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. Q2 2026
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 6/30/26
Brookfield Corp  TSX: BN NYSE:  BN https://bn.brookfield.com/  Fiscal Yr: Dec 31
Year 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 12/31/28 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Reporting Currency US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ Reporting Currency
USD - CDN$ 1.0636 1.1601 1.3847 1.3427 1.2764 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3706 1.4254 1.4254 1.4254 USD - CDN$
Split Date 13-May-15 20-Apr-20 1-Dec-22 10-Oct-25
Split 1.5 1.5 1.25 1.5
Spin off Split Split Spin off Stock Split
Revenue US$ Mkt Screener $6,047 $6,828 $9,237 $11,240 cannot find in financials
Increase 12.92% 35.28% 21.68%
Direct Costs US$ $52,728 $47,386 $64,000 $78,511 $81,409 $67,936 $56,973 $61,962 <-12 mths 8.76% Direct Costs US$
Net $15,098 $15,366 $11,731 $14,258 $14,515 $18,070 $18,127 $15,097 Net US$
Ratio 0.78 0.76 0.85 0.85 0.85 0.79 0.76 0.80 Ratio US$
$77,059 <-12 mths 2.61%
Revenue US$ $20,830 $18,364 $19,913 $24,411 $40,786 $56,771 $67,826 $62,752 $75,731 $92,769 $95,924 $86,006 $75,100 $77,059 <-12 mths 277.14% <-Total Growth 10 Revenue US$
Increase 11.41% -11.84% 8.43% 22.59% 67.08% 39.19% 19.47% -7.48% 20.68% 22.50% 3.40% -10.34% -12.68% 2.61% <-12 mths 14.20% <-IRR #YR-> 10 Revenue 277.14% US$
5 year Running Average $15,922 $17,179 $18,745 $20,443 $24,861 $32,049 $41,941 $50,509 $60,773 $71,170 $79,000 $82,636 $85,106 $85,372 <-12 mths 3.66% <-IRR #YR-> 5 Revenue 19.68% US$
Revenue per Share $10.03 $8.79 $9.21 $11.32 $18.91 $26.42 $29.96 $27.69 $32.18 $39.31 $41.98 $38.06 $33.46 $34.51 <-12 mths 16.33% <-IRR #YR-> 10 5 yr Running Average 354.02% US$
Increase 11.41% -12.32% 4.70% 22.99% 66.98% 39.72% 13.41% -7.57% 16.21% 22.14% 6.79% -9.33% -12.09% 3.14% <-12 mths 11.00% <-IRR #YR-> 5 5 yr Running Average 68.50% US$
5 year Running Average $7.75 $8.26 $8.94 $9.67 $11.65 $14.93 $19.16 $22.86 $27.03 $31.11 $34.22 $35.84 $37.00 $37.46 <-12 mths 13.77% <-IRR #YR-> 10 Revenue per Share 263.39% US$
P/S (Price/Sales) Med 0.89 1.17 1.32 0.99 0.72 0.55 0.57 0.65 0.82 0.68 0.53 0.88 1.17 1.23 <-12 mths 3.85% <-IRR #YR-> 5 Revenue per Share 20.82% US$
P/S (Price/Sales) Close 0.92 1.35 1.20 1.04 0.82 0.52 0.66 0.79 1.00 0.53 0.64 1.01 1.37 1.07 <-12 mths 15.26% <-IRR #YR-> 10 5 yr Running Average 313.87% US$
*Revenue in M US $  P/S Med 20 yr  0.83 15 yr  0.85 10 yr  0.70 5 yr  0.82 52.72% Diff M/C 10.11% <-IRR #YR-> 5 5 yr Running Average 61.84% US$
-$19,913 $0 $0 $0 $0 $0 $0 $0 $0 $0 $75,100
-$62,752 $0 $0 $0 $0 $75,100
-$18,745 $0 $0 $0 $0 $0 $0 $0 $0 $0 $85,106
-$50,509 $0 $0 $0 $0 $85,106
-$9.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.46
-$27.69 $0.00 $0.00 $0.00 $0.00 $33.46
-$8.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.00
-$22.86 $0.00 $0.00 $0.00 $0.00 $37.00
$109,840 <-12 mths 6.71%
Revenue* CDN$ $22,155 $21,304 $27,574 $32,777 $52,059 $77,447 $88,092 $79,896 $96,012 $125,646 $126,869 $123,754 $102,932 $109,840 <-12 mths 273.29% <-Total Growth 10 Revenue CDN$
Increase 18.87% -3.84% 29.43% 18.87% 58.83% 48.77% 13.75% -9.30% 20.17% 30.87% 0.97% -2.46% -16.83% 6.71% <-12 mths 14.08% <-IRR #YR-> 10 Revenue 273.29% CDN$
5 year Running Average $16,357 $18,081 $21,186 $24,490 $31,174 $42,232 $55,590 $66,054 $78,701 $93,419 $103,303 $110,435 $115,043 $117,808 <-12 mths 5.20% <-IRR #YR-> 5 Revenue 28.83% CDN$
Revenue per Share $10.67 $10.20 $12.75 $15.20 $24.13 $36.04 $38.91 $35.26 $40.80 $53.24 $55.52 $54.76 $45.86 $49.19 <-12 mths 18.44% <-IRR #YR-> 10 5 yr Running Average 443.00% CDN$
Increase 18.87% -4.36% 24.97% 19.25% 58.73% 49.33% 7.97% -9.39% 15.72% 30.49% 4.28% -1.36% -16.26% 7.27% <-12 mths 11.74% <-IRR #YR-> 5 5 yr Running Average 74.16% CDN$
5 year Running Average $7.97 $8.69 $10.08 $11.56 $14.59 $19.67 $25.41 $29.91 $35.03 $40.85 $44.75 $47.92 $50.03 $51.71 <-12 mths 13.66% <-IRR #YR-> 10 Revenue per Share 259.68% CDN$
P/S (Price/Sales) Med 0.86 1.15 1.22 1.00 0.74 0.53 0.61 0.70 0.83 0.65 0.54 0.84 1.19 1.21 <-12 mths 5.40% <-IRR #YR-> 5 Revenue per Share 30.06% CDN$
P/S (Price/Sales) Close 0.92 1.35 1.20 1.04 0.81 0.52 0.69 0.79 1.00 0.53 0.64 1.01 1.37 1.07 <-12 mths 17.37% <-IRR #YR-> 10 5 yr Running Average 396.19% CDN$
*Revenue in M CDN $  P/S Med 20 yr  0.83 15 yr  0.84 10 yr  0.72 5 yr  0.83 49.61% Diff M/C 10.84% <-IRR #YR-> 5 5 yr Running Average 67.29% CDN$
-$27,574 $0 $0 $0 $0 $0 $0 $0 $0 $0 $102,932
-$79,896 $0 $0 $0 $0 $102,932
-$21,186 $0 $0 $0 $0 $0 $0 $0 $0 $0 $115,043
-$66,054 $0 $0 $0 $0 $115,043
-$12.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.86
-$35.26 $0.00 $0.00 $0.00 $0.00 $45.86
-$10.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50.03
-$29.91 $0.00 $0.00 $0.00 $0.00 $50.03
Adjusted EPS TD Bank $1.59 $0.79 $2.02 $2.64 $2.54 $2.95 $3.60 $4.70 Adjusted EPS TD Bank
Increase -50.31% 155.70% 30.69% -3.79% 16.14% 22.03% 30.56% Increase
$6,172 <-12 mths 2.73%
$2.00 <-12 mths -21.26%
Disbributable Earnings (Cash) US$ $2,092 $2,389 $2,654 $4,220 $6,282 $5,229 $4,806 $6,274 $6,008 $6,952 $8,981 $11,129 187.19% <-Total Growth 8 Disbributable Earnings (Cash) US$
Pre-Split 25 $1.42 $1.63 $1.79 $2.74 $3.96 $3.25 $3.03 $3.96
ESP to DE*  $0.92 $1.38 $1.00 $0.69 $0.95 $1.09 $1.19 $1.83 $2.64 $2.17 $2.02 $2.64 $2.54 $2.95 $3.60 $4.70 152.88% <-Total Growth 10 DC US$
Increase 58.38% 49.68% -27.41% -31.42% 37.42% 14.79% 9.82% 53.07% 44.53% -17.93% -6.77% 30.69% -3.79% 16.14% 22.03% 30.56% 10 0 10 Years of Data, EPS P or N US$
5 year Running Average $0.95 $0.92 $0.99 $1.02 $0.98 $1.15 $1.54 $1.78 $1.97 $2.26 $2.40 $2.46 $2.75 $3.29 9.72% <-IRR #YR-> 10 DC -3.79% US$
DEYield 10.04% 11.64% 9.12% 5.87% 6.12% 7.97% 6.03% 8.36% 8.20% 10.33% 7.55% 6.89% 5.53% 7.98% 9.73% 12.71% 6.82% <-IRR #YR-> 5 DC -3.79% US$
Payout Ratio 18.91% 13.49% 20.94% 33.55% 26.29% 24.54% 23.84% 17.52% 13.13% 17.22% 9.25% 8.08% 9.45% 9.49% 7.78% 5.96% 9.71% <-IRR #YR-> 10 5 yr Running Average 152.63% US$
5 year Running Average 19.85% 22.96% 22.64% 23.76% 25.83% 25.15% 21.06% 19.25% 16.19% 13.04% 11.43% 10.70% 8.81% 8.15% 15.90% <-IRR #YR-> 5 5 yr Running Average 109.09% US$
Price/DC Median 9.62 7.45 12.14 16.24 14.45 13.30 14.35 9.87 9.98 12.33 11.02 12.62 15.41 14.42 0.00 0.00 12.96 <-Median-> 10 Price/DC Median US$
Price/DC High 10.43 8.62 13.68 18.63 16.53 14.61 17.40 13.29 12.31 15.17 12.60 15.50 19.09 16.55 0.00 0.00 15.34 <-Median-> 10 Price/DC High US$
Price/DC Low 8.80 6.28 10.59 13.85 12.37 12.00 11.29 6.44 7.66 9.50 9.45 9.73 11.73 12.29 0.00 0.00 10.51 <-Median-> 10 Price/DC Low US$
Price/DC Close 9.96 8.59 10.97 17.04 16.35 12.55 16.59 11.96 12.20 9.68 13.24 14.51 18.07 12.54 10.27 7.87 13.87 <-Median-> 10 Price/DC Close US$
Trailing P/DC Close 15.77 12.85 7.96 11.68 22.47 14.40 18.22 18.32 17.63 7.94 12.34 18.96 17.38 14.56 12.54 10.27 17.51 <-Median-> 10 Trailing P/DC Close US$
Median Values Historical   in order 12.33 14.61 9.73 12.55 P/DE 5 Yrs   in order 12.33 15.17 9.50 13.24 1.64% Diff M/C DPR 75% to 95% best US$
* Distributable Earnings
-$1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.54
-$1.83 $0.00 $0.00 $0.00 $0.00 $2.54
-$0.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.40
-$1.15 $0.00 $0.00 $0.00 $0.00 $2.40
$4,398 <-12 mths -22.73%
$1.13 <-12 mths -51.47%
FFO US$ $3,844 $5,209 $4,669 $3,237 $3,810 $4,401 $4,189 $5,180 $7,558 $6,294 $6,221 $6,236 $5,692 Seems TD not looking at this anymore
Preferred Share Dividends $6,144 $6,055 $6,060 $5,515
FFO  $2.55 $2.54 $2.55 $2.33
Pre-split 15
Pre-split 20 $3.43 $2.11 $2.49 $3.18 $3.74
Pre-split 25 $1.69 $1.70 $1.55
FFO $2.29 $1.41 $1.66 $2.12 $2.49 $2.90 $2.71 $3.27 $4.67 $3.82 $2.54 $2.55 $2.33 $1.13 <-12 mths 40.31% <-Total Growth 10 FFO US$
Increase 163.85% -38.48% 18.01% 27.71% 17.61% 16.31% -6.55% 20.66% 42.81% -18.20% -33.46% 0.31% -8.64% -51.47% <-12 mths 10 0 10 Years of Data, EPS P or N US$
5 year Running Average $1.20 $1.38 $1.67 $1.99 $2.12 $2.38 $2.70 $3.21 $3.47 $3.40 $3.37 $3.18 $2.47 <-12 mths 3.44% <-IRR #YR-> 10 FFO -50.12% US$
AEPS Yield 24.84% 11.84% 15.07% 18.06% 16.11% 21.27% 13.69% 14.96% 14.50% 18.21% 9.50% 6.66% 5.08% 3.06% <-12 mths -6.56% <-IRR #YR-> 5 FFO -50.12% US$
Payout Ratio 7.64% 13.27% 12.67% 10.90% 9.98% 9.20% 10.50% 9.79% 7.42% 9.77% 7.35% 8.36% 10.30% 24.77% <-12 mths 8.73% <-IRR #YR-> 10 5 yr Running Average 130.88% US$
5 year Running Average 16.47% 15.07% 12.66% 10.89% 11.20% 10.65% 10.07% 9.38% 9.33% 8.96% 8.54% 8.64% 12.11% <-12 mths 3.35% <-IRR #YR-> 5 5 yr Running Average 17.91% US$
Price/AEPS Median 3.89 7.33 7.34 5.28 5.49 4.98 6.32 5.51 5.64 7.00 8.76 13.06 16.80 37.63 <-12 mths 5.98 <-Median-> 10 Price/FFO Median US$
Price/AEPS High 4.22 8.48 8.28 6.05 6.28 5.47 7.66 7.43 6.96 8.60 10.01 16.05 20.82 43.18 <-12 mths 7.54 <-Median-> 10 Price/FFO High US$
Price/AEPS Low 3.56 6.17 6.41 4.50 4.70 4.49 4.97 3.60 4.33 5.39 7.51 10.07 12.79 32.09 <-12 mths 4.83 <-Median-> 10 Price/FFO Low US$
Price/AEPS Close 4.03 8.45 6.64 5.54 6.21 4.70 7.30 6.68 6.90 5.49 10.52 15.02 19.70 32.72 <-12 mths 6.79 <-Median-> 10 Price/FFO Close US$
Trailing P/AEPS Close 10.62 5.20 7.83 7.07 7.30 5.47 6.83 8.06 9.85 4.49 7.00 15.07 18.00 15.88 <-12 mths 7.19 <-Median-> 10 Trailing P/FFO Close US$
Median Values DPR 10 Yrs 9.78% 5 Yrs   8.36% P/CF 5 Yrs   in order 8.76 10.01 7.51 10.52 273.49% Diff M/C DPR 75% to 95% best US$
* Funds from Operations
-$1.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.33
-$3.27 $0.00 $0.00 $0.00 $0.00 $2.33
-$1.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.18
-$2.70 $0.00 $0.00 $0.00 $0.00 $3.18
$0.50 <-12 mths -1.96%
Pre-split 15 $3.21 $4.79
Pre-split 20 $2.14 $3.19 $2.32 $1.58 $1.37 $3.47 $2.66
Pre-split 25 $1.43 $2.13 $1.55 $1.05 $0.91 $2.31 $1.77 -$0.12 $2.47 $1.22 $0.62 $0.31
EPS Basic US$ $0.95 $1.42 $1.03 $0.70 $0.61 $1.54 $1.18 -$0.08 $1.65 $0.81 $0.41 $0.20 $0.49 -52.48% <-Total Growth 10 EPS Basic US$
EPS  pre- 04
EPS Diluted* US$ $0.92 $1.38 $1.00 $0.69 $0.60 $1.51 $1.16 -$0.08 $1.59 $0.79 $0.41 $0.21 $0.51 $0.50 <-12 mths -49.23% <-Total Growth 10 EPS Diluted US$
Increase 58.38% 49.68% -27.41% -31.42% -13.55% 153.73% -23.53% -106.92% 2091.67% -50.21% -48.74% -49.18% 146.77% -1.96% <-12 mths 9 1 10 Years of Data, EPS P or N
Earnings Yield 10.0% 11.6% 9.1% 5.9% 3.8% 11.1% 5.8% -0.4% 4.9% 3.8% 1.5% 0.5% 1.1% 1.4% <-12 mths -6.55% <-IRR #YR-> 10 Earnings per Share -49.23% US$
5 year Running Average $0.65 $0.89 $0.95 $0.92 $0.92 $1.04 $0.99 $0.77 $0.96 $0.99 $0.77 $0.58 $0.70 $0.48 <-12 mths #NUM! <-IRR #YR-> 5 Earnings per Share 737.50% US$
10 year Running Average $0.56 $0.67 $0.69 $0.70 $0.72 $0.84 $0.94 $0.86 $0.94 $0.96 $0.91 $0.79 $0.74 $0.72 <-12 mths -2.99% <-IRR #YR-> 10 5 yr Running Average -26.15% US$
* Diluted ESP per share  E/P 10 Yrs 3.81% 5Yrs 1.52% -1.94% <-IRR #YR-> 5 5 yr Running Average -9.33% US$
$0.71 <-12 mths 1.96%
EPS Basic CDN$ $1.01 $1.65 $1.43 $0.94 $0.78 $2.10 $1.54 -$0.10 $2.09 $1.10 $0.55 $0.29 $0.67 -52.96% <-Total Growth 10 EPS Basic CDN$
EPS Diluted*CDN$ $0.98 $1.61 $1.39 $0.92 $0.76 $2.06 $1.50 -$0.10 $2.02 $1.07 $0.54 $0.30 $0.70 $0.71 <-12 mths -49.74% <-Total Growth 10 EPS Diluted CDN$
Increase 68.98% 63.26% -13.35% -33.50% -17.82% 171.18% -27.20% -106.79% 2083.22% -46.81% -49.94% -44.71% 135.06% 1.96% <-12 mths 9 1 10 Years of Data, EPS P or N
Earnings Yield 10.1% 11.6% 9.1% 5.9% 3.9% 11.1% 5.6% -0.4% 5.0% 3.8% 1.5% 0.5% 1.1% 1.4% <-12 mths -6.65% <-IRR #YR-> 10 Earnings per Share -49.74% CDN$
5 year Running Average $0.67 $0.95 $1.09 $1.10 $1.13 $1.35 $1.33 $1.03 $1.25 $1.31 $1.01 $0.77 $0.93 $0.66 <-12 mths #NUM! <-IRR #YR-> 5 Earnings per Share 786.27% CDN$
10 year Running Average $0.60 $0.73 $0.77 $0.80 $0.84 $1.01 $1.14 $1.06 $1.17 $1.22 $1.18 $1.05 $0.98 $0.96 <-12 mths -1.59% <-IRR #YR-> 10 5 yr Running Average -14.85% CDN$
* Diluted ESP per share  E/P 10 Yrs 3.85% 5Yrs 1.52% -2.09% <-IRR #YR-> 5 5 yr Running Average -10.04% CDN$
-$1.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.70
$0.10 $0.00 $0.00 $0.00 $0.00 $0.70
-$1.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.93
-$1.03 $0.00 $0.00 $0.00 $0.00 $0.93
Dividend US$ $0.28 $0.31 $0.34 Estimates Dividend US$
Increase 16.67% 12.14% 21.43% Estimates Increase
Payout Ratio EPS 56.00% #VALUE! #DIV/0! Estimates Payout Ratio EPS
Special Dividends  pre-split 15 $2.18 $0.05
Special Dividends  pre-split 20 $1.45 $0.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Special Dividends  pre-split 25 $0.97 $0.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.36 $8.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Special Dividends US$ $0.65 $0.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 $5.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Div  pre-split 04
Div  pre-split 06
Div  pre-split 07
Div  pre-split 15 $0.59 $0.63 $0.40 $0.43
Div  pre-split 20 $0.39 $0.42 $0.47 $0.52 $0.56 $0.60 $0.64
Div  pre-split 25 $0.26 $0.28 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.52 $0.56 $0.28
Dividend US$ Pd US$ $0.17 $0.19 $0.21 $0.23 $0.25 $0.27 $0.28 $0.32 $0.35 $0.37 $0.19 $0.21 $0.24 $0.28 $0.28 $0.28 14.09% <-Total Growth 10 Dividends US$
Increase 7.27% 6.78% 12.69% 9.87% 7.69% 7.14% 6.67% 12.50% 8.33% 7.65% -49.95% 14.13% 12.57% 16.67% 0.00% 0.00% 27 8 38 Years of data, Count P, N 71.05% US$
Average Increases 5 Year Running 3.00% 3.96% 6.50% 8.48% 8.86% 8.83% 8.81% 8.77% 8.47% 8.46% -2.96% -1.47% -1.45% 0.22% -1.32% 8.67% 8.47% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.29 $0.30 $0.31 $0.33 $0.34 $0.23 $0.25 $0.27 $0.34 $1.43 $1.42 $1.40 $1.39 $1.33 $0.24 $0.26 347.56% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.97% 1.81% 1.73% 2.07% 1.82% 1.85% 1.66% 1.78% 1.32% 1.40% 0.84% 0.64% 0.61% 0.66% 1.53% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.81% 1.57% 1.53% 1.80% 1.59% 1.68% 1.37% 1.32% 1.07% 1.14% 0.73% 0.52% 0.49% 0.57% 1.23% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 2.15% 2.15% 1.98% 2.42% 2.13% 2.05% 2.11% 2.72% 1.71% 1.81% 0.98% 0.83% 0.81% 0.77% 1.93% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 1.90% 1.57% 1.91% 1.97% 1.61% 1.96% 1.44% 1.46% 1.08% 1.78% 0.70% 0.56% 0.52% 0.76% 0.76% 0.76% 1.45% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 88.73% 14.56% 20.94% 33.55% 41.79% 17.65% 24.62% -400.00% 36.82% 719.31% 45.93% 103.16% 47.06% 56.00% #VALUE! #DIV/0! 39.31% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 44.27% 33.63% 32.60% 35.47% 37.24% 22.35% 25.05% 34.90% 35.74% 144.05% 183.11% 240.18% 197.53% 274.20% #VALUE! #DIV/0! 36.49% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 74.79% 16.35% 16.32% 16.16% 10.95% 11.11% 10.18% 8.69% 17.53% 153.90% 6.60% 6.37% 4.92% 6.69% #VALUE! #DIV/0! 10.56% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 41.89% 36.63% 33.21% 28.19% 23.38% 13.43% 12.18% 10.74% 11.77% 44.97% 43.30% 41.46% 38.27% 34.96% #VALUE! #DIV/0! 25.78% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 60.48% 13.31% 16.40% 13.89% 8.86% 8.84% 8.78% 8.44% 12.26% 113.94% 5.40% 4.02% 3.84% #DIV/0! #DIV/0! #DIV/0! 8.81% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 32.38% 29.26% 29.01% 24.85% 19.85% 11.26% 10.33% 9.30% 9.67% 36.10% 34.93% 31.38% 27.95% #DIV/0! #DIV/0! #DIV/0! 22.35% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.53% 1.45% 5 Yr Med 5 Yr Cl 0.84% 0.70% 5 Yr Med Payout 47.06% 6.60% 5.40% -5.59% <-IRR #YR-> 5 Dividends -25.00% US$
* Dividends per share  10 Yr Med and Cur. -50.48% -47.80% 5 Yr Med and Cur. -9.76% 8.41% Last Div Inc ---> $0.06 $0.07 16.67% 1.33% <-IRR #YR-> 10 Dividends 14.09% US$
Dividends Growth 15 3.00% <-IRR #YR-> 15 Dividends 55.77% US$
Dividends Growth 20 5.80% <-IRR #YR-> 20 Dividends 208.90% US$
Dividends Growth 25 5.91% <-IRR #YR-> 25 Dividends 320.39% US$
Dividends Growth 30 4.57% <-IRR #YR-> 30 Dividends 281.92% US$
Dividends Growth 35 3.41% <-IRR #YR-> 35 Dividends US$
Dividends Growth 40 4.37% <-IRR #YR-> 38 Dividends
Dividends Growth 5 -$0.32 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 5
Dividends Growth 10 -$0.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 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 $0.24 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 $0.24 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 $0.24 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 40
Historical Dividends Historical High Div 7.02% Low Div 0.87% 10 Yr High 2.69% 10 Yr Low 0.50% Med Div 2.13% Close Div 2.37% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -89.21% Exp -12.97% Exp. -71.85% 51.43% Exp. -64.45% Exp. -67.99% High/Ave/Median  US$
Future Dividend Yield Div Yield 0.57% earning in 5 Years at IRR of -5.59% Div Inc. -25.00% Future Dividend Yield US$
Future Dividend Yield Div Yield 0.43% earning in 10 Years at IRR of -5.59% Div Inc. -43.75% Future Dividend Yield US$
Future Dividend Yield Div Yield 0.32% earning in 15 Years at IRR of -5.59% Div Inc. -57.81% Future Dividend Yield US$
Future Dividend Paid Div Paid $0.21 earning in 5 Years at IRR of -5.59% Div Inc. -25.00% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.16 earning in 10 Years at IRR of -5.59% Div Inc. -43.75% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.12 earning in 15 Years at IRR of -5.59% Div Inc. -57.81% Future Dividend Paid US$
Dividend Covering Cost Total Div $1.25 over 5 Years at IRR of -5.59% Div Cov. 3.39% Dividend Covering Cost US$
Dividend Covering Cost Total Div $1.98 over 10 Years at IRR of -5.59% Div Cov. 5.36% Dividend Covering Cost US$
Dividend Covering Cost Total Div $2.53 over 15 Years at IRR of -5.59% Div Cov. 6.84% Dividend Covering Cost US$
Yield if held 5 years 3.00% 4.42% 3.32% 3.26% 3.25% 3.00% 2.76% 2.63% 3.10% 2.73% 1.29% 1.25% 1.33% 1.06% 1.05% 1.26% 2.74% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 9.83% 6.00% 4.71% 3.56% 2.79% 4.57% 6.74% 5.06% 4.89% 4.87% 2.10% 2.07% 1.97% 2.50% 2.05% 1.94% 4.07% <-Median-> 10 Paid Median Price US$
Yield if held 15 years 14.97% 19.35% 22.75% 20.04% 16.98% 14.99% 9.14% 7.16% 5.34% 4.19% 3.20% 5.05% 3.79% 3.95% 3.65% 3.15% 6.25% <-Median-> 10 Paid Median Price US$
Yield if held 20 years 31.40% 18.50% 19.10% 16.76% 19.87% 22.84% 29.48% 34.62% 30.06% 25.46% 10.50% 6.85% 5.37% 4.31% 3.14% 4.80% 21.36% <-Median-> 10 Paid Median Price US$
Yield if held 25 years 47.89% 28.19% 29.06% 25.14% 29.79% 16.00% 22.10% 25.96% 24.28% 19.10% 15.74% 27.07% <-Median-> 8 Paid Median Price US$
Yield if held 30 years 33.55% 21.13% 21.79% 20.31% 22.35% 23.98% 21.79% <-Median-> 3 Paid Median Price US$
50.29% #NUM! <-Median-> 0 Paid Median Price US$
Cost covered if held 5 years 24.78% 35.37% 24.49% 22.96% 22.35% 13.03% 12.05% 12.81% 17.32% 54.19% 50.86% 42.63% 40.25% 27.37% 25.84% 6.65% 22.65% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 128.16% 77.37% 56.87% 40.94% 31.03% 44.65% 64.79% 48.28% 49.22% 117.99% 101.96% 82.06% 69.68% 76.56% 62.96% 59.81% 57.01% <-Median-> 10 Paid Median Price US$
Cost covered if held 15 years 220.46% 281.61% 310.46% 263.97% 220.72% 193.29% 117.25% 88.84% 69.01% 112.95% 173.48% 234.61% 157.87% 142.77% 133.65% 116.51% 165.67% <-Median-> 10 Paid Median Price US$
Cost covered if held 20 years 516.74% 298.99% 287.36% 241.69% 281.09% 319.70% 410.29% 462.79% 416.92% 713.29% 595.12% 344.83% 243.97% 171.09% 126.41% 195.66% 377.56% <-Median-> 10 Paid Median Price US$
Cost covered if held 25 years 724.81% 422.01% 415.75% 370.03% 857.79% 931.33% 1143.30% 1212.78% 991.55% 795.14% 667.82% 791.30% <-Median-> 8 Paid Median Price US$
Cost covered if held 30 years 1997.19% 1116.97% 1039.58% 846.00% 948.77% 1037.33% 1116.97% <-Median-> 3 Paid Median Price US$
2229.45% #NUM! <-Median-> 0 Paid Median Price US$
Dividend* CDN$ $0.40 $0.45 $0.48 Estimates Dividend* CDN$ CDN$
Increase 21.33% 12.14% 21.43% Estimates Payout Ratio EPS CDN$
Payout Ratio EPS 56.00% #VALUE! #DIV/0! Estimates Increase CDN$
Actual Dividends CDN$ $0.50 $0.61 $0.69 $0.72 $0.53 $0.57 $0.64 $0.65 $0.74 $0.38 Actual Dividends CDN$ CDN$
Special Dividends CDN$ $0.69 $0.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.30 $7.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
Div  pre-split 04
Div  pre-split 06
Div  pre-split 07
Div  pre-split 15
Div  pre-split 20
Div  pre-split 25
Dividend* PD in US$ $0.19 $0.22 $0.29 $0.31 $0.32 $0.36 $0.37 $0.41 $0.44 $0.51 $0.25 $0.31 $0.33 $0.40 $0.40 $0.40 12.93% <-Total Growth 10 Dividends CDN$
Increase 14.46% 16.47% 34.51% 6.53% 2.37% 14.51% 1.55% 10.28% 7.87% 15.01% -51.12% 24.17% 7.23% 21.33% 0.00% 0.00% 24 5 38 Years of data, Count P, N 63.16% CDN$
Average Increases 5 Year Running 0.51% 6.31% 14.22% 15.04% 14.87% 14.88% 11.90% 7.05% 7.32% 9.85% -3.28% 1.24% 0.63% 3.32% 0.32% 10.55% 8.58% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.16 $0.18 $0.20 $0.23 $0.26 $0.30 $0.33 $0.35 $0.38 $0.42 $0.39 $0.38 $0.37 $0.36 $0.34 $0.37 80.33% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 2.02% 1.85% 1.87% 2.05% 1.79% 1.91% 1.55% 1.66% 1.30% 1.45% 0.82% 0.67% 0.60% 0.67% 1.50% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.88% 1.57% 1.70% 1.83% 1.58% 1.74% 1.33% 1.27% 1.06% 1.22% 0.73% 0.53% 0.49% 0.59% 1.25% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.19% 2.26% 2.08% 2.33% 2.05% 2.13% 1.85% 2.38% 1.69% 1.80% 0.93% 0.89% 0.77% 0.78% 1.83% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 1.90% 1.57% 1.91% 1.97% 1.63% 1.96% 1.38% 1.46% 1.08% 1.78% 0.70% 0.56% 0.52% 0.76% 0.76% 0.76% 1.42% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 88.73% 14.56% 20.94% 33.55% 41.79% 17.65% 24.62% -400.00% 36.82% 719.31% 45.93% 103.16% 47.06% 56.00% #VALUE! #DIV/0! 39.31% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 24.52% 18.51% 18.65% 21.26% 23.33% 22.24% 24.89% 34.37% 30.41% 31.82% 39.13% 49.80% 39.49% 53.81% #VALUE! #DIV/0! 31.11% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 74.79% 16.35% 16.32% 16.16% 10.95% 11.11% 10.18% 8.69% 17.53% 153.90% 6.60% 6.37% 4.92% 6.69% #VALUE! #DIV/0! 10.56% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 23.11% 20.16% 18.66% 16.62% 14.36% 13.26% 12.23% 10.78% 10.13% 10.00% 9.23% 8.47% 7.45% 6.81% #VALUE! #DIV/0! 10.45% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 60.48% 13.31% 16.40% 13.89% 8.86% 8.84% 8.78% 8.44% 12.26% 113.94% 5.40% 4.02% 3.84% #DIV/0! #DIV/0! #DIV/0! 8.81% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 17.86% 16.12% 16.43% 14.70% 12.24% 11.13% 10.38% 9.32% 8.32% 8.02% 7.44% 6.38% 5.44% #DIV/0! #DIV/0! #DIV/0! 8.82% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.50% 1.42% 5 Yr Med 5 Yr Cl 0.82% 0.70% 5 Yr Med Payout 47.06% 6.60% 5.40% -4.19% <-IRR #YR-> 5 Dividends -19.26% CDN$
* Dividends per share  10 Yr Med and Cur. -49.62% -46.81% 5 Yr Med and Cur. -7.46% 8.59% Last Div Inc ---> $0.06 $0.07 16.67% 1.22% <-IRR #YR-> 10 Dividends 12.93% CDN$
Dividends Growth 15 5.21% <-IRR #YR-> 15 Dividends 114.14% CDN$
Dividends Growth 20 6.67% <-IRR #YR-> 20 Dividends 264.04% CDN$
Dividends Growth 25 5.47% <-IRR #YR-> 25 Dividends 278.47% CDN$
Dividends Growth 30 4.57% <-IRR #YR-> 30 Dividends CDN$
Dividends Growth 35 3.91% <-IRR #YR-> 35 Dividends CDN$
Dividends Growth 40 4.51% <-IRR #YR-> 38 Dividends CDN$
Dividends Growth 5 -$0.41 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 5
Dividends Growth 10 -$0.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 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 $0.33 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 $0.33 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 $0.33 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 40
Historical Dividends Historical High Div 25.33% Low Div 0.86% 10 Yr High 2.37% 10 Yr Low 0.50% Med Div 2.12% Close Div 2.37% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -97.01% Exp -11.96% Exp. -68.05% 51.44% Exp. -64.28% Exp. -68.02% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 0.61% earning in 5 Years at IRR of -4.19% Div Inc. -19.26% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 0.49% earning in 10 Years at IRR of -4.19% Div Inc. -34.81% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 0.40% earning in 15 Years at IRR of -4.19% Div Inc. -47.37% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $0.32 earning in 5 Years at IRR of -4.19% Div Inc. -19.26% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.26 earning in 10 Years at IRR of -4.19% Div Inc. -34.81% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.21 earning in 15 Years at IRR of -4.19% Div Inc. -47.37% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $1.84 over 5 Years at IRR of -4.19% Div Cov. 3.48% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $2.99 over 10 Years at IRR of -4.19% Div Cov. 5.68% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $3.93 over 15 Years at IRR of -4.19% Div Cov. 7.46% Dividend Covering Cost CDN$
Yield if held 5 years 3.05% 4.51% 4.49% 4.37% 4.15% 3.95% 3.16% 2.61% 2.90% 2.84% 1.30% 1.29% 1.34% 1.18% 1.15% 1.32% 2.87% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 34.12% 7.97% 5.52% 4.16% 3.33% 5.96% 7.69% 6.28% 6.18% 6.60% 2.68% 2.62% 2.11% 2.63% 2.25% 2.10% 5.06% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 43.57% 64.28% 87.32% 71.28% 57.87% 66.75% 13.60% 7.72% 5.89% 5.30% 4.05% 6.38% 5.07% 5.61% 5.21% 4.34% 7.05% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 25.22% 15.30% 19.32% 16.52% 74.99% 85.24% 109.65% 122.13% 100.96% 92.08% 45.33% 11.29% 6.24% 5.35% 4.19% 6.54% 80.12% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 49.35% 26.10% 27.02% 23.40% 119.31% 57.89% 91.05% 98.60% 91.68% 72.71% 73.23% 53.62% <-Median-> 8 Paid Median Price CDN$
Yield if held 30 years 33.51% 21.67% 21.82% 21.25% 94.21% 93.52% 21.82% <-Median-> 3 Paid Median Price CDN$
Cost covered if held 5 years 24.72% 32.87% 26.46% 26.31% 26.44% 16.48% 14.14% 11.34% 14.53% 54.10% 49.98% 39.60% 38.11% 26.68% 4.84% 6.07% 26.37% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 455.68% 96.82% 53.66% 40.28% 33.44% 49.59% 67.25% 53.72% 57.29% 151.92% 119.64% 94.84% 71.30% 73.97% 63.56% 59.63% 62.27% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 684.27% 910.58% 980.89% 802.07% 677.54% 734.00% 157.66% 87.19% 69.79% 134.33% 205.30% 263.55% 197.90% 184.04% 173.86% 139.55% 201.60% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 454.48% 247.10% 245.61% 209.15% 981.75% 1039.70% 1401.06% 1511.06% 1307.91% 2428.82% 2476.57% 504.99% 264.53% 190.53% 151.97% 235.35% 1173.80% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 660.23% 363.83% 362.90% 326.42% 3250.91% 3265.01% 4201.18% 4315.46% 3377.78% 2735.05% 2812.92% 1955.57% <-Median-> 8 Paid Median Price CDN$
Cost covered if held 30 years 1948.46% 1030.24% 983.37% 806.26% 3647.70% 3694.54% 1030.24% <-Median-> 3 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $62,752 $75,731 $92,769 $95,924 $86,006 $75,100 $77,059 <-12 mths 2.61% 19.68% <-Total Growth 5 Revenue Growth US$ 19.68% 3.66%
DE Growth $1.83 $2.64 $2.17 $2.02 $2.64 $2.54 $2.00 <-12 mths -21.26% 39.05% <-Total Growth 5 DE Growth 39.05% 6.82%
Net Income Growth -$134 $3,966 $2,056 $1,130 $641 $1,307 $2,035 <-12 mths 55.74% 1075.37% <-Total Growth 5 Net Income Growth 1075.37% 63.69%
Cash Flow Growth $8,341 $7,874 $8,751 $6,467 $7,569 $10,958 $9,343 <-12 mths -14.74% 31.38% <-Total Growth 5 Cash Flow Growth 31.38% 5.61%
Dividend Growth $0.32 $0.35 $0.37 $0.19 $0.21 $0.24 $0.28 <-12 mths 16.67% -25.00% <-Total Growth 5 Dividend Growth -25.00% -5.59%
Stock Price Growth $21.86 $32.21 $20.97 $26.75 $38.30 $45.89 $36.98 <-12 mths -19.42% 109.97% <-Total Growth 5 Stock Price Growth 109.97% 15.99%
Revenue Growth US$ $19,913 $24,411 $40,786 $56,771 $67,826 $62,752 $75,731 $92,769 $95,924 $86,006 $75,100 $77,059 <-this year 2.61% 277.14% <-Total Growth 10 Revenue Growth US$ 277.14% 14.20%
DE Growth $0.95 $1.09 $1.19 $1.83 $2.64 $2.17 $2.02 $2.64 $2.54 $2.95 <-this year 16.14% 168.31% <-Total Growth 8 DE Growth 168.31% 13.13%
Net Income Growth $2,341 $1,651 $1,462 $3,584 $2,807 -$134 $3,966 $2,056 $1,130 $641 $1,307 $2,035 <-this year 55.74% -44.17% <-Total Growth 10 Net Income Growth -44.17% -5.66%
Cash Flow Growth $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $6,467 $7,569 $10,958 $9,343 <-this year -14.74% 293.04% <-Total Growth 10 Cash Flow Growth 293.04% 14.67%
Dividend Growth $0.21 $0.23 $0.25 $0.27 $0.28 $0.32 $0.35 $0.37 $0.19 $0.21 $0.24 $0.28 <-this year 16.67% 14.09% <-Total Growth 10 Dividend Growth 14.09% 1.33%
Stock Price Growth $11.02 $11.74 $15.48 $13.64 $19.79 $21.86 $32.21 $20.97 $26.75 $38.30 $45.89 $48.44 <-this year 5.56% 316.61% <-Total Growth 10 Stock Price Growth 316.61% 15.34%
Dividends on Shares CDN$ $19.23 $20.48 $20.97 $24.01 $24.38 $26.89 $49.09 $510.11 $16.31 $20.25 $21.71 $26.34 $26.34 $753.42 No of Years 11 Total Divs 12/31/15
Paid  $1,008.13 $1,039.57 $1,284.10 $1,227.78 $1,760.70 $1,839.20 $2,688.93 $1,873.52 $2,338.60 $3,635.28 $4,159.32 $3,478.86 $3,478.86 $4,159.32 No of Years 10 Worth $15.27 65.47
Total -$1,008.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4,159.32 $4,912.74 15.23%
-$1,008.13 $20.48 $20.97 $24.01 $24.38 $26.89 $49.09 $510.11 $16.31 $20.25 $4,181.03 18.63%
Graham No. DE US$ $13.76 $18.67 $17.67 $14.74 $17.41 $32.33 $21.81 $27.05 $36.75 $37.16 $44.63 $52.49 $50.72 $56.12 $61.85 $70.67 187.10% <-Total Growth 10 Graham price CDN$
Price/GP Ratio Med 0.65 0.55 0.69 0.76 0.79 0.45 0.79 0.67 0.72 0.72 0.50 0.63 0.77 0.76 0.72 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.70 0.64 0.78 0.87 0.90 0.49 0.95 0.90 0.88 0.88 0.57 0.78 0.96 0.87 0.88 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.59 0.47 0.60 0.65 0.67 0.40 0.62 0.43 0.55 0.55 0.43 0.49 0.59 0.65 0.55 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.67 0.64 0.62 0.80 0.89 0.42 0.91 0.81 0.88 0.56 0.60 0.73 0.90 0.66 0.60 0.52 0.80 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -33.12% -36.35% -37.65% -20.36% -11.08% -57.82% -9.23% -19.21% -12.37% -43.56% -40.07% -27.04% -9.52% -34.10% -40.21% -47.67% -19.79% <-Median-> 10 Graham Price
Graham No. CDN$ $14.19 $20.11 $20.79 $17.08 $15.60 $44.53 $24.45 $24.52 $32.15 $26.17 $23.03 $17.62 $26.61 $27.58 #VALUE! $0.00 27.99% <-Total Growth 10 Graham price CDN$ CDN$
Price/GP Ratio Med 0.65 0.58 0.75 0.89 1.14 0.43 0.97 1.00 1.05 1.33 1.31 2.61 2.06 2.16 1.09 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 0.70 0.69 0.83 1.00 1.29 0.47 1.13 1.30 1.29 1.58 1.47 3.27 2.52 2.46 1.30 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.60 0.48 0.67 0.78 0.99 0.38 0.81 0.70 0.81 1.07 1.15 1.95 1.60 1.86 0.90 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.69 0.69 0.73 0.92 1.25 0.42 1.09 1.14 1.27 1.08 1.54 3.13 2.37 1.91 #VALUE! #DIV/0! 1.19 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -31.16% -31.38% -26.52% -7.77% 24.70% -58.22% 9.09% 13.64% 26.73% 8.47% 53.87% 212.65% 136.86% 91.09% #VALUE! #DIV/0! 19.17% <-Median-> 10 Graham Price
pre-split 04 Stock Price CDN$
pre-split 06 0.88000 1.2500 $76.39 $76.39 $76.39 Stock Price CDN$
pre-split 07 $67.22 $61.11 $61.7393 Stock Price CDN$
pre-split 15 $41.22 Stock Price CDN$
pre-split 20 $27.48 $38.81 $42.96 $44.30 $54.72 $52.32
pre-split 22 $18.32 $25.87 $28.64 $29.53 $36.48 $34.88 $50.02 $52.25 $76.39
pre-split 25 $14.66 $20.70 $22.91 $23.63 $29.18 $27.90 $40.02 $41.80 $61.11 $42.58 $53.15
Price Close CDN$ $9.77 $13.80 $15.27 $15.75 $19.46 $18.60 $26.68 $27.87 $40.74 $28.39 $35.43 $55.08 $63.02 $52.71 $52.71 $52.71 312.58% <-Total Growth 10 Stock Price CDN$
Increase 13.12% 41.23% 10.69% 3.12% 23.52% -4.39% 43.41% 4.46% 46.20% -30.32% 24.82% 55.45% 14.42% -16.36% 0.00% 0.00% 24.90 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 9.94 8.60 10.98 17.03 25.59 9.02 17.77 -273.59 20.17 26.42 65.88 185.22 90.16 73.96 #VALUE! #DIV/0! 17.73% <-IRR #YR-> 5 Stock Price 126.15% CDN$
Trailing P/E 16.79 14.03 9.52 11.32 21.03 24.47 12.94 18.57 -399.99 14.05 32.98 102.41 211.92 75.41 73.96 #VALUE! 15.23% <-IRR #YR-> 10 Stock Price 312.58% CDN$
CAPE (10 Yr P/E) 16.30 18.95 19.75 19.68 23.16 18.43 23.46 26.34 34.74 23.23 30.09 52.63 64.48 55.12 #VALUE! #DIV/0! 23.62% <-IRR #YR-> 5 Price & Dividend 159.72% CDN$
Median 10, 5 Yrs D.  per yr 3.40% 5.89% % Tot Ret 18.27% 24.94% T P/E 19.80 32.98 P/E:  22.88 65.88 18.63% <-IRR #YR-> 10 Price & Dividend 385.41% CDN$
Price 15 D.  per yr 3.31% % Tot Ret 18.22% CAPE Diff 197.05% 14.88% <-IRR #YR-> 15 Stock Price 700.80% CDN$
Price  20 D.  per yr 2.81% % Tot Ret 18.58% 12.32% <-IRR #YR-> 20 Stock Price 920.60% CDN$
Price  25 D.  per yr 4.18% % Tot Ret 20.70% 16.00% <-IRR #YR-> 25 Stock Price 3987.91% CDN$
Price  30 D.  per yr 4.45% % Tot Ret 22.98% 14.91% <-IRR #YR-> 30 Stock Price CDN$
Price  35 D.  per yr 3.43% % Tot Ret 22.14% 12.07% <-IRR #YR-> 35 Stock Price CDN$
Price  40 D.  per yr 2.88% % Tot Ret 21.30% 10.64% <-IRR #YR-> 38 Stock Price
Price & Dividend 15 18.19% <-IRR #YR-> 15 Price & Dividend 863.98% CDN$
Price & Dividend 20 15.13% <-IRR #YR-> 20 Price & Dividend 1146.59% CDN$
Price & Dividend 25 20.18% <-IRR #YR-> 25 Price & Dividend 4921.76% CDN$
Price & Dividend 30 19.36% <-IRR #YR-> 30 Price & Dividend CDN$
Price & Dividend 35 15.50% <-IRR #YR-> 35 Price & Dividend CDN$
Price & Dividend 40 13.52% <-IRR #YR-> 38 Price & Dividend
Price  5 -$27.87 $0.00 $0.00 $0.00 $0.00 $63.02 Price  5
Price 10 -$15.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $63.02 Price 10
Price & Dividend 5 -$27.87 $0.74 $7.73 $0.25 $0.31 $63.35 Price & Dividend 5
Price & Dividend 10 -$15.27 $0.31 $0.32 $0.36 $0.37 $0.41 $0.74 $7.73 $0.25 $0.31 $63.35 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 $63.02 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 $63.02 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 $63.02 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $63.02 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $63.02 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $63.02 Price  40
Price & Dividend 15 $0.87 $0.23 $0.29 $0.31 $0.32 $0.36 $0.37 $0.41 $0.74 $7.73 $0.25 $0.31 $63.35 Price & Dividend 15
Price & Dividend 20 $0.87 $0.23 $0.29 $0.31 $0.32 $0.36 $0.37 $0.41 $0.74 $7.73 $0.25 $0.31 $63.35 Price & Dividend 20
Price & Dividend 25 $0.87 $0.23 $0.29 $0.31 $0.32 $0.36 $0.37 $0.41 $0.74 $7.73 $0.25 $0.31 $63.35 Price & Dividend 25
Price & Dividend 30 $0.87 $0.23 $0.29 $0.31 $0.32 $0.36 $0.37 $0.41 $0.74 $7.73 $0.25 $0.31 $63.35 Price & Dividend 30
Price & Dividend 35 $0.87 $0.23 $0.29 $0.31 $0.32 $0.36 $0.37 $0.41 $0.74 $7.73 $0.25 $0.31 $63.35 Price & Dividend 35
Price & Dividend 40 $0.87 $0.23 $0.29 $0.31 $0.32 $0.36 $0.37 $0.41 $0.74 $7.73 $0.25 $0.31 $63.35 Price & Dividend 40
Price H/L Median CDN$ $9.21 $11.69 $15.60 $15.16 $17.77 $19.00 $23.82 $24.55 $33.77 $34.74 $30.19 $45.97 $54.75 $59.64 250.89% <-Total Growth 10 Stock Price CDN$
Increase 20.16% 26.99% 33.46% -2.84% 17.22% 6.93% 25.37% 3.05% 37.57% 2.87% -13.09% 52.24% 19.10% 8.94% 13.37% <-IRR #YR-> 10 Stock Price 250.89% CDN$
P/E 9.36 7.28 11.22 16.39 23.37 9.22 15.87 -241.01 16.72 32.33 56.14 154.57 78.32 83.68 17.40% <-IRR #YR-> 5 Stock Price 123.01% CDN$
Trailing P/E 15.82 11.89 9.72 10.90 19.21 25.00 11.56 16.36 -331.57 17.20 28.10 85.46 184.10 85.32 16.98% <-IRR #YR-> 10 Price & Dividend 161.12% CDN$
P/E on Run. 5 yr Ave 13.74 12.35 14.35 13.82 15.68 14.09 17.94 23.85 27.06 26.50 30.01 60.04 59.14 89.78 24.15% <-IRR #YR-> 5 Price & Dividend 322.19% CDN$
P/E on Run. 10 yr Ave 15.35 16.06 20.17 18.94 21.15 18.83 20.95 23.20 28.80 28.43 25.64 43.92 56.01 62.37 11.38 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.60% 6.75% % Tot Ret 21.22% 27.94% T P/E 18.20 28.10 P/E:  20.05 56.14 Count 33 Years of data
-$15.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $54.75
-$24.55 $0.00 $0.00 $0.00 $0.00 $54.75
-$15.60 $0.31 $0.32 $0.36 $0.37 $0.41 $0.74 $7.73 $0.25 $0.31 $55.07
-$24.55 $0.74 $7.73 $0.25 $0.31 $55.07
High Months CDN$ Oct Dec Apr Oct Dec Nov Nov Feb Dec Jan Feb Nov Sep Jan
pre-split 04
pre-split 06
pre-split 07
pre-split 15 $41.83
pre-split 20 $27.89 $38.81 $48.31 $47.80 $56.39 $58.89
pre-split 22 $18.59 $25.87 $32.21 $31.87 $37.59 $39.26 $51.98 $59.92 $77.99
pre-split 25 $14.87 $20.70 $25.77 $25.49 $30.07 $31.41 $41.58 $47.94 $62.39 $62.20 $50.82
Price High CDN$ $9.92 $13.80 $17.18 $17.00 $20.05 $20.94 $27.72 $31.96 $41.59 $41.47 $33.88 $57.62 $67.01 $67.90 290.12% <-Total Growth 10 Stock Price CDN$
Increase 14.95% 39.17% 24.48% -1.06% 17.97% 4.43% 32.40% 15.28% 30.16% -0.31% -18.30% 70.07% 16.30% 1.33% 14.58% <-IRR #YR-> 10 Stock Price 290.12% CDN$
P/E 10.08 8.60 12.35 18.37 26.38 10.16 18.47 -313.75 20.59 38.59 62.99 193.76 95.86 95.27 15.96% <-IRR #YR-> 5 Stock Price 109.69% CDN$
Trailing P/E 17.04 14.03 10.70 12.22 21.68 27.54 13.45 21.29 -408.37 20.53 31.53 107.13 225.34 97.14 14.82 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 21.48 31.53 P/E:  23.48 62.99 26.61 P/E Ratio Historical High CDN$
-$17.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $67.01
-$31.96 $0.00 $0.00 $0.00 $0.00 $67.01
Low Months CDN$ Jun Jan Jan Feb Jan Feb Feb Mar Jan Dec Mar Jan Apr Oct
Price Low CDN$ $8.50 $9.58 $14.03 $13.32 $15.49 $17.06 $19.92 $17.14 $25.95 $28.01 $26.51 $34.31 $42.48 $51.38 202.85% <-Total Growth 10 Stock Price CDN$
Increase 26.87% 12.78% 46.40% -5.02% 16.25% 10.17% 16.74% -13.96% 51.40% 7.95% -5.38% 29.44% 23.81% 20.95% 11.72% <-IRR #YR-> 10 Stock Price 202.85% CDN$
P/E 8.64 5.97 10.08 14.40 20.37 8.28 13.27 -168.28 12.85 26.07 49.28 115.38 60.77 72.09 19.90% <-IRR #YR-> 5 Stock Price 147.84% CDN$
Trailing P/E 14.60 9.74 8.74 9.58 16.74 22.45 9.66 11.42 -254.77 13.87 24.67 63.79 142.85 73.50 10.08 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 15.31 24.67 P/E:  17.39 49.28 1.94 P/E Ratio Historical Low CDN$
-$14.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.48
TSX and Exchange Rate $9.19 $11.89 $11.03 $11.73 $15.24 $13.64 $20.54 $21.89 $32.14 $20.96 $26.79 $38.28 $45.98 $36.98 $36.98 $36.98
Price Close US$ $9.20 $11.88 $11.02 $11.74 $15.48 $13.64 $19.79 $21.86 $32.21 $20.97 $26.75 $38.30 $45.89 $36.98 $36.98 $36.98 316.61% <-Total Growth 10 Stock Price US$
Increase 5.95% 29.10% -7.30% 6.55% 31.90% -11.92% 45.16% 10.42% 47.36% -34.88% 27.53% 43.20% 19.82% -19.42% 0.00% 0.00% 23.63 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 9.96 8.59 10.97 17.04 25.99 9.02 17.13 -273.20 20.21 26.44 65.77 185.32 89.98 73.96 #VALUE! #DIV/0! 15.99% <-IRR #YR-> 5 Stock Price 109.97% US$
Trailing P/E 15.77 12.85 7.96 11.68 22.47 22.90 13.10 18.91 -402.60 13.16 33.71 94.18 222.05 72.51 73.96 #VALUE! 15.34% <-IRR #YR-> 10 Stock Price 316.61% US$
CAPE (10 Yr P/E) 16.53 17.77 16.00 16.74 21.38 16.14 21.07 25.34 34.41 21.91 29.55 48.63 62.17 51.42 #VALUE! #DIV/0! 21.65% <-IRR #YR-> 5 Price & Dividend 141.69% US$
Median 10, 5 Yrs D.  per yr 3.51% 5.66% % Tot Ret 18.63% 26.13% T P/E 20.69 33.71 P/E:  23.10 65.77 18.85% <-IRR #YR-> 10 Price & Dividend 391.82% US$
Price 15 D.  per yr 3.09% % Tot Ret 19.89% CAPE Diff 213.00% 12.45% <-IRR #YR-> 15 Stock Price 481.55% US$
Price  20 D.  per yr 2.89% % Tot Ret 20.35% 11.32% <-IRR #YR-> 20 Stock Price 753.99% US$
Price  25 D.  per yr 4.94% % Tot Ret 23.11% 16.44% <-IRR #YR-> 25 Stock Price 4391.84% US$
Price  30 D.  per yr 4.66% % Tot Ret 23.83% 14.90% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 3.26% % Tot Ret 22.06% 11.53% <-IRR #YR-> 35 Stock Price US$
Price  40 D.  per yr 3.04% % Tot Ret 22.50% 10.48% <-IRR #YR-> 38 Stock Price US$
Price & Dividend 15 15.55% <-IRR #YR-> 15 Price & Dividend 606.17% US$
Price & Dividend 20 14.21% <-IRR #YR-> 20 Price & Dividend 955.45% US$
Price & Dividend 25 21.38% <-IRR #YR-> 25 Price & Dividend 5483.66% US$
Price & Dividend 30 19.56% <-IRR #YR-> 30 Price & Dividend US$
Price & Dividend 35 14.80% <-IRR #YR-> 35 Price & Dividend US$
Price & Dividend 40 13.52% <-IRR #YR-> 38 Price & Dividend US$
Price  5 -$21.86 $0.00 $0.00 $0.00 $0.00 $45.89 Price  5
Price 10 -$11.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.89 Price 10
Price & Dividend 5 -$21.86 $0.59 $5.71 $0.19 $0.21 $46.13 Price & Dividend 5
Price & Dividend 10 -$11.02 $0.23 $0.25 $0.27 $0.28 $0.32 $0.59 $5.71 $0.19 $0.21 $46.13 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 $45.89 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 $45.89 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 $45.89 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.89 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.89 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.89 Price  40
Price & Dividend 15 $0.82 $0.20 $0.21 $0.23 $0.25 $0.27 $0.28 $0.32 $0.59 $5.71 $0.19 $0.21 $46.13 Price & Dividend 15
Price & Dividend 20 $0.82 $0.20 $0.21 $0.23 $0.25 $0.27 $0.28 $0.32 $0.59 $5.71 $0.19 $0.21 $46.13 Price & Dividend 20
Price & Dividend 25 $0.82 $0.20 $0.21 $0.23 $0.25 $0.27 $0.28 $0.32 $0.59 $5.71 $0.19 $0.21 $46.13 Price & Dividend 25
Price & Dividend 30 $0.82 $0.20 $0.21 $0.23 $0.25 $0.27 $0.28 $0.32 $0.59 $5.71 $0.19 $0.21 $46.13 Price & Dividend 30
Price & Dividend 35 $0.82 $0.20 $0.21 $0.23 $0.25 $0.27 $0.28 $0.32 $0.59 $5.71 $0.19 $0.21 $46.13 Price & Dividend 35
Price & Dividend 40 $0.82 $0.20 $0.21 $0.23 $0.25 $0.27 $0.28 $0.32 $0.59 $5.71 $0.19 $0.21 $46.13 Price & Dividend 40
Price H/L Median US$ $8.89 $10.31 $12.19 $11.19 $13.68 $14.45 $17.12 $18.02 $26.36 $26.72 $22.26 $33.31 $39.14 $42.54 221.08% <-Total Growth 10 Stock Price US$
Increase 16.03% 15.93% 18.29% -8.24% 22.30% 5.65% 18.45% 5.26% 46.26% 1.39% -16.69% 49.60% 17.52% 8.69% 12.37% <-IRR #YR-> 10 Stock Price 221.08% US$
P/E Ratio 9.62 7.45 12.14 16.24 22.97 9.56 14.82 -225.27 16.54 33.68 54.75 161.15 76.75 85.08 16.78% <-IRR #YR-> 5 Stock Price 117.19% US$
Trailing P/E Ratio 15.23 11.15 8.81 11.14 19.86 24.27 11.33 15.60 -329.47 16.77 28.06 81.90 189.39 83.41 15.97% <-IRR #YR-> 10 Price & Dividend US$
P/E on Run. 5 yr Ave 13.61 11.61 12.82 12.20 14.88 13.94 17.27 23.28 27.60 26.87 28.77 57.03 55.75 88.01 23.65% <-IRR #YR-> 5 Price & Dividend US$
P/E on Run. 10 yr Ave 15.96 15.41 17.70 15.95 18.90 17.11 18.22 20.90 28.16 27.92 24.59 42.29 53.03 59.15 12.14 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 3.60% 6.87% % Tot Ret 22.54% 29.05% T P/E 18.31 28.06 P/E:  19.76 54.75 Count 32 Years of data
-$12.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $39.14
-$18.02 $0.00 $0.00 $0.00 $0.00 $39.14
-$12.19 $0.23 $0.25 $0.27 $0.28 $0.32 $0.59 $5.71 $0.19 $0.21 $39.38
-$18.02 $0.59 $5.71 $0.19 $0.21 $39.38
High Months US$ Oct Nov Apr Oct Dec Oct Nov Feb Dec Feb Feb Nov Sep Jan
pre-split 15 $40.69
pre-split 20 $27.13 $33.54 $38.66 $36.09 $44.01 $44.64
pre-split 22 $18.08 $22.36 $25.77 $24.06 $29.34 $29.76 $38.94 $45.53 $60.92
pre-split 25 $14.47 $17.89 $20.62 $19.25 $23.47 $23.81 $31.15 $36.42 $48.74 $49.30 $38.17
Price High US$ $9.65 $11.93 $13.75 $12.83 $15.65 $15.87 $20.77 $24.28 $32.49 $32.87 $25.45 $40.93 $48.49 $48.81 252.76% <-Total Growth 10 Stock Price US$
Increase 10.75% 23.64% 15.27% -6.65% 21.95% 1.43% 30.85% 16.92% 33.80% 1.16% -22.58% 60.85% 18.47% 0.66% 13.44% <-IRR #YR-> 10 Stock Price 252.76% US$
P/E Ratio 10.43 8.62 13.68 18.63 26.27 10.50 17.97 -303.53 20.39 41.43 62.57 198.05 95.08 97.62 14.83% <-IRR #YR-> 5 Stock Price 99.69% US$
Trailing P/E Ratio 16.52 12.90 9.93 12.78 22.71 26.65 13.74 21.01 -406.13 20.63 32.08 100.65 234.63 95.71 14.92 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 21.86 32.08 P/E:  23.33 62.57 28.86 P/E Ratio Historical High US$
-$13.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.49
-$24.28 $0.00 $0.00 $0.00 $0.00 $48.49
Low Momths US$ Jun Jan Sep Feb Jan Dec Jan Mar Jan Dec Mar Jan Apr Oct US$
pre-split 15 $34.31
pre-split 20 $22.87 $24.43 $29.91 $26.83 $32.94 $36.66
pre-split 22 $15.25 $16.28 $19.94 $17.89 $21.96 $24.44 $25.26 $22.05 $37.92
pre-split 25 $12.20 $13.03 $15.95 $14.31 $17.57 $19.55 $20.21 $17.64 $30.34 $30.87 $28.62
Price Low US$ $8.13 $8.69 $10.63 $9.54 $11.71 $13.03 $13.47 $11.76 $20.22 $20.58 $19.08 $25.68 $29.79 $36.27 180.12% <-Total Growth 10 Stock Price US$
Increase 22.97% 6.79% 22.45% -10.30% 22.77% 11.29% 3.36% -12.71% 71.97% 1.76% -7.29% 34.59% 16.00% 21.75% 10.85% <-IRR #YR-> 10 Stock Price 180.12% US$
P/E Ratio 8.80 6.28 10.59 13.85 19.67 8.63 11.66 -147.00 12.69 25.94 46.92 124.26 58.41 72.54 20.43% <-IRR #YR-> 5 Stock Price 153.32% US$
Trailing P/E Ratio 13.93 9.39 7.69 9.50 17.00 21.89 8.92 10.18 -252.80 12.92 24.05 63.15 144.15 71.12 9.73 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 14.96 24.05 P/E:  16.76 46.92 6.36 P/E Ratio Historical Low US$
-$10.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.79
-$11.76 $0.00 $0.00 $0.00 $0.00 $29.79
Free Cash Flow Mk Sc $3,215.0 $42.8 -$3.9 $468.4 $400.9 $1,188.0 $4,877.0 $6,635.0 Free Cash Flow Mk Sc
Change -98.67% -109.21% 12000.41% -14.41% 196.33% 310.52% 36.05% Change
Free Cash Flow MS US$ Old $904 $1,476 $1,674 $1,611 $2,315 $3,197 $3,275 $4,329 $993 $1,515 -$371 <-12 mths -106.11%
Free Cash Flow MS US$ $904 $2,060 $1,660 $2,120 $3,470 $4,252 $4,280 $4,600 $4,180 $4,740 -$180 -$7,102 -$660 $6,210 -139.76% <-Total Growth 10 Free Cash Flow mMS US$
Change 144.34% 127.88% -19.42% 27.71% 63.68% 22.54% 0.66% 7.48% -9.13% 13.40% -103.80% -3845.78% 90.71% 1040.91% #NUM! <-IRR #YR-> 5 Free Cash Flow MS -114.35% US$
FCF/CF from Op Ratio 0.40 0.80 0.60 0.69 0.71 0.82 0.68 0.55 0.53 0.54 -0.03 -0.94 -0.06 0.66 #NUM! <-IRR #YR-> 10 Free Cash Flow MS -139.76% US$
Dividends paid $1,704 $421 $747 $662 $889 $941 $1,024 $867 $1,486 $1,029 $602 $663 $719 $625 -3.75% <-Total Growth 10 Dividends paid US$
Percentage paid 188.46% 20.43% 45.00% 31.23% 25.62% 22.13% 23.93% 18.85% 35.55% 21.71% -334.44% -9.33% -108.94% 10.07% $0.22 <-Median-> 10 Percentage paid US$
5 Year Coverage 19182.03% 257.25% 82.29% 43.30% 26.99% 27.01% 23.41% 25.06% 24.25% 28.42% 74.50% 460.21% 120.97% 5 Year Coverage US$
Dividend Coverage Ratio 0.53 4.90 2.22 3.20 3.90 4.52 4.18 5.31 2.81 4.61 -0.30 -10.71 -0.92 9.93 3.55 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 0.01 0.39 1.22 2.31 3.71 3.70 4.27 3.99 4.12 3.52 1.34 0.22 0.83 5 Year of Coverage US$
-$4,600 $0 $0 $0 $0 -$660
-$1,660 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$660
-$11,881 <-12 mths -207.18%
Free Cash Flow WSJ US$ $1,547 $1,589 $2,354 $3,038 $3,346 $4,560 $982 $1,456 -$1,635 -$3,430 -$3,868
Free Cash Flow WSJ CDN$ $2,142 $2,134 $3,005 $4,144 $4,346 $5,806 $1,245 $1,972 -$2,162 -$4,936 -$5,301 -347.48% <-Total Growth 10 Free Cash Flow WSJ CDN$
Change -0.37% 40.82% 37.90% 4.87% 33.59% -78.56% 58.39% -209.63% -128.31% -7.39% #NUM! <-IRR #YR-> 5 Free Cash Flow MS -191.30% CDN$
FCF/CF from Op Ratio 0.77 0.69 0.61 0.80 0.69 0.70 0.16 0.23 -0.33 -0.65 -0.48 #NUM! <-IRR #YR-> 9 Free Cash Flow MS -347.48% CDN$
Dividends paid $1,034 $889 $1,135 $1,284 $1,330 $1,104 $1,884 $1,394 $796 $954 $985 -13.15% <-Total Growth 10 Dividends paid CDN$
Percentage paid 48.29% 41.65% 37.76% 30.98% 30.60% 19.01% 151.32% 70.67% -36.83% -19.33% -18.59% $0.31 <-Median-> 10 Percentage paid CDN$
5 Year Coverage 48.29% 44.98% 42.00% 38.00% 35.96% 29.54% 36.32% 39.94% 58.07% 318.53% -65.49% 5 Year Coverage CDN$
Dividend Coverage Ratio 2.07 2.40 2.65 3.23 3.27 5.26 0.66 1.41 -2.72 -5.17 -5.38 1.91 <-Median-> 10 Dividend Coverage Ratio CDN$
5 Year of Coverage 2.07 2.22 2.38 2.63 2.78 3.39 2.75 2.50 1.72 0.31 -1.53 5 Year of Coverage CDN$
-$5,806 $0 $0 $0 $0 -$5,301
-$2,134 $0 $0 $0 $0 $0 $0 $0 $0 -$5,301
Market Cap US$ $19,118 $24,815 $23,824 $25,303 $33,395 $29,303 $44,811 $49,527 $75,793 $49,498 $61,121 $86,551 $103,009 $82,580 $82,965 $82,965 332.38% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $20,294 $28,817 $33,037 $33,956 $41,970 $39,977 $60,394 $63,148 $95,874 $66,994 $80,972 $124,471 $141,461 $117,706 $118,255 $118,255 328.19% <-Total Growth 10 Market Cap CDN$
Unexercised Options 80.109 82.514 62.968 65.698 71.211 63.130 70.018 62.976 82.825 55.501 91.632 95.805 138.500 88.896 119.95% <-Total Growth 10 Options Unexercised options and other share-based plans1 and exchangeable shares of affiliate
Shares and Options 2157.166 2170.866 2225.808 2221.513 2228.387 2212.138 2333.895 2329.057 2436.069 2415.559 2376.818 2355.631 2383.204 2321.985 Shares and Options 2026
Options % of Shares O/S 3.9% 4.0% 2.9% 3.0% 3.3% 2.9% 3.1% 2.8% 3.5% 2.4% 4.0% 4.2% 6.2% 4.0% Options % of Shares O/S
Diluted # of Shares in Million 2,149.2 2,138.4 2,195.3 2,197.4 2,205.0 2,199.2 2,232.7 2,267.1 2,380.4 2,412.3 2,382.3 2,376.9 2,367.8 2,357.1 7.86% <-Total Growth 10 Diluted
Change -1.88% -0.50% 2.66% 0.09% 0.35% -0.27% 1.52% 1.54% 5.00% 1.34% -1.24% -0.23% -0.38% -0.45% 0.22% <-Median-> 10 Change
Difference Diluted/Basic -3.3% -2.7% -2.7% -1.8% -2.2% -2.3% -2.4% 0.0% -3.2% -2.5% -1.9% -4.6% -5.1% -5.1% -2.32% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 2,079.3 2,081.4 2,136.8 2,157.8 2,157.3 2,149.7 2,179.4 2,267.1 2,304.8 2,351.3 2,337.8 2,267.3 2,247.4 2,238.0 5.17% <-Total Growth 10 Basic
Change -0.45% 0.10% 2.66% 0.98% -0.02% -0.35% 1.38% 4.03% 1.66% 2.02% -0.57% -3.02% -0.88% -0.42% 0.48% <-Median-> 10 Change
Difference Basic/Outstanding -0.1% 0.3% 1.2% -0.1% 0.0% 0.0% 3.9% 0.0% 2.1% 0.4% -2.2% -0.3% -0.1% -0.2% -0.04% <-Median-> 10 Difference Basic/Outstanding
$9,343 <-12 mths -14.74%
Class A 2076.929 2088.225 2162.713 2155.687 2157.048 2148.880 2263.749 2265.953 2353.116 2359.930 2285.059 2259.697 2244.619 2233.004 2243.374 2243.374 100.00% are of  Class A Common
Class B 0.128 0.128 0.128 0.128 0.128 0.128 0.128 0.128 0.128 0.128 0.128 0.128 0.085 0.085 0.128 0.128 0.00% are of Class B Equity
# of Share in Millions 2077.057 2088.352 2162.841 2155.815 2157.176 2149.008 2263.877 2266.081 2353.243 2360.058 2285.186 2259.825 2244.704 2233.089 2243.501 2243.501 0.37% <-IRR #YR-> 10 Shares 3.78%
Change 0.00% 0.54% 3.57% -0.32% 0.06% -0.38% 5.35% 0.10% 3.85% 0.29% -3.17% -1.11% -0.67% -0.52% 0.47% 0.00% -0.19% <-IRR #YR-> 5 Shares -0.94%
CF fr Op US $M US$ $2,278 $2,574 $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $6,467 $7,569 $10,958 $9,343 <-12 mths 293.04% <-Total Growth 10 Cash Flow US$
Increase 52.17% 12.99% 8.31% 10.58% 59.10% 5.18% 22.66% 31.81% -5.60% 11.14% -26.10% 17.04% 44.77% -14.74% <-12 mths Drip, SO Buy Backs, S. Iss
5 year Running Average $1,416 $1,696 $1,963 $2,444 $3,126 $3,702 $4,453 $5,563 $6,521 $7,291 $7,552 $7,800 $8,324 $8,618 <-12 mths 324.12% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $1.10 $1.23 $1.29 $1.43 $2.27 $2.40 $2.80 $3.68 $3.35 $3.71 $2.83 $3.35 $4.88 $4.18 <-12 mths 278.71% <-Total Growth 10 Cash Flow per Share US$
Increase 52.17% 12.38% 4.58% 10.94% 59.00% 5.58% 16.44% 31.68% -9.10% 10.82% -23.68% 18.35% 45.75% -14.29% <-12 mths 14.67% <-IRR #YR-> 10 Cash Flow 293.04% US$
5 year Running Average $0.69 $0.82 $0.93 $1.15 $1.46 $1.73 $2.04 $2.52 $2.90 $3.19 $3.27 $3.38 $3.62 $3.79 <-12 mths 5.61% <-IRR #YR-> 5 Cash Flow 31.38% US$
P/CF on Med Price 8.10 8.36 9.46 7.82 6.02 6.02 6.12 4.90 7.88 7.21 7.87 9.94 8.02 10.17 <-12 mths 14.24% <-IRR #YR-> 10 Cash Flow per Share 278.71% US$
P/CF on Closing Price 8.39 9.64 8.55 8.21 6.81 5.68 7.08 5.94 9.63 5.66 9.45 11.43 9.40 8.84 <-12 mths 5.81% <-IRR #YR-> 5 Cash Flow per Share 32.63% US$
17.62% Diff M/C 14.53% <-IRR #YR-> 10 CFPS 5 yr Running 288.36% US$
$13,903 <-12 mths -0.86%
Excl.Working Capital CF $539.0 $587.0 -$14.0 $504.0 $1,156 $1,327 $1,007 $251 $3,391 $3,069 $1,433 $4,419 $3,066 7.56% <-IRR #YR-> 5 CFPS 5 yr Running 43.99% US$
CF fr Op $M WC US$ $2,817 $3,161 $2,774 $3,587 $6,061 $6,486 $7,335 $8,592 $11,265 $11,820 $7,900 $11,988 $14,024 405.55% <-Total Growth 10 Cash Flow less WC US$
Increase 86.31% 12.21% -12.24% 29.31% 68.97% 7.01% 13.09% 17.14% 31.11% 4.93% -33.16% 51.75% 16.98% 17.59% <-IRR #YR-> 10 Cash Flow less WC 405.55% US$
5 year Running Average $1,829 $2,123 $2,244 $2,770 $3,680 $4,414 $5,249 $6,412 $7,948 $9,100 $9,382 $10,313 $11,399 10.29% <-IRR #YR-> 5 Cash Flow less WC 63.22% US$
CFPS Excl. WC US$ $1.36 $1.51 $1.28 $1.66 $2.81 $3.02 $3.24 $3.79 $4.79 $5.01 $3.46 $5.30 $6.25 17.65% <-IRR #YR-> 10 CF less WC 5 Yr Run 408.04% US$
Increase 86.31% 11.60% -15.27% 29.73% 68.86% 7.42% 7.35% 17.02% 26.25% 4.62% -30.97% 53.45% 17.77% 12.20% <-IRR #YR-> 5 CF less WC 5 Yr Run 77.78% US$
5 year Running Average $0.89 $1.02 $1.07 $1.31 $1.73 $2.06 $2.40 $2.90 $3.53 $3.97 $4.06 $4.47 $4.96 17.16% <-IRR #YR-> 10 CFPS - Less WC 387.11% US$
P/CF on Med Price 6.55 6.81 9.50 6.72 4.87 4.79 5.28 4.75 5.51 5.34 6.44 6.28 6.26 10.50% <-IRR #YR-> 5 CFPS - Less WC 64.78% US$
P/CF on Closing Price 6.79 7.85 8.59 7.05 5.51 4.52 6.11 5.76 6.73 4.19 7.74 7.22 7.35 16.60% <-IRR #YR-> 10 CFPS 5 yr Running 364.49% US$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.51 5 yr  7.88 P/CF Med 10 yr 5.42 5 yr  6.26 -100.00% Diff M/C 11.30% <-IRR #YR-> 5 CFPS 5 yr Running 70.79% US$
$13,318 <-12 mths -11.33%
CF fr Op $M CDN$ $2,423 $2,986 $3,861 $4,140 $6,261 $7,038 $8,219 $10,620 $9,983 $11,852 $8,553 $10,891 $15,019 $13,318 <-12 mths 289.03% <-Total Growth 10 Cash Flow CDN$
Increase 62.36% 23.25% 29.29% 7.22% 51.24% 12.41% 16.78% 29.21% -6.00% 18.73% -27.83% 27.33% 37.90% -11.33% <-12 mths Drip, SO Buy Backs, S. Iss
5 year Running Average $1,458 $1,808 $2,290 $2,980 $3,934 $4,857 $5,904 $7,255 $8,424 $9,542 $9,845 $10,380 $11,260 $11,927 <-12 mths 391.59% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $1.17 $1.43 $1.78 $1.92 $2.90 $3.27 $3.63 $4.69 $4.24 $5.02 $3.74 $4.82 $6.69 $5.96 <-12 mths 274.84% <-Total Growth 10 Cash Flow per Share CDN$
Increase 62.36% 22.58% 24.84% 7.57% 51.15% 12.84% 10.85% 29.09% -9.48% 18.39% -25.47% 28.76% 38.83% -10.87% <-12 mths 14.55% <-IRR #YR-> 10 Cash Flow 289.03% CDN$
5 year Running Average $0.71 $0.87 $1.09 $1.40 $1.84 $2.26 $2.70 $3.28 $3.75 $4.17 $4.26 $4.50 $4.90 $5.25 <-12 mths 7.18% <-IRR #YR-> 5 Cash Flow 41.43% CDN$
P/CF on Med Price 7.89 8.18 8.74 7.89 6.12 5.80 6.56 5.24 7.96 6.92 8.07 9.54 8.18 10.00 <-12 mths 14.13% <-IRR #YR-> 10 Cash Flow per Share 274.84% CDN$
P/CF on Closing Price 8.38 9.65 8.56 8.20 6.70 5.68 7.35 5.95 9.60 5.65 9.47 11.43 9.42 8.84 <-12 mths 7.38% <-IRR #YR-> 5 Cash Flow per Share 42.77% CDN$
19.34% Diff M/C 16.27% <-IRR #YR-> 10 CFPS 5 yr Running 351.33% CDN$
$19,817 <-12 mths 3.10%
Excl.Working Capital CF $573.3 $681.0 -$19.4 $676.7 $1,475.5 $1,810 $1,308 $320 $4,299 $4,157 $1,895 $6,358 $4,202 8.36% <-IRR #YR-> 5 CFPS 5 yr Running 49.37% CDN$
CF fr Op $M WC CDN$ $2,996.2 $3,667.1 $3,841.3 $4,816.3 $7,736.3 $8,848 $9,527 $10,939 $14,282 $16,009 $10,449 $17,250 $19,221 400.39% <-Total Growth 10 Cash Flow less WC CDN$
Increase 98.79% 22.39% 4.75% 25.38% 60.63% 14.37% 7.67% 14.83% 30.55% 12.09% -34.73% 65.09% 11.43% 17.47% <-IRR #YR-> 10 Cash Flow less WC 400.39% CDN$
5 year Running Average $1,884 $2,261 $2,597 $3,366 $4,611 $5,782 $6,954 $8,373 $10,266 $11,921 $12,241 $13,786 $15,442 11.93% <-IRR #YR-> 5 Cash Flow less WC 75.71% CDN$
CFPS Excl. WC CDN$ $1.44 $1.76 $1.78 $2.23 $3.59 $4.12 $4.21 $4.83 $6.07 $6.78 $4.57 $7.63 $8.56 19.51% <-IRR #YR-> 10 CF less WC 5 Yr Run 494.51% CDN$
Increase 98.79% 21.73% 1.14% 25.79% 60.53% 14.81% 2.21% 14.72% 25.72% 11.77% -32.59% 66.94% 12.18% 13.02% <-IRR #YR-> 5 CF less WC 5 Yr Run 84.42% CDN$
5 year Running Average $0.92 $1.09 $1.23 $1.59 $2.16 $2.69 $3.18 $3.79 $4.56 $5.20 $5.29 $5.98 $6.72 17.04% <-IRR #YR-> 10 CFPS - Less WC 382.14% CDN$
P/CF on Med Price 6.38 6.66 8.78 6.79 4.95 4.61 5.66 5.09 5.56 5.12 6.60 6.02 6.39 12.15% <-IRR #YR-> 5 CFPS - Less WC 77.38% CDN$
P/CF on Closing Price 6.77 7.86 8.60 7.05 5.43 4.52 6.34 5.77 6.71 4.18 7.75 7.22 7.36 18.48% <-IRR #YR-> 10 CFPS 5 yr Running 444.93% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.41 5 yr  8.07 P/CF Med 10 yr 5.61 5 yr  6.02 -100.00% Diff M/C 12.12% <-IRR #YR-> 5 CFPS 5 yr Running 77.20% CDN$
-$1.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.25 CFPS - Less WC US$
-$3.79 $0.00 $0.00 $0.00 $0.00 $6.25 CFPS - Less WC US$
-$1.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.96 CFPS 5 yr Running US$
-$2.90 $0.00 $0.00 $0.00 $0.00 $4.96 CFPS 5 yr Running US$
-$3,861 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,019 Cash Flow CDN$
-$10,620 $0 $0 $0 $0 $15,019 Cash Flow CDN$
-$1.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.69 Cash Flow per Share CDN$
-$4.69 $0.00 $0.00 $0.00 $0.00 $6.69 Cash Flow per Share CDN$
-$1.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.90 CFPS 5 yr Running CDN$
-$3.28 $0.00 $0.00 $0.00 $0.00 $4.90 CFPS 5 yr Running CDN$
-$3,841 $0 $0 $0 $0 $0 $0 $0 $0 $0 $19,221 Cash Flow less WC CDN$
-$10,939 $0 $0 $0 $0 $19,221 Cash Flow less WC CDN$
-$2,597 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,442 CF less WC 5 Yr Run CDN$
-$8,373 $0 $0 $0 $0 $15,442 CF less WC 5 Yr Run CDN$
-$1.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.56 CFPS - Less WC CDN$
-$4.83 $0.00 $0.00 $0.00 $0.00 $8.56 CFPS - Less WC CDN$
-$1.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.72 CFPS 5 yr Running CDN$
-$3.79 $0.00 $0.00 $0.00 $0.00 $6.72 CFPS 5 yr Running CDN$
Net change in non-cash working capital and other balances -$539 -$587 $14 -$504 -$1,155 -$1,326 -$1,000 -$274 -$3,184 -$3,227 -$1,422 -$4,204 -$3,137
Net change in cash classified within assets held for sale..
Other Operating CFs -$378 $57 -$128 -$243 -$1 -$1 -$7 $23 -$207 $158 -$11 -$215 $71 <- cannotfine in statements
                          Other Operating CFs
Sum -$917 -$530 -$114 -$747 -$1,156 -$1,327 -$1,007 -$251 -$3,391 -$3,069 -$1,433 -$4,419 -$3,066 See TD 
Google --> TD -$917 -$530 -$114 -$747 -$1,156 -$1,327 -$1,007 -$251 -$3,391 -$3,069 -$1,433 -$4,419 -$3,066
Difference $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TD -$917 -$530 -$114 -$747
Difference $0 $0 $0 $0
OPM 10.94% 14.02% 14.00% 12.63% 12.03% 9.09% 9.33% 13.29% 10.40% 9.43% 6.74% 8.80% 14.59% 12.12% 4.22% <-Total Growth 10 OPM OPM CDN$
Increase 36.59% 28.17% -0.11% -9.79% -4.78% -24.44% 2.67% 42.47% -21.78% -9.27% -28.53% 30.54% 65.80% -16.91% Should increase  or be stable. CDN$ CDN$
Diff from Ave 10.3% 41.4% 41.2% 27.4% 21.3% -8.3% -5.9% 34.1% 4.9% -4.9% -32.0% -11.2% 47.2% 22.3% 0.00 <-Median-> 10 OPM CDN$ CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 9.92% 5 Yrs 9.43% should be  zero, it is a   check on calculations CDN$ CDN$
EBITDA $15,971 $23,602
Change 47.78%
Margin 25.45% 31.17%
EBIT $10,180 $17,165 $18,465 $6,324 $7,958 $8,528 $9,452
Change 68.61% 7.57% 25.84% 7.16% 10.83%
Margin 16.22% 22.67% 19.90% 8.42% 10.33% #VALUE! #DIV/0!
Cash and Properties US$ $60,223 $70,444 $79,310 $88,148 $98,803 $132,573 $156,630 $165,832 $176,205 $203,489 $222,822 $212,913 $211,769 $219,325 167.01% <-Total Growth 10 Cash and Properties US$
Mortgage/Cash & Investment Ratio 0.71 0.69 0.69 0.69 0.74 0.84 0.87 0.84 0.94 1.00 0.99 1.04 1.16 1.14 0.90 <-Median-> 10 Mortage/Cash & Invest Ratio US$
Mortages US$ $42,887 $48,693 $54,347 $60,391 $72,730 $111,809 $136,292 $139,324 $165,057 $202,684 $221,550 $220,560 $245,311 $250,271 351.38% <-Total Growth 10 Mortages US$
Change 13.54% 11.61% 11.12% 20.43% 53.73% 21.90% 2.22% 18.47% 22.80% 9.31% -0.45% 11.22% 2.02% 14.85% <-Median-> 10 Change US$
Mortgage/ Market Cap Ratio 2.24 1.96 2.28 2.39 2.18 3.82 3.04 2.81 2.18 4.09 3.62 2.55 2.38 3.03 2.68 <-Median-> 10 Mortgage/ Market Cap Ratio US$
Cash and Properties CDN$ $64,053 $81,722 $109,824 $118,356 $126,112 $180,856 $203,431 $211,137 $223,393 $275,606 $294,704 $306,361 $290,251 $312,626 164.29% <-Total Growth 10 Cash and Properties CDN$ CDN$
Mortage/Cash & Investment Ratio 0.71 0.69 0.69 0.69 0.74 0.84 0.87 0.84 0.94 1.00 0.99 1.04 1.16 1.14 0.90 <-Median-> 10 Mortage/Cash & Investment Ratio CDN$
Mortages CDN$ $45,615 $56,489 $75,257 $81,087 $92,833 $152,530 $177,016 $177,387 $209,259 $274,515 $293,022 $317,364 $336,223 $356,736 346.77% <-Total Growth 10 Mortages CDN$ CDN$
Change 23.84% 33.22% 7.75% 14.49% 64.31% 16.05% 0.21% 17.97% 31.18% 6.74% 8.31% 5.94% 6.10% 11.40% <-Median-> 10 Change CDN$
Mortgage/ Market Cap Ratio 2.25 1.96 2.28 2.39 2.21 3.82 2.93 2.81 2.18 4.10 3.62 2.55 2.38 3.03 2.68 <-Median-> 10 Mortgage/ Market Cap Ratio CDN$
Debt US$ $4,075 $3,936 $4,500 $5,639 $6,409 $7,083 $148,401 $175,932 $214,074 $233,710 $234,792 $259,612 $264,982 6495.83% <-Total Growth 10 Debt US$
Change -3.41% 14.33% 25.31% 13.65% 10.52% 1995.17% 18.55% 21.68% 9.17% 0.46% 10.57% 2.07% 13.99% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.18 0.17 0.22 0.16 3.00 2.32 4.32 3.82 2.71 2.52 3.21 2.42 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 12.44 12.27 13.41 10.73 10.68 7.52 6.78 7.44 7.73 8.32 8.84 9.19 9.64 8.58 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 1.58 1.41 1.46 1.15 1.24 1.12 17.79 22.34 24.46 36.14 31.02 23.69 28.36 20.07 <-Median-> 10 Debt to Cash Flow (Years) US$
Debt CDN$ $4,727 $5,450 $6,042 $7,198 $8,743 $9,199 $188,944 $223,047 $289,942 $309,105 $337,842 $355,824 $377,705 6428.47% <-Total Growth 10 Debt CDN$
Change 15.29% 10.86% 19.12% 21.47% 5.22% 1953.87% 18.05% 29.99% 6.61% 9.30% 5.32% 6.15% 14.45% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.16 0.16 0.18 0.17 0.22 0.15 2.99 2.33 4.33 3.82 2.71 2.52 3.21 2.42 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 12.44 12.27 13.41 10.73 10.68 7.52 6.78 7.44 7.73 8.32 8.84 9.19 9.64 8.58 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 1.58 1.41 1.46 1.15 1.24 1.12 17.79 22.34 24.46 36.14 31.02 23.69 28.36 20.07 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $5,044 $4,327 $5,170 $6,073 $14,242 $18,762 $27,710 $24,658 $30,609 $38,411 $38,994 $36,072 $38,496 $37,156 644.60% <-Total Growth 10 Intangibles
Goodwill US$ $1,588 $1,406 $2,543 $3,783 $5,317 $8,815 $14,550 $14,714 $20,227 $28,662 $34,911 $35,730 $43,355 $41,928 1604.88% <-Total Growth 10 Goodwill
Total US$ $6,632 $5,733 $7,713 $9,856 $19,559 $27,577 $42,260 $39,372 $50,836 $67,073 $73,905 $71,802 $81,851 $79,084 961.21% <-Total Growth 10 Total US$
Change -19.65% -13.56% 34.54% 27.78% 98.45% 40.99% 53.24% -6.83% 29.12% 31.94% 10.19% -2.85% 14.00% -3.38% 28.45% <-Median-> 10 Change US$
Goodwill/Market Cap 0.35 0.23 0.32 0.39 0.59 0.94 0.94 0.79 0.67 1.36 1.21 0.83 0.79 0.96 0.81 <-Median-> 10 Goodwill/Market Cap US$
Goodwill and Intangibles CDN$ $7,054 $6,651 $10,681 $13,234 $24,965 $37,621 $54,887 $50,128 $64,450 $90,844 $97,747 $103,316 $112,185 $112,726 Intangibles Goodwill CDN$
Change -14.27% -5.71% 60.59% 23.90% 88.65% 50.69% 45.90% -8.67% 28.57% 40.95% 7.60% 5.70% 8.58% 0.48% 26.24% <-Median-> 10 Change CDN$
Goodwill/Market Cap 0.35 0.23 0.32 0.39 0.59 0.94 0.91 0.79 0.67 1.36 1.21 0.83 0.79 0.96 0.81 <-Median-> 10 Goodwill/Market Cap CDN$
Cash Rev Inv US$ $21,567 $23,464 $21,255 $23,481 $28,223 $38,537 $47,987 $56,951 $62,415 $81,516 $79,470 $79,614 $88,633 $87,548 317.00% <-Total Growth 10 Current Assets US$
Accounts Payable $10,316 $10,408 $11,366 $11,915 $17,965 $23,989 $43,077 $50,682 $52,546 $57,065 $58,893 $55,502 $56,457 $54,488 396.72% <-Total Growth 10 Current Liabilities 317.00% US$
Liquidity 2.09 2.25 1.87 1.97 1.57 1.61 1.11 1.12 1.19 1.43 1.35 1.43 1.57 1.61 1.43 <-Median-> 10 Ratio 55.63% US$
Assets US$ $112,745 $129,480 $139,514 $159,826 $192,720 $256,281 $323,969 $343,696 $391,003 $441,284 $490,095 $490,424 $518,971 $525,515 271.98% <-Total Growth 10 Assets US$
Liabilities $65,219 $76,233 $82,287 $90,138 $112,848 $159,131 $207,123 $221,054 $256,262 $299,393 $321,853 $325,041 $352,777 $358,879 328.72% <-Total Growth 10 Liabilities US$
Debt Ratio 1.73 1.70 1.70 1.77 1.71 1.61 1.56 1.55 1.53 1.47 1.52 1.51 1.47 1.46 1.54 <-Median-> 10 Ratio US$
Estimates BVPS $18.93 $20.83 $26.57 Estimates Estimates BVPS US$
Estimate Book Value $42,272.4 $46,732.1 $59,609.8 Estimates Estimate Book Value US$
P/B Ratio (Close) 1.95 1.78 1.39 Estimates P/B Ratio (Close) US$
Difference from 10 year median 61.53% Diff M/C Estimates Difference from 10 yr med. US$
Liabilites Check $65,219 $76,233 $82,287 $90,138
Total Book Value $47,526 $53,247 $57,227 $69,688 $79,872 $97,150 $116,846 $122,642 $134,741 $141,891 $168,242 $165,383 $166,194 $166,636 Liabilites Check US$
Preferred Equity US$ $3,098 $3,549 $3,739 $3,954 $4,192 $4,168 $4,145 $4,145 $4,145 $4,145 $4,145 $4,145 $4,090 $4,088 Pref. Equity  US$
Non-Cont. Int US$ $26,647 $29,545 $31,920 $43,235 $51,628 $25,647 $81,833 $86,804 $88,386 $88,386 $88,386 $88,386 $88,386 $88,215 Non-Cont. Int  US$
Book Value US$ $17,781 $20,153 $21,568 $22,499 $24,052 $67,335 $30,868 $31,693 $42,210 $49,360 $75,711 $72,852 $73,718 $74,333 $74,333 $74,333 241.79% <-Total Growth 10 Book Value US$
Book Value per share $8.56 $9.65 $9.97 $10.44 $11.15 $31.33 $13.64 $13.99 $17.94 $20.91 $33.13 $32.24 $32.84 $33.29 $33.13 $33.13 229.33% <-Total Growth 10 Book Value per share US$
Change -2.09% 12.73% 3.34% 4.66% 6.84% 181.02% -56.48% 2.57% 28.25% 16.60% 58.41% -2.70% 1.87% 1.36% -0.46% 0.00% -8.14% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 1.04 1.07 1.22 1.07 1.23 0.46 1.26 1.29 1.47 1.28 0.67 1.03 1.19 1.28 0.00 0.00 1.03 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.08 1.23 1.10 1.12 1.39 0.44 1.45 1.56 1.80 1.00 0.81 1.19 1.40 1.11 1.12 1.12 12.66% <-IRR #YR-> 10 Book Value per share 229.33% US$
Change 8.21% 14.53% -10.29% 1.81% 23.46% -68.66% 233.58% 7.65% 14.90% -44.15% -19.50% 47.16% 17.62% -20.50% 0.47% 0.00% 18.62% <-IRR #YR-> 5 Book Value per share 134.82% US$
Leverage (A/BK) 2.37 2.43 2.44 2.29 2.41 2.64 2.77 2.80 2.90 3.11 2.91 2.97 3.12 3.15 2.85 <-Median-> 10 A/BV US$
Debt/Equity Ratio 1.37 1.43 1.44 1.29 1.41 1.64 1.77 1.80 1.90 2.11 1.91 1.97 2.12 2.15 1.85 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.21 5 yr Med 1.19 -8.14% Diff M/C 2.77 Historical Leverage (A/BK) US$
-$9.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $32.84
-$13.99 $0.00 $0.00 $0.00 $0.00 $32.84
Cash Rev Inv CDN$ $22,939 $27,221 $29,433 $31,528 $36,024 $52,572 $62,326 $72,510 $79,130 $110,405 $105,107 $114,557 $121,480 $124,791 312.74% <-Total Growth 10 Current Assets CDN$
Current Liabability $10,972 $12,074 $15,739 $15,998 $22,931 $32,726 $55,948 $64,528 $66,618 $77,289 $77,892 $79,862 $77,380 $77,667 391.65% <-Total Growth 10 Current Liabilities 312.74% CDN$
Liquidity 2.09 2.25 1.87 1.97 1.57 1.61 1.11 1.12 1.19 1.43 1.35 1.43 1.57 1.61 1.43 <-Median-> 10 Ratio 67.54% CDN$
Liq. with CF aft div 2.15 2.46 2.08 2.19 1.81 1.80 1.25 1.27 1.31 1.35 1.45 1.56 1.75 1.77 1.45 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.54 1.28 1.05 1.27 1.11 0.98 0.67 1.00 1.04 0.79 0.87 0.91 1.12 1.77 0.91 <-Median-> 5 Ratio CDN$
Assets CDN$ $119,916 $150,210 $193,191 $214,598 $245,988 $349,619 $420,771 $437,594 $495,714 $597,675 $648,200 $705,671 $711,302 $749,069 268.19% <-Total Growth 10 Assets CDN$
Liabilities $69,367 $88,438 $113,946 $121,028 $144,039 $217,087 $269,011 $281,446 $324,889 $405,498 $425,683 $467,701 $483,516 $511,546 324.34% <-Total Growth 10 Liabilities CDN$
Debt Ratio 1.73 1.70 1.70 1.77 1.71 1.61 1.56 1.55 1.53 1.47 1.52 1.51 1.47 1.46 1.54 <-Median-> 10 Ratio CDN$
Liabilites Check CDN$ $69,367 $88,438 $113,946 $121,028 Liabilites Check CDN$
Total Book Value $50,549 $61,772 $79,245 $93,570 $101,949 $132,532 $151,760 $156,148 $170,825 $192,177 $222,517 $237,970 $227,785 $237,523 187.45% <-Total Growth 10 Total Book Value CDN$
Preferred Equity CDN$ $3,295 $4,117 $5,178 $5,309 $5,351 $5,686 $5,384 $5,277 $5,255 $5,614 $5,482 $5,964 $5,606 $5,827 Pref. Equity  CDN$
Non-Cont. Int CDN$ $28,342 $34,275 $44,201 $58,052 $65,898 $34,988 $106,285 $110,519 $112,056 $119,710 $116,899 $127,179 $121,142 $125,742 Non-Cont. Int CDN$
Book Value CDN$ $18,912 $23,379 $29,866 $30,209 $30,700 $91,858 $40,091 $40,352 $53,514 $66,853 $100,135 $104,827 $101,038 $105,954 $105,954 $105,954 238.30% <-Total Growth 10 Book Value CDN$
Book Value per share $9.11 $11.20 $13.81 $14.01 $14.23 $42.74 $17.71 $17.81 $22.74 $28.33 $43.82 $46.39 $45.01 $47.45 $47.23 $47.23 225.96% <-Total Growth 10 Book Value per share CDN$
Change 4.47% 22.95% 23.35% 1.48% 1.56% 200.35% -58.57% 0.55% 27.71% 24.57% 54.69% 5.86% -2.97% 5.41% -0.46% 0.00% -9.04% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 1.01 1.04 1.13 1.08 1.25 0.44 1.35 1.38 1.49 1.23 0.69 0.99 1.22 1.26 0.00 0.00 0.98 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.07 1.23 1.11 1.12 1.37 0.44 1.51 1.56 1.79 1.00 0.81 1.19 1.40 1.11 1.12 1.12 12.54% <-IRR #YR-> 10 Book Value per share CDN$
Change 8.28% 14.86% -10.26% 1.62% 21.62% -68.17% 246.14% 3.89% 14.48% -44.07% -19.31% 46.84% 17.91% -20.65% 0.47% 0.00% 20.38% <-IRR #YR-> 5 Book Value per share CDN$
Leverage (A/BK) 2.37 2.43 2.44 2.29 2.41 2.64 2.77 2.80 2.90 3.11 2.91 2.97 3.12 3.15 2.85 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.37 1.43 1.44 1.29 1.41 1.64 1.77 1.80 1.90 2.11 1.91 1.97 2.12 2.15 1.85 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.22 5 yr Med 1.22 -9.04% Diff M/C 2.86 Historical Leverage (A/BK) CDN$
-$13.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.01
-$17.81 $0.00 $0.00 $0.00 $0.00 $45.01
$1,757 <-12 mths -44.04%
Comprehensive Income US$ $2,643 $5,620 $2,944 $6,151 $7,141 $9,649 $8,066 $3,020 $17,622 $8,224 $8,835 $5,579 $10,279 249.15% <-Total Growth 10 Comprehensive Income US$
NCI $1,318 $2,209 $1,383 $3,679 $4,830 $5,659 $4,735 $2,336 $11,812 $6,431 $6,902 $4,172 $7,139 Comprehensive Income US$
Shareholders $1,325 $3,411 $1,561 $2,472 $2,311 $3,990 $3,331 $684 $5,810 $1,793 $1,933 $1,407 $3,140 101.15% <-Total Growth 10 Comprehensive Income US$
Increase -30.15% 157.43% -54.24% 58.36% -6.51% 72.65% -16.52% -79.47% 749.42% -69.14% 7.81% -27.21% 123.17% 7.8% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $1,806 $2,123 $2,189 $2,133 $2,216 $2,749 $2,733 $2,558 $3,225 $3,122 $2,710 $2,325 $2,817 7.24% <-IRR #YR-> 10 Comprehensive Income 101.15% US$
ROE 7.5% 16.9% 7.2% 11.0% 9.6% 5.9% 10.8% 2.2% 13.8% 3.6% 2.6% 1.9% 4.3% 35.64% <-IRR #YR-> 5 Comprehensive Income 359.06% US$
5Yr Median 10.4% 10.4% 10.4% 10.4% 9.6% 9.6% 9.6% 9.6% 9.6% 5.9% 3.6% 2.6% 3.6% 2.55% <-IRR #YR-> 10 5 Yr Running Average 28.66% US$
% Difference from NI -37.5% 9.7% -33.3% 49.7% 58.1% 11.3% 18.7% -610.4% 46.5% -12.8% 71.1% 119.5% 140.2% 1.95% <-IRR #YR-> 5 5 Yr Running Average 10.13% US$
Median Values Diff 5, 10 yr 48.1% 71.1% 3.6% <-Median-> 5 Return on Equity US$
-$1,561 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,140
-$684 $0 $0 $0 $0 $3,140
-$2,189 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,817
-$2,558 $0 $0 $0 $0 $2,817
Current Liability Coverage Ratio US$ 0.27 0.30 0.24 0.30 0.34 0.27 0.17 0.17 0.21 0.21 0.13 0.22 0.25 0.00   CFO / Current Liabilities US$
5 year Median 0.19 0.21 0.24 0.27 0.30 0.30 0.27 0.27 0.21 0.21 0.17 0.21 0.21 0.21 0.21 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 2.66% 2.83% 2.75% 3.01% 4.01% 3.45% 2.94% 3.18% 3.65% 3.63% 2.13% 3.52% 3.70% 0.00% CFO / Total Assets US$
5 year Median 2.66% 2.66% 2.66% 2.75% 2.83% 3.01% 3.01% 3.18% 3.45% 3.45% 3.18% 3.52% 3.63% 3.52% 3.6% <-Median-> 5 Return on Assets  US$
Return on Assets US$ 1.9% 2.4% 1.7% 1.0% 0.8% 1.4% 0.9% 0.0% 1.0% 0.5% 0.2% 0.1% 0.3% 1.1% Net  Income/Assets Return on Assets US$
5Yr Median 1.9% 1.9% 1.9% 1.7% 1.7% 1.4% 1.0% 0.9% 0.9% 0.9% 0.5% 0.2% 0.3% 0.3% 0.3% <-Median-> 5 Asset Efficiency Ratio US$
ROE US$ 11.9% 15.4% 10.9% 7.3% 6.1% 5.3% 9.1% -0.4% 9.4% 4.2% 1.5% 0.9% 1.8% 7.7% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 11.4% 11.7% 11.7% 10.9% 10.9% 7.3% 7.3% 6.1% 6.1% 5.3% 4.2% 1.5% 1.8% 1.8% 1.8% <-Median-> 5 Return on Equity US$
$1,428 <-12 mths 9.26%
Net Income US$ Total $3,844 $5,209 $4,669 $3,338 $4,551 $7,488 $5,354 $707 $12,388 $5,195 $5,105 $1,853 $3,235
NCI $1,724 $2,099 $2,328 $1,687 $3,089 $3,904 $2,547 $841 $8,422 $3,139 $3,975 $1,212 $1,928
Shareholders $2,120 $3,110 $2,341 $1,651 $1,462 $3,584 $2,807 -$134 $3,966 $2,056 $1,130 $641 $1,307 $5,757 -44.17% <-Total Growth 10 Net Income US$
Increase 53.62% 46.70% -24.73% -29.47% -11.45% 145.14% -21.68% -104.77% -3059.70% -48.16% -45.04% -43.27% 103.90% 340.47% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $1,473 $2,004 $2,182 $2,120 $2,137 $2,430 $2,369 $1,874 $2,337 $2,456 $1,965 $1,532 $1,820 $2,178 -5.66% <-IRR #YR-> 10 Net Income -44.17% US$
Operating Cash Flow $2,278 $2,574 $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $6,467 $7,569 $10,958 #NUM! <-IRR #YR-> 5 Net Income 1075.37% US$
Investment Cash Flow -$4,041 -$9,596 -$11,064 -$8,557 -$11,394 -$19,833 -$36,674 -$13,873 -$13,873 -$39,650 -$39,650 -$39,650 -$31,777 $2.58 -1.80% <-IRR #YR-> 10 5 Yr Running Average -16.57% US$
Total Accruals $3,883 $10,132 $10,617 $7,125 $7,951 $18,258 $33,153 $5,398 $9,965 $32,955 $34,313 $32,722 $22,126 -0.58% <-IRR #YR-> 5 5 Yr Running Average -2.88% US$
Total Assets $112,745 $129,480 $139,514 $159,826 $192,720 $256,281 $323,969 $343,696 $391,003 $441,284 $490,095 $490,424 $518,971 Balance Sheet Assets US$
Accruals Ratio 3.44% 7.83% 7.61% 4.46% 4.13% 7.12% 10.23% 1.57% 2.55% 7.47% 7.00% 6.67% 4.26% 6.67% <-Median-> 5 Ratio US$
-$2,341 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,307
$134 $0 $0 $0 $0 $1,307
-$2,182 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,820
-$1,874 $0 $0 $0 $0 $1,820
Financial Cash Flow US$ $1,344 $6,633 $8,222 $6,993 $8,185 $18,136 $28,746 $8,698 $16,261 $32,460 $19,927 $26,900 $21,687 C F Statement  Financial CF US$
Total Accruals $2,539 $3,499 $2,395 $132 -$234 $122 $4,407 -$3,300 -$6,296 $495 $14,386 $5,822 $439 Accruals US$
Accruals Ratio 2.25% 2.70% 1.72% 0.08% -0.12% 0.05% 1.36% -0.96% -1.61% 0.11% 2.94% 1.19% 0.08% 0.11% <-Median-> 5 Ratio US$
$2,504 <-12 mths -41.81%
Comprehensive Inc CDN$ $2,811 $6,520 $4,077 $8,259 $9,115 $13,163 $10,476 $3,845 $22,341 $11,139 $11,685 $8,028 $14,088 245.58% <-Total Growth 10 Comprehensive Income CDN$
NCI $1,402 $2,563 $1,915 $4,940 $6,165 $7,720 $6,150 $2,974 $14,975 $8,710 $9,129 $6,003 $9,785 Comprehensive Income CDN$
Shareholders $1,409 $3,957 $2,162 $3,319 $2,950 $5,443 $4,326 $871 $7,366 $2,428 $2,557 $2,025 $4,304 99.10% <-Total Growth 10 Comprehensive Income CDN$
Increase -25.47% 180.79% -45.37% 53.55% -11.13% 84.53% -20.52% -79.87% 745.81% -67.03% 5.28% -20.81% 112.58% 5.3% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $1,851 $2,258 $2,446 $2,548 $2,759 $3,566 $3,640 $3,382 $4,191 $4,087 $3,510 $3,049 $3,736 7.13% <-IRR #YR-> 10 Comprehensive Income 99.10% CDN$
ROE 7.5% 16.9% 7.2% 11.0% 9.6% 5.9% 10.8% 2.2% 13.8% 3.6% 2.6% 1.9% 4.3% 37.65% <-IRR #YR-> 5 Comprehensive Income 394.18% CDN$
5Yr Median 10.4% 10.4% 10.4% 10.4% 9.6% 9.6% 9.6% 9.6% 9.6% 5.9% 3.6% 2.6% 3.6% 4.33% <-IRR #YR-> 10 5 Yr Running Average 52.74% CDN$
% Difference from NI -37.5% 9.7% -33.3% 49.7% 58.1% 11.3% 18.7% -610.4% 46.5% -12.8% 71.1% 119.5% 140.2% 2.01% <-IRR #YR-> 5 5 Yr Running Average 10.47% CDN$
Median Values Diff 5, 10 yr 48.1% 71.1% 3.6% <-Median-> 5 Return on Equity CDN$
-$2,162 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,304
-$871 $0 $0 $0 $0 $4,304
-$2,446 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,736
-$3,382 $0 $0 $0 $0 $3,736
Current Liability Coverage Ratio 0.27 0.30 0.24 0.30 0.34 0.27 0.17 0.17 0.21 0.21 0.13 0.22 0.25 0.00   CFO / Current Liabilities CDN$
5 year Median 0.19 0.21 0.24 0.27 0.30 0.30 0.27 0.27 0.21 0.21 0.17 0.21 0.21 0.21 0.21 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 2.50% 2.44% 1.99% 2.24% 3.14% 2.53% 2.26% 2.50% 2.88% 2.68% 1.61% 2.44% 2.70% 0.00% CFO / Total Assets CDN$
5 year Median 2.50% 2.44% 1.99% 2.24% 2.44% 2.44% 2.26% 2.50% 2.53% 2.53% 2.50% 2.50% 2.68% 2.44% 2.7% <-Median-> 5 Return on Assets  CDN$
Return on Assets CDN$ 1.9% 2.4% 1.7% 1.0% 0.8% 1.4% 0.9% 0.0% 1.0% 0.5% 0.2% 0.1% 0.3% 0.3% Net  Income/Assets Return on Assets CDN$
5Yr Median 1.9% 1.9% 1.9% 1.7% 1.7% 1.4% 1.0% 0.9% 0.9% 0.9% 0.5% 0.2% 0.3% 0.3% 0.3% <-Median-> 5 Asset Efficiency Ratio CDN$
ROE CDN$ 11.9% 15.4% 10.9% 7.3% 6.1% 5.3% 9.1% -0.4% 9.4% 4.2% 1.5% 0.9% 1.8% 1.9% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 11.4% 11.7% 11.7% 10.9% 10.9% 7.3% 7.3% 6.1% 6.1% 5.3% 4.2% 1.5% 1.8% 1.8% 1.8% <-Median-> 5 Return on Equity CDN$
$2,035 <-12 mths 13.63%
Net Income CDN$ $4,088 $6,043 $6,465 $4,482 $5,809 $10,215 $6,954 $900 $15,706 $7,036 $6,752 $2,666 $4,434
NCI $1,834 $2,435 $3,224 $2,265 $3,943 $5,326 $3,308 $1,071 $10,677 $4,251 $5,257 $1,744 $2,643
Shareholders $2,255 $3,608 $3,242 $2,217 $1,866 $4,889 $3,646 -$171 $5,028 $2,785 $1,495 $922 $1,791 $2,035 <-12 mths -44.74% <-Total Growth 10 Net Income CDN$
Increase 63.91% 60.01% -10.15% -31.62% -15.82% 162.01% -25.43% -104.68% -3047.15% -44.62% -46.33% -38.29% 94.22% 13.63% <-12 mths EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $1,511 $2,137 $2,496 $2,539 $2,637 $3,164 $3,172 $2,489 $3,052 $3,235 $2,556 $2,012 $2,404 $1,806 <-12 mths -5.76% <-IRR #YR-> 10 Net Income -44.74% CDN$
Operating Cash Flow $2,423 $2,986 $3,861 $4,140 $6,261 $7,038 $8,219 $10,620 $9,983 $11,852 $8,553 $10,891 $15,019 #NUM! <-IRR #YR-> 5 Net Income 1149.99% CDN$
Investment Cash Flow -$4,298 -$11,132 -$15,321 -$11,489 -$14,543 -$27,056 -$47,632 -$17,663 -$17,588 -$53,702 -$52,441 -$57,052 -$43,554 -0.37% <-IRR #YR-> 10 5 Yr Running Average -3.67% CDN$
Total Accruals $4,130 $11,754 $14,702 $9,567 $10,149 $24,908 $43,059 $6,873 $12,634 $44,634 $45,382 $47,084 $30,326 -0.69% <-IRR #YR-> 5 5 Yr Running Average -3.43% CDN$
Total Assets $119,916 $150,210 $193,191 $214,598 $245,988 $349,619 $420,771 $437,594 $495,714 $597,675 $648,200 $705,671 $711,302 Balance Sheet Assets CDN$
Accruals Ratio 3.44% 7.83% 7.61% 4.46% 4.13% 7.12% 10.23% 1.57% 2.55% 7.47% 7.00% 6.67% 4.26% 6.67% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.68 0.91 0.78 0.41 0.21 0.50 0.36 -0.02 0.33 0.16 0.12 0.04 0.08 0.19 <-Median-> 10 EPS/CF Ratio CDN$
CDN$
-$3,242 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,791
$171 $0 $0 $0 $0 $1,791
-$2,496 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,404
-$2,489 $0 $0 $0 $0 $2,404
Chge in Close 13.12% 41.23% 10.69% 3.12% 23.52% -4.39% 43.41% 4.46% 46.20% -30.32% 24.82% 55.45% 14.42% -16.36% 0.00% 0.00%
up/down/neutral down down down down down down down count 7
Any Predictions? % right count 0 0.00%
Financial Cash Flow CDN$ $1,429 $7,695 $11,385 $9,390 $10,447 $24,741 $37,335 $11,074 $20,616 $43,964 $26,355 $38,706 $29,724 C F Statement  Financial CF CDN$
Total Accruals $2,700 $4,059 $3,316 $177 -$299 $166 $5,724 -$4,202 -$7,982 $670 $19,027 $8,377 $602 Accruals CDN$
Accruals Ratio 2.25% 2.70% 1.72% 0.08% -0.12% 0.05% 1.36% -0.96% -1.61% 0.11% 2.94% 1.19% 0.08% 0.11% <-Median-> 5 Ratio CDN$
Cash US$ $1,375 $3,160 $2,774 $4,299 $5,139 $8,390 $6,778 $9,933 $12,694 $14,396 $11,222 $15,051 $16,242 $14,885 Cash US$
Cash CDN$ $1,462 $3,666 $3,841 $5,772 $6,559 $11,446 $8,803 $12,647 $16,093 $19,498 $14,842 $21,657 $22,261 $21,217 Cash CDN$
Cash per Share $0.70 $1.76 $1.78 $2.68 $3.04 $5.33 $3.89 $5.58 $6.84 $8.26 $6.49 $9.58 $9.92 $9.50 $8.26 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 7.21% 12.72% 11.63% 17.00% 15.63% 28.63% 14.58% 20.03% 16.79% 29.10% 18.33% 17.40% 15.74% 18.03% 17.40% <-Median-> 5 % of Stock Price CDN$
Notes
October 5, 2026.  Last estimates were in US$ for 2025, 2026, 2027 of $9474M, $10462M, $11738M Revenue, $3.80, $4.42 2025/6 AEPS, $4.11, $4.46 2025/6 EPS, 
$0.24, $0.26, $0.29 Dividends, $4877M, $6635M 2025/6 FCF, $4.31 2025 CFPS, $6324M, $7031M, $8054M EBIT, $12.55, $17.12, $18.61 BVPS, $5757M 2025 Net Income.
October 11, 2025.  Last estimates were for 2024, 2025, 2026 of $97600M US$ 2024 Revenue, $3.59, $4.22, $4.25 US$ DC, $3.51, $4.11, $4.46 US$ EPS, 
$6210M US$ 2024 FCF, $3.65, $4.31 2024/5 US$ CFPS, $5110M, $5757M US$ 2024/5 Net Income.
October 10, 2024.  Last estimates were for 2012, 2024 of 130,820M, $124970M CDN$ Revenue, $3.58, $4.22 DC, $3.25, $3.64 FFO, $3.32. $3.51, $4.11 2025/5 EPS, 
$0.28, $0.34 $0.37 2023/5 Dividends, $5.21, $6.09 CFPS, $27.00, $27.40 BVPS, $5110M, $7575M Net Income.
December 2, 2022.  Brookfield Asset Management (TSX-BAM, NYSE-BAM).  Brookfield Asset Management is changing its TSX Symbol from BAM.A to BAM and the company is spinning off 
asset management business to shareholders and post spinoff, Brookfield Asset Management is renamed Brookfield Corporation with a TSX symbol of BN and spin off will be named Brookfield 
Asset Management with the TSX symbol of BAM.  Brookfield Corp will continue with the Brookfield Dividend of 0.56 US$.  https://bam.brookfield.com/ 
October 16, 2022.  Last estimates were for 2021, 2022 and 2023 of $34370M, $22910M and $22830M US$ for Revenue (These are very low, did I pick up wrong figures.), $2.20, $3.22 and $4.51 US$ for EPS, 
$0.49, $0.53 and $0.57 US$ for Dividends, $3.17 and $3.78 US$ for 2021-22 for CFPS and $4357M, $5110M and $5757M US$ for Net Income.
October 10, 2021.  Last estimates were for 2020, 2021 and 2022 of $55221M, $53065M and $54720M US$ for Revenue, $$0.14, $1.54 and $1.80 US$ for EPS, 
$0.46, $0.50 and $0.54 US$ for Dividends, $2.88, $3.17 and $3.78 US$ for CFPS and $3967M, $4366M US$ for 2020 and 2021 of Net Income.
October 24, 2020.  Last estimates were for 2019, 2020 and 2021 of $60237M, $56, 808M and $65,,017M for Revenue US$, $2.03, $2.46 and $3.06 for EPS US$, $5.19, $6.32 and $7.35 for CFPS US$.
October 26, 2019.  Last estimates were for 2018,  and 2019 of $34197 and 30056 for Revenue US$, $1.50 and $1.59 for EPS, $3.24$4.66 and $4.65 for CFPS for 2018, 2019 and 2020.
October 28, 2018.  Last estimates were for 2017, 2018 and 2019 of 26064M, $23358M and $16148M US$ for Revenue, $0.45, $1.07 and $1.96 for EPS US$, $4.79, $3.61 and $4.95 for CFPS US$,
November 4, 2017.  Last estimates were for 2016, 2017 and 2018 of $15647M, $20872M and $23023M for Revenue US$, $0.81, $1.03 and $1.44 for EPS US$, $2.19, $2.91 and $4.28 for CFPS.
November 5, 2016,  Last estimates were for 2015, 2016 and 2017 of $19805M, $20202M and $20872M US$ for Revenue, $1.70, $1.27 and $1.50 for EPS US$, $1.75, $2.68 and $3.11 US$ for CFPS.
November 7, 2015. Last estimates were for 2014 and 2015 of $19465M, $21217M for Revenue US$, $2.18, $1.59 and $1.86 for 2014, 2015 and 2016 EPS US$, $2.27 and $2.48 CFPS US$ and $1202M, $1006M US$ for Net Income.
November 2, 2014.  Last estimates were for 2013, 2014 and 2015 of $20266M, 21437M and $24677M for Revenue US$, $2.09 and $2.13 EPS for 2013 and 2014 in US$, $2.17, $2.26 and $2.29 for CFPS.
November 3, 2013.  Last estimates were for 2012 and 2013 of $17632 and $19102M US$ Revenue and $1.14 and $1.38 US$ for EPS.
Special dividend in April is for shares in Brookfield Property Partners L.P. ("BPY") spin off.
October 7, 2012.  Last estimates for 2011 and 2012 were $14,789M and $16,824M US$, $2.00 and 1.39 EPS US$ and $2.63 and $2.79 CF CDN$
July 31, 2011.  Last I looked I got estimates for 2010 and 2011 in US$ of $1.02 and $1.30 for Earrnings and $2.05 and $2.40 for CF.
With change in accounting rules, BV for shareholders jumped a lot.
Sep 2, 2010.  When I last looked, I got estimates for 2010 and 2011 of $.87 and $1.10 earnings US$, $1.85 and $2.10 CF US$. Brookfield has adopted International Financial Reporting Standards (IFRS)
effective Q1/10.  Please note that their 2010 and 2011 estimates reflect IFRS while our historical data block is presented under historical GAAP.
Jun 6, 2010.  When I Last looked at this stock, I got estimates for 2009 and 2010 of $.84 and $.82 US$ in earnings and $1.66 and $1.81 US$ in CF.
Oct 2009.  When I looked at this in May, I got earnings for 2009 at $.90 and $.93 US and cash flow of $1.81 and $1.93US
May 20, 2009 2008 AR.  In Nov 2008 I picked up Earnings of $.90 US.  Earnings came in a $1.04.  There is a hugh range of estimate earnings for 2009/10.
December 2, 2022.  Brookfield Asset Management (TSX-BAM, NYSE-BAM).  Brookfield Asset Management is changing its TSX Symbol from BAM.A to BAM and the company is spinning off 
asset management business to shareholders and post spinoff, Brookfield Asset Management is renamed Brookfield Corporation with a TSX symbol of BN and spin off will be named Brookfield 
Asset Management with the TSX symbol of BAM.  Brookfield Corp will continue with the Brookfield Dividend of 0.56 US$.  https://bam.brookfield.com/ 
2005.  Company of Brascan Corp was changed to Brookfield Asset Management Inc.
In 2000 EdperBrascan Corporation changed its name to Brascan Corporation
1999.  I sold it as Edperbrascan in 1999. I made a return of 3.69% per year.  I felt it was going nowhere.
1997.  The Edper Group Ltd. and Brascan Ltd. amalgamated to form EdperBrascan Corporation
1996.  Hees International Bancorp Inc. and The Edper Group Limited amalgamated to form The Edper Group Limited
1987.  I bought this company as Hees International in 1987, 1988, 1989 and 1990. 
1979.  Brazilian assets were transferred to Brazilian ownership
1969.  Brazilian Light and Power Company changed its name to Brascan Limited.
1996.  Brazilian Traction, Light and Power Company changed its name to Brazilian Light and Power Company,
Effective Monday, December 12, 2022, Brookfield Asset Management Inc. (TSX: BAM.A and NYSE: BAM) will undergo symbol and name changes followed immediately by a spin-off at a ratio of 1-for-4.
TSX: BAM.A and NYSE: BAM will be renamed to Brookfield Corporation and trade under the new ticker symbol TSX:BN and NYSE: BN. The spin-off shares will be named Brookfield Asset Management and will trade under the ticker TSX: BAM and NYSE: BAM.
Sector:
Financial Services
Would I buy this company and Why.
What should this stock accomplish?
You would buy this stock for diversification.  That is diversification into Real Estate and because it operates internationally.  
You should expect a moderate interest rates (2-3% range) and moderate growth over time (8 to 17% range)
Why am I following this stock. 
I used to own an earlier version of this stock as Hees International, then Edper Group and then EdperBrascan back in 1987 to 1999.
Dividends
Cycle 3. That is payment in March, June, September and December.
In November 2013, Dividends are changed from cycle 2 to cycle 3.  Dividends are declared in one month and payable in the following month.
For example, the dividend declared for Shareholders of record of May 31, 2014 is payable on June 30, 2014.
They gave a higher dividend in March 2014 to make up for the change to a later dividend payment.
There is Class A and Class B shares.  Both Classes elect one half of the Board of Directors.
Why I bought and sold this stock.
I bought this stock as Hees International in 1987 and more in 1988, 1989 and 1990.  At first dividends were semi-annual and there were some good dividend increases.  There was a much 
lower dividend increase in 1991.  Between 1991 and when I sold in 1999 there was no dividend increases.  The stock was going nowhere at that time, so I sold.  
There have been a lot of name changes and amalgamations since I had this stock.
How they make their money.
Brookfield Corp is an investment firm focused on building long-term wealth for institutions and individuals, operating through seven segments: Asset Management, 
Wealth Solutions, Renewable Power and Transition, Infrastructure, Private Equity (which generates the highest revenue), Real Estate, and Corporate Activities. 
It has a presence across the United Kingdom, the United States (which contributes the highest revenue), Australia, Canada, Brazil, India, Colombia, Germany, 
other parts of Europe, other parts of Asia, and additional countries.  
Brookfield Corporation is focused on deploying its capital on a value basis and compounding it over the long term. This capital is allocated 
across core pillars of asset management, insurance solutions, and our operating businesses. Brookfield Corporation, formerly known as Brookfield Asset Management Ltd., is based in Toronto, Canada
Brookfield Asset Management Ltd., is based in Toronto, Canada
History
Names changes from  Hees International Bankcorp (HIL) to Edper Group (TEG.A) in January 1997. Hees and Edper Groups amalgamated Dec 31, 1996.   Brascan (BL.A) and Edper became EdperBrascan in Oct 1997 (EBC.A) 
and then it became Brascan (2000 - BNN.A, 2004 BAM.LV.A) to Brookfield Asset management (2005) (2005 - BAM.LV.A) (2006 BAM.A)
Changed from reporting in Canadian Dollars to reporting in US Dollars in 2002.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Key Dates:
1899: Power business is established in Sao Paulo, Brazil.
1912: Brazilian Traction, Light and Power Company is incorporated in Toronto.
1923: Canadian Arena Company (Carena) is incorporated.
1954: Edper Investments Limited is incorporated in Montreal.
1969: Brazilian telephone operations are sold and the name is changed to Brascan.
1973: Brascan acquires Great Lakes Power.
1976: Edper Investments becomes the major shareholder of Trizec.
1979: Edper acquires a controlling interest in Brascan.
1996:  Hees and Edper Groups Amalgamated.
1989: Edper Investments Ltd. is renamed Edper Enterprises and makes its public offering.
1997:  Hees Internation Bankcorp (HIL) changed Edper Group (TEG.A)
1997: The Edper Group and Brascan Limited combine to form EdperBrascan Corporation.
2000: The company is renamed Brascan Corporation.
2005: Brascan renamed to Bookfield Asset Management
2022: Brookfield spun off part of the company and was renamed to Brookfield Corp with new symbol.
Trilon Financial Corporation is a diversified Canadian financial services company that manages trust, insurance, and brokerage operations through three principal subsidiaries. Trilon was formed in 1982 
as the financial service company of Brascan, a natural resource recovery and power production company founded in 1899 by Brazilian and Canadian entrepreneurs. Brascan, which owns some 47% of Trilon, 
was acquired in 1979 by Edper Equities, the Toronto-based holding company of Seagram Company heirs Peter and Edward Bronfman
Holders of the Class A Limited Voting Common Shares are entitled to elect one-half of the Board of Directors of the company and holders of the Class B Limited Voting 
Common Shares are entitled to elect the other one-half of the Board of Directors.
Class B - 85.120M shares
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2018 Oct 26 2019 Oct 24 2020 Oct 10 2021 Oct 16 2022 Oct 14 2023 Oct 10 2024 Oct 11 2025 Oct 5 2026
Flatt, J. Bruce 1.82% 39.867 1.76% 59.565 2.63% 60.411 2.57% 64.523 2.73% 67.247 2.94% 71.597 3.17% 70.205 3.13% 87.460 3.92% 24.58%
CEO - Shares - Amount $728.234 $1,063.539 $1,659.873 $2,461.216 $1,831.597 $2,382.801 $3,943.583 $4,424.344 $4,610.021
Options - percentage 0.16% 2.511 0.11% 5.198 0.23% 5.306 0.23% 5.320 0.23% 5.897 0.26% 2.147 0.10% 2.158 0.10% 23.691 1.06% 998.04%
Options - amount $63.919 $66.994 $144.861 $216.158 $151.018 $208.954 $118.271 $135.973 $1,248.775
Goodman, Nicholas 1.692 0.07% 1.288 0.05% 1.572 0.07% 2.183 0.10% 2.985 0.13% 3.588 0.16% 5.853 0.26% Listed as CFO 63.11%
CFO - Shares - Amount $47.163 $52.469 $44.611 $77.355 $164.423 $226.124 $308.499
Options - percentage 1.004 0.04% 0.908 0.04% 0.996 0.04% 1.005 0.04% 1.018 0.05% 0.973 0.04% 1.418 0.06% 45.76%
Options - amount $27.987 $37.013 $28.275 $35.606 $56.070 $61.303 $74.735
Shah, Sachin 9.689 0.43% 7.426 0.32% 9.652 0.41% Was CFO 2020
Officer - Shares - Amount $270.008 $302.564 $273.991 Ceased insider Dec 2022
Options - percentage 0.251 0.01% 0.256 0.01% 1.507 0.06%
Options - amount $6.997 $10.433 $42.772
Lawson, Brian 0.50% 10.833 0.48% 17.052 0.75% 16.716 0.71% 15.083 0.64% 16.492 0.72% 17.326 0.77% 16.295 0.73% 28.077 1.26% Was CFO to 2020,  72.30%
Officer - Shares - Amount $199.345 $288.994 $475.184 $681.043 $428.154 $584.358 $954.328 $1,026.926 $1,479.913 now officer
Options - percentage 0.16% 3.364 0.15% 5.176 0.23% 4.933 0.21% 4.948 0.21% 5.894 0.26% 2.098 0.09% 2.112 0.09% 1.379 0.06% -34.72%
Options - amount $62.117 $89.735 $144.238 $200.978 $140.448 $208.836 $115.568 $133.094 $72.669
Blidner, Jeffrey Miles 0.34% 7.403 0.33% 12.729 0.56% 9.143 0.39% 9.501 0.40% 9.810 0.43% 9.458 0.42% 9.212 0.41% 14.969 0.67% 62.50%
Officer - Shares - Amount $134.930 $197.499 $354.719 $372.486 $269.689 $347.594 $520.929 $580.530 $789.030
Options - percentage 0.14% 3.289 0.15% 3.485 0.15% 1.433 0.06% 1.444 0.06% 1.200 0.05% 1.196 0.05% 1.215 0.05% 0.794 0.04% -34.61%
Options - amount $55.220 $87.750 $97.113 $58.387 $40.990 $42.518 $65.892 $76.546 $41.863
Pollock, Sam J. B. 0.58% 13.125 0.58% 19.813 0.87% 20.021 0.85% 20.941 0.89% 21.221 0.93% 22.862 1.01% 22.355 1.00% 36.225 1.62% Included because he owns 62.04%
Officer - Shares - Amount $232.996 $350.136 $552.112 $815.692 $594.435 $751.941 $1,259.249 $1,408.819 $1,909.422 lots of shares
Options - percentage 0.16% 3.070 0.14% 4.489 0.20% 4.555 0.19% 3.621 0.15% 1.985 0.09% 1.927 0.09% 1.940 0.09% 1.482 0.07% -23.60%
Options - amount $65.025 $81.899 $125.099 $185.582 $102.798 $70.336 $106.164 $122.263 $78.123
Allan, M Elyse 0.001 0.00% 0.001 0.00% 0.001 0.00% 0.003 0.00% 124.97%
Director - Shares - Amount $0.053 $0.082 $0.094 $0.177
Options - percentage 0.049 0.00% 0.052 0.00% 0.055 0.00% 0.086 0.00% 56.57%
Options - amount $1.739 $2.881 $3.449 $4.517
Cockwell, Jack Lynn 1.20% 24.500 1.08% 45.123 1.99% 36.253 1.54% 38.611 1.64% 39.526 1.73% 41.199 1.82% 37.620 1.68% 55.652 2.49% Included because he owns 47.93%
Director - Shares - Amount $478.579 $653.606 $1,257.427 $1,477.006 $1,096.045 $1,400.540 $2,269.218 $2,370.819 $2,933.415 lots of shares
Options - percentage 0.11% 2.314 0.10% 3.489 0.15% 3.521 0.15% 3.532 0.15% 3.930 0.17% 1.545 0.07% 0.000 0.00% 0.128 0.01% #DIV/0!
Options - amount $42.852 $61.734 $97.232 $143.464 $100.262 $139.253 $85.122 $0.000 $6.753
McKenna, Frank 0.00% 0.000 0.00% 0.000 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.014 0.00% 125.01%
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.261 $0.182 $0.227 $0.353 $0.404 $0.760
Options - percentage 0.01% 0.177 0.01% 0.290 0.01% 0.305 0.01% 0.320 0.01% 0.343 0.01% 0.359 0.02% 0.003 0.00% 0.575 0.03% 19122.59%
Options - amount $3.142 $4.730 $8.070 $12.433 $9.089 $12.143 $19.770 $0.189 $30.316
Price, Timothy Robert 0.38% 8.237 0.36% 18.123 0.80% Updated Jul 2020
10% Holder - Shares - Amount $153.235 $219.748 $505.034
Options - percentage 0.01% 0.305 0.01% 0.472 0.02%
Options - amount $5.671 $8.132 $13.150
Partners Limited Apparently 20% via
10% Holder - Shares - Amount direct/indirect holdings
Class B 0.431 337.50% makes no sense
10% Holder - Shares - Amount $11.496 owns all Cl B shares
BAM Investments Corp. 0.085 0.00% 0.085 0.00% 0.085 0.00% 0.085 0.00%
10% Holder - Shares - Amount $2.416 $2.416 $3.016 $5.364
Increase in O/S Shares 0.18% 5.752 0.27% 5.346 0.24% 10.137 0.45% 6.370 0.27% 19.139 0.81% 3.722 0.16% 6.400 0.28% 0.000 0.00%
due to SO $74.443 $107.009 $142.628 $282.493 $259.521 $543.286 $131.892 $226.773 $0.000
Book Value $52.000 $52.000 $55.000 $59.000 $67.000 $115.000 $105.000 $106.000 $0.000
Insider Buying $0.000 -$3.920 -$17.532 -$2.430 -$3.545 -$57.421 -$43.717 $0.000 -$1.131
Insider Selling $122.320 $89.876 $87.087 $52.608 $82.877 $92.661 $220.051 $84.897 $108.581
Net Insider Selling $122.320 $85.956 $69.555 $50.177 $79.332 $35.240 $176.334 $84.897 $107.450
% of Market Cap 0.31% 0.14% 0.11% 0.05% 0.12% 0.04% 0.14% 0.06% 0.09%
Directors 16 16 16 16 14 14 16 16
Women 25% 4 25% 5 31% 6 38% 6 38% 6 43% 6 43% 5 31% 5 31%
Minorities 13% 1 6% 2 13% 2 13% 2 13% 1 7% 1 7% 1 6% 3 19%
Institutions/Holdings 19.32% 87.65%
Total Shares Held 0.09% 871.970 38.52%
Increase/Decrease -3.64% 0.000 0.00%
Starting No. of Shares Reuters 871.970 Gurufocus
Institutions/Holdings 61.83% 20 60.17% 20 58.39% 20 59.62% 20 31.53% 20 43.61% not available in 2019
Total Shares Held 28.56% 987.887 41.86% 956.846 41.87% 898.937 39.78% 725.412 32.32% 1,069.056 47.87%
Increase/Decrease 1.59% 34.371 3.60% 94.087 10.91% -41.825 -4.45% -64.926 -8.21% 51.244 5.03%
Starting No. of Shares Nasdaz 953.517 MS 20  862.760 MS 20  940.762 MS 20  790.337 MS 20  1,017.812 MS 20 
Copyright © 2008 Website of SPBrunner. All rights reserved.