This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q2 2025
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Molson Coors Brewing Co NYSE: TAP
Molson Coors Canada TSX: TPX.B http://www.molsoncoors.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 Currency
USD - CDN$ 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3706 1.4246 1.4246 1.4246 USD - CDN$
Change 6.54% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 8.79% -4.75% 3.94% 0.00% 0.00% Change
Accounting Rules 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 US GAAP Accounting Rules
Molson Yr End
Molson   
Splits etc
Special Items & Other items 339.00 237.40 863.00 2,532.90 36.40 $249.7 $708.8 $1,740.2 $44.5 $840.3 $12.0 $2.7 $13.4 -98.45% <-Total Growth 10 Special Items
Change -53.53% -29.97% 263.52% 193.50% -98.56% 585.99% 183.86% 145.51% -97.44% 1788.31% -98.57% -77.50% 396.30% 164.69% <-Median-> 10 Change
Ratio 0.08 0.06 0.24 0.52 0.00 0.02 0.07 0.18 0.00 0.08 0.00 0.00 0.00 0.01 <-Median-> 10 Ratio
Cost of Sales $2,545.6 $2,493.3 $2,163.5 $2,999.0 $6,236.7 $6,584.8 6,378.20 5,885.70 6,226.30 7,045.80 $7,333.3 $7,093.6 $6,866.2 $6,981.2 <-12 mths 1.67% 217.37% <-Total Growth 10 Cost of Sales
Change 8.21% -2.05% -13.23% 38.62% 107.96% 5.58% -3.14% -7.72% 5.79% 13.16% 4.08% -3.27% -3.21% 1.67% <-12 mths 152.25% 4.83% <-Median-> 10 Change
Ratio 0.61 0.60 0.61 0.61 0.57 0.61 0.60 0.61 0.61 0.66 0.63 0.61 0.62 0.63 <-12 mths 2.20% 0.61 <-Median-> 10 Ratio
Selling & Admin & Other $1,193.8 $1,163.9 $1,051.8 $1,597.2 $3,052.0 $3,052.4 $2,728.0 $2,437.0 $2,554.5 $2,657.4 $2,942.6 $2,782.9 $2,979.2 $2,961.4 <-12 mths -0.60% 183.25% <-Total Growth 10 Selling & Admin & Other
Change 6.01% -2.50% -9.63% 51.85% 91.08% 0.01% -10.63% -10.67% 4.82% 4.03% 10.73% -5.43% 7.05% -0.60% <-12 mths -108.47% 4.42% <-Median-> 10 Change
Ratio 0.28 0.28 0.29 0.33 0.28 0.28 0.26 0.25 0.25 0.25 0.25 0.24 0.27 0.27 <-12 mths -0.08% 0.26 <-Median-> 10 Ratio
Total $3,739.4 $3,657.2 $3,215.3 $4,596.2 $9,288.7 $9,637.2 $9,106.2 $8,322.7 $8,780.8 $9,703.2 $10,275.9 $9,876.5 $9,845.4 $9,942.6 <-12 mths 0.99% 206.20% <-Total Growth 10 Total
Change 7.50% -2.20% -12.08% 42.95% 102.10% 3.75% -5.51% -8.60% 5.50% 10.50% 5.90% -3.89% -0.31% 0.99% <-12 mths 413.53% 4.63% <-Median-> 10 Change
Ratio 0.89 0.88 0.90 0.94 0.84 0.89 0.86 0.86 0.85 0.91 0.88 0.85 0.88 0.90 <-12 mths 1.51% 0.87 <-Median-> 10 Ratio
$11,083.5 <-12 mths -0.51%
Revenue* $5,999.6 $5,927.5 $5,127.4 $6,597.4 $13,471.5 $13,338.0 $13,009.1 $11,723.8 $11,449.9 $12,807.5 $13,884.6 $13,734.3 $13,040.3
Revenue net Excise tax $4,206.1 $4,146.3 $3,567.5 $4,885.0 $11,002.8 $10,769.6 $10,579.4 $9,654.0 $10,279.7 $10,701.0 $11,702.1 $11,627.0 $11,140.8 $11,059 $11,072 $11,130 212.29% <-Total Growth 10 Revenue US$
Increase 7.39% -1.42% -13.96% 36.93% 125.24% -2.12% -1.77% -8.75% 6.48% 4.10% 9.36% -0.64% -4.18% -0.73% 0.12% 0.52% 12.06% <-IRR #YR-> 10 Revenue 212.29% US$
5 year Running Average $3,585.0 $3,807.8 $3,870.4 $4,144.3 $5,561.5 $6,874.2 $8,160.9 $9,378.2 $10,457.1 $10,396.7 $10,583.2 $10,792.8 $11,090.1 $11,246 $11,320 $11,206 2.91% <-IRR #YR-> 5 Revenue 15.40% US$
Revenue per Share $21.94 $21.48 $18.39 $21.77 $48.92 $47.74 $46.85 $42.68 $47.37 $49.47 $54.86 $57.22 $58.39 $59.17 $59.24 $59.55 11.10% <-IRR #YR-> 10 5 yr Running Average 186.54% US$
Increase 5.88% -2.09% -14.40% 18.38% 124.74% -2.42% -1.85% -8.91% 11.00% 4.44% 10.89% 4.30% 2.05% 1.34% 0.12% 0.52% 3.41% <-IRR #YR-> 5 5 yr Running Average 18.25% US$
5 year Running Average $19.06 $20.06 $20.26 $20.86 $26.50 $31.66 $36.73 $41.59 $46.71 $46.82 $48.25 $50.32 $53.46 $55.82 $57.78 $58.71 12.25% <-IRR #YR-> 10 Revenue per Share 217.52% US$
P/S (Price/Sales) Med 2.23 3.00 4.36 4.48 1.82 1.47 1.25 1.06 1.10 1.08 1.09 1.03 0.91 0.76 0.00 0.00 6.47% <-IRR #YR-> 5 Revenue per Share 36.81% US$
P/S (Price/Sales) Close 2.56 3.47 5.11 4.47 1.68 1.18 1.15 1.06 0.98 1.04 1.12 1.00 0.80 0.62 0.62 0.62 10.19% <-IRR #YR-> 10 5 yr Running Average 163.92% US$
*Sales in M US$  P/S Med 20 yr  1.63 15 yr  1.47 10 yr  1.09 5 yr  1.08 -43.11% Diff M/C 5.15% <-IRR #YR-> 5 5 yr Running Average 28.54% US$
-$3,567.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $11,140.8
-$9,654.0 $0.0 $0.0 $0.0 $0.0 $11,140.8
-$3,870.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $11,090.1
-$9,378.2 $0.0 $0.0 $0.0 $0.0 $11,090.1
-$18.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.39
-$42.68 $0.00 $0.00 $0.00 $0.00 $58.39
-$20.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $53.46
-$41.59 $0.00 $0.00 $0.00 $0.00 $53.46
$15,789.6 <-12 mths 3.41%
Molson Pre '05
Revenue CDN $6,381.2 $6,876.5 $7,100.1 $8,858.3 $16,900.0 $18,195.7 $16,896.2 $14,926.7 $14,516.2 $17,346.5 $18,363.8 $19,762.3 $17,873.0
Revenue CDN net Excise Tax $4,473.6 $4,810.1 $4,940.1 $6,559.1 $13,803.0 $14,691.9 $13,740.5 $12,291.5 $13,032.6 $14,493.4 $15,477.2 $16,730.1 $15,269.6 $15,755 $15,773 $15,856 209.10% <-Total Growth 10 Revenue CDN$
Increase 14.42% 7.52% 2.70% 32.77% 110.44% 6.44% -6.48% -10.55% 6.03% 11.21% 6.79% 8.10% -8.73% 3.18% 0.12% 0.52% 11.95% <-IRR #YR-> 10 Revenue 209.10% CDN$
5 year Running Average $3,676.3 $4,003.9 $4,343.0 $4,938.6 $6,917.2 $8,960.8 $10,746.9 $12,217.2 $13,511.9 $13,650.0 $13,807.0 $14,405.0 $15,000.6 $15,545 $15,801 $15,877 4.43% <-IRR #YR-> 5 Revenue 24.23% CDN$
Revenue per Share $23.34 $24.92 $25.46 $29.23 $61.37 $65.12 $60.85 $54.34 $60.06 $67.01 $72.56 $82.33 $80.03 $84.29 $84.39 $84.84 13.20% <-IRR #YR-> 10 5 yr Running Average 245.40% CDN$
Increase 12.81% 6.80% 2.17% 14.79% 109.97% 6.11% -6.56% -10.70% 10.52% 11.57% 8.29% 13.47% -2.80% 5.33% 0.12% 0.52% 4.19% <-IRR #YR-> 5 5 yr Running Average 22.78% CDN$
5 year Running Average $19.55 $21.08 $22.70 $24.73 $32.87 $41.22 $48.41 $54.18 $60.35 $61.48 $62.96 $67.26 $72.40 $77.24 $80.72 $83.18 12.13% <-IRR #YR-> 10 Revenue per Share 214.28% CDN$
P/S (Price/Sales) Med 2.16 2.91 4.27 4.50 1.88 1.48 1.31 1.12 1.06 1.04 1.10 0.97 0.96 0.75 0.00 0.00 8.05% <-IRR #YR-> 5 Revenue per Share 47.28% CDN$
P/S (Price/Sales) Close 2.56 3.49 5.11 4.47 1.71 1.20 1.18 1.06 0.98 1.04 1.10 1.01 0.80 0.64 0.64 0.64 12.30% <-IRR #YR-> 10 5 yr Running Average 218.90% CDN$
*Sales in M CDN$ Molson to Molson Coors P/S Med 20 yr  1.54 15 yr  1.48 10 yr  1.11 5 yr  1.04 -42.32% Diff M/C 5.97% <-IRR #YR-> 5 5 yr Running Average 33.61% CDN$
-$4,940.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $15,269.6
-$12,291.5 $0.0 $0.0 $0.0 $0.0 $15,269.6
-$4,343.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $15,000.6
-$12,217.2 $0.0 $0.0 $0.0 $0.0 $15,000.6
-$25.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $80.03
-$54.34 $0.00 $0.00 $0.00 $0.00 $80.03
-$22.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $72.40
-$54.18 $0.00 $0.00 $0.00 $0.00 $72.40
$982.1 <-12 mths -9.23%
$5.08 <-12 mths -6.27%
Adjusted Profit US$ $1,290.3 $1,327.6 $700.4 $675.7 $968.6 $1,091.2 $985.0 $851.7 $902.1 $892.6 $1,179.4 $1,250.0 $1,082.0
Basic $7.05 $7.25 $3.78 $3.19 $4.50 $5.05 $4.55 $3.93 $4.16 $4.12 $5.46 $5.99 $5.43
AEPS* Dilued $7.00 $7.21 $3.76 $3.17 $4.47 $5.04 $4.54 $3.92 $4.15 $4.10 $5.43 $5.96 $5.42 $4.74 $4.83 $5.16 44.15% <-Total Growth 10 AEPS
Increase 4.15% 2.89% -47.83% -15.69% 41.01% 12.75% -9.92% -13.66% 5.87% -1.20% 32.44% 9.76% -9.06% -12.55% 1.90% 6.83% 10 0 10 Years of Data, EPS P or N 100.00% US$
5 year Running Average $5.42 $6.15 $6.14 $5.57 $5.12 $4.73 $4.20 $4.23 $4.42 $4.35 $4.43 $4.71 $5.01 $5.13 $5.28 $5.22 3.72% <-IRR #YR-> 10 AEPS 44.15% US$
AEPS Yield 12.48% 9.67% 4.00% 3.26% 5.45% 8.97% 8.42% 8.67% 8.95% 7.96% 8.87% 10.40% 11.61% 12.86% 13.10% 14.00% 6.69% <-IRR #YR-> 5 AEPS 38.27% US$
Payout Ratio 18.27% 20.53% 43.62% 51.74% 36.69% 32.54% 43.17% 14.54% 16.39% 37.07% 30.20% 29.53% 34.69% 40.51% 39.75% 37.21% -2.01% <-IRR #YR-> 10 5 yr Running Average -18.34% US$
5 year Running Average 22.44% 21.38% 24.43% 30.64% 34.17% 37.02% 41.55% 35.74% 28.67% 28.74% 28.27% 25.55% 29.58% 34.40% 34.94% 36.34% 3.46% <-IRR #YR-> 5 5 yr Running Average 18.54% US$
Price/AEPS Median 6.99 8.95 21.32 30.74 19.92 13.92 12.85 11.56 12.54 13.01 11.02 9.84 9.79 9.53 0.00 0.00 12.70 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 8.02 10.79 25.30 35.09 22.73 16.91 14.65 14.76 14.64 14.56 13.01 11.38 11.61 11.47 0.00 0.00 14.64 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 5.97 7.12 17.34 26.38 17.12 10.94 11.05 8.36 10.45 11.47 9.03 8.31 7.97 7.58 0.00 0.00 10.70 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 8.02 10.34 24.98 30.70 18.36 11.14 11.87 11.53 11.17 12.57 11.27 9.62 8.61 7.78 7.63 7.14 11.40 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 8.35 10.64 13.03 25.88 25.89 12.56 10.69 9.95 11.82 12.41 14.93 10.56 7.83 6.80 7.78 7.63 12.12 <-Median-> 10 Trailing P/AEPS Close US$
Median Values P/AEPS Historical   in order 11.53 13.78 8.93 11.22 P/AEPS in order 11.02 13.01 9.03 11.17 -29.45% Diff M/C DPR 75% to 95% best US$
$1,399.10 <-12 mths -5.66%
$7.24 <-12 mths -2.58%
Adjusted Profit CDN$ $1,372.4 $1,540.1 $969.9 $907.3 $1,215.1 $1,488.6 $1,279.3 $1,084.4 $1,143.7 $1,208.9 $1,559.9 $1,798.6 $1,483.0
Basic $7.50 $8.42 $5.23 $4.28 $5.64 $6.89 $5.91 $5.00 $5.27 $5.57 $7.22 $8.61 $7.45 42.31% <-Total Growth 10 AEPS
AEPS* Dilued $7.45 $8.36 $5.21 $4.26 $5.61 $6.88 $5.90 $4.99 $5.26 $5.55 $7.18 $8.58 $7.43 $6.75 $6.88 $7.35 42.68% <-Total Growth 10 AEPS
Increase 10.97% 12.23% -37.73% -18.25% 31.75% 22.61% -14.24% -15.36% 5.42% 5.54% 29.33% 19.41% -13.38% -9.10% 1.90% 6.83% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
5 year Running Average $5.56 $6.49 $6.77 $6.40 $6.18 $6.06 $5.57 $5.53 $5.73 $5.72 $5.78 $6.31 $6.80 $7.10 $7.36 $7.40 3.62% <-IRR #YR-> 10 AEPS 42.68% CDN$
AEPS Yield 12.49% 9.61% 4.01% 3.26% 5.36% 8.77% 8.19% 8.66% 8.95% 7.93% 8.97% 10.35% 11.53% 12.49% 12.73% 13.60% 8.28% <-IRR #YR-> 5 AEPS 48.84% CDN$
Payout Ratio 18.27% 20.53% 43.62% 51.74% 36.69% 32.54% 43.17% 14.54% 16.39% 37.07% 30.20% 29.53% 34.69% 40.51% 39.75% 37.21% 0.05% <-IRR #YR-> 10 5 yr Running Average 0.49% CDN$
5 year Running Average 22.44% 21.38% 24.43% 30.64% 34.17% 37.02% 41.55% 35.74% 28.67% 28.74% 28.27% 25.55% 29.58% 34.40% 34.94% 36.34% 4.24% <-IRR #YR-> 5 5 yr Running Average 23.07% CDN$
Price/AEPS Median 6.77 8.66 20.87 30.92 20.62 13.98 13.50 12.24 12.13 12.61 11.10 9.33 10.39 9.41 0.00 0.00 12.43 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 8.01 10.52 25.20 34.74 23.70 16.97 15.08 15.78 14.04 13.75 13.00 10.76 12.46 10.81 0.00 0.00 14.56 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 5.53 6.80 16.54 27.10 17.55 10.99 11.92 8.71 10.22 11.46 9.20 7.89 8.31 8.00 0.00 0.00 10.60 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 8.01 10.41 24.97 30.68 18.67 11.40 12.21 11.55 11.18 12.61 11.15 9.66 8.67 8.00 7.86 7.35 11.48 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 8.88 11.68 15.55 25.08 24.60 13.98 10.47 9.78 11.78 13.30 14.42 11.53 7.51 7.28 8.00 7.86 12.54 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values P/AEPS Historical   in order 12.24 13.75 10.22 11.40 P/AEPS in order 11.10 13.00 9.20 11.15 -27.90% Diff M/C DPR 75% to 95% best CDN$
-$11.43 <-12 mths 6.33%
EPS Basic US$ $3.10 $2.78 $1.94 $9.33 $6.57 $5.17 $1.12 -$4.38 $4.63 -$0.81 $4.39 $5.38 -$10.75 -654.12% <-Total Growth 10 EPS Basic US$
Pre-split '07
EPS Diluted* $3.08 $2.76 $1.93 $9.26 $6.53 $5.15 $1.11 -$4.38 $4.62 -$0.81 $4.37 $5.35 -$10.75 $4.59 $4.87 $5.30 -656.99% <-Total Growth 10 EPS Diluted US$
Increase 26.23% -10.39% -30.07% 379.79% -29.48% -21.13% -78.45% -494.59% 205.48% -117.53% 639.51% 22.43% -300.93% 142.70% 6.10% 8.83% 7 3 10 Years of Data, EPS P or N US$
Earnings Yield 5.5% 3.7% 2.1% 9.5% 8.0% 9.2% 2.1% -9.7% 10.0% -1.6% 7.1% 9.3% -23.0% 12.5% 13.2% 14.4% #NUM! <-IRR #YR-> 10 Earnings per Share -656.99% US$
5 year Running Average $3.36 $3.14 $2.77 $3.89 $4.71 $5.13 $4.80 $3.53 $2.61 $1.14 $0.98 $1.83 $0.56 $0.55 $1.69 $1.87 19.67% <-IRR #YR-> 5 Earnings per Share -145.43% US$
10 year Running Average $2.72 $2.73 $2.84 $3.56 $3.94 $4.25 $3.97 $3.15 $3.25 $2.93 $3.05 $3.31 $2.05 $1.58 $1.41 $1.43 -14.83% <-IRR #YR-> 10 5 yr Running Average -79.91% US$
* ESP per share US$ E/P 10 Yrs 7.55% 5Yrs 7.14% -30.92% <-IRR #YR-> 5 5 yr Running Average -84.27% US$
-$1.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$10.75
$4.38 $0.00 $0.00 $0.00 $0.00 -$10.75
-$2.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.56
-$3.53 $0.00 $0.00 $0.00 $0.00 $0.56
-$16.28 <-12 mths 10.51%
EPS Basic CDN$ $3.30 $3.23 $2.69 $12.53 $8.24 $7.05 $1.45 -$5.58 $5.87 -$1.10 $5.81 $7.74 -$14.73 -648.46% <-Total Growth 10 EPS Basic CDN$
Pre split 2001
Molson Pre '05
Pre-split '07
EPS Diluted* $3.28 $3.20 $2.67 $12.43 $8.19 $7.03 $1.44 -$5.58 $5.86 -$1.10 $5.78 $7.70 -$14.73 $6.54 $6.94 $7.55 -651.31% <-Total Growth 10 EPS Diluted CDN$
Increase 34.48% -2.26% -16.53% 365.23% -34.11% -14.24% -79.48% -486.82% 205.03% -118.73% 626.84% 33.19% -291.40% 144.38% 6.10% 8.83% 7 3 10 Years of Data, EPS P or N CDN$
Earnings Yield 5.5% 3.7% 2.1% 9.5% 7.8% 9.0% 2.0% -9.7% 10.0% -1.6% 7.2% 9.3% -22.9% 12.1% 12.8% 14.0% #NUM! <-IRR #YR-> 10 Earnings per Share -651.31% CDN$
5 year Running Average $3.45 $3.28 $3.06 $4.80 $5.96 $6.71 $6.35 $4.70 $3.39 $1.53 $1.28 $2.53 $0.70 $0.84 $2.44 $2.80 21.45% <-IRR #YR-> 5 Earnings per Share -164.21% CDN$
10 year Running Average $2.85 $2.91 $3.08 $4.08 $4.63 $5.08 $4.82 $3.88 $4.10 $3.74 $3.99 $4.44 $2.70 $2.11 $1.99 $2.04 -13.70% <-IRR #YR-> 10 5 yr Running Average -77.07% CDN$
* ESP per share CDN$ E/P 10 Yrs 7.52% 5Yrs 7.22% -31.67% <-IRR #YR-> 5 5 yr Running Average -85.10% CDN$
-$2.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$14.73
$5.58 $0.00 $0.00 $0.00 $0.00 -$14.73
-$3.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.70
-$4.70 $0.00 $0.00 $0.00 $0.00 $0.70
Dividends Paid $234.6 $273.60 $303.4 $352.9 $353.4 $354.2 $424.4 $125.3 $147.8 $329.3 $354.7 $369.2 $376.3 24.03% <-Total Growth 10 Dividends Paid US$
Changed 1.03% 16.62% 10.89% 16.32% 0.14% 0.23% 19.82% -70.48% 17.96% 122.80% 7.71% 4.09% 1.92% 5.90% <-Median-> 10 Changed US$
Net Income Percentage 41.35% 53.23% 84.39% 17.86% 24.99% 31.72% 175.59% -13.20% 14.70% -187.85% 37.38% 32.89% -17.59% 21.42% <-Median-> 10 Net Income Percentage US$
DPR Net Income 5 Yr Running 34.24% 40.22% 49.68% 36.19% 31.42% 30.44% 35.01% 42.38% 49.67% 111.41% 128.87% 67.92% 206.97% 46.02% <-Median-> 10 DPR Net Income 5 Yr Running US$
Cash Flow Percentage 20.08% 21.50% 43.57% 31.32% 18.94% 15.19% 22.37% 7.39% 9.39% 21.92% 17.06% 19.33% 21.09% 19.13% <-Median-> 10 Cash Flow Percentage US$
DPR CF 5 Yr Running 23.21% 23.20% 25.49% 26.61% 24.76% 22.45% 22.58% 18.06% 15.01% 15.34% 15.79% 15.14% 17.82% 17.94% <-Median-> 10 DPR CF 5 Yr Running US$
Cash Flow Percentage excl. WC 18.40% 18.85% 33.46% 27.85% 16.72% 13.14% 18.84% 6.21% 7.06% 16.45% 14.35% 14.59% 16.34% 15.46% <-Median-> 10 Cash Flow Percentage excl. WC US$
DPR CF WC 5 Yr Running 20.36% 20.77% 22.92% 24.01% 21.64% 19.41% 19.36% 15.56% 12.58% 12.49% 12.75% 11.93% 13.83% 14.70% <-Median-> 10 DPR CF WC 5 Yr Running US$
Dividend* $1.88 $1.97 $2.06 Estimates Dividend*
Increase 0.11% 4.78% 4.41% Estimates Increase
Payout Ratio EPS 41.00% 40.49% 38.85% Estimates Payout Ratio EPS
Special Dividends US$ Pd US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Pre-split '07
Dividend US$* $1.28 $1.48 $1.64 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $1.88 $1.92 $1.92 $1.92 14.63% <-Total Growth 10 Dividends US$
Increase 0.00% 15.63% 10.81% 0.00% 0.00% 0.00% 19.51% -70.92% 19.30% 123.53% 7.89% 7.32% 6.82% 2.13% 0.00% 0.00% 20 1 35 Years of data, Count P, N 57.14% US$
Average Increases 5 Year Running 11.30% 10.21% 8.90% 5.93% 5.29% 5.29% 6.06% -10.28% -6.42% 18.28% 19.86% 17.42% 32.97% 29.54% 4.83% 3.25% 6.00% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $1.16 $1.27 $1.38 $1.46 $1.54 $1.61 $1.70 $1.49 $1.30 $1.27 $1.27 $1.23 $1.50 $1.74 $1.82 $1.88 8.09% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 2.61% 2.29% 2.05% 1.68% 1.84% 2.34% 3.36% 1.26% 1.31% 2.85% 2.74% 3.00% 3.54% 4.25% 2.54% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 2.28% 1.90% 1.72% 1.47% 1.61% 1.92% 2.95% 0.99% 1.12% 2.55% 2.32% 2.60% 2.99% 3.53% 2.12% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 3.06% 2.88% 2.52% 1.96% 2.14% 2.97% 3.91% 1.74% 1.57% 3.23% 3.34% 3.55% 4.35% 5.34% 3.10% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 2.28% 1.99% 1.75% 1.69% 2.00% 2.92% 3.64% 1.26% 1.47% 2.95% 2.68% 3.07% 4.03% 5.21% 5.21% 5.21% 2.80% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 41.56% 53.62% 84.97% 17.71% 25.11% 31.84% 176.58% -13.01% 14.72% -187.65% 37.53% 32.90% -17.49% 41.83% 39.43% 36.23% 21.41% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 34.48% 40.48% 50.00% 37.60% 32.60% 31.37% 35.53% 42.16% 49.81% 111.95% 129.74% 67.43% 269.06% 317.09% 108.19% 100.43% 45.98% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 21.00% 22.45% 45.69% 32.66% 19.76% 15.87% 23.33% 7.60% 9.38% 21.89% 16.83% 18.72% 20.10% 21.40% 20.97% 20.89% 19.24% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 23.75% 23.97% 26.50% 27.62% 25.95% 23.76% 23.90% 18.84% 15.53% 15.76% 15.99% 15.11% 17.52% 19.63% 19.56% 20.40% 18.18% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 19.25% 19.67% 35.09% 29.04% 17.45% 13.73% 19.65% 6.39% 7.05% 16.42% 14.15% 14.13% 15.57% 21.40% 20.97% 20.89% 14.86% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 20.80% 21.45% 23.84% 24.94% 22.66% 20.52% 20.46% 16.23% 13.01% 12.81% 12.90% 11.90% 13.60% 16.04% 16.81% 18.13% 14.91% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 2.54% 2.80% 5 Yr Med 5 Yr Cl 2.85% 2.95% 5 Yr Med Payout 14.72% 18.72% 14.15% 26.96% <-IRR #YR-> 5 Dividends 229.82% US$
* Dividends per share  10 Yr Med and Cur. 105.19% 86.05% 5 Yr Med and Cur. 82.83% 76.55% Last Div Inc ---> $0.47 $0.48 2.13% 1.38% <-IRR #YR-> 10 Dividends 14.63% US$
Dividends Growth 15 3.76% <-IRR #YR-> 15 Dividends 74.07% US$
Dividends Growth 20 5.54% <-IRR #YR-> 20 Dividends 193.75% US$
Dividends Growth 25 6.84% <-IRR #YR-> 25 Dividends 422.22% US$
Dividends Growth 30 6.96% <-IRR #YR-> 30 Dividends US$
Dividends Growth 35 5.93% <-IRR #YR-> 35 Dividends
Dividends Growth 5 -$0.57 $0.00 $0.00 $0.00 $0.00 $1.88 Dividends Growth 5
Dividends Growth 10 -$1.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.88 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 $1.88 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 $1.88 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 $1.88 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 $1.88 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 $1.88 Dividends Growth 35
Historical Dividends Historical High Div 3.50% Low Div 1.00% 10 Yr High 4.31% 10 Yr Low 1.00% Med Div 1.96% Close Div 1.87% Historical Dividends US$
High/Ave/Median Values Curr diff Cheap 48.83%     420.89% Cheap 20.86% 420.89% Cheap 165.76% Cheap 179.13% High/Ave/Median  US$
Future Dividend Yield Div Yield 17.18% earning in 5 Years at IRR of 26.96% Div Inc. 229.82% Future Dividend Yield US$
Future Dividend Yield Div Yield 56.66% earning in 10 Years at IRR of 26.96% Div Inc. 987.84% Future Dividend Yield US$
Future Dividend Yield Div Yield 186.89% earning in 15 Years at IRR of 26.96% Div Inc. 3487.97% Future Dividend Yield US$
Future Dividend Paid Div Paid $6.33 earning in 5 Years at IRR of 26.96% Div Inc. 229.82% Future Dividend Paid US$
Future Dividend Paid Div Paid $20.89 earning in 10 Years at IRR of 26.96% Div Inc. 987.84% Future Dividend Paid US$
Future Dividend Paid Div Paid $68.89 earning in 15 Years at IRR of 26.96% Div Inc. 3487.97% Future Dividend Paid US$
Dividend Covering Cost Total Div $16.37 over 5 Years at IRR of 26.96% Div Cov. 44.41% Dividend Covering Cost US$
Dividend Covering Cost Total Div $64.03 over 10 Years at IRR of 26.96% Div Cov. 173.70% Dividend Covering Cost US$
Dividend Covering Cost Total Div $221.21 over 15 Years at IRR of 26.96% Div Cov. 600.14% Dividend Covering Cost US$
Dividends CDN$ Exch Rate $1.93 $2.02 $2.10 Estimates Dividends CDN$ Exch Rate
Increase -24.94% 4.50% 3.96% Estimates Increase
Payout Ratio EPS 29.58% 29.13% 27.83% Estimates Payout Ratio EPS
MOL.A pre-'07
Dividends CDN$ Actual $1.30 $1.63 $2.09 $2.17 $2.12 $2.13 $2.58 $0.75 $0.84 $1.95 $2.05 $2.24 $2.62 25.45% <-Total Growth 10 Dividends Actual CDN$
Special Dividends Exch Rate $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 $0.00 <-Median-> 10 Special Dividends Exch Rate CDN$
Pre-split '01 CDN$
MOL.A pre-'05 CDN$
MOL.A pre-'07 CDN$
Dividends CDN$ Exch Rate $1.36 $1.72 $2.27 $2.20 $2.06 $2.24 $2.55 $0.73 $0.86 $2.06 $2.17 $2.53 $2.58 $2.74 $2.74 $2.74 13.46% <-Total Growth 10 Dividends Exch Rate CDN$
Increase 6.54% 26.12% 32.27% -3.04% -6.57% 8.74% 13.78% -71.49% 18.79% 138.80% 5.36% 16.75% 1.75% 6.15% 0.00% 0.00% 21 5 35 Years of data, Count P, N 60.00% CDN$
Average Increases 5 Year Running 8.11% 12.60% 16.68% 12.61% 11.06% 11.50% 9.04% -11.71% -7.35% 21.73% 21.05% 21.64% 36.29% 33.76% 6.00% 4.93% 12.06% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $1.19 $1.34 $1.58 $1.77 $1.92 $2.10 $2.26 $1.95 $1.69 $1.69 $1.67 $1.67 $2.04 $2.41 $2.55 $2.66 29.26% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 2.70% 2.37% 2.09% 1.67% 1.78% 2.33% 3.20% 1.19% 1.35% 2.94% 2.72% 3.17% 3.34% 4.31% 2.52% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 2.28% 1.95% 1.73% 1.49% 1.55% 1.92% 2.86% 0.92% 1.17% 2.70% 2.32% 2.74% 2.78% 3.75% 2.12% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 3.30% 3.02% 2.64% 1.91% 2.09% 2.96% 3.62% 1.67% 1.60% 3.23% 3.28% 3.74% 4.17% 5.06% 3.10% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 2.28% 1.97% 1.75% 1.69% 1.96% 2.85% 3.54% 1.26% 1.47% 2.94% 2.71% 3.06% 4.00% 5.06% 5.06% 5.06% 2.78% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 41.56% 53.62% 84.97% 17.71% 25.11% 31.84% 176.58% -13.01% 14.72% -187.65% 37.53% 32.90% -17.49% 41.83% 39.43% 36.23% 21.41% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 34.45% 40.83% 51.63% 36.76% 32.27% 31.27% 35.62% 41.54% 49.75% 110.18% 130.54% 65.93% 291.06% 288.41% 104.32% 95.17% 45.65% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 21.00% 22.45% 45.69% 32.66% 19.76% 15.87% 23.33% 7.60% 9.38% 21.89% 16.83% 18.72% 20.10% 21.40% 20.97% 20.89% 19.24% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 23.69% 23.88% 27.19% 28.44% 26.50% 23.90% 24.00% 18.89% 15.56% 15.86% 16.10% 15.30% 17.63% 19.65% 19.59% 20.40% 18.26% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 19.25% 19.67% 35.09% 29.04% 17.45% 13.73% 19.65% 6.39% 7.05% 16.42% 14.15% 14.13% 15.57% 21.40% 20.97% 20.89% 14.86% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 20.74% 21.36% 24.24% 25.44% 23.07% 20.61% 20.53% 16.28% 13.04% 12.89% 12.98% 12.03% 13.68% 16.07% 16.86% 18.14% 14.98% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 2.52% 2.78% 5 Yr Med 5 Yr Cl 2.94% 2.94% 5 Yr Med Payout 14.72% 18.72% 14.15% 28.84% <-IRR #YR-> 5 Dividends 255.06% CDN$
* Dividends per share  10 Yr Med and Cur. 100.50% 81.97% 5 Yr Med and Cur. 72.12% 72.07% Last Div Inc ---> $0.28 $0.32 14.3% 1.27% <-IRR #YR-> 10 Dividends 13.46% CDN$
Dividends Growth 15 5.99% <-IRR #YR-> 15 Dividends 139.30% CDN$
Dividends Growth 20 6.41% <-IRR #YR-> 20 Dividends 246.19% CDN$
Dividends Growth 25 6.78% <-IRR #YR-> 25 Dividends 415.35% CDN$
Dividends Growth 30 5.62% <-IRR #YR-> 30 Dividends CDN$
Dividends Growth 35 5.29% <-IRR #YR-> 35 Dividends
Dividends Growth 5 -$0.73 $0.00 $0.00 $0.00 $0.00 $2.58 Dividends Growth 5
Dividends Growth 10 -$2.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.58 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 $2.58 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 $2.58 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 $2.58 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 $2.58 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 $2.58 Dividends Growth 35
Historical Dividends Historical High Div 3.77% Low Div 1.12% 10 Yr High 4.13% 10 Yr Low 0.95% Med Div 2.36% Close Div 2.09% Historical Dividends CDN$
High/Ave/Median Values Curr diff Cheap 34.23%     351.84% Cheap 22.53% 432.69% Cheap 114.43% Cheap 142.14% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 17.97% earning in 5 Years at IRR of 28.84% Div Inc. 255.06% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 63.80% earning in 10 Years at IRR of 28.84% Div Inc. 1160.65% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 226.51% earning in 15 Years at IRR of 28.84% Div Inc. 4376.01% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $9.71 earning in 5 Years at IRR of 28.84% Div Inc. 255.06% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $34.48 earning in 10 Years at IRR of 28.84% Div Inc. 1160.65% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $122.43 earning in 15 Years at IRR of 28.84% Div Inc. 4376.01% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $24.19 over 5 Years at IRR of 28.84% Div Cov. 44.75% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $100.36 over 10 Years at IRR of 28.84% Div Cov. 185.67% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $370.80 over 15 Years at IRR of 28.84% Div Cov. 686.03% Dividend Covering Cost CDN$
Yield if held 5 years 2.63% 3.63% 4.88% 4.87% 4.84% 4.44% 3.51% 0.67% 0.66% 1.78% 2.26% 3.18% 4.22% 4.29% 3.91% 3.43% 3.35% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 2.97% 3.65% 5.36% 5.53% 4.15% 4.32% 5.39% 1.56% 1.91% 4.84% 4.30% 3.50% 2.37% 2.08% 2.37% 2.85% 4.22% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 7.93% 10.36% 13.61% 9.37% 5.33% 4.88% 5.42% 1.71% 2.17% 4.15% 4.18% 5.36% 5.54% 6.05% 6.44% 5.42% 5.10% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 6.39% 9.69% 15.30% 14.66% 12.47% 13.03% 15.35% 4.35% 3.67% 5.33% 4.73% 5.39% 6.09% 6.87% 5.51% 5.28% 5.74% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 13.56% 13.23% 9.52% 10.50% 14.37% 4.89% 5.74% 12.47% 12.63% 15.27% 15.44% 11.64% 7.09% 5.96% 12.55% <-Median-> 10 Paid Median Price CDN$
Yield if held 30 years 4.33% 5.18% 9.52% 10.18% 14.30% 17.36% 18.21% 16.57% 15.93% 9.85% <-Median-> 6 Paid Median Price CDN$
Yield if held 35 years 15.38% 16.44% 12.65% 12.83%
Cost covered if held 5 years 11.46% 14.17% 16.96% 19.54% 22.61% 20.79% 15.62% 8.99% 6.40% 7.29% 8.70% 10.49% 16.69% 18.92% 18.21% 16.70% 13.05% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 33.17% 34.35% 28.90% 34.40% 30.48% 31.69% 38.12% 37.97% 38.18% 42.44% 37.36% 27.15% 18.37% 15.58% 18.31% 22.55% 35.88% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 103.79% 114.83% 124.72% 95.76% 62.30% 56.03% 58.42% 51.97% 55.57% 47.47% 47.82% 55.79% 59.90% 64.90% 72.44% 63.76% 55.91% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 95.35% 121.60% 157.03% 166.55% 160.99% 164.85% 183.06% 183.27% 131.62% 84.14% 74.26% 76.18% 76.06% 85.90% 73.17% 73.50% 146.30% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25years 153.84% 165.34% 134.49% 144.54% 185.48% 222.84% 222.67% 212.06% 213.55% 233.41% 244.40% 182.97% 117.18% 103.29% 212.81% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 30 years 212.15% 216.00% 173.48% 183.77% 232.61% 291.55% 303.06% 289.31% 291.10% 214.07% <-Median-> 6 Paid Median Price CDN$
Cost covered if held 35 years 273.03% 288.55% 232.47% 246.25%
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $9,654.0 $10,279.7 $10,701.0 $11,702.1 $11,627.0 $11,140.8 $11,083.5 <-12 mths -0.51% 15.40% <-Total Growth 5 Revenue Growth US$ 15.40% 2.91%
AEPS Growth $3.92 $4.15 $4.10 $5.43 $5.96 $5.42 $5.08 <-12 mths -6.27% 38.27% <-Total Growth 5 AEPS Growth 38.27% 6.69%
Net Income Growth -$949.0 $1,005.7 -$175.3 $948.9 $1,122.4 -$2,139.6 -$2,306.3 <-12 mths 7.79% -125.46% <-Total Growth 5 Net Income Growth -125.46% N/C
Cash Flow Growth $1,695.7 $1,573.5 $1,502.0 $2,079.0 $1,910.3 $1,784.4 $1,977.2 <-12 mths 10.80% 5.23% <-Total Growth 5 Cash Flow Growth 5.23% 1.02%
Dividend Growth $0.57 $0.68 $1.52 $1.64 $1.76 $1.88 $1.92 <-12 mths 2.13% 229.82% <-Total Growth 5 Dividend Growth 229.82% 26.96%
Stock Price Growth $45.19 $46.35 $51.52 $61.21 $57.32 $46.68 $36.86 <-12 mths -21.04% 3.30% <-Total Growth 5 Stock Price Growth 3.30% 0.65%
Revenue Growth US$ $3,567.5 $4,885.0 $11,002.8 $10,769.6 $10,579.4 $9,654.0 $10,279.7 $10,701.0 $11,702.1 $11,627.0 $11,140.8 $11,059.0 <-this year -0.73% 212.29% <-Total Growth 10 Revenue Growth US$ 212.29% 12.06%
AEPS Growth $3.76 $3.17 $4.47 $5.04 $4.54 $3.92 $4.15 $4.10 $5.43 $5.96 $5.42 $4.74 <-this year -12.55% 44.15% <-Total Growth 10 AEPS Growth 44.15% 3.72%
Net Income Growth $359.5 $1,975.9 $1,414.2 $1,116.5 $241.7 -$949.0 $1,005.7 -$175.3 $948.9 $1,122.4 -$2,139.6 $1,082.0 <-this year -150.57% -695.16% <-Total Growth 10 Net Income Growth -695.16% N/C
Cash Flow Growth $696.4 $1,126.9 $1,866.3 $2,331.3 $1,897.3 $1,695.7 $1,573.5 $1,502.0 $2,079.0 $1,910.3 $1,784.4 $1,677.2 <-this year -6.01% 156.23% <-Total Growth 10 Cash Flow Growth 156.23% 9.87%
Dividend Growth $1.64 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $1.88 $1.88 <-this year 0.11% 14.63% <-Total Growth 10 Dividend Growth 14.63% 1.38%
Stock Price Growth $93.92 $97.31 $82.07 $56.16 $53.90 $45.19 $46.35 $51.52 $61.21 $57.32 $46.68 $44.90 <-this year -3.81% -50.30% <-Total Growth 10 Stock Price Growth -50.30% -6.75%
Dividends on Shares US$ $18.04 $18.04 $18.04 $21.56 $6.27 $7.48 $16.72 $18.04 $19.36 $20.68 $21.12 $21.12 $21.12 $164.23 No of Years 10 Total Divs 12/31/15
Paid  $1,033.12 $1,070.41 $902.77 $617.76 $592.90 $497.09 $509.85 $566.72 $673.31 $630.52 $513.48 $405.46 $405.46 $405.46 $513.48 No of Years 10 Worth $93.92 10.65
Total -$1,033.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $513.48 $677.71 -6.75%
-$1,033.12 $18.04 $18.04 $18.04 $21.56 $6.27 $7.48 $16.72 $18.04 $19.36 $534.16 -4.55%
-$1,033.12 $18.04 $18.04 $18.04 $21.56 $6.27 $7.48 $16.72 $18.04 $19.36 $20.68 -$868.89
Dividends on Shares CDN$ $17.40 $16.98 $17.04 $20.64 $6.00 $6.72 $16.47 $17.35 $20.26 $20.61 $21.88 $21.88 $21.88 $159.47 No of Years 10 Total Divs 12/31/15
Paid  $1,040.00 $1,044.80 $837.68 $627.20 $575.76 $461.20 $470.40 $560.00 $640.72 $662.56 $515.36 $432.40 $432.40 $432.40 $515.36 No of Years 10 Worth $130.00 7.69
Total $674.83
Graham No.US$ AEPS $84.28 $81.28 $55.42 $60.24 $76.91 $82.40 $77.92 $69.44 $75.98 $73.57 $86.94 $92.95 $80.86 $75.99 $76.71 $79.28 45.91% <-Total Growth 10 Graham Price AEPS US$
Price/GP Ratio Med 0.58 0.79 1.45 1.62 1.16 0.85 0.75 0.65 0.69 0.73 0.69 0.63 0.66 0.59 0.71 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 0.67 0.96 1.72 1.85 1.32 1.03 0.85 0.83 0.80 0.81 0.81 0.73 0.78 0.72 0.82 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 0.50 0.63 1.18 1.39 0.99 0.67 0.64 0.47 0.57 0.64 0.56 0.53 0.53 0.47 0.61 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 0.67 0.92 1.69 1.62 1.07 0.68 0.69 0.65 0.61 0.70 0.70 0.62 0.58 0.49 0.48 0.46 0.69 <-Median-> 10 Price/GP Ratio US$
Prem/Disc Close -33.37% -8.32% 69.47% 61.52% 6.71% -31.84% -30.82% -34.92% -39.00% -29.97% -29.59% -38.33% -42.27% -51.49% -51.95% -53.51% -31.33% <-Median-> 10 Graham Price US$
Graham No. CDN$ $59.44 $58.35 $54.98 $138.25 $116.61 $113.63 $50.04 $47.51 $101.64 $101.65 $103.15 $126.72 $112.82 $106.53 $109.73 $114.47 105.20% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 0.85 1.24 1.98 0.95 0.99 0.85 1.59 1.29 0.63 0.69 0.77 0.63 0.68 0.81 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.00 1.51 2.39 1.07 1.14 1.03 1.78 1.66 0.73 0.75 0.91 0.73 0.82 0.97 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.69 0.97 1.57 0.83 0.84 0.67 1.40 0.92 0.53 0.63 0.64 0.53 0.55 0.65 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 1.00 1.49 2.36 0.94 0.90 0.69 1.44 1.21 0.58 0.69 0.78 0.65 0.57 0.51 0.49 0.47 0.73 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close 0.36% 49.09% 136.44% -5.54% -10.21% -31.00% 43.83% 21.33% -42.15% -31.14% -29.59% -38.33% -42.27% -49.26% -50.74% -52.78% -30.30% <-Median-> 10 Graham Price CDN$
Pre-split '01
MOL.A '05
MOL.A '07
Exchge Rate and TAP Price $59.72 $86.45 $130.06 $130.66 $102.96 $76.61 $70.01 $57.54 $58.76 $69.78 $80.96 $82.48 $63.98 $52.51 $52.51 $52.51
Price Close CDN$ TPX.B $59.65 $87.00 $130.00 $130.60 $104.71 $78.40 $71.97 $57.65 $58.80 $70.00 $80.09 $82.82 $64.42 $54.05 $54.05 $54.05 -50.45% <-Total Growth 10 Stock Price CDN$
Increase 40.42% 45.85% 49.43% 0.46% -19.82% -25.13% -8.20% -19.90% 1.99% 19.05% 14.41% 3.41% -22.22% -16.10% 0.00% 0.00% 18.67 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 18.21 27.17 48.64 10.50 12.78 11.16 49.92 -10.34 10.04 -63.81 13.86 10.76 -4.37 8.27 7.79 7.16 2.25% <-IRR #YR-> 5 Stock Price 11.74% CDN$
Trailing P/E 24.49 26.56 40.60 48.87 8.42 9.57 10.24 39.99 -10.54 11.95 -73.00 14.33 8.37 -3.67 8.27 7.79 -6.78% <-IRR #YR-> 10 Stock Price -50.45% CDN$
CAPE (10 Yr P/E) 20.94 29.89 42.20 32.00 22.62 15.44 14.94 14.86 14.36 18.70 20.06 18.64 23.84 25.59 27.20 26.50 5.40% <-IRR #YR-> 5 Price & Dividend 14.30% CDN$
Median 10, 5 yrs MOL.A to TPX.B D.  per yr 2.08% 3.16% % Tot Ret 0.00% 58.45% T P/E 9.91 8.37 P/E:  10.63 10.04 -4.70% <-IRR #YR-> 10 Price & Dividend -47.73% CDN$
Price 15 D.  per yr 3.14% % Tot Ret 65.64% CAPE Diff -55.73% 1.64% <-IRR #YR-> 15 Stock Price 27.69% CDN$
Price  20 D.  per yr 3.84% % Tot Ret 58.70% 2.70% <-IRR #YR-> 20 Stock Price 70.51% CDN$
Price  25 D.  per yr 6.54% % Tot Ret 53.50% 5.68% <-IRR #YR-> 25 Stock Price 298.13% CDN$
Price  30 D.  per yr 4.42% % Tot Ret 46.84% 5.02% <-IRR #YR-> 30 Stock Price
Price & Dividend 15 4.78% <-IRR #YR-> 15 Price & Dividend 39.62% CDN$
Price & Dividend 20 6.55% <-IRR #YR-> 20 Price & Dividend 90.65% CDN$
Price & Dividend 25 12.22% <-IRR #YR-> 25 Price & Dividend 351.63% CDN$
Price & Dividend 30 9.43% <-IRR #YR-> 30 Price & Dividend
Price  5 -$57.65 $0.00 $0.00 $0.00 $0.00 $64.42 Price  5
Price 10 -$130.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $64.42 Price 10
Price & Dividend 5 -$57.65 $0.84 $1.95 $2.05 $2.24 $67.04 Price & Dividend 5 Updated using line 206
Price & Dividend 10 -$130.00 $2.17 $2.12 $2.13 $2.58 $0.75 $0.84 $1.95 $2.05 $2.24 $67.04 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 $64.42 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 $64.42 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 $64.42 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 $64.42 Price  30
Price & Dividend 15 $1.30 $1.63 $2.09 $2.17 $2.12 $2.13 $2.58 $0.75 $0.84 $1.95 $2.05 $2.24 $67.04 Price & Dividend 15
Price & Dividend 20 $1.30 $1.63 $2.09 $2.17 $2.12 $2.13 $2.58 $0.75 $0.84 $1.95 $2.05 $2.24 $67.04 Price & Dividend 20
Price & Dividend 25 $1.30 $1.63 $2.09 $2.17 $2.12 $2.13 $2.58 $0.75 $0.84 $1.95 $2.05 $2.24 $67.04 Price & Dividend 25
Price & Dividend 30 $1.36 $1.72 $2.27 $2.20 $2.06 $2.24 $2.55 $0.73 $0.86 $2.06 $2.17 $2.24 $67.04 Price & Dividend 30
Exchge Rate and TAP Price $52.11 $74.87 $111.00 $130.83 $111.72 $95.74 $75.77 $57.69 $66.00 $72.26 $79.16 $84.42 $72.73 $64.34
Price Med H/L CDN $ $50.44 $72.43 $108.67 $131.60 $115.65 $96.13 $79.60 $61.11 $63.81 $70.02 $79.73 $80.00 $77.15 $63.53 -29.01% <-Total Growth 10 Stock Price CDN$
Increase 18.68% 43.59% 50.04% 21.10% -12.12% -16.88% -17.20% -23.23% 4.41% 9.74% 13.86% 0.34% -3.56% -17.66% -3.37% <-IRR #YR-> 10 Stock Price -29.01% CDN$
P/E 15.40 22.62 40.66 10.58 14.12 13.68 55.21 -10.96 10.89 -63.82 13.79 10.39 -5.24 9.71 4.77% <-IRR #YR-> 5 Stock Price 26.25% CDN$
Trailing P/E 20.71 22.11 33.94 49.24 9.30 11.73 11.33 42.39 -11.44 11.95 -72.67 13.84 10.02 -4.31 -1.28% <-IRR #YR-> 10 Price & Dividend 42.94% CDN$
P/E on Run. 5 yr Ave 14.62 22.08 35.55 27.39 19.42 14.34 12.53 12.99 18.83 45.76 62.24 31.59 110.09 75.88 7.59% <-IRR #YR-> 5 Price & Dividend -10.63% CDN$
P/E on Run. 10 yr Ave 17.70 24.88 35.28 32.24 24.98 18.93 16.53 15.75 15.58 18.71 19.97 18.01 28.55 30.07 13.74 P/E Ratio Historical Median CDN$
Median 10, 5 yrs MOL.A to TPX.B D.  per yr 2.09% 2.82% % Tot Ret -163.40% 37.16% Price Inc 4.41% P/E:  10.74 10.39 Count 35 Years of data CDN$
-$108.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $77.15
-$61.11 $0.00 $0.00 $0.00 $0.00 $77.15
-$108.67 $2.17 $2.12 $2.13 $2.58 $0.75 $0.84 $1.95 $2.05 $2.24 $79.77 Updated using line 206
-$61.11 $0.84 $1.95 $2.05 $2.24 $79.77
High Months CDN$ Dec Nov Dec Oct Jan Jan Feb Feb Jun Jul Jul Apr Mar Feb
Pre-split '01
MOL.A '05
MOL.A '07
Price High $59.65 $88.00 $131.20 $147.85 $132.90 $116.69 $88.90 $78.74 $73.86 $76.38 $93.39 $92.31 $92.55 $73.00 -29.46% <-Total Growth 10 Stock Price CDN$
Increase 29.67% 47.53% 49.09% 12.69% -10.11% -12.20% -23.82% -11.43% -6.20% 3.41% 22.27% -1.16% 0.26% -21.12% -3.43% <-IRR #YR-> 10 Stock Price -29.46% CDN$
P/E 18.21 27.48 49.09 11.89 16.22 16.61 61.66 -14.12 12.61 -69.62 16.16 11.99 -6.28 11.16 3.28% <-IRR #YR-> 5 Stock Price 17.54% CDN$
Trailing P/E 24.49 26.86 40.98 55.32 10.69 14.24 12.65 54.62 -13.24 13.04 -85.13 15.97 12.02 -4.95 16.18 P/E Ratio Historical Median CDN$
Median 10, 5 yrs  MOL.A to TPX.B Price Inc 0.26% P/E:  12.30 11.99 22.35 P/E Ratio Historical High CDN$
-$131.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $92.55
-$78.74 $0.00 $0.00 $0.00 $0.00 $92.55
Low Months CDN$ Jan Jan Aug Feb Nov Dec Aug Sep Oct Sep Jan Jul Oct Oct
Pre-split '01
MOL.A '05
MOL.A '07
Price Low CDN$ $41.23 $56.85 $86.14 $115.35 $98.40 $75.57 $70.30 $43.48 $53.75 $63.66 $66.06 $67.68 $61.75 $54.05 -28.31% <-Total Growth 10 Stock Price CDN$
Increase 5.72% 37.89% 51.52% 33.91% -14.69% -23.20% -6.97% -38.15% 23.62% 18.44% 3.77% 2.45% -8.76% -12.47% -3.27% <-IRR #YR-> 10 Stock Price -28.31% CDN$
P/E 12.59 17.76 32.23 9.28 12.01 10.76 48.76 -7.80 9.18 -58.03 11.43 8.79 -4.19 8.27 7.27% <-IRR #YR-> 5 Stock Price 42.02% CDN$
Trailing P/E 16.93 17.35 26.90 43.16 7.91 9.22 10.01 30.16 -9.64 10.87 -60.22 11.71 8.02 -3.67 11.26 P/E Ratio Historical Median CDN$
Median 10, 5 yrs MOL.A to TPX.B Price Inc 3.77% P/E:  9.23 8.79 8.71 P/E Ratio Historical Low CDN$
-$86.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.75
-$43.48 $0.00 $0.00 $0.00 $0.00 $61.75
Price Close US$ TAP $56.15 $74.52 $93.92 $97.31 $82.07 $56.16 $53.90 $45.19 $46.35 $51.52 $61.21 $57.32 $46.68 $36.86 $36.86 $36.86 -50.30% <-Total Growth 10 Stock Price US$
Increase 31.22% 32.72% 26.03% 3.61% -15.66% -31.57% -4.02% -16.16% 2.57% 11.15% 18.81% -6.36% -18.56% -21.04% 0.00% 0.00% 19.71 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 18.23 27.00 48.66 10.51 12.57 10.90 48.56 -10.32 10.03 -63.60 14.01 10.71 -4.34 8.03 7.57 6.95 0.65% <-IRR #YR-> 5 Stock Price 3.30% US$
Trailing P/E 23.01 24.19 34.03 50.42 8.86 8.60 10.47 40.71 -10.58 11.15 -75.57 13.12 8.73 -3.43 8.03 7.57 -6.75% <-IRR #YR-> 10 Stock Price -50.30% US$
CAPE (10 Yr P/E) 16.83 18.07 19.34 16.72 16.06 15.11 16.40 20.50 19.95 22.46 21.68 19.47 29.23 34.05 34.85 33.13 3.88% <-IRR #YR-> 5 Price & Dividend 19.85% US$
Median 10, 5 yrs  TAP D.  per yr 2.20% 3.22% % Tot Ret 0.00% 83.21% T P/E 9.66 8.73 P/E:  10.61 10.03 -4.55% <-IRR #YR-> 10 Price & Dividend -34.40% US$
Price  15 D.  per yr 2.98% % Tot Ret 119.31% CAPE Diff -59.25% -0.48% <-IRR #YR-> 15 Stock Price -6.99% US$
Price  20 D.  per yr 2.97% % Tot Ret 74.71% 1.00% <-IRR #YR-> 20 Stock Price 22.14% US$
Price  25 D.  per yr 2.43% % Tot Ret 80.07% 0.60% <-IRR #YR-> 25 Stock Price 16.24% US$
Price  30 D.  per yr 3.68% % Tot Ret 42.79% 4.92% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 3.19% % Tot Ret 41.85% 4.43% <-IRR #YR-> 35 Stock Price
Price & Dividend 15 2.50% <-IRR #YR-> 15 Price & Dividend 36.54% US$
Price & Dividend 20 3.97% <-IRR #YR-> 20 Price & Dividend 89.87% US$
Price & Dividend 25 3.03% <-IRR #YR-> 25 Price & Dividend 86.35% US$
Price & Dividend 30 8.59% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 7.61% <-IRR #YR-> 35 Price & Dividend
Price  5 -$45.19 $0.00 $0.00 $0.00 $0.00 $46.68 Price  5
Price 10 -$93.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $46.68 Price 10
Price & Dividend 5 -$45.19 $0.68 $1.52 $1.64 $1.76 $48.56 Price & Dividend 5
Price & Dividend 10 -$93.92 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $48.56 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 $46.68 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 $46.68 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 $46.68 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 $46.68 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 $46.68 Price  35
Price & Dividend 15 $1.28 $1.48 $1.64 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $48.56 Price & Dividend 15
Price & Dividend 20 $1.28 $1.48 $1.64 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $48.56 Price & Dividend 20
Price & Dividend 25 $1.28 $1.48 $1.64 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $48.56 Price & Dividend 25
Price & Dividend 30 $1.28 $1.48 $1.64 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $48.56 Price & Dividend 30
Price & Dividend 35 $1.28 $1.48 $1.64 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $48.56 Price & Dividend 35
Price Median H/L US$ $48.99 $64.54 $80.16 $97.44 $89.06 $70.18 $58.34 $45.31 $52.06 $53.35 $59.85 $58.67 $53.07 $45.17 -33.80% <-Total Growth 10 Stock Price US$
Increase 16.23% 31.73% 24.21% 21.56% -8.61% -21.19% -16.87% -22.33% 14.90% 2.48% 12.18% -1.97% -9.55% -14.89% -4.04% <-IRR #YR-> 10 Stock Price -33.80% US$
P/E 15.91 23.38 41.53 10.52 13.64 13.63 52.56 -10.34 11.27 -65.86 13.70 10.97 -4.94 9.84 3.21% <-IRR #YR-> 5 Stock Price 17.12% US$
Trailing P/E 20.08 20.95 29.04 50.49 9.62 10.75 11.33 40.82 -11.89 11.55 -73.89 13.43 9.92 -4.20 -1.80% <-IRR #YR-> 10 Price & Dividend 33.62% US$
P/E on Run. 5 yr Ave 14.56 20.54 28.96 25.02 18.90 13.69 12.16 12.82 19.98 46.88 60.95 32.06 95.44 82.12 6.25% <-IRR #YR-> 5 Price & Dividend -15.18% US$
P/E on Run. 10 yr Ave 18.03 23.61 28.21 27.37 22.61 16.53 14.70 14.38 16.02 18.24 19.60 17.71 25.95 28.62 13.71 P/E Ratio Historical Median US$
Median 10, 5 yrs TAP D.  per yr 2.24% 3.04% % Tot Ret -124.79% 48.64% Price Inc 2.48% P/E:  11.12 10.97 Count 31 Years of data US$
-$80.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $53.07
-$45.31 $0.00 $0.00 $0.00 $0.00 $53.07
-$80.16 $1.64 $1.64 $1.64 $1.96 $0.57 $0.68 $1.52 $1.64 $1.76 $54.95
-$45.31 $0.68 $1.52 $1.64 $1.76 $54.95
High Months US$ Dec Nov Nov Oct Feb  Jan Feb Feb Jun Aug Jul Apr Mar Feb
Pre-split '07
Price High US$ $56.15 $77.75 $95.13 $111.25 $101.59 $85.21 $66.51 $57.84 $60.74 $59.68 $70.67 $67.81 $62.91 $54.38 -33.87% <-Total Growth 10 Stock Price US$
Increase 22.07% 38.47% 22.35% 16.95% -8.68% -16.12% -21.95% -13.04% 5.01% -1.75% 18.41% -4.05% -7.23% -13.56% -4.05% <-IRR #YR-> 10 Stock Price -33.87% US$
P/E 18.23 28.17 49.29 12.01 15.56 16.55 59.92 -13.21 13.15 -73.68 16.17 12.67 -5.85 11.85 1.69% <-IRR #YR-> 5 Stock Price 8.77% US$
Trailing P/E 23.01 25.24 34.47 57.64 10.97 13.05 12.91 52.11 -13.87 12.92 -87.25 15.52 11.76 -5.06 17.98 P/E Ratio Historical Median US$
Median 10, 5 yrs  TAP Price Inc -1.75% P/E:  12.91 12.67 28.28 P/E Ratio Historical High US$
-$95.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $62.91
-$57.84 $0.00 $0.00 $0.00 $0.00 $62.91
Low Months US$ Jan Jan Aug Feb Nov Dec Aug Sep Dec Oct Jan Jun Nov Sep
Price Low US$ $41.83 $51.32 $65.19 $83.63 $76.52 $55.15 $50.17 $32.78 $43.38 $47.02 $49.03 $49.53 $43.22 $35.95 -33.70% <-Total Growth 10 Stock Price US$
Increase 9.22% 22.69% 27.03% 28.29% -8.50% -27.93% -9.03% -34.66% 32.34% 8.39% 4.27% 1.02% -12.74% -16.82% -4.03% <-IRR #YR-> 10 Stock Price -33.70% US$
P/E 13.58 18.59 33.78 9.03 11.72 10.71 45.20 -7.48 9.39 -58.05 11.22 9.26 -4.02 7.83 5.69% <-IRR #YR-> 5 Stock Price 31.85% US$
Trailing P/E 17.14 16.66 23.62 43.33 8.26 8.45 9.74 29.53 -9.90 10.18 -60.53 11.33 8.08 -3.34 12.24 P/E Ratio Historical Median US$
Median 10, 5 yrs  Price Inc 4.27% P/E:  9.32 9.26 9.12 P/E Ratio Historical Low US$
-$65.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.22
-$32.78 $0.00 $0.00 $0.00 $0.00 $43.22
Free Cash Flow Mkt Sc $1,028 $441 $785 $1,267 $1,880 $1,304 $1,121.0 $1,051.0 $840.6 $1,408.0 $1,236.0 $1,068.0 $1,194.0 $1,033.0 $1,065.0 142.18% <-Total Growth 10 Free Cash Flow company US$
Change -57.10% 78.00% 61.40% 48.38% -30.64% -14.03% -6.24% -20.02% 67.50% -12.22% -13.59% 11.80% -13.48% 3.10% -9.23% <-Median-> 10 Change US$
$1,362 <-12 mths 19.30%
Free Cash Flow company $892.0 $956.7 $723.8 $863.7 $1,449.0 $1,421.9 $1,369.8 $1,266.3 $1,082.8 $852.9 $1,420.0 $1,240.6 $1,141.4 57.70% <-Total Growth 10 Free Cash Flow company US$
Change 7.25% -24.34% 19.33% 67.77% -1.87% -3.66% -7.56% -14.49% -21.23% 66.49% -12.63% -8.00% -5.61% <-Median-> 10 Change US$
$1,160 <-12 mths -4.13%
Free Cash Flow MS $874 $1,028 $441 $785 $1,267 $1,880 $1,304 $1,121 $1,051 $841 $1,330 $1,410 $1,210 174.38% <-Total Growth 10 Free Cash Flow US$
Change 14.85% 17.62% -57.10% 78.00% 61.40% 48.38% -30.64% -14.03% -6.24% -19.98% 58.15% 6.02% -14.18% -0.11% <-Median-> 10 Free Cash Flow MS 7.94% US$
$1,326 <-12 mths 24.18%
Free Cash Flow WSJ TAP $874 $1,028 $421 $785 $1,267 $1,679 $1,304 $1,121 $1,051 $841 $1,408 $1,236 $1,068 $1,194 $1,033 $1,065 153.68% <-Total Growth 10 Free Cash Flow US$
Change 14.85% 17.62% -59.05% 86.46% 61.40% 32.52% -22.33% -14.03% -6.24% -19.98% 67.42% -12.22% -13.59% 11.80% -13.48% 3.10% -0.96% <-IRR #YR-> 5 Free Cash Flow MS -4.73% US$
FCF/CF from Op Ratio 0.75 0.81 0.60 0.70 0.68 0.72 0.69 0.66 0.67 0.56 0.68 0.65 0.60 0.71 0.60 0.62 9.76% <-IRR #YR-> 10 Free Cash Flow MS 153.68% US$
Dividends paid $234.6 $273.6 $303.4 $352.9 $353.4 $354.2 $424.4 $125.3 $147.8 $329.3 $354.7 $369.2 $376.3 $358.8 $358.8 $358.8 24.03% <-Total Growth 10 Dividends paid US$
Percentage paid 72.07% 44.96% 27.89% 21.10% 32.55% 11.18% 14.06% 39.16% 25.19% 29.87% 35.23% 30.05% 34.74% 33.69% 28.88% <-Median-> 10 Percentage paid US$
5 Year Coverage 32.78% 26.16% 21.88% 23.03% 24.13% 23.45% 28.15% 31.12% 30.61% 32.56% 5 Year Coverage US$
Dividend Coverage Ratio 1.39 2.22 3.59 4.74 3.07 8.95 7.11 2.55 3.97 3.35 2.84 3.33 2.88 2.97 3.47 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 3.05 3.82 4.57 4.34 4.14 4.27 3.55 3.21 3.27 3.07 5 Year of Coverage US$
-$1,121 $0 $0 $0 $0 $1,068
-$421 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,068
Market Cap US$ $10,764 $14,382 $18,220 $21,836 $18,458 $12,670 $12,171 $10,222 $10,058 $11,144 $13,056 $11,647 $8,907 $6,889 $6,889 $6,889 -51.12% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $11,435 $16,791 $25,220 $29,307 $23,549 $17,687 $16,251 $13,040 $12,760 $15,141 $17,083 $16,829 $12,291 $10,102 $10,102 $10,102 -51.26% <-Total Growth 10 Market Cap  CDN$
Diluted 184.2 184.2 186.4 213.4 216.5 216.6 216.9 216.8 217.6 216.6 217.3 209.9 199.1 188.6 6.81% <-Total Growth 10 Diluted
Change 1.32% 0.00% 1.19% 14.48% 1.45% 0.05% 0.14% -0.05% 0.37% -0.46% 0.32% -3.41% -5.15% -5.27% 0.09% <-Median-> 10 Change
Difference Diluted/Basic -0.7% -0.7% -0.6% -0.7% -0.5% -0.3% -0.1% 0.0% -0.2% 0.1% -0.6% -0.5% 0.0% -0.2% -0.25% <-Median-> 10 Difference Diluted/Basic
Average # of Sh in M 183.0 183.0 185.3 212.0 215.4 216.0 216.6 216.8 217.1 216.9 216.0 208.8 199.1 188.2 7.45% <-Total Growth 10 Average
Change 1.22% 0.00% 1.26% 14.41% 1.60% 0.28% 0.28% 0.09% 0.14% -0.09% -0.41% -3.33% -4.65% -5.47% 0.12% <-Median-> 10 Change
Difference Basic/Outstanding 4.8% 5.5% 4.7% 5.8% 4.4% 4.4% 4.2% 4.3% 0.0% -0.3% -1.3% -2.7% -4.2% -0.7% 2.10% <-Median-> 10 Difference Basic/Outstanding
MOL.A pre '01 Molson CDN$
MOL.B pre '01 Molson CDN$
MOL.A pre '05 Molson CDN$
MOL.B pre '05 Molson CDN$
MOL.A post Merger Molson CDN$
MOL.B post Merger Molson CDN$
MOL.A post '07 Molson CDN$
MOL.B Post '07 Molson CDN$
Total Shares Molson CDN$
Pre-split '07
# of Sh in M Coors Stockholders’ Equity Coors US$
Increase #DIV/0! <-Average 0 Coors US$
Mkt Sc 216.7 217.0 216.5 215.7 206.0 197.7
Diff 9.5 0.0 -0.2 -2.4 -2.8 -6.9 See Stockholders' Equity Capital Stock
$1,977.2 <-12 mths 10.80%
Class A Common Shares 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 2.6 1.36% % of total Shares Capital
Class B Common Shares 167.2 169.9 172.5 203.7 204.7 205.4 205.7 209.8 200.6 200.0 198.6 190.7 178.4 174.5 174.5 174.5 93.50% % of total Shares Stock
Class A Exchangeable Shares 2.9 2.9 2.9 2.9 2.9 2.8 2.7 2.7 2.7 2.7 2.7 2.7 2.7 2.7 2.7 2.7 1.42% % of total Shares
Class B Exchangeable Shares 19.0 17.6 16.0 15.2 14.7 14.8 14.8 11.1 11.1 11.0 9.4 7.2 7.1 7.1 7.1 7.1 3.72% % of total Shares
# of Share in Millions 191.7 193.0 194.0 224.4 224.9 225.6 225.8 226.2 217.0 216.3 213.3 203.2 190.8 186.9 186.9 186.9 -0.17% <-IRR #YR-> 10 Shares -1.65%
Change 1.43% 0.68% 0.52% 15.67% 0.22% 0.31% 0.09% 0.18% -4.07% -0.32% -1.39% -4.74% -6.10% -2.04% 0.00% 0.00% -3.35% <-IRR #YR-> 5 Shares -15.65%
CF fr Op $M US$ $1,168.2 $1,272.6 $696.4 $1,126.9 $1,866.3 $2,331.3 $1,897.3 $1,695.7 $1,573.5 $1,502.0 $2,079.0 $1,910.3 $1,784.4 $1,677.2 $1,711.3 $1,717.6 156.23% <-Total Growth 10 Cash Flow US$
Increase 18.76% 8.94% -45.28% 61.82% 65.61% 24.92% -18.62% -10.63% -7.21% -4.54% 38.42% -8.11% -6.59% -6.01% 2.03% 0.37% S. Issues SO Exchge of Shares
5 year Running Average $918.8 $1,008.5 $997.8 $1,049.6 $1,226.1 $1,458.7 $1,583.6 $1,783.5 $1,872.8 $1,800.0 $1,749.5 $1,752.1 $1,769.8 $1,790.6 $1,832.4 $1,760.2 77.37% <-Total Growth 10 CF 5 Yr Running US$
CFPS $6.09 $6.59 $3.59 $5.02 $8.30 $10.33 $8.40 $7.50 $7.25 $6.94 $9.75 $9.40 $9.35 $8.97 $9.16 $9.19 160.53% <-Total Growth 10 Cash Flow per Share US$
Increase 17.08% 8.20% -45.56% 39.90% 65.25% 24.53% -18.69% -10.78% -3.27% -4.24% 40.36% -3.55% -0.52% -4.04% 2.03% 0.37% 9.87% <-IRR #YR-> 10 Cash Flow 156.23% US$
5 year Running Average $4.88 $5.31 $5.22 $5.30 $5.92 $6.77 $7.13 $7.91 $8.36 $8.09 $7.97 $8.17 $8.54 $8.88 $9.33 $9.21 1.02% <-IRR #YR-> 5 Cash Flow 5.23% US$
P/CF on Med Price 8.04 9.79 22.33 19.40 10.73 6.79 6.94 6.04 7.18 7.68 6.14 6.24 5.67 5.03 0.00 0.00 10.05% <-IRR #YR-> 10 Cash Flow per Share 160.53% US$
P/CF on Closing Price 9.21 11.30 26.16 19.38 9.89 5.43 6.41 6.03 6.39 7.42 6.28 6.10 4.99 4.11 4.03 4.01 4.52% <-IRR #YR-> 5 Cash Flow per Share 24.75% US$
-40.19% Diff M/C 5.04% <-IRR #YR-> 10 CFPS 5 yr Running 63.51% US$
Excl.Working Capital CF $106.7 $179.2 $210.4 $140.3 $247.5 $364.0 $355.0 $323.0 $519.0 $500.0 $393.0 $621.0 $519.0 $0.0 $0.0 $0.0 1.54% <-IRR #YR-> 5 CFPS 5 yr Running 7.94% US$
CF fr Op $M WC $1,274.9 $1,451.8 $906.8 $1,267.2 $2,113.8 $2,695.3 $2,252.3 $2,018.7 $2,092.5 $2,002.0 $2,472.0 $2,531.3 $2,303.4 $1,677.2 $1,711.3 $1,717.6 154.01% <-Total Growth 10 Cash Flow less WC US$
Increase 38.95% 13.88% -37.54% 39.74% 66.81% 27.51% -16.44% -10.37% 3.66% -4.32% 23.48% 2.40% -9.00% -27.18% 2.03% 0.37% 9.77% <-IRR #YR-> 10 Cash Flow less WC 154.01% US$
5 year Running Average $1,048 $1,126 $1,110 $1,164 $1,403 $1,687 $1,847 $2,069 $2,235 $2,212 $2,168 $2,223 $2,280 $2,197 $2,139 $1,988 2.67% <-IRR #YR-> 5 Cash Flow less WC 14.10% US$
CFPS Excl. WC $6.65 $7.52 $4.67 $5.65 $9.40 $11.95 $9.97 $8.92 $9.64 $9.26 $11.59 $12.46 $12.07 $8.97 $9.16 $9.19 7.47% <-IRR #YR-> 10 CF less WC 5 Yr Run 105.43% US$
Increase 37.00% 13.11% -37.86% 20.81% 66.44% 27.11% -16.51% -10.53% 8.05% -4.02% 25.21% 7.49% -3.09% -25.66% 2.03% 0.37% 1.96% <-IRR #YR-> 5 CF less WC 5 Yr Run 10.19% US$
5 year Running Average $5.58 $5.93 $5.81 $5.87 $6.78 $7.84 $8.33 $9.18 $9.98 $9.95 $9.88 $10.37 $11.00 $10.87 $10.85 $10.37 9.95% <-IRR #YR-> 10 CFPS - Less WC 158.27% US$
P/CF on Med Price 7.37 8.58 17.15 17.26 9.48 5.87 5.85 5.08 5.40 5.76 5.16 4.71 4.40 5.03 0.00 0.00 6.23% <-IRR #YR-> 5 CFPS - Less WC 35.27% US$
P/CF on Closing Price 8.44 9.91 20.09 17.23 8.73 4.70 5.40 5.06 4.81 5.57 5.28 4.60 3.87 4.11 4.03 4.01 6.60% <-IRR #YR-> 10 CFPS 5 yr Running 89.53% US$
CF/-WC P/CF Med 10 yr 6.87 5 yr  6.24 P/CF Med 10 yr 5.58 5 yr  5.16 -26.41% Diff M/C 3.69% <-IRR #YR-> 5 CFPS 5 yr Running 19.88% US$
$2,816.7 <-12 mths 15.17% Molson -->Molson Coors
CF fr Op $M CDN$ $1,242.5 $1,476.3 $964.3 $1,513.1 $2,341.3 $3,180.4 $2,464.2 $2,159.0 $1,994.9 $2,034.3 $2,749.7 $2,748.7 $2,445.7 $2,389.4 $2,437.9 $2,446.9 153.62% <-Total Growth 10 Cash Flow CDN$
Increase 26.52% 18.82% -34.68% 56.90% 54.73% 35.84% -22.52% -12.39% -7.60% 1.98% 35.17% -0.03% -11.02% -2.30% 2.03% 0.37% S. Issues SO Exchge of Shares CDN$
5 year Running Average $943.69 $1,066.52 $1,109.90 $1,235.66 $1,507.51 $1,895.08 $2,092.65 $2,331.58 $2,427.94 $2,366.55 $2,280.41 $2,337.31 $2,394.66 $2,473.56 $2,554.27 $2,493.72 115.76% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $6.48 $7.65 $4.97 $6.74 $10.41 $14.10 $10.91 $9.54 $9.19 $9.41 $12.89 $13.53 $12.82 $12.78 $13.04 $13.09 157.87% <-Total Growth 10 Cash Flow per Share CDN$
Increase 24.74% 18.02% -35.02% 35.65% 54.39% 35.42% -22.59% -12.54% -3.68% 2.31% 37.07% 4.93% -5.24% -0.26% 2.03% 0.37% 9.75% <-IRR #YR-> 10 Cash Flow 153.62% CDN$
5 year Running Average $5.02 $5.61 $5.80 $6.21 $7.25 $8.77 $9.43 $10.34 $10.83 $10.63 $10.39 $10.91 $11.57 $12.29 $13.01 $13.05 2.53% <-IRR #YR-> 5 Cash Flow 13.28% CDN$
P/CF on Med Price 7.78 9.47 21.86 19.52 11.11 6.82 7.29 6.40 6.94 7.44 6.18 5.91 6.02 4.97 0.00 0.00 9.94% <-IRR #YR-> 10 Cash Flow per Share 157.87% CDN$
P/CF on Closing Price 9.20 11.37 26.15 19.37 10.06 5.56 6.59 6.04 6.40 7.44 6.21 6.12 5.03 4.23 4.14 4.13 6.08% <-IRR #YR-> 5 Cash Flow per Share 34.30% CDN$
-38.55% Diff M/C 7.14% <-IRR #YR-> 10 CFPS 5 yr Running 99.33% CDN$
Excl.Working Capital CF $113.49 $207.89 $291.35 $188.38 $310.49 $496.57 $461.07 $411.24 $657.99 $677.20 $519.78 $893.56 $711.34 $0.00 $0.00 $0.00 2.26% <-IRR #YR-> 5 CFPS 5 yr Running 11.85% CDN$
CF fr Op $M WC CDN$ $1,356.0 $1,684.2 $1,255.7 $1,701.5 $2,651.8 $3,676.9 $2,925.3 $2,570.2 $2,652.9 $2,711.5 $3,269.5 $3,642.3 $3,157.0 $2,389.4 $2,437.9 $2,446.9 151.42% <-Total Growth 10 Cash Flow less WC CDN$
Increase 48.04% 24.21% -25.44% 35.50% 55.85% 38.66% -20.44% -12.14% 3.22% 2.21% 20.58% 11.40% -13.32% -24.32% 2.03% 0.37% 9.66% <-IRR #YR-> 10 Cash Flow less WC 151.42% CDN$
5 year Running Average $1,076 $1,192 $1,246 $1,383 $1,730 $2,194 $2,442 $2,705 $2,895 $2,907 $2,826 $2,969 $3,087 $3,034 $2,979 $2,815 4.20% <-IRR #YR-> 5 Cash Flow less WC 22.83% CDN$
CFPS Excl. WC CDN$ $7.07 $8.73 $6.47 $7.58 $11.79 $16.30 $12.96 $11.36 $12.23 $12.54 $15.33 $17.92 $16.55 $12.78 $13.04 $13.09 9.50% <-IRR #YR-> 10 CF less WC 5 Yr Run 147.75% CDN$
Increase 45.96% 23.37% -25.83% 17.14% 55.50% 38.23% -20.51% -12.29% 7.59% 2.54% 22.27% 16.94% -7.69% -22.74% 2.03% 0.37% 2.67% <-IRR #YR-> 5 CF less WC 5 Yr Run 14.10% CDN$
5 year Running Average $5.73 $6.27 $6.51 $6.94 $8.33 $10.17 $11.02 $12.00 $12.93 $13.08 $12.88 $13.88 $14.91 $15.02 $15.13 $14.68 9.84% <-IRR #YR-> 10 CFPS - Less WC 155.64% CDN$
P/CF on Med Price 7.13 8.30 16.79 17.36 9.81 5.90 6.14 5.38 5.22 5.59 5.20 4.46 4.66 4.97 0.00 0.00 7.81% <-IRR #YR-> 5 CFPS - Less WC 45.62% CDN$
P/CF on Closing Price 8.43 9.97 20.08 17.22 8.88 4.81 5.56 5.07 4.81 5.58 5.23 4.62 3.89 4.23 4.14 4.13 8.64% <-IRR #YR-> 10 CFPS 5 yr Running 129.10% CDN$
*Operational Cash Flow per share US$ CF/-WC P/CF Med 10 yr 6.88 5 yr  6.18 P/CF Med 10 yr 5.48 5 yr  5.20 -22.88% Diff M/C 4.44% <-IRR #YR-> 5 CFPS 5 yr Running 24.29% CDN$
-194.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 190.8 Shares
-226.2 0.0 0.0 0.0 0.0 190.8 Shares
-$696 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,784 Cash Flow US$
-$1,696 $0 $0 $0 $0 $1,784 Cash Flow US$
-$3.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.35 Cash Flow per Share US$
-$7.50 $0.00 $0.00 $0.00 $0.00 $9.35 Cash Flow per Share US$
-$5.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.54 CFPS 5 yr Running US$
-$7.91 $0.00 $0.00 $0.00 $0.00 $8.54 CFPS 5 yr Running US$
-$906.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,303.40 Cash Flow less WC US$
-$2,018.70 $0.00 $0.00 $0.00 $0.00 $2,303.40 Cash Flow less WC US$
-$1,110 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,280 CF less WC 5 Yr Run US$
-$2,069 $0 $0 $0 $0 $2,280 CF less WC 5 Yr Run US$
-$4.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.07 CFPS - Less WC US$
-$8.92 $0.00 $0.00 $0.00 $0.00 $12.07 CFPS - Less WC US$
-$5.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.00 CFPS 5 yr Running US$
-$9.18 $0.00 $0.00 $0.00 $0.00 $11.00 CFPS 5 yr Running US$
-$964 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,446 Cash Flow CDN$
-$2,159 $0 $0 $0 $0 $2,446 Cash Flow CDN$
-$4.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.82 Cash Flow per Share CDN$
-$9.54 $0.00 $0.00 $0.00 $0.00 $12.82 Cash Flow per Share CDN$
-$5.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.57 CFPS 5 yr Running CDN$
-$10.34 $0.00 $0.00 $0.00 $0.00 $11.57 CFPS 5 yr Running CDN$
-$1,256 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,157 Cash Flow less WC CDN$
-$2,570 $0 $0 $0 $0 $3,157 Cash Flow less WC CDN$
-$1,246 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,087 CF less WC 5 Yr Run CDN$
-$2,705 $0 $0 $0 $0 $3,087 CF less WC 5 Yr Run CDN$
-$6.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.55 CFPS - Less WC CDN$
-$11.36 $0.00 $0.00 $0.00 $0.00 $16.55 CFPS - Less WC CDN$
-$6.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.91 CFPS 5 yr Running CDN$
-$12.00 $0.00 $0.00 $0.00 $0.00 $14.91 CFPS 5 yr Running CDN$
Revised'15 Revised'15
Receivables $70.4 $22.3 $60.8 $65.6 -$7.2 -$38.4 $38.5 $160.8 -$137.6 -$108.5 -$0.7 $39.6 $48.3 US$
Inventories $4.2 -$16.5 $10.9 -$23.2 $21.3 -$10.6 -$17.7 -$46.2 -$143.9 -$64.6 $21.7 $55.1 $65.2 US$
Payables etc $185.1 $75.3 -$111.0 $144.9 $31.0 $27.6 -$53.0 -$50.1 $285.5 -$16.1 $50.2 -$234.4 -$285.4 US$
Other A & L -$94.8 -$30.9 $61.9 -$0.1 -$28.3 -$66.6 $19.7 $11.6 -$40.1 $6.0 $9.2 -$38.4 $25.2 US$
Net Proceeds Revolving Credit
Gain/Loss from Dis Operations -$8.1 US$
US$
Income tax expensive US$
Income tax (paid) received -$107.8 -$93.1 -$134.1 -$165.0 $86.0 $32.3 -$57.0 -$127.0 -$227.0 -$76.6 -$244.8 -$227.1 -$131.4 US$
Interest expensive US$
Interest (paid) received -$163.8 -$136.3 -$98.9 -$162.5 -$350.3 -$308.7 -$285.0 -$271.9 -$256.2 -$240.0 -$229.0 -$216.0 -$240.7 US$
                          US$
Net -$106.7 -$179.2 -$210.4 -$140.3 -$247.5 -$372.5 -$354.5 -$322.8 -$519.3 -$499.8 -$393.4 -$621.2 -$518.8 US$
Google (get for TAP) -$106.7 -$179.2 -$210.4 -$140.3 -$248 -$364 -$355 -$323 -$519 -$500 -$393 -$621 -$519 US$
Difference $0.0 $0.0 $0.0 $0.0 $1 -$9 $1 $0 $0 $0 $0 $0 $0 US$
-$107 -$172 -$205 -$143 US$
$0 -$7 -$5 $3 US$
OPM 27.77% 30.69% 19.52% 23.07% 16.96% 21.65% 17.93% 17.56% 15.31% 14.04% 17.77% 16.43% 16.02% 15.17% -17.95% <-Total Growth 10 OPM CDN$
Increase 10.58% 10.51% -36.40% 18.18% -26.47% 27.62% -17.15% -2.06% -12.85% -8.30% 26.57% -7.52% -2.51% -5.31% Should increase  or be stable. CDN$
Diff from Ave 60.9% 77.8% 13.1% 33.6% -1.7% 25.4% 3.9% 1.7% -11.3% -18.7% 2.9% -4.8% -7.2% -12.1% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 17.26% 5 Yrs 16.02% should be  zero, it is a   check on calculations CDN$
$2,209 <-12 mths -4.60%
EBITDA (Underlying) $1,468.5 $1,470.5 $1,331.4 $2,406.5 $2,495.1 $2,453.7 $2,364.0 $2,132.0 $2,078.0 $2,035.9 $2,422.6 $2,477.1 $2,315.3 $2,109 $2,080 $2,102 73.90% <-Total Growth 10 EBITDA US$
Change 0.14% -9.46% 80.75% 3.68% -1.66% -3.66% -9.81% -2.53% -2.03% 18.99% 2.25% -6.53% -8.91% -1.38% 1.06% -1.84% <-Median-> 10 Change US$
Margin 34.91% 35.47% 37.32% 49.26% 22.68% 22.78% 22.35% 22.08% 20.21% 19.03% 20.70% 21.30% 20.78% 19.07% 18.79% 18.89% 21.69% <-Median-> 10 Margin US$
$1,704 <-12 mths -8.45%
EBIT $1,284.0 $1,266.0 $1,325.0 $1,717.0 $1,861.0 $1,566.0 $1,369.0 $1,382.0 $1,385.0 <-Total Growth 5 EBIT
Change -1.40% 4.66% 29.58% 8.39% -15.85% -12.58% 0.95% 0.22% 4.66% <-Median-> 5 Change
Margin 13.30% 12.32% 12.38% 14.67% 16.01% 14.06% 12.38% 12.48% 12.44% 13.68% <-Median-> 6 Margin
EBT $1,239.0 -$62.5 $1,252.0 $1,503.0 -$2,518.0 $1,089.0 $1,117.0 $1,186.0 <-Total Growth 4 EBT
Change -105.04% 2103.20% 20.05% -267.53% 143.25% 2.57% 6.18% -42.50% <-Median-> 4 Change
Margin 12.05% -0.58% 10.70% 12.93% -22.60% 9.85% 10.09% 10.66% 10.70% <-Median-> 5 Margin
Debt US$ $3,213.0 $2,321.3 $2,908.7 $11,387.7 $10,598.7 $8,893.8 $8,110 $7,208 $6,647 $6,165 $5,312 $6,114 $3,865 $5,673 32.89% <-Total Growth 10 Debt US$
Change -6.12% -27.75% 25.30% 291.50% -6.93% -16.09% -8.82% -11.11% -7.78% -7.25% -13.84% 15.09% -36.78% 46.75% -8.30% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.30 0.16 0.16 0.52 0.57 0.70 0.67 0.71 0.66 0.55 0.41 0.52 0.43 0.82 US$
Assets/Current Liabilities Ratio 7.27 6.02 10.09 9.29 8.90 7.00 7.81 6.99 7.62 7.66 7.81 8.56 4.28 4.67 7.74 <-Median-> 10 Assets/Current Liab Ratio US$
Debt to Cash Flow (Years) 2.75 1.82 4.18 10.11 5.68 3.81 4.27 4.25 4.22 4.10 2.56 3.20 2.17 3.38 4.16 <-Median-> 10 Debt to Cash Flow (Years) US$
Debt CDN$ $3,417 $2,693 $4,028 $15,290 $13,296 $12,133 $10,533 $9,177 $8,427 $8,350 $7,026 $8,797 $5,298 $8,081 31.53% <-Total Growth 10 Debt CDN$
Change 0.02% -21.20% 49.57% 279.62% -13.04% -8.75% -13.19% -12.87% -8.17% -0.92% -15.86% 25.21% -39.78% 52.53% -10.81% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.30 0.16 0.16 0.52 0.56 0.69 0.65 0.70 0.66 0.55 0.41 0.52 0.43 0.80 0.56 <-Median-> 10 % of Market C. CDN$
Assets/Current Liabilities Ratio 7.27 6.02 10.09 9.29 8.90 7.00 7.81 6.99 7.62 7.66 7.81 8.56 4.28 4.67 7.74 <-Median-> 10 Assets/Current Liab Ratio CDN$
Debt to Cash Flow (Years) 2.75 1.82 4.18 10.11 5.68 3.81 4.27 4.25 4.22 4.10 2.56 3.20 2.17 3.38 4.16 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $6,825.1 $5,756 $4,746 $14,032 $14,297 $13,776 $13,656 $13,556 $13,287 $12,800 $12,615 $12,615 $11,991 $11,840 152.67% <-Total Growth 10 Intangibles
Change -5.66% -15.67% -17.55% 195.68% 1.89% -3.64% -0.87% -0.73% -1.99% -3.66% -1.45% 0.00% -4.94% -1.26% -1.16% <-Median-> 10 Change
Intangbkes/Market Cap Ratio 0.63 0.40 0.26 0.64 0.77 1.09 1.12 1.33 1.32 1.15 0.97 1.08 1.35 1.72 <-----
Intangblies CDN$ $7,259 $6,677 $6,572 $18,841 $17,935 $18,794 $17,736 $17,260 $16,845 $17,336 $16,684 $18,151 $16,435 $16,867 150.09% <-Total Growth 10 Intangibles
Change 0.51% -8.02% -1.58% 186.70% -4.81% 4.79% -5.63% -2.69% -2.40% 2.92% -3.76% 8.79% -9.45% 2.63% -2.55% <-Median-> 10 Change
Intangbkes/Market Cap Ratio 0.63 0.40 0.26 0.64 0.76 1.06 1.09 1.32 1.32 1.15 0.98 1.08 1.34 1.67 1.08 <-Median-> 10 % of Market C.
Goodwill US$ $2,418.7 $2,191.6 $1,983.3 $8,250 $8,406 $8,261 $7,631 $7,631 $6,153 $5,292 $5,312 $5,582 $5,582 $2,145 181.47% <-Total Growth 10 Goodwill US$
Change -1.40% -9.39% -9.50% 315.98% 1.88% -1.72% -7.62% 0.00% -19.38% -13.99% 0.38% 5.09% 0.00% -61.58% 0.00% <-Median-> 10 Change US$
Goodwill/Market Cap Ratio 0.22 0.15 0.11 0.38 0.46 0.65 0.63 0.75 0.61 0.47 0.41 0.48 0.63 0.31 0.55 <-Median-> 10 % of Market C. US$
Goodwill CDN$ $2,573 $2,542 $2,746 $11,077 $10,545 $11,269 $9,912 $9,716 $7,800 $7,167 $7,026 $8,032 $7,651 $3,055 Goodwill CDN$
Change 5.05% -1.17% 8.02% 303.35% -4.81% 6.87% -12.05% -1.97% -19.72% -8.11% -1.98% 14.33% -4.75% -60.06% -3.36% <-Median-> 10 Change CDN$
Goodwill/Market Cap Ratio 0.22 0.15 0.11 0.38 0.45 0.64 0.61 0.75 0.61 0.47 0.41 0.48 0.62 0.30 0.54 <-Median-> 10 % of Market C. CDN$
Goodwill & Intangibles US$ $9,244 $7,947 $6,729 $22,282 $22,702 $22,037 $21,287 $21,188 $19,439 $18,092 $17,927 $18,197 $17,573 $13,984 161.16% <-Total Growth 10 Goodwill & Intangibles US$
Change -4.58% -14.02% -15.33% 231.13% 1.88% -2.93% -3.40% -0.47% -8.25% -6.93% -0.91% 1.51% -3.43% -20.42% -1.92% <-Median-> 10 Change US$
Intangibles/Market Cap Ratio 0.86 0.55 0.37 1.02 1.23 1.74 1.75 2.07 1.93 1.62 1.37 1.56 1.97 2.03 <----- 1.68 <-Median-> 10 % of Market C. US$
Goodwill CDN$ $9,832 $9,220 $9,318 $29,918 $28,480 $30,063 $27,648 $26,976 $24,645 $24,504 $23,710 $26,184 $24,086 $19,922 Goodwill & Intangibles CDN$
Change 1.66% -6.22% 1.06% -4.81% 5.56% -8.03% -2.43% -8.64% -0.57% -3.24% 10.43% -8.01% -17.29% -3.24% <-Median-> 9 Change CDN$
Goodwill/Market Cap Ratio 0.86 0.55 0.37 1.02 1.21 1.70 1.70 2.07 1.93 1.62 1.39 1.56 1.96 1.97 1.66 <-Median-> 10 % of Market C. CDN$
Current Assets US$ $1,537.7 $1,578.9 $1,258.8 $2,169.6 $2,189.7 $2,766.3 $2,184.4 $2,418.8 $2,778.7 $2,638.0 $2,638.0 $2,848.4 $2,935.5 $4,583.5 133.20% <-Total Growth 10 Current Assets US$
Current Liabilities $2,142.1 $2,325.3 $1,217.2 $3,157.5 $3,399.3 $4,300.9 $3,695.5 $3,909.6 $3,622.2 $3,375.4 $3,375.4 $3,045.2 $5,310.8 $5,212.1 336.31% <-Total Growth 10 Current Liabilities US$
Liquidity 0.72 0.68 1.03 0.69 0.64 0.64 0.59 0.62 0.77 0.78 0.78 0.94 0.55 0.88 0.67 <-Median-> 10 Ratio US$
Curr Long Term Debt $1,245.6 $849.4 $28.7 $28.7 $714.8 $714.8 $714.8 $1,020.1 $514.9 $397.1 $397.1 $32.2 $32.2 $1,525.1
Assets US$ $15,580.1 $13,996.3 $12,276.3 $29,341.5 $30,246.9 $30,109.8 $28,859.8 $27,331.1 $27,619.0 $25,868.3 $26,375.1 $26,064.3 $22,738.4 $24,359.0 85.22% <-Total Growth 10 Assets US$
Liabilities $6,916.3 $6,110.2 $5,213.2 $17,719.8 $16,811.9 $16,374.0 $15,186.7 $14,709.8 $13,954.9 $12,953.1 $12,940.0 $12,611.6 $12,195.7 $13,950.3 133.94% <-Total Growth 10 Liabilities US$
Debt Ratio 2.25 2.29 2.35 1.66 1.80 1.84 1.90 1.86 1.98 2.00 2.04 2.07 1.86 1.75 1.88 <-Median-> 10 Ratio US$
Check $8,663.8 $7,886.1 $7,063.1 $11,621.7 $13,435.0 $13,735.8 $13,673.1 $12,621.3 $13,664.1 $12,915.2 $13,435.1 $13,452.7 $10,542.7 $10,408.7
Estimates BVPS $56.06 $59.63 $63.65 Estimates Estimates BVPS
Estimate Book Value $10,477.6 $11,144.8 $11,896.2 Estimates Estimate Book Value
P/B Ratio (Close) 0.66 0.62 0.58 Estimates P/B Ratio (Close)
Difference from 10 year median -32.53% Diff M/C Estimates Difference from 10 yr med.
Total Book Value US$ $8,663.8 $7,886.1 $7,063.1 $11,621.7 $13,435.0 $13,735.8 $13,673.1 $12,621.3 $13,664.1 $12,915.2 $13,435.1 $13,452.7 $10,542.7 $10,408.7 49.26% <-Total Growth 10 Book Value US$
Book Value per share $45.19 $40.86 $36.41 $51.79 $59.74 $60.89 $60.55 $55.80 $62.97 $59.71 $62.99 $66.20 $55.26 $55.69 51.77% <-Total Growth 10 Book Value per share
Non-Controlling Int US$ $24.9 $22.8 $20.1 $203.0 $208.9 $228.4 $253.7 $256.3 $247.0 $225.5 $239.1 $360.3 $312.4 $289.2 1454.23% <-Total Growth 10 Non-Controlling Int US$ US$
Book Value US$ $8,638.9 $7,863.3 $7,043.0 $11,418.7 $13,226.1 $13,507.4 $13,419.4 $12,365.0 $13,417.1 $12,689.7 $13,196.0 $13,092.4 $10,230.3 $10,119.5 $10,120 $10,120 45.25% <-Total Growth 10 Book Value US$
Book Value per share $45.06 $40.74 $36.30 $50.89 $58.81 $59.87 $59.43 $54.66 $61.83 $58.67 $61.87 $64.43 $53.62 $54.14 $54.14 $54.14 47.69% <-Total Growth 10 Book Value per Share US$
Change 6.91% -9.59% -10.89% 40.16% 15.57% 1.81% -0.74% -8.02% 13.11% -5.12% 5.45% 4.15% -16.78% 0.98% 0.00% 0.00% -41.92% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 1.09 1.58 2.21 1.91 1.51 1.17 0.98 0.83 0.84 0.91 0.97 0.91 0.99 0.83 0.00 0.00 1.17 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.25 1.83 2.59 1.91 1.40 0.94 0.91 0.83 0.75 0.88 0.99 0.89 0.87 0.68 0.68 0.68 3.98% <-IRR #YR-> 10 Book Value 47.69% US$
Change 22.74% 46.80% 41.44% -26.08% -27.02% -32.79% -3.31% -8.85% -9.32% 17.15% 12.67% -10.08% -2.14% -21.80% 0.00% 0.00% -0.39% <-IRR #YR-> 5 Book Value -1.91% US$
Leverage (A/BK) 1.80 1.78 1.74 2.57 2.29 2.23 2.15 2.21 2.06 2.04 2.00 1.99 2.22 2.41 2.18 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.80 0.78 0.74 1.55 1.27 1.21 1.13 1.19 1.04 1.02 0.98 0.96 1.19 1.38 1.16 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.97 5 yr Med 0.91 -30.14% Diff M/C 1.99 Historical Leverage (A/BK) US$
-$36.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $53.62
-$54.66 $0.00 $0.00 $0.00 $0.00 $53.62
Current Assets CDN$ $1,635.5 $1,831.7 $1,743.1 $2,913.1 $2,747.0 $3,773.8 $2,837.1 $3,079.6 $3,522.8 $3,572.9 $3,489.0 $4,098.6 $4,023.4 $6,529.7 130.82% <-Total Growth 10 Current Assets CDN$
Current Liabilities $2,278.3 $2,697.6 $1,685.5 $4,239.6 $4,264.4 $5,867.3 $4,799.7 $4,977.7 $4,592.2 $4,571.6 $4,464.3 $4,381.7 $7,279.0 $7,425.2 331.86% <-Total Growth 10 Current Liabilities CDN$
Liquidity 0.72 0.68 1.03 0.69 0.64 0.64 0.59 0.62 0.77 0.78 0.78 0.94 0.55 0.88 0.67 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 1.15 1.10 1.34 0.93 1.08 1.10 0.98 1.02 1.16 1.13 1.29 1.45 0.82 1.13 1.16 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.02 1.09 1.05 0.19 0.94 0.95 0.88 0.92 1.02 0.95 1.04 1.19 0.71 1.13 1.02 <-Median-> 5 Ratio CDN$
Curr Long Term Debt $1,324.8 $985.4 $39.7 $38.5 $896.7 $975.1 $928.4 $1,298.8 $652.8 $537.8 $525.2 $46.3 $44.1 $2,172.7 Curr Long Term Debt CDN$
Liquidity Less CLTD 1.72 1.07 1.06 0.69 0.82 0.77 0.73 0.84 0.89 0.89 0.89 0.95 0.56 1.24 0.89 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 2.74 1.74 1.38 0.94 1.37 1.32 1.22 1.38 1.35 1.28 1.47 1.46 0.83 1.60 1.35 <-Median-> 5 Ratio CDN$
Assets CDN$ $16,571.0 $16,237.1 $16,999.5 $39,396.8 $37,944.7 $41,075.8 $37,483.1 $34,798.0 $35,015.4 $35,036.0 $34,883.7 $37,503.9 $31,165.3 $34,701.8 83.33% <-Total Growth 10 Assets CDN$
Liabilities $7,356.2 $7,088.4 $7,218.9 $23,792.4 $21,090.5 $22,337.4 $19,724.5 $18,728.5 $17,692.0 $17,543.7 $17,114.4 $18,146.8 $16,715.4 $19,873.6 131.55% <-Total Growth 10 Liabilities CDN$
Debt Ratio 2.25 2.29 2.35 1.66 1.80 1.84 1.90 1.86 1.98 2.00 2.04 2.07 1.86 1.75 1.88 <-Median-> 10 Ratio CDN$
Check BV CDN$ $9,214.8 $9,148.7 $9,780.6 $15,604.5 $16,854.2 $18,738.4 $17,758.6 $16,069.4 $17,323.3 $17,492.3 $17,769.3 $19,357.1 $14,449.8 $14,828.2
Total Book Value CDN$ $9,214.8 $9,148.7 $9,780.6 $15,604.5 $16,854.2 $18,738.4 $17,758.6 $16,069.4 $17,323.3 $17,492.3 $17,769.3 $19,357.1 $14,449.8 $14,828.2 $14,828.2 $14,828.2 47.74% <-Total Growth 10 Book Value CDN$
Non-Controlling Int CDN$ $26.5 $26.5 $27.8 $272.6 $262.1 $311.6 $329.5 $326.3 $313.1 $305.4 $316.2 $518.4 $428.2 $412.0 $412 $412 CDN$
Book Value CDN$ $9,188.3 $9,122.2 $9,752.7 $15,331.9 $16,592.1 $18,426.8 $17,429.1 $15,743.1 $17,010.2 $17,186.9 $17,453.0 $18,838.7 $14,021.6 $14,416.2 $14,416.2 $14,416.2 43.77% <-Total Growth 10 Book Value CDN$
Book Value per share 2005 Book Value CDN$
Book Value per share $47.93 $47.27 $50.27 $68.32 $73.78 $81.68 $77.19 $69.60 $78.39 $79.46 $81.82 $92.71 $73.49 $77.13 $77.13 $77.13 46.18% <-Total Growth 10 Book Value per Share CDN$
Change 13.90% -1.39% 6.36% 35.91% 7.98% 10.71% -5.50% -9.83% 12.63% 1.37% 2.98% 13.30% -20.73% 4.96% 0.00% 0.00% -33.33% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 1.05 1.53 2.16 1.93 1.57 1.18 1.03 0.88 0.81 0.88 0.97 0.86 1.05 0.82 0.00 0.00 1.05 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.24 1.84 2.59 1.91 1.42 0.96 0.93 0.83 0.75 0.88 0.98 0.89 0.88 0.70 0.70 0.70 3.87% <-IRR #YR-> 10 Book Value 46.18% CDN$
Change 23.28% 47.90% 40.49% -26.08% -25.75% -32.37% -2.86% -11.16% -9.44% 17.44% 11.11% -8.73% -1.87% -20.06% 0.00% 0.00% 1.09% <-IRR #YR-> 5 Book Value 5.59% CDN$
Leverage (A/BK) 1.80 1.78 1.74 2.57 2.29 2.23 2.15 2.21 2.06 2.04 2.00 1.99 2.22 2.41 0.00 0.00 2.18 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.80 0.78 0.74 1.55 1.27 1.21 1.13 1.19 1.04 1.02 0.98 0.96 1.19 1.38 0.00 0.00 1.16 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.00 5 yr Med 0.88 -30.12% Diff M/C 2.02 Historical Leverage (A/BK) CDN$
-$50.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $73.49
-$69.60 $0.00 $0.00 $0.00 $0.00 $73.49
-$2,420.5 <-12 mths 30.92%
Comprehensive Inc US$ $765.40 -$535.50 -$437.0 $2,128.3 $2,150.7 $842.6 $309.4 -$949.1 $1,169.8 -$388.4 $1,046.5 $914.5 -$1,888.4 -332.13% <-Total Growth 10 Comprehensive Inc  US$
NCI $5.20 $3.80 -$2.3 $3.0 $24.7 $16.1 $5.1 $5.5 $2.3 -$13.6 $8.4 $34.7 -$39.6 -1621.74% <-Total Growth 10 NCI US$
Shareholders $760.20 -$539.30 -$434.7 $2,125.3 $2,126.0 $826.5 $304.3 -$954.6 $1,167.5 -$374.8 $1,038.1 $879.8 -$1,848.8 -325.30% <-Total Growth 10 Shareholders US$
Increase 27.06% -170.94% 19.40% 588.91% 0.03% -61.12% -63.18% -413.70% 222.30% -132.10% 376.97% -15.25% -310.14% -15.25% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $269 $411 $152 $502 $808 $821 $989 $886 $694 $194 $236 $351 $172 15.58% <-IRR #YR-> 10 Comprehensive Income -325.30% US$
ROE 8.8% -6.9% -6.2% 18.6% 16.1% 6.1% 2.3% -7.7% 8.7% -3.0% 7.9% 6.7% -18.1% 14.13% <-IRR #YR-> 5 Comprehensive Income -93.67% US$
5Yr Median 7.5% 7.5% 4.9% 7.5% 8.8% 6.1% 6.1% 6.1% 6.1% 2.3% 2.3% 6.7% 6.7% 1.26% <-IRR #YR-> 10 5 Yr Running Average 13.29% US$
% Difference from NI 34.00% -204.92% -220.92% 7.56% 50.33% -25.97% 25.90% -0.59% 16.09% -113.80% 9.40% -21.61% 13.59% -27.91% <-IRR #YR-> 5 5 Yr Running Average -80.54% US$
Median Values Diff 5, 10 yr 8.5% 9.4% 6.7% <-Median-> 5 Return on Equity US$
$434.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$1,848.8
$954.6 $0.0 $0.0 $0.0 $0.0 -$1,848.8
-$152.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $172.4
-$885.5 $0.0 $0.0 $0.0 $0.0 $172.4
Current Liability Coverage Ratio 0.60 0.62 0.74 0.40 0.62 0.63 0.61 0.52 0.58 0.59 0.73 0.83 0.43 0.32   CFO / Current Liabilities US$
5 year Median 0.67 0.62 0.62 0.60 0.62 0.62 0.62 0.61 0.61 0.59 0.59 0.59 0.59 0.59 0.60 <-Median-> 10 Current Liability Cov Ratio US$
Asset Efficiency Ratio 8.18% 10.37% 7.39% 4.32% 6.99% 8.95% 7.80% 7.39% 7.58% 7.74% 9.37% 9.71% 10.13% 6.89% CFO / Total Assets US$
5 year Median 8.04% 8.04% 8.04% 7.39% 7.39% 7.39% 7.39% 7.39% 7.58% 7.74% 7.74% 7.74% 9.37% 9.37% 7.8% <-Median-> 10 Return on Assets  US$
Return on Assets ROA 3.64% 3.67% 2.93% 6.73% 4.68% 3.71% 0.84% -3.47% 3.64% -0.68% 3.60% 4.31% -9.41% 3.54% Net  Income/Assets Return on Assets US$
5Yr Median 5.44% 3.67% 3.64% 3.64% 3.67% 3.71% 3.71% 3.71% 3.64% 0.84% 0.84% 3.60% 3.60% 3.54% 3.6% <-Median-> 10 Asset Efficiency Ratio US$
ROE US$ 6.57% 6.54% 5.10% 17.30% 10.69% 8.27% 1.80% -7.67% 7.50% -1.38% 7.19% 8.57% -20.91% 8.53% Net Income/Shareholders' equity ROE US$
5Yr Median 8.84% 6.57% 6.54% 6.54% 6.57% 8.27% 8.27% 8.27% 7.50% 1.80% 1.80% 7.19% 7.19% 7.19% 7.2% <-Median-> 5 ROE US$
-$2,306.3 <-12 mths 7.79%
Net Income US$ $572.5 $517.8 $362.8 $1,981.8 $1,436.4 $1,134.6 $246.2 -$945.7 $1,008.5 -$186.5 $956.4 $1,157.7 -$2,180.2 -700.94% <-Total Growth 10 Net Income US$
NCI $5.20 $3.80 $3.3 $5.9 $22.2 $18.1 $4.5 $3.3 $2.8 -$11.2 $7.5 $35.3 -$40.6 -1330.30% <-Total Growth 10 NCI US$
Shareholders $567.30 $514.00 $359.5 $1,975.9 $1,414.2 $1,116.5 $241.7 -$949.0 $1,005.7 -$175.3 $948.9 $1,122.4 -$2,139.6 $863.2 $872.8 $910.9 -695.16% <-Total Growth 10 Shareholders US$
Increase 28.06% -9.40% -30.06% 449.62% -28.43% -21.05% -78.35% -492.64% -205.97% -117.43% -641.30% 18.28% -290.63% -140.34% 1.11% 4.37% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $623 $582 $512 $772 $966 $1,076 $1,022 $760 $566 $248 $214 $391 $152 $124 $334 $326 #NUM! <-IRR #YR-> 10 Net Income -695.16% US$
Operating Cash Flow $1,168.2 $1,272.6 $696.4 $1,126.9 $1,866.3 $2,331.3 $1,897.3 $1,695.7 $1,573.5 $1,502.0 $2,079.0 $1,910.3 $1,784.4 17.66% <-IRR #YR-> 5 Net Income -125.46% US$
Investment Cash Flow -$277.0 -$23.9 -$334.7 -$12,286.6 -$538.2 -$669.1 -$433.3 -$413.6 -$509.9 -$625.1 -$841.7 -$648.0 -$822.1 -11.41% <-IRR #YR-> 10 5 Yr Running Average -70.23% US$
Total Accruals -$323.9 -$734.7 -$2.2 $13,135.6 $86.1 -$545.7 -$1,222.3 -$2,231.1 -$57.9 -$1,052.2 -$288.4 -$139.9 -$3,101.9 -27.48% <-IRR #YR-> 5 5 Yr Running Average -79.94% US$
Total Assets $15,580.1 $13,996.3 $12,276.3 $29,341.5 $30,246.9 $30,109.8 $28,859.8 $27,331.1 $27,619.0 $25,868.3 $26,375.1 $26,064.3 $22,738.4 Balance Sheet Assets US$
Accruals Ratio -2.08% -5.25% -0.02% 44.77% 0.28% -1.81% -4.24% -8.16% -0.21% -4.07% -1.09% -0.54% -13.64% -1.09% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.46 0.37 0.41 1.64 0.69 0.43 0.11 -0.49 0.48 -0.09 0.38 0.43 -0.89
-$359.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$2,139.6
$949.0 $0.0 $0.0 $0.0 $0.0 -$2,139.6
-$512.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $152.4
-$759.9 $0.0 $0.0 $0.0 $0.0 $152.4
Financial Cash Flow US$ -$1,059.2 -$802.0 -$512.0 $11,317.9 -$1,496.4 -$1,008.9 -$2,007.0 -$1,074.4 -$1,172.2 -$889.5 -$981.4 -$1,138.4 -$1,056.8 C F Statement  Financial CF US$
Total Accruals $735.3 $67.3 $509.8 $1,817.7 $1,582.5 $463.2 $784.7 -$1,156.7 $1,114.3 -$162.7 $693.0 $998.5 -$2,045.1 Accruals US$
Accruals Ratio 4.72% 0.48% 4.15% 6.19% 5.23% 1.54% 2.72% -4.23% 4.03% -0.63% 2.63% 3.83% -8.99% 2.63% <-Median-> 5 Ratio US$
-$3,448.2 <-12 mths 36.08%
Comprehensive Inc CDN$ $814.08 -$621.23 -$605.13 $2,857.67 $2,698.05 $1,149.47 $401.85 -$1,208.39 $1,483.07 -$526.05 $1,384.10 $1,315.87 -$2,588.24 -327.71% <-Total Growth 10 Comprehensive Income CDN$
NCI $5.53 $4.41 -$3.18 $4.03 $30.99 $21.96 $6.62 $7.00 $2.92 -$18.42 $11.11 $49.93 -$54.28 -1604.15% <-Total Growth 10 NCI CDN$
Shareholders $808.55 -$625.64 -$601.95 $2,853.64 $2,667.07 $1,127.51 $395.22 -$1,215.40 $1,480.16 -$507.63 $1,372.99 $1,265.94 -$2,533.97 -320.96% <-Total Growth 10 Shareholders CDN$
Increase 35.37% -177.38% 3.79% 574.07% -6.54% -57.72% -64.95% -407.52% 221.78% -134.30% 370.47% -7.80% -300.16% -7.80% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $267.77 $403.79 $112.29 $606.38 $1,020.33 $1,084.13 $1,288.30 $1,165.61 $890.91 $255.97 $305.07 $479.21 $215.50 15.46% <-IRR #YR-> 10 Comprehensive Income -320.96% CDN$
ROE 8.8% -6.8% -6.2% 18.3% 15.8% 6.0% 2.2% -7.6% 8.5% -2.9% 7.7% 6.5% -17.5% 15.83% <-IRR #YR-> 5 Comprehensive Income -108.49% CDN$
5Yr Median 7.5% 7.5% 4.9% 7.5% 8.8% 6.0% 6.0% 6.0% 6.0% 2.2% 2.2% 6.5% 6.5% 6.74% <-IRR #YR-> 10 5 Yr Running Average 91.91% CDN$
% Difference from NI 33.6% -204.6% -220.6% 5.7% 48.0% -27.2% 23.6% -1.5% 14.0% 110.1% 7.5% -23.7% -16.2% -28.65% <-IRR #YR-> 5 5 Yr Running Average -81.51% CDN$
Median Values Diff 5, 10 yr 6.6% 7.5% 6.5% <-Median-> 5 Return on Equity CDN$
$601.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$2,534.0
$1,215.4 $0.0 $0.0 $0.0 $0.0 -$2,534.0
-$112.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $215.5
-$1,165.6 $0.0 $0.0 $0.0 $0.0 $215.5
Current Liability Coverage Ratio 0.60 0.62 0.74 0.40 0.62 0.63 0.61 0.52 0.58 0.59 0.73 0.83 0.43 0.32   CFO / Current Liabilities CDN$
5 year Median 0.67 0.62 0.62 0.60 0.62 0.62 0.62 0.61 0.61 0.59 0.59 0.59 0.59 0.59 0.59 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 8.18% 10.37% 7.39% 4.32% 6.99% 8.95% 7.80% 7.39% 7.58% 7.74% 9.37% 9.71% 10.13% 6.89% CFO / Total Assets CDN$
5 year Median 8.04% 8.04% 8.04% 7.39% 7.39% 7.39% 7.39% 7.39% 7.58% 7.74% 7.74% 7.74% 9.37% 9.37% 9.4% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA 3.6% 3.7% 2.9% 6.7% 4.7% 3.7% 0.8% -3.5% 3.6% -0.7% 3.6% 4.3% -9.4% 3.1% Net  Income/Assets Return on Assets CDN$
5Yr Median 5.4% 3.7% 3.6% 3.6% 3.7% 3.7% 3.7% 3.7% 3.6% 0.8% 0.8% 3.6% 3.6% 3.1% 3.6% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE 6.6% 6.5% 5.1% 17.3% 10.7% 8.3% 1.8% -7.7% 7.5% -1.4% 7.2% 8.6% -20.9% 7.5% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 8.8% 6.6% 6.5% 6.5% 6.6% 8.3% 8.3% 8.3% 7.5% 1.8% 1.8% 7.2% 7.2% 7.2% 7.2% <-Median-> 5 Return on Equity CDN$
-$3,285.6 <-12 mths 12.04%
Net Income CDN$ $608.9 $600.7 $502.4 $2,661.0 $1,802.0 $1,547.8 $319.8 -$1,204.1 $1,278.6 -$252.6 $1,264.9 $1,665.8 -$2,988.2 -694.80% <-Total Growth 10 Net Income CDN$
NCI $5.5 $4.4 $4.6 $7.9 $27.8 $24.7 $5.8 $4.2 $3.5 -$15.2 $9.9 $50.8 -$55.6 -1317.74% <-Total Growth 10 Net Income CDN$
Shareholders $603.38 $596.29 $497.82 $2,653.04 $1,774.11 $1,523.13 $313.92 -$1,208.27 $1,275.03 -$237.43 $1,255.02 $1,615.02 -$2,932.54 $1,082.0 $1,071.0 $1,071.0 -689.08% <-Total Growth 10 Net Income CDN$
Increase 36.43% -1.17% -16.51% 432.94% -33.13% -14.15% -79.39% -484.90% -205.53% -118.62% -628.59% 28.69% -281.58% -136.90% -1.02% 0.00% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $639 $607 $566 $959 $1,225 $1,409 $1,352 $1,011 $736 $333 $280 $540 $195 $156 $418 $381 10.48% <-IRR #YR-> 10 Net Income -689.08% CDN$
Operating Cash Flow $1,242.5 $1,476.3 $964.3 $1,513.1 $2,341.3 $3,180.4 $2,464.2 $2,159.0 $1,994.9 $2,034.3 $2,749.7 $2,748.7 $2,445.7 38.76% <-IRR #YR-> 5 Net Income -142.71% CDN$
Investment Cash Flow -$294.6 -$27.8 -$463.5 -$16,497.2 -$675.2 -$912.8 -$562.8 -$526.6 -$646.5 -$846.6 -$1,113.2 -$932.4 -$1,126.8 -1.17% <-IRR #YR-> 10 5 Yr Running Average -65.53% CDN$
Total Accruals -$344.5 -$852.3 -$3.0 $17,637.2 $108.0 -$744.4 -$1,587.5 -$2,840.6 -$73.4 -$1,425.1 -$381.4 -$201.3 -$4,251.5 -16.78% <-IRR #YR-> 5 5 Yr Running Average -80.71% CDN$
Total Assets $16,571.0 $16,237.1 $16,999.5 $39,396.8 $37,944.7 $41,075.8 $37,483.1 $34,798.0 $35,015.4 $35,036.0 $34,883.7 $37,503.9 $31,165.3 Balance Sheet Assets CDN$
Accruals Ratio -2.08% -5.25% -0.02% 44.77% 0.28% -1.81% -4.24% -8.16% -0.21% -4.07% -1.09% -0.54% -13.64% -1.09% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.46 0.37 0.41 1.64 0.69 0.43 0.11 -0.49 0.48 -0.09 0.38 0.43 -0.89 0.40 <-Median-> 10 EPS/CF Ratio CDN$
-$596.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 1615.0214
-$313.9 $0.0 $0.0 $0.0 $0.0 1615.0214
-$607.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 539.87397
-$1,352.4 $0.0 $0.0 $0.0 $0.0 539.87397
Change in Close 40.42% 45.85% 49.43% 0.46% -19.82% -25.13% -8.20% -19.90% 1.99% 19.05% 14.41% 3.41% -22.22% -16.10% 0.00% 0.00% Count 22 Years of data CDN$
up/down down down Up Up Count 4 18.18% CDN$
Meet Prediction? Yes % right Count 1 25.00% CDN$
Financial Cash Flow -$1,126.6 -$930.4 -$709.0 $15,196.5 -$1,877.2 -$1,376.3 -$2,606.7 -$1,367.9 -$1,486.1 -$1,204.7 -$1,298.0 -$1,638.0 -$1,448.5 C F Statement  Financial Cash Flow CDN$
Total Accruals $782.1 $78.1 $705.9 $2,440.6 $1,985.2 $631.9 $1,019.2 -$1,472.7 $1,412.7 -$220.4 $916.6 $1,436.7 -$2,803.0 Accruals CDN$
Accruals Ratio 4.72% 0.48% 4.15% 6.19% 5.23% 1.54% 2.72% -4.23% 4.03% -0.63% 2.63% 3.83% -8.99% 2.63% <-Median-> 5 Ratio CDN$
Cash US$ $442.3 $624.6 $430.9 $560.9 $418.6 $1,057.9 $523.4 $770.1 $637.4 $600.0 $868.9 $969.3 $896.5 $2,128.1 Cash US$
Cash CDN$ $470.4 $724.6 $596.7 $753.1 $525.1 $1,443.2 $679.8 $980.5 $808.1 $812.6 $1,149.2 $1,394.7 $1,228.7 $3,031.7 Cash CDN$
Cash Per Shares CDN$ $2.45 $3.75 $3.08 $3.36 $2.33 $6.40 $3.01 $4.33 $3.72 $3.76 $5.39 $6.86 $6.44 $16.22 $5.39 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 4.11% 4.32% 2.37% 2.57% 2.23% 8.16% 4.18% 7.52% 6.33% 5.37% 6.73% 8.29% 10.00% 30.01% 6.73% <-Median-> 5 % of Stock Price CDN$
Notes:
October 4, 2026.  Last estimates were for 2025, 2026, 2027 in US$ of $11256M, $11303M, $11389M Revenue, $5.42, $5.68, $5.95 AEPS, $5.52, $5.64, $5.87 EPS, $1.88, $1.97, $2.06 Div, 
$1350M, $1196M, $1177M FCF, $9.53, $9.55, $9.73 CFPS, $2311M, $2315M, $2293M EBITDA, $1610M, $1622M, $1610M EBIT, $69.27, $74.00, $78.86 BVPS, $1132M, $1129M 2025/6 Net Income.
October 9, 2025.  Last estimates were for 2024, 2025, 2026 of $11759M, $11794M, $11895M Revenue, $5.72, $5.87, $6.11 AEPS, $5.76, $5.64, $5.58 EPS, $1.76, $1.87, $1.97 Dividends, 
$1352M, $1282M, 1345M FCF, $9.57, $980, $10.40 CFPS, $2470M, $2469M, $2496M EBITDA, $64.52, $68.94, $76.46 BVPS, $1207M, $1132M, $1129M Net Income.
October 6, 2024.  Last estimates were for 2023, 2024, 2025 of $11660M, $11688M, $11817M US$ Revenue, $5.02, $5.18, $5.42 US$ AEPS, $$4.58, $5.08, $5.25 US$ EPS, $1.64, $1.74, $1.81 US$ Dividend,
 $1258M, $1209M, $1182M US$ FCF, $8.86, $8.93 and $8.81 US$ CFPS, $2326M, $2338M, $2387M US$ EBITDA, $61.90, $65.30, $69.00 US$ BVPS, $967M, $1083M, $1091M US$ Net Income.
October 8, 2023.  Last estimates were for 2022, 2023 and 2023 of $10735M, $10881M and $10969M US$ for Revenue, $3.90, $4.18 and $4.42 US$ for AEPS, $3.37, $4.20 and $4.38 US$ for EPS, 
$1.48, $1.58 and $1.57 US$ for Dividends, $1091M, $1191M and $1199M US$ for FCF, $7.41, $8.64 and $8.75 for CFPS, $63.90, $79.00 and $70.40 for BVPS, $711M, $908M and $941M for Net Income.
In 2023 consider using Yahoo to pick up stock price of TAP and TPX.B rather than Molson's.
October 10, 2022.  Last estimates were for 2021, 2022 and 2023 of $10283M, $10570M and $10655M US$ for Revenue, $4.24, $4.21 and $4.44 for EPS US$, 
$0.69, $1.49 and $1.53 US$ for Dividends, $1303M, $1265M and $1308M US$  for FCF, $7.60, $7.90 and $7.83 US$ for CFPS, and $924M, $909M and $956M US$ for Net Income.
Oct 9, 2021.  Last estimates were for 2020, 2021 and 2022 of $9678M, $10123M and $10278M US$ for Revenue, $2.63, $3.55 and $3.78 US$ for EPS, 
$0.57, $1.98 and $0.61 US$ for Dividends, $860M, $1234M and $1247M US$ for FCF, $3.98, $8.09 and $8.05 US$ for CFPS and $526M, $770M and $818M US$ for Net Income.
October 18, 2020.  Last estimates were for 2019, 2020 and 2021 of $10597M, $10586M and $10572M US$ for Revenue, 
$4.43, $4.47 and $4.60 US$ for EPS, $9.48, $9.44 and $9.59 US$ for CFPS, and $966M, $965M and $987M US$ for Net Income.
May 22, 2020.  Dividends are suspended.  Confirmed in Press Release of July 30, 2020.
October 19, 2019.  Last estimates were for 2018 and 2019 of $11239M, $11273M for Revenue US$, 4.76 and $497 for EPS US$, $8.28 and $9.33 for CFPS US$ and $1290M for Net Income for 2018.
October 27, 2018.  Last estimates were for 2017, 2018 and 2019 of $11083M, $11259M and $11275M US$ for Revenue, 
$3.99, $4.76 and $4.97 for EPS US$, $8.28, $9.50 and $9.33 for CFPS US$, $1162M and $1290M US$ for 2017 and 2018.
October 30, 2017.  Last estimates were for 2016, 2017 and 2018 of $9711M, $11459M and $11567M for Revenue US$, 
$4.50, $5.23 and $5.63 for EPS US$, $4.65, 9.78 and $10.70 for CPFS US$, $753M, $1162M abd $1290M for Net Income US$
For 2016 I used unaudited Pro Forma Condensed Combined Statements as they agreed with values on 4-Traders and Reuters.
November 2, 2016.  Last estimates were for 2015. 2016 and 2017 of $3624M, $3614M and $3679M US$ for Revenue, 
$3.40, $3.99 and $4.12 US$ for EPS, $4.12, $4.89 and $5.76 US$ for CFPS, $694M, $753M and $768M US$ for Net Income.
October 11, 2016 – Molson Coors Brewing Company (NYSE: TAP; TSX: TPX) (“Molson Coors” or “the Company”) today 
announced the successful completion of its previously announced acquisition of SABMiller plc’s (LSE: SAB; JSE: SAB) (“SABMiller”) 
58% stake in MillerCoors LLC (“MillerCoors”), the joint venture formed in the United States and Puerto Rico by both companies in 2008. 
November 1, 2015.  Last estimates were for 2014, 2015 and 2016 of $4188M, $4228M and $4327M US$ for Revenue, 
$4.50, $4.25 and $4.48 US$ for EPS, $5.40, $5.19 and 6.06 US$ for CFPS and $801M, $771M and $793M US$ for Net Income.
October 24, 2014.  Last estimates were for 2013, 2014 and 2015 of $4296M, $4432M and $4550M US$, $3.98, $4.21 and $4.36 EPS US$, $3.47 and $3.78 2013 and 2014 for CFPS US$.
July 25, 2012.  Last estimtes for 2010 and 2011 for Earnings or $3.60 and $3.87 US.
Very little volume in TPX.B shares.  I really see not much value in Canadians buying these shares.  If they want to buy this company, 
It would probably be better to buy TAP.
Feb 5, 2011.  when I last looked I got earnings for 2008 of $3.11 US 
Since the merger of Molson and Coors, few Canadian companies seem to be following this company.  They treat it like an American company.  US Company is Molson Coors Brewing Company.
Merger Occurred in Feb 2005.  Of the new company Molson sharesholders got .36 shares for each of their shares and $5.44 special dividend. Special dividend occurred because buy out was deemed low.
Dividends at $.50 from 1987.
Old Molson Inc. (TSX: MOL.A); Old Adolph Coors Co (NYSE: RKY)
2012 Currently Class A and Class B shares have voting rights.  Class A shares can exchange them for Class B shares on a on-for-one basis.
The Exchangeable shares can be exchanged on a one-for-one basis for corresponding common shares.
2009 We have Class A common stock and Class B non-voting common stock trading on the New York Stock Exchange under
the symbols "TAP A" and "TAP," respectively. "TAP A" and "TAP" were de-listed from the Toronto Stock Exchange at the
close of business on May 1, 2009. In addition, the indirect subsidiary, Molson Coors Canada Inc., has Class A exchangeable
shares and Class B exchangeable shares trading on the Toronto Stock Exchange under the symbols "TPX.A" and "TPX.B,"
respectively. The Class A and B exchangeable shares are a means for shareholders to defer tax in Canada and have substantially
the same economic and voting rights as the respective common shares.
February 2005.  Molson Inc (TSX: MOL.A) and Adolph Coors Company (NYSE: RKY) form Molson Coors Brewing Company.
Canadian values go from MOL.A (2004) to TPX.B (2005); US Values are those given for TAP
The Molson Coors Beverage Company (formerly Molson Coors Brewing Company) is a partly Canadian-owned enterprise and one of the world's largest beer makers. 
Its Canadian arm, Molson Coors Canada, is the successor to Molson Breweries, one of the country's oldest companies.
Sector:
Consumers Discretionary
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
In 2008 I did a spreadsheet on this stock as it has recently been recommended and generally, beer companies make good money.  
Labatt’s was one of the original companies that I purchased and I did very well with it before it was bought out.
Molson Coors was formed in 2005 through the merger of Molson of Canada, and Coors of the United States
Dividends
Dividends are paid in cycle 3 which is March, June, September and December.  Dividends are declared in one month to pay in the following month.
For dividends declared on February 13, 2014 for shareholders of record of February 28, 2014 and is payable in March 17, 2014.
How they make their money.
Molson Coors Canada Inc is a large brewer and distributor of beer and other malt beverages. Its brands include Coors Light, Miller Lite, Molson Canadian, Carling, 
Staropramen, Coors Banquet, Blue Moon, Vizzy, Leinenkugel, and Creemore. Its breweries are located across the U.S., Canada, and Europe, with the 
majority of the company's revenue generated in the Americas.   
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 2018 Oct 19 2019 Oct 18 2020 Oct 9 2021 Oct 10 2022 Oct 8 2023 Oct 6 2024 Oct 9 2025 Oct 4 2026
Goyal, Rahul 0.021 0.01% 0.000 0.00% B CEO in 2026 -100.00%
CEO - Shares B - Amount $0.978 $0.000 B
Options - percentage 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000
Joubert, Tracey 0.01% 0.029 0.01% 0.037 0.02% 0.049 0.02% 0.055 0.03% 0.061 0.03% 0.082 0.04% 0.171 0.09% 0.180 0.10% B Class B 5.49%
CFO- Shares B - Amount $1.434 $1.578 $1.666 $2.259 $2.833 $3.706 $4.710 $7.960 $6.630 B Class B
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% US$ #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Hattersley, Gavin 0.04% 0.100 0.04% 0.124 0.05% 0.155 0.07% 0.182 0.08% 0.210 0.10% 0.273 0.13% 0.348 0.18% was CFO before 2016 -100.00%
Officer - Shares B- Amount $5.432 $5.391 $5.596 $7.206 $9.380 $12.843 $15.624 $16.226 is showing as CEO 2019
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% US$ #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 says n/a in 2026
Maciolek, Natalie G. 0.021 0.01% 0.033 0.02% 0.000 0.00% B says n/a in 2026 -100.00%
Officer - Shares B - Amount $1.199 $1.548 $0.000 B
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000
Whitehead, Philip M. 0.018 0.01% 0.000 0.00% B says n/a in 2026 -100.00%
Officer - Shares B - Amount $0.832 $0.000 B
Options - percentage 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000
Long, Jeff 0.000 0.00% B #DIV/0!
Officer - Shares B - Amount $0.000 B
Options - percentage 0.000 0.00% #DIV/0!
Options - amount $0.000
St. Jacques, Michelle 0.029 0.01% 0.032 0.01% 0.035 0.02% 0.000 0.00% 0.072 0.04% 0.072 0.04% Updted Apr 2025 0.00%
Officer - Shares B - Amount $1.331 $1.646 $2.121 $0.000 $3.348 $2.644
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Cox, Simon 0.034 0.02% 0.041 0.02% 0.049 0.02% 0.049 0.02% 0.049 0.02% 0.049 0.02% 0.049 0.03% Last Updated Mar 2021 -100.00%
Officer - Shares B - Amount $1.841 $1.873 $2.285 $2.540 $3.017 $2.826 $2.301
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Stelter, Roxanne 0.012 0.01% 0.016 0.01% B Updated Apr 2026 39.13%
Officer - Shares B - Amount $0.543 $0.597 B
Options - percentage 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000
Eaton, Roger G. 0.049 0.02% 0.052 0.03% 0.055 0.03% B 6.48%
Director - Shares B - Amount $2.829 $2.423 $2.038 B
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000
Coors, Peter H.  6.29% 14.099 6.24% 14.155 6.26% 14.172 6.53% 14.119 6.53% 14.122 6.62% 16.026 7.89% 16.026 8.40% 16.026 8.57% B Was chairman when 0.00%
Chairman - Shares - Amt $796.598 $759.962 $639.684 $656.893 $727.421 $864.400 $918.617 $748.099 $590.722 B I looked in 2014
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Was Vice Chair #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 In 2021 Site says he is chair
Molson, Andrew Thomas 0.014 0.01% 0.017 0.01% 0.013 0.01% 0.015 0.01% 0.015 0.01% 0.014 0.01% 0.000 0.00% 0.030 0.02% B Showing Chairman 2019 #DIV/0!
Director - Shares B - Amount $0.748 $0.767 $0.603 $0.751 $0.926 $0.782 $0.000 $1.113 B Showing as Vice Chair 2021
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Molson, Geoffrey E. 0.01% 0.022 0.01% 0.026 0.01% 0.027 0.01% 0.028 0.01% 0.027 0.01% 0.027 0.01% 0.058 0.03% 0.011 0.01% B Ended Chairman May 2017 -80.82%
Vice Chairman - Shares - Amt $1.161 $1.210 $1.155 $1.243 $1.462 $1.659 $1.571 $2.694 $0.408 B Showing Director 2021
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Showing Vice Chair 2025 #DIV/0!
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Coors, David S. 0.369 0.18% 0.373 0.20% 0.393 0.21% 5.28%
Chairman - Shares - Amt $21.150 $17.422 $14.483
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount $0.000 $0.000 $0.000
Increase in O/S Shares 0.22% 0.700 0.31% 0.200 0.09% 0.400 0.18% 0.300 0.14% 0.300 0.14% 0.400 0.19% 0.800 0.39% 0.500 0.26% Class B 169.9
due to SO $41.035 $39.312 $10.780 $18.076 $13.905 $15.456 $24.484 $45.856 $23.340
Book Value $34.400 $45.000 $8.300 $24.200 $32.700 $30.700 $45.100 $34.600 $29.800
Insider Buying $0.000 $0.000 -$0.106 -$0.220 -$0.020 -$0.007 -$0.006 -$0.011 -$0.458
Insider Selling $5.970 $1.590 $3.930 $0.649 $0.000 $0.112 $0.167 $0.283 $0.053
Net Insider Selling $5.970 $1.590 $3.824 $0.430 -$0.020 $0.105 $0.161 $0.272 -$0.405
% of Market Cap 0.03% 0.01% 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Directors 14 14 14 14 14 14 14 14
Women 14% 2 14% 2 14% 3 21% 3 21% 3 21% 4 29% 3 21% 3 21%
Minorities 0% 0 0% 0 0% 1 7% 2 14% 2 14% 2 14% 2 14% 2 14%
Institutions/Holdings
Total Shares Held - TPX.B,TAP
Increase/Decrease
Starting No. of Shares
Institutions/Holdings 20 20 51.23% 20 55.60% 20 48.78% 20 52.23% 20 55.72% 20 66.69%
Total Shares Held - TAP 109.638 52.89% 110.849 49.00% 120.627 55.59% 105.732 48.88% 112.925 52.94% 110.163 57.74% 124.342 66.53% of NYSE A o/s shares
Increase/Decrease -8.720 -7.37% 1.398 1.28% -1.959 -1.60% 1.344 1.29% -5.738 -4.84% 0.747 0.68% 14.247 12.94% data unavailable 2017
Starting No. of Shares 118.358 Top 20 109.451 Top 20 MS 122.586 Top 20 MS 104.388 Top 20 MS 118.662 Top 20 MS 109.416 Top 20 MS 110.095 Top 20 MS
Institutions/Holdings 86.35% 766 87.02%
Total Shares Held - TAP 81.48% 167.585 82.47% of NYSE  o/s shares
Increase/Decrease 1.50% -3.583 -2.09%
Starting No. of Shares Nasdaq 171.168 Nasdaq
Institutions/Holdings 1.21%
Total Shares Held -TPX.B 1.21% of TPX B o/s shares
Increase/Decrease -0.23%
Starting No. of Shares Reuters
Copyright © 2008 Website of SPBrunner. All rights reserved.