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. Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2024 https://www.annualreports.com/Company/IGM-Financial
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 3/31/24 <-estimates
IGM Financial Inc TSX IGM OTC IGIFF https://www.igmfinancial.com/en Fiscal Yr Dec 31
Year 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 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Split
AUM & A $121.0 $131.8 $141.9 $133.6 $141.8 $156.5 $149.1 $190.2 $240.0 $277.1 $249.4 $389.4 195.50% <-Total Growth 10 AUM & A
Increase 8.94% 7.70% -5.83% 6.12% 10.34% -4.73% 27.57% 26.16% 15.50% -10.01% 56.13% 9.02% <-Median-> 10 Increase
AUM TD $229.2 $224.4
Assets Under Management* $118.7 $120.7 $131.8 $141.9 $133.6 $141.8 $156.5 $149.1 $166.8 $214.0 $245.3 $217.0 $240.2 $247.0 82.28% <-Total Growth 10 Assets Under Management MD&A
Increase -8.32% 1.67% 9.18% 7.70% -5.86% 6.16% 10.34% -4.74% 11.88% 28.30% 14.63% -11.54% 10.69% 2.83% 6.19% <-IRR #YR-> 10 Assets Under Management 82.28%
5 year Running Average $118.7 $118.2 $124.2 $128.5 $129.3 $134.0 $141.1 $144.6 $149.6 $165.6 $186.3 $198.4 $216.7 $232.7 10.01% <-IRR #YR-> 5 Assets Under Management 61.12%
Price to AUM Ratio 0.10 0.09 0.11 0.07 0.06 0.06 0.07 0.05 0.05 0.04 0.04 0.04 0.03 0.03 5.72% <-IRR #YR-> 10 5 yr Running Average 74.38%
Ending Assets Under Management in Billions P/AUM 10 yr  0.05 5 yr  0.04 8.43% <-IRR #YR-> 5 5 yr Running Average 49.85%
-$132 $0 $0 $0 $0 $0 $0 $0 $0 $0 $240
-$149 $0 $0 $0 $0 $240
-$124 $0 $0 $0 $0 $0 $0 $0 $0 $0 $217
-$145 $0 $0 $0 $0 $217
$3,131 <-12 mths -3.53%
Revenue* $2,732.5 $2,577.5 $2,690.0 $2,927.3 $3,027.9 $3,044.8 $3,154.0 $3,249.1 $3,232.6 $3,018.0 $3,448.0 $3,357.2 $3,245.4 $3,305 $3,474 $2,947 20.64% <-Total Growth 10 Revenue 4th quarter
Increase 4.19% -5.67% 4.37% 8.82% 3.44% 0.56% 3.59% 3.01% -0.51% -6.64% 14.25% -2.63% -3.33% 1.84% 5.11% -15.17% 1.89% <-IRR #YR-> 10 Revenue 20.64%
5 year Running Average $2,653.4 $2,589.9 $2,587.0 $2,710.0 $2,791.0 $2,853.5 $2,968.8 $3,080.6 $3,141.7 $3,139.7 $3,220.3 $3,261.0 $3,260.2 $3,274.7 $3,365.9 $3,265.7 -0.02% <-IRR #YR-> 5 Revenue -0.11%
Revenue per Share $10.65 $10.22 $10.66 $11.64 $12.37 $12.66 $13.11 $13.49 $13.57 $12.66 $14.41 $14.13 $13.63 $13.88 $14.59 $12.38 2.34% <-IRR #YR-> 10 5 yr Running Average 26.03%
Increase 5.43% -3.96% 4.28% 9.18% 6.26% 2.34% 3.52% 2.92% 0.58% -6.64% 13.77% -1.96% -3.52% 1.84% 5.11% -15.17% 1.14% <-IRR #YR-> 5 5 yr Running Average 5.83%
5 year Running Average $10.16 $10.02 $10.09 $10.65 $11.11 $11.51 $12.09 $12.65 $13.04 $13.10 $13.45 $13.65 $13.68 $13.74 $14.13 $13.72 2.49% <-IRR #YR-> 10 Revenue per Share 27.83%
P/S (Price/Sales) Med 4.33 4.16 4.59 4.25 3.26 2.83 3.21 2.80 2.62 2.43 2.60 2.90 2.73 2.56 0.00 0.00 0.21% <-IRR #YR-> 5 Revenue per Share 1.04%
P/S (Price/Sales) Close 4.15 4.07 5.26 3.55 2.86 3.02 3.37 2.30 2.75 2.73 3.17 2.68 2.57 2.55 2.43 2.86 3.09% <-IRR #YR-> 10 5 yr Running Average 35.61%
*Revenue in M$ 2016 P/S Med 20 yr  3.85 15 yr  3.21 10 yr  2.81 5 yr  2.62 -9.25% Diff M/C 1.57% <-IRR #YR-> 5 5 yr Running Average 8.11%
-$2,690 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,245
-$3,249 $0 $0 $0 $0 $3,245
-$2,587 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,260
-$3,081 $0 $0 $0 $0 $3,260
-$10.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.63
-$13.49 $0.00 $0.00 $0.00 $0.00 $13.63
-$10.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.68
-$12.65 $0.00 $0.00 $0.00 $0.00 $13.68
$3.47 <-12 mths 0.87%
Adjusted Profit CDN$ $715.4 $900.6 $764.0 $826.0 $796.0 $736.5 $727.8 $791.8 $763.9 $762.9 $971.2 $867.2 $824.3 7.89% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 16.49% 20.91% 16.76% 17.61% 16.94% 16.02% 15.57% 17.79% 17.56% 15.13% 14.94% 13.85% 12.27% 15.80% <-Median-> 10 Return on Equity ROE
5Yr Median 17.10% 17.10% 16.76% 16.76% 16.94% 16.94% 16.76% 16.94% 16.94% 16.02% 15.57% 15.13% 14.94% 16.76% <-Median-> 10 5Yr Median
Basic $3.49 $2.99 $3.02 $3.28 $3.21 $3.05 $3.03 $3.29 $3.19 $3.20 $4.07 $3.64 $3.45 14.24% <-Total Growth 10 Basic
AEPS* Dilued $3.48 $2.99 $3.02 $3.27 $3.21 $3.05 $3.02 $3.29 $3.19 $3.20 $4.05 $3.63 $3.44 $3.73 $3.99 13.91% <-Total Growth 10 AEPS* Dilued
Increase 26.09% -14.08% 1.00% 8.28% -1.83% -4.98% -0.98% 8.94% -3.04% 0.31% 26.56% -10.37% -5.23% 8.43% 6.97% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $2.88 $2.82 $2.87 $3.10 $3.19 $3.11 $3.11 $3.17 $3.15 $3.15 $3.35 $3.47 $3.50 $3.61 $3.77 1.31% <-IRR #YR-> 10 AEPS 13.91%
AEPS Yield 7.87% 7.19% 5.38% 7.92% 9.08% 7.98% 6.84% 10.60% 8.56% 9.27% 8.88% 9.60% 9.83% 10.52% 11.26% 0.90% <-IRR #YR-> 5 AEPS 4.56%
Payout Ratio 60.34% 71.91% 71.19% 65.75% 70.09% 73.77% 74.50% 68.39% 70.53% 70.31% 55.56% 61.98% 65.41% 60.32% 56.39% 2.00% <-IRR #YR-> 10 5 yr Running Average 21.85%
5 year Running Average 71.55% 75.14% 74.88% 68.69% 67.86% 70.54% 71.06% 70.50% 71.46% 71.50% 67.86% 65.35% 64.76% 62.72% 59.93% 2.02% <-IRR #YR-> 5 5 yr Running Average 10.54%
Price/AEPS Median 13.25 14.23 16.22 15.15 12.55 11.73 13.92 11.49 11.13 9.61 9.26 11.28 10.83 9.54 0.00 11.38 <-Median-> 10 Price/AEPS Median
Price/AEPS High 14.64 16.06 18.60 17.30 14.70 13.03 15.07 13.77 12.52 12.61 10.16 13.22 12.73 9.87 0.00 13.13 <-Median-> 10 Price/AEPS High
Price/AEPS Low 11.87 12.40 13.84 12.99 10.40 10.42 12.78 9.21 9.74 6.60 8.37 9.34 8.92 9.21 0.00 9.54 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 12.71 13.91 18.57 12.63 11.01 12.52 14.62 9.43 11.68 10.78 11.26 10.41 10.18 9.50 8.88 11.14 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 16.03 11.95 18.76 13.68 10.81 11.90 14.48 10.27 11.33 10.82 14.26 9.33 9.64 10.30 9.50 11.07 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 69.24% 5 Yrs   65.41% P/CF 5 Yrs   in order 10.83 12.61 8.92 10.78 -12.24% Diff M/C
* Adjusted Earnings per Share
-$3.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.44
-$3.29 $0.00 $0.00 $0.00 $0.00 $3.44
-$2.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.50
-$3.17 $0.00 $0.00 $0.00 $0.00 $3.50
$4.10 <-12 mths -15.04%
EPS Basic $3.49 $2.99 $3.02 $2.99 $3.11 $3.19 $2.50 $3.19 $3.12 $3.21 $4.10 $3.64 $4.83 59.93% <-Total Growth 10 EPS Basic
EPS Diluted* $3.48 $2.99 $3.02 $2.98 $3.11 $3.19 $2.50 $3.18 $3.12 $3.21 $4.08 $3.63 $4.82 $3.63 $3.99 $3.34 59.60% <-Total Growth 10 EPS Diluted
Increase 26.09% -14.08% 1.00% -1.32% 4.36% 2.57% -21.63% 27.20% -1.89% 2.88% 27.10% -11.03% 32.78% -24.65% 9.91% -16.33% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 7.9% 7.2% 5.4% 7.2% 8.8% 8.4% 5.7% 10.2% 8.4% 9.3% 8.9% 9.6% 13.8% 10.2% 11.3% 9.4% 4.79% <-IRR #YR-> 10 Earnings per Share 59.60%
5 year Running Average $2.88 $2.82 $2.87 $3.05 $3.12 $3.06 $2.96 $2.99 $3.02 $3.04 $3.22 $3.44 $3.77 $3.87 $4.03 $3.88 8.67% <-IRR #YR-> 5 Earnings per Share 51.57%
10 year Running Average $2.60 $2.71 $2.81 $2.89 $2.94 $2.97 $2.89 $2.93 $3.03 $3.08 $3.14 $3.20 $3.38 $3.45 $3.54 $3.55 2.76% <-IRR #YR-> 10 5 yr Running Average 31.25%
* Diluted ESP per share  E/P 10 Yrs 8.87% 5Yrs 9.30% 4.74% <-IRR #YR-> 5 5 yr Running Average 26.07%
-$3.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.82
-$3.18 $0.00 $0.00 $0.00 $0.00 $4.82
-$2.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.77
-$2.99 $0.00 $0.00 $0.00 $0.00 $3.77
Dividend* $2.25 $2.25 $2.25 Estimates Dividend*
Increase 0.00% 0.00% 0.00% Estimates Increase
Payout Ratio EPS 61.95% 56.36% 67.37% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* $2.10 $2.15 $2.15 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 4.65% <-Total Growth 10 Dividends
Increase 2.44% 2.38% 0.00% 0.00% 4.65% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21 0 33 Years of data, Count P, N 63.64%
Average Increases 5 Year Running 6.65% 4.00% 1.46% 0.96% 1.89% 1.41% 0.93% 0.93% 0.93% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.93% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $2.00 $2.07 $2.10 $2.12 $2.16 $2.19 $2.21 $2.23 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 7.14% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 4.55% 5.05% 4.39% 4.34% 5.58% 6.29% 5.35% 5.95% 6.34% 7.32% 6.00% 5.50% 6.04% 6.32% 5.97% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 4.12% 4.48% 3.83% 3.80% 4.77% 5.66% 4.95% 4.97% 5.63% 5.57% 5.47% 4.69% 5.14% 6.11% 5.05% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 5.08% 5.80% 5.14% 5.06% 6.74% 7.08% 5.83% 7.42% 7.24% 10.65% 6.64% 6.64% 7.33% 6.55% 6.91% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 4.75% 5.17% 3.83% 5.20% 6.37% 5.89% 5.10% 7.25% 6.04% 6.52% 4.93% 5.95% 6.43% 6.35% 6.35% 6.35% 6.00% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 60.34% 71.91% 71.19% 72.15% 72.35% 70.53% 90.00% 70.75% 72.12% 70.09% 55.15% 61.98% 46.68% 61.95% 56.36% 67.37% 70.64% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 69.22% 73.35% 73.07% 69.60% 69.32% 71.62% 74.66% 74.53% 74.50% 74.01% 69.92% 65.33% 59.65% 58.07% 55.82% 57.95% 70.77% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 69.40% 76.39% 75.84% 72.97% 88.58% 73.46% 82.35% 69.03% 75.30% 72.79% 57.06% 72.49% 63.96% 73.29% 66.57% 98.68% 72.88% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 70.33% 73.55% 71.61% 70.92% 76.26% 77.12% 78.28% 76.68% 77.15% 74.34% 70.25% 68.66% 67.59% 67.26% 66.12% 73.28% 75.30% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 62.17% 66.59% 66.37% 67.02% 66.24% 69.57% 85.35% 73.89% 76.29% 75.54% 54.84% 72.13% 66.93% 73.29% 66.57% 98.68% 70.85% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 64.14% 66.63% 67.06% 65.42% 65.65% 67.15% 70.32% 71.84% 73.72% 75.79% 71.60% 69.46% 68.13% 67.64% 66.04% 73.96% 69.89% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 5.97% 6.00% 5 Yr Med 5 Yr Cl 6.04% 6.04% 5 Yr Med Payout 61.98% 72.49% 72.13% 0.18% <-IRR #YR-> 5 5 yr Running Average
* Dividends per share  10 Yr Med and Cur. 6.26% 5.89% 5 Yr Med and Cur. 5.09% 5.14% Last Div Inc ---> $0.55 $0.55 0.0% 0.69% <-IRR #YR-> 10 5 yr Running Average
Dividends Growth 5 0.00% <-IRR #YR-> 5 Dividends 0.00%
Dividends Growth 10 0.46% <-IRR #YR-> 10 Dividends 4.65%
Dividends Growth 15 0.79% <-IRR #YR-> 15 Dividends 12.50%
Dividends Growth 20 4.19% <-IRR #YR-> 20 Dividends 127.27%
Dividends Growth 25 7.37% <-IRR #YR-> 25 Dividends 492.11%
Dividends Growth 30 9.97% <-IRR #YR-> 30 Dividends 800.00%
Dividends Growth 35 9.89% <-IRR #YR-> 33 Dividends
5 yr Running Average -$2.23 $0.00 $0.00 $0.00 $0.00 $2.25 5 yr Running Average
5 yr Running Average -$2.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25 5 yr Running Average
Dividends Growth 5 -$2.25 $0.00 $0.00 $0.00 $0.00 $2.25 Dividends Growth 5
Dividends Growth 10 -$2.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.25 Dividends Growth 35
Historical Dividends Historical High Div 7.40% Low Div 1.36% 10 Yr High 10.33% 10 Yr Low 3.89% Med Div 4.34% Close Div 3.43% Historical Dividends
High/Ave/Median Values Curr diff Exp. -14.21%     366.82% Exp. -38.54% 63.21% Cheap 46.28% Cheap 85.25% High/Ave/Median 
Future Dividend Yield Div Yd 6.35% earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yd 6.35% earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Yield Div Yd 6.35% earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield
Future Dividend Paid Div Paid $2.25 earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid
Future Dividend Paid Div Paid $2.25 earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid
Future Dividend Paid Div Paid $2.25 earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid
Dividend Covering Cost Total Div $11.25 over 5 Years at IRR of 0.00% Div Cov. 31.74% Dividend Covering Cost
Dividend Covering Cost Total Div $20.25 over 10 Years at IRR of 0.00% Div Cov. 57.14% Dividend Covering Cost
Dividend Covering Cost Total Div $29.25 over 15 Years at IRR of 0.00% Div Cov. 82.53% Dividend Covering Cost
Item
Yield if held 5 years 4.40% 4.14% 5.61% 6.12% 5.51% 4.88% 5.29% 4.59% 4.54% 5.58% 6.29% 5.35% 5.95% 6.34% 7.32% 6.00% 5.43% <-Median-> 10 Paid Median Price Revenue Growth 
Yield if held 10 years 9.57% 7.70% 7.80% 6.44% 5.61% 4.71% 4.33% 5.87% 6.40% 5.51% 4.88% 5.29% 4.59% 4.54% 5.58% 6.29% 5.40% <-Median-> 10 Paid Median Price AEPS Growth
Yield if held 15 years 18.92% 11.94% 9.35% 9.94% 11.29% 10.25% 8.06% 8.17% 6.74% 5.61% 4.71% 4.33% 5.87% 6.40% 5.51% 4.88% 7.40% <-Median-> 10 Paid Median Price Net Income Growth
Yield if held 20 years 23.43% 22.49% 26.27% 20.27% 12.50% 9.78% 10.40% 11.29% 10.25% 8.06% 8.17% 6.74% 5.61% 4.71% 10.85% <-Median-> 10 Paid Median Price Cash Flow Growth
Yield if held 25 years 24.52% 23.54% 26.27% 20.27% 12.50% 9.78% 10.40% 11.29% 10.25% 21.90% <-Median-> 6 Paid Median Price Dividend Growth
Yield if held 30 years 24.52% 23.54% 26.27% 20.27% 24.52% <-Median-> 1 Paid Median Price Stock Price Growth
Cost covered if held 5 years 20.88% 19.92% 27.42% 30.17% 26.43% 23.74% 25.97% 22.76% 22.72% 27.92% 31.46% 26.76% 29.76% 31.69% 36.59% 29.99% 26.60% <-Median-> 10 Paid Median Price Revenue Growth 
Cost covered if held 10 years 72.19% 61.37% 66.41% 57.81% 50.43% 43.79% 41.19% 56.53% 62.19% 53.97% 48.13% 52.41% 45.73% 45.43% 55.84% 62.91% 51.42% <-Median-> 10 Paid Median Price AEPS Growth
Cost covered if held 15 years 165.36% 112.25% 95.54% 109.29% 126.85% 122.07% 100.95% 106.88% 91.52% 78.50% 67.34% 62.84% 85.90% 94.21% 81.51% 72.52% 96.23% <-Median-> 10 Paid Median Price Net Income Growth
Cost covered if held 20 years 253.46% 264.07% 318.80% 264.01% 173.64% 144.02% 161.32% 183.31% 173.33% 141.24% 147.71% 125.23% 106.58% 90.89% 173.48% <-Median-> 10 Paid Median Price Cash Flow Growth
Cost covered if held 25 years 374.99% 381.75% 450.15% 365.36% 236.14% 192.93% 213.34% 239.77% 224.58% 370.17% <-Median-> 6 Paid Median Price Dividend Growth
Cost covered if held 30 years 497.60% 499.42% 581.49% 466.71% 497.60% <-Median-> 1 Paid Median Price Stock Price Growth
Yr  Item Tot. Growth
Revenue Growth  $3,249.1 $3,232.6 $3,018.0 $3,448.0 $3,357.2 $3,245.4 $3,131 <-12 mths -3.53% -0.11% <-Total Growth 5 Revenue Growth  -0.11%
AEPS Growth $3.29 $3.19 $3.20 $4.05 $3.63 $3.44 $3.47 <-12 mths 0.87% 4.56% <-Total Growth 5 AEPS Growth 4.56%
Net Income Growth $767.3 $744.5 $764.4 $978.9 $867.2 $1,148.9 $975 <-12 mths -15.09% 49.73% <-Total Growth 5 Net Income Growth 49.73%
Cash Flow Growth $785.2 $712.1 $736.6 $943.6 $737.7 $837.7 6.70% <-Total Growth 5 Cash Flow Growth 6.70%
Dividend Growth $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 <-12 mths 0.00% 0.00% <-Total Growth 5 Dividend Growth 0.00%
Stock Price Growth $31.03 $37.26 $34.51 $45.62 $37.80 $35.01 $35.44 <-12 mths 1.23% 12.83% <-Total Growth 5 Stock Price Growth 12.83%
Revenue Growth  $2,690.0 $2,927.3 $3,027.9 $3,044.8 $3,154.0 $3,249.1 $3,232.6 $3,018.0 $3,448.0 $3,357.2 $3,245.4 $3,305 <-this year 1.84% 20.64% <-Total Growth 10 Revenue Growth  20.64%
AEPS Growth $3.02 $3.27 $3.21 $3.05 $3.02 $3.29 $3.19 $3.20 $4.05 $3.63 $3.44 $3.73 <-this year 8.43% 13.91% <-Total Growth 10 AEPS Growth 13.91%
Net Income Growth $761.9 $753.3 $771.7 $770.5 $601.9 $767.3 $744.5 $764.4 $978.9 $867.2 $1,148.9 $854 <-this year -25.69% 50.79% <-Total Growth 10 Net Income Growth 50.79%
Cash Flow Growth $715.3 $740.9 $621.8 $736.6 $657.6 $785.2 $712.1 $736.6 $943.6 $737.7 $837.7 17.12% <-Total Growth 10 Cash Flow Growth 17.12%
Dividend Growth $2.15 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 <-this year 0.00% 4.65% <-Total Growth 10 Dividend Growth 4.65%
Stock Price Growth $56.09 $41.31 $35.34 $38.20 $44.15 $31.03 $37.26 $34.51 $45.62 $37.80 $35.01 $35.44 <-this year 1.23% -37.58% <-Total Growth 10 Stock Price Growth -37.58%
Dividends on Shares $38.70 $40.50 $40.50 $40.50 $40.50 $40.50 $40.50 $40.50 $40.50 $40.50 $40.50 $40.50 $40.50 $403.20 No of Years 10 Total Divs 12/31/13
Paid  $1,009.62 $743.58 $636.12 $687.60 $794.70 $558.54 $670.68 $621.18 $821.16 $680.40 $630.18 $637.92 $637.92 $637.92 $630.18 No of Years 10 Worth $56.09
Total $1,033.38 Total
Graham No. AEPS $36.38 $33.90 $35.03 $37.05 $37.23 $36.22 $36.33 $36.99 $36.19 $39.03 $49.75 $46.39 $46.74 $48.67 $50.33 $0.00 33.40% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 1.27 1.25 1.40 1.34 1.08 0.99 1.16 1.02 0.98 0.79 0.75 0.88 0.80 0.73 0.98 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.40 1.42 1.60 1.53 1.27 1.10 1.25 1.22 1.10 1.03 0.83 1.03 0.94 0.76 1.10 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.14 1.09 1.19 1.15 0.90 0.88 1.06 0.82 0.86 0.54 0.68 0.73 0.66 0.71 0.84 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.22 1.23 1.60 1.12 0.95 1.05 1.22 0.84 1.03 0.88 0.92 0.81 0.75 0.73 0.70 #DIV/0! 0.93 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 21.58% 22.70% 60.10% 11.51% -5.08% 5.48% 21.52% -16.10% 2.95% -11.59% -8.31% -18.52% -25.09% -27.18% -29.59% #DIV/0! -6.70% <-Median-> 10 Graham Price
Graham No. EPS $36.38 $33.90 $35.03 $35.37 $36.65 $37.04 $33.06 $36.36 $35.79 $39.09 $49.94 $46.39 $55.32 $48.02 $50.35 $46.05 57.91% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 1.27 1.25 1.40 1.40 1.10 0.97 1.27 1.04 0.99 0.79 0.75 0.88 0.67 0.74 0.98 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.40 1.42 1.60 1.60 1.29 1.07 1.38 1.25 1.12 1.03 0.82 1.03 0.79 0.77 1.09 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.14 1.09 1.19 1.20 0.91 0.86 1.17 0.83 0.87 0.54 0.68 0.73 0.55 0.72 0.85 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.22 1.23 1.60 1.17 0.96 1.03 1.34 0.85 1.04 0.88 0.91 0.81 0.63 0.74 0.70 0.77 0.94 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 21.58% 22.70% 60.10% 16.81% -3.57% 3.14% 33.56% -14.67% 4.10% -11.73% -8.65% -18.52% -36.72% -26.20% -29.61% -23.04% -6.11% <-Median-> 10 Graham Price
Price Close $44.23 $41.60 $56.09 $41.31 $35.34 $38.20 $44.15 $31.03 $37.26 $34.51 $45.62 $37.80 $35.01 $35.44 $35.44 $35.44 -37.58% <-Total Growth 10 Stock Price
Increase 1.77% -5.95% 34.83% -26.35% -14.45% 8.09% 15.58% -29.72% 20.08% -7.38% 32.19% -17.14% -7.38% 1.23% 0.00% 0.00% 13.93 <-Median-> 10 CAPE (10 Yr P/E)
P/E 12.71 13.91 18.57 13.86 11.36 11.97 17.66 9.76 11.94 10.75 11.18 10.41 7.26 9.76 8.88 10.61 2.44% <-IRR #YR-> 5 Stock Price 12.83%
Trailing P/E 16.03 11.95 18.76 13.68 11.86 12.28 13.84 12.41 11.72 11.06 14.21 9.26 9.64 7.35 9.76 8.88 -4.60% <-IRR #YR-> 10 Stock Price -37.58%
CAPE (10 Yr P/E) 15.53 15.45 15.80 15.56 14.93 14.41 14.61 14.25 13.61 13.12 12.91 12.53 11.24 10.86 10.59 10.47 9.38% <-IRR #YR-> 5 Price & Dividend 56.33%
Median 10, 5 Yrs D.  per yr 4.89% 6.94% % Tot Ret 1728.74% 74% T P/E 12.07 11.06 P/E:  11.27 10.75 0.28% <-IRR #YR-> 10 Price & Dividend 6.19%
Price 15 D.  per yr 6.17% % Tot Ret 101.37% CAPE Diff -29.93% -0.08% <-IRR #YR-> 15 Stock Price -1.24%
Price  20 D.  per yr 5.94% % Tot Ret 97.62% 0.59% <-IRR #YR-> 20 Stock Price 12.57%
Price  25 D.  per yr 5.21% % Tot Ret 82.10% 1.14% <-IRR #YR-> 25 Stock Price 32.61%
Price  30 D.  per yr 5.85% % Tot Ret 60.50% 3.82% <-IRR #YR-> 30 Stock Price 159.33%
Price  35 D.  per yr 8.62% % Tot Ret 53.38% 7.53% <-IRR #YR-> 33 Stock Price
Price & Dividend 15 6.09% <-IRR #YR-> 15 Price & Dividend 97.21%
Price & Dividend 20 6.53% <-IRR #YR-> 20 Price & Dividend 146.61%
Price & Dividend 25 6.34% <-IRR #YR-> 25 Price & Dividend 202.14%
Price & Dividend 30 9.66% <-IRR #YR-> 30 Price & Dividend 494.93%
Price & Dividend 35 16.15% <-IRR #YR-> 33 Price & Dividend
Price  5 -$31.03 $0.00 $0.00 $0.00 $0.00 $35.01 Price  5
Price 10 -$56.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.01 Price 10
Price & Dividend 5 -$31.03 $2.25 $2.25 $2.25 $2.25 $37.26 Price & Dividend 5
Price & Dividend 10 -$56.09 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $37.26 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 $35.01 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 $35.01 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 $35.01 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 $35.01 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 $35.01 Price  35
Price & Dividend 15 $2.10 $2.15 $2.15 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $37.26 Price & Dividend 15
Price & Dividend 20 $2.10 $2.15 $2.15 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $37.26 Price & Dividend 20
Price & Dividend 25 $2.10 $2.15 $2.15 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $37.26 Price & Dividend 25
Price & Dividend 30 $2.10 $2.15 $2.15 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $37.26 Price & Dividend 30
Price & Dividend 35 $2.10 $2.15 $2.15 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $37.26 Price & Dividend 35
Price H/L Median $46.13 $42.55 $48.99 $49.53 $40.30 $35.77 $42.05 $37.80 $35.50 $30.75 $37.52 $40.94 $37.25 $35.58 -23.97% <-Total Growth 10 Stock Price
Increase 12.90% -7.75% 15.12% 1.10% -18.64% -11.24% 17.56% -10.10% -6.08% -13.39% 22.02% 9.12% -9.01% -4.47% -2.70% <-IRR #YR-> 10 Stock Price -23.97%
P/E 13.25 14.23 16.22 16.62 12.96 11.21 16.82 11.89 11.38 9.58 9.19 11.28 7.73 9.80 -0.30% <-IRR #YR-> 5 Stock Price -1.47%
Trailing P/E 16.71 12.23 16.38 16.40 13.52 11.50 13.18 15.12 11.16 9.85 11.69 10.03 10.26 7.38 2.42% <-IRR #YR-> 10 Price & Dividend 26.15%
P/E on Run. 5 yr Ave 16.00 15.08 17.04 16.26 12.93 11.70 14.20 12.63 11.75 10.11 11.66 11.89 9.87 9.18 5.69% <-IRR #YR-> 5 Price & Dividend 34.25%
P/E on Run. 10 yr Ave 17.74 15.68 17.42 17.16 13.70 12.04 14.54 12.89 11.70 9.99 11.96 12.78 11.01 10.32 14.98 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 5.13% 5.99% % Tot Ret 211.51% 105% T P/E 11.59 10.26 P/E:  11.33 9.58 Count 31 Years of data
-$48.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.25
-$37.80 $0.00 $0.00 $0.00 $0.00 $37.25
-$48.99 $2.15 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $2.25 $39.50
-$37.80 $2.25 $2.25 $2.25 $2.25 $39.50
High Months Jul Mar Dec Jan Feb Apr Oct Oct Nov Feb Nov Jan Mar Feb
Price High $50.95 $48.02 $56.17 $56.56 $47.19 $39.75 $45.50 $45.29 $39.94 $40.36 $41.14 $47.98 $43.80 $36.81 -22.02% <-Total Growth 10 Stock Price
Increase 13.22% -5.75% 16.97% 0.69% -16.57% -15.77% 14.47% -0.46% -11.81% 1.05% 1.93% 16.63% -8.71% -15.96% -2.46% <-IRR #YR-> 10 Stock Price -22.02%
P/E 14.64 16.06 18.60 18.98 15.17 12.46 18.20 14.24 12.80 12.57 10.08 13.22 9.09 10.13 -0.67% <-IRR #YR-> 5 Stock Price -3.29%
Trailing P/E 18.46 13.80 18.79 18.73 15.84 12.78 14.26 18.12 12.56 12.94 12.82 11.76 12.07 7.64 17.48 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 12.88 12.56 P/E:  13.01 12.57 21.26 P/E Ratio Historical High
-$56.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.80
-$45.29 $0.00 $0.00 $0.00 $0.00 $43.80
Low Months Aug Aug Jan Oct Sep Feb Jan Dec Jan Mar Jan Jan Oct Jan
Price Low $41.30 $37.08 $41.80 $42.49 $33.40 $31.78 $38.59 $30.31 $31.06 $21.13 $33.89 $33.89 $30.69 $34.35 -26.58% <-Total Growth 10 Stock Price
Increase 12.50% -10.22% 12.73% 1.65% -21.39% -4.85% 21.43% -21.46% 2.47% -31.97% 60.39% 0.00% -9.44% 11.93% -3.04% <-IRR #YR-> 10 Stock Price -26.58%
P/E 11.87 12.40 13.84 14.26 10.74 9.96 15.44 9.53 9.96 6.58 8.31 9.34 6.37 9.46 0.25% <-IRR #YR-> 5 Stock Price 1.25%
Trailing P/E 14.96 10.66 13.98 14.07 11.21 10.22 12.10 12.12 9.77 6.77 10.56 8.31 8.45 7.13 12.92 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 10.39 8.45 P/E:  9.74 8.31 9.96 P/E Ratio Historical Low
-$41.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.69
WSJ, MS, Mkt Sc
Free Cash Flow Markt Screener $693.3 $697.6 $932.9 $775.3
Free Cash Flow MS $747 $664 $662 $684 $509 $630 $607 $729 $629 $629 $858 $593 $684 $851 $808 $459 3.32% <-Total Growth 10 Free Cash Flow Disagree
Change -2.23% -11.11% -0.30% 3.32% -25.58% 23.77% -3.65% 20.10% -13.72% 0.00% 36.41% -30.89% 15.35% 24.47% -5.12% -43.18% -1.27% <-IRR #YR-> 5 Free Cash Flow MS -6.17%
FCF/CF from Op Ratio 0.96 0.94 0.93 0.92 0.82 0.86 0.92 0.93 0.88 0.85 0.91 0.80 0.82 1.16 1.00 0.85 0.33% <-IRR #YR-> 10 Free Cash Flow MS 3.32%
Dividends paid $538.98 $542.01 $541.88 $542.25 $560.15 $554.45 $541.28 $541.76 $539.05 $536.19 $536.19 $537.20 $535.44 $535.80 $535.80 $535.80 -1.19% <-Total Growth 10 Dividends paid
Percentage paid 110.05% 88.01% 89.17% 74.32% 85.70% 85.24% 62.49% 90.59% 78.28% 62.93% 66.33% 116.73% 85.70% <-Median-> 9 Percentage paid
5 Year Coverage  88.17% 84.14% 78.06% 78.25% 79.11% 74.15% 70.65% 78.94% 79.11% <-Median-> 5 5 Year Coverage 
Dividend Coverage Ratio 0.91 1.14 1.12 1.35 1.17 1.17 1.60 1.10 1.28 1.59 1.51 0.86 1.17 <-Median-> 9 Dividend Coverage Ratio
5 Year of Coverage  1.13 1.19 1.28 1.28 1.26 1.35 1.42 1.27 1.26 <-Median-> 5 5 Year of Coverage 
Market Cap $11,352 $10,487 $14,152 $10,388 $8,651 $9,188 $10,625 $7,475 $8,879 $8,224 $10,917 $8,984 $8,337 $8,439 $8,439 $8,439 -41.09% <-Total Growth 10 Market Cap
Market Cap/Assets Ratio 1.02 0.88 1.10 0.72 0.58 0.59 0.64 0.48 0.58 0.51 0.62 0.48 0.45 Market Cap/Asset Ratio
Diluted # of Shares in Million 259.08 255.28 252.47 252.78 248.30 241.40 240.92 240.94 239.18 238.31 240.02 239.00 238.42 238.42 -5.57% <-Total Growth 10 Diluted # of Shares in Million
Change -1.44% -1.47% -1.10% 0.12% -1.77% -2.78% -0.20% 0.01% -0.73% -0.37% 0.72% -0.43% -0.24% 0.00% -0.57% <-IRR #YR-> 10 Change
Difference Diluted/Basic -0.36% -0.17% -0.18% -0.27% -0.05% -0.04% -0.14% -0.05% -0.03% 0.00% -0.49% -0.22% -0.16% -0.16% -0.21% <-IRR #YR-> 5 Difference Diluted/Basic
Basic # of Shares in Millions 258.15 254.85 252.01 252.11 248.17 241.30 240.59 240.82 239.11 238.31 238.84 238.47 238.03 238.03 -5.55% <-Total Growth 10 Basic
Change -1.41% -1.28% -1.11% 0.04% -1.56% -2.77% -0.30% 0.10% -0.71% -0.33% 0.22% -0.16% -0.18% 0.00% -0.24% <-Median-> 10 Change
Difference Basic/Outstanding -0.6% -1.1% 0.1% -0.3% -1.4% -0.3% 0.0% 0.0% -0.3% 0.0% 0.2% -0.3% 0.0% 0.0% -0.13% <-Median-> 10 Difference Basic/Outstanding
# of Share in Millions 256.658 252.099 252.310 251.469 244.788 240.516 240.666 240.885 238.294 238.308 239.308 237.668 238.132 238.132 238.132 238.132 -0.58% <-IRR #YR-> 10 Shares -5.62%
Change -1.18% -1.78% 0.08% -0.33% -2.66% -1.75% 0.06% 0.09% -1.08% 0.01% 0.42% -0.69% 0.20% 0.00% 0.00% 0.00% -0.23% <-IRR #YR-> 5 Shares -1.14%
Cash Flow from Operations $M $776.6 $709.6 $715.3 $740.9 $621.8 $736.6 $657.6 $785.2 $712.1 $736.6 $943.6 $737.7 $837.7 $731.1 $804.9 $542.9 17.12% <-Total Growth 10 Cash Flow
Increase -10.04% -8.63% 0.80% 3.59% -16.08% 18.48% -10.73% 19.40% -9.31% 3.45% 28.10% -21.82% 13.56% -12.73% 10.10% -32.54% SO Buy Backs
5 year Running Average $740.2 $727.5 $752.8 $761.1 $712.8 $704.8 $694.4 $708.4 $702.6 $725.6 $767.0 $783.0 $793.5 $797.3 $811.0 $730.9 5.41% <-Total Growth 10 CF 5 Yr Running
CFPS $3.03 $2.81 $2.83 $2.95 $2.54 $3.06 $2.73 $3.26 $2.99 $3.09 $3.94 $3.10 $3.52 $3.07 $3.38 $2.28 24.09% <-Total Growth 10 Cash Flow per Share
Increase -8.96% -6.98% 0.72% 3.94% -13.79% 20.58% -10.79% 19.29% -8.32% 3.44% 27.56% -21.28% 13.34% -12.73% 10.10% -32.54% 1.59% <-IRR #YR-> 10 Cash Flow 17.12%
5 year Running Average $2.84 $2.81 $2.93 $2.99 $2.83 $2.84 $2.82 $2.91 $2.92 $3.03 $3.20 $3.28 $3.33 $3.35 $3.40 $3.07 1.30% <-IRR #YR-> 5 Cash Flow 6.70%
P/CF on Med Price 15.24 15.12 17.28 16.81 15.86 11.68 15.39 11.60 11.88 9.95 9.51 13.19 10.59 11.59 0.00 0.00 2.18% <-IRR #YR-> 10 Cash Flow per Share 24.09%
P/CF on Closing Price 14.62 14.78 19.79 14.02 13.91 12.47 16.16 9.52 12.47 11.16 11.57 12.18 9.95 11.54 10.49 15.54 1.54% <-IRR #YR-> 5 Cash Flow per Share 7.93%
-1.99% Diff M/C 1.28% <-IRR #YR-> 10 CFPS 5 yr Running 13.51%
Excl.Working Capital CF $90.3 $104.4 $102.0 $65.7 $209.7 $41.2 -$23.1 -$51.6 -$9.3 -$26.8 $38.3 $3.7 -$37.1 $0.0 $0.0 $0.0 2.74% <-IRR #YR-> 5 CFPS 5 yr Running 14.46%
CF fr Op $M WC $866.9 $814.0 $817.3 $806.7 $831.5 $777.9 $634.5 $733.5 $702.8 $709.9 $981.9 $741.4 $800.6 $731.1 $804.9 $542.9 -2.04% <-Total Growth 10 Cash Flow less WC
Increase 5.99% -6.10% 0.41% -1.30% 3.07% -6.45% -18.43% 15.61% -4.20% 1.01% 38.33% -24.50% 7.99% -8.68% 10.10% -32.54% -0.21% <-IRR #YR-> 10 Cash Flow less WC -2.04%
5 year Running Average $811.8 $803.1 $803.1 $824.5 $827.3 $809.5 $773.6 $756.8 $736.0 $711.7 $752.5 $773.9 $787.3 $793.0 $812.0 $724.2 1.76% <-IRR #YR-> 5 Cash Flow less WC 9.14%
CFPS Excl. WC $3.38 $3.23 $3.24 $3.21 $3.40 $3.23 $2.64 $3.05 $2.95 $2.98 $4.10 $3.12 $3.36 $3.07 $3.38 $2.28 -0.20% <-IRR #YR-> 10 CF less WC 5 Yr Run -1.96%
Increase 7.25% -4.40% 0.32% -0.97% 5.89% -4.79% -18.48% 15.51% -3.15% 1.00% 37.75% -23.98% 7.78% -8.68% 10.10% -32.54% 0.79% <-IRR #YR-> 5 CF less WC 5 Yr Run 4.03%
5 year Running Average $3.11 $3.11 $3.13 $3.24 $3.29 $3.26 $3.14 $3.10 $3.05 $2.97 $3.14 $3.24 $3.30 $3.33 $3.41 $3.04 0.37% <-IRR #YR-> 10 CFPS - Less WC 3.79%
P/CF on Med Price 13.66 13.18 15.12 15.44 11.86 11.06 15.95 12.41 12.04 10.32 9.14 13.12 11.08 11.59 0.00 0.00 2.00% <-IRR #YR-> 5 CFPS - Less WC 10.40%
P/CF on Closing Price 13.10 12.88 17.32 12.88 10.40 11.81 16.75 10.19 12.63 11.59 11.12 12.12 10.41 11.54 10.49 15.54 0.53% <-IRR #YR-> 10 CFPS 5 yr Running 5.46%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 11.78 5 yr  10.59 P/CF Med 10 yr 11.95 5 yr  11.08 -3.40% 1.25% <-IRR #YR-> 5 CFPS 5 yr Running 6.39%
-$2.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.52 Cash Flow per Share
-$3.26 $0.00 $0.00 $0.00 $0.00 $3.52 Cash Flow per Share
-$2.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.33 CFPS 5 yr Running
-$2.91 $0.00 $0.00 $0.00 $0.00 $3.33 CFPS 5 yr Running
-$817.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $800.6 Cash Flow less WC
-$733.5 $0.0 $0.0 $0.0 $0.0 $800.6 Cash Flow less WC
-$803.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $787.3 CF less WC 5 Yr Run
-$756.8 $0.0 $0.0 $0.0 $0.0 $787.3 CF less WC 5 Yr Run
-$3.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.36 CFPS - Less WC
-$3.05 $0.00 $0.00 $0.00 $0.00 $3.36 CFPS - Less WC
-$3.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.30 CFPS 5 yr Running
-$3.10 $0.00 $0.00 $0.00 $0.00 $3.30 CFPS 5 yr Running
No longer included
OPM 28.42% 27.53% 26.59% 25.31% 20.53% 24.19% 20.85% 24.17% 22.03% 24.41% 27.37% 21.97% 25.81% 22.12% -2.92% <-Total Growth 10 OPM
Increase -13.66% -3.14% -3.41% -4.81% -18.87% 17.82% -13.83% 15.91% -8.85% 10.81% 12.12% -19.71% 17.48% -14.31% Should increase  or be stable.
Diff from Median 17.5% 13.9% 10.0% 4.7% -15.1% 0.1% -13.8% -0.1% -8.9% 0.9% 13.2% -9.1% 6.8% -8.5% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 24.18% 5 Yrs 24.41% should be  zero, it is a   check on calculations
$1,406 <-12 mths 0.11%
EBITDA (Adjusted) $1,360.1 $1,357.1 $1,327.9 $1,358.7 $1,320.8 $1,354.5 $1,333.0 $1,294.0 $1,226.4 $1,547.0 $1,425.6 $1,404.2 $1,419 $1,505 $1,062 3.47% <-Total Growth 10 EBITDA (Adjusted) EBITDA before Sales Commisions
Change -0.22% -2.15% 2.32% -2.79% 2.55% -1.59% -2.93% -5.22% 26.14% -7.85% -1.50% 1.05% 6.06% -29.44% -1.87% <-Median-> 10 Change
Margin 52.77% 50.45% 45.36% 44.87% 43.38% 42.95% 41.03% 40.03% 40.64% 44.87% 42.46% 43.27% 42.93% 43.32% 36.04% 43.11% <-Median-> 10 Margin
Loans, Cash, other Investments. $7,738 $7,198 $7,736 $8,044 $6,869 $6,527 $6,527 -15.65% <-Total Growth 5 Securitized Mortgages
Change -6.98% 7.47% 3.99% -14.61% -4.98% 0.00% -4.98% <-Median-> 5 Change
Obligation Securitizaed Mortgages $7,370 $6,913 $6,913 $5,058 $4,610 $4,688 $4,688 -36.39% <-Total Growth 5 Obligation Securitizaed Mortgages
Liabilities/Assets Ratio 0.95 0.96 0.89 0.63 0.67 0.72 0.72 0.81 <-Median-> 6 Ratio
Long Term Debt $1,325 $1,325 $1,325 $2,175 $1,850 $2,100 $2,100 $2,100 $2,100 $2,400 $2,400 81.13% <-Total Growth 9 Debt Type
Change 0.00% 0.00% 64.15% -14.94% 13.51% 0.00% 0.00% 0.00% 14.29% 0.00% 0.00% <-Median-> 9 Change Lg Term R
Debt/Market Cap Ratio 0.13 0.15 0.14 0.20 0.25 0.24 0.26 0.19 0.23 0.29 0.28 0.22 <-Median-> 10 Debt/Market Cap Ratio Lg Term R A
Assets/Current Liabilities Ratio 20.14 19.82 17.85 18.78 20.95 20.66 18.22 14.93 19.54 20.86 20.86 19.68 <-Median-> 10 Assets/Current Liab Ratio Intang/GW
Current Liabilities/Asset Ratio 0.05 0.05 0.06 0.05 0.05 0.05 0.05 0.07 0.05 0.05 0.05 0.05 <-Median-> 10 Current Liab/Asset Ratio Liquidity
Debt to Cash Flow (Years) 1.79 2.13 1.80 3.31 2.36 2.95 2.85 2.23 2.85 2.86 3.28 2.60 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $1,118 $1,122 $1,137 $1,162 $1,220 $1,268 $1,184 $1,191 $1,230 $1,322 $1,357 $1,364 $1,251 $1,251 10.02% <-Total Growth 10 Intangibles Leverage
Goodwill $2,641 $2,639 $2,656 $2,657 $2,660 $2,660 $2,660 $2,660 $2,660 $2,803 $2,802 $2,802 $2,637 $2,637 -0.72% <-Total Growth 10 Goodwill D/E Ratio
Total $3,758 $3,761 $3,793 $3,818 $3,880 $3,928 $3,845 $3,851 $3,890 $4,125 $4,159 $4,166 $3,887 $3,887 2.50% <-Total Growth 10 Total
Change 42.19% 0.06% 0.86% 0.67% 1.61% 1.25% -2.12% 0.17% 1.01% 6.02% 0.83% 0.17% -6.68% 0.00% 0.75% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.33 0.36 0.27 0.37 0.45 0.43 0.36 0.52 0.44 0.50 0.38 0.46 0.47 0.46 0.44 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $1,334 $1,367 $1,450 $1,687 $1,548 $1,123 $1,652 $1,430 $1,472 $1,848 $3,078 $2,216 $1,754 $1,754 Liquidity ratio of 1.5 and up, best
Current Liabilities $477 $627 $688 $716 $748 $875 $879 $745 $745 $882 $1,183 $966 $895 $895 2.02 <-Median-> 10 Ratio
Liquidity 2.80 2.18 2.11 2.36 2.07 1.28 1.88 1.92 1.98 2.10 2.60 2.29 1.96 1.96 2.10 <-Median-> 5 Ratio
Liq. with CF aft div 3.30 2.45 2.36 2.64 2.16 1.51 2.01 2.25 2.21 2.32 2.94 2.51 2.30 2.18 2.32 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  3.30 1.05 1.08 0.97 1.37 0.69 1.31 2.25 2.21 2.32 2.94 2.51 1.00 2.18 2.32 <-Median-> 5 Ratio
Assets $11,132 $11,973 $12,880 $14,417 $14,831 $15,625 $16,499 $15,609 $15,391 $16,062 $17,661 $18,873 $18,663 $18,663 Debt Ratio of 1.5 and up, best
Liabilities $6,644 $7,516 $8,173 $9,576 $9,983 $10,879 $11,674 $11,007 $10,892 $11,020 $11,159 $12,610 $11,943 $11,943 1.47 <-Median-> 10 Ratio
Debt Ratio 1.68 1.59 1.58 1.51 1.49 1.44 1.41 1.42 1.41 1.46 1.58 1.50 1.56 1.56 1.50 <-Median-> 5 Ratio
Estimates BVPS $29.70 $30.80 Estimates Estimates BVPS
Estimate Book Value $7,072.5 $7,334.5 Estimates Estimate Book Value
P/B Ratio (Close) 1.19 1.15 Estimates P/B Ratio (Close)
Difference from 10 year median -35.37% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $4,488 $4,458 $4,708 $4,841 $4,848 $4,747 $4,825 $4,602 $4,499 $5,043 $6,501 $6,263 $6,720 $6,720 42.76% <-Total Growth 10 Total Book Value
Minority Interest/NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.91 $51.34 $51.34 $59.95 $60 Minority Interest/NCI
Book Value $4,488 $4,458 $4,708 $4,841 $4,848 $4,747 $4,825 $4,602 $4,499 $4,994 $6,450 $6,212 $6,660 $6,660 41.48% <-Total Growth 10 Book Value
Book Value per share $17.49 $17.68 $18.66 $19.25 $19.81 $19.74 $20.05 $19.10 $18.88 $20.96 $26.95 $26.14 $27.97 $27.97 49.91% <-Total Growth 10 Book Value per share
P/B Ratio (Median) $2.64 $2.41 $2.63 $2.57 $2.03 $1.81 $2.10 $1.98 $1.88 $1.47 $1.39 $1.57 $1.33 $1.27 1.85 <-Median-> 10 P/B Ratio (Median)
P/BV 10 yr Med 1.85 5 yr Med 1.47
Preferred Shares $150 $150 $150 $150 $150 $150 $150 $150 $150 $0 $0 $0 $0 $0 Preferred Shares
Net Book Value $4,338 $4,308 $4,558 $4,691 $4,698 $4,597 $4,675 $4,452 $4,349 $5,043 $6,501 $6,263 $6,720 $6,720 $6,720 $6,720 47.46% <-Total Growth 10 Book Value
Book Value per share $16.90 $17.09 $18.06 $18.65 $19.19 $19.11 $19.43 $18.48 $18.25 $21.16 $27.17 $26.35 $28.22 $28.22 $28.22 $28.22 56.23% <-Total Growth 10 Book Value per Share
Change 1.50% 1.08% 5.71% 3.27% 2.89% -0.43% 1.64% -4.87% -1.24% 15.94% 28.38% -3.00% 7.09% 0.00% 0.00% 0.00% -52.70% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.73 2.49 2.71 2.65 2.10 1.87 2.16 2.05 1.95 1.45 1.38 1.55 1.32 1.26 2.65 P/B Ratio Historical Median
P/B Ratio (Close) 2.62 2.43 3.11 2.21 1.84 2.00 2.27 1.68 2.04 1.63 1.68 1.43 1.24 1.26 1.26 1.26 4.56% <-IRR #YR-> 10 Book Value per Share 56.23%
Change 0.27% -6.96% 27.54% -28.68% -16.86% 8.55% 13.71% -26.12% 21.58% -20.12% 2.97% -14.58% -13.52% 1.23% 0.00% 0.00% 8.84% <-IRR #YR-> 5 Book Value per Share 52.71%
Leverage (A/BK) 2.48 2.69 2.74 2.98 3.06 3.29 3.42 3.39 3.42 3.19 2.72 3.01 2.78 2.78 3.12 <-Median-> 10 A/BV
Debt/Equity Ratio 1.48 1.69 1.74 1.98 2.06 2.29 2.42 2.39 2.42 2.19 1.72 2.01 1.78 1.78 2.12 <-Median-> 10 Debt/Equity
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.91 5 yr Med 1.45 -34.19% Diff M/C 2.69 Historical 29 A/BV
-$18.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28.22
-$18.48 $0.00 $0.00 $0.00 $0.00 $28.22
Comprehensive Income $728.10 $712.83 $820.10 $734.34 $859.27 $728.86 $622.08 $801.48 $688.51 $1,028.67 $1,936.42 $376.29 $1,122.48 36.87% <-Total Growth 10 Comprehensive Income
Increase 0.00% -2.10% 15.05% -10.46% 17.01% -15.18% -14.65% 28.84% -14.10% 49.41% 88.24% -80.57% 198.30% 49.41% <-Median-> 5 Comprehensive Income
5 Yr Running Average $714.01 $688.48 $732.54 $744.69 $770.93 $771.08 $752.93 $749.20 $740.04 $773.92 $1,015.43 $966.28 $1,030.47 3.19% <-IRR #YR-> 10 Comprehensive Income 36.87%
ROE 16.8% 16.5% 18.0% 15.7% 18.3% 15.9% 13.3% 18.0% 15.8% 20.4% 29.8% 6.0% 16.7% 6.97% <-IRR #YR-> 5 Comprehensive Income 40.05%
5Yr Median 16.8% 16.5% 16.8% 16.8% 16.8% 16.5% 15.9% 15.9% 15.9% 15.9% 18.0% 18.0% 16.7% 3.47% <-IRR #YR-> 10 5 Yr Running Average 40.67%
% Difference from NI -19.2% -6.5% 7.6% -2.5% 11.3% -5.4% 3.3% 4.5% -7.5% 34.6% 97.8% -56.6% -2.3% 6.58% <-IRR #YR-> 5 5 Yr Running Average 37.54%
Median Values Diff 5, 10 yr 0.5% -2.3% 16.7% <-Median-> 5 Return on Equity
-$820.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,122.5
-$801.5 $0.0 $0.0 $0.0 $0.0 $1,122.5
-$732.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,030.5
-$749.2 $0.0 $0.0 $0.0 $0.0 $1,030.5
Current Liability Coverage Ratio 1.63 1.13 1.04 1.04 0.83 0.84 0.75 1.05 0.96 0.84 0.80 0.76 0.94 0.82   CFO / Current Liabilities
5 year Median 1.35 1.35 1.35 1.13 1.04 1.04 0.84 0.84 0.84 0.84 0.84 0.84 0.84 0.82 0.84 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 6.98% 5.93% 5.55% 5.14% 4.19% 4.71% 3.99% 5.03% 4.63% 4.59% 5.34% 3.91% 4.49% 3.92% CFO / Total Assets
5 year Median 8.09% 7.16% 6.98% 5.93% 5.55% 5.14% 4.71% 4.71% 4.63% 4.63% 4.63% 4.63% 4.59% 4.49% 4.6% <-Median-> 5 Return on Assets 
Return on Assets ROA 8.09% 6.37% 5.92% 5.22% 5.20% 4.93% 3.65% 4.92% 4.84% 4.76% 5.54% 4.60% 6.16% 4.57% Net  Income/Assets Return on Assets
5Yr Median 8.09% 8.04% 6.47% 6.37% 5.92% 5.22% 5.20% 4.93% 4.92% 4.84% 4.84% 4.84% 4.84% 4.76% 4.9% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 20.76% 17.69% 16.72% 16.06% 16.42% 16.76% 12.88% 17.24% 17.12% 15.16% 15.06% 13.85% 17.10% 12.70% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 17.66% 17.66% 16.72% 16.72% 16.72% 16.72% 16.42% 16.42% 16.76% 16.76% 15.16% 15.16% 15.16% 15.06% 16.2% <-Median-> 10 Return on Equity
$975.5 <-12 mths -15.09%
Net Income $909.45 $770.98 $770.75 $762.10 $780.54 $779.30 $610.77 $776.17 $746.73 $764.61 $980.89 $872.58 $1,152.51
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.20 $1.94 $5.33 $3.62
Prepetual Dividends $8.85 $8.85 $8.85 $8.85 $8.85 $8.85 $8.85 $8.85 $2.21 $0.00 $0.00 $0.00 $0.00
Shareholders $900.60 $762.13 $761.90 $753.25 $771.69 $770.45 $601.92 $767.32 $744.52 $764.41 $978.95 $867.24 $1,148.89 $854 $939 $765 50.79% <-Total Growth 10 Net Income
Increase 25.89% -15.37% -0.03% -1.14% 2.45% -0.16% -21.88% 27.48% -2.97% 2.67% 28.07% -11.41% 32.48% -25.69% 10.02% -18.55% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $757.0 $733.6 $739.8 $778.7 $789.9 $763.9 $731.8 $732.9 $731.2 $729.7 $771.4 $824.5 $900.8 $754.1 $601.2 $405.0 4.19% <-IRR #YR-> 10 Net Income 50.79%
Operating Cash Flow $776.59 $709.56 $715.26 $740.94 $621.76 $736.65 $657.57 $785.15 $712.07 $736.63 $943.59 $737.67 $837.72 8.41% <-IRR #YR-> 5 Net Income 49.73%
Investment Cash Flow $228.77 -$838.74 -$808.46 -$1,232.98 -$434.32 -$1,033.67 -$472.30 $30.03 $426.63 $673.38 $1,099.12 $134.71 -$1,161.77 1.99% <-IRR #YR-> 10 5 Yr Running Ave. 21.76%
Total Accruals -$105 $891 $855 $1,245 $584 $1,067 $417 -$48 -$394 -$646 -$1,064 -$5 $1,473 4.21% <-IRR #YR-> 5 5 Yr Running Ave. 22.91%
Total Assets $11,132 $11,973 $12,880 $14,417 $14,831 $15,625 $16,499 $15,609 $15,391 $16,062 $17,661 $18,873 $18,663 Balance Sheet Assets
Accruals Ratio -0.94% 7.44% 6.64% 8.64% 3.94% 6.83% 2.53% -0.31% -2.56% -4.02% -6.02% -0.03% 7.89% -2.56% <-Median-> 5 Ratio
EPS/CF Ratio 1.03 0.93 0.93 0.93 0.92 0.99 0.95 1.04 1.06 1.08 0.99 1.16 1.43 1.02 <-Median-> 10 EPS/CF Ratio
-$762 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,149
-$767 $0 $0 $0 $0 $1,149
-$740 $0 $0 $0 $0 $0 $0 $0 $0 $0 $901
-$733 $0 $0 $0 $0 $901
Change in Close 1.77% -5.95% 34.83% -26.35% -14.45% 8.09% 15.58% -29.72% 20.08% -7.38% 32.19% -17.14% -7.38% 1.23% 0.00% Count 30 Years of data
up/down down down down down up down Count 16 53.33%
Meet Prediction? Yes Yes % right Count 7 43.75%
Financial Cash Flow -$1,239 $136 $117 $625 -$420 -$75 $171 -$1,132 -$1,069 -$1,069 -$1,522 -$1,092 -$204 C F Statement  Financial Cash Flow
Total Accruals $1,134 $755 $739 $620 $1,005 $1,142 $246 $1,084 $675 $423 $458 $1,087 $1,677 Accruals
Accruals Ratio 10.19% 6.31% 5.73% 4.30% 6.77% 7.31% 1.49% 6.94% 4.38% 2.64% 2.59% 5.76% 8.98% 4.38% <-Median-> 5 Ratio
Cash  $1,052.4 $1,059.1 $1,082.4 $1,216.0 $983.0 $611.0 $966.8 $650.2 $720.0 $771.6 $1,292.4 $1,292.4 $544.6 $544.6 Cash
Cash per Share $4.10 $4.20 $4.29 $4.84 $4.02 $2.54 $4.02 $2.70 $3.02 $3.24 $5.40 $5.44 $2.29 $2.29 $3.24 <-Median-> 5 Cash per Share
Percentage of Stock Price 9.27% 10.10% 7.65% 11.71% 11.36% 6.65% 9.10% 8.70% 8.11% 9.38% 11.84% 14.39% 6.53% 6.45% 9.38% <-Median-> 5 % of Stock Price
Notes:
March 1, 2024.  Last estimates were for 2023, 2024 and 2025 of $229.1B, $247B 2023/4 for AUM, $3522M, $3728M and $3356N for Revenue, 
$3.76, $4.08 and $4.17 for AEPS, $3.81, $4.05 and $3.67 for EPS, $2.25, $2.25 and $2.25 for Dividends, $891M and $952M 2023/4 for FCF, $904M, $961M and $844M for Net Income.
February 25, 2023.  Last estimates were for 2022 and 2023 for $249B and 266.6B for AUM, $3663M, $3848M for Revenue, $4.45 and $4.62 for EPS, 
$2.25 and $2.31 for Dividends, $984M for FCF for 2022, 3.86 for CFPS, $1074 and $1115M for Net Income.
March 1, 2022.  Last estimates were for 2021, 2022 and 2023 of $234.7B, $254.8B for AUM 2021-22, $3398M, $3552M and $3294M for Revenue, 
$3.79, $3.95 and $3.50 for EPS, $2.25, $2.25 and $2.25 for Dividends, $849M, $753M and $586M for FCF, and $803M, $935M and $808M for Net Income.
February 25, 2021.  Last estimates were for 2020 and 2021 of $170B for AUM for 2020, $3413 and $3598 for Revenue, 
$3.51 and 3.76 for EPS, $2.27 and 2.34 for Dividends, $3.49 and $3.86 for CFPS and $830M and $892M for Net Income.
February 22, 2020.  Last estimates were for 2019 and 2020 of $159B and $170B for AUM, $3185M, 
$3390M and $3900M for Revenue for 2019, 2020 and 2021, $3.11 and $3.39 for EPS, $2.98 and $3.29 for CFPS and $757M and $831M for Net Income.
February 11. 2019.  Last estimates were for 2018, 2019 and 2020 of $169.3B and $186.7B for 2018 and 2019 for AUM, 3317M, $3502M and $$3832M for Revenue,
 $3.35, $3.74 and $3.91 for EPS, $3.95, $4.24 for 2018 and 2019 for CFPS amd $812M and $902M for Net Income for 2018 and 2019.
February 11, 2017.  Last estimates were for 2017, 2018 and 2019 of $154.9B and $166.8B for AUM for 2017 and 2018, $3290M $3442M and $3492M for Revenue, 
$3.23, $3.41 and $3.42 for EPS, $3.47 and $4.13 for CFPS for 2017 and 2018 and $772M, $807M and $792M for Net Income.
June 4, 2017.  Last estimates were for 2016, 2017 and 2018 of $2985M, $3106M and $3101M for Revenue, $3.01, $3.25 and $3.39 for EPS, 
$3.14 and $3.47 for CFPS for 2016 and 2017 and $729M, $779M and $818M for Net Income.
May 29, 2016.  Last estimates were for 2015 and 2016  of $3180M, $3280M and $3404M for Revenue for 2015, 2016 and 2017, $3.35 and 3.60 for EPS, $3.68 and $4.23 for CFPS and $383M, $904M for Net Income.
June 16, 2015.  Last estimates were for 2014, 2015 and 2016 of $2971M, $3200M and $3355M, $3.36, $3.75 and $3.96 EPS, $3.36 and $4.00 CFPS for 2014 and 2015 and $851M, $947M and $998M for Net Income.
June 03, 2014.  Last estimates were for 2013 and 2014 of $2676M and $2829M for Revenue, $3.07 and $3.38 (and $3.56 for 2015) for EPS, $3.42 and $4.10 for CFPS.
October 12, 2013.  Last estimates were for 2012 and 2013 of $2590M and $2630M for Revenue, $2.89 and $2.93 for EPS and $4.24 for CFPS (2012)
Sept 8, 2012.  Last estimates were for 2011 and 2012 of $3.20 and $3.50 for EPS and $4.00 and $4.24 for CFPS
Apr 9, 2011.  when I looked last I got estimates for 2010 and 2011 of $2.86 and $3.25 for Earnings and $3.82 and $4.24 for CF.  It has not recovered from recent recession.
Mar 29, 2010.  When I last looked at this stock, I got 2009 and 2010 earnings of $2.35 and $2.55. I picked up figures off internet, not from IGM, so check when report comes out. (Done)
IGM did not have a good year in 2009. (done, April 2010) They have not raised their dividend since the rise in 2008.
AR 2008.  EPS estimate in August 2008 was $3.25, but came in as $2.76 diluted and $2.78 basic.  Now March 2009, 2009 is $2.35 down from $3.50 estimate.
There has been a lot of insider Selling over the past year on this stoc.
AP 2007.  It has been a rough few months.  I expect this stock to recover.  All figures re 5 and 10 yrs are lower than last yr. Still TD's top pick for this type of company.
TD expects a next year return of 19.7%, with shares going from $47.27 to $55
AP 2006.  See no concerns.  TD rates it a Action Buy.  Stock is quite volitile. According to Mike, yield is higher than average high.
Dividends have been paid since 1987.
Sector:
Financial Services, Financials
What should this stock accomplish?
Would I buy this company and Why.
Rationlizing my portfolio.  Selling ones that did not make it into my core and buying ones that did of the same type.
Why am I following this stock. 
 I am following this stock because I used to own this stock.  The stock was on Mike Higgs' list of dividend growth stocks and on the other Dividend lists at that time.
I owned this stock from 2006 to 2011.  I sold because I decided to rationalizing my portfolio.  Selling ones that did not make it into my core and buying ones that did of the same type.
Dividends
Cycle 1.  Paid in January, April, July and October.  Dividends are declared for Shareholder of record for one month and paid in the following month.
For example, the dividends declared for shareholders of record of June 30, 2014 were payble on July 31, 2014.
Why I bought and sold this stock.
I originally bought this stock to replace AGF Management (TSX-AGF.B).  IGM was known as a dividend growth stock and it was on a lot of lists of good stocks, including Mike Higgs' and Dividend Aristocrats.  
I sold this 2011 because I had Power Financial, of which this company is partially owned by and I wanted to rationalize my portfolio.  So I sold this stock and bought more of Power Financial.
I purposely sold at a low point to reduce taxes and did a buy at a low also.
How they make their money
IGM Financial is the largest non-bank-affiliated asset manager in Canada. The firm is part of the Power Financial group of companies.  IGM has two main operating divisions of 
asset management (operated through Mackenzie Investments) and wealth management (via its Investors Group Wealth Management subsidiary) that provide investment management products and services.   
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2016 Jun 4 2017 Feb 11 2018 Feb 12 2019 Feb 22 2020 Feb 25 2021 Mar 1 2022 Feb 25 2023 Feb 25 2023
O'Sullivan, James 0.015 0.01% 0.034 0.01% 0.038 0.02% 0.043 0.02% 12.45%
CEO - Shares - Amount $0.684 $1.271 $1.328 $1.512
Options - percentage 0.515 0.22% 0.808 0.34% 1.028 0.43% 1.262 0.53% 22.77%
Options - amount $23.504 $30.529 $35.996 $44.734
Carney, Jeffrey 0.00% 0.000 0.00% 0.000 0.00% 0.005 0.00% 0.010 0.00% Ceased Insider Sep 2020
CEO - Shares - Amount $0.000 $0.000 $0.000 $0.184 $0.352
Options - percentage 0.24% 0.662 0.28% 0.668 0.28% 1.048 0.44% 1.383 0.58%
Options - amount $22.210 $29.228 $20.722 $39.035 $47.720
Potter, Keith  0.004 0.00% 0.005 0.00% CFO 2023 21.66%
CFO - Shares - Amount $0.142 $0.174
Options - percentage 0.074 0.03% 0.140 0.06% 89.71%
Options - amount $2.582 $4.959
Dibden, Michael William 0.006 0.00% 0.007 0.00% 22.65%
Officer - Shares - Amount $0.208 $0.259
Options - percentage 0.299 0.13% 0.301 0.13% 0.80%
Options - amount $10.455 $10.667
Gould, Luke 0.001 0.00% 0.001 0.00% 0.002 0.00% 0.002 0.00% 0.002 0.00% 0.004 0.00% Was CFO, Offficer 2023 163.34%
Officer - Shares - Amount $0.019 $0.027 $0.077 $0.064 $0.059 $0.158
Options - percentage 0.087 0.04% 0.124 0.05% 0.156 0.07% 0.233 0.10% 0.314 0.13% 0.618 0.26% 97.00%
Options - amount $3.234 $4.266 $7.103 $8.801 $10.986 $21.907
Goldberg, Ronda 0.002 0.00% 0.002 0.00% 0.003 0.00% 0.005 0.00% 0.005 0.00% 0.007 0.00% 44.20%
Officer - Shares - Amount $0.064 $0.072 $0.136 $0.186 $0.172 $0.251
Options - percentage 0.048 0.02% 0.068 0.03% 0.086 0.04% 0.114 0.05% 0.114 0.05% 0.140 0.06% 21.98%
Options - amount $1.788 $2.337 $3.905 $4.302 $4.007 $4.948
Bibeau, Marc A. 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.01% 0.026 0.01% 0.030 0.01% 0.036 0.01% 0.043 0.02% 0.052 0.02% 0.060 0.03% 0.066 0.03% 0.074 0.03% 11.31%
Options - amount $0.828 $1.165 $0.917 $1.330 $1.485 $2.387 $2.250 $2.322 $2.617
Desmarais, Paul Jr. 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Director $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.01% 0.028 0.01% 0.030 0.01% 0.034 0.01% 0.038 0.02% 0.044 0.02% 0.048 0.02% 0.053 0.02% 0.059 0.02% 9.95%
Options - amount $0.958 $1.241 $0.933 $1.259 $1.325 $2.013 $1.832 $1.869 $2.080
Genereux, Claude 0.006 0.00% 0.006 0.00% 0.00%
Director $0.210 $0.213
Options - percentage 0.034 0.01% 0.041 0.02% 21.17%
Options - amount $1.173 $1.439
Orr, Robert Jeffrey 0.05% 0.120 0.05% 0.120 0.05% 0.120 0.05% 0.120 0.05% 0.120 0.05% 0.120 0.05% 0.120 0.05% 0.120 0.05% 0.00%
Chairman of Board $4.584 $5.298 $3.724 $4.471 $4.141 $5.474 $4.536 $4.201 $4.253
Options - percentage 0.03% 0.078 0.03% 0.086 0.04% 0.092 0.04% 0.100 0.04% 0.014 0.01% 0.118 0.05% 0.127 0.05% 0.136 0.06% 7.59%
Options - amount $2.599 $3.463 $2.656 $3.442 $3.462 $0.490 $4.455 $4.437 $4.832
Canada Life Assurance Company 21.750 9.13% 21.750 9.15% Updated Sept 2010
10% Holder debentures $750.593 $822.150 Debentures
Desmarais Family Residuary Trust 157.132 65.94% 157.132 66.11% Updated Oct 2013
10% Holder $5,422.628 $5,939.593
Increase in O/S Shares 0.14% 0.074 0.03% 0.150 0.06% 0.219 0.09% 0.172 0.07% 0.014 0.01% 1.371 0.58% 0.879 0.37% 0.464 0.19%
due to SO  $11.920 $2.843 $6.630 $6.801 $6.392 $0.490 $47.305 $33.227 $16.233
Book Value $14.908 $2.099 $5.518 $8.537 $5.111 $0.521 $60.299 $34.429 $17.827
Insider Buying -$0.203 $0.000 $0.000 -$0.039 $0.000 $0.000 -$0.686 $0.000 $0.000
Insider Selling $0.000 $0.000 $0.000 $0.000 $0.000 $0.006 $0.000 $0.000 $0.000
Net Insider Selling -$0.203 $0.000 $0.000 -$0.039 $0.000 $0.006 -$0.686 $0.000 $0.000 0 in 2023, 2024
% of Market Cap 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.01% 0.00% 0.00%
Directors  16 15 16 15 15 15 15 15
Women  19% 3 19% 4 27% 5 31% 5 33% 5 33% 5 33% 5 33% 5 33%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 12.05% 172 9.68% 172 9.68% 186 9.92% 20 73.03% 20 8.66% 20 6.08% 20 6.28% 20 4.64%
Total Shares Held 12.09% 23.295 9.68% 0.000 0.00% 23.885 10.02% 174.001 73.01% 20.640 8.62% 14.581 6.14% 14.932 6.27% 11.043 4.64%
Increase/Decrease -4.67% 0.311 1.35% 0.311 -100.00% 0.024 0.10% -0.303 -0.17% -1.473 -6.66% -0.964 -6.20% 0.146 0.99% -0.004 -0.03%
Starting No. of Shares 22.985 -0.311 23.861 174.304 Top 20 MS 22.113 Top 20 MS 15.545 Top 20 MS 14.786 Top 20 MS 11.047 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock