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. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q1 2023
Power Corp of Canada TSX: POW OTC: PWCDF https://www.powercorporation.com/en/ Fiscal Yr: Dec 31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date
Split
Assets Under Management (Bil) $516 $642 $713 $785 $797 $854 $854 $941 $1,142 $1,237 $1,243 140.89% <-Total Growth 10 AUM (Bil)
Change 24.42% 11.06% 10.10% 1.53% 7.15% 0.00% 10.19% 21.36% 8.32% 0.49% 9.19% <-IRR #YR-> 10 AUM (Bil)
AUM per Share $112.17 $139.49 $154.50 $169.47 $172.02 $183.93 $183.28 $220.65 $168.62 $182.82 $186.33 7.80% <-IRR #YR-> 5 AUM (Bil)
Change 24.35% 10.76% 9.69% 1.51% 6.93% -0.36% 20.39% -23.58% 8.42% 1.92% 5.21% <-IRR #YR-> 10 AUM per Share
Assets Under Admin (Bil) $1,219 $1,361 $1,404 $1,521 $1,565 $1,823 $2,195 $2,549 $2,748 125.43% <-Total Growth 8 AUA (Bil)
Change 11.65% 3.16% 8.33% 2.89% 16.49% 20.41% 16.13% 7.81% 10.69% <-IRR #YR-> 8 AUA (Bil)
AUM per Share $264.14 $293.81 $303.03 $327.59 $335.87 $427.46 $324.11 $376.73 $411.94 12.56% <-IRR #YR-> 5 AUA (Bil)
Change 11.23% 3.14% 8.10% 2.53% 27.27% -24.18% 16.24% 9.35% 5.71% <-IRR #YR-> 8 AUA per Share
4.69% <-IRR #YR-> 5 AUA per Share
Total Net Premiums $17,748 $17,293 $18,820 $20,236 $21,222 $24,501 $31,125 $33,880 $35,440 $24,489 $42,999 $52,791 $52,795 180.53% <-Total Growth 10 Total Net Premiums
Investment Income $5,929 $5,720 $5,727 $5,726 $6,181 $6,882 $6,479 $6,636 $6,673 $6,455 $6,354 $7,101 $8,165 139.87% <-Total Growth 10 Investment Income
Fee and Other Revenue $5,673 $5,745 $5,724 $6,654 $7,701 $9,290 $8,895 $9,408 $9,589 $10,910 $1,423 $11,524 $11,651 9.14% <-IRR #YR-> 10 Revenue
Total    $29,350 $28,758 $30,271 $32,616 $35,104 $40,673 $46,499 $49,924 $51,702 $41,854 $50,776 $71,416 $72,611 7.78% <-IRR #YR-> 5 Revenue
Change -1.18% -2.02% 5.26% 7.75% 7.63% 15.86% 14.32% 7.37% 3.56% -19.05% 21.32% 40.65% 1.67% 5.16% <-IRR #YR-> 10 Revenue per Share
Revenue per Share $63.99 $62.53 $65.81 $70.87 $76.07 $87.80 $100.36 $107.53 $110.96 $98.14 $74.97 $105.55 $108.85 0.24% <-IRR #YR-> 5 Revenue per Share
Increase -1.47% -2.29% 5.24% 7.69% 7.34% 15.43% 14.30% 7.14% 3.19% -11.55% -23.61% 40.78% 3.13%
$67,378 <-12 mths -3.14%
Revenue* $32,896 $32,912 $32,921 $29,642 $42,629 $38,265 $50,750 $51,253 $48,098 $48,841 $64,616 $69,561 $48,695 $71,376 $73,965 $76,254 47.91% <-Total Growth 10 Revenue
Increase -0.77% 0.05% 0.03% -9.96% 43.81% -10.24% 32.63% 0.99% -6.16% 1.54% 32.30% 7.65% -30.00% 46.58% 3.63% 3.09% 3.99% <-IRR #YR-> 10 Revenue 47.91%
5 year Running Average $32,572 $33,093 $33,796 $32,305 $34,200 $35,274 $38,841 $42,508 $46,199 $47,441 $52,712 $56,474 $55,962 $60,618 $65,643 $67,970 -1.02% <-IRR #YR-> 5 Revenue -4.99%
Revenue per Share $71.73 $71.56 $71.57 $64.40 $92.37 $82.61 $109.54 $110.39 $103.22 $114.52 $95.41 $102.81 $73.00 $107.00 $110.88 $114.31 5.17% <-IRR #YR-> 10 5 yr Running Average 65.59%
Increase -1.07% -0.23% 0.01% -10.01% 43.43% -10.57% 32.60% 0.78% -6.49% 10.95% -16.69% 7.75% -29.00% 46.58% 3.63% 3.09% 5.65% <-IRR #YR-> 5 5 yr Running Average 31.65%
5 year Running Average $71.49 $72.38 $73.73 $70.35 $74.33 $76.50 $84.10 $91.86 $99.63 $104.06 $106.62 $105.27 $97.79 $98.55 $97.82 $101.60 0.20% <-IRR #YR-> 10 Revenue per Share 2.00%
P/S (Price/Sales) Med 0.39 0.35 0.34 0.45 0.33 0.37 0.26 0.28 0.27 0.26 0.27 0.36 0.50 0.33 0.00 0.00 -7.94% <-IRR #YR-> 5 Revenue per Share -33.87%
P/S (Price/Sales) Close 0.39 0.33 0.35 0.50 0.34 0.35 0.27 0.29 0.24 0.29 0.31 0.41 0.44 0.34 0.33 0.32 2.86% <-IRR #YR-> 10 5 yr Running Average 32.63%
*Revenue in M CDN $  P/S Med 20 yr  0.36 15 yr  0.34 10 yr  0.33 5 yr  0.31 4.41% Diff M/C 1.26% <-IRR #YR-> 5 5 yr Running Average 6.46%
-$32,921 $0 $0 $0 $0 $0 $0 $0 $0 $0 $48,695
-$51,253 $0 $0 $0 $0 $48,695
-$33,796 $0 $0 $0 $0 $0 $0 $0 $0 $0 $55,962
-$42,508 $0 $0 $0 $0 $55,962
-$71.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $73.00
-$110.39 $0.00 $0.00 $0.00 $0.00 $73.00
-$73.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $97.79
-$91.86 $0.00 $0.00 $0.00 $0.00 $97.79
$4.81 <-12 mths 0.84% P 104 2022
Adjusted Net Earnings $907 $1,075 $832 $977 $1,275 $1,573 $1,203 $1,560 $1,438 $1,275 $1,943 $3,230 $1,915
AEPS Basic (EPS to AEPS) $1.89 $2.34 $1.81 $2.12 $2.77 $3.40 $2.59 $3.36 $3.09 $2.92 $3.00 $4.77 $2.85 $3.92 $4.28 $4.09 57.46% <-Total Growth 10 AEPS
Increase 35.00% 23.81% -22.65% 17.13% 30.66% 22.74% -23.82% 29.73% -8.04% -5.50% 2.74% 59.00% -40.25% 37.54% 9.18% -4.44% 10 0 10 Years of Data, EPS P or N 100.00%
AEPS Yield 6.83% 9.82% 7.13% 6.64% 8.72% 11.75% 8.62% 10.38% 12.60% 8.73% 10.26% 11.41% 8.95% 10.79% 11.78% 11.26% 4.64% <-IRR #YR-> 10 AEPS 57.46%
5 year Running Average $2.11 $1.85 $1.91 $2.19 $2.49 $2.54 $2.85 $3.04 $3.07 $2.99 $3.43 $3.33 $3.49 $3.76 $3.98 -3.24% <-IRR #YR-> 5 AEPS -15.18%
Payout Ratio 61.38% 49.57% 64.09% 54.72% 41.88% 35.99% 50.82% 41.98% 48.69% 54.69% 58.25% 37.53% 69.47% 52.81% 49.07% 51.34% 6.04% <-IRR #YR-> 10 5 yr Running Average 79.78%
5 year Running Average 56.93% 63.86% 62.52% 54.33% 49.25% 49.50% 45.08% 43.87% 46.43% 50.89% 48.23% 53.73% 54.55% 53.42% 52.04% 3.15% <-IRR #YR-> 5 5 yr Running Average 16.78%
Price/AEPS Median 14.82 10.76 13.64 13.67 11.00 9.08 11.16 9.21 9.08 10.08 8.71 7.71 12.90 8.94 0.00 0.00 9.65 <-Median-> 10 Price/AEPS Median
Price/AEPS High 16.41 12.55 15.11 15.39 11.82 10.17 11.98 9.90 10.54 11.79 11.54 9.19 15.10 9.53 0.00 0.00 11.66 <-Median-> 10 Price/AEPS High adjusted and net earnings per share
Price/AEPS Low 13.23 8.97 12.16 11.95 10.18 7.99 10.34 8.53 7.63 8.38 5.87 6.23 10.71 8.36 0.00 0.00 8.45 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 14.64 10.18 14.02 15.07 11.47 8.51 11.60 9.63 7.94 11.46 9.74 8.76 11.18 9.27 8.49 8.88 10.46 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 19.76 12.60 10.85 17.65 14.98 10.45 8.84 12.50 7.30 10.83 10.01 13.93 6.68 12.74 9.27 8.49 10.64 <-Median-> 10 Trailing P/AEPS Close
Median Values 10 Yrs 49.75% 5 Yrs   54.69% P/CF 5 Yrs   in order 9.08 11.54 7.63 9.74 2.01% Diff M/C DPR 75% to 95% best
* Adjusted Net Earnings
-$1.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.85
-$3.36 $0.00 $0.00 $0.00 $0.00 $2.85
-$1.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.33
-$2.85 $0.00 $0.00 $0.00 $0.00 $3.33
$3.52 <-12 mths -17.56%
pre-split '04 $2.26 <-12 mths -18.12%
EPS Basic $1.89 $2.34 $1.81 $2.12 $2.77 $3.86 $2.33 $2.77 $2.77 $2.53 $3.08 $4.31 $2.85 57.46% <-Total Growth 10 EPS Basic
pre-split '98
pre-split '04
EPS Diluted* $1.89 $2.32 $1.79 $2.08 $2.75 $3.84 $2.32 $2.76 $2.76 $2.53 $3.08 $4.27 $2.80 $4.03 $4.47 $4.57 56.42% <-Total Growth 10 EPS Diluted
Increase 35.00% 22.75% -22.84% 16.20% 32.21% 39.64% -39.58% 18.97% 0.00% -8.33% 21.74% 38.64% -34.43% 43.93% 10.92% 2.24% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 6.8% 9.7% 7.1% 6.5% 8.7% 13.3% 7.7% 8.5% 11.3% 7.6% 10.5% 10.2% 8.8% 11.1% 12.3% 12.6% 4.58% <-IRR #YR-> 10 Earnings per Share 56.42%
5 year Running Average $2.23 $2.10 $1.84 $1.90 $2.17 $2.56 $2.56 $2.75 $2.89 $2.84 $2.69 $3.08 $3.09 $3.34 $3.73 $4.03 0.29% <-IRR #YR-> 5 Earnings per Share 1.45%
10 year Running Average $2.09 $2.19 $2.23 $2.16 $2.24 $2.39 $2.33 $2.30 $2.39 $2.50 $2.62 $2.82 $2.92 $3.11 $3.29 $3.36 5.31% <-IRR #YR-> 10 5 yr Running Average 67.83%
* Diluted ESP per share  E/P 10 Yrs 8.72% 5Yrs 10.22% 2.35% <-IRR #YR-> 5 5 yr Running Average 12.29%
-$1.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.80
-$2.76 $0.00 $0.00 $0.00 $0.00 $2.80
-$1.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.09
-$2.75 $0.00 $0.00 $0.00 $0.00 $3.09
Dividend* $2.06 $2.16 $2.28 Estimates Dividend*
Increase 4.04% 4.85% 5.56% Estimates Increase
Payout Ratio EPS 51.12% 48.32% 49.89% 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
pre-split '98
pre-split '04
Dividend* $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $1.98 $2.07 $2.10 $2.10 70.69% <-Total Growth 10 Dividends
Increase 0.00% 0.00% 0.00% 0.00% 0.00% 5.50% 7.56% 7.16% 6.66% 6.15% 9.42% 2.43% 10.61% 4.55% 1.45% 0.00% 26 0 35 Years of data, Count P, N 74.29%
Average Increases 5 Year Running 12.63% 9.21% 5.00% 0.88% 0.00% 1.10% 2.61% 4.04% 5.38% 6.61% 7.39% 6.37% 7.06% 6.63% 5.69% 3.81% 4.71% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $1.02 $1.10 $1.15 $1.16 $1.16 $1.17 $1.20 $1.25 $1.32 $1.41 $1.52 $1.61 $1.72 $1.84 $1.94 $2.01 49.86% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 4.14% 4.61% 4.70% 4.00% 3.81% 3.97% 4.55% 4.56% 5.36% 5.42% 6.69% 4.86% 5.38% 5.90% 4.71% <-Median-> 10 Yield H/L Price
Yield on High  Price 3.74% 3.95% 4.24% 3.56% 3.54% 3.54% 4.24% 4.24% 4.62% 4.64% 5.05% 4.08% 4.60% 5.54% 4.24% <-Median-> 10 Yield on High  Price
Yield on Low Price 4.64% 5.52% 5.27% 4.58% 4.11% 4.51% 4.92% 4.92% 6.38% 6.53% 9.92% 6.02% 6.49% 6.31% 5.47% <-Median-> 10 Yield on Low Price
Yield on Close Price 4.19% 4.87% 4.57% 3.63% 3.65% 4.23% 4.38% 4.36% 6.13% 4.77% 5.98% 4.28% 6.22% 5.70% 5.78% 5.78% 4.37% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 61.38% 50.00% 64.80% 55.77% 42.18% 31.87% 56.73% 51.11% 54.51% 63.12% 56.74% 41.92% 70.71% 51.36% 46.98% 45.95% 55.14% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 45.82% 52.45% 62.51% 61.18% 53.55% 45.88% 47.10% 45.60% 45.84% 49.63% 56.33% 52.27% 55.82% 54.96% 51.94% 49.85% 50.95% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 8.11% 9.83% 10.19% 9.60% 8.93% 10.07% 9.05% 9.50% 9.85% 10.29% 11.72% 10.96% 17.61% 18.41% 9.96% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 9.56% 9.96% 10.15% 9.78% 9.27% 9.71% 9.53% 9.41% 9.48% 9.75% 10.09% 10.47% 11.76% 13.26% 9.73% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 8.22% 9.81% 9.44% 8.92% 8.06% 9.18% 8.49% 8.88% 9.07% 9.60% 11.12% 10.47% 16.08% 16.81% 9.13% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 8.81% 9.27% 9.62% 8.98% 8.84% 9.04% 8.79% 8.70% 8.74% 9.05% 9.43% 9.82% 11.00% 12.40% 9.01% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 4.71% 4.37% 5 Yr Med 5 Yr Cl 5.38% 5.98% 5 Yr Med Payout 56.74% 10.96% 10.47% 7.02% <-IRR #YR-> 5 Dividends 40.38%
* Dividends per share  10 Yr Med and Cur. 22.76% 32.35% 5 Yr Med and Cur. 7.39% -3.29% Last Div Inc ---> $0.4950 $0.5250 6.06% 5.49% <-IRR #YR-> 10 Dividends 70.69%
Dividends Growth 15 5.23% <-IRR #YR-> 15 Dividends 114.93%
Dividends Growth 20 8.37% <-IRR #YR-> 20 Dividends 398.90%
Dividends Growth 25 9.50% <-IRR #YR-> 25 Dividends 865.85%
Dividends Growth 30 10.96% <-IRR #YR-> 30 Dividends 2162.86%
Dividends Growth 35 9.80% <-IRR #YR-> 35 Dividends 2540.00%
Dividends Growth 5 -$1.41 $0.00 $0.00 $0.00 $0.00 $1.98 Dividends Growth 5
Dividends Growth 10 -$1.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.98 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 $1.98 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 $1.98 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 $1.98 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 $1.98 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 $1.98 Dividends Growth 35
Historical Dividends Historical High Div 6.50% Low Div 1.56% 10 Yr High 9.58% 10 Yr Low 3.54% Med Div 2.43% Close Div 2.40% Historical Dividends
High/Ave/Median Values Curr diff Exp. -11.05%     270.64% Exp. -39.65% 63.33% Cheap 137.94% Cheap 140.91% High/Ave/Median 
Future Dividend Yield Div Yd 8.12% earning in 5.00 Years at IRR of 7.02% Div Inc. 40.38% Future Dividend Yield
Future Dividend Yield Div Yd 11.39% earning in 10.00 Years at IRR of 7.02% Div Inc. 97.05% Future Dividend Yield
Future Dividend Yield Div Yd 15.99% earning in 15.00 Years at IRR of 7.02% Div Inc. 176.62% Future Dividend Yield
Future Dividend Paid Div Paid $2.95 earning in 5 Years at IRR of 7.02% Div Inc. 40.38% Future Dividend Paid
Future Dividend Paid Div Paid $4.14 earning in 10 Years at IRR of 7.02% Div Inc. 97.05% Future Dividend Paid
Future Dividend Paid Div Paid $5.81 earning in 15 Years at IRR of 7.02% Div Inc. 176.62% Future Dividend Paid
Dividend Covering Cost Total Div $12.08 over 5 Years at IRR of 7.02% Div Cov. 33.26% Dividend Covering Cost
Dividend Covering Cost Total Div $26.09 over 10 Years at IRR of 7.02% Div Cov. 71.84% Dividend Covering Cost
Dividend Covering Cost Total Div $45.76 over 15 Years at IRR of 7.02% Div Cov. 125.99% Dividend Covering Cost
I am earning GC Div Gr 301.86% 12/28/01 # yrs -> 19 2004 $17.82 Cap Gain 103.82% I am earning GC
I am earning Div org yield 2.57% 12/31/23 RRSP Div G Yrly 6.52% Div start $0.46 -2.57% 10.31% I am earning Div
Yield if held 5 years 3.74% 3.58% 3.06% 3.93% 5.06% 4.37% 5.23% 5.72% 5.19% 5.24% 5.66% 6.19% 6.40% 7.38% 7.13% 8.04% 5.23% <-Median-> 10 Paid Median Price
Yield if held 10 years 8.20% 6.74% 6.11% 5.54% 4.27% 3.95% 4.07% 3.72% 5.09% 6.96% 6.24% 7.11% 8.02% 7.14% 6.89% 6.80% 5.32% <-Median-> 10 Paid Median Price
Yield if held 15 years 23.12% 19.28% 11.78% 7.83% 8.13% 8.65% 7.65% 7.44% 7.18% 5.88% 5.63% 5.53% 5.23% 7.01% 9.15% 7.50% 7.31% <-Median-> 10 Paid Median Price
Yield if held 20 years 30.65% 29.78% 30.53% 24.99% 22.42% 24.39% 21.87% 14.32% 10.16% 11.19% 12.35% 10.40% 10.44% 9.89% 7.73% 6.77% 13.33% <-Median-> 10 Paid Median Price
Yield if held 25 years 29.22% 34.78% 29.11% 32.33% 33.79% 37.12% 32.42% 30.86% 34.83% 29.75% 20.10% 13.97% 14.71% 14.84% 32.37% <-Median-> 10 Paid Median Price
Yield if held 30 years 35.53% 45.11% 40.08% 46.17% 45.96% 52.11% 44.60% 40.58% 41.85% 45.53% <-Median-> 6 Paid Median Price
Yield if held 35 years 49.87% 62.07% 52.70% 55.48% 49.87% <-Median-> 1 Paid Median Price
Cost cover if held 5 years 16.49% 17.03% 15.18% 19.64% 25.28% 20.93% 23.91% 25.41% 22.83% 23.14% 24.55% 27.85% 27.84% 32.73% 32.90% 38.45% 24.23% <-Median-> 10 Paid Median Price Item Cur
Cost cover if held 10 years 53.14% 48.47% 48.00% 46.79% 38.30% 35.39% 35.63% 31.74% 42.03% 56.02% 47.98% 55.88% 60.33% 54.52% 54.93% 57.08% 44.41% <-Median-> 10 Paid Median Price EPS 70.71%
Cost cover if held 15 years 172.20% 160.12% 107.51% 77.85% 87.20% 94.58% 83.45% 81.05% 78.38% 64.26% 59.81% 60.49% 54.49% 73.13% 98.25% 83.83% 78.11% <-Median-> 10 Paid Median Price AEPS 69.47%
Cost cover if held 20 years 242.21% 262.90% 297.70% 266.85% 259.42% 289.06% 260.16% 171.17% 122.51% 136.60% 148.12% 130.23% 126.49% 122.24% 99.92% 92.18% 159.65% <-Median-> 10 Paid Median Price CFPS 16.08%
Cost covered if held 25 years 295.26% 384.01% 348.60% 397.13% 417.46% 462.71% 409.37% 395.69% 440.05% 393.93% 258.68% 184.51% 204.46% 219.08% 396.41% <-Median-> 10 Paid Median Price FCF  20.64%
Cost covered if held 30 years 453.21% 582.37% 525.57% 597.28% 624.12% 689.53% 607.26% 582.89% 640.15% 589.82% <-Median-> 6 Paid Median Price
Cost covered if held 35 years 670.31% 857.76% 768.67% 862.54% 670.31% <-Median-> 1 Paid Median Price
Yr  Item Tot. Growth Per Year
Revenue Growth  $51,253 $48,098 $48,841 $64,616 $69,561 $48,695 $331,064 -4.99% <-Total Growth 5 Revenue Growth  -4.99% -1.02%
AEPS Growth $3.36 $3.09 $2.92 $3.00 $4.77 $2.85 $19.99 -15.18% <-Total Growth 5 AEPS Growth -15.18% -3.24%
Net Income Growth $1,286 $1,287 $1,108 $1,994 $2,917 $1,913 $10,505 48.76% <-Total Growth 5 Net Income Growth 48.76% 8.27%
Cash Flow Growth $6,892 $7,116 $6,621 $10,101 $11,053 $7,502 $49,285 8.85% <-Total Growth 5 Cash Flow Growth 8.85% 1.71%
Dividend Growth $1.41 $1.50 $1.60 $1.75 $1.79 $1.98 $10.03 40.38% <-Total Growth 5 Dividend Growth 40.38% 7.02%
Stock Price Growth $32.37 $24.53 $33.45 $29.23 $41.80 $31.85 -1.61% <-Total Growth 5 Stock Price Growth -1.61% -0.32%
Revenue Growth  $32,921 $29,642 $42,629 $38,265 $50,750 $51,253 $48,098 $48,841 $64,616 $69,561 $48,695 $525,271 47.91% <-Total Growth 10 Revenue Growth  47.91% 3.99%
AEPS Growth $1.81 $2.12 $2.77 $3.40 $2.59 $3.36 $3.09 $2.92 $3.00 $4.77 $2.85 $32.68 57.46% <-Total Growth 10 AEPS Growth 57.46% 4.64%
Net Income Growth $832 $977 $1,275 $1,786 $1,082 $1,286 $1,287 $1,108 $1,994 $2,917 $1,913 $16,457 129.93% <-Total Growth 10 Net Income Growth 129.93% 8.68%
Cash Flow Growth $5,235 $5,561 $5,996 $5,627 $6,742 $6,892 $7,116 $6,621 $10,101 $11,053 $7,502 $78,446 43.30% <-Total Growth 10 Cash Flow Growth 43.30% 3.66%
Dividend Growth $1.16 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $1.98 70.69% <-Total Growth 10 Dividend Growth 70.69% 5.49%
Stock Price Growth $25.38 $31.95 $31.76 $28.94 $30.05 $32.37 $24.53 $33.45 $29.23 $41.80 $31.85 25.49% <-Total Growth 10 Stock Price Growth 25.49% 2.30%
Dividends on Shares $46.40 $46.40 $48.95 $52.65 $56.42 $60.18 $63.88 $69.90 $71.60 $79.20 $82.80 $84.00 $84.00 $595.58 No of Years 10 Total Divs 12/31/12
Paid  $1,015.20 $1,278.00 $1,270.40 $1,157.60 $1,202.00 $1,294.80 $981.20 $1,338.00 $1,169.20 $1,672.00 $1,274.00 $1,452.80 $1,452.80 $1,452.80 $1,274.00 No of Years 10 Worth $25.38 39.40
Total $1,869.58
Graham Price AEPS $24.50 $27.24 $28.42 $31.50 $38.56 $46.44 $40.28 $47.14 $45.96 $45.12 $46.02 $60.90 $47.09 $54.48 $56.93 $55.65 65.70% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 1.14 0.92 0.87 0.92 0.79 0.66 0.72 0.66 0.61 0.65 0.57 0.60 0.78 0.64 0.66 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.27 1.08 0.96 1.04 0.85 0.74 0.77 0.71 0.71 0.76 0.75 0.72 0.91 0.69 0.76 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.02 0.77 0.77 0.80 0.73 0.58 0.66 0.61 0.51 0.54 0.38 0.49 0.65 0.60 0.60 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.13 0.87 0.89 1.01 0.82 0.62 0.75 0.69 0.53 0.74 0.64 0.69 0.68 0.67 0.64 0.65 0.69 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 12.92% -12.54% -10.69% 1.42% -17.63% -37.68% -25.39% -31.34% -46.63% -25.86% -36.49% -31.37% -32.36% -33.34% -36.20% -34.74% -31.35% <-Median-> 10 Graham Price
Graham Price EPS $24.50 $27.12 $28.26 $31.20 $38.42 $49.35 $38.12 $42.73 $43.44 $41.99 $46.63 $57.62 $46.67 $55.24 $58.18 $58.83 65.16% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 1.14 0.93 0.87 0.93 0.79 0.63 0.76 0.72 0.65 0.70 0.56 0.64 0.79 0.63 0.71 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.27 1.08 0.97 1.05 0.85 0.70 0.81 0.78 0.75 0.82 0.74 0.76 0.92 0.68 0.80 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.02 0.77 0.78 0.81 0.73 0.55 0.70 0.67 0.54 0.58 0.38 0.52 0.65 0.59 0.62 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.13 0.88 0.90 1.02 0.83 0.59 0.79 0.76 0.56 0.80 0.63 0.73 0.68 0.66 0.62 0.62 0.74 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 12.92% -12.17% -10.19% 2.39% -17.33% -41.36% -21.17% -24.24% -43.53% -20.35% -37.32% -27.46% -31.76% -34.25% -37.57% -38.26% -25.85% <-Median-> 10 Graham Price
pre-split '98
pre-split '04
Price Close $27.67 $23.82 $25.38 $31.95 $31.76 $28.94 $30.05 $32.37 $24.53 $33.45 $29.23 $41.80 $31.85 $36.32 $36.32 $36.32 25.49% <-Total Growth 10 Stock Price
Increase -5.27% -13.91% 6.55% 25.89% -0.59% -8.88% 3.84% 7.72% -24.22% 36.36% -12.62% 43.00% -23.80% 14.03% 0.00% 0.00% 12.15 <-Median-> 10 CAPE (10 Yr P/E)
P/E 14.64 10.27 14.18 15.36 11.55 7.54 12.95 11.73 8.89 13.22 9.49 9.79 11.38 9.01 8.13 7.95 -0.32% <-IRR #YR-> 5 Stock Price -1.61%
Trailing P/E 19.76 12.60 10.94 17.85 15.27 10.52 7.83 13.95 8.89 12.12 11.55 13.57 7.46 12.97 9.01 8.13 2.30% <-IRR #YR-> 10 Stock Price 25.49%
CAPE (10 Yr P/E) 13.35 12.95 13.05 13.80 13.39 12.39 12.51 12.36 11.95 11.58 11.11 10.98 10.82 10.29 9.89 9.89 5.00% <-IRR #YR-> 5 Price & Dividend 29.38%
Median 10, 5 Yrs D.  per yr 5.16% 5.32% % Tot Ret 69.21% 106.47% T P/E $11.84 $11.55 P/E:  $11.46 $9.79 7.46% <-IRR #YR-> 10 Price & Dividend 88.73%
Price 15 D.  per yr 3.72% % Tot Ret 169.64% CAPE Diff -25.84% -1.53% <-IRR #YR-> 15 Stock Price -20.63%
Price  20 D.  per yr 4.67% % Tot Ret 61.76% 2.89% <-IRR #YR-> 20 Stock Price 76.94%
Price  25 D.  per yr 4.26% % Tot Ret 53.40% 3.71% <-IRR #YR-> 25 Stock Price 148.83%
Price  30 D.  per yr 5.62% % Tot Ret 43.62% 7.27% <-IRR #YR-> 30 Stock Price 720.88%
Price  35 D.  per yr 4.37% % Tot Ret 40.36% 6.46% <-IRR #YR-> 35 Stock Price -786.65%
Price & Dividend 15 2.20% <-IRR #YR-> 15 Price & Dividend 33.10%
Price & Dividend 20 7.57% <-IRR #YR-> 20 Price & Dividend 212.46%
Price & Dividend 25 7.97% <-IRR #YR-> 25 Price & Dividend 627.52%
Price & Dividend 30 12.89% <-IRR #YR-> 30 Price & Dividend 1398.44%
Price & Dividend 35 10.83% <-IRR #YR-> 35 Price & Dividend 1544.28%
Price  5 -$32.37 $0.00 $0.00 $0.00 $0.00 $31.85 Price  5
Price 10 -$25.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.85 Price 10
Price & Dividend 5 -$32.37 $1.50 $1.60 $1.75 $1.79 $33.83 Price & Dividend 5
Price & Dividend 10 -$25.38 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $33.83 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.85 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.85 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.85 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.85 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.85 Price  35
Price & Dividend 15 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $33.83 Price & Dividend 15
Price & Dividend 20 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $33.83 Price & Dividend 20
Price & Dividend 25 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $33.83 Price & Dividend 25
Price & Dividend 30 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $33.83 Price & Dividend 30
Price & Dividend 35 $1.16 $1.16 $1.16 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $33.83 Price & Dividend 35
Price H/L Median $28.01 $25.18 $24.68 $28.98 $30.48 $30.86 $28.90 $30.96 $28.07 $29.45 $26.12 $36.80 $36.78 $35.06 49.01% <-Total Growth 10 Stock Price
Increase 22.10% -10.10% -1.99% 17.42% 5.16% 1.26% -6.35% 7.13% -9.35% 4.92% -11.31% 40.92% -0.07% -4.66% 4.07% <-IRR #YR-> 10 Stock Price 49.01%
P/E 14.82 10.85 13.79 13.93 11.08 8.04 12.46 11.22 10.17 11.64 8.48 8.62 13.13 8.70 3.50% <-IRR #YR-> 5 Stock Price 18.78%
Trailing P/E 20.01 13.32 10.64 16.19 14.65 11.22 7.53 13.34 10.17 10.67 10.32 11.95 8.61 12.52 9.00% <-IRR #YR-> 10 Price & Dividend 114.04%
P/E on Running 5 yr Average 12.55 11.98 13.41 15.28 14.07 12.07 11.31 11.26 9.72 10.36 9.71 11.95 11.91 10.49 8.67% <-IRR #YR-> 5 Price & Dividend 51.18%
P/E on Running 10 yr Average 13.40 11.51 11.07 13.40 13.64 12.89 12.41 13.49 11.74 11.76 9.96 13.06 12.60 11.26 12.46 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 4.93% 5.16% % Tot Ret 54.78% 59.59% T P/E 10.95 10.32 P/E:  11.15 10.17 Count 36 Years of data
-$24.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $36.78
-$30.96 $0.00 $0.00 $0.00 $0.00 $36.78
-$24.68 $1.16 $1.16 $1.22 $1.32 $1.41 $1.50 $1.60 $1.75 $1.79 $38.76
-$30.96 $1.50 $1.60 $1.75 $1.79 $38.76
High Months Jan Feb Apr Dec Dec Mar Mar Nov Jan Jan Feb Sep Jan Mar
pre-split '98
pre-split '04
Price Hi $31.02 $29.36 $27.35 $32.63 $32.74 $34.57 $31.03 $33.27 $32.56 $34.42 $34.61 $43.86 $43.04 $37.34 57.37% <-Total Growth 10 Stock Price
Increase 0.39% -5.35% -6.85% 19.31% 0.34% 5.59% -10.24% 7.22% -2.13% 5.71% 0.55% 26.73% -1.87% -13.24% 4.64% <-IRR #YR-> 10 Stock Price 57.37%
P/E 16.41 12.66 15.28 15.69 11.91 9.00 13.38 12.05 11.80 13.60 11.24 10.27 15.37 9.27 5.28% <-IRR #YR-> 5 Stock Price 29.37%
Trailing P/E 22.16 15.53 11.79 18.23 15.74 12.57 8.08 14.34 11.80 12.47 13.68 14.24 10.08 13.34 13.79 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 13.13 12.47 P/E:  11.98 11.80 16.32 P/E Ratio Historical High
-$27.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.04
-$33.27 $0.00 $0.00 $0.00 $0.00 $43.04
Low Months Jul Sep Jun Apr Oct Sep Jun Jun Dec Jan Mar Feb Oct Jan
Price Low $25.00 $21.00 $22.01 $25.33 $28.21 $27.15 $26.77 $28.65 $23.57 $24.47 $17.62 $29.74 $30.51 $32.78 38.62% <-Total Growth 10 Stock Price
Increase 66.89% -16.00% 4.81% 15.08% 11.37% -3.76% -1.40% 7.02% -17.73% 3.82% -27.99% 68.79% 2.59% 7.44% 3.32% <-IRR #YR-> 10 Stock Price 38.62%
P/E 13.23 9.05 12.30 12.18 10.26 7.07 11.54 10.38 8.54 9.67 5.72 6.96 10.90 8.13 1.27% <-IRR #YR-> 5 Stock Price 6.49%
Trailing P/E 17.86 11.11 9.49 14.15 13.56 9.87 6.97 12.35 8.54 8.87 6.96 9.66 7.15 11.71 10.70 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 9.26 8.54 P/E:  9.97 8.54 8.12 P/E Ratio Historical Low
-$22.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.51
-$28.65 $0.00 $0.00 $0.00 $0.00 $30.51
Free Cash Flow WSJ $7,116 $6,621 $10,101 $10,487 $6,698 -5.87% <-Total Growth 4 Free Cash Flow
Change -6.96% 52.56% 3.82% -36.13%
Free Cash Flow MS $6,030 $5,430 $5,240 $5,560 $5,980 $5,710 $6,742 $6,892 $7,116 $6,621 $10,100 $10,490 $6,700 $6,700 $6,700 $6,700 27.86% <-Total Growth 10 Free Cash Flow
Change -9.95% -3.50% 6.11% 7.55% -4.52% 18.07% 2.22% 3.25% -6.96% 52.54% 3.86% -36.13% 0.00% 0.00% 0.00% -0.56% <-IRR #YR-> 5 Free Cash Flow MS -2.79%
FCF/CF from Op Ratio 0.92 1.00 1.00 1.00 1.00 1.01 1.00 1.00 1.00 1.00 1.00 0.95 0.89 0.89 #VALUE! #DIV/0! 2.49% <-IRR #YR-> 10 Free Cash Flow MS 27.86%
Dividends paid $572 $574 $582 $586 $587 $608 $662 $706 $752 $747 $1,133 $1,263 $1,383 $1,381 $1,401 $1,401 137.63% <-Total Growth 10 Dividends paid
Percentage paid 10.65% 9.82% 10.24% 10.57% 11.28% 11.22% 12.04% 20.64% 20.61% 20.91% 20.91% $0.11 <-Median-> 8 Percentage paid
5 Year Coverage 10.50% 10.67% 11.16% 12.86% 14.54% 16.12% 18.31% 5 Year Coverage
Dividend Coverage Ratio 9.39 10.18 9.76 9.46 8.86 8.91 8.31 4.84 4.85 4.78 4.78 9.15 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 9.52 9.37 8.96 7.77 6.88 6.20 5.46 5 Year of Coverage
-$6,892 $0 $0 $0 $0 $6,700
-$5,240 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,700
Market Cap $M $12,690 $10,955 $11,675 $14,705 $14,657 $13,406 $13,923 $15,029 $11,430 $14,265 $19,796 $28,283 $21,247 $24,228 $24,228 $24,228 81.99% <-Total Growth 10 Market Cap $M
Pres-split 2004
Diluted # of Shares in Million 459.3 460.4 460.5 461.2 462.5 464.4 464.2 465.5 466.1 437.9 647.6 681.6 673.5 673.5 46.25% <-Total Growth 10 Diluted
Change 0.26% 0.24% 0.02% 0.15% 0.28% 0.41% -0.04% 0.28% 0.13% -6.05% 47.89% 5.25% -1.19% 0.00% 0.22% <-Median-> 10 Change
Intangible/Market Cap Ratio -0.3% -0.1% -0.1% -0.2% -0.3% -0.4% -0.2% -0.4% -0.2% -0.1% 0.0% -0.7% -0.4% -0.4%
Basic # of Shares in Millions 457.9 459.8 460.0 460.1 461.1 462.7 463.2 463.8 465.4 437.5 647.5 676.8 670.6 670.6 45.78% <-Total Growth 10 Basic
Change 0.26% 0.41% 0.04% 0.02% 0.22% 0.35% 0.11% 0.13% 0.34% -5.99% 48.00% 4.53% -0.92% 0.00% 0.17% <-Median-> 10 Change
Difference Diluted/Basic 0.2% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.1% 0.1% -2.5% 4.6% 0.0% -0.5% -0.5% 0.06% <-Median-> 10 Difference
$10,609 <-12 mths -4.02%
Participating Pref Shares
Subordinated Voting Shares
pre-split '98
Participating Pref Shares
Subordinated Voting Shares
pre-split '04
Participating Pref Shares 48.85 48.85 48.85 48.85 48.85 48.85 48.85 48.85 48.85 48.85 54.86 54.86 54.86 54.86 54.86 54.86 12.29% <-Total Growth 10 Participating Pref Shares Stated
Subordinated Voting Shares 409.78 411.04 411.14 411.40 412.64 414.37 414.46 415.44 417.10 377.61 622.39 621.76 612.22 612.22 612.22 612.22 48.91% <-Total Growth 10 Subordinated Voting Shares Capital
# of Share in Millions 458.63 459.90 460.00 460.25 461.49 463.22 463.32 464.30 465.96 426.47 677.25 676.62 667.08 667.08 667.08 667.08 3.79% <-IRR #YR-> 10 Shares 45.02%
Change 0.30% 0.28% 0.02% 0.06% 0.27% 0.37% 0.02% 0.21% 0.36% -8.47% 58.80% -0.09% -1.41% 0.00% 0.00% 0.00% 7.52% <-IRR #YR-> 5 Shares 43.67%
Cash Flow from Operations $M $6,563 $5,425 $5,235 $5,561 $5,996 $5,627 $6,742 $6,892 $7,116 $6,621 $10,101 $11,053 $7,502 $7,502 <-12 mths 43.30% <-Total Growth 10 Cash Flow
Increase 46.99% -17.34% -3.50% 6.23% 7.82% -6.15% 19.82% 2.22% 3.25% -6.96% 52.56% 9.42% -32.13% 0.00% <-12 mths SO, BuyBacks
5 year Running Average $4,878 $5,062 $5,196 $5,450 $5,756 $5,569 $5,832 $6,164 $6,475 $6,600 $7,494 $8,357 $8,479 $8,556 <-12 mths 63.17% <-Total Growth 10 CF 5 Yr Running
CFPS $14.31 $11.80 $11.38 $12.08 $12.99 $12.15 $14.55 $14.84 $15.27 $15.53 $14.91 $16.34 $11.25 $11.25 <-12 mths -1.18% <-Total Growth 10 Cash Flow per Share
Increase 46.55% -17.57% -3.52% 6.17% 7.53% -6.50% 19.79% 2.01% 2.88% 1.66% -3.93% 9.53% -31.16% 0.00% <-12 mths 3.66% <-IRR #YR-> 10 Cash Flow 43.30%
5 year Running Average $10.70 $11.07 $11.33 $11.87 $12.51 $12.08 $12.63 $13.32 $13.96 $14.47 $15.02 $15.38 $14.66 $13.85 <-12 mths 1.71% <-IRR #YR-> 5 Cash Flow 8.85%
P/CF on Med Price 1.96 2.13 2.17 2.40 2.35 2.54 1.99 2.09 1.84 1.90 1.75 2.25 3.27 3.12 <-12 mths -0.12% <-IRR #YR-> 10 Cash Flow per Share -1.18%
P/CF on Closing Price 1.93 2.02 2.23 2.64 2.44 2.38 2.07 2.18 1.61 2.15 1.96 2.56 2.83 3.23 <-12 mths -5.40% <-IRR #YR-> 5 Cash Flow per Share -24.24%
48.88% Diff M/C 2.61% <-IRR #YR-> 10 CFPS 5 yr Running 29.36%
$11,220 <-12 mths -3.04%
Excl.Working Capital CF -$90 $15 $416 $423 $644 $547 $443 $483 $612 $477 $542 $519 $711 $711 <-12 mths 1.93% <-IRR #YR-> 5 CFPS 5 yr Running 10.02%
CF fr Op $M WC $6,473 $5,440 $5,651 $5,984 $6,640 $6,174 $7,185 $7,375 $7,728 $7,098 $10,643 $11,572 $8,213 $8,213 <-12 mths 45.34% <-Total Growth 10 Cash Flow less WC
Increase 6.10% -15.96% 3.88% 5.89% 10.96% -7.02% 16.38% 2.64% 4.79% -8.15% 49.94% 8.73% -29.03% 0.00% <-12 mths 3.81% <-IRR #YR-> 10 Cash Flow less WC 45.34%
5 year Running Average $5,293 $5,439 $5,485 $5,930 $6,038 $5,978 $6,327 $6,672 $7,020 $7,112 $8,006 $8,883 $9,051 $9,148 <-12 mths 2.18% <-IRR #YR-> 5 Cash Flow less WC 11.36%
CFPS Excl. WC $14.11 $11.83 $12.28 $13.00 $14.39 $13.33 $15.51 $15.88 $16.59 $16.64 $15.72 $17.10 $12.31 $12.31 <-12 mths 5.14% <-IRR #YR-> 10 CF less WC 5 Yr Run 65.02%
Increase 5.78% -16.19% 3.86% 5.83% 10.66% -7.37% 16.35% 2.43% 4.41% 0.35% -5.58% 8.83% -28.01% 0.00% <-12 mths 6.29% <-IRR #YR-> 5 CF less WC 5 Yr Run 35.66%
5 year Running Average $11.61 $11.89 $11.96 $12.91 $13.12 $12.97 $13.70 $14.42 $15.14 $15.59 $16.07 $16.39 $15.67 $14.82 <-12 mths 0.02% <-IRR #YR-> 10 CFPS - Less WC 0.22%
P/CF on Med Price 1.98 2.13 2.01 2.23 2.12 2.32 1.86 1.95 1.69 1.77 1.66 2.15 2.99 2.85 <-12 mths -4.97% <-IRR #YR-> 5 CFPS - Less WC -22.49%
P/CF on Closing Price 1.96 2.01 2.07 2.46 2.21 2.17 1.94 2.04 1.48 2.01 1.86 2.44 2.59 2.95 <-12 mths 2.74% <-IRR #YR-> 10 CFPS 5 yr Running 31.02%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 2.17 5 yr  1.90 P/CF Med 10 yr 2.03 5 yr  1.77 45.06% Diff M/C 1.68% <-IRR #YR-> 5 CFPS 5 yr Running 8.67%
Chges in WC Income Tax paid
-460.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 667.1 Shares
-464.3 0.0 0.0 0.0 0.0 667.1 Shares
-$5,235 $0 $0 $0 $0 $0 $0 $0 $0 $0 $7,502 Cash Flow
-$6,892 $0 $0 $0 $0 $7,502 Cash Flow
-$11.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.25 Cash Flow per Share
-$14.84 $0.00 $0.00 $0.00 $0.00 $11.25 Cash Flow per Share
-$11.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.66 CFPS 5 yr Running
-$13.32 $0.00 $0.00 $0.00 $0.00 $14.66 CFPS 5 yr Running
-$5,651 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,213 Cash Flow less WC
-$7,375 $0 $0 $0 $0 $8,213 Cash Flow less WC
-$5,485 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,051 CF less WC 5 Yr Run
-$6,672 $0 $0 $0 $0 $9,051 CF less WC 5 Yr Run
-$12.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.31 CFPS - Less WC
-$15.88 $0.00 $0.00 $0.00 $0.00 $12.31 CFPS - Less WC
-$11.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.67 CFPS 5 yr Running
-$14.42 $0.00 $0.00 $0.00 $0.00 $15.67 CFPS 5 yr Running
Income tax paid, net of refunds received -$644 -$547 -$443 -$483 -$612 -$477 -$542 -$519 -$711 Income tax paid, net of refunds received
Google - TD 2017 -$644 -$547 -$443 -$483 -$612 -$477 -$542 -$519 -$711 Google Finance
Difference $0 $0 $0 $0 $0 $0 $0 $0 $0 Difference
OPM 19.95% 16.48% 15.90% 18.76% 14.07% 14.71% 13.28% 13.45% 14.79% 13.56% 15.63% 15.89% 15.41% 10.51% -3.12% <-Total Growth 10 OPM
Increase 48.13% -17.38% -3.53% 17.98% -25.03% 4.55% -9.66% 1.22% 10.02% -8.37% 15.31% 1.65% -3.04% -31.78% Should increase  or be stable.
Diff from Ave 35.3% 11.8% 7.8% 27.2% -4.6% -0.3% -9.9% -8.8% 0.3% -8.1% 6.0% 7.7% 4.4% -28.7% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 14.75% 5 Yrs 15.41% should be  zero, it is a   check on calculations
Investments $169,528 $173,651 $189,097 $186,576 $228,772 $233,356 $262,194 $222,789 $189,097 <-Median-> 7 Investments Type Ratio
Debt/Investments 0.92 0.92 0.89 0.94 0.95 0.95 0.94 0.94 94.43% <-Median-> 7 Debt/Investments Debt/Invest. 0.94
Long Term Debt $158,492 $155,940 $159,524 $168,431 $176,177 $218,047 $220,833 $247,698 $208,955 Debt Liquidity 2.79
Change -1.61% 2.30% 5.58% 4.60% 23.77% 1.28% 12.17% -15.64% 4.60% <-Median-> 7 Change Liq. + CF 3.80
Debt/Market Cap Ratio 11.82 11.20 10.61 14.74 12.35 11.01 7.81 11.66 8.62 11.43 <-Median-> 8 Debt/Market Cap Ratio Debt Ratio 1.06
Assets/Current Liabilities Ratio 72.54 70.41 71.06 67.89 71.22 95.89 107.65 119.37 26.86 7188.24% <-Median-> 8 Debt to Cash Flow (Years) Leverage 16.64
Debt to Cash Flow (Years) 28.17 23.13 23.15 23.67 26.61 21.59 19.98 33.02 27.85 D/E Ratio 15.64
Intangibles $4,327 $5,107 $5,081 $5,404 $5,753 $6,301 $6,258 $6,268 $5,787 $16,167 $20,242 $7,607 $8,295 $8,295 63.26% <-Total Growth 10 Intangibles
Goodwill  $8,827 $8,828 $8,738 $9,197 $9,317 $9,669 $9,499 $10,085 $10,423 $10,423 $10,423 $12,968 $14,610 $12,890 67.20% <-Total Growth 10 Goodwill 
Goodwill & Intangibles $13,154 $13,935 $13,819 $14,601 $15,070 $15,970 $15,757 $16,353 $16,210 $26,590 $30,665 $20,575 $22,905 $21,185 65.75% <-Total Growth 10 Goodwill & Intangibles
Change -0.14% 5.94% -0.83% 5.66% 3.21% 5.97% -1.33% 3.78% -0.87% 64.03% 15.33% -32.90% 11.32% -7.51% 4.72% <-Median-> 10 Change
Intangible/Market Cap Ratio 1.04 1.27 1.18 0.99 1.03 1.19 1.13 1.09 1.42 1.86 1.55 0.73 1.08 0.87 1.11 <-Median-> 10 Intangible/Market Cap Ratio
% of Market Cap GW 0.70 0.81 0.75 0.63 0.64 0.72 0.68 0.67 0.91 0.73 0.53 0.46 0.69 0.53 67.66% <-Median-> 10 % of Market Cap GW
Current Assets (include other Assets) $6,704 $5,317 $5,394 $8,499 $8,258 $9,852 $10,648 $11,928 $13,136 $13,603 $17,117 $16,837 $17,176 $34,051 Liquidity ratio of 1.5 and up, best Assets
Current Liabilities $4,718 $2,834 $3,134 $4,988 $5,341 $5,829 $6,006 $6,270 $6,662 $6,701 $6,561 $6,146 $6,146 $23,502 1.94 <-Median-> 10 Ratio
Liquidity Ratio 1.42 1.88 1.72 1.70 1.55 1.69 1.77 1.90 1.97 2.03 2.61 2.74 2.79 1.45 2.61 <-Median-> 5 Ratio
Liq. with CF aft div 2.70 3.60 3.22 2.71 2.57 2.56 2.79 2.90 2.93 2.92 3.97 4.34 3.80 1.71 3.80 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.71 1.99 3.02 1.32 1.28 1.54 1.46 1.54 1.73 2.39 1.74 1.60 1.85 1.71 1.74 <-Median-> 5 Ratio
From G&M
Assets $112,999 $255,496 $271,645 $345,005 $377,781 $422,859 $422,903 $445,521 $452,303 $477,250 $629,104 $661,633 $733,650 $631,218 Debt Ratio of 1.5 and up, best Assets
Liabilities $95,500 $230,461 $244,940 $315,619 $346,296 $387,352 $387,842 $408,705 $414,257 $440,665 $590,371 $617,905 $689,548 $588,417 1.09 <-Median-> 10 Ratio
Debt Ratio 1.18 1.11 1.11 1.09 1.09 1.09 1.09 1.09 1.09 1.08 1.07 1.07 1.06 1.07 1.07 <-Median-> 5 Ratio
Estimates BVPS $37.90 $40.20 $45.10 Estimates Estimates BVPS
Estimate Book Value $25,282.4 $26,816.6 $30,085.3 Estimates Estimate Book Value
P/B Ratio (Close) 0.96 0.90 0.81 Estimates P/B Ratio (Close)
Difference from 10 year median -9.45% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $17,499 $17,499 $26,705 $29,386 $31,485 $35,507 $35,061 $36,816 $38,046 $36,585 $38,733 $43,728 $44,102 $42,801 65.15% <-Total Growth 10 Total Book Value
Non-Control Int. $10,240 $10,240 $16,606 $18,833 $19,504 $21,479 $21,197 $22,201 $22,928 $22,411 $16,526 $19,389 $20,081 $19,399 Non-Control Int.
Book Value $7,259 $7,259 $10,099 $10,553 $11,981 $14,028 $13,864 $14,615 $15,118 $14,174 $22,207 $24,339 $24,021 $23,402 137.86% <-Total Growth 10 Book Value
Non-participating Shares $783 $779 $977 $977 $973 $970 $966 $965 $962 $962 $956 $954 $954 $950 -2.35% <-Total Growth 10 Non-participating Shares
Net Book Value $6,476 $6,480 $9,122 $9,576 $11,008 $13,058 $12,898 $13,650 $14,156 $13,212 $21,251 $23,385 $23,067 $22,452 $22,452 $22,452 152.87% <-Total Growth 10 Book Value
Book Value per Share $14.12 $14.09 $19.83 $20.81 $23.85 $28.19 $27.84 $29.40 $30.38 $30.98 $31.38 $34.56 $34.58 $33.66 $33.66 $33.66 74.37% <-Total Growth 10 Book Value per Share
Change -28.59% -0.21% 40.74% 4.92% 14.65% 18.18% -1.25% 5.61% 3.34% 1.97% 1.29% 10.14% 0.05% -2.67% 0.00% 0.00% -15.54% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.98 1.79 1.24 1.39 1.28 1.09 1.04 1.05 0.92 0.95 0.83 1.06 1.06 1.04 0.00 0.00 1.28 P/B Ratio Historical Median
P/B Ratio (Close) 1.96 1.69 1.28 1.54 1.33 1.03 1.08 1.10 0.81 1.08 0.93 1.21 0.92 1.08 1.08 1.08 5.72% <-IRR #YR-> 10 Book Value per Share 74.37%
Change 32.66% -13.73% -24.29% 19.98% -13.29% -22.90% 5.15% 2.00% -26.67% 33.73% -13.73% 29.83% -23.84% 17.16% 0.00% 0.00% 3.30% <-IRR #YR-> 5 Book Value per Share 17.62%
Leverage (A/BK) (Total BV) 6.46 14.60 10.17 11.74 12.00 11.91 12.06 12.10 11.89 13.04 16.24 15.13 16.64 14.75 12.08 <-Median-> 10 A/BV
Debt/Equity Ratio (Total BV) 5.46 13.17 9.17 10.74 11.00 10.91 11.06 11.10 10.89 12.04 15.24 14.13 15.64 13.75 11.08 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.06 5 yr Med 0.95 1.97% Diff M/C 13.16 Historical 28 A/BV
-$19.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.58
-$29.40 $0.00 $0.00 $0.00 $0.00 $34.58
$2,199 <-12 mths -18.28%
Comprehensive Income $794 $2,859 $2,579 $4,368 $3,785 $6,006 $2,089 $3,023 $3,954 $2,963 $4,149 $4,478 $3,027 17.37% <-Total Growth 10 Comprehensive Income
NCI $423 $1,937 $1,775 $2,417 $2,225 $3,338 $1,415 $1,594 $2,467 $1,754 $1,496 $1,735 $1,573
Non-participating Shares $41 $50 $52 $52 $52 $52 $52 $52 $52 $52 $52 $52
Shareholders $371 $881 $754 $1,899 $1,508 $2,616 $622 $1,377 $1,435 $1,157 $2,601 $2,691 $1,402 85.94% <-Total Growth 10 Comprehensive Income
Increase -37.86% 137.47% -14.42% 151.86% -20.59% 73.47% -76.22% 121.38% 4.21% -19.37% 124.81% 3.46% -47.90% 3.46% <-Median-> 5 Comprehensive Income
5 Yr Running Average $783 $622 $565 $900 $1,083 $1,532 $1,480 $1,604 $1,512 $1,441 $1,438 $1,852 $1,857 6.40% <-IRR #YR-> 10 Comprehensive Income 85.94%
ROE 5.7% 13.6% 8.3% 19.8% 13.7% 20.0% 4.8% 10.1% 10.1% 8.8% 12.2% 11.5% 6.1% 0.36% <-IRR #YR-> 5 Comprehensive Income 1.82%
5Yr Median 6.6% 6.6% 6.6% 8.3% 13.6% 13.7% 13.7% 13.7% 10.1% 10.1% 10.1% 10.1% 10.1% 12.63% <-IRR #YR-> 10 5 Yr Running Average 228.48%
% Difference from NI -59.1% -18.0% -9.4% 94.4% 18.3% 46.5% -42.5% 7.1% 11.5% 4.4% 30.4% -7.7% -26.7% 2.97% <-IRR #YR-> 5 5 Yr Running Average 15.76%
*For Shareholders Diff 5, 10 yr 9.3% 4.4% 10.1% <-Median-> 5 Return on Equity
-$754 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,402
-$1,377 $0 $0 $0 $0 $1,402
-$565.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,857
-$1,604.4 $0.0 $0.0 $0.0 $0.0 $1,857
Current Liability Coverage Ratio 1.39 1.91 1.67 1.11 1.12 0.97 1.12 1.10 1.07 0.99 1.54 1.80 1.22 0.32 Like Liq Ratio CFO / Current Liabilities
5 year Median 0.98 0.98 1.39 1.39 1.39 1.12 1.12 1.11 1.10 1.07 1.10 1.10 1.22 1.22 1.22 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 5.81% 2.12% 1.93% 1.61% 1.59% 1.33% 1.59% 1.55% 1.57% 1.39% 1.61% 1.67% 1.02% 1.19% Like ROA CFO / Total Assets
5 year Median 3.4% 3.1% 3.0% 2.1% 1.9% 1.6% 1.6% 1.6% 1.6% 1.5% 1.6% 1.6% 1.6% 1.4% 1.6% <-Median-> 5 Return on Assets 
Return on Assets ROA 0.8% 0.4% 0.3% 0.3% 0.3% 0.4% 0.3% 0.3% 0.3% 0.2% 0.3% 0.4% 0.3% 0.4% Net  Income/Assets Return on Assets
5Yr Median 0.8% 0.5% 0.5% 0.4% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 14.0% 16.6% 9.1% 10.2% 11.6% 13.7% 8.4% 9.4% 9.1% 8.4% 9.4% 12.5% 8.3% 11.8% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 14.0% 14.0% 9.1% 10.2% 11.6% 11.6% 10.2% 10.2% 9.4% 9.1% 9.1% 9.4% 9.1% 9.4% 9.4% <-Median-> 10 Return on Equity
$2,839 <-12 mths -2.67%
Net Income Shareholders $2,369 $2,945 $2,747 $2,789 $3,436 $4,099 $3,263 $3,034 $3,467 $3,043 $3,534 $4,673 $3,543 28.98% <-Total Growth 10 Net Income Shareholders
NCI $1,462 $1,829 $1,865 $1,760 $2,109 $2,261 $2,129 $1,696 $2,128 $1,883 $1,488 $1,704 $1,578 -15.39% <-Total Growth 10 NCI
Non-participating Shares $41 $50 $52 $52 $52 $52 $52 $52 $52 $52 $52 $52 Non-participating Shares
Shareholders $907 $1,075 $832 $977 $1,275 $1,786 $1,082 $1,286 $1,287 $1,108 $1,994 $2,917 $1,913 $2,654 $2,819 $2,709 129.93% <-Total Growth 10 Shareholders
Increase 32.99% 18.52% -22.60% 17.43% 30.50% 40.08% -39.42% 18.85% 0.08% -13.91% 79.96% 46.29% -34.42% 38.73% 6.22% -3.90% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,026 $963 $836 $895 $1,013 $1,189 $1,190 $1,281 $1,343 $1,310 $1,351 $1,718 $1,844 $2,117 $2,459 $2,602 8.68% <-IRR #YR-> 10 Net Income
Operating Cash Flow $6,563 $5,425 $5,235 $5,561 $5,996 $5,627 $6,742 $6,892 $7,116 $6,621 $10,101 $11,053 $7,502 8.27% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$2,731 -$2,306 -$207 -$5,286 -$5,388 -$3,841 -$5,484 -$5,536 -$4,608 -$1,478 -$8,415 -$10,579 -$6,498 8.23% <-IRR #YR-> 10 5 Yr Running Average
Total Accruals -$2,925 -$2,044 -$4,196 $702 $667 $0 -$176 -$70 -$1,221 -$4,035 $308 $2,443 $909 7.55% <-IRR #YR-> 5 5 Yr Running Average
Total Assets $112,999 $255,496 $271,645 $345,005 $377,781 $422,859 $422,903 $445,521 $452,303 $477,250 $629,104 $661,633 $733,650 Balance Sheet Assets
Accruals Ratio -2.59% -0.80% -1.54% 0.20% 0.18% 0.00% -0.04% -0.02% -0.27% -0.85% 0.05% 0.37% 0.12% 0.05% <-Median-> 5 Ratio
EPS/CF Ratio 0.13 0.20 0.15 0.16 0.19 0.29 0.15 0.17 0.17 0.15 0.20 0.25 0.23 0.18 <-Median-> 10 EPS/CF Ratio
-$832 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,913
-$1,286 $0 $0 $0 $0 $1,913
-$836 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,844
-$1,281 $0 $0 $0 $0 $1,844
Chge in Close -5.27% -13.91% 6.55% 25.89% -0.59% -8.88% 3.84% 7.72% -24.22% 36.36% -12.62% 43.00% -23.80% 14.03% 0.00% 0.00% Count 30 Years of data
up/down Count 0 0.00%
Any Predictions? % right Count 0 #DIV/0!
Financial Cash Flow -$377 -$3,130 -$5,221 -$1,739 -$1,023 -$1,468 -$960 -$596 -$2,154 -$4,631 $1,638 -$962 -$948 C F Statement  Financial CF
Total Accruals  -$2,548 $1,086 $1,025 $2,441 $1,690 $1,468 $784 $526 $933 $596 -$1,330 $3,405 $1,857 Accruals
Accruals Ratio -2.25% 0.43% 0.38% 0.71% 0.45% 0.35% 0.19% 0.12% 0.21% 0.12% -0.21% 0.51% 0.25% 0.21% <-Median-> 5 Ratio
Cash $3,728 $3,741 $3,540 $4,767 $4,431 $5,085 $5,182 $5,903 $6,441 $6,805 $1,040 $9,509 $9,848 $12,294 Cash
Cash per Share $8.13 $8.13 $7.70 $10.36 $9.60 $10.98 $11.18 $12.71 $13.82 $15.96 $1.54 $14.05 $14.76 $18.43 $14.05 <-Median-> 5 Cash per Share
Percentage of Stock Price 29.38% 34.15% 30.32% 32.42% 30.23% 37.93% 37.22% 39.28% 56.35% 47.70% 5.25% 33.62% 46.35% 50.74% 46.35% <-Median-> 5 % of Stock Price
Notes:
May 6, 2023.  Last estimates were for 2022 and 2023 of $70178M and $73500M for Revenue, $4.31, $4.65 and $5.23 for AEPS for 2022/4, $3.50 $3.99 for EPS, 
$1.96, $2.05 for Dividends, $37.00, $39.80 for BVPS, and $2552M, $2756M for Net Income.
May 7, 2022.  Last estimates were for 2021, 2022 and 2023 of $66951M, $69973M and $73054M for Revenue, $2.40, $2.61 and $2.97 for EPS, $1.84, $1.90 and $2.49 for Dividends and $1995M, $2012M and $2121M for Net Income.
May 3, 2021.  Last estimates were for 2020 and 2021 of $46900M and $54356M for Revenue, $1.41 and $2.89 for EPS, $1.74, $1.81 and $1.81 for Dividends and $1268M and $2428M for Net Income.
May 2, 2020.  Last estimates were for 2019, 2020 and 2021 of $53977M, $50894M and $54264M for Revenue, $3.11, $3.44 and $3.72 for EPS and $1353M, $1465M and $1583M for Net Income.
June 8, 2019.  Last estimates were for 2018, 2019 and 2020 of $21747M, $56885M and $62222M for Revenue, $3.36, $3.50 and $3.85 for EPS and $1659M, $1705M and $1992M for Net Income.
June 4, 2018.  Last estimates were for 2017, 2018 and 2019 of $49613M, $52090M and $53973M for Reenue, $2.36, $3.28 and $4.18 for EPS, $1.513M, $1219M, and $1945M for Net Income.
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 got shares in this company when Power Corp reorganized and gave out Power Corp Shares to replace Power Financial Shares.
Dividends
Since 2020, dividends paid cycle 2 of February, April, July and November
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 holding company with controlling interests in Great-West Life (an insurance conglomerate), IGM Financial (Canada's largest nonbank asset manager), 
and other alternative asset-management platforms (Sagard and Power Sustainable). The company also has minority interests in Groupe Bruxelles Lambert (a holding company 
with interests in European companies) and China AMC (an asset manager in China).   
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 %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Jun 4 2016 Jun 10 2017 Jun 4 2018 Jun 8 2019 May 2 2020 May 5 2021 May 7 2022 May 6 2023
Orr, R. Jeffrey 0.020 0.00% 0.490 0.07% 0.515 0.08% 0.575 0.09% 0.600 0.09% 4.35%
CEO - Shares - Amount $0.58 $14.33 $21.54 $18.32 $21.80
Options - percentage 0.068 0.01% 8.262 1.22% 7.503 1.11% 7.306 1.10% 8.071 1.21% 10.48%
Options - amount $1.99 $241.50 $313.61 $232.68 $293.15
Tretiak, Gregory Dennis 0.00% 0.006 0.00% 0.008 0.00% 0.011 0.00% 0.013 0.00% 0.016 0.00% 0.024 0.00% 0.027 0.00% 0.030 0.00% 12.00%
CFO - Shares - Amount $0.132 $0.190 $0.271 $0.258 $0.43 $0.46 $1.00 $0.85 $1.09
Options - percentage 0.04% 0.238 0.05% 0.299 0.06% 0.367 0.08% 0.450 0.11% 1.426 0.21% 1.458 0.22% 1.421 0.21% 1.687 0.25% 18.75%
Options - amount $5.024 $7.153 $9.664 $9.011 $15.06 $41.67 $60.94 $45.26 $61.29
Généreux, Claude 0.00% 0.000 0.00% 0.002 0.00% 0.003 0.00% 0.005 0.00% 0.022 0.00% 0.025 0.00% 0.021 0.00% 0.030 0.00% 39.74%
Officer - Shares - Amount $0.000 $0.010 $0.049 $0.075 $0.16 $0.64 $1.04 $0.67 $1.07
Options - percentage 0.01% 0.071 0.02% 0.138 0.03% 0.212 0.05% 0.252 0.06% 1.362 0.20% 1.395 0.21% 1.504 0.23% 1.757 0.26% 16.76%
Options - amount $1.263 $2.133 $4.473 $5.205 $8.43 $39.81 $58.30 $47.92 $63.80
Johnson, John Edward
Officer - Shares - Amount
Options - percentage
Options - amount
Gratton, Robert
Officer - Shares - Amount
Options - percentage
Options - amount
Raenden, Leslie
Subsidiary Executive
Options - percentage
Options - amount
Beaudoin, Pierre 0.01% 0.025 0.01% 0.025 0.01% 0.025 0.01% 0.025 0.01% 0.044 0.01% 0.063 0.01% 0.076 0.01% 0.105 0.02% 39.17%
Director - Shares - Amount $1.246 $0.751 $0.809 $0.613 $0.84 $1.30 $2.64 $2.41 $3.82
Options - percentage 0.01% 0.049 0.01% 0.055 0.01% 0.062 0.01% 0.071 0.02% 0.082 0.01% 0.095 0.01% 0.105 0.02% 0.117 0.02% 11.95%
Options - amount $0.724 $1.463 $1.788 $1.526 $2.38 $2.39 $3.98 $3.34 $4.27
Desmarais, Andre 0.24% 15.100 3.26% 15.107 3.25% 15.111 3.24% 14.057 3.30% 15.536 2.29% 15.541 2.30% 15.991 2.40% 15.991 2.40% was Co-CEO, Vice Chairman 0.00%
Deputy Chairman $31.684 $453.763 $489.002 $370.677 $470.22 $454.11 $649.63 $509.33 $580.81 now Vice Chairman 2020
Options - percentage 1.09% 5.088 1.10% 5.142 1.11% 5.290 1.14% 6.778 1.59% 8.311 1.23% 8.001 1.18% 6.450 0.97% 6.623 0.99% 2.69%
Options - amount $145.626 $152.901 $166.460 $129.770 $226.71 $242.93 $334.44 $205.43 $240.56
Reuters Options Value
Options - amount
Desmarais, Paul Jr. 0.02% 15.080 3.25% 15.085 3.25% 15.090 3.24% 15.055 3.53% 15.102 2.23% 15.106 2.23% 15.161 2.27% 15.161 2.27% was Co-CEO, Chairman 0.00%
Chairman $2.201 $453.165 $488.313 $370.166 $503.59 $441.44 $631.43 $482.88 $550.65 now Chairman 2020
Options - percentage 1.08% 0.000 0.00% 5.118 1.10% 5.265 1.13% 5.760 1.35% 5.760 0.85% 7.929 1.17% 6.519 0.98% 6.539 0.98% 0.30%
Options - amount $145.024 $0.000 $165.662 $129.160 $192.67 $168.36 $331.44 $207.65 $237.49
Reuters Options Value
Options - amount
Desmarais Family Residuary Trust 10.44% 29.000 6.26%
10% Holder $1,399.637 $871.450
Indirect Ownership
Subordinate Voting Shares 19.363 4.18% 48.363 11.34% 48.363 7.14% 48.363 7.15% dated Feb 2020 #DIV/0!
Amount $581.870 $1,617.76 $1,413.66 $2,021.59
Tot. Subordinate Voting Shares 48.363 10.44%
Preferred Shares Participating 99.49% 48.603 99.49% 48.698 99.68% 54.968 8.12% 54.698 8.08% P dated Feb 2020 #DIV/0!
10% Holder $1,406.582 $1,460.532 $1,628.95 $1,606.71 $2,286.36 P
Increase in O/S Shares 0.27% 1.729 0.37% 0.095 0.02% 0.982 0.21% 1.658 0.36% 1.423 0.33% 1.498 0.22% 3.437 0.51% 1.683 0.25%
due to SO  $39.321 $50.023 $2.861 $31.789 $40.660 $47.583 $43.785 $143.656 $53.605
Book Value $40.000 $63.000 $3.000 $31.000 $49.000 $33.000 $48.000 $107.000 $52.000
Insider Buying -$0.003 -$0.011 -$0.104 $0.000 $0.000 -$1.533 -$0.499 -$1.614 -$2.043
Insider Selling $23.911 $1.331 $2.172 $23.829 $1.939 $11.275 $27.642 $89.608 $0.000
Net Insider Selling $23.907 $1.320 $2.068 $23.829 $1.939 $9.742 $27.144 $87.995 -$2.043
% of Market Cap 0.18% 0.01% 0.01% 0.21% 0.01% 0.05% 0.10% 0.41% -0.01%
Directors  12 12 12 12 12 13 14 14
Women 18% 2 17% 2 17% 2 17% 2 17% 2 17% 2 15% 3 21% 4 29%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 1 8% 1 7% 1 7%
Institutions/Holdings 270 $4,218 252 $3,995 227 21.20% 396 0.00% 20 30.75% 20 16.66%
Value $3,185.530
Total Shares Held 36.92% 144.000 31.08% 136.000 29.29% 104.000 22.32% 141.000 30.26% 115.830 17.10% 112.708 16.90%
Value of Shares owned $4,327 $4,087 $2,551.120 $4,716.450 $3,385.701 $4,711.199
Increase/Decrease 47.4% -27.000 -15.8% -26.000 -16.0% 4.000 4.0% 3.000 2.2% 0.693 0.6% -1.882 -1.6%
Starting No. of Shares moringstar 171.000 moringstar 162.000 moringstar 100.000 moringstar 138.000 moringstar 115.136 MS Top 20 114.591 MS Top 20
Institutions/Holdings 20 27.34% 20 23.44%
Total Shares Held 185.020 27.74% 156.187 23.41%
Increase/Decrease 3 Mths -1.907 -1.02% -3.978 -2.48%
Starting No. of Shares 186.926 160.165
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock