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.														Q1 2025				https://www.annualreports.com/Company/Power-Corporation
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/
Power Corp of Canada				TSX:	POW	OTC:	PWCDF	https://www.powercorporation.com/en/				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
Accounting Rules	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Split Date
Split
														$1,610	<-12 mths	12.35%
Assets Under Management (Bil)	$642	$713	$785	$797	$854	$854	$941	$1,142	$1,237	$1,243	$1,321	$1,316	$1,433					82.55%	<-Total Growth	10	AUM (Bil)	SELECTED FINANCIAL INFORMATION
Change	24.42%	11.06%	10.10%	1.53%	7.15%	0.00%	10.19%	21.36%	8.32%	0.49%	6.28%	-0.38%	8.89%					6.20%	<-IRR #YR->	10	AUM (Bil)	Total consolidated assets under management and advisement [2] (in billions)
AUM per Share	$139.49	$154.50	$169.47	$172.02	$183.93	$183.28	$220.65	$168.62	$182.82	$186.33	$202.53	$204.09	$225.41					4.64%	<-IRR #YR->	5	AUM (Bil)
Change	24.35%	10.76%	9.69%	1.51%	6.93%	-0.36%	20.39%	-23.58%	8.42%	1.92%	8.69%	0.77%	10.45%					2.89%	<-IRR #YR->	10	AUM per Share
																		5.98%	<-IRR #YR->	5	AUM per Share
			-$785	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,433
								-$1,142	$0	$0	$0	$0	$1,433
			-$169	$0	$0	$0	$0	$0	$0	$0	$0	$0	$225
								-$169	$0	$0	$0	$0	$225
														$4,373	<-12 mths	10.12%
Assets Under Admin (Bil)	$758	$1,219	$1,361	$1,404	$1,521	$1,565	$1,823	$2,195	$2,549	$2,748	$3,108	$3,599	$3,971					191.77%	<-Total Growth	10	AUA (Bil)	SELECTED FINANCIAL INFORMATION
Change	38.83%	60.82%	11.65%	3.16%	8.33%	2.89%	16.49%	20.41%	16.13%	7.81%	13.10%	15.80%	10.34%					11.30%	<-IRR #YR->	10	AUA (Bil)	Total consolidated assets and assets under administration [2] (in billions)
AUM per Share	$164.69	$264.14	$293.81	$303.03	$327.59	$335.87	$427.46	$324.11	$376.73	$411.94	$476.51	$558.15	$624.63					12.59%	<-IRR #YR->	5	AUA (Bil)
Change	38.75%	60.39%	11.23%	3.14%	8.10%	2.53%	27.27%	-24.18%	16.24%	9.35%	15.67%	17.13%	11.91%					7.83%	<-IRR #YR->	10	AUA per Share
																		14.02%	<-IRR #YR->	5	AUA per Share
			-$1,361	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,971
								-$2,195	$0	$0	$0	$0	$3,971
			-$294	$0	$0	$0	$0	$0	$0	$0	$0	$0	$625
								-$324	$0	$0	$0	$0	$625
									orig -->	$52,795												IFRS changed the rules
Total Net Premiums (Premiums Rec)	$20,236	$21,222	$24,501	$31,125	$33,880	$35,440	$24,489	$42,999	$52,791	$30,502	$30,906	$35,406	$34,593					41.19%	<-Total Growth	10	Total Net Premiums	prem Rec
Investment Income	$5,726	$6,181	$6,882	$6,479	$6,636	$6,673	$6,455	$6,354	$7,101	$8,165	$9,195	$10,360	$10,608					43.82%	<-Total Growth	10	Investment Income	Consolidated Statements of Earnings
Fee and Other Revenue	$6,654	$7,701	$9,290	$8,895	$9,408	$9,589	$10,910	$1,423	$11,524	$11,651	$10,197	$11,804	$13,296					3.70%	<-IRR #YR->	10	Revenue
Total	$32,616	$35,104	$40,673	$46,499	$49,924	$51,702	$41,854	$50,776	$71,416	$50,318	$50,298	$57,570	$58,497					2.87%	<-IRR #YR->	5	Revenue
Change	7.75%	7.63%	15.86%	14.32%	7.37%	3.56%	-19.05%	21.32%	40.65%	-29.54%	-0.04%	14.46%	1.61%					0.47%	<-IRR #YR->	10	Revenue per Share
Revenue per Share	$70.87	$76.07	$87.80	$100.36	$107.53	$110.96	$98.14	$74.97	$105.55	$75.43	$77.11	$89.28	$92.02					4.18%	<-IRR #YR->	5	Revenue per Share
Increase	7.69%	7.34%	15.43%	14.30%	7.14%	3.19%	-11.55%	-23.61%	40.78%	-28.54%	2.23%	15.78%	3.06%
			-$40,673	$0	$0	$0	$0	$0	$0	$0	$0	$0	$58,497
								-$50,776	$0	$0	$0	$0	$58,497
			-$88	$0	$0	$0	$0	$0	$0	$0	$0	$0	$92
								-$75	$0	$0	$0	$0	$92
														$47,796	<-12 mths	-5.29%			Estimates		Q1 2022-2023
Revenue*	$29,642	$42,629	$38,265	$50,750	$51,253	$48,098	$48,841	$64,616	$69,561	$48,695	$46,428	$45,255	$50,466	$46,865	$49,140	$51,195		31.89%	<-Total Growth	10	Revenue
Increase	-9.96%	43.81%	-10.24%	32.63%	0.99%	-6.16%	1.54%	32.30%	7.65%	-30.00%	-4.66%	-2.53%	11.51%	-7.14%	4.85%	4.18%		2.81%	<-IRR #YR->	10	Revenue	31.89%
5 year Running Average	$32,305	$34,200	$35,274	$38,841	$42,508	$46,199	$47,441	$52,712	$56,474	$55,962	$55,628	$54,911	$52,081	$47,542	$47,631	$48,584		-4.82%	<-IRR #YR->	5	Revenue	-21.90%
Revenue per Share	$64.40	$92.37	$82.61	$109.54	$110.39	$103.22	$114.52	$95.41	$102.81	$73.00	$71.18	$70.18	$79.38	$73.72	$77.30	$80.53		3.97%	<-IRR #YR->	10	5 yr Running Average	47.65%
Increase	-10.01%	43.43%	-10.57%	32.60%	0.78%	-6.49%	10.95%	-16.69%	7.75%	-29.00%	-2.49%	-1.40%	13.11%	-7.14%	4.85%	4.18%		-0.24%	<-IRR #YR->	5	5 yr Running Average	-1.20%
5 year Running Average	$70.35	$74.33	$76.50	$84.10	$91.86	$99.63	$104.06	$106.62	$105.27	$97.79	$91.38	$82.52	$79.31	$73.49	$74.35	$76.22		-0.40%	<-IRR #YR->	10	Revenue per Share	-3.90%
P/S (Price/Sales) Med	0.45	0.33	0.37	0.26	0.28	0.27	0.26	0.27	0.36	0.50	0.50	0.60	0.73	0.98	0.00	0.00		-3.61%	<-IRR #YR->	5	Revenue per Share	-16.80%
P/S (Price/Sales) Close	0.50	0.34	0.35	0.27	0.29	0.24	0.29	0.31	0.41	0.44	0.53	0.64	0.92	1.11	1.06	1.02		0.36%	<-IRR #YR->	10	5 yr Running Average	3.67%
*Revenue in M CDN $					P/S Med	20 yr	0.36	15 yr	0.35	10 yr	0.36	5 yr	0.53		211.36%	Diff M/C		-5.75%	<-IRR #YR->	5	5 yr Running Average	-25.61%
Total Revenue
			-$38,265	$0	$0	$0	$0	$0	$0	$0	$0	$0	$50,466
								-$64,616	$0	$0	$0	$0	$50,466
			-$35,274	$0	$0	$0	$0	$0	$0	$0	$0	$0	$52,081
								-$52,712	$0	$0	$0	$0	$52,081
			-$82.61	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$79.38
								-$95.41	$0.00	$0.00	$0.00	$0.00	$79.38
			-$76.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$79.31
								-$106.62	$0.00	$0.00	$0.00	$0.00	$79.31
														$3,518	<-12 mths	3.47%			Estimates		Last 12 months from Qtr	TD bank (Cowen)
														$5.52	<-12 mths	3.95%			Estimates		last 12 months from Qtr.	P 104 2022
														44.03%	42.25%				Estimates		Payout Ratio EPS
Adjusted Net Earnings	$977	$1,275	$1,573	$1,203	$1,560	$1,438	$1,275	$1,943	$3,230	$1,915	$2,959	$2,971	$3,400					116.15%	<-Total Growth	10	Adjusted Net Earnings
Return on Equity ROE	9.26%	10.64%	11.21%	8.68%	10.67%	9.51%	9.00%	8.75%	13.27%	7.97%	13.36%	11.95%	13.92%					10.09%	<-Median->	10	Return on Equity ROE
5Yr Median	9.26%	10.64%	10.64%	9.26%	10.64%	10.64%	9.51%	9.00%	9.51%	9.00%	9.00%	11.95%	13.27%					9.51%	<-Median->	10	5 Yr Median
Basic	$2.12	$2.77	$3.40	$2.60	$3.36	$3.09	$2.91	$3.00	$4.77	$2.86	$4.47	$4.58	$5.31
Diluted	$2.12	$2.76	$3.39	$2.59	$3.35	$3.09	$2.91	$3.00	$4.74	$2.84	$4.46	$4.56	$5.26
AEPS Basic (EPS to AEPS)	$2.12	$2.77	$3.40	$2.59	$3.36	$3.09	$2.92	$3.00	$4.77	$2.85	$4.47	$4.58	$5.31	$6.03	$6.67	$7.45		56.18%	<-Total Growth	10	AEPS
Increase	17.13%	30.66%	22.74%	-23.82%	29.73%	-8.04%	-5.50%	2.74%	59.00%	-40.25%	56.84%	2.46%	15.94%	13.56%	10.61%	11.69%		10	0	10	Years of Data, EPS P or N	100.00%
AEPS Yield	6.64%	8.72%	11.75%	8.62%	10.38%	12.60%	8.73%	10.26%	11.41%	8.95%	11.80%	10.21%	7.28%	7.37%	8.15%	9.11%		4.56%	<-IRR #YR->	10	AEPS	56.18%
5 year Running Average	$1.91	$2.19	$2.49	$2.54	$2.85	$3.04	$3.07	$2.99	$3.43	$3.33	$3.60	$3.93	$4.40	$4.65	$5.41	$6.01		12.10%	<-IRR #YR->	5	AEPS	77.00%
Payout Ratio	54.72%	41.88%	35.99%	50.82%	41.98%	48.69%	54.69%	58.25%	37.53%	69.47%	46.31%	48.30%	45.20%	43.37%	40.03%	35.84%		5.86%	<-IRR #YR->	10	5 yr Running Average	76.69%
5 year Running Average	62.52%	54.33%	49.25%	49.50%	45.08%	43.87%	46.43%	50.89%	48.23%	53.73%	53.25%	51.97%	49.36%	50.53%	44.64%	42.55%		8.00%	<-IRR #YR->	5	5 yr Running Average	46.93%
Price/AEPS Median	13.67	11.00	9.08	11.16	9.21	9.08	10.08	8.71	7.71	12.90	8.01	9.15	10.92	11.99	0.00	0.00		9.18	<-Median->	10	Price/AEPS Median
Price/AEPS High	15.39	11.82	10.17	11.98	9.90	10.54	11.79	11.54	9.19	15.10	8.68	10.41	13.94	13.39	0.00	0.00		11.04	<-Median->	10	Price/AEPS High	adjusted and net earnings per share
Price/AEPS Low	11.95	10.18	7.99	10.34	8.53	7.63	8.38	5.87	6.23	10.71	7.33	7.89	7.90	10.60	0.00	0.00		7.89	<-Median->	10	Price/AEPS Low
Price/AEPS Close	15.07	11.47	8.51	11.60	9.63	7.94	11.46	9.74	8.76	11.18	8.48	9.79	13.74	13.57	12.27	10.98		9.77	<-Median->	10	Price/AEPS Close
Trailing P/AEPS Close	17.65	14.98	10.45	8.84	12.50	7.30	10.83	10.01	13.93	6.68	13.29	10.03	15.93	15.41	13.57	12.27		10.43	<-Median->	10	Trailing P/AEPS Close
Median Values	Historical	in order	10.92	11.98	8.97	11.46	P/CF	5 Yrs	in order	9.15	10.41	7.89	9.79		48.35%	Diff M/C					DPR 75% to 95% best
* Adjusted Net Earnings
			-$3.40	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.31
								-$3.00	$0.00	$0.00	$0.00	$0.00	$5.31
			-$2.49	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.40
								-$2.99	$0.00	$0.00	$0.00	$0.00	$4.40
														$4.18	<-12 mths	6.09%			Estimates		last 12 months from Qtr.
Difference Basic and Diluted	1.89%	0.72%	0.52%	0.43%	0.36%	0.36%	0.00%	0.00%	0.93%	1.75%	0.60%	0.95%	1.79%					0.52%	<-Median->	2	Difference Basic and Diluted
pre-split '04							$2.26	<-12 mths	-18.12%
EPS Basic	$2.12	$2.77	$3.86	$2.33	$2.77	$2.77	$2.53	$3.08	$4.31	$2.85	$3.32	$4.23	$4.01					3.94%	<-Total Growth	10	EPS Basic
pre-split '98
pre-split '04
EPS Diluted*	$2.08	$2.75	$3.84	$2.32	$2.76	$2.76	$2.53	$3.08	$4.27	$2.80	$3.30	$4.19	$3.94	$6.00	$6.66	$6.60		2.60%	<-Total Growth	10	EPS Diluted
Increase	16.20%	32.21%	39.64%	-39.58%	18.97%	0.00%	-8.33%	21.74%	38.64%	-34.43%	17.86%	26.97%	-5.97%	52.28%	11.05%	-0.95%		10	0	10	Years of Data, EPS P or N	100.00%
Earnings Yield	6.5%	8.7%	13.3%	7.7%	8.5%	11.3%	7.6%	10.5%	10.2%	8.8%	8.7%	9.3%	5.4%	7.3%	8.1%	8.1%		0.26%	<-IRR #YR->	10	Earnings per Share	2.60%
5 year Running Average	$1.90	$2.17	$2.56	$2.56	$2.75	$2.89	$2.84	$2.69	$3.08	$3.09	$3.20	$3.53	$3.70	$4.05	$4.82	$5.48		5.05%	<-IRR #YR->	5	Earnings per Share	27.92%
10 year Running Average	$2.16	$2.24	$2.39	$2.33	$2.30	$2.39	$2.50	$2.62	$2.82	$2.92	$3.04	$3.19	$3.20	$3.56	$3.95	$4.34		3.77%	<-IRR #YR->	10	5 yr Running Average	44.76%
* Diluted ESP per share									E/P	10 Yrs	8.75%	5Yrs	8.79%					6.58%	<-IRR #YR->	5	5 yr Running Average	37.55%
			-$3.84	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.94
								-$3.08	$0.00	$0.00	$0.00	$0.00	$3.94
			-$2.56	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.70
								-$2.69	$0.00	$0.00	$0.00	$0.00	$3.70
Dividend*														$2.66	$2.82	$2.78			Estimates		Dividend*
Increase														10.63%	6.14%	-1.35%			Estimates		Increase
Payout Ratio EPS														44.25%	42.29%	42.12%			Estimates		Payout Ratio EPS
Special Dividends	$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
pre-split '98
pre-split '04
Dividend*	$1.16	$1.16	$1.22	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$2.40	$2.62	$2.67	$2.67		96.12%	<-Total Growth	10	Dividends
Increase	0.00%	0.00%	5.50%	7.56%	7.16%	6.66%	6.15%	9.42%	2.43%	10.61%	4.55%	6.86%	8.50%	8.96%	2.10%	0.00%		29	0	38	Years of data, Count P, N	76.32%
Average Increases 5 Year Running	0.88%	0.00%	1.10%	2.61%	4.04%	5.38%	6.61%	7.39%	6.37%	7.06%	6.63%	6.78%	6.59%	7.90%	6.19%	5.28%		6.60%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$1.16	$1.16	$1.17	$1.20	$1.25	$1.32	$1.41	$1.52	$1.61	$1.72	$1.84	$1.96	$2.09	$2.26	$2.39	$2.51		78.25%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	4.00%	3.81%	3.97%	4.55%	4.56%	5.36%	5.42%	6.69%	4.86%	5.38%	5.78%	5.28%	4.14%	3.62%				5.32%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	3.56%	3.54%	3.54%	4.24%	4.24%	4.62%	4.64%	5.05%	4.08%	4.60%	5.33%	4.64%	3.24%	3.24%				4.61%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	4.58%	4.11%	4.51%	4.92%	4.92%	6.38%	6.53%	9.92%	6.02%	6.49%	6.31%	6.12%	5.72%	4.09%				6.22%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	3.63%	3.65%	4.23%	4.38%	4.36%	6.13%	4.77%	5.98%	4.28%	6.22%	5.46%	4.93%	3.29%	3.20%	3.26%	3.26%		4.85%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio EPS	55.77%	42.18%	31.87%	56.73%	51.11%	54.51%	63.12%	56.74%	41.92%	70.71%	62.73%	52.79%	60.91%	43.58%	40.07%	40.45%		56.74%	<-Median->	10	DPR EPS	FCF
DPR EPS 5 Yr Running	61.18%	53.55%	45.88%	47.10%	45.60%	45.84%	49.63%	56.33%	52.27%	55.82%	57.47%	55.55%	56.50%	55.74%	49.67%	45.88%		53.91%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CFPS	9.60%	8.93%	10.07%	9.05%	9.50%	9.85%	10.29%	11.72%	10.96%	31.05%	22.76%	23.96%	31.92%	23.97%				11.34%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	9.78%	9.27%	9.71%	9.53%	9.41%	9.48%	9.75%	10.09%	10.47%	12.60%	14.75%	17.51%	21.52%	26.15%				10.28%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CFPS WC	8.92%	8.06%	9.18%	8.49%	8.88%	9.07%	9.60%	11.12%	10.47%	3.67%	-120.98%	30.91%	83.37%	41.72%				9.33%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	8.98%	8.84%	9.04%	8.79%	8.70%	8.74%	9.05%	9.43%	9.82%	7.18%	9.03%	10.63%	13.17%	16.46%				9.04%	<-Median->	10	DPR CF WC 5 Yr Running
Median Values	10 Yr Med	10 Yr Cl	5.32%	4.85%	5 Yr Med	5 Yr Cl	5.28%	4.93%	5 Yr Med	Payout	60.91%	23.96%	10.47%					6.55%	<-IRR #YR->	5	Dividends	37.34%
* Dividends per share	10 Yr Med	and Cur.	-38.67%	-32.77%	5 Yr Med	and Cur.	-38.20%	-33.85%	Last Div Inc --->		$0.6125	$0.6675	8.98%					6.97%	<-IRR #YR->	10	Dividends	96.12%
Dividends Growth 15																		4.97%	<-IRR #YR->	15	Dividends	106.90%
Dividends Growth 20																		6.75%	<-IRR #YR->	20	Dividends	269.23%
Dividends Growth 25																		8.86%	<-IRR #YR->	25	Dividends	734.78%
Dividends Growth 30																		9.81%	<-IRR #YR->	30	Dividends	1555.17%
Dividends Growth 35																		10.04%	<-IRR #YR->	35	Dividends	2744.44%
Dividends Growth 40																		9.55%	<-IRR #YR->	38	Dividends
Dividends Growth 5								-$1.75	$0.00	$0.00	$0.00	$0.00	$2.40								Dividends Growth 5
Dividends Growth 10			-$1.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.40								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	$2.40								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	$2.40								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	$2.40								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	$2.40								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	$2.40								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	$2.40								Dividends Growth 40
Historical Dividends	Historical	High Div	6.49%	Low Div	1.57%	10 Yr High	9.58%	10 Yr Low	3.33%	Med Div	2.82%	Close Div	2.69%								Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-49.72%		107.85%	Exp.	-65.94%		-2.00%	Cheap	15.72%	Cheap	21.39%								High/Ave/Median
Future Dividend Yield					Div Yd	4.48%	earning in	5.00	Years	at IRR of	6.55%	Div Inc.	37.34%								Future Dividend Yield
Future Dividend Yield					Div Yd	6.16%	earning in	10.00	Years	at IRR of	6.55%	Div Inc.	88.62%								Future Dividend Yield
Future Dividend Yield					Div Yd	8.45%	earning in	15.00	Years	at IRR of	6.55%	Div Inc.	159.05%								Future Dividend Yield
Future Dividend Paid					Div Paid	$3.67	earning in	5	Years	at IRR of	6.55%	Div Inc.	37.34%								Future Dividend Paid
Future Dividend Paid					Div Paid	$5.04	earning in	10	Years	at IRR of	6.55%	Div Inc.	88.62%								Future Dividend Paid
Future Dividend Paid					Div Paid	$6.92	earning in	15	Years	at IRR of	6.55%	Div Inc.	159.05%								Future Dividend Paid
Dividend Covering Cost					Total Div	$15.22	over	5	Years	at IRR of	6.55%	Div Cov.	18.60%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$32.45	over	10	Years	at IRR of	6.55%	Div Cov.	39.66%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$56.12	over	15	Years	at IRR of	6.55%	Div Cov.	68.59%								Dividend Covering Cost
I am earning GC					Div Gr	393.42%	12/28/01	# yrs ->	22	2004	$17.82	Cap Gain	359.15%								I am earning GC
I am earning Div					org yield	2.57%	12/31/26	RRSP	Div G Yrly	6.59%	Div start	$0.46	-2.57%	12.66%							I am earning Div
Yield if held 5 years	3.93%	5.06%	4.37%	5.23%	5.72%	5.19%	5.24%	5.66%	6.19%	6.40%	7.38%	7.51%	9.19%	7.11%	7.26%	7.46%		5.95%	<-Median->	10	Paid Median Price
Yield if held 10 years	5.54%	4.27%	3.95%	4.07%	3.72%	5.09%	6.96%	6.24%	7.11%	8.02%	7.14%	7.26%	7.78%	9.05%	8.62%	9.51%		7.04%	<-Median->	10	Paid Median Price
Yield if held 15 years	7.83%	8.13%	8.65%	7.65%	7.44%	7.18%	5.88%	5.63%	5.53%	5.23%	7.01%	9.64%	8.57%	10.39%	10.82%	9.21%		7.10%	<-Median->	10	Paid Median Price
Yield if held 20 years	24.99%	22.42%	24.39%	21.87%	14.32%	10.16%	11.19%	12.35%	10.40%	10.44%	9.89%	8.14%	7.74%	8.08%	7.05%	9.04%		10.42%	<-Median->	10	Paid Median Price
Yield if held 25 years	34.78%	29.11%	32.33%	33.79%	37.12%	32.42%	30.86%	34.83%	29.75%	20.10%	13.97%	15.50%	16.96%	15.19%	14.07%	12.75%		30.30%	<-Median->	10	Paid Median Price
Yield if held 30 years					35.53%	45.11%	40.08%	46.17%	45.96%	52.11%	44.60%	42.74%	47.83%	43.46%	27.11%	18.03%		45.11%	<-Median->	9	Paid Median Price
Yield if held 35 years										49.87%	62.07%	55.51%	63.41%	67.14%	70.26%	57.53%		58.79%	<-Median->	4	Paid Median Price
Yield if held 40 years															67.25%	80.06%		#NUM!	<-Median->	0	Paid Median Price
Cost cover if held 5 years	19.64%	25.28%	20.93%	23.91%	25.41%	22.83%	23.14%	24.55%	27.85%	27.84%	32.73%	33.28%	40.02%	30.64%	32.54%	35.10%		26.62%	<-Median->	10	Paid Median Price
Cost cover if held 10 years	46.79%	38.30%	35.39%	35.63%	31.74%	42.03%	56.02%	47.98%	55.88%	60.33%	54.52%	55.30%	58.42%	66.87%	66.49%	77.50%		54.91%	<-Median->	10	Paid Median Price
Cost cover if held 15 years	77.85%	87.20%	94.58%	83.45%	81.05%	78.38%	64.26%	59.81%	60.49%	54.49%	73.13%	98.74%	85.30%	100.66%	108.82%	97.88%		75.75%	<-Median->	10	Paid Median Price
Cost cover if held 20 years	266.85%	259.42%	289.06%	260.16%	171.17%	122.51%	136.60%	148.12%	130.23%	126.49%	122.24%	100.33%	93.50%	95.33%	86.08%	115.68%		128.36%	<-Median->	10	Paid Median Price
Cost covered if held 25 years	384.01%	348.60%	397.13%	417.46%	462.71%	409.37%	395.69%	440.05%	393.93%	258.68%	184.51%	205.25%	221.99%	195.75%	189.57%	182.25%		394.81%	<-Median->	10	Paid Median Price
Cost covered if held 30 years					453.21%	582.37%	525.57%	597.28%	624.12%	689.53%	607.26%	585.05%	648.36%	581.33%	380.17%	269.35%		597.28%	<-Median->	9	Paid Median Price
Cost covered if held 35 years										670.31%	857.76%	771.48%	873.42%	913.65%	1004.45%	878.03%		814.62%	<-Median->	4	Paid Median Price
Cost covered if held 40 years															971.75%	1234.58%		#NUM!	<-Median->	0	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$64,616	$69,561	$48,695	$46,428	$45,255	$50,466	$47,796	<-12 mths	-5.29%		-21.90%	<-Total Growth	5	Revenue Growth	-21.90%
AEPS Growth								$3.00	$4.77	$2.85	$4.47	$4.58	$5.31	$5.52	<-12 mths	3.95%		77.00%	<-Total Growth	5	AEPS Growth	77.00%
Net Income Growth								$1,994	$2,917	$1,913	$2,195	$2,743	$2,572	$2,703	<-12 mths	5.09%		28.99%	<-Total Growth	5	Net Income Growth	28.99%
Cash Flow Growth								$10,101	$11,053	$4,254	$5,933	$5,952	$4,780					-52.68%	<-Total Growth	5	Cash Flow Growth	-52.68%
Dividend Growth								$1.75	$1.79	$1.98	$2.07	$2.21	$2.40	$2.62	<-12 mths	8.96%		37.34%	<-Total Growth	5	Dividend Growth	37.34%
Stock Price Growth								$29.23	$41.80	$31.85	$37.89	$44.84	$72.95	$81.82	<-12 mths	12.16%		149.57%	<-Total Growth	5	Stock Price Growth	149.57%
Revenue Growth			$38,265	$50,750	$51,253	$48,098	$48,841	$64,616	$69,561	$48,695	$46,428	$45,255	$50,466	$46,865	<-this year	-7.14%		31.89%	<-Total Growth	10	Revenue Growth	31.89%
AEPS Growth			$3.40	$2.59	$3.36	$3.09	$2.92	$3.00	$4.77	$2.85	$4.47	$4.58	$5.31	$6.03	<-this year	13.56%		56.18%	<-Total Growth	10	AEPS Growth	56.18%
Net Income Growth			$1,786	$1,082	$1,286	$1,287	$1,108	$1,994	$2,917	$1,913	$2,195	$2,743	$2,572	$3,702	<-this year	43.93%		44.01%	<-Total Growth	10	Net Income Growth	44.01%
Cash Flow Growth			$5,627	$6,742	$6,892	$7,116	$6,621	$10,101	$11,053	$4,254	$5,933	$5,952	$4,780	$6,935	<-this year	45.08%		-15.05%	<-Total Growth	10	Cash Flow Growth	-15.05%
Dividend Growth			$1.22	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$2.40	$2.66	<-this year	10.63%		96.12%	<-Total Growth	10	Dividend Growth	96.12%
Stock Price Growth			$28.94	$30.05	$32.37	$24.53	$33.45	$29.23	$41.80	$31.85	$37.89	$44.84	$72.95	$81.82	<-this year	12.16%		152.07%	<-Total Growth	10	Stock Price Growth	152.07%
Dividends on Shares				$46.07	$49.37	$52.66	$55.90	$61.16	$62.65	$69.30	$72.45	$77.42	$84.00	$91.53	$93.45	$93.45		$630.97	No of Years	10	Total Divs	12/31/15
Paid			$1,012.90	$1,051.75	$1,132.95	$858.55	$1,170.75	$1,023.05	$1,463.00	$1,114.75	$1,326.15	$1,569.40	$2,553.25	$2,863.70	$2,863.70	$2,863.70		$2,553.25	No of Years	10	Worth	$28.94
Total																		$3,184.22
Graham Price AEPS	$31.50	$38.56	$46.44	$40.28	$47.14	$45.96	$45.12	$46.02	$60.90	$47.09	$57.17	$61.82	$65.86	$70.18	$73.81	$78.01		41.83%	<-Total Growth	10	Graham Price AEPS
Price/GP Ratio Med	0.92	0.79	0.66	0.72	0.66	0.61	0.65	0.57	0.60	0.78	0.63	0.68	0.88	1.03				0.65	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.04	0.85	0.74	0.77	0.71	0.71	0.76	0.75	0.72	0.91	0.68	0.77	1.12	1.15				0.76	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.80	0.73	0.58	0.66	0.61	0.51	0.54	0.38	0.49	0.65	0.57	0.58	0.64	0.91				0.58	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.01	0.82	0.62	0.75	0.69	0.53	0.74	0.64	0.69	0.68	0.66	0.73	1.11	1.17	1.11	1.05		0.69	<-Median->	10	Price/GP Ratio
Prem/Disc Close	1.42%	-17.63%	-37.68%	-25.39%	-31.34%	-46.63%	-25.86%	-36.49%	-31.37%	-32.36%	-33.72%	-27.47%	10.76%	16.58%	10.84%	4.88%		-31.35%	<-Median->	10	Graham Price
Graham Price EPS	$31.20	$38.42	$49.35	$38.12	$42.73	$43.44	$41.99	$46.63	$57.62	$46.67	$49.12	$59.13	$56.73	$70.01	$73.78	$73.43		14.96%	<-Total Growth	10	Graham Price EPS
Price/GP Ratio Med	0.93	0.79	0.63	0.76	0.72	0.65	0.70	0.56	0.64	0.79	0.73	0.71	1.02	1.03				0.72	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.05	0.85	0.70	0.81	0.78	0.75	0.82	0.74	0.76	0.92	0.79	0.81	1.30	1.15				0.80	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.81	0.73	0.55	0.70	0.67	0.54	0.58	0.38	0.52	0.65	0.67	0.61	0.74	0.91				0.63	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.02	0.83	0.59	0.79	0.76	0.56	0.80	0.63	0.73	0.68	0.77	0.76	1.29	1.17	1.11	1.11		0.76	<-Median->	10	Price/GP Ratio
Prem/Disc Close	2.39%	-17.33%	-41.36%	-21.17%	-24.24%	-43.53%	-20.35%	-37.32%	-27.46%	-31.76%	-22.86%	-24.17%	28.58%	16.87%	10.90%	11.43%		-24.20%	<-Median->	10	Graham Price
pre-split '98
pre-split '04
Price Close	$31.95	$31.76	$28.94	$30.05	$32.37	$24.53	$33.45	$29.23	$41.80	$31.85	$37.89	$44.84	$72.95	$81.82	$81.82	$81.82		152.07%	<-Total Growth	10	Stock Price
Increase	25.89%	-0.59%	-8.88%	3.84%	7.72%	-24.22%	36.36%	-12.62%	43.00%	-23.80%	18.96%	18.34%	62.69%	12.16%	0.00%	0.00%		11.35	<-Median->	10	CAPE (10 Yr P/E)
P/E	15.36	11.55	7.54	12.95	11.73	8.89	13.22	9.49	9.79	11.38	11.48	10.70	18.52	13.64	12.28	12.40		20.07%	<-IRR #YR->	5	Stock Price	149.57%
Trailing P/E	17.85	15.27	10.52	7.83	13.95	8.89	12.12	11.55	13.57	7.46	13.53	13.59	17.41	20.77	13.64	12.28		9.69%	<-IRR #YR->	10	Stock Price	152.07%
CAPE (10 Yr P/E)	13.80	13.39	12.39	12.51	12.36	11.95	11.58	11.11	10.98	10.82	10.58	10.52	11.86	12.09	12.15	12.39		25.12%	<-IRR #YR->	5	Price & Dividend	191.31%
Median 10, 5 Yrs		D.  per yr	4.08%	5.05%	% Tot Ret	29.65%	20.09%	T P/E	$12.83	$13.57	P/E:	$11.43	$11.38					13.77%	<-IRR #YR->	10	Price & Dividend	218.60%
Price 15		D.  per yr	3.57%		% Tot Ret	34.87%						CAPE Diff	20.20%					6.68%	<-IRR #YR->	15	Stock Price	163.64%
Price  20		D.  per yr	2.94%		% Tot Ret	40.83%												4.26%	<-IRR #YR->	20	Stock Price	130.42%
Price  25		D.  per yr	3.12%		% Tot Ret	35.62%												5.64%	<-IRR #YR->	25	Stock Price	294.32%
Price  30		D.  per yr	4.67%		% Tot Ret	33.74%												9.17%	<-IRR #YR->	30	Stock Price	1289.52%
Price  35		D.  per yr	3.82%		% Tot Ret	30.65%												8.65%	<-IRR #YR->	35	Stock Price	335.98%
Price  40		D.  per yr	3.40%		% Tot Ret	29.13%												8.27%	<-IRR #YR->	38	Stock Price
Price & Dividend 15																		10.25%	<-IRR #YR->	15	Price & Dividend	254.18%
Price & Dividend 20																		7.20%	<-IRR #YR->	20	Price & Dividend	224.08%
Price & Dividend 25																		8.76%	<-IRR #YR->	25	Price & Dividend	671.55%
Price & Dividend 30																		13.84%	<-IRR #YR->	30	Price & Dividend	1911.93%
Price & Dividend 35																		12.47%	<-IRR #YR->	35	Price & Dividend	2552.33%
Price & Dividend 40																		11.67%	<-IRR #YR->	38	Price & Dividend
Price  5								-$29.23	$0.00	$0.00	$0.00	$0.00	$72.95								Price  5
Price 10			-$28.94	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$72.95								Price 10
Price & Dividend 5								-$29.23	$1.79	$1.98	$2.07	$2.21	$75.35								Price & Dividend 5
Price & Dividend 10			-$28.94	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$75.35								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	$72.95								Price 15
Price  20	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$72.95								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	$72.95								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	$72.95								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	$72.95								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	$72.95								Price  40
Price & Dividend 15	$1.16	$1.16	$1.22	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$75.35								Price & Dividend 15
Price & Dividend 20	$1.16	$1.16	$1.22	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$75.35								Price & Dividend 20
Price & Dividend 25	$1.16	$1.16	$1.22	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$75.35								Price & Dividend 25
Price & Dividend 30	$1.16	$1.16	$1.22	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$75.35								Price & Dividend 30
Price & Dividend 35	$1.16	$1.16	$1.22	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$75.35								Price & Dividend 35
Price & Dividend 40	$1.16	$1.16	$1.22	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$75.35								Price & Dividend 40
Price H/L Median	$28.98	$30.48	$30.86	$28.90	$30.96	$28.07	$29.45	$26.12	$36.80	$36.78	$35.80	$41.89	$57.98	$72.33				87.86%	<-Total Growth	10	Stock Price
Increase	17.42%	5.16%	1.26%	-6.35%	7.13%	-9.35%	4.92%	-11.31%	40.92%	-0.07%	-2.65%	17.01%	38.40%	24.75%				6.51%	<-IRR #YR->	10	Stock Price	87.86%
P/E	13.93	11.08	8.04	12.46	11.22	10.17	11.64	8.48	8.62	13.13	10.85	10.00	14.71	12.05				17.29%	<-IRR #YR->	5	Stock Price	122.00%
Trailing P/E	16.19	14.65	11.22	7.53	13.34	10.17	10.67	10.32	11.95	8.61	12.79	12.69	13.84	18.36				10.83%	<-IRR #YR->	10	Price & Dividend	150.25%
P/E on Running 5 yr Average	15.28	14.07	12.07	11.31	11.26	9.72	10.36	9.71	11.95	11.91	11.20	11.87	15.67	17.88				23.18%	<-IRR #YR->	5	Price & Dividend	168.71%
P/E on Running 10 yr Average	13.40	13.64	12.89	12.41	13.49	11.74	11.76	9.96	13.06	12.60	11.77	13.15	18.15	20.30				12.34	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	4.32%	5.89%	% Tot Ret	39.88%	25.40%	T P/E	11.31	12.69	P/E:	11.03	10.85						Count	39	Years of data
			-$30.86	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$57.98
								-$26.12	$0.00	$0.00	$0.00	$0.00	$57.98
			-$30.86	$1.32	$1.41	$1.50	$1.60	$1.75	$1.79	$1.98	$2.07	$2.21	$60.38
								-$26.12	$1.79	$1.98	$2.07	$2.21	$60.38
High Months	Dec	Dec	Mar	Mar	Nov	Jan	Jan	Feb	Sep	Jan	Aug	Dec	Dec	May
pre-split '98
pre-split '04
Price Hi	$32.63	$32.74	$34.57	$31.03	$33.27	$32.56	$34.42	$34.61	$43.86	$43.04	$38.82	$47.66	$74.01	$80.72				114.09%	<-Total Growth	10	Stock Price
Increase	19.31%	0.34%	5.59%	-10.24%	7.22%	-2.13%	5.71%	0.55%	26.73%	-1.87%	-9.80%	22.77%	55.29%	9.07%				7.91%	<-IRR #YR->	10	Stock Price	114.09%
P/E	15.69	11.91	9.00	13.38	12.05	11.80	13.60	11.24	10.27	15.37	11.76	11.37	18.78	13.45				16.42%	<-IRR #YR->	5	Stock Price	113.84%
Trailing P/E	18.23	15.74	12.57	8.08	14.34	11.80	12.47	13.68	14.24	10.08	13.86	14.44	17.66	20.49				13.79	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	13.77	14.24	P/E:	11.93	11.76					16.41	P/E Ratio		Historical High
			-$34.57	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$74.01
								-$34.61	$0.00	$0.00	$0.00	$0.00	$74.01
Low Months	Apr	Oct	Sep	Jun	Jun	Dec	Jan	Mar	Feb	Oct	Jan	Apr	Jan	Feb
pre-split '98
pre-split '04
Price Low	$25.33	$28.21	$27.15	$26.77	$28.65	$23.57	$24.47	$17.62	$29.74	$30.51	$32.78	$36.12	$41.94	$63.93				54.48%	<-Total Growth	10	Stock Price
Increase	15.08%	11.37%	-3.76%	-1.40%	7.02%	-17.73%	3.82%	-27.99%	68.79%	2.59%	7.44%	10.19%	16.11%	52.43%				4.44%	<-IRR #YR->	10	Stock Price	54.48%
P/E	12.18	10.26	7.07	11.54	10.38	8.54	9.67	5.72	6.96	10.90	9.93	8.62	10.64	10.66				18.94%	<-IRR #YR->	5	Stock Price	138.02%
Trailing P/E	14.15	13.56	9.87	6.97	12.35	8.54	8.87	6.96	9.66	7.15	11.71	10.95	10.01	16.23				10.52	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	9.26	10.01	P/E:	9.80	9.93					8.54	P/E Ratio		Historical Low
			-$27.15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$41.94
								-$17.62	$0.00	$0.00	$0.00	$0.00	$41.94
Free Cash Flow Mkt Sc							-$11,282	-$17,893	-$862	-$9,737	-$5,351	-$13,638	-$14,027
Change								-58.60%	95.18%	-1029.58%	45.04%	-154.87%	-2.85%
Free Cash Flow MS old			$5,710	$6,742	$6,892	$7,116	$6,621	$10,100	$10,490	$6,700	$4,760
Change				18.07%	2.22%	3.25%	-6.96%	52.54%	3.86%	-36.13%	-28.96%
Free Cash Flow MS	$5,560	$5,980	$3,490	$3,560	$2,250	$3,180	$3,530	$2,580	$4,050	$2,520	$6,980	$6,120	-$170					-104.87%	<-Total Growth	10	Free Cash Flow
Change	6.11%	7.55%	-41.64%	2.01%	-36.80%	41.33%	11.01%	-26.91%	56.98%	-37.78%	176.98%	-12.32%	-102.78%					-5.16%	<-Median->	10	Change	-106.59%
Free Cash Flow WSJ & Old MS	$5,560	$5,980	$5,710	$6,742	$6,892	$7,116	$6,621	$10,101	$11,053	$3,450	$4,762	$5,017	$4,155					-27.23%	<-Total Growth	10	Free Cash Flow
Change	6.11%	7.55%	-4.52%	18.07%	2.22%	3.25%	-6.96%	52.56%	9.42%	-68.79%	38.03%	5.35%	-17.18%					-16.28%	<-IRR #YR->	5	Free Cash Flow MS	-58.87%
FCF/CF from Op Ratio	1.00	1.00	1.01	1.00	1.00	1.00	1.00	1.00	1.00	0.81	0.80	0.84	0.87					-3.13%	<-IRR #YR->	10	Free Cash Flow MS	-27.23%
Dividends paid	$586	$587	$608	$662	$706	$752	$747	$1,133	$1,263	$1,383	$1,426	$1,489	$1,593	$1,662				162.01%	<-Total Growth	10	Dividends paid
Percentage paid			10.65%	9.82%	10.24%	10.57%	11.28%	11.22%	11.43%	40.09%	29.95%	29.68%	38.34%	#DIV/0!				$0.11	<-Median->	10	Percentage paid
5 Year Coverage							10.50%	10.67%	11.01%	13.77%	16.54%	19.47%	25.16%	43.45%							5 Year Coverage
Dividend Coverage Ratio			9.39	10.18	9.76	9.46	8.86	8.92	8.75	2.49	3.34	3.37	2.61	0.00				8.81	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage							9.52	9.37	9.08	7.26	6.05	5.14	3.97	2.30							5 Year of Coverage
								-$10,101	$0	$0	$0	$0	$4,155
			-$5,710	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,155
Market Cap $M	$14,705	$14,657	$13,406	$13,923	$15,029	$11,430	$14,265	$19,796	$28,283	$21,247	$24,714	$28,913	$46,377	$52,016	$52,016	$52,016		245.95%	<-Total Growth	10	Market Cap $M
Pres-split 2004
Diluted # of Shares in Million	461.2	462.5	464.4	464.2	465.5	466.1	437.9	647.6	681.6	673.5	663.1	652.0	646.4	646.4				39.19%	<-Total Growth	10	Diluted
Change	0.15%	0.28%	0.41%	-0.04%	0.28%	0.13%	-6.05%	47.89%	5.25%	-1.19%	-1.54%	-1.67%	-0.86%	0.00%				-0.45%	<-Median->	10	Change
Intangible/Market Cap Ratio	-0.2%	-0.3%	-0.4%	-0.2%	-0.4%	-0.2%	-0.1%	0.0%	-0.7%	-0.4%	-0.2%	-0.6%	-0.9%	-0.9%
Basic # of Shares in Millions	460.1	461.1	462.7	463.2	463.8	465.4	437.5	647.5	676.8	670.6	662.0	648.1	640.9	640.9				38.51%	<-Total Growth	10	Basic
Change	0.02%	0.22%	0.35%	0.11%	0.13%	0.34%	-5.99%	48.00%	4.53%	-0.92%	-1.28%	-2.10%	-1.11%	0.00%				-0.40%	<-Median->	10	Change
Difference Diluted/Basic	0.0%	0.1%	0.1%	0.0%	0.1%	0.1%	-2.5%	4.6%	0.0%	-0.5%	-1.5%	-0.5%	-0.8%	-0.8%				-0.27%	<-Median->	10	Difference
														$6,935	<-12 mths	45.08%			Estimates		Q1 2022-2023
Participating Pref Shares
Subordinated Voting Shares
pre-split '98
Participating Pref Shares
Subordinated Voting Shares
pre-split '04
Participating Pref Shares	48.85	48.85	48.85	48.85	48.85	48.85	48.85	54.86	54.86	54.86	54.86	54.86	54.86	54.86	54.86	54.86		12.29%	<-Total Growth	10	Participating Pref Shares	Stated
Subordinated Voting Shares	411.40	412.64	414.37	414.46	415.44	417.10	377.61	622.39	621.76	612.22	597.39	589.95	580.87	580.87	580.87	580.87		40.18%	<-Total Growth	10	Subordinated Voting Shares	Capital
# of Share in Millions	460.25	461.49	463.22	463.32	464.30	465.96	426.47	677.25	676.62	667.08	652.25	644.81	635.73	635.73	635.73	635.73		3.22%	<-IRR #YR->	10	Shares	37.24%
Change	0.06%	0.27%	0.37%	0.02%	0.21%	0.36%	-8.47%	58.80%	-0.09%	-1.41%	-2.22%	-1.14%	-1.41%	0.00%	0.00%	0.00%		-1.26%	<-IRR #YR->	5	Shares	-6.13%
Cash Flow from Operations $M	$5,561	$5,996	$5,627	$6,742	$6,892	$7,116	$6,621	$10,101	$11,053	$4,254	$5,933	$5,952	$4,780	$6,935	<-12 mths			-15.05%	<-Total Growth	10	Cash Flow
Increase	6.23%	7.82%	-6.15%	19.82%	2.22%	3.25%	-6.96%	52.56%	9.42%	-61.51%	39.47%	0.32%	-19.69%	45.08%	<-12 mths				SO, BuyBacks
5 year Running Average	$5,450	$5,756	$5,569	$5,832	$6,164	$6,475	$6,600	$7,494	$8,357	$7,829	$7,592	$7,459	$6,394	$5,571	<-12 mths			14.83%	<-Total Growth	10	CF 5 Yr Running
CFPS	$12.08	$12.99	$12.15	$14.55	$14.84	$15.27	$15.53	$14.91	$16.34	$6.38	$9.10	$9.23	$7.52	$10.91	<-12 mths			-38.10%	<-Total Growth	10	Cash Flow per Share
Increase	6.17%	7.53%	-6.50%	19.79%	2.01%	2.88%	1.66%	-3.93%	9.53%	-60.96%	42.64%	1.48%	-18.54%	45.08%	<-12 mths			-1.62%	<-IRR #YR->	10	Cash Flow	-15.05%
5 year Running Average	$11.87	$12.51	$12.08	$12.63	$13.32	$13.96	$14.47	$15.02	$15.38	$13.68	$12.45	$11.19	$9.71	$8.63	<-12 mths			-13.90%	<-IRR #YR->	5	Cash Flow	-52.68%
P/CF on Med Price	2.40	2.35	2.54	1.99	2.09	1.84	1.90	1.75	2.25	5.77	3.94	4.54	7.71	6.63	<-12 mths			-4.68%	<-IRR #YR->	10	Cash Flow per Share	-38.10%
P/CF on Closing Price	2.64	2.44	2.38	2.07	2.18	1.61	2.15	1.96	2.56	4.99	4.17	4.86	9.70	7.50	<-12 mths			-12.80%	<-IRR #YR->	5	Cash Flow per Share	-49.59%
															245.77%	Diff M/C		-2.16%	<-IRR #YR->	10	CFPS 5 yr Running	-19.60%
Excl.Working Capital CF	$423	$644	$547	$443	$483	$612	$477	$542	$519	$31,717	-$7,049	-$1,337	-$2,950	-$2,950	<-12 mths			-8.35%	<-IRR #YR->	5	CFPS 5 yr Running	-35.35%
CF fr Op $M WC	$5,984	$6,640	$6,174	$7,185	$7,375	$7,728	$7,098	$10,643	$11,572	$35,971	-$1,116	$4,615	$1,830	$3,985	<-12 mths			-70.36%	<-Total Growth	10	Cash Flow less WC
Increase	5.89%	10.96%	-7.02%	16.38%	2.64%	4.79%	-8.15%	49.94%	8.73%	210.85%	-103.10%	513.53%	-60.35%	117.76%	<-12 mths			-11.45%	<-IRR #YR->	10	Cash Flow less WC	-70.36%
5 year Running Average	$5,930	$6,038	$5,978	$6,327	$6,672	$7,020	$7,112	$8,006	$8,883	$14,602	$12,834	$12,337	$10,574	$9,057	<-12 mths			-29.68%	<-IRR #YR->	5	Cash Flow less WC	-82.81%
CFPS Excl. WC	$13.00	$14.39	$13.33	$15.51	$15.88	$16.59	$16.64	$15.72	$17.10	$53.92	-$1.71	$7.16	$2.88	$6.27	<-12 mths			5.87%	<-IRR #YR->	10	CF less WC 5 Yr Run	76.89%
Increase	5.83%	10.66%	-7.37%	16.35%	2.43%	4.41%	0.35%	-5.58%	8.83%	215.29%	-103.17%	518.30%	-59.78%	117.76%	<-12 mths			5.72%	<-IRR #YR->	5	CF less WC 5 Yr Run	32.08%
5 year Running Average	$12.91	$13.12	$12.97	$13.70	$14.42	$15.14	$15.59	$16.07	$16.39	$23.99	$20.33	$18.44	$15.87	$13.70	<-12 mths			-14.21%	<-IRR #YR->	10	CFPS - Less WC	-78.40%
P/CF on Med Price	2.23	2.12	2.32	1.86	1.95	1.69	1.77	1.66	2.15	0.68	-20.92	5.85	20.14	11.54	<-12 mths			-28.78%	<-IRR #YR->	5	CFPS - Less WC	-81.68%
P/CF on Closing Price	2.46	2.21	2.17	1.94	2.04	1.48	2.01	1.86	2.44	0.59	-22.14	6.27	25.34	13.05	<-12 mths			2.04%	<-IRR #YR->	10	CFPS 5 yr Running	22.39%
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	2.17	5 yr	4.54	P/CF Med	10 yr	1.82	5 yr	2.15		618.63%	Diff M/C		-0.25%	<-IRR #YR->	5	CFPS 5 yr Running	-1.23%
Chges in WC Income Tax paid
			-463.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	635.7								Shares
								-677.2	0.0	0.0	0.0	0.0	635.7								Shares
			-$5,627	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,780								Cash Flow
								-$10,101	$0	$0	$0	$0	$4,780								Cash Flow
			-$12.15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.52								Cash Flow per Share
								-$14.91	$0.00	$0.00	$0.00	$0.00	$7.52								Cash Flow per Share
			-$12.08	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$9.71								CFPS 5 yr Running
								-$15.02	$0.00	$0.00	$0.00	$0.00	$9.71								CFPS 5 yr Running
			-$6,174	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,830								Cash Flow less WC
								-$10,643	$0	$0	$0	$0	$1,830								Cash Flow less WC
			-$5,978	$0	$0	$0	$0	$0	$0	$0	$0	$0	$10,574								CF less WC 5 Yr Run
								-$8,006	$0	$0	$0	$0	$10,574								CF less WC 5 Yr Run
			-$13.33	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.88								CFPS - Less WC
								-$15.72	$0.00	$0.00	$0.00	$0.00	$2.88								CFPS - Less WC
			-$12.97	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$15.87								CFPS 5 yr Running
								-$16.07	$0.00	$0.00	$0.00	$0.00	$15.87								CFPS 5 yr Running
insurance cont liab										-$25,355	$9,316	$5,636	$5,024
Inv cont. liab										-$8,124	-$4,561	-$5,538	$3,132
Reinsuran liab										-$1,232	$170	$115	$120
Rein. Assets
Insurance Contract assets										$1,168	-$480	$38	-$371
Reinsurance Contract held Assets										$5,614	$5	$586	$663
Lifeco's Insur ect investments										$34,422	$38,495	$43,802	$56,427
Pruchase of Investments										-$37,499	-$35,176	-$42,396	-$60,942
Insurance cont assets
Insurance cont held assets
other
Income tax paid, net of refunds received		-$644	-$547	-$443	-$483	-$612	-$477	-$542	-$519	-$711	-$720	-$906	-$1,103								Income tax paid, net of refunds received
										-$31,717	$7,049	$1,337	$2,950
Google - TD 2017		-$644	-$547	-$443	-$483	-$612	-$477	-$542	-$519	-$31,717	$7,049	$1,337	$2,950								Google Finance
Difference		$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0								Difference
old before 2023
OPM	18.76%	14.07%	14.71%	13.28%	13.45%	14.79%	13.56%	15.63%	15.89%	8.74%	12.78%	13.15%	9.47%	14.80%				-35.59%	<-Total Growth	10	OPM
Increase	17.98%	-25.03%	4.55%	-9.66%	1.22%	10.02%	-8.37%	15.31%	1.65%	-45.02%	46.28%	2.92%	-27.98%	56.23%					Should increase		or be stable.
Diff from Ave	40.4%	5.2%	10.0%	-0.6%	0.6%	10.7%	1.4%	17.0%	18.9%	-34.6%	-4.4%	-1.6%	-29.1%	10.7%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	13.37%	5 Yrs	12.78%					should be	zero, it is a		check on calculations
EBT								$3,611	$5,316	$4,024	$3,922	$5,530	$5,276	$6,875	$7,075	$7,271					Earnings before Tax
Change									47.22%	-24.30%	-2.53%	41.00%	-4.59%	30.31%	2.91%	2.77%
Margin								5.59%	7.64%	8.26%	8.45%	12.22%	10.45%	14.67%	14.40%	14.20%
Investments				$169,528	$173,651	$189,097	$186,576	$228,772	$233,356	$262,194	$253,824	$272,766	$282,536	$282,242				$231,064	<-Median->	10	Investments	Type
Debt/Investments				0.92	0.92	0.89	0.94	0.95	0.95	0.94	0.92	0.90	0.89	0.89				92.08%	<-Median->	10	Debt/Investments	Lg Term R+A
Long Term Debt			$158,492	$155,940	$159,524	$168,431	$176,177	$218,047	$220,833	$247,698	$233,955	$246,635	$251,605	$250,832							Debt	Lg Term R
Change				-1.61%	2.30%	5.58%	4.60%	23.77%	1.28%	12.17%	-5.55%	5.42%	2.02%	-0.31%				3.45%	<-Median->	10	Change	Intang/GW
Debt/Market Cap Ratio			11.82	11.20	10.61	14.74	12.35	11.01	7.81	11.66	9.47	8.53	5.43	4.82				10.81	<-Median->	10	Debt/Market Cap Ratio	Liquidity
Assets/Current Liabilities Ratio			72.54	70.41	71.06	67.89	71.22	95.89	107.65	119.37	111.71	83.93	85.23	85.65				8457.71%	<-Median->	10	Debt to Cash Flow (Years)	Liq. + CF
Debt to Cash Flow (Years)			28.17	23.13	23.15	23.67	26.61	21.59	19.98	58.23	39.43	41.44	52.64	36.17								Debt Ratio
																						Financial Lev
Intangibles	$5,404	$5,753	$6,301	$6,258	$6,268	$5,787	$16,167	$20,242	$7,607	$8,295	$6,690	$6,974	$7,031	$7,043				11.59%	<-Total Growth	10	Intangibles	Leverage
Goodwill	$9,197	$9,317	$9,669	$9,499	$10,085	$10,423	$10,423	$10,423	$12,968	$14,610	$14,630	$14,677	$14,677	$14,757				51.79%	<-Total Growth	10	Goodwill	Debt/Equity
Goodwill & Intangibles	$14,601	$15,070	$15,970	$15,757	$16,353	$16,210	$26,590	$30,665	$20,575	$22,905	$21,320	$21,651	$21,708	$21,800				35.93%	<-Total Growth	10	Goodwill & Intangibles
Change	5.66%	3.21%	5.97%	-1.33%	3.78%	-0.87%	64.03%	15.33%	-32.90%	11.32%	-6.92%	1.55%	0.26%	0.42%				0.91%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.99	1.03	1.19	1.13	1.09	1.42	1.86	1.55	0.73	1.08	0.86	0.75	0.47	0.42				1.08	<-Median->	10	Intangible/Market Cap Ratio
% of Market Cap GW	0.63	0.64	0.72	0.68	0.67	0.91	0.73	0.53	0.46	0.69	0.59	0.51	0.32	0.28				63.15%	<-Median->	10	% of Market Cap GW
Current Assets (include other Assets)	$8,499	$8,258	$9,852	$10,648	$11,928	$13,136	$13,603	$17,117	$16,837	$17,954	$16,086	$21,631	$28,976	$28,976				Liquidity ratio of 1.5 and up, best			Assets
Current Liabilities	$4,988	$5,341	$5,829	$6,006	$6,270	$6,662	$6,701	$6,561	$6,146	$6,146	$6,709	$10,144	$10,862	$10,862				2.27	<-Median->	10	Ratio
Liquidity Ratio	1.70	1.55	1.69	1.77	1.90	1.97	2.03	2.61	2.74	2.92	2.40	2.13	2.67	2.67				2.67	<-Median->	5	Ratio
Liq. with CF aft div	2.71	2.57	2.56	2.79	2.90	2.93	2.92	3.97	4.34	3.40	3.08	2.58	2.97	3.15				3.08	<-Median->	5	Ratio
Liq. CF re  Inv+Div	1.32	1.28	1.54	1.46	1.54	1.73	2.39	1.74	1.60	1.65	2.22	2.20	2.88	3.15				2.20	<-Median->	5	Ratio
																		From G&M
Assets	$345,005	$377,781	$422,859	$422,903	$445,521	$452,303	$477,250	$629,104	$661,633	$733,650	$749,478	$851,359	$925,735	$930,276				Debt Ratio of 1.5 and up, best			Assets
Liabilities	$315,619	$346,296	$387,352	$387,842	$408,705	$414,257	$440,665	$590,371	$617,905	$689,548	$708,213	$807,373	$880,687	$885,100				1.07	<-Median->	10	Ratio
Debt Ratio	1.09	1.09	1.09	1.09	1.09	1.09	1.08	1.07	1.07	1.06	1.06	1.05	1.05	1.05				1.06	<-Median->	5	Ratio
Estimates BVPS														$39.31	$43.41				Estimates		Estimates BVPS
Estimate Book Value														$24,990.7	$27,597.2				Estimates		Estimate Book Value
P/B Ratio (Close)														2.08	1.88				Estimates		P/B Ratio (Close)
Difference from 10 year median															96.67%	Diff M/C			Estimates		Difference from 10 yr med.
Total Book Value	$29,386	$31,485	$35,507	$35,061	$36,816	$38,046	$36,585	$38,733	$43,728	$44,102	$41,265	$43,986	$45,048	$45,176				26.87%	<-Total Growth	10	Total Book Value
Non-Control Int.	$18,833	$19,504	$21,479	$21,197	$22,201	$22,928	$22,411	$16,526	$19,389	$20,081	$19,122	$19,122	$20,616	$20,745							Non-Control Int.
Book Value	$10,553	$11,981	$14,028	$13,864	$14,615	$15,118	$14,174	$22,207	$24,339	$24,021	$22,143	$24,864	$24,432	$24,431				74.17%	<-Total Growth	10	Book Value
Non-participating Shares	$977	$973	$970	$966	$965	$962	$962	$956	$954	$954	$950	$950	$1,350	$1,350				39.18%	<-Total Growth	10	Non-participating Shares
Net Book Value	$9,576	$11,008	$13,058	$12,898	$13,650	$14,156	$13,212	$21,251	$23,385	$23,067	$21,193	$23,914	$23,082	$23,081	$23,081	$23,081		76.77%	<-Total Growth	10	Book Value
Book Value per Share	$20.81	$23.85	$28.19	$27.84	$29.40	$30.38	$30.98	$31.38	$34.56	$34.58	$32.49	$37.09	$36.31	$36.31	$36.31	$36.31		28.80%	<-Total Growth	10	Book Value per Share
Change	4.92%	14.65%	18.18%	-1.25%	5.61%	3.34%	1.97%	1.29%	10.14%	0.05%	-6.03%	14.14%	-2.10%	0.00%	0.00%	0.00%		78.70%	P/B Ratio		Current/Historical Median
P/B Ratio (Median)	1.39	1.28	1.09	1.04	1.05	0.92	0.95	0.83	1.06	1.06	1.10	1.13	1.60	1.99	0.00	0.00		1.26	P/B Ratio		Historical Median
P/B Ratio (Close)	1.54	1.33	1.03	1.08	1.10	0.81	1.08	0.93	1.21	0.92	1.17	1.21	2.01	2.25	2.25	2.25		2.56%	<-IRR #YR->	10	Book Value per Share	28.80%
Change	19.98%	-13.29%	-22.90%	5.15%	2.00%	-26.67%	33.73%	-13.73%	29.83%	-23.84%	26.60%	3.68%	66.18%	12.16%	0.00%	0.00%		2.96%	<-IRR #YR->	5	Book Value per Share	15.71%
Leverage Company (Financial)											30%	29%	29%	29%
Leverage (A/BK) (Total BV)	11.74	12.00	11.91	12.06	12.10	11.89	13.04	16.24	15.13	16.64	18.16	19.36	20.55	20.59				15.69	<-Median->	10	A/BV
Debt/Equity Ratio (Total BV)	10.74	11.00	10.91	11.06	11.10	10.89	12.04	15.24	14.13	15.64	17.16	18.36	19.55	19.59				14.69	<-Median->	10	Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	1.06	5 yr Med	1.10		112.95%	Diff M/C		14.60	Historical	31	A/BV
			-$28.19	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$36.31
								-$31.38	$0.00	$0.00	$0.00	$0.00	$36.31
														$2,434	<-12 mths	-4.36%			Estimates		Q1 2022-2023
Comprehensive Income	$4,368	$3,785	$6,006	$2,089	$3,023	$3,954	$2,963	$4,149	$4,478	$3,027	$3,483	$5,737	$4,346					-27.64%	<-Total Growth	10	Comprehensive Income
NCI	$2,417	$2,225	$3,338	$1,415	$1,594	$2,467	$1,754	$1,496	$1,735	$1,573	$1,399	$2,180	$1,746
Non-participating Shares	$52	$52	$52	$52	$52	$52	$52	$52	$52	$52	$52	$52	$55
Shareholders	$1,899	$1,508	$2,616	$622	$1,377	$1,435	$1,157	$2,601	$2,691	$1,402	$2,032	$3,505	$2,545					-2.71%	<-Total Growth	10	Comprehensive Income
Increase	151.86%	-20.59%	73.47%	-76.22%	121.38%	4.21%	-19.37%	124.81%	3.46%	-47.90%	44.94%	72.49%	-27.39%					3.46%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$900	$1,083	$1,532	$1,480	$1,604	$1,512	$1,441	$1,438	$1,852	$1,857	$1,977	$2,446	$2,435					-0.27%	<-IRR #YR->	10	Comprehensive Income	-2.71%
ROE	19.8%	13.7%	20.0%	4.8%	10.1%	10.1%	8.8%	12.2%	11.5%	6.1%	9.6%	14.7%	11.0%					-0.43%	<-IRR #YR->	5	Comprehensive Income	-2.15%
5Yr Median	8.3%	13.6%	13.7%	13.7%	13.7%	10.1%	10.1%	10.1%	10.1%	10.1%	9.6%	11.5%	11.0%					4.75%	<-IRR #YR->	10	5 Yr Running Average	58.98%
% Difference from NI	94.4%	18.3%	46.5%	-42.5%	7.1%	11.5%	4.4%	30.4%	-7.7%	-26.7%	-7.4%	27.8%	-1.0%					11.10%	<-IRR #YR->	5	5 Yr Running Average	69.29%
*For Shareholders										Diff	5, 10 yr	1.7%	-7.4%					11.0%	<-Median->	5	Return on Equity
			-$2,616	$0	$0	$0	$0	$0	$0	$0	$0	$0	$2,545
								-$2,601	$0	$0	$0	$0	$2,545
			-$1,531.6	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$2,435
								-$1,438.4	$0.0	$0.0	$0.0	$0.0	$2,435
Current Liability Coverage Ratio	1.11	1.12	0.97	1.12	1.10	1.07	0.99	1.54	1.80	0.69	0.88	0.59	0.44	0.64					Like Liq Ratio		CFO / Current Liabilities
5 year Median	1.39	1.39	1.12	1.12	1.11	1.10	1.07	1.10	1.10	1.07	0.99	0.88	0.69	0.64				0.69	<-Median->	5	Current Liability Cov Ratio
Asset Efficiency Ratio	1.61%	1.59%	1.33%	1.59%	1.55%	1.57%	1.39%	1.61%	1.67%	0.58%	0.79%	0.70%	0.52%	0.75%					Like ROA		CFO / Total Assets
5 year Median	2.12%	1.93%	1.61%	1.59%	1.59%	1.57%	1.55%	1.57%	1.57%	1.57%	1.39%	0.79%	0.70%	0.70%				0.7%	<-Median->	5	Return on Assets
Return on Assets ROA	0.28%	0.34%	0.42%	0.26%	0.29%	0.28%	0.23%	0.32%	0.44%	0.26%	0.29%	0.32%	0.28%	0.40%				Net	Income/Assets		Return on Assets
5Yr Median	0.42%	0.34%	0.34%	0.31%	0.29%	0.29%	0.28%	0.28%	0.29%	0.28%	0.29%	0.32%	0.29%	0.29%				0.3%	<-Median->	10	Asset Efficiency Ratio
Return on Equity ROE	10.20%	11.58%	13.68%	8.39%	9.42%	9.09%	8.39%	9.38%	12.47%	8.29%	10.36%	11.47%	11.14%	16.04%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	10.20%	11.58%	11.58%	10.20%	10.20%	9.42%	9.09%	9.09%	9.38%	9.09%	9.38%	10.36%	11.14%	11.14%				9.4%	<-Median->	10	Return on Equity
														$2,703	<-12 mths	5.09%			Estimates		last 12 months from Qtr.
Net Income Shareholders	$2,789	$3,436	$4,099	$3,263	$3,034	$3,467	$3,043	$3,534	$4,673	$3,543	$3,535	$4,530	$4,398					7.29%	<-Total Growth	10	Net Income Shareholders
NCI	$1,760	$2,109	$2,261	$2,129	$1,696	$2,128	$1,883	$1,488	$1,704	$1,578	$1,288	$1,735	$1,771					-21.67%	<-Total Growth	10	NCI
Non-participating Shares	$52	$52	$52	$52	$52	$52	$52	$52	$52	$52	$52	$52	$55								Non-participating Shares
Shareholders	$977	$1,275	$1,786	$1,082	$1,286	$1,287	$1,108	$1,994	$2,917	$1,913	$2,195	$2,743	$2,572	$3,702	$4,051	$4,105		44.01%	<-Total Growth	10	Shareholders
Increase	17.43%	30.50%	40.08%	-39.42%	18.85%	0.08%	-13.91%	79.96%	46.29%	-34.42%	14.74%	24.97%	-6.23%	43.93%	9.43%	1.33%		EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$895	$1,013	$1,189	$1,190	$1,281	$1,343	$1,310	$1,351	$1,718	$1,844	$2,025	$2,352	$2,468	$2,625	$3,053	$3,435		3.71%	<-IRR #YR->	10	Net Income
Operating Cash Flow	$5,561	$5,996	$5,627	$6,742	$6,892	$7,116	$6,621	$10,101	$11,053	$4,254	$5,933	$5,952	$4,780					5.22%	<-IRR #YR->	5	Net Income
Investment Cash Flow	-$5,286	-$5,388	-$3,841	-$5,484	-$5,536	-$4,608	-$1,478	-$8,415	-$10,579	-$6,498	-$2,621	-$1,760	-$348					7.58%	<-IRR #YR->	10	5 Yr Running Average
Total Accruals	$702	$667	$0	-$176	-$70	-$1,221	-$4,035	$308	$2,443	$4,157	-$1,117	-$1,449	-$1,860					12.80%	<-IRR #YR->	5	5 Yr Running Average
Total Assets	$345,005	$377,781	$422,859	$422,903	$445,521	$452,303	$477,250	$629,104	$661,633	$733,650	$749,478	$851,359	$925,735						Balance Sheet		Assets
Accruals Ratio	0.20%	0.18%	0.00%	-0.04%	-0.02%	-0.27%	-0.85%	0.05%	0.37%	0.57%	-0.15%	-0.17%	-0.20%					-0.15%	<-Median->	5	Ratio
EPS/CF Ratio	0.16	0.19	0.29	0.15	0.17	0.17	0.15	0.20	0.25	0.05	-1.93	0.59	1.37					0.17	<-Median->	10	EPS/CF Ratio
			-$1,786	$0	$0	$0	$0	$0	$0	$0	$0	$0	$2,572
								-$1,994	$0	$0	$0	$0	$2,572
			-$1,189	$0	$0	$0	$0	$0	$0	$0	$0	$0	$2,468
								-$1,351	$0	$0	$0	$0	$2,468
Chge in Close	25.89%	-0.59%	-8.88%	3.84%	7.72%	-24.22%	36.36%	-12.62%	43.00%	-23.80%	18.96%	18.34%	62.69%	12.16%	0.00%	0.00%			Count	33	Years of data
up/down																			Count	0	0.00%
Any Predictions?																		% right	Count	0	#DIV/0!
Financial Cash Flow	-$1,739	-$1,023	-$1,468	-$960	-$596	-$2,154	-$4,631	$1,638	-$962	-$948	-$2,803	-$1,321	-$3,671						C F Statement		Financial CF
Total Accruals	$2,441	$1,690	$1,468	$784	$526	$933	$596	-$1,330	$3,405	$5,105	$1,686	-$128	$1,811								Accruals
Accruals Ratio	0.71%	0.45%	0.35%	0.19%	0.12%	0.21%	0.12%	-0.21%	0.51%	0.70%	0.22%	-0.02%	0.20%					0.22%	<-Median->	5	Ratio
Cash	$4,767	$4,431	$5,085	$5,182	$5,903	$6,441	$6,805	$1,040	$9,509	$9,848	$9,937	$13,744	$14,366	$15,023							Cash
Cash per Share	$10.36	$9.60	$10.98	$11.18	$12.71	$13.82	$15.96	$1.54	$14.05	$14.76	$15.23	$21.31	$22.60	$23.63				$15.23	<-Median->	5	Cash per Share
Percentage of Stock Price	32.42%	30.23%	37.93%	37.22%	39.28%	56.35%	47.70%	5.25%	33.62%	46.35%	40.21%	47.54%	30.98%	28.88%				40.21%	<-Median->	5	% of Stock Price
Notes:
May 17, 2026.  Last estimates were for 2025, 2026, 2027 of $73320M, $75499M, $78074M Revenue, $5.19, $5.63, $5.27 AEPS, $5.44, $5.73 2025/6 EPS,
$2.42, $2.53 2025/6 Dividends, $6700M 2025 FCF, $6199M, $6274M, $6384M EBT, $38.48, $41.68 2025/6 BVPS, $3129M, $3296M, $3444M Net Income.
May 7, 2025.  Last estimates were for $70892, $73142M, $75142M for Revenue, $4.48, $4.89 and $4.85 for AEPS, $4.33, $4.97, 5.16 EPS,
$2.22, $2.40, $2.45 for Dividends, $6700M, $6700M 2025/6 FCF, $34.60, $37.30 20254/5 $BVPS, $2894M, $3108M, $30182M for Net Income.
May 5, 2024.  Last estimate were for $71376M, $73.965M, $76254M for Revenue, $3.92, $4.28, $4.09 for AEPS, $3.92, $4.28, $4.09 EPS, $2.06. $2.16, $2.25 Dividend,
$37.90, $40.20, $45.10 BVPS, $2,654M, $2,819M $2709M Net Income.
May 6, 2023.  Last estimates were for 2022 and 2023 of $70178M and $73500M for Revenue, $4.31, $4.65 and $5.23 for AEPS for 2022/4, $3.50 $3.99 for EPS,
$1.96, $2.05 for Dividends, $37.00, $39.80 for BVPS, and $2552M, $2756M for Net Income.
May 7, 2022.  Last estimates were for 2021, 2022 and 2023 of $66951M, $69973M and $73054M for Revenue, $2.40, $2.61 and $2.97 for EPS, $1.84, $1.90 and $2.49 for Dividends and $1995M, $2012M and $2121M for Net Income.
May 3, 2021.  Last estimates were for 2020 and 2021 of $46900M and $54356M for Revenue, $1.41 and $2.89 for EPS, $1.74, $1.81 and $1.81 for Dividends and $1268M and $2428M for Net Income.
May 2, 2020.  Last estimates were for 2019, 2020 and 2021 of $53977M, $50894M and $54264M for Revenue, $3.11, $3.44 and $3.72 for EPS and $1353M, $1465M and $1583M for Net Income.
June 8, 2019.  Last estimates were for 2018, 2019 and 2020 of $21747M, $56885M and $62222M for Revenue, $3.36, $3.50 and $3.85 for EPS and $1659M, $1705M and $1992M for Net Income.
June 4, 2018.  Last estimates were for 2017, 2018 and 2019 of $49613M, $52090M and $53973M for Reenue, $2.36, $3.28 and $4.18 for EPS, $1.513M, $1219M, and $1945M for Net Income.
June 10, 2017.  Last estimates were for 2016, 2017 and 2018 of $43347M, $45039M and $51294M for Revenue, $2.99, $3.66 and $4.30 for EPS and $1164M, $1577M and $1761M for Net Income.
June 4, 2016.  Last estimates were for 2015, 2016 and 2017 of $51080M, $55611M and $64168M for Revenue, $3.09, $3.19 and $3.65 for EPS and $1454M, $1498M and $1734M for Net Income.
June 20, 2015.  Last estimates were for 2014, 2015 and 2016 of $37899M, $39670M and $42286M for Revenue, $2.65, $2.95 and $2.89 for EPS, $1175M, $1354 and $1333M for Net Income.
June 7, 2014.  Last Estimates were for 2013, 2014 and 2015 of $35628M, $39835M, $46090M for Revenue, $2.41. $2.71 and $3.19 for EPS
July 14, 2013.  Last estimates were for 2011 of $41005M and $32618M for Revenue, $2.53 and $2.47 (and $2.69) for EPS.
Jan 29, 2012.  Last Estimates I got were for 2010 and 2011 of $2.42 and $2.85 for EPS.
May 25, 2010.  When I last looked at this stock, I got estimates for 2009 and 2010 of $2.70 and $3.10.
May 20, 2009.  I last looked at this stock in Feb 2009.
May 09, 2009 AR 2008.  The last time I looked the earnings for Power was $2.80 for 2008 and $3.00 for 2009. Earnings came in at $1.80 for 2008.  2009 earning estimates are down since the 2008 annual report.
1968.  This is the year that the Nesbit family sold most of their interest in the company to Pauld Desmarais and my 1970 the Nesbitt's were no longer involved.
1952.  Arthur Deane Nesbitt took over as president from his farther Arthur Nesbitt.
1925.  This company was founded in 1925 by Arthur Nesbitt and Peter Thompson.
Shares
Participating Preferred Shares have 10 votes per shares and to a non-cumulative dividend of 0.9375¢ per share per annum before dividendson the Subordinate Voting Shares and the further right to participate, share and share
alike, with the holders of the Subordinate Voting Shares in any dividends that may be paid with respect to the Subordinate Voting Shares after payment of a dividend of 0.9375¢ per share per annum on the Subordinate Voting Shares.
The Subordinate Voting Shares are entitled to one vote per share.
Sector:
Insurance, Financial Services
This stock is under the TSX Financial Index.
What should this stock accomplish?
Would I buy this company and Why.
The only reason I would not buy this stock is because I have Power Financial.  Otherwise, I think that this is a great dividend growth stock.
Why am I following this stock.
I started following this stock because it was on the Dividend Achievers, the Dividend Aristocrats lists and also on Mike Higgs’ list.   It is a stock that I notice has been recommended lately as good value (October 2008).
I got shares in this company when in 2020 Power Corp reorganized and gave out Power Corp Shares to replace Power Financial Shares.
Dividends
Since 2020, dividends paid cycle 2 of February, April, July and November
Dividends are paid in Cycle 3, that is in March, June, September and December.  Dividends are declared for shareholders of record in one month and payable in that month.
For example, the dividends declared for shareholders of record of June 9, 2014 is payable on June 30, 2014.
How they make their money
Power Corp. of Canada is a holding company with controlling interests in Great-West Lifeco (one of the big three Canadian life insurers), IGM Financial (Canada's l
argest nonbank asset manager), and other alternative asset management platforms (Sagard and Power Sustainable). The company also has minority interests in
Groupe Bruxelles Lambert, a holding company with interests in European firms.
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.
The Desmarais family is owner.
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	Jun 8	2019	May 2	2020	May 5	2021	May 7	2022	May 6	2023	May 5	2024	May 4	2025			May 17	2026
Orr, R. Jeffrey		0.020	0.00%	0.490	0.07%	0.515	0.08%	0.575	0.09%	0.600	0.09%	0.675	0.10%	0.900	0.14%			1.250	0.20%			38.88%
CEO - Shares - Amount			$0.58		$14.33		$21.54		$18.32		$22.74		$30.28		$65.67				$102.29
Options - percentage		0.068	0.01%	8.262	1.22%	7.503	1.11%	7.306	1.10%	8.071	1.24%	8.245	1.28%	6.922	1.09%			5.886	0.93%			-14.96%
Options - amount			$1.99		$241.50		$313.61		$232.68		$305.82		$369.72		$504.95				$481.62
Lawrence, Jake (Jason)												0.000	0.00%	0.000	0.00%			0.001	0.00%			380.74%
CFO - Shares - Amount													$0.00		$0.02				$0.10
Options - percentage												0.528	0.08%	0.752	0.12%			0.872	0.14%			15.95%
Options - amount													$23.66		$54.87				$71.36
Tretiak, Gregory Dennis	0.00%	0.013	0.00%	0.016	0.00%	0.024	0.00%	0.027	0.00%	0.030	0.00%	0.034	0.01%
CFO - Shares - Amount	$0.258		$0.43		$0.46		$1.00		$0.85		$1.14		$1.51
Options - percentage	0.08%	0.450	0.11%	1.426	0.21%	1.458	0.22%	1.421	0.21%	1.687	0.26%	1.547	0.24%
Options - amount	$9.011		$15.06		$41.67		$60.94		$45.26		$63.94		$69.38
Généreux, Claude	0.00%	0.005	0.00%	0.022	0.00%	0.025	0.00%	0.021	0.00%	0.030	0.00%	0.032	0.00%	0.030	0.00%			0.030	0.00%			2.46%
Officer - Shares - Amount	$0.075		$0.16		$0.64		$1.04		$0.67		$1.12		$1.43		$2.16				$2.48
Options - percentage	0.05%	0.252	0.06%	1.362	0.20%	1.395	0.21%	1.504	0.23%	1.757	0.27%	2.016	0.31%	1.789	0.28%			1.556	0.24%			-13.03%
Options - amount	$5.205		$8.43		$39.81		$58.30		$47.92		$66.55		$90.38		$130.49				$127.29
Lemay, Stephane												0.001	0.00%	0.002	0.00%			0.002	0.00%			45.61%
Officer - Shares - Amount													$0.04		$0.12				$0.19
Options - percentage												0.148	0.02%	0.106	0.02%			0.105	0.02%			-1.63%
Options - amount													$6.62		$7.77				$8.57
Desmarais, Olivier										0.015	0.00%	0.015	0.00%	0.015	0.00%			0.015	0.00%			2.02%
Officer - Shares - Amount											$0.57		$0.69		$1.07				$1.23
Options - percentage										0.224	0.03%	0.224	0.03%	0.000	0.00%			0.000	0.00%			#DIV/0!
Options - amount											$8.48		$10.03		$0.00				$0.00
Beaudoin, Pierre	0.01%	0.025	0.01%	0.044	0.01%	0.063	0.01%	0.076	0.01%	0.105	0.02%	0.105	0.02%	0.105	0.02%
Director - Shares - Amount	$0.613		$0.84		$1.30		$2.64		$2.41		$3.98		$4.72		$7.67
Options - percentage	0.01%	0.071	0.02%	0.082	0.01%	0.095	0.01%	0.105	0.02%	0.117	0.02%	0.131	0.02%	0.144	0.02%
Options - amount	$1.526		$2.38		$2.39		$3.98		$3.34		$4.45		$5.87		$10.47
Graham, Anthony R.														0.051	0.01%			0.051	0.01%			0.00%
Director - Shares - Amount															$3.74				$4.19
Options - percentage														0.285	0.04%			0.302	0.05%			6.03%
Options - amount															$20.81				$24.75
Desmarais, Andre	3.24%	14.057	3.30%	15.536	2.29%	15.541	2.30%	15.991	2.40%	15.991	2.45%	15.991	2.48%	15.991	2.52%			15.991	2.52%		was Co-CEO, Vice Chairman	0.00%
Deputy Chairman	$370.677		$470.22		$454.11		$649.63		$509.33		$605.92		$717.06		$1,166.58				$1,308.42		now Vice Chairman 2020
Options - percentage	1.14%	6.778	1.59%	8.311	1.23%	8.001	1.18%	6.450	0.97%	6.623	1.02%	5.631	0.87%	3.669	0.58%			2.957	0.47%			-19.42%
Options - amount	$129.770		$226.71		$242.93		$334.44		$205.43		$250.96		$252.50		$267.68				$241.92
Reuters Options Value
Options - amount
Desmarais, Paul Jr.	3.24%	15.055	3.53%	15.102	2.23%	15.106	2.23%	15.161	2.27%	15.161	2.32%	13.742	2.13%	13.742	2.16%			13.742	2.16%		was Co-CEO, Chairman	0.00%
Chairman	$370.166		$503.59		$441.44		$631.43		$482.88		$574.45		$616.20		$1,002.50				$1,124.39		now Chairman 2020
Options - percentage	1.13%	5.760	1.35%	5.760	0.85%	7.929	1.17%	6.519	0.98%	6.539	1.00%	4.835	0.75%	2.836	0.45%			2.851	0.45%			0.56%
Options - amount	$129.160		$192.67		$168.36		$331.44		$207.65		$247.76		$216.79		$206.86				$233.31
Reuters Options Value
Options - amount
Desmarais Family Residuary Trust
10% Holder
Indirect Ownership
Subordinate Voting Shares		48.363	11.34%	48.363	7.14%	48.363	7.15%
Amount			$1,617.76		$1,413.66		$2,021.59
Tot. Subordinate Voting Shares
Preferred Shares Participating		48.698	99.68%	54.968	8.12%	54.698	8.08%													P
10% Holder			$1,628.95		$1,606.71		$2,286.36													P
Increase in O/S Shares	0.21%	1.658	0.36%	1.423	0.33%	1.498	0.22%	3.437	0.51%	1.683	0.25%	1.274	0.20%	3.165	0.49%			3.305	0.52%		Average	0.39%
due to SO	$31.789		$40.660		$47.583		$43.785		$143.656		$53.605		$48.255		$141.930				$241.12
Book Value	$31.000		$49.000		$33.000		$48.000		$107.000		$52.000		$42.000		$113.000				$113.000
Insider Buying	$0.000		$0.000		-$1.533		-$0.499		-$1.614		-$2.043		-$3.273		-$3.922				$0.000
Insider Selling	$23.829		$1.939		$11.275		$27.642		$89.608		$0.000		$69.061		$95.359				$104.087
Net Insider Selling	$23.829		$1.939		$9.742		$27.144		$87.995		-$2.043		$65.788		$91.437				$104.087
% of Market Cap	0.21%		0.01%		0.05%		0.10%		0.41%		-0.01%		0.23%		0.20%				0.20%
Directors		12		12		13		14		14		14		14				14
Women	17%	2	17%	2	17%	2	15%	3	21%	4	29%	4	29%	4	29%			5	36%
Minorities	0%	0	0%	0	0%	1	8%	1	7%	1	7%	1	7%	1	7%			1	7%
Institutions/Holdings	21.20%	396	0.00%	20	30.75%	20	16.66%
Value	$3,185.530
Total Shares Held	22.32%	141.000	30.26%	115.830	17.10%	112.708	16.90%
Value of Shares owned	$2,551.120		$4,716.450		$3,385.701		$4,711.199
Increase/Decrease	4.0%	3.000	2.2%	0.693	0.6%	-1.882	-1.6%
Starting No. of Shares	moringstar	138.000	moringstar	115.136	MS Top 20	114.591	MS Top 20
Institutions/Holdings								20	27.00%	20	23.44%	20	22.14%	20	20.25%			20	20.57%
Total Shares Held								185.020	28.37%	156.187	23.95%	143.878	22.31%	130.076	20.17%			130.002	20.45%
Increase/Decrease 3 Mths								-1.907	-1.02%	-3.978	-2.48%	3.760	2.68%	-3.095	-2.32%			-6.265	-4.60%
Starting No. of Shares								186.926		160.165		140.117		133.171				136.267
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock