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.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates https://www.annualreports.com/Company/bird-construction
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q3 2023
Bird Construction Inc TSX: BDT OTC: BIRDF http://www.bird.ca/ Fiscal Yr: Dec 31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Day 12-Apr-11 Split Day
Split    3 Split   
Cost of Constructions $785.65 $894.18 $1,311.91 $1,260.22 $1,252.85 $1,324.16 $1,498.21 $1,343.99 $1,324.33 $1,305.46 $1,378.13 $2,033.34 $2,175.79 $2,438.5 <-12 mths 12.07% 65.85% <-Total Growth 10 Cost of Constructions
Increase -2.76% 13.81% 46.72% -3.94% -0.59% 5.69% 13.14% -10.29% -1.46% -1.42% 5.57% 47.54% 7.01% 12.07% <-12 mths 72.35% 2.49% <-Median-> 10 Increase
Cost/Revenue Ratio 0.93 0.92 0.90 0.95 0.92 0.92 0.94 0.95 0.96 0.95 0.92 0.92 0.92 0.92 <-12 mths 0.03% 0.93 <-Median-> 10 Cost/Revenue Ratio
General & Admin $36.7 $41.9 $55.8 $64.0 $60.5 $58.8 $59.3 $58.9 $58.7 $78.8 $127.0 $132.4 $136.8 <-12 mths 3.34% 215.93% <-Total Growth 10 General & Admin
Change 14.29% 33.22% 14.68% -5.51% -2.85% 0.91% -0.63% -0.36% 34.15% 61.23% 4.23% 3.34% <-12 mths -21.01% 2.57% <-Median-> 10 Change
Ratio 0.04 0.03 0.04 0.05 0.04 0.04 0.04 0.04 0.04 0.05 0.06 0.06 0.05 <-12 mths -7.77% 0.04 <-Median-> 10 Ratio
Total $930.8 $1,353.8 $1,316.0 $1,316.9 $1,384.7 $1,557.0 $1,403.3 $1,383.3 $1,364.2 $1,456.9 $2,160.4 $2,308.2 $2,575.3 <-12 mths 11.57% 70.49% <-Total Growth 10 Total
Change 45.44% -2.79% 0.06% 5.15% 12.45% -9.87% -1.43% -1.38% 6.80% 48.28% 6.84% 11.57% <-12 mths 69.15% 2.61% <-Median-> 10 Change
Ratio 0.96 0.93 0.99 0.97 0.96 0.98 0.99 1.00 0.99 0.97 0.97 0.97 0.97 <-12 mths -0.42% 0.98 <-Median-> 10 Ratio
$2,664 <-12 mths
Revenue* $845.9 $974.5 $1,454.9 $1,331.7 $1,364.5 $1,444.8 $1,589.9 $1,418.4 $1,381.8 $1,376.4 $1,504.4 $2,220.03 $2,377.55 $2,731 $2,923 $3,152 63.42% <-Total Growth 10 Revenue
Increase -4.20% 15.20% 49.30% -8.47% 2.46% 5.89% 10.04% -10.78% -2.58% -0.39% 9.30% 47.57% 7.10% 14.87% 7.03% 7.83% 5.03% <-IRR #YR-> 10 Revenue 63.42%
5 year Running Average $811.7 $899.9 $1,039.5 $1,098.0 $1,194 $1,314 $1,437 $1,430 $1,440 $1,442 $1,454 $1,580 $1,772 $2,041.9 $2,351.2 $2,680.7 10.88% <-IRR #YR-> 5 Revenue 67.62%
Revenue per Share $20.07 $23.12 $34.51 $31.59 $32.09 $33.98 $37.39 $33.36 $32.50 $32.37 $28.36 $41.34 $44.28 $50.86 $54.44 $58.70 5.48% <-IRR #YR-> 10 5 yr Running Average 70.47%
Increase -4.20% 15.20% 49.30% -8.47% 1.59% 5.89% 10.04% -10.78% -2.58% -0.39% -12.38% 45.76% 7.10% 14.87% 7.03% 7.83% 4.38% <-IRR #YR-> 5 5 yr Running Average 23.93%
5 year Running Average $19.37 $21.42 $24.66 $26.05 $28.28 $31.06 $33.91 $33.68 $33.87 $33.92 $32.80 $33.59 $35.77 $39.44 $43.86 $49.92 2.52% <-IRR #YR-> 10 Revenue per Share 28.29%
P/S (Price/Sales) Med 0.56 0.47 0.40 0.42 0.42 0.35 0.31 0.28 0.24 0.20 0.21 0.22 0.18 0.20 0.00 0.00 5.83% <-IRR #YR-> 5 Revenue per Share 32.72%
P/S (Price/Sales) Close 0.62 0.50 0.38 0.42 0.37 0.38 0.24 0.30 0.19 0.22 0.28 0.24 0.18 0.28 0.26 0.24 3.79% <-IRR #YR-> 10 5 yr Running Average 45.06%
*Revenue in M CDN$ Construction Revenue P/S Med 20 yr  0.33 15 yr  0.35 10 yr  0.26 5 yr  0.21 8.25% Diff M/C 1.21% <-IRR #YR-> 5 5 yr Running Average 6.20%
-$1,454.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,377.5
-$1,418.4 $0.0 $0.0 $0.0 $0.0 $2,377.5
-$1,039.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,772.0
-$1,429.9 $0.0 $0.0 $0.0 $0.0 $1,772.0
-$34.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.28
-$33.36 $0.00 $0.00 $0.00 $0.00 $44.28
$65.4 <-12 mths 42.14%
$1.22 <-12 mths 41.86%
Adjusted Earnings $47.3 $32.1 $62.0 $14.6 $36.2 $41.8 $27.7 $8.8 -$1.0 $9.5 $41.6 $51.0 $46.0 -25.72% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 29.05% 19.74% 32.34% 8.21% 19.96% 24.46% 16.96% 5.57% -0.74% 7.43% 19.56% 20.93% 16.86% 16.91% <-Median-> 10 Return on Equity ROE
5Yr Median 44.40% 42.05% 32.34% 29.05% 19.96% 19.96% 19.96% 16.96% 16.96% 7.43% 7.43% 7.43% 16.86% 16.96% <-Median-> 10 5Yr Median
Basic $1.12 $0.76 $1.47 $0.34 $0.85 $0.98 $0.65 $0.21 -$0.02 $0.22 $0.92 $0.96 $0.86 -41.50% <-Total Growth 10 AEPS
AEPS* Dilued $1.12 $0.76 $1.47 $0.34 $0.85 $0.98 $0.65 $0.21 -$0.02 $0.22 $0.92 $0.96 $0.86 $1.32 $1.60 $1.88 -41.50% <-Total Growth 10 AEPS
Increase -16.79% -32.34% 93.42% -76.87% 150.00% 15.29% -33.67% -67.69% -109.52% 1200.00% 318.18% 4.35% -10.42% 53.49% 21.21% 17.50% 9 1 10 Years of Data, EPS P or N 90.00%
5 year Running Average $1.06 $1.10 $1.23 $1.01 $0.91 $0.88 $0.86 $0.61 $0.53 $0.41 $0.40 $0.46 $0.59 $0.86 $1.13 $1.32 -5.22% <-IRR #YR-> 10 AEPS -41.50%
AEPS Yield 9.05% 6.59% 11.12% 2.56% 7.12% 7.54% 7.17% 2.07% -0.33% 3.08% 11.50% 9.78% 10.59% 9.36% 11.34% 13.32% 32.57% <-IRR #YR-> 5 AEPS 309.52%
Payout Ratio 53.41% 86.18% 47.96% 220.50% 89.36% 77.51% 116.86% 200.38% 0.00% 177.27% 42.39% 40.63% 45.35% 31.80% 26.85% 22.85% -7.11% <-IRR #YR-> 10 5 yr Running Average -52.20%
5 year Running Average 81.61% 53.36% 52.46% 89.64% 99.48% 104.30% 110.44% 140.92% 96.82% 114.41% 107.38% 92.13% 61.13% 67.49% 37.40% 33.49% -0.60% <-IRR #YR-> 5 5 yr Running Average -2.97%
Price/AEPS Median 10.03 14.34 9.33 38.65 15.71 12.19 17.58 43.79 -385.00 29.89 6.61 9.59 9.07 7.80 0.00 0.00 13.95 <-Median-> 10 Price/AEPS Median
Price/AEPS High 11.38 17.03 10.53 44.35 18.05 14.81 21.63 50.57 -507.00 36.82 8.82 11.02 11.41 9.54 0.00 0.00 16.43 <-Median-> 10 Price/AEPS High
Price/AEPS Low 8.68 11.66 8.12 32.94 13.36 9.57 13.54 37.00 -263.00 22.95 4.41 8.17 6.73 6.07 0.00 0.00 11.47 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 11.05 15.17 8.99 39.12 14.04 13.27 13.94 48.29 -305.50 32.50 8.70 10.23 9.44 10.69 8.82 7.51 13.60 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 9.19 10.26 17.39 9.05 35.09 15.29 9.24 15.60 29.10 -357.50 36.36 10.67 8.46 16.41 10.69 8.82 12.98 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 83.44% 5 Yrs   42.39% P/CF 5 Yrs   in order 9.07 11.02 6.73 9.44 17.86% Diff M/C DPR 75% to 95% best
$1.17 <-12 mths 25.81%
EPS Basic $1.12 $0.70 $1.38 $0.28 $0.85 $0.51 $0.59 $0.27 -$0.02 $0.22 $0.80 $0.80 $0.93 -32.61% <-Total Growth 10 EPS Basic
EPS Diluted* $1.12 $0.70 $1.38 $0.28 $0.85 $0.51 $0.59 $0.27 -$0.02 $0.22 $0.80 $0.80 $0.93 $1.29 $1.61 $1.81 -32.61% <-Total Growth 10 EPS Diluted
Increase -16.79% -37.69% 97.14% -79.71% 203.57% -40.00% 15.69% -54.24% -107.41% 1200.00% 263.64% 0.00% 16.25% 38.71% 24.81% 12.42% 9 1 10 Years of Data, EPS P or N 90.00%
Earnings Yield 9.05% 6.07% 10.44% 2.11% 7.12% 3.92% 6.51% 2.66% -0.33% 3.08% 10.00% 8.15% 11.45% 9.14% 11.41% 12.83% -3.87% <-IRR #YR-> 10 Earnings per Share -32.61%
5 year Running Average $1.06 $1.09 $1.20 $0.97 $0.87 $0.74 $0.72 $0.50 $0.44 $0.31 $0.37 $0.41 $0.55 $0.81 $1.09 $1.29 28.06% <-IRR #YR-> 5 Earnings per Share 244.44%
10 year Running Average $0.69 $0.74 $0.85 $0.85 $0.89 $0.90 $0.90 $0.85 $0.70 $0.59 $0.56 $0.57 $0.52 $0.62 $0.70 $0.83 -7.57% <-IRR #YR-> 10 5 yr Running Average -54.50%
* Diluted ESP per share  E/P 10 Yrs 5.22% 5Yrs 8.15% 1.78% <-IRR #YR-> 5 5 yr Running Average 9.20%
-$1.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.93
-$0.27 $0.00 $0.00 $0.00 $0.00 $0.93
-$1.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.55
-$0.50 $0.00 $0.00 $0.00 $0.00 $0.55
$22.02 <-12 mths 5.17%
Dividends paid Cash in M$ $25.29 $27.61 $29.72 $31.85 $32.30 $32.30 $32.30 $17.89 $16.58 $16.58 $17.61 $20.75 $20.94 -29.53% <-Total Growth 10 Dividends paid in M$
Increase 8.79% 9.17% 7.63% 7.18% 1.39% 0.00% 0.00% -44.60% -7.32% 0.00% 6.18% 17.85% 0.93% 0.46% <-Median-> 10 Increase
Percentage of Net Income 53.45% 93.30% 51.02% 263.47% 89.13% 150.34% 129.18% 153.99% -1636.92% 174.84% 48.77% 48.50% 48.95% 109.15% <-Median-> 10 Percentage of Net Income
Dividends Calc  $25.29 $27.61 $29.72 $31.60 $32.30 $32.30 $32.30 $17.89 $16.58 $16.58 $20.69 $20.94 $20.94 -29.53% <-Total Growth 10 Dividends Calc 
Difference from paid? $0.00 $0.00 $0.00 -$0.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.08 $0.19 $0.00 Difference from paid?
Difference in % 0.00% 0.00% 0.00% -0.79% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 14.88% 0.92% 0.00% 0.00% <-Median-> 10 Difference in %
Dividend* $0.42 $0.53 $0.52 Estimates Dividend*
Increase 7.69% 26.19% -1.89% Estimates Increase
Payout Ratio EPS 32.56% 32.92% 28.73% Estimates Payout Ratio EPS
Pre-Split 2006
Pre-Split 2011
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 2011
Dividend* $0.60 $0.66 $0.71 $0.75 $0.76 $0.76 $0.76 $0.42 $0.39 $0.39 $0.39 $0.39 $0.3900 $0.4197 $0.4296 $0.4296 -44.68% <-Total Growth 10 Dividends
Increase 10.74% 9.17% 7.63% 6.34% 1.32% 0.00% 0.00% -44.60% -7.32% 0.00% 0.00% 0.00% 0.00% 7.62% 2.36% 0.00% 11 4 22 Years of data, Count P, N 50.00%
Average Increases 5 Year Running 7.5% 15.3% 12.9% 9.2% 7.0% 4.9% 3.1% -7.4% -10.1% -10.4% -10.4% -10.4% -1.5% 1.5% 2.0% 2.0% -4.43% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $1.51 $1.39 $1.22 $0.98 $0.69 $0.73 $0.75 $0.69 $0.62 $0.54 $0.47 $0.40 $0.39 $0.40 $0.40 $0.41 -67.96% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 5.33% 6.01% 5.14% 5.71% 5.69% 6.36% 6.65% 4.58% 5.06% 5.93% 6.41% 4.23% 5.00% 4.07% 5.70% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 4.69% 5.06% 4.55% 4.97% 4.95% 5.24% 5.40% 3.96% 3.85% 4.81% 4.81% 3.69% 3.98% 3.33% 4.81% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 6.15% 7.39% 5.90% 6.69% 6.69% 8.10% 8.63% 5.42% 7.41% 7.72% 9.61% 4.97% 6.74% 5.24% 7.08% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 4.83% 5.68% 5.33% 5.64% 6.37% 5.84% 8.38% 4.15% 6.38% 5.45% 4.88% 3.97% 4.80% 2.97% 3.04% 3.04% 5.55% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 53.41% 93.57% 51.09% 267.75% 89.36% 148.94% 128.75% 155.85% 0.00% 177.27% 48.75% 48.75% 41.94% 32.53% 26.68% 23.73% 109.06% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 143.40% 127.67% 101.44% 101.41% 80.06% 97.55% 103.42% 84.16% 140.44% 173.25% 126.37% 95.69% 71.43% 49.00% 37.19% 31.97% 99.48% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 42.72% 173.00% 49.26% 192.71% 37.08% 43.19% 74.37% 0.00% 16.35% 0.00% 16.04% 58.45% 48.25% 24.23% 21.36% #DIV/0! 40.14% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 102.42% 98.57% 81.99% 81.98% 61.39% 60.42% 56.16% 112.20% 60.93% 127.86% 83.95% 81.00% 36.13% 41.74% 26.40% #DIV/0! 71.19% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 53.15% 53.73% 27.34% 97.80% 49.76% 42.89% 67.01% 60.40% 136.08% 54.90% 28.85% 20.41% 18.31% 24.23% 21.36% #DIV/0! 52.33% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 53.42% 51.09% 43.91% 52.24% 52.61% 48.31% 48.84% 35.70% 36.02% 42.41% 46.66% 39.34% 30.52% 26.78% 23.51% #DIV/0! 44.54% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 5.70% 5.55% 5 Yr Med 5 Yr Cl 5.06% 4.88% 5 Yr Med Payout 48.75% 16.35% 28.85% -1.51% <-IRR #YR-> 5 Dividends
* Dividends per share  10 Yr Med and Cur. -46.56% -45.10% 5 Yr Med and Cur. -39.89% -37.55% Last Div Inc ---> $0.0325 $0.0358 10.15% -5.75% <-IRR #YR-> 10 Dividends
Dividends Growth 15 0.05% <-IRR #YR-> 15 Dividends
Dividends Growth 20 7.04% <-IRR #YR-> 20 Dividends
Dividends Growth 25 6.16% <-IRR #YR-> 21 Dividends
Dividends Growth 5 -$0.42 $0.00 $0.00 $0.00 $0.00 $0.39 Dividends Growth 5
Dividends Growth 10 -$0.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.39 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 $0.39 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 $0.39 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 $0.39 Dividends Growth 25
Historical Dividends Historical High Div 19.63% Low Div 3.38% 10 Yr High 9.51% 10 Yr Low 3.70% Med Div 5.82% Close Div 5.76% Historical Dividends
High/Ave/Median Values Curr diff Exp. -84.49% Exp -9.92% Exp. -67.98% -17.71% Exp. -47.69% Exp. -47.16% High/Ave/Median 
Future Dividend Yield Div Yield 2.82% earning in 5 Years at IRR of -1.51% Div Inc. -7.32% Future Dividend Yield
Future Dividend Yield Div Yield 2.62% earning in 10 Years at IRR of -1.51% Div Inc. -14.10% Future Dividend Yield
Future Dividend Yield Div Yield 2.42% earning in 15 Years at IRR of -1.51% Div Inc. -20.39% Future Dividend Yield
Future Dividend Paid Div Paid $0.40 earning in 5 Years at IRR of -1.51% Div Inc. -7.32% Future Dividend Paid
Future Dividend Paid Div Paid $0.37 earning in 10 Years at IRR of -1.51% Div Inc. -14.10% Future Dividend Paid
Future Dividend Paid Div Paid $0.34 earning in 15 Years at IRR of -1.51% Div Inc. -20.39% Future Dividend Paid
Dividend Covering Cost Total Div $2.08 over 5 Years at IRR of -1.51% Div Cov. 14.77% Dividend Covering Cost
Dividend Covering Cost Total Div $3.62 over 10 Years at IRR of -1.51% Div Cov. 25.64% Dividend Covering Cost
Dividend Covering Cost Total Div $5.04 over 15 Years at IRR of -1.51% Div Cov. 35.71% Dividend Covering Cost
Yield if held 5 years 18.00% 13.81% 8.11% 7.76% 8.95% 6.74% 6.97% 3.07% 2.97% 2.92% 3.26% 3.41% 4.24% 5.45% 6.53% 7.06% 3.83% <-Median-> 10 Paid Median Price
Yield if held 10 years 101.78% 31.04% 45.00% 42.17% 33.76% 22.79% 16.02% 4.84% 4.04% 4.60% 3.46% 3.58% 2.84% 3.19% 3.22% 3.60% 4.72% <-Median-> 10 Paid Median Price
Yield if held 15 years 391.67% 319.02% 155.02% 128.85% 36.00% 26.86% 21.94% 17.33% 11.70% 8.22% 4.49% 4.35% 5.06% 3.81% 24.40% <-Median-> 10 Paid Median Price
Yield if held 20 years 233.78% 165.96% 79.59% 66.16% 18.48% 24.89% 23.61% 19.09% 12.89% 72.87% <-Median-> 6 Paid Median Price
Yield if held 25 years 216.67% 178.60% 87.67% 72.88% 216.67% <-Median-> 1 Paid Median Price
Cost covered if held 5 years 99.50% 57.37% 34.55% 33.67% 40.90% 32.21% 34.25% 25.16% 23.51% 20.37% 19.68% 17.33% 21.21% 25.71% 30.71% 33.84% 24.34% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 778.42% 243.26% 366.24% 349.29% 295.37% 208.36% 136.11% 74.24% 65.65% 72.96% 53.07% 52.42% 39.38% 38.58% 35.50% 36.91% 73.60% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 3341.93% 2878.79% 1535.67% 1394.01% 420.20% 586.40% 523.08% 416.26% 278.88% 177.89% 96.68% 86.15% 96.76% 71.34% 471.64% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 5258.20% 4193.52% 2090.77% 1792.72% 514.08% 710.87% 634.44% 506.01% 340.64% 1941.75% <-Median-> 6 Paid Median Price
Cost covered if held 25 years $13.15 $10.40 $5.03 $4.18 1315.04% <-Median-> 1 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $1,418.4 $1,381.8 $1,376.4 $1,504.4 $2,220.0 $2,377.5 $2,663.9 <-12 mths 12.04% 67.62% <-Total Growth 5 Revenue Growth  67.62%
AEPS Growth $0.21 -$0.02 $0.22 $0.92 $0.96 $0.86 $1.32 <-12 mths 53.49% 309.52% <-Total Growth 5 AEPS Growth 309.52%
Net Income Growth $11.6 -$1.0 $9.5 $36.1 $42.8 $42.8 -$39.8 <-12 mths -193.04% 268.25% <-Total Growth 5 Net Income Growth 268.25%
Cash Flow Growth -$91.1 $101.4 -$38.1 $128.9 $35.8 $43.4 $76.8 <-12 mths 77.03% 147.63% <-Total Growth 5 Cash Flow Growth 147.63%
Dividend Growth $0.42 $0.39 $0.39 $0.39 $0.39 $0.39 $0.42 <-12 mths 7.62% -7.90% <-Total Growth 5 Dividend Growth -7.90%
Stock Price Growth $10.14 $6.11 $7.15 $8.00 $9.82 $8.12 $14.11 <-12 mths 73.77% -24.88% <-Total Growth 5 Stock Price Growth -24.88%
Revenue Growth  $1,454.9 $1,331.7 $1,364.5 $1,444.8 $1,589.9 $1,418.4 $1,381.8 $1,376.4 $1,504.4 $2,220.0 $2,377.5 $2,731.0 <-this year 14.87% 63.42% <-Total Growth 10 Revenue Growth  63.42%
AEPS Growth $1.47 $0.34 $0.85 $0.98 $0.65 $0.21 -$0.02 $0.22 $0.92 $0.96 $0.86 $1.32 <-this year 53.49% -70.93% <-Total Growth 10 AEPS Growth -70.93%
Net Income Growth $58.2 $12.1 $36.2 $21.5 $25.0 $11.6 -$1.0 $9.5 $36.1 $42.8 $42.8 $69.0 <-this year 61.28% -36.14% <-Total Growth 10 Net Income Growth -36.14%
Cash Flow Growth $60.3 $16.4 $87.1 $74.8 $43.4 -$91.1 $101.4 -$38.1 $128.9 $35.8 $43.4 $93.0 <-this year 114.29% -39.00% <-Total Growth 10 Cash Flow Growth -39.00%
Dividend Growth $0.71 $0.75 $0.76 $0.76 $0.76 $0.42 $0.39 $0.39 $0.39 $0.39 $0.39 $0.4 <-this year 7.69% -80.77% <-Total Growth 10 Dividend Growth -80.77%
Stock Price Growth $13.22 $13.30 $11.93 $13.00 $9.06 $10.14 $6.11 $7.15 $8.00 $9.82 $8.12 $14.11 <-this year 73.77% -62.81% <-Total Growth 10 Stock Price Growth -62.81%
Dividends on Shares $56.98 $57.73 $57.73 $57.73 $31.98 $29.64 $29.64 $29.64 $29.64 $29.64 $31.90 $32.65 $32.65 $410.35 No of Years 10 Total Dividends 12/31/12
Paid  $1,004.72 $1,010.80 $906.68 $988.00 $688.56 $770.64 $464.36 $543.40 $608.00 $746.32 $617.12 $1,072.36 $1,072.36 $1,072.36 $617.12 No of Years 10 Worth $13.22
Total $1,027.47
Graham Number Based AEPS $9.88 $8.12 $12.26 $5.67 $9.04 $9.41 $7.50 $4.20 $3.89 $3.86 $9.11 $9.90 $9.92 $12.98 $14.29 $15.48 -19.10% <-Total Growth 10 Graham Number $13.30
Price/GP Ratio Med 1.14 1.34 1.12 2.32 1.48 1.27 1.52 2.19 1.98 1.71 0.67 0.93 0.79 0.79 0.00 0.00 1.50 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.29 1.59 1.26 2.66 1.70 1.54 1.87 2.53 2.61 2.10 0.89 1.07 0.99 0.97 0.00 0.00 1.79 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.99 1.09 0.97 1.97 1.26 1.00 1.17 1.85 1.35 1.31 0.45 0.79 0.58 0.62 0.00 0.00 1.22 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.26 1.42 1.08 2.34 1.32 1.38 1.21 2.42 1.57 1.85 0.88 0.99 0.82 1.09 0.99 0.91 1.35 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 25.59% 42.05% 7.83% 134.47% 32.00% 38.09% 20.79% 141.51% 57.03% 85.42% -12.18% -0.78% -18.13% 8.75% -1.23% -8.88% 35.05% <-Median-> 10 Graham Price
Graham Number Based EPS $9.88 $7.79 $11.88 $5.15 $9.04 $6.79 $7.15 $4.76 $3.98 $3.86 $8.49 $9.03 $10.31 $12.83 $14.33 $15.19 -13.17% <-Total Growth 10 Graham Number
Price/GP Ratio Med 1.14 1.40 1.15 2.55 1.48 1.76 1.60 1.93 1.93 1.71 0.72 1.02 0.76 0.80 1.65 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.29 1.66 1.30 2.93 1.70 2.14 1.97 2.23 2.55 2.10 0.95 1.17 0.95 0.98 2.03 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.99 1.14 1.01 2.18 1.26 1.38 1.23 1.63 1.32 1.31 0.48 0.87 0.56 0.62 1.28 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.26 1.48 1.11 2.58 1.32 1.91 1.27 2.13 1.53 1.85 0.94 1.09 0.79 1.10 0.98 0.93 1.43 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 25.59% 48.01% 11.29% 158.38% 32.00% 91.42% 26.78% 112.99% 53.42% 85.42% -5.82% 8.69% -21.27% 10.00% -1.53% -7.13% 42.71% <-Median-> 10 Graham Price
Month, Year Dec-10 Dec-11 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 25.00 <Count Years> Month, Year
Pre-Split 2006
Pre-Split 2011
Price Close $12.41 $11.53 $13.22 $13.30 $11.93 $13.00 $9.06 $10.14 $6.11 $7.15 $8.00 $9.82 $8.12 $14.11 $14.11 $14.11 -38.58% <-Total Growth 10 Stock Price
Increase 8.23% -7.09% 14.66% 0.61% -10.30% 8.97% -30.31% 11.92% -39.74% 17.02% 11.89% 22.75% -17.31% 73.77% 0.00% 0.00% 14.60 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 11.05 16.47 9.58 47.50 14.04 25.49 15.36 37.56 -305.50 32.50 10.00 12.28 8.73 10.94 8.76 7.80 -4.35% <-IRR #YR-> 5 Stock Price -19.92%
Trailing P/E Ratio 9.19 10.26 18.89 9.64 42.61 15.29 17.76 17.19 22.63 -357.50 36.36 12.28 10.15 15.17 10.94 8.76 -4.76% <-IRR #YR-> 10 Stock Price -38.58%
CAPE (10 Yr P/E) 8.78 9.53 9.58 10.89 11.46 12.34 12.75 13.26 15.95 18.27 18.54 17.91 18.48 15.62 14.23 12.14 -0.15% <-IRR #YR-> 5 Price & Dividend 3.46%
Median 10, 5 Yrs D.  per yr 5.04% 4.20% % Tot Ret 1768.36% -2796.47% Price Inc 11.89% P/E:  14.70 10.00 0.29% <-IRR #YR-> 10 Price & Dividend 7.60%
Price 15 D.  per yr 5.40% % Tot Ret 217.59% CAPE Diff -25.11% -2.92% <-IRR #YR-> 15 Stock Price -35.89%
Price  20 D.  per yr 24.12% % Tot Ret 73.69% 8.61% <-IRR #YR-> 20 Stock Price 422.00%
Price  25 D.  per yr 33.12% % Tot Ret 66.80% 16.46% <-IRR #YR-> 25 Stock Price
Price & Dividend 15 2.48% <-IRR #YR-> 15 Price & Dividend 12.30%
Price & Dividend 20 32.74% <-IRR #YR-> 20 Price & Dividend 771.06%
Price & Dividend 25 49.57% <-IRR #YR-> 25 Price & Dividend
Price  5 -$10.14 $0.00 $0.00 $0.00 $0.00 $8.12 Price  5
Price 10 -$13.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.12 Price 10
Price & Dividend 5 -$10.14 $0.39 $0.39 $0.39 $0.39 $8.51 Price & Dividend 5
Price & Dividend 10 -$13.22 $0.75 $0.76 $0.76 $0.76 $0.42 $0.39 $0.39 $0.39 $0.39 $8.51 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 $8.12 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 $8.12 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 $8.12 Price  25
Price & Dividend 15 $0.60 $0.66 $0.71 $0.75 $0.76 $0.76 $0.76 $0.42 $0.39 $0.39 $0.39 $0.39 $8.51 Price & Dividend 15
Price & Dividend 20 $0.60 $0.66 $0.71 $0.75 $0.76 $0.76 $0.76 $0.42 $0.39 $0.39 $0.39 $0.39 $8.51 Price & Dividend 20
Price & Dividend 25 $0.60 $0.66 $0.71 $0.75 $0.76 $0.76 $0.76 $0.42 $0.39 $0.39 $0.39 $0.39 $8.51 Price & Dividend 25
Price H/L Median $11.27 $10.90 $13.71 $13.14 $13.35 $11.95 $11.43 $9.20 $7.70 $6.58 $6.09 $9.21 $7.80 $10.30 -43.11% <-Total Growth 10 Stock Price
Increase 32.81% -3.25% 25.78% -4.16% 1.60% -10.52% -4.31% -19.55% -16.26% -14.61% -7.45% 51.36% -15.31% 32.05% -5.48% <-IRR #YR-> 10 Stock Price -43.11%
P/E Ratio 10.03 15.57 9.93 46.93 15.71 23.42 19.37 34.06 -385.00 29.89 7.61 11.51 8.39 7.98 -3.24% <-IRR #YR-> 5 Stock Price -15.17%
Trailing P/E Ratio 8.35 9.70 19.59 9.52 47.68 14.05 22.41 15.58 28.52 -328.75 27.66 11.51 9.75 11.08 -0.48% <-IRR #YR-> 10 Price & Dividend 1.42%
P/E on Run. 5 yr Ave 10.68 10.04 11.43 13.59 15.40 16.06 15.83 18.39 17.50 20.94 16.36 22.25 14.29 12.75 1.28% <-IRR #YR-> 5 Price & Dividend 10.61%
P/E on Run. 10 yr Ave 16.42 14.83 16.08 15.42 14.94 13.28 12.65 10.82 10.95 11.14 10.91 16.21 14.91 16.51 9.98 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 5.00% 4.52% % Tot Ret 0.00% 352.09% T P/E 14.82 11.51 P/E:  17.54 8.39 Count 25 Years of data
-$13.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.80
-$9.20 $0.00 $0.00 $0.00 $0.00 $7.80
-$13.71 $0.75 $0.76 $0.76 $0.76 $0.42 $0.39 $0.39 $0.39 $0.39 $8.19
-$9.20 $0.39 $0.39 $0.39 $0.39 $8.19
High Months Oct Mar May Jan Aug Nov Jun Apr Jan Apr Dec  Nov Feb Dec
Pre-Split 2006
Pre-Split 2011 $38.35
Price High $12.78 $12.94 $15.48 $15.08 $15.34 $14.51 $14.06 $10.62 $10.14 $8.10 $8.11 $10.58 $9.81 $12.59 -36.63% <-Total Growth 10 Stock Price
Increase 6.82% 1.23% 19.63% -2.58% 1.72% -5.41% -3.10% -24.47% -4.52% -20.12% 0.12% 30.46% -7.28% 28.34% -4.46% <-IRR #YR-> 10 Stock Price -36.63%
P/E Ratio 11.38 18.49 11.22 53.86 18.05 28.45 23.83 39.33 -507.00 36.82 10.14 13.23 10.55 9.76 -1.57% <-IRR #YR-> 5 Stock Price -7.63%
Trailing P/E Ratio 9.47 11.52 22.11 10.93 54.79 17.07 27.57 18.00 37.56 -405.00 36.86 13.23 12.26 13.54 11.30 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 17.54 13.23 P/E:  20.94 10.55 25.68 P/E Ratio Historical High
-$15.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.81
-$10.62 $0.00 $0.00 $0.00 $0.00 $9.81
Low Months Oct Oct Jan Aug Dec Apr Nov Jun Dec Aug Apr Jan Oct Jun
Price Low $9.75 $8.86 $11.94 $11.20 $11.36 $9.38 $8.80 $7.77 $5.26 $5.05 $4.06 $7.84 $5.79 $8.01 -51.51% <-Total Growth 10 Stock Price
Increase 95.00% -9.13% 34.76% -6.20% 1.43% -17.43% -6.18% -11.70% -32.30% -3.99% -19.60% 93.10% -26.15% 38.34% -6.98% <-IRR #YR-> 10 Stock Price -51.51%
P/E Ratio 8.68 12.66 8.65 40.00 13.36 18.39 14.92 28.78 -263.00 22.95 5.08 9.80 6.23 6.21 -5.71% <-IRR #YR-> 5 Stock Price -25.48%
Trailing P/E Ratio 7.22 7.89 17.06 8.12 40.57 11.04 17.25 13.17 19.48 -252.50 18.45 9.80 7.24 8.61 6.91 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 12.10 9.80 P/E:  14.14 6.23 4.52 P/E Ratio Historical Low
-$11.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.79
$52 <-12 mths 230.77% Mk Sc
Free Cash Flow MS $56.11 $7.02 $34.68 -$0.43 $70.47 $69.21 $38.08 -$105.69 $86.83 -$52.51 $114.72 $24.07 $15.63 $70.0 $86.0 $112.0 -54.93% <-Total Growth 10 Free Cash Flow Disagrees
Change -87.50% 394.34% -101.24% 16449% -1.78% -44.98% -377.56% 182.15% -160.47% 318.49% -79.02% -35.06% 347.86% 22.86% 30.23% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 114.79%
FCF/CF from Op Ratio 0.95 0.44 0.57 -0.03 0.81 0.93 0.88 1.16 0.86 1.38 0.89 0.67 0.36 0.75 0.80 #DIV/0! -7.66% <-IRR #YR-> 10 Free Cash Flow MS -54.93%
Dividends paid $25.29 $27.61 $29.72 $31.85 $32.30 $32.30 $32.30 $17.89 $16.58 $16.58 $17.61 $20.75 $20.94 $20.94 $20.94 $20.94 -29.53% <-Total Growth 10 Dividends paid
Percentage paid 45.08% 393.56% 85.68% -7390% 45.83% 46.67% 84.81% -16.93% 19.10% -31.58% 15.35% 86.20% 133.98% 29.92% 24.35% 18.70% $0.32 <-Median-> 10 Percentage paid
5 Year Coverage 87.45% 84.99% 74.74% 204.71% 82.68% 321.98% 123.99% 132.62% 48.99% 56.32% 32.59% 33.97% 87.45% <-Median-> 9 5 Year Coverage
Dividend Coverage Ratio 2.22 0.25 1.17 -0.01 2.18 2.14 1.18 -5.91 5.24 -3.17 6.52 1.16 0.75 3.34 4.11 5.35 1.17 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 1.14 1.18 1.34 0.49 1.21 0.31 0.81 0.75 2.04 1.78 3.07 2.94 1.14 <-Median-> 9 5 Year of Coverage
$54 <-12 mths 224.39%
Free Cash Flow WSJ $71.06 $69.62 $38.41 -$104.63 $25.87 -$49.88 $122.23 $26.26 $16.56 $70.0 $86.0 $112.0 -76.70% <-Total Growth 8 Free Cash Flow Mk Sc
Change -2.04% -44.83% -372.41% 124.72% -292.84% 345.04% -78.51% -36.96% 322.83% 22.86% 30.23% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 115.82%
FCF/CF from Op Ratio 0.82 0.93 0.88 1.15 0.25 1.31 0.95 0.73 0.38 0.75 0.80 #DIV/0! -53.25% <-Total Growth 8 Free Cash Flow MS #DIV/0!
Dividends paid $32.30 $32.30 $32.30 $17.89 $16.58 $16.58 $17.61 $20.75 $20.94 $20.94 $20.94 $20.94 -35.16% <-Total Growth 8 Dividends paid
Percentage paid 45.45% 46.39% 84.09% -17.10% 64.11% -33.24% 14.41% 79.00% 126.49% 29.92% 24.35% 18.70% 46.39% <-Median-> 9 Percentage paid
5 Year Coverage 130.94% -560.86% 315.60% 450.55% 65.56% 52.29% 31.52% 33.63% 130.94% <-Median-> 5 5 Year Coverage
Dividend Coverage Ratio 2.20 2.16 1.19 -5.85 1.56 -3.01 6.94 1.27 0.79 3.34 4.11 5.35 1.27 <-Median-> 9 Dividend Coverage Ratio
5 Year of Coverage 0.76 -0.18 0.32 0.22 1.53 1.91 3.17 2.97 0.32 <-Median-> 5 5 Year of Coverage
Market Cap $523.1 $486.0 $557.3 $560.6 $507.2 $552.7 $385.2 $431.1 $259.8 $304.0 $424.3 $527.3 $436.0 $757.6 $757.6 $757.6 -21.76% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 42.154 42.154 42.154 42.501 42.517 42.517 42.517 42.517 42.517 42.517 45.334 53.258 53.695 53.766 27.38% <-Total Growth 10 Diluted
Change 0.00% 0.00% 0.00% 0.82% 0.04% 0.00% 0.00% 0.00% 0.00% 0.00% 6.63% 17.48% 0.82% 0.13% 0.02% <-Median-> 10 Change
Difference Diluted/Basic 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 Difference Diluted/Basic
Basic # of Shares in Millions 42.154 42.154 42.154 42.501 42.517 42.517 42.517 42.517 42.517 42.517 45.334 53.258 53.695 53.766 27.38% <-Total Growth 10 Average
Change 0.00% 0.00% 0.00% 0.82% 0.04% 0.00% 0.00% 0.00% 0.00% 0.00% 6.63% 17.48% 0.82% 0.13% 0.02% <-Median-> 10 Change
Difference Basic/Outstanding 0.00% 0.00% 0.00% -0.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17.00% 0.82% 0.00% -0.13% 0.00% <-Median-> 10 Difference Basic/Outstanding
$76.8 <-12 mths 77.03%
# of Share in Millions 42.154 42.154 42.154 42.154 42.517 42.517 42.517 42.517 42.517 42.517 53.039 53.695 53.695 53.695 53.695 53.695 2.45% <-IRR #YR-> 10 Shares 27.38%
Change 0.00% 0.00% 0.00% 0.00% 0.86% 0.00% 0.00% 0.00% 0.00% 0.00% 24.75% 1.24% 0.00% 0.00% 0.00% 0.00% 4.78% <-IRR #YR-> 5 Shares 26.29%
Cash Flow from Operations $Millon $59.2 $16.0 $60.3 $16.4 $87.1 $74.8 $43.4 -$91.1 $101.4 -$38.1 $128.9 $35.8 $43.4 $93.0 $108.0 -28.06% <-Total Growth 10 Cash Flow
Increase -40.90% -73.04% 277.98% -72.82% 431.05% -14.14% -41.92% -309.83% 211.33% -137.54% 438.66% -72.22% 21.14% 114.29% 16.13% Share Issue
5 year Running Average $62.0 $59.1 $62.6 $50.4 $47.8 $50.9 $56.4 $26.1 $43.1 $18.1 $28.9 $27.4 $54.3 $52.6 $81.8 -3.71% <-Total Growth 10 CF 5 Yr Running
CFPS $1.40 $0.38 $1.43 $0.39 $2.05 $1.76 $1.02 -$2.14 $2.39 -$0.90 $2.43 $0.67 $0.81 $1.73 $2.01 -43.52% <-Total Growth 10 Cash Flow per Share
Increase -40.90% -73.04% 277.98% -72.82% 426.52% -14.14% -41.92% -309.83% 211.33% -137.54% 371.47% -72.56% 21.14% 114.29% 16.13% -3.24% <-IRR #YR-> 10 Cash Flow -28.06%
5 year Running Average $1.48 $1.41 $1.48 $1.20 $1.13 $1.20 $1.33 $0.61 $1.01 $0.43 $0.56 $0.49 $1.08 $0.95 $1.53 #NUM! <-IRR #YR-> 5 Cash Flow 147.63%
P/CF on Med Price 8.02 28.79 9.58 33.78 6.52 6.79 11.19 -4.29 3.23 -7.34 2.50 13.80 9.65 5.95 0.00 -5.55% <-IRR #YR-> 10 Cash Flow per Share -43.52%
P/CF on Closing Price 8.84 30.45 9.24 34.19 5.82 7.39 8.87 -4.73 2.56 -7.98 3.29 14.72 10.05 8.15 7.02 #NUM! <-IRR #YR-> 5 Cash Flow per Share 137.71%
22.42% Diff M/C -3.14% <-IRR #YR-> 10 CFPS 5 yr Running -27.29%
$130.3 <-12 mths 13.95%
Excl.Working Capital CF -$11.6 $35.4 $48.4 $15.9 -$22.2 $0.5 $4.8 $120.7 -$89.3 $68.3 -$57.3 $66.8 $71.0 $0.0 $0.0 11.91% <-IRR #YR-> 5 CFPS 5 yr Running 75.55%
CF fr Op $M WC $47.6 $51.4 $108.7 $32.3 $64.9 $75.3 $48.2 $29.6 $12.2 $30.2 $71.7 $102.6 $114.4 $93.0 $108.0 5.22% <-Total Growth 10 Cash Flow less WC
Increase -23.82% 7.99% 111.52% -70.27% 100.84% 16.01% -35.99% -38.54% -58.86% 147.85% 137.40% 43.14% 11.45% -18.68% 16.13% 0.51% <-IRR #YR-> 10 Cash Flow less WC 5.22%
5 year Running Average $47.1 $53.9 $67.7 $60.5 $61.0 $66.5 $65.9 $50.1 $46.0 $39.1 $38.4 $49.3 $66.2 $82.4 $97.9 31.02% <-IRR #YR-> 5 Cash Flow less WC 286.14%
CFPS Excl. WC $1.13 $1.22 $2.58 $0.77 $1.53 $1.77 $1.13 $0.70 $0.29 $0.71 $1.35 $1.91 $2.13 $1.73 $2.01 -0.22% <-IRR #YR-> 10 CF less WC 5 Yr Run -2.17%
Increase -23.82% 7.99% 111.52% -70.27% 99.12% 16.01% -35.99% -38.54% -58.86% 147.85% 90.30% 41.39% 11.45% -18.68% 16.13% 5.75% <-IRR #YR-> 5 CF less WC 5 Yr Run 32.26%
5 year Running Average $1.12 $1.28 $1.61 $1.43 $1.44 $1.57 $1.56 $1.18 $1.08 $0.92 $0.84 $0.99 $1.28 $1.57 $1.83 -1.89% <-IRR #YR-> 10 CFPS - Less WC -17.40%
P/CF on Median Price 9.98 8.94 5.32 17.14 8.75 6.75 10.08 13.20 26.87 9.26 4.50 4.82 3.66 5.95 0.00 25.05% <-IRR #YR-> 5 CFPS - Less WC 205.75%
P/CF on Closing Price 10.99 9.46 5.13 17.35 7.82 7.34 7.99 14.56 21.32 10.07 5.92 5.14 3.81 8.15 7.02 -2.26% <-IRR #YR-> 10 CFPS 5 yr Running -20.41%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.65 5 yr  3.23 P/CF Med 10 yr 9.00 5 yr  4.82 -9.49% Diff M/C 1.63% <-IRR #YR-> 5 CFPS 5 yr Running 8.41%
-$1.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.81 Cash Flow per Share
$2.14 $0.00 $0.00 $0.00 $0.00 $0.81 Cash Flow per Share
-$1.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.08 CFPS 5 yr Running
-$0.61 $0.00 $0.00 $0.00 $0.00 $1.08 CFPS 5 yr Running
-$108.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $114.4 Cash Flow less WC
-$29.6 $0.0 $0.0 $0.0 $0.0 $114.4 Cash Flow less WC
-$67.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $66.2 CF less WC 5 Yr Run
-$50.1 $0.0 $0.0 $0.0 $0.0 $66.2 CF less WC 5 Yr Run
-$2.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.13 CFPS - Less WC
-$0.70 $0.00 $0.00 $0.00 $0.00 $2.13 CFPS - Less WC
OPM Ratio 7.00% 1.64% 4.15% 1.23% 6.38% 5.18% 2.73% -6.42% 7.34% -2.77% 8.57% 1.61% 1.83% 3.41% -55.98% <-Total Growth 10 OPM
Increase -38.31% -76.60% 153.17% -70.30% 418.30% -18.91% -47.22% -335.19% 214.28% -137.68% 409.84% -81.17% 13.11% 86.56% Should increase  or be stable.
Diff from Median 103.5% -52.4% 20.6% -64.2% 85.6% 50.5% -20.6% -286.8% 113.5% -180.4% 149.2% -53.1% -46.9% -1.0% -0.34 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 3.44% 5 Yrs 1.61% should be  zero, it is a   check on calculations
$126 <-12 mths 24.05%
Adjusted EBITDA $25.68 $10.91 $32.29 $81.94 $108.14 $101.19 $134 $162 $180 294.08% <-Total Growth 5 Adjusted EBITDA
Change -57.49% 195.88% 153.74% 31.97% -6.43% 32.43% 20.90% 11.11% 31.97% <-Median-> 5 Change
Margin 1.81% 0.79% 2.35% 5.45% 4.87% 4.26% 4.91% 5.54% 5.71% 3.30% <-Median-> 6 Margin
Accounts Payable. $254.46 313.411 369.037 $348.68 345.636 $390.76 $458.67 $388.53 $383.61 $419.92 $490.47 $514.33 $573.22 $615.77 55.33% <-Total Growth 10 Debt
Change 10.33% 23.17% 17.75% -5.52% -0.87% 13.06% 17.38% -15.29% -1.27% 9.47% 16.80% 4.86% 11.45% 7.42% 7.17% <-Median-> 10 Change
Debt/Market Cap Ratio 0.49 0.64 0.66 0.62 0.68 0.71 1.19 0.90 1.48 1.38 1.16 0.98 1.31 0.81 1.07 <-Median-> 10 Debt/Market Cap Ratio
Long Term Debt $5.48 $33.70 $34.22 $23.97 $11.99 $10.67 $8.62 $13.84 $24.75 $34.74 $64.90 $71.21 $68.01 $64.26 98.75% <-Total Growth 10 Debt Type
Change -11.01% -19.15% 60.54% 78.81% 40.34% 86.84% 9.72% -4.50% -5.51% 25.03% <-Median-> 8 Change Lg Term R
Debt/Market Cap Ratio 0.01 0.07 0.06 0.04 0.02 0.02 0.02 0.03 0.10 0.11 0.15 0.14 0.16 0.08 0.07 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 1.51 1.52 1.55 1.52 1.49 1.40 1.31 1.36 1.37 1.32 1.55 1.58 1.56 1.53 1.45 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.66 0.66 0.65 0.66 0.67 0.72 0.76 0.74 0.73 0.76 0.64 0.63 0.64 0.66 0.69 <-Median-> 10 Current Liabilities/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 0.09 2.11 0.57 1.46 0.14 0.14 0.20 -0.15 0.24 -0.91 0.50 1.99 1.57 0.69 0.22 <-Median-> 10 Debt to Cash Flow (Years) Debt Ratio
Debt to Cash Flow WC  (Years) 0.12 0.66 0.31 0.74 0.18 0.14 0.18 0.47 2.03 1.15 0.91 0.69 0.59 0.69 Leverage
D/E Ratio
Intangibles $2.72 $18.97 $14.76 $12.83 $11.42 $2.08 $1.74 $1.53 $2.58 $2.48 $27.53 $27.53 $34.74 $44.29 135.35% <-Total Growth 10 Intangibles
Goodwill $9.29 $23.45 $23.45 $30.54 $30.54 $16.39 $16.39 $16.39 $16.39 $16.19 $33.05 $33.05 $55.74 $55.99 137.75% <-Total Growth 10 Goodwill
Total $12.01 $42.42 $38.21 $43.37 $41.96 $18.47 $18.12 $17.92 $18.96 $18.67 $60.58 $60.58 $90.48 $100.28 136.82% <-Total Growth 10 Total
Change 3.27% 253.12% -9.93% 13.51% -3.24% -55.99% -1.85% -1.13% 5.83% -1.53% 224.43% 0.00% 49.36% 10.83% -0.57% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.02 0.09 0.07 0.08 0.08 0.03 0.05 0.04 0.07 0.06 0.14 0.11 0.21 0.13 0.08 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $461.7 $539.0 $618.4 $546.7 $530.5 $652.9 $743.3 $621.0 $546.6 $729.4 $820.1 $873.1 $970.3 $1,086.6 Liquidity ratio of 1.5 and up, best
Current Liabilities $319.9 $416.1 $464.0 $426.3 $426.5 $525.5 $625.3 $530.4 $476.3 $648.9 $684.6 $721.3 $785.7 $889.6 1.20 <-Median-> 10 Ratio
Liquidity Ratio 1.44 1.30 1.33 1.28 1.24 1.24 1.19 1.17 1.15 1.12 1.20 1.21 1.23 1.22 1.20 <-Median-> 5 Ratio
Liq. with CF after div 1.55 1.27 1.40 1.25 1.37 1.32 1.21 1.13 1.33 1.10 1.36 1.23 1.26 1.30 1.26 <-Median-> 5 Ratio
Liq. with CF after div WC 1.53 1.21 1.45 1.21 1.34 1.32 1.21 1.13 1.17 1.10 1.29 1.27 1.31 1.30 1.27 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.46 1.11 1.33 1.25 1.32 1.32 1.20 1.09 1.28 1.08 1.26 1.19 1.24 1.30 1.24 <-Median-> 5 Ratio
Curr Long Term Debt $0.0 $0.0 $14.0 $15.4 $16.2 $8.7 $2.8 $4.8 $5.2 $5.9 $8.0 $7.5 $7.1 $27.0 $7.1 <-Median-> 5 Ratio
Liquidity Less CLTD 1.44 1.30 1.37 1.33 1.29 1.26 1.19 1.18 1.16 1.13 1.21 1.22 1.25 1.26 1.21 <-Median-> 5 Ratio
Liq. with CF after div  1.55 1.27 1.44 1.29 1.43 1.35 1.21 1.14 1.34 1.11 1.37 1.24 1.28 1.34 1.28 <-Median-> 5 Ratio
Liq. with CF after div WC 1.53 1.21 1.50 1.26 1.39 1.35 1.21 1.14 1.18 1.11 1.30 1.28 1.32 1.34 1.28 <-Median-> 5 Ratio
Assets $482.7 $632.5 $718.1 $648.1 $637.3 $734.0 $817.4 $719.8 $652.0 $856.8 $1,061.8 $1,137.1 $1,229.3 $1,358.0 Debt Ratio of 1.5 and up, best
Liabilities $319.9 $470.1 $526.6 $470.8 $455.7 $563.1 $653.8 $561.2 $515.8 $729.1 $849.2 $893.7 $956.3 $1,053.6 1.28 <-Median-> 10 Ratio
Debt Ratio 1.51 1.35 1.36 1.38 1.40 1.30 1.25 1.28 1.26 1.18 1.25 1.27 1.29 1.29 1.26 <-Median-> 5 Ratio
Book Value $162.9 $162.4 $191.6 $177.3 $181.6 $170.9 $163.6 $158.6 $136.2 $127.7 $212.6 $243.5 $273.0 $304.4 $304.4 $304.4 42.50% <-Total Growth 10 Book Value
Book Value per share $3.86 $3.85 $4.54 $4.21 $4.27 $4.02 $3.85 $3.73 $3.20 $3.00 $4.01 $4.53 $5.08 $5.67 $5.67 $5.67 11.87% <-Total Growth 10 Book Value per Share
Change 20.32% -0.27% 17.95% -7.45% 1.55% -5.89% -4.29% -3.02% -14.12% -6.25% 33.44% 13.12% 12.12% 11.50% 0.00% 0.00% 2.27% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 2.92 2.83 3.02 3.12 3.13 2.97 2.97 2.46 2.40 2.19 1.52 2.03 1.53 1.82 0.00 0.00 2.87 P/B Ratio Historical Median
P/B Ratio (Close) 3.21 2.99 2.91 3.16 2.79 3.23 2.36 2.72 1.91 2.38 2.00 2.17 1.60 2.49 2.49 2.49 1.13% <-IRR #YR-> 10 Book Value per Share 11.87%
Change -10.05% -6.84% -2.79% 8.70% -11.67% 15.79% -27.19% 15.41% -29.84% 24.82% -16.15% 8.51% -26.25% 55.85% 0.00% 0.00% 6.39% <-IRR #YR-> 5 Book Value per Share 36.27%
Leverage (A/BK) 2.96 3.89 3.75 3.66 3.51 4.30 5.00 4.54 4.79 6.71 4.99 4.67 4.50 4.46 4.79 <-Median-> 5 A/BV
Debt/Equity Ratio 1.96 2.89 2.75 2.66 2.51 3.30 4.00 3.54 3.79 5.71 3.99 3.67 3.50 3.46 3.79 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 2.43 5 yr Med 2.03 2.27% Diff M/C 4.54 Historical Leverage (A/BK)
-$4.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.08
-$3.73 $0.00 $0.00 $0.00 $0.00 $5.08
$62.93 <-12 mths 24.75%
Comprehensive Income $47.32 $29.60 $58.25 $12.09 $36.24 $21.48 $25.00 $11.62 -$1.01 $9.52 $37.30 $45.13 $50.44 -13.40% <-Total Growth 10 Comprehensive Income
Increase -16.86% -37.45% 96.81% -79.24% 199.73% -40.72% 16.39% -53.52% -108.71% 1040.81% 291.79% 20.98% 11.77% 20.98% <-Median-> 5 Comprehensive Income
5 Yr Running Average $42.18 $43.67 $50.59 $40.83 $36.70 $31.53 $30.61 $21.29 $18.67 $13.32 $16.49 $20.51 $28.28 -1.43% <-IRR #YR-> 10 Comprehensive Income -13.40%
ROE 29.1% 18.2% 30.4% 6.8% 20.0% 12.6% 15.3% 7.3% -0.7% 7.5% 17.5% 18.5% 18.5% 34.13% <-IRR #YR-> 5 Comprehensive Income 334.09%
5Yr Median 44.4% 42.0% 30.4% 29.1% 20.0% 18.2% 15.3% 12.6% 12.6% 7.5% 7.5% 7.5% 17.5% -5.65% <-IRR #YR-> 10 5 Yr Running Average -44.10%
% Difference from NI 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.10% 0.39% 3.32% 5.48% 17.90% 5.84% <-IRR #YR-> 5 5 Yr Running Average 32.84%
Median Values Diff 5, 10 yr 0.1% 3.3% 17.5% <-Median-> 5 Return on Equity
-$58.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $50.4
-$11.6 $0.0 $0.0 $0.0 $0.0 $50.4
-$50.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $28.3
-$21.3 $0.0 $0.0 $0.0 $0.0 $28.3
Current Liability Coverage Ratio 0.15 0.12 0.23 0.08 0.15 0.14 0.08 0.06 0.03 0.05 0.10 0.14 0.15 0.10   CFO / Current Liabilities
5 year Median 0.15 0.15 0.16 0.15 0.15 0.14 0.14 0.08 0.08 0.06 0.06 0.06 0.10 0.10 0.10 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 9.86% 8.13% 15.14% 4.99% 10.18% 10.26% 5.90% 4.12% 1.87% 3.52% 6.75% 9.02% 9.30% 6.85% CFO / Total Assets
5 year Median 11.63% 11.63% 12.93% 9.86% 9.86% 10.18% 10.18% 5.90% 5.90% 4.12% 4.12% 4.12% 6.75% 6.85% 6.8% <-Median-> 5 Return on Assets 
Return on Assets ROA 9.80% 4.68% 8.11% 1.87% 5.69% 2.93% 3.06% 1.61% -0.16% 1.11% 3.40% 3.76% 3.48% 5.08% Net  Income/Assets Return on Assets
5Yr Median 11.15% 9.80% 9.80% 8.11% 5.69% 4.68% 3.06% 2.93% 2.93% 1.61% 1.61% 1.61% 3.40% 3.48% 3.4% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 29.05% 18.22% 30.40% 6.82% 19.96% 12.57% 15.29% 7.32% -0.74% 7.43% 16.98% 17.57% 15.67% 22.67% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 44.40% 42.05% 30.40% 29.05% 19.96% 18.22% 15.29% 12.57% 12.57% 7.43% 7.43% 7.43% 15.67% 16.98% 15.7% <-Median-> 5 Return on Equity
-$39.81 <-12 mths -193.04%
Net Income $47.3 $29.6 $58.2 $12.1 $36.2 $21.5 $25.0 $11.6 -$1.0 $9.5 $36.1 $42.8 $42.8 $69.0 $86.0 $112.0 -26.55% <-Total Growth 10 Net Income
Increase -16.86% -37.45% 96.81% -79.24% 199.73% -40.72% 16.39% -53.53% -108.72% 1036.23% 280.67% 18.50% 0.00% 61.28% 24.64% 30.23% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $42.2 $43.7 $50.6 $40.8 $37 $32 $31 $21 $19 $13 $16 $20 $26 $40.0 $55.3 $70.5 -3.04% <-IRR #YR-> 10 Net Income -26.55%
Operating Cash Flow $59.2 $16.0 $60.3 $16.4 $87.1 $74.8 $43.4 -$91.1 $101.4 -$38.1 $128.9 $35.8 $43.4 29.79% <-IRR #YR-> 5 Net Income 268.25%
Investment Cash Flow -$20.2 -$60.9 -$24.1 $0.0 -$17.4 $7.7 -$4.0 -$21.1 -$16.0 -$8.2 -$53.9 -$23.3 -$14.8 -6.43% <-IRR #YR-> 10 5 Yr Running Average -48.55%
Total Accruals $8.3 $74.5 $22.0 -$4.3 -$33.5 -$61.0 -$14.4 $123.8 -$86.4 $55.8 -$38.9 $30.3 $14.2 4.10% <-IRR #YR-> 5 5 Yr Running Average 22.28%
Total Assets $482.7 $632.5 $718.1 $648.1 $637.3 $734.0 $817.4 $719.8 $652.0 $856.8 $1,061.8 $1,137.1 $1,229.3 Balance Sheet Assets
Accruals Ratio 1.73% 11.78% 3.06% -0.66% -5.26% -8.31% -1.76% 17.20% -13.26% 6.51% -3.67% 2.66% 1.15% 1.15% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 1.00 0.57 0.54 0.37 0.56 0.29 0.52 0.39 -0.07 0.31 0.59 0.42 0.44 0.40 <-Median-> 10 EPS/CF Ratio
-$58.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $42.8
-$11.6 $0.0 $0.0 $0.0 $0.0 $42.8
-$50.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $26.0
-$21.3 $0.0 $0.0 $0.0 $0.0 $26.0
Change in Close 8.23% -7.09% 14.66% 0.61% -10.30% 8.97% -30.31% 11.92% -39.74% 17.02% 11.89% 22.75% -17.31% 73.77% 0.00% 0.00% Count 26 Years of data
up/down up down up up down up down Count 9 34.62%
Meet Prediction? yes yes yes yes % right Count 5 55.56%
Financial Cash Flow -$25.3 $0.9 -$26.6 $0.0 $44.1 -$27.7 $3.5 -$15.4 -$60.8 $68.1 -$43.3 -$34.2 -$44.3 C F Statement  Financial Cash Flow
Total Accruals $33.6 $73.6 $48.6 -$4.3 -$77.6 -$33.2 -$17.9 $139.2 -$25.6 -$12.3 $4.3 $64.5 $58.5 Accruals
Accruals Ratio 6.97% 11.64% 6.76% -0.66% -12.17% -4.53% -2.19% 19.34% -3.93% -1.43% 0.41% 5.67% 4.76% 0.41% <-Median-> 5 Ratio
Cash $217.4 $173.4 $183.1 $138.4 $164.0 $218.8 $261.9 $133.1 $158.9 $180.3 $212.1 $190.2 $174.6 $104.1 Cash
Change 6.78% -20.25% 5.58% -24.43% 18.56% 33.36% 19.71% -49.19% 19.44% 13.47% 17.60% -10.32% -8.19% -40.40% 13.47% <-Median-> 5 Change
Cash per Share $5.16 $4.11 $4.34 $3.28 $3.86 $5.15 $6.16 $3.13 $3.74 $4.24 $4.00 $3.54 $3.25 $1.94 373.78% <-Median-> 5 Cash per Share
Change 6.78% -20.25% 5.58% -24.43% 17.55% 33.36% 19.71% -49.19% 19.44% 13.47% -5.73% -11.41% -8.19% -40.40% -5.73% <-Median-> 5 Change
Percentage of Stock Price 41.57% 35.68% 32.85% 24.68% 32.34% 39.58% 67.98% 30.86% 61.18% 59.32% 49.98% 36.07% 40.05% 13.74% 49.98% <-Median-> 5 % of Stock Price
Notes
December 9, 2023.  Last estimates were for 2022, 2023 and 2024 of $2360M, $2501M and $2590M for Revenue, $0.81, $0.91 and $1.04 for AEPS, 
$1.05, $1.24 and $1.24 for EPS, $0.39, $0.39 and $0.39 for dividends, $60.3M, $66. 6M and $76.6M for FCF, $57.5M and $74.3M for CF 2022/3, and $47.3M, $49.8M and $56.3M for Net Income.
December 11, 2022.  Last estimates were for 2021, 2022 and 2023 of $2254M, $2528M and $2615M for Revenue, $0.86, $1.05 and $1.24 for EPS, 
$0.39, $0.39 and $0.39 for dividends, $56.8M, $87.7M and $86.3M for FCF, $1.97, $1.92 and $1.98 for CFPS, $45.6M, $57.4M and $66.8M for Net Income.
December 18, 2021.  Last estimates were for 2020, 2021 and 2022 of $1520M, $2392M and $2646M, $057, $0.85 and $1.21 for EPS, 
$0.39, $0.39 and $0.39 for Dividends, $40.9M, $62.2M and $84.4M for FCF and $26.9M, $47.3M and $75M for Net Income.
December 24, 2020.  Last estimates were for 2019, 2020 and 2021 of $1358M, $1484M and $1675M for Revenue, $0.21, $0.58 and $0.70 for EPS, 
$0.14 and $1.53 for 2019 and 2020 for CFPS and $9.4M, $24.8M and $29.6M for Net Income.
December 21, 2019.  Last estimates were for 1374M, $1558M and $1635M for Revenue, -$0.04, $0.59 and $0.65 for EPS,
 $0.22 and $1.62 for CFPS for 2018 and 2019 and -$14M, $25M and $27M for Net Income.
December 23, 2018.  Last estimates were for  for 2017, 2018 and 2019 1453M, $1546M and $1635M for Revene, $0.36, $0.60 and $0.74 for EPS,
 $1.58 for CFPS for 2017 and $1.1M, $25.6M abd $31.5M for Net Income. 
December 24, 2017.  Last estimates were for 2016, 2017 and 2018 of $1575M, $1455M and $1473M for Revenue, $0.60, $0.63 and $0.43 for EPS,
 $1.58 and $1.62 for CFPS for 2016 and 2017 and $25.6M and $19.1M for Net Income for 2016 and 2017.
January 1, 2017.  Last estimates are for 2015, 2016 and 2017 of 1431M, $1641M and $1495M for Revemue, $0.80, $0.78 and $0.74 for EPS, 
$1.58 and $1.41 for CFPS for 2015 and 2016 and $35.6, $31.7 amd $31 for Net Income.  
On January 1, 2011 this stock changed from an income to a corporation.
The conversion from a corporation listed on the TSX Venture Exchange to an income trust listed on the TSX Bird Construction Income Fund  (symbol
BDT.UN) was completed on February 27, 2006.
Bird construction became an income trust in 2006, then changed back to a corporation on January 1, 2011.
Bird Construction was founded in 1920 and incorporated in 1930.  It issues stock on the Winnipeg Stock Exchange in 1949.
Sector:
Construction, Industrial
What should this stock accomplish?
You would buy this stock for diversification purposes.  Since this is an industrial stock, expect volatility in the short term, but expect to earn both capital gains and rising dividend income in the longer term.  
You should expect volatility especially concerning Earnings and Cash Flow.
Would I buy this company and Why.
I did consider this company when looking at something to buy for 2016.   However, I preferred the companies I bought instead. 
This dones not mean I think it is a poor investment choice, it is just not my choice at the period in time.
Why am I following this stock. 
This was listed as a top stock in ETF of iShares S&P TSX Canadian Dividend Aristocrats Index.
I had not heard of it before, so I decided to do a spreadsheet on this stock in 2016.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
Dividends
Dividends are paid monthly.  Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on November 9, 2016  was for shareholders of record of January 31, 2016 and paid on February 17, 2017.
How they make their money.
Bird Construction Inc is a construction company operating from coast-to-coast and servicing all of Canada's major markets. The group provides a comprehensive 
range of construction services from new construction for industrial, commercial, institutional, and civil infrastructure markets, to industrial maintenance, repair 
and operations services, heavy civil construction, and mine support services.
Industrial, commercial, and institutional sector is the ICI sector.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Jan 1 2017 Dec 24 2017 Dec 23 2018 Dec 21 2019 Dec 24 2020 Dec 18 2021 Dec 11 2022 Dec 9 2023
McKibbon, Terrance Lloyd 0.108 0.25% 0.152 0.29% 0.161 0.30% 0.216 0.40% 0.219 0.41% Shown office 2019 1.53%
CEO - Shares - Amount $0.774 $1.219 $1.585 $1.755 $3.096
Options - percentage 0.185 0.44% 0.318 0.60% 0.382 0.71% 0.403 0.75% 0.355 0.66% -11.81%
Options - amount $1.325 $2.543 $3.755 $3.272 $5.013
Boyd, Ian Jeffrey 0.13% 0.070 0.16% 0.070 0.16% 0.088 0.21%
CEO - Shares - Amount $0.710 $0.634 $0.710 $0.536
Options - percentage 0.40% 0.198 0.46% 0.259 0.61% 0.310 0.73%
Options - amount $2.191 $1.790 $2.630 $1.892
Gingrich, Wayne Richard 0.018 0.04% 0.018 0.04% 0.024 0.06% 0.029 0.07% 0.044 0.08% 0.050 0.09% 0.053 0.10% 0.057 0.11% 6.78%
CFO - Shares - Amount $0.163 $0.183 $0.149 $0.204 $0.351 $0.487 $0.431 $0.800
Options - percentage 0.000 0.00% 0.044 0.10% 0.000 0.00% 0.129 0.30% 0.167 0.31% 1.016 1.89% 0.174 0.32% 0.156 0.29% -10.33%
Options - amount $0.000 $0.445 $0.000 $0.926 $1.335 $9.981 $1.415 $2.205
Entwistle, Stephen Robert 0.00% 0.000 0.00% Ink Still listed as CFO
CFO - Shares - Amount $0.000 $0.000 In 2016
Options - percentage 0.01% 0.000 0.00% Ceased to be insider Apr 2017
Options - amount $0.054 $0.000
Bergman, J. Paul 0.055 0.13% 0.067 0.13% 0.077 0.14% 0.082 0.15% 0.087 0.16% 6.15%
Officer - Shares - Amount $0.396 $0.539 $0.752 $0.662 $1.222
Options - percentage 0.110 0.26% 0.151 0.28% 0.157 0.29% 0.142 0.26% 0.119 0.22% -15.88%
Options - amount $0.790 $1.207 $1.542 $1.151 $1.682
Boyd, Ian Jeffrey 0.13% 0.070 0.16% 0.070 0.16% 0.088 0.21% 0.092 0.22% 0.097 0.18% Used to be CEO, Showing  #DIV/0!
Officer - Shares - Amount $0.710 $0.634 $0.710 $0.536 $0.659 $0.779 CEO 2019
Options - percentage 0.40% 0.198 0.46% 0.259 0.61% 0.310 0.73% 0.437 1.03% 0.375 0.71% #DIV/0!
Options - amount $2.191 $1.790 $2.630 $1.892 $3.124 $3.000
Royer, Gilles Gerald 0.429 0.80% 0.435 0.81% 1.36%
Officer - Shares - Amount $3.487 $6.142
Options - percentage 0.213 0.40% 0.219 0.41% 3.09%
Options - amount $1.728 $3.095
Caza, Charles Joseph 0.023 0.04% 0.029 0.05% 24.45%
Officer - Shares - Amount $0.189 $0.409
Options - percentage 0.085 0.16% 0.075 0.14% -11.67%
Options - amount $0.687 $1.055
Bird, John Richard 1.93% 0.821 1.93% 0.821 1.93% 0.821 1.93% 0.821 1.93% 0.821 1.55% 0.821 1.53% 1.100 2.05% 1.100 2.05% 0.00%
Director - Shares - Amount $10.673 $7.438 $8.325 $5.016 $5.870 $6.568 $8.062 $8.932 $15.521
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.005 0.01% 0.017 0.04% 0.031 0.06% 0.040 0.07% 0.054 0.10% 0.068 0.13% 25.60%
Options - amount $0.000 $0.000 $0.000 $0.032 $0.122 $0.246 $0.395 $0.439 $0.959
Brooks, Karyn Anne 0.020 0.04% 0.020 0.04% 0.00%
Director - Shares - Amt $0.162 $0.282
Options - percentage 0.095 0.18% 0.112 0.21% 17.20%
Options - amount $0.774 $1.577
Charette, Paul Alphonse 0.35% 0.150 0.35% 0.150 0.35% 0.150 0.35% 0.150 0.35% 0.150 0.28% 0.150 0.28% 0.150 0.28% No longer Chairman 2021 -100.00%
Director - Shares - Amt $1.950 $1.359 $1.521 $0.917 $1.073 $1.200 $1.473 $1.218
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.009 0.02% 0.029 0.07% 0.052 0.10% 0.066 0.12% 0.081 0.15% -100.00%
Options - amount $0.000 $0.000 $0.000 $0.056 $0.207 $0.417 $0.650 $0.661
Raboud, Paul Robert 0.211 0.40% 0.211 0.39% 0.211 0.39% 0.211 0.39% 0.00%
Chairman - Shares - Amt $1.685 $2.069 $1.710 $2.972
Options - percentage 0.028 0.05% 0.039 0.07% 0.058 0.11% 0.076 0.14% 31.38%
Options - amount $0.222 $0.381 $0.467 $1.066
Increase in O/S Shares 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.294 0.55% 1.171 2.18% 1.070 1.99% Yes 0, but there are sometimes
due to SO $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $2.349 $11.495 $8.687 o/s stock options
Book Value $0.350 $0.119 $0.000 $1.726 $0.917 $0.000 $1.795 $10.630 $8.181 Stock Based expense
Insider Buying -$0.132 -$0.225 -$0.063 -$0.602 -$1.918 -$0.440 Yes $0.000 -$2.470 -$0.109 Share-based compensation
Insider Selling $0.158 $0.000 $0.000 $0.000 $0.000 $0.000 Yes $0.000 $0.057 $0.000
Net Insider Selling $0.026 -$0.225 -$0.063 -$0.602 -$1.918 -$0.440 $0.000 -$2.413 -$0.109
Net Selling % of Market Cap 0.00% -0.06% -0.01% -0.23% -0.63% -0.10% 0.00% -0.55% -0.01%
Directors 8 10 10 10 10 10 12 10
Women 13% 1 13% 2 20% 2 20% 2 20% 2 20% 2 20% 3 25% 3 30%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 33.90% 44 21.82% 44 35.42% 25 41.77% 20 28.61% 20 31.96% 20 27.09% 20 20.95% 20 20.95%
Total Shares Held 33.90% 9.275 21.82% 15.058 35.42% 17.761 41.77% 12.166 28.61% 16.952 39.87% 14.545 27.09% 11.249 20.95% 12.127 22.59%
Increase/Decrease 3 Mths -7.92% -0.190 -2.00% -0.591 -3.77% 0.133 0.76% -0.388 -3.09% 3.688 27.80% 0.023 0.16% -0.374 -3.22% -0.145 -1.18%
Starting No. of Shares 9.465 15.649 17.627 12.554 13.264 14.522 11.623 12.272
Copyright © 2008 Website of SPBrunner. All rights reserved.