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.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q1 2017
Power Corp of Canada TSX: POW OTC: PWCDF www.powercorporation.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 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 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date
Split
$51,349 <-12 mths 1.18%
Revenue* $26,561 $30,304 $29,408 $37,099 $33,152 $32,896 $32,912 $32,921 $29,642 $42,629 $38,265 $50,750 $49,613 $52,090 $53,973 67.47% <-Total Growth 10 Revenue
Increase 9.07% 14.09% -2.96% 26.15% -10.64% -0.77% 0.05% 0.03% -9.96% 43.81% -10.24% 32.63% -2.24% 4.99% 3.61% 5.29% <-IRR #YR-> 10 Revenue 67.47%
5 year Running Average $20,805 $23,196 $25,275 $29,545 $31,305 $32,572 $33,093 $33,796 $32,305 $34,200 $35,274 $38,841 $42,180 $46,669 $48,938 9.05% <-IRR #YR-> 5 Revenue 54.20%
Revenue per Share $59.14 $67.12 $64.79 $81.30 $72.50 $71.73 $71.56 $71.57 $64.40 $92.37 $82.61 $109.65 $106.97 $112.31 $116.37 5.29% <-IRR #YR-> 10 5 yr Running Average 67.45%
Increase 8.05% 13.50% -3.48% 25.48% -10.82% -1.07% -0.23% 0.01% -10.01% 43.43% -10.57% 32.74% -2.45% 4.99% 3.61% 3.25% <-IRR #YR-> 5 5 yr Running Average 17.37%
5 year Running Average $46.74 $51.87 $56.27 $65.42 $68.97 $71.49 $72.38 $73.73 $70.35 $74.33 $76.50 $84.12 $91.20 $100.78 $105.58 5.03% <-IRR #YR-> 10 Revenue per Share 63.36%
P/S (Price/Sales) Med 0.52 0.48 0.58 0.36 0.32 0.39 0.35 0.34 0.45 0.33 0.37 0.26 8.91% <-IRR #YR-> 5 Revenue per Share 53.22%
P/S (Price/Sales) Close 0.54 0.53 0.62 0.28 0.40 0.39 0.33 0.35 0.50 0.34 0.35 0.27 0.27 0.26 0.25 4.95% <-IRR #YR-> 10 5 yr Running Average 62.16%
*Revenue in M CDN $  P/S 10 yr  0.35 5 yr  0.35 -22.58% Diff M/C 3.05% <-IRR #YR-> 5 5 yr Running Average 16.23%
-$30,304 $0 $0 $0 $0 $0 $0 $0 $0 $0 $50,750
-$32,912 $0 $0 $0 $0 $50,750
-$23,196 $0 $0 $0 $0 $0 $0 $0 $0 $0 $38,841
-$33,093 $0 $0 $0 $0 $38,841
-$67.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $109.65
-$71.56 $0.00 $0.00 $0.00 $0.00 $109.65
-$51.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $84.12
-$72.38 $0.00 $0.00 $0.00 $0.00 $84.12
$2.77 <-12 mths 19.40%
EPS Basic $2.28 $3.00 $3.13 $1.81 $1.40 $1.89 $2.34 $1.81 $2.12 $2.77 $3.86 $2.33 -22.33% <-Total Growth 10 EPS Basic
EPS Diluted* $2.25 $2.97 $3.10 $1.80 $1.40 $1.89 $2.32 $1.79 $2.08 $2.75 $3.84 $2.32 $2.36 $3.28 $4.18 -21.89% <-Total Growth 10 EPS Diluted
Increase 10.84% 32.00% 4.38% -41.94% -22.22% 35.00% 22.75% -22.84% 16.20% 32.21% 39.64% -39.58% 1.72% 38.98% 27.44% -2.44% <-IRR #YR-> 10 Earnings per Share -21.89%
Earnings Yield 7.1% 8.4% 7.7% 8.0% 4.8% 6.8% 9.7% 7.1% 6.5% 8.7% 13.3% 7.7% 8.1% 11.2% 14.3% 0.00% <-IRR #YR-> 5 Earnings per Share 0.00%
5 year Running Average $1.95 $2.27 $2.62 $2.43 $2.30 $2.23 $2.10 $1.84 $1.90 $2.17 $2.56 $2.56 $2.67 $2.91 $3.20 1.18% <-IRR #YR-> 10 5 yr Running Average 12.40%
10 year Running Average $1.47 $1.70 $1.94 $2.03 $2.05 $2.09 $2.19 $2.23 $2.16 $2.24 $2.39 $2.33 $2.26 $2.40 $2.68 3.99% <-IRR #YR-> 5 5 yr Running Average 21.60%
* Diluted ESP per share  E/P 10 Yrs 7.72% 5Yrs 7.72%
-$2.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.32
-$2.32 $0.00 $0.00 $0.00 $0.00 $2.32
-$2.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.56
-$2.10 $0.00 $0.00 $0.00 $0.00 $2.56
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 <-Median-> 10 Special Dividends
pre-split '98
pre-split '04
Dividend* $0.65 $0.76 $0.92 $1.11 $1.16 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $1.32 $1.41 $1.43 $1.43 72.91% <-Total Growth 10 Dividends
Increase 17.51% 17.12% 21.02% 20.62% 4.39% 0.00% 0.00% 0.00% 0.00% 0.00% 5.50% 7.56% 7.16% 1.67% 0.00% Count 29 Years of data
Dividends 5 Yr Running $0.60 $0.57 $0.67 $0.80 $0.92 $1.02 $1.10 $1.15 $1.16 $1.16 $1.17 $1.20 $1.25 $1.31 $1.36 112.72% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.10% 2.35% 2.43% 3.76% 5.06% 4.14% 4.61% 4.70% 4.00% 3.81% 3.97% 4.55% 4.62% 4.07% <-Median-> 10 Yield H/L Price
Yield on High  Price 1.92% 2.09% 2.21% 2.82% 3.75% 3.74% 3.95% 4.24% 3.56% 3.54% 3.54% 4.24% 4.36% 3.65% <-Median-> 10 Yield on High  Price
Yield on Low Price 2.30% 2.69% 2.71% 5.64% 7.74% 4.64% 5.52% 5.27% 4.58% 4.11% 4.51% 4.92% 4.92% 4.78% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.05% 2.16% 2.30% 4.96% 3.97% 4.19% 4.87% 4.57% 3.63% 3.65% 4.23% 4.38% 4.83% 4.91% 4.91% 4.21% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 28.89% 25.63% 29.72% 61.74% 82.86% 61.38% 50.00% 64.80% 55.77% 42.18% 31.87% 56.73% 59.77% 43.72% 34.31% 56.25% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 30.59% 24.89% 25.63% 32.90% 39.96% 45.82% 52.45% 62.51% 61.18% 53.55% 45.88% 47.10% 46.97% 44.98% 42.67% 46.49% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 6.37% 7.63% 9.16% 11.81% 11.88% 8.11% 9.83% 10.19% 9.60% 8.93% 10.07% 10.83% 7.84% 9.95% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 9.00% 7.50% 7.66% 8.46% 9.32% 9.56% 9.96% 10.15% 9.78% 9.27% 9.71% 9.91% 9.31% 9.63% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 5.38% 7.30% 7.71% 13.49% 8.69% 8.22% 9.81% 9.44% 8.92% 8.06% 9.18% 10.04% 7.84% 9.05% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 9.23% 7.20% 7.13% 7.77% 8.22% 8.81% 9.27% 9.62% 8.98% 8.84% 9.04% 9.10% 8.73% 8.91% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 4.00% 4.23% 5 Yr Med Payout 55.77% 10.07% 9.18% 5.63% <-IRR #YR-> 10 Dividends 72.91%
* Dividends per share  5 Yr Med and Cur. 22.73% 16.18% Last Div Inc ---> $0.31 $0.34 7.6% 3.99% <-IRR #YR-> 5 Dividends 13.47%
-$0.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.32
-$1.16 $0.00 $0.00 $0.00 $0.00 $1.41
Historical Dividends Historical High Div 5.52% Low Div 1.53% Ave Div 3.53% Med Div 2.30% Close Div 2.30% Historical Dividends
High/Ave/Median Values Curr diff Exp. -11.00%     221.09% Cheap 39.37% Cheap 113.59% Cheap 114.00% High/Ave/Median 
Future Div Yield Div Yd 7.02% earning in 5.00 Years at IRR of 7.40% Div Inc. 42.90% Future Div Yield
Future Div Yield Div Yd 10.03% earning in 10.00 Years at IRR of 7.40% Div Inc. 104.19% Future Div Yield
Future Div Yield Div Yd 14.33% earning in 15.00 Years at IRR of 7.40% Div Inc. 191.79% Future Div Yield
Yield if held 5 yrs 4.59% 4.42% 4.86% 5.31% 4.27% 3.74% 3.58% 3.06% 3.93% 5.06% 4.37% 5.23% 5.72% 4.95% 4.71% 4.32% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 12.95% 12.65% 9.35% 7.50% 8.13% 8.20% 6.74% 6.11% 5.54% 4.27% 3.95% 4.07% 3.72% 4.86% 6.25% 6.43% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 17.17% 19.54% 24.24% 23.94% 22.42% 23.12% 19.28% 11.78% 7.83% 8.13% 8.65% 7.65% 7.44% 6.85% 5.28% 15.53% <-Median-> 10 Paid Median Price
Yield if held 20 yrs 23.21% 33.32% 29.11% 30.65% 29.78% 30.53% 24.99% 22.42% 24.39% 21.87% 14.32% 9.68% 10.05% 27.05% <-Median-> 10 Paid Median Price
Yield if held 25 yrs 29.22% 34.78% 29.11% 32.33% 33.79% 37.12% 30.90% 27.71% 32.33% <-Median-> 5 Paid Median Price
Yield if held 30 yrs 35.53% 43.00% 35.98% #NUM! <-Median-> 0 Paid Median Price
Cost cover if held 5 years 17.01% 16.44% 17.68% 19.09% 16.95% 16.49% 17.03% 15.18% 19.64% 25.28% 20.93% 23.91% 25.41% 22.58% 22.37% 18.38% <-Median-> 10 Paid Median Price
Cost cover if held 10 years 70.28% 68.51% 49.12% 38.69% 46.57% 53.14% 48.47% 48.00% 46.79% 38.30% 35.39% 35.63% 31.74% 41.80% 55.01% 46.68% <-Median-> 10 Paid Median Price
Cost cover if held 15 years 107.10% 121.37% 146.35% 141.88% 147.34% 172.20% 160.12% 107.51% 77.85% 87.20% 94.58% 83.45% 81.05% 78.04% 63.40% 124.70% <-Median-> 10 Paid Median Price
Cost cover if held 20 years 150.39% 210.10% 203.06% 242.21% 262.90% 297.70% 266.85% 259.42% 289.06% 260.16% 171.17% 122.03% 134.96% 259.79% <-Median-> 10 Paid Median Price
Cost covered if held 25 years 295.26% 384.01% 348.60% 397.13% 417.46% 462.71% 407.85% 391.18% 384.01% <-Median-> 5 Paid Median Price
Cost covered if held 30 years 453.21% 580.25% 519.71% #NUM! <-Median-> 0 Paid Median Price
Graham Price $26.94 $33.99 $37.69 $28.21 $24.96 $24.50 $27.12 $28.26 $31.20 $38.42 $49.35 $38.14 $46.56 $54.89 $61.96 12.20% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.15 0.95 1.01 1.05 0.92 1.14 0.93 0.87 0.93 0.79 0.63 0.76 0.66 0.92 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.26 1.07 1.11 1.40 1.24 1.27 1.08 0.97 1.05 0.85 0.70 0.81 0.69 1.06 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.05 0.83 0.90 0.70 0.60 1.02 0.77 0.78 0.81 0.73 0.55 0.70 0.62 0.75 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.18 1.04 1.06 0.79 1.17 1.13 0.88 0.90 1.02 0.83 0.59 0.79 0.63 0.53 0.47 0.89 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 17.54% 3.81% 6.48% -20.52% 17.04% 12.92% -12.17% -10.19% 2.39% -17.33% -41.36% -21.21% -37.30% -46.82% -52.89% -11.18% <-Median-> 10 Graham Price
pre-split '98
pre-split '04
Price Close $31.66 $35.29 $40.13 $22.42 $29.21 $27.67 $23.82 $25.38 $31.95 $31.76 $28.94 $30.05 $29.19 $29.19 $29.19 -14.85% <-Total Growth 10 Stock Price
Increase 2.13% 11.47% 13.71% -44.13% 30.29% -5.27% -13.91% 6.55% 25.89% -0.59% -8.88% 3.84% -2.86% 0.00% 0.00% -1.59% <-IRR #YR-> 10 Stock Price -14.85%
P/E 14.07 11.88 12.95 12.46 20.86 14.64 10.27 14.18 15.36 11.55 7.54 12.95 12.37 8.90 6.98 4.76% <-IRR #YR-> 5 Stock Price 26.15%
Trailing P/E 15.60 15.68 13.51 7.23 16.23 19.76 12.60 10.94 17.85 15.27 10.52 7.83 12.58 12.37 8.90 1.89% <-IRR #YR-> 10 Price & Dividend
9.37% <-IRR #YR-> 5 Price & Dividend
7.65% <-IRR #YR-> 20 Stock Price 337.09%
2.93% <-IRR #YR-> 15 Stock Price 54.26%
12.35% <-IRR #YR-> 20 Price & Dividend
The 10 and 15 year terms D.  per yr 4.69% 3.78% 6.72% <-IRR #YR-> 15 Price & Dividend
Median 10, 5 Yrs D.  per yr 3.49% 4.61% % Tot Ret 184.20% 49.21% Price Inc 3.84% P/E:  12.95 12.95
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.05
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.05
-$35.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.05
-$23.82 $0.00 $0.00 $0.00 $0.00 $30.05
$0.65 $0.76 $0.92 $1.11 $1.16 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $31.37
$0.65 $0.76 $0.92 $1.11 $1.16 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $31.37
-$35.29 $0.92 $1.11 $1.16 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $31.37
-$23.82 $1.16 $1.16 $1.16 $1.22 $31.37
Price H/L Median $31.02 $32.37 $37.88 $29.54 $22.94 $28.01 $25.18 $24.68 $28.98 $30.48 $30.86 $28.90 $30.50 -10.72% <-Total Growth 10 Stock Price
Increase 14.19% 4.35% 17.02% -22.03% -22.33% 22.10% -10.10% -1.99% 17.42% 5.16% 1.26% -6.35% 5.54% -1.13% <-IRR #YR-> 10 Stock Price -10.72%
P/E 13.79 10.90 12.22 16.41 16.39 14.82 10.85 13.79 13.93 11.08 8.04 12.46 12.92 2.79% <-IRR #YR-> 5 Stock Price 14.77%
Trailing P/E 15.28 14.39 12.75 9.53 12.74 20.01 13.32 10.64 16.19 14.65 11.22 7.53 13.15 2.59% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 15.92 14.23 14.47 12.15 9.96 12.55 11.98 13.41 15.28 14.07 12.07 11.31 11.42 7.31% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 21.12 18.99 19.53 14.58 11.20 13.40 11.51 11.07 13.40 13.64 12.89 12.41 13.53 13.10 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.72% 4.52% % Tot Ret 143.49% 61.80% Price Inc 1.26% P/E:  13.12 12.46 Count 30 Years of data
-$32.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28.90
-$25.18 $0.00 $0.00 $0.00 $0.00 $28.90
-$32.37 $0.92 $1.11 $1.16 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $30.22
-$25.18 $1.16 $1.16 $1.16 $1.22 $30.22
High Months Jul Jan Aug Jan Feb Apr Dec Dec Mar Mar Mar
pre-split '98
pre-split '04
Price Hi $33.82 $36.49 $41.71 $39.37 $30.90 $31.02 $29.36 $27.35 $32.63 $32.74 $34.57 $31.03 $32.35 -14.96% <-Total Growth 10 Stock Price
Increase 8.92% 7.89% 14.31% -5.61% -21.51% 0.39% -5.35% -6.85% 19.31% 0.34% 5.59% -10.24% 4.25% -1.61% <-IRR #YR-> 10 Stock Price -14.96%
P/E 15.03 12.29 13.45 21.87 22.07 16.41 12.66 15.28 15.69 11.91 9.00 13.38 13.71 1.11% <-IRR #YR-> 5 Stock Price 5.69%
Trailing P/E 16.66 16.22 14.04 12.70 17.17 22.16 15.53 11.79 18.23 15.74 12.57 8.08 13.94 15.00 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 0.34% P/E:  14.37 13.38 17.20 P/E Ratio Historical High
-$36.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.03
-$29.36 $0.00 $0.00 $0.00 $0.00 $31.03
Low Months Jan Dec Mar Jul Sep Jun Apr Oct Sep Jun Jun
Price Low $28.22 $28.25 $34.05 $19.70 $14.98 $25.00 $21.00 $22.01 $25.33 $28.21 $27.15 $26.77 $28.65 -5.24% <-Total Growth 10 Stock Price
Increase 21.22% 0.11% 20.53% -42.14% -23.96% 66.89% -16.00% 4.81% 15.08% 11.37% -3.76% -1.40% 7.02% -0.54% <-IRR #YR-> 10 Stock Price -5.24%
P/E 12.54 9.51 10.98 10.94 10.70 13.23 9.05 12.30 12.18 10.26 7.07 11.54 12.14 4.97% <-IRR #YR-> 5 Stock Price 27.48%
Trailing P/E 13.90 12.56 11.46 6.35 8.32 17.86 11.11 9.49 14.15 13.56 9.87 6.97 12.35 10.97 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 4.81% P/E:  10.96 11.54 8.98 P/E Ratio Historical Low
-$28.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.77
Long Term Debt $158,492 $155,940 $157,319 Debt
Change -1.61% 0.88% -1.61% <-Median-> 1 Change
Debt/Market Cap Ratio 11.40 11.52 11.62 11.46 <-Median-> 2 Debt/Market Cap Ratio
Intangibles $2,423 $2,745 $5,072 $4,607 $4,502 $4,327 $5,107 $5,081 $5,404 $5,753 $6,301 $6,258 $6,260 Intangibles
Goodwill  $8,260 $8,454 $9,343 $8,712 $8,670 $8,827 $8,828 $8,738 $9,197 $9,317 $9,669 $9,499 $9,486 Goodwill 
Goodwill & Intangibles $10,683 $11,199 $14,415 $13,319 $13,172 $13,154 $13,935 $13,819 $14,601 $15,070 $15,970 $15,757 $15,746 Intangibles Goodwill
Change 226.60% 4.83% 28.72% -7.60% -1.10% -0.14% 5.94% -0.83% 5.66% 3.21% 5.97% -1.33% -0.07% 1.54% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.75 0.70 0.79 1.30 0.99 1.04 1.27 1.18 0.99 1.03 1.19 1.13 1.16 1.08 <-Median-> 10 Intangible/Market Cap Ratio
% of Market Cap GW 0.58 0.53 0.51 0.85 0.65 0.70 0.81 0.75 0.63 0.64 0.72 0.68 0.70 68.93% <-Median-> 10 % of Market Cap GW
Market Cap $M $14,219 $15,932 $18,215 $10,231 $13,357 $12,690 $10,955 $11,675 $14,705 $14,657 $13,406 $13,908 $13,538 $13,538 $13,538 -12.70% <-Total Growth 10 Market Cap $M
Diluted # of Shares in Million 454.0 455.3 457.8 457.7 458.1 459.3 460.4 460.5 461.2 462.5 464.4 464.2 465.3 1.95% <-Total Growth 10 Diluted
Change 0.35% 0.29% 0.55% -0.02% 0.09% 0.26% 0.24% 0.02% 0.15% 0.28% 0.41% -0.04% 0.24% 0.20% <-Median-> 10 Change
Basic # of Shares in Millions 448.0 450.6 453.4 456.1 456.7 457.9 459.8 460.0 460.1 461.1 462.7 463.2 486.5 2.80% <-Total Growth 10 Basic
Change 0.90% 0.58% 0.62% 0.60% 0.13% 0.26% 0.41% 0.04% 0.02% 0.22% 0.35% 0.11% 5.03% 0.24% <-Median-> 10 Change
Difference 0.2% 0.2% 0.1% 0.0% 0.1% 0.2% 0.0% 0.0% 0.0% 0.1% 0.1% -0.1% -4.7% 0.07% <-Median-> 10 Difference
$8,344 <-12 mths 48.29%
Participating Pref Shares 48.85 48.85 48.85 48.85 48.85 48.85 48.85 48.85 48.85 48.85 48.85 48.37 48.85 48.85 48.85 -1.00% <-Total Growth 10 Participating Pref Shares
Subordinated Voting Shares 400.26 402.61 405.03 407.47 408.41 409.78 411.04 411.14 411.40 412.64 414.37 414.46 414.94 414.94 414.94 2.94% <-Total Growth 10 Subordinated Voting Shares
# of Share in Millions 449.12 451.46 453.89 456.32 457.26 458.63 459.90 460.00 460.25 461.49 463.22 462.83 463.80 463.80 463.80 0.25% <-IRR #YR-> 10 Shares 2.52%
Change 0.94% 0.52% 0.54% 0.54% 0.21% 0.30% 0.28% 0.02% 0.06% 0.27% 0.37% -0.08% 0.21% 0.00% 0.00% 0.13% <-IRR #YR-> 5 Shares 0.64%
Cash Flow from Operations $M $4,584 $4,506 $4,564 $4,293 $4,465 $6,563 $5,425 $5,235 $5,561 $5,996 $5,627 $5,627 $8,344 <-12 mths 24.88% <-Total Growth 10 Cash Flow
Increase 35.30% -1.70% 1.29% -5.94% 4.01% 46.99% -17.34% -3.50% 6.23% 7.82% -6.15% 0.00% 48.29% <-12 mths S.O.
5 year Running Average $2,951 $3,378 $3,933 $4,267 $4,482 $4,878 $5,062 $5,196 $5,450 $5,756 $5,569 $5,609 $6,231 <-12 mths 66.07% <-Total Growth 10 CF 5 Yr Running
CFPS $10.21 $9.98 $10.06 $9.41 $9.76 $14.31 $11.80 $11.38 $12.08 $12.99 $12.15 $12.16 $17.99 <-12 mths 21.81% <-Total Growth 10 Cash Flow per Share
Increase 34.04% -2.21% 0.75% -6.44% 3.79% 46.55% -17.57% -3.52% 6.17% 7.53% -6.50% 0.08% 47.97% <-12 mths 2.25% <-IRR #YR-> 10 Cash Flow 24.88%
5 year Running Average $6.63 $7.55 $8.76 $9.45 $9.88 $10.70 $11.07 $11.33 $11.87 $12.51 $12.08 $12.15 $13.47 <-12 mths 0.73% <-IRR #YR-> 5 Cash Flow 3.72%
P/CF on Med Price 3.04 3.24 3.77 3.14 2.35 1.96 2.13 2.17 2.40 2.35 2.54 2.38 1.70 <-12 mths 1.99% <-IRR #YR-> 10 Cash Flow per Share 21.81%
P/CF on Closing Price 3.10 3.54 3.99 2.38 2.99 1.93 2.02 2.23 2.64 2.44 2.38 2.47 1.62 <-12 mths 0.61% <-IRR #YR-> 5 Cash Flow per Share 3.07%
-31.34% Diff M/C 4.87% <-IRR #YR-> 10 CFPS 5 yr Running 60.96%
Excl.Working Capital CF $839 $203 $859 -$535 $1,636 -$90 $15 $416 $423 $644 $547 $443 $0 <-12 mths 1.89% <-IRR #YR-> 5 CFPS 5 yr Running 9.81%
CF fr Op $M WC $5,423 $4,709 $5,423 $3,758 $6,101 $6,473 $5,440 $5,651 $5,984 $6,640 $6,174 $6,070 $8,344 <-12 mths 28.90% <-Total Growth 10 Cash Flow less WC
Increase 39.44% -13.17% 15.16% -30.70% 62.35% 6.10% -15.96% 3.88% 5.89% 10.96% -7.02% -1.68% 37.46% <-12 mths 2.57% <-IRR #YR-> 10 Cash Flow less WC 28.90%
5 year Running Average $2,881 $3,517 $4,232 $4,640 $5,083 $5,293 $5,439 $5,485 $5,930 $6,038 $5,978 $6,104 $6,642 <-12 mths 2.22% <-IRR #YR-> 5 Cash Flow less WC 11.58%
CFPS Excl. WC $12.07 $10.43 $11.95 $8.24 $13.34 $14.11 $11.83 $12.28 $13.00 $14.39 $13.33 $13.12 $17.99 <-12 mths 5.67% <-IRR #YR-> 10 CF less WC 5 Yr Run 73.53%
Increase 38.15% -13.62% 14.55% -31.07% 62.01% 5.78% -16.19% 3.86% 5.83% 10.66% -7.37% -1.60% 37.17% <-12 mths 2.33% <-IRR #YR-> 5 CF less WC 5 Yr Run 12.22%
5 year Running Average $6.46 $7.86 $9.41 $10.29 $11.21 $11.61 $11.89 $11.96 $12.91 $13.12 $12.97 $13.22 $14.36 <-12 mths 2.32% <-IRR #YR-> 10 CFPS - Less WC 25.74%
P/CF on Med Price 2.57 3.10 3.17 3.59 1.72 1.98 2.13 2.01 2.23 2.12 2.32 2.20 1.70 <-12 mths 2.09% <-IRR #YR-> 5 CFPS - Less WC 10.87%
P/CF on Closing Price 2.62 3.38 3.36 2.72 2.19 1.96 2.01 2.07 2.46 2.21 2.17 2.29 1.62 <-12 mths 5.34% <-IRR #YR-> 10 CFPS 5 yr Running 68.30%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 2.36 5 yr  2.38 P/CF Med 10 yr 2.17 5 yr  2.20 -25.10% Diff M/C 2.14% <-IRR #YR-> 5 CFPS 5 yr Running 11.18%
Chges in WC Income Tax paid
-$9.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.16 Cash Flow per Share
-$11.80 $0.00 $0.00 $0.00 $0.00 $12.16 Cash Flow per Share
-$7.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.15 CFPS 5 yr Running
-$11.07 $0.00 $0.00 $0.00 $0.00 $12.15 CFPS 5 yr Running
-$4,709 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,070 Cash Flow less WC
-$5,440 $0 $0 $0 $0 $6,070 Cash Flow less WC
-$3,517 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,104 CF less WC 5 Yr Run
-$5,439 $0 $0 $0 $0 $6,104 CF less WC 5 Yr Run
OPM 17.3% 14.9% 15.5% 11.6% 13.5% 20.0% 16.5% 15.9% 18.8% 14.1% 14.7% 11.1% -25.43% <-Total Growth 10 OPM
Increase 24.05% -13.84% 4.37% -25.44% 16.39% 48.13% -17.38% -3.53% 17.98% -25.03% 4.55% -24.60% Should increase  or be stable.
Diff from Ave 14.2% -1.6% 2.7% -23.4% -10.9% 32.0% 9.1% 5.2% 24.1% -6.9% -2.7% -26.6% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 15.11% 5 Yrs 14.71% should be  zero, it is a   check on calculations
Current Assets $7,783 $8,062 $9,427 $8,138 $8,074 $6,704 $5,317 $5,394 $8,499 $8,258 $9,852 $10,648 Liquidity ratio of 1.5 and up, best Assets
Current Liabilities $4,957 $4,091 $5,285 $4,642 $4,549 $4,718 $2,834 $3,134 $4,988 $5,341 $5,829 $6,006 1.74 <-Median-> 10 Ratio
Liquidity Ratio 1.57 1.97 1.78 1.75 1.77 1.42 1.88 1.72 1.70 1.55 1.69 1.77 1.70 <-Median-> 5 Ratio
Liq. with CF aft div 2.44 2.99 2.57 2.57 2.64 2.70 3.60 3.22 2.71 2.57 2.56 2.61 2.61 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.57 1.56 1.21 1.43 1.53 1.71 1.99 3.02 1.32 1.28 1.54 1.36 1.36 <-Median-> 5 Ratio
From G&M
Assets $112,999 $132,687 $133,145 $143,671 $143,007 $112,999 $255,496 $271,645 $345,005 $377,781 $422,859 $422,903 $425,042 Debt Ratio of 1.5 and up, best Assets
Liabilities $95,500 $112,103 $110,327 $119,934 $118,857 $95,500 $230,461 $244,940 $315,619 $346,296 $387,352 $387,842 $392,194 1.11 <-Median-> 10 Ratio
Debt Ratio 1.18 1.18 1.21 1.20 1.20 1.18 1.11 1.11 1.09 1.09 1.09 1.09 1.08 1.09 <-Median-> 5 Ratio
Total Book Value $7,259 $8,601 $10,037 $23,737 $24,150 $17,499 $17,499 $26,705 $29,386 $31,485 $35,507 $35,061 $32,848 307.64% <-Total Growth 10 Total Book Value
Non-Control Int. $0 $0 $0 $13,980 $14,321 $10,240 $10,240 $16,606 $18,833 $19,504 $21,479 $21,197 $12,950 Non-Control Int.
Book Value $7,259 $8,601 $10,037 $9,757 $9,829 $7,259 $7,259 $10,099 $10,553 $11,981 $14,028 $13,864 $19,898 61.19% <-Total Growth 10 Book Value
Non-participating Shares $822 $794 $794 $791 $787 $783 $779 $977 $977 $973 $970 $966 $966 21.66% <-Total Growth 10 Non-participating Shares
Net Book Value $6,437 $7,807 $9,243 $8,966 $9,042 $6,476 $6,480 $9,122 $9,576 $11,008 $13,058 $12,898 $18,932 $18,932 $18,932 65.21% <-Total Growth 10 Book Value
Book Value per Share $14.33 $17.29 $20.36 $19.65 $19.77 $14.12 $14.09 $19.83 $20.81 $23.85 $28.19 $27.87 $40.82 $40.82 $40.82 61.15% <-Total Growth 10 Book Value per Share
Change 5.76% 20.65% 17.76% -3.51% 0.64% -28.59% -0.21% 40.74% 4.92% 14.65% 18.18% -1.14% 46.47% 0.00% 0.00% -56.49% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.16 1.87 1.86 1.50 1.16 1.98 1.79 1.24 1.39 1.28 1.09 1.04 0.75 1.64 P/B Ratio Historical Median
P/B Ratio (Close) 2.21 2.04 1.97 1.14 1.48 1.96 1.69 1.28 1.54 1.33 1.03 1.08 0.72 0.72 0.72 4.89% <-IRR #YR-> 10 Book Value per Share 61.15%
Change -3.43% -7.62% -3.44% -42.10% 29.46% 32.66% -13.73% -24.29% 19.98% -13.29% -22.90% 5.03% -33.68% 0.00% 0.00% 14.61% <-IRR #YR-> 5 Book Value per Share 97.78%
Leverage (A/BK) 15.57 15.43 13.27 14.72 14.55 15.57 35.20 26.90 32.69 31.53 30.14 30.50 21.36 28.52 <-Median-> 10 A/BV
Debt/Equity Ratio 13.16 13.03 10.99 5.05 4.92 5.46 13.17 24.25 29.91 28.90 27.61 27.97 19.71 18.71 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.34 5 yr Med 1.24 -46.44% Diff M/C 15.81 Historical 22 A/BV
-$17.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.87
-$14.09 $0.00 $0.00 $0.00 $0.00 $27.87
$1,478 <-12 mths 137.62%
Comprehensive Income $1,748 $51 $1,078 $794 $2,859 $2,579 $4,368 $3,785 $6,006 $2,089 19.51% <-Total Growth 9 Comprehensive Income
NCI $709 -$173 $481 $423 $1,937 $1,775 $2,417 $2,225 $3,338 $1,415
Non-participating Shares $41 $50 $52 $52 $52 $52
Shareholders $1,686 $1,039 $224 $597 $371 $881 $754 $1,899 $1,508 $2,616 $622 -63.11% <-Total Growth 10 Comprehensive Income
Increase -38.37% -78.44% 166.52% -37.86% 137.47% -14.42% 151.86% -20.59% 73.47% -76.22% -14.42% <-Median-> 5 Comprehensive Income
5 Yr Running Average $783 $622 $565 $900 $1,083 $1,532 $1,480 -9.49% <-IRR #YR-> 10 Comprehensive Income -63.11%
ROE 19.6% 10.4% 2.5% 6.6% 5.7% 13.6% 8.3% 19.8% 13.7% 20.0% 4.8% -6.73% <-IRR #YR-> 5 Comprehensive Income -29.40%
5Yr Median 6.6% 6.6% 6.6% 8.3% 13.6% 13.7% 13.7% 11.18% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 21.0% -29.0% -67.3% -12.5% -59.1% -18.0% -9.4% 94.4% 18.3% 46.5% -42.5% 18.91% <-IRR #YR-> 5 5 Yr Running Average 137.76%
*For Shareholders Diff 5, 10 yr -15.3% 18.3% 13.7% <-Median-> 5 Return on Equity
-$1,686 $0 $0 $0 $0 $0 $0 $0 $0 $0 $622
-$881 $0 $0 $0 $0 $622
-$783.4 $0.0 $0.0 $0.0 $0.0 $0.0 $1,479.8
-$622.4 $0.0 $0.0 $0.0 $0.0 $1,479.8
Current Liability Coverage Ratio 0.92 1.10 0.86 0.92 0.98 1.39 1.91 1.67 1.11 1.12 0.97 0.94 Like Liq Ratio CFO / Current Liabilities
5 year Median 0.58 0.62 0.86 0.92 0.92 0.98 0.98 1.39 1.39 1.39 1.12 1.11 1.11 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 4.06% 3.40% 3.43% 2.99% 3.12% 5.81% 2.12% 1.93% 1.61% 1.59% 1.33% 1.33% Like ROA CFO / Total Assets
5 year Median 3.2% 3.2% 3.4% 3.4% 3.4% 3.4% 3.1% 3.0% 2.1% 1.9% 1.6% 1.6% 1.6% <-Median-> 5 Return on Assets 
Return on Assets ROA 0.9% 1.0% 1.1% 0.5% 0.5% 0.8% 0.4% 0.3% 0.3% 0.3% 0.4% 0.3% Net  Income/Assets Return on Assets
5Yr Median 0.9% 0.9% 1.0% 1.0% 0.9% 0.8% 0.5% 0.5% 0.4% 0.3% 0.3% 0.3% 0.4% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 14.5% 16.2% 14.6% 7.7% 7.5% 14.0% 16.6% 9.1% 10.2% 11.6% 13.7% 8.4% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 14.5% 15.7% 15.7% 14.6% 14.5% 14.0% 14.0% 9.1% 10.2% 11.6% 11.6% 10.2% 10.9% <-Median-> 10 Return on Equity
$1,388 <-12 mths 28.28%
Net Income Shareholders $2,511 $3,166 $3,192 $1,461 $2,004 $2,369 $2,945 $2,747 $2,789 $3,436 $4,099 $3,263 3.06% <-Total Growth 10 Net Income Shareholders
NCI $1,458 $1,773 $1,729 $775 $1,322 $1,462 $1,829 $1,865 $1,760 $2,109 $2,261 $2,129 NCI
Non-participating Shares $41 $50 $52 $52 $52 $52 Non-participating Shares
Shareholders $1,053 $1,393 $1,463 $686 $682 $907 $1,075 $832 $977 $1,275 $1,786 $1,082 $1,513 $1,119 $1,945 -22.33% <-Total Growth 10 Shareholders
Increase -16.96% 32.29% 5.03% -53.11% -0.58% 32.99% 18.52% -22.60% 17.43% 30.50% 40.08% -39.42% 39.83% -26.04% 73.82% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $907 $1,062 $1,225 $1,173 $1,055 $1,026 $963 $836 $895 $1,013 $1,189 $1,190 $1,327 $1,355 $1,489 -2.49% <-IRR #YR-> 10 Net Income
Operating Cash Flow $4,584 $4,506 $4,564 $4,293 $4,465 $6,563 $5,425 $5,235 $5,561 $5,996 $5,627 $5,627 0.13% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$2,731 -$3,741 -$5,928 -$3,675 -$3,286 -$2,731 -$2,306 -$207 -$5,286 -$5,388 -$3,841 -$5,484 1.15% <-IRR #YR-> 10 5 Yr Running Average
Total Accruals -$800 $628 $2,827 $68 -$497 -$2,925 -$2,044 -$4,196 $702 $667 $0 $939 4.34% <-IRR #YR-> 5 5 Yr Running Average
Total Assets $112,999 $132,687 $133,145 $143,671 $143,007 $112,999 $255,496 $271,645 $345,005 $377,781 $422,859 $422,903 Balance Sheet Assets
Accruals Ratio -0.71% 0.47% 2.12% 0.05% -0.35% -2.59% -0.80% -1.54% 0.20% 0.18% 0.00% 0.22% 0.18% <-Median-> 5 Ratio
EPS/CF Ratio 0.19 0.28 0.26 0.22 0.10 0.13 0.20 0.15 0.16 0.19 0.29 0.18 0.18 <-Median-> 10 EPS/CF Ratio
-$1,393 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,082
-$1,075 $0 $0 $0 $0 $1,082
-$1,062 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,190
-$963 $0 $0 $0 $0 $1,190
Chge in Close 2.13% 11.47% 13.71% -44.13% 30.29% -5.27% -13.91% 6.55% 25.89% -0.59% -8.88% 3.84% -2.86% 0.00% 0.00% Count 24 Years of data
up/down Count 0 0.00%
Any Predictions? % right Count 0 #DIV/0!
Financial Cash Flow -$377 -$592 $2,284 -$1,798 -$825 -$377 -$3,130 -$5,221 -$1,739 -$1,023 -$1,468 -$960 C F Statement  Financial CF
Total Accruals  -$423 $1,220 $543 $1,866 $328 -$2,548 $1,086 $1,025 $2,441 $1,690 $1,468 $1,899 Accruals
Accruals Ratio -0.37% 0.92% 0.41% 1.30% 0.23% -2.25% 0.43% 0.38% 0.71% 0.45% 0.35% 0.45% 0.45% <-Median-> 5 Ratio
Cash $3,728 $3,741 $3,540 $4,767 $4,431 $5,085 $5,182 $4,803 Cash
Cash per Share $8.13 $8.13 $7.70 $10.36 $9.60 $10.98 $11.20 $10.36 $10.36 <-Median-> 5 Cash per Share
Percentage of Stock Price 29.38% 34.15% 30.32% 32.42% 30.23% 37.93% 37.26% 35.48% 32.42% <-Median-> 5 % of Stock Price
Notes:
June 10, 2017.  Last estimates were for 2016, 2017 and 2018 of $43347M, $45039M and $51294M for Revenue, $2.99, $3.66 and $4.30 for EPS and $1164M, $1577M and $1761M for Net Income.
June 4, 2016.  Last estimates were for 2015, 2016 and 2017 of $51080M, $55611M and $64168M for Revenue, $3.09, $3.19 and $3.65 for EPS and $1454M, $1498M and $1734M for Net Income.
June 20, 2015.  Last estimates were for 2014, 2015 and 2016 of $37899M, $39670M and $42286M for Revenue, $2.65, $2.95 and $2.89 for EPS, $1175M, $1354 and $1333M for Net Income.
June 7, 2014.  Last Estimates were for 2013, 2014 and 2015 of $35628M, $39835M, $46090M for Revenue, $2.41. $2.71 and $3.19 for EPS
July 14, 2013.  Last estimates were for 2011 of $41005M and $32618M for Revenue, $2.53 and $2.47 (and $2.69) for EPS.
Jan 29, 2012.  Last Estimates I got were for 2010 and 2011 of $2.42 and $2.85 for EPS.
May 25, 2010.  When I last looked at this stock, I got estimates for 2009 and 2010 of $2.70 and $3.10.
May 20, 2009.  I last looked at this stock in Feb 2009.
May 09, 2009 AR 2008.  The last time I looked the earnings for Power was $2.80 for 2008 and $3.00 for 2009. Earnings came in at $1.80 for 2008.  2009 earning estimates are down since the 2008 annual report.
1968.  This is the year that the Nesbit family sold most of their interest in the company to Pauld Desmarais and my 1970 the Nesbitt's were no longer involved.
1952.  Arthur Deane Nesbitt took over as president from his farther Arthur Nesbitt.
1925.  This company was founded in 1925 by Arthur Nesbitt and Peter Thompson.
Shares 
Participating Preferred Shares have 10 votes per shares and to a non-cumulative dividend of 0.9375˘ per share per annum before dividendson the Subordinate Voting Shares and the further right to participate, share and share 
alike, with the holders of the Subordinate Voting Shares in any dividends that may be paid with respect to the Subordinate Voting Shares after payment of a dividend of 0.9375˘ per share per annum on the Subordinate Voting Shares.
The Subordinate Voting Shares are entitled to one vote per share.
Sector:
Insurance, Financial Services
This stock is under the TSX Financial Index.
What should this stock accomplish?
Would I buy this company and Why.
The only reason I would not buy this stock is because I have Power Financial.  Otherwise, I think that this is a great dividend growth stock.
Why am I following this stock. 
I started following this stock because it was on the Dividend Achievers, the Dividend Aristocrats lists and also on Mike Higgs’ list.   It is a stock that I notice has been recommended lately as good value (October 2008).  
I would not buy it because I have shares in Power Financial, which this company controls.
Dividends
Dividends are paid in Cycle 3, that is in March, June, September and December.  Dividends are declared for shareholders of record in one month and payable in that month.
For example, the dividends declared for shareholders of record of June 9, 2014 is payable on June 30, 2014.
How they make their money
Power Corporation of Canada is a diversified international management and holding company with interests in companies in the financial services, communications and other business sectors in North America, Europe and Asia.
Some of it subsidiary companies include Power Financial, the Pargesa group and Gesca and Square Victoria Digital Properties.
Controlling shareholder of Power Corp of Canada is Paul Desmarais.  They have 30.1%, but have 64.6% voting control.
Power Financial but it also has media assets and a piece of CITIC (China International Trust and Investment Corporation). Essentially, it's a diversified financial play with exposure to 
mutual funds, insurance and other financial 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.
The Desmarais family is owner.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Jan 29 2012 Jul 14 2013 Jun 07 2014 Jun 20 2015 Jun 4 2016 Jun 10 2017
Desmarais, Paul Jr. 0.076 0.02% 0.072 0.02% 0.076 0.02% 15.080 3.26% 15.085 3.25% Incr in 2016 seem to co-
Co-CEO, Chairman $2.422 $2.283 $2.201 $453.165 $440.341 incide with decrease in
Options - percentage 4.734 1.03% 4.920 1.07% 5.011 1.08% 0.000 0.00% 5.118 1.10% family trust
Options - amount $151.263 $156.251 $145.024 $0.000 $149.388
Reuters Options Value 3.640 0.79%
Options - amount $71.179
Desmarais, Andre 0.553 0.12% 0.827 0.18% 1.095 0.24% 15.100 3.26% 15.107 3.26%
Co-CEO, Deputy Chairman $17.668 $26.252 $31.684 $453.763 $440.963
Options - percentage 4.752 1.03% 4.939 1.07% 5.032 1.09% 5.088 1.10% 5.142 1.11%
Options - amount $151.833 $156.857 $145.626 $152.901 $150.107
Reuters Options Value 4.330 0.94%
Options - amount $89.536
Tretiak, Gregory Dennis 0.001 0.00% 0.003 0.00% 0.005 0.00% 0.006 0.00% 0.008 0.00%
CFO - Shares - Amount $0.036 $0.092 $0.132 $0.190 $0.244
Options - percentage 0.090 0.02% 0.134 0.03% 0.174 0.04% 0.238 0.05% 0.299 0.06%
Options - amount $2.862 $4.245 $5.024 $7.153 $8.714
Généreux, Claude 0.000 0.00% 0.000 0.00% 0.002 0.00%
Officer - Shares - Amount $0.000 $0.010 $0.044
Options - percentage 0.044 0.01% 0.071 0.02% 0.138 0.03%
Options - amount $1.263 $2.133 $4.033
Gratton, Robert 0.037 0.01%
Officer - Shares - Amount $1.182
Options - percentage 0.480 0.10%
Options - amount $15.333
Raenden, Leslie 0.000 0.00%
Subsidiary Executive $0.000
Options - percentage 0.075 0.02%
Options - amount $2.396
Beaudoin, Pierre 0.010 0.00% 0.025 0.01% 0.043 0.01% 0.025 0.01% 0.025 0.01%
Director - Shares - Amount $0.320 $0.794 $1.246 $0.751 $0.730
Options - percentage 0.034 0.01% 0.038 0.01% 0.025 0.01% 0.049 0.01% 0.055 0.01%
Options - amount $1.088 $1.205 $0.724 $1.463 $1.613
Desmarais, Paul G. 104.511 22.71%
Director #######
Options - percentage 0.040 0.01%
Options - amount $1.289
Desmarais Family Residuary Trust 48.363 10.48% 48.363 10.44% 29.000 6.27%
10% Holder $1,536.021 $1,399.637 $871.450
Indirect Ownership
Subordinate Voting Shares 19.363 4.18% new
Amount $581.870
Tot. Subordinate Voting Shares 48.363 10.45% 48.363 10.43%
Preferred Shares Participating 48.603 99.49% 48.603 99.49% 48.603 100.49% 48.638 100.56% P
10% Holder $1,543.644 $1,406.582 $1,460.532 P
Increase in O/S Shares 0.102 0.02% 0.255 0.06% 1.238 0.27% 1.729 0.37% 0.095 0.02%
due to SO  $2.587 $8.145 $39.321 $50.023 $2.861
Book Value $2.000 $7.000 $40.000 $63.000 $3.000
Insider Buying -$0.003 -$0.011 -$0.104
Insider Selling $23.911 $1.331 $2.172
Net Insider Selling $1.053 $23.907 $1.320 $2.068
% of Market Cap 0.01% 0.18% 0.01% 0.02%
Directors  12 11 11 12 12
Women 2 17% 2 18% 2 18% 2 17% 2 17%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings xx xx 138 39.57% 257 270 $4,218 252 $3,995
Total Shares Held 113.038 24.57% 162.073 35.21% 171.000 36.92% 144.000 31.11% 136.000 29.32%
Value of Shares owned $4,327 $4,087
Increase/Decrease 0.334 0.3% -1.975 -1.2% 55.000 47.4% -27.000 -15.8% -26.000 -16.0%
Starting No. of Shares 112.704 164.048 MSN Mon 116.000 moringstar 171.000 moringstar 162.000 moringstar
Copyright © 2008 Website of SPBrunner. All rights reserved.