| This report is for educational purposes only, and not to provide
investment advice. Before making any
investment decision, you should always do your own research or consult a
investment professional. |
|
|
|
|
|
|
|
|
|
|
|
|
| While I try to
be accurate, I assume no responsibility for any figure in this spreadsheet. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See my website
on stocks or see my blog at the following sites. |
|
|
www.spbrunner.com/stocks.html |
|
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Alimentation
Couche-Tard Inc. |
|
|
|
ATD.B-T |
|
www.couche-tard.com/corporatif/home.html |
Fiscal Yr: |
Apr 30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Reporting Day |
30 |
29 |
28 |
27 |
25 |
24 |
30 |
29 |
27 |
26 |
25 |
24 |
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year |
4/30/00 |
4/29/01 |
4/28/02 |
4/27/03 |
4/25/04 |
4/24/05 |
4/30/06 |
4/29/07 |
4/27/08 |
4/26/09 |
4/25/10 |
4/24/11 |
4/30/12 |
4/29/13 |
|
|
|
#Y |
|
|
|
|
|
|
|
|
|
|
|
| $ Reporting in |
|
|
|
|
|
<--CDN$ |
US$ --> |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accting Rules |
|
|
|
|
|
|
|
|
|
|
|
C GAAP |
IFRS |
IFRS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| US$-CND$ |
1.4818 |
1.536 |
1.5681 |
1.4336 |
1.3612 |
1.2342 |
1.1203 |
1.1068 |
1.0092 |
1.18915 |
1.00481 |
0.9541 |
0.98192 |
0.981915 |
|
|
|
|
US$-CND$ |
|
|
|
|
|
|
|
|
|
|
| split |
|
|
2 |
2 |
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue US$ |
$1,062 |
$1,090 |
$2,114 |
$1,669 |
$4,314 |
$8,277 |
$10,157 |
$12,087 |
$15,370 |
$15,781 |
$16,440 |
$18,966 |
$22,207 |
$22,610 |
|
1640.62% |
<-Total Growth |
10 |
Revenue |
US$ |
|
|
|
|
|
|
|
|
|
| Increase |
68.85% |
2.58% |
94.03% |
-21.08% |
158.56% |
91.86% |
22.71% |
19.00% |
27.16% |
2.67% |
4.17% |
15.37% |
17.09% |
1.81% |
|
|
|
|
Revenue |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue CDN$* |
$1,574 |
$1,674 |
$3,315 |
$2,392 |
$5,872 |
$10,216 |
$11,379 |
$13,378 |
$15,511 |
$18,766 |
$16,519 |
$18,095 |
$21,805 |
$22,201 |
|
981.20% |
<-Total Growth |
10 |
Revenue |
CDN$ |
|
|
|
|
|
|
|
|
|
| Increase |
71.63% |
6.33% |
98.08% |
-27.85% |
145.50% |
73.96% |
11.39% |
17.57% |
15.94% |
20.98% |
-11.98% |
9.54% |
20.50% |
1.81% |
|
26.88% |
<-IRR #YR-> |
10 |
Revenue |
CDN$ |
|
|
|
|
|
|
|
|
|
| Rev per Share |
$10.58 |
$11.24 |
$20.00 |
$14.14 |
$29.72 |
$50.08 |
$56.32 |
$66.12 |
$78.85 |
$100.02 |
$89.95 |
$98.56 |
$118.77 |
$120.93 |
|
9.72% |
<-IRR #YR-> |
5 |
Revenue |
CDN$ |
|
|
|
|
|
|
|
|
|
| P/S (Price/Sales) |
0.22 |
0.28 |
0.33 |
0.47 |
0.39 |
0.34 |
0.45 |
0.36 |
0.18 |
0.13 |
0.20 |
0.26 |
0.24 |
0.24 |
|
24.25% |
<-IRR #YR-> |
10 |
Rev per share |
CDN$ |
|
|
|
|
|
|
|
|
|
| *Revenue in M
CDN $ |
|
|
|
|
|
|
P/S |
10 yr |
0.33 |
5 yr |
0.20 |
|
|
|
11.84% |
<-IRR #YR-> |
5 |
Rev per share |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1,674 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$18,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$11,379 |
$0 |
$0 |
$0 |
$0 |
$18,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$11.24 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$98.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$56.32 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$98.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS US$ |
$0.08 |
$0.10 |
$0.19 |
$0.27 |
$0.31 |
$0.79 |
$0.94 |
$0.94 |
$0.92 |
$1.29 |
$1.60 |
$1.97 |
$2.17 |
$2.40 |
|
1836.59% |
<-Total Growth |
10 |
Earnings |
US$ |
|
|
|
|
|
|
|
|
|
| Increase |
35.7% |
#REF! |
135.8% |
160.6% |
61.9% |
196.5% |
201.1% |
19.6% |
-2.1% |
37.2% |
73.9% |
52.7% |
35.6% |
21.8% |
|
|
|
|
Earnings |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '02 |
$0.97 |
$1.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '03 |
0.49 |
0.63 |
$1.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '05 |
0.24 |
0.31 |
0.61 |
$0.76 |
$0.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
0.12 |
0.16 |
0.30 |
0.38 |
0.43 |
0.97 |
1.05 |
1.04 |
0.93 |
1.53 |
1.61 |
1.88 |
2.13 |
2.36 |
|
1102.93% |
<-Total Growth |
10 |
Earnings |
CDN$ |
|
|
|
|
|
|
|
|
|
| Increase |
22.8% |
28.9% |
93.6% |
25.6% |
11.8% |
128.2% |
8.6% |
-1.2% |
-11.8% |
47.4% |
73.2% |
22.5% |
32.5% |
25.4% |
|
28.24% |
<-IRR #YR-> |
10 |
Earnings |
CDN$ |
|
|
|
|
|
|
|
|
|
| Earnings Yield |
|
|
4.6% |
5.7% |
3.7% |
5.7% |
4.1% |
4.4% |
6.7% |
11.8% |
8.9% |
7.3% |
7.4% |
8.2% |
|
12.28% |
<-IRR #YR-> |
5 |
Earnings |
CDN$ |
|
|
|
|
|
|
|
|
|
| * ESP per
share (Cdn GAAP) |
|
|
|
|
|
|
E/P |
10 Yrs |
5.71% |
5Yrs |
7.34% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.16 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.05 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
|
|
|
|
|
|
$0.10 |
$0.110 |
$0.130 |
$0.140 |
$0.145 |
$0.17 |
$0.24 |
$0.25 |
|
21.43% |
<-Total Growth |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
|
|
|
10.00% |
18.18% |
7.69% |
3.57% |
17.24% |
39.71% |
5.26% |
|
10.00% |
<-Median-> |
5 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| Yield H/L |
|
|
|
|
|
|
0.46% |
0.44% |
0.70% |
1.06% |
0.84% |
0.75% |
|
|
|
0.73% |
<-Median-> |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| Yield on High |
|
|
|
|
|
|
0.37% |
0.39% |
0.54% |
0.88% |
0.66% |
0.62% |
|
|
|
0.58% |
<-Median-> |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| Yield on Low |
|
|
|
|
|
|
0.62% |
0.49% |
0.97% |
1.36% |
1.14% |
0.95% |
|
|
|
0.96% |
<-Median-> |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| Yield on Cl |
|
|
|
|
|
|
0.39% |
0.46% |
0.93% |
1.07% |
0.80% |
0.66% |
0.82% |
0.87% |
|
0.73% |
<-Median-> |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| Payout Ratio |
|
|
|
|
|
|
9.5% |
10.6% |
14.0% |
9.1% |
9.0% |
9.0% |
11.1% |
10.6% |
|
9.31% |
<-Median-> |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| Payout Ratio CF |
|
|
|
|
|
|
4.5% |
5.0% |
7.0% |
4.4% |
5.4% |
5.3% |
6.6% |
6.9% |
|
5.14% |
<-Median-> |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| Average 5 Yrs |
Div Yd |
Div Yd |
1.46% |
in 5 yrs |
2.46% |
in 10 yrs |
Yield |
0.75% |
0.80% |
Payout |
9.13% |
5.29% |
|
|
|
#NUM! |
<-IRR #YR-> |
10 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| * Dividends
per share CDN$ |
|
11.00% |
5 |
11.00% |
10 |
|
|
Last Div Inc ---> |
$0.05 |
$0.06 |
25.0% |
|
|
11.20% |
<-IRR #YR-> |
4 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.10 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
|
|
|
|
|
|
|
|
|
Pension |
$14.95 |
2004 |
1.59% |
|
|
|
|
|
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| H/LYield held 5 yrs |
|
|
|
|
|
|
3.68% |
1.84% |
1.82% |
1.34% |
0.92% |
0.78% |
0.94% |
1.34% |
|
1.58% |
<-Median-> |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| H/LYield held 10 yrs |
|
|
|
|
|
|
16.88% |
12.22% |
7.28% |
6.47% |
5.69% |
6.25% |
3.98% |
3.49% |
|
6.88% |
<-Median-> |
6 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
| H/LYield held 15 yrs |
|
|
|
|
|
|
|
|
|
67.88% |
40.00% |
28.69% |
#REF! |
#REF! |
|
40.00% |
<-Median-> |
3 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham price |
$1.94 |
$2.36 |
$4.52 |
$5.27 |
$5.72 |
$9.93 |
$11.45 |
$12.31 |
$11.85 |
$17.44 |
$18.15 |
$20.87 |
|
|
|
GP using net inc/# of shares |
|
|
|
|
|
|
|
|
|
|
|
|
| Graham price |
$1.93 |
$2.32 |
$3.93 |
$4.74 |
$5.88 |
$9.89 |
$11.27 |
$12.11 |
$11.59 |
$17.03 |
$17.87 |
$20.63 |
$21.96 |
$23.10 |
|
GP using Diluted Earnings |
|
Graham Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Prem /Disc.Med H/L |
31.81% |
17.11% |
51.61% |
50.88% |
77.42% |
58.57% |
92.43% |
108.04% |
60.90% |
-22.73% |
-3.27% |
9.37% |
|
|
|
55.09% |
<-Median-> |
10 |
Graham Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Prem/Disc High |
44.1% |
40.0% |
116.0% |
77.9% |
146.5% |
97.1% |
141.5% |
131.2% |
105.8% |
-6.1% |
22.3% |
32.3% |
|
|
|
101.49% |
<-Median-> |
10 |
Graham Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Prem/Disc Low |
19.5% |
-5.8% |
-12.8% |
23.9% |
8.4% |
20.0% |
43.3% |
84.9% |
16.0% |
-39.4% |
-28.8% |
-13.6% |
|
|
|
12.16% |
<-Median-> |
10 |
Graham Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Prem/Disc Cl |
22.8% |
35.1% |
66.5% |
41.0% |
97.6% |
70.6% |
127.3% |
95.7% |
20.4% |
-23.4% |
1.4% |
24.1% |
31.6% |
25.1% |
|
53.75% |
<-Median-> |
10 |
Graham Price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '05 |
$4.75 |
$6.28 |
$16.93 |
$13.38 |
$23.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl CDN$ |
$2.38 |
$3.14 |
$6.55 |
$6.69 |
$11.63 |
$16.87 |
$25.61 |
$23.70 |
$13.96 |
$13.05 |
$18.13 |
$25.59 |
$28.90 |
$28.90 |
|
715.62% |
<-Total Growth |
10 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Increase |
-3.30% |
32.11% |
108.76% |
2.14% |
73.77% |
45.12% |
51.81% |
-7.46% |
-41.10% |
-6.52% |
38.93% |
41.15% |
12.93% |
0.00% |
|
23.35% |
<-IRR #YR-> |
10 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| P/E |
19.59 |
20.08 |
21.65 |
17.61 |
27.35 |
17.39 |
24.32 |
22.78 |
15.04 |
8.51 |
11.28 |
13.61 |
13.56 |
12.26 |
|
-0.02% |
<-IRR #YR-> |
5 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Trailing P/E |
24.05 |
25.88 |
41.92 |
22.12 |
30.59 |
39.69 |
26.40 |
22.51 |
13.42 |
14.06 |
11.82 |
15.92 |
15.38 |
13.56 |
|
24.00% |
<-IRR #YR-> |
10 |
Price & Div |
CDN$ |
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
0.54% |
0.64% |
Div % |
5, 10 yrs |
|
Price Inc |
-6.52% |
P/E: Y-T |
13.61 |
14.06 |
|
|
|
0.53% |
<-IRR #YR-> |
5 |
Price & Div |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.14 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$25.61 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.14 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.10 |
$0.11 |
$0.13 |
$0.14 |
$0.15 |
$25.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$25.61 |
$0.11 |
$0.13 |
$0.14 |
$0.15 |
$25.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Ave H/L CDN$ |
$2.55 |
$2.72 |
$5.97 |
$7.16 |
$10.44 |
$15.69 |
$21.68 |
$25.20 |
$18.65 |
$13.16 |
$17.29 |
$22.56 |
|
|
|
729.79% |
<-Total Growth |
10 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Increase |
17.92% |
6.62% |
119.43% |
19.96% |
45.85% |
50.28% |
38.22% |
16.21% |
-25.98% |
-29.44% |
31.38% |
30.48% |
|
|
|
23.57% |
<-IRR #YR-> |
10 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| P/E |
21.03 |
17.40 |
19.72 |
18.83 |
24.56 |
16.17 |
20.59 |
24.22 |
20.09 |
8.58 |
10.75 |
12.00 |
|
|
|
0.80% |
<-IRR #YR-> |
5 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Trailing P/E |
25.82 |
22.42 |
38.18 |
23.66 |
27.47 |
36.91 |
22.35 |
23.93 |
17.93 |
14.17 |
11.27 |
14.03 |
|
|
|
24.30% |
<-IRR #YR-> |
10 |
Price & Div |
CDN$ |
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
0.63% |
0.73% |
Div % |
5, 10 yrs |
|
Price Inc |
16.21% |
P/E: Y-T |
12.00 |
14.17 |
|
|
|
1.43% |
<-IRR #YR-> |
5 |
Price & Div |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.72 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$22.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.68 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$22.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.72 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.10 |
$0.11 |
$0.13 |
$0.14 |
$0.15 |
$22.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$21.68 |
$0.11 |
$0.13 |
$0.14 |
$0.15 |
$22.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Month |
|
|
|
|
|
|
Apr |
Nov 06 |
May 07 |
Nov 08 |
Nov 09 |
Oct 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '05 |
$5.58 |
$6.50 |
$17.00 |
$16.88 |
$29.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi CDN$ |
$2.79 |
$3.25 |
$8.50 |
$8.44 |
$14.50 |
$19.50 |
$27.21 |
$28.00 |
$23.86 |
$16.00 |
$21.86 |
$27.30 |
|
|
|
740.00% |
<-Total Growth |
10 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Increase |
10.95% |
16.59% |
161.54% |
-0.74% |
71.85% |
34.48% |
39.54% |
2.90% |
-14.79% |
-32.94% |
36.63% |
24.89% |
|
|
|
23.72% |
<-IRR #YR-> |
10 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| P/E |
22.99 |
20.80 |
28.10 |
22.20 |
34.12 |
20.10 |
25.84 |
26.91 |
25.70 |
10.43 |
13.60 |
14.52 |
|
|
|
0.07% |
<-IRR #YR-> |
5 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Trailing P/E |
28.23 |
26.80 |
54.40 |
27.89 |
38.16 |
45.88 |
28.05 |
26.59 |
22.93 |
17.23 |
14.25 |
16.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
2.90% |
P/E: Y-T |
14.52 |
17.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.25 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$27.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$27.21 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$27.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Month |
|
|
|
|
|
|
May |
Sep 06 |
Mar 08 |
Jul 08 |
Jun 09 |
May-10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '05 |
$4.63 |
$4.38 |
$6.86 |
$11.75 |
$12.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low CDN$ |
$2.31 |
$2.19 |
$3.43 |
$5.88 |
$6.38 |
$11.87 |
$16.15 |
$22.39 |
$13.44 |
$10.32 |
$12.72 |
$17.82 |
|
|
|
419.31% |
<-Total Growth |
9 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Increase |
27.59% |
-5.41% |
56.87% |
71.21% |
8.51% |
86.20% |
36.06% |
38.64% |
-39.97% |
-23.21% |
23.26% |
40.09% |
|
|
|
23.34% |
<-IRR #YR-> |
10 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| P/E |
19.07 |
14.00 |
11.34 |
15.46 |
15.00 |
12.24 |
15.34 |
21.52 |
14.48 |
6.73 |
7.91 |
9.48 |
|
|
|
1.99% |
<-IRR #YR-> |
5 |
Stock Price |
CDN$ |
|
|
|
|
|
|
|
|
|
| Trailing P/E |
23.42 |
18.04 |
21.96 |
19.42 |
16.78 |
27.93 |
16.65 |
21.26 |
12.92 |
11.12 |
8.29 |
11.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
23.26% |
P/E: Y-T |
9.48 |
11.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.19 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$17.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$16.15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$17.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
$353 |
$467 |
$1,086 |
$1,132 |
$2,297 |
$3,441 |
$5,174 |
$4,795 |
$2,746 |
$2,449 |
$3,330 |
$4,698 |
|
|
|
|
|
|
|
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| pre-split '02 |
19 |
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| pre-split '03 |
37 |
37 |
41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| pre-split '05 |
74 |
74 |
83 |
85 |
99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
148.76 |
148.96 |
165.78 |
169.19 |
197.62 |
203.97 |
202.04 |
202.33 |
196.73 |
187.63 |
183.65 |
183.59 |
183.59 |
183.59 |
|
Capital Stock |
|
Shares |
|
|
|
|
|
|
|
|
|
|
| Increase |
1.96% |
0.13% |
11.29% |
2.06% |
16.81% |
3.21% |
-0.95% |
0.15% |
-2.77% |
-4.63% |
-2.12% |
-0.03% |
0.00% |
0.00% |
|
0.06% |
<-Median-> |
10 |
Shares |
CDN$ |
|
|
|
|
|
|
|
|
|
| CF fr Op $M US$ |
$64.38 |
$46.78 |
$49.94 |
$98.62 |
$230.79 |
$327.58 |
$401.50 |
$403.00 |
$359.80 |
$502.80 |
$490.80 |
$618.90 |
$670.12 |
$679.30 |
|
1222.97% |
<-Total Growth |
10 |
Cash Flow |
US$ |
|
|
|
|
|
|
|
|
|
| OPS US$ |
$0.43 |
$0.31 |
$0.30 |
$0.58 |
$1.17 |
$1.61 |
$1.99 |
$1.99 |
$1.83 |
$2.68 |
$2.67 |
$3.37 |
$3.65 |
$3.70 |
|
973.37% |
<-Total Growth |
10 |
Cash Flow |
US$ |
|
|
|
|
|
|
|
|
|
| CF fr Op $M CDN$ |
95.398 |
71.856 |
78.304 |
141.378 |
314.155 |
404.3 |
$449.80 |
$446.04 |
$363.11 |
$597.90 |
$493.16 |
$590.49 |
$658.00 |
$667.01 |
|
721.77% |
<-Total Growth |
10 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
| OPS CDN$ |
$0.64 |
$0.48 |
$0.47 |
$0.84 |
$1.59 |
$1.98 |
$2.23 |
$2.20 |
$1.85 |
$3.19 |
$2.69 |
$3.22 |
$3.58 |
$3.63 |
|
566.74% |
<-Total Growth |
10 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
| G&M exch rate |
1.514 |
1.549 |
1.588 |
1.400 |
1.301 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| non-cash G&M |
-14.150 |
-9.480 |
12.530 |
-14.700 |
-$121.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Using my exch Rate |
-$21.42 |
-$14.68 |
$19.90 |
-$20.58 |
-$158.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-Cash CF US$ |
-$21.42 |
-$14.68 |
$19.90 |
-$20.58 |
-$116.59 |
$0.00 |
-$57.20 |
-$30.70 |
$36.90 |
-$30.00 |
$44.90 |
$8.70 |
$0.00 |
$0.00 |
|
30.97% |
<-Average |
10 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
| Non-Cash CF CDN$ |
-$31.75 |
-$22.55 |
$31.20 |
-$29.50 |
-$158.70 |
-$58.50 |
-$64.08 |
-$33.98 |
$37.24 |
-$35.67 |
$45.12 |
$8.30 |
$0.00 |
$0.00 |
|
20.89% |
<-IRR #YR-> |
10 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
| OPS non-cash CDN$ |
$0.43 |
$0.33 |
$0.66 |
$0.66 |
$0.79 |
$1.70 |
$1.91 |
$2.04 |
$2.04 |
$3.00 |
$2.93 |
$3.26 |
$3.58 |
$3.63 |
|
7.64% |
<-IRR #YR-> |
5 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
| Increase |
222.47% |
-22.65% |
99.58% |
0.11% |
18.96% |
115.52% |
12.61% |
6.67% |
-0.07% |
47.25% |
-2.19% |
11.28% |
9.89% |
1.37% |
|
25.71% |
<-IRR #YR-> |
10 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
| P/O on Cl |
5.55 |
9.48 |
9.92 |
10.12 |
14.78 |
9.95 |
13.41 |
11.64 |
6.86 |
4.36 |
6.19 |
7.85 |
8.06 |
7.95 |
|
11.31% |
<-IRR #YR-> |
5 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
| *Operational
Cash Flow per share |
|
|
|
|
|
P/CF |
10 Yrs |
9.51 |
5 Yrs |
7.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.48 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.23 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.33 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.91 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
6.06% |
4.29% |
2.36% |
5.91% |
5.35% |
3.96% |
3.95% |
3.33% |
2.34% |
3.19% |
2.99% |
3.26% |
3.02% |
3.00% |
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
83.7% |
30.2% |
-28.4% |
79.2% |
62.2% |
20.0% |
19.8% |
1.1% |
-29.0% |
-3.4% |
-9.5% |
-1.1% |
-8.5% |
-8.9% |
|
0.00 |
<-Median-> |
10 |
OPM |
CDN$ |
|
|
|
|
|
|
|
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
3.30% |
5 Yrs |
3.19% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Assets US$ |
$100.31 |
$100.03 |
$137.86 |
$232.54 |
$555.98 |
$717.06 |
$863.00 |
$759.00 |
$945.20 |
$844.50 |
$1,031.10 |
$1,289.00 |
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
US$ |
|
|
|
|
|
|
|
|
|
| Curr Liab. |
$95.27 |
$110.23 |
$137.59 |
$220.14 |
$516.53 |
$612.30 |
$689.90 |
$787.50 |
$862.50 |
$789.00 |
$882.90 |
$1,020.30 |
|
|
|
1.09 |
<-Median-> |
10 |
Liabilities |
US$ |
|
|
|
|
|
|
|
|
|
| Liquidity |
1.05 |
0.91 |
1.00 |
1.06 |
1.08 |
1.17 |
1.25 |
0.96 |
1.10 |
1.07 |
1.17 |
1.26 |
|
|
|
1.10 |
<-Median-> |
5 |
Ratio |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Assets CDN$ |
$148.64 |
$153.65 |
$216.18 |
$333.37 |
$756.80 |
$885.00 |
$966.82 |
$840.06 |
$953.90 |
$1,004.2 |
$1,036.1 |
$1,229.8 |
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
CDN$ |
|
|
|
|
|
|
|
|
|
| Curr Liab. |
$141.17 |
$169.31 |
$215.76 |
$315.59 |
$703.10 |
$755.70 |
$772.89 |
$871.61 |
$870.44 |
$938.2 |
$887.1 |
$973.5 |
|
|
|
1.09 |
<-Median-> |
10 |
Liabilities |
CDN$ |
|
|
|
|
|
|
|
|
|
| Liquidity |
1.05 |
0.91 |
1.00 |
1.06 |
1.08 |
1.17 |
1.25 |
0.96 |
1.10 |
1.07 |
1.17 |
1.26 |
|
|
|
1.10 |
<-Median-> |
5 |
Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets US$ |
$365.89 |
$362.06 |
$501.99 |
$747.31 |
$1,640.83 |
$1,975.21 |
$2,369.30 |
$3,043.20 |
$3,320.6 |
$3,255.9 |
$3,696.7 |
$3,999.6 |
|
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
US$ |
|
|
|
|
|
|
|
|
|
| Liab. |
$228.17 |
$213.40 |
$261.49 |
$436.79 |
$1,115.41 |
$1,234.32 |
$1,403.20 |
$1,897.80 |
$2,066.9 |
$1,929.9 |
$2,082.4 |
$2,063.5 |
|
|
|
1.69 |
<-Median-> |
10 |
Liabilities |
US$ |
|
|
|
|
|
|
|
|
|
| Liquidity |
1.60 |
1.70 |
1.92 |
1.71 |
1.47 |
1.60 |
1.69 |
1.60 |
1.61 |
1.69 |
1.78 |
1.94 |
|
|
|
1.69 |
<-Median-> |
5 |
Ratio |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets CDN$ |
$542.18 |
$556.13 |
$787.17 |
$1,071.35 |
$2,233.49 |
$2,437.80 |
$2,654.33 |
$3,368.21 |
$3,351.1 |
$3,871.8 |
$3,714.5 |
$3,816.0 |
|
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
CDN$ |
|
|
|
|
|
|
|
|
|
| Liab. |
$338.10 |
$327.78 |
$410.04 |
$626.18 |
$1,518.30 |
$1,523.40 |
$1,572.00 |
$2,100.49 |
$2,085.9 |
$2,294.9 |
$2,092.4 |
$1,968.8 |
|
|
|
1.69 |
<-Median-> |
10 |
Liabilities |
CDN$ |
|
|
|
|
|
|
|
|
|
| Liquidity |
1.60 |
1.70 |
1.92 |
1.71 |
1.47 |
1.60 |
1.69 |
1.60 |
1.61 |
1.69 |
1.78 |
1.94 |
|
|
|
1.69 |
<-Median-> |
5 |
Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value US$ |
$137.72 |
$148.67 |
$240.50 |
$310.53 |
$525.41 |
$740.88 |
$966.10 |
$1,145.4 |
$1,253.7 |
$1,326.0 |
$1,614.3 |
$1,936.1 |
|
|
|
1202.32% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
| Book Value CDN$ |
$204 |
$228 |
$377 |
$445 |
$715 |
$914 |
$1,082 |
$1,267.7 |
$1,265.2 |
$1,576.8 |
$1,622.1 |
$1,847.2 |
$1,847.2 |
$1,847.2 |
|
708.94% |
<-Total Growth |
10 |
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
| BV per share |
$1.37 |
$1.53 |
$2.27 |
$2.63 |
$3.62 |
$4.48 |
$5.36 |
$6.27 |
$6.43 |
$8.40 |
$8.83 |
$10.06 |
$10.06 |
$10.06 |
|
556.33% |
<-Total Growth |
10 |
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
| Change |
8.50% |
11.75% |
48.39% |
15.66% |
37.54% |
23.87% |
19.49% |
16.96% |
2.65% |
30.67% |
5.10% |
13.92% |
0.00% |
0.00% |
|
0.9381 |
Current/Historical |
|
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
| P/BV (CL) |
1.73 |
2.05 |
2.88 |
2.54 |
3.21 |
3.76 |
4.78 |
3.78 |
2.17 |
1.55 |
2.05 |
2.54 |
2.87 |
2.87 |
|
20.70% |
<-IRR #YR-> |
10 |
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
| Change |
-10.87% |
18.22% |
40.68% |
-11.70% |
26.34% |
17.15% |
27.04% |
-20.88% |
-42.62% |
-28.46% |
32.19% |
23.90% |
12.93% |
0.00% |
|
13.44% |
<-IRR #YR-> |
5 |
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
| Leverage (A/BK) |
2.66 |
2.44 |
2.09 |
2.41 |
3.12 |
2.67 |
2.45 |
2.66 |
2.65 |
2.46 |
2.29 |
2.07 |
|
|
|
2.45 |
<-Median-> |
10 |
A/BV |
CDN$ |
|
|
|
|
|
|
|
|
|
| Debt/Equity Ratio |
1.66 |
1.44 |
1.09 |
1.41 |
2.12 |
1.67 |
1.45 |
1.66 |
1.65 |
1.46 |
1.29 |
1.07 |
|
|
|
1.45 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
|
|
|
|
|
|
|
|
| Sharerholders
Equity (Assets less liabilities) |
|
|
|
|
P/BV |
10 yr Ave |
2.71 |
5 yr Ave |
2.17 |
|
|
|
|
|
|
|
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.53 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.36 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
|
|
|
|
|
16.4% |
14.0% |
22.6% |
21.2% |
|
|
|
18.80% |
<-Median-> |
4 |
Compreh. Inc |
US$ |
|
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
|
|
$205.40 |
$186.20 |
$365.30 |
$410.80 |
|
|
|
|
|
|
Compreh. Inc |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
|
|
|
|
|
16.4% |
14.0% |
22.6% |
21.2% |
|
|
|
18.80% |
<-Median-> |
4 |
Compreh. Inc |
CDN$ |
|
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
|
|
$207.29 |
$221.42 |
$367.06 |
$391.94 |
|
|
|
|
|
|
Compreh. Inc |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
8.9% |
10.5% |
17.5% |
17.9% |
11.1% |
21.8% |
20.3% |
17.1% |
15.1% |
19.1% |
18.8% |
19.1% |
|
|
|
Net Income/Shareholders' equity |
|
|
|
|
|
|
|
|
|
|
|
|
| 5Yr Median |
|
9.2% |
9.2% |
10.5% |
11.1% |
17.5% |
17.9% |
17.9% |
17.1% |
19.1% |
18.8% |
18.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income US$ |
$12.21 |
$15.61 |
$42.12 |
$55.46 |
$58.41 |
$161.64 |
$196.20 |
$196.40 |
$189.30 |
$253.90 |
$302.90 |
$370.10 |
|
|
|
2271.51% |
<-Total Growth |
10 |
Net Income |
US$ |
|
|
|
|
|
|
|
|
|
| Oper C. F. |
|
|
|
|
|
|
$401.50 |
$403.00 |
$359.80 |
$502.80 |
$490.80 |
$618.90 |
|
|
|
|
C F Statement |
|
Oper C. F. |
US$ |
|
|
|
|
|
|
|
|
|
| Invest. C. F |
|
|
|
|
|
|
-$316.80 |
-$920.20 |
-$160.40 |
-$160.40 |
-$333.50 |
-$235.90 |
|
|
|
|
C F Statement |
|
Invest. C. F |
US$ |
|
|
|
|
|
|
|
|
|
| Total Assets |
|
|
|
|
|
|
$2,369.30 |
$3,043.20 |
$3,320.60 |
$3,255.90 |
$3,696.70 |
$3,999.60 |
|
|
|
|
Balance Sheet |
|
Assets |
US$ |
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
|
|
|
4.71% |
23.45% |
-0.30% |
-2.72% |
3.94% |
-0.32% |
|
|
|
|
|
|
Ratio |
US$ |
|
|
|
|
|
|
|
|
|
| Fin C. F. |
|
|
|
|
|
|
-$15.40 |
$327.40 |
-$136.50 |
-$136.50 |
-$123.20 |
-$290.40 |
|
|
|
|
C F Statement |
|
Fin. C. F |
US$ |
|
|
|
|
|
|
|
|
|
| Total Accruals |
|
|
|
|
|
|
$126.90 |
$386.20 |
$126.40 |
$48.00 |
$268.80 |
$277.50 |
|
|
|
|
|
|
Accruals |
US$ |
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
|
|
|
5.36% |
12.69% |
3.81% |
1.47% |
7.27% |
6.94% |
|
|
|
|
|
|
Ratio |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income CDN$ |
$18.10 |
$23.97 |
$66.04 |
$79.51 |
$79.51 |
$199.50 |
$219.80 |
$217.38 |
$191.04 |
$301.93 |
$304.36 |
$353.11 |
|
|
|
1373.08% |
<-Total Growth |
10 |
Net Income |
CDN$ |
|
|
|
|
|
|
|
|
|
| Oper C. F. |
$95.40 |
$71.86 |
$78.30 |
$141.38 |
$314.16 |
$404.30 |
$449.80 |
$446.04 |
$363.11 |
$597.90 |
$493.16 |
$590.49 |
|
|
|
|
C F Statement |
|
Oper C. F. |
CDN$ |
|
|
|
|
|
|
|
|
|
| Invest. C. F |
-$77.89 |
-$40.42 |
-$196.32 |
-$242.97 |
-$761.16 |
-$283.30 |
-$354.91 |
-$1,018.48 |
-$161.88 |
-$190.74 |
-$335.10 |
-$225.07 |
|
|
|
|
C F Statement |
|
Invest. C. F |
CDN$ |
|
|
|
|
|
|
|
|
|
| Total Accruals |
$0.59 |
-$7.46 |
$184.06 |
$181.10 |
$526.51 |
$78.50 |
$124.91 |
$789.81 |
-$10.19 |
-$105.24 |
$146.30 |
-$12.31 |
|
|
|
|
|
|
Accruals |
CDN$ |
|
|
|
|
|
|
|
|
|
| Total Assets |
$542.18 |
$556.13 |
$787.17 |
$1,071.35 |
$2,233.49 |
$2,437.80 |
$2,654.33 |
$3,368.21 |
$3,351.15 |
$3,871.75 |
$3,714.48 |
$3,816.02 |
|
|
|
|
Balance Sheet |
|
Assets |
CDN$ |
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
0.11% |
-1.34% |
23.38% |
16.90% |
23.57% |
3.22% |
4.71% |
23.45% |
-0.30% |
-2.72% |
3.94% |
-0.32% |
|
|
|
|
|
|
Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Chge in Cl |
-3.30% |
32.11% |
108.76% |
2.14% |
73.77% |
45.12% |
51.81% |
-7.46% |
-41.10% |
-6.52% |
38.93% |
41.15% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin C. F. CDN$ |
$0.00 |
$0.00 |
$124.42 |
$136.43 |
$605.62 |
$4.60 |
-$17.25 |
$362.37 |
-$137.76 |
-$162.32 |
-$123.79 |
-$277.07 |
|
|
|
|
C F Statement |
|
Fin. C. F |
CDN$ |
|
|
|
|
|
|
|
|
|
| Total Accruals |
|
|
$59.64 |
$44.67 |
-$79.11 |
$73.90 |
$142.17 |
$427.45 |
$127.56 |
$57.08 |
$270.09 |
$264.76 |
|
|
|
|
|
|
Accruals |
CDN$ |
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
7.58% |
4.17% |
-3.54% |
3.03% |
5.36% |
12.69% |
3.81% |
1.47% |
7.27% |
6.94% |
|
|
|
|
|
|
Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| August 6,
2011. When last I looked, I gog 2011
and 2012 earnings of $1.65 and $1.82 US$ and $23.76 and $3.05 US$ for cash
flow. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Jul 15,
2010. When I last looked I got estimates for 2010 and 2011 of $1.35 and
$1.45 US$ for earnings and of $2.36 and $2.57 US$ for Cash Flow. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| In August
2008, I got an earnings estimate of $.87 USD and it was way off as earnings
came in at $1.29USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP 2007. I know they had some problems over the last
year. Mar 2008 TD has this stock as an
Action Buy. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP 2006.
Problems: Number of shares are
increasing at about 12% a year and
Accrual Ratio is awful. However, number of share increases correspond
with acquisitions, so not so bad. Also book value is increasing. |
|
|
|
|
|
|
|
|
|
|
|
|
| Do not know
what to make of accrual ratio. Revenue, earnings and stocks prices increasing
at a fast clip. Keep for awhile as
just bought in 2004. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP 2005.
Loans are high. This is due to new purchases.
Stock is doing well though. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dec
2004. TD has a buy on this stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Multiple
voting shares are ATD.A and Subordinate Voting Shares are ATD.B. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The
Corporation’s year-end is the last Sunday of April of each year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| In North America, Couche-Tard is the largest independent convenience store
operator (whether integrated with a petroleum company or not) in terms of
number of company-operated stores. Its
stores |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| offer a broad mix of food products, beverages, other merchandise and services
and motor fuel. Grouped under three main brands: Couche-Tard, Mac’s and
Circle K. Stores are located across 10 Provinces of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Canada in three geographic markets (East, Centre and West), and across 43
American states and the District of Columbia in eight major markets (Great
Lakes, Midwest, Southeast, Florida, Gulf, Arizona, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| West Coast and Southwest). In addition, a network of about 3,700 licensees
extends in seven other regions worldwide (China, Guam, Hong Kong, Indonesia,
Japan, Macau and Mexico). |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53.69 |
|
|
Class A |
|
|
15.019 |
|
27.97% |
|
|
|
|
|
|
|
|
|
|
| Metro inc. |
|
|
|
|
|
|
|
|
|
|
129.90 |
|
|
Class B |
|
|
5.724 |
|
4.41% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.742 |
|
11.30% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| D'Amours, Jacques |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.786 |
|
20.09% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Bouchard, Alain |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
19.225 |
|
35.81% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B |
|
|
1.413 |
|
1.09% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.638 |
|
11.24% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fortin, Richard |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
5.465 |
|
10.18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B |
|
|
0.152 |
|
0.12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.617 |
|
3.06% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Plourde, Réal |
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A |
|
|
2.224 |
|
4.14% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B |
|
|
1.344 |
|
1.03% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.567 |
|
1.94% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|