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 Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2025 https://www.annualreports.com/Company/ritchie-bros-auctioneers-incorporated
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
RB Global Inc TSX RBA NYSE RBA https://www.rbauction.com/ Fiscal Yr: Dec-31
Year 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 12/31/27 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP Accounting Rules Fixed from 
Split Date
Split Split
USD - CDN$ 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3758 1.3758 1.3758 24.03% <-Total Growth 10 Currency
Change -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 8.79% -4.39% 0.00% 0.00% 2.18% <-IRR #YR-> 10 USD - CDN$ 24.03%
5 year Running Average 1.0555 1.0233 1.0460 1.1241 1.1892 1.2411 1.3012 1.3290 1.3067 1.2917 1.3117 1.3034 1.3314 1.3519 1.3735 1.3778 2.07% <-IRR #YR-> 5 USD - CDN$ 10.79%
-1.1601 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.4389
-1.2988 0.0000 0.0000 0.0000 0.0000 1.4389
Cost of Services & Inventory $57.9 $56.0 $66.1 $79.0 $533.4 $645.8 $615.6 $594.8 $776.7 $1,901.2 $2,279.5 $2,326.8 <-12 mths 2.08% 3838.05% <-Total Growth 10 Cost of Services & Inventory
Change -3.21% 17.91% 19.60% 575.07% 21.08% -4.68% -3.38% 30.59% 144.78% 19.90% 2.08% <-12 mths -89.57% 19.75% <-Median-> 10 Change
Ratio 0.12 0.11 0.12 0.13 0.46 0.49 0.45 0.42 0.45 0.52 0.53 0.52 <-12 mths -2.06% 0.45 <-Median-> 10 Ratio
Selling General & Admin $248.2 $255.0 $283.5 $323.3 $382.7 $382.4 $417.5 $464.6 $539.9 $743.7 $773.9 $780.8 <-12 mths 0.89% 211.79% <-Total Growth 10 Selling General & Admin
Change 2.73% 11.19% 14.02% 18.38% -0.07% 9.19% 11.28% 16.21% 37.75% 4.06% 0.89% <-12 mths -78.04% 11.23% <-Median-> 10 Change
Ratio 0.52 0.49 0.50 0.53 0.33 0.29 0.30 0.33 0.31 0.20 0.18 0.17 <-12 mths -3.19% 0.32 <-Median-> 10 Ratio
Total $306.1 $311.0 $349.6 $402.3 $916.1 $1,028.2 $1,033.1 $1,059.4 $1,316.6 $2,644.9 $3,053.4 $3,086.8 <-12 mths 1.09% 897.53% <-Total Growth 10 Total
Change 1.61% 12.40% 15.07% 127.72% 12.24% 0.48% 2.54% 24.28% 100.89% 15.44% 1.09% <-12 mths -92.92% 13.74% <-Median-> 10 Change
Ratio 0.64 0.60 0.62 0.66 0.78 0.78 0.75 0.75 0.76 0.72 0.71 0.69 <-12 mths -3.00% 0.73 <-Median-> 10 Ratio
$4,328 <-12 mths 1.02%
Revenue US$* $437.96 $467.40 $481.10 $515.88 $566.40 $610.52 $1,170.03 $1,318.64 $1,377.26 $1,416.97 $1,733.81 $3,679.6 $4,284.2 $4,465 $4,633 $4,714 790.51% <-Total Growth 10 Revenue US$
Increase 10.57% 6.72% 2.93% 7.23% 9.79% 7.79% 91.65% 12.70% 4.45% 2.88% 22.36% 112.23% 16.43% 4.22% 3.76% 1.75% 24.44% <-IRR #YR-> 10 Revenue 790.51% US$
5 year Running Average $384.69 $407.21 $427.98 $459.69 $493.75 $528.26 $668.78 $836.29 $1,008.57 $1,178.68 $1,403.34 $1,905.3 $2,498.4 $3,115.92 $3,759.12 $4,355.16 26.58% <-IRR #YR-> 5 Revenue 224.90% US$
Revenue per Share $4.11 $4.37 $4.47 $4.81 $5.30 $5.69 $10.77 $12.06 $12.53 $12.81 $15.64 $20.12 $23.19 $24.17 $25.08 $25.52 19.30% <-IRR #YR-> 10 5 yr Running Average 483.75% US$
Increase 10.35% 6.30% 2.30% 7.72% 10.18% 7.34% 89.15% 12.03% 3.93% 2.19% 22.07% 28.70% 15.24% 4.22% 3.76% 1.75% 24.47% <-IRR #YR-> 5 5 yr Running Average 198.74% US$
5 year Running Average $3.64 $3.83 $4.01 $4.30 $4.61 $4.93 $6.21 $7.73 $9.27 $10.77 $12.76 $14.63 $16.86 $19.19 $21.64 $23.62 17.90% <-IRR #YR-> 10 Revenue per Share 419.11% US$
P/S (Price/Sales) Med 5.16 4.69 5.45 5.66 5.76 5.23 3.20 3.16 4.08 4.90 3.94 2.97 3.45 4.09 0.00 0.00 13.97% <-IRR #YR-> 5 Revenue per Share 92.30% US$
P/S (Price/Sales) Close 5.08 5.25 6.02 5.01 6.41 5.26 3.06 3.56 5.61 4.78 3.70 3.32 3.89 4.36 4.20 4.13 15.44% <-IRR #YR-> 10 5 yr Running Average 320.45% US$
*Revenue in M US $  P/S Med 20 yr  5.34 15 yr  4.90 10 yr  4.01 5 yr  3.94 8.65% Diff M/C 16.89% <-IRR #YR-> 5 5 yr Running Average 118.21% US$
-$481 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,284
-$1,319 $0 $0 $0 $0 $4,284
-$428 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,498
-$836 $0 $0 $0 $0 $2,498
-$4.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.19
-$12.06 $0.00 $0.00 $0.00 $0.00 $23.19
-$4.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.86
-$7.73 $0.00 $0.00 $0.00 $0.00 $16.86
$5,955 <-12 mths -3.41%
Revenue CDN $ $435.72 $497.13 $558.12 $714.35 $760.50 $765.89 $1,596.15 $1,712.65 $1,753.53 $1,796.44 $2,348.27 $4,866.6 $6,164.5 $6,143 $6,374 $6,486 1004.52% <-Total Growth 10 Revenue CDN$
Increase 8.16% 14.09% 12.27% 27.99% 6.46% 0.71% 108.40% 7.30% 2.39% 2.45% 30.72% 107.24% 26.67% -0.35% 3.76% 1.75% 27.15% <-IRR #YR-> 10 Revenue 1004.52% CDN$
5 year Running Average $404.66 $417.18 $449.85 $521.63 $593.16 $659.20 $879.00 $1,109.91 $1,317.74 $1,524.93 $1,841.41 $2,495.5 $3,385.9 $4,263.77 $5,179.29 $6,006.74 29.20% <-IRR #YR-> 5 Revenue 259.94% CDN$
Revenue per Share $4.09 $4.64 $5.18 $6.66 $7.12 $7.14 $14.69 $15.66 $15.96 $16.24 $21.18 $26.62 $33.37 $33.25 $34.50 $35.11 22.37% <-IRR #YR-> 10 5 yr Running Average 652.67% CDN$
Increase 7.95% 13.64% 11.58% 28.57% 6.84% 0.29% 105.70% 6.66% 1.88% 1.76% 30.41% 25.68% 25.37% -0.35% 3.76% 1.75% 24.99% <-IRR #YR-> 5 5 yr Running Average 205.06% CDN$
5 year Running Average $3.83 $3.93 $4.21 $4.87 $5.54 $6.15 $8.16 $10.25 $12.11 $13.94 $16.75 $19.13 $22.67 $26.13 $29.78 $32.57 20.47% <-IRR #YR-> 10 Revenue per Share 543.87% CDN$
P/S (Price/Sales) Med 5.44 4.69 5.35 5.22 5.84 5.42 3.02 3.24 4.31 4.85 3.72 3.06 3.33 4.19 0.00 0.00 16.33% <-IRR #YR-> 5 Revenue per Share 113.04% CDN$
P/S (Price/Sales) Close 5.08 5.24 6.02 5.00 6.40 5.27 3.04 3.56 5.54 4.77 3.69 3.33 3.89 4.35 4.19 4.12 18.33% <-IRR #YR-> 10 5 yr Running Average 438.13% CDN$
*Revenue in M CDN $  P/S Med 20 yr  5.39 15 yr  4.85 10 yr  4.02 5 yr  3.72 8.28% Diff M/C 17.20% <-IRR #YR-> 5 5 yr Running Average 121.10% CDN$
-$558 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,165
-$1,713 $0 $0 $0 $0 $6,165
-$450 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,386
-$1,110 $0 $0 $0 $0 $3,386
-$5.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.37
-$15.66 $0.00 $0.00 $0.00 $0.00 $33.37
-$4.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $22.67
-$10.25 $0.00 $0.00 $0.00 $0.00 $22.67
$3.48 <-12 mths -0.29%
Adjusted Net Income $82.56 $89.99 $100.33 $121.06 $123.28 $87.66 $117.67 $145.65 $208.66 $216.10 $269.90 $502.2 $646.8 544.67% <-Total Growth 10 Adjusted Net Income
AEPS* US$ Diluted $0.77 $0.84 $0.94 $1.13 $1.15 $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $2.99 $3.49 $3.80 $4.23 $4.93 271.28% <-Total Growth 10 AEPS US$
Increase 26.23% 9.09% 11.90% 20.21% 1.77% -29.57% 33.33% 23.15% 26.32% 15.48% 24.23% 24.07% 16.72% 8.88% 11.32% 16.55% 10 0 10 Years of Data, EPS P or N 100.00% US$
AEPS Yield 3.69% 3.66% 3.50% 4.69% 3.38% 2.71% 3.28% 3.10% 2.39% 3.17% 4.17% 4.47% 3.87% 3.61% 4.02% 4.68% 14.02% <-IRR #YR-> 10 AEPS 271.28% US$
5 year Running Average $0.75 $0.76 $0.77 $0.86 $0.97 $0.97 $1.02 $1.10 $1.21 $1.37 $1.69 $2.07 $2.50 $2.93 $3.38 $3.89 21.28% <-IRR #YR-> 5 AEPS 162.41% US$
Payout Ratio 61.04% 60.12% 57.45% 53.10% 57.39% 83.95% 64.81% 57.14% 50.00% 48.45% 43.15% 36.12% 32.09% 30.53% 27.42% 23.53% 12.51% <-IRR #YR-> 10 5 yr Running Average 224.94% US$
5 year Running Average 55.48% 59.11% 61.87% 60.60% 57.82% 62.40% 63.34% 63.28% 62.66% 60.87% 52.71% 46.97% 41.96% 38.07% 33.86% 29.94% 17.86% <-IRR #YR-> 5 5 yr Running Average 127.45% US$
Price/AEPS Median 27.52 24.36 25.91 24.10 26.57 36.75 31.86 28.67 30.46 32.37 25.55 19.99 22.94 26.00 0.00 0.00 27.62 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 31.14 26.88 28.63 26.90 34.23 42.83 35.74 33.03 44.76 38.40 30.15 22.64 28.22 28.70 0.00 0.00 33.63 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 23.90 21.85 23.19 21.30 18.90 30.68 27.98 24.32 16.15 26.35 20.95 17.34 17.65 23.30 0.00 0.00 21.13 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 27.13 27.30 28.61 21.34 29.57 36.95 30.48 32.29 41.87 31.55 24.00 22.37 25.85 27.71 24.89 21.36 30.02 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 34.25 29.78 32.01 25.65 30.09 26.03 40.64 39.77 52.89 36.43 29.81 27.76 30.17 30.17 27.71 24.89 30.13 <-Median-> 10 Trailing P/AEPS Close US$
Median Values Historical   in order 27.06 33.03 21.85 28.61 P/CF 5 Yrs   in order 25.55 30.15 17.65 25.85 8.46% Diff M/C DPR 75% to 95% best US$
* Adjusted Earnings per Share
*Adjusted Net Income -$0.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.49
*Adjusted Net Earnings -$1.33 $0.00 $0.00 $0.00 $0.00 $3.49
-$0.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.50
-$1.10 $0.00 $0.00 $0.00 $0.00 $2.50
$4.79 <-12 mths -4.66%
Adjusted Net Income $82.13 $95.71 $116.39 $167.63 $165.52 $109.97 $160.52 $189.17 $265.67 $273.97 $365.55 $664.2 $930.7 699.59% <-Total Growth 10 Adjusted Net Income
AEPS* CDN$ $0.77 $0.89 $1.09 $1.56 $1.54 $1.02 $1.47 $1.73 $2.14 $2.46 $3.26 $3.95 $5.02 $5.23 $5.82 $6.78 360.50% <-Total Growth 10 AEPS CDN$
Increase 23.49% 16.62% 22.06% 43.49% -1.32% -34.19% 44.99% 17.24% 23.83% 14.99% 32.71% 21.15% 26.99% 4.11% 11.32% 16.55% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
AEPS Yield 3.69% 3.67% 3.49% 4.69% 3.39% 2.70% 3.30% 3.10% 2.42% 3.18% 4.17% 4.46% 3.87% 3.62% 4.02% 4.69% 16.50% <-IRR #YR-> 10 AEPS 360.50% CDN$
5 year Running Average $0.80 $0.78 $0.81 $0.99 $1.17 $1.22 $1.34 $1.47 $1.58 $1.76 $2.21 $2.71 $3.37 $3.99 $4.66 $5.36 23.79% <-IRR #YR-> 5 AEPS 190.71% CDN$
Payout Ratio 61.04% 60.12% 57.45% 53.10% 57.39% 83.95% 64.81% 57.14% 50.00% 48.45% 43.15% 36.12% 32.09% 30.53% 27.42% 23.53% 15.30% <-IRR #YR-> 10 5 yr Running Average 315.10% CDN$
5 year Running Average 55.48% 59.11% 61.87% 60.60% 57.82% 62.40% 63.34% 63.28% 62.66% 60.87% 52.71% 46.97% 41.96% 38.07% 33.86% 29.94% 18.11% <-IRR #YR-> 5 5 yr Running Average 129.86% CDN$
Price/AEPS Median 29.05 24.39 25.44 22.25 26.94 38.10 30.12 29.36 32.13 32.02 24.16 20.57 22.10 26.64 0.00 0.00 28.15 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 33.70 27.44 29.04 25.45 33.83 44.99 34.22 33.51 45.96 37.68 28.62 23.52 27.55 29.02 0.00 0.00 33.67 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 24.40 21.34 21.84 19.04 20.05 31.21 26.02 25.21 18.31 26.35 19.71 17.63 16.65 24.25 0.00 0.00 19.88 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 27.09 27.27 28.63 21.31 29.50 37.04 30.31 32.26 41.37 31.47 23.96 22.42 25.84 27.66 24.85 21.32 29.91 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 33.45 31.80 34.94 30.57 29.11 24.38 43.95 37.82 51.22 36.19 31.80 27.17 32.81 28.79 27.66 24.85 32.30 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values Historical   in order 26.94 33.51 21.42 28.63 P/CF 5 Yrs   in order 24.16 28.62 18.31 25.84 14.46% Diff M/C DPR 75% to 95% best
* Adjusted Earnings per Share
*Adjusted Net Income -$1.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.02
*Adjusted Net Earnings -$1.73 $0.00 $0.00 $0.00 $0.00 $5.02
-$0.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.37
-$1.47 $0.00 $0.00 $0.00 $0.00 $3.37
$2.03 <-12 mths 1.00%
Pre-split 2004
Pre-split 2008
EPS Basic US$ $0.75 $0.88 $0.85 $1.27 $0.86 $0.70 $1.12 $1.37 $1.56 $1.38 $2.89 $1.05 $2.03 138.82% <-Total Growth 10 EPS Basic
Pre-split 2004
Pre-split 2008
EPS Diluted* US$ $0.74 $0.88 $0.85 $1.27 $0.85 $0.69 $1.11 $1.36 $1.54 $1.36 $2.86 $1.04 $2.01 $2.34 $2.84 $3.43 136.47% <-Total Growth 10 EPS Diluted US$
Increase 2.78% 18.92% -3.41% 49.41% -33.07% -18.82% 60.87% 22.52% 13.24% -11.69% 110.29% -63.64% 93.27% 16.42% 21.50% 20.65% 10 0 10 Years of Data, EPS P or N 100.00% US$
Earnings Yield 3.5% 3.8% 3.2% 5.3% 2.5% 2.3% 3.4% 3.2% 2.2% 2.2% 4.9% 1.6% 2.2% 2.2% 2.7% 3.3% 8.99% <-IRR #YR-> 10 Earnings per Share 136.47% US$
5 year Running Average $0.79 $0.77 $0.76 $0.89 $0.92 $0.91 $0.95 $1.06 $1.11 $1.21 $1.65 $1.63 $1.76 $1.92 $2.22 $2.33 8.13% <-IRR #YR-> 5 Earnings per Share 47.79% US$
10 year Running Average $0.64 $0.69 $0.74 $0.82 $0.85 $0.85 $0.86 $0.91 $1.00 $1.07 $1.28 $1.29 $1.41 $1.52 $1.72 $1.99 8.74% <-IRR #YR-> 10 5 yr Running Average 131.23% US$
* Diluted ESP per share US$ E/P 10 Yrs 2.40% 5Yrs 2.22% 10.78% <-IRR #YR-> 5 5 yr Running Average 66.86% US$
-$0.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.01
-$1.36 $0.00 $0.00 $0.00 $0.00 $2.01
-$0.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.76
-$1.06 $0.00 $0.00 $0.00 $0.00 $1.76
$2.79 <-12 mths -3.43%
EPS Basic CDN$ $0.75 $0.94 $0.99 $1.76 $1.15 $0.88 $1.53 $1.78 $1.99 $1.75 $3.91 $1.39 $2.92 196.22% <-Total Growth 10 EPS Basic CDN$
EPS Diluted   $0.74 $0.94 $0.99 $1.76 $1.14 $0.87 $1.51 $1.77 $1.96 $1.72 $3.87 $1.38 $2.89 $3.22 $3.91 $4.72 193.30% <-Total Growth 10 EPS Diluted CDN$
Increase 0.54% 27.13% 5.35% 78.34% -35.10% -24.16% 74.94% 16.65% 11.00% -12.06% 124.66% -64.49% 110.26% 11.31% 21.50% 20.65% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 3.5% 3.8% 3.2% 5.3% 2.5% 2.3% 3.4% 3.2% 2.2% 2.2% 5.0% 1.6% 2.2% 2.2% 2.7% 3.3% 11.36% <-IRR #YR-> 10 Earnings per Share 193.30% CDN$
5 year Running Average $0.84 $0.79 $0.80 $1.03 $1.11 $1.14 $1.25 $1.41 $1.45 $1.57 $2.17 $2.14 $2.37 $2.62 $3.05 $3.22 10.36% <-IRR #YR-> 5 Earnings per Share 63.74% CDN$
10 year Running Average $0.70 $0.75 $0.81 $0.92 $0.97 $0.99 $1.02 $1.11 $1.24 $1.34 $1.65 $1.70 $1.89 $2.03 $2.31 $2.70 11.43% <-IRR #YR-> 10 5 yr Running Average 195.13% CDN$
* Diluted ESP per share  E/P 10 Yrs 2.40% 5Yrs 2.23% 10.91% <-IRR #YR-> 5 5 yr Running Average 67.84% CDN$
-$0.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.89
-$1.77 $0.00 $0.00 $0.00 $0.00 $2.89
-$0.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.37
-$1.41 $0.00 $0.00 $0.00 $0.00 $2.37
Dividends* US$ $1.18 $1.26 $1.36 Estimates Dividend*
Increase 5.36% 6.86% 7.85% Estimates Increase
Payout Ratio EPS 50.43% 44.35% 39.65% Estimates Payout Ratio EPS
Special Dividend US$ paid in US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.08 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend  Paid in US$ US$
Dividends* US$ $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $1.08 $1.12 $1.16 $1.16 $1.16 107.41% <-Total Growth 10 Dividends Paid in US$ US$
Increase 8.05% 7.45% 6.93% 11.11% 10.00% 3.03% 2.94% 8.57% 10.53% 11.90% 10.64% 3.85% 3.70% 3.57% 0.00% 0.00% 21 0 21 Years of data, Count P, N 100.00% US$
Average Increases 5 Year Running 9.4% 8.2% 7.3% 7.9% 8.7% 7.7% 6.8% 7.1% 7.0% 7.4% 8.9% 9.1% 8.1% 6.7% 4.4% 2.2% 7.82% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.41 $0.44 $0.47 $0.51 $0.56 $0.60 $0.64 $0.68 $0.73 $0.78 $0.86 $1.15 $1.22 $1.28 $1.33 $1.35 158.47% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 2.22% 2.47% 2.22% 2.20% 2.16% 2.28% 2.03% 1.99% 1.64% 1.50% 1.69% 1.81% 1.40% 1.17% 1.90% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.96% 2.24% 2.01% 1.97% 1.68% 1.96% 1.81% 1.73% 1.12% 1.26% 1.43% 1.60% 1.14% 1.06% 1.64% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 2.55% 2.75% 2.48% 2.49% 3.04% 2.74% 2.32% 2.35% 3.10% 1.84% 2.06% 2.08% 1.82% 1.31% 2.33% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 2.25% 2.20% 2.01% 2.49% 1.94% 2.27% 2.13% 1.77% 1.19% 1.54% 1.80% 1.61% 1.24% 1.10% 1.10% 1.10% 1.78% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 63.51% 57.39% 63.53% 47.24% 77.65% 98.55% 63.06% 55.88% 54.55% 69.12% 36.36% 103.85% 55.72% 49.57% 40.80% 33.82% 59.47% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 51.78% 57.14% 61.94% 57.17% 60.46% 65.75% 66.67% 64.39% 65.59% 64.69% 52.00% 70.34% 69.24% 66.81% 59.86% 57.96% 65.14% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 37.37% 28.58% 38.90% 32.76% 39.71% 49.87% 52.73% 24.97% 35.79% 32.74% 24.90% 36.30% 22.20% 21.25% 23.29% #DIV/0! 34.27% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 39.57% 36.39% 38.56% 33.68% 35.10% 37.25% 41.99% 36.84% 37.36% 35.79% 31.09% 37.24% 35.03% 31.28% 29.33% #DIV/0! 36.32% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 52.36% 54.55% 50.66% 37.57% 42.25% 53.13% 36.26% 32.44% 32.16% 35.47% 36.98% 57.43% 20.05% 21.25% 23.29% #DIV/0! 36.62% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 39.22% 43.36% 48.16% 46.69% 45.88% 46.42% 42.77% 39.02% 37.42% 36.24% 34.66% 40.48% 35.01% 31.67% 29.38% #DIV/0! 39.75% <-Median-> 10 DPR CF WC 5 Yr Running US$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 1.90% 1.78% 5 Yr Med 5 Yr Cl 1.64% 1.54% 5 Yr Med Payout 55.72% 32.74% 35.47% 8.06% <-IRR #YR-> 5 Dividends 47.37% US$
* Dividends per share US$ 10 Yr Med and Cur. -42.02% -38.25% 5 Yr Med and Cur. -32.90% -28.27% Last Div Inc ---> $0.270 $0.290 7.41% 7.57% <-IRR #YR-> 10 Dividends 107.41% US$
Dividends Growth 15 1.64% <-IRR #YR-> 15 Dividends 194.74% US$
Dividends Growth 20 11.66% <-IRR #YR-> 20 Dividends 807.62% US$
Dividends Growth 25 12.19% <-IRR #YR-> 21 Dividends
Dividends Growth 5 -$0.76 $0.00 $0.00 $0.00 $0.00 $1.12 Dividends Growth 5
Dividends Growth 10 -$0.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.12 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 -$0.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.12 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.12 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.12 Dividends Growth 25
Historical Dividends Historical High Div 2.95% Low Div 1.08% 10 Yr High 3.09% 10 Yr Low 1.12% Med Div 1.78% Close Div 1.73% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -62.66% Exp 2.00% Exp. -64.35% -1.64% Exp. -38.11% Exp. -36.39% High/Ave/Median  US$
Future Dividend Yield Div Yield $0.02 earning in 5 Years at IRR of 6.90% Div Inc. 39.60% Future Dividend Yield US$
Future Dividend Yield Div Yield 2.15% earning in 10 Years at IRR of 6.90% Div Inc. 94.88% Future Dividend Yield US$
Future Dividend Yield Div Yield 3.04% earning in 15 Years at IRR of 7.00% Div Inc. 175.90% Future Dividend Yield US$
Future Dividend Paid Div Paid $1.71 earning in 5 Years at IRR of 8.06% Div Inc. 47.37% Future Dividend Paid US$
Future Dividend Paid Div Paid $2.52 earning in 10 Years at IRR of 8.06% Div Inc. 117.17% Future Dividend Paid US$
Future Dividend Paid Div Paid $3.71 earning in 15 Years at IRR of 8.06% Div Inc. 220.05% Future Dividend Paid US$
Dividend Covering Cost Total Div $6.81 over 5 Years at IRR of 8.06% Div Cov. 6.47% Dividend Covering Cost US$
Dividend Covering Cost Total Div $15.15 over 10 Years at IRR of 8.06% Div Cov. 14.38% Dividend Covering Cost US$
Dividend Covering Cost Total Div $27.42 over 15 Years at IRR of 8.06% Div Cov. 26.04% Dividend Covering Cost US$
Yield if held 5 years 2.04% 2.30% 2.70% 2.93% 2.66% 3.21% 3.42% 3.12% 3.08% 3.08% 3.49% 3.14% 2.94% 2.27% 1.85% 1.88% 3.10% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 9.85% 7.32% 5.56% 4.79% 3.88% 2.95% 3.19% 3.80% 4.11% 3.79% 4.91% 5.28% 4.60% 4.26% 3.80% 3.90% 3.99% <-Median-> 10 Paid Median Price US$
Yield if held 15 years 12.75% 9.94% 15.65% 15.64% 14.26% 10.15% 7.82% 6.70% 5.53% 4.51% 4.93% 5.60% 5.67% 4.68% 5.47% 7.26% <-Median-> 10 Paid Median Price US$
Yield if held 20 years 17.68% 14.00% 21.90% 22.27% 21.80% 15.66% 11.53% 9.25% 6.82% 5.03% 17.68% <-Median-> 7 Paid Median Price US$
Yield if held 25 years 27.27% 20.63% 30.25% 27.49% 24.32% 23.95% <-Median-> 2 Paid Median Price US$
Cost covered if held 5 years 8.82% 10.04% 11.80% 12.46% 11.19% 14.09% 15.54% 13.96% 13.37% 12.83% 14.38% 16.68% 16.00% 12.55% 10.57% 10.98% 14.02% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 62.09% 49.55% 39.46% 33.83% 27.28% 21.77% 24.55% 28.80% 30.25% 27.00% 34.29% 43.59% 39.01% 36.94% 34.56% 37.08% 29.53% <-Median-> 10 Paid Median Price US$
Cost covered if held 15 years 87.55% 73.79% 120.13% 124.81% 124.67% 95.68% 74.46% 62.86% 50.32% 40.33% 50.74% 59.30% 61.63% 53.77% 66.19% 68.66% <-Median-> 10 Paid Median Price US$
Cost covered if held 20 years 167.85% 136.41% 215.04% 217.70% 214.40% 178.92% 137.25% 114.08% 89.36% 69.64% 178.92% <-Median-> 7 Paid Median Price US$
Cost covered if held 25 years 312.80% 248.74% 382.45% 375.04% 356.12% 280.77% <-Median-> 2 Paid Median Price US$
Dividend* $0.00 $1.54 $1.63 Estimates Dividend*
Increase -100.00% #DIV/0! 5.78% Estimates Increase
Payout Ratio EPS 0.00% 48.96% 41.64% Estimates Payout Ratio EPS
Special Dividends CDN$ Pd in US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.43 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends  Paid in US$ CDN$
Dividends per Share $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $1.43 $1.61 $1.60 $1.60 $1.60 157.25% <-Total Growth 10 Dividends Paid in US$ CDN$
Increase 5.70% 14.87% 16.63% 32.63% 6.66% -3.74% 11.94% 3.37% 8.35% 11.43% 18.20% 1.41% 12.82% -0.97% 0.00% 0.00% 18 3 21 Years of data, Count P, N 85.71% CDN$
Average Increases 5 Year Running 10.5% 5.4% 9.6% 15.7% 15.3% 13.4% 12.8% 10.2% 5.3% 6.3% 10.7% 8.5% 10.4% 8.6% 6.3% 2.7% 10.55% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.43 $0.45 $0.50 $0.58 $0.67 $0.75 $0.83 $0.90 $0.95 $1.01 $1.12 $1.50 $1.63 $1.73 $1.81 $1.85 227.97% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 2.10% 2.46% 2.26% 2.39% 2.13% 2.20% 2.15% 1.95% 1.56% 1.51% 1.79% 1.76% 1.45% 1.15% 1.87% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.81% 2.19% 1.98% 2.09% 1.70% 1.87% 1.89% 1.71% 1.09% 1.29% 1.51% 1.54% 1.16% 1.05% 1.62% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.50% 2.82% 2.63% 2.79% 2.86% 2.69% 2.49% 2.27% 2.73% 1.84% 2.19% 2.05% 1.93% 1.26% 2.38% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 2.25% 2.20% 2.01% 2.49% 1.95% 2.27% 2.14% 1.77% 1.21% 1.54% 1.80% 1.61% 1.24% 1.10% 1.10% 1.10% 1.79% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 63.51% 57.39% 63.53% 47.24% 77.65% 98.55% 63.06% 55.88% 54.55% 69.12% 36.36% 103.85% 55.72% 49.57% 40.80% 33.82% 59.47% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 50.85% 56.99% 61.92% 56.41% 60.24% 65.65% 66.26% 64.04% 65.54% 64.57% 51.77% 70.22% 68.81% 66.22% 59.38% 57.43% 65.05% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 37.37% 28.58% 38.90% 32.76% 39.71% 49.87% 52.73% 24.97% 35.79% 32.74% 24.90% 36.30% 22.20% 21.25% 23.29% #DIV/0! 34.27% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 39.39% 36.14% 38.36% 33.67% 35.21% 37.45% 41.93% 36.85% 37.42% 35.85% 31.09% 37.25% 34.66% 30.94% 29.05% #DIV/0! 36.35% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 52.36% 54.55% 50.66% 37.57% 42.25% 53.13% 36.26% 32.44% 32.16% 35.47% 36.98% 57.43% 20.05% 21.25% 23.29% #DIV/0! 36.62% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 38.85% 43.35% 48.31% 45.97% 45.10% 45.89% 42.43% 38.92% 37.39% 36.20% 34.70% 40.59% 34.62% 31.29% 29.08% #DIV/0! 39.76% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 1.87% 1.79% 5 Yr Med 5 Yr Cl 1.56% 1.54% 5 Yr Med Payout 55.72% 32.74% 35.47% 10.30% <-IRR #YR-> 5 Dividends 63.26% CDN$
* Div per share (What I actually received.) 10 Yr Med and Cur. -40.85% -38.21% 5 Yr Med and Cur. -29.06% -28.30% Last Div Inc ---> $0.270 $0.290 7.41% 9.91% <-IRR #YR-> 10 Dividends 157.25% CDN$
Dividends Growth 15 9.78% <-IRR #YR-> 15 Dividends 305.21% CDN$
Dividends Growth 20 12.66% <-IRR #YR-> 20 Dividends 985.05% CDN$
Dividends Growth 25 12.77% <-IRR #YR-> 21 Dividends
Dividends Growth 5 -$0.99 $0.00 $0.00 $0.00 $0.00 $1.61 Dividends Growth 5
Dividends Growth 10 -$0.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.61 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.61 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.61 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.61 Dividends Growth 25
Historical Dividends Historical High Div 2.81% Low Div 1.09% 10 Yr High 2.85% 10 Yr Low 1.10% Med Div 1.79% Close Div 1.77% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -60.72% Exp 1.26% Exp. -61.27% 0.34% Exp. -38.34% Exp. -37.61% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 1.80% earning in 5.00 Years at IRR of 10.30% Div Inc. 63.26% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 2.94% earning in 10.00 Years at IRR of 10.30% Div Inc. 166.55% Future Dividend Yield CDN$
Future Dividend Yield Div Yield $0.05 earning in 15.00 Years at IRR of 10.30% Div Inc. 335.19% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $2.61 earning in 5 Years at IRR of 10.30% Div Inc. 63.26% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $4.25 earning in 10 Years at IRR of 10.30% Div Inc. 166.55% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $6.95 earning in 15 Years at IRR of 10.30% Div Inc. 335.19% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $9.80 over 5 Years at IRR of 10.30% Div Cov. 6.78% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $23.20 over 10 Years at IRR of 10.30% Div Cov. 16.04% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $45.07 over 15 Years at IRR of 10.30% Div Cov. 31.17% Dividend Covering Cost CDN$
Yield if held 5 yrs 1.96% 2.08% 2.64% 4.06% 3.67% 3.83% 4.38% 3.56% 3.07% 2.86% 3.64% 3.22% 3.18% 2.32% 2.03% 2.02% 3.60% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 yrs 6.21% 6.03% 5.02% 5.54% 4.63% 3.57% 3.70% 4.16% 5.23% 4.93% 6.33% 6.55% 5.81% 4.58% 3.84% 4.12% 5.08% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 yrs 8.86% 7.99% 14.44% 13.19% 11.32% 10.72% 7.91% 7.13% 6.23% 5.89% 5.54% 6.80% 7.80% 6.61% 7.17% 7.52% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 yrs 15.76% 12.60% 18.59% 17.73% 18.69% 16.03% 12.91% 10.63% 8.34% 6.68% 16.03% <-Median-> 7 Paid Median Price CDN$
Yield if held 25 yrs 23.57% 20.56% 27.74% 23.75% 21.18% 22.07% <-Median-> 2 Paid Median Price CDN$
Cost covered if held 5 years 8.92% 8.73% 10.47% 14.20% 13.86% 16.78% 19.05% 16.26% 13.65% 12.15% 14.50% 16.93% 16.05% 12.61% 11.52% 11.74% 15.27% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 42.07% 40.88% 33.00% 31.48% 27.76% 24.54% 24.83% 29.50% 37.42% 34.79% 41.99% 53.52% 45.59% 38.54% 33.95% 38.40% 33.14% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 61.16% 55.29% 89.76% 90.03% 91.62% 87.47% 69.14% 63.13% 54.20% 48.01% 53.96% 63.82% 79.76% 72.32% 83.58% 66.48% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 129.66% 112.87% 172.34% 165.26% 166.10% 171.79% 134.33% 120.86% 101.62% 86.73% 165.26% <-Median-> 7 Paid Median Price CDN$
Cost covered if held 25 years 253.63% 216.71% 322.94% 300.20% 288.95% 235.17% <-Median-> 2 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $1,318.6 $1,377.3 $1,417.0 $1,733.8 $3,679.6 $4,284.2 $4,328 <-12 mths 1.02% 224.90% <-Total Growth 5 Revenue Growth US$ 224.90% 26.58%
AEPS Growth $1.33 $1.68 $1.94 $2.41 $2.99 $3.49 $3.48 <-12 mths -0.29% 162.41% <-Total Growth 5 AEPS Growth 162.41% 21.28%
Net Income Growth $148.9 $170.1 $151.6 $319.7 $174.9 $372.7 $379 <-12 mths 1.56% 150.37% <-Total Growth 5 Net Income Growth 150.37% 20.15%
Cash Flow Growth $332.8 $257.9 $317.6 $463.1 $544.0 $932.0 $964 <-12 mths 3.43% 180.05% <-Total Growth 5 Cash Flow Growth 180.05% 22.87%
Dividend Growth $0.76 $0.84 $0.94 $1.04 $1.08 $1.12 $1.16 <-12 mths 3.57% 47.37% <-Total Growth 5 Dividend Growth 47.37% 8.06%
Stock Price Growth $42.95 $70.34 $61.21 $57.83 $66.89 $90.21 $105.30 <-12 mths 16.73% 110.03% <-Total Growth 5 Stock Price Growth 110.03% 16.00%
Revenue Growth US$ $481.1 $515.9 $566.4 $610.5 $1,170.0 $1,318.6 $1,377.3 $1,417.0 $1,733.8 $3,679.6 $4,284.2 $4,465 <-this year 4.22% 790.51% <-Total Growth 10 Revenue Growth US$ 790.51% 24.44%
AEPS Growth $0.94 $1.13 $1.15 $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $2.99 $3.49 $3.80 <-this year 8.88% 271.28% <-Total Growth 10 AEPS Growth 271.28% 14.02%
Net Income Growth $91.5 $136.2 $91.8 $75.0 $121.2 $148.9 $170.1 $151.6 $319.7 $174.9 $372.7 $453 <-this year 21.46% 307.37% <-Total Growth 10 Net Income Growth 307.37% 15.08%
Cash Flow Growth $149.5 $196.4 $177.6 $146.3 $144.3 $332.8 $257.9 $317.6 $463.1 $544.0 $932.0 $1,009 <-this year 8.22% 523.48% <-Total Growth 10 Cash Flow Growth 523.48% 20.08%
Dividend Growth $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $1.08 $1.12 $1.18 <-this year 5.36% 107.41% <-Total Growth 10 Dividend Growth 107.41% 7.57%
Stock Price Growth $26.89 $24.11 $34.00 $29.93 $32.92 $42.95 $70.34 $61.21 $57.83 $66.89 $90.21 $105.30 <-this year 16.73% 235.48% <-Total Growth 10 Stock Price Growth 235.48% 12.87%
Dividends on Shares $27.42 $29.24 $28.15 $31.51 $32.57 $35.29 $39.33 $46.48 $94.27 $53.18 $52.67 $52.67 $52.67 $417.46 No of Years 10 Total Divs 12/31/14
Paid  $1,030.26 $1,100.22 $1,503.15 $1,242.12 $1,473.78 $1,838.76 $2,919.84 $2,554.53 $2,580.93 $2,926.11 $4,281.42 $4,771.47 $4,771.47 $4,771.47 $4,281.42 No of Years 10 Worth $31.22 32.03
Total $4,698.88
Graham No. US$ AEPS $10.33 $5.32 $11.79 $12.95 $12.90 $11.21 $13.63 $15.71 $18.61 $20.55 $25.11 $42.96 $47.12 $49.45 $52.17 $56.33 299.59% <-Total Growth 10 Graham Price US$ AEPS US$
Price/GP Ratio Median 2.05 3.84 2.07 2.10 2.37 2.66 2.52 2.43 2.75 3.06 2.45 1.39 1.70 2.00 2.44 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 2.32 4.24 2.28 2.35 3.05 3.09 2.83 2.80 4.04 3.62 2.89 1.58 2.09 2.21 2.86 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 1.78 3.45 1.85 1.86 1.69 2.22 2.22 2.06 1.46 2.49 2.01 1.21 1.31 1.79 1.93 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 2.02 4.31 2.28 1.86 2.64 2.67 2.42 2.73 3.78 2.98 2.30 1.56 1.91 2.13 2.53 <-Median-> 10 Price/GP Ratio US$
Prem /Disc. Close 102.23% 330.63% 128.02% 86.14% 163.56% 166.99% 141.56% 173.38% 277.87% 197.79% 130.28% 55.69% 91.43% 112.94% 101.83% 86.95% 152.56% <-Median-> 10 Graham Price US$
Graham No. US$ $10.13 $5.45 $11.21 $13.73 $11.09 $10.35 $13.82 $15.89 $17.82 $17.21 $27.36 $25.34 $35.76 $38.81 $42.77 $46.98 218.90% <-Total Growth 10 Graham Price US$ US$
Price/GP Ratio Median 2.09 3.76 2.17 1.98 2.75 2.88 2.49 2.40 2.87 3.65 2.25 2.36 2.24 2.55 2.45 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 2.37 4.14 2.40 2.21 3.55 3.35 2.79 2.77 4.22 4.33 2.66 2.67 2.75 2.81 2.78 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 1.82 3.37 1.94 1.75 1.96 2.40 2.19 2.04 1.52 2.97 1.85 2.05 1.72 2.28 2.00 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 2.06 4.21 2.40 1.76 3.07 2.89 2.38 2.70 3.95 3.56 2.11 2.64 2.52 2.71 2.67 <-Median-> 10 Price/GP Ratio US$
Prem /Disc. Close 106.29% 320.73% 139.79% 75.58% 206.56% 189.27% 138.28% 170.35% 294.67% 255.67% 111.39% 163.99% 152.25% 171.36% 146.18% 124.13% 167.17% <-Median-> 10 Graham Price US$
Graham No. EPS CDN$ $10.28 $5.66 $13.68 $17.94 $17.32 $14.06 $18.59 $20.41 $23.70 $26.06 $34.01 $56.82 $67.81 $68.03 $71.78 $77.49 395.63% <-Total Growth 10 Graham Price AEPS CDN$ CDN$
Price/GP Ratio Median 2.17 3.85 2.03 1.94 2.40 2.75 2.39 2.49 2.90 3.02 2.32 1.43 1.64 2.05 2.39 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 2.51 4.33 2.31 2.22 3.02 3.25 2.71 2.84 4.15 3.56 2.75 1.64 2.04 2.23 2.79 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.82 3.37 1.74 1.66 1.79 2.25 2.06 2.13 1.65 2.49 1.89 1.23 1.23 1.86 1.84 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 2.02 4.30 2.28 1.86 2.63 2.68 2.40 2.73 3.73 2.97 2.30 1.56 1.91 2.13 2.01 1.87 2.52 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 101.90% 330.13% 128.20% 85.88% 162.97% 167.65% 140.22% 173.07% 273.33% 197.06% 129.94% 56.05% 91.34% 112.53% 101.43% 86.59% 151.59% <-Median-> 10 Graham Price CDN$
Graham No. EPS CDN$ $10.07 $5.80 $13.01 $19.01 $14.89 $12.98 $18.85 $20.63 $22.69 $21.82 $37.05 $33.51 $51.46 $53.39 $58.85 $64.64 295.54% <-Total Growth 10 Graham Price EPS CDN$ CDN$
Price/GP Ratio Median 2.21 3.76 2.13 1.83 2.79 2.98 2.35 2.46 3.03 3.61 2.13 2.43 2.16 2.61 2.44 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 2.56 4.23 2.43 2.09 3.51 3.52 2.68 2.81 4.33 4.25 2.52 2.78 2.69 2.84 2.79 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.86 3.29 1.83 1.57 2.08 2.44 2.03 2.11 1.73 2.97 1.74 2.08 1.62 2.37 2.06 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 2.06 4.20 2.40 1.75 3.06 2.90 2.37 2.70 3.90 3.55 2.11 2.65 2.52 2.71 2.46 2.24 2.67 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 105.96% 320.24% 139.98% 75.34% 205.87% 189.99% 136.95% 170.04% 289.93% 254.79% 111.08% 164.59% 152.13% 170.83% 145.71% 123.69% 167.32% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $20.78 $24.39 $31.20 $33.39 $45.65 $37.55 $44.91 $55.78 $89.56 $77.60 $78.32 $88.47 $129.80 $144.87 $144.87 $144.87 316.10% <-Total Growth 10 Close CDN$ re Exchange Rate CDN$
Differnce $0.03 $0.03 -$0.02 $0.05 $0.10 -$0.09 $0.25 $0.06 $1.08 $0.19 $0.11 -$0.20 $0.06 $0.28 $0.28 $0.28 Differnce
Close Cdn$ $20.75 $24.36 $31.22 $33.34 $45.55 $37.64 $44.66 $55.72 $88.48 $77.41 $78.21 $88.67 $129.74 $144.59 $144.59 $144.59 315.57% <-Total Growth 10 Stock Price CDN$
5 yr Period ending 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 12/31/27 CDN$
5 year IRR -3.71% 0.28% 7.53% 9.79% 17.44% 15.44% 15.55% 14.59% 23.53% 12.98% 17.96% 17.11% 20.43% $0.15 <-Median-> 22 5 year IRR CDN$
As a Canadian, would I have made money on this stock? Looking at 5 year periods to, including Dividends
Price Close CDN$ $20.75 $24.36 $31.22 $33.34 $45.55 $37.64 $44.66 $55.72 $88.48 $77.41 $78.21 $88.67 $129.74 $144.59 $144.59 $144.59 315.57% <-Total Growth 10 Stock Price CDN$
Increase -7.37% 17.40% 28.16% 6.79% 36.62% -17.37% 18.65% 24.76% 58.79% -12.51% 1.03% 13.37% 46.32% 11.45% 0.00% 0.00% 30.95 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 28.18 26.03 31.66 18.96 39.91 43.48 29.49 31.54 45.13 44.90 20.19 64.46 44.86 44.91 36.97 30.64 18.42% <-IRR #YR-> 5 Stock Price 132.84% CDN$
Trailing P/E 28.34 33.09 33.36 33.81 25.90 32.98 51.59 36.80 50.09 39.48 45.36 22.89 94.32 49.99 44.91 36.97 15.31% <-IRR #YR-> 10 Stock Price 315.57% CDN$
CAPE (10 Yr P/E) 29.33 29.19 29.32 27.46 28.58 29.18 30.01 30.64 32.60 34.29 31.26 34.24 36.00 38.89 38.51 36.97 20.43% <-IRR #YR-> 5 Price & Dividend 149.22% CDN$
Median 5 yrs D.  per yr 2.04% 2.02% % Tot Ret 11.75% 9.87% T P/E $38.14 $45.36 P/E:  $41.70 $44.90 17.35% <-IRR #YR-> 10 Price & Dividend 358.09% CDN$
Price 15 D.  per yr 1.70% % Tot Ret 12.39% CAPE Diff 45.11% 12.00% <-IRR #YR-> 15 Stock Price 447.66% CDN$
Price  20 D.  per yr 1.77% % Tot Ret 12.77% 12.08% <-IRR #YR-> 20 Stock Price 878.43% CDN$
Price  25 D.  per yr 1.53% % Tot Ret 10.83% 12.60% <-IRR #YR-> 25 Stock Price 1841.50% CDN$
Price  30 D.  per yr 1.37% % Tot Ret 10.28% 11.96% <-IRR #YR-> 26 Stock Price
Price & Dividend 15 13.70% <-IRR #YR-> 15 Price & Dividend 513.21% CDN$
Price & Dividend 20 13.85% <-IRR #YR-> 20 Price & Dividend 1006.03% CDN$
Price & Dividend 25 14.13% <-IRR #YR-> 25 Price & Dividend 2095.65% CDN$
Price & Dividend 30 13.33% <-IRR #YR-> 26 Price & Dividend
Price  5 -$55.72 $0.00 $0.00 $0.00 $0.00 $129.74 Price  5
Price 10 -$31.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $129.74 Price 10
Price & Dividend 5 -$55.72 $1.07 $1.19 $1.41 $2.86 $131.35 Price & Dividend 5
Price & Dividend 10 -$31.22 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $131.35 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 $129.74 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 $129.74 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 $129.74 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 $129.74 Price  30
Price & Dividend 15 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $131.35 Price & Dividend 15
Price & Dividend 20 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $131.35 Price & Dividend 20
Price & Dividend 25 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $131.35 Price & Dividend 25
Price & Dividend 30 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $131.35 Price & Dividend 30
Price H/L Median. CDN$ $22.26 $21.80 $27.75 $34.81 $41.60 $38.72 $44.38 $50.72 $68.74 $78.75 $78.87 $81.36 $110.98 $139.26 299.98% <-Total Growth 10 Stock Price CDN$
Increase -7.88% -2.07% 27.30% 25.46% 19.51% -6.94% 14.62% 14.30% 35.52% 14.56% 0.16% 3.16% 36.40% 25.48% 14.87% <-IRR #YR-> 10 Stock Price 299.98% CDN$
P/E 30.23 23.29 28.14 19.79 36.45 44.73 29.30 28.71 35.06 45.67 20.36 59.15 38.37 43.26 16.95% <-IRR #YR-> 5 Stock Price 118.80% CDN$
Trailing P/E 30.39 29.60 29.64 35.30 23.65 33.92 51.26 33.49 38.91 40.16 45.74 21.00 80.68 48.15 17.20% <-IRR #YR-> 10 Price & Dividend $3.48 CDN$
P/E on Running 5 yr Average 26.54 27.57 34.62 33.80 37.42 34.03 35.41 35.99 47.41 50.28 36.38 38.02 46.92 53.21 19.22% <-IRR #YR-> 5 Price & Dividend $1.37 CDN$
P/E on Running 10 yr Average 29.12 34.40 37.74 42.76 39.19 43.43 45.89 55.44 58.81 47.72 47.95 58.80 68.49 28.71 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 2.33% 2.27% % Tot Ret 13.56% 11.81% T P/E 37.11 40.16 P/E:  35.75 38.37 Count 27 Years of data
-$27.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $110.98
-$50.72 $0.00 $0.00 $0.00 $0.00 $110.98
-$27.75 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $112.59
-$50.72 $1.07 $1.19 $1.41 $2.86 $112.59
High Month Feb Dec Dec Aug Dec Jan Sep Dec Nov Nov Aug Nov Nov May
Price High CDN$ $25.82 $24.52 $31.67 $39.82 $52.24 $45.72 $50.42 $57.89 $98.31 $92.67 $93.41 $93.02 $138.34 $151.74 336.82% <-Total Growth 10 Stock Price CDN$
Increase -12.95% -5.03% 29.16% 25.73% 31.19% -12.48% 10.28% 14.82% 69.82% -5.74% 0.80% -0.42% 48.72% 9.69% 15.89% <-IRR #YR-> 10 Stock Price 336.82% CDN$
P/E 35.07 26.20 32.12 22.64 45.77 52.82 33.30 32.77 50.14 53.75 24.11 67.63 47.83 47.13 19.03% <-IRR #YR-> 5 Stock Price 138.97% CDN$
Trailing P/E 35.26 33.30 33.84 40.38 29.71 40.06 58.25 38.23 55.66 47.26 54.18 24.01 100.57 52.47 32.77 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 43.82 54.18 P/E:  46.80 50.14 46.60 P/E Ratio Historical High CDN$
-$31.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $138.34
-$57.89 $0.00 $0.00 $0.00 $0.00 $138.34
Low Month Aug Oct May Jan Jan Nov Feb Jun Mar Mar Feb May Jan Feb
Price Low CDN$ $18.69 $19.07 $23.82 $29.80 $30.96 $31.71 $38.33 $43.55 $39.16 $64.82 $64.33 $69.70 $83.61 $126.77 251.01% <-Total Growth 10 Stock Price CDN$
Increase 0.16% 2.03% 24.91% 25.10% 3.89% 2.42% 20.88% 13.62% -10.08% 65.53% -0.76% 8.35% 19.96% 51.62% 13.38% <-IRR #YR-> 10 Stock Price 251.01% CDN$
P/E 25.39 20.37 24.16 16.95 27.13 36.63 25.31 24.66 19.97 37.59 16.61 50.67 28.91 39.38 13.93% <-IRR #YR-> 5 Stock Price 91.99% CDN$
Trailing P/E 25.52 25.90 25.45 30.22 17.60 27.78 44.28 28.76 22.17 33.06 37.31 17.99 60.78 43.83 24.16 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 29.49 33.06 P/E:  26.22 28.91 17.54 P/E Ratio Historical Low CDN$
-$23.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $83.61
-$43.55 $0.00 $0.00 $0.00 $0.00 $83.61
Price Close CDN$ into US$ $20.86 $22.90 $26.91 $24.08 $33.92 $30.00 $32.74 $42.90 $69.49 $61.06 $57.75 $67.04 $90.17 $105.10 $105.10 $105.10
Price Close US$ $20.89 $22.93 $26.89 $24.11 $34.00 $29.93 $32.92 $42.95 $70.34 $61.21 $57.83 $66.89 $90.21 $105.30 $105.30 $105.30 235.48% <-Total Growth 10 Stock Price US$
Increase -5.39% 9.77% 17.27% -10.34% 41.02% -11.97% 9.99% 30.47% 63.77% -12.98% -5.52% 15.67% 34.86% 16.73% 0.00% 0.00% 31.17 <-Median-> 10 CAPE (10 Yr P/E)
P/E 28.23 26.06 31.64 18.98 40.00 43.38 29.66 31.58 45.68 45.01 20.22 64.32 44.88 45.00 37.04 30.70 16.00% <-IRR #YR-> 5 Stock Price 110.03% US$
Trailing P/E 29.01 30.99 30.56 28.36 26.77 35.21 47.71 38.69 51.72 39.75 42.52 23.39 86.74 52.39 45.00 37.04 12.87% <-IRR #YR-> 10 Stock Price 235.48% US$
CAPE (10 Yr P/E) 29.54 29.34 29.45 27.95 28.86 29.25 30.07 30.78 32.67 34.38 31.57 34.58 36.22 39.02 38.65 37.11 18.06% <-IRR #YR-> 5 Price & Dividend 126.01% US$
Median 10, 5 Yrs D.  per yr 1.95% 2.06% % Tot Ret 13.15% 11.40% T P/E $39.22 $42.52 P/E:  $41.69 $45.01 14.81% <-IRR #YR-> 10 Price & Dividend 272.82% US$
Price 15 D.  per yr 1.69% % Tot Ret 14.82% CAPE Diff 44.36% 9.72% <-IRR #YR-> 15 Stock Price 302.18% US$
Price  20 D.  per yr 1.94% % Tot Ret 14.92% 11.08% <-IRR #YR-> 20 Stock Price 718.60% US$
Price  25 D.  per yr 1.86% % Tot Ret 12.83% 12.61% <-IRR #YR-> 25 Stock Price 1848.38% US$
Price  30 D.  per yr 1.70% % Tot Ret 12.21% 12.23% <-IRR #YR-> 26 Stock Price
Price & Dividend 15 11.41% <-IRR #YR-> 15 Price & Dividend 356.75% US$
Price & Dividend 20 13.03% <-IRR #YR-> 20 Price & Dividend 738.20% US$
Price & Dividend 25 14.47% <-IRR #YR-> 25 Price & Dividend 2140.10% US$
Price & Dividend 30 13.93% <-IRR #YR-> 26 Price & Dividend
Price  5 -$42.95 $0.00 $0.00 $0.00 $0.00 $90.21 Price  5
Price 10 -$26.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $90.21 Price 10
Price & Dividend 5 -$42.95 $0.84 $0.94 $1.04 $2.16 $91.33 Price & Dividend 5
Price & Dividend 10 -$26.89 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $91.33 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 $90.21 Price  15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $90.21 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $90.21 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 $90.21 Price  30
Price & Dividend 15 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $91.33 Price & Dividend 15
Price & Dividend 20 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $91.33 Price & Dividend 20
Price & Dividend 25 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $91.33 Price & Dividend 25
Price & Dividend 30 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $91.33 Price & Dividend 30
Price H/L Median. US$ $21.19 $20.47 $24.36 $27.24 $30.56 $29.77 $34.41 $38.14 $51.17 $62.81 $61.58 $59.77 $80.05 $98.80 228.68% <-Total Growth 10 Stock Price US$
Increase -14.56% -3.42% 19.01% 11.83% 12.19% -2.57% 15.59% 10.83% 34.17% 22.75% -1.96% -2.93% 33.93% 23.42% 12.64% <-IRR #YR-> 10 Stock Price 228.68% US$
P/E 28.64 23.26 28.65 21.44 35.95 43.14 31.00 28.04 33.22 46.18 21.53 57.47 39.83 42.22 15.99% <-IRR #YR-> 5 Stock Price 109.91% US$
Trailing P/E 29.43 27.66 27.68 32.04 24.06 35.02 49.87 34.36 37.62 40.78 45.28 20.90 76.97 49.15 14.81% <-IRR #YR-> 10 Price & Dividend $2.70 US$
P/E on Running 5 yr Average 26.96 26.58 31.96 30.53 33.28 32.79 36.07 36.11 46.09 51.82 37.41 36.62 45.43 51.40 18.31% <-IRR #YR-> 5 Price & Dividend $1.28 US$
P/E on Running 10 yr Average 33.07 29.53 32.72 33.21 35.93 35.15 39.92 41.95 51.11 58.97 48.22 46.23 56.81 65.17 28.64 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.17% 2.32% % Tot Ret 14.66% 12.67% T P/E 36.32 40.78 P/E:  34.59 39.83 Count 26 Years of data
-$24.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $80.05
-$38.14 $0.00 $0.00 $0.00 $0.00 $80.05
-$24.36 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $81.17
-$38.14 $0.84 $0.94 $1.04 $2.16 $81.17
High Month Mar Dec Dec Aug Dec Feb Aug Dec Nov Nov Aug  Nov Nov May
Price High US$ $23.98 $22.58 $26.91 $30.40 $39.37 $34.69 $38.60 $43.93 $75.20 $74.49 $72.66 $67.69 $98.50 $109.05 266.03% <-Total Growth 10 Stock Price US$
Increase -23.31% -5.84% 19.18% 12.97% 29.51% -11.89% 11.27% 13.81% 71.18% -0.94% -2.46% -6.84% 45.52% 10.71% 13.86% <-IRR #YR-> 10 Stock Price 266.03% US$
P/E 32.41 25.66 31.66 23.94 46.32 50.28 34.77 32.30 48.83 54.77 25.41 65.09 49.00 46.60 17.53% <-IRR #YR-> 5 Stock Price 124.22% US$
Trailing P/E 33.31 30.51 30.58 35.76 31.00 40.81 55.94 39.58 55.29 48.37 53.43 23.67 94.71 54.25 32.30 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 44.59 53.43 P/E:  47.57 49.00 47.32 P/E Ratio Historical High US$
-$26.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $98.50
-$43.93 $0.00 $0.00 $0.00 $0.00 $98.50
Low Month Aug Oct Jul Dec Jan Nov Mar May Mar Mar Feb May Jan  Feb
Price Low US$ $18.40 $18.35 $21.80 $24.07 $21.74 $24.85 $30.22 $32.34 $27.13 $51.12 $50.49 $51.85 $61.60 $88.54 182.57% <-Total Growth 10 Stock Price US$
Increase 0.38% -0.27% 18.80% 10.41% -9.68% 14.31% 21.61% 7.02% -16.11% 88.43% -1.23% 2.69% 18.80% 43.73% 10.95% <-IRR #YR-> 10 Stock Price 182.57% US$
P/E 24.86 20.85 25.65 18.95 25.58 36.01 27.23 23.78 17.62 37.59 17.65 49.86 30.65 37.84 13.75% <-IRR #YR-> 5 Stock Price 90.48% US$
Trailing P/E 25.56 24.80 24.77 28.32 17.12 29.24 43.80 29.14 19.95 33.19 37.13 18.13 59.23 44.05 23.78 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 29.19 33.19 P/E:  26.40 30.65 37.59 17.48 P/E Ratio Historical Low US$
-$21.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.60
-$32.34 $0.00 $0.00 $0.00 $0.00 $61.60
Free Cash Flow Mkt Sc US$ $231.1 $276.0 $391.1 $197.8 $655.1 $731.7 $787.8 $803.1
change 19.43% 41.70% -49.42% 231.19% 11.69% 7.67% 1.94%
Free Cash Flow WSJ CDN$ $210.19 $177.51 $165.16 $412.55 $332.40 $385.86 $578.04 $451.67 -100.00% <-Total Growth 7 Free Cash Flow
Change -15.55% -6.96% 149.80% -19.43% 16.08% 49.81% -21.86% -6.96% <-Median-> 7 Change
$1,466 <-12 mths 94.20%
Free Cash Flow MS US$ old $165.64 $141.08 $108.17 $101.27 $291.79 $215 $274 $391 $198
Change -14.83% -23.33% -6.38% 188.13% -26.32% 27.44% 42.70% -49.36%
Free Cash Flow MS US$ $71.72 $95.08 $110.09 $140.51 $130.40 $97.89 $166.82 $215.19 $243.87 $249.67 $239.94 $341.50 $754.90 $732 $788 $803 585.71% <-Total Growth 10 Free Cash Flow US$
Change 11.91% 32.57% 15.79% 27.63% -7.20% -24.93% 70.42% 29.00% 13.33% 2.38% -3.90% 42.33% 121.05% -3.07% 7.67% 1.94% 28.53% <-IRR #YR-> 5 Free Cash Flow MS 250.81% US$
FCF/CF from Op Ratio 0.53 0.50 0.74 0.72 0.73 0.67 1.16 0.65 0.95 0.79 0.52 0.63 0.81 0.73 0.86 #DIV/0! 21.23% <-IRR #YR-> 10 Free Cash Flow MS 585.71% US$
Dividends paid $50.0 $53.9 $57.9 $64.00 $70.00 $72.79 $75.68 $82.54 $91.74 $103.80 $115.20 $298.00 $206.00 $0.00 $284.16 $300.58 255.79% <-Total Growth 10 Dividends paid US$
Percentage paid 69.72% 56.69% 52.59% 45.55% 53.68% 74.35% 45.37% 38.35% 37.62% 41.57% 48.01% 87.26% 27.29% 0.00% 36.07% 37.43% $0.45 <-Median-> 10 Percentage paid US$
5 Year Coverage 48.61% 45.98% 43.82% 42.04% 53.58% 44.52% 31.19% 31.63% 31.84% 5 Year Covrage US$
Dividend Coverage Ratio 2.20 1.86 1.34 2.20 2.61 2.66 2.41 2.08 1.15 3.66 0.00 2.77 2.67 2.20 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 2.06 2.17 2.28 2.38 1.87 2.25 3.21 3.16 3.14 5 Year of Caogerage US$
Market Cap US$ $2,227 $2,454 $2,896 $2,585 $3,632 $3,211 $3,578 $4,696 $7,729 $6,771 $6,412 $12,230 $16,665 $19,452 $19,452 $19,452 475.49% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $2,212 $2,607 $3,362 $3,574 $4,866 $4,038 $4,854 $6,092 $9,722 $8,563 $8,672 $16,213 $23,967 $26,710 $26,710 $26,710 612.88% <-Total Growth 10 Market Cap  CDN$
Diluted # of Shares in Million 106.9 107.0 107.7 107.4 107.5 108.1 109.4 109.8 110.3 111.4 111.9 168.2 185.3 184.6 72.07% <-Total Growth 10 Diluted
Change -0.06% 0.12% 0.57% -0.21% 0.02% 0.61% 1.18% 0.33% 0.51% 0.99% 0.43% 50.34% 10.14% -0.36% 0.56% <-Median-> 10 Change
Difference Diluted/Basic -0.4% -0.3% -0.4% -0.3% -0.8% -1.0% -1.2% -1.1% -1.1% -1.0% -1.0% -0.7% -0.7% -0.8% -0.98% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 106.5 106.8 107.3 107.1 106.6 107.0 108.1 108.5 109.1 110.3 110.8 167.0 184.0 183.1 71.49% <-Total Growth 10 Basic
Change 0.29% 0.28% 0.47% -0.18% -0.42% 0.39% 0.95% 0.42% 0.49% 1.16% 0.42% 50.71% 10.18% -0.49% 0.46% <-Median-> 10 Change
Difference Basic/Outstanding 0.12% 0.24% 0.39% 0.12% 0.18% 0.21% 0.57% 0.75% 0.75% 0.27% 0.09% 9.51% 0.42% 0.91% 0.35% <-Median-> 10 Difference Basic/Outstanding
$964 <-12 mths 3.43%
# of Shares in Millions 106.6 107.0 107.7 107.2 106.8 107.3 108.7 109.3 109.9 110.6 110.9 182.8 184.7 184.7 184.7 184.7 5.54% <-IRR #YR-> 10 Shares 71.54%
Change 0.20% 0.40% 0.62% -0.45% -0.35% 0.42% 1.32% 0.60% 0.49% 0.67% 0.24% 64.90% 1.03% 0.00% 0.00% 0.00% 11.06% <-IRR #YR-> 5 Shares 68.96%
CF fr Op $M US$ $134.06 $189.12 $149.48 $196.36 $177.56 $146.27 $144.28 $332.79 $257.87 $317.59 $463.06 $544.00 $932.00 $1,008.64 $919.97 523.48% <-Total Growth 10 Cash Flow US$
Increase -5.02% 41.07% -20.96% 31.36% -9.57% -17.62% -1.36% 130.66% -22.51% 23.16% 45.80% 17.48% 71.32% 8.22% -8.79% SO Buy Back, DRIP S Iss, Buy Bus. US$
5 year Running Average $108.90 $128.59 $130.79 $162.03 $169.32 $171.76 $162.79 $199.45 $211.75 $239.76 $303.12 $383.06 $502.90 $653.06 $773.53 284.50% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $1.26 $1.77 $1.39 $1.83 $1.66 $1.36 $1.33 $3.04 $2.35 $2.87 $4.18 $2.98 $5.05 $5.46 $4.98 263.45% <-Total Growth 10 Cash Flow per Share US$
Increase -5.21% 40.50% -21.44% 31.95% -9.25% -17.97% -2.64% 129.27% -22.89% 22.33% 45.46% -28.76% 69.57% 8.22% -8.79% 20.08% <-IRR #YR-> 10 Cash Flow 523.48% US$
5 year Running Average $1.03 $1.21 $1.22 $1.51 $1.58 $1.60 $1.51 $1.85 $1.95 $2.19 $2.75 $3.08 $3.48 $4.11 $4.53 22.87% <-IRR #YR-> 5 Cash Flow 180.05% US$
P/CF on Med Price 16.85 11.58 17.55 14.87 18.38 21.83 25.92 12.53 21.80 21.88 14.74 20.09 15.87 18.09 0.00 13.77% <-IRR #YR-> 10 Cash Flow per Share 263.45% US$
P/CF on Closing Price 16.61 12.98 19.37 13.16 20.45 21.95 24.80 14.11 29.97 21.32 13.85 22.48 17.88 19.29 21.14 10.64% <-IRR #YR-> 5 Cash Flow per Share 65.76% US$
0.26% Diff M/C 11.02% <-IRR #YR-> 10 CFPS 5 yr Running 184.56% US$
$1,047 <-12 mths 1.51%
Excl.Working Capital CF -$38.38 -$90.04 -$34.69 -$25.13 -$10.68 -$8.98 $65.55 -$76.60 $29.13 -$24.43 -$151.18 $143.70 $99.80 $0.00 $0.00 13.54% <-IRR #YR-> 5 CFPS 5 yr Running 88.70% US$
CF fr Op $M WC US$ $95.68 $99.08 $114.79 $171.22 $166.88 $137.29 $209.83 $256.19 $287.01 $293.15 $311.87 $687.70 $1,031.80 $1,008.64 $919.97 798.83% <-Total Growth 10 Cash Flow less WC US$
Increase -7.80% 3.56% 15.86% 49.16% -2.54% -17.73% 52.84% 22.09% 12.03% 2.14% 6.39% 120.51% 50.04% -2.24% -8.79% 24.56% <-IRR #YR-> 10 Cash Flow less WC 798.83% US$
5 year Running Average $109.73 $107.70 $104.54 $116.91 $129.53 $137.85 $160.00 $188.28 $211.44 $236.69 $271.61 $367.18 $522.31 $666.63 $792.00 32.13% <-IRR #YR-> 5 Cash Flow less WC 302.75% US$
CFPS Excl. WC US$ $0.90 $0.93 $1.07 $1.60 $1.56 $1.28 $1.93 $2.34 $2.61 $2.65 $2.81 $3.76 $5.59 $5.46 $4.98 17.45% <-IRR #YR-> 10 CF less WC 5 Yr Run 399.64% US$
Increase -7.98% 3.14% 15.15% 49.84% -2.19% -18.07% 50.85% 21.36% 11.48% 1.46% 6.13% 33.72% 48.50% -2.24% -8.79% 22.64% <-IRR #YR-> 5 CF less WC 5 Yr Run 177.41% US$
5 year Running Average $1.04 $1.01 $0.98 $1.09 $1.21 $1.29 $1.49 $1.74 $1.95 $2.16 $2.47 $2.84 $3.48 $4.05 $4.52 18.01% <-IRR #YR-> 10 CFPS - Less WC 423.96% US$
P/CF on Med Price 23.61 22.11 22.85 17.05 19.56 23.26 17.82 16.28 19.59 23.70 21.89 15.89 14.33 18.09 0.00 18.97% <-IRR #YR-> 5 CFPS - Less WC 138.37% US$
P/CF on Closing Price 23.27 24.77 25.23 15.09 21.76 23.39 17.05 18.33 26.93 23.10 20.56 17.78 16.15 19.29 21.14 13.52% <-IRR #YR-> 10 CFPS 5 yr Running 255.54% US$
CF/-WC P/CF Med 10 yr 19.24 5 yr  20.09 P/CF Med 10 yr 18.69 5 yr  19.59 3.18% Diff M/C 14.86% <-IRR #YR-> 5 CFPS 5 yr Running 99.95% US$
$1,326.27 <-12 mths -1.10%
CF fr Op $M CDN$ $133.38 $201.14 $173.42 $271.90 $238.41 $183.49 $196.83 $432.23 $328.32 $402.64 $627.16 $719.49 $1,341.05 $1,387.69 $1,265.69 673.31% <-Total Growth 10 Cash Flow CDN$
Increase -$0.07 $0.51 -$0.14 $0.57 -$0.12 -$0.23 $0.07 $1.20 -$0.24 $0.23 $0.56 $0.15 $0.86 $0.03 -$0.09 SO Buy Back, DRIP S Iss
5 year Running Average $114.57 $132.58 $138.29 $184.68 $203.65 $213.67 $212.81 $264.57 $275.86 $308.70 $397.44 $501.97 $683.73 $895.61 $1,068.22 394.43% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $1.25 $1.88 $1.61 $2.54 $2.23 $1.71 $1.81 $3.95 $2.99 $3.64 $5.66 $3.94 $7.26 $7.51 $6.85 350.80% <-Total Growth 10 Cash Flow per Share CDN$
Increase -7.27% 50.21% -14.32% 57.51% -12.01% -23.36% 5.87% 118.28% -24.41% 21.81% 55.39% -30.43% 84.48% 3.48% -8.79% 22.70% <-IRR #YR-> 10 Cash Flow 673.31% CDN$
5 year Running Average $1.08 $1.25 $1.29 $1.73 $1.90 $1.99 $1.98 $2.45 $2.54 $2.82 $3.61 $4.03 $4.70 $5.60 $6.24 25.41% <-IRR #YR-> 5 Cash Flow 210.26% CDN$
P/CF on Med Price 17.79 11.60 17.23 13.72 18.64 22.63 24.50 12.83 23.00 21.63 13.94 20.68 15.29 18.54 0.00 16.25% <-IRR #YR-> 10 Cash Flow per Share 350.80% CDN$
P/CF on Closing Price 16.58 12.96 19.39 13.14 20.41 22.00 24.66 14.09 29.61 21.27 13.83 22.53 17.87 19.25 21.10 32.01% <-IRR #YR-> 5 Cash Flow per Share 83.64% CDN$
-2.08% Diff M/C 13.76% <-IRR #YR-> 10 CFPS 5 yr Running 262.97% CDN$
$1,441.01 <-12 mths -2.94%
Excl.Working Capital CF -$38.19 -$95.76 -$40.24 -$34.80 -$14.34 -$11.26 $89.42 -$99.49 $37.09 -$30.98 -$204.76 $190.06 $143.60 $0.00 $0.00 13.91% <-IRR #YR-> 5 CFPS 5 yr Running 91.77% CDN$
CF fr Op $M WC CDN$ $95.19 $105.38 $133.17 $237.10 $224.06 $172.23 $286.25 $332.74 $365.42 $371.66 $422.40 $909.55 $1,484.66 $1,387.69 $1,265.69 1014.84% <-Total Growth 10 Cash Flow less WC CDN$
Increase -9.80% 10.71% 26.37% 78.04% -5.50% -23.13% 66.20% 16.24% 9.82% 1.71% 13.65% 115.33% 63.23% -6.53% -8.79% 27.27% <-IRR #YR-> 10 Cash Flow less WC 1014.84% CDN$
5 year Running Average $115.99 $110.32 $109.61 $135.27 $158.98 $174.39 $210.56 $250.48 $276.14 $305.66 $355.69 $480.35 $710.74 $915.19 $1,094.00 34.87% <-IRR #YR-> 5 Cash Flow less WC 346.19% CDN$
CFPS Excl. WC CDN$ $0.89 $0.98 $1.24 $2.21 $2.10 $1.61 $2.63 $3.04 $3.33 $3.36 $3.81 $4.97 $8.04 $7.51 $6.85 20.56% <-IRR #YR-> 10 CF less WC 5 Yr Run 548.42% CDN$
Increase -9.98% 10.27% 25.59% 78.85% -5.16% -23.45% 64.04% 15.54% 9.28% 1.03% 13.38% 30.58% 61.56% -6.53% -8.79% 23.19% <-IRR #YR-> 5 CF less WC 5 Yr Run 183.75% CDN$
5 year Running Average $1.10 $1.04 $1.03 $1.26 $1.48 $1.63 $1.96 $2.32 $2.54 $2.79 $3.23 $3.70 $4.70 $5.54 $6.24 20.58% <-IRR #YR-> 10 CFPS - Less WC 549.88% CDN$
P/CF on Med Price 24.92 22.13 22.44 15.74 19.83 24.11 16.85 16.67 20.67 23.44 20.70 16.36 13.81 18.54 0.00 25.00% <-IRR #YR-> 5 CFPS - Less WC 164.09% CDN$
P/CF on Closing Price 23.24 24.74 25.25 15.07 21.72 23.44 16.96 18.31 26.60 23.04 20.53 17.83 16.14 19.25 21.10 16.43% <-IRR #YR-> 10 5 yr Running 357.69% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 19.66 5 yr  20.68 P/CF Med 10 yr 18.34 5 yr  20.67 4.95% Diff M/C 15.19% <-IRR #YR-> 5 5 yr Running 102.78% CDN$
-$1.81 $0.00 $0.00 $0.00 $0.00 $7.26 Cash Flow per Share CDN$
-$1.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.70 CFPS 5 yr Running CDN$
-$2.45 $0.00 $0.00 $0.00 $0.00 $4.70 CFPS 5 yr Running CDN$
-$133 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,485 Cash Flow less WC CDN$
-$333 $0 $0 $0 $0 $1,485 Cash Flow less WC CDN$
-$110 $0 $0 $0 $0 $0 $0 $0 $0 $0 $711 CF less WC 5 Yr Run CDN$
-$250 $0 $0 $0 $0 $711 CF less WC 5 Yr Run CDN$
OPM 30.61% 40.46% 31.07% 38.06% 31.35% 23.96% 12.33% 25.24% 18.72% 22.41% 26.71% 14.78% 21.75% 22.59% -29.99% <-Total Growth 10 OPM
Increase -14.10% 32.18% -23.21% 22.50% -17.64% -23.58% -48.53% 104.66% -25.81% 19.70% 19.16% -44.64% 47.15% 3.84% Should increase  or be stable.
Diff from Median 32.0% 74.5% 34.0% 64.2% 35.2% 3.3% -46.8% 8.9% -19.2% -3.3% 15.2% -36.2% -6.2% -2.6% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 23.19% 5 Yrs 21.75% should be  zero, it is a   check on calculations
$1,299.6 <-12 mths -0.24%
Adjusted EBITDA $175.0 $182.8 $208.6 $210.1 $191.5 $257.3 $294.6 $374.3 $385.3 $465.2 $1,032.8 $1,302.7 $1,349.0 $1,438.0 $1,499.0 Adjusted EBITDA US$
Change 4.46% 14.11% 0.72% -8.85% 34.36% 14.50% 27.05% 2.95% 20.73% 122.01% 26.13% 3.55% 6.60% 4.24% 17.61% <-Median-> 10 Change US$
Margin 37.44% 38.00% 40.44% 37.09% 31.37% 21.99% 22.34% 27.18% 27.19% 26.83% 28.07% 30.41% 30.21% 31.04% 31.80% 27.63% <-Median-> 10 Margin US$
Long Term Debt US$ $200.75 $147.23 $110.85 $54.57 $595.71 $795.99 $698.17 $627.20 $626.29 $1,733.94 $577.11 $3,061.6 $2,662.1 $2,622.60 2301.62% <-Total Growth 10 Debt US$
Change 49.94% -26.66% -24.71% -50.77% 991.70% 33.62% -12.29% -10.16% -0.15% 176.86% -66.72% 430.50% -13.05% -1.48% -5.16% <-Median-> 10 Change US$
Ratio to Market Cap 0.09 0.06 0.04 0.02 0.16 0.25 0.20 0.13 0.08 0.26 0.09 0.25 0.16 0.13 0.16 <-Median-> 10 Intangible/Market Cap Ratio US$
Assets/Current Liabilities Ratio 4.54 4.03 4.38 3.86 6.33 5.19 4.66 4.45 4.57 6.11 3.60 8.97 8.87 8.72 4.93 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 1.50 0.78 0.74 0.28 3.35 5.44 4.84 1.88 2.43 5.46 1.25 5.63 2.86 2.60 3.11 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $199.72 $156.60 $128.59 $75.56 $799.85 $998.56 $952.45 $814.61 $797.39 $2,198.29 $781.64 $4,049.3 $3,830.5 $3,608.17 2878.79% <-Total Growth 10 Debt CDN$
Change 46.69% -21.59% -17.88% -41.24% 958.55% 24.84% -4.62% -14.47% -2.11% 175.69% -64.44% 418.05% -5.40% -5.80% -3.37% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.09 0.06 0.04 0.02 0.16 0.25 0.20 0.13 0.08 0.26 0.09 0.25 0.16 0.14 0.16 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 4.54 4.03 4.38 3.86 6.33 5.19 4.66 4.45 4.57 6.11 3.60 8.97 8.87 8.72 4.93 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 1.50 0.78 0.74 0.28 3.35 5.44 4.84 1.88 2.43 5.46 1.25 5.63 2.86 2.60 3.11 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $25.57 $37.61 $45.50 $46.97 $72.30 $261.09 $245.62 $233.58 $300.95 $350.52 $322.7 $2,914.1 $2,668.7 $2,611.0 5764.76% <-Total Growth 10 Intangibles US$
Goodwill $84.25 $83.40 $82.35 $91.23 $97.54 $670.92 $671.59 $672.31 $840.61 $947.72 $948.8 $4,537.0 $4,511.8 $4,515.2 5378.54% <-Total Growth 10 Goodwill US$
Goodwill and Intangibles US$ $109.82 $121.00 $127.86 $138.21 $169.84 $932.02 $917.22 $905.89 $1,141.56 $1,298.23 $1,271.47 $7,451.10 $7,180.50 $7,126.20 5516.00% <-Total Growth 10 Total US$
Change 138.96% 10.19% 5.66% 8.09% 22.89% 448.76% -1.59% -1.23% 26.02% 13.72% -2.06% 486.02% -3.63% -0.76% 10.91% <-Median-> 10 Change US$
Ratio to Market Cap 0.05 0.05 0.04 0.05 0.05 0.29 0.26 0.19 0.15 0.19 0.20 0.61 0.43 0.37 0.20 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $25.44 $40.00 $52.79 $65.05 $97.08 $327.54 $335.08 $303.37 $383.17 $444.38 $437.0 $3,854.2 $3,840.0 $3,592.2 7174.20% <-Total Growth 10 Intangibles US$
Goodwill  $83.82 $88.70 $95.54 $126.34 $130.96 $841.67 $916.19 $873.20 $1,070.26 $1,201.51 $1,285.1 $6,000.6 $6,492.0 $6,212.0 6695.17% <-Total Growth 10 Goodwill US$
Goodwill and Intangibles CDN$ $109.26 $128.70 $148.33 $191.38 $228.05 $1,169.21 $1,251.27 $1,176.57 $1,453.43 $1,645.90 $1,722.08 $9,854.82 $10,332.02 $9,804.2 6865.66% <-Total Growth 10 Total US$
Change 133.76% 17.80% 15.25% 29.03% 19.16% 412.71% 7.02% -5.97% 23.53% 13.24% 4.63% 472.26% 4.84% -5.11% 16.20% <-Median-> 10 Change US$
Ratio to Market Cap 0.05 0.05 0.04 0.05 0.05 0.29 0.26 0.19 0.15 0.19 0.20 0.61 0.43 0.37 0.20 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $345.60 $398.38 $394.57 $430.10 $378.00 $508.49 $603.54 $679.58 $556.78 $762.22 $963.12 $1,814.0 $1,714.8 $1,782.6 334.60% <-Total Growth 10 Current Assets US$
Current Liabilities $249.55 $288.33 $254.22 $289.97 $252.83 $388.46 $440.09 $501.26 $514.58 $588.42 $795.29 $1,342.7 $1,331.3 $1,363.1 423.68% <-Total Growth 10 Current Liabilities US$
Liquidity 1.38 1.38 1.55 1.48 1.50 1.31 1.37 1.36 1.08 1.30 1.21 1.35 1.29 1.31 1.33 <-Median-> 10 Ratio US$
Liq. with CF aft div 1.72 1.85 1.91 1.94 1.92 1.50 1.53 1.85 1.40 1.66 1.65 1.61 1.83 1.89 1.65 <-Median-> 5 Ratio US$
Liq. CF re  Inv+Div  1.19 1.68 1.71 1.76 1.31 0.53 1.43 1.73 0.91 1.22 1.65 0.49 1.49 1.89 1.22 <-Median-> 5 Ratio US$
Curr Long Term Debt $18.28 $10.36 $10.36 $10.36 $10.36 $10.36 $10.52
Assets US$ $1,132.50 $1,162.30 $1,112.89 $1,120.12 $1,599.53 $2,017.31 $2,052.40 $2,229.43 $2,351.53 $3,592.91 $2,863.7 $12,037.4 $11,807.0 $11,887.3 960.93% <-Total Growth 10 Assets US$
Liabilities $475.97 $467.74 $402.80 $387.97 $903.75 $1,263.55 $1,215.76 $1,322.44 $1,339.13 $2,521.85 $1,573.7 $6,528.0 $6,090.6 $6,111.4 1412.07% <-Total Growth 10 Liabilities US$
Debt Ratio 2.38 2.48 2.76 2.89 1.77 1.60 1.69 1.69 1.76 1.42 1.82 1.84 1.94 1.95 1.76 <-Median-> 10 Ratio Same in US$ US$
Check $657 $695 $710 $732 $696 $754 $837 $907 $1,012 $1,071 $1,290 $5,509 $5,716 $5,776 US$
Lib and non-cont. int $476 $1,002 $405 $413 $909 $1,269 $1,221 $1,328 $1,344 $2,522 $1,574 $6,539 $6,101 $6,122 US$
Total Book Value US$ $656.53 $694.55 $710.09 $732.14 $695.78 $753.77 $836.63 $906.99 $1,012.40 $1,071.06 $1,290.08 $5,509.4 $5,716.4 $5,775.9 705.02% <-Total Growth 10 Book Value US$
Non-Control Int US$ $0.00 $534.00 $2.01 $24.79 $4.77 $5.07 $5.07 $5.15 $5.15 $0.39 $0.47 $10.7 $10.4 $10.4
Tot. Book Value US$ $656.53 $160.55 $708.09 $707.36 $691.01 $748.70 $831.57 $901.83 $1,007.25 $1,070.68 $1,289.61 $5,498.7 $5,706.0 $5,765.5 705.84% <-Total Growth 10 Book Value US$
Performace Share/Senior Preferred $0.00 $0.00 $0.00 $0.00 $3.95 $9.01 $0.92 $0.00 $0.00 $0.00 $0.00 $482.0 $482.0 $482.0 #DIV/0! <-Total Growth 10 Preference Shares US$
Net Book Value US$ $656.53 $160.55 $708.09 $707.36 $687.06 $739.68 $830.64 $901.83 $1,007.25 $1,070.68 $1,289.61 $5,016.7 $5,224.0 $5,283.5 $5,283.50 $5,283.50 637.76% <-Total Growth 10 Book Value Match here US$
Book Value per Share $6.16 $1.50 $6.58 $6.60 $6.43 $6.90 $7.64 $8.25 $9.17 $9.68 $11.63 $27.44 $28.28 $28.60 $28.60 $28.60 330.07% <-Total Growth 10 Book Value per Share US$
Change 6.04% -75.64% 338.32% 0.35% -2.53% 7.21% 10.84% 7.92% 11.14% 5.58% 20.16% 135.91% 3.07% 1.14% 0.00% 0.00% -9.24% P/B Ratio 26 Current/Historical Median US$
P/B Ratio (Median) 3.44 13.64 3.70 4.13 4.75 4.32 4.50 4.62 5.58 6.49 5.29 2.18 2.83 3.45 4.06 P/B Ratio 26 Historical Median US$
P/B Ratio (Close) 3.39 15.29 4.09 3.65 5.29 4.34 4.31 5.21 7.67 6.32 4.97 2.44 3.19 3.68 3.68 3.68 15.71% <-IRR #YR-> 10 Book Value per Share 330.07% US$
Change -10.78% 350.66% -73.25% -10.65% 44.67% -17.89% -0.77% 20.89% 47.35% -17.58% -21.37% -50.97% 30.85% 15.41% 0.00% 0.00% 27.94% <-IRR #YR-> 5 Book Value per Share 242.85% US$
Leverage (A/BK) 1.72 7.24 1.57 1.58 2.33 2.73 2.47 2.47 2.33 3.36 2.22 2.40 2.26 2.25 2.37 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.72 2.91 0.57 0.55 1.32 1.71 1.46 1.47 1.33 2.36 1.22 1.30 1.17 1.16 1.32 <-Median-> 10 Debt/Eq Ratio US$
Book Value is Asset less Liabilities P/BV 10 yr Med 4.56 5 yr Med 5.29 -19.31% Diff M/C 1.66 Historical 28 A/BV US$
Current Assets CDN$ $343.84 $423.72 $457.74 $595.58 $507.54 $637.90 $823.35 $882.64 $708.89 $966.35 $1,304.45 $2,399.20 $2,467.43 $2,452.50 439.04% <-Total Growth 10 Current Assets CDN$
Current Liabilities $248.28 $306.67 $294.92 $401.53 $339.48 $487.32 $600.37 $651.03 $655.16 $746.00 $1,077.14 $1,775.86 $1,915.61 $1,875.35 549.53% <-Total Growth 10 Current Liabilities CDN$
Liquidity 1.38 1.38 1.55 1.48 1.50 1.31 1.37 1.36 1.08 1.30 1.21 1.35 1.29 1.31 1.33 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 1.72 1.85 1.91 1.94 1.92 1.50 1.53 1.85 1.40 1.66 1.65 1.61 1.83 1.89 Uses actual CDN dividends received CDN$
Liq. CF re  Inv+Div  1.19 1.68 1.71 1.76 1.31 0.53 1.43 1.73 0.91 1.22 1.65 0.49 1.49 1.89 US$ one above more accurate CDN$
Curr Long Term Debt $23.74 $13.19 $13.13 $14.03 $13.70 $14.91 $14.47 CDN$
Assets CDN$ $1,126.72 $1,236.22 $1,291.06 $1,551.07 $2,147.69 $2,530.72 $2,799.88 $2,895.58 $2,993.97 $4,555.10 $3,878.63 $15,920.67 $16,989.09 $16,354.55 1215.90% <-Total Growth 10 Assets CDN$
Liabilities $473.54 $497.49 $467.29 $537.24 $1,213.47 $1,585.12 $1,658.54 $1,717.59 $1,704.98 $3,197.20 $2,131.35 $8,633.93 $8,763.76 $8,408.06 1775.46% <-Total Growth 10 Liabilities CDN$
Debt Ratio 2.38 2.48 2.76 2.89 1.77 1.60 1.69 1.69 1.76 1.42 1.82 1.84 1.94 1.95 1.76 <-Median-> 10 Ratio CDN$
Check  $653 $739 $824 $1,014 $934 $946 $1,141 $1,178 $1,289 $1,358 $1,747 $7,287 $8,225 $7,946
Book Value Check $653.18 $738.72 $823.78 $1,013.83 $934.22 $945.60 $1,141.33 $1,177.99 $1,288.99 $1,357.89 $1,747.28 $7,286.73 $8,225.33 $7,946.48
Total Book Value $653.18 $738.72 $823.78 $1,013.83 $934.22 $945.60 $1,141.33 $1,177.99 $1,288.99 $1,357.89 $1,747.28 $7,286.73 $8,225.33 $7,946.48 898.49% <-Total Growth 10 Total Book Value
Non-Control Int CDN$ $0.00 $567.96 $2.33 $34.32 $6.41 $6.36 $6.91 $6.69 $6.56 $0.49 $0.63 $14.15 $14.96 $14.31
Tot. Book Value CDN$ $653.18 $170.76 $821.45 $979.51 $927.82 $939.24 $1,134.42 $1,171.30 $1,282.42 $1,357.40 $1,746.65 $7,272.58 $8,210.36 $7,932.17 899.50% <-Total Growth 10 Book Value CDN$
Preference Shares  CDN$ $0.00 $0.00 $0.00 $0.00 $5.30 $11.31 $1.26 $0.00 $0.00 $0.00 $0.00 $637.49 $693.55 $663.14
Net Book Value CDN$ $653.18 $170.76 $821.45 $979.51 $922.51 $927.93 $1,133.16 $1,171.30 $1,282.42 $1,357.40 $1,746.65 $6,635.09 $7,516.81 $7,269.04 $7,269.04 $7,269.04 815.07% <-Total Growth 10 Book Value CDN$
Book Value per Share $6.13 $1.60 $7.63 $9.14 $8.64 $8.65 $10.43 $10.71 $11.67 $12.27 $15.75 $36.29 $40.69 $39.35 $39.35 $39.35 433.43% <-Total Growth 10 Book Value per Share CDN$
Change 3.74% -73.96% 378.09% 19.78% -5.49% 0.17% 20.53% 2.75% 8.95% 5.14% 28.37% 130.37% 12.13% -3.30% 0.00% 0.00% -16.20% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 3.63 13.66 3.64 3.81 4.82 4.48 4.26 4.73 5.89 6.42 5.01 2.24 2.73 3.54 4.39 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 3.39 15.27 4.09 3.65 5.27 4.35 4.28 5.20 7.58 6.31 4.96 2.44 3.19 3.67 3.67 3.67 18.22% <-IRR #YR-> 10 Book Value per Share 433.43% CDN$
Change -10.70% 350.86% -73.19% -10.85% 44.55% -17.50% -1.56% 21.43% 45.75% -16.79% -21.30% -50.79% 30.49% 15.24% 0.00% 0.00% 30.59% <-IRR #YR-> 5 Book Value per Share 279.83% CDN$
Leverage (A/BK) 1.72 1.67 1.57 1.53 2.30 2.68 2.45 2.46 2.32 3.35 2.22 2.18 2.07 2.06 2.31 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.72 0.67 0.57 0.53 1.30 1.68 1.45 1.46 1.32 2.35 1.22 1.18 1.07 1.06 1.31 <-Median-> 10 Debt/Eq Ratio CDN$
Median Values P/BV 10 yr Med 4.61 5 yr Med 5.01 -20.21% Diff M/C 1.66 Historical 28 A/BV
$373.90 <-12 mths 12.45%
Total Comprehensive Income US$ $81.63 $81.18 $57.28 $97.80 $83.67 $99.98 $107.71 $146.30 $195.22 $130.14 $290.60 $247.10 $332.00 479.65% <-Total Growth 10 Comprehensive Income US$
NCI $0.00 $0.80 $1.47 $1.97 $1.83 $0.34 $0.34 $0.34 $0.32 -$0.05 -$0.05 -$0.50 -$0.50 <-Total Growth 10 Comprehensive Income US$
Shareholders $81.63 $80.38 $55.80 $95.83 $81.84 $99.64 $107.38 $145.97 $194.90 $130.19 $290.65 $247.60 $332.50 495.84% <-Total Growth 10 Comprehensive Income US$
Increase 15.69% -1.53% -30.58% 71.73% -14.60% 21.75% 7.77% 35.94% 33.52% -33.20% 123.25% -14.81% 34.29% 33.5% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $79 $83 $72 $77 $79 $83 $88 $106 $126 $136 $174 $202 $239 19.54% <-IRR #YR-> 10 Comprehensive Income 495.84% US$
ROE US$ 12.4% 50.1% 7.9% 13.5% 11.9% 13.5% 12.9% 16.2% 19.3% 12.2% 22.5% 4.9% 6.4% 17.90% <-IRR #YR-> 5 Comprehensive Income 127.79% US$
5Yr Median 12.4% 12.4% 12.2% 12.4% 12.4% 13.5% 12.9% 13.5% 13.5% 13.5% 16.2% 16.2% 12.2% 12.79% <-IRR #YR-> 10 5 Yr Running Average 233.28% US$
% Difference from NI 2.6% -14.3% -39.0% -29.6% -10.9% 32.8% -11.4% -1.9% 14.6% -14.1% -9.1% 41.6% -10.8% 17.64% <-IRR #YR-> 5 5 Yr Running Average 125.35% US$
Median Values Diff 5, 10 yr -9.9% -9.1% 12.2% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.38 0.34 0.45 0.59 0.66 0.35 0.48 0.51 0.56 0.50 0.39 0.51 0.78 0.74   CFO / Current Liabilities US$
5 year Median 0.74 0.54 0.45 0.45 0.45 0.45 0.48 0.51 0.51 0.50 0.50 0.51 0.51 0.51 0.51 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 8.45% 8.52% 10.31% 15.29% 10.43% 6.81% 10.22% 11.49% 12.21% 8.16% 10.89% 5.71% 8.74% 8.49% CFO / Total Assets US$
5 year Median 12.56% 10.73% 10.31% 10.31% 10.31% 10.31% 10.31% 10.43% 10.43% 10.22% 10.89% 10.89% 8.74% 8.49% 8.7% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 7.02% 8.07% 8.22% 12.16% 5.74% 3.72% 5.91% 6.68% 7.23% 4.22% 11.16% 1.45% 3.16% 3.81% Net  Income/Assets Return on Assets US$
5Yr Median 7.92% 7.92% 7.92% 8.07% 8.07% 8.07% 5.91% 5.91% 5.91% 5.91% 6.68% 6.68% 4.22% 3.81% 4.2% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 12.12% 58.44% 12.92% 19.26% 13.37% 10.14% 14.59% 16.51% 16.89% 14.16% 24.79% 3.49% 7.13% 8.57% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 12.40% 12.40% 12.40% 12.92% 13.37% 13.37% 13.37% 14.59% 14.59% 14.59% 16.51% 16.51% 14.16% 8.57% 14.2% <-Median-> 5 Return on Equity US$
$378.50 <-12 mths 1.56%
Net Income US$ $79.55 $94.63 $93.07 $138.58 $93.51 $75.31 $121.51 $149.14 $170.36 $151.85 $319.76 $206.0 $412.8
NCI $0.00 $0.80 $1.58 $2.36 $1.68 $0.28 $0.28 $0.28 $0.26 $0.26 $0.10 -$0.5 -$0.3
Preferreds $31.6 $40.4
Shareholders $79.55 $93.83 $91.49 $136.21 $91.83 $75.03 $121.23 $148.86 $170.10 $151.59 $319.66 $174.9 $372.7 $453 $536.1 $637.1 307.37% <-Total Growth 10 Net Income US$
Increase 3.80% 17.95% -2.49% 48.88% -32.58% -18.30% 61.58% 22.80% 14.26% -10.88% 110.87% -$0.5 $1.1 21.46% -$0.3 -$0.3 EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $83.39 $81.87 $81.48 $95.54 $98.58 $97.68 $103.16 $114.63 $121.41 $133.36 $182.29 $193.0 $237.8 $294.31 $535.8 $636.8 15.08% <-IRR #YR-> 10 Net Income 307.37% US$
Operating Cash Flow $134.06 $189.12 $149.48 $196.36 $177.56 $146.27 $144.28 $332.79 $257.87 $317.59 $463.06 $544.0 $932.0 20.15% <-IRR #YR-> 5 Net Income 150.37% US$
Investment Cash Flow -$110.87 -$30.11 -$30.59 -$29.35 -$116.86 -$710.95 -$30.95 -$36.06 -$276.72 -$214.07 $77.33 -$3,108.3 -$301.6 11.30% <-IRR #YR-> 10 5 Yr Running Ave. 191.83% US$
Total Accrual $56.36 -$65.18 -$27.41 -$30.80 $31.14 $639.72 $7.90 -$147.88 $188.95 $48.07 -$220.73 $2,739.2 -$257.7 15.71% <-IRR #YR-> 5 5 Yr Running Ave. 107.44% US$
Total Assets $1,132 $1,162 $1,113 $1,120 $1,600 $2,017 $2,052 $2,229 $2,352 $3,593 $2,864 $12,037.4 $11,807.0 Balance Sheet Assets US$
Accruals Ratio 4.98% -5.61% -2.46% -2.75% 1.95% 31.71% 0.38% -6.63% 8.03% 1.34% -7.71% 22.76% -2.18% 1.34% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.82 0.95 0.80 0.80 0.54 0.54 0.57 0.58 0.59 0.51 1.02 0.28 0.36 0.56 <-Median-> 10 EPS/CF Ratio US$
Chge in Close US$ -5.39% 9.77% 17.27% -10.34% 41.02% -11.97% 9.99% 30.47% 63.77% -12.98% -5.52% 15.67% 34.86% 16.73% 0.00% Count 27 Years of data US$
up/down up  down up down up down Count 16 59.26% US$
Meet Prediction? yes yes yes yes % right Count 8 50.00% US$
Financial Cash Flow US$ $43.41 -$96.82 -$101.63 -$80.69 $404.14 $120.57 -$134.11 -$187.22 -$111.46 $960.91 -$1,258.12 $2,676.2 -$645.5 C F Statement  Financial Cash Flow US$
Total Accruals $13 $32 $74 $50 -$373 $519 $142 $39 $300 -$913 $1,037 $63 $388 Accruals US$
Accruals Ratio 1.14% 2.72% 6.67% 4.45% -23.32% 25.73% 6.92% 1.76% 12.77% -25.41% 36.23% 0.52% 3.28% 3.28% <-Median-> 5 Ratio US$
Cash US$ $178.05 $234.36 $233.09 $210.15 $758.09 $331.12 $305.57 $420.26 $306.90 $1,362.45 $625.95 $747.9 $708.8 $721.80 Cash US$
Cash per Share $1.67 $2.19 $2.16 $1.96 $7.10 $3.09 $2.81 $3.84 $2.79 $12.32 $5.65 $4.09 $3.84 $3.91 $4.09 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 8.00% 9.55% 8.05% 8.13% 20.87% 10.31% 8.54% 8.95% 3.97% 20.12% 9.76% 6.12% 4.25% 3.71% 6.12% <-Median-> 5 % of Stock Price
$514.41 <-12 mths 7.52%
Total Comprehensive Income CDN$ $81.21 $86.35 $66.45 $135.43 $112.34 $125.42 $146.94 $190.02 $248.55 $164.99 $393.59 $326.81 $477.71
NCI $0.00 $0.85 $1.71 $2.73 $2.45 $0.42 $0.46 $0.44 $0.41 -$0.06 -$0.07 -$0.66 -$0.72
Shareholders $81.21 $85.50 $64.74 $132.70 $109.89 $125.00 $146.48 $189.58 $248.15 $165.05 $393.66 $327.48 $478.43 639.03% <-Total Growth 10 Comprehensive Income CDN$
Increase 13.17% 5.27% -24.28% 104.98% -17.19% 13.75% 17.19% 29.42% 30.89% -33.48% 138.50% -16.81% 46.10% 30.9% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $83 $85 $75 $87 $95 $104 $116 $141 $164 $175 $229 $265 $323 14.37% <-IRR #YR-> 10 Comprehensive Income 639.03% CDN$
ROE CDN$ 12.4% 11.6% 7.9% 13.1% 11.8% 13.2% 12.8% 16.1% 19.3% 12.2% 22.5% 4.5% 5.8% 17.46% <-IRR #YR-> 5 Comprehensive Income 152.36% CDN$
5Yr Median 12.4% 12.2% 11.6% 11.6% 11.8% 11.8% 12.8% 13.1% 13.2% 13.2% 16.1% 16.1% 12.2% 12.02% <-IRR #YR-> 10 5 Yr Running Average 332.07% CDN$
% Difference from NI 2.6% -80.2% -39.2% -32.0% -12.0% 30.3% -12.1% -2.5% 14.0% -14.1% -9.1% 28.9% -18.5% 18.00% <-IRR #YR-> 5 5 Yr Running Average 129.20% CDN$
Median Values Diff 5, 10 yr -10.6% -2.50% 12.2% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.38 0.34 0.45 0.59 0.66 0.35 0.48 0.51 0.56 0.50 0.39 0.51 0.78 0.74   CFO / Current Liabilities CDN$
5 year Median 0.74 0.54 0.45 0.45 0.45 0.45 0.48 0.51 0.51 0.50 0.50 0.51 0.51 0.51 0.51 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 8.45% 8.52% 10.31% 15.29% 10.43% 6.81% 10.22% 11.49% 12.21% 8.16% 10.89% 5.71% 8.74% 8.49% CFO / Total Assets CDN$
5 year Median 12.56% 10.73% 10.31% 10.31% 10.31% 10.31% 10.31% 10.43% 10.43% 10.22% 10.89% 10.89% 8.74% 8.49% 8.7% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 7.02% 8.07% 8.22% 12.16% 5.74% 3.72% 5.91% 6.68% 7.23% 4.22% 11.16% 1.45% 3.16% 3.81% Net  Income/Assets Return on Assets CDN$
5Yr Median 7.92% 7.92% 7.92% 8.07% 8.07% 8.07% 5.91% 5.91% 5.91% 5.91% 6.68% 6.68% 4.22% 3.81% 4.2% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 12.12% 58.44% 12.92% 19.26% 13.37% 10.14% 14.59% 16.51% 16.89% 14.16% 24.79% 3.49% 7.13% 8.57% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 12.40% 12.40% 12.40% 12.92% 13.37% 13.37% 13.37% 14.59% 14.59% 14.59% 16.51% 16.51% 14.16% 8.57% 14.2% <-Median-> 5 Return on Equity CDN$
$520.74 <-12 mths -2.90%
Net Income CDN$ $79.14 $100.64 $107.97 $191.89 $125.56 $94.47 $165.76 $193.70 $216.90 $192.52 $433.08 $272.5 $594.0
NCI $0.00 $0.85 $1.84 $3.27 $2.26 $0.35 $0.38 $0.36 $0.33 $0.33 $0.14 -$0.7 -$0.4
Preferreds $41.8 $58.1
Shareholders $79.14 $99.79 $106.14 $188.62 $123.30 $94.12 $165.38 $193.34 $216.56 $192.19 $432.94 $231.3 $536.3 $622.82 $737.57 $876.52 405.27% <-Total Growth 10 Net Income CDN$
Increase 1.55% 26.10% 6.36% 77.71% -34.63% -23.67% 75.71% 16.91% 12.01% -11.26% 125.27% -46.57% 131.83% 16.14% 18.42% 18.84% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $89 $84 $86 $110 $119 $122 $136 $153 $159 $172 $240 $253 $322 $403 $512 $601 17.59% <-IRR #YR-> 10 Net Income 405.27% CDN$
Operating Cash Flow $133 $201 $173 $272 $238 $183 $197 $432 $328 $403 $627 $719 $1,341 22.63% <-IRR #YR-> 5 Net Income 177.37% CDN$
Investment Cash Flow -$110 -$32 -$35 -$41 -$157 -$892 -$42 -$47 -$352 -$271 $105 -$4,111 -$434 14.15% <-IRR #YR-> 10 5 Yr Running Ave. 275.51% CDN$
Total Accrual $56 -$69 -$32 -$43 $42 $803 $11 -$192 $241 $61 -$299 $3,623 -$371 16.04% <-IRR #YR-> 5 5 Yr Running Ave. 110.43% CDN$
Total Assets $1,127 $1,236 $1,291 $1,551 $2,148 $2,531 $2,800 $2,896 $2,994 $4,555 $3,879 $15,921 $16,989 Balance Sheet Assets CDN$
Accruals Ratio 4.98% -5.61% -2.46% -2.75% 1.95% 31.71% 0.38% -6.63% 8.03% 1.34% -7.71% 22.76% -2.18% 1.34% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.82 0.95 0.80 0.80 0.54 0.54 0.57 0.58 0.59 0.51 1.02 0.28 0.36 0.56 <-Median-> 10 EPS/CF Ratio CDN$
Change in Close -7.37% 17.40% 28.16% 6.79% 36.62% -17.37% 18.65% 24.76% 58.79% -12.51% 1.03% 13.37% 46.32% 11.45% 0.00% 0.00% Count 30 Years of data CDN$
up/down up  down up down up down Count 11 36.67% CDN$
Meet Prediction? yes yes yes yes % right Count 8 72.73% CDN$
Financial Cash Flow CDN$ $43 -$103 -$118 -$112 $543 $151 -$183 -$243 -$142 $1,218 -$1,704 $3,540 -$929 C F Statement  Financial Cash Flow CDN$
Total Accruals $12.9 $33.6 $86.1 $69.1 -$500.8 $651.3 $193.7 $51.1 $382.5 -$1,157.3 $1,405.0 $83.3 $558.0 Accruals CDN$
Accruals Ratio 1.14% 2.72% 6.67% 4.45% -23.32% 25.73% 6.92% 1.76% 12.77% -25.41% 36.23% 0.52% 3.28% 3.28% <-Median-> 5 Ratio CDN$
Cash CDN$ $177 $249 $270 $291 $1,018 $415 $417 $546 $391 $1,727 $848 $989.2 $1,019.9 $993.1 Cash CDN$
Cash per Share $1.66 $2.33 $2.51 $2.71 $9.53 $3.87 $3.84 $4.99 $3.56 $15.62 $7.65 $5.41 $5.52 $5.38 $5.52 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 8.01% 9.56% 8.04% 8.14% 20.92% 10.29% 8.59% 8.96% 4.02% 20.17% 9.78% 6.10% 4.26% 3.72% 6.10% <-Median-> 5 % of Stock Price
Notes:
May 25, 2025.  Last estimates were for 2024, 2025, 2026 of $4258M, $4470M, $4387M US$ Revenue, $3.24, $3.71, $3.34 AEPS US$, 
$2.30, $2.86, $3.34 US$ EPS, $1.13, $1.19, $1.32 US$ Dividends, $489M, $689M, $817M US$ FCF, $5.04, $5.46, $6.40 US$ CFPS, 
$1226M, $1291M, $1216M US$ EBITDA, $493M, $692M 2024/5 US$ Net Income.
May 25, 2024.  Last estimates were for 2023, 2024 and 2025 of $3466M, $4174M, $4545M US$ Revenue, $2.59, $2.40, $3.85 US$ AEPS, 
$1.86, $2.99, $3.85 US$ EPS, $1.65, $1.23, $1.32 US$ Dividends, $240M, $607M 2023/4 US$ FCF, $4.83, $4.74, $5.81 US$ CFPS, $240M, $493M, $692M US$ Net Income.
May 27, 2023.  Last estimates were for 2022, 2023 and 2024 of $1563M, $1671M and $1693M US$ for Revenue, $2.55, $2.14 and $2.44 US$ for EPS, 
$1.03, $1.09 and $1.16 US$ for Dividends, $354M, $306M and $325M US$ for FCF, $2.85, $3.22 and $3.38 US$ for CFPS, and $276M, $238M and $268M US$ for Net Income.
May 8, 2023.  Name change from Ritchie Bros Auctioneers Inc to RB Global Inc.
May 27, 2022. Last estimates were for 2021, 2022 and 2023 of $1487M, $1589M and $1633M US$ for Revenue, $1.82, $2.08 and $2.37 US$ for EPS, 
$0.90, $0.99 and $1.21 US$ for Dividends, $243M, $282M and $309M US$ for FCF, $2.63, $2.97 and $3.38 US$ for CFPS and $200M, $231M and $262M US$ for Net Income.
May 23, 2021.  Last estimates were for 2020 and 2021 of $1243M and $1387M US$ for Revenue, $1.24m $1.60 and 2.02 US$ for EPS for 2020 to 2022, 
$0.82, $0.87 and $0.87 for Dividends for 2020-2022, $174M, $214M US$ for FCF, $0.65 and $0.56 for CFPS US$, and $137M, $178M US$ for Net Income.
May 24, 2020.  Last estimates were for 2019, 2020 and 2021 of $278M, $1348M and $1473M US for Revenue, $1.19, $1.49 and $1.74 US$ for EPS, 
$1.93, 2.18 and 2.44 US$ for CFPS and $131M and $163M US$ fo Net Income for 2019 and 2020.
May 25, 2019.  Last estimaes were for 2018, 2019 and 2020 of $720M, $770M and $804M for Revenue US$, $1.07, $1.28 and $1.40 for EPS US$, 
$1.85, $2.04 and $2.23 for CFPS US$, 116M, $139M and $134M for Net Income US$.
May 19, 2018.  This is the first review of this stock.
September 14, 2017.  Spreadsheet originall set up.
The company is headquartered in Burnaby, a suburb of Metro Vancouver.
The company went public in 1998 listing on NYSE in March 1998 and on the TSX in April 2004.
Dividend Earner did a review recent review in August 2017.
 https://www.dividendearner.com/dividend-achiever-tse-rba/ 
Sector:
Services, Industrial
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
This was a stock suggestion I got and also it was a dividend growth stock found in the Canadian All Star List.
See <a href=" http://www.dividendgrowthinvestingandretirement.com/canadian-dividend-all-star-list/ " target="_top"> site</a>.
Dividends
Dividends are paid quarterly in Cycle 3 of March, June, September and December.  Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on January 16, 2016 are for shareholders of Record of February 12, 2016 and was paid on March 4, 2016.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
RB Global operates the world's largest auction for heavy equipment. The company started as a live auctioneer of industrial equipment; since then, it has greatly 
expanded its operations to include the sale of construction, agricultural, oilfield, and transportation equipment. RB Global operates over 40 live auction sites in more 
than 12 countries, along with online marketplaces, including IronPlanet, Marketplace-E, and GovPlanet.
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 2017 May 19 2018 May 25 2019 May 25 2020 May 23 2021 May 29 2022 May 27 2023 May 25 2024 May 25 2025
Kessler, James Francis 0.000 0.00% 0.061 0.03% 0.065 0.04% 0.041 0.02% Was officer before 2024 -36.44%
CEO - Shares - Amount $0.016 $5.412 $8.439 $5.978
Options - percentage 0.331 0.30% 0.246 0.13% 0.687 0.37% 0.802 0.43% 16.80%
Options - amount $25.883 $21.801 $89.123 $116.013
Fandozzi, Ann 0.000 0.00% 0.081 0.07% 0.012 0.01% 0.120 0.07%
CEO - Shares - Amount $0.000 $6.232 $0.943 $10.639
Options - percentage 0.149 0.14% 0.348 0.31% 0.833 0.75% 0.710 0.39%
Options - amount $13.140 $26.972 $65.170 $62.939
Guerin, Eric 0.000 0.00% 0.000 0.00% #DIV/0!
CFO - Shares - Amount $0.000 $0.000
Options - percentage 0.046 0.02% 0.082 0.04% 77.73%
Options - amount $5.973 $11.831
Driscoll, Sharon 0.00% 0.012 0.01% 0.013 0.01% 0.014 0.01% 0.028 0.02% 0.040 0.04% was CFO, Now E VP
Officer - Shares - Amount $0.130 $0.552 $0.735 $1.237 $2.139 $3.091 Ceased insider Jun 2022
Options - percentage 0.13% 0.190 0.17% 0.244 0.22% 0.313 0.28% 0.323 0.29% 0.389 0.35%
Options - amount $5.416 $8.467 $13.607 $27.659 $24.966 $30.458
Jeter, James Jeffrey 0.026 0.01% 0.002 0.00% -91.07%
Officer - Shares - Amount $3.356 $0.334
Options - percentage 0.136 0.07% 0.165 0.09% 21.05%
Options - amount $17.709 $23.890
Concors, Baron 0.001 0.00% 0.023 0.01% 0.013 0.01% Ceased insider Jun 2024
Officer - Shares - Amount $0.047 $2.081 $1.716
Options - percentage 0.234 0.21% 0.201 0.11% 0.205 0.11%
Options - amount $18.306 $17.808 $26.564
Watt, Daren 0.024 0.01% 0.024 0.01% 0.023 0.01% -1.87%
Officer - Shares - Amount $2.136 $3.061 $3.348
Options - percentage 0.124 0.07% 0.137 0.07% 0.134 0.07% -1.93%
Options - amount $11.000 $17.713 $19.360
Bales, Brian 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.00%
Director - Shares - Amount $0.555 $0.812 $0.905
Options - percentage 0.000 0.00% 0.005 0.00% 0.007 0.00% 45.69%
Options - amount $0.007 $0.602 $0.978
DeWitt, Adam 0.002 0.00% 0.004 0.00% 0.004 0.00% 0.00%
Director - Shares - Amount $0.177 $0.519 $0.578
Options - percentage 0.006 0.00% 0.014 0.01% 0.013 0.01% -7.07%
Options - amount $0.531 $1.817 $1.882
Elton, Robert George 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.001 0.00% 0.001 0.00% 0.001 0.00% Was chairman, now director 0.00%
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.130 $0.191 $0.213 Ceased insider Apr 2022
Options - percentage 0.01% 0.015 0.01% 0.018 0.02% 0.020 0.02% 0.022 0.02% 0.024 0.02% 0.026 0.01% 0.035 0.02% 0.038 0.02% 8.61%
Options - amount $0.502 $0.654 $0.977 $1.771 $1.691 $1.877 $2.320 $4.581 $5.545
Olsson, Erik 0.000 0.00% 0.000 0.00% 0.002 0.00% Ceased insider May 2024
Chairman - Shares - Amt $0.000 $0.000 $0.177
Options - percentage 0.021 0.02% 0.024 0.02% 0.027 0.01%
Options - amount $1.589 $1.854 $2.383
Increase in O/S Shares 1.01% 0.448 0.42% 0.177 0.16% 0.207 0.19% 0.188 0.17% 0.733 0.66% 0.263 0.24% 1.191 0.65% 0.849 0.46% Average 47.51%
Due to SO $49.264 $16.855 $7.909 $11.556 $16.619 $56.754 $20.594 $105.623 $110.086
Book Value $30.670 $13.108 $5.890 $5.886 $3.181 $22.289 $10.131 $60.300 $47.200
Insider Buying $0.085 -$0.085 -$0.003 -$0.166 $0.000 -$0.634 -$2.014 -$2.472 $0.000
Insider Selling $0.000 $0.000 $0.000 $0.339 $0.544 $0.000 $0.000 $10.151 -$5.806
Net Insider Selling $0.085 -$0.085 -$0.003 $0.173 $0.544 -$0.634 -$2.014 $7.679 -$5.806
Net Selling % of Market Cap 0.00% 0.00% 0.00% 0.00% 0.01% -0.01% -0.02% 0.05% -0.03%
Directors 9 8 8 9 9 12 11 10
Women 30% 3 33% 3 38% 4 50% 4 44% 4 44% 4 33% 3 27% 3 30%
Minorities 10% 1 11% 1 13% 1 13% 0 0% 1 11% 0 0% 2 18% 2 20%
West Asian
Institutions/Holdings 106.26% 222 98.84% 233 91.09% 20 102.33%
Total Shares Held 106.17% 106.521 98.01% 99.278 90.80% 110.364 100.44% 20 75.67% 20 75.67% 20 75.67% 20 75.67%
Increase/Decrease 3 Mths 3.19% -4.182 -3.78% -1.604 -1.59% 1.014 0.93% 83.799 75.57% 33.448 18.29% 136.002 73.62% 116.049 62.82%
Starting No. of Shares 110.702 Nasdaq 100.882 Nasdaq 109.350 Top 20 MS -2.465 -2.86% -2.228 -6.25% 1.468 1.09% -3.888 -3.24%
86.264 Top 20 MS 35.676 Top 20 MS 134.533 Top 20 MS 119.937 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.