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 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Currency US$
USD - CDN$ 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4365 1.4365 1.4365 1.54% <-IRR #YR-> 4 USD - CDN$
Change 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 8.61% 0.00% 0.00% 3.13% <-IRR #YR-> 9 USD - CDN$
$7,819 <-12 mths 17.98%
Other Income US$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Revenue* US$ $1,821.8 $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 $8,376 $9,501 $9,609 304.47% <-Total Growth 10 Revenue
Increase 28.07% 5.26% -14.56% 15.77% 4.67% 7.70% 4.88% -2.29% 13.86% 25.78% 21.85% 50.14% 15.43% 26.39% 13.43% 13.43% 15.00% <-IRR #YR-> 10 Revenue 304.47% US$
5 year Running Average $931.8 $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 $5,541.2 $6,813.8 $6,813.8 24.77% <-IRR #YR-> 5 Revenue 202.43% US$
Revenue per Share $10.71 $11.14 $9.42 $8.85 $9.12 $9.50 $9.66 $9.35 $10.41 $12.92 $15.61 $12.58 $13.33 $16.70 $18.94 $19.11 11.40% <-IRR #YR-> 10 5 yr Running Average 194.37% US$
Increase 27.03% 4.04% -15.47% -6.00% 3.03% 4.19% 1.59% -3.21% 11.41% 24.09% 20.80% -19.41% 5.95% 25.33% 13.43% 13.43% 15.86% <-IRR #YR-> 5 5 yr Running Average 108.77% US$
5 year Running Average $5.70 $7.32 $8.72 $9.71 $9.85 $9.61 $9.31 $9.30 $9.61 $10.37 $11.59 $12.17 $12.97 $14.23 $15.43 $15.49 3.53% <-IRR #YR-> 10 Revenue per Share 41.48% US$
P/S (Price/Sales) Med 5.21 4.02 4.11 3.62 3.05 4.55 4.73 4.38 4.95 4.75 3.97 4.11 4.10 4.01 0.00 0.00 7.35% <-IRR #YR-> 5 Revenue per Share 42.58% US$
P/S (Price/Sales) Close 3.39 4.55 2.75 2.83 2.87 4.42 4.78 4.31 6.00 5.58 3.40 4.13 4.12 4.70 4.15 4.38 4.04% <-IRR #YR-> 10 5 yr Running Average 48.65% US$
*Sales in M US $  P/S Med 20 yr  4.74 15 yr  4.38 10 yr  4.24 5 yr  4.11 10.82% Diff M/C 6.88% <-IRR #YR-> 5 5 yr Running Average 39.50% US$
-$1,638.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $6,626.9
-$2,191.2 $0.0 $0.0 $0.0 $0.0 $6,626.9
-$1,482.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,365.0
-$2,090.9 $0.0 $0.0 $0.0 $0.0 $4,365.0
-$9.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.33
-$9.35 $0.00 $0.00 $0.00 $0.00 $13.33
$11,232 <-12 mths 28.14%
Other Income CDN$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Revenue* CDN$ $1,852.8 $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 $12,032 $13,648 $13,803 402.97% <-Total Growth 10 Revenue
Increase 30.95% 2.98% -8.67% 26.27% 24.94% 4.43% -2.01% 6.25% 8.40% 23.30% 21.34% 60.40% 12.72% 37.28% 13.43% 1.14% 17.53% <-IRR #YR-> 10 Revenue 402.97% CDN$
5 year Running Average $957.8 $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 $7,483.2 $9,413.8 $11,204.8 24.00% <-IRR #YR-> 5 Revenue 193.21% CDN$
Revenue per Share $10.89 $11.09 $10.02 $10.27 $12.63 $12.76 $12.11 $12.75 $13.52 $16.45 $19.79 $17.03 $17.62 $23.99 $27.21 $27.52 14.24% <-IRR #YR-> 10 5 yr Running Average 278.60% CDN$
Increase 29.89% 1.78% -9.64% 2.53% 22.98% 1.03% -5.08% 5.25% 6.07% 21.64% 20.29% -13.91% 3.46% 36.12% 13.43% 1.14% 16.01% <-IRR #YR-> 5 5 yr Running Average 110.11% CDN$
5 year Running Average $5.86 $7.48 $8.90 $10.13 $10.98 $11.35 $11.56 $12.11 $12.76 $13.52 $14.92 $15.91 $16.88 $18.98 $21.13 $22.68 5.81% <-IRR #YR-> 10 Revenue per Share 75.94% CDN$
P/S (Price/Sales) Med 5.08 4.02 3.87 3.41 2.83 4.57 4.99 4.14 5.06 5.04 3.98 3.88 4.01 3.85 0.00 0.00 6.69% <-IRR #YR-> 5 Revenue per Share 38.24% CDN$
P/S (Price/Sales) Close 3.40 4.55 2.75 2.83 2.88 4.42 4.79 4.31 6.03 5.60 3.40 4.13 4.12 4.71 4.15 4.10 6.62% <-IRR #YR-> 10 5 yr Running Average 89.78% CDN$
*Sales in M CDN $  P/S Med 20 yr  5.01 15 yr  4.14 10 yr  4.08 5 yr  4.01 15.48% Diff M/C 6.88% <-IRR #YR-> 5 5 yr Running Average 39.47% CDN$
-$1,742.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $8,764.7
-$2,989.3 $0.0 $0.0 $0.0 $0.0 $8,764.7
-$1,512.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5,724.9
-$2,724.7 $0.0 $0.0 $0.0 $0.0 $5,724.9
-$10.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.62
-$12.75 $0.00 $0.00 $0.00 $0.00 $17.62
$1,772.4 <-12 mths 61.73%
$3.54 <-12 mths 58.74%
Adjusted Net Income US$ $334.1 $371.7 $153.7 $144.3 $93.0 $109.5 $233.8 $71.9 $229.4 $451.6 $589.1 $1,003.6 $1,095.9 612.88% <-Total Growth 10 Adjusted Net Income US$ US$
Return on Equity ROE 10.39% 10.90% 5.16% 3.55% 2.25% 2.44% 4.73% 1.58% 4.49% 7.95% 9.85% 6.18% 5.64% 4.61% <-Median-> 10 Return on Equity ROE US$
5Yr Median 6.77% 9.06% 9.06% 9.06% 5.16% 3.55% 3.55% 2.44% 2.44% 4.49% 4.73% 6.18% 6.18% 4.61% <-Median-> 10 5Yr Median US$
Basic $1.97 $2.17 $0.89 $0.74 $0.34 $0.49 $1.02 $0.31 $0.97 $1.87 $2.42 $2.29 $2.24 151.69% <-Total Growth 10 AEPS US$
AEPS* Dilued $1.97 $2.17 $0.89 $0.74 $0.34 $0.49 $1.01 $0.31 $0.96 $1.86 $2.41 $2.28 $2.23 $4.16 $4.83 $4.51 150.56% <-Total Growth 10 AEPS US$
Increase -1.50% 10.15% -58.99% -16.85% -54.05% 44.12% 106.12% -69.31% 209.68% 93.75% 29.57% -5.39% -2.19% 86.55% 16.11% -6.63% 10 0 10 Years of Data, EPS P or N 100.00% US$
5 year Running Average $1.21 $1.44 $1.52 $1.55 $1.22 $0.93 $0.69 $0.58 $0.62 $0.93 $1.31 $1.56 $1.95 $2.59 $3.18 $3.60 9.62% <-IRR #YR-> 10 AEPS 150.56% US$
AEPS Yield 5.42% 4.28% 3.43% 2.95% 1.30% 1.17% 2.19% 0.77% 1.54% 2.58% 4.54% 4.39% 4.07% 5.29% 6.15% 5.74% 48.38% <-IRR #YR-> 5 AEPS 619.35% US$
Payout Ratio 32.49% 36.87% 98.88% 43.24% 94.12% 73.47% 40.59% 141.94% 57.29% 51.08% 58.09% 70.18% 71.75% 38.46% 33.13% 35.48% 2.54% <-IRR #YR-> 10 5 yr Running Average 28.50% US$
5 year Running Average 24.33% 29.42% 41.99% 44.09% 61.12% 69.31% 70.06% 78.67% 81.48% 72.87% 69.80% 75.71% 61.68% 57.91% 54.32% 49.80% 27.51% <-IRR #YR-> 5 5 yr Running Average 237.02% US$
Price/AEPS Median 28.30 20.66 43.47 43.26 81.88 88.32 45.19 131.97 53.72 33.02 25.74 22.69 24.48 16.09 0.00 0.00 44.22 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 39.09 26.42 59.92 56.51 101.71 121.98 50.92 158.81 66.82 46.49 31.70 28.86 29.51 21.36 0.00 0.00 53.72 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 17.51 14.90 27.02 30.00 62.06 54.65 39.47 105.13 40.61 19.55 19.78 16.51 19.46 10.81 0.00 0.00 34.73 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 18.44 23.35 29.13 33.85 77.12 85.71 45.72 129.94 65.07 38.78 22.05 22.80 24.60 18.89 16.27 17.42 42.25 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 18.16 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 18.89 16.27 37.66 <-Median-> 10 Trailing P/AEPS Close US$
Median Values DPR 10 Yrs 64.13% 5 Yrs   58.09% P/CF 5 Yrs   in order 25.74 31.70 19.55 24.60 -26.62% Diff M/C DPR 75% to 95% best US$
$2,546.04 <-12 mths 75.66%
$5.09 <-12 mths 72.42%
Adjusted Net Income CDN$ $339.8 $369.8 $163.5 $167.4 $128.8 $147.1 $293.3 $98.1 $298.0 $574.9 $746.8 $1,359.2 $1,449.4 786.47% <-Total Growth 10 Adjusted Net Income CDN$ CDN$
Return on Equity ROE 10.39% 10.90% 5.16% 3.55% 2.25% 2.44% 4.73% 1.58% 4.49% 7.95% 9.85% 6.18% 5.64% 4.61% <-Median-> 10 Return on Equity ROE CDN$
5Yr Median 6.77% 9.06% 9.06% 9.06% 5.16% 3.55% 3.55% 2.44% 2.44% 4.49% 4.73% 6.18% 6.18% 4.61% <-Median-> 10 5Yr Median CDN$
Basic $2.00 $2.16 $0.95 $0.86 $0.47 $0.66 $1.28 $0.42 $1.26 $2.38 $3.07 $3.10 $2.96 212.97% <-Total Growth 10 AEPS CDN$
AEPS* Dilued $2.00 $2.16 $0.95 $0.86 $0.47 $0.66 $1.27 $0.42 $1.25 $2.37 $3.06 $3.09 $2.95 $5.98 $6.94 $6.48 211.58% <-Total Growth 10 AEPS CDN$
Increase 0.72% 7.76% -56.15% -9.31% -45.16% 39.74% 92.58% -66.62% 194.83% 89.93% 29.02% 1.07% -4.49% 102.61% 16.11% -6.63% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
5 year Running Average $1.24 $1.47 $1.53 $1.59 $1.29 $1.02 $0.84 $0.74 $0.81 $1.19 $1.67 $2.04 $2.54 $3.49 $4.40 $5.09 12.04% <-IRR #YR-> 10 AEPS 211.58% CDN$
AEPS Yield 5.41% 4.28% 3.43% 2.95% 1.29% 1.17% 2.18% 0.77% 1.53% 2.57% 4.55% 4.39% 4.06% 5.29% 6.14% 5.74% 47.47% <-IRR #YR-> 5 AEPS 597.42% CDN$
Payout Ratio 32.49% 36.87% 98.88% 43.24% 94.12% 73.47% 40.59% 141.94% 57.29% 51.08% 58.09% 70.18% 71.75% 38.46% 33.13% 35.48% 5.17% <-IRR #YR-> 10 5 yr Running Average 65.60% CDN$
5 year Running Average 24.33% 29.42% 41.99% 44.09% 61.12% 69.31% 70.06% 78.67% 81.48% 72.87% 69.80% 75.71% 61.68% 57.91% 54.32% 49.80% 28.15% <-IRR #YR-> 5 5 yr Running Average 245.59% CDN$
Price/AEPS Median 27.64 20.66 40.98 40.80 76.01 88.57 47.72 124.88 54.90 34.98 25.75 21.43 23.97 15.46 0.00 0.00 44.26 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 37.63 26.35 55.71 52.28 92.35 118.42 53.60 148.24 68.31 48.14 31.64 26.88 27.72 20.71 0.00 0.00 52.94 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 17.64 14.97 26.25 29.32 59.66 58.73 41.84 101.51 41.50 21.81 19.85 15.97 20.21 10.21 0.00 0.00 35.41 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 18.49 23.38 29.14 33.85 77.27 85.80 45.81 130.08 65.43 38.89 21.99 22.78 24.63 18.90 16.28 17.43 42.35 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 18.63 25.20 12.77 30.70 42.38 119.90 88.22 43.42 192.91 73.86 28.37 23.03 23.53 38.29 18.90 16.28 42.90 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values DPR 10 Yrs 64.13% 5 Yrs   58.09% P/CF 5 Yrs   in order 25.75 31.64 20.21 24.63 -26.59% Diff M/C DPR 75% to 95% best CDN$
$1.97 <-12 mths -50.13%
EPS Basic US$ -$3.36 $1.82 -$2.35 $0.43 $0.11 $0.71 $1.06 -$1.40 $2.00 $2.12 $2.23 $1.53 $3.97 268.94% <-Total Growth 10 EPS Basic
EPS Diluted* -$3.36 $1.81 -$2.35 $0.39 $0.11 $0.70 $1.05 -$1.40 $1.99 $2.10 $2.22 $1.53 $3.95 $4.01 $5.09 $5.32 268.09% <-Total Growth 10 EPS Diluted
Increase -268.00% 153.87% -229.83% 116.60% -71.79% 536.36% 50.00% -233.33% 242.14% 5.53% 5.71% -31.08% 158.17% 1.62% 26.68% 4.62% 9 1 10 Years of Data, EPS P or N 90.00% US$
Earnings Yield -9.25% 3.57% -9.06% 1.56% 0.42% 1.67% 2.27% -3.48% 3.19% 2.91% 4.18% 2.94% 7.20% 1141.02% 1283.56% 1938.64% #NUM! <-IRR #YR-> 10 Earnings per Share 268.09% US$
5 year Running Average $0.15 $0.30 -$0.27 -$0.30 -$0.68 $0.13 -$0.02 $0.17 $0.49 $0.89 $1.19 $1.29 $2.36 $2.76 $3.36 $3.98 36.97% <-IRR #YR-> 5 Earnings per Share 382.14% US$
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 $1.63 $2.12 $2.59 #NUM! <-IRR #YR-> 10 5 yr Running Average 973.33% US$
* Diluted ESP per share  E/P 10 Yrs 2.59% 5Yrs 3.19% 69.21% <-IRR #YR-> 5 5 yr Running Average 1287.06% US$
$2.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.95
$1.40 $0.00 $0.00 $0.00 $0.00 $3.95
$0.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.36
-$0.17 $0.00 $0.00 $0.00 $0.00 $2.36
$2.83 <-12 mths -45.83%
EPS Basic CDN$ -$3.42 $1.81 -$2.50 $0.50 $0.15 $0.95 $1.33 -$1.91 $2.60 $2.70 $2.83 $2.07 $5.25 310.07% <-Total Growth 10 EPS Basic
EPS Diluted* -$3.42 $1.80 -$2.50 $0.45 $0.15 $0.94 $1.32 -$1.91 $2.58 $2.67 $2.81 $2.07 $5.22 $5.77 $7.30 $7.64 309.02% <-Total Growth 10 EPS Diluted
Increase -271.78% 152.70% -238.80% 118.10% -66.33% 517.04% 40.15% -244.99% 235.33% 3.45% 5.27% -26.37% 152.11% 10.37% 26.68% 4.62% 9 1 10 Years of Data, EPS P or N 90.00% CDN$
Earnings Yield -9.22% 3.57% -9.06% 1.56% 0.42% 1.66% 2.27% -3.47% 3.17% 2.90% 4.19% 2.95% 7.19% 5.11% 6.47% 6.77% #NUM! <-IRR #YR-> 10 Earnings per Share 309.02% CDN$
5 year Running Average $0.16 $0.31 -$0.31 -$0.33 -$0.70 $0.17 $0.07 $0.19 $0.62 $1.12 $1.50 $1.65 $3.07 $3.71 $4.64 $5.60 #NUM! <-IRR #YR-> 5 Earnings per Share 373.54% CDN$
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 $2.16 $2.88 $3.55 #NUM! <-IRR #YR-> 10 5 yr Running Average 1090.94% CDN$
* Diluted ESP per share  E/P 10 Yrs 2.59% 5Yrs 3.17% 74.42% <-IRR #YR-> 5 5 yr Running Average 1514.43% CDN$
$2.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.22
$1.91 $0.00 $0.00 $0.00 $0.00 $5.22
$0.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.07
-$0.19 $0.00 $0.00 $0.00 $0.00 $3.07
Dividend* US$ $1.44 $1.48 $1.44 Estimates Dividend* US$
Increase -10.19% 2.78% -2.78% Estimates Increase US$
Payout Ratio EPS 35.80% 29.05% 26.99% 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* $0.64 $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 $1.600 81.82% <-Total Growth 10 Dividends US$
Increase 255.56% 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% 12 1 20 Years of data, Count P, N 60.00% US$
Average Increases 5 Year Running 121.11% 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% 29.08% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.26 $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 $1.60 127.61% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.15% 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% 1.11% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 0.83% 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% 0.91% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 1.86% 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% 1.48% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 1.76% 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% 2.04% 2.04% 1.25% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS -19.05% 44.20% -37.45% 82.05% 290.91% 51.43% 39.05% -31.43% 27.64% 45.24% 63.06% 104.58% 40.51% 39.86% 31.47% 30.08% 48.33% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 178.08% 132.00% -198.52% -186.75% -87.06% 406.06% -2290.00% 217.65% 84.90% 61.04% 62.92% 76.71% 51.74% 51.76% 46.43% 40.20% 61.98% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 16.41% 19.78% 34.93% 10.26% 11.30% 10.40% 12.41% 17.03% 14.95% 19.36% 26.06% 34.83% 30.58% 21.07% 19.05% 19.80% 15.99% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 13.17% 16.09% 19.06% 17.14% 18.03% 16.78% 15.03% 12.09% 13.11% 15.11% 18.89% 23.37% 25.65% 25.81% 25.01% 23.60% 16.96% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 15.70% 19.21% 31.03% 10.87% 10.75% 11.08% 11.54% 16.25% 15.14% 18.19% 21.48% 34.52% 28.96% 21.07% 19.05% 19.80% 15.69% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 11.40% 14.26% 16.77% 16.14% 17.42% 16.58% 14.72% 11.99% 12.91% 14.76% 17.33% 21.75% 23.89% 24.24% 23.87% 23.37% 16.36% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.11% 1.25% 5 Yr Med 5 Yr Cl 2.26% 2.63% 5 Yr Med Payout 45.24% 26.06% 21.48% 29.46% <-IRR #YR-> 5 Dividends 263.64% US$
* Dividends per share  10 Yr Med and Cur. 83.05% 63.05% 5 Yr Med and Cur. -9.77% -22.70% Last Div Inc ---> $0.850 $1.000 17.65% 6.16% <-IRR #YR-> 10 Dividends 81.82% US$
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 5 -$0.44 $0.00 $0.00 $0.00 $0.00 $1.60 Dividends Growth 5
Dividends Growth 10 -$0.88 $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 $1.60 Dividends Growth 20
Historical Dividends Historical High Div 3.68% Low Div 0.16% 10 Yr High 4.19% 10 Yr Low 0.62% Med Div 1.00% Close Div 0.89% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -44.66% Cheap 1172.75% Exp. -51.40% 228.45% Cheap 103.64% Cheap 129.37% High/Ave/Median  US$
Future Dividend Yield Div Yield 7.41% earning in 5 Years at IRR of 29.46% Div Inc. 263.64% Future Dividend Yield US$
Future Dividend Yield Div Yield 26.93% earning in 10 Years at IRR of 29.46% Div Inc. 1222.31% Future Dividend Yield US$
Future Dividend Yield Div Yield 97.92% earning in 15 Years at IRR of 29.46% Div Inc. 4708.41% Future Dividend Yield US$
Future Dividend Paid Div Paid $5.82 earning in 5 Years at IRR of 29.46% Div Inc. 263.64% Future Dividend Paid US$
Future Dividend Paid Div Paid $21.16 earning in 10 Years at IRR of 29.46% Div Inc. 1222.31% Future Dividend Paid US$
Future Dividend Paid Div Paid $76.93 earning in 15 Years at IRR of 29.46% Div Inc. 4708.41% Future Dividend Paid US$
Dividend Covering Cost Total Div $14.32 over 5 Years at IRR of 29.46% Div Cov. 18.22% Dividend Covering Cost US$
Dividend Covering Cost Total Div $60.57 over 10 Years at IRR of 29.46% Div Cov. 77.09% Dividend Covering Cost US$
Dividend Covering Cost Total Div $228.75 over 15 Years at IRR of 29.46% Div Cov. 291.14% Dividend Covering Cost US$
Dividend* CDN$ $2.06 $2.12 $2.06 Estimates Dividend* CDN$
Increase -2.45% 2.78% -2.78% Estimates Increase CDN$
Payout Ratio EPS 35.80% 29.05% 26.99% 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* $0.65 $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 $2.30 $2.30 126.09% <-Total Growth 10 Dividends CDN$
Increase 263.56% 22.28% 17.60% -60.34% 19.36% 9.08% 6.41% 16.70% 19.01% 69.32% 46.74% 22.09% -2.35% 8.61% 0.00% 0.00% 13 7 20 Years of data, Count P, N 65.00% CDN$
Average Increases 5 Year Running 113.83% 70.45% 56.79% 47.63% 52.49% 1.60% -1.58% -1.76% 14.11% 24.10% 31.64% 34.77% 30.96% 28.88% 15.02% 5.67% 27.53% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.27 $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 $2.13 $2.24 190.24% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 1.18% 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% 1.19% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 0.86% 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% 0.99% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 1.84% 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% 1.53% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 1.76% 1.58% 3.39% 1.28% 1.22% 0.86% 0.89% 1.09% 0.88% 1.31% 2.64% 3.08% 2.91% 2.04% 2.04% 2.04% 1.25% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS -19.05% 44.20% -37.45% 82.05% 290.91% 51.43% 39.05% -31.43% 27.64% 45.24% 63.06% 104.58% 40.51% 39.86% 31.47% 30.08% 48.33% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 172.33% 130.36% -177.32% -175.19% -91.06% 358.13% 758.25% 253.40% 89.34% 62.83% 64.35% 78.52% 51.93% 51.57% 45.96% 39.91% 71.43% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 16.41% 19.78% 34.93% 10.26% 11.30% 10.40% 12.41% 17.03% 14.95% 19.36% 26.06% 34.83% 30.58% 21.07% 19.05% 19.80% 15.99% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 13.43% 16.22% 19.25% 17.11% 17.56% 16.04% 14.45% 12.15% 13.11% 15.09% 18.87% 23.44% 25.77% 25.78% 24.82% 23.42% 16.58% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 15.70% 19.21% 31.03% 10.87% 10.75% 11.08% 11.54% 16.25% 15.14% 18.19% 21.48% 34.52% 28.96% 21.07% 19.05% 19.80% 15.69% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 11.63% 14.38% 16.92% 16.16% 16.97% 15.90% 14.19% 12.03% 12.91% 14.75% 17.33% 21.84% 24.03% 24.27% 23.77% 23.21% 16.03% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.19% 1.25% 5 Yr Med 5 Yr Cl 2.26% 2.64% 5 Yr Med Payout 45.24% 26.06% 21.48% 28.66% <-IRR #YR-> 5 Dividends 252.55% CDN$
* Dividends per share  10 Yr Med and Cur. 71.38% 63.10% 5 Yr Med and Cur. -9.81% -22.96% Last Div Inc ---> $0.100 $0.120 20.00% 8.50% <-IRR #YR-> 10 Dividends 126.09% CDN$
Dividends Growth 15 16.27% <-IRR #YR-> 15 Dividends 860.02% CDN$
Dividends Growth 20 22.14% <-IRR #YR-> 20 Dividends 5358.38% CDN$
Dividends Growth 5 -$0.60 $0.00 $0.00 $0.00 $0.00 $2.12 Dividends Growth 5
Dividends Growth 10 -$0.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.12 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 $2.12 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 $2.12 Dividends Growth 20
Historical Dividends Historical High Div 3.72% Low Div 0.15% 10 Yr High 4.31% 10 Yr Low 0.63% Med Div 1.04% Close Div 0.89% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -45.29% Cheap 1256.71% Exp. -52.78% 223.03% Cheap 95.68% Cheap 129.64% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 7.17% earning in 5 Years at IRR of 28.66% Div Inc. 252.55% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 25.29% earning in 10 Years at IRR of 28.66% Div Inc. 1142.90% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 89.17% earning in 15 Years at IRR of 28.66% Div Inc. 4281.81% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $8.10 earning in 5 Years at IRR of 28.66% Div Inc. 252.55% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $28.57 earning in 10 Years at IRR of 28.66% Div Inc. 1142.90% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $100.71 earning in 15 Years at IRR of 28.66% Div Inc. 4281.81% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $20.25 over 5 Years at IRR of 28.66% Div Cov. 17.93% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $83.55 over 10 Years at IRR of 28.66% Div Cov. 73.98% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $306.71 over 15 Years at IRR of 28.66% Div Cov. 271.57% Dividend Covering Cost CDN$
Yield if held 5 years 1.73% 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% 2.77% 2.92% 1.79% <-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% 6.56% 6.42% 3.94% 1.90% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 4.03% 6.58% 4.71% 4.73% 2.64% 3.59% 3.24% 4.15% 4.71% <-Median-> 5 Paid Median Price CDN$
Yield if held 20 years 12.97% 12.50% 6.10% #NUM! <-Median-> 0 Paid Median Price CDN$
Yield if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 3.60% 4.44% 3.44% 4.58% 4.51% 5.47% 6.16% 6.22% 7.87% 9.84% 8.26% 10.69% 15.11% 13.97% 12.86% 14.21% 7.04% <-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% 35.18% 39.62% 27.44% 12.91% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 35.46% 40.59% 24.42% 24.57% 16.42% 23.81% 24.53% 34.35% 24.57% <-Median-> 5 Paid Median Price CDN$
Cost covered if held 20 years 89.43% 98.56% 54.10% #NUM! <-Median-> 0 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$ $2,191.2 $2,494.9 $3,138.1 $3,823.9 $5,741.2 $6,626.9 $7,818.7 <-12 mths 17.98% 202.43% <-Total Growth 5 Revenue Growth  202.43% 24.77%
AEPS Growth $0.31 $0.96 $1.86 $2.41 $2.28 $2.23 $3.54 <-12 mths 58.74% 619.35% <-Total Growth 5 AEPS Growth 619.35% 48.38%
Net Income Growth -$326.7 $473.2 $511.6 $543.0 $670.2 $1,941.3 $1,005.3 <-12 mths -48.21% 694.22% <-Total Growth 5 Net Income Growth 694.22% 51.35%
Cash Flow Growth $605.7 $881.7 $1,192.1 $1,316.0 $2,096.6 $2,601.6 $3,556.9 <-12 mths 36.72% 329.55% <-Total Growth 5 Cash Flow Growth 329.55% 33.85%
Dividend Growth $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 $1.60 <-12 mths 0.00% 263.64% <-Total Growth 5 Dividend Growth 263.64% 29.46%
Stock Price Growth $40.28 $62.47 $72.13 $53.14 $51.99 $54.85 $78.57 <-12 mths 43.25% 36.17% <-Total Growth 5 Stock Price Growth 36.17% 6.37%
Revenue Growth  $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 $8,376.0 <-this year 26.39% 304.47% <-Total Growth 10 Revenue Growth  304.47% 15.00%
AEPS Growth $0.89 $0.74 $0.34 $0.49 $1.01 $0.31 $0.96 $1.86 $2.41 $2.28 $2.23 $4.16 <-this year 86.55% 150.56% <-Total Growth 10 AEPS Growth 150.56% 9.62%
Net Income Growth -$406.5 $83.0 $24.6 $158.8 $243.9 -$326.7 $473.2 $511.6 $543.0 $670.2 $1,941.3 $2,023.0 <-this year 4.21% 577.54% <-Total Growth 10 Net Income Growth 577.54% 21.09%
Cash Flow Growth $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 $3,809.0 <-this year 46.41% 493.56% <-Total Growth 10 Cash Flow Growth 493.56% 19.49%
Dividend Growth $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 $1.44 <-this year -10.19% 81.82% <-Total Growth 10 Dividend Growth 81.82% 6.16%
Stock Price Growth $25.93 $25.05 $26.22 $42.00 $46.18 $40.28 $62.47 $72.13 $53.14 $51.99 $54.85 $100.35 <-this year 82.95% 111.53% <-Total Growth 10 Stock Price Growth 111.53% 7.78%
Dividends on Shares $13.74 $16.40 $17.88 $19.03 $22.21 $26.43 $44.75 $65.67 $80.18 $78.30 $85.04 $85.04 $85.04 $384.59 No of Years 10 Total Divs 12/31/13
Paid  $1,020.46 $1,075.22 $1,346.06 $2,088.65 $2,147.48 $2,035.37 $3,018.46 $3,407.33 $2,486.03 $2,603.32 $2,688.05 $4,178.78 $4,178.78 $4,178.78 $2,688.05 No of Years 10 Worth $27.58 36.26
Total $3,072.64
Graham Number CDN$ AEPS $29.44 $30.95 $19.69 $20.63 $16.71 $19.92 $27.60 $15.87 $27.88 $39.84 $46.13 $57.86 $58.55 $88.86 $95.75 $92.53 197.35% <-Total Growth 10 Graham Number CDN$ AEPS CDN$
Increase -5.34% 5.13% -36.37% 4.77% -19.02% 19.26% 38.54% -42.49% 75.65% 42.91% 15.77% 25.45% 1.18% 51.78% 7.75% -3.37% 17.51% <-Median-> 10 Graham Price CDN$
Price/GP Ratio Med 1.88 1.44 1.97 1.70 2.14 2.93 2.19 3.33 2.46 2.08 1.71 1.14 1.21 1.04 2.11 <-Median-> 10 Price/GP Ratio Med CDN$
Price/GP Ratio High 2.56 1.84 2.68 2.18 2.60 3.91 2.46 3.95 3.05 2.86 2.10 1.43 1.40 1.39 2.53 <-Median-> 10 Price/GP Ratio High CDN$
Price/GP Ratio Low 1.20 1.04 1.26 1.22 1.68 1.94 1.92 2.70 1.86 1.30 1.31 0.85 1.02 0.69 1.50 <-Median-> 10 Price/GP Ratio Low CDN$
Price/GP Ratio Close 1.26 1.63 1.40 1.41 2.18 2.83 2.10 3.47 2.93 2.31 1.46 1.22 1.24 1.27 1.18 1.22 2.14 <-Median-> 10 Price/GP Ratio Close CDN$
Prem/Disc Close 25.86% 63.13% 40.07% 40.87% 117.77% 183.34% 110.29% 246.59% 192.62% 131.14% 45.67% 21.59% 24.08% 27.09% 17.95% 22.06% 114.03% <-Median-> 10 Graham Price CDN$
Graham Number CDN$ EPS $27.91 $28.26 $13.61 $14.98 $9.50 $23.81 $28.14 $28.01 $40.14 $42.33 $44.27 $47.40 $77.92 $87.29 $98.25 $100.49 472.43% <-Total Growth 10 Graham Number CDN$ EPS CDN$
Increase -10.26% 1.27% -51.83% 10.01% -36.55% 150.60% 18.18% -0.46% 43.30% 5.47% 4.57% 7.07% 64.39% 12.02% 12.55% 2.28% 8.54% <-Median-> 10 Graham Price CDN$
Price/GP Ratio Med 1.98 1.58 2.85 2.34 3.77 2.45 2.15 1.89 1.71 1.96 1.78 1.40 0.91 1.06 1.92 <-Median-> 10 Price/GP Ratio Med CDN$
Price/GP Ratio High 2.70 2.01 3.87 3.00 4.58 3.27 2.41 2.24 2.12 2.69 2.18 1.75 1.05 1.42 2.33 <-Median-> 10 Price/GP Ratio High CDN$
Price/GP Ratio Low 1.27 1.14 1.83 1.68 2.96 1.62 1.88 1.53 1.29 1.22 1.37 1.04 0.77 0.70 1.45 <-Median-> 10 Price/GP Ratio Low CDN$
Price/GP Ratio Close 1.33 1.79 2.03 1.94 3.83 2.37 2.06 1.96 2.03 2.18 1.52 1.48 0.93 1.29 1.15 1.12 2.00 <-Median-> 10 Price/GP Ratio Close CDN$
Prem/Disc Close 32.76% 78.61% 102.61% 94.05% 282.85% 137.06% 106.24% 96.38% 103.24% 117.53% 51.77% 48.43% -6.77% 29.38% 14.95% 12.39% 99.81% <-Median-> 10 Graham Price CDN$
Month, Year CDN$ Dec-11 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 18.00 <Count Years> Month, Year CDN$
Price Close $37.05 $50.48 $27.58 $29.06 $36.38 $56.45 $58.04 $55.01 $81.58 $92.09 $67.19 $70.36 $72.65 $112.94 $112.94 $112.94 163.42% <-Total Growth 10 Stock Price CDN$
Increase -51.54% 36.25% -45.36% 5.37% 25.19% 55.17% 2.82% -5.22% 48.30% 12.88% -27.04% 4.72% 3.25% 55.46% 0.00% 0.00% 194.08 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E Ratio -10.84 28.03 -11.03 64.23 238.84 60.06 44.06 -28.80 31.56 34.44 23.87 33.95 13.91 19.59 15.46 14.78 5.72% <-IRR #YR-> 5 Stock Price 32.07% CDN$
Trailing P/E Ratio 18.63 -14.77 15.32 -11.63 80.41 370.60 61.75 41.76 -42.71 35.63 25.13 25.00 35.06 21.62 19.59 15.46 10.17% <-IRR #YR-> 10 Stock Price 163.42% 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 32.48 27.07 23.55 8.23% <-IRR #YR-> 5 Price & Dividend 47.67% CDN$
Median 10, 5 Yrs D.  per yr 2.09% 2.51% % Tot Ret 17.02% 30.52% T P/E $35.34 $25.13 P/E:  $34.20 $31.56 12.26% <-IRR #YR-> 10 Price & Dividend 204.50% CDN$
Price 15 D.  per yr 1.25% % Tot Ret 52.19% CAPE Diff -89.91% 1.15% <-IRR #YR-> 15 Stock Price 18.63% CDN$
Price  20 D.  per yr 1.51% % Tot Ret 15.94% 7.97% <-IRR #YR-> 20 Stock Price 363.33% CDN$
Price & Dividend 15 2.40% <-IRR #YR-> 15 Price & Dividend 40.46% CDN$
Price & Dividend 20 9.48% <-IRR #YR-> 20 Price & Dividend 4.502443352 CDN$
Price  5 -$55.01 $0.00 $0.00 $0.00 $0.00 $72.65 Price  5
Price 10 -$27.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $72.65 Price 10
Price & Dividend 5 -$55.01 $0.71 $1.21 $1.77 $2.17 $74.77 Price & Dividend 5
Price & Dividend 10 -$27.58 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $74.77 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 $72.65 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 $72.65 Price  20
Price & Dividend 15 $0.65 $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $74.77 Price & Dividend 15
Price & Dividend 20 $0.65 $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $74.77 Price & Dividend 20
Price H/L Median CDN$ $55.37 $44.61 $38.80 $35.03 $35.79 $58.28 $60.46 $52.81 $68.46 $82.83 $78.67 $66.17 $70.69 $92.40 82.20% <-Total Growth 10 Stock Price CDN$
Increase -21.84% -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% 6.18% <-IRR #YR-> 10 Stock Price 82.20% CDN$
P/E Ratio -16.20 24.77 -15.52 77.41 234.93 62.00 45.90 -27.65 26.49 30.98 27.95 31.93 13.53 16.02 6.00% <-IRR #YR-> 5 Stock Price 33.85% CDN$
Trailing P/E Ratio 27.84 -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 8.01% <-IRR #YR-> 10 Price & Dividend 111.41% CDN$
P/E on Running 5 yr Average 351.50 142.89 -125.07 -104.60 -50.96 344.43 834.12 277.36 110.98 73.88 52.58 40.17 23.00 24.90 8.60% <-IRR #YR-> 5 Price & Dividend 50.10% 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 42.71 30.98 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 1.82% 2.60% % Tot Ret 22.77% 30.22% T P/E 33.08 29.42 P/E:  31.45 27.95 Count 20 Years of data CDN$
-$38.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $70.69
-$52.81 $0.00 $0.00 $0.00 $0.00 $70.69
-$38.80 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $72.80
-$52.81 $0.71 $1.21 $1.77 $2.17 $72.80
High Months CDN$ Mar Nov Jan Jul Feb Aug Jun Jul Aug Sep Jan Apr May Dec
Price High $75.39 $56.89 $52.74 $44.88 $43.48 $77.91 $67.91 $62.69 $85.17 $114.00 $96.68 $83.01 $81.75 $123.76 55.01% <-Total Growth 10 Stock Price CDN$
Increase -14.83% -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% 4.48% <-IRR #YR-> 10 Stock Price 55.01% CDN$
P/E Ratio -22.06 31.59 -21.10 99.20 285.45 82.89 51.56 -32.82 32.95 42.64 34.35 40.06 15.65 21.46 5.45% <-IRR #YR-> 5 Stock Price 30.40% CDN$
Trailing P/E Ratio 37.90 -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 40.06 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 41.78 36.16 P/E:  41.35 34.35 92.67 P/E Ratio Historical High CDN$
-$52.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $81.75
-$62.69 $0.00 $0.00 $0.00 $0.00 $81.75
Low Months CDN$ Dec Apr Oct Nov Aug Jan Dec Sep Jan Mar Dec Jul Oct Feb
Price Low $35.35 $32.32 $24.85 $25.17 $28.09 $38.64 $53.01 $42.93 $51.74 $51.66 $60.65 $49.32 $59.62 $61.03 139.92% <-Total Growth 10 Stock Price CDN$
Increase -33.50% -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% 9.15% <-IRR #YR-> 10 Stock Price 139.92% CDN$
P/E Ratio -10.34 17.95 -9.94 55.63 184.41 41.11 40.24 -22.48 20.02 19.32 21.55 23.80 11.41 10.58 6.79% <-IRR #YR-> 5 Stock Price 38.88% CDN$
Trailing P/E Ratio 17.77 -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 23.00 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 25.73 19.99 P/E:  22.67 20.02 -1.40 P/E Ratio Historical Low CDN$
-$24.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $59.62
Value using exchange rate $36.43 $50.74 $25.93 $25.05 $26.27 $42.04 $46.27 $40.32 $62.81 $72.33 $53.00 $51.95 $54.93 $78.62 $78.62 $78.62
Month, Year US$ Dec-11 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 18.00 <Count Years> Month, Year US$
Price Close $36.32 $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 $78.57 $78.57 111.53% <-Total Growth 10 Stock Price US$
Increase -52.50% 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% 0.00% 0.00% 200.36 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E Ratio -10.81 28.00 -11.03 64.23 238.36 60.00 43.98 -28.77 31.39 34.35 23.94 33.98 13.89 19.57 15.45 14.77 6.37% <-IRR #YR-> 5 Stock Price 36.17% US$
Trailing P/E Ratio 18.16 -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 19.57 15.45 7.78% <-IRR #YR-> 10 Stock Price 111.53% 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 32.45 27.32 23.85 8.96% <-IRR #YR-> 5 Price & Dividend 731.51% US$
Median 10, 5 Yrs D.  per yr 1.92% 2.59% % Tot Ret 19.80% 28.90% T P/E $36.05 $25.30 P/E:  $34.16 $31.39 9.70% <-IRR #YR-> 10 Price & Dividend 1538.93% US$
Price 15 D.  per yr 1.30% % Tot Ret 68.96% CAPE Diff -90.23% 0.59% <-IRR #YR-> 15 Stock Price 9.18% US$
Price  20 D.  per yr 1.67% % Tot Ret 17.53% 7.85% <-IRR #YR-> 20 Stock Price 352.93% US$
Price & Dividend 15 1.89% <-IRR #YR-> 15 Price & Dividend 982.28% US$
Price & Dividend 20 9.51% <-IRR #YR-> 20 Price & Dividend 49.48584517 US$
Price  5 -$40.28 $0.00 $0.00 $0.00 $0.00 $54.85 Price  5
Price 10 -$25.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $54.85 Price 10
Price & Dividend 5 -$40.28 $0.55 $0.95 $1.40 $1.60 $56.45 Price & Dividend 5
Price & Dividend 10 -$25.93 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $56.45 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 $54.85 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 $54.85 Price  20
Price & Dividend 15 $0.64 $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $56.45 Price & Dividend 15
Price & Dividend 20 $0.64 $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $56.45 Price & Dividend 20
Price H/L Median US$ $55.75 $44.83 $38.69 $32.01 $27.84 $43.28 $45.65 $40.91 $51.57 $61.42 $62.03 $51.73 $54.60 $66.92 41.11% <-Total Growth 10 Stock Price US$
Increase -19.11% -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% 3.50% <-IRR #YR-> 10 Stock Price 41.11% US$
P/E Ratio -16.59 24.77 -16.46 82.08 253.09 61.82 43.47 -29.22 25.91 29.25 27.94 33.81 13.82 16.67 5.94% <-IRR #YR-> 5 Stock Price 33.45% US$
Trailing P/E Ratio 27.88 -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 5.13% <-IRR #YR-> 10 Price & Dividend 997.75% US$
P/E on Running 5 yr Average 381.85 149.43 -143.30 -105.99 -40.94 327.84 -2282.25 240.65 105.24 69.16 52.04 40.16 23.15 24.22 8.51% <-IRR #YR-> 5 Price & Dividend 718.08% 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 41.14 29.25 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 1.63% 2.57% % Tot Ret 31.71% 30.23% T P/E 33.27 29.54 P/E:  31.53 27.94 Count 20 Years of data US$
-$38.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $54.60
-$40.91 $0.00 $0.00 $0.00 $0.00 $54.60
-$38.69 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $56.20
-$40.91 $0.55 $0.95 $1.40 $1.60 $56.20
High Months US$ Nov Jan Jul Feb Aug Sep Jan Sep Sep Jan Apr Apr Oct
Price High $77.00 $57.33 $53.33 $41.82 $34.58 $59.77 $51.43 $49.23 $64.15 $86.47 $76.39 $65.80 $65.80 $88.85 23.38% <-Total Growth 10 Stock Price US$
Increase -12.70% -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% 2.12% <-IRR #YR-> 10 Stock Price 23.38% US$
P/E Ratio -22.92 31.67 -22.69 107.23 314.36 85.39 48.98 -35.16 32.24 41.18 34.41 43.01 16.66 22.14 5.97% <-IRR #YR-> 5 Stock Price 33.66% US$
Trailing P/E Ratio 38.50 -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 41.18 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 43.23 36.38 P/E:  42.09 34.41 98.49 P/E Ratio Historical High US$
-$53.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $65.80
-$49.23 $0.00 $0.00 $0.00 $0.00 $65.80
Low Months US$ Apr Oct Dec Aug Jan Mar Sep Jan Mar Dec Sep Oct Feb
Price Low $34.50 $32.33 $24.05 $22.20 $21.10 $26.78 $39.86 $32.59 $38.99 $36.36 $47.67 $37.65 $43.39 $44.98 80.42% <-Total Growth 10 Stock Price US$
Increase -30.50% -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% 6.08% <-IRR #YR-> 10 Stock Price 80.42% US$
P/E Ratio -10.27 17.86 -10.23 56.92 191.82 38.26 37.96 -23.28 19.59 17.31 21.47 24.61 10.98 11.21 5.89% <-IRR #YR-> 5 Stock Price 33.14% US$
Trailing P/E Ratio 17.25 -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 21.47 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 25.53 18.27 P/E:  23.04 19.59 -1.75 P/E Ratio Historical Low US$
-$24.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.39
Free Cash Flow US$ Company $558.4 $947.4 $2,158.0 $2,386.0 $2,263.0 Free Cash Flow Company US$
Change 69.66% 127.78% 10.57% -5.16% Change US$
FCF per Basic Share 1.28% 1.94% 1.94% 1.94% 1.94% FCF per Basic Share US$
Change 51.56% 0.00% 0.00% 0.00% Change US$
$2,326 <-12 mths 115.34%
Free Cash Flow US$ $250.46 -$139.49 $192.91 $166.48 $262.57 -$104.60 -$483.45 -$0.97 $432.71 $389.31 $558 $1,080 $2,158 $2,386 $2,263 874.25% <-Total Growth 10 Free Cash Flow
Change 57.72% -139.84% -362.19% 99.80% 44709.28% -10.03% 43.43% 93.41% 99.81% 10.57% -5.16% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 323.39% US$
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 0.57 0.57 0.56 21.09% <-IRR #YR-> 9 Free Cash Flow MS 874.25% US$
Dividends paid $98.35 $118.12 $126.27 $54.07 $59.51 $71.38 $76.08 $83.96 $105.41 $190.26 $275.16 $608.31 $795.68 $802.43 $802.43 $802.43 530.16% <-Total Growth 10 Dividends paid US$
Percentage paid 35.75% 27.18% -72.73% -17.37% -10867% 43.97% 70.68% 108.94% 73.67% 37.18% 33.63% 35.46% $0.36 <-Median-> 9 Percentage paid US$
5 Year Coverage -247.75% 496.02% 313.67% 140.97% 80.29% 57.85% 49.97% 45.13% 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 2.69 2.97 2.82 1.36 <-Median-> 9 Dividend Coverage Ratio US$
5 Year of Coverage -0.40 0.20 0.32 0.71 1.25 1.73 2.00 2.22 5 Year of Caogerage US$
$2,532 <-12 mths 100.28%
Free Cash Flow CDN$ 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 $3,100.0 $3,427.5 951.97% <-Total Growth 10 Free Cash Flow CDN$
Change 52.93% -137.22% -402.61% 99.81% 43830.01% -10.41% 47.30% 73.87% 145.25% 10.57% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 291.65% CDN$
FCF/CF from Op Ratio 0.27 0.34 -0.14 -0.80 0.00 0.36 0.30 0.26 0.37 0.57 0.57 #NUM! <-IRR #YR-> 10 Free Cash Flow MS 951.97% CDN$
Dividends paid $100.03 $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 $1,152.69 $1,152.69 683.61% <-Total Growth 10 Dividends paid CDN$
Percentage paid 35.75% 27.18% -72.73% -17.37% -10867% 43.97% 70.68% 113.33% 83.26% 37.18% 33.63% $0.36 <-Median-> 9 Percentage paid CDN$
5 Year Coverage -251.35% 614.43% 371.48% 150.03% 85.83% 59.00% 50.27% 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 2.69 2.97 1.20 <-Median-> 9 Dividend Coverage Ratio CDN$
5 Year of Coverage -0.40 0.16 0.27 0.67 1.17 1.69 1.99 5 Year of Caogerage CDN$
Market Cap in $M US$ $6,178.1 $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 $39,404.2 $39,404.2 $39,404.2 5.05 <-Total Growth 10 Market Cap 504.72% US$
Market Cap in $M CDN$ $6,302.3 $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 $56,641.3 $56,641.3 $56,641.3 6.53 <-Total Growth 10 Market Cap 653.05% CDN$
Diluted # of Shares in Million 169.35 171.49 172.89 196.20 217.10 225.75 232.46 233.25 238.23 243.07 244.73 438.53 489.91 433.09 183.36% <-Total Growth 10 Diluted CDN$
Change 2.12% 1.26% 0.82% 13.48% 10.65% 3.99% 2.97% 0.34% 2.13% 2.03% 0.68% 79.19% 11.72% -11.60% 10.98% <-IRR #YR-> 10 Diluted CDN$
Difference Diluted/Basic 0.00% -0.14% 0.00% -0.49% -0.43% -1.34% -0.95% 0.00% -0.54% -0.64% -0.42% -0.19% -0.24% -0.46% 16.00% <-IRR #YR-> 5 Diluted CDN$
Basic # of Shares in Millions 169.35 171.25 172.89 195.23 216.17 222.74 230.25 233.25 236.93 241.51 243.71 437.68 488.72 431.09 182.67% <-Total Growth 10 Basic CDN$
Change 0.37% 1.12% 0.96% 12.92% 10.72% 3.04% 3.37% 1.30% 1.58% 1.93% 0.91% 79.59% 11.66% -11.79% 3.21% <-Median-> 10 Change CDN$
Difference 0.44% 0.50% 0.61% 9.74% 0.69% 1.00% 0.87% 0.52% 1.13% 0.57% 0.53% 4.29% 1.75% 16.34% 0.93% <-Median-> 10 Difference CDN$
$3,557 <-12 mths 36.72%
# of Share in Millions 170.103 172.103 173.954 214.236 217.651 224.965 232.250 234.459 239.619 242.884 245.002 456.465 497.299 501.517 501.517 501.517 11.08% <-IRR #YR-> 10 Shares 185.88%
Change No. 1.383 2.000 1.851 40.282 3.415 7.314 7.285 2.208 5.160 3.265 2.118 211.463 40.834 4.218 0.000 0.000 6.223 <-Median-> 10 Change in Shares
Change Percentage 0.82% 1.18% 1.08% 23.16% 1.59% 3.36% 3.24% 0.95% 2.20% 1.36% 0.87% 86.31% 8.95% 0.85% 0.00% 0.00% 16.23% <-IRR #YR-> 5 Shares 112.11%
Cash Flow from Operations $M US$ $663.5 $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 $3,809.0 $4,213.2 $4,052.3 493.56% <-Total Growth 10 Cash Flow US$
Increase 37.23% 4.91% -37.03% 52.48% -7.79% 26.35% -1.42% -21.09% 45.58% 35.20% 10.40% 59.32% 24.08% 46.41% 10.61% -3.82% Share Iss SO, Buybacks Cl B Shares Conv. US$
5 year Running Average $321.9 $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 $2,203.1 $2,807.3 $3,354.5 237.51% <-Total Growth 10 CF 5 Yr Running US$
CFPS $3.90 $4.04 $2.52 $3.12 $2.83 $3.46 $3.30 $2.58 $3.68 $4.91 $5.37 $4.59 $5.23 $7.60 $8.40 $8.08 107.63% <-Total Growth 10 Cash Flow per Share US$
Increase 36.11% 3.69% -37.70% 23.81% -9.24% 22.24% -4.51% -21.84% 42.44% 33.38% 9.44% -14.49% 13.89% 45.18% 10.61% -3.82% 19.49% <-IRR #YR-> 10 Cash Flow 493.56% US$
5 year Running Average $1.97 $2.46 $2.81 $3.29 $3.28 $3.20 $3.05 $3.06 $3.17 $3.59 $3.97 $4.23 $4.76 $5.54 $6.24 $6.78 33.85% <-IRR #YR-> 5 Cash Flow 329.55% US$
P/CF on Med Price 14.29 11.09 15.36 10.26 9.83 12.50 13.81 15.84 14.02 12.51 11.55 11.26 10.44 8.81 0.00 0.00 7.58% <-IRR #YR-> 10 Cash Flow per Share 107.63% US$
P/CF on Closing Price 9.31 12.53 10.29 8.03 9.26 12.14 13.97 15.59 16.98 14.70 9.89 11.32 10.48 10.34 9.35 9.72 15.16% <-IRR #YR-> 5 Cash Flow per Share 102.52% US$
-13.98% Diff M/C 5.23% <-IRR #YR-> 10 CFPS 5 yr Running 69.10% US$
$3,564.75 <-12 mths 29.72% US$
Excl.Working Capital CF US$ $29.76 $20.57 $55.08 -$37.86 $31.63 -$47.99 $57.24 $29.24 -$11.06 $76.18 $281.20 $19.23 $146.40 $0.00 $0.00 $0.00 9.22% <-IRR #YR-> -1 CFPS 5 yr Running 55.45% US$
Cash Flow from Operations $M WC $693.23 $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 $3,809.02 $4,213.24 $4,052.26 456.97% <-Total Growth 10 Cash Flow less WC US$
Increase 19.06% 3.37% -31.15% 27.79% 2.76% 12.78% 12.89% -23.03% 37.13% 45.67% 25.94% 32.47% 29.87% 38.61% 10.61% -3.82% 22.10% <-IRR #YR-> -1 Cash Flow less WC 456.97% US$
5 year Running Average $371.5 $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 $2,307.7 $2,896.7 $3,387.7 34.05% <-IRR #YR-> 5 Cash Flow less WC 332.82% US$
CFPS Excl. WC $4.08 $4.16 $2.84 $2.94 $2.98 $3.25 $3.55 $2.71 $3.63 $5.22 $6.52 $4.64 $5.53 $7.60 $8.40 $8.08 12.23% <-IRR #YR-> 10 CF less WC 5 Yr Run 217.02% US$
Increase 18.09% 2.17% -31.88% 3.76% 1.15% 9.11% 9.35% -23.75% 34.18% 43.71% 24.85% -28.90% 19.21% 37.45% 10.61% -3.82% 19.91% <-IRR #YR-> 5 CF less WC 5 Yr Run 147.93% US$
5 year Running Average $2.28 $2.78 $3.20 $3.49 $3.40 $3.23 $3.11 $3.09 $3.22 $3.67 $4.33 $4.54 $5.11 $5.90 $6.54 $6.85 6.90% <-IRR #YR-> 10 CFPS - Less WC 94.83% US$
P/CF on Median Price 13.68 10.77 13.64 10.88 9.35 13.32 12.85 15.11 14.19 11.76 9.52 11.16 9.88 8.81 0.00 0.00 15.33% <-IRR #YR-> 5 CFPS - Less WC 104.06% US$
P/CF on Closing Price 8.91 12.17 9.14 8.51 8.81 12.93 13.00 14.88 17.19 13.81 8.15 11.22 9.93 10.34 9.35 9.72 6.90% <-IRR #YR-> 10 CFPS 5 yr Running 59.82% US$
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 12.03 5 yr  11.55 P/CF Med 10 yr 11.46 5 yr  11.16 -9.73% Diff M/C 10.60% <-IRR #YR-> 5 CFPS 5 yr Running 65.53% US$
$5,109.5 <-12 mths 48.50%
Cash Flow from Operations $M CDN$ $674.74 $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 $5,471.66 $6,052.33 $5,821.07 638.10% <-Total Growth 10 Cash Flow CDN$
Increase 40.32% 2.63% -32.68% 66.32% 10.06% 22.51% -7.90% -14.19% 38.60% 32.54% 9.93% 70.20% 21.17% 59.02% 10.61% -3.82% Share Iss SO, Buybacks Cl B Shares Conv. CDN$
5 year Running Average $329.4 $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 $2,987.7 $3,894.6 $4,725.1 335.86% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $3.97 $4.02 $2.68 $3.62 $3.92 $4.65 $4.15 $3.52 $4.78 $6.25 $6.81 $6.22 $6.92 $10.91 $12.07 $11.61 158.19% <-Total Growth 10 Cash Flow per Share CDN$
Increase 39.18% 1.43% -33.40% 35.04% 8.33% 18.53% -10.79% -15.00% 35.61% 30.75% 8.98% -8.65% 11.22% 57.68% 10.61% -3.82% 22.13% <-IRR #YR-> 10 Cash Flow 638.10% CDN$
5 year Running Average $2.02 $2.51 $2.86 $3.43 $3.64 $3.78 $3.80 $3.97 $4.20 $4.67 $5.10 $5.52 $6.20 $7.42 $8.59 $9.55 33.02% <-IRR #YR-> 5 Cash Flow 316.45% CDN$
P/CF on Med Price 13.96 11.09 14.48 9.68 9.13 12.54 14.58 14.99 14.32 13.26 11.55 10.64 10.22 8.47 0.00 0.00 9.95% <-IRR #YR-> 10 Cash Flow per Share 158.19% CDN$
P/CF on Closing Price 9.34 12.55 10.29 8.03 9.28 12.15 14.00 15.61 17.07 14.74 9.87 11.31 10.50 10.35 9.36 9.73 14.45% <-IRR #YR-> 5 Cash Flow per Share 96.34% CDN$
-14.06% Diff M/C 8.04% <-IRR #YR-> 10 CFPS 5 yr Running 116.79% CDN$
$5,120.76 <-12 mths 40.89% CDN$
Excl.Working Capital CF CDN$ $30.27 $20.47 $58.58 -$43.92 $43.79 -$64.43 $71.81 $39.89 -$14.37 $97.00 $356.51 $26.05 $193.62 $0.00 $0.00 $0.00 9.30% <-IRR #YR-> 5 CFPS 5 yr Running 56.01% CDN$
Cash Flow from Operations $M WC $705.01 $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 $5,471.66 $6,052.33 $5,821.07 592.60% <-Total Growth 10 Cash Flow less WC CDN$
Increase 21.74% 1.12% -26.39% 39.38% 22.66% 9.35% 5.47% -16.29% 30.56% 42.80% 25.40% 41.52% 26.82% 50.55% 10.61% -3.82% 21.35% <-IRR #YR-> 10 Cash Flow less WC 592.60% CDN$
5 year Running Average $380.0 $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 $3,122.3 $4,009.8 $4,769.0 33.22% <-IRR #YR-> 5 Cash Flow less WC 319.63% CDN$
CFPS Excl. WC $4.14 $4.14 $3.02 $3.41 $4.12 $4.36 $4.46 $3.69 $4.72 $6.65 $8.26 $6.28 $7.31 $10.91 $12.07 $11.61 15.11% <-IRR #YR-> 10 CF less WC 5 Yr Run 308.40% CDN$
Increase 20.75% -0.05% -27.18% 13.17% 20.73% 5.80% 2.16% -17.08% 27.75% 40.88% 24.32% -24.04% 16.41% 49.28% 10.61% -3.82% 20.10% <-IRR #YR-> 5 CF less WC 5 Yr Run 149.88% CDN$
5 year Running Average $2.33 $2.83 $3.25 $3.63 $3.77 $3.81 $3.87 $4.01 $4.27 $4.78 $5.56 $5.92 $6.64 $7.88 $8.97 $9.63 9.25% <-IRR #YR-> 10 CFPS - Less WC 142.27% CDN$
P/CF on Median Price 13.36 10.77 12.86 10.26 8.68 13.36 13.57 14.30 14.51 12.46 9.52 10.54 9.67 8.47 0.00 0.00 14.62% <-IRR #YR-> 5 CFPS - Less WC 97.84% CDN$
P/CF on Closing Price 8.94 12.19 9.14 8.51 8.83 12.95 13.03 14.89 17.29 13.85 8.13 11.21 9.94 10.35 9.36 9.73 7.41% <-IRR #YR-> 10 CFPS 5 yr Running 104.36% CDN$
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 12.05 5 yr  11.55 P/CF Med 10 yr 11.50 5 yr  10.54 -9.98% Diff M/C 10.63% <-IRR #YR-> 5 CFPS 5 yr Running 65.71% CDN$
-$2.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.23 Cash Flow per Share US$
-$2.58 $0.00 $0.00 $0.00 $0.00 $5.23 Cash Flow per Share US$
-$2.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.76 CFPS 5 yr Running US$
-$3.06 $0.00 $0.00 $0.00 $0.00 $4.76 CFPS 5 yr Running US$
-$493.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,634.4 Cash Flow less WC US$
-$634.9 $0.0 $0.0 $0.0 $0.0 $2,748.0 Cash Flow less WC US$
-$542.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,720.0 CF less WC 5 Yr Run US$
-$693.7 $0.0 $0.0 $0.0 $0.0 $1,720.0 CF less WC 5 Yr Run US$
-$2.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.53 CFPS - Less WC US$
-$2.71 $0.00 $0.00 $0.00 $0.00 $5.53 CFPS - Less WC US$
-$2.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.92 Cash Flow per Share CDN$
-$3.52 $0.00 $0.00 $0.00 $0.00 $6.92 Cash Flow per Share CDN$
-$2.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.20 CFPS 5 yr Running CDN$
-$3.97 $0.00 $0.00 $0.00 $0.00 $6.20 CFPS 5 yr Running CDN$
-$524.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,634.4 Cash Flow less WC CDN$
-$866.1 $0.0 $0.0 $0.0 $0.0 $3,634.4 Cash Flow less WC CDN$
-$551.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,254.1 CF less WC 5 Yr Run CDN$
-$902.1 $0.0 $0.0 $0.0 $0.0 $2,254.1 CF less WC 5 Yr Run CDN$
-$3.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.31 CFPS - Less WC CDN$
-$3.69 $0.00 $0.00 $0.00 $0.00 $7.31 CFPS - Less WC CDN$
OPM Ratio CDN$ 36.42% 36.29% 26.75% 35.23% 31.04% 36.41% 34.23% 27.64% 35.34% 37.99% 34.42% 36.52% 39.26% 45.48% 46.75% <-Total Growth 10 OPM CDN$
Increase 7.15% -0.34% -26.29% 31.71% -11.91% 17.32% -6.01% -19.24% 27.86% 7.49% -9.40% 6.11% 7.50% 15.84% Should increase  or be stable. CDN$
Diff from Median 3.2% 2.9% -24.2% -0.1% -12.0% 3.2% -3.0% -21.7% 0.1% 7.6% -2.5% 3.5% 11.3% 28.9% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 35.29% 5 Yrs 36.52% should be  zero, it is a   check on calculations CDN$
$2,622 <-12 mths -18.98%
EBITDA $762.0 $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 $4,724.0 $5,694.0 $5,619.0 429.71% <-Total Growth 10 Adjusted EBITDA US$
Change 27.85% 3.81% -22.76% 16.04% 10.16% 9.22% 8.68% -17.15% 32.94% 45.35% 19.47% 52.63% 19.60% 45.96% 20.53% -1.32% 17.76% <-Median-> 10 Change US$
Margin  41.83% 41.25% 37.29% 37.38% 39.34% 39.89% 41.34% 35.05% 40.92% 47.29% 46.37% 47.14% 48.84% 56.40% 59.93% 58.48% 0.41 <-Median-> 10 EBITDA Margin US$
Long Term Debt US$ $1,418.7 $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 $6,148.0 Bank Debt US$
Change 2.35% 1.59% 10.55% 35.23% -48.07% 69.11% 16.21% 14.50% -8.17% 12.50% -1.86% 104.62% 28.57% -8.46% 15.36% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.23 0.17 0.35 0.40 0.20 0.20 0.21 0.27 0.15 0.15 0.20 0.22 0.25 0.16 0.20 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 19.79 19.00 23.54 20.81 21.45 16.78 23.56 21.73 11.33 18.64 13.37 24.82 27.37 17.92 21.13 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 2.14 2.07 3.64 3.22 1.82 2.43 2.87 4.16 2.62 2.18 1.94 2.49 2.58 1.61 2.54 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $1,442.8 $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 $8,831.6 Bank Debt CDN$
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% -0.58% 17.40% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.23 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 0.20 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 19.79 19.00 23.54 20.81 21.45 16.78 23.56 21.73 11.33 18.64 13.37 24.82 27.37 17.92 21.13 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 2.14 2.07 3.64 3.22 1.82 2.43 2.87 4.16 2.62 2.18 1.94 2.49 2.58 1.61 2.54 <-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 $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 $4,157.7 10556.05% <-Total Growth 10 Goodwill US$
Total $229.3 $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 $4,157.7 10556.05% <-Total Growth 10 Total US$
Change 14.60% 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% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.04 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 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 $233.2 $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 $5,972.5 13150.94% <-Total Growth 10 Goodwill CDN$
Total $233.2 $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 $5,972.5 13150.94% <-Total Growth 10 Total CDN$
Change 17.18% -2.17% -81.81% 1528.28% 42.80% -3% -6.57% -36.36% -4.79% -1.97% -0.42% 435.51% 98.62% 8.61% -1.20% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.04 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 0.07 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $821.6 $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 $2,907.7 172.25% <-Total Growth 10 Current Assets US$
Current Liabilities $254.4 $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 $1,663.8 397.51% <-Total Growth 10 Current Liabilities US$
Liquidity Ratio 3.23 3.26 3.82 2.76 2.66 2.90 4.38 2.97 1.54 2.42 1.71 2.30 2.09 1.75 2.54 <-Median-> 10 Ratio US$
Assets US$ $5,034.3 $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 $29,816.5 478.40% <-Total Growth 10 Assets US$
Liabilities $1,819.1 $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 $9,311.5 367.26% <-Total Growth 10 Liabilities US$
Debt Ratio 2.77 2.85 2.50 2.47 2.63 2.72 2.69 2.38 2.39 2.45 2.42 3.24 3.10 3.20 2.55 <-Median-> 10 Ratio US$
Estimates BVPS $41.62 $45.36 $49.05 Estimates Estimates BVPS No est. for US$
Estimate Book Value $20,873.1 $22,748.8 $24,599.4 Estimates Estimate Book Value yr 2023 US$
P/B Ratio (Close) 1.89 1.73 1.60 Estimates P/B Ratio (Close) US$
Difference from 10 year median -11.18% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $3,215.2 $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 $20,505.0 Book Value US$
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 $3,215.2 $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 $20,505.0 $20,505 $20,505 552.40% <-Total Growth 10 Book Value US$
Book Value per share $18.90 $19.81 $17.11 $18.99 $19.03 $19.97 $21.30 $19.41 $21.33 $23.40 $24.41 $35.58 $39.06 $40.89 $40.89 $40.89 128.21% <-Total Growth 10 Book Value per Share US$
Increase -13.00% 4.83% -13.63% 10.96% 0.19% 4.96% 6.66% -8.89% 9.92% 9.69% 4.33% 45.75% 9.77% 4.68% 0.00% 0.00% -14.99% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 2.95 2.26 2.26 1.69 1.46 2.17 2.14 2.11 2.42 2.62 2.54 1.45 1.40 1.64 2.26 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.92 2.56 1.52 1.32 1.38 2.10 2.17 2.08 2.93 3.08 2.18 1.46 1.40 1.92 1.92 1.92 8.60% <-IRR #YR-> 10 Book Value per Share 128.21% US$
Change -45.41% 33.10% -40.76% -12.94% 4.48% 52.61% 3.08% -4.26% 41.09% 5.26% -29.38% -32.88% -3.89% 36.84% 0.00% 0.00% 15.01% <-IRR #YR-> 5 Book Value per Share 101.26% US$
Leverage (A/BK) 1.57 1.54 1.67 1.68 1.61 1.58 1.59 1.73 1.72 1.69 1.70 1.45 1.48 1.45 1.69 <-Median-> 5 A/BV US$
Debt/Equity Ratio 0.57 0.54 0.67 0.68 0.61 0.58 0.59 0.73 0.72 0.69 0.70 0.45 0.48 0.45 0.69 <-Median-> 5 Debt/Eq Ratio US$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 2.13 5 yr Med 2.42 -9.59% Diff M/C 1.55 Historical Leverage (A/BK) US$
-$17.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $39.06
-$19.41 $0.00 $0.00 $0.00 $0.00 $39.06
Current Assets CDN$ $835.5 $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 $4,176.9 238.55% <-Total Growth 10 Current Assets CDN$
Current Liabilities $258.8 $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 $2,390.0 518.66% <-Total Growth 10 Current Liabilities CDN$
Liquidity Ratio 3.23 3.26 3.82 2.76 2.66 2.90 4.38 2.97 1.54 2.42 1.71 2.30 2.09 1.75 2.54 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 5.41 5.28 5.17 4.59 4.42 4.55 6.39 4.36 2.51 4.28 2.99 3.75 3.81 3.55 3.75 <-Median-> 5 Liq. with CF aft div If Div = 0 CDN$
Liq. CF re  Inv+Div  1.36 2.24 1.27 1.28 2.01 1.97 4.92 1.01 1.18 1.67 1.14 2.14 1.05 3.55 1.18 <-Median-> 5 Liq. CF re  Inv+Div  CDN$
Assets CDN$ $5,119.8 $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 $42,831.4 619.25% <-Total Growth 10 Assets CDN$
Liabilities $1,850.0 $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 $13,376.0 481.04% <-Total Growth 10 Liabilities CDN$
Debt Ratio 2.77 2.85 2.50 2.47 2.63 2.72 2.69 2.38 2.39 2.45 2.42 3.24 3.10 3.20 2.55 <-Median-> 10 Ratio CDN$
Estimates BVPS $59.79 $65.16 $70.46 Estimates Estimates BVPS CDN$
Estimate Book Value $29,984.3 $32,678.7 $35,337.1 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 1.89 1.73 1.60 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median -9.36% Diff M/C Estimates Difference from 10 yr med. CDN$
Check $7,235.9 $7,582.5 $21,997.3 $25,688.7 Check CDN$
Book Value CDN$ $3,269.8 $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 $29,455.4 Book Value CDN$
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 $3,269.8 $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 $29,455.4 $29,455.4 $29,455.4 711.27% <-Total Growth 10 Book Value CDN$
Book Value per share $19.22 $19.71 $18.20 $22.03 $26.35 $26.81 $26.72 $26.47 $27.71 $29.79 $30.95 $48.19 $51.66 $58.73 $58.73 $58.73 183.78% <-Total Growth 10 Book Value per Share CDN$
Increase -11.04% 2.56% -7.66% 21.03% 19.59% 1.77% -0.34% -0.92% 4.65% 7.53% 3.88% 55.71% 7.19% 13.70% 0.00% 0.00% -22.17% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 2.88 2.26 2.13 1.59 1.36 2.17 2.26 1.99 2.47 2.78 2.54 1.37 1.37 1.57 2.47 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.93 2.56 1.52 1.32 1.38 2.11 2.17 2.08 2.94 3.09 2.17 1.46 1.41 1.92 1.92 1.92 10.99% <-IRR #YR-> 10 Book Value per Share 183.78% CDN$
Change -45.52% 32.85% -40.83% -12.94% 4.69% 52.46% 3.17% -4.34% 41.71% 4.98% -29.77% -32.75% -3.67% 36.73% 0.00% 0.00% 14.30% <-IRR #YR-> 5 Book Value per Share 95.12% CDN$
Leverage (A/BK) 1.57 1.54 1.67 1.68 1.61 1.58 1.59 1.73 1.72 1.69 1.70 1.45 1.48 1.45 1.69 <-Median-> 5 A/BV CDN$
Debt/Equity Ratio 0.57 0.54 0.67 0.68 0.61 0.58 0.59 0.73 0.72 0.69 0.70 0.45 0.48 0.45 0.69 <-Median-> 5 Debt/Eq Ratio CDN$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 2.08 5 yr Med 2.47 -7.73% Diff M/C 1.57 Historical Leverage (A/BK) CDN$
-$18.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.66
-$26.47 $0.00 $0.00 $0.00 $0.00 $51.66
$1,057.41 <-12 mths -43.49%
Comprehensive Income US$ -$604.45 $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
NCI -$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Comprehensive Income US$ -$604.39 $290.71 -$394.36 $90.20 $17.74 $188.31 $240.74 -$375.56 $481.68 $642.87 $510.10 $587.00 $1,871.12 574.47% <-Total Growth 10 Comprehensive Income US$
Increase -295.31% 148.10% -235.65% 122.87% -80.34% 961.62% 27.84% -256.01% 228.26% 33.46% -20.65% 15.08% 218.76% 33.46% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $14.63 $46.05 -$48.08 -$61.68 -$120.02 $38.52 $28.53 $32.29 $110.58 $235.61 $299.97 $369.22 $818.55 #NUM! <-IRR #YR-> 10 Comprehensive Income 574.47% US$
ROE -18.8% 8.5% -13.2% 2.2% 0.4% 4.2% 4.9% -8.3% 9.4% 11.3% 8.5% 3.6% 9.6% #NUM! <-IRR #YR-> 5 Comprehensive Income 598.22% US$
5Yr Median 5.7% 5.7% 5.7% 2.2% 0.4% 2.2% 2.2% 2.2% 4.2% 4.9% 8.5% 8.5% 9.4% #NUM! <-IRR #YR-> 10 5 Yr Running Average 1802.60% US$
% Difference from Net Income -6.24% -6.50% 2.99% 8.72% -27.84% 18.57% -1.29% -14.95% 1.80% 25.66% -6.06% -12.42% -3.62% 90.90% <-IRR #YR-> 5 5 Yr Running Average 2435.34% US$
Median Values Diff 5, 10 yr -2.5% -3.6% 9.4% <-Median-> 5 Return on Equity
$394.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,871.1
$375.6 $0.0 $0.0 $0.0 $0.0 $1,871.1
$48.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $818.6
-$32.3 $0.0 $0.0 $0.0 $0.0 $818.6
Current Liability Coverage Ratio 2.72 2.59 2.34 1.92 2.08 1.72 2.47 1.76 1.12 2.46 2.10 2.24 2.62 2.29   CFO / Current Liabilities US$
5 year Median 1.78 1.92 2.34 2.34 2.34 2.08 2.08 1.92 1.76 1.76 2.10 2.10 2.24 2.29 2.09 <-Median-> 10 Current Liability Cov Ratio US$
Asset Efficiency Ratio 13.77% 13.63% 9.95% 9.22% 9.69% 10.28% 10.49% 8.08% 9.90% 13.19% 15.68% 9.01% 9.58% 12.77% CFO / Total Assets US$
5 year Median 8.74% 10.59% 10.59% 10.59% 9.95% 9.95% 9.95% 9.69% 9.90% 10.28% 10.49% 9.90% 9.90% 12.77% 9.8% <-Median-> 10 Return on Assets  US$
Return on Assets ROA -11.30% 5.92% -8.20% 1.21% 0.37% 2.23% 3.10% -4.16% 5.38% 5.32% 5.33% 2.85% 6.77% 6.78% Net  Income/Assets Return on Assets US$
5Yr Median 2.17% 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% 3.0% <-Median-> 10 Asset Efficiency Ratio US$
Return on Equity ROE -17.69% 9.12% -13.65% 2.04% 0.59% 3.54% 4.93% -7.18% 9.26% 9.00% 9.08% 4.13% 9.99% 9.87% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 3.14% 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% 4.5% <-Median-> 10 Return on Equity US$
$1,005.32 <-12 mths -48.21%
Net Income US$ -$568.96 $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
NCI -$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Income US$ -$568.90 $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 $2,023 $2,463 $2,606 577.54% <-Total Growth 10 Net Income US$
Increase -271.29% 154.65% -230.75% 120.41% -70.37% 546.07% 53.56% -233.96% 244.83% 8.12% 6.14% 23.43% 189.64% 4.21% 21.75% 5.81% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $12.5 $46.8 -$49.2 -$49.9 -$111.4 $34 $21 $37 $115 $212 $289 $374 $828 $1,138 $1,528 $1,941 #NUM! <-IRR #YR-> 10 Net Income 577.54% US$
Operating Cash Flow $663.5 $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 $2,601.6 #NUM! <-IRR #YR-> 5 Net Income 694.22% US$
Investment Cash Flow -$760.5 -$376.2 -$644.5 -$851.6 -$374.5 -$553.5 -$100.1 -$1,204.4 -$873.9 -$808.8 -$1,234.7 -$710.5 -$2,760.8 #NUM! <-IRR #YR-> 10 5 Yr Running Average 1783.68% US$
Total Accruals -$471.9 -$8.9 -$200.3 $266.3 -$217.1 -$66.3 -$423.6 $272.0 $465.4 $128.4 $461.7 -$715.9 $2,100.5 86.48% <-IRR #YR-> 5 5 Yr Running Average 2155.00% US$
Total Assets $5,034.3 $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 $28,684.9 Balance Sheet Assets US$
Accruals Ratio -9.37% -0.17% -4.04% 3.89% -3.25% -0.93% -5.39% 3.46% 5.29% 1.34% 4.53% -3.05% 7.32% 4.53% <-Median-> 5 Ratio US$
EPS/CF Ratio (WC) -0.82 0.43 -0.83 0.13 0.04 0.22 0.30 -0.52 0.55 0.40 0.34 0.33 0.71 0.31 <-Median-> 10 EPS/CF Ratio US$
$406.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,941.3
$326.7 $0.0 $0.0 $0.0 $0.0 $1,941.3
$49.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $827.9
-$36.7 $0.0 $0.0 $0.0 $0.0 $827.9
Financial Cash Flow US$ $182.5 -$202.6 $48.7 $229.2 -$280.8 $190.4 $329.2 $0.0 $10.6 -$302.8 -$297.2 -$914.9 -$164.0 C F Statement  Financial Cash Flow CDN$
Total Accruals -$654.4 $193.7 -$249.1 $37.0 $63.6 -$256.7 -$752.8 $272.0 $454.7 $431.2 $758.9 $198.9 $2,264.5 Accruals CDN$
Accruals Ratio -13.00% 3.68% -5.02% 0.54% 0.95% -3.61% -9.57% 3.46% 5.17% 4.48% 7.45% 0.85% 7.89% 5.17% <-Median-> 5 Ratio CDN$
Yes 0
$1,518.97 <-12 mths -38.62%
Comprehensive Income CDN$ -$614.73 $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
NCI -$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Comprehensive Income CDN$ -$614.67 $289.23 -$419.44 $104.65 $24.56 $252.85 $302.00 -$512.34 $625.61 $818.50 $646.70 $795.04 $2,474.74 690.02% <-Total Growth 10 Comprehensive Income CDN$
Increase -299.71% 147.05% -245.02% 124.95% -76.53% 929.39% 19.44% -269.65% 222.11% 30.83% -20.99% 22.94% 211.27% 30.83% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $16.83 $48.26 -$54.30 -$66.49 -$123.13 $50.37 $52.92 $34.34 $138.54 $297.32 $376.10 $474.70 $1,072.12 #NUM! <-IRR #YR-> 10 Comprehensive Income 690.02% CDN$
ROE -18.8% 8.5% -13.2% 2.2% 0.4% 4.2% 4.9% -8.3% 9.4% 11.3% 8.5% 3.6% 9.6% #NUM! <-IRR #YR-> 5 Comprehensive Income 583.03% CDN$
5Yr Median 5.7% 5.7% 5.7% 2.2% 0.4% 2.2% 2.2% 2.2% 4.2% 4.9% 8.5% 8.5% 9.4% #NUM! <-IRR #YR-> 10 5 Yr Running Average 2074.28% CDN$
% Difference from Net Income -6.24% -6.50% 2.99% 8.72% -27.84% 18.57% -1.29% -14.95% 1.80% 25.66% -6.06% -12.42% -3.62% 99.01% <-IRR #YR-> 5 5 Yr Running Average 3021.74% CDN$
Median Values Diff 5, 10 yr -2.5% -3.6% 9.4% <-Median-> 5 Return on Equity
$419.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,474.7
$512.3 $0.0 $0.0 $0.0 $0.0 $2,474.7
$54.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,072.1
-$34.3 $0.0 $0.0 $0.0 $0.0 $1,072.1
Current Liability Coverage Ratio 2.72 2.59 2.34 1.92 2.08 1.72 2.47 1.76 1.12 2.46 2.10 2.24 2.62 2.29   CFO / Current Liabilities CDN$
5 year Median 1.78 1.92 2.34 2.34 2.34 2.08 2.08 1.92 1.76 1.76 2.10 2.10 2.24 2.29 2.09 <-Median-> 10 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 13.77% 13.63% 9.95% 9.22% 9.69% 10.28% 10.49% 8.08% 9.90% 13.19% 15.68% 9.01% 9.58% 12.77% CFO / Total Assets CDN$
5 year Median 8.74% 10.59% 10.59% 10.59% 9.95% 9.95% 9.95% 9.69% 9.90% 10.28% 10.49% 9.90% 9.90% 12.77% 9.8% <-Median-> 10 Return on Assets  CDN$
Return on Assets ROA -11.30% 5.92% -8.20% 1.21% 0.37% 2.23% 3.10% -4.16% 5.38% 5.32% 5.33% 2.85% 6.77% 6.78% Net  Income/Assets Return on Assets CDN$
5Yr Median 2.17% 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% 3.0% <-Median-> 10 Asset Efficiency Ratio CDN$
Return on Equity ROE -17.69% 9.12% -13.65% 2.04% 0.59% 3.54% 4.93% -7.18% 9.26% 9.00% 9.08% 4.13% 9.99% 9.87% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 3.14% 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% 4.5% <-Median-> 10 Return on Equity CDN$
$1,444.13 <-12 mths -43.75%
Net Income CDN$ -$578.6 $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
NCI -$0.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Net Income CDN$ -$578.6 $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 $2,906 $3,538 $3,744 693.82% <-Total Growth 10 Net Income CDN$
Increase -275.15% 153.46% -239.78% 122.26% -64.63% 526.46% 43.47% -245.67% 237.89% 5.99% 5.69% 31.86% 182.84% 13.18% 21.75% 5.81% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $13.9 $48.3 -$56.1 -$55.0 -$114.3 $44 $43 $41 $144 $268 $363 $483 $1,086 $1,544 $2,122 $2,733 #NUM! <-IRR #YR-> 10 Net Income 693.82% CDN$
Operating Cash Flow $674.7 $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 $3,440.8 #NUM! <-IRR #YR-> 5 Net Income 676.10% CDN$
Investment Cash Flow -$773.4 -$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 -$3,651.4 #NUM! <-IRR #YR-> 10 5 Yr Running Average 2034.18% CDN$
Total Accruals -$479.9 -$8.9 -$213.1 $308.9 -$300.7 -$89.0 -$531.4 $371.1 $604.4 $163.4 $585.3 -$969.7 $2,778.2 92.80% <-IRR #YR-> 5 5 Yr Running Average 2563.99% CDN$
Total Assets $5,119.8 $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 $37,938.7 Balance Sheet Assets CDN$
Accruals Ratio -9.37% -0.17% -4.04% 3.89% -3.25% -0.93% -5.39% 3.46% 5.29% 1.34% 4.53% -3.05% 7.32% 4.53% <-Median-> 5 Ratio CDN$
EPS/CF Ratio (WC) -0.82 0.43 -0.83 0.13 0.04 0.22 0.30 -0.52 0.55 0.40 0.34 0.33 0.71 0.31 <-Median-> 10 EPS/CF Ratio CDN$
$432.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,567.6
$445.7 $0.0 $0.0 $0.0 $0.0 $2,567.6
$56.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,085.9
-$40.8 $0.0 $0.0 $0.0 $0.0 $1,085.9
Change in Close -51.54% 36.25% -45.36% 5.37% 25.19% 55.17% 2.82% -5.22% 48.30% 12.88% -27.04% 4.72% 3.25% 55.46% 0.00% 0.00% Count 21 Years of data CDN$
up/down down up up down down Count 11 52.38% CDN$
Meet Prediction? Yes Yes % right Count 2 18.18% CDN$
Financial Cash Flow CDN$ $185.6 -$201.6 $51.8 $265.9 -$388.8 $255.6 $412.9 $274.1 $13.8 -$385.6 -$376.8 -$1,239.1 -$216.9 C F Statement  Financial Cash Flow CDN$
Total Accruals -$665.5 $192.7 -$264.9 $43.0 $88.1 -$344.7 -$944.4 $97.0 $590.6 $549.0 $962.2 $269.4 $2,995.0 Accruals CDN$
Accruals Ratio -13.00% 3.68% -5.02% 0.54% 0.95% -3.61% -9.57% 0.91% 5.17% 4.48% 7.45% 0.85% 7.89% 5.17% <-Median-> 5 Ratio CDN$
Yes 0
Cash US$ $179.4 $298.1 $139.1 $177.5 $124.2 $540.0 $633.0 $301.8 $321.9 $402.5 $185.8 $658.6 $338.6 $977.2 Cash US$
Cash per Share $1.05 $1.73 $0.80 $0.83 $0.57 $2.40 $2.73 $1.29 $1.34 $1.66 $0.76 $1.44 $0.68 $1.95 $1.34 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 2.90% 3.42% 3.08% 3.31% 2.18% 5.71% 5.90% 3.20% 2.15% 2.30% 1.43% 2.78% 1.24% 2.48% 2.15% <-Median-> 5 % of Stock Price US$
Cash CDN$ $182.5 $296.5 $147.9 $206.0 $171.9 $725.0 $794.1 $411.8 $418.1 $512.5 $235.5 $892.0 $447.9 $1,403.8 Cash CDN$
Cash per Share $1.07 $1.72 $0.85 $0.96 $0.79 $3.22 $3.42 $1.76 $1.74 $2.11 $0.96 $1.95 $0.90 $2.80 $1.74 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 2.90% 3.41% 3.08% 3.31% 2.17% 5.71% 5.89% 3.19% 2.14% 2.29% 1.43% 2.78% 1.24% 2.48% 2.14% <-Median-> 5 % of Stock Price CDN$
Notes:
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 $M From Years Div. Gth Tot Ret Cap Gain Div. CDN$ Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2016 5 29.71% 5.09% 3.54% 1.54% 5.08% Dec 2021 Dec  2022 Dec 23 2023 Dec 15 2024
Al-Joundi, Ammar 2011 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% Was officer in 2021 -34.17%
CEO - Shares - Amount 2006 15 29.93% 3.28% 2.25% 1.02% 3.28% $8.123 $10.937 $13.145 $13.451
Options - percentage 2003 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% 4.79%
Options - amount $28.892 $30.255 $26.517 $43.200
From Years Div. Gth Tot Ret Cap Gain Div. US$
Porter, Jamie 2016 5 31.21% 6.38% 4.82% 1.57% 6.39% 0.011 0.00% 0.012 0.00% 11.87%
CFO - Shares - Amount 2011 10 8.14% 5.35% 3.88% 1.47% 5.35% $0.778 $1.353
Options - percentage 2006 15 29.20% 2.77% 1.70% 1.06% 2.77% 0.033 0.01% 0.033 0.01% 0.00%
Options - amount 2003 18 23.80% 9.99% 8.56% 1.42% 9.99% $2.365 $3.677
Smith David From Years Div. Gth Tot Ret Cap Gain Div. CDN$ 0.037 0.02% 0.055 0.01% Ceased insider June 2023
CFO - Shares - Amount 2017 5 33.33% 5.92% 3.92% 1.99% 5.91% $2.519 $3.893
Options - percentage 2012 10 10.53% 4.86% 3.38% 1.49% 4.86% 0.161 0.07% 0.207 0.05%
Options - amount 2007 15 21.37% 3.00% 1.84% 1.16% 3.00% $10.818 $14.583
2003 19 23.59% 9.62% 8.22% 1.40% 9.62%
Girard, Dominique 0.011 0.00% 0.019 0.00% 0.023 0.00% 0.028 0.01% 21.28%
Officer - Shares - Amount From Years Div. Gth Tot Ret Cap Gain Div. US$ $0.728 $1.343 $1.703 $3.211
Options - percentage 2017 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% -31.91%
Options - amount 2012 10 7.18% 1.64% 0.26% 1.38% 1.64% $8.314 $12.314 $9.790 $10.364
2007 15 18.85% 0.82% -0.31% 1.13% 0.82%
Gosselin, Guy 2003 19 23.28% 9.55% 7.97% 1.58% 9.55% 0.029 0.01% 0.034 0.01% 0.035 0.01% Last Updated Oct 2024 5.08%
Officer - Shares - Amount $2.062 $2.446 $3.995
Options - percentage From Years Div. Gth Tot Ret Cap Gain Div. CDN$ 0.169 0.04% 0.135 0.03% 0.092 0.02% -31.91%
Options - amount 2018 5 28.66% 8.23% 5.72% 2.51% 8.23% $11.874 $9.790 $10.364
2013 10 8.50% 12.26% 10.17% 2.09% 12.26%
Celej, Martine 2008 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% 10.40%
Director - Shares - Amount 2003 20 22.14% 9.48% 7.97% 1.51% 9.48% $0.905 $1.074 $1.239 $2.127
Options - percentage 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.00%
Options - amount From Years Div. Gth Tot Ret Cap Gain Div. US$ $0.806 $0.844 $0.872 $1.355
2018 5 29.46% 8.96% 6.37% 2.59% 8.96%
Aglukkaq, Leona 2013 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% #DIV/0!
Director - Shares - Amount 2008 15 15.68% 1.89% 0.59% 1.30% 1.89% $0.000 $0.000 $0.000 $0.200
Options - percentage 2003 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% 0.00%
Options - amount $0.269 $0.563 $0.872 $1.355
Sokalsky, Jamie Calvin 0.025 0.01% 0.027 0.01% 0.028 0.01% 0.030 0.01% 6.27%
Lead Director - Shares - Amt $1.661 $1.865 $2.056 $3.397
Options - percentage 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.00%
Options - amount $0.806 $0.844 $0.872 $1.355
Boyd, Sean 0.123 0.05% 0.188 0.04% 0.196 0.04% 0.108 0.02% Was CEO 2021 -44.65%
Chairman - Shares - Amt $8.295 $13.247 $14.216 $12.231
Options - percentage 0.300 0.12% 0.300 0.07% 0.200 0.04% 0.000 0.00% -100.00%
Options - amount $20.157 $21.109 $14.530 $0.000
Name
10% Holder - Shares - Amt
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%
Due to Stock Options $232.209 $51.521 $109.766 $132.714
Book Value $131.668 $53.896 $81.595 $92.973
Insider Buying -$1.899 -$1.676 -$1.165 -$10.354
Insider Selling $27.799 $16.947 $15.588 $72.029
Net Insider Selling $25.900 $15.271 $14.423 $61.675
Net Selling % of Market Cap 0.16% 0.05% 0.04% 0.11%
Directors 12 11 11
Women 4 33% 4 36% 4 36%
Minorities 1 8% 1 9% 1 9%
Institutions/Holdings 20 46.28% 20 39.31% 20 47.83%
Total Shares Held 211.024 46.23% 194.999 39.21% 239.876 47.83%
Increase/Decrease 3 Mths 11.840 5.94% 1.789 0.93% 2.509 1.06%
Starting No. of Shares 199.184 MS Top 20 193.210 MS Top 20 237.367 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