This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.														Estimates	Estimates	Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.														Q2 2024
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/
Great-West Lifeco Inc					TSX:	GWO	OTC:	GWLIF	https://www.greatwestlifeco.com/			Fiscal Yr:	Dec 31
Year	12/31/12	12/31/13	12/31/14	12/31/15	12/31/16	12/31/17	12/31/18	12/31/19	12/31/20	12/31/21	12/31/22	12/31/23	12/31/24	12/31/25	12/31/26	12/31/27		Value	Description	#Y	Item	Total G
Accounting Rules	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Split Dates
Splits																					Splits
														$1,114,071	<-12 mths	7.18%
Assets Under Management	$364,158	$511,119	$572,980	$652,415	$659,127	$698,792	$709,353	$771,715	$951,433	$1,007,643	$1,033,189	$1,095,374	$1,039,405					81.40%	<-Total Growth	10	Assets Under Mge	From Td
Increase	0.00%	40.36%	12.10%	13.86%	1.03%	6.02%	1.51%	8.79%	23.29%	5.91%	2.54%	6.02%	-5.11%					6.14%	<-IRR #YR->	10	Assets Under Mge	81.40%
5 year Running Average				$492,966	$551,960	$618,887	$658,533	$698,280	$758,084	$827,787	$894,667	$971,871	$1,025,409					6.14%	<-IRR #YR->	5	Assets Under Mge	34.69%
AUM per Share	$0.03	$0.03	$0.03	$0.03	$0.04	$0.04	$0.03	$0.04	$0.03	$0.04	$0.03	$0.05	$0.05					7.66%	<-IRR #YR->	6	5 year Running Average	51.75%
Assets Under Management in Millions								AUM per Sh	10 yr	$0.04	5 yr	$0.04	$0.04					7.99%	<-IRR #YR->	5	5 year Running Average	42.58%
			-$572,980	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,039,405
								-$771,715	$0	$0	$0	$0	$1,039,405
							-$658,533	$0	$0	$0	$0	$0	$1,025,409
								-$698,280	$0	$0	$0	$0	$1,025,409
														$3,612,554	<-12 mths	10.60%
Assets Under Admin	$545,771	$758,258	$1,063,333	$1,212,517	$1,248,418	$1,349,913	$1,398,873	$1,629,681	$1,975,847	$2,279,574	$2,497,712	$2,852,540	$3,266,298					207.18%	<-Total Growth	10	Assets Under Mge	From Td
Increase	8.73%	38.93%	40.23%	14.03%	2.96%	8.13%	3.63%	16.50%	21.24%	15.37%	9.57%	14.21%	14.50%					11.88%	<-IRR #YR->	10	Assets Under Mge	207.18%
5 year Running Average				$816,369	$965,659	$1,126,488	$1,254,611	$1,367,880	$1,520,546	$1,726,778	$1,956,337	$2,247,071	$2,574,394					14.92%	<-IRR #YR->	5	Assets Under Mge	100.43%
Price /AUM Ratio	0.000045	0.000043	0.000032	0.000028	0.000028	0.000026	0.000020	0.000020	0.000015	0.000017	0.000013	0.000015	0.000015					12.73%	<-IRR #YR->	6	5 year Running Average	-53.80%
Assets Under Admint in Millions								P/AUM	10 yr	0.00	5 yr	0.00	0.00					13.48%	<-IRR #YR->	5	5 year Running Average	-28.49%
			-$1,063,333	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,266,298
								-$1,629,681	$0	$0	$0	$0	$3,266,298
							-$1,254,611	$0	$0	$0	$0	$0	$2,574,394
								-$1,367,880	$0	$0	$0	$0	$2,574,394
Group Life & Heath Book Premiums												$31,762	$70,978
Total Net Premiums	$18,820	$20,236	$21,222	$24,501	$31,125	$33,902	$35,461	$24,510	$43,019	$52,813	$52,821	$31,762	$70,978	$70,871	<-12 mths			234.45%	<-Total Growth	10	Group Life & Health Bk Prem	From Q for 2024
Investment Income.	$5,653	$5,604	$6,010	$6,271	$6,252	$6,141	$6,358	$6,161	$5,963	$6,393	$8,146	$15,353	$9,683	$9,588	<-12 mths			61.11%	<-Total Growth	10	Investment Income.
Fee and other Income	$2,945	$3,585	$4,422	$5,058	$5,101	$5,608	$5,819	$7,081	$5,902	$7,294	$7,598	$5,874	$7,224	$7,617	<-12 mths			63.36%	<-Total Growth	10	Fee and other Income
Total	$27,418	$29,425	$31,654	$35,830	$42,478	$45,651	$47,638	$37,752	$54,884	$66,500	$68,565	$52,989	$87,885	$88,076	<-12 mths			177.64%	<-Total Growth	10	Total
Change	6.54%	7.32%	7.58%	13.19%	18.55%	7.47%	4.35%	-20.75%	45.38%	21.16%	3.11%	-22.72%	65.86%	0.22%				10.33%	<-Median->	10	Change
														$45,071	<-12 mths	13.25%
Net Sales Mkt Scn								$44,698	$60,583	$64,417	$44,662	$41,629
Revenue*	$30,061	$26,446	$39,181	$33,820	$46,381	$47,008	$44,032	$44,698	$60,583	$64,417	$44,662	$41,629	$39,797	$38,495	$39,545	$40,829		1.57%	<-Total Growth	10	Revenue
Increase	0.55%	-12.03%	48.15%	-13.68%	37.14%	1.35%	-6.33%	1.51%	35.54%	6.33%	-30.67%	-6.79%	-4.40%	-3.27%	2.73%	3.25%		0.16%	<-IRR #YR->	10	Revenue	1.57%
5 year Running Average	$30,886	$29,389	$31,117	$31,881	$35,178	$38,567	$42,084	$43,188	$48,540	$52,148	$51,678	$51,198	$50,218	$45,800	$40,826	$40,059		-2.30%	<-IRR #YR->	5	Revenue	-10.96%
Revenue per Share	$31.62	$26.46	$39.31	$34.05	$47.02	$47.54	$44.58	$48.20	$65.29	$69.22	$47.93	$44.65	$42.70	$41.63	$42.76	$44.15		4.90%	<-IRR #YR->	10	5 yr Running Average	61.38%
Increase	0.46%	-16.32%	48.56%	-13.39%	38.11%	1.11%	-6.24%	8.13%	35.45%	6.01%	-30.76%	-6.85%	-4.37%	-2.50%	2.73%	3.25%		3.06%	<-IRR #YR->	5	5 yr Running Average	16.28%
5 year Running Average	$32.60	$30.70	$32.10	$32.58	$35.69	$38.88	$42.50	$44.28	$50.53	$54.97	$55.04	$55.06	$53.96	$49.22	$43.93	$43.18		0.83%	<-IRR #YR->	10	Revenue per Share	8.61%
P/S (Price/Sales) Med	0.71	1.09	0.80	1.01	0.72	0.75	0.70	0.64	0.42	0.50	0.73	0.85	1.05	1.24	0.00	0.00		-2.40%	<-IRR #YR->	5	Revenue per Share	-11.43%
P/S (Price/Sales) Close	0.77	1.24	0.85	1.01	0.75	0.74	0.63	0.69	0.46	0.55	0.65	0.98	1.12	1.30	1.27	1.23		5.33%	<-IRR #YR->	10	5 yr Running Average	68.09%
*Total Revenue in M CDN $					P/S Med	20 yr	0.75	15 yr	0.75	10 yr	0.73	5 yr	0.73		78.98%	Diff M/C		4.03%	<-IRR #YR->	5	5 yr Running Average	21.86%
			-$39,181	$0	$0	$0	$0	$0	$0	$0	$0	$0	$39,797
								-$44,698	$0	$0	$0	$0	$39,797
			-$31,117	$0	$0	$0	$0	$0	$0	$0	$0	$0	$50,218
								-$43,188	$0	$0	$0	$0	$50,218
			-$39.31	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$42.70
								-$48.20	$0.00	$0.00	$0.00	$0.00	$42.70
			-$32.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$53.96
								-$44.28	$0.00	$0.00	$0.00	$0.00	$53.96
														$4,355	<-12 mths	3.89%
														$4.67	<-12 mths	4.24%
Adjusted Profit CDN$	$2,208	$2,498	$2,761	$3,011	$2,685	$2,647	$3,017	$2,704	$2,669	$3,260	$3,219	$3,667	$4,192					51.83%	<-Total Growth	10	Adjusted Profit CDN$
Basic	$1.90	$2.34	$2.55	$2.77	$2.71	$2.68	$3.05	$2.86	$2.88	$3.51	$3.46	$3.94	$4.50					76.54%	<-Total Growth	10	AEPS	WebBroker
AEPS* Dilued	$1.89	$2.30	$2.55	$2.77	$2.71	$2.67	$3.05	$2.86	$2.88	$3.50	$3.45	$3.93	$4.48	$4.76	$5.10	$5.49		75.96%	<-Total Growth	10	AEPS	Estimates
Increase	-10.51%	21.53%	10.84%	8.72%	-2.18%	-1.32%	14.16%	-6.34%	0.74%	21.68%	-1.43%	13.79%	14.05%	6.25%	7.14%	7.65%		10	0	10	Years of Data, EPS P or N	100.00%
5 year Running Average	$1.80	$1.95	$2.12	$2.32	$2.44	$2.60	$2.75	$2.81	$2.83	$2.99	$3.15	$3.32	$3.65	$4.02	$4.34	$4.75		5.81%	<-IRR #YR->	10	AEPS	75.96%
AEPS Yield	7.76%	7.01%	7.58%	8.02%	7.70%	7.61%	10.82%	8.59%	9.48%	9.23%	11.03%	8.96%	9.40%	8.78%	9.41%	10.13%		9.41%	<-IRR #YR->	5	AEPS	56.81%
Payout Ratio	65.08%	53.55%	48.31%	47.11%	51.12%	54.94%	51.01%	57.82%	60.88%	51.51%	56.78%	52.95%	49.55%	51.26%	47.84%	44.44%		5.59%	<-IRR #YR->	10	5 yr Running Average	72.22%
5 year Running Average	68.52%	63.77%	59.12%	54.46%	53.03%	51.01%	50.50%	52.40%	55.15%	55.23%	55.60%	55.99%	54.33%	52.41%	51.68%	49.21%		5.35%	<-IRR #YR->	5	5 yr Running Average	29.78%
Price/AEPS Median	11.86	12.53	12.34	12.43	12.58	13.30	10.26	10.81	9.46	9.82	10.14	9.61	10.00	10.81	0.00	0.00		10.20	<-Median->	10	Price/AEPS Median
Price/AEPS High	13.23	14.51	13.30	13.55	13.68	14.13	11.64	11.97	12.27	11.31	11.98	11.19	11.34	12.07	0.00	0.00		11.97	<-Median->	10	Price/AEPS High
Price/AEPS Low	10.49	10.54	11.37	11.31	11.49	12.47	8.88	9.66	6.66	8.34	8.30	8.02	8.67	9.55	0.00	0.00		8.78	<-Median->	10	Price/AEPS Low
Price/AEPS Close	12.88	14.26	13.19	12.47	12.99	13.14	9.24	11.64	10.55	10.84	9.07	11.17	10.64	11.39	10.63	9.87		11.00	<-Median->	10	Price/AEPS Close
Trailing P/AEPS Close	11.53	17.33	14.62	13.56	12.71	12.96	10.55	10.90	10.62	13.19	8.94	12.71	12.14	12.10	11.39	10.63		12.42	<-Median->	10	Trailing P/AEPS Close
Median Values	Historical	in order	12.29	13.30	10.49	12.88	P/AEPS	5 Yrs	in order	9.82	11.34	8.30	10.64		15.92%	Diff M/C					DPR 75% to 95% best
* Base EPS, Base Earnings
			-$2.55	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.48
								-$2.86	$0.00	$0.00	$0.00	$0.00	$4.48
			-$2.12	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.65
								-$2.81	$0.00	$0.00	$0.00	$0.00	$3.65
pre-split 04
														$4.00	<-12 mths	-6.98%
EPS Basic Continuing Operations		$2.34	$2.55	$2.77	$2.67	$2.17	$3.00	$2.49	$3.17	$3.37	$3.89	$3.07	$4.30					68.69%	<-Total Growth	10	EPS Basic Continuing Operations
EPS Diluted*		$2.30	$2.55	$2.77	$2.66	$2.17	$2.99	$2.49	$3.17	$3.36	$3.89	$3.07	$4.29					68.50%	<-Total Growth	10	EPS Diluted*
														$3.99	<-12 mths	-5.23%
EPS Basic	$1.90	$2.34	$2.55	$2.77	$2.67	$2.17	$3.00	$2.49	$3.17	$3.37	$3.46	$2.94	$4.23					65.95%	<-Total Growth	10	EPS Basic
pre-split 04
EPS Diluted*	$1.89	$2.30	$2.55	$2.77	$2.66	$2.17	$2.99	$2.49	$3.17	$3.36	$3.45	$2.93	$4.21	$4.11	$1.79	$5.01		65.36%	<-Total Growth	10	EPS Diluted
Increase	-10.51%	21.53%	10.84%	8.72%	-3.79%	-18.51%	37.97%	-16.73%	27.28%	5.89%	2.68%	-15.07%	43.69%	-2.30%	-56.50%	179.88%		10	0	10	Years of Data, EPS P or N
Earnings Yield	7.8%	7.0%	7.6%	8.0%	7.6%	6.2%	10.6%	7.5%	10.5%	8.9%	11.0%	6.7%	8.8%	7.6%	3.3%	9.2%		5.16%	<-IRR #YR->	10	Earnings	65.36%
5 year Running Average	$1.80	$1.95	$2.12	$2.32	$2.43	$2.49	$2.63	$2.62	$2.70	$2.84	$3.09	$3.08	$3.42	$3.61	$3.30	$3.61		11.05%	<-IRR #YR->	5	Earnings	68.87%
10 year Running Average	$1.86	$1.94	$2.02	$2.10	$2.16	$2.15	$2.29	$2.37	$2.51	$2.64	$2.79	$2.85	$3.02	$3.16	$3.07	$3.35		4.92%	<-IRR #YR->	10	5 yr Running Average	61.68%
* Diluted ESP per share									E/P	10 Yrs	8.42%	5Yrs	8.85%					5.52%	<-IRR #YR->	5	5 yr Running Average	30.83%
			-$2.55	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.21
								-$2.49	$0.00	$0.00	$0.00	$0.00	$4.21
			-$2.12	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.42
								-$2.62	$0.00	$0.00	$0.00	$0.00	$3.42
Dividend*														$2.44	$2.57	$2.55					Dividend*
Increase														9.82%	5.58%	-0.82%					Increase
Payout Ratio EPS														59.28%	143.88%	50.99%			Estimates		Payout Ratio EPS
Special Dividends	$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
pre-split 96
pre-split 98
pre-split 04
Dividend*	$1.230	$1.230	$1.230	$1.304	$1.384	$1.468	$1.556	$1.652	$1.7520	$1.8040	$1.9600	$2.0800	$2.2200	$2.4400	$2.4400	$2.4400		80.49%	<-Total Growth	10	Dividends
Increase	0.00%	0.00%	0.00%	6.02%	6.13%	6.07%	5.99%	6.17%	6.05%	2.97%	8.65%	6.12%	6.73%	9.91%	0.00%	0.00%		26	0	36	Years of data, Count P, N
Average Increases 5 Year Running	3.14%	0.50%	0.00%	1.20%	2.43%	3.64%	4.84%	6.08%	6.08%	5.45%	5.97%	5.99%	6.10%	6.88%	6.28%	4.55%		5.71%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$1.22	$1.23	$1.23	$1.24	$1.28	$1.32	$1.39	$1.47	$1.56	$1.65	$1.74	$1.85	$1.96	$2.10	$2.23	$2.32		59.61%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	5.49%	4.28%	3.92%	3.79%	4.06%	4.13%	4.97%	5.35%	6.43%	5.24%	5.60%	5.51%	4.95%	4.74%				5.11%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	4.92%	3.69%	3.63%	3.48%	3.74%	3.89%	4.38%	4.83%	4.96%	4.56%	4.74%	4.73%	4.37%	4.25%				4.47%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	6.21%	5.08%	4.25%	4.16%	4.45%	4.41%	5.74%	5.99%	9.14%	6.18%	6.84%	6.60%	5.72%	5.37%				5.86%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	5.05%	3.76%	3.66%	3.78%	3.94%	4.18%	5.52%	4.97%	5.77%	4.75%	6.26%	4.74%	4.66%	4.50%	4.50%	4.50%		4.75%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio EPS	65.08%	53.55%	48.31%	47.11%	51.97%	67.65%	51.97%	66.27%	55.22%	53.69%	56.81%	70.99%	52.73%	59.32%	136.39%	48.73%		54.45%	<-Median->	10	DPR EPS	FCF
DPR EPS 5 Yr Running	67.85%	62.99%	58.07%	53.60%	52.43%	53.17%	52.83%	56.27%	57.90%	58.01%	56.39%	60.03%	57.33%	58.15%	67.55%	64.38%		56.33%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CFPS	24.76%	24.46%	22.52%	25.28%	21.83%	21.48%	23.67%	25.07%	16.92%	16.18%	25.92%	37.28%	43.55%	52.71%	#VALUE!	#DIV/0!		24.37%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	25.02%	24.22%	23.06%	24.20%	23.66%	22.95%	22.86%	23.38%	21.29%	19.84%	20.66%	22.43%	24.70%	30.88%	#VALUE!	#DIV/0!		22.91%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CFPS WC	45.39%	44.20%	36.17%	23.63%	-247.76%	114.83%	21.74%	-37.68%	-61.88%	28.22%	6.60%	-54.25%	65.80%	52.71%	#VALUE!	#DIV/0!		14.17%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	49.99%	72.29%	45.30%	36.07%	46.04%	53.27%	41.34%	81.75%	1184.67%	108.15%	24.21%	36.94%	29.93%	26.09%	#VALUE!	#DIV/0!		43.69%	<-Median->	10	DPR CF WC 5 Yr Running
Median Values	10 Yr Med	10 Yr Cl	5.11%	4.75%	5 Yr Med	5 Yr Cl	5.51%	4.75%	5 Yr Med	Payout	55.22%	25.92%	6.60%					6.09%	<-IRR #YR->	5	Dividends	34.38%
* Dividends per share	10 Yr Med	and Cur.	-11.86%	-5.17%	5 Yr Med	and Cur.	-18.33%	-5.27%	Last Div Inc --->		$0.555	$0.610	9.91%					6.08%	<-IRR #YR->	10	Dividends	80.49%
Dividends Growth 15																		4.02%	<-IRR #YR->	15	Dividends	80.49%
Dividends Growth 20																		6.06%	<-IRR #YR->	20	Dividends	224.09%
Dividends Growth 25																		8.87%	<-IRR #YR->	25	Dividends	737.74%
Dividends Growth 30																		10.89%	<-IRR #YR->	30	Dividends	2120.00%
Dividends Growth 35																		10.74%	<-IRR #YR->	35	Dividends
Dividends Growth 40																		10.43%	<-IRR #YR->	36	Dividends
Dividends Growth 5								-$1.65	$0.00	$0.00	$0.00	$0.00	$2.22								Dividends Growth 5
Dividends Growth 10			-$1.23	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.22								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	$2.22								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	$2.22								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	$2.22								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	$2.22								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	$2.22								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	$2.22								Dividends Growth 40
Historical Dividends	Historical	High Div	6.90%	Low Div	1.87%	10 Yr High	8.91%	10 Yr Low	3.50%	Med Div	3.81%	Close Div	3.66%								Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-34.76%		140.74%	Exp.	-49.47%		28.62%	Cheap	18.16%	Cheap	22.94%								High/Ave/Median
Future Dividend Yield					Div Yield	6.05%	earning in	5	Years	at IRR of	6.09%	Div Inc.	34.38%								Future Dividend Yield	Div Pd
Future Dividend Yield					Div Yield	8.13%	earning in	10	Years	at IRR of	6.09%	Div Inc.	80.59%								Future Dividend Yield	$3.28
Future Dividend Yield					Div Yield	10.92%	earning in	15	Years	at IRR of	6.09%	Div Inc.	142.68%								Future Dividend Yield	$4.41
																						$5.92
Future Dividend Paid					Div Paid	$3.28	earning in	5	Years	at IRR of	6.09%	Div Inc.	34.38%								Future Dividend Paid
Future Dividend Paid					Div Paid	$4.41	earning in	10	Years	at IRR of	6.09%	Div Inc.	80.59%								Future Dividend Paid
Future Dividend Paid					Div Paid	$5.92	earning in	15	Years	at IRR of	6.09%	Div Inc.	142.68%								Future Dividend Paid
Dividend Covering Cost					Total Div	$13.78	over	5	Years	at IRR of	6.09%	Div Cov.	104.56%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$29.02	over	10	Years	at IRR of	6.09%	Div Cov.	220.19%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$49.49	over	15	Years	at IRR of	6.09%	Div Cov.	375.58%								Dividend Covering Cost
Yield if held 5 years - High	3.29%	3.49%	4.57%	4.47%	4.98%	5.87%	4.67%	4.88%	4.67%	4.87%	5.19%	5.86%	6.49%	6.91%	6.16%	5.90%		4.93%	<-Median->	10	Paid High Price	Year
Yield if held 10 years - High	7.37%	5.87%	4.61%	4.27%	4.02%	3.93%	4.41%	6.14%	6.01%	6.50%	7.84%	6.24%	6.55%	6.50%	6.59%	6.47%		6.07%	<-Median->	10	Paid High Price	2017
Yield if held 15 years - High	12.62%	9.07%	8.20%	7.05%	7.10%	8.80%	7.43%	6.19%	5.73%	5.25%	5.25%	5.89%	8.25%	8.36%	8.79%	9.76%		6.62%	<-Median->	10	Paid High Price	2012
Yield if held 20 years - High	65.04%	42.71%	38.56%	36.27%	24.20%	15.06%	11.47%	11.01%	9.47%	9.25%	11.75%	9.93%	8.32%	7.99%	7.10%	6.53%		11.24%	<-Median->	10	Paid High Price	2007
Yield if held 25 years - High		72.89%	57.88%	60.48%	67.10%	77.62%	54.03%	51.79%	48.73%	31.54%	20.10%	15.33%	14.80%	13.19%	12.51%	14.63%		50.26%	<-Median->	10	Paid High Price	2002
Yield if held 30 years - High							92.21%	77.74%	81.25%	87.47%	103.64%	72.22%	69.59%	67.87%	42.66%	25.03%		81.25%	<-Median->	7	Paid High Price	1997
Yield if held 35 years - High												123.26%	104.47%	113.16%	118.30%	129.02%		113.86%	<-Median->	2	Paid High Price	1992
Yield if held 5 years - Low	3.78%	6.31%	8.01%	5.50%	7.19%	7.41%	6.43%	5.71%	5.60%	5.80%	5.88%	7.68%	8.05%	12.73%	8.36%	8.51%		6.16%	<-Median->	10	Paid Low Price
Yield if held 10 years - Low	7.56%	7.00%	5.53%	4.87%	5.08%	4.52%	7.98%	10.76%	7.38%	9.37%	9.89%	8.60%	7.67%	7.79%	7.84%	7.32%		7.83%	<-Median->	10	Paid Low Price
Yield if held 15 years - Low	24.65%	14.69%	13.52%	15.56%	8.94%	9.03%	8.85%	7.42%	6.54%	6.62%	6.03%	10.67%	14.46%	10.28%	12.68%	12.31%		8.90%	<-Median->	10	Paid Low Price
Yield if held 20 years - Low	75.69%	67.96%	51.14%	48.21%	38.50%	29.42%	18.58%	18.15%	20.91%	11.65%	12.05%	11.83%	9.98%	9.10%	8.95%	7.51%		18.37%	<-Median->	10	Paid Low Price
Yield if held 25 years - Low		85.57%	82.00%	149.03%	93.36%	90.34%	85.97%	68.69%	64.77%	50.18%	39.28%	24.84%	24.40%	29.12%	15.76%	15.01%		66.73%	<-Median->	10	Paid Low Price
Yield if held 30 years - Low							108.24%	110.13%	200.23%	121.69%	120.62%	114.92%	92.31%	90.20%	67.87%	48.90%		114.92%	<-Median->	7	Paid Low Price
Yield if held 35 years - Low												144.70%	148.00%	278.86%	164.59%	150.15%		146.35%	<-Median->	2	Paid High Price
Yield if held 5 years	3.52%	4.49%	5.82%	4.93%	5.89%	6.55%	5.41%	5.26%	5.09%	5.29%	5.52%	6.64%	7.19%	8.96%	7.09%	6.97%		5.46%	<-Median->	10	Paid Median Price
Yield if held 10 years	7.47%	6.38%	5.03%	4.55%	4.49%	4.20%	5.68%	7.82%	6.62%	7.67%	8.75%	7.23%	7.07%	7.09%	7.16%	6.87%		6.85%	<-Median->	10	Paid Median Price
Yield if held 15 years	16.69%	11.21%	10.21%	9.70%	7.91%	8.91%	8.08%	6.75%	6.11%	5.85%	5.61%	7.59%	10.51%	9.22%	10.38%	10.89%		7.75%	<-Median->	10	Paid Median Price
Yield if held 20 years	69.96%	52.45%	43.97%	41.40%	29.72%	19.92%	14.18%	13.71%	13.04%	10.31%	11.90%	10.80%	9.08%	8.51%	7.92%	6.99%		13.37%	<-Median->	10	Paid Median Price
Yield if held 25 years		78.72%	67.86%	86.04%	78.08%	83.50%	66.35%	59.05%	55.62%	38.73%	26.59%	18.96%	18.42%	18.15%	13.95%	14.81%		57.34%	<-Median->	10	Paid Median Price
Yield if held 30 years							99.58%	91.14%	115.60%	101.78%	111.48%	88.70%	79.36%	77.46%	52.39%	33.11%		99.58%	<-Median->	6	Paid Median Price
Yield if held 35 years												133.12%	122.48%	160.99%	137.66%	138.78%		127.80%	<-Median->	2	Paid High Price
Cost covered if held 5 years - High	16.38%	17.43%	22.86%	21.34%	22.97%	26.46%	20.82%	21.74%	20.82%	22.23%	23.12%	26.04%	28.70%	29.76%	28.13%	28.10%		22.60%	<-Median->	10	Paid High Price	Year
Cost covered if held 10 years - High	60.94%	51.71%	42.66%	38.86%	35.85%	34.09%	37.10%	50.24%	48.12%	52.61%	61.36%	48.56%	50.72%	48.82%	52.31%	53.91%		48.34%	<-Median->	10	Paid High Price	2017
Cost coveedr if held 15 years - High	121.41%	94.71%	92.08%	79.95%	80.95%	100.61%	84.84%	70.27%	64.43%	59.78%	57.44%	63.30%	86.73%	84.13%	92.73%	107.84%		75.11%	<-Median->	10	Paid High Price	2012
Cost covered if held 20 years - High	10.87%	8.72%	6.94%	5.41%	4.17%	3.35%	145.89%	2.35%	122.18%	123.17%	152.91%	128.99%	107.08%	98.81%	92.18%	88.54%		114.63%	<-Median->	10	Paid High Price	2007
Cost covered if held 25 years - High		825.63%	710.59%	757.87%	856.39%	1008.25%	713.96%	693.23%	660.53%	444.10%	278.74%	214.06%	206.62%	178.96%	180.29%	222.57%		676.88%	<-Median->	10	Paid High Price	2002
Cost covered if held 30 years - High							1237.01%	1057.13%	1120.16%	1255.52%	1469.53%	1035.07%	1000.94%	952.71%	638.85%	397.92%		1120.16%	<-Median->	7	Paid Low Price	1997
Cost covered if held 35 years - High												1785.04%	1519.06%	1607.30%	1795.64%	2083.94%		1652.05%	<-Median->	2	Paid Low Price	1992
Cost covered if held 5 years - Low	18.83%	31.55%	40.07%	26.23%	33.13%	33.38%	28.69%	25.44%	24.95%	26.46%	26.18%	34.13%	35.58%	54.82%	38.15%	40.54%		27.57%	<-Median->	10	Paid Low Price
Cost covered if held 10 years - Low	62.52%	61.62%	51.13%	44.30%	45.24%	39.19%	67.17%	88.04%	59.15%	75.90%	77.40%	66.90%	59.34%	58.50%	62.27%	61.06%		63.12%	<-Median->	10	Paid Low Price
Cost coveedr if held 15 years - Low	237.22%	153.40%	151.79%	176.51%	101.97%	103.20%	101.11%	84.23%	73.45%	75.45%	66.03%	114.62%	151.99%	103.41%	133.77%	136.02%		101.54%	<-Median->	10	Paid Low Price
Cost covered if held 20 years - Low	766.31%	752.49%	613.31%	589.06%	477.62%	369.81%	236.29%	232.71%	269.73%	155.15%	156.86%	153.71%	128.35%	112.64%	116.33%	101.78%		234.50%	<-Median->	10	Paid Low Price
Cost covered if held 25 years - Low		969.22%	1006.67%	1867.60%	1191.43%	1173.45%	1136.02%	919.50%	877.86%	706.61%	544.64%	346.72%	340.58%	395.08%	227.12%	228.32%		898.68%	<-Median->	10	Paid Low Price
Cost covered if held 30 years - Low							1452.14%	1497.60%	2760.40%	1746.71%	1710.31%	1646.96%	1327.65%	1266.17%	1016.48%	777.51%		1646.96%	<-Median->	7	Paid Low Price
Cost covered if held 35 years - Low												2095.48%	2152.00%	3960.86%	2498.15%	2425.38%		2123.74%	<-Median->	2	Paid Low Price
Cost covered if held 5 years	17.52%	22.45%	29.11%	23.53%	27.13%	29.52%	24.13%	23.44%	22.70%	24.16%	24.55%	29.54%	31.77%	38.58%	32.38%	33.20%		24.36%	<-Median->	10	Paid Median Price
Cost covered if held 10 years	61.72%	56.23%	46.51%	41.40%	40.00%	36.46%	47.80%	63.97%	53.07%	62.14%	68.45%	56.27%	54.70%	53.22%	56.86%	57.26%		53.88%	<-Median->	10	Paid Median Price
Cost coveedr if held 15 years	160.62%	117.11%	114.63%	110.06%	90.25%	101.89%	92.26%	76.62%	68.64%	66.71%	61.44%	81.56%	110.44%	92.78%	109.53%	120.30%		85.91%	<-Median->	10	Paid Median Price
Cost covered if held 20 years	708.28%	580.81%	527.26%	505.84%	368.66%	250.39%	180.40%	175.74%	168.18%	137.32%	154.86%	140.27%	116.75%	105.27%	102.86%	94.70%		171.96%	<-Median->	10	Paid Median Price
Cost covered if held 25 years		891.68%	833.10%	1078.20%	996.50%	1084.59%	876.84%	790.49%	753.84%	545.41%	368.76%	264.70%	257.20%	246.34%	201.01%	225.41%		772.17%	<-Median->	10	Paid Median Price
Cost covered if held 30 years							1335.97%	1239.39%	1593.63%	1460.93%	1580.80%	1271.22%	1141.38%	1087.30%	784.59%	526.42%		1335.97%	<-Median->	7	Paid Median Price
Cost covered if held 35 years												1927.84%	1780.97%	2286.68%	2089.42%	2241.73%		1854.40%	<-Median->	2	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$44,698	$60,583	$64,417	$44,662	$41,629	$39,797	$45,071	<-12 mths	13.25%		-10.96%	<-Total Growth	5	Revenue Growth	-10.96%
AEPS Growth								$2.86	$2.88	$3.50	$3.45	$3.93	$4.48	$4.67	<-12 mths	4.24%		56.81%	<-Total Growth	5	AEPS Growth	56.81%
Net Income Growth								$2,359	$2,943	$3,128	$3,219	$2,738	$3,940	$3,729	<-12 mths	-5.36%		67.02%	<-Total Growth	5	Net Income Growth	67.02%
Cash Flow Growth								$6,110	$9,610	$10,373	$7,047	$5,203	$4,751	$4,281	<-12 mths	-9.89%		-22.24%	<-Total Growth	5	Cash Flow Growth	-22.24%
Dividend Growth								$1.65	$1.75	$1.80	$1.96	$2.08	$2.22	$2.44	<-12 mths	9.91%		34.38%	<-Total Growth	5	Dividend Growth	34.38%
Stock Price Growth								$33.26	$30.35	$37.96	$31.30	$43.86	$47.67	$54.20	<-12 mths	13.70%		43.33%	<-Total Growth	5	Stock Price Growth	43.33%
Revenue Growth			$39,181	$33,820	$46,381	$47,008	$44,032	$44,698	$60,583	$64,417	$44,662	$41,629	$39,797	$38,495	<-this year	-3.27%		1.57%	<-Total Growth	10	Revenue Growth	1.57%
AEPS Growth			$2.55	$2.77	$2.71	$2.67	$3.05	$2.86	$2.88	$3.50	$3.45	$3.93	$4.48	$4.76	<-this year	6.25%		75.96%	<-Total Growth	10	AEPS Growth	75.96%
Net Income Growth			$2,546	$2,762	$2,326	$1,990	$2,847	$2,359	$2,943	$3,128	$3,219	$2,738	$3,940	$3,562	<-this year	-9.59%		54.75%	<-Total Growth	10	Net Income Growth	54.75%
Cash Flow Growth			$5,443	$5,123	$6,254	$6,757	$6,494	$6,110	$9,610	$10,373	$7,047	$5,203	$4,751	$4,281	<-this year	-9.89%		-12.71%	<-Total Growth	10	Cash Flow Growth	-12.71%
Dividend Growth			$1.23	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$2.22	$2.44	<-this year	9.82%		80.49%	<-Total Growth	10	Dividend Growth	80.49%
Stock Price Growth			$33.59	$34.53	$35.17	$35.10	$28.18	$33.26	$30.35	$37.96	$31.30	$43.86	$47.67	$44.09	<-this year	-7.51%		41.92%	<-Total Growth	10	Stock Price Growth	41.92%
Dividends on Shares	$445.26	$445.26	$445.26	$472.05	$501.01	$531.42	$563.27	$598.02	$634.22	$653.05	$709.52	$752.96	$803.64	$883.28	$883.28	$883.28		$11,558.66	No of Years	30	Total Divs	12/31/94
Paid	$8,814.70	$11,855.50	$12,159.58	$12,499.86	$12,731.54	$12,706.20	$10,201.16	$12,040.12	$10,986.70	$13,741.52	$11,330.60	$15,877.32	$17,256.54	$19,620.40	$19,620.40	$19,620.40		$17,256.54	No of Years	30	Worth	$2.77
Total																		$28,815.20			Total Return
Dividends on Shares	$46.74	$46.74	$46.74	$49.55	$52.59	$55.78	$59.13	$62.78	$66.58	$68.55	$74.48	$79.04	$84.36	$92.72	$92.72	$92.72		$886.54	No of Years	15	Total Divs	12/31/09
Paid	$925.30	$1,244.50	$1,276.42	$1,312.14	$1,336.46	$1,333.80	$1,070.84	$1,263.88	$1,153.30	$1,442.48	$1,189.40	$1,666.68	$1,811.46	$2,059.60	$2,059.60	$2,059.60		$1,811.46	No of Years	15	Worth	$26.88
Total																		$2,698.00			Total Return
Dividends on Shares				$39.12	$41.52	$44.04	$46.68	$49.56	$52.56	$54.12	$58.80	$62.40	$66.60	$73.20	$73.20	$73.20		$515.40	No of Years	10	Total Divs	12/31/14
Paid			$1,007.70	$1,035.90	$1,055.10	$1,053.00	$845.40	$997.80	$910.50	$1,138.80	$939.00	$1,315.80	$1,430.10	$1,626.00	$1,626.00	$1,626.00		$1,430.10	No of Years	10	Worth	$33.59
Total																		$1,945.50			Total Return
Graham No. AEPS	$23.68	$28.15	$31.02	$35.36	$34.69	$34.77	$38.93	$37.20	$38.57	$42.63	$43.99	$44.44	$50.46	$55.74	$57.69	$59.86		62.66%	<-Total Growth	10	Graham Price AEPS
Price/GP Ratio Med	0.95	1.02	1.01	0.97	0.98	1.02	0.80	0.83	0.71	0.81	0.80	0.85	0.89	0.92				0.84	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.06	1.18	1.09	1.06	1.07	1.09	0.91	0.92	0.92	0.93	0.94	0.99	1.01	1.03				0.96	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.84	0.86	0.93	0.89	0.90	0.96	0.70	0.74	0.50	0.68	0.65	0.71	0.77	0.82				0.73	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.03	1.16	1.08	0.98	1.01	1.01	0.72	0.89	0.79	0.89	0.71	0.99	0.94	0.97	0.94	0.91		0.92	<-Median->	10	Price/GP Ratio
Prem/Disc Close	2.84%	16.34%	8.29%	-2.34%	1.38%	0.94%	-27.61%	-10.59%	-21.31%	-10.96%	-28.85%	-1.31%	-5.52%	-2.76%	-6.05%	-9.45%		-8.06%	<-Median->	10	Graham Price
Graham No. EPS	$23.68	$28.15	$31.02	$35.36	$34.41	$31.34	$38.57	$34.75	$40.50	$41.76	$43.98	$38.38	$48.91	$51.81	$34.17	$57.16		57.69%	<-Total Growth	10	Graham Price EPS
Price/GP Ratio Med	0.95	1.02	1.01	0.97	0.99	1.13	0.81	0.89	0.67	0.82	0.80	0.98	0.92	0.99				0.90	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.06	1.18	1.09	1.06	1.08	1.20	0.92	0.98	0.87	0.95	0.94	1.15	1.04	1.11				1.01	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.84	0.86	0.93	0.89	0.90	1.06	0.70	0.79	0.47	0.70	0.65	0.82	0.79	0.88				0.79	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.03	1.16	1.08	0.98	1.02	1.12	0.73	0.96	0.75	0.91	0.71	1.14	0.97	1.05	1.59	0.95		0.97	<-Median->	10	Price/GP Ratio
Prem/Disc Close	2.84%	16.34%	8.29%	-2.34%	2.22%	12.01%	-26.93%	-4.29%	-25.06%	-9.10%	-28.83%	14.27%	-2.54%	4.61%	58.62%	-5.19%		-3.41%	<-Median->	10	Graham Price
pre-split 04
Price Close CDN$	$24.35	$32.75	$33.59	$34.53	$35.17	$35.10	$28.18	$33.26	$30.35	$37.96	$31.30	$43.86	$47.67	$54.20	$54.20	$54.20		41.92%	<-Total Growth	10	Stock Price
Increase	19.36%	34.50%	2.56%	2.80%	1.85%	-0.20%	-19.72%	18.03%	-8.75%	25.07%	-17.54%	40.13%	8.69%	13.70%	0.00%	0.00%		12.58	<-Median->	10	CAPE (10 Yr P/E)
P/E	12.88	14.26	13.19	12.47	13.21	16.18	9.41	13.34	9.57	11.30	9.07	14.97	11.32	13.18	30.30	10.82		7.46%	<-IRR #YR->	5	Stock Price	43.33%
Trailing P/E	11.53	17.33	14.62	13.56	12.71	13.18	12.99	11.11	12.17	11.96	9.32	12.71	16.27	12.87	13.18	30.30		3.56%	<-IRR #YR->	10	Stock Price	41.92%
CAPE (10 Yr P/E)	14.43	14.33	14.13	13.76	13.45	13.50	12.98	12.83	12.26	12.34	11.90	12.03	11.83	11.95	12.91	12.39		12.56%	<-IRR #YR->	5	Price & Dividend	72.84%
Median 10, 5 Yrs		D.  per yr	4.29%	5.10%	% Tot Ret	54.60%	40.58%	T P/E	12.71	12.17	P/E:	11.90	11.30		14.40%	Diff M/C		7.85%	<-IRR #YR->	10	Price & Dividend	93.06%
Price 15		D.  per yr	4.32%		% Tot Ret	52.60%						CAPE Diff	4.72%					3.89%	<-IRR #YR->	15	Stock Price	77.34%
Price  20		D.  per yr	3.90%		% Tot Ret	56.73%												2.98%	<-IRR #YR->	20	Stock Price	79.75%
Price  25		D.  per yr	5.01%		% Tot Ret	45.40%												6.03%	<-IRR #YR->	25	Stock Price	332.18%
Price  30		D.  per yr	7.81%		% Tot Ret	43.97%												9.95%	<-IRR #YR->	30	Stock Price	1620.94%
Price  35		D.  per yr	5.86%		% Tot Ret	38.67%												9.29%	<-IRR #YR->	35	Stock Price
Price  40		D.  per yr	6.56%		% Tot Ret	39.39%												10.08%	<-IRR #YR->	36	Stock Price
Price & Dividend 15																		8.21%	<-IRR #YR->	15	Price & Dividend	164.14%
Price & Dividend 20																		6.88%	<-IRR #YR->	20	Price & Dividend	187.43%
Price & Dividend 25																		11.04%	<-IRR #YR->	25	Price & Dividend	613.17%
Price & Dividend 30																		17.76%	<-IRR #YR->	30	Price & Dividend	2978.52%
Price & Dividend 35																		15.14%	<-IRR #YR->	35	Price & Dividend
Price & Dividend 40																		16.64%	<-IRR #YR->	36	Price & Dividend
Price  5								-$33.26	$0.00	$0.00	$0.00	$0.00	$47.67								Price  5
Price 10			-$33.59	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.67								Price 10
Price & Dividend 5								-$33.26	$1.75	$1.80	$1.96	$2.08	$49.89								Price & Dividend 5
Price & Dividend 10			-$33.59	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$49.89								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	$47.67								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	$47.67								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	$47.67								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	$47.67								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	$47.67								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	$47.67								Price  40
Price & Dividend 15	$1.23	$1.23	$1.23	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$49.89								Price & Dividend 15
Price & Dividend 20	$1.23	$1.23	$1.23	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$49.89								Price & Dividend 20
Price & Dividend 25	$1.23	$1.23	$1.23	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$49.89								Price & Dividend 25
Price & Dividend 30	$1.23	$1.23	$1.23	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$49.89								Price & Dividend 30
Price & Dividend 35	$1.23	$1.23	$1.23	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$49.89								Price & Dividend 35
Price & Dividend 40	$1.23	$1.23	$1.23	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$49.89								Price & Dividend 40
Price H/L Median	$22.41	$28.77	$31.41	$34.42	$34.07	$35.53	$31.31	$30.90	$27.23	$34.40	$35.01	$37.74	$44.82	$51.47				42.68%	<-Total Growth	10	Stock Price
Increase	-4.68%	28.38%	9.18%	9.57%	-1.00%	4.29%	-11.89%	-1.31%	-11.86%	26.33%	1.76%	7.80%	18.76%	14.85%				3.62%	<-IRR #YR->	10	Stock Price	42.68%
P/E	11.86	12.53	12.34	12.43	12.79	16.37	10.46	12.39	8.58	10.24	10.15	12.88	10.64	12.51				7.72%	<-IRR #YR->	5	Stock Price	45.06%
Trailing P/E	10.61	15.22	13.67	13.52	12.31	13.34	14.43	10.32	10.92	10.84	10.42	10.94	15.30	12.23				8.19%	<-IRR #YR->	10	Price & Dividend
P/E on Run. 5 yr Ave	12.42	14.73	14.83	14.82	14.00	14.28	11.91	11.80	10.09	12.12	11.31	12.25	13.09	14.25				13.19%	<-IRR #YR->	5	Price & Dividend
P/E on Run. 10 yr Ave	12.07	14.82	15.57	16.38	15.79	16.55	13.67	13.05	10.85	13.05	12.54	13.22	14.83	16.31				12.39	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	4.57%	5.46%	% Tot Ret	55.81%	41.43%	T P/E	11.62	10.92	P/E:	11.52	10.24						Count	36	Years of data
			-$31.41	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$44.82
								-$30.90	$0.00	$0.00	$0.00	$0.00	$44.82
			-$31.41	$1.30	$1.38	$1.47	$1.56	$1.65	$1.75	$1.80	$1.96	$2.08	$47.04
								-$30.90	$1.75	$1.80	$1.96	$2.08	$47.04
High Months	Apr	Nov	Nov	Jun	Apr	Mar	Jan	Apr	Feb	Aug	Feb	Dec	Nov	Apr
pre-split 96
pre-split 98
pre-split 04
Price High	$25.00	$33.34	$33.87	$37.52	$37.03	$37.74	$35.51	$34.20	$35.30	$39.60	$41.35	$43.95	$50.79	$57.47				49.96%	<-Total Growth	10	Stock Price
Increase	-9.97%	33.36%	1.59%	10.78%	-1.31%	1.92%	-5.91%	-3.69%	3.22%	12.18%	4.42%	6.29%	15.56%	13.15%				4.13%	<-IRR #YR->	10	Stock Price	49.96%
P/E	13.23	14.51	13.30	13.55	13.91	17.39	11.86	13.72	11.13	11.79	11.99	15.00	12.06	13.97				8.23%	<-IRR #YR->	5	Stock Price	48.51%
Trailing P/E	11.84	17.64	14.75	14.74	13.38	14.17	16.36	11.42	14.16	12.48	12.31	12.74	17.33	13.65				13.72	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	13.77	12.74	P/E:	12.81	11.99					16.98	P/E Ratio		Historical High
			-$33.87	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$50.79
								-$34.20	$0.00	$0.00	$0.00	$0.00	$50.79
Low Months	Jun	Jan	May	Jan	Aug	May	Dec	Aug	Mar	Jan	Oct	Jan	Jun	Jan
pre-split 96
pre-split 98
pre-split 04
Price Low	$19.82	$24.20	$28.95	$31.31	$31.11	$33.32	$27.10	$27.59	$19.16	$29.20	$28.66	$31.52	$38.84	$45.47				34.16%	<-Total Growth	10	Stock Price
Increase	2.96%	22.10%	19.63%	8.15%	-0.64%	7.10%	-18.67%	1.81%	-30.55%	52.40%	-1.85%	9.98%	23.22%	17.07%				2.98%	<-IRR #YR->	10	Stock Price	34.16%
P/E	10.49	10.54	11.37	11.31	11.68	15.35	9.05	11.07	6.04	8.69	8.31	10.76	9.23	11.06				7.08%	<-IRR #YR->	5	Stock Price	40.78%
Trailing P/E	9.38	12.80	12.60	12.30	11.24	12.51	12.49	9.22	7.69	9.20	8.53	9.14	13.26	10.80				10.54	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	10.23	9.14	P/E:	9.99	8.69					8.26	P/E Ratio		Historical Low
			-$28.95	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$38.84
								-$27.59	$0.00	$0.00	$0.00	$0.00	$38.84
Free Cash Flow MS			$5,000	$5,120	-$770	$950	$6,640	-$4,300	-$2,990	$5,600	$27,080	$7,240	$5,590					11.80%	<-Total Growth	10	Free Cash Flow MS
Change					-115.04%	223.38%	598.95%	-164.76%	30.47%	287.29%	383.57%	-73.26%	-22.79%					30.47%	<-Median->	9	Change
Free Cash Flow Mkt Sc														$2,487	$3,052	$3,633					Free Cash Flow Mkt Sc	only estimates showing
Change															22.72%	19.04%					Change
Free Cash Flow WSJ								$6,110	$9,610	$10,373	$3,772	$5,203	$4,751
Change									57.28%	7.94%	-63.64%	37.94%	-8.69%
														$4,281	<-12 mths	-9.89%
Free Cash Flow MS to WSJ	$5,000	$5,000	$5,000	$5,123	$6,254	$6,757	$6,490	$6,110	$9,610	$10,370	$3,772	$5,203	$4,751					-4.98%	<-Total Growth	10	Free Cash Flow
Change	0.00%	0.00%	0.00%	2.46%	22.08%	8.04%	-3.95%	-5.86%	57.28%	7.91%	-63.63%	37.94%	-8.69%					-4.91%	<-IRR #YR->	5	Free Cash Flow MS	-22.24%
FCF/CF from Op Ratio	1.06	0.99	0.92	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.54	1.00	1.00					-0.51%	<-IRR #YR->	10	Free Cash Flow MS	-4.98%
Dividends paid	$1,168	$1,200	$1,228	$1,298	$1,369	$1,453	$1,538	$1,559	$1,626	$1,677	$1,826	$1,937	$2,069					68.49%	<-Total Growth	10	Dividends paid
Percentage paid				25.34%	21.89%	21.50%	23.70%	25.52%	16.92%	16.17%	48.41%	37.23%	43.55%					$0.25	<-Median->	10	Percentage paid
5 Year Coverage								23.48%	21.42%	19.96%	22.63%	24.60%	27.10%								5 Year Coverage
Dividend Coverage Ratio				3.95	4.57	4.65	4.22	3.92	5.91	6.18	2.07	2.69	2.30					4.08	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage								4.26	4.67	5.01	4.42	4.07	3.69								5 Year of Coverage
								-$6,110	$0	$0	$0	$0	$4,751
			-$5,000	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,751
Market Cap	$23,147	$32,730	$33,479	$34,300	$34,692	$34,704	$27,834	$30,841	$28,160	$35,326	$29,167	$40,896	$44,434	$50,122	$50,122	$50,122		32.72%	<-Total Growth	10	Market Cap
pre-split 04
Diluted # of Shares in Million	960.58	991.49	999.89	997.85	991.67	990.70	989.10	946.53	927.79	930.96	932.28	933.53	935.12	935.24				-6.48%	<-Total Growth	10	Diluted
Change	-0.15%	3.22%	0.85%	-0.20%	-0.62%	-0.10%	-0.16%	-4.30%	-1.98%	0.34%	0.14%	0.13%	0.17%	0.01%				-0.13%	<-Median->	10	Change
Difference Diluted/Basic	-1.1%	-1.8%	-0.1%	-0.2%	-0.2%	-0.2%	-0.1%	-0.1%	0.0%	-0.2%	-0.1%	-0.2%	-0.3%	-0.3%				-0.16%	<-Median->	10	Difference Diluted/Basic
pre-split 04
Basic # of Shares in Millions	949.91	973.58	998.61	995.61	989.99	989.19	988.59	946.00	927.68	929.46	931.68	931.65	932.08	932.62				-6.66%	<-Total Growth	10	Basic
Change	0.06%	2.49%	2.57%	-0.30%	-0.56%	-0.08%	-0.06%	-4.31%	-1.94%	0.19%	0.24%	0.00%	0.05%	0.06%				-0.07%	<-Median->	10	Change
Difference Basic/Outstanding	0.1%	2.7%	-0.2%	-0.2%	-0.4%	0.0%	-0.1%	-2.0%	0.0%	0.1%	0.0%	0.1%	0.0%	-0.8%				-0.02%	<-Median->	10	Difference Basic/Outstanding
														$4,281	<-12 mths	-9.89%
pre-split 98
pre-split 04
# of Share in Millions	950.60	999.40	996.70	993.35	986.40	988.72	987.74	927.28	927.85	930.62	931.85	932.43	932.11	924.76	924.76	924.76		-0.67%	<-IRR #YR->	10	Shares	-6.48%
Change	0.09%	5.13%	-0.27%	-0.34%	-0.70%	0.24%	-0.10%	-6.12%	0.06%	0.30%	0.13%	0.06%	-0.03%	-0.79%	0.00%	0.00%		0.10%	<-IRR #YR->	5	Shares	0.52%
Cash Flow from Operations $M	$4,722	$5,026	$5,443	$5,123	$6,254	$6,757	$6,494	$6,110	$9,610	$10,373	$7,047	$5,203	$4,751	$4,281	<-12 mths			-12.71%	<-Total Growth	10	Cash Flow
Increase	-2.52%	6.44%	8.30%	-5.88%	22.08%	8.04%	-3.89%	-5.91%	57.28%	7.94%	-32.06%	-26.17%	-8.69%	-9.89%	<-12 mths			SO, S. Issued	Buy Backs
5 year Running Average	$4,637	$4,869	$5,166	$5,032	$5,314	$5,721	$6,014	$6,148	$7,045	$7,869	$7,927	$7,669	$7,397	$6,331	<-12 mths			43.17%	<-Total Growth	10	CF 5 Yr Running
CFPS	$4.97	$5.03	$5.46	$5.16	$6.34	$6.83	$6.57	$6.59	$10.36	$11.15	$7.56	$5.58	$5.10	$4.63	<-12 mths			-6.66%	<-Total Growth	10	Cash Flow per Share
Increase	-2.60%	1.24%	8.59%	-5.56%	22.94%	7.79%	-3.80%	0.22%	57.19%	7.62%	-32.15%	-26.21%	-8.66%	-9.18%	<-12 mths			-1.35%	<-IRR #YR->	10	Cash Flow	-12.71%
5 year Running Average	$4.89	$5.08	$5.33	$5.14	$5.39	$5.76	$6.07	$6.30	$7.34	$8.30	$8.45	$8.25	$7.95	$6.80	<-12 mths			-4.91%	<-IRR #YR->	5	Cash Flow	-22.24%
P/CF on Med Price	4.51	5.72	5.75	6.67	5.37	5.20	4.76	4.69	2.63	3.09	4.63	6.76	8.79	11.12	<-12 mths			-0.69%	<-IRR #YR->	10	Cash Flow per Share	-6.66%
P/CF on Closing Price	4.90	6.51	6.15	6.70	5.55	5.14	4.29	5.05	2.93	3.41	4.14	7.86	9.35	11.71	<-12 mths			-5.01%	<-IRR #YR->	5	Cash Flow per Share	-22.64%
															135.09%	Diff M/C		4.07%	<-IRR #YR->	10	CFPS 5 yr Running	49.02%
Excl.Working Capital CF	-$2,146	-$2,245	-$2,054	$358	-$6,805	-$5,493	$574	-$10,176	-$12,237	-$4,423	$20,624	-$8,778	-$1,606	$0	<-12 mths			4.76%	<-IRR #YR->	5	CFPS 5 yr Running	26.19%
Cash Flow from Operations $M WC	$2,576	$2,781	$3,389	$5,481	-$551	$1,264	$7,068	-$4,066	-$2,627	$5,950	$27,671	-$3,575	$3,145	$4,281	<-12 mths			-7.20%	<-Total Growth	10	Cash Flow less WC
Increase	-4.73%	7.96%	21.86%	61.73%	-110.05%	-329.40%	459.18%	-157.53%	-35.39%	-326.49%	365.06%	-112.92%	-187.97%	36.12%	<-12 mths			-0.74%	<-IRR #YR->	10	Cash Flow less WC	-7.20%
5 year Running Average	$2,320	$1,645	$2,639	$3,386	$2,735	$2,473	$3,330	$1,839	$218	$1,518	$6,799	$4,671	$6,113	$7,494	<-12 mths			#NUM!	<-IRR #YR->	5	Cash Flow less WC	177.35%
CFPS Excl. WC	$2.71	$2.78	$3.40	$5.52	-$0.56	$1.28	$7.16	-$4.38	-$2.83	$6.39	$29.69	-$3.83	$3.37	$4.63	<-12 mths			8.76%	<-IRR #YR->	10	CF less WC 5 Yr Run	131.67%
Increase	-4.82%	2.69%	22.19%	62.27%	-110.12%	-328.86%	459.73%	-161.28%	-35.43%	-325.82%	364.44%	-112.91%	-188.00%	37.20%	<-12 mths			27.15%	<-IRR #YR->	5	CF less WC 5 Yr Run	232.36%
5 year Running Average	$2.45	$1.70	$2.72	$3.45	$2.77	$2.48	$3.36	$1.80	$0.13	$1.52	$7.21	$5.01	$6.56	$8.05	<-12 mths			-0.08%	<-IRR #YR->	10	CFPS - Less WC	-0.77%
P/CF on Med Price	8.27	10.34	9.24	6.24	-60.99	27.79	4.37	-7.05	-9.62	5.38	1.18	-9.84	13.28	11.12	<-12 mths			22.60%	<-IRR #YR->	5	CFPS - Less WC	176.95%
P/CF on Closing Price	8.99	11.77	9.88	6.26	-62.96	27.46	3.94	-7.59	-10.72	5.94	1.05	-11.44	14.13	11.71	<-12 mths			9.22%	<-IRR #YR->	10	CFPS 5 yr Running	141.55%
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	4.98	5 yr	4.63	P/CF Med	10 yr	2.78	5 yr	1.18		321.63%	Diff M/C		29.49%	<-IRR #YR->	5	CFPS 5 yr Running	264.07%
I left Excluding WC for 2009 and eariler because I think I got the values from G&M.
			-996.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	932.1								Shares
								-927.3	0.0	0.0	0.0	0.0	932.1								Shares
			-$5,443	$0	$0	$0	$0	$0	$0	$0	$0	$0	$4,751								Cash Flow
								-$6,110	$0	$0	$0	$0	$4,751								Cash Flow
			-$5.46	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.10								Cash Flow per Share
								-$6.59	$0.00	$0.00	$0.00	$0.00	$5.10								Cash Flow per Share
			-$5.33	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.95								CFPS 5 yr Running
								-$6.30	$0.00	$0.00	$0.00	$0.00	$7.95								CFPS 5 yr Running
			-$3,389	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,145								Cash Flow less WC
								$4,066	$0	$0	$0	$0	$3,145								Cash Flow less WC
			-$2,639	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,113								CF less WC 5 Yr Run
								-$1,839	$0	$0	$0	$0	$6,113								CF less WC 5 Yr Run
			-$3.40	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.37								CFPS - Less WC
								$4.38	$0.00	$0.00	$0.00	$0.00	$3.37								CFPS - Less WC
			-$2.72	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.56								CFPS 5 yr Running
								-$1.80	$0.00	$0.00	$0.00	$0.00	$6.56								CFPS 5 yr Running
Chge in Insurance & investment				-$1,088	$7,128	$4,391	-$379	$10,412	$14,476	$1,819	-$23,273
above separate Insurance												$9,316	$5,636
above separate Investment												-$4,561	-$5,538
Chge in funds held ceding insurers				$821	$505	$857	$663	$570	$467	$845	-$294
Chge in funds held under reinsurance				$28	$18	$50	-$37	$81	$201	-$84	-$294
above separate Liabilities												$170	$115
above separate Assets												$5	$586
Chge in deferred acq				$32	$42
Chge in reinsurance assets				$367	-$567	$830	$51	-$900	-$1,629	$1,915	$3,830	-$480	$38
Change in Fair Value
Other				-$157	-$98	-$321	-$444	$248	-$911	$279	-$245	$1,497	$237
Sales, Matur and repayments Prot Inv												$38,507	$43,805
Purchase of Port Investments												-$35,253	-$42,566
Income Taxes Paid				-$361	-$223	-$314	-$428	-$235	-$367	-$351		-$423	-$707
Sum				-$358	$6,805	$5,493	-$574	$10,176	$12,237	$4,423	-$20,276	$8,778	$1,606
Google --> TD		$2,245	$2,054	$1,652	$2,902	$4,027	-$574	$10,176	$12,237	$4,423	-$20,624	$8,778	$1,606
Difference				-$2,010	$3,903	$1,466	$0	$0	$0	$0	$348	$0	$0
Google --> TD		$2,245	$2,054	$1,652	$2,902
Difference		-$2,245	-$2,054	-$2,010	$3,903
Google --> TD in 2020, 2024				-$358	$6,805	$5,493	-$574			$4,423	-$31,267	$8,778
Difference				$0	$0	$0
OPM	15.71%	19.00%	13.89%	15.15%	13.48%	14.37%	14.75%	13.67%	15.86%	16.10%	15.78%	12.50%	11.94%	11.12%				-14.06%	<-Total Growth	10	OPM
Increase	-3.05%	20.99%	-26.90%	9.04%	-10.98%	6.60%	2.60%	-7.32%	16.04%	1.52%	-2.01%	-20.79%	-4.48%	-6.84%					Should increase		or be stable.
Diff from Ave	7.9%	30.5%	-4.6%	4.0%	-7.4%	-1.3%	1.3%	-6.1%	8.9%	10.6%	8.4%	-14.2%	-18.0%	-23.6%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	14.56%	5 Yrs	15.78%					should be	zero, it is a		check on calculations
EBIT									$3,082	$4,323	$4,082	$4,299									EBIT	From Mkt Sc
Change										40.27%	-5.57%	5.32%						5.32%	<-Median->	3	Change	no EBITDA showing
Margin										6.71%	9.14%	10.33%						9.14%	<-Median->	3	Margin
Cash and Investments.	$130,548	$142,774	$158,510	$177,093	$202,256	$167,905	$177,481	$177,501	$217,403	$244,136	$278,042	$245,335	$262,820	$262,721				65.81%	<-Total Growth	10	Cash and Investments.
Debt/Investment Ratio	0.92	0.92	0.92	0.91	0.78	0.95	0.94	0.98	1.00	0.90	0.89	0.95	0.94	0.95				93.89%	<-Median->	10	Debt/Investment Ratio
Long Term Debt	$120,658	$132,063	$146,055	$160,745	$157,949	$159,524	$166,720	$174,521	$218,047	$220,833	$247,698	$233,955	$246,635	$248,660				68.86%	<-Total Growth	10	Long Term Debt	Ins. Cont.
Change	4.45%	9.45%	10.59%	10.06%	-1.74%	1.00%	4.51%	4.68%	24.94%	1.28%	12.17%	-5.55%	5.42%	0.82%				4.60%	<-Median->	10	Change
Debt/Market Cap Ratio	5.21	4.03	4.36	4.69	4.55	4.60	5.99	5.66	7.74	6.25	8.49	5.72	5.55	4.96				5.69	<-Median->	10	% of Market C.
Assets/Current Liabilities Ratio	73.14	87.61	67.10	71.24	62.16	62.48	56.88	53.07	73.34	67.88	57.79	55.12	57.10	58.03				59.97	<-Median->	10	Assets/Current Liabilities
Debt to Cash Flow (Years)	25.55	26.28	26.83	31.38	25.26	23.61	25.67	28.56	22.69	21.29	35.15	44.97	51.91	58.08							Debt to Cash Flow (Years)
Intangibles	$3,115	$3,456	$3,625	$4,036	$3,972	$3,732	$3,976	$3,879	$4,285	$5,514	$6,209	$4,484	$4,958	$4,852				36.77%	<-Total Growth	10	Intangibles
Goodwill	$5,397	$5,812	$5,855	$5,913	$5,977	$6,179	$6,548	$6,505	$10,106	$9,081	$10,604	$11,249	$11,428	$11,232				95.18%	<-Total Growth	10	Goodwill
Total	$8,512	$9,268	$9,480	$9,949	$9,949	$9,911	$10,524	$10,384	$14,391	$14,595	$16,813	$15,733	$16,386	$16,084				72.85%	<-Total Growth	10	Total
Change	-0.50%	8.88%	2.29%	4.95%	0.00%	-0.38%	6.19%	-1.33%	38.59%	1.42%	15.20%	-6.42%	4.15%	-1.84%				2.78%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.37	0.28	0.28	0.29	0.29	0.29	0.38	0.34	0.51	0.41	0.58	0.38	0.37	0.32				0.37	<-Median->	10	% of Market C.
Current Assets	$4,708	$5,859	$5,554	$6,366	$7,570	$8,332	$9,588	$10,745	$14,193	$12,709	$14,606	$12,865	$16,383	$16,014				194.98%	<-Total Growth	10	Current Assets
Current Liabilities	$3,469	$3,720	$5,316	$5,614	$6,434	$6,720	$7,519	$8,502	$8,188	$9,288	$12,138	$12,940	$14,048	$14,042				164.26%	<-Total Growth	10	Current Liabilities
Liquidity	1.36	1.58	1.04	1.13	1.18	1.24	1.28	1.26	1.73	1.37	1.20	0.99	1.17	1.14				1.22	<-Median->	10	Ratio
Liq. with CF aft div	2.38	2.60	1.84	1.82	1.94	2.03	1.93	1.80	2.71	2.30	1.63	1.25	1.36	1.28				1.63	<-Median->	5	Ratio
Liq. CF re  Inv+Div	1.13	1.13	1.03	1.13	1.13	1.19	1.18	1.53	1.35	1.04	1.12	1.18	1.32	1.28				1.18	<-Median->	5	Ratio
Assets	$253,718	$325,905	$356,709	$399,935	$399,912	$419,838	$427,689	$451,167	$600,490	$630,488	$701,455	$713,230	$802,163	$814,842				124.88%	<-Total Growth	10	Assets
Liabilities	$236,132	$305,906	$334,812	$374,675	$374,904	$394,302	$400,291	$425,624	$573,475	$600,005	$669,137	$683,379	$769,509	$782,146				129.83%	<-Total Growth	10	Liabilities
Debt Ratio	1.07	1.07	1.07	1.07	1.07	1.06	1.07	1.06	1.05	1.05	1.05	1.04	1.04	1.04				1.06	<-Median->	10	Ratio
Estimates BVPS														$28.28	$30.55	$33.05			Estimates		Estimates BVPS
Estimate Book Value														$26,152.2	$28,251.4	$30,563.3			Estimates		Estimate Book Value
P/B Ratio (Close)														1.92	1.77	1.64			Estimates		P/B Ratio (Close)
Difference from 10 year median															20.54%	Diff M/C			Estimates		Difference from 10 yr med.
Book Value	$17,586	$19,999	$21,897	$25,260	$25,008	$25,536	$27,398	$25,543	$27,015	$30,483	$32,318	$29,851	$32,654	$32,696				49.13%	<-Total Growth	10	Book Value
Non-Cont. Int.	$2,510	$2,362	$2,643	$2,806	$3,006	$2,935	$2,875	$2,866	$2,987	$3,267	$3,308	$3,015	$3,113	$3,152				17.78%	<-Total Growth	10	Non-Cont. Int.
Shareholders' Equity	$15,076	$17,637	$19,254	$22,454	$22,002	$22,601	$24,523	$22,677	$24,028	$27,216	$29,010	$26,836	$29,541	$29,544				53.43%	<-Total Growth	10	Shareholders' Equity
Preferred Stock	$2,544	$2,314	$2,514	$2,514	$2,514	$2,714	$2,714	$2,714	$2,714	$5,748	$5,791	$6,000	$6,000	$2,720				138.66%	<-Total Growth	10	Preferred Stock
Book Value	$12,532	$15,323	$16,740	$19,940	$19,488	$19,887	$21,809	$19,963	$21,314	$21,468	$23,219	$20,836	$23,541	$26,824	$26,824	$26,824		40.63%	<-Total Growth	10	Book Value
Book Value per Share	$13.18	$15.33	$16.80	$20.07	$19.76	$20.11	$22.08	$21.53	$22.97	$23.07	$24.92	$22.35	$25.26	$29.01	$29.01	$29.01		50.37%	<-Total Growth	10	Book Value per Share
Change	4.52%	16.30%	9.54%	19.52%	-1.58%	1.81%	9.77%	-2.50%	6.70%	0.42%	8.01%	-10.32%	13.02%	14.85%	0.00%	0.00%		-0.25%	P/B Ratio		Current/Historical Median
P/B Ratio (Median)	1.70	1.88	1.87	1.71	1.72	1.77	1.42	1.44	1.19	1.49	1.40	1.69	1.77	1.77				1.87	P/B Ratio		Historical Median
P/B Ratio (Close)	1.85	2.14	2.00	1.72	1.78	1.75	1.28	1.54	1.32	1.65	1.26	1.96	1.89	1.87	1.87	1.87		4.16%	<-IRR #YR->	10	Book Value per Share
Change	14.21%	15.65%	-6.37%	-13.99%	3.49%	-1.97%	-26.86%	21.05%	-14.48%	24.55%	-23.66%	56.25%	-3.84%	-1.00%	0.00%	0.00%		3.24%	<-IRR #YR->	5	Book Value per Share
Financial Leverage												30%	29%	29%
Leverage (A/BV)	14.43	16.30	16.29	15.83	15.99	16.44	15.61	17.66	22.23	20.68	21.70	23.89	24.57	24.92				19.17	<-Median->	10	A/BV
Debt/Equity Ratio	13.43	15.30	15.29	14.83	14.99	15.44	14.61	16.66	21.23	19.68	20.70	22.89	23.57	23.92				18.17	<-Median->	10	Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	1.59	5 yr Med	1.49		17.52%	Diff M/C		15.13	Historical		A/BV
			-$16.80	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$25.26
								-$21.53	$0.00	$0.00	$0.00	$0.00	$25.26
														$3,181	<-12 mths	-13.98%
Comprehensive Income	$1,829	$3,440	$2,927	$4,785	$1,249	$1,842	$3,726	$1,972	$3,105	$3,245	$3,728	$3,042	$4,956					69.32%	<-Total Growth	10	Comprehensive Income
NCI	-$4	$13	-$33	$57	-$43	-$63	-$27	$30	$37	-$162	$30	$11	$21								NCI
Shareholders	$1,833	$3,427	$2,960	$4,728	$1,292	$1,905	$3,753	$1,942	$3,068	$3,407	$3,698	$3,698	$3,698					24.93%	<-Total Growth	10	Shareholders
Increase	-21.80%	86.96%	-13.63%	59.73%	-72.67%	47.45%	97.01%	-48.25%	57.98%	11.05%	8.54%	0.00%	0.00%					8.54%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$1,686	$1,931	$2,359	$3,058	$2,848	$2,862	$2,928	$2,724	$2,392	$2,815	$3,174	$3,163	$3,514					2.25%	<-IRR #YR->	10	Comprehensive Income	24.93%
ROE	10.4%	17.1%	13.5%	18.7%	5.2%	7.5%	13.7%	7.6%	11.4%	11.2%	11.4%	12.4%	11.3%					13.75%	<-IRR #YR->	5	Comprehensive Income	90.42%
5Yr Median	10.4%	10.4%	13.5%	14.6%	13.5%	13.5%	13.5%	7.6%	7.6%	11.2%	11.4%	11.4%	11.4%					4.07%	<-IRR #YR->	10	5 Yr Running Average	48.97%
% Difference from NI	-28.0%	15.3%	-11.1%	35.1%	-56.7%	-25.4%	4.9%	-35.7%	-17.8%	-23.3%	-17.5%	-5.7%	-32.3%					5.22%	<-IRR #YR->	5	5 Yr Running Average	28.99%
Median Values										Diff	5, 10 yr	-20.5%	-17.8%					11.4%	<-Median->	5	Return on Equity
			-$2,960	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,698
								-$1,942	$0	$0	$0	$0	$3,698
			-$2,359	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,514
								-$2,724	$0	$0	$0	$0	$3,514
Current Liability Coverage Ratio	0.74	0.75	0.64	0.98	-0.09	0.19	0.94	-0.48	-0.32	0.64	2.28	-0.28	0.22	0.30							CFO / Current Liabilities
5 year Median	1.04	0.75	0.75	0.75	0.74	0.64	0.64	0.19	-0.09	0.19	0.64	-0.28	0.22	0.30				0.22	<-Median->	5	Current Liability Cov Ratio
Asset Efficiency Ratio	1.02%	0.85%	0.95%	1.37%	-0.14%	0.30%	1.65%	-0.90%	-0.44%	0.94%	3.94%	-0.50%	0.39%	0.53%							CFO / Total Assets
5 year Median	1.13%	1.02%	1.02%	1.02%	0.95%	0.85%	0.95%	0.30%	-0.14%	0.30%	0.94%	-0.44%	0.39%	0.53%				0.4%	<-Median->	5	Return on Assets
Return on Assets	0.72%	0.70%	0.71%	0.69%	0.58%	0.47%	0.67%	0.52%	0.49%	0.50%	0.46%	0.38%	0.49%	0.44%				Net	Income/Assets		ROA
5Yr Median	1.12%	0.85%	0.72%	0.71%	0.70%	0.69%	0.67%	0.58%	0.52%	0.50%	0.50%	0.49%	0.49%	0.46%				0.5%	<-Median->	5	ROA
ROE	14.48%	14.87%	15.21%	13.85%	11.94%	10.01%	13.05%	11.82%	13.81%	14.57%	13.86%	13.14%	16.74%	13.28%				Net Inc/	Shareholders' equity		ROE
5Yr Median	14.48%	14.77%	14.87%	14.87%	14.48%	13.85%	13.05%	11.94%	11.94%	13.05%	13.81%	13.81%	13.86%	13.86%				13.9%	<-Median->	5	ROE
														$3,729	<-12 mths
Net Income	$2,208	$2,498	$2,761	$3,011	$2,641	$2,149	$2,961	$2,507	$3,154	$3,563	$3,534	$2,891	$4,129					49.55%	<-Total Growth	10	Net Income
NCI & other	$278	$90	$93	$123	$192	$30	-$19	$15	$78	$301	$185	$23	$59								NCI
Preferred Shares	$115	$130	$122	$126	$123	$129	$133	$133	$133	$134	$130	$130	$130								Preferred Shares
Shareholders	$1,815	$2,278	$2,546	$2,762	$2,326	$1,990	$2,847	$2,359	$2,943	$3,128	$3,219	$2,738	$3,940	$3,562	$4,231	$4,532		54.75%	<-Total Growth	10	Net Income
Increase	-10.24%	25.51%	11.76%	8.48%	-15.79%	-14.45%	43.07%	-17.14%	24.76%	6.29%	2.91%	-14.94%	43.90%	-9.59%	18.78%	7.11%		EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$1,729	$1,894	$2,064	$2,285	$2,345	$2,380	$2,494	$2,457	$2,493	$2,653	$2,899	$2,877	$3,194	$3,317	$3,538	$3,801		4.46%	<-IRR #YR->	10	Net Income	54.75%
Operating Cash Flow	$4,722	$5,026	$5,443	$5,123	$6,254	$6,757	$6,494	$6,110	$9,610	$10,373	$7,047	$5,203	$4,751					10.80%	<-IRR #YR->	5	Net Income	67.02%
Investment Cash Flow	-$3,838	-$4,813	-$4,129	-$3,424	-$4,565	-$4,778	-$4,776	-$1,539	-$8,202	-$11,212	-$5,493	-$783	-$408					4.46%	<-IRR #YR->	10	5 Yr Running Average	54.76%
Total Accruals	$931	$2,065	$1,232	$1,063	$637	$11	$1,129	-$2,212	$1,535	$3,967	$1,665	-$1,682	-$403					5.39%	<-IRR #YR->	5	5 Yr Running Average	29.99%
Total Assets	$253,718	$325,905	$356,709	$399,935	$399,912	$419,838	$427,689	$451,167	$600,490	$630,488	$701,455	$713,230	$802,163						Balance Sheet		Assets
Accruals Ratio	0.37%	0.63%	0.35%	0.27%	0.16%	0.00%	0.26%	-0.49%	0.26%	0.63%	0.24%	-0.24%	-0.05%					0.24%	<-Median->	5	Ratio
EPS/CF Ratio	0.70	0.83	0.75	0.50	-4.77	1.70	0.42	-0.57	-1.12	0.53	0.12	-0.76	1.25					0.27	<-Median->	10	EPS/CF Ratio
																		Should not be higher than 1.00
			-$2,546	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,940
								-$2,359	$0	$0	$0	$0	$3,940
			-$2,064	$0	$0	$0	$0	$0	$0	$0	$0	$0	$3,194
								-$2,457	$0	$0	$0	$0	$3,194
Change in Close	19.36%	34.50%	2.56%	2.80%	1.85%	-0.20%	-19.72%	18.03%	-8.75%	25.07%	-17.54%	40.13%	8.69%	13.70%	0.00%	0.00%			Count	29	Years of data
up/down																			Count	0	0.00%
Meet Prediction?																		% right	Count	0	#DIV/0!
Financial Cash Flow	-$1,037	$493	-$1,685	-$1,683	-$1,045	-$1,659	-$1,267	-$3,981	$2,010	-$992	-$620	-$3,550	-$2,285						C F Statement		Financial Cash Flow
Total Accruals	$1,968	$1,572	$2,917	$2,746	$1,682	$1,670	$2,396	$1,769	-$475	$4,959	$2,285	$1,868	$1,882								Accruals
Accruals Ratio	0.78%	0.48%	0.82%	0.69%	0.42%	0.40%	0.56%	0.39%	-0.08%	0.79%	0.33%	0.26%	0.23%					0.26%	<-Median->	5	Ratio
Cash	$1,895	$2,791	$2,498	$2,813	$3,259	$3,551	$4,168	$4,628	$7,946	$6,075	$7,290	$7,742	$10,709	$10,232							Cash
Cash per Share	$1.99	$2.79	$2.51	$2.83	$3.30	$3.59	$4.22	$4.99	$8.56	$6.53	$7.82	$8.30	$11.49	$11.06				$8.30	<-Median->	5	Cash per Share
Percentage of Stock Price	8.19%	8.53%	7.46%	8.20%	9.39%	10.23%	14.97%	15.01%	28.22%	17.20%	24.99%	18.93%	24.10%	20.41%				24.10%	<-Median->	5	% of Stock Price
Notes:
Septe,ber 16, 2025.  Last estimates were for 2024, 2025, 2026 of $67688M, $69896M, $72272M Revenue, $4.35, $4.53, $4.66 AEPS, $4.28, $4.44, $4.58 EPS,
$2.23, $2.34, $2.46 Dividends,$26.34, $28.41, $29.72 BVPS, $3983M, $4094M, $4212M Net Income.
September 10, 2024.  Last estimates were for 2023, 2024, 2024 of $67301M, $69578M, $71,975M for Revenue, $3.82, $4.04, $4.27 AEPS,
$3.18, $4.00, $4.26  EPS, $2.05, $2.14, $2.20 Dividends, $24.10, 25.90, $28.20 BVPS, $2990M, $38686M, $3869M Net Income.
May 31, 2023.  Great West Life sell Putnum Investments
https://www.greatwestlifeco.com/news-events/news/great-west-lifeco-announces-sale-of-putnam-investments-to-franklin-templeton.html
Selling Putnum great reduces the companies Revenue.
September 15, 2023.  Last estimates is 2022, 2023 and 2024 of $66900M, $78900M and $80200M for Revenue, $3.61, $3.86 and $4.84 for AEPS,
$3.39, $3.75 and $3.64 for EPS, $1.97, $2.11 and $2.46 for Dividends, and $3156M, $3518M and $3397M for Net Income.
September 17, 2021.  Last estimate is for 2021, 2022 and 2023 of $66951M and $67180M for 2021-22 for Revenue, $3.25, $3.57 and $4.03 for EPS,
$1.75, $1.83 and $1.95 for Dividends, and $3031M, $3328M and $4564M for Net Income.
September 10, 2021.  Last estimates were for 2020, 2021 and 2022 of $48082M, $54644M and $57651M for Revenue, $2.63, $3.04 and $3.33 for EPS,
$1.75, $1.82 and $2.03 for Dividends, and $2411M, $2691M and $2603M for Net Income.
September 19, 2020.  Last estimates were for 2019, 2020 and 2021 of $57746M, $57475 and $60350 for Revenue, $2.65, $3.12 and $3.39 for EPS,
$1.65, $1.64 and $1.84 for Dividends and $2507M, $2895M and $3152M for Net Income.
September 15, 2019.  Last estimates were for 2018, 2019 nd 2020 of $47705M, $49656M and $51922M for Revenue, $3.07, $3.25 and $3.50 for EPS,
$2.97 for CFPS for 2018 and $3663M, $3248M and $3587M for Net Income.
September 23, 2018.  Last estimates were for 2017, 2018 and 2019 oof $44511M, $45448M and $48093M for Revenue, $2.66, $3.05 and $3.39 for EPS,
$2.97, $3.10 for CFPS for 2017 and 2018 and $2602M, $3041M and $3487M for Net Income.
September 23, 2017.  Last estimates were for 2016, 2017 and 2018 of $44683M, $42366M and $43553M for Revenue, $2.62, $2.86 and $2.89 for EPS,
$2.47, $2.39 and $2.57 for CFPS and $2637M, $2918M and $3133M for Net Income.
September 27, 2016.  Last estimates were for 2015, 2016 and 2017 of $36305M, $39996M and $45405M for Revenue, $2.73, $2.93 and $3.17 for EPS,
$6.32, $3.43 and $3.63 for CFPS and $2764M, $2948M and $3127M for Net Income.
October 4, 2015.  Last estimates were for 2014, 2015 and 2016 of $36068M, $42467M and $43562M for Revenue, $2.50, $2.63 and $2.44 for EPS,
$2.35, $1.59 and $1.72 for CFPS and $2498M, $2758M and $3045M for Net Income.
September 26, 2014.  Last estimates were for 2013, 2014 and 2015 of $29254M, $52508M and $42305M for Revenue, $2.28, $2.54 and $2.72 for EPS.
August 30, 2013.  Last estimates were for 2012 and 2013 of $29,234M and $32,311M for Revenue, $2.08 and $2.29 (and $2.92) for EPS.
May 26, 2012.  Last estimates were for 2011 and 2012 of Revenue fo $29084M and $28170M, EPS of $1.95, 2.14 and for 2013 $2.20.
Jan 21, 2012.  Last estimates I got was for 2010 and 2011 for EPS at $1.90 and $2.23.
Nov 11, 2010.  Last time I looked, I got earnings for 2009 and 2010 of $1.85 and $2.50
2007 AR.   I can see why people like this stock.  It is basically a stable earner.
For cash flow, I do not think that there is a non-cash flow or working capital as current assets and liabilities liquidity ratio does not really apply.
Sector:
Insurance, Financial
What should this stock accomplish?
Would I buy this company and Why.
This is a good dividend growth stock. The only reason I would not personally buy it is that it is part of Power Corp and Power Financial.
I own Power Financial.
Why am I following this stock.
This stock seems to be a favorite with investors who like solid, stable, dividend paying stock. It was on Mike Higgs' list and it used to be on the dividend lists.
I have been following this stock for some time.  However, I will not buy it because I have Power Corp. (TSX-POW).  Great West Lifeco Inc. is one of the companies under Power Corp. (TSX-POW).
Dividends
Dividends are paid quarterly in Cycle 3, that is March, June, September and December.  Dividends are either declared late in one month and paid in the following month, or declared early in the month and paid in that month.
For example, the dividend declared for Shareholders of record of February 28, 2013 was paid on March 28, 2013.  However, the dividend declared for shareholders of record of December 3, 2013 was paid on December 31, 2013.
How they make their money.
Great-West Lifeco is one of the Big Three Canadian life insurers.  The firm operations in Canada, US, Europe (especially in UK and Ireland).
Power Financial Corp owes 68.2% of this company as of December 2011.  In June of 2013, ownership is 69.4%.
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	2017	Sep 23	2018	Sep 15	2019	Sep 19	2020	Sep 9	2021	Sep 17	2022	Sep 15	2023	Sep 10	2024			Sep 16	2025
Harney, David Martin										0.002	0.00%	0.002	0.00%	0.002	0.00%			0.002	0.00%		was an officer	-10.52%
CEO - Shares - Amount											$0.055		$0.069		$0.095				$0.097
Options - percentage										0.395	0.04%	0.507	0.05%	0.654	0.07%			0.792	0.09%			21.12%
Options - amount											$12.368		$22.234		$31.185				$42.944
Mahon, Paul	0.01%	0.146	0.01%	0.151	0.02%	0.156	0.02%	0.193	0.02%	0.219	0.02%	0.250	0.03%	0.250	0.03%			0.297	0.03%		last report July 2025	18.90%
CEO - Shares - Amount	$4.996		$4.116		$5.007		$4.731		$7.314		$6.852		$10.954		$11.906				$16.095
Options - percentage	0.13%	1.379	0.14%	1.919	0.21%	2.433	0.26%	2.947	0.32%	3.400	0.36%	3.918	0.42%	3.918	0.42%			4.689	0.51%			19.70%
Options - amount	$46.129		$38.847		$63.815		$73.855		$111.874		$106.432		$171.824		$186.750				$254.164
Nielsen, Jon												0.000	0.00%	0.000	0.00%			0.001	0.00%			675.71%
CFO - Shares - Amount													$0.000		$0.003				$0.029
Options - percentage												0.315	0.03%	0.503	0.05%			0.666	0.07%			32.39%
Options - amount													$13.819		$23.967				$36.076
MacNicholas, Garry	0.00%	0.003	0.00%	0.003	0.00%	0.005	0.00%	0.005	0.00%	0.005	0.00%	0.005	0.00%	0.005	0.00%			0.005	0.00%		last report Mar 2024	0.00%
CFO - Shares - Amount	$0.088		$0.070		$0.083		$0.156		$0.195		$0.161		$0.225		$0.245				$0.278
Options - percentage	0.04%	0.417	0.04%	0.561	0.06%	0.677	0.07%	0.792	0.09%	0.910	0.10%	1.027	0.11%	0.943	0.10%			0.943	0.10%			0.00%
Options - amount	$12.159		$11.749		$18.646		$20.556		$30.075		$28.476		$45.028		$44.944				$51.101
Bird, Graham R.	0.00%	0.003	0.00%	0.005	0.00%	0.007	0.00%	0.009	0.00%	0.011	0.00%	0.013	0.00%								last report Mar 2024	#DIV/0!
Officer - Shares - Amount	$0.074		$0.098		$0.168		$0.212		$0.353		$0.351		$0.585								Ceased insider Mar 2024
Options - percentage	0.04%	0.445	0.05%	0.613	0.07%	0.775	0.08%	0.933	0.10%	1.142	0.12%	1.332	0.14%									#DIV/0!
Options - amount	$12.277		$12.543		$20.380		$23.522		$35.432		$35.747		$58.440
Bailey-Moffitt, Collen Nancy														0.001	0.00%			0.001	0.00%			54.15%
Officer - Shares - Amount															$0.037				$0.064
Options - percentage														0.044	0.00%			0.065	0.01%			47.85%
Options - amount															$2.100				$3.531
Murphy, Edmund Francis														0.000	0.00%			0.005	0.00%			#DIV/0!
Officer - Shares - Amount															$0.000				$0.266
Options - percentage														0.672	0.07%			0.723	0.08%			7.52%
Options - amount															$32.055				$39.186
Morin, Fabrice												0.005	0.00%	0.006	0.00%			0.008	0.00%			20.89%
Officer - Shares - Amount													$0.215		$0.297				$0.408
Options - percentage												0.303	0.03%	0.423	0.05%			0.551	0.06%			30.01%
Options - amount													$13.283		$20.187				$29.839
Kerrigan, Linda												0.011	0.00%	0.011	0.00%			0.012	0.00%			9.74%
Officer - Shares - Amount													$0.481		$0.541				$0.675
Options - percentage												0.121	0.01%	0.129	0.01%			0.131	0.01%			1.60%
Options - amount													$5.318		$6.127				$7.078
Coutu, Marcel R.	0.00%	0.010	0.00%	0.010	0.00%	0.010	0.00%	0.010	0.00%	0.010	0.00%	0.010	0.00%	0.010	0.00%			0.010	0.00%			0.00%
Director - Shares - Amount	$0.351		$0.282		$0.333		$0.304		$0.380		$0.313		$0.439		$0.477				$0.542
Options - percentage	0.00%	0.043	0.00%	0.059	0.01%	0.077	0.01%	0.094	0.01%	0.109	0.01%	0.127	0.01%	0.146	0.02%			0.163	0.02%			11.55%
Options - amount	$1.218		$1.211		$1.958		$2.347		$3.562		$3.418		$5.571		$6.952				$8.817
Desmarais, André	0.04%	0.350	0.04%	0.350	0.04%	0.350	0.04%	0.350	0.04%	0.350	0.04%	0.350	0.04%	0.350	0.04%			0.350	0.04%			0.00%
Director - Shares - Amount	$12.285		$9.863		$11.641		$10.623		$13.286		$10.955		$15.351		$16.685				$18.970
Options - percentage	0.02%	0.161	0.02%	0.183	0.02%	0.210	0.02%	0.233	0.03%	0.256	0.03%	0.219	0.02%	0.309	0.03%			0.333	0.04%			7.94%
Options - amount	$5.328		$4.539		$6.097		$6.360		$8.848		$7.998		$9.597		$14.721				$18.066
Barrett, Deborah, Jane														0.003	0.00%			0.003	0.00%			0.00%
Director - Shares - Amount															$0.138				$0.157
Options - percentage														0.058	0.01%			0.066	0.01%			14.33%
Options - amount															$2.765				$3.594
Orr, Robert Jeffrey	0.00%	0.020	0.00%	0.020	0.00%	0.020	0.00%	0.020	0.00%	0.020	0.00%	0.020	0.00%	0.020	0.00%			0.020	0.00%			0.00%
Chairman -	$0.702		$0.564		$0.665		$0.607		$0.759		$0.626		$0.877		$0.953				$1.084
Options - percentage	0.02%	0.177	0.02%	0.191	0.02%	0.208	0.02%	0.225	0.02%	0.242	0.03%	0.261	0.03%	0.280	0.03%			0.297	0.03%			6.17%
Options - amount	$5.724		$4.979		$6.353		$6.327		$8.549		$7.559		$11.437		$13.324				$16.085
Desmarais, Paul G.
Director Shares - M$
Desmarais Family Residuary Trust	71.74%	709.305	71.81%	657.587	70.92%	657.587	70.87%	657.587	70.66%	657.587	70.57%	657.587	70.52%								Last filed in Apr 2019	#DIV/0!
10% Holder - Shares - Amt	$24,896.62		$19,988.23		$21,871.35		$19,957.77		$24,962.01		$20,582.478		$28,841.773
Increase in O/S Shares	0.10%	4.124	0.42%	1.144	0.12%	1.243	0.13%	0.572	0.06%	2.767	0.30%	1.233	0.13%	4.296	0.46%			2.380	0.26%		Average	177.36%
due to SO	$35.729		$144.764		$40.156		$41.334		$17.358		$105.044		$38.586		$188.425				$113.438
Book Value	$31.000		$143.000		$39.000		$39.000		$5.651		$97.000		$43.000		$158.000				$88.000
Insider Buying	-$0.969		-$0.035		-$0.062		-$0.083		-$2.406		-$0.195		$0.000		$0.000				$0.000
Insider Selling	$2.186		$5.636		$0.000		$0.705		$2.863		$2.502		$9.076		$22.672				$12.357
Net Insider Selling	$1.217		$5.601		-$0.062		$0.622		$0.457		$2.306		$9.076		$22.672				$12.357
% of Market Cap	0.00%		0.02%		0.00%		0.00%		0.00%		0.01%		0.02%		0.05%				0.02%
Directors		22		22		22		19		18		19		19				19
Women	19%	5	23%	5	23%	6	27%	6	32%	5	28%	6	32%	6	32%			6	32%
Minorities	10%	1	5%	1	5%	1	5%	1	5%	1	6%	2	11%	1	5%			1	5%
Institutions/Holdings	8.41%	212	81.68%
Value of Shares Held	$2,917.54		$25,189.98
Total Shares Held	8.70%	783.000	79.19%
Value of Shares Held	$3,018.60		$27,483.30
Increase/Decrease	-1.15%	-3.000	-0.38%
Starting No. of Shares	Morningstar	786.000	Morningstar
Institutions/Holdings	7.00%	2	4.46%	20	4.46%			20	13.30%	20	13.30%	20	42.53%	20	11.69%			20	8.64%		Morningstar now top 20
Total Shares Held	0.07%	0.066	0.01%	762.842	82.27%			123.638	13.29%	67.716	7.27%	396.051	42.48%	109.004	11.69%			79.897	8.64%
Increase/Decrease	0.28%	0.000	0.11%	-11.460	-1.48%			5.627	4.77%	-0.520	-0.76%	18.513	4.90%	0.974	0.90%			-26.294	-24.76%
Starting No. of Shares	Nasdaq	0.066	Reuters	774.302	Reuters			118.012	MS Top 20	68.236	MS Top 20	377.538	MS Top 20	108.030	MS Top 20			106.191	MS Top 20
Copyright © 2008 Website of SPBrunner. All rights reserved.