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 2024
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Thomson Reuters Corp TSX TRI NYSE TRI https://www.thomsonreuters.com/en.html Fiscal Yr: Dec-31
Year 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 12/31/26 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 6/27/23
Split/ Reverse split 1.0000 Got disribution; to 1;1 change 0.9626 Split
Return of Capital, Shares Cancelled $4.45 Cash Showing as
Share Consolidation 0.9079 Share consolidation Dividend
sold Bus
Div US$ from June 1989
USD - CDN$ 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3544 1.3661 1.3661 1.3661 27.34% <-Total Growth 10 Currency
Change 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% 0.00% 0.86% 0.00% 0.00% 2.45% <-IRR #YR-> 10 USD - CDN$
5 year Running Average 1.0542 1.0555 1.0233 1.0460 1.1241 1.1892 1.2411 1.3012 1.3290 1.3067 1.2917 1.3117 1.3097 1.3232 1.3418 1.3614 -0.14% <-IRR #YR-> 5 USD - CDN$
-1.0636 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.3544
-1.3642 0.0000 0.0000 0.0000 0.0000 1.3544
$6,941 <-12 mths 2.16%
Revenue US$* $13,807 $13,278 $12,702 $12,607 $12,209 $11,166 $11,333 $5,501 $5,906 $5,984 $6,348 $6,627 $6,794 $7,270 $7,783 $8,363 -46.51% <-Total Growth 10 Revenue US$
Increase 5.6% -3.8% -4.3% -0.7% -3.2% -8.5% 1.5% -51.5% 7.4% 1.3% 6.1% 4.4% 2.5% 7.0% 7.1% 7.5% -6.07% <-IRR #YR-> 10 Revenue -46.51% US$
5 year Running Average $11,775 $12,972 $13,171 $13,093 $12,921 $12,392 $12,003 $10,563 $9,223 $7,978 $7,014 $6,073 $6,332 $6,605 $6,964 $7,367 4.31% <-IRR #YR-> 5 Revenue 23.50% US$
Revenue per Share $16.68 $16.06 $15.49 $15.84 $15.97 $15.35 $15.98 $10.97 $11.87 $12.04 $13.06 $13.92 $15.00 $16.13 $17.27 $18.56 -7.06% <-IRR #YR-> 10 5 yr Running Average -51.93% US$
Increase 6.41% -3.72% -3.55% 2.26% 0.82% -3.87% 4.09% -31.35% 8.23% 1.39% 8.49% 6.60% 7.75% 7.55% 7.06% 7.45% -9.73% <-IRR #YR-> 5 5 yr Running Average -40.06% US$
5 year Running Average $14.72 $15.64 $15.91 $15.95 $16.01 $15.74 $15.72 $14.82 $14.03 $13.24 $12.78 $12.37 $13.18 $14.03 $15.08 $16.18 -0.32% <-IRR #YR-> 10 Revenue per Share -3.15% US$
P/S (Price/Sales) Med 2.02 1.77 2.19 2.36 2.51 2.60 2.83 4.09 5.04 5.80 7.73 7.56 8.80 9.50 0.00 0.00 6.46% <-IRR #YR-> 5 Revenue per Share 36.74% US$
P/S (Price/Sales) Close 1.61 1.80 2.44 2.55 2.37 2.85 2.73 4.40 6.03 6.78 9.16 8.19 9.75 10.35 9.67 9.00 -1.87% <-IRR #YR-> 10 5 yr Running Average -17.18% US$
*Revenue in M US $  P/S Med 10 yr  4.56 5 yr  7.56 126.72% Diff M/C -2.32% <-IRR #YR-> 5 5 yr Running Average -11.08% US$
-$12,702 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,794
-$5,501 $0 $0 $0 $0 $6,794
-$13,171 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,332
-$10,563 $0 $0 $0 $0 $6,332
-$15.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.00
-$10.97 $0.00 $0.00 $0.00 $0.00 $15.00
-$15.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.18
-$14.82 $0.00 $0.00 $0.00 $0.00 $13.18
$9,482 <-12 mths 3.05%
Comments Comments
Revenue CDN $ $14,042 $13,210 $13,510 $14,625 $16,906 $14,993 $14,217 $7,504 $7,671 $7,619 $8,048 $8,976 $9,202 $9,932 $10,632 $11,425 -31.89% <-Total Growth 10 Revenue CDN$
Increase 8.0% -5.9% 2.3% 8.3% 15.6% -11.3% -5.2% -47.2% 2.2% -0.7% 5.6% 11.5% 2.5% 7.9% 7.1% 7.5% -3.77% <-IRR #YR-> 10 Revenue -31.89% CDN$
5 year Running Average $12,438 $13,638 $13,473 $13,677 $14,459 $14,649 $14,850 $13,649 $12,258 $10,401 $9,012 $7,964 $8,303 $8,755 $9,358 $10,033 4.16% <-IRR #YR-> 5 Revenue 22.62% CDN$
Revenue per Share $16.96 $15.98 $16.47 $18.37 $22.11 $20.61 $20.04 $14.96 $15.42 $15.33 $16.56 $18.85 $20.31 $22.04 $23.59 $25.35 -4.73% <-IRR #YR-> 10 5 yr Running Average -38.37% CDN$
Increase 8.81% -5.81% 3.11% 11.54% 20.35% -6.79% -2.75% -25.34% 3.04% -0.61% 8.03% 13.88% 7.75% 8.48% 7.06% 7.45% -9.46% <-IRR #YR-> 5 5 yr Running Average -39.17% CDN$
5 year Running Average $15.51 $16.45 $16.28 $16.67 $17.98 $18.71 $19.52 $19.22 $18.63 $17.27 $16.46 $16.22 $17.29 $18.62 $20.27 $22.03 2.12% <-IRR #YR-> 10 Revenue per Share 23.33% CDN$
P/S (Price/Sales) Med 2.00 1.77 2.11 2.31 2.27 2.61 2.91 4.16 5.16 6.19 7.75 7.40 8.61 9.46 0.00 0.00 6.30% <-IRR #YR-> 5 Revenue per Share 35.75% CDN$
P/S (Price/Sales) Close 1.61 1.80 2.44 2.55 2.37 2.85 2.73 4.41 6.02 6.80 9.14 8.19 9.54 10.40 9.72 9.04 0.61% <-IRR #YR-> 10 5 yr Running Average 6.24% CDN$
*Revenue in M CDN $  P/S Med 10 yr  4.66 5 yr  7.40 123.27% Diff M/C -2.09% <-IRR #YR-> 5 5 yr Running Average -10.02% CDN$
-$13,510 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,202
-$7,504 $0 $0 $0 $0 $9,202
-$13,473 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,303
-$13,649 $0 $0 $0 $0 $8,303
-$16.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.31
-$14.96 $0.00 $0.00 $0.00 $0.00 $20.31
-$16.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.29
-$19.22 $0.00 $0.00 $0.00 $0.00 $17.29
$3.80 <-12 mths 8.26% Estimates Last 12 months from Qtr
59.07% 56.85% 55.61% Estimates Payout Ratio EPS
Adjusted Earnings $1,567 $1,283 $1,497 $1,672 $1,339 $1,809 $503 $646 $921 $965 $1,239 $1,629 26.97% <-Total Growth 10 Adjusted Earnings US$
Pre-split 2018 $1.96 $2.12 $1.54 $1.85 $2.13 $1.79 $2.51 $2.11 $2.41
EPS to Adjusted EPS US$ $1.96 $2.12 $1.54 $1.85 $2.13 $1.79 $2.51 $0.75 $1.29 $1.85 $1.95 $2.56 $3.51 $3.66 $4.09 $4.60 127.92% <-Total Growth 10 AEPS US$
Increase 25.6% 8.2% -27.4% 20.1% 15.1% -16.0% 40.2% -70.1% 72.0% 43.4% 5.4% 31.3% 37.1% 4.3% 11.7% 9.0% 10 0 10 Years of Data, EPS P or N 100.00% US$
AEPS Yield 7.3% 7.3% 4.1% 4.6% 5.6% 4.1% 5.7% 1.6% 1.8% 2.3% 1.6% 2.2% 2.4% 2.2% 2.4% 2.7% 8.59% <-IRR #YR-> 10 Earnings per Share 127.92% US$
5 year Running Average $2.68 $1.86 $1.79 $1.81 $1.92 $1.89 $1.96 $1.81 $1.69 $1.64 $1.67 $1.68 $2.23 $2.71 $3.15 $3.14 36.16% <-IRR #YR-> 5 Earnings per Share 368.00% US$
Payout Ratio 63.27% 60.38% 84.42% 71.35% 62.91% 75.98% 54.98% 184.67% 111.63% 82.16% 83.08% 69.53% 55.84% 59.02% 52.81% 54.00% 2.24% <-IRR #YR-> 10 5 yr Running Average -41.12% US$
5 year Running Average 54.72% 63.64% 69.21% 70.75% 68.46% 71.01% 69.93% 89.98% 98.03% 101.88% 103.30% 106.21% 80.45% 69.93% 64.06% 64.26% 4.33% <-IRR #YR-> 5 5 yr Running Average 54.64% US$
Price/AEPS Median 17.17 13.38 22.02 20.18 18.80 22.34 18.00 59.84 46.37 37.75 51.77 41.10 37.62 41.85 37.68 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 21.40 14.25 25.01 22.28 19.84 25.34 19.15 68.53 56.40 46.99 63.26 46.03 41.65 44.52 43.84 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 12.94 12.51 19.03 18.07 17.77 19.34 16.85 51.15 36.33 28.51 40.28 36.16 33.58 39.18 31.05 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 13.66 13.65 24.52 21.84 17.77 24.46 17.40 64.41 55.50 44.11 61.34 44.56 41.65 45.61 40.82 36.55 42.88 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPSClose 17.16 14.76 17.82 26.23 20.46 20.55 24.40 19.25 95.47 63.26 64.66 58.50 57.11 47.56 45.61 39.84 41.67 <-Median-> 10 Trailing P/AEPSClose US$
Median Values DPR 10 Yrs 73.66% 5 Yrs   82.16% P/CF 5 Yrs   in order 41.10 46.99 36.16 44.56 10.99% Diff M/C
-$1.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.51
-$0.75 $0.00 $0.00 $0.00 $0.00 $3.51
-$1.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.23
-$1.81 $0.00 $0.00 $0.00 $0.00 $2.23
$5.19 <-12 mths 9.20% Estimates Last 12 months from Qtr
59.07% 56.85% 55.61% Estimates Payout Ratio EPS
Adjusted Net Income $1,559 $1,365 $1,737 $2,315 $1,798 $2,269 $686 $839 $1,173 $1,223 $1,678 $2,206 61.68% <-Total Growth 10 Adjusted Earnings CDN$
EPS to Adjusted EPS CDN$ $1.99 $2.11 $1.64 $2.15 $2.95 $2.40 $3.15 $1.02 $1.68 $2.36 $2.47 $3.47 $4.75 $5.00 $5.59 $6.28 190.24% <-Total Growth 9 AEPS CDN$
Increase 28.5% 5.8% -22.3% 31.0% 37.4% -18.5% 31.0% -67.5% 63.8% 40.6% 5.0% 40.2% 37.1% 5.2% 11.7% 12.5% 9 0 9 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 7.3% 7.3% 4.1% 4.6% 5.6% 4.1% 5.7% 1.6% 1.8% 2.3% 1.6% 2.2% 2.5% 2.2% 2.4% 2.7% 11.24% <-IRR #YR-> 10 Earnings per Share 190.24% CDN$
5 year Running Average $2.77 $1.97 $1.83 $1.89 $2.17 $2.25 $2.46 $2.33 $2.24 $2.12 $2.14 $2.20 $2.94 $3.61 $4.26 $5.02 35.96% <-IRR #YR-> 5 Earnings per Share 364.64% CDN$
Payout Ratio 61.15% 59.26% 80.59% 67.56% 58.46% 74.14% 55.91% 175.38% 112.83% 85.72% 81.03% 66.55% 55.53% 59.02% 52.81% 46.96% 4.89% <-IRR #YR-> 10 5 yr Running Average -39.83% CDN$
5 year Running Average 54.05% 62.48% 68.75% 68.76% 65.41% 68.00% 67.33% 86.29% 95.34% 100.80% 102.17% 104.30% 80.33% 69.57% 62.99% 56.17% 4.76% <-IRR #YR-> 5 5 yr Running Average 58.11% CDN$
Price/AEPS Median 16.98 13.44 21.24 19.74 17.00 22.42 18.54 60.86 47.45 40.29 51.92 40.24 36.80 41.67 38.52 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 20.81 14.23 24.80 22.19 18.53 24.79 19.70 69.90 57.18 48.12 63.11 45.77 41.03 45.06 43.40 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 13.15 12.64 17.67 17.29 15.46 20.06 17.37 51.82 37.72 32.46 40.74 34.71 32.56 38.28 32.51 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 13.66 13.65 24.52 21.84 17.77 24.46 17.40 64.44 55.44 44.27 61.19 44.55 40.76 45.84 41.02 36.47 42.51 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPSClose 17.55 14.44 19.05 28.62 24.42 19.93 22.80 20.94 90.79 62.23 64.22 62.48 55.88 48.21 45.84 41.02 42.25 <-Median-> 10 Trailing P/AEPSClose CDN$
Median Values DPR 10 Yrs 70.85% 5 Yrs   81.03% P/CF 5 Yrs   in order 40.29 48.12 34.71 44.55 13.78% Diff M/C
-$1.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.75
-$1.02 $0.00 $0.00 $0.00 $0.00 $4.75
-$1.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.94
-$2.33 $0.00 $0.00 $0.00 $0.00 $2.94
$5.27 <-12 mths -9.14%
Pre-split 2018 -$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 $2.76 $5.81 Based diluted shares/ Est NI
EPS Basic US$ -$1.67 $2.50 $0.16 $2.36 $1.60 $4.14 $1.94 $5.91 $3.12 $2.25 $11.53 $2.76 $5.81 3531.25% <-Total Growth 10 EPS Basic US$
Pre-split 2018 -$1.67 $2.49 $0.16 $2.35 $1.60 $4.13 $1.94
EPS Diluted* US$ -$1.67 $2.49 $0.16 $2.35 $1.60 $4.13 $1.94 $5.91 $3.11 $2.25 $11.50 $2.75 $5.80 $3.39 $3.67 $4.27 3525.00% <-Total Growth 10 EPS Diluted US$
Increase -254.6% -249.1% -93.6% 1368.8% -31.9% 158.1% -53.0% 204.6% -47.4% -27.7% 411.1% -76.1% 110.9% -41.6% 8.3% 16.4% 10 0 10 Years of Data, EPS P or N 100.00% US$
Earnings Yield -6.2% 8.6% 0.4% 5.8% 4.2% 9.4% 4.4% 12.2% 4.3% 2.8% 9.6% 2.4% 4.0% 2.0% 2.2% 2.6% 43.20% <-IRR #YR-> 10 Earnings per Share 3525.00% US$
5 year Running Average $1.69 $0.94 $0.61 $0.88 $0.99 $2.15 $2.04 $3.19 $3.34 $3.47 $4.94 $5.10 $5.08 $5.14 $5.42 $3.97 -0.38% <-IRR #YR-> 5 Earnings per Share -1.86% US$
10 year Running Average $1.54 $1.70 $1.58 $1.66 $1.68 $1.92 $1.49 $1.90 $2.11 $2.23 $3.54 $3.57 $4.13 $4.24 $4.44 $4.46 23.53% <-IRR #YR-> 10 5 yr Running Average 727.69% US$
* Diluted ESP per share US$ E/P 10 Yrs 4.39% 5Yrs 3.97% 9.79% <-IRR #YR-> 5 5 yr Running Average 59.51% US$
-$0.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.80
-$5.91 $0.00 $0.00 $0.00 $0.00 $5.80
-$0.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.08
-$3.19 $0.00 $0.00 $0.00 $0.00 $5.08
$7.20 <-12 mths -8.35%
Pre-Split 1989
EPS Basic CDN$ -$1.70 $2.49 $0.17 $2.74 $2.22 $5.56 $2.43 $8.06 $4.05 $2.86 $14.62 $3.74 $7.87 4524.07% <-Total Growth 10 EPS Basic CDN$
1997
Pre-Split 1989
EPS Diluted   -$1.70 $2.48 $0.17 $2.73 $2.22 $5.55 $2.43 $8.06 $4.04 $2.86 $14.58 $3.72 $7.86 $4.63 $5.01 $5.83 4516.12% <-Total Growth 10 EPS Diluted CDN$
Increase -258.1% -245.9% -93.1% 1502.0% -18.7% 150.3% -56.1% 231.3% -49.9% -29.1% 408.9% -74.5% 110.9% -41.1% 8.3% 16.4% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield -6.2% 8.6% 0.4% 5.8% 4.2% 9.4% 4.4% 12.2% 4.3% 2.7% 9.6% 2.4% 4.1% 2.0% 2.2% 2.5% 46.70% <-IRR #YR-> 10 Earnings per Share 4516.12% CDN$
5 year Running Average $1.76 $1.03 $0.62 $0.95 $1.18 $2.63 $2.62 $4.20 $4.46 $4.59 $6.40 $6.65 $6.61 $6.73 $7.16 $5.41 -0.52% <-IRR #YR-> 5 Earnings per Share -2.57% CDN$
10 year Running Average $1.75 $1.85 $1.69 $1.78 $1.84 $2.19 $1.82 $2.41 $2.70 $2.88 $4.51 $4.64 $5.40 $5.59 $5.87 $5.90 26.79% <-IRR #YR-> 10 5 yr Running Average 973.39% CDN$
* Diluted ESP per share  E/P 10 Yrs 4.40% 5Yrs 4.05% 9.52% <-IRR #YR-> 5 5 yr Running Average 57.57% CDN$
-$0.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.86
-$8.06 $0.00 $0.00 $0.00 $0.00 $7.86
-$0.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.61
-$4.20 $0.00 $0.00 $0.00 $0.00 $6.61
Dividend $2.16 $2.33 $2.56 Estimates Dividend US$
Increase 10.31% 7.54% 10.02% Estimates Increase US$
Payout Ratio EPS 63.81% 63.39% 59.93% 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 $4.67 $0.00 $0.00 $0.00 Thomson Div Doc special US$
Thomson Div Doc US$ $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 $2.16 $2.16 $2.16 Thomson Div Doc 2018 Ret.  US$
Pre-split 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 US$
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 $4.67 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends Of Capital US$
Pre-split 2018 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 US$
Dividends* US$ Paid US$ $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 $2.16 $2.16 $2.16 50.77% <-Total Growth 10 Dividends US$
Increase 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% 10.20% 0.00% 0.00% 36 0 38 Years of data, Count P, N 94.74% US$
Average Increases 5 Year Running 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% 8.47% 7.35% 6.04% 2.76% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $1.12 $1.18 $1.22 $1.26 $1.30 $1.32 $1.34 $1.36 $1.38 $1.42 $1.47 $1.55 $2.60 $2.74 $2.87 $2.98 112.95% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 3.68% 4.51% 3.83% 3.54% 3.35% 3.40% 3.05% 3.09% 2.41% 2.18% 1.60% 1.69% 1.48% 1.41% 2.73% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 2.96% 4.24% 3.37% 3.20% 3.17% 3.00% 2.87% 2.69% 1.98% 1.75% 1.31% 1.51% 1.34% 1.33% 2.34% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 4.89% 4.82% 4.44% 3.95% 3.54% 3.93% 3.26% 3.61% 3.07% 2.88% 2.06% 1.92% 1.66% 1.51% 3.17% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 4.63% 4.42% 3.44% 3.27% 3.54% 3.11% 3.16% 2.87% 2.01% 1.86% 1.35% 1.56% 1.34% 1.29% 1.29% 1.29% 2.44% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 0.00% 51.41% 812.50% 56.17% 83.75% 32.93% 71.13% 23.43% 46.30% 67.56% 14.09% 64.73% 114.31% 63.75% 58.89% 50.61% 60.45% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 66.19% 124.58% 198.70% 142.86% 131.44% 61.51% 65.82% 42.59% 41.37% 40.86% 29.72% 30.35% 51.12% 53.37% 52.94% 74.92% 46.86% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 39.53% 39.14% 50.70% 44.41% 36.10% 33.15% 48.24% 33.68% 102.04% 43.30% 44.41% 44.25% 128.28% 40.83% 37.96% 35.18% 44.33% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 35.51% 36.43% 39.69% 41.65% 41.39% 39.71% 41.33% 38.21% 42.63% 44.29% 47.26% 46.37% 73.14% 63.36% 60.25% 56.59% 42.14% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 35.69% 36.97% 52.19% 38.21% 33.91% 33.36% 37.72% 31.63% 64.19% 45.99% 83.68% 44.44% 159.40% 54.41% 54.41% 54.41% 41.32% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 34.11% 35.07% 37.76% 39.05% 38.50% 37.85% 38.00% 34.76% 37.71% 40.11% 47.32% 48.81% 83.01% 78.90% 79.54% 74.17% 38.77% <-Median-> 10 DPR CF WC 5 Yr Running US$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 2.73% 2.44% 5 Yr Med 5 Yr Cl 1.69% 1.56% 5 Yr Med Payout 64.73% 44.41% 64.19% 7.19% <-IRR #YR-> 5 Dividends 41.52% US$
* Dividends per share US$ 10 Yr Med and Cur. -52.62% -46.95% 5 Yr Med and Cur. -23.53% -17.09% Last Div Inc ---> $0.490 $0.540 10.20% 4.19% <-IRR #YR-> 10 Dividends 50.77% US$
Dividends Growth 15 4.05% <-IRR #YR-> 15 Dividends 81.48% US$
Dividends Growth 20 5.10% <-IRR #YR-> 20 Dividends 170.34% US$
Dividends Growth 25 4.66% <-IRR #YR-> 25 Dividends 212.35% US$
Dividends Growth 30 5.01% <-IRR #YR-> 30 Dividends 333.63% US$
Dividends Growth 35 4.97% <-IRR #YR-> 35 Dividends US$
Dividends Growth 40 6.11% <-IRR #YR-> 38 Dividends US$
Dividends Growth 5 -$1.39 $0.00 $0.00 $0.00 $0.00 $1.96 Dividends Growth 5
Dividends Growth 10 -$1.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.96 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 $1.96 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 $1.96 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 $1.96 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 $1.96 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 $1.96 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 $1.96 Dividends Growth 40
Historical Dividends Historical High Div 4.99% Low Div 1.56% 10 Yr High 3.95% 10 Yr Low 1.32% Med Div 2.83% Close Div 2.84% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -74.07% Exp -17.06% Exp. 1390.83% -1.98% Exp. -54.28% Exp. -54.43% High/Ave/Median  US$
Future Dividend Yield Div Yd 1.83% earning in 5 Years at IRR of 7.19% Div Inc. 41.52% Future Dividend Yield US$
Future Dividend Yield Div Yd 2.59% earning in 10 Years at IRR of 7.19% Div Inc. 100.27% Future Dividend Yield US$
Future Dividend Yield Div Yd 3.67% earning in 15 Years at IRR of 7.19% Div Inc. 183.41% Future Dividend Yield US$
Future Dividend Paid Div Paid $3.06 earning in 5 Years at IRR of 7.19% Div Inc. 41.52% Future Dividend Paid US$
Future Dividend Paid Div Paid $4.33 earning in 10 Years at IRR of 7.19% Div Inc. 100.27% Future Dividend Paid US$
Future Dividend Paid Div Paid $6.12 earning in 15 Years at IRR of 7.19% Div Inc. 183.41% Future Dividend Paid US$
Dividend Covering Cost Total Div $12.47 over 5 Years at IRR of 7.19% Div Cov. 7.47% Dividend Covering Cost US$
Dividend Covering Cost Total Div $27.06 over 10 Years at IRR of 7.19% Div Cov. 16.21% Dividend Covering Cost US$
Dividend Covering Cost Total Div $47.70 over 15 Years at IRR of 7.19% Div Cov. 28.57% Dividend Covering Cost US$
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 $6.33 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Sp Dividends
Div using Exchange Rate $1.26 $1.27 $1.38 $1.53 $1.86 $1.83 $1.73 $1.89 $1.87 $1.94 $2.05 $2.41 $2.65 $2.95 $2.95 $2.95 91.99% <-Total Growth 10 Dividends CDN$
Increase 9.3% 1.0% 8.6% 10.8% 21.2% -1.6% -5.2% 9.1% -1.0% 3.5% 6.1% 17.4% 10.1% 11.2% 0.0% 0.0% 7.63% <-Median-> 10 Increase CDN$
Difference to Actual 3.45% 1.88% 4.75% 5.61% 7.61% 2.48% -1.66% 5.29% -1.06% -4.15% 2.52% 4.48% 0.56% 0.00% 0.00% 0.00% 2.50% <-Median-> 10 Difference to Actual CDN$
Dividend $2.95 $3.18 $3.49 Estimates  Distributions* CDN$
Increase 11.89% 7.54% 10.02% Estimates  Increase CDN$
Payout Ratio EPS 63.81% 63.39% 59.93% 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 $8.73 Thomson Div Doc Sp CDN$ CDN$
Thomson Div Doc - I got $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $2.64 Thomson Div Doc - I got CDN$
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 $6.33 Special Dividends  CDN$ Exch Rate CDN$
Dividend using Exchange Rate $1.26 $1.27 $1.38 $1.53 $1.86 $1.83 $1.73 $1.89 $1.87 $1.94 $2.05 $2.41 $2.65 Dividend using Exchange Rate CDN$
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 $8.73 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends  CDN$ CDN$
Pre-split 1989
Pre-split 2018 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79
Actual Dividend I got. $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $2.64 $2.95 $2.95 $2.95 99.98% <-Total Growth 10 Dividends CDN$
Increase 4.46% 2.54% 5.60% 9.85% 18.92% 3.33% -1.20% 1.93% 5.34% 6.81% -0.78% 15.19% 14.39% 11.78% 0.00% 0.00% 33 5 38 Years of data, Count P, N 86.84% CDN$
Average Increases 5 Year Running 4.21% 3.69% 2.89% 3.25% 8.27% 8.05% 7.30% 6.57% 5.67% 3.24% 2.42% 5.70% 8.19% 9.48% 8.12% 8.27% 6.13% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $1.17 $1.21 $1.24 $1.28 $1.39 $1.51 $1.61 $1.70 $1.79 $1.85 $1.89 $2.00 $3.92 $4.13 $4.32 $4.51 215.97% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 3.60% 4.41% 3.79% 3.42% 3.44% 3.31% 3.02% 2.88% 2.38% 2.13% 1.56% 1.65% 1.51% 2.63% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 2.94% 4.16% 3.25% 3.04% 3.15% 2.99% 2.84% 2.51% 1.97% 1.78% 1.28% 1.45% 1.35% 2.24% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 4.65% 4.69% 4.56% 3.91% 3.78% 3.70% 3.22% 3.38% 2.99% 2.64% 1.99% 1.92% 1.71% 3.10% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 4.48% 4.34% 3.29% 3.09% 3.29% 3.03% 3.21% 2.72% 2.04% 1.94% 1.32% 1.49% 1.36% 1.29% 1.29% 1.29% 2.38% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 0.00% 50.46% 775.67% 53.19% 77.83% 32.13% 72.33% 22.26% 46.80% 70.48% 13.74% 61.95% 144.74% 63.75% 58.89% 50.61% 57.57% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 66.45% 117.64% 201.28% 134.88% 118.20% 57.30% 61.39% 40.56% 40.15% 40.30% 29.61% 30.10% 59.25% 61.36% 60.29% 83.29% 48.93% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 38.21% 38.42% 48.40% 42.05% 33.55% 32.35% 49.06% 31.99% 103.14% 45.18% 43.32% 42.35% 162.43% 40.83% 37.96% 35.18% 42.84% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 35.10% 35.35% 39.49% 40.58% 39.21% 37.49% 39.37% 36.54% 41.29% 44.01% 47.05% 45.56% 83.81% 71.78% 67.29% 62.87% 40.94% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 34.50% 36.29% 49.82% 36.18% 31.52% 32.55% 38.36% 30.04% 64.88% 47.98% 81.63% 42.53% 201.83% 40.83% 37.96% 35.18% 40.44% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 33.86% 34.17% 37.58% 37.98% 36.45% 35.76% 36.21% 33.35% 36.65% 39.92% 47.01% 47.75% 94.94% 82.78% 75.69% 65.40% 37.32% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 2.63% 2.38% 5 Yr Med 5 Yr Cl 1.65% 1.49% 5 Yr Med Payout 61.95% 45.18% 64.88% 8.03% <-IRR #YR-> 5 Dividends 47.10% CDN$
* Div per share (What I actually received.) 10 Yr Med and Cur. -51.05% -45.87% 5 Yr Med and Cur. -22.16% -13.83% Last Div Inc ---> $0.66 $0.74 11.2% 7.18% <-IRR #YR-> 10 Dividends 99.98% CDN$
Dividends Growth 15 5.69% <-IRR #YR-> 15 Dividends 129.30% CDN$
Dividends Growth 20 5.13% <-IRR #YR-> 20 Dividends 172.22% CDN$
Dividends Growth 25 4.26% <-IRR #YR-> 25 Dividends 183.81% CDN$
Dividends Growth 30 5.14% <-IRR #YR-> 30 Dividends 349.85% CDN$
Dividends Growth 35 5.33% <-IRR #YR-> 35 Dividends CDN$
Dividends Growth 40 6.01% <-IRR #YR-> 38 Dividends CDN$
Dividends Growth 5 -$1.79 $0.00 $0.00 $0.00 $0.00 $2.64 Dividends Growth 5
Dividends Growth 10 -$1.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.64 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 $2.64 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 $2.64 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 $2.64 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 $2.64 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 $2.64 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 $2.64 Dividends Growth 40
Historical Dividends Historical High Div 4.46% Low Div 1.61% 10 Yr High 3.90% 10 Yr Low 1.29% Med Div 2.73% Close Div 2.68% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -71.14% Exp -20.04% Exp. -66.99% -0.20% Exp. -52.84% Exp. -51.98% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 1.89% earning in 5 Years at IRR of 8.03% Div Inc. 47.10% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 2.79% earning in 10 Years at IRR of 8.03% Div Inc. 116.40% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 4.10% earning in 15 Years at IRR of 8.03% Div Inc. 218.33% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $4.34 earning in 5 Years at IRR of 8.03% Div Inc. 47.10% Future Dividend Paid
Future Dividend Paid Div Paid $6.39 earning in 10 Years at IRR of 8.03% Div Inc. 116.40% Future Dividend Paid
Future Dividend Paid Div Paid $9.39 earning in 15 Years at IRR of 8.03% Div Inc. 218.33% Future Dividend Paid
Dividend Covering Cost Total Div $17.32 over 5 Years at IRR of 8.03% Div Cov. 7.56% Dividend Covering Cost
Dividend Covering Cost Total Div $38.46 over 10 Years at IRR of 8.03% Div Cov. 16.78% Dividend Covering Cost
Dividend Covering Cost Total Div $69.55 over 15 Years at IRR of 8.03% Div Cov. 30.34% Dividend Covering Cost
I am earning GC Div Gr 917.51% 12/11/85 # yrs -> 39 1985 $13.91 Cap Gain 1547.81% I am earning GC CDN$
I am earning Div org yield 2.08% 12/31/24 Trading Div G Yrly 6.12% Div start $0.29 -2.08% 21.21% I am earning Div CDN$
Yield if held 5 years 2.74% 2.83% 4.02% 4.40% 4.69% 5.26% 6.21% 5.16% 4.46% 4.03% 3.72% 3.95% 4.24% 3.71% 3.11% 2.30% 4.43% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 2.45% 2.71% 3.12% 3.29% 4.09% 4.00% 3.98% 5.46% 5.73% 5.49% 5.92% 8.14% 7.59% 6.97% 5.89% 5.48% 5.48% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 4.90% 3.75% 3.57% 3.30% 3.43% 3.57% 3.82% 4.24% 4.28% 4.79% 4.50% 5.22% 8.03% 8.94% 8.03% 8.72% 4.26% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 7.71% 8.66% 8.62% 8.59% 9.61% 7.16% 5.27% 4.85% 4.31% 4.02% 4.02% 5.00% 6.24% 6.69% 6.99% 6.63% 5.14% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 7.44% 7.11% 8.05% 9.10% 11.31% 11.27% 12.19% 11.72% 11.20% 11.25% 8.05% 6.91% 7.13% 6.73% 5.87% 5.92% 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% 17.24% 17.49% 16.45% 11.85% 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% 16.10% 18.52% 19.35% 18.66% 18.99% <-Median-> 8 Paid Median Price CDN$
Yield if held 40 years 47.52% 47.93% 40.39% 33.13% 24.49% 18.00% 47.52% <-Median-> 3 Paid Median Price CDN$
Cost covered if held 5 years 13.09% 13.65% 18.86% 19.42% 18.95% 22.23% 28.36% 24.47% 21.13% 18.44% 17.57% 17.16% 31.46% 25.98% 22.74% 17.55% 20.27% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 23.08% 25.25% 26.78% 26.74% 29.80% 29.99% 31.84% 44.75% 46.55% 44.11% 50.20% 63.70% 80.78% 69.88% 61.50% 59.38% 44.43% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 65.59% 50.22% 46.36% 40.17% 36.48% 38.17% 42.67% 46.88% 47.02% 51.72% 51.25% 54.51% 104.34% 109.15% 102.83% 116.76% 46.95% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 123.82% 140.46% 137.20% 129.33% 127.31% 95.82% 74.30% 69.36% 60.58% 54.88% 57.17% 64.38% 93.15% 93.82% 102.86% 101.84% 71.83% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 133.36% 129.28% 144.16% 154.56% 169.45% 171.42% 196.12% 192.77% 182.38% 178.85% 133.84% 104.31% 122.31% 107.64% 97.83% 102.36% 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% 320.68% 304.75% 299.15% 224.32% 230.68% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 35 years 397.91% 308.48% 237.03% 231.90% 315.59% 340.32% 371.60% 373.77% 308.48% <-Median-> 5 Paid Median Price CDN$
Cost covered if held 40 years 629.75% 487.57% 374.47% #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item US$ Tot. Growth Per Year
Revenue Growth  US$ $5,501 $5,906 $5,984 $6,348 $6,627 $6,794 $6,941 <-12 mths 2.16% 23.50% <-Total Growth 5 Revenue Growth  23.50% 4.31%
AEPS Growth $0.75 $1.29 $1.85 $1.95 $2.56 $3.51 $3.80 <-12 mths 8.26% 368.00% <-Total Growth 5 AEPS Growth 368.00% 36.16%
Net Income Growth $3,949 $1,564 $1,122 $5,689 $1,338 $2,695 $2,417 <-12 mths -10.32% -31.75% <-Total Growth 5 Net Income Growth -31.75% -7.36%
Cash Flow Growth $2,062 $702 $1,745 $1,773 $1,915 $2,341 $2,506 <-12 mths 7.05% 13.53% <-Total Growth 5 Cash Flow Growth 13.53% 2.57%
Dividend Growth $1.39 $1.44 $1.52 $1.62 $1.78 $1.96 $2.16 <-12 mths 10.20% 41.52% <-Total Growth 5 Dividend Growth 41.52% 7.19%
Stock Price Growth $48.31 $71.60 $81.60 $119.62 $114.07 $146.20 $166.95 <-12 mths 14.19% 202.63% <-Total Growth 5 Stock Price Growth 202.63% 24.79%
Revenue Growth  $12,702 $12,607 $12,209 $11,166 $11,333 $5,501 $5,906 $5,984 $6,348 $6,627 $6,794 $7,270 <-this year 7.01% -46.51% <-Total Growth 10 Revenue Growth  -46.51% -6.07%
AEPS Growth $1.54 $1.85 $2.13 $1.79 $2.51 $0.75 $1.29 $1.85 $1.95 $2.56 $3.51 $3.66 <-this year 4.27% 127.92% <-Total Growth 10 AEPS Growth 127.92% 8.59%
Net Income Growth $137 $1,909 $1,255 $3,098 $1,395 $3,949 $1,564 $1,122 $5,689 $1,338 $2,695 $1,481 <-this year -45.05% 1867.15% <-Total Growth 10 Net Income Growth 1867.15% 34.71%
Cash Flow Growth $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 $2,341 $2,384 <-this year 1.84% 11.32% <-Total Growth 10 Cash Flow Growth 11.32% 1.08%
Dividend Growth $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $1.96 $2.16 <-this year 10.31% 50.77% <-Total Growth 10 Dividend Growth 50.77% 4.19%
Stock Price Growth $37.77 $40.40 $37.85 $43.78 $43.67 $48.31 $71.60 $81.60 $119.62 $114.07 $146.20 $166.95 <-this year 14.19% 287.10% <-Total Growth 10 Stock Price Growth 287.10% 14.49%
Dividends on Shares $36.25 $43.11 $44.54 $44.01 $44.86 $47.26 $50.48 $50.08 $57.69 $284.24 $73.77 $73.77 $73.77 $702.53 No of Years 10 Total Divs 12/31/13
Paid  $1,004.25 $1,171.75 $1,310.25 $1,469.50 $1,369.75 $1,648.25 $2,322.25 $2,606.75 $3,781.75 $3,861.50 $4,843.75 $5,730.25 $5,730.25 $5,730.25 $4,843.75 No of Years 10 Worth $40.17 24.89
Total $5,546.28
Graham No. AEPS $29.96 $31.19 $27.59 $31.47 $38.77 $35.55 $40.31 $23.89 $30.50 $36.60 $44.62 $51.12 $59.19 $60.85 $64.33 $68.22 114.54% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med $1.13 $0.91 $1.26 $1.35 $1.29 $1.52 $1.45 $2.61 $2.61 $2.59 $2.88 $2.73 $2.96 $3.42 2.60 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi $1.38 $0.96 $1.47 $1.51 $1.41 $1.68 $1.54 $2.99 $3.14 $3.10 $3.50 $3.10 $3.30 $3.70 3.04 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low $0.87 $0.85 $1.05 $1.18 $1.18 $1.36 $1.36 $2.22 $2.07 $2.09 $2.26 $2.35 $2.62 $3.15 2.08 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl $0.91 $0.92 $1.46 $1.49 $1.35 $1.65 $1.36 $2.76 $3.05 $2.85 $3.39 $3.02 $3.27 $3.77 $3.56 $3.36 2.80 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close -$0.12 -$0.07 $1.41 $0.43 $0.41 $0.43 $0.41 $0.63 $1.32 $1.68 $0.98 $1.95 $1.77 $2.88 $2.71 $2.45 80.55% <-Median-> 10 Graham Price CDN$
Graham No. $22.00 $33.80 $8.89 $35.46 $33.60 $54.00 $35.44 $67.07 $47.35 $40.37 $108.36 $52.99 $76.09 $58.55 $60.92 $65.71 755.60% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 1.54 0.84 3.91 1.19 1.49 1.00 1.65 0.93 1.68 2.35 1.18 2.63 2.30 3.56 1.57 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi 1.89 0.89 4.57 1.34 1.63 1.10 1.75 1.07 2.02 2.81 1.44 2.99 2.56 3.85 1.69 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.19 0.79 3.26 1.05 1.36 0.89 1.54 0.79 1.33 1.89 0.93 2.27 2.03 3.27 1.35 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 1.24 0.85 4.52 1.32 1.56 1.09 1.55 0.98 1.96 2.58 1.40 2.92 2.55 3.91 3.76 3.49 1.55 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 23.80% -14.85% 351.72% 32.17% 55.99% 8.85% 54.61% -1.70% 96.16% 158.32% 39.60% 191.52% 154.64% 291.48% 276.25% 248.80% 55.30% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $27.23 $28.78 $40.17 $46.87 $52.41 $58.78 $54.79 $65.90 $92.99 $103.89 $151.65 $154.50 $198.01 $228.07 $228.07 $228.07 392.94% <-Total Growth 10 Close re Exchange Rate CDN$
Differnce $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.03 $0.10 -$0.38 $0.38 $0.04 $4.26 -$1.14 -$1.14 -$1.14 $0.00 <-Median-> 10 Differnce
Price Close CDN$ $27.23 $28.78 $40.17 $46.87 $52.41 $58.78 $54.79 $65.93 $92.89 $104.27 $151.27 $154.46 $193.75 $229.21 $229.21 $229.21 382.33% <-Total Growth 10 Stock Price CDN$
Increase -26.88% 5.69% 39.58% 16.68% 11.82% 12.15% -6.79% 20.33% 40.89% 12.25% 45.08% 2.11% 25.44% 18.30% 0.00% 0.00% 18.61 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E -16.03 11.62 236.05 17.19 23.66 10.60 22.51 8.18 23.00 36.40 10.38 41.47 24.66 49.52 45.74 39.31 24.06% <-IRR #YR-> 5 Stock Price 193.87% CDN$
Trailing P/E 25.35 -16.95 16.22 275.42 19.22 26.53 9.88 27.09 11.52 25.81 52.80 10.59 52.02 29.18 49.52 45.74 17.04% <-IRR #YR-> 10 Stock Price 382.33% CDN$
CAPE (10 Yr P/E) 22.51 20.57 22.05 21.23 21.27 18.32 22.82 18.54 18.68 19.84 15.43 17.73 18.05 20.69 22.72 25.50 27.30% <-IRR #YR-> 5 Price & Dividend 226.31% CDN$
Median 5 yrs D.  per yr 2.98% 3.24% % Tot Ret 14.91% 11.88% T P/E $26.17 $25.81 P/E:  $22.75 $24.66 20.02% <-IRR #YR-> 10 Price & Dividend 455.57% CDN$
Price 15 D.  per yr 2.52% % Tot Ret 17.41% CAPE Diff 166.14% 11.96% <-IRR #YR-> 15 Stock Price 444.24% CDN$
Price  20 D.  per yr 1.83% % Tot Ret 19.97% 7.33% <-IRR #YR-> 20 Stock Price 311.53% CDN$
Price  25 D.  per yr 2.03% % Tot Ret 22.37% 7.05% <-IRR #YR-> 25 Stock Price 449.65% CDN$
Price  30 D.  per yr 2.88% % Tot Ret 25.08% 8.61% <-IRR #YR-> 30 Stock Price 1092.31% CDN$
Price  35 D.  per yr 2.37% % Tot Ret 24.45% 7.31% <-IRR #YR-> 35 Stock Price CDN$
Price  40 D.  per yr 2.29% % Tot Ret 24.36% 7.11% <-IRR #YR-> 38 Stock Price
Price & Dividend 15 14.48% <-IRR #YR-> 15 Price & Dividend 543.83% CDN$
Price & Dividend 20 9.16% <-IRR #YR-> 20 Price & Dividend 398.76% CDN$
Price & Dividend 25 9.09% <-IRR #YR-> 25 Price & Dividend 580.66% CDN$
Price & Dividend 30 11.50% <-IRR #YR-> 30 Price & Dividend 1398.15% CDN$
Price & Dividend 35 9.68% <-IRR #YR-> 35 Price & Dividend CDN$
Price & Dividend 40 9.41% <-IRR #YR-> 38 Price & Dividend
Price 10 -$40.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $193.75 Price 10
Price  5 -$65.93 $0.00 $0.00 $0.00 $0.00 $193.75 Price  5
Price & Dividend 10 -$40.17 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $205.12 Price & Dividend 10
Price & Dividend 5 -$65.93 $1.89 $2.02 $2.00 $2.31 $205.12 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 $193.75 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 $193.75 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 $193.75 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 $193.75 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 $193.75 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 $193.75 Price  40
Price & Dividend 15 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $205.12 Price & Dividend 15
Price & Dividend 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 $205.12 Price & Dividend 20
Price & Dividend 25 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $205.12 Price & Dividend 25
Price & Dividend 30 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $205.12 Price & Dividend 30
Price & Dividend 35 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $205.12 Price & Dividend 35
Price & Dividend 40 $1.22 $1.25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $205.12 Price & Dividend 40
Price H/L Med. CDN$ $33.85 $28.34 $34.79 $42.36 $50.13 $53.89 $58.37 $62.27 $79.50 $94.90 $128.37 $139.52 $174.93 $208.37 402.87% <-Total Growth 10 Stock Price CDN$
Increase -7.9% -16.3% 22.7% 21.8% 18.3% 7.5% 8.3% 6.7% 27.7% 19.4% 35.3% 8.7% 25.4% 19.1% 17.53% <-IRR #YR-> 10 Stock Price 402.87% CDN$
P/E -19.93 11.44 204.41 15.54 22.63 9.72 23.98 7.72 19.68 33.13 8.80 37.46 22.27 45.02 22.95% <-IRR #YR-> 5 Stock Price 180.91% CDN$
Trailing P/E 31.51 -16.69 14.04 248.92 18.39 24.32 10.53 25.59 9.86 23.49 44.81 9.57 46.96 26.53 20.92% <-IRR #YR-> 10 Price & Dividend 487.45% CDN$
P/E on Running 5 yr Average 19.29 27.64 56.46 44.59 42.55 20.51 22.29 14.84 17.83 20.68 20.07 20.97 26.45 30.96 26.45% <-IRR #YR-> 5 Price & Dividend 215.26% CDN$
P/E on Running 10 yr Average 19.36 15.32 20.54 23.78 27.27 24.60 32.04 25.88 29.39 32.91 28.45 30.09 32.37 37.24 19.68 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 3.39% 3.51% % Tot Ret 16.19% 13.26% T P/E 23.91 23.49 P/E:  20.97 22.27 Count 43 Years of data
-$34.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $174.93
-$62.27 $0.00 $0.00 $0.00 $0.00 $174.93
-$34.79 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $186.29
-$62.27 $1.89 $2.02 $2.00 $2.31 $186.29
High Month Feb May Dec Dec Oct Dec Apr Nov Dec Nov Nov Dec Dec May High Month
Pre-Split 1989
Pre-Reverse split 2018 $41.49 $30.02 $40.62 $47.62 $54.66 $59.57 $62.03
Price High CDN$ $41.49 $30.02 $40.62 $47.62 $54.66 $59.57 $62.03 $71.52 $95.80 $113.34 $156.01 $158.69 $195.04 $225.32 380.16% <-Total Growth 10 Stock Price CDN$
Increase 3.98% -27.65% 35.31% 17.23% 14.78% 8.98% 4.13% 15.30% 33.95% 18.31% 37.65% 1.72% 22.91% 15.53% 16.99% <-IRR #YR-> 10 Stock Price 380.16% CDN$
P/E -24.43 12.12 238.69 17.47 24.67 10.74 25.49 8.87 23.72 39.56 10.70 42.61 24.83 48.68 22.22% <-IRR #YR-> 5 Stock Price 172.71% CDN$
Trailing P/E 38.63 -17.68 16.40 279.83 20.05 26.89 11.19 29.39 11.88 28.06 54.46 10.88 52.37 28.68 24.19 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 27.47 28.06 P/E:  24.19 24.83 31.02 P/E Ratio Historical High CDN$
-$40.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $195.04
-$71.52 $0.00 $0.00 $0.00 $0.00 $195.04
Low Month Dec Feb Jan Mar Jan Feb Dec May Jan Mar Jan May Feb Jan Low Month
Pre-Split 1989
Pre-Reverse split 2018 $26.21 $26.66 $28.95 $37.10 $45.60 $48.21 $54.70
Price Low CDN$ $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 $191.42 434.75% <-Total Growth 10 Stock Price CDN$
Increase -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% 23.65% 18.25% <-IRR #YR-> 10 Stock Price 434.75% CDN$
P/E -15.43 10.76 170.12 13.61 20.58 8.69 22.48 6.58 15.64 26.69 6.91 32.31 19.71 41.36 23.90% <-IRR #YR-> 5 Stock Price 191.98% CDN$
Trailing P/E 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 24.37 19.63 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 20.34 18.93 P/E:  17.68 19.71 9.27 P/E Ratio Historical Low CDN$
-$28.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $154.81
-$53.02 $0.00 $0.00 $0.00 $0.00 $154.81
Pre-Reverse split 2018 $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 $143.05 $167.78 $167.78 $167.78
Price Close US$ $26.77 $28.93 $37.77 $40.40 $37.85 $43.78 $43.67 $48.31 $71.60 $81.60 $119.62 $114.07 $146.20 $166.95 $166.95 $166.95 287.10% <-Total Growth 10 Stock Price US$
Increase -28.49% 8.04% 30.56% 6.97% -6.32% 15.67% -0.23% 10.61% 48.21% 13.97% 46.59% -4.64% 28.17% 14.19% 0.00% 0.00% 19.80 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E -16.03 11.62 236.05 17.19 23.66 10.60 22.51 8.17 23.02 36.27 10.40 41.48 25.21 49.28 45.52 39.12 24.79% <-IRR #YR-> 5 Stock Price 202.63% US$
Trailing P/E 24.79 -17.32 15.17 252.51 16.11 27.36 10.58 24.90 12.12 26.24 53.16 9.92 53.16 28.78 49.28 45.52 14.49% <-IRR #YR-> 10 Stock Price 287.10% US$
CAPE (10 Yr P/E) 22.12 20.22 21.82 21.06 21.06 18.54 24.04 19.86 19.74 20.69 15.62 17.89 18.07 20.62 22.56 25.25 27.81% <-IRR #YR-> 5 Price & Dividend 232.38% US$
Median 10, 5 Yrs D.  per yr 2.61% 3.02% % Tot Ret 15.27% 10.86% T P/E $25.57 $26.24 P/E:  $22.77 $25.21 17.11% <-IRR #YR-> 10 Price & Dividend 342.90% US$
Price 15 D.  per yr 2.67% % Tot Ret 19.03% CAPE Diff 148.86% 11.37% <-IRR #YR-> 15 Stock Price 402.91% US$
Price  20 D.  per yr 2.61% % Tot Ret 26.58% 7.20% <-IRR #YR-> 20 Stock Price 301.34% US$
Price  25 D.  per yr 2.74% % Tot Ret 26.24% 7.71% <-IRR #YR-> 25 Stock Price 539.63% US$
Price  30 D.  per yr 3.31% % Tot Ret 27.74% 8.63% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 2.74% % Tot Ret 27.53% 7.22% <-IRR #YR-> 33 Stock Price US$
Price & Dividend 15 14.04% <-IRR #YR-> 15 Price & Dividend 495.63% US$
Price & Dividend 20 9.80% <-IRR #YR-> 20 Price & Dividend 398.88% US$
Price & Dividend 25 10.45% <-IRR #YR-> 25 Price & Dividend 709.86% US$
Price & Dividend 30 11.94% <-IRR #YR-> 30 Price & Dividend US$
Price & Dividend 35 9.96% <-IRR #YR-> 33 Price & Dividend US$
Price  5 -$48.31 $0.00 $0.00 $0.00 $0.00 $146.20 Price  5
Price 10 -$37.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $146.20 Price 10
Price & Dividend 5 -$48.31 $1.44 $1.52 $1.62 $1.78 $152.83 Price & Dividend 5
Price & Dividend 10 -$37.77 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $152.83 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 $146.20 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 $146.20 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 $146.20 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 $146.20 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 $146.20 Price  35
Price & Dividend 15 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $152.83 Price & Dividend 15
Price & Dividend 20 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $152.83 Price & Dividend 20
Price & Dividend 25 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $152.83 Price & Dividend 25
Price & Dividend 30 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $152.83 Price & Dividend 30
Price & Dividend 35 $1.24 $1.28 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $152.83 Price & Dividend 35
Price H/L Med. US$ $33.66 $28.37 $33.92 $37.33 $40.05 $39.99 $45.18 $44.88 $59.82 $69.84 $100.95 $105.21 $132.04 $153.19 289.33% <-Total Growth 10 Stock Price US$
Increase -4.70% -15.72% 19.57% 10.05% 7.30% -0.16% 12.99% -0.66% 33.28% 16.76% 44.54% 4.23% 25.50% 16.01% 14.56% <-IRR #YR-> 10 Stock Price 289.33% US$
P/E -20.15 11.39 211.97 15.88 25.03 9.68 23.29 7.59 19.23 31.04 8.78 38.26 22.77 45.21 24.09% <-IRR #YR-> 5 Stock Price 194.21% US$
Trailing P/E 31.16 -16.99 13.62 233.28 17.04 24.99 10.94 23.13 10.12 22.46 44.86 9.15 48.01 26.41 17.46% <-IRR #YR-> 10 Price & Dividend 351.47% US$
P/E on Running 5 yr Average 19.96 30.05 55.24 42.32 40.62 18.63 22.19 14.09 17.92 20.14 20.43 20.61 25.98 29.82 27.38% <-IRR #YR-> 5 Price & Dividend 226.24% US$
P/E on Running 10 yr Average 21.87 16.73 21.51 22.51 23.90 20.87 30.32 23.62 28.35 31.36 28.48 29.47 31.94 36.15 22.34 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.90% 3.29% % Tot Ret 16.63% 12.02% T P/E 22.80 22.46 P/E:  21.00 22.77 Count 32 Years of data
-$33.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $132.04
-$44.88 $0.00 $0.00 $0.00 $0.00 $132.04
-$33.92 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $138.67
-$44.88 $1.44 $1.52 $1.62 $1.78 $138.67
High Month Feb Feb Nov Dec Oct Dec Oct Nov Dec Nov Nov Dec Dec Apr
Pre-Reverse split 2018 $41.95 $30.20 $38.52 $41.22 $42.25 $45.35 $48.06
Price High US$ $41.95 $30.20 $38.52 $41.22 $42.25 $45.35 $48.06 $51.40 $72.76 $86.93 $123.35 $117.84 $146.20 $162.96 279.54% <-Total Growth 10 Stock Price US$
Increase 7.87% -28.01% 27.55% 7.01% 2.50% 7.34% 5.98% 6.95% 41.56% 19.47% 41.90% -4.47% 24.07% 11.46% 14.27% <-IRR #YR-> 10 Stock Price 279.54% US$
P/E -25.12 12.13 240.75 17.54 26.41 10.98 24.77 8.70 23.40 38.64 10.73 42.85 25.21 48.10 23.25% <-IRR #YR-> 5 Stock Price 184.44% US$
Trailing P/E 38.84 -18.08 15.47 257.63 17.98 28.34 11.64 26.49 12.31 27.95 54.82 10.25 53.16 28.10 24.83 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 27.22 27.95 P/E:  24.08 25.21 35.39 P/E Ratio Historical High US$
-$38.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $146.20
-$51.40 $0.00 $0.00 $0.00 $0.00 $146.20
Low Month Dec Feb  Jan Mar Dec Feb Feb May Jan Mar Jan May Oct Jan
Pre-Reverse split 2018 $25.36 $26.53 $29.31 $33.43 $37.85 $34.62 $42.30 $42.30
Price Low US$ $25.36 $26.53 $29.31 $33.43 $37.85 $34.62 $42.30 $38.36 $46.87 $52.75 $78.54 $92.58 $117.88 $143.41 302.18% <-Total Growth 10 Stock Price US$
Increase -20.10% 4.61% 10.48% 14.06% 13.22% -8.53% 22.18% -9.31% 22.18% 12.55% 48.89% 17.88% 27.33% 21.66% 14.93% <-IRR #YR-> 10 Stock Price 302.18% US$
P/E -15.19 10.65 183.19 14.23 23.66 8.38 21.80 6.49 15.07 23.44 6.83 33.67 20.32 42.33 25.17% <-IRR #YR-> 5 Stock Price 207.30% US$
Trailing P/E 23.48 -15.89 11.77 208.94 16.11 21.64 10.24 19.77 7.93 16.96 34.91 8.05 42.87 24.73 19.68 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 18.37 16.96 P/E:  17.70 20.32 8.71 P/E Ratio Historical Low US$
-$29.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $117.88
-$38.36 $0.00 $0.00 $0.00 $0.00 $117.88
$2,012 <-12 mths 11.98%
Free Cash Flow MS $1,556 $1,694 $1,099 $1,446 $1,887 $2,079 $1,510 $1,486 $197 $1,241 $1,286 $1,320 $1,797 $1,788 $1,943 $2,088 63.51% <-Total Growth 10 Free Cash Flow US$
Change 10.17% -27.37% -1.59% -86.74% 529.95% 3.63% 2.64% 36.14% -0.50% 8.67% 7.46% 3.87% <-IRR #YR-> 5 Free Cash Flow MS 20.93% US$
FCF/CF from Op Ratio 0.60 0.63 0.52 0.61 0.66 0.70 0.74 0.72 0.28 0.71 0.73 0.69 0.77 0.75 0.76 0.75 5.04% <-IRR #YR-> 10 Free Cash Flow MS 63.51% US$
Dividends paid $960 $1,021 $1,038 $1,033 $1,012 $979 $955 $900 $698 $730 $773 $834 $887 $973 $973 $973 -14.55% <-Total Growth 10 Dividends paid US$
Percentage paid 61.70% 60.27% 94.45% 71.44% 53.63% 47.09% 63.25% 60.57% 354.31% 58.82% 60.11% 63.18% 49.36% 54.44% 50.10% 46.62% $0.60 <-Median-> 10 Percentage paid US$
5 Year Coverage 64.49% 67.41% 65.92% 61.95% 62.55% 58.03% 63.47% 65.44% 70.91% 71.16% 67.15% 56.48% 54.60% 51.94% 5 Year Coverage US$
Dividend Coverage Ratio 1.62 1.66 1.06 1.40 1.86 2.12 1.58 1.65 0.28 1.70 1.66 1.58 2.03 1.84 2.00 2.14 1.66 <-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 1.41 1.41 1.49 1.77 1.83 1.93 5 Year of Coverage US$
$2,009 <-12 mths 7.38%
Free Cash Flow TRI $1,563 $1,737 $1,163 $1,445 $1,801 $2,022 $1,032 $1,107 $159 $1,330 $1,256 $1,340 $1,871 $1,788 $1,943 $2,088 60.88% <-Total Growth 10 Free Cash Flow
Change -2.43% 11.13% -33.05% 24.25% 24.64% 12.27% -48.96% 7.27% -85.64% 736.48% -5.56% 6.69% 39.63% -4.44% 8.67% 7.46% 11.07% <-IRR #YR-> 5 Free Cash Flow MS 69.02% US$
FCF/CF from Op Ratio 0.60 0.64 0.55 0.61 0.63 0.68 0.51 0.54 0.23 0.76 0.71 0.70 0.80 0.75 0.76 0.75 4.87% <-IRR #YR-> 10 Free Cash Flow MS 60.88% US$
Dividends paid $960 $1,021 $1,038 $1,033 $1,012 $979 $955 $900 $698 $730 $773 $834 $887 $973 $973 $973 -14.55% <-Total Growth 10 Dividends paid US$
Percentage paid 61.42% 58.78% 89.25% 71.49% 56.19% 48.42% 92.54% 81.30% 438.99% 54.89% 61.54% 62.24% 47.41% 54.44% 50.10% 46.62% $0.62 <-Median-> 10 Percentage paid US$
5 Year Coverage 58.35% 58.47% 63.16% 66.01% 65.69% 62.23% 67.22% 65.87% 74.24% 75.43% 83.05% 75.79% 65.85% 55.34% 54.17% 51.40% 5 Year Coverage US$
Dividend Coverage Ratio 1.63 1.70 1.12 1.40 1.78 2.07 1.08 1.23 0.23 1.82 1.62 1.61 2.11 1.84 2.00 2.14 1.62 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 1.71 1.71 1.58 1.52 1.52 1.61 1.49 1.52 1.35 1.33 1.20 1.32 1.52 1.81 1.85 1.95 5 Year of Coverage US$
Market Cap US$ $22,166 $23,920 $30,976 $32,160 $28,939 $31,846 $30,979 $24,227 $35,618 $40,565 $58,146 $54,304 $66,223 $75,238 $75,238 $75,238 113.79% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $22,543 $23,798 $32,946 $37,309 $40,072 $42,759 $38,863 $33,063 $46,209 $51,834 $73,531 $73,532 $87,762 $103,296 $103,296 $103,296 166.38% <-Total Growth 10 Market Cap  CDN$
Diluted # of Shares in Million 833.5 928.6 861.0 810.9 784.1 749.0 720.2 668.2 502.5 498.0 494.5 484.9 464.0 464.0 464.0 464.0 -46.11% <-Total Growth 10 Diluted
Change -0.36% 11.42% -7.28% -5.81% -3.30% -4.49% -3.84% -7.22% -24.80% -0.89% -0.71% -1.94% -4.32% 0.00% 0.00% 0.00% -4.08% <-Median-> 10 Change
Difference Diluted/Basic 0.00% -10.98% -3.80% -0.37% -0.37% -0.22% -0.20% -0.09% -0.34% -0.26% -0.21% -0.22% -0.17% -0.17% -0.17% -0.17% -0.22% <-Median-> 10 Difference Diluted/Basic
Average # of Shares in Millions 832.8 827.0 827.7 807.3 780.7 746.7 718.1 666.9 500.4 496.4 493.1 483.6 463.0 -44.05% <-Total Growth 10 Average
Basic # of Shares in Millions 833.5 826.6 828.2 807.9 781.3 747.3 718.8 667.6 500.8 496.7 493.4 483.9 463.2 463.2 463.2 463.2 -44.08% <-Total Growth 10 Basic
Change 0.14% -0.82% 0.19% -2.46% -3.30% -4.34% -3.82% -7.12% -24.98% -0.82% -0.66% -1.94% -4.28% 0.00% 0.00% 0.00% -3.56% <-Median-> 10 Change
Difference Basic/Outstanding -0.7% 0.0% -1.0% -1.5% -2.1% -2.7% -1.3% -24.9% -0.7% 0.1% -1.5% -1.6% -2.2% -2.7% -2.7% -2.7% -1.55% <-Median-> 10 Difference Basic/Outstanding
$2,506 <-12 mths 7.05%
# of Shares in Millions 827.9 826.9 820.2 796.0 764.6 727.4 709.3 501.5 497.5 497.1 486.1 476.1 453.0 450.7 450.7 450.7 -5.76% <-IRR #YR-> 10 Shares -44.77% US$
Change -0.73% -0.12% -0.82% -2.94% -3.95% -4.86% -2.49% -29.30% -0.80% -0.07% -2.22% -2.06% -4.85% -0.51% 0.00% 0.00% -2.02% <-IRR #YR-> 5 Shares -9.68% US$
CF fr Op $M US$ $2,597 $2,704 $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 $2,341 $2,384 $2,564 $2,767 11.32% <-Total Growth 10 Cash Flow US$
Increase -2.18% 4.12% -22.23% 12.51% 19.95% 5.14% -32.00% 1.63% -65.96% 148.58% 1.60% 8.01% 22.25% 1.84% 7.56% 7.91% SO Buy Back, DRIP S Iss, Ret of Cap US$
5 year Running Average $2,499 $2,677 $2,545 $2,485 $2,522 $2,599 $2,464 $2,456 $2,123 $1,904 $1,662 $1,639 $1,695 $2,032 $2,195 $2,394 -33.39% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $3.14 $3.27 $2.56 $2.97 $3.71 $4.10 $2.86 $4.11 $1.41 $3.51 $3.65 $4.02 $5.17 $5.29 $5.69 $6.14 101.56% <-Total Growth 10 Cash Flow per Share US$
Increase -1.47% 4.24% -21.59% 15.92% 24.88% 10.51% -30.26% 43.74% -65.68% 148.75% 3.91% 10.29% 28.48% 2.36% 7.56% 7.91% 1.08% <-IRR #YR-> 10 Cash Flow 11.32% US$
5 year Running Average $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 $4.33 $4.76 $5.26 2.57% <-IRR #YR-> 5 Cash Flow 13.53% US$
P/CF on Med Price 10.73 8.67 13.23 12.56 10.79 9.75 15.79 10.92 42.39 19.90 27.68 26.15 25.55 28.96 0.00 0.00 7.26% <-IRR #YR-> 10 Cash Flow per Share 101.56% US$
P/CF on Closing Price 8.54 8.85 14.73 13.59 10.20 10.67 15.27 11.75 50.74 23.25 32.80 28.36 28.29 31.56 29.34 27.19 4.68% <-IRR #YR-> 5 Cash Flow per Share 25.69% US$
76.85% Diff M/C 1.46% <-IRR #YR-> 10 CFPS 5 yr Running 15.56% US$
Excl.Working Capital CF $279.0 $159.0 -$60.0 $384.0 $183.0 -$18.0 $566.0 $134.0 $414.0 -$102.0 -$832.0 -$8.0 -$457.0 $0.0 $0.0 $0.0 0.00% <-IRR #YR-> 5 CFPS 5 yr Running 0.01% US$
CF fr Op $M WC US$ $2,876 $2,863 $2,043 $2,750 $3,021 $2,966 $2,595 $2,196 $1,116 $1,643 $941 $1,907 $1,884 $2,384 $2,564 $2,767 -7.78% <-Total Growth 10 Cash Flow less WC US$
Increase 6.13% -0.45% -28.64% 34.61% 9.85% -1.82% -12.51% -15.38% -49.18% 47.22% -42.73% 102.66% -1.21% 26.54% 7.56% 7.91% -0.81% <-IRR #YR-> 10 Cash Flow less WC -7.78% US$
5 year Running Average $2,598 $2,781 $2,675 $2,648 $2,711 $2,729 $2,675 $2,706 $2,379 $2,103 $1,698 $1,561 $1,498 $1,752 $1,936 $2,301 -3.02% <-IRR #YR-> 5 Cash Flow less WC -14.21% US$
CFPS Excl. WC US$ $3.47 $3.46 $2.49 $3.45 $3.95 $4.08 $3.66 $4.38 $2.24 $3.31 $1.94 $4.01 $4.16 $3.97 $3.97 $3.97 -5.63% <-IRR #YR-> 10 CF less WC 5 Yr Run -44.00% US$
Increase 6.90% -0.34% -28.05% 38.69% 14.37% 3.19% -10.27% 19.69% -48.77% 47.32% -41.43% 106.93% 3.83% -4.55% 0.00% 0.00% -11.15% <-IRR #YR-> 5 CF less WC 5 Yr Run -44.63% US$
5 year Running Average $3.27 $3.35 $3.23 $3.23 $3.37 $3.49 $3.53 $3.90 $3.66 $3.53 $3.10 $3.17 $3.13 $3.48 $3.61 $4.02 5.26% <-IRR #YR-> 10 CFPS - Less WC 66.97% US$
P/CF on Med Price 9.69 8.19 13.62 10.80 10.14 9.81 12.35 10.25 26.66 21.13 52.15 26.26 31.75 38.59 0.00 0.00 -1.02% <-IRR #YR-> 5 CFPS - Less WC -5.02% US$
P/CF on Closing Price 7.71 8.35 15.16 11.69 9.58 10.74 11.94 11.03 31.92 24.69 61.79 28.48 35.15 42.05 42.05 42.05 -0.32% <-IRR #YR-> 10 CFPS 5 yr Running -3.12% US$
CF/-WC P/CF Med 10 yr 17.85 5 yr  26.15 P/CF Med 10 yr 16.74 5 yr  26.66 151.21% Diff M/C -4.32% <-IRR #YR-> 5 CFPS 5 yr Running -19.83% US$
$3,423 <-12 mths 7.97%
CF fr Op $M CDN$ $2,641 $2,690 $2,237 $2,745 $3,930 $4,007 $2,545 $2,813 $912 $2,222 $2,248 $2,594 $3,171 $3,257 $3,503 $3,780 41.75% <-Total Growth 10 Cash Flow CDN$
Increase 0.02% 1.86% -16.86% 22.71% 43.18% 1.95% -36.47% 10.51% -67.59% 143.68% 1.17% 15.39% 22.25% 2.72% 7.56% 7.91% SO Buy Back, DRIP S Iss
5 year Running Average $2,650 $2,829 $2,600 $2,591 $2,849 $3,122 $3,093 $3,208 $2,841 $2,500 $2,148 $2,158 $2,229 $2,698 $2,954 $3,261 -14.26% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $3.19 $3.25 $2.73 $3.45 $5.14 $5.51 $3.59 $5.61 $1.83 $4.47 $4.62 $5.45 $7.00 $7.23 $7.77 $8.39 156.66% <-Total Growth 10 Cash Flow per Share CDN$
Increase 0.75% 1.98% -16.17% 26.43% 49.06% 7.16% -34.85% 56.31% -67.32% 143.84% 3.47% 17.82% 28.48% 3.24% 7.56% 7.91% 3.55% <-IRR #YR-> 10 Cash Flow 41.75% CDN$
5 year Running Average $3.32 $3.41 $3.14 $3.16 $3.55 $4.02 $4.08 $4.66 $4.34 $4.20 $4.02 $4.40 $4.67 $5.75 $6.41 $7.17 2.42% <-IRR #YR-> 5 Cash Flow 12.71% CDN$
P/CF on Med Price 10.61 8.71 12.75 12.28 9.75 9.78 16.26 11.10 43.37 21.23 27.76 25.61 24.99 28.83 0.00 0.00 9.88% <-IRR #YR-> 10 Cash Flow per Share 156.66% CDN$
P/CF on Closing Price 8.54 8.85 14.73 13.59 10.20 10.67 15.27 11.75 50.68 23.33 32.71 28.35 27.68 31.72 29.49 27.33 14.30% <-IRR #YR-> 5 Cash Flow per Share 24.79% CDN$
69.17% Diff M/C 4.06% <-IRR #YR-> 10 CFPS 5 yr Running 48.88% CDN$
Excl.Working Capital CF $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 -$619.0 $0.0 $0.0 $0.0 0.07% <-IRR #YR-> 5 CFPS 5 yr Running 0.35% CDN$
CF fr Op $M WC CDN$ $2,925 $2,848 $2,173 $3,190 $4,183 $3,982 $3,255 $2,996 $1,449 $2,092 $1,193 $2,583 $2,552 $3,257 $3,503 $3,780 17.43% <-Total Growth 10 Cash Flow less WC CDN$
Increase 8.52% -2.62% -23.71% 46.82% 31.13% -4.80% -18.26% -7.98% -51.62% 44.32% -42.97% 116.50% -1.21% 27.63% 7.56% 7.91% 1.62% <-IRR #YR-> 10 Cash Flow less WC 17.43% CDN$
5 year Running Average $2,743 $2,927 $2,732 $2,766 $3,064 $3,275 $3,357 $3,521 $3,173 $2,755 $2,197 $2,063 $1,974 $2,335 $2,617 $3,135 -3.16% <-IRR #YR-> 5 Cash Flow less WC -14.82% CDN$
CFPS Excl. WC CDN$ $3.53 $3.44 $2.65 $4.01 $5.47 $5.47 $4.59 $5.97 $2.91 $4.21 $2.45 $5.43 $5.63 $7.23 $7.77 $8.39 -3.20% <-IRR #YR-> 10 CF less WC 5 Yr Run -27.76% CDN$
Increase 9.31% -2.50% -23.09% 51.27% 36.52% 0.06% -16.16% 30.16% -51.22% 44.42% -41.68% 121.06% 3.83% 28.28% 7.56% 7.91% -10.93% <-IRR #YR-> 5 CF less WC 5 Yr Run -43.95% CDN$
5 year Running Average $3.45 $3.53 $3.30 $3.37 $3.82 $4.21 $4.44 $5.10 $4.88 $4.63 $4.03 $4.20 $4.13 $4.99 $5.70 $6.89 7.84% <-IRR #YR-> 10 CFPS - Less WC 112.63% CDN$
P/CF on Med Price 9.58 8.23 13.13 10.57 9.16 9.84 12.72 10.42 27.28 22.55 52.30 25.72 31.05 28.83 0.00 0.00 4.18% <-IRR #YR-> 5 CFPS - Less WC -5.70% CDN$
P/CF on Closing Price 7.71 8.35 15.16 11.69 9.58 10.74 11.94 11.04 31.88 24.78 61.64 28.47 34.39 31.72 29.49 27.33 2.26% <-IRR #YR-> 10 5 yr Running 25.07% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 18.75 5 yr  25.61 P/CF Med 10 yr 17.63 5 yr  27.28 79.86% Diff M/C -4.16% <-IRR #YR-> 5 5 yr Running -19.13% CDN$
-$3.59 $0.00 $0.00 $0.00 $0.00 $7.00 Cash Flow per Share CDN$
-$3.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.67 CFPS 5 yr Running CDN$
-$4.66 $0.00 $0.00 $0.00 $0.00 $4.67 CFPS 5 yr Running CDN$
-$2,173 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,552 Cash Flow less WC CDN$
-$2,996 $0 $0 $0 $0 $2,552 Cash Flow less WC CDN$
-$2,732 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,974 CF less WC 5 Yr Run CDN$
-$3,521 $0 $0 $0 $0 $1,974 CF less WC 5 Yr Run CDN$
OPM 18.81% 20.36% 16.56% 18.77% 23.25% 26.72% 17.90% 37.48% 11.89% 29.16% 27.93% 28.90% 34.46% 32.79% 108.12% <-Total Growth 10 OPM CDN$
Increase -7.41% 8.27% -18.70% 13.35% 23.86% 14.97% -33.01% 109.37% -68.29% 145.34% -4.22% 3.46% 19.24% -4.83% should be zero, it is a check on calculations CDN$
Diff from Median -31.2% -25.5% -39.4% -31.3% -14.9% -2.2% -34.5% 37.2% -56.5% 6.7% 2.2% 5.7% 26.1% 20.0% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 27.33% 5 Yrs 28.90% Should increase or be stable.
$2,807 <-12 mths 4.82%
Adjusted EBITDA US$ $3,310 $3,070 $3,313 $3,392 $2,954 $3,437 $1,365 $1,493 $1,975 $1,970 $2,329 $2,678 $2,810 $3,053 $3,324 -12.77% <-Total Growth 10 Adjusted EBITDA US$
Change -7.25% 7.92% 2.38% -12.91% 16.35% -60.29% 9.38% 32.28% -0.25% 18.22% 14.98% 4.93% 8.65% 8.88% 8.65% <-Median-> 10 Change US$
Margin 23.97% 23.12% 26.08% 26.91% 24.20% 30.78% 12.04% 27.14% 33.44% 32.92% 36.69% 40.41% 41.36% 41.99% 42.71% 28.96% <-Median-> 10 Margin US$
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 $2,905 $2,879 -61.11% <-Total Growth 10 Debt US$
Change -13.09% 20.04% 1.42% -9.86% -8.07% -14.27% -40.30% -16.71% 40.96% 0.37% -17.75% -6.71% -0.90% -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 0.04 0.04 0.11 <-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 5.78 5.32 5.94 <-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 1.24 1.21 2.15 <-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 $3,935 $3,933 -50.48% <-Total Growth 10 Debt CDN$
Change -14.98% 28.33% 10.62% 7.59% -10.86% -19.90% -35.08% -20.71% 38.18% -0.05% -12.13% -6.71% -0.04% -8.79% <-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 0.04 0.04 0.11 <-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 5.78 5.32 5.94 <-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 1.24 1.21 2.15 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $8,471 $8,135 $7,890 $7,124 $6,417 $5,655 $5,315 $3,324 $3,818 $3,427 $3,331 $3,219 $3,165 $3,199 -149.29% <-Total Growth 10 Intangibles US$
Goodwill US$ $15,932 $16,256 $16,871 $16,403 $15,878 $14,485 $15,042 $5,076 $5,853 $5,976 $5,940 $5,882 $2,030 $7,285 -731.08% <-Total Growth 10 Goodwill US$
Total $24,403 $24,391 $24,761 $23,527 $22,295 $20,140 $20,357 $8,400 $9,671 $9,403 $9,271 $9,101 $5,195 $10,484 376.63% <-Total Growth 10 Total US$
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% -42.92% 101.81% -3.88% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 1.10 1.02 0.80 0.73 0.77 0.63 0.66 0.35 0.27 0.23 0.16 0.17 0.08 0.14
Intangibles CDN$ $8,615 $8,094 $8,392 $8,265 $8,886 $7,593 $6,668 $4,535 $4,959 $4,363 $4,223 $4,360 $4,287 $4,370 -95.76% <-Total Growth 10 Intangibles CDN$
Goodwill CDN$ $16,203 $16,173 $17,944 $19,029 $21,987 $19,449 $18,870 $6,925 $7,602 $7,609 $7,531 $7,967 $2,749 $9,952 -552.64% <-Total Growth 10 Goodwill CDN$
Total $24,818 $24,267 $26,336 $27,294 $30,873 $27,042 $25,538 $11,459 $12,561 $11,972 $11,754 $12,326 $7,036 $14,322 274.29% <-Total Growth 10 Total CDN$
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% -42.92% 103.55% -3.25% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 1.10 1.02 0.80 0.73 0.77 0.63 0.66 0.35 0.27 0.23 0.16 0.17 0.08 0.14 0.31 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $3,914 $4,151 $3,900 $3,646 $3,540 $4,634 $2,977 $4,529 $3,071 $3,975 $2,453 $2,811 $2,921 $3,423 Liq ratio of 1.5 and up, best US$
Current Liabilities $4,604 $4,995 $4,761 $4,597 $5,390 $4,562 $4,796 $2,462 $3,219 $2,652 $2,581 $4,891 $3,233 $3,535 0.93 <-Median-> 10 Ratio US$
Liquidity 0.85 0.83 0.82 0.79 0.66 1.02 0.62 1.84 0.95 1.50 0.95 0.57 0.90 0.97 0.95 <-Median-> 5 Ratio US$
Liq. with CF aft div 1.19 1.16 1.04 1.08 0.99 1.45 0.84 2.39 0.95 1.87 1.33 0.79 0.70 1.37 0.95 <-Median-> 5 Ratio US$
Liq. CF re  Inv+Div  0.86 1.10 0.77 0.88 0.83 1.45 0.69 2.39 0.66 1.78 1.11 0.72 0.70 1.37 0.72 <-Median-> 5 Ratio US$
Curr Long Term Debt $780 $579 $0 $0 $1,647 $372 $941 Curr Long Term Debt US$
Liquidity Less CLTD 2.69 1.16 1.50 0.95 0.87 1.02 1.32 1.02 <-Median-> 5 Ratio US$
Liq. with CF aft div 2.77 1.12 1.68 1.25 1.16 0.90 1.63 1.16 <-Median-> 5 Ratio US$
Assets US$ $32,476 $32,572 $32,439 $30,597 $29,095 $27,852 $26,480 $17,047 $17,295 $17,881 $22,149 $21,711 $18,684 $18,816 Debt ratio of 1.5 and up, best US$
Liabilities $15,726 $15,074 $16,009 $15,938 $15,995 $14,596 $12,905 $7,821 $7,735 $7,901 $8,315 $9,826 $7,620 $7,781 2.19 <-Median-> 10 Ratio US$
Debt Ratio 2.07 2.16 2.03 1.92 1.82 1.91 2.05 2.18 2.24 2.26 2.66 2.21 2.45 2.42 2.26 <-Median-> 5 Ratio US$
Check $16,750 $17,498 $16,430 $14,659 $13,100 $13,256 $13,575 $9,226 $9,560 $9,980 $13,834 $11,885 $11,064 $11,035 Check US$
Lib and non-cont. int $16,071 $15,427 $16,403 $16,419 $16,482 $15,079 $13,403 $7,821 $7,735 $7,901 $8,315 $9,826 $7,620 $7,781 Lib and non-cont. int US$
Estimates BVPS $24.10 $24.90 $25.30 Estimates Estimates BVPS US$
Estimate Book Value $10,861.0 $11,221.5 $11,401.8 Estimates Estimate Book Value US$
P/B Ratio (Close) 6.93 6.70 6.60 Estimates P/B Ratio (Close) US$
Difference from 10 year median 146.52% Diff M/C Estimates Difference from 10 yr med. US$
Total Book Value US$ $16,750 $17,498 $16,430 $14,659 $13,100 $13,256 $13,575 $9,226 $9,560 $9,980 $13,834 $11,885 $11,064 $11,035 -32.66% <-Total Growth 10 Book Value US$
Non-Control Int US$ $345 $353 $394 $481 $487 $483 $498 $0 $0 $0 $0 $0 $0 $0 Non-Control Int US$ US$
Tot. Book Value US$ $16,405 $17,145 $16,036 $14,178 $12,613 $12,773 $13,077 $9,226 $9,560 $9,980 $13,834 $11,885 $11,064 $11,035 $11,035 $11,035 -31.01% <-Total Growth 10 Book Value US$
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$ $16,295 $17,035 $15,926 $14,068 $12,503 $12,663 $12,967 $9,116 $9,450 $9,870 $13,724 $11,775 $10,954 $10,925 $10,925 $10,925 -31.22% <-Total Growth 10 Book Value US$
Book Value per Share $19.68 $20.60 $19.42 $17.67 $16.35 $17.41 $18.28 $18.18 $19.00 $19.85 $28.23 $24.73 $24.18 $24.24 $24.24 $24.24 24.54% <-Total Growth 10 Book Value per Share US$
Change -14.56% 4.66% -5.74% -8.99% -7.47% 6.45% 5.02% -0.57% 4.50% 4.52% 42.20% -12.39% -2.23% 0.24% 0.00% 0.00% 145.08% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 1.71 1.38 1.75 2.11 2.45 2.30 2.47 2.47 3.15 3.52 3.58 4.25 5.46 6.32 0.00 0.00 2.34 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.36 1.40 1.94 2.29 2.31 2.51 2.39 2.66 3.77 4.11 4.24 4.61 6.05 6.89 6.89 6.89 2.22% <-IRR #YR-> 10 Book Value per Share 24.54% US$
Change -16.30% 3.23% 38.51% 17.54% 1.24% 8.66% -5.00% 11.24% 41.82% 9.04% 3.09% 8.85% 31.09% 13.91% 0.00% 0.00% 5.88% <-IRR #YR-> 5 Book Value per Share 33.04% US$
Leverage (A/BK) 1.94 1.86 1.97 2.09 2.22 2.10 1.95 1.85 1.81 1.79 1.60 1.83 1.69 1.71 1.84 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.94 0.86 0.97 1.09 1.22 1.10 0.95 0.85 0.81 0.79 0.60 0.83 0.69 0.71 0.84 <-Median-> 10 Debt/Eq Ratio US$
Median Values P/BV 10 yr Med 2.81 5 yr Med 3.58 145.08% Diff M/C 1.94 Historical 29 A/BV US$
Current Assets CDN$ $3,981 $4,130 $4,148 $4,230 $4,902 $6,222 $3,735 $6,178 $3,989 $5,061 $3,110 $3,807 $3,956 $3,956 Liq ratio of 1.5 and up, best CDN$
Current Liabilities $4,682 $4,970 $5,064 $5,333 $7,464 $6,125 $6,017 $3,359 $4,181 $3,377 $3,272 $6,624 $4,379 $4,379 0.93 <-Median-> 10 Ratio CDN$
Liquidity 0.85 0.83 0.82 0.79 0.66 1.02 0.62 1.84 0.95 1.50 0.95 0.57 0.90 0.90 0.95 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.20 1.16 1.05 1.09 1.01 1.46 0.84 2.41 0.95 1.86 1.34 0.80 0.45 1.34 Uses actual CDN dividends received CDN$
Liq. CF re  Inv+Div  0.86 1.10 0.78 0.89 0.84 1.46 0.69 2.41 0.66 1.69 1.05 0.68 0.57 1.23 US$ one above more accurate CDN$
Curr Long Term Debt $1,064 $752 $0 $0 $2,231 $504 $504 Curr Long Term Debt
Liquidity Less CLTD 2.69 1.16 1.50 0.95 0.87 1.02 1.02 Liquidity Less CLTD
Liq. with CF aft div 2.81 1.12 1.66 1.26 1.17 0.79 1.39 Liq. with CF aft div
Assets CDN$ $33,028 $32,406 $34,502 $35,496 $40,289 $37,397 $33,219 $23,256 $22,463 $22,766 $28,081 $29,405 $25,306 $25,306 Debt ratio of 1.5 and up, best CDN$
Liabilities $15,993 $14,997 $17,027 $18,490 $22,149 $19,598 $16,189 $10,669 $10,046 $10,060 $10,542 $13,308 $10,321 $10,321 2.19 <-Median-> 10 Ratio CDN$
Debt Ratio 2.07 2.16 2.03 1.92 1.82 1.91 2.05 2.18 2.24 2.26 2.66 2.21 2.45 2.45 2.26 <-Median-> 5 Ratio CDN$
Check  $17,035 $17,409 $17,475 $17,006 $18,140 $17,799 $17,030 $12,586 $12,417 $12,707 $17,539 $16,097 $14,985 $14,985
Estimates BVPS $32.92 $34.02 $34.56 Estimates Estimates BVPS CDN$
Estimate Book Value $14,837.2 $15,329.7 $15,576.0 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 6.96 6.74 6.63 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median 141.45% 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 $14,985 $15,075 Book Value Check CDN$
Total Book Value $17,035 $17,409 $17,475 $17,006 $18,140 $17,799 $17,030 $12,586 $12,417 $12,707 $17,539 $16,097 $14,985 $14,985 -14.25% <-Total Growth 10 Total Book Value CDN$
Non-Control Int CDN$ $351 $351 $419 $558 $674 $649 $625 $0 $0 $0 $0 $0 $0 $0 Non-Control Int CDN$ CDN$
Tot. Book Value CDN$ $16,684 $17,058 $17,056 $16,448 $17,466 $17,150 $16,405 $12,586 $12,417 $12,707 $17,539 $16,097 $14,985 $14,985 $14,985 $14,985 -12.14% <-Total Growth 10 Tot. Book Value CDN$ CDN$
Preference Shares  CDN$ $112 $109 $117 $128 $152 $148 $138 $150 $143 $140 $139 $149 $149 $150 $150 $150 27.34% <-Total Growth 10 Preference Shares  CDN$ CDN$
Net Book Value CDN$ $16,572 $16,948 $16,939 $16,320 $17,313 $17,003 $16,267 $12,436 $12,274 $12,566 $17,399 $15,948 $14,836 $14,835 $14,835 $14,835 -12.41% <-Total Growth 10 Book Value CDN$
Book Value per Share $20.02 $20.50 $20.65 $20.50 $22.64 $23.37 $22.93 $24.80 $24.67 $25.28 $35.79 $33.50 $32.75 $32.92 $32.92 $32.92 58.59% <-Total Growth 10 Book Value per Share CDN$
Change -12.64% 2.39% 0.77% -0.73% 10.45% 3.22% -1.88% 8.13% -0.51% 2.46% 41.60% -6.41% -2.23% 0.50% 0.00% 0.00% 141.49% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 1.69 1.38 1.68 2.07 2.21 2.31 2.54 2.51 3.22 3.75 3.59 4.16 5.34 6.33 2.36 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.36 1.40 1.94 2.29 2.31 2.51 2.39 2.66 3.76 4.12 4.23 4.61 5.92 6.96 6.96 6.96 4.72% <-IRR #YR-> 10 Book Value per Share 58.59% CDN$
Change -16.30% 3.23% 38.51% 17.54% 1.24% 8.66% -5.00% 11.29% 41.61% 9.56% 2.46% 9.10% 28.30% 17.71% 0.00% 0.00% 5.72% <-IRR #YR-> 5 Book Value per Share 32.08% CDN$
Leverage (A/BK) 1.94 1.86 1.97 2.09 2.22 2.10 1.95 1.85 1.81 1.79 1.60 1.83 1.69 1.69 1.84 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.94 0.86 0.97 1.09 1.22 1.10 0.95 0.85 0.81 0.79 0.60 0.83 0.69 0.69 0.84 <-Median-> 10 Debt/Eq Ratio CDN$
Median Values P/BV 10 yr Med 2.88 5 yr Med 3.75 141.49% Diff M/C 1.94 Historical 29 A/BV CDN$
$2,434 <-12 mths -13.96%
Comprehensive Income US$ -$1,690 $1,868 $387 $93 $815 $2,493 $2,065 $6,875 $1,616 $1,278 $5,737 $875 $2,829 631.01% <-Total Growth 10 Comprehensive Income US$
NCI -$2 $53 $48 $50 $54 $49 $64 $90 $0 $0 $0 $0 $0 -100.00% <-Total Growth 10 NCI US$
Shareholders -$1,688 $1,815 $339 $43 $761 $2,444 $2,001 $6,785 $1,616 $1,278 $5,737 $875 $2,829 734.51% <-Total Growth 10 Comprehensive Income US$
Increase -313.13% 207.52% -81.32% -87.32% 1669.77% 221.16% -18.13% 239.08% -76.18% -20.92% 348.90% -84.75% 223.31% -20.9% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $732 $340 $579 $260 $254 $1,080 $1,118 $2,407 $2,721 $2,825 $3,483 $3,258 $2,467 23.64% <-IRR #YR-> 10 Comprehensive Income 734.51% US$
ROE US$ -10.1% 10.4% 2.1% 0.3% 5.8% 18.4% 14.7% 73.5% 16.9% 12.8% 41.5% 7.4% 25.6% -16.05% <-IRR #YR-> 5 Comprehensive Income -58.31% US$
5Yr Median 4.0% 4.0% 4.0% 2.1% 2.1% 5.8% 5.8% 14.7% 16.9% 16.9% 16.9% 16.9% 16.9% 15.60% <-IRR #YR-> 10 5 Yr Running Average 326.08% US$
% Difference from NI 18.1% -14.6% 139.9% -97.8% -42.1% -24.6% 37.0% 69.8% 2.1% 12.6% 0.0% -35.2% 3.9% 0.50% <-IRR #YR-> 5 5 Yr Running Average 2.50% US$
Median Values Diff 5, 10 yr 1.1% 2.1% 16.9% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.62 0.57 0.43 0.60 0.56 0.65 0.54 0.89 0.35 0.62 0.36 0.39 0.58 0.67   CFO / Current Liabilities US$
5 year Median 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 0.58 0.39 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 8.86% 8.79% 6.30% 8.99% 10.38% 10.65% 9.80% 12.88% 6.45% 9.19% 4.25% 8.78% 10.08% 12.67% CFO / Total Assets US$
5 year Median 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% 9.19% 8.8% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ -4.28% 6.36% 0.42% 6.24% 4.31% 11.12% 5.27% 23.17% 9.04% 6.27% 25.69% 6.16% 14.42% 7.87% Net  Income/Assets Return on Assets US$
5Yr Median 2.56% 2.56% 2.44% 2.56% 4.31% 6.24% 5.27% 6.24% 9.04% 9.04% 9.04% 9.04% 9.04% 7.87% 9.0% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ -8.53% 12.15% 0.86% 13.57% 10.04% 24.46% 10.76% 43.32% 16.55% 11.37% 41.45% 11.36% 24.60% 13.56% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 4.73% 4.73% 4.41% 4.73% 10.04% 12.15% 10.76% 13.57% 16.55% 16.55% 16.55% 16.55% 16.55% 13.56% 16.6% <-Median-> 5 Return on Equity US$
Net income/Shares o/s -$1.68 $2,417 <-12 mths -10.32% Net income/Shares o/s US$
Net Income US$ -$1,392 $2,123 $185 $1,959 $1,311 $3,149 $1,459 $4,039 $1,564 $1,122 $5,689 $1,338 $2,695 Net Income US$ US$
NCI -$2 $53 $48 $50 $56 $51 $64 $90 $0 $0 $0 $0 $0 NCI US$
Shareholders -$1,390 $2,070 $137 $1,909 $1,255 $3,098 $1,395 $3,949 $1,564 $1,122 $5,689 $1,338 $2,695 $1,481 $1,613 $1,875 1867.15% <-Total Growth 10 Shareholders US$
Increase -252.92% 248.92% -93.38% 1293.43% -34.26% 146.85% -54.97% 183.08% -60.40% -28.26% 407.04% -76.48% 101.42% -45.05% 8.91% 16.24% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $1,152 $767 $514 $727 $796 $1,694 $1,559 $2,321 $2,252 $2,226 $2,744 $2,732 $2,482 $2,465 $2,563 $1,800 34.71% <-IRR #YR-> 10 Net Income 1867.15% US$
Operating Cash Flow $2,597 $2,704 $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 $2,341 -7.36% <-IRR #YR-> 5 Net Income -31.75% US$
Investment Cash Flow -$1,807 -$274 -$1,622 -$1,071 -$1,071 $2,186 -$1,047 $14,729 -$1,384 -$138 -$504 -$462 $3,531 17.05% <-IRR #YR-> 10 5 Yr Running Ave. 382.80% US$
Total Accrual -$2,180 -$360 -$344 $614 -$512 -$2,072 $413 -$12,842 $2,246 -$485 $4,420 -$115 -$3,177 1.35% <-IRR #YR-> 5 5 Yr Running Ave. 6.91% US$
Total Assets $32,476 $32,572 $32,439 $30,597 $29,095 $27,852 $26,480 $17,047 $17,295 $17,881 $22,149 $21,711 $18,684 Balance Sheet Assets US$
Accruals Ratio -6.71% -1.11% -1.06% 2.01% -1.76% -7.44% 1.56% -75.33% 12.99% -2.71% 19.96% -0.53% -17.00% -0.53% <-Median-> 5 Ratio US$
Chge in Close US$ -28.49% 8.04% 30.56% 6.97% -6.32% 15.67% -0.23% 10.61% 48.21% 13.97% 46.59% -4.64% 28.17% 14.19% 0.00% 0.00% Count 31 Years of data US$
up/down up up up down down up Count 11 35.48% US$
Meet Prediction? Yes Yes Yes % right Count 5 45.45% US$
Financial Cash Flow US$ -$1,227 -$1,551 -$435 -$1,570 -$1,971 -$3,712 -$2,490 -$14,936 -$1,201 -$644 -$2,273 -$1,156 -$5,626 C F Statement  Financial CF US$
Total Accruals -$953 $1,191 $91 $2,184 $1,459 $1,640 $2,903 $2,094 $3,447 $159 $6,693 $1,041 $2,449 Accruals US$
Accruals Ratio -2.93% 3.66% 0.28% 7.14% 5.01% 5.89% 10.96% 12.28% 19.93% 0.89% 30.22% 4.79% 13.11% 13.11% <-Median-> 5 Ratio US$
Cash US$ $422 $1,301 $1,316 $1,015 $922 $2,367 $868 $2,703 $825 $1,787 $778 $1,069 $1,298 $1,690 Cash US$
Cash per Share $0.51 $1.57 $1.60 $1.28 $1.21 $3.25 $1.22 $5.39 $1.66 $3.59 $1.60 $2.25 $2.87 $3.75 $2.25 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 1.90% 5.44% 4.25% 3.16% 3.19% 7.43% 2.80% 11.16% 2.32% 4.41% 1.34% 1.97% 1.96% 2.25% 1.97% <-Median-> 5 % of Stock Price US$
$3,325 <-12 mths -13.22%
Comprehensive Income CDN$ -$1,719 $1,858 $412 $108 $1,129 $3,347 $2,591 $9,379 $2,099 $1,627 $7,273 $1,185 $3,832 830.87% <-Total Growth 10 Comprehensive Income CDN$
NCI -$2 $53 $51 $58 $75 $66 $80 $123 $0 $0 $0 $0 $0 -100.00% <-Total Growth 10 NCI CDN$
Shareholders -$1,717 $1,806 $361 $50 $1,054 $3,282 $2,510 $9,256 $2,099 $1,627 $7,273 $1,185 $3,832 962.68% <-Total Growth 10 Comprehensive Income CDN$
Increase -317.93% 205.19% -80.03% -86.16% 2012.47% 211.41% -23.50% 268.73% -77.32% -22.47% 347.00% -83.71% 223.31% -22.5% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $693 $308 $590 $257 $311 $1,310 $1,451 $3,230 $3,640 $3,755 $4,553 $4,288 $3,203 26.66% <-IRR #YR-> 10 Comprehensive Income 962.68% CDN$
ROE CDN$ -10.1% 10.4% 2.1% 0.3% 5.8% 18.4% 14.7% 73.5% 16.9% 12.8% 41.5% 7.4% 25.6% -16.17% <-IRR #YR-> 5 Comprehensive Income -58.60% CDN$
5Yr Median 4.0% 4.0% 4.0% 2.1% 2.1% 5.8% 5.8% 14.7% 16.9% 16.9% 16.9% 16.9% 16.9% 18.43% <-IRR #YR-> 10 5 Yr Running Average 442.80% CDN$
% Difference from NI 18.1% -14.6% 139.9% -97.8% -42.1% -24.6% 37.0% 69.8% 2.1% 12.6% 0.0% -35.2% 3.9% -0.17% <-IRR #YR-> 5 5 Yr Running Average -0.84% CDN$
Median Values Diff 5, 10 yr 1.1% 2.1% 16.9% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.62 0.57 0.43 0.60 0.56 0.65 0.54 0.89 0.35 0.62 0.36 0.39 0.58 0.74   CFO / Current Liabilities CDN$
5 year Median 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 0.58 0.39 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 8.86% 8.79% 6.30% 8.99% 10.38% 10.65% 9.80% 12.88% 6.45% 9.19% 4.25% 8.78% 10.08% 12.87% CFO / Total Assets CDN$
5 year Median 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% 9.19% 8.8% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ -4.3% 6.4% 0.4% 6.2% 4.3% 11.1% 5.3% 23.2% 9.0% 6.3% 25.7% 6.2% 14.4% 6.2% Net  Income/Assets Return on Assets CDN$
5Yr Median 2.6% 2.6% 2.4% 2.6% 4.3% 6.2% 5.3% 6.2% 9.0% 9.0% 9.0% 9.0% 9.0% 6.3% 9.0% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ -8.5% 12.2% 0.9% 13.6% 10.0% 24.5% 10.8% 43.3% 16.6% 11.4% 41.5% 11.4% 24.6% 10.7% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 4.7% 4.7% 4.4% 4.7% 10.0% 12.2% 10.8% 13.6% 16.6% 16.6% 16.6% 16.6% 16.6% 11.4% 16.6% <-Median-> 5 Return on Equity CDN$
$3,302 <-12 mths -9.54%
Net Income CDN$ -$1,416 $2,112 $197 $2,273 $1,815 $4,228 $1,830 $5,510 $2,031 $1,429 $7,213 $1,812 $3,650 1755.05% <-Total Growth 10 Net Income
NCI -$2 $53 $51 $58 $78 $68 $80 $123 $0 $0 $0 $0 $0 NCI
Shareholders -$1,414 $2,059 $146 $2,215 $1,738 $4,160 $1,750 $5,387 $2,031 $1,429 $7,213 $1,812 $3,650 $1,581 $1,581 $1,581 2404.99% <-Total Growth 10 Net Income CDN$
Increase -256.36% -245.68% -92.92% 1419.86% -21.53% 139.36% -57.93% 207.84% -62.29% -29.67% 404.89% -74.87% 101.42% -56.69% 0.00% 0.00% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $1,208 $830 $516 $782 $949 $2,063 $2,002 $3,050 $3,013 $2,951 $3,562 $3,574 $3,227 $3,137 $3,167 $2,041 38.00% <-IRR #YR-> 10 Net Income 2404.99% CDN$
Operating Cash Flow $2,641 $2,690 $2,237 $2,745 $3,930 $4,007 $2,545 $2,813 $912 $2,222 $2,248 $2,594 $3,171 -7.49% <-IRR #YR-> 5 Net Income -32.25% CDN$
Investment Cash Flow -$1,838 -$273 -$1,725 -$1,242 -$1,483 $2,935 -$1,313 $20,093 -$1,798 -$176 -$639 -$626 $4,782 20.12% <-IRR #YR-> 10 5 Yr Running Ave. 525.63% CDN$
Total Accrual -$2,217 -$358 -$366 $712 -$709 -$2,782 $518 -$17,519 $2,917 -$618 $5,604 -$156 -$4,303 1.13% <-IRR #YR-> 5 5 Yr Running Ave. 5.81% CDN$
Total Assets $33,028 $32,406 $34,502 $35,496 $40,289 $37,397 $33,219 $23,256 $22,463 $22,766 $28,081 $29,405 $25,306 Balance Sheet Assets CDN$
Accruals Ratio -6.71% -1.11% -1.06% 2.01% -1.76% -7.44% 1.56% -75.33% 12.99% -2.71% 19.96% -0.53% -17.00% -0.53% <-Median-> 5 Ratio CDN$
EPS/CF Ratio -0.48 0.72 0.06 0.68 0.40 1.01 0.53 1.35 1.39 0.68 5.94 0.69 1.39 0.85 <-Median-> 10 EPS/CF Ratio CDN$
Chge in Close -26.88% 5.69% 39.58% 16.68% 11.82% 12.15% -6.79% 20.33% 40.89% 12.25% 45.08% 2.11% 25.44% 18.30% 0.00% 0.00% Count 30 Years of data CDN$
up/down up up Down Down Count 9 30.00% CDN$
Meet Prediction? Yes % right Count 4 44.44% CDN$
Financial Cash Flow CDN$ -$1,248 -$1,543 -$463 -$1,821 -$2,729 -$4,984 -$3,124 -$20,376 -$1,560 -$820 -$2,882 -$1,566 -$7,620 C F Statement  Financial CF CDN$
Total Accruals -$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 $3,316.9 Accruals CDN$
Accruals Ratio -2.93% 3.66% 0.28% 7.14% 5.01% 5.89% 10.96% 12.28% 19.93% 0.89% 30.22% 4.79% 13.11% 13.11% <-Median-> 5 Ratio CDN$
Cash CDN$ $429 $1,294 $1,400 $1,178 $1,277 $3,178 $1,089 $3,687 $1,072 $2,275 $986 $1,448 $1,758 $1,901 Cash CDN$
Cash per Share $0.52 $1.57 $1.71 $1.48 $1.67 $4.37 $1.54 $7.35 $2.15 $4.58 $2.03 $3.04 $3.88 $4.22 $3.04 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 1.90% 5.44% 4.25% 3.16% 3.19% 7.43% 2.80% 11.15% 2.32% 4.39% 1.34% 1.97% 2.00% 1.84% 2.00% <-Median-> 5 % of Stock Price CDN$
Notes:
May 2, 2024.  Last estimates were for 2023, 2024 and 2025 of $6839M, $7217M and $7633M US$ for Revenue, $3.28, $3.67, $4.00 US$ for AEPS, $3.64, $3.36, $3.54 US$ for EPS, 
$1.98, $2.13, $2.20 US$ for Dividends, $5.13, $5.54, $6.26 US$ CFPS, $25.50, $25.90, $25.00 US$ BVPS, $1525M, $1546M, $1714M US$ for Net Income.
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' three largest segments are its legal professionals, Tax and accounting, and corporates segments. Legal professionals are about 42% of the firm's revenue. Tax and 
accounting make up about 20%-25% of the firm's revenue. Corporates, which consists of legal professionals and tax and accounting products sold to corporations, also makes up 
about 20%-25% of the firm's revenue. Thomson Reuters' smaller segments include its Reuters news business and global print business.   
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 2016 April 30 2017 April 25 2018 April 29 2019 April 25 2020 May 1 2021 May 1 2022 May 4 2023 May 2 2024
Hasker, Steve 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.030 0.01% 0.070 0.02% 137.29%
CEO - Shares - Amount $0.000 $0.000 $0.000 $5.739 $16.111
Options - percentage 0.297 0.06% 0.496 0.10% 0.649 0.14% 0.754 0.17% 0.699 0.15% -7.38%
Options - amount $31.017 $74.985 $100.262 $146.126 $160.106
Smith, James Clifton 0.04% 0.356 0.05% 0.417 0.08% 0.488 0.10%
CEO - Shares - Amount $16.536 $19.489 $27.525 $45.307
Options - percentage 0.68% 5.015 0.71% 4.945 0.99% 5.434 1.09%
Options - amount $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% 0.025 0.01% 6.09%
CFO - Shares - Amount $0.517 $1.507 $2.277 $4.653 $5.840
Options - percentage 0.116 0.02% 0.157 0.03% 0.188 0.04% 0.214 0.05% 0.076 0.02% -64.39%
Options - amount $12.138 $23.793 $29.035 $41.503 $17.486
Kim, Thomas Sang 0.003 0.00% 0.003 0.00% 0.009 0.00% 0.023 0.01% Ceased Insider Apr 2023
Officer - Shares - Amount $0.345 $0.501 $1.397 $4.420
Options - percentage 0.057 0.01% 0.083 0.02% 0.090 0.02% 0.054 0.01%
Options - amount $5.953 $12.510 $13.954 $10.455
Roth, Kirsty 0.006 0.00% 0.029 0.01% 351.43%
Officer - Shares - Amount $1.256 $6.707
Options - percentage 0.103 0.02% 0.111 0.02% 8.00%
Options - amount $19.878 $25.397
Vuicic, Mary Alice 0.027 0.01% 0.031 0.01% 16.20%
Officer - Shares - Amount $5.250 $7.218
Options - percentage 0.167 0.04% 0.174 0.04% 4.55%
Options - amount $32.272 $39.916
Carlson, Gustav D. 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 $0.419 $0.390 $0.469 $0.678 $0.984
Options - percentage 0.03% 0.236 0.03% 0.236 0.05% 0.215 0.04% 0.215 0.04%
Options - amount $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 0.06% Last filing Mar2021
Director - Shares - Amount $27.233 $39.508 $40.341 $50.603 Ceased insider Sep 2023
Options - percentage 0.031 0.01% 0.034 0.01% 0.037 0.01% 0.041 0.01%
Options - amount $3.225 $5.214 $5.784 $8.033
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% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
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% 0.011 0.00% 14.46%
Options - amount $0.441 $0.771 $1.527 $1.920 $0.635 $1.052 $1.778 $2.408
Clark, William Edmund 0.036 0.01% 0.035 0.01% -3.60%
Director - Shares - Amount $7.036 $8.024
Options - percentage 0.035 0.01% 0.037 0.01% 6.95%
Options - amount $6.783 $8.583
Thomson, David Kenneth Roy 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% 0.046 0.01% -7.08%
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $5.214 $7.564 $7.723 $9.688 $10.649
Options - percentage 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 0.03% 0.124 0.03% 5.18%
Options - amount $2.183 $2.886 $4.507 $7.718 $9.800 $15.680 $17.116 $22.876 $28.464
The Woodbridge Company Limited 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 #DIV/0!
10% ownership $26,571 $29,742 ######### $34,147.192 $49,539.137 $50,334.527
David and Peter Thomson
Increase in O/S Shares 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% 1.148 0.25% Average 0.38%
due to SO  $192.636 $214.763 $211.003 $285.974 $285.560 $197.747 $231.582 $243.327 $222.376
Book Value $147.000 $145.000 $171.000 $186.000 $178.000 $136.000 $148.000 $168.000 $142.000
Insider Buying -$0.084 -$1.169 $0.000 -$2.576 -$4.224 $0.000 $0.000 -$0.092 -$0.068
Insider Selling $4.886 $46.491 $18.486 $52.697 $27.053 $7.381 $13.908 $23.223 $15.764
Net Insider Selling $4.802 $45.322 $18.486 $50.121 $22.829 $7.381 $13.908 $23.131 $15.696
% of Market Cap 0.01% 0.12% 0.06% 0.11% 0.04% 0.01% 0.02% 0.03% 0.02%
Directors 14 11 11 14 14 15 14 13
Women 14% 3 21% 2 18% 2 18% 4 29% 3 21% 4 27% 5 36% 5 38%
Minorities 14% 1 7% 1 9% 1 9% 0 0% 0 0% 1 7% 1 7% 1 8%
Institutions/Holdings 30.98% 346 29.13% 358 29.13% 358 29.13% 20 18.69% 20 20.98% 20 19.42% 20 16.01% 20 16.33%
Total Shares Held 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 16.65% 73.620 16.25%
Increase/Decrease 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% -0.129 -0.18%
Starting No. of Shares 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 73.749 Top 20 MS
Institutions/Holdings 29.68% 536 31.28% 520 28.06% 520 28.06%
Total Shares Held 30.77% 226.414 31.92% 199.076 39.70% 0.000 0.00%
Increase/Decrease 0.32% 0.331 0.15% -0.990 -0.50% -0.990 -100.00%
Starting No. of Shares Reuters 226.083 Reuters 200.067 Reuters 0.990 Reuters
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock