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. Q1 2025
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Mar 24
Superior Plus Corp TSX: SPB OTC: SUUIF http://www.superiorplus.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 Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
3 mths <--CDN$ US$-->
Currency
USD - CDN$ 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3767 1.3767 1.3767 2.07% <-IRR #YR-> 4 USD - CDN$
Change -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 8.79% -4.32% 0.00% 0.00% 2.18% <-IRR #YR-> 9 USD - CDN$
$2,493 <-12 mths 4.65% Estimates last 12 months from Qtr.
Revenue* US$ $3,642.9 $3,528.4 $3,427.2 $2,393.7 $1,507.2 $1,901.2 $1,998.8 $2,196.6 $1,880.5 $1,887.2 $2,495.4 $2,535.7 $2,382.3 $2,749.3 $2,782.7 $2,989.0 -30.49% <-Total Growth 10 Revenue
Increase -5.62% -3.14% -2.87% -30.16% -37.03% 26.14% 5.13% 9.90% -14.39% 0.35% 32.23% 1.61% -6.05% 15.41% 1.22% 7.41% -3.57% <-IRR #YR-> 10 Revenue -30.49% US$
5 year Running Average $3,045.8 $3,345.3 $3,601.4 $3,370.4 $2,899.9 $2,551.5 $2,245.6 $1,999 $1,897 $1,973 $2,092 $2,199 $2,236 $2,410.0 $2,589.1 $2,687.8 1.64% <-IRR #YR-> 5 Revenue 8.46% US$
Revenue per Share $32.30 $27.96 $27.16 $17.02 $10.55 $13.31 $11.43 $12.56 $10.68 $10.72 $12.43 $10.20 $9.99 $12.33 $12.48 $13.40 -4.65% <-IRR #YR-> 10 5 yr Running Average -37.91% US$
Increase -7.30% -13.43% -2.87% -37.31% -38.00% 26.14% -14.16% 9.90% -14.92% 0.35% 15.96% -17.97% -2.03% 23.38% 1.22% 7.41% 2.26% <-IRR #YR-> 5 5 yr Running Average 11.84% US$
5 year Running Average $28.91 $29.91 $31.04 $27.85 $23.00 $19.20 $15.90 $12.98 $11.71 $11.74 $11.57 $11.32 $10.81 $11.14 $11.49 $11.68 -9.51% <-IRR #YR-> 10 Revenue per Share -63.20% US$
P/S (Price/Sales) Med 0.25 0.41 0.43 0.56 0.76 0.69 0.76 0.69 0.67 1.04 0.69 0.76 0.61 0.41 0.00 0.00 -4.47% <-IRR #YR-> 5 Revenue per Share -20.43% US$
P/S (Price/Sales) Close 0.32 0.41 0.38 0.47 0.90 0.70 0.61 0.77 0.90 0.96 0.67 0.71 0.44 0.40 0.40 0.37 -10.01% <-IRR #YR-> 10 5 yr Running Average -65.18% US$
*Sales in M US $  P/S Med 20 yr  0.62 15 yr  0.67 10 yr  0.69 5 yr  0.69 -42.32% Diff M/C -3.59% <-IRR #YR-> 5 5 yr Running Average -16.72% US$
-$3,427.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,382.3
-$2,196.6 $0.0 $0.0 $0.0 $0.0 $2,382.3
-$3,601.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,236.2
-$1,999.5 $0.0 $0.0 $0.0 $0.0 $2,236.2
-$27.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.99
-$12.56 $0.00 $0.00 $0.00 $0.00 $9.99
$3,432 <-12 mths 0.12%
Revenue* CDN$ $3,624.3 $3,752.8 $3,975.9 $3,314.6 $2,023.7 $2,385.0 $2,726.7 $2,852.9 $2,394.3 $2,392.6 $3,379.8 $3,353.7 $3,428 $3,785 $3,831 $4,115 -13.78% <-Total Growth 10 Revenue
Increase -7.68% 3.55% 5.94% -16.63% -38.95% 17.85% 14.33% 4.63% -16.07% -0.07% 41.26% -0.77% 2.21% 10.42% 1.22% 7.41% -1.47% <-IRR #YR-> 10 Revenue -13.78% CDN$
5 year Running Average $3,162.6 $3,415.7 $3,761.6 $3,718.6 $3,338.3 $3,090.4 $2,885.2 $2,661 $2,477 $2,550 $2,749 $2,875 $2,989.7 $3,267.8 $3,555.5 $3,702.5 3.74% <-IRR #YR-> 5 Revenue 20.15% CDN$
Revenue per Share $32.13 $29.74 $31.50 $23.57 $14.17 $16.70 $15.59 $16.31 $13.60 $13.59 $16.84 $13.49 $14.38 $16.97 $17.18 $18.45 -2.27% <-IRR #YR-> 10 5 yr Running Average -20.52% CDN$
Increase -9.31% -7.45% 5.94% -25.17% -39.89% 17.85% -6.66% 4.63% -16.60% -0.07% 23.88% -19.89% 6.59% 18.04% 1.22% 7.41% 2.36% <-IRR #YR-> 5 5 yr Running Average 12.37% CDN$
5 year Running Average $30.20 $30.51 $32.31 $30.48 $26.22 $23.14 $20.31 $17.27 $15.28 $15.16 $15.19 $14.77 $14.38 $15.06 $15.77 $16.10 -7.54% <-IRR #YR-> 10 Revenue per Share -54.36% CDN$
P/S (Price/Sales) Med 0.25 0.39 0.42 0.52 0.76 0.72 0.73 0.72 0.69 1.03 0.68 0.78 0.55 0.42 0.00 0.00 -2.49% <-IRR #YR-> 5 Revenue per Share -11.85% CDN$
P/S (Price/Sales) Close 0.32 0.42 0.38 0.46 0.90 0.71 0.62 0.77 0.90 0.96 0.67 0.71 0.44 0.40 0.40 0.37 -7.78% <-IRR #YR-> 10 5 yr Running Average -55.49% CDN$
*Sales in M CDN $  P/S Med 20 yr  0.60 15 yr  0.68 10 yr  0.72 5 yr  0.69 -44.32% Diff M/C -3.59% <-IRR #YR-> 5 5 yr Running Average -16.73% CDN$
-$3,975.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,427.9
-$2,852.9 $0.0 $0.0 $0.0 $0.0 $3,427.9
-$3,761.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,989.7
-$2,660.6 $0.0 $0.0 $0.0 $0.0 $2,989.7
-$31.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.38
-$16.31 $0.00 $0.00 $0.00 $0.00 $14.38
Adjusted OCF US$ $194.5 $195.2 $205.8 -$79.4 $17.1 $199.7 $221.6 $312.8 $289.4 $253.3 $264.2 $415.8 $274.1 33.21% <-Total Growth 10 Adjusted Operation C. F. US$
Basic $1.74 $1.59 $1.63 $1.21 $1.23 $1.39 $1.40 $1.79 $1.60 $1.23 $1.17 $1.60 $0.99 -39.23% <-Total Growth 10 AOCF US$
AOCF* Dilued $1.74 $1.54 $1.59 $1.21 $1.23 $1.39 $1.40 $1.79 $1.60 $1.23 $1.17 $1.60 $0.99 -37.58% <-Total Growth 10 AOCF US$
Increase 7.18% -11.33% 2.86% -23.51% 1.29% 13.52% 0.37% 27.58% -10.30% -23.20% -4.59% 36.54% -38.24% 10 0 10 Years of Data, EPS P or N 100.00% US$
AOCF Yield 16.95% 13.38% 15.44% 15.26% 12.94% 14.87% 19.97% 18.43% 16.71% 12.00% 14.13% 22.08% 22.35% -4.60% <-IRR #YR-> 10 AOCF -37.58% US$
5 year Running Average 17.70% 17.97% 14.79% 14.38% 15.70% 16.29% 16.58% 16.40% 16.25% 16.67% 17.45% -11.13% <-IRR #YR-> 5 AOCF -44.58% US$
Payout Ratio 34.68% 36.59% 33.15% 42.86% 43.64% 41.14% 37.70% 31.03% 35.29% 46.15% 45.28% 28.30% 50.54% 3.76% <-IRR #YR-> 10 5 yr Running Average 44.70% US$
5 year Running Average 39.47% 39.70% 39.27% 37.76% 38.26% 39.09% 37.21% 41.12% 3.93% <-IRR #YR-> 5 5 yr Running Average 21.23% US$
Price/AOCF Median 4.67 7.38 7.41 7.84 6.50 6.57 6.19 4.87 4.47 9.09 7.34 4.81 6.13 6.34 <-Median-> 10 Price/AEPS Median US$
Price/AOCF High 6.07 8.31 8.63 9.89 7.84 7.40 7.48 5.79 6.23 10.45 8.84 5.35 7.64 7.56 <-Median-> 10 Price/AEPS High US$
Price/AOCF Low 3.27 6.45 6.20 5.79 5.16 5.73 4.90 3.95 2.71 7.73 5.84 4.27 4.62 5.03 <-Median-> 10 Price/AEPS Low US$
Price/AOCF Close 5.90 7.47 6.48 6.55 7.73 6.72 5.01 5.42 5.99 8.33 7.08 4.53 4.47 6.27 <-Median-> 10 Price/AEPS Close US$
Trailing P/AOCFClose 6.32 6.62 6.66 5.01 7.83 7.63 5.03 6.92 5.37 6.40 6.75 6.18 2.76 6.29 <-Median-> 10 Trailing P/AEPS Close US$
Median Values DPR 10 Yrs 42.00% 5 Yrs   45.28% P/CF 5 Yrs   in order 6.13 7.64 4.62 5.99 -100.00% Diff M/C DPR 75% to 95% best US$
Adjusted OCF CDN$ $193.5 $207.6 $238.7 -$110.0 $23.0 $250.5 $302.3 $406.2 $368.5 $321.1 $357.9 $550.0 $394.4 65.23% <-Total Growth 10 Adjusted Operation C. F. CDN$
Basic $1.73 $1.69 $1.89 $1.68 $1.65 $1.75 $1.91 $2.32 $2.04 $1.56 $1.59 $2.12 $1.42 -24.63% <-Total Growth 10 AOCF CDN$
AOCF* Dilued $1.73 $1.64 $1.84 $1.68 $1.65 $1.75 $1.91 $2.32 $2.04 $1.56 $1.59 $2.12 $1.42 -22.58% <-Total Growth 10 AOCF CDN$
Increase 4.85% -5.20% 12.20% -8.70% -1.79% 6.06% 9.14% 21.47% -12.07% -23.53% 1.92% 33.33% -32.81% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
AOCF Yield 16.89% 13.28% 15.35% 15.61% 12.94% 14.74% 19.73% 18.47% 16.75% 12.00% 14.16% 22.01% 22.29% -2.53% <-IRR #YR-> 10 AOCF -22.58% CDN$
5 year Running Average 11.90% 14.56% 17.63% 17.97% 14.81% 14.38% 15.68% 16.30% 16.53% 16.34% 16.22% 16.68% 17.44% -9.29% <-IRR #YR-> 5 AOCF -38.60% CDN$
Payout Ratio 34.68% 36.59% 33.15% 42.86% 43.64% 41.14% 37.70% 31.03% 35.29% 46.15% 45.28% 28.30% 50.54% 3.80% <-IRR #YR-> 10 5 yr Running Average 45.27% CDN$
5 year Running Average 39.47% 39.70% 39.27% 37.76% 38.26% 39.09% 37.21% 41.12% 3.83% <-IRR #YR-> 5 5 yr Running Average 20.69% CDN$
Price/AOCF Median 4.73 7.11 7.27 7.25 6.50 6.86 5.98 5.05 4.62 8.94 7.17 4.99 5.56 6.24 <-Median-> 10 Price/AOCF Median CDN$
Price/AOCF High 6.01 7.97 8.11 8.80 7.84 7.51 7.07 5.88 6.29 10.13 8.28 5.44 7.20 7.35 <-Median-> 10 Price/AOCF High CDN$
Price/AOCF Low 3.45 6.25 6.43 5.70 5.16 6.21 4.90 4.22 2.95 7.76 6.06 4.54 3.93 5.03 <-Median-> 10 Price/AOCF Low CDN$
Price/AOCF Close 5.92 7.53 6.52 6.40 7.73 6.78 5.07 5.41 5.97 8.33 7.06 4.54 4.49 6.19 <-Median-> 10 Price/AOCF Close CDN$
Trailing P/AOCFClose 6.21 7.14 7.31 5.85 7.59 7.19 5.53 6.58 5.25 6.37 7.20 6.06 3.01 6.21 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values DPR 10 Yrs 42.00% 5 Yrs   45.28% P/CF 5 Yrs   in order 5.56 7.20 4.54 5.97 -100.00% Diff M/C DPR 75% to 95% best CDN$
$0.01 <-12 mths 106.67%
EPS Basic cont. Bus to Adj $0.83 $0.40 $0.39 -$0.05 $0.60 -$0.16 -$0.16 $0.63 $0.23 -$0.03 -$0.43 $0.17 -$0.15 -138.67% <-Total Growth 10 EPS Basic continuing Business US$
EPS Diluted Cont. Bus to Adj $0.83 $0.38 $0.35 -$0.05 $0.58 -$0.16 -$0.16 $0.63 $0.23 -$0.03 -$0.43 $0.17 -$0.15 -142.44% <-Total Growth 10 EPS Diluted Continuing Business US$
$0.01 <-12 mths 109.18%
EPS Basic cont. Bus to Adj $0.83 $0.43 $0.45 -$0.07 $0.80 -$0.20 -$0.22 $0.82 $0.29 -$0.04 -$0.58 $0.23 -$0.22 -147.96% <-Total Growth 10 EPS Basic continuing Business CDN$
EPS Diluted Cont. Bus to Adj $0.83 $0.40 $0.41 -$0.07 $0.78 -$0.20 -$0.22 $0.82 $0.29 -$0.04 -$0.58 $0.23 -$0.22 -152.64% <-Total Growth 10 EPS Diluted Continuing Business CDN$
$0.84 <-12 mths 489.19%
EPS Basic US$ $0.83 $0.40 $0.39 $0.14 $1.54 -$0.16 -$0.16 $0.63 $0.34 $0.78 -$0.43 $0.17 -$0.15 -138.67% <-Total Growth 10 EPS Basic
EPS Diluted* $0.83 $0.38 $0.35 $0.14 $1.50 -$0.16 -$0.16 $0.63 $0.34 $0.78 -$0.43 $0.17 -$0.15 $0.45 $0.50 $0.54 -142.44% <-Total Growth 10 EPS Diluted
Increase 130.63% -54.92% -6.03% -59.13% 936.47% -110.65% -1.15% 491.50% -46.51% 131.21% -154.84% 140.61% -186.26% 400.23% 11.29% 8.70% 6 4 10 Years of Data, EPS P or N 60.00% US$
Earnings Yield 8.13% 3.26% 3.44% 1.82% 15.76% -1.70% -2.30% 6.52% 3.52% 7.62% -5.15% 2.40% -3.39% 83.84% 89.59% 119.78% #NUM! <-IRR #YR-> 10 Earnings per Share -142.44% US$
5 year Running Average -$0.20 -$0.25 -$0.32 -$0.20 $0.64 $0.44 $0.33 $0.39 $0.43 $0.29 $0.23 $0.30 $0.14 $0.17 $0.11 $0.30 -17.48% <-IRR #YR-> 5 Earnings per Share -123.76% US$
10 year Running Average $0.17 $0.23 $0.14 $0.05 $0.28 $0.12 $0.04 $0.03 $0.11 $0.46 $0.34 $0.32 $0.27 $0.30 $0.20 $0.27 #NUM! <-IRR #YR-> 10 5 yr Running Average 144.30% US$
* Diluted ESP per share  E/P 10 Yrs 2.11% 5Yrs 2.40% -18.21% <-IRR #YR-> 5 5 yr Running Average -63.41% US$
-$0.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.15
-$0.63 $0.00 $0.00 $0.00 $0.00 -$0.15
$0.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.14
-$0.39 $0.00 $0.00 $0.00 $0.00 $0.14
$1.16 <-12 mths #DIV/0!
EPS Basic CDN$ $0.83 $0.43 $0.45 $0.20 $2.07 -$0.20 -$0.22 $0.82 $0.43 $0.99 -$0.58 $0.23 -$0.22 -147.96% <-Total Growth 10 EPS Basic
EPS Diluted* $0.83 $0.40 $0.41 $0.20 $2.01 -$0.20 -$0.22 $0.82 $0.43 $0.99 -$0.58 $0.23 -$0.22 $0.62 $0.69 $0.75 -152.64% <-Total Growth 10 EPS Diluted
Increase 129.96% -51.81% 2.50% -51.22% 905.00% -109.95% -10.00% 472.73% -47.56% 130.23% -158.59% 139.66% -193.84% 387.26% 11.29% 8.70% 6 4 10 Years of Data, EPS P or N 60.00% CDN$
Earnings Yield 8.11% 3.24% 3.42% 1.86% 15.76% -1.68% -2.27% 6.53% 3.53% 7.62% -5.16% 2.39% -3.38% 9.13% 10.16% 11.05% #NUM! <-IRR #YR-> 10 Earnings per Share -152.64% CDN$
5 year Running Average -$0.17 -$0.25 -$0.32 -$0.19 $0.77 $0.56 $0.44 $0.52 $0.57 $0.36 $0.29 $0.38 $0.17 $0.21 $0.15 $0.41 #NUM! <-IRR #YR-> 5 Earnings per Share -126.32% CDN$
10 year Running Average $0.21 $0.28 $0.17 $0.06 $0.35 $0.20 $0.10 $0.10 $0.19 $0.57 $0.43 $0.41 $0.35 $0.39 $0.26 $0.35 #NUM! <-IRR #YR-> 10 5 yr Running Average 154.06% CDN$
* Diluted ESP per share  E/P 10 Yrs 2.12% 5Yrs 2.39% -20.02% <-IRR #YR-> 5 5 yr Running Average -67.27% CDN$
-$0.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$0.22
-$0.82 $0.00 $0.00 $0.00 $0.00 -$0.22
$0.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.17
-$0.52 $0.00 $0.00 $0.00 $0.00 $0.17
Dividend* US$ $0.13 $0.13 $0.13 Estimates Dividend* US$
Increase -73.84% 0.00% -0.11% Estimates Increase US$
Payout Ratio EPS 29.06% 26.12% 24.00% Estimates Payout Ratio EPS US$
Special Dividends US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Dividend* $0.60 $0.56 $0.53 $0.52 $0.54 $0.57 $0.53 $0.55 $0.57 $0.57 $0.53 $0.45 $0.50 $0.13 $0.13 $0.13 -6.69% <-Total Growth 8 Dividends US$
Increase -51.13% -6.46% -6.79% -1.12% 3.13% 7.03% -8.04% 5.04% 2.01% 0.43% -6.39% -14.66% 10.30% -73.87% 0.00% 0.00% 17 11 28 Years of data, Count P, N 60.71% US$
Average Increases 5 Year Running -13.97% -11.92% -16.68% -17.95% -12.47% -0.84% -1.16% 1.21% 1.83% 1.29% -1.39% -2.72% -1.66% -16.84% -16.93% -15.65% -1.27% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $1.27 $1.12 $0.91 $0.69 $0.55 $0.54 $0.54 $0.54 $0.55 $0.56 $0.55 $0.53 $0.52 $0.44 $0.35 $0.27 -42.51% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 7.42% 4.95% 4.47% 5.46% 6.72% 6.27% 6.09% 6.37% 7.89% 5.08% 6.17% 5.88% 8.25% 2.57% 6.22% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 5.71% 4.40% 3.84% 4.33% 5.57% 5.56% 5.04% 5.36% 5.66% 4.42% 5.12% 5.29% 6.62% 2.17% 5.32% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 10.60% 5.67% 5.34% 7.40% 8.46% 7.17% 7.69% 7.85% 13.00% 5.97% 7.75% 6.62% 10.95% 3.15% 7.72% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 5.88% 4.90% 5.12% 6.54% 5.64% 6.12% 7.53% 5.72% 5.90% 5.54% 6.40% 6.25% 11.30% 2.65% 2.65% 2.65% 6.18% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 72.29% 150.00% 148.78% 360.00% 35.82% -360.00% -327.27% 87.80% 167.44% 72.73% -124.14% 260.87% -333.59% 29.03% 26.09% 24.00% 54.27% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running -635.89% -447% -282.55% -339.43% 85.77% 123.00% 160.30% 138.94% 128.55% 195.17% 236.73% 178.72% 366.67% 264.16% 319.28% 88.56% 149.62% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 24.76% 40.86% 32.37% 38.73% 70.04% 56.15% 47.88% 29.76% 29.94% 54.62% 58.10% 27.12% 43.52% 8.90% 8.57% 8.82% 45.70% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 77.46% 73.00% 61.27% 39.78% 36.42% 44.34% 45.82% 44.50% 41.52% 40.34% 40.35% 36.22% 39.29% #DIV/0! #DIV/0! #DIV/0! 40.34% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 25.41% 30.29% 27.94% 40.17% 45.98% 40.53% 37.63% 25.46% 23.73% 31.80% 39.53% 29.75% 27.02% 8.90% 8.57% 8.82% 34.72% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 68.09% 59.09% 46.79% 35.43% 32.05% 35.69% 37.48% 36.37% 32.28% 30.44% 30.21% 29.00% 29.46% 27.38% 22.64% 17.14% 32.16% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 6.22% 6.18% 5 Yr Med 5 Yr Cl 6.17% 6.25% 5 Yr Med Payout 72.73% 43.52% 29.75% -2.03% <-IRR #YR-> 5 Dividends -9.74% US$
* Dividends per share  10 Yr Med and Cur. -57.34% -57.11% 5 Yr Med and Cur. -57.00% -57.56% Last Div Inc ---> $0.850 $1.000 17.65% -0.49% <-IRR #YR-> 10 Dividends -4.84% US$
Dividends Growth 15 -7.25% <-IRR #YR-> 15 Dividends -67.67% US$
Dividends Growth 20 -6.79% <-IRR #YR-> 20 Dividends -75.48% US$
Dividends Growth 25 -5.82% <-IRR #YR-> 21 Dividends
Dividends Growth 30 -1.34% <-IRR #YR-> 28 Dividends
Dividends Growth 5 -$0.55 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 5
Dividends Growth 10 -$0.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50 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 $0.50 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 $0.50 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 $0.50
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 $0.50
Historical Dividends Historical High Div 21.27% Low Div 4.35% 10 Yr High 12.80% 10 Yr Low 4.34% Med Div 7.65% Close Div 7.03% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -87.53% Exp -39.03% Exp. -79.28% -38.89% Exp. -65.33% Exp. -62.30% High/Ave/Median  US$
Future Dividend Yield Div Yield $0.02 earning in 5 Years at IRR of -2.03% Div Inc. -9.74% Future Dividend Yield US$
Future Dividend Yield Div Yield 2.16% earning in 10 Years at IRR of -2.03% Div Inc. -18.53% Future Dividend Yield US$
Future Dividend Yield Div Yield 1.95% earning in 15 Years at IRR of -2.03% Div Inc. -26.46% Future Dividend Yield US$
Future Dividend Paid Div Paid $0.12 earning in 5 Years at IRR of -2.03% Div Inc. -9.74% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.11 earning in 10 Years at IRR of -2.03% Div Inc. -18.53% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.10 earning in 15 Years at IRR of -2.03% Div Inc. -26.46% Future Dividend Paid US$
Dividend Covering Cost Total Div $0.63 over 5 Years at IRR of -2.03% Div Cov. 12.73% Dividend Covering Cost US$
Dividend Covering Cost Total Div $1.08 over 10 Years at IRR of -2.03% Div Cov. 21.83% Dividend Covering Cost US$
Dividend Covering Cost Total Div $1.48 over 15 Years at IRR of -2.03% Div Cov. 30.05% Dividend Covering Cost US$
Dividend* CDN$ $0.18 $0.18 $0.18 Estimates Dividend* CDN$
Increase -74.97% 0.11% 0.00% Estimates Increase CDN$
Payout Ratio EPS 29.06% 26.12% 24.00% Estimates Payout Ratio EPS CDN$
Special Dividends CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
for 3 mths
Dividend* $0.60 $0.60 $0.61 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.60 $0.72 $0.18 $0.18 $0.18 0.00% <-Total Growth 8 Dividends CDN$
Increase -52.19% 0.00% 1.67% 18.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -16.67% 20.00% -75.00% 0.00% 0.00% 11 7 28 Years of data, Count P, N 39.29% CDN$
Average Increases 5 Year Running -14.31% -14.94% -14.61% -11.00% -6.50% 3.94% 3.94% 3.61% 0.00% 0.00% 0.00% -3.33% 0.67% -14.33% -14.33% -14.33% 0.00% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $1.34 $1.14 $0.94 $0.76 $0.65 $0.67 $0.70 $0.72 $0.72 $0.72 $0.72 $0.70 $0.70 $0.59 $0.48 $0.37 -25.72% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 7.34% 5.15% 4.56% 5.91% 6.71% 6.00% 6.30% 6.15% 7.64% 5.16% 6.32% 5.67% 9.09% 2.53% 6.22% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 5.77% 4.59% 4.09% 4.87% 5.57% 5.48% 5.33% 5.28% 5.61% 4.56% 5.47% 5.20% 7.02% 2.17% 5.40% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 10.07% 5.85% 5.15% 7.52% 8.45% 6.62% 7.69% 7.35% 11.96% 5.95% 7.48% 6.23% 12.86% 3.04% 7.50% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 5.86% 4.86% 5.09% 6.69% 5.65% 6.07% 7.44% 5.73% 5.91% 5.54% 6.41% 6.23% 11.27% 2.65% 2.65% 2.65% 6.15% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 72.29% 150.00% 148.78% 360.00% 35.82% -360.00% -327.27% 87.80% 167.44% 72.73% -124.14% 260.87% -333.59% 29.03% 26.09% 24.00% 54.27% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running -771.84% -459.27% -296.52% -406.99% 84.42% 119.50% 158.64% 137.93% 126.76% 197.80% 250.00% 184.13% 407.42% 281.56% 322.51% 89.67% 148.28% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 24.76% 40.86% 32.37% 38.73% 70.04% 56.15% 47.88% 29.76% 29.94% 54.62% 58.10% 27.12% 43.52% 8.90% 8.57% 8.82% 45.70% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 77.05% 72.71% 60.05% 39.64% 37.52% 44.80% 46.18% 44.48% 41.68% 40.32% 40.52% 36.27% 39.42% 34.81% 26.01% 18.54% 40.42% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 25.41% 30.29% 27.94% 40.17% 45.98% 40.53% 37.63% 25.46% 23.73% 31.80% 39.53% 29.75% 27.02% 8.90% 8.57% 8.82% 34.72% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 68.60% 59.00% 46.03% 35.46% 32.88% 36.24% 37.81% 36.45% 32.38% 30.47% 30.35% 29.09% 29.49% 27.25% 22.59% 17.15% 32.63% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 6.22% 6.15% 5 Yr Med 5 Yr Cl 6.32% 6.23% 5 Yr Med Payout 72.73% 43.52% 29.75% 0.00% <-IRR #YR-> 5 Dividends 0.00% CDN$
* Dividends per share  10 Yr Med and Cur. -57.40% -56.88% 5 Yr Med and Cur. -58.03% -57.45% Last Div Inc ---> $0.100 $0.120 20.00% 1.67% <-IRR #YR-> 10 Dividends 18.03% CDN$
Dividends Growth 15 -5.26% <-IRR #YR-> 15 Dividends -55.56% CDN$
Dividends Growth 20 -5.95% <-IRR #YR-> 20 Dividends -70.68% CDN$
Dividends Growth 25 -2.94% <-IRR #YR-> 25 Dividends
Dividends Growth 30 -1.17% <-IRR #YR-> 28 Dividends
Dividends Growth 5 -$0.72 $0.00 $0.00 $0.00 $0.00 $0.72 Dividends Growth 5
Dividends Growth 10 -$0.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.72 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 $0.72 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 $0.72 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 $0.72 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 $0.72 Dividends Growth 30
Historical Dividends Historical High Div 18.10% Low Div 4.59% 10 Yr High 12.77% 10 Yr Low 4.59% Med Div 6.51% Close Div 8.30% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -85.35% Exp -42.24% Exp. -79.24% -42.24% Exp. -59.28% Exp. -68.07% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 2.65% earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 2.65% earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 2.65% earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $0.18 earning in 5 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.18 earning in 10 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.18 earning in 15 Years at IRR of 0.00% Div Inc. 0.00% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $0.90 over 5 Years at IRR of 0.00% Div Cov. 13.25% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $1.62 over 10 Years at IRR of 0.00% Div Cov. 23.86% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $2.34 over 15 Years at IRR of 0.00% Div Cov. 34.46% Dividend Covering Cost CDN$
Yield if held 5 years 4.36% 5.23% 5.17% 5.70% 8.11% 8.81% 6.17% 5.38% 5.91% 6.71% 6.00% 5.25% 6.15% 1.91% 1.29% 1.58% 6.07% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 5.23% 6.27% 6.10% 5.70% 8.11% 8.81% 5.15% 5.38% 1.48% 1.68% 1.50% 5.90% <-Median-> 8 Paid Median Price CDN$
Yield if held 15 years 5.23% 5.23% 6.10% 1.43% 2.03% 2.20% 5.23% <-Median-> 3 Paid Median Price CDN$
Yield if held 20 years 1.31% #NUM! <-Median-> 0 Paid Median Price CDN$
Yield if held 25 years 0.98% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 48.78% 49.63% 39.70% 29.98% 36.62% 41.22% 29.93% 26.91% 29.57% 33.57% 29.99% 30.45% 29.71% 31.18% 17.20% 16.32% 29.98% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 73.27% 80.04% 70.21% 58.50% 77.18% 85.26% 59.78% 52.91% 53.72% 55.94% 45.48% 71.74% <-Median-> 8 Paid Median Price CDN$
Cost covered if held 15 years 99.42% 110.37% 99.70% 81.78% 104.23% 108.01% 99.70% <-Median-> 3 Paid Median Price CDN$
Cost covered if held 20 years 112.93% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 25 years 142.32% #NUM! <-Median-> 0 Paid Median Price CDN$
I am earning GC Div Gr -47.06% 2-Jun-20 # yrs -> 2 2020 $14.85 Cap Gain -54.28% I am earning GC
I am earning Div org yield 2.29% 12/31/22 Trading Div G Yrly -21.84% Div start $0.34 -2.29% 1.21% I am earning Div
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $2,196.6 $1,880.5 $1,887.2 $2,495.4 $2,535.7 $2,382.3 $2,493 <-12 mths 4.65% 8.46% <-Total Growth 5 Revenue Growth US$ 8.46% 1.64%
AEPS Growth $1.79 $1.60 $1.23 $1.17 $1.60 $0.99 $0.00 <-12 mths -100.00% -44.58% <-Total Growth 5 AEPS Growth -44.58% -11.13%
Net Income Growth $142.6 $75.1 $182.9 -$112.5 $51.6 -$53.0 $38 <-12 mths 172.68% -137.13% <-Total Growth 5 Net Income Growth -137.13% N/C
Cash Flow Growth $325.8 $332.4 $183.0 $183.6 $415.8 $274.1 $279 <-12 mths 1.82% -15.88% <-Total Growth 5 Cash Flow Growth -15.88% -3.40%
Dividend Growth $0.55 $0.57 $0.57 $0.53 $0.45 $0.50 $0.13 <-12 mths -73.87% -9.74% <-Total Growth 5 Dividend Growth -9.74% -2.03%
Stock Price Growth $9.69 $9.59 $10.25 $8.31 $7.26 $4.43 $4.93 <-12 mths 11.29% -54.28% <-Total Growth 5 Stock Price Growth -54.28% -14.49%
Revenue Growth US$ $3,427.2 $2,393.7 $1,507.2 $1,901.2 $1,998.8 $2,196.6 $1,880.5 $1,887.2 $2,495.4 $2,535.7 $2,382.3 $2,749 <-this year 15.41% -30.49% <-Total Growth 10 Revenue Growth US$ -30.49% -3.57%
AEPS Growth $1.59 $1.21 $1.23 $1.39 $1.40 $1.79 $1.60 $1.23 $1.17 $1.60 $0.99 $0.00 <-this year -100.00% -37.58% <-Total Growth 10 AEPS Growth -37.58% -4.60%
Net Income Growth $56.9 $26.5 $294.6 -$27.9 -$34.0 $142.6 $75.1 $182.9 -$112.5 $51.6 -$53.0 $174 <-this year 428.41% -193.06% <-Total Growth 10 Net Income Growth -193.06% N/C
Cash Flow Growth $205.0 $188.8 $109.3 $146.0 $192.8 $325.8 $332.4 $183.0 $183.6 $415.8 $274.1 $328 <-this year 19.49% 33.72% <-Total Growth 10 Cash Flow Growth 33.72% 2.95%
Dividend Growth $0.53 $0.52 $0.54 $0.57 $0.53 $0.55 $0.57 $0.57 $0.53 $0.45 $0.50 $0.13 <-this year -73.84% -4.84% <-Total Growth 10 Dividend Growth -4.84% -0.49%
Stock Price Growth $10.27 $7.95 $9.50 $9.38 $7.01 $9.69 $9.59 $10.25 $8.31 $7.26 $4.43 $4.93 <-this year 11.29% -56.86% <-Total Growth 10 Stock Price Growth -56.86% -8.06%
Yr  Item Tot. Growth Per Year
Revenue Growth CDN$ $2,852.9 $2,394.3 $2,392.6 $3,379.8 $3,353.7 $3,427.9 $3,432 <-12 mths 0.12% 20.15% <-Total Growth 5 Revenue Growth CDN$ 20.15% 3.74%
AEPS Growth $2.32 $2.04 $1.56 $1.59 $2.12 $1.42 $0.00 <-12 mths -100.00% -38.60% <-Total Growth 5 AEPS Growth -38.60% -9.29%
Net Income Growth $142.6 $75.1 $182.9 -$112.5 $51.6 -$53.0 $38 <-12 mths 172.68% -137.13% <-Total Growth 5 Net Income Growth -137.13% N/C
Cash Flow Growth $423.2 $423.2 $232.0 $248.7 $550.0 $394.4 $369 <-12 mths -6.41% -6.80% <-Total Growth 5 Cash Flow Growth -6.80% -1.40%
Dividend Growth $0.72 $0.72 $0.72 $0.72 $0.60 $0.72 $0.18 <-12 mths -75.00% 0.00% <-Total Growth 5 Dividend Growth 0.00% 0.00%
Stock Price Growth $12.56 $12.18 $13.00 $11.23 $9.63 $6.39 $6.79 <-12 mths 6.26% -49.12% <-Total Growth 5 Stock Price Growth -49.12% -12.64%
Revenue Growth CDN$ $3,975.9 $3,314.6 $2,023.7 $2,385.0 $2,726.7 $2,852.9 $2,394.3 $2,392.6 $3,379.8 $3,353.7 $3,427.9 $3,785 <-this year 10.42% -13.78% <-Total Growth 10 Revenue Growth CDN$ -13.78% -1.47%
AEPS Growth $1.84 $1.68 $1.65 $1.75 $1.91 $2.32 $2.04 $1.56 $1.59 $2.12 $1.42 $0.00 <-this year -100.00% -22.58% <-Total Growth 10 AEPS Growth -22.58% -2.53%
Net Income Growth $56.9 $26.5 $294.6 -$27.9 -$34.0 $142.6 $75.1 $182.9 -$112.5 $51.6 -$53.0 $174 <-this year 428.41% -193.06% <-Total Growth 10 Net Income Growth -193.06% N/C
Cash Flow Growth $237.8 $261.4 $146.8 $183.1 $263.0 $423.2 $423.2 $232.0 $248.7 $550.0 $394.4 $451 <-this year 14.32% 65.85% <-Total Growth 10 Cash Flow Growth 65.85% 5.19%
Dividend Growth $0.61 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.60 $0.72 $0.18 <-this year -74.97% 18.03% <-Total Growth 10 Dividend Growth 18.03% 1.67%
Stock Price Growth $11.99 $10.76 $12.75 $11.87 $9.68 $12.56 $12.18 $13.00 $11.23 $9.63 $6.39 $6.79 <-this year 6.26% -46.71% <-Total Growth 10 Stock Price Growth -46.71% -6.10%
Dividends on Shares $60.48 $60.48 $60.48 $60.48 $60.48 $60.48 $60.48 $60.48 $50.40 $60.48 $15.12 $15.12 $15.12 $594.72 No of Years 10 Total Divs 12/31/11
Paid  $1,007.16 $903.84 $1,071.00 $997.08 $813.12 $1,055.04 $1,023.12 $1,092.00 $943.32 $808.92 $536.76 $570.36 $570.36 $570.36 $536.76 No of Years 10 Worth $11.99 83.40
Total $1,131.48
Graham Number CDN$ $7.96 $6.21 $6.34 $4.78 $17.15 $10.01 $10.72 $10.47 $7.22 $11.16 $5.35 $5.45 $5.26 $9.31 $9.82 $10.24 -17.07% <-Total Growth 10 Graham Number CDN$
Increase 3.72% -22.04% 2.19% -24.65% 258.81% -41.61% 7.04% -2.32% -31.00% 54.46% -52.09% 1.95% -3.48% 77.06% 5.49% 4.26% -2.90% <-Median-> 10 Graham Price CDN$
Price/GP Ratio Med 1.03 1.88 2.11 2.55 0.63 1.20 1.07 1.12 1.31 1.25 2.13 1.94 1.51 0.76 1.28 <-Median-> 10 Price/GP Ratio Med CDN$
Price/GP Ratio High 1.30 2.11 2.35 3.09 0.75 1.31 1.26 1.30 1.78 1.42 2.46 2.12 1.95 0.89 1.60 <-Median-> 10 Price/GP Ratio High CDN$
Price/GP Ratio Low 0.75 1.65 1.87 2.00 0.50 1.09 0.87 0.94 0.83 1.08 1.80 1.77 1.06 0.64 1.07 <-Median-> 10 Price/GP Ratio Low CDN$
Price/GP Ratio Close 1.29 1.99 1.89 2.25 0.74 1.19 0.90 1.20 1.69 1.17 2.10 1.77 1.21 0.73 0.69 0.66 1.21 <-Median-> 10 Price/GP Ratio Close CDN$
Prem/Disc Close 28.61% 98.97% 89.03% 125.13% -25.65% 18.55% -9.68% 19.97% 68.62% 16.51% 110.09% 76.71% 21.48% -27.09% -30.89% -33.71% 20.73% <-Median-> 10 Graham Price CDN$
Month, Year CDN$ Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 Dec-27 15.00 <Count Years> Month, Year CDN$
Price Close $10.24 $12.35 $11.99 $10.76 $12.75 $11.87 $9.68 $12.56 $12.18 $13.00 $11.23 $9.63 $6.39 $6.79 $6.79 $6.79 -46.71% <-Total Growth 10 Stock Price CDN$
Increase 78.09% 20.61% -2.91% -10.26% 18.49% -6.90% -18.45% 29.75% -3.03% 6.73% -13.62% -14.25% -33.64% 6.26% 0.00% 0.00% 31.78 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E Ratio 12.34 30.88 29.24 53.80 6.34 -59.35 -44.00 15.32 28.33 13.13 -19.36 41.87 -29.61 10.95 9.84 9.05 -12.64% <-IRR #YR-> 5 Stock Price -49.12% CDN$
Trailing P/E Ratio -3.70 14.88 29.98 26.24 63.75 5.91 -48.40 -57.09 14.85 30.23 11.34 -16.60 27.78 -31.46 10.95 9.84 -6.10% <-IRR #YR-> 10 Stock Price -46.71% CDN$
CAPE (10 Yr P/E) 31.78 57.62 115.73 105.83 57.66 20.70 27.79 28.28 31.77 27.31 39.05 27.04 -5.42% <-IRR #YR-> 5 Price & Dividend -15.68% CDN$
Median 10, 5 Yrs D.  per yr 7.66% 7.22% % Tot Ret 491.52% 0.00% T P/E $13.10 $14.85 P/E:  $9.74 $13.13 1.56% <-IRR #YR-> 10 Price & Dividend 17.43% CDN$
Price 15 D.  per yr 7.62% % Tot Ret 339.88% CAPE Diff -65.54% -5.38% <-IRR #YR-> 15 Stock Price -56.38% CDN$
Price  20 D.  per yr 3.14% % Tot Ret -355.96% -4.02% <-IRR #YR-> 20 Stock Price -78.71% CDN$
Price  25 D.  per yr 14.45% % Tot Ret 124.67% -2.86% <-IRR #YR-> 25 Stock Price -298.01% CDN$
Price  30 D.  per yr 13.12% % Tot Ret 125.74% -2.69% <-IRR #YR-> 28 Stock Price -248.92% CDN$
Price & Dividend 15 2.24% <-IRR #YR-> 15 Price & Dividend 34.98% CDN$
Price & Dividend 20 -0.88% <-IRR #YR-> 20 Price & Dividend -0.01229181 CDN$
Price & Dividend 25 11.59% <-IRR #YR-> 25 Price & Dividend -7.73991188 CDN$
Price & Dividend 30 10.44% <-IRR #YR-> 28 Price & Dividend -1.34788922 CDN$
Price  5 -$12.56 $0.00 $0.00 $0.00 $0.00 $6.39 Price  5
Price 10 -$11.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.39 Price 10
Price & Dividend 5 -$12.56 $0.72 $0.72 $0.72 $0.60 $7.11 Price & Dividend 5
Price & Dividend 10 -$11.99 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.60 $7.11 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 $6.39 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 $7.11 $6.39 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 $6.39 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 $6.39 Price  30
Price & Dividend 15 $0.60 $0.60 $0.61 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.60 $7.11 Price & Dividend 15
Price & Dividend 20 $0.60 $0.60 $0.61 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.60 $7.11 Price & Dividend 20
Price & Dividend 25 $0.60 $0.60 $0.61 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.60 $7.11 Price & Dividend 25
Price & Dividend 30 $0.60 $0.60 $0.61 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.60 $7.11 Price & Dividend 30
Price H/L Median CDN$ $8.18 $11.66 $13.38 $12.18 $10.73 $12.01 $11.43 $11.72 $9.43 $13.95 $11.40 $10.59 $7.93 $7.11 -40.77% <-Total Growth 10 Stock Price CDN$
Increase -7.89% 42.63% 14.75% -9.01% -11.91% 11.93% -4.79% 2.49% -19.50% 47.93% -18.28% -7.15% -25.13% -10.35% -5.10% <-IRR #YR-> 10 Stock Price -40.77% CDN$
P/E Ratio 9.85 29.15 32.63 60.88 5.34 -60.03 -51.95 14.29 21.93 14.09 -19.66 46.02 -36.72 11.46 -7.52% <-IRR #YR-> 5 Stock Price -32.35% CDN$
Trailing P/E Ratio -2.95 14.05 33.45 29.70 53.63 5.97 -57.15 -53.25 11.50 32.44 11.52 -18.25 34.46 -32.92 1.48% <-IRR #YR-> 10 Price & Dividend 16.70% CDN$
P/E on Running 5 yr Average -46.98 -47.02 -42.34 -65.46 13.93 21.29 25.98 22.44 16.60 38.32 39.58 28.00 46.39 34.02 -0.61% <-IRR #YR-> 5 Price & Dividend 3.50% CDN$
P/E on Running 10 yr Average 39.88 41.94 79.64 209.91 30.38 61.56 119.06 113.74 49.37 24.60 26.76 25.88 22.88 18.29 14.90 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 6.59% 6.91% % Tot Ret 443.84% 0.00% T P/E 11.51 11.52 P/E:  9.71 14.09 Count 28 Years of data CDN$
-$13.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.93
-$11.72 $0.00 $0.00 $0.00 $0.00 $7.93
-$13.38 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.72 $0.60 $8.65
-$11.72 $0.72 $0.72 $0.72 $0.60 $8.65
High Months CDN$ Dec Apr Aug Apr Dec Apr Aug Jun Jan Aug Feb Mar Mar Jun
Price High $10.39 $13.07 $14.92 $14.78 $12.93 $13.14 $13.50 $13.64 $12.84 $15.80 $13.17 $11.54 $10.25 $8.28 -31.30% <-Total Growth 10 Stock Price CDN$
Increase -16.14% 25.79% 14.15% -0.94% -12.52% 1.62% 2.74% 1.04% -5.87% 23.05% -16.65% -12.38% -11.18% -19.22% -3.68% <-IRR #YR-> 10 Stock Price -31.30% CDN$
P/E Ratio 12.52 32.68 36.39 73.90 6.43 -65.70 -61.36 16.63 29.86 15.96 -22.71 50.17 -47.49 13.35 -5.55% <-IRR #YR-> 5 Stock Price -24.85% CDN$
Trailing P/E Ratio -3.75 15.75 37.30 36.05 64.65 6.54 -67.50 -62.00 15.66 36.74 13.30 -19.90 44.57 -38.36 18.18 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 14.48 15.66 P/E:  11.20 15.96 29.86 P/E Ratio Historical High CDN$
-$14.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.25
-$13.64 $0.00 $0.00 $0.00 $0.00 $10.25
Low Months CDN$ Jan Jan Nov Dec Feb Aug Dec Jan Mar Jan Oct Oct Nov Feb
Price Low $5.96 $10.25 $11.84 $9.57 $8.52 $10.87 $9.36 $9.79 $6.02 $12.10 $9.63 $9.63 $5.60 $5.93 -52.70% <-Total Growth 10 Stock Price CDN$
Increase 11.19% 71.98% 15.51% -19.17% -10.97% 27.58% -13.89% 4.59% -38.51% 101.00% -20.41% 0.00% -41.85% 5.89% -7.21% <-IRR #YR-> 10 Stock Price -52.70% CDN$
P/E Ratio 7.18 25.63 28.88 47.85 4.24 -54.35 -42.55 11.94 14.00 12.22 -16.60 41.87 -25.95 9.56 -10.57% <-IRR #YR-> 5 Stock Price -42.80% CDN$
Trailing P/E Ratio -2.15 12.35 29.60 23.34 42.60 5.41 -46.80 -44.50 7.34 28.14 9.73 -16.60 24.35 -27.47 12.22 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 8.53 9.73 P/E:  8.09 12.22 -16.60 P/E Ratio Historical Low CDN$
-$11.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.60
Value using exchange rate $10.29 $11.61 $10.34 $7.77 $9.50 $9.46 $7.10 $9.67 $9.57 $10.25 $8.29 $7.28 $4.44 $4.93 $4.93 $4.93
Month, Year US$ Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 Dec-27 11.00 <Count Years> Month, Year US$
Price Close $10.26 $11.52 $10.27 $7.95 $9.50 $9.38 $7.01 $9.69 $9.59 $10.25 $8.31 $7.26 $4.43 $4.93 $4.93 $4.93 -56.86% <-Total Growth 10 Stock Price US$
Increase 82.24% 12.28% -10.85% -22.59% 19.50% -1.26% -25.27% 38.23% -1.03% 6.88% -18.93% -12.64% -38.98% 11.29% 0.00% 0.00% 36.24 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E Ratio 12.30 30.63 29.06 55.04 6.35 -58.84 -43.47 15.35 28.40 13.13 -19.41 41.75 -29.53 10.95 9.84 9.05 -14.49% <-IRR #YR-> 5 Stock Price -54.28% US$
Trailing P/E Ratio -3.77 13.81 27.31 22.49 65.78 6.27 -43.97 -60.09 15.19 30.35 10.64 -16.95 25.47 -32.87 10.95 9.84 -8.06% <-IRR #YR-> 10 Stock Price -56.86% US$
CAPE (10 Yr P/E) 36.24 80.75 227.16 271.87 80.36 20.59 27.72 28.14 31.27 27.03 38.34 26.61 -7.16% <-IRR #YR-> 5 Price & Dividend 409.13% US$
Median 10, 5 Yrs D.  per yr 7.39% 7.33% % Tot Ret 0.00% 0.00% T P/E $12.92 $15.19 P/E:  $9.74 $13.13 -0.67% <-IRR #YR-> 10 Price & Dividend 857.51% US$
Price 15 D.  per yr 7.67% % Tot Ret 2226.53% CAPE Diff -69.80% -7.33% <-IRR #YR-> 15 Stock Price -68.06% US$
Price  20 D.  per yr 7.30% % Tot Ret -777.63% -8.24% <-IRR #YR-> 20 Stock Price -82.07% US$
Price  25 D.  per yr 9.02% % Tot Ret 428.47% -6.92% <-IRR #YR-> 21 Stock Price
Price & Dividend 15 0.34% <-IRR #YR-> 15 Price & Dividend 898.67% US$
Price & Dividend 20 -0.94% <-IRR #YR-> 20 Price & Dividend 5.633893095 US$
Price & Dividend 25 2.11% <-IRR #YR-> 21 Price & Dividend
Price  5 -$9.69 $0.00 $0.00 $0.00 $0.00 $4.43 Price  5
Price 10 -$10.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.43 Price 10
Price & Dividend 5 -$9.69 $0.57 $0.57 $0.53 $0.45 $4.93 Price & Dividend 5
Price & Dividend 10 -$10.27 $0.52 $0.54 $0.57 $0.53 $0.55 $0.57 $0.57 $0.53 $0.45 $4.93 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 $4.43 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 $4.43 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 $4.43
Price & Dividend 15 $0.60 $0.56 $0.53 $0.52 $0.54 $0.57 $0.53 $0.55 $0.57 $0.57 $0.53 $0.45 $4.93 Price & Dividend 15
Price & Dividend 20 $0.60 $0.56 $0.53 $0.52 $0.54 $0.57 $0.53 $0.55 $0.57 $0.57 $0.53 $0.45 $4.93 Price & Dividend 20
Price & Dividend 25 $0.60 $0.56 $0.53 $0.52 $0.54 $0.57 $0.53 $0.55 $0.57 $0.57 $0.53 $0.45 $4.93
Price H/L Median US$ $8.13 $11.39 $11.76 $9.52 $7.99 $9.16 $8.67 $8.71 $7.17 $11.19 $8.62 $7.71 $6.07 $5.09 -48.43% <-Total Growth 10 Stock Price US$
Increase -9.12% 40.12% 3.29% -19.09% -16.08% 14.72% -5.40% 0.46% -17.63% 56.00% -22.93% -10.56% -21.34% -16.08% -6.41% <-IRR #YR-> 10 Stock Price -48.43% US$
P/E Ratio 9.74 30.27 33.28 65.88 5.33 -57.46 -53.73 13.79 21.23 14.32 -20.13 44.34 -40.43 11.30 -6.97% <-IRR #YR-> 5 Stock Price -30.33% US$
Trailing P/E Ratio -2.98 13.65 31.27 26.92 55.29 6.12 -54.35 -53.98 11.36 33.12 11.04 -18.00 34.88 -33.93 -0.45% <-IRR #YR-> 10 Price & Dividend 750.10% US$
P/E on Running 5 yr Average -40.77 -45.57 -36.47 -46.85 12.46 20.71 25.88 22.30 16.71 39.13 37.14 25.78 42.46 30.78 -0.18% <-IRR #YR-> 5 Price & Dividend 485.52% US$
P/E on Running 10 yr Average 28.82 75.39 203.91 256.26 63.46 24.13 25.56 24.32 22.75 17.12 11.76 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 5.96% 6.79% % Tot Ret 0.00% 0.00% T P/E 11.20 11.36 P/E:  9.56 14.32 Count 21 Years of data US$
-$11.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.07
-$8.71 $0.00 $0.00 $0.00 $0.00 $6.07
-$11.76 $0.52 $0.54 $0.57 $0.53 $0.55 $0.57 $0.57 $0.53 $0.45 $6.52
-$8.71 $0.57 $0.57 $0.53 $0.45 $6.52
High Months US$ Dec Apr Sep Apr Dec Oct May Jul Dec Jun Feb Jan Mar Jun
Price High $10.56 $12.82 $13.68 $12.00 $9.63 $10.32 $10.47 $10.35 $9.99 $12.86 $10.38 $8.57 $7.56 $6.03 -44.74% <-Total Growth 10 Stock Price US$
Increase 21.40% 6.71% -12.28% -19.75% 7.17% 1.45% -1.15% -3.48% 28.73% -19.28% -17.44% -11.79% -20.24% -5.76% <-IRR #YR-> 10 Stock Price -44.74% US$
P/E Ratio 12.66 34.09 38.71 83.08 6.43 -64.73 -64.92 16.39 29.58 16.47 -24.24 49.28 -50.40 13.39 -6.09% <-IRR #YR-> 5 Stock Price -26.96% US$
Trailing P/E Ratio -3.88 15.37 36.38 33.95 66.68 6.89 -65.67 -64.18 15.82 38.08 13.29 -20.01 43.47 -40.20 14.53 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 14.56 15.82 P/E:  11.41 16.47 32.68 P/E Ratio Historical High US$
-$13.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.56
-$10.35 $0.00 $0.00 $0.00 $0.00 $7.56
Low Months US$ Feb Aug Dec Dec Feb Nov Dec Jan Mar Feb Oct Jul Nov Feb
Price Low $5.69 $9.95 $9.84 $7.03 $6.34 $8.00 $6.86 $7.06 $4.35 $9.51 $6.86 $6.85 $4.57 $4.15 -53.56% <-Total Growth 10 Stock Price US$
Increase 74.87% -1.11% -28.56% -9.82% 26.18% -14.25% 2.92% -38.39% 118.62% -27.87% -0.15% -33.28% -9.19% -7.38% <-IRR #YR-> 10 Stock Price -53.56% US$
P/E Ratio 6.82 26.46 27.84 48.67 4.24 -50.18 -42.54 11.18 12.88 12.18 -16.02 39.39 -30.47 9.22 -8.33% <-IRR #YR-> 5 Stock Price -35.27% US$
Trailing P/E Ratio -2.09 11.93 26.16 19.89 43.90 5.34 -43.03 -43.78 6.89 28.16 8.78 -16.00 26.28 -27.67 8.32 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 7.84 8.78 P/E:  7.71 12.18 -26.07 P/E Ratio Historical Low US$
-$9.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.57
Free Cash Flow MS US$ $100.41 $118.70 $43.33 $44.69 $103.63 $102.62 $138.59 $141.38 $118.32 $81.22 $90.73 $97.30 $269 $226 $241 -18.03% <-Total Growth 10 Free Cash Flow US$
Change 35.05% 2.01% -16.31% -31.36% 11.71% 7.24% 176.08% -15.79% 6.65% -6.83% <-IRR #YR-> 5 Free Cash Flow MS -29.80% US$
FCF/CF from Op Ratio 0.58 0.23 0.41 0.71 0.53 0.43 0.43 0.65 0.44 0.22 0.35 0.82 0.66 0.73 -1.97% <-IRR #YR-> 10 Free Cash Flow MS -18.03% US$
Dividends paid $66.37 $67.02 $89.52 $81.94 $82.47 $96.94 $98.88 $118.79 $111.19 $113.87 $149.10 $29.16 $29.16 $29.16 124.64% <-Total Growth 10 Dividends paid US$
Percentage paid 80.36% 69.94% 69.94% 100.40% 136.91% 125.50% 153.24% 10.85% 12.89% 12.09% $1.00 <-Median-> 7 Percentage paid US$
5 Year Coverage 87.31% 94.64% 111.89% 79.57% 56.60% 37.92% 5 Year Coverage US$
Dividend Coverage Ratio 1.24 1.43 1.43 1.00 0.73 0.80 0.65 9.21 7.76 8.27 1.00 <-Median-> 7 Dividend Coverage Ratio US$
5 Year of Coverage 1.15 1.06 0.89 1.26 1.77 2.64 5 Year of Caogerage US$
Free Cash Flow Mkt Scr $256.40 $133.70 $373.90 $421.90 $163.10 $370 311.4 332.1 CDN$
Change -47.85% 179.66% 12.84% -61.34% 126.73% -15.79% 6.65% CDN$
Free Cash Flow MS site $99.5 $96.8 $263.7 $119.20 CDN$
Change -2.72% 172.34% -54.79% CDN$
Free Cash Flow WSJ $157.2 $287.3 $243.9 $126.9 $131.4 $349.8 $155.8 CDN$
Change 82.76% -15.11% -47.97% 3.55% 166.21% -55.47% CDN$
Free Cash Flow MS CDN$ old $166.20 $48.80 $106.10 $157.20 $287.30 $244 $127 $131 $120
Change -70.64% 117.42% 48.16% 82.76% -15.07% -47.95% 3.15% -8.40%
Free Cash Flow MS CDN$ $229.50 $106.80 $137.70 $60.00 $60.00 $130.00 $140.00 $180.00 $180 $150 $110 $120 $140 $369.8 $311.4 $332.1 1.67% <-Total Growth 10 Free Cash Flow CDN$
Change 32.05% -53.46% 28.93% -56.43% 0.00% 116.67% 7.69% 28.57% 0.00% -16.67% -26.67% 9.09% 16.67% 164.14% -15.79% 6.65% -4.90% <-IRR #YR-> 5 Free Cash Flow MS -22.22% CDN$
FCF/CF from Op Ratio 0.84 0.58 0.58 0.23 0.41 0.71 0.53 0.43 0.43 0.65 0.44 0.22 0.35 0.82 0.66 0.73 0.17% <-IRR #YR-> 10 Free Cash Flow MS 1.67% CDN$
Dividends paid $67.1 $73.7 $77.0 $92.8 $120.20 $102.80 $112.50 $125.90 $125.90 $150.60 $150.60 $150.60 $214.5 $40.14 $40.14 $40.14 178.62% <-Total Growth 10 Dividends paid CDN$
Percentage paid 80.36% 69.94% 69.94% 100.40% 136.91% 125.50% 153.24% 10.85% 12.89% 12.09% $1.00 <-Median-> 7 Percentage paid CDN$
5 Year Coverage 87.57% 95.08% 113.18% 79.40% 56.70% 38.13% 5 Year Coverage CDN$
Dividend Coverage Ratio 1.24 1.43 1.43 1.00 0.73 0.80 0.65 9.21 7.76 8.27 1.00 <-Median-> 7 Dividend Coverage Ratio CDN$
5 Year of Coverage 1.14 1.05 0.88 1.26 1.76 2.62 5 Year of Caogerage CDN$
Market Cap in $M US$ $1,157.3 $1,453.8 $1,296.1 $1,117.8 $1,356.6 $1,339.5 $1,226.0 $1,694.8 $1,687.8 $1,804.0 $1,667.8 $1,804.8 $1,056.1 $1,099.4 $1,099.4 $1,099.4 -0.19 <-Total Growth 10 Market Cap -18.51% US$
Market Cap in $M CDN$ $1,155.1 $1,558.6 $1,513.1 $1,512.9 $1,820.7 $1,695.0 $1,693.0 $2,196.7 $2,143.7 $2,288.0 $2,253.9 $2,394.0 $1,523.4 $1,514.1 $1,514.1 $1,514.1 0.01 <-Total Growth 10 Market Cap 0.68% CDN$
Diluted # of Shares in Million 111.90 128.90 132.80 129.00 147.90 142.8 158.1 174.9 189.7 206.0 224.9 259.0 277.7 265.6 265.60 109.11% <-Total Growth 10 Diluted
Change 2.47% 15.19% 3.03% -2.86% 14.65% -3.45% 10.71% 10.63% 8.46% 8.59% 9.17% 15.16% 7.22% -4.36% 0.00% 7.66% <-IRR #YR-> 10 Diluted
Difference Diluted/Basic 0.00% -4.50% -4.97% 0.00% -3.92% 0.00% 0.00% 0.00% -7.38% -14.56% -13.34% -11.58% -10.80% -11.30% -11.30% 9.69% <-IRR #YR-> 5 Diluted
Change in Diluted Shares per Year
-132.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 277.7
-174.9 0.0 0.0 0.0 0.0 277.7
Basic # of Shares in Millions 111.90 123.10 126.20 129.00 142.10 142.8 158.1 174.9 175.7 176.0 194.9 229.0 247.7 235.6 235.60 96.28% <-Total Growth 10 Basic Common shares
Change 2.47% 10.01% 2.52% 2.22% 10.16% 0.49% 10.71% 10.63% 0.46% 0.17% 10.74% 17.50% 8.17% -4.88% 0.00% 9.16% <-Median-> 10 Change
Difference 0.80% 2.52% 0.00% 8.99% 0.49% 0.00% 10.63% 0.00% 0.17% 0.00% 2.98% 8.56% -3.75% -5.35% -5.35% 0.33% <-Median-> 10 Difference
$279 <-12 mths 1.82%
# of Share in Millions 112.80 126.20 126.20 140.60 142.80 142.80 174.90 174.90 176.0 176.0 200.7 248.6 238.4 223.0 223.0 222.997 6.57% <-IRR #YR-> 10 Shares 88.91%
Change 1.81% 11.88% 0.00% 11.41% 1.56% 0.00% 22.48% 0.00% 0.63% 0.00% 14.03% 23.87% -4.10% -6.46% 0.00% 0.00% 6.39% <-IRR #YR-> 5 Shares 36.31%
Cash Flow from Operations $M US$ $274.70 $174.22 $204.98 $188.77 $109.33 $145.95 $192.79 $325.84 $332.39 $182.99 $183.62 $415.85 $274.10 $327.5 $340.3 $330.6 33.72% <-Total Growth 10 Cash Flow US$
Increase 31.78% -36.58% 17.66% -7.91% -42.08% 33.50% 32.09% 69.02% 2.01% -44.95% 0.34% 126.47% -34.09% 19.49% 3.91% -2.86% Share Iss SO, Buybacks Cl B Shares Conv. US$
5 year Running Average $169.5 $170.5 $174.9 $210.2 $190.4 $164.7 $168.4 $192.5 $221.3 $236.0 $243.5 $288.1 $277.8 $0.0 $0.0 $0.0 58.81% <-Total Growth 10 CF 5 Yr Running US$
CFPS $2.44 $1.38 $1.62 $1.34 $0.77 $1.02 $1.10 $1.86 $1.89 $1.04 $0.91 $1.67 $1.15 $1.47 $1.53 $1.48 -29.21% <-Total Growth 10 Cash Flow per Share US$
Increase 29.44% -43.31% 17.66% -17.34% -42.97% 33.50% 7.84% 69.02% 1.37% -44.95% -12.01% 82.83% -31.27% $209.1 $161.9 $113.2 2.95% <-IRR #YR-> 10 Cash Flow 33.72% US$
5 year Running Average $1.64 $1.53 $1.49 $1.73 $1.51 $1.23 $1.17 $1.22 $1.33 $1.38 $1.36 $1.48 $1.33 $0.00 $0.00 $0.00 -3.40% <-IRR #YR-> 5 Cash Flow -15.88% US$
P/CF on Med Price 3.34 8.25 7.24 7.09 10.43 8.96 7.86 4.67 3.80 10.76 9.42 4.61 5.28 3.47 0.00 0.00 -3.40% <-IRR #YR-> 10 Cash Flow per Share -29.21% US$
P/CF on Closing Price 4.21 8.34 6.32 5.92 12.41 9.18 6.36 5.20 5.08 9.86 9.08 4.34 3.85 3.36 3.23 3.33 -9.20% <-IRR #YR-> 5 Cash Flow per Share -38.29% US$
-55.09% Diff M/C -1.56% <-IRR #YR-> 10 CFPS 5 yr Running -10.35% US$
$492.20 <-12 mths 11.48% US$
Excl.Working Capital CF US$ -$7.04 $60.83 $32.50 -$6.79 $57.20 $56.28 $52.49 $54.97 $86.95 $131.33 $86.31 -$36.75 $167.40 $0.00 $0.00 $0.00 1.80% <-IRR #YR-> 5 CFPS 5 yr Running 9.35% US$
Cash Flow from Operations $M WC $267.67 $235.05 $237.48 $181.98 $166.53 $202.23 $245.28 $380.81 $419.34 $314.32 $269.94 $379.10 $441.50 $327.52 $340.32 $330.60 85.91% <-Total Growth 10 Cash Flow less WC US$
Increase 4.26% -12.18% 1.03% -23.37% -8.49% 21.44% 21.29% 55.26% 10.12% -25.04% -14.12% 40.44% 16.46% -25.82% 3.91% -2.86% 6.40% <-IRR #YR-> 10 Cash Flow less WC 85.91% US$
5 year Running Average $195.1 $211.6 $227.5 $235.8 $217.7 $204.7 $206.7 $235.4 $282.8 $312.4 $325.9 $352.7 $364.8 $346.5 $351.7 $363.8 3.00% <-IRR #YR-> 5 Cash Flow less WC 15.94% US$
CFPS Excl. WC $2.37 $1.86 $1.88 $1.29 $1.17 $1.42 $1.40 $2.18 $2.38 $1.79 $1.34 $1.52 $1.85 $1.47 $1.53 $1.48 4.84% <-IRR #YR-> 10 CF less WC 5 Yr Run 60.40% US$
Increase 2.41% -21.51% 1.03% -31.22% -9.90% 21.44% -0.97% 55.26% 9.43% -25.04% -24.69% 13.38% 21.44% -20.69% 3.91% -2.86% 9.16% <-IRR #YR-> 5 CF less WC 5 Yr Run 55.01% US$
5 year Running Average $1.86 $1.89 $1.95 $1.95 $1.72 $1.52 $1.43 $1.49 $1.71 $1.83 $1.82 $1.84 $1.78 $1.60 $1.54 $1.57 -10.64% <-IRR #YR-> 10 CFPS - Less WC -1.59% US$
P/CF on Median Price 3.42 6.11 6.25 7.35 6.85 6.47 6.18 4.00 3.01 6.26 6.41 5.06 3.27 3.47 0.00 0.00 -3.19% <-IRR #YR-> 5 CFPS - Less WC -14.94% US$
P/CF on Closing Price 4.32 6.19 5.46 6.14 8.15 6.62 5.00 4.45 4.03 5.74 6.18 4.76 2.39 3.36 3.23 3.33 -0.91% <-IRR #YR-> 10 CFPS 5 yr Running -8.70% US$
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 7.47 5 yr  5.28 P/CF Med 10 yr 6.22 5 yr  5.06 -46.04% Diff M/C 3.58% <-IRR #YR-> 5 CFPS 5 yr Running 19.23% US$
$369.1 <-12 mths -6.41%
Cash Flow from Operations $M CDN$ $273.3 $185.3 $237.8 $261.4 $146.8 $183.1 $263.0 $423.2 $423.2 $232.0 $248.7 $550.0 $394.40 $450.9 $468.5 $455.1 65.85% <-Total Growth 10 Cash Flow CDN$
Increase 28.92% -32.20% 28.33% 9.92% -43.84% 24.73% 43.64% 60.91% 0.00% -45.18% 7.20% 121.15% -28.29% 14.32% 3.91% -2.86% Share Iss SO, Buybacks Cl B Shares Conv. CDN$
5 year Running Average $179.3 $174.8 $184.1 $234.0 $220.9 $202.9 $218.4 $255.5 $287.9 $304.9 $318.0 $375.4 $369.7 $375.2 $422.5 $463.8 100.77% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $2.42 $1.47 $1.88 $1.86 $1.03 $1.28 $1.50 $2.42 $2.40 $1.32 $1.24 $2.21 $1.65 $2.02 2.101 $2.04 -12.20% <-Total Growth 10 Cash Flow per Share CDN$
Increase 26.63% -39.40% 28.33% -1.33% -44.71% 24.73% 17.28% 60.91% -0.63% -45.18% -5.99% 78.54% -25.22% 22.22% 3.91% -2.86% 5.19% <-IRR #YR-> 10 Cash Flow 65.85% CDN$
5 year Running Average $1.74 $1.57 $1.56 $1.91 $1.73 $1.50 $1.51 $1.62 $1.73 $1.79 $1.78 $1.92 $1.77 $1.69 $1.85 $2.01 -1.40% <-IRR #YR-> 5 Cash Flow -6.80% CDN$
P/CF on Med Price 3.37 7.94 7.10 6.55 10.43 9.36 7.60 4.84 3.92 10.58 9.20 4.78 4.79 3.51 0.00 0.00 -1.29% <-IRR #YR-> 10 Cash Flow per Share -12.20% CDN$
P/CF on Closing Price 4.23 8.41 6.36 5.79 12.40 9.26 6.44 5.19 5.07 9.86 9.06 4.35 3.86 3.36 3.23 3.33 -7.32% <-IRR #YR-> 5 Cash Flow per Share -31.63% CDN$
-52.54% Diff M/C 1.24% <-IRR #YR-> 10 CFPS 5 yr Running 13.16% CDN$
$650.98 <-12 mths 2.47% CDN$
Excl.Working Capital CF CDN$ -$7.0 $64.70 $37.70 -$9.40 $76.80 $70.60 $71.61 $71.40 $110.70 $166.50 $116.90 -$48.60 $240.87 $0.00 $0.00 $0.00 1.76% <-IRR #YR-> 5 CFPS 5 yr Running 9.09% CDN$
Cash Flow from Operations $M WC $266.30 $250.00 $275.50 $252.00 $223.60 $253.70 $334.61 $494.60 $533.90 $398.50 $365.60 $501.40 $635.27 $450.90 $468.52 $455.14 130.59% <-Total Growth 10 Cash Flow less WC CDN$
Increase 1.99% -6.12% 10.20% -8.53% -11.27% 13.46% 31.89% 47.81% 7.95% -25.36% -8.26% 37.14% 26.70% -29.02% 3.91% -2.86% 8.71% <-IRR #YR-> 10 Cash Flow less WC 130.59% CDN$
5 year Running Average $203.9 $216.5 $238.5 $261.0 $253.5 $251.0 $267.9 $311.7 $368.1 $403.1 $425.4 $458.8 $486.9 $470.3 $484.3 $502.2 5.13% <-IRR #YR-> 5 Cash Flow less WC 28.44% CDN$
CFPS Excl. WC $2.36 $1.98 $2.18 $1.79 $1.57 $1.78 $1.91 $2.83 $3.03 $2.26 $1.82 $2.02 $2.66 $2.02 $2.10 $2.04 7.40% <-IRR #YR-> 10 CF less WC 5 Yr Run 104.17% CDN$
Increase 0.18% -16.09% 10.20% -17.90% -12.64% 13.46% 7.69% 47.81% 7.27% -25.36% -19.55% 10.72% 32.12% -24.12% 3.91% -2.86% 9.33% <-IRR #YR-> 5 CF less WC 5 Yr Run 56.22% CDN$
5 year Running Average $1.96 $1.93 $2.04 $2.13 $1.98 $1.86 $1.85 $1.98 $2.22 $2.36 $2.37 $2.39 $2.36 $2.16 $2.13 $2.17 2.01% <-IRR #YR-> 10 CFPS - Less WC 22.07% CDN$
P/CF on Median Price 3.46 5.89 6.13 6.79 6.85 6.76 5.97 4.14 3.11 6.16 6.26 5.25 2.97 3.51 0.00 0.00 -1.18% <-IRR #YR-> 5 CFPS - Less WC -5.77% CDN$
P/CF on Closing Price 4.34 6.23 5.49 6.00 8.14 6.68 5.06 4.44 4.02 5.74 6.16 4.77 2.40 3.36 3.23 3.33 1.49% <-IRR #YR-> 10 CFPS 5 yr Running 15.95% CDN$
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 7.07 5 yr  4.79 P/CF Med 10 yr 6.07 5 yr  5.25 -44.66% Diff M/C 3.63% <-IRR #YR-> 5 CFPS 5 yr Running 19.49% CDN$
-$1.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.15 Cash Flow per Share US$
-$1.86 $0.00 $0.00 $0.00 $0.00 $1.15 Cash Flow per Share US$
-$1.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.33 CFPS 5 yr Running US$
-$1.22 $0.00 $0.00 $0.00 $0.00 $1.33 CFPS 5 yr Running US$
-$237.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $441.5 Cash Flow less WC US$
-$380.8 $0.0 $0.0 $0.0 $0.0 $441.5 Cash Flow less WC US$
-$227.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $364.8 CF less WC 5 Yr Run US$
-$235.4 $0.0 $0.0 $0.0 $0.0 $364.8 CF less WC 5 Yr Run US$
-$1.88 $0.00 $0.00 $0.00 $0.00 -$2.18 $0.00 $0.00 $0.00 $0.00 $1.85 CFPS - Less WC US$
-$2.18 $0.00 $0.00 $0.00 $0.00 $1.85 CFPS - Less WC US$
-$1.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.65 Cash Flow per Share CDN$
-$2.42 $0.00 $0.00 $0.00 $0.00 $1.65 Cash Flow per Share CDN$
-$1.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.77 CFPS 5 yr Running CDN$
-$1.62 $0.00 $0.00 $0.00 $0.00 $1.77 CFPS 5 yr Running CDN$
-$275.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $635.3 Cash Flow less WC CDN$
-$494.6 $0.0 $0.0 $0.0 $0.0 $635.3 Cash Flow less WC CDN$
-$238.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $486.9 CF less WC 5 Yr Run CDN$
-$311.7 $0.0 $0.0 $0.0 $0.0 $486.9 CF less WC 5 Yr Run CDN$
-$2.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.66 CFPS - Less WC CDN$
-$2.83 $0.00 $0.00 $0.00 $0.00 $2.66 CFPS - Less WC CDN$
OPM Ratio CDN$ 7.54% 4.94% 5.98% 7.89% 7.25% 7.68% 9.65% 14.83% 17.68% 9.70% 7.36% 16.40% 11.51% 11.91% 92.37% <-Total Growth 10 OPM CDN$
Increase 39.63% -34.52% 21.13% 31.86% -8.02% 5.83% 25.64% 53.79% 19.15% -45.14% -24.11% 122.87% -29.84% 3.54% Should increase  or be stable. CDN$
Diff from Median -22.0% -48.9% -38.2% -18.5% -25.0% -20.6% -0.3% 53.4% 82.8% 0.3% -23.9% 69.6% 19.0% 23.2% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 9.67% 5 Yrs 11.51% should be  zero, it is a   check on calculations CDN$
-$40.6 <-12 mths -108.91%
Adjusted EBITDA US$ $283.95 $129.28 $265.84 $239.47 $226.11 $237.23 $274.37 $403.83 $389.49 $314.25 $332.10 $417.06 $455.50 $493.21 $518.05 $556.62 71.34% <-Total Growth 10 Adjusted EBITDA US$
Change 5.78% -54.47% 105.63% -9.92% -5.58% 4.92% 15.66% 47.18% -3.55% -19.32% 5.68% 25.58% 9.22% 8.28% 5.04% 7.45% 5.30% <-Median-> 10 Change US$
EBITDA Margin 7.79% 3.66% 7.76% 10.00% 15.00% 12.48% 13.73% 18.38% 20.71% 16.65% 13.31% 16.45% 19.12% 17.94% 18.62% 18.62% 0.16 <-Median-> 10 EBITDA Margin US$
EBITDA Per Share $1.19 $1.26 $1.27
-$55.9 <-12 mths -108.53%
Adjusted EBITDA CDN$ $282.5 $137.5 $308.4 $331.6 $303.6 $297.6 $374.3 $524.5 $495.9 $398.4 $449.8 $551.6 $655.42 $679.00 $713.20 $766.30 112.52% <-Total Growth 10 Adjusted EBITDA CDN$
Change -51.33% 124.29% 7.52% -8.44% -1.98% 25.77% 40.13% -5.45% -19.66% 12.90% 22.63% 18.82% 3.60% 5.04% 7.45% 10.21% <-Median-> 10 Change CDN$
EBITDA Margin 7.79% 3.66% 7.76% 10.00% 15.00% 12.48% 13.73% 18.38% 20.71% 16.65% 13.31% 16.45% 19.12% 17.94% 18.62% 18.62% 0.16 <-Median-> 10 EBITDA Margin CDN$
EBITDA Per Share $1.61 $1.66 $1.83
Long Term Debt US$ $577.65 $478.66 $804.50 $589.44 $380.20 $816.34 $1,337.78 $1,296.81 $1,220.86 $1,139.69 $1,411.18 $1,686.90 $1,696.6 $1,633.3 110.89% <-Total Growth 10 Long Term Debt US$ US$
Change -16.24% -17.14% 68.07% -26.73% -35.50% 114.71% 63.88% -3.06% -5.86% -6.65% 23.82% 19.54% 0.57% -3.73% -1.24% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.50 0.33 0.62 0.53 0.28 0.61 1.09 0.77 0.72 0.63 0.85 0.93 1.61 1.49 0.74 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 4.19 4.11 4.02 4.46 5.92 5.57 6.56 6.75 7.20 6.65 6.08 6.86 6.95 9.04 6.60 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 2.10 2.75 3.92 3.12 3.48 5.59 6.94 3.98 3.67 6.23 7.69 4.06 6.19 4.99 4.82 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $574.70 $509.10 $933.30 $816.22 $510.50 $1,024.1 $1,825.0 $1,684.3 $1,554.4 $1,444.9 $1,911.3 $2,231.1 $2,441.2 $2,248.6 161.57% <-Total Growth 10 Long Term Debt CDN$ CDN$
Change -18.06% -11.41% 83.32% -12.54% -37.46% 100.61% 78.21% -7.71% -7.71% -7.04% 32.28% 16.73% 9.42% -7.89% 1.19% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.50 0.33 0.62 0.54 0.28 0.60 1.08 0.77 0.73 0.63 0.85 0.93 1.60 1.49 0.75 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 4.19 4.11 4.02 4.46 5.92 5.57 6.56 6.75 7.20 6.65 6.08 6.86 6.95 9.04 6.60 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 2.10 2.75 3.92 3.12 3.48 5.59 6.94 3.98 3.67 6.23 7.69 4.06 6.19 4.99 4.82 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $39.81 $17.86 $16.12 $15.24 $23.83 $68.00 $302.08 $299.35 $334.12 $347.77 $413.91 $482.76 $795.7 4836.32% <-Total Growth 10 Intangibles US$
Goodwill $190.07 $182.12 $167.40 $141.69 $148.36 $402.15 $749.08 $832.23 $905.44 $1,040.86 $1,223.12 $1,444.96 $1,404.4 738.95% <-Total Growth 10 Goodwill US$
Total $229.88 $199.98 $183.52 $156.92 $172.19 $470.15 $1,051.17 $1,131.58 $1,239.55 $1,388.63 $1,637.03 $1,927.72 $2,200.1 $1,758.3 1098.84% <-Total Growth 10 Total US$
Change -7.12% -13.01% -8.23% -14.49% 9.73% 173.04% 123.58% 8% 9.54% 12.03% 17.89% 17.76% 14.13% -20.08% 13% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.20 0.14 0.14 0.14 0.13 0.35 0.86 0.67 0.73 0.77 0.98 1.07 2.08 1.60 75% <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $39.61 $19.00 $18.70 $21.10 $32.00 $85.3 $412.1 $388.8 $425.4 $440.9 $560.6 $638.5 $1,144.9 6022.63% <-Total Growth 10 Intangibles CDN$
Goodwill $189.10 $193.70 $194.20 $196.20 $199.20 $504.5 $1,021.9 $1,080.9 $1,152.8 $1,319.6 $1,656.6 $1,911.1 $2,020.8 940.57% <-Total Growth 10 Goodwill CDN$
Total $228.71 $212.70 $212.90 $217.30 $231.20 $589.80 $1,434.00 $1,469.70 $1,578.20 $1,760.50 $2,217.20 $2,549.60 $3,165.7 $2,420.7 1386.95% <-Total Growth 10 Total CDN$
Change -9.13% -7.00% 0.09% 2.07% 6.40% 155.10% 143.13% 2% 7.38% 11.55% 25.94% 14.99% 24.17% -23.54% 13.27% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.20 0.14 0.14 0.14 0.13 0.35 0.85 0.67 0.74 0.77 0.98 1.06 2.08 1.60 0.75 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $654.94 $698.95 $582.02 $443.33 $310.64 $447.59 $455.51 $411.46 $432.14 $445.42 $631.50 $495.09 $504.3 $502.4 -15.41% <-Total Growth 10 Assets US$
Current Liabilities $488.29 $489.28 $453.15 $346.85 $232.29 $334.56 $408.08 $414.84 $417.45 $422.23 $544.00 $570.54 $530.5 $403.0 17.07% <-Total Growth 10 Liabilities US$
Liquidity Ratio 1.34 1.43 1.28 1.28 1.34 1.34 1.12 0.99 1.04 1.05 1.16 0.87 0.95 1.25 1.09 <-Median-> 10 Ratio US$
Assets US$ $2,046.74 $2,013.07 $1,823.03 $1,547.51 $1,375.96 $1,862.65 $2,675.27 $2,801.05 $3,005.26 $2,808.33 $3,305.45 $3,912.07 $3,686.5 $3,643.1 102.22% <-Total Growth 10 Current Ratio US$
Liabilities $1,661.88 $1,505.17 $1,348.59 $1,032.10 $684.37 $1,244.08 $1,877.07 $2,001.08 $1,999.84 $1,773.31 $2,227.11 $2,573.11 $2,540.7 $2,376.0 1.50 <-Median-> 10 Ratio US$
Debt Ratio 1.23 1.34 1.35 1.50 2.01 1.50 1.43 1.40 1.50 1.58 1.48 1.52 1.45 1.53 1.50 <-Median-> 5 Ratio US$
Estimates BVPS $4.88 $5.36 Estimates Estimates BVPS US$
Estimate Book Value $1,089.1 $1,195.9 Estimates Estimate Book Value US$
P/B Ratio (Close) 1.01 0.92 Estimates P/B Ratio (Close) US$
Difference from 10 year median -46.90% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $384.863 $507.898 $474.442 $515.402 $691.592 $618.573 $798.197 $799.969 $1,005.419 $1,035.021 $1,078.337 $1,338.954 $1,145.8 $1,267.1 Book Value US$
NCI 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 263.77 240.87 271.33 270.42 $260.0 $260.0 NCI US$
Book Value $384.863 $507.898 $474.442 $515.402 $691.592 $618.573 $798.197 $799.969 $741.649 $794.148 $807.010 $1,068.533 $885.8 $1,007.1 $1,007.1 $1,007.1 86.70% <-Total Growth 10 Book Value US$
Book Value per share $3.41 $4.02 $3.76 $3.67 $4.84 $4.33 $4.56 $4.57 $4.21 $4.51 $4.02 $4.30 $3.72 $4.52 $25.09 $25.09 -1.17% <-Total Growth 10 Book Value per Share US$
Increase 9.97% 17.96% -6.59% -2.49% 32.12% -10.56% 5.36% 0.22% -7.87% 7.08% -10.89% 6.89% -13.55% 21.55% 455.56% 0.00% -51.75% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 2.38 2.83 3.13 2.60 1.65 2.11 1.90 1.90 1.70 2.48 2.14 1.79 1.63 1.13 2.26 P/B Ratio Historical Median US$
P/B Ratio (Close) 3.01 2.86 2.73 2.17 1.96 2.17 1.54 2.12 2.28 2.27 2.07 1.69 1.19 1.09 0.20 0.20 -0.12% <-IRR #YR-> 10 Book Value per Share -1.17% US$
Change 65.71% -4.81% -4.56% -20.61% -9.55% 10.39% -29.07% 37.92% 7.42% -0.18% -9.02% -18.27% -29.41% -8.44% -82.00% 0.00% -4.07% <-IRR #YR-> 5 Book Value per Share -18.76% US$
Leverage (A/BK) 5.32 3.96 3.84 3.00 1.99 3.01 3.35 3.50 4.05 3.54 4.10 3.66 4.16 3.62 4.05 <-Median-> 5 A/BV US$
Debt/Equity Ratio 4.32 2.96 2.84 2.00 0.99 2.01 2.35 2.50 2.70 2.23 2.76 2.41 2.87 2.36 2.70 <-Median-> 5 Debt/Eq Ratio US$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.90 5 yr Med 1.79 -42.57% Diff M/C 3.43 Historical Leverage (A/BK) US$
-$3.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.72
-$4.57 $0.00 $0.00 $0.00 $0.00 $3.72
Current Assets CDN$ $651.6 $743.4 $675.2 $613.9 $417.1 $561.5 $621.4 $534.4 $550.2 $564.7 $855.3 $654.8 $725.6 $691.7 7.47% <-Total Growth 10 Current Assets CDN$
Current Liabilities $485.8 $520.4 $525.7 $480.3 $311.9 $419.7 $556.7 $538.8 $531.5 $535.3 $736.8 $754.6 $763.3 $554.8 45.20% <-Total Growth 10 Current Liabilities CDN$
Liquidity Ratio 1.34 1.43 1.28 1.28 1.34 1.34 1.12 0.99 1.04 1.05 1.16 0.87 0.95 1.25 1.09 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 1.50 1.25 1.06 -0.14 1.64 1.07 0.91 1.09 0.50 1.17 0.97 -0.30 0.78 1.82 0.78 <-Median-> 5 Ratio If Div = 0 CDN$
Liq. CF re  Inv+Div  1.73 1.65 1.53 1.62 1.48 1.77 0.91 0.64 1.43 0.95 1.50 0.98 1.24 2.06 1.24 <-Median-> 5 Ratio CDN$
Assets CDN$ $2,036.3 $2,141.1 $2,114.9 $2,142.9 $1,847.5 $2,336.7 $3,649.6 $3,638.0 $3,826.3 $3,560.4 $4,476.9 $5,174.1 $5,304.5 $5,015.5 150.82% <-Total Growth 10 Assets CDN$
Liabilities $1,653.4 $1,600.9 $1,564.5 $1,429.2 $918.9 $1,560.7 $2,560.7 $2,599.0 $2,546.2 $2,248.2 $3,016.4 $3,403.2 $3,655.8 $3,271.0 133.67% <-Total Growth 10 Liabilities CDN$
Debt Ratio 1.23 1.34 1.35 1.50 2.01 1.50 1.43 1.40 1.50 1.58 1.48 1.52 1.45 1.53 1.50 <-Median-> 10 Ratio CDN$
Estimates BVPS $6.72 $7.38 Estimates Estimates BVPS CDN$
Estimate Book Value $1,499.4 $1,646.4 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 1.01 0.92 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median -47.08% Diff M/C Estimates Difference from 10 yr med. CDN$
Book Value CDN$ $382.9 $540.2 $550.4 $713.7 $928.6 $776.0 $1,088.9 $1,039.0 $1,280.1 $1,312.2 $1,460.5 $1,770.9 $1,648.7 $1,744.4 Book Value CDN$
NCI $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $330.9 $328.6 $352.4 $344.3 $374.1 $357.9 NCI CDN$
Book Value $382.9 $540.2 $550.4 $713.7 $928.6 $776.0 $1,088.9 $1,039.0 $949.2 $983.6 $1,108.1 $1,426.6 $1,274.6 $1,386.5 $1,386.5 $1,386.5 131.57% <-Total Growth 10 Book Value CDN$
Book Value per share $3.39 $4.28 $4.36 $5.08 $6.50 $5.43 $6.23 $5.94 $5.39 $5.59 $5.52 $5.74 $5.35 $6.22 $6.22 $6.22 22.59% <-Total Growth 10 Book Value per Share CDN$
Increase 7.58% 26.10% 1.89% 16.39% 28.11% -16.43% 14.57% -4.58% -9.21% 3.62% -1.21% 3.94% -6.83% 16.29% 0.00% 0.00% -45.85% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 2.41 2.72 3.07 2.40 1.65 2.21 1.84 1.97 1.75 2.50 2.06 1.84 1.48 1.14 2.02 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 3.02 2.89 2.75 2.12 1.96 2.18 1.55 2.11 2.26 2.33 2.03 1.68 1.20 1.09 1.09 1.09 2.06% <-IRR #YR-> 10 Book Value per Share 22.59% CDN$
Change 65.53% -4.36% -4.71% -22.90% -7.50% 11.41% -28.82% 35.98% 6.82% 3.00% -12.56% -17.50% -28.78% -8.63% 0.00% 0.00% -2.09% <-IRR #YR-> 5 Book Value per Share -10.00% CDN$
Leverage (A/BK) 5.32 3.96 3.84 3.00 1.99 3.01 3.35 3.50 4.03 3.62 4.04 3.63 4.16 3.62 4.03 <-Median-> 5 A/BV CDN$
Debt/Equity Ratio 4.32 2.96 2.84 2.00 0.99 2.01 2.35 2.50 2.68 2.29 2.72 2.39 2.87 2.36 2.68 <-Median-> 5 Debt/Eq Ratio CDN$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.91 5 yr Med 1.84 -42.77% Diff M/C 3.35 Historical Leverage (A/BK) CDN$
-$4.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.35
-$5.94 $0.00 $0.00 $0.00 $0.00 $5.35
$33.90 <-12 mths 239.51%
Comprehensive Income US$ $87.55 $92.80 $75.94 $82.69 $219.41 -$39.70 $35.55 $58.52 $26.00 $144.11 $31.60 $19.89 -$5.4
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$8.80 $16.96 $35.74 $13.08 $18.9
Comprehensive Income US$ $87.55 $92.80 $75.94 $82.69 $219.41 -$39.70 $35.55 $58.52 $34.79 $127.15 -$4.13 $6.8 -$24.3 -132.00% <-Total Growth 10 Comprehensive Income US$
Increase 129.31% 6.00% -18.16% 8.88% 165.35% -118.09% 189.56% 64.59% -40.54% 265.43% -103.25% 264.58% -457.10% -40.54% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average -$26.43 -$22.51 -$21.12 $8.05 $111.68 $86.23 $74.78 $71.29 $61.71 $43.26 $50.38 $44.63 $28.06 #NUM! <-IRR #YR-> 10 Comprehensive Income -132.00% US$
ROE 22.7% 18.3% 16.0% 16.0% 31.7% -6.4% 4.5% 7.3% 4.7% 16.0% -0.5% 0.6% -2.7% #NUM! <-IRR #YR-> 5 Comprehensive Income -141.53% US$
5Yr Median 12.4% 12.4% 16.0% 16.0% 18.3% 16.0% 16.0% 7.3% 4.7% 4.7% 4.7% 4.7% 0.6% #NUM! <-IRR #YR-> 10 5 Yr Running Average 232.90% US$
% Difference from Net Income -6.44% 87.29% 54.83% 332.08% 0.00% -78.49% 242.65% -46.70% -41.01% -11.86% 95.02% -82.56% 33.97% -17.01% <-IRR #YR-> 5 5 Yr Running Average -60.64% US$
Median Values Diff 5, 10 yr -5.9% -11.9% 0.6% <-Median-> 5 Return on Equity
-$75.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$24.3
-$58.5 $0.0 $0.0 $0.0 $0.0 -$24.3
$21.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $28.1
-$71.3 $0.0 $0.0 $0.0 $0.0 $28.1
Current Liability Coverage Ratio 0.55 0.48 0.52 0.52 0.72 0.60 0.60 0.92 1.00 0.74 0.50 0.66 0.83 0.81   CFO / Current Liabilities US$
5 year Median 0.47 0.48 0.52 0.52 0.52 0.52 0.60 0.60 0.72 0.74 0.74 0.74 0.74 0.74 0.69 <-Median-> 10 Current Liability Cov Ratio US$
Asset Efficiency Ratio 13.08% 11.68% 13.03% 11.76% 12.10% 10.86% 9.17% 13.60% 13.95% 11.19% 8.17% 9.69% 11.98% 8.99% CFO / Total Assets US$
5 year Median 9.23% 11.68% 11.90% 11.90% 12.10% 11.76% 11.76% 11.76% 12.10% 11.19% 11.19% 11.19% 11.19% 9.69% 11.5% <-Median-> 10 Return on Assets  US$
Return on Assets ROA 4.57% 2.46% 2.69% 1.24% 15.95% -1.19% -0.93% 3.92% 1.96% 5.14% -2.51% 1.00% -1.00% 3.47% Net  Income/Assets Return on Assets US$
5Yr Median 3.00% 2.46% 2.46% 2.46% 2.69% 2.46% 1.24% 1.24% 1.96% 1.96% 1.96% 1.96% 1.00% 1.00% 1.1% <-Median-> 10 Asset Efficiency Ratio US$
Return on Equity ROE 24.31% 9.76% 10.34% 3.71% 31.73% -3.60% -3.12% 13.72% 7.95% 18.17% -10.29% 3.65% -4.15% 12.54% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 11.69% 9.76% 9.76% 9.76% 10.34% 9.76% 3.71% 3.71% 7.95% 7.95% 7.95% 7.95% 3.65% 3.65% 3.7% <-Median-> 10 Return on Equity US$
$29.10 <-12 mths 179.08%
Net Income US$ $93.58 $49.55 $49.05 $19.14 $219.41 -$22.24 -$24.92 $109.79 $68.17 $163.04 -$64.90 $58.22 -$17.9 -136.50% <-Total Growth 10 Net Income US$
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.19 $18.77 $18.16 $19.20 $18.9 US$
Net Income $93.58 $49.55 $49.05 $19.14 $219.41 -$22.24 -$24.92 $109.79 $58.99 $144.27 -$83.06 $39.01 -$36.8 $126.3 $112.3 $142.4 -175.03% <-Total Growth 10 Net Income US$
Increase 131.45% -47.05% -1.01% -60.98% 1046.51% -110.14% -12.06% 540.53% -46.28% 144.58% -157.58% 146.97% -194.32% 443.25% -11.10% 26.84% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average -$26.1 -$27.3 -$30.5 -$17.2 $86.1 $63.0 $48.1 $60 $68 $53 $41 $54 $24 $38 $32 $77 #NUM! <-IRR #YR-> 10 Net Income -175.03% US$
Operating Cash Flow $274.7 $174.2 $205.0 $188.8 $109.3 $146.0 $192.8 $325.8 $332.4 $183.0 $183.6 $415.8 $274.1 #NUM! <-IRR #YR-> 5 Net Income -133.52% US$
Investment Cash Flow -$50.1 -$42.1 -$72.2 -$61.6 -$70.4 $232.7 -$413.4 -$963.0 -$148.4 -$303.0 $127.0 -$477.9 -$142.1 #NUM! <-IRR #YR-> 10 5 Yr Running Average 180.20% US$
Total Accruals -$131.1 -$82.5 -$83.7 -$108.0 $180.5 -$400.9 $195.7 $747.0 -$125.0 $264.3 -$393.7 $101.1 -$168.8 -16.48% <-IRR #YR-> 5 5 Yr Running Average -59.36% US$
Total Assets $2,046.7 $2,013.1 $1,823.0 $1,547.5 $1,376.0 $1,862.7 $2,675.3 $2,801.0 $3,005.3 $2,808.3 $3,305.4 $3,912.1 $3,686.5 Balance Sheet Assets US$
Accruals Ratio -6.40% -4.10% -4.59% -6.98% 13.12% -21.52% 7.32% 26.67% -4.16% 9.41% -11.91% 2.58% -4.58% -4.16% <-Median-> 5 Ratio US$
EPS/CF Ratio (WC) 0.35 0.20 0.19 0.11 1.28 -0.11 -0.11 0.29 0.14 0.44 -0.32 0.11 -0.08 0.11 <-Median-> 10 EPS/CF Ratio US$
-$49.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$36.8
-$109.8 $0.0 $0.0 $0.0 $0.0 -$36.8
$30.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $24.5
-$60.2 $0.0 $0.0 $0.0 $0.0 $24.5
Financial Cash Flow US$ -$226.6 -$94.6 -$136.5 -$123.8 -$322.1 $324.0 $718.4 -$178.2 $17.7 -$315.2 $303.4 $75.4 -$144.7 C F Statement  Financial Cash Flow CDN$
Total Accruals $95.5 $12.0 $52.8 $15.8 $502.6 -$724.8 -$522.7 $925.2 -$142.7 $579.5 -$697.1 $25.7 -$24.1 Accruals CDN$
Accruals Ratio 4.67% 0.60% 2.89% 1.02% 36.53% -38.91% -19.54% 33.03% -4.75% 20.64% -21.09% 0.66% -0.65% -0.65% <-Median-> 5 Ratio CDN$
Yes 0
$44.84 <-12 mths 228.23%
Comprehensive Income CDN$ $87.10 $98.70 $88.10 $114.50 $294.60 -$49.80 $48.50 $76.00 $33.1 $182.7 $42.8 $26.3 -$7.8
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$11.2 $21.5 $48.4 $17.3 $27.2
Shareholders $87.10 $98.70 $88.10 $114.50 $294.60 -$49.80 $48.50 $76.00 $44.3 $161.2 -$5.6 $9.0 -$35.0 -139.69% <-Total Growth 10 Comprehensive Income CDN$
Increase 128.67% 13.32% -10.74% 29.97% 157.29% -116.90% 197.39% 56.70% -41.71% 263.88% -103.47% 260.71% -488.50% -41.71% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average -$23.54 -$21.72 -$18.54 $16.92 $136.60 $109.22 $99.18 $96.76 $82.72 $56.04 $64.88 $56.98 $34.79 #NUM! <-IRR #YR-> 10 Comprehensive Income -139.69% CDN$
ROE 22.7% 18.3% 16.0% 16.0% 31.7% -6.4% 4.5% 7.3% 4.7% 16.4% -0.5% 0.6% -2.7% #NUM! <-IRR #YR-> 5 Comprehensive Income -146.01% CDN$
5Yr Median 12.4% 12.4% 16.0% 16.0% 18.3% 16.0% 16.0% 7.3% 4.7% 4.7% 4.7% 4.7% 0.6% #NUM! <-IRR #YR-> 10 5 Yr Running Average 287.63% CDN$
% Difference from Net Income -6.44% 87.29% 54.83% 332.08% 0.00% -78.49% 242.65% -46.70% -41.01% -11.86% 95.02% -82.56% 33.97% -18.50% <-IRR #YR-> 5 5 Yr Running Average -64.05% CDN$
Median Values Diff 5, 10 yr -5.9% -11.9% 0.6% <-Median-> 5 Return on Equity
-$88.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$35.0
-$76.0 $0.0 $0.0 $0.0 $0.0 -$35.0
$18.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $34.8
-$96.8 $0.0 $0.0 $0.0 $0.0 $34.8
Current Liability Coverage Ratio 0.55 0.48 0.52 0.52 0.72 0.60 0.60 0.92 1.00 0.74 0.50 0.66 0.83 0.81   CFO / Current Liabilities CDN$
5 year Median 0.47 0.48 0.52 0.52 0.52 0.52 0.60 0.60 0.72 0.74 0.74 0.74 0.74 0.74 0.69 <-Median-> 10 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 13.08% 11.68% 13.03% 11.76% 12.10% 10.86% 9.17% 13.60% 13.95% 11.19% 8.17% 9.69% 11.98% 8.99% CFO / Total Assets CDN$
5 year Median 9.23% 11.68% 11.90% 11.90% 12.10% 11.76% 11.76% 11.76% 12.10% 11.19% 11.19% 11.19% 11.19% 9.69% 11.5% <-Median-> 10 Return on Assets  CDN$
Return on Assets ROA 4.57% 2.46% 2.69% 1.24% 15.95% -1.19% -0.93% 3.92% 1.96% 5.14% -2.51% 1.00% -1.00% 3.47% Net  Income/Assets Return on Assets CDN$
5Yr Median 3.00% 2.46% 2.46% 2.46% 2.69% 2.46% 1.24% 1.24% 1.96% 1.96% 1.96% 1.96% 1.00% 1.00% 1.1% <-Median-> 10 Asset Efficiency Ratio CDN$
Return on Equity ROE 24.31% 9.76% 10.34% 3.71% 31.73% -3.60% -3.12% 13.72% 7.91% 18.59% -10.15% 3.62% -4.15% 12.54% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 11.69% 9.76% 9.76% 9.76% 10.34% 9.76% 3.71% 3.71% 7.91% 7.91% 7.91% 7.91% 3.62% 3.62% 3.7% <-Median-> 10 Return on Equity CDN$
$38.49 <-12 mths 172.68%
Net Income CDN$ $93.1 $52.7 $56.9 $26.5 $294.6 -$27.9 -$34.0 $142.6 $86.8 $206.7 -$87.9 $77.0 -$25.8 -145.27% <-Total Growth 10 Net Income CDN$
NCI $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.70 $23.8 $24.6 $25.4 $27.2 CDN$
Net Income $93.1 $52.7 $56.9 $26.5 $294.6 -$27.9 -$34.0 $142.6 $75.1 $182.9 -$112.5 $51.6 -$53.0 $173.90 $154.60 $196.10 -193.06% <-Total Growth 10 Net Income CDN$
Increase 130.77% -43.39% 7.97% -53.43% 1011.70% -109.47% -21.86% 519.41% -47.34% 143.54% -161.51% 145.87% -202.62% 428.41% -11.10% 26.84% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average -$24.1 -$27.1 -$29.4 -$14.7 $104.8 $80.6 $63.2 $80.4 $90.1 $67.7 $50.8 $67.9 $28.8 $49 $43 $105 #NUM! <-IRR #YR-> 10 Net Income -193.06% CDN$
Operating Cash Flow $273.3 $185.3 $237.8 $261.4 $146.8 $183.1 $263.0 $423.2 $423.2 $232.0 $248.7 $550.0 $394.4 #NUM! <-IRR #YR-> 5 Net Income -137.13% CDN$
Investment Cash Flow -$44.8 -$83.8 -$85.3 -$94.5 $291.9 -$564.0 -$1,250.8 -$188.9 -$384.2 $172.0 -$632.1 -$467.1 -$204.5 #NUM! <-IRR #YR-> 10 5 Yr Running Average 198.13% CDN$
Total Accruals -$135.4 -$48.8 -$95.6 -$140.4 -$144.1 $353.0 $953.8 -$91.7 $36.1 -$221.1 $270.9 -$31.3 -$242.9 -18.54% <-IRR #YR-> 5 5 Yr Running Average -64.12% CDN$
Total Assets $2,036.3 $2,141.1 $2,114.9 $2,142.9 $1,847.5 $2,336.7 $3,649.6 $3,638.0 $3,826.3 $3,560.4 $4,476.9 $5,174.1 $5,304.5 Balance Sheet Assets CDN$
Accruals Ratio -6.65% -2.28% -4.52% -6.55% -7.80% 15.11% 26.13% -2.52% 0.94% -6.21% 6.05% -0.60% -4.58% -0.60% <-Median-> 5 Ratio CDN$
EPS/CF Ratio (WC) 0.35 0.20 0.19 0.11 1.28 -0.11 -0.11 0.29 0.14 0.44 -0.32 0.11 -0.08 0.11 <-Median-> 10 EPS/CF Ratio CDN$
-$56.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$53.0
-$142.6 $0.0 $0.0 $0.0 $0.0 -$53.0
$29.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $28.8
-$80.4 $0.0 $0.0 $0.0 $0.0 $28.8
Change in Close 78.09% 20.61% -2.91% -10.26% 18.49% -6.90% -18.45% 29.75% -3.03% 6.73% -13.62% -14.25% -33.64% 6.26% 0.00% 0.00% Count 30 Years of data CDN$
up/down up up down down down down down down down Down Count 17 56.67% CDN$
Meet Prediction? yes yes % right Count 4 23.53% CDN$
Financial Cash Flow CDN$ -$225.4 -$100.6 -$158.3 -$171.5 -$432.5 $406.4 $980.1 -$231.4 $22.5 -$399.6 $410.9 $99.7 -$208.2 C F Statement  Financial Cash Flow CDN$
Total Accruals $90.0 $51.8 $62.7 $31.1 $288.4 -$53.4 -$26.3 $139.7 $13.6 $178.5 -$140.0 -$131.0 -$34.7 Accruals CDN$
Accruals Ratio 4.42% 2.42% 2.96% 1.45% 15.61% -2.29% -0.72% 3.84% 0.36% 5.01% -3.13% -2.53% -0.65% -0.65% <-Median-> 5 Ratio CDN$
Yes 0
Cash US$ $7.639 $7.804 $2.672 $0.000 $3.724 $25.349 $17.519 $20.403 $18.9 $22.4 $43.1 $30.8 $17.1 $32.700 Cash US$
Cash per Share $0.07 $0.06 $0.02 $0.00 $0.03 $0.18 $0.10 $0.12 $0.11 $0.13 $0.21 $0.12 $0.07 $0.15 $0.12 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 0.66% 0.54% 0.21% 0.00% 0.27% 1.89% 1.43% 1.20% 1.12% 1.24% 2.59% 1.71% 1.62% 2.97% 1.62% <-Median-> 5 % of Stock Price US$
Cash CDN$ $7.60 $8.30 $3.10 $0.00 $5.00 $31.80 $23.90 $26.5 $24.1 $28.4 $58.4 $40.7 $24.6 $45.0 Cash CDN$
Cash per Share $0.07 $0.07 $0.02 $0.00 $0.04 $0.22 $0.14 $0.15 $0.14 $0.16 $0.29 $0.16 $0.10 $0.20 $0.16 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 0.66% 0.53% 0.20% 0.00% 0.27% 1.88% 1.41% 1.21% 1.12% 1.24% 2.59% 1.70% 1.62% 2.97% 1.62% <-Median-> 5 % of Stock Price CDN$
Notes:
August 8, 2025.  Last estimates were for 2024, 2025 and 2026 of 3817M, $3962M, $4193M Revenue, $286M 2024 OCF, $0.40, $0.71, $0.67 EPS, 
$0.72, $0.72, $0.72 dividends, $156.3M, $281.5M 2024/5, $1.84, $1.91 2024/5 CFPS, $670.5M, $717.8M 2024/5 EBITDA, $85.1M, $136.1M, $138.8M Net Income.
November 11, 2024.  The company annouced dividends to be quarterly and reduced.
August 3, 2024.  Last estimates were for 2023, 2024 and 2025 of $4198M, $4368M, $4673M Revenue, $1.75, $2.002023/4 AOCF, $0.56, $0.80 $0.73 EPS, 
$0.72, $0.72, $0.72 Dividend, $288M, $286M 2023/4 FCF, $2.01, $2.16, $2.50 CFPS, $445M 2023 EBITDA, $128M, $210M, $231M Net Income.
August 1, 2023.  Last estimates were for 2022, 2023 and 2024 of $3396M, $3368M and $3245M for Revenue, $1.72 and 1.87 2022/3 for AOCF, 
$0.32, $0.65 and $0.92 for EPS, $0.72, $0.72 and $0.72 for Dividends, $194M, $212M and $320M for FCF, $1.71, $1.87 and $2.20 for CFPS, $73M, $151M and $210M for Net Income. 
August 6, 2022.  Last estimates were for 2021, 2022 and 2023 of $2175M, $2312M and $2508M for Revenue, $$0.4, $0.84 and $1.26 for EPS, 
$0.72, $0.72 and $0.72 for Dividends, $199M and $240M for FCF 2021-22, $1.61, $1.95 and $2.71 for CFPS, $65M, $156M and $222M for Net Income
August 7, 2020.  Last estimates were for 2020, 2021 and 2022 of $2587M, $2795M and $2755M for Revenue, $0.03, $0.77 and $1.04 for EPS, 
$0.72, $0.72 and $0.72 for Dividends, $135M, $222M and $197M for FCF, $2.00, $2.20 and $2.33 for CFPS and $7.6M, $149M and $183M for Net Income.
August 8, 2020.  Last estimates were for 2019, 2020 and 2021 of $2944M, $3093M and $2866M for Revenue, $0.90, $0.97 and $0.94 for EPS, 
$0.72, $0.72 and $0.72 for Dividends, $2.23 ad $2.34 for 2019 and 2020 for CFPS, $162M, $166M and $164M for Net Income.
Auguast 13, 2019.  Last estimates were for 2018, 2019 and 2020 of $2960M, 3410M and $3446M for Revenue, $0.58, $0.99 and $1.05 for EPS, 
$1.83, $2.11 and $2.29 for CFPS and $101M and $186M for Net Income for 2018 and 2019.
August 17, 2018, Last estimates were for 2017, 2018 and 2019 of $2256M, $2501M and $2461M for Revenue, $0.59, $0.71 and $0.92 for EPS, 
$1.60, $1.79 and $2.03 for CFPS and $84M and $96M for 2017 and 2018 for Net Income.
August 20, 2017.  Last estimates were for 2016, 2017 and 2018 of $2756M, $2450M and $2469M for Revenue, $0.70, $0.72 and $0.79 for EPS, 
$1.40, $1.45 and $1.66 CFPS and $42M and $42M for Net Income for 2016 and 2017.
August 26, 2016.  Last estimates were for 2015, 2016 and 2017 of $3615M, $4000M and $3866M for Revenue, $0.58, $1.10 and $1.12 for EPS, 
$1.68, $2.02 and $2.28 for CFPS and $77M, $122M and $148.7M for Net Income.
August 21, 2015.  Last estimates were for 2014, 2015 and 2016 of $3673M, $3517M and $3591M for Revenue, $0.95, $1.31 and $1.41 of EPS, 
$1.86, $2.06 and $2.18 of CFPS, $88M, $142M and $160.3M for Net Income.
August 17, 2014.  Last estimates were for 2013, 2014 and 2015 of $3633M, $3668M and $3624M for Revenue,  $0.99 and $1.05 for EPS (2013 and 2014), $1.72 and $1.87 for CFPS (2013 and 2014).
Feb 6, 2012.  Last estimates were for 2010 and 2011 of $1.00 and $1.15 for EPS and $1.90 and $1.95 for CF.  Brecause of new accting rules, Book Value is higher.
Under the new rules, Book Value in 3rd quarter would be lower than at the end of last year.
May 12, 2010.  The increase in shares is to finance purchase of Griffith.
May 9, 2010.  Last time I looked at got estimates for earnings for 2009 - 2011 of $1.40, $1.21, $1.42 and cash flow for 2009 and 2010 of $1.70 and $2.00.
From Jan 1, 2009, all distributions are considered dividends. Changed to a corporation called Superior Plus (TSX-SPB) from Unit trust (TSX-SPF.UN) in 2009. Company was started on Oct 8, 1996 as an income trust. 
The Fund commenced operations on October 8, 1996.
Sector:
Services, Industrials
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I started to follow this stock as it was an income trust company that was talked about in the Money Reporter from MPL Communications. This company changed to a corporation from Unit Trust (TSX-SPF.UN) in 2009. 
Dividends
Dividends are paid monthly.  Dividends are announced in one month and payable in the following month.
For example, the July dividend announced on July 10, 2014 is payable to shareholders of record of July 31, 2014 on August 15, 2014.
How they make their money
Superior Plus Corp is a Canadian-based company that distributes energy and specialty chemicals. The company is organized into four business segments: 
U.S. Propane Distribution, Canadian Propane Distribution, Wholesale Propane Distribution and Certarus, out of which the majority is from the U.S. Propane segment
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 Aug 17 2018 Aug 13 2019 Aug 9 2020 Aug 7 2021 Aug 6 2022 Aug 1 2023 Aug 3 2024 May 30 2022
MacDonald, Allan 0.101 0.04% 0.166 0.07% 0.173 0.08% 4.46%
CEO - Shares - Amount $0.973 $1.061 $1.178
Options - percentage 0.545 0.22% 0.767 0.32% 1.109 0.50% 44.63%
Options - amount $5.252 $4.900 $7.530
Colter, Grier Barrett 0.063 0.03% 0.063 0.03% 0.00%
CFO - Shares - Amount $0.404 $0.430
Options - percentage 0.085 0.04% 0.171 0.08% 99.46%
Options - amount $0.546 $1.158
Carron, Richard Paul 0.008 0.00% 0.014 0.01% 0.016 0.01% 0.019 0.01% 21.29%
Officer - Shares - Amount $0.093 $0.134 $0.103 $0.132
Options - percentage 0.041 0.02% 0.068 0.03% 0.107 0.04% 0.165 0.07% 53.72%
Options - amount $0.465 $0.658 $0.685 $1.118
Hribar, Darren Bart 0.014 0.01% 0.028 0.01% 0.062 0.03% 123.83%
Officer - Shares - Amount $0.132 $0.177 $0.421
Options - percentage 0.097 0.04% 0.132 0.06% 0.189 0.08% 43.34%
Options - amount $0.937 $0.842 $1.282
Philippon, Curtis 0.705 0.28% 0.705 0.30% 0.000 0.00% Ceased insider Aug 2024 -100.00%
Officer - Shares - Amount $6.787 $4.503 $0.000
Options - percentage 0.180 0.07% 0.227 0.10% 0.000 0.00% -100.00%
Options - amount $1.732 $1.452 $0.000
Best, Catherine May 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% 0.00%
Director - Shares - Amount $0.083 $0.068 $0.088 $0.085 $0.091 $0.079 $0.067 $0.045 $0.048
Options - percentage 0.03% 0.052 0.03% 0.062 0.04% 0.074 0.04% 0.085 0.05% 0.097 0.05% 0.116 0.05% 0.146 0.06% 0.187 0.08% 27.76%
Options - amount $0.504 $0.500 $0.781 $0.901 $1.099 $1.094 $1.114 $0.935 $1.269
Gottschalk, Patrick Edward  0.100 0.04% 0.200 0.09% 100.00%
Director - Shares - Amount $0.639 $1.358
Options - percentage 0.145 0.06% 0.204 0.09% 40.34%
Options - amount $0.929 $1.386
Smith, David Paul 0.05% 0.076 0.04% 0.080 0.05% 0.085 0.05% 0.091 0.05% 0.096 0.05% 0.102 0.04% 0.102 0.17% 0.127 0.06% 24.40%
Chairman - Shares - Amt $0.847 $0.733 $1.008 $1.037 $1.183 $1.074 $0.982 $0.000 $0.865
Options - percentage 0.04% 0.078 0.04% 0.153 0.09% 0.117 0.07% 0.136 0.08% 0.155 0.08% 0.183 0.07% 0.230 0.38% 0.292 0.13% 26.70%
Options - amount $0.735 $0.752 $1.925 $1.421 $1.767 $1.745 $1.763 $0.000 $1.980
Increase in O/S Shares 0.974 0.39% 0.839 0.34% 0.839 0.35% Average
Due to Stock Options $0.000 $8.082 $3.717 Share based compensation
Book Value $0.100 $5.360 $3.500
Insider Buying -$1.271 -$1.507 -$1.373
Insider Selling $0.000 $0.015 $0.000
Net Insider Selling -$1.271 -$1.492 -$1.373
Net Selling % of Market Cap -0.05% -0.10% -0.09%
Directors 9 9 10 10 9 9 9 10
Women 20% 2 22% 2 22% 2 20% 2 20% 2 22% 2 22% 3 33% 3 30%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 20 16.60% 20 14.52%
Total Shares Held 41.264 17.31% 33.715 15.12%
Increase/Decrease 3 Mths 1.735 4.39% -1.527 -4.33%
Starting No. of Shares 39.529 MS Top 20 35.242 MS Top 20
Institutions/Holdings
Total Shares Held
Increase/Decrease 3 Mths
Starting No. of Shares
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock