| 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. |
|
|
|
|
|
|
3/31/11 |
<-1st Q |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See my website
on stocks or see my blog at the following sites. |
|
|
www.spbrunner.com/stocks.html |
|
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Progressive Waste Solutions Ltd |
|
|
TSX: |
BIN |
NYSE: |
BIN |
|
www.bficanada.com |
|
Fiscal Yr: |
Dec 31 |
Yr 2011 |
Yr 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year |
12/31/99 |
12/31/00 |
12/31/01 |
12/31/02 |
12/31/03 |
12/31/04 |
12/31/05 |
12/31/06 |
12/31/07 |
12/31/08 |
12/31/09 |
12/31/10 |
12/31/11 |
12/30/12 |
|
|
|
#Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| USD - CDN$ |
1.4440 |
1.5500 |
1.5925 |
1.5800 |
1.2923 |
1.2034 |
1.1656 |
1.1652 |
0.9881 |
1.2240 |
1.0501 |
0.9970 |
0.9615 |
0.9615 |
|
-37.39% |
<-Total Growth |
9 |
Currency |
USD - CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Currency |
|
|
|
|
|
|
|
|
|
<--CDN$ |
US$--> |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accting Rules |
|
|
|
|
|
|
|
|
|
C GAAP |
US GAAP |
US GAAP |
US GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mths in Accting Yr. |
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* US$ |
|
|
$80.38 |
$95.36 |
$129.71 |
$159.51 |
$581.18 |
$662.39 |
$928.41 |
$912.61 |
$1,008.4 |
$1,429.8 |
$1,843.8 |
$1,958.3 |
|
1678.79% |
<-Total Growth |
9 |
Revenue |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* CDN |
|
|
$128.0 |
$150.7 |
$167.6 |
$192.0 |
$677.4 |
$771.8 |
$917.4 |
$1,117.0 |
$1,059.0 |
$1,425.5 |
$1,772.8 |
$1,882.9 |
|
1013.63% |
<-Total Growth |
9 |
Revenue |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
17.71% |
11.25% |
14.51% |
252.91% |
13.93% |
18.86% |
21.77% |
-5.20% |
34.61% |
24.37% |
6.21% |
|
30.71% |
<-IRR #YR-> |
9 |
Revenue |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rev per Share |
|
|
|
$5.69 |
$6.33 |
$7.24 |
$14.28 |
$14.42 |
$15.94 |
$19.40 |
$12.86 |
$11.74 |
$14.69 |
$15.61 |
|
16.04% |
<-IRR #YR-> |
5 |
Revenue |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/S (Price/Sales) |
|
|
|
2.08 |
2.63 |
3.38 |
1.97 |
1.90 |
1.67 |
0.54 |
1.31 |
2.06 |
1.63 |
1.54 |
|
9.49% |
<-IRR #YR-> |
8 |
Rev per share |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Revenue in M
CDN $ |
|
|
|
|
|
|
P/S |
10 yr |
1.97 |
5 yr |
1.67 |
|
|
|
-3.85% |
<-IRR #YR-> |
5 |
Rev per share |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$128.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$1,425.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$677.4 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$1,425.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.7 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$11.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$14.3 |
$0.0 |
$0.0 |
$0.0 |
$0.0 |
$11.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* US$ |
|
|
|
$0.21 |
$0.39 |
$0.62 |
$0.19 |
$0.52 |
$0.70 |
$0.66 |
$0.63 |
$0.76 |
$1.15 |
$1.32 |
|
263.88% |
<-Total Growth |
8 |
Earnings |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
85.25% |
61.08% |
-69.72% |
177.37% |
33.39% |
-5.23% |
-4.80% |
20.63% |
51.32% |
14.78% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* CDN$ |
|
|
|
$0.33 |
$0.50 |
$0.75 |
$0.22 |
$0.61 |
$0.69 |
$0.81 |
$0.66 |
$0.76 |
$1.11 |
$1.27 |
|
129.61% |
<-Total Growth |
8 |
Earnings |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
51.52% |
50.00% |
-70.67% |
177.27% |
13.11% |
17.39% |
-18.32% |
14.53% |
45.93% |
14.78% |
|
10.95% |
<-IRR #YR-> |
8 |
Earnings |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| * ESP per
share (Cdn GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.06% |
<-IRR #YR-> |
5 |
Earnings |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.33 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.22 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
|
|
|
$0.82 |
$1.23 |
$1.33 |
$1.64 |
$1.75 |
$1.82 |
$1.82 |
$0.79 |
$0.50 |
$0.50 |
$0.50 |
|
-39.02% |
<-Total Growth |
8 |
Earnings |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
50.00% |
8.13% |
23.31% |
6.71% |
3.89% |
0.00% |
-56.45% |
-36.84% |
0.00% |
0.00% |
|
5.30% |
<-Median-> |
8 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield H/L |
|
|
|
7.60% |
8.57% |
6.06% |
6.02% |
6.60% |
6.63% |
10.51% |
6.33% |
2.37% |
|
|
|
6.60% |
<-Median-> |
9 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on High |
|
|
|
6.89% |
7.15% |
4.59% |
5.45% |
5.82% |
6.18% |
6.78% |
4.68% |
1.98% |
|
|
|
5.82% |
<-Median-> |
9 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on Low |
|
|
|
8.46% |
10.70% |
8.93% |
6.72% |
7.60% |
7.14% |
23.37% |
9.76% |
2.96% |
|
|
|
8.46% |
<-Median-> |
9 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on Cl |
|
|
|
6.93% |
7.39% |
5.43% |
5.84% |
6.39% |
6.81% |
17.31% |
4.69% |
2.07% |
2.09% |
2.09% |
|
6.39% |
<-Median-> |
9 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio |
|
|
|
248.5% |
246.0% |
177.3% |
745.5% |
286.9% |
263.5% |
224.4% |
119.7% |
66.0% |
45.2% |
39.4% |
|
246.00% |
<-Median-> |
9 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ration CF |
|
|
|
65.2% |
68.8% |
60.1% |
62.4% |
50.4% |
48.1% |
45.5% |
24.2% |
20.7% |
16.9% |
14.9% |
|
50.42% |
<-Median-> |
9 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Average 5 Yrs |
Div Yd |
2.42% |
in 5 yrs |
2.80% |
in 10 yrs |
|
Yield |
6.60% |
6.39% |
Payout |
224.44% |
45.52% |
|
|
|
-6.00% |
<-IRR #YR-> |
8 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Dividends per
share |
|
3.0% |
5 |
3.0% |
10 |
|
|
|
Last Div Inc ---> |
$0.45 |
$0.13 |
-72.5% |
|
|
-21.15% |
<-IRR #YR-> |
5 |
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.82 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.64 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
|
|
|
|
|
|
|
|
|
|
Pension |
$24.87 |
2007 |
2.01% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield if held 5 yrs |
|
|
|
|
|
|
|
|
|
12.67% |
3.61% |
1.84% |
1.88% |
1.82% |
|
Ave H/L |
Yield on your |
|
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield if held 10 yrs |
|
|
|
|
|
|
|
|
|
|
|
|
|
4.63% |
|
Ave H/L |
original money |
|
Dividends |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Pr EPS |
|
|
|
$8.19 |
$9.76 |
$11.54 |
$8.82 |
$13.41 |
$13.03 |
$15.09 |
$12.21 |
$15.18 |
$18.08 |
$19.37 |
|
Cl Pr higher/lower by? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc High |
|
|
|
45.3% |
76.3% |
151.1% |
241.1% |
124.0% |
125.7% |
77.6% |
38.6% |
66.3% |
|
|
|
77.62% |
<-Median-> |
9 |
Graham price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc Low |
|
|
|
18.4% |
17.8% |
29.0% |
176.5% |
71.6% |
95.5% |
-48.4% |
-33.6% |
11.1% |
|
|
|
18.35% |
<-Median-> |
9 |
Graham price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc Cl |
|
|
|
44.6% |
70.6% |
112.3% |
218.5% |
104.3% |
104.9% |
-30.4% |
38.2% |
59.3% |
32.5% |
23.7% |
|
70.62% |
<-Median-> |
9 |
Graham price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl |
|
|
$10.00 |
$11.84 |
$16.65 |
$24.50 |
$28.09 |
$27.40 |
$26.69 |
$10.50 |
$16.88 |
$24.19 |
$23.96 |
$23.96 |
|
141.90% |
<-Total Growth |
9 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
18.40% |
40.63% |
47.15% |
14.65% |
-2.46% |
-2.59% |
-60.66% |
60.76% |
43.31% |
-0.95% |
0.00% |
|
10.31% |
<-IRR #YR-> |
9 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
|
|
|
35.88 |
33.30 |
32.67 |
127.68 |
44.92 |
38.68 |
12.96 |
25.51 |
31.92 |
21.67 |
18.88 |
|
-2.95% |
<-IRR #YR-> |
5 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
|
|
|
|
50.45 |
49.00 |
37.45 |
124.55 |
43.75 |
15.22 |
20.84 |
36.56 |
31.62 |
21.67 |
|
19.79% |
<-IRR #YR-> |
9 |
Price & Div |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
5.09% |
9.47% |
Div % |
5, 10 yrs |
|
Price Inc |
-2.46% |
P/E: Y-T |
31.92 |
36.56 |
|
|
|
2.15% |
<-IRR #YR-> |
5 |
Price & Div |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$24.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$28.09 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$24.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.00 |
$0.82 |
$1.23 |
$1.33 |
$1.64 |
$1.75 |
$1.82 |
$1.82 |
$0.79 |
$24.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$28.09 |
$1.75 |
$1.82 |
$1.82 |
$0.79 |
$24.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price H/L Average |
|
|
|
$10.80 |
$14.35 |
$21.94 |
$27.24 |
$26.54 |
$27.43 |
$17.29 |
$12.52 |
$21.06 |
|
|
|
95.09% |
<-Total Growth |
8 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
#DIV/0! |
32.93% |
52.86% |
24.19% |
-2.59% |
3.37% |
-36.97% |
-27.62% |
68.28% |
|
|
|
8.71% |
<-IRR #YR-> |
7 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
|
|
|
32.71 |
28.70 |
29.25 |
123.82 |
43.50 |
39.75 |
21.35 |
18.92 |
27.79 |
|
|
|
-5.02% |
<-IRR #YR-> |
5 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
|
|
|
|
43.48 |
43.87 |
36.32 |
120.61 |
44.97 |
25.06 |
15.45 |
31.83 |
|
|
|
19.04% |
<-IRR #YR-> |
7 |
Price & Div |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
5.43% |
10.33% |
Div % |
5, 10 yrs |
|
Price Inc |
-2.59% |
P/E: Y-T |
27.79 |
31.83 |
|
|
|
0.41% |
<-IRR #YR-> |
5 |
Price & Div |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.80 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$21.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$27.24 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$21.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.80 |
$1.23 |
$1.33 |
$1.64 |
$1.75 |
$1.82 |
$1.82 |
$0.79 |
$21.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$27.24 |
$1.75 |
$1.82 |
$1.82 |
$0.79 |
$21.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Mths |
|
|
|
Dec |
Dec |
Nov |
Sep |
Oct |
May |
Feb |
Dec |
Aug |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
|
|
|
$11.90 |
$17.20 |
$28.98 |
$30.09 |
$30.05 |
$29.40 |
$26.80 |
$16.92 |
$25.25 |
|
|
|
112.18% |
<-Total Growth |
8 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
44.54% |
68.49% |
3.83% |
-0.13% |
-2.16% |
-8.84% |
-36.87% |
49.23% |
|
|
|
9.86% |
<-IRR #YR-> |
8 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
|
|
|
36.06 |
34.40 |
38.64 |
136.77 |
49.26 |
42.61 |
33.09 |
25.58 |
33.32 |
|
|
|
-3.45% |
<-IRR #YR-> |
5 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
|
|
|
|
52.12 |
57.96 |
40.12 |
136.59 |
48.20 |
38.84 |
20.89 |
38.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
-2.16% |
P/E: Y-T |
33.32 |
38.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$11.90 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$30.09 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$25.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Mths |
|
|
|
|
Mar |
Jan |
Mar/Oct |
Nov |
Apr |
Dec |
Feb |
Jan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
|
|
|
$9.69 |
$11.50 |
$14.89 |
$24.39 |
$23.02 |
$25.46 |
$7.78 |
$8.11 |
$16.87 |
|
|
|
74.10% |
<-Total Growth |
8 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
18.68% |
29.48% |
63.80% |
-5.62% |
10.60% |
-69.44% |
4.24% |
108.01% |
|
|
|
7.18% |
<-IRR #YR-> |
8 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
|
|
|
29.36 |
23.00 |
19.85 |
|
37.74 |
36.90 |
9.60 |
12.26 |
22.26 |
|
|
|
-7.11% |
<-IRR #YR-> |
5 |
Stock price |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
|
|
|
|
34.85 |
29.78 |
32.52 |
104.64 |
41.74 |
11.28 |
10.01 |
25.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
4.24% |
P/E: Y-T |
22.26 |
25.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.69 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$16.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$24.39 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$16.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yr 2011 |
Yr 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
|
|
|
$314 |
$441 |
$649 |
$1,332 |
$1,466 |
$1,536 |
$604 |
$1,390 |
$2,937 |
$2,891 |
$2,891 |
|
|
|
|
Market Cap |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
|
|
|
26.500 |
26.500 |
26.500 |
47.433 |
53.506 |
57.568 |
57.568 |
82.337 |
121.430 |
120.661 |
120.661 |
|
|
Common Shares |
|
Shares |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
0.00% |
0.00% |
78.99% |
12.80% |
7.59% |
0.00% |
43.03% |
47.48% |
-0.63% |
|
|
10.20% |
<-Median |
8 |
Shares |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CF fr Op $M US$ |
|
|
|
$21.1 |
$36.7 |
$48.7 |
$106.9 |
$159.4 |
$220.0 |
$187.8 |
$256.3 |
$293.9 |
$370.4 |
$419.9 |
|
1292.66% |
<-Total Growth |
8 |
Cash Flow |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPS US$ |
|
|
|
$0.80 |
$1.38 |
$1.84 |
$2.25 |
$2.98 |
$3.82 |
$3.26 |
$3.11 |
$2.42 |
$3.07 |
$3.48 |
|
203.93% |
<-Total Growth |
8 |
Cash Flow |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| CF fr Op $M CDN$ |
|
|
|
$33.3 |
$47.4 |
$58.6 |
$124.7 |
$185.7 |
$217.4 |
$229.9 |
$269.1 |
$293.0 |
$356.2 |
$403.7 |
|
778.79% |
<-Total Growth |
8 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPS CDN$ |
|
|
|
$1.26 |
$1.79 |
$2.21 |
$2.63 |
$3.47 |
$3.78 |
$3.99 |
$3.27 |
$2.41 |
$2.95 |
$3.35 |
|
91.78% |
<-Total Growth |
8 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
|
42.12% |
23.76% |
18.76% |
32.06% |
8.82% |
5.75% |
-18.16% |
-26.18% |
22.35% |
13.36% |
|
8.48% |
<-IRR #YR-> |
8 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-cash chge US$ |
|
|
|
-$1.36 |
$1.72 |
-$0.27 |
$1.23 |
$3.03 |
$6.25 |
$16.92 |
-$27.30 |
$14.61 |
|
|
|
|
|
|
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-cash chge CDN$ |
|
|
|
-$2.15 |
$2.23 |
-$0.33 |
$1.43 |
$3.53 |
$6.18 |
$20.71 |
-$28.67 |
$14.57 |
|
|
|
8.48% |
<-IRR #YR-> |
8 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPS |
|
|
|
$1.18 |
$1.87 |
$2.20 |
$2.66 |
$3.54 |
$3.88 |
$4.35 |
$2.92 |
$2.53 |
$2.95 |
$3.35 |
|
-1.69% |
<-IRR #YR-> |
5 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/OPS on Cl |
|
|
|
10.06 |
8.89 |
11.13 |
10.57 |
7.75 |
6.87 |
2.41 |
5.78 |
9.55 |
8.12 |
7.16 |
|
10.05% |
<-IRR #YR-> |
8 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
cash flow Per Share (OPS) |
|
|
|
|
|
P/CF |
10 Yrs |
8.11 |
5 Yrs |
6.47 |
|
|
|
-0.96% |
<-IRR #YR-> |
5 |
Cash Flow |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.26 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.18 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.66 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
|
|
|
22.13% |
28.27% |
30.55% |
18.40% |
24.06% |
23.70% |
20.58% |
25.41% |
20.55% |
20.09% |
21.44% |
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
-6.6% |
19.3% |
28.9% |
-22.4% |
1.5% |
0.0% |
-13.2% |
7.2% |
-13.3% |
-15.2% |
-9.5% |
|
0.00 |
<-Median-> |
9 |
OPM |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
23.70% |
5 Yrs |
23.70% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<-1st Q 11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Assets US$ |
|
|
|
|
|
|
|
|
|
|
$136.80 |
$250.59 |
$251.09 |
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Liab. |
|
|
|
|
|
|
|
|
|
|
$178.85 |
$302.73 |
$262.87 |
|
|
0.80 |
<-Median-> |
2 |
Liabilities |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liquidity |
|
|
|
|
|
|
|
|
|
|
0.76 |
0.83 |
0.96 |
|
|
0.80 |
<-Median-> |
2 |
Ratio |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Assets CDN$ |
|
|
|
$35.02 |
$35.83 |
$50.60 |
$108.41 |
$131.67 |
$144.67 |
$170.70 |
$143.66 |
$249.84 |
$241.43 |
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Liab. |
|
|
|
$29.91 |
$27.54 |
$63.29 |
$161.33 |
$148.88 |
$170.01 |
$207.68 |
$187.82 |
$301.82 |
$252.76 |
|
|
0.83 |
<-Median-> |
9 |
Liabilities |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liquidity |
|
|
|
1.17 |
1.30 |
0.80 |
0.67 |
0.88 |
0.85 |
0.82 |
0.76 |
0.83 |
0.96 |
|
|
0.83 |
<-Median-> |
5 |
Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liq. with CF aft div |
|
|
|
1.56 |
1.84 |
1.17 |
0.96 |
1.50 |
1.51 |
1.43 |
1.85 |
1.60 |
2.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liq. CF re Inv+Div |
|
|
|
0.23 |
1.10 |
0.60 |
0.38 |
0.71 |
0.37 |
0.71 |
0.55 |
0.67 |
0.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets US$ |
|
|
|
|
|
|
|
|
|
|
$1,998 |
$3,390 |
$3,394 |
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liab. |
|
|
|
|
|
|
|
|
|
|
$982 |
$1,744 |
$1,745 |
|
|
1.99 |
<-Median-> |
2 |
Liabilities |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liquidity |
|
|
|
|
|
|
|
|
|
|
2.03 |
1.94 |
1.94 |
|
|
1.99 |
<-Median-> |
2 |
Ratio |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets CDN$ |
|
|
|
$379.44 |
$356.96 |
$397.67 |
$1,717.7 |
$1,766.7 |
$1,971 |
$2,341 |
$2,098 |
$3,380 |
$3,264 |
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liab. |
|
|
|
$140.20 |
$132.64 |
$188.58 |
$659.6 |
$783.3 |
$1,091 |
$1,381 |
$1,031 |
$1,739 |
$1,678 |
|
|
2.11 |
<-Median-> |
9 |
Liabilities |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liquidity |
|
|
|
2.71 |
2.69 |
2.11 |
2.60 |
2.26 |
1.81 |
1.70 |
2.03 |
1.94 |
1.94 |
|
|
1.94 |
<-Median-> |
5 |
Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-Con Int US$ |
|
|
|
|
|
|
$268.20 |
$242.04 |
$254.40 |
$197.17 |
$230.01 |
$0.00 |
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-Con Int CDN$ |
|
|
|
|
|
|
$312.61 |
$282.03 |
$251.37 |
$241.34 |
$241.54 |
$0.00 |
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value US$ |
|
|
|
|
|
|
|
|
|
|
$785.53 |
$1,646.6 |
$1,649.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value CDN$ |
|
|
|
$239.24 |
$224.33 |
$209.09 |
$745.54 |
$701.29 |
$629.19 |
$719.12 |
$824.90 |
$1,641.7 |
$1,585.6 |
|
|
586.20% |
<-Total Growth |
8 |
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| BV per share |
|
|
|
$9.03 |
$8.47 |
$7.89 |
$15.72 |
$13.11 |
$10.93 |
$12.49 |
$10.02 |
$13.52 |
$13.14 |
$13.14 |
|
49.75% |
<-Total Growth |
8 |
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
|
|
|
|
-6.23% |
-6.79% |
99.20% |
-16.61% |
-16.61% |
14.29% |
-19.80% |
34.94% |
-2.80% |
|
|
1.0190 |
Current/Historical |
|
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/BV (CL) |
|
|
|
1.31 |
1.97 |
3.11 |
1.79 |
2.09 |
2.44 |
0.84 |
1.68 |
1.79 |
1.82 |
|
|
5.18% |
<-IRR #YR-> |
8 |
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
|
|
|
|
49.97% |
57.87% |
-42.44% |
16.97% |
16.81% |
-65.58% |
100.45% |
6.20% |
1.90% |
|
|
-2.97% |
<-IRR #YR-> |
5 |
Book Value |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leverage (A/BK) |
|
|
|
1.59 |
1.59 |
1.90 |
2.30 |
2.52 |
3.13 |
3.26 |
2.54 |
2.06 |
2.06 |
|
|
2.30 |
<-Median-> |
8 |
A/BV |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt/Equity Ratio |
|
|
|
0.59 |
0.59 |
0.90 |
0.88 |
1.12 |
1.73 |
1.92 |
1.25 |
1.06 |
1.06 |
|
|
1.06 |
<-Median-> |
8 |
Debt/Eq Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median |
|
|
|
|
|
|
|
P/BV |
10 Yrs |
1.79 |
5 Yrs |
1.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| BookValue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.03 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$15.72 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$13.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Last 12 |
Months |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE US$ |
|
|
|
|
|
|
|
4.0% |
-10.3% |
21.8% |
9.8% |
7.4% |
8.8% |
<-12 mths |
|
7.39% |
<-Median-> |
5 |
Compreh. Inc |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
|
$27.74 |
-$64.94 |
$156.50 |
$81.16 |
$121.31 |
$139.90 |
<-12 mths |
|
|
|
|
Compreh. Inc |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE CDN$ |
|
|
|
|
|
|
|
4.6% |
-10.2% |
26.6% |
10.3% |
7.4% |
8.5% |
<-12 mths |
|
7.37% |
<-Median-> |
5 |
Compreh. Inc |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
|
$32.32 |
-$64.17 |
$191.56 |
$85.23 |
$120.94 |
$134.52 |
<-12 mths |
|
|
|
|
Compreh. Inc |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
2.0% |
5.9% |
9.5% |
1.4% |
4.7% |
5.0% |
6.5% |
6.8% |
5.0% |
5.3% |
<-12 mths |
|
Net Income/Shareholders'
equity |
|
|
|
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5Yr Median |
|
|
|
|
|
|
|
4.7% |
5.0% |
5.0% |
5.0% |
5.0% |
5.3% |
<-12 mths |
|
|
|
|
|
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income US$ |
|
|
-$2.18 |
$2.96 |
$10.17 |
$16.59 |
$9.13 |
$28.10 |
$32.07 |
$38.08 |
$53.73 |
$82.17 |
$87.56 |
<-12 mths |
|
2680.02% |
<-Total Growth |
8 |
Net Income |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Oper C. F. |
|
|
|
|
|
|
|
|
|
|
$256.27 |
$293.86 |
$304.48 |
|
|
|
C F Statement |
|
Oper C. F. |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Invest. C. F |
|
|
|
|
|
|
|
|
|
|
-$419.68 |
-$419.68 |
-$382.80 |
|
|
|
C F Statement |
|
Invest. C. F |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals |
|
|
|
|
|
|
|
|
|
|
$217.14 |
$207.99 |
$165.89 |
|
|
|
|
|
Accruals |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
|
|
|
|
|
|
|
|
|
|
$1,998 |
$3,390 |
$3,394 |
|
|
|
Balance Sheet |
|
Total Assets |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
|
|
|
|
|
|
|
10.87% |
6.13% |
4.89% |
|
|
|
|
|
Accruals Ratio |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F US$ |
|
|
|
|
|
|
|
|
|
|
-$116.57 |
$134.23 |
$82.59 |
|
|
|
C F Statement |
|
Fin. C. F |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals |
|
|
|
|
|
|
|
|
|
|
$333.72 |
$73.76 |
$83.30 |
|
|
|
|
|
Accruals |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
|
|
|
|
|
|
|
16.71% |
2.18% |
2.45% |
|
|
|
|
|
Accruals Ratio |
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income CDN$ |
|
|
-$3.47 |
$4.67 |
$13.14 |
$19.96 |
$10.64 |
$32.74 |
$31.69 |
$46.61 |
$56.42 |
$81.92 |
$84.19 |
<-12 mths |
|
1654.24% |
<-Total Growth |
8 |
Net Income |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Oper C. F. |
|
|
|
$33.34 |
$47.38 |
$58.64 |
$124.66 |
$185.70 |
$217.42 |
$229.92 |
$269.11 |
$292.98 |
$292.76 |
<-12 mths |
|
|
C F Statement |
|
Oper C. F. |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Invest. C. F |
|
|
|
-$173.37 |
-$18.48 |
-$60.20 |
-$245.64 |
-$166.68 |
-$522.99 |
-$211.22 |
-$440.72 |
-$418.43 |
-$368.08 |
<-12 mths |
|
|
C F Statement |
|
Invest. C. F |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals |
|
|
|
$144.70 |
-$15.76 |
$21.52 |
$131.63 |
$13.72 |
$337.26 |
$27.91 |
$228.03 |
$207.37 |
$159.50 |
<-12 mths |
|
|
|
|
Accruals |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
|
|
|
$379.44 |
$356.96 |
$397.67 |
$1,718 |
$1,767 |
$1,971 |
$2,341 |
$2,098 |
$3,380 |
$3,264 |
<-12 mths |
|
|
Balance Sheet |
|
Total Assets |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
38.14% |
-4.42% |
5.41% |
7.66% |
0.78% |
17.11% |
1.19% |
10.87% |
6.13% |
4.89% |
<-12 mths |
|
|
|
|
Accruals Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change in Cl |
|
|
|
18.40% |
40.63% |
47.15% |
14.65% |
-2.46% |
-2.59% |
-60.66% |
60.76% |
43.31% |
-0.95% |
|
|
|
|
|
|
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F CDN$ |
|
|
|
$145.70 |
-$27.86 |
$8.13 |
$122.10 |
-$23.95 |
$308.51 |
-$15.38 |
-$122.42 |
$133.83 |
$79.41 |
<-12 mths |
|
|
C F Statement |
|
Fin. C. F |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals |
|
|
|
-$1.00 |
$12.10 |
$13.38 |
$9.53 |
$37.68 |
$28.75 |
$43.29 |
$350.44 |
$73.54 |
$80.09 |
<-12 mths |
|
|
|
|
Accruals |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
-0.26% |
3.39% |
3.37% |
0.55% |
2.13% |
1.46% |
1.85% |
16.71% |
2.18% |
2.45% |
<-12 mths |
|
|
|
|
Accruals Ratio |
CDN$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Saved this information, but since this is now a
corporation, I will look at Cash Flow, not Distributable Income. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Distri Inc |
|
|
$0.83 |
$1.38 |
$1.38 |
$1.56 |
$1.91 |
$2.17 |
$2.48 |
$2.95 |
|
|
|
|
|
-100.00% |
<-Total Growth |
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
|
|
66.27% |
0.00% |
13.04% |
22.44% |
13.61% |
14.29% |
18.95% |
|
|
|
|
|
20.01% |
<-IRR #YR-> |
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Funds From operations FFO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
#NUM! |
<-IRR #YR-> |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.83 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.38 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Pr Distr |
|
|
|
$16.74 |
$16.21 |
$16.64 |
$25.99 |
$25.30 |
$24.70 |
$28.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc |
|
|
|
-29.3% |
2.7% |
47.2% |
8.1% |
8.3% |
8.1% |
-63.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| July 1,
2011. Last I looked, I got estimates
for 2010 and 2011 of $.89 and $1.15 for Earnings and $2.45 and $2.90 for Cash
Flow. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| May 2,
2011. Company changes name from
IESI-BFC to Progressive Waste Solutions Ltd. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Jul 21,
2010. I got estimates for 2010 and
2011 last at $.85 and $1.02 for earnings and $2.40 and $2.52 for cash flow. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| May 8,
2010. I last got estimates for 2009
and 2010 of $.80 and $.84 for earnings and $2.88 and $3.00 for cash flow. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| July 31,
2009. There is still a big range in
estimates for earnings. However, I am
going with the lower ones. With change to corp. $.50 per share were
considered special dividends. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| May 27,
2009 BFI Canada Ltd. completed an
amalgamation with its wholly-owned subsidiary, IESI-BFC Ltd. The name of the
newly amalgamated Company is IESI-BFC Ltd. The Company. Symbol change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| from BFC to
BIN will continue to operate as "BFI Canada" in Canada and
"IESI" in the United States. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| April 2009 AR
2008. In July 2008, I picked up
estimates of earnings at $.97, Distributible Cash at $2.95, Revenue at
$1069.8 and Cash Flow of $3.09 per share. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The estimates
for 2009 and 2010 have a huge variance ranging from $.64 and $.69 to $1.77
and $1.95 and various amounts in between.
I do not know why this should be? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| However, all
my sources seem to agree that this stock is a Buy. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aug 18,
2008. Company annouced change from an
Income Fund BFI to a Corporation and dividend decrease from $1.82 to $0.50
per year. On October 2, 2008 company started trading on |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TSX as a non-income Trust. Income Trust was wound up effective 30 June
2009. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP 2007. Stock price not doing well. However, TD still has it as an action
buy. G&M says strong buy. They seem to be making money? But could we
all be wrong on this? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Always wrong
to go against the market. TD expects the stock price in one year to be $34
from $23.92 March 10, 2008 for an 49.7% return?????? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP 2006. Last
3 years stock price has been treading water only. I think stock got too high,
but that I paid a reasonable price in 2007 for this stock. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| On TD Bank's
Action Buy list still on 1 July 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Changed from
BFI Canada (BFC) in 2009. Changed from
Unit trust BFC.UN October 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| They are a
full-service waste management company providing non-hazardous solid waste
collection and landfill disposal services for municipal, commercial,
industrial and residential customers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| in five provinces and ten US states.
Two-thirds of their business is in US.
The fund operates through its subsidiaries. Five companies control
almost 53% of this company. There are
also 11M special shares outstanding. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| IESI Corporation |
|
|
11.138 |
9.17% |
|
|
Special Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TC Carting III, L.L.C. |
|
|
10.906 |
|
8.98% |
|
Common Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TC Equity
Partners IV, L.L.C. |
|
10.906 |
|
8.98% |
|
Common Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Thayer Equity
Investors IV, L.P. |
10.906 |
|
8.98% |
|
Common Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Thayer -
Hidden Creek Partners, L.L.C. |
10.906 |
|
8.98% |
|
Common Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35.93% |
|
Common Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|