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.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 9/30/23
Magna International Inc TSX: MG NYSE: MGA https://www.magna.com/ Fiscal Yr: Dec-31 Q3 2023
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/30/24 12/30/25 Value Description #Y Item Total G Currency
Accounting Rules C GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP
Fiscal year
Report Currency 36.13% <-Total Growth 10 CDN$-US$
CDN$-US$ 0.9946 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3579 1.3579 1.3579 1.54% <-IRR #YR-> 4 USD - CDN$
-4.97% 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% 0.26% 0.00% 0.00% 3.13% <-IRR #YR-> -1 USD - CDN$
-1.2545 0.0000 0.0000 0.0000 0.0000 1.3544
-0.9949 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.3544
Split Date 3/26/15
Split 2 2
Cost of Sales $27,019 $30,287 $31,623 $27,559 $31,123 $30,895 $35 $34,022 $28,207 $31,097 $33,188 22.83% <-Total Growth 10 Cost of Sales
Change 12.10% 4.41% -12.85% 12.93% -0.73% -99.89% 96953.20% -17.09% 10.25% 6.72% 5.57% <-Median-> 10 Change
Ratio 0.88 0.87 0.86 0.86 0.85 0.84 0.00 0.86 0.86 0.86 0.88 0.86 <-Median-> 10 Ratio
Selling & Admin $1,510 $1,616 $1,707 $1,448 $1,601 $1,668 $1,664 $1,697 $1,587 $1,717 $1,660 9.93% <-Total Growth 10 Selling & Admin
Change 7.02% 5.63% -15.17% 10.57% 4.18% -0.24% 1.98% -6.48% 8.19% -3.32% 3.08% <-Median-> 10 Change
Ratio 0.05 0.05 0.05 0.05 0.04 0.05 0.04 0.04 0.05 0.05 0.04 0.05 <-Median-> 10 Ratio
Total $28,529 $31,903 $33,330 $29,007 $32,724 $32,563 $1,699 $35,719 $29,794 $32,814 $34,848 22.15% <-Total Growth 10 Total
Change 11.83% 4.47% -12.97% 12.81% -0.49% -94.78% 2002.29% -16.59% 10.14% 6.20% 5.34% <-Median-> 10 Change
Ratio 0.93 0.92 0.91 0.90 0.90 0.88 0.04 0.91 0.91 0.91 0.92 0.91 <-Median-> 10 Ratio
$41,911 <-12 mths 10.76%
Revenue US$ $24,102 $28,748 $30,837 $34,835 $36,641 $32,134 $36,445 $36,946 $40,827 $39,431 $32,647 $36,242 $37,840 $42,649 $45,108 $47,049 22.71% <-Total Growth 10 Revenue US$
Increase 38.8% 19.3% 7.3% 13.0% 5.2% -12.3% 13.4% 1.4% 10.5% -3.4% -17.2% 11.0% 4.4% 12.7% 5.8% 4.3% 2.07% <-IRR #YR-> 10 Revenue 22.71% US$
5 year Running Average $23,084 $23,998 $24,952 $27,178 $31,033 $32,639 $34,178 $35,400 $36,599 $37,157 $37,259 $37,219 $37,397 $37,762 $38,897 $41,778 0.48% <-IRR #YR-> 5 Revenue 2.42% US$
Revenue per Share $49.68 $61.61 $66.13 $78.76 $89.30 $79.88 $95.34 $103.18 $124.72 $130.03 $108.63 $121.67 $132.34 $149.16 $157.76 $164.55 4.13% <-IRR #YR-> 10 5 yr Running Average 49.88% US$
Increase 28.91% 24.00% 7.34% 19.10% 13.38% -10.54% 19.35% 8.22% 20.88% 4.25% -16.45% 12.00% 8.77% 12.71% 5.77% 4.30% 1.10% <-IRR #YR-> 5 5 yr Running Average 5.64% US$
5 year Running Average $50.40 $51.72 $53.72 $58.94 $69.09 $75.13 $81.88 $89.29 $98.49 $106.63 $112.38 $117.65 $123.48 $128.37 $133.91 $145.09 7.18% <-IRR #YR-> 10 Revenue per Share 100.12% US$
P/S (Price/Sales) Med 0.40 0.38 0.32 0.44 0.54 0.62 0.41 0.47 0.44 0.38 0.45 0.71 0.52 0.38 0.00 0.00 5.10% <-IRR #YR-> 5 Revenue per Share 28.26% US$
P/S (Price/Sales) Close 0.52 0.27 0.38 0.52 0.61 0.51 0.46 0.55 0.36 0.42 0.65 0.67 0.42 0.37 0.35 0.34 8.68% <-IRR #YR-> 10 5 yr Running Average 129.87% US$
*Revenue in M US$  P/S Med 20 yr  0.40 15 yr  0.44 10 yr  0.46 5 yr  0.45 -18.76% Diff M/C 6.70% <-IRR #YR-> 5 5 yr Running Average 38.29% US$
-$30,837 $0 $0 $0 $0 $0 $0 $0 $0 $0 $37,840
-$36,946 $0 $0 $0 $0 $37,840
-$24,952 $0 $0 $0 $0 $0 $0 $0 $0 $0 $37,397
-$35,400 $0 $0 $0 $0 $37,397
-$66.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $132.34
-$103.18 $0.00 $0.00 $0.00 $0.00 $132.34
-$53.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $123.48
-$89.29 $0.00 $0.00 $0.00 $0.00 $123.48
$56,911 <-12 mths 11.04%
Revenue CDN$* $23,972 $29,237 $30,680 $37,051 $42,507 $44,497 $48,935 $46,349 $55,696 $51,213 $41,566 $45,948 $51,250 $57,913 $61,252 $63,888 67.05% <-Total Growth 10 Revenue CDN$
Increase 31.9% 22.0% 4.9% 20.8% 14.7% 4.7% 10.0% -5.3% 20.2% -8.0% -18.8% 10.5% 11.5% 13.0% 5.8% 4.3% 5.27% <-IRR #YR-> 10 Revenue 67.05% CDN$
5 year Running Average $25,022 $25,234 $26,219 $27,823 $32,689 $36,794 $40,734 $43,868 $47,597 $49,338 $48,752 $48,154 $49,135 $49,578 $51,586 $56,050 2.03% <-IRR #YR-> 5 Revenue 10.58% CDN$
Revenue per Share $49.41 $62.65 $65.79 $83.77 $103.59 $110.62 $128.02 $129.44 $170.15 $168.88 $138.31 $154.25 $179.24 $202.54 $214.22 $223.44 6.48% <-IRR #YR-> 10 5 yr Running Average 87.40% CDN$
Increase 22.51% 26.80% 5.01% 27.32% 23.67% 6.78% 15.73% 1.11% 31.45% -0.75% -18.10% 11.53% 16.20% 13.00% 5.77% 4.30% 2.29% <-IRR #YR-> 5 5 yr Running Average 12.01% CDN$
5 year Running Average $54.76 $54.46 $56.53 $60.39 $73.04 $85.28 $98.36 $111.09 $128.36 $141.42 $146.96 $152.21 $162.17 $168.65 $177.71 $194.74 10.54% <-IRR #YR-> 10 Revenue per Share 172.43% CDN$
P/S (Price/Sales) Med 0.40 0.37 0.32 0.42 0.51 0.58 0.41 0.49 0.43 0.40 0.46 0.69 0.49 0.38 0.00 0.00 6.73% <-IRR #YR-> 5 Revenue per Share 38.47% CDN$
P/S (Price/Sales) Close 0.53 0.27 0.38 0.52 0.61 0.51 0.46 0.55 0.36 0.42 0.65 0.66 0.42 0.37 0.35 0.34 11.11% <-IRR #YR-> 10 5 yr Running Average 186.88% CDN$
*Revenue in M Cdn $ (Total Sales) P/S Med 20 yr  0.41 15 yr  0.42 10 yr  0.47 5 yr  0.46 -21.22% Diff M/C 7.86% <-IRR #YR-> 5 5 yr Running Average 45.98% CDN$
-$30,680 $0 $0 $0 $0 $0 $0 $0 $0 $0 $51,250
-$46,349 $0 $0 $0 $0 $51,250
-$26,219 $0 $0 $0 $0 $0 $0 $0 $0 $0 $49,135
-$43,868 $0 $0 $0 $0 $49,135
-$65.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $179.24
-$129.44 $0.00 $0.00 $0.00 $0.00 $179.24
-$56.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $162.17
-$111.09 $0.00 $0.00 $0.00 $0.00 $162.17
$1,421.0 <-12 mths 18.91%
$4.96 <-12 mths 20.98%
Adjusted Net Income US$ $973 $1,018 $1,433 $1,561 $1,882 $2,013 $2,031 $2,229 $2,330 $1,911 $1,186 $1,553 $1,195
Basic $2.12 $2.13 $3.09 $3.43 $4.50 $4.78 $5.19 $6.00 $6.75 $6.07 $3.96 $5.17 $4.12
AEPS* Dilued $2.09 $2.10 $3.05 $3.38 $4.44 $4.72 $5.23 $5.96 $6.71 $6.05 $3.95 $5.13 $4.10 $5.52 $6.79 $8.28 34.65% <-Total Growth 10 AEPS US$
Increase 289.57% 0.48% 45.00% 11.00% 31.36% 6.31% 10.81% 13.96% 12.58% -9.84% -34.71% 29.87% -20.08% 34.63% 23.01% 21.94% 10 0 10 Years of Data, EPS P or N 100.00% US$
5 year Running Average $0.76 $0.94 $1.26 $1.90 $3.01 $3.54 $4.16 $4.75 $5.41 $5.73 $5.58 $5.56 $5.19 $4.95 $5.10 $5.96 3.02% <-IRR #YR-> 10 AEPS 34.65% US$
AEPS Yield 8.04% 12.61% 12.18% 8.24% 8.17% 11.64% 12.05% 10.52% 14.76% 11.03% 5.58% 6.34% 7.30% 9.88% 12.16% 14.83% -7.21% <-IRR #YR-> 5 AEPS -31.21% US$
Payout Ratio 10.05% 23.81% 18.06% 18.93% 17.12% 18.64% 19.12% 18.46% 19.67% 24.13% 40.51% 33.53% 43.90% 33.33% 27.10% 22.22% 15.23% <-IRR #YR-> 10 5 yr Running Average 312.56% US$
5 year Running Average 52.12% 50.53% 50.21% 13.35% 17.59% 19.31% 18.38% 18.45% 18.60% 20.01% 24.38% 27.26% 32.35% 35.08% 35.67% 32.02% 1.80% <-IRR #YR-> 5 5 yr Running Average 9.31% US$
Price/AEPS Median 9.42 11.05 6.90 10.17 10.94 10.52 7.48 8.17 8.22 8.23 12.37 16.91 16.65 10.36 0.00 0.00 10.35 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 12.47 14.64 8.21 12.76 12.84 12.44 8.94 9.70 9.87 9.36 18.61 20.22 21.79 12.26 0.00 0.00 12.60 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 6.37 7.46 5.59 7.59 9.04 8.59 6.01 6.64 6.56 7.10 6.13 13.59 11.51 8.45 0.00 0.00 7.34 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 12.44 7.93 8.21 12.14 12.24 8.59 8.30 9.51 6.77 9.06 17.92 15.78 13.70 10.12 8.23 6.75 10.82 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close -23.58 7.97 11.91 13.47 16.08 9.14 9.19 10.84 7.63 8.17 11.70 20.49 10.95 13.62 10.12 8.23 10.89 <-Median-> 10 Trailing P/AEPS Close US$
Median Values DPR 10 Yrs 19.40% 5 Yrs   33.53% P/CF 5 Yrs   in order 12.37 18.61 7.10 13.70 -18.20% Diff M/C DPR 75% to 95% best US$
* Adjusted Earnings per Share US$
-$3.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.10
-$5.96 $0.00 $0.00 $0.00 $0.00 $4.10
-$1.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.19
-$4.75 $0.00 $0.00 $0.00 $0.00 $5.19
$1,929.6 <-12 mths 19.22%
$6.74 <-12 mths 21.29%
Adjusted Net Income CDN$ $968 $1,035 $1,426 $1,660 $2,183 $2,787 $2,727 $2,796 $3,179 $2,482 $1,510 $1,969 $1,619
Basic $0.00 $0.00 $0.00 $0.00 $5.22 $6.62 $6.97 $7.52 $9.20 $7.89 $5.04 $6.55 $5.57 #DIV/0! <-Total Growth 10 AEPS
AEPS* Dilued $2.08 $2.14 $3.03 $3.59 $5.15 $6.54 $7.02 $7.48 $9.15 $7.86 $5.03 $6.50 $5.55 $7.50 $9.22 $11.24 83.30% <-Total Growth 10 AEPS
Increase 280.15% 2.74% 41.85% 18.67% 43.28% 26.89% 7.44% 6.47% 22.43% -14.16% -36.00% 29.32% -14.62% 34.98% 23.01% 21.94% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
5 year Running Average $0.79 $0.94 $1.26 $1.94 $3.20 $4.09 $5.07 $5.96 $7.07 $7.61 $7.31 $7.20 $6.82 $6.49 $6.76 $8.00 6.25% <-IRR #YR-> 10 AEPS 83.30% CDN$
AEPS Yield 8.01% 12.56% 12.20% 8.25% 8.18% 11.65% 12.05% 10.50% 14.77% 11.04% 5.58% 6.35% 7.30% 4194.75% 3710.05% 8998.88% -5.78% <-IRR #YR-> 5 AEPS -25.73% CDN$
Payout Ratio 10.55% 23.06% 18.19% 18.59% 16.35% 17.47% 18.75% 17.61% 19.67% 24.13% 40.51% 33.53% 43.90% 0.00% 0.00% 0.00% 18.43% <-IRR #YR-> 10 5 yr Running Average 442.97% CDN$
5 year Running Average 52.03% 50.29% 50.00% 13.07% 17.35% 18.73% 17.87% 17.76% 17.97% 19.53% 24.14% 27.09% 32.35% 28.41% 23.59% 15.49% 2.74% <-IRR #YR-> 5 5 yr Running Average 14.49% CDN$
Price/AEPS Median 9.62 10.99 6.94 9.79 10.26 9.85 7.52 8.46 7.95 8.51 12.66 16.47 15.96 10.37 0.00 0.00 9.82 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 12.56 14.33 8.20 12.54 12.22 11.30 8.81 9.86 9.41 9.66 18.31 19.26 20.20 12.00 0.00 0.00 11.76 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 6.68 7.65 5.69 7.04 8.29 8.41 6.24 7.06 6.49 7.37 7.02 13.69 11.73 8.75 0.00 0.00 7.21 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 12.49 7.96 8.20 12.11 12.22 8.59 8.30 9.53 6.77 9.06 17.92 15.74 13.70 10.10 8.21 6.73 10.82 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close -22.49 8.18 11.63 14.38 17.51 10.90 8.92 10.14 8.29 7.78 11.47 20.35 11.69 13.64 10.10 8.21 11.18 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values DPR 10 Yrs 19.21% 5 Yrs   33.53% P/CF 5 Yrs   in order 12.66 18.31 7.37 13.70 -20.23% Diff M/C DPR 75% to 95% best CDN$
* Adjusted Earnings per Share
-$3.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.55
-$7.48 $0.00 $0.00 $0.00 $0.00 $5.55
-$1.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.82
-$5.96 $0.00 $0.00 $0.00 $0.00 $6.82
$3.62 <-12 mths 78.33%
Pre-Split 2015 $4.23 $4.26 $6.17 $6.85 $8.81
EPS Basic US$ $2.12 $2.13 $3.09 $3.43 $4.41 $4.94 $5.19 $5.93 $6.65 $5.61 $2.52 $5.04 $2.04 -33.87% <-Total Growth 10 EPS Basic US$
Pre-Split 2010
Pre-Split 2015 $4.18 $4.20 $6.09 $6.76 $8.69
EPS Diluted $2.09 $2.10 $3.05 $3.38 $4.35 $4.88 $5.16 $5.90 $6.61 $5.59 $2.52 $5.00 $2.03 $5.01 $6.71 $8.47 -33.33% <-Total Growth 10 EPS Diluted US$
Increase -289.6% 0.5% 45.0% 11.0% 28.6% 12.3% 5.7% 14.3% 12.0% -15.4% -54.9% 98.4% -59.4% 146.8% 33.9% 26.2% 10 0 10 Years of Data, EPS P or N 100.00% US$
Earnings Yield 8.0% 12.6% 12.2% 8.2% 8.0% 12.0% 11.9% 10.4% 14.5% 10.2% 3.6% 6.2% 3.6% 9.0% 12.0% 15.2% -3.97% <-IRR #YR-> 10 Earnings per Share -33.33% US$
5 year Running Average $0.76 $0.94 $1.26 $1.90 $2.99 $3.55 $4.16 $4.73 $5.38 $5.63 $5.16 $5.12 $4.35 $4.03 $4.25 $5.44 -19.22% <-IRR #YR-> 5 Earnings per Share -65.59% US$
10 year Running Average $1.14 $1.19 $1.35 $1.56 $1.81 $2.16 $2.55 $3.00 $3.64 $4.31 $4.35 $4.64 $4.54 $4.70 $4.94 $5.30 13.21% <-IRR #YR-> 10 5 yr Running Average 245.92% US$
* ESP per share, Diluted (Cdn GAAP) E/P 10 Yrs 9.22% 5Yrs 6.18% -1.67% <-IRR #YR-> 5 5 yr Running Average -8.09% US$
-$3.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.03
-$5.90 $0.00 $0.00 $0.00 $0.00 $2.03
-$1.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.35
-$4.73 $0.00 $0.00 $0.00 $0.00 $4.35
$4.92 <-12 mths 78.79%
EPS Basic CDN$ $2.10 $2.17 $3.07 $3.64 $5.11 $6.84 $6.97 $7.44 $9.07 $7.29 $3.21 $6.39 $2.76 -9.98% <-Total Growth 10 EPS Basic CDN$
Pre-Split 2010
Pre-Split 2015
EPS Diluted $2.08 $2.14 $3.03 $3.59 $5.04 $6.76 $6.93 $7.40 $9.02 $7.26 $3.21 $6.34 $2.75 $6.80 $9.11 $11.50 -9.24% <-Total Growth 10 EPS Diluted CDN$
Increase -280.2% 2.7% 41.8% 18.7% 40.2% 34.1% 2.5% 6.8% 21.8% -19.5% -55.8% 97.6% -56.6% 147.4% 33.9% 26.2% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 8.0% 12.6% 12.2% 8.3% 8.0% 12.0% 11.9% 10.4% 14.6% 10.2% 3.6% 6.2% 3.6% 9.0% 12.0% 15.2% -0.97% <-IRR #YR-> 10 Earnings per Share -9.24% CDN$
5 year Running Average $0.79 $0.94 $1.26 $1.94 $3.18 $4.11 $5.07 $5.94 $7.03 $7.47 $6.76 $6.65 $5.71 $5.27 $5.64 $7.30 -17.97% <-IRR #YR-> 5 Earnings per Share -62.85% CDN$
10 year Running Average $1.43 $1.39 $1.47 $1.66 $1.95 $2.45 $3.00 $3.60 $4.48 $5.32 $5.44 $5.86 $5.83 $6.15 $6.56 $7.03 16.36% <-IRR #YR-> 10 5 yr Running Average 355.02% CDN$
* ESP per share, Diluted (Cdn GAAP) E/P 10 Yrs 9.23% 5Yrs 6.19% -0.79% <-IRR #YR-> 5 5 yr Running Average -3.86% CDN$
-$3.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.75
-$7.40 $0.00 $0.00 $0.00 $0.00 $2.75
-$1.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.71
-$5.94 $0.00 $0.00 $0.00 $0.00 $5.71
Dividend US$ $1.85 $1.89 $1.95 Estimates Dividend US$ US$
Increase 2.78% 2.16% 3.17% Estimates Increase US$
Payout Ratio EPS 36.93% 28.17% 23.02% Estimates Payout Ratio EPS US$
Special Dividends US$ Pd in US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends Paid in US$ US$
Pre-Split 2010
Pre-Split 2015 $0.42 $1.00 $1.10 $1.28 $1.52
Dividend US$ $0.21 $0.50 $0.55 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $1.80 $1.84 $1.84 $1.84 227.27% <-Total Growth 10 Dividends Paid in US$ US$
Increase 366.67% 138.10% 10.00% 16.36% 18.75% 15.79% 13.64% 10.00% 20.00% 10.61% 9.59% 7.50% 4.65% 2.22% 0.00% 0.00% 24 7 34 Years of data, Count P, N 70.59% US$
Average Increases 5 Year Running 53.2% 80.9% 87.7% 89.1% 110.0% 39.8% 14.9% 14.9% 15.6% 14.0% 12.8% 11.5% 10.5% 6.9% 4.8% 2.9% 14.91% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.25 $0.27 $0.32 $0.39 $0.53 $0.67 $0.77 $0.88 $1.01 $1.15 $1.30 $1.44 $1.58 $1.68 $1.76 $1.81 387.65% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.07% 2.15% 2.62% 1.86% 1.56% 1.77% 2.56% 2.26% 2.39% 2.93% 3.27% 1.98% 2.64% 3.22% 2.33% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 0.81% 1.63% 2.20% 1.48% 1.33% 1.50% 2.14% 1.90% 1.99% 2.58% 2.18% 1.66% 2.01% 2.72% 1.95% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 1.58% 3.19% 3.23% 2.50% 1.89% 2.17% 3.18% 2.78% 3.00% 3.40% 6.61% 2.47% 3.81% 3.94% 2.89% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 0.81% 3.00% 2.20% 1.56% 1.40% 2.17% 2.30% 1.94% 2.90% 2.66% 2.26% 2.13% 3.20% 3.29% 3.29% 3.29% 2.21% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 10.05% 23.81% 18.06% 18.93% 17.49% 18.03% 19.38% 18.64% 19.97% 26.12% 63.49% 34.40% 88.67% 36.73% 27.42% 21.72% 19.67% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 32.54% 28.84% 25.77% 20.45% 17.78% 18.76% 18.40% 18.51% 18.81% 20.47% 25.14% 28.10% 36.32% 41.79% 41.37% 33.21% 19.63% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 5.44% 19.28% 12.02% 11.03% 11.17% 15.18% 11.29% 11.83% 11.62% 11.18% 14.67% 17.43% 24.57% 18.22% 14.60% 11.95% 11.73% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 8.58% 10.14% 11.14% 10.80% 11.25% 13.02% 12.03% 11.98% 12.01% 11.91% 12.12% 13.21% 15.04% 16.43% 17.32% 16.35% 12.02% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 6.01% 12.67% 12.44% 10.51% 10.27% 13.23% 11.57% 11.06% 11.16% 12.27% 17.54% 16.37% 21.29% 18.22% 14.60% 11.95% 11.92% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 8.40% 8.81% 10.01% 10.06% 10.49% 11.68% 11.53% 11.31% 11.38% 11.76% 12.60% 13.51% 15.25% 16.81% 17.33% 15.84% 11.61% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 2.33% 2.21% 5 Yr Med 5 Yr Cl 2.64% 2.66% 5 Yr Med Payout 34.40% 14.67% 16.37% 10.35% <-IRR #YR-> 5 Dividends 63.64% US$
* Dividends per share  10 Yr Med and Cur. 41.61% 48.75% 5 Yr Med and Cur. 24.95% 23.75% Last Div Inc ---> $0.450 $0.460 2.22% 12.59% <-IRR #YR-> 10 Dividends 227.27% US$
Dividends Growth 15 13.01% <-IRR #YR-> 15 Dividends 526.09% US$
Dividends Growth 20 8.69% <-IRR #YR-> 20 Dividends 429.41% US$
Dividends Growth 25 11.10% <-IRR #YR-> 25 Dividends 1290.48% US$
Dividends Growth 30 13.59% <-IRR #YR-> 30 Dividends US$
Dividends Growth 35 8.90% <-IRR #YR-> 34 Dividends
Dividends Growth 5 -$1.10 $0.00 $0.00 $0.00 $0.00 $1.80 Dividends Growth 5
Dividends Growth 10 -$0.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.80 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.80 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.80 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.80 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 $1.80 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 $1.80 Dividends Growth 35
Historical Dividends Historical High Div 3.69% Low Div 0.71% 10 Yr High 6.33% 10 Yr Low 1.35% Med Div 1.99% Close Div 1.91% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -10.72%     364.02% Exp. -47.95% 144.04% Cheap 65.55% Cheap 72.12% High/Ave/Median  US$
Future Dividend Yield Div Yield $0.05 earning in 5 Years at IRR of 10.35% Div Inc. 63.64% Future Dividend Yield US$
Future Dividend Yield Div Yield 8.82% earning in 10 Years at IRR of 10.35% Div Inc. 167.77% Future Dividend Yield US$
Future Dividend Yield Div Yield 14.44% earning in 15 Years at IRR of 10.35% Div Inc. 338.17% Future Dividend Yield US$
Div Paid $3.01 earning in 5 Years at IRR of 10.35% Div Inc. 63.64% Future Dividend Paid US$
Div Paid $4.93 earning in 10 Years at IRR of 10.35% Div Inc. 167.77% Future Dividend Paid US$
Div Paid $8.06 earning in 15 Years at IRR of 10.35% Div Inc. 338.17% Future Dividend Paid US$
Total Div $11.31 over 5 Years at IRR of 10.35% Div Cov. 20.25% Dividend Covering Cost US$
Total Div $26.81 over 10 Years at IRR of 10.35% Div Cov. 48.01% Dividend Covering Cost US$
Total Div $52.18 over 15 Years at IRR of 10.35% Div Cov. 93.42% Dividend Covering Cost US$
Dividend CDN$ $2.51 $2.57 $2.65 Estimates Dividend CDN$ CDN$
Increase $0.05 $0.08 $0.08 Estimates Increase CDN$
Payout Ratio EPS 36.93% 28.17% 23.02% Estimates Payout Ratio EPS CDN$
Special Dividends CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
Using Currency exchange R. $0.21 $0.51 $0.55 $0.68 $0.88 $1.22 $1.34 $1.38 $1.80 $1.90 $2.04 $2.18 $2.44 $2.50 $2.50 $2.50 Not site values Using Curr. exch R. CDN$
Increase 343.48% 143.46% 7.61% 24.40% 29.52% 38.21% 10.19% 2.77% 30.49% 5.30% 7.43% 7.04% 11.80% 2.49% 0.00% 0.00% Increase CDN$
Pre-Split 2010 CDN$
Pre-Split 2015 $0.44 $0.99 $1.10 $1.34 $1.68 CDN$
Dividend CDN$ $0.22 $0.49 $0.55 $0.67 $0.84 $1.14 $1.32 $1.32 $1.80 $1.90 $2.04 $2.18 $2.44 $2.50 $2.50 $2.50 342.42% <-Total Growth 10 Dividends Paid in US$ CDN$
Increase 277.54% 124.65% 11.88% 21.27% 26.04% 35.56% 15.35% 0.00% 36.73% 5.30% 7.43% 7.04% 11.80% 2.49% 0.00% 0.00% 22 8 34 Years of data, Count P, N 64.71% CDN$
Average Increases 5 Year Running 38.5% 63.4% 73.0% 70.1% 92.3% 43.9% 22.0% 19.6% 22.7% 18.6% 13.0% 11.3% 13.7% 6.8% 5.8% 4.3% 20.83% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.28 $0.29 $0.34 $0.40 $0.55 $0.74 $0.90 $1.06 $1.28 $1.49 $1.67 $1.85 $2.07 $2.21 $2.33 $2.42 506.61% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 1.10% 2.10% 2.62% 1.90% 1.59% 1.77% 2.49% 2.08% 2.47% 2.83% 3.20% 2.04% 2.75% 2.28% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 0.84% 1.61% 2.22% 1.48% 1.34% 1.55% 2.13% 1.79% 2.09% 2.50% 2.21% 1.74% 2.17% 1.94% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 1.58% 3.02% 3.20% 2.64% 1.97% 2.08% 3.01% 2.50% 3.03% 3.28% 5.77% 2.45% 3.74% 2.82% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 0.84% 2.90% 2.22% 1.53% 1.34% 2.03% 2.26% 1.85% 2.91% 2.66% 2.26% 2.13% 3.21% 3.30% 3.30% 3.30% 2.19% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 10.55% 23.06% 18.19% 18.59% 16.71% 16.90% 19.01% 17.79% 19.97% 26.12% 63.49% 34.40% 88.67% 36.73% 27.42% 21.72% 19.49% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 35.15% 30.65% 27.18% 20.54% 17.46% 17.98% 17.83% 17.78% 18.26% 20.00% 24.75% 27.78% 36.23% 41.92% 41.30% 33.19% 19.13% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 5.71% 18.68% 12.10% 10.83% 10.67% 14.22% 11.07% 11.29% 11.62% 11.18% 14.67% 17.43% 24.57% 18.22% 14.60% 11.95% 11.46% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 8.94% 10.32% 11.29% 10.80% 11.05% 12.62% 11.73% 11.58% 11.68% 11.67% 11.97% 13.09% 15.05% 16.49% 17.35% 16.33% 11.70% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 6.31% 12.28% 12.53% 10.31% 9.81% 12.39% 11.34% 10.56% 11.16% 12.27% 17.54% 16.37% 21.29% 18.22% 14.60% 11.95% 11.81% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 8.72% 8.92% 10.07% 10.04% 10.29% 11.31% 11.22% 10.93% 11.06% 11.52% 12.44% 13.38% 15.23% 16.86% 17.34% 15.83% 11.26% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 2.28% 2.19% 5 Yr Med 5 Yr Cl 2.75% 2.66% 5 Yr Med Payout 34.40% 14.67% 16.37% 13.11% <-IRR #YR-> 5 Dividends 85.12% CDN$
* Dividends per share  10 Yr Med and Cur. 44.84% 50.34% 5 Yr Med and Cur. 19.97% 23.90% Last Div Inc ---> $0.450 $0.460 2.2% 16.03% <-IRR #YR-> 10 Dividends 342.42% CDN$
Dividends Growth 15 15.41% <-IRR #YR-> 15 Dividends 758.18% CDN$
Dividends Growth 20 7.86% <-IRR #YR-> 20 Dividends 353.93% CDN$
Dividends Growth 25 10.86% <-IRR #YR-> 25 Dividends 1217.79% CDN$
Dividends Growth 30 13.83% <-IRR #YR-> 30 Dividends CDN$
Dividends Growth 35 9.26% <-IRR #YR-> 34 Dividends CDN$
Dividends Growth 5 -$1.32 $0.00 $0.00 $0.00 $0.00 $2.44 Dividends Growth 5
Dividends Growth 10 -$0.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.44 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.44 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.44 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.44 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 $2.44 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 $2.44
Historical Dividends Historical High Div 3.64% Low Div 0.72% 10 Yr High 5.57% 10 Yr Low 1.35% Med Div 1.97% Close Div 1.88% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -9.35%     358.29% Exp. -40.76% 144.42% Cheap 67.50% Cheap 75.82% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 6.11% earning in 5 Years at IRR of 13.11% Div Inc. 85.12% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 11.31% earning in 10 Years at IRR of 13.11% Div Inc. 242.68% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 20.93% earning in 15 Years at IRR of 13.11% Div Inc. 534.35% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 38.75% earning in 20 Years at IRR of 13.11% Div Inc. 1074.27% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 71.73% earning in 25 Years at IRR of 13.11% Div Inc. 2073.75% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $4.63 earning in 5 Years at IRR of 13.11% Div Inc. 85.12% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $8.56 earning in 10 Years at IRR of 13.11% Div Inc. 242.68% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $15.85 earning in 15 Years at IRR of 13.11% Div Inc. 534.35% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $29.34 earning in 20 Years at IRR of 13.11% Div Inc. 1074.27% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $54.31 earning in 25 Years at IRR of 13.11% Div Inc. 2073.75% Future Dividend Paid CDN$
Dividend Covering Cost Div Paid $16.23 over 5 Years at IRR of 13.11% Div Cov. 21.43% Dividend Covering Cost CDN$
Dividend Covering Cost Div Paid $41.64 over 10 Years at IRR of 13.11% Div Cov. 54.99% Dividend Covering Cost CDN$
Dividend Covering Cost Div Paid $88.68 over 15 Years at IRR of 13.11% Div Cov. 117.11% Dividend Covering Cost CDN$
Dividend Covering Cost Div Paid $114.09 over 10 Years at IRR of 13.11% Div Cov. 150.67% Dividend Covering Cost CDN$
Dividend Covering Cost Div Paid $161.13 over 15 Years at IRR of 13.11% Div Cov. 212.79% Dividend Covering Cost CDN$
Yield if held 5 years 1.01% 2.30% 2.43% 4.78% 8.38% 5.71% 5.61% 6.26% 5.12% 3.59% 3.16% 4.13% 3.85% 3.43% 3.73% 3.92% 4.95% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 1.31% 2.35% 2.20% 2.80% 3.23% 5.28% 6.15% 5.82% 12.88% 18.86% 10.19% 9.29% 11.59% 7.10% 4.73% 3.88% 7.72% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 1.63% 3.05% 2.61% 2.74% 4.37% 6.83% 6.29% 5.27% 7.56% 7.26% 9.42% 10.19% 10.77% 17.87% 24.85% 12.49% 7.04% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 10.61% 16.77% 9.30% 7.27% 5.80% 8.50% 8.15% 6.25% 7.38% 9.83% 12.18% 10.42% 9.75% 10.48% 9.57% 11.55% 8.32% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 15.90% 25.18% 55.26% 44.83% 22.24% 19.60% 13.05% 15.16% 13.50% 11.57% 10.25% 12.96% 14.94% 17.75% <-Median-> 10 Paid Median Price CDN$
Yield if held 30 years 42.84% 56.69% 98.59% 74.23% 41.16% 27.19% 17.19% 18.59% 56.69% <-Median-> 5 Paid Median Price CDN$
Cost covered if held 5 years 6.42% 6.73% 7.54% 14.23% 27.58% 18.48% 19.27% 25.13% 18.23% 14.15% 12.99% 17.47% 16.37% 15.18% 17.42% 19.02% 17.85% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 22.70% 17.90% 15.05% 16.74% 16.80% 23.51% 27.85% 30.88% 60.13% 101.91% 60.33% 58.61% 74.35% 49.62% 36.21% 31.80% 44.75% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 38.95% 34.35% 28.07% 26.13% 35.35% 44.80% 39.50% 36.19% 43.68% 45.42% 62.19% 70.98% 76.60% 139.16% 217.82% 120.91% 44.24% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 277.52% 210.28% 112.76% 78.98% 54.82% 66.46% 62.34% 53.15% 52.45% 74.10% 94.83% 83.60% 77.60% 90.05% 90.04% 118.18% 70.28% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 181.41% 249.58% 456.39% 364.16% 202.01% 148.84% 106.24% 128.73% 119.49% 102.27% 97.77% 134.54% 167.26% 165.13% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 30 years 334.10% 472.98% 861.38% 678.43% 376.81% 269.12% 186.44% 218.88% 472.98% <-Median-> 5 Paid Median Price CDN$
Tot. Growth
Revenue Growth  $36,946 $40,827 $39,431 $32,647 $36,242 $37,840 $37,840 <-12 mths 0.00% 2.42% <-Total Growth 5 Revenue Growth  2.42% US$
AEPS Growth $5.96 $6.71 $6.05 $3.95 $5.13 $4.10 $3.62 <-12 mths -11.71% -45.37% <-Total Growth 5 AEPS Growth -45.37% US$
Net Income Growth $2,206 $2,296 $1,765 $757 $1,514 $592 $1,408 <-12 mths 137.86% -272.64% <-Total Growth 5 Net Income Growth -272.64% US$
Cash Flow Growth $3,329 $3,718 $3,960 $3,278 $2,940 $2,095 $2,827 <-12 mths 34.94% -58.90% <-Total Growth 5 Cash Flow Growth -58.90% US$
Dividend Growth $1.10 $1.32 $1.46 $1.60 $1.72 $1.80 $1.85 <-12 mths 2.78% 63.64% <-Total Growth 5 Dividend Growth 63.64% US$
Stock Price Growth $56.67 $45.45 $54.84 $70.80 $80.94 $56.18 $55.85 <-12 mths -0.59% -0.87% <-Total Growth 5 Stock Price Growth -0.87% US$
Revenue Growth  $30,837 $34,835 $36,641 $32,134 $36,445 $36,946 $40,827 $39,431 $32,647 $36,242 $37,840 $42,649 <-this year 12.71% 22.71% <-Total Growth 10 Revenue Growth  22.71% US$
AEPS Growth $3.05 $3.38 $4.44 $4.72 $5.23 $5.96 $6.71 $6.05 $3.95 $5.13 $4.10 $5.52 <-this year 34.63% 34.65% <-Total Growth 10 AEPS Growth 34.65% US$
Net Income Growth $1,433 $1,561 $1,882 $2,013 $2,031 $2,206 $2,296 $1,765 $757 $1,514 $592 $1,993 <-this year 236.72% -142.06% <-Total Growth 10 Net Income Growth -142.06% US$
Cash Flow Growth $2,134 $2,567 $2,792 $2,332 $3,386 $3,329 $3,718 $3,960 $3,278 $2,940 $2,095 $2,888 <-this year 37.85% -1.86% <-Total Growth 10 Cash Flow Growth -1.86% US$
Dividend Growth $0.55 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $1.80 $1.8 <-this year 2.22% 227.27% <-Total Growth 10 Dividend Growth 227.27% US$
Stock Price Growth $25.01 $41.03 $54.35 $40.56 $43.40 $56.67 $45.45 $54.84 $70.80 $80.94 $56.18 $55.85 <-this year -0.59% 124.63% <-Total Growth 10 Stock Price Growth 124.63% US$
Dividends on Shares $27.91 $36.15 $49.96 $55.05 $56.58 $73.83 $77.75 $83.52 $89.41 $99.95 $102.44 $102.44 $102.44 $650.11 No of Years 10 Total Dividends 12/31/12
Paid  $1,018.44 $1,785.55 $2,580.95 $2,300.92 $2,390.30 $2,920.84 $2,540.77 $2,919.20 $3,694.51 $4,196.35 $3,118.46 $3,104.52 $3,104.52 $3,104.52 $3,118.46 No of Years 10 Worth $24.84 40.26
Total $3,768.57
Graham No. $27.81 $29.26 $37.03 $43.26 $52.69 $68.50 $73.13 $80.94 $95.12 $87.05 $58.97 $84.76 $56.61 $92.41 $106.95 $120.16 52.86% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 0.72 0.80 0.57 0.81 1.00 0.94 0.72 0.78 0.77 0.77 1.08 1.26 1.57 0.84 0.88 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 0.94 1.05 0.67 1.04 1.19 1.08 0.85 0.91 0.91 0.87 1.56 1.48 1.98 0.97 1.06 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.50 0.56 0.47 0.59 0.81 0.80 0.60 0.65 0.62 0.67 0.60 1.05 1.15 0.71 0.66 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.93 0.58 0.67 1.01 1.19 0.82 0.80 0.88 0.65 0.82 1.53 1.21 1.34 0.82 0.71 0.63 0.94 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -6.67% -41.90% -32.92% 0.66% 19.47% -18.08% -20.28% -11.98% -34.85% -18.21% 52.81% 20.75% 34.37% -18.06% -29.20% -36.98% -5.66% <-Median-> 10 Graham Price CDN$
Price CDN Close $ $25.96 $17.00 $24.84 $43.55 $62.95 $56.12 $58.30 $71.24 $61.97 $71.20 $90.11 $102.35 $76.06 $75.72 $75.72 $75.72 206.20% <-Total Growth 10 Stock Price CDN$
Increase 94.93% -34.50% 46.12% 75.32% 44.55% -10.85% 3.88% 22.20% -13.01% 14.89% 26.56% 13.58% -25.69% -0.45% 0.00% 0.00% 11.00 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 12.49 7.96 8.20 12.11 12.49 8.30 8.41 9.63 6.87 9.81 28.09 16.15 27.66 11.13 8.31 6.58 1.32% <-IRR #YR-> 5 Stock Price 6.77% CDN$
Trailing P/E -22.49 8.18 11.63 14.38 17.51 11.13 8.63 10.28 8.37 7.90 12.41 31.90 12.00 27.54 11.13 8.31 11.84% <-IRR #YR-> 10 Stock Price 206.20% CDN$
CAPE (10 Yr P/E) 14.74 14.50 13.99 13.44 13.41 12.08 11.02 10.62 9.71 9.26 10.25 10.97 11.90 11.80 11.27 10.78 4.13% <-IRR #YR-> 5 Price & Dividend 21.30% CDN$
Median 10, 5 Yrs D.  per yr 3.53% 2.82% % Tot Ret 22.98% 68.12% T P/E 11.57 12.00 P/E:  10.96 16.15 15.37% <-IRR #YR-> 10 Price & Dividend 269.16% CDN$
Price 15 D.  per yr 2.25% % Tot Ret 19.07% CAPE Diff 1.21% 9.53% <-IRR #YR-> 15 Stock Price 279.45% CDN$
Price  20 D.  per yr 1.82% % Tot Ret 21.46% 6.64% <-IRR #YR-> 20 Stock Price 250.71% CDN$
Price  25 D.  per yr 1.61% % Tot Ret 23.88% 5.14% <-IRR #YR-> 25 Stock Price 239.55% CDN$
Price  30 D.  per yr 2.47% % Tot Ret 21.90% 8.80% <-IRR #YR-> 30 Stock Price 305.11% CDN$
Price  35 D.  per yr 2.91% % Tot Ret 22.35% 10.11% <-IRR #YR-> 34 Stock Price CDN$
Price & Dividend 15 11.77% <-IRR #YR-> 15 Price & Dividend 365.98% CDN$
Price & Dividend 20 8.46% <-IRR #YR-> 20 Price & Dividend 340.16% CDN$
Price & Dividend 25 6.76% <-IRR #YR-> 25 Price & Dividend 335.78% CDN$
Price & Dividend 30 11.27% <-IRR #YR-> 30 Price & Dividend 420.90% CDN$
Price & Dividend 35 13.02% <-IRR #YR-> 34 Price & Dividend CDN$
Price  5 -$71.24 $0.00 $0.00 $0.00 $0.00 $76.06 Price  5
Price 10 -$24.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $76.06 Price 10
Price & Dividend 5 -$71.24 $1.80 $1.90 $2.04 $2.18 $78.50 Price & Dividend 5
Price & Dividend 10 -$24.84 $0.67 $0.84 $1.14 $1.32 $1.32 $1.80 $1.90 $2.04 $2.18 $78.50 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.50 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.50 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.50 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 $78.50 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 $78.50 Price  35
Price & Dividend 15 $0.22 $0.49 $0.55 $0.67 $0.84 $1.14 $1.32 $1.32 $1.80 $1.90 $2.04 $2.18 $78.50 Price & Dividend 15
Price & Dividend 20 $0.22 $0.49 $0.55 $0.67 $0.84 $1.14 $1.32 $1.32 $1.80 $1.90 $2.04 $2.18 $78.50 Price & Dividend 20
Price & Dividend 25 $0.22 $0.49 $0.55 $0.67 $0.84 $1.14 $1.32 $1.32 $1.80 $1.90 $2.04 $2.18 $78.50 Price & Dividend 25
Price & Dividend 30 $0.22 $0.49 $0.55 $0.67 $0.84 $1.14 $1.32 $1.32 $1.80 $1.90 $2.04 $2.18 $78.50 Price & Dividend 30
Price & Dividend 35 $0.22 $0.49 $0.55 $0.67 $0.84 $1.14 $1.32 $1.32 $1.80 $1.90 $2.04 $2.18 $78.50 Price & Dividend 35
Median H/L CDN$ $20.00 $23.46 $21.04 $35.21 $52.82 $64.41 $52.83 $63.26 $72.78 $66.90 $63.69 $107.15 $88.64 $77.76 321.39% <-Total Growth 10 Stock Price CDN$
Increase 98.91% 17.33% -10.35% 67.36% 50.04% 21.94% -17.98% 19.73% 15.06% -8.08% -4.81% 68.24% -17.27% -12.27% 15.47% <-IRR #YR-> 10 Stock Price 321.39% CDN$
P/E 9.62 10.99 6.94 9.79 10.48 9.53 7.63 8.55 8.07 9.21 19.85 16.90 32.24 11.43 6.98% <-IRR #YR-> 5 Stock Price 40.13% CDN$
Trailing P/E -17.33 11.29 9.85 11.62 14.69 12.78 7.82 9.13 9.83 7.42 8.77 33.39 13.98 28.28 19.10% <-IRR #YR-> 10 Price & Dividend 497.82% CDN$
P/E on Run. 5 yr Ave 25.28 24.97 16.75 18.18 16.63 15.67 10.42 10.64 10.35 8.95 9.42 16.12 15.51 14.75 9.82% <-IRR #YR-> 5 Price & Dividend 58.58% CDN$
P/E on Run. 10 yr Ave 14.01 16.83 14.34 21.23 27.12 26.28 17.58 17.57 16.23 12.56 11.71 18.29 15.20 12.64 11.83 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.63% 2.84% % Tot Ret 19.02% 29% T P/E 10.73 9.83 P/E:  9.66 16.90 Count 31 Years of data
-$21.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $88.64
-$63.26 $0.00 $0.00 $0.00 $0.00 $88.64
-$21.04 $0.67 $0.84 $1.14 $1.32 $1.32 $1.80 $1.90 $2.04 $2.18 $91.08
-$63.26 $1.80 $1.90 $2.04 $2.18 $91.08
Month Dec Jan Dec Nov Nov Jun Dec Dec Jun Apr Dec  Jun Jan Feb
Price High CDN$ $26.10 $30.60 $24.84 $45.10 $62.92 $73.87 $61.84 $73.73 $86.14 $75.91 $92.06 $125.24 $112.17 $89.93 351.57% <-Total Growth 10 Stock Price CDN$
Increase 91.56% 17.22% -18.81% 81.54% 39.53% 17.40% -16.29% 19.23% 16.83% -11.88% 21.28% 36.04% -10.44% -19.83% 16.27% <-IRR #YR-> 10 Stock Price 351.57% CDN$
P/E 12.56 14.33 8.20 12.54 12.48 10.93 8.93 9.96 9.55 10.46 28.69 19.76 40.80 13.22 8.75% <-IRR #YR-> 5 Stock Price 52.14% CDN$
Trailing P/E -22.62 14.72 11.63 14.89 17.50 14.65 9.15 10.64 11.64 8.42 12.68 39.03 17.70 32.71 13.11 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 13.67 12.68 P/E:  11.71 19.76 26.52 P/E Ratio Historical High
-$24.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $112.17
-$73.73 $0.00 $0.00 $0.00 $0.00 $112.17
Month Jan Sep Jan Jan Jan Jan Jul Apr Dec May Mar Jan Oct Jun
Pre-Split 2010
Pre-Split 2015 $27.79 $32.66 $34.46 $50.63
Price Low CDN$ $13.90 $16.33 $17.23 $25.32 $42.73 $54.95 $43.82 $52.78 $59.42 $57.89 $35.31 $89.05 $65.11 $65.59 277.89% <-Total Growth 10 Stock Price CDN$
Increase 114.35% 17.52% 5.51% 46.92% 68.77% 28.61% -20.25% 20.45% 12.58% -2.57% -39.01% 152.19% -26.88% 0.74% 14.22% <-IRR #YR-> 10 Stock Price 277.89% CDN$
P/E 6.68 7.65 5.69 7.04 8.48 8.13 6.32 7.13 6.59 7.97 11.01 14.05 23.68 9.64 4.29% <-IRR #YR-> 5 Stock Price 23.36% CDN$
Trailing P/E -12.04 7.86 8.07 8.36 11.88 10.90 6.48 7.62 8.03 6.42 4.86 27.75 10.27 23.86 8.48 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 8.19 8.03 P/E:  8.05 11.01 6.54 P/E Ratio Historical Low
-$17.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $65.11
-$52.78 $0.00 $0.00 $0.00 $0.00 $65.11
Price Close US$ using Exchange Rate $26.10 $16.72 $24.97 $40.95 $54.26 $40.53 $43.42 $56.79 $45.43 $54.82 $70.77 $80.73 $56.16 $55.76 $55.76 $55.76
Pre-Split 2010
Pre-Split 2015 $52.00 $33.31 $50.02 $82.06
Price Close US$ $26.00 $16.66 $25.01 $41.03 $54.35 $40.56 $43.40 $56.67 $45.45 $54.84 $70.80 $80.94 $56.18 $55.85 $55.85 $55.85 124.63% <-Total Growth 10 Stock Price US$
Increase 105.61% -35.94% 50.17% 64.05% 32.46% -25.37% 7.00% 30.58% -19.80% 20.66% 29.10% 14.32% -30.59% -0.59% 0.00% 0.00% 11.15 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 12.44 7.93 8.21 12.14 12.51 8.31 8.41 9.61 6.88 9.81 28.10 16.19 27.67 11.15 8.32 6.59 -0.17% <-IRR #YR-> 5 Stock Price -0.86% US$
Trailing P/E -23.58 7.97 11.91 13.47 16.08 9.33 8.89 10.98 7.70 8.30 12.67 32.12 11.24 27.51 11.15 8.32 8.43% <-IRR #YR-> 10 Stock Price 124.63% US$
CAPE (10 Yr P/E) 15.37 14.73 13.82 13.33 13.30 12.25 11.26 10.81 9.94 9.37 10.31 11.05 11.98 11.88 11.34 10.86 2.61% <-IRR #YR-> 5 Price & Dividend 15.02% US$
Median 10, 5 Yrs D.  per yr 3.22% 2.79% % Tot Ret 27.65% 106.64% T P/E 11.11 11.24 P/E:  10.97 16.19 11.65% <-IRR #YR-> 10 Price & Dividend 175.93% US$
Price 15 D.  per yr 2.40% % Tot Ret 25.29% CAPE Diff -0.05% 7.09% <-IRR #YR-> 15 Stock Price 179.40% US$
Price  20 D.  per yr 2.37% % Tot Ret 24.64% 7.24% <-IRR #YR-> 20 Stock Price 304.90% US$
Price  25 D.  per yr 1.96% % Tot Ret 26.08% 5.57% <-IRR #YR-> 25 Stock Price 287.45% US$
Price  30 D.  per yr 2.58% % Tot Ret 23.36% 8.46% <-IRR #YR-> 30 Stock Price 365.74% US$
Price  35 D.  per yr 2.94% % Tot Ret 23.36% 9.65% <-IRR #YR-> 34 Stock Price
Price & Dividend 15 9.49% <-IRR #YR-> 15 Price & Dividend 249.96% US$
Price & Dividend 20 9.61% <-IRR #YR-> 20 Price & Dividend 417.75% US$
Price & Dividend 25 7.53% <-IRR #YR-> 25 Price & Dividend 406.01% US$
Price & Dividend 30 11.04% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 12.59% <-IRR #YR-> 34 Price & Dividend
Price  5 -$56.67 $0.00 $0.00 $0.00 $0.00 $56.18 Price  5
Price 10 -$25.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $56.18 Price 10
Price & Dividend 5 -$56.67 $1.32 $1.46 $1.60 $1.72 $57.98 Price & Dividend 5
Price & Dividend 10 -$25.01 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $57.98 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 $56.18 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 $56.18 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 $56.18 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 $56.18 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 $56.18 Price  35
Price & Dividend 15 $0.21 $0.50 $0.55 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $57.98 Price & Dividend 15
Price & Dividend 20 $0.21 $0.50 $0.55 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $57.98 Price & Dividend 20
Price & Dividend 25 $0.21 $0.50 $0.55 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $57.98 Price & Dividend 25
Price & Dividend 30 $0.21 $0.50 $0.55 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $57.98 Price & Dividend 30
Price & Dividend 35 $0.21 $0.50 $0.55 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $57.98 Price & Dividend 35
US Median H/L US$ $19.70 $23.21 $21.01 $34.39 $48.58 $49.65 $39.12 $48.71 $55.13 $49.79 $48.86 $86.73 $68.27 $57.17 224.92% <-Total Growth 10 Stock Price US$
Increase 122.07% 17.83% -9.47% 63.66% 41.28% 2.21% -21.22% 24.52% 13.18% -9.68% -1.87% 77.50% -21.29% -16.26% 12.51% <-IRR #YR-> 10 Stock Price 224.92% US$
P/E 9.42 11.05 6.90 10.17 11.18 10.17 7.58 8.26 8.34 8.91 19.39 17.35 33.63 11.41 6.99% <-IRR #YR-> 5 Stock Price 40.16% US$
Trailing P/E -17.86 11.10 10.00 11.29 14.37 11.43 8.02 9.44 9.34 7.53 8.74 34.41 13.65 28.16 15.76% <-IRR #YR-> 10 Price & Dividend 285.98% US$
P/E on Run. 5 yr Ave 25.90 24.65 16.71 18.07 16.24 13.99 9.40 10.29 10.25 8.85 9.48 16.93 15.69 14.18 9.80% <-IRR #YR-> 5 Price & Dividend 58.64% US$
P/E on Run. 10 yr Ave 17.33 19.47 15.55 22.06 26.77 23.04 15.33 16.26 15.14 11.55 11.22 18.68 15.03 12.15 11.61 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.26% 2.82% % Tot Ret 20.67% 28.73% T P/E 10.37 9.34 P/E:  10.17 17.35 Count 31 Years of data
-$21.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $68.27
-$48.71 $0.00 $0.00 $0.00 $0.00 $68.27
-$21.01 $0.64 $0.76 $0.88 $1.00 $1.10 $1.32 $1.46 $1.60 $1.72 $70.07
-$48.71 $1.32 $1.46 $1.60 $1.72 $70.07
Month Jan Dec Oct Aug Jun Dec Dec May Apr Dec Jun Jan Feb
Pre-Split 2010
Pre-Split 2015 $52.14 $61.49 $50.02 $86.25
Price High US$ $26.07 $30.75 $25.01 $43.13 $57.03 $58.74 $46.78 $57.83 $66.24 $56.64 $73.50 $103.74 $89.34 $67.68 257.22% <-Total Growth 10 Stock Price US$
Increase 104.63% 17.93% -18.65% 72.43% 32.24% 3.00% -20.36% 23.62% 14.54% -14.49% 29.77% 41.14% -13.88% -24.24% 13.58% <-IRR #YR-> 10 Stock Price 257.22% US$
P/E 12.47 14.64 8.21 12.76 13.13 12.04 9.07 9.80 10.02 10.13 29.17 20.75 44.01 13.51 9.09% <-IRR #YR-> 5 Stock Price 54.49% US$
Trailing P/E -23.65 14.71 11.91 14.16 16.87 13.52 9.59 11.21 11.23 8.57 13.15 41.17 17.87 33.34 13.13 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 13.33 13.15 P/E:  12.40 20.75 26.66 P/E Ratio Historical High US$
Month Sep Jan Jan Jan Dec Feb Apr Dec May Mar Jan Oct Oct
Price Low US$ $13.32 $15.67 $17.01 $25.65 $40.13 $40.56 $31.45 $39.58 $44.01 $42.94 $24.22 $69.71 $47.19 $46.65 177.43% <-Total Growth 10 Stock Price US$
Increase 166.53% 17.64% 8.55% 50.76% 56.46% 1.08% -22.46% 25.85% 11.19% -2.43% -43.60% 187.82% -32.31% -1.14% 10.74% <-IRR #YR-> 10 Stock Price 177.43% US$
P/E 6.37 7.46 5.59 7.59 9.23 8.31 6.09 6.71 6.66 7.68 9.61 13.94 23.25 9.31 3.58% <-IRR #YR-> 5 Stock Price 19.23% US$
Trailing P/E -12.08 7.50 8.10 8.42 11.87 9.33 6.44 7.67 7.46 6.50 4.33 27.66 9.44 22.98 8.52 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 8.05 7.46 P/E:  8.00 9.61 6.49 P/E Ratio Historical Low US$
-$17.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $47.19
-$39.58 $0.00 $0.00 $0.00 $0.00 $47.19
$473 <-12 mths 14.25%
Free Cash Flow $1,132 -$26 $932 $1,398 $1,327 $741 $1,459 $1,471 $2,519 $2,068 $2,133 $1,568 $414 $262 $1,168 $1,876 -55.58% <-Total Growth 10 Free Cash Flow US$
Change -102.30% 3684.62% 50.00% -5.08% -44.16% 96.90% 0.82% 71.24% -17.90% 3.14% -26.49% -73.60% -36.71% 345.80% 60.62% -22.40% <-IRR #YR-> 5 Free Cash Flow MS -71.86% US$
FCF/CF from Op Ratio 0.59 0.59 0.59 0.59 0.59 0.59 0.59 0.59 0.59 0.52 0.65 0.53 0.20 0.09 0.32 0.43 -7.79% <-IRR #YR-> 10 Free Cash Flow MS -55.58% US$
Dividends paid $252.00 $284.00 $316.00 $354 $385 $400 $448 $449 $467 $514 $514 $526 $526 $526 103.97% <-Total Growth 10 Dividends paid US$
Percentage paid 20.31% 23.81% 47.77% 26.39% 27.19% 17.78% 21.71% 21.89% 32.78% 124.15% 200.81% 45.04% 28.04% $0.25 <-Median-> 10 Percentage paid US$
5 Year Coverage 27.16% 27.19% 25.32% 24.65% 22.27% 23.34% 27.49% 38.33% 45.94% 49.29% 5 Year Coverage US$
Dividend Coverage Ratio 3.70 4.92 4.20 2.09 3.79 3.68 5.62 4.61 4.57 3.05 0.81 0.50 2.22 3.57 3.99 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 3.68 3.68 3.95 4.06 4.49 4.28 3.64 2.61 2.18 2.03 5 Year of Coverage US$
-$1,471 $0 $0 $0 $0 $414
-$932 $0 $0 $0 $0 $0 $0 $0 $0 $0 $414
Market Cap US$ $12,613 $7,772 $11,662 $18,148 $22,301 $16,316 $16,590 $20,291 $14,878 $16,630 $21,277 $24,110 $16,064 $15,969 $15,969 $15,969 37.74% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $12,592 $7,933 $11,583 $19,262 $25,830 $22,575 $22,285 $25,508 $20,285 $21,591 $27,081 $30,487 $21,748 $21,651 $21,651 $21,651 87.75% <-Total Growth 10 Market Cap  CDN$
Pre-Split 2015 242.8 235.2 230.8 216.6
Diluted # of Shares in Million 485.6 470.4 461.6 433.2 412.7 393.2 373.9 347.5 315.8 300.4 302.8 291.2 286.6 -36.92% <-Total Growth 10 Diluted # of Shares in Million
Change -3.13% -1.87% -6.15% -4.73% -4.72% -4.91% -7.06% -9.12% -4.88% 0.80% -3.83% -1.58% -4.80% <-Median-> 10 Change
Difference Diluted/Basic -1.44% -1.19% -1.26% -1.39% -1.26% -0.56% -0.56% -0.60% -0.35% -0.23% -0.73% -0.27% -0.17% -0.58% <-Median-> 10 Difference Diluted/Basic
Pre-Split 2015 230.0 239.3 232.4 227.9 213.6
Basic # of Shares in Millions 460.0 478.6 464.8 455.8 427.2 407.5 391.0 371.8 345.4 314.7 299.7 300.6 290.4 286.1 -37.52% <-Total Growth 10 Basic
Change 2.86% 4.04% -2.88% -1.94% -6.27% -4.61% -4.05% -4.91% -7.10% -8.89% -4.77% 0.30% -3.39% -1.48% -4.69% <-Median-> 10 Change
Difference Basic/Outstanding 5.5% -2.5% 0.3% -3.0% -4.0% -1.3% -2.2% -3.7% -5.2% -3.6% 0.3% -0.9% -1.5% -0.1% -2.60% <-Median-> 10 Difference Basic/Outstanding
$2,827 <-12 mths 34.94%
Pre-Split 2010
Pre-Split 2015 242.565 233.318 233.156 221.152 205.163
# of Share in Millions 485.129 466.636 466.312 442.303 410.325 402.264 382.253 358.063 327.339 303.250 300.527 297.872 285.932 285.932 285.932 285.932 -4.77% <-IRR #YR-> 10 Shares -38.68%
Change 7.65% -3.81% -0.07% -5.15% -7.23% -1.96% -4.97% -6.33% -8.58% -7.36% -0.90% -0.88% -4.01% 0.00% 0.00% 0.00% -4.40% <-IRR #YR-> 5 Shares -20.14%
CF fr Op $M US$ $1,872 $1,210 $2,134 $2,567 $2,792 $2,332 $3,386 $3,329 $3,718 $3,960 $3,278 $2,940 $2,095 $2,888 $3,603 $4,403 -1.83% <-Total Growth 10 Cash Flow US$
Increase 255.22% -35.36% 76.36% 20.29% 8.77% -16.48% 45.20% -1.68% 11.69% 6.51% -17.22% -10.31% -28.74% 37.85% 24.75% 22.22% SO, DRIP Buy Backs Collapsed Dual Cl. S. Issue
5 year Running Average $1,328 $1,251 $1,359 $1,662 $2,115 $2,207 $2,642 $2,881 $3,111 $3,345 $3,534 $3,445 $3,198 $3,032 $2,961 $3,186 135.27% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $3.86 $2.59 $4.58 $5.80 $6.80 $5.80 $8.86 $9.30 $11.36 $13.06 $10.91 $9.87 $7.33 $10.10 $12.60 $15.40 60.10% <-Total Growth 10 Cash Flow per Share US$
Increase 229.96% -32.80% 76.49% 26.82% 17.24% -14.80% 52.80% 4.96% 22.17% 14.97% -16.47% -9.51% -25.77% 37.85% 24.75% 22.22% -0.18% <-IRR #YR-> 10 Cash Flow -1.83% US$
5 year Running Average $2.89 $2.68 $2.91 $3.60 $4.73 $5.11 $6.37 $7.31 $8.42 $9.67 $10.70 $10.90 $10.50 $10.25 $10.16 $11.06 -8.85% <-IRR #YR-> 5 Cash Flow -37.07% US$
P/CF on Med Price 5.10 8.95 4.59 5.92 7.14 8.56 4.42 5.24 4.85 3.81 4.48 8.79 9.32 5.66 0.00 0.00 4.82% <-IRR #YR-> 10 Cash Flow per Share 60.10% US$
P/CF on Closing Price 6.74 6.42 5.47 7.07 7.99 7.00 4.90 6.10 4.00 4.20 6.49 8.20 7.67 5.53 4.43 3.63 -4.65% <-IRR #YR-> 5 Cash Flow per Share -21.19% US$
-0.93% Diff M/C 13.71% <-IRR #YR-> 10 CFPS 5 yr Running 261.28% US$
$2,785 <-12 mths 15.23%
Excl.Working Capital CF -$177.0 $631.0 -$72.0 $127.0 $245.0 $344.0 -$81.0 $232.0 $153.0 -$352.0 -$536.0 $189.0 $322.0 $0 $0 $0 7.51% <-IRR #YR-> 5 CFPS 5 yr Running 43.66% US$
CF fr Op $M WC US$ $1,695 $1,841 $2,062 $2,694 $3,037 $2,676 $3,305 $3,561 $3,871 $3,608 $2,742 $3,129 $2,417 $2,888 $3,603 $4,403 17.22% <-Total Growth 10 Cash Flow less WC US$
Increase 172.95% 8.61% 12.00% 30.65% 12.73% -11.89% 23.51% 7.75% 8.71% -6.79% -24.00% 14.11% -22.75% 19.48% 24.75% 22.22% 6.69% <-IRR #YR-> 10 Cash Flow less WC 17.22% US$
5 year Running Average $1,354 $1,435 $1,510 $1,783 $2,266 $2,462 $2,755 $3,055 $3,290 $3,404 $3,417 $3,382 $3,153 $2,957 $2,956 $3,288 -3.20% <-IRR #YR-> 5 Cash Flow less WC -32.13% US$
CFPS Excl. WC US$ $3.49 $3.95 $4.42 $6.09 $7.40 $6.65 $8.65 $9.95 $11.83 $11.90 $9.12 $10.50 $8.45 $10.10 $12.60 $15.40 7.64% <-IRR #YR-> 10 CF less WC 5 Yr Run 108.89% US$
Increase 153.54% 12.92% 12.08% 37.74% 21.52% -10.12% 29.97% 15.02% 18.91% 0.61% -23.31% 15.13% -19.53% 19.48% 24.75% 22.22% 0.64% <-IRR #YR-> 5 CF less WC 5 Yr Run 3.23% US$
5 year Running Average $2.95 $3.08 $3.24 $3.87 $5.07 $5.70 $6.64 $7.75 $8.89 $9.79 $10.29 $10.66 $10.36 $10.02 $10.16 $11.41 6.69% <-IRR #YR-> 10 CF - Less WC 91.16% US$
P/CF on Med Price 5.64 5.88 4.75 5.65 6.56 7.46 4.52 4.90 4.66 4.18 5.36 8.26 8.08 5.66 0.00 0.00 -3.20% <-IRR #YR-> 5 CF - Less WC -15.00% US$
P/CF on Closing Price 7.44 4.22 5.66 6.74 7.34 6.10 5.02 5.70 3.84 4.61 7.76 7.71 6.65 5.53 4.43 3.63 12.33% <-IRR #YR-> 10 CFPS 5 yr Running 219.99% US$
CF/-WC P/CF Med 10 yr 5.58 5 yr  4.85 P/CF Med 10 yr 5.50 5 yr  5.36 0.54% Diff M/C 5.99% <-IRR #YR-> 5 CFPS 5 yr Running 33.74% US$
$3,839 <-12 mths 35.29%
CF fr Op $M CDN$ $1,862 $1,231 $2,123 $2,730 $3,239 $3,229 $4,546 $4,176 $5,072 $5,143 $4,174 $3,727 $2,837 $3,921 $4,892 $5,979 33.65% <-Total Growth 10 Cash Flow CDN$
Increase 237.57% -33.91% 72.53% 28.60% 18.63% -0.30% 40.79% -8.14% 21.45% 1.40% -18.85% -10.69% -23.87% 38.20% 24.75% 22.22% SO, DRIP Buy Backs Collapsed Dual Cl. S. Issue
5 year Running Average $1,428 $1,302 $1,412 $1,699 $2,237 $2,510 $3,174 $3,584 $4,053 $4,433 $4,622 $4,458 $4,191 $3,961 $3,910 $4,272 196.88% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $3.84 $2.64 $4.55 $6.17 $7.89 $8.03 $11.89 $11.66 $15.49 $16.96 $13.89 $12.51 $9.92 $13.71 $17.11 $20.91 117.96% <-Total Growth 10 Cash Flow per Share CDN$
Increase 213.57% -31.29% 72.65% 35.58% 27.88% 1.70% 48.16% -1.94% 32.85% 9.46% -18.12% -9.90% -20.70% 38.20% 24.75% 22.22% 2.94% <-IRR #YR-> 10 Cash Flow 33.65% CDN$
5 year Running Average $3.11 $2.79 $3.02 $3.68 $5.02 $5.86 $7.71 $9.13 $10.99 $12.81 $13.98 $14.10 $13.76 $13.40 $13.43 $14.83 -7.44% <-IRR #YR-> 5 Cash Flow -32.06% CDN$
P/CF on Med Price 5.21 8.90 4.62 5.70 6.69 8.02 4.44 5.42 4.70 3.94 4.59 8.56 8.93 5.67 0.00 0.00 8.10% <-IRR #YR-> 10 Cash Flow per Share 117.96% CDN$
P/CF on Closing Price 6.76 6.45 5.46 7.06 7.97 6.99 4.90 6.11 4.00 4.20 6.49 8.18 7.66 5.52 4.43 3.62 -3.18% <-IRR #YR-> 5 Cash Flow per Share -14.92% CDN$
-0.76% Diff M/C 16.36% <-IRR #YR-> 10 CFPS 5 yr Running 354.96% CDN$
$3,782 <-12 mths 15.52%
Excl.Working Capital CF -$176.0 $641.7 -$71.6 $135.1 $284.2 $476.4 -$108.8 $291.0 $208.7 -$457.2 -$682.4 $239.6 $436.1 $0.0 $0.0 $0.0 8.54% <-IRR #YR-> 5 CFPS 5 yr Running 50.66% CDN$
CF fr Op $M WC CDN$ $1,686 $1,872 $2,051 $2,865 $3,523 $3,706 $4,438 $4,467 $5,281 $4,686 $3,491 $3,967 $3,274 $3,921 $4,892 $5,979 59.57% <-Total Growth 10 Cash Flow less WC CDN$
Increase 159.39% 11.06% 9.57% 39.67% 22.96% 5.18% 19.76% 0.67% 18.21% -11.26% -25.50% 13.63% -17.48% 19.79% 24.75% 22.22% 4.78% <-IRR #YR-> 10 Cash Flow less WC 59.57% CDN$
5 year Running Average $1,461 $1,501 $1,577 $1,825 $2,400 $2,804 $3,317 $3,800 $4,283 $4,515 $4,473 $4,378 $4,140 $3,868 $3,909 $4,407 -6.03% <-IRR #YR-> 5 Cash Flow less WC -26.72% CDN$
CFPS Excl. WC CDN$ $3.48 $4.01 $4.40 $6.48 $8.59 $9.21 $11.61 $12.48 $16.13 $15.45 $11.62 $13.32 $11.45 $13.71 $17.11 $20.91 10.13% <-IRR #YR-> 10 CF less WC 5 Yr Run 162.44% CDN$
Increase 140.94% 15.46% 9.65% 47.25% 32.54% 7.28% 26.02% 7.47% 29.31% -4.21% -24.83% 14.64% -14.03% 19.79% 24.75% 22.22% 1.73% <-IRR #YR-> 5 CF less WC 5 Yr Run 8.95% CDN$
5 year Running Average $3.19 $3.23 $3.39 $3.96 $5.39 $6.54 $8.06 $9.67 $11.60 $12.98 $13.46 $13.80 $13.59 $13.11 $13.44 $15.30 10.04% <-IRR #YR-> 10 CFPS - Less WC 160.24% CDN$
P/CF on Med Price 5.75 5.85 4.78 5.43 6.15 6.99 4.55 5.07 4.51 4.33 5.48 8.05 7.74 5.67 0.00 0.00 -1.70% <-IRR #YR-> 5 CFPS - Less WC -8.23% CDN$
P/CF on Closing Price 7.47 4.24 5.65 6.72 7.33 6.09 5.02 5.71 3.84 4.61 7.76 7.69 6.64 5.52 4.43 3.62 14.90% <-IRR #YR-> 10 CFPS 5 yr Running 301.18% CDN$
*Operational Cash Flow per share (Class A & B) CF/-WC P/CF Med 10 yr 5.56 5 yr  4.70 P/CF Med 10 yr 5.46 5 yr  5.48 1.15% Diff M/C 7.04% <-IRR #YR-> 5 CFPS 5 yr Running 40.54% CDN$
OPM 7.8% 4.2% 6.9% 7.4% 7.6% 7.3% 9.3% 9.0% 9.1% 10.0% 10.0% 8.1% 5.5% 6.8% -20.00% <-Total Growth 10 OPM CDN$
Increase 155.96% -45.81% 64.42% 6.48% 3.40% -4.76% 28.02% -3.02% 1.07% 10.28% -0.02% -19.21% -31.75% 22.30% should be zero, it is a check on calculations CDN$
Diff from Ave -9.3% -50.8% -19.2% -13.9% -11.0% -15.2% 8.5% 5.2% 6.4% 17.3% 17.3% -5.2% -35.3% -20.9% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 8.56% 5 Yrs 9.11% Should increase or be stable. CDN$
Debt US$ 112 102 $812 $2,346 $2,394 $3,195 $3,084 $3,062 $3,973 $3,538 $2,847 $4,135 2441.96% <-Total Growth 10 Debt US$
Change -8.93% 696.08% 188.92% 2.05% 33.46% -3.47% -0.71% 29.75% -10.95% -19.53% 45.24% 0.67% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.01 0.01 0.04 0.14 0.14 0.16 0.21 0.18 0.19 0.15 0.18 0.26 0.15 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 2.56 2.46 2.38 2.71 2.60 2.77 2.52 3.02 2.94 2.80 2.53 2.41 2.65 <-Median-> 10 Assets/Current Liab Ratio US$
Current Liabilities/Asset Ratio 0.39 0.41 0.42 0.37 0.39 0.36 0.40 0.33 0.34 0.36 0.40 0.42 0.38 <-Median-> 10 Current Liab/Asset Ratio US$
Debt to Cash Flow (Years) 0.05 0.04 0.29 1.01 0.71 0.96 0.83 0.77 1.21 1.20 1.36 1.43 Debt to Cash Flow (Years) US$
Debt CDN$ $111 $108 $942 $3,249 $3,214 $4,008 $4,207 $3,977 $5,058 $4,485 $3,856 $5,615 3360.48% <-Total Growth 10 Debt CDN$
Change -2.64% 768.31% 244.86% -1.05% 24.69% 4.97% -5.47% 27.19% -11.33% -14.03% 45.62% 1.96% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.01 0.01 0.04 0.14 0.14 0.16 0.21 0.18 0.19 0.15 0.18 0.26 0.15 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 2.56 2.46 2.38 2.71 2.60 2.77 2.52 3.02 2.94 2.80 2.53 2.41 2.65 <-Median-> 10 Assets/Current Liab Ratio CDN$
Current Liabilities/Asset Ratio 0.39 0.41 0.42 0.37 0.39 0.36 0.40 0.33 0.34 0.36 0.40 0.42 0.38 <-Median-> 10 Current Liab/Asset Ratio CDN$
Debt to Cash Flow (Years) 0.05 0.04 0.29 1.01 0.71 0.96 0.83 0.77 1.21 1.20 1.36 1.43 0.89 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles $169 $621 $650 $560 $484 $481 $481 $452 $779 167.46% <-Total Growth 7 Intangibles US$
Goodwill $1,194 $1,196 $1,473 $1,440 $1,350 $1,344 $1,923 $2,099 $1,979 $1,976 $2,095 $2,095 $2,031 $2,733 37.88% <-Total Growth 10 Goodwill US$
Total $1,194 $1,196 $1,473 $1,440 $1,350 $1,513 $2,544 $2,749 $2,539 $2,460 $2,576 $2,576 $2,483 $3,512 68.57% <-Total Growth 10 Total US$
Change 0.17% 23.16% -2.24% -6.25% 12.07% 68.14% 8.06% -7.64% -3.11% 4.72% 0.00% -3.61% 41.44% -1.12% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.09 0.15 0.13 0.08 0.06 0.09 0.15 0.14 0.17 0.15 0.12 0.11 0.15 0.22 0.13 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles $234 $834 $815 $764 $629 $612 $610 $612 $1,058 161.60% <-Total Growth 7 Intangibles CDN$
Goodwill $1,188 $1,216 $1,465 $1,532 $1,566 $1,861 $2,582 $2,633 $2,700 $2,566 $2,667 $2,656 $2,751 $3,711 87.70% <-Total Growth 10 Goodwill CDN$
Total $1,188 $1,216 $1,465 $1,532 $1,566 $2,095 $3,416 $3,449 $3,464 $3,195 $3,280 $3,266 $3,363 $4,769 129.48% <-Total Growth 10 Total CDN$
Change 2.42% 20.48% 4.51% 2.26% 33.78% 63.04% 0.96% 0.44% -7.76% 2.65% -0.42% 2.97% 41.81% 2.45% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.09 0.15 0.13 0.08 0.06 0.09 0.15 0.14 0.17 0.15 0.12 0.11 0.15 0.22 0.13 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $7,814 $8,146 $9,135 $9,923 $10,007 $11,144 $10,163 $11,564 $11,834 $10,745 $13,366 $13,502 $12,525 $14,637 Liquidity ratio of 1.5 and up, best US$
Current Liabilities $5,200 $5,724 $6,684 $7,309 $7,611 $7,276 $8,695 $9,166 $10,304 $8,529 $9,743 $10,401 $10,998 $13,165 1.28 <-Median-> 10 Ratio US$
Liquidity 1.50 1.42 1.37 1.36 1.31 1.53 1.17 1.26 1.15 1.26 1.37 1.30 1.14 1.11 1.26 <-Median-> 5 Ratio US$
Assets US$ $13,898 $14,679 $17,109 $17,990 $18,139 $19,706 $22,566 $25,393 $25,945 $25,790 $28,605 $29,086 $27,789 $31,675 Debt Ratio of 1.5 and up, best US$
Liabilities $5,759 $6,477 $7,651 $8,351 $9,466 $10,589 $12,347 $13,661 $14,786 $14,659 $16,885 $16,861 $16,454 $19,923 1.79 <-Median-> 10 Ratio US$
Debt Ratio 2.41 2.27 2.24 2.15 1.92 1.86 1.83 1.86 1.75 1.76 1.69 1.73 1.69 1.59 1.73 <-Median-> 5 Ratio US$
Estimates BVPS $42.90 $47.60 $53.40 Estimates Estimates BVPS
Estimate Book Value $12,266 $13,610 $15,269 Estimates Estimate Book Value
P/B Ratio (Close) 1.30 1.17 1.05 Estimates P/B Ratio (Close)
Difference from 10 year median -20.29% Diff M/C Estimates Difference from 10 yr med.
Total Book Value US$ $8,139 $8,202 $9,458 $9,639 $8,673 $9,117 $10,219 $11,732 $11,159 $11,131 $11,720 $12,225 $11,335 $11,752 19.85% <-Total Growth 10 Book Value US$
NCI US$ $74 $27 $29 $16 $14 $151 $451 $504 $458 $300 $350 $389 $400 $4 NCI US$ US$
Book Value US $8,065 $8,175 $9,429 $9,623 $8,659 $8,966 $9,768 $11,228 $10,701 $10,831 $11,370 $11,836 $10,935 $11,748 $11,748 $11,748 15.97% <-Total Growth 10 Book Value US$
Book Value per Share $16.62 $17.52 $20.22 $21.76 $21.10 $22.29 $25.55 $31.36 $32.69 $35.72 $37.83 $39.74 $38.24 $41.09 $41.09 $41.09 89.13% <-Total Growth 10 Book Value US$
Change 1.79% 5.38% 15.42% 7.60% -3.01% 5.62% 14.65% 22.71% 4.25% 9.25% 5.93% 5.03% -3.75% 7.44% 0.00% 0.00% -16.78% Current/Historical Book Value US$
P/B Ratio (Median) 1.18 1.32 1.04 1.58 2.30 2.23 1.53 1.55 1.69 1.39 1.29 2.18 1.79 1.39 0.00 0.00 1.32 P/BV Ratio Historical Median US$
P/B Ratio (Close) 1.56 0.95 1.24 1.89 2.58 1.82 1.70 1.81 1.39 1.54 1.87 2.04 1.47 1.36 1.36 1.36 6.58% <-IRR #YR-> 10 Book Value 89.13% US$
Change 102.00% -39.21% 30.10% 52.47% 36.57% -29.34% -6.67% 6.41% -23.07% 10.44% 21.88% 8.85% -27.88% -7.47% 0.00% 0.00% 4.05% <-IRR #YR-> 5 Book Value 21.96% US$
Leverage (A/BK) 1.72 1.80 1.81 1.87 2.09 2.20 2.31 2.26 2.42 2.38 2.52 2.46 2.54 2.70 0.00 0.00 2.35 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.71 0.79 0.81 0.87 1.09 1.18 1.26 1.22 1.38 1.35 1.49 1.42 1.50 1.70 0.00 0.00 1.31 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.63 5 yr Med 1.69 -16.78% Diff M/C
-$20.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $38.24
-$31.36 $0.00 $0.00 $0.00 $0.00 $38.24
Current Assets CDN$ $7,772 $8,284 $9,088 $10,554 $11,609 $15,432 $13,646 $14,507 $16,144 $13,956 $17,018 $17,118 $16,964 $19,876 Liquidity ratio of 1.5 and up, best CDN$
Current Liabilities $5,172 $5,821 $6,650 $7,774 $8,830 $10,075 $11,675 $11,499 $14,057 $11,077 $12,405 $13,186 $14,896 $17,877 1.28 <-Median-> 10 Ratio CDN$
Liquidity 1.50 1.42 1.37 1.36 1.31 1.53 1.17 1.26 1.15 1.26 1.37 1.30 1.14 1.11 1.26 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.84 1.60 1.65 1.67 1.64 1.81 1.52 1.58 1.47 1.67 1.66 1.53 1.28 1.29 1.53 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.61 1.31 1.30 1.43 1.35 1.53 1.02 1.29 1.20 1.59 1.45 1.26 1.08 1.29 1.26 <-Median-> 5 Ratio CDN$
Assets CDN$ $13,823 $14,929 $17,022 $19,134 $21,043 $27,288 $30,299 $31,856 $35,394 $33,496 $36,420 $36,875 $37,637 $43,011 Debt Ratio of 1.5 and up, best CDN$
Liabilities $5,728 $6,587 $7,612 $8,882 $10,982 $14,663 $16,578 $17,138 $20,171 $19,039 $21,498 $21,376 $22,285 $27,053 1.79 <-Median-> 10 Ratio CDN$
Debt Ratio 2.41 2.27 2.24 2.15 1.92 1.86 1.83 1.86 1.75 1.76 1.69 1.73 1.69 1.59 1.73 <-Median-> 5 Ratio CDN$
CDN$ Check $8,095 $8,341 $9,410 $10,252 $10,062 $12,625 $13,721 $14,718 $15,223 $14,457 $14,922 $15,499 $15,352 $15,958
Total Book Value CDN$ $8,095 $8,341 $9,410 $10,252 $10,062 $12,625 $13,721 $14,718 $15,223 $14,457 $14,922 $15,499 $15,352 $15,958 63.15% <-Total Growth 10 Book Value CDN$
NCI CDN$ $74 $27 $29 $17 $16 $209 $606 $632 $625 $390 $446 $493 $542 $5 NCI CDN$
Book Value CDN $8,021 $8,314 $9,381 $10,235 $10,045 $12,416 $13,115 $14,086 $14,598 $14,067 $14,476 $15,006 $14,810 $15,953 $15,953 $15,953 57.88% <-Total Growth 10 Book Value CDN$
Book Value per Share $16.53 $17.82 $20.12 $23.14 $24.48 $30.86 $34.31 $39.34 $44.60 $46.39 $48.17 $50.38 $51.80 $55.79 $55.79 $55.79 157.47% <-Total Growth 10 Book Value CDN$
Change -3.27% 7.75% 12.91% 15.03% 5.80% 26.07% 11.17% 14.65% 13.37% 4.02% 3.84% 4.58% 2.82% 7.72% 0.00% 0.00% -16.22% Current/Historical Book Value CDN$
P/B Ratio (Median) 1.21 1.32 1.05 1.52 2.16 2.09 1.54 1.61 1.63 1.44 1.32 2.13 1.71 1.39 0.00 0.00 1.44 P/BV Ratio Historical Median CDN$
P/B Ratio (Close) 1.57 0.95 1.23 1.88 2.57 1.82 1.70 1.81 1.39 1.53 1.87 2.03 1.47 1.36 1.36 1.36 7.90% <-IRR #YR-> 10 Book Value 157.47% CDN$
Change 101.52% -39.22% 29.41% 52.42% 36.63% -29.29% -6.55% 6.58% -23.27% 10.46% 21.88% 8.61% -27.72% -7.58% 0.00% 0.00% 14.35% <-IRR #YR-> 5 Book Value 31.67% CDN$
Leverage (A/BK) 1.72 1.80 1.81 1.87 2.09 2.20 2.31 2.26 2.42 2.38 2.52 2.46 2.54 2.70 0.00 0.00 2.35 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.71 0.79 0.81 0.87 1.09 1.18 1.26 1.22 1.38 1.35 1.49 1.42 1.50 1.70 0.00 0.00 1.31 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.62 5 yr Med 1.63 -16.22% Diff M/C
$1,004 <-12 mths 127.66%
Comprehensive Income US$ $726 $1,506 $1,403 $1,037 $1,082 $2,048 $3,131 $1,703 $1,674 $1,034 $1,344 $369
NCI -$3 -$5 -$17 -$2 -$8 $18 $81 $11 -$140 -$72 -$72 -$72
Shareholders $1,052 $729 $1,511 $1,420 $1,039 $1,090 $2,030 $3,050 $1,692 $1,814 $1,106 $1,416 $441 -70.81% <-Total Growth 10 Comprehensive Income US$
Increase 7414.29% -30.70% 107.27% -6.02% -26.83% 4.91% 86.24% 50.25% -44.52% 7.21% -39.03% 28.03% -68.86% -39.03% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $409 $410 $472 $945 $1,150 $1,158 $1,418 $1,726 $1,780 $1,935 $1,938 $1,816 $1,294 -11.59% <-IRR #YR-> 10 Comprehensive Income -70.81% US$
ROE US$ 12.9% 8.9% 16.0% 14.7% 12.0% 12.0% 19.9% 26.0% 15.2% 16.3% 9.4% 11.6% 3.9% -32.08% <-IRR #YR-> 5 Comprehensive Income -85.54% US$
5Yr Median 10.1% 8.9% 8.9% 12.9% 12.9% 12.0% 14.7% 14.7% 15.2% 16.3% 16.3% 15.2% 11.6% 10.60% <-IRR #YR-> 10 5 Yr Running Average 173.99% US$
% Difference from NI 7.1% -28.6% 5.1% -9.2% -44.9% -46.7% -4.5% 32.3% -29.3% 0.0% 41.7% -9.4% -28.1% -5.60% <-IRR #YR-> 5 5 Yr Running Average -25.03% US$
Median Values Diff 5, 10 yr -9.3% -9.4% 11.6% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.33 0.32 0.31 0.37 0.40 0.37 0.38 0.39 0.38 0.42 0.28 0.30 0.22 0.22   CFO / Current Liabilities US$
5 year Median 0.30 0.30 0.31 0.32 0.33 0.37 0.37 0.38 0.38 0.38 0.38 0.38 0.30 0.28 0.30 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 12.20% 12.54% 12.05% 14.97% 16.74% 13.58% 14.65% 14.02% 14.92% 13.99% 9.59% 10.76% 8.70% 9.12% CFO / Total Assets US$
5 year Median 10.94% 11.00% 12.05% 12.20% 12.54% 13.58% 14.65% 14.65% 14.65% 14.02% 14.02% 13.99% 10.76% 9.59% 10.8% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 7.0% 6.9% 8.4% 8.7% 10.4% 10.2% 9.0% 8.7% 8.8% 6.8% 2.6% 5.2% 2.1% 4.6% Net  Income/Assets Return on Assets US$
5Yr Median 4.0% 4.3% 6.9% 7.0% 8.4% 8.7% 9.0% 9.0% 9.0% 8.8% 8.7% 6.8% 5.2% 4.6% 5.2% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 12.1% 12.5% 15.2% 16.2% 21.7% 22.5% 20.8% 19.6% 21.5% 16.3% 6.7% 12.8% 5.4% 12.5% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 7.4% 7.7% 12.1% 12.5% 15.2% 16.2% 20.8% 20.8% 21.5% 20.8% 19.6% 16.3% 12.8% 12.5% 12.8% <-Median-> 5 Return on Equity US$
$1,037 <-12 mths 75.17%
Net Income US$ $961 $1,015 $1,426 $1,545 $1,880 $2,007 $2,074 $2,255 $2,332 $1,632 $677 $1,553 $641 Net Income  US$
NCI -$12 -$3 -$7 -$16 -$2 -$6 $43 $49 $36 -$133 -$80 $39 $49 NCI US$
Shareholders $973 $1,018 $1,433 $1,561 $1,882 $2,013 $2,031 $2,206 $2,296 $1,765 $757 $1,514 $592 $1,468 $1,904 $2,358 -58.69% <-Total Growth 10 Shareholders US$
Increase 297.36% 4.62% 40.77% 8.93% 20.56% 6.96% 0.89% 8.62% 4.08% -23.13% -57.11% 100.00% -60.90% 147.97% 29.70% 23.84% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $348.4 $446.4 $600.4 $898.4 $1,373.4 $1,581.4 $1,784.0 $1,938.6 $2,085.6 $2,062.2 $1,811.0 $1,707.6 $1,384.8 $1,219.2 $1,247.0 $1,567.2 -8.46% <-IRR #YR-> 10 Net Income -58.69% US$
Operating Cash Flow $1,872 $1,210 $2,134 $2,567 $2,792 $2,332 $3,386 $3,329 $3,718 $3,960 $3,278 $2,940 $2,095 -23.13% <-IRR #YR-> 5 Net Income -73.16% US$
Investment Cash Flow -$744 -$1,272 -$1,815 -$1,207 -$1,617 -$1,288 -$4,271 -$2,128 -$2,276 -$434 -$1,400 -$2,283 -$2,038 8.72% <-IRR #YR-> 10 5 Yr Running Ave. 130.65% US$
Total Accruals -$155 $1,080 $1,114 $201 $707 $969 $2,916 $1,005 $854 -$1,761 -$1,121 $857 $535 -6.51% <-IRR #YR-> 5 5 Yr Running Ave. -28.57% US$
Total Assets $13,898 $14,679 $17,109 $17,990 $18,139 $19,706 $22,566 $25,393 $25,945 $25,790 $28,605 $29,086 $27,789 Balance Sheet Assets US$
Accruals Ratio -1.12% 7.36% 6.51% 1.12% 3.90% 4.92% 12.92% 3.96% 3.29% -6.83% -3.92% 2.95% 1.93% 1.93% <-Median-> 5 Ratio US$
EPS/CF Ratio (WC) 0.60 0.53 0.69 0.55 0.59 0.73 0.60 0.59 0.56 0.47 0.28 0.48 0.24
Financial Cash Flow US$ -$355 -$457 -$216 -$1,300 -$1,378 $741 -$1,020 -$1,564 -$1,443 -$2,947 $81 -$1,106 -$1,106 C F Statement  Financial Cash Flow US$
Total Accruals $200 $1,537 $1,330 $1,501 $2,085 $228 $3,936 $2,569 $2,297 $1,186 -$1,202 $1,963 $1,641 Accruals US$
Accruals Ratio 1.44% 10.47% 7.77% 8.34% 11.49% 1.16% 17.44% 10.12% 8.85% 4.60% -4.20% 6.75% 5.91% 5.91% <-Median-> 5 Ratio US$
$1,363 <-12 mths 128.25%
Comprehensive Income CDN$ $738 $1,498 $1,492 $1,203 $1,498 $2,750 $3,928 $2,323 $2,174 $1,316 $1,704 $500
NCI -$3 -$5 -$18 -$2 -$11 $24 $102 $15 -$182 -$92 -$91 -$98
Shareholders $1,046 $741 $1,503 $1,510 $1,205 $1,509 $2,726 $3,826 $2,308 $2,356 $1,408 $1,795 $597 -60.27% <-Total Growth 10 Comprehensive Income CDN$
Increase 7040.94% -29.14% 102.77% 0.47% -20.19% 25.22% 80.58% 40.38% -39.67% 2.07% -40.23% 27.49% -66.73% -39.67% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $386 $367 $430 $963 $1,201 $1,294 $1,691 $2,155 $2,315 $2,545 $2,525 $2,339 $1,693 -8.82% <-IRR #YR-> 10 Comprehensive Income -60.27% CDN$
ROE CDN$ 12.9% 8.9% 16.0% 14.7% 12.0% 12.0% 19.9% 26.0% 15.2% 16.3% 9.4% 11.6% 3.9% -31.03% <-IRR #YR-> 5 Comprehensive Income -84.39% CDN$
5Yr Median 10.1% 8.9% 8.9% 12.9% 12.9% 12.0% 14.7% 14.7% 15.2% 16.3% 16.3% 15.2% 11.6% 14.70% <-IRR #YR-> 10 5 Yr Running Average 294.01% CDN$
% Difference from NI 7.1% -28.6% 5.1% -9.2% -44.9% -46.7% -4.5% 32.3% -29.3% 0.0% 41.7% -9.4% -28.1% -4.71% <-IRR #YR-> 5 5 Yr Running Average -21.45% CDN$
Median Values Diff 5, 10 yr -9.3% -9.4% 11.6% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.33 0.32 0.31 0.37 0.40 0.37 0.38 0.39 0.38 0.42 0.28 0.30 0.22 0.22   CFO / Current Liabilities CDN$
5 year Median 0.30 0.30 0.31 0.32 0.33 0.37 0.37 0.38 0.38 0.38 0.38 0.38 0.30 0.28 0.30 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 12.20% 12.54% 12.05% 14.97% 16.74% 13.58% 14.65% 14.02% 14.92% 13.99% 9.59% 10.76% 8.70% 9.12% CFO / Total Assets CDN$
5 year Median 10.94% 11.00% 12.05% 12.20% 12.54% 13.58% 14.65% 14.65% 14.65% 14.02% 14.02% 13.99% 10.76% 9.59% 10.8% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 7.0% 6.9% 8.4% 8.7% 10.4% 10.2% 9.0% 8.7% 8.8% 6.8% 2.6% 5.2% 2.1% 4.6% Net  Income/Assets Return on Assets CDN$
5Yr Median 4.0% 4.3% 6.9% 7.0% 8.4% 8.7% 9.0% 9.0% 9.0% 8.8% 8.7% 6.8% 5.2% 4.6% 5.2% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 12.1% 12.5% 15.2% 16.2% 21.7% 22.5% 20.8% 19.6% 21.5% 16.3% 6.7% 12.8% 5.4% 12.5% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 7.4% 7.7% 12.1% 12.5% 15.2% 16.2% 20.8% 20.8% 21.5% 20.8% 19.6% 16.3% 12.8% 12.5% 12.8% <-Median-> 5 Return on Equity CDN$
$1,408 <-12 mths 75.62%
Net Income CDN$ $956 $1,032 $1,419 $1,643 $2,181 $2,779 $2,785 $2,829 $3,181 $2,120 $862 $1,969 $868 Net Income  CDN$
NCI -$12 -$3 -$7 -$17 -$2 -$8 $58 $61 $49 -$173 -$102 $49 $66 NCI CDN$
Shareholders $968 $1,035 $1,426 $1,660 $2,183 $2,787 $2,727 $2,767 $3,132 $2,292 $964 $1,919 $802 $1,993 $2,585 $3,202 -43.76% <-Total Growth 10 Shareholders CDN$
Increase 287.56% 6.98% 37.71% 16.45% 31.50% 27.67% -2.17% 1.48% 13.18% -26.81% -57.96% 99.15% -58.23% 148.61% 29.70% 23.84% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $361.8 $445.8 $599.9 $914.6 $1,454.5 $1,818.4 $2,156.8 $2,425.1 $2,719.5 $2,741.3 $2,376.6 $2,215.1 $1,821.9 $1,594.2 $1,652.8 $2,100.4 -5.59% <-IRR #YR-> 10 Net Income -43.76% CDN$
Operating Cash Flow $1,862 $1,231 $2,123 $2,730 $3,239 $3,229 $4,546 $4,176 $5,072 $5,143 $4,174 $3,727 $2,837 -21.95% <-IRR #YR-> 5 Net Income -71.03% CDN$
Investment Cash Flow -$740 -$1,294 -$1,806 -$1,284 -$1,876 -$1,784 -$5,735 -$2,670 -$3,105 -$564 -$1,782 -$2,894 -$2,760 11.75% <-IRR #YR-> 10 5 Yr Running Ave. 203.68% CDN$
Total Accruals -$154 $1,098 $1,108 $214 $820 $1,342 $3,915 $1,261 $1,165 -$2,287 -$1,427 $1,087 $725 -5.56% <-IRR #YR-> 5 5 Yr Running Ave. -24.87% CDN$
Total Assets $13,823 $14,929 $17,022 $19,134 $21,043 $27,288 $30,299 $31,856 $35,394 $33,496 $36,420 $36,875 $37,637 Balance Sheet Assets CDN$
Accruals Ratio -1.12% 7.36% 6.51% 1.12% 3.90% 4.92% 12.92% 3.96% 3.29% -6.83% -3.92% 2.95% 1.93% 1.93% <-Median-> 5 Ratio CDN$
EPS/CF Ratio (WC) 0.60 0.53 0.69 0.55 0.59 0.73 0.60 0.59 0.56 0.47 0.28 0.48 0.24 0.56 <-Median-> 10 EPS/CF Ratio CDN$
Change in Close 94.93% -34.50% 46.12% 75.32% 44.55% -10.85% 3.88% 22.20% -13.01% 14.89% 26.56% 13.58% -25.69% -0.45% 0.00% 0.00% Count 32 Years of data CDN$
up/down down down down Up Count 10 31.25% CDN$
Meet Prediction? Yes % right Count 2 20.00% CDN$
Financial Cash Flow CDN$ -$353 -$465 -$215 -$1,383 -$1,599 $1,026 -$1,370 -$1,962 -$1,969 -$3,828 $103 -$1,402 -$1,733 C F Statement  Financial Cash Flow CDN$
Total Accruals $199 $1,563 $1,323 $1,596 $2,419 $316 $5,285 $3,223 $3,134 $1,540 -$1,530 $2,489 $2,458 Accruals CDN$
Accruals Ratio 1.44% 10.47% 7.77% 8.34% 11.49% 1.16% 17.44% 10.12% 8.85% 4.60% -4.20% 6.75% 6.53% 6.53% <-Median-> 5 Ratio CDN$
Cash US$ $2,105 $1,325 $1,522 $1,554 $1,253 $2,863 $974 $839 $802 $1,392 $3,374 $2,948 $1,234 $1,022 Cash US$
Cash CDN$ $1,318 $1,348 $1,318 $1,409 $1,537 $1,835 $1,779 $1,662 $1,808 $1,721 $1,687 $1,680 $1,795 $1,799 Cash CDN$
Cash per Share CDN$ $2.72 $2.89 $2.83 $3.19 $3.75 $4.56 $4.65 $4.64 $5.52 $5.67 $5.61 $5.64 $6.28 $6.29 $5.64 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 10.47% 16.99% 11.38% 7.32% 5.95% 8.13% 7.98% 6.52% 8.91% 7.97% 6.23% 5.51% 8.25% 8.31% 7.97% <-Median-> 5 % of Stock Price CDN$
Notes:
November 27, 2023.  Last estimates were for 37767M, $39880M and $42789M US$ for Revenue, $4.63, $6.25 and $8.49 US$ for AEPS, $4.03, $6.21 and $8.29 US$ for EPS, 
$1.80, $1.87 and $1.99 US$ for Dividends, $594M, $1744M and $2206M US$ for FCF, $7.95, $12.40 and $15.80 US$ for CFPS, $39.50, $41.20 and $45.80 US$ for BVPS, $1140M, $1799M and $2337M US$ for Net Income.
December 4, 2022..  Last estimates were for 2021, 2022 and 2023 of $35973M, $39874M and $44892M US$ for Revenue, $4.54, $6.77 and $10.10 US$ for EPS, 
$1.72, $1.73 and $1.91 US$ for Dividends, $1043M, $1860M and $2281M US$ for FCF, $8.48, $12.10 and $15.70 US$ for CFPS, and $1368M, $2016M and $2904M US$ for Net Inc.
December 8, 2021.  Last estimates were for 2020, 2021 and 2022 of $32007M, $37796M and $40023M US$ for Revenue, $1.98, $5.66 and $7.22 US$ for EPS, 
$1.59, $1.61 and $1.78 US$ for Dividends, $905M, $1460M and $1588M US$ for FCF, and $561M, $1742M and $1990M US$ for Net Income.
December 13, 2020.  Last estimates were for 2019, 2020 and 2021 of $39287M, $39858M and $40357M US$ for Revenue, $7.14, $8.50 and $7.15 US$ for EPS, 
$10.70, $11.20 and $12.80 US$ for CFPS, and $1738M, $1959M and $2125M US$ for Net Income.
December 17, 2019.  Last estimates were for 2018, 2019 and 2020 of $41017M, $41504M and $42134M for Revenue US$, $6.85, $7.14 and $8.30 for EPS US$, 
$10.60, $10.70 and $12.20 for CFPS US$, $2345M $2388M and $2494M for Net Income US$.
December 22, 2018.  Last estimates were for 2017, 2018 and 2019 of $3868M, $41991M and $44671M for Revenue, US$, $5.88, $6.64 and $7.64 for EPS US$,
 $8.93, $10.00 and $11.60 for CFPS US$, $2209M, $2390 and $2542M for Net Income US$.
December 23, 2017.  Last estimates were for 2016, 2017 and 2018 of $36231M, $37534M and $40298M for Revenue US$, $5.22, $5.68 and $6.44 EPS US$, 
$8.61, $9.37 and $8.98 CFPS US$, $2065M, $2175M and $2412M for Net Income US$.
December 26, 2016.  Last estimates were for 2015, 2016 and 2017 of $32412M, $35572M and $37100M US$ for Revenue, $4.47, $5.27 and $6.17 for EPS US$, 
$7.50, $8.53and $9.43 for CFPS US$ and $2536M, $2806M and $3139M for Net Income US$.
December 26, 2015.  Last estimates were for 2014, 2015 and 2016 of $36213M, $37480M and $38842M US$ for Revenue, $7.94, $9.37 and $10.80 US$ for EPS, 
$12.40, $13.50 and $15.60 US$ for CFPS and $1737M, $1974M and $2178M US$ for Net Income.
December 25, 2014.  Last estimates were for 2013, 2014 and 2015 of 34385M, $36172M and $37532M for Revenue US$, $6.38, $7.61 and $8.01 for EPS US$, $9.56, $10.80 and $12.40 for CFPS US$.
December 14, 2013.  Last estimates were for 2012 and 2013 of $30462M and $31920M for Revenue US$, $5.19 and $5.28 US$ for EPS.
Dec 8, 2012.  Last Estimates were for 2010 and 2011 at $28644M and f$29722M US$ Revenue, $4.44 and $4.60 US$ EPS and $6.55 and $7.20 US$ CF.
Nov 12, 2011.  Last I looked I got EPS of $3.94 and $4.02 US$ EPS and $13.88 and $13.73 US$  for Cash Flow.
Nov 11, 2010.  I have updated spreadsheet for 2 for 1 split of November 2010.
Nov 9, 2010.  Stronach sold their interest in this stock to the  company and Canadian symbol has changed from MG.A to just MG.  Stronach got 9M shares.
2009. My number of shares do not agree with that on G&M site for 2009, but I have recheck 2009 report and my number of shares is correct.  G&M missed out Class B shares in 2009.
AR 2005.  Needless to say that this stock has not performed liked I would have wanted.  TD rates as Hold and I am doing this for now.  Since I have bought this in 02 IRR is 7.02%.  At least it is not a loss.
AR 2005.  It is not a loss because of the dividend only.
AR 2004.  Price has gone even lower in 2005. 
AR. 2003.  Returns have not been great re last 5 years, but we have just come out of a bear market. 
Prior to 1998, yr ended July 31
There used to be 2 classes of shares, Class B Multiple voting shares and Class A subordinate Voting Shares.  As of August 31, 2010 there are only common shares.
Sector:
Consumer Discretionary, Consumer
What should this stock accomplish?
You would buy this stock for diversification reasons.  There may be volatility in this stock, especially concerning Earnings and Cash Flow. 
You should buy it for both rising dividends and capital gain appreciation.  You should expect moderate dividend yield and moderate dividend growth. 
Would I buy this company and Why.
I would prefer to see a few more years without Frank to see how this company works out.  Dividends have been erratic so would not be my first choice as a dividend paying stock to buy.
Why I bought and sold this stock.
I held this company between September 2002 and September 2006 and earned 5% return per year including dividends.  
When I bought this stock in 2002, I felt I was paying a good price for it.  There were some rumors that it might be bought out in 2006, so I sold. 
Why am I following this stock. 
Magna is a stock I have tracked for some time.  I have always liked Frank Stronach, the entrepreneur who used to run this company.  
Manufacturing firms are fairly risky and it is not the sort of company I usually buy.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
We aim to be our customers' preferred global supplier partner for the automotive industry, by delivering the best value built on innovative products and 
processes and World Class Manufacturing. We strive to be the employer of choice, an ethical and responsible corporate citizen and a superior long-term investment for our shareholders.
Dividends
Dividend is paid in Cycle 3 with payment months of March, June, September and December.  Dividends on declared in one month for shareholders of record of that month and payble in the following month.
For example, the dividend delcared on November 5, 2013 for shareholders of record on November 29, 2013 is payable on December 13, 2013.
How they make their money.
Magna International supplier's product groups include exteriors, interiors, seating, roof systems, body and chassis, powertrain, vision and electronic systems, closure systems, 
electric vehicle systems, tooling and engineering, and contract vehicle assembly. In 2022, roughly 50% of Magna's revenue came from North America while Europe accounted for approximately 38%.   
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, 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 2015 Dec 26 2016 Dec 23 2017 Dec 22 2018 Dec 17 2019 Dec 13 2020 Dec 8 2021 Dec 4 2022 Nov 27 2023
Kotagiri, Seetarama 0.068 0.02% 0.186 0.06% 0.206 0.07% 0.162 0.06% -21.33%
CEO - Shares - Amount $6.149 $18.993 $15.702 $12.297
Options - percentage 0.618 0.21% 0.768 0.26% 1.539 0.54% 1.733 0.61% 12.55%
Options - amount $55.669 $78.575 $117.088 $131.198
Walker, Donald James 0.38% 1.974 0.52% 2.260 0.63% 2.284 0.70% 2.091 0.69% 1.963 0.65% Ceased insider Dec 2020 #DIV/0!
CEO - Shares - Amount $85.395 $115.103 $161.017 $141.548 $148.891 $176.912
Options - percentage 0.64% 1.977 0.52% 2.161 0.60% 2.454 0.75% 2.961 0.98% 2.678 0.89% #DIV/0!
Options - amount $144.744 $115.258 $153.925 $152.058 $210.797 $241.275
McCann, Patrick William David 0.020 0.01% 0.014 0.00% -29.60%
CFO - Shares - Amount $1.525 $1.069
Options - percentage 0.216 0.08% 0.263 0.09% 21.73%
Options - amount $16.441 $19.925
Galifi, Vincent Joseph 0.39% 1.348 0.35% 1.071 0.30% 1.231 0.38% 1.013 0.33% 1.053 0.35% 1.125 0.38% 1.150 0.40% 1.157 0.40% 0.56%
CFO - Shares - Amount $88.599 $78.588 $76.318 $76.313 $72.140 $94.881 $115.128 $87.482 $87.576
Options - percentage 0.18% 0.629 0.16% 0.782 0.22% 0.153 0.05% 0.000 0.00% 0.154 0.05% 0.789 0.26% 0.000 0.00% 0.801 0.28% #DIV/0!
Options - amount $41.696 $36.650 $55.692 $9.498 $0.000 $13.901 $80.768 $0.000 $60.681
Apfalter, Guenther Friedrich 0.02% 0.071 0.02% 0.075 0.02% 0.081 0.02% 0.088 0.03% 0.091 0.03% 0.100 0.03% 0.108 0.04% 0.115 0.04% 6.52%
Officer - Shares - Amount $3.695 $4.141 $5.307 $5.017 $6.255 $8.232 $10.191 $8.241 $8.739
Options - percentage 0.13% 0.336 0.09% 0.326 0.09% 0.324 0.10% 0.356 0.12% 0.362 0.12% 0.272 0.09% 0.000 0.00% 0.313 0.11% #DIV/0!
Options - amount $29.347 $19.581 $23.248 $20.077 $25.338 $32.623 $27.846 $0.000 $23.663
Cluney, Bruce 0.030 0.01% 0.030 0.01% 0.00%
Director - Shares - Amount $2.282 $2.272
Options - percentage 0.083 0.03% 0.129 0.05% 55.41%
Options - amount $6.317 $9.774
Bowie, Peter Guy 0.00% 0.014 0.00% 0.014 0.00% 0.014 0.00% 0.014 0.00% 0.014 0.00% 0.014 0.00% 0.014 0.00% 0.000 0.00% -100.00%
Director - Shares - Amount $0.786 $0.816 $0.997 $0.868 $0.997 $1.262 $1.433 $1.065 $0.000
Options - percentage 0.01% 0.031 0.01% 0.037 0.01% 0.042 0.01% 0.048 0.02% 0.055 0.02% 0.057 0.02% 0.064 0.02% 0.073 0.03% 12.95%
Options - amount $1.404 $1.825 $2.649 $2.615 $3.437 $4.945 $5.790 $4.888 $5.497
MacLellan, Robert Francis 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Chairman- Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.016 0.01% 0.024 0.01% 0.035 0.01% 43.17%
Options - amount $1.664 $1.833 $2.613
Young, William L. 0.00% 0.004 0.00% 0.004 0.00% 0.004 0.00% 0.004 0.00% 0.004 0.00% 0.004 0.00% #DIV/0!
Chairman- Shares - Amount $0.209 $0.217 $0.265 $0.231 $0.265 $0.335 $0.381
Options - percentage 0.01% 0.073 0.02% 0.086 0.02% 0.097 0.03% 0.107 0.04% 0.116 0.04% 0.121 0.04% #DIV/0!
Options - amount $3.334 $4.274 $6.138 $6.018 $7.635 $10.420 $12.338
Increase in O/S Shares 0.32% 2.400 0.60% 2.100 0.55% 1.700 0.47% 1.300 0.40% 1.200 0.40% 2.300 0.77% 3.400 1.14% 0.700 0.24%
due to SO $81.835 $134.688 $122.430 $121.108 $80.561 $85.440 $207.253 $347.990 $53.242
Book Value $63.000 $57.500 $47.000 $56.000 $60.000 $53.000 $115.000 $192.000 $40.000
Insider Buying -$0.007 -$0.387 -$1.113 -$0.972 $0.000 -$0.044 -$0.174 -$0.338 $0.000
Insider Selling $47.178 $74.094 $44.283 $59.078 $46.408 $85.291 $81.393 $1.499 $9.700
Net Insider Selling $47.172 $73.706 $43.170 $58.106 $46.408 $85.246 $81.218 $1.162 $9.700
% of Market Cap 0.21% 0.33% 0.17% 0.29% 0.21% 0.31% 0.27% 0.01% 0.04%
Directors 10 11 11 11 12 12 12 13
Women 27% 3 30% 4 36% 4 36% 4 36% 4 33% 5 42% 5 42% 5 38%
Minorities 9% 1 10% 1 9% 2 18% 2 18% 2 17% 2 17% 3 25% 4 31%
Institutions/Holdings 67.11% 408 60.12% 410 61.08% 490 61.65% 20 46.92% 20 38.09% 20 45.63% 20 51.21%
Total Shares Held 67.47% 231.097 60.46% 220.405 61.55% 205.907 62.90% 140.424 46.73% 114.550 38.46% 130.409 45.61% 146.635 51.28%
Increase/Decrease 3.39% -5.769 -2.44% -4.866 -2.16% -5.488 -2.60% 8.887 6.76% 0.108 0.09% 1.539 1.19% 7.719 5.56%
Starting No. of Shares Nasdaq 236.865 Nasdaq 225.271 Nasdaq 211.395 Nasdaq 131.537 Top 20 MS 114.441 Top 20 MS 128.869 Top 20 MS 138.916 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock