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.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q2 2023
Telus Corp TSX: T NYSE: TU https://www.telus.com/en/ 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 C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date 4/17/13 17-Mar-20 Split Date
Split 2 2 Split
$19,519 <-12 mths 6.71%
Revenue* $9,779 $10,397 $10,921 $11,404 $12,002 $12,502 $12,799 $13,304 $14,368 $14,658 $15,463 $16,838 $18,292 $20,369 $21,414 $22,570 67.49% <-Total Growth 10 Revenue
Other Revenue $420 $120 0 0.00% 0.00%
Revenue* $9,779 $10,397 $10,921 $11,404 $12,002 $12,502 $12,799 $13,304 $14,368 $14,658 $15,463 $17,258 $18,412 $20,369 $21,414 $22,570 68.59% <-Total Growth 10 Revenue
Increase 1.80% 6.32% 5.04% 4.42% 5.24% 4.17% 2.38% 3.95% 8.00% 2.02% 5.49% 11.61% 6.69% 10.63% 5.13% 5.40% 5.36% <-IRR #YR-> 10 Revenue 68.59%
5 year Running Average $9,359 $9,702 $10,071 $10,421 $10,901 $11,445 $11,926 $12,402 $12,995 $13,526 $14,118 $15,010 $16,032 $17,232 $18,583 $20,005 6.71% <-IRR #YR-> 5 Revenue 38.39%
Revenue per Share $7.58 $8.00 $8.38 $9.15 $9.85 $10.52 $10.85 $11.16 $11.99 $12.11 $11.98 $12.60 $12.87 $14.08 $14.80 $15.60 4.76% <-IRR #YR-> 10 5 yr Running Average 59.18%
Increase 0.33% 5.51% 4.68% 9.20% 7.73% 6.75% 3.12% 2.90% 7.46% 1.01% -1.13% 5.17% 2.14% 9.41% 5.13% 5.40% 5.27% <-IRR #YR-> 5 5 yr Running Average 29.27%
5 year Running Average $7.19 $7.51 $7.82 $8.13 $8.59 $9.18 $9.75 $10.31 $10.87 $11.33 $11.62 $11.97 $12.31 $12.73 $13.26 $13.99 4.39% <-IRR #YR-> 10 Revenue per Share 53.61%
P/S (Price/Sales) Med 1.32 1.61 1.82 1.84 2.03 2.04 1.85 2.04 1.95 2.00 1.99 2.18 2.35 1.90 0.00 0.00 2.88% <-IRR #YR-> 5 Revenue per Share 15.28%
P/S (Price/Sales) Close 1.50 1.80 1.94 2.00 2.13 1.82 1.97 2.13 1.89 2.08 2.10 2.36 2.03 1.62 1.54 1.83 4.64% <-IRR #YR-> 10 5 yr Running Average 57.34%
*Revenue in M CDN $  P/S Med 20 yr  1.90 15 yr  1.95 10 yr  2.02 5 yr  2.00 -19.60% Diff M/C 3.62% <-IRR #YR-> 5 5 yr Running Average 19.45%
-$10,921 $0 $0 $0 $0 $0 $0 $0 $0 $0 $18,412
-$13,304 $0 $0 $0 $0 $18,412
-$10,071 $0 $0 $0 $0 $0 $0 $0 $0 $0 $16,032
-$12,402 $0 $0 $0 $0 $16,032
-$8.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.87
-$11.16 $0.00 $0.00 $0.00 $0.00 $12.87
-$7.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.31
-$10.31 $0.00 $0.00 $0.00 $0.00 $12.31
$1.02 <-12 mths -12.82%
Pre-split 2013 $3.26 $3.66 $3.99
Pre-split 2020 $1.63 $1.83 $2.00 $2.16 $2.41 $2.58 $2.58 $2.63 $2.85 $2.86
AEPS* Basic $0.82 $0.92 $1.00 $1.08 $1.21 $1.29 $1.29 $1.32 $1.43 $1.43 $1.06 $1.07 $1.17 $0.95 $1.20 $1.39 17.29% <-Total Growth 10 AEPS
Increase 14.79% 12.27% 9.02% 8.27% 11.57% 7.05% 0.00% 1.94% 8.37% 0.35% -25.87% 0.94% 9.35% -18.80% 26.32% 15.83% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $0.83 $0.85 $0.86 $0.90 $1.00 $1.10 $1.17 $1.24 $1.31 $1.35 $1.30 $1.26 $1.23 $1.14 $1.09 $1.16 1.61% <-IRR #YR-> 10 AEPS 17.29%
AEPS Yield 7.17% 6.35% 6.13% 5.91% 5.75% 6.74% 6.04% 5.52% 6.30% 5.69% 4.20% 3.59% 4.48% 4.16% 5.25% 4.87% -2.31% <-IRR #YR-> 5 AEPS -11.03%
Payout Ratio 59.82% 58.74% 59.65% 61.11% 61.41% 63.57% 69.77% 73.95% 72.28% 77.45% 109.91% 117.27% 113.85% 150.46% 121.20% 104.63% 3.69% <-IRR #YR-> 10 5 yr Running Average 43.64%
5 year Running Average 50.49% 55.63% 59.64% 61.24% 60.15% 60.90% 63.10% 65.96% 68.20% 71.40% 80.67% 90.17% 98.15% 113.79% 122.54% 121.48% -0.08% <-IRR #YR-> 5 5 yr Running Average -0.40%
Price/AEPS Median 12.30 14.09 15.27 15.60 16.61 16.62 15.57 17.32 16.38 16.98 22.46 25.69 25.88 28.13 0.00 0.00 16.80 <-Median-> 10 Price/AEPS Median
Price/AEPS High 14.63 15.75 16.53 17.39 18.17 17.43 17.06 18.55 17.23 17.96 26.11 27.98 29.42 30.46 0.00 0.00 18.06 <-Median-> 10 Price/AEPS High
Price/AEPS Low 9.98 12.43 14.01 13.81 15.05 15.80 14.09 16.08 15.53 16.01 18.80 23.39 22.33 25.80 0.00 0.00 15.90 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 13.95 15.75 16.32 16.93 17.38 14.83 16.57 18.11 15.88 17.58 23.78 27.84 22.33 24.04 19.03 20.53 17.48 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 16.01 17.68 17.79 18.33 19.39 15.88 16.57 18.46 17.21 17.64 17.63 28.10 24.42 19.52 24.04 23.78 17.98 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 73.12% 5 Yrs   109.91% P/CF 5 Yrs   in order 22.46 26.11 18.80 22.33 7.06% Diff M/C DPR 75% to 95% best
* Adjusted Earnings per Share
-$1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.17
-$1.32 $0.00 $0.00 $0.00 $0.00 $1.17
-$0.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.23
-$1.24 $0.00 $0.00 $0.00 $0.00 $1.23
$0.82 <-12 mths -28.70%
Pre-split 2013 $3.23 $4.06
Pre-split 2020 $1.62 $1.88 $2.03 $2.02 $2.31 $2.29 $2.06 $2.46 $2.68 $2.90
EPS Basic $0.81 $0.94 $1.02 $1.01 $1.16 $1.15 $1.03 $1.23 $1.34 $1.45 $0.95 $1.23 $1.16 14.29% <-Total Growth 10 EPS Basic
Pre-split 2013 $3.22 $3.74 $4.03
Pre-split 2020 $1.61 $1.87 $2.02 $2.01 $2.31 $2.29 $2.06 $2.46 $2.68 $2.90
EPS* $0.81 $0.94 $1.01 $1.01 $1.16 $1.15 $1.03 $1.23 $1.34 $1.45 $0.94 $1.22 $1.15 $0.54 $1.12 $1.36 14.14% <-Total Growth 10 EPS Diluted
Increase 2.55% 16.15% 7.75% -0.25% 14.93% -0.87% -10.04% 19.42% 8.94% 8.21% -35.17% 29.79% -5.74% -53.04% 107.41% 21.43% 10 0 10 Years of Data, EPS P or N
Earnings Yield 7.1% 6.5% 6.2% 5.5% 5.5% 6.0% 4.8% 5.2% 5.9% 5.8% 3.7% 4.1% 4.4% 2.4% 4.9% 4.8% 1.33% <-IRR #YR-> 10 Earnings per Share 14.14%
5 year Running Average $0.84 $0.87 $0.88 $0.91 $0.98 $1.05 $1.07 $1.11 $1.18 $1.24 $1.20 $1.24 $1.22 $1.06 $0.99 $1.08 -1.34% <-IRR #YR-> 5 Earnings per Share -6.50%
10 year Running Average $0.55 $0.61 $0.73 $0.80 $0.88 $0.95 $0.97 $1.00 $1.04 $1.11 $1.12 $1.15 $1.17 $1.12 $1.12 $1.14 3.30% <-IRR #YR-> 10 5 yr Running Average 38.32%
* ESP per share (Cdn GAAP) E/P 10 Yrs 5.33% 5Yrs 4.40% 1.85% <-IRR #YR-> 5 5 yr Running Average 9.61%
-$1.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.15
-$1.23 $0.00 $0.00 $0.00 $0.00 $1.15
-$0.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.22
-$1.11 $0.00 $0.00 $0.00 $0.00 $1.22
Dividend* $1.45 $1.56 $1.67 Estimates Dividend*
Increase 8.86% 7.59% 7.05% Estimates Increase
Payout Ratio EPS 268.52% 139.29% 122.79% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split 2013 $1.95 $2.21
Pre-split 2020 $0.98 $1.08 $1.19 $1.32 $1.48 $1.64 $1.80 $1.95 $2.06
Dividend* $0.4875 $0.5375 $0.5950 $0.6600 $0.7400 $0.8200 $0.9000 $0.9725 $1.0300 $1.1075 $1.1650 $1.2548 $1.3320 $1.4294 $1.4544 $1.4544 123.87% <-Total Growth 10 Dividends
Increase 2.63% 10.26% 10.70% 10.92% 12.12% 10.81% 9.76% 8.06% 5.91% 7.52% 5.19% 7.71% 6.15% 7.31% 1.75% 0.00% 27 2 32 Years of data, Count P, N
Average Increases 5 Year Running 20.41% 14.96% 9.83% 8.01% 9.33% 10.96% 10.86% 10.33% 9.33% 8.41% 7.29% 6.88% 6.50% 6.78% 5.62% 4.58% 8.87% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.41 $0.47 $0.51 $0.55 $0.60 $0.67 $0.74 $0.82 $0.89 $0.97 $1.04 $1.11 $1.18 $1.26 $1.33 $1.39 131.41% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 4.86% 4.17% 3.91% 3.92% 3.70% 3.83% 4.48% 4.27% 4.41% 4.56% 4.89% 4.57% 4.40% 5.35% 4.41% <-Median-> 10 Yield H/L Price
Yield on High  Price 4.09% 3.73% 3.61% 3.51% 3.38% 3.65% 4.09% 3.99% 4.20% 4.31% 4.21% 4.19% 3.87% 4.94% 4.04% <-Median-> 10 Yield on High  Price
Yield on Low Price 5.99% 4.73% 4.26% 4.43% 4.08% 4.02% 4.95% 4.60% 4.65% 4.84% 5.85% 5.01% 5.10% 5.83% 4.75% <-Median-> 10 Yield on Low Price
Yield on Close Price 4.29% 3.73% 3.66% 3.61% 3.53% 4.29% 4.21% 4.08% 4.55% 4.41% 4.62% 4.21% 5.10% 6.26% 6.37% 5.10% 4.25% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 60.56% 57.49% 59.06% 65.67% 64.07% 71.62% 87.38% 79.07% 76.87% 76.38% 123.94% 102.85% 115.83% 264.70% 129.86% 106.94% 77.97% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 48.93% 53.54% 57.71% 60.72% 61.54% 63.89% 69.54% 73.54% 75.64% 77.97% 86.39% 89.48% 96.55% 118.65% 133.51% 128.48% 74.59% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 24.69% 27.39% 24.10% 25.35% 26.46% 27.52% 32.99% 29.37% 30.41% 34.12% 32.88% 39.18% 39.62% 51.05% 35.47% 30.81% 31.64% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 18.88% 21.50% 23.33% 24.39% 25.58% 26.17% 27.36% 28.38% 29.35% 30.86% 31.91% 33.13% 35.18% 38.93% 39.01% 38.08% 28.87% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 24.50% 24.78% 23.62% 26.96% 27.26% 27.61% 33.59% 28.99% 32.46% 31.46% 34.94% 38.46% 38.09% 51.05% 35.47% 30.81% 31.96% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 18.63% 21.22% 22.85% 24.67% 25.51% 26.15% 27.87% 28.89% 29.97% 30.77% 32.22% 33.22% 35.08% 38.31% 39.05% 37.68% 29.43% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 4.41% 4.25% 5 Yr Med 5 Yr Cl 4.56% 4.55% 5 Yr Med Payout 102.85% 34.12% 34.94% 6.49% <-IRR #YR-> 5 Dividends 36.97%
* Dividends per share  10 Yr Med and Cur. 44.52% 49.85% 5 Yr Med and Cur. 39.63% 39.87% Last Div Inc ---> $0.3511 $0.3636 3.56% 18.17% <-IRR #YR-> 10 Dividends 123.87%
Dividends Growth 15 8.82% <-IRR #YR-> 15 Dividends 255.20%
Dividends Growth 20 11.54% <-IRR #YR-> 20 Dividends 788.00%
Dividends Growth 25 5.90% <-IRR #YR-> 25 Dividends 319.53%
Dividends Growth 30 6.03% <-IRR #YR-> 30 Dividends
Dividends Growth 35 10.47% <-IRR #YR-> 32 Dividends
Dividends Growth 5 -$0.97 $0.00 $0.00 $0.00 $0.00 $1.33 Dividends Growth 5
Dividends Growth 10 -$0.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.11 $0.00 $0.00 $1.33 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.33 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.33 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.33 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.33 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.33 Dividends Growth 35
Historical Dividends Historical High Div 6.86% Low Div 1.66% 10 Yr High 5.77% 10 Yr Low 3.71% Med Div 4.17% Close Div 3.98% Historical Dividends
High/Ave/Median Values Curr diff Exp. -7.18%     283.60% Cheap 10.36% 71.64% Cheap 52.70% Cheap 59.88% High/Ave/Median 
Future Dividend Yield Div Yield 8.72% earning in 5 Years at IRR of 6.49% Div Inc. 36.97% Future Dividend Yield
Future Dividend Yield Div Yield 11.95% earning in 10 Years at IRR of 6.49% Div Inc. 87.60% Future Dividend Yield
Future Dividend Yield Div Yield 16.36% earning in 15 Years at IRR of 6.49% Div Inc. 156.95% Future Dividend Yield
Future Dividend Paid Div Paid $1.99 earning in 5 Years at IRR of 6.49% Div Inc. 36.97% Future Dividend Paid
Future Dividend Paid Div Paid $2.73 earning in 10 Years at IRR of 6.49% Div Inc. 87.60% Future Dividend Paid
Future Dividend Paid Div Paid $3.74 earning in 15 Years at IRR of 6.49% Div Inc. 156.95% Future Dividend Paid
Dividend Covering Cost Total Div $8.28 over 5 Years at IRR of 6.49% Div Cov. 36.25% Dividend Covering Cost
Dividend Covering Cost Total Div $17.63 over 10 Years at IRR of 6.49% Div Cov. 77.18% Dividend Covering Cost
Dividend Covering Cost Total Div $30.43 over 15 Years at IRR of 6.49% Div Cov. 133.24% Dividend Covering Cost
Yield if held 5 years 4.57% 3.98% 4.05% 6.48% 9.11% 8.18% 6.98% 6.39% 6.11% 5.53% 5.44% 6.25% 5.85% 6.12% 5.99% 6.11% 6.18% <-Median-> 10 Paid Median Price
Yield if held 10 years 4.87% 7.07% 15.73% 12.54% 10.17% 7.69% 6.67% 6.62% 10.12% 13.64% 11.62% 9.73% 8.75% 8.48% 7.27% 6.79% 9.24% <-Median-> 10 Paid Median Price
Yield if held 15 years 8.17% 7.67% 6.46% 5.83% 8.33% 8.18% 11.83% 25.70% 19.57% 15.22% 10.93% 9.30% 9.06% 14.04% 17.91% 14.50% 11.38% <-Median-> 10 Paid Median Price
Yield if held 20 years 15.37% 15.02% 16.20% 11.90% 11.98% 13.74% 12.85% 10.56% 9.09% 12.46% 11.63% 16.50% 35.20% 27.16% 19.99% 13.65% 12.66% <-Median-> 10 Paid Median Price
Yield if held 25 years 25.85% 25.15% 26.48% 18.58% 17.94% 19.51% 17.92% 14.47% 12.62% 16.36% 14.52% 18.58% <-Median-> 9 Paid Median Price
Yield if held 30 years 36.72% 35.06% 36.27% 25.78% 23.55% 24.36% 35.67% <-Median-> 4 Paid Median Price
Yield if held 35 years 45.84%
Cost covered if held 5 years 19.35% 17.23% 17.31% 27.07% 37.19% 33.43% 28.82% 26.87% 26.49% 24.13% 24.14% 27.53% 25.86% 26.94% 27.32% 29.09% 26.97% <-Median-> 10 Paid Median Price Item
Cost covered if held 10 years 30.07% 42.73% 97.65% 79.90% 65.90% 50.80% 44.76% 45.15% 70.91% 96.66% 85.04% 71.71% 65.54% 63.81% 57.29% 56.45% 68.40% <-Median-> 10 Paid Median Price EPS
Cost covered if held 15 years 78.14% 69.82% 56.13% 48.61% 66.33% 63.53% 91.57% 205.81% 164.70% 132.28% 99.35% 85.74% 85.22% 132.69% 178.37% 154.10% 88.66% <-Median-> 10 Paid Median Price AEPS
Cost covered if held 20 years 188.42% 175.83% 181.28% 127.46% 121.54% 134.30% 122.86% 100.58% 88.01% 120.68% 115.18% 164.27% 361.46% 284.20% 223.48% 164.33% 122.20% <-Median-> 10 Paid Median Price CFPS
Cost covered if held 25 years 294.09% 279.64% 292.72% 207.94% 199.76% 220.98% 201.82% 164.55% 143.54% 195.34% 184.30% 214.46% <-Median-> 8 Paid Median Price FCF 
Cost covered if held 30 years 457.21% 434.15% 453.08% 321.35% 307.22% 336.98% 443.62% <-Median-> 4 Paid Median Price
Cost covered if held 35 years 675.49%
Yr  Item Tot. Growth
Revenue Growth  $13,304 $14,368 $14,658 $15,463 $17,258 $18,412 $93,463 38.39% <-Total Growth 5 Revenue Growth  38.39%
AEPS Growth $1.32 $1.43 $1.43 $1.06 $1.07 $1.17 $7.47 -11.03% <-Total Growth 5 AEPS Growth -11.03%
Net Income Growth $1,460 $1,600 $1,746 $1,207 $1,655 $1,615 $9,283 10.62% <-Total Growth 5 Net Income Growth 10.62%
Cash Flow Growth $3,947 $4,058 $3,927 $4,574 $4,388 $4,811 $25,705 21.89% <-Total Growth 5 Cash Flow Growth 21.89%
Dividend Growth $0.97 $1.03 $1.11 $1.17 $1.25 $1.33 $6.86 36.97% <-Total Growth 5 Dividend Growth 36.97%
Stock Price Growth $23.81 $22.63 $25.14 $25.21 $29.79 $26.13 9.74% <-Total Growth 5 Stock Price Growth 9.74%
Revenue Growth  $10,921 $11,404 $12,002 $12,502 $12,799 $13,304 $14,368 $14,658 $15,463 $17,258 $18,412 $153,091 68.59% <-Total Growth 10 Revenue Growth  68.59%
AEPS Growth $1.00 $1.08 $1.21 $1.29 $1.29 $1.32 $1.43 $1.43 $1.06 $1.07 $1.17 $13.33 17.29% <-Total Growth 10 AEPS Growth 17.29%
Net Income Growth $1,318 $1,294 $1,425 $1,382 $1,223 $1,460 $1,600 $1,746 $1,207 $1,655 $1,615 $15,925 22.53% <-Total Growth 10 Net Income Growth 22.53%
Cash Flow Growth $3,219 $3,246 $3,407 $3,542 $3,219 $3,947 $4,058 $3,927 $4,574 $4,388 $4,811 $42,338 49.46% <-Total Growth 10 Cash Flow Growth 49.46%
Dividend Growth $0.60 $0.66 $0.74 $0.82 $0.90 $0.97 $1.03 $1.11 $1.17 $1.25 $1.33 $10.6 123.87% <-Total Growth 10 Dividend Growth 123.87%
Stock Price Growth $16.28 $18.28 $20.95 $19.13 $21.38 $23.81 $22.63 $25.14 $25.21 $29.79 $26.13 60.55% <-Total Growth 10 Stock Price Growth 60.55%
Dividends on Shares $40.92 $45.88 $50.84 $55.80 $60.30 $63.86 $68.67 $72.23 $77.80 $82.58 $88.62 $90.17 $90.17 $618.87 No of Years 10 Total Divs 12/31/12
Paid  $1,009.05 $1,133.36 $1,298.59 $1,186.06 $1,325.25 $1,476.22 $1,402.75 $1,558.68 $1,563.02 $1,846.98 $1,620.06 $1,416.08 $1,416.08 $1,768.86 $1,620.06 No of Years 10 Worth $16.28
Total $2,238.93
Graham No. $10.72 $11.03 $11.56 $12.06 $12.61 $12.90 $12.47 $13.82 $16.07 $16.86 $14.06 $17.40 $17.31 $11.74 $16.90 $18.63 49.73% <-Total Growth 10 Graham Price
Price/GP Ratio Med 0.94 1.17 1.32 1.40 1.59 1.66 1.61 1.65 1.45 1.44 1.69 1.58 1.75 2.28 1.60 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.11 1.31 1.43 1.56 1.74 1.74 1.76 1.77 1.53 1.52 1.97 1.72 1.99 2.47 1.74 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.76 1.03 1.21 1.24 1.44 1.58 1.46 1.53 1.38 1.36 1.42 1.44 1.51 2.09 1.44 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.06 1.31 1.41 1.52 1.66 1.48 1.71 1.72 1.41 1.49 1.79 1.71 1.51 1.95 1.35 1.53 1.59 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 6.08% 30.66% 40.79% 51.62% 66.09% 48.35% 71.42% 72.34% 40.81% 49.07% 79.25% 71.18% 50.96% 94.59% 35.12% 53.17% 58.85% <-Median-> 10 Graham Price
Pre-split 2013 $45.48 $57.64
Pre-split 2020 $22.74 $28.82 $32.55 $36.56 $41.89 $38.26 $42.75 $47.62 $45.25
Price Close $11.37 $14.41 $16.28 $18.28 $20.95 $19.13 $21.38 $23.81 $22.63 $25.14 $25.21 $29.79 $26.13 $22.84 $22.84 $28.53 60.55% <-Total Growth 10 Stock Price
Increase 33.33% 26.74% 12.94% 12.32% 14.58% -8.67% 11.74% 11.39% -4.98% 11.12% 0.28% 18.17% -12.29% -12.59% 0.00% 24.91% 16.66 <-Median-> 10 CAPE (10 Yr P/E)
P/E 14.12 15.41 16.15 18.19 18.13 16.71 20.75 19.36 16.88 17.34 26.82 24.42 22.72 42.30 20.39 20.98 1.88% <-IRR #YR-> 5 Stock Price 9.74%
Trailing P/E 14.48 17.90 17.41 18.14 20.84 16.56 18.67 23.12 18.39 18.76 17.39 31.69 21.42 19.86 42.30 25.47 4.85% <-IRR #YR-> 10 Stock Price 60.55%
CAPE (10 Yr P/E) 16.85 16.68 15.58 15.54 15.54 15.21 15.69 16.38 16.93 17.42 18.44 19.32 19.93 21.16 21.40 21.82 6.61% <-IRR #YR-> 5 Price & Dividend 34.48%
Median 10, 5 Yrs D.  per yr 4.81% 4.74% % Tot Ret 49.80% 71.62% T P/E 18.71 18.76 P/E:  18.77 22.72 9.66% <-IRR #YR-> 10 Price & Dividend 121.89%
Price 15 D.  per yr 4.41% % Tot Ret 46.28% CAPE Diff 153.91% 5.12% <-IRR #YR-> 15 Stock Price 111.41%
Price  20 D.  per yr 5.48% % Tot Ret 36.94% 9.36% <-IRR #YR-> 20 Stock Price 498.97%
Price  25 D.  per yr 3.01% % Tot Ret 46.79% 3.43% <-IRR #YR-> 25 Stock Price 132.27%
Price  30 D.  per yr 4.34% % Tot Ret 43.07% 5.73% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 4.16% % Tot Ret 43.39% 5.43% <-IRR #YR-> 32 Stock Price
Price & Dividend 15 9.53% <-IRR #YR-> 15 Price & Dividend 212.76%
Price & Dividend 20 14.85% <-IRR #YR-> 20 Price & Dividend 812.48%
Price & Dividend 25 6.44% <-IRR #YR-> 25 Price & Dividend 266.93%
Price & Dividend 30 10.07% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 9.59% <-IRR #YR-> 32 Price & Dividend
Price  5 -$23.81 $0.00 $0.00 $0.00 $0.00 $26.13 Price  5
Price 10 -$16.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.13 Price 10
Price & Dividend 5 -$23.81 $1.03 $1.11 $1.17 $1.25 $27.46 Price & Dividend 5
Price & Dividend 10 -$16.28 $0.66 $0.74 $0.82 $0.90 $0.97 $1.03 $1.11 $1.17 $1.25 $27.46 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 $26.13 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 $26.13 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 $26.13 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 $26.13 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.13 Price  35
Price & Dividend 15 $0.49 $0.54 $0.60 $0.66 $0.74 $0.82 $0.90 $0.97 $1.03 $1.11 $1.17 $1.25 $27.46 Price & Dividend 15
Price & Dividend 20 $0.49 $0.54 $0.60 $0.66 $0.74 $0.82 $0.90 $0.97 $1.03 $1.11 $1.17 $1.25 $27.46 Price & Dividend 20
Price & Dividend 25 $0.49 $0.54 $0.60 $0.66 $0.74 $0.82 $0.90 $0.97 $1.03 $1.11 $1.17 $1.25 $27.46 Price & Dividend 25
Price & Dividend 30 $0.49 $0.54 $0.60 $0.66 $0.74 $0.82 $0.90 $0.97 $1.03 $1.11 $1.17 $1.25 $27.46 Price & Dividend 30
Price & Dividend 35 $0.49 $0.54 $0.60 $0.66 $0.74 $0.82 $0.90 $0.97 $1.03 $1.11 $1.17 $1.25 $27.46 Price & Dividend 35
Price H/L Median $10.03 $12.89 $15.23 $16.85 $20.02 $21.44 $20.09 $22.77 $23.34 $24.29 $23.81 $27.49 $30.28 $26.73 98.79% <-Total Growth 10 Stock Price
Increase 23.47% 28.57% 18.13% 10.62% 18.80% 7.09% -6.27% 13.35% 2.50% 4.04% -1.98% 15.46% 10.15% -11.73% 7.11% <-IRR #YR-> 10 Stock Price 98.79%
P/E 12.46 13.79 15.12 16.76 17.33 18.72 19.50 18.51 17.42 16.75 25.32 22.53 26.33 49.49 5.86% <-IRR #YR-> 5 Stock Price 32.95%
Trailing P/E 12.77 16.02 16.29 16.72 19.92 18.56 17.55 22.11 18.98 18.12 16.42 29.24 24.82 23.24 11.80% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 11.90 14.84 17.27 18.56 20.39 20.42 18.80 20.46 19.78 19.60 19.87 22.24 24.82 25.21 10.45% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 18.20 21.25 20.97 20.95 22.74 22.65 20.74 22.83 22.36 21.87 21.18 23.85 25.95 23.86 17.05 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 4.69% 4.59% % Tot Ret 39.75% 43.94% T P/E 18.77 18.98 P/E:  18.62 22.53 Count 32 Years of data
-$15.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.28
-$22.77 $0.00 $0.00 $0.00 $0.00 $30.28
-$15.23 $0.66 $0.74 $0.82 $0.90 $0.97 $1.03 $1.11 $1.17 $1.25 $31.61
-$22.77 $1.03 $1.11 $1.17 $1.25 $31.61
High Months Dec Dec Dec May Nov Jul Jul Nov Sep Dec Feb Sep Apr Feb
Pre-split 2013 $47.69 $57.64
Pre-split 2020 $23.85 $28.82 $32.97 $37.57 $43.78 $44.97 $44.01 $48.79 $49.10
Price High $11.92 $14.41 $16.49 $18.79 $21.89 $22.49 $22.01 $24.40 $24.55 $25.68 $27.68 $29.94 $34.42 $28.94 108.80% <-Total Growth 10 Stock Price
Increase 33.14% 20.86% 14.40% 13.95% 16.53% 2.72% -2.13% 10.86% 0.64% 4.60% 7.79% 8.16% 14.96% -15.92% 7.64% <-IRR #YR-> 10 Stock Price 108.80%
P/E 14.81 15.41 16.36 18.69 18.95 19.64 21.36 19.83 18.32 17.71 29.45 24.54 29.93 53.59 7.13% <-IRR #YR-> 5 Stock Price 41.09%
Trailing P/E 15.19 17.90 17.63 18.65 21.78 19.47 19.22 23.68 19.96 19.16 19.09 31.85 28.21 25.17 18.95 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 19.71 19.96 P/E:  19.74 24.54 29.10 P/E Ratio Historical High
-$16.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $34.42
-$24.40 $0.00 $0.00 $0.00 $0.00 $34.42
Low Months Feb Jan Feb Jun Jan Jun Jan Mar Oct Oct Mar Mar Dec Aug
Pre-split 2013 $32.53 $45.50
Pre-split 2020 $16.27 $22.75 $27.95 $29.82 $36.28 $40.77 $36.35 $42.30 $44.27
Price Low $8.13 $11.38 $13.98 $14.91 $18.14 $20.39 $18.18 $21.15 $22.14 $22.89 $19.93 $25.03 $26.13 $24.51 86.98% <-Total Growth 10 Stock Price
Increase 11.60% 39.87% 22.86% 6.69% 21.66% 12.38% -10.84% 16.37% 4.66% 3.41% -12.93% 25.59% 4.39% -6.20% 6.46% <-IRR #YR-> 10 Stock Price 86.98%
P/E 10.10 12.17 13.87 14.84 15.71 17.80 17.65 17.20 16.52 15.79 21.20 20.52 22.72 45.39 4.32% <-IRR #YR-> 5 Stock Price 23.55%
Trailing P/E 10.36 14.13 14.95 14.80 18.05 17.65 15.87 20.53 18.00 17.08 13.74 26.63 21.42 21.31 14.84 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 17.82 18.00 P/E:  17.42 20.52 11.74 P/E Ratio Historical Low
-$13.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.13
-$21.15 $0.00 $0.00 $0.00 $0.00 $26.13
$928 <-12 mths -20.27%
Free Cash Flow MS, WSJ $949 $683 $1,269 $1,144 -$137 -$1,014 $322 $856 $1,183 $33 $1,752 -$928 $1,164 $1,504 $2,532 $2,923 -8.27% <-Total Growth 10 Free Cash Flow WSJ agree
Change -28.03% 85.80% -9.85% -111.98% -640.15% 131.76% 165.84% 38.20% -97.21% 5209.09% -152.97% 225.43% 29.21% 68.35% 15.44% 6.34% <-IRR #YR-> 5 Free Cash Flow MS 35.98%
FCF/CF from Op Ratio 0.37 0.27 0.39 0.35 -0.04 -0.29 0.10 0.22 0.29 0.01 0.38 -0.21 0.24 0.37 0.43 0.43 -0.86% <-IRR #YR-> 10 Free Cash Flow MS -8.27%
Dividends paid in Cash $629 $698 $776 $823 $901 $992 $1,070 $1,082 $1,141 $1,149 $930 $1,719 $1,906 $2,068 $2,105 $2,105 145.70% <-Total Growth 10 Dividends paid
Percentage paid -97.83% 332.30% 126.40% 96.45% 3481.82% 53.08% -185.25% 163.75% 137.52% 83.12% 72.00% 111.43% <-Median-> 8 Percentage paid
5 Year Coverage 393.77% 129.57% 207.91% 213.64% 220.50% 144.89% 137.63% 210.78% <-Median-> 4 5 Year Coverage
Dividend Coverage Ratio -1.02 0.30 0.79 1.04 0.03 1.88 -0.54 0.61 0.73 1.20 1.39 0.46 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 0.25 0.77 0.48 0.47 0.45 0.69 0.73 5 Year of Coverage
-$856.00 0.00 0.00 0.00 0.00 1164.00
-$1,269.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1164.00
Free Cash Flow Markt Sc $866 $1,197 $932 $1,435 $777 $1,274 $1,504 $2,532 $2,923 47.11% <-Total Growth 5 Free Cash Flow Markt Sc
Change 38.22% -22.14% 53.97% -45.85% 63.96% 18.05% 68.35% 15.44% 8.03% <-IRR #YR-> 5 Free Cash Flow MS
FCF/CF from Op Ratio 0.22 0.29 0.24 0.31 0.18 0.26 0.37 0.43 0.43 8.03% <-IRR #YR-> 5 Free Cash Flow MS
Dividends paid in Cash $1,082 $1,141 $1,149 $930 $1,719 $1,906 $2,068 $2,105 $2,105 76.16% <-Total Growth 5 Dividends paid
Dividends Percentage paid 124.94% 95.32% 123.28% 64.81% 221.25% 149.61% 137.52% 83.12% 72.00% 124.11% <-Median-> 6 Percentage paid
5 Year Coverage 115.63% 121.91% 131.25% 116.03% 109.91% 118.77% <-Median-> 2 5 Year Coverage
Dividend Coverage Ratio 0.80 1.05 0.81 1.54 0.45 0.67 0.73 1.20 1.39 0.81 <-Median-> 6 Dividend Coverage Ratio
5 Year of Coverage 0.80 0.93 0.89 1.03 0.86 0.82 0.76 0.86 0.91 5 Year of Coverage
-$866.00 0.00 0.00 0.00 0.00 1274.00
-$866.00 0.00 0.00 0.00 0.00 1274.00
Market Cap $14,661 $18,724 $21,220 $22,793 $25,512 $22,738 $25,223 $28,382 $27,105 $30,419 $32,546 $40,812 $37,392 $33,049 $33,049 $41,283 76.21% <-Total Growth 10 Market Cap
Pre-split 2013 321 326 327
Pre-split 2020 642.0 652.0 654.0 643 618 604 593 593 597 602 602
Diluted # of Shares in Million 1284.0 1304.0 1308.0 1286 1236 1208 1186 1186 1194 1204 1278 1351 1403 1384 7.26% <-Total Growth 10 Diluted
Change 0.94% 1.56% 0.31% -1.68% -3.89% -2.27% -1.82% 0.00% 0.67% 0.84% 6.15% 5.71% 3.85% -1.35% 0.34% <-Median-> 10 Change
Difference Diluted/Basic -0.3% -0.6% -0.3% -0.5% -0.3% -0.2% -0.2% 0.0% 0.0% 0.0% -0.2% -0.4% -0.5% -0.4% -0.20% <-Median-> 10 Difference Diluted/Basic
Pre-split 2013 320 324 326
Pre-split 2020 640.00 648.00 652.00 640 616 603 592 593 597 602 602
Basic # of Shares in Millions 1,280.00 1,296.00 1,304.00 1280 1232 1206 1184 1186 1194 1204 1275 1346 1396 1378 7.06% <-Total Growth 10 Basic
Change 0.63% 1.25% 0.62% -1.84% -3.75% -2.11% -1.82% 0.17% 0.67% 0.84% 5.90% 5.57% 3.71% -1.29% 0.42% <-Median-> 10 Change
Difference Basic/Outstanding 0.7% 0.3% 0.0% -2.6% -1.1% -1.4% -0.3% 0.5% 0.3% 0.5% 1.3% 1.8% 2.5% 5.0% 0.42% <-Median-> 10 Difference Basic/Outstanding
$4,304 <-12 mths -10.54%
BC Tel 1-1
Telus 1-.7773
Common Shares 174.92 174.92 174.91
Non-Voting Shares 147.45 149.93 151.05
Pre-slip 2013 322.36 324.85 325.96
Pre-split 2020
Common Shares 349.83 349.83 349.82
Non-Voting Shares 294.90 299.87 302.10
Pre-split 2020 644.73 649.70 651.93 623.43 609.02 594.30 590 596 599 605
# of Share in Millions 1,289.46 1,299.39 1,303.85 1,246.86 1,218.05 1,188.60 1,180 1,192 1,198 1,210 1,291 1,370 1,431 1,447 1,447 1,447 0.93% <-IRR #YR-> 10 Shares 9.75%
Change 1.47% 0.77% 0.34% -4.37% -2.31% -2.42% -0.72% 1.02% 0.50% 1.00% 6.69% 6.12% 4.45% 1.12% 0.00% 0.00% 3.72% <-IRR #YR-> 5 Shares 20.05%
Cash Flow from Operations $M $2,546.0 $2,550.0 $3,219 $3,246 $3,407 $3,542 $3,219 $3,947 $4,058 $3,927 $4,574 $4,388 $4,811 $4,052 $5,933 $6,830 49.46% <-Total Growth 10 Cash Flow
Increase -12.33% 0.16% 26.24% 0.84% 4.96% 3.96% -9.12% 22.62% 2.81% -3.23% 16.48% -4.07% 9.64% -15.78% 46.43% 15.12% SO, Buy Backs
5 year Running Average $2,849 $2,798 $2,808 $2,893 $2,994 $3,193 $3,327 $3,472 $3,635 $3,739 $3,945 $4,179 $4,352 $4,350 $4,751 $5,203 54.99% <-Total Growth 10 CF 5 Yr Running
CFPS $1.97 $1.96 $2.47 $2.60 $2.80 $2.98 $2.73 $3.31 $3.39 $3.25 $3.54 $3.20 $3.36 $2.80 $4.10 $4.72 36.18% <-Total Growth 10 Cash Flow per Share
Increase -13.60% -0.61% 25.80% 5.45% 7.44% 6.54% -8.46% 21.38% 2.30% -4.19% 9.17% -9.60% 4.97% -16.72% 46.43% 15.12% 4.10% <-IRR #YR-> 10 Cash Flow 49.46%
5 year Running Average $2.18 $2.16 $2.18 $2.26 $2.36 $2.56 $2.72 $2.88 $3.04 $3.13 $3.24 $3.34 $3.35 $3.23 $3.40 $3.64 4.04% <-IRR #YR-> 5 Cash Flow 21.89%
P/CF on Med Price 5.08 6.57 6.17 6.47 7.16 7.19 7.36 6.88 6.89 7.48 6.72 8.58 9.01 9.54 0.00 0.00 3.14% <-IRR #YR-> 10 Cash Flow per Share 36.18%
P/CF on Closing Price 5.76 7.34 6.59 7.02 7.49 6.42 7.84 7.19 6.68 7.75 7.12 9.30 7.77 8.16 5.57 6.04 0.30% <-IRR #YR-> 5 Cash Flow per Share 1.53%
13.70% Diff M/C 4.37% <-IRR #YR-> 10 CFPS 5 yr Running 53.45%
$4,836 <-12 mths -3.36%
Excl.Working Capital CF $20.00 $268.00 $66.00 -$194.00 -$101.00 -$12.00 -$57 $52 -$256 $332 -$270 $82 $193 $0 $0 $0 3.03% <-IRR #YR-> 5 CFPS 5 yr Running 16.10%
CF fr Op $M WC $2,566.0 $2,818.0 $3,285 $3,052 $3,306 $3,530 $3,162 $3,999 $3,802 $4,259 $4,304 $4,470 $5,004 $4,052 $5,933 $6,830 52.33% <-Total Growth 10 Cash Flow less WC
Increase -1.04% 9.82% 16.57% -7.09% 8.32% 6.78% -10.42% 26.47% -4.93% 12.02% 1.06% 3.86% 11.95% -19.03% 46.43% 15.12% 4.30% <-IRR #YR-> 10 Cash Flow less WC 52.33%
5 year Running Average $2,889 $2,835 $2,867 $2,863 $3,005 $3,198 $3,267 $3,410 $3,560 $3,750 $3,905 $4,167 $4,368 $4,418 $4,752 $5,258 4.59% <-IRR #YR-> 5 Cash Flow less WC 25.13%
CFPS Excl. WC $1.99 $2.17 $2.52 $2.45 $2.71 $2.97 $2.68 $3.35 $3.17 $3.52 $3.33 $3.26 $3.50 $2.80 $4.10 $4.72 4.30% <-IRR #YR-> 10 CF less WC 5 Yr Run 52.35%
Increase -2.47% 8.98% 16.17% -2.85% 10.89% 9.42% -9.77% 25.20% -5.40% 10.91% -5.28% -2.13% 7.17% -19.93% 46.43% 15.12% 5.08% <-IRR #YR-> 5 CF less WC 5 Yr Run 28.10%
5 year Running Average $2.21 $2.19 $2.23 $2.23 $2.37 $2.56 $2.67 $2.83 $2.98 $3.14 $3.21 $3.33 $3.36 $3.28 $3.40 $3.68 3.33% <-IRR #YR-> 10 CFPS - Less WC 38.79%
P/CF on Med Price 5.08 6.57 6.17 6.47 7.37 7.22 7.50 6.79 7.36 6.90 7.14 8.42 8.66 9.54 0.00 0.00 0.83% <-IRR #YR-> 5 CFPS - Less WC 4.23%
P/CF on Closing Price 5.76 7.34 6.59 7.02 7.72 6.44 7.98 7.10 7.13 7.14 7.56 9.13 7.47 8.16 5.57 6.04 4.19% <-IRR #YR-> 10 CFPS 5 yr Running 50.73%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.17 5 yr  7.48 P/CF Med 10 yr 7.29 5 yr  7.36 11.95% Diff M/C 3.45% <-IRR #YR-> 5 CFPS 5 yr Running 18.50%
-1,303.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1,431.0 Shares
-1,192.0 0.0 0.0 0.0 0.0 1,431.0 Shares
-$3,219.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,811.0 Cash Flow
-$3,947.0 $0.0 $0.0 $0.0 $0.0 $4,811.0 Cash Flow
-$2.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.36 Cash Flow per Share
-$3.31 $0.00 $0.00 $0.00 $0.00 $3.36 Cash Flow per Share
-$2.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.35 CFPS 5 yr Running
-$2.88 $0.00 $0.00 $0.00 $0.00 $3.35 CFPS 5 yr Running
-$3,285.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5,004.0 Cash Flow less WC
-$3,999.0 $0.0 $0.0 $0.0 $0.0 $5,004.0 Cash Flow less WC
-$2,867.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,367.8 CF less WC 5 Yr Run
-$3,409.8 $0.0 $0.0 $0.0 $0.0 $4,367.8 CF less WC 5 Yr Run
-$2.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.50 CFPS - Less WC
-$3.35 $0.00 $0.00 $0.00 $0.00 $3.50 CFPS - Less WC
-$2.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.36 CFPS 5 yr Running
-$2.83 $0.00 $0.00 $0.00 $0.00 $3.36 CFPS 5 yr Running
Net change in non-cash operating working capital -$236.00 -$255.0 $52.0 $187.0 -$64.0
Accounts Receivable $55 -$45 -$70 $74 -$329 -$231 -$290 -$312
Inventories -$40 $42 -$60 $4 -$61 $30 -$41 -$89
Contract Assets -$103 $123 $298 -$4 $9
Prepaid Expenses -$22 -$20 -$27 -$46 $0 $79 -$44 -$56
Accounts Payable and Accrued Liab. -$60 $126 $126 -$11 $73 $189 $289 $173
Income & other taxes rec & pay Net $277 -$287 -$49 -$77 $50
Advance Billings, customer Deposits $7 -$28 $38 $12 -$10 $54 $62 -$12
Provisions $72 -$18 -$59 $49 $159 -$100 $23 $44
Non-current contract Assets
Income and other taxes receivable $216.00 -$13.0 -$118.0 $7.0 $165.0
and payable, net
                         
Net. -$20.0 -$268.0 -$66.0 $194.0 $101.0 $12.0 $57.0 -$52.0 $256 -$332 $270 -$82 -$193
Google --> TD 2017     -$66.0 $194.0 $101.0 $12.0 $57.0 -$52 $194 -$332 $270 -$82 -$237
Difference $0.0 $0.0 $0.0 $0.0 $0.0 $0 $62 $0 $0 $0 $44
TD $194 $101 $12 $57
Difference $0 $0 $0 $0
Changes found in Sep 2019 -$64 $214 -$71 -$263
Changes found in Sep 2020 -$71 -$219 $256
OPM 26.04% 24.53% 29.48% 28.46% 28.39% 28.33% 25.15% 29.67% 28.24% 26.79% 29.58% 25.43% 26.13% 19.89% -11.35% <-Total Growth 10 OPM
Increase -13.88% -5.80% 20.18% -3.43% -0.27% -0.20% -11.23% 17.96% -4.80% -5.14% 10.41% -14.04% 2.77% -23.88% Should increase  or be stable.
Diff from Ave -8.19% -13.52% 3.94% 0.37% 0.10% -0.10% -11.31% 4.61% -0.41% -5.53% 4.31% -10.34% -7.86% -29.86% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 28.36% 5 Yrs 28.24% should be  zero, it is a   check on calculations
$6,995 <-12 mths 5.30%
Adjusted EBITDA $5,250 $5,693 $5,701 $6,069 $6,643 $7,123 $7,740 $8,204 Adjusted EBITDA
Change 8.44% 0.14% 6.46% 9.46% 7.23% 8.66% 5.99% Change
Margin 36.54% 38.84% 36.87% 35.17% 36.08% 34.97% 36.14% 36.35% Margin
Long Term Debt $5,313 $5,508 $5,711 $7,493 $9,321 $12,038 $12,931 $12,256 $13,265 $17,142 $18,856 $17,925 $22,496 $22,872 293.91% <-Total Growth 10 Debt Type
Change -12.76% 3.67% 3.69% 31.20% 24.40% 29.15% 7.42% -5.22% 8.23% 29.23% 10.00% -4.94% 25.50% 1.67% 17.20% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.36 0.29 0.27 0.33 0.37 0.53 0.51 0.43 0.49 0.56 0.58 0.44 0.60 0.69 0.50 <-Median-> 10 % of Market C. Intang/GW
Assets/Current Liabilities Ratio 4.96 5.18 5.81 6.54 6.64 6.18 5.60 5.69 6.83 6.81 7.33 5.80 6.53 5.91 6.53 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 2.09 2.16 1.77 2.31 2.74 3.40 4.02 3.11 3.27 4.37 4.12 4.09 4.68 5.65 3.71 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Liq, CF DB
Intangibles $5,134 $6,153 $6,181 $6,531 $7,797 $7,797 $10,364 $10,668 $10,956 $12,812 $15,026 $17,485 $19,178 $19,871 210.27% <-Total Growth 10 Intangibles Debt Ratio
Goodwill $3,572 $3,661 $3,702 $3,737 $3,757 $3,757 $3,787 $4,217 $4,733 $8,331 $7,235 $7,281 $9,169 $10,015 147.68% <-Total Growth 10 Goodwill Leverage
Total $8,706 $9,814 $9,883 $10,268 $11,554 $11,554 $14,151 $14,885 $15,689 $21,143 $22,261 $24,766 $28,347 $29,886 186.83% <-Total Growth 10 Total D/E Ratio
Change -0.16% 12.73% 0.70% 3.90% 12.52% 0.00% 22.48% 5.19% 5.40% 34.76% 5.29% 11.25% 14.46% 5.43% 8.33% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.59 0.52 0.47 0.45 0.45 0.51 0.56 0.52 0.58 0.70 0.68 0.61 0.76 0.90 0.57 <-Median-> 10 % of Market C.
Current Assets $1,390 $2,051 $2,210 $2,329 $2,186 $2,331 $2,474 $2,884 $3,841 $4,353 $4,683 $5,032 $6,092 $5,928 Liquidity ratio of 1.5 and up, best
Current Liabilities $3,949 $3,845 $3,520 $3,299 $3,499 $4,276 $4,951 $5,190 $4,841 $5,574 $5,909 $8,273 $8,281 $9,426 0.67 <-Median-> 10 Ratio
Liquidity 0.35 0.53 0.63 0.71 0.62 0.55 0.50 0.56 0.79 0.78 0.79 0.61 0.74 0.63 0.78 <-Median-> 5 Ratio
Liq. with CF aft div 0.84 1.01 1.32 1.44 1.34 1.15 0.94 1.09 1.38 1.25 1.31 0.93 1.09 0.84 1.25 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.58 0.67 0.83 0.84 0.65 0.56 0.59 0.64 0.85 0.65 0.64 0.56 0.66 0.84 0.65 <-Median-> 5 Ratio
Curr Long Term Debt $1,066 $545 $21 $255 $856 $1,327 $1,404 $836 $1,332 $1,432 $2,927 $2,541 $3,716
Liquidity Less CLTD 0.74 0.74 0.71 0.67 0.68 0.68 0.76 0.96 1.03 1.05 0.94 1.06 1.04 1.03 <-Median-> 5 Ratio
Liq. with CF aft div 1.40 1.56 1.45 1.45 1.43 1.28 1.50 1.66 1.64 1.73 1.44 1.57 1.39 1.64 <-Median-> 5 Ratio
Assets $19,599 $19,931 $20,445 $21,566 $23,217 $26,406 $27,729 $29,548 $33,065 $37,975 $43,332 $47,994 $54,046 $55,677 Debt Ratio of 1.5 and up, best
Liabilities $11,398 $12,418 $12,759 $13,551 $15,763 $18,734 $19,793 $21,285 $22,724 $27,316 $30,730 $31,935 $36,388 $38,098 1.43 <-Median-> 10 Ratio
Debt Ratio 1.72 1.61 1.60 1.59 1.47 1.41 1.40 1.39 1.46 1.39 1.41 1.50 1.49 1.46 1.46 <-Median-> 5 Ratio
Estimates BVPS $10.80 $10.20 $9.82 Estimates Estimates BVPS
Estimate Book Value $15,627.6 $14,759.4 $14,209.5 Estimates Estimate Book Value
P/B Ratio (Close) 2.11 2.24 2.91 Estimates P/B Ratio (Close)
Difference from 10 year median -23.26% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $8,201 $7,513 $7,686 $8,015 $7,454 $7,672 $7,936 $8,263 $10,341 $10,659 $12,602 $16,059 $17,658 $17,579 129.74% <-Total Growth 10 Book Value
NCI $22 $0 $0 $0 $0 $0 $19 $42 $82 $111 $528 $943 $1,089 $1,172 NCI
Preferred Shares $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Preferred Shares
Book Value $8,179 $7,513 $7,686 $8,015 $7,454 $7,672 $7,917 $8,221 $10,259 $10,548 $12,074 $15,116 $16,569 $16,407 $16,407 $16,407 115.57% <-Total Growth 10 Book Value
Book Value per Share $6.34 $5.78 $5.89 $6.43 $6.12 $6.45 $6.71 $6.90 $8.56 $8.72 $9.35 $11.03 $11.58 $11.34 $11.34 $11.34 96.42% <-Total Growth 10 Book Value per Share
Change 6.71% -8.85% 1.95% 9.05% -4.80% 5.47% 3.95% 2.79% 24.17% 1.80% 7.29% 17.98% 4.94% -2.07% 0.00% 0.00% -14.66% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.58 2.23 2.58 2.62 3.27 3.32 2.99 3.30 2.73 2.79 2.55 2.49 2.61 2.36 2.36 P/B Ratio Historical Median
P/B Ratio (Close) 1.79 2.49 2.76 2.84 3.42 2.96 3.19 3.45 2.64 2.88 2.70 2.70 2.26 2.01 2.01 2.52 6.98% <-IRR #YR-> 10 Book Value per Share 96.42%
Change 24.95% 39.04% 10.78% 3.00% 20.35% -13.41% 7.49% 8.36% -23.47% 9.15% -6.53% 0.16% -16.41% -10.74% 0.00% 24.91% 10.92% <-IRR #YR-> 5 Book Value per Share 67.88%
Leverage (A/BK) 2.39 2.65 2.66 2.69 3.11 3.44 3.49 3.58 3.20 3.56 3.44 2.99 3.06 3.17 3.32 <-Median-> 10 A/BV
Debt/Equity Ratio 1.39 1.65 1.66 1.69 2.11 2.44 2.49 2.58 2.20 2.56 2.44 1.99 2.06 2.17 2.32 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.76 5 yr Med 2.61 -26.91% Diff M/C 2.66 Historical A/BV
-$5.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.58
-$6.90 $0.00 $0.00 $0.00 $0.00 $11.58
$827 <-12 mths -50.00%
Total Comprehensive Income $1,092 $374 $947 $2,283 $987 $1,846 $1,221 $1,320 $1,908 $1,554 $964 $2,349 $1,797 89.76% <-Total Growth 10 Total Comprehensive Income
NCI $0 $0 $0 $0 $0 $0 $15 $23 $10 $38 $71 $8 $143 NCI
Shareholders $1,092 $374 $947 $2,283 $987 $1,846 $1,206 $1,297 $1,898 $1,516 $893 $2,341 $1,654 74.66% <-Total Growth 10 Shareholders
Increase 3.02% -65.75% 153.21% 141.08% -56.77% 87.03% -34.67% 7.55% 46.34% -20.13% -41.09% 162.15% -29.35% -20.13% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,147 $992 $915 $1,151 $1,137 $1,287 $1,454 $1,524 $1,447 $1,553 $1,362 $1,589 $1,660 5.73% <-IRR #YR-> 10 Comprehensive Income 74.66%
ROE 13.4% 5.0% 12.3% 28.5% 13.2% 24.1% 15.2% 15.8% 18.5% 14.4% 7.4% 15.5% 10.0% 4.98% <-IRR #YR-> 5 Comprehensive Income 27.53%
5Yr Median 15.3% 14.0% 13.4% 13.4% 13.2% 13.2% 15.2% 15.8% 15.8% 15.8% 15.2% 15.5% 14.4% 6.14% <-IRR #YR-> 10 5 Yr Running Average 81.46%
% Difference from NI 5.2% -69.2% -28.1% 76.4% -30.7% 33.6% -1.4% -11.2% 18.6% -13.2% -26.0% 41.5% 2.4% 1.73% <-IRR #YR-> 5 5 Yr Running Average 8.96%
Median Values Diff 5, 10 yr 0.5% 2.4% 14.4% <-Median-> 5 Return on Equity
-$947 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,654
-$1,297 $0 $0 $0 $0 $1,654
-$915 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,660
-$1,524 $0 $0 $0 $0 $1,660
Current Liability Coverage Ratio 0.65 0.73 0.93 0.93 0.94 0.83 0.64 0.77 0.79 0.76 0.73 0.54 0.60 0.43   CFO / Current Liabilities
5 year Median 0.87 0.87 0.87 0.87 0.93 0.93 0.93 0.83 0.79 0.77 0.76 0.76 0.73 0.60 0.73 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 13.09% 14.14% 16.07% 14.15% 14.24% 13.37% 11.40% 13.53% 11.50% 11.22% 9.93% 9.31% 9.26% 7.28% CFO / Total Assets
5 year Median 16.04% 14.14% 14.14% 14.14% 14.15% 14.15% 14.15% 13.53% 13.37% 11.50% 11.40% 11.22% 9.93% 9.31% 9.9% <-Median-> 5 Return on Assets 
Return on Assets ROA 5.30% 6.10% 6.45% 6.00% 6.14% 5.23% 4.41% 4.94% 4.84% 4.60% 2.79% 3.45% 2.99% 3.37% Net  Income/Assets Return on Assets
5Yr Median 5.89% 5.89% 5.89% 6.00% 6.10% 6.10% 6.00% 5.23% 4.94% 4.84% 4.60% 4.60% 3.45% 3.37% 4.7% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 12.69% 16.17% 17.15% 16.14% 19.12% 18.01% 15.45% 17.76% 15.60% 16.55% 10.00% 10.95% 9.75% 11.45% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 15.71% 15.71% 15.71% 16.14% 16.17% 17.15% 17.15% 17.76% 17.76% 16.55% 15.60% 15.60% 10.95% 10.95% 15.9% <-Median-> 10 Return on Equity
$1,179 <-12 mths -27.00%
Total Net Income $1,038 $1,215 $1,318 $1,294 $1,425 $1,382 $1,236 $1,479 $1,624 $1,776 $1,260 $1,698 $1,718 30.35% <-Total Growth 10 Total Net Income
NCI $0 $0 $0 $0 $0 $0 $13 $19 $24 $30 $53 $43 $103 NCI
Shareholders $1,038 $1,215 $1,318 $1,294 $1,425 $1,382 $1,223 $1,460 $1,600 $1,746 $1,207 $1,655 $1,615 $1,879 $2,173 22.53% <-Total Growth 10 Shareholders
Increase 4.01% 17.05% 8.48% -1.82% 10.12% -3.02% -11.51% 19.38% 9.59% 9.13% -30.87% 37.12% -2.42% 16.35% 15.65% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,109 $1,127 $1,139 $1,173 $1,258 $1,327 $1,328 $1,357 $1,418 $1,482 $1,447 $1,534 $1,565 $1,620 $1,706 2.05% <-IRR #YR-> 10 Net Income 22.53%
Operating Cash Flow $2,546 $2,550 $3,219 $3,246 $3,407 $3,542 $3,219 $3,947 $4,058 $3,927 $4,574 $4,388 $4,811 2.04% <-IRR #YR-> 5 Net Income 10.62%
Investment Cash Flow -$1,707 -$1,968 -$2,058 -$2,389 -$3,668 -$4,477 -$2,923 -$3,643 -$2,977 -$5,044 -$6,165 -$5,466 -$5,408 3.22% <-IRR #YR-> 10 5 Yr Running Ave. 37.32%
Total Accruals $199 $633 $157 $437 $1,686 $2,317 $927 $1,156 $519 $2,863 $2,798 $2,733 $2,212 2.89% <-IRR #YR-> 5 5 Yr Running Ave. 15.32%
Total Assets $19,599 $19,931 $20,445 $21,566 $23,217 $26,406 $27,729 $29,548 $33,065 $37,975 $43,332 $47,994 $54,046 Balance Sheet Assets
Accruals Ratio 1.02% 3.18% 0.77% 2.03% 7.26% 8.77% 3.34% 3.91% 1.57% 7.54% 6.46% 5.69% 4.09% 5.69% <-Median-> 5 Ratio
EPS/CF Ratio 0.40 0.43 0.40 0.41 0.43 0.39 0.38 0.37 0.42 0.41 0.28 0.37 0.33 0.38 <-Median-> 10 EPS/CF Ratio
-$1,318 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,615
-$1,460 $0 $0 $0 $0 $1,615
-$1,139 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,565
-$1,357 $0 $0 $0 $0 $1,565
Change in Close 33.33% 26.74% 12.94% 12.32% 14.58% -8.67% 11.74% 11.39% -4.98% 11.12% 0.28% 18.17% -12.29% -12.59% 0.00% 24.91% Count 27 Years of data
up/down down down down down down Count 8 29.63%
Meet Prediction? Yes Yes % right Count 4 50.00%
Financial Cash Flow -$863 -$553 -$1,100 -$628 -$15 $1,098 -$87 -$227 -$1,176 $1,238 $1,904 $953 $848 C F Statement  Financial Cash Flow
Total Accruals $1,062 $1,186 $1,257 $1,065 $1,701 $1,219 $1,014 $1,383 $1,695 $1,625 $894 $1,780 $1,364 Accruals
Accruals Ratio 5.42% 5.95% 6.15% 4.94% 7.33% 4.62% 3.66% 4.68% 5.13% 4.28% 2.06% 3.71% 2.52% 3.71% <-Median-> 5 Ratio
Cash  $17 $46 $107 $336 $60 $223 $432 $509 $414 $535 $848 $723 $974 $649 Cash
Cash per Share $0.01 $0.04 $0.08 $0.27 $0.05 $0.19 $0.37 $0.43 $0.35 $0.44 $0.66 $0.53 $0.68 $0.45 $0.53 <-Median-> 5 Cash per Share
Percentage of Stock Price 0.12% 0.25% 0.50% 1.47% 0.24% 0.98% 1.71% 1.79% 1.53% 1.76% 2.61% 1.77% 2.60% 1.96% 1.77% <-Median-> 5 % of Stock Price
Notes:
September 8, 2023.  Last estimates were 2022, 2023 and 2024 of $18286M, $19962M and $21142M for Revenue, $1.27, $1.44 and $1.71 for AEPS, $1.21, $1.33 and $1.56 for EPS, 
$1.36. $1.45 and $1.56 for Dividends, $1226M, $2735M and $3291M for FCF, $3.41, $3.93 and $4.69 for CFPS, $14.40, $11.00 and $11.10 for BVPS, $1705M, $1879M and $2173M for Net Income.
September 10, 2022.  Last estimates were for 2021, 2022 and 2023 of $16901M, $18044M and $18805M for Revenue, $1.03, $1.17 and $1.37 for EPS, $1.28, $1.37 and $1.46 for Dividends, 
$937M, $1448M and $2693M for FCF, $3.31, $3.72 and $4.26 for CFPS, and $1418M, $1631M and $1876M for Net Income.
September 4, 2021.  Last estimates were for 2020, 2021, and $2022 of $15247M, $16063M and $16632M for Revenue, $1.07, $1.26 and $1.32 for EPS, $1.19, $1.28 and $1.36 for Div, 
$1479M, $1904M and $2281M for FCF, $3.48 and $3.57 for CFPS for 2020-21, and $1389M, $1666M and $1769M for Net Income.
September 12, 2020.  Last estimates were for 2019, 2020 and 2021 of $14784, $15276 and $15712 for Revenue, $1.47, $1.48 and 1.57 for EPS, $6.85 and $7.36 for CFPS for 2020 and 2021 and $1794, $1798 and $1929 for Net Income.
September 8, 2019.  Last estimates were for 2018, 2019 and 2020 of $14111M, $14667M and $15217M for Revenue, $2.68, $2.85 and $3.08 for EPS, $7.02, $7.16 and $7.35 for CFPS and $1595M, $1714M and $1845M for Net Income.
September 16, 2018.  Last estimates were for 2017, 2018 and 2019 of $13288M, $13734M and $14019M for Revenue, $2.57, $2.80 and $3.09 for EPS, $6.54, $6.74 and $7.02 for CFPS, $1504M, $1635M and $1742M for Net Income.
September 17, 2017.  Last estimates were for 2016  and 2017 of $13007M and $13373M for Revenue, $2.78 and $2.94 for EPS, $5.49 and $6.11 for CFPSand $1708M and $1843M for Net Income.
September 18, 2016.  Last estimates were for 2015, 2016 and 2017 of $12524M, $13007M and $13373M for Revenue, $2.52, $2.78 and $2.94 for EPS, $5.49, $5.89 and $6.11 for CFPS and $1519M, $1708M and $1843M for Net Income.
September 23, 2015.  Last estimates were for 2014, 2015 and 2016 of $11901M, $12357M and $13669M for Revenue, $2.35, $2.60 and $2.79 for EPS, $4.90, $5.36 and $6.00 for CFPS and $1472M, $1602M and $1677M for Net Income.
September 15, 2014.  Last estimates were for 2013, 2014 and 2015 of $11421M, $11852M and $12224M for Revenue, $2.09, $2.30 and $2.62 for EPS, $4.86, $4.86, $4.86
In 2013 they got rid of non-voting shares and now only have common shares.
August 18, 2013.  Last estimates were for 2012 and 2013 of $10.383 (2012 only) Revenue, $4.05 and $4.44 EPS and $9.09 (2012 only) for CFPS.
In 2013, all the non-voting shares were changed into common shares, so now there is only one type of shares.
February 4 2013. Non-voting shares of Telus, with the ticker symbol T.A were converted one-for-one into voting shares, with the ticker symbol T. On February 11 all the shares began trading under the one ticker symbol.
Feb 6, 2012.  Last estimates I got were for 2010 and 2011 of $3.25 and $3.65 for EPS and $7.65 and $8.80 for CF
Telus non-voting shares are TSX-T.A and US shares on NYSE of TU.  I am following TSX-T, which are the voting shares.  Both shares get the same dividend amount per share.
BC Telecom and Telus joined 31 Jan1999
If federal foreign ownership restrictions were removed, non-voting shares may convert on a one-for-one basis to common shares.
Sector:
Telecom Service, Utilities
What should this stock accomplish?
Would I buy this company and Why.
If I was looking for a telecom stock, I would consider this one. It is a dividend growth stock. 
Why am I following this stock. 
I started to follow this stock because of a list of stock John Sartz talked about in 2008.  
At the Toronto Money Shows in 2009 and 2010 Aaron Dunn from KeyStone Financial Publishing Corp talked about having recommended this stock.  
Aaron Dunn says he likes companies with resilient business models, which are profitable and are growing their earnings.  He also like companies with strong management teams, health balance sheets and compelling valuations.  
They look at the P/E and the Price/Cash Flow ratios.  Telus Corp (TSX-T) was one of three stocks he recommended in 2009.  
Dividends
Dividends are paid in Cycle 1, that is January, April, July and October.  Dividends are declared for shareholders of record of one month and paid in the following month.
For example, the dividend declared for the shareholders of record of September 10, 2013 was paid on October 1, 2013.
How they make their money.
Telus is one of the Big Three wireless service providers in Canada.  It is the incumbent local exchange carrier in the western Canadian provinces of British Columbia and Alberta, 
where it provides internet, television, and landline phone services. It also has a small wireline presence in eastern Quebec. Mostly because of recent acquisitions, more than 20% 
of Telus' sales now come from non-telecom businesses, most notably in the international business services, health, security, and agriculture industries.
http://www.cantechletter.com/2014/01/europacific-canadas-rob-goff-reveals-top-tech-picks-2014/ 
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.
Updated for Split
%, 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
On Sep 16 2014 2015 Sep 18 2016 Sep 17 2017 Sep 16 2018 Sep 8 2019 Sep 12 2020 Sep 4 2021 Sep 10 2022 Sep 8 2023
Entwistle, Darren 0.02% 0.490 0.04% 0.370 0.03% 0.394 0.03% 0.367 0.03% 0.758 0.06% 0.385 0.03% 0.392 0.03% 0.773 0.05% 97.16%
CEO - Shares - Amount $5.371 $10.480 $8.798 $8.905 $9.222 $19.111 $11.454 $10.248 $17.661
Options - percentage 0.09% 0.566 0.05% 1.220 0.10% 1.205 0.10% 1.285 0.11% 2.350 0.18% 1.255 0.09% 1.281 0.09% 1.475 0.10% 15.09%
Options - amount $20.447 $12.100 $29.049 $27.257 $32.305 $59.243 $37.382 $33.486 $33.687
Natale, Joe
CEO - Shares - Amount
Options - percentage
Options - amount
French, Douglas 0.005 0.00% 0.009 0.00% 0.020 0.00% 0.039 0.00% 0.069 0.01% 0.086 0.01% 0.093 0.01% 0.121 0.01% 30.46%
CFO - Shares - Amount $0.102 $0.225 $0.448 $0.983 $1.747 $2.574 $2.418 $2.757
Options - percentage 0.082 0.01% 0.151 0.01% 0.240 0.02% -0.298 -0.02% 0.621 0.05% 0.328 0.02% 0.334 0.02% 0.359 0.02% 7.54%
Options - amount $1.747 $3.595 $5.425 -$7.494 $15.649 $9.759 $8.726 $8.202
Gossling, John Richard 0.00%
CFO - Shares - Amount $0.135
Options - percentage 0.02%
Options - amount $4.264
Arora, Navin 0.00% 0.025 0.00% 0.079 0.01% 0.079 0.01% 0.114 0.01% 0.161 0.01% 40.99%
Officer - Shares - Amount $0.478 $0.628 $1.999 $2.351 $2.992 $3.687
Options - percentage 0.01% 0.097 0.01% 0.304 0.02% 0.236 0.02% 0.290 0.02% 0.369 0.03% 27.48%
Options - amount $1.862 $2.447 $7.652 $7.036 $7.568 $8.433
Blair, Joshua Andrew 0.02% 0.311 0.03% 0.340 0.03% 0.360 0.03% 0.378 0.03% Ceased Insider Dec 2019
Officer - Shares - Amount $5.611 $6.650 $8.096 $8.154 $9.509
Options - percentage 0.03% 0.341 0.03% 0.402 0.03% 0.409 0.03% 0.400 0.03%
Options - amount $6.517 $7.279 $9.580 $9.264 $10.061
Blair, Joshua Andrew
Officer - Shares - Amount
Options - percentage
Options - amount
Chan, Raymond Tatsun 0.040 0.00% 0.040 0.00% 0.040 0.00% 0.080 0.01% 0.080 0.01% 0.080 0.01% 0.092 0.01% 15.00%
Director - Shares - Amount $0.952 $0.905 $1.006 $2.017 $2.383 $2.090 $2.101
Options - percentage 0.329 0.03% 0.040 0.00% 0.048 0.00% 0.057 0.00% 0.066 0.00% 0.075 0.01% 0.085 0.01% 14.05%
Options - amount $7.828 $0.916 $1.209 $1.439 $1.978 $1.952 $1.946
Claxton, Hazel Cynthia 0.003 0.00% 0.003 0.00% 0.00%
Director - Shares - Amount $0.078 $0.069
Options - percentage 0.012 0.00% 0.021 0.00% 68.02%
Options - amount $0.324 $0.476
Flynn, Tomas Earl 0.010 0.00% 0.012 0.00% 15.63%
Director - Shares - Amount $0.261 $0.264
Options - percentage 0.025 0.00% 0.036 0.00% 45.02%
Options - amount $0.643 $0.814
Manley, John Paul 0.003 0.00% 0.005 0.00%
Chairman. - Shares - Amt $0.080 $0.110
Options - percentage 0.129 0.01% 0.147 0.01%
Options - amount $3.366 $3.359
Auchinleck, Richard H. (Dick) 0.01% 0.073 0.01% 0.040 0.00% 0.046 0.00% 0.053 0.00% 0.058 0.00% 0.062 0.00% 0.069 0.00% Ceased insider May 2023 -100.00%
Chairman. - Shares - Amt $1.406 $1.571 $0.944 $1.05 $1.332 $1.467 $1.845 $1.803
Options - percentage 0.02% 0.306 0.03% 0.337 0.03% 0.365 0.03% 0.395 0.03% 0.428 0.03% 0.462 0.03% 0.493 0.03% -100.00%
Options - amount $5.080 $6.543 $8.020 $8.27 $9.932 $10.795 $13.772 $12.893
Increase in O/S Shares 0.24% 1.772 0.15% 0.000 0.00% 2.000 0.17% 3.867 0.32% 4.101 0.34% 3.698 0.29% 4.000 0.29% 4.000 0.28% Share-based compensation
due to SO $60.624 $33.890 $0.000 $47.620 $87.493 $103.092 $93.229 $119.160 $104.520 settled in cash
Book Value $11.000 $7.000 $2.000 $2.000 $86.000 $33.000 $97.000 $141.000 $133.000 Equity Accounted Share-based
Insider Buying -$0.037 -$4.298 -$1.637 -$1.820 -$3.075 -$3.324 -$1.725 -$0.262 -$10.280 Compensation
Insider Selling $0.972 $9.091 $0.416 $0.051 $1.425 $0.729 $2.648 $27.071 $32.933
Net Insider Selling $0.934 $4.793 -$1.221 -$1.769 -$1.651 -$2.595 $0.923 $26.809 $22.652
% of Market Cap 0.00% 0.02% 0.00% -0.01% -0.01% -0.01% 0.00% 0.07% 0.07%
Directors 2013 12 13 14 12 12 14 15 14
Women 21% 3 25% 3 23% 4 29% 5 42% 5 42% 5 36% 6 40% 6 43%
Minorities 7% 1 8% 2 15% 2 14% 1 8% 1 8% 1 7% 1 7% 1 7%
Asian male
Institutions/Holdings 56.71% 592 53.59% 594 51.09% 596 51.09% 282 51.92% 20 45.27% 20 57.98% 20 43.40% 20 80.27%
Total Shares Held 28.87% 317.104 26.87% 303.492 25.46% 328.075 27.52% 312.581 25.83% 581.257 45.02% 789.089 61.12% 602.009 42.07% 1,161.577 80.27%
Increase/Decrease 3 Mths -0.49% -1.890 -0.59% -11.239 -3.57% 6.236 0.52% 3.280 0.27% 31.143 2.60% 54.485 4.55% -6.102 -0.51% 34.444 2.88%
Starting No. of Shares Nasdaq 318.994 Nasdaq 314.732 Nasdaq 321.840 Nasdaq 309.301 Nasdaq 550.113 MS Top 20 734.605 MS Top 20 608.111 MS Top 20 1,127.133 MS Top 20
Copyright © 2008 Website of SPBrunner. All rights reserved.