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
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/
Teck Resources Ltd TSX: TECK.B NYSE TECK www.teck.com/ Fiscal Yr: Dec 31 Q2 2017
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 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 Value Description #Y Item Total G Class
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split 2 Split
$11,574 <-12 mths 24.45%
Revenue* $4,415 $6,539 $6,371 $6,904 $7,674 $9,339 $11,514 $10,343 $9,382 $8,599 $8,259 $9,300 $11,836 $10,884 $10,713 42.22% <-Total Growth 10 Revenue
Increase 28.79% 48.11% -2.57% 8.37% 11.15% 21.70% 23.29% -10.17% -9.29% -8.35% -3.95% 12.60% 27.27% -8.04% -1.57% 3.59% <-IRR #YR-> 10 Revenue 42.22%
5 year Running Average $2,927 $3,759 $4,596 $5,531 $6,381 $7,365 $8,360 $9,155 $9,650 $9,835 $9,619 $9,177 $9,475 $9,776 $10,198 -4.18% <-IRR #YR-> 5 Revenue -19.23%
Revenue per Share $10.85 $15.15 $14.39 $14.18 $13.03 $15.81 $19.63 $17.76 $16.28 $14.92 $14.33 $16.12 $20.48 $18.84 $18.54 9.33% <-IRR #YR-> 10 5 yr Running Average 144.10%
Increase 27.50% 39.60% -5.00% -1.48% -8.14% 21.39% 24.14% -9.51% -8.35% -8.33% -3.97% 12.48% 27.07% -8.04% -1.57% 1.88% <-IRR #YR-> 5 5 yr Running Average 9.76%
5 year Running Average $7.56 $9.28 $10.98 $12.62 $13.52 $14.51 $15.41 $16.08 $16.50 $16.88 $16.59 $15.88 $16.43 $16.94 $17.66 0.62% <-IRR #YR-> 10 Revenue per Share 6.40%
P/S (Price/Sales) Med 2.30 2.48 3.03 1.97 1.66 2.91 2.37 1.97 1.81 1.40 0.86 1.21 -3.86% <-IRR #YR-> 5 Revenue per Share -17.88%
P/S (Price/Sales) Close 2.86 2.87 2.43 0.42 2.83 3.91 1.83 2.04 1.70 1.06 0.37 1.67 1.40 1.52 1.55 5.52% <-IRR #YR-> 10 5 yr Running Average 71.11%
*Revenue in M CDN $  P/S Med 10 yr  1.89 5 yr  1.40 -25.97% Diff M/C 0.61% <-IRR #YR-> 5 5 yr Running Average 3.09%
-$6,539 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,300
-$11,514 $0 $0 $0 $0 $9,300
-$3,759 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,177
-$8,360 $0 $0 $0 $0 $9,177
-$15.15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.12
-$19.63 $0.00 $0.00 $0.00 $0.00 $16.12
-$9.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.88
-$15.41 $0.00 $0.00 $0.00 $0.00 $15.88
$3.55 <-12 mths 97.22%
EPS Basic $3.31 $5.77 $3.74 $1.46 $3.43 $3.15 $4.52 $1.39 $1.66 $0.63 -$4.29 $1.80 -68.78% <-Total Growth 10 EPS Basic
EPS Diluted* $3.11 $5.60 $3.72 $1.45 $3.42 $3.14 $4.50 $1.38 $1.66 $0.63 -$4.29 $1.78 $4.66 $3.02 $2.48 -68.21% <-Total Growth 10 EPS Diluted
Increase 108.03% 80.06% -33.57% -61.02% 135.86% -8.19% 43.31% -69.33% 20.29% -62.05% -780.95% 141.49% 161.80% -35.19% -17.88% -10.83% <-IRR #YR-> 10 Earnings per Share -68.21%
Earnings Yield 10.0% 12.9% 10.6% 24.1% 9.3% 5.1% 12.5% 3.8% 6.0% 4.0% -80.3% 6.6% 16.3% 10.5% 8.7% -16.93% <-IRR #YR-> 5 Earnings per Share -60.44%
5 year Running Average $0.99 $2.12 $2.85 $3.08 $3.46 $3.47 $3.25 $2.78 $2.82 $2.26 $0.78 $0.23 $0.89 $1.16 $1.53 -19.86% <-IRR #YR-> 10 5 yr Running Average -89.08%
10 year Running Average -$1.96 -$1.53 -$1.07 $1.63 $1.95 $2.23 $2.69 $2.82 $2.95 $2.86 $2.12 $1.74 $1.83 $1.99 $1.90 -41.00% <-IRR #YR-> 5 5 yr Running Average -92.85%
* Diluted ESP per share  E/P 10 Yrs 6.31% 5Yrs 3.97%
-$5.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.78
-$4.50 $0.00 $0.00 $0.00 $0.00 $1.78
-$2.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.23
-$3.25 $0.00 $0.00 $0.00 $0.00 $0.23
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 <-Median-> 10 Special Dividends
Pre 2007 split $0.80 $2.00
Dividend* $0.40 $1.00 $1.00 $1.00 $0.00 $0.20 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.15 $0.15 $0.15 -90.00% <-Total Growth 10 Dividends *pd 3 div in 2015???
Increase 166.67% 150.00% 0.00% 0.00% -100.00% 200.00% 33.33% 12.50% 0.00% -33.33% -83.33% 50.00% 0.00% 0.00% Count 23 Years of data
Dividends 5 Yr Running $0.17 $0.35 $0.53 $0.71 $0.68 $0.64 $0.56 $0.52 $0.50 $0.68 $0.76 $0.66 $0.53 $0.38 $0.23 88.57% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.61% 2.66% 2.29% 3.58% 0.00% 0.43% 1.29% 2.29% 3.05% 4.29% 4.88% 0.51% 0.55% 2.29% <-Median-> 10 Yield H/L Price
Yield on High  Price 1.29% 2.18% 1.91% 1.92% 0.00% 0.32% 0.93% 1.84% 2.38% 3.09% 2.99% 0.29% 0.44% 1.88% <-Median-> 10 Yield on High  Price
Yield on Low Price 2.13% 3.41% 2.86% 25.45% 0.00% 0.66% 2.09% 3.02% 4.25% 7.02% 13.33% 2.57% 0.76% 2.94% <-Median-> 10 Yield on Low Price
Yield on Close Price 1.29% 2.30% 2.86% 16.61% 0.00% 0.32% 1.67% 2.21% 3.25% 5.67% 11.24% 0.37% 0.52% 0.52% 0.52% 2.54% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 12.86% 17.86% 26.88% 68.97% 0.00% 6.37% 13.33% 57.97% 54.22% 142.86% -13.99% 5.62% 3.22% 4.97% 6.05% 20.11% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 17.22% 16.48% 18.58% 23.09% 19.65% 18.47% 17.25% 18.72% 17.73% 30.06% 97.94% 284.48% 59.68% 32.76% 15.03% 19.19% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 10.01% 14.86% 25.75% 22.84% 0.00% 4.31% 8.89% 16.67% 18.02% 22.76% 17.72% 1.89% 1.80% 2.37% 2.57% 17.19% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 9.25% 11.59% 14.48% 16.31% 14.14% 12.95% 11.33% 10.14% 9.52% 13.52% 15.91% 14.71% 10.21% 6.96% 3.94% 13.83% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 9.88% 16.56% 22.12% 13.17% 0.00% 4.31% 7.60% 14.63% 19.62% 25.87% 19.78% 1.56% 1.80% 2.37% 2.57% 13.90% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 9.02% 12.23% 14.49% 14.18% 13.05% 12.01% 9.82% 8.83% 9.45% 13.04% 15.54% 14.37% 10.27% 6.89% 3.84% 13.04% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values Yield  3.05% 3.25% Payout 54.22% 17.72% 17.72% -20.57% <-IRR #YR-> 10 Dividends -90.00%
* Dividends per share  Curr diff -82.84% Last Div Inc ---> $0.10 $0.05 -50.0% -30.12% <-IRR #YR-> 5 Dividends -83.33%
-28.45% <-IRR #YR-> 5 Dividends To date
-$1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.10
-$0.60 $0.00 $0.00 $0.00 $0.00 $0.10
-$0.80 $0.00 $0.00 $0.00 $0.00 $0.15
Historical Dividends Historical High Div 12.07% Low Div 0.29% Ave Div 6.18% Med Div 1.58% Close Div 1.62% Historical Dividends
High/Ave/Median Values Curr diff Exp. -95.66%     80.48% Exp. -91.53% Exp. -66.87% Exp. -67.63% High/Ave/Median 
Future Dividend Yield Div Yd 0.67% earning in 5 Years at IRR of 5.0% Div Inc. 27.63% Future Dividend Yield
Future Dividend Yield Div Yd 0.85% earning in 10 Years at IRR of 5.0% Div Inc. 62.89% Future Dividend Yield
Future Dividend Yield Div Yd 1.09% earning in 15 Years at IRR of 5.0% Div Inc. 107.89% Future Dividend Yield
Cost covered if held 5 years 14.23% 26.30% 41.93% 43.73% 24.17% 12.84% 7.44% 5.96% 8.94% 15.73% 8.26% 7.10% 7.58% 6.44% 5.49% 10.89% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 10.56% 15.28% 23.71% 52.68% 62.45% 67.78% 68.37% 83.07% 74.53% 48.34% 28.09% 16.22% 12.04% 15.73% 21.06% 57.57% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 45.64% 36.33% 35.60% 34.30% 43.27% 85.20% 116.21% 131.38% 117.96% 125.00% 97.94% 56.51% 45.64% <-Median-> 9 Paid Median Price
Cost covered if held 20 years 70.71% 64.08% 65.32% 56.71% 63.22% 109.92% 134.39% 64.70% <-Median-> 4 Paid Median Price
Cost covered if held 25 years 89.77% 73.47% #NUM! <-Median-> 0 Paid Median Price
Yield if held 5 yrs 6.69% 15.03% 15.82% 12.32% 0.00% 0.80% 1.60% 1.83% 3.22% 4.16% 1.30% 0.22% 0.43% 0.51% 0.72% 1.71% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 3.13% 6.79% 7.53% 13.01% 0.00% 3.35% 9.02% 12.66% 11.09% 6.40% 2.41% 0.27% 0.34% 0.54% 0.69% 6.96% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 10.03% 0.00% 1.56% 4.07% 6.02% 11.71% 14.23% 10.04% 1.50% 2.37% 1.85% 1.07% 6.02% <-Median-> 9 Paid Median Price
Yield if held 20 yrs 9.03% 7.35% 4.69% 0.68% 1.13% 1.95% 2.37% 6.02% <-Median-> 4 Paid Median Price
Yield if held 25 yrs 1.50% 1.22% #NUM! <-Median-> 0 Paid Median Price
Graham No. $27.46 $43.73 $38.20 $27.03 $43.50 $43.82 $55.31 $30.81 $34.72 $21.40 $20.09 $57.39 $57.90 $46.61 $42.24 31.25% <-Total Growth 10 Graham Price to Date
Price/GP Ratio Med 0.91 0.86 1.14 1.03 0.50 1.05 0.84 1.13 0.85 0.98 0.61 0.34 0.47 0.91 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.13 1.05 1.37 1.92 0.91 1.41 1.16 1.41 1.09 1.36 1.00 0.61 0.59 1.26 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.68 0.67 0.92 0.15 0.08 0.69 0.52 0.86 0.61 0.60 0.22 0.07 0.34 0.56 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 1.13 0.99 0.92 0.22 0.85 1.41 0.65 1.17 0.80 0.74 0.27 0.47 0.49 0.61 0.68 0.77 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 12.99% -0.57% -8.39% -77.73% -15.36% 41.01% -35.07% 17.33% -20.36% -25.78% -73.42% -53.18% -50.50% -38.52% -32.15% -23.07% <-Median-> 10 Graham Price
pre-split 2007
Price Close Class B $31.03 $43.48 $35.00 $6.02 $36.82 $61.79 $35.91 $36.15 $27.65 $15.88 $5.34 $26.87 $28.66 $28.66 $28.66 -38.19% <-Total Growth 10 Stock Price Class B
Increase 68.07% 40.13% -19.49% -82.80% 511.63% 67.82% -41.88% 0.67% -23.51% -42.57% -66.37% 403.18% 6.66% 0.00% 0.00% -4.70% <-IRR #YR-> 10 Stock Price -38.19% Class B
P/E 9.98 7.76 9.41 4.15 10.77 19.68 7.98 26.20 16.66 25.21 -1.24 15.10 6.15 9.49 11.56 -5.64% <-IRR #YR-> 5 Stock Price -25.17% Class B
Trailing P/E 20.75 13.98 6.25 1.62 25.39 18.07 11.44 8.03 20.04 9.57 8.48 -6.26 16.10 6.15 9.49 -2.97% <-IRR #YR-> 10 Price & Dividend Class B
Median 10, 5 Yrs D.  per yr 1.73% 2.03% % Tot Ret -58.23% -56.14% Price Inc -23.51% P/E:  12.93 16.66 -3.61% <-IRR #YR-> 5 Price & Dividend Class B
-$43.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.87
-$35.91 $0.00 $0.00 $0.00 $0.00 $26.87
-$43.48 $1.00 $1.00 $0.00 $0.20 $0.60 $0.80 $0.90 $0.90 $0.60 $26.97
-$35.91 $0.80 $0.90 $0.90 $0.60 $26.97
Price Ave H/L Class B $24.92 $37.61 $43.61 $27.97 $21.61 $46.03 $46.47 $34.94 $29.52 $20.96 $12.29 $19.46 $27.05 -48.28% <-Total Growth 10 Stock Price Class B
Increase 77.13% 50.95% 15.95% -35.87% -22.72% 113.00% 0.95% -24.80% -15.53% -28.99% -41.36% 58.30% 39.01% -6.38% <-IRR #YR-> 10 Stock Price -48.28% Class B
P/E 8.01 6.72 11.72 19.29 6.32 14.66 10.33 25.32 17.78 33.27 -2.86 10.93 5.80 -15.98% <-IRR #YR-> 5 Stock Price -58.13% Class B
Trailing P/E 16.67 12.09 7.79 7.52 14.90 13.46 14.80 7.76 21.39 12.63 19.51 -4.53 15.19 -4.22% <-IRR #YR-> 10 Price & Dividend Class B
P/E on Run. 5 yr Ave 25.25 17.71 15.29 9.09 6.25 13.28 14.31 12.58 10.47 9.27 15.84 83.86 30.46 -14.09% <-IRR #YR-> 5 Price & Dividend Class B
P/E on Run. 10 yr Ave -12.73 -24.58 -40.83 17.19 11.09 20.67 17.31 12.41 10.01 7.33 5.79 11.19 14.75 13.19 P/E Ratio Historical Median Class B
Median 10, 5 Yrs D.  per yr 2.16% 1.89% % Tot Ret -51.26% -13.40% Price Inc -24.80% P/E:  13.19 17.78 Count 24 Years of data Class B
-$37.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.46
-$46.47 $0.00 $0.00 $0.00 $0.00 $19.46
-$37.61 $1.00 $1.00 $0.00 $0.20 $0.60 $0.80 $0.90 $0.90 $0.60 $19.56
-$46.47 $0.80 $0.90 $0.90 $0.60 $19.56
High Months Class B Dec Dec Jul May Dec Dec Jan Mar Jan Jan Mar Nov  Jan Class B
pre split 2007 Class B
Price High $31.03 $45.93 $52.22 $52.00 $39.80 $61.79 $64.24 $43.40 $37.85 $29.10 $20.08 $35.02 $34.36 -23.75% <-Total Growth 10 Stock Price Class B
Increase 68.87% 48.00% 13.71% -0.42% -23.46% 55.25% 3.97% -32.44% -12.79% -23.12% -31.00% 74.40% -1.88% -2.67% <-IRR #YR-> 10 Stock Price -23.75% Class B
P/E 9.98 8.20 14.04 35.86 11.64 19.68 14.28 31.45 22.80 46.19 -4.68 19.67 7.37 -11.43% <-IRR #YR-> 5 Stock Price -45.49% Class B
Trailing P/E 20.76 14.77 9.33 13.98 27.45 18.07 20.46 9.64 27.43 17.53 31.87 -8.16 19.30 19.68 P/E Ratio Historical Median Class B
Median 10, 5 Yrs Price Inc -23.12% P/E:  19.68 22.80 35.86 P/E Ratio Historical High Class B
-$45.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.02
-$64.24 $0.00 $0.00 $0.00 $0.00 $35.02
Low Months Class B May Jun/Sep Dec Dec Mar Jul Oct Sep Jul Dec Dec Jan Jun Class B
Price Low $18.81 $29.30 $35.00 $3.93 $3.42 $30.27 $28.69 $26.48 $21.18 $12.82 $4.50 $3.89 $19.73 -86.72% <-Total Growth 10 Stock Price Class B
Increase 92.67% 55.81% 19.45% -88.77% -12.98% 785.09% -5.22% -7.70% -20.02% -39.47% -64.90% -13.56% 407.20% -18.28% <-IRR #YR-> 10 Stock Price -86.72% Class B
P/E 6.05 5.23 9.41 2.71 1.00 9.64 6.38 19.19 12.76 20.35 -1.05 2.19 4.23 -32.94% <-IRR #YR-> 5 Stock Price -86.44% Class B
Trailing P/E 12.58 9.42 6.25 1.06 2.36 8.85 9.14 5.88 15.35 7.72 7.14 -0.91 11.08 9.52 P/E Ratio Historical Median Class B
Median 10, 5 Yrs Price Inc -20.02% P/E:  7.89 12.76 1.00 P/E Ratio Historical Low Class B
-$29.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.89
Class A Close $32.50 $44.85 $44.35 $7.26 $37.62 $62.00 $37.38 $34.46 $29.19 $18.41 $7.75 $31.00 $28.82 $28.82 $28.82 -30.88% <-Total Growth 10 Stock Price Class A
Increase 75.39% 38.00% -1.11% -83.63% 418.18% 64.81% -39.71% -7.81% -15.29% -36.93% -57.90% 300.00% -7.03% 0.00% 0.00% -3.63% <-IRR #YR-> 10 Stock Price -30.88% Class A
P/E 10.45 8.01 11.92 5.01 11.00 19.75 8.31 24.97 17.58 29.22 -1.81 17.42 6.18 9.54 11.62 -3.67% <-IRR #YR-> 5 Stock Price -17.07% Class A
Trailing P/E 21.74 14.42 7.92 1.95 25.94 18.13 11.90 7.66 21.15 11.09 12.30 -7.23 16.19 6.18 9.54 -1.89% <-IRR #YR-> 10 Price & Dividend Class A
Median 10, 5 Yrs D.  per yr 1.74% 2.18% % Tot Ret -92.18% -146.68% Price Inc -15.29% P/E:  14.67 17.58 -1.49% <-IRR #YR-> 5 Price & Dividend Class A 7.41 P/E Ratio
-$44.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.00
Long Term Debt $8,013 $9,606 $8,343 $6,385 Debt
Change 19.88% -13.15% -23.47% 3.37% <-Median-> 2 Change
Debt/Market Cap Ratio 0.88 3.12 0.54 0.39 0.88 <-Median-> 3 % of Market C.
Goodwill & Intangibles $1,637 $1,668 $1,710 $1,127 $1,114 $1,100 Intangibles Goodwill
Change 1.89% 2.52% -34.09% -1.15% -1.26% 0.37% <-Median-> 4 Change
Intangible/Market Cap Ratio 0.37 0.07 0.07 0.22 <-Median-> 2 Intangible/Market Cap Ratio
Market Capt $M $12,621 $18,764 $15,493 $2,931 $21,692 $36,493 $21,063 $21,049 $15,934 $9,149 $3,077 $15,501 $16,560 $16,560 $16,560 -17.39% <-Total Growth 10 Market Cap -17.39%
Diluted # of Shares in Million 432.16 434.05 434.14 453.24 535.64 591.93 592.63 586.90 579.47 577.19 576.22 582.89 586.22 34.29% <-Total Growth 10 Diluted
Change 4.74% 0.44% 0.02% 4.40% 18.18% 10.51% 0.12% -0.97% -1.27% -0.39% -0.17% 1.16% 0.57% 0.07% <-Median-> 10 Change
Basic # of Shares in Millions 404.94 421.16 431.50 452.10 534.10 589.52 590.40 585.50 578.30 576.19 576.22 576.39 577.40 36.86% <-Total Growth 10 Average
Change 4.91% 4.01% 2.46% 4.77% 18.14% 10.38% 0.15% -0.83% -1.23% -0.36% 0.01% 0.03% 0.18% 0.09% <-Median-> 10 Change
Difference 0.5% 2.5% 2.6% 7.7% 10.3% 0.2% -0.7% -0.6% -0.4% 0.0% 0.0% 0.1% 0.1% 0.05% <-Median-> 10 Difference
$5,045 <-12 mths 65.09%
Class A 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 9.35 0.05% <-Total Growth 10 Class A
Class B 397.50 422.25 433.30 477.51 579.78 581.25 577.20 572.91 566.91 566.80 566.90 567.55 568.45 568.45 568.45 34.41% <-Total Growth 10 Class B
# of Share in Millions 406.80 431.60 442.65 486.87 589.13 590.60 586.56 582.27 576.26 576.15 576.25 576.90 577.80 577.80 577.80 2.94% <-IRR #YR-> 10 Shares 33.67%
Change 1.02% 6.10% 2.56% 9.99% 21.01% 0.25% -0.68% -0.73% -1.03% -0.02% 0.02% 0.11% 0.16% 0.00% 0.00% -0.33% <-IRR #YR-> 5 Shares -1.65%
CF fr Op $M $1,626 $2,905 $1,719 $2,132 $2,983 $2,743 $3,957 $2,795 $2,878 $2,278 $1,951 $3,056 $4,807 $3,663 $3,374 5.20% <-Total Growth 10 Cash Flow
Increase 45.70% 78.66% -40.83% 24.03% 39.92% -8.05% 44.26% -29.37% 2.97% -20.85% -14.35% 56.64% 57.31% -23.80% -7.89% S. Issues SO, Buy Backs
5 year Running Average $727 $1,248 $1,541 $1,900 $2,273 $2,496 $2,707 $2,922 $3,071 $2,930 $2,772 $2,592 $2,994 $3,151 $3,370 107.66% <-Total Growth 10 CF 5 Yr Running
CFPS $4.00 $6.73 $3.88 $4.38 $5.06 $4.64 $6.75 $4.80 $4.99 $3.95 $3.39 $5.30 $8.32 $6.34 $5.84 -21.30% <-Total Growth 10 Cash Flow per Share
Increase 44.23% 68.39% -42.30% 12.76% 15.63% -8.27% 45.25% -28.85% 4.04% -20.83% -14.37% 56.46% 57.06% -23.80% -7.89% 0.51% <-IRR #YR-> 10 Cash Flow 5.20%
5 year Running Average $1.84 $3.02 $3.66 $4.35 $4.81 $4.94 $4.94 $5.13 $5.25 $5.03 $4.78 $4.49 $5.19 $5.46 $5.84 -5.04% <-IRR #YR-> 5 Cash Flow -22.77%
P/CF on Med Price $6.23 $5.59 $11.23 $6.39 $4.27 $9.91 $6.89 $7.28 $5.91 $5.30 $3.63 $3.67 $3.25 -2.37% <-IRR #YR-> 10 Cash Flow per Share -21.30%
P/CF on Closing Price $7.76 $6.46 $9.01 $1.37 $7.27 $13.30 $5.32 $7.53 $5.54 $4.02 $1.58 $5.07 $3.44 $4.52 $4.91 -4.72% <-IRR #YR-> 5 Cash Flow per Share -21.48%
-43.97% Diff M/C 4.04% <-IRR #YR-> 10 CFPS 5 yr Running 48.59%
Excl.Working Capital CF $21.0 -$299.0 $282.0 $1,564.0 -$709.0 $0.6 $674 $388 -$235 -$274 -$203 $632 $0 $0 $0 -1.92% <-IRR #YR-> 5 CFPS 5 yr Running -9.25%
CF fr Op $M WC $1,647 $2,606 $2,001 $3,696 $2,274 $2,744 $4,631 $3,183 $2,643 $2,004 $1,748 $3,688 $4,807 $3,663 $3,374 41.52% <-Total Growth 10 Cash Flow less WC
Increase 44.09% 58.23% -23.22% 84.71% -38.47% 20.65% 68.79% -31.27% -16.97% -24.18% -12.77% 110.98% 30.35% -23.80% -7.89% 3.53% <-IRR #YR-> 10 Cash Flow less WC 41.52%
5 year Running Average $745 $1,182 $1,542 $2,219 $2,445 $2,664 $3,069 $3,306 $3,095 $3,041 $2,842 $2,653 $2,978 $3,182 $3,456 -4.45% <-IRR #YR-> 5 Cash Flow less WC -20.36%
CFPS Excl. WC $4.05 $6.04 $4.52 $7.59 $3.86 $4.65 $7.90 $5.47 $4.59 $3.48 $3.03 $6.39 $8.32 $6.34 $5.84 8.42% <-IRR #YR-> 10 CF less WC 5 Yr Run 124.43%
Increase 42.6% 49.1% -25.1% 67.9% -49.2% 20.4% 70.0% -30.8% -16.1% -24.2% -12.8% 110.7% 30.1% -23.8% -7.9% -2.87% <-IRR #YR-> 5 CF less WC 5 Yr Run -13.55%
5 year Running Average $1.89 $2.86 $3.66 $5.01 $5.21 $5.33 $5.70 $5.89 $5.29 $5.21 $4.89 $4.59 $5.16 $5.51 $5.99 0.57% <-IRR #YR-> 10 CFPS - Less WC 5.88%
P/CF on Med Price 6.15 6.23 9.65 3.68 5.60 9.91 5.89 6.39 6.44 6.03 4.05 3.04 -4.13% <-IRR #YR-> 5 CFPS - Less WC -19.03%
P/CF on Closing Price 7.66 7.20 7.74 0.79 9.54 13.30 4.55 6.61 6.03 4.57 1.76 4.20 3.44 4.52 4.91 4.84% <-IRR #YR-> 10 CFPS 5 yr Running 60.41%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.15 5 yr  5.30 P/CF Med 10 yr 5.96 5 yr  6.03 -42.16% Diff M/C -4.24% <-IRR #YR-> 5 CFPS 5 yr Running -19.48%
-$6.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.30 Cash Flow per Share
-$6.75 $0.00 $0.00 $0.00 $0.00 $5.30 Cash Flow per Share
-$3.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.49 CFPS 5 yr Running
-$4.94 $0.00 $0.00 $0.00 $0.00 $4.49 CFPS 5 yr Running
-$2,606 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,688 Cash Flow less WC
-$4,631 $0 $0 $0 $0 $3,688 Cash Flow less WC
-$1,182 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,653 CF less WC 5 Yr Run
-$3,069 $0 $0 $0 $0 $2,653 CF less WC 5 Yr Run
-$6.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.39 CFPS - Less WC
-$7.90 $0.00 $0.00 $0.00 $0.00 $6.39 CFPS - Less WC
-$2.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.59 CFPS 5 yr Running
-$5.70 $0.00 $0.00 $0.00 $0.00 $4.59 CFPS 5 yr Running
OPM 36.8% 44.4% 27.0% 30.9% 38.9% 29.4% 34.4% 27.0% 30.7% 26.5% 23.6% 32.9% -26.03% <-Total Growth 10 OPM
Increase 13.13% 20.63% -39.27% 14.45% 25.88% -24.44% 17.01% -21.37% 13.52% -13.64% -10.83% 39.10% Should increase  or be stable.
Diff from Median 22.7% 48.0% -10.1% 2.9% 29.5% -2.2% 14.5% -10.0% 2.2% -11.8% -21.3% 9.4% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 30.02% 5 Yrs 27.02% should be  zero, it is a   check on calculations
Current Assets $4,283 $6,895 $3,005 $4,099 $3,676 $3,306 $7,389 $6,573 $5,770 $4,917 $4,805 $4,762 $4,095 Liquidity ratio of 1.5 and up, best Assets
Current Liabilities $1,115 $1,688 $1,350 $9,278 $2,373 $1,740 $2,122 $1,820 $2,163 $2,409 $1,726 $2,200 $2,047 2.20 <-Median-> 10 Liabilities
Liquidity 3.84 4.08 2.23 0.44 1.55 1.90 3.48 3.61 2.67 2.04 2.78 2.16 2.00 2.67 <-Median-> 5 Ratio
Liq. with CF aft div 5.15 5.55 3.17 0.62 2.81 3.41 5.18 4.89 3.76 2.77 3.71 3.53 4.31 3.71 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  2.30 5.55 0.80 0.30 2.19 3.41 3.11 2.05 1.77 1.44 2.27 1.92 4.31 1.92 <-Median-> 5 Ratio
Assets $8,809 $11,447 $13,573 $31,533 $29,873 $29,209 $34,219 $34,617 $36,183 $36,839 $34,688 $65,629 $34,898 Debt Ratio of 1.5 and up, best Assets
Liabilities $4,408 $4,855 $5,762 $20,529 $15,292 $13,033 $16,326 $16,640 $17,372 $18,003 $18,051 $18,028 $16,274 2.08 <-Median-> 10 Liabilities
Debt Ratio 2.00 2.36 2.36 1.54 1.95 2.24 2.10 2.08 2.08 2.05 1.92 3.64 2.14 2.08 <-Median-> 5 Ratio
Total Book Value $4,401 $6,592 $7,811 $11,004 $14,581 $16,176 $17,893 $17,977 $18,811 $18,836 $16,637 $47,601 $18,624 $18,624 $18,624 622.10% <-Total Growth 10 Total Book Value
NCI $18 $43 $92 $104 $91 $124 $172 $176 $214 $230 $230 $159 $148 $148 $148 269.77% <-Total Growth 10 NCI
Book Value $4,383 $6,549 $7,719 $10,900 $14,490 $16,052 $17,721 $17,801 $18,597 $18,606 $16,407 $47,442 $18,476 $18,476 $18,476 624.42% <-Total Growth 10 Book Value
Book Value per share $10.77 $15.17 $17.44 $22.39 $24.60 $27.18 $30.21 $30.57 $32.27 $32.29 $28.47 $82.24 $31.98 $31.98 $31.98 441.96% <-Total Growth 10 Book Value per share
Change 34.71% 40.83% 14.92% 28.39% 9.86% 10.50% 11.16% 1.19% 5.56% 0.07% -11.83% 188.83% -61.12% 0.00% 0.00% -25.04% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.31 2.48 2.50 1.25 0.88 1.69 1.54 1.14 0.91 0.65 0.43 0.24 0.85 1.20 P/B Ratio Historical Median
P/B Ratio (Close) 2.88 2.87 2.01 0.27 1.50 2.27 1.19 1.18 0.86 0.49 0.19 0.33 0.90 0.90 0.90 18.41% <-IRR #YR-> 10 Book Value per Share 441.96%
Change 24.76% -0.50% -29.95% -86.60% 456.74% 51.86% -47.72% -0.52% -27.54% -42.61% -61.86% 74.21% 174.31% 0.00% 0.00% 22.17% <-IRR #YR-> 5 Book Value per Share 172.20%
Leverage (A/BK) 2.00 1.74 1.74 2.87 2.05 1.81 1.91 1.93 1.92 1.96 2.08 1.38 1.87 1.92 <-Median-> 10 A/BV
Debt/Equity Ratio 1.00 0.74 0.74 1.87 1.05 0.81 0.91 0.93 0.92 0.96 1.08 0.38 0.87 0.92 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.03 5 yr Med 0.65 -12.87% Diff M/C 1.91 Historical Leverage (A/BK)
-$15.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $82.24
-$30.21 $0.00 $0.00 $0.00 $0.00 $82.24
$2,158 <-12 mths 104.55%
Comprehensive Income $1,675 $1,978 $1,928 $2,613 $744 $1,376 $157 -$2,228 $1,056 -36.96% <-Total Growth 8 Comprehensive Income
NCI $102 $56 $112 $100 $57 $55 $8 $5 $1 -99.02% <-Total Growth 8 NCI
Shareholders $1,294 $2,453 $1,039 $1,573 $1,922 $1,816 $2,513 $687 $1,321 $149 -$2,233 $1,055 -56.99% <-Total Growth 10 Comprehensive Income
Increase 89.57% -57.64% 51.40% 22.19% -5.52% 38.38% -72.66% 92.29% -88.72% -1598.66% 147.25% -72.66% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,656 $1,761 $1,773 $1,702 $1,652 $1,297 $487 $196 -8.09% <-IRR #YR-> 10 Comprehensive Income -56.99%
ROE 29.5% 37.5% 13.5% 14.4% 13.3% 11.3% 14.2% 3.9% 7.1% 0.8% -13.6% 2.2% -15.94% <-IRR #YR-> 5 Comprehensive Income -58.02%
5Yr Median 14.4% 13.5% 13.5% 13.3% 11.3% 7.1% 3.9% 2.2% -26.29% <-IRR #YR-> 7 5 Yr Running Average #DIV/0!
% Difference from NI -3.8% 0.9% -35.7% 138.7% 9.1% -2.4% -5.8% -15.3% 37.5% -58.8% -9.7% 1.4% -35.64% <-IRR #YR-> 5 5 Yr Running Average -88.95%
Median Values Diff 5, 10 yr -4.1% -9.7% 2.2% <-Median-> 5 Return on Equity
-$2,453 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,055
-$2,513 $0 $0 $0 $0 $1,055
-$1,656 $0 $0 $0 $0 $0 $0 $196
-$1,773 $0 $0 $0 $0 $196
Current Liability Coverage Ratio 1.48 1.54 1.48 0.40 0.96 1.58 2.18 1.75 1.22 0.83 1.01 1.68   CFO / Current Liabilities
5 year Median 0.96 1.48 1.48 1.48 1.48 1.48 1.48 1.58 1.58 1.58 1.22 1.22 1.22 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 18.70% 22.77% 14.74% 11.72% 7.61% 9.39% 13.53% 9.19% 7.30% 5.44% 5.04% 5.62% CFO / Total Assets
5 year Median 8.14% 18.70% 18.70% 18.70% 14.74% 11.72% 11.72% 9.39% 9.19% 9.19% 7.30% 5.62% 5.6% <-Median-> 5 Return on Assets 
Return on Assets ROA 15.3% 21.2% 11.9% 2.1% 5.9% 6.4% 7.8% 2.3% 2.7% 1.0% -7.1% 1.6% Net  Income/Assets Return on Assets
5Yr Median 2.5% 10.2% 11.9% 11.9% 11.9% 6.4% 6.4% 5.9% 5.9% 2.7% 2.3% 1.6% 2.5% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 30.7% 37.1% 20.9% 6.0% 12.2% 11.6% 15.1% 4.6% 5.2% 1.9% -15.1% 2.2% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 5.5% 19.2% 20.9% 20.9% 20.9% 12.2% 12.2% 11.6% 11.6% 5.2% 4.6% 2.2% 5.6% <-Median-> 10 Return on Equity
$2,080 <-12 mths 100.00%
Net Income $1,356 $2,450 $1,662 $741 $1,831 $1,975 $2,768 $870 $1,010 $382 -$2,484 $1,041
NCI $11 $19 $47 $82 $69 $115 $100 $59 $49 $20 -$10 $1
Shareholders $1,345 $2,431 $1,615 $659 $1,762 $1,860 $2,668 $811 $961 $362 -$2,474 $1,040 $2,695 $1,738 $1,517 -57.22% <-Total Growth 10 Net Income
Increase 117.99% 80.74% -33.57% -59.20% 167.37% 5.56% 43.44% -69.60% 18.50% -62.33% -783.43% -142.04% 159.13% -35.51% -12.72% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $421 $911 $1,228 $1,333 $1,562 $1,665 $1,713 $1,552 $1,612 $1,332 $466 $140 $517 $672 $903 -8.14% <-IRR #YR-> 10 Net Income -57.22%
Operating Cash Flow $1,626 $2,905 $1,719 $2,132 $2,983 $2,743 $3,957 $2,795 $2,878 $2,278 $1,951 $3,056 -17.17% <-IRR #YR-> 5 Net Income -61.02%
Investment Cash Flow -$1,382 $876 -$3,989 -$10,032 -$664 $474 -$1,410 -$2,516 -$2,425 -$2,223 -$1,104 -$1,837 -17.08% <-IRR #YR-> 10 5 Yr Running Average -84.64%
Total Accruals $1,101 -$1,350 $3,885 $8,559 -$557 -$1,357 $121 $532 $508 $307 -$3,321 -$179 -39.40% <-IRR #YR-> 5 5 Yr Running Average -91.83%
Total Assets $8,809 $11,447 $13,573 $31,533 $29,873 $29,209 $34,219 $34,617 $36,183 $36,839 $34,688 $65,629 Balance Sheet Assets
Accruals Ratio 12.50% -11.79% 28.62% 27.14% -1.86% -4.65% 0.35% 1.54% 1.40% 0.83% -9.57% -0.27% 0.83% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.77 0.93 0.82 0.19 0.89 0.68 0.57 0.25 0.36 0.18 -1.41 0.28 0.32 <-Median-> 10 EPS/CF Ratio
-$2,431 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,040
-$2,668 $0 $0 $0 $0 $1,040
-$911 $0 $0 $0 $0 $0 $0 $0 $0 $0 $140
-$1,713 $0 $0 $0 $0 $140
Change in Close 68.07% 40.13% -19.49% -82.80% 511.63% 67.82% -41.88% 0.67% -23.51% -42.57% -66.37% 403.18% 6.66% 0.00% 0.00% Count 21 Years of data
up/down down up down down up Count 7
Meet Prediction? yes Yes % right Count 4 57.14%
Financial Cash Flow $1,013 $876 -$1,081 $10,063 -$2,078 -$3,668 $851 -$1,334 -$1,128 -$985 -$1,293 -$1,635 C F Statement  Financial Cash Flow
Total Accruals $88 -$2,226 $4,966 -$1,504 $1,521 $2,311 -$730 $1,866 $1,636 $1,292 -$2,028 $1,456 Accruals
Accruals Ratio 1.00% -19.45% 36.59% -4.77% 5.09% 7.91% -2.13% 5.39% 4.52% 3.51% -5.85% 2.22% 3.51% <-Median-> 5 Ratio
Cash $3,084 $5,054 $1,408 $850 $1,329 $832 $4,405 $3,267 $2,772 $2,029 $1,887 $1,407 $846 Cash
Cash Per share $7.58 $11.71 $3.18 $1.75 $2.26 $1.41 $7.51 $5.61 $4.81 $3.52 $3.27 $2.44 $1.46 $3.52 <-Median-> 5 Cash per Share
Percentage of Stock Price 24.44% 26.93% 9.09% 29.00% 6.13% 2.28% 20.91% 15.52% 17.40% 22.18% 61.32% 9.08% 5.11% 17.40% <-Median-> 5 % of Stock Price
Notes:
October 14, 2017.  Last estimates were for 2016, 2017 and 218 of $8187M, $8785M and $9085M for Revenue, $0.95, $1.11 and $1.24 for EPS, 
$3.54, $4.16 and $4.41 for CFPS and $569M, $684M and $837M for Net Income.
December 2016.  This company changed its symbols from Teck Resources Ltd (TSX-TCK.B, NYSE-TCK) to (TSX-TECK.B, NYSE-TECK).
October 15, 2016.  Last estimates were for 2015, 2016 and 2017 of $8147M, $8341M and $8899M for Revenue, $0.39, $0.47 and $0.95 for EPS, $3.03, $3.06 and $3.57 for CFPS, $250M, $295M and $570M for Net Income.
October 16, 2015.  Last estimates were for 2014, 2015 and 2016 of $8621M, $9271M and $9801M for Revenue, $0.86, $1.50 and $2.08 EPS, $3.42, $4.12 and $4.63 for CFPS and $502M, $847M and $1.32M for Net Income.
October 9, 2014.  Last estimates were for 20136, 2014 and 2015 of $9003M, $9535M and $9937M for revenue, $1.63, 2.03 and $2.19 for EPS, $4.23, $4.55 and $4.90 for CFPS.
July 14, 2012.  Last estiamtes were for 2010, 2011 for EPS of $2.90, $5.46 and $5.38 and 2010 and 2011 for CF of $4.98 and $7.50.
Jan 9th, 2010.  When I last got estimates for 2009 and 2010 I got earnings of $1.35 and $1.65 and cash flow of $3.25 and 3.80
April 27, 2009 AP 2008.  Estimates for 2009 is down slightly, and 2010 is up slightly. Teck Cominco Ltd is old name, changed in 2009
April 11, 2009 AP 2008.  In Nov 2008, EPS estimate was $4.14.  It came in at $1.45 and estimes have gone down with some as low as $.26. 
The CEO is right that we are in a super-cycle re minerals.  But there are lots of people who believe that we do not have enough, say of copper, for China and India to use as the Western world uses.  
We are inventing new things, like fiber optic cable to replace copper.  Where this all will end is anyone's guess.
2009. Teck has announced the first steps in its reduction plan, including the suspension of its 2009 dividend, a reduction in capital expenses and withdrawal from its Petaquilla project.
2009.  I bought this as I thought the price went too low.  I will make some capital gains, but mainly I am having some fun.  I only bought 100 shares. However, TCK is a solid mining stock.  
I am just not into mining for regular investing.  I will sell this stock at some point.  
Bought Fording Canadian Coal Trust and had cash flow problems in 2008.
October 1, 2008, Teck Cominco rebraned as Teck and offically changed to Teck on Paril 23, 2009.
Bought as Teck Cominco (TSX-TCK.B).
Teck Cominco (TSX-TCK.B) formed in 1986.  
Part of  S&P Long-Term Value Creation Index
Sector:
Materials
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
In 2008, I wanted to cover some resource stocks and this is one that I decided to take a look at. 
Dividends
Dividends are paid smi-annually in January and July.  The dividends are declared in one month and paid in the following month.
For example, the dividend declared for shareholders of record on December 14, 2012 was paid on January 2, 2013.
Why I bought this stock.
The time to buy this stock is when it cuts its dividend.  For example, I bought this stock in 2008 and sold in 2009.  I bought this stock because the company purchased Fording Canadian Coal Trust at exactly the wrong time and got into financial difficulties and the 
stock price dropped off a cliff as they had to cut dividends.  When the stock recovered somewhat in 2009, I sold for a profit.
How they make their money.
Teck is a diversified resource company involved in mining and mineral development with major business units focused on copper, metallurgical coal, zinc, gold and energy. 
This company has interests in several oil sands developments. The company explores for resources in the Americas, the Asia Pacific Region, Europe and Africa.
Class B subordinate voting shares - 1 vote per share
Class A common Shares - 100 votes per share
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Jul 23 2012 Sep 8 2013 Aug 14 2014 Oct 16 2015 Oct 15 2016 Oct 14 2017
Lindsay, Donald Richard 0.302 0.05% 0.302 0.05% 0.302 0.05% 0.302 0.05% 0.302 0.05% B
CEO - Shares - Amount $8.352 $4.797 $1.613 $8.116 $8.657 B
Options - percentage 1.729 0.30% 2.070 0.36% 2.847 0.49% 4.468 0.77% 4.720 0.82%
Options - amount $47.801 $32.873 $15.203 $120.067 $135.270
Millos, Ronald Allen 0.008 0.00% 0.008 0.00% 0.008 0.00% 0.008 0.00% 0.008 0.00%
CFO - Shares - Amount $0.214 $0.123 $0.041 $0.208 $0.221
Options - percentage 0.504 0.09% 0.601 0.10% 0.797 0.14% 1.136 0.20% 1.217 0.21%
Options - amount $13.924 $9.548 $4.257 $30.521 $34.878
Andres, Dale Edwin 0.005 0.00% 0.005 0.00% 0.040 0.01% 0.060 0.01% 0.050 0.01%
Officer - Shares - Amount $0.138 $0.079 $0.214 $1.612 $1.433
Options - percentage 0.165 0.03% 0.258 0.04% 0.411 0.07% 0.711 0.12% 0.764 0.13%
Options - amount $4.550 $4.095 $2.197 $19.094 $21.899
Ashar, Mayank Mulraj 0.023 0.00% 0.033 0.01% 0.033 0.01% 0.058 0.01% 0.058 0.01%
Director - Shares - Amount $0.636 $0.524 $0.176 $1.558 $1.662
Options - percentage 0.027 0.00% 0.035 0.01% 0.049 0.01% 0.066 0.01% 0.074 0.01%
Options - amount $0.750 $0.559 $0.261 $1.780 $2.123
Keevil, Norman Bell 0.613 6.55% 0.613 6.55% 0.613 6.55% 0.613 6.55% 0.613 6.55% A
Chairman - Class A- Amount $17.89 $11.283 $4.750 $18.999 $17.663 A
Class B -percentage 0.213 0.04% 0.213 0.04% 0.213 0.04% 0.213 0.04% 0.151 0.03% B
Classs B - amount $5.884 $3.379 $1.136 $5.718 $4.322 B
Options - percentage 0.026 0.00% 0.033 0.01% 0.041 0.01% 0.058 0.01% 0.058 0.01%
Options - amount $0.711 $0.518 $0.221 $1.549 $1.651
Total invested $24 $14.662 $5.886 $24.717 $21.985
Caisse de dépôt et placement du Québec 1.588 16.97% 1.588 16.97% 1.588 16.97% 0.000 0.00% A updated 2017
10% Holder Class A $46.34 $29.23 $12.304 $0.000 A ceased to be insider
Class B -percentage 8.976 1.58% 8.603 1.52% 8.510 1.50% 2.850 0.50% 0.000 0.00% B
Classs B - amount $248.186 $136.620 $45.442 $15.219 $0.000 B
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000
Total invested $294.53 $165.848 $57.746 $0.000
Temagami Mining Company 4.300 45.97% 4.300 45.97% A Updated April 2007
10% Holder Class A $118.895 $123.926 A
Class B -percentage 0.860 0.15% 0.725 0.13% B
Classs B - amount $23.779 $20.779 B
Options - percentage 0.000 0.00%
Options - amount $0.000
Total invested $142.674 $144.705
Increase in O/S Shares 0.188 0.03% 0.225 0.04% 0.115 1.23% 0.104 0.02% 0.647 0.11%
due to SO $0.000 $0.000 $1.826 $0.806 $17.385
Book Value $2.000 $1.000 $0.477 $0.433 $20.000
Insider Buying -$0.404 -$0.645 -$0.305
Insider Selling $0.000 $0.281 $11.509
Net Insider Selling -$0.133 -$0.404 -$0.363 $11.204
% of Market Cap 0.00% -0.01% 0.00% 0.07%
Directors 14 13 16 14 14
Women 2 14% 2 15% 4 25% 2 14% 3 21%
Minorities 3 21% 3 23% 4 25% 4 29% 4 29%
Institutions/Holdings 414 63.96% 7 80.00% 4 17.80% 517 $9,384.87
Total Shares Held 388.300 66.69% 362.643 62.93% 362.514 62.92% 7.482 80.00% 1.665 17.80% 356 61.61%
$10,202.96
Increase/Decrease 0.425 0.11% -7.406 -2.00% 1.251 0.35% -0.060 -0.80% 0.000 0.00% 60 20.27% Yes, 0
Starting No. of Shares 387.875 Cl A & B 370.050 Cl A & B 361.263 Cl A & B 7.543 Cl A Reuters 1.665 Cl A Reuters 296.000 Morningstar
Institutions/Holdings 249 48.52% 567 47.57% 567 47.71%
Total Shares Held 275.007 48.51% 269.729 47.53% 318 55.94%
Increase/Decrease 12.909 4.93% 7.535 2.87% -9.000 -2.75%
Starting No. of Shares 262.098 Cl B Nasdaq 262.194 Cl B Nasdaq 327.000 Cl B Nasdaq
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock
11/21/08 -$476.99
05/25/09 $1,625.01
1022.81% XIRR
1022.85% Total Return