This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q3 2023
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Agnico Eagle Mines Ltd  TSX AEM NYSE AEM https://www.agnicoeagle.com/ Fiscal Yr: Dec 31
Year 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 12/31/27 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Currency US$
USD - CDN$ 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3769 1.3769 1.3769 -0.62% <-IRR #YR-> 4 USD - CDN$
Change -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 8.79% -4.31% 0.00% 0.00% 2.20% <-IRR #YR-> 9 USD - CDN$
$10,568 <-12 mths 27.54%
Other Income US$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Revenue* US$ $1,917.7 $1,638.4 $1,896.8 $1,985.4 $2,138.2 $2,242.6 $2,191.2 $2,494.9 $3,138.1 $3,823.9 $5,741.2 $6,626.9 $8,285.8 $11,741 $14,048 $13,717 336.84% <-Total Growth 10 Revenue
Increase 5.26% -14.56% 15.77% 4.67% 7.70% 4.88% -2.29% 13.86% 25.78% 21.85% 50.14% 15.43% 25.03% 41.70% 13.43% 13.43% 15.89% <-IRR #YR-> 10 Revenue 336.84% US$
5 year Running Average $1,228.9 $1,482.8 $1,739.4 $1,852.0 $1,915 $1,980 $2,091 $2,210 $2,441 $2,778 $3,478 $4,365 $5,523 $7,243.7 $6,813.8 $6,813.8 27.13% <-IRR #YR-> 5 Revenue 232.11% US$
Revenue per Share $11.14 $9.42 $8.85 $9.12 $9.50 $9.66 $9.35 $10.41 $12.92 $15.61 $12.58 $13.33 $16.42 $23.27 $19.11 $19.11 12.25% <-IRR #YR-> 10 5 yr Running Average 217.53% US$
Increase 4.04% -15.47% -6.00% 3.03% 4.19% 1.59% -3.21% 11.41% 24.09% 20.80% -19.41% 5.95% 23.23% 41.70% 13.43% 13.43% 20.10% <-IRR #YR-> 5 5 yr Running Average 149.86% US$
5 year Running Average $7.32 $8.72 $9.71 $9.85 $9.61 $9.31 $9.30 $9.61 $10.37 $11.59 $12.17 $12.97 $14.17 $16.24 $15.49 $15.49 6.37% <-IRR #YR-> 10 Revenue per Share 85.48% US$
P/S (Price/Sales) Med 4.02 4.11 3.62 3.05 4.55 4.73 4.38 4.95 4.75 3.97 4.11 4.10 4.07 5.70 0.00 0.00 9.54% <-IRR #YR-> 5 Revenue per Share 57.72% US$
P/S (Price/Sales) Close 4.55 2.75 2.83 2.87 4.42 4.78 4.31 6.00 5.58 3.40 4.13 4.12 4.78 7.54 4.38 4.38 3.85% <-IRR #YR-> 10 5 yr Running Average 45.92% US$
*Sales in M US $  P/S Med 20 yr  4.64 15 yr  4.11 10 yr  4.24 5 yr  4.10 77.61% Diff M/C 8.08% <-IRR #YR-> 5 5 yr Running Average 47.48% US$
-$1,896.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $8,285.8
-$2,494.9 $0.0 $0.0 $0.0 $0.0 $8,285.8
-$1,739.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5,523.2
-$2,210.5 $0.0 $0.0 $0.0 $0.0 $5,523.2
-$8.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.42
-$10.41 $0.00 $0.00 $0.00 $0.00 $16.42
$14,550 <-12 mths 22.04%
Other Income CDN$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Revenue* CDN$ $1,907.9 $1,742.6 $2,200.4 $2,749.3 $2,871.0 $2,813.3 $2,989.3 $3,240.4 $3,995.4 $4,847.9 $7,775.8 $8,764.7 $11,922.4 $16,166 $19,343 $18,887 441.82% <-Total Growth 10 Revenue
Increase 2.98% -8.67% 26.27% 24.94% 4.43% -2.01% 6.25% 8.40% 23.30% 21.34% 60.40% 12.72% 36.03% 35.60% 19.65% -2.36% 18.41% <-IRR #YR-> 10 Revenue 441.82% CDN$
5 year Running Average $1,253.9 $1,512.1 $1,823.7 $2,090.6 $2,294 $2,475 $2,725 $2,933 $3,182 $3,577.3 $4,569.8 $5,724.9 $7,461.3 $9,895.4 $12,794.4 $15,016.6 29.76% <-IRR #YR-> 5 Revenue 267.93% CDN$
Revenue per Share $11.09 $10.02 $10.27 $12.63 $12.76 $12.11 $12.75 $13.52 $16.45 $19.79 $17.03 $17.62 $23.63 $32.04 $38.34 $37.43 15.13% <-IRR #YR-> 10 5 yr Running Average 309.12% CDN$
Increase 1.78% -9.64% 2.53% 22.98% 1.03% -5.08% 5.25% 6.07% 21.64% 20.29% -13.91% 3.46% 34.07% 35.60% 19.65% -2.36% 20.53% <-IRR #YR-> 5 5 yr Running Average 154.42% CDN$
5 year Running Average $7.48 $8.90 $10.13 $10.98 $11.35 $11.56 $12.11 $12.76 $13.52 $14.92 $15.91 $16.88 $18.91 $22.02 $25.73 $29.81 8.69% <-IRR #YR-> 10 Revenue per Share 130.05% CDN$
P/S (Price/Sales) Med 4.02 3.87 3.41 2.83 4.57 4.99 4.14 5.06 5.04 3.98 3.88 4.01 3.91 5.85 0.00 0.00 11.81% <-IRR #YR-> 5 Revenue per Share 74.73% CDN$
P/S (Price/Sales) Close 4.55 2.75 2.83 2.88 4.42 4.79 4.31 6.03 5.60 3.40 4.13 4.12 4.76 7.55 6.31 6.46 6.44% <-IRR #YR-> 10 5 yr Running Average 86.62% CDN$
*Sales in M CDN $  P/S Med 20 yr  4.78 15 yr  4.02 10 yr  4.08 5 yr  3.98 85.12% Diff M/C 8.19% <-IRR #YR-> 5 5 yr Running Average 48.21% CDN$
-$2,200.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $11,922.4
-$3,240.4 $0.0 $0.0 $0.0 $0.0 $11,922.4
-$1,823.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $7,461.3
-$2,932.7 $0.0 $0.0 $0.0 $0.0 $7,461.3
-$10.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.63
-$13.52 $0.00 $0.00 $0.00 $0.00 $23.63
$3,463.6 <-12 mths 63.55%
$6.80 <-12 mths 60.76%
Adjusted Net Income US$ Diluted $144.9 $1,003.6 $1,091.2 $2,117.8
Adjusted Net Income US$ $371.7 $153.7 $144.3 $93.0 $109.5 $233.8 $71.9 $229.4 $451.6 $589.1 $1,003.6 $1,095.9 $2,117.8 1367.75% <-Total Growth 10 Adjusted Net Income US$ US$
Return on Equity ROE 10.90% 5.16% 3.55% 2.25% 2.44% 4.73% 1.58% 4.49% 7.95% 9.85% 6.18% 5.64% 10.17% 5.18% <-Median-> 10 Return on Equity ROE US$
5Yr Median 9.06% 9.06% 9.06% 5.16% 3.55% 3.55% 2.44% 2.44% 4.49% 4.73% 6.18% 6.18% 7.95% 4.61% <-Median-> 10 5Yr Median US$
Basic $2.17 $0.89 $0.74 $0.34 $0.49 $1.02 $0.31 $0.97 $1.87 $2.42 $2.29 $2.24 $4.24 472.97% <-Total Growth 10 AEPS US$
AEPS* Dilued $2.17 $0.89 $0.74 $0.34 $0.49 $1.01 $0.31 $0.96 $1.86 $2.41 $2.28 $2.23 $4.23 $7.99 $10.36 $10.29 471.62% <-Total Growth 10 AEPS US$
Increase 10.15% -58.99% -16.85% -54.05% 44.12% 106.12% -69.31% 209.68% 93.75% 29.57% -5.39% -2.19% 89.69% 88.89% 29.66% -0.68% 10 0 10 Years of Data, EPS P or N 100.00% US$
5 year Running Average $1.44 $1.52 $1.55 $1.22 $0.93 $0.69 $0.58 $0.62 $0.93 $1.31 $1.56 $1.95 $2.60 $3.83 $5.42 $7.02 19.04% <-IRR #YR-> 10 AEPS 471.62% US$
AEPS Yield 4.28% 3.43% 2.95% 1.30% 1.17% 2.19% 0.77% 1.54% 2.58% 4.54% 4.39% 4.07% 5.38% 4.55% 5.91% 5.87% 34.53% <-IRR #YR-> 5 AEPS 340.63% US$
Payout Ratio 36.87% 98.88% 43.24% 94.12% 73.47% 40.59% 141.94% 57.29% 51.08% 58.09% 70.18% 71.75% 37.83% 20.03% 15.44% 15.55% 5.29% <-IRR #YR-> 10 5 yr Running Average 67.44% US$
5 year Running Average 29.42% 41.99% 44.09% 61.12% 69.31% 70.06% 78.67% 81.48% 72.87% 69.80% 75.71% 61.68% 57.78% 51.57% 43.04% 32.12% 33.14% <-IRR #YR-> 5 5 yr Running Average 318.33% US$
Price/AEPS Median 20.66 43.47 43.26 81.88 88.32 45.19 131.97 53.72 33.02 25.74 22.69 24.48 15.82 16.59 0.00 0.00 39.11 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 26.42 59.92 56.51 101.71 121.98 50.92 158.81 66.82 46.49 31.70 28.86 29.51 21.00 23.22 0.00 0.00 48.71 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 14.90 27.02 30.00 62.06 54.65 39.47 105.13 40.61 19.55 19.78 16.51 19.46 10.63 9.97 0.00 0.00 29.62 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 23.35 29.13 33.85 77.12 85.71 45.72 129.94 65.07 38.78 22.05 22.80 24.60 18.57 21.96 16.93 17.05 42.25 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 25.73 11.95 28.15 35.43 123.53 94.24 39.88 201.52 75.14 28.57 21.57 24.06 35.23 41.48 21.96 16.93 37.66 <-Median-> 10 Trailing P/AEPS Close US$
Median Values Historical   in order 35.48 46.89 25.27 36.04 P/AEPS 5 Yrs   in order 24.48 29.51 19.46 22.80 -10.31% Diff M/C DPR 75% to 95% best US$
$4,768.99 <-12 mths 56.50%
$9.36 <-12 mths 53.83%
Adjusted Net Income CDN$ Diluted $1,359.2 $1,443.2 $3,047.3
Adjusted Net Income CDN$ $369.8 $163.5 $167.4 $128.8 $147.1 $293.3 $98.1 $298.0 $574.9 $746.8 $1,359.2 $1,449.4 $3,047.3 1720.49% <-Total Growth 10 Adjusted Net Income CDN$ CDN$
Return on Equity ROE 10.90% 5.16% 3.55% 2.25% 2.44% 4.73% 1.58% 4.49% 7.95% 9.85% 6.18% 5.64% 10.17% 5.18% <-Median-> 10 Return on Equity ROE CDN$
5Yr Median 9.06% 9.06% 9.06% 5.16% 3.55% 3.55% 2.44% 2.44% 4.49% 4.73% 6.18% 6.18% 7.95% 4.61% <-Median-> 10 5Yr Median CDN$
Basic $2.16 $0.95 $0.86 $0.47 $0.66 $1.28 $0.42 $1.26 $2.38 $3.07 $3.10 $2.96 $6.10 610.67% <-Total Growth 10 AEPS CDN$
AEPS* Dilued $2.16 $0.95 $0.86 $0.47 $0.66 $1.27 $0.42 $1.25 $2.37 $3.06 $3.09 $2.95 $6.09 $11.00 $14.26 $14.17 609.00% <-Total Growth 10 AEPS CDN$
Increase 7.76% -56.15% -9.31% -45.16% 39.74% 92.58% -66.62% 194.83% 89.93% 29.02% 1.07% -4.49% 106.37% 80.75% 29.66% -0.68% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
5 year Running Average $1.47 $1.53 $1.59 $1.29 $1.02 $0.84 $0.74 $0.81 $1.19 $1.67 $2.04 $2.54 $3.51 $5.24 $7.48 $9.69 21.64% <-IRR #YR-> 10 AEPS 609.00% CDN$
AEPS Yield 4.28% 3.43% 2.95% 1.29% 1.17% 2.18% 0.77% 1.53% 2.57% 4.55% 4.39% 4.06% 5.41% 4.55% 5.90% 5.86% 37.31% <-IRR #YR-> 5 AEPS 388.15% CDN$
Payout Ratio 36.87% 98.88% 43.24% 94.12% 73.47% 40.59% 141.94% 57.29% 51.08% 58.09% 70.18% 71.75% 37.83% 20.03% 15.44% 15.55% 8.23% <-IRR #YR-> 10 5 yr Running Average 120.54% CDN$
5 year Running Average 29.42% 41.99% 44.09% 61.12% 69.31% 70.06% 78.67% 81.48% 72.87% 69.80% 75.71% 61.68% 57.78% 51.57% 43.04% 32.12% 33.97% <-IRR #YR-> 5 5 yr Running Average 331.62% CDN$
Price/AEPS Median 20.66 40.98 40.80 76.01 88.57 47.72 124.88 54.90 34.98 25.75 21.43 23.97 15.18 17.04 0.00 0.00 41.35 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 26.35 55.71 52.28 92.35 118.42 53.60 148.24 68.31 48.14 31.64 26.88 27.72 20.33 23.70 0.00 0.00 50.87 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 14.97 26.25 29.32 59.66 58.73 41.84 101.51 41.50 21.81 19.85 15.97 20.21 10.03 10.38 0.00 0.00 31.66 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 23.38 29.14 33.85 77.27 85.80 45.81 130.08 65.43 38.89 21.99 22.78 24.63 18.48 21.98 16.95 17.06 42.35 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 25.20 12.77 30.70 42.38 119.90 88.22 43.42 192.91 73.86 28.37 23.03 23.53 38.13 39.72 21.98 16.95 42.90 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values Historical   in order 36.57 47.69 26.49 36.14 P/AEPS 5 Yrs   in order 23.97 27.72 19.85 22.78 -8.30% Diff M/C DPR 75% to 95% best CDN$
$6.84 <-12 mths 80.95%
EPS Basic US$ $1.82 -$2.35 $0.43 $0.11 $0.71 $1.06 -$1.40 $2.00 $2.12 $2.23 $1.53 $3.97 $3.79 781.40% <-Total Growth 10 EPS Basic
EPS Diluted* $1.81 -$2.35 $0.39 $0.11 $0.70 $1.05 -$1.40 $1.99 $2.10 $2.22 $1.53 $3.95 $3.78 $8.28 $11.36 $11.39 869.23% <-Total Growth 10 EPS Diluted
Increase 153.87% -229.83% 116.60% -71.79% 536.36% 50.00% -233.33% 242.14% 5.53% 5.71% -31.08% 158.17% -4.30% 118.94% 37.26% 0.26% 9 1 10 Years of Data, EPS P or N 90.00% US$
Earnings Yield 3.57% -9.06% 1.56% 0.42% 1.67% 2.27% -3.48% 3.19% 2.91% 4.18% 2.94% 7.20% 4.81% 2102.60% 4188.60% 3936.52% 25.50% <-IRR #YR-> 10 Earnings per Share 869.23% US$
5 year Running Average $0.30 -$0.27 -$0.30 -$0.68 $0.13 -$0.02 $0.17 $0.49 $0.89 $1.19 $1.29 $2.36 $2.72 $3.95 $5.78 $7.75 13.69% <-IRR #YR-> 5 Earnings per Share 89.95% US$
10 year Running Average $0.25 $0.24 $0.20 $0.14 $0.14 -$0.05 $0.09 $0.10 $0.66 $0.63 $1.26 $1.60 $2.42 $3.49 $4.52 #NUM! <-IRR #YR-> 10 5 yr Running Average 999.34% US$
* Diluted ESP per share  E/P 10 Yrs 2.93% 5Yrs 4.18% 40.85% <-IRR #YR-> 5 5 yr Running Average 454.29% US$
-$0.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.78
-$1.99 $0.00 $0.00 $0.00 $0.00 $3.78
$0.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.72
-$0.49 $0.00 $0.00 $0.00 $0.00 $2.72
$9.42 <-12 mths 73.16%
EPS Basic CDN$ $1.81 -$2.50 $0.50 $0.15 $0.95 $1.33 -$1.91 $2.60 $2.70 $2.83 $2.07 $5.25 $5.45 993.22% <-Total Growth 10 EPS Basic
EPS Diluted* $1.80 -$2.50 $0.45 $0.15 $0.94 $1.32 -$1.91 $2.58 $2.67 $2.81 $2.07 $5.22 $5.44 $11.40 $15.64 $15.68 1102.16% <-Total Growth 10 EPS Diluted
Increase 152.70% -238.80% 118.10% -66.33% 517.04% 40.15% -244.99% 235.33% 3.45% 5.27% -26.37% 152.11% 4.11% 109.51% 37.26% 0.26% 9 1 10 Years of Data, EPS P or N 90.00% CDN$
Earnings Yield 3.57% -9.06% 1.56% 0.42% 1.66% 2.27% -3.47% 3.17% 2.90% 4.19% 2.95% 7.19% 4.84% 4.71% 6.47% 6.49% 28.23% <-IRR #YR-> 10 Earnings per Share 1102.16% CDN$
5 year Running Average $0.31 -$0.31 -$0.33 -$0.70 $0.17 $0.07 $0.19 $0.62 $1.12 $1.50 $1.65 $3.07 $3.64 $5.39 $7.95 $10.68 16.04% <-IRR #YR-> 5 Earnings per Share 110.44% CDN$
10 year Running Average $0.28 $0.26 $0.23 $0.16 $0.19 -$0.06 $0.14 $0.21 $0.83 $0.86 $1.63 $2.13 $3.26 $4.73 $6.16 #NUM! <-IRR #YR-> 10 5 yr Running Average 1188.52% CDN$
* Diluted ESP per share  E/P 10 Yrs 2.92% 5Yrs 4.19% 42.66% <-IRR #YR-> 5 5 yr Running Average 490.88% CDN$
-$0.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.44
-$2.58 $0.00 $0.00 $0.00 $0.00 $5.44
$0.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.64
-$0.62 $0.00 $0.00 $0.00 $0.00 $3.64
Dividend* US$ $1.45 $1.49 $1.45 Estimates Dividend* US$
Increase -9.44% 2.83% -2.42% Estimates Increase US$
Payout Ratio EPS 17.51% 13.12% 12.77% Estimates Payout Ratio EPS US$
Special Dividends US$, Paid US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Dividend* $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.600 $1.600 $1.600 $1.600 $1.600 $1.600 400.00% <-Total Growth 10 Dividends US$
Increase 25.00% 10.00% -63.64% 0.00% 12.50% 13.89% 7.32% 25.00% 72.73% 47.37% 14.29% 0.00% 0.00% 0.00% 0.00% 0.00% 12 1 21 Years of data, Count P, N 57.14% US$
Average Increases 5 Year Running 66.11% 58.11% 45.38% 45.38% -3.23% -5.45% -5.99% 11.74% 26.29% 33.26% 33.34% 31.88% 26.88% 12.33% 2.86% 0.00% 26.58% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.40 $0.54 $0.56 $0.59 $0.54 $0.46 $0.37 $0.42 $0.54 $0.75 $0.99 $1.22 $1.43 $1.56 $1.60 $1.60 153.55% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.78% 2.27% 1.00% 1.15% 0.83% 0.90% 1.08% 1.07% 1.55% 2.26% 3.09% 2.93% 2.39% 1.21% 1.35% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.40% 1.65% 0.77% 0.93% 0.60% 0.80% 0.89% 0.86% 1.10% 1.83% 2.43% 2.43% 1.80% 0.86% 1.01% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 2.47% 3.66% 1.44% 1.52% 1.34% 1.03% 1.35% 1.41% 2.61% 2.94% 4.25% 3.69% 3.56% 2.01% 2.06% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 1.58% 3.39% 1.28% 1.22% 0.86% 0.89% 1.09% 0.88% 1.32% 2.63% 3.08% 2.92% 2.04% 0.91% 0.91% 0.91% 1.27% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 44.20% -37.45% 82.05% 290.91% 51.43% 39.05% -31.43% 27.64% 45.24% 63.06% 104.58% 40.51% 42.33% 19.33% 14.08% 14.05% 43.78% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 132.00% -198.52% -186.75% -87.06% 406.06% -2290.00% 217.65% 84.90% 61.04% 62.92% 76.71% 51.74% 52.65% 39.48% 27.69% 20.64% 61.98% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 19.78% 34.93% 10.26% 11.30% 10.40% 12.41% 17.03% 14.95% 19.36% 26.06% 34.83% 30.58% 20.38% 12.81% 11.07% 11.48% 18.19% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 16.09% 19.06% 17.14% 18.03% 16.78% 15.03% 12.09% 13.11% 15.11% 18.89% 23.37% 25.65% 25.58% 21.95% 17.93% 14.83% 17.40% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 19.21% 31.03% 10.87% 10.75% 11.08% 11.54% 16.25% 15.14% 18.19% 21.48% 34.52% 28.96% 20.80% 12.81% 11.07% 11.48% 17.22% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 14.26% 16.77% 16.14% 17.42% 16.58% 14.72% 11.99% 12.91% 14.76% 17.33% 21.75% 23.89% 24.16% 21.16% 17.86% 14.79% 16.96% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.35% 1.27% 5 Yr Med 5 Yr Cl 2.39% 2.63% 5 Yr Med Payout 45.24% 26.06% 21.48% 23.81% <-IRR #YR-> 5 Dividends 190.91% US$
* Dividends per share  10 Yr Med and Cur. -32.35% -28.12% 5 Yr Med and Cur. -61.86% -65.38% Last Div Inc ---> $0.850 $1.000 17.65% 17.46% <-IRR #YR-> 10 Dividends 400.00% US$
Dividends Growth 15 15.68% <-IRR #YR-> 15 Dividends 788.89% US$
Dividends Growth 20 22.00% <-IRR #YR-> 20 Dividends 5233.33% US$
Dividends Growth 25 20.85% <-IRR #YR-> 21 Dividends
Dividends Growth 5 -$0.55 $0.00 $0.00 $0.00 $0.00 $1.60 Dividends Growth 5
Dividends Growth 10 -$0.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.60 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.60 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.60 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.60 Dividends Growth 25
Historical Dividends Historical High Div 3.68% Low Div 0.16% 10 Yr High 4.19% 10 Yr Low 0.62% Med Div 1.03% Close Div 0.99% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -75.22% Cheap 470.00% Exp. -78.23% 47.10% Exp. -11.46% Exp. -7.89% High/Ave/Median  US$
Future Dividend Yield Div Yield 2.65% earning in 5 Years at IRR of 23.81% Div Inc. 190.91% Future Dividend Yield US$
Future Dividend Yield Div Yield 7.72% earning in 10 Years at IRR of 23.81% Div Inc. 746.28% Future Dividend Yield US$
Future Dividend Yield Div Yield 22.45% earning in 15 Years at IRR of 23.81% Div Inc. 2361.91% Future Dividend Yield US$
Future Dividend Paid Div Paid $4.65 earning in 5 Years at IRR of 23.81% Div Inc. 190.91% Future Dividend Paid US$
Future Dividend Paid Div Paid $13.54 earning in 10 Years at IRR of 23.81% Div Inc. 746.28% Future Dividend Paid US$
Future Dividend Paid Div Paid $39.39 earning in 15 Years at IRR of 23.81% Div Inc. 2361.91% Future Dividend Paid US$
Dividend Covering Cost Total Div $12.83 over 5 Years at IRR of 23.81% Div Cov. 7.31% Dividend Covering Cost US$
Dividend Covering Cost Total Div $45.50 over 10 Years at IRR of 23.81% Div Cov. 25.93% Dividend Covering Cost US$
Dividend Covering Cost Total Div $140.53 over 15 Years at IRR of 23.81% Div Cov. 80.10% Dividend Covering Cost US$
Dividend* CDN$ $2.00 $2.05 $2.00 Estimates Dividend* CDN$
Increase -13.34% 2.83% -2.42% Estimates Increase CDN$
Payout Ratio EPS 17.51% 13.12% 12.77% Estimates Payout Ratio EPS CDN$
Special Dividends, Paid in US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
Dividend* $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $2.12 $2.30 $2.20 $2.20 $2.20 520.16% <-Total Growth 10 Dividends CDN$
Increase 22.28% 17.60% -60.34% 19.36% 9.08% 6.41% 16.70% 19.01% 69.32% 46.74% 22.09% -2.35% 8.79% -4.31% 0.00% 0.00% 14 7 21 Years of data, Count P, N 66.67% CDN$
Average Increases 5 Year Running 70.45% 56.79% 47.63% 52.49% 1.60% -1.58% -1.76% 14.11% 24.10% 31.64% 34.77% 30.96% 28.92% 14.19% 4.85% 0.43% 26.51% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.41 $0.55 $0.59 $0.64 $0.61 $0.55 $0.48 $0.55 $0.70 $0.96 $1.29 $1.60 $1.91 $2.11 $2.20 $2.21 226.28% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 1.78% 2.41% 1.06% 1.24% 0.83% 0.85% 1.14% 1.04% 1.46% 2.26% 3.28% 2.99% 2.49% 1.18% 1.35% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.40% 1.77% 0.83% 1.02% 0.62% 0.76% 0.96% 0.84% 1.06% 1.84% 2.61% 2.59% 1.86% 0.85% 1.04% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.46% 3.77% 1.47% 1.58% 1.25% 0.97% 1.40% 1.38% 2.34% 2.93% 4.39% 3.55% 3.77% 1.93% 1.96% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 1.58% 3.39% 1.28% 1.22% 0.86% 0.89% 1.09% 0.88% 1.31% 2.64% 3.08% 2.91% 2.05% 0.91% 0.91% 0.91% 1.27% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 44.20% -37.45% 82.05% 290.91% 51.43% 39.05% -31.43% 27.64% 45.24% 63.06% 104.58% 40.51% 42.33% 19.33% 14.08% 14.05% 43.78% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 130.36% -177.32% -175.19% -91.06% 358.13% 758.25% 253.40% 89.34% 62.83% 64.35% 78.52% 51.93% 52.51% 39.20% 27.64% 20.66% 71.43% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 19.78% 34.93% 10.26% 11.30% 10.40% 12.41% 17.03% 14.95% 19.36% 26.06% 34.83% 30.58% 20.38% 12.81% 11.07% 11.48% 18.19% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 16.22% 19.25% 17.11% 17.56% 16.04% 14.45% 12.15% 13.11% 15.09% 18.87% 23.44% 25.77% 25.52% 21.81% 17.86% 14.80% 16.80% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 19.21% 31.03% 10.87% 10.75% 11.08% 11.54% 16.25% 15.14% 18.19% 21.48% 34.52% 28.96% 20.80% 12.81% 11.07% 11.48% 17.22% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 14.38% 16.92% 16.16% 16.97% 15.90% 14.19% 12.03% 12.91% 14.75% 17.33% 21.84% 24.03% 24.19% 21.08% 17.80% 14.77% 16.43% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.35% 1.27% 5 Yr Med 5 Yr Cl 2.49% 2.64% 5 Yr Med Payout 45.24% 26.06% 21.48% 26.37% <-IRR #YR-> 5 Dividends 222.29% CDN$
* Dividends per share  10 Yr Med and Cur. -32.47% -28.01% 5 Yr Med and Cur. -63.43% -65.51% Last Div Inc ---> $0.100 $0.120 20.00% 20.02% <-IRR #YR-> 10 Dividends 520.16% CDN$
Dividends Growth 15 18.16% <-IRR #YR-> 15 Dividends 1122.07% CDN$
Dividends Growth 20 23.09% <-IRR #YR-> 20 Dividends 6275.98% CDN$
Dividends Growth 25 21.47% <-IRR #YR-> 21 Dividends
Dividends Growth 5 -$0.71 $0.00 $0.00 $0.00 $0.00 $2.30 Dividends Growth 5
Dividends Growth 10 -$0.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.30 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.30 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.30 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.30 Dividends Growth 25
Historical Dividends Historical High Div 3.77% Low Div 0.15% 10 Yr High 4.33% 10 Yr Low 0.63% Med Div 1.05% Close Div 0.99% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -75.83% Cheap 507.45% Exp. -78.96% 44.63% Exp. -13.22% Exp. -7.84% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 2.94% earning in 5 Years at IRR of 26.37% Div Inc. 222.29% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 9.46% earning in 10 Years at IRR of 26.37% Div Inc. 938.70% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 30.50% earning in 15 Years at IRR of 26.37% Div Inc. 3247.63% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $7.10 earning in 5 Years at IRR of 26.37% Div Inc. 222.29% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $22.88 earning in 10 Years at IRR of 26.37% Div Inc. 938.70% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $73.75 earning in 15 Years at IRR of 26.37% Div Inc. 3247.63% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $18.57 over 5 Years at IRR of 26.37% Div Cov. 7.68% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $71.32 over 10 Years at IRR of 26.37% Div Cov. 29.50% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $241.32 over 15 Years at IRR of 26.37% Div Cov. 99.81% Dividend Covering Cost CDN$
Yield if held 5 years 1.74% 1.17% 0.58% 0.63% 0.87% 1.15% 1.55% 2.04% 3.38% 3.05% 3.58% 4.01% 3.36% 2.66% 2.80% 3.33% 2.54% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 2.09% 2.41% 1.28% 1.12% 0.75% 1.12% 1.71% 3.21% 4.86% 5.45% 6.57% 6.16% 3.78% 3.64% 2.06% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 4.03% 6.58% 4.71% 4.73% 2.64% 3.59% 3.11% 3.98% 4.94% 4.37% <-Median-> 6 Paid Median Price CDN$
Yield if held 20 years 12.99% 11.99% 5.85% 4.81% 12.99% <-Median-> 1 Paid Median Price CDN$
Yield if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 4.44% 3.44% 4.58% 4.51% 5.47% 6.16% 6.22% 7.87% 9.84% 8.26% 10.69% 15.11% 13.98% 12.75% 13.97% 16.67% 8.06% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 19.92% 21.43% 11.65% 10.45% 6.45% 8.88% 9.48% 14.16% 20.66% 26.79% 35.19% 39.36% 27.12% 28.93% 12.91% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 35.46% 40.59% 24.42% 24.57% 16.42% 23.82% 24.40% 34.02% 45.38% 24.50% <-Median-> 6 Paid Median Price CDN$
Cost covered if held 20 years 89.45% 98.06% 53.60% 48.66% 89.45% <-Median-> 1 Paid Median Price CDN$
Cost covered if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $2,494.9 $3,138.1 $3,823.9 $5,741.2 $6,626.9 $8,285.8 $10,567.6 <-12 mths 27.54% 232.11% <-Total Growth 5 Revenue Growth  232.11% 27.13%
AEPS Growth $0.96 $1.86 $2.41 $2.28 $2.23 $4.23 $6.80 <-12 mths 60.76% 340.63% <-Total Growth 5 AEPS Growth 340.63% 34.53%
Net Income Growth $473.2 $511.6 $543.0 $670.2 $1,941.3 $1,895.6 $3,447.7 <-12 mths 81.88% 300.62% <-Total Growth 5 Net Income Growth 300.62% 31.99%
Cash Flow Growth $881.7 $1,192.1 $1,316.0 $2,096.6 $2,601.6 $3,960.9 $5,837.5 <-12 mths 47.38% 349.24% <-Total Growth 5 Cash Flow Growth 349.24% 35.05%
Dividend Growth $0.55 $0.95 $1.40 $1.60 $1.60 $1.60 $1.60 <-12 mths 0.00% 190.91% <-Total Growth 5 Dividend Growth 190.91% 23.81%
Stock Price Growth $62.47 $72.13 $53.14 $51.99 $54.85 $78.57 $175.44 <-12 mths 123.29% 25.77% <-Total Growth 5 Stock Price Growth 25.77% 4.69%
Revenue Growth  $1,896.8 $1,985.4 $2,138.2 $2,242.6 $2,191.2 $2,494.9 $3,138.1 $3,823.9 $5,741.2 $6,626.9 $8,285.8 $11,741.0 <-this year 41.70% 336.84% <-Total Growth 10 Revenue Growth  336.84% 15.89%
AEPS Growth $0.74 $0.34 $0.49 $1.01 $0.31 $0.96 $1.86 $2.41 $2.28 $2.23 $4.23 $7.99 <-this year 88.89% 471.62% <-Total Growth 10 AEPS Growth 471.62% 19.04%
Net Income Growth $83.0 $24.6 $158.8 $243.9 -$326.7 $473.2 $511.6 $543.0 $670.2 $1,941.3 $1,895.6 $4,218.0 <-this year 122.52% 2184.66% <-Total Growth 10 Net Income Growth 2184.66% 36.74%
Cash Flow Growth $668.3 $616.2 $778.6 $767.6 $605.7 $881.7 $1,192.1 $1,316.0 $2,096.6 $2,601.6 $3,960.9 $6,302.0 <-this year 59.11% 492.66% <-Total Growth 10 Cash Flow Growth 492.66% 19.48%
Dividend Growth $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 $1.60 $1.45 <-this year -9.44% 400.00% <-Total Growth 10 Dividend Growth 400.00% 17.46%
Stock Price Growth $25.05 $26.22 $42.00 $46.18 $40.28 $62.47 $72.13 $53.14 $51.99 $54.85 $78.57 $100.35 <-this year 27.72% 213.65% <-Total Growth 10 Stock Price Growth 213.65% 12.11%
Dividends on Shares $15.51 $16.92 $18.00 $21.01 $25.00 $42.33 $62.12 $75.85 $74.07 $80.58 $77.11 $77.11 $77.11 $431.39 No of Years 10 Total Divs 12/31/14
Paid  $1,017.10 $1,273.30 $1,975.75 $2,031.40 $1,925.35 $2,855.30 $3,223.15 $2,351.65 $2,462.60 $2,542.75 $3,936.10 $8,462.30 $8,462.30 $8,462.30 $3,936.10 No of Years 10 Worth $29.06 34.41
Total $4,367.49
Graham Number CDN$ AEPS $30.95 $19.69 $20.63 $16.71 $19.92 $27.60 $15.87 $27.88 $39.84 $46.13 $57.86 $58.55 $90.20 $117.69 $134.01 $133.56 337.26% <-Total Growth 10 Graham Number CDN$ AEPS CDN$
Increase 5.13% -36.37% 4.77% -19.02% 19.26% 38.54% -42.49% 75.65% 42.91% 15.77% 25.45% 1.18% 54.06% 30.48% 13.87% -0.34% 22.35% <-Median-> 10 Graham Price CDN$
Price/GP Ratio Med 1.44 1.97 1.70 2.14 2.93 2.19 3.33 2.46 2.08 1.71 1.14 1.21 1.02 1.59 2.11 <-Median-> 10 Price/GP Ratio Med CDN$
Price/GP Ratio High 1.84 2.68 2.18 2.60 3.91 2.46 3.95 3.05 2.86 2.10 1.43 1.40 1.37 2.22 2.53 <-Median-> 10 Price/GP Ratio High CDN$
Price/GP Ratio Low 1.04 1.26 1.22 1.68 1.94 1.92 2.70 1.86 1.30 1.31 0.85 1.02 0.68 0.97 1.50 <-Median-> 10 Price/GP Ratio Low CDN$
Price/GP Ratio Close 1.63 1.40 1.41 2.18 2.83 2.10 3.47 2.93 2.31 1.46 1.22 1.24 1.25 2.05 1.80 1.81 2.14 <-Median-> 10 Price/GP Ratio Close CDN$
Prem/Disc Close 63.13% 40.07% 40.87% 117.77% 183.34% 110.29% 246.59% 192.62% 131.14% 45.67% 21.59% 24.08% 24.68% 105.44% 80.42% 81.03% 114.03% <-Median-> 10 Graham Price CDN$
Graham Number CDN$ EPS $28.26 $13.61 $14.98 $9.50 $23.81 $28.14 $28.01 $40.14 $42.33 $44.27 $47.40 $77.92 $85.27 $119.78 $140.33 $140.52 469.37% <-Total Growth 10 Graham Number CDN$ EPS CDN$
Increase 1.27% -51.83% 10.01% -36.55% 150.60% 18.18% -0.46% 43.30% 5.47% 4.57% 7.07% 64.39% 9.43% 40.47% 17.16% 0.13% 8.25% <-Median-> 10 Graham Price CDN$
Price/GP Ratio Med 1.58 2.85 2.34 3.77 2.45 2.15 1.89 1.71 1.96 1.78 1.40 0.91 1.08 1.56 1.83 <-Median-> 10 Price/GP Ratio Med CDN$
Price/GP Ratio High 2.01 3.87 3.00 4.58 3.27 2.41 2.24 2.12 2.69 2.18 1.75 1.05 1.45 2.18 2.21 <-Median-> 10 Price/GP Ratio High CDN$
Price/GP Ratio Low 1.14 1.83 1.68 2.96 1.62 1.88 1.53 1.29 1.22 1.37 1.04 0.77 0.72 0.95 1.33 <-Median-> 10 Price/GP Ratio Low CDN$
Price/GP Ratio Close 1.79 2.03 1.94 3.83 2.37 2.06 1.96 2.03 2.18 1.52 1.48 0.93 1.32 2.02 1.72 1.72 2.00 <-Median-> 10 Price/GP Ratio Close CDN$
Prem/Disc Close 78.61% 102.61% 94.05% 282.85% 137.06% 106.24% 96.38% 103.24% 117.53% 51.77% 48.43% -6.77% 31.89% 101.86% 72.29% 72.07% 99.81% <-Median-> 10 Graham Price CDN$
Month, Year CDN$ Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 Dec-27 18.00 <Count Years> Month, Year CDN$
Price Close $50.48 $27.58 $29.06 $36.38 $56.45 $58.04 $55.01 $81.58 $92.09 $67.19 $70.36 $72.65 $112.46 $241.78 $241.78 $241.78 286.99% <-Total Growth 10 Stock Price CDN$
Increase 36.25% -45.36% 5.37% 25.19% 55.17% 2.82% -5.22% 48.30% 12.88% -27.04% 4.72% 3.25% 54.80% 114.99% 0.00% 0.00% 138.50 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E Ratio 28.03 -11.03 64.23 238.84 60.06 44.06 -28.80 31.56 34.44 23.87 33.95 13.91 20.68 21.22 15.46 15.42 6.63% <-IRR #YR-> 5 Stock Price 37.85% CDN$
Trailing P/E Ratio -14.77 15.32 -11.63 80.41 370.60 61.75 41.76 -42.71 35.63 25.13 25.00 35.06 21.53 44.45 21.22 15.46 14.49% <-IRR #YR-> 10 Stock Price 286.99% CDN$
CAPE (10 Yr P/E) 159.51 177.90 210.26 296.89 254.55 -806.88 360.34 250.04 66.52 66.73 37.91 32.96 27.88 23.13 20.72 8.66% <-IRR #YR-> 5 Price & Dividend 50.46% CDN$
Median 10, 5 Yrs D.  per yr 1.94% 2.03% % Tot Ret 11.83% 23.44% T P/E $35.34 $25.13 P/E:  $32.76 $23.87 16.43% <-IRR #YR-> 10 Price & Dividend 330.68% CDN$
Price 15 D.  per yr 1.17% % Tot Ret 20.05% CAPE Diff -84.68% 4.66% <-IRR #YR-> 15 Stock Price 97.96% CDN$
Price  20 D.  per yr 1.37% % Tot Ret 11.96% 10.06% <-IRR #YR-> 20 Stock Price 580.34% CDN$
Price  25 D.  per yr 1.29% % Tot Ret 11.56% 9.84% <-IRR #YR-> 21 Stock Price
Price & Dividend 15 5.83% <-IRR #YR-> 15 Price & Dividend 125.15% CDN$
Price & Dividend 20 11.43% <-IRR #YR-> 20 Price & Dividend 6.764778146 CDN$
Price & Dividend 25 11.12% <-IRR #YR-> 21 Price & Dividend
Price  5 -$81.58 $0.00 $0.00 $0.00 $0.00 $112.46 Price  5
Price 10 -$29.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $112.46 Price 10
Price & Dividend 5 -$81.58 $1.21 $1.77 $2.17 $2.12 $114.76 Price & Dividend 5
Price & Dividend 10 -$29.06 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $2.12 $114.76 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $112.46 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $112.46 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $112.46 Price  25
Price & Dividend 15 $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $2.12 $114.76 Price & Dividend 15
Price & Dividend 20 $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $2.12 $114.76 Price & Dividend 20
Price & Dividend 25 $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $2.12 $114.76 Price & Dividend 25
Price H/L Median CDN$ $44.61 $38.80 $35.03 $35.79 $58.28 $60.46 $52.81 $68.46 $82.83 $78.67 $66.17 $70.69 $92.40 $187.43 163.80% <-Total Growth 10 Stock Price CDN$
Increase -19.44% -13.03% -9.72% 2.17% 62.85% 3.75% -12.65% 29.63% 21.00% -5.03% -15.89% 6.83% 30.71% 102.85% 10.19% <-IRR #YR-> 10 Stock Price 163.80% CDN$
P/E Ratio 24.77 -15.52 77.41 234.93 62.00 45.90 -27.65 26.49 30.98 27.95 31.93 13.53 16.99 16.45 6.18% <-IRR #YR-> 5 Stock Price 34.97% CDN$
Trailing P/E Ratio -13.05 21.54 -14.01 79.09 382.58 64.33 40.09 -35.84 32.05 29.42 23.51 34.11 17.69 34.46 12.15% <-IRR #YR-> 10 Price & Dividend 200.05% CDN$
P/E on Running 5 yr Average 142.89 -125.07 -104.60 -50.96 344.43 834.12 277.36 110.98 73.88 52.58 40.17 23.00 25.35 34.78 8.62% <-IRR #YR-> 5 Price & Dividend 50.00% CDN$
P/E on Running 10 yr Average 137.29 134.49 157.86 356.73 314.37 -881.66 485.50 395.46 94.48 76.96 43.31 43.36 57.58 29.46 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 1.97% 2.44% % Tot Ret 16.18% 28.30% T P/E 33.08 29.42 P/E:  29.46 27.95 Count 21 Years of data CDN$
-$35.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $92.40
-$68.46 $0.00 $0.00 $0.00 $0.00 $92.40
-$35.03 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $2.12 $94.70
-$68.46 $1.21 $1.77 $2.17 $2.12 $94.70
High Months CDN$ Nov Jan Jul Feb Aug Jun Jul Aug Sep Jan Apr May Dec Oct
Price High $56.89 $52.74 $44.88 $43.48 $77.91 $67.91 $62.69 $85.17 $114.00 $96.68 $83.01 $81.75 $123.76 $260.70 175.76% <-Total Growth 10 Stock Price CDN$
Increase -24.54% -7.29% -14.90% -3.12% 79.19% -12.84% -7.69% 35.86% 33.85% -15.19% -14.14% -1.52% 51.39% 110.65% 10.68% <-IRR #YR-> 10 Stock Price 175.76% CDN$
P/E Ratio 31.59 -21.10 99.20 285.45 82.89 51.56 -32.82 32.95 42.64 34.35 40.06 15.65 22.75 22.88 7.76% <-IRR #YR-> 5 Stock Price 45.31% CDN$
Trailing P/E Ratio -16.65 29.29 -17.96 96.10 511.48 72.25 47.59 -44.59 44.11 36.16 29.49 39.45 23.69 47.93 37.20 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 41.78 36.16 P/E:  37.20 34.35 89.41 P/E Ratio Historical High CDN$
-$44.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $123.76
-$85.17 $0.00 $0.00 $0.00 $0.00 $123.76
Low Months CDN$ Apr Oct Nov Aug Jan Dec Sep Jan Mar Dec Jul Oct Feb Jan
Price Low $32.32 $24.85 $25.17 $28.09 $38.64 $53.01 $42.93 $51.74 $51.66 $60.65 $49.32 $59.62 $61.03 $114.15 142.47% <-Total Growth 10 Stock Price CDN$
Increase -8.57% -23.11% 1.29% 11.60% 37.56% 37.19% -19.02% 20.52% -0.15% 17.40% -18.68% 20.88% 2.36% 87.04% 9.26% <-IRR #YR-> 10 Stock Price 142.47% CDN$
P/E Ratio 17.95 -9.94 55.63 184.41 41.11 40.24 -22.48 20.02 19.32 21.55 23.80 11.41 11.22 10.02 3.36% <-IRR #YR-> 5 Stock Price 17.96% CDN$
Trailing P/E Ratio -9.46 13.80 -10.07 62.09 253.67 56.40 32.59 -27.09 19.99 22.68 17.52 28.77 11.68 20.99 22.27 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 25.73 19.99 P/E:  20.78 19.32 2.76 P/E Ratio Historical Low CDN$
-$25.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.03
Value using exchange rate $50.74 $25.93 $25.05 $26.27 $42.04 $46.27 $40.32 $62.81 $72.33 $53.00 $51.95 $54.93 $78.16 $175.60 $175.60 $175.60
Month, Year US$ Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Jan-26 Jan-27 Jan-28 18.00 <Count Years> Month, Year US$
Price Close $50.68 $25.93 $25.05 $26.22 $42.00 $46.18 $40.28 $62.47 $72.13 $53.14 $51.99 $54.85 $78.57 $175.44 $175.44 $175.44 213.65% <-Total Growth 10 Stock Price US$
Increase 39.54% -48.84% -3.39% 4.67% 60.18% 9.95% -12.78% 55.09% 15.46% -26.33% -2.16% 5.50% 43.25% 123.29% 0.00% 0.00% 143.12 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E Ratio 28.00 -11.03 64.23 238.36 60.00 43.98 -28.77 31.39 34.35 23.94 33.98 13.89 20.79 21.20 15.44 15.40 4.69% <-IRR #YR-> 5 Stock Price 25.77% US$
Trailing P/E Ratio -15.08 14.33 -10.66 67.23 381.82 65.97 38.36 -44.62 36.25 25.30 23.42 35.85 19.89 46.41 21.20 15.44 12.11% <-IRR #YR-> 10 Stock Price 213.65% US$
CAPE (10 Yr P/E) 167.77 184.74 215.99 317.53 309.32 -846.18 459.15 410.83 67.08 70.25 37.52 32.93 27.98 23.25 20.79 6.76% <-IRR #YR-> 5 Price & Dividend 565.77% US$
Median 10, 5 Yrs D.  per yr 1.89% 2.07% % Tot Ret 13.50% 30.58% T P/E $36.05 $25.30 P/E:  $32.69 $23.94 14.00% <-IRR #YR-> 10 Price & Dividend 1977.25% US$
Price 15 D.  per yr 1.18% % Tot Ret 31.66% CAPE Diff -85.19% 2.54% <-IRR #YR-> 15 Stock Price 45.61% US$
Price  20 D.  per yr 1.52% % Tot Ret 14.24% 9.14% <-IRR #YR-> 20 Stock Price 474.76% US$
Price  25 D.  per yr 1.47% % Tot Ret 13.64% 9.31% <-IRR #YR-> 21 Stock Price
Price & Dividend 15 3.71% <-IRR #YR-> 15 Price & Dividend 1079.88% US$
Price & Dividend 20 10.65% <-IRR #YR-> 20 Price & Dividend 50.99846625 US$
Price & Dividend 25 10.78% <-IRR #YR-> 21 Price & Dividend
Price  5 -$62.47 $0.00 $0.00 $0.00 $0.00 $78.57 Price  5
Price 10 -$25.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.57 Price 10
Price & Dividend 5 -$62.47 $0.95 $1.40 $1.60 $1.60 $80.17 Price & Dividend 5
Price & Dividend 10 -$25.05 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 $80.17 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.57 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.57 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.57 Price  25
Price & Dividend 15 $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 $80.17 Price & Dividend 15
Price & Dividend 20 $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 $80.17 Price & Dividend 20
Price & Dividend 25 $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 $80.17 Price & Dividend 25
Price H/L Median US$ $44.83 $38.69 $32.01 $27.84 $43.28 $45.65 $40.91 $51.57 $61.42 $62.03 $51.73 $54.60 $66.92 $132.59 109.04% <-Total Growth 10 Stock Price US$
Increase -19.59% -13.70% -17.27% -13.03% 55.44% 5.48% -10.37% 26.06% 19.09% 1.00% -16.61% 5.55% 22.57% 98.15% 7.65% <-IRR #YR-> 10 Stock Price 109.04% US$
P/E Ratio 24.77 -16.46 82.08 253.09 61.82 43.47 -29.22 25.91 29.25 27.94 33.81 13.82 17.70 16.02 5.35% <-IRR #YR-> 5 Stock Price 29.76% US$
Trailing P/E Ratio -13.34 21.38 -13.62 71.38 393.41 65.21 38.96 -36.84 30.86 29.54 23.30 35.68 16.94 35.08 9.49% <-IRR #YR-> 10 Price & Dividend 1489.18% US$
P/E on Running 5 yr Average 149.43 -143.30 -105.99 -40.94 327.84 -2282.25 240.65 105.24 69.16 52.04 40.16 23.15 24.64 33.56 7.82% <-IRR #YR-> 5 Price & Dividend 683.89% US$
P/E on Running 10 yr Average 153.53 136.21 136.47 311.33 326.04 -818.20 548.62 590.53 93.70 81.59 43.19 41.74 54.80 28.59 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 1.84% 2.47% % Tot Ret 19.36% 31.60% T P/E 33.27 29.54 P/E:  28.59 27.94 Count 21 Years of data US$
-$32.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $66.92
-$51.57 $0.00 $0.00 $0.00 $0.00 $66.92
-$32.01 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 $68.52
-$51.57 $0.95 $1.40 $1.60 $1.60 $68.52
High Months US$ Nov Jan Jul Feb Aug Sep Jan Sep Sep Jan Apr Apr Oct Oct
Price High $57.33 $53.33 $41.82 $34.58 $59.77 $51.43 $49.23 $64.15 $86.47 $76.39 $65.80 $65.80 $88.85 $185.52 112.46% <-Total Growth 10 Stock Price US$
Increase -25.55% -6.98% -21.58% -17.31% 72.85% -13.95% -4.28% 30.31% 34.79% -11.66% -13.86% 0.00% 35.03% 108.80% 7.83% <-IRR #YR-> 10 Stock Price 112.46% US$
P/E Ratio 31.67 -22.69 107.23 314.36 85.39 48.98 -35.16 32.24 41.18 34.41 43.01 16.66 23.51 22.42 6.73% <-IRR #YR-> 5 Stock Price 38.50% US$
Trailing P/E Ratio -17.06 29.46 -17.80 88.67 543.36 73.47 46.89 -45.82 43.45 36.38 29.64 43.01 22.49 49.08 37.79 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 43.23 36.38 P/E:  37.79 34.41 94.12 P/E Ratio Historical High US$
-$41.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $88.85
-$64.15 $0.00 $0.00 $0.00 $0.00 $88.85
Low Months US$ Apr Oct Dec Aug Jan Mar Sep Jan Mar Dec Sep Oct Feb Jan
Price Low $32.33 $24.05 $22.20 $21.10 $26.78 $39.86 $32.59 $38.99 $36.36 $47.67 $37.65 $43.39 $44.98 $79.66 102.61% <-Total Growth 10 Stock Price US$
Increase -6.29% -25.61% -7.69% -4.95% 26.92% 48.84% -18.24% 19.64% -6.75% 31.11% -21.02% 15.25% 3.66% 77.10% 7.32% <-IRR #YR-> 10 Stock Price 102.61% US$
P/E Ratio 17.86 -10.23 56.92 191.82 38.26 37.96 -23.28 19.59 17.31 21.47 24.61 10.98 11.90 9.63 2.90% <-IRR #YR-> 5 Stock Price 15.36% US$
Trailing P/E Ratio -9.62 13.29 -9.45 54.10 243.45 56.94 31.04 -27.85 18.27 22.70 16.96 28.36 11.39 21.07 20.98 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 25.53 18.27 P/E:  20.53 17.31 2.50 P/E Ratio Historical Low US$
-$22.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.98
Free Cash Flow M kt Sc $432.7 $448.3 $558.4 $947.4 $2,143.0 $4,227.0 $5,036.0 $5,176.0 <-Total Growth 4 Free Cash Flow M kt Sc
Change 3.61% 24.56% 69.66% 126.20% 97.25% 19.14% 2.78% 47.11% <-Median-> 4 Change
$3,658 <-12 mths 70.72%
Free Cash Flow US$ Company $558.4 $947.4 $2,142.9 $4,227.0 $5,036.0 $5,176.0 Free Cash Flow Company US$
Change 69.66% 126.19% 97.25% 19.14% 2.78% 97.93% <-Median-> 2 Change US$
FCF per Basic Share $1.28 $1.94 $4.29 $9.81 $11.68 #DIV/0! FCF per Basic Share US$
Change 51.45% 121.13% 128.74% 19.14% 86.29% <-Median-> 2 Change US$
$2,220 <-12 mths 8.29%
Free Cash Flow US$ MS $250.46 -$139.49 $192.91 $166.48 $262.57 -$104.60 -$483.45 -$0.97 $432.71 $389.31 $558 $1,080 $2,050 $4,227 $5,036 $5,176 962.67% <-Total Growth 10 Free Cash Flow
Change 57.72% -139.84% -362.19% 99.80% 44709.28% -10.03% 43.43% 93.41% 89.81% 106.20% 19.14% 2.78% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 211440.21% US$
FCF/CF from Op Ratio 0.36 -0.32 0.29 0.27 0.34 -0.14 -0.80 0.00 0.36 0.30 0.27 0.42 0.52 0.67 0.69 0.74 32.18% <-IRR #YR-> 9 Free Cash Flow MS 962.67% US$
Dividends paid $118.12 $126.27 $54.07 $59.51 $71.38 $76.08 $83.96 $105.41 $190.26 $275.16 $608.31 $795.68 $807.31 $807.31 $807.31 $807.31 1393.21% <-Total Growth 10 Dividends paid US$
Percentage paid 35.75% 27.18% -72.73% -17.37% -10867% 43.97% 70.68% 108.94% 73.67% 39.38% 19.10% 16.03% 15.60% 37.56% <-Median-> 10 Percentage paid US$
5 Year Coverage -247.75% 496.02% 313.67% 140.97% 80.29% 59.34% 39.66% 29.54% 22.91% 5 Year Coverage US$
Dividend Coverage Ratio 2.80 3.68 -1.37 -5.76 -0.01 2.27 1.41 0.92 1.36 2.54 5.24 6.24 6.41 1.39 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage -0.40 0.20 0.32 0.71 1.25 1.69 2.52 3.39 4.37 5 Year of Caogerage US$
$5,094 <-12 mths 75.11%
Free Cash Flow US$ WSJ $247.9 -$157.8 $259.6 $319.2 $473.4 -$164.6 -$899.7 -$1.6 $701.4 $625.7 $984.6 $1,671.8 $4,185.8 1512.24% <-Total Growth 10 Free Cash Flow WSJ US$
Change -163.65% 264.53% 22.96% 48.29% -134.78% -446.56% 99.82% 42968.07% -10.79% 57.36% 69.78% 150.38%
Free Cash Flow CDN$ WSJ $249.2 -$148.4 $223.8 $230.5 $352.6 -$131.2 -$659.5 -$1.3 $550.9 $493.6 $727.0 $1,264.0 $2,909.0 $6,082.2 $6,934.1 $7,126.8 1199.85% <-Total Growth 10 Free Cash Flow WSJ CDN$ CDN$
Change -159.54% 250.84% 3.01% 52.93% -137.22% -402.61% 99.81% 43830.01% -10.41% 47.30% 73.87% 130.14% 381.19% 138.37% 17.17% #NUM! <-IRR #YR-> 5 Free Cash Flow  231003.07% CDN$
FCF/CF from Op Ratio 0.27 0.34 -0.14 -0.80 0.00 0.36 0.30 0.26 0.37 0.51 1.07 0.80 0.71 29.24% <-IRR #YR-> 10 Free Cash Flow  1199.85% CDN$
Dividends paid $117.52 $134.30 $62.72 $82.41 $95.84 $95.44 $114.54 $136.90 $242.23 $348.85 $823.89 $1,052.37 $1,161.63 $1,161.63 $1,111.58 $1,111.58 1752.07% <-Total Growth 10 Dividends paid CDN$
Percentage paid 35.75% 27.18% -72.73% -17.37% -10867% 43.97% 70.68% 113.33% 83.26% 39.93% 19.10% 16.03% 15.60% $0.38 <-Median-> 10 Percentage paid CDN$
5 Year Coverage -251.35% 614.43% 371.48% 150.03% 85.83% 61.05% 39.80% 36.49% 29.33% 5 Year Coverage CDN$
Dividend Coverage Ratio 2.80 3.68 -1.37 -5.76 -0.01 2.27 1.41 0.88 1.20 2.50 5.24 6.24 6.41 1.31 <-Median-> 10 Dividend Coverage Ratio CDN$
5 Year of Coverage -0.40 0.16 0.27 0.67 1.17 1.64 2.51 2.74 3.41 5 Year of Caogerage CDN$
Market Cap in $M US$ $8,722.2 $4,510.6 $5,366.6 $5,706.8 $9,448.5 $10,725.3 $9,444.0 $14,969.0 $17,519.2 $13,019.4 $23,731.6 $27,276.9 $39,643.8 $88,521.1 $88,521.1 $88,521.1 6.39 <-Total Growth 10 Market Cap 638.71% US$
Market Cap in $M CDN$ $8,687.8 $4,797.7 $6,225.7 $7,918.1 $12,699.3 $13,479.8 $12,897.6 $19,548.1 $22,367.2 $16,461.7 $32,116.9 $36,128.8 $56,743.5 $121,994.0 $121,994.0 $121,994.0 8.11 <-Total Growth 10 Market Cap 811.44% CDN$
Diluted # of Shares in Million 171.49 172.89 196.20 217.10 225.75 232.46 233.25 238.23 243.07 244.73 438.53 489.91 500.86 433.09 155.28% <-Total Growth 10 Diluted CDN$
Change 1.26% 0.82% 13.48% 10.65% 3.99% 2.97% 0.34% 2.13% 2.03% 0.68% 79.19% 11.72% 2.23% -13.53% 9.83% <-IRR #YR-> 10 Diluted CDN$
Difference Diluted/Basic -0.14% 0.00% -0.49% -0.43% -1.34% -0.95% 0.00% -0.54% -0.64% -0.42% -0.19% -0.24% -0.19% -0.46% 16.02% <-IRR #YR-> 5 Diluted CDN$
Change in Diluted Shares per Year CDN$
Basic # of Shares in Millions 171.25 172.89 195.23 216.17 222.74 230.25 233.25 236.93 241.51 243.71 437.68 488.72 499.90 431.09 431.09 156.06% <-Total Growth 10 Basic CDN$
Change 1.12% 0.96% 12.92% 10.72% 3.04% 3.37% 1.30% 1.58% 1.93% 0.91% 79.59% 11.66% 2.29% -13.77% 0.00% 2.66% <-Median-> 10 Change CDN$
Difference 0.50% 0.61% 9.74% 0.69% 1.00% 0.87% 0.52% 1.13% 0.57% 0.53% 4.29% 1.75% 0.93% 17.05% 17.05% 0.90% <-Median-> 10 Difference CDN$
$5,837 <-12 mths 47.38%
# of Share in Millions 172.103 173.954 214.236 217.651 224.965 232.250 234.459 239.619 242.884 245.002 456.465 497.299 504.566 504.566 504.566 504.566 8.94% <-IRR #YR-> 10 Shares 135.52%
Change No. 2.000 1.851 40.282 3.415 7.314 7.285 2.208 5.160 3.265 2.118 211.463 40.834 7.267 0.000 0.000 0.000 6.214 <-Median-> 10 Change in Shares
Change Percentage 1.18% 1.08% 23.16% 1.59% 3.36% 3.24% 0.95% 2.20% 1.36% 0.87% 86.31% 8.95% 1.46% 0.00% 0.00% 0.00% 16.06% <-IRR #YR-> 5 Shares 110.57%
Cash Flow from Operations $M US$ $696.0 $438.3 $668.3 $616.2 $778.6 $767.6 $605.7 $881.7 $1,192.1 $1,316.0 $2,096.6 $2,601.6 $3,960.9 $6,302.0 $7,291.0 $7,033.7 492.66% <-Total Growth 10 Cash Flow US$
Increase 4.91% -37.03% 52.48% -7.79% 26.35% -1.42% -21.09% 45.58% 35.20% 10.40% 59.32% 24.08% 52.25% 59.11% 15.69% -3.53% Share Iss SO, Buybacks Cl B Shares Conv. US$
5 year Running Average $415.2 $479.3 $589.9 $616.5 $639.5 $653.8 $687.3 $730.0 $845.1 $952.6 $1,218.4 $1,617.6 $2,233.4 $3,255.4 $4,450.4 $5,437.8 278.60% <-Total Growth 10 CF 5 Yr Running US$
CFPS $4.04 $2.52 $3.12 $2.83 $3.46 $3.30 $2.58 $3.68 $4.91 $5.37 $4.59 $5.23 $7.85 $12.49 $14.45 $13.94 151.64% <-Total Growth 10 Cash Flow per Share US$
Increase 3.69% -37.70% 23.81% -9.24% 22.24% -4.51% -21.84% 42.44% 33.38% 9.44% -14.49% 13.89% 50.06% 59.11% 15.69% -3.53% 19.48% <-IRR #YR-> 10 Cash Flow 492.66% US$
5 year Running Average $2.46 $2.81 $3.29 $3.28 $3.20 $3.05 $3.06 $3.17 $3.59 $3.97 $4.23 $4.76 $5.59 $7.11 $8.92 $10.79 35.05% <-IRR #YR-> 5 Cash Flow 349.24% US$
P/CF on Med Price 11.09 15.36 10.26 9.83 12.50 13.81 15.84 14.02 12.51 11.55 11.26 10.44 8.52 10.62 0.00 0.00 9.67% <-IRR #YR-> 10 Cash Flow per Share 151.64% US$
P/CF on Closing Price 12.53 10.29 8.03 9.26 12.14 13.97 15.59 16.98 14.70 9.89 11.32 10.48 10.01 14.05 12.14 12.59 16.36% <-IRR #YR-> 5 Cash Flow per Share 113.34% US$
16.80% Diff M/C 5.01% <-IRR #YR-> 10 CFPS 5 yr Running 69.94% US$
$2,639.02 <-12 mths -32.00% US$
Excl.Working Capital CF US$ $20.57 $55.08 -$37.86 $31.63 -$47.99 $57.24 $29.24 -$11.06 $76.18 $281.20 $19.23 $146.40 -$80.02 $0.00 $0.00 $0.00 12.00% <-IRR #YR-> -1 CFPS 5 yr Running 76.25% US$
Cash Flow from Operations $M WC $716.58 $493.38 $630.46 $647.86 $730.63 $824.80 $634.89 $870.63 $1,268.24 $1,597.20 $2,115.87 $2,747.96 $3,880.87 $6,302.03 $7,290.98 $7,033.65 515.56% <-Total Growth 10 Cash Flow less WC US$
Increase 3.37% -31.15% 27.79% 2.76% 12.78% 12.89% -23.03% 37.13% 45.67% 25.94% 32.47% 29.87% 41.23% 62.39% 15.69% -3.53% 24.37% <-IRR #YR-> -1 Cash Flow less WC 515.56% US$
5 year Running Average $467.0 $542.5 $623.2 $636.3 $643.8 $665.4 $693.7 $741.8 $865.8 $1,039.2 $1,297.4 $1,720.0 $2,322.0 $3,328.8 $4,467.5 $5,451.1 34.84% <-IRR #YR-> 5 Cash Flow less WC 345.75% US$
CFPS Excl. WC $4.16 $2.84 $2.94 $2.98 $3.25 $3.55 $2.71 $3.63 $5.22 $6.52 $4.64 $5.53 $7.69 $12.49 $14.45 $13.94 14.06% <-IRR #YR-> 10 CF less WC 5 Yr Run 272.61% US$
Increase 2.17% -31.88% 3.76% 1.15% 9.11% 9.35% -23.75% 34.18% 43.71% 24.85% -28.90% 19.21% 39.19% 62.39% 15.69% -3.53% 25.64% <-IRR #YR-> 5 CF less WC 5 Yr Run 213.04% US$
5 year Running Average $2.78 $3.20 $3.49 $3.40 $3.23 $3.11 $3.09 $3.22 $3.67 $4.33 $4.54 $5.11 $5.92 $7.37 $8.96 $10.82 10.08% <-IRR #YR-> 10 CFPS - Less WC 161.36% US$
P/CF on Median Price 10.77 13.64 10.88 9.35 13.32 12.85 15.11 14.19 11.76 9.52 11.16 9.88 8.70 10.62 0.00 0.00 16.18% <-IRR #YR-> 5 CFPS - Less WC 111.69% US$
P/CF on Closing Price 12.17 9.14 8.51 8.81 12.93 13.00 14.88 17.19 13.81 8.15 11.22 9.93 10.22 14.05 12.14 12.59 10.08% <-IRR #YR-> 10 CFPS 5 yr Running 69.40% US$
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 12.03 5 yr  11.26 P/CF Med 10 yr 11.46 5 yr  9.88 22.57% Diff M/C 12.92% <-IRR #YR-> 5 CFPS 5 yr Running 83.62% US$
$8,037.6 <-12 mths 41.03%
Cash Flow from Operations $M CDN$ $692.46 $466.17 $775.32 $853.33 $1,045.45 $962.90 $826.23 $1,145.14 $1,517.72 $1,668.42 $2,839.68 $3,440.83 $5,699.33 $8,677.27 $10,038.95 $9,684.63 635.09% <-Total Growth 10 Cash Flow CDN$
Increase 2.63% -32.68% 66.32% 10.06% 22.51% -7.90% -14.19% 38.60% 32.54% 9.93% 70.20% 21.17% 65.64% 52.25% 15.69% -3.53% Share Iss SO, Buybacks Cl B Shares Conv. CDN$
5 year Running Average $422.6 $486.9 $617.9 $692.4 $766.5 $820.6 $892.6 $966.6 $1,099.5 $1,224.1 $1,599.4 $2,122.4 $3,033.2 $4,465.1 $6,139.2 $7,508.2 390.88% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $4.02 $2.68 $3.62 $3.92 $4.65 $4.15 $3.52 $4.78 $6.25 $6.81 $6.22 $6.92 $11.30 $17.20 $19.90 $19.19 212.12% <-Total Growth 10 Cash Flow per Share CDN$
Increase 1.43% -33.40% 35.04% 8.33% 18.53% -10.79% -15.00% 35.61% 30.75% 8.98% -8.65% 11.22% 63.25% 52.25% 15.69% -3.53% 22.08% <-IRR #YR-> 10 Cash Flow 635.09% CDN$
5 year Running Average $2.51 $2.86 $3.43 $3.64 $3.78 $3.80 $3.97 $4.20 $4.67 $5.10 $5.52 $6.20 $7.50 $9.69 $12.31 $14.90 37.85% <-IRR #YR-> 5 Cash Flow 397.70% CDN$
P/CF on Med Price 11.09 14.48 9.68 9.13 12.54 14.58 14.99 14.32 13.26 11.55 10.64 10.22 8.18 10.90 0.00 0.00 12.06% <-IRR #YR-> 10 Cash Flow per Share 212.12% CDN$
P/CF on Closing Price 12.55 10.29 8.03 9.28 12.15 14.00 15.61 17.07 14.74 9.87 11.31 10.50 9.96 14.06 12.15 12.60 18.77% <-IRR #YR-> 5 Cash Flow per Share 136.36% CDN$
16.71% Diff M/C 8.14% <-IRR #YR-> 10 CFPS 5 yr Running 118.76% CDN$
$3,633.67 <-12 mths -34.93% CDN$
Excl.Working Capital CF CDN$ $20.47 $58.58 -$43.92 $43.79 -$64.43 $71.81 $39.89 -$14.37 $97.00 $356.51 $26.05 $193.62 -$115.15 $0.00 $0.00 $0.00 12.27% <-IRR #YR-> 5 CFPS 5 yr Running 78.40% CDN$
Cash Flow from Operations $M WC $712.92 $524.75 $731.40 $897.12 $981.02 $1,034.71 $866.12 $1,130.77 $1,614.72 $2,024.93 $2,865.73 $3,634.45 $5,584.18 $8,677.27 $10,038.95 $9,684.63 663.49% <-Total Growth 10 Cash Flow less WC CDN$
Increase 1.12% -26.39% 39.38% 22.66% 9.35% 5.47% -16.29% 30.56% 42.80% 25.40% 41.52% 26.82% 53.65% 55.39% 15.69% -3.53% 22.54% <-IRR #YR-> 10 Cash Flow less WC 663.49% CDN$
5 year Running Average $475.3 $551.9 $650.6 $714.2 $769.4 $833.8 $902.1 $981.9 $1,125.5 $1,334.2 $1,700.5 $2,254.1 $3,144.8 $4,557.3 $6,160.1 $7,523.9 37.63% <-IRR #YR-> 5 Cash Flow less WC 393.84% CDN$
CFPS Excl. WC $4.14 $3.02 $3.41 $4.12 $4.36 $4.46 $3.69 $4.72 $6.65 $8.26 $6.28 $7.31 $11.07 $17.20 $19.90 $19.19 17.06% <-IRR #YR-> 10 CF less WC 5 Yr Run 383.34% CDN$
Increase -0.05% -27.18% 13.17% 20.73% 5.80% 2.16% -17.08% 27.75% 40.88% 24.32% -24.04% 16.41% 51.43% 55.39% 15.69% -3.53% 26.21% <-IRR #YR-> 5 CF less WC 5 Yr Run 220.26% CDN$
5 year Running Average $2.83 $3.25 $3.63 $3.77 $3.81 $3.87 $4.01 $4.27 $4.78 $5.56 $5.92 $6.64 $7.91 $10.02 $12.35 $14.93 12.48% <-IRR #YR-> 10 CFPS - Less WC 224.18% CDN$
P/CF on Median Price 10.77 12.86 10.26 8.68 13.36 13.57 14.30 14.51 12.46 9.52 10.54 9.67 8.35 10.90 0.00 0.00 18.59% <-IRR #YR-> 5 CFPS - Less WC 134.52% CDN$
P/CF on Closing Price 12.19 9.14 8.51 8.83 12.95 13.03 14.89 17.29 13.85 8.13 11.21 9.94 10.16 14.06 12.15 12.60 8.10% <-IRR #YR-> 10 CFPS 5 yr Running 118.00% CDN$
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 12.05 5 yr  10.64 P/CF Med 10 yr 11.50 5 yr  9.67 22.26% Diff M/C 13.13% <-IRR #YR-> 5 CFPS 5 yr Running 85.32% CDN$
-$3.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.85 Cash Flow per Share US$
-$3.68 $0.00 $0.00 $0.00 $0.00 $7.85 Cash Flow per Share US$
-$3.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.59 CFPS 5 yr Running US$
-$3.17 $0.00 $0.00 $0.00 $0.00 $5.59 CFPS 5 yr Running US$
-$630.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5,584.2 Cash Flow less WC US$
-$870.6 $0.0 $0.0 $0.0 $0.0 $3,880.9 Cash Flow less WC US$
-$623.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,322.0 CF less WC 5 Yr Run US$
-$741.8 $0.0 $0.0 $0.0 $0.0 $2,322.0 CF less WC 5 Yr Run US$
-$2.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.69 CFPS - Less WC US$
-$3.63 $0.00 $0.00 $0.00 $0.00 $7.69 CFPS - Less WC US$
-$3.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.30 Cash Flow per Share CDN$
-$4.78 $0.00 $0.00 $0.00 $0.00 $11.30 Cash Flow per Share CDN$
-$3.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.50 CFPS 5 yr Running CDN$
-$4.20 $0.00 $0.00 $0.00 $0.00 $7.50 CFPS 5 yr Running CDN$
-$731.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5,584.2 Cash Flow less WC CDN$
-$1,130.8 $0.0 $0.0 $0.0 $0.0 $5,584.2 Cash Flow less WC CDN$
-$650.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,144.8 CF less WC 5 Yr Run CDN$
-$981.9 $0.0 $0.0 $0.0 $0.0 $3,144.8 CF less WC 5 Yr Run CDN$
-$3.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.07 CFPS - Less WC CDN$
-$4.72 $0.00 $0.00 $0.00 $0.00 $11.07 CFPS - Less WC CDN$
OPM Ratio CDN$ 36.29% 26.75% 35.23% 31.04% 36.41% 34.23% 27.64% 35.34% 37.99% 34.42% 36.52% 39.26% 47.80% 53.68% 35.67% <-Total Growth 10 OPM CDN$
Increase -0.34% -26.29% 31.71% -11.91% 17.32% -6.01% -19.24% 27.86% 7.49% -9.40% 6.11% 7.50% 21.77% 12.28% Should increase  or be stable. CDN$
Diff from Median 1.2% -25.4% -1.8% -13.5% 1.5% -4.6% -23.0% -1.5% 5.9% -4.1% 1.8% 9.4% 33.2% 49.6% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 35.88% 5 Yrs 37.99% should be  zero, it is a   check on calculations CDN$
$7,031 <-12 mths 49.80%
EBITDA $791.0 $611.0 $709.0 $781.0 $853.0 $927.0 $768.0 $1,021.0 $1,484.0 $1,773.0 $2,706.1 $3,236.5 $4,693.7 $7,957.0 $9,969.0 $9,695.0 562.02% <-Total Growth 10 Adjusted EBITDA US$
Change 3.81% -22.76% 16.04% 10.16% 9.22% 8.68% -17.15% 32.94% 45.35% 19.47% 52.63% 19.60% 45.03% 69.52% 25.29% -2.75% 19.54% <-Median-> 10 Change US$
Margin  41.25% 37.29% 37.38% 39.34% 39.89% 41.34% 35.05% 40.92% 47.29% 46.37% 47.14% 48.84% 56.65% 67.77% 70.96% 70.68% 0.44 <-Median-> 10 EBITDA Margin US$
EBIT Mkt Sc $853.1 $1,035.0 $1,511.0 $1,778.0 $3,259.0 $6,396.0 $8,701.0 $8,112.0 <-Total Growth 4 EBIT Mkt Sc
Change 21.32% 45.99% 17.67% 83.30% 96.26% 36.04% -6.77% 33.66% <-Median-> 4 Change
Margin  27.19% 27.07% 26.32% 26.83% 39.33% 54.48% 61.94% 59.14% 0.27 <-Median-> 5 Margin 
Long Term Debt US$ $1,441.2 $1,593.3 $2,154.7 $1,119.0 $1,892.4 $2,199.2 $2,518.0 $2,312.3 $2,601.3 $2,553.0 $5,223.9 $6,716.4 $6,115.2 $6,148.0 Bank Debt US$
Change 1.59% 10.55% 35.23% -48.07% 69.11% 16.21% 14.50% -8.17% 12.50% -1.86% 104.62% 28.57% -8.95% 0.54% 13.50% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.17 0.35 0.40 0.20 0.20 0.21 0.27 0.15 0.15 0.20 0.22 0.25 0.15 0.07 0.20 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 19.00 23.54 20.81 21.45 16.78 23.56 21.73 11.33 18.64 13.37 24.82 27.37 19.83 17.92 20.64 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 2.07 3.64 3.22 1.82 2.43 2.87 4.16 2.62 2.18 1.94 2.49 2.58 1.54 0.98 2.46 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $1,433.9 $1,694.7 $2,499.6 $1,549.5 $2,540.9 $2,758.9 $3,435.1 $3,003.2 $3,312.0 $3,236.7 $7,075.3 $8,883.1 $8,799.2 $8,465.2 Bank Debt CDN$
Change -0.62% 18.19% 47.50% -38.01% 63.98% 8.58% 24.51% -12.57% 10.28% -2.27% 118.60% 25.55% -0.94% -3.80% 9.43% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.17 0.35 0.40 0.20 0.20 0.20 0.27 0.15 0.15 0.20 0.22 0.25 0.16 0.07 0.20 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 19.00 23.54 20.81 21.45 16.78 23.56 21.73 11.33 18.64 13.37 24.82 27.37 19.83 17.92 20.64 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 2.07 3.64 3.22 1.82 2.43 2.87 4.16 2.62 2.18 1.94 2.49 2.58 1.54 0.98 2.46 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 #DIV/0! <-Total Growth 10 Intangibles US$
Goodwill $229.3 $39.0 $582.5 $696.8 $696.8 $696.8 $407.8 $407.8 $407.8 $407.8 $2,044.1 $4,157.7 $4,157.7 $4,157.7 613.81% <-Total Growth 10 Goodwill US$
Total $229.3 $39.0 $582.5 $696.8 $696.8 $696.8 $407.8 $407.8 $407.8 $407.8 $2,044.1 $4,157.7 $4,157.7 $4,157.7 613.81% <-Total Growth 10 Total US$
Change 0.00% -82.98% 1392.84% 19.63% 0% 0.00% -41.48% 0.00% 0.00% 0.00% 401.27% 103.40% 0.00% 0.00% 0% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.03 0.01 0.11 0.12 0.07 0.06 0.04 0.03 0.02 0.03 0.09 0.15 0.10 0.05 7% <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 #DIV/0! <-Total Growth 10 Intangibles CDN$
Goodwill $228.1 $41.5 $675.7 $964.9 $935.6 $874.1 $556.3 $529.6 $519.2 $517.0 $2,768.6 $5,498.9 $5,982.5 $5,724.7 785.36% <-Total Growth 10 Goodwill CDN$
Total $228.1 $41.5 $675.7 $964.9 $935.6 $874.1 $556.3 $529.6 $519.2 $517.0 $2,768.6 $5,498.9 $5,982.5 $5,724.7 785.36% <-Total Growth 10 Total CDN$
Change -2.17% -81.81% 1528.28% 42.80% -3% -6.57% -36.36% -4.79% -1.97% -0.42% 435.51% 98.62% 8.79% -4.31% -1.20% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.03 0.01 0.11 0.12 0.07 0.06 0.04 0.03 0.02 0.03 0.09 0.15 0.11 0.05 0.07 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $903.3 $804.8 $908.1 $829.4 $1,230.2 $1,461.5 $1,072.5 $1,193.6 $1,247.2 $1,302.4 $2,180.1 $2,191.2 $2,805.3 $2,907.7 208.93% <-Total Growth 10 Current Assets US$
Current Liabilities $276.7 $210.7 $328.7 $311.5 $423.6 $333.8 $361.4 $775.6 $515.7 $761.8 $946.4 $1,048.0 $1,512.0 $1,663.8 360.03% <-Total Growth 10 Current Liabilities US$
Liquidity Ratio 3.26 3.82 2.76 2.66 2.90 4.38 2.97 1.54 2.42 1.71 2.30 2.09 1.86 1.75 2.36 <-Median-> 10 Ratio US$
Assets US$ $5,255.8 $4,959.4 $6,840.5 $6,683.2 $7,108.0 $7,865.6 $7,852.8 $8,789.9 $9,614.8 $10,186.8 $23,494.8 $28,684.9 $29,987.0 $29,816.5 338.37% <-Total Growth 10 Assets US$
Liabilities $1,845.6 $1,982.2 $2,772.0 $2,542.2 $2,615.5 $2,918.6 $3,302.8 $3,678.4 $3,931.5 $4,205.9 $7,253.5 $9,262.0 $9,154.1 $9,311.5 230.23% <-Total Growth 10 Liabilities US$
Debt Ratio 2.85 2.50 2.47 2.63 2.72 2.69 2.38 2.39 2.45 2.42 3.24 3.10 3.28 3.20 2.66 <-Median-> 10 Ratio US$
Estimates BVPS $48.69 $57.43 $64.60 Estimates Estimates BVPS No est. for US$
Estimate Book Value $24,567.3 $28,977.2 $32,595.0 Estimates Estimate Book Value yr 2023 US$
P/B Ratio (Close) 3.60 3.05 2.72 Estimates P/B Ratio (Close) US$
Difference from 10 year median 69.52% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $3,410.2 $2,977.1 $4,068.5 $4,141.0 $4,492.5 $4,947.0 $4,550.0 $5,111.5 $5,683.2 $5,980.8 $16,241.3 $19,422.9 $20,832.9 $20,505.0 Book Value US$
NCI $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 NCI US$
Book Value $3,410.2 $2,977.1 $4,068.5 $4,141.0 $4,492.5 $4,947.0 $4,550.0 $5,111.5 $5,683.2 $5,980.8 $16,241.3 $19,422.9 $20,832.9 $20,505.0 $20,505 $20,505 412.05% <-Total Growth 10 Book Value US$
Book Value per share $19.81 $17.11 $18.99 $19.03 $19.97 $21.30 $19.41 $21.33 $23.40 $24.41 $35.58 $39.06 $41.29 $40.64 $40.64 $40.64 117.42% <-Total Growth 10 Book Value per Share US$
Increase 4.83% -13.63% 10.96% 0.19% 4.96% 6.66% -8.89% 9.92% 9.69% 4.33% 45.75% 9.77% 5.71% -1.57% 0.00% 0.00% 95.00% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 2.26 2.26 1.69 1.46 2.17 2.14 2.11 2.42 2.62 2.54 1.45 1.40 1.62 3.26 2.21 P/B Ratio Historical Median US$
P/B Ratio (Close) 2.56 1.52 1.32 1.38 2.10 2.17 2.08 2.93 3.08 2.18 1.46 1.40 1.90 4.32 4.32 4.32 8.08% <-IRR #YR-> 10 Book Value per Share 117.42% US$
Change 33.10% -40.76% -12.94% 4.48% 52.61% 3.08% -4.26% 41.09% 5.26% -29.38% -32.88% -3.89% 35.50% 126.86% 0.00% 0.00% 14.12% <-IRR #YR-> 5 Book Value per Share 93.55% US$
Leverage (A/BK) 1.54 1.67 1.68 1.61 1.58 1.59 1.73 1.72 1.69 1.70 1.45 1.48 1.44 1.45 1.48 <-Median-> 5 A/BV US$
Debt/Equity Ratio 0.54 0.67 0.68 0.61 0.58 0.59 0.73 0.72 0.69 0.70 0.45 0.48 0.44 0.45 0.48 <-Median-> 5 Debt/Eq Ratio US$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 2.13 5 yr Med 1.62 103.11% Diff M/C 1.54 Historical Leverage (A/BK) US$
-$18.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $41.29
-$21.33 $0.00 $0.00 $0.00 $0.00 $41.29
Current Assets CDN$ $898.7 $856.0 $1,053.4 $1,148.5 $1,651.8 $1,833.5 $1,463.0 $1,550.2 $1,587.9 $1,651.2 $2,952.7 $2,898.0 $4,036.5 $4,003.6 283.17% <-Total Growth 10 Current Assets CDN$
Current Liabilities $275.3 $224.1 $381.3 $431.4 $568.8 $418.8 $493.1 $1,007.4 $656.6 $965.8 $1,281.8 $1,386.1 $2,175.6 $2,290.9 470.59% <-Total Growth 10 Current Liabilities CDN$
Liquidity Ratio 3.26 3.82 2.76 2.66 2.90 4.38 2.97 1.54 2.42 1.71 2.30 2.09 1.86 1.75 2.36 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 5.28 5.17 4.59 4.42 4.55 6.39 4.36 2.51 4.28 2.99 3.75 3.81 3.94 5.05 3.81 <-Median-> 5 Liq. with CF aft div If Div = 0 CDN$
Liq. CF re  Inv+Div  2.24 1.27 1.28 2.01 1.97 4.92 1.01 1.18 1.67 1.14 2.14 1.05 1.69 5.05 1.67 <-Median-> 5 Liq. CF re  Inv+Div  CDN$
Assets CDN$ $5,229.0 $5,274.8 $7,935.7 $9,254.5 $9,543.8 $9,867.4 $10,712.8 $11,416.3 $12,241.5 $12,914.8 $31,821.4 $37,938.7 $43,148.3 $41,054.3 443.72% <-Total Growth 10 Assets CDN$
Liabilities $1,836.2 $2,108.3 $3,215.9 $3,520.2 $3,511.8 $3,661.4 $4,505.7 $4,777.5 $5,005.6 $5,332.3 $9,824.1 $12,250.0 $13,171.9 $12,821.0 309.59% <-Total Growth 10 Liabilities CDN$
Debt Ratio 2.85 2.50 2.47 2.63 2.72 2.69 2.38 2.39 2.45 2.42 3.24 3.10 3.28 3.20 2.66 <-Median-> 10 Ratio CDN$
Estimates BVPS $67.04 $79.08 $88.95 Estimates Estimates BVPS CDN$
Estimate Book Value $33,826.7 $39,898.8 $44,880.0 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 3.61 3.06 2.72 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median 73.05% Diff M/C Estimates Difference from 10 yr med. CDN$
Check $7,235.9 $7,582.5 $21,997.3 $25,688.7 $29,976.5 Check CDN$
Book Value CDN$ $3,392.8 $3,166.5 $4,719.9 $5,734.2 $6,032.0 $6,206.0 $6,207.1 $6,638.8 $7,235.9 $7,582.5 $21,997.3 $25,688.7 $29,976.5 $28,233.3 Book Value CDN$
NCI $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 NCI CDN$
Book Value $3,392.8 $3,166.5 $4,719.9 $5,734.2 $6,032.0 $6,206.0 $6,207.1 $6,638.8 $7,235.9 $7,582.5 $21,997.3 $25,688.7 $29,976.5 $28,233.3 $28,233.3 $28,233.3 535.11% <-Total Growth 10 Book Value CDN$
Book Value per share $19.71 $18.20 $22.03 $26.35 $26.81 $26.72 $26.47 $27.71 $29.79 $30.95 $48.19 $51.66 $59.41 $55.96 $55.96 $55.96 169.67% <-Total Growth 10 Book Value per Share CDN$
Increase 2.56% -7.66% 21.03% 19.59% 1.77% -0.34% -0.92% 4.65% 7.53% 3.88% 55.71% 7.19% 15.01% -5.82% 0.00% 0.00% 79.09% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 2.26 2.13 1.59 1.36 2.17 2.26 1.99 2.47 2.78 2.54 1.37 1.37 1.56 3.35 2.41 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 2.56 1.52 1.32 1.38 2.11 2.17 2.08 2.94 3.09 2.17 1.46 1.41 1.89 4.32 4.32 4.32 10.43% <-IRR #YR-> 10 Book Value per Share 169.67% CDN$
Change 32.85% -40.83% -12.94% 4.69% 52.46% 3.17% -4.34% 41.71% 4.98% -29.77% -32.75% -3.67% 34.59% 128.27% 0.00% 0.00% 16.48% <-IRR #YR-> 5 Book Value per Share 114.43% CDN$
Leverage (A/BK) 1.54 1.67 1.68 1.61 1.58 1.59 1.73 1.72 1.69 1.70 1.45 1.48 1.44 1.45 1.48 <-Median-> 5 A/BV CDN$
Debt/Equity Ratio 0.54 0.67 0.68 0.61 0.58 0.59 0.73 0.72 0.69 0.70 0.45 0.48 0.44 0.45 0.48 <-Median-> 5 Debt/Eq Ratio CDN$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 2.08 5 yr Med 1.56 107.33% Diff M/C 1.55 Historical Leverage (A/BK) CDN$
-$22.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $59.41
-$27.71 $0.00 $0.00 $0.00 $0.00 $59.41
$3,894.56 <-12 mths 99.57%
Comprehensive Income US$ $290.71 -$394.36 $90.20 $17.74 $188.31 $240.74 -$375.56 $481.68 $642.87 $510.10 $587.00 $1,871.12 $1,951.49
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Comprehensive Income US$ $290.71 -$394.36 $90.20 $17.74 $188.31 $240.74 -$375.56 $481.68 $642.87 $510.10 $587.00 $1,871.12 $1,951.49 2063.42% <-Total Growth 10 Comprehensive Income US$
Increase 148.10% -235.65% 122.87% -80.34% 961.62% 27.84% -256.01% 228.26% 33.46% -20.65% 15.08% 218.76% 4.30% 15.08% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $46.05 -$48.08 -$61.68 -$120.02 $38.52 $28.53 $32.29 $110.58 $235.61 $299.97 $369.22 $818.55 $1,112.52 35.99% <-IRR #YR-> 10 Comprehensive Income 2063.42% US$
ROE 8.5% -13.2% 2.2% 0.4% 4.2% 4.9% -8.3% 9.4% 11.3% 8.5% 3.6% 9.6% 9.4% 32.29% <-IRR #YR-> 5 Comprehensive Income 305.14% US$
5Yr Median 5.7% 5.7% 2.2% 0.4% 2.2% 2.2% 2.2% 4.2% 4.9% 8.5% 8.5% 9.4% 9.4% #NUM! <-IRR #YR-> 10 5 Yr Running Average 1903.84% US$
% Difference from Net Income -6.50% 2.99% 8.72% -27.84% 18.57% -1.29% -14.95% 1.80% 25.66% -6.06% -12.42% -3.62% 2.95% 58.68% <-IRR #YR-> 5 5 Yr Running Average 906.07% US$
Median Values Diff 5, 10 yr -2.5% -3.6% 9.4% <-Median-> 5 Return on Equity
-$90.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,951.5
-$481.7 $0.0 $0.0 $0.0 $0.0 $1,951.5
$61.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,112.5
-$110.6 $0.0 $0.0 $0.0 $0.0 $1,112.5
Current Liability Coverage Ratio 2.59 2.34 1.92 2.08 1.72 2.47 1.76 1.12 2.46 2.10 2.24 2.62 2.57 3.79   CFO / Current Liabilities US$
5 year Median 1.92 2.34 2.34 2.34 2.08 2.08 1.92 1.76 1.76 2.10 2.10 2.24 2.46 2.57 2.17 <-Median-> 10 Current Liability Cov Ratio US$
Asset Efficiency Ratio 13.63% 9.95% 9.22% 9.69% 10.28% 10.49% 8.08% 9.90% 13.19% 15.68% 9.01% 9.58% 12.94% 21.14% CFO / Total Assets US$
5 year Median 10.59% 10.59% 10.59% 9.95% 9.95% 9.95% 9.69% 9.90% 10.28% 10.49% 9.90% 9.90% 12.94% 12.94% 10.1% <-Median-> 10 Return on Assets  US$
Return on Assets ROA 5.92% -8.20% 1.21% 0.37% 2.23% 3.10% -4.16% 5.38% 5.32% 5.33% 2.85% 6.77% 6.32% 14.15% Net  Income/Assets Return on Assets US$
5Yr Median 2.17% 2.04% 1.21% 0.37% 1.21% 1.21% 1.21% 2.23% 3.10% 5.32% 5.32% 5.33% 5.33% 6.32% 4.2% <-Median-> 10 Asset Efficiency Ratio US$
Return on Equity ROE 9.12% -13.65% 2.04% 0.59% 3.54% 4.93% -7.18% 9.26% 9.00% 9.08% 4.13% 9.99% 9.10% 20.57% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 3.14% 3.14% 2.04% 0.59% 2.04% 2.04% 2.04% 3.54% 4.93% 9.00% 9.00% 9.08% 9.08% 9.10% 7.0% <-Median-> 10 Return on Equity US$
$3,447.66 <-12 mths 81.88%
Net Income US$ $310.92 -$406.53 $82.97 $24.58 $158.82 $243.89 -$326.70 $473.17 $511.61 $543.01 $670.25 $1,941.31 $1,895.58
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Income US$ $310.92 -$406.53 $82.97 $24.58 $158.82 $243.89 -$326.70 $473.17 $511.61 $543.01 $670.25 $1,941.31 $1,895.58 $4,218 $5,786 $5,652 2184.66% <-Total Growth 10 Net Income US$
Increase 154.65% -230.75% 120.41% -70.37% 546.07% 53.56% -233.96% 244.83% 8.12% 6.14% 23.43% 189.64% -2.36% 122.52% 37.17% -2.32% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $46.8 -$49.2 -$49.9 -$111.4 $34 $21 $37 $115 $212 $289 $374 $828 $1,112 $1,854 $2,902 $3,899 36.74% <-IRR #YR-> 10 Net Income 2184.66% US$
Operating Cash Flow $696.0 $438.3 $668.3 $616.2 $778.6 $767.6 $605.7 $881.7 $1,192.1 $1,316.0 $2,096.6 $2,601.6 $3,960.9 31.99% <-IRR #YR-> 5 Net Income 300.62% US$
Investment Cash Flow -$376.2 -$644.5 -$851.6 -$374.5 -$553.5 -$100.1 -$1,204.4 -$873.9 -$808.8 -$1,234.7 -$710.5 -$2,760.8 -$2,007.1 #NUM! <-IRR #YR-> 10 5 Yr Running Average 2329.88% US$
Total Accruals -$8.9 -$200.3 $266.3 -$217.1 -$66.3 -$423.6 $272.0 $465.4 $128.4 $461.7 -$715.9 $2,100.5 -$58.2 57.51% <-IRR #YR-> 5 5 Yr Running Average 869.35% US$
Total Assets $5,255.8 $4,959.4 $6,840.5 $6,683.2 $7,108.0 $7,865.6 $7,852.8 $8,789.9 $9,614.8 $10,186.8 $23,494.8 $28,684.9 $29,987.0 Balance Sheet Assets US$
Accruals Ratio -0.17% -4.04% 3.89% -3.25% -0.93% -5.39% 3.46% 5.29% 1.34% 4.53% -3.05% 7.32% -0.19% 1.34% <-Median-> 5 Ratio US$
EPS/CF Ratio (WC) 0.43 -0.83 0.13 0.04 0.22 0.30 -0.52 0.55 0.40 0.34 0.33 0.71 0.49 0.34 <-Median-> 10 EPS/CF Ratio US$
-$83.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,895.6
-$473.2 $0.0 $0.0 $0.0 $0.0 $1,895.6
$49.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,112.4
-$114.8 $0.0 $0.0 $0.0 $0.0 $1,112.4
Financial Cash Flow US$ -$202.6 $48.7 $229.2 -$280.8 $190.4 $329.2 $0.0 $10.6 -$302.8 -$297.2 -$914.9 -$164.0 -$1,356.3 C F Statement  Financial Cash Flow CDN$
Total Accruals $193.7 -$249.1 $37.0 $63.6 -$256.7 -$752.8 $272.0 $454.7 $431.2 $758.9 $198.9 $2,264.5 $1,298.1 Accruals CDN$
Accruals Ratio 3.68% -5.02% 0.54% 0.95% -3.61% -9.57% 3.46% 5.17% 4.48% 7.45% 0.85% 7.89% 4.33% 4.48% <-Median-> 5 Ratio CDN$
Yes 0
$5,362.42 <-12 mths 90.97%
Comprehensive Income CDN$ $289.23 -$419.44 $104.65 $24.56 $252.85 $302.00 -$512.34 $625.61 $818.50 $646.70 $795.04 $2,474.74 $2,808.00
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Comprehensive Income CDN$ $289.23 -$419.44 $104.65 $24.56 $252.85 $302.00 -$512.34 $625.61 $818.50 $646.70 $795.04 $2,474.74 $2,808.00 2583.34% <-Total Growth 10 Comprehensive Income CDN$
Increase 147.05% -245.02% 124.95% -76.53% 929.39% 19.44% -269.65% 222.11% 30.83% -20.99% 22.94% 211.27% 13.47% 22.94% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $48.26 -$54.30 -$66.49 -$123.13 $50.37 $52.92 $34.34 $138.54 $297.32 $376.10 $474.70 $1,072.12 $1,508.60 38.95% <-IRR #YR-> 10 Comprehensive Income 2583.34% CDN$
ROE 8.5% -13.2% 2.2% 0.4% 4.2% 4.9% -8.3% 9.4% 11.3% 8.5% 3.6% 9.6% 9.4% 35.03% <-IRR #YR-> 5 Comprehensive Income 348.85% CDN$
5Yr Median 5.7% 5.7% 2.2% 0.4% 2.2% 2.2% 2.2% 4.2% 4.9% 8.5% 8.5% 9.4% 9.4% #NUM! <-IRR #YR-> 10 5 Yr Running Average 2368.96% CDN$
% Difference from Net Income -6.50% 2.99% 8.72% -27.84% 18.57% -1.29% -14.95% 1.80% 25.66% -6.06% -12.42% -3.62% 2.95% 61.21% <-IRR #YR-> 5 5 Yr Running Average 988.96% CDN$
Median Values Diff 5, 10 yr -2.5% -3.6% 9.4% <-Median-> 5 Return on Equity
-$104.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,808.0
-$625.6 $0.0 $0.0 $0.0 $0.0 $2,808.0
$66.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,508.6
-$138.5 $0.0 $0.0 $0.0 $0.0 $1,508.6
Current Liability Coverage Ratio 2.59 2.34 1.92 2.08 1.72 2.47 1.76 1.12 2.46 2.10 2.24 2.62 2.57 3.79   CFO / Current Liabilities CDN$
5 year Median 1.92 2.34 2.34 2.34 2.08 2.08 1.92 1.76 1.76 2.10 2.10 2.24 2.46 2.57 2.17 <-Median-> 10 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 13.63% 9.95% 9.22% 9.69% 10.28% 10.49% 8.08% 9.90% 13.19% 15.68% 9.01% 9.58% 12.94% 21.14% CFO / Total Assets CDN$
5 year Median 10.59% 10.59% 10.59% 9.95% 9.95% 9.95% 9.69% 9.90% 10.28% 10.49% 9.90% 9.90% 12.94% 12.94% 10.1% <-Median-> 10 Return on Assets  CDN$
Return on Assets ROA 5.92% -8.20% 1.21% 0.37% 2.23% 3.10% -4.16% 5.38% 5.32% 5.33% 2.85% 6.77% 6.32% 14.15% Net  Income/Assets Return on Assets CDN$
5Yr Median 2.17% 2.04% 1.21% 0.37% 1.21% 1.21% 1.21% 2.23% 3.10% 5.32% 5.32% 5.33% 5.33% 6.32% 4.2% <-Median-> 10 Asset Efficiency Ratio CDN$
Return on Equity ROE 9.12% -13.65% 2.04% 0.59% 3.54% 4.93% -7.18% 9.26% 9.00% 9.08% 4.13% 9.99% 9.10% 20.57% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 3.14% 3.14% 2.04% 0.59% 2.04% 2.04% 2.04% 3.54% 4.93% 9.00% 9.00% 9.08% 9.08% 9.10% 7.0% <-Median-> 10 Return on Equity CDN$
$4,747.08 <-12 mths 74.04%
Net Income CDN$ $309.3 -$432.4 $96.3 $34.0 $213.3 $306.0 -$445.7 $614.5 $651.4 $688.4 $907.8 $2,567.6 $2,727.6
NCI $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Net Income CDN$ $309.3 -$432.4 $96.3 $34.0 $213.3 $306.0 -$445.7 $614.5 $651.4 $688.4 $907.8 $2,567.6 $2,727.6 $5,808 $7,967 $7,782 2733.72% <-Total Growth 10 Net Income CDN$
Increase 153.46% -239.78% 122.26% -64.63% 526.46% 43.47% -245.67% 237.89% 5.99% 5.69% 31.86% 182.84% 6.23% 112.93% 37.17% -2.32% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $48.3 -$56.1 -$55.0 -$114.3 $44 $43 $41 $144 $268 $363 $483 $1,086 $1,509 $2,540 $3,995 $5,370 39.71% <-IRR #YR-> 10 Net Income 2733.72% CDN$
Operating Cash Flow $692.5 $466.2 $775.3 $853.3 $1,045.4 $962.9 $826.2 $1,145.1 $1,517.7 $1,668.4 $2,839.7 $3,440.8 $5,699.3 34.72% <-IRR #YR-> 5 Net Income 343.83% CDN$
Investment Cash Flow -$374.2 -$685.5 -$988.0 -$518.6 -$743.2 -$125.5 -$1,643.0 -$1,135.0 -$1,029.8 -$1,565.3 -$962.2 -$3,651.4 -$2,888.0 #NUM! <-IRR #YR-> 10 5 Yr Running Average 2842.40% CDN$
Total Accruals -$8.9 -$213.1 $308.9 -$300.7 -$89.0 -$531.4 $371.1 $604.4 $163.4 $585.3 -$969.7 $2,778.2 -$83.7 59.88% <-IRR #YR-> 5 5 Yr Running Average 944.53% CDN$
Total Assets $5,229.0 $5,274.8 $7,935.7 $9,254.5 $9,543.8 $9,867.4 $10,712.8 $11,416.3 $12,241.5 $12,914.8 $31,821.4 $37,938.7 $43,148.3 Balance Sheet Assets CDN$
Accruals Ratio -0.17% -4.04% 3.89% -3.25% -0.93% -5.39% 3.46% 5.29% 1.34% 4.53% -3.05% 7.32% -0.19% 1.34% <-Median-> 5 Ratio CDN$
EPS/CF Ratio (WC) 0.43 -0.83 0.13 0.04 0.22 0.30 -0.52 0.55 0.40 0.34 0.33 0.71 0.49 0.34 <-Median-> 10 EPS/CF Ratio CDN$
-$96.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,727.6
-$614.5 $0.0 $0.0 $0.0 $0.0 $2,727.6
$55.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,508.5
-$144.4 $0.0 $0.0 $0.0 $0.0 $1,508.5
Change in Close 36.25% -45.36% 5.37% 25.19% 55.17% 2.82% -5.22% 48.30% 12.88% -27.04% 4.72% 3.25% 54.80% 114.99% 0.00% 0.00% Count 22 Years of data CDN$
up/down up up down down Count 11 50.00% CDN$
Meet Prediction? Yes % right Count 2 18.18% CDN$
Financial Cash Flow CDN$ -$201.6 $51.8 $265.9 -$388.8 $255.6 $412.9 $274.1 $13.8 -$385.6 -$376.8 -$1,239.1 -$216.9 -$1,951.6 C F Statement  Financial Cash Flow CDN$
Total Accruals $192.7 -$264.9 $43.0 $88.1 -$344.7 -$944.4 $97.0 $590.6 $549.0 $962.2 $269.4 $2,995.0 $1,867.9 Accruals CDN$
Accruals Ratio 3.68% -5.02% 0.54% 0.95% -3.61% -9.57% 0.91% 5.17% 4.48% 7.45% 0.85% 7.89% 4.33% 4.48% <-Median-> 5 Ratio CDN$
Yes 0
Cash US$ $298.1 $139.1 $177.5 $124.2 $540.0 $633.0 $301.8 $321.9 $402.5 $185.8 $658.6 $338.6 $926.4 $977.2 Cash US$
Cash per Share $1.73 $0.80 $0.83 $0.57 $2.40 $2.73 $1.29 $1.34 $1.66 $0.76 $1.44 $0.68 $1.84 $1.94 $1.44 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 3.42% 3.08% 3.31% 2.18% 5.71% 5.90% 3.20% 2.15% 2.30% 1.43% 2.78% 1.24% 2.34% 1.10% 2.30% <-Median-> 5 % of Stock Price US$
Cash CDN$ $296.5 $147.9 $206.0 $171.9 $725.0 $794.1 $411.8 $418.1 $512.5 $235.5 $892.0 $447.9 $1,333.0 $1,345.5 Cash CDN$
Cash per Share $1.72 $0.85 $0.96 $0.79 $3.22 $3.42 $1.76 $1.74 $2.11 $0.96 $1.95 $0.90 $2.64 $2.67 $1.95 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 3.41% 3.08% 3.31% 2.17% 5.71% 5.89% 3.19% 2.14% 2.29% 1.43% 2.78% 1.24% 2.35% 1.10% 2.29% <-Median-> 5 % of Stock Price CDN$
Notes:
December 13, 2025.  Last estimates were for 2024, 2025, 2026 in US$ of $8376M, $9501M, $9609M Revenue, $4.16, $4.83, $4.51 AEPS, $4.01, $5.09, $5.32 EPS, $1.44, $1.48, $1.44 Dividends, 
$2.158M, $2386M, $2263M FCF, $7.60, $8.40, $8.08 CFPS, $4724M, $5694M, $5619M EBITDA, $41.62, $45.36, $49.05 BVPS, $2023M, $2463M, $2606M Net Income.
December 15, 2024.  Last estimates were for 2023, 2024, 2024 of $6560M, $6941M, $6751M US$, $2.07, $2.25, $2.00 US$ AEPS, $3.04, $2.32, $1.97 US$ EPS, $1.60, $1.60, $1.60 US$ Dividends, 
$983M, $1136M, $1050M US$ FCF, $5.14, $5.60, $5.12 US$ CFPS, $3182M, $3582M, $3326M US$ EBITDA, $37.00, $37.20 2023/4 US$ BVPS, $1620M, $1152M, $967M US$ Net Income.
December 23, 2023.  Last estimates were for 2022, 2023 and 2024 of $5810M, $5979M and $6339M US$ for Revenue, $2.26, $2.02 and $2.09 US$ for AEPS, $1.52, $1.95 and $2.06 US$ for EPS, 
$1.57, $1.60 and $1.65 US$ for Dividends, $757M, $895M, $996M US$ for FCF, %5.05, $5.43 and $5.27 US$ for CFPS, $36.80, $37.00 and $37.20 US$ for BVPS, and $701M, $882M and $929M US$ for Net Income.
Spreadsheet started in December 2022.
1953 five struggling mining companies joined to become Cobalt Consolidated Mining. 
1957 Company remained Agnico Mines
1963 Merger with Eagle Mines Ltd and became Agnico Eagle Mines Ltd.
Sector:
Mining, Materials
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
Recently, two mining stocks were recommended.  Agnico-Eagle Mines Ltd (TSX-AEM) was recommended by Advice for Investors site. Franco-Nevada (FNV.T) was recommended 
by a member of Ellen’s Investment Club.  I decided to look at Agnico-Eagle Mines because it was on the Money Sense List of Dividend Stocks.
Dividends
Dividends are paid quarterly in Cycle 3 of  March, June, September and December.  Dividends are generally declared in one month for shareholders of record of the following month and paid in that month.
For example, the dividends declared on February 12, 2021 was for shareholders of record of March 01, 2021 and paid on March 22, 2021.  
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
Agnico Eagle Mines is a gold miner operating mines in Canada, Mexico, and Finland. It also owns 50% of the Canadian Malartic mine. 
Shares; '%, Value $M Years Div. Gth Tot Ret Cap Gain Div. CDN$ Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 5 29.71% 5.09% 3.54% 1.54% 5.08% Dec 2021 Dec  2022 Dec 23 2023 Dec 15 2024 Dec 13 2025
Al-Joundi, Ammar 10 10.55% 7.70% 6.13% 1.57% 7.70% 0.121 0.05% 0.155 0.03% 0.181 0.04% 0.119 0.02% 0.055 0.01% Was officer in 2021 -53.89%
CEO - Shares - Amount 15 29.93% 3.28% 2.25% 1.02% 3.28% $8.123 $10.937 $13.145 $13.394 $13.278
Options - percentage 18 23.67% 9.71% 8.42% 1.29% 9.71% 0.430 0.18% 0.430 0.09% 0.365 0.07% 0.383 0.08% 0.395 0.08% 3.27%
Options - amount $28.892 $30.255 $26.517 $43.016 $95.503
Years Div. Gth Tot Ret Cap Gain Div. US$
Porter, Jamie 5 31.21% 6.38% 4.82% 1.57% 6.39% 0.011 0.00% 0.012 0.00% 0.011 0.00% -11.55%
CFO - Shares - Amount 10 8.14% 5.35% 3.88% 1.47% 5.35% $0.778 $1.347 $2.562
Options - percentage 15 29.20% 2.77% 1.70% 1.06% 2.77% 0.033 0.01% 0.033 0.01% 0.060 0.01% 82.93%
Options - amount 18 23.80% 9.99% 8.56% 1.42% 9.99% $2.365 $3.661 $14.399
Smith David Years Div. Gth Tot Ret Cap Gain Div. CDN$ 0.037 0.02% 0.055 0.01% Ceased insider June 2023
CFO - Shares - Amount 5 33.33% 5.92% 3.92% 1.99% 5.91% $2.519 $3.893
Options - percentage 10 10.53% 4.86% 3.38% 1.49% 4.86% 0.161 0.07% 0.207 0.05%
Options - amount 15 21.37% 3.00% 1.84% 1.16% 3.00% $10.818 $14.583
19 23.59% 9.62% 8.22% 1.40% 9.62%
Girard, Dominique 0.011 0.00% 0.019 0.00% 0.023 0.00% 0.028 0.01% 0.018 0.00% -35.08%
Officer - Shares - Amount Years Div. Gth Tot Ret Cap Gain Div. US$ $0.728 $1.343 $1.703 $3.198 $4.463
Options - percentage 5 31.30% 4.39% 2.40% 1.99% 4.39% 0.124 0.05% 0.175 0.04% 0.135 0.03% 0.092 0.02% 0.058 0.01% -36.79%
Options - amount 10 7.18% 1.64% 0.26% 1.38% 1.64% $8.314 $12.314 $9.790 $10.320 $14.023
15 18.85% 0.82% -0.31% 1.13% 0.82%
Gosselin, Guy 19 23.28% 9.55% 7.97% 1.58% 9.55% 0.029 0.01% 0.034 0.01% 0.035 0.01% 0.031 0.01% Last Updated Oct 2024 -11.57%
Officer - Shares - Amount $2.062 $2.446 $3.978 $7.563
Options - percentage Years Div. Gth Tot Ret Cap Gain Div. CDN$ 0.169 0.04% 0.135 0.03% 0.092 0.02% 0.044 0.01% -52.05%
Options - amount 5 28.66% 8.23% 5.72% 2.51% 8.23% $11.874 $9.790 $10.320 $10.638
10 8.50% 12.26% 10.17% 2.09% 12.26%
Celej, Martine 15 16.27% 2.40% 1.15% 1.25% 2.40% 0.013 0.01% 0.015 0.00% 0.017 0.00% 0.019 0.00% 0.021 0.00% 9.52%
Director - Shares - Amount 20 22.14% 9.48% 7.97% 1.51% 9.48% $0.905 $1.074 $1.239 $2.118 $4.986
Options - percentage 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.00%
Options - amount Years Div. Gth Tot Ret Cap Gain Div. US$ $0.806 $0.844 $0.872 $1.350 $2.901
5 29.46% 8.96% 6.37% 2.59% 8.96%
Aglukkaq, Leona 10 6.16% 9.70% 7.78% 1.92% 9.70% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.002 0.00% 0.004 0.00% 101.01%
Director - Shares - Amount 15 15.68% 1.89% 0.59% 1.30% 1.89% $0.000 $0.000 $0.000 $0.200 $0.862
Options - percentage 20 22.00% 9.51% 7.85% 1.67% 9.51% 0.004 0.00% 0.008 0.00% 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.00%
Options - amount $0.269 $0.563 $0.872 $1.350 $2.901
Years Div. Gth Tot Ret Cap Gain Div. CDN$
Sokalsky, Jamie Calvin 5 26.37% 8.66% 6.63% 2.03% 8.66% 0.025 0.01% 0.027 0.01% 0.028 0.01% 0.030 0.01% 0.032 0.01% 5.96%
Lead Director - Shares - Amt 10 20.02% 16.43% 14.49% 1.94% 16.43% $1.661 $1.865 $2.056 $3.383 $7.706
Options - percentage 15 18.16% 5.83% 4.66% 1.17% 5.83% 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.00%
Options - amount 20 23.09% 11.43% 10.06% 1.37% 11.43% $0.806 $0.844 $0.872 $1.350 $2.901
21 21.47% 11.12% 9.84% 1.29% 11.12%
Boyd, Sean 0.123 0.05% 0.188 0.04% 0.196 0.04% 0.108 0.02% 0.054 0.01% Was CEO 2021 -50.56%
Chairman - Shares - Amt Years Div. Gth Tot Ret Cap Gain Div. US$ $8.295 $13.247 $14.216 $12.179 $12.946
Options - percentage 5 23.81% 6.76% 4.69% 2.07% 6.76% 0.300 0.12% 0.300 0.07% 0.200 0.04% 0.000 0.00% 0.033 0.01% 3289900.00%
Options - amount 10 17.46% 14.00% 12.11% 1.89% 14.00% $20.157 $21.109 $14.530 $0.000 $7.955
15 15.68% 3.71% 2.54% 1.18% 3.71%
Name 20 22.00% 10.65% 9.14% 1.52% 10.65%
10% Holder - Shares - Amt 21 20.85% 10.78% 9.31% 1.47% 10.78%
Options - percentage
Options - amount
Increase in O/S Shares 2.522 1.04% 0.970 0.40% 1.560 0.34% 1.827 0.37% 4.204 0.83%
Due to Stock Options $232.209 $51.521 $109.766 $132.714 $472.762
Book Value $131.668 $53.896 $81.595 $92.973 $293.446
Insider Buying -$1.899 -$1.676 -$1.165 -$10.354 -$0.705
Insider Selling $27.799 $16.947 $15.588 $72.029 $77.998
Net Insider Selling $25.900 $15.271 $14.423 $61.675 $77.293
Net Selling % of Market Cap 0.16% 0.05% 0.04% 0.11% 0.06%
Directors 12 11 11 11
Women 4 33% 4 36% 4 36% 4 36%
Minorities 1 8% 1 9% 1 9% 1 9%
Institutions/Holdings 20 46.28% 20 39.31% 20 47.83% 20 43.10%
Total Shares Held 211.024 46.23% 194.999 39.21% 239.876 47.54% 216.372 42.88%
Increase/Decrease 3 Mths 11.840 5.94% 1.789 0.93% 2.509 1.06% -9.742 -4.31%
Starting No. of Shares 199.184 MS Top 20 193.210 MS Top 20 237.367 MS Top 20 226.115 MS Top 20
Institutions/Holdings
Total Shares Held
Increase/Decrease 3 Mths
Starting No. of Shares
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock