This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional.														Estimates	Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.														Q1 2026					https://www.annualreports.com/Company/IGM-Financial
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/			3/31/26	<-estimates
IGM Financial Inc					TSX	IGM	OTC	IGIFF	https://www.igmfinancial.com/en			Fiscal Yr	Dec 31
Year	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	12/31/27	12/31/28		Value	Description	#Y	Item	Total G
Accounting Rules	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Split																					Split
AUM & A	$131.8	$141.9	$133.6	$141.8	$156.5	$149.1	$190.2	$240.0	$277.1	$249.4	$390.6	$483.5	$566.2					323.67%	<-Total Growth	10	AUM & A
Increase	8.94%	7.70%	-5.83%	6.12%	10.34%	-4.73%	27.57%	26.16%	15.50%	-10.01%	56.62%	23.78%	17.11%					16.30%	<-Median->	10	Increase
AUM TD									$229.2	$224.4
Assets Under Management*	$131.8	$141.9	$133.6	$141.8	$156.5	$149.1	$166.8	$214.0	$245.3	$217.0	$240.2	$270.4	$310.1	$299.0				132.10%	<-Total Growth	10	Assets Under Management	MD&A
Increase	9.18%	7.70%	-5.86%	6.16%	10.34%	-4.74%	11.88%	28.30%	14.63%	-11.54%	10.69%	12.57%	14.68%	-3.58%				8.78%	<-IRR #YR->	10	Assets Under Management	132.10%
5 year Running Average	$124.2	$128.5	$129.3	$134.0	$141.1	$144.6	$149.6	$165.6	$186.3	$198.4	$216.7	$237.4	$256.6	$267.3				7.70%	<-IRR #YR->	5	Assets Under Management	44.90%
Price to AUM Ratio	0.11	0.07	0.06	0.06	0.07	0.05	0.05	0.04	0.04	0.04	0.03	0.04	0.05	0.05				7.09%	<-IRR #YR->	10	5 yr Running Average	98.39%
Ending Assets Under Management in Billions									P/AUM	10 yr	0.05	5 yr	0.04					9.15%	<-IRR #YR->	5	5 yr Running Average	54.91%
			-$134	$0	$0	$0	$0	$0	$0	$0	$0	$0	$310
								-$214	$0	$0	$0	$0	$310
			-$129	$0	$0	$0	$0	$0	$0	$0	$0	$0	$257
								-$166	$0	$0	$0	$0	$257
														$3,886	<-12 mths	2.59%
Revenue*	$2,690.0	$2,927.3	$3,027.9	$3,044.8	$3,154.0	$3,249.1	$3,232.6	$3,018.0	$3,448.0	$3,357.2	$3,245.4	$3,375.4	$3,787.7	$4,011	$4,230	$4,153		25.09%	<-Total Growth	10	Revenue	4th quarter
Increase	4.37%	8.82%	3.44%	0.56%	3.59%	3.01%	-0.51%	-6.64%	14.25%	-2.63%	-3.33%	4.01%	12.21%	5.89%	5.46%	-1.82%		2.26%	<-IRR #YR->	10	Revenue	25.09%
5 year Running Average	$2,587.0	$2,710.0	$2,791.0	$2,853.5	$2,968.8	$3,080.6	$3,141.7	$3,139.7	$3,220.3	$3,261.0	$3,260.2	$3,288.8	$3,442.8	$3,555.4	$3,729.9	$3,911.4		4.65%	<-IRR #YR->	5	Revenue	25.51%
Revenue per Share	$10.66	$11.64	$12.37	$12.66	$13.11	$13.49	$13.57	$12.66	$14.41	$14.13	$13.63	$14.19	$16.11	$17.06	$17.99	$17.66		2.12%	<-IRR #YR->	10	5 yr Running Average	23.35%
Increase	4.28%	9.18%	6.26%	2.34%	3.52%	2.92%	0.58%	-6.64%	13.77%	-1.96%	-3.52%	4.12%	13.52%	5.89%	5.46%	-1.82%		1.86%	<-IRR #YR->	5	5 yr Running Average	9.65%
5 year Running Average	$10.09	$10.65	$11.11	$11.51	$12.09	$12.65	$13.04	$13.10	$13.45	$13.65	$13.68	$13.80	$14.49	$15.02	$15.79	$16.60		2.68%	<-IRR #YR->	10	Revenue per Share	30.23%
P/S (Price/Sales) Med	4.59	4.25	3.26	2.83	3.21	2.80	2.62	2.43	2.60	2.90	2.73	2.86	3.20	3.77	0.00	0.00		4.93%	<-IRR #YR->	5	Revenue per Share	27.20%
P/S (Price/Sales) Close	5.26	3.55	2.86	3.02	3.37	2.30	2.75	2.73	3.17	2.68	2.57	3.24	3.84	3.73	3.54	3.60		2.69%	<-IRR #YR->	10	5 yr Running Average	30.46%
*Revenue in M$ 2016					P/S Med	20 yr	3.23	15 yr	2.90	10 yr	2.81	5 yr	2.86		32.59%	Diff M/C		2.05%	<-IRR #YR->	5	5 yr Running Average	10.66%
			-$3,028	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,788
								-$3,018	$0	$0	$0	$0	$3,788
			-$2,791	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,443
								-$3,140	$0	$0	$0	$0	$3,443
			-$12.37	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$16.11
								-$12.66	$0.00	$0.00	$0.00	$0.00	$16.11
			-$11.11	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$14.49
								-$13.10	$0.00	$0.00	$0.00	$0.00	$14.49
														$4.79	<-12 mths	3.90%
Adjusted Profit CDN$	$764.0	$826.0	$796.0	$736.5	$727.8	$791.8	$763.9	$762.9	$971.2	$867.2	$824.3	$939.0	$1,093.1					37.32%	<-Total Growth	10	Adjusted Profit CDN$
Return on Equity ROE	16.76%	17.61%	16.94%	16.02%	15.57%	17.79%	17.56%	15.28%	15.06%	13.96%	12.38%	12.04%	12.22%					15.17%	<-Median->	10	Return on Equity ROE
5Yr Median	16.76%	16.76%	16.94%	16.94%	16.76%	16.94%	16.94%	16.02%	15.57%	15.28%	15.06%	13.96%	12.38%					15.80%	<-Median->	10	5Yr Median
Calc												$3.95	$4.61
Basic	$3.02	$3.28	$3.21	$3.05	$3.03	$3.29	$3.19	$3.20	$4.07	$3.64	$3.45	$3.96	$4.62					43.93%	<-Total Growth	10	Basic
AEPS* Dilued	$3.02	$3.27	$3.21	$3.05	$3.02	$3.29	$3.19	$3.20	$4.05	$3.63	$3.44	$3.95	$4.61	$5.08	$5.53	$4.78		43.61%	<-Total Growth	10	AEPS* Dilued
Increase	1.00%	8.28%	-1.83%	-4.98%	-0.98%	8.94%	-3.04%	0.31%	26.56%	-10.37%	-5.23%	14.83%	16.71%	10.20%	8.86%	-13.56%		10	0	10	Years of Data, EPS P or N	100.00%
5 year Running Average	$2.87	$3.10	$3.19	$3.11	$3.11	$3.17	$3.15	$3.15	$3.35	$3.47	$3.50	$3.65	$3.94	$4.14	$4.52	$4.79		3.69%	<-IRR #YR->	10	AEPS	43.61%
AEPS Yield	5.38%	7.92%	9.08%	7.98%	6.84%	10.60%	8.56%	9.27%	8.88%	9.60%	9.83%	8.60%	7.46%	7.98%	8.69%	7.51%		7.57%	<-IRR #YR->	5	AEPS	44.06%
Payout Ratio	71.19%	65.75%	70.09%	73.77%	74.50%	68.39%	70.53%	70.31%	55.56%	61.98%	65.41%	56.96%	48.81%	47.69%	44.85%	51.88%		2.11%	<-IRR #YR->	10	5 yr Running Average	23.23%
5 year Running Average	74.88%	68.69%	67.86%	70.54%	71.06%	70.50%	71.46%	71.50%	67.86%	65.35%	64.76%	62.04%	57.74%	56.17%	52.74%	50.04%		4.56%	<-IRR #YR->	5	5 yr Running Average	24.95%
Price/AEPS Median	16.22	15.15	12.55	11.73	13.92	11.49	11.13	9.61	9.26	11.28	10.83	10.27	11.16	12.67	0.00	0.00		11.15	<-Median->	10	Price/AEPS Median
Price/AEPS High	18.60	17.30	14.70	13.03	15.07	13.77	12.52	12.61	10.16	13.22	12.73	12.11	13.66	13.34	0.00	0.00		12.88	<-Median->	10	Price/AEPS High
Price/AEPS Low	13.84	12.99	10.40	10.42	12.78	9.21	9.74	6.60	8.37	9.34	8.92	8.43	8.67	12.00	0.00	0.00		9.07	<-Median->	10	Price/AEPS Low
Price/AEPS Close	18.57	12.63	11.01	12.52	14.62	9.43	11.68	10.78	11.26	10.41	10.18	11.62	13.41	12.53	11.51	13.31		11.44	<-Median->	10	Price/AEPS Close
Trailing P/AEPS Close	18.76	13.68	10.81	11.90	14.48	10.27	11.33	10.82	14.26	9.33	9.64	13.35	15.65	13.80	12.53	11.51		11.61	<-Median->	10	Trailing P/AEPS Close
Median Values	Historical	in order	12.55	14.64	10.40	12.63	P/AEPS	5 Yrs	in order	10.83	12.73	8.67	11.26		15.71%	Diff M/C
* Adjusted Earnings per Share
			-$3.21	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.61
								-$3.20	$0.00	$0.00	$0.00	$0.00	$4.61
			-$3.19	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.94
								-$3.15	$0.00	$0.00	$0.00	$0.00	$3.94
													$4.02	<-12 mths	2.29%
Difference Basic and Diluted	0.00%	0.33%	0.00%	0.00%	0.00%	0.31%	0.00%	0.00%	0.49%	0.27%	0.21%	0.00%	0.43%					0.10%	<-Median->	10	Difference Basic and Diluted
EPS Basic	$3.02	$2.99	$3.11	$3.19	$2.50	$3.19	$3.12	$3.21	$4.10	$3.64	$4.83	$3.93	$4.66					49.84%	<-Total Growth	10	EPS Basic
pre-split
EPS Diluted*	$3.02	$2.98	$3.11	$3.19	$2.50	$3.18	$3.12	$3.21	$4.08	$3.63	$4.82	$3.93	$4.64	$4.99	$5.35	$4.78		49.20%	<-Total Growth	10	EPS Diluted
Increase	1.00%	-1.32%	4.36%	2.57%	-21.63%	27.20%	-1.89%	2.88%	27.10%	-11.03%	32.78%	-18.46%	18.07%	7.63%	7.13%	-10.65%		10	0	10	Years of Data, EPS P or N	100.00%
Earnings Yield	5.4%	7.2%	8.8%	8.4%	5.7%	10.2%	8.4%	9.3%	8.9%	9.6%	13.8%	8.6%	7.5%	7.8%	8.4%	7.5%		4.08%	<-IRR #YR->	10	Earnings per Share	49.20%
5 year Running Average	$2.87	$3.05	$3.12	$3.06	$2.96	$2.99	$3.02	$3.04	$3.22	$3.44	$3.77	$3.93	$4.22	$4.40	$4.75	$4.74		7.65%	<-IRR #YR->	5	Earnings per Share	44.55%
10 year Running Average	$2.81	$2.89	$2.94	$2.97	$2.89	$2.93	$3.03	$3.08	$3.14	$3.20	$3.38	$3.48	$3.63	$3.81	$4.10	$4.26		3.08%	<-IRR #YR->	10	5 yr Running Average	35.43%
* Diluted ESP per share									E/P	10 Yrs	8.75%	5Yrs	8.94%					6.78%	<-IRR #YR->	5	5 yr Running Average	38.82%
			-$3.11	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.64
								-$3.21	$0.00	$0.00	$0.00	$0.00	$4.64
			-$3.12	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.22
								-$3.04	$0.00	$0.00	$0.00	$0.00	$4.22
Dividend*														$2.42	$2.50	$2.50			Estimates		Dividend*
Increase														7.64%	3.06%	0.16%			Estimates		Increase
Payout Ratio EPS														48.50%	46.65%	52.30%			Estimates		Payout Ratio EPS
Special Dividends	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		$0.00	<-Median->	10	Special Dividends
Dividend*	$2.15	$2.15	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.42	$2.48	$2.48		0.00%	<-Total Growth	10	Dividends
Increase	0.00%	0.00%	4.65%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	7.67%	2.37%	0.00%		21	0	35	Years of data, Count P, N	60.00%
Average Increases 5 Year Running	1.46%	0.96%	1.89%	1.41%	0.93%	0.93%	0.93%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.53%	2.01%	2.01%		0.00%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$2.10	$2.12	$2.16	$2.19	$2.21	$2.23	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.28	$2.33	$2.38		4.17%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	4.39%	4.34%	5.58%	6.29%	5.35%	5.95%	6.34%	7.32%	6.00%	5.50%	6.04%	5.55%	4.37%	3.76%				5.97%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	3.83%	3.80%	4.77%	5.66%	4.95%	4.97%	5.63%	5.57%	5.47%	4.69%	5.14%	4.70%	3.57%	3.58%				5.05%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	5.14%	5.06%	6.74%	7.08%	5.83%	7.42%	7.24%	10.65%	6.64%	6.64%	7.33%	6.76%	5.63%	3.97%				6.92%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	3.83%	5.20%	6.37%	5.89%	5.10%	7.25%	6.04%	6.52%	4.93%	5.95%	6.43%	4.90%	3.64%	3.81%	3.90%	3.90%		5.92%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio EPS	71.19%	72.15%	72.35%	70.53%	90.00%	70.75%	72.12%	70.09%	55.15%	61.98%	46.68%	57.25%	48.49%	48.51%	46.36%	51.88%		66.04%	<-Median->	10	DPR EPS	FCF
DPR EPS 5 Yr Running	73.07%	69.60%	69.32%	71.62%	74.66%	74.53%	74.50%	74.01%	69.92%	65.33%	59.65%	57.19%	53.32%	51.89%	49.10%	50.15%		70.77%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CFPS	75.84%	72.97%	88.58%	73.46%	82.35%	69.03%	75.30%	72.79%	57.06%	72.49%	63.96%	46.43%	51.12%	106.25%	#DIV/0!	#DIV/0!		70.76%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	71.61%	70.92%	76.26%	77.12%	78.28%	76.68%	77.15%	74.34%	70.25%	68.66%	67.59%	60.80%	56.78%	62.94%	#DIV/0!	#DIV/0!		72.29%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CFPS WC	43.10%	43.87%	43.61%	44.15%	50.55%	58.80%	76.29%	75.54%	54.84%	72.13%	66.93%	42.42%	39.12%	106.25%	#DIV/0!	#DIV/0!		56.82%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	44.86%	43.21%	42.26%	43.53%	44.92%	47.58%	52.37%	58.28%	61.44%	66.27%	68.13%	59.63%	51.99%	57.64%	#DIV/0!	#DIV/0!		55.33%	<-Median->	10	DPR CF WC 5 Yr Running
Median Values	10 Yr Med	10 Yr Cl	5.97%	5.92%	5 Yr Med	5 Yr Cl	5.55%	4.93%	5 Yr Med	Payout	55.15%	57.06%	54.84%					0.00%	<-IRR #YR->	5	5 yr Running Average
* Dividends per share	10 Yr Med	and Cur.	-34.78%	-34.19%	5 Yr Med	and Cur.	-29.74%	-20.99%	Last Div Inc --->		$0.5625	$0.6200	10.22%					0.41%	<-IRR #YR->	10	5 yr Running Average
Dividends Growth 5																		0.00%	<-IRR #YR->	5	Dividends	0.00%
Dividends Growth 10																		0.00%	<-IRR #YR->	10	Dividends	0.00%
Dividends Growth 15																		0.62%	<-IRR #YR->	15	Dividends	9.76%
Dividends Growth 20																		2.64%	<-IRR #YR->	20	Dividends	68.54%
Dividends Growth 25																		5.36%	<-IRR #YR->	25	Dividends	268.85%
Dividends Growth 30																		8.59%	<-IRR #YR->	30	Dividends	492.11%
Dividends Growth 35																		9.30%	<-IRR #YR->	35	Dividends
5 yr Running Average								-$2.25	$0.00	$0.00	$0.00	$0.00	$2.25								5 yr Running Average
5 yr Running Average			-$2.16	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.25								5 yr Running Average
Dividends Growth 5								-$2.25	$0.00	$0.00	$0.00	$0.00	$2.25								Dividends Growth 5
Dividends Growth 10			-$2.25	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.25								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	$2.25								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	$2.25								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	$2.25								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	$2.25								Dividends Growth 30
Dividends Growth 35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.25								Dividends Growth 35
Historical Dividends	Historical	High Div	7.39%	Low Div	1.36%	10 Yr High	10.33%	10 Yr Low	3.68%	Med Div	4.37%	Close Div	3.59%								Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-47.27%		186.54%	Exp.	-62.28%		5.89%	Exp.	-10.83%	Cheap	8.43%								High/Ave/Median
Future Dividend Yield					Div Yd	3.90%	earning in	5	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Yield					Div Yd	3.90%	earning in	10	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Yield					Div Yd	3.90%	earning in	15	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Paid					Div Paid	$2.48	earning in	5	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Future Dividend Paid					Div Paid	$2.33	earning in	10	Years	at IRR of	0.00%	Div Inc.	-6.03%								Future Dividend Paid
Future Dividend Paid					Div Paid	$2.48	earning in	15	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Dividend Covering Cost					Total Div	$12.40	over	5	Years	at IRR of	0.00%	Div Cov.	19.48%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$22.32	over	10	Years	at IRR of	0.00%	Div Cov.	35.07%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$32.24	over	15	Years	at IRR of	0.00%	Div Cov.	50.66%								Dividend Covering Cost
Yield if held 5 years	5.61%	6.12%	5.51%	4.88%	5.29%	4.59%	4.54%	5.58%	6.29%	5.35%	5.95%	6.34%	7.32%	6.46%	6.06%	6.66%		5.47%	<-Median->	10	Paid Median Price
Yield if held 10 years	7.80%	6.44%	5.61%	4.71%	4.33%	5.87%	6.40%	5.51%	4.88%	5.29%	4.59%	4.54%	5.58%	6.77%	5.90%	6.56%		5.08%	<-Median->	10	Paid Median Price
Yield if held 15 years	9.35%	9.94%	11.29%	10.25%	8.06%	8.17%	6.74%	5.61%	4.71%	4.33%	5.87%	6.40%	5.51%	5.25%	5.83%	5.06%		6.14%	<-Median->	10	Paid Median Price
Yield if held 20 years	23.43%	22.49%	26.27%	20.27%	12.50%	9.78%	10.40%	11.29%	10.25%	8.06%	8.17%	6.74%	5.61%	5.07%	4.77%	6.48%		10.02%	<-Median->	10	Paid Median Price
Yield if held 25 years						24.52%	23.54%	26.27%	20.27%	12.50%	9.78%	10.40%	11.29%	11.04%	8.88%	9.00%		16.39%	<-Median->	8	Paid Median Price
Yield if held 30 years											24.52%	23.54%	26.27%	21.82%	13.78%	10.78%		24.52%	<-Median->	3	Paid Median Price
Cost covered if held 5 years	27.42%	30.17%	26.43%	23.74%	25.97%	22.76%	22.72%	27.92%	31.46%	26.76%	29.76%	31.69%	36.59%	30.45%	28.47%	31.90%		27.34%	<-Median->	10	Paid Median Price
Cost covered if held 10 years	66.41%	57.81%	50.43%	43.79%	41.19%	56.53%	62.19%	53.97%	48.13%	52.41%	45.73%	45.43%	55.84%	63.39%	54.47%	61.20%		50.27%	<-Median->	10	Paid Median Price
Cost covered if held 15 years	95.54%	109.29%	126.85%	122.07%	100.95%	106.88%	91.52%	78.50%	67.34%	62.84%	85.90%	94.21%	81.51%	72.89%	79.79%	69.99%		88.71%	<-Median->	10	Paid Median Price
Cost covered if held 20 years	253.46%	264.07%	318.80%	264.01%	173.64%	144.02%	161.32%	183.31%	173.33%	141.24%	147.71%	125.23%	106.58%	91.25%	85.26%	116.93%		154.52%	<-Median->	10	Paid Median Price
Cost covered if held 25 years						374.99%	381.75%	450.15%	365.36%	236.14%	192.93%	213.34%	239.77%	225.36%	182.98%	190.84%		302.57%	<-Median->	8	Paid Median Price
Cost covered if held 30 years											497.60%	499.42%	581.49%	468.27%	300.88%	244.60%		499.42%	<-Median->	3	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$3,018.0	$3,448.0	$3,357.2	$3,245.4	$3,375.4	$3,787.7	$3,886	<-12 mths	2.59%		25.51%	<-Total Growth	5	Revenue Growth	25.51%
AEPS Growth								$3.20	$4.05	$3.63	$3.44	$3.95	$4.61	$4.79	<-12 mths	3.90%		44.06%	<-Total Growth	5	AEPS Growth	44.06%
Net Income Growth								$764.4	$978.9	$867.2	$1,148.9	$933.5	$1,101.0	$1,134	<-12 mths	3.02%		44.03%	<-Total Growth	5	Net Income Growth	44.03%
Cash Flow Growth								$736.6	$943.6	$737.7	$837.7	$1,152.8	$1,035.0					40.50%	<-Total Growth	5	Cash Flow Growth	40.50%
Dividend Growth								$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.42	<-12 mths	7.67%		0.00%	<-Total Growth	5	Dividend Growth	0.00%
Stock Price Growth								$34.51	$45.62	$37.80	$35.01	$45.91	$61.81	$63.64	<-12 mths	2.96%		79.11%	<-Total Growth	5	Stock Price Growth	79.11%
Revenue Growth			$3,027.9	$3,044.8	$3,154.0	$3,249.1	$3,232.6	$3,018.0	$3,448.0	$3,357.2	$3,245.4	$3,375.4	$3,787.7	$4,011	<-this year	5.89%		25.09%	<-Total Growth	10	Revenue Growth	25.09%
AEPS Growth			$3.21	$3.05	$3.02	$3.29	$3.19	$3.20	$4.05	$3.63	$3.44	$3.95	$4.61	$5.08	<-this year	10.20%		43.61%	<-Total Growth	10	AEPS Growth	43.61%
Net Income Growth			$771.7	$770.5	$601.9	$767.3	$744.5	$764.4	$978.9	$867.2	$1,148.9	$933.5	$1,101.0	$1,165	<-this year	5.82%		42.67%	<-Total Growth	10	Net Income Growth	42.67%
Cash Flow Growth			$621.8	$736.6	$657.6	$785.2	$712.1	$736.6	$943.6	$737.7	$837.7	$1,152.8	$1,035.0	$536.1	<-this year	-48.20%		66.46%	<-Total Growth	10	Cash Flow Growth	66.46%
Dividend Growth			$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.42	<-this year	7.64%		0.00%	<-Total Growth	10	Dividend Growth	0.00%
Stock Price Growth			$35.34	$38.20	$44.15	$31.03	$37.26	$34.51	$45.62	$37.80	$35.01	$45.91	$61.81	$69.75	<-this year	12.85%		74.90%	<-Total Growth	10	Stock Price Growth	74.90%
Dividends on Shares				$65.25	$65.25	$65.25	$65.25	$65.25	$65.25	$65.25	$65.25	$65.25	$65.25	$70.25	$71.92	$71.92		$652.50	No of Years	10	Total Divs	12/31/15
Paid			$1,024.86	$1,107.80	$1,280.35	$899.87	$1,080.54	$1,000.79	$1,322.98	$1,096.20	$1,015.29	$1,331.39	$1,792.49	$1,845.56	$1,845.56	$1,845.56		$1,792.49	No of Years	10	Worth	$35.34
Total																		$2,444.99			Total
Graham No. AEPS	$35.03	$37.05	$37.23	$36.22	$36.33	$36.99	$36.19	$38.84	$49.56	$46.20	$46.53	$53.99	$62.81	$65.94	$68.80	$63.96		68.71%	<-Total Growth	10	Graham Price AEPS
Price/GP Ratio Med	1.40	1.34	1.08	0.99	1.16	1.02	0.98	0.79	0.76	0.89	0.80	0.75	0.82	0.98				0.85	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.60	1.53	1.27	1.10	1.25	1.22	1.10	1.04	0.83	1.04	0.94	0.89	1.00	1.03				1.04	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	1.19	1.15	0.90	0.88	1.06	0.82	0.86	0.54	0.68	0.73	0.66	0.62	0.64	0.92				0.71	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.60	1.12	0.95	1.05	1.22	0.84	1.03	0.89	0.92	0.82	0.75	0.85	0.98	0.97	0.93	0.99		0.90	<-Median->	10	Price/GP Ratio
Prem/Disc Close	60.10%	11.51%	-5.08%	5.48%	21.52%	-16.10%	2.95%	-11.16%	-7.95%	-18.19%	-24.75%	-14.96%	-1.60%	-3.49%	-7.50%	-0.50%		-9.55%	<-Median->	10	Graham Price
Graham No. EPS	$35.03	$35.37	$36.65	$37.04	$33.06	$36.36	$35.79	$38.90	$49.74	$46.20	$55.08	$53.85	$63.02	$65.38	$67.67	$63.96		71.95%	<-Total Growth	10	Graham Price EPS
Price/GP Ratio Med	1.40	1.40	1.10	0.97	1.27	1.04	0.99	0.79	0.75	0.89	0.68	0.75	0.82	0.98				0.85	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.60	1.60	1.29	1.07	1.38	1.25	1.12	1.04	0.83	1.04	0.80	0.89	1.00	1.04				1.04	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	1.19	1.20	0.91	0.86	1.17	0.83	0.87	0.54	0.68	0.73	0.56	0.62	0.63	0.93				0.71	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.60	1.17	0.96	1.03	1.34	0.85	1.04	0.89	0.92	0.82	0.64	0.85	0.98	0.97	0.94	0.99		0.90	<-Median->	10	Price/GP Ratio
Prem/Disc Close	60.10%	16.81%	-3.57%	3.14%	33.56%	-14.67%	4.10%	-11.29%	-8.29%	-18.19%	-36.43%	-14.74%	-1.92%	-2.66%	-5.95%	-0.50%		-9.79%	<-Median->	10	Graham Price
Price Close	$56.09	$41.31	$35.34	$38.20	$44.15	$31.03	$37.26	$34.51	$45.62	$37.80	$35.01	$45.91	$61.81	$63.64	$63.64	$63.64		74.90%	<-Total Growth	10	Stock Price
Increase	34.83%	-26.35%	-14.45%	8.09%	15.58%	-29.72%	20.08%	-7.38%	32.19%	-17.14%	-7.38%	31.13%	34.63%	2.96%	0.00%	0.00%		13.01	<-Median->	10	CAPE (10 Yr P/E)
P/E	18.57	13.86	11.36	11.97	17.66	9.76	11.94	10.75	11.18	10.41	7.26	11.68	13.32	12.74	11.90	13.31		12.36%	<-IRR #YR->	5	Stock Price	79.11%
Trailing P/E	18.76	13.68	11.86	12.28	13.84	12.41	11.72	11.06	14.21	9.26	9.64	9.52	15.73	13.72	12.74	11.90		5.75%	<-IRR #YR->	10	Stock Price	74.90%
CAPE (10 Yr P/E)	15.80	15.56	14.93	14.41	14.61	14.25	13.61	13.12	12.91	12.53	11.24	11.07	11.33	11.46	11.14	11.49		17.65%	<-IRR #YR->	5	Price & Dividend	118.23%
Median 10, 5 Yrs		D.  per yr	5.12%	5.29%	% Tot Ret	47.12%	30%	T P/E	12.00	9.64	P/E:	11.43	11.18					10.87%	<-IRR #YR->	10	Price & Dividend	144.93%
Price 15		D.  per yr	4.41%		% Tot Ret	65.00%						CAPE Diff	-2.07%					2.38%	<-IRR #YR->	15	Stock Price	42.22%
Price  20		D.  per yr	4.07%		% Tot Ret	60.00%												1.57%	<-IRR #YR->	20	Stock Price	36.60%
Price  25		D.  per yr	4.79%		% Tot Ret	56.50%												3.69%	<-IRR #YR->	25	Stock Price	147.24%
Price  30		D.  per yr	6.66%		% Tot Ret	49.05%												6.91%	<-IRR #YR->	30	Stock Price	134.13%
Price  35		D.  per yr	7.54%		% Tot Ret	46.04%												8.84%	<-IRR #YR->	35	Stock Price
Price & Dividend 15																		6.79%	<-IRR #YR->	15	Price & Dividend	123.56%
Price & Dividend 20																		5.64%	<-IRR #YR->	20	Price & Dividend	133.93%
Price & Dividend 25																		8.48%	<-IRR #YR->	25	Price & Dividend	340.78%
Price & Dividend 30																		13.57%	<-IRR #YR->	30	Price & Dividend	320.70%
Price & Dividend 35																		16.38%	<-IRR #YR->	35	Price & Dividend
Price  5								-$34.51	$0.00	$0.00	$0.00	$0.00	$61.81								Price  5
Price 10			-$35.34	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$61.81								Price 10
Price & Dividend 5								-$34.51	$2.25	$2.25	$2.25	$2.25	$64.06								Price & Dividend 5
Price & Dividend 10			-$35.34	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$64.06								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	$61.81								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	$61.81								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	$61.81								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	$61.81								Price  30
Price  35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$61.81								Price  35
Price & Dividend 15	$2.15	$2.15	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$64.06								Price & Dividend 15
Price & Dividend 20	$2.15	$2.15	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$64.06								Price & Dividend 20
Price & Dividend 25	$2.15	$2.15	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$64.06								Price & Dividend 25
Price & Dividend 30	$2.15	$2.15	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$64.06								Price & Dividend 30
Price & Dividend 35	$2.15	$2.15	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$64.06								Price & Dividend 35
Price H/L Median	$48.99	$49.53	$40.30	$35.77	$42.05	$37.80	$35.50	$30.75	$37.52	$40.94	$37.25	$40.57	$51.47	$64.35				27.73%	<-Total Growth	10	Stock Price
Increase	15.12%	1.10%	-18.64%	-11.24%	17.56%	-10.10%	-6.08%	-13.39%	22.02%	9.12%	-9.01%	8.91%	26.88%	25.02%				2.48%	<-IRR #YR->	10	Stock Price	27.73%
P/E	16.22	16.62	12.96	11.21	16.82	11.89	11.38	9.58	9.19	11.28	7.73	10.32	11.09	12.89				10.86%	<-IRR #YR->	5	Stock Price	67.41%
Trailing P/E	16.38	16.40	13.52	11.50	13.18	15.12	11.16	9.85	11.69	10.03	10.26	8.42	13.10	13.87				7.54%	<-IRR #YR->	10	Price & Dividend	89.15%
P/E on Run. 5 yr Ave	17.04	16.26	12.93	11.70	14.20	12.63	11.75	10.11	11.66	11.89	9.87	10.31	12.20	14.62				16.94%	<-IRR #YR->	5	Price & Dividend	111.32%
P/E on Run. 10 yr Ave	17.42	17.16	13.70	12.04	14.54	12.89	11.70	9.99	11.96	12.78	11.01	11.67	14.18	16.89				14.85	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	5.06%	6.08%	% Tot Ret	67.14%	36%	T P/E	11.33	10.26	P/E:	11.15	10.32						Count	33	Years of data
			-$40.30	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$51.47
								-$30.75	$0.00	$0.00	$0.00	$0.00	$51.47
			-$40.30	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$2.25	$53.72
								-$30.75	$2.25	$2.25	$2.25	$2.25	$53.72
High Months	Dec	Jan	Feb	Apr	Oct	Oct	Nov	Feb	Nov	Jan	Mar	Dec	Dec	Jan
Price High	$56.17	$56.56	$47.19	$39.75	$45.50	$45.29	$39.94	$40.36	$41.14	$47.98	$43.80	$47.84	$62.99	$67.75				33.48%	<-Total Growth	10	Stock Price
Increase	16.97%	0.69%	-16.57%	-15.77%	14.47%	-0.46%	-11.81%	1.05%	1.93%	16.63%	-8.71%	9.22%	31.67%	7.56%				2.93%	<-IRR #YR->	10	Stock Price	33.48%
P/E	18.60	18.98	15.17	12.46	18.20	14.24	12.80	12.57	10.08	13.22	9.09	12.17	13.58	13.57				9.31%	<-IRR #YR->	5	Stock Price	56.07%
Trailing P/E	18.79	18.73	15.84	12.78	14.26	18.12	12.56	12.94	12.82	11.76	12.07	9.93	16.03	14.60				17.20	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	12.80	12.07	P/E:	12.69	12.17					21.14	P/E Ratio		Historical High
			-$47.19	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$62.99
								-$40.36	$0.00	$0.00	$0.00	$0.00	$62.99
Low Months	Jan	Oct	Sep	Feb	Jan	Dec	Jan	Mar	Jan	Jan	Oct	Apr	Apr	Feb
Price Low	$41.80	$42.49	$33.40	$31.78	$38.59	$30.31	$31.06	$21.13	$33.89	$33.89	$30.69	$33.29	$39.95	$60.95				19.61%	<-Total Growth	10	Stock Price
Increase	12.73%	1.65%	-21.39%	-4.85%	21.43%	-21.46%	2.47%	-31.97%	60.39%	0.00%	-9.44%	8.47%	20.01%	52.57%				1.81%	<-IRR #YR->	10	Stock Price	19.61%
P/E	13.84	14.26	10.74	9.96	15.44	9.53	9.96	6.58	8.31	9.34	6.37	8.47	8.61	12.20				13.59%	<-IRR #YR->	5	Stock Price	89.07%
Trailing P/E	13.98	14.07	11.21	10.22	12.10	12.12	9.77	6.77	10.56	8.31	8.45	6.91	10.17	13.14				12.47	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	9.97	8.45	P/E:	8.97	8.47					9.45	P/E Ratio		Historical Low
			-$33.40	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$39.95
								-$21.13	$0.00	$0.00	$0.00	$0.00	$39.95
																						WSJ, MS, Mkt Sc
Free Cash Flow Markt Screener							$693.3	$697.6	$932.9	$775.3	$809	$1,122	$986	$1,067	$706	$954			<-Total Growth	7	Free Cash Flow Markt Scr
Change								0.62%	33.73%	-16.89%	4.28%	38.78%	-12.13%	8.23%	-33.82%	35.11%		2.45%	<-Median->	6	Change
Free Cash Flow WSJ									$933	$700	$809	$1,061	$986	$1,067	$706	$954			<-Total Growth	5	Free Cash Flow WSJ
Change										-24.97%	15.57%	31.15%	-7.07%	8.22%	-33.82%	35.11%		4.25%	<-Median->	4	Change
Free Cash Flow MS	$662	$684	$509	$630	$607	$729	$629	$629	$858	$593	$684	$860	$900	$1,067	$706	$954		76.82%	<-Total Growth	10	Free Cash Flow	Disagree
Change	-0.30%	3.32%	-25.58%	23.77%	-3.65%	20.10%	-13.72%	0.00%	36.41%	-30.89%	15.35%	25.73%	4.65%	18.56%	-33.82%	35.11%		7.43%	<-IRR #YR->	5	Free Cash Flow MS	43.08%
FCF/CF from Op Ratio	0.93	0.92	0.82	0.86	0.92	0.93	0.88	0.85	0.91	0.80	0.82	0.75	0.87	1.99	#DIV/0!	#DIV/0!		5.87%	<-IRR #YR->	10	Free Cash Flow MS	76.82%
Dividends paid	$541.88	$542.25	$560.15	$554.45	$541.28	$541.76	$539.05	$536.19	$536.19	$537.20	$535.44	$535.44	$532.92	$569.62	$583.14	$583.14		-4.86%	<-Total Growth	10	Dividends paid
Percentage paid			110.05%	88.01%	89.17%	74.32%	85.70%	85.24%	62.49%	90.59%	78.28%	62.26%	59.21%	53.39%	82.59%	61.13%		81.76%	<-Median->	10	Percentage paid
5 Year Coverage							88.17%	84.14%	78.06%	78.25%	79.11%	73.96%	68.73%	66.05%	65.37%	62.50%		78.25%	<-Median->	7	5 Year Coverage
Dividend Coverage Ratio			0.91	1.14	1.12	1.35	1.17	1.17	1.60	1.10	1.28	1.61	1.69	1.87	1.21	1.64		1.23	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage							1.13	1.19	1.28	1.28	1.26	1.35	1.45	1.51	1.53	1.60		1.28	<-Median->	7	5 Year of Coverage
								-$629	$0	$0	$0	$0	$900
			-$509	$0	$0	$0	$0	$0	$0	$0	$0	$0	$900
Market Cap	$14,152	$10,388	$8,651	$9,188	$10,625	$7,475	$8,879	$8,224	$10,917	$8,984	$8,337	$10,921	$14,534	$14,964	$14,964	$14,964		68.01%	<-Total Growth	10	Market Cap
Market Cap/Assets Ratio	1.10	0.72	0.58	0.59	0.64	0.48	0.58	0.51	0.62	0.48	0.45	0.53	0.65						Market Cap/Asset		Ratio
Diluted # of Shares in Million	252.47	252.78	248.30	241.40	240.92	240.94	239.18	238.31	240.02	239.00	238.42	237.61	237.35	237.35				-4.41%	<-Total Growth	10	Diluted # of Shares in Million
Change	-1.10%	0.12%	-1.77%	-2.78%	-0.20%	0.01%	-0.73%	-0.37%	0.72%	-0.43%	-0.24%	-0.34%	-0.11%	0.00%				-0.45%	<-IRR #YR->	10	Change
Difference Diluted/Basic	-0.18%	-0.27%	-0.05%	-0.04%	-0.14%	-0.05%	-0.03%	0.00%	-0.49%	-0.22%	-0.16%	-0.14%	-0.37%	-0.37%				-0.08%	<-IRR #YR->	5	Difference Diluted/Basic
			-248.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	237.4
								-238.3	0.0	0.0	0.0	0.0	237.4
Pre-split 1998
Basic # of Shares in Millions	252.01	252.11	248.17	241.30	240.59	240.82	239.11	238.31	238.84	238.47	238.03	237.29	236.48	236.48				-4.71%	<-Total Growth	10	Basic
Change	-1.11%	0.04%	-1.56%	-2.77%	-0.30%	0.10%	-0.71%	-0.33%	0.22%	-0.16%	-0.18%	-0.31%	-0.34%	0.00%				-0.30%	<-Median->	10	Change
Difference Basic/Outstanding	0.1%	-0.3%	-1.4%	-0.3%	0.0%	0.0%	-0.3%	0.0%	0.2%	-0.3%	0.0%	0.2%	-0.6%	-0.6%				0.01%	<-Median->	10	Difference Basic/Outstanding
Pre-split 1998
# of Share in Millions	252.310	251.469	244.788	240.516	240.666	240.885	238.294	238.308	239.308	237.668	238.132	237.879	235.138	235.138	235.138	235.138		-0.40%	<-IRR #YR->	10	Shares	-3.94%
Change	0.08%	-0.33%	-2.66%	-1.75%	0.06%	0.09%	-1.08%	0.01%	0.42%	-0.69%	0.20%	-0.11%	-1.15%	0.00%	0.00%	0.00%		-0.27%	<-IRR #YR->	5	Shares	-1.33%
Cash Flow from Operations $M	$715.3	$740.9	$621.8	$736.6	$657.6	$785.2	$712.1	$736.6	$943.6	$737.7	$837.7	$1,152.8	$1,035.0	$536.1				66.46%	<-Total Growth	10	Cash Flow
Increase	0.80%	3.59%	-16.08%	18.48%	-10.73%	19.40%	-9.31%	3.45%	28.10%	-21.82%	13.56%	37.62%	-10.22%	-48.20%				SO	Buy Backs
5 year Running Average	$752.8	$761.1	$712.8	$704.8	$694.4	$708.4	$702.6	$725.6	$767.0	$783.0	$793.5	$881.7	$941.4	$859.9				32.06%	<-Total Growth	10	CF 5 Yr Running
CFPS	$2.83	$2.95	$2.54	$3.06	$2.73	$3.26	$2.99	$3.09	$3.94	$3.10	$3.52	$4.85	$4.40	$2.28				73.29%	<-Total Growth	10	Cash Flow per Share
Increase	0.72%	3.94%	-13.79%	20.58%	-10.79%	19.29%	-8.32%	3.44%	27.56%	-21.28%	13.34%	37.76%	-9.18%	-48.20%				5.23%	<-IRR #YR->	10	Cash Flow	66.46%
5 year Running Average	$2.93	$2.99	$2.83	$2.84	$2.82	$2.91	$2.92	$3.03	$3.20	$3.28	$3.33	$3.70	$3.96	$3.63				7.04%	<-IRR #YR->	5	Cash Flow	40.50%
P/CF on Med Price	17.28	16.81	15.86	11.68	15.39	11.60	11.88	9.95	9.51	13.19	10.59	8.37	11.69	28.22				5.65%	<-IRR #YR->	10	Cash Flow per Share	73.29%
P/CF on Closing Price	19.79	14.02	13.91	12.47	16.16	9.52	12.47	11.16	11.57	12.18	9.95	9.47	14.04	27.91				7.33%	<-IRR #YR->	5	Cash Flow per Share	42.40%
															139.85%	Diff M/C		3.41%	<-IRR #YR->	10	CFPS 5 yr Running	39.90%
Excl.Working Capital CF	$543.5	$491.6	$641.1	$489.1	$413.7	$136.7	-$9.3	-$26.8	$38.3	$3.7	-$37.1	$108.9	$317.4	$0.0				5.54%	<-IRR #YR->	5	CFPS 5 yr Running	30.92%
CF fr Op $M WC	$1,258.7	$1,232.5	$1,262.9	$1,225.7	$1,071.3	$921.8	$702.8	$709.9	$981.9	$741.4	$800.6	$1,261.7	$1,352.4	$536.1				7.08%	<-Total Growth	10	Cash Flow less WC
Increase	-0.28%	-2.08%	2.47%	-2.94%	-12.60%	-13.95%	-23.77%	1.01%	38.33%	-24.50%	7.99%	57.60%	7.19%	-60.36%				0.69%	<-IRR #YR->	10	Cash Flow less WC	7.08%
5 year Running Average	$1,199.5	$1,247.7	$1,285.7	$1,248.4	$1,210.2	$1,142.8	$1,036.9	$926.3	$877.5	$811.5	$787.3	$899.1	$1,027.6	$938.4				13.76%	<-IRR #YR->	5	Cash Flow less WC	90.52%
CFPS Excl. WC	$4.99	$4.90	$5.16	$5.10	$4.45	$3.83	$2.95	$2.98	$4.10	$3.12	$3.36	$5.30	$5.75	$2.28				-2.22%	<-IRR #YR->	10	CF less WC 5 Yr Run	-20.07%
Increase	-0.36%	-1.76%	5.26%	-1.22%	-12.65%	-14.03%	-22.94%	1.00%	37.75%	-23.98%	7.78%	57.77%	8.44%	-60.36%				2.10%	<-IRR #YR->	5	CF less WC 5 Yr Run	10.94%
5 year Running Average	$4.68	$4.91	$5.11	$5.03	$4.92	$4.69	$4.30	$3.86	$3.66	$3.40	$3.30	$3.77	$4.33	$3.96				1.09%	<-IRR #YR->	10	CFPS - Less WC	11.48%
P/CF on Med Price	9.82	10.10	7.81	7.02	9.45	9.88	12.04	10.32	9.14	13.12	11.08	7.65	8.95	28.22				14.06%	<-IRR #YR->	5	CFPS - Less WC	93.08%
P/CF on Closing Price	11.24	8.43	6.85	7.50	9.92	8.11	12.63	11.59	11.12	12.12	10.41	8.66	10.75	27.91				-1.65%	<-IRR #YR->	10	CFPS 5 yr Running	-15.33%
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	11.64	5 yr	10.59	P/CF Med	10 yr	9.66	5 yr	9.14		188.90%			2.31%	<-IRR #YR->	5	CFPS 5 yr Running	12.11%
			-244.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	235.1								Shares
								-238.3	0.0	0.0	0.0	0.0	235.1								Shares
			-$621.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,035.0								Cash Flow
								-$736.6	$0.0	$0.0	$0.0	$0.0	$1,035.0								Cash Flow
			-$2.54	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.40								Cash Flow per Share
								-$3.09	$0.00	$0.00	$0.00	$0.00	$4.40								Cash Flow per Share
			-$2.83	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.96								CFPS 5 yr Running
								-$3.03	$0.00	$0.00	$0.00	$0.00	$3.96								CFPS 5 yr Running
			-$1,262.9	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,352.4								Cash Flow less WC
								-$709.9	$0.0	$0.0	$0.0	$0.0	$1,352.4								Cash Flow less WC
			-$1,285.7	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,027.6								CF less WC 5 Yr Run
								-$926.3	$0.0	$0.0	$0.0	$0.0	$1,027.6								CF less WC 5 Yr Run
			-$5.16	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.75								CFPS - Less WC
								-$2.98	$0.00	$0.00	$0.00	$0.00	$5.75								CFPS - Less WC
			-$5.11	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.33								CFPS 5 yr Running
								-$3.86	$0.00	$0.00	$0.00	$0.00	$4.33								CFPS 5 yr Running
No longer included
Income Taxes Paid	-$204.35	-$170.22	-$181.51	-$213.00	-$165.24	-$132.61						-$194.23	-$317.02
commissions  paid	-$237.08	-$255.59	-$249.92	-$234.87	-$271.58	-$55.69						-$129.71	-$128.27
												$105.45	$114.85
Chges Assets, Liabilities	-$102.02	-$65.74	-$209.71	-$41.21	$23.10	$51.63	$9.32	$26.77	-$38.34	-$3.68	$37.14	$109.61	$13.05
Changes in WC	-$543.45	-$491.55	-$641.14	-$489.08	-$413.72	-$136.67	$9.32	$26.77	-$38.34	-$3.68	$37.14	-$108.88	-$317.39								Changes in WC
Google --> TD	-$543.45	-$491.55	-$641.14	-$489.08	-$413.72	-$137	$9	$27	-$38	-$4	$37	-$113	-$315								Google
Difference	$0.00	$0.00	$0.00	$0.00	$0.00	$0	$0	$0	$0	$0	$0	$4	-$2								Difference
TD		-$492	-$553	-$489	-$462				-$88	-$12	-$20
Difference		$0	-$88	$0	$48
TD in 2020			-$121	-$41	-$25	$52
Difference			-$520	-$448	-$389	-$189
					Orignal Val.				2026	2026	2026	2026
OPM	26.59%	25.31%	20.53%	24.19%	20.85%	24.17%	22.03%	24.41%	27.37%	21.97%	25.81%	34.15%	27.32%	13.37%				33.07%	<-Total Growth	10	OPM
Increase	-3.41%	-4.81%	-18.87%	17.82%	-13.83%	15.91%	-8.85%	10.81%	12.12%	-19.71%	17.48%	32.31%	-19.99%	-51.08%					Should increase		or be stable.
Diff from Median	10.0%	4.7%	-15.1%	0.1%	-13.8%	-0.1%	-8.9%	0.9%	13.2%	-9.1%	6.8%	41.3%	13.0%	-44.7%				0.01	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	24.18%	5 Yrs	25.81%					should be	zero, it is a		check on calculations
														$1,674	<-12 mths	2.82%
EBITDA (Adjusted)	$1,357.1	$1,327.9	$1,358.7	$1,320.8	$1,354.5	$1,333.0	$1,294.0	$1,226.4	$1,547.0	$1,425.6	$1,404.2	$1,417.6	$1,628.3	$1,785	$1,883	$1,709		19.84%	<-Total Growth	10	EBITDA (Adjusted)	EBITDA before Sales Commisions
Change	-0.22%	-2.15%	2.32%	-2.79%	2.55%	-1.59%	-2.93%	-5.22%	26.14%	-7.85%	-1.50%	0.95%	14.86%	9.62%	5.49%	-9.24%		-1.54%	<-Median->	10	Change
Margin	50.45%	45.36%	44.87%	43.38%	42.95%	41.03%	40.03%	40.64%	44.87%	42.46%	43.27%	42.00%	42.99%	44.50%	44.52%	41.15%		42.70%	<-Median->	10	Margin
														$1,610	<-12 mths	3.22%
EBIT									$1,371.0	$1,237.0	$1,095.0	$1,339.0	$1,560.0	$1,648.0	$1,752.0	$1,598.0			<-Total Growth	4	EBIT
Change										-9.77%	-11.48%	22.28%	16.50%	5.64%	6.31%	-8.79%					Change
Margin									39.76%	36.85%	33.74%	39.67%	41.19%	41.09%	41.42%	38.48%					Margin
Loans, Cash, other Investments.						$7,738	$7,198	$7,736	$8,044	$6,869	$6,527	$7,841	$9,058	$9,058				17.06%	<-Total Growth	7	Securitized Mortgages
Change							-6.98%	7.47%	3.99%	-14.61%	-4.98%	20.14%	15.52%	0.00%				3.99%	<-Median->	7	Change
Obligation Securitizaed Mortgages						$7,370	$6,913	$6,913	$5,058	$4,610	$4,688	$5,025	$4,815	$4,815				-34.67%	<-Total Growth	7	Obligation Securitizaed Mortgages
Liabilities/Assets Ratio						0.95	0.96	0.89	0.63	0.67	0.72	0.64	0.53	0.53				0.69	<-Median->	8	Ratio
Long Term Debt		$1,325	$1,325	$1,325	$2,175	$1,850	$2,100	$2,100	$2,100	$2,100	$2,400	$11,153	$11,530	$11,530				770.16%	<-Total Growth	10	Debt	Type
Change			0.00%	0.00%	64.15%	-14.94%	13.51%	0.00%	0.00%	0.00%	14.29%	364.71%	3.38%	0.00%				1.69%	<-Median->	10	Change	Lg Term R
Debt/Market Cap Ratio		0.13	0.15	0.14	0.20	0.25	0.24	0.26	0.19	0.23	0.29	1.02	0.79	0.77				0.24	<-Median->	10	Debt/Market Cap Ratio	Lg Term R A
Assets/Current Liabilities Ratio		20.14	19.82	17.85	18.78	20.95	20.66	18.22	14.93	19.54	20.82	18.99	17.06	17.06				18.88	<-Median->	10	Assets/Current Liab Ratio	Intang/GW
Current Liabilities/Asset Ratio		0.05	0.05	0.06	0.05	0.05	0.05	0.05	0.07	0.05	0.05	0.05	0.06	0.06				0.05	<-Median->	10	Current Liab/Asset Ratio	Liquidity
Debt to Cash Flow (Years)		1.79	2.13	1.80	3.31	2.36	2.95	2.85	2.23	2.85	2.86	9.67	11.14	21.51				2.86	<-Median->	10	Debt to Cash Flow (Years)	Liq. + CF
																						Debt Ratio
Intangibles	$1,137	$1,162	$1,220	$1,268	$1,184	$1,191	$1,230	$1,322	$1,357	$1,364	$1,251	$1,277	$1,291	$1,291				5.82%	<-Total Growth	10	Intangibles	Leverage
Goodwill	$2,656	$2,657	$2,660	$2,660	$2,660	$2,660	$2,660	$2,803	$2,802	$2,802	$2,637	$2,637	$2,637	$2,637				-0.87%	<-Total Growth	10	Goodwill	D/E Ratio
Total	$3,793	$3,818	$3,880	$3,928	$3,845	$3,851	$3,890	$4,125	$4,159	$4,166	$3,887	$3,914	$3,927	$3,927				1.23%	<-Total Growth	10	Total
Change	0.86%	0.67%	1.61%	1.25%	-2.12%	0.17%	1.01%	6.02%	0.83%	0.17%	-6.68%	0.68%	0.34%	0.00%				0.51%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.27	0.37	0.45	0.43	0.36	0.52	0.44	0.50	0.38	0.46	0.47	0.36	0.27	0.26				0.43	<-Median->	10	Intangible/Market Cap Ratio
Current Assets	$1,450	$1,687	$1,548	$1,123	$1,652	$1,430	$1,472	$1,848	$3,078	$2,216	$1,754	$2,647	$4,088	$4,088				Liquidity ratio of 1.5 and up, best
Current Liabilities	$688	$716	$748	$875	$879	$745	$745	$882	$1,183	$966	$896	$1,089	$1,313	$1,313				2.04	<-Median->	10	Ratio
Liquidity	2.11	2.36	2.07	1.28	1.88	1.92	1.98	2.10	2.60	2.29	1.96	2.43	3.11	3.11				2.43	<-Median->	5	Ratio
Liq. with CF aft div	2.36	2.64	2.16	1.51	2.01	2.25	2.21	2.32	2.94	2.51	2.29	3.00	3.50	3.09				2.94	<-Median->	5	Ratio
Liq. CF re  Inv+Div	1.08	0.97	1.37	0.69	1.31	2.25	2.21	2.32	2.94	2.51	1.00	2.09	3.50	3.09				2.51	<-Median->	5	Ratio
Assets	$12,880	$14,417	$14,831	$15,625	$16,499	$15,609	$15,391	$16,062	$17,661	$18,873	$18,663	$20,683	$22,402	$22,402				Debt Ratio of 1.5 and up, best
Liabilities	$8,173	$9,576	$9,983	$10,879	$11,674	$11,007	$10,892	$11,020	$11,159	$12,610	$11,943	$12,813	$13,363	$13,363				1.48	<-Median->	10	Ratio
Debt Ratio	1.58	1.51	1.49	1.44	1.41	1.42	1.41	1.46	1.58	1.50	1.56	1.61	1.68	1.68				1.58	<-Median->	5	Ratio
Estimates BVPS														$39.78	$42.58				Estimates		Estimates BVPS
Estimate Book Value														$9,353.8	$10,012.2				Estimates		Estimate Book Value
P/B Ratio (Close)														1.60	1.49				Estimates		P/B Ratio (Close)
Difference from 10 year median															5.48%	Diff M/C			Estimates		Difference from 10 yr med.
Total Book Value	$4,708	$4,841	$4,848	$4,747	$4,825	$4,602	$4,499	$5,043	$6,501	$6,263	$6,720	$7,870	$9,038	$9,038				86.42%	<-Total Growth	10	Total Book Value
Minority Interest/NCI	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$48.91	$51.34	$51.34	$59.95	$69.63	$93.96	$94							Minority Interest/NCI
Book Value	$4,708	$4,841	$4,848	$4,747	$4,825	$4,602	$4,499	$4,994	$6,450	$6,212	$6,660	$7,801	$8,944	$8,944				84.48%	<-Total Growth	10	Book Value
Book Value per share	$18.66	$19.25	$19.81	$19.74	$20.05	$19.10	$18.88	$20.96	$26.95	$26.14	$27.97	$32.79	$38.04	$38.04				92.05%	<-Total Growth	10	Book Value per share
P/B Ratio (Median)	$2.63	$2.57	$2.03	$1.81	$2.10	$1.98	$1.88	$1.47	$1.39	$1.57	$1.33	$1.24	$1.35	$1.69				1.52	<-Median->	10	P/B Ratio (Median)
									P/BV	10 yr Med	1.52	5 yr Med	1.35	1.35
Preferred Shares	$150	$150	$150	$150	$150	$150	$150	$0	$0	$0	$0	$0	$0	$0							Preferred Shares
Net Book Value	$4,558	$4,691	$4,698	$4,597	$4,675	$4,452	$4,349	$4,994	$6,450	$6,212	$6,660	$7,801	$8,944	$8,944	$8,944	$8,944		90.37%	<-Total Growth	10	Book Value
Book Value per share	$18.06	$18.65	$19.19	$19.11	$19.43	$18.48	$18.25	$20.96	$26.95	$26.14	$27.97	$32.79	$38.04	$38.04	$38.04	$38.04		98.18%	<-Total Growth	10	Book Value per Share
Change	5.71%	3.27%	2.89%	-0.43%	1.64%	-4.87%	-1.24%	14.82%	28.62%	-3.03%	7.01%	17.25%	16.00%	0.00%	0.00%	0.00%		-32.82%	P/B Ratio		Current/Historical Median
P/B Ratio (Median)	2.71	2.65	2.10	1.87	2.16	2.05	1.95	1.47	1.39	1.57	1.33	1.24	1.35	1.69				2.49	P/B Ratio		Historical Median
P/B Ratio (Close)	3.11	2.21	1.84	2.00	2.27	1.68	2.04	1.65	1.69	1.45	1.25	1.40	1.62	1.67	1.67	1.67		7.08%	<-IRR #YR->	10	Book Value per Share	98.18%
Change	27.54%	-28.68%	-16.86%	8.55%	13.71%	-26.12%	21.58%	-19.33%	2.78%	-14.56%	-13.45%	11.85%	16.07%	2.96%	0.00%	0.00%		12.66%	<-IRR #YR->	5	Book Value per Share	81.52%
Leverage (A/BK)	2.74	2.98	3.06	3.29	3.42	3.39	3.42	3.19	2.72	3.01	2.78	2.63	2.48	2.48				3.10	<-Median->	10	A/BV
Debt/Equity Ratio	1.74	1.98	2.06	2.29	2.42	2.39	2.42	2.19	1.72	2.01	1.78	1.63	1.48	1.48				2.10	<-Median->	10	Debt/Equity
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	1.52	5 yr Med	1.35		10.31%	Diff M/C		2.63	Historical	31	A/BV
			-$19.19	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$38.04
								-$20.96	$0.00	$0.00	$0.00	$0.00	$38.04
Comprehensive Income	$820.10	$734.34	$859.27	$728.86	$622.08	$801.48	$688.51	$1,028.67	$1,936.42	$376.29	$1,122.75	$1,691.17	$1,918.34					123.25%	<-Total Growth	10	Comprehensive Income
NCI	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.62	$3.93	$6.03								NCI
Shareholders	$820.10	$734.34	$859.27	$728.86	$622.08	$801.48	$688.51	$1,028.67	$1,936.42	$376.29	$1,119.13	$1,687.24	$1,912.30					122.55%	<-Total Growth	10	Shareholders
Increase	15.05%	-10.46%	17.01%	-15.18%	-14.65%	28.84%	-14.10%	49.41%	88.24%	-80.57%	197.41%	50.76%	13.34%					50.76%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$732.54	$744.69	$770.93	$771.08	$752.93	$749.20	$740.04	$773.92	$1,015.43	$966.28	$1,029.80	$1,229.55	$1,406.28					8.33%	<-IRR #YR->	10	Comprehensive Income	122.55%
ROE	18.0%	15.7%	18.3%	15.9%	13.3%	18.0%	15.8%	20.6%	30.0%	6.1%	16.8%	21.6%	21.4%					13.20%	<-IRR #YR->	5	Comprehensive Income	85.90%
5Yr Median	16.8%	16.8%	16.8%	16.5%	15.9%	15.9%	15.9%	15.9%	18.0%	18.0%	16.8%	20.6%	21.4%					6.20%	<-IRR #YR->	10	5 Yr Running Average	82.41%
% Difference from NI	7.6%	-2.5%	11.3%	-5.4%	3.3%	4.5%	-7.5%	34.6%	97.8%	-56.6%	-2.6%	80.7%	73.7%					12.69%	<-IRR #YR->	5	5 Yr Running Average	81.71%
Median Values										Diff	5, 10 yr	3.9%	73.7%					21.4%	<-Median->	5	Return on Equity
			-$859.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,912.3
								-$1,028.7	$0.0	$0.0	$0.0	$0.0	$1,912.3
			-$770.9	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,406.3
								-$773.9	$0.0	$0.0	$0.0	$0.0	$1,406.3
Current Liability Coverage Ratio	1.04	1.04	0.83	0.84	0.75	1.05	0.96	0.84	0.80	0.76	0.93	1.06	0.79	0.41							CFO / Current Liabilities
5 year Median	1.35	1.13	1.04	1.04	0.84	0.84	0.84	0.84	0.84	0.84	0.84	0.84	0.80	0.79				0.80	<-Median->	5	Current Liability Cov Ratio
Asset Efficiency Ratio	5.55%	5.14%	4.19%	4.71%	3.99%	5.03%	4.63%	4.59%	5.34%	3.91%	4.49%	5.57%	4.62%	2.39%							CFO / Total Assets
5 year Median	6.98%	5.93%	5.55%	5.14%	4.71%	4.71%	4.63%	4.63%	4.63%	4.63%	4.59%	4.59%	4.62%	4.49%				4.6%	<-Median->	5	Return on Assets
Return on Assets ROA	5.92%	5.22%	5.20%	4.93%	3.65%	4.92%	4.84%	4.76%	5.54%	4.60%	6.16%	4.51%	4.91%	5.20%				Net	Income/Assets		Return on Assets
5Yr Median	6.47%	6.37%	5.92%	5.22%	5.20%	4.93%	4.92%	4.84%	4.84%	4.84%	4.84%	4.76%	4.91%	4.91%				4.9%	<-Median->	10	Asset Efficiency Ratio
Return on Equity ROE	16.72%	16.06%	16.42%	16.76%	12.88%	17.24%	17.12%	15.31%	15.18%	13.96%	17.25%	11.97%	12.31%	13.03%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	16.72%	16.72%	16.72%	16.72%	16.42%	16.42%	16.76%	16.76%	15.31%	15.31%	15.31%	15.18%	13.96%	13.03%				15.2%	<-Median->	10	Return on Equity
														$1,134.2	<-12 mths	3.02%
Net Income	$770.75	$762.10	$780.54	$779.30	$610.77	$776.17	$746.73	$764.61	$980.89	$872.58	$1,152.51	$937.44	$1,107.00					41.82%	<-Total Growth	10	Net Income
NCI	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.20	$1.94	$5.33	$3.62	$3.93	$6.03					#DIV/0!	<-Total Growth	10	NCI
Prepetual Dividends	$8.85	$8.85	$8.85	$8.85	$8.85	$8.85	$2.21	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00					-100.00%	<-Total Growth	10	Prepetual Dividends
Shareholders	$761.90	$753.25	$771.69	$770.45	$601.92	$767.32	$744.52	$764.41	$978.95	$867.24	$1,148.89	$933.51	$1,100.97	$1,165	$1,240	$1,126		42.67%	<-Total Growth	10	Shareholders
Increase	-0.03%	-1.14%	2.45%	-0.16%	-21.88%	27.48%	-2.97%	2.67%	28.07%	-11.41%	32.48%	-18.75%	17.94%	5.82%	6.44%	-9.19%		EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$739.8	$778.7	$789.9	$763.9	$731.8	$732.9	$731.2	$729.7	$771.4	$824.5	$900.8	$938.6	$1,005.9	$813.9	$639.4	$408.9		3.62%	<-IRR #YR->	10	Net Income	42.67%
Operating Cash Flow	$715.26	$740.94	$621.76	$736.65	$657.57	$785.15	$712.07	$736.63	$943.59	$737.67	$837.72	$1,152.84	$1,034.99					7.57%	<-IRR #YR->	5	Net Income	44.03%
Investment Cash Flow	-$808.46	-$1,232.98	-$434.32	-$1,033.67	-$472.30	$30.03	$426.63	$673.38	$1,099.12	$134.71	-$1,161.77	-$473.77	$301.00					2.45%	<-IRR #YR->	10	5 Yr Running Ave.	27.34%
Total Accruals	$855	$1,245	$584	$1,067	$417	-$48	-$394	-$646	-$1,064	-$5	$1,473	$254	-$235					6.63%	<-IRR #YR->	5	5 Yr Running Ave.	37.85%
Total Assets	$12,880	$14,417	$14,831	$15,625	$16,499	$15,609	$15,391	$16,062	$17,661	$18,873	$18,663	$20,683	$22,402						Balance Sheet		Assets
Accruals Ratio	6.64%	8.64%	3.94%	6.83%	2.53%	-0.31%	-2.56%	-4.02%	-6.02%	-0.03%	7.89%	1.23%	-1.05%					-0.03%	<-Median->	5	Ratio
EPS/CF Ratio	0.61	0.61	0.60	0.63	0.56	0.83	1.06	1.08	0.99	1.16	1.43	0.74	0.81					0.91	<-Median->	10	EPS/CF Ratio
			-$772	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,101
								-$764	$0	$0	$0	$0	$1,101
			-$790	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,006
								-$730	$0	$0	$0	$0	$1,006
Change in Close	34.83%	-26.35%	-14.45%	8.09%	15.58%	-29.72%	20.08%	-7.38%	32.19%	-17.14%	-7.38%	31.13%	34.63%	2.96%	0.00%	0.00%			Count	32	Years of data
up/down	down	down	down		down					up		down							Count	16	50.00%
Meet Prediction?		Yes	Yes															% right	Count	7	43.75%
Financial Cash Flow	$117	$625	-$420	-$75	$171	-$1,132	-$1,069	-$1,069	-$1,522	-$1,092	-$204	-$313	-$972						C F Statement		Financial Cash Flow
Total Accruals	$739	$620	$1,005	$1,142	$246	$1,084	$675	$423	$458	$1,087	$1,677	$568	$737								Accruals
Accruals Ratio	5.73%	4.30%	6.77%	7.31%	1.49%	6.94%	4.38%	2.64%	2.59%	5.76%	8.98%	2.75%	3.29%					3.29%	<-Median->	5	Ratio
Cash	$1,082.4	$1,216.0	$983.0	$611.0	$966.8	$650.2	$720.0	$771.6	$1,292.4	$1,292.4	$544.6	$910.3	$1,274.2	$1,274.2							Cash
Cash per Share	$4.29	$4.84	$4.02	$2.54	$4.02	$2.70	$3.02	$3.24	$5.40	$5.44	$2.29	$3.83	$5.42	$5.42				$5.40	<-Median->	5	Cash per Share
Percentage of Stock Price	7.65%	11.71%	11.36%	6.65%	9.10%	8.70%	8.11%	9.38%	11.84%	14.39%	6.53%	8.34%	8.77%	8.52%				8.77%	<-Median->	5	% of Stock Price
Notes:
February 20, 2025.  Last estimates were for 2025, 2026, 2027 of $279B, 299B 2025/6 AUM, $3634M, $3845M, $3653M Revenue, $4.38, $4.73, $3.92 AEPS,
$4.33, $4.79, $3.92 EPS, $2.25, $2.25, $2.25 Dividends, $998M, $1022M, $981M FCF, $3.38, $2.28 2025/6 CFPS, $1659M, $1732M, $1493M EBITDA, $34.45, $37.05 2025/6 BVPS, $1044M, $1132M, $931M Net Income.
February 8, 2025.  Last estimates were for 2025, 2025, 2026 of $247 2024 AUM, $3305M, $3474M, $2947M Revenue, $3.73, $3.99 2024/5 AEPS, $3.63, $3.99, $3.34 for EPS,
$2.25, $2.25, $2.25 Dividends, $851M, $808M, $459M FCF, $3.07, $3.40, $2.28 CFPS, $1419M, $1505M, $1062M EBITDA, $29.70, $30.80 2024/5 BVPS, $854M, $939M, $765M Net Income.
March 1, 2024.  Last estimates were for 2023, 2024 and 2025 of $229.1B, $247B 2023/4 for AUM, $3522M, $3728M and $3356N for Revenue,
$3.76, $4.08 and $4.17 for AEPS, $3.81, $4.05 and $3.67 for EPS, $2.25, $2.25 and $2.25 for Dividends, $891M and $952M 2023/4 for FCF, $904M, $961M and $844M for Net Income.
February 25, 2023.  Last estimates were for 2022 and 2023 for $249B and 266.6B for AUM, $3663M, $3848M for Revenue, $4.45 and $4.62 for EPS,
$2.25 and $2.31 for Dividends, $984M for FCF for 2022, 3.86 for CFPS, $1074 and $1115M for Net Income.
March 1, 2022.  Last estimates were for 2021, 2022 and 2023 of $234.7B, $254.8B for AUM 2021-22, $3398M, $3552M and $3294M for Revenue,
$3.79, $3.95 and $3.50 for EPS, $2.25, $2.25 and $2.25 for Dividends, $849M, $753M and $586M for FCF, and $803M, $935M and $808M for Net Income.
February 25, 2021.  Last estimates were for 2020 and 2021 of $170B for AUM for 2020, $3413 and $3598 for Revenue,
$3.51 and 3.76 for EPS, $2.27 and 2.34 for Dividends, $3.49 and $3.86 for CFPS and $830M and $892M for Net Income.
February 22, 2020.  Last estimates were for 2019 and 2020 of $159B and $170B for AUM, $3185M,
$3390M and $3900M for Revenue for 2019, 2020 and 2021, $3.11 and $3.39 for EPS, $2.98 and $3.29 for CFPS and $757M and $831M for Net Income.
February 11. 2019.  Last estimates were for 2018, 2019 and 2020 of $169.3B and $186.7B for 2018 and 2019 for AUM, 3317M, $3502M and $$3832M for Revenue,
$3.35, $3.74 and $3.91 for EPS, $3.95, $4.24 for 2018 and 2019 for CFPS amd $812M and $902M for Net Income for 2018 and 2019.
February 11, 2017.  Last estimates were for 2017, 2018 and 2019 of $154.9B and $166.8B for AUM for 2017 and 2018, $3290M $3442M and $3492M for Revenue,
$3.23, $3.41 and $3.42 for EPS, $3.47 and $4.13 for CFPS for 2017 and 2018 and $772M, $807M and $792M for Net Income.
June 4, 2017.  Last estimates were for 2016, 2017 and 2018 of $2985M, $3106M and $3101M for Revenue, $3.01, $3.25 and $3.39 for EPS,
$3.14 and $3.47 for CFPS for 2016 and 2017 and $729M, $779M and $818M for Net Income.
May 29, 2016.  Last estimates were for 2015 and 2016  of $3180M, $3280M and $3404M for Revenue for 2015, 2016 and 2017, $3.35 and 3.60 for EPS, $3.68 and $4.23 for CFPS and $383M, $904M for Net Income.
June 16, 2015.  Last estimates were for 2014, 2015 and 2016 of $2971M, $3200M and $3355M, $3.36, $3.75 and $3.96 EPS, $3.36 and $4.00 CFPS for 2014 and 2015 and $851M, $947M and $998M for Net Income.
June 03, 2014.  Last estimates were for 2013 and 2014 of $2676M and $2829M for Revenue, $3.07 and $3.38 (and $3.56 for 2015) for EPS, $3.42 and $4.10 for CFPS.
October 12, 2013.  Last estimates were for 2012 and 2013 of $2590M and $2630M for Revenue, $2.89 and $2.93 for EPS and $4.24 for CFPS (2012)
Sept 8, 2012.  Last estimates were for 2011 and 2012 of $3.20 and $3.50 for EPS and $4.00 and $4.24 for CFPS
Apr 9, 2011.  when I looked last I got estimates for 2010 and 2011 of $2.86 and $3.25 for Earnings and $3.82 and $4.24 for CF.  It has not recovered from recent recession.
Mar 29, 2010.  When I last looked at this stock, I got 2009 and 2010 earnings of $2.35 and $2.55. I picked up figures off internet, not from IGM, so check when report comes out. (Done)
IGM did not have a good year in 2009. (done, April 2010) They have not raised their dividend since the rise in 2008.
AR 2008.  EPS estimate in August 2008 was $3.25, but came in as $2.76 diluted and $2.78 basic.  Now March 2009, 2009 is $2.35 down from $3.50 estimate.
There has been a lot of insider Selling over the past year on this stoc.
AP 2007.  It has been a rough few months.  I expect this stock to recover.  All figures re 5 and 10 yrs are lower than last yr. Still TD's top pick for this type of company.
TD expects a next year return of 19.7%, with shares going from $47.27 to $55
AP 2006.  See no concerns.  TD rates it a Action Buy.  Stock is quite volitile. According to Mike, yield is higher than average high.
Dividends have been paid since 1987.
Sector:
Financial Services, Financials
What should this stock accomplish?
Would I buy this company and Why.
Rationlizing my portfolio.  Selling ones that did not make it into my core and buying ones that did of the same type.
Why am I following this stock.
I am following this stock because I used to own this stock.  The stock was on Mike Higgs' list of dividend growth stocks and on the other Dividend lists at that time.
I owned this stock from 2006 to 2011.  I sold because I decided to rationalizing my portfolio.  Selling ones that did not make it into my core and buying ones that did of the same type.
Dividends
Cycle 1.  Paid in January, April, July and October.  Dividends are declared for Shareholder of record for one month and paid in the following month.
For example, the dividends declared for shareholders of record of June 30, 2014 were payble on July 31, 2014.
Why I bought and sold this stock.
I originally bought this stock to replace AGF Management (TSX-AGF.B).  IGM was known as a dividend growth stock and it was on a lot of lists of good stocks, including Mike Higgs' and Dividend Aristocrats.
I sold this 2011 because I had Power Financial, of which this company is partially owned by and I wanted to rationalize my portfolio.  So I sold this stock and bought more of Power Financial.
I purposely sold at a low point to reduce taxes and did a buy at a low also.
How they make their money
IGM Financial is a leading nonbank Canadian wealth and asset management company. Power Corporation of Canada, which also
holds a majority stake in Great-West Life co, has a majority stake (62%) in IGM.
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	2018	Feb 12	2019	Feb 22	2020	Feb 25	2021	Mar 1	2022	Feb 25	2023	Feb 25	2023	Feb 8	2025			Feb 20	2026
O'Sullivan, James						0.015	0.01%	0.034	0.01%	0.038	0.02%	0.043	0.02%	0.048	0.02%			0.052	0.02%			8.62%
CEO - Shares - Amount							$0.684		$1.271		$1.328		$1.958		$2.938				$3.285
Options - percentage						0.515	0.22%	0.808	0.34%	1.028	0.43%	1.262	0.53%	1.276	0.54%			1.469	0.62%			15.14%
Options - amount							$23.504		$30.529		$35.996		$57.950		$78.886				$93.516
Carney, Jeffrey	0.00%	0.005	0.00%	0.010	0.00%																Ceased Insider Sep 2020
CEO - Shares - Amount	$0.000		$0.184		$0.352
Options - percentage	0.28%	1.048	0.44%	1.383	0.58%
Options - amount	$20.722		$39.035		$47.720
Potter, Keith										0.004	0.00%	0.005	0.00%	0.005	0.00%			0.006	0.00%		CFO 2023	10.52%
CFO - Shares - Amount											$0.142		$0.226		$0.334				$0.381
Options - percentage										0.074	0.03%	0.140	0.06%	0.123	0.05%			0.144	0.06%			16.80%
Options - amount											$2.582		$6.424		$7.631				$9.177
Dibden, Michael William										0.006	0.00%	0.007	0.00%								Ceased insider Apr 2024
Officer - Shares - Amount											$0.208		$0.335
Options - percentage										0.299	0.13%	0.301	0.13%
Options - amount											$10.455		$13.819
Gould, Luke		0.001	0.00%	0.001	0.00%	0.002	0.00%	0.002	0.00%	0.002	0.00%	0.004	0.00%	0.006	0.00%			0.008	0.00%		Was CFO, Offficer 2023	26.03%
Officer - Shares - Amount			$0.019		$0.027		$0.077		$0.064		$0.059		$0.204		$0.397				$0.515
Options - percentage		0.087	0.04%	0.124	0.05%	0.156	0.07%	0.233	0.10%	0.314	0.13%	0.618	0.26%	0.478	0.20%			0.608	0.26%			26.97%
Options - amount			$3.234		$4.266		$7.103		$8.801		$10.986		$28.379		$29.575				$38.665
Goldberg, Ronda		0.002	0.00%	0.002	0.00%	0.003	0.00%	0.005	0.00%	0.005	0.00%	0.007	0.00%	0.008	0.00%			0.009	0.00%			13.02%
Officer - Shares - Amount			$0.064		$0.072		$0.136		$0.186		$0.172		$0.325		$0.514				$0.598
Options - percentage		0.048	0.02%	0.068	0.03%	0.086	0.04%	0.114	0.05%	0.114	0.05%	0.140	0.06%	0.106	0.05%			0.066	0.03%			-37.40%
Options - amount			$1.788		$2.337		$3.905		$4.302		$4.007		$6.410		$6.560				$4.228
Bibeau, Marc A.	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Director - Shares - Amount	$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000				$0.000
Options - percentage	0.01%	0.036	0.01%	0.043	0.02%	0.052	0.02%	0.060	0.03%	0.066	0.03%	0.074	0.03%	0.084	0.04%			0.093	0.04%			10.54%
Options - amount	$0.917		$1.330		$1.485		$2.387		$2.250		$2.322		$3.390		$5.212				$5.932
Desmarais, Paul Jr.	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Director	$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000				$0.000
Options - percentage	0.01%	0.034	0.01%	0.038	0.02%	0.044	0.02%	0.048	0.02%	0.053	0.02%	0.059	0.02%	0.065	0.03%			0.070	0.03%			7.99%
Options - amount	$0.933		$1.259		$1.325		$2.013		$1.832		$1.869		$2.695		$4.007				$4.455
Genereux, Claude										0.006	0.00%	0.006	0.00%	0.006	0.00%			0.000	0.00%			-100.00%
Director											$0.210		$0.275		$0.371				$0.000
Options - percentage										0.034	0.01%	0.041	0.02%	0.050	0.02%			0.057	0.02%			15.35%
Options - amount											$1.173		$1.864		$3.064				$3.639
McArthur, Susan J.																		0.001	0.00%
Chairman of Board																			$0.064
Options - percentage																		0.045	0.02%
Options - amount																			$2.884
Orr, Robert Jeffrey	0.05%	0.120	0.05%	0.120	0.05%	0.120	0.05%	0.120	0.05%	0.120	0.05%	0.120	0.05%	0.120	0.05%			0.120	0.05%			0.00%
Chairman of Board	$3.724		$4.471		$4.141		$5.474		$4.536		$4.201		$5.509		$7.417				$7.637
Options - percentage	0.04%	0.092	0.04%	0.100	0.04%	0.014	0.01%	0.118	0.05%	0.127	0.05%	0.136	0.06%	0.147	0.06%			0.156	0.07%			6.16%
Options - amount	$2.656		$3.442		$3.462		$0.490		$4.455		$4.437		$6.260		$9.091				$9.937
Canada Life Assurance Company						21.750	9.13%	21.750	9.15%												Updated Sept 2010
10% Holder debentures							$750.593		$822.150												Debentures
Desmarais Family Residuary Trust						157.132	65.94%	157.132	66.11%												Updated Oct 2013
10% Holder							$5,422.628		$5,939.593
Increase in O/S Shares	0.06%	0.219	0.09%	0.172	0.07%	0.014	0.01%	1.371	0.58%	0.879	0.37%	0.464	0.19%	2.836	1.19%			3.135	1.33%
due to SO	$6.630		$6.801		$6.392		$0.490		$47.305		$33.227		$16.233		$99.271				$193.746
Book Value	$5.518		$8.537		$5.111		$0.521		$60.299		$34.429		$17.827		$116.857				$127.176
Insider Buying	$0.000		-$0.039		$0.000		$0.000		-$0.686		$0.000		$0.000		$0.000				$0.000
Insider Selling	$0.000		$0.000		$0.000		$0.006		$0.000		$0.000		$0.000		$0.000				$2.898
Net Insider Selling	$0.000		-$0.039		$0.000		$0.006		-$0.686		$0.000		$0.000		$0.000				$2.898		0 in 2023, 2024, 2025
% of Market Cap	0.00%		0.00%		0.00%		0.00%		-0.01%		0.00%		0.00%		0.00%				0.02%
Directors		16		15		15		15		15		15		15				17
Women	27%	5	31%	5	33%	5	33%	5	33%	5	33%	5	33%	5	33%			7	41%
Minorities	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%			1	6%
Institutions/Holdings	9.68%	186	9.92%	20	73.03%	20	8.66%	20	6.08%	20	6.28%	20	4.64%	20	4.64%			20	4.64%
Total Shares Held	0.00%	23.885	10.02%	174.001	73.01%	20.640	8.62%	14.581	6.14%	14.932	6.27%	11.043	4.64%	11.043	4.64%			13.175	5.60%
Increase/Decrease	-100.00%	0.024	0.10%	-0.303	-0.17%	-1.473	-6.66%	-0.964	-6.20%	0.146	0.99%	-0.004	-0.03%	-0.004	-0.03%			0.602	4.79%
Starting No. of Shares		23.861		174.304	Top 20 MS	22.113	Top 20 MS	15.545	Top 20 MS	14.786	Top 20 MS	11.047	Top 20 MS	11.047	Top 20 MS			12.573	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock
																		16/10/06	-$18,510.10		$46.28	400
																		21/09/11	$17,566.01
																		-1.06%	XIRR
																		3.14%
																		4.20%	133.6%
																		% from	$21,285.01		Total Value	Gain
																			$0.00		Less Sale of Stock
																			-$17,566.01		Less Stock Value
																		134.02%	$3,719.00		Dividends Paid	20.09%
																			$18,510.10		Cost of Stock
																			$0.00		Sale of Stock
																		-34.02%	-$944.09		Capital Gains/Loss	-5.10%
																		100.00%	$2,774.91		Total Return	14.99%
																		Start Date	16-Oct-06		Shares	400
																		End date	21-Sep-11		Dividends pd per Share	$9.30
																		Years	4.93		Div less cost	-$36.98
																					Cost	$46.28
																					% paid by div	20.09%
																		16/10/06	-$18,510.10		$46.28	400
																		21/02/26	$26,828.00		$67.07
																		1.94%	XIRR
																		6.98%
																		5.04%	72.3%
																		Start Date	16-Oct-06		Rob
																		End date	21-Feb-26
																		Years	19.35
																		04/05/09	-$15,065.00		$37.66	400
																		21/02/26	$26,828.00		$67.07
																		3.49%	XIRR
																		7.90%
																		4.41%	55.8%
																		Start Date	4-May-09
																		End date	21-Feb-26
																		Years	16.80