This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q2 2023
Teck Resources Ltd TSX: TECK.B NYSE TECK https://www.teck.com/ 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 Split
$13,801 <-12 mths -20.30%
Revenue* $9,339 $11,514 $10,343 $9,382 $8,599 $8,259 $9,300 $12,048 $12,564 $11,934 $8,948 $13,481 $17,316 $15,117 $16,657 $16,444 67.42% <-Total Growth 10 Revenue
Increase 21.70% 23.29% -10.17% -9.29% -8.35% -3.95% 12.60% 29.55% 4.28% -5.01% -25.02% 50.66% 28.45% -12.70% 10.19% -1.28% 5.29% <-IRR #YR-> 10 Revenue 67.42%
5 year Running Average $7,365 $8,360 $9,155 $9,650 $9,835 $9,619 $9,177 $9,518 $10,154 $10,821 $10,959 $11,795 $12,849 $13,359 $14,304 $15,803 7.52% <-IRR #YR-> 5 Revenue 43.73%
Revenue per Share $15.81 $19.63 $17.76 $16.28 $14.92 $14.33 $16.12 $21.02 $22.02 $21.81 $16.85 $25.24 $33.71 $29.09 $32.05 $31.64 3.45% <-IRR #YR-> 10 5 yr Running Average 40.35%
Increase 21.39% 24.14% -9.51% -8.35% -8.33% -3.97% 12.48% 30.37% 4.76% -0.95% -22.74% 49.79% 33.57% -13.70% 10.19% -1.28% 6.19% <-IRR #YR-> 5 5 yr Running Average 35.00%
5 year Running Average $14.51 $15.41 $16.08 $16.50 $16.88 $16.59 $15.88 $16.53 $17.68 $19.06 $19.56 $21.38 $23.92 $25.34 $27.39 $30.34 6.62% <-IRR #YR-> 10 Revenue per Share 89.76%
P/S (Price/Sales) Med 2.91 2.37 1.97 1.81 1.40 0.86 1.21 1.29 1.43 1.11 0.90 1.18 1.35 1.92 0.00 0.00 9.91% <-IRR #YR-> 5 Revenue per Share 60.39%
P/S (Price/Sales) Close 3.91 1.83 2.04 1.70 1.06 0.37 1.67 1.56 1.33 0.80 1.37 1.44 1.52 1.95 1.77 1.79 4.05% <-IRR #YR-> 10 5 yr Running Average 48.75%
*Revenue in M CDN $  P/S Med 20 yr  1.54 15 yr  1.40 10 yr  1.25 5 yr  1.18 56.58% Diff M/C 7.67% <-IRR #YR-> 5 5 yr Running Average 44.68%
-$10,343 $0 $0 $0 $0 $0 $0 $0 $0 $0 $17,316
-$12,048 $0 $0 $0 $0 $17,316
-$9,155 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,849
-$9,518 $0 $0 $0 $0 $12,849
-$17.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.71
-$21.02 $0.00 $0.00 $0.00 $0.00 $33.71
-$16.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.92
-$16.53 $0.00 $0.00 $0.00 $0.00 $23.92
$7.06 <-12 mths -22.33%
Adjusted Profit CDN$ $1,503 $2,468 $1,519 $1,004 $452 $188 $1,103 $2,520 $2,372 $1,697 $561 $3,057 $4,873
Basic $2.55 $4.18 $2.60 $1.74 $0.78 $0.33 $1.91 $4.36 $4.13 $3.03 $1.05 $5.74 $9.25 255.77% <-Total Growth 10 AEPS
AEPS* Dilued $2.55 $4.18 $2.60 $1.74 $0.78 $0.33 $4.07 $4.30 $1.89 $3.00 $1.04 $5.66 $9.09 $5.36 $5.58 $5.87 249.62% <-Total Growth 10 AEPS
Increase 63.92% -37.80% -33.08% -55.17% -57.69% 1133.33% 5.65% -56.05% 58.73% -65.33% 444.23% 60.60% -41.03% 4.10% 5.20% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $2.34 $3.17 $2.88 $2.64 $2.37 $1.93 $1.90 $2.24 $2.27 $2.72 $2.86 $3.18 $4.14 $4.83 $5.35 $6.31 13.33% <-IRR #YR-> 10 AEPS 249.62%
AEPS Yield 4.13% 11.64% 7.19% 6.29% 4.91% 6.18% 15.15% 13.08% 6.43% 17.27% 4.50% 15.54% 17.76% 9.44% 9.83% 10.34% 16.15% <-IRR #YR-> 5 AEPS 111.40%
Payout Ratio 7.84% 14.35% 30.77% 51.72% 115.38% 181.82% 2.46% 4.65% 10.58% 6.67% 19.23% 3.53% 5.50% 9.33% 8.96% 8.52% 3.67% <-IRR #YR-> 10 5 yr Running Average 43.39%
5 year Running Average 13.25% 16.12% 17.32% 20.94% 44.02% 78.81% 76.43% 71.21% 62.98% 41.24% 8.72% 8.93% 9.10% 8.85% 9.31% 7.17% 13.01% <-IRR #YR-> 5 5 yr Running Average 84.31%
Price/AEPS Median 18.05 11.12 13.44 16.96 26.87 37.24 4.78 6.29 16.70 8.07 14.50 5.27 5.00 10.40 0.00 0.00 11.28 <-Median-> 10 Price/AEPS Median
Price/AEPS High 24.23 15.37 16.69 21.75 37.31 60.85 8.60 7.99 20.44 11.21 23.12 6.53 6.30 12.15 0.00 0.00 15.83 <-Median-> 10 Price/AEPS High
Price/AEPS Low 11.87 6.86 10.18 12.17 16.44 13.64 0.96 4.59 12.95 4.92 5.88 4.01 3.70 8.64 0.00 0.00 5.40 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 24.23 8.59 13.90 15.89 20.36 16.18 6.60 7.64 15.55 5.79 22.21 6.44 5.63 10.60 10.18 9.67 11.60 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 29.18 14.08 8.65 10.63 9.13 6.85 81.42 8.08 6.83 9.19 7.70 35.03 9.04 6.25 10.60 10.18 9.08 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 8.62% 5 Yrs   6.67% P/CF 5 Yrs   in order 8.07 11.21 4.92 6.44 31.32% Diff M/C DPR 75% to 95% best
* Adjusted Diluted Earnings per Share
$3.40 <-12 mths -46.03%
EPS Basic $3.15 $4.52 $1.39 $1.66 $0.63 -$4.29 $1.80 $4.34 $5.41 -$1.08 -$1.62 $5.39 $6.30 353.24% <-Total Growth 10 EPS Basic
EPS Diluted* $3.14 $4.50 $1.38 $1.66 $0.63 -$4.29 $1.78 $4.28 $5.34 -$1.08 -$1.62 $5.31 $6.19 $5.23 $5.29 $5.30 348.55% <-Total Growth 10 EPS Diluted
Increase -8.19% 43.31% -69.33% 20.29% -62.05% -780.95% 141.49% 140.45% 24.77% -120.22% -50.00% 427.78% 16.57% -15.51% 1.15% 0.19% 0 0 10 Years of Data, EPS P or N
Earnings Yield 5.1% 12.5% 3.8% 6.0% 4.0% -80.3% 6.6% 13.0% 18.2% -6.2% -7.0% 14.6% 12.1% 9.2% 9.3% 9.3% 16.19% <-IRR #YR-> 10 Earnings per Share 348.55%
5 year Running Average $3.47 $3.25 $2.78 $2.82 $2.26 $0.78 $0.23 $0.81 $1.55 $1.21 $1.74 $2.45 $2.83 $2.81 $4.08 $5.46 7.66% <-IRR #YR-> 5 Earnings per Share 44.63%
10 year Running Average $2.23 $2.69 $2.82 $2.95 $2.86 $2.12 $1.74 $1.80 $2.18 $1.73 $1.26 $1.34 $1.82 $2.18 $2.64 $3.60 0.18% <-IRR #YR-> 10 5 yr Running Average 1.80%
* Diluted ESP per share  E/P 10 Yrs 6.31% 5Yrs 12.10% 28.35% <-IRR #YR-> 5 5 yr Running Average 248.28%
-$1.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.19
-$4.28 $0.00 $0.00 $0.00 $0.00 $6.19
-$2.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.83
-$0.81 $0.00 $0.00 $0.00 $0.00 $2.83
Dividend* $1.06 $0.99 $0.76 Estimates Dividend*
Increase 112.00% -6.60% -23.23% Estimates Increase
Payout Ratio EPS 20.27% 18.71% 14.34% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 $0.10 $0.00 $0.00 $0.00 $0.50 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre 2007 split
Dividend* $0.20 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.20 $0.20 $0.20 $0.20 $0.20 $0.50 $0.50 $0.50 $0.50 -37.50% <-Total Growth 10 Dividends *pd 3 div
Increase 0.00% 200.00% 33.33% 12.50% 0.00% -33.33% -83.33% 100.00% 0.00% 0.00% 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 8 3 29 Years of data, Count P, N
Average Increases 5 Year Running 10.00% 20.00% 26.67% 29.17% 49.17% 42.50% -14.17% -0.83% -3.33% -3.33% 3.33% 20.00% 30.00% 30.00% 30.00% 30.00% 11.67% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.64 $0.56 $0.52 $0.50 $0.68 $0.76 $0.66 $0.62 $0.50 $0.36 $0.28 $0.30 $0.38 $0.42 $0.48 $0.54 -26.92% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 0.43% 1.29% 2.29% 3.05% 4.29% 4.88% 0.51% 0.74% 0.63% 0.83% 1.33% 0.67% 1.10% 0.90% 0.96% <-Median-> 10 Yield H/L Price
Yield on High  Price 0.32% 0.93% 1.84% 2.38% 3.09% 2.99% 0.29% 0.58% 0.52% 0.59% 0.83% 0.54% 0.87% 0.77% 0.71% <-Median-> 10 Yield on High  Price
Yield on Low Price 0.66% 2.09% 3.02% 4.25% 7.02% 13.33% 2.57% 1.01% 0.82% 1.35% 3.27% 0.88% 1.49% 1.08% 2.03% <-Median-> 10 Yield on Low Price
Yield on Close Price 0.32% 1.67% 2.21% 3.25% 5.67% 11.24% 0.37% 0.61% 0.68% 1.15% 0.87% 0.55% 0.98% 0.88% 0.88% 0.88% 0.92% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 6.37% 13.33% 57.97% 54.22% 142.86% 0.00% 5.62% 4.67% 3.75% 0.00% 0.00% 3.77% 8.08% 9.56% 9.45% 9.43% 4.22% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 18.47% 17.25% 18.72% 17.73% 30.06% 97.94% 284.48% 76.35% 32.30% 29.85% 16.09% 12.26% 13.44% 14.97% 11.76% 9.88% 29.96% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 4.31% 8.89% 16.67% 18.02% 22.76% 17.72% 1.89% 2.26% 2.57% 3.14% 6.80% 2.26% 3.22% 5.88% 5.14% 4.10% 3.18% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 12.95% 11.33% 10.14% 9.52% 13.52% 15.91% 14.71% 11.71% 8.55% 5.69% 4.48% 4.31% 4.58% 4.97% 5.27% 4.92% 9.04% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 4.31% 7.60% 14.63% 19.62% 25.87% 19.78% 1.69% 2.31% 2.56% 3.00% 5.89% 1.90% 3.18% 5.88% 5.14% 4.10% 3.09% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 12.01% 9.82% 8.83% 9.45% 13.04% 15.54% 14.68% 12.07% 8.64% 5.61% 4.31% 4.05% 4.30% 4.69% 5.01% 4.76% 9.05% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 0.96% 0.92% 5 Yr Med 5 Yr Cl 0.83% 0.87% 5 Yr Med Payout 3.75% 3.14% 3.14% 20.11% <-IRR #YR-> 5 Dividends 150.00%
* Dividends per share  10 Yr Med and Cur. -8.60% -4.45% 5 Yr Med and Cur. 6.55% 1.69% Last Div Inc ---> $0.05 $0.13 150.0% -4.59% <-IRR #YR-> 10 Dividends -37.50%
Dividends Growth 15 -4.52% <-IRR #YR-> 15 Dividends -50.00%
Dividends Growth 20 8.38% <-IRR #YR-> 20 Dividends 400.00%
Dividends Growth 25 6.65% <-IRR #YR-> 25 Dividends 400.00%
Dividends Growth 30 5.71% <-IRR #YR-> 29 Dividends
Dividends Growth 5 -$0.20 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 5
Dividends Growth 10 -$0.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50 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 $0.50 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 $0.50 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 $0.50 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 $0.50 Dividends Growth 30
Historical Dividends Historical High Div 6.74% Low Div 0.34% 10 Yr High 12.70% 10 Yr Low 0.31% Med Div 1.26% Close Div 1.06% Historical Dividends
High/Ave/Median Values Curr diff Exp. -86.94%     158.95% Exp. -93.07% 184.01% Exp. -30.12% Exp. -17.27% High/Ave/Median 
Future Dividend Yield Div Yd 2.20% earning in 5 Years at IRR of 20.11% Div Inc. 150.00% Future Dividend Yield
Future Dividend Yield Div Yd 5.50% earning in 10 Years at IRR of 20.11% Div Inc. 525.00% Future Dividend Yield
Future Dividend Yield Div Yd 13.76% earning in 15 Years at IRR of 20.11% Div Inc. 1462.50% Future Dividend Yield
Future Dividend Paid Div Paid $1.25 earning in 5 Years at IRR of 20.11% Div Inc. 150.00% Future Dividend Paid Div Pd
Future Dividend Paid Div Paid $3.13 earning in 10 Years at IRR of 20.11% Div Inc. 525.00% Future Dividend Paid $1.25
Future Dividend Paid Div Paid $7.81 earning in 15 Years at IRR of 20.11% Div Inc. 1462.50% Future Dividend Paid $3.13
$7.81
Dividend Covering Cost Total Div $3.73 over 5 Years at IRR of 20.11% Div Cov. 6.57% Dividend Covering Cost
Dividend Covering Cost Total Div $11.80 over 10 Years at IRR of 20.11% Div Cov. 20.78% Dividend Covering Cost
Dividend Covering Cost Total Div $31.98 over 15 Years at IRR of 20.11% Div Cov. 56.32% Dividend Covering Cost
Yield if held 5 years 0.80% 1.60% 1.83% 3.22% 4.16% 1.30% 0.22% 0.57% 0.68% 0.95% 1.63% 1.03% 1.85% 1.58% 2.07% 3.32% 1.17% <-Median-> 10 Paid Median Price
Yield if held 10 years 3.35% 9.02% 12.66% 11.09% 6.40% 2.41% 0.27% 0.46% 0.72% 0.93% 0.43% 0.43% 1.43% 1.69% 2.39% 4.07% 0.82% <-Median-> 10 Paid Median Price
Yield if held 15 years 1.56% 4.07% 6.02% 11.71% 14.23% 10.04% 1.50% 3.16% 2.46% 1.42% 0.80% 0.53% 1.15% 1.79% 2.31% 1.09% 1.98% <-Median-> 10 Paid Median Price
Yield if held 20 years 9.03% 7.35% 4.69% 0.68% 1.51% 2.60% 3.16% 3.35% 3.01% 7.91% 6.16% 3.55% 2.01% 3.25% <-Median-> 10 Paid Median Price
Yield if held 25 years 2.01% 1.63% 1.56% 1.36% 3.76% 6.50% 7.91% 8.37% 1.63% <-Median-> 5 Paid Median Price
Yield if held 30 years 5.02% 4.08% 3.91% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 12.84% 7.44% 5.96% 8.94% 15.73% 8.26% 7.10% 8.87% 8.47% 8.59% 11.39% 7.71% 7.03% 6.66% 9.92% 17.90% 8.53% <-Median-> 10 Paid Median Price Item
Cost covered if held 10 years 67.78% 68.37% 83.07% 74.53% 48.34% 28.09% 16.22% 13.07% 17.88% 24.06% 11.30% 10.33% 14.31% 15.59% 20.04% 33.36% 17.05% <-Median-> 10 Paid Median Price EPS
Cost covered if held 15 years 35.60% 34.30% 43.27% 85.20% 116.21% 131.38% 117.96% 132.12% 105.33% 61.13% 33.71% 20.21% 17.43% 25.39% 35.17% 17.16% 95.27% <-Median-> 10 Paid Median Price AEPS
Cost covered if held 20 years 70.71% 64.08% 65.32% 56.71% 66.60% 117.72% 144.66% 154.81% 140.50% 162.18% 131.20% 78.19% 44.55% 94.22% <-Median-> 10 Paid Median Price CFPS
Cost covered if held 25 years 95.79% 78.78% 76.28% 66.89% 80.90% 145.04% 182.61% 200.00% 78.78% <-Median-> 5 Paid Median Price FCF 
Cost covered if held 30 years 116.85% 98.37% 97.40% #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $12,048 $12,564 $11,934 $8,948 $13,481 $17,316 $76,291 43.73% <-Total Growth 5 Revenue Growth  43.73%
AEPS Growth $4.30 $1.89 $3.00 $1.04 $5.66 $9.09 $24.98 111.40% <-Total Growth 5 AEPS Growth 111.40%
Net Income Growth $2,509 $3,107 -$605 -$864 $2,868 $3,317 $10,332 32.20% <-Total Growth 5 Net Income Growth 32.20%
Cash Flow Growth $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $27,272 57.58% <-Total Growth 5 Cash Flow Growth 57.58%
Dividend Growth $0.20 $0.20 $0.20 $0.20 $0.20 $0.50 $1.50 150.00% <-Total Growth 5 Dividend Growth 150.00%
Stock Price Growth $32.87 $29.39 $17.37 $23.10 $36.43 $51.17 55.67% <-Total Growth 5 Stock Price Growth 55.67%
Revenue Growth  $10,343 $9,382 $8,599 $8,259 $9,300 $12,048 $12,564 $11,934 $8,948 $13,481 $17,316 $122,174.0 67.42% <-Total Growth 10 Revenue Growth  67.42%
AEPS Growth $2.60 $1.74 $0.78 $0.33 $4.07 $4.30 $1.89 $3.00 $1.04 $5.66 $9.09 $34.50 249.62% <-Total Growth 10 AEPS Growth 249.62%
Net Income Growth $811 $961 $362 -$2,474 $1,040 $2,509 $3,107 -$605 -$864 $2,868 $3,317 $11,032.0 309.00% <-Total Growth 10 Net Income Growth 309.00%
Cash Flow Growth $2,795 $2,878 $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $40,230.0 185.62% <-Total Growth 10 Cash Flow Growth 185.62%
Dividend Growth $0.80 $0.90 $0.90 $0.60 $0.10 $0.20 $0.20 $0.20 $0.20 $0.20 $0.50 $4.8 -37.50% <-Total Growth 10 Dividend Growth -37.50%
Stock Price Growth $36.15 $27.65 $15.88 $5.34 $26.87 $32.87 $29.39 $17.37 $23.10 $36.43 $51.17 41.55% <-Total Growth 10 Stock Price Growth 41.55%
Dividends on Shares $25.20 $25.20 $16.80 $2.80 $16.80 $8.40 $5.60 $5.60 $5.60 $28.00 $14.00 $14.00 $14.00 $140.00 No of Years 10 Total Divs 12/31/12
Paid  $1,012.20 $774.20 $444.64 $149.52 $752.36 $920.36 $822.92 $486.36 $646.80 $1,020.04 $1,432.76 $1,590.12 $1,590.12 $1,590.12 $1,432.76 No of Years 10 Worth $36.15
Total $1,572.76
Graham No. AEPS $39.49 $53.31 $42.29 $35.55 $23.81 $14.54 $52.62 $57.19 $41.29 $51.26 $29.71 $74.21 $101.43 $78.29 $79.88 $81.93 139.85% <-Total Growth 10 Graham Price AEPS to Date
Price/GP Ratio Med 1.17 0.87 0.83 0.83 0.88 0.85 0.37 0.47 0.76 0.47 0.51 0.40 0.45 0.71 0.49 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.56 1.21 1.03 1.06 1.22 1.38 0.67 0.60 0.94 0.66 0.81 0.50 0.56 0.83 0.74 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.77 0.54 0.63 0.60 0.54 0.31 0.07 0.34 0.59 0.29 0.21 0.31 0.33 0.59 0.32 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 1.56 0.67 0.85 0.78 0.67 0.37 0.51 0.57 0.71 0.34 0.78 0.49 0.50 0.73 0.71 0.69 0.54 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 56.47% -32.63% -14.52% -22.21% -33.30% -63.27% -48.93% -42.53% -28.83% -66.11% -22.25% -50.91% -49.55% -27.46% -28.91% -30.69% -45.73% <-Median-> 10 Graham Price
Graham No. EPS $43.82 $55.31 $30.81 $34.72 $21.40 $20.09 $34.80 $57.06 $69.41 $68.20 $67.14 $71.88 $83.70 $77.34 $77.78 $77.85 171.67% <-Total Growth 10 Graham Price EPS to Date
Price/GP Ratio Med 1.05 0.84 1.13 0.85 0.98 0.61 0.56 0.47 0.45 0.35 0.22 0.41 0.54 0.72 0.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.41 1.16 1.41 1.09 1.36 1.00 1.01 0.60 0.56 0.49 0.36 0.51 0.68 0.84 0.64 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.69 0.52 0.86 0.61 0.60 0.22 0.11 0.35 0.35 0.22 0.09 0.32 0.40 0.60 0.33 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 1.41 0.65 1.17 0.80 0.74 0.27 0.77 0.58 0.42 0.25 0.34 0.51 0.61 0.73 0.73 0.73 0.54 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 41.01% -35.07% 17.33% -20.36% -25.78% -73.42% -22.78% -42.39% -57.66% -74.53% -65.59% -49.32% -38.87% -26.57% -26.99% -27.06% -45.86% <-Median-> 10 Graham Price
pre-split 2007
Price Close Class B $61.79 $35.91 $36.15 $27.65 $15.88 $5.34 $26.87 $32.87 $29.39 $17.37 $23.10 $36.43 $51.17 $56.79 $56.79 $56.79 41.55% <-Total Growth 10 Stock Price
Increase 67.82% -41.88% 0.67% -23.51% -42.57% -66.37% 403.18% 22.33% -10.59% -40.90% 32.99% 57.71% 40.46% 10.98% 0.00% 0.00% 11.27 CAPE Historical Median
P/E 19.68 7.98 26.20 16.66 25.21 -1.24 15.10 7.68 5.50 -16.08 -14.26 6.86 8.27 10.86 10.74 10.72 9.26% <-IRR #YR-> 5 Stock Price 55.67%
Trailing P/E 18.07 11.44 8.03 20.04 9.57 8.48 -6.26 18.47 6.87 3.25 -21.39 -22.49 9.64 9.17 10.86 10.74 3.54% <-IRR #YR-> 10 Stock Price 41.55%
CAPE (10 Yr P/E) 11.49 10.63 11.21 11.27 11.52 14.33 16.53 15.89 14.13 16.68 19.91 18.75 14.62 13.56 12.72 10.76 10.17% <-IRR #YR-> 5 Price & Dividend 61.45%
Median 10, 5 Yrs D.  per yr 1.23% 0.91% % Tot Ret 25.81% 8.97% T P/E 7.67 3.25 P/E:  7.27 5.50 4.77% <-IRR #YR-> 10 Price & Dividend 55.38%
Price 15 D.  per yr 1.25% % Tot Ret 32.71% CAPE Diff -3.69% 2.56% <-IRR #YR-> 15 Stock Price 46.20%
Price  20 D.  per yr 4.07% % Tot Ret 26.20% 11.46% <-IRR #YR-> 20 Stock Price 776.20%
Price  25 D.  per yr 1.85% % Tot Ret 21.88% 6.59% <-IRR #YR-> 25 Stock Price 393.20%
Price  30 D.  per yr 1.44% % Tot Ret 21.39% 5.30% <-IRR #YR-> 29 Stock Price
Price & Dividend 15 3.81% <-IRR #YR-> 15 Price & Dividend 67.91%
Price & Dividend 20 15.53% <-IRR #YR-> 20 Price & Dividend 951.71%
Price & Dividend 25 8.44% <-IRR #YR-> 25 Price & Dividend 4.968193
Price & Dividend 30 6.74% <-IRR #YR-> 29 Price & Dividend
Price  5 -$32.87 $0.00 $0.00 $0.00 $0.00 $51.17 Price  5
Price 10 -$36.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.17 Price 10
Price & Dividend 5 -$32.87 $0.30 $0.20 $0.20 $0.20 $52.17 Price & Dividend 5
Price & Dividend 10 -$36.15 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $52.17 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 $51.17 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 $51.17 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 $51.17 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 $51.17 Price  30
Price & Dividend 15 $0.20 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $52.17 Price & Dividend 15
Price & Dividend 20 $0.20 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $52.17 Price & Dividend 20
Price & Dividend 25 $0.20 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $52.17 Price & Dividend 25
Price & Dividend 30 $0.20 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $52.17 Price & Dividend 30
Price Ave H/L Class B $46.03 $46.47 $34.94 $29.52 $20.96 $12.29 $19.46 $27.05 $31.56 $24.21 $15.08 $29.83 $45.45 $55.73 30.07% <-Total Growth 10 Stock Price
Increase 113.00% 0.95% -24.80% -15.53% -28.99% -41.36% 58.30% 39.01% 16.68% -23.29% -37.70% 97.78% 52.37% 22.63% 2.66% <-IRR #YR-> 10 Stock Price 30.07%
P/E 14.66 10.33 25.32 17.78 33.27 -2.86 10.93 6.32 5.91 -22.41 -9.31 5.62 7.34 10.66 10.94% <-IRR #YR-> 5 Stock Price 68.03%
Trailing P/E 13.46 14.80 7.76 21.39 12.63 19.51 -4.53 15.19 7.37 4.53 -13.96 -18.41 8.56 9.00 3.98% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 13.28 14.31 12.58 10.47 9.27 15.84 83.86 33.31 20.38 20.07 8.67 12.19 16.07 19.86 12.00% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 20.67 17.31 12.41 10.01 7.33 5.79 11.19 15.07 14.45 13.96 11.99 22.27 24.97 25.60 10.63 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.31% 1.07% % Tot Ret 32.99% 8.89% T P/E 7.97 4.53 P/E:  6.11 5.62 Count 30 Years of data
-$34.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.45
-$27.05 $0.00 $0.00 $0.00 $0.00 $45.45
-$34.94 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $46.45
-$27.05 $0.30 $0.20 $0.20 $0.20 $46.45
High Months Class B Dec Jan Mar Jan Jan Mar Nov  Jan Jan Apr Dec Oct Jun Apr
pre split 2007
Price High $61.79 $64.24 $43.40 $37.85 $29.10 $20.08 $35.02 $34.36 $38.63 $33.64 $24.04 $36.97 $57.30 $65.15 32.03% <-Total Growth 10 Stock Price
Increase 55.25% 3.97% -32.44% -12.79% -23.12% -31.00% 74.40% -1.88% 12.43% -12.92% -28.54% 53.79% 54.99% 13.70% 2.82% <-IRR #YR-> 10 Stock Price 32.03%
P/E 19.68 14.28 31.45 22.80 46.19 -4.68 19.67 8.03 7.23 -31.15 -14.84 6.96 9.26 12.46 10.77% <-IRR #YR-> 5 Stock Price 66.76%
Trailing P/E 18.07 20.46 9.64 27.43 17.53 31.87 -8.16 19.30 9.03 6.30 -22.26 -22.82 10.79 10.53 13.23 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 9.91 6.30 P/E:  7.63 6.96 35.07 P/E Ratio Historical High
-$43.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $57.30
-$34.36 $0.00 $0.00 $0.00 $0.00 $57.30
Low Months Class B Jul Oct Sep Jul Dec Dec Jan Jun Oct Oct Mar Mar Jul Apr
Price Low $30.27 $28.69 $26.48 $21.18 $12.82 $4.50 $3.89 $19.73 $24.48 $14.77 $6.12 $22.68 $33.59 $46.31 26.85% <-Total Growth 10 Stock Price
Increase 785.09% -5.22% -7.70% -20.02% -39.47% -64.90% -13.56% 407.20% 24.08% -39.67% -58.56% 270.59% 48.10% 37.87% 2.41% <-IRR #YR-> 10 Stock Price 26.85%
P/E 9.64 6.38 19.19 12.76 20.35 -1.05 2.19 4.61 4.58 -13.68 -3.78 4.27 5.43 8.85 11.23% <-IRR #YR-> 5 Stock Price 70.25%
Trailing P/E 8.85 9.14 5.88 15.35 7.72 7.14 -0.91 11.08 5.72 2.77 -5.67 -14.00 6.33 7.48 6.21 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 6.02 2.77 P/E:  4.43 4.27 0.05 P/E Ratio Historical Low
-$26.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.59
Class A Close $62.00 $37.38 $34.46 $29.19 $18.41 $7.75 $31.00 $31.10 $29.44 $22.67 $27.50 $38.20 $31.02 $58.44 $58.44 $58.44 -9.98% <-Total Growth 10 Stock Price
Increase 64.81% -39.71% -7.81% -15.29% -36.93% -57.90% 300.00% 0.32% -5.34% -23.00% 21.31% 38.91% -18.80% 88.39% 0.00% 0.00% -0.05% <-IRR #YR-> 5 Stock Price -0.26%
P/E 19.75 8.31 24.97 17.58 29.22 -1.81 17.42 7.27 5.51 -20.99 -16.98 7.19 5.01 11.17 11.05 11.03 -1.05% <-IRR #YR-> 10 Stock Price -9.98%
Trailing P/E 18.13 11.90 7.66 21.15 11.09 12.30 -7.23 17.47 6.88 4.25 -25.46 -23.58 5.84 9.44 11.17 11.05 0.66% <-IRR #YR-> 5 Price & Dividend 3.64%
Median 10, 5 Yrs D.  per yr 1.28% 0.71% % Tot Ret 544.05% 107.83% T P/E 6.35 5.01 P/E:  -0.10 -0.05 0.24% <-IRR #YR-> 10 Price & Dividend 0.18%
Price 15 -2.36% <-IRR #YR-> 15 Stock Price -30.06%
Price  20 8.34% <-IRR #YR-> 20 Stock Price 396.32%
Price  25 7.56% <-IRR #YR-> 24 Stock Price
Price & Dividend 15 -1.17% <-IRR #YR-> 15 Price & Dividend -12.92%
Price & Dividend 20 12.83% <-IRR #YR-> 20 Price & Dividend 560.32%
Price & Dividend 25 14.04% <-IRR #YR-> 24 Price & Dividend
Price 10 -$34.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.02 Price 10
-$1,138 <-12 mths -145.19%
Free Cash Flow WSJ -$737 $592 $2,255 $1,418 -$370 -$2,420 -$375 $2,059 -8.69% <-Total Growth 7 Free Cash Flow WSJ
Change 180.33% 280.91% -37.12% -126.09% -554.05% 84.50% 649.07% $0.85 <-Median-> 7 Change
Free Cash Flow MS $2,484 $2,721 $986 $276 $65 -$282 $1,163 $2,750 $1,825 $16 -$2,065 $25 $2,518 -$367 $2,237 $3,255 155.38% <-Total Growth 10 Free Cash Flow MS + Mkt Sc
Change 9.54% -63.76% -72.01% -76.45% -533.85% 512.41% 136.46% -33.64% -99.12% -13006.25% 101.21% 9972.00% -114.58% 709.54% 45.51% -1.75% <-IRR #YR-> 5 Free Cash Flow MS -8.44%
FCF/CF from Op Ratio 0.91 0.69 0.35 0.10 0.03 -0.14 0.38 0.54 0.41 0.00 -1.32 0.01 0.32 -0.08 0.44 0.51 9.83% <-IRR #YR-> 10 Free Cash Flow MS 155.38%
Dividends paid $118 $354 $469 $521 $518 $374 $58 $344 $172 $111 $106 $106 $532 $260 $260 $260 13.43% <-Total Growth 10 Dividends paid
Percentage paid -132.62% 4.99% 12.51% 9.42% 693.75% -5.13% 424.00% 21.13% -70.80% 11.62% 7.98% $0.11 <-Median-> 8 Percentage paid
5 Year Coverage 19.35% 21.44% 32.89% 44.29% 877.83% 53.82% 18.49% 5 Year Coverage
Dividend Coverage Ratio -0.75 20.05 7.99 10.61 0.14 -19.48 0.24 4.73 -1.41 8.61 12.53 2.48 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 5.17 4.66 3.04 2.26 0.11 1.86 5.41 5 Year of Coverage
Market Capt $M $36,493 $21,063 $21,049 $15,934 $9,149 $3,077 $15,501 $18,844 $16,773 $9,507 $12,269 $19,461 $26,287 $29,514 $29,514 $29,514 24.89% <-Total Growth 10 Market Cap 24.89%
Diluted # of Shares in Million 591.93 592.63 586.90 579.47 577.19 576.22 582.89 586.39 582.10 559.80 534.4 540.3 535.9 524.0 -8.69% <-Total Growth 10 Diluted
Change 10.51% 0.12% -0.97% -1.27% -0.39% -0.17% 1.16% 0.60% -0.73% -3.83% -4.54% 1.10% -0.81% -2.22% -0.56% <-Median-> 10 Change
Difference Diluted/Basic -0.4% -0.4% -0.2% -0.2% -0.2% 0.0% -1.1% -1.5% -1.4% 0.0% 0.0% -1.5% -1.7% -1.5% -0.66% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 589.52 590.40 585.50 578.30 576.19 576.22 576.39 577.48 573.90 559.80 534.4 532.3 526.7 516.0 -10.04% <-Total Growth 10 Average
Change 10.38% 0.15% -0.83% -1.23% -0.36% 0.01% 0.03% 0.19% -0.62% -2.46% -4.54% -0.39% -1.05% -2.03% -0.51% <-Median-> 10 Change
Difference Basic/Outstanding 0.2% -0.7% -0.6% -0.4% 0.0% 0.0% 0.1% -0.7% -0.6% -2.2% -0.6% 0.4% -2.5% 0.7% -0.46% <-Median-> 10 Difference Basic/Outstanding
$4,961 <-12 mths -37.86%
Class A 9.35 9.35 9.35 9.35 9.35 9.35 9.35 7.78 7.77 7.77 7.77 7.77 7.77 7.77 7.77 7.77 -16.98% <-Total Growth 10 Class A Share 
Class B 581.25 577.20 572.91 566.91 566.80 566.90 567.55 565.51 562.93 539.53 523.38 526.45 505.95 511.94 511.94 511.94 -11.69% <-Total Growth 10 Class B
# of Share in Millions 590.60 586.56 582.27 576.26 576.15 576.25 576.90 573.28 570.69 547.30 531.15 534.21 513.72 519.70 519.70 519.70 -1.24% <-IRR #YR-> 10 Shares -11.77%
Change 0.25% -0.68% -0.73% -1.03% -0.02% 0.02% 0.11% -0.63% -0.45% -4.10% -2.95% 0.58% -3.84% 1.16% 0.00% 0.00% -2.17% <-IRR #YR-> 5 Shares -10.39%
CF fr Op $M $2,743 $3,957 $2,795 $2,878 $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $4,417 $5,051 $6,340 185.62% <-Total Growth 10 Cash Flow
Increase -8.05% 44.26% -29.37% 2.97% -20.85% -14.35% 56.64% 65.77% -12.40% -21.50% -55.14% 203.13% 68.49% -44.66% 14.35% 25.51% S. Issues SO, Buy Backs
5 year Running Average $2,496 $2,707 $2,922 $3,071 $2,930 $2,772 $2,592 $3,046 $3,358 $3,599 $3,521 $3,858 $4,441 $4,437 $4,751 $5,706 51.99% <-Total Growth 10 CF 5 Yr Running
CFPS $4.64 $6.75 $4.80 $4.99 $3.95 $3.39 $5.30 $8.84 $7.78 $6.37 $2.94 $8.87 $15.54 $8.50 $9.72 $12.20 223.73% <-Total Growth 10 Cash Flow per Share
Increase -8.27% 45.25% -28.85% 4.04% -20.83% -14.37% 56.46% 66.82% -12.00% -18.14% -53.77% 201.39% 75.21% -45.30% 14.35% 25.51% 11.07% <-IRR #YR-> 10 Cash Flow 185.62%
5 year Running Average $4.94 $4.94 $5.13 $5.25 $5.03 $4.78 $4.49 $5.29 $5.85 $6.33 $6.24 $6.96 $8.30 $8.44 $9.11 $10.97 9.52% <-IRR #YR-> 5 Cash Flow 57.58%
P/CF on Med Price 9.91 6.89 7.28 5.91 5.30 3.63 3.67 3.06 4.06 3.80 5.12 3.36 2.92 6.56 0.00 0.00 12.47% <-IRR #YR-> 10 Cash Flow per Share 223.73%
P/CF on Closing Price 13.30 5.32 7.53 5.54 4.02 1.58 5.07 3.72 3.78 2.73 7.85 4.11 3.29 6.68 5.84 4.65 11.95% <-IRR #YR-> 5 Cash Flow per Share 75.85%
78.76% Diff M/C 4.93% <-IRR #YR-> 10 CFPS 5 yr Running 61.88%
$5,650 <-12 mths -30.16%
Excl.Working Capital CF $0.6 $674 $388 -$235 -$274 -$203 $360 -$94 $29 $160 $241 $874 $107 $0 $0 $0 9.41% <-IRR #YR-> 5 CFPS 5 yr Running 56.77%
CF fr Op $M WC $2,744 $4,631 $3,183 $2,643 $2,004 $1,748 $3,416 $4,972 $4,467 $3,644 $1,804 $5,612 $8,090 $4,417 $5,051 $6,340 154.16% <-Total Growth 10 Cash Flow less WC
Increase 20.65% 68.79% -31.27% -16.97% -24.18% -12.77% 95.42% 45.55% -10.16% -18.42% -50.49% 211.09% 44.16% -45.40% 14.35% 25.51% 9.78% <-IRR #YR-> 10 Cash Flow less WC 154.16%
5 year Running Average $2,664 $3,069 $3,306 $3,095 $3,041 $2,842 $2,599 $2,957 $3,321 $3,649 $3,661 $4,100 $4,723 $4,713 $4,995 $5,902 10.23% <-IRR #YR-> 5 Cash Flow less WC 62.71%
CFPS Excl. WC $4.65 $7.90 $5.47 $4.59 $3.48 $3.03 $5.92 $8.67 $7.83 $6.66 $3.40 $10.51 $15.75 $8.50 $9.72 $12.20 3.63% <-IRR #YR-> 10 CF less WC 5 Yr Run 42.89%
Increase 20.4% 70.0% -30.8% -16.1% -24.2% -12.8% 95.2% 46.5% -9.7% -14.9% -49.0% 209.3% 49.9% -46.0% 14.4% 25.5% 9.82% <-IRR #YR-> 5 CF less WC 5 Yr Run 59.76%
5 year Running Average $5.33 $5.70 $5.89 $5.29 $5.21 $4.89 $4.50 $5.14 $5.79 $6.42 $6.50 $7.41 $8.83 $8.96 $9.57 $11.33 11.16% <-IRR #YR-> 10 CFPS - Less WC 188.08%
P/CF on Med Price 9.91 5.89 6.39 6.44 6.03 4.05 3.29 3.12 4.03 3.64 4.44 2.84 2.89 6.56 0.00 0.00 12.67% <-IRR #YR-> 5 CFPS - Less WC 81.58%
P/CF on Closing Price 13.30 4.55 6.61 6.03 4.57 1.76 4.54 3.79 3.75 2.61 6.80 3.47 3.25 6.68 5.84 4.65 4.13% <-IRR #YR-> 10 CFPS 5 yr Running 49.82%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 3.74 5 yr  3.80 P/CF Med 10 yr 3.83 5 yr  3.64 74.29% Diff M/C 11.43% <-IRR #YR-> 5 CFPS 5 yr Running 71.78%
-$4.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.54 Cash Flow per Share
-$8.84 $0.00 $0.00 $0.00 $0.00 $15.54 Cash Flow per Share
-$5.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.30 CFPS 5 yr Running
-$5.29 $0.00 $0.00 $0.00 $0.00 $8.30 CFPS 5 yr Running
-$3,183 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,090 Cash Flow less WC
-$4,972 $0 $0 $0 $0 $8,090 Cash Flow less WC
-$3,306 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,723 CF less WC 5 Yr Run
-$2,957 $0 $0 $0 $0 $4,723 CF less WC 5 Yr Run
-$5.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.75 CFPS - Less WC
-$8.67 $0.00 $0.00 $0.00 $0.00 $15.75 CFPS - Less WC
-$5.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.83 CFPS 5 yr Running
-$5.14 $0.00 $0.00 $0.00 $0.00 $8.83 CFPS 5 yr Running
OPM 29.4% 34.4% 27.0% 30.7% 26.5% 23.6% 32.9% 42.0% 35.3% 29.2% 17.5% 35.1% 46.1% 29.2% 70.60% <-Total Growth 10 OPM
Increase -24.44% 17.01% -21.37% 13.52% -13.64% -10.83% 39.10% 27.96% -15.99% -17.35% -40.17% 101.21% 31.17% -36.61% Should increase  or be stable.
Diff from Median -7.5% 8.2% -14.9% -3.4% -16.6% -25.6% 3.4% 32.4% 11.2% -8.1% -45.0% 10.6% 45.1% -8.0% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 31.77% 5 Yrs 35.15% should be  zero, it is a   check on calculations
$7,757 <-12 mths -18.93%
Adjusted EBITDA $3,295 $3,153 $2,360 $1,998 $3,468 $5,697 $5,390 $4,253 $2,570 $6,573 $9,568 190.38% <-Total Growth 10
Change -4.31% -25.15% -15.34% 73.57% 64.27% -5.39% -21.09% -39.57% 155.76% 45.57%
Margin 28.62% 30.48% 25.15% 23.24% 41.99% 61.26% 44.74% 33.85% 21.54% 73.46% 70.97%
Long Term Debt $1,883 $6,676 $7,160 $7,664 $8,013 $9,606 $8,343 $6,314 $5,487 $4,133 $6,140 $7,161 $6,551 $6,211 -8.51% <-Total Growth 10 Debt Type
Change -72.64% 254.54% 7.25% 7.04% 4.55% 19.88% -13.15% -24.32% -13.10% -24.68% 48.56% 16.63% -8.52% -5.19% -1.98% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.05 0.32 0.34 0.48 0.88 3.12 0.54 0.34 0.33 0.43 0.50 0.37 0.25 0.21 0.46 <-Median-> 10 % of Market C. Intang/GW
Assets/Current Liabilities Ratio 16.79 16.13 19.02 16.73 15.29 20.10 16.20 14.03 15.75 14.18 12.72 12.60 8.93 10.34 14.73 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 0.69 1.69 2.56 2.66 3.52 4.92 2.73 1.25 1.24 1.19 3.93 1.51 0.82 1.41 2.09 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles #DIV/0! <-Total Growth -1 Intangibles Leverage
Goodwill $1,637 $1,647 $1,637 $1,668 $1,710 $1,127 $1,114 $1,087 $1,121 $1,101 $1,093 $1,091 $1,118 $1,108 -31.70% <-Total Growth 10 Goodwill D/E Ratio
Total $1,637 $1,647 $1,637 $1,668 $1,710 $1,127 $1,114 $1,087 $1,121 $1,101 $1,093 $1,091 $1,118 $1,108 -31.70% <-Total Growth 10 Total
Change 1.89% 2.52% -34.09% -1.15% -2.42% 3.13% -1.78% -0.73% -0.18% 2.47% -0.89% -0.45% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.37 0.07 0.06 0.07 0.12 0.09 0.06 0.04 0.04 0.07 <-Median-> 8 Intangible/Market Cap Ratio
Current Assets $3,306 $7,389 $6,573 $5,770 $4,917 $4,805 $4,762 $4,778 $5,317 $4,495 $4,000 $6,103 $8,293 $6,638 26.17% <-Total Growth 10 Current Assets
Current Liabilities $1,740 $2,122 $1,820 $2,163 $2,409 $1,726 $2,200 $2,641 $2,516 $2,776 $3,245 $3,760 $5,864 $5,133 222.20% <-Total Growth 10 Current Liabilities
Liquidity 1.90 3.48 3.61 2.67 2.04 2.78 2.16 1.81 2.11 1.62 1.23 1.62 1.41 1.29 1.93 <-Median-> 10 Ratio
Liq. with CF aft div 3.41 5.18 4.89 3.76 2.77 3.71 3.53 3.68 3.83 2.83 1.68 2.85 2.73 2.10 2.83 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  3.41 3.11 2.05 1.77 1.44 2.27 1.92 1.89 2.34 1.24 0.79 1.25 1.39 2.10 1.25 <-Median-> 5 Ratio
Assets $29,209 $34,219 $34,617 $36,183 $36,839 $34,688 $35,629 $37,058 $39,626 $39,350 $41,278 $47,368 $52,359 $53,090 51.25% <-Total Growth 10 Assets
Liabilities $13,033 $16,326 $16,640 $17,372 $18,003 $18,051 $18,028 $17,533 $16,608 $17,276 $20,570 $23,595 $25,848 $25,465 55.34% <-Total Growth 10 Liabilities
Debt Ratio 2.24 2.10 2.08 2.08 2.05 1.92 1.98 2.11 2.39 2.28 2.01 2.01 2.03 2.08 2.04 <-Median-> 10 Ratio
Estimates BVPS $52.70 $57.60 $62.20 Estimates Estimates BVPS
Estimate Book Value $27,388 $29,935 $32,325 Estimates Estimate Book Value
P/B Ratio (Close) 1.08 0.99 0.91 Estimates P/B Ratio (Close)
Difference from 10 year median 61.00% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $16,176 $17,893 $17,977 $18,811 $18,836 $16,637 $17,601 $19,525 $23,018 $22,074 $20,708 $23,773 $26,511 $27,625 47.47% <-Total Growth 10 Total Book Value
NCI $124 $172 $176 $214 $230 $230 $159 $142 $134 $770 $669 $669 $669 $1,210 280.11% <-Total Growth 10 NCI
Book Value $16,052 $17,721 $17,801 $18,597 $18,606 $16,407 $17,442 $19,383 $22,884 $21,304 $20,039 $23,104 $25,842 $26,415 $26,415 $26,415 45.17% <-Total Growth 10 Book Value
Book Value per share $27.18 $30.21 $30.57 $32.27 $32.29 $28.47 $30.23 $33.81 $40.10 $38.93 $37.73 $43.25 $50.30 $50.83 $50.83 $50.83 64.54% <-Total Growth 10 Book Value per share
Change 10.50% 11.16% 1.19% 5.56% 0.07% -11.83% 6.19% 11.83% 18.60% -2.92% -3.08% 14.63% 16.31% 1.04% 0.00% 0.00% 20.71% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.69 1.54 1.14 0.91 0.65 0.43 0.64 0.80 0.79 0.62 0.40 0.69 0.90 1.10 0.00 0.00 0.93 P/B Ratio Historical Median
P/B Ratio (Close) 2.27 1.19 1.18 0.86 0.49 0.19 0.89 0.97 0.73 0.45 0.61 0.84 1.02 1.12 1.12 1.12 5.11% <-IRR #YR-> 10 Book Value per Share 64.54%
Change 51.86% -47.72% -0.52% -27.54% -42.61% -61.86% 373.86% 9.39% -24.61% -39.12% 37.21% 37.57% 20.76% 9.84% 0.00% 0.00% 8.27% <-IRR #YR-> 5 Book Value per Share 48.78%
Leverage (A/BK) 1.82 1.93 1.94 1.95 1.98 2.11 2.04 1.91 1.73 1.85 2.06 2.05 2.03 2.01 #DIV/0! #DIV/0! 2.00 <-Median-> 10 A/BV
Debt/Equity Ratio 0.81 0.92 0.93 0.93 0.97 1.10 1.03 0.90 0.73 0.81 1.03 1.02 1.00 0.96 0.00 0.00 0.98 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.67 5 yr Med 0.69 66.93% Diff M/C 1.95 Historical Leverage (A/BK)
-$30.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50.30
-$33.81 $0.00 $0.00 $0.00 $0.00 $50.30
$2,193 <-12 mths -46.90%
Comprehensive Income $1,928 $2,613 $744 $1,376 $157 -$2,228 $1,056 $2,501 $3,537 -$819 -$1,070 $3,037 $4,173 460.89% <-Total Growth 10 Comprehensive Income
NCI $112 $100 $57 $55 $8 $5 $1 $21 $48 -$13 -$94 $43 $43 -24.56% <-Total Growth 10 NCI
Shareholders $1,816 $2,513 $687 $1,321 $149 -$2,233 $1,055 $2,480 $3,489 -$806 -$976 $2,994 $4,130 501.16% <-Total Growth 10 Comprehensive Income
Increase -5.52% 38.38% -72.66% 92.29% -88.72% -1598.66% 147.25% 135.07% 40.69% -123.10% -21.09% 406.76% 37.94% 37.94% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,761 $1,773 $1,702 $1,652 $1,297 $487 $196 $554 $988 $797 $1,048 $1,436 $1,766 19.65% <-IRR #YR-> 10 Comprehensive Income 501.16%
ROE 11.3% 14.2% 3.9% 7.1% 0.8% -13.6% 6.0% 12.8% 15.2% -3.8% -4.9% 13.0% 16.0% 10.74% <-IRR #YR-> 5 Comprehensive Income 66.53%
5Yr Median 13.5% 13.5% 13.3% 11.3% 7.1% 3.9% 3.9% 6.0% 6.0% 6.0% 6.0% 12.8% 13.0% 0.37% <-IRR #YR-> 10 5 Yr Running Average 3.76%
% Difference from NI -2.4% -5.8% -15.3% 37.5% -58.8% -9.7% 1.4% -1.2% 12.3% 33.2% 13.0% 4.4% 24.5% 26.08% <-IRR #YR-> 5 5 Yr Running Average 218.58%
Median Values Diff 5, 10 yr 8.3% 13.0% 13.0% <-Median-> 5 Return on Equity
-$687 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,130
-$2,480 $0 $0 $0 $0 $4,130
-$1,702 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,766
-$554 $0 $0 $0 $0 $1,766
Current Liability Coverage Ratio 1.58 2.18 1.75 1.22 0.83 1.01 1.55 1.88 1.78 1.31 0.56 1.49 1.38 0.86   CFO / Current Liabilities
5 year Median 1.48 1.48 1.58 1.58 1.58 1.22 1.22 1.22 1.55 1.55 1.55 1.49 1.38 1.31 1.38 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 9.39% 13.53% 9.19% 7.30% 5.44% 5.04% 9.59% 13.42% 11.27% 9.26% 4.37% 11.85% 15.45% 8.32% CFO / Total Assets
5 year Median 11.72% 11.72% 9.39% 9.19% 9.19% 7.30% 7.30% 7.30% 9.59% 9.59% 9.59% 11.27% 11.27% 9.26% 11.3% <-Median-> 5 Return on Assets 
Return on Assets ROA 6.4% 7.8% 2.3% 2.7% 1.0% -7.1% 2.9% 6.8% 7.8% -1.5% -2.1% 6.1% 6.3% 5.7% Net  Income/Assets Return on Assets
5Yr Median 6.4% 6.4% 5.9% 5.9% 2.7% 2.3% 2.3% 2.7% 2.9% 2.9% 2.9% 6.1% 6.1% 5.7% 2.8% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 11.6% 15.1% 4.6% 5.2% 1.9% -15.1% 6.0% 12.9% 13.6% -2.8% -4.3% 12.4% 12.8% 11.4% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 12.2% 12.2% 11.6% 11.6% 5.2% 4.6% 4.6% 5.2% 6.0% 6.0% 6.0% 12.4% 12.4% 11.4% 5.6% <-Median-> 10 Return on Equity
$1,721 <-12 mths -48.12%
Net Income $1,975 $2,768 $870 $1,010 $382 -$2,484 $1,041 $2,538 $3,145 -$588 -$944 $2,915 $3,298
NCI $115 $100 $59 $49 $20 -$10 $1 $29 $38 $17 -$80 $47 -$19
Shareholders $1,860 $2,668 $811 $961 $362 -$2,474 $1,040 $2,509 $3,107 -$605 -$864 $2,868 $3,317 $3,003 $2,665 $2,726 309.00% <-Total Growth 10 Net Income
Increase 5.56% 43.44% -69.60% 18.50% -62.33% -783.43% -142.04% 141.25% 23.83% -119.47% 42.81% -431.94% 15.66% -9.47% -11.26% 2.29% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,665 $1,713 $1,552 $1,612 $1,332 $466 $140 $480 $909 $715 $1,037 $1,403 $1,565 $1,544 $2,198 $2,916 15.13% <-IRR #YR-> 10 Net Income 309.00%
Operating Cash Flow $2,743 $3,957 $2,795 $2,878 $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 5.74% <-IRR #YR-> 5 Net Income 32.20%
Investment Cash Flow $474 -$1,410 -$2,516 -$2,425 -$2,223 -$1,104 -$1,837 -$2,499 -$1,605 -$3,566 -$3,672 -$4,819 -$5,680 0.08% <-IRR #YR-> 10 5 Yr Running Average 0.81%
Total Accruals -$1,357 $121 $532 $508 $307 -$3,321 -$179 -$58 $274 -$523 $1,245 $2,949 $1,014 26.68% <-IRR #YR-> 5 5 Yr Running Average 226.23%
Total Assets $29,209 $34,219 $34,617 $36,183 $36,839 $34,688 $35,629 $37,058 $39,626 $39,350 $41,278 $47,368 $52,359 Balance Sheet Assets
Accruals Ratio -4.65% 0.35% 1.54% 1.40% 0.83% -9.57% -0.50% -0.16% 0.69% -1.33% 3.02% 6.23% 1.94% 1.94% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.68 0.57 0.25 0.36 0.18 -1.41 0.30 0.49 0.68 -0.16 -0.48 0.51 0.39 0.33 <-Median-> 10 EPS/CF Ratio
-$811 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,317
-$2,509 $0 $0 $0 $0 $3,317
-$1,552 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,565
-$480 $0 $0 $0 $0 $1,565
Change in Close 67.82% -41.88% 0.67% -23.51% -42.57% -66.37% 403.18% 22.33% -10.59% -40.90% 32.99% 57.71% 40.46% 10.98% 0.00% 0.00% Count 27 Years of data
up/down up down Count 8
Meet Prediction? Yes % right Count 4 50.00%
Financial Cash Flow -$3,668 $851 -$1,334 -$1,128 -$985 -$1,293 -$1,635 -$2,973 -$2,164 -$537 $1,528 $1,056 -$1,990 C F Statement  Financial Cash Flow
Total Accruals $2,311 -$730 $1,866 $1,636 $1,292 -$2,028 $1,456 $2,915 $2,438 $14 -$283 $1,893 $3,004 Accruals
Accruals Ratio 7.91% -2.13% 5.39% 4.52% 3.51% -5.85% 4.09% 7.87% 6.15% 0.04% -0.69% 4.00% 5.74% 4.00% <-Median-> 5 Ratio
Cash $832 $4,405 $3,267 $2,772 $2,029 $1,887 $1,407 $952 $1,734 $1,026 $450 $1,427 $1,883 $1,773 Cash
Cash Per share $1.41 $7.51 $5.61 $4.81 $3.52 $3.27 $2.44 $1.66 $3.04 $1.87 $0.85 $2.67 $3.67 $3.41 $2.67 <-Median-> 5 Cash per Share
Percentage of Stock Price 2.28% 20.91% 15.52% 17.40% 22.18% 61.32% 9.08% 5.05% 10.34% 10.79% 3.67% 7.33% 7.16% 6.01% 7.33% <-Median-> 5 % of Stock Price
Notes:
September 24, 2023.  Last estimates were for 2022, 2023 and 2023 of $19084M, $17370M, $17157M, $9.36, $6.05 and 5.73 for AEPS, $9.25, $5.94 and $4.91 for EPS, 
$1.07, $1.14 and $0.63 for dividends, $3148M, $2667M and $3558M for FCF, $14.80, $10.70 and $11.10 for CFPS, $48.80, $53.90 and $59.20 for BVPS, $4900M, $3111M and $2836M for Net Income.
February 21, 2023.  Teck Resources changes name to Teck Metals, spins off steelmaking coal unit 
Septebmer 29, 2022.  Last estimates were for 2021, 2022 and 2023 of $12445M, $13280M and $13957M for Revenue, $4.22, $4.30 and $3.70 for EPS, 
$0.21, $0.21 and $0.24 for Dividends, -$854, $1020 and $2440 for FCF, $7.76, $8.59 and $8.02 for CFPS, $2398M, $2392M and $2099M for Net Income.
September 23, 2021.  Last estimates were for 2020, 2021 and 2022 of $8910M, $10735M and $11433M for Revenue, -$0.29, $2.06 and $2.28 for EPS, 
$0.21, $0.21 and $0.22 for div, -$1828M, -$1344M and $476M for FCF, $3.01, $5.49 and $6.21 for CFPS and -$128M, $1123M and $1207M for Net Income.
September 27, 2020.  Last estimates were for $12392M, $11896M and $11903M for Revenue, $3.07, $3.31 and $2.94 for EPS, 
$6.94, $7.11 and $7.15 for CFPS, $1764M, $1883M and $1626M for Net Income.
September 29, 2019.  Last estimates were for 2018, 2019 and 2020 of $12372M, $12074M and $11673M for Revenue, 
$4.89, $4.00 and $3.26 for EPS, $7.98, $7.48 and $6.66 for CFPS, $2949M, $2334M and $1955M for Net Income.
October 6, 2018.  Last estimates were for 2017, 2018 and 2019 of $11836M, $10884M and |$10713M for Revenue, $4.66, $3.02 and $2.48 for EPS, 
$8.32, $6.34 and $5.84 for CFPS and $2695M , $1788M and $1517M for Net Income.
October 14, 2017.  Last estimates were for 2016, 2017 and 218 of $8187M, $8785M and $9085M for Revenue, $0.95, $1.11 and $1.24 for EPS, 
$3.54, $4.16 and $4.41 for CFPS and $569M, $684M and $837M for Net Income.
December 2016.  This company changed its symbols from Teck Resources Ltd (TSX-TCK.B, NYSE-TCK) to (TSX-TECK.B, NYSE-TECK).
October 15, 2016.  Last estimates were for 2015, 2016 and 2017 of $8147M, $8341M and $8899M for Revenue, 
$0.39, $0.47 and $0.95 for EPS, $3.03, $3.06 and $3.57 for CFPS, $250M, $295M and $570M for Net Income.
October 16, 2015.  Last estimates were for 2014, 2015 and 2016 of $8621M, $9271M and $9801M for Revenue, 
$0.86, $1.50 and $2.08 EPS, $3.42, $4.12 and $4.63 for CFPS and $502M, $847M and $1.32M for Net Income.
October 9, 2014.  Last estimates were for 20136, 2014 and 2015 of $9003M, $9535M and $9937M for revenue, $1.63, 2.03 and $2.19 for EPS, $4.23, $4.55 and $4.90 for CFPS.
July 14, 2012.  Last estiamtes were for 2010, 2011 for EPS of $2.90, $5.46 and $5.38 and 2010 and 2011 for CF of $4.98 and $7.50.
Jan 9th, 2010.  When I last got estimates for 2009 and 2010 I got earnings of $1.35 and $1.65 and cash flow of $3.25 and 3.80
April 27, 2009 AP 2008.  Estimates for 2009 is down slightly, and 2010 is up slightly. Teck Cominco Ltd is old name, changed in 2009
April 11, 2009 AP 2008.  In Nov 2008, EPS estimate was $4.14.  It came in at $1.45 and estimes have gone down with some as low as $.26. 
The CEO is right that we are in a super-cycle re minerals.  But there are lots of people who believe that we do not have enough, say of copper, for China and India to use as the Western world uses.  
We are inventing new things, like fiber optic cable to replace copper.  Where this all will end is anyone's guess.
2009. Teck has announced the first steps in its reduction plan, including the suspension of its 2009 dividend, a reduction in capital expenses and withdrawal from its Petaquilla project.
2009.  I bought this as I thought the price went too low.  I will make some capital gains, but mainly I am having some fun.  I only bought 100 shares. However, TCK is a solid mining stock.  
I am just not into mining for regular investing.  I will sell this stock at some point.  
Bought Fording Canadian Coal Trust and had cash flow problems in 2008.
October 1, 2008, Teck Cominco rebraned as Teck and offically changed to Teck on April 23, 2009.
Bought as Teck Cominco (TSX-TCK.B).
Teck Cominco (TSX-TCK.B) formed in 2001  
Teck and Cominco association started in 1986.
1962 Teck-Hughes, Lamaque and Canadian Devonian Petroleums merge to form Teck Corporation.
Part of  S&P Long-Term Value Creation Index
Sector:
Materials
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
In 2008, I wanted to cover some resource stocks and this is one that I decided to take a look at. 
Why I bought this stock.
The time to buy this stock is when it cuts its dividend.  For example, I bought this stock in 2008 and sold in 2009.  I bought this stock because the company purchased Fording Canadian Coal Trust at exactly the wrong time and got into financial difficulties and the 
stock price dropped off a cliff as they had to cut dividends.  When the stock recovered somewhat in 2009, I sold for a profit.
Dividends
Dividends are paid smi-annually in January and July.  The dividends are declared in one month and paid in the following month.
For example, the dividend declared for shareholders of record on December 14, 2012 was paid on January 2, 2013.
How they make their money.
Teck Resources is a diversified miner with coal, copper, and zinc operations in Canada, the United States, Chile, and Peru. Metallurgical coal is Teck's 
primary commodity in terms of EBITDA contribution, followed by copper, with zinc contributing a smaller amount to earnings.
Class B subordinate voting shares - 1 vote per share
Class A common Shares - 100 votes per share
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Oct 15 2016 Oct 14 2017 Oct 6 2018 Sep 29 2019 Sep 29 2020 Sep 27 2021 Sep 29 2022 Sep 24 2023
Price, Jonathan Huw 0.000 0.00% 0.000 0.00% 0.000 0.00% Was CFO #DIV/0!
CEO - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.234 0.04% 0.255 0.05% 0.246 0.05% -3.72%
Options - amount $8.510 $13.067 $13.963
Lindsay, Donald Richard 0.05% 0.302 0.05% 0.302 0.05% 0.302 0.05% 0.404 0.07% 0.404 0.08% 0.404 0.08% 0.404 0.08% B -100.00%
CEO - Shares - Amount $1.613 $8.116 $9.929 $8.88 $7.017 $9.332 $14.717 $20.671 B
Options - percentage 0.49% 4.468 0.77% 4.720 0.82% 4.851 0.85% 4.458 0.81% 4.648 0.88% 5.230 0.98% 5.417 1.05% -100.00%
Options - amount $15.203 $120.067 $155.140 $142.558 $77.428 $107.380 $190.545 $277.176
Prystai, Crystal Johanna 0.000 0.00% 0.000 0.00% CFO interim 2022 0.00%
CFO - Shares - Amount $0.017 $0.019
Options - percentage 0.055 0.01% 0.044 0.01% -18.93%
Options - amount $2.797 $2.516
Anderson, Ian K. 0.000 0.00% #DIV/0!
Officer - Shares - Amount $0.013
Options - percentage 0.074 0.01% #DIV/0!
Options - amount $4.208
Christopher, Alexander 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Officer - Shares - Amount $0.000 $0.000 $0.000 $0.000
Options - percentage 0.553 0.10% 0.721 0.14% 0.561 0.11% 0.535 0.10% -4.53%
Options - amount $12.774 $26.275 $28.683 $30.392
Joudrie, Colin 0.017 0.00% 0.017 0.00% 0.00%
Officer - Shares - Amount $0.852 $0.945
Options - percentage 0.230 0.04% 0.169 0.03% -26.64%
Options - amount $11.755 $9.570
Andres, Dale Edwin 0.01% 0.060 0.01% 0.050 0.01% 0.050 0.01% 0.060 0.01% 0.100 0.02% Ceased Insider Mar 2021
Officer - Shares - Amount $0.214 $1.612 $1.644 $1.470 $1.042 $2.310
Options - percentage 0.07% 0.711 0.12% 0.764 0.13% 0.783 0.14% 0.704 0.13% 0.762 0.14%
Options - amount $2.197 $19.094 $25.116 $23.005 $12.226 $17.608
Ashar, Mayank Mulraj 0.01% 0.058 0.01% 0.058 0.01% 0.058 0.01% 0.058 0.01% 0.070 0.01% 0.070 0.01% 0.070 0.01%
Director - Shares - Amount $0.176 $1.558 $1.906 $1.705 $1.007 $1.617 $2.550 $3.582
Options - percentage 0.01% 0.066 0.01% 0.074 0.01% 0.083 0.01% 0.086 0.02% 0.111 0.02% 0.123 0.02% 0.131 0.03%
Options - amount $0.261 $1.780 $2.435 $2.427 $1.496 $2.569 $4.468 $6.710
Dowling, Edward Camp 0.010 0.00% 0.010 0.00% 0.00%
Director - Shares - Amount $0.491 $0.545
Options - percentage 0.090 0.02% 0.095 0.02% 4.83%
Options - amount $4.627 $5.383
Keevil, Norman Bell III 0.011 0.00% 0.011 0.00% 0.00%
Director - Shares - Amount $0.563 $0.625
Options - percentage 0.073 0.01% 0.077 0.01% 5.78%
Options - amount $3.711 $4.356
Murray, Sheila A. 0.008 0.00% 0.008 0.00% 0.008 0.00% 0.008 0.00% 0.010 0.00% 27.23%
Chairman - Shares - Amount $0.137 $0.182 $0.286 $0.402 $0.568
Options - percentage 0.079 0.01% 0.048 0.01% 0.071 0.01% 0.078 0.02% 0.084 0.02% 7.91%
Options - amount $1.375 $1.109 $2.588 $3.979 $4.765
Barton, Dominic 0.000 0.00%
Chairman - Shares - Amount $0.000
Options - percentage 0.027 0.00%
Options - amount $0.800
Keevil, Norman Bell 6.55% 0.613 6.55% 0.613 7.88% 0.613 7.89% 0.613 7.89% 0.613 7.89% A Used to be Chairman 2018
|Director - Class A- Amount $4.750 $18.999 $19.061 $18.043 $16.854 $23.412 A Elsewhere he is still Chair??
Class B -percentage 0.04% 0.213 0.04% 0.151 0.03% 0.137 0.02% 0.135 0.03% 0.135 0.03% B Vice Chair 2020
Classs B - amount $1.136 $5.718 $4.957 $4.025 $3.116 $4.930 B Norman III Keevil diff
Options - percentage 0.01% 0.058 0.01% 0.058 0.01% 0.051 0.01% 0.052 0.01% 0.055 0.01%
Options - amount $0.221 $1.549 $1.893 $1.493 $1.213 $1.990
Total invested $5.886 $24.717 $24.018 $22.068 $19.970 $28.342
Caisse de dépôt et placement du Québec 16.97% 0.000 0.00% A updated 2017
10% Holder Class A $12.304 $0.000 A ceased to be insider
Class B -percentage 1.50% 2.850 0.50% 0.000 0.00% B
Classs B - amount $45.442 $15.219 $0.000 B
Options - percentage 0.00% 0.000 0.00%
Options - amount $0.000 $0.000
Total invested $57.746 $0.000
Temagami Mining Company 4.300 55.29% A Updated April 2007
10% Holder Class A $133.730 A
Class B -percentage 0.725 0.13% B
Classs B - amount $23.831 B
Options - percentage
Options - amount
Total invested $157.561
Increase in O/S Shares 1.23% 0.104 0.02% 0.647 0.11% 2.275 0.40% 3.710 0.65% 1.239 0.23% 0.145 0.03% 3.067 0.57% 0.010 0.00%
due to SO $1.826 $0.806 $17.385 $74.779 $109.037 $21.521 $3.350 $111.731 $0.522
Book Value $0.477 $0.433 $20.000 $34.000 $69.000 $13.000 $1.000 $67.000 $0.306
Insider Buying -$0.404 -$0.645 -$0.305 -$0.448 -$2.830 -$1.600 -$0.001 -$1.001 -$0.106
Insider Selling $0.000 $0.281 $11.509 $22.381 $4.574 $0.102 $1.199 $105.566 $50.661
Net Insider Selling -$0.404 -$0.363 $11.204 $21.934 $1.744 -$1.498 $1.198 $104.565 $50.555
% of Market Cap -0.01% 0.00% 0.06% 0.13% 0.02% -0.01% 0.01% 0.40% 0.17%
Directors 14 14 16 12 12 12 15 12
Women 25% 2 14% 3 21% 4 25% 4 33% 3 25% 3 25% 4 27% 4 33%
Minorities 25% 4 29% 4 29% 4 25% 2 17% 3 25% 3 25% 4 27% 1 8%
Institutions/Holdings 80.00% 4 17.80% 517 $9,384.87 509 71.72% 20
Percentage $12,028.59
Total Shares Held 80.00% 1.665 17.80% 356 62.10% 388 67.68% 212 36.97%
Percentage ######## $12,753.56 $6,966.12
Increase/Decrease -0.80% 0.000 0.00% 60 20.27% 56 16.87% -2 -0.80%
Starting No. of Shares Cl A Reuters 1.665 Cl A Reuters 296.000 Morningstar 332.000 Morningstar 213.637 Morningstar Top 20
Institutions/Holdings 249 48.52% 47.57% 47.71% 348 56.66% 324 56.05% 20 20 32.80% 20 36.00% 20 31.30%
Total Shares Held 275.007 48.51% 269.729 47.53% 318 56.23% 321 56.76% 309 54.57% 160.670 174.675 32.89% 190.624 37.11% 162.704 31.31%
Increase/Decrease 12.909 4.93% 7.535 2.87% -9.000 -2.75% -6.122 -1.87% -3.154 -1.01% 5.624 -12.447 -6.65% 28.074 17.27% 28.074 20.85%
Starting No. of Shares 262.098 Cl B Nasdaq 262.194 Cl B Nasdaq 327.000 Cl B Nasdaq 327.112 Cl B Nasdaq 311.761 Cl B Nasdaq 155.045 187.121 Top 20 MS 162.550 Top 20 MS 134.630 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock