| 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. |
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| See my
website on stocks or see my blog at the following sites. |
|
|
www.spbrunner.com/stocks.html |
www.spbrunner.blogspot.com/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Canadian
National Railway |
|
TSX: |
CNR |
NYSE: |
CNI |
|
http://www.cn.ca/ |
|
Fiscal Yr: |
Dec 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year |
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 |
12/30/13 |
|
|
|
#Y |
|
|
|
|
|
|
|
|
|
|
| Accting Rules |
|
|
|
|
|
|
|
|
|
|
US GAAP |
US GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Split |
|
|
|
|
1.5 |
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 98 Act chge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$5,428 |
$5,652 |
$6,110 |
$5,884 |
$6,548 |
$7,240 |
$7,716 |
$7,897 |
$8,482 |
$7,367 |
$8,297 |
$9,028 |
$9,686 |
$10,339 |
|
59.73% |
<-Total Growth |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
| Increase |
3.67% |
4.13% |
8.10% |
-3.70% |
11.28% |
10.57% |
6.57% |
2.35% |
7.41% |
-13.15% |
12.62% |
8.81% |
7.29% |
6.74% |
|
4.79% |
<-IRR #YR-> |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
| Rev per Share |
$9.49 |
$9.78 |
$10.31 |
$10.35 |
$13.75 |
$13.49 |
$15.06 |
$16.28 |
$17.87 |
$15.64 |
$18.06 |
$20.42 |
$21.91 |
$23.39 |
|
3.19% |
<-IRR #YR-> |
5 |
Revenue |
|
|
|
|
|
|
|
|
|
| P/S (Price/Sales) |
1.56 |
2.58 |
2.05 |
2.62 |
2.69 |
3.45 |
3.33 |
2.87 |
2.51 |
3.67 |
3.67 |
3.92 |
3.55 |
3.32 |
|
7.64% |
<-IRR #YR-> |
10 |
Rev per share |
|
|
|
|
|
|
|
|
|
| *Revenue in M
CDN $ |
|
|
|
|
|
|
P/S |
10 yr |
3.10 |
5 yr |
3.67 |
|
|
|
6.28% |
<-IRR #YR-> |
5 |
Rev per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5,652 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$9,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7,716 |
$0 |
$0 |
$0 |
$0 |
$9,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.78 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$20.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$15.06 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$20.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| prerestated '98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| preSplit '99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| preSplit '04 |
$4.67 |
$5.23 |
$3.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| presplit '06 |
$3.11 |
$3.49 |
$2.65 |
$3.49 |
$4.34 |
$5.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
$1.56 |
$1.74 |
$1.32 |
$1.75 |
$2.17 |
$2.77 |
$3.91 |
$4.25 |
$3.95 |
$3.92 |
$4.48 |
$5.41 |
$5.31 |
$5.94 |
|
210.33% |
<-Total Growth |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
| Increase |
24.87% |
11.99% |
-24.09% |
31.86% |
24.36% |
27.65% |
41.16% |
8.70% |
-7.06% |
-0.76% |
14.29% |
20.76% |
-1.85% |
11.86% |
|
11.99% |
<-IRR #YR-> |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
| Earnings Yield |
10.5% |
6.9% |
6.2% |
6.4% |
5.9% |
5.9% |
7.8% |
9.1% |
8.8% |
6.8% |
6.8% |
6.7% |
|
|
|
6.71% |
<-IRR #YR-> |
5 |
Earnings |
|
|
|
|
|
|
|
|
|
| * ESP per
share (Cdn GAAP) |
|
|
|
|
|
|
E/P |
10 Yrs |
6.75% |
5Yrs |
6.84% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.74 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.91 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$5.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| preSplit '99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| preSplit '04 |
$0.70 |
$0.78 |
$0.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| preSplit '06 |
$0.47 |
$0.52 |
$0.57 |
$0.67 |
$0.78 |
$1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
$0.23 |
$0.26 |
$0.29 |
$0.34 |
$0.39 |
$0.50 |
$0.65 |
$0.84 |
$0.92 |
$1.01 |
$1.08 |
$1.30 |
$1.50 |
$1.50 |
|
400.00% |
<-Total Growth |
10 |
Dividend |
|
|
|
|
|
|
|
|
|
| Increase |
16.67% |
11.43% |
10.26% |
16.86% |
16.42% |
28.21% |
30.00% |
29.23% |
9.52% |
9.78% |
6.93% |
20.37% |
15.38% |
0.00% |
|
16.64% |
<-Median-> |
10 |
Dividend |
|
|
|
|
|
|
|
|
|
| Yield H/L Pr. |
1.68% |
1.30% |
1.21% |
1.40% |
1.23% |
1.23% |
1.30% |
1.58% |
1.88% |
2.09% |
1.77% |
1.78% |
|
|
|
1.49% |
<-Median-> |
10 |
Dividend |
|
|
|
|
|
|
|
|
|
| Yield on High Pr. |
1.42% |
1.10% |
1.03% |
1.21% |
1.03% |
1.05% |
1.17% |
1.38% |
1.61% |
1.74% |
1.57% |
1.62% |
|
|
|
1.30% |
<-Median-> |
10 |
Dividend |
|
|
|
|
|
|
|
|
|
| Yield on Low Pr. |
2.07% |
1.59% |
1.48% |
1.65% |
1.52% |
1.48% |
1.45% |
1.84% |
2.24% |
2.61% |
2.03% |
1.98% |
|
|
|
1.74% |
<-Median-> |
10 |
Dividend |
|
|
|
|
|
|
|
|
|
| Yield on Cl Pr. |
1.58% |
1.03% |
1.35% |
1.24% |
1.05% |
1.07% |
1.30% |
1.80% |
2.05% |
1.76% |
1.63% |
1.62% |
1.93% |
1.93% |
|
1.49% |
<-Median-> |
10 |
Dividend |
|
|
|
|
|
|
|
|
|
| Payout Ratio |
15.0% |
14.9% |
21.7% |
19.2% |
18.0% |
18.1% |
16.6% |
19.8% |
23.3% |
25.8% |
24.1% |
24.0% |
28.2% |
25.3% |
|
20.71% |
<-Median-> |
10 |
DPR EPS |
|
|
|
|
|
|
|
|
|
| Payout Ratio CF |
8.9% |
9.3% |
10.5% |
9.6% |
8.7% |
9.9% |
11.3% |
16.9% |
21.5% |
20.9% |
16.5% |
19.3% |
19.4% |
19.5% |
|
13.92% |
<-Median-> |
10 |
DPR CF |
|
|
|
|
|
|
|
|
|
| Payout Ratio CF NC |
9.2% |
8.3% |
9.1% |
9.8% |
8.0% |
9.8% |
12.1% |
16.4% |
17.0% |
20.4% |
18.1% |
19.3% |
19.4% |
19.5% |
|
14.27% |
<-Median-> |
10 |
DPR CF NC |
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
Div Yd |
2.24% |
5 |
2.59% |
10 |
|
Yield |
1.78% |
1.76% |
Payout |
24.03% |
19.31% |
|
|
|
17.46% |
<-IRR #YR-> |
10 |
Dividend |
|
|
|
|
|
|
|
|
|
| * Dividends per
share |
|
3.0% |
Years |
3.0% |
Years |
|
Curr diff |
8.28% |
Last Div Inc ---> |
$0.325 |
$0.375 |
15.4% |
|
|
14.87% |
<-IRR #YR-> |
5 |
Dividend |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.26 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.65 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div Gr, Cap Gain |
# yrs -> |
1 |
Div Gr |
15.38% |
Cap Gain |
12.10% |
|
# yrs -> |
7 |
Div Gr |
200.00% |
Cap Gain |
107.78% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
Div start |
$1.30 |
1.87% |
RRSP |
$69.36 |
2011 |
2.16% |
Div start |
$0.50 |
1.34% |
Trading |
$37.42 |
2005 |
4.01% |
|
|
|
|
Dividends |
|
|
|
|
|
|
|
|
|
| H/LYield held 5 yrs |
|
|
2.76% |
2.52% |
2.63% |
3.61% |
3.25% |
3.56% |
3.83% |
3.17% |
2.66% |
2.59% |
2.82% |
3.06% |
|
2.97% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
| H/LYield held 10 yrs |
|
|
|
|
|
|
|
8.08% |
6.93% |
6.82% |
7.79% |
6.49% |
6.36% |
6.25% |
|
6.93% |
<-Median-> |
5 |
Dividends |
|
|
|
|
|
|
|
|
|
| H/LYield held 15 yrs |
|
|
|
|
|
|
|
|
|
|
|
|
14.43% |
11.30% |
|
#NUM! |
<-Median-> |
0 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Price |
$20.10 |
$22.54 |
$20.51 |
$24.13 |
$30.85 |
$32.77 |
$41.07 |
$44.79 |
$44.46 |
$45.86 |
$49.72 |
$54.23 |
$53.72 |
$56.82 |
|
140.58% |
<-Total Growth |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
| Prem /Disc.Med H/L |
-31.02% |
-11.16% |
15.08% |
-0.55% |
3.15% |
24.02% |
22.00% |
18.64% |
10.30% |
5.46% |
22.73% |
34.55% |
|
|
|
16.86% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
| Prem /Disc. High |
-18.17% |
5.00% |
36.01% |
14.65% |
23.31% |
45.03% |
35.19% |
35.42% |
28.20% |
26.46% |
38.53% |
48.04% |
|
|
|
35.30% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
| Prem /Disc. Ave |
-31.02% |
-11.16% |
15.08% |
-0.55% |
3.15% |
24.02% |
22.00% |
18.64% |
10.30% |
5.46% |
22.73% |
34.55% |
|
|
|
16.86% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
| Prem /Disc. Low |
-43.87% |
-27.32% |
-5.86% |
-15.76% |
-17.01% |
3.01% |
8.82% |
1.86% |
-7.61% |
-15.53% |
6.93% |
21.07% |
|
|
|
-2.00% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
| Prem/Disc Cl |
-35.99% |
10.79% |
3.22% |
11.02% |
16.60% |
29.63% |
17.98% |
4.00% |
0.71% |
20.01% |
25.07% |
32.34% |
30.90% |
26.92% |
|
17.29% |
<-Median-> |
10 |
Graham Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| preSplit 06 |
$29.57 |
$50.53 |
$42.38 |
$54.25 |
$73.99 |
$93.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl |
$14.78 |
$25.27 |
$21.19 |
$27.12 |
$37.00 |
$46.57 |
$50.07 |
$46.65 |
$44.78 |
$57.34 |
$66.35 |
$80.15 |
$77.75 |
$77.75 |
|
217.22% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
| Increase |
13.72% |
70.91% |
-16.13% |
28.00% |
36.39% |
25.88% |
7.52% |
-6.83% |
-4.01% |
28.05% |
15.71% |
20.80% |
-2.99% |
0.00% |
|
12.24% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
| P/E |
9.50 |
14.49 |
16.01 |
15.54 |
17.05 |
16.81 |
12.81 |
10.98 |
11.34 |
14.63 |
14.81 |
14.82 |
14.64 |
13.09 |
|
9.87% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
| Trailing P/E |
11.86 |
16.23 |
12.15 |
20.50 |
21.20 |
21.46 |
18.08 |
11.93 |
10.54 |
14.52 |
16.93 |
17.89 |
14.37 |
14.64 |
|
13.78% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
D. per yr |
1.55% |
1.69% |
% Tot Ret |
11.21% |
14.59% |
|
Price Inc |
15.71% |
P/E: |
14.81 |
14.63 |
|
|
|
11.55% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$25.27 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$80.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$50.07 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$80.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$25.27 |
$0.29 |
$0.34 |
$0.39 |
$0.50 |
$0.65 |
$0.84 |
$0.92 |
$1.01 |
$1.08 |
$81.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$50.07 |
$0.84 |
$0.92 |
$1.01 |
$1.08 |
$81.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Med. H/L |
$13.87 |
$20.03 |
$23.60 |
$24.00 |
$31.83 |
$40.64 |
$50.11 |
$53.14 |
$49.04 |
$48.37 |
$61.02 |
$72.97 |
|
|
|
264.37% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
| Increase |
-6.41% |
44.41% |
17.85% |
1.69% |
32.60% |
27.70% |
23.29% |
6.05% |
-7.71% |
-1.37% |
26.14% |
19.59% |
|
|
|
13.80% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
| P/E |
8.91 |
11.49 |
17.83 |
13.75 |
14.67 |
14.67 |
12.81 |
12.50 |
12.42 |
12.34 |
13.62 |
13.49 |
|
|
|
7.81% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
| Trailing P/E |
11.12 |
12.86 |
13.54 |
18.14 |
18.24 |
18.73 |
18.09 |
13.59 |
11.54 |
12.25 |
15.57 |
16.29 |
|
|
|
15.63% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
D. per yr |
1.82% |
1.75% |
% Tot Ret |
11.67% |
18.31% |
|
Price Inc |
6.05% |
P/E: |
13.55 |
12.50 |
|
|
|
9.56% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20.03 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$72.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$50.11 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$72.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$20.03 |
$0.29 |
$0.34 |
$0.39 |
$0.50 |
$0.65 |
$0.84 |
$0.92 |
$1.01 |
$1.08 |
$74.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$50.11 |
$0.84 |
$0.92 |
$1.01 |
$1.08 |
$74.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Mths |
Nov |
Aug |
Mar |
Dec |
Dec |
Dec |
Mar |
Jul |
May |
Dec |
Oct |
Dec |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| preSplit 06 |
$32.90 |
$47.33 |
$55.79 |
$55.34 |
$76.09 |
$95.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
$16.45 |
$23.67 |
$27.89 |
$27.67 |
$38.05 |
$47.53 |
$55.52 |
$60.65 |
$57.00 |
$58.00 |
$68.87 |
$80.28 |
|
|
|
239.21% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
| Increase |
-6.67% |
43.87% |
17.86% |
-0.80% |
37.50% |
24.92% |
16.82% |
9.24% |
-6.02% |
1.75% |
18.74% |
16.57% |
|
|
|
12.99% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
| P/E |
10.57 |
13.58 |
21.08 |
15.86 |
17.53 |
17.16 |
14.20 |
14.27 |
14.43 |
14.80 |
15.37 |
14.84 |
|
|
|
7.65% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
| Trailing P/E |
13.20 |
15.20 |
16.00 |
20.91 |
21.80 |
21.90 |
20.04 |
15.51 |
13.41 |
14.68 |
17.57 |
17.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
9.24% |
P/E: |
15.11 |
14.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$23.67 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$80.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$55.52 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$80.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Mths |
Feb |
Jan |
Oct |
Mar |
Mar |
Jan |
Aug |
Nov |
Dec |
Mar |
Feb |
Sep |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| preSplit 06 |
$22.57 |
$32.77 |
$38.61 |
$40.66 |
$51.21 |
$67.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$11.28 |
$16.38 |
$19.31 |
$20.33 |
$25.61 |
$33.76 |
$44.69 |
$45.62 |
$41.08 |
$38.74 |
$53.16 |
$65.65 |
|
|
|
300.71% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
| Increase |
-6.04% |
45.20% |
17.84% |
5.30% |
25.95% |
31.83% |
32.40% |
2.08% |
-9.95% |
-5.70% |
37.22% |
23.50% |
|
|
|
14.89% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
| P/E |
7.25 |
9.40 |
14.59 |
11.65 |
11.80 |
12.19 |
11.43 |
10.73 |
10.40 |
9.88 |
11.87 |
12.13 |
|
|
|
8.00% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
| Trailing P/E |
9.05 |
10.52 |
11.07 |
15.36 |
14.67 |
15.56 |
16.13 |
11.67 |
9.67 |
9.81 |
13.56 |
14.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 10, 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
2.08% |
P/E: |
11.72 |
10.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$16.38 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$65.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$44.69 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$65.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
$8,453 |
$14,607 |
$12,555 |
$15,417 |
$17,617 |
$24,999 |
$25,656 |
$22,635 |
$21,257 |
$27,007 |
$30,481 |
$35,434 |
$34,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| presplit '94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| presplit '99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PreSplit '04 |
190.6 |
192.7 |
197.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PreSplit '06 |
285.9 |
289.1 |
296.3 |
284.2 |
238.1 |
268.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
571.80 |
578.10 |
592.50 |
568.40 |
476.20 |
536.80 |
512.4 |
485.2 |
474.7 |
471.0 |
459.4 |
442.1 |
442.1 |
442.1 |
|
-441.79% |
<-Total Growth |
10 |
Shares |
|
|
|
|
|
|
|
|
|
| Increase |
-5.83% |
1.10% |
2.49% |
-4.07% |
-16.22% |
12.73% |
-4.55% |
-5.31% |
-2.16% |
-0.78% |
-2.46% |
-3.77% |
0.00% |
0.00% |
|
-3.11% |
<-Median-> |
10 |
Shares |
|
|
|
|
|
|
|
|
|
| CF fr Op $M |
$1,506 |
$1,621 |
$1,612 |
$1,976 |
$2,139 |
$2,705 |
$2,950 |
$2,417 |
$2,031 |
$2,279 |
$2,999 |
$2,976 |
$3,426 |
$3,395 |
|
140.07% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
| OPS |
$2.63 |
$2.80 |
$2.72 |
$3.48 |
$4.49 |
$5.04 |
$5.76 |
$4.98 |
$4.28 |
$4.84 |
$6.53 |
$6.73 |
$7.75 |
$7.68 |
|
-51.78% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
| Increase |
25.14% |
6.46% |
-2.97% |
27.78% |
29.21% |
12.18% |
14.25% |
-13.47% |
-14.11% |
13.09% |
34.92% |
3.12% |
15.13% |
-0.90% |
|
9.15% |
<-IRR #YR-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
| Non-Cash CF |
-$60 |
$196 |
$252 |
-$27 |
$197 |
$31 |
-$202 |
$65 |
$545 |
$56 |
-$252 |
$8 |
|
|
|
3.18% |
<-IRR #YR-> |
5 |
Cash Flow |
|
|
|
|
|
|
|
|
|
| OPS non-cash |
$2.53 |
$3.14 |
$3.15 |
$3.43 |
$4.91 |
$5.10 |
$5.36 |
$5.12 |
$5.43 |
$4.96 |
$5.98 |
$6.75 |
$7.75 |
$7.68 |
|
7.94% |
<-IRR #YR-> |
10 |
CF - non cash |
|
|
|
|
|
|
|
|
| Increase |
12.99% |
24.29% |
0.09% |
8.99% |
43.06% |
3.90% |
5.22% |
-4.62% |
6.08% |
-8.64% |
20.62% |
12.88% |
14.82% |
-0.90% |
|
4.71% |
<-IRR #YR-> |
5 |
CF - non cash |
|
|
|
|
|
|
|
|
| P/OCF on Cl |
5.85 |
8.04 |
6.74 |
7.91 |
7.54 |
9.14 |
9.34 |
9.12 |
8.25 |
11.57 |
11.10 |
11.87 |
10.03 |
10.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Cash Flow per share |
|
|
|
|
|
|
P/CF |
10 yr Ave |
9.26 |
5 yr Ave |
10.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2.80 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.76 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.14 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$5.36 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
27.75% |
28.68% |
26.38% |
33.58% |
32.67% |
37.36% |
38.23% |
30.61% |
23.94% |
30.94% |
36.15% |
32.96% |
|
|
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
|
|
|
|
|
|
| Diff from Ave |
-15.5% |
-12.6% |
-19.6% |
2.3% |
-0.5% |
13.9% |
16.5% |
-6.7% |
-27.0% |
-5.7% |
10.1% |
0.5% |
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
|
|
|
|
|
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
32.82% |
5 Yrs |
30.94% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
About right for this sort of company |
|
|
|
|
|
|
|
|
|
| Curr Assets |
$1,108 |
$1,164 |
$1,192 |
$1,127 |
$1,710 |
$1,149 |
$1,336 |
$1,048 |
$1,756 |
$1,490 |
$1,590 |
$1,848 |
|
|
|
Net ratio of 1.5 and up |
|
Assets |
|
|
|
|
|
|
|
|
|
| Curr Liab. |
$1,905 |
$1,669 |
$2,134 |
$1,977 |
$2,259 |
$1,958 |
$2,114 |
$1,590 |
$1,892 |
$1,237 |
$1,906 |
$1,715 |
|
|
|
0.71 |
<-Median-> |
10 |
Liability |
|
|
|
|
|
|
|
|
|
| Liquidity |
0.58 |
0.70 |
0.56 |
0.57 |
0.76 |
0.59 |
0.63 |
0.66 |
0.93 |
1.20 |
0.83 |
1.08 |
|
|
|
0.93 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
| Liq. with CF aft div |
1.30 |
1.58 |
1.23 |
1.47 |
1.62 |
1.83 |
1.87 |
1.92 |
1.77 |
2.66 |
2.15 |
2.48 |
|
|
|
2.15 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
| Liq. CF re Inv+Div |
0.86 |
0.69 |
0.86 |
0.95 |
0.78 |
1.18 |
1.14 |
1.23 |
1.02 |
1.23 |
1.24 |
1.74 |
|
|
|
1.23 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
| CF to Cur. Debt |
0.79 |
0.97 |
0.76 |
1.00 |
0.95 |
1.38 |
1.40 |
1.52 |
1.07 |
1.84 |
1.57 |
1.74 |
|
|
|
1.57 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
| Por. L. T. Debt |
|
|
|
|
|
|
|
|
|
|
$540 |
$135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Less above |
|
|
|
|
|
|
|
|
|
|
1.16 |
1.17 |
|
|
|
1.17 |
<-Median-> |
2 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$17,314 |
$21,223 |
$21,738 |
$20,337 |
$22,365 |
$22,188 |
$24,004 |
$23,460 |
$26,720 |
$25,176 |
$25,206 |
$26,026 |
|
|
|
Net ratio of 1.5 and up |
|
Assets |
|
|
|
|
|
|
|
|
|
| Liab. |
$10,716 |
$13,735 |
$13,369 |
$11,905 |
$13,081 |
$12,939 |
$14,180 |
$13,283 |
$16,161 |
$13,943 |
$13,941 |
$15,346 |
|
|
|
1.71 |
<-Median-> |
10 |
Liability |
|
|
|
|
|
|
|
|
|
| Assets/Liability Ratio |
1.62 |
1.55 |
1.63 |
1.71 |
1.71 |
1.71 |
1.69 |
1.77 |
1.65 |
1.81 |
1.81 |
1.70 |
|
|
|
1.77 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$6,598 |
$7,488 |
$8,369 |
$8,432 |
$9,284 |
$9,249 |
$9,824 |
$10,177 |
$10,559 |
$11,233 |
$11,265 |
$10,680 |
$11,265 |
|
|
86.50% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
| BV per share |
$11.54 |
$12.95 |
$14.12 |
$14.83 |
$19.50 |
$17.23 |
$19.17 |
$20.97 |
$22.24 |
$23.85 |
$24.52 |
$24.16 |
$24.16 |
$24.16 |
|
-112.11% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
| Change |
14.45% |
12.25% |
9.05% |
5.02% |
31.42% |
-11.62% |
11.27% |
9.40% |
6.05% |
7.22% |
2.82% |
-1.48% |
0.00% |
0.00% |
|
1.3869 |
Current/Historical |
|
Book Value |
|
|
|
|
|
|
|
|
|
| P/BV (CL) |
1.28 |
1.95 |
1.50 |
1.83 |
1.90 |
2.70 |
2.61 |
2.22 |
2.01 |
2.40 |
2.71 |
3.32 |
3.22 |
3.22 |
|
6.43% |
<-IRR #YR-> |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
| Change |
-0.64% |
52.26% |
-23.09% |
21.88% |
3.78% |
42.44% |
-3.38% |
-14.84% |
-9.48% |
19.43% |
12.54% |
22.62% |
-2.99% |
0.00% |
|
4.73% |
<-IRR #YR-> |
5 |
Book Value |
|
|
|
|
|
|
|
|
|
| Leverage (A/BK) |
2.62 |
2.83 |
2.60 |
2.41 |
2.41 |
2.40 |
2.44 |
2.31 |
2.53 |
2.24 |
2.24 |
2.44 |
0.00 |
#DIV/0! |
|
2.41 |
<-Median-> |
10 |
A/BV |
|
|
|
|
|
|
|
|
|
| Debt/Equity R. |
1.62 |
1.83 |
1.60 |
1.41 |
1.41 |
1.40 |
1.44 |
1.31 |
1.53 |
1.24 |
1.24 |
1.44 |
0.00 |
#DIV/0! |
|
1.41 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
|
|
|
|
|
|
| Averages |
|
|
|
|
|
|
|
P/BV |
10 yr Ave |
2.32 |
5 yr Ave |
2.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$12.95 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$24.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$19.17 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$24.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
|
|
16.0% |
18.8% |
21.3% |
16.8% |
9.4% |
11.9% |
12.4% |
|
|
|
12.43% |
<-Median-> |
5 |
Compreh. Inc |
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
$1,482 |
$1,851 |
$2,171 |
$1,771 |
$1,061 |
$1,343 |
$1,327 |
|
|
|
|
|
|
Compreh. Inc |
|
|
|
|
|
|
|
|
| Diff |
|
|
|
|
|
|
|
|
|
|
$761 |
$1,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
14.2% |
13.9% |
9.6% |
12.0% |
13.6% |
16.8% |
21.2% |
20.5% |
17.9% |
16.5% |
18.7% |
23.0% |
|
|
|
|
Return on Equity |
|
ROE |
|
|
|
|
|
|
|
|
|
| 5Yr Median |
12.3% |
13.9% |
12.3% |
12.3% |
13.6% |
13.6% |
13.6% |
16.8% |
17.9% |
17.9% |
18.7% |
18.7% |
|
|
|
|
|
|
ROE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$937 |
$1,040 |
$800 |
$1,014 |
$1,258 |
$1,556 |
$2,087 |
$2,087 |
$1,895 |
$1,854 |
$2,104 |
$2,457 |
|
|
|
83.59% |
<-Total Growth |
10 |
Net Income |
|
|
|
|
|
|
|
|
|
| Oper C. F. |
$1,506 |
$1,621 |
$1,612 |
$1,976 |
$2,139 |
$2,705 |
$2,950 |
$2,417 |
$2,031 |
$2,279 |
$2,999 |
$2,976 |
|
|
|
|
Cash Flow Statement CF from continuing
operations |
|
|
|
|
|
|
|
| Invest. C. F |
-$981 |
-$2,173 |
-$924 |
-$1,075 |
-$2,411 |
-$1,075 |
-$1,349 |
-$895 |
-$1,400 |
-$1,437 |
-$1,383 |
-$729 |
|
|
|
|
Cash Flow Statement |
|
|
|
|
|
|
|
|
|
|
| Total Accruals |
$412 |
$1,592 |
$112 |
$113 |
$1,530 |
-$74 |
$486 |
$565 |
$1,264 |
$1,012 |
$488 |
$210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
$17,314 |
$21,223 |
$21,738 |
$20,337 |
$22,365 |
$22,188 |
$24,004 |
$23,460 |
$26,720 |
$25,176 |
$25,206 |
$26,026 |
|
|
|
|
Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
2.38% |
7.50% |
0.52% |
0.56% |
6.84% |
-0.33% |
2.02% |
2.41% |
4.73% |
4.02% |
1.94% |
0.81% |
|
|
|
2.78% |
<-Average |
5 |
Accruals Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| chge in Cl |
13.72% |
70.91% |
-16.13% |
28.00% |
36.39% |
25.88% |
7.52% |
-6.83% |
-4.01% |
28.05% |
15.71% |
20.80% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Did as expected? |
no |
no |
yes |
no |
no |
no |
yes |
Mk dwn |
Mk dwn |
no |
no |
no |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F |
|
|
|
|
|
-$1,715 |
-$1,484 |
-$1,343 |
-$559 |
-$884 |
-$1,485 |
-$1,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accruals |
|
|
|
|
|
$1,641 |
$1,970 |
$1,908 |
$1,823 |
$1,896 |
$1,973 |
$1,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
|
|
7.40% |
8.21% |
8.13% |
6.82% |
7.53% |
7.83% |
7.15% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
|
|
|
$147 |
$62 |
$179 |
$310 |
$413 |
$352 |
$490 |
$101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Feb 11,
2012. Last I looked I got estimates
for 2011 and 2012 of $4.70 and $5.34 for EPS and $6.85 and 7.65 for CF. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Feb 21,
2011. Using Unaudited statements for
2010 update. When I last looked I got estimates for 2010 and 2011 of $3.70
and $4.32 for earnings and $5.79 and $6.50 for CF. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| There seems
to be financial facilities in place to take care of portion of long term debt
for 2010. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Feb 27,
2010. In May 2009, I got figures for
2009 and 2010 of $3.73 and $4.30 for earnings and $5.75 and $6.32 for cash
flow. Earnings at $3.92 higher, CF at $4.84 lower. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| May 7, 2009.
Earnings for 2009 and 2010 have been revised down from $4 and $4.50 to $3.73
and $4.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| April 2009
AP 2008. Revenue growth is getting better.
Most indicators are neutral or good except for the Liquidity Ratio
which is low at .93. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AP 2007.
Only 2% of what I hold. TD rates as a
buy and expects it to go to $55. Has not had a bad year, however, increase in
revenue is much lower than profit. WATCH REVENUE, NEEDS TO BE HIGHER |
|
|
|
|
|
|
|
|
|
|
|
| AR 2006.
Revenue is increase at less than 1/2 rate of EPS for last 5 yrs. Div increase
nicely. TD rates as a hold, but expects a decent return for the year. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2005. This stock is still doing well and is doing
what I expected. Dividend yield is low, but they increase nicely. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2004.
Dividends have only increased Total Growth about 1.5% a year. Not
significate. However, they do increase nicely. Probably more important. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2004.They do
seem to know how to make money for shareholders. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stopped being
Crown Corp in 1995 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Canadian
National Railway Company and its operating railway subsidiaries, spans Canada
and mid-America, from the Atlantic and Pacific oceans to the Gulf of Mexico,
serving the ports of Vancouver, |
|
|
|
|
|
|
|
|
|
|
|
| Prince
Rupert, B.C., Montreal, Halifax, New Orleans, and Mobile, Ala., and the key
metropolitan areas of Toronto, Buffalo, Chicago, Detroit, Duluth,
Minn./Superior, Wis., Green Bay, Wis., |
|
|
|
|
|
|
|
|
|
|
|
|
| Minneapolis/St.
Paul, Memphis, St. Louis, and Jackson, Miss., with connections to all points
in North America. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Canadian
National Railway Company and its operating railway subsidiaries, spans Canada
and mid-America, from the Atlantic and Pacific oceans to the Gulf of Mexico,
serving the ports of Vancouver, |
|
|
|
|
|
|
|
|
|
|
|
| Prince
Rupert, B.C., Montreal, Halifax, New Orleans, and Mobile, Ala., and the key
metropolitan areas of Toronto, Buffalo, Chicago, Detroit, Duluth,
Minn./Superior, Wis., Green Bay, Wis., |
|
|
|
|
|
|
|
|
|
|
|
|
| Minneapolis/St.
Paul, Memphis, St. Louis, and Jackson, Miss., with connections to all points
in North America. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Institutions inf from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
246.939 |
|
|
|
|
|
|
|
|
|
|
|
|
| 457
institutional holders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.080 |
0.03% |
|
|
|
|
|
|
|
|
|
|
|
| http://www.nasdaq.com |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
247.020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| My capital gain |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06/07/05 |
-$21,641 |
|
-$21,641 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28/01/09 |
-$8,298 |
|
-$8,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21/09/11 |
-$13,872 |
|
-$29,939 |
800.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30/01/12 |
$75,630 |
|
|
-$37.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.26% |
XIRR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.88% |
|
|
-$13,872 |
200.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.62% |
10.88% |
|
|
-$69.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|