This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q1 2023
RB Global Inc TSX RBA NYSE RBA https://www.rbauction.com/ Fiscal Yr: Dec-31
Year 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/30/24 12/30/25 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP Accounting Rules Fixed from 
Split Date
Split Split
USD - CDN$ 0.9946 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3623 1.3623 1.3623 36.13% <-Total Growth 10 Currency
Change -4.97% 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% 0.58% 0.00% 0.00% 3.13% <-IRR #YR-> 10 USD - CDN$ 36.13%
5 year Running Average 1.0838 1.0542 1.0555 1.0233 1.0460 1.1241 1.1892 1.2411 1.3012 1.3290 1.3067 1.2917 1.3117 1.3113 1.3240 1.3418 1.54% <-IRR #YR-> 5 USD - CDN$ 7.96%
-0.9949 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.3544
-1.2545 0.0000 0.0000 0.0000 0.0000 1.3544
$1,852 <-12 mths 6.83%
Revenue US$* $357.37 $396.10 $437.96 $467.40 $481.10 $515.88 $566.40 $610.52 $1,170.03 $1,318.64 $1,377.26 $1,416.97 $1,733.81 $3,466 $4,174 $4,454 295.89% <-Total Growth 10 Revenue US$
Increase -5.26% 10.84% 10.57% 6.72% 2.93% 7.23% 9.79% 7.79% 91.65% 12.70% 4.45% 2.88% 22.36% 99.91% 20.43% 6.71% 14.75% <-IRR #YR-> 10 Revenue 295.89% US$
5 year Running Average $333.13 $360.15 $384.69 $407.21 $427.98 $459.69 $493.75 $528.26 $668.78 $836.29 $1,008.57 $1,178.68 $1,403.34 $1,862.54 $2,433.61 $3,048.96 23.21% <-IRR #YR-> 5 Revenue 183.99% US$
Revenue per Share $3.38 $3.72 $4.11 $4.37 $4.47 $4.81 $5.30 $5.69 $10.77 $12.06 $12.53 $12.81 $15.64 $31.26 $37.64 $40.17 13.82% <-IRR #YR-> 10 5 yr Running Average 264.80% US$
Increase -5.50% 10.07% 10.35% 6.30% 2.30% 7.72% 10.18% 7.34% 89.15% 12.03% 3.93% 2.19% 22.07% 99.91% 20.43% 6.71% 21.58% <-IRR #YR-> 5 5 yr Running Average 165.65% US$
5 year Running Average $3.17 $3.42 $3.64 $3.83 $4.01 $4.30 $4.61 $4.93 $6.21 $7.73 $9.27 $10.77 $12.76 $16.86 $21.98 $27.50 14.30% <-IRR #YR-> 10 Revenue per Share 280.59% US$
P/S (Price/Sales) Med 6.05 6.66 5.16 4.69 5.45 5.66 5.76 5.23 3.20 3.16 4.08 4.90 3.94 1.87 0.00 0.00 22.40% <-IRR #YR-> 5 Revenue per Share 174.74% US$
P/S (Price/Sales) Close 6.81 5.93 5.08 5.25 6.02 5.01 6.41 5.26 3.06 3.56 5.61 4.78 3.70 1.69 1.40 1.32 13.38% <-IRR #YR-> 10 5 yr Running Average 251.03% US$
*Revenue in M US $  P/S Med 20 yr  5.47 15 yr  5.23 10 yr  4.79 5 yr  3.94 -64.74% Diff M/C 20.96% <-IRR #YR-> 5 5 yr Running Average 158.95% US$
-$438 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,734
-$611 $0 $0 $0 $0 $1,734
-$385 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,403
-$528 $0 $0 $0 $0 $1,403
-$4.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.64
-$5.69 $0.00 $0.00 $0.00 $0.00 $15.64
-$3.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.76
-$4.93 $0.00 $0.00 $0.00 $0.00 $12.76
$2,523 <-12 mths 7.46%
Revenue CDN $ $355.44 $402.83 $435.72 $497.13 $558.12 $714.35 $760.50 $765.89 $1,596.15 $1,712.65 $1,753.53 $1,796.44 $2,348.27 $4,722 $5,686 $6,068 438.94% <-Total Growth 10 Revenue CDN$
Increase -9.97% 13.33% 8.16% 14.09% 12.27% 27.99% 6.46% 0.71% 108.40% 7.30% 2.39% 2.45% 30.72% 101.07% 20.43% 6.71% 18.35% <-IRR #YR-> 10 Revenue 438.94% CDN$
5 year Running Average $360.08 $379.81 $404.66 $417.18 $449.85 $521.63 $593.16 $659.20 $879.00 $1,109.91 $1,317.74 $1,524.93 $1,841.41 $2,466.52 $3,261.24 $4,124.07 25.12% <-IRR #YR-> 5 Revenue 206.61% CDN$
Revenue per Share $3.36 $3.79 $4.09 $4.64 $5.18 $6.66 $7.12 $7.14 $14.69 $15.66 $15.96 $16.24 $21.18 $42.58 $51.28 $54.72 16.36% <-IRR #YR-> 10 5 yr Running Average 355.05% CDN$
Increase -10.20% 12.55% 7.95% 13.64% 11.58% 28.57% 6.84% 0.29% 105.70% 6.66% 1.88% 1.76% 30.41% 101.07% 20.43% 6.71% 22.81% <-IRR #YR-> 5 5 yr Running Average 179.34% CDN$
5 year Running Average $3.43 $3.60 $3.83 $3.93 $4.21 $4.87 $5.54 $6.15 $8.16 $10.25 $12.11 $13.94 $16.75 $22.32 $29.45 $37.20 17.88% <-IRR #YR-> 10 Revenue per Share 418.11% CDN$
P/S (Price/Sales) Med 6.08 6.38 5.44 4.69 5.35 5.22 5.84 5.42 3.02 3.24 4.31 4.85 3.72 1.82 0.00 0.00 24.29% <-IRR #YR-> 5 Revenue per Share 196.62% CDN$
P/S (Price/Sales) Close 6.85 5.92 5.08 5.24 6.02 5.00 6.40 5.27 3.04 3.56 5.54 4.77 3.69 1.67 1.39 1.30 15.91% <-IRR #YR-> 10 5 yr Running Average 337.74% CDN$
*Revenue in M CDN $  P/S Med 20 yr  5.44 15 yr  5.35 10 yr  4.77 5 yr  3.72 -65.02% Diff M/C 22.18% <-IRR #YR-> 5 5 yr Running Average 172.28% CDN$
-$436 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,348
-$766 $0 $0 $0 $0 $2,348
-$405 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,841
-$659 $0 $0 $0 $0 $1,841
-$4.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $21.18
-$7.14 $0.00 $0.00 $0.00 $0.00 $21.18
-$3.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.75
-$6.15 $0.00 $0.00 $0.00 $0.00 $16.75
$2.42 <-12 mths 0.41%
AEPS* US$ $0.62 $0.72 $0.75 $0.85 $0.94 $1.13 $1.15 $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $2.59 $2,397.00 $3.85 221.33% <-Total Growth 10 AEPS US$
Increase -30.34% 16.13% 4.17% 13.33% 10.59% 20.21% 1.77% -29.57% 33.33% 23.15% 26.32% 15.48% 24.23% 7.47% 92448.26% -99.84% 10 0 10 Years of Data, EPS P or N 100.00% US$
AEPS Yield 2.69% 3.26% 3.59% 3.71% 3.50% 4.69% 3.38% 2.71% 3.28% 3.10% 2.39% 3.17% 4.17% 4.90% 4536.34% 7.29% 12.38% <-IRR #YR-> 10 AEPS 221.33% US$
5 year Running Average $0.79 $0.77 $0.78 $0.88 $0.96 $0.98 $1.02 $1.10 $1.21 $1.37 $1.69 $1.99 $481.12 $481.56 24.37% <-IRR #YR-> 5 AEPS 197.53% US$
Payout Ratio 66.13% 60.42% 62.67% 59.41% 57.45% 53.10% 57.39% 83.95% 64.81% 57.14% 50.00% 48.45% 43.15% 41.70% 0.05% 28.05% 7.89% <-IRR #YR-> 10 5 yr Running Average 113.67% US$
5 year Running Average 53.39% 58.26% 61.21% 58.61% 58.00% 62.26% 63.34% 63.28% 62.66% 60.87% 52.71% 48.09% 36.67% 32.28% 11.58% <-IRR #YR-> 5 5 yr Running Average 72.95% US$
Price/AEPS Median 33.00 34.44 28.25 24.08 25.91 24.10 26.57 36.75 31.86 28.67 30.46 32.37 25.55 22.58 0.00 0.00 27.62 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 37.74 43.43 31.97 26.56 28.63 26.90 34.23 42.83 35.74 33.03 44.76 38.40 30.15 24.78 0.00 0.00 33.63 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 28.26 25.46 24.53 21.59 23.19 21.30 18.90 30.68 27.98 24.32 16.15 26.35 20.95 20.38 0.00 0.00 22.39 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 37.18 30.67 27.85 26.98 28.61 21.34 29.57 36.95 30.48 32.29 41.87 31.55 24.00 20.40 0.02 13.72 30.02 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 25.90 35.61 29.01 30.57 31.64 25.65 30.09 26.03 40.64 39.77 52.89 36.43 29.81 21.93 20.40 0.02 31.10 <-Median-> 10 Trailing P/AEPS Close US$
Median Values DPR 10 Yrs 57.27% 5 Yrs   50.00% P/CF 5 Yrs   in order 30.46 35.74 24.32 31.55 -33.01% Diff M/C DPR 75% to 95% best US$
* Adjusted Earnings per Share
-$0.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.41
-$0.81 $0.00 $0.00 $0.00 $0.00 $2.41
-$0.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.69
-$0.98 $0.00 $0.00 $0.00 $0.00 $1.69
$3.30 <-12 mths 1.00%
AEPS* CDN$ $0.62 $0.73 $0.75 $0.90 $1.09 $1.56 $1.54 $1.02 $1.47 $1.73 $2.14 $2.46 $3.26 $3.53 $3,265.43 $5.24 337.44% <-Total Growth 10 AEPS CDN$
Increase -33.80% 18.74% 1.90% 21.16% 20.62% 43.49% -1.32% -34.19% 44.99% 17.24% 23.83% 14.99% 32.71% 8.10% 92448.26% -99.84% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
AEPS Yield 2.68% 3.27% 3.60% 3.71% 3.49% 4.69% 3.39% 2.70% 3.30% 3.10% 2.42% 3.18% 4.17% 4.96% 4594.67% 7.38% 15.90% <-IRR #YR-> 10 AEPS 337.44% CDN$
5 year Running Average $0.84 $0.79 $0.82 $1.01 $1.17 $1.22 $1.34 $1.47 $1.58 $1.76 $2.21 $2.62 $655.36 $655.99 26.29% <-IRR #YR-> 5 AEPS 221.22% CDN$
Payout Ratio 66.13% 60.42% 62.67% 59.41% 57.45% 53.10% 57.39% 83.95% 64.81% 57.14% 50.00% 48.45% 43.15% 41.70% 0.05% 28.05% 10.13% <-IRR #YR-> 10 5 yr Running Average 162.51% CDN$
5 year Running Average 53.39% 58.26% 61.21% 58.61% 58.00% 62.26% 63.34% 63.28% 62.66% 60.87% 52.71% 48.09% 36.67% 32.28% 12.57% <-IRR #YR-> 5 5 yr Running Average 80.79% CDN$
Price/AEPS Median 33.18 32.99 29.83 24.11 25.44 22.25 26.94 38.10 30.12 29.36 32.13 32.02 24.16 22.02 0.00 0.00 28.15 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 37.95 40.51 34.60 27.12 29.04 25.45 33.83 44.99 34.22 33.51 45.96 37.68 28.62 24.28 0.00 0.00 33.67 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 28.41 25.48 25.05 21.09 21.84 19.04 20.05 31.21 26.02 25.21 18.31 26.35 19.71 19.75 0.00 0.00 21.47 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 37.38 30.59 27.81 26.95 28.63 21.31 29.50 37.04 30.31 32.26 41.37 31.47 23.96 20.14 0.02 13.55 29.91 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 24.75 36.33 28.34 32.65 34.53 30.57 29.11 24.38 43.95 37.82 51.22 36.19 31.80 21.77 20.14 0.02 33.59 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values DPR 10 Yrs 57.27% 5 Yrs   50.00% P/CF 5 Yrs   in order 30.12 34.22 25.21 31.47 -33.12% Diff M/C DPR 75% to 95% best
* Adjusted Earnings per Share
-$0.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.26
-$1.02 $0.00 $0.00 $0.00 $0.00 $3.26
-$0.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.21
-$1.22 $0.00 $0.00 $0.00 $0.00 $2.21
$0.98 <-12 mths -65.73%
Pre-split 2004
Pre-split 2008
EPS Basic US$ $0.62 $0.72 $0.75 $0.88 $0.85 $1.27 $0.86 $0.70 $1.12 $1.37 $1.56 $1.38 $2.89 285.33% <-Total Growth 10 EPS Basic
Pre-split 2004
Pre-split 2008
EPS Diluted* US$ $0.62 $0.72 $0.74 $0.88 $0.85 $1.27 $0.85 $0.69 $1.11 $1.36 $1.54 $1.36 $2.86 $1.86 $2.99 $3.85 286.49% <-Total Growth 10 EPS Diluted US$
Increase -30.34% 16.13% 2.78% 18.92% -3.41% 49.41% -33.07% -18.82% 60.87% 22.52% 13.24% -11.69% 110.29% -34.97% 60.75% 28.76% 10 0 10 Years of Data, EPS P or N 100.00% US$
Earnings Yield 2.7% 3.3% 3.5% 3.8% 3.2% 5.3% 2.5% 2.3% 3.4% 3.2% 2.2% 2.2% 4.9% 3.5% 5.7% 7.3% 14.48% <-IRR #YR-> 10 Earnings per Share 286.49% US$
5 year Running Average $0.75 $0.78 $0.79 $0.77 $0.76 $0.89 $0.92 $0.91 $0.95 $1.06 $1.11 $1.21 $1.65 $1.80 $2.12 $2.58 32.89% <-IRR #YR-> 5 Earnings per Share 314.49% US$
10 year Running Average $0.54 $0.59 $0.64 $0.69 $0.74 $0.82 $0.85 $0.85 $0.86 $0.91 $1.00 $1.07 $1.28 $1.38 $1.59 $1.85 7.67% <-IRR #YR-> 10 5 yr Running Average 109.41% US$
* Diluted ESP per share US$ E/P 10 Yrs 3.16% 5Yrs 3.17% 12.63% <-IRR #YR-> 5 5 yr Running Average 81.28% US$
-$0.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.86
-$0.69 $0.00 $0.00 $0.00 $0.00 $2.86
-$0.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.65
-$0.91 $0.00 $0.00 $0.00 $0.00 $1.65
$1.34 <-12 mths -65.53%
EPS Basic CDN$ $0.62 $0.73 $0.75 $0.94 $0.99 $1.76 $1.15 $0.88 $1.53 $1.78 $1.99 $1.75 $3.91 424.57% <-Total Growth 10 EPS Basic CDN$
EPS Diluted   $0.62 $0.73 $0.74 $0.94 $0.99 $1.76 $1.14 $0.87 $1.51 $1.77 $1.96 $1.72 $3.87 $2.53 $4.07 $5.24 426.14% <-Total Growth 10 EPS Diluted CDN$
Increase -33.80% 18.74% 0.54% 27.13% 5.35% 78.34% -35.10% -24.16% 74.94% 16.65% 11.00% -12.06% 124.66% -34.59% 60.75% 28.76% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 2.7% 3.3% 3.5% 3.8% 3.2% 5.3% 2.5% 2.3% 3.4% 3.2% 2.2% 2.2% 5.0% 3.6% 5.7% 7.4% 18.06% <-IRR #YR-> 10 Earnings per Share 426.14% CDN$
5 year Running Average $0.82 $0.83 $0.84 $0.79 $0.80 $1.03 $1.11 $1.14 $1.25 $1.41 $1.45 $1.57 $2.17 $2.37 $2.83 $3.49 34.95% <-IRR #YR-> 5 Earnings per Share 347.50% CDN$
10 year Running Average $0.63 $0.67 $0.70 $0.75 $0.81 $0.92 $0.97 $0.99 $1.02 $1.11 $1.24 $1.34 $1.65 $1.81 $2.12 $2.47 9.97% <-IRR #YR-> 10 5 yr Running Average 158.55% CDN$
* Diluted ESP per share  E/P 10 Yrs 3.16% 5Yrs 3.17% 13.77% <-IRR #YR-> 5 5 yr Running Average 90.58% CDN$
-$0.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.87
-$0.87 $0.00 $0.00 $0.00 $0.00 $3.87
-$0.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.17
-$1.14 $0.00 $0.00 $0.00 $0.00 $2.17
Dividends* US$ $1.65 $1.23 $1.32 Estimates Dividend*
Increase 58.65% -25.45% 7.32% Estimates Increase
Payout Ratio EPS 88.71% 41.14% 34.29% Estimates Payout Ratio EPS
Special Dividend US$ paid in US$ $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 $0.00 0.00% <-Median-> 10 Special Dividend  Paid in US$ US$
Dividends* US$ $0.41 $0.44 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $1.08 $1.08 $1.08 121.28% <-Total Growth 10 Dividends Paid in US$ US$
Increase 7.89% 6.10% 8.05% 7.45% 6.93% 11.11% 10.00% 3.03% 2.94% 8.57% 10.53% 11.90% 10.64% 3.85% 0.00% 0.00% 19 0 19 Years of data, Count P, N 100.00% US$
Average Increases 5 Year Running 16.6% 10.9% 9.4% 8.2% 7.3% 7.9% 8.7% 7.7% 6.8% 7.1% 7.0% 7.4% 8.9% 9.1% 7.4% 5.3% 7.55% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.34 $0.37 $0.41 $0.44 $0.47 $0.51 $0.56 $0.60 $0.64 $0.68 $0.73 $0.78 $0.86 $0.93 $1.00 $1.04 110.32% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 2.00% 1.75% 2.22% 2.47% 2.22% 2.20% 2.16% 2.28% 2.03% 1.99% 1.64% 1.50% 1.69% 1.85% 2.10% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.75% 1.39% 1.96% 2.24% 2.01% 1.97% 1.68% 1.96% 1.81% 1.73% 1.12% 1.26% 1.43% 1.68% 1.77% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 2.34% 2.37% 2.55% 2.75% 2.48% 2.49% 3.04% 2.74% 2.32% 2.35% 3.10% 1.84% 2.06% 2.05% 2.48% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 1.78% 1.97% 2.25% 2.20% 2.01% 2.49% 1.94% 2.27% 2.13% 1.77% 1.19% 1.54% 1.80% 2.04% 2.04% 2.04% 1.97% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 66.13% 60.42% 63.51% 57.39% 63.53% 47.24% 77.65% 98.55% 63.06% 55.88% 54.55% 69.12% 36.36% 58.06% 36.12% 28.05% 60.22% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 45.19% 47.66% 51.78% 57.14% 61.94% 57.17% 60.46% 65.75% 66.67% 64.39% 65.59% 64.69% 52.00% 51.89% 46.94% 40.40% 63.17% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 107.84% 32.79% 37.37% 28.58% 38.90% 32.76% 39.71% 49.87% 52.73% 24.97% 35.79% 32.74% 24.90% 22.36% 22.78% 18.59% 34.27% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 40.63% 38.41% 39.57% 36.39% 38.56% 33.68% 35.10% 37.25% 41.99% 36.84% 37.36% 35.79% 31.09% 26.99% 26.26% 23.28% 36.62% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 39.60% 44.60% 52.36% 54.55% 50.66% 37.57% 42.25% 53.13% 36.26% 32.44% 32.16% 35.47% 36.98% 22.36% 22.78% 18.59% 37.27% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 33.95% 35.58% 39.22% 43.36% 48.16% 46.69% 45.88% 46.42% 42.77% 39.02% 37.42% 36.24% 34.66% 30.56% 28.22% 25.04% 43.06% <-Median-> 10 DPR CF WC 5 Yr Running US$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 2.10% 1.97% 5 Yr Med 5 Yr Cl 1.69% 1.77% 5 Yr Med Payout 55.88% 32.74% 35.47% 8.87% <-IRR #YR-> 5 Dividends 52.94% US$
* Dividends per share US$ 10 Yr Med and Cur. -2.54% 3.51% 5 Yr Med and Cur. 21.01% 15.51% Last Div Inc ---> $0.250 $0.270 8.00% 8.27% <-IRR #YR-> 10 Dividends 121.28% US$
Dividends Growth 15 2.53% <-IRR #YR-> 15 Dividends 246.67% US$
Dividends Growth 20 13.12% <-IRR #YR-> 19 Dividends #DIV/0! US$
Dividends Growth 5 -$0.68 $0.00 $0.00 $0.00 $0.00 $1.04 Dividends Growth 5
Dividends Growth 10 -$0.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.04 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 -$0.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.04 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 $1.04 Dividends Growth 20
Historical Dividends Historical High Div 3.01% Low Div 1.07% 10 Yr High 3.09% 10 Yr Low 1.13% Med Div 1.83% Close Div 1.77% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -32.10%     91.02% Exp. -33.85% 80.88% Cheap 11.69% Cheap 15.21% High/Ave/Median  US$
Future Dividend Yield Div Yield $0.03 earning in 5 Years at IRR of 6.90% Div Inc. 39.60% Future Dividend Yield US$
Future Dividend Yield Div Yield 3.98% earning in 10 Years at IRR of 6.90% Div Inc. 94.88% Future Dividend Yield US$
Future Dividend Yield Div Yield 5.64% earning in 15 Years at IRR of 7.00% Div Inc. 175.90% Future Dividend Yield US$
Future Dividend Paid Div Paid $1.65 earning in 5 Years at IRR of 8.87% Div Inc. 52.94% Future Dividend Paid US$
Future Dividend Paid Div Paid $2.53 earning in 10 Years at IRR of 8.87% Div Inc. 133.91% Future Dividend Paid US$
Future Dividend Paid Div Paid $3.86 earning in 15 Years at IRR of 8.87% Div Inc. 257.74% Future Dividend Paid US$
Dividend Covering Cost Total Div $6.45 over 5 Years at IRR of 8.87% Div Cov. 12.20% Dividend Covering Cost US$
Dividend Covering Cost Total Div $14.65 over 10 Years at IRR of 8.87% Div Cov. 27.73% Dividend Covering Cost US$
Dividend Covering Cost Total Div $27.21 over 15 Years at IRR of 8.87% Div Cov. 51.49% Dividend Covering Cost US$
Yield if held 5 years 3.27% 2.56% 2.04% 2.30% 2.70% 2.93% 2.66% 3.21% 3.42% 3.12% 3.08% 3.08% 3.49% 3.14% 2.83% 2.11% 3.08% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 10.69% 10.31% 9.85% 7.32% 5.56% 4.79% 3.88% 2.95% 3.19% 3.80% 4.11% 3.79% 4.91% 5.28% 4.43% 3.97% 3.99% <-Median-> 10 Paid Median Price US$
Yield if held 15 years 12.75% 9.94% 15.65% 15.64% 14.26% 10.15% 7.82% 6.70% 5.53% 4.51% 4.93% 5.40% 5.28% 10.05% <-Median-> 10 Paid Median Price US$
Yield if held 20 years 17.68% 14.00% 21.90% 22.27% 21.80% 15.66% 11.12% 8.62% 21.80% <-Median-> 5 Paid Median Price US$
Yield if held 25 years 27.27% 19.89% 28.16% #NUM! <-Median-> 0 Paid Median Price US$
Cost covered if held 5 years 13.48% 10.96% 8.82% 10.04% 11.80% 12.46% 11.19% 14.09% 15.54% 13.96% 13.37% 12.83% 14.38% 13.54% 13.06% 10.20% 13.10% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 53.63% 59.05% 62.09% 49.55% 39.46% 33.83% 27.28% 21.77% 24.55% 28.80% 30.25% 27.00% 34.29% 38.31% 34.41% 32.53% 29.53% <-Median-> 10 Paid Median Price US$
Cost covered if held 15 years 87.55% 73.79% 120.13% 124.81% 124.67% 95.68% 74.46% 62.86% 50.32% 40.33% 45.81% 53.70% 55.77% 81.00% <-Median-> 10 Paid Median Price US$
Cost covered if held 20 years 167.85% 136.41% 215.04% 217.70% 214.40% 163.26% 125.72% 104.51% 214.40% <-Median-> 5 Paid Median Price US$
Cost covered if held 25 years 285.53% 228.12% 351.16% #NUM! <-Median-> 0 Paid Median Price US$
Dividend* $2.25 $1.68 $1.80 Estimates Dividend*
Increase 59.58% -25.45% 7.32% Estimates Increase
Payout Ratio EPS 88.71% 41.14% 34.29% Estimates Payout Ratio EPS
Special Dividends CDN$ $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 $0.00 0.00% <-Median-> 10 Special Dividends  Paid in US$ CDN$
Dividends per Share $0.41 $0.44 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $1.47 $1.47 $1.47 201.23% <-Total Growth 10 Dividends Paid in US$ CDN$
Increase 2.53% 8.49% 5.70% 14.87% 16.63% 32.63% 6.66% -3.74% 11.94% 3.37% 8.35% 11.43% 18.20% 4.45% 0.00% 0.00% 16 3 19 Years of data, Count P, N 84.21% CDN$
Average Increases 5 Year Running 14.1% 9.0% 10.5% 5.4% 9.6% 15.7% 15.3% 13.4% 12.8% 10.2% 5.3% 6.3% 10.7% 9.2% 8.5% 6.8% 10.41% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.36 $0.39 $0.43 $0.45 $0.50 $0.58 $0.67 $0.75 $0.83 $0.90 $0.95 $1.01 $1.12 $1.23 $1.32 $1.40 163.24% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 1.99% 1.83% 2.10% 2.46% 2.26% 2.39% 2.13% 2.20% 2.15% 1.95% 1.56% 1.51% 1.79% 1.89% 2.14% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.74% 1.49% 1.81% 2.19% 1.98% 2.09% 1.70% 1.87% 1.89% 1.71% 1.09% 1.29% 1.51% 1.72% 1.79% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.33% 2.37% 2.50% 2.82% 2.63% 2.79% 2.86% 2.69% 2.49% 2.27% 2.73% 1.84% 2.19% 2.11% 2.66% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 1.77% 1.97% 2.25% 2.20% 2.01% 2.49% 1.95% 2.27% 2.14% 1.77% 1.21% 1.54% 1.80% 2.07% 2.07% 2.07% 1.98% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 66.13% 60.42% 63.51% 57.39% 63.53% 47.24% 77.65% 98.55% 63.06% 55.88% 54.55% 69.12% 36.36% 58.06% 36.12% 28.05% 60.22% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 44.69% 47.01% 50.85% 56.99% 61.92% 56.41% 60.24% 65.65% 66.26% 64.04% 65.54% 64.57% 51.77% 51.68% 46.68% 40.20% 62.98% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 107.84% 32.79% 37.37% 28.58% 38.90% 32.76% 39.71% 49.87% 52.73% 24.97% 35.79% 32.74% 24.90% 22.36% 22.78% 18.59% 34.27% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 40.42% 38.30% 39.39% 36.14% 38.36% 33.67% 35.21% 37.45% 41.93% 36.85% 37.42% 35.85% 31.09% 26.86% 26.11% 23.19% 36.50% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 39.60% 44.60% 52.36% 54.55% 50.66% 37.57% 42.25% 53.13% 36.26% 32.44% 32.16% 35.47% 36.98% 22.36% 22.78% 18.59% 37.27% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 33.91% 35.44% 38.85% 43.35% 48.31% 45.97% 45.10% 45.89% 42.43% 38.92% 37.39% 36.20% 34.70% 30.46% 28.10% 24.94% 42.89% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 2.14% 1.98% 5 Yr Med 5 Yr Cl 1.79% 1.77% 5 Yr Med Payout 55.88% 32.74% 35.47% 10.55% <-IRR #YR-> 5 Dividends 65.12% CDN$
* Div per share (What I actually received.)/td> 10 Yr Med and Cur. -3.31% 4.76% 5 Yr Med and Cur. 15.92% 16.86% Last Div Inc ---> $0.250 $0.270 8.00% 11.66% <-IRR #YR-> 10 Dividends 201.23% CDN$
Dividends Growth 15 10.95% <-IRR #YR-> 15 Dividends 375.18% CDN$
Dividends Growth 20 13.40% <-IRR #YR-> 19 Dividends #DIV/0! CDN$
Dividends Growth 5 -$0.85 $0.00 $0.00 $0.00 $0.00 $1.41 Dividends Growth 5
Dividends Growth 10 -$0.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.41 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 $1.41 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 $1.41 Dividends Growth 20
Historical Dividends Historical High Div 2.82% Low Div 1.09% 10 Yr High 2.86% 10 Yr Low 1.11% Med Div 1.83% Close Div 1.77% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -26.59%     89.93% Exp. -27.62% 86.50% Cheap 13.13% Cheap 16.86% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 3.42% earning in 5.00 Years at IRR of 10.55% Div Inc. 65.12% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 5.64% earning in 10.00 Years at IRR of 10.55% Div Inc. 172.65% Future Dividend Yield CDN$
Future Dividend Yield Div Yield $0.09 earning in 15.00 Years at IRR of 10.55% Div Inc. 350.20% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $2.43 earning in 5 Years at IRR of 10.55% Div Inc. 65.12% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $4.01 earning in 10 Years at IRR of 10.55% Div Inc. 172.65% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $6.62 earning in 15 Years at IRR of 10.55% Div Inc. 350.20% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $9.08 over 5 Years at IRR of 10.55% Div Cov. 12.78% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $21.65 over 10 Years at IRR of 10.55% Div Cov. 30.46% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $42.40 over 15 Years at IRR of 10.55% Div Cov. 59.65% Dividend Covering Cost CDN$
Yield if held 5 yrs 2.72% 2.31% 1.96% 2.08% 2.64% 4.06% 3.67% 3.83% 4.38% 3.56% 3.07% 2.86% 3.64% 3.32% 2.90% 2.14% 3.60% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 yrs 7.09% 6.58% 6.21% 6.03% 5.02% 5.54% 4.63% 3.57% 3.70% 4.16% 5.23% 4.93% 6.33% 6.75% 5.30% 4.23% 4.98% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 yrs 8.86% 7.99% 14.44% 13.19% 11.32% 10.72% 7.91% 7.13% 6.23% 5.89% 5.70% 6.21% 7.19% 8.43% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 yrs 15.76% 12.60% 18.59% 17.73% 18.69% 16.51% 11.78% 9.80% 17.73% <-Median-> 5 Paid Median Price CDN$
Yield if held 25 yrs 24.28% 18.77% 25.57% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 12.13% 10.25% 8.92% 8.73% 10.47% 14.20% 13.86% 16.78% 19.05% 16.26% 13.65% 12.15% 14.50% 13.81% 13.04% 10.20% 14.03% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 39.28% 40.21% 42.07% 40.88% 33.00% 31.48% 27.76% 24.54% 24.83% 29.50% 37.42% 34.79% 41.99% 47.17% 40.10% 33.80% 32.24% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 61.16% 55.29% 89.76% 90.03% 91.62% 87.47% 69.14% 63.13% 54.20% 48.01% 48.58% 57.38% 71.70% 66.14% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 129.66% 112.87% 172.34% 165.26% 166.10% 156.24% 122.10% 109.86% 165.26% <-Median-> 5 Paid Median Price CDN$
Cost covered if held 25 years 230.77% 197.24% 294.25% #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $610.5 $1,170.0 $1,318.6 $1,377.3 $1,417.0 $1,733.8 $7,627.2 183.99% <-Total Growth 5 Revenue Growth US$ 183.99% 23.21%
AEPS Growth $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $9.25 197.53% <-Total Growth 5 AEPS Growth 197.53% 24.37%
Net Income Growth $75.0 $121.2 $148.9 $170.1 $151.6 $319.7 $986.5 326.06% <-Total Growth 5 Net Income Growth 326.06% 33.63%
Cash Flow Growth $146.3 $144.3 $332.8 $257.9 $317.6 $463.1 $1,661.9 216.58% <-Total Growth 5 Cash Flow Growth 216.58% 25.92%
Dividend Growth $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $4.96 52.94% <-Total Growth 5 Dividend Growth 52.94% 8.87%
Stock Price Growth $29.93 $32.92 $42.95 $70.34 $61.21 $57.83 93.22% <-Total Growth 5 Stock Price Growth 93.22% 14.08%
Revenue Growth US$ $438.0 $467.4 $481.1 $515.9 $566.4 $610.5 $1,170.0 $1,318.6 $1,377.3 $1,417.0 $1,733.8 $10,095.9 295.89% <-Total Growth 10 Revenue Growth US$ 295.89% 14.75%
AEPS Growth $0.75 $0.85 $0.94 $1.13 $1.15 $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $14.07 221.33% <-Total Growth 10 AEPS Growth 221.33% 12.38%
Net Income Growth $79.5 $93.8 $91.5 $136.2 $91.8 $75.0 $121.2 $148.9 $170.1 $151.6 $319.7 $1,479.4 301.85% <-Total Growth 10 Net Income Growth 301.85% 14.92%
Cash Flow Growth $134.1 $189.1 $149.5 $196.4 $177.6 $146.3 $144.3 $332.8 $257.9 $317.6 $463.1 $2,508.4 245.41% <-Total Growth 10 Cash Flow Growth 245.41% 13.20%
Dividend Growth $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 121.28% <-Total Growth 10 Dividend Growth 121.28% 8.27%
Stock Price Growth $20.89 $22.93 $26.89 $24.11 $34.00 $29.93 $32.92 $42.95 $70.34 $61.21 $57.83 176.83% <-Total Growth 10 Stock Price Growth 176.83% 10.72%
Dividends on Shares $26.32 $30.70 $40.71 $43.42 $41.80 $46.79 $48.37 $52.40 $58.39 $69.02 $72.09 $72.09 $72.09 $457.93 No of Years 10 Total Divs 12/31/12
Paid  $1,016.75 $1,193.64 $1,529.78 $1,633.66 $2,231.95 $1,844.36 $2,188.34 $2,730.28 $4,335.52 $3,793.09 $3,832.29 $3,482.43 $3,482.43 $3,482.43 $3,832.29 No of Years 10 Worth $20.75 48.19
Total $4,290.22
Graham No. US$ AEPS $9.70 $10.19 $5.36 $11.79 $12.95 $12.90 $11.21 $13.63 $15.71 $18.61 $20.55 $25.11 $50.55 $1,537.73 $61.63 146.33% <-Total Growth 10 Graham Price US$ AEPS US$
Price/GP Ratio Median 2.56 2.08 3.82 2.07 2.10 2.37 2.66 2.52 2.43 2.75 3.06 2.45 1.16 2.49 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 3.22 2.35 4.22 2.28 2.35 3.05 3.09 2.83 2.80 4.04 3.62 2.89 1.27 2.97 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 1.89 1.80 3.43 1.85 1.86 1.69 2.22 2.22 2.06 1.46 2.49 2.01 1.04 2.03 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 2.28 2.05 4.28 2.28 1.86 2.64 2.67 2.42 2.73 3.78 2.98 2.30 1.05 2.65 <-Median-> 10 Price/GP Ratio US$
Prem /Disc. Close 127.63% 104.91% 328.09% 128.02% 86.14% 163.56% 166.99% 141.56% 173.38% 277.87% 197.79% 130.28% 4.54% -96.56% -14.26% 165.27% <-Median-> 10 Graham Price US$
Graham No. US$ $8.74 $9.70 $10.13 $5.45 $11.21 $13.73 $11.09 $10.35 $13.82 $15.89 $17.82 $17.21 $27.36 $42.84 $54.31 $61.63 170.15% <-Total Growth 10 Graham Price US$ US$
Price/GP Ratio Median 2.34 2.56 2.09 3.76 2.17 1.98 2.75 2.88 2.49 2.40 2.87 3.65 2.25 1.37 2.62 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 2.68 3.22 2.37 4.14 2.40 2.21 3.55 3.35 2.79 2.77 4.22 4.33 2.66 1.50 3.07 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 2.01 1.89 1.82 3.37 1.94 1.75 1.96 2.40 2.19 2.04 1.52 2.97 1.85 1.23 2.00 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 2.64 2.28 2.06 4.21 2.40 1.76 3.07 2.89 2.38 2.70 3.95 3.56 2.11 1.23 2.80 <-Median-> 10 Price/GP Ratio US$
Prem /Disc. Close 163.82% 127.63% 106.29% 320.73% 139.79% 75.58% 206.56% 189.27% 138.28% 170.35% 294.67% 255.67% 111.39% 23.36% -2.71% -14.26% 179.81% <-Median-> 10 Graham Price US$
Graham No. EPS CDN$ $8.69 $9.86 $10.07 $5.80 $13.01 $19.01 $14.89 $12.98 $18.85 $20.63 $22.69 $21.82 $37.05 $58.35 $73.99 $83.96 267.77% <-Total Growth 10 Graham Price EPS CDN$ CDN$
Price/GP Ratio Median 2.35 2.45 2.21 3.76 2.13 1.83 2.79 2.98 2.35 2.46 3.03 3.61 2.13 1.33 2.63 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 2.69 3.01 2.56 4.23 2.43 2.09 3.51 3.52 2.68 2.81 4.33 4.25 2.52 1.47 3.16 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 2.02 1.89 1.86 3.29 1.83 1.57 2.08 2.44 2.03 2.11 1.73 2.97 1.74 1.19 2.06 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 2.65 2.27 2.06 4.20 2.40 1.75 3.06 2.90 2.37 2.70 3.90 3.55 2.11 1.22 0.96 0.85 2.80 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 165.25% 127.07% 105.96% 320.24% 139.98% 75.34% 205.87% 189.99% 136.95% 170.04% 289.93% 254.79% 111.08% 21.79% -3.94% -15.35% 180.01% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $22.93 $22.46 $20.78 $24.39 $31.20 $33.39 $45.65 $37.55 $44.91 $55.78 $89.56 $77.60 $78.32 $71.98 $71.98 $71.98 276.86% <-Total Growth 10 Close CDN$ re Exchange Rate CDN$
Differnce -$0.12 $0.06 $0.03 $0.03 -$0.02 $0.05 $0.10 -$0.09 $0.25 $0.06 $1.08 $0.19 $0.11 $0.91 $0.91 $0.91 Differnce
Close Cdn$ $23.05 $22.40 $20.75 $24.36 $31.22 $33.34 $45.55 $37.64 $44.66 $55.72 $88.48 $77.41 $78.21 $71.07 $71.07 $71.07 276.92% <-Total Growth 10 Stock Price CDN$
5 yr Period ending 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/30/24 12/30/25 CDN$
5 year IRR 8.95% 3.31% -3.71% 0.28% 7.53% 9.79% 17.44% 15.44% 15.55% 14.59% 23.53% 12.98% 17.96% $0.15 <-Median-> 20 5 year IRR CDN$
As a Canadian, would I have made money on this stock? Looking at 5 year periods to, including Dividends
Price Close CDN$ $23.05 $22.40 $20.75 $24.36 $31.22 $33.34 $45.55 $37.64 $44.66 $55.72 $88.48 $77.41 $78.21 $71.07 $71.07 $71.07 276.92% <-Total Growth 10 Stock Price CDN$
Increase -2.70% -2.82% -7.37% 17.40% 28.16% 6.79% 36.62% -17.37% 18.65% 24.76% 58.79% -12.51% 1.03% -9.13% 0.00% 0.00% 29.66 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 37.38 30.59 28.18 26.03 31.66 18.96 39.91 43.48 29.49 31.54 45.13 44.90 20.19 28.05 17.45 13.55 15.75% <-IRR #YR-> 5 Stock Price 107.78% CDN$
Trailing P/E 24.75 36.33 28.34 33.09 33.36 33.81 25.90 32.98 51.59 36.80 50.09 39.48 45.36 18.35 28.05 17.45 14.19% <-IRR #YR-> 10 Stock Price 276.92% CDN$
CAPE (10 Yr P/E) 28.18 28.79 29.33 29.19 29.32 27.46 28.58 29.18 30.01 30.64 32.60 34.29 31.26 31.08 28.43 25.95 17.96% <-IRR #YR-> 5 Price & Dividend 124.96% CDN$
Median 5 yrs D.  per yr 2.44% 2.21% % Tot Ret 14.65% 12.33% T P/E $35.30 $45.36 P/E:  $31.60 $31.54 16.63% <-IRR #YR-> 10 Price & Dividend 324.21% CDN$
Price 15 D.  per yr 1.57% % Tot Ret 17.88% CAPE Diff -5.45% 7.22% <-IRR #YR-> 15 Stock Price 184.71% CDN$
Price  20 D.  per yr 2.10% % Tot Ret 15.18% 11.73% <-IRR #YR-> 20 Stock Price 818.60% CDN$
Price  25 D.  per yr 1.54% % Tot Ret 12.60% 10.66% <-IRR #YR-> 24 Stock Price #DIV/0! CDN$
Price & Dividend 15 8.80% <-IRR #YR-> 15 Price & Dividend 227.57% CDN$
Price & Dividend 20 13.83% <-IRR #YR-> 20 Price & Dividend 965.60% CDN$
Price & Dividend 25 12.20% <-IRR #YR-> 24 Price & Dividend #DIV/0! CDN$
Price  5 -$37.64 $0.00 $0.00 $0.00 $0.00 $78.21 Price  5
Price 10 -$20.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.21 Price 10
Price & Dividend 5 -$37.64 $0.95 $0.99 $1.07 $1.19 $79.62 Price & Dividend 5
Price & Dividend 10 -$20.75 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $79.62 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 $78.21 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 $78.21 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 $78.21 Price  25
Price & Dividend 15 $0.41 $0.44 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $79.62 Price & Dividend 15
Price & Dividend 20 $0.41 $0.44 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $79.62 Price & Dividend 20
Price & Dividend 25 $0.41 $0.44 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $79.62 Price & Dividend 25
Price H/L Median. CDN$ $20.46 $24.16 $22.26 $21.80 $27.75 $34.81 $41.60 $38.72 $44.38 $50.72 $68.74 $78.75 $78.87 $77.69 254.39% <-Total Growth 10 Stock Price CDN$
Increase -13.71% 18.08% -7.88% -2.07% 27.30% 25.46% 19.51% -6.94% 14.62% 14.30% 35.52% 14.56% 0.16% -1.50% 13.49% <-IRR #YR-> 10 Stock Price 254.39% CDN$
P/E 33.18 32.99 30.23 23.29 28.14 19.79 36.45 44.73 29.30 28.71 35.06 45.67 20.36 30.66 15.29% <-IRR #YR-> 5 Stock Price 103.72% CDN$
Trailing P/E 21.97 39.18 30.39 29.60 29.64 35.30 23.65 33.92 51.26 33.49 38.91 40.16 45.74 20.06 15.82% <-IRR #YR-> 10 Price & Dividend $2.98 CDN$
P/E on Running 5 yr Average 25.10 28.96 26.54 27.57 34.62 33.80 37.42 34.03 35.41 35.99 47.41 50.28 36.38 32.75 17.46% <-IRR #YR-> 5 Price & Dividend $1.20 CDN$
P/E on Running 10 yr Average 29.12 34.40 37.74 42.76 39.19 43.43 45.89 55.44 58.81 47.72 42.86 28.14 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 2.33% 2.17% % Tot Ret 14.72% 12.42% T P/E 34.61 40.16 P/E:  29.01 29.30 Count 25 Years of data
-$22.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.87
-$38.72 $0.00 $0.00 $0.00 $0.00 $78.87
-$22.26 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $80.28
-$38.72 $0.95 $0.99 $1.07 $1.19 $80.28
High Month Apr Apr Feb Dec Dec Aug Dec Jan Sep Dec Nov Nov Aug Feb
Price High CDN$ $23.40 $29.66 $25.82 $24.52 $31.67 $39.82 $52.24 $45.72 $50.42 $57.89 $98.31 $92.67 $93.41 $85.67 261.77% <-Total Growth 10 Stock Price CDN$
Increase -19.31% 26.75% -12.95% -5.03% 29.16% 25.73% 31.19% -12.48% 10.28% 14.82% 69.82% -5.74% 0.80% -8.29% 13.72% <-IRR #YR-> 10 Stock Price 261.77% CDN$
P/E 37.95 40.51 35.07 26.20 32.12 22.64 45.77 52.82 33.30 32.77 50.14 53.75 24.11 33.81 15.36% <-IRR #YR-> 5 Stock Price 104.31% CDN$
Trailing P/E 35.26 33.30 33.84 40.38 29.71 40.06 58.25 38.23 55.66 47.26 54.18 22.12 32.12 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 40.22 54.18 P/E:  33.04 33.30 40.09 P/E Ratio Historical High CDN$
-$25.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $93.41
-$45.72 $0.00 $0.00 $0.00 $0.00 $93.41
Low Month Aug Oct Aug Oct May Jan Jan Nov Feb Jun Mar Mar Feb May
Price Low CDN$ $17.52 $18.66 $18.69 $19.07 $23.82 $29.80 $30.96 $31.71 $38.33 $43.55 $39.16 $64.82 $64.33 $69.70 244.19% <-Total Growth 10 Stock Price CDN$
Increase -4.89% 6.51% 0.16% 2.03% 24.91% 25.10% 3.89% 2.42% 20.88% 13.62% -10.08% 65.53% -0.76% 8.35% 13.16% <-IRR #YR-> 10 Stock Price 244.19% CDN$
P/E 28.41 25.48 25.39 20.37 24.16 16.95 27.13 36.63 25.31 24.66 19.97 37.59 16.61 27.51 15.20% <-IRR #YR-> 5 Stock Price 102.87% CDN$
Trailing P/E 25.52 25.90 25.45 30.22 17.60 27.78 44.28 28.76 22.17 33.06 37.31 17.99 20.77 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 28.27 33.06 P/E:  24.41 24.66 17.14 P/E Ratio Historical Low CDN$
-$18.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $64.33
-$31.71 $0.00 $0.00 $0.00 $0.00 $64.33
Price Close CDN$ into US$ $23.18 $22.03 $20.86 $22.90 $26.91 $24.08 $33.92 $30.00 $32.74 $42.90 $69.49 $61.06 $57.75 $52.17 $52.17 $52.17
Price Close US$ $23.05 $22.08 $20.89 $22.93 $26.89 $24.11 $34.00 $29.93 $32.92 $42.95 $70.34 $61.21 $57.83 $52.84 $52.84 $52.84 176.83% <-Total Growth 10 Stock Price US$
Increase 2.76% -4.21% -5.39% 9.77% 17.27% -10.34% 41.02% -11.97% 9.99% 30.47% 63.77% -12.98% -5.52% -8.63% 0.00% 0.00% 29.76 <-Median-> 10 CAPE (10 Yr P/E)
P/E 37.18 30.67 28.23 26.06 31.64 18.98 40.00 43.38 29.66 31.58 45.68 45.01 20.22 28.41 17.67 13.72 14.08% <-IRR #YR-> 5 Stock Price 93.22% US$
Trailing P/E 25.90 35.61 29.01 30.99 30.56 28.36 26.77 35.21 47.71 38.69 51.72 39.75 42.52 18.48 28.41 17.67 10.72% <-IRR #YR-> 10 Stock Price 176.83% US$
CAPE (10 Yr P/E) 28.72 29.22 29.54 29.34 29.45 27.95 28.86 29.25 30.07 30.78 32.67 34.38 31.57 31.49 28.88 26.40 16.26% <-IRR #YR-> 5 Price & Dividend 109.79% US$
Median 10, 5 Yrs D.  per yr 2.16% 2.18% % Tot Ret 16.79% 13.41% T P/E $36.95 $42.52 P/E:  $31.61 $31.58 12.88% <-IRR #YR-> 10 Price & Dividend 213.86% US$
Price 15 D.  per yr 1.51% % Tot Ret 22.96% CAPE Diff -4.54% 5.06% <-IRR #YR-> 15 Stock Price 109.76% US$
Price  20 D.  per yr 2.66% % Tot Ret 17.42% 12.60% <-IRR #YR-> 20 Stock Price 972.91% US$
Price  25 D.  per yr 1.86% % Tot Ret 14.22% 11.24% <-IRR #YR-> 24 Stock Price #DIV/0! US$
Price & Dividend 15 6.57% <-IRR #YR-> 15 Price & Dividend 144.58% US$
Price & Dividend 20 15.25% <-IRR #YR-> 20 Price & Dividend 972.91% US$
Price & Dividend 25 13.10% <-IRR #YR-> 24 Price & Dividend #DIV/0! US$
Price  5 -$29.93 $0.00 $0.00 $0.00 $0.00 $57.83 Price  5
Price 10 -$20.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $57.83 Price 10
Price & Dividend 5 -$29.93 $0.70 $0.76 $0.84 $0.94 $58.87 Price & Dividend 5
Price & Dividend 10 -$20.89 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $58.87 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 $57.83 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 $57.83 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 $57.83 Price  25
Price & Dividend 15 $0.41 $0.44 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $58.87 Price & Dividend 15
Price & Dividend 20 $0.41 $0.44 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $58.87 Price & Dividend 20
Price & Dividend 25 $0.41 $0.44 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $58.87 Price & Dividend 25
Price H/L Median. US$ $20.46 $24.80 $21.19 $20.47 $24.36 $27.24 $30.56 $29.77 $34.41 $38.14 $51.17 $62.81 $61.58 $58.49 190.59% <-Total Growth 10 Stock Price US$
Increase 2.30% 21.21% -14.56% -3.42% 19.01% 11.83% 12.19% -2.57% 15.59% 10.83% 34.17% 22.75% -1.96% -5.02% 11.26% <-IRR #YR-> 10 Stock Price 190.59% US$
P/E 33.00 34.44 28.64 23.26 28.65 21.44 35.95 43.14 31.00 28.04 33.22 46.18 21.53 31.44 15.64% <-IRR #YR-> 5 Stock Price 106.84% US$
Trailing P/E 22.99 40.00 29.43 27.66 27.68 32.04 24.06 35.02 49.87 34.36 37.62 40.78 45.28 20.45 13.35% <-IRR #YR-> 10 Price & Dividend $2.27 US$
P/E on Running 5 yr Average 27.35 31.69 26.96 26.58 31.96 30.53 33.28 32.79 36.07 36.11 46.09 51.82 37.41 32.56 17.78% <-IRR #YR-> 5 Price & Dividend $1.23 US$
P/E on Running 10 yr Average 37.71 41.70 33.07 29.53 32.72 33.21 35.93 35.15 39.92 41.95 51.11 58.97 48.22 42.53 28.04 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.09% 2.14% % Tot Ret 15.65% 12.01% T P/E 34.69 40.78 P/E:  29.83 31.00 Count 24 Years of data
-$21.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.58
-$29.77 $0.00 $0.00 $0.00 $0.00 $61.58
-$21.19 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $62.62
-$29.77 $0.70 $0.76 $0.84 $0.94 $62.62
High Month Apr Apr Mar Dec Dec Aug Dec Feb Aug Dec Nov Nov Aug  Feb
Price High US$ $23.40 $31.27 $23.98 $22.58 $26.91 $30.40 $39.37 $34.69 $38.60 $43.93 $75.20 $74.49 $72.66 $64.18 203.00% <-Total Growth 10 Stock Price US$
Increase -9.51% 33.63% -23.31% -5.84% 19.18% 12.97% 29.51% -11.89% 11.27% 13.81% 71.18% -0.94% -2.46% -11.67% 11.72% <-IRR #YR-> 10 Stock Price 203.00% US$
P/E 37.74 43.43 32.41 25.66 31.66 23.94 46.32 50.28 34.77 32.30 48.83 54.77 25.41 34.51 15.94% <-IRR #YR-> 5 Stock Price 109.46% US$
Trailing P/E 26.29 50.44 33.31 30.51 30.58 35.76 31.00 40.81 55.94 39.58 55.29 48.37 53.43 22.44 31.66 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 40.19 53.43 P/E:  33.54 34.77 42.57 P/E Ratio Historical High US$
-$23.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $72.66
-$34.69 $0.00 $0.00 $0.00 $0.00 $72.66
Low Month Aug Oct Aug Oct Jul Dec Jan Nov Mar May Mar Mar Feb Mar
Price Low US$ $17.52 $18.33 $18.40 $18.35 $21.80 $24.07 $21.74 $24.85 $30.22 $32.34 $27.13 $51.12 $50.49 $52.79 174.40% <-Total Growth 10 Stock Price US$
Increase 23.90% 4.62% 0.38% -0.27% 18.80% 10.41% -9.68% 14.31% 21.61% 7.02% -16.11% 88.43% -1.23% 4.56% 10.62% <-IRR #YR-> 10 Stock Price 174.40% US$
P/E 28.26 25.46 24.86 20.85 25.65 18.95 25.58 36.01 27.23 23.78 17.62 37.59 17.65 28.38 15.23% <-IRR #YR-> 5 Stock Price 103.18% US$
Trailing P/E 25.56 24.80 24.77 28.32 17.12 29.24 43.80 29.14 19.95 33.19 37.13 18.46 20.85 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 28.73 33.19 P/E:  24.68 23.78 17.35 P/E Ratio Historical Low US$
-$18.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50.49
-$24.85 $0.00 $0.00 $0.00 $0.00 $50.49
$118 <-12 mths -69.82%
Free Cash Flow WSJ CDN$ $210.19 $177.51 $165.16 $412.55 $332.40 $385.86 $578.04 225.64% <-Total Growth 6 Free Cash Flow
Change -15.55% -6.96% 149.80% -19.43% 16.08% 49.81% 4.56% <-Median-> 6 Change
Free Cash Flow MS US$ -$22.12 $64.09 $71.72 $95.08 $110.09 $165.64 $141.08 $108.17 $101.27 $291.79 $215 $274 $391 $240 $607 445.18% <-Total Growth 10 Free Cash Flow US$
Change 389.74% 11.91% 32.57% 15.79% 50.46% -14.83% -23.33% -6.38% 188.13% -26.32% 27.44% 42.70% -38.62% 152.92% 29.30% <-IRR #YR-> 5 Free Cash Flow MS 261.47% US$
FCF/CF from Op Ratio -0.55 0.45 0.53 0.50 0.74 0.84 0.79 0.74 0.70 0.88 0.83 0.86 0.84 0.45 1.15 18.48% <-IRR #YR-> 10 Free Cash Flow MS 445.18% US$
Dividends paid $46.20 $50.0 $53.9 $57.9 $64.00 $70.00 $72.79 $75.68 $82.54 $91.74 $91.74 $91.74 $249.24 $185.80 83.47% <-Total Growth 10 Dividends paid US$
Percentage paid 72.09% 69.72% 56.69% 52.59% 38.64% 49.62% 67.29% 74.73% 28.29% 42.67% 33.48% 23.46% 103.85% 30.61% $0.46 <-Median-> 10 Percentage paid US$
5 Year Coverage 45.18% 45.81% 41.86% 34.05% 42.99% 41.13% 5 Year Covrage US$
Dividend Coverage Ratio 2.59 2.02 1.49 1.34 3.54 2.34 2.99 4.26 0.96 3.27 2.47 <-Median-> 8 Dividend Coverage Ratio US$
5 Year of Coverage 2.21 2.18 2.39 2.94 2.33 2.43 5 Year of Caogerage US$
Market Cap US$ $2,435 $2,349 $2,227 $2,454 $2,896 $2,585 $3,632 $3,211 $3,578 $4,696 $7,729 $6,771 $6,412 $5,859 $5,859 $5,859 187.96% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $2,435 $2,383 $2,212 $2,607 $3,362 $3,574 $4,866 $4,038 $4,854 $6,092 $9,722 $8,563 $8,672 $7,880 $7,880 $7,880 292.07% <-Total Growth 10 Market Cap  CDN$
Diluted # of Shares in Million 106.2 107.0 106.9 107.0 107.7 107.4 107.5 108.1 109.4 109.8 110.3 111.4 111.9 111.3 4.64% <-Total Growth 10 Diluted
Change 0.37% 0.77% -0.06% 0.12% 0.57% -0.21% 0.02% 0.61% 1.18% 0.33% 0.51% 0.99% 0.43% -0.55% 0.47% <-Median-> 10 Change
Difference Diluted/Basic -0.6% -0.8% -0.4% -0.3% -0.4% -0.3% -0.8% -1.0% -1.2% -1.1% -1.1% -1.0% -1.0% -1.2% -0.98% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 105.5 106.2 106.5 106.8 107.3 107.1 106.6 107.0 108.1 108.5 109.1 110.3 110.8 110.0 4.05% <-Total Growth 10 Basic
Change 0.36% 0.61% 0.29% 0.28% 0.47% -0.18% -0.42% 0.39% 0.95% 0.42% 0.49% 1.16% 0.42% -0.73% 0.42% <-Median-> 10 Change
Difference Basic/Outstanding 0.12% 0.21% 0.12% 0.24% 0.39% 0.12% 0.18% 0.21% 0.57% 0.75% 0.75% 0.27% 0.09% 0.83% 0.26% <-Median-> 10 Difference Basic/Outstanding
$221 <-12 mths -52.36%
# of Shares in Millions 105.6 106.4 106.6 107.0 107.7 107.2 106.8 107.3 108.7 109.3 109.9 110.6 110.9 110.9 110.9 110.9 0.39% <-IRR #YR-> 10 Shares 4.02%
Change 0.26% 0.70% 0.20% 0.40% 0.62% -0.45% -0.35% 0.42% 1.32% 0.60% 0.49% 0.67% 0.24% 0.00% 0.00% 0.00% 0.66% <-IRR #YR-> 5 Shares 3.37%
CF fr Op $M US$ $40.17 $141.15 $134.06 $189.12 $149.48 $196.36 $177.56 $146.27 $144.28 $332.79 $257.87 $317.59 $463.06 $535.56 $525.58 $644.22 245.41% <-Total Growth 10 Cash Flow US$
Increase -70.99% 251.42% -5.02% 41.07% -20.96% 31.36% -9.57% -17.62% -1.36% 130.66% -22.51% 23.16% 45.80% 15.66% -1.86% 22.57% SO Buy Back, DRIP S Iss US$
5 year Running Average $87.24 $102.34 $108.90 $128.59 $130.79 $162.03 $169.32 $171.76 $162.79 $199.45 $211.75 $239.76 $303.12 $381.37 $419.93 $497.20 178.34% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $0.38 $1.33 $1.26 $1.77 $1.39 $1.83 $1.66 $1.36 $1.33 $3.04 $2.35 $2.87 $4.18 $4.83 $4.74 $5.81 232.06% <-Total Growth 10 Cash Flow per Share US$
Increase -71.06% 248.98% -5.21% 40.50% -21.44% 31.95% -9.25% -17.97% -2.64% 129.27% -22.89% 22.33% 45.46% 15.66% -1.86% 22.57% 13.20% <-IRR #YR-> 10 Cash Flow 245.41% US$
5 year Running Average $0.83 $0.97 $1.03 $1.21 $1.22 $1.51 $1.58 $1.60 $1.51 $1.85 $1.95 $2.19 $2.75 $3.45 $3.79 $4.49 25.92% <-IRR #YR-> 5 Cash Flow 216.58% US$
P/CF on Med Price 53.82 18.69 16.85 11.58 17.55 14.87 18.38 21.83 25.92 12.53 21.80 21.88 14.74 12.11 0.00 0.00 12.75% <-IRR #YR-> 10 Cash Flow per Share 232.06% US$
P/CF on Closing Price 60.63 16.64 16.61 12.98 19.37 13.16 20.45 21.95 24.80 14.11 29.97 21.32 13.85 10.94 11.15 9.09 25.09% <-IRR #YR-> 5 Cash Flow per Share 206.27% US$
-39.10% Diff M/C 10.35% <-IRR #YR-> 10 CFPS 5 yr Running 167.65% US$
$285 <-12 mths -8.64%
Excl.Working Capital CF $69.21 -$37.38 -$38.38 -$90.04 -$34.69 -$25.13 -$10.68 -$8.98 $65.55 -$76.60 $29.13 -$24.43 -$151.18 $0.00 $0.00 $0.00 11.43% <-IRR #YR-> 5 CFPS 5 yr Running 71.80% US$
CF fr Op $M WC US$ $109.37 $103.77 $95.68 $99.08 $114.79 $171.22 $166.88 $137.29 $209.83 $256.19 $287.01 $293.15 $311.87 $535.56 $525.58 $644.22 225.97% <-Total Growth 10 Cash Flow less WC US$
Increase -16.26% -5.12% -7.80% 3.56% 15.86% 49.16% -2.54% -17.73% 52.84% 22.09% 12.03% 2.14% 6.39% 71.72% -1.86% 22.57% 12.54% <-IRR #YR-> 10 Cash Flow less WC 225.97% US$
5 year Running Average $104.50 $110.44 $109.73 $107.70 $104.54 $116.91 $129.53 $137.85 $160.00 $188.28 $211.44 $236.69 $271.61 $336.76 $390.63 $462.08 17.83% <-IRR #YR-> 5 Cash Flow less WC 127.17% US$
CFPS Excl. WC US$ $1.04 $0.98 $0.90 $0.93 $1.07 $1.60 $1.56 $1.28 $1.93 $2.34 $2.61 $2.65 $2.81 $4.83 $4.74 $5.81 9.49% <-IRR #YR-> 10 CF less WC 5 Yr Run 147.52% US$
Increase -16.48% -5.78% -7.98% 3.14% 15.15% 49.84% -2.19% -18.07% 50.85% 21.36% 11.48% 1.46% 6.13% 71.72% -1.86% 22.57% 14.53% <-IRR #YR-> 5 CF less WC 5 Yr Run 97.03% US$
5 year Running Average $1.00 $1.05 $1.04 $1.01 $0.98 $1.09 $1.21 $1.29 $1.49 $1.74 $1.95 $2.16 $2.47 $3.05 $3.53 $4.17 12.10% <-IRR #YR-> 10 CFPS - Less WC 213.37% US$
P/CF on Med Price 19.76 25.43 23.61 22.11 22.85 17.05 19.56 23.26 17.82 16.28 19.59 23.70 21.89 12.11 0.00 0.00 17.06% <-IRR #YR-> 5 CFPS - Less WC 119.77% US$
P/CF on Closing Price 22.27 22.64 23.27 24.77 25.23 15.09 21.76 23.39 17.05 18.33 26.93 23.10 20.56 10.94 11.15 9.09 9.06% <-IRR #YR-> 10 CFPS 5 yr Running 137.98% US$
CF/-WC P/CF Med 10 yr 17.96 5 yr  21.80 P/CF Med 10 yr 20.74 5 yr  19.59 -47.25% Diff M/C 13.94% <-IRR #YR-> 5 CFPS 5 yr Running 92.02% US$
$300.55 <-12 mths -52.08%
CF fr Op $M CDN$ $39.95 $143.55 $133.38 $201.14 $173.42 $271.90 $238.41 $183.49 $196.83 $432.23 $328.32 $402.64 $627.16 $729.59 $715.99 $877.62 370.22% <-Total Growth 10 Cash Flow CDN$
Increase -$0.72 $2.59 -$0.07 $0.51 -$0.14 $0.57 -$0.12 -$0.23 $0.07 $1.20 -$0.24 $0.23 $0.56 $0.16 -$0.02 $0.23 SO Buy Back, DRIP S Iss
5 year Running Average $94.49 $107.90 $114.57 $132.58 $138.29 $184.68 $203.65 $213.67 $212.81 $264.57 $275.86 $308.70 $397.44 $503.99 $560.74 $670.60 246.90% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $0.38 $1.35 $1.25 $1.88 $1.61 $2.54 $2.23 $1.71 $1.81 $3.95 $2.99 $3.64 $5.66 $6.58 $6.46 $7.91 352.05% <-Total Growth 10 Cash Flow per Share CDN$
Increase -72.50% 256.84% -7.27% 50.21% -14.32% 57.51% -12.01% -23.36% 5.87% 118.28% -24.41% 21.81% 55.39% 16.33% -1.86% 22.57% 16.74% <-IRR #YR-> 10 Cash Flow 370.22% CDN$
5 year Running Average $0.90 $1.02 $1.08 $1.25 $1.29 $1.73 $1.90 $1.99 $1.98 $2.45 $2.54 $2.82 $3.61 $4.56 $5.06 $6.05 27.87% <-IRR #YR-> 5 Cash Flow 241.79% CDN$
P/CF on Med Price 54.11 17.91 17.79 11.60 17.23 13.72 18.64 22.63 24.50 12.83 23.00 21.63 13.94 11.81 0.00 0.00 16.28% <-IRR #YR-> 10 Cash Flow per Share 352.05% CDN$
P/CF on Closing Price 60.96 16.60 16.58 12.96 19.39 13.14 20.41 22.00 24.66 14.09 29.61 21.27 13.83 10.80 11.01 8.98 20.44% <-IRR #YR-> 5 Cash Flow per Share 230.66% CDN$
-39.77% Diff M/C 12.80% <-IRR #YR-> 10 CFPS 5 yr Running 233.45% CDN$
$388.17 <-12 mths -8.10%
Excl.Working Capital CF $68.83 -$38.01 -$38.19 -$95.76 -$40.24 -$34.80 -$14.34 -$11.26 $89.42 -$99.49 $37.09 -$30.98 -$204.76 $0.00 $0.00 $0.00 12.61% <-IRR #YR-> 5 CFPS 5 yr Running 81.05% CDN$
CF fr Op $M WC CDN$ $108.78 $105.53 $95.19 $105.38 $133.17 $237.10 $224.06 $172.23 $286.25 $332.74 $365.42 $371.66 $422.40 $729.59 $715.99 $877.62 343.75% <-Total Growth 10 Cash Flow less WC CDN$
Increase -20.42% -2.99% -9.80% 10.71% 26.37% 78.04% -5.50% -23.13% 66.20% 16.24% 9.82% 1.71% 13.65% 72.72% -1.86% 22.57% 16.07% <-IRR #YR-> 10 Cash Flow less WC 343.75% CDN$
5 year Running Average $112.72 $116.56 $115.99 $110.32 $109.61 $135.27 $158.98 $174.39 $210.56 $250.48 $276.14 $305.66 $355.69 $444.36 $521.01 $623.45 19.65% <-IRR #YR-> 5 Cash Flow less WC 145.26% CDN$
CFPS Excl. WC CDN$ $1.03 $0.99 $0.89 $0.98 $1.24 $2.21 $2.10 $1.61 $2.63 $3.04 $3.33 $3.36 $3.81 $6.58 $6.46 $7.91 11.86% <-IRR #YR-> 10 CF less WC 5 Yr Run 206.65% CDN$
Increase -20.63% -3.66% -9.98% 10.27% 25.59% 78.85% -5.16% -23.45% 64.04% 15.54% 9.28% 1.03% 13.38% 72.72% -1.86% 22.57% 15.32% <-IRR #YR-> 5 CF less WC 5 Yr Run 103.96% CDN$
5 year Running Average $1.07 $1.11 $1.10 $1.04 $1.03 $1.26 $1.48 $1.63 $1.96 $2.32 $2.54 $2.79 $3.23 $4.02 $4.71 $5.62 15.61% <-IRR #YR-> 10 CFPS - Less WC 326.61% CDN$
P/CF on Med Price 19.87 24.36 24.92 22.13 22.44 15.74 19.83 24.11 16.85 16.67 20.67 23.44 20.70 11.81 0.00 0.00 12.68% <-IRR #YR-> 5 CFPS - Less WC 137.27% CDN$
P/CF on Closing Price 22.39 22.58 23.24 24.74 25.25 15.07 21.72 23.44 16.96 18.31 26.60 23.04 20.53 10.80 11.01 8.98 11.41% <-IRR #YR-> 10 5 yr Running 194.73% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 17.93 5 yr  21.63 P/CF Med 10 yr 20.69 5 yr  20.67 -47.78% Diff M/C 14.73% <-IRR #YR-> 5 5 yr Running 98.77% CDN$
-$2.23 $0.00 $0.00 $0.00 $0.00 $5.66 Cash Flow per Share CDN$
-$1.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.61 CFPS 5 yr Running CDN$
-$1.99 $0.00 $0.00 $0.00 $0.00 $3.61 CFPS 5 yr Running CDN$
-$95 $0 $0 $0 $0 $0 $0 $0 $0 $0 $422 Cash Flow less WC CDN$
-$172 $0 $0 $0 $0 $422 Cash Flow less WC CDN$
-$116 $0 $0 $0 $0 $0 $0 $0 $0 $0 $356 CF less WC 5 Yr Run CDN$
-$174 $0 $0 $0 $0 $356 CF less WC 5 Yr Run CDN$
OPM 11.24% 35.63% 30.61% 40.46% 31.07% 38.06% 31.35% 23.96% 12.33% 25.24% 18.72% 22.41% 26.71% 15.45% -12.75% <-Total Growth 10 OPM
Increase -69.38% 217.05% -14.10% 32.18% -23.21% 22.50% -17.64% -23.58% -48.53% 104.66% -25.81% 19.70% 19.16% -42.14% Should increase  or be stable.
Diff from Median -56.7% 37.2% 17.9% 55.8% 19.6% 46.6% 20.7% -7.8% -52.5% -2.8% -27.9% -13.7% 2.8% -40.5% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 25.97% 5 Yrs 22.41% should be  zero, it is a   check on calculations
Long Term Debt US$ $135.89 $133.88 $200.75 $147.23 $110.85 $54.57 $595.71 $795.99 $698.17 $627.20 $626.29 $1,733.94 $577.11 $3,124.70 187.48% <-Total Growth 10 Debt US$
Change 4.21% -1.48% 49.94% -26.66% -24.71% -50.77% 991.70% 33.62% -12.29% -10.16% -0.15% 176.86% -66.72% 441.44% -11.23% <-Median-> 10 Change US$
Ratio to Market Cap 0.06 0.06 0.09 0.06 0.04 0.02 0.16 0.25 0.20 0.13 0.08 0.26 0.09 0.53 0.11 <-Median-> 10 Intangible/Market Cap Ratio US$
Assets/Current Liabilities Ratio 6.35 5.08 4.54 4.03 4.38 3.86 6.33 5.19 4.66 4.45 4.57 6.11 3.60 8.45 4.51 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 3.38 0.95 1.50 0.78 0.74 0.28 3.35 5.44 4.84 1.88 2.43 5.46 1.25 5.83 2.16 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $135.15 $136.16 $199.72 $156.60 $128.59 $75.56 $799.85 $998.56 $952.45 $814.61 $797.39 $2,198.29 $781.64 $4,256.78 291.36% <-Total Growth 10 Debt CDN$
Change -0.97% 0.74% 46.69% -21.59% -17.88% -41.24% 958.55% 24.84% -4.62% -14.47% -2.11% 175.69% -64.44% 444.60% -9.54% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.06 0.06 0.09 0.06 0.04 0.02 0.16 0.25 0.20 0.13 0.08 0.26 0.09 0.54 0.11 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 6.35 5.08 4.54 4.03 4.38 3.86 6.33 5.19 4.66 4.45 4.57 6.11 3.60 8.45 4.51 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 3.38 0.95 1.50 0.78 0.74 0.28 3.35 5.44 4.84 1.88 2.43 5.46 1.25 5.83 2.16 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $46.25 $45.96 $25.57 $37.61 $45.50 $46.97 $72.30 $261.09 $245.62 $233.58 $300.95 $350.52 $322.7 $2,670.6 1161.84% <-Total Growth 10 Intangibles US$
Goodwill $0.00 $0.00 $84.25 $83.40 $82.35 $91.23 $97.54 $670.92 $671.59 $672.31 $840.61 $947.72 $948.8 $4,769.1 1026.23% <-Total Growth 10 Goodwill US$
Goodwill and Intangibles US$ $46.25 $45.96 $109.82 $121.00 $127.86 $138.21 $169.84 $932.02 $917.22 $905.89 $1,141.56 $1,298.23 $1,271.47 $7,439.70 1057.81% <-Total Growth 10 Total US$
Change 1.45% -0.64% 138.96% 10.19% 5.66% 8.09% 22.89% 448.76% -1.59% -1.23% 26.02% 13.72% -2.06% 485.13% 9.14% <-Median-> 10 Change US$
Ratio to Market Cap 0.02 0.02 0.05 0.05 0.04 0.05 0.05 0.29 0.26 0.19 0.15 0.19 0.20 1.27 0.17 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $46.00 $46.74 $25.44 $40.00 $52.79 $65.05 $97.08 $327.54 $335.08 $303.37 $383.17 $444.38 $437.0 $3,638.2 1617.79% <-Total Growth 10 Intangibles US$
Goodwill  $0.00 $0.00 $83.82 $88.70 $95.54 $126.34 $130.96 $841.67 $916.19 $873.20 $1,070.26 $1,201.51 $1,285.1 $6,496.9 1433.19% <-Total Growth 10 Goodwill US$
Goodwill and Intangibles CDN$ $46.00 $46.74 $109.26 $128.70 $148.33 $191.38 $228.05 $1,169.21 $1,251.27 $1,176.57 $1,453.43 $1,645.90 $1,722.08 $10,135.1 1476.17% <-Total Growth 10 Total US$
Change -3.59% 1.60% 133.76% 17.80% 15.25% 29.03% 19.16% 412.71% 7.02% -5.97% 23.53% 13.24% 4.63% 488.54% 16.52% <-Median-> 10 Change US$
Ratio to Market Cap 0.02 0.02 0.05 0.05 0.04 0.05 0.05 0.29 0.26 0.19 0.15 0.19 0.20 1.29 0.17 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $182.47 $253.84 $345.60 $398.38 $394.57 $430.10 $378.00 $508.49 $603.54 $679.58 $556.78 $762.22 $963.12 $1,829.7 178.68% <-Total Growth 10 Current Assets US$
Current Liabilities $137.14 $190.54 $249.55 $288.33 $254.22 $289.97 $252.83 $388.46 $440.09 $501.26 $514.58 $588.42 $795.29 $1,404.5 218.69% <-Total Growth 10 Current Liabilities US$
Liquidity 1.33 1.33 1.38 1.38 1.55 1.48 1.50 1.31 1.37 1.36 1.08 1.30 1.21 1.30 1.36 <-Median-> 10 Ratio US$
Liq. with CF aft div 1.31 1.83 1.72 1.85 1.91 1.94 1.92 1.50 1.53 1.85 1.40 1.66 1.65 1.60 1.65 <-Median-> 5 Ratio US$
Liq. CF re  Inv+Div  0.94 1.34 1.19 1.68 1.71 1.76 1.31 0.53 1.43 1.73 0.91 1.22 1.65 1.60 1.43 <-Median-> 5 Ratio US$
Curr Long Term Debt $18.28 $10.36 $10.36 $10.36 $10.52
Assets US$ $870.82 $967.24 $1,132.50 $1,162.30 $1,112.89 $1,120.12 $1,599.53 $2,017.31 $2,052.40 $2,229.43 $2,351.53 $3,592.91 $2,863.7 $11,868.0 152.87% <-Total Growth 10 Assets US$
Liabilities $292.69 $349.34 $475.97 $467.74 $402.80 $387.97 $903.75 $1,263.55 $1,215.76 $1,322.44 $1,339.13 $2,521.85 $1,573.7 $6,513.4 230.62% <-Total Growth 10 Liabilities US$
Debt Ratio 2.98 2.77 2.38 2.48 2.76 2.89 1.77 1.60 1.69 1.69 1.76 1.42 1.82 1.82 1.76 <-Median-> 10 Ratio Same in US$ US$
Check $578 $618 $657 $695 $710 $732 $696 $754 $837 $907 $1,012 $1,071 $1,290 $5,355 US$
Lib and non-cont. int $293 $349 $476 $1,002 $405 $413 $909 $1,269 $1,221 $1,328 $1,344 $2,522 $1,574 $7,007 US$
Total Book Value US$ $578.13 $617.91 $656.53 $694.55 $710.09 $732.14 $695.78 $753.77 $836.63 $906.99 $1,012.40 $1,071.06 $1,290.08 $5,354.6 96.50% <-Total Growth 10 Book Value US$
Non-Control Int US$ $0.00 $0.00 $0.00 $534.00 $2.01 $24.79 $4.77 $5.07 $5.07 $5.15 $5.15 $0.39 $0.47 $493.1
Tot. Book Value US$ $578.13 $617.91 $656.53 $160.55 $708.09 $707.36 $691.01 $748.70 $831.57 $901.83 $1,007.25 $1,070.68 $1,289.61 $4,861.5 96.43% <-Total Growth 10 Book Value US$
Performace Share Units $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.95 $9.01 $0.92 $0.00 $0.00 $0.00 $0.00 $0.0 #DIV/0! <-Total Growth 10 Preference Shares US$
Net Book Value US$ $578.13 $617.91 $656.53 $160.55 $708.09 $707.36 $687.06 $739.68 $830.64 $901.83 $1,007.25 $1,070.68 $1,289.61 $4,861.5 $4,861.50 $4,861.50 96.43% <-Total Growth 10 Book Value Match here US$
Book Value per Share $5.47 $5.81 $6.16 $1.50 $6.58 $6.60 $6.43 $6.90 $7.64 $8.25 $9.17 $9.68 $11.63 $43.84 $43.84 $43.84 88.84% <-Total Growth 10 Book Value per Share US$
Change 5.92% 6.14% 6.04% -75.64% 338.32% 0.35% -2.53% 7.21% 10.84% 7.92% 11.14% 5.58% 20.16% 276.97% 0.00% 0.00% -70.80% P/B Ratio 24 Current/Historical Median US$
P/B Ratio (Median) 3.74 4.27 3.44 13.64 3.70 4.13 4.75 4.32 4.50 4.62 5.58 6.49 5.29 1.33 4.13 P/B Ratio 24 Historical Median US$
P/B Ratio (Close) 4.21 3.80 3.39 15.29 4.09 3.65 5.29 4.34 4.31 5.21 7.67 6.32 4.97 1.21 1.21 1.21 6.56% <-IRR #YR-> 10 Book Value per Share 88.84% US$
Change -2.98% -9.75% -10.78% 350.66% -73.25% -10.65% 44.67% -17.89% -0.77% 20.89% 47.35% -17.58% -21.37% -75.76% 0.00% 0.00% 11.02% <-IRR #YR-> 5 Book Value per Share 68.67% US$
Leverage (A/BK) 1.51 1.57 1.72 7.24 1.57 1.58 2.33 2.73 2.47 2.47 2.33 3.36 2.22 2.44 2.40 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.51 0.57 0.72 2.91 0.57 0.55 1.32 1.71 1.46 1.47 1.33 2.36 1.22 1.34 1.40 <-Median-> 10 Debt/Eq Ratio US$
Book Value is Asset less Liabilities P/BV 10 yr Med 4.69 5 yr Med 5.29 -74.29% Diff M/C 1.64 Historical 26 A/BV US$
Current Assets CDN$ $181.48 $258.16 $343.84 $423.72 $457.74 $595.58 $507.54 $637.90 $823.35 $882.64 $708.89 $966.35 $1,304.45 $2,492.60 279.38% <-Total Growth 10 Current Assets CDN$
Current Liabilities $136.39 $193.78 $248.28 $306.67 $294.92 $401.53 $339.48 $487.32 $600.37 $651.03 $655.16 $746.00 $1,077.14 $1,913.35 333.85% <-Total Growth 10 Current Liabilities CDN$
Liquidity 1.33 1.33 1.38 1.38 1.55 1.48 1.50 1.31 1.37 1.36 1.08 1.30 1.21 1.30 1.36 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 1.31 1.83 1.72 1.85 1.91 1.94 1.92 1.50 1.53 1.85 1.40 1.66 1.65 1.60 Uses actual CDN dividends received CDN$
Liq. CF re  Inv+Div  0.94 1.34 1.19 1.68 1.71 1.76 1.31 0.53 1.43 1.73 0.91 1.22 1.65 1.60 US$ one above more accurate CDN$
Curr Long Term Debt $23.74 $13.19 $13.13 $14.03 $14.33 CDN$
Assets CDN$ $866.12 $983.68 $1,126.72 $1,236.22 $1,291.06 $1,551.07 $2,147.69 $2,530.72 $2,799.88 $2,895.58 $2,993.97 $4,555.10 $3,878.63 $16,167.78 244.24% <-Total Growth 10 Assets CDN$
Liabilities $291.11 $355.27 $473.54 $497.49 $467.29 $537.24 $1,213.47 $1,585.12 $1,658.54 $1,717.59 $1,704.98 $3,197.20 $2,131.35 $8,873.20 350.09% <-Total Growth 10 Liabilities CDN$
Debt Ratio 2.98 2.77 2.38 2.48 2.76 2.89 1.77 1.60 1.69 1.69 1.76 1.42 1.82 1.82 1.76 <-Median-> 10 Ratio CDN$
Check  $575 $628 $653 $739 $824 $1,014 $934 $946 $1,141 $1,178 $1,289 $1,358 $1,747 $7,295
Book Value Check $575.01 $628.41 $653.18 $738.72 $823.78 $1,013.83 $934.22 $945.60 $1,141.33 $1,177.99 $1,288.99 $1,357.89 $1,747.28 $7,294.57
Total Book Value $575.01 $628.41 $653.18 $738.72 $823.78 $1,013.83 $934.22 $945.60 $1,141.33 $1,177.99 $1,288.99 $1,357.89 $1,747.28 $7,294.57 167.50% <-Total Growth 10 Total Book Value
Non-Control Int CDN$ $0.00 $0.00 $0.00 $567.96 $2.33 $34.32 $6.41 $6.36 $6.91 $6.69 $6.56 $0.49 $0.63 $671.75
Tot. Book Value CDN$ $575.01 $628.41 $653.18 $170.76 $821.45 $979.51 $927.82 $939.24 $1,134.42 $1,171.30 $1,282.42 $1,357.40 $1,746.65 $6,622.82 167.41% <-Total Growth 10 Book Value CDN$
Preference Shares  CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.30 $11.31 $1.26 $0.00 $0.00 $0.00 $0.00 $0.00
Net Book Value CDN$ $575.01 $628.41 $653.18 $170.76 $821.45 $979.51 $922.51 $927.93 $1,133.16 $1,171.30 $1,282.42 $1,357.40 $1,746.65 $6,622.82 $6,622.82 $6,622.82 167.41% <-Total Growth 10 Book Value CDN$
Book Value per Share $5.44 $5.91 $6.13 $1.60 $7.63 $9.14 $8.64 $8.65 $10.43 $10.71 $11.67 $12.27 $15.75 $59.73 $59.73 $59.73 157.07% <-Total Growth 10 Book Value per Share CDN$
Change 0.66% 8.53% 3.74% -73.96% 378.09% 19.78% -5.49% 0.17% 20.53% 2.75% 8.95% 5.14% 28.37% 279.17% 0.00% 0.00% -73.41% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 3.76 4.09 3.63 13.66 3.64 3.81 4.82 4.48 4.26 4.73 5.89 6.42 5.01 1.30 4.48 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 4.24 3.79 3.39 15.27 4.09 3.65 5.27 4.35 4.28 5.20 7.58 6.31 4.96 1.19 1.19 1.19 9.90% <-IRR #YR-> 10 Book Value per Share 157.07% CDN$
Change -3.34% -10.46% -10.70% 350.86% -73.19% -10.85% 44.55% -17.50% -1.56% 21.43% 45.75% -16.79% -21.30% -76.03% 0.00% 0.00% 12.74% <-IRR #YR-> 5 Book Value per Share 82.10% CDN$
Leverage (A/BK) 1.51 1.57 1.72 1.67 1.57 1.53 2.30 2.68 2.45 2.46 2.32 3.35 2.22 2.22 2.31 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.51 0.57 0.72 0.67 0.57 0.53 1.30 1.68 1.45 1.46 1.32 2.35 1.22 1.22 1.31 <-Median-> 10 Debt/Eq Ratio CDN$
Median Values P/BV 10 yr Med 4.78 5 yr Med 5.01 -75.09% Diff M/C 1.64 Historical 26 A/BV
$100.65 <-12 mths -65.37%
Total Comprehensive Income US$ $70.43 $70.56 $81.63 $81.18 $57.28 $97.80 $83.67 $99.98 $107.71 $146.30 $195.22 $130.14 $290.60 256.00% <-Total Growth 10 Comprehensive Income US$
NCI $0.00 $0.00 $0.00 $0.80 $1.47 $1.97 $1.83 $0.34 $0.34 $0.34 $0.32 -$0.05 -$0.05 <-Total Growth 10 Comprehensive Income US$
Shareholders $70.43 $70.56 $81.63 $80.38 $55.80 $95.83 $81.84 $99.64 $107.38 $145.97 $194.90 $130.19 $290.65 256.06% <-Total Growth 10 Comprehensive Income US$
Increase -37.01% 0.18% 15.69% -1.53% -30.58% 71.73% -14.60% 21.75% 7.77% 35.94% 33.52% -33.20% 123.25% 33.5% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $79 $81 $79 $83 $72 $77 $79 $83 $88 $106 $126 $136 $174 13.54% <-IRR #YR-> 10 Comprehensive Income 256.06% US$
ROE US$ 12.2% 11.4% 12.4% 50.1% 7.9% 13.5% 11.9% 13.5% 12.9% 16.2% 19.3% 12.2% 22.5% 23.88% <-IRR #YR-> 5 Comprehensive Income 191.71% US$
5Yr Median 17.0% 12.8% 12.4% 12.4% 12.2% 12.4% 12.4% 13.5% 12.9% 13.5% 13.5% 13.5% 16.2% 8.23% <-IRR #YR-> 10 5 Yr Running Average 120.55% US$
% Difference from NI 6.9% -7.9% 2.6% -14.3% -39.0% -29.6% -10.9% 32.8% -11.4% -1.9% 14.6% -14.1% -9.1% 16.02% <-IRR #YR-> 5 5 Yr Running Average 110.18% US$
Median Values Diff 5, 10 yr -11.2% -9.1% 16.2% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.80 0.54 0.38 0.34 0.45 0.59 0.66 0.35 0.48 0.51 0.56 0.50 0.39 0.38   CFO / Current Liabilities US$
5 year Median 0.74 0.74 0.74 0.54 0.45 0.45 0.45 0.45 0.48 0.51 0.51 0.50 0.50 0.50 0.50 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 12.56% 10.73% 8.45% 8.52% 10.31% 15.29% 10.43% 6.81% 10.22% 11.49% 12.21% 8.16% 10.89% 4.51% CFO / Total Assets US$
5 year Median 14.75% 14.75% 12.56% 10.73% 10.31% 10.31% 10.31% 10.31% 10.31% 10.43% 10.43% 10.22% 10.89% 10.89% 10.9% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 7.57% 7.92% 7.02% 8.07% 8.22% 12.16% 5.74% 3.72% 5.91% 6.68% 7.23% 4.22% 11.16% 2.02% Net  Income/Assets Return on Assets US$
5Yr Median 10.89% 10.89% 7.92% 7.92% 7.92% 8.07% 8.07% 8.07% 5.91% 5.91% 5.91% 5.91% 6.68% 6.68% 6.7% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 11.40% 12.40% 12.12% 58.44% 12.92% 19.26% 13.37% 10.14% 14.59% 16.51% 16.89% 14.16% 24.79% 4.94% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 17.17% 17.17% 12.40% 12.40% 12.40% 12.92% 13.37% 13.37% 13.37% 14.59% 14.59% 14.59% 16.51% 16.51% 16.5% <-Median-> 5 Return on Equity US$
$107.36 <-12 mths -66.42%
Net Income US$ $65.91 $76.63 $79.55 $94.63 $93.07 $138.58 $93.51 $75.31 $121.51 $149.14 $170.36 $151.85 $319.76
NCI $0.00 $0.00 $0.00 $0.80 $1.58 $2.36 $1.68 $0.28 $0.28 $0.28 $0.26 $0.26 $0.10
Shareholders $65.91 $76.63 $79.55 $93.83 $91.49 $136.21 $91.83 $75.03 $121.23 $148.86 $170.10 $151.59 $319.66 $240 $493 $692 301.85% <-Total Growth 10 Net Income US$
Increase -29.47% 16.26% 3.80% 17.95% -2.49% 48.88% -32.58% -18.30% 61.58% 22.80% 14.26% -10.88% 110.87% -24.92% 105.42% 40.37% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $78.79 $82.68 $83.39 $81.87 $81.48 $95.54 $98.58 $97.68 $103.16 $114.63 $121.41 $133.36 $182.29 $206.04 $274.87 $379.25 14.92% <-IRR #YR-> 10 Net Income 301.85% US$
Operating Cash Flow $40.17 $141.15 $134.06 $189.12 $149.48 $196.36 $177.56 $146.27 $144.28 $332.79 $257.87 $317.59 $463.06 33.63% <-IRR #YR-> 5 Net Income 326.06% US$
Investment Cash Flow -$54.59 -$70.10 -$110.87 -$30.11 -$30.59 -$29.35 -$116.86 -$710.95 -$30.95 -$36.06 -$276.72 -$214.07 $77.33 8.13% <-IRR #YR-> 10 5 Yr Running Ave. 118.60% US$
Total Accrual $80.34 $5.59 $56.36 -$65.18 -$27.41 -$30.80 $31.14 $639.72 $7.90 -$147.88 $188.95 $48.07 -$220.73 13.29% <-IRR #YR-> 5 5 Yr Running Ave. 86.62% US$
Total Assets $871 $967 $1,132 $1,162 $1,113 $1,120 $1,600 $2,017 $2,052 $2,229 $2,352 $3,593 $2,864 Balance Sheet Assets US$
Accruals Ratio 9.23% 0.58% 4.98% -5.61% -2.46% -2.75% 1.95% 31.71% 0.38% -6.63% 8.03% 1.34% -7.71% 0.38% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.60 0.74 0.82 0.95 0.80 0.80 0.54 0.54 0.57 0.58 0.59 0.51 1.02 0.58 <-Median-> 10 EPS/CF Ratio US$
Chge in Close US$ 2.76% -4.21% -5.39% 9.77% 17.27% -10.34% 41.02% -11.97% 9.99% 30.47% 63.77% -12.98% -5.52% -8.63% 0.00% 0.00% Count 25 Years of data US$
up/down Down Down up  down up down up Count 15 60.00% US$
Meet Prediction? Yes yes yes yes % right Count 7 46.67% US$
Financial Cash Flow US$ -$43.34 -$24.67 $43.41 -$96.82 -$101.63 -$80.69 $404.14 $120.57 -$134.11 -$187.22 -$111.46 $960.91 -$1,258.12 C F Statement  Financial Cash Flow US$
Total Accruals $124 $30 $13 $32 $74 $50 -$373 $519 $142 $39 $300 -$913 $1,037 Accruals US$
Accruals Ratio 14.20% 3.13% 1.14% 2.72% 6.67% 4.45% -23.32% 25.73% 6.92% 1.76% 12.77% -25.41% 36.23% 6.92% <-Median-> 5 Ratio US$
Cash US$ $68.19 $109.32 $178.05 $234.36 $233.09 $210.15 $758.09 $331.12 $305.57 $420.26 $306.90 $1,362.45 $625.95 $353.93 Cash US$
Cash per Share $0.65 $1.03 $1.67 $2.19 $2.16 $1.96 $7.10 $3.09 $2.81 $3.84 $2.79 $12.32 $5.65 $3.19 $3.84 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 2.80% 4.65% 8.00% 9.55% 8.05% 8.13% 20.87% 10.31% 8.54% 8.95% 3.97% 20.12% 9.76% 6.04% 8.95% <-Median-> 5 % of Stock Price
$137.12 <-12 mths -65.17%
Total Comprehensive Income CDN$ $70.05 $71.76 $81.21 $86.35 $66.45 $135.43 $112.34 $125.42 $146.94 $190.02 $248.55 $164.99 $393.59
NCI $0.00 $0.00 $0.00 $0.85 $1.71 $2.73 $2.45 $0.42 $0.46 $0.44 $0.41 -$0.06 -$0.07
Shareholders $70.05 $71.76 $81.21 $85.50 $64.74 $132.70 $109.89 $125.00 $146.48 $189.58 $248.15 $165.05 $393.66 384.71% <-Total Growth 10 Comprehensive Income CDN$
Increase -40.14% 2.44% 13.17% 5.27% -24.28% 104.98% -17.19% 13.75% 17.19% 29.42% 30.89% -33.48% 138.50% 29.4% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $85 $84 $83 $85 $75 $87 $95 $104 $116 $141 $164 $175 $229 17.10% <-IRR #YR-> 10 Comprehensive Income 384.71% CDN$
ROE CDN$ 12.2% 11.4% 12.4% 11.6% 7.9% 13.1% 11.8% 13.2% 12.8% 16.1% 19.3% 12.2% 22.5% 25.79% <-IRR #YR-> 5 Comprehensive Income 214.93% CDN$
5Yr Median 17.0% 12.8% 12.4% 12.2% 11.6% 11.6% 11.8% 11.8% 12.8% 13.1% 13.2% 13.2% 16.1% 10.71% <-IRR #YR-> 10 5 Yr Running Average 176.69% CDN$
% Difference from NI 6.9% -7.9% 2.6% -80.2% -39.2% -32.0% -12.0% 30.3% -12.1% -2.5% 14.0% -14.1% -9.1% 17.16% <-IRR #YR-> 5 5 Yr Running Average 120.72% CDN$
Median Values Diff 5, 10 yr -12.0% -9.1% 16.1% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.80 0.54 0.38 0.34 0.45 0.59 0.66 0.35 0.48 0.51 0.56 0.50 0.39 0.38   CFO / Current Liabilities CDN$
5 year Median 0.74 0.74 0.74 0.54 0.45 0.45 0.45 0.45 0.48 0.51 0.51 0.50 0.50 0.50 0.50 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 12.56% 10.73% 8.45% 8.52% 10.31% 15.29% 10.43% 6.81% 10.22% 11.49% 12.21% 8.16% 10.89% 4.51% CFO / Total Assets CDN$
5 year Median 14.75% 14.75% 12.56% 10.73% 10.31% 10.31% 10.31% 10.31% 10.31% 10.43% 10.43% 10.22% 10.89% 10.89% 10.9% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 7.57% 7.92% 7.02% 8.07% 8.22% 12.16% 5.74% 3.72% 5.91% 6.68% 7.23% 4.22% 11.16% 2.02% Net  Income/Assets Return on Assets CDN$
5Yr Median 10.89% 10.89% 7.92% 7.92% 7.92% 8.07% 8.07% 8.07% 5.91% 5.91% 5.91% 5.91% 6.68% 6.68% 6.7% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 11.40% 12.40% 12.12% 58.44% 12.92% 19.26% 13.37% 10.14% 14.59% 16.51% 16.89% 14.16% 24.79% 4.94% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 17.17% 17.17% 12.40% 12.40% 12.40% 12.92% 13.37% 13.37% 13.37% 14.59% 14.59% 14.59% 16.51% 16.51% 16.5% <-Median-> 5 Return on Equity CDN$
$146.25 <-12 mths -66.22%
Net Income CDN$ $65.56 $77.94 $79.14 $100.64 $107.97 $191.89 $125.56 $94.47 $165.76 $193.70 $216.90 $192.52 $433.08
NCI $0.00 $0.00 $0.00 $0.85 $1.84 $3.27 $2.26 $0.35 $0.38 $0.36 $0.33 $0.33 $0.14
Shareholders $65.56 $77.94 $79.14 $99.79 $106.14 $188.62 $123.30 $94.12 $165.38 $193.34 $216.56 $192.19 $432.94 $326.95 $671.61 $942.71 447.06% <-Total Growth 10 Net Income CDN$
Increase -32.97% 18.88% 1.55% 26.10% 6.36% 77.71% -34.63% -23.67% 75.71% 16.91% 12.01% -11.26% 125.27% -24.48% 105.42% 40.37% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $86 $88 $89 $84 $86 $110 $119 $122 $136 $153 $159 $172 $240 $272 $368 $513 18.52% <-IRR #YR-> 10 Net Income 447.06% CDN$
Operating Cash Flow $40 $144 $133 $201 $173 $272 $238 $183 $197 $432 $328 $403 $627 35.69% <-IRR #YR-> 5 Net Income 359.98% CDN$
Investment Cash Flow -$54 -$71 -$110 -$32 -$35 -$41 -$157 -$892 -$42 -$47 -$352 -$271 $105 10.44% <-IRR #YR-> 10 5 Yr Running Ave. 169.99% CDN$
Total Accrual $80 $6 $56 -$69 -$32 -$43 $42 $803 $11 -$192 $241 $61 -$299 14.42% <-IRR #YR-> 5 5 Yr Running Ave. 96.15% CDN$
Total Assets $866 $984 $1,127 $1,236 $1,291 $1,551 $2,148 $2,531 $2,800 $2,896 $2,994 $4,555 $3,879 Balance Sheet Assets CDN$
Accruals Ratio 9.23% 0.58% 4.98% -5.61% -2.46% -2.75% 1.95% 31.71% 0.38% -6.63% 8.03% 1.34% -7.71% 0.38% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.60 0.74 0.82 0.95 0.80 0.80 0.54 0.54 0.57 0.58 0.59 0.51 1.02 0.58 <-Median-> 10 EPS/CF Ratio CDN$
Change in Close -2.70% -2.82% -7.37% 17.40% 28.16% 6.79% 36.62% -17.37% 18.65% 24.76% 58.79% -12.51% 1.03% -9.13% 0.00% Count 28 Years of data CDN$
up/down Down Down up  down up down up Count 10 35.71% CDN$
Meet Prediction? yes Yes yes yes yes % right Count 7 70.00% CDN$
Financial Cash Flow CDN$ -$43 -$25 $43 -$103 -$118 -$112 $543 $151 -$183 -$243 -$142 $1,218 -$1,704 C F Statement  Financial Cash Flow CDN$
Total Accruals $123.0 $30.8 $12.9 $33.6 $86.1 $69.1 -$500.8 $651.3 $193.7 $51.1 $382.5 -$1,157.3 $1,405.0 Accruals CDN$
Accruals Ratio 14.20% 3.13% 1.14% 2.72% 6.67% 4.45% -23.32% 25.73% 6.92% 1.76% 12.77% -25.41% 36.23% 6.92% <-Median-> 5 Ratio CDN$
Cash CDN$ $68 $111 $177 $249 $270 $291 $1,018 $415 $417 $546 $391 $1,727 $848 $707 Cash CDN$
Cash per Share $0.64 $1.05 $1.66 $2.33 $2.51 $2.71 $9.53 $3.87 $3.84 $4.99 $3.56 $15.62 $7.65 $6.38 $4.99 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 2.78% 4.67% 8.01% 9.56% 8.04% 8.14% 20.92% 10.29% 8.59% 8.96% 4.02% 20.17% 9.78% 8.97% 8.96% <-Median-> 5 % of Stock Price
Notes:
May 27, 2023.  Last estimates were for 2022, 2023 and 2024 of $1563M, $1671M and $1693M US$ for Revenue, $2.55, $2.14 and $2.44 US$ for EPS, 
$1.03, $1.09 and $1.16 US$ for Dividends, $354M, $306M and $325M US$ for FCF, $2.85, $3.22 and $3.38 US$ for CFPS, and $276M, $238M and $268M US$ for Net Income.
May 8, 2023.  Name change from Ritchie Bros Auctioneers Inc to RB Global Inc.
May 27, 2022. Last estimates were for 2021, 2022 and 2023 of $1487M, $1589M and $1633M US$ for Revenue, $1.82, $2.08 and $2.37 US$ for EPS, 
$0.90, $0.99 and $1.21 US$ for Dividends, $243M, $282M and $309M US$ for FCF, $2.63, $2.97 and $3.38 US$ for CFPS and $200M, $231M and $262M US$ for Net Income.
May 23, 2021.  Last estimates were for 2020 and 2021 of $1243M and $1387M US$ for Revenue, $1.24m $1.60 and 2.02 US$ for EPS for 2020 to 2022, 
$0.82, $0.87 and $0.87 for Dividends for 2020-2022, $174M, $214M US$ for FCF, $0.65 and $0.56 for CFPS US$, and $137M, $178M US$ for Net Income.
May 24, 2020.  Last estimates were for 2019, 2020 and 2021 of $278M, $1348M and $1473M US for Revenue, $1.19, $1.49 and $1.74 US$ for EPS, 
$1.93, 2.18 and 2.44 US$ for CFPS and $131M and $163M US$ fo Net Income for 2019 and 2020.
May 25, 2019.  Last estimaes were for 2018, 2019 and 2020 of $720M, $770M and $804M for Revenue US$, $1.07, $1.28 and $1.40 for EPS US$, 
$1.85, $2.04 and $2.23 for CFPS US$, 116M, $139M and $134M for Net Income US$.
May 19, 2018.  This is the first review of this stock.
September 14, 2017.  Spreadsheet originall set up.
The company is headquartered in Burnaby, a suburb of Metro Vancouver.
The company went public in 1998 listing on NYSE in March 1998 and on the TSX in April 2004.
Dividend Earner did a review recent review in August 2017.
 https://www.dividendearner.com/dividend-achiever-tse-rba/ 
Sector:
Services, Industrial
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
This was a stock suggestion I got and also it was a dividend growth stock found in the Canadian All Star List.
See <a href=" http://www.dividendgrowthinvestingandretirement.com/canadian-dividend-all-star-list/ " target="_top"> site</a>.
Dividends
Dividends are paid quarterly in Cycle 3 of March, June, September and December.  Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on January 16, 2016 are for shareholders of Record of February 12, 2016 and was paid on March 4, 2016.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
Ritchie Bros. operates the world's largest auction for heavy equipment. The company started as a live auctioneer of industrial equipment, since then it has greatly 
expanded its operations to include the sale of construction, agricultural, oilfield, and transportation equipment. Ritchie Bros. operates over 40 live auction sites in more than 12 countries.   
Shares; '%, Value $M Div Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2.46% 9.92% Sep 14 2017 May 19 2018 May 25 2019 May 25 2020 May 23 2021 May 29 2022 May 297 2023
Fandozzi, Ann 1.73% 2.55% 0.000 0.00% 0.081 0.07% 0.012 0.01% 0.120 0.11% 895.46%
CEO - Shares - Amount 2.89% 15.00% $0.000 $6.232 $0.943 $8.527
Options - percentage 1.96% 12.46% 0.149 0.14% 0.348 0.31% 0.833 0.75% 0.710 0.64% -14.82%
Options - amount $13.140 $26.972 $65.170 $50.447
Div
Saligram, Ravichandra 2.79% 15.44% 0.024 0.02% 0.066 0.06% 0.083 0.08%
CEO - Shares - Amount 1.79% 4.99% $0.895 $2.942 $4.625
Options - percentage 2.32% 12.73% 1.274 1.19% 1.425 1.31% 1.653 1.51%
Options - amount 1.65% 11.02% $47.940 $63.626 $92.085
Div
Jacobs, Eric 2.39% 9.89% 0.000 0.00%
CFO - Shares - Amount 2.02% 6.42% $0.000
Options - percentage 2.46% 11.61% 0.264 0.24%
Options - amount 1.98% 12.46% $18.778
Driscoll, Sharon Div 0.003 0.00% 0.012 0.01% 0.013 0.01% 0.014 0.01% 0.028 0.02% 0.040 0.04% was CFO, Now E VP -100.00%
Officer - Shares - Amount 2.66% 15.55% $0.130 $0.552 $0.735 $1.237 $2.139 $3.091 Ceased insider Jun 2022
Options - percentage 1.84% 7.29% 0.144 0.13% 0.190 0.17% 0.244 0.22% 0.313 0.28% 0.323 0.29% 0.389 0.35% -100.00%
Options - amount 2.14% 11.64% $5.416 $8.467 $13.607 $27.659 $24.966 $30.458
1.61% 11.42%
Ackley, Matthew Farrell 0.004 0.00% 0.021 0.02% 0.027 0.02% Ceased insider aug 2022
Officer - Shares - Amount Div. US$ $0.368 $1.623 $2.141
Options - percentage 2.10% 11.92% 0.151 0.14% 0.135 0.12% 0.181 0.16%
Options - amount 1.88% 8.59% $13.374 $10.428 $14.156
2.18% 11.67%
Concors, Baron 2.00% 13.78% 0.001 0.00% 0.023 0.02% 3812.17%
Officer - Shares - Amount 1.82% 13.18% $0.047 $1.668
Options - percentage 0.234 0.21% 0.201 0.18% -14.19%
Options - amount Div. CDN$ $18.306 $14.274
2.31% 14.59%
Kessler, James Francis 1.91% 10.84% 0.000 0.00% 0.061 0.06% Site is out of date re staff 29965.02%
Officer - Shares - Amount 2.02% 12.06% $0.016 $4.338
Options - percentage 1.70% 12.89% 0.331 0.30% 0.246 0.22% -25.71%
Options - amount 1.52% 12.00% $25.883 $17.474
Elton, Robert George Div. CDN$ 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.001 0.00% #DIV/0!
Director - Shares - Amount 1.97% 23.53% $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.105
Options - percentage 1.75% 16.15% 0.013 0.01% 0.015 0.01% 0.018 0.02% 0.020 0.02% 0.022 0.02% 0.024 0.02% 0.026 0.02% 9.00%
Options - amount 1.62% 13.51% $0.502 $0.654 $0.977 $1.771 $1.691 $1.877 $1.859
1.80% 17.04%
DeWitt, Adam 1.26% 13.58% 0.004 0.00% 0.002 0.00% -47.67%
Director - Shares - Amt $0.299 $0.142
Options - percentage Div. US$ 0.000 0.00% 0.006 0.01% #DIV/0!
Options - amount 2.02% 25.90% $0.000 $0.425
1.61% 13.41%
Briscoe, Beverley Anne 1.69% 13.01% 0.022 0.02% 0.022 0.02% 0.022 0.02% 0.022 0.02% 0.022 0.02% Was chairman, now director
Director - Shares - Amt 2.16% 18.42% $0.839 $0.995 $1.242 $1.972 $1.725 Ceased insider Apr 2022
Options - percentage 1.49% 14.81% 0.026 0.02% 0.029 0.03% 0.034 0.03% 0.038 0.03% 0.040 0.04%
Options - amount $0.980 $1.275 $1.870 $3.348 $3.081
Div. CDN$
Olsson, Erik 1.79% 12.98% 0.000 0.00% 0.000 0.00% 0.002 0.00% #DIV/0!
Chairman - Shares - Amt 2.09% 15.29% $0.000 $0.000 $0.142
Options - percentage 1.65% 10.80% 0.021 0.02% 0.024 0.02% 0.027 0.02% 13.39%
Options - amount 2.03% 15.12% $1.589 $1.854 $1.910
1.45% 12.55%
Increase in O/S Shares 1.082 1.01% 0.448 0.42% 0.177 0.16% 0.207 0.19% 0.188 0.17% 0.733 0.66% 0.263 0.24%
Due to SO Div. US$ $49.264 $16.855 $7.909 $11.556 $16.619 $56.754 $20.594
Book Value 1.81% 14.29% $30.670 $13.108 $5.890 $5.886 $3.181 $22.289 $10.131
Insider Buying 1.89% 12.62% $0.085 -$0.085 -$0.003 -$0.166 $0.000 -$0.634 -$2.014
Insider Selling 1.71% 10.27% $0.000 $0.000 $0.000 $0.339 $0.544 $0.000 $0.000
Net Insider Selling 2.52% 16.92% $0.085 -$0.085 -$0.003 $0.173 $0.544 -$0.634 -$2.014
Net Selling % of Market Cap 1.71% 13.73% 0.00% 0.00% 0.00% 0.00% 0.01% -0.01% -0.03%
Directors Div. CDN$ 10 9 8 8 9 9 12
Women 2.21% 17.96% 3 30% 3 33% 3 38% 4 50% 4 44% 4 44% 4 33%
Minorities 2.44% 16.63% 1 10% 1 11% 1 13% 1 13% 0 0% 1 11% 0 0%
1.57% 8.80% West Asian
Institutions/Holdings 2.10% 13.83% 200 106.26% 222 98.84% 233 91.09% 20 102.33%
Total Shares Held 1.54% 12.20% 113.893 106.17% 106.521 98.01% 99.278 90.80% 110.364 100.44% 20 75.67% 20 75.67%
Increase/Decrease 3 Mths 3.523 3.19% -4.182 -3.78% -1.604 -1.59% 1.014 0.93% 83.799 75.57% 33.448 30.17%
Starting No. of Shares Div. US$ 110.371 110.702 Nasdaq 100.882 Nasdaq 109.350 Top 20 MS -2.465 -2.86% -2.228 -6.25%
2.18% 16.26% 86.264 Top 20 MS 35.676 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved. 2.16% 12.88%
1.51% 6.57%
2.66% 15.25%
1.86% 13.10%