.03 57.50 26.34 25.33 21.63 22.29 24.34 245.38 5.31 21.85 34.64 24.93 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -10.54% P/E:  26.07 27.21 31.32 P/E Ratio Historical High
-$32.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.55
-$62.07 $0.00 $0.00 $0.00 $0.00 $58.55
Low Months Jan Jan Jan Oct Mar Jul Oct Sep May Dec Mar Jan Mar
pre 2006 split
Price Low $18.59 $25.83 $30.43 $28.80 $27.00 $42.00 $40.00 $35.00 $40.20 $39.10 $36.69 $37.60 $51.13 45.57% <-Total Growth 10 Stock Price
Increase 27.06% 38.92% 17.81% -5.36% -6.25% 55.56% -4.76% -12.50% 14.86% -2.74% -6.16% 2.48% 35.98% 3.83% <-IRR #YR-> 10 Stock Price 45.57%
P/E 21.87 24.84 30.43 14.05 11.44 14.63 16.06 17.16 167.50 4.47 13.69 22.12 17.57 -1.23% <-IRR #YR-> 5 Stock Price -6.00%
Trailing P/E 27.34 30.39 29.26 28.80 13.17 17.80 13.94 14.06 19.71 162.92 4.20 14.03 30.08 14.05 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -2.74% P/E:  15.35 17.16 8.97 P/E Ratio Historical Low
-$25.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.60
-$40.00 $0.00 $0.00 $0.00 $0.00 $37.60
Long Term Debt $883.14 $842.95 Debt
Change -4.55% Change
Debt/Market Cap Ratio 0.14 0.10 0.12 <-Median-> 2 Debt/Market Cap Ratio
Goodwill & Intangibles $639 $636 $577 $3,061 $3,659 $3,462 Intangibles Goodwill
Change -0.58% -9.26% 430.59% 19.55% -5.39% Change
Intangible/Market Cap Ratio 0.08 0.10 0.08 0.45 0.59 0.40 0.25 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap. $3,848 $4,753 $7,271 $6,159 $8,154 $9,027 $7,715 $6,091 $7,255 $6,756 $6,159 $8,689 $8,115 $8,115 $8,115 82.81% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 151.992 152.221 151.940 151.304 181.814 152.605 150.988 150.279 -1.13% <-Total Growth 7 Diluted
Change 0.15% -0.18% -0.42% 20.16% -16.07% -1.06% -0.47% -0.42% <-Median-> 7 Diluted
Basic # of Shares in Millions 151.042 151.020 150.897 151.058 151.497 152.218 150.918 150.077 150.077 -0.64% <-Total Growth 7 Basic
Change -0.01% -0.08% 0.11% 0.29% 0.48% -0.85% -0.56% 0.00% -0.01% <-Median-> 7 Change
Difference 0.0% 0.0% 0.1% 0.0% 0.2% 0.2% -0.8% 0.2% 0.2% 0.05% <-Median-> 8 Difference
# of Share in Millions 151.282 151.033 151.038 151.033 151.033 151.034 151.034 151.069 151.807 152.465 149.772 150.357 150.357 150.357 150.357 -0.04% <-IRR #YR-> 10 Shares
Change -0.16% -0.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.49% 0.43% -1.77% 0.39% 0.00% 0.00% 0.00% -0.09% <-IRR #YR-> 5 Shares
CF fr Op $M $500.35 -$60.10 $462.91 $313.28 $398.49 $488.79 $919.67 $504.31 $333.19 $264.14 -$514.69 $105.62 $433.03 $539.78 275.76% <-Total Growth 10 Cash Flow
Increase 27.14% -112.01% 870.28% -32.33% 27.20% 22.66% 88.15% -45.16% -33.93% -20.72% -294.85% 120.52% 309.97% 24.65% SO Buy Backs
5 year Running Average $261.1 $237.3 $297.3 $322.0 $323.0 $320.7 $516.6 $524.9 $528.9 $502.0 $301.3 $138.5 $124.3 $165.6 -41.63% <-Total Growth 10 CF 5 Yr Running
CFPS $3.31 -$0.40 $3.06 $2.07 $2.64 $3.24 $6.09 $3.34 $2.19 $1.73 -$3.44 $0.70 $2.88 $3.59 276.55% <-Total Growth 10 Cash Flow per Share
Increase 27.34% -112.03% 870.25% -32.32% 27.20% 22.66% 88.15% -45.18% -34.25% -21.07% -298.36% 120.44% 309.97% 24.65% #NUM! <-IRR #YR-> 10 Cash Flow 275.76%
5 year Running Average $1.73 $1.57 $1.96 $2.13 $2.14 $2.12 $3.42 $3.48 $3.50 $3.32 $1.98 $0.91 $0.81 $1.09 -35.13% <-IRR #YR-> 5 Cash Flow -88.51%
P/CF on Med Price 6.78 -73.52 13.11 20.80 15.35 15.72 8.38 13.56 20.47 28.28 -12.09 68.44 19.10 0.00 -35.07% <-IRR #YR-> 5 Cash Flow per Share 276.55%
P/CF on Closing Price 7.69 -79.09 15.71 19.66 20.46 18.47 8.39 12.08 21.77 25.58 -11.97 82.26 18.74 15.03 #NUM! <-IRR #YR-> 10 Cash Flow per Share -88.46%
20.62% Diff M/C -5.33% <-IRR #YR-> 10 CFPS 5 yr Running -42.19%
Excl.Working Capital CF -$307.42 $325.84 -$350.15 $143.05 $247.56 $145.95 -$341.76 $136.49 -$74.81 $98.31 $862.25 $12.01 $0.00 $0.00 -23.33% <-IRR #YR-> 5 CFPS 5 yr Running -73.50%
CF fr Op $M WC $192.9 $265.7 $112.8 $456.3 $646.0 $634.7 $577.9 $640.8 $258.4 $362.5 $347.6 $117.6 $433.0 $539.8 -55.73% <-Total Growth 10 Cash Flow less WC
Increase 18.60% 37.74% -57.57% 304.67% 41.58% -1.75% -8.95% 10.88% -59.68% 40.28% -4.11% -66.15% 268.11% 24.65% -7.83% <-IRR #YR-> 10 Cash Flow less WC -55.73%
5 year Running Average $150.6 $181.0 $176.3 $238.1 $334.8 $423.1 $485.6 $591.2 $551.6 $494.9 $437.4 $345.4 $303.8 $360.1 -27.27% <-IRR #YR-> 5 Cash Flow less WC -79.65%
CFPS Excl. WC $1.28 $1.76 $0.75 $3.02 $4.28 $4.20 $3.83 $4.24 $1.70 $2.38 $2.32 $0.78 $2.88 $3.59 6.67% <-IRR #YR-> 10 CF less WC 5 Yr Run 90.79%
Increase 18.79% 37.97% -57.57% 304.68% 41.58% -1.75% -8.95% 10.86% -59.87% 39.67% -2.39% -66.29% 268.11% 24.65% -6.59% <-IRR #YR-> 5 CF less WC 5 Yr Run -28.87%
5 year Running Average $1.00 $1.20 $1.16 $1.58 $2.22 $2.80 $3.21 $3.91 $3.65 $3.27 $2.89 $2.28 $2.01 $2.39 -7.79% <-IRR #YR-> 10 CFPS - Less WC -55.54%
P/CF on Med Price 17.58 16.63 53.83 14.28 9.47 12.11 13.34 10.67 26.39 20.61 17.90 61.45 19.10 0.00 -27.20% <-IRR #YR-> 5 CFPS - Less WC -79.55%
P/CF on Closing Price 19.94 17.89 64.48 13.50 12.62 14.22 13.35 9.51 28.08 18.64 17.72 73.87 18.74 15.03 6.68% <-IRR #YR-> 10 CFPS 5 yr Running 90.91%
*Operational Cash Flow per share (see note below) CF/-WC P/CF Med 10 yr 15.54 5 yr  20.47 P/CF Med 10 yr 16.09 5 yr  20.61 16.45% Diff M/C -6.60% <-IRR #YR-> 5 CFPS 5 yr Running -28.93%
Fr 2012 chged re Googe Fin.
-$151.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $150.36 Shares
-$151.03 $0.00 $0.00 $0.00 $0.00 $150.36 Shares
$60.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $105.6 Cash Flow
-$919.7 $0.0 $0.0 $0.0 $0.0 $105.6 Cash Flow
-$1.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.28 CFPS 5 yr Running
-$3.21 $0.00 $0.00 $0.00 $0.00 $2.28 CFPS 5 yr Running
Income taxes paid -$172.87 -$309.04 -$53.22
Interest paid from E&C -$48.31 -$37.39 -$35.69
Interest paid from Capital investments -$28.39 -$24.75
Other Reconciling Items:
Income taxes recognized in net income
Net financial expenses recognized in net income
Share-based expense $21.63
Income from Capital investments accounted for by the equity method
Dividends and distributions received from Capital investments $157.08
Net change in provisions related to forecasted
Gain on disposals of Capital investments -$174.35
Restructuring costs recognized in net income
Restructuring costs paid -$78.75
Loss on disposals of E&C businesses
Other
Net change in non-cash working capital items:
Decrease in trade receivables $118.40 $178.22
Increase in contracts in progress -$86.12 -$246.72
Increase in inventories -$27.03 -$1.30
Increase in other current non-financial assets -$81.61 $357.34
Decrease in trade payable -$18.44 -$104.66
Increase (decrease) in downpayments on contracts -$112.10 -$226.72
Decrease in deferred revenues -$86.58 $89.40
Decrease in other current financial liabilities
Increase (decrease) in other current non-financial liabilities -$80.05 -$19.75
-$78.05 $63.64
$97.96
-$123.22 -$900.77 -$24.21
-$98.31 -$862.25 -$12.01
-$24.91 -$38.52 -$12.20
OPM 13.2% -1.2% 6.9% 4.4% 6.5% 7.7% 12.8% 6.2% 4.2% 3.2% -5.4% 1.2% 206.86% <-Total Growth 10 OPM
Increase 15.71% -108.83% -689.36% -35.90% 48.15% 18.52% 64.80% -51.14% -32.45% -23.86% -267.45% -123.23% Should increase  or be stable.
Diff from Median 148.3% -121.9% 29.3% -17.1% 22.7% 45.5% 139.7% 17.1% -20.9% -39.7% -200.9% -76.6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 5.32% 5 Yrs 3.21% should be  zero, it is a   check on calculations
Current Assets $2,587 $3,600 $3,421 $3,552 $3,393 $4,171 $3,546 $3,794 $3,916 $5,051 $5,198 $4,190 Liquidity ratio of 1.5 and up, best
Current Liabilities $2,222 $3,299 $3,151 $3,276 $2,849 $2,925 $3,514 $3,958 $4,443 $5,195 $5,090 $3,962 1.04 <-Median-> 10 Ratio
Liquidity 1.16 1.09 1.09 1.08 1.19 1.43 1.01 0.96 0.88 0.97 1.02 1.06 0.97 <-Median-> 5 Ratio
Liq. with CF aft div 1.37 1.08 1.21 1.16 1.30 1.56 1.23 1.05 0.92 0.99 0.99 1.04 0.99 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.29 0.99 1.03 1.06 1.10 1.15 0.99 0.83 0.67 0.91 0.99 1.02 0.91 <-Median-> 5 Ratio
Curr Long Term Debt $185.29 $7.75 $8.20 $21.01 Curr Long Term Debt
Liquidity Less CLTD 0.92 0.97 1.02 1.06 1.00 <-Median-> 4 Ratio
Liq. with CF aft div 0.97 1.00 0.99 1.05 1.00 <-Median-> 4 Ratio
Assets $4,026 $4,026 $6,485 $6,777 $7,206 $8,603 $8,354 $9,611 $11,773 $10,011 $10,503 $9,298 Debt Ratio of 1.5 and up, best
Liabilities $3,237 $3,121 $5,557 $5,682 $5,962 $5,962 $6,467 $7,532 $9,732 $6,695 $6,600 $5,402 1.28 <-Median-> 10 Ratio
Debt Ratio 1.24 1.29 1.17 1.19 1.21 1.44 1.29 1.28 1.21 1.50 1.59 1.72 1.50 <-Median-> 5 Ratio
Total Book Value $790 $906 $928 $1,095 $1,515 $1,811 $1,887 $2,078 $2,040 $3,317 $3,903 $3,896 $3,896 $3,896 $3,896
Non-Control Int. $80 $103 $4 $3 $4 $11 $35 $23
Book Value $790 $906 $928 $1,095 $1,435 $1,708 $1,883 $2,075 $2,037 $3,306 $3,868 $3,873 $3,873 $3,873 $3,873 327.53% <-Total Growth 10 Book Value
Book Value per Share $5.22 $6.00 $6.15 $7.25 $9.50 $11.31 $12.47 $13.74 $13.42 $21.68 $25.83 $25.76 $25.76 $25.76 $25.76 329.45% <-Total Growth 10 Book Value per Share
Change 8.67% 14.91% 2.46% 17.96% 31.02% 19.08% 10.22% 10.19% -2.35% 61.61% 19.12% -0.26% 0.00% 0.00% 0.00% -43.69% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 4.30 4.88 6.54 5.95 4.26 4.50 4.09 3.29 3.35 2.26 1.61 1.87 2.92 P/B Ratio Historical Median
P/B Ratio (Close) 4.87 5.25 7.83 5.62 5.68 5.28 4.10 2.93 3.56 2.04 1.59 2.24 2.10 2.10 2.10 15.69% <-IRR #YR-> 10 Book Value per Share 329.45%
Change 21.05% 7.68% 49.30% -28.19% 1.05% -7.03% -22.46% -28.36% 21.37% -42.63% -22.10% 40.91% -6.61% 0.00% 0.00% 15.62% <-IRR #YR-> 5 Book Value per Share 106.61%
Leverage (A/BK) 5.10 4.44 6.99 6.19 4.76 4.75 4.43 4.62 5.77 3.02 2.69 2.39 4.69 <-Median-> 10 A/BV
Debt/Equity Ratio 4.10 3.44 5.99 5.19 3.94 3.29 3.43 3.62 4.77 2.02 1.69 1.39 3.53 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity P/BV 10 yr Med 3.72 5 yr Med 2.26 -43.69% Diff M/C 4.44 Historical 22 A/BV
Comprehensive Income $330.7 $313.3 66.517 $1,385.91 $883.39 $135.59 -59.00% <-Total Growth 5 Comprehensive Income
NCI 9.244 0.415 0.616 $1.24 $36.82 -$2.30 -124.92% <-Total Growth 5 Comprehensive Income
Shareholders $170.4 $156.3 $260.0 $437.6 $385.4 $321.49 $312.92 $65.90 $1,384.67 $846.57 $137.89 -19.07% <-Total Growth 10 Comprehensive Income
Increase -8.28% 66.38% 68.28% -11.92% -16.58% -2.66% -78.94% 2001.14% -38.86% -83.71% -38.86% <-Median-> 5 Comprehensive Income
5 Yr Running Average $281.92 $312.14 $343.47 $304.65 $494.07 $586.31 $549.59 -2.09% <-IRR #YR-> 10 Comprehensive Income -19.07%
ROE 18.8% 16.8% 23.7% 30.5% 22.6% 17.1% 15.1% 3.2% 41.9% 21.9% 3.6% -15.57% <-IRR #YR-> 5 Comprehensive Income -57.11%
5Yr Median 22.6% 22.6% 22.6% 17.1% 17.1% 17.1% 15.1% 11.77% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 7.6% 2.0% -16.8% 28.5% -6.5% -15.0% 1.4% 84.6% 4.2% 111.3% -45.7% 11.98% <-IRR #YR-> 5 5 Yr Running Average 76.07%
Median Values Diff 5, 10 yr 1.7% 4.2% 15.1% <-Median-> 5 Return on Equity
Current Liability Coverage Ratio 0.09 0.08 0.04 0.14 0.23 0.22 0.16 0.16 0.06 0.07 0.07 0.03   CFO / Current Liabilities
5 year Median 0.12 0.11 0.09 0.09 0.09 0.14 0.16 0.16 0.16 0.16 0.07 0.07 10.5% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 4.79% 6.60% 1.74% 6.73% 8.97% 7.38% 6.92% 6.67% 2.19% 3.62% 3.31% 1.27% CFO / Total Assets
5 year Median 5.13% 5.34% 5.13% 5.13% 6.60% 6.73% 6.92% 6.92% 6.92% 6.67% 3.62% 3.31% 5.1% <-Median-> 10 Return on Assets 
Return on Assets 3.2% 3.9% 2.4% 4.6% 5.0% 5.1% 4.5% 3.2% 0.3% 13.3% 3.8% 2.7% Net  Income/Assets Return on Assets
5Yr Median 3.3% 3.3% 3.3% 3.3% 3.9% 4.6% 4.6% 4.6% 4.5% 4.5% 3.8% 3.2% 4.2% <-Median-> 10 Asset Efficiency Ratio
ROE on Adjusted EPS 11.3% 9.4% 9.9% ROE on Adjusted EPS
ROE 16.5% 17.5% 16.5% 28.5% 23.7% 24.1% 20.1% 14.9% 1.8% 40.2% 10.4% 6.6% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 14.3% 16.5% 16.5% 16.5% 17.5% 23.7% 23.7% 23.7% 20.1% 20.1% 14.9% 10.4% 18.3% <-Median-> 10 Return on Equity
Adjusted Net Income $374.5 $365.2 $387.2
Net Income $369.1 $447.8 $387.3 $309.5 $36.4 $1,334.6 $437.5 $256.6
NCI $9.7 $10.8 $8.5 $0.4 $0.6 $1.2 $33.2 $1.0
Shareholders $129.91 $158.37 $153.20 $312.52 $359.4 $437.0 $378.8 $309.1 $35.8 $1,333.3 $404.3 $255.5 $412 $474 $513 61.35% <-Total Growth 10 Net Income
Increase 24.78% 21.91% -3.26% 103.99% 15.00% 21.60% -13.32% -18.40% -88.43% 3627.76% -69.68% -36.80% 61.23% 15.05% 8.23% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $109.9 $136.3 $126.4 $171.6 $222.7 $284.1 $328.2 $359.4 $304.0 $498.8 $492.3 $467.6 $488.2 $575.8 $411.8 4.90% <-IRR #YR-> 10 Net Income 61.35%
Operating Cash Flow $500.35 -$60.10 $462.91 $313.28 $398.49 $488.79 $919.67 $504.31 $333.19 $264.14 -$514.69 $105.62 -7.57% <-IRR #YR-> 5 Net Income -32.54%
Investment Cash Flow -$141.21 -$286.42 -$548.92 -$310.89 -$512.45 -$1,025.8 -$863.6 -$1,062.9 -$1,670.9 -$499.0 $584.0 -$87.1 13.12% <-IRR #YR-> 10 5 Yr Running Ave. 243.10%
Total Accruals -$229.23 $504.89 $239.21 $310.13 $473.35 $974.03 $322.77 $867.76 $1,373.50 $1,568.25 $335.00 $236.99 7.34% <-IRR #YR-> 5 5 Yr Running Ave. 42.49%
Total Assets $4,026 $4,026 $6,485 $6,777 $7,206 $8,603 $8,354 $9,611 $11,773 $10,011 $10,503 $9,298 Balance Sheet Assets
Accruals Ratio -5.69% 12.54% 3.69% 4.58% 6.57% 11.32% 3.86% 9.03% 11.67% 15.66% 3.19% 2.55% 9.03% <-Median-> 5 Ratio
EPS/CF Ratio 0.67 0.59 1.34 0.68 0.55 0.68 0.65 0.48 0.14 3.68 1.15 2.17 0.68 <-Median-> 10 EPS/CF Ratio
Change in Close 31.6% 23.7% 53.0% -15.3% 32.4% 10.7% -14.5% -21.1% 18.5% -7.3% -7.2% 40.5% -6.6% 0.0% 0.0% Count 23 Years of data
up/down up down down down down down down down down Count 14 60.87%
Meet Prediction? Yes Yes Yes Yes % right Count 8 57.14%
Financial Cash Flow $105.81 $299.26 -$265.78 -$102.77 $356.17 $619.40 -$56.77 $505.10 $1,269.55 $816.58 -$241.47 -$538.23 C F Statement  Financial Cash Flow
Total Accruals -$335.05 $205.63 $504.99 $412.90 $117.18 $354.64 $379.54 $362.66 $103.95 $751.66 $576.47 $775.22 Accruals
Accruals Ratio -8.32% 5.11% 7.79% 6.09% 1.63% 4.12% 4.54% 3.77% 0.88% 7.51% 5.49% 8.34% 5.49% <-Median-> 5 Ratio
Cash $1,153.52 $1,106.26 $1,088.62 $988.24 $1,288.23 $1,218.22 $1,231.05 $1,174.90 $1,108.69 $1,702.21 $1,581.83 $1,055.48 Cash
Cash per Share $7.62 $7.32 $7.21 $6.54 $8.53 $8.07 $8.15 $7.78 $7.30 $11.16 $10.56 $7.02 $7.78 <-Median-> 5 Cash per Share
Percentage of Stock Price 29.98% 23.27% 14.97% 16.05% 15.80% 13.49% 15.96% 19.29% 15.28% 25.20% 25.68% 12.15% 19.29% <-Median-> 5 % of Stock Price
Cash $1,176.18 $1,106.27 $1,088.62 $988.24 $1,218.23 $1,288.23 $1,231.05 $1,174.90 $1,108.7 $1,702.2 $1,581.8 $1,055.5
Lianbilities $3,236.75 $3,120.51 $5,557.10 $5,682.39 $5,961.56 $5,961.56 $6,467.29 $7,532.48 $9,732.4 $6,694.6 $6,599.7 $5,402.0
Equity $789.71 $905.96 $928.29 $1,095.01 $1,434.69 $1,708.43 $1,883.07 $2,075.43 $2,036.7 $3,305.6 $3,868.2 $3,873.2
New Debt/Eq Ratio 2.61 2.22 4.81 4.29 3.31 2.74 2.78 3.06 4.23 1.51 1.30 1.12
Org. Debt/Eq Ratio 4.10 3.44 5.99 5.19 3.94 3.29 3.43 3.62 4.77 2.02 1.69 1.39
Operating Cash Flow $500.35 -$60.10 $462.91 $313.28 $398.49 $488.79 $919.67 $504.31 $333.2 $264.1 -$514.7 $105.6
+Depreciation $48.52 $52.35 $112.63 $130.05 $130.08 $133.40 $138.48 $160.78 $201.0 $167.2 $162.4 $143.1
+Amortization $28.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.0 $0.0 $0.0 $0.0
-Dividends -$32.32 -$42.29 -$54.45 -$72.47 -$90.64 -$102.71 -$126.75 -$132.93 -$139.4 -$146.2 -$150.9 $156.1
-capital spending -$141.21 -$286.42 -$548.92 -$310.89 -$512.45 -$1,025.81 -$863.64 -$1,062.95 -$1,670.9 -$499.0 $584.0 -$87.1
Sum $375.35 -$307.52 -$27.83 $59.96 -$74.52 -$506.33 $67.76 -$530.79 -$1,276.2 -$213.8 $80.9 $317.7
Operating Cash Flow $313.28 $398.49 $488.79 $919.67 $504.31 $333.19 $264.14 -$514.69 $105.62
exclude non-cash $143.05 $247.56 $145.95 -$341.76 $136.49 -$74.81 $98.31 $862.25 $12.01
+Depreciation $130.05 $130.08 $133.40 $138.48 $160.78 $200.95 $167.24 $162.42 $143.09
+Amortization $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
-Dividends -$72.47 -$90.64 -$102.71 -$126.75 -$132.93 -$139.42 -$146.18 -$150.86 $156.10
-capital spending -$310.89 -$512.45 -$1,025.81 -$863.64 -$1,062.95 -$1,670.92 -$499.05 $584.03 -$87.08
Sum $203.01 $173.04 -$360.38 -$274.00 -$394.30 -$1,351.00 -$115.54 $943.14 $329.75
http://seekingalpha.com/article/3094346-is-it-time-to-buy-snc-lavalin
This recent item discusses the recent corruption allagations agains this company.
Notes:
April 16, 2017.  Last estimates were for 2016 and 2017 of $9221M and $9349M for Revenue, $2.62 and $3.00 for Adj EPS, $2.43 and $2.73 EPS and $406M and $507M for Net Income.
April 24, 2016.  Last estimates were for 2015 and 2016 of $8091M and $9717M for Revenue, $2.73 and $3.39 for Adjusted EPS, $2.16 and $2.68 for EPS,
 $-0.29 and $3.59 for CFPS, $285M and $430M for Net Income
May 10, 2015.  Last estimates were for 2014, 2015 of $7864M and $8091M for Revenue, $2.38 and $3.15 for EPS, $4.11 and $4.77 for CFPS and $377M and $479M for Net Income.
May 5, 2014.  Last estimates were for 2013 and 2014 of $8221M and $8526M for Revenue, $2.33 and $2.82 for EPS and $3.38 and $4.01 for CFPS.
Reason for low net income are Restructuring costs and goodwill impairment and higher interest on debt.
May 2013.  Last estimates were fore 2012 and 2013 of $7621M and $8045M for Revenues, $2.45 and $2.85 for EPS and $4.24 (2012) for CFPS.
2012 Report.  I looked at the 2012 reports of early March and financial statements are unaudited.
May 18, 2012.  When I last got estimates, I got them for 2011 and 2012 with $6766M and $7284M Revenue, $2.75 and $3.17 EPS and $3.45 and $4.24 for CF.
Jul 10, 2011.  When I last looked, I got estimates for 2010 and 2011 of $2.45 and $2.71 for EPS and $3.60 and $3.80 for Cash Flow.
They are heavily in debt, but they still have $1.2B in cash on cash flow statement.  The increase in cash was low this years at $70M.
Jun 15, 2010.  When I last looked at this stock I got estimates for 2009 and 2010 earnings of $245 and $2.70 and Cash Flow of $3.60 and $3.80.
Apr 21, 2010.  When I last looked at this stock I got estimates for 2009 and 2010 for earnings of $2.14 and $2.16 and Cash Flow of $3.08 and $3.26. 
AR 2008.  Since I bought this stock in 1998, I have made a return of over 29% per year.  I sold some in 2008 as this stock was getting to be too large a % of my portfolio.
It is now just under 3% of my portfolio and it has more room to grow.  I have simply locked in some of the profit I have made on this stock.
Mar 2008.  Price is rising faster than another other growth measurement.  Points to stock being over priced.  Rated as a buy by many.  
The stock is raising faster than the market.  If you believe you should not bet agains the market, if could be a buy.  I have done exceeding well by the stock.
AP 2007.  IRR since purchase is 32%. Accural Ratio has come down a lot this year.  TD is now covering stock with an Action Buy List Status. Continue to HOLD
AR.2006.  IRR since purchase in 1998 is down a bit to 33%.  Still a keeper. Probably got over priced, but no reason to sell at present.  It is now rated as a buy with price at $38.
AR.2005.  IRR since purchase in 1998 is 37%.  Still a keeper.  TD Newcrest does not follow, but FP 7 analyst say hold.  Over priced? Expect earnings up but cash flow to go down?
AR 2004.  Liquity ratio is not in the comfort zone of at least 1.5 (it is 1.3).  Otherwise stock is doing great.  Actual return IRR since '98 is 37.05
AR 2003.   I think it is still a keeper.
AR 2002.  I think this stock will do well.  At present it is a keeper. 
AP 1999.  Note that stock took an earnings hit when it invested in highway 407 in 1999.  However, long term this investment should work out well.
ICI is Infrastructure concession investments.
E&C is Engineering and Construction. The Company provides engineering and construction and operations and maintenance expertise.
O&M is Operations & Maintenance
REW is Resources, Environment and Water 
On this stock I have excluded non-cash change in Operational Cash flow.  Some analysts sites recommend that changes in current assets and current liabilities be exluded from Cash Flow.  
Otherwise, Cash Flow from operations may not properly reflect how a company is doing.
Sector:
Construction, Industrial
What should this stock accomplish?
Expect in the longer term low diividends and good growth in diividends.  It will also have volitiity. 
Would I buy this company and Why.
I think that this is a good dividend growth company and one to grow a portfolio with.
Dividends
Cannot really put this stock in a cycle but dividends seems to vary between cycle 2 and cycle 3.   The first dividends are paid in April, the next one in May or June, the 3rd one in August or September and the last in November or December.
Dividends are declared for shareholders of record in one month for payment in the next month.  For example, the dividend payable on April 3, 2014 was for shareholders of record of March 20, 2014.
Why am I following this stock. 
I had this stock on a hit list as it was on Mike Higgs' Canadian Dividend Growth stock list and on the other dividend lists that I followed.
Why I bought this stock.
This stock was one from Mike Higgs' list of dividend growth stocks.  I liked the idea of low dividends and high dividend increases.  
When you are building up a portfolio, low dividends are good for tax reasons.  High dividend increases are attractive for the future.
By 2008 this stock had grown so much it was too high a percentage of my portfolio.  I sold 1/3 of my stock.
In 2012 I bought 100 shares for my trading account.  I was selling low paying dividend stocks from my Pension RRSP and I still wanted SNC as part of my portfolio. 
In the end SNC was not one of the low paying dividend stocks I sold, but I still bought some shares for my Trading Account.
How they make their money
SNC-Lavalin are involved with engineering and construction work around the world, this includes infrastructure and Buildings; infrastructure and construction; power (nuclear, thermal, hydro etc); 
chemicals and petroleum; environmental projects; mining and metallurgy projects. 
They have offices and Canada and around the world, from Algeria to Vietnam, including Australia, Europe, Russia, Africa, Middle East, Asia, South America, USA.
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 Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date May 05 2013 May 06 2014 May 10 2015 April 24  2016 April 16 2017
Bruce, Neil 0.003 0.00% 0.021 0.01% 0.024 0.02% Was an officer to 2015
CEO - Shares - Amount $0.108 $1.190 $1.294 still listed officer in 2017
Options - percentage 0.216 0.14% 0.323 0.21% 0.340 0.23%
Options - amount $8.900 $18.658 $18.339
Card, Robert G. 0.027 0.02% 0.029 0.02% 0.033 0.02%
CEO - Shares - Amount $1.305 $1.283 $1.343
Options - percentage 0.041 0.03% 0.475 0.31% 0.543 0.36%
Options - amount $1.968 $21.028 $22.330
Girard, Sylvain 0.000 0.00% 0.003 0.00% cannot find in March report
CFO - Shares - Amount $0.000 $0.141
Options - percentage 0.000 0.00% 0.041 0.03%
Options - amount $0.000 $2.229
Raynaud, Alain-Pierre 0.000 0.00% 0.000 0.00% 0.000 0.00% Filing in March 2016
CFO - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.063 0.04% 0.091 0.06% 0.105 0.07%
Options - amount $2.773 $3.721 $6.069
Laramée, Gilles 0.290 0.19%
CFO - Shares - Amount $13.865
Options - percentage 0.280 0.18%
Options - amount $13.404
Brown, Christian 0.000 0.00% 0.00%
Officer - Shares - Amount $0.000 $0.000
Options - percentage 0.045 0.03% 0.077 0.05%
Options - amount $2.624 $4.173
Ahmed-Chaouch, Abdelatif 0.002 0.00% 0.001 0.00%
Officer - Shares - Amount $0.083 $0.052
Options - percentage 0.005 0.00% 0.005 0.00%
Options - amount $0.239 $0.222
Beaudoin, Jean 0.117 0.08% 0.119 0.08%
Officer - Shares - Amount $5.601 $5.289
Options - percentage 0.247 0.16% 0.241 0.16%
Options - amount $11.804 $10.674
Bougie, Jacques 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000
Options - percentage 0.003 0.00% 0.005 0.00% 0.008 0.01% 0.012 0.01%
Options - amount $0.114 $0.191 $0.475 $0.633
Goldman, David 0.021 0.01%
Director - Shares - Amount $1.004
Options - percentage 0.016 0.01%
Options - amount $0.759
Stevenson, Lawrence N. 0.031 0.02% 0.033 0.02% 0.033 0.02%
Chairman - Shares - Amt $1.264 $1.922 $1.795
Options - percentage 0.019 0.01% 0.025 0.02% 0.030 0.02%
Options - amount $0.796 $1.444 $1.593
Bourne, Ian Alexander 0.005 0.00%
Chairman - Shares - Amt $0.222
Options - percentage 0.013 0.01%
Options - amount $0.587
Caisse de dépôt et placement du Québec 15.457 10.14% 18.504 12.35% Last filed in 2015.
10% holder as of 2014 $684.904 $760.893
Increase in O/S Shares 0.210 0.14% 0.738 0.49% 0.658 0.43% 0.111 0.07% 0.585 0.39%
due to SO  $8.467 $35.269 $29.156 $4.564 $33.832
Book Value $8.597 $33.390 $34.330 $5.210 $28.027
Insider Buying -$0.200 -$0.817 -$0.441
Insider Selling $0.906 $0.000 $0.000
Net Insider Selling $7.470 $0.706 -$0.817 -$0.441
% of Market Cap 0.11% 0.01% -0.01% -0.01%
Directors  11 11 9 10 11
Women 3 27% 2 18% 2 22% 1 10% 2 18%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 122 36.10% 121 42.45% 147 38.98% 167 42.20% 185 28.16%
Total Shares Held 54.629 35.99% 64.557 42.34% 59.305 39.60% 63.224 42.05% 42.353 28.17%
Increase/Decrease -1.180 -2.21% -0.198 -0.31% 3.163 5.63% -0.147 -0.23% -1.097 -2.52%
Starting No. of Shares 53.449 64.755 56.142 63.371 43.449
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock