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 2026 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/ In 2025 I  had to use the spreadsheet I used for the blog to reconstruct 2024 update as I 
RB Global Inc TSX RBA NYSE RBA https://www.rbauction.com/ Fiscal Yr: Dec-31 mistakenly move the RBA spreadsheet rather than copy it for blogging.  See RBA 2
Year 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 12/31/28 Value Description #Y Item Total G Currency
Accounting Rules 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 US GAAP Accounting Rules Fixed from 
Split Date
Split Split
USD - CDN$ 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3706 1.3993 1.3993 1.3993 -1.02% <-Total Growth 10 Currency
Change 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 8.79% 8.79% 0.00% 0.00% 0.00% -0.10% <-IRR #YR-> 10 USD - CDN$ -1.02%
5 year Running Average 1.0233 1.0460 1.1241 1.1892 1.2411 1.3012 1.3290 1.3067 1.2917 1.3117 1.3034 1.3314 1.3314 1.3735 1.3778 1.3778 1.49% <-IRR #YR-> 5 USD - CDN$ 7.65%
-1.3847 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.3706
-1.2732 0.0000 0.0000 0.0000 0.0000 1.3706
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 $2,461.9 $2,536.8 <-12 mths 3.04% 4294.21% <-Total Growth 10 Cost of Services & Inventory
Change #DIV/0! -3.21% 17.91% 19.60% 575.07% 21.08% -4.68% -3.38% 30.59% 144.78% 19.90% 8.00% 3.04% <-12 mths -61.98% 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 0.54 0.37 <-12 mths -31.78% 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 $905.2 $914.4 <-12 mths 1.02% 254.99% <-Total Growth 10 Selling General & Admin
Change #DIV/0! 2.73% 11.19% 14.02% 18.38% -0.07% 9.19% 11.28% 16.21% 37.75% 4.06% 16.97% 1.02% <-12 mths -94.01% 12.65% <-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 0.20 0.13 <-12 mths -33.12% 0.31 <-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 $3,367.1 $3,451.2 <-12 mths 2.50% 982.61% <-Total Growth 10 Total
Change #DIV/0! 1.61% 12.40% 15.07% 127.72% 12.24% 0.48% 2.54% 24.28% 100.89% 15.44% 10.27% 2.50% <-12 mths -75.69% 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 0.73 0.50 <-12 mths -32.14% 0.74 <-Median-> 10 Ratio
$6,934 <-12 mths 51.04%
Revenue US$* $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 $4,590.7 $4,884 $5,131 $6,021 789.89% <-Total Growth 10 Revenue US$
Increase 6.72% 2.93% 7.23% 9.79% 7.79% 91.65% 12.70% 4.45% 2.88% 22.36% 112.23% 16.43% 7.15% 6.39% 5.06% 17.35% 24.43% <-IRR #YR-> 10 Revenue 789.89% US$
5 year Running Average $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 $3,141.1 $3,834.46 $4,513.90 $4,982.18 27.23% <-IRR #YR-> 5 Revenue 233.32% US$
Revenue per Share $4.37 $4.47 $4.81 $5.30 $5.69 $10.77 $12.06 $12.53 $12.81 $15.64 $20.12 $23.19 $24.69 $26.22 $27.54 $32.32 21.19% <-IRR #YR-> 10 5 yr Running Average 583.30% US$
Increase 6.30% 2.30% 7.72% 10.18% 7.34% 89.15% 12.03% 3.93% 2.19% 22.07% 28.70% 15.24% 6.48% 6.16% 5.06% 17.35% 25.51% <-IRR #YR-> 5 5 yr Running Average 211.44% US$
5 year Running Average $3.83 $4.01 $4.30 $4.61 $4.93 $6.21 $7.73 $9.27 $10.77 $12.76 $14.63 $16.86 $19.29 $21.97 $24.35 $26.79 17.77% <-IRR #YR-> 10 Revenue per Share 413.16% US$
P/S (Price/Sales) Med 4.69 5.45 5.66 5.76 5.23 3.20 3.16 4.08 4.90 3.94 2.97 3.45 4.20 4.07 0.00 0.00 14.52% <-IRR #YR-> 5 Revenue per Share 97.01% US$
P/S (Price/Sales) Close 5.25 6.02 5.01 6.41 5.26 3.06 3.56 5.61 4.78 3.70 3.32 3.89 4.17 4.12 3.92 3.34 16.21% <-IRR #YR-> 10 5 yr Running Average 349.08% US$
*Revenue in M US $  P/S Med 20 yr  5.19 15 yr  4.69 10 yr  4.01 5 yr  3.94 2.73% Diff M/C 15.78% <-IRR #YR-> 5 5 yr Running Average 108.09% US$
-$516 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,591
-$1,377 $0 $0 $0 $0 $4,591
-$460 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,141
-$1,009 $0 $0 $0 $0 $3,141
-$4.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.69
-$12.53 $0.00 $0.00 $0.00 $0.00 $24.69
-$4.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.29
-$9.27 $0.00 $0.00 $0.00 $0.00 $19.29
$9,703 <-12 mths 54.21%
Revenue CDN $ $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 $6,292.0 $6,834 $7,180 $8,425 780.80% <-Total Growth 10 Revenue CDN$
Increase 14.09% 12.27% 27.99% 6.46% 0.71% 108.40% 7.30% 2.39% 2.45% 30.72% 107.24% 26.67% 2.07% 8.62% 5.06% 17.35% 24.30% <-IRR #YR-> 10 Revenue 780.80% CDN$
5 year Running Average $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 $4,293.6 $5,301.13 $6,267.44 $6,979.14 29.11% <-IRR #YR-> 5 Revenue 258.82% CDN$
Revenue per Share $4.64 $5.18 $6.66 $7.12 $7.14 $14.69 $15.66 $15.96 $16.24 $21.18 $26.62 $33.37 $33.85 $36.68 $38.54 $45.22 23.47% <-IRR #YR-> 10 5 yr Running Average 723.11% CDN$
Increase 13.64% 11.58% 28.57% 6.84% 0.29% 105.70% 6.66% 1.88% 1.76% 30.41% 25.68% 25.37% 1.43% 8.38% 5.06% 17.35% 26.65% <-IRR #YR-> 5 5 yr Running Average 225.83% CDN$
5 year Running Average $3.93 $4.21 $4.87 $5.54 $6.15 $8.16 $10.25 $12.11 $13.94 $16.75 $19.13 $22.67 $26.25 $30.34 $33.81 $37.53 17.65% <-IRR #YR-> 10 Revenue per Share 407.92% CDN$
P/S (Price/Sales) Med 4.69 5.35 5.22 5.84 5.42 3.02 3.24 4.31 4.85 3.72 3.06 3.33 4.30 3.98 0.00 0.00 16.23% <-IRR #YR-> 5 Revenue per Share 112.08% CDN$
P/S (Price/Sales) Close 5.24 6.02 5.00 6.40 5.27 3.04 3.56 5.54 4.77 3.69 3.33 3.89 4.18 4.11 3.92 3.34 18.34% <-IRR #YR-> 10 5 yr Running Average 438.67% CDN$
*Revenue in M CDN $  P/S Med 20 yr  5.29 15 yr  4.69 10 yr  4.01 5 yr  3.72 2.57% Diff M/C 16.73% <-IRR #YR-> 5 5 yr Running Average 116.70% CDN$
-$714 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,292
-$1,754 $0 $0 $0 $0 $6,292
-$522 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,294
-$1,318 $0 $0 $0 $0 $4,294
-$6.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.85
-$15.96 $0.00 $0.00 $0.00 $0.00 $33.85
-$4.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.25
-$12.11 $0.00 $0.00 $0.00 $0.00 $26.25
$771.20 <-12 mths 3.24%
$4.12 <-12 mths 3.00%
Adjusted Net Income $89.99 $100.33 $121.06 $123.28 $87.66 $117.67 $145.65 $208.66 $216.10 $269.90 $502.2 $646.8 $747.00 517.06% <-Total Growth 10 Adjusted Net Income
AEPS* US$ $0.84 $0.94 $1.13 $1.15 $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $2.99 $3.49 $4.00 $4.43 $4.92 $6.64 253.98% <-Total Growth 10 AEPS US$
Increase 9.09% 11.90% 20.21% 1.77% -29.57% 33.33% 23.15% 26.32% 15.48% 24.23% 24.07% 16.72% 14.61% 10.75% 11.06% 34.96% 10 0 10 Years of Data, EPS P or N 100.00% US$
AEPS Yield 3.66% 3.50% 4.69% 3.38% 2.71% 3.28% 3.10% 2.39% 3.17% 4.17% 4.47% 3.87% 3.89% 4.10% 4.56% 6.15% 13.47% <-IRR #YR-> 10 AEPS 253.98% US$
5 year Running Average $0.76 $0.77 $0.86 $0.97 $0.97 $1.02 $1.10 $1.21 $1.37 $1.69 $2.07 $2.50 $2.97 $3.46 $3.97 $4.70 18.95% <-IRR #YR-> 5 AEPS 138.10% US$
Payout Ratio 60.12% 57.45% 53.10% 57.39% 83.95% 64.81% 57.14% 50.00% 48.45% 43.15% 36.12% 32.09% 30.00% 27.99% 25.20% 18.67% 13.21% <-IRR #YR-> 10 5 yr Running Average 245.69% US$
5 year Running Average 59.11% 61.87% 60.60% 57.82% 62.40% 63.34% 63.28% 62.66% 60.87% 52.71% 46.97% 41.96% 37.96% 33.87% 30.28% 26.79% 19.64% <-IRR #YR-> 5 5 yr Running Average 145.12% US$
Price/AEPS Median 24.36 25.91 24.10 26.57 36.75 31.86 28.67 30.46 32.37 25.55 19.99 22.94 25.93 24.10 0.00 0.00 27.62 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 26.88 28.63 26.90 34.23 42.83 35.74 33.03 44.76 38.40 30.15 22.64 28.22 29.73 26.89 0.00 0.00 33.63 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 21.85 23.19 21.30 18.90 30.68 27.98 24.32 16.15 26.35 20.95 17.34 17.65 22.14 21.31 0.00 0.00 21.54 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 27.30 28.61 21.34 29.57 36.95 30.48 32.29 41.87 31.55 24.00 22.37 25.85 25.72 24.38 21.95 16.26 30.02 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 29.78 32.01 25.65 30.09 26.03 40.64 39.77 52.89 36.43 29.81 27.76 30.17 29.48 27.00 24.38 21.95 30.13 <-Median-> 10 Trailing P/AEPS Close US$
Median Values Historical   in order 26.81 32.09 21.99 27.95 P/CF 5 Yrs   in order 25.55 29.73 20.95 25.72 -4.59% Diff M/C DPR 75% to 95% best US$
* Adjusted Earnings per Share
*Adjusted Net Income -$1.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.00
*Adjusted Net Earnings -$1.68 $0.00 $0.00 $0.00 $0.00 $4.00
-$0.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.97
-$1.21 $0.00 $0.00 $0.00 $0.00 $2.97
$1,079.14 <-12 mths 5.40%
$5.77 <-12 mths 5.16%
Adjusted Net Income $95.71 $116.39 $167.63 $165.52 $109.97 $160.52 $189.17 $265.67 $273.97 $365.55 $664.2 $930.7 $1,023.8 510.76% <-Total Growth 10 Adjusted Net Income
AEPS* CDN$ $0.89 $1.09 $1.56 $1.54 $1.02 $1.47 $1.73 $2.14 $2.46 $3.26 $3.95 $5.02 $5.48 $6.20 $6.88 $9.29 250.37% <-Total Growth 10 AEPS CDN$
Increase 16.62% 22.06% 43.49% -1.32% -34.19% 44.99% 17.24% 23.83% 14.99% 32.71% 21.15% 26.99% 9.17% 13.07% 11.06% 34.96% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
AEPS Yield 3.67% 3.49% 4.69% 3.39% 2.70% 3.30% 3.10% 2.42% 3.18% 4.17% 4.46% 3.87% 3.88% 4.11% 4.56% 6.16% 13.36% <-IRR #YR-> 10 AEPS 250.37% CDN$
5 year Running Average $0.78 $0.81 $0.99 $1.17 $1.22 $1.34 $1.47 $1.58 $1.76 $2.21 $2.71 $3.37 $4.04 $4.78 $5.51 $6.58 20.71% <-IRR #YR-> 5 AEPS 156.31% CDN$
Payout Ratio 60.12% 57.45% 53.10% 57.39% 83.95% 64.81% 57.14% 50.00% 48.45% 43.15% 36.12% 32.09% 30.00% 27.99% 25.20% 18.67% 15.12% <-IRR #YR-> 10 5 yr Running Average 308.95% CDN$
5 year Running Average 59.11% 61.87% 60.60% 57.82% 62.40% 63.34% 63.28% 62.66% 60.87% 52.71% 46.97% 41.96% 37.96% 33.87% 30.28% 26.79% 20.63% <-IRR #YR-> 5 5 yr Running Average 155.47% CDN$
Price/AEPS Median 24.39 25.44 22.25 26.94 38.10 30.12 29.36 32.13 32.02 24.16 20.57 22.10 26.53 23.53 0.00 0.00 28.15 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 27.44 29.04 25.45 33.83 44.99 34.22 33.51 45.96 37.68 28.62 23.52 27.55 29.94 26.05 0.00 0.00 33.67 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 21.34 21.84 19.04 20.05 31.21 26.02 25.21 18.31 26.35 19.71 17.63 16.65 23.12 21.00 0.00 0.00 21.59 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 27.27 28.63 21.31 29.50 37.04 30.31 32.26 41.37 31.47 23.96 22.42 25.84 25.78 24.35 21.92 16.24 29.91 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 31.80 34.94 30.57 29.11 24.38 43.95 37.82 51.22 36.19 31.80 27.17 32.81 28.14 27.53 24.35 21.92 32.30 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values Historical   in order 26.74 32.68 21.63 27.95 P/CF 5 Yrs   in order 24.16 28.62 19.71 25.78 0.76% Diff M/C DPR 75% to 95% best
* Adjusted Earnings per Share
*Adjusted Net Income -$1.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.48
*Adjusted Net Earnings -$2.14 $0.00 $0.00 $0.00 $0.00 $5.48
-$0.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.04
-$1.58 $0.00 $0.00 $0.00 $0.00 $4.04
$2.15 <-12 mths 5.39%
Difference Basic and Diluted 0.00% 0.00% 0.00% 1.16% 1.43% 0.89% 0.73% 1.28% 1.45% 1.04% 0.95% 0.99% 0.97%
Pre-split 2004
Pre-split 2008
EPS Basic US$ $0.88 $0.85 $1.27 $0.86 $0.70 $1.12 $1.37 $1.56 $1.38 $2.89 $1.05 $2.03 $2.06 62.20% <-Total Growth 10 EPS Basic
Pre-split 2004
Pre-split 2008
EPS Diluted* US$ $0.88 $0.85 $1.27 $0.85 $0.69 $1.11 $1.36 $1.54 $1.36 $2.86 $1.04 $2.01 $2.04 $2.88 $3.46 $4.81 60.63% <-Total Growth 10 EPS Diluted US$
Increase 18.92% -3.41% 49.41% -33.07% -18.82% 60.87% 22.52% 13.24% -11.69% 110.29% -63.64% 93.27% 1.49% 41.37% 19.83% 39.18% 10 0 10 Years of Data, EPS P or N 100.00% US$
Earnings Yield 3.8% 3.2% 5.3% 2.5% 2.3% 3.4% 3.2% 2.2% 2.2% 4.9% 1.6% 2.2% 2.0% 2.7% 3.2% 4.5% 4.85% <-IRR #YR-> 10 Earnings per Share 60.63% US$
5 year Running Average $0.77 $0.76 $0.89 $0.92 $0.91 $0.95 $1.06 $1.11 $1.21 $1.65 $1.63 $1.76 $1.86 $2.17 $2.29 $3.04 5.78% <-IRR #YR-> 5 Earnings per Share 32.47% US$
10 year Running Average $0.69 $0.74 $0.82 $0.85 $0.85 $0.86 $0.91 $1.00 $1.07 $1.28 $1.29 $1.41 $1.49 $1.69 $1.97 $2.34 7.64% <-IRR #YR-> 10 5 yr Running Average 108.74% US$
* Diluted ESP per share US$ E/P 10 Yrs 2.27% 5Yrs 2.22% 10.90% <-IRR #YR-> 5 5 yr Running Average 67.75% US$
-$1.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.04
-$1.54 $0.00 $0.00 $0.00 $0.00 $2.04
-$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.86
-$1.11 $0.00 $0.00 $0.00 $0.00 $1.86
$3.01 <-12 mths 7.60%
Difference Basic and Diluted 1.33% 0.00% 0.00% 0.00% 1.16% 1.43% 0.89% 0.73% 1.28% 1.45% 1.04% 0.95% 0.97%
EPS Basic CDN$ $0.75 $0.94 $0.99 $1.76 $1.15 $0.88 $1.53 $1.78 $1.99 $1.75 $3.91 $1.39 $2.82 186.33% <-Total Growth 10 EPS Basic CDN$
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 $2.80 $4.04 $4.84 $6.73 183.55% <-Total Growth 10 EPS Diluted CDN$
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% 103.27% 44.33% 19.83% 39.18% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 3.0% 3.0% 3.0% 3.9% 3.0% 1.9% 2.7% 2.0% 2.5% 2.2% 4.4% 1.1% 2.0% 2.7% 3.2% 4.5% 10.98% <-IRR #YR-> 10 Earnings per Share 183.55% 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 $2.35 $2.42 $2.61 $3.68 9.62% <-IRR #YR-> 5 Earnings per Share 58.29% CDN$
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 $1.88 $1.99 $2.39 $2.91 11.34% <-IRR #YR-> 10 5 yr Running Average 192.73% CDN$
* Diluted ESP per share  E/P 10 Yrs 2.37% 5Yrs 2.20% 10.73% <-IRR #YR-> 5 5 yr Running Average 66.47% CDN$
-$0.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.80
-$1.77 $0.00 $0.00 $0.00 $0.00 $2.80
-$0.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.35
-$1.41 $0.00 $0.00 $0.00 $0.00 $2.35
Dividends* US$ $1.30 $1.37 $1.39 Estimates Dividend*
Increase 7.92% 5.95% 1.31% Estimates Increase
Payout Ratio EPS 44.90% 39.70% 28.90% Estimates Payout Ratio EPS
Special Dividend US$ paid in US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.08 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend  Paid in US$ US$
Dividends* US$ $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $1.08 $1.12 $1.20 $1.24 $1.24 $1.24 100.00% <-Total Growth 10 Dividends Paid in US$ US$
Increase 7.45% 6.93% 11.11% 10.00% 3.03% 2.94% 8.57% 10.53% 11.90% 10.64% 3.85% 3.70% 7.14% 3.33% 0.00% 0.00% 22 0 22 Years of data, Count P, N 100.00% US$
Average Increases 5 Year Running 8.2% 7.3% 7.9% 8.7% 7.7% 6.8% 7.1% 7.0% 7.4% 8.9% 9.1% 8.1% 7.4% 5.7% 3.6% 2.8% 7.58% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.44 $0.47 $0.51 $0.56 $0.60 $0.64 $0.68 $0.73 $0.78 $0.86 $1.15 $1.22 $1.29 $1.35 $1.39 $1.21 153.33% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 2.47% 2.22% 2.20% 2.16% 2.28% 2.03% 1.99% 1.64% 1.50% 1.69% 1.81% 1.40% 1.16% 1.16% 1.75% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 2.24% 2.01% 1.97% 1.68% 1.96% 1.81% 1.73% 1.12% 1.26% 1.43% 1.60% 1.14% 1.01% 1.04% 1.51% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 2.75% 2.48% 2.49% 3.04% 2.74% 2.32% 2.35% 3.10% 1.84% 2.06% 2.08% 1.82% 1.36% 1.31% 2.20% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 2.20% 2.01% 2.49% 1.94% 2.27% 2.13% 1.77% 1.19% 1.54% 1.80% 1.61% 1.24% 1.17% 1.15% 1.15% 1.15% 1.69% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 57.39% 63.53% 47.24% 77.65% 98.55% 63.06% 55.88% 54.55% 69.12% 36.36% 103.85% 55.72% 58.82% 43.00% 35.88% 25.78% 60.94% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 57.14% 61.94% 57.17% 60.46% 65.75% 66.67% 64.39% 65.59% 64.69% 52.00% 70.34% 69.24% 69.39% 62.40% 60.89% 39.74% 65.67% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 28.58% 38.90% 32.76% 39.71% 49.87% 52.73% 24.97% 35.79% 32.74% 24.90% 36.30% 22.20% 22.81% 16.16% 17.00% #DIV/0! 34.27% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 36.39% 38.56% 33.68% 35.10% 37.25% 41.99% 36.84% 37.36% 35.79% 31.09% 37.24% 35.03% 31.78% 26.90% 24.64% #DIV/0! 36.32% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 54.55% 50.66% 37.57% 42.25% 53.13% 36.26% 32.44% 32.16% 35.47% 36.98% 57.43% 20.15% 26.49% 16.16% 17.00% #DIV/0! 35.86% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 43.36% 48.16% 46.69% 45.88% 46.42% 42.77% 39.02% 37.42% 36.24% 34.66% 40.48% 35.07% 33.45% 27.78% 24.15% #DIV/0! 38.22% <-Median-> 10 DPR CF WC 5 Yr Running US$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 1.75% 1.69% 5 Yr Med 5 Yr Cl 1.50% 1.54% 5 Yr Med Payout 58.82% 24.90% 35.47% 7.39% <-IRR #YR-> 5 Dividends 42.86% US$
* Dividends per share US$ 10 Yr Med and Cur. -34.31% -32.14% 5 Yr Med and Cur. -23.28% -25.23% Last Div Inc ---> $0.290 $0.310 6.90% 7.18% <-IRR #YR-> 10 Dividends 100.00% US$
Dividends Growth 15 1.44% <-IRR #YR-> 15 Dividends 192.68% US$
Dividends Growth 20 9.56% <-IRR #YR-> 20 Dividends 520.48% US$
Dividends Growth 25 11.96% <-IRR #YR-> 22 Dividends
Dividends Growth 5 -$0.84 $0.00 $0.00 $0.00 $0.00 $1.20 Dividends Growth 5
Dividends Growth 10 -$0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.20 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 -$0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.20 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 $1.20 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 $1.20 Dividends Growth 25
Historical Dividends Historical High Div 2.92% Low Div 1.03% 10 Yr High 3.09% 10 Yr Low 1.02% Med Div 1.75% Close Div 1.69% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -60.68% Exp 11.48% Exp. -62.84% 12.57% Exp. -34.39% Exp. -32.22% 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 2.24% earning in 10 Years at IRR of 6.90% Div Inc. 94.88% Future Dividend Yield US$
Future Dividend Yield Div Yield 3.17% earning in 15 Years at IRR of 7.00% Div Inc. 175.90% Future Dividend Yield US$
Future Dividend Paid Div Paid $1.77 earning in 5 Years at IRR of 7.39% Div Inc. 42.86% Future Dividend Paid US$
Future Dividend Paid Div Paid $2.53 earning in 10 Years at IRR of 7.39% Div Inc. 104.08% Future Dividend Paid US$
Future Dividend Paid Div Paid $3.62 earning in 15 Years at IRR of 7.39% Div Inc. 191.55% Future Dividend Paid US$
Dividend Covering Cost Total Div $7.19 over 5 Years at IRR of 7.39% Div Cov. 6.66% Dividend Covering Cost US$
Dividend Covering Cost Total Div $15.68 over 10 Years at IRR of 7.39% Div Cov. 14.52% Dividend Covering Cost US$
Dividend Covering Cost Total Div $27.82 over 15 Years at IRR of 7.39% Div Cov. 25.76% Dividend Covering Cost US$
Yield if held 5 years 2.30% 2.70% 2.93% 2.66% 3.21% 3.42% 3.12% 3.08% 3.08% 3.49% 3.14% 2.94% 2.35% 1.97% 2.01% 2.07% 3.10% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 7.32% 5.56% 4.79% 3.88% 2.95% 3.19% 3.80% 4.11% 3.79% 4.91% 5.28% 4.60% 4.41% 4.06% 4.17% 3.60% 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% 5.87% 5.00% 5.85% 6.06% 6.28% <-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% 9.57% 7.29% 5.38% 5.66% 16.67% <-Median-> 8 Paid Median Price US$
Yield if held 25 years 27.27% 20.63% 31.29% 29.38% 26.00% 17.98% 27.27% <-Median-> 3 Paid Median Price US$
Yield if held 30 years 31.31%
Cost covered if held 5 years 10.04% 11.80% 12.46% 11.19% 14.09% 15.54% 13.96% 13.37% 12.83% 14.38% 16.68% 16.00% 12.63% 10.76% 11.30% 10.11% 14.02% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 49.55% 39.46% 33.83% 27.28% 21.77% 24.55% 28.80% 30.25% 27.00% 34.29% 43.59% 39.01% 37.08% 34.95% 37.76% 34.23% 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% 61.83% 54.25% 67.13% 73.10% 62.35% <-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% 114.40% 90.06% 70.51% 78.30% 173.39% <-Median-> 8 Paid Median Price US$
Cost covered if held 25 years 312.80% 248.74% 383.49% 377.89% 360.31% 266.52% 312.80% <-Median-> 3 Paid Median Price US$
Cost covered if held 30 years 465.32%
Dividend* $1.81 $1.92 $1.95 Estimates Dividend*
Increase -100.00% #DIV/0! 5.78% Estimates Increase
Payout Ratio EPS 0.00% 48.96% 41.64% Estimates Payout Ratio EPS
Special Dividends CDN$ Pd in US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.43 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends  Paid in US$ CDN$
Dividends per Share $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $1.43 $1.61 $1.64 $1.74 $1.74 $1.74 97.96% <-Total Growth 10 Dividends Paid in US$ CDN$
Increase 14.87% 16.63% 32.63% 6.66% -3.74% 11.94% 3.37% 8.35% 11.43% 18.20% 1.41% 12.82% 2.06% 5.50% 0.00% 0.00% 19 3 22 Years of data, Count P, N 86.36% CDN$
Average Increases 5 Year Running 5.4% 9.6% 15.7% 15.3% 13.4% 12.8% 10.2% 5.3% 6.3% 10.7% 8.5% 10.4% 9.2% 8.0% 4.4% 4.1% 10.31% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.45 $0.50 $0.58 $0.67 $0.75 $0.83 $0.90 $0.95 $1.01 $1.12 $1.50 $1.63 $1.74 $1.85 $1.92 $1.69 200.01% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 2.46% 2.26% 2.39% 2.13% 2.20% 2.15% 1.95% 1.56% 1.51% 1.79% 1.76% 1.45% 1.13% 1.19% 1.77% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 2.19% 1.98% 2.09% 1.70% 1.87% 1.89% 1.71% 1.09% 1.29% 1.51% 1.54% 1.16% 1.00% 1.07% 1.52% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.82% 2.63% 2.79% 2.86% 2.69% 2.49% 2.27% 2.73% 1.84% 2.19% 2.05% 1.93% 1.30% 1.33% 2.23% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 2.20% 2.01% 2.49% 1.95% 2.27% 2.14% 1.77% 1.21% 1.54% 1.80% 1.61% 1.24% 1.16% 1.15% 1.15% 1.15% 1.69% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 72.96% 66.93% 84.26% 50.39% 74.74% 110.32% 65.19% 60.55% 60.78% 81.69% 36.88% 117.16% 58.82% 43.00% 35.88% 25.78% 62.98% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 53.73% 62.78% 72.48% 65.02% 67.17% 72.99% 72.01% 67.42% 69.76% 71.66% 69.32% 76.05% 74.28% 76.62% 73.47% 45.99% 70.71% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 28.58% 38.90% 32.76% 39.71% 49.87% 52.73% 24.97% 35.79% 32.74% 24.90% 36.30% 22.20% 22.81% 16.16% 17.00% #DIV/0! 34.27% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 36.14% 38.36% 33.67% 35.21% 37.45% 41.93% 36.85% 37.42% 35.85% 31.09% 37.25% 34.66% 31.45% 26.60% 24.36% #DIV/0! 36.35% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 54.55% 50.66% 37.57% 42.25% 53.13% 36.26% 32.44% 32.16% 35.47% 36.98% 57.43% 20.15% 26.49% 16.16% 17.00% #DIV/0! 35.86% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 43.35% 48.31% 45.97% 45.10% 45.89% 42.43% 38.92% 37.39% 36.20% 34.70% 40.59% 34.68% 33.07% 27.45% 23.89% #DIV/0! 38.16% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 1.77% 1.69% 5 Yr Med 5 Yr Cl 1.51% 1.54% 5 Yr Med Payout 60.78% 24.90% 35.47% 8.99% <-IRR #YR-> 5 Dividends 53.79% CDN$
* Div per share (What I actually received.) 10 Yr Med and Cur. -35.07% -32.02% 5 Yr Med and Cur. -24.03% -25.32% Last Div Inc ---> $0.290 $0.310 6.90% 7.07% <-IRR #YR-> 10 Dividends 97.96% CDN$
Dividends Growth 15 9.74% <-IRR #YR-> 15 Dividends 303.33% CDN$
Dividends Growth 20 10.45% <-IRR #YR-> 20 Dividends 629.41% CDN$
Dividends Growth 25 12.26% <-IRR #YR-> 22 Dividends
Dividends Growth 5 -$1.07 $0.00 $0.00 $0.00 $0.00 $1.64 Dividends Growth 5
Dividends Growth 10 -$0.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.64 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 $1.64 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 $1.64 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 $1.64 Dividends Growth 25
Historical Dividends Historical High Div 2.81% Low Div 1.08% 10 Yr High 2.85% 10 Yr Low 1.01% Med Div 1.77% Close Div 1.72% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -59.09% Exp 6.45% Exp. -59.66% 13.83% Exp. -35.05% Exp. -33.31% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 1.77% earning in 5.00 Years at IRR of 8.99% Div Inc. 53.79% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 2.72% earning in 10.00 Years at IRR of 8.99% Div Inc. 136.50% Future Dividend Yield CDN$
Future Dividend Yield Div Yield $0.04 earning in 15.00 Years at IRR of 8.99% Div Inc. 263.70% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $2.67 earning in 5 Years at IRR of 8.99% Div Inc. 53.79% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $4.10 earning in 10 Years at IRR of 8.99% Div Inc. 136.50% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $6.31 earning in 15 Years at IRR of 8.99% Div Inc. 263.70% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $10.38 over 5 Years at IRR of 8.99% Div Cov. 6.88% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $23.68 over 10 Years at IRR of 8.99% Div Cov. 15.69% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $44.13 over 15 Years at IRR of 8.99% Div Cov. 29.24% Dividend Covering Cost CDN$
Yield if held 5 yrs 2.08% 2.64% 4.06% 3.67% 3.83% 4.38% 3.56% 3.07% 2.86% 3.64% 3.22% 3.18% 2.39% 2.20% 2.20% 2.13% 3.39% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 yrs 6.03% 5.02% 5.54% 4.63% 3.57% 3.70% 4.16% 5.23% 4.93% 6.33% 6.55% 5.81% 4.72% 4.17% 4.48% 3.91% 4.83% <-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% 8.04% 7.18% 7.80% 7.96% 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% 10.96% 9.07% 7.26% 6.73% 15.89% <-Median-> 8 Paid Median Price CDN$
Yield if held 25 yrs 23.57% 20.56% 28.59% 25.82% 23.03% 19.47% 23.57% <-Median-> 3 Paid Median Price CDN$
Yield if held 30 years 28.63% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 8.73% 10.47% 14.20% 13.86% 16.78% 19.05% 16.26% 13.65% 12.15% 14.50% 16.93% 16.05% 12.68% 11.76% 12.15% 10.40% 15.27% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 40.88% 33.00% 31.48% 27.76% 24.54% 24.83% 29.50% 37.42% 34.79% 41.99% 53.52% 45.59% 38.68% 34.41% 39.25% 36.00% 36.10% <-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% 80.00% 73.10% 85.05% 92.35% 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% 121.18% 102.60% 88.10% 86.76% 149.79% <-Median-> 8 Paid Median Price CDN$
Cost covered if held 25 years 253.63% 216.71% 323.79% 303.00% 293.29% 266.76% 253.63% <-Median-> 3 Paid Median Price CDN$
Cost covered if held 30 years 393.25% #NUM! <-Median-> 0 Paid Median Price
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 $4,590.7 $6,934 <-12 mths 51.04% 233.32% <-Total Growth 6 Revenue Growth US$ 233.32% 27.23%
AEPS Growth $1.33 $1.68 $1.94 $2.41 $2.99 $3.49 $4.00 $4.12 <-12 mths 3.00% 138.10% <-Total Growth 6 AEPS Growth 138.10% 18.95%
Net Income Growth $148.9 $170.1 $151.6 $319.7 $173.9 $372.7 $382.2 $404 <-12 mths 5.68% 124.70% <-Total Growth 6 Net Income Growth 124.70% 17.58%
Cash Flow Growth $332.8 $257.9 $317.6 $463.1 $544.0 $932.0 $978.2 $1,046 <-12 mths 6.88% 279.34% <-Total Growth 6 Cash Flow Growth 279.34% 30.56%
Dividend Growth $0.76 $0.84 $0.94 $1.04 $1.08 $1.12 $1.20 $1.24 <-12 mths 3.33% 42.86% <-Total Growth 6 Dividend Growth 42.86% 7.39%
Stock Price Growth $42.95 $70.34 $61.21 $57.83 $66.89 $90.21 $102.87 $107.99 <-12 mths 4.98% 46.25% <-Total Growth 6 Stock Price Growth 46.25% 7.90%
Revenue Growth US$ $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 $4,590.7 $4,884 <-this year 6.39% 789.89% <-Total Growth 10 Revenue Growth US$ 789.89% 24.43%
AEPS Growth $0.94 $1.13 $1.15 $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $2.99 $3.49 $4.00 $4.43 <-this year 10.75% 253.98% <-Total Growth 10 AEPS Growth 253.98% 13.47%
Net Income Growth $91.5 $136.2 $91.8 $75.0 $121.2 $148.9 $170.1 $151.6 $319.7 $173.9 $372.7 $382.2 $564 <-this year 47.44% 180.59% <-Total Growth 10 Net Income Growth 180.59% 10.87%
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 $978.2 $1,429 <-this year 46.13% 398.17% <-Total Growth 10 Cash Flow Growth 398.17% 17.42%
Dividend Growth $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $1.08 $1.12 $1.20 $1.30 <-this year 7.92% 100.00% <-Total Growth 10 Dividend Growth 100.00% 7.18%
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 $102.87 $107.99 <-this year 4.98% 326.67% <-Total Growth 10 Stock Price Growth 326.67% 15.61%
Dividends on Shares $26.59 $25.59 $28.65 $29.61 $32.08 $35.75 $42.26 $85.70 $48.35 $49.34 $52.05 $52.05 $52.05 $403.93 No of Years 10 Total Divs 12/31/15
Paid  $1,000.20 $1,366.50 $1,129.20 $1,339.80 $1,671.60 $2,654.40 $2,322.30 $2,346.30 $2,660.10 $3,892.20 $4,239.30 $4,527.60 $4,527.60 $4,527.60 $4,239.30 No of Years 10 Worth $33.34 29.99
Total $4,643.23
Graham No. US$ AEPS $5.32 $11.79 $12.95 $12.90 $11.21 $13.63 $15.71 $18.61 $20.55 $25.11 $42.96 $47.12 $51.94 $54.83 $57.78 $67.13 300.97% <-Total Growth 10 Graham Price US$ AEPS US$
Price/GP Ratio Median 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 1.95 2.44 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 4.24 2.28 2.35 3.05 3.09 2.83 2.80 4.04 3.62 2.89 1.58 2.09 2.29 2.17 2.86 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 3.45 1.85 1.86 1.69 2.22 2.22 2.06 1.46 2.49 2.01 1.21 1.31 1.70 1.72 1.86 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 4.31 2.28 1.86 2.64 2.67 2.42 2.73 3.78 2.98 2.30 1.56 1.91 1.98 1.97 2.53 <-Median-> 10 Price/GP Ratio US$
Prem /Disc. Close 330.63% 128.02% 86.14% 163.56% 166.99% 141.56% 173.38% 277.87% 197.79% 130.28% 55.69% 91.43% 98.07% 96.96% 86.89% 60.88% 152.56% <-Median-> 10 Graham Price US$
Graham No. US$ $5.45 $11.21 $13.73 $11.09 $10.35 $13.82 $15.89 $17.82 $17.21 $27.36 $25.34 $35.76 $37.09 $44.24 $48.43 $57.13 170.11% <-Total Growth 10 Graham Price US$ US$
Price/GP Ratio Median 3.76 2.17 1.98 2.75 2.88 2.49 2.40 2.87 3.65 2.25 2.36 2.24 2.80 2.41 2.62 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 4.14 2.40 2.21 3.55 3.35 2.79 2.77 4.22 4.33 2.66 2.67 2.75 3.21 2.69 3.00 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 3.37 1.94 1.75 1.96 2.40 2.19 2.04 1.52 2.97 1.85 2.05 1.72 2.39 2.13 2.04 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 4.21 2.40 1.76 3.07 2.89 2.38 2.70 3.95 3.56 2.11 2.64 2.52 2.77 2.44 2.74 <-Median-> 10 Price/GP Ratio US$
Prem /Disc. Close 320.73% 139.79% 75.58% 206.56% 189.27% 138.28% 170.35% 294.67% 255.67% 111.39% 163.99% 152.25% 177.36% 144.10% 122.99% 89.02% 173.85% <-Median-> 10 Graham Price US$
Graham No. EPS CDN$ $5.66 $13.68 $17.94 $17.32 $14.06 $18.59 $20.41 $23.70 $26.06 $34.01 $56.82 $67.81 $71.18 $76.72 $80.85 $93.93 296.87% <-Total Growth 10 Graham Price EPS CDN$ CDN$
Price/GP Ratio Median 3.85 2.03 1.94 2.40 2.75 2.39 2.49 2.90 3.02 2.32 1.43 1.64 2.04 1.90 2.39 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 4.33 2.31 2.22 3.02 3.25 2.71 2.84 4.15 3.56 2.75 1.64 2.04 2.31 2.11 2.79 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 3.37 1.74 1.66 1.79 2.25 2.06 2.13 1.65 2.49 1.89 1.23 1.23 1.78 1.70 1.84 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 4.30 2.28 1.86 2.63 2.68 2.40 2.73 3.73 2.97 2.30 1.56 1.91 1.99 1.97 2.52 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 330.13% 128.20% 85.88% 162.97% 167.65% 140.22% 173.07% 273.33% 197.06% 129.94% 56.05% 91.34% 98.52% 96.71% 86.66% 60.67% 151.59% <-Median-> 10 Graham Price CDN$
Graham No. EPS CDN$ $5.14 $12.67 $14.24 $18.49 $14.90 $14.25 $19.10 $21.54 $23.27 $24.72 $56.24 $35.49 $50.83 $61.90 $61.90 $67.77 257.03% <-Total Growth 10 Graham Price EPS CDN$ CDN$
Price/GP Ratio Median 4.24 2.19 2.44 2.25 2.60 3.11 2.65 3.19 3.38 3.19 1.45 3.13 2.86 2.36 2.99 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 4.77 2.50 2.80 2.83 3.07 3.54 3.03 4.56 3.98 3.78 1.65 3.90 3.23 2.61 3.38 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 3.71 1.88 2.09 1.67 2.13 2.69 2.28 1.82 2.79 2.60 1.24 2.36 2.49 2.10 2.32 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 4.74 2.46 2.34 2.46 2.53 3.13 2.92 4.11 3.33 3.16 1.58 3.66 2.78 2.44 2.44 2.23 3.03 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 373.83% 146.32% 134.16% 146.41% 152.55% 213.40% 191.66% 310.82% 232.70% 216.38% 57.67% 265.60% 177.98% 143.80% 143.80% 122.71% 202.53% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $24.39 $31.20 $33.39 $45.65 $37.55 $44.91 $55.78 $89.56 $77.60 $78.32 $88.47 $129.80 $140.99 $151.11 $151.11 $151.11 322.31% <-Total Growth 10 Close CDN$ re Exchange Rate CDN$
Differnce $0.03 -$0.02 $0.05 $0.10 -$0.09 $0.25 $0.06 $1.08 $0.19 $0.11 -$0.20 $0.06 -$0.32 $0.19 $0.19 $0.19 Differnce
Close Cdn$ $24.36 $31.22 $33.34 $45.55 $37.64 $44.66 $55.72 $88.48 $77.41 $78.21 $88.67 $129.74 $141.31 $150.92 $150.92 $150.92 323.85% <-Total Growth 10 Stock Price CDN$
5 yr Period ending 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 12/31/27 12/31/28 CDN$
5 year IRR 0.28% 7.53% 9.79% 17.44% 15.44% 15.55% 14.59% 23.53% 12.98% 17.96% 17.11% 20.43% 11.44% $0.15 <-Median-> 23 5 year IRR CDN$
As a Canadian, would I have made money on this stock? Looking at 5 year periods to, including Dividends
Price Close CDN$ $24.36 $31.22 $33.34 $45.55 $37.64 $44.66 $55.72 $88.48 $77.41 $78.21 $88.67 $129.74 $141.31 $150.92 $150.92 $150.92 323.85% <-Total Growth 10 Stock Price CDN$
Increase 17.40% 28.16% 6.79% 36.62% -17.37% 18.65% 24.76% 58.79% -12.51% 1.03% 13.37% 46.32% 8.92% 6.80% 0.00% 0.00% 35.86 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 33.09 33.36 33.81 25.90 32.98 51.59 36.80 50.09 39.48 45.36 22.89 94.32 50.54 37.40 31.21 22.42 9.82% <-IRR #YR-> 5 Stock Price 59.71% CDN$
Trailing P/E 33.27 42.41 35.62 46.19 21.40 39.13 64.37 58.43 43.82 39.89 51.43 33.49 102.73 53.98 37.40 31.21 15.54% <-IRR #YR-> 10 Stock Price 323.85% CDN$
CAPE (10 Yr P/E) 31.17 31.59 31.42 30.15 29.63 31.04 33.15 36.56 37.03 38.58 35.15 40.05 41.94 44.84 42.13 38.23 11.44% <-IRR #YR-> 5 Price & Dividend 70.77% CDN$
Median 5 yrs D.  per yr 2.03% 1.63% % Tot Ret 11.58% 14.21% T P/E $45.01 $43.82 P/E:  $42.42 $45.36 17.57% <-IRR #YR-> 10 Price & Dividend 366.72% CDN$
Price 15 D.  per yr 1.83% % Tot Ret 12.46% CAPE Diff 4.30% 12.85% <-IRR #YR-> 15 Stock Price 513.06% CDN$
Price  20 D.  per yr 1.68% % Tot Ret 12.85% 11.37% <-IRR #YR-> 20 Stock Price 761.12% CDN$
Price  25 D.  per yr 1.96% % Tot Ret 12.15% 14.13% <-IRR #YR-> 25 Stock Price 2622.37% CDN$
Price  30 D.  per yr 1.39% % Tot Ret 10.48% 11.85% <-IRR #YR-> 27 Stock Price
Price & Dividend 15 14.68% <-IRR #YR-> 15 Price & Dividend 585.84% CDN$
Price & Dividend 20 13.04% <-IRR #YR-> 20 Price & Dividend 873.34% CDN$
Price & Dividend 25 16.08% <-IRR #YR-> 25 Price & Dividend 2981.26% CDN$
Price & Dividend 30 13.24% <-IRR #YR-> 27 Price & Dividend
Price  5 -$88.48 $0.00 $0.00 $0.00 $0.00 $141.31 Price  5
Price 10 -$33.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $141.31 Price 10
Price & Dividend 5 -$88.48 $1.19 $1.41 $2.86 $1.61 $142.95 Price & Dividend 5
Price & Dividend 10 -$33.34 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $1.61 $142.95 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 $141.31 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 $141.31 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 $141.31 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 $141.31 Price  30
Price & Dividend 15 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $1.61 $142.95 Price & Dividend 15
Price & Dividend 20 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $1.61 $142.95 Price & Dividend 20
Price & Dividend 25 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $1.61 $142.95 Price & Dividend 25
Price & Dividend 30 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $1.61 $142.95 Price & Dividend 30
Price H/L Median. CDN$ $21.80 $27.75 $34.81 $41.60 $38.72 $44.38 $50.72 $68.74 $78.75 $78.87 $81.36 $110.98 $145.46 $145.83 317.85% <-Total Growth 10 Stock Price CDN$
Increase -2.07% 27.30% 25.46% 19.51% -6.94% 14.62% 14.30% 35.52% 14.56% 0.16% 3.16% 36.40% 31.07% 0.26% 15.37% <-IRR #YR-> 10 Stock Price 317.85% CDN$
P/E 29.60 29.64 35.30 23.65 33.92 51.26 33.49 38.91 40.16 45.74 21.00 80.68 52.02 36.14 16.17% <-IRR #YR-> 5 Stock Price 111.62% CDN$
Trailing P/E 29.76 37.69 37.19 42.19 22.01 38.88 58.59 45.39 44.58 40.22 47.19 28.65 105.75 52.16 17.33% <-IRR #YR-> 10 Price & Dividend $3.59 CDN$
P/E on Running 5 yr Average 25.99 35.10 43.43 40.40 34.83 39.01 40.47 48.77 54.32 50.36 37.53 51.86 62.00 60.36 18.06% <-IRR #YR-> 5 Price & Dividend $1.26 CDN$
P/E on Running 10 yr Average 31.10 37.07 43.16 45.10 39.79 44.91 49.64 62.18 63.52 58.90 49.23 65.41 77.47 73.24 31.17 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 1.96% 1.88% % Tot Ret 11.30% 10.42% T P/E 43.38 44.58 P/E:  39.54 45.74 Count 28 Years of data
-$34.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $145.46
-$68.74 $0.00 $0.00 $0.00 $0.00 $145.46
-$34.81 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $2.86 $1.61 $147.10
-$68.74 $1.19 $1.41 $2.86 $1.61 $147.10
High Month Dec Dec Aug Dec Jan Sep Dec Nov Nov Aug Nov Nov Sep Feb
Price High CDN$ $24.52 $31.67 $39.82 $52.24 $45.72 $50.42 $57.89 $98.31 $92.67 $93.41 $93.02 $138.34 $164.14 $161.51 312.20% <-Total Growth 10 Stock Price CDN$
Increase -5.03% 29.16% 25.73% 31.19% -12.48% 10.28% 14.82% 69.82% -5.74% 0.80% -0.42% 48.72% 18.65% -1.60% 15.22% <-IRR #YR-> 10 Stock Price 312.20% CDN$
P/E 33.30 33.84 40.38 29.71 40.06 58.25 38.23 55.66 47.26 54.18 24.01 100.57 58.70 40.02 10.80% <-IRR #YR-> 5 Stock Price 66.96% CDN$
Trailing P/E 33.49 43.02 42.54 52.98 26.00 44.18 66.88 64.92 52.46 47.64 53.95 35.71 119.33 57.76 35.86 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 52.72 52.46 P/E:  50.72 54.18 49.31 P/E Ratio Historical High CDN$
-$39.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $164.14
-$98.31 $0.00 $0.00 $0.00 $0.00 $164.14
Low Month Oct May Jan Jan Nov Feb Jun Mar Mar Feb May Jan Feb Mar
Price Low CDN$ $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 $130.15 325.40% <-Total Growth 10 Stock Price CDN$
Increase 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% 2.67% 15.58% <-IRR #YR-> 10 Stock Price 325.40% CDN$
P/E 25.90 25.45 30.22 17.60 27.78 44.28 28.76 22.17 33.06 37.31 17.99 60.78 45.34 32.25 26.48% <-IRR #YR-> 5 Stock Price 223.72% CDN$
Trailing P/E 26.04 32.35 31.84 31.40 18.03 33.58 50.31 25.86 36.70 32.81 40.42 21.58 92.16 46.55 25.71 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 33.20 36.70 P/E:  30.91 37.31 17.32 P/E Ratio Historical Low CDN$
-$29.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $126.77
-$39.16 $0.00 $0.00 $0.00 $0.00 $126.77
Price Close CDN$ into US$ $22.90 $26.91 $24.08 $33.92 $30.00 $32.74 $42.90 $69.49 $61.06 $57.75 $67.04 $90.17 $103.10 $107.85 $107.85 $107.85
Price Close US$ $22.93 $26.89 $24.11 $34.00 $29.93 $32.92 $42.95 $70.34 $61.21 $57.83 $66.89 $90.21 $102.87 $107.99 $107.99 $107.99 326.67% <-Total Growth 10 Stock Price US$
Increase 9.77% 17.27% -10.34% 41.02% -11.97% 9.99% 30.47% 63.77% -12.98% -5.52% 15.67% 34.86% 14.03% 4.98% 0.00% 0.00% 32.12 <-Median-> 10 CAPE (10 Yr P/E)
P/E 26.06 31.64 18.98 40.00 43.38 29.66 31.58 45.68 45.01 20.22 64.32 44.88 50.43 37.44 31.25 22.45 7.90% <-IRR #YR-> 5 Stock Price 46.25% US$
Trailing P/E 30.99 30.56 28.36 26.77 35.21 47.71 38.69 51.72 39.75 42.52 23.39 86.74 51.18 52.94 37.44 31.25 15.61% <-IRR #YR-> 10 Stock Price 326.67% US$
CAPE (10 Yr P/E) 29.34 29.45 27.95 28.86 29.25 30.07 30.78 32.67 34.38 31.57 34.58 36.22 39.65 39.25 37.70 34.94 9.47% <-IRR #YR-> 5 Price & Dividend 56.62% US$
Median 10, 5 Yrs D.  per yr 2.12% 1.57% % Tot Ret 11.96% 16.62% T P/E $41.13 $42.52 P/E:  $44.13 $45.01 17.74% <-IRR #YR-> 10 Price & Dividend 371.05% US$
Price 15 D.  per yr 1.69% % Tot Ret 13.89% CAPE Diff 16.58% 10.49% <-IRR #YR-> 15 Stock Price 346.29% US$
Price  20 D.  per yr 1.76% % Tot Ret 14.40% 10.45% <-IRR #YR-> 20 Stock Price 630.61% US$
Price  25 D.  per yr 2.39% % Tot Ret 14.13% 14.53% <-IRR #YR-> 25 Stock Price 2873.12% US$
Price  30 D.  per yr 1.68% % Tot Ret 12.00% 12.30% <-IRR #YR-> 27 Stock Price
Price & Dividend 15 12.18% <-IRR #YR-> 15 Price & Dividend 402.95% US$
Price & Dividend 20 12.21% <-IRR #YR-> 20 Price & Dividend 645.95% US$
Price & Dividend 25 16.92% <-IRR #YR-> 25 Price & Dividend 3298.17% US$
Price & Dividend 30 13.97% <-IRR #YR-> 27 Price & Dividend
Price  5 -$70.34 $0.00 $0.00 $0.00 $0.00 $102.87 Price  5
Price 10 -$24.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $102.87 Price 10
Price & Dividend 5 -$70.34 $0.94 $1.04 $2.16 $1.12 $104.07 Price & Dividend 5
Price & Dividend 10 -$24.11 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $1.12 $104.07 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 $102.87 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 $102.87 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 $102.87 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 $102.87 Price  30
Price & Dividend 15 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $1.12 $104.07 Price & Dividend 15
Price & Dividend 20 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $1.12 $104.07 Price & Dividend 20
Price & Dividend 25 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $1.12 $104.07 Price & Dividend 25
Price & Dividend 30 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $1.12 $104.07 Price & Dividend 30
Price H/L Median. US$ $20.47 $24.36 $27.24 $30.56 $29.77 $34.41 $38.14 $51.17 $62.81 $61.58 $59.77 $80.05 $103.72 $106.78 280.83% <-Total Growth 10 Stock Price US$
Increase -3.42% 19.01% 11.83% 12.19% -2.57% 15.59% 10.83% 34.17% 22.75% -1.96% -2.93% 33.93% 29.57% 2.95% 14.31% <-IRR #YR-> 10 Stock Price 280.83% US$
P/E 23.26 28.65 21.44 35.95 43.14 31.00 28.04 33.22 46.18 21.53 57.47 39.83 50.84 37.02 15.18% <-IRR #YR-> 5 Stock Price 102.72% US$
Trailing P/E 27.66 27.68 32.04 24.06 35.02 49.87 34.36 37.62 40.78 45.28 20.90 76.97 51.60 52.34 16.27% <-IRR #YR-> 10 Price & Dividend $3.20 US$
P/E on Running 5 yr Average 26.58 31.96 30.53 33.28 32.79 36.07 36.11 46.09 51.82 37.41 36.62 45.43 55.70 49.28 17.09% <-IRR #YR-> 5 Price & Dividend $1.17 US$
P/E on Running 10 yr Average 29.53 32.72 33.21 35.93 35.15 39.92 41.95 51.11 58.97 48.22 46.23 56.81 69.80 63.21 28.64 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.97% 1.91% % Tot Ret 12.08% 11.20% T P/E 39.20 45.28 P/E:  37.89 46.18 Count 27 Years of data
-$27.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $103.72
-$51.17 $0.00 $0.00 $0.00 $0.00 $103.72
-$27.24 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $2.16 $1.12 $104.92
-$51.17 $0.94 $1.04 $2.16 $1.12 $104.92
High Month Dec Dec Aug Dec Feb Aug Dec Nov Nov Aug  Nov Nov Sep Feb
Price High US$ $22.58 $26.91 $30.40 $39.37 $34.69 $38.60 $43.93 $75.20 $74.49 $72.66 $67.69 $98.50 $118.90 $119.14 291.12% <-Total Growth 10 Stock Price US$
Increase -5.84% 19.18% 12.97% 29.51% -11.89% 11.27% 13.81% 71.18% -0.94% -2.46% -6.84% 45.52% 20.71% 0.20% 14.61% <-IRR #YR-> 10 Stock Price 291.12% US$
P/E 25.66 31.66 23.94 46.32 50.28 34.77 32.30 48.83 54.77 25.41 65.09 49.00 58.28 41.31 9.60% <-IRR #YR-> 5 Stock Price 58.11% US$
Trailing P/E 30.51 30.58 35.76 31.00 40.81 55.94 39.58 55.29 48.37 53.43 23.67 94.71 59.15 58.40 32.35 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 50.90 53.43 P/E:  48.92 54.77 48.87 P/E Ratio Historical High US$
-$30.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $118.90
-$75.20 $0.00 $0.00 $0.00 $0.00 $118.90
Low Month Oct Jul Dec Jan Nov Mar May Mar Mar Feb May Jan  Feb Mar
Price Low US$ $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 $94.42 267.84% <-Total Growth 10 Stock Price US$
Increase -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% 6.64% 13.91% <-IRR #YR-> 10 Stock Price 267.84% US$
P/E 20.85 25.65 18.95 25.58 36.01 27.23 23.78 17.62 37.59 17.65 49.86 30.65 43.40 32.74 26.69% <-IRR #YR-> 5 Stock Price 226.35% US$
Trailing P/E 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 46.28 24.21 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 31.22 37.13 P/E:  28.94 37.59 17.55 P/E Ratio Historical Low US$
-$24.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $88.54
-$27.13 $0.00 $0.00 $0.00 $0.00 $88.54
Free Cash Flow Mkt Sc US$ $165.64 $141.08 $108.17 $101.27 $291.79 $231.1 $276.0 $391.1 $197.8 $655.1 $719.2 $754.3 $911.9 $1,211.0 334.19% <-Total Growth 10 Free Cash Flow Mkt Sc US$ US$
change 19.43% 19.43% 19.43% 19.43% 19.43% 19.43% 41.70% -49.42% 231.19% 11.69% 7.67% 1.94% 1.94% 19.43% <-Median-> 10 change US$
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
$2,303 <-12 mths 205.09%
Free Cash Flow MS US$ Old $165.64 $141.08 $108.17 $101.27 $291.79 $215 $274 $391 $198
Change -14.83% -23.33% -6.38% 188.13% -26.32% 27.44% 42.70% -49.36%
Free Cash Flow MS US$ $95.08 $110.09 $140.51 $130.40 $97.89 $166.82 $215.19 $243.87 $249.67 $239.94 $341.50 $754.90 $738.90 $788 $803 425.87% <-Total Growth 10 Free Cash Flow US$
Change 32.57% 15.79% 27.63% -7.20% -24.93% 70.42% 29.00% 13.33% 2.38% -3.90% 42.33% 121.05% -2.12% 6.62% 1.94% 24.82% <-IRR #YR-> 5 Free Cash Flow MS 202.99% US$
FCF/CF from Op Ratio 0.50 0.74 0.72 0.73 0.67 1.16 0.65 0.95 0.79 0.52 0.63 0.81 0.76 0.55 0.59 18.06% <-IRR #YR-> 10 Free Cash Flow MS 425.87% US$
Dividends paid $53.9 $57.9 $64.00 $70.00 $72.79 $75.68 $82.54 $91.74 $103.80 $115.20 $328.40 $240.20 $258.10 $337.59 $357.67 303.28% <-Total Growth 10 Dividends paid US$
Percentage paid 56.69% 52.59% 45.55% 53.68% 74.35% 45.37% 38.35% 37.62% 41.57% 48.01% 96.16% 31.82% 34.93% 42.85% 44.54% $0.43 <-Median-> 10 Percentage paid US$
5 Year Coverage 48.61% 45.98% 43.82% 42.04% 55.94% 48.05% 44.98% 44.69% 44.42% 5 Year Covrage US$
Dividend Coverage Ratio 2.20 1.86 1.34 2.20 2.61 2.66 2.41 2.08 1.04 3.14 2.86 2.33 2.25 2.30 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 2.06 2.17 2.28 2.38 1.79 2.08 2.22 2.24 2.25 5 Year of Caogerage US$
Market Cap US$ $2,454 $2,896 $2,585 $3,632 $3,211 $3,578 $4,696 $7,729 $6,771 $6,412 $12,230 $16,665 $19,124 $20,119 $20,119 $20,119 639.90% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $2,607 $3,362 $3,574 $4,866 $4,038 $4,854 $6,092 $9,722 $8,563 $8,672 $16,213 $23,967 $26,270 $28,116 $28,116 $28,116 635.00% <-Total Growth 10 Market Cap  CDN$
Diluted # of Shares in Million 107.0 107.7 107.4 107.5 108.1 109.4 109.8 110.3 111.4 111.9 168.2 185.3 186.9 184.6 73.97% <-Total Growth 10 Diluted
Change 0.12% 0.57% -0.21% 0.02% 0.61% 1.18% 0.33% 0.51% 0.99% 0.43% 50.34% 10.14% 0.89% -1.24% 0.75% <-Median-> 10 Change
Difference Diluted/Basic -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% -0.8% -0.98% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 106.8 107.3 107.1 106.6 107.0 108.1 108.5 109.1 110.3 110.8 167.0 184.0 185.4 183.1 73.15% <-Total Growth 10 Basic
Change 0.28% 0.47% -0.18% -0.42% 0.39% 0.95% 0.42% 0.49% 1.16% 0.42% 50.71% 10.18% 0.78% -1.26% 0.64% <-Median-> 10 Change
Difference Basic/Outstanding 0.24% 0.39% 0.12% 0.18% 0.21% 0.57% 0.75% 0.75% 0.27% 0.09% 9.51% 0.42% 0.27% 1.77% 0.35% <-Median-> 10 Difference Basic/Outstanding
$1,046 <-12 mths 6.88%
# of Shares in Millions 107.0 107.7 107.2 106.8 107.3 108.7 109.3 109.9 110.6 110.9 182.8 184.7 185.9 186.3 186.3 186.3 5.66% <-IRR #YR-> 10 Shares 73.41%
Change 0.40% 0.62% -0.45% -0.35% 0.42% 1.32% 0.60% 0.49% 0.67% 0.24% 64.90% 1.03% 0.63% 0.22% 0.00% 0.00% 11.09% <-IRR #YR-> 5 Shares 69.19%
CF fr Op $M US$ $189.12 $149.48 $196.36 $177.56 $146.27 $144.28 $332.79 $257.87 $317.59 $463.06 $544.00 $932.00 $978.20 $1,429.48 $1,358.50 398.17% <-Total Growth 10 Cash Flow US$
Increase 41.07% -20.96% 31.36% -9.57% -17.62% -1.36% 130.66% -22.51% 23.16% 45.80% 17.48% 71.32% 4.96% 46.13% -4.97% SO Buy Back, DRIP S Iss, Buy Bus. US$
5 year Running Average $128.59 $130.79 $162.03 $169.32 $171.76 $162.79 $199.45 $211.75 $239.76 $303.12 $383.06 $502.90 $646.97 $869.35 $1,048.44 299.28% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $1.77 $1.39 $1.83 $1.66 $1.36 $1.33 $3.04 $2.35 $2.87 $4.18 $2.98 $5.05 $5.26 $7.67 $7.29 187.28% <-Total Growth 10 Cash Flow per Share US$
Increase 40.50% -21.44% 31.95% -9.25% -17.97% -2.64% 129.27% -22.89% 22.33% 45.46% -28.76% 69.57% 4.30% 45.82% -4.97% 17.42% <-IRR #YR-> 10 Cash Flow 398.17% US$
5 year Running Average $1.21 $1.22 $1.51 $1.58 $1.60 $1.51 $1.85 $1.95 $2.19 $2.75 $3.08 $3.48 $4.07 $5.03 $5.65 30.56% <-IRR #YR-> 5 Cash Flow 279.34% US$
P/CF on Med Price 11.58 17.55 14.87 18.38 21.83 25.92 12.53 21.80 21.88 14.74 20.09 15.87 19.71 13.92 0.00 11.13% <-IRR #YR-> 10 Cash Flow per Share 187.28% US$
P/CF on Closing Price 12.98 19.37 13.16 20.45 21.95 24.80 14.11 29.97 21.32 13.85 22.48 17.88 19.55 14.07 14.81 17.52% <-IRR #YR-> 5 Cash Flow per Share 124.21% US$
-29.28% Diff M/C 10.38% <-IRR #YR-> 10 CFPS 5 yr Running 168.51% US$
$815 <-12 mths -3.18%
Excl.Working Capital CF -$90.04 -$34.69 -$25.13 -$10.68 -$8.98 $65.55 -$76.60 $29.13 -$24.43 -$151.18 $143.70 $95.00 -$136.20 $0.00 $0.00 15.85% <-IRR #YR-> 5 CFPS 5 yr Running 108.64% US$
CF fr Op $M WC US$ $99.08 $114.79 $171.22 $166.88 $137.29 $209.83 $256.19 $287.01 $293.15 $311.87 $687.70 $1,027.00 $842.00 $1,429.48 $1,358.50 391.76% <-Total Growth 10 Cash Flow less WC US$
Increase 3.56% 15.86% 49.16% -2.54% -17.73% 52.84% 22.09% 12.03% 2.14% 6.39% 120.51% 49.34% -18.01% 69.77% -4.97% 17.27% <-IRR #YR-> 10 Cash Flow less WC 391.76% US$
5 year Running Average $107.70 $104.54 $116.91 $129.53 $137.85 $160.00 $188.28 $211.44 $236.69 $271.61 $367.18 $521.35 $632.35 $859.61 $1,068.94 24.02% <-IRR #YR-> 5 Cash Flow less WC 193.37% US$
CFPS Excl. WC US$ $0.93 $1.07 $1.60 $1.56 $1.28 $1.93 $2.34 $2.61 $2.65 $2.81 $3.76 $5.56 $4.53 $7.67 $7.29 18.39% <-IRR #YR-> 10 CF less WC 5 Yr Run 440.89% US$
Increase 3.14% 15.15% 49.84% -2.19% -18.07% 50.85% 21.36% 11.48% 1.46% 6.13% 33.72% 47.81% -18.53% 69.41% -4.97% 24.50% <-IRR #YR-> 5 CF less WC 5 Yr Run 199.07% US$
5 year Running Average $1.01 $0.98 $1.09 $1.21 $1.29 $1.49 $1.74 $1.95 $2.16 $2.47 $2.84 $3.48 $3.86 $4.87 $5.76 10.99% <-IRR #YR-> 10 CFPS - Less WC 183.57% US$
P/CF on Med Price 22.11 22.85 17.05 19.56 23.26 17.82 16.28 19.59 23.70 21.89 15.89 14.40 22.90 13.92 0.00 11.64% <-IRR #YR-> 5 CFPS - Less WC 73.40% US$
P/CF on Closing Price 24.77 25.23 15.09 21.76 23.39 17.05 18.33 26.93 23.10 20.56 17.78 16.23 22.71 14.07 14.81 13.46% <-IRR #YR-> 10 CFPS 5 yr Running 253.59% US$
CF/-WC P/CF Med 10 yr 19.90 5 yr  19.71 P/CF Med 10 yr 19.57 5 yr  21.89 -28.10% Diff M/C 14.70% <-IRR #YR-> 5 CFPS 5 yr Running 98.53% US$
$1,462.97 <-12 mths 9.12%
CF fr Op $M CDN$ $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 $1,340.72 $2,000.27 $1,900.95 393.09% <-Total Growth 10 Cash Flow CDN$
Increase $0.51 -$0.14 $0.57 -$0.12 -$0.23 $0.07 $1.20 -$0.24 $0.23 $0.56 $0.15 $0.86 $0.00 $0.49 -$0.05 SO Buy Back, DRIP S Iss
5 year Running Average $132.58 $138.29 $184.68 $203.65 $213.67 $212.81 $264.57 $275.86 $308.70 $397.44 $501.97 $683.73 $886.21 $1,205.74 $1,460.50 379.87% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $1.88 $1.61 $2.54 $2.23 $1.71 $1.81 $3.95 $2.99 $3.64 $5.66 $3.94 $7.26 $7.21 $10.74 $10.20 184.34% <-Total Growth 10 Cash Flow per Share CDN$
Increase 50.21% -14.32% 57.51% -12.01% -23.36% 5.87% 118.28% -24.41% 21.81% 55.39% -30.43% 84.48% -0.65% 48.87% -4.97% 17.30% <-IRR #YR-> 10 Cash Flow 393.09% CDN$
5 year Running Average $1.25 $1.29 $1.73 $1.90 $1.99 $1.98 $2.45 $2.54 $2.82 $3.61 $4.03 $4.70 $5.54 $6.96 $7.87 32.50% <-IRR #YR-> 5 Cash Flow 308.35% CDN$
P/CF on Med Price 11.60 17.23 13.72 18.64 22.63 24.50 12.83 23.00 21.63 13.94 20.68 15.29 20.17 13.58 0.00 11.02% <-IRR #YR-> 10 Cash Flow per Share 184.34% CDN$
P/CF on Closing Price 12.96 19.39 13.14 20.41 22.00 24.66 14.09 29.61 21.27 13.83 22.53 17.87 19.59 14.06 14.79 12.78% <-IRR #YR-> 5 Cash Flow per Share 141.36% CDN$
-31.17% Diff M/C 12.37% <-IRR #YR-> 10 CFPS 5 yr Running 221.13% CDN$
$1,140.71 <-12 mths -1.16%
Excl.Working Capital CF -$95.76 -$40.24 -$34.80 -$14.34 -$11.26 $89.42 -$99.49 $37.09 -$30.98 -$204.76 $190.06 $136.70 -$186.68 $0.00 $0.00 16.89% <-IRR #YR-> 5 CFPS 5 yr Running 118.22% CDN$
CF fr Op $M WC CDN$ $105.38 $133.17 $237.10 $224.06 $172.23 $286.25 $332.74 $365.42 $371.66 $422.40 $909.55 $1,477.75 $1,154.05 $2,000.27 $1,900.95 386.73% <-Total Growth 10 Cash Flow less WC CDN$
Increase 10.71% 26.37% 78.04% -5.50% -23.13% 66.20% 16.24% 9.82% 1.71% 13.65% 115.33% 62.47% -21.91% 73.33% -4.97% 17.15% <-IRR #YR-> 10 Cash Flow less WC 386.73% CDN$
5 year Running Average $110.32 $109.61 $135.27 $158.98 $174.39 $210.56 $250.48 $276.14 $305.66 $355.69 $480.35 $709.36 $867.08 $1,192.80 $1,488.51 25.86% <-IRR #YR-> 5 Cash Flow less WC 215.82% CDN$
CFPS Excl. WC CDN$ $0.98 $1.24 $2.21 $2.10 $1.61 $2.63 $3.04 $3.33 $3.36 $3.81 $4.97 $8.00 $6.21 $10.74 $10.20 20.42% <-IRR #YR-> 10 CF less WC 5 Yr Run 540.98% CDN$
Increase 10.27% 25.59% 78.85% -5.16% -23.45% 64.04% 15.54% 9.28% 1.03% 13.38% 30.58% 60.81% -22.40% 72.95% -4.97% 25.71% <-IRR #YR-> 5 CF less WC 5 Yr Run 214.00% CDN$
5 year Running Average $1.04 $1.03 $1.26 $1.48 $1.63 $1.96 $2.32 $2.54 $2.79 $3.23 $3.70 $4.69 $5.27 $6.75 $8.02 10.87% <-IRR #YR-> 10 CFPS - Less WC 180.68% CDN$
P/CF on Med Price 22.13 22.44 15.74 19.83 24.11 16.85 16.67 20.67 23.44 20.70 16.36 13.87 23.43 13.58 0.00 15.32% <-IRR #YR-> 5 CFPS - Less WC 86.66% CDN$
P/CF on Closing Price 24.74 25.25 15.07 21.72 23.44 16.96 18.31 26.60 23.04 20.53 17.83 16.22 22.76 14.06 14.79 15.35% <-IRR #YR-> 10 5 yr Running 317.08% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 20.42 5 yr  20.17 P/CF Med 10 yr 20.25 5 yr  20.70 -30.59% Diff M/C 15.71% <-IRR #YR-> 5 5 yr Running 107.39% CDN$
-$3.95 $0.00 $0.00 $0.00 $0.00 $7.21 Cash Flow per Share CDN$
-$1.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.54 CFPS 5 yr Running CDN$
-$2.54 $0.00 $0.00 $0.00 $0.00 $5.54 CFPS 5 yr Running CDN$
-$237 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,154 Cash Flow less WC CDN$
-$365 $0 $0 $0 $0 $1,154 Cash Flow less WC CDN$
-$135 $0 $0 $0 $0 $0 $0 $0 $0 $0 $867 CF less WC 5 Yr Run CDN$
-$276 $0 $0 $0 $0 $867 CF less WC 5 Yr Run CDN$
OPM 40.46% 31.07% 38.06% 31.35% 23.96% 12.33% 25.24% 18.72% 22.41% 26.71% 14.78% 21.75% 21.31% 29.27% -44.02% <-Total Growth 10 OPM
Increase 32.18% -23.21% 22.50% -17.64% -23.58% -48.53% 104.66% -25.81% 19.70% 19.16% -44.64% 47.15% -2.05% 37.36% Should increase  or be stable.
Diff from Median 83.2% 40.7% 72.4% 42.0% 8.5% -44.2% 14.3% -15.2% 1.5% 20.9% -33.1% -1.5% -3.5% 32.5% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 22.08% 5 Yrs 21.75% should be  zero, it is a   check on calculations
$1,434.5 <-12 mths 2.49%
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 $1,399.7 $1,495.0 $1,620.0 $1,928.0 571.00% <-Total Growth 10 Adjusted EBITDA US$
Change 4.46% 14.11% 0.72% -8.85% 34.36% 14.50% 27.05% 2.95% 20.73% 122.01% 26.13% 7.45% 6.81% 8.36% 19.01% 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% 30.49% 30.61% 31.57% 32.02% 27.63% <-Median-> 10 Margin US$
EBIT $240.1 $400.4 $905.3 $1,133.0 $1,198.0 $1,222.0 $1,278.0 <-Total Growth 4 EBIT
Change 66.76% 126.10% 25.15% 5.74% 2.00% 4.58% 45.96% <-Median-> 4 Change
Margin 16.94% 23.09% 24.60% 26.45% 26.10% 25.02% 24.91% 24.60% <-Median-> 5 Margin
Long Term Debt US$ $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 $2,282.8 $2,271.00 4083.48% <-Total Growth 10 Debt US$
Change -26.66% -24.71% -50.77% 991.70% 33.62% -12.29% -10.16% -0.15% 176.86% -66.72% 430.50% -13.05% -14.25% -0.52% -5.16% <-Median-> 10 Change US$
Ratio to Market Cap 0.06 0.04 0.02 0.16 0.25 0.20 0.13 0.08 0.26 0.09 0.25 0.16 0.12 0.11 0.16 <-Median-> 10 Intangible/Market Cap Ratio US$
Assets/Current Liabilities Ratio 4.03 4.38 3.86 6.33 5.19 4.66 4.45 4.57 6.11 3.60 8.97 8.87 7.50 6.76 5.65 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 0.78 0.74 0.28 3.35 5.44 4.84 1.88 2.43 5.46 1.25 5.63 2.86 2.33 1.59 3.11 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $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 $3,128.8 $3,177.81 4040.75% <-Total Growth 10 Debt CDN$
Change -21.59% -17.88% -41.24% 958.55% 24.84% -4.62% -14.47% -2.11% 175.69% -64.44% 418.05% -5.40% -18.32% 1.57% -3.37% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.06 0.04 0.02 0.16 0.25 0.20 0.13 0.08 0.26 0.09 0.25 0.16 0.12 0.11 0.16 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 4.03 4.38 3.86 6.33 5.19 4.66 4.45 4.57 6.11 3.60 8.97 8.87 7.50 6.76 5.65 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 0.78 0.74 0.28 3.35 5.44 4.84 1.88 2.43 5.46 1.25 5.63 2.86 2.33 1.59 3.11 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $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 $2,464.5 $2,388.0 5146.63% <-Total Growth 10 Intangibles US$
Goodwill $83.40 $82.35 $91.23 $97.54 $670.92 $671.59 $672.31 $840.61 $947.72 $948.8 $4,537.0 $4,537.0 $4,668.0 $4,662.3 5016.51% <-Total Growth 10 Goodwill US$
Goodwill and Intangibles US$ $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 $7,205.70 $7,132.50 $7,050.30 5060.74% <-Total Growth 10 Total US$
Change 10.19% 5.66% 8.09% 22.89% 448.76% -1.59% -1.23% 26.02% 13.72% -2.06% 486.02% -3.29% -1.02% -1.15% 6.35% <-Median-> 10 Change US$
Ratio to Market Cap 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 0.35 0.23 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $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 $3,377.8 $3,341.5 5093.04% <-Total Growth 10 Intangibles US$
Goodwill  $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 $6,528.3 $6,398.0 $6,524.0 4964.26% <-Total Growth 10 Goodwill US$
Goodwill and Intangibles CDN$ $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 $10,368.28 $9,775.80 $9,865.5 5008.03% <-Total Growth 10 Total US$
Change 17.80% 15.25% 29.03% 19.16% 412.71% 7.02% -5.97% 23.53% 13.24% 4.63% 472.26% 5.21% -5.71% 0.92% 10.13% <-Median-> 10 Change US$
Ratio to Market Cap 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 0.35 0.23 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $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 $1,784.8 $2,088.5 314.97% <-Total Growth 10 Current Assets US$
Current Liabilities $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 $1,618.0 $1,835.1 458.00% <-Total Growth 10 Current Liabilities US$
Liquidity 1.38 1.55 1.48 1.50 1.31 1.37 1.36 1.08 1.30 1.21 1.35 1.29 1.10 1.14 1.30 <-Median-> 10 Ratio US$
Liq. with CF aft div 1.85 1.91 1.94 1.92 1.50 1.53 1.85 1.40 1.66 1.65 1.61 1.83 1.57 1.79 1.65 <-Median-> 5 Ratio US$
Liq. CF re  Inv+Div  1.68 1.71 1.76 1.31 0.53 1.43 1.73 0.91 1.22 1.65 0.49 1.49 1.17 1.79 1.22 <-Median-> 5 Ratio US$
Curr Long Term Debt $18.28 $10.36 $10.36 $10.36 $10.36 $10.36 $10.36 $10.52
Assets US$ $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 $12,143.0 $12,397.2 984.09% <-Total Growth 10 Assets US$
Liabilities $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 $6,075.3 $6,295.9 1465.92% <-Total Growth 10 Liabilities US$
Debt Ratio 2.48 2.76 2.89 1.77 1.60 1.69 1.69 1.76 1.42 1.82 1.84 1.94 2.00 1.97 1.76 <-Median-> 10 Ratio Same in US$ US$
Check $695 $710 $732 $696 $754 $837 $907 $1,012 $1,071 $1,290 $5,509 $5,716 $6,068 $6,101 US$
Lib and non-cont. int $1,002 $405 $413 $909 $1,269 $1,221 $1,328 $1,344 $2,522 $1,574 $6,539 $6,101 $6,090 $6,296 US$
Total Book Value US$ $694.55 $710.09 $732.14 $695.78 $753.77 $836.63 $906.99 $1,012.40 $1,071.06 $1,290.08 $5,509.40 $5,716.40 $6,067.70 $6,101.30 728.76% <-Total Growth 10 Book Value US$
Non-Control Int US$ $534.00 $2.01 $24.79 $4.77 $5.07 $5.07 $5.15 $5.15 $0.39 $0.47 $10.7 $10.4 $14.3 $0.4
Tot. Book Value US$ $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 $6,053.4 $6,100.9 755.77% <-Total Growth 10 Book Value US$
Performace Share/Senior Preferred $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 $482.0 #DIV/0! <-Total Growth 10 Preference Shares US$
Net Book Value US$ $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 $5,571.4 $5,618.9 $5,618.90 $5,618.90 687.63% <-Total Growth 10 Book Value Match here US$
Book Value per Share $1.50 $6.58 $6.60 $6.43 $6.90 $7.64 $8.25 $9.17 $9.68 $11.63 $27.44 $28.28 $29.97 $30.16 $30.16 $30.16 354.19% <-Total Growth 10 Book Value per Share US$
Change -75.64% 338.32% 0.35% -2.53% 7.21% 10.84% 7.92% 11.14% 5.58% 20.16% 135.91% 3.07% 5.98% 0.64% 0.00% 0.00% -10.90% P/B Ratio 27 Current/Historical Median US$
P/B Ratio (Median) 13.64 3.70 4.13 4.75 4.32 4.50 4.62 5.58 6.49 5.29 2.18 2.83 3.46 3.54 4.02 P/B Ratio 27 Historical Median US$
P/B Ratio (Close) 15.29 4.09 3.65 5.29 4.34 4.31 5.21 7.67 6.32 4.97 2.44 3.19 3.43 3.58 3.58 3.58 16.34% <-IRR #YR-> 10 Book Value per Share 354.19% US$
Change 350.66% -73.25% -10.65% 44.67% -17.89% -0.77% 20.89% 47.35% -17.58% -21.37% -50.97% 30.85% 7.60% 4.31% 0.00% 0.00% 26.73% <-IRR #YR-> 5 Book Value per Share 226.93% US$
Leverage (A/BK) 7.24 1.57 1.58 2.33 2.73 2.47 2.47 2.33 3.36 2.22 2.40 2.26 2.18 2.21 2.37 <-Median-> 10 A/BV US$
Debt/Equity Ratio 2.91 0.57 0.55 1.32 1.71 1.46 1.47 1.33 2.36 1.22 1.30 1.17 1.09 1.12 1.32 <-Median-> 10 Debt/Eq Ratio US$
Book Value is Asset less Liabilities P/BV 10 yr Med 4.56 5 yr Med 3.46 -21.53% Diff M/C 1.66 Historical 29 A/BV US$
Current Assets CDN$ $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 $2,446.25 $2,922.44 310.74% <-Total Growth 10 Current Assets CDN$
Current Liabilities $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 $2,217.63 $2,567.86 452.30% <-Total Growth 10 Current Liabilities CDN$
Liquidity 1.38 1.55 1.48 1.50 1.31 1.37 1.36 1.08 1.30 1.21 1.35 1.29 1.10 1.14 1.30 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 1.85 1.91 1.94 1.92 1.50 1.53 1.85 1.40 1.66 1.65 1.61 1.83 1.57 1.79 Uses actual CDN dividends received CDN$
Liq. CF re  Inv+Div  1.68 1.71 1.76 1.31 0.53 1.43 1.73 0.91 1.22 1.65 0.49 1.49 1.17 1.79 US$ one above more accurate CDN$
Curr Long Term Debt $23.74 $13.19 $13.13 $14.03 $13.70 $14.91 $14.20 $14.72 CDN$
Assets CDN$ $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 $16,643.20 $17,347.40 973.01% <-Total Growth 10 Assets CDN$
Liabilities $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 $8,326.81 $8,809.85 1449.92% <-Total Growth 10 Liabilities CDN$
Debt Ratio 2.48 2.76 2.89 1.77 1.60 1.69 1.69 1.76 1.42 1.82 1.84 1.94 2.00 1.97 1.76 <-Median-> 10 Ratio CDN$
Check  $739 $824 $1,014 $934 $946 $1,141 $1,178 $1,289 $1,358 $1,747 $7,287 $8,225 $8,316 $8,538
Book Value Check $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 $8,316.39 $8,537.55
Total Book Value $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 $8,316.39 $8,537.55 720.29% <-Total Growth 10 Total Book Value
Non-Control Int CDN$ $567.96 $2.33 $34.32 $6.41 $6.36 $6.91 $6.69 $6.56 $0.49 $0.63 $14.15 $14.96 $19.60 $0.56
Tot. Book Value CDN$ $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 $8,296.79 $8,536.99 747.03% <-Total Growth 10 Book Value CDN$
Preference Shares  CDN$ $0.00 $0.00 $0.00 $5.30 $11.31 $1.26 $0.00 $0.00 $0.00 $0.00 $637.49 $693.55 $660.63 $674.46
Net Book Value CDN$ $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 $7,636.16 $7,862.53 $7,862.53 $7,862.53 679.59% <-Total Growth 10 Book Value CDN$
Book Value per Share $1.60 $7.63 $9.14 $8.64 $8.65 $10.43 $10.71 $11.67 $12.27 $15.75 $36.29 $40.69 $41.08 $42.20 $42.20 $42.20 349.56% <-Total Growth 10 Book Value per Share CDN$
Change -73.96% 378.09% 19.78% -5.49% 0.17% 20.53% 2.75% 8.95% 5.14% 28.37% 130.37% 12.13% 0.95% 2.74% 0.00% 0.00% -17.23% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 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 3.46 4.32 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 15.27 4.09 3.65 5.27 4.35 4.28 5.20 7.58 6.31 4.96 2.44 3.19 3.44 3.58 3.58 3.58 16.22% <-IRR #YR-> 10 Book Value per Share 349.56% CDN$
Change 350.86% -73.19% -10.85% 44.55% -17.50% -1.56% 21.43% 45.75% -16.79% -21.30% -50.79% 30.49% 7.89% 3.95% 0.00% 0.00% 28.62% <-IRR #YR-> 5 Book Value per Share 251.94% CDN$
Leverage (A/BK) 1.67 1.57 1.53 2.30 2.68 2.45 2.46 2.32 3.35 2.22 2.18 2.07 2.00 2.03 2.31 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.67 0.57 0.53 1.30 1.68 1.45 1.46 1.32 2.35 1.22 1.18 1.07 1.00 1.03 1.31 <-Median-> 10 Debt/Eq Ratio CDN$
Median Values P/BV 10 yr Med 4.61 5 yr Med 3.54 -22.35% Diff M/C 1.66 Historical 29 A/BV
$618.00 <-12 mths 22.47%
Total Comprehensive Income US$ $81.18 $57.28 $97.80 $83.67 $99.98 $107.71 $146.30 $195.22 $130.14 $290.60 $247.10 $332.00 $504.10 415.44% <-Total Growth 10 Comprehensive Income US$
NCI $0.80 $1.47 $1.97 $1.83 $0.34 $0.34 $0.34 $0.32 -$0.05 -$0.05 -$0.50 -$0.50 -$0.50 <-Total Growth 10 Comprehensive Income US$
Shareholders $80.38 $55.80 $95.83 $81.84 $99.64 $107.38 $145.97 $194.90 $130.19 $290.65 $247.60 $332.50 $504.60 426.55% <-Total Growth 10 Comprehensive Income US$
Increase -1.53% -30.58% 71.73% -14.60% 21.75% 7.77% 35.94% 33.52% -33.20% 123.25% -14.81% 34.29% 51.76% 34.3% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $83 $72 $77 $79 $83 $88 $106 $126 $136 $174 $202 $239 $301 18.07% <-IRR #YR-> 10 Comprehensive Income 426.55% US$
ROE US$ 50.1% 7.9% 13.5% 11.9% 13.5% 12.9% 16.2% 19.3% 12.2% 22.5% 4.9% 6.4% 9.1% 20.96% <-IRR #YR-> 5 Comprehensive Income 158.90% US$
5Yr Median 12.4% 12.2% 12.4% 12.4% 13.5% 12.9% 13.5% 13.5% 13.5% 16.2% 16.2% 12.2% 9.1% 14.63% <-IRR #YR-> 10 5 Yr Running Average 291.85% US$
% Difference from NI -14.3% -39.0% -29.6% -10.9% 32.8% -11.4% -1.9% 14.6% -14.1% -9.1% 42.4% -10.8% 32.0% 19.04% <-IRR #YR-> 5 5 Yr Running Average 139.08% US$
Median Values Diff 5, 10 yr -5.5% -9.1% 9.1% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.34 0.45 0.59 0.66 0.35 0.48 0.51 0.56 0.50 0.39 0.51 0.77 0.52 0.78   CFO / Current Liabilities US$
5 year Median 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 0.52 0.51 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 8.52% 10.31% 15.29% 10.43% 6.81% 10.22% 11.49% 12.21% 8.16% 10.89% 5.71% 8.70% 6.93% 11.53% CFO / Total Assets US$
5 year Median 10.73% 10.31% 10.31% 10.31% 10.31% 10.31% 10.43% 10.43% 10.22% 10.89% 10.89% 8.70% 8.16% 8.70% 8.2% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 8.07% 8.22% 12.16% 5.74% 3.72% 5.91% 6.68% 7.23% 4.22% 11.16% 1.44% 3.16% 3.15% 4.55% Net  Income/Assets Return on Assets US$
5Yr Median 7.92% 7.92% 8.07% 8.07% 8.07% 5.91% 5.91% 5.91% 5.91% 6.68% 6.68% 4.22% 3.16% 3.16% 3.2% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 58.44% 12.92% 19.26% 13.37% 10.14% 14.59% 16.51% 16.89% 14.16% 24.79% 3.47% 7.13% 6.86% 10.03% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 12.40% 12.40% 12.92% 13.37% 13.37% 13.37% 14.59% 14.59% 14.59% 16.51% 16.51% 14.16% 7.13% 7.13% 7.1% <-Median-> 5 Return on Equity US$
$403.90 <-12 mths 5.68%
Net Income US$ $94.63 $93.07 $138.58 $93.51 $75.31 $121.51 $149.14 $170.36 $151.85 $319.76 $206.0 $412.8 $427.6
NCI $0.80 $1.58 $2.36 $1.68 $0.28 $0.28 $0.28 $0.26 $0.26 $0.10 $0.5 -$0.3 $4.5
Preferreds $31.6 $40.4 $40.9
Shareholders $93.83 $91.49 $136.21 $91.83 $75.03 $121.23 $148.86 $170.10 $151.59 $319.66 $173.9 $372.7 $382.2 $563.5 $668.5 $891.5 180.59% <-Total Growth 10 Net Income US$
Increase 17.95% -2.49% 48.88% -32.58% -18.30% 61.58% 22.80% 14.26% -10.88% 110.87% -45.60% 114.32% 2.55% 47.44% 18.63% 33.36% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $81.87 $81.48 $95.54 $98.58 $97.68 $103.16 $114.63 $121.41 $133.36 $182.29 $192.8 $237.6 $280.0 $362.39 $432.16 $575.68 10.87% <-IRR #YR-> 10 Net Income 180.59% US$
Operating Cash Flow $189.12 $149.48 $196.36 $177.56 $146.27 $144.28 $332.79 $257.87 $317.59 $463.06 $544.0 $932.0 $978.2 17.58% <-IRR #YR-> 5 Net Income 124.70% US$
Investment Cash Flow -$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 -$552.9 11.35% <-IRR #YR-> 10 5 Yr Running Ave. 193.08% US$
Total Accrual -$65.18 -$27.41 -$30.80 $31.14 $639.72 $7.90 -$147.88 $188.95 $48.07 -$220.73 $2,738.2 -$257.7 -$43.1 18.19% <-IRR #YR-> 5 5 Yr Running Ave. 130.63% US$
Total Assets $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 $12,143.0 Balance Sheet Assets US$
Accruals Ratio -5.61% -2.46% -2.75% 1.95% 31.71% 0.38% -6.63% 8.03% 1.34% -7.71% 22.75% -2.18% -0.35% -0.35% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.95 0.80 0.80 0.54 0.54 0.57 0.58 0.59 0.51 1.02 0.28 0.36 0.45 0.54 <-Median-> 10 EPS/CF Ratio US$
Chge in Close US$ 9.77% 17.27% -10.34% 41.02% -11.97% 9.99% 30.47% 63.77% -12.98% -5.52% 15.67% 34.86% 14.03% 4.98% 0.00% 0.00% Count 28 Years of data US$
up/down up  down up down up down Count 16 57.14% US$
Meet Prediction? yes yes yes yes % right Count 8 50.00% US$
Financial Cash Flow US$ -$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 -$461.4 C F Statement  Financial Cash Flow US$
Total Accruals $32 $74 $50 -$373 $519 $142 $39 $300 -$913 $1,037 $62 $388 $418 Accruals US$
Accruals Ratio 2.72% 6.67% 4.45% -23.32% 25.73% 6.92% 1.76% 12.77% -25.41% 36.23% 0.52% 3.28% 3.44% 3.28% <-Median-> 5 Ratio US$
Cash US$ $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 $694.8 $859.40 Cash US$
Cash per Share $2.19 $2.16 $1.96 $7.10 $3.09 $2.81 $3.84 $2.79 $12.32 $5.65 $4.09 $3.84 $3.74 $4.61 $4.09 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 9.55% 8.05% 8.13% 20.87% 10.31% 8.54% 8.95% 3.97% 20.12% 9.76% 6.12% 4.25% 3.63% 4.27% 6.12% <-Median-> 5 % of Stock Price
$864.77 <-12 mths 25.04%
Total Comprehensive Income CDN$ $86.35 $66.45 $135.43 $112.34 $125.42 $146.94 $190.02 $248.55 $164.99 $393.59 $326.81 $477.71 $690.92
NCI $0.85 $1.71 $2.73 $2.45 $0.42 $0.46 $0.44 $0.41 -$0.06 -$0.07 -$0.66 -$0.72 -$0.69
Shareholders $85.50 $64.74 $132.70 $109.89 $125.00 $146.48 $189.58 $248.15 $165.05 $393.66 $327.48 $478.43 $691.60 421.17% <-Total Growth 10 Comprehensive Income CDN$
Increase 5.27% -24.28% 104.98% -17.19% 13.75% 17.19% 29.42% 30.89% -33.48% 138.50% -16.81% 46.10% 44.56% 44.6% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $85 $75 $87 $95 $104 $116 $141 $164 $175 $229 $265 $323 $411 17.95% <-IRR #YR-> 10 Comprehensive Income 421.17% CDN$
ROE CDN$ 11.6% 7.9% 13.1% 11.8% 13.2% 12.8% 16.1% 19.3% 12.2% 22.5% 4.5% 5.8% 8.3% 22.75% <-IRR #YR-> 5 Comprehensive Income 178.71% CDN$
5Yr Median 12.2% 11.6% 11.6% 11.8% 11.8% 12.8% 13.1% 13.2% 13.2% 16.1% 16.1% 12.2% 8.3% 16.78% <-IRR #YR-> 10 5 Yr Running Average 371.71% CDN$
% Difference from NI -80.2% -39.2% -32.0% -12.0% 30.3% -12.1% -2.5% 14.0% -14.1% -9.1% 29.6% -18.5% 21.2% 20.21% <-IRR #YR-> 5 5 Yr Running Average 151.04% CDN$
Median Values Diff 5, 10 yr -5.8% -9.1% 8.3% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.34 0.45 0.59 0.66 0.35 0.48 0.51 0.56 0.50 0.39 0.51 0.77 0.52 0.78   CFO / Current Liabilities CDN$
5 year Median 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 0.52 0.51 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 8.52% 10.31% 15.29% 10.43% 6.81% 10.22% 11.49% 12.21% 8.16% 10.89% 5.71% 8.70% 6.93% 11.53% CFO / Total Assets CDN$
5 year Median 10.73% 10.31% 10.31% 10.31% 10.31% 10.31% 10.43% 10.43% 10.22% 10.89% 10.89% 8.70% 8.16% 8.70% 8.2% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 8.07% 8.22% 12.16% 5.74% 3.72% 5.91% 6.68% 7.23% 4.22% 11.16% 1.44% 3.16% 3.15% 4.55% Net  Income/Assets Return on Assets CDN$
5Yr Median 7.92% 7.92% 8.07% 8.07% 8.07% 5.91% 5.91% 5.91% 5.91% 6.68% 6.68% 4.22% 3.16% 3.16% 3.2% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 58.44% 12.92% 19.26% 13.37% 10.14% 14.59% 16.51% 16.89% 14.16% 24.79% 3.47% 7.13% 6.86% 10.03% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 12.40% 12.40% 12.92% 13.37% 13.37% 13.37% 14.59% 14.59% 14.59% 16.51% 16.51% 14.16% 7.13% 7.13% 7.1% <-Median-> 5 Return on Equity CDN$
$565.18 <-12 mths 7.89%
Net Income CDN$ $100.64 $107.97 $191.89 $125.56 $94.47 $165.76 $193.70 $216.90 $192.52 $433.08 $272.5 $594.0 $586.1
NCI $0.85 $1.84 $3.27 $2.26 $0.35 $0.38 $0.36 $0.33 $0.33 $0.14 $0.7 -$0.4 $6.2
Preferreds $41.8 $58.1 $56.1
Shareholders $99.79 $106.14 $188.62 $123.30 $94.12 $165.38 $193.34 $216.56 $192.19 $432.94 $230.0 $536.3 $523.8 $788.51 $935.43 $1,247.48 177.72% <-Total Growth 10 Net Income CDN$
Increase 26.10% 6.36% 77.71% -34.63% -23.67% 75.71% 16.91% 12.01% -11.26% 125.27% -46.88% 133.16% -2.32% 50.52% 18.63% 33.36% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $84 $86 $110 $119 $122 $136 $153 $159 $172 $240 $253 $322 $383 $502 $603 $806 10.75% <-IRR #YR-> 10 Net Income 177.72% CDN$
Operating Cash Flow $201 $173 $272 $238 $183 $197 $432 $328 $403 $627 $719 $1,341 $1,341 19.32% <-IRR #YR-> 5 Net Income 141.89% CDN$
Investment Cash Flow -$32 -$35 -$41 -$157 -$892 -$42 -$47 -$352 -$271 $105 -$4,111 -$434 -$758 13.26% <-IRR #YR-> 10 5 Yr Running Ave. 247.20% CDN$
Total Accrual -$69 -$32 -$43 $42 $803 $11 -$192 $241 $61 -$299 $3,622 -$371 -$59 19.30% <-IRR #YR-> 5 5 Yr Running Ave. 141.61% CDN$
Total Assets $1,236 $1,291 $1,551 $2,148 $2,531 $2,800 $2,896 $2,994 $4,555 $3,879 $15,921 $16,989 $16,643 Balance Sheet Assets CDN$
Accruals Ratio -5.61% -2.46% -2.75% 1.95% 31.71% 0.38% -6.63% 8.03% 1.34% -7.71% 22.75% -2.18% -0.35% -0.35% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.75 0.76 0.45 0.84 0.71 0.33 0.50 0.53 0.58 0.45 0.78 0.17 0.45 0.51 <-Median-> 10 EPS/CF Ratio CDN$
Change in Close 17.40% 28.16% 6.79% 36.62% -17.37% 18.65% 24.76% 58.79% -12.51% 1.03% 13.37% 46.32% 8.92% 6.80% 0.00% 0.00% Count 31 Years of data CDN$
up/down up  down up down up down Count 11 35.48% CDN$
Meet Prediction? yes yes yes yes % right Count 8 72.73% CDN$
Financial Cash Flow CDN$ -$103 -$118 -$112 $543 $151 -$183 -$243 -$142 $1,218 -$1,704 $3,540 -$929 -$632 C F Statement  Financial Cash Flow CDN$
Total Accruals $33.6 $86.1 $69.1 -$500.8 $651.3 $193.7 $51.1 $382.5 -$1,157.3 $1,405.0 $82.0 $558.0 $573.3 Accruals CDN$
Accruals Ratio 2.72% 6.67% 4.45% -23.32% 25.73% 6.92% 1.76% 12.77% -25.41% 36.23% 0.52% 3.28% 3.44% 3.28% <-Median-> 5 Ratio CDN$
Cash CDN$ $249 $270 $291 $1,018 $415 $417 $546 $391 $1,727 $848 $989.2 $1,019.9 $952.3 $993.1 Cash CDN$
Cash per Share $2.33 $2.51 $2.71 $9.53 $3.87 $3.84 $4.99 $3.56 $15.62 $7.65 $5.41 $5.52 $5.12 $5.33 $5.52 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 9.56% 8.04% 8.14% 20.92% 10.29% 8.59% 8.96% 4.02% 20.17% 9.78% 6.10% 4.26% 3.63% 3.53% 6.10% <-Median-> 5 % of Stock Price
Notes:
June 4, 2026.  Last estimates were for 2025, 2026, 2027 in US$ of $4465M, $4633M, $4714M Revenue, $3.80, $4.23, $4.93 AEPS, $2.34, $2.84, $3.43 EPS, 
$1.18, $1.26, $1.36 Dividends, $731.7M, $787.8M, $803.1M FCF, $5.46, $4.98 2025/6 CFPS, $1349M, $1438M, $1499M EBITDTA, $453M, $536.1M, $637.1M Net Income.
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, 
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 has evolved into a leading global marketplace that connects buyers and sellers of commercial assets and vehicles.  Its activities are international, 
though skewing approximately two-thirds to North America.   
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2018 May 25 2019 May 25 2020 May 23 2021 May 29 2022 May 27 2023 May 25 2024 May 25 2025 Jun 4 2026
Kessler, James Francis 0.000 0.00% 0.061 0.03% 0.065 0.04% 0.041 0.02% 0.227 0.12% Was officer before 2024 447.85%
CEO - Shares - Amount $0.016 $5.412 $8.439 $5.843 $34.185
Options - percentage 0.331 0.30% 0.246 0.13% 0.687 0.37% 0.802 0.43% 0.660 0.35% -17.75%
Options - amount $25.883 $21.801 $89.123 $113.381 $99.593
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% 0.009 0.01% #DIV/0!
CFO - Shares - Amount $0.000 $0.000 $1.420
Options - percentage 0.046 0.02% 0.082 0.04% 0.101 0.05% 23.86%
Options - amount $5.973 $11.563 $15.296
Schmit, Jennifer Laura 0.002 0.00% #DIV/0!
Officer - Shares - Amount $0.278
Options - percentage 0.011 0.01% #DIV/0!
Options - amount $1.585
Jeter, James Jeffrey 0.026 0.01% 0.002 0.00% -100.00%
Officer - Shares - Amount $3.356 $0.326
Options - percentage 0.136 0.07% 0.165 0.09% -100.00%
Options - amount $17.709 $23.349
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% 0.034 0.02% 45.58%
Officer - Shares - Amount $2.136 $3.061 $3.272 $5.087
Options - percentage 0.124 0.07% 0.137 0.07% 0.134 0.07% 0.110 0.06% -18.00%
Options - amount $11.000 $17.713 $18.920 $16.570
Bales, Brian 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.00%
Director - Shares - Amount $0.555 $0.812 $0.884 $0.944
Options - percentage 0.000 0.00% 0.005 0.00% 0.007 0.00% 0.009 0.00% 30.73%
Options - amount $0.007 $0.602 $0.956 $1.334
DeWitt, Adam 0.002 0.00% 0.004 0.00% 0.004 0.00% 0.005 0.00% 27.95%
Director - Shares - Amount $0.177 $0.519 $0.565 $0.772
Options - percentage 0.006 0.00% 0.014 0.01% 0.013 0.01% 0.013 0.01% 1.29%
Options - amount $0.531 $1.817 $1.839 $1.990
Elton, Robert George 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% 0.001 0.00% Was chairman, now director 0.00%
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $0.000 $0.130 $0.191 $0.208 $0.222 Ceased insider Apr 2022
Options - percentage 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% 0.041 0.02% 7.68%
Options - amount $0.654 $0.977 $1.771 $1.691 $1.877 $2.320 $4.581 $5.419 $6.232
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 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% 2.664 1.43% Average 0.69%
Due to SO $16.855 $7.909 $11.556 $16.619 $56.754 $20.594 $105.623 $110.086 $376.419
Book Value $13.108 $5.890 $5.886 $3.181 $22.289 $10.131 $60.300 $47.200 $57.900
Insider Buying -$0.085 -$0.003 -$0.166 $0.000 -$0.634 -$2.014 -$2.472 $0.000 -$0.257
Insider Selling $0.000 $0.000 $0.339 $0.544 $0.000 $0.000 $10.151 $0.000 $0.391
Net Insider Selling -$0.085 -$0.003 $0.173 $0.544 -$0.634 -$2.014 $7.679 $0.000 $0.135
Net Selling % of Market Cap 0.00% 0.00% 0.00% 0.01% -0.01% -0.02% 0.05% 0.00% 0.00%
Directors 8 8 9 9 12 11 10 10
Women 33% 3 38% 4 50% 4 44% 4 44% 4 33% 3 27% 3 30% 3 30%
Minorities 11% 1 13% 1 13% 0 0% 1 11% 0 0% 2 18% 2 20% 2 20%
West Asian
Institutions/Holdings 98.84% 233 91.09% 20 102.33%
Total Shares Held 98.01% 99.278 90.80% 110.364 100.44% 20 75.67% 20 75.67% 20 75.67% 20 75.67% 20 74.26%
Increase/Decrease 3 Mths -3.78% -1.604 -1.59% 1.014 0.93% 83.799 75.57% 33.448 18.29% 136.002 73.62% 116.049 62.43% 138.354 74.26%
Starting No. of Shares 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% 23.677 20.65%
86.264 Top 20 MS 35.676 Top 20 MS 134.533 Top 20 MS 119.937 Top 20 MS 114.678 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.