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.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q1 2023
Thomson Reuters Corp TSX TRI NYSE TRI https://www.thomsonreuters.com/en.html Fiscal Yr: Dec-31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules Fixed from 
Split Date 11/27/18
Split/ Reverse split 1.0000 Got disribution; to 1;1 change Split
Return of Capital, Shares Cancelled $4.45 Cash
Share Consolidation 0.9079 Share consolidation
sold Bus
Div US$ from June 1989
USD - CDN$ 0.9946 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3390 1.3390 1.3390 36.13% <-Total Growth 10 Currency
Change -4.97% 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -1.14% 0.00% 0.00% 3.13% <-IRR #YR-> 10 USD - CDN$
5 year Running Average 1.0838 1.0542 1.0555 1.0233 1.0460 1.1241 1.1892 1.2411 1.3012 1.3290 1.3067 1.2917 1.3117 1.3066 1.3147 1.3278 1.54% <-IRR #YR-> 5 USD - CDN$
-0.9949 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.3544
-1.2545 0.0000 0.0000 0.0000 0.0000 1.3544
$6,691 <-12 mths 0.97%
Revenue US$* $13,070 $13,807 $13,278 $12,702 $12,607 $12,209 $11,166 $11,333 $5,501 $5,906 $5,984 $6,348 $6,627 $6,839 $7,217 $7,633 -50.09% <-Total Growth 10 Revenue US$
Increase 0.6% 5.6% -3.8% -4.3% -0.7% -3.2% -8.5% 1.5% -51.5% 7.4% 1.3% 6.1% 4.4% 3.2% 5.5% 5.8% -6.71% <-IRR #YR-> 10 Revenue -50.09% US$
5 year Running Average $10,342 $11,775 $12,972 $13,171 $13,093 $12,921 $12,392 $12,003 $10,563 $9,223 $7,978 $7,014 $6,073 $6,341 $6,603 $6,933 -10.18% <-IRR #YR-> 5 Revenue -41.52% US$
Revenue per Share $15.67 $16.68 $16.06 $15.49 $15.84 $15.97 $15.35 $15.98 $10.97 $11.87 $12.04 $13.06 $13.92 $14.37 $15.16 $16.03 -7.31% <-IRR #YR-> 10 5 yr Running Average -53.18% US$
Increase 0.06% 6.41% -3.72% -3.55% 2.26% 0.82% -3.87% 4.09% -31.35% 8.23% 1.39% 8.49% 6.60% 3.20% 5.53% 5.76% -12.74% <-IRR #YR-> 5 5 yr Running Average -49.40% US$
5 year Running Average $13.46 $14.72 $15.64 $15.91 $15.95 $16.01 $15.74 $15.72 $14.82 $14.03 $13.24 $12.78 $12.37 $13.05 $13.71 $14.51 -1.42% <-IRR #YR-> 10 Revenue per Share -13.31% US$
P/S (Price/Sales) Med 2.25 2.02 1.77 2.19 2.36 2.51 2.60 2.83 4.09 5.04 5.80 7.73 7.56 8.61 0.00 0.00 -2.72% <-IRR #YR-> 5 Revenue per Share -12.88% US$
P/S (Price/Sales) Close 2.39 1.61 1.80 2.44 2.55 2.37 2.85 2.73 4.40 6.03 6.78 9.16 8.19 8.75 8.29 7.84 -2.32% <-IRR #YR-> 10 5 yr Running Average -20.92% US$
*Revenue in M US $  P/S Med 10 yr  3.46 5 yr  5.80 152.86% Diff M/C -4.68% <-IRR #YR-> 5 5 yr Running Average -21.32% US$
-$13,278 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,627
-$11,333 $0 $0 $0 $0 $6,627
-$12,972 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,073
-$12,003 $0 $0 $0 $0 $6,073
-$16.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.92
-$15.98 $0.00 $0.00 $0.00 $0.00 $13.92
-$15.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.37
-$15.72 $0.00 $0.00 $0.00 $0.00 $12.37
$8,959 <-12 mths -0.18%
Comments Comments
Revenue CDN $ $12,999 $14,042 $13,210 $13,510 $14,625 $16,906 $14,993 $14,217 $7,504 $7,671 $7,619 $8,048 $8,976 $9,157 $9,664 $10,221 -32.06% <-Total Growth 10 Revenue CDN$
Increase -4.4% 8.0% -5.9% 2.3% 8.3% 15.6% -11.3% -5.2% -47.2% 2.2% -0.7% 5.6% 11.5% 2.0% 5.5% 5.8% -3.79% <-IRR #YR-> 10 Revenue -32.06% CDN$
5 year Running Average $11,177 $12,438 $13,638 $13,473 $13,677 $14,459 $14,649 $14,850 $13,649 $12,258 $10,401 $9,012 $7,964 $8,294 $8,693 $9,213 -8.79% <-IRR #YR-> 5 Revenue -36.87% CDN$
Revenue per Share $15.59 $16.96 $15.98 $16.47 $18.37 $22.11 $20.61 $20.04 $14.96 $15.42 $15.33 $16.56 $18.85 $19.24 $20.30 $21.47 -5.24% <-IRR #YR-> 10 5 yr Running Average -41.61% CDN$
Increase -4.91% 8.81% -5.81% 3.11% 11.54% 20.35% -6.79% -2.75% -25.34% 3.04% -0.61% 8.03% 13.88% 2.03% 5.53% 5.76% -11.72% <-IRR #YR-> 5 5 yr Running Average -46.37% CDN$
5 year Running Average $14.54 $15.51 $16.45 $16.28 $16.67 $17.98 $18.71 $19.52 $19.22 $18.63 $17.27 $16.46 $16.22 $17.08 $18.05 $19.28 1.67% <-IRR #YR-> 10 Revenue per Share 18.02% CDN$
P/S (Price/Sales) Med 2.36 2.00 1.77 2.11 2.31 2.27 2.61 2.91 4.16 5.16 6.19 7.75 7.40 8.70 0.00 0.00 -1.22% <-IRR #YR-> 5 Revenue per Share -5.94% CDN$
P/S (Price/Sales) Close 2.39 1.61 1.80 2.44 2.55 2.37 2.85 2.73 4.41 6.02 6.80 9.14 8.19 8.74 8.28 7.83 -0.14% <-IRR #YR-> 10 5 yr Running Average -1.37% CDN$
*Revenue in M CDN $  P/S Med 10 yr  3.54 5 yr  6.19 147.16% Diff M/C -3.63% <-IRR #YR-> 5 5 yr Running Average -16.89% CDN$
-$13,210 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,976
-$14,217 $0 $0 $0 $0 $8,976
-$13,638 $0 $0 $0 $0 $0 $0 $0 $0 $0 $7,964
-$14,850 $0 $0 $0 $0 $7,964
-$15.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.85
-$20.04 $0.00 $0.00 $0.00 $0.00 $18.85
-$16.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.22
-$19.52 $0.00 $0.00 $0.00 $0.00 $16.22
$2.72 <-12 mths 6.25%
Adjusted Earnings $921 $965 $1,239 Adjusted Net Income US$
Pre-split 2018 $1.56 $1.96 $2.12 $1.54 $1.85 $2.13 $1.79 $2.49 $2.11 $2.41
EPS to Adjusted EPS US$ $1.56 $1.96 $2.12 $1.54 $1.85 $2.13 $1.79 $2.49 $0.75 $1.29 $1.85 $1.95 $2.56 $3.28 $3.67 $4.00 20.75% <-Total Growth 10 AEPS US$
Increase -11.4% 25.6% 8.2% -27.4% 20.1% 15.1% -16.0% 39.1% -69.9% 72.0% 43.4% 5.4% 31.3% 28.1% 11.9% 9.0% 10 0 10 Years of Data, EPS P or N 100.00% US$
AEPS Yield 4.2% 7.3% 7.3% 4.1% 4.6% 5.6% 4.1% 5.7% 1.6% 1.8% 2.3% 1.6% 2.2% 2.6% 2.9% 3.2% 1.90% <-IRR #YR-> 10 Earnings per Share 20.75% US$
5 year Running Average $2.63 $2.68 $1.86 $1.79 $1.81 $1.92 $1.89 $1.96 $1.80 $1.69 $1.63 $1.67 $1.68 $2.19 $2.66 $3.09 0.56% <-IRR #YR-> 5 Earnings per Share 2.81% US$
Payout Ratio 74.36% 63.27% 60.38% 84.42% 71.35% 62.91% 75.98% 55.42% 184.67% 111.63% 82.16% 83.08% 69.53% 59.76% 53.41% 49.00% -1.02% <-IRR #YR-> 10 5 yr Running Average -69.38% US$
5 year Running Average 52.24% 54.72% 63.64% 69.21% 70.75% 68.46% 71.01% 70.02% 90.07% 98.12% 101.97% 103.39% 106.21% 81.23% 69.59% 62.95% -3.04% <-IRR #YR-> 5 5 yr Running Average -60.64% US$
Price/AEPS Median 22.64 17.17 13.38 22.02 20.18 18.80 22.34 18.14 59.84 46.37 37.75 51.77 41.10 30.04 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 24.93 21.40 14.25 25.01 22.28 19.84 25.34 19.30 68.53 56.40 46.99 63.26 46.03 35.68 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 20.35 12.94 12.51 19.03 18.07 17.77 19.34 16.99 51.15 36.33 28.51 40.28 36.16 23.93 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 24.00 13.66 13.65 24.52 21.84 17.77 24.46 17.54 64.41 55.50 44.11 61.34 44.56 38.31 34.24 31.42 34.32 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPSClose 21.27 17.16 14.76 17.82 26.23 20.46 20.55 24.40 19.40 95.47 63.26 64.66 58.50 49.09 38.31 34.24 25.32 <-Median-> 10 Trailing P/AEPSClose US$
Median Values DPR 10 Yrs 79.07% 5 Yrs   83.08% P/CF 5 Yrs   in order 46.37 56.40 36.33 55.50 -17.37% Diff M/C
-$2.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.56
-$2.49 $0.00 $0.00 $0.00 $0.00 $2.56
-$1.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.68
-$1.96 $0.00 $0.00 $0.00 $0.00 $1.68
$3.64 <-12 mths 5.04%
Adjusted Net Income $1,173 $1,223 $1,678 Adjusted Net Income CDN$
EPS to Adjusted EPS CDN$ $1.55 $1.99 $2.11 $1.64 $2.15 $2.95 $2.40 $3.12 $1.02 $1.68 $2.36 $2.47 $3.47 $4.39 $4.91 $5.36 64.39% <-Total Growth 9 AEPS CDN$
Increase -15.8% 28.5% 5.8% -22.3% 31.0% 37.4% -18.5% 30.0% -67.2% 63.8% 40.6% 5.0% 40.2% 26.7% 11.9% 9.0% 9 0 9 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 4.2% 7.3% 7.3% 4.1% 4.6% 5.6% 4.1% 5.7% 1.6% 1.8% 2.3% 1.6% 2.2% 2.6% 2.9% 3.2% 5.10% <-IRR #YR-> 10 Earnings per Share 64.39% CDN$
5 year Running Average $2.77 $2.77 $1.97 $1.83 $1.89 $2.17 $2.25 $2.45 $2.33 $2.24 $2.12 $2.13 $2.20 $2.87 $3.52 $4.12 2.11% <-IRR #YR-> 5 Earnings per Share 11.00% CDN$
Payout Ratio 75.21% 61.15% 59.26% 80.59% 67.56% 58.46% 74.14% 56.36% 175.38% 112.83% 85.72% 81.03% 66.55% 59.76% 53.41% 49.00% 1.12% <-IRR #YR-> 10 5 yr Running Average -69.37% CDN$
5 year Running Average 51.74% 54.05% 62.48% 68.75% 68.76% 65.41% 68.00% 67.42% 86.38% 95.43% 100.89% 102.26% 104.30% 81.18% 69.29% 61.95% -2.16% <-IRR #YR-> 5 5 yr Running Average -60.63% CDN$
Price/AEPS Median 23.69 16.98 13.44 21.24 19.74 17.00 22.42 18.68 60.86 47.45 40.29 51.92 40.24 31.33 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 25.72 20.81 14.23 24.80 22.19 18.53 24.79 19.86 69.90 57.18 48.12 63.11 45.77 35.28 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 21.66 13.15 12.64 17.67 17.29 15.46 20.06 17.51 51.82 37.72 32.46 40.74 34.71 26.26 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 24.00 13.66 13.65 24.52 21.84 17.77 24.46 17.54 64.44 55.44 44.27 61.19 44.55 38.28 34.22 31.39 34.40 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPSClose 20.22 17.55 14.44 19.05 28.62 24.42 19.93 22.80 21.11 90.79 62.23 64.22 62.48 48.49 38.28 34.22 26.52 <-Median-> 10 Trailing P/AEPSClose CDN$
Median Values DPR 10 Yrs 77.36% 5 Yrs   85.72% P/CF 5 Yrs   in order 47.45 57.18 37.72 55.44 -19.31% Diff M/C
-$2.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.47
-$3.12 $0.00 $0.00 $0.00 $0.00 $3.47
-$1.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.20
-$2.45 $0.00 $0.00 $0.00 $0.00 $2.20
$2.28 <-12 mths -17.09%
Pre-split 2018 $1.09 -$1.67 $2.50 $0.16 $2.36 $1.60 $4.14 $1.94
Based diluted shares/ Est NI $5.91 $3.11 $2.25 $11.50 Based diluted shares/ Est NI
EPS Basic US$ $1.09 -$1.67 $2.50 $0.16 $2.36 $1.60 $4.14 $1.94 $5.91 $3.12 $2.25 $11.53 $2.76 10.40% <-Total Growth 10 EPS Basic US$
Pre-split 2018 $1.08 -$1.67 $2.49 $0.16 $2.35 $1.60 $4.13 $1.94
EPS Diluted* US$ $1.08 -$1.67 $2.49 $0.16 $2.35 $1.60 $4.13 $1.94 $5.91 $3.11 $2.25 $11.50 $2.75 $3.64 $3.36 $3.54 10.44% <-Total Growth 10 EPS Diluted US$
Increase 6.9% -254.6% -249.1% -93.6% 1368.8% -31.9% 158.1% -53.0% 204.6% -47.4% -27.7% 411.1% -76.1% 32.4% -7.7% 5.4% 10 0 10 Years of Data, EPS P or N 100.00% US$
Earnings Yield 2.9% -6.2% 8.6% 0.4% 5.8% 4.2% 9.4% 4.4% 12.2% 4.3% 2.8% 9.6% 2.4% 2.9% 2.7% 2.8% 1.00% <-IRR #YR-> 10 Earnings per Share 10.44% US$
5 year Running Average $2.37 $1.69 $0.94 $0.61 $0.88 $0.99 $2.15 $2.04 $3.19 $3.34 $3.47 $4.94 $5.10 $4.65 $4.70 $4.96 7.23% <-IRR #YR-> 5 Earnings per Share 41.75% US$
10 year Running Average $1.83 $1.54 $1.70 $1.58 $1.66 $1.68 $1.92 $1.49 $1.90 $2.11 $2.23 $3.54 $3.57 $3.92 $4.02 $4.21 18.38% <-IRR #YR-> 10 5 yr Running Average 440.68% US$
* Diluted ESP per share US$ E/P 10 Yrs 4.39% 5Yrs 4.34% 20.18% <-IRR #YR-> 5 5 yr Running Average 150.69% US$
-$2.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.75
-$1.94 $0.00 $0.00 $0.00 $0.00 $2.75
-$0.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.10
-$2.04 $0.00 $0.00 $0.00 $0.00 $5.10
$3.05 <-12 mths -18.03%
EPS Basic CDN$ $1.08 -$1.70 $2.49 $0.17 $2.74 $2.22 $5.56 $2.43 $8.06 $4.05 $2.86 $14.62 $3.74 50.29% <-Total Growth 10 EPS Basic CDN$
1997
Pre-Split 1989
EPS Diluted   $1.07 -$1.70 $2.48 $0.17 $2.73 $2.22 $5.55 $2.43 $8.06 $4.04 $2.86 $14.58 $3.72 $4.87 $4.50 $4.74 50.35% <-Total Growth 10 EPS Diluted CDN$
Increase 1.6% -258.1% -245.9% -93.1% 1502.0% -18.7% 150.3% -56.1% 231.3% -49.9% -29.1% 408.9% -74.5% 30.9% -7.7% 5.4% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 2.9% -6.2% 8.6% 0.4% 5.8% 4.2% 9.4% 4.4% 12.2% 4.3% 2.7% 9.6% 2.4% 2.9% 2.7% 2.8% 4.16% <-IRR #YR-> 10 Earnings per Share 50.35% CDN$
5 year Running Average $2.50 $1.76 $1.03 $0.62 $0.95 $1.18 $2.63 $2.62 $4.20 $4.46 $4.59 $6.40 $6.65 $6.02 $6.11 $6.48 8.88% <-IRR #YR-> 5 Earnings per Share 53.04% CDN$
10 year Running Average $2.11 $1.75 $1.85 $1.69 $1.78 $1.84 $2.19 $1.82 $2.41 $2.70 $2.88 $4.51 $4.64 $5.11 $5.28 $5.54 20.57% <-IRR #YR-> 10 5 yr Running Average 548.97% CDN$
* Diluted ESP per share  E/P 10 Yrs 4.40% 5Yrs 4.35% 20.51% <-IRR #YR-> 5 5 yr Running Average 154.15% CDN$
-$2.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.72
-$2.43 $0.00 $0.00 $0.00 $0.00 $3.72
-$1.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.65
-$2.62 $0.00 $0.00 $0.00 $0.00 $6.65
Dividend $1.98 $2.13 $2.20 Estimates Dividend US$
Increase 11.24% 7.58% 3.29% Estimates Increase US$
Payout Ratio EPS 54.40% 63.39% 62.15% Estimates Payout Ratio EPS US$
Thomson Div Doc Special Div US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Thomson Div Doc special US$
Thomson Div Doc US$ $1.16 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $1.96 $1.96 $1.96 Thomson Div Doc 2018 Ret.  US$
Pre-split 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 US$
Special Dividend US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends Of Capital US$
Pre-split 2018 $1.16 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 US$
Dividends* US$ $1.16 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $1.96 $1.96 $1.96 39.06% <-Total Growth 10 Dividends US$
Increase 3.57% 6.90% 3.23% 1.56% 1.54% 1.52% 1.49% 1.47% 0.36% 3.97% 5.56% 6.58% 9.88% 10.11% 0.00% 0.00% 35 0 37 Years of data, Count P, N 94.59% US$
Average Increases 5 Year Running 8.05% 7.15% 5.52% 3.79% 3.36% 2.95% 1.87% 1.52% 1.28% 1.76% 2.57% 3.59% 5.27% 7.22% 6.42% 5.31% 2.76% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $1.93 $1.12 $1.18 $1.22 $1.26 $1.30 $1.32 $1.34 $1.36 $1.38 $1.42 $1.47 $1.55 $1.66 $1.77 $1.86 31.72% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 3.28% 3.68% 4.51% 3.83% 3.54% 3.35% 3.40% 3.05% 3.09% 2.41% 2.18% 1.60% 1.69% 1.58% 3.07% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 2.98% 2.96% 4.24% 3.37% 3.20% 3.17% 3.00% 2.87% 2.69% 1.98% 1.75% 1.31% 1.51% 1.48% 2.78% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 3.65% 4.89% 4.82% 4.44% 3.95% 3.54% 3.93% 3.26% 3.61% 3.07% 2.88% 2.06% 1.92% 1.71% 3.40% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 3.10% 4.63% 4.42% 3.44% 3.27% 3.54% 3.11% 3.16% 2.87% 2.01% 1.86% 1.35% 1.56% 1.56% 1.56% 1.56% 2.99% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 107.41% 0.00% 51.41% 812.50% 56.17% 83.75% 32.93% 71.13% 23.43% 46.30% 67.56% 14.09% 64.73% 53.85% 58.33% 55.37% 60.45% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 81.74% 66.19% 124.58% 198.70% 142.86% 131.44% 61.51% 65.82% 42.59% 41.37% 40.86% 29.72% 30.35% 35.78% 37.62% 37.43% 52.05% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 36.44% 39.53% 39.14% 50.70% 44.41% 36.10% 33.15% 48.24% 33.68% 102.04% 43.30% 44.41% 44.25% 37.98% 35.38% 31.31% 44.33% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 60.84% 35.51% 36.43% 39.69% 41.65% 41.39% 39.71% 41.33% 38.21% 42.63% 44.29% 47.26% 46.37% 46.87% 40.40% 37.68% 41.52% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 35.70% 35.69% 36.97% 52.19% 38.21% 33.91% 33.36% 37.72% 31.63% 64.19% 45.99% 83.68% 44.44% 49.37% 49.37% 49.37% 41.32% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 59.26% 34.11% 35.07% 37.76% 39.05% 38.50% 37.85% 38.00% 34.76% 37.71% 40.11% 47.32% 48.81% 53.82% 51.44% 51.98% 38.25% <-Median-> 10 DPR CF WC 5 Yr Running US$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 3.07% 2.99% 5 Yr Med 5 Yr Cl 2.18% 1.86% 5 Yr Med Payout 46.30% 44.25% 45.99% 5.22% <-IRR #YR-> 5 Dividends 28.99% US$
* Dividends per share US$ 10 Yr Med and Cur. -49.20% -47.78% 5 Yr Med and Cur. -28.34% -16.27% Last Div Inc ---> $0.445 $0.490 10.1% 3.35% <-IRR #YR-> 10 Dividends 39.06% US$
Dividends Growth 15 4.06% <-IRR #YR-> 15 Dividends 81.63% US$
Dividends Growth 20 4.74% <-IRR #YR-> 20 Dividends 152.48% US$
Dividends Growth 25 4.52% <-IRR #YR-> 25 Dividends 201.69% US$
Dividends Growth 30 4.67% <-IRR #YR-> 30 Dividends 293.81% US$
Dividends Growth 35 5.37% <-IRR #YR-> 35 Dividends US$
Dividends Growth 40 6.01% <-IRR #YR-> 37 Dividends US$
Dividends Growth 5 -$1.38 $0.00 $0.00 $0.00 $0.00 $1.78 Dividends Growth 5
Dividends Growth 10 -$1.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.78 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 $1.78 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 $1.78 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 $1.78 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.78 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.78 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.78 Dividends Growth 40
Historical Dividends Historical High Div 5.00% Low Div 1.68% 10 Yr High 4.39% 10 Yr Low 1.33% Med Div 3.05% Close Div 2.87% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -68.81% Exp -7.16% Exp. 1228.78% 17.27% Exp. -48.86% Exp. -45.60% High/Ave/Median  US$
Future Dividend Yield Div Yd 2.01% earning in 5 Years at IRR of 5.22% Div Inc. 28.99% Future Dividend Yield US$
Future Dividend Yield Div Yd 2.59% earning in 10 Years at IRR of 5.22% Div Inc. 66.37% Future Dividend Yield US$
Future Dividend Yield Div Yd 3.35% earning in 15 Years at IRR of 5.22% Div Inc. 114.60% Future Dividend Yield US$
Future Dividend Paid Div Paid $2.53 earning in 5 Years at IRR of 5.22% Div Inc. 28.99% Future Dividend Paid US$
Future Dividend Paid Div Paid $3.26 earning in 10 Years at IRR of 5.22% Div Inc. 66.37% Future Dividend Paid US$
Future Dividend Paid Div Paid $4.21 earning in 15 Years at IRR of 5.22% Div Inc. 114.60% Future Dividend Paid US$
Dividend Covering Cost Total Div $10.88 over 5 Years at IRR of 5.22% Div Cov. 8.66% Dividend Covering Cost US$
Dividend Covering Cost Total Div $22.38 over 10 Years at IRR of 5.22% Div Cov. 17.81% Dividend Covering Cost US$
Dividend Covering Cost Total Div $37.22 over 15 Years at IRR of 5.22% Div Cov. 29.62% Dividend Covering Cost US$
Special Div CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Sp Dividends
Div using Exchange Rate $1.15 $1.26 $1.27 $1.38 $1.53 $1.86 $1.83 $1.73 $1.89 $1.87 $1.94 $2.05 $2.41 $2.62 $2.62 $2.62 89.31% <-Total Growth 10 Dividends CDN$
Increase -1.6% 9.3% 1.0% 8.6% 10.8% 21.2% -1.6% -5.2% 9.1% -1.0% 3.5% 6.1% 17.4% 8.9% 0.0% 0.0% 7.35% <-Median-> 10 Increase CDN$
Difference to Actual -1.14% 3.45% 1.88% 4.75% 5.61% 7.61% 2.48% -1.66% 5.29% -1.06% -4.15% 2.52% 4.48% 0.00% 0.00% 0.00% 3.50% <-Median-> 10 Difference to Actual CDN$
Dividend $2.65 $2.85 $2.95 Estimates  Distributions* CDN$
Increase 14.89% 7.58% 3.29% Estimates  Increase CDN$
Payout Ratio EPS 54.40% 63.39% 62.15% Estimates Payout Ratio EPS CDN$
Thomson Div Doc Special CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Thomson Div Doc Sp CDN$ CDN$
Thomson Div Doc - I got $1.20 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 Thomson Div Doc - I got CDN$
Special Dividends  CDN$ Exch Rate $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Special Dividends  CDN$ Exch Rate CDN$
Dividend using Exchange Rate $1.15 $1.26 $1.27 $1.38 $1.53 $1.86 $1.83 $1.73 $1.89 $1.87 $1.94 $2.05 $2.41 Dividend using Exchange Rate CDN$
Special Dividends  CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends  CDN$ CDN$
Pre-split 1989
Pre-split 2018 $1.17 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79
Actual Dividend I got. $1.17 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $2.62 $2.62 $2.62 84.60% <-Total Growth 10 Dividends CDN$
Increase -6.19% 4.46% 2.54% 5.60% 9.85% 18.92% 3.33% -1.20% 1.93% 5.34% 6.81% -0.78% 15.19% 13.73% 0.00% 0.00% 32 5 37 Years of data, Count P, N 86.49% CDN$
Average Increases 5 Year Running 4.44% 4.21% 3.69% 2.89% 3.25% 8.27% 8.05% 7.30% 6.57% 5.67% 3.24% 2.42% 5.70% 8.06% 6.99% 5.63% 5.68% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $1.12 $1.17 $1.21 $1.24 $1.28 $1.39 $1.51 $1.61 $1.70 $1.79 $1.85 $1.89 $2.00 $2.17 $2.32 $2.44 66.05% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 3.18% 3.60% 4.41% 3.79% 3.42% 3.44% 3.31% 3.02% 2.88% 2.38% 2.13% 1.56% 1.65% 2.95% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 2.92% 2.94% 4.16% 3.25% 3.04% 3.15% 2.99% 2.84% 2.51% 1.97% 1.78% 1.28% 1.45% 2.67% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 3.47% 4.65% 4.69% 4.56% 3.91% 3.78% 3.70% 3.22% 3.38% 2.99% 2.64% 1.99% 1.92% 3.30% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 3.13% 4.48% 4.34% 3.29% 3.09% 3.29% 3.03% 3.21% 2.72% 2.04% 1.94% 1.32% 1.49% 1.56% 1.56% 1.56% 2.88% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 108.64% 0.00% 50.46% 775.67% 53.19% 77.83% 32.13% 72.33% 22.26% 46.80% 70.48% 13.74% 61.95% 53.85% 58.33% 55.37% 57.57% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 44.93% 66.45% 117.64% 201.28% 134.88% 118.20% 57.30% 61.39% 40.56% 40.15% 40.30% 29.61% 30.10% 36.05% 37.91% 37.59% 48.93% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 36.85% 38.21% 38.42% 48.40% 42.05% 33.55% 32.35% 49.06% 31.99% 103.14% 45.18% 43.32% 42.35% 37.98% 35.38% 31.31% 42.84% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 32.46% 35.10% 35.35% 39.49% 40.58% 39.21% 37.49% 39.37% 36.54% 41.29% 44.01% 47.05% 45.56% 46.58% 40.11% 37.17% 40.04% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 36.11% 34.50% 36.29% 49.82% 36.18% 31.52% 32.55% 38.36% 30.04% 64.88% 47.98% 81.63% 42.53% 37.98% 35.38% 31.31% 40.44% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 31.72% 33.86% 34.17% 37.58% 37.98% 36.45% 35.76% 36.21% 33.35% 36.65% 39.92% 47.01% 47.75% 49.50% 43.83% 39.83% 37.12% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 2.95% 2.88% 5 Yr Med 5 Yr Cl 2.13% 1.94% 5 Yr Med Payout 46.80% 43.32% 47.98% 5.56% <-IRR #YR-> 5 Dividends 31.08% CDN$
* Div per share (What I actually received.) 10 Yr Med and Cur. -47.07% -45.74% 5 Yr Med and Cur. -26.64% -19.39% Last Div Inc ---> $0.60 $0.66 8.9% 6.32% <-IRR #YR-> 10 Dividends 84.60% CDN$
Dividends Growth 15 5.39% <-IRR #YR-> 15 Dividends 119.64% CDN$
Dividends Growth 20 3.73% <-IRR #YR-> 20 Dividends 108.09% CDN$
Dividends Growth 25 4.22% <-IRR #YR-> 25 Dividends 181.27% CDN$
Dividends Growth 30 4.89% <-IRR #YR-> 30 Dividends 318.95% CDN$
Dividends Growth 35 5.36% <-IRR #YR-> 35 Dividends CDN$
Dividends Growth 40 5.79% <-IRR #YR-> 37 Dividends CDN$
Dividends Growth 5 -$1.76 $0.00 $0.00 $0.00 $0.00 $2.31 Dividends Growth 5
Dividends Growth 10 -$1.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.31 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.31 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.31 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.31 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.31 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.31 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.31 Dividends Growth 40
Historical Dividends Historical High Div 4.47% Low Div 1.68% 10 Yr High 4.49% 10 Yr Low 1.30% Med Div 2.84% Close Div 2.72% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -65.08% Exp -7.09% Exp. -65.24% 20.07% Exp. -45.04% Exp. -42.65% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 2.05% earning in 5 Years at IRR of 5.56% Div Inc. 31.08% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 2.68% earning in 10 Years at IRR of 5.56% Div Inc. 71.82% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 3.52% earning in 15 Years at IRR of 5.56% Div Inc. 125.23% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $3.44 earning in 5 Years at IRR of 5.56% Div Inc. 31.08% Future Dividend Paid
Future Dividend Paid Div Paid $4.51 earning in 10 Years at IRR of 5.56% Div Inc. 71.82% Future Dividend Paid
Future Dividend Paid Div Paid $5.91 earning in 15 Years at IRR of 5.56% Div Inc. 125.23% Future Dividend Paid
Dividend Covering Cost Total Div $14.67 over 5 Years at IRR of 5.56% Div Cov. 8.72% Dividend Covering Cost
Dividend Covering Cost Total Div $30.45 over 10 Years at IRR of 5.56% Div Cov. 18.11% Dividend Covering Cost
Dividend Covering Cost Total Div $51.14 over 15 Years at IRR of 5.56% Div Cov. 30.41% Dividend Covering Cost
I am earning GC Div Gr 804.98% 12/11/85 # yrs -> 38 1985 $13.91 Cap Gain 1108.77% I am earning GC CDN$
I am earning Div org yield 2.08% 12/31/23 Trading Div G Yrly 5.96% Div start $0.29 -2.08% 18.87% I am earning Div CDN$
Yield if held 5 years 2.77% 2.74% 2.83% 4.02% 4.40% 4.69% 5.26% 6.21% 5.16% 4.46% 4.03% 3.72% 3.95% 4.21% 3.30% 2.77% 4.43% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 2.32% 2.45% 2.71% 3.12% 3.29% 4.09% 4.00% 3.98% 5.46% 5.73% 5.49% 5.92% 8.14% 7.54% 6.20% 5.24% 4.77% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 6.51% 4.90% 3.75% 3.57% 3.30% 3.43% 3.57% 3.82% 4.24% 4.28% 4.79% 4.50% 5.22% 7.98% 7.96% 7.14% 4.03% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 7.65% 7.71% 8.66% 8.62% 8.59% 9.61% 7.16% 5.27% 4.85% 4.31% 4.02% 4.02% 5.00% 6.20% 5.95% 6.22% 5.14% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 9.68% 7.44% 7.11% 8.05% 9.10% 11.31% 11.27% 12.19% 11.72% 11.20% 11.25% 8.05% 6.91% 7.09% 5.98% 5.22% 11.23% <-Median-> 10 Paid Median Price CDN$
Yield if held 30 years 28.92% 25.96% 20.20% 16.28% 14.31% 10.87% 10.01% 10.95% 11.86% 13.24% 12.67% 15.98% 17.14% 15.55% 14.63% 12.95% <-Median-> 10 Paid Median Price CDN$
Yield if held 35 years 42.27% 36.57% 27.46% 21.22% 16.75% 12.22% 13.12% 16.01% 16.47% 17.21% 21.22% <-Median-> 7 Paid Median Price CDN$
Yield if held 40 years 47.52% 47.93% 40.15% 29.46% 21.78% 47.73% <-Median-> 2 Paid Median Price CDN$
Cost covered if held 5 years 13.30% 13.09% 13.65% 18.86% 19.42% 18.95% 22.23% 28.36% 24.47% 21.13% 18.44% 17.57% 17.16% 17.42% 14.57% 12.84% 19.18% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 22.63% 23.08% 25.25% 26.78% 26.74% 29.80% 29.99% 31.84% 44.75% 46.55% 44.11% 50.20% 63.70% 55.64% 48.47% 42.75% 37.97% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 88.50% 65.59% 50.22% 46.36% 40.17% 36.48% 38.17% 42.67% 46.88% 47.02% 51.72% 51.25% 54.51% 77.74% 81.65% 77.26% 46.62% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 123.79% 123.82% 140.46% 137.20% 129.33% 127.31% 95.82% 74.30% 69.36% 60.58% 54.88% 57.17% 64.38% 72.50% 73.26% 80.59% 71.83% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 173.97% 133.36% 129.28% 144.16% 154.56% 169.45% 171.42% 196.12% 192.77% 182.38% 178.85% 133.84% 104.31% 98.67% 86.97% 79.13% 170.43% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 30 years 297.42% 231.75% 179.27% 174.97% 196.08% 210.73% 230.08% 231.29% 265.49% 263.58% 250.99% 246.77% 230.08% <-Median-> 9 Paid Median Price CDN$
Cost covered if held 35 years 397.91% 308.48% 237.03% 231.90% 262.24% 283.39% 309.97% 272.76% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 40 years 527.91% 409.59% #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item US$ Tot. Growth Per Year
Revenue Growth  US$ $11,333 $5,501 $5,906 $5,984 $6,348 $6,627 $41,699 -41.52% <-Total Growth 5 Revenue Growth  -41.52% -10.18%
AEPS Growth $1.79 $2.49 $0.75 $1.29 $1.85 $1.95 $10.12 8.94% <-Total Growth 5 AEPS Growth 8.94% 1.73%
Net Income Growth $1,395 $3,949 $1,564 $1,122 $5,689 $1,338 $15,057 -4.09% <-Total Growth 5 Net Income Growth -4.09% -0.83%
Cash Flow Growth $2,029 $2,062 $702 $1,745 $1,773 $1,915 $10,226 -5.62% <-Total Growth 5 Cash Flow Growth -5.62% -1.15%
Dividend Growth $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $9.13 28.99% <-Total Growth 5 Dividend Growth 28.99% 5.22%
Stock Price Growth $43.67 $48.31 $71.60 $81.60 $119.62 $114.07 161.18% <-Total Growth 5 Stock Price Growth 161.18% 21.17%
Revenue Growth  $13,278 $12,702 $12,607 $12,209 $11,166 $11,333 $5,501 $5,906 $5,984 $6,348 $6,627 $103,661 -50.09% <-Total Growth 10 Revenue Growth  -50.09% -6.71%
AEPS Growth $1.96 $2.12 $1.54 $1.85 $2.13 $1.79 $2.49 $0.75 $1.29 $1.85 $1.95 $19.72 -0.51% <-Total Growth 10 AEPS Growth -0.51% 0.05%
Net Income Growth $2,070 $137 $1,909 $1,255 $3,098 $1,395 $3,949 $1,564 $1,122 $5,689 $1,338 $23,526 -35.36% <-Total Growth 10 Net Income Growth -35.36% 4.27%
Cash Flow Growth $2,704 $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 $23,221 -29.18% <-Total Growth 10 Cash Flow Growth -29.18% 3.39%
Dividend Growth $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 39.06% <-Total Growth 10 Dividend Growth 39.06% 3.35%
Stock Price Growth $28.93 $37.77 $40.40 $37.85 $43.78 $43.67 $48.31 $71.60 $81.60 $119.62 $114.07 294.33% <-Total Growth 10 Stock Price Growth 294.33% 14.71%
Dividends on Shares $46.20 $50.75 $60.35 $62.36 $61.61 $62.81 $66.16 $70.67 $70.12 $80.76 $91.86 $91.86 $91.86 $631.80 No of Years 10 Total Divs 12/31/12
Paid  $1,007.30 $1,405.95 $1,640.45 $1,834.35 $2,057.30 $1,917.65 $2,307.55 $3,251.15 $3,649.45 $5,294.45 $5,406.10 $5,884.90 $5,884.90 $5,884.90 $5,406.10 No of Years 10 Worth $28.78 34.75
Total $6,037.90
Graham No. AEPS $28.28 $29.96 $31.19 $27.59 $31.47 $38.77 $35.55 $40.15 $23.89 $30.50 $36.60 $44.62 $51.12 $57.54 $60.86 $63.54 63.92% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med $1.30 $1.13 $0.91 $1.26 $1.35 $1.29 $1.52 $1.45 $2.61 $2.61 $2.59 $2.88 $2.73 $2.91 2.05 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi $1.41 $1.38 $0.96 $1.47 $1.51 $1.41 $1.68 $1.55 $2.99 $3.14 $3.10 $3.50 $3.10 $3.12 2.33 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low $1.19 $0.87 $0.85 $1.05 $1.18 $1.18 $1.36 $1.36 $2.22 $2.07 $2.09 $2.26 $2.35 $2.69 1.72 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl $1.32 $0.91 $0.92 $1.46 $1.49 $1.35 $1.65 $1.36 $2.76 $3.05 $2.85 $3.39 $3.02 $2.92 $2.76 $2.65 2.21 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close $0.38 -$0.12 -$0.07 $1.41 $0.43 $0.41 $0.43 $0.41 $0.63 $1.32 $1.68 $0.98 $1.95 $1.82 $1.84 $1.75 80.55% <-Median-> 10 Graham Price CDN$
Graham No. $23.53 $22.00 $33.80 $8.89 $35.46 $33.60 $54.00 $35.44 $67.07 $47.35 $40.37 $108.36 $52.99 $60.61 $58.24 $59.78 56.76% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 1.56 1.54 0.84 3.91 1.19 1.49 1.00 1.65 0.93 1.68 2.35 1.18 2.63 2.76 1.57 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi 1.70 1.89 0.89 4.57 1.34 1.63 1.10 1.75 1.07 2.02 2.81 1.44 2.99 2.97 1.69 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.43 1.19 0.79 3.26 1.05 1.36 0.89 1.54 0.79 1.33 1.89 0.93 2.27 2.55 1.35 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 1.58 1.24 0.85 4.52 1.32 1.56 1.09 1.55 0.98 1.96 2.58 1.40 2.92 2.77 2.89 2.81 1.55 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 58.25% 23.80% -14.85% 351.72% 32.17% 55.99% 8.85% 54.61% -1.70% 96.16% 158.32% 39.60% 191.52% 177.39% 188.72% 181.28% 55.30% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $37.24 $27.23 $28.78 $40.17 $46.87 $52.41 $58.78 $54.79 $65.90 $92.99 $103.89 $151.65 $154.50 $168.27 $168.27 $168.27 436.82% <-Total Growth 10 Close re Exchange Rate CDN$
Differnce $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.03 $0.10 -$0.38 $0.38 $0.04 $0.13 $0.13 $0.13 $0.00 <-Median-> 10 Differnce
Price Close CDN$ $37.24 $27.23 $28.78 $40.17 $46.87 $52.41 $58.78 $54.79 $65.93 $92.89 $104.27 $151.27 $154.46 $168.14 $168.14 $168.14 436.69% <-Total Growth 10 Stock Price CDN$
Increase 9.69% -26.88% 5.69% 39.58% 16.68% 11.82% 12.15% -6.79% 20.33% 40.89% 12.25% 45.08% 2.11% 8.86% 0.00% 0.00% 19.26 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 34.67 -16.03 11.62 236.05 17.19 23.66 10.60 22.51 8.18 23.00 36.40 10.38 41.47 34.50 37.37 35.47 23.03% <-IRR #YR-> 5 Stock Price 181.91% CDN$
Trailing P/E 35.23 25.35 -16.95 16.22 275.42 19.22 26.53 9.88 27.09 11.52 25.81 52.80 10.59 45.14 34.50 37.37 18.30% <-IRR #YR-> 10 Stock Price 436.69% CDN$
CAPE (10 Yr P/E) 19.67 22.51 20.57 22.05 21.23 21.27 18.32 22.82 18.54 18.68 19.84 15.43 17.73 18.60 20.27 21.44 25.51% <-IRR #YR-> 5 Price & Dividend 203.40% CDN$
Median 5 yrs D.  per yr 3.16% 2.48% % Tot Ret 14.72% 9.71% T P/E $22.52 $25.81 P/E:  $22.75 $23.00 21.45% <-IRR #YR-> 10 Price & Dividend 503.76% CDN$
Price 15 D.  per yr 2.14% % Tot Ret 18.58% CAPE Diff 79.14% 9.37% <-IRR #YR-> 15 Stock Price 283.37% CDN$
Price  20 D.  per yr 1.92% % Tot Ret 22.16% 6.73% <-IRR #YR-> 20 Stock Price 267.76% CDN$
Price  25 D.  per yr 1.85% % Tot Ret 24.65% 5.66% <-IRR #YR-> 25 Stock Price 296.05% CDN$
Price  30 D.  per yr 3.07% % Tot Ret 27.24% 8.21% <-IRR #YR-> 30 Stock Price 965.24% CDN$
Price  35 D.  per yr 2.32% % Tot Ret 26.06% 6.59% <-IRR #YR-> 35 Stock Price CDN$
Price  40 D.  per yr 2.36% % Tot Ret 26.14% 6.66% <-IRR #YR-> 37 Stock Price
Price & Dividend 15 11.51% <-IRR #YR-> 15 Price & Dividend 345.75% CDN$
Price & Dividend 20 8.64% <-IRR #YR-> 20 Price & Dividend 341.11% CDN$
Price & Dividend 25 7.51% <-IRR #YR-> 25 Price & Dividend 387.42% CDN$
Price & Dividend 30 11.28% <-IRR #YR-> 30 Price & Dividend 1233.38% CDN$
Price & Dividend 35 8.91% <-IRR #YR-> 35 Price & Dividend CDN$
Price & Dividend 40 9.02% <-IRR #YR-> 37 Price & Dividend
Price 10 -$28.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $154.46 Price 10
Price  5 -$54.79 $0.00 $0.00 $0.00 $0.00 $154.46 Price  5
Price & Dividend 10 -$28.78 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $156.77 Price & Dividend 10
Price & Dividend 5 -$54.79 $1.79 $1.89 $2.02 $2.00 $156.77 Price & Dividend 5
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 $154.46 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 $154.46 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 $154.46 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 $154.46 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $154.46 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $154.46 Price  40
Price & Dividend 15 $1.17 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $156.77 Price & Dividend 15
Price & Dividend 20 $1.17 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $156.77 Price & Dividend 20
Price & Dividend 25 $1.17 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $156.77 Price & Dividend 25
Price & Dividend 30 $1.17 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $156.77 Price & Dividend 30
Price & Dividend 35 $1.17 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $156.77 Price & Dividend 35
Price & Dividend 40 $1.17 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $156.77 Price & Dividend 40
Price H/L Med. CDN$ $36.75 $33.85 $28.34 $34.79 $42.36 $50.13 $53.89 $58.37 $62.27 $79.50 $94.90 $128.37 $139.52 $167.27 392.31% <-Total Growth 10 Stock Price CDN$
Increase 11.4% -7.9% -16.3% 22.7% 21.8% 18.3% 7.5% 8.3% 6.7% 27.7% 19.4% 35.3% 8.7% 19.9% 17.28% <-IRR #YR-> 10 Stock Price 392.31% CDN$
P/E 34.21 -19.93 11.44 204.41 15.54 22.63 9.72 23.98 7.72 19.68 33.13 8.80 37.46 34.32 19.04% <-IRR #YR-> 5 Stock Price 139.05% CDN$
Trailing P/E 34.77 31.51 -16.69 14.04 248.92 18.39 24.32 10.53 25.59 9.86 23.49 44.81 9.57 44.91 20.59% <-IRR #YR-> 10 Price & Dividend 460.41% CDN$
P/E on Running 5 yr Average 14.71 19.29 27.64 56.46 44.59 42.55 20.51 22.29 14.84 17.83 20.68 20.07 20.97 27.80 21.50% <-IRR #YR-> 5 Price & Dividend 159.22% CDN$
P/E on Running 10 yr Average 17.43 19.36 15.32 20.54 23.78 27.27 24.60 32.04 25.88 29.39 32.91 28.45 30.09 32.76 19.66 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 3.31% 2.46% % Tot Ret 16.06% 11.44% T P/E 20.94 23.49 P/E:  21.15 19.68 Count 42 Years of data
-$28.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $139.52
-$58.37 $0.00 $0.00 $0.00 $0.00 $139.52
-$28.34 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $141.83
-$58.37 $1.79 $1.89 $2.02 $2.00 $141.83
High Month Oct Feb May Dec Dec Oct Dec Apr Nov Dec Nov Nov Dec Apr High Month
Pre-Split 1989
Pre-Reverse split 2018 $39.90 $41.49 $30.02 $40.62 $47.62 $54.66 $59.57 $62.03
Price High CDN$ $39.90 $41.49 $30.02 $40.62 $47.62 $54.66 $59.57 $62.03 $71.52 $95.80 $113.34 $156.01 $158.69 $179.73 428.61% <-Total Growth 10 Stock Price CDN$
Increase 5.75% 3.98% -27.65% 35.31% 17.23% 14.78% 8.98% 4.13% 15.30% 33.95% 18.31% 37.65% 1.72% 13.26% 18.12% <-IRR #YR-> 10 Stock Price 428.61% CDN$
P/E 37.15 -24.43 12.12 238.69 17.47 24.67 10.74 25.49 8.87 23.72 39.56 10.70 42.61 36.88 20.67% <-IRR #YR-> 5 Stock Price 155.83% CDN$
Trailing P/E 37.75 38.63 -17.68 16.40 279.83 20.05 26.89 11.19 29.39 11.88 28.06 54.46 10.88 48.25 23.96 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 23.47 28.06 P/E:  24.19 23.72 31.06 P/E Ratio Historical High CDN$
-$30.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $158.69
-$62.03 $0.00 $0.00 $0.00 $0.00 $158.69
Low Month Jan Dec Feb Jan Mar Jan Feb Dec May Jan Mar Jan May Feb Low Month
Pre-Split 1989
Pre-Reverse split 2018 $33.60 $26.21 $26.66 $28.95 $37.10 $45.60 $48.21 $54.70
Price Low CDN$ $33.60 $26.21 $26.66 $28.95 $37.10 $45.60 $48.21 $54.70 $53.02 $63.19 $76.46 $100.72 $120.35 $154.81 351.43% <-Total Growth 10 Stock Price CDN$
Increase 18.94% -21.99% 1.72% 8.59% 28.15% 22.91% 5.72% 13.46% -3.07% 19.18% 21.00% 31.73% 19.49% 28.63% 16.27% <-IRR #YR-> 10 Stock Price 351.43% CDN$
P/E 31.28 -15.43 10.76 170.12 13.61 20.58 8.69 22.48 6.58 15.64 26.69 6.91 32.31 31.76 17.08% <-IRR #YR-> 5 Stock Price 120.02% CDN$
Trailing P/E 31.79 24.40 -15.70 11.69 218.01 16.73 21.76 9.86 21.79 7.84 18.93 35.16 8.25 41.56 18.13 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 17.83 18.93 P/E:  18.11 15.64 9.18 P/E Ratio Historical Low CDN$
-$26.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $120.35
-$54.70 $0.00 $0.00 $0.00 $0.00 $120.35
Pre-Reverse split 2018 $37.44 $26.77 $28.93 $37.77 $40.40 $37.85 $43.78 $43.67
Exch CDN$ $48.33 $71.52 $81.90 $119.32 $114.04 $125.57 $125.57 $125.57
Price Close US$ $37.44 $26.77 $28.93 $37.77 $40.40 $37.85 $43.78 $43.67 $48.31 $71.60 $81.60 $119.62 $114.07 $125.67 $125.67 $125.67 294.33% <-Total Growth 10 Stock Price US$
Increase 15.43% -28.49% 8.04% 30.56% 6.97% -6.32% 15.67% -0.23% 10.61% 48.21% 13.97% 46.59% -4.64% 10.17% 0.00% 0.00% 20.27 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 34.67 -16.03 11.62 236.05 17.19 23.66 10.60 22.51 8.17 23.02 36.27 10.40 41.48 34.52 37.40 35.50 21.17% <-IRR #YR-> 5 Stock Price 161.18% US$
Trailing P/E 37.07 24.79 -17.32 15.17 252.51 16.11 27.36 10.58 24.90 12.12 26.24 53.16 9.92 45.70 34.52 37.40 14.71% <-IRR #YR-> 10 Stock Price 294.33% US$
CAPE (10 Yr P/E) 18.85 22.12 20.22 21.82 21.06 21.06 18.54 24.04 19.86 19.74 20.69 15.62 17.89 18.54 20.20 21.35 23.63% <-IRR #YR-> 5 Price & Dividend 182.07% US$
Median 10, 5 Yrs D.  per yr 2.87% 2.46% % Tot Ret 16.35% 10.41% T P/E $20.50 $24.90 P/E:  $22.77 $23.02 17.58% <-IRR #YR-> 10 Price & Dividend 348.69% US$
Price 15 D.  per yr 2.10% % Tot Ret 22.83% CAPE Diff 70.29% 7.10% <-IRR #YR-> 15 Stock Price 179.75% US$
Price  20 D.  per yr 3.14% % Tot Ret 29.39% 7.54% <-IRR #YR-> 20 Stock Price 328.17% US$
Price  25 D.  per yr 2.45% % Tot Ret 29.37% 5.88% <-IRR #YR-> 25 Stock Price 317.29% US$
Price  30 D.  per yr 4.32% % Tot Ret 32.26% 9.08% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 2.89% % Tot Ret 30.36% 6.62% <-IRR #YR-> 32 Stock Price US$
Price & Dividend 15 9.20% <-IRR #YR-> 15 Price & Dividend 232.00% US$
Price & Dividend 20 10.68% <-IRR #YR-> 20 Price & Dividend 439.31% US$
Price & Dividend 25 8.33% <-IRR #YR-> 25 Price & Dividend 437.54% US$
Price & Dividend 30 13.40% <-IRR #YR-> 30 Price & Dividend US$
Price & Dividend 35 9.51% <-IRR #YR-> 32 Price & Dividend US$
Price  5 -$43.67 $0.00 $0.00 $0.00 $0.00 $114.07 Price  5
Price 10 -$28.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $114.07 Price 10
Price & Dividend 5 -$43.67 $1.39 $1.44 $1.52 $1.62 $115.85 Price & Dividend 5
Price & Dividend 10 -$28.93 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $115.85 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 $114.07 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 $114.07 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 $114.07 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 $114.07 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $114.07 Price  35
Price & Dividend 15 $1.16 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $115.85 Price & Dividend 15
Price & Dividend 20 $1.16 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $115.85 Price & Dividend 20
Price & Dividend 25 $1.16 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $115.85 Price & Dividend 25
Price & Dividend 30 $1.16 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $115.85 Price & Dividend 30
Price & Dividend 35 $1.16 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $115.85 Price & Dividend 35
Price H/L Med. US$ $35.32 $33.66 $28.37 $33.92 $37.33 $40.05 $39.99 $45.18 $44.88 $59.82 $69.84 $100.95 $105.21 $123.76 270.91% <-Total Growth 10 Stock Price US$
Increase 22.62% -4.70% -15.72% 19.57% 10.05% 7.30% -0.16% 12.99% -0.66% 33.28% 16.76% 44.54% 4.23% 17.63% 14.01% <-IRR #YR-> 10 Stock Price 270.91% US$
P/E 32.70 -20.15 11.39 211.97 15.88 25.03 9.68 23.29 7.59 19.23 31.04 8.78 38.26 34.00 18.42% <-IRR #YR-> 5 Stock Price 132.87% US$
Trailing P/E 34.97 31.16 -16.99 13.62 233.28 17.04 24.99 10.94 23.13 10.12 22.46 44.86 9.15 45.00 17.00% <-IRR #YR-> 10 Price & Dividend 326.35% US$
P/E on Running 5 yr Average 14.93 19.96 30.05 55.24 42.32 40.62 18.63 22.19 14.09 17.92 20.14 20.43 20.61 26.62 20.89% <-IRR #YR-> 5 Price & Dividend 153.07% US$
P/E on Running 10 yr Average 19.35 21.87 16.73 21.51 22.51 23.90 20.87 30.32 23.62 28.35 31.36 28.48 29.47 31.59 22.04 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 3.00% 2.47% % Tot Ret 17.63% 11.84% T P/E 19.75 22.46 P/E:  21.26 19.23 Count 31 Years of data
-$28.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $105.21
-$45.18 $0.00 $0.00 $0.00 $0.00 $105.21
-$28.37 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $106.99
-$45.18 $1.39 $1.44 $1.52 $1.62 $106.99
High Month Oct Feb Feb Nov Dec Oct Dec Oct Nov Dec Nov Nov Dec Apr
Pre-Reverse split 2018 $38.89 $41.95 $30.20 $38.52 $41.22 $42.25 $45.35 $48.06
Price High US$ $38.89 $41.95 $30.20 $38.52 $41.22 $42.25 $45.35 $48.06 $51.40 $72.76 $86.93 $123.35 $117.84 $132.75 290.20% <-Total Growth 10 Stock Price US$
Increase 10.08% 7.87% -28.01% 27.55% 7.01% 2.50% 7.34% 5.98% 6.95% 41.56% 19.47% 41.90% -4.47% 12.65% 14.59% <-IRR #YR-> 10 Stock Price 290.20% US$
P/E 36.01 -25.12 12.13 240.75 17.54 26.41 10.98 24.77 8.70 23.40 38.64 10.73 42.85 36.47 19.65% <-IRR #YR-> 5 Stock Price 145.19% US$
Trailing P/E 38.50 38.84 -18.08 15.47 257.63 17.98 28.34 11.64 26.49 12.31 27.95 54.82 10.25 48.27 24.77 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 22.24 26.49 P/E:  24.08 23.40 35.60 P/E Ratio Historical High US$
-$30.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $117.84
-$48.06 $0.00 $0.00 $0.00 $0.00 $117.84
Low Month Jan Dec Feb  Jan Mar Dec Feb Feb May Jan Mar Jan May Jan
Pre-Reverse split 2018 $31.74 $25.36 $26.53 $29.31 $33.43 $37.85 $34.62 $42.30 $42.30
Price Low US$ $31.74 $25.36 $26.53 $29.31 $33.43 $37.85 $34.62 $42.30 $38.36 $46.87 $52.75 $78.54 $92.58 $114.77 248.96% <-Total Growth 10 Stock Price US$
Increase 42.52% -20.10% 4.61% 10.48% 14.06% 13.22% -8.53% 22.18% -9.31% 22.18% 12.55% 48.89% 17.88% 23.97% 13.31% <-IRR #YR-> 10 Stock Price 248.96% US$
P/E 29.39 -15.19 10.65 183.19 14.23 23.66 8.38 21.80 6.49 15.07 23.44 6.83 33.67 31.53 16.96% <-IRR #YR-> 5 Stock Price 118.87% US$
Trailing P/E 31.43 23.48 -15.89 11.77 208.94 16.11 21.64 10.24 19.77 7.93 16.96 34.91 8.05 41.73 19.56 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 16.53 16.96 P/E:  18.44 15.07 8.60 P/E Ratio Historical Low US$
-$26.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $92.58
-$42.30 $0.00 $0.00 $0.00 $0.00 $92.58
$1,387 <-12 mths 3.51%
Free Cash Flow TRI $1,602 $1,563 $1,737 $1,163 $1,445 $1,801 $2,022 $1,032 $1,107 $159 $1,330 $1,256 $1,340 $1,827 $2,031 $2,273 -22.86% <-Total Growth 10 Free Cash Flow
Change -33.05% 24.25% 24.64% 12.27% -48.96% 7.27% -85.64% 736.48% -5.56% 6.69% 36.34% 11.17% 11.92%
Free Cash Flow MS $1,558 $1,556 $1,694 $1,099 $1,446 $1,887 $2,079 $1,510 $1,486 $197 $1,241 $1,286 $1,320 $1,827 $2,031 $2,273 -22.08% <-Total Growth 10 Free Cash Flow US$
Change 10.17% -27.37% -1.59% -86.74% 529.95% 3.63% 2.64% 38.41% 11.17% 11.92% -2.65% <-IRR #YR-> 5 Free Cash Flow MS -12.58% US$
FCF/CF from Op Ratio 0.59 0.60 0.63 0.52 0.61 0.66 0.70 0.74 0.72 0.28 0.71 0.73 0.69 0.74 0.77 0.76 -2.46% <-IRR #YR-> 10 Free Cash Flow MS -22.08% US$
Dividends paid $905 $960 $1,021 $1,038 $1,033 $1,012 $979 $955 $900 $698 $730 $730 $730 $933 $933 $933 -28.50% <-Total Growth 10 Dividends paid US$
Percentage paid 58.09% 61.70% 60.27% 94.45% 71.44% 53.63% 47.09% 63.25% 60.57% 354.31% 58.82% 56.77% 55.30% 51.07% 45.94% 41.05% $0.60 <-Median-> 10 Percentage paid US$
5 Year Coverage 64.49% 67.41% 65.92% 61.95% 62.55% 58.03% 63.47% 65.44% 70.16% 68.50% 65.08% 52.64% 48.75% 5 Year Coverage US$
Dividend Coverage Ratio 1.72 1.62 1.66 1.06 1.40 1.86 2.12 1.58 1.65 0.28 1.70 1.76 1.81 1.96 2.18 2.44 1.68 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 1.55 1.48 1.52 1.61 1.60 1.72 1.58 1.53 1.43 1.46 1.54 1.90 2.05 5 Year of Coverage US$
Market Cap US$ $31,224 $22,166 $23,920 $30,976 $32,160 $28,939 $31,846 $30,979 $24,227 $35,618 $40,565 $58,146 $54,304 $59,826 $59,826 $59,826 127.02% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $31,056 $22,543 $23,798 $32,946 $37,309 $40,072 $42,759 $38,863 $33,063 $46,209 $51,834 $73,531 $73,532 $80,045 $80,045 $80,045 208.98% <-Total Growth 10 Market Cap  CDN$
Pre-Reverse split 2018 836.4 833.5 928.6 861.0 810.9 784.1 749.0 720.2
Diluted # of Shares in Million 836.4 833.5 928.6 861.0 810.9 784.1 749.0 720.2 668.2 502.5 498.0 494.5 484.9 484.9 484.9 -47.78% <-Total Growth 10 Diluted
Change 0.42% -0.36% 11.42% -7.28% -5.81% -3.30% -4.49% -3.84% -7.22% -24.80% -0.89% -0.71% -1.94% 0.00% 0.00% -4.16% <-Median-> 10 Change
Difference Diluted/Basic -0.49% 0.00% -10.98% -3.80% -0.37% -0.37% -0.22% -0.20% -0.09% -0.34% -0.26% -0.21% -0.22% -0.22% -0.22% -0.24% <-Median-> 10 Difference Diluted/Basic
Average # of Shares in Millions 831.4 832.8 827.0 827.7 807.3 780.7 746.7 718.1 666.9 500.4 496.4 493.1 483.6 -41.52% <-Total Growth 10 Average
Basic # of Shares in Millions 832.3 833.5 826.6 828.2 807.9 781.3 747.3 718.8 667.6 500.8 496.7 493.4 483.9 483.9 483.9 -41.46% <-Total Growth 10 Basic
Change 0.28% 0.14% -0.82% 0.19% -2.46% -3.30% -4.34% -3.82% -7.12% -24.98% -0.82% -0.66% -1.94% 0.00% 0.00% -2.88% <-Median-> 10 Change
Difference Basic/Outstanding 0.2% -0.7% 0.0% -1.0% -1.5% -2.1% -2.7% -1.3% -24.9% -0.7% 0.1% -1.5% -1.6% -1.6% -1.6% -1.48% <-Median-> 10 Difference Basic/Outstanding
$1,907 <-12 mths -0.42%
# of Shares in Millions 833.9 827.9 826.9 820.2 796.0 764.6 727.4 709.3 501.5 497.5 497.1 486.1 476.1 476.1 476.1 476.1 -5.37% <-IRR #YR-> 10 Shares -42.43% US$
Change 0.50% -0.73% -0.12% -0.82% -2.94% -3.95% -4.86% -2.49% -29.30% -0.80% -0.07% -2.22% -2.06% 0.00% 0.00% 0.00% -7.67% <-IRR #YR-> 5 Shares -32.88% US$
CF fr Op $M US$ $2,655 $2,597 $2,704 $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 $2,456 $2,637 $2,980 -29.18% <-Total Growth 10 Cash Flow US$
Increase -0.41% -2.18% 4.12% -22.23% 12.51% 19.95% 5.14% -32.00% 1.63% -65.96% 148.58% 1.60% 8.01% 28.27% 7.36% 13.00% SO Buy Back, DRIP S Iss, Ret of Cap US$
5 year Running Average $2,405 $2,499 $2,677 $2,545 $2,485 $2,522 $2,599 $2,464 $2,456 $2,123 $1,904 $1,662 $1,639 $1,718 $2,105 $2,352 -38.75% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $3.18 $3.14 $3.27 $2.56 $2.97 $3.71 $4.10 $2.86 $4.11 $1.41 $3.51 $3.65 $4.02 $5.16 $5.54 $6.26 23.01% <-Total Growth 10 Cash Flow per Share US$
Increase -0.91% -1.47% 4.24% -21.59% 15.92% 24.88% 10.51% -30.26% 43.74% -65.68% 148.75% 3.91% 10.29% 28.27% 7.36% 13.00% -3.39% <-IRR #YR-> 10 Cash Flow -29.18% US$
5 year Running Average $3.18 $3.14 $3.23 $3.07 $3.03 $3.13 $3.32 $3.24 $3.55 $3.24 $3.20 $3.11 $3.34 $3.55 $4.38 $4.93 -1.15% <-IRR #YR-> 5 Cash Flow -5.62% US$
P/CF on Med Price 11.09 10.73 8.67 13.23 12.56 10.79 9.75 15.79 10.92 42.39 19.90 27.68 26.15 23.98 0.00 0.00 2.09% <-IRR #YR-> 10 Cash Flow per Share 23.01% US$
P/CF on Closing Price 11.76 8.54 8.85 14.73 13.59 10.20 10.67 15.27 11.75 50.74 23.25 32.80 28.36 24.35 22.68 20.08 7.06% <-IRR #YR-> 5 Cash Flow per Share 40.62% US$
67.84% Diff M/C 0.34% <-IRR #YR-> 10 CFPS 5 yr Running 3.48% US$
Excl.Working Capital CF $55.0 $279.0 $159.0 -$60.0 $384.0 $183.0 -$18.0 $566.0 $134.0 $414.0 -$102.0 -$832.0 -$8.0 $0.0 $0.0 $0.0 0.60% <-IRR #YR-> 5 CFPS 5 yr Running 3.04% US$
CF fr Op $M WC US$ $2,710 $2,876 $2,863 $2,043 $2,750 $3,021 $2,966 $2,595 $2,196 $1,116 $1,643 $941 $1,907 $2,456 $2,637 $2,980 -33.39% <-Total Growth 10 Cash Flow less WC US$
Increase -6.07% 6.13% -0.45% -28.64% 34.61% 9.85% -1.82% -12.51% -15.38% -49.18% 47.22% -42.73% 102.66% 28.81% 7.36% 13.00% -3.98% <-IRR #YR-> 10 Cash Flow less WC -33.39% US$
5 year Running Average $2,463 $2,598 $2,781 $2,675 $2,648 $2,711 $2,729 $2,675 $2,706 $2,379 $2,103 $1,698 $1,561 $1,613 $1,917 $2,184 -5.98% <-IRR #YR-> 5 Cash Flow less WC -26.51% US$
CFPS Excl. WC US$ $3.25 $3.47 $3.46 $2.49 $3.45 $3.95 $4.08 $3.66 $4.38 $2.24 $3.31 $1.94 $4.01 $3.97 $3.97 $3.97 -5.61% <-IRR #YR-> 10 CF less WC 5 Yr Run -43.88% US$
Increase -6.54% 6.90% -0.34% -28.05% 38.69% 14.37% 3.19% -10.27% 19.69% -48.77% 47.32% -41.43% 106.93% -0.89% 0.00% 0.00% -10.22% <-IRR #YR-> 5 CF less WC 5 Yr Run -41.66% US$
5 year Running Average $3.26 $3.27 $3.35 $3.23 $3.23 $3.37 $3.49 $3.53 $3.90 $3.66 $3.53 $3.10 $3.17 $3.09 $3.44 $3.57 1.47% <-IRR #YR-> 10 CFPS - Less WC 15.70% US$
P/CF on Med Price 10.87 9.69 8.19 13.62 10.80 10.14 9.81 12.35 10.25 26.66 21.13 52.15 26.26 31.17 0.00 0.00 1.83% <-IRR #YR-> 5 CFPS - Less WC 9.49% US$
P/CF on Closing Price 11.52 7.71 8.35 15.16 11.69 9.58 10.74 11.94 11.03 31.92 24.69 61.79 28.48 31.65 31.65 31.65 -0.55% <-IRR #YR-> 10 CFPS 5 yr Running -5.36% US$
CF/-WC P/CF Med 10 yr 14.51 5 yr  26.15 P/CF Med 10 yr 12.98 5 yr  26.26 143.83% Diff M/C -2.09% <-IRR #YR-> 5 CFPS 5 yr Running -10.00% US$
$2,553 <-12 mths -1.55%
CF fr Op $M CDN$ $2,641 $2,641 $2,690 $2,237 $2,745 $3,930 $4,007 $2,545 $2,813 $912 $2,222 $2,248 $2,594 $3,289 $3,531 $3,990 -3.59% <-Total Growth 10 Cash Flow CDN$
Increase -5.36% 0.02% 1.86% -16.86% 22.71% 43.18% 1.95% -36.47% 10.51% -67.59% 143.68% 1.17% 15.39% 26.82% 7.36% 13.00% SO Buy Back, DRIP S Iss
5 year Running Average $2,616 $2,650 $2,829 $2,600 $2,591 $2,849 $3,122 $3,093 $3,208 $2,841 $2,500 $2,148 $2,158 $2,253 $2,777 $3,131 -23.72% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $3.17 $3.19 $3.25 $2.73 $3.45 $5.14 $5.51 $3.59 $5.61 $1.83 $4.47 $4.62 $5.45 $6.91 $7.42 $8.38 67.46% <-Total Growth 10 Cash Flow per Share CDN$
Increase -5.83% 0.75% 1.98% -16.17% 26.43% 49.06% 7.16% -34.85% 56.31% -67.32% 143.84% 3.47% 17.82% 26.82% 7.36% 13.00% -0.36% <-IRR #YR-> 10 Cash Flow -3.59% CDN$
5 year Running Average $3.46 $3.32 $3.41 $3.14 $3.16 $3.55 $4.02 $4.08 $4.66 $4.34 $4.20 $4.02 $4.40 $4.66 $5.77 $6.56 0.38% <-IRR #YR-> 5 Cash Flow 1.90% CDN$
P/CF on Med Price 11.61 10.61 8.71 12.75 12.28 9.75 9.78 16.26 11.10 43.37 21.23 27.76 25.61 24.21 0.00 0.00 5.29% <-IRR #YR-> 10 Cash Flow per Share 67.46% CDN$
P/CF on Closing Price 11.76 8.54 8.85 14.73 13.59 10.20 10.67 15.27 11.75 50.68 23.33 32.71 28.35 24.34 22.67 20.06 -0.22% <-IRR #YR-> 5 Cash Flow per Share 51.82% CDN$
67.72% Diff M/C 2.57% <-IRR #YR-> 10 CFPS 5 yr Running 28.86% CDN$
Excl.Working Capital CF $54.7 $283.7 $158.2 -$63.8 $445.5 $253.4 -$24.2 $710.0 $182.8 $537.7 -$129.9 -$1,054.8 -$10.8 $0.0 $0.0 $0.0 1.50% <-IRR #YR-> 5 CFPS 5 yr Running 7.70% CDN$
CF fr Op $M WC CDN$ $2,695 $2,925 $2,848 $2,173 $3,190 $4,183 $3,982 $3,255 $2,996 $1,449 $2,092 $1,193 $2,583 $3,289 $3,531 $3,990 -9.32% <-Total Growth 10 Cash Flow less WC CDN$
Increase -10.73% 8.52% -2.62% -23.71% 46.82% 31.13% -4.80% -18.26% -7.98% -51.62% 44.32% -42.97% 116.50% 27.35% 7.36% 13.00% -0.97% <-IRR #YR-> 10 Cash Flow less WC -9.32% CDN$
5 year Running Average $2,670 $2,743 $2,927 $2,732 $2,766 $3,064 $3,275 $3,357 $3,521 $3,173 $2,755 $2,197 $2,063 $2,121 $2,538 $2,917 -4.52% <-IRR #YR-> 5 Cash Flow less WC -20.66% CDN$
CFPS Excl. WC CDN$ $3.23 $3.53 $3.44 $2.65 $4.01 $5.47 $5.47 $4.59 $5.97 $2.91 $4.21 $2.45 $5.43 $6.91 $7.42 $8.38 -3.44% <-IRR #YR-> 10 CF less WC 5 Yr Run -29.53% CDN$
Increase -11.18% 9.31% -2.50% -23.09% 51.27% 36.52% 0.06% -16.16% 30.16% -51.22% 44.42% -41.68% 121.06% 27.35% 7.36% 13.00% -9.28% <-IRR #YR-> 5 CF less WC 5 Yr Run -38.56% CDN$
5 year Running Average $3.54 $3.45 $3.53 $3.30 $3.37 $3.82 $4.21 $4.44 $5.10 $4.88 $4.63 $4.03 $4.20 $4.38 $5.28 $6.12 4.65% <-IRR #YR-> 10 CFPS - Less WC 57.50% CDN$
P/CF on Med Price 11.37 9.58 8.23 13.13 10.57 9.16 9.84 12.72 10.42 27.28 22.55 52.30 25.72 24.21 0.00 0.00 -0.18% <-IRR #YR-> 5 CFPS - Less WC 18.21% CDN$
P/CF on Closing Price 11.52 7.71 8.35 15.16 11.69 9.58 10.74 11.94 11.04 31.88 24.78 61.64 28.47 24.34 22.67 20.06 1.74% <-IRR #YR-> 10 5 yr Running 18.83% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 14.51 5 yr  25.61 P/CF Med 10 yr 12.92 5 yr  25.72 88.31% Diff M/C -1.12% <-IRR #YR-> 5 5 yr Running -5.49% CDN$
-$5.51 $0.00 $0.00 $0.00 $0.00 $5.45 Cash Flow per Share CDN$
-$3.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.40 CFPS 5 yr Running CDN$
-$4.08 $0.00 $0.00 $0.00 $0.00 $4.40 CFPS 5 yr Running CDN$
-$2,848 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,583 Cash Flow less WC CDN$
-$3,255 $0 $0 $0 $0 $2,583 Cash Flow less WC CDN$
-$2,927 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,063 CF less WC 5 Yr Run CDN$
-$3,357 $0 $0 $0 $0 $2,063 CF less WC 5 Yr Run CDN$
OPM 20.31% 18.81% 20.36% 16.56% 18.77% 23.25% 26.72% 17.90% 37.48% 11.89% 29.16% 27.93% 28.90% 35.92% 41.90% <-Total Growth 10 OPM CDN$
Increase -0.97% -7.41% 8.27% -18.70% 13.35% 23.86% 14.97% -33.01% 109.37% -68.29% 145.34% -4.22% 3.46% 24.30% should be zero, it is a check on calculations CDN$
Diff from Median -18.7% -24.7% -18.5% -33.7% -24.9% -7.0% 7.0% -28.3% 50.0% -52.4% 16.7% 11.8% 15.7% 43.8% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 24.98% 5 Yrs 28.90% Should increase or be stable.
Debt US$ $7,160 $6,223 $7,470 $7,576 $6,829 $6,278 $5,382 $3,213 $2,676 $3,772 $3,786 $3,114 $3,800 -49.96% <-Total Growth 10 Debt US$
Change -13.09% 20.04% 1.42% -9.86% -8.07% -14.27% -40.30% -16.71% 40.96% 0.37% -17.75% 22.03% -8.96% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.32 0.26 0.24 0.24 0.24 0.20 0.17 0.13 0.08 0.09 0.07 0.06 0.06 0.15 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities 7.05 6.52 6.81 6.66 5.40 6.11 5.52 6.92 5.37 6.74 8.58 4.44 9.84 6.38 <-Median-> 10 Assets/Current Liabilities US$
Debt to Cash Flow (Years) 2.76 2.30 3.55 3.20 2.41 2.10 2.65 1.56 3.81 2.16 2.14 1.63 1.55 2.28 <-Median-> 10 Debt to Cash Flow (Years) US$
Debt CDN$ $7,282 $6,191 $7,945 $8,789 $9,456 $8,429 $6,752 $4,383 $3,476 $4,803 $4,800 $4,218 $5,088 -31.88% <-Total Growth 10 Debt CDN$
Change -14.98% 28.33% 10.62% 7.59% -10.86% -19.90% -35.08% -20.71% 38.18% -0.05% -12.13% 20.64% -5.46% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.32 0.26 0.24 0.24 0.24 0.20 0.17 0.13 0.08 0.09 0.07 0.06 0.06 0.15 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities 7.05 6.52 6.81 6.66 5.40 6.11 5.52 6.92 5.37 6.74 8.58 4.44 9.84 6.38 <-Median-> 10 Assets/Current Liabilities CDN$
Debt to Cash Flow (Years) 2.76 2.30 3.55 3.20 2.41 2.10 2.65 1.56 3.81 2.16 2.14 1.63 1.55 2.28 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $8,714 $8,471 $8,135 $7,890 $7,124 $6,417 $5,655 $5,315 $3,324 $3,818 $3,427 $3,331 $3,219 $3,302 -152.72% <-Total Growth 10 Intangibles US$
Goodwill US$ $18,892 $15,932 $16,256 $16,871 $16,403 $15,878 $14,485 $15,042 $5,076 $5,853 $5,976 $5,940 $5,882 $5,882 -176.37% <-Total Growth 10 Goodwill US$
Total $27,606 $24,403 $24,391 $24,761 $23,527 $22,295 $20,140 $20,357 $8,400 $9,671 $9,403 $9,271 $9,101 $9,184 168.00% <-Total Growth 10 Total US$
Change -11.60% -0.05% 1.52% -4.98% -5.24% -9.67% 1.08% -58.74% 15.13% -2.77% -1.40% -1.83% 0.91% -2.30% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.88 1.10 1.02 0.80 0.73 0.77 0.63 0.66 0.35 0.27 0.23 0.16 0.17 0.15
Intangibles CDN$ $8,667 $8,615 $8,094 $8,392 $8,265 $8,886 $7,593 $6,668 $4,535 $4,959 $4,363 $4,223 $4,360 $4,421 -85.64% <-Total Growth 10 Intangibles CDN$
Goodwill CDN$ $18,790 $16,203 $16,173 $17,944 $19,029 $21,987 $19,449 $18,870 $6,925 $7,602 $7,609 $7,531 $7,967 $7,876 -103.01% <-Total Growth 10 Goodwill CDN$
Total $27,457 $24,818 $24,267 $26,336 $27,294 $30,873 $27,042 $25,538 $11,459 $12,561 $11,972 $11,754 $12,326 $12,297 96.87% <-Total Growth 10 Total CDN$
Change -9.61% -2.22% 8.53% 3.64% 13.11% -12.41% -5.56% -55.13% 9.61% -4.69% -1.82% 4.87% -0.24% 0.91% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.88 1.10 1.02 0.80 0.73 0.77 0.63 0.66 0.35 0.27 0.23 0.16 0.17 0.15 0.49 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $3,659 $3,914 $4,151 $3,900 $3,646 $3,540 $4,634 $2,977 $4,529 $3,071 $3,975 $2,453 $2,811 $2,341 Liq ratio of 1.5 and up, best US$
Current Liabilities $5,011 $4,604 $4,995 $4,761 $4,597 $5,390 $4,562 $4,796 $2,462 $3,219 $2,652 $2,581 $4,891 $2,321 0.88 <-Median-> 10 Ratio US$
Liquidity 0.73 0.85 0.83 0.82 0.79 0.66 1.02 0.62 1.84 0.95 1.50 0.95 0.57 1.01 0.95 <-Median-> 5 Ratio US$
Liq. with CF aft div 1.07 1.19 1.16 1.04 1.08 0.99 1.45 0.84 2.39 0.95 1.87 1.33 0.79 1.66 1.33 <-Median-> 5 Ratio US$
Liq. CF re  Inv+Div  0.80 0.86 1.10 0.77 0.88 0.83 1.45 0.69 2.39 0.66 1.78 1.11 0.72 1.66 1.11 <-Median-> 5 Ratio US$
Curr Long Term Debt $780 $579 $0 $0 $1,647 $1,647 Curr Long Term Debt US$
Liquidity Less CLTD 2.69 1.16 1.50 0.95 0.87 3.47 1.16 <-Median-> 5 Ratio US$
Liq. with CF aft div 2.77 1.12 1.68 1.25 1.16 2.99 1.25 <-Median-> 5 Ratio US$
Assets US$ $35,531 $32,476 $32,572 $32,439 $30,597 $29,095 $27,852 $26,480 $17,047 $17,295 $17,881 $22,149 $21,711 $22,829 Debt ratio of 1.5 and up, best US$
Liabilities $15,856 $15,726 $15,074 $16,009 $15,938 $15,995 $14,596 $12,905 $7,821 $7,735 $7,901 $8,315 $9,826 $8,204 2.12 <-Median-> 10 Ratio US$
Debt Ratio 2.24 2.07 2.16 2.03 1.92 1.82 1.91 2.05 2.18 2.24 2.26 2.66 2.21 2.78 2.24 <-Median-> 5 Ratio US$
Check $19,675 $16,750 $17,498 $16,430 $14,659 $13,100 $13,256 $13,575 $9,226 $9,560 $9,980 $13,834 $11,885 $14,625 Check US$
Lib and non-cont. int $16,209 $16,071 $15,427 $16,403 $16,419 $16,482 $15,079 $13,403 $7,821 $7,735 $7,901 $8,315 $9,826 $8,204 Lib and non-cont. int US$
Estimates BVPS $25.50 $25.90 $25.00 Estimates Estimates BVPS US$
Estimate Book Value $12,139.5 $12,329.9 $11,901.5 Estimates Estimate Book Value US$
P/B Ratio (Close) 4.93 4.85 5.03 Estimates P/B Ratio (Close) US$
Difference from 10 year median 99.51% Diff M/C Estimates Difference from 10 yr med. US$
Total Book Value US$ $19,675 $16,750 $17,498 $16,430 $14,659 $13,100 $13,256 $13,575 $9,226 $9,560 $9,980 $13,834 $11,885 $14,625 -32.08% <-Total Growth 10 Book Value US$
Non-Control Int US$ $353 $345 $353 $394 $481 $487 $483 $498 $0 $0 $0 $0 $0 $0 Non-Control Int US$ US$
Tot. Book Value US$ $19,322 $16,405 $17,145 $16,036 $14,178 $12,613 $12,773 $13,077 $9,226 $9,560 $9,980 $13,834 $11,885 $14,625 $14,625 $14,625 -30.68% <-Total Growth 10 Book Value US$
Preference Shares  US$ $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 0.00% <-Total Growth 10 Preference Shares US$
Net Book Value US$ $19,212 $16,295 $17,035 $15,926 $14,068 $12,503 $12,663 $12,967 $9,116 $9,450 $9,870 $13,724 $11,775 $14,515 $14,515 $14,515 -30.88% <-Total Growth 10 Book Value US$
Book Value per Share $23.04 $19.68 $20.60 $19.42 $17.67 $16.35 $17.41 $18.28 $18.18 $19.00 $19.85 $28.23 $24.73 $30.49 $30.49 $30.49 20.06% <-Total Growth 10 Book Value per Share US$
Change -0.21% -14.56% 4.66% -5.74% -8.99% -7.47% 6.45% 5.02% -0.57% 4.50% 4.52% 42.20% -12.39% 23.27% 0.00% 0.00% 66.86% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 1.53 1.71 1.38 1.75 2.11 2.45 2.30 2.47 2.47 3.15 3.52 3.58 4.25 4.06 0.00 0.00 2.32 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.63 1.36 1.40 1.94 2.29 2.31 2.51 2.39 2.66 3.77 4.11 4.24 4.61 4.12 4.12 4.12 1.85% <-IRR #YR-> 10 Book Value per Share 20.06% US$
Change 15.67% -16.30% 3.23% 38.51% 17.54% 1.24% 8.66% -5.00% 11.24% 41.82% 9.04% 3.09% 8.85% -10.63% 0.00% 0.00% 6.23% <-IRR #YR-> 5 Book Value per Share 35.30% US$
Leverage (A/BK) 1.81 1.94 1.86 1.97 2.09 2.22 2.10 1.95 1.85 1.81 1.79 1.60 1.83 1.56 1.90 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.81 0.94 0.86 0.97 1.09 1.22 1.10 0.95 0.85 0.81 0.79 0.60 0.83 0.56 0.90 <-Median-> 10 Debt/Eq Ratio US$
Median Values P/BV 10 yr Med 2.47 5 yr Med 3.52 66.86% Diff M/C 1.94 Historical 28 A/BV US$
Current Assets CDN$ $3,639 $3,981 $4,130 $4,148 $4,230 $4,902 $6,222 $3,735 $6,178 $3,989 $5,061 $3,110 $3,807 $3,807 Liq ratio of 1.5 and up, best CDN$
Current Liabilities $4,984 $4,682 $4,970 $5,064 $5,333 $7,464 $6,125 $6,017 $3,359 $4,181 $3,377 $3,272 $6,624 $6,624 0.88 <-Median-> 10 Ratio CDN$
Liquidity 0.73 0.85 0.83 0.82 0.79 0.66 1.02 0.62 1.84 0.95 1.50 0.95 0.57 0.57 0.95 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.06 1.20 1.16 1.05 1.09 1.01 1.46 0.84 2.41 0.95 1.86 1.34 0.80 0.88 Uses actual CDN dividends received CDN$
Liq. CF re  Inv+Div  0.80 0.86 1.10 0.78 0.89 0.84 1.46 0.69 2.41 0.66 1.69 1.05 0.68 0.80 US$ one above more accurate CDN$
Curr Long Term Debt $1,064 $752 $0 $0 $2,231 $2,231 Curr Long Term Debt
Liquidity Less CLTD 2.69 1.16 1.50 0.95 0.87 0.87 Liquidity Less CLTD
Liq. with CF aft div 2.81 1.12 1.66 1.26 1.17 1.26 Liq. with CF aft div
Assets CDN$ $35,339 $33,028 $32,406 $34,502 $35,496 $40,289 $37,397 $33,219 $23,256 $22,463 $22,766 $28,081 $29,405 $29,405 Debt ratio of 1.5 and up, best CDN$
Liabilities $15,770 $15,993 $14,997 $17,027 $18,490 $22,149 $19,598 $16,189 $10,669 $10,046 $10,060 $10,542 $13,308 $13,308 2.12 <-Median-> 10 Ratio CDN$
Debt Ratio 2.24 2.07 2.16 2.03 1.92 1.82 1.91 2.05 2.18 2.24 2.26 2.66 2.21 2.21 2.24 <-Median-> 5 Ratio CDN$
Check  $19,569 $17,035 $17,409 $17,475 $17,006 $18,140 $17,799 $17,030 $12,586 $12,417 $12,707 $17,539 $16,097 $16,097
Estimates BVPS $34.14 $34.68 $33.48 Estimates Estimates BVPS CDN$
Estimate Book Value $16,254.8 $16,509.8 $15,936.1 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 4.92 4.85 5.02 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median 94.79% Diff M/C Estimates Difference from 10 yr med. CDN$
Book Value Check $17,006 $18,140 $17,799 $17,030 $12,586 $12,417 $12,707 $17,539 $16,097 $19,583 Book Value Check CDN$
Total Book Value $19,569 $17,035 $17,409 $17,475 $17,006 $18,140 $17,799 $17,030 $12,586 $12,417 $12,707 $17,539 $16,097 $16,097 -7.53% <-Total Growth 10 Total Book Value CDN$
Non-Control Int CDN$ $351 $351 $351 $419 $558 $674 $649 $625 $0 $0 $0 $0 $0 $0 Non-Control Int CDN$ CDN$
Tot. Book Value CDN$ $19,218 $16,684 $17,058 $17,056 $16,448 $17,466 $17,150 $16,405 $12,586 $12,417 $12,707 $17,539 $16,097 $16,097 $16,097 $16,097 -5.63% <-Total Growth 10 Tot. Book Value CDN$ CDN$
Preference Shares  CDN$ $109 $112 $109 $117 $128 $152 $148 $138 $150 $143 $140 $139 $149 $147 $147 $147 36.13% <-Total Growth 10 Preference Shares  CDN$ CDN$
Net Book Value CDN$ $19,108 $16,572 $16,948 $16,939 $16,320 $17,313 $17,003 $16,267 $12,436 $12,274 $12,566 $17,399 $15,948 $15,950 $15,950 $15,950 -5.90% <-Total Growth 10 Book Value CDN$
Book Value per Share $22.91 $20.02 $20.50 $20.65 $20.50 $22.64 $23.37 $22.93 $24.80 $24.67 $25.28 $35.79 $33.50 $33.50 $33.50 $33.50 63.45% <-Total Growth 10 Book Value per Share CDN$
Change -5.17% -12.64% 2.39% 0.77% -0.73% 10.45% 3.22% -1.88% 8.13% -0.51% 2.46% 41.60% -6.41% 0.01% 0.00% 0.00% 98.52% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 1.60 1.69 1.38 1.68 2.07 2.21 2.31 2.54 2.51 3.22 3.75 3.59 4.16 4.99 2.36 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.63 1.36 1.40 1.94 2.29 2.31 2.51 2.39 2.66 3.76 4.12 4.23 4.61 5.02 5.02 5.02 5.04% <-IRR #YR-> 10 Book Value per Share 63.45% CDN$
Change 15.67% -16.30% 3.23% 38.51% 17.54% 1.24% 8.66% -5.00% 11.29% 41.61% 9.56% 2.46% 9.10% 8.85% 0.00% 0.00% 7.87% <-IRR #YR-> 5 Book Value per Share 46.07% CDN$
Leverage (A/BK) 1.81 1.94 1.86 1.97 2.09 2.22 2.10 1.95 1.85 1.81 1.79 1.60 1.83 1.83 1.90 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.81 0.94 0.86 0.97 1.09 1.22 1.10 0.95 0.85 0.81 0.79 0.60 0.83 0.83 0.90 <-Median-> 10 Debt/Eq Ratio CDN$
Median Values P/BV 10 yr Med 2.53 5 yr Med 3.59 98.52% Diff M/C 1.94 Historical 28 A/BV CDN$
$681 <-12 mths -22.17%
Comprehensive Income US$ $816 -$1,690 $1,868 $387 $93 $815 $2,493 $2,065 $6,875 $1,616 $1,278 $5,737 $875 -53.16% <-Total Growth 10 Comprehensive Income US$
NCI $24 -$2 $53 $48 $50 $54 $49 $64 $90 $0 $0 $0 $0 -100.00% <-Total Growth 10 NCI US$
Shareholders $792 -$1,688 $1,815 $339 $43 $761 $2,444 $2,001 $6,785 $1,616 $1,278 $5,737 $875 -51.79% <-Total Growth 10 Comprehensive Income US$
Increase -51.62% -313.13% 207.52% -81.32% -87.32% 1669.77% 221.16% -18.13% 239.08% -76.18% -20.92% 348.90% -84.75% -20.9% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $1,337 $732 $340 $579 $260 $254 $1,080 $1,118 $2,407 $2,721 $2,825 $3,483 $3,258 -7.04% <-IRR #YR-> 10 Comprehensive Income -51.79% US$
ROE US$ 4.0% -10.1% 10.4% 2.1% 0.3% 5.8% 18.4% 14.7% 73.5% 16.9% 12.8% 41.5% 7.4% -15.25% <-IRR #YR-> 5 Comprehensive Income -56.27% US$
5Yr Median 8.5% 4.0% 4.0% 4.0% 2.1% 2.1% 5.8% 5.8% 14.7% 16.9% 16.9% 16.9% 16.9% 25.36% <-IRR #YR-> 10 5 Yr Running Average 858.86% US$
% Difference from NI -14.9% 18.1% -14.6% 139.9% -97.8% -42.1% -24.6% 37.0% 69.8% 2.1% 12.6% 0.0% -35.2% 23.86% <-IRR #YR-> 5 5 Yr Running Average 191.54% US$
Median Values Diff 5, 10 yr 1.1% 2.1% 16.9% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.54 0.62 0.57 0.43 0.60 0.56 0.65 0.54 0.89 0.35 0.62 0.36 0.39 1.06   CFO / Current Liabilities US$
5 year Median 0.59 0.60 0.57 0.57 0.57 0.57 0.57 0.56 0.60 0.56 0.62 0.54 0.39 0.39 0.39 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 7.63% 8.86% 8.79% 6.30% 8.99% 10.38% 10.65% 9.80% 12.88% 6.45% 9.19% 4.25% 8.78% 10.76% CFO / Total Assets US$
5 year Median 8.34% 8.34% 8.34% 8.34% 8.79% 8.86% 8.99% 9.80% 10.38% 10.38% 9.80% 9.19% 8.78% 8.78% 8.8% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 2.56% -4.28% 6.36% 0.42% 6.24% 4.31% 11.12% 5.27% 23.17% 9.04% 6.27% 25.69% 6.16% 6.68% Net  Income/Assets Return on Assets US$
5Yr Median 3.89% 2.56% 2.56% 2.44% 2.56% 4.31% 6.24% 5.27% 6.24% 9.04% 9.04% 9.04% 9.04% 6.68% 9.0% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 4.73% -8.53% 12.15% 0.86% 13.57% 10.04% 24.46% 10.76% 43.32% 16.55% 11.37% 41.45% 11.36% 10.51% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 6.99% 4.73% 4.73% 4.41% 4.73% 10.04% 12.15% 10.76% 13.57% 16.55% 16.55% 16.55% 16.55% 11.37% 16.6% <-Median-> 5 Return on Equity US$
Net income/Shares o/s -$1.68 $1,087 <-12 mths -18.76% Net income/Shares o/s US$
Net Income US$ $933 -$1,392 $2,123 $185 $1,959 $1,311 $3,149 $1,459 $4,039 $1,564 $1,122 $5,689 $1,338 Net Income US$ US$
NCI $24 -$2 $53 $48 $50 $56 $51 $64 $90 $0 $0 $0 $0 NCI US$
Shareholders $909 -$1,390 $2,070 $137 $1,909 $1,255 $3,098 $1,395 $3,949 $1,564 $1,122 $5,689 $1,338 $1,525 $1,546 $1,714 -35.36% <-Total Growth 10 Shareholders US$
Increase 7.70% -252.92% 248.92% -93.38% 1293.43% -34.26% 146.85% -54.97% 183.08% -60.40% -28.26% 407.04% -76.48% 13.98% 1.38% 10.87% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $1,653 $1,152 $767 $514 $727 $796 $1,694 $1,559 $2,321 $2,252 $2,226 $2,744 $2,732 $2,248 $2,244 $2,362 -4.27% <-IRR #YR-> 10 Net Income -35.36% US$
Operating Cash Flow $2,655 $2,597 $2,704 $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 -0.83% <-IRR #YR-> 5 Net Income -4.09% US$
Investment Cash Flow -$1,675 -$1,807 -$274 -$1,622 -$1,071 -$1,071 $2,186 -$1,047 $14,729 -$1,384 -$138 -$504 -$462 13.55% <-IRR #YR-> 10 5 Yr Running Ave. 256.43% US$
Total Accrual -$71 -$2,180 -$360 -$344 $614 -$512 -$2,072 $413 -$12,842 $2,246 -$485 $4,420 -$115 11.88% <-IRR #YR-> 5 5 Yr Running Ave. 75.29% US$
Total Assets $35,531 $32,476 $32,572 $32,439 $30,597 $29,095 $27,852 $26,480 $17,047 $17,295 $17,881 $22,149 $21,711 Balance Sheet Assets US$
Accruals Ratio -0.20% -6.71% -1.11% -1.06% 2.01% -1.76% -7.44% 1.56% -75.33% 12.99% -2.71% 19.96% -0.53% -0.53% <-Median-> 5 Ratio US$
Chge in Close US$ 15.43% -28.49% 8.04% 30.56% 6.97% -6.32% 15.67% -0.23% 10.61% 48.21% 13.97% 46.59% -4.64% 10.17% 0.00% 0.00% Count 30 Years of data US$
up/down up up up down down Count 10 33.33% US$
Meet Prediction? Yes Yes Yes % right Count 5 50.00% US$
Financial Cash Flow US$ -$1,219 -$1,227 -$1,551 -$435 -$1,570 -$1,971 -$3,712 -$2,490 -$14,936 -$1,201 -$644 -$2,273 -$1,156 C F Statement  Financial CF US$
Total Accruals $1,148 -$953 $1,191 $91 $2,184 $1,459 $1,640 $2,903 $2,094 $3,447 $159 $6,693 $1,041 Accruals US$
Accruals Ratio 3.23% -2.93% 3.66% 0.28% 7.14% 5.01% 5.89% 10.96% 12.28% 19.93% 0.89% 30.22% 4.79% 12.28% <-Median-> 5 Ratio US$
Cash US$ $864 $422 $1,301 $1,316 $1,015 $922 $2,367 $868 $2,703 $825 $1,787 $778 $1,069 $1,690 Cash US$
Cash per Share $1.04 $0.51 $1.57 $1.60 $1.28 $1.21 $3.25 $1.22 $5.39 $1.66 $3.59 $1.60 $2.25 $3.55 $2.25 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 2.77% 1.90% 5.44% 4.25% 3.16% 3.19% 7.43% 2.80% 11.16% 2.32% 4.41% 1.34% 1.97% 2.82% 2.32% <-Median-> 5 % of Stock Price US$
$912 <-12 mths -23.06%
Comprehensive Income CDN$ $812 -$1,719 $1,858 $412 $108 $1,129 $3,347 $2,591 $9,379 $2,099 $1,627 $7,273 $1,185 -36.23% <-Total Growth 10 Comprehensive Income CDN$
NCI $24 -$2 $53 $51 $58 $75 $66 $80 $123 $0 $0 $0 $0 -100.00% <-Total Growth 10 NCI CDN$
Shareholders $788 -$1,717 $1,806 $361 $50 $1,054 $3,282 $2,510 $9,256 $2,099 $1,627 $7,273 $1,185 -34.37% <-Total Growth 10 Comprehensive Income CDN$
Increase -54.02% -317.93% 205.19% -80.03% -86.16% 2012.47% 211.41% -23.50% 268.73% -77.32% -22.47% 347.00% -83.71% -22.5% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $1,348 $693 $308 $590 $257 $311 $1,310 $1,451 $3,230 $3,640 $3,755 $4,553 $4,288 -4.12% <-IRR #YR-> 10 Comprehensive Income -34.37% CDN$
ROE CDN$ 4.0% -10.1% 10.4% 2.1% 0.3% 5.8% 18.4% 14.7% 73.5% 16.9% 12.8% 41.5% 7.4% -13.94% <-IRR #YR-> 5 Comprehensive Income -52.79% CDN$
5Yr Median 8.5% 4.0% 4.0% 4.0% 2.1% 2.1% 5.8% 5.8% 14.7% 16.9% 16.9% 16.9% 16.9% 30.12% <-IRR #YR-> 10 5 Yr Running Average 1291.73% CDN$
% Difference from NI -14.9% 18.1% -14.6% 139.9% -97.8% -42.1% -24.6% 37.0% 69.8% 2.1% 12.6% 0.0% -35.2% 24.20% <-IRR #YR-> 5 5 Yr Running Average 195.49% CDN$
Median Values Diff 5, 10 yr 1.1% 2.1% 16.9% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.54 0.62 0.57 0.43 0.60 0.56 0.65 0.54 0.89 0.35 0.62 0.36 0.39 0.50   CFO / Current Liabilities CDN$
5 year Median 0.59 0.60 0.57 0.57 0.57 0.57 0.57 0.56 0.60 0.56 0.62 0.54 0.39 0.39 0.39 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 7.63% 8.86% 8.79% 6.30% 8.99% 10.38% 10.65% 9.80% 12.88% 6.45% 9.19% 4.25% 8.78% 11.19% CFO / Total Assets CDN$
5 year Median 8.34% 8.34% 8.34% 8.34% 8.79% 8.86% 8.99% 9.80% 10.38% 10.38% 9.80% 9.19% 8.78% 8.78% 8.8% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 2.6% -4.3% 6.4% 0.4% 6.2% 4.3% 11.1% 5.3% 23.2% 9.0% 6.3% 25.7% 6.2% 5.4% Net  Income/Assets Return on Assets CDN$
5Yr Median 3.9% 2.6% 2.6% 2.4% 2.6% 4.3% 6.2% 5.3% 6.2% 9.0% 9.0% 9.0% 9.0% 6.3% 9.0% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 4.7% -8.5% 12.2% 0.9% 13.6% 10.0% 24.5% 10.8% 43.3% 16.6% 11.4% 41.5% 11.4% 9.9% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 7.0% 4.7% 4.7% 4.4% 4.7% 10.0% 12.2% 10.8% 13.6% 16.6% 16.6% 16.6% 16.6% 11.4% 16.6% <-Median-> 5 Return on Equity CDN$
$1,455 <-12 mths -19.68%
Net Income CDN$ $928 -$1,416 $2,112 $197 $2,273 $1,815 $4,228 $1,830 $5,510 $2,031 $1,429 $7,213 $1,812 -14.20% <-Total Growth 10 Net Income
NCI $24 -$2 $53 $51 $58 $78 $68 $80 $123 $0 $0 $0 $0 NCI
Shareholders $904 -$1,414 $2,059 $146 $2,215 $1,738 $4,160 $1,750 $5,387 $2,031 $1,429 $7,213 $1,812 $1,581 $1,581 $1,581 -12.01% <-Total Growth 10 Net Income CDN$
Increase 2.35% -256.36% -245.68% -92.92% 1419.86% -21.53% 139.36% -57.93% 207.84% -62.29% -29.67% 404.89% -74.87% -12.76% 0.00% 0.00% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $1,750 $1,208 $830 $516 $782 $949 $2,063 $2,002 $3,050 $3,013 $2,951 $3,562 $3,574 $2,813 $2,723 $2,754 -1.27% <-IRR #YR-> 10 Net Income -12.01% CDN$
Operating Cash Flow $2,641 $2,641 $2,690 $2,237 $2,745 $3,930 $4,007 $2,545 $2,813 $912 $2,222 $2,248 $2,594 0.70% <-IRR #YR-> 5 Net Income 3.55% CDN$
Investment Cash Flow -$1,666 -$1,838 -$273 -$1,725 -$1,242 -$1,483 $2,935 -$1,313 $20,093 -$1,798 -$176 -$639 -$626 15.73% <-IRR #YR-> 10 5 Yr Running Ave. 330.89% CDN$
Total Accrual -$71 -$2,217 -$358 -$366 $712 -$709 -$2,782 $518 -$17,519 $2,917 -$618 $5,604 -$156 12.30% <-IRR #YR-> 5 5 Yr Running Ave. 78.58% CDN$
Total Assets $35,339 $33,028 $32,406 $34,502 $35,496 $40,289 $37,397 $33,219 $23,256 $22,463 $22,766 $28,081 $29,405 Balance Sheet Assets CDN$
Accruals Ratio -0.20% -6.71% -1.11% -1.06% 2.01% -1.76% -7.44% 1.56% -75.33% 12.99% -2.71% 19.96% -0.53% -0.53% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.33 -0.48 0.72 0.06 0.68 0.40 1.01 0.53 1.35 1.39 0.68 5.94 0.69 0.68 <-Median-> 10 EPS/CF Ratio CDN$
Chge in Close 9.69% -26.88% 5.69% 39.58% 16.68% 11.82% 12.15% -6.79% 20.33% 40.89% 12.25% 45.08% 2.11% 8.86% 0.00% 0.00% Count 29 Years of data CDN$
up/down up up Down Down Count 9 31.03% CDN$
Meet Prediction? Yes % right Count 4 44.44% CDN$
Financial Cash Flow CDN$ -$1,212 -$1,248 -$1,543 -$463 -$1,821 -$2,729 -$4,984 -$3,124 -$20,376 -$1,560 -$820 -$2,882 -$1,566 C F Statement  Financial CF CDN$
Total Accruals $1,141.8 -$969.2 $1,184.9 $96.8 $2,533.7 $2,020.3 $2,202.0 $3,641.8 $2,856.6 $4,477.0 $202.4 $8,485.4 $1,409.9 Accruals CDN$
Accruals Ratio 3.23% -2.93% 3.66% 0.28% 7.14% 5.01% 5.89% 10.96% 12.28% 19.93% 0.89% 30.22% 4.79% 12.28% <-Median-> 5 Ratio CDN$
Cash CDN$ $859 $429 $1,294 $1,400 $1,178 $1,277 $3,178 $1,089 $3,687 $1,072 $2,275 $986 $1,448 $2,263 Cash CDN$
Cash per Share $1.03 $0.52 $1.57 $1.71 $1.48 $1.67 $4.37 $1.54 $7.35 $2.15 $4.58 $2.03 $3.04 $4.75 $3.04 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 2.77% 1.90% 5.44% 4.25% 3.16% 3.19% 7.43% 2.80% 11.15% 2.32% 4.39% 1.34% 1.97% 2.83% 2.32% <-Median-> 5 % of Stock Price CDN$
Notes:
May 5, 2023.  Last estimates were for 2022, 2023 and 2024 of $66687M, $7057M and $7389M US$ for Revenue, $2.44, $3.53 and $4.09 US$ for AEPS, $3.62, $2.92 and $3.60 US$ for EPS, $1.79, 1.85 and $2.02 US$ for Dividends, 
$1291M, $1988M and $1951M US$ for FCF, $3.80, $5.04 and $5.33 US$ for CFPS, $30.70, $29.70 and $31.80 US$ for BVPS, $1460M, $1442M and $1701M US$ for Net Income.
May 1, 2021.  Last estimates were for 2020, 2021 and 2022 of $6139M, $6396M, and $6629M US$ for Revenue, $1.88, $2.09 and $2.30 US$ Adj EPS, $1.84 and $2.46 US$ EPS for 2020-2021, 
$1.52, $1.59 and $1.63 US$ for Dividends, $1209M and $1258M for FCF for 2020-21, $3.40, $3.64 and $3.64 US$ for CFPS and $927M, $1238M and $1091M US$ for Net Income.
April 25, 2020.  Last estimates were for 2019, 2020 and 2021 of $3933M, $6164M and $6417M US$ Revenue, $1.11, $1.89 and 2.12 US$ for Adj EPS, $1.19, $1.79 and 2.01 for EPS US$, 
$1.44, $1.47 and $1.47 US$ for Div, $1.52, $3.20 and $3.45 US$ for CFPS, $793M, $1199M and $1345M US$ for Net Income.
29 November 2018.  $2.3 billion through a return of capital transaction, which consisted of $4.45 in cash per common share and a consolidation of the Company’s outstanding common 
shares (or reverse stock split) at a ratio of 1 pre-consolidated share for 0.9079 post consolidated shares. The share consolidation was proportional to the cash distribution and the share consolidation ratio was
based on the volume weighted-average trading price of the shares on the NYSE for the five-trading day period immediately preceding, including the day of the transaction. As a result of the share 
consolidation, the Company’s outstanding common shares were reduced by 47,658,293 common shares.
April 25, 2018.  Last estimates were for 2017, 2018 and 2019 of $11303M, $11618M and $11924M for Revenue US$, $2.35, $2.55 and $2.74 US$ for Adjusted EPS, 
$1.73, $2.00 and $1.95 for EPS US$, $3.69 and $3.88 CFPS US$ for 2017 and 2018 and $1322M US$ for Net Income for 2018.
April 29, 2017.  Last estimates were for 2016, 2017 and 2018 of 11337M, $11646M and $11960M for Revenue US$, $2.04, $2.33 and $2.56 for Adjusted EPS US$, 
$1.37, $1.64 and $1.95 for EPS US$, $3.69, $3.83 and $3.88 for CFPS US$ and $1190M and $1322M for Net Income US$ for 2016 and 2017.
May 1, 2016.  Last estimates were for 2015, 2016 and 2017 of $12367M, $12730M and $13294M US$ for Revenue, $2.00, $2.34 and $2.63 US$ Adjusted EPS, $1.35, $1.51 and 2.08 US$ EPS, 
$4.70 and $4.94 US$ CFPS for 2015 and 2016, $1042M, $1196M and $1250M for Net Income US$.
May 16, 2015.  Last estimates were for 2014,  2015 and 2016 of $12652M, $12911 and $13296M  US$ for Revenue, $1.40, 1.43 and $1.64 US$ for EPS, $3.04, $3.19 and $3.68 US$ for CFPS 
and $1035M, $1233M and $1286M US$ for Net Income.
May 4, 2014.  Last estimates were for 2013, 2014 and 2015 of $12748M, $13079M and $13.483M for Revenue US$, $1.32, $1.43 and $1.67 for EPS US$, $3.37, $3.59 and $3.88 for CFPS US$.
August 18, 2013 fixed formula for ROE.  Copied from one looking at fewer than 12 months for a few years back.
April 13, 2013.  Last estimates were for 2012, 2013 and 2014 of $13000M and 13349M US$ for Revenue, $2.03, $2.19 and $2.38 USD$ for EPS and $3.50 for CFPS.
2012 Report.  Report was relasesd Feb 13, 2013, but statements are unaudited. 
May 23, 2012. Last estimates were for 2011 and 2012 of $13537M and $14068M US$ for Revenue, $209 and $2.62 for EPS US$ and $3.34 and $4.04 US$ for CF.
An earnings loss is recorded for 2012 because of Goodwill write off.  Most analysts have ignored this. Loss is 1.67 for Earnings and -$1392 for net earnings.
Jun 18, 2011.  Last I looked I got estimates for 2010 of $1.80 and $2.40 US$ for earnings and $3.15 and $3.90 US$ for cash flow. Cash Flow close, but earnings way off.
Jun 28, 2010.  When I last looked this stock for 2010 and 2011 estimates, I got earnings of $1.80US$ & $2.40US$; and CF of $3.15US$ and $4.00US$. A problem is that the US$ has dropped against the CDN$.
Apr 26, 2010.  When I last looked at this stock, I got estimates for 2009 and 2010 of $1.75 and $2.11 US$ for earnings and $3.04 and $3.39 US$ for cash flow. Earnings we a lot lower.
Over last few years I have been earning about 7% to 8% per year.  This is not great, but it is not bad either.
May 4, 2009 AR 2008.  This stock really has not recovered from the last bear market and this is more in line with US market than Cdn market.  I will keep this stock for now, but I should keep an eye on it.
Bought stock to give portfolio some balance as I have too many financial stock. Proformance has always be mediocre.  Company no longer on the LSE Exchange - June 2009
AP 2007.  The return has been terrible over last few years.  It is also going the opposite way of the market at present.  Not good. G&M and FP says buy, but S&P says hold.
AP 2006.Stock has not done badly over the years.  However, the P/E rating has been very high. 
2005.  Not doing well, especially in CDN$.  TD is not thrilled with recent performance, but maintain a buy rating because they think it has future value. Hold for now.
2004. P/E rating has come down some.  Return is not great over last 5 yrs.  Keep for now.  Core stock. 
Old symbol: TOC
2009.  It unified its dual listed company structure and is Thoms Reuters Corporation on TSX and NYSE.
17 April 2008, Thomson Corporation acquired Reuters and became Thomson Reuters. 
It was listed as Thomson Reuters Corporation in Canada on TSX, and Thomson Reuters PLC and listed on London Stock Exchange and NASDAQ.
In 1989,  International Thomson Organisation Ltd  merged with Thomson Newspapers, forming The Thomson Corporation. 
In 1985 I bought the compan of Thomson Newspapers.
The Thomson Family holding company is Woodbridge Company.  It currently owns 53% of this company.
Have been icnreasing dividends since 1995
Sector:
Consumer Discretionary, Consumer
What should this stock accomplish?
Would I buy this company and Why.
This is a dividend growth stock.  Its performance has always been rather mediocre, but it is a diversification.
What should this stock accomplish?
Why am I following this stock. 
I am following it because I own it. 
Why I bought this stock.
I bought this stock in 1985 so I have had it for a very long time, almost 30 years.  I bought stock to give portfolio some balance as I had too many financial stocks.  Performance has always been mediocre.     
Dividends
Dividends are paid quarterly in Cycle 3, which is March, June, September and December.  Dividends are paid around the middle of the month.  Dividends are declared for one month for shareholders of record and paid in the following month.
For example, the dividend declared for Shareholders of record of Februrary 24, 2014 is payable on March 17, 2014.
How they make their money
Thomson Reuters is the result of the megamerger of Canada's Thomson and the United Kingdom's Reuters Group in 2008. In 2021, Thomson Reuters completed the sale of Refinitiv to LSE Group. 
Thomson Reuters' three largest segments are its legal professionals, Tax and accounting, and corporates segments.   
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 May 1 2016 April 30 2017 April 25 2018 April 29 2019 April 25 2020 May 1 2021 May 1 2022 May 4 2023
Hasker, Steve 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.030 0.01% #DIV/0!
CEO - Shares - Amount $0.000 $0.000 $0.000 $4.981
Options - percentage 0.297 0.06% 0.496 0.10% 0.649 0.14% 0.754 0.16% 16.19%
Options - amount $31.017 $74.985 $100.262 $126.811
Smith, James Clifton 0.03% 0.281 0.04% 0.356 0.05% 0.417 0.08% 0.488 0.10%
CEO - Shares - Amount $12.659 $16.536 $19.489 $27.525 $45.307
Options - percentage 0.48% 4.927 0.68% 5.015 0.71% 4.945 0.99% 5.434 1.09%
Options - amount $194.123 $289.625 $274.795 $326.010 $504.733
Eastwood, Michael 0.005 0.00% 0.010 0.00% 0.015 0.00% 0.024 0.01% 62.93%
CFO - Shares - Amount $0.517 $1.507 $2.277 $4.038
Options - percentage 0.116 0.02% 0.157 0.03% 0.188 0.04% 0.214 0.04% 13.95%
Options - amount $12.138 $23.793 $29.035 $36.017
Kim, Thomas Sang 0.003 0.00% 0.003 0.00% 0.009 0.00% 0.023 0.00% 152.22%
Officer - Shares - Amount $0.345 $0.501 $1.397 $3.836
Options - percentage 0.057 0.01% 0.083 0.02% 0.090 0.02% 0.054 0.01% -40.27%
Options - amount $5.953 $12.510 $13.954 $9.073
Bello, Stephane 0.01% 0.103 0.01% 0.115 0.02% 0.119 0.02% 0.162 0.03% 0.143 0.03% V-Chair, Pres Enter Center
Officer - Shares - Amount $2.509 $6.040 $6.286 $7.867 $15.024 $14.954 In 2020 from CFO
Options - percentage 0.16% 1.190 0.16% 1.314 0.19% 0.999 0.20% 1.243 0.25% 0.676 0.14% Ceased Insider Mar 2021
Options - amount $65.691 $69.965 $71.991 $65.845 $115.472 $70.462
King, Richard Harrison 0.035 0.01% last filing Mar 2019
Officer - Shares - Amount $3.236 Ceased Insider Sep 2019
Options - percentage 0.117 0.02%
Options - amount $10.876
Carlson, Gustav D. 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% last filing Mar 2010
Officer - Shares - Amount $0.373 $0.419 $0.390 $0.469 $0.678 $0.984
Options - percentage 0.03% 0.236 0.03% 0.236 0.03% 0.236 0.05% 0.215 0.04% 0.215 0.04%
Options - amount $12.351 $13.852 $12.911 $15.537 $22.452 $32.573
Binet, David W. 0.261 0.05% 0.261 0.05% 0.261 0.05% 0.261 0.05% Last filing Mar2021 0.00%
Director - Shares - Amount $27.233 $39.508 $40.341 $43.914
Options - percentage 0.031 0.01% 0.034 0.01% 0.037 0.01% 0.041 0.01% 10.71%
Options - amount $3.225 $5.214 $5.784 $6.971
Arnold, Kirk E. 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.008 0.00% 0.012 0.00% 0.016 0.00% 0.018 0.00% 0.004 0.00% 0.007 0.00% 0.009 0.00% 34.81%
Options - amount $0.441 $0.771 $1.527 $1.920 $0.635 $1.052 $1.543
Banga, Manvinder Singh 0.01% 0.043 0.01% Ceased to be insider May '16
Director - Shares - Amount $2.119 $2.531
Options - percentage 0.00% 0.004 0.00%
Options - amount $0.143 $0.243
Thomson, David Kenneth Roy 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.050 0.01% 0.050 0.01% 0.050 0.01% 0.050 0.01% 0.00%
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $0.000 $5.214 $7.564 $7.723 $8.407
Options - percentage 0.00% 0.037 0.01% 0.053 0.01% 0.068 0.01% 0.083 0.02% 0.094 0.02% 0.104 0.02% 0.111 0.02% 0.118 0.02% 6.55%
Options - amount $1.087 $2.183 $2.886 $4.507 $7.718 $9.800 $15.680 $17.116 $19.852
The Woodbridge Company Limited 59.39% 452.038 62.14% 451.113 89.95% 328.298 65.99% 327.488 65.88% 327.488 67.37% 325.874 68.45% updated March 2022 -100.00%
10% ownership $23,799 $26,571 $29,742 $30,495.566 $34,147.192 $49,539.137 $50,334.527
David and Peter Thomson
Increase in O/S Shares 0.44% 3.676 0.48% 3.654 0.50% 3.851 0.54% 4.338 0.86% 3.074 0.62% 1.896 0.38% 1.531 0.31% 1.575 0.33%
due to SO  $165.113 $192.636 $214.763 $211.003 $285.974 $285.560 $197.747 $231.582 $243.327
Book Value $133.000 $147.000 $145.000 $171.000 $186.000 $178.000 $136.000 $148.000 $168.000
Insider Buying -$0.181 -$0.084 -$1.169 $0.000 -$2.576 -$4.224 $0.000 $0.000 -$0.092
Insider Selling $7.756 $4.886 $46.491 $18.486 $52.697 $27.053 $7.381 $13.908 $23.223
Net Insider Selling $7.575 $4.802 $45.322 $18.486 $50.121 $22.829 $7.381 $13.908 $23.131
% of Market Cap 0.02% 0.01% 0.12% 0.06% 0.11% 0.04% 0.01% 0.02% 0.03%
Directors 14 14 11 11 14 14 15 14
Women 17% 2 14% 3 21% 2 18% 2 18% 4 29% 3 21% 4 27% 5 36%
Minorities 17% 2 14% 1 7% 1 9% 1 9% 0 0% 0 0% 1 7% 1 7%
Institutions/Holdings 31.47% 752 30.98% 346 29.13% 358 29.13% 358 29.13% 20 18.69% 20 20.98% 20 19.42% 20 16.01%
Total Shares Held 32.30% 233.071 32.04% 210.868 29.73% 183.788 36.65% 0.000 0.00% 93.648 18.83% 103.957 20.90% 94.589 19.01% 75.398 15.84%
Increase/Decrease 0.52% 0.405 0.17% -6.267 -2.89% 8.236 4.69% 8.236 -100.00% 5.183 5.86% 0.020 0.02% -0.326 -0.34% -7.766 -9.34%
Starting No. of Shares Nasdaq 232.666 Nasdaq 217.135 Nasdaq 175.552 Nasdaq -8.236 Nasdaq 88.465 Top 20 MS 103.937 Top 20 MS 94.915 Top 20 MS 83.164 Top 20 MS
Institutions/Holdings 32.85% 529 29.68% 536 31.28% 520 28.06% 520 28.06%
Total Shares Held 33.90% 223.815 30.77% 226.414 31.92% 199.076 39.70% 0.000 0.00%
Increase/Decrease -2.34% 0.710 0.32% 0.331 0.15% -0.990 -0.50% -0.990 -100.00%
Starting No. of Shares 223.105 Reuters 226.083 Reuters 200.067 Reuters 0.990 Reuters
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock Div