This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/ Q2 2019
Onex Corp TSX:  ONEX OTC: ONEXF https://www.onex.com/ Fiscal Yr: Dec 31
Year 12/31/06 12/31/07 12/31/08 12/31/09 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/30/20 12/30/21 Value Description #Y Item Total G Currency
Accounting Rules C GAAP C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
USD - CDN$ 1.1653 0.9881 1.2246 1.0466 0.9946 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.3221 1.3221 1.3221 USD - CDN$
Reporting Currency <--CDN$ US$--> Reporting Currency
splits splits
splits splits
$22,905 <-12 mths -3.70%
Revenue US$* $15,979 $23,715 $21,951 $23,725 $24,498 $24,642 $27,443 $27,809 $19,793 $19,681 $17,805 $24,497 $23,785 $22,905 <-12 mths 8.36% <-Total Growth 10 Revenue US$
Increase 12.50% 48.42% -7.44% 8.08% 3.26% 0.59% 11.37% 1.33% -28.83% -0.57% -9.53% 37.58% -2.91% -3.70% <-12 mths 0.81% <-IRR #YR-> 10 Revenue 8.36% US$
5 year Running Average $14,277 $16,126 $17,869 $19,915 $21,974 $23,706 $24,452 $25,624 $24,837 $23,874 $22,506 $21,917 $21,112 $21,735 <-12 mths -3.08% <-IRR #YR-> 5 Revenue -14.47% US$
Revenue per Share $123.84 $190.79 $179.63 $197.19 $206.95 $213.96 $239.48 $249.31 $181.66 $185.68 $173.05 $241.04 $236.66 $228.76 <-12 mths 1.68% <-IRR #YR-> 10 5 yr Running Average 18.15% US$
Increase 20.48% 54.06% -5.85% 9.77% 4.95% 3.39% 11.93% 4.11% -27.14% 2.22% -6.80% 39.28% -1.82% -3.34% <-12 mths -3.80% <-IRR #YR-> 5 5 yr Running Average -17.61% US$
5 year Running Average $100.77 $120.76 $138.81 $158.85 $179.68 $197.70 $207.44 $221.37 $218.27 $214.02 $205.84 $206.15 $203.62 $213.04 <-12 mths 2.80% <-IRR #YR-> 10 Revenue per Share 31.75% US$
P/S (Price/Sales) Med 0.11 0.10 0.13 0.16 0.16 0.20 0.32 0.32 0.44 0.31 0.27 0.26 <-12 mths -1.04% <-IRR #YR-> 5 Revenue per Share -5.07% US$
P/S (Price/Sales) Close 0.20 0.19 0.08 0.11 0.15 0.15 0.18 0.22 0.32 0.33 0.36 0.30 0.23 0.26 <-12 mths 3.91% <-IRR #YR-> 10 5 yr Running Average 46.69% US$
*Revenue in M US $  P/S Med 20 yr  0.20 15 yr  0.20 10 yr  0.23 5 yr  0.32 11.51% Diff M/C -1.66% <-IRR #YR-> 5 5 yr Running Average -8.02% US$
$30,283 <-12 mths #DIV/0!
Revenue* $18,620 $23,433 $26,881 $24,831 $24,366 $25,061 $27,303 $29,578 $22,962 $27,253 $23,907 $30,731 $32,447 $30,283 <-12 mths 20.71% <-Total Growth 10 Revenue CDN$
Increase 12.45% 25.85% 14.71% -7.63% -1.87% 2.85% 8.95% 8.33% -22.37% 18.69% -12.28% 28.55% 5.58% -6.67% <-12 mths 1.90% <-IRR #YR-> 10 Revenue 20.71% CDN$
5 year Running Average $18,277 $18,393 $20,347 $22,065 $23,626 $24,914 $25,688 $26,228 $25,854 $26,431 $26,200 $26,886 $27,460 $28,924 <-12 mths 1.87% <-IRR #YR-> 5 Revenue 9.70% CDN$
Revenue per Share $144.31 $188.52 $219.98 $206.38 $205.83 $217.59 $238.25 $265.17 $210.74 $257.12 $232.36 $302.38 $322.85 $302.45 <-12 mths 3.04% <-IRR #YR-> 10 5 yr Running Average 34.96% CDN$
Increase 20.42% 30.63% 16.69% -6.18% -0.27% 5.72% 9.49% 11.30% -20.52% 22.01% -9.63% 30.14% 6.77% -6.32% <-12 mths 0.92% <-IRR #YR-> 5 5 yr Running Average 4.70% CDN$
5 year Running Average $127.97 $136.99 $157.88 $175.80 $193.00 $207.66 $217.61 $226.64 $227.52 $237.77 $240.73 $253.55 $265.09 $283.43 <-12 mths 3.91% <-IRR #YR-> 10 Revenue per Share 46.76% CDN$
P/S (Price/Sales) Med 0.17 0.18 0.11 0.10 0.13 0.16 0.16 0.19 0.30 0.30 0.35 0.32 0.26 0.26 <-12 mths 4.02% <-IRR #YR-> 5 Revenue per Share 21.75% CDN$
P/S (Price/Sales) Close 0.20 0.19 0.08 0.11 0.15 0.15 0.18 0.22 0.32 0.33 0.39 0.30 0.24 0.25 <-12 mths 5.32% <-IRR #YR-> 10 5 yr Running Average 67.90% CDN$
*Revenue in M CDN $  P/S Med 20 yr  0.16 15 yr  0.17 10 yr  0.23 5 yr  0.30 8.62% Diff M/C 3.18% <-IRR #YR-> 5 5 yr Running Average 16.96% CDN$
-$26,881 $0 $0 $0 $0 $0 $0 $0 $0 $0 $32,447
-$29,578 $0 $0 $0 $0 $32,447
-$20,347 $0 $0 $0 $0 $0 $0 $0 $0 $0 $27,460
-$26,228 $0 $0 $0 $0 $27,460
-$219.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $322.85
-$265.17 $0.00 $0.00 $0.00 $0.00 $322.85
-$157.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $265.09
-$226.64 $0.00 $0.00 $0.00 $0.00 $265.09
$37.44 <-12 mths 669.86%
EPS Basic US$ $6.48 $1.80 -$1.88 $0.88 -$0.43 $11.31 -$1.05 -$3.12 -$1.04 -$5.36 -$1.25 $23.47 -$6.57 -249.81% <-Total Growth 10 EPS Basic US$
EPS Diluted* $6.48 $1.80 -$1.88 $0.88 -$0.43 $11.31 -$1.05 -$3.12 -$1.04 -$5.36 -$1.25 $23.47 -$6.57 $0.42 $0.45 -249.81% <-Total Growth 10 EPS Diluted US$
Increase 8.69% -72.20% -204.26% 146.80% -149.18% 2716.03% -109.28% -197.14% 66.67% -415.38% 76.68% 1977.60% -127.99% 106.39% 7.14% 13.34% <-IRR #YR-> 10 Earnings per Share -249.81% US$
Earnings Yield 26.1% 5.0% -13.6% 3.9% -1.4% 34.2% -2.5% -5.8% -1.8% -8.7% -2.0% 32.0% -12.1% 0.7% 0.8% 16.06% <-IRR #YR-> 5 Earnings per Share -110.58% US$
5 year Running Average $2.08 $2.56 $2.51 $2.65 $1.37 $2.34 $1.77 $1.52 $1.13 $0.15 -$2.36 $2.54 $1.85 $2.14 $3.30 -3.02% <-IRR #YR-> 10 5 yr Running Average -26.42% US$
10 year Running Average $1.63 $1.79 $1.53 $1.50 $1.39 $2.21 $2.16 $2.02 $1.89 $0.76 -$0.01 $2.15 $1.68 $1.64 $1.73 4.04% <-IRR #YR-> 5 5 yr Running Average 21.92% US$
* Diluted ESP per share  E/P 10 Yrs -1.91% 5Yrs -2.03%
$1.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$6.57
$3.12 $0.00 $0.00 $0.00 $0.00 -$6.57
-$2.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.85
-$1.52 $0.00 $0.00 $0.00 $0.00 $1.85
$49.50 <-12 mths 652.28%
EPS Basic CDN$ $7.55 $1.78 -$2.30 $0.92 -$0.43 $11.50 -$1.04 -$3.32 -$1.21 -$7.42 -$1.68 $29.44 -$8.96 -289.69% <-Total Growth 10 EPS Basic CDN$
Pre-split CDN$
EPS Diluted* $7.55 $1.78 -$2.30 $0.92 -$0.43 $11.50 -$1.04 -$3.32 -$1.21 -$7.42 -$1.68 $29.44 -$8.96 $0.56 $0.59 -289.69% <-Total Growth 10 EPS Diluted CDN$
Increase 8.63% -76.42% -229.21% 140.00% -146.74% 2774.95% -109.08% -217.66% 63.64% -515.18% 77.39% 1854.26% -130.44% 106.20% 7.14% 14.57% <-IRR #YR-> 10 Earnings per Share -289.69% CDN$
Earnings Yield 26.6% 5.1% -12.6% 3.9% -1.4% 34.7% -2.5% -5.8% -1.8% -8.8% -1.8% 31.9% -11.5% 0.7% 0.8% 21.98% <-IRR #YR-> 5 Earnings per Share -170.09% CDN$
5 year Running Average $2.34 $2.87 $2.85 $2.98 $1.50 $2.29 $1.73 $1.53 $1.10 -$0.30 -$2.93 $3.16 $2.03 $2.39 $3.99 -3.30% <-IRR #YR-> 10 5 yr Running Average -28.51% CDN$
10 year Running Average $2.07 $2.22 $1.89 $1.81 $1.66 $2.32 $2.30 $2.19 $2.04 $0.60 -$0.32 $2.45 $1.78 $1.74 $1.85 5.92% <-IRR #YR-> 5 5 yr Running Average 33.35% CDN$
* ESP per share (Cdn GAAP) E/P 10 Yrs -1.81% 5Yrs -1.84%
$2.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$8.96
$3.32 $0.00 $0.00 $0.00 $0.00 -$8.96
-$2.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.03
-$1.53 $0.00 $0.00 $0.00 $0.00 $2.03
Special Dividends US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Dividend* $0.09 $0.11 $0.09 $0.11 $0.11 $0.11 $0.11 $0.12 $0.15 $0.16 $0.20 $0.23 $0.24 $0.28 $0.30 $0.30 165.22% <-Total Growth 10 Dividends US$
Increase 0.05% 17.93% -19.31% 17.01% 5.23% -2.20% 2.22% 10.55% 23.42% 7.71% 20.32% 17.22% 3.95% 19.06% 6.67% 0.00% Count 26 Years of data US$
Average Increases 5 Year Running 6.74% 10.16% 1.86% 3.78% 4.18% 3.73% 0.59% 6.56% 7.84% 8.34% 12.84% 15.84% 14.53% 13.65% 13.44% 9.38% 7.20% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.09 $0.10 $0.10 $0.10 $0.10 $0.11 $0.10 $0.11 $0.12 $0.13 $0.15 $0.17 $0.20 $0.22 $0.25 $0.27 102.84% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 0.46% 0.55% 0.42% 0.31% 0.29% 0.25% 0.26% 0.28% 0.26% 0.31% 0.38% 0.49% 0.30% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 0.33% 0.39% 0.37% 0.28% 0.26% 0.22% 0.25% 0.26% 0.20% 0.28% 0.31% 0.45% 0.27% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 0.74% 0.95% 0.48% 0.36% 0.34% 0.29% 0.27% 0.30% 0.35% 0.35% 0.47% 0.52% 0.35% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 0.38% 0.31% 0.65% 0.47% 0.36% 0.33% 0.26% 0.23% 0.26% 0.26% 0.32% 0.31% 0.44% 0.48% 0.51% 0.51% 0.32% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 1.46% 6.18% 0.00% 11.96% 0.00% 0.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.98% 0.00% 67.53% 67.23% #DIV/0! 0.00% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 4.18% 3.73% 3.83% 3.74% 7.46% 4.49% 5.94% 7.34% 10.63% 88.42% 0.00% 6.77% 10.55% 10.36% 7.56% #DIV/0! 7.06% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 1.46% 0.88% 1.08% 0.93% 1.31% 1.02% 0.59% 0.78% 1.33% 0.74% 0.80% 0.93% 1.46% 2.93% #VALUE! #DIV/0! 0.93% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 1.77% 1.97% 1.36% 1.09% 1.08% 1.03% 0.90% 0.89% 0.98% 0.83% 0.80% 0.88% 0.96% 1.10% #VALUE! #DIV/0! 0.93% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 1.03% 1.21% 0.82% 1.02% 0.93% 0.62% 0.62% 1.06% 1.01% 0.77% 0.86% 1.21% 1.33% 3.75% #VALUE! #DIV/0! 0.97% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 2.00% 1.70% 1.30% 1.13% 0.99% 0.88% 0.77% 0.81% 0.82% 0.79% 0.84% 0.96% 1.02% 1.26% #VALUE! #DIV/0! 0.86% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 0.30% 0.32% 5 Yr Med 5 Yr Cl 0.28% 0.31% 5 Yr Med Payout 0.00% 0.93% 1.01% 14.28% <-IRR #YR-> 5 Dividends 94.91% US$
* Dividends per share  10 Yr Med and Cur. 69.16% 61.99% 5 Yr Med and Cur. 85.38% 63.34% Last Div Inc ---> $0.0625 $0.0688 10.0% 10.25% <-IRR #YR-> 10 Dividends 165.22% US$
Dividends Growth 15 7.10% <-IRR #YR-> 15 Dividends 179.88% US$
Dividends Growth 20 6.18% <-IRR #YR-> 20 Dividends 231.47% US$
Dividends Growth 25 4.70% <-IRR #YR-> 25 Dividends 215.42% US$
Dividends Growth 30 4.35% <-IRR #YR-> 26 Dividends #DIV/0! US$
Dividends Growth 5 -$0.12 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 5
Dividends Growth 10 -$0.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.24 Dividends Growth 30
Special Dividends CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 0 Special Dividends CDN$
Pre-split
Dividend* $0.1100 $0.1100 $0.1100 $0.1100 $0.1100 $0.1100 $0.1100 $0.1300 $0.1750 $0.2250 $0.2625 $0.2875 $0.3250 $0.3750 $0.4000 $0.4000 195.45% <-Total Growth 10 Dividends CDN$
Increase 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 18.18% 34.62% 28.57% 16.67% 9.52% 13.04% 15.38% 6.67% 0.00% Count 26 Years of data CDN$
Average Increases 5 Year Running 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.64% 10.56% 16.27% 19.61% 21.51% 20.48% 16.64% 12.26% 8.92% 7.10% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.13 $0.15 $0.18 $0.22 $0.26 $0.30 $0.33 $0.36 131.82% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 0.46% 0.32% 0.45% 0.54% 0.40% 0.32% 0.29% 0.26% 0.28% 0.29% 0.33% 0.30% 0.38% 0.49% 0.31% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 0.38% 0.27% 0.32% 0.39% 0.36% 0.29% 0.26% 0.22% 0.25% 0.26% 0.27% 0.27% 0.33% 0.46% 0.27% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 0.60% 0.40% 0.75% 0.84% 0.45% 0.37% 0.33% 0.31% 0.31% 0.35% 0.40% 0.33% 0.45% 0.52% 0.36% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 0.39% 0.31% 0.60% 0.47% 0.36% 0.33% 0.26% 0.23% 0.26% 0.27% 0.29% 0.31% 0.42% 0.50% 0.54% 0.54% 0.30% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 1.46% 6.18% 0.00% 11.96% 0.00% 0.96% 0.00% 0.00% 0.00% 0.00% 0.00% 0.98% 0.00% 67.53% 67.23% #DIV/0! 0.00% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 4.70% 3.83% 3.87% 3.69% 7.31% 4.79% 6.36% 7.47% 11.54% 0.00% 0.00% 6.83% 12.53% 12.36% 8.27% #DIV/0! 6.59% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 1.58% 1.03% 1.00% 0.99% 1.42% 1.05% 0.62% 0.86% 1.66% 0.92% 1.05% 1.24% 1.78% 3.75% #VALUE! #DIV/0! 1.05% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 2.24% 2.27% 1.55% 1.21% 1.16% 1.08% 0.95% 0.92% 1.03% 0.96% 0.97% 1.10% 1.26% 1.46% #VALUE! #DIV/0! 1.05% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 1.03% 1.21% 0.82% 1.02% 0.93% 0.62% 0.62% 1.06% 1.01% 0.77% 0.86% 1.21% 1.33% 3.75% #VALUE! #DIV/0! 0.97% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 2.04% 1.75% 1.30% 1.13% 0.99% 0.88% 0.77% 0.81% 0.83% 0.80% 0.84% 0.96% 1.02% 1.25% #VALUE! #DIV/0! 0.86% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 0.31% 0.30% 5 Yr Med 5 Yr Cl 0.30% 0.29% 5 Yr Med Payout 0.00% 1.24% 1.01% 20.11% <-IRR #YR-> 5 Dividends 150.00% CDN$
* Dividends per share  10 Yr Med and Cur. 72.54% 79.60% 5 Yr Med and Cur. 79.82% 87.28% Last Div Inc ---> $0.0875 $0.1000 14.3% 11.44% <-IRR #YR-> 10 Dividends 195.45% CDN$
Dividends Growth 15 7.49% <-IRR #YR-> 15 Dividends 195.45% CDN$
Dividends Growth 20 5.57% <-IRR #YR-> 20 Dividends 195.45% CDN$
Dividends Growth 25 4.83% <-IRR #YR-> 25 Dividends 225.00% CDN$
Dividends Growth 30 4.64% <-IRR #YR-> 26 Dividends #DIV/0! CDN$
Dividends Growth 5 -$0.13 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 5
Dividends Growth 10 -$0.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33 Dividends Growth 30
Historical Dividends Historical High Div 3.74% Low Div 0.26% Ave Div 2.00% Med Div 0.51% Close Div 0.49% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -85.62%     106.92% Exp. -73.10% Cheap 5.49% Cheap 9.80% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 1.08% earning in 5.00 Years at IRR of 15.00% Div Inc. 101.14% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 2.18% earning in 10.00 Years at IRR of 15.00% Div Inc. 304.56% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 4.38% earning in 15.00 Years at IRR of 15.00% Div Inc. 713.71% Future Dividend Yield CDN$
Yield if held 5 years 0.51% 0.56% 0.77% 0.62% 0.55% 0.46% 0.32% 0.53% 0.85% 0.83% 0.77% 0.75% 0.65% 0.60% 0.52% 0.50% 0.64% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 2.67% 1.49% 1.39% 0.88% 0.45% 0.51% 0.56% 0.91% 0.99% 1.13% 1.10% 0.84% 1.32% 1.83% 1.47% 1.18% 0.89% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 5.59% 3.49% 2.94% 3.07% 2.67% 1.49% 1.65% 1.40% 0.91% 1.21% 1.47% 2.27% 2.11% 2.01% 1.68% 1.57% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 5.59% 4.13% 4.67% 6.29% 6.36% 3.90% 4.11% 3.00% 1.62% 1.85% 4.67% <-Median-> 7 Paid Median Price CDN$
Yield if held 25 years 14.60% 10.32% 10.02% 11.18% 9.70% 12.46% <-Median-> 2 Paid Median Price CDN$
Cost covered if held 5 years 2.54% 2.81% 3.85% 3.10% 2.76% 2.31% 1.60% 2.32% 3.10% 2.75% 2.66% 2.84% 2.56% 2.37% 2.16% 2.22% 2.71% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 26.67% 14.93% 13.92% 8.80% 4.47% 5.07% 5.62% 7.83% 6.67% 6.53% 6.10% 4.75% 7.50% 10.29% 8.80% 7.93% 6.31% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 82.91% 52.15% 44.04% 46.11% 40.00% 22.39% 21.14% 13.88% 7.51% 9.24% 11.14% 16.75% 14.98% 14.81% 13.60% 18.94% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 110.84% 70.25% 61.00% 67.07% 61.88% 37.05% 37.28% 25.68% 14.21% 17.49% 61.88% <-Median-> 7 Paid Median Price CDN$
Cost covered if held 25 years 165.69% 110.73% 100.39% 113.18% 105.21% 138.21% <-Median-> 2 Paid Median Price CDN$
$314.04 <-12 mths GP
0.24 <-12 mths P/GP Close
Graham No. $48.88 $23.42 $16.22 $16.89 $16.09 $64.49 $96.67 $85.38 $75.40 -$18.86 -$15.54 $153.70 $20.84 $33.26 $34.43 $0.00 28.51% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 0.49 1.47 1.52 1.21 1.69 0.53 0.39 0.58 0.83 -4.05 -5.17 0.63 4.10 2.32 0.60 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 0.60 1.76 2.13 1.65 1.88 0.58 0.44 0.68 0.91 -4.65 -6.16 0.68 4.76 2.47 0.68 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.38 1.17 0.90 0.77 1.51 0.47 0.35 0.49 0.74 -3.45 -4.19 0.57 3.44 2.18 0.53 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.58 1.49 1.12 1.40 1.88 0.51 0.43 0.67 0.89 -4.50 -5.88 0.60 3.75 2.24 2.16 #DIV/0! 0.64 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -42.01% 49.37% 12.15% 39.69% 87.85% -48.55% -56.69% -32.83% -10.53% -549.78% -688.04% -40.02% 275.45% 123.53% 115.95% #DIV/0! -36.42% <-Median-> 10 Graham Price CDN$
Price Close $28.35 $34.99 $18.19 $23.60 $30.23 $33.18 $41.87 $57.35 $67.46 $84.82 $91.38 $92.19 $78.26 $74.35 $74.35 $74.35 330.24% <-Total Growth 10 Stock Price CDN$
Increase 49.84% 23.42% -48.01% 29.74% 28.09% 9.76% 26.19% 36.97% 17.63% 25.73% 7.73% 0.89% -15.11% -5.00% 0.00% 0.00% 22.22 <-Median-> 10 CAPE (10 Yr P/E)
P/E 3.75 19.66 -7.91 25.65 -70.30 2.88 -40.08 -17.28 -55.91 -11.43 -54.45 3.13 -8.73 133.90 124.97 #DIV/0! 6.41% <-IRR #YR-> 5 Stock Price 36.46% CDN$
Trailing P/E 4.08 4.63 10.22 -10.26 32.86 -77.16 3.64 -54.90 -20.33 -70.30 -12.31 -54.93 2.66 -8.30 133.90 124.97 15.71% <-IRR #YR-> 10 Stock Price 330.24% CDN$
CAPE (10 Yr P/E) 13.69 15.78 9.62 13.03 18.20 14.33 18.19 26.24 33.06 140.65 -285.75 37.68 43.96 42.64 40.27 #DIV/0! 6.80% <-IRR #YR-> 5 Price & Dividend 38.68% CDN$
Median 10, 5 Yrs D.  per yr 0.48% 0.39% % Tot Ret 5.69% 2.99% T P/E -16.32 -20.33 P/E:  -14.36 -11.43 16.19% <-IRR #YR-> 10 Price & Dividend 340.38% CDN$
Price 15 D.  per yr 0.47% % Tot Ret 3.84% CAPE Diff 91.91% 11.80% <-IRR #YR-> 15 Stock Price 432.74% CDN$
Price  20 D.  per yr 0.53% % Tot Ret 4.86% 10.37% <-IRR #YR-> 20 Stock Price 619.30% CDN$
Price  25 D.  per yr 0.95% % Tot Ret 7.20% 12.20% <-IRR #YR-> 25 Stock Price 1678.64% CDN$
Price  30 D.  per yr 1.76% % Tot Ret 10.36% 15.24% <-IRR #YR-> 26 Stock Price #DIV/0! CDN$
Price & Dividend 15 12.27% <-IRR #YR-> 15 Price & Dividend 449.05% CDN$
Price & Dividend 20 10.90% <-IRR #YR-> 20 Price & Dividend 647.38% CDN$
Price & Dividend 25 13.15% <-IRR #YR-> 25 Price & Dividend 1798.58% CDN$
Price & Dividend 30 17.00% <-IRR #YR-> 26 Price & Dividend #DIV/0! CDN$
Price  5 -$57.35 $0.00 $0.00 $0.00 $0.00 $78.26 Price  5
Price 10 -$18.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.26 Price 10
Price & Dividend 5 -$57.35 $0.18 $0.23 $0.26 $0.29 $78.59 Price & Dividend 5
Price & Dividend 10 -$18.19 $0.11 $0.11 $0.11 $0.11 $0.13 $0.18 $0.23 $0.26 $0.29 $78.59 Price & Dividend 10
Price  15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.26 Price  15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.26 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $78.26 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 $78.26 Price  30
Price & Dividend 15 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.13 $0.18 $0.23 $0.26 $0.29 $78.59 Price & Dividend 15
Price & Dividend 20 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.13 $0.18 $0.23 $0.26 $0.29 $78.59 Price & Dividend 20
Price & Dividend 25 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.13 $0.18 $0.23 $0.26 $0.29 $78.59 Price & Dividend 25
Price & Dividend 30 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.11 $0.13 $0.18 $0.23 $0.26 $0.29 $78.59 Price & Dividend 30
Price H/L Median $23.83 $34.34 $24.60 $20.51 $27.27 $33.91 $38.09 $49.83 $62.29 $76.35 $80.38 $96.10 $85.48 $77.31 247.46% <-Total Growth 10 Stock Price CDN$
Increase 19.66% 44.10% -28.36% -16.63% 32.94% 24.35% 12.33% 30.83% 25.01% 22.57% 5.28% 19.56% -11.05% -9.55% 13.26% <-IRR #YR-> 10 Stock Price 247.46% CDN$
P/E 3.16 19.29 -10.70 22.29 -63.41 2.95 -36.46 -15.01 -51.62 -10.29 -47.89 3.26 -9.54 139.23 11.40% <-IRR #YR-> 5 Stock Price 71.55% CDN$
Trailing P/E 3.43 4.55 13.82 -8.92 29.64 -78.85 3.31 -47.70 -18.77 -63.28 -10.83 -57.25 2.90 -8.63 13.66% <-IRR #YR-> 10 Price & Dividend CDN$
P/E on Run. 5 yr Ave 10.19 11.95 8.64 6.88 18.13 14.78 22.02 32.65 56.60 -256.27 -27.39 30.38 42.01 32.39 11.80% <-IRR #YR-> 5 Price & Dividend CDN$
P/E on Run. 10 yr Ave 11.51 15.48 13.02 11.33 16.41 14.64 16.55 22.79 30.53 126.60 -251.34 39.28 48.01 44.33 3.26 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 0.39% 0.40% % Tot Ret 2.89% 3.43% T P/E -14.80 -18.77 P/E:  -12.65 -10.29 Count 27 Years of data CDN$
-$24.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $85.48
-$49.83 $0.00 $0.00 $0.00 $0.00 $85.48
-$24.60 $0.11 $0.11 $0.11 $0.11 $0.13 $0.18 $0.23 $0.26 $0.29 $85.80
-$49.83 $0.18 $0.23 $0.26 $0.29 $85.80
Dec May May Sep Oct May Dec Oct Dec Dec Dec Jul Jul Jul
Price High $29.25 $41.25 $34.60 $27.93 $30.25 $37.70 $42.77 $58.00 $68.96 $87.64 $95.70 $105.10 $99.22 $82.18 186.76% <-Total Growth 10 Stock Price CDN$
Increase 35.54% 41.03% -16.12% -19.28% 8.31% 24.63% 13.45% 35.61% 18.90% 27.09% 9.20% 9.82% -5.59% -17.17% 11.11% <-IRR #YR-> 10 Stock Price 186.76% CDN$
P/E 3.87 23.17 -15.04 30.36 -70.35 3.28 -40.94 -17.48 -57.16 -11.81 -57.02 3.57 -11.07 148.00 11.34% <-IRR #YR-> 5 Stock Price 71.07% CDN$
Trailing P/E 4.21 5.46 19.44 -12.14 32.88 -87.67 3.72 -55.52 -20.78 -72.64 -12.89 -62.62 3.37 -9.17 3.87 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -16.84 -20.78 P/E:  -14.64 -11.81 22.69 P/E Ratio Historical High
-$34.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $99.22
-$58.00 $0.00 $0.00 $0.00 $0.00 $99.22
Feb Feb Dec Mar Feb Jan Jan Jan Jan Jan Jan Jan Dec Mar
Price Low $18.41 $27.43 $14.60 $13.09 $24.28 $30.11 $33.40 $41.65 $55.61 $65.05 $65.05 $87.09 $71.73 $72.44 391.30% <-Total Growth 10 Stock Price CDN$
Increase 0.88% 49.00% -46.77% -10.34% 85.49% 24.01% 10.93% 24.70% 33.52% 16.98% 0.00% 33.88% -17.64% 0.99% 17.26% <-IRR #YR-> 10 Stock Price 391.30% CDN$
P/E 2.44 15.41 -6.35 14.23 -56.47 2.62 -31.97 -12.55 -46.09 -8.76 -38.76 2.96 -8.00 130.46 11.49% <-IRR #YR-> 5 Stock Price 72.22% CDN$
Trailing P/E 2.65 3.63 8.20 -5.69 26.39 -70.02 2.90 -39.87 -16.76 -53.92 -8.76 -51.89 2.44 -8.08 2.63 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -12.76 -16.76 P/E:  -10.66 -8.76 -14.53 P/E Ratio Historical Low
-$14.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $71.73
-$41.65 $0.00 $0.00 $0.00 $0.00 $71.73
Price Close US$ $24.79 $35.91 $13.84 $22.30 $30.33 $33.11 $42.27 $53.95 $58.36 $61.52 $61.52 $73.32 $54.47 $59.26 $59.26 $59.26 293.57% <-Total Growth 10 Stock Price US$
Increase 51.90% 44.86% -61.46% 61.13% 36.01% 9.17% 27.67% 27.63% 8.17% 5.41% 0.00% 19.18% -25.71% 8.79% 0.00% 0.00% 24.30 <-Median-> 10 CAPE (10 Yr P/E)
P/E 3.83 19.93 -7.37 25.37 -70.15 2.93 -40.26 -17.29 -56.12 -11.48 -49.22 3.12 -8.29 141.10 131.69 #DIV/0! 0.19% <-IRR #YR-> 5 Stock Price 0.96% US$
Trailing P/E 4.16 5.54 7.68 -11.87 34.50 -76.58 3.74 -51.38 -18.71 -59.15 -11.48 -58.66 2.32 -9.02 141.10 131.69 14.68% <-IRR #YR-> 10 Stock Price 293.57% US$
CAPE (10 Yr P/E) 15.24 20.11 9.02 14.84 21.84 14.99 19.56 26.76 30.86 81.06 -4,393.50 34.06 32.35 36.18 34.33 #DIV/0! 0.55% <-IRR #YR-> 5 Price & Dividend $0.03 US$
Median 10, 5 Yrs D.  per yr 0.58% 0.36% % Tot Ret 65.22% 3.78% T P/E -15.29 -18.71 P/E:  -14.38 -11.48 15.26% <-IRR #YR-> 10 Price & Dividend 304.65% US$
Price 15 D.  per yr 0.55% % Tot Ret 4.77% CAPE Diff 48.88% 11.02% <-IRR #YR-> 15 Stock Price 379.49% US$
Price  20 D.  per yr 0.45% % Tot Ret 5.22% 8.25% <-IRR #YR-> 17 Stock Price #DIV/0! US$
Price & Dividend 15 11.57% <-IRR #YR-> 15 Price & Dividend 397.22% US$
Price & Dividend 20 8.70% <-IRR #YR-> 17 Price & Dividend #DIV/0! US$
Price  5 -$53.95 $0.00 $0.00 $0.00 $0.00 $54.47 Price  5
Price 10 -$13.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $54.47 Price 10
Price & Dividend 5 -$53.95 $0.15 $0.16 $0.20 $0.23 $54.71 Price & Dividend 5
Price & Dividend 10 -$13.84 $0.11 $0.11 $0.11 $0.11 $0.12 $0.15 $0.16 $0.20 $0.23 $54.71 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 $54.47 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 $54.47 Price  20
Price & Dividend 15 $0.09 $0.11 $0.09 $0.11 $0.11 $0.11 $0.11 $0.12 $0.15 $0.16 $0.20 $0.23 $54.71 Price & Dividend 15
Price & Dividend 20 $0.09 $0.11 $0.09 $0.11 $0.11 $0.11 $0.11 $0.12 $0.15 $0.16 $0.20 $0.23 $54.71 Price & Dividend 20
Price H/L Median $19.68 $19.05 $26.27 $34.53 $37.62 $49.02 $58.21 $59.00 $75.48 $73.99 $63.42 $58.39 232.91% <-Total Growth 10 Stock Price CDN$
Increase -3.18% 37.90% 31.44% 8.95% 30.30% 18.75% 1.36% 27.93% -1.97% -14.29% -7.94% 14.30% <-IRR #YR-> 9 Stock Price 222.34% CDN$
P/E -10.48 21.67 -60.76 3.05 -35.83 -15.71 -55.97 -11.01 -60.38 3.15 -9.65 139.01 5.29% <-IRR #YR-> 5 Stock Price 29.38% CDN$
Trailing P/E 10.92 -10.14 29.88 -79.87 3.33 -46.69 -18.66 -56.73 -14.08 -59.19 2.70 -8.89 13.61% <-IRR #YR-> 9 Price & Dividend CDN$
P/E on Run. 5 yr Ave 7.83 7.19 19.18 14.78 21.31 32.31 51.35 398.65 -31.93 29.13 34.28 27.26 2.00% <-IRR #YR-> 5 Price & Dividend CDN$
P/E on Run. 10 yr Ave 12.83 12.67 18.92 15.63 17.41 24.32 30.78 77.74 -5390.47 34.37 37.67 35.65 -11.01 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr -0.68% -3.29% % Tot Ret -5.03% -164.90% T P/E -16.37 -18.66 P/E:  -13.36 -11.01 Count 11 Years of data CDN$
-$19.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $63.42
-$49.02 $0.00 $0.00 $0.00 $0.00 $63.42
-$19.05 $1.88 $0.51 $0.43 $0.67 $0.89 -$4.50 -$5.88 $0.60 $63.42
-$49.02 $0.89 -$4.50 -$5.88 $0.60 $63.42
Dec May Aug Oct Oct May Dec Nov Dec Dec Dec Jul Jul Jul
Price High $27.27 $27.05 $29.61 $38.70 $42.79 $55.64 $60.81 $63.06 $95.70 $82.58 $75.96 $62.60 180.81% <-Total Growth 10 Stock Price CDN$
Increase 30.70% 10.57% 30.03% 9.29% 3.70% 51.76% -13.71% -8.02% -17.59% 12.16% <-IRR #YR-> 9 Stock Price 178.55% CDN$
P/E -68.49 3.42 -40.75 -17.83 -58.47 -11.76 -76.56 3.52 -11.56 149.05 6.42% <-IRR #YR-> 5 Stock Price 36.52% CDN$
Trailing P/E 33.68 -89.51 3.78 -52.99 -19.49 -60.63 -17.85 -66.06 3.24 -9.53 -17.83 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -19.49 -19.49 P/E:  -17.83 -11.76 3.42 P/E Ratio Historical High
-$27.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $75.96
-$55.64 $0.00 $0.00 $0.00 $0.00 $75.96
Feb Feb Dec Mar Feb Jan Jan Jan Jan Jan Jan Jan Dec Mar
Price Low $12.08 $11.05 $22.93 $30.36 $32.45 $42.40 $55.61 $54.94 $55.26 $65.40 $50.88 $54.17 360.45% <-Total Growth 10 Stock Price CDN$
Increase 32.40% 6.88% 30.66% 31.16% -1.20% 0.58% 18.35% -22.20% 6.47% 18.49% <-IRR #YR-> 9 Stock Price 321.19% CDN$
P/E -53.04 2.68 -30.90 -13.59 -53.47 -10.25 -44.21 2.79 -7.74 128.98 3.71% <-IRR #YR-> 5 Stock Price 20.00% CDN$
Trailing P/E 26.09 -70.22 2.87 -40.38 -17.82 -52.83 -10.31 -52.32 2.17 -8.25 -13.59 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E -17.82 -17.82 P/E:  -13.59 -10.25 -53.04 P/E Ratio Historical Low
-$11.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50.88
-$42.40 $0.00 $0.00 $0.00 $0.00 $50.88
Cash and Long Term Assets US$ $12,235 $16,311 $15,850 $10,138
Coverage of Long Term Debt 0.54 0.75 0.74 75.66
Cash and Long Term Assets CDN$$ $16,428 $20,462 $21,623 $13,403
Coverage of Long Term Debt 0.54 0.75 0.74 75.66
Long Term Debt US$ $12,874 $17,643 $22,456 $21,716 $21,445 $134 -4.50% <-Total Growth 4 Debt US$
Change 37.04% 27.28% -3.30% -1.25% -99.38% 13.02% <-Median-> 4 Change US$
Debt/Market Cap Ratio 2.02 2.71 3.55 2.91 3.92 0.02 2.91 <-Median-> 5 Debt/Market Cap Ratio US$
Long Term Debt CDN$ $14,935 $24,431 $30,152 $27,243 $29,255 $177 -2.97% <-Total Growth 4 Debt CDN$
Change 63.58% 23.42% -9.65% 7.39% -99.39% 15.40% <-Median-> 4 Change CDN$
Debt/Market Cap Ratio 2.03 2.72 3.21 2.91 3.72 0.02 2.91 <-Median-> 4 Debt/Market Cap Ratio CDN$
Intangibles US$ $2,599 $4,833 $4,695 $5,069 $5,069 $9,286 $7,887 $8,048 $174 71.42% <-Total Growth 7 Intangibles US$
Change 85.96% -2.86% 7.97% 0.00% 83.19% -15.07% 2.04% -97.84% 2.04% <-Median-> 7 Change US$
Intangible/Market Cap Ratio 0.68 1.00 0.78 0.80 0.78 1.47 1.06 1.47 0.03 0.90 <-Median-> 8 Intangible/Market Cap Ratio US$
Intangibles CDN$ $2,643 $4,808 $4,994 $5,881 $7,019 $12,468 $9,894 $10,979 $230 119.86% <-Total Growth 7 Intangibles CDN$
Change 81.92% 3.85% 17.76% 19.36% 77.63% -20.64% 10.96% -97.90% 17.76% <-Median-> 7 Change CDN$
Intangible/Market Cap Ratio 0.69 1.00 0.78 0.80 0.78 1.33 1.06 1.40 0.03 0.90 <-Median-> 8 Intangible/Market Cap Ratio CDN$
Goodwill US$ $2,434 $4,358 $4,469 $4,928 $4,928 $9,174 $8,223 $8,213 $260 83.78% <-Total Growth 7 Goodwill US$
Change 79.05% 2.55% 10.27% 0.00% 86.16% -10.37% -0.12% -96.83% 2.55% <-Median-> 7 Change US$
Goodwill/Market Cap Ratio 0.64 0.90 0.74 0.77 0.76 1.45 1.10 1.50 0.04 0.84 <-Median-> 8 Goodwill/Market Cap Ratio
Goodwill CDN$ $2,475 $4,336 $4,753 $5,717 $6,824 $12,318 $10,316 $11,204 $344 135.72% <-Total Growth 7 Goodwill CDN$
Change 75.16% 9.63% 20.28% 19.36% 80.51% -16.25% 8.61% -96.93% 19.36% <-Median-> 7 Change CDN$
Goodwill/Market Cap Ratio 0.65 0.90 0.74 0.78 0.76 1.31 1.10 1.42 0.05 0.84 <-Median-> 8 Goodwill/Market Cap Ratio CDN$
Market Cap US$ $3,199 $4,464 $1,691 $2,683 $3,590 $3,813 $4,844 $6,018 $6,359 $6,521 $6,330 $7,452 $5,474 $5,933 $5,933 $5,933 223.69% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $3,658 $4,349 $2,223 $2,840 $3,579 $3,821 $4,798 $6,397 $7,350 $8,990 $9,402 $9,369 $7,865 $7,444 $7,444 $7,444 253.85% <-Total Growth 10 Market Cap CDN$
Diluted # of Shares in Million 133 128 123 122 119 117 115 113 110 107 104 102 101 100 -17.89% <-Total Growth 10 Diluted
Change -4.32% -3.76% -3.91% -0.81% -2.46% -1.68% -1.71% -1.74% -2.65% -2.73% -2.80% -$0.03 -$0.03 -$0.03 -0.03 <-Median-> 10 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% $0.00 $0.00 $0.00 0.00 <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 133 128 123 122 119 117 115 113 110 107 104 102 101 100 -17.89% <-Total Growth 10 Basic
Change -4.32% -3.76% -3.91% -0.81% -2.46% -1.68% -1.71% -1.74% -2.65% -2.73% -2.80% -$0.03 -$0.03 -$0.03 -0.03 <-Median-> 10 Change
Difference Basic/Outstanding -3.0% -2.9% -0.7% -1.4% -0.5% -1.6% -0.4% -1.3% -0.9% -0.9% -1.1% -$0.01 -$0.01 -$0.01 -0.01 <-Median-> 10 Difference Basic/Outstanding
$757 <-12 mths -43.84%
originally reported
Multiple Voting Shares 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.10 0.00% <-Total Growth 10 Multiple Voting Shares
Subordinate Voting Shares 128.93 124.20 122.10 120.22 118.28 115.07 114.50 111.44 108.86 105.89 102.79 101.53 100.40 100.03 100.03 100.03 -17.77% <-Total Growth 10 Subordinate Voting Shares
# of Share in Millions 129.03 124.30 122.20 120.32 118.38 115.17 114.60 111.54 108.96 105.99 102.89 101.63 100.50 100.13 100.13 100.13 -1.94% <-IRR #YR-> 10 Shares -17.75%
Increase -6.62% -3.66% -1.69% -1.54% -1.61% -2.71% -0.50% -2.66% -2.32% -2.72% -2.93% -1.22% -1.11% -0.38% 0.00% 0.00% -2.06% <-IRR #YR-> 5 Shares -9.90%
Cash Flow from Operations $M US$ $769 $1,344 $1,093 $1,280 $922 $1,188 $2,043 $1,586 $989 $1,880 $1,912 $1,875 $1,348 $757 <-12 mths 23.28% <-Total Growth 10 Cash Flow US$
Increase 10.54% 74.79% -18.64% 17.09% -27.99% 28.85% 71.97% -22.37% -37.64% 90.09% 1.70% -1.94% -28.11% -43.84% <-12 mths SO Buy Back, DRIP S Iss
5 year Running Average $532 $578 $803 $1,036 $1,082 $1,166 $1,305 $1,404 $1,346 $1,537 $1,682 $1,648 $1,601 $1,554 <-12 mths 99.36% <-Total Growth 10 CF 5 Yr Running US$
CFPS $5.96 $10.81 $8.95 $10.64 $7.79 $10.31 $17.83 $14.22 $9.08 $17.74 $18.58 $18.45 $13.41 $7.56 <-12 mths 49.90% <-Total Growth 10 Cash Flow per Share US$
Increase 18.38% 81.44% -17.25% 18.92% -26.81% 32.44% 72.83% -20.24% -36.16% 95.41% 4.77% -0.72% -27.30% -43.63% <-12 mths 2.12% <-IRR #YR-> 10 Cash Flow 23.28% US$
5 year Running Average $3.72 $4.48 $6.31 $8.28 $8.83 $9.70 $11.10 $12.16 $11.85 $13.84 $15.49 $15.61 $15.45 $15.15 <-12 mths -3.20% <-IRR #YR-> 5 Cash Flow -15.01% US$
P/CF on Med Price 2.20 1.79 3.37 3.35 2.11 3.45 6.41 3.33 4.06 4.01 4.73 7.72 4.13% <-IRR #YR-> 10 Cash Flow per Share 49.90% US$
P/CF on Closing Price 4.16 3.32 1.55 2.10 3.89 3.21 2.37 3.79 6.43 3.47 3.31 3.97 4.06 7.84 -1.16% <-IRR #YR-> 5 Cash Flow per Share -5.67% US$
20.86% Diff M/C 9.36% <-IRR #YR-> 10 CFPS 5 yr Running 144.75% US$
Excl.Working Capital CF $413.6 -$199.4 $239.3 -$45.9 $489.6 $807.0 -$15.0 -$301.0 $646 $354 $415 $57 $447 0.00% 4.91% <-IRR #YR-> 5 CFPS 5 yr Running 27.09% US$
Cash Flow from Operations $M WC $1,183 $1,145 $1,333 $1,234 $1,412 $1,995 $2,028 $1,285 $1,635 $2,234 $2,327 $1,932 $1,795 $757 <-12 mths 34.69% <-Total Growth 10 Cash Flow less WC US$
Increase 108.58% -3.21% 16.43% -7.37% 14.35% 41.33% 1.65% -36.64% 27.24% 36.64% 4.16% -16.97% -7.09% -57.83% <-12 mths 3.02% <-IRR #YR-> 10 Cash Flow less WC 34.69% US$
5 year Running Average $603 $735 $950 $1,092 $1,261 $1,424 $1,600 $1,591 $1,671 $1,835 $1,902 $1,883 $1,985 $1,809 <-12 mths 6.91% <-IRR #YR-> 5 Cash Flow less WC 39.69% US$
CFPS Excl. WC US$ $9.16 $9.21 $10.91 $10.26 $11.92 $17.32 $17.70 $11.52 $15.01 $21.08 $22.62 $19.01 $17.86 $7.56 <-12 mths 7.65% <-IRR #YR-> 10 CF less WC 5 Yr Run 108.93% US$
Increase 123.37% 0.48% 18.43% -5.92% 16.22% 45.26% 2.17% -34.90% 30.26% 40.46% 7.31% -15.95% -6.05% -57.67% <-12 mths 4.52% <-IRR #YR-> 5 CF less WC 5 Yr Run 24.75% US$
5 year Running Average $4.36 $5.60 $7.43 $8.73 $10.29 $11.92 $13.62 $13.74 $14.69 $16.52 $17.58 $17.85 $19.11 $17.62 <-12 mths 5.06% <-IRR #YR-> 10 CFPS - Less WC 63.77% US$
P/CF on Med Price 1.80 1.86 2.20 1.99 2.13 4.26 3.88 2.80 3.34 3.89 3.55 7.72 <-12 mths 9.17% <-IRR #YR-> 5 CFPS - Less WC 55.03% US$
P/CF on Closing Price 2.70 3.90 1.27 2.17 2.54 1.91 2.39 4.68 3.89 2.92 2.72 3.86 3.05 7.84 <-12 mths 9.91% <-IRR #YR-> 10 CFPS 5 yr Running 157.33% US$
CF/-WC P/CF Med 10 yr 3.36 5 yr  4.01 P/CF Med 10 yr 2.50 5 yr  3.88 21.94% Diff M/C 6.82% <-IRR #YR-> 5 CFPS 5 yr Running 39.06% US$
$1,001 <-12 mths -45.58%
Cash Flow from Operations $M CDN$ $896 $1,328 $1,339 $1,340 $917 $1,208 $2,033 $1,687 $1,147 $2,603 $2,567 $2,352 $1,839 $1,001 <-12 mths 37.34% <-Total Growth 10 Cash Flow CDN$
Increase 10.48% 48.21% 0.83% 0.07% -31.57% 31.76% 68.23% -17.01% -31.98% 126.90% -1.39% -8.38% -21.82% -45.58% <-12 mths DRIP,  SO Buy Backs CDN$
5 year Running Average $712 $626 $902 $1,143 $1,164 $1,226 $1,367 $1,437 $1,398 $1,736 $2,007 $2,071 $2,102 $2,073 <-12 mths 133.02% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $6.94 $10.68 $10.96 $11.14 $7.75 $10.49 $17.74 $15.12 $10.53 $24.56 $24.95 $23.14 $18.30 $10.00 <-12 mths 66.98% <-Total Growth 10 Cash Flow per Share CDN$
Increase 18.32% 53.85% 2.56% 1.64% -30.45% 35.42% 69.08% -14.74% -30.37% 133.25% 1.59% -7.25% -20.94% -45.37% <-12 mths 3.22% <-IRR #YR-> 10 Cash Flow 37.34% CDN$
5 year Running Average $4.91 $4.84 $7.09 $9.12 $9.49 $10.20 $11.61 $12.45 $12.33 $15.69 $18.58 $19.66 $20.30 $20.19 <-12 mths 1.74% <-IRR #YR-> 5 Cash Flow 9.02% CDN$
P/CF on Med Price 3.43 3.21 2.25 1.84 3.52 3.23 2.15 3.29 5.91 3.11 3.22 4.15 4.67 7.73 <-12 mths 5.26% <-IRR #YR-> 10 Cash Flow per Share 66.98% CDN$
P/CF on Closing Price 4.08 3.28 1.66 2.12 3.90 3.16 2.36 3.79 6.41 3.45 3.66 3.98 4.28 7.44 <-12 mths 3.88% <-IRR #YR-> 5 Cash Flow per Share 20.99% CDN$
127.93% Diff M/C 11.10% <-IRR #YR-> 10 CFPS 5 yr Running 186.42% CDN$
Excl.Working Capital CF $482.0 -$197.0 $293.0 -$48.0 $487.0 $820.7 -$14.9 -$320.1 $749.4 $490.2 $557.2 $71.5 $609.8 $0.0 <-12 mths 10.27% <-IRR #YR-> 5 CFPS 5 yr Running 63.07% CDN$
Cash Flow from Operations $M WC $1,378 $1,131 $1,632 $1,292 $1,404 $2,029 $2,018 $1,367 $1,897 $3,094 $3,124 $2,424 $2,449 $1,001 <-12 mths 50.05% <-Total Growth 10 Cash Flow less WC CDN$
Increase 108.47% -17.92% 44.30% -20.83% 8.67% 44.51% -0.55% -32.26% 38.78% 63.09% 1.00% -22.43% 1.03% -59.13% <-12 mths 4.14% <-IRR #YR-> 10 Cash Flow less WC 50.05% CDN$
5 year Running Average $753 $827 $1,086 $1,219 $1,367 $1,498 $1,675 $1,622 $1,743 $2,081 $2,300 $2,381 $2,597 $2,418 <-12 mths 12.37% <-IRR #YR-> 5 Cash Flow less WC 79.17% CDN$
CFPS Excl. WC $10.68 $9.10 $13.36 $10.74 $11.86 $17.62 $17.61 $12.25 $17.41 $29.19 $30.37 $23.85 $24.36 $10.00 <-12 mths 9.11% <-IRR #YR-> 10 CF less WC 5 Yr Run 139.13% CDN$
Increase 123.26% -14.80% 46.78% -19.60% 10.45% 48.53% -0.05% -30.41% 42.08% 67.66% 4.05% -21.47% 2.17% -58.97% <-12 mths 9.88% <-IRR #YR-> 5 CF less WC 5 Yr Run 60.15% CDN$
5 year Running Average $5.40 $6.27 $8.49 $9.73 $11.15 $12.53 $14.24 $14.01 $15.35 $18.81 $21.36 $22.61 $25.03 $23.55 <-12 mths 6.20% <-IRR #YR-> 10 CFPS - Less WC 82.44% CDN$
P/CF on Med Price 2.23 3.77 1.84 1.91 2.30 1.92 2.16 4.07 3.58 2.62 2.65 4.03 3.51 7.73 <-12 mths 14.74% <-IRR #YR-> 5 CFPS - Less WC 98.85% CDN$
P/CF on Closing Price 2.65 3.85 1.36 2.20 2.55 1.88 2.38 4.68 3.88 2.91 3.01 3.87 3.21 7.44 <-12 mths 11.42% <-IRR #YR-> 10 CFPS 5 yr Running 194.95% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 3.26 5 yr  4.15 P/CF Med 10 yr 2.63 5 yr  3.51 182.69% Diff M/C 12.30% <-IRR #YR-> 5 CFPS 5 yr Running 78.63% CDN$
-$13.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.36 CFPS - Less WC CDN$
-$12.25 $0.00 $0.00 $0.00 $0.00 $24.36 CFPS - Less WC CDN$
-$8.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.03 CFPS 5 yr Running CDN$
-$14.01 $0.00 $0.00 $0.00 $0.00 $25.03 CFPS 5 yr Running CDN$
Chge in WC $48.0 -$487.0 -$615.0 $383.0 $577.0 -$444.0 $20
Accounts receivable -$447 -$45 -$159
Inventories -$172 $18 -$273
Other current assets -$42 $92 -$60
Accounts payable, accrued liabilities and other current liabilities $577 $122 $229
Cash taxes paid -$161.0 -$294.0 -$234.0 -$147.0 -$241 -$284 -$248 -$241
Decrease in other operating activities -$58.00 -$96.0 -$115.0 -$55.0 -$113 -$47 $4 $57
Increase in warranty reserves and premiums -$423.0 -$188.0 $27.0 $22.0 $73.0
             
Net Change -$675.0 -$807.0 $15.0 $301.0 -$646.0 -$354 -$415 -$57 -$447
Google -->TD 2017 $15.0 -$648.0 -$334 -$415 -$57 -$447
Difference $0.0 $2.0 -$20 $0 $0 $0
TD -$99 -$525 -$334 -$216 <- restated
Differnce $400 -$121 -$20 -$199 2017
-$33 2018
OPM 4.81% 5.67% 4.98% 5.40% 3.76% 4.82% 7.44% 5.70% 5.00% 9.55% 10.74% 7.65% 5.67% 3.30% 13.78% <-Total Growth 10 OPM CDN$
Increase -1.75% 17.77% -12.10% 8.34% -30.26% 28.10% 54.42% -23.39% -12.39% 91.17% 12.42% -28.72% -25.95% -41.69% Should increase  or be stable. CDN$
Diff from Median -15.4% -0.3% -12.4% -5.1% -33.8% -15.2% 30.9% 0.3% -12.1% 68.0% 88.9% 34.6% -0.3% -41.9% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 5.69% 5 Yrs 7.65% should be  zero, it is a   check on calculations
Current Assets US$ $9,300 $10,867 $10,569 $10,867 $12,000 $12,083 $13,206 $12,934 $10,345 $9,682 $10,314 $10,308 $10,871 $451 Liquidity ratio of 1.5 and up, best
Current Liabilities $5,566 $6,843 $6,588 $6,383 $7,071 $6,947 $7,888 $8,295 $5,544 $6,734 $6,675 $6,496 $8,291 $33 1.63 <-Median-> 10 Ratio US$
Liquidity Ratio 1.67 1.59 1.60 1.70 1.70 1.74 1.67 1.56 1.87 1.44 1.55 1.59 1.31 13.67 1.55 <-Median-> 5 Ratio US$
Assets US$ $19,375 $26,515 $24,279 $24,346 $27,225 $29,446 $36,302 $36,867 $28,936 $35,810 $42,913 $44,679 $45,417 $7,242 Debt Ratio of 1.5 and up, best
Liabilities $13,875 $18,568 $17,602 $16,675 $18,212 $23,764 $30,861 $32,522 $26,438 $34,620 $41,562 $39,662 $39,780 $536 1.14 <-Median-> 10 Ratio US$
Debt Ratio 1.40 1.43 1.38 1.46 1.49 1.24 1.18 1.13 1.09 1.03 1.03 1.13 1.14 13.51 1.09 <-Median-> 5 Ratio US$
Total Book Value US$ $5,500 $7,947 $6,677 $7,672 $9,013 $5,682 $5,441 $4,345 $2,498 $1,190 $1,351 $5,017 $5,637 $6,706 -15.58% <-Total Growth 10 Total Book Value US$
Non Cont. Int. $3,942 $6,223 $5,409 $6,086 $7,524 $3,862 $3,816 $3,191 $1,692 $1,353 $1,841 $2,128 $3,075 $0 US$
Book Value $1,558 $1,724 $1,268 $1,585 $1,489 $1,820 $1,625 $1,154 $806 -$163 -$490 $2,889 $2,562 $6,706 $6,706 $6,706 102.02% <-Total Growth 10 Book Value US$
Book Value per Share $12.07 $13.87 $10.38 $13.17 $12.58 $15.80 $14.18 $10.35 $7.40 -$1.54 -$4.76 $28.43 $25.49 $66.98 $66.98 $66.98 145.63% <-Total Growth 10 Book Value per Share US$
Increase 68.81% 14.86% -25.15% 26.95% -4.52% 25.63% -10.27% -27.04% -28.50% -120.79% -209.69% 696.87% -10.32% 162.73% 0.00% 0.00% -62.13% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 1.90 1.45 2.09 2.19 2.65 4.74 7.87 -38.37 -15.85 2.60 2.49 0.87 2.19 P/B Ratio Historical Median US$
P/B Ratio (Close) 2.05 2.59 1.33 1.69 2.41 2.10 2.98 5.21 7.89 -40.00 -12.92 2.58 2.14 0.88 9.40% <-IRR #YR-> 10 Book Value per Share 145.63% US$
Change -10.02% 26.11% -48.51% 26.92% 42.45% -13.11% 42.27% 74.94% 51.29% -607.07% 67.71% 119.97% -17.16% -58.59% 19.76% <-IRR #YR-> 5 Book Value per Share 146.40% US$
Leverage (A/BK) 3.52 3.34 3.64 3.17 3.02 5.18 6.67 8.48 11.58 30.09 31.76 8.91 8.06 1.08 8.27 <-Median-> 10 A/BV US$
Debt/Equity Ratio 2.52 2.34 2.64 2.17 2.02 4.18 5.67 7.48 10.58 29.09 30.76 7.91 7.06 0.08 7.27 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.34 5 yr Med 2.49 -62.13% Diff M/C 5.18 Historical 15 A/BV US$
-$10.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.49
-$10.35 $0.00 $0.00 $0.00 $0.00 $25.49
Current Assets $10,837 $10,738 $12,943 $11,373 $11,935 $12,288 $13,139 $13,757 $12,001 $13,407 $13,849 $12,931 $14,830 $596 Liquidity ratio of 1.5 and up, best
Current Liabilities $6,486 $6,762 $8,068 $6,680 $7,033 $7,065 $7,848 $8,823 $6,432 $9,325 $8,963 $8,149 $11,311 $44 1.63 <-Median-> 10 Ratio CDN$
Liquidity Ratio 1.67 1.59 1.60 1.70 1.70 1.74 1.67 1.56 1.87 1.44 1.55 1.59 1.31 13.67 1.55 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.81 1.78 1.77 1.90 1.83 1.91 1.93 1.75 2.04 1.71 1.83 1.87 1.47 35.75 1.83 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.71 1.26 1.51 1.90 1.34 1.91 1.54 1.71 2.04 1.00 1.29 1.87 0.99 35.75 1.29 <-Median-> 5 Ratio CDN$
Assets CDN$ $22,578 $26,199 $29,732 $25,481 $27,078 $29,947 $36,117 $39,212 $33,569 $49,588 $57,619 $56,050 $61,958 $9,575 Debt Ratio of 1.5 and up, best CDN$
Liabilities $16,169 $18,347 $21,555 $17,452 $18,114 $24,168 $30,704 $34,590 $30,671 $47,940 $55,805 $49,756 $54,268 $709 1.14 <-Median-> 10 Ratio CDN$
Debt Ratio 1.40 1.43 1.38 1.46 1.49 1.24 1.18 1.13 1.09 1.03 1.03 1.13 1.14 13.51 1.09 <-Median-> 5 Ratio CDN$
Total Book Value CDN$ $6,409 $7,852 $8,177 $8,029 $8,964 $5,779 $5,413 $4,621 $2,898 $1,648 $1,814 $6,294 $7,690 $8,866 -5.96% <-Total Growth 10 Total Book Value CDN$
Non Cont. Int. $4,594 $6,149 $6,624 $6,370 $7,483 $3,928 $3,797 $3,394 $1,963 $1,874 $2,472 $2,670 $4,195 $0 CDN$
Book Value $1,815 $1,703 $1,553 $1,659 $1,481 $1,851 $1,617 $1,227 $935 -$226 -$658 $3,624 $3,495 $8,866 $8,866 $8,866 125.05% <-Total Growth 10 Book Value CDN$
Book Value per Share $14.07 $13.70 $12.71 $13.79 $12.51 $16.07 $14.11 $11.00 $8.58 -$2.13 -$6.39 $35.66 $34.78 $88.55 $88.55 $88.55 173.64% <-Total Growth 10 Book Value per Share CDN$
Increase 68.73% -2.60% -7.24% 8.49% -9.27% 28.46% -12.22% -22.00% -22.01% -124.81% -200.29% 657.67% -2.48% 154.63% 0.00% 0.00% -63.79% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 1.69 2.51 1.94 1.49 2.18 2.11 2.70 4.53 7.26 -35.85 -12.57 2.69 2.46 0.87 2.11 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 2.02 2.55 1.43 1.71 2.42 2.06 2.97 5.21 7.86 -39.83 -14.29 2.59 2.25 0.84 10.59% <-IRR #YR-> 10 Book Value per Share 173.64% CDN$
Change -11.19% 26.72% -43.96% 19.58% 41.18% -14.56% 43.75% 75.61% 50.83% -606.69% 64.12% 118.09% -12.95% -62.69% 25.88% <-IRR #YR-> 5 Book Value per Share 216.04% CDN$
Leverage (A/BK) 3.52 3.34 3.64 3.17 3.02 5.18 6.67 8.48 11.58 30.09 31.76 8.91 8.06 1.08 8.27 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 2.52 2.34 2.64 2.17 2.02 4.18 5.67 7.48 10.58 29.09 30.76 7.91 7.06 0.08 7.27 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.32 5 yr Med 2.46 -63.79% Diff M/C 3.32 Historical 24 A/BV CDN$
-$12.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.78
-$11.00 $0.00 $0.00 $0.00 $0.00 $34.78
$3,850 <-12 mths 546.12%
Comprehensive Income US$ $14 -$29 $153 -$114 $1,496 $20 -$735 -$121 -$750 -$47 $2,997 -$1,108 -3776.73% <-Total Growth 10 Comprehensive Income US$
NCI $231 $147 -$399 $245 $58 $107 $46 -$245 NCI US$
Shareholders $14.17 -$28.58 $152.88 -$113.61 $1,265 -$127 -$336 -$366 -$808 -$154 $2,951 -$863 -2919.51% <-Total Growth 10 Shareholders US$
Increase #DIV/0! -301.72% 634.89% -174.32% 1213.42% -110.04% -164.57% -8.93% -120.77% 80.94% 2016.23% -129.24% -8.93% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $258 $230 $168 $64 -$74 -$358 $257 $152 40.60% <-IRR #YR-> 10 Comprehensive Income -2919.51%
ROE US$ 0.8% -2.3% 9.6% -7.6% 69.5% -7.8% -29.1% -45.4% 495.7% 31.4% 102.1% -33.7% 20.76% <-IRR #YR-> 5 Comprehensive Income -156.85% US$
5Yr Median 0.8% -2.3% -7.6% -7.8% -7.8% -7.8% 31.4% 31.4% -7.28% <-IRR #YR-> 7 5 Yr Running Average #DIV/0! US$
% Difference from NI -93.9% -87.6% 42.9% 121.6% -4.6% 5.0% -44.5% 218.3% -14.6% 18.5% 23.3% 30.2% -2.01% <-IRR #YR-> 5 5 Yr Running Average -9.66% US$
Median Values Diff 5, 10 yr 20.9% 23.3% 31.4% <-Median-> 5 Return on Equity
$28.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$863.0
$336.0 $0.0 $0.0 $0.0 $0.0 -$863.0
-$258.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $152.0
-$168.3 $0.0 $0.0 $0.0 $0.0 $152.0
Current Liability Coverage Ratio US$ 0.21 0.17 0.20 0.19 0.20 0.29 0.26 0.15 0.29 0.33 0.35 0.30 0.22 22.94   CFO / Current Liabilities US$
5 year Median 0.16 0.17 0.19 0.19 0.20 0.20 0.20 0.20 0.26 0.29 0.29 0.30 0.30 0.33 0.30 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 6.10% 4.32% 5.49% 5.07% 5.19% 6.78% 5.59% 3.49% 5.65% 6.24% 5.42% 4.32% 3.95% 10.45% CFO / Total Assets US$
5 year Median 4.45% 4.45% 5.33% 5.07% 5.19% 5.19% 5.49% 5.19% 5.59% 5.65% 5.59% 5.42% 5.42% 5.42% 5.4% <-Median-> 5 Return on Assets  US$
Return on Assets US$ 4.4% 0.9% -1.0% 0.4% -0.2% 4.5% -0.3% -1.6% -0.4% -2.6% -0.3% 5.4% -1.5% 51.6% Net  Income/Assets ROA US$
5Yr Median 0.3% 0.9% 0.9% 0.9% 0.4% 0.4% -0.2% -0.2% -0.3% -0.4% -0.4% -0.4% -0.4% -0.3% -0.4% <-Median-> 5 ROA US$
ROE US$ 55.2% 13.4% -18.2% 6.8% -3.4% 72.9% -7.4% -52.4% -14.3% 580.4% 26.5% 82.9% -25.9% 55.7% Net Inc/ Shareholders' equity ROE US$
5Yr Median 15.4% 13.4% 6.8% 6.8% -3.4% -3.4% -7.4% -7.4% -7.4% 26.5% 26.5% 55.7% 26.5% <-Median-> 5 ROE US$
$3,738 <-12 mths 663.80%
Net Income US$ $603 -$238 -$427 $1,627 $39 -$1,074 $159 -$884 -$36 $2,395 -$796 Net Income US$
NCI $834 -$345 -$376 $301 $160 -$469 $274 $62 $94 $1 -$133 NCI US$
Shareholders $860 $231 -$231 $107 -$51 $1,326 -$121 -$605 -$115 -$946 -$130 $2,394 -$663 $3,738 <-12 mths -186.89% <-Total Growth 10 Net Income US$
Increase 3.89% -73.16% -200.15% 146.31% -147.92% 2685.96% -109.13% -400.00% 80.99% -722.61% 86.26% 1941.54% -127.69% 663.80% <-12 mths EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $247 $302 $343 $359 $183 $276 $206 $131 $87 -$92 -$383 $120 $108 11.11% <-IRR #YR-> 10 Net Income -186.89% US$
Operating Cash Flow $769 $1,344 $1,093 $1,280 $922 $1,188 $2,043 $1,586 $989 $1,880 $1,912 $1,875 $1,348 1.85% <-IRR #YR-> 5 Net Income -9.59% US$
Investment Cash Flow -$323 -$2,851 -$1,145 $213 -$2,579 -$12 -$2,015 -$192 $1,236 -$4,837 -$2,801 $683 -$4,084 -10.92% <-IRR #YR-> 10 5 Yr Running Ave. -68.54% US$
Total Accrual $414 $1,738 -$180 -$1,386 $1,606 $150 -$149 -$1,999 -$2,340 $2,011 $759 -$164 $2,073 -3.81% <-IRR #YR-> 5 5 Yr Running Ave. -17.65% US$
Total Assets $19,375 $26,515 $24,279 $24,346 $27,225 $29,446 $36,302 $36,867 $28,936 $35,810 $42,913 $44,679 $45,417 Balance Sheet Assets US$
Accruals Ratio 2.13% 6.55% -0.74% -5.69% 5.90% 0.51% -0.41% -5.42% -8.09% 5.62% 1.77% -0.37% 4.56% 1.77% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.71 0.20 -0.17 0.09 -0.04 0.65 -0.06 -0.27 -0.07 -0.25 -0.06 1.23 -0.37
$231 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$663
$605 $0 $0 $0 $0 -$663
-$343 $0 $0 $0 $0 $0 $0 $0 $0 $0 $108
-$131 $0 $0 $0 $0 $108
Financial Cash Flow US$ -$1,263 -$175 -$858 -$1,624 $1,452 $850 -$1,590 $2,130 C F Statement  Financial Cash Flow US$
Total Accruals $1,413 $26 -$1,141 -$716 $559 -$91 $1,426 -$57 Accruals US$
Accruals Ratio 4.80% 0.07% -3.09% -2.47% 1.56% -0.21% 3.19% -0.13% -0.13% <-Median-> 5 Ratio US$
$5,090.09 <-12 mths 532.35%
Comprehensive Income CDN$ $14 -$35 $160 -$113 $1,521 $20 -$782 -$140 -$1,039 -$63 $3,760 -$1,512 -1044.71% <-Total Growth 10 Comprehensive Income CDN$
NCI $0 $235 $146 -$424 $284 $80 $144 $58 -$334 NCI CDN$
Shareholders $14 -$35 $160 -$113 $1,287 -$126 -$357 -$425 -$1,119 -$207 $3,702 -$1,177 -3263.73% <-Total Growth 10 Shareholders CDN$
Increase -350.00% 557.14% -170.63% 1238.50% -109.82% -182.84% -18.81% -163.51% 81.52% 1890.36% -131.80% -18.81% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $263 $234 $170 $53 -$148 -$447 $319 $155 42.13% <-IRR #YR-> 10 Comprehensive Income -3263.73%
ROE 0.8% -2.3% 9.6% -7.6% 69.5% -7.8% -29.1% -45.4% 495.7% 31.4% 102.1% -33.7% 26.93% <-IRR #YR-> 5 Comprehensive Income -229.44% CDN$
5Yr Median 0.8% -2.3% -7.6% -7.8% -7.8% -7.8% 31.4% 31.4% -7.26% <-IRR #YR-> 7 5 Yr Running Average #DIV/0! CDN$
% Difference from NI -93.9% -87.6% 42.9% 121.6% -4.6% 5.0% -44.5% 218.3% -14.6% 18.5% 23.3% 30.2% -1.84% <-IRR #YR-> 5 5 Yr Running Average -8.86% CDN$
Median Values Diff 5, 10 yr 20.9% 23.3% 31.4% <-Median-> 5 Return on Equity
$35.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$1,177.3
$357.4 $0.0 $0.0 $0.0 $0.0 -$1,177.3
-$262.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $154.9
-$170.0 $0.0 $0.0 $0.0 $0.0 $154.9
Current Liability Coverage Ratio CDN$ 0.21 0.17 0.20 0.19 0.20 0.29 0.26 0.15 0.29 0.33 0.35 0.30 0.22 22.94   CFO / Current Liabilities
5 year Median 0.16 0.17 0.19 0.19 0.20 0.20 0.20 0.20 0.26 0.29 0.29 0.30 0.30 0.33 0.30 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio CDN$ 6.10% 4.32% 5.49% 5.07% 5.19% 6.78% 5.59% 3.49% 5.65% 6.24% 5.42% 4.32% 3.95% 10.45% CFO / Total Assets
5 year Median 4.45% 4.45% 5.33% 5.07% 5.19% 5.19% 5.49% 5.19% 5.59% 5.65% 5.59% 5.42% 5.42% 5.42% 5.4% <-Median-> 5 Return on Assets 
Return on Assets ROA 4.4% 0.9% -1.0% 0.4% -0.2% 4.5% -0.3% -1.6% -0.4% -2.6% -0.3% 5.4% -1.5% 51.6% Net  Income/Assets Return on Assets CDN$
5Yr Median 0.3% 0.9% 0.9% 0.9% 0.4% 0.4% -0.2% -0.2% -0.3% -0.4% -0.4% -0.4% -0.4% -0.3% -0.3% <-Median-> 10 Asset Efficiency Ratio CDN$
Return on Equity ROE 55.2% 13.4% -18.2% 6.8% -3.4% 72.9% -7.4% -52.4% -14.3% 580.4% 26.5% 82.9% -25.9% 55.7% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 15.4% 15.4% 15.4% 13.4% 6.8% 6.8% -3.4% -3.4% -7.4% -7.4% -7.4% 26.5% 26.5% 55.7% 1.7% <-Median-> 10 Return on Equity CDN$
$4,942.01 <-12 mths 646.40%
Net Income CDN$ $738 -$249 -$425 $1,655 $39 -$1,142 $184 -$1,224 -$48 $3,005 -$1,086 Net Income
NCI $0.00 $1,021 -$361.00 -$374 $306 $159 -$499 $318 $86 $126 $1 -$181 NCI
Shareholders $1,002.0 $228.0 -$283.0 $112.0 -$51 $1,349 -$120 -$643 -$133 -$1,310 -$175 $3,003 -$904 $4,942.01 <-12 mths 219.60% <-Total Growth 10 Shareholders CDN$
Increase 3.83% -77.25% -224.12% 139.58% -145.54% 2744.20% -108.93% -434.53% 79.27% -881.90% 86.68% 1820.57% -130.12% 646.40% <-12 mths EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $272.8 $333.6 $446.0 $439.0 $246.0 $45.6 $351.5 -$24.6 $62.1 -$97.7 -$438.3 $154.8 $166.1 $129.2 <-12 mths 12.32% <-IRR #YR-> 10 Net Income -219.60% CDN$
Operating Cash Flow $896.0 $1,328 $1,339 $1,340 $917 $1,208 $2,033 $1,687 $1,147 $2,603 $2,567 $2,352 $1,839 7.05% <-IRR #YR-> 5 Net Income -40.56% CDN$
Investment Cash Flow -$376.0 -$2,817 -$1,402 $223 -$2,565 -$12 -$2,005 -$204 $1,434 -$6,698 -$3,761 $857 -$5,571 -9.40% <-IRR #YR-> 10 5 Yr Running Ave. -62.75% CDN$
Total Accruals $482 $1,717 -$220 -$1,451 $1,597 $153 -$148 -$2,126 -$2,715 $2,785 $1,019 -$206 $2,828 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. 776.15% CDN$
Total Assets $22,578 $26,199 $29,732 $25,481 $27,078 $29,947 $36,117 $39,212 $33,569 $49,588 $57,619 $56,050 $61,958 Balance Sheet Assets CDN$
Accruals Ratio 2.13% 6.55% -0.74% -5.69% 5.90% 0.51% -0.41% -5.42% -8.09% 5.62% 1.77% -0.37% 4.56% 1.77% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.71 0.20 -0.17 0.09 -0.04 0.65 -0.06 -0.27 -0.07 -0.25 -0.06 1.23 -0.37 -0.06 <-Median-> 10 EPS/CF Ratio CDN$
$283.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$904.5
$643.5 $0.0 $0.0 $0.0 $0.0 -$904.5
-$446.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $166.1
$24.6 $0.0 $0.0 $0.0 $0.0 $166.1
Change in Close 49.8% 23.4% -48.0% 29.7% 28.1% 9.8% 26.2% 37.0% 17.6% 25.7% 7.7% 0.9% -15.1% -5.0% 0.0% 0.0% Count 25 Years of data CDN$
up/down down down up down up up down Count 16 64.00% CDN$
Meet Prediction? Yes Yes Yes Yes % right Count 7 43.75% CDN$
Financial Cash Flow CDN$ -$690.0 $1,347 $9 -$857 $1,106 -$1,284 -$174 -$913 -$1,884 $2,011 $1,141 -$1,995 $2,906 C F Statement  Financial Cash Flow CDN$
Total Accruals $1,172 $370 $792 -$955 $117 $1,743 $185 -$1,712 -$513 $860 $4 $1,790 -$259 Accruals CDN$
Accruals Ratio 5.2% 1.4% 2.7% -3.7% 0.4% 5.8% 0.5% -4.4% -1.5% 1.7% 0.0% 3.2% -0.4% 0.01% <-Median-> 5 Ratio CDN$
Cash US$ $2,448 $2,656 $3,191 $3,768 $2,313 $2,371 $3,376 $2,680 $451 Cash US$
Cash CDN$ $2,462 $2,921 $3,206 $2,518 $2,490 $2,642 $3,394 $4,371 $3,203 $3,184 $4,235 $3,656 $596 Cash CDN$
Cash per Share $19.81 $23.90 $26.65 $21.27 $21.62 $23.06 $30.43 $40.12 $30.22 $30.94 $41.67 $36.38 $5.96 $36.38 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 56.61% 131.41% 112.91% 70.36% 65.15% 55.07% 53.05% 59.47% 35.63% 33.86% 45.20% 46.48% 8.01% 45.20% <-Median-> 5 % of Stock Price CDN$
Notes:
August 11, 2019.  Last estimates were for 2018 and 2019 of $0.58 and $0.60 for EPS.
January 1, 2019.  Onex determined it met the definition of an investment entity, as defined by IFRS 10, Consolidated financial statements. This change 
in status has fundamentally changed how Onex prepares, presents and discusses its financial results relative to periods ending on or before December 31, 2018.
August 11, 2018.  Last estimates were for 2017 and 2018 of $0.26 and $0.50 EPS US$.
August 15, 2017.  Last estimates were for 2016 and 2017 of $0.05 and $0.29 for EPS US$.
November 1, 2016. Symbol Change for Onex Corp (TSX-ONEX, OTC-ONEXF), From TSX-OCX
August 20, 2016.  Last estimates were for 2015 and 2016 and only for EPS of $0.32 and $.030 US$.
August 18, 2015.  Last estimates were for 2014 and 2015 of $0.95 and $0.60 for EP.  There were no other estimates.
August 16, 2014.  Last estimates were for 2013 and 2014 of $125M (must be a mistake) for Revenue, $0.34 and $0.61 for EPS.
In 2011 company switched to US$ and I did not notice.  I have now fixed the spreadsheet to reflect this. 
July 20, 2013.  Last estimates I got were for 2011 and 2012 of $3.28 and $1.06 for EPS.
Why net income is positive and EPS is negative, is because non-controlling interests made a profit, but equity holders did not.
Jan 29, 2012.  Last estimates I got were for EPS of $$.60, $1.25, $2.69 for 2009 to 2011 and $11.96 and $12.50 for CF for 2009 and 2010.
Jan 22, 2010. Still no sign of any dividend increase.  Stock was hit by recession. Expected earnings for 2010 vary widely.
AP 2007.  I am selling as I do not understand this stock.  I thought I used to.  Time to sell.  It also has not raised dividends for many years.
AP2006.  It has done well the last few years. Got hit in 2000/2001, but has recovered. 10yrs valuation is good, 5 years not, but I have made money. No longer covered by TD, but Fin Post Card rating is a buy.
It looks like it can be a good company.  Although revenue is not growing like earnings and stock prices. 2002
AP 2005.  Does not look like it is doing well.  I am willing to wait a bit longer to see if this stock can be a good hold.
AR 2004.  Figures of 2003 were restated in 2004 because of sale of companies.  I left in original figures.
AR. 2004 Finally made a profit in 2004.  I still this is stock is a keeper at the moment.
2003. Affected by bear market.  I still think this is a keeper. 2003
Annual Reports out End of February.
Multiple voting shares can elect 60% of the directors and has 60% of the votes.
Sector:
Financial Services, Financial
What should this stock accomplish?
Would I buy this company?
I would not buy this stock.  First the dividend yield is far to low.  Aso, they may be smart but I wonder if they are looking out for shareholders.
Why am I following this stock. 
I thought this was a dividend paying stock, but was mistaken.  A stock that keeps its dividend level year after year is not a true dividend stock. 
Why I bought this stock.
I bought this stock in 2001 because it was on a stock hit list article I read.  By April 2008, I knew that this was not the sort of stock I wanted to
 be invested in as it was really not a dividend paying stock as the dividends never changed, so I sold. 
Dividends
Dividends are paid quarterly in cycle 1, that is January, April, July and October.  
Dividends appear to be declared early in a month and then paid at the end of the month.
How they make their money.
Onex Corp is a private equity investor and asset management firm. The company invests in businesses in partnership with management teams.
 It also invests in non-investment-grade debt through credit funds and collateralized loan obligations. It invests its capital together with funds 
from public and private pension funds, sovereign wealth funds, banks, insurance companies, and family offices.
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 Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Jan 29 2012 Aug 20 2013 Aug 16 2014 Aug 18 2015 Aug 20 2016 Aug 15 2017 Aug 11 2018 Aug 11 2019
Schwartz, Gerald Wilfred 0.100 100.00% 0.100 100.00% 0.100 100.00% 0.100 100.00% 0.100 100.00% 0.100 100.00% 0.100 100.00% V
CEO & Chairman $5.735 $6.746 $8.482 $9.138 $9.219 $7.826 $7.435 V
Subordinate Voting 21.108 18.94% 19.108 17.55% 19.108 18.04% 13.459 13.09% 12.709 12.52% 12.099 12.05% 12.099 12.10% S
Shares $1,210.545 $1,289.027 $1,620.742 $1,229.896 $1,171.656 $946.879 $899.571 S
Options - percentage 5.760 5.16% 3.950 3.63% 3.950 3.73% 3.950 3.84% 3.950 3.89% 3.950 3.93% 3.950 3.95%
Options - amount $330.336 $266.467 $335.039 $360.951 $364.151 $309.127 $293.683
Govan, Christopher Allan 0.141 0.13% 0.141 0.14% 0.133 0.13% 0.133 0.13% 0.133 0.13%
CFO - Shares - Amount $11.940 $12.86 $12.29 $10.430 $9.909
Options - percentage 0.325 0.31% 0.343 0.33% 0.234 0.23% 0.386 0.38% 0.356 0.36%
Options - amount $27.549 $31.32 $21.61 $30.191 $26.503
Lewtas, Donald William 0.585 0.52% 0.625 0.57% 0.533 0.50% 0.487 0.47% 0.028 46.01% 0.488 0.49% Was CFO
Managing Director - Shares - Amount $33.540 $42.177 $45.223 $44.47 $2.54 $38.161 Ceased insider Jan 2019
Options - percentage 0.240 0.22% 0.260 0.24% 0.270 0.25% 0.265 0.26% 0.200 0.20% 0.170 0.17%
Options - amount $13.764 $17.540 $22.901 $24.22 $18.44 $13.304
Daly, Andrea Elizabeth 0.000 0.00% 0.001 0.00% 0.001 0.00% 0.001 0.00% 0.001 0.00% 0.002 0.00% 0.002 0.00%
Officer - Shares - Amount $0.000 $0.054 $0.071 $0.12 $0.12 $0.143 $0.136
Options - percentage 0.137 0.12% 0.155 0.14% 0.158 0.15% 3.159 3.07% 0.145 0.14% 0.158 0.16% 0.148 0.15%
Options - amount $7.882 $10.427 $13.410 $288.69 $13.41 $12.331 $11.018
Mersky, Seth Mitchell 0.269 0.24% 0.424 0.40% 0.424 0.41% 0.459 0.45% 0.486 0.48% 0.503 0.50%
Officer - Shares - Amount $15.443 $35.939 $38.72 $42.35 $38.009 $37.410
Options - percentage 0.494 0.44% 1.236 1.17% 1.217 1.18% 1.142 1.12% 1.142 1.14% 1.028 1.03%
Options - amount $28.321 $104.864 $111.18 $105.28 $89.394 $76.425
Le Blanc, Robert Michael 1.155 1.06% 0.612 0.58% 0.625 0.61% 0.695 0.68% 0.718 0.71% 0.745 0.74%
Subsidiary Executives' $77.916 $51.911 $57.13 $64.07 $56.162 $55.377
Options - percentage 0.542 0.50% 1.115 1.05% 1.080 1.05% 1.030 1.01% 0.990 0.99% 0.950 0.95%
Options - amount $36.558 $94.574 $98.69 $94.96 $77.477 $70.633
Munk, Anthony 0.655 0.59% 1.079 0.99% 0.814 0.77% 0.825 0.80% 0.781 0.77% 0.679 0.68% 0.678 0.68%
Subsidiary Executives' $37.578 $72.757 $69.082 $75.36 $71.98 $53.127 $50.384
Options - percentage 0.228 0.20% 0.759 0.70% 1.044 0.98% 1.014 0.99% 1.014 1.00% 0.949 0.94% 0.224 0.22%
Options - amount $13.102 $51.190 $88.517 $92.63 $93.46 $74.253 $16.651
Hausman, Joshua Samuel 0.008 0.01% 0.029 0.03% 0.029 0.03%
Subsidiary Executives' $0.459 $2.485 $2.68
Options - percentage 0.155 0.14% 0.195 0.18% 0.199 0.19%
Options - amount $8.889 $16.540 $18.19
Casey, Daniel C. 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Director - Shares - Amount $0.000 $0.000 $0.00 $0.00 $0.000 $0.000
Options - percentage 0.075 0.07% 0.080 0.08% 0.084 0.08% 0.088 0.09% 0.091 0.09% 0.096 0.10%
Options - amount $5.062 $6.749 $7.66 $8.07 $7.143 $7.157
Gouin, Serge 0.090 0.08% 0.090 0.08% 0.090 0.09% 0.090 0.09% 0.090 0.09% 0.090 0.09%
Director - Shares - Amount $6.046 $7.613 $8.21 $8.29 $7.035 $6.718
Options - percentage 0.097 0.09% 0.101 0.10% 0.106 0.10% 0.110 0.11% 0.113 0.11% 0.119 0.12%
Options - amount $6.530 $8.607 $9.68 $10.11 $8.880 $8.830
Reisman, Heather M. 1.282 1.15% 1.282 1.18% 1.282 1.21% 1.282 1.25% 1.358 1.34% 1.282 1.28% 1.282 1.28%
Director - Shares - Amount $73.524 $86.485 $108.741 $117.15 $125.16 $100.331 $95.318
Options - percentage 0.059 0.05% 0.064 0.06% 0.068 0.06% 0.072 0.07% 0.000 0.00% 0.079 0.08% 0.084 0.08%
Options - amount $3.400 $4.292 $5.765 $6.59 $0.00 $6.192 $6.236
Etherington, William 0.010 0.01% 0.010 0.01% 0.010 0.01% 0.010 0.01% 0.010 0.01% 0.010 0.01%
Director - Shares - Amount $0.574 $0.848 $0.91 $0.92 $0.783 $0.744
Options - percentage 0.044 0.04% 0.053 0.05% 0.057 0.06% 0.061 0.06% 0.065 0.06% 0.070 0.07%
Options - amount $2.534 $4.507 $5.24 $5.62 $5.055 $5.175
Chairman - see above
Increase in O/S Shares 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.103 0.10% Yes 0
due to SO  $0 $0.000 $0.000 $0.000 $0.000 $0.000 $8.100
Book Value $0 $0.000 $0.000 $0.000 $0.000 $0.000 $9.289
Insider Buying -$3.521 -$0.521 -$6.876 -$3.789 -$0.658
Insider Selling $5.958 $3.980 $0.000 $10.779 $0.566
Net Insider Selling $15.379 $2.437 $3.459 -$6.876 $6.990 -$0.092
% of Market Cap 0.21% 0.03% 0.04% -0.07% 0.09% 0.00%
Directors 10 11 11 11 11 12 12
Women 1 10% 2 18% 2 18% 2 18% 2 18% 3 25% 3 25%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 123 40.38% 142 44.45% 145 37.86% 187 46.43% 194 46.88% 191 46.48% 200 48.53%
Total Shares Held 44.437 38.78% 45.784 41.05% 49.119 45.08% 40.285 38.01% 47.988 46.64% 47.773 47.01% 46.842 46.61% 48.546 48.48%
Increase/Decrease 0.430 1.0% -1.491 -3.15% -0.509 -1.03% -0.427 -1.05% -0.536 -1.11% -1.162 -2.38% -0.470 -0.99% -0.330 -0.67%
Starting No. of Shares 44.007 47.276 49.627 40.712 48.524 48.935 47.312 48.875
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock