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/ Q3 2023
Agnico Eagle Mines Ltd  TSX AEM NYSE AEM https://www.gnicoeagle.com/ 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 Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS Accounting Rules
Currency US$
USD - CDN$ 0.9946 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3258 1.3258 1.3258 -1.14% <-IRR #YR-> 4 USD - CDN$
Change -4.97% 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.11% 0.00% 0.00% 2.23% <-IRR #YR-> 9 USD - CDN$
$6,255 <-12 mths 8.95%
Other Income US$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Revenue* US$ $1,422.5 $1,821.8 $1,917.7 $1,638.4 $1,896.8 $1,985.4 $2,138.2 $2,242.6 $2,191.2 $2,494.9 $3,138.1 $3,823.9 $5,741.2 $6,560 $6,941 $6,751 199.38% <-Total Growth 10 Revenue
Increase 131.77% 28.07% 5.26% -14.56% 15.77% 4.67% 7.70% 4.88% -2.29% 13.86% 25.78% 21.85% 50.14% 14.26% 5.81% -2.74% 11.59% <-IRR #YR-> 10 Revenue 199.38% US$
5 year Running Average $660.4 $931.8 $1,228.9 $1,482.8 $1,739.4 $1,852.0 $1,915 $1,980 $2,091 $2,210 $2,441 $2,778 $3,478 $4,351.6 $5,240.8 $5,963.4 20.68% <-IRR #YR-> 5 Revenue 156.00% US$
Revenue per Share $8.43 $10.71 $11.14 $9.42 $8.85 $9.12 $9.50 $9.66 $9.35 $10.41 $12.92 $15.61 $12.58 $14.37 $15.21 $14.79 10.96% <-IRR #YR-> 10 5 yr Running Average 182.99% US$
Increase 115.16% 27.03% 4.04% -15.47% -6.00% 3.03% 4.19% 1.59% -3.21% 11.41% 24.09% 20.80% -19.41% 14.26% 5.81% -2.74% 11.92% <-IRR #YR-> 5 5 yr Running Average 75.62% US$
5 year Running Average $4.32 $5.70 $7.32 $8.72 $9.71 $9.85 $9.61 $9.31 $9.30 $9.61 $10.37 $11.59 $12.17 $13.18 $14.14 $14.51 1.22% <-IRR #YR-> 10 Revenue per Share 12.87% US$
P/S (Price/Sales) Med 8.17 5.21 4.02 4.11 3.62 3.05 4.55 4.73 4.38 4.95 4.75 3.97 4.11 3.61 0.00 0.00 5.43% <-IRR #YR-> 5 Revenue per Share 30.26% US$
P/S (Price/Sales) Close 9.07 3.39 4.55 2.75 2.83 2.87 4.42 4.78 4.31 6.00 5.58 3.40 4.13 3.85 3.64 3.74 5.22% <-IRR #YR-> 10 5 yr Running Average 66.36% US$
*Sales in M US $  P/S Med 20 yr  4.85 15 yr  4.55 10 yr  4.24 5 yr  4.38 -9.35% Diff M/C 5.51% <-IRR #YR-> 5 5 yr Running Average 30.73% US$
-$1,917.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $5,741.2
-$2,242.6 $0.0 $0.0 $0.0 $0.0 $5,741.2
-$1,228.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,477.9
-$1,980.3 $0.0 $0.0 $0.0 $0.0 $3,477.9
-$11.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.58
-$9.66 $0.00 $0.00 $0.00 $0.00 $12.58
$8,293 <-12 mths 6.65%
Other Income US$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Revenue* CDN$ $1,414.8 $1,852.8 $1,907.9 $1,742.6 $2,200.4 $2,749.3 $2,871.0 $2,813.3 $2,989.3 $3,240.4 $3,995.4 $4,847.9 $7,775.8 $8,697 $9,202 $8,950 307.55% <-Total Growth 10 Revenue
Increase 120.26% 30.95% 2.98% -8.67% 26.27% 24.94% 4.43% -2.01% 6.25% 8.40% 23.30% 21.34% 60.40% 11.85% 5.81% -2.74% 15.08% <-IRR #YR-> 10 Revenue 307.55% CDN$
5 year Running Average $695.5 $957.8 $1,253.9 $1,512.1 $1,823.7 $2,090.6 $2,294 $2,475 $2,725 $2,933 $3,182 $3,577.3 $4,569.8 $5,711.4 $6,903.8 $7,894.8 22.55% <-IRR #YR-> 5 Revenue 176.39% CDN$
Revenue per Share $8.39 $10.89 $11.09 $10.02 $10.27 $12.63 $12.76 $12.11 $12.75 $13.52 $16.45 $19.79 $17.03 $19.05 $20.16 $19.61 13.81% <-IRR #YR-> 10 5 yr Running Average 264.43% CDN$
Increase 104.47% 29.89% 1.78% -9.64% 2.53% 22.98% 1.03% -5.08% 5.25% 6.07% 21.64% 20.29% -13.91% 11.85% 5.81% -2.74% 13.05% <-IRR #YR-> 5 5 yr Running Average 84.61% CDN$
5 year Running Average $4.58 $5.86 $7.48 $8.90 $10.13 $10.98 $11.35 $11.56 $12.11 $12.76 $13.52 $14.92 $15.91 $17.17 $18.50 $19.13 4.39% <-IRR #YR-> 10 Revenue per Share 53.66% CDN$
P/S (Price/Sales) Med 8.45 5.08 4.02 3.87 3.41 2.83 4.57 4.99 4.14 5.06 5.04 3.98 3.88 3.71 0.00 0.00 7.06% <-IRR #YR-> 5 Revenue per Share 40.63% CDN$
P/S (Price/Sales) Close 9.12 3.40 4.55 2.75 2.83 2.88 4.42 4.79 4.31 6.03 5.60 3.40 4.13 3.85 3.64 3.74 7.84% <-IRR #YR-> 10 5 yr Running Average 112.78% CDN$
*Sales in M CDN $  P/S Med 20 yr  5.04 15 yr  4.57 10 yr  4.06 5 yr  4.14 -5.17% Diff M/C 6.60% <-IRR #YR-> 5 5 yr Running Average 37.63% CDN$
-$1,907.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $7,775.8
-$2,813.3 $0.0 $0.0 $0.0 $0.0 $7,775.8
-$1,253.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,569.8
-$2,475.3 $0.0 $0.0 $0.0 $0.0 $4,569.8
-$11.09 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.03
-$12.11 $0.00 $0.00 $0.00 $0.00 $17.03
$982.8 <-12 mths -2.07%
$2.02 <-12 mths -11.40%
Adjusted Net Income US$ Diluted $144.9
Adjusted Net Income US$ $332.1 $334.1 $371.7 $153.7 $144.3 $93.0 $109.5 $233.8 $71.9 $229.4 $451.6 $589.1 $1,003.6
Return on Equity ROE 9.06% 10.39% 10.90% 5.16% 3.55% 2.25% 2.44% 4.73% 1.58% 4.49% 7.95% 9.85% 6.18%
5Yr Median 6.77% 6.77% 9.06% 9.06% 9.06% 5.16% 3.55% 3.55% 2.44% 2.44% 4.49% 4.73% 6.18%
Basic $2.05 $1.97 $2.17 $0.89 $0.74 $0.34 $0.49 $1.02 $0.31 $0.97 $1.87 $2.42 $2.29
AEPS* Dilued $2.00 $1.97 $2.17 $0.89 $0.74 $0.34 $0.49 $1.01 $0.31 $0.96 $1.86 $2.41 $2.28 $2.07 $2.23 $2.00 5.07% <-Total Growth 10 AEPS
Increase 263.64% -1.50% 10.15% -58.99% -16.85% -54.05% 44.12% 106.12% -69.31% 209.68% 93.75% 29.57% -5.39% -9.21% 7.73% -10.31% 10 0 10 Years of Data, EPS P or N 100.00% US$
5 year Running Average $1.09 $1.21 $1.44 $1.52 $1.55 $1.22 $0.93 $0.69 $0.58 $0.62 $0.93 $1.31 $1.56 $1.92 $2.17 $2.20 0.50% <-IRR #YR-> 10 AEPS 5.07% US$
AEPS Yield 2.62% 5.42% 4.28% 3.43% 2.95% 1.30% 1.17% 2.19% 0.77% 1.54% 2.58% 4.54% 4.39% 3.74% 4.03% 3.62% 17.69% <-IRR #YR-> 5 AEPS 125.74% US$
Payout Ratio 9.00% 32.49% 36.87% 98.88% 43.24% 94.12% 73.47% 40.59% 141.94% 57.29% 51.08% 58.09% 70.18% 77.29% 71.75% 80.00% 0.84% <-IRR #YR-> 10 5 yr Running Average 8.76% US$
5 year Running Average 18.28% 24.33% 29.42% 41.99% 44.09% 61.12% 69.31% 70.06% 78.67% 81.48% 72.87% 69.80% 75.71% 62.79% 65.68% 71.46% 17.65% <-IRR #YR-> 5 5 yr Running Average 125.36% US$
Price/AEPS Median 34.46 28.30 20.66 43.47 43.26 81.88 88.32 45.19 131.97 53.72 33.02 25.74 22.69 25.07 0.00 0.00 44.33 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 44.10 39.09 26.42 59.92 56.51 101.71 121.98 50.92 158.81 66.82 46.49 31.70 28.86 29.18 0.00 0.00 58.22 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 24.82 17.51 14.90 27.02 30.00 62.06 54.65 39.47 105.13 40.61 19.55 19.78 16.51 20.96 0.00 0.00 34.73 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 38.24 18.44 23.35 29.13 33.85 77.12 85.71 45.72 129.94 65.07 38.78 22.05 22.80 26.71 24.80 27.65 42.25 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 139.04 18.16 25.73 11.95 28.15 35.43 123.53 94.24 39.88 201.52 75.14 28.57 21.57 24.25 26.71 24.80 37.66 <-Median-> 10 Trailing P/AEPS Close US$
Median Values DPR 10 Yrs 64.13% 5 Yrs   58.09% P/CF 5 Yrs   in order 33.02 46.49 19.78 38.78 -19.09% Diff M/C DPR 75% to 95% best US$
$1,302.93 <-12 mths -4.14%
$2.68 <-12 mths -13.27%
Adjusted Net Income CDN$ $330.3 $339.8 $369.8 $163.5 $167.4 $128.8 $147.1 $293.3 $98.1 $298.0 $574.9 $746.8 $1,359.2
Return on Equity ROE 9.06% 10.39% 10.90% 5.16% 3.55% 2.25% 2.44% 4.73% 1.58% 4.49% 7.95% 9.85% 6.18%
5Yr Median 6.77% 6.77% 9.06% 9.06% 9.06% 5.16% 3.55% 3.55% 2.44% 2.44% 4.49% 4.73% 6.18%
Basic $2.04 $2.00 $2.16 $0.95 $0.86 $0.47 $0.66 $1.28 $0.42 $1.26 $2.38 $3.07 $3.10 43.66% <-Total Growth 10 AEPS
AEPS* Dilued $1.99 $2.00 $2.16 $0.95 $0.86 $0.47 $0.66 $1.27 $0.42 $1.25 $2.37 $3.06 $3.09 $2.74 $2.96 $2.65 43.04% <-Total Growth 10 AEPS
Increase 245.57% 0.72% 7.76% -56.15% -9.31% -45.16% 39.74% 92.58% -66.62% 194.83% 89.93% 29.02% 1.07% -11.13% 7.73% -10.31% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
5 year Running Average $1.16 $1.24 $1.47 $1.53 $1.59 $1.29 $1.02 $0.84 $0.74 $0.81 $1.19 $1.67 $2.04 $2.50 $2.84 $2.90 3.64% <-IRR #YR-> 10 AEPS 43.04% CDN$
AEPS Yield 2.60% 5.41% 4.28% 3.43% 2.95% 1.29% 1.17% 2.18% 0.77% 1.53% 2.57% 4.55% 4.39% 3.74% 4.03% 3.62% 19.50% <-IRR #YR-> 5 AEPS 143.72% CDN$
Payout Ratio 9.00% 32.49% 36.87% 98.88% 43.24% 94.12% 73.47% 40.59% 141.94% 57.29% 51.08% 58.09% 70.18% 77.29% 71.75% 80.00% 3.33% <-IRR #YR-> 10 5 yr Running Average 38.72% CDN$
5 year Running Average 18.28% 24.33% 29.42% 41.99% 44.09% 61.12% 69.31% 70.06% 78.67% 81.48% 72.87% 69.80% 75.71% 62.79% 65.68% 71.46% 19.37% <-IRR #YR-> 5 5 yr Running Average 142.36% CDN$
Price/AEPS Median 35.61 27.64 20.66 40.98 40.80 76.01 88.57 47.72 124.88 54.90 34.98 25.75 21.43 25.76 0.00 0.00 44.35 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 44.50 37.63 26.35 55.71 52.28 92.35 118.42 53.60 148.24 68.31 48.14 31.64 26.88 29.79 0.00 0.00 54.66 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 26.72 17.64 14.97 26.25 29.32 59.66 58.73 41.84 101.51 41.50 21.81 19.85 15.97 21.72 0.00 0.00 35.41 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 38.43 18.49 23.38 29.14 33.85 77.27 85.80 45.81 130.08 65.43 38.89 21.99 22.78 26.72 24.81 27.66 42.35 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 132.81 18.63 25.20 12.77 30.70 42.38 119.90 88.22 43.42 192.91 73.86 28.37 23.03 23.75 26.72 24.81 42.90 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values DPR 10 Yrs 64.13% 5 Yrs   58.09% P/CF 5 Yrs   in order 34.98 48.14 21.81 38.89 -23.60% Diff M/C DPR 75% to 95% best CDN$
$5.20 <-12 mths 239.87%
EPS Basic US$ $2.05 -$3.36 $1.82 -$2.35 $0.43 $0.11 $0.71 $1.06 -$1.40 $2.00 $2.12 $2.23 $1.53 -15.93% <-Total Growth 10 EPS Basic
EPS Diluted* $2.00 -$3.36 $1.81 -$2.35 $0.39 $0.11 $0.70 $1.05 -$1.40 $1.99 $2.10 $2.22 $1.53 $3.04 $2.32 $1.97 -15.47% <-Total Growth 10 EPS Diluted
Increase 263.64% -268.00% 153.87% -229.83% 116.60% -71.79% 536.36% 50.00% -233.33% 242.14% 5.53% 5.71% -31.08% 98.69% -23.68% -15.09% 8 2 10 Years of Data, EPS P or N 80.00% US$
Earnings Yield 2.62% -9.25% 3.57% -9.06% 1.56% 0.42% 1.67% 2.27% -3.48% 3.19% 2.91% 4.18% 2.94% 1134.07% 668.82% 509.82% -1.67% <-IRR #YR-> 10 Earnings per Share -15.47% US$
5 year Running Average $1.09 $0.15 $0.30 -$0.27 -$0.30 -$0.68 $0.13 -$0.02 $0.17 $0.49 $0.89 $1.19 $1.29 $2.18 $2.24 $2.22 7.82% <-IRR #YR-> 5 Earnings per Share 45.71% US$
10 year Running Average $0.25 $0.24 $0.20 $0.14 $0.14 -$0.05 $0.09 $0.10 $0.66 $0.63 $1.17 $1.37 $1.55 15.69% <-IRR #YR-> 10 5 yr Running Average 329.33% US$
* Diluted ESP per share  E/P 10 Yrs 1.97% 5Yrs 2.94% #NUM! <-IRR #YR-> 5 5 yr Running Average 6540.00% US$
-$1.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.53
-$1.05 $0.00 $0.00 $0.00 $0.00 $1.53
-$0.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.29
$0.02 $0.00 $0.00 $0.00 $0.00 $1.29
$6.89 <-12 mths 232.69%
EPS Basic CDN$ $2.04 -$3.42 $1.81 -$2.50 $0.50 $0.15 $0.95 $1.33 -$1.91 $2.60 $2.70 $2.83 $2.07 14.44% <-Total Growth 10 EPS Basic
EPS Diluted* $1.99 -$3.42 $1.80 -$2.50 $0.45 $0.15 $0.94 $1.32 -$1.91 $2.58 $2.67 $2.81 $2.07 $4.03 $3.08 $2.61 15.07% <-Total Growth 10 EPS Diluted
Increase 245.57% -271.78% 152.70% -238.80% 118.10% -66.33% 517.04% 40.15% -244.99% 235.33% 3.45% 5.27% -26.37% 94.50% -23.68% -15.09% 8 2 10 Years of Data, EPS P or N 80.00% CDN$
Earnings Yield 2.60% -9.22% 3.57% -9.06% 1.56% 0.42% 1.66% 2.27% -3.47% 3.17% 2.90% 4.19% 2.95% 5.50% 4.19% 3.56% 1.41% <-IRR #YR-> 10 Earnings per Share 15.07% CDN$
5 year Running Average $1.16 $0.16 $0.31 -$0.31 -$0.33 -$0.70 $0.17 $0.07 $0.19 $0.62 $1.12 $1.50 $1.65 $2.84 $2.93 $2.92 9.49% <-IRR #YR-> 5 Earnings per Share 57.32% CDN$
10 year Running Average $0.28 $0.26 $0.23 $0.16 $0.19 -$0.06 $0.14 $0.21 $0.83 $0.86 $1.51 $1.78 $2.02 18.10% <-IRR #YR-> 10 5 yr Running Average 427.63% CDN$
* Diluted ESP per share  E/P 10 Yrs 1.97% 5Yrs 2.95% 86.76% <-IRR #YR-> 5 5 yr Running Average 2172.31% CDN$
-$1.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.07
-$1.32 $0.00 $0.00 $0.00 $0.00 $2.07
-$0.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.65
-$0.07 $0.00 $0.00 $0.00 $0.00 $1.65
Dividend* US$ $1.60 $1.60 $1.30 Estimates Dividend* US$
Increase 0.00% 0.00% -18.75% Estimates Increase US$
Payout Ratio EPS 52.63% 68.97% 65.99% Estimates Payout Ratio EPS US$
Special Dividends US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Dividend* $0.18 $0.64 $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.600 $1.600 $1.600 $1.600 100.00% <-Total Growth 10 Dividends US$
Increase 0.00% 255.56% 25.00% 10.00% -63.64% 0.00% 12.50% 13.89% 7.32% 25.00% 72.73% 47.37% 14.29% 0.00% 0.00% 0.00% 12 1 19 Years of data, Count P, N 63.16% US$
Average Increases 5 Year Running 70.00% 121.11% 66.11% 58.11% 45.38% 45.38% -3.23% -5.45% -5.99% 11.74% 26.29% 33.26% 33.34% 31.88% 26.88% 12.33% 29.77% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.14 $0.26 $0.40 $0.54 $0.56 $0.59 $0.54 $0.46 $0.37 $0.42 $0.54 $0.75 $0.99 $1.22 $1.43 $1.56 149.49% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 0.26% 1.15% 1.78% 2.27% 1.00% 1.15% 0.83% 0.90% 1.08% 1.07% 1.55% 2.26% 3.09% 3.08% 1.11% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 0.20% 0.83% 1.40% 1.65% 0.77% 0.93% 0.60% 0.80% 0.89% 0.86% 1.10% 1.83% 2.43% 2.65% 0.91% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 0.36% 1.86% 2.47% 3.66% 1.44% 1.52% 1.34% 1.03% 1.35% 1.41% 2.61% 2.94% 4.25% 3.69% 1.48% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 0.24% 1.76% 1.58% 3.39% 1.28% 1.22% 0.86% 0.89% 1.09% 0.88% 1.32% 2.63% 3.08% 2.89% 2.89% 2.89% 1.25% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 9.00% -19.05% 44.20% -37.45% 82.05% 290.91% 51.43% 39.05% -31.43% 27.64% 45.24% 63.06% 104.58% 52.63% 68.97% 81.22% 48.33% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 13% 178.08% 132.00% -198.52% -186.75% -87.06% 406.06% -2290.00% 217.65% 84.90% 61.04% 62.92% 76.71% 56.07% 63.78% 70.40% 61.98% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 6.28% 16.41% 19.78% 34.93% 10.26% 11.30% 10.40% 12.41% 17.03% 14.95% 19.36% 26.06% 34.83% 31.13% 28.57% 31.25% 15.99% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 8.80% 13.17% 16.09% 19.06% 17.14% 18.03% 16.78% 15.03% 12.09% 13.11% 15.11% 18.89% 23.37% 25.75% 27.92% 30.20% 16.96% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 5.22% 15.70% 19.21% 31.03% 10.87% 10.75% 11.08% 11.54% 16.25% 15.14% 18.19% 21.48% 34.52% 31.13% 28.57% 31.25% 15.69% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 7.44% 11.40% 14.26% 16.77% 16.14% 17.42% 16.58% 14.72% 11.99% 12.91% 14.76% 17.33% 21.75% 24.26% 26.37% 28.87% 16.36% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.11% 1.25% 5 Yr Med 5 Yr Cl 1.55% 1.32% 5 Yr Med Payout 45.24% 19.36% 18.19% 31.30% <-IRR #YR-> 5 Dividends 290.24% US$
* Dividends per share  10 Yr Med and Cur. 160.08% 131.66% 5 Yr Med and Cur. 87.04% 119.68% Last Div Inc ---> $0.850 $1.000 17.65% 7.18% <-IRR #YR-> 10 Dividends 100.00% US$
Dividends Growth 15 18.85% <-IRR #YR-> 15 Dividends 1233.33% US$
Dividends Growth 20 23.28% <-IRR #YR-> 19 Dividends #DIV/0! US$
Dividends Growth 5 -$0.41 $0.00 $0.00 $0.00 $0.00 $1.60 Dividends Growth 5
Dividends Growth 10 -$0.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.60 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 $1.60 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 $1.60 Dividends Growth 20
Historical Dividends Historical High Div 3.59% Low Div 0.15% 10 Yr High 4.19% 10 Yr Low 0.62% Med Div 0.95% Close Div 0.88% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -19.41% Cheap 1828.87% Exp. -30.95% 366.66% Cheap 204.56% Cheap 227.25% High/Ave/Median  US$
Future Dividend Yield Div Yield 11.29% earning in 5 Years at IRR of 31.30% Div Inc. 290.24% Future Dividend Yield US$
Future Dividend Yield Div Yield 44.06% earning in 10 Years at IRR of 31.30% Div Inc. 1422.90% Future Dividend Yield US$
Future Dividend Yield Div Yield 171.95% earning in 15 Years at IRR of 31.30% Div Inc. 5843.04% Future Dividend Yield US$
Future Dividend Paid Div Paid $6.24 earning in 5 Years at IRR of 31.30% Div Inc. 290.24% Future Dividend Paid US$
Future Dividend Paid Div Paid $24.37 earning in 10 Years at IRR of 31.30% Div Inc. 1422.90% Future Dividend Paid US$
Future Dividend Paid Div Paid $95.09 earning in 15 Years at IRR of 31.30% Div Inc. 5843.04% Future Dividend Paid US$
Dividend Covering Cost Total Div $14.84 over 5 Years at IRR of 31.30% Div Cov. 26.83% Dividend Covering Cost US$
Dividend Covering Cost Total Div $66.49 over 10 Years at IRR of 31.30% Div Cov. 120.24% Dividend Covering Cost US$
Dividend Covering Cost Total Div $268.07 over 15 Years at IRR of 31.30% Div Cov. 484.75% Dividend Covering Cost US$
Dividend* CDN$ $2.12 $2.12 $1.72 Estimates Dividend* CDN$
Increase -2.11% 0.00% -18.75% Estimates Increase CDN$
Payout Ratio EPS 52.63% 68.97% 65.99% Estimates Payout Ratio EPS CDN$
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 $0.00 <-Median-> 10 Special Dividends CDN$
Dividend* $0.18 $0.65 $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $2.17 $2.12 $2.12 $2.12 172.27% <-Total Growth 10 Dividends CDN$
Increase -4.97% 263.56% 22.28% 17.60% -60.34% 19.36% 9.08% 6.41% 16.70% 19.01% 69.32% 46.74% 22.09% -2.11% 0.00% 0.00% 13 6 19 Years of data, Count P, N 68.42% CDN$
Average Increases 5 Year Running 61.10% 113.83% 70.45% 56.79% 47.63% 52.49% 1.60% -1.58% -1.76% 14.11% 24.10% 31.64% 34.77% 31.01% 27.21% 13.34% 27.87% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.15 $0.27 $0.41 $0.55 $0.59 $0.64 $0.61 $0.55 $0.48 $0.55 $0.70 $0.96 $1.29 $1.60 $1.88 $2.06 217.80% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 0.25% 1.18% 1.78% 2.41% 1.06% 1.24% 0.83% 0.85% 1.14% 1.04% 1.46% 2.26% 3.28% 3.00% 1.19% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 0.20% 0.86% 1.40% 1.77% 0.83% 1.02% 0.62% 0.76% 0.96% 0.84% 1.06% 1.84% 2.61% 2.59% 0.99% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 0.34% 1.84% 2.46% 3.77% 1.47% 1.58% 1.25% 0.97% 1.40% 1.38% 2.34% 2.93% 4.39% 3.56% 1.53% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 0.23% 1.76% 1.58% 3.39% 1.28% 1.22% 0.86% 0.89% 1.09% 0.88% 1.31% 2.64% 3.08% 2.89% 2.89% 2.89% 1.25% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 9.00% -19.05% 44.20% -37.45% 82.05% 290.91% 51.43% 39.05% -31.43% 27.64% 45.24% 63.06% 104.58% 52.63% 68.97% 81.22% 48.33% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 12.83% 172.33% 130.36% -177.32% -175.19% -91.06% 358.13% 758.25% 253.40% 89.34% 62.83% 64.35% 78.52% 56.34% 64.05% 70.56% 71.43% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 6.28% 16.41% 19.78% 34.93% 10.26% 11.30% 10.40% 12.41% 17.03% 14.95% 19.36% 26.06% 34.83% 31.13% 28.57% 31.25% 15.99% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 8.91% 13.43% 16.22% 19.25% 17.11% 17.56% 16.04% 14.45% 12.15% 13.11% 15.09% 18.87% 23.44% 25.87% 28.03% 30.26% 16.58% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 5.22% 15.70% 19.21% 31.03% 10.87% 10.75% 11.08% 11.54% 16.25% 15.14% 18.19% 21.48% 34.52% 31.13% 28.57% 31.25% 15.69% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 7.57% 11.63% 14.38% 16.92% 16.16% 16.97% 15.90% 14.19% 12.03% 12.91% 14.75% 17.33% 21.84% 24.41% 26.51% 28.97% 16.03% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.19% 1.25% 5 Yr Med 5 Yr Cl 1.46% 1.31% 5 Yr Med Payout 45.24% 19.36% 18.19% 33.33% <-IRR #YR-> 5 Dividends 321.32% CDN$
* Dividends per share  10 Yr Med and Cur. 143.58% 131.81% 5 Yr Med and Cur. 98.07% 120.22% Last Div Inc ---> $0.100 $0.120 20.00% 10.53% <-IRR #YR-> 10 Dividends 172.27% CDN$
Dividends Growth 15 21.37% <-IRR #YR-> 15 Dividends 1727.62% CDN$
Dividends Growth 20 23.59% <-IRR #YR-> 19 Dividends #DIV/0! CDN$
Dividends Growth 5 -$0.51 $0.00 $0.00 $0.00 $0.00 $2.17 Dividends Growth 5
Dividends Growth 10 -$0.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.17 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.17 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.17 Dividends Growth 20
Historical Dividends Historical High Div 3.68% Low Div 0.15% 10 Yr High 4.33% 10 Yr Low 0.63% Med Div 0.95% Close Div 0.88% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -21.40% Cheap 1828.26% Exp. -33.20% 359.11% Cheap 204.46% Cheap 228.34% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 12.19% earning in 5 Years at IRR of 33.33% Div Inc. 321.32% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 51.34% earning in 10 Years at IRR of 33.33% Div Inc. 1675.11% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 216.32% earning in 15 Years at IRR of 33.33% Div Inc. 7378.89% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $8.94 earning in 5 Years at IRR of 33.33% Div Inc. 321.32% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $37.66 earning in 10 Years at IRR of 33.33% Div Inc. 1675.11% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $158.65 earning in 15 Years at IRR of 33.33% Div Inc. 7378.89% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $20.45 over 5 Years at IRR of 33.33% Div Cov. 27.89% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $97.68 over 10 Years at IRR of 33.33% Div Cov. 133.19% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $423.06 over 15 Years at IRR of 33.33% Div Cov. 576.85% Dividend Covering Cost CDN$
Yield if held 5 years 0.97% 1.73% 1.74% 1.17% 0.58% 0.63% 0.87% 1.15% 1.55% 2.04% 3.38% 3.05% 3.58% 4.02% 3.10% 2.56% 1.36% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 2.09% 2.41% 1.28% 1.12% 0.75% 1.12% 1.71% 3.21% 4.86% 5.47% 6.06% 5.93% 1.71% <-Median-> 9 Paid Median Price CDN$
Yield if held 15 years 4.03% 6.58% 4.71% 4.73% 2.65% 3.31% 2.99% 4.72% <-Median-> 4 Paid Median Price CDN$
Yield if held 20 years 11.97% 11.54% #NUM! <-Median-> 0 Paid Median Price CDN$
Yield if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 4.03% 3.60% 4.44% 3.44% 4.58% 4.51% 5.47% 6.16% 6.22% 7.87% 9.84% 8.26% 10.69% 15.12% 13.72% 12.44% 6.19% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 19.92% 21.43% 11.65% 10.45% 6.45% 8.88% 9.48% 14.16% 20.66% 26.81% 34.69% 38.64% 11.65% <-Median-> 9 Paid Median Price CDN$
Cost covered if held 15 years 35.46% 40.59% 24.42% 24.57% 16.42% 23.54% 24.03% 30.02% <-Median-> 4 Paid Median Price CDN$
Cost covered if held 20 years 88.46% 96.66% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 25 years #DIV/0! #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth  $2,813.3 $2,989.3 $3,240.4 $3,995.4 $4,847.9 $7,775.8 $8,292.9 <-12 mths 6.65% 176.39% <-Total Growth 5 Revenue Growth  176.39% 22.55%
AEPS Growth $1.01 $0.31 $0.96 $1.86 $2.41 $2.28 $2.02 <-12 mths -11.40% 125.74% <-Total Growth 5 AEPS Growth 125.74% 17.69%
Net Income Growth $306.0 -$445.7 $614.5 $651.4 $688.4 $907.8 $2,527.3 <-12 mths 178.41% 196.70% <-Total Growth 5 Net Income Growth 196.70% 24.30%
Cash Flow Growth $767.6 $605.7 $881.7 $1,192.1 $1,316.0 $2,096.6 $2,254.2 <-12 mths 7.52% 173.16% <-Total Growth 5 Cash Flow Growth 173.16% 22.26%
Dividend Growth $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $2.12 <-12 mths 32.58% 290.24% <-Total Growth 5 Dividend Growth 290.24% 31.30%
Stock Price Growth $58.04 $55.01 $81.58 $92.09 $67.19 $70.36 $73.34 <-12 mths 4.24% 21.23% <-Total Growth 5 Stock Price Growth 21.23% 3.92%
Revenue Growth  $1,907.9 $1,742.6 $2,200.4 $2,749.3 $2,871.0 $2,813.3 $2,989.3 $3,240.4 $3,995.4 $4,847.9 $7,775.8 $8,697.2 <-this year 11.85% 307.55% <-Total Growth 10 Revenue Growth  307.55% 15.08%
AEPS Growth $2.17 $0.89 $0.74 $0.34 $0.49 $1.01 $0.31 $0.96 $1.86 $2.41 $2.28 $2.07 <-this year -9.21% 5.07% <-Total Growth 10 AEPS Growth 5.07% 0.50%
Net Income Growth $309.3 -$432.4 $96.3 $34.0 $213.3 $306.0 -$445.7 $614.5 $651.4 $688.4 $907.8 $1,620.0 <-this year 78.46% 193.47% <-Total Growth 10 Net Income Growth 193.47% 11.37%
Cash Flow Growth $696.0 $438.3 $668.3 $616.2 $778.6 $767.6 $605.7 $881.7 $1,192.1 $1,316.0 $2,096.6 $2,346.2 <-this year 11.90% 201.24% <-Total Growth 10 Cash Flow Growth 201.24% 11.66%
Dividend Growth $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $1.60 $1.60 <-this year 0.00% 100.00% <-Total Growth 10 Dividend Growth 100.00% 7.18%
Stock Price Growth $50.48 $27.58 $29.06 $36.38 $56.45 $58.04 $55.01 $81.58 $92.09 $67.19 $70.36 $85.59 <-this year 21.65% 39.38% <-Total Growth 10 Stock Price Growth 39.38% 3.38%
Dividends on Shares $18.72 $7.42 $8.86 $9.67 $10.29 $12.00 $14.29 $24.19 $35.50 $43.34 $42.43 $42.43 $42.43 $184.28 No of Years 10 Total Divs 12/31/12
Paid  $1,009.60 $551.60 $581.20 $727.60 $1,129.00 $1,160.80 $1,100.20 $1,631.60 $1,841.80 $1,343.80 $1,407.20 $1,466.80 $1,466.80 $1,466.80 $1,407.20 No of Years 10 Worth $50.48 19.81
Total $1,591.48
Graham Number CDN$ AEPS $31.10 $29.44 $30.95 $19.69 $20.63 $16.71 $19.92 $27.60 $15.87 $27.88 $39.84 $46.13 $57.86 $59.79 $62.06 $58.77 86.99% <-Total Growth 10 Graham Number CDN$ AEPS CDN$
Increase 101.51% -5.34% 5.13% -36.37% 4.77% -19.02% 19.26% 38.54% -42.49% 75.65% 42.91% 15.77% 25.45% 3.33% 3.79% -5.30% 17.51% <-Median-> 10 Graham Price CDN$
Price/GP Ratio Med 2.28 1.88 1.44 1.97 1.70 2.14 2.93 2.19 3.33 2.46 2.08 1.71 1.14 1.18 2.11 <-Median-> 10 Price/GP Ratio Med CDN$
Price/GP Ratio High 2.85 2.56 1.84 2.68 2.18 2.60 3.91 2.46 3.95 3.05 2.86 2.10 1.43 1.37 2.64 <-Median-> 10 Price/GP Ratio High CDN$
Price/GP Ratio Low 1.71 1.20 1.04 1.26 1.22 1.68 1.94 1.92 2.70 1.86 1.30 1.31 0.85 1.00 1.50 <-Median-> 10 Price/GP Ratio Low CDN$
Price/GP Ratio Close 2.46 1.26 1.63 1.40 1.41 2.18 2.83 2.10 3.47 2.93 2.31 1.46 1.22 1.23 1.18 1.25 2.14 <-Median-> 10 Price/GP Ratio Close CDN$
Prem/Disc Close 145.83% 25.86% 63.13% 40.07% 40.87% 117.77% 183.34% 110.29% 246.59% 192.62% 131.14% 45.67% 21.59% 22.66% 18.18% 24.79% 114.03% <-Median-> 10 Graham Price CDN$
Graham Number CDN$ EPS $31.10 $27.91 $28.26 $13.61 $14.98 $9.50 $23.81 $28.14 $28.01 $40.14 $42.33 $44.27 $47.40 $72.46 $63.30 $58.33 67.72% <-Total Growth 10 Graham Number CDN$ EPS CDN$
Increase 101.51% -10.26% 1.27% -51.83% 10.01% -36.55% 150.60% 18.18% -0.46% 43.30% 5.47% 4.57% 7.07% 52.86% -12.64% -7.85% 6.27% <-Median-> 10 Graham Price CDN$
Price/GP Ratio Med 2.28 1.98 1.58 2.85 2.34 3.77 2.45 2.15 1.89 1.71 1.96 1.78 1.40 0.98 2.05 <-Median-> 10 Price/GP Ratio Med CDN$
Price/GP Ratio High 2.85 2.70 2.01 3.87 3.00 4.58 3.27 2.41 2.24 2.12 2.69 2.18 1.75 1.13 2.55 <-Median-> 10 Price/GP Ratio High CDN$
Price/GP Ratio Low 1.71 1.27 1.14 1.83 1.68 2.96 1.62 1.88 1.53 1.29 1.22 1.37 1.04 0.82 1.58 <-Median-> 10 Price/GP Ratio Low CDN$
Price/GP Ratio Close 2.46 1.33 1.79 2.03 1.94 3.83 2.37 2.06 1.96 2.03 2.18 1.52 1.48 1.01 1.16 1.26 2.03 <-Median-> 10 Price/GP Ratio Close CDN$
Prem/Disc Close 145.83% 32.76% 78.61% 102.61% 94.05% 282.85% 137.06% 106.24% 96.38% 103.24% 117.53% 51.77% 48.43% 1.22% 15.86% 25.73% 102.92% <-Median-> 10 Graham Price CDN$
Month, Year CDN$ 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 Jan-26 18.00 <Count Years> Month, Year CDN$
Price Close $76.45 $37.05 $50.48 $27.58 $29.06 $36.38 $56.45 $58.04 $55.01 $81.58 $92.09 $67.19 $70.36 $73.34 $73.34 $73.34 39.38% <-Total Growth 10 Stock Price CDN$
Increase 34.57% -51.54% 36.25% -45.36% 5.37% 25.19% 55.17% 2.82% -5.22% 48.30% 12.88% -27.04% 4.72% 4.24% 0.00% 0.00% 194.08 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E Ratio 38.43 -10.84 28.03 -11.03 64.23 238.84 60.06 44.06 -28.80 31.56 34.44 23.87 33.95 18.20 23.84 28.08 3.92% <-IRR #YR-> 5 Stock Price 21.23% CDN$
Trailing P/E Ratio 132.81 18.63 -14.77 15.32 -11.63 80.41 370.60 61.75 41.76 -42.71 35.63 25.13 25.00 35.39 18.20 23.84 3.38% <-IRR #YR-> 10 Stock Price 39.38% CDN$
CAPE (10 Yr P/E) 159.51 177.90 210.26 296.89 254.55 -806.88 360.34 250.04 66.52 66.73 40.95 37.39 34.67 5.92% <-IRR #YR-> 5 Price & Dividend 33.25% CDN$
Median 10, 5 Yrs D.  per yr 1.49% 1.99% % Tot Ret 30.57% 33.67% T P/E $30.38 $25.13 P/E:  $34.20 $31.56 4.86% <-IRR #YR-> 10 Price & Dividend 59.21% CDN$
Price 15 D.  per yr 1.16% % Tot Ret 38.55% CAPE Diff -90.62% 1.84% <-IRR #YR-> 15 Stock Price 31.51% CDN$
Price  20 D.  per yr 1.40% % Tot Ret 14.57% 8.22% <-IRR #YR-> 19 Stock Price #DIV/0! CDN$
Price & Dividend 15 3.00% <-IRR #YR-> 15 Price & Dividend 52.76% CDN$
Price & Dividend 20 9.62% <-IRR #YR-> 19 Price & Dividend #DIV/0! CDN$
Price  5 -$58.04 $0.00 $0.00 $0.00 $0.00 $70.36 Price  5
Price 10 -$50.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $70.36 Price 10
Price & Dividend 5 -$58.04 $0.60 $0.71 $1.21 $1.77 $72.53 Price & Dividend 5
Price & Dividend 10 -$50.48 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $72.53 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 $70.36 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 $70.36 Price  20
Price & Dividend 15 $0.18 $0.65 $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $72.53 Price & Dividend 15
Price & Dividend 20 $0.18 $0.65 $0.80 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $72.53 Price & Dividend 20
Price H/L Median CDN$ $70.84 $55.37 $44.61 $38.80 $35.03 $35.79 $58.28 $60.46 $52.81 $68.46 $82.83 $78.67 $66.17 $70.69 48.34% <-Total Growth 10 Stock Price CDN$
Increase 10.58% -21.84% -19.44% -13.03% -9.72% 2.17% 62.85% 3.75% -12.65% 29.63% 21.00% -5.03% -15.89% 6.83% 4.02% <-IRR #YR-> 10 Stock Price 48.34% CDN$
P/E Ratio 35.61 -16.20 24.77 -15.52 77.41 234.93 62.00 45.90 -27.65 26.49 30.98 27.95 31.93 17.54 1.82% <-IRR #YR-> 5 Stock Price 9.44% CDN$
Trailing P/E Ratio 123.07 27.84 -13.05 21.54 -14.01 79.09 382.58 64.33 40.09 -35.84 32.05 29.42 23.51 34.11 5.65% <-IRR #YR-> 10 Price & Dividend 70.78% CDN$
P/E on Running 5 yr Average 61.30 351.50 142.89 -125.07 -104.60 -50.96 344.43 834.12 277.36 110.98 73.88 52.58 40.17 24.93 3.83% <-IRR #YR-> 5 Price & Dividend 20.98% CDN$
P/E on Running 10 yr Average 137.29 134.49 157.86 356.73 314.37 -881.66 485.50 395.46 94.48 76.96 46.73 31.45 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 1.62% 2.02% % Tot Ret 28.78% 52.55% T P/E 30.73 29.42 P/E:  31.45 27.95 Count 19 Years of data CDN$
-$44.61 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $66.17
-$60.46 $0.00 $0.00 $0.00 $0.00 $66.17
-$44.61 $0.94 $0.37 $0.44 $0.48 $0.51 $0.60 $0.71 $1.21 $1.77 $68.33
-$60.46 $0.60 $0.71 $1.21 $1.77 $68.33
High Months CDN$ Mar Nov Jan Jul Feb Aug Jun Jul Aug Sep Jan Apr May
Price High $88.52 $75.39 $56.89 $52.74 $44.88 $43.48 $77.91 $67.91 $62.69 $85.17 $114.00 $96.68 $83.01 $81.75 45.91% <-Total Growth 10 Stock Price CDN$
Increase 14.49% -14.83% -24.54% -7.29% -14.90% -3.12% 79.19% -12.84% -7.69% 35.86% 33.85% -15.19% -14.14% -1.52% 3.85% <-IRR #YR-> 10 Stock Price 45.91% CDN$
P/E Ratio 44.50 -22.06 31.59 -21.10 99.20 285.45 82.89 51.56 -32.82 32.95 42.64 34.35 40.06 20.28 4.10% <-IRR #YR-> 5 Stock Price 22.24% CDN$
Trailing P/E Ratio 153.78 37.90 -16.65 29.29 -17.96 96.10 511.48 72.25 47.59 -44.59 44.11 36.16 29.49 39.45 41.35 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 40.13 36.16 P/E:  41.35 34.35 95.94 P/E Ratio Historical High CDN$
-$56.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $83.01
-$67.91 $0.00 $0.00 $0.00 $0.00 $83.01
Low Months CDN$ Dec Apr Oct Nov Aug Jan Dec Sep Jan Mar Dec Jul Oct
Price Low $53.16 $35.35 $32.32 $24.85 $25.17 $28.09 $38.64 $53.01 $42.93 $51.74 $51.66 $60.65 $49.32 $59.62 52.60% <-Total Growth 10 Stock Price CDN$
Increase 4.65% -33.50% -8.57% -23.11% 1.29% 11.60% 37.56% 37.19% -19.02% 20.52% -0.15% 17.40% -18.68% 20.88% 4.32% <-IRR #YR-> 10 Stock Price 52.60% CDN$
P/E Ratio 26.72 -10.34 17.95 -9.94 55.63 184.41 41.11 40.24 -22.48 20.02 19.32 21.55 23.80 14.79 -1.43% <-IRR #YR-> 5 Stock Price -6.96% CDN$
Trailing P/E Ratio 92.35 17.77 -9.46 13.80 -10.07 62.09 253.67 56.40 32.59 -27.09 19.99 22.68 17.52 28.77 23.40 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 21.34 19.99 P/E:  22.67 20.02 -4.99 P/E Ratio Historical Low CDN$
-$32.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $49.32
Value using exchange rate $76.87 $36.43 $50.74 $25.93 $25.05 $26.27 $42.04 $46.27 $40.32 $62.81 $72.33 $53.00 $51.95 $55.32 $55.32 $55.32
Month, Year US$ 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 Jan-26 18.00 <Count Years> Month, Year US$
Price Close $76.47 $36.32 $50.68 $25.93 $25.05 $26.22 $42.00 $46.18 $40.28 $62.47 $72.13 $53.14 $51.99 $55.30 $55.30 $55.30 2.58% <-Total Growth 10 Stock Price US$
Increase 41.72% -52.50% 39.54% -48.84% -3.39% 4.67% 60.18% 9.95% -12.78% 55.09% 15.46% -26.33% -2.16% 6.37% 0.00% 0.00% 200.36 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E Ratio 38.24 -10.81 28.00 -11.03 64.23 238.36 60.00 43.98 -28.77 31.39 34.35 23.94 33.98 18.19 23.84 28.07 2.40% <-IRR #YR-> 5 Stock Price 12.58% US$
Trailing P/E Ratio 139.04 18.16 -15.08 14.33 -10.66 67.23 381.82 65.97 38.36 -44.62 36.25 25.30 23.42 36.14 18.19 23.84 0.26% <-IRR #YR-> 10 Stock Price 2.58% US$
CAPE (10 Yr P/E) 167.77 184.74 215.99 317.53 309.32 -846.18 459.15 410.83 67.08 70.25 40.47 36.97 34.41 4.39% <-IRR #YR-> 5 Price & Dividend 511.28% US$
Median 10, 5 Yrs D.  per yr 1.38% 1.99% % Tot Ret 84.41% 45.31% T P/E $30.78 $25.30 P/E:  $34.16 $31.39 1.64% <-IRR #YR-> 10 Price & Dividend 634.91% US$
Price 15 D.  per yr 1.13% % Tot Ret 138.36% CAPE Diff -90.92% -0.31% <-IRR #YR-> 15 Stock Price -4.61% US$
Price  20 D.  per yr 1.58% % Tot Ret 16.58% 7.97% <-IRR #YR-> 19 Stock Price #DIV/0! US$
Price & Dividend 15 0.82% <-IRR #YR-> 15 Price & Dividend 782.80% US$
Price & Dividend 20 9.55% <-IRR #YR-> 19 Price & Dividend #DIV/0! US$
Price  5 -$46.18 $0.00 $0.00 $0.00 $0.00 $51.99 Price  5
Price 10 -$50.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.99 Price 10
Price & Dividend 5 -$46.18 $0.44 $0.55 $0.95 $1.40 $53.59 Price & Dividend 5
Price & Dividend 10 -$50.68 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $53.59 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 $51.99 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 $51.99 Price  20
Price & Dividend 15 $0.18 $0.64 $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $53.59 Price & Dividend 15
Price & Dividend 20 $0.18 $0.64 $0.80 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $53.59 Price & Dividend 20
Price H/L Median US$ $68.92 $55.75 $44.83 $38.69 $32.01 $27.84 $43.28 $45.65 $40.91 $51.57 $61.42 $62.03 $51.73 $51.90 15.38% <-Total Growth 10 Stock Price US$
Increase 18.17% -19.11% -19.59% -13.70% -17.27% -13.03% 55.44% 5.48% -10.37% 26.06% 19.09% 1.00% -16.61% 0.33% 1.44% <-IRR #YR-> 10 Stock Price 15.38% US$
P/E Ratio 34.46 -16.59 24.77 -16.46 82.08 253.09 61.82 43.47 -29.22 25.91 29.25 27.94 33.81 17.07 2.53% <-IRR #YR-> 5 Stock Price 13.32% US$
Trailing P/E Ratio 125.31 27.88 -13.34 21.38 -13.62 71.38 393.41 65.21 38.96 -36.84 30.86 29.54 23.30 33.92 2.91% <-IRR #YR-> 10 Price & Dividend 730.22% US$
P/E on Running 5 yr Average 63.35 381.85 149.43 -143.30 -105.99 -40.94 327.84 -2282.25 240.65 105.24 69.16 52.04 40.16 23.85 4.54% <-IRR #YR-> 5 Price & Dividend 517.86% US$
P/E on Running 10 yr Average 153.53 136.21 136.47 311.33 326.04 -818.20 548.62 590.53 93.70 81.59 44.24 31.53 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 1.46% 2.00% % Tot Ret 50.41% 44.17% T P/E 30.20 29.54 P/E:  31.53 27.94 Count 19 Years of data US$
-$44.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.73
-$45.65 $0.00 $0.00 $0.00 $0.00 $51.73
-$44.83 $0.88 $0.32 $0.32 $0.36 $0.41 $0.44 $0.55 $0.95 $1.40 $53.33
-$45.65 $0.44 $0.55 $0.95 $1.40 $53.33
High Months US$ Nov Jan Jul Feb Aug Sep Jan Sep Sep Jan Apr May
Price High $88.20 $77.00 $57.33 $53.33 $41.82 $34.58 $59.77 $51.43 $49.23 $64.15 $86.47 $76.39 $65.80 $60.40 14.77% <-Total Growth 10 Stock Price US$
Increase 19.19% -12.70% -25.55% -6.98% -21.58% -17.31% 72.85% -13.95% -4.28% 30.31% 34.79% -11.66% -13.86% -8.21% 1.39% <-IRR #YR-> 10 Stock Price 14.77% US$
P/E Ratio 44.10 -22.92 31.67 -22.69 107.23 314.36 85.39 48.98 -35.16 32.24 41.18 34.41 43.01 19.87 5.05% <-IRR #YR-> 5 Stock Price 27.94% US$
Trailing P/E Ratio 160.36 38.50 -17.06 29.46 -17.80 88.67 543.36 73.47 46.89 -45.82 43.45 36.38 29.64 39.48 42.09 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 39.91 36.38 P/E:  42.09 34.41 102.86 P/E Ratio Historical High US$
-$57.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $65.80
-$51.43 $0.00 $0.00 $0.00 $0.00 $65.80
Low Months US$ Apr Oct Dec Aug Jan Mar Sep Jan Mar Dec Sep Oct
Price Low $49.64 $34.50 $32.33 $24.05 $22.20 $21.10 $26.78 $39.86 $32.59 $38.99 $36.36 $47.67 $37.65 $43.39 16.46% <-Total Growth 10 Stock Price US$
Increase 16.39% -30.50% -6.29% -25.61% -7.69% -4.95% 26.92% 48.84% -18.24% 19.64% -6.75% 31.11% -21.02% 15.25% 1.54% <-IRR #YR-> 10 Stock Price 16.46% US$
P/E Ratio 24.82 -10.27 17.86 -10.23 56.92 191.82 38.26 37.96 -23.28 19.59 17.31 21.47 24.61 14.27 -1.13% <-IRR #YR-> 5 Stock Price -5.54% US$
Trailing P/E Ratio 90.25 17.25 -9.62 13.29 -9.45 54.10 243.45 56.94 31.04 -27.85 18.27 22.70 16.96 28.36 23.04 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 20.49 18.27 P/E:  23.04 19.59 -5.23 P/E Ratio Historical Low US$
-$32.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.65
$614 <-12 mths 9.96%
Free Cash Flow US$ $250.46 -$139.49 $192.91 $166.48 $262.57 -$104.60 -$483.45 -$0.97 $432.71 $389.31 $558 $983 $1,136 $1,050 122.95% <-Total Growth 10 Free Cash Flow US$
Change 57.72% -139.84% -362.19% 99.80% 44709.28% -10.03% 43.43% 76.04% 15.56% -7.57% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 633.84% US$
FCF/CF from Op Ratio 0.36 -0.32 0.29 0.27 0.34 -0.14 -0.80 0.00 0.36 0.30 0.27 0.42 0.44 0.45 #NUM! <-IRR #YR-> 9 Free Cash Flow MS 122.95% US$
Dividends paid $98.35 $118.12 $126.27 $54.07 $59.51 $71.38 $76.08 $83.96 $105.41 $190.26 $275.16 $608.31 $730.34 $730.34 $730.34 414.99% <-Total Growth 10 Dividends paid US$
Percentage paid 35.75% 27.18% -72.73% -17.37% -10867% 43.97% 70.68% 108.94% 74.30% 64.29% 69.56% $0.31 <-Median-> 8 Percentage paid US$
5 Year Coverage -247.75% 496.02% 313.67% 140.97% 80.83% 72.42% 74.68% 5 Year Coverage US$
Dividend Coverage Ratio 2.80 3.68 -1.37 -5.76 -0.01 2.27 1.41 0.92 1.35 1.56 1.44 1.17 <-Median-> 8 Dividend Coverage Ratio US$
5 Year of Coverage -0.40 0.20 0.32 0.71 1.24 1.38 1.34 5 Year of Caogerage US$
$1,055 <-12 mths 45.08%
Free Cash Flow CDN$ $249.2 -$148.4 $223.8 $230.5 $352.6 -$131.2 -$659.5 -$1.3 $550.9 $493.6 $727.0 $1,303.3 $1,506.1 $1,392.1 191.75% <-Total Growth 10 Free Cash Flow CDN$
Change 52.93% -137.22% -402.61% 99.81% 43830.01% -10.41% 47.30% 79.27% 15.56% -7.57% #NUM! <-IRR #YR-> 5 Free Cash Flow MS 654.03% CDN$
FCF/CF from Op Ratio 0.27 0.34 -0.14 -0.80 0.00 0.36 0.30 0.26 0.42 0.44 0.45 11.30% <-IRR #YR-> 10 Free Cash Flow MS 191.75% CDN$
Dividends paid $100.03 $117.52 $134.30 $62.72 $82.41 $95.84 $95.44 $114.54 $136.90 $242.23 $348.85 $823.89 $968.29 $968.29 $968.29 601.07% <-Total Growth 10 Dividends paid CDN$
Percentage paid 35.75% 27.18% -72.73% -17.37% -10867% 43.97% 70.68% 113.33% 74.30% 64.29% 69.56% $0.31 <-Median-> 8 Percentage paid CDN$
5 Year Coverage -251.35% 614.43% 371.48% 150.03% 82.00% 73.16% 75.20% 5 Year Coverage CDN$
Dividend Coverage Ratio 2.80 3.68 -1.37 -5.76 -0.01 2.27 1.41 0.88 1.35 1.56 1.44 1.15 <-Median-> 8 Dividend Coverage Ratio CDN$
5 Year of Coverage -0.40 0.16 0.27 0.67 1.22 1.37 1.33 5 Year of Caogerage CDN$
Market Cap in $M US$ $12,902.0 $6,178.1 $8,722.2 $4,510.6 $5,366.6 $5,706.8 $9,448.5 $10,725.3 $9,444.0 $14,969.0 $17,519.2 $13,019.4 $23,731.6 $25,242.5 $25,242.5 $25,242.5 1.72 <-Total Growth 10 Market Cap 172.08% US$
Market Cap in $M CDN$ $12,898.7 $6,302.3 $8,687.8 $4,797.7 $6,225.7 $7,918.1 $12,699.3 $13,479.8 $12,897.6 $19,548.1 $22,367.2 $16,461.7 $32,116.9 $33,477.2 $33,477.2 $33,477.2 2.70 <-Total Growth 10 Market Cap 269.68% CDN$
Diluted # of Shares in Million 165.84 169.35 171.49 172.89 196.20 217.10 225.75 232.46 233.25 238.23 243.07 244.73 438.53 433.09 155.73% <-Total Growth 10 Diluted CDN$
Change 4.55% 2.12% 1.26% 0.82% 13.48% 10.65% 3.99% 2.97% 0.34% 2.13% 2.03% 0.68% 79.19% -1.24% 9.84% <-IRR #YR-> 10 Diluted CDN$
Difference Diluted/Basic 1.74% 0.00% -0.14% 0.00% -0.49% -0.43% -1.34% -0.95% 0.00% -0.54% -0.64% -0.42% -0.19% -0.46% 13.54% <-IRR #YR-> 5 Diluted CDN$
Change in Diluted Shares per Year CDN$
Basic # of Shares in Millions 168.72 169.35 171.25 172.89 195.23 216.17 222.74 230.25 233.25 236.93 241.51 243.71 437.68 431.09 155.58% <-Total Growth 10 Basic CDN$
Change 7.72% 0.37% 1.12% 0.96% 12.92% 10.72% 3.04% 3.37% 1.30% 1.58% 1.93% 0.91% 79.59% -1.51% 2.48% <-Median-> 10 Change CDN$
Difference 0.00% 0.44% 0.50% 0.61% 9.74% 0.69% 1.00% 0.87% 0.52% 1.13% 0.57% 0.53% 4.29% 5.89% 0.78% <-Median-> 10 Difference CDN$
$2,254 <-12 mths 7.52%
# of Share in Millions 168.720 170.103 172.103 173.954 214.236 217.651 224.965 232.250 234.459 239.619 242.884 245.002 456.465 456.465 456.465 456.465 10.25% <-IRR #YR-> 10 Shares 165.23%
Change No. 12.095 1.383 2.000 1.851 40.282 3.415 7.314 7.285 2.208 5.160 3.265 2.118 211.463 0.000 0.000 0.000 4.287 <-Median-> 10 Change in Shares
Change Percentage 7.72% 0.82% 1.18% 1.08% 23.16% 1.59% 3.36% 3.24% 0.95% 2.20% 1.36% 0.87% 86.31% 0.00% 0.00% 0.00% 14.47% <-IRR #YR-> 5 Shares 96.54%
Cash Flow from Operations $M US$ $483.5 $663.5 $696.0 $438.3 $668.3 $616.2 $778.6 $767.6 $605.7 $881.7 $1,192.1 $1,316.0 $2,096.6 $2,346.2 $2,556.2 $2,337.1 201.24% <-Total Growth 10 Cash Flow US$
Increase 320.02% 37.23% 4.91% -37.03% 52.48% -7.79% 26.35% -1.42% -21.09% 45.58% 35.20% 10.40% 59.32% 11.90% 8.95% -8.57% Share Iss SO, Buybacks Cl B Shares Conv. US$
5 year Running Average $234.4 $321.9 $415.2 $479.3 $589.9 $616.5 $639.5 $653.8 $687.3 $730.0 $845.1 $952.6 $1,218.4 $1,566.5 $1,901.4 $2,130.4 193.43% <-Total Growth 10 CF 5 Yr Running US$
CFPS $2.87 $3.90 $4.04 $2.52 $3.12 $2.83 $3.46 $3.30 $2.58 $3.68 $4.91 $5.37 $4.59 $5.14 $5.60 $5.12 13.58% <-Total Growth 10 Cash Flow per Share US$
Increase 289.91% 36.11% 3.69% -37.70% 23.81% -9.24% 22.24% -4.51% -21.84% 42.44% 33.38% 9.44% -14.49% 11.90% 8.95% -8.57% 11.66% <-IRR #YR-> 10 Cash Flow 201.24% US$
5 year Running Average $1.57 $1.97 $2.46 $2.81 $3.29 $3.28 $3.20 $3.05 $3.06 $3.17 $3.59 $3.97 $4.23 $4.74 $5.12 $5.16 22.26% <-IRR #YR-> 5 Cash Flow 173.16% US$
P/CF on Med Price 24.05 14.29 11.09 15.36 10.26 9.83 12.50 13.81 15.84 14.02 12.51 11.55 11.26 10.10 0.00 0.00 1.28% <-IRR #YR-> 10 Cash Flow per Share 13.58% US$
P/CF on Closing Price 26.69 9.31 12.53 10.29 8.03 9.26 12.14 13.97 15.59 16.98 14.70 9.89 11.32 10.76 9.88 10.80 6.81% <-IRR #YR-> 5 Cash Flow per Share 38.98% US$
-13.99% Diff M/C 5.36% <-IRR #YR-> 10 CFPS 5 yr Running 71.72% US$
$2,459.45 <-12 mths 16.24% US$
Excl.Working Capital CF US$ $98.78 $29.76 $20.57 $55.08 -$37.86 $31.63 -$47.99 $57.24 $29.24 -$11.06 $76.18 $281.20 $19.23 $0.00 $0.00 $0.00 6.76% <-IRR #YR-> -1 CFPS 5 yr Running 38.72% US$
Cash Flow from Operations $M WC $582.25 $693.23 $716.58 $493.38 $630.46 $647.86 $730.63 $824.80 $634.89 $870.63 $1,268.24 $1,597.20 $2,115.87 $2,346.23 $2,556.21 $2,337.10 195.27% <-Total Growth 10 Cash Flow less WC US$
Increase 156.15% 19.06% 3.37% -31.15% 27.79% 2.76% 12.78% 12.89% -23.03% 37.13% 45.67% 25.94% 32.47% 10.89% 8.95% -8.57% 14.87% <-IRR #YR-> -1 Cash Flow less WC 195.27% US$
5 year Running Average $280.0 $371.5 $467.0 $542.5 $623.2 $636.3 $643.8 $665.4 $693.7 $741.8 $865.8 $1,039.2 $1,297.4 $1,639.6 $1,976.7 $2,190.5 20.73% <-IRR #YR-> 5 Cash Flow less WC 156.53% US$
CFPS Excl. WC $3.45 $4.08 $4.16 $2.84 $2.94 $2.98 $3.25 $3.55 $2.71 $3.63 $5.22 $6.52 $4.64 $5.14 $5.60 $5.12 10.76% <-IRR #YR-> 10 CF less WC 5 Yr Run 177.81% US$
Increase 137.79% 18.09% 2.17% -31.88% 3.76% 1.15% 9.11% 9.35% -23.75% 34.18% 43.71% 24.85% -28.90% 10.89% 8.95% -8.57% 14.29% <-IRR #YR-> 5 CF less WC 5 Yr Run 94.97% US$
5 year Running Average $1.86 $2.28 $2.78 $3.20 $3.49 $3.40 $3.23 $3.11 $3.09 $3.22 $3.67 $4.33 $4.54 $5.03 $5.42 $5.40 1.08% <-IRR #YR-> 10 CFPS - Less WC 11.33% US$
P/CF on Median Price 19.97 13.68 10.77 13.64 10.88 9.35 13.32 12.85 15.11 14.19 11.76 9.52 11.16 10.10 0.00 0.00 5.47% <-IRR #YR-> 5 CFPS - Less WC 30.52% US$
P/CF on Closing Price 22.16 8.91 12.17 9.14 8.51 8.81 12.93 13.00 14.88 17.19 13.81 8.15 11.22 10.76 9.88 10.80 1.08% <-IRR #YR-> 10 CFPS 5 yr Running 63.57% US$
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 12.51 5 yr  12.51 P/CF Med 10 yr 12.31 5 yr  11.76 -12.58% Diff M/C 7.87% <-IRR #YR-> 5 CFPS 5 yr Running 46.05% US$
$2,988.6 <-12 mths 5.24%
Cash Flow from Operations $M CDN$ $480.86 $674.74 $692.46 $466.17 $775.32 $853.33 $1,045.45 $962.90 $826.23 $1,145.14 $1,517.72 $1,668.42 $2,839.68 $3,110.63 $3,389.02 $3,098.53 310.09% <-Total Growth 10 Cash Flow CDN$
Increase 299.15% 40.32% 2.63% -32.68% 66.32% 10.06% 22.51% -7.90% -14.19% 38.60% 32.54% 9.93% 70.20% 9.54% 8.95% -8.57% Share Iss SO, Buybacks Cl B Shares Conv. CDN$
5 year Running Average $247.2 $329.4 $422.6 $486.9 $617.9 $692.4 $766.5 $820.6 $892.6 $966.6 $1,099.5 $1,224.1 $1,599.4 $2,056.3 $2,505.1 $2,821.3 278.45% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $2.85 $3.97 $4.02 $2.68 $3.62 $3.92 $4.65 $4.15 $3.52 $4.78 $6.25 $6.81 $6.22 $6.81 $7.42 $6.79 54.62% <-Total Growth 10 Cash Flow per Share CDN$
Increase 270.54% 39.18% 1.43% -33.40% 35.04% 8.33% 18.53% -10.79% -15.00% 35.61% 30.75% 8.98% -8.65% 9.54% 8.95% -8.57% 15.16% <-IRR #YR-> 10 Cash Flow 310.09% CDN$
5 year Running Average $1.66 $2.02 $2.51 $2.86 $3.43 $3.64 $3.78 $3.80 $3.97 $4.20 $4.67 $5.10 $5.52 $6.17 $6.70 $6.81 24.15% <-IRR #YR-> 5 Cash Flow 194.91% CDN$
P/CF on Med Price 24.86 13.96 11.09 14.48 9.68 9.13 12.54 14.58 14.99 14.32 13.26 11.55 10.64 10.37 0.00 0.00 4.45% <-IRR #YR-> 10 Cash Flow per Share 54.62% CDN$
P/CF on Closing Price 26.82 9.34 12.55 10.29 8.03 9.28 12.15 14.00 15.61 17.07 14.74 9.87 11.31 10.76 9.88 10.80 8.45% <-IRR #YR-> 5 Cash Flow per Share 50.05% CDN$
-16.56% Diff M/C 8.20% <-IRR #YR-> 10 CFPS 5 yr Running 119.90% CDN$
$3,260.73 <-12 mths 13.78% CDN$
Excl.Working Capital CF CDN$ $98.25 $30.27 $20.47 $58.58 -$43.92 $43.79 -$64.43 $71.81 $39.89 -$14.37 $97.00 $356.51 $26.05 $0.00 $0.00 $0.00 7.73% <-IRR #YR-> 5 CFPS 5 yr Running 45.08% CDN$
Cash Flow from Operations $M WC $579.11 $705.01 $712.92 $524.75 $731.40 $897.12 $981.02 $1,034.71 $866.12 $1,130.77 $1,614.72 $2,024.93 $2,865.73 $3,110.63 $3,389.02 $3,098.53 301.97% <-Total Growth 10 Cash Flow less WC CDN$
Increase 143.43% 21.74% 1.12% -26.39% 39.38% 22.66% 9.35% 5.47% -16.29% 30.56% 42.80% 25.40% 41.52% 8.55% 8.95% -8.57% 14.93% <-IRR #YR-> 10 Cash Flow less WC 301.97% CDN$
5 year Running Average $293.9 $380.0 $475.3 $551.9 $650.6 $714.2 $769.4 $833.8 $902.1 $981.9 $1,125.5 $1,334.2 $1,700.5 $2,149.4 $2,601.0 $2,897.8 22.60% <-IRR #YR-> 5 Cash Flow less WC 176.96% CDN$
CFPS Excl. WC $3.43 $4.14 $4.14 $3.02 $3.41 $4.12 $4.36 $4.46 $3.69 $4.72 $6.65 $8.26 $6.28 $6.81 $7.42 $6.79 13.59% <-IRR #YR-> 10 CF less WC 5 Yr Run 257.76% CDN$
Increase 125.98% 20.75% -0.05% -27.18% 13.17% 20.73% 5.80% 2.16% -17.08% 27.75% 40.88% 24.32% -24.04% 8.55% 8.95% -8.57% 15.32% <-IRR #YR-> 5 CF less WC 5 Yr Run 103.94% CDN$
5 year Running Average $1.96 $2.33 $2.83 $3.25 $3.63 $3.77 $3.81 $3.87 $4.01 $4.27 $4.78 $5.56 $5.92 $6.54 $7.09 $7.11 4.25% <-IRR #YR-> 10 CFPS - Less WC 51.56% CDN$
P/CF on Median Price 20.64 13.36 10.77 12.86 10.26 8.68 13.36 13.57 14.30 14.51 12.46 9.52 10.54 10.37 0.00 0.00 7.10% <-IRR #YR-> 5 CFPS - Less WC 40.92% CDN$
P/CF on Closing Price 22.27 8.94 12.19 9.14 8.51 8.83 12.95 13.03 14.89 17.29 13.85 8.13 11.21 10.76 9.88 10.80 7.66% <-IRR #YR-> 10 CFPS 5 yr Running 109.17% CDN$
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 12.90 5 yr  13.26 P/CF Med 10 yr 12.66 5 yr  12.46 -14.99% Diff M/C 8.86% <-IRR #YR-> 5 CFPS 5 yr Running 52.85% CDN$
-$4.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.59 Cash Flow per Share US$
-$3.30 $0.00 $0.00 $0.00 $0.00 $4.59 Cash Flow per Share US$
-$2.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.23 CFPS 5 yr Running US$
-$3.05 $0.00 $0.00 $0.00 $0.00 $4.23 CFPS 5 yr Running US$
-$716.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,865.7 Cash Flow less WC US$
-$824.8 $0.0 $0.0 $0.0 $0.0 $2,115.9 Cash Flow less WC US$
-$467.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,297.4 CF less WC 5 Yr Run US$
-$665.4 $0.0 $0.0 $0.0 $0.0 $1,297.4 CF less WC 5 Yr Run US$
-$4.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.64 CFPS - Less WC US$
-$3.55 $0.00 $0.00 $0.00 $0.00 $4.64 CFPS - Less WC US$
-$4.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.22 Cash Flow per Share CDN$
-$4.15 $0.00 $0.00 $0.00 $0.00 $6.22 Cash Flow per Share CDN$
-$2.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.52 CFPS 5 yr Running CDN$
-$3.80 $0.00 $0.00 $0.00 $0.00 $5.52 CFPS 5 yr Running CDN$
-$712.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,865.7 Cash Flow less WC CDN$
-$1,034.7 $0.0 $0.0 $0.0 $0.0 $2,865.7 Cash Flow less WC CDN$
-$475.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,700.5 CF less WC 5 Yr Run CDN$
-$833.8 $0.0 $0.0 $0.0 $0.0 $1,700.5 CF less WC 5 Yr Run CDN$
-$4.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.28 CFPS - Less WC CDN$
-$4.46 $0.00 $0.00 $0.00 $0.00 $6.28 CFPS - Less WC CDN$
OPM Ratio CDN$ 33.99% 36.42% 36.29% 26.75% 35.23% 31.04% 36.41% 34.23% 27.64% 35.34% 37.99% 34.42% 36.52% 35.77% 0.62% <-Total Growth 10 OPM CDN$
Increase 81.22% 7.15% -0.34% -26.29% 31.71% -11.91% 17.32% -6.01% -19.24% 27.86% 7.49% -9.40% 6.11% -2.06% Should increase  or be stable. CDN$
Diff from Median -2.4% 4.6% 4.2% -23.2% 1.2% -10.9% 4.6% -1.7% -20.6% 1.5% 9.1% -1.2% 4.9% 2.7% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 34.83% 5 Yrs 34.42% should be  zero, it is a   check on calculations CDN$
EBITDA $596.0 $762.0 $791.0 $611.0 $709.0 $781.0 $853.0 $927.0 $768.0 $1,021.0 $1,484.0 $1,773.0 $2,606.0 $3,182.0 $3,582.0 $3,326.0 229.46% <-Total Growth 10 Adjusted EBITDA US$
Change 27.85% 3.81% -22.76% 16.04% 10.16% 9.22% 8.68% -17.15% 32.94% 45.35% 19.47% 46.98% 22.10% 12.57% -7.15% 13.10% <-Median-> 10 Change US$
Margin  41.90% 41.83% 41.25% 37.29% 37.38% 39.34% 39.89% 41.34% 35.05% 40.92% 47.29% 46.37% 45.39% 48.51% 51.61% 49.27% 0.40 <-Median-> 10 EBITDA Margin US$
Long Term Debt US$ $1,386.1 $1,418.7 $1,441.2 $1,593.3 $2,154.7 $1,119.0 $1,892.4 $2,199.2 $2,518.0 $2,312.3 $2,601.3 $2,553.0 $5,223.9 $6,794.6 Bank Debt US$
Change 14.66% 2.35% 1.59% 10.55% 35.23% -48.07% 69.11% 16.21% 14.50% -8.17% 12.50% -1.86% 104.62% 30.07% 13.50% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.11 0.23 0.17 0.35 0.40 0.20 0.20 0.21 0.27 0.15 0.15 0.20 0.22 0.27 0.20 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 18.13 19.79 19.00 23.54 20.81 21.45 16.78 23.56 21.73 11.33 18.64 13.37 24.82 26.50 21.13 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 2.87 2.14 2.07 3.64 3.22 1.82 2.43 2.87 4.16 2.62 2.18 1.94 2.49 2.90 2.56 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $1,378.6 $1,442.8 $1,433.9 $1,694.7 $2,499.6 $1,549.5 $2,540.9 $2,758.9 $3,435.1 $3,003.2 $3,312.0 $3,236.7 $7,075.3 $9,008.2 Bank Debt CDN$
Change -0.62% 18.19% 47.50% -38.01% 63.98% 8.58% 24.51% -12.57% 10.28% -2.27% 118.60% 27.32% 14.24% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.11 0.23 0.17 0.35 0.40 0.20 0.20 0.20 0.27 0.15 0.15 0.20 0.22 0.27 0.20 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 18.13 19.79 19.00 23.54 20.81 21.45 16.78 23.56 21.73 11.33 18.64 13.37 24.82 26.50 21.13 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 2.87 2.14 2.07 3.64 3.22 1.82 2.43 2.87 4.16 2.62 2.18 1.94 2.49 2.90 2.56 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 #DIV/0! <-Total Growth 10 Intangibles US$
Goodwill $200.1 $229.3 $229.3 $39.0 $582.5 $696.8 $696.8 $696.8 $407.8 $407.8 $407.8 $407.8 $2,044.1 $4,576.5 791.54% <-Total Growth 10 Goodwill US$
Total $200.1 $229.3 $229.3 $39.0 $582.5 $696.8 $696.8 $696.8 $407.8 $407.8 $407.8 $407.8 $2,044.1 $4,576.5 791.54% <-Total Growth 10 Total US$
Change 0.00% 14.60% 0.00% -82.98% 1392.84% 19.63% 0% 0.00% -41.48% 0.00% 0.00% 0.00% 401.27% 123.88% 0% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.02 0.04 0.03 0.01 0.11 0.12 0.07 0.06 0.04 0.03 0.02 0.03 0.09 0.18 5% <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 #DIV/0! <-Total Growth 10 Intangibles CDN$
Goodwill $199.0 $233.2 $228.1 $41.5 $675.7 $964.9 $935.6 $874.1 $556.3 $529.6 $519.2 $517.0 $2,768.6 $6,067.5 1113.70% <-Total Growth 10 Goodwill CDN$
Total $199.0 $233.2 $228.1 $41.5 $675.7 $964.9 $935.6 $874.1 $556.3 $529.6 $519.2 $517.0 $2,768.6 $6,067.5 1113.70% <-Total Growth 10 Total CDN$
Change 0.00% 17.18% -2.17% -81.81% 1528.28% 42.80% -3% -6.57% -36.36% -4.79% -1.97% -0.42% 435.51% 119.16% -2.50% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.02 0.04 0.03 0.01 0.11 0.12 0.07 0.06 0.04 0.03 0.02 0.03 0.09 0.18 0.05 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $674.2 $821.6 $903.3 $804.8 $908.1 $829.4 $1,230.2 $1,461.5 $1,072.5 $1,193.6 $1,247.2 $1,302.4 $2,180.1 $2,192.2 141.35% <-Total Growth 10 Current Assets US$
Current Liabilities $303.3 $254.4 $276.7 $210.7 $328.7 $311.5 $423.6 $333.8 $361.4 $775.6 $515.7 $761.8 $946.4 $1,103.1 242.08% <-Total Growth 10 Current Liabilities US$
Liquidity Ratio 2.22 3.23 3.26 3.82 2.76 2.66 2.90 4.38 2.97 1.54 2.42 1.71 2.30 1.99 2.71 <-Median-> 10 Ratio US$
Assets US$ $5,500.4 $5,034.3 $5,255.8 $4,959.4 $6,840.5 $6,683.2 $7,108.0 $7,865.6 $7,852.8 $8,789.9 $9,614.8 $10,186.8 $23,494.8 $29,225.7 347.02% <-Total Growth 10 Assets US$
Liabilities $1,834.9 $1,819.1 $1,845.6 $1,982.2 $2,772.0 $2,542.2 $2,615.5 $2,918.6 $3,302.8 $3,678.4 $3,931.5 $4,205.9 $7,253.5 $9,292.4 293.01% <-Total Growth 10 Liabilities US$
Debt Ratio 3.00 2.77 2.85 2.50 2.47 2.63 2.72 2.69 2.38 2.39 2.45 2.42 3.24 3.15 2.48 <-Median-> 10 Ratio US$
Estimates BVPS $37.00 $37.20 Estimates Estimates BVPS No est. for US$
Estimate Book Value $16,889.2 $16,980.5 Estimates Estimate Book Value yr 2023 US$
P/B Ratio (Close) 1.49 1.49 Estimates P/B Ratio (Close) US$
Difference from 10 year median -30.64% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $3,665.5 $3,215.2 $3,410.2 $2,977.1 $4,068.5 $4,141.0 $4,492.5 $4,947.0 $4,550.0 $5,111.5 $5,683.2 $5,980.8 $16,241.3 $19,933.3 Book Value US$
NCI $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 NCI US$
Book Value $3,665.5 $3,215.2 $3,410.2 $2,977.1 $4,068.5 $4,141.0 $4,492.5 $4,947.0 $4,550.0 $5,111.5 $5,683.2 $5,980.8 $16,241.3 $19,933.3 $19,933 $19,933 376.26% <-Total Growth 10 Book Value US$
Book Value per share $21.73 $18.90 $19.81 $17.11 $18.99 $19.03 $19.97 $21.30 $19.41 $21.33 $23.40 $24.41 $35.58 $43.67 $20.59 $20.59 79.56% <-Total Growth 10 Book Value per Share US$
Increase 23.65% -13.00% 4.83% -13.63% 10.96% 0.19% 4.96% 6.66% -8.89% 9.92% 9.69% 4.33% 45.75% 22.73% -52.86% 0.00% -44.00% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 3.17 2.95 2.26 2.26 1.69 1.46 2.17 2.14 2.11 2.42 2.62 2.54 1.45 1.19 2.26 P/B Ratio Historical Median US$
P/B Ratio (Close) 3.52 1.92 2.56 1.52 1.32 1.38 2.10 2.17 2.08 2.93 3.08 2.18 1.46 1.27 2.69 2.69 6.03% <-IRR #YR-> 10 Book Value per Share 79.56% US$
Change 14.61% -45.41% 33.10% -40.76% -12.94% 4.48% 52.61% 3.08% -4.26% 41.09% 5.26% -29.38% -32.88% -13.33% 112.13% 0.00% 10.81% <-IRR #YR-> 5 Book Value per Share 67.04% US$
Leverage (A/BK) 1.50 1.57 1.54 1.67 1.68 1.61 1.58 1.59 1.73 1.72 1.69 1.70 1.45 1.47 1.70 <-Median-> 5 A/BV US$
Debt/Equity Ratio 0.50 0.57 0.54 0.67 0.68 0.61 0.58 0.59 0.73 0.72 0.69 0.70 0.45 0.47 0.70 <-Median-> 5 Debt/Eq Ratio US$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 2.15 5 yr Med 2.42 -41.24% Diff M/C 1.57 Historical Leverage (A/BK) US$
-$19.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.58
-$21.30 $0.00 $0.00 $0.00 $0.00 $35.58
Current Assets CDN$ $670.6 $835.5 $898.7 $856.0 $1,053.4 $1,148.5 $1,651.8 $1,833.5 $1,463.0 $1,550.2 $1,587.9 $1,651.2 $2,952.7 $2,906.4 228.56% <-Total Growth 10 Current Assets CDN$
Current Liabilities $301.7 $258.8 $275.3 $224.1 $381.3 $431.4 $568.8 $418.8 $493.1 $1,007.4 $656.6 $965.8 $1,281.8 $1,462.4 365.69% <-Total Growth 10 Current Liabilities CDN$
Liquidity Ratio 2.22 3.23 3.26 3.82 2.76 2.66 2.90 4.38 2.97 1.54 2.42 1.71 2.30 1.99 2.71 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 3.72 5.41 5.28 5.17 4.59 4.42 4.55 6.39 4.36 2.51 4.28 2.99 3.75 3.45 3.75 <-Median-> 5 Liq. with CF aft div If Div = 0 CDN$
Liq. CF re  Inv+Div  1.36 1.36 2.24 1.27 1.28 2.01 1.97 4.92 1.01 1.18 1.67 1.14 2.14 3.45 1.18 <-Median-> 5 Liq. CF re  Inv+Div  CDN$
Assets CDN$ $5,470.6 $5,119.8 $5,229.0 $5,274.8 $7,935.7 $9,254.5 $9,543.8 $9,867.4 $10,712.8 $11,416.3 $12,241.5 $12,914.8 $31,821.4 $38,747.4 508.55% <-Total Growth 10 Assets CDN$
Liabilities $1,825.0 $1,850.0 $1,836.2 $2,108.3 $3,215.9 $3,520.2 $3,511.8 $3,661.4 $4,505.7 $4,777.5 $5,005.6 $5,332.3 $9,824.1 $12,319.9 435.02% <-Total Growth 10 Liabilities CDN$
Debt Ratio 3.00 2.77 2.85 2.50 2.47 2.63 2.72 2.69 2.38 2.39 2.45 2.42 3.24 3.15 2.48 <-Median-> 10 Ratio CDN$
Check $7,235.9 $7,582.5 $21,997.3
Book Value CDN$ $3,645.7 $3,269.8 $3,392.8 $3,166.5 $4,719.9 $5,734.2 $6,032.0 $6,206.0 $6,207.1 $6,638.8 $7,235.9 $7,582.5 $21,997.3 $26,427.5 Book Value CDN$
NCI $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 NCI CDN$
Book Value $3,645.7 $3,269.8 $3,392.8 $3,166.5 $4,719.9 $5,734.2 $6,032.0 $6,206.0 $6,207.1 $6,638.8 $7,235.9 $7,582.5 $21,997.3 $26,427.5 $26,427.5 $26,427.5 548.35% <-Total Growth 10 Book Value CDN$
Book Value per share $21.61 $19.22 $19.71 $18.20 $22.03 $26.35 $26.81 $26.72 $26.47 $27.71 $29.79 $30.95 $48.19 $57.90 $57.90 $57.90 144.45% <-Total Growth 10 Book Value per Share CDN$
Increase 17.51% -11.04% 2.56% -7.66% 21.03% 19.59% 1.77% -0.34% -0.92% 4.65% 7.53% 3.88% 55.71% 20.14% 0.00% 0.00% -49.46% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 3.28 2.88 2.26 2.13 1.59 1.36 2.17 2.26 1.99 2.47 2.78 2.54 1.37 1.22 2.51 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 3.54 1.93 2.56 1.52 1.32 1.38 2.11 2.17 2.08 2.94 3.09 2.17 1.46 1.27 1.27 1.27 9.35% <-IRR #YR-> 10 Book Value per Share 144.45% CDN$
Change 14.52% -45.52% 32.85% -40.83% -12.94% 4.69% 52.46% 3.17% -4.34% 41.71% 4.98% -29.77% -32.75% -13.24% 0.00% 0.00% 12.52% <-IRR #YR-> 5 Book Value per Share 80.35% CDN$
Leverage (A/BK) 1.50 1.57 1.54 1.67 1.68 1.61 1.58 1.59 1.73 1.72 1.69 1.70 1.45 1.47 1.70 <-Median-> 5 A/BV CDN$
Debt/Equity Ratio 0.50 0.57 0.54 0.67 0.68 0.61 0.58 0.59 0.73 0.72 0.69 0.70 0.45 0.47 0.70 <-Median-> 5 Debt/Eq Ratio CDN$
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 2.15 5 yr Med 2.47 -41.14% Diff M/C 1.57 Historical Leverage (A/BK) CDN$
-$19.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.19
-$26.72 $0.00 $0.00 $0.00 $0.00 $48.19
$2,482.09 <-12 mths 322.84%
Comprehensive Income US$ $309.46 -$604.45 $290.71 -$394.36 $90.20 $17.74 $188.31 $240.74 -$375.56 $481.68 $642.87 $510.10 $587.00
NCI $0.00 -$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Comprehensive Income US$ $309.46 -$604.39 $290.71 -$394.36 $90.20 $17.74 $188.31 $240.74 -$375.56 $481.68 $642.87 $510.10 $587.00 101.92% <-Total Growth 10 Comprehensive Income US$
Increase 95.62% -295.31% 148.10% -235.65% 122.87% -80.34% 961.62% 27.84% -256.01% 228.26% 33.46% -20.65% 15.08% 15.08% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $165.31 $14.63 $46.05 -$48.08 -$61.68 -$120.02 $38.52 $28.53 $32.29 $110.58 $235.61 $299.97 $369.22 7.28% <-IRR #YR-> 10 Comprehensive Income 101.92% US$
ROE 8.4% -18.8% 8.5% -13.2% 2.2% 0.4% 4.2% 4.9% -8.3% 9.4% 11.3% 8.5% 3.6% 19.51% <-IRR #YR-> 5 Comprehensive Income 143.84% US$
5Yr Median 6.5% 5.7% 5.7% 5.7% 2.2% 0.4% 2.2% 2.2% 2.2% 4.2% 4.9% 8.5% 8.5% 23.14% <-IRR #YR-> 10 5 Yr Running Average 701.80% US$
% Difference from Net Income -6.82% -6.24% -6.50% 2.99% 8.72% -27.84% 18.57% -1.29% -14.95% 1.80% 25.66% -6.06% -12.42% 66.88% <-IRR #YR-> 5 5 Yr Running Average 1194.30% US$
Median Values Diff 5, 10 yr 0.3% -6.1% 8.5% <-Median-> 5 Return on Equity
-$290.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $587.0
-$240.7 $0.0 $0.0 $0.0 $0.0 $587.0
-$46.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $369.2
-$28.5 $0.0 $0.0 $0.0 $0.0 $369.2
Current Liability Coverage Ratio 1.92 2.72 2.59 2.34 1.92 2.08 1.72 2.47 1.76 1.12 2.46 2.10 2.24 2.13   CFO / Current Liabilities US$
5 year Median 1.78 1.78 1.92 2.34 2.34 2.34 2.08 2.08 1.92 1.76 1.76 2.10 2.10 2.13 2.09 <-Median-> 10 Current Liability Cov Ratio US$
Asset Efficiency Ratio 10.59% 13.77% 13.63% 9.95% 9.22% 9.69% 10.28% 10.49% 8.08% 9.90% 13.19% 15.68% 9.01% 8.03% CFO / Total Assets US$
5 year Median 8.74% 8.74% 10.59% 10.59% 10.59% 9.95% 9.95% 9.95% 9.69% 9.90% 10.28% 10.49% 9.90% 9.90% 9.9% <-Median-> 10 Return on Assets  US$
Return on Assets ROA 6.04% -11.30% 5.92% -8.20% 1.21% 0.37% 2.23% 3.10% -4.16% 5.38% 5.32% 5.33% 2.85% 5.54% Net  Income/Assets Return on Assets US$
5Yr Median 5.09% 2.17% 2.17% 2.04% 1.21% 0.37% 1.21% 1.21% 1.21% 2.23% 3.10% 5.32% 5.32% 5.33% 2.5% <-Median-> 10 Asset Efficiency Ratio US$
Return on Equity ROE 9.06% -17.69% 9.12% -13.65% 2.04% 0.59% 3.54% 4.93% -7.18% 9.26% 9.00% 9.08% 4.13% 8.13% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 6.77% 3.14% 3.14% 3.14% 2.04% 0.59% 2.04% 2.04% 2.04% 3.54% 4.93% 9.00% 9.00% 9.00% 3.8% <-Median-> 10 Return on Equity US$
$2,527.33 <-12 mths 277.07%
Net Income US$ $332.12 -$568.96 $310.92 -$406.53 $82.97 $24.58 $158.82 $243.89 -$326.70 $473.17 $511.61 $543.01 $670.25
NCI $0.00 -$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Income US$ $332.12 -$568.90 $310.92 -$406.53 $82.97 $24.58 $158.82 $243.89 -$326.70 $473.17 $511.61 $543.01 $670.25 $1,620 $1,152 $967 115.57% <-Total Growth 10 Net Income US$
Increase 283.78% -271.29% 154.65% -230.75% 120.41% -70.37% 546.07% 53.56% -233.96% 244.83% 8.12% 6.14% 23.43% 141.70% -28.89% -16.06% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $158.5 $12.5 $46.8 -$49.2 -$49.9 -$111.4 $34 $21 $37 $115 $212 $289 $374 $764 $899 $990 7.98% <-IRR #YR-> 10 Net Income 115.57% US$
Operating Cash Flow $483.5 $663.5 $696.0 $438.3 $668.3 $616.2 $778.6 $767.6 $605.7 $881.7 $1,192.1 $1,316.0 $2,096.6 22.41% <-IRR #YR-> 5 Net Income 174.82% US$
Investment Cash Flow -$523.3 -$760.5 -$376.2 -$644.5 -$851.6 -$374.5 -$553.5 -$100.1 -$1,204.4 -$873.9 -$808.8 -$1,234.7 -$710.5 23.12% <-IRR #YR-> 10 5 Yr Running Average 700.25% US$
Total Accruals $372.0 -$471.9 -$8.9 -$200.3 $266.3 -$217.1 -$66.3 -$423.6 $272.0 $465.4 $128.4 $461.7 -$715.9 78.34% <-IRR #YR-> 5 5 Yr Running Average 1703.90% US$
Total Assets $5,500.4 $5,034.3 $5,255.8 $4,959.4 $6,840.5 $6,683.2 $7,108.0 $7,865.6 $7,852.8 $8,789.9 $9,614.8 $10,186.8 $23,494.8 Balance Sheet Assets US$
Accruals Ratio 6.76% -9.37% -0.17% -4.04% 3.89% -3.25% -0.93% -5.39% 3.46% 5.29% 1.34% 4.53% -3.05% 3.46% <-Median-> 5 Ratio US$
EPS/CF Ratio (WC) 0.58 -0.82 0.43 -0.83 0.13 0.04 0.22 0.30 -0.52 0.55 0.40 0.34 0.33 0.26 <-Median-> 10 EPS/CF Ratio US$
-$310.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $670.2
-$243.9 $0.0 $0.0 $0.0 $0.0 $670.2
-$46.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $374.3
-$20.7 $0.0 $0.0 $0.0 $0.0 $374.3
Financial Cash Flow US$ -$21.9 $182.5 -$202.6 $48.7 $229.2 -$280.8 $190.4 $329.2 $0.0 $10.6 -$302.8 -$297.2 -$914.9 C F Statement  Financial Cash Flow CDN$
Total Accruals $393.9 -$654.4 $193.7 -$249.1 $37.0 $63.6 -$256.7 -$752.8 $272.0 $454.7 $431.2 $758.9 $198.9 Accruals CDN$
Accruals Ratio 7.16% -13.00% 3.68% -5.02% 0.54% 0.95% -3.61% -9.57% 3.46% 5.17% 4.48% 7.45% 0.85% 4.48% <-Median-> 5 Ratio CDN$
Yes 0
$3,290.75 <-12 mths 313.91%
Comprehensive Income CDN$ $307.79 -$614.73 $289.23 -$419.44 $104.65 $24.56 $252.85 $302.00 -$512.34 $625.61 $818.50 $646.70 $795.04
NCI $0.00 -$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Comprehensive Income CDN$ $307.79 -$614.67 $289.23 -$419.44 $104.65 $24.56 $252.85 $302.00 -$512.34 $625.61 $818.50 $646.70 $795.04 174.88% <-Total Growth 10 Comprehensive Income CDN$
Increase 85.90% -299.71% 147.05% -245.02% 124.95% -76.53% 929.39% 19.44% -269.65% 222.11% 30.83% -20.99% 22.94% 22.94% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $174.48 $16.83 $48.26 -$54.30 -$66.49 -$123.13 $50.37 $52.92 $34.34 $138.54 $297.32 $376.10 $474.70 10.64% <-IRR #YR-> 10 Comprehensive Income 174.88% CDN$
ROE 8.4% -18.8% 8.5% -13.2% 2.2% 0.4% 4.2% 4.9% -8.3% 9.4% 11.3% 8.5% 3.6% 21.36% <-IRR #YR-> 5 Comprehensive Income 163.26% CDN$
5Yr Median 6.5% 5.7% 5.7% 5.7% 2.2% 0.4% 2.2% 2.2% 2.2% 4.2% 4.9% 8.5% 8.5% 25.68% <-IRR #YR-> 10 5 Yr Running Average 883.57% CDN$
% Difference from Net Income -6.82% -6.24% -6.50% 2.99% 8.72% -27.84% 18.57% -1.29% -14.95% 1.80% 25.66% -6.06% -12.42% 55.08% <-IRR #YR-> 5 5 Yr Running Average 796.96% CDN$
Median Values Diff 5, 10 yr 0.3% -6.1% 8.5% <-Median-> 5 Return on Equity
-$289.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $795.0
-$302.0 $0.0 $0.0 $0.0 $0.0 $795.0
-$48.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $474.7
-$52.9 $0.0 $0.0 $0.0 $0.0 $474.7
Current Liability Coverage Ratio 1.92 2.72 2.59 2.34 1.92 2.08 1.72 2.47 1.76 1.12 2.46 2.10 2.24 2.13   CFO / Current Liabilities CDN$
5 year Median 1.78 1.78 1.92 2.34 2.34 2.34 2.08 2.08 1.92 1.76 1.76 2.10 2.10 2.13 2.09 <-Median-> 10 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 10.59% 13.77% 13.63% 9.95% 9.22% 9.69% 10.28% 10.49% 8.08% 9.90% 13.19% 15.68% 9.01% 8.03% CFO / Total Assets CDN$
5 year Median 8.74% 8.74% 10.59% 10.59% 10.59% 9.95% 9.95% 9.95% 9.69% 9.90% 10.28% 10.49% 9.90% 9.90% 9.9% <-Median-> 10 Return on Assets  CDN$
Return on Assets ROA 6.04% -11.30% 5.92% -8.20% 1.21% 0.37% 2.23% 3.10% -4.16% 5.38% 5.32% 5.33% 2.85% 5.54% Net  Income/Assets Return on Assets CDN$
5Yr Median 5.09% 2.17% 2.17% 2.04% 1.21% 0.37% 1.21% 1.21% 1.21% 2.23% 3.10% 5.32% 5.32% 5.33% 2.5% <-Median-> 10 Asset Efficiency Ratio CDN$
Return on Equity ROE 9.06% -17.69% 9.12% -13.65% 2.04% 0.59% 3.54% 4.93% -7.18% 9.26% 9.00% 9.08% 4.13% 8.13% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 6.77% 3.14% 3.14% 3.14% 2.04% 0.59% 2.04% 2.04% 2.04% 3.54% 4.93% 9.00% 9.00% 9.00% 3.8% <-Median-> 10 Return on Equity CDN$
$3,350.73 <-12 mths 269.11%
Net Income CDN$ $330.3 -$578.6 $309.3 -$432.4 $96.3 $34.0 $213.3 $306.0 -$445.7 $614.5 $651.4 $688.4 $907.8
NCI $0.0 -$0.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Net Income CDN$ $330.3 -$578.6 $309.3 -$432.4 $96.3 $34.0 $213.3 $306.0 -$445.7 $614.5 $651.4 $688.4 $907.8 $2,148 $1,527 $1,282 193.47% <-Total Growth 10 Net Income CDN$
Increase 264.71% -275.15% 153.46% -239.78% 122.26% -64.63% 526.46% 43.47% -245.67% 237.89% 5.99% 5.69% 31.86% 136.60% -28.89% -16.06% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $167.2 $13.9 $48.3 -$56.1 -$55.0 -$114.3 $44 $43 $41 $144 $268 $363 $483 $1,002 $1,185 $1,311 11.37% <-IRR #YR-> 10 Net Income 193.47% CDN$
Operating Cash Flow $480.9 $674.7 $692.5 $466.2 $775.3 $853.3 $1,045.4 $962.9 $826.2 $1,145.1 $1,517.7 $1,668.4 $2,839.7 24.30% <-IRR #YR-> 5 Net Income 196.70% CDN$
Investment Cash Flow -$520.5 -$773.4 -$374.2 -$685.5 -$988.0 -$518.6 -$743.2 -$125.5 -$1,643.0 -$1,135.0 -$1,029.8 -$1,565.3 -$962.2 25.91% <-IRR #YR-> 10 5 Yr Running Average 901.61% CDN$
Total Accruals $369.9 -$479.9 -$8.9 -$213.1 $308.9 -$300.7 -$89.0 -$531.4 $371.1 $604.4 $163.4 $585.3 -$969.7 61.92% <-IRR #YR-> 5 5 Yr Running Average 1012.94% CDN$
Total Assets $5,470.6 $5,119.8 $5,229.0 $5,274.8 $7,935.7 $9,254.5 $9,543.8 $9,867.4 $10,712.8 $11,416.3 $12,241.5 $12,914.8 $31,821.4 Balance Sheet Assets CDN$
Accruals Ratio 6.76% -9.37% -0.17% -4.04% 3.89% -3.25% -0.93% -5.39% 3.46% 5.29% 1.34% 4.53% -3.05% 3.46% <-Median-> 5 Ratio CDN$
EPS/CF Ratio (WC) 0.58 -0.82 0.43 -0.83 0.13 0.04 0.22 0.30 -0.52 0.55 0.40 0.34 0.33 0.26 <-Median-> 10 EPS/CF Ratio CDN$
-$309.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $907.8
-$306.0 $0.0 $0.0 $0.0 $0.0 $907.8
-$48.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $483.3
-$43.4 $0.0 $0.0 $0.0 $0.0 $483.3
Change in Close 34.57% -51.54% 36.25% -45.36% 5.37% 25.19% 55.17% 2.82% -5.22% 48.30% 12.88% -27.04% 4.72% 4.24% 0.00% 0.00% Count 20 Years of data CDN$
up/down Down down up up down Count 10 50.00% CDN$
Meet Prediction? Yes Yes % right Count 2 20.00% CDN$
Financial Cash Flow CDN$ -$21.8 $185.6 -$201.6 $51.8 $265.9 -$388.8 $255.6 $412.9 $274.1 $13.8 -$385.6 -$376.8 -$1,239.1 C F Statement  Financial Cash Flow CDN$
Total Accruals $391.8 -$665.5 $192.7 -$264.9 $43.0 $88.1 -$344.7 -$944.4 $97.0 $590.6 $549.0 $962.2 $269.4 Accruals CDN$
Accruals Ratio 7.16% -13.00% 3.68% -5.02% 0.54% 0.95% -3.61% -9.57% 0.91% 5.17% 4.48% 7.45% 0.85% 4.48% <-Median-> 5 Ratio CDN$
Yes 0
Cash US$ $95.6 $179.4 $298.1 $139.1 $177.5 $124.2 $540.0 $633.0 $301.8 $321.9 $402.5 $185.8 $658.6 $355.5 Cash US$
Cash per Share $0.57 $1.05 $1.73 $0.80 $0.83 $0.57 $2.40 $2.73 $1.29 $1.34 $1.66 $0.76 $1.44 $0.78 $1.34 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 0.74% 2.90% 3.42% 3.08% 3.31% 2.18% 5.71% 5.90% 3.20% 2.15% 2.30% 1.43% 2.78% 1.41% 2.30% <-Median-> 5 % of Stock Price US$
Cash CDN$ $95.0 $182.5 $296.5 $147.9 $206.0 $171.9 $725.0 $794.1 $411.8 $418.1 $512.5 $235.5 $892.0 $471.3 Cash CDN$
Cash per Share $0.56 $1.07 $1.72 $0.85 $0.96 $0.79 $3.22 $3.42 $1.76 $1.74 $2.11 $0.96 $1.95 $1.03 $1.76 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 0.74% 2.90% 3.41% 3.08% 3.31% 2.17% 5.71% 5.89% 3.19% 2.14% 2.29% 1.43% 2.78% 1.41% 2.29% <-Median-> 5 % of Stock Price CDN$
Notes:
December 23, 2023.  Last estimates were for 2022, 2023 and 2024 of $5810M, $5979M and $6339M US$ for Revenue, $2.26, $2.02 and $2.09 US$ for AEPS, $1.52, $1.95 and $2.06 US$ for EPS, 
$1.57, $1.60 and $1.65 US$ for Dividends, $757M, $895M, $996M US$ for FCF, %5.05, $5.43 and $5.27 US$ for CFPS, $36.80, $37.00 and $37.20 US$ for BVPS, and $701M, $882M and $929M US$ for Net Income.
Spreadsheet started in December 2022.
1953 five struggling mining companies joined to become Cobalt Consolidated Mining. 
1957 Company remained Agnico Mines
1963 Merger with Eagle Mines Ltd and became Agnico Eagle Mines Ltd.
Sector:
Mining, Materials
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
Recently, two mining stocks were recommended.  Agnico-Eagle Mines Ltd (TSX-AEM) was recommended by Advice for Investors site. Franco-Nevada (FNV.T) was recommended 
by a member of Ellen’s Investment Club.  I decided to look at Agnico-Eagle Mines because it was on the Money Sense List of Dividend Stocks.
Dividends
Dividends are paid quarterly in Cycle 3 of  March, June, September and December.  Dividends are generally declared in one month for shareholders of record of the following month and paid in that month.
For example, the dividends declared on February 12, 2021 was for shareholders of record of March 01, 2021 and paid on March 22, 2021.  
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 
How they make their money.
Agnico Eagle Mines is a gold miner operating mines in Canada, Mexico, and Finland. It also owns 50% of the Canadian Malartic mine. 
Shares; '%, Value $M From Years Div. Gth Tot Ret Cap Gain Div. CDN$ Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2016 5 29.71% 5.09% 3.54% 1.54% 5.08% Dec 2021 Dec  2022 Dec 23 2023
Al-Joundi, Ammar 2011 10 10.55% 7.70% 6.13% 1.57% 7.70% 0.121 0.05% 0.155 0.03% 0.181 0.04% Was officer in 2021 16.40%
CEO - Shares - Amount 2006 15 29.93% 3.28% 2.25% 1.02% 3.28% $8.123 $10.937 $13.270
Options - percentage 2003 18 23.67% 9.71% 8.42% 1.29% 9.71% 0.430 0.18% 0.430 0.09% 0.365 0.08% -15.12%
Options - amount $28.892 $30.255 $26.769
From Years Div. Gth Tot Ret Cap Gain Div. US$
Porter, Jamie 2016 5 31.21% 6.38% 4.82% 1.57% 6.39% 0.011 0.00%
CFO - Shares - Amount 2011 10 8.14% 5.35% 3.88% 1.47% 5.35% $0.785
Options - percentage 2006 15 29.20% 2.77% 1.70% 1.06% 2.77% 0.033 0.01%
Options - amount 2003 18 23.80% 9.99% 8.56% 1.42% 9.99% $2.388
Smith David From Years Div. Gth Tot Ret Cap Gain Div. CDN$ 0.037 0.02% 0.055 0.01% Ceased insider June 2023 -100.00%
CFO - Shares - Amount 2017 5 33.33% 5.92% 3.92% 1.99% 5.91% $2.519 $3.893
Options - percentage 2012 10 10.53% 4.86% 3.38% 1.49% 4.86% 0.161 0.07% 0.207 0.05% -100.00%
Options - amount 2007 15 21.37% 3.00% 1.84% 1.16% 3.00% $10.818 $14.583
2003 19 23.59% 9.62% 8.22% 1.40% 9.62%
Girard, Dominique 0.011 0.00% 0.019 0.00% 0.023 0.01% 22.84%
Officer - Shares - Amount From Years Div. Gth Tot Ret Cap Gain Div. US$ $0.728 $1.343 $1.719
Options - percentage 2017 5 31.30% 4.39% 2.40% 1.99% 4.39% 0.124 0.05% 0.175 0.04% 0.135 0.03% -23.00%
Options - amount 2012 10 7.18% 1.64% 0.26% 1.38% 1.64% $8.314 $12.314 $9.883
2007 15 18.85% 0.82% -0.31% 1.13% 0.82%
Gosselin, Guy 2003 19 23.28% 9.55% 7.97% 1.58% 9.55% 0.029 0.01% 0.034 0.01% 14.85%
Officer - Shares - Amount $2.062 $2.469
Options - percentage 0.169 0.04% 0.135 0.03% -20.15%
Options - amount $11.874 $9.883
Celej, Martine 0.013 0.01% 0.015 0.00% 0.017 0.00% 11.74%
Director - Shares - Amount $0.905 $1.074 $1.251
Options - percentage 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.00%
Options - amount $0.806 $0.844 $0.880
Aglukkaq, Leona 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000
Options - percentage 0.004 0.00% 0.008 0.00% 0.012 0.00% 50.00%
Options - amount $0.269 $0.563 $0.880
Sokalsky, Jamie Calvin 0.025 0.01% 0.027 0.01% 0.028 0.01% 6.76%
Lead Director - Shares - Amt $1.661 $1.865 $2.076
Options - percentage 0.012 0.00% 0.012 0.00% 0.012 0.00% 0.00%
Options - amount $0.806 $0.844 $0.880
Boyd, Sean 0.123 0.05% 0.188 0.04% 0.196 0.04% Was CEO 2021 3.93%
Chairman - Shares - Amt $8.295 $13.247 $14.351
Options - percentage 0.300 0.12% 0.300 0.07% 0.200 0.04% -33.34%
Options - amount $20.157 $21.109 $14.668
Name
10% Holder - Shares - Amt
Options - percentage
Options - amount
Increase in O/S Shares 2.522 1.04% 0.970 0.40% 1.560 0.34%
Due to Stock Options $232.209 $51.521 $109.766
Book Value $131.668 $53.896 $81.595
Insider Buying -$1.899 -$1.676 -$1.165
Insider Selling $27.799 $16.947 $15.588
Net Insider Selling $25.900 $15.271 $14.423
Net Selling % of Market Cap 0.16% 0.05% 0.04%
Directors 12 11
Women 4 33% 4 36%
Minorities 1 8% 1 9%
Institutions/Holdings 20 46.28% 20 39.31%
Total Shares Held 211.024 46.23% 194.999 42.72%
Increase/Decrease 3 Mths 11.840 5.94% 1.789 0.93%
Starting No. of Shares 199.184 MS Top 20 193.210 MS Top 20
Institutions/Holdings
Total Shares Held
Increase/Decrease 3 Mths
Starting No. of Shares
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock