This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2024 For annual statement - see Press Release
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 3/31/24 <-estimates https://www.annualreports.com/Company/tfi-international-inc
TFI International Inc TSX: TFII NYSE TFII https://tfiintl.com/en//a> Fiscal Yr: Dec 31 Google to get earlier reports and also use Transforce, the old company name.
Year 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G Curr
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
USD - CDN$ 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.3564 1.3564 1.3564 -0.62% <-IRR #YR-> 5 USD - CDN$
Change 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 2.56% 0.00% 0.00% 2.20% <-IRR #YR-> 10 USD - CDN$
Chges in Reporting  <--CDN$ US$-->
$5,690 <-12 mths -24.34%
Revenue $7,357 $6,417
Fuel Surcharge $1,455 $1,104
Revenue* US$ $2,645.6 $3,156.4 $2,923.7 $3,202.0 $2,910.2 $2,997.8 $3,779.2 $3,755.5 $3,987.4 $3,781.1 $7,220 $8,812 $7,521 $8,991 $10,014 $10,596 157.25% <-Total Growth 10 Revenue US$
Increase 31.42% 19.31% -7.37% 9.52% -9.11% 3.01% 26.06% -0.63% 6.18% -5.17% 90.96% 22.05% -14.65% 19.54% 11.38% 5.81% 9.91% <-IRR #YR-> 10 Revenue 157.25% US$
5 year Running Average $2,046.7 $2,285.3 $2,500.6 $2,788.1 $2,967.6 $3,038.0 $3,162.6 $3,329.0 $3,486.0 $3,660.2 $4,505 $5,511 $6,265 $7,265 $8,512 $9,187 14.90% <-IRR #YR-> 5 Revenue 100.27% US$
Revenue per Share $27.68 $34.02 $31.30 $31.29 $29.81 $32.74 $42.40 $43.47 $48.96 $40.48 $78.35 $101.83 $89.07 $106.48 $118.59 $125.48 9.62% <-IRR #YR-> 10 5 yr Running Average 150.52% US$
Increase 31.10% 22.90% -8.00% -0.03% -4.75% 9.83% 29.53% 2.51% 12.63% -17.30% 93.54% 29.97% -12.53% 19.54% 11.38% 5.81% 13.48% <-IRR #YR-> 5 5 yr Running Average 88.18% US$
5 year Running Average $22.25 $24.53 $26.53 $29.08 $30.82 $31.83 $33.51 $35.94 $39.47 $41.61 $50.73 $62.62 $71.74 $83.24 $98.86 $108.29 11.02% <-IRR #YR-> 10 Revenue per Share 184.56% US$
P/S (Price/Sales) Med 0.46 0.49 0.68 0.74 0.69 0.62 0.55 0.68 0.61 0.87 1.09 0.91 1.33 1.32 0.00 0.00 15.43% <-IRR #YR-> 5 Revenue per Share 104.91% US$
P/S (Price/Sales) Close 0.47 0.59 0.76 0.82 0.58 0.80 0.59 0.60 0.69 1.27 1.43 0.98 1.53 1.39 1.25 1.18 10.46% <-IRR #YR-> 10 5 yr Running Average 170.41% US$
*Revenue in M CDN $ (including Fuel Surcharge) P/S Med 20 yr  0.68 15 yr  0.68 10 yr  0.72 5 yr  0.91 94.22% Diff M/C 14.82% <-IRR #YR-> 5 5 yr Running Average 99.60% US$
-$2,923.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $7,521.2
-$3,755.5 $0.0 $0.0 $0.0 $0.0 $7,521.2
-$2,500.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $6,264.5
-$3,329.0 $0.0 $0.0 $0.0 $0.0 $6,264.5
-$31.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $89.07
-$43.47 $0.00 $0.00 $0.00 $0.00 $89.07
$7,718 <-12 mths -22.41%
Revenue*CDN$ $2,690.5 $3,140.3 $3,109.6 $3,714.7 $4,029.9 $4,025.2 $4,741.0 $5,123.2 $5,178.9 $4,814.1 $9,154.1 $11,935.6 $9,947.5 $12,195 $13,583 $14,372 219.89% <-Total Growth 10 Revenue CDN$
Increase 34.38% 16.72% -0.97% 19.46% 8.49% -0.12% 17.78% 8.06% 1.09% -7.04% 90.15% 30.39% -16.66% 22.60% 11.38% 5.81% 12.33% <-IRR #YR-> 10 Revenue 219.89% CDN$
5 year Running Average $2,148.3 $2,388.3 $2,557.8 $2,931.4 $3,337.0 $3,603.9 $3,924.1 $4,326.8 $4,619.6 $4,776.5 $5,802.3 $7,241.2 $8,206.0 $9,609 $11,363 $12,407 14.19% <-IRR #YR-> 5 Revenue 94.17% CDN$
Revenue per Share $28.15 $33.85 $33.29 $36.30 $41.28 $43.96 $53.20 $59.30 $63.58 $51.54 $99.34 $137.92 $117.80 $144.42 $160.86 $170.21 12.36% <-IRR #YR-> 10 5 yr Running Average 220.82% CDN$
Increase 34.06% 20.23% -1.65% 9.04% 13.70% 6.49% 21.02% 11.47% 7.23% -18.93% 92.72% 38.84% -14.59% 22.60% 11.38% 5.81% 13.66% <-IRR #YR-> 5 5 yr Running Average 89.66% CDN$
5 year Running Average $23.39 $25.69 $27.14 $30.52 $34.58 $37.74 $41.60 $46.81 $52.26 $54.32 $65.39 $82.34 $94.04 $110.21 $132.07 $146.24 13.47% <-IRR #YR-> 10 Revenue per Share 253.85% CDN$
P/S (Price/Sales) Med 0.46 0.49 0.68 0.73 0.64 0.63 0.59 0.66 0.62 0.91 1.07 0.88 1.37 1.31 0.00 0.00 14.72% <-IRR #YR-> 5 Revenue per Share 98.66% CDN$
P/S (Price/Sales) Close 0.46 0.59 0.76 0.82 0.57 0.80 0.62 0.60 0.69 1.27 1.43 0.98 1.53 1.39 1.25 1.18 13.23% <-IRR #YR-> 10 5 yr Running Average 246.53% CDN$
*Revenue in M CDN $ (including Fuel Surcharge) P/S Med 20 yr  0.65 15 yr  0.64 10 yr  0.69 5 yr  0.91 101.27% Diff M/C 14.97% <-IRR #YR-> 5 5 yr Running Average 100.91% CDN$
-$3,109.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $9,947.5
-$5,123.2 $0.0 $0.0 $0.0 $0.0 $9,947.5
-$2,557.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $8,206.0
-$4,326.8 $0.0 $0.0 $0.0 $0.0 $8,206.0
-$33.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $117.80
-$59.30 $0.00 $0.00 $0.00 $0.00 $117.80
$6.39 <-12 mths 1.91%
Adjusted Net Income US$ $132.4 $155.0 $166.4 $100.2 $105.2 $139.6 $153.5 $235.8 $259.0 $299.8 $498.3 $731.7 $538.3 79.59% <-Total Growth 10 Adjusted Net Income US$
Return on Equity ROE 19.66% 21.20% 22.38% 11.29% 14.18% 12.85% 13.61% 20.40% 22.34% 16.74% 22.44% 29.71% 20.77% 18.57% <-Median-> 10 Return on Equity ROE US$
5Yr Median 19.66% 19.66% 19.66% 14.18% 13.61% 13.61% 14.18% 16.74% 20.40% 22.34% 22.34% 18.20% <-Median-> 10 5Yr Median US$
Adjusted Earnings Basic Calc $1.39 $1.64 $1.80 $1.01 $1.05 $1.49 $1.70 $2.68 $3.11 $3.36 $5.35 $8.19 $6.27 Adjusted Earnings Basic US$
Adjusted Earnings Diluted Calc $1.26 $1.44 $1.77 $0.99 $1.03 $1.46 $1.65 $2.60 $3.03 $3.30 $5.23 $8.02 $6.18 Adjusted Earnings Basic  US$
Adjusted Earnings Basic  $1.05 $1.64 $1.03 $1.33 $1.05 $1.55 $1.70 $2.68 $3.11 $3.36 $5.35 $8.19 $6.27 86.29% <-Total Growth 10 Adjusted Earnings Diluted US$
Adjusted Earnings Diluted $1.04 $1.56 $1.02 $1.30 $1.03 $1.46 $1.66 $2.59 $3.03 $3.30 $5.23 $8.02 $6.18 $7.44 $9.28 $11.30 87.27% <-Total Growth 10 Adj Earnings Diluted US$
Increase -3.12% 49.47% -34.82% 28.18% -20.66% 41.35% 13.58% 56.51% 16.90% 8.78% 58.48% 53.35% -22.94% 20.39% 24.73% 21.77% 19.79% <-IRR #YR-> 10 Earnings per Share 508.62% US$
Earnings Yield 8.09% 7.79% 4.29% 5.09% 5.99% 5.58% 6.66% 10.01% 8.98% 6.40% 4.67% 8.00% 4.54% 5.02% 6.26% 7.62% 18.95% <-IRR #YR-> 5 Earnings per Share 138.16% US$
5 year Running Average $0.80 $1.01 $1.06 $1.20 $1.19 $1.27 $1.29 $1.61 $1.96 $2.41 $3.16 $4.44 $5.15 $6.03 $7.23 $8.44 10.28% <-IRR #YR-> 10 5 yr Running Average 384.96% US$
Payout Ratio 40.57% 31.61% 48.15% 38.41% 47.55% 34.69% 36.54% 23.73% 24.37% 24.75% 17.57% 13.47% 22.65% 21.51% 17.24% 14.16% 26.20% <-IRR #YR-> 5 5 yr Running Average 220.16% US$
5 year Running Average 106.14% 51.88% 43.85% 39.22% 41.26% 40.08% 41.07% 36.18% 33.38% 28.82% 25.39% 20.78% 20.56% 19.99% 18.49% 17.81% 34.78% <-Median-> 10 Payout 5 yr Running Average US$
Price/AEPS Median 12.24 10.75 20.83 17.80 20.03 13.80 14.15 11.46 9.88 10.69 16.39 11.51 19.18 18.87 0.00 0.00 13.97 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 15.63 12.84 23.30 19.78 23.83 18.18 16.40 13.70 11.21 16.20 22.98 13.92 22.25 20.20 0.00 0.00 17.29 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 8.85 8.67 18.36 15.83 16.22 9.42 11.90 9.23 8.54 5.18 9.80 9.10 16.11 17.55 0.00 0.00 9.61 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 12.37 12.84 23.30 19.64 16.70 17.91 15.01 9.99 11.14 15.63 21.44 12.50 22.00 19.93 15.98 13.12 16.17 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 11.98 19.19 15.19 25.18 13.25 25.32 17.04 15.64 13.03 17.00 33.97 19.17 16.96 24.00 19.93 15.98 17.02 <-Median-> 10 Trailing P/AEPS Close US$
* fr2009 Adj ESP Bef Impair., Fr 2015 continuing op DPR 10 Yrs 24.56% 5 Yrs   22.65% P/CF 5 Yrs   in order 11.51 16.20 9.10 15.63 73.21% Diff M/C 42.64% Diff M/C 10 * fr2009 Adj ESP Before Impairment, Fr 2015 continuing operations.
$8.66 <-12 mths 5.98%
Adjusted Net Income CDN$ $134.60 $154.20 $177.00 $116.20 $145.7 $187.4 $192.6 $321.6 $336.4 $381.7 $631.7 $991.0 $712.0 86.55% <-Total Growth 10 Adjusted Net Income CDN$
Return on Equity ROE 19.66% 21.20% 22.38% 11.29% 14.18% 12.85% 13.61% 20.40% 22.34% 16.74% 22.44% 29.71% 20.77% 18.57% <-Median-> 10 Return on Equity ROE
5Yr Median 19.66% 19.66% 19.66% 14.18% 13.61% 13.61% 14.18% 16.74% 20.40% 22.34% 22.34% 18.20% <-Median-> 10 5Yr Median
Adjusted Earnings Basic Calc $1.41 $1.63 $1.91 $1.17 $1.45 $2.00 $2.13 $3.66 $4.03 $4.28 $6.79 $11.09 $8.29 Adjusted Earnings Basic CDN$
Adjusted Earnings Diluted Calc $1.28 $1.43 $1.88 $1.15 $1.43 $1.96 $2.08 $3.54 $3.94 $4.20 $6.63 $10.86 $8.18 Adjusted Earnings Diluted CDN$
Adjusted Earnings Basic $1.07 $1.63 $1.10 $1.54 $1.45 $2.08 $2.13 $3.66 $4.03 $4.28 $6.79 $11.09 $8.29 93.52% <-Total Growth 10 Adjusted Earnings Basic Continuing  CDN$
Adjusted Earnings Diluted $1.06 $1.55 $1.08 $1.51 $1.43 $1.96 $2.08 $3.54 $3.94 $4.20 $6.63 $10.86 $8.17 $10.09 $12.59 $15.33 94.54% <-Total Growth 10 Adj Earnings Diluted CDN$
Increase -0.93% 46.23% -30.32% 39.81% -5.30% 37.06% 6.12% 70.19% 11.30% 6.64% 57.81% 63.82% -24.75% 23.46% 24.73% 21.77% 22.43% <-IRR #YR-> 10 Earnings per Share 656.82% CDN$
Earnings Yield 8.19% 7.80% 4.28% 5.10% 6.06% 5.60% 6.33% 10.03% 8.93% 6.41% 4.67% 8.01% 4.53% 5.01% 6.25% 7.61% 18.22% <-IRR #YR-> 5 Earnings per Share 130.89% CDN$
5 year Running Average $0.84 $1.05 $1.08 $1.25 $1.33 $1.51 $1.61 $2.10 $2.59 $3.14 $4.08 $5.83 $6.76 $7.99 $9.67 $11.41 12.46% <-IRR #YR-> 10 5 yr Running Average 524.92% CDN$
Payout Ratio 40.57% 31.61% 48.15% 38.41% 47.55% 34.69% 36.54% 23.73% 24.37% 24.75% 17.57% 13.47% 22.65% 21.51% 17.24% 14.16% 26.30% <-IRR #YR-> 5 5 yr Running Average 221.37% CDN$
5 year Running Average 106.14% 51.88% 43.85% 39.22% 41.26% 40.08% 41.07% 36.18% 33.38% 28.82% 25.39% 20.78% 20.56% 19.99% 18.49% 17.81% 34.78% <-Median-> 10 Payout 5 yr Running Average CDN$
Price/AEPS Median 12.18 10.79 20.81 17.47 18.45 14.03 15.03 11.04 10.07 11.12 16.08 11.11 19.71 18.72 0.00 0.00 14.53 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 14.84 12.75 23.56 19.91 21.71 18.06 17.20 13.68 11.56 16.39 22.35 13.50 22.87 20.11 0.00 0.00 17.63 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 9.53 8.84 18.07 15.04 15.20 10.01 12.85 8.40 8.58 5.84 9.82 8.73 16.54 17.32 0.00 0.00 9.91 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 12.22 12.81 23.39 19.60 16.51 17.85 15.80 9.97 11.20 15.60 21.40 12.48 22.05 19.96 16.00 13.14 16.15 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 12.10 18.74 16.30 27.40 15.64 24.46 16.77 16.97 12.46 16.63 33.77 20.45 16.59 24.65 19.96 16.00 16.87 <-Median-> 10 Trailing P/AEPS Close CDN$
* fr2009 Adj ESP Bef Impair., Fr 2015 continuing op DPR 10 Yrs 24.56% 5 Yrs   22.65% P/CF 5 Yrs   in order 11.12 16.39 8.73 15.60 79.57% Diff M/C 37.41% Diff M/C 10 * fr2009 Adj ESP Before Impairment, Fr 2015 continuing operations.
$5.95 <-12 mths 2.57%
Difference Basic/Dilutes US$ -0.93% -4.91% -1.49% -2.33% -1.84% -1.90% -2.86% -3.01% -2.31% -1.94% -2.38% -2.06% -1.36%
EPS Basic US$ $1.05 $1.64 $0.63 $1.11 $1.18 $5.09 $1.39 $2.43 $3.00 $3.09 $7.14 $9.21 $5.88 833.43% <-Total Growth 10 EPS Basic US$
EPS Diluted* $1.04 $1.56 $0.62 $1.09 $1.16 $4.99 $1.36 $2.36 $2.93 $3.03 $6.97 $9.02 $5.80 $7.28 $8.91 834.68% <-Total Growth 10 EPS Diluted US$
Increase -4.89% 49.47% -60.17% 75.03% 6.38% 331.86% -72.84% 74.18% 23.95% 3.56% 130.03% 29.41% -35.70% 25.48% 22.41% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 8.1% 7.8% 2.6% 4.2% 6.7% 19.1% 5.4% 9.1% 8.7% 5.9% 6.2% 9.0% 4.3% 1654.1% 1794.8% 25.04% <-IRR #YR-> 10 Earnings per Share 834.68% US$
5 year Running Average $0.71 $0.91 $0.89 $1.08 $1.09 $1.88 $1.84 $2.19 $2.56 $2.93 $3.33 $4.86 $5.55 $6.42 $7.60 19.70% <-IRR #YR-> 5 Earnings per Share 145.73% US$
10 year Running Average $0.86 $0.99 $0.99 $1.00 $0.95 $1.29 $1.38 $1.54 $1.82 $2.01 $2.61 $3.35 $3.87 $4.49 $5.26 20.13% <-IRR #YR-> 10 5 yr Running Average 526.13% US$
* Diluted ESP per share  E/P 10 Yrs 6.46% 5Yrs 6.22% 20.44% <-IRR #YR-> 5 5 yr Running Average 153.46% US$
-$0.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.80
-$2.36 $0.00 $0.00 $0.00 $0.00 $5.80
-$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.55
-$2.19 $0.00 $0.00 $0.00 $0.00 $5.55
$9.87 <-12 mths 28.69%
Difference Basic/Dilutes.CDN$ -0.93% -4.91% -1.49% -2.33% -1.84% -1.90% -2.86% -3.01% -2.31% -1.94% -2.38% -2.06% -1.36%
EPS Basic CDN$ $1.07 $1.63 $0.67 $1.29 $1.63 $6.83 $1.75 $3.32 $3.89 $3.93 $9.05 $12.47 $7.78 1060.73% <-Total Growth 10 EPS Basic CDN$
EPS Diluted* $1.06 $1.55 $0.66 $1.26 $1.60 $6.70 $1.70 $3.22 $3.80 $3.86 $8.84 $12.22 $7.67 $9.87 $12.08 1062.28% <-Total Growth 10 EPS Diluted CDN$
Increase -2.75% 46.23% -57.42% 90.91% 26.98% 318.75% -74.63% 89.41% 18.01% 1.52% 129.06% 38.25% -37.21% 28.69% 22.41% 10 0 10 Years of Data, EPS P or N 100.00%
Earnings Yield 8.2% 7.8% 2.6% 4.3% 6.8% 19.2% 5.2% 9.1% 8.6% 5.9% 6.2% 9.0% 4.3% 4.9% 6.0% 27.80% <-IRR #YR-> 10 Earnings per Share 1062.28% CDN$
5 year Running Average $0.74 $0.95 $0.90 $1.12 $1.23 $2.35 $2.38 $2.90 $3.40 $3.86 $4.28 $6.39 $7.28 $8.49 $10.14 18.96% <-IRR #YR-> 5 Earnings per Share 138.23% CDN$
10 year Running Average $0.98 $1.09 $1.09 $1.10 $1.06 $1.55 $1.67 $1.90 $2.26 $2.54 $3.32 $4.39 $5.09 $5.95 $7.00 23.30% <-IRR #YR-> 10 5 yr Running Average 712.10% CDN$
* Diluted ESP per share  E/P 10 Yrs 6.50% 5Yrs 6.23% 20.23% <-IRR #YR-> 5 5 yr Running Average 151.26% CDN$
-$0.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.67
-$3.22 $0.00 $0.00 $0.00 $0.00 $7.67
-$0.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.28
-$2.90 $0.00 $0.00 $0.00 $0.00 $7.28
Dividend* US$ $1.65 $1.89 $1.80 Estimates Dividend* US$ US$
Increase 17.57% 15.07% -4.80% Estimates Increase US$
Payout Ratio EPS 22.62% 21.26% #DIV/0! Estimates Payout Ratio EPS
Comments Comments US$
Special Dividends US$ PD US$ (21) $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 $0.00 <-Median-> 10 Special Dividends US$
Dividend* $0.42 $0.49 $0.49 $0.50 $0.49 $0.51 $0.61 $0.62 $0.74 $0.82 $0.92 $1.08 $1.40 $1.60 $1.60 $1.60 186.35% <-Total Growth 10 Dividends US$
Increase 5.13% 16.48% -0.73% 2.26% -1.78% 3.13% 19.62% 1.64% 20.04% 10.51% 12.48% 17.55% 29.63% 14.29% 0.00% 0.00% 17 4 21 Years of data Count P, N US$
Average Increases 5 Year Running -13.23% -14.79% -3.26% 5.67% 4.27% 3.87% 4.50% 4.97% 8.53% 10.99% 12.86% 12.44% 18.04% 16.89% 14.79% 12.29% 7.10% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.71 $0.49 $0.44 $0.46 $0.48 $0.50 $0.52 $0.54 $0.59 $0.66 $0.74 $0.83 $0.99 $1.16 $1.32 $1.46 126.39% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 3.31% 2.94% 2.31% 2.16% 2.37% 2.51% 2.58% 2.07% 2.47% 2.32% 1.07% 1.17% 1.18% 1.14% 2.24% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 2.60% 2.46% 2.07% 1.94% 2.00% 1.91% 2.23% 1.73% 2.17% 1.53% 0.76% 0.97% 1.02% 1.06% 1.82% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 4.59% 3.65% 2.62% 2.43% 2.93% 3.68% 3.07% 2.57% 2.85% 4.78% 1.79% 1.48% 1.41% 1.23% 2.71% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 3.28% 2.46% 2.07% 1.96% 2.85% 1.94% 2.43% 2.37% 2.19% 1.58% 0.82% 1.08% 1.03% 1.08% 1.08% 1.08% 1.95% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 40.57% 31.61% 78.79% 46.03% 42.50% 10.15% 44.71% 26.09% 25.26% 26.96% 13.18% 11.97% 24.14% 21.98% 17.96% #DIV/0! 25.68% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 100.01% 53.25% 49.39% 42.69% 43.85% 26.34% 28.15% 24.84% 23.14% 22.40% 22.21% 17.16% 17.86% 18.12% 17.38% #DIV/0! 23.99% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 17.40% 14.68% 20.60% 19.46% 15.62% 18.52% 21.16% 13.35% 14.39% 12.49% 9.90% 9.62% 11.66% 13.79% 11.59% 11.94% 13.87% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 31.94% 20.32% 17.68% 17.96% 17.27% 17.49% 18.94% 17.08% 16.00% 15.00% 13.00% 11.33% 11.21% 11.48% 11.39% 11.74% 16.54% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 13.03% 11.67% 14.69% 14.63% 13.39% 14.10% 14.41% 10.78% 10.81% 10.89% 7.93% 6.58% 9.76% 13.79% 11.59% 11.94% 10.85% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 28.59% 17.05% 14.10% 13.55% 13.40% 13.60% 14.24% 13.21% 12.32% 11.79% 10.31% 8.68% 8.74% 9.46% 9.74% 10.47% 12.76% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 2.24% 1.95% 5 Yr Med 5 Yr Cl 1.18% 1.08% 5 Yr Med Payout 24.14% 11.66% 9.76% 17.85% <-IRR #YR-> 5 Dividends 127.37% US$
* Dividends per share  10 Yr Med and Cur. -51.76% -44.56% 5 Yr Med and Cur. -8.65% 0.13% Last Div Inc ---> $0.350 $0.400 14.29% 11.09% <-IRR #YR-> 10 Dividends 186.35% US$
Dividends Growth 15 5.10% <-IRR #YR-> 15 Dividends 111.01% US$
Dividends Growth 20 2.34% <-IRR #YR-> 20 Dividends 58.70% US$
Dividends Growth 25 3.21% <-IRR #YR-> 21 Dividends
Dividends Growth 5 -$0.62 $0.00 $0.00 $0.00 $0.00 $1.40 Dividends Growth 5
Dividends Growth 10 -$0.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.40 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 $1.40 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 $1.40 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.40 Dividends Growth 25
Historical Dividends Historical High Div 17.98% Low Div 0.98% 10 Yr High 4.67% 10 Yr Low 0.78% Med Div 2.58% Close Div 2.46% Historical Dividends
High/Ave/Median Values Curr diff Exp. -94.00% Exp 10.08% Exp. -76.90% 38.31% Exp. -58.19% Exp. -56.19% High/Ave/Median 
Future Dividend Yield Div Yd $0.02 earning in 5 Years at IRR of 17.85% Div Inc. 127.37% Future Dividend Yield
Future Dividend Yield Div Yd 5.58% earning in 10 Years at IRR of 17.85% Div Inc. 416.96% Future Dividend Yield
Future Dividend Yield Div Yd 12.68% earning in 15 Years at IRR of 17.85% Div Inc. 1075.39% Future Dividend Yield
Future Dividend Paid Div Paid $3.64 earning in 5 Years at IRR of 17.85% Div Inc. 127.37% Future Dividend Paid
Future Dividend Paid Div Paid $8.27 earning in 10 Years at IRR of 17.85% Div Inc. 416.96% Future Dividend Paid
Future Dividend Paid Div Paid $18.81 earning in 15 Years at IRR of 17.85% Div Inc. 1075.39% Future Dividend Paid
Dividend Covering Cost Total Div $11.41 over 5 Years at IRR of 17.85% Div Cov. 7.70% Dividend Covering Cost
Dividend Covering Cost Total Div $33.73 over 10 Years at IRR of 17.85% Div Cov. 22.74% Dividend Covering Cost
Dividend Covering Cost Total Div $84.46 over 15 Years at IRR of 17.85% Div Cov. 56.95% Dividend Covering Cost
Dividend* CDN$ $2.23 $2.57 $2.45 Estimates Dividend* CDN$ CDN$
Increase 20.58% 15.07% -4.80% Estimates Increase CDN$
Payout Ratio EPS 22.62% 21.26% #DIV/0! Estimates Payout Ratio EPS
Comments Comments CDN$
I got in CDN$ from 2020 $1.04 $1.14 $1.39 $1.86 I got in CDN$ from 2020 CDN$
Special Dividends CDN$ PD US$(21) $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 $0.00 <-Median-> 10 Special Dividends CDN$
Dividend* $0.43 $0.49 $0.52 $0.58 $0.68 $0.68 $0.76 $0.84 $0.96 $1.04 $1.16 $1.46 $1.85 $2.17 $2.17 $2.17 256.08% <-Total Growth 10 Dividends CDN$
Increase 7.50% 13.95% 6.12% 11.54% 17.24% 0.00% 11.76% 10.53% 14.29% 8.33% 12.00% 25.58% 26.59% 17.21% 0.00% 0.00% 16 2 21 Years of data Count P, N CDN$
Average Increases 5 Year Running -17.27% -15.55% -4.64% 7.82% 11.27% 9.77% 9.33% 10.21% 10.76% 8.98% 11.38% 14.15% 17.36% 17.94% 16.27% 13.87% 10.49% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.74 $0.52 $0.45 $0.48 $0.54 $0.59 $0.64 $0.71 $0.78 $0.86 $0.95 $1.09 $1.30 $1.54 $1.76 $1.97 189.25% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 3.33% 2.93% 2.31% 2.20% 2.58% 2.47% 2.43% 2.15% 2.42% 2.23% 1.09% 1.21% 1.15% 1.15% 2.21% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 2.73% 2.48% 2.04% 1.93% 2.19% 1.92% 2.12% 1.73% 2.11% 1.51% 0.79% 1.00% 0.99% 1.07% 1.83% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 4.26% 3.58% 2.66% 2.55% 3.13% 3.47% 2.84% 2.82% 2.84% 4.24% 1.79% 1.54% 1.37% 1.24% 2.83% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 3.32% 2.47% 2.06% 1.96% 2.88% 1.94% 2.31% 2.38% 2.18% 1.59% 0.82% 1.08% 1.03% 1.08% 1.08% 1.08% 1.95% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 40.57% 31.61% 78.79% 46.03% 42.50% 10.15% 44.71% 26.09% 25.26% 26.96% 13.18% 11.97% 24.14% 21.98% 17.96% #DIV/0! 25.68% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 99.29% 54.83% 50.00% 43.06% 44.05% 25.06% 27.01% 24.45% 23.03% 22.20% 22.25% 17.12% 17.81% 18.11% 17.40% #DIV/0! 23.74% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 17.40% 14.68% 20.60% 19.46% 15.62% 18.52% 21.16% 13.35% 14.39% 12.49% 9.90% 9.62% 11.66% 13.79% 11.59% 11.94% 13.87% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 31.78% 20.78% 17.72% 18.04% 17.23% 17.49% 18.81% 16.95% 15.95% 14.99% 13.00% 11.33% 11.20% 11.49% 11.41% 11.74% 16.45% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 13.03% 11.67% 14.69% 14.63% 13.39% 14.10% 14.41% 10.78% 10.81% 10.86% 7.92% 6.71% 9.72% 13.79% 11.59% 11.94% 10.83% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 28.53% 17.54% 14.14% 13.60% 13.44% 13.65% 14.20% 13.15% 12.31% 11.78% 10.31% 8.72% 8.76% 9.51% 9.80% 10.51% 12.73% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 2.21% 1.95% 5 Yr Med 5 Yr Cl 1.21% 1.08% 5 Yr Med Payout 24.14% 11.66% 9.72% 17.13% <-IRR #YR-> 5 Dividends 120.43% CDN$
* Dividends per share  10 Yr Med and Cur. -51.31% -44.81% 5 Yr Med and Cur. -11.10% -0.13% Last Div Inc ---> $1.160 $1.380 18.97% 13.54% <-IRR #YR-> 10 Dividends 256.08% CDN$
Dividends Growth 15 5.64% <-IRR #YR-> 15 Dividends 127.89% CDN$
Dividends Growth 20 2.45% <-IRR #YR-> 20 Dividends 62.42% CDN$
Dividends Growth 25 2.34% <-IRR #YR-> 21 Dividends
Dividends Growth 5 -$0.84 $0.00 $0.00 $0.00 $0.00 $1.85 Dividends Growth 5
Dividends Growth 10 -$0.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.85 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 $1.85 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 $1.85 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.85
Historical Dividends Historical High Div 17.20% Low Div 0.99% 10 Yr High 4.16% 10 Yr Low 0.81% Med Div 2.58% Close Div 2.47% 2.31% since 2011 Historical Dividends
High/Ave/Median Values Curr diff Exp. -93.74% Exp 8.81% Exp. -74.10% 32.99% Exp. -58.25% Exp. -56.34% -53.37% High/Ave/Median 
Future Dividend Yield Div Yd 4.77% earning in 5 Years at IRR of 34.69% Div Inc. 343.21% Future Dividend Yield
Future Dividend Yield Div Yd 21.16% earning in 10 Years at IRR of 34.69% Div Inc. 1864.32% Future Dividend Yield
Future Dividend Yield Div Yd 93.79% earning in 15 Years at IRR of 34.69% Div Inc. 8606.02% Future Dividend Yield
Future Dividend Paid Div Paid $9.62 earning in 5 Years at IRR of 34.69% Div Inc. 343.21% Future Dividend Paid
Future Dividend Paid Div Paid $42.63 earning in 10 Years at IRR of 34.69% Div Inc. 1864.32% Future Dividend Paid
Future Dividend Paid Div Paid $188.94 earning in 15 Years at IRR of 34.69% Div Inc. 8606.02% Future Dividend Paid
Dividend Covering Cost Total Div $21.47 over 5 Years at IRR of 34.69% Div Cov. 10.66% Dividend Covering Cost
Dividend Covering Cost Total Div $107.03 over 10 Years at IRR of 34.69% Div Cov. 53.13% Dividend Covering Cost
Dividend Covering Cost Total Div $486.22 over 15 Years at IRR of 34.69% Div Cov. 241.35% Dividend Covering Cost
I am earning GC Div Gr 185.56% 5-May-17 # yrs -> 8 2017 $28.11 Cap Gain 616.68% I am earning GC
I am earning Div org yield 2.70% 31-Dec-25 Trading Div G Yrly 12.88% Div start $0.76 -2.70% 7.72% I am earning Div
Yield if held 5 years 2.69% 4.06% 8.33% 10.25% 6.44% 5.27% 4.54% 3.74% 3.64% 3.94% 4.24% 4.68% 4.74% 5.47% 4.65% 2.03% 4.61% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 18.98% 8.89% 6.19% 4.65% 4.30% 4.25% 6.30% 13.45% 16.96% 9.85% 9.02% 8.74% 8.24% 8.23% 8.22% 7.89% 8.49% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 69.35% 55.21% 23.37% 23.15% 31.70% 30.02% 13.79% 10.01% 7.70% 6.57% 7.29% 12.12% 29.65% 38.34% 20.55% 16.80% 12.96% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 29.97% 33.68% 46.35% 56.50% 69.71% 109.68% 85.63% 37.75% 38.32% 48.48% 51.43% 26.55% 22.06% 17.41% 13.71% 13.58% 49.96% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 52.51% 47.39% 52.23% 74.87% 93.52% 106.61% 187.87% 164.82% 83.22% 86.64% 101.18% 95.82% 83.22% <-Median-> 9 Paid Median Price CDN$
Yield if held 30 years 80.31% 81.17% 100.53% 165.03% 211.42% 222.47% 350.04% 90.85% <-Median-> 4 Paid Median Price CDN$
Yield if held 35 years 167.59% 151.24% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 23.05% 21.54% 35.87% 42.76% 25.57% 22.84% 19.25% 15.75% 14.86% 16.22% 17.33% 17.49% 16.57% 19.38% 18.88% 9.21% 17.41% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 479.81% 185.44% 114.33% 72.32% 49.30% 41.50% 48.23% 92.55% 112.01% 66.10% 59.74% 51.93% 44.57% 44.00% 49.64% 53.05% 55.83% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 1753% 1279.74% 533.83% 497.31% 612.48% 610.05% 243.88% 156.49% 103.77% 76.34% 71.31% 93.55% 196.30% 247.87% 149.62% 135.81% 176.40% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 757.33% 780.60% 1058.62% 1213.61% 1346.77% 2228.66% 1642.56% 692.93% 653.80% 812.01% 820.42% 343.11% 233.67% 165.46% 132.08% 132.77% 816.22% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 1014.49% 962.91% 1001.90% 1374.13% 1595.49% 1785.52% 2997.17% 2258.62% 984.13% 960.76% 1223.19% 1254.20% 1374.13% <-Median-> 9 Paid Median Price CDN$
Cost covered if held 30 years 1345.00% 1294.95% 1377.68% 1951.59% 2344.58% 2689.63% 4581.87% 1361.34% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 35 years 2026.05% 1979.62% #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth  $3,755.5 $3,987.4 $3,781.1 $7,220.4 $8,812.5 $7,521.2 $5,690 <-12 mths -24.34% 100.27% <-Total Growth 5 Revenue Growth  100.27% 14.90%
AEPS Growth $2.59 $3.03 $3.30 $5.23 $8.02 $6.18 $6.39 <-12 mths 3.34% 138.16% <-Total Growth 5 AEPS Growth 138.16% 18.95%
Net Income Growth $214.0 $238.9 $275.7 $664.4 $823.2 $504.9 $699 <-12 mths 38.35% 135.88% <-Total Growth 5 Net Income Growth 135.88% 18.72%
Cash Flow Growth $398.4 $418.5 $610.9 $855.4 $971.6 $1,013.8 154.47% <-Total Growth 5 Cash Flow Growth 154.47% 20.54%
Dividend Growth $0.62 $0.74 $0.82 $0.92 $1.08 $1.40 $1.60 <-12 mths 14.29% 127.37% <-Total Growth 5 Dividend Growth 127.37% 17.85%
Stock Price Growth $35.30 $44.12 $65.53 $141.87 $135.61 $180.24 $201.46 <-12 mths 11.77% 410.59% <-Total Growth 5 Stock Price Growth 410.59% 38.55%
Revenue Growth  $2,923.7 $3,202.0 $2,910.2 $2,997.8 $3,779.2 $3,755.5 $3,987.4 $3,781.1 $7,220.4 $8,812.5 $7,521.2 $8,991 <-this year 19.54% 157.25% <-Total Growth 10 Revenue Growth  157.25% 9.91%
AEPS Growth $1.02 $1.30 $1.03 $1.46 $1.66 $2.59 $3.03 $3.30 $5.23 $8.02 $6.18 $7.44 <-this year 20.39% 508.62% <-Total Growth 10 AEPS Growth 508.62% 19.79%
Net Income Growth $58.6 $110.3 $118.0 $476.3 $125.9 $214.0 $238.9 $275.7 $664.4 $823.2 $504.9 $841 <-this year 66.54% 761.15% <-Total Growth 10 Net Income Growth 761.15% 24.02%
Cash Flow Growth $221.7 $262.9 $306.9 $250.4 $255.2 $398.4 $418.5 $610.9 $855.4 $971.6 $1,013.8 $980 <-this year -3.38% 357.33% <-Total Growth 10 Cash Flow Growth 357.33% 16.42%
Dividend Growth $0.49 $0.50 $0.49 $0.51 $0.61 $0.62 $0.74 $0.82 $0.92 $1.08 $1.40 $2.23 <-this year 59.47% 186.35% <-Total Growth 10 Dividend Growth 186.35% 11.09%
Stock Price Growth $25.26 $29.59 $23.61 $34.98 $32.86 $35.30 $44.12 $65.53 $141.87 $135.61 $180.24 $201.46 <-this year 11.77% 613.54% <-Total Growth 10 Stock Price Growth 613.54% 21.71%
Dividends on Shares $371.09 $422.87 $448.76 $500.54 $586.84 $586.84 $655.88 $724.92 $828.48 $897.52 $1,005.21 $1,262.35 $1,597.97 $1,872.92 $1,872.92 $1,872.92 $18,897.00 No of Years 30 Total Dividends 12/31/94
Paid  $11,175.85 $17,139.18 $21,799.38 $25,536.17 $20,375.43 $30,187.74 $28,358.18 $30,463.90 $38,075.56 $56,552.39 $122,433.81 $117,031.43 $155,547.12 $173,859.98 $173,859.98 $173,859.98 $155,547.12 No of Years 30 Worth $1.16 862.07
Total $174,444.12 $1,001.08
Dividends on Shares $23.20 $27.20 $27.20 $30.40 $33.60 $38.40 $41.60 $46.59 $58.51 $74.07 $86.81 $86.81 $86.81 $400.77 No of Years 10 Total Dividends 12/31/13
Paid  $1,010.40 $1,183.60 $944.40 $1,399.20 $1,314.40 $1,412.00 $1,764.80 $2,621.20 $5,674.80 $5,424.40 $7,209.60 $8,058.40 $8,058.40 $8,058.40 $7,209.60 No of Years 10 Worth $25.26 39.59
Total $7,610.37 $1,010.40
Graham No.AEPS CDN$ $13.07 $16.54 $14.34 $18.49 $18.40 $26.50 $27.26 $38.13 $40.48 $48.03 $67.51 $97.06 $86.40 $97.22 $108.58 $119.81 502.35% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 0.99 1.01 1.57 1.43 1.43 1.04 1.15 1.03 0.98 0.97 1.58 1.24 1.86 1.94 1.20 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.20 1.19 1.77 1.63 1.69 1.34 1.31 1.27 1.13 1.43 2.20 1.51 2.16 2.09 1.47 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.77 0.83 1.36 1.23 1.18 0.74 0.98 0.78 0.83 0.51 0.96 0.98 1.57 1.80 0.97 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.99 1.20 1.76 1.60 1.28 1.32 1.21 0.93 1.09 1.36 2.10 1.40 2.09 2.07 1.86 1.68 1.34 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -0.93% 20.10% 76.11% 60.05% 28.31% 31.98% 20.54% -7.42% 8.99% 36.43% 110.16% 39.71% 108.62% 107.22% 85.54% 68.14% 34.21% <-Median-> 10 Graham Price CDN$
Graham No. EPS CDN$ $13.07 $16.54 $11.21 $16.89 $19.46 $49.00 $24.64 $36.36 $39.76 $46.02 $77.93 $102.94 $83.70 $96.16 $106.39 $0.00 646.46% <-Total Growth 10 Graham Price EPS CDN$
Price/GP Ratio Med 0.99 1.01 2.00 1.56 1.36 0.56 1.27 1.08 1.00 1.01 1.37 1.17 1.92 1.96 1.22 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.20 1.19 2.27 1.78 1.60 0.72 1.45 1.33 1.15 1.50 1.90 1.42 2.23 2.11 1.47 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.77 0.83 1.74 1.34 1.12 0.40 1.08 0.82 0.85 0.53 0.84 0.92 1.62 1.82 0.89 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.99 1.20 2.25 1.75 1.21 0.71 1.33 0.97 1.11 1.42 1.82 1.32 2.15 2.10 1.89 #DIV/0! 1.33 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -0.93% 20.10% 125.28% 75.21% 21.30% -28.62% 33.34% -2.92% 10.98% 42.38% 82.05% 31.74% 115.34% 109.51% 89.37% #DIV/0! 32.54% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $13.11 $19.90 $25.16 $29.66 $23.89 $35.11 $31.21 $35.37 $43.90 $65.67 $142.13 $135.77 $179.85 $201.17 $201.17 $201.17 Close CDN$ re Exchange Rate
Differnce $0.16 $0.04 -$0.10 $0.07 $0.28 $0.13 -$1.65 $0.07 -$0.22 $0.14 $0.26 $0.16 -$0.39 -$0.29 -$0.29 -$0.29 Differnce
Month, Year CDN$ Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 27.00 <Count Years> Month, Year
Price Close $12.95 $19.86 $25.26 $29.59 $23.61 $34.98 $32.86 $35.30 $44.12 $65.53 $141.87 $135.61 $180.24 $201.46 $201.46 $201.46 613.54% <-Total Growth 10 Stock Price CDN$
Increase 3.11% 53.36% 27.19% 17.14% -20.21% 48.16% -6.06% 7.43% 24.99% 48.53% 116.50% -4.41% 32.91% 11.77% 0.00% 0.00% 12.86 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 12.22 12.81 38.27 23.48 14.76 5.22 19.33 10.96 11.61 16.99 16.05 11.10 23.50 20.41 16.67 #DIV/0! 38.55% <-IRR #YR-> 5 Stock Price 410.59% CDN$
Trailing P/E 11.88 18.74 16.30 44.83 18.74 21.86 4.90 20.76 13.70 17.24 36.77 15.35 14.75 26.26 20.41 16.67 21.71% <-IRR #YR-> 10 Stock Price 613.54% CDN$
CAPE (10 Yr P/E) 11.27 11.22 12.73 13.92 15.07 11.67 12.26 12.41 11.97 12.75 13.65 12.97 14.23 15.06 15.34 #DIV/0! 40.47% <-IRR #YR-> 5 Price & Dividend 431.33% CDN$
Median 10, 5 Yrs D.  per yr 1.60% 1.92% % Tot Ret 6.84% 4.74% T P/E $17.99 $15.35 P/E:  $15.41 $16.05 23.31% <-IRR #YR-> 10 Price & Dividend 655.26% CDN$
Price 15 D.  per yr 4.05% % Tot Ret 12.40% CAPE Diff 58.67% 28.58% <-IRR #YR-> 15 Stock Price 4243.13% CDN$
Price  20 D.  per yr 4.94% % Tot Ret 23.80% 15.82% <-IRR #YR-> 20 Stock Price 1787.33% CDN$
Price  25 D.  per yr 7.34% % Tot Ret 29.28% 17.72% <-IRR #YR-> 25 Stock Price 5809.51% CDN$
Price  30 D.  per yr 5.60% % Tot Ret 23.41% 18.32% <-IRR #YR-> 30 Stock Price 15437.93% CDN$
Price  35 D.  per yr 3.37% % Tot Ret 17.37% 16.01% <-IRR #YR-> 33 Stock Price CDN$
Price & Dividend 15 32.63% <-IRR #YR-> 15 Price & Dividend 4559.71% CDN$
Price & Dividend 20 20.76% <-IRR #YR-> 20 Price & Dividend 2004.68% CDN$
Price & Dividend 25 25.06% <-IRR #YR-> 25 Price & Dividend 6527.44% CDN$
Price & Dividend 30 23.91% <-IRR #YR-> 30 Price & Dividend 17325.59% CDN$
Price & Dividend 35 19.38% <-IRR #YR-> 33 Price & Dividend CDN$
Price  5 -$35.30 $0.00 $0.00 $0.00 $0.00 $180.24 Price  5 CDN$
Price 10 -$25.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $180.24 Price 10 CDN$
Price & Dividend 5 -$35.30 $0.96 $1.04 $1.16 $1.46 $182.09 Price & Dividend 5 CDN$
Price & Dividend 10 -$25.26 $0.58 $0.68 $0.68 $0.76 $0.84 $0.96 $1.04 $1.16 $1.46 $182.09 Price & Dividend 10 CDN$
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 $180.24 Price 15 CDN$
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 $180.24 Price  20 CDN$
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 $180.24 Price  25 CDN$
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 $180.24 Price  30 CDN$
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $180.24 Price  35 CDN$
Price & Dividend 15 $0.43 $0.49 $0.52 $0.58 $0.68 $0.68 $0.76 $0.84 $0.96 $1.04 $1.16 $1.46 $182.09 Price & Dividend 15 CDN$
Price & Dividend 20 $0.43 $0.49 $0.52 $0.58 $0.68 $0.68 $0.76 $0.84 $0.96 $1.04 $1.16 $1.46 $182.09 Price & Dividend 20 CDN$
Price & Dividend 25 $0.43 $0.49 $0.52 $0.58 $0.68 $0.68 $0.76 $0.84 $0.96 $1.04 $1.16 $1.46 $182.09 Price & Dividend 25 CDN$
Price & Dividend 30 $0.43 $0.49 $0.52 $0.58 $0.68 $0.68 $0.76 $0.84 $0.96 $1.04 $1.16 $1.46 $182.09 Price & Dividend 30 CDN$
Price & Dividend 35 $0.43 $0.49 $0.52 $0.58 $0.68 $0.68 $0.76 $0.84 $0.96 $1.04 $1.16 $1.46 $182.09 Price & Dividend 35 CDN$
Price H/L Median CDN$ $12.92 $16.73 $22.48 $26.39 $26.39 $27.50 $31.26 $39.10 $39.68 $46.71 $106.65 $120.72 $161.08 $188.87 616.53% <-Total Growth 10 Stock Price CDN$
Increase 22.30% 29.54% 34.37% 17.37% 0.02% 4.21% 13.65% 25.08% 1.48% 17.73% 128.32% 13.19% 33.43% 17.26% 21.77% <-IRR #YR-> 10 Stock Price 616.53% CDN$
P/E 12.18 10.79 34.06 20.94 16.49 4.10 18.39 12.14 10.44 12.11 12.07 9.88 21.00 19.13 32.73% <-IRR #YR-> 5 Stock Price 312.01% CDN$
Trailing P/E 11.85 15.78 14.50 39.98 20.94 17.19 4.66 23.00 12.32 12.29 27.65 13.66 13.18 24.62 23.56% <-IRR #YR-> 10 Price & Dividend 663.41% CDN$
P/E on Run. 5 yr Ave 17.41 17.65 25.09 23.47 21.53 11.68 13.11 13.50 11.66 12.11 24.90 18.90 22.14 22.24 34.60% <-IRR #YR-> 5 Price & Dividend 330.73% CDN$
P/E on Run. 10 yr Ave 13.21 15.32 20.70 24.07 24.99 17.76 18.76 20.62 17.52 18.38 32.14 27.53 31.67 31.76 11.86 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 1.79% 1.86% % Tot Ret 7.61% 5.38% T P/E 15.42 13.18 P/E:  12.12 12.07 Count 33 Years of data
-$22.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $161.08
-$39.10 $0.00 $0.00 $0.00 $0.00 $161.08
-$22.48 $0.58 $0.68 $0.68 $0.76 $0.84 $0.96 $1.04 $1.16 $1.46 $162.93
-$39.10 $0.96 $1.04 $1.16 $1.46 $162.93
High Months CDN$ Jun Dec Dec Nov Mar Dec Jan Sep Apr Nov Oct Dec Sep Feb
Price High $15.73 $19.76 $25.44 $30.06 $31.05 $35.39 $35.78 $48.44 $45.55 $68.87 $148.21 $146.65 $186.93 $202.98 634.79% <-Total Growth 10 Stock Price CDN$
Increase 21.28% 25.62% 28.74% 18.16% 3.29% 13.98% 1.10% 35.38% -5.97% 51.20% 115.20% -1.05% 27.47% 8.59% 22.07% <-IRR #YR-> 10 Stock Price 634.79% CDN$
P/E 14.84 12.75 38.55 23.86 19.41 5.28 21.05 15.04 11.99 17.85 16.77 12.00 24.37 20.56 31.01% <-IRR #YR-> 5 Stock Price 285.90% CDN$
Trailing P/E 14.43 18.64 16.41 45.55 24.64 22.12 5.34 28.49 14.15 18.12 38.42 16.60 15.30 26.46 14.16 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 20.12 16.60 P/E:  17.31 16.77 23.96 P/E Ratio Historical High CDN$
-$25.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $186.93
-$48.44 $0.00 $0.00 $0.00 $0.00 $186.93
Low Months CDN$ Oct Jan May Mar Aug Feb Jun Feb Jan Mar Jan Jun Jun Feb CDN$
Price Low $10.10 $13.70 $19.52 $22.71 $21.73 $19.61 $26.73 $29.75 $33.80 $24.55 $65.09 $94.78 $135.22 $174.76 592.73% <-Total Growth 10 Stock Price CDN$
Increase 23.93% 35.64% 42.48% 16.34% -4.32% -9.76% 36.31% 11.30% 13.61% -27.37% 165.13% 45.61% 42.67% 29.24% 21.35% <-IRR #YR-> 10 Stock Price 592.73% CDN$
P/E 9.53 8.84 29.58 18.02 13.58 2.93 15.72 9.24 8.89 6.36 7.37 7.76 17.63 17.70 35.37% <-IRR #YR-> 5 Stock Price 354.52% CDN$
Trailing P/E 9.27 12.92 12.59 34.41 17.25 12.26 3.99 17.50 10.50 6.46 16.87 10.73 11.07 22.78 8.45 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 11.66 10.73 P/E:  9.07 7.76 5.76 P/E Ratio Historical Low CDN$
-$19.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $135.22
Stock price using Exchange $12.73 $19.96 $23.75 $25.51 $17.05 $26.05 $26.19 $25.88 $33.97 $51.47 $111.90 $100.13 $136.28 $148.53 $148.53 $148.53
Month, Year US$ Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 27.00 <Count Years> Month, Year US$
Price Close $12.89 $20.00 $23.66 $25.57 $17.25 $26.15 $24.88 $25.93 $33.80 $51.58 $112.11 $100.24 $135.98 $148.31 $148.31 $148.31 474.73% <-Total Growth 10 Stock Price US$
Increase 1.58% 55.16% 18.30% 8.07% -32.54% 51.59% -4.86% 4.22% 30.35% 52.60% 117.35% -10.59% 35.65% 9.07% 0.00% 0.00% 13.08 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 12.37 12.84 38.13 23.54 14.93 5.24 18.36 10.99 11.55 17.02 16.08 11.11 23.44 20.38 16.65 #DIV/0! 39.29% <-IRR #YR-> 5 Stock Price 424.41% US$
Trailing P/E 11.76 19.19 15.19 41.21 15.88 22.63 4.99 19.13 14.32 17.63 37.00 14.38 15.08 25.57 20.38 16.65 19.11% <-IRR #YR-> 10 Stock Price 474.73% US$
CAPE (10 Yr P/E) 10.78 11.39 12.96 14.11 15.22 12.28 12.67 12.81 12.25 13.01 13.85 13.16 14.30 15.07 15.34 #DIV/0! 41.29% <-IRR #YR-> 5 Price & Dividend 1229.65% US$
Median 10, 5 Yrs D.  per yr 1.43% 1.99% % Tot Ret 6.95% 4.83% T P/E $16.76 $15.08 P/E:  $15.51 $16.08 20.54% <-IRR #YR-> 10 Price & Dividend 2235.06% US$
Price 15 D.  per yr 4.62% % Tot Ret 14.23% CAPE Diff 55.74% 27.88% <-IRR #YR-> 15 Stock Price 3899.41% US$
Price  20 D.  per yr 5.95% % Tot Ret 27.52% 15.67% <-IRR #YR-> 20 Stock Price 1737.57% US$
Price  25 D.  per yr #NUM! % Tot Ret #NUM! #NUM! <-IRR #YR-> 25 Stock Price #DIV/0! US$
Price  30 D.  per yr #NUM! % Tot Ret #NUM! #NUM! <-IRR #YR-> 30 Stock Price US$
Price & Dividend 15 32.50% <-IRR #YR-> 15 Price & Dividend 23898.06% US$
Price & Dividend 20 21.62% <-IRR #YR-> 20 Price & Dividend 12701.26% US$
Price & Dividend 25 #NUM! <-IRR #YR-> 25 Price & Dividend #DIV/0! US$
Price & Dividend 30 13.50% <-IRR #YR-> 30 Price & Dividend
Price  5 -$25.93 $0.00 $0.00 $0.00 $0.00 $135.98 Price  5
Price 10 -$23.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $135.98 Price 10
Price & Dividend 5 -$25.93 $0.74 $0.82 $0.92 $1.08 $137.38 Price & Dividend 5
Price & Dividend 10 -$23.66 $0.50 $0.49 $0.51 $0.61 $0.62 $0.74 $0.82 $0.92 $1.08 $137.38 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 $135.98 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 $135.98 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 $135.98 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 $135.98 Price  30
Price & Dividend 15 $0.42 $0.49 $0.49 $0.50 $0.49 $0.51 $0.61 $0.62 $0.74 $0.82 $0.92 $1.08 $137.38 Price & Dividend 15
Price & Dividend 20 $0.42 $0.49 $0.49 $0.50 $0.49 $0.51 $0.61 $0.62 $0.74 $0.82 $0.92 $1.08 $137.38 Price & Dividend 20
Price & Dividend 25 $0.42 $0.49 $0.49 $0.50 $0.49 $0.51 $0.61 $0.62 $0.74 $0.82 $0.92 $1.08 $137.38 Price & Dividend 25
Price & Dividend 30 $0.42 $0.49 $0.49 $0.50 $0.49 $0.51 $0.61 $0.62 $0.74 $0.82 $0.92 $1.08 $137.38 Price & Dividend 30
Price H/L Median US$ $12.76 $16.76 $21.15 $23.18 $20.68 $20.15 $23.46 $29.75 $29.96 $35.28 $85.71 $92.30 $118.55 $140.43 460.52% <-Total Growth 10 Stock Price US$
Increase 26.41% 31.36% 26.23% 9.57% -10.77% -2.59% 16.46% 26.81% 0.71% 17.74% 142.98% 7.69% 28.44% 18.45% 18.81% <-IRR #YR-> 10 Stock Price 460.52% US$
P/E 12.24 10.75 34.08 21.34 17.90 4.04 17.31 12.60 10.24 11.64 12.30 10.23 20.44 19.29 31.85% <-IRR #YR-> 5 Stock Price 298.49% US$
Trailing P/E 11.64 16.08 13.58 37.35 19.04 17.43 4.70 21.95 12.69 12.06 28.29 13.24 13.14 24.21 20.42% <-IRR #YR-> 10 Price & Dividend 2429.77% US$
P/E on Run. 5 yr Ave 18.06 18.36 23.86 21.45 18.93 10.70 12.74 13.59 11.72 12.03 25.75 18.99 21.36 21.87 33.75% <-IRR #YR-> 5 Price & Dividend 1000.33% US$
P/E on Run. 10 yr Ave 14.91 17.01 21.33 23.09 21.82 15.57 17.04 19.35 16.47 17.53 32.90 27.54 30.64 31.29 11.64 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 1.61% 1.90% % Tot Ret 7.90% 5.64% T P/E 15.34 13.14 P/E:  12.45 11.64 Count 20 Years of data
-$21.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $118.55
-$29.75 $0.00 $0.00 $0.00 $0.00 $118.55
-$21.15 $0.50 $0.49 $0.51 $0.61 $0.62 $0.74 $0.82 $0.92 $1.08 $119.95
-$29.75 $0.74 $0.82 $0.92 $1.08 $119.95
High Months US$ Jun Dec Dec Nov Mar Dec Jan Sep Apr Dec Dec Mar Sep Feb
Price High $16.29 $20.00 $23.66 $25.75 $24.61 $26.54 $27.19 $35.54 $34.02 $53.47 $120.18 $111.61 $137.53 $150.28 481.28% <-Total Growth 10 Stock Price US$
Increase 26.77% 22.77% 18.30% 8.83% -4.43% 7.84% 2.45% 30.71% -4.28% 57.17% 124.76% -7.13% 23.22% 9.27% 19.24% <-IRR #YR-> 10 Stock Price 481.28% US$
P/E 15.63 12.84 38.13 23.71 21.30 5.32 20.06 15.06 11.63 17.65 17.24 12.37 23.71 20.65 31.08% <-IRR #YR-> 5 Stock Price 286.97% US$
Trailing P/E 14.86 19.19 15.19 41.50 22.66 22.97 5.45 26.23 14.41 18.28 39.66 16.01 15.25 25.91 15.06 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 20.47 16.01 P/E:  17.44 17.24 23.71 P/E Ratio Historical High US$
-$23.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $137.53
-$35.54 $0.00 $0.00 $0.00 $0.00 $137.53
Low Months US$ Oct Jan Apr Mar Aug Jan May Feb Jan Mar Jan Jun Jun Feb US$
Price Low $9.22 $13.51 $18.64 $20.60 $16.75 $13.75 $19.73 $23.96 $25.90 $17.08 $51.24 $72.99 $99.57 $130.57 434.17% <-Total Growth 10 Stock Price US$
Increase 25.78% 46.53% 37.97% 10.52% -18.69% -17.91% 43.49% 21.44% 8.10% -34.05% 200.00% 42.45% 36.42% 31.13% 18.24% <-IRR #YR-> 10 Stock Price 434.17% US$
P/E 8.85 8.67 30.04 18.97 14.50 2.76 14.56 10.15 8.85 5.64 7.35 8.09 17.17 17.94 32.96% <-IRR #YR-> 5 Stock Price 315.57% US$
Trailing P/E 8.41 12.96 11.96 33.20 15.42 11.90 3.95 17.68 10.97 5.84 16.91 10.47 11.04 22.51 8.85 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 11.47 10.97 P/E:  9.50 8.09 6.68 P/E Ratio Historical Low US$
-$18.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $99.57
Free Cash Flow Company CDN$ $183.20 $179.00 $151.70 $243.40 $291.50 $288.34 $376.49 $339.71 $462.98 $693.44 $888.59 $1,193.08 $1,026.20 576.47% <-Total Growth 10 Free Cash Flow Comp. CDN$
Free Cash Flow Company US$ $180.14 $179.92 $142.63 $209.81 $210.51 $214.75 $300.11 $249.02 $356.47 $544.64 $700.89 $880.89 $775.90 $800 $987 $1,084 444.00% <-Total Growth 10 Free Cash Flow Company US$
Free Cash Flow MS US$ $130 $220 $148 $202 $193 $167 $47 $165 $224 $466 $580 $615 $650 $920 $920 $920 339.19% <-Total Growth 10 Free Cash Flow Mk Screener US$
Change 69.23% -32.73% 36.49% -4.46% -13.47% -71.86% 251.06% 35.76% 108.04% 24.46% 6.03% 5.69% 41.54% 0.00% 0.00% 31.55% <-IRR #YR-> 5 Free Cash Flow MS 293.94% US$
FCF/CF from Op Ratio 0.56 0.71 0.67 0.77 0.63 0.67 0.18 0.41 0.54 0.76 0.68 0.63 0.64 0.94 0.79 0.81 15.95% <-IRR #YR-> 10 Free Cash Flow MS 339.19% US$
Dividends paid $40.40 $45.69 $45.67 $48.76 $49.51 $47.71 $55.01 $54.31 $62.14 $67.60 $85.39 $97.32 $121.10 $135.11 $135.11 $135.11 165.17% <-Total Growth 10 Dividends paid US$
Percentage paid 28.57% 117.05% 32.92% 27.74% 14.51% 14.72% 15.82% 18.63% 14.69% 14.69% 14.69% $0.23 <-Median-> 8 Percentage paid US$
5 Year Coverage 26.83% 21.89% 17.89% 17.10% 15.68% 15.58% 15.50% 19.89% <-Median-> 4 5 Year Coverage US$
Dividend Coverage Ratio 3.50 0.85 3.04 3.60 6.89 6.79 6.32 5.37 6.81 6.81 6.81 4.49 <-Median-> 8 Dividend Coverage Ratio US$
5 Year of Coverage 3.73 4.57 5.59 5.85 6.38 6.42 6.45 5 Year of Coverage US$
Free Cash Flow MS CDN$ $132.74 $219.17 $157.12 $234.30 $267.34 $224.00 $58.95 $224.78 $297.98 $593.31 $735.32 $832.96 $859.69 $1,248 $1,248 $1,248 447.16% <-Total Growth 10 Free Cash Flow CDN$
Change -28.31% 49.12% 14.10% -16.21% -73.68% 281.31% 32.57% 99.11% 23.94% 13.28% 3.21% 45.16% 0.00% 0.00% 19.02% <-Median-> 10 Change CDN$
FCF/CF from Op Ratio 65.92% 91.03% 88.44% 69.50% 18.17% 58.24% 68.71% 117.66% 112.46% 97.65% 84.91% 106.70% 93.82% 87.87% 30.77% <-IRR #YR-> 5 Free Cash Flow MS
Dividends paid $41.09 $45.46 $48.57 $56.56 $68.56 $64.07 $69.02 $74.10 $80.70 $86.07 $108.25 $131.81 $160.16 $183.26 $183.26 $183.26 18.53% <-IRR #YR-> 10 Free Cash Flow MS
Percentage paid 30.96% 20.74% 30.91% 24.14% 25.64% 28.60% 117.08% 32.96% 27.08% 14.51% 14.72% 15.82% 18.63% 14.69% 14.69% 14.69% -39.73% <-Total Growth 10 Dividends paid
5 Year Coverage 17.96% 19.32% 22.33% 22.84% 25.75% 25.70% 32.58% 32.92% 33.22% 26.73% 21.89% 17.92% 17.08% 15.68% 15.57% 15.48% $0.26 <-Median-> 10 Percentage paid
Dividend Coverage Ratio 3.23 4.82 3.23 4.14 3.90 3.50 0.85 3.03 3.69 6.89 6.79 6.32 5.37 6.81 6.81 6.81 402.10% <-Median-> 10 5 Year Coverage
5 Year of Coverage 5.57 5.18 4.48 4.38 3.88 3.89 3.07 3.04 3.01 3.74 4.57 5.58 5.85 6.38 6.42 6.46 3.89 <-Median-> 10 Dividend Coverage Ratio
Free Cash Flow WSJ CDN$ $269.05 $225.83 $61.03 $229.20 $302.80 $627.93 $736 $808 $880 $1,248 $1,248 $1,248 227.08% <-Total Growth 8 Free Cash Flow CDN$
Change -16.06% -72.98% 275.58% 32.11% 107.37% 17.21% 9.78% 8.91% 41.81% 0.00% 0.00% 30.87% <-IRR #YR-> 5 Free Cash Flow MS 282.46% CDN$
FCF/CF from Op Ratio 0.89 0.70 0.19 0.59 0.70 1.25 1.13 0.95 0.87 1.07 0.94 0.88 15.97% <-IRR #YR-> 8 Free Cash Flow MS 447.16% CDN$
Dividends paid $68.56 $64.07 $69.02 $74.10 $80.70 $86.07 $108.25 $131.81 $160.16 $183.26 $183.26 $183.26 133.62% <-Total Growth 8 Dividends paid CDN$
Percentage paid 25.48% 28.37% 113.09% 32.33% 26.65% 13.71% 14.71% 16.31% 18.20% 14.69% 14.69% 14.69% 25.48% <-Median-> 9 Percentage paid CDN$
5 Year Coverage 32.76% 25.85% 21.37% 17.79% 16.90% 15.68% 15.57% 15.48% 21.37% <-Median-> 5 5 Year Coverage CDN$
Dividend Coverage Ratio 3.92 3.53 0.88 3.09 3.75 7.30 6.80 6.13 5.49 6.81 6.81 6.81 3.92 <-Median-> 9 Dividend Coverage Ratio CDN$
5 Year of Coverage 3.05 3.87 4.68 5.62 5.92 6.42 6.42 6.45 5 Year of Coverage CDN$
Market Cap CDN$ $1,238 $1,842 $2,359 $3,028 $2,305 $3,203 $2,929 $3,050 $3,594 $6,120 $13,074 $11,736 $15,220 $17,012 $17,012 $17,012 545.07% <-Total Growth 10 Market Cap 545.07% CDN$
Market Cap US$ $1,232 $1,855 $2,210 $2,616 $1,684 $2,395 $2,217 $2,240 $2,753 $4,817 $10,331 $8,675 $11,482 $12,524 $12,524 $12,524 419.57% <-Total Growth 10 Market Cap 419.57% US$
Calc 95.317
Diluted 105.225 107.546 94.209 101.366 101.994 95.520 92.778 90.804 85.364 90.935 95.336 91.258 87.055 87.055 -7.59% <-Total Growth 10 Diluted
Change 9.75% 2.21% -12.40% 7.60% 0.62% -6.35% -2.87% -2.13% -5.99% 6.53% 4.84% -4.28% -4.61% 0.00% -2.50% <-Median-> 10 Change
Difference Diluted/Basic -9.32% -11.89% -1.72% -1.90% -1.75% -1.90% -2.46% -3.13% -2.31% -2.00% -2.39% -2.08% -1.32% -1.32% -2.04% <-Median-> 10 Difference Diluted/Basic
Calc 79.751 89.215 93.048 89.385 85.863
Basic # of Shares in Millions 95.420 94.757 92.589 99.437 100.206 93.709 90.494 87.966 83.390 89.113 93.054 89.360 85.908 85.908 -7.22% <-Total Growth 10 Average
Change 0.15% -0.70% -2.29% 7.40% 0.77% -6.48% -3.43% -2.79% -5.20% 6.86% 4.42% -3.97% -3.86% 0.00% -3.11% <-Median-> 10 Change
Difference Basic/Outstanding 0.1% -2.1% 0.9% 2.9% -2.6% -2.3% -1.5% -1.8% -2.3% 4.8% -1.0% -3.2% -1.7% -1.7% -1.74% <-Median-> 10 Difference Basic/Outstanding
# of Share in Millions 95.562 92.767 93.405 102.324 97.633 91.575 89.124 86.398 81.450 93.398 92.153 86.540 84.442 84.442 84.442 84.442 -1.00% <-IRR #YR-> 10 Shares -9.60%
Change 0.24% -2.92% 0.69% 9.55% -4.58% -6.20% -2.68% -3.06% -5.73% 14.67% -1.33% -6.09% -2.42% 0.00% 0.00% 0.00% -0.46% <-IRR #YR-> 5 Shares -2.26%
CF fr Op $M US$ $232.2 $311.2 $221.7 $262.9 $306.9 $250.4 $255.2 $398.4 $418.5 $610.9 $855.4 $971.6 $1,013.8 $979.5 $1,165.3 $1,131.5 357.33% <-Total Growth 10 Cash Flow US$
Increase 15.26% 34.01% -28.77% 18.59% 16.72% -18.38% 1.91% 56.10% 5.04% 45.98% 40.02% 13.60% 4.34% -3.38% 18.97% -2.90% S Issued Buy Backs, SO US$
5 year Running Average $203.3 $223.0 $233.4 $245.9 $267.0 $270.6 $259.4 $294.8 $325.9 $386.7 $507.7 $650.9 $774.0 $886.2 $997.1 $1,052.4 231.62% <-Total Growth 10 CF 5 Yr Running US$
CFPS $2.43 $3.35 $2.37 $2.57 $3.14 $2.73 $2.86 $4.61 $5.14 $6.54 $9.28 $11.23 $12.01 $11.60 $13.80 $13.40 405.88% <-Total Growth 10 Cash Flow per Share US$
Increase 14.98% 38.05% -29.25% 8.26% 22.33% -12.99% 4.71% 61.03% 11.42% 27.30% 41.92% 20.96% 6.93% -3.38% 18.97% -2.90% 16.42% <-IRR #YR-> 10 Cash Flow 357.33% US$
5 year Running Average $2.21 $2.39 $2.48 $2.57 $2.77 $2.84 $2.74 $3.18 $3.70 $4.38 $5.69 $7.36 $8.84 $10.13 $11.58 $12.41 20.54% <-IRR #YR-> 5 Cash Flow 154.47% US$
P/CF on Med Price 5.25 4.99 8.91 9.02 6.58 7.37 8.19 6.45 5.83 5.39 9.23 8.22 9.87 12.79 10.75 11.07 17.60% <-IRR #YR-> 10 Cash Flow per Share 405.88% US$
P/CF on Closing Price 5.30 5.96 9.97 9.95 5.49 9.56 8.69 5.62 6.58 7.89 12.08 8.93 11.33 12.79 10.75 11.07 21.09% <-IRR #YR-> 5 Cash Flow per Share 160.37% US$
64.36% Diff M/C 13.57% <-IRR #YR-> 10 CFPS 5 yr Running 257.09% US$
US$
Excl.Working Capital CF US$ $77.8 $80.4 $89.1 $86.9 $51.2 $78.4 $119.4 $94.9 $138.5 $90.0 $212.3 $449.1 $197.1 $0.0 $0.0 $0.0 22.65% <-IRR #YR-> 5 CFPS 5 yr Running 177.56% US$
CF fr Op $M WC $310.0 $391.6 $310.8 $349.8 $358.1 $328.9 $374.6 $493.3 $557.0 $700.8 $1,067.7 $1,420.8 $1,210.9 $979.5 $1,165.3 $1,131.5 289.65% <-Total Growth 10 Cash Flow less WC US$
Increase 15.84% 26.32% -20.64% 12.56% 2.37% -8.16% 13.90% 31.70% 12.89% 25.83% 52.35% 33.07% -14.77% -19.11% 18.97% -2.90% 14.57% <-IRR #YR-> 10 Cash Flow less WC 289.65% US$
5 year Running Average $228.1 $266.1 $292.5 $325.9 $344.0 $347.8 $344.4 $380.9 $422.4 $490.9 $638.7 $847.9 $991.4 $1,075.9 $1,168.8 $1,181.6 19.67% <-IRR #YR-> 5 Cash Flow less WC 145.45% US$
CFPS Excl. WC $3.24 $4.22 $3.33 $3.42 $3.67 $3.59 $4.20 $5.71 $6.84 $7.50 $11.59 $16.42 $14.34 $11.60 $13.80 $13.40 14.57% <-IRR #YR-> 10 CF less WC 5 Yr Run 238.91% US$
Increase 15.56% 30.13% -21.18% 2.75% 7.29% -2.08% 17.03% 35.86% 19.75% 9.74% 54.40% 41.71% -12.65% -19.11% 18.97% -2.90% 19.67% <-IRR #YR-> 5 CF less WC 5 Yr Run 160.26% US$
5 year Running Average $2.47 $2.85 $3.10 $3.40 $3.58 $3.65 $3.64 $4.12 $4.80 $5.57 $7.17 $9.61 $11.34 $12.29 $13.55 $13.91 15.73% <-IRR #YR-> 10 CFPS - Less WC 331.02% US$
P/CF on Med Price 3.93 3.97 6.36 6.78 5.64 5.61 5.58 5.21 4.38 4.70 7.40 5.62 8.27 12.11 0.00 0.00 20.22% <-IRR #YR-> 5 CFPS - Less WC 151.14% US$
P/CF on Close 5.22 7.02 7.62 7.51 4.82 7.17 6.83 6.30 7.04 9.26 15.64 10.43 11.99 12.07 10.95 10.66 13.83% <-IRR #YR-> 10 CFPS 5 yr Running 265.30% US$
CF/-WC P/CF Med 10 yr 7.78 5 yr  8.22 P/CF Med 10 yr 5.62 5 yr  5.62 114.90% Diff M/C 22.45% <-IRR #YR-> 5 CFPS 5 yr Running 175.30% US$
CF fr Op $M CDN$ $236.2 $309.6 $235.8 $305.0 $424.9 $336.3 $320.2 $543.5 $543.5 $777.7 $1,084.4 $1,316.0 $1,340.9 $1,328.6 $1,580.6 $1,534.8 468.70% <-Total Growth 10 Cash Flow CDN$
Increase 17.86% 31.10% -23.85% 29.35% 39.32% -20.86% -4.79% 69.75% 0.00% 43.10% 39.43% 21.36% 1.89% -0.92% 18.97% -2.90% S Issued Buy Backs, SO CDN$
5 year Running Average $212.9 $232.7 $238.4 $257.4 $302.3 $322.3 $324.4 $386.0 $433.7 $504.2 $653.9 $853.0 $1,012.5 $1,169.5 $1,330.1 $1,420.2 324.79% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $2.47 $3.34 $2.52 $2.98 $4.35 $3.67 $3.59 $6.29 $6.67 $8.33 $11.77 $15.21 $15.88 $15.73 $18.72 $18.18 529.06% <-Total Growth 10 Cash Flow per Share CDN$
Increase 17.57% 35.05% -24.37% 18.08% 46.02% -15.63% -2.17% 75.11% 6.07% 24.79% 41.31% 29.23% 4.42% -0.92% 18.97% -2.90% 18.98% <-IRR #YR-> 10 Cash Flow 468.70% CDN$
5 year Running Average $2.32 $2.50 $2.53 $2.68 $3.13 $3.37 $3.42 $4.18 $4.92 $5.71 $7.33 $9.65 $11.57 $13.38 $15.46 $16.74 19.80% <-IRR #YR-> 5 Cash Flow 146.72% CDN$
P/CF on Med Price 5.23 5.01 8.91 8.85 6.06 7.49 8.70 6.21 5.95 5.61 9.06 7.94 10.14 12.00 0.00 0.00 20.19% <-IRR #YR-> 10 Cash Flow per Share 529.06% CDN$
P/CF on Closing Price 5.24 5.95 10.01 9.93 5.42 9.53 9.15 5.61 6.61 7.87 12.06 8.92 11.35 12.80 10.76 11.08 20.34% <-IRR #YR-> 5 Cash Flow per Share 152.43% CDN$
65.99% Diff M/C 16.43% <-IRR #YR-> 10 CFPS 5 yr Running 357.78% CDN$
CDN$
Excl.Working Capital CF CDN$ $79.1 $80.0 $94.7 $100.8 $70.9 $105.3 $149.7 $129.5 $179.9 $116.8 $270.3 $569.4 $266.9 $0.0 $0.0 $0.0 22.60% <-IRR #YR-> 5 CFPS 5 yr Running 176.97% CDN$
CF fr Op $M WC $315.3 $389.6 $330.5 $405.8 $495.8 $441.6 $469.9 $673.0 $723.4 $894.6 $1,354.7 $1,885.4 $1,607.8 $1,328.6 $1,580.6 $1,534.8 386.43% <-Total Growth 10 Cash Flow less WC CDN$
Increase 18.45% 23.58% -15.16% 22.77% 22.19% -10.94% 6.42% 43.22% 7.48% 23.67% 51.44% 39.17% -14.72% -17.36% 18.97% -2.90% 17.14% <-IRR #YR-> 10 Cash Flow less WC 386.43% CDN$
5 year Running Average $238.1 $276.2 $298.6 $341.5 $387.4 $412.7 $428.7 $497.2 $560.7 $640.5 $823.1 $1,106.2 $1,293.2 $1,414.2 $1,551.4 $1,587.5 19.03% <-IRR #YR-> 5 Cash Flow less WC 138.90% CDN$
CFPS Excl. WC $3.30 $4.20 $3.54 $3.97 $5.08 $4.82 $5.27 $7.79 $8.88 $9.58 $14.70 $21.79 $19.04 $15.73 $18.72 $18.18 15.79% <-IRR #YR-> 10 CF less WC 5 Yr Run 333.15% CDN$
Increase 18.16% 27.30% -15.74% 12.07% 28.06% -5.05% 9.35% 47.74% 14.01% 7.85% 53.48% 48.20% -12.61% -17.36% 18.97% -2.90% 21.07% <-IRR #YR-> 5 CF less WC 5 Yr Run 160.08% CDN$
5 year Running Average $2.58 $2.96 $3.17 $3.56 $4.02 $4.32 $4.54 $5.39 $6.37 $7.27 $9.24 $12.55 $14.80 $16.17 $18.00 $18.69 18.33% <-IRR #YR-> 10 CFPS - Less WC 438.07% CDN$
P/CF on Med Price 3.91 3.98 6.35 6.65 5.20 5.70 5.93 5.02 4.47 4.88 7.25 5.54 8.46 12.00 0.00 0.00 19.57% <-IRR #YR-> 5 CFPS - Less WC 144.43% CDN$
P/CF on Close 3.93 4.73 7.14 7.46 4.65 7.25 6.23 4.53 4.97 6.84 9.65 6.22 9.47 12.80 10.76 11.08 16.67% <-IRR #YR-> 10 CFPS 5 yr Running 367.18% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.71 5 yr  7.94 P/CF Med 10 yr 5.62 5 yr  5.54 127.75% Diff M/C 22.40% <-IRR #YR-> 5 CFPS 5 yr Running 174.75% CDN$
-$2.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.01 Cash Flow per Share US$
-$4.61 $0.00 $0.00 $0.00 $0.00 $12.01 Cash Flow per Share US$
-$2.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.84 CFPS 5 yr Running US$
-$3.18 $0.00 $0.00 $0.00 $0.00 $8.84 CFPS 5 yr Running US$
-$310.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,210.9 Cash Flow less WC US$
-$493.3 $0.0 $0.0 $0.0 $0.0 $1,210.9 Cash Flow less WC US$
-$292.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $991.4 CF less WC 5 Yr Run US$
-$380.9 $0.0 $0.0 $0.0 $0.0 $991.4 CF less WC 5 Yr Run US$
-$3.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.34 CFPS - Less WC US$
-$5.71 $0.00 $0.00 $0.00 $0.00 $14.34 CFPS - Less WC US$
-$2.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.88 Cash Flow per Share CDN$
-$6.29 $0.00 $0.00 $0.00 $0.00 $15.88 Cash Flow per Share CDN$
-$2.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.57 CFPS 5 yr Running CDN$
-$4.18 $0.00 $0.00 $0.00 $0.00 $11.57 CFPS 5 yr Running CDN$
-$330.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,607.8 Cash Flow less WC CDN$
-$673.0 $0.0 $0.0 $0.0 $0.0 $1,607.8 Cash Flow less WC CDN$
-$298.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,293.2 CF less WC 5 Yr Run CDN$
-$497.2 $0.0 $0.0 $0.0 $0.0 $1,293.2 CF less WC 5 Yr Run CDN$
-$3.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.04 CFPS - Less WC CDN$
-$7.79 $0.00 $0.00 $0.00 $0.00 $19.04 CFPS - Less WC CDN$
OPM 8.78% 9.86% 7.58% 8.21% 10.54% 8.35% 6.75% 10.61% 10.49% 16.16% 11.85% 11.03% 13.48% 10.89% 77.78% <-Total Growth 10 OPM CDN$
Increase -12.30% 12.32% -23.10% 8.28% 28.42% -20.77% -19.16% 57.09% -1.07% 53.94% -26.67% -6.93% 22.26% -19.18% Should increase  or be stable. CDN$
Diff from Median -16.6% -6.3% -27.9% -21.9% 0.2% -20.6% -35.8% 0.8% -0.2% 53.6% 12.6% 4.8% 28.1% 3.6% 0.01 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 10.52% 5 Yrs 11.03% should be  zero, it is a   check on calculations CDN$
$1,225 <-12 mths 3.08%
Adjusted EBITDA CDN$ $209.40 $275.50 $349.32 $452.69 $442.35 $514.48 $686.28 $864.50 $890.72 $1,364.76 $1,930.05 $1,571.17 470.30% <-Total Growth 10 Adjusted EBITDA CDN$
Adjusted EBITDA US$ $210.47 $259.03 $301.11 $326.91 $329.45 $410.11 $503.07 $665.61 $699.59 $1,076.48 $1,425.02 $1,187.94 $1,432 $1,674 $1,796 358.62% <-Total Growth 10 Adjusted EBITDA US$
Change 23.07% 16.25% 8.57% 0.78% 24.48% 22.67% 32.31% 5.10% 53.87% 32.38% -16.64% 20.54% 16.90% 7.29% 19.46% <-Median-> 10 Change
Margin 7.96% 8.21% 10.30% 10.21% 11.32% 13.68% 13.31% 17.72% 17.54% 28.47% 19.74% 13.48% 19.04% 18.62% 17.93% 13.58% <-Median-> 10 Margin
Long Term Debt US$ $791.75 $708.50 $1,394.48 $1,166.35 $1,180.32 $1,152.63 $1,071.75 $1,302.00 $829.55 $1,244.51 $1,278.67 $1,278.67 $1,278.67 80.47% <-Total Growth 10 Debt US$
Change -10.51% 96.82% -16.36% 1.20% -2.35% -7.02% 21.48% -36.29% 50.02% 2.75% 0.00% 0.00% 0.60% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.43 0.32 0.53 0.69 0.49 0.52 0.48 0.47 0.17 0.12 0.15 0.11 0.10 0.48 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities 5.75 6.08 4.51 3.16 7.05 6.96 6.17 7.20 5.88 4.09 5.70 5.89 5.89 5.89 <-Median-> 10 Assets/Current Liabilities US$
Current Liabilities/Asset Ratio 0.17 0.16 0.22 0.32 0.14 0.14 0.16 0.14 0.17 0.24 0.18 0.17 0.17 0.17 <-Median-> 10 Current Liabilities/Asset Ratio US$
Debt to Cash Flow (Years) 2.54 3.20 5.30 3.80 4.71 4.52 2.69 3.11 1.36 1.45 1.32 1.26 1.31 2.90 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $787.71 $753.56 $1,617.74 $1,615.10 $1,584.82 $1,445.97 $1,462.08 $1,691.04 $1,056.18 $1,577.79 $1,731.83 $1,691.17 $1,734.39 124.42% <-Total Growth 10 Debt CDN$
Change -4.34% 114.68% -0.16% -1.88% -8.76% 1.11% 15.66% -37.54% 49.39% 9.76% -2.35% 2.56% 0.48% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.43 0.32 0.53 0.70 0.49 0.49 0.48 0.47 0.17 0.12 0.15 0.11 0.10 0.47 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities 5.75 6.08 4.51 3.16 7.05 6.96 6.17 7.20 5.88 4.09 5.70 5.89 5.89 5.89 <-Median-> 10 Assets/Current Liabilities CDN$
Current Liabilities/Asset Ratio 0.17 0.16 0.22 0.32 0.14 0.14 0.16 0.14 0.17 0.24 0.18 0.17 0.17 0.17 <-Median-> 10 Current Liabilities/Asset Ratio CDN$
Debt to Cash Flow (Years) 2.54 3.20 5.30 3.80 4.71 4.52 2.69 3.11 1.36 1.45 1.32 1.26 1.31 2.90 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $841.86 $870.23 $799.84 $1,377.20 $1,128.37 $1,481.83 $1,460.56 $1,393.85 $1,505.16 $1,749.77 $1,792.92 $1,592.11 $2,019.30 $2,019.30 152.46% <-Total Growth 10 Intangibles US$ US$
Goodwill $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 $0.00 0.00% <-Total Growth 10 Goodwill US$
Total $841.86 $870.23 $799.84 $1,377.20 $1,128.37 $1,481.83 $1,460.56 $1,393.85 $1,505.16 $1,749.77 $1,792.92 $1,592.11 $2,019.30 $2,019.30 152.46% <-Total Growth 10 Total US$
Change 38.31% 3.37% -8.09% 72.18% -18.07% 31.32% -1.44% -4.57% 7.99% 16.25% 2.47% -11.20% 26.83% 0.00% 5.23% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.68 0.47 0.36 0.53 0.67 0.62 0.66 0.62 0.55 0.36 0.17 0.18 0.18 0.16 0.54 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $856.17 $865.80 $850.71 $1,597.70 $1,562.50 $1,989.65 $1,832.27 $1,901.50 $1,954.90 $2,227.81 $2,273.07 $2,156.35 $2,670.73 $2,738.98 213.94% <-Total Growth 10 Intangibles CDN$ CDN$
Goodwill $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 $0.00 #DIV/0! <-Total Growth 10 Goodwill CDN$
Total $856.17 $865.80 $850.71 $1,597.70 $1,562.50 $1,989.65 $1,832.27 $1,901.50 $1,954.90 $2,227.81 $2,273.07 $2,156.35 $2,670.73 $2,738.98 213.94% <-Total Growth 10 Total CDN$
Change 41.42% 1.12% -1.74% 87.81% -2.20% 27.34% -7.91% 3.78% 2.81% 13.96% 2.03% -5.13% 23.85% 2.56% 3.29% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.69 0.47 0.36 0.53 0.68 0.62 0.63 0.62 0.54 0.36 0.17 0.18 0.18 0.16 0.54 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $431.48 $445.21 $444.08 $548.18 $591.02 $472.23 $520.06 $519.75 $526.58 $652.77 $1,162.26 $1,263.56 $1,336.00 $1,336.00 Liquidity ratio of 1.5 and up, best US$
Current Liabilities $335.84 $369.87 $319.27 $657.80 $771.50 $429.83 $427.06 $481.05 $487.62 $654.46 $1,406.12 $966.68 $1,066.11 $1,066.11 1.08 <-Median-> 10 Ratio US$
Liquidity Ratio 1.28 1.20 1.39 0.83 0.77 1.10 1.22 1.08 1.08 1.00 0.83 1.31 1.25 1.25 1.08 <-Median-> 5 Ratio US$
Curr Long Term Db $0.00 $20.61 $19.60 $254.19 $403.78 $30.16 $41.79 $89.68 $41.31 $43.00 $363.59 $363.59 $174.35
Assets US$ $2,065.3 $2,125.0 $1,941.1 $2,964.0 $2,439.3 $3,032.2 $2,971.4 $2,968.7 $3,508.8 $3,849.4 $5,753.1 $5,505.8 $6,283.6 $6,283.6 Debt Ratio of 1.5 and up, best US$
Liabilities $1,392.1 $1,393.9 $1,197.6 $2,076.7 $1,697.4 $1,945.8 $1,843.4 $1,812.9 $2,349.5 $2,059.2 $3,532.8 $3,042.8 $3,692.2 $3,692.2 1.62 <-Median-> 10 Ratio US$
Debt Ratio 1.48 1.52 1.62 1.43 1.44 1.56 1.61 1.64 1.49 1.87 1.63 1.81 1.70 1.70 1.70 <-Median-> 5 Ratio US$
Estimates BVPS $34.30 $41.20 $54.10 Estimates Estimates BVPS US$
Estimate Book Value $2,896.4 $3,479.0 $4,568.3 Estimates Estimate Book Value US$
P/B Ratio (Close) 4.32 3.60 2.74 Estimates P/B Ratio (Close) US$
Difference from 10 year median 76.63% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $673.2 $731.1 $743.5 $887.3 $741.9 $1,086.4 $1,128.0 $1,155.9 $1,159.3 $1,790.2 $2,220.3 $2,463.1 $2,591.4 $2,591.4 248.53% <-Total Growth 10 Book Value US$
NCI & Deb $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 US$
Book Value $673.2 $731.1 $743.5 $887.3 $741.9 $1,086.4 $1,128.0 $1,155.9 $1,159.3 $1,790.2 $2,220.3 $2,463.1 $2,591.4 $2,591.4 $2,591.4 $2,591.4 248.53% <-Total Growth 10 Book Value US$
Book Value per Share $7.04 $7.88 $7.96 $8.67 $7.60 $11.86 $12.66 $13.38 $14.23 $19.17 $24.09 $28.46 $30.69 $30.69 $30.69 $30.69 285.53% <-Total Growth 10 Book Value per Share US$
Change 9.81% 11.88% 1.01% 8.94% -12.37% 56.11% 6.69% 5.70% 6.39% 34.67% 25.70% 18.13% 7.82% 0.00% 0.00% 0.00% 129.59% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 1.81 2.13 2.66 2.67 2.72 1.70 1.85 2.22 2.10 1.84 3.56 3.24 3.86 4.58 2.10 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.83 2.54 2.97 2.95 2.27 2.20 1.97 1.94 2.37 2.69 4.65 3.52 4.43 4.83 4.83 4.83 14.45% <-IRR #YR-> 10 Book Value 285.53% US$
Change -7.50% 38.69% 17.12% -0.80% -23.01% -2.89% -10.83% -1.40% 22.53% 13.32% 72.91% -24.31% 25.81% 9.07% 0.00% 0.00% 18.06% <-IRR #YR-> 5 Book Value 129.39% US$
Leverage (A/BK) 3.07 2.91 2.61 3.34 3.29 2.79 2.63 2.57 3.03 2.15 2.59 2.24 2.42 2.42 2.61 <-Median-> 10 A/BV US$
Debt/Equity Ratio 2.07 1.91 1.61 2.34 2.29 1.79 1.63 1.57 2.03 1.15 1.59 1.24 1.42 1.42 1.61 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.45 5 yr Med 3.24 97.41% Diff M/C 2.70 Historical Leverage (A/BK) US$
-$7.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.69
-$13.38 $0.00 $0.00 $0.00 $0.00 $30.69
Current Assets CDN$ $438.81 $442.94 $472.32 $635.95 $818.41 $634.06 $652.41 $709.05 $683.93 $831.11 $1,473.51 $1,711.37 $1,766.99 $1,812.15 Liquidity ratio of 1.5 and up, best CDN$
Current Liabilities $341.55 $367.98 $339.58 $763.11 $1,068.33 $577.14 $535.75 $656.25 $633.32 $833.26 $1,782.68 $1,309.27 $1,410.04 $1,446.07 1.08 <-Median-> 10 Ratio CDN$
Liquidity Ratio 1.28 1.20 1.39 0.83 0.77 1.10 1.22 1.08 1.08 1.00 0.83 1.31 1.25 1.25 1.08 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.86 1.92 1.94 1.16 1.10 1.57 1.69 1.80 1.81 1.81 1.37 2.22 2.09 2.05 1.81 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  0.84 1.38 1.55 0.56 1.01 1.41 1.40 1.16 1.11 1.15 0.75 2.22 1.20 2.05 1.15 <-Median-> 5 Ratio CDN$
Curr Long Term Db $0.00 $20.51 $20.85 $294.89 $559.14 $40.50 $52.43 $122.34 $53.65 $54.74 $460.95 $492.44 $230.60 $0.00 1.34 <-Median-> 10 Ratio CDN$
Liquidity Less CLTD 1.28 1.27 1.48 1.36 1.61 1.18 1.35 1.33 1.18 1.07 1.11 2.10 1.50 1.25 1.18 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.86 2.03 2.07 1.88 2.31 1.69 1.87 2.21 1.98 1.94 1.85 3.55 2.50 2.05 1.98 <-Median-> 5 Ratio CDN$
Assets CDN$ $2,100.4 $2,114.1 $2,064.6 $3,438.6 $3,377.9 $4,071.3 $3,727.6 $4,050.0 $4,557.3 $4,901.0 $7,293.8 $7,457.1 $8,310.7 $8,523.1 Debt Ratio of 1.5 and up, best
Liabilities $1,415.8 $1,386.8 $1,273.8 $2,409.2 $2,350.5 $2,612.6 $2,312.5 $2,473.1 $3,051.6 $2,621.8 $4,478.9 $4,121.1 $4,883.3 $5,008.1 1.62 <-Median-> 10 Ratio CDN$
Debt Ratio 1.48 1.52 1.62 1.43 1.44 1.56 1.61 1.64 1.49 1.87 1.63 1.81 1.70 1.70 1.70 <-Median-> 5 Ratio CDN$
Check Book Value CDN$ $2,279.3 $2,814.9 $3,336.0 $3,427.4 $3,515.0
Book Value $684.6 $727.4 $790.8 $1,029.4 $1,027.4 $1,458.7 $1,415.1 $1,576.9 $1,505.7 $2,279.3 $2,814.9 $3,336.0 $3,427.4 $3,515.0 333.40% <-Total Growth 10 Book Value CDN$
NCI & Deb $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 CDN$
Book Value $684.6 $727.4 $790.8 $1,029.4 $1,027.4 $1,458.7 $1,415.1 $1,576.9 $1,505.7 $2,279.3 $2,814.9 $3,336.0 $3,427.4 $3,515.0 $3,515.0 $3,515.0 333.40% <-Total Growth 10 Book Value CDN$
Book Value per Share $7.16 $7.84 $8.47 $10.06 $10.52 $15.93 $15.88 $18.25 $18.49 $24.40 $30.55 $38.55 $40.59 $41.63 $41.63 $41.63 379.41% <-Total Growth 10 Book Value per Share CDN$
Change 11.67% 9.45% 7.98% 18.82% 4.60% 51.37% -0.32% 14.94% 1.29% 32.01% 25.17% 26.20% 5.29% 2.56% 0.00% 0.00% 125.72% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 1.80 2.13 2.66 2.62 2.51 1.73 1.97 2.14 2.15 1.91 3.49 3.13 3.97 4.54 2.14 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.81 2.53 2.98 2.94 2.24 2.20 2.07 1.93 2.39 2.69 4.64 3.52 4.44 4.84 4.84 4.84 16.97% <-IRR #YR-> 10 Book Value 379.41% CDN$
Change -7.67% 40.12% 17.79% -1.42% -23.72% -2.12% -5.76% -6.54% 23.40% 12.51% 72.96% -24.26% 26.23% 8.99% 0.00% 0.00% 17.33% <-IRR #YR-> 5 Book Value 122.39% CDN$
Leverage (A/BK) 3.07 2.91 2.61 3.34 3.29 2.79 2.63 2.57 3.03 2.15 2.59 2.24 2.42 2.42 2.61 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 2.07 1.91 1.61 2.34 2.29 1.79 1.63 1.57 2.03 1.15 1.59 1.24 1.42 1.42 1.61 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.33 5 yr Med 3.13 107.98% Diff M/C 2.86 Historical Leverage (A/BK) CDN$
-$8.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.59
-$18.25 $0.00 $0.00 $0.00 $0.00 $40.59
Comprehensive Income US$ $99.13 $144.92 $91.06 $111.24 $130.70 $480.50 $79.70 $264.46 $203.12 $292.73 $681.89 $799.34 $553.00 507.27% <-Total Growth 10 Comprehensive Income US$
Increase -5.73% 46.19% -37.16% 22.16% 17.50% 267.62% -83.41% 231.82% -23.20% 44.12% 132.94% 17.23% -30.82% 17.23% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $65 $85 $90 $110 $115 $192 $179 $213 $232 $264 $304 $448 $506 19.77% <-IRR #YR-> 10 Comprehensive Income 507.27% US$
ROE 14.7% 19.8% 12.2% 12.5% 17.6% 44.2% 7.1% 22.9% 17.5% 16.4% 30.7% 32.5% 21.3% 15.90% <-IRR #YR-> 5 Comprehensive Income 109.10% US$
5Yr Median 12.8% 14.7% 14.7% 14.7% 14.7% 17.6% 12.5% 17.6% 17.6% 17.5% 17.5% 22.9% 21.3% 18.83% <-IRR #YR-> 10 5 Yr Running Average 461.34% US$
% Difference from NI -1.4% -6.5% 55.3% 0.9% 10.7% 0.9% -36.7% 23.6% -15.0% 6.2% 2.6% -2.9% 9.5% 18.86% <-IRR #YR-> 5 5 Yr Running Average 137.21% US$
Median Values Diff 5, 10 yr 1.8% 2.6% 21.3% <-Median-> 5 Return on Equity
-$91.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $553.0
-$264.5 $0.0 $0.0 $0.0 $0.0 $553.0
-$90.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $506.0
-$213.3 $0.0 $0.0 $0.0 $0.0 $506.0
Current Liability Coverage Ratio 0.92 1.06 0.97 0.53 0.46 0.77 0.88 1.03 1.14 1.07 0.76 1.47 1.14 0.92   CFO / Current Liabilities US$
5 year Median 0.75 0.92 0.97 0.97 0.92 0.77 0.77 0.77 0.88 1.03 1.03 1.07 1.14 1.07 1.14 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio 15.01% 18.43% 16.01% 11.80% 14.68% 10.85% 12.61% 16.62% 15.87% 18.21% 18.56% 25.81% 19.27% 15.59% CFO / Total Assets US$
5 year Median 13.81% 15.01% 16.01% 16.01% 15.01% 14.68% 12.61% 12.61% 14.68% 15.87% 16.62% 18.21% 18.56% 18.56% 18.6% <-Median-> 5 Return on Assets  US$
Return on Assets ROA 4.87% 7.29% 3.02% 3.72% 4.84% 15.71% 4.24% 7.21% 6.81% 7.16% 11.55% 14.95% 8.03% 9.87% Net  Income/Assets Return on Assets US$
5Yr Median 4.87% 4.91% 4.87% 4.87% 4.84% 4.84% 4.24% 4.84% 6.81% 7.16% 7.16% 7.21% 8.03% 9.87% 8.0% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE 14.93% 21.20% 7.89% 12.43% 15.91% 43.85% 11.16% 18.52% 20.60% 15.40% 29.92% 33.42% 19.48% 23.92% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 12.76% 14.93% 14.93% 14.93% 14.93% 15.91% 12.43% 15.91% 18.52% 18.52% 18.52% 20.60% 20.60% 23.92% 20.6% <-Median-> 5 Return on Equity US$
$515 <-12 mths 2.00%
Adjusted Net Income US$ $235.8 $259.0 $299.8 $498.3 $731.7 $538.3 #DIV/0! <-Total Growth 5 Net Income CDN$
Net Income.US$ $100.5 $155.0 $58.6 $110.3 $118.0 $476.3 $125.9 $214.0 $238.9 $275.7 $664.4 $823.2 $504.9 $620 $745 761.15% <-Total Growth 10 Net Income US$
Increase -4.42% 54.18% -62.17% 88.07% 7.04% 303.58% -73.56% 69.96% 11.60% 15.41% 140.99% 23.91% -38.67% 22.78% 20.20% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $65.3 $87.2 $85.9 $105.9 $108.5 $183.6 $177.8 $208.9 $234.6 $266.2 $303.8 $443.2 $501.4 $577.6 $671.5 24.02% <-IRR #YR-> 10 Net Income 761.15% US$
Operating Cash Flow $232.2 $311.2 $221.7 $262.9 $306.9 $250.4 $255.2 $398.4 $418.5 $610.9 $855.4 $971.6 $1,013.8 18.72% <-IRR #YR-> 5 Net Income 135.88% US$
Investment Cash Flow -$403.9 -$145.8 -$80.1 -$693.8 -$70.9 -$48.1 -$87.3 -$265.7 -$310.3 -$378.5 -$1,162.7 $223.4 -$797.3 19.29% <-IRR #YR-> 10 5 Yr Running Average 483.42% US$
Total Accruals $272.2 -$10.4 -$83.0 $541.2 -$118.0 $274.0 -$41.9 $81.4 $130.7 $43.3 $971.7 -$371.8 $288.4 19.14% <-IRR #YR-> 5 5 Yr Running Average 139.99% US$
Total Assets $2,065.3 $2,125.0 $1,941.1 $2,964.0 $2,439.3 $3,032.2 $2,971.4 $2,968.7 $3,508.8 $3,849.4 $5,753.1 $5,505.8 $6,283.6 Balance Sheet Assets
Accruals Ratio 13.18% -0.49% -4.28% 18.26% -4.84% 9.04% -1.41% 2.74% 3.72% 1.12% 16.89% -6.75% 4.59% 3.72% <-Median-> 5 Ratio
EPS/CF Ratio 0.32 0.37 0.19 0.32 0.32 1.39 0.32 0.41 0.43 0.40 0.60 0.55 0.40 0.41 <-Median-> 10 EPS/CF Ratio
-$58.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $504.9
-$214.0 $0.0 $0.0 $0.0 $0.0 $504.9
-$85.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $501.4
-$208.9 $0.0 $0.0 $0.0 $0.0 $501.4
Comprehensive Income $100.82 $144.18 $96.86 $129.05 $180.99 $645.16 $99.98 $360.78 $263.81 $372.70 $864.49 $1,082.63 $731.40 655.14% <-Total Growth 10 Comprehensive Income CDN$
Increase -3.61% 43.02% -32.82% 33.24% 40.25% 256.46% -84.50% 260.84% -26.88% 41.28% 131.95% 25.23% -32.44% 25.23% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $68 $88 $91 $115 $130 $239 $230 $283 $310 $348 $392 $589 $663 22.41% <-IRR #YR-> 10 Comprehensive Income 655.14% CDN$
ROE 14.7% 19.8% 12.2% 12.5% 17.6% 44.2% 7.1% 22.9% 17.5% 16.4% 30.7% 32.5% 21.3% 15.18% <-IRR #YR-> 5 Comprehensive Income 102.73% CDN$
5Yr Median 14.7% 15.6% 14.7% 14.7% 14.7% 17.6% 12.5% 17.6% 17.6% 17.5% 17.5% 22.9% 21.3% 21.91% <-IRR #YR-> 10 5 Yr Running Average 624.80% CDN$
% Difference from NI -1.4% -6.5% 55.3% 0.9% 10.7% 0.9% -36.7% 23.6% -15.0% 6.2% 2.6% -2.9% 9.5% 18.55% <-IRR #YR-> 5 5 Yr Running Average 134.12% CDN$
Median Values Diff 5, 10 yr 1.8% 2.6% 21.3% <-Median-> 5 Return on Equity
-$96.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $731.4
-$360.8 $0.0 $0.0 $0.0 $0.0 $731.4
-$91.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $663.0
-$283.2 $0.0 $0.0 $0.0 $0.0 $663.0
Current Liability Coverage Ratio 0.92 1.06 0.97 0.53 0.46 0.77 0.88 1.03 1.14 1.07 0.76 1.44 1.14 0.92   CFO / Current Liabilities CDN$
5 year Median 0.75 0.92 0.97 0.97 0.92 0.77 0.77 0.77 0.88 1.03 1.03 1.07 1.14 1.07 1.14 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 15.01% 18.43% 16.01% 11.80% 14.68% 10.85% 12.61% 16.62% 15.87% 18.25% 18.57% 25.28% 19.35% 15.59% CFO / Total Assets CDN$
5 year Median 13.81% 15.01% 16.01% 16.01% 15.01% 14.68% 12.61% 12.61% 14.68% 15.87% 16.62% 18.25% 18.57% 18.57% 18.6% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA 4.87% 7.29% 3.02% 3.72% 4.84% 15.71% 4.24% 7.21% 6.81% 7.16% 11.55% 14.95% 8.03% 9.87% Net  Income/Assets Return on Assets CDN$
5Yr Median 4.87% 4.91% 4.87% 4.87% 4.84% 4.84% 4.24% 4.84% 6.81% 7.16% 7.16% 7.21% 8.03% 9.87% 8.0% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE 14.93% 21.20% 7.89% 12.43% 15.91% 43.85% 11.16% 18.52% 20.60% 15.40% 29.92% 33.42% 19.48% 23.92% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 14.93% 15.63% 14.93% 14.93% 14.93% 15.91% 12.43% 15.91% 18.52% 18.52% 18.52% 20.60% 20.60% 23.92% 20.6% <-Median-> 5 Return on Equity CDN$
$699 <-12 mths 4.61%
Adjusted Net Income $102.2 $154.2 $101.7 $153.7 $145.7 $157.1 $192.6 $321.6 $336.4 $381.7 $631.7 $991.0 $712.0 600.10% <-Total Growth 10 Net Income CDN$
Net Income $102.2 $154.2 $62.4 $127.9 $163.4 $639.6 $158.0 $292.0 $310.2 $351.0 $842.3 $1,115.0 $667.8 $841 $1,011 970.85% <-Total Growth 10 Net Income CDN$
Increase -2.27% 50.83% -59.55% 105.14% 27.77% 291.33% -75.30% 84.82% 6.25% 13.14% 139.97% 32.38% -40.11% 25.92% 20.20% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $68.4 $90.3 $86.9 $110.3 $122.0 $229.5 $230.3 $276.2 $312.6 $350.2 $390.7 $582.1 $657.2 $763.4 $895.3 26.76% <-IRR #YR-> 10 Net Income 970.85% CDN$
Operating Cash Flow $236.2 $309.6 $235.8 $305.0 $424.9 $336.3 $320.2 $543.5 $543.5 $777.7 $1,084.4 $1,316.0 $1,340.9 17.99% <-IRR #YR-> 5 Net Income 128.69% CDN$
Investment Cash Flow -$410.7 -$145.1 -$85.2 -$804.9 -$98.2 -$64.6 -$109.6 -$362.5 -$403.0 -$481.9 -$1,474.0 $302.6 -$1,054.6 22.43% <-IRR #YR-> 10 5 Yr Running Average 656.72% CDN$
Total Accruals $276.8 -$10.4 -$88.3 $627.8 -$163.3 $367.9 -$52.6 $111.0 $169.7 $55.1 $1,231.9 -$503.6 $381.4 18.93% <-IRR #YR-> 5 5 Yr Running Average 137.97% CDN$
Total Assets $2,100.4 $2,114.1 $2,064.6 $3,438.6 $3,377.9 $4,071.3 $3,727.6 $4,050.0 $4,557.3 $4,901.0 $7,293.8 $7,457.1 $8,310.7 Balance Sheet Assets CDN$
Accruals Ratio 13.18% -0.49% -4.28% 18.26% -4.84% 9.04% -1.41% 2.74% 3.72% 1.12% 16.89% -6.75% 4.59% 3.72% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.32 0.37 0.19 0.32 0.32 1.39 0.32 0.41 0.43 0.40 0.60 0.56 0.40 0.41 <-Median-> 10 EPS/CF Ratio CDN$
-$62.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $667.8
-$292.0 $0.0 $0.0 $0.0 $0.0 $667.8
-$86.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $657.2
-$276.2 $0.0 $0.0 $0.0 $0.0 $657.2
Chge in Close 3.11% 53.36% 27.19% 17.14% -20.21% 48.16% -6.06% 7.43% 24.99% 48.53% 116.50% -4.41% 32.91% 11.77% 0.00% 0.00% Count 29 Years of data CDN$
up/down down down up down down up Count 16 55.17% CDN$
Meet Prediction? yes yes yes yes yes % right Count 13 81.25% CDN$
Financial Cash Flow US$ $171.64 -$165.39 -$141.62 $430.93 -$235.98 -$177.24 -$170.80 -$8.07 -$189.51 -$228.08 $322.30 -$1,067.24 -$28.07 US$
Financial Cash Flow CDN$ $174.56 -$164.55 -$150.63 $499.93 -$326.77 -$237.98 -$214.26 -$11.01 -$246.14 -$290.40 $408.61 -$1,445.47 -$37.12 C F Statement  Financial Cash Flow CDN$
Total Accruals $102.22 $154.18 $62.36 $127.92 $163.44 $605.93 $161.64 $121.99 $415.84 $345.52 $823.27 $941.86 $418.52 Accruals CDN$
Accruals Ratio 4.87% 7.29% 3.02% 3.72% 4.84% 14.88% 4.34% 3.01% 9.12% 7.05% 11.29% 12.63% 5.04% 9.12% <-Median-> 5 Ratio CDN$
Cash US$ $0.0 $0.0 $0.0 $0.0 $0.0 $2.7 $0.0 $0.0 $0.0 $4.3 $19.3 $147.1 $335.6 $335.56 US$
Cash CDN$ $0.0 $0.0 $0.0 $0.0 $0.0 $3.7 $0.0 $0.0 $0.0 $5.5 $24.5 $199.3 $443.8 $455.1 Yes, 0 Cash CDN$
Cash per Share $0.00 $0.00 $0.00 $0.00 $0.00 $0.04 $0.00 $0.00 $0.00 $0.06 $0.27 $2.30 $5.26 $5.39 $0.27 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 0.00% 0.00% 0.00% 0.00% 0.00% 0.11% 0.00% 0.00% 0.00% 0.09% 0.19% 1.70% 2.92% 2.68% 0.19% <-Median-> 5 % of Stock Price CDN$
Barry Schwartz 17 April 2017
A number of analysts downgraded it for the first quarter.  We saw preannounced lousy results from US truckers recently.  
He thinks that at the end of the day, since they are very good capital allocators, that this will be a gift from the gods.
TransForce owns a portfolio of trucking, package delivery, logistics, waste management, and energy services companies. The courier division—whose operating companies include Loomis, ICS, and 
Canpar—is TransForce’s fastest-growing business and is benefiting from e-commerce growth. “When you buy something online, you have to get it delivered.”
With a forward price-to-earnings multiple of less than 10, the stock recently pulled back and is “starting to create a nice buying opportunity.”
http://www.moneyshow.com/investing/article/1/GI_InvClinic-31196/6-Canadian-Dividend-Stocks-That-Fly-Under-the-Radar/
TransForce owns a portfolio of trucking, package delivery, logistics, waste management, and energy services companies. The courier division—whose operating companies include Loomis, ICS, and Canpar—
is TransForce’s fastest-growing business and is benefiting from e-commerce growth. “When you buy something online, you have to get it delivered.”
With a forward price-to-earnings multiple of less than 10, the stock recently pulled back and is “starting to create a nice buying opportunity.”
Notes: 
February 25, 2024.  Last estimates were for 2023 and 2024 of $8400M, $8429M US$ for Revenue, $756, $866 and $10.27 for 2023/5 US$ for AEPS, $7.26 and $11.57 US$ for EPS,
 $1.35 and 1.51 US$ for Dividends, $810M and $920M US$ for FCF, $11.30 and 12.40 US$ for CFPS, $31.00 and $34.00 US$ for BVPS, $621M and $701M US$ for Net Income.
February 24, 2023.  Last estimates were for 2022, and 2023 in US$ of $8527M, $8687M for Revenue, $6.57, $7.04 for AEPS, 
$6.17 and $7.22 for EPS, $1.20 and $1.20 for Dividends, $7.35M and $856M for FCF, $12.020 and 12.80 for CFPS and $576M and $664M for Net Income.
February 27, 2022.  Last estimates were for 2021, 2022 and 2023 of $6190M, $7589M and $7721M US$ for Revenue, $2.94, $3.31 US$ for Adj EPS, $3.69, $4.62 and $5.65 US$ for EPS, 
$0.97, $1.03 and $1.25 US$ for Dividends, $463M, $572M and $698M US$ for FCF, $7.85, $9.99 and $11.10 US$ for CFPS, $429M, $524M and $626M US$ for Net Income.
March 15, 2021.  Company declared dividends in US$
February 23, 2021.  Last estimates were for 2020, 2021 and $2022 of $4770M, $5036M and $4800M for Revenue, $2.77, $3.70 and $4.17 for Adj EPS, $2.78, $3.48 and $3.64 for EPS,
$0.97, $1.07 and $1.12 for Dividends, $4.34M, $459M and $440M for FCF, $6.54, $7.75 and $7.53 for CFPS and $249M and $305M for Net Income for 2020 and 2021.
May 4, 2019.  Last estimates were for 2018, 2019 and 2020 of $4918M, $5050M and $5078M for Revenue, $2.65, 2.96 and $3.51 for Adj EPS, $2..29, $2.62 and $3.13 for EPS, 
$4.73 and $5.73 for CFPS for 2018 and 2019 and $209M, $234M ad $238M for Net Income./td>
April 29, 2018.  Last estimates were for 2017, 2018 and 2019 of $4723M, $4814M and $5027M for Revenue, $2.05, $2.20 and $2.93 for Adj EPS, $2.05, $2.20 and $2.93 for EPS, 
$3.68 for CFPS for 2017 and $188M, $218M and $275M for Net Income.
May 4, 2017. Last estimates were for 2016, 2017 and 2018 of 4021M, $4628M and $4713M for Revenue, $5.09, $2.41 and $2.63 Adjusted and EPS, 
$3.37 for CFPS for 2016 and $411M $227M and $245M for Net Income.
2016.  TransForce Inc. changed its name and symbol from TransForce Inc. to TFI International and TSX-TFI to TSX-TFII.
November 5, 2016.  Last estimates were for 2015, 2016 and 2017 of $4282M, $4300M and $4446M for Revenue, $1.74 and $1.97 for Adj EPS, $1.73 and $2.05 for EPS, $3.62, $6.62 and $3.16 for CFPS, $1.78. $211 and $2.16 for Net Income.
November 7, 2015.  Last estimates were for 2014,  2015 and 2016 of $3692M, $4354M and $4244M for Revenue, $1.49, $2.31 and $2.58 for EPS, $2.63 and $3.83 for CFPS for 2014 and 2015 and $143M, $224M and $256M for Net Income.
October 26, 2014.  Last estimates were for 2013 and 2014 of $3152.5M, 3291.4M for Revenue, $1.48 and $1.82 for EPS, $2.46 and $3.27 for CFPS.
Company was an income trust from 2002 to 2008.  When it changed to a corporation it dropped monthly distributions for quarterly distributions. Dividends dropped almost 75%.
2002 to 2008 as an income trust it was called TransForce Income Fund
Seo 2002.  TSX max chart only goes back to Sep 2002./td>
1999.  Company Changed its name to TFI International. 
1992.  It was acquired by Kingsway and renamed Cabano Kingsway Inc.
1985.  It was incorpoated in 1985 as Cabano 
1957.  founded by Emond Brothers
Sector:
Services, Industrial
What should this stock accomplish?
You buy this stock for diversification.
Expect some volitiality in growth and in dividends.  Overall dividends would be moderate (2-3% range) with moderate increases (8 to 17%).
Would I buy this company and Why.
If I was looking for an industrial stock, I would consider this stock.  
It is a dividend growth stock.
Adjusted net income and adjusted earnings per share
Net income and earnings per share excluding the after-tax effect of changes in the fair value of derivatives, net foreign exchange gain or loss, and of items that are not in the
Company’s normal business.
Why am I following this stock. 
I read a report called "6 Canadian Dividend Stocks That Fly Under the Radar" by John Heinzl in April of 2013.  This is one of the stocks mentioned.
There was also a good review of this stock by Advice Hotline by MPL Communications.
Why I bought this stock.
I bought this stock in 2017 because I liked the spreadsheet.  It is a stock recommended my MPL Communications.  
Dividends
Dividends are paid in Cycle 1, that is January, April, July and October.  Dividends are declared at the end of the month to be paid in the middle of the following month.
For example, the dividend payable for shareholders of record of December 31, 2013 was paid on January 15, 2014.
As of the April 2021 dividends, dividends are in US$ from CDN$.
How they make their money.
TFI International Inc is a transportation and logistics company domiciled in Canada. The company organizes itself into four segments: package and courier, 
less-than-truckload, truckload, and logistics. TFI International derives the majority of revenue domestically, followed by the United States
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield (dividends and erarnings) and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2016 May 4 2017 Apr 29 2018 May 4 2019 April 26 2020 Feb 21 2021 Feb 27 2022 Feb 24 2023 Feb 25 2024
Bédard, Alain 4.67% 4.204 4.72% 4.249 4.92% 4.282 5.26% 4.350 4.66% 4.711 5.11% 4.419 5.11% 4.564 5.40% 4.618 5.47% Seems to be selling options 1.20%
Chair & CEO - Shares - Amount $149.669 $138.134 $149.995 $188.907 $285.052 $668.291 $599.250 $822.562 $930.427
Options - percentage 3.60% 3.402 3.82% 3.410 3.95% 2.992 3.67% 2.601 2.79% 1.796 1.95% 1.526 1.76% 1.499 1.78% 0.703 0.83% -53.08%
Options - amount $115.399 $111.791 $120.387 $131.998 $170.459 $254.847 $206.894 $270.210 $141.705
Saperstein, Daivd Joseph 0.003 0.00% 0.004 0.00% 0.005 0.01% 0.007 0.01% 0.021 0.03% 0.027 0.03% 25.67%
CFO - Shares - Amount $0.127 $0.235 $0.681 $1.014 $3.809 $5.350
Options - percentage 0.036 0.04% 0.049 0.05% 0.057 0.06% 0.072 0.08% 0.058 0.07% 0.048 0.06% -17.52%
Options - amount $1.609 $3.189 $8.128 $9.699 $10.454 $9.637
Yan, Ping 0.010 0.01% 0.010 0.01% 0.00%
Officer - Shares - Amount $1.820 $2.034
Options - percentage 0.021 0.03% 0.021 0.03% 0.00%
Options - amount $3.832 $4.283
Paglia, Frank 0.004 0.00% Cannot find, on site #DIV/0!
Officer - Shares - Amount $0.845 re this officer, but 3 pages
Options - percentage 0.007 0.01% of officers. Only on INK '24 #DIV/0!
Options - amount $1.463
Guay, Richard 0.02% 0.018 0.02% 0.018 0.02% 0.016 0.02% 0.016 0.02% 0.015 0.02% 0.012 0.01% seems to be director now,  #DIV/0!
Director - Shares - Amount $0.628 $0.590 $0.634 $0.699 $1.039 $0.973 $1.607 not officer, 2017
Options - percentage 0.04% 0.040 0.04% 0.043 0.05% 0.046 0.06% 0.049 0.05% 0.051 0.05% 0.053 0.06% Only officer listed on INK #DIV/0!
Options - amount $1.337 $1.308 $1.524 $2.024 $3.227 $3.342 $7.153 Ceased insider Dec 2022
Saputo, Joey 0.208 0.22% 0.208 0.24% 0.168 0.20% 0.169 0.20% 0.35%
Director - Shares - Amount $13.614 $28.172 $30.344 $34.034
Options - percentage 0.053 0.06% 0.055 0.06% 0.055 0.07% 0.001 0.00% -98.45%
Options - amount $3.457 $7.402 $9.946 $0.172
Manning, Neil Donald 0.016 0.02% 0.016 0.02% 0.016 0.02% 0.017 0.02% 0.017 0.02% 4.15%
Director - Shares - Amount $1.039 $1.048 $2.170 $2.994 $3.485
Options - percentage 0.030 0.03% 0.034 0.04% 0.035 0.04% 0.036 0.04% 0.001 0.00% -97.60%
Options - amount $1.956 $2.204 $4.785 $6.421 $0.172
Bérard, André 0.06% 0.053 0.06% 0.053 0.06% 0.053 0.07% 0.053 0.06% 0.053 0.06% 0.053 0.06% 0.054 0.06% 0.054 0.06% 1.09%
Lead Director- Shares - Amount $1.861 $1.748 $1.878 $2.347 $3.486 $3.486 $7.214 $9.699 $10.958
Options - percentage 0.09% 0.086 0.10% 0.095 0.11% 0.101 0.12% 0.109 0.12% 0.113 0.12% 0.116 0.13% 0.117 0.14% 0.001 0.00% -99.27%
Options - amount $2.874 $2.829 $3.338 $4.469 $7.163 $7.427 $15.703 $21.114 $0.172
Increase in O/S Shares 0.13% 0.386 0.42% 0.358 0.40% 1.029 1.19% 1.462 1.80% 1.530 1.64% 0.913 0.98% 0.755 0.87% 0.512 0.61%
due to SO $3.081 $13.485 $11.777 $36.324 $64.512 $100.249 $59.814 $102.384 $92.296
Book Value $2.767 $9.525 $9.877 $23.596 $28.356 $27.809 $36.581 $24.584 $46.364
Insider Buying -$1.285 $0.000 -$0.129 $0.000 $0.000 -$0.241 -$0.241 -$1.581 -$2.301
Insider Selling $0.000 $3.463 $5.419 $33.945 $22.060 $39.017 $35.822 $62.764 $33.549
Net Insider Selling -$1.285 $3.463 $5.290 $33.945 $22.060 $38.777 $35.581 $61.183 $31.248
% of Market Cap -0.04% 0.12% 0.17% 0.94% 0.36% 0.30% 0.30% 0.40% 0.18%
Directors 7 8 10 10 11 10 10 11
Women 13% 0 0% 1 13% 3 30% 3 30% 4 36% 4 40% 4 40% 4 36%
Minorities 13% 0 0% 0 0% 0 0% 1 10% 1 9% 1 10% 1 10% 1 9%
Institutions/Holdings 43.35% 100 36.25% 126 30.62% 20 20.53% 20 59.29% 20 93.84% 20 9878.00% 20 86.66%
Total Shares Held 43.22% 32.074 37.12% 25.867 31.76% 17.065 20.95% 55.380 59.29% 87.312 100.89% 85.829 101.64% 73.175 86.66%
Increase/Decrease -1.73% 0.019 0.06% -5.511 -17.56% 0.353 2.11% 7.935 16.73% 9.124 11.67% 3.124 3.78% 2.331 3.29%
Starting No. of Shares 32.055 31.378 16.712 Top 20 MS 47.445 Top 20 MS 78.188 Top 20 MS 82.705 Top 20 MS 70.844 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
TransForce (Toronto: TFI)
Yield: 2.5%
Three-year dividend growth: 9.1%
My Stock