This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q2 2023
Brookfield Corp  TSX: BN NYSE:  BN https://bn.brookfield.com/  Fiscal Yr: Dec 31 6/30/23
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/30/24 12/30/25 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Reporting Currency US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ Reporting Currency
USD - CDN$ 0.9970 1.0213 0.9968 1.0636 1.1601 1.3847 1.3427 1.2764 1.3642 1.2988 1.2732 1.2678 1.3544 1.3647 1.3647 1.3647 USD - CDN$
Split Date 13-May-15 20-Apr-20 1-Dec-22
Split 1.5 1.5 1.25
Spin off Split Split Spin off
Direct Costs US$ $52,728 $47,386 $64,000 $78,511 Direct Costs US$
Net $15,098 $15,366 $11,731 $14,258 Net US$
Ratio 0.78 0.76 0.85 0.85 Ratio US$
$94,596 <-12 mths 1.97%
Revenue US$ $12,082 $15,921 $18,697 $20,830 $18,364 $19,913 $24,411 $40,786 $56,771 $67,826 $62,752 $75,731 $92,769 $95,860 $91,573 396.17% <-Total Growth 10 Revenue US$
Increase 0.00% 31.77% 17.44% 11.41% -11.84% 8.43% 22.59% 67.08% 39.19% 19.47% -7.48% 20.68% 22.50% 3.33% -4.47% 17.37% <-IRR #YR-> 10 Revenue 396.17% US$
5 year Running Average $10,654 $12,459 $14,330 $15,922 $17,179 $18,745 $20,443 $24,861 $32,049 $41,941 $50,509 $60,773 $71,170 $78,988 $83,737 17.86% <-IRR #YR-> 5 Revenue 127.45% US$
Revenue per Share $8.73 $11.50 $13.50 $15.04 $13.19 $13.81 $16.98 $28.36 $39.63 $44.94 $41.54 $48.27 $58.96 $61.30 $58.56 17.38% <-IRR #YR-> 10 5 yr Running Average 396.65% US$
Increase -37.94% 31.77% 17.44% 11.41% -12.32% 4.70% 22.99% 66.98% 39.72% 13.41% -7.57% 16.21% 22.14% 3.96% -4.47% 23.41% <-IRR #YR-> 5 5 yr Running Average 186.27% US$
5 year Running Average $11.27 $11.99 $12.55 $12.57 $12.39 $13.41 $14.51 $17.48 $22.39 $28.74 $34.29 $40.55 $46.67 $51.00 $53.72 15.88% <-IRR #YR-> 10 Revenue per Share 336.67% US$
P/S (Price/Sales) Med 1.09 0.92 0.85 0.89 1.17 1.32 0.99 0.72 0.55 0.57 0.65 0.82 0.68 0.54 0.00 15.76% <-IRR #YR-> 5 Revenue per Share 107.90% US$
P/S (Price/Sales) Close 1.36 0.85 0.97 0.92 1.35 1.20 1.04 0.82 0.52 0.66 0.79 1.00 0.53 0.52 0.55 14.03% <-IRR #YR-> 10 5 yr Running Average 271.76% US$
*Revenue in M US $  P/S Med 20 yr  0.87 15 yr  0.82 10 yr  0.77 5 yr  0.65 -32.27% Diff M/C 21.70% <-IRR #YR-> 5 5 yr Running Average 167.01% US$
-$18,697 $0 $0 $0 $0 $0 $0 $0 $0 $0 $92,769
-$40,786 $0 $0 $0 $0 $92,769
-$14,330 $0 $0 $0 $0 $0 $0 $0 $0 $0 $71,170
-$24,861 $0 $0 $0 $0 $71,170
-$13.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.96
-$28.36 $0.00 $0.00 $0.00 $0.00 $58.96
-$12.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $46.67
-$17.48 $0.00 $0.00 $0.00 $0.00 $46.67
$129,095 <-12 mths 2.74%
Revenue* CDN$ $12,046 $16,261 $18,638 $22,155 $21,304 $27,574 $32,777 $52,059 $77,447 $88,092 $79,896 $96,012 $125,646 $130,820 $124,970 574.15% <-Total Growth 10 Revenue CDN$
Increase -5.06% 34.99% 14.62% 18.87% -3.84% 29.43% 18.87% 58.83% 48.77% 13.75% -9.30% 20.17% 30.87% 4.12% -4.47% 21.03% <-IRR #YR-> 10 Revenue 574.15% CDN$
5 year Running Average $11,550 $13,195 $15,076 $16,357 $18,081 $21,186 $24,490 $31,174 $42,232 $55,590 $66,054 $78,701 $93,419 $104,093 $111,469 19.27% <-IRR #YR-> 5 Revenue 141.35% CDN$
Revenue per Share $8.70 $11.74 $13.46 $16.00 $15.30 $19.12 $22.81 $36.20 $54.06 $58.37 $52.89 $61.20 $79.86 $83.65 $79.91 20.01% <-IRR #YR-> 10 5 yr Running Average 519.63% CDN$
Increase -41.08% 34.99% 14.62% 18.87% -4.36% 24.97% 19.25% 58.73% 49.33% 7.97% -9.39% 15.72% 30.49% 4.75% -4.47% 24.55% <-IRR #YR-> 5 5 yr Running Average 199.67% CDN$
5 year Running Average $12.31 $12.82 $13.40 $12.93 $13.04 $15.13 $17.34 $21.89 $29.50 $38.11 $44.86 $52.54 $61.27 $67.19 $71.50 19.49% <-IRR #YR-> 10 Revenue per Share 493.31% CDN$
P/S (Price/Sales) Med 1.23 1.01 0.95 0.96 1.26 1.36 1.11 0.82 0.59 0.63 0.75 0.90 0.65 0.54 0.00 17.14% <-IRR #YR-> 5 Revenue per Share 120.60% CDN$
P/S (Price/Sales) Close 1.36 0.85 0.96 0.92 1.35 1.20 1.04 0.81 0.52 0.69 0.79 1.00 0.53 0.53 0.55 16.42% <-IRR #YR-> 10 5 yr Running Average 357.25% CDN$
*Revenue in M CDN $  P/S Med 20 yr  0.93 15 yr  0.90 10 yr  0.86 5 yr  0.65 -38.91% Diff M/C 22.86% <-IRR #YR-> 5 5 yr Running Average 179.97% CDN$
-$18,638 $0 $0 $0 $0 $0 $0 $0 $0 $0 $125,646
-$52,059 $0 $0 $0 $0 $125,646
-$15,076 $0 $0 $0 $0 $0 $0 $0 $0 $0 $93,419
-$31,174 $0 $0 $0 $0 $93,419
-$13.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $79.86
-$36.20 $0.00 $0.00 $0.00 $0.00 $79.86
-$13.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.27
-$21.89 $0.00 $0.00 $0.00 $0.00 $61.27
$5,205 <-12 mths -0.46%
$3.26 <-12 mths 0.31%
Disbributable Earnings (Cash) US$ $2,092 $2,389 $2,654 $4,220 $6,282 $5,229
DC*  $1.42 $1.63 $1.79 $2.74 $3.96 $3.25 $3.58 $4.22 128.87% <-Total Growth 5 DC US$
Increase 14.79% 9.82% 53.07% 44.53% -17.93% 10.15% 17.88% 6 0 6 Years of Data, EPS P or N US$
5 year Running Average $2.31 $2.67 $3.06 $3.55 18.01% <-IRR #YR-> 5 DC 99.39% US$
DC Yield 6.12% 7.97% 6.03% 8.36% 8.20% 10.33% 11.18% 13.18% 18.01% <-IRR #YR-> 5 DC 99.39% US$
Payout Ratio 26.29% 24.54% 23.84% 17.52% 13.13% 17.23% 7.82% 6.64% 15.86% <-IRR #YR-> 1 5 yr Running Average #DIV/0! US$
5 year Running Average 21.06% 19.25% 15.91% 12.47% 15.86% <-IRR #YR-> 1 5 yr Running Average #DIV/0! US$
Price/DC Median 14.45 13.30 14.35 9.87 9.98 12.33 9.33 0.00 12.82 <-Median-> 6 Price/DC Median US$
Price/DC High 16.53 14.61 17.40 13.29 12.31 15.17 10.66 0.00 14.89 <-Median-> 6 Price/DC High US$
Price/DC Low 12.37 12.00 11.29 6.44 7.66 9.50 7.99 0.00 10.39 <-Median-> 6 Price/DC Low US$
Price/DC Close 16.35 12.55 16.59 11.96 12.20 9.68 8.94 7.59 12.37 <-Median-> 6 Price/DC Close US$
Trailing P/DC Close 14.40 18.22 18.32 17.63 7.94 9.85 8.94 17.63 <-Median-> 5 Trailing P/DC Close US$
Median Values DPR 10 Yrs 20.68% 5 Yrs   17.52% P/CF 5 Yrs   in order 12.33 14.61 9.50 12.20 -27.48% Diff M/C DPR 75% to 95% best US$
* Distributable Earnings
-$1.42 $0.00 $0.00 $0.00 $0.00 $3.25
-$1.42 $0.00 $0.00 $0.00 $0.00 $3.25
-$2.31 $2.67
-$2.31 $2.67
$5,850.00 <-12 mths -7.05%
$3.59 <-12 mths -6.15%
FFO US$ $1,106 $1,052 $2,755 $3,844 $5,209 $4,669 $3,237 $3,810 $4,401 $4,189 $5,180 $7,558 $6,294.0
Pre-split 15 $1.76 $1.51
Pre-split 20 $1.17 $1.01 $1.30 $3.43 $2.11 $2.49 $3.18 $3.74
FFO $0.78 $0.67 $0.87 $2.29 $1.41 $1.66 $2.12 $2.49 $2.90 $2.71 $3.27 $4.67 $3.82 $3.25 $3.64 340.77% <-Total Growth 10 FFO US$
Increase -14.20% 29.14% 163.85% -38.48% 18.01% 27.71% 17.61% 16.31% -6.55% 20.66% 42.81% -18.20% -14.92% 12.00% 10 0 10 Years of Data, EPS P or N US$
5 year Running Average $1.20 $1.38 $1.67 $1.99 $2.12 $2.38 $2.70 $3.21 $3.47 $3.54 $3.73 15.99% <-IRR #YR-> 10 FFO 31.72% US$
AEPS Yield 6.61% 6.87% 6.65% 16.56% 7.89% 10.05% 12.04% 10.74% 14.18% 9.13% 9.97% 9.67% 12.14% 10.15% 11.37% 8.91% <-IRR #YR-> 5 FFO 31.72% US$
Payout Ratio 29.55% 34.44% 28.21% 11.47% 19.91% 19.01% 16.35% 14.97% 13.79% 15.74% 14.68% 11.13% 14.66% 8.62% 7.69% 14.18% <-IRR #YR-> 8 5 yr Running Average #DIV/0! US$
5 year Running Average 24.71% 22.60% 18.99% 16.34% 16.81% 15.97% 15.11% 14.06% 14.00% 12.97% 11.36% 11.75% <-IRR #YR-> 5 5 yr Running Average 74.28% US$
Price/AEPS Median 12.13 15.83 13.26 5.83 10.99 11.02 7.91 8.23 7.48 9.48 8.27 8.47 10.49 10.28 0.00 8.37 <-Median-> 10 Price/FFO Median US$
Price/AEPS High 15.13 17.96 15.07 6.33 12.72 12.42 9.08 9.41 8.21 11.50 11.14 10.44 12.91 11.74 0.00 10.79 <-Median-> 10 Price/FFO High US$
Price/AEPS Low 9.13 13.71 11.45 5.33 9.26 9.61 6.75 7.05 6.74 7.46 5.39 6.50 8.08 8.81 0.00 6.90 <-Median-> 10 Price/FFO Low US$
Price/AEPS Close 15.13 14.56 15.04 6.04 12.67 9.95 8.30 9.31 7.05 10.96 10.03 10.35 8.24 9.85 8.80 9.63 <-Median-> 10 Price/FFO Close US$
Trailing P/AEPS Close 12.49 19.42 15.93 7.79 11.75 10.61 10.95 8.20 10.24 12.10 14.77 6.74 8.38 9.85 10.78 <-Median-> 10 Trailing P/FFO Close US$
Median Values DPR 10 Yrs 14.83% 5 Yrs   14.66% P/CF 5 Yrs   in order 8.47 11.14 6.74 10.03 16.38% Diff M/C DPR 75% to 95% best US$
* Funds from Operations
-$0.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.82
-$2.49 $0.00 $0.00 $0.00 $0.00 $3.82
-$1.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.47
-$1.99 $0.00 $0.00 $0.00 $0.00 $3.47
$0.11 <-12 mths -90.76%
Pre-split 15 $2.40 $3.00 $2.02 $3.21 $4.79
Pre-split 20 $1.60 $2.00 $1.35 $2.14 $3.19 $2.32 $1.58 $1.37 $3.47 $2.66
EPS Basic US$ $1.07 $1.33 $0.90 $1.43 $2.13 $1.55 $1.05 $0.91 $2.31 $1.77 -$0.12 $2.47 $1.22 35.89% <-Total Growth 10 EPS Basic US$
EPS  pre- 04
EPS Diluted* US$ $1.04 $1.28 $0.88 $1.39 $2.08 $1.51 $1.03 $0.89 $2.27 $1.73 -$0.12 $2.39 $1.19 $3.32 $3.51 $4.11 35.91% <-Total Growth 10 EPS Diluted US$
Increase 228.17% 24.03% -31.83% 58.38% 49.68% -27.41% -31.42% -13.55% 153.73% -23.53% -106.92% 2091.67% -50.21% 178.99% 5.72% 17.09% 9 1 10 Years of Data, EPS P or N
Earnings Yield 8.7% 13.1% 6.7% 10.0% 11.6% 9.1% 5.9% 3.8% 11.1% 5.8% -0.4% 4.9% 3.8% 10.4% 11.0% 12.8% 3.12% <-IRR #YR-> 10 Earnings per Share 35.91% US$
5 year Running Average $0.64 $0.73 $0.79 $0.98 $1.33 $1.43 $1.38 $1.38 $1.56 $1.49 $1.16 $1.43 $1.49 $1.70 $2.06 $2.90 5.90% <-IRR #YR-> 5 Earnings per Share 33.21% US$
10 year Running Average $0.52 $0.64 $0.72 $0.84 $1.00 $1.03 $1.05 $1.09 $1.27 $1.41 $1.29 $1.40 $1.44 $1.63 $1.77 $2.03 6.53% <-IRR #YR-> 10 5 yr Running Average 88.17% US$
* Diluted ESP per share  E/P 10 Yrs 5.85% 5Yrs 4.95% 1.59% <-IRR #YR-> 5 5 yr Running Average 8.19% US$
$0.15 <-12 mths -90.69%
EPS Basic CDN$ $1.06 $1.36 $0.89 $1.52 $2.47 $2.14 $1.41 $1.17 $3.16 $2.30 -$0.15 $3.13 $1.65 84.64% <-Total Growth 10 EPS Basic CDN$
EPS Diluted*CDN$ $1.03 $1.31 $0.87 $1.47 $2.41 $2.09 $1.39 $1.14 $3.09 $2.25 -$0.15 $3.03 $1.61 $4.53 $4.79 $5.61 84.67% <-Total Growth 10 EPS Diluted CDN$
Increase 211.57% 27.06% -33.47% 68.98% 63.26% -13.35% -33.50% -17.82% 171.18% -27.20% -106.79% 2083.22% -46.81% 181.11% 5.72% 17.09% 9 1 10 Years of Data, EPS P or N
Earnings Yield 8.7% 13.2% 6.7% 10.1% 11.6% 9.1% 5.9% 3.9% 11.1% 5.6% -0.4% 5.0% 3.8% 10.3% 10.9% 12.8% 6.33% <-IRR #YR-> 10 Earnings per Share 84.67% CDN$
5 year Running Average $0.69 $0.76 $0.82 $1.00 $1.42 $1.63 $1.65 $1.70 $2.02 $1.99 $1.54 $1.87 $1.97 $2.25 $2.76 $3.91 7.17% <-IRR #YR-> 5 Earnings per Share 41.35% CDN$
10 year Running Average $0.59 $0.70 $0.79 $0.90 $1.09 $1.16 $1.20 $1.26 $1.51 $1.71 $1.59 $1.76 $1.83 $2.14 $2.38 $2.73 9.13% <-IRR #YR-> 10 5 yr Running Average 139.62% CDN$
* Diluted ESP per share  E/P 10 Yrs 5.75% 5Yrs 4.96% 2.96% <-IRR #YR-> 5 5 yr Running Average 15.72% CDN$
-$0.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.61
-$1.14 $0.00 $0.00 $0.00 $0.00 $1.61
-$0.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.97
-$1.70 $0.00 $0.00 $0.00 $0.00 $1.97
Dividend US$ $0.28 $0.34 $0.37 Estimates Dividend US$
Increase -50.00% 21.43% 8.82% Estimates Increase
Payout Ratio EPS 8.43% 9.69% 9.00% Estimates Payout Ratio EPS
Special Dividends  pre-split 15 $0.00 $0.00 $0.00 $2.18 $0.05
Special Dividends US$ $0.00 $0.00 $0.00 $1.45 $0.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.36 $8.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Div  pre-split 04
Div  pre-split 06 $0.64 $0.48
Div  pre-split 07
Div  pre-split 15 $0.52 $0.52 $0.55 $0.59 $0.63 $0.40 $0.43
Div  pre-split 20 $0.35 $0.35 $0.37 $0.39 $0.42 $0.47 $0.52 $0.56 $0.60 $0.64
Dividend US$ $0.23 $0.23 $0.24 $0.26 $0.28 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.52 $0.56 $0.28 $0.28 $0.28 129.09% <-Total Growth 10 Dividends US$
Increase 0.00% 0.00% 5.77% 7.27% 6.78% 12.69% 9.87% 7.69% 7.14% 6.67% 12.50% 8.33% 7.69% -50.00% 0.00% 0.00% 25 7 35 Years of data, Count P, N 71.43% US$
Average Increases 5 Year Running 6.03% 6.20% 3.25% 3.00% 3.96% 6.50% 8.48% 8.86% 8.83% 8.81% 8.77% 8.47% 8.47% -2.96% -4.29% -6.79% 8.47% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.34 $0.35 $0.36 $0.53 $0.55 $0.56 $0.59 $0.61 $0.35 $0.37 $0.41 $0.51 $2.15 $2.13 $2.10 $2.06 500.00% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 2.44% 2.18% 2.13% 1.97% 1.81% 1.73% 2.07% 1.82% 1.85% 1.66% 1.78% 1.32% 1.40% 0.84% 1.79% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.95% 1.92% 1.87% 1.81% 1.57% 1.53% 1.80% 1.59% 1.68% 1.37% 1.32% 1.07% 1.14% 0.73% 1.55% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 3.24% 2.51% 2.46% 2.15% 2.15% 1.98% 2.42% 2.13% 2.05% 2.11% 2.72% 1.71% 1.81% 0.98% 2.12% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 1.95% 2.37% 1.88% 1.90% 1.57% 1.91% 1.97% 1.61% 1.96% 1.44% 1.46% 1.08% 1.78% 0.87% 0.87% 0.87% 1.69% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 22.32% 17.99% 27.92% 123.64% 15.10% 20.94% 33.55% 41.79% 17.65% 24.62% -400.00% 36.82% 719.33% 8.43% 7.98% 6.81% 29.08% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 53.06% 48.23% 45.18% 54.15% 41.07% 39.54% 42.67% 44.42% 22.49% 25.05% 34.90% 35.74% 144.06% 124.82% 101.85% 70.80% 40.31% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 22.01% 47.34% 22.61% 104.21% 16.95% 16.32% 16.16% 10.95% 11.11% 10.18% 8.69% 17.53% 153.90% 4.85% 3.26% #DIV/0! 16.24% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 18.61% 20.70% 30.82% 47.09% 44.73% 40.29% 33.91% 27.89% 13.52% 12.18% 10.74% 11.77% 44.97% 40.77% 34.39% #DIV/0! 30.90% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 14.76% 33.51% 22.39% 84.27% 13.80% 16.40% 13.89% 8.86% 8.84% 8.78% 8.44% 12.26% 113.94% 4.85% 3.26% #DIV/0! 13.03% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 18.13% 20.79% 23.98% 36.07% 35.73% 35.19% 29.89% 23.67% 11.33% 10.33% 9.30% 9.67% 36.10% 34.27% 30.16% #DIV/0! 26.78% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.79% 1.69% 5 Yr Med 5 Yr Cl 1.66% 1.46% 5 Yr Med Payout 24.62% 11.11% 8.84% 8.45% <-IRR #YR-> 5 Dividends 50.00% US$
* Dividends per share  10 Yr Med and Cur. -51.24% -48.38% 5 Yr Med and Cur. -47.37% -40.27% Last Div Inc ---> $0.13 $0.14 7.69% 8.64% <-IRR #YR-> 10 Dividends 129.09% US$
Dividends Growth 15 6.80% <-IRR #YR-> 15 Dividends 168.09% US$
Dividends Growth 20 7.64% <-IRR #YR-> 20 Dividends 336.15% US$
Dividends Growth 25 7.56% <-IRR #YR-> 25 Dividends 519.09% US$
Dividends Growth 30 5.86% <-IRR #YR-> 30 Dividends 451.57% US$
Dividends Growth 35 6.08% <-IRR #YR-> 35 Dividends US$
Dividends Growth 5 -$0.37 $0.00 $0.00 $0.00 $0.00 $0.56 Dividends Growth 5
Dividends Growth 10 -$0.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.56 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 $0.56 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 $0.56 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 $0.56 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 $0.56 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 $0.56 Dividends Growth 35
Historical Dividends Historical High Div 7.28% Low Div 1.32% 10 Yr High 2.69% 10 Yr Low 1.07% Med Div 2.51% Close Div 3.46% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -87.99% Exp -33.75% Exp. -67.49% -18.28% Exp. -65.16% Exp. -74.70% High/Ave/Median  US$
Future Dividend Yield Div Yield 1.31% earning in 5 Years at IRR of 8.45% Div Inc. 50.00% Future Dividend Yield US$
Future Dividend Yield Div Yield 1.97% earning in 10 Years at IRR of 8.45% Div Inc. 125.00% Future Dividend Yield US$
Future Dividend Yield Div Yield 2.95% earning in 15 Years at IRR of 8.45% Div Inc. 237.50% Future Dividend Yield US$
Future Dividend Paid Div Paid $0.42 earning in 5 Years at IRR of 8.45% Div Inc. 50.00% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.63 earning in 10 Years at IRR of 8.45% Div Inc. 125.00% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.94 earning in 15 Years at IRR of 8.45% Div Inc. 237.50% Future Dividend Paid US$
Dividend Covering Cost Total Div $1.66 over 5 Years at IRR of 8.45% Div Cov. 5.18% Dividend Covering Cost US$
Dividend Covering Cost Total Div $3.72 over 10 Years at IRR of 8.45% Div Cov. 11.63% Dividend Covering Cost US$
Dividend Covering Cost Total Div $6.82 over 15 Years at IRR of 8.45% Div Cov. 21.31% Dividend Covering Cost US$
Yield if held 5 years 3.45% 2.37% 1.83% 3.00% 4.42% 3.32% 3.26% 3.25% 3.00% 2.76% 2.63% 3.10% 2.73% 1.29% 1.09% #DIV/0! 3.05% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 16.67% 13.36% 11.12% 9.83% 6.00% 4.71% 3.56% 2.79% 4.57% 6.74% 5.06% 4.89% 4.87% 2.10% 1.81% #DIV/0! 4.88% <-Median-> 10 Paid Median Price US$
Yield if held 15 years 12.56% 10.13% 13.01% 14.97% 19.35% 22.75% 20.04% 16.98% 14.99% 9.14% 7.16% 5.34% 4.19% 3.20% 4.42% #DIV/0! 14.98% <-Median-> 10 Paid Median Price US$
Yield if held 20 years 28.67% 16.64% 17.15% 15.19% 19.87% 22.84% 29.48% 34.62% 30.06% 25.46% 10.49% 6.00% #DIV/0! 24.15% <-Median-> 10 Paid Median Price US$
Yield if held 25 years 43.73% 25.36% 26.09% 22.78% 29.80% 15.99% 19.35% #DIV/0! 26.09% <-Median-> 5 Paid Median Price US$
Yield if held 30 years 30.61% 16.64% #NUM! <-Median-> 0 Paid Median Price US$
#DIV/0!
Cost covered if held 5 years 25.32% 18.03% 13.39% 30.32% 43.19% 29.70% 27.62% 26.66% 13.12% 12.05% 12.81% 17.32% 54.19% 50.86% 42.47% #DIV/0! 27.14% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 175.71% 146.80% 120.74% 158.35% 93.70% 67.37% 48.17% 36.30% 50.31% 72.61% 53.50% 53.88% 122.30% 105.67% 81.87% #DIV/0! 60.63% <-Median-> 10 Paid Median Price US$
Cost covered if held 15 years 156.49% 132.10% 168.64% 274.10% 347.28% 379.00% 316.44% 260.04% 223.89% 133.57% 100.21% 76.24% 118.21% 181.53% 241.80% #DIV/0! 241.97% <-Median-> 10 Paid Median Price US$
Cost covered if held 20 years 574.48% 325.45% 309.73% 260.67% 331.66% 373.97% 475.96% 531.33% 471.86% 754.56% 627.53% 361.46% #DIV/0! 422.91% <-Median-> 10 Paid Median Price US$
Cost covered if held 25 years 765.66% 436.11% 425.02% 376.98% 908.38% 985.60% 1206.22% #DIV/0! 436.11% <-Median-> 5 Paid Median Price US$
Cost covered if held 30 years 1927.38% 1058.92% #NUM! <-Median-> 0 Paid Median Price US$
Dividend* CDN$ $0.38 $0.46 $0.50 Estimates Dividend* CDN$ CDN$
Increase -49.62% 21.43% 8.82% Estimates Payout Ratio EPS CDN$
Payout Ratio EPS 8.43% 9.69% 9.00% Estimates Increase CDN$
Actual Dividends CDN$ $0.50 $0.61 $0.69 $0.72 $0.53 $0.57 $0.64 $0.65 $0.74 Actual Dividends CDN$ CDN$
Special Dividends CDN$ $0.00 $0.00 $0.00 $1.54 $0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.46 $10.84 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
Div  pre-split 04
Div  pre-split 06
Div  pre-split 07
Div  pre-split 15
Div  pre-split 20
Dividend* $0.23 $0.24 $0.24 $0.28 $0.32 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $0.66 $0.76 $0.38 $0.38 $0.38 211.27% <-Total Growth 10 Dividends CDN$
Increase -5.06% 2.44% 3.23% 14.46% 16.47% 34.51% 6.53% 2.37% 14.51% 1.55% 10.28% 7.87% 15.05% -49.62% 0.00% 0.00% 21 5 35 Years of data, Count P, N 60.00% CDN$
Average Increases 5 Year Running 3.67% 4.29% 4.50% 0.51% 6.31% 14.22% 15.04% 14.87% 14.88% 11.90% 7.05% 7.32% 9.85% -2.97% -3.28% -5.34% 10.88% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.23 $0.24 $0.25 $0.25 $0.26 $0.30 $0.35 $0.40 $0.45 $0.50 $0.53 $0.57 $0.63 $0.59 $0.56 $0.51 154.31% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 2.16% 1.99% 1.91% 1.81% 1.68% 1.68% 1.84% 1.61% 1.72% 1.51% 1.53% 1.19% 1.46% 1.65% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.95% 1.99% 1.88% 1.88% 1.57% 1.70% 1.83% 1.58% 1.74% 1.33% 1.27% 1.06% 1.22% 1.58% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.41% 1.99% 1.94% 1.75% 1.81% 1.66% 1.86% 1.64% 1.71% 1.73% 1.92% 1.37% 1.81% 1.74% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 1.95% 2.37% 1.88% 1.90% 1.57% 1.91% 1.97% 1.63% 1.96% 1.38% 1.46% 1.08% 1.78% 0.87% 0.87% 0.87% 1.71% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 22.32% 17.99% 27.92% 123.64% 15.10% 20.94% 33.55% 41.79% 17.65% 24.62% -400.00% 36.82% 719.33% 8.43% 7.98% 6.81% 29.08% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 33.62% 31.60% 29.98% 24.52% 18.51% 18.65% 21.26% 23.33% 22.24% 24.89% 34.37% 30.41% 31.82% 26.31% 20.23% 13.10% 23.93% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 22.01% 47.34% 22.61% 104.21% 16.95% 16.32% 16.16% 10.95% 11.11% 10.18% 8.69% 17.53% 153.90% 4.85% 3.26% #DIV/0! 16.24% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 11.90% 13.37% 19.55% 21.20% 20.16% 18.66% 16.62% 14.36% 13.26% 12.23% 10.78% 10.13% 10.00% 8.66% 6.89% #DIV/0! 13.81% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 14.76% 33.51% 22.39% 84.27% 13.80% 16.40% 13.89% 8.86% 8.84% 8.78% 8.44% 12.26% 113.94% 4.85% 3.26% #DIV/0! 13.03% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 11.39% 13.24% 15.27% 16.23% 16.12% 16.43% 14.70% 12.24% 11.13% 10.38% 9.32% 8.32% 8.02% 7.28% 6.05% #DIV/0! 11.69% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.65% 1.71% 5 Yr Med 5 Yr Cl 1.51% 1.46% 5 Yr Med Payout 24.62% 11.11% 8.84% 9.74% <-IRR #YR-> 5 Dividends 59.17% CDN$
* Dividends per share  10 Yr Med and Cur. -47.14% -49.06% 5 Yr Med and Cur. -42.27% -40.52% Last Div Inc ---> $0.13 $0.14 7.69% 12.02% <-IRR #YR-> 10 Dividends 211.27% CDN$
Dividends Growth 15 9.06% <-IRR #YR-> 15 Dividends 267.47% CDN$
Dividends Growth 20 6.82% <-IRR #YR-> 20 Dividends 273.97% CDN$
Dividends Growth 25 7.34% <-IRR #YR-> 25 Dividends 487.71% CDN$
Dividends Growth 30 6.08% <-IRR #YR-> 30 Dividends CDN$
Dividends Growth 35 6.21% <-IRR #YR-> 35 Dividends CDN$
Dividends Growth 5 -$0.48 $0.00 $0.00 $0.00 $0.00 $0.76 Dividends Growth 5
Dividends Growth 10 -$0.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.76 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 $0.76 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 $0.76 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 $0.76 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 $0.76 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 $0.76 Dividends Growth 35
Historical Dividends Historical High Div 16.09% Low Div 1.23% 10 Yr High 1.91% 10 Yr Low 1.07% Med Div 2.24% Close Div 3.45% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -94.60% Exp -29.30% Exp. -54.47% -18.73% Exp. -61.18% Exp. -74.80% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 1.38% earning in 5 Years at IRR of 9.74% Div Inc. 59.17% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 2.20% earning in 10 Years at IRR of 9.74% Div Inc. 153.34% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 3.51% earning in 15 Years at IRR of 9.74% Div Inc. 303.23% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $0.61 earning in 5 Years at IRR of 9.74% Div Inc. 59.17% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.97 earning in 10 Years at IRR of 9.74% Div Inc. 153.34% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $1.54 earning in 15 Years at IRR of 9.74% Div Inc. 303.23% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $2.32 over 5 Years at IRR of 9.74% Div Cov. 5.28% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $5.41 over 10 Years at IRR of 9.74% Div Cov. 12.30% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $10.32 over 15 Years at IRR of 9.74% Div Cov. 23.48% Dividend Covering Cost CDN$
Yield if held 5 years 2.64% 1.92% 1.55% 2.83% 4.13% 4.09% 3.93% 3.74% 3.54% 2.87% 2.35% 2.61% 2.57% 1.21% 1.04% 0.96% 3.20% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 27.76% 21.76% 17.85% 20.76% 7.24% 5.01% 3.78% 3.02% 5.54% 7.04% 5.72% 5.56% 5.95% 2.48% 1.98% 1.47% 5.64% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 9.15% 7.59% 22.89% 26.48% 38.76% 52.64% 42.90% 34.91% 40.61% 12.35% 7.01% 5.35% 4.81% 3.88% 4.86% 3.57% 30.70% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 23.03% 13.76% 17.35% 14.98% 44.76% 51.82% 66.12% 73.63% 60.76% 55.56% 28.44% 8.52% 4.38% 48.29% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 45.06% 23.48% 24.27% 21.21% 71.24% 36.29% 45.59% 46.04% 24.27% <-Median-> 5 Paid Median Price CDN$
Yield if held 30 years 31.55% 16.19% 15.17% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 22.10% 15.90% 12.67% 28.16% 36.81% 29.03% 28.13% 27.97% 14.86% 12.82% 10.19% 13.09% 48.79% 44.97% 38.29% 34.75% 28.05% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 351.72% 271.98% 219.15% 344.50% 106.91% 57.70% 42.95% 35.30% 51.37% 68.31% 53.84% 56.00% 141.10% 107.43% 85.68% 63.42% 56.85% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 141.59% 118.17% 355.77% 520.57% 682.02% 725.66% 579.19% 480.36% 514.79% 162.16% 88.14% 69.75% 126.80% 196.00% 247.28% 183.44% 497.57% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 505.91% 269.50% 264.82% 225.40% 690.72% 737.85% 977.77% 1045.30% 883.64% 1536.67% 1575.85% 476.13% 247.10% 714.29% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 694.84% 374.51% 370.16% 331.68% 2045.26% 2091.70% 2658.23% 2714.67% 374.51% <-Median-> 5 Paid Median Price CDN$
Cost covered if held 30 years 1872.00% 971.20% 920.31% #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $40,786 $56,771 $67,826 $62,752 $75,731 $92,769 $94,596 <-12 mths 1.97% 127.45% <-Total Growth 5 Revenue Growth US$ 127.45% 17.86%
FFO Growth $2.49 $2.90 $2.71 $3.27 $4.67 $3.82 $3.59 <-12 mths -6.15% 53.21% <-Total Growth 5 FFO Growth 53.21% 8.91%
Net Income Growth $1,866 $4,889 $3,646 -$171 $5,028 $2,785 $420 <-12 mths -84.91% 49.22% <-Total Growth 5 Net Income Growth 49.22% 8.33%
Cash Flow Growth $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $6,677 <-12 mths -23.70% 78.41% <-Total Growth 5 Cash Flow Growth 78.41% 12.28%
Dividend Growth $0.37 $0.40 $0.43 $0.48 $0.52 $0.56 $0.28 <-12 mths -50.00% 50.00% <-Total Growth 5 Dividend Growth 50.00% 8.45%
Stock Price Growth $23.22 $20.45 $29.69 $32.78 $48.31 $31.46 $32.02 <-12 mths 1.78% 35.48% <-Total Growth 5 Stock Price Growth 35.48% 6.26%
Revenue Growth US$ $18,697 $20,830 $18,364 $19,913 $24,411 $40,786 $56,771 $67,826 $62,752 $75,731 $92,769 $94,596 <-12 mths 1.97% 396.17% <-Total Growth 10 Revenue Growth US$ 396.17% 17.37%
FFO Growth $0.87 $2.29 $1.41 $1.66 $2.12 $2.49 $2.90 $2.71 $3.27 $4.67 $3.82 $3.59 <-12 mths -6.15% 340.77% <-Total Growth 10 FFO Growth 340.77% 15.99%
Net Income Growth $1,376 $2,255 $3,608 $3,242 $2,217 $1,866 $4,889 $3,646 -$171 $5,028 $2,785 $420 <-12 mths -84.91% 102.43% <-Total Growth 10 Net Income Growth 102.43% 7.31%
Cash Flow Growth $1,497 $2,278 $2,574 $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $6,677 <-12 mths -23.70% 484.57% <-Total Growth 10 Cash Flow Growth 484.57% 19.31%
Dividend Growth $0.24 $0.26 $0.28 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.52 $0.56 $0.3 <-12 mths -50.00% 129.09% <-Total Growth 10 Dividend Growth 129.09% 8.64%
Stock Price Growth $13.03 $13.81 $17.82 $16.52 $17.61 $23.22 $20.45 $29.69 $32.78 $48.31 $31.46 $32.02 <-12 mths 1.78% 141.42% <-Total Growth 10 Stock Price Growth 141.42% 9.21%
Dividends on Shares CDN$ $142.23 $28.35 $34.08 $36.31 $37.17 $42.56 $43.22 $47.67 $87.02 $904.31 $29.81 $29.81 $29.81 $1,402.92 No of Years 10 Total Divs 12/31/12
Paid  $1,010.60 $1,143.17 $1,614.50 $1,787.14 $1,842.88 $2,276.35 $2,176.51 $3,121.25 $3,260.40 $4,766.74 $3,321.24 $3,427.32 $3,427.32 $3,427.32 $3,321.24 No of Years 10 Worth $12.96 77.18
Total $4,724.16
Graham No. CDN$ $14.63 $19.10 $16.02 $21.29 $30.16 $31.18 $25.62 $23.40 $66.79 $36.68 $36.78 $48.22 $39.25 $60.87 $62.59 $67.73 144.99% <-Total Growth 10 Graham price CDN$ CDN$
Price/GP Ratio Med 0.73 0.62 0.80 0.72 0.64 0.83 0.99 1.26 0.47 1.00 1.08 1.15 1.33 0.74 0.99 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 0.81 0.62 0.81 0.70 0.69 0.83 1.00 1.29 0.47 1.13 1.30 1.29 1.58 0.83 1.06 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.65 0.62 0.78 0.75 0.60 0.84 0.98 1.24 0.48 0.87 0.87 1.00 1.07 0.65 0.87 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.81 0.52 0.81 0.69 0.69 0.73 0.92 1.25 0.42 1.09 1.14 1.27 1.08 0.72 0.70 0.65 1.00 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -19.31% -47.79% -19.14% -31.16% -31.38% -26.52% -7.77% 24.70% -58.22% 9.09% 13.64% 26.73% 8.47% -27.82% -29.80% -35.12% 0.35% <-Median-> 10 Graham Price
pre-split 04 Stock Price CDN$
pre-split 06 0.88000 1.2500 $76.39 $76.39 $76.39 Stock Price CDN$
pre-split 07 $67.22 $61.11 $61.7393 Stock Price CDN$
pre-split 15 $33.20 $28.04 $36.44 $41.22 Stock Price CDN$
pre-split 20 $22.13 $18.69 $24.29 $27.48 $38.81 $42.96 $44.30 $54.72 $52.32
pre-split 22 $14.76 $12.46 $16.20 $18.32 $25.87 $28.64 $29.53 $36.48 $34.88 $50.02 $52.25 $76.39
Price Close CDN$ $11.80 $9.97 $12.96 $14.66 $20.70 $22.91 $23.63 $29.18 $27.90 $40.02 $41.80 $61.11 $42.58 $43.94 $43.94 $43.94 228.64% <-Total Growth 10 Stock Price CDN$
Increase 41.94% -15.54% 29.96% 13.12% 41.23% 10.69% 3.12% 23.52% -4.39% 43.41% 4.46% 46.20% -30.32% 3.19% 0.00% 0.00% 21.46 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 11.43 7.60 14.85 9.94 8.60 10.98 17.03 25.59 9.02 17.77 -273.59 20.17 26.42 9.70 9.17 7.83 7.85% <-IRR #YR-> 5 Stock Price 45.90% CDN$
Trailing P/E 35.62 9.66 9.88 16.79 14.03 9.52 11.32 21.03 24.47 12.94 18.57 -399.99 14.05 27.26 9.70 9.17 12.63% <-IRR #YR-> 10 Stock Price 228.64% CDN$
CAPE (10 Yr P/E) 19.96 14.19 16.49 16.30 18.95 19.75 19.68 23.16 18.43 23.46 26.34 34.74 23.23 20.55 18.49 16.10 14.74% <-IRR #YR-> 5 Price & Dividend 95.31% CDN$
Median 10, 5 Yrs D.  per yr 6.12% 6.89% % Tot Ret 32.62% 46.76% T P/E 14.04 14.05 P/E:  14.01 17.77 18.75% <-IRR #YR-> 10 Price & Dividend 367.46% CDN$
Price 15 D.  per yr 4.33% % Tot Ret 33.76% CAPE Diff -54.80% 8.51% <-IRR #YR-> 15 Stock Price 240.22% CDN$
Price  20 D.  per yr 5.65% % Tot Ret 29.42% 13.56% <-IRR #YR-> 20 Stock Price 1173.00% CDN$
Price  25 D.  per yr 4.67% % Tot Ret 28.68% 11.60% <-IRR #YR-> 25 Stock Price 1454.53% CDN$
Price  30 D.  per yr 8.37% % Tot Ret 37.48% 13.97% <-IRR #YR-> 30 Stock Price CDN$
Price  35 D.  per yr 3.88% % Tot Ret 29.91% 9.09% <-IRR #YR-> 35 Stock Price CDN$
Price & Dividend 15 12.84% <-IRR #YR-> 15 Price & Dividend 399.89% CDN$
Price & Dividend 20 19.22% <-IRR #YR-> 20 Price & Dividend 1800.17% CDN$
Price & Dividend 25 16.27% <-IRR #YR-> 25 Price & Dividend 2249.45% CDN$
Price & Dividend 30 22.34% <-IRR #YR-> 30 Price & Dividend CDN$
Price & Dividend 35 12.97% <-IRR #YR-> 35 Price & Dividend CDN$
Price  5 -$29.18 $0.00 $0.00 $0.00 $0.00 $42.58 Price  5
Price 10 -$12.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.58 Price 10
Price & Dividend 5 -$29.18 $0.55 $0.55 $0.61 $1.12 $54.17 Price & Dividend 5
Price & Dividend 10 -$12.96 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $54.17 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 $42.58 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 $42.58 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 $42.58 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 $42.58 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 $42.58 Price  35
Price & Dividend 15 $0.23 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $54.17 Price & Dividend 15
Price & Dividend 20 $0.23 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $54.17 Price & Dividend 20
Price & Dividend 25 $0.23 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $54.17 Price & Dividend 25
Price & Dividend 30 $0.23 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $54.17 Price & Dividend 30
Price & Dividend 35 $0.23 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $54.17 Price & Dividend 35
Price H/L Median CDN$ $10.69 $11.85 $12.75 $15.40 $19.33 $26.03 $25.24 $29.56 $31.70 $36.79 $39.88 $55.28 $52.11 $45.29 308.80% <-Total Growth 10 Stock Price CDN$
Increase 35.85% 10.84% 7.57% 20.82% 25.52% 34.66% -3.06% 17.12% 7.25% 16.05% 8.40% 38.63% -5.74% -13.09% 15.12% <-IRR #YR-> 10 Stock Price 308.80% CDN$
P/E 10.36 9.03 14.61 10.44 8.03 12.48 18.19 25.92 10.25 16.34 -261.01 18.24 32.33 10.00 12.01% <-IRR #YR-> 5 Stock Price 76.30% CDN$
Trailing P/E 32.26 11.48 9.72 17.65 13.11 10.81 12.10 21.30 27.80 11.90 17.71 -361.82 17.20 28.10 20.75% <-IRR #YR-> 10 Price & Dividend 125.09% CDN$
P/E on Run. 5 yr Ave 15.51 15.69 15.53 15.33 13.61 15.96 15.33 17.39 15.67 18.47 25.83 29.53 26.50 20.09 18.08% <-IRR #YR-> 5 Price & Dividend 449.90% CDN$
P/E on Run. 10 yr Ave 18.08 16.86 16.23 17.12 17.70 22.44 21.02 23.46 20.94 21.57 25.12 31.43 28.43 21.18 12.33 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 5.63% 6.07% % Tot Ret 27.12% 33.58% T P/E 15.15 17.20 P/E:  14.41 16.34 Count 30 Years of data
-$12.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $52.11
-$29.56 $0.00 $0.00 $0.00 $0.00 $52.11
-$12.75 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $63.70
-$29.56 $0.55 $0.55 $0.61 $1.12 $63.70
High Months CDN$ Dec Jan Dec Oct Dec Apr Oct Dec Nov Nov Feb Dec Jan Feb
pre-split 04
pre-split 06
pre-split 07
pre-split 15 $33.20 $33.28 $36.39 $41.83
pre-split 20 $22.13 $22.19 $24.26 $27.89 $38.81 $48.31 $47.80 $56.39 $58.89
pre-split 22 $14.76 $14.79 $16.17 $18.59 $25.87 $32.21 $31.87 $37.59 $39.26 $51.98 $59.92 $77.99
Price High CDN$ $11.80 $11.83 $12.94 $14.87 $20.70 $25.77 $25.49 $30.07 $31.41 $41.58 $47.94 $62.39 $62.20 $50.82 380.73% <-Total Growth 10 Stock Price CDN$
Increase 29.28% 0.24% 9.34% 14.95% 39.17% 24.48% -1.06% 17.97% 4.43% 32.40% 15.28% 30.16% -0.31% -18.30% 17.00% <-IRR #YR-> 10 Stock Price 380.73% CDN$
P/E 11.43 9.02 14.82 10.08 8.60 12.35 18.37 26.38 10.16 18.47 -313.75 20.59 38.59 11.22 15.64% <-IRR #YR-> 5 Stock Price 106.82% CDN$
Trailing P/E 35.62 11.46 9.86 17.04 14.03 10.70 12.22 21.68 27.54 13.45 21.29 -408.37 20.53 31.53 12.96 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 15.54 20.53 P/E:  15.36 18.47 22.32 P/E Ratio Historical High CDN$
-$12.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $62.20
-$30.07 $0.00 $0.00 $0.00 $0.00 $62.20
Low Months CDN$ Feb Nov Jan Jun Jan Jan Feb Jan Feb Feb Mar Jan Dec Mar
Price Low CDN$ $9.58 $11.87 $12.56 $15.93 $17.96 $26.30 $24.98 $29.04 $31.99 $31.99 $31.82 $48.17 $42.02 $39.76 234.67% <-Total Growth 10 Stock Price CDN$
Increase 44.92% 23.90% 5.81% 26.87% 12.78% 46.40% -5.02% 16.25% 10.17% 0.00% -0.54% 51.38% -12.77% -5.38% 12.84% <-IRR #YR-> 10 Stock Price 234.67% CDN$
P/E 9.28 9.05 14.39 10.80 7.46 12.61 18.00 25.47 10.35 14.21 -208.27 15.90 26.07 8.78 7.67% <-IRR #YR-> 5 Stock Price 44.70% CDN$
Trailing P/E 28.90 11.49 9.57 18.25 12.18 10.92 11.97 20.93 28.06 10.35 14.13 -315.28 13.87 24.67 11.95 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 13.02 13.87 P/E:  13.41 14.21 3.52 P/E Ratio Historical Low CDN$
-$12.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.02
TSX and Exchange Rate $11.84 $9.76 $13.00 $13.78 $17.84 $16.55 $17.60 $22.86 $20.45 $30.81 $32.83 $48.20 $31.44 $32.20 $32.20 $32.20
Price Close US$ $11.84 $9.77 $13.03 $13.81 $17.82 $16.52 $17.61 $23.22 $20.45 $29.69 $32.78 $48.31 $31.46 $32.02 $32.02 $32.02 141.42% <-Total Growth 10 Stock Price US$
Increase 50.09% -17.45% 33.37% 5.95% 29.10% -7.30% 6.55% 31.90% -11.92% 45.16% 10.42% 47.36% -34.88% 1.78% 0.00% 0.00% 19.42 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 11.43 7.61 14.88 9.96 8.59 10.97 17.04 25.99 9.02 17.13 -273.20 20.21 26.44 9.64 9.12 7.79 6.26% <-IRR #YR-> 5 Stock Price 35.48% US$
Trailing P/E 37.51 9.44 10.15 15.77 12.85 7.96 11.68 22.47 22.90 13.10 18.91 -402.60 13.16 26.91 9.64 9.12 9.21% <-IRR #YR-> 10 Stock Price 141.42% US$
CAPE (10 Yr P/E) 22.67 15.31 18.03 16.53 17.77 16.00 16.74 21.38 16.14 21.07 25.34 34.41 21.91 19.66 18.07 15.75 13.06% <-IRR #YR-> 5 Price & Dividend 81.76% US$
Median 10, 5 Yrs D.  per yr 5.70% 6.80% % Tot Ret 38.23% 52.06% T P/E 13.13 13.16 P/E:  14.00 17.13 14.92% <-IRR #YR-> 10 Price & Dividend 247.40% US$
Price 15 D.  per yr 4.14% % Tot Ret 39.86% CAPE Diff -50.34% 6.24% <-IRR #YR-> 15 Stock Price 148.06% US$
Price  20 D.  per yr 6.97% % Tot Ret 32.70% 14.34% <-IRR #YR-> 20 Stock Price 1357.68% US$
Price  25 D.  per yr 5.06% % Tot Ret 29.95% 11.83% <-IRR #YR-> 25 Stock Price 1535.51% US$
Price  30 D.  per yr 8.05% % Tot Ret 36.97% 13.73% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 4.07% % Tot Ret 31.24% 8.96% <-IRR #YR-> 35 Stock Price US$
Price & Dividend 15 10.38% <-IRR #YR-> 15 Price & Dividend 271.07% US$
Price & Dividend 20 21.30% <-IRR #YR-> 20 Price & Dividend 2120.59% US$
Price & Dividend 25 16.88% <-IRR #YR-> 25 Price & Dividend 2418.20% US$
Price & Dividend 30 21.78% <-IRR #YR-> 30 Price & Dividend US$
Price & Dividend 35 13.04% <-IRR #YR-> 35 Price & Dividend US$
Price  5 -$23.22 $0.00 $0.00 $0.00 $0.00 $31.46 Price  5
Price 10 -$13.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.46 Price 10
Price & Dividend 5 -$23.22 $0.40 $0.43 $0.48 $0.88 $40.02 Price & Dividend 5
Price & Dividend 10 -$13.03 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $40.02 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 $31.46 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 $31.46 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 $31.46 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 $31.46 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 $31.46 Price  35
Price & Dividend 15 $0.23 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $40.02 Price & Dividend 15
Price & Dividend 20 $0.23 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $40.02 Price & Dividend 20
Price & Dividend 25 $0.23 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $40.02 Price & Dividend 25
Price & Dividend 30 $0.23 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $40.02 Price & Dividend 30
Price & Dividend 35 $0.23 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $40.02 Price & Dividend 35
Price H/L Median US$ $9.49 $10.63 $11.49 $13.33 $15.46 $18.29 $16.78 $20.52 $21.68 $25.68 $27.03 $39.54 $40.08 $33.40 248.82% <-Total Growth 10 Stock Price US$
Increase 49.90% 11.97% 8.15% 16.03% 15.93% 18.29% -8.24% 22.30% 5.65% 18.45% 5.26% 46.26% 1.39% -16.69% 4.37% <-IRR #YR-> 10 Stock Price 248.82% US$
P/E Ratio 9.16 8.27 13.12 9.62 7.45 12.14 16.24 22.97 9.56 14.82 -225.27 16.54 33.68 10.06 12.29% <-IRR #YR-> 5 Stock Price 95.35% US$
Trailing P/E Ratio 30.07 10.26 8.95 15.23 11.15 8.81 11.14 19.86 24.27 11.33 15.60 -329.47 16.77 28.06 11.61% <-IRR #YR-> 10 Price & Dividend US$
P/E on Run. 5 yr Ave 14.83 14.60 14.49 13.61 11.61 12.82 12.20 14.88 13.94 17.27 23.28 27.60 26.87 19.61 24.36% <-IRR #YR-> 5 Price & Dividend US$
P/E on Run. 10 yr Ave 18.17 16.65 15.90 15.96 15.41 17.70 15.95 18.90 17.11 18.22 20.90 28.16 27.92 20.50 11.62 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 7.24% $0.12 % Tot Ret 62.33% 49.53% Price Inc $0.16 P/E:  15.79 15.17 Count 29 Years of data
-$25.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $38.48
-$21.55 $0.00 $0.00 $0.00 $0.00 $38.48
-$25.08 $1.19 $0.85 $1.94 $2.39 $1.71 $2.67 $4.12 $3.69 $2.64 $40.78
-$21.55 $2.67 $4.12 $3.69 $2.64 $40.78
High Months US$ Dec Feb Sep Oct Nov Apr Oct Dec Oct Nov Feb Dec Feb Feb
pre-split 15 $33.29 $33.90 $36.74 $40.69
pre-split 20 $22.19 $22.60 $24.49 $27.13 $33.54 $38.66 $36.09 $44.01 $44.64
pre-split 22 $14.80 $15.07 $16.33 $18.08 $22.36 $25.77 $24.06 $29.34 $29.76 $38.94 $45.53 $60.92
Price High US$ $11.84 $12.05 $13.06 $14.47 $17.89 $20.62 $19.25 $23.47 $23.81 $31.15 $36.42 $48.74 $49.30 $38.17 277.40% <-Total Growth 10 Stock Price US$
Increase 38.36% 1.83% 8.38% 10.75% 23.64% 15.27% -6.65% 21.95% 1.43% 30.85% 16.92% 33.80% 1.16% -22.58% 14.20% <-IRR #YR-> 10 Stock Price 277.40% US$
P/E Ratio 11.43 9.38 14.92 10.43 8.62 13.68 18.63 26.27 10.50 17.97 -303.53 20.39 41.43 11.50 16.00% <-IRR #YR-> 5 Stock Price 110.04% US$
Trailing P/E Ratio 37.51 11.64 10.17 16.52 12.90 9.93 12.78 22.71 26.65 13.74 21.01 -406.13 20.63 32.08 13.75 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 15.13 20.63 P/E:  15.83 17.97 26.78 P/E Ratio Historical High US$
-$13.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $49.30
-$23.47 $0.00 $0.00 $0.00 $0.00 $49.30
Low Momths US$ Jan Nov Jan Jun Jan Sep Feb Jan Dec Jan Mar Jan Dec Mar US$
pre-split 15 $20.09 $25.87 $27.90 $34.31
pre-split 20 $13.39 $17.25 $18.60 $22.87 $24.43 $29.91 $26.83 $32.94 $36.66
pre-split 22 $8.93 $11.50 $12.40 $15.25 $16.28 $19.94 $17.89 $21.96 $24.44 $25.26 $22.05 $37.92
Price Low US$ $7.14 $9.20 $9.92 $12.20 $13.03 $15.95 $14.31 $17.57 $19.55 $20.21 $17.64 $30.34 $30.87 $28.62 211.19% <-Total Growth 10 Stock Price US$
Increase 73.94% 28.77% 7.85% 22.97% 6.79% 22.45% -10.30% 22.77% 11.29% 3.36% -12.71% 71.97% 1.76% -7.29% 12.02% <-IRR #YR-> 10 Stock Price 211.19% US$
P/E Ratio 6.90 7.16 11.33 8.80 6.28 10.59 13.85 19.67 8.63 11.66 -147.00 12.69 25.94 8.62 11.93% <-IRR #YR-> 5 Stock Price 75.72% US$
Trailing P/E Ratio 22.64 8.88 7.72 13.93 9.39 7.69 9.50 17.00 21.89 8.92 10.18 -252.80 12.92 24.05 9.02 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 9.45 10.18 P/E:  10.96 11.66 6.31 P/E Ratio Historical Low US$
-$9.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.87
-$17.57 $0.00 $0.00 $0.00 $0.00 $30.87
-$514 <-12 mths -133.93%
Free Cash Flow MS US$ $264 -$1,172 -$2,039 $904 $1,476 $1,674 $1,611 $2,315 $3,197 $3,275 $4,329 $993 $1,515 -174.30% <-Total Growth 10 Free Cash Flow mMS US$
Change -543.94% -73.98% 144.34% 63.27% 13.41% -3.76% 43.70% 38.10% 2.44% 32.18% -77.06% 52.57% -8.13% <-IRR #YR-> 5 Free Cash Flow MS -34.56% US$
FCF/CF from Op Ratio 0.18 -1.73 -1.36 0.40 0.57 0.60 0.52 0.47 0.62 0.52 0.52 0.13 0.17 #NUM! <-IRR #YR-> 10 Free Cash Flow MS 174.30% US$
Dividends paid $373 $425 $338 $2,374 $436 $747 $662 $889 $941 $1,024 $867 $1,486 $1,029 204.00% <-Total Growth 10 Dividends paid US$
Percentage paid 141.29% -36.26% -16.60% 262.61% 29.56% 44.62% 41.09% 38.40% 29.43% 31.27% 20.03% 149.65% 67.92% $0.40 <-Median-> 10 Percentage paid US$
5 Year Coverage -696.07% 512.54% 125.70% 64.01% 35.78% 35.31% 29.76% 36.91% 40.18% 5 Year Coverage US$
Dividend Coverage Ratio 0.71 -2.76 -6.02 0.38 3.38 2.24 2.43 2.60 3.40 3.20 4.99 0.67 1.47 2.52 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage -0.14 0.20 0.80 1.56 2.80 2.83 3.36 2.71 2.49 5 Year of Coverage US$
-$2,315 $0 $0 $0 $0 $1,515
$2,039 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,515
Free Cash Flow WSJ CDN$ $2,142 $2,134 $3,005 $4,144 $4,346 $5,806 $1,245 $1,972 -7.94% <-Total Growth 7 Free Cash Flow WSJ CDN$
Change -0.37% 40.82% 37.90% 4.87% 33.59% -78.56% 58.39% -8.08% <-IRR #YR-> 5 Free Cash Flow MS -34.38% CDN$
FCF/CF from Op Ratio 0.77 0.69 0.61 0.80 0.69 0.70 0.16 0.23 -1.17% <-IRR #YR-> 7 Free Cash Flow MS #DIV/0! CDN$
Dividends paid $1,034 $889 $1,135 $1,284 $1,330 $1,104 $1,884 $1,394 34.73% <-Total Growth 7 Dividends paid CDN$
Percentage paid 48.29% 41.65% 37.76% 30.98% 30.60% 19.01% 151.32% 70.67% $0.40 <-Median-> 8 Percentage paid CDN$
5 Year Coverage 48.29% 44.98% 42.00% 38.00% 35.96% 29.54% 36.32% 39.94% 5 Year Coverage CDN$
Dividend Coverage Ratio 2.07 2.40 2.65 3.23 3.27 5.26 0.66 1.41 2.52 <-Median-> 8 Dividend Coverage Ratio CDN$
5 Year of Coverage 2.07 2.22 2.38 2.63 2.78 3.39 2.75 2.50 5 Year of Coverage CDN$
-$3,005 $0 $0 $0 $0 $1,972
-$2,142 $0 $0 $0 $0 $0 $0 $1,972
Market Cap US$ $16,390 $13,529 $18,044 $19,118 $24,815 $23,824 $25,303 $33,395 $29,303 $44,811 $49,527 $75,793 $49,498 $50,075 $50,075 $50,075 174.32% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $16,346 $13,805 $17,941 $20,294 $28,817 $33,037 $33,956 $41,970 $39,977 $60,394 $63,148 $95,874 $66,994 $68,716 $68,716 $68,716 273.42% <-Total Growth 10 Market Cap CDN$
Unexercised Options 85.216 86.405 80.109 82.514 62.968 65.698 71.211 63.130 70.018 62.976 82.825 55.501 56.389 -35.77% <-Total Growth 10 Options
Shares and Options 1469.921 1471.109 1464.814 1474.749 1504.862 1502.908 1509.329 1495.802 1579.269 1573.696 1651.654 1628.873 1620.256 Shares and Options
Options % of Shares O/S 6.2% 6.2% 5.8% 5.9% 4.4% 4.6% 5.0% 4.4% 4.6% 4.2% 5.3% 3.5% 3.6% Options % of Shares O/S
Diluted # of Shares in Million 1,366.9 1,469.3 1,460.3 1,432.8 1,425.6 1,463.6 1,464.9 1,470.0 1,466.1 1,488.5 1,511.4 1,586.9 1,608.2 1,617.1 10.13% <-Total Growth 10 Diluted
Change 6.17% 7.49% -0.61% -1.88% -0.50% 2.66% 0.09% 0.35% -0.27% 1.52% 1.54% 5.00% 1.34% 0.55% 0.85% <-Median-> 10 Change
Difference Diluted/Basic -5.4% -5.6% -4.6% -3.3% -2.7% -2.7% -1.8% -2.2% -2.3% -2.4% 0.0% -3.2% -2.5% -3.3% -2.46% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 1,293.5 1,386.5 1,392.5 1,386.2 1,387.6 1,424.6 1,438.5 1,438.2 1,433.1 1,452.9 1,511.4 1,536.5 1,567.5 1,564.4 12.57% <-Total Growth 10 Basic
Change 0.47% 7.18% 0.44% -0.45% 0.10% 2.66% 0.98% -0.02% -0.35% 1.38% 4.03% 1.66% 2.02% -0.20% 1.18% <-Median-> 10 Change
Difference Basic/Outstanding 7.0% -0.1% -0.6% -0.1% 0.3% 1.2% -0.1% 0.0% 0.0% 3.9% 0.0% 2.1% 0.4% 0.0% 0.17% <-Median-> 10 Difference Basic/Outstanding
$6,677 <-12 mths -23.70%
Class A 1384.620 1384.620 1384.620 1384.620 1392.150 1441.809 1437.125 1438.032 1432.587 1509.166 1510.635 1568.744 1573.287 1563.782 1563.782 1563.782 99.99% are of  Class A Common
Class B 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.01% are of Class B Equity
# of Share in Millions 1384.705 1384.705 1384.705 1384.705 1392.235 1441.894 1437.210 1438.117 1432.672 1509.251 1510.720 1568.829 1573.372 1563.867 1563.867 1563.867 1.29% <-IRR #YR-> 10 Shares 13.63%
Change 61.14% 0.00% 0.00% 0.00% 0.54% 3.57% -0.32% 0.06% -0.38% 5.35% 0.10% 3.85% 0.29% -0.60% 0.00% 0.00% 1.81% <-IRR #YR-> 5 Shares 9.40%
CF fr Op US $M US$ $1,454 $676 $1,497 $2,278 $2,574 $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $9,024 $13,449 484.57% <-Total Growth 10 Cash Flow US$
Increase 23.74% -53.51% 121.45% 52.17% 12.99% 8.31% 10.58% 59.10% 5.18% 22.66% 31.81% -5.60% 11.14% 3.11% 49.05% Drip, SO Buy Backs, S. Iss
5 year Running Average $1,693 $1,631 $1,274 $1,416 $1,696 $1,963 $2,444 $3,126 $3,702 $4,453 $5,563 $6,521 $7,291 $8,064 $9,488 472.35% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $1.05 $0.49 $1.08 $1.65 $1.85 $1.93 $2.15 $3.41 $3.60 $4.19 $5.52 $5.02 $5.56 $5.77 $8.60 414.47% <-Total Growth 10 Cash Flow per Share US$
Increase -23.21% -53.51% 121.45% 52.17% 12.38% 4.58% 10.94% 59.00% 5.58% 16.44% 31.68% -9.10% 10.82% 3.74% 49.05% 19.31% <-IRR #YR-> 10 Cash Flow 484.57% US$
5 year Running Average $1.82 $1.70 $1.16 $1.13 $1.22 $1.40 $1.73 $2.20 $2.59 $3.06 $3.77 $4.35 $4.78 $5.21 $6.09 12.28% <-IRR #YR-> 5 Cash Flow 78.41% US$
P/CF on Med Price 9.04 21.77 10.63 8.10 8.36 9.46 7.82 6.02 6.02 6.12 4.90 7.88 7.21 5.79 0.00 17.80% <-IRR #YR-> 10 Cash Flow per Share 414.47% US$
P/CF on Closing Price 11.27 20.01 12.05 8.39 9.64 8.55 8.21 6.81 5.68 7.08 5.94 9.63 5.66 5.55 3.72 10.27% <-IRR #YR-> 5 Cash Flow per Share 63.07% US$
-26.15% Diff M/C 15.19% <-IRR #YR-> 10 CFPS 5 yr Running 311.22% US$
$12,366 <-12 mths 4.62%
Excl.Working Capital CF $714.0 $279.0 $15.0 $539.0 $587.0 -$14.0 $504.0 $1,156 $1,327 $1,007 $251 $3,391 $3,069 $0.0 $0.0 16.82% <-IRR #YR-> 5 CFPS 5 yr Running 117.57% US$
CF fr Op $M WC US$ $2,168 $955 $1,512 $2,817 $3,161 $2,774 $3,587 $6,061 $6,486 $7,335 $8,592 $11,265 $11,820 $9,024 $13,449 681.75% <-Total Growth 10 Cash Flow less WC US$
Increase 27.98% -55.95% 58.32% 86.31% 12.21% -12.24% 29.31% 68.97% 7.01% 13.09% 17.14% 31.11% 4.93% -23.66% 49.05% 22.83% <-IRR #YR-> 10 Cash Flow less WC 681.75% US$
5 year Running Average $1,784 $1,695 $1,635 $1,829 $2,123 $2,244 $2,770 $3,680 $4,414 $5,249 $6,412 $7,948 $9,100 $9,607 $10,830 14.29% <-IRR #YR-> 5 Cash Flow less WC 95.02% US$
CFPS Excl. WC US$ $1.57 $0.69 $1.09 $2.03 $2.27 $1.92 $2.50 $4.21 $4.53 $4.86 $5.69 $7.18 $7.51 $5.77 $8.60 18.73% <-IRR #YR-> 10 CF less WC 5 Yr Run 456.55% US$
Increase -20.58% -55.95% 58.32% 86.31% 11.60% -15.27% 29.73% 68.86% 7.42% 7.35% 17.02% 26.25% 4.62% -23.19% 49.05% 19.85% <-IRR #YR-> 5 CF less WC 5 Yr Run 147.27% US$
5 year Running Average $1.87 $1.69 $1.49 $1.47 $1.53 $1.60 $1.96 $2.59 $3.09 $3.60 $4.36 $5.29 $5.95 $6.20 $6.95 21.27% <-IRR #YR-> 10 CFPS - Less WC 588.00% US$
P/CF on Med Price 6.06 15.41 10.52 6.55 6.81 9.50 6.72 4.87 4.79 5.28 4.75 5.51 5.34 5.79 0.00 12.26% <-IRR #YR-> 5 CFPS - Less WC 78.25% US$
P/CF on Closing Price 7.56 14.17 11.93 6.79 7.85 8.59 7.05 5.51 4.52 6.11 5.76 6.73 4.19 5.55 3.72 14.83% <-IRR #YR-> 10 CFPS 5 yr Running 298.62% US$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.51 5 yr  6.12 P/CF Med 10 yr 5.42 5 yr  5.28 2.37% Diff M/C 18.13% <-IRR #YR-> 5 CFPS 5 yr Running 130.06% US$
$9,112 <-12 mths -23.12%
CF fr Op $M CDN$ $1,450 $690 $1,492 $2,423 $2,986 $3,861 $4,140 $6,261 $7,038 $8,219 $10,620 $9,983 $11,852 $12,314 $18,354 694.26% <-Total Growth 10 Cash Flow CDN$
Increase 17.49% -52.37% 116.14% 62.36% 23.25% 29.29% 7.22% 51.24% 12.41% 16.78% 29.21% -6.00% 18.73% 3.90% 49.05% Drip, SO Buy Backs, S. Iss
5 year Running Average $1,799 $1,707 $1,357 $1,458 $1,808 $2,290 $2,980 $3,934 $4,857 $5,904 $7,255 $8,424 $9,542 $10,598 $12,625 603.27% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $1.05 $0.50 $1.08 $1.75 $2.14 $2.68 $2.88 $4.35 $4.91 $5.45 $7.03 $6.36 $7.53 $7.87 $11.74 599.02% <-Total Growth 10 Cash Flow per Share CDN$
Increase -27.09% -52.37% 116.14% 62.36% 22.58% 24.84% 7.57% 51.15% 12.84% 10.85% 29.09% -9.48% 18.39% 4.53% 49.05% 23.03% <-IRR #YR-> 10 Cash Flow 694.26% CDN$
5 year Running Average $1.95 $1.78 $1.26 $1.16 $1.30 $1.63 $2.11 $2.76 $3.39 $4.05 $4.92 $5.62 $6.26 $6.85 $8.11 13.62% <-IRR #YR-> 5 Cash Flow 89.31% CDN$
P/CF on Med Price 10.21 23.77 11.83 8.80 9.01 9.72 8.76 6.79 6.45 6.76 5.67 8.69 6.92 5.75 0.00 21.46% <-IRR #YR-> 10 Cash Flow per Share 599.02% CDN$
P/CF on Closing Price 11.28 20.00 12.02 8.38 9.65 8.56 8.20 6.70 5.68 7.35 5.95 9.60 5.65 5.58 3.74 11.59% <-IRR #YR-> 5 Cash Flow per Share 73.04% CDN$
-28.48% Diff M/C 17.40% <-IRR #YR-> 10 CFPS 5 yr Running 397.20% CDN$
$16,876 <-12 mths 5.41%
Excl.Working Capital CF $711.9 $285.0 $15.0 $573.3 $681.0 -$19.4 $676.7 $1,475.5 $1,810 $1,308 $320 $4,299 $4,157 $0.0 $0.0 17.77% <-IRR #YR-> 5 CFPS 5 yr Running 126.60% CDN$
CF fr Op $M WC CDN$ $2,161.5 $975.4 $1,507.2 $2,996.2 $3,667.1 $3,841.3 $4,816.3 $7,736.3 $8,848 $9,527 $10,939 $14,282 $16,009 $12,314.4 $18,354.2 962.16% <-Total Growth 10 Cash Flow less WC CDN$
Increase 21.51% -54.88% 54.53% 98.79% 22.39% 4.75% 25.38% 60.63% 14.37% 7.67% 14.83% 30.55% 12.09% -23.08% 49.05% 26.65% <-IRR #YR-> 10 Cash Flow less WC 962.16% CDN$
5 year Running Average $1,925 $1,793 $1,736 $1,884 $2,261 $2,597 $3,366 $4,611 $5,782 $6,954 $8,373 $10,266 $11,921 $12,614 $14,380 15.66% <-IRR #YR-> 5 Cash Flow less WC 106.93% CDN$
CFPS Excl. WC CDN$ $1.56 $0.70 $1.09 $2.16 $2.63 $2.66 $3.35 $5.38 $6.18 $6.31 $7.24 $9.10 $10.17 $7.87 $11.74 21.24% <-IRR #YR-> 10 CF less WC 5 Yr Run 586.50% CDN$
Increase -24.60% -54.88% 54.53% 98.79% 21.73% 1.14% 25.79% 60.53% 14.81% 2.21% 14.72% 25.72% 11.77% -22.61% 49.05% 20.92% <-IRR #YR-> 5 CF less WC 5 Yr Run 158.51% CDN$
5 year Running Average $2.04 $1.80 $1.61 $1.52 $1.63 $1.85 $2.38 $3.24 $4.04 $4.78 $5.69 $6.84 $7.80 $8.14 $9.23 25.05% <-IRR #YR-> 10 CFPS - Less WC 834.80% CDN$
P/CF on Med Price 6.85 16.82 11.71 7.12 7.34 9.77 7.53 5.49 5.13 5.83 5.51 6.07 5.12 5.75 0.00 13.60% <-IRR #YR-> 5 CFPS - Less WC 89.15% CDN$
P/CF on Closing Price 7.56 14.15 11.90 6.77 7.86 8.60 7.05 5.43 4.52 6.34 5.77 6.71 4.18 5.58 3.74 17.09% <-IRR #YR-> 10 CFPS 5 yr Running 384.30% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.80 5 yr  6.76 P/CF Med 10 yr 5.95 5 yr  5.51 -6.22% Diff M/C 19.23% <-IRR #YR-> 5 CFPS 5 yr Running 140.90% CDN$
-$1.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.51 CFPS - Less WC US$
-$4.21 $0.00 $0.00 $0.00 $0.00 $7.51 CFPS - Less WC US$
-$1.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.95 CFPS 5 yr Running US$
-$2.59 $0.00 $0.00 $0.00 $0.00 $5.95 CFPS 5 yr Running US$
-$1,492 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11,852 Cash Flow CDN$
-$6,261 $0 $0 $0 $0 $11,852 Cash Flow CDN$
-$1.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.53 Cash Flow per Share CDN$
-$4.35 $0.00 $0.00 $0.00 $0.00 $7.53 Cash Flow per Share CDN$
-$1.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.26 CFPS 5 yr Running CDN$
-$2.76 $0.00 $0.00 $0.00 $0.00 $6.26 CFPS 5 yr Running CDN$
-$1,507 $0 $0 $0 $0 $0 $0 $0 $0 $0 $16,009 Cash Flow less WC CDN$
-$7,736 $0 $0 $0 $0 $16,009 Cash Flow less WC CDN$
-$1,736 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11,921 CF less WC 5 Yr Run CDN$
-$4,611 $0 $0 $0 $0 $11,921 CF less WC 5 Yr Run CDN$
-$1.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.17 CFPS - Less WC CDN$
-$5.38 $0.00 $0.00 $0.00 $0.00 $10.17 CFPS - Less WC CDN$
-$1.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.80 CFPS 5 yr Running CDN$
-$3.24 $0.00 $0.00 $0.00 $0.00 $7.80 CFPS 5 yr Running CDN$
Net change in non-cash working capital and other balances -$279 -$15 -$539 -$587 $14 -$504 -$1,155 -$1,326 -$1,000 -$274 -$3,184 -$3,227
Net change in cash classified within assets held for sale..
Other Operating CFs -$861 -$378 $57 -$128 -$243 -$1 -$1 -$7 $23 -$207 $158 <- cannotfine in statements
                        Other Operating CFs
Sum -$279 -$876 -$917 -$530 -$114 -$747 -$1,156 -$1,327 -$1,007 -$251 -$3,391 -$3,069 See TD 
Google --> TD -$917 -$530 -$114 -$747 -$1,156 -$1,327 -$1,007 -$251 -$3,391 -$3,069
Difference $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TD -$917 -$530 -$114 -$747
Difference $0 $0 $0 $0
OPM 12.03% 4.25% 8.01% 10.94% 14.02% 14.00% 12.63% 12.03% 9.09% 9.33% 13.29% 10.40% 9.43% 9.41% 17.82% <-Total Growth 10 OPM CDN$
Increase 23.74% -64.72% 88.57% 36.59% 28.17% -0.11% -9.79% -4.78% -24.44% 2.67% 42.47% -21.78% -9.27% -0.21% Should increase or be stable. CDN$
Diff from Ave 4.8% -63.0% -30.3% -4.7% 22.1% 21.9% 10.0% 4.7% -20.8% -18.7% 15.8% -9.4% -17.8% -18.0% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 11.48% 5 Yrs 9.43% should be zero, it is a check on calculations CDN$
Cash and Properties US$ $60,223 $70,444 $79,310 $88,148 $98,803 $132,573 $156,630 $165,832 $176,205 $203,489 $187,507 Cash and Properties US$
Mortgage/Cash & Investment Ratio 0.71 0.69 0.69 0.69 0.74 0.84 0.87 0.84 0.94 1.00 0.76 0.79 <-Median-> 10 Mortage/Cash & Invest Ratio US$
Mortages US$ $42,887 $48,693 $54,347 $60,391 $72,730 $111,809 $136,292 $139,324 $165,057 $202,684 $143,126 Mortages US$
Change 13.54% 11.61% 11.12% 20.43% 53.73% 21.90% 2.22% 18.47% 22.80% -29.38% 18.47% <-Median-> 9 Change US$
Mortgage/ Market Cap Ratio 2.24 1.96 2.28 2.39 2.18 3.82 3.04 2.81 2.18 4.09 2.86 2.33 <-Median-> 10 Mortgage/ Market Cap Ratio US$
Cash and Properties CDN$ $64,053 $81,722 $109,824 $118,356 $126,112 $180,856 $203,431 $211,137 $223,393 $275,606 $255,891 CDN$
Mortage/Cash & Investment Ratio 0.71 0.69 0.69 0.69 0.74 0.84 0.87 0.84 0.94 1.00 0.76 CDN$
Mortages CDN$ $45,615 $56,489 $75,257 $81,087 $92,833 $152,530 $177,016 $177,387 $209,259 $274,515 $195,324 Mortages CDN$
Change 23.84% 33.22% 7.75% 14.49% 64.31% 16.05% 0.21% 17.97% 31.18% -28.85% 17.97% <-Median-> 9 Change CDN$
Mortgage/ Market Cap Ratio 2.25 1.96 2.28 2.39 2.21 3.82 2.93 2.81 2.18 4.10 2.84 2.33 <-Median-> 10 Mortgage/ Market Cap Ratio CDN$
Debt US$ $4,075 $3,936 $4,500 $5,639 $6,409 $7,083 $148,401 $175,932 $214,074 $199,639 Debt US$
Change -3.41% 14.33% 25.31% 13.65% 10.52% 1995.17% 18.55% 21.68% -6.74% 16.44% <-Median-> 8 Change US$
Debt/Market Cap Ratio 0.18 0.17 0.22 0.16 3.00 2.32 4.32 3.99 0.22 <-Median-> 7 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 12.44 12.27 13.41 10.73 10.68 7.52 6.78 7.44 7.73 8.05 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 1.58 1.41 1.46 1.15 1.24 1.12 17.79 22.34 24.46 22.12 Debt to Cash Flow (Years) US$
Debt CDN$ $4,727 $5,450 $6,042 $7,198 $8,743 $9,199 $188,944 $223,047 $289,942 $272,447 Debt CDN$
Change 15.29% 10.86% 19.12% 21.47% 5.22% 1953.87% 18.05% 29.99% -6.03% 18.59% <-Median-> 8 Change CDN$
Debt/Market Cap Ratio 0.16 0.16 0.18 0.17 0.22 0.15 2.99 2.33 4.33 3.96 0.18 <-Median-> 9 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 12.44 12.27 13.41 10.73 10.68 7.52 6.78 7.44 7.73 8.05 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 1.58 1.41 1.46 1.15 1.24 1.12 17.79 22.34 24.46 22.12 Debt to Cash Flow (Years) CDN$
Intangibles US$ $2,607 $5,764 $5,044 $4,327 $5,170 $6,073 $14,242 $18,762 $27,710 $24,658 $30,609 $38,411 $34,750 566.39% <-Total Growth 10 Intangibles
Goodwill US$ $3,968 $2,490 $1,588 $1,406 $2,543 $3,783 $5,317 $8,815 $14,550 $14,714 $20,227 $28,662 $22,104 1051.08% <-Total Growth 10 Goodwill
Total US$ $6,575 $8,254 $6,632 $5,733 $7,713 $9,856 $19,559 $27,577 $42,260 $39,372 $50,836 $67,073 $56,854 712.61% <-Total Growth 10 Total US$
Change 25.54% -19.65% -13.56% 34.54% 27.78% 98.45% 40.99% 53.24% -6.83% 29.12% 31.94% -15.24% 30.53% <-Median-> 10 Change US$
Goodwill/Market Cap 0.49 0.46 0.35 0.23 0.32 0.39 0.59 0.94 0.94 0.79 0.67 1.36 1.14 0.63 <-Median-> 10 Goodwill/Market Cap US$
Goodwill and Intangibles CDN$ $6,715 $8,228 $7,054 $6,651 $10,681 $13,234 $24,965 $37,621 $54,887 $50,128 $64,450 $90,844 $77,589 Intangibles Goodwill CDN$
Change 22.52% -14.27% -5.71% 60.59% 23.90% 88.65% 50.69% 45.90% -8.67% 28.57% 40.95% -14.59% 34.76% <-Median-> 10 Change CDN$
Goodwill/Market Cap 0.49 0.46 0.35 0.23 0.32 0.39 0.59 0.94 0.91 0.79 0.67 1.36 1.13 0.63 <-Median-> 10 Goodwill/Market Cap CDN$
Cash Rev Inv US$ $19,850 $18,583 $19,479 $21,567 $23,464 $21,255 $23,481 $28,223 $38,537 $47,987 $56,951 $62,415 $81,516 $72,059 318.48% <-Total Growth 10 Current Assets US$
Accounts Payable $10,334 $9,266 $9,266 $10,316 $10,408 $11,366 $11,915 $17,965 $23,989 $43,077 $50,682 $52,546 $57,065 $51,134 515.85% <-Total Growth 10 Current Liabilities 318.48% US$
Liquidity 1.92 2.01 2.10 2.09 2.25 1.87 1.97 1.57 1.61 1.11 1.12 1.19 1.43 1.41 1.59 <-Median-> 10 Ratio 188.83% US$
Assets US$ $78,131 $91,030 $108,644 $112,745 $129,480 $139,514 $159,826 $192,720 $256,281 $323,969 $343,696 $391,003 $441,284 $411,866 306.17% <-Total Growth 10 Assets US$
Liabilities $48,939 $53,623 $64,393 $65,219 $76,233 $82,287 $90,138 $112,848 $159,131 $207,123 $221,054 $256,262 $299,393 $277,854 364.95% <-Total Growth 10 Liabilities US$
Debt Ratio 1.60 1.70 1.69 1.73 1.70 1.70 1.77 1.71 1.61 1.56 1.55 1.53 1.47 1.48 1.65 <-Median-> 10 Ratio US$
Estimates BVPS $27.00 $27.40 Estimates Estimates BVPS
Estimate Book Value $42,224.4 $42,850.0 Estimates Estimate Book Value
P/B Ratio (Close) 1.19 1.17 Estimates P/B Ratio (Close)
Difference from 10 year median -3.16% Diff M/C Estimates Difference from 10 yr med.
Liabilites Check $48,939 $53,623 $64,393 $65,219 $76,233 $82,287 $90,138
Total Book Value $29,192 $37,407 $44,251 $47,526 $53,247 $57,227 $69,688 $79,872 $97,150 $116,846 $122,642 $134,741 $141,891 $134,012 Liabilites Check US$
Preferred Equity US$ $1,658 $2,140 $2,901 $3,098 $3,549 $3,739 $3,954 $4,192 $4,168 $4,145 $4,145 $4,145 $4,145 $4,145 Pref. Equity  US$
Non-Cont. Int US$ $14,739 $18,516 $23,190 $26,647 $29,545 $31,920 $43,235 $51,628 $25,647 $81,833 $86,804 $88,386 $88,386 $88,215 Non-Cont. Int  US$
Book Value US$ $12,795 $16,751 $18,160 $17,781 $20,153 $21,568 $22,499 $24,052 $67,335 $30,868 $31,693 $42,210 $49,360 $41,652 $41,652 $41,652 171.81% <-Total Growth 10 Book Value US$
Book Value per share $9.24 $12.10 $13.11 $12.84 $14.48 $14.96 $15.65 $16.72 $47.00 $20.45 $20.98 $26.91 $31.37 $26.63 $26.63 $26.63 139.21% <-Total Growth 10 Book Value per share US$
Change 24.01% 30.92% 8.41% -2.09% 12.73% 3.34% 4.66% 6.84% 181.02% -56.48% 2.57% 28.25% 16.60% -15.10% 0.00% 0.00% -1.83% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 1.03 0.88 0.88 1.04 1.07 1.22 1.07 1.23 0.46 1.26 1.29 1.47 1.28 1.25 0.00 0.00 1.05 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.28 0.81 0.99 1.08 1.23 1.10 1.12 1.39 0.44 1.45 1.56 1.80 1.00 1.20 1.20 1.20 9.11% <-IRR #YR-> 10 Book Value per share 139.21% US$
Change 21.03% -36.95% 23.02% 8.21% 14.53% -10.29% 1.81% 23.46% -68.66% 233.58% 7.65% 14.90% -44.15% 19.89% 0.00% 0.00% 13.41% <-IRR #YR-> 5 Book Value per share 87.58% US$
Leverage (A/BK) 2.68 2.43 2.46 2.37 2.43 2.44 2.29 2.41 2.64 2.77 2.80 2.90 3.11 3.07 2.54 <-Median-> 10 A/BV US$
Debt/Equity Ratio 1.68 1.43 1.46 1.37 1.43 1.44 1.29 1.41 1.64 1.77 1.80 1.90 2.11 2.07 1.54 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.22 5 yr Med 1.28 -1.83% Diff M/C 2.66 Historical Leverage (A/BK) US$
-$13.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.37
-$16.72 $0.00 $0.00 $0.00 $0.00 $31.37
Cash Rev Inv CDN$ $19,791 $18,979 $19,417 $22,939 $27,221 $29,433 $31,528 $36,024 $52,572 $62,326 $72,510 $79,130 $110,405 $98,339 468.59% <-Total Growth 10 Current Assets CDN$
Current Liabability $10,303 $9,464 $9,237 $10,972 $12,074 $15,739 $15,998 $22,931 $32,726 $55,948 $64,528 $66,618 $77,289 $69,783 736.76% <-Total Growth 10 Current Liabilities 468.59% CDN$
Liquidity 1.92 2.01 2.10 2.09 2.25 1.87 1.97 1.57 1.61 1.11 1.12 1.19 1.43 1.41 1.59 <-Median-> 10 Ratio 206.48% CDN$
Liq. with CF aft div 2.03 2.04 2.23 2.08 2.46 2.08 2.19 1.81 1.80 1.25 1.27 1.31 1.35 1.58 1.31 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.71 1.55 1.49 1.50 1.28 1.05 1.27 1.11 0.98 0.67 1.00 1.04 0.79 1.58 0.98 <-Median-> 5 Ratio CDN$
Assets CDN$ $77,897 $92,972 $108,300 $119,916 $150,210 $193,191 $214,598 $245,988 $349,619 $420,771 $437,594 $495,714 $597,675 $562,074 451.87% <-Total Growth 10 Assets CDN$
Liabilities $48,792 $54,767 $64,189 $69,367 $88,438 $113,946 $121,028 $144,039 $217,087 $269,011 $281,446 $324,889 $405,498 $379,187 531.73% <-Total Growth 10 Liabilities CDN$
Debt Ratio 1.60 1.70 1.69 1.73 1.70 1.70 1.77 1.71 1.61 1.56 1.55 1.53 1.47 1.48 1.65 <-Median-> 10 Ratio CDN$
Liabilites Check CDN$ $48,792 $54,767 $64,189 $69,367 $88,438 $113,946 $121,028 Liabilites Check CDN$
Total Book Value $29,105 $38,205 $44,111 $50,549 $61,772 $79,245 $93,570 $101,949 $132,532 $151,760 $156,148 $170,825 $192,177 $182,886 335.67% <-Total Growth 10 Total Book Value CDN$
Preferred Equity CDN$ $1,653 $2,186 $2,892 $3,295 $4,117 $5,178 $5,309 $5,351 $5,686 $5,384 $5,277 $5,255 $5,614 $5,657 Pref. Equity  CDN$
Non-Cont. Int CDN$ $14,695 $18,911 $23,117 $28,342 $34,275 $44,201 $58,052 $65,898 $34,988 $106,285 $110,519 $112,056 $119,710 $120,387 Non-Cont. Int CDN$
Book Value CDN$ $12,757 $17,108 $18,102 $18,912 $23,379 $29,866 $30,209 $30,700 $91,858 $40,091 $40,352 $53,514 $66,853 $56,842 $56,842 $56,842 269.30% <-Total Growth 10 Book Value CDN$
Book Value per share $9.21 $12.36 $13.07 $13.66 $16.79 $20.71 $21.02 $21.35 $64.12 $26.56 $26.71 $34.11 $42.49 $36.35 $36.35 $36.35 225.02% <-Total Growth 10 Book Value per share CDN$
Change 17.73% 34.11% 5.81% 4.47% 22.95% 23.35% 1.48% 1.56% 200.35% -58.57% 0.55% 27.71% 24.57% -14.46% 0.00% 0.00% -2.64% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 1.16 0.96 0.98 1.13 1.15 1.26 1.20 1.38 0.49 1.38 1.49 1.62 1.23 1.25 0.00 0.00 1.13 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.28 0.81 0.99 1.07 1.23 1.11 1.12 1.37 0.44 1.51 1.56 1.79 1.00 1.21 1.21 1.21 12.51% <-IRR #YR-> 10 Book Value per share CDN$
Change 20.56% -37.02% 22.82% 8.28% 14.86% -10.26% 1.62% 21.62% -68.17% 246.14% 3.89% 14.48% -44.07% 20.63% 0.00% 0.00% 14.76% <-IRR #YR-> 5 Book Value per share CDN$
Leverage (A/BK) 2.68 2.43 2.46 2.37 2.43 2.44 2.29 2.41 2.64 2.77 2.80 2.90 3.11 3.07 2.54 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.68 1.43 1.46 1.37 1.43 1.44 1.29 1.41 1.64 1.77 1.80 1.90 2.11 2.07 1.54 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.24 5 yr Med 1.38 -2.64% Diff M/C 2.80 Historical Leverage (A/BK) CDN$
-$13.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $42.49
-$21.35 $0.00 $0.00 $0.00 $0.00 $42.49
$2,047 <-12 mths 14.17%
Comprehensive Income US$ $3,390 $4,610 $3,828 $2,643 $5,620 $2,944 $6,151 $7,141 $9,649 $8,066 $3,020 $17,622 $8,224 114.84% <-Total Growth 10 Comprehensive Income US$
NCI $2,162 $1,858 $1,931 $1,318 $2,209 $1,383 $3,679 $4,830 $5,659 $4,735 $2,336 $11,812 $6,431 Comprehensive Income US$
Shareholders $1,228 $2,752 $1,897 $1,325 $3,411 $1,561 $2,472 $2,311 $3,990 $3,331 $684 $5,810 $1,793 -5.48% <-Total Growth 10 Comprehensive Income US$
Increase -32.86% 124.10% -31.07% -30.15% 157.43% -54.24% 58.36% -6.51% 72.65% -16.52% -79.47% 749.42% -69.14% -16.5% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $943 $1,266 $1,428 $1,806 $2,123 $2,189 $2,133 $2,216 $2,749 $2,733 $2,558 $3,225 $3,122 -0.56% <-IRR #YR-> 10 Comprehensive Income -5.48% US$
ROE 9.6% 16.4% 10.4% 7.5% 16.9% 7.2% 11.0% 9.6% 5.9% 10.8% 2.2% 13.8% 3.6% -4.95% <-IRR #YR-> 5 Comprehensive Income -22.41% US$
5Yr Median 16.4% 16.4% 10.4% 10.4% 10.4% 10.4% 10.4% 9.6% 9.6% 9.6% 9.6% 9.6% 5.9% 8.13% <-IRR #YR-> 10 5 Yr Running Average 118.60% US$
% Difference from NI -15.5% 40.6% 37.5% -37.5% 9.7% -33.3% 49.7% 58.1% 11.3% 18.7% -610.4% 46.5% -12.8% 7.09% <-IRR #YR-> 5 5 Yr Running Average 40.87% US$
Median Values Diff 5, 10 yr 10.5% 11.3% 5.9% <-Median-> 5 Return on Equity US$
-$1,897 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,793
-$2,311 $0 $0 $0 $0 $1,793
-$1,428 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,122
-$2,216 $0 $0 $0 $0 $3,122
Current Liability Coverage Ratio US$ 0.21 0.10 0.16 0.27 0.30 0.24 0.30 0.34 0.27 0.17 0.17 0.21 0.21 0.18   CFO / Current Liabilities US$
5 year Median 0.19 0.19 0.19 0.19 0.21 0.24 0.27 0.30 0.30 0.27 0.27 0.21 0.21 0.18 0.21 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 2.77% 1.07% 1.39% 2.66% 2.83% 2.75% 3.01% 4.01% 3.45% 2.94% 3.18% 3.65% 3.63% 2.99% CFO / Total Assets US$
5 year Median 3.22% 2.87% 2.77% 2.66% 2.66% 2.66% 2.75% 2.83% 3.01% 3.01% 3.18% 3.45% 3.45% 3.18% 3.5% <-Median-> 5 Return on Assets  US$
Return on Assets US$ 1.9% 2.1% 1.3% 1.9% 2.4% 1.7% 1.0% 0.8% 1.4% 0.9% 0.0% 1.0% 0.5% 1.2% Net  Income/Assets Return on Assets US$
5Yr Median 1.4% 1.4% 1.3% 1.9% 1.9% 1.9% 1.7% 1.7% 1.4% 1.0% 0.9% 0.9% 0.9% 0.9% 0.9% <-Median-> 5 Asset Efficiency Ratio US$
ROE US$ 11.4% 11.7% 7.6% 11.9% 15.4% 10.9% 7.3% 6.1% 5.3% 9.1% -0.4% 9.4% 4.2% 12.3% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 11.8% 11.7% 11.4% 11.4% 11.7% 11.7% 10.9% 10.9% 7.3% 7.3% 6.1% 6.1% 5.3% 9.1% 5.3% <-Median-> 5 Return on Equity US$
$308 <-12 mths -85.02%
Net Income US$ Total $3,195 $3,674 $2,747 $3,844 $5,209 $4,669 $3,338 $4,551 $7,488 $5,354 $707 $12,388 $5,195
NCI $1,741 $1,717 $1,367 $1,724 $2,099 $2,328 $1,687 $3,089 $3,904 $2,547 $841 $8,422 $3,139
Shareholders $1,454 $1,957 $1,380 $2,120 $3,110 $2,341 $1,651 $1,462 $3,584 $2,807 -$134 $3,966 $2,056 $5,110 $5,757 48.99% <-Total Growth 10 Net Income US$
Increase 220.26% 34.59% -29.48% 53.62% 46.70% -24.73% -29.47% -11.45% 145.14% -21.68% -104.77% -3059.70% -48.16% 148.54% 12.66% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $903 $1,060 $1,179 $1,473 $2,004 $2,182 $2,120 $2,137 $2,430 $2,369 $1,874 $2,337 $2,456 $2,761 $3,351 4.07% <-IRR #YR-> 10 Net Income 48.99% US$
Operating Cash Flow $1,454 $676 $1,497 $2,278 $2,574 $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 7.06% <-IRR #YR-> 5 Net Income 40.63% US$
Investment Cash Flow -$1,904 -$2,977 -$4,562 -$4,041 -$9,596 -$11,064 -$8,557 -$11,394 -$19,833 -$36,674 -$13,873 -$13,873 -$39,650 $3.27 $3.68 7.62% <-IRR #YR-> 10 5 Yr Running Average 108.33% US$
Total Accruals $1,904 $4,258 $4,445 $3,883 $10,132 $10,617 $7,125 $7,951 $18,258 $33,153 $5,398 $9,965 $32,955 (Net Income div shares) 2.82% <-IRR #YR-> 5 5 Yr Running Average 14.93% US$
Total Assets $78,131 $91,030 $108,644 $112,745 $129,480 $139,514 $159,826 $192,720 $256,281 $323,969 $343,696 $391,003 $441,284 Balance Sheet Assets US$
Accruals Ratio 2.44% 4.68% 4.09% 3.44% 7.83% 7.61% 4.46% 4.13% 7.12% 10.23% 1.57% 2.55% 7.47% 7.12% <-Median-> 5 Ratio US$
-$1,380 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,056
-$1,462 $0 $0 $0 $0 $2,056
-$1,179 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,456
-$2,137 $0 $0 $0 $0 $2,456
Financial Cash Flow US$ $854 $2,650 $3,923 $1,344 $6,633 $8,222 $6,993 $8,185 $18,136 $28,746 $8,698 $16,261 $32,460 C F Statement  Financial CF US$
Total Accruals $1,050 $1,608 $522 $2,539 $3,499 $2,395 $132 -$234 $122 $4,407 -$3,300 -$6,296 $495 Accruals US$
Accruals Ratio 1.34% 1.77% 0.48% 2.25% 2.70% 1.72% 0.08% -0.12% 0.05% 1.36% -0.96% -1.61% 0.11% 0.05% <-Median-> 5 Ratio US$
$2,794 <-12 mths 15.03%
Comprehensive Inc CDN$ $3,380 $4,708 $3,816 $2,811 $6,520 $4,077 $8,259 $9,115 $13,163 $10,476 $3,845 $22,341 $11,139 191.90% <-Total Growth 10 Comprehensive Income CDN$
NCI $2,156 $1,898 $1,925 $1,402 $2,563 $1,915 $4,940 $6,165 $7,720 $6,150 $2,974 $14,975 $8,710 Comprehensive Income CDN$
Shareholders $1,224 $2,811 $1,891 $1,409 $3,957 $2,162 $3,319 $2,950 $5,443 $4,326 $871 $7,366 $2,428 28.42% <-Total Growth 10 Comprehensive Income CDN$
Increase -36.26% 129.57% -32.72% -25.47% 180.79% -45.37% 53.55% -11.13% 84.53% -20.52% -79.87% 745.81% -67.03% -20.5% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $970 $1,268 $1,431 $1,851 $2,258 $2,446 $2,548 $2,759 $3,566 $3,640 $3,382 $4,191 $4,087 2.53% <-IRR #YR-> 10 Comprehensive Income 28.42% CDN$
ROE 9.6% 16.4% 10.4% 7.5% 16.9% 7.2% 11.0% 9.6% 5.9% 10.8% 2.2% 13.8% 3.6% -3.81% <-IRR #YR-> 5 Comprehensive Income -17.67% CDN$
5Yr Median 16.4% 16.4% 10.4% 10.4% 10.4% 10.4% 10.4% 9.6% 9.6% 9.6% 9.6% 9.6% 5.9% 11.07% <-IRR #YR-> 10 5 Yr Running Average 185.64% CDN$
% Difference from NI -15.5% 40.6% 37.5% -37.5% 9.7% -33.3% 49.7% 58.1% 11.3% 18.7% -610.4% 46.5% -12.8% 8.17% <-IRR #YR-> 5 5 Yr Running Average 48.11% CDN$
Median Values Diff 5, 10 yr 10.5% 11.3% 5.9% <-Median-> 5 Return on Equity CDN$
-$1,891 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,428
-$2,950 $0 $0 $0 $0 $2,428
-$1,431 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,087
-$2,759 $0 $0 $0 $0 $4,087
Current Liability Coverage Ratio 0.21 0.10 0.16 0.27 0.30 0.24 0.30 0.34 0.27 0.17 0.17 0.21 0.21 0.18   CFO / Current Liabilities CDN$
5 year Median 0.19 0.19 0.19 0.19 0.21 0.24 0.27 0.30 0.30 0.27 0.27 0.21 0.21 0.18 0.21 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 2.77% 1.05% 1.39% 2.50% 2.44% 1.99% 2.24% 3.14% 2.53% 2.26% 2.50% 2.88% 2.68% 2.19% CFO / Total Assets CDN$
5 year Median 3.26% 2.77% 2.74% 2.50% 2.44% 1.99% 2.24% 2.44% 2.44% 2.26% 2.50% 2.53% 2.53% 2.50% 2.5% <-Median-> 5 Return on Assets  CDN$
Return on Assets CDN$ 1.9% 2.1% 1.3% 1.9% 2.4% 1.7% 1.0% 0.8% 1.4% 0.9% 0.0% 1.0% 0.5% 1.2% Net  Income/Assets Return on Assets CDN$
5Yr Median 1.4% 1.4% 1.3% 1.9% 1.9% 1.9% 1.7% 1.7% 1.4% 1.0% 0.9% 0.9% 0.9% 0.9% 0.9% <-Median-> 5 Asset Efficiency Ratio CDN$
ROE CDN$ 11.4% 11.7% 7.6% 11.9% 15.4% 10.9% 7.3% 6.1% 5.3% 9.1% -0.4% 9.4% 4.2% 12.3% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 11.8% 11.7% 11.4% 11.4% 11.7% 11.7% 10.9% 10.9% 7.3% 7.3% 6.1% 6.1% 5.3% 9.1% 5.3% <-Median-> 5 Return on Equity CDN$
$420 <-12 mths -84.91%
Net Income CDN$ $3,185 $3,752 $2,738 $4,088 $6,043 $6,465 $4,482 $5,809 $10,215 $6,954 $900 $15,706 $7,036
NCI $1,736 $1,754 $1,363 $1,834 $2,435 $3,224 $2,265 $3,943 $5,326 $3,308 $1,071 $10,677 $4,251
Shareholders $1,450 $1,999 $1,376 $2,255 $3,608 $3,242 $2,217 $1,866 $4,889 $3,646 -$171 $5,028 $2,785 $6,974 102.43% <-Total Growth 10 Net Income CDN$
Increase 204.07% 37.88% -31.18% 63.91% 60.01% -10.15% -31.62% -15.82% 162.01% -25.43% -104.68% -3047.15% -44.62% 150.43% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $972 $1,099 $1,219 $1,511 $2,137 $2,496 $2,539 $2,637 $3,164 $3,172 $2,489 $3,052 $3,235 $3,652 7.31% <-IRR #YR-> 10 Net Income 102.43% CDN$
Operating Cash Flow $1,450 $690 $1,492 $2,423 $2,986 $3,861 $4,140 $6,261 $7,038 $8,219 $10,620 $9,983 $11,852 8.33% <-IRR #YR-> 5 Net Income 49.22% CDN$
Investment Cash Flow -$1,898 -$3,040 -$4,548 -$4,298 -$11,132 -$15,321 -$11,489 -$14,543 -$27,056 -$47,632 -$17,663 -$17,588 -$53,702 10.25% <-IRR #YR-> 10 5 Yr Running Average 165.41% CDN$
Total Accruals $1,898 $4,349 $4,431 $4,130 $11,754 $14,702 $9,567 $10,149 $24,908 $43,059 $6,873 $12,634 $44,634 4.17% <-IRR #YR-> 5 5 Yr Running Average 22.67% CDN$
Total Assets $77,897 $92,972 $108,300 $119,916 $150,210 $193,191 $214,598 $245,988 $349,619 $420,771 $437,594 $495,714 $597,675 Balance Sheet Assets CDN$
Accruals Ratio 2.44% 4.68% 4.09% 3.44% 7.83% 7.61% 4.46% 4.13% 7.12% 10.23% 1.57% 2.55% 7.47% 7.12% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.66 1.86 0.80 0.68 0.91 0.78 0.41 0.21 0.50 0.36 -0.02 0.33 0.16 0.39 <-Median-> 10 EPS/CF Ratio CDN$
CDN$
-$1,376 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,785
-$1,866 $0 $0 $0 $0 $2,785
-$1,219 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,235
-$2,637 $0 $0 $0 $0 $3,235
Chge in Close 41.94% -15.54% 29.96% 13.12% 41.23% 10.69% 3.12% 23.52% -4.39% 43.41% 4.46% 46.20% -30.32% 3.19% 0.00%
up/down/neutral down down down down down count 7
Any Predictions? % right count 1 14.29%
Financial Cash Flow CDN$ $851 $2,707 $3,911 $1,429 $7,695 $11,385 $9,390 $10,447 $24,741 $37,335 $11,074 $20,616 $43,964 C F Statement  Financial CF CDN$
Total Accruals $1,047 $1,642 $520 $2,700 $4,059 $3,316 $177 -$299 $166 $5,724 -$4,202 -$7,982 $670 Accruals CDN$
Accruals Ratio 1.34% 1.77% 0.48% 2.25% 2.70% 1.72% 0.08% -0.12% 0.05% 1.36% -0.96% -1.61% 0.11% 0.05% <-Median-> 5 Ratio CDN$
Cash US$ $1,713 $2,027 $2,844 $1,375 $3,160 $2,774 $4,299 $5,139 $8,390 $6,778 $9,933 $12,694 $14,396 $12,427 Cash US$
Cash CDN$ $1,708 $2,070 $2,835 $1,462 $3,666 $3,841 $5,772 $6,559 $11,446 $8,803 $12,647 $16,093 $19,498 $16,959 Cash CDN$
Cash per Share $1.23 $1.50 $2.05 $1.06 $2.63 $2.66 $4.02 $4.56 $7.99 $5.83 $8.37 $10.26 $12.39 $10.84 $8.37 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 10.45% 15.00% 15.80% 7.21% 12.72% 11.63% 17.00% 15.63% 28.63% 14.58% 20.03% 16.79% 29.10% 24.68% 20.03% <-Median-> 5 % of Stock Price CDN$
Notes
December 2, 2022.  Brookfield Asset Management (TSX-BAM, NYSE-BAM).  Brookfield Asset Management is changing its TSX Symbol from BAM.A to BAM and the company is spinning off 
asset management business to shareholders and post spinoff, Brookfield Asset Management is renamed Brookfield Corporation with a TSX symbol of BN and spin off will be named Brookfield 
Asset Management with the TSX symbol of BAM.  Brookfield Corp will continue with the Brookfield Dividend of 0.56 US$.  https://bam.brookfield.com/ 
October 16, 2022.  Last estimates were for 2021, 2022 and 2023 of $34370M, $22910M and $22830M US$ for Revenue (These are very low, did I pick up wrong figures.), $2.20, $3.22 and $4.51 US$ for EPS, 
$0.49, $0.53 and $0.57 US$ for Dividends, $3.17 and $3.78 US$ for 2021-22 for CFPS and $4357M, $5110M and $5757M US$ for Net Income.
October 10, 2021.  Last estimates were for 2020, 2021 and 2022 of $55221M, $53065M and $54720M US$ for Revenue, $$0.14, $1.54 and $1.80 US$ for EPS, 
$0.46, $0.50 and $0.54 US$ for Dividends, $2.88, $3.17 and $3.78 US$ for CFPS and $3967M, $4366M US$ for 2020 and 2021 of Net Income.
October 24, 2020.  Last estimates were for 2019, 2020 and 2021 of $60237M, $56, 808M and $65,,017M for Revenue US$, $2.03, $2.46 and $3.06 for EPS US$, $5.19, $6.32 and $7.35 for CFPS US$.
October 26, 2019.  Last estimates were for 2018,  and 2019 of $34197 and 30056 for Revenue US$, $1.50 and $1.59 for EPS, $3.24$4.66 and $4.65 for CFPS for 2018, 2019 and 2020.
October 28, 2018.  Last estimates were for 2017, 2018 and 2019 of 26064M, $23358M and $16148M US$ for Revenue, $0.45, $1.07 and $1.96 for EPS US$, $4.79, $3.61 and $4.95 for CFPS US$,
November 4, 2017.  Last estimates were for 2016, 2017 and 2018 of $15647M, $20872M and $23023M for Revenue US$, $0.81, $1.03 and $1.44 for EPS US$, $2.19, $2.91 and $4.28 for CFPS.
November 5, 2016,  Last estimates were for 2015, 2016 and 2017 of $19805M, $20202M and $20872M US$ for Revenue, $1.70, $1.27 and $1.50 for EPS US$, $1.75, $2.68 and $3.11 US$ for CFPS.
November 7, 2015. Last estimates were for 2014 and 2015 of $19465M, $21217M for Revenue US$, $2.18, $1.59 and $1.86 for 2014, 2015 and 2016 EPS US$, $2.27 and $2.48 CFPS US$ and $1202M, $1006M US$ for Net Income.
November 2, 2014.  Last estimates were for 2013, 2014 and 2015 of $20266M, 21437M and $24677M for Revenue US$, $2.09 and $2.13 EPS for 2013 and 2014 in US$, $2.17, $2.26 and $2.29 for CFPS.
November 3, 2013.  Last estimates were for 2012 and 2013 of $17632 and $19102M US$ Revenue and $1.14 and $1.38 US$ for EPS.
Special dividend in April is for shares in Brookfield Property Partners L.P. ("BPY") spin off.
October 7, 2012.  Last estimates for 2011 and 2012 were $14,789M and $16,824M US$, $2.00 and 1.39 EPS US$ and $2.63 and $2.79 CF CDN$
July 31, 2011.  Last I looked I got estimates for 2010 and 2011 in US$ of $1.02 and $1.30 for Earrnings and $2.05 and $2.40 for CF.
With change in accounting rules, BV for shareholders jumped a lot.
Sep 2, 2010.  When I last looked, I got estimates for 2010 and 2011 of $.87 and $1.10 earnings US$, $1.85 and $2.10 CF US$. Brookfield has adopted International Financial Reporting Standards (IFRS)
effective Q1/10.  Please note that their 2010 and 2011 estimates reflect IFRS while our historical data block is presented under historical GAAP.
Jun 6, 2010.  When I Last looked at this stock, I got estimates for 2009 and 2010 of $.84 and $.82 US$ in earnings and $1.66 and $1.81 US$ in CF.
Oct 2009.  When I looked at this in May, I got earnings for 2009 at $.90 and $.93 US and cash flow of $1.81 and $1.93US
May 20, 2009 2008 AR.  In Nov 2008 I picked up Earnings of $.90 US.  Earnings came in a $1.04.  There is a hugh range of estimate earnings for 2009/10.
2005.  Company of Brascan Corp was changed to Brookfield Asset Management Inc.
In 2000 EdperBrascan Corporation changed its name to Brascan Corporation
1999.  I sold it as Edperbrascan in 1999. I made a return of 3.69% per year.  I felt it was going nowhere.
1997.  The Edper Group Ltd. and Brascan Ltd. amalgamated to form EdperBrascan Corporation
1996.  Hees International Bancorp Inc. and The Edper Group Limited amalgamated to form The Edper Group Limited
1987.  I bought this company as Hees International in 1987, 1988, 1989 and 1990. 
1979.  Brazilian assets were transferred to Brazilian ownership
1969.  Brazilian Light and Power Company changed its name to Brascan Limited.
1996.  Brazilian Traction, Light and Power Company changed its name to Brazilian Light and Power Company,
Effective Monday, December 12, 2022, Brookfield Asset Management Inc. (TSX: BAM.A and NYSE: BAM) will undergo symbol and name changes followed immediately by a spin-off at a ratio of 1-for-4.
TSX: BAM.A and NYSE: BAM will be renamed to Brookfield Corporation and trade under the new ticker symbol TSX:BN and NYSE: BN. The spin-off shares will be named Brookfield Asset Management and will trade under the ticker TSX: BAM and NYSE: BAM.
Sector:
Financial Services
Would I buy this company and Why.
What should this stock accomplish?
You would buy this stock for diversification.  That is diversification into Real Estate and because it operates internationally.  
You should expect a moderate interest rates (2-3% range) and moderate growth over time (8 to 17% range)
Why am I following this stock. 
I used to own an earlier version of this stock as Hees International, then Edper Group and then EdperBrascan back in 1987 to 1999.
Dividends
Cycle 3. That is payment in March, June, September and December.
In November 2013, Dividends are changed from cycle 2 to cycle 3.  Dividends are declared in one month and payable in the following month.
For example, the dividend declared for Shareholders of record of May 31, 2014 is payable on June 30, 2014.
They gave a higher dividend in March 2014 to make up for the change to a later dividend payment.
There is Class A and Class B shares.  Both Classes elect one half of the Board of Directors.
Why I bought and sold this stock.
I bought this stock as Hees International in 1987 and more in 1988, 1989 and 1990.  At first dividends were semi-annual and there were some good dividend increases.  There was a much 
lower dividend increase in 1991.  Between 1991 and when I sold in 1999 there was no dividend increases.  The stock was going nowhere at that time, so I sold.  
There have been a lot of name changes and amalgamations since I had this stock.
How they make their money.
Brookfield Corp owns and manages the commercial property, power, and infrastructure assets. Its investment focus includes Real Estate, Infrastructure, Renewable Power, and Private Equity.  
The company generates the majority revenue through Private Equity. Located around the world, its assets are concentrated in the United States, and Canada.
The subsidiaries of the Company are Brookfield Homes Corporation, Brookfield Properties Corporation, BPO Properties Limited, Multiplex, Brookfield Power Inc., Great Lakes Hydro Income Fund, 
Brascan Brasil, S.A., Brascan Residential Properties, S.A. and Brookfield Investments Corporation.
Partners Ltd owns 17%
History
Names changes from  Hees International Bankcorp (HIL) to Edper Group (TEG.A) in January 1997. Hees and Edper Groups amalgamated Dec 31, 1996.   Brascan (BL.A) and Edper became EdperBrascan in Oct 1997 (EBC.A) 
and then it became Brascan (2000 - BNN.A, 2004 BAM.LV.A) to Brookfield Asset management (2005) (2005 - BAM.LV.A) (2006 BAM.A)
Changed from reporting in Canadian Dollars to reporting in US Dollars in 2002.
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.
Key Dates:
1899: Power business is established in Sao Paulo, Brazil.
1912: Brazilian Traction, Light and Power Company is incorporated in Toronto.
1923: Canadian Arena Company (Carena) is incorporated.
1954: Edper Investments Limited is incorporated in Montreal.
1969: Brazilian telephone operations are sold and the name is changed to Brascan.
1973: Brascan acquires Great Lakes Power.
1976: Edper Investments becomes the major shareholder of Trizec.
1979: Edper acquires a controlling interest in Brascan.
1996:  Hees and Edper Groups Amalgamated.
1989: Edper Investments Ltd. is renamed Edper Enterprises and makes its public offering.
1997:  Hees Internation Bankcorp (HIL) changed Edper Group (TEG.A)
1997: The Edper Group and Brascan Limited combine to form EdperBrascan Corporation.
2000: The company is renamed Brascan Corporation.
2005: Brascan renamed to Bookfield Asset Management
2022: Brookfield spun off part of the company and was renamed to Brookfield Corp with new symbol.
Trilon Financial Corporation is a diversified Canadian financial services company that manages trust, insurance, and brokerage operations through three principal subsidiaries. Trilon was formed in 1982 
as the financial service company of Brascan, a natural resource recovery and power production company founded in 1899 by Brazilian and Canadian entrepreneurs. Brascan, which owns some 47% of Trilon, 
was acquired in 1979 by Edper Equities, the Toronto-based holding company of Seagram Company heirs Peter and Edward Bronfman
Holders of the Class A Limited Voting Common Shares are entitled to elect one-half of the Board of Directors of the company and holders of the Class B Limited Voting 
Common Shares are entitled to elect the other one-half of the Board of Directors.
Class B - 85.120M shares
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Nov 05 2016 Nov 05 2017 Oct 28 2018 Oct 26 2019 Oct 24 2020 Oct 10 2021 Oct 16 2022 Oct 14 2023
Flatt, J. Bruce 1.88% 35.256 2.45% 35.672 2.48% 39.147 2.73% 39.867 2.64% 59.565 3.94% 60.411 3.85% 64.523 4.10% 67.247 4.30% 4.22%
CEO - Shares - Amount $620.928 $832.986 $1,041.038 $1,092.351 $1,595.308 $2,489.810 $3,691.824 $2,747.396 $2,954.853
Options - percentage 0.43% 3.708 0.26% 3.774 0.26% 3.436 0.24% 2.511 0.17% 5.198 0.34% 5.306 0.34% 5.320 0.34% 5.897 0.38% 10.85%
Options - amount $141.167 $87.600 $110.145 $95.879 $100.491 $217.291 $324.237 $226.527 $259.119
Goodman, Nicholas 1.692 0.11% 1.288 0.08% 1.572 0.10% 2.183 0.14% Listed as CFO 38.91%
CFO - Shares - Amount $70.744 $78.703 $66.917 $95.926
Options - percentage 1.004 0.07% 0.908 0.06% 0.996 0.06% 1.005 0.06% 0.89%
Options - amount $41.980 $55.519 $42.413 $44.155
Shah, Sachin 9.689 0.64% 7.426 0.47% 9.652 0.61% Was CFO 2020 -100.00%
Officer - Shares - Amount $405.011 $453.845 $410.987 Ceased insider Dec 2022
Options - percentage 0.251 0.02% 0.256 0.02% 1.507 0.10% -100.00%
Options - amount $10.496 $15.650 $64.157
Lawson, Brian 0.73% 10.563 0.73% 10.507 0.73% 10.716 0.75% 10.833 0.72% 17.052 1.13% 16.716 1.07% 15.083 0.96% 16.492 1.05% Was CFO to 2020,  9.34%
Officer - Shares - Amount $242.722 $249.579 $306.648 $299.018 $433.491 $712.776 $1,021.564 $642.231 $724.648 now officer
Options - percentage 0.47% 4.290 0.30% 4.351 0.30% 3.339 0.23% 3.364 0.22% 5.176 0.34% 4.933 0.31% 4.948 0.31% 5.894 0.38% 19.12%
Options - amount $154.157 $101.350 $126.965 $93.176 $134.602 $216.358 $301.468 $210.672 $258.972
Blidner, Jeffrey Miles 0.47% 6.671 0.46% 7.088 0.49% 7.253 0.51% 7.403 0.49% 12.729 0.84% 9.143 0.58% 9.501 0.60% 9.810 0.63% 3.25%
Officer - Shares - Amount $155.958 $157.611 $206.853 $202.395 $296.249 $532.078 $558.728 $404.534 $431.042
Options - percentage 0.46% 4.651 0.32% 3.687 0.26% 2.968 0.21% 3.289 0.22% 3.485 0.23% 1.433 0.09% 1.444 0.09% 1.200 0.08% -16.90%
Options - amount $152.178 $109.898 $107.612 $82.831 $131.625 $145.669 $87.580 $61.485 $52.726
Pollock, Sam J. B. 11.654 0.81% 12.525 0.87% 13.125 0.87% 19.813 1.31% 20.021 1.28% 20.941 1.33% 21.221 1.36% Included because he owns 1.34%
Officer - Shares - Amount $340.102 $349.494 $525.205 $828.167 $1,223.538 $891.653 $932.464 lots of shares
Options - percentage 3.459 0.24% 3.495 0.24% 3.070 0.20% 4.489 0.30% 4.555 0.29% 3.621 0.23% 1.985 0.13% -45.19%
Options - amount $100.957 $97.537 $122.849 $187.648 $278.373 $154.198 $87.221
Coutu, Marcel R. 0.01% 0.105 0.01% 0.105 0.01% 0.105 0.01% 0.105 0.01% 0.179 0.01% 0.148 0.01% 0.148 0.01% Ceased insider Dec 2022 -100.00%
Director - Shares - Amount $2.396 $2.471 $3.053 $2.919 $4.186 $7.499 $9.014 $6.281
Options - percentage 0.00% 0.038 0.00% 0.043 0.00% 0.050 0.00% 0.055 0.00% 0.093 0.01% 0.100 0.01% 0.106 0.01% -100.00%
Options - amount $0.743 $0.889 $1.264 $1.387 $2.182 $3.877 $6.089 $4.515
Cockwell, Jack Lynn 23.585 1.64% 25.726 1.80% 24.500 1.62% 45.123 2.99% 36.253 2.31% 38.611 2.45% 39.526 2.53% Included because he owns 2.37%
Director - Shares - Amount $688.308 $717.868 $980.408 $1,886.141 $2,215.509 $1,644.067 $1,736.775 lots of shares
Options - percentage 2.289 0.16% 2.304 0.16% 2.314 0.15% 3.489 0.23% 3.521 0.22% 3.532 0.22% 3.930 0.25% 11.27%
Options - amount $66.795 $64.277 $92.601 $145.848 $215.196 $150.393 $172.684
McKenna, Frank 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.00%
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.391 $0.273 $0.281
Options - percentage 0.01% 0.137 0.01% 0.153 0.01% 0.169 0.01% 0.177 0.01% 0.290 0.02% 0.305 0.02% 0.320 0.02% 0.343 0.02% 7.04%
Options - amount $2.706 $3.229 $4.454 $4.712 $7.095 $12.105 $18.650 $13.633 $15.058
Price, Timothy Robert 1.07% 9.371 0.65% 8.878 0.62% 8.237 0.57% 8.237 0.55% 18.123 1.20% Updated Jul 2020
10% Holder - Shares - Amount $353.862 $221.407 $259.086 $229.853 $329.622 $757.551
Options - percentage 0.03% 0.430 0.03% 0.300 0.02% 0.305 0.02% 0.305 0.02% 0.472 0.03%
Options - amount $9.858 $10.165 $8.748 $8.506 $12.198 $19.724
Partners Limited 0.09% 1.301 0.09% Apparently 20% via
10% Holder - Shares - Amount $29.814 $30.744 direct/indirect holdings
Class B 506.25% 0.431 506.25% 0.431 506.25% makes no sense
10% Holder - Shares - Amount $9.873 $10.181 $17.244 owns all Cl B shares
BAM Investments Corp. 8.93% 128.759 8.96% 0.085 0.01% 0.085 0.01% last dated Sep 2015 0.00%
10% Holder - Shares - Amount $2,950.096 $3,042.135 $3.624 $3.624
Increase in O/S Shares 0.33% 11.409 0.79% 1.312 0.09% 3.826 0.27% 5.752 0.40% 5.346 0.35% 10.137 0.67% 6.370 0.41% 19.139 1.22%
due to SO $95.026 $261.410 $31.009 $111.665 $160.513 $213.942 $423.739 $389.282 $814.929
Book Value $53.000 $39.000 $53.000 $52.000 $52.000 $55.000 $59.000 $67.000 $115.000
Insider Buying -$0.409 $0.000 $0.000 $0.000 -$3.920 -$17.532 -$2.430 -$3.545 -$57.421
Insider Selling $97.046 $38.613 $82.195 $122.320 $89.876 $87.087 $52.608 $82.877 $92.661
Net Insider Selling $96.636 $38.613 $82.195 $122.320 $85.956 $69.555 $50.177 $79.332 $35.240
% of Market Cap 0.29% 0.11% 0.20% 0.31% 0.14% 0.11% 0.05% 0.12% 0.05%
Directors 16 16 16 16 16 16 16 14
Women 13% 4 25% 4 25% 4 25% 4 25% 5 31% 6 38% 6 38% 6 43%
Minorities 6% 1 6% 1 6% 2 13% 1 6% 2 13% 2 13% 2 13% 1 7%
Institutions/Holdings 58.10% 569 58.42% 9 19.68% 12 19.32% 87.65%
Total Shares Held 41.16% 576.922 40.14% 0.787 0.05% 2.021 0.14% 871.970 57.78%
Increase/Decrease -1.69% -0.168 -0.03% 0.095 13.69% -0.076 -3.64% 0.000 0.00%
Starting No. of Shares 577.090 0.692 Reuters 2.098 Reuters 871.970 Gurufocus
Institutions/Holdings 464 60.84% 465 61.83% 20 60.17% 20 58.39% not available in 2019
Total Shares Held 601.486 41.85% 613.703 42.84% 987.887 62.79% 956.846 61.18%
Increase/Decrease -10.412 -1.70% 9.579 1.59% 34.371 3.60% 94.087 10.91%
Starting No. of Shares 611.899 Nasdaz 604.124 Nasdaz 953.517 MS 20  862.760 MS 20 
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock