This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2027 Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Jul 2026 Estimates
Alimentation Couche-Tard Inc TSX: ATD OTC ANCTF https://corpo.couche-tard.com/en/ Fiscal Yr: Apr 30
Year 27-Apr-14 26-Apr-15 24-Apr-16 30-Apr-17 29-Apr-18 28-Apr-19 26-Apr-20 25-Apr-21 24-Apr-22 30-Apr-23 28-Apr-24 27-Apr-25 26-Apr-26 26-Apr-27 25-Apr-28 25-Apr-29 Value Description #Y Item Total G Currency
Reporting Day 27 26 24 30 29 28 26 25 24 30 28 27 Reporting Day
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
$ Reporting in  $ Reporting in 
US$-CND$ ending April 1.1033 1.1042 1.2680 1.3427 1.2836 1.3642 1.3423 1.2285 1.2792 1.3578 1.3658 1.3850 1.3615 1.3875 1.3875 1.3875 2.08% <-IRR #YR-> 5 USD - CDN$
Change 8.81% 0.08% 14.83% 5.89% -4.40% 6.28% -1.61% -8.48% 4.13% 6.14% 0.59% 1.41% -1.70% 1.91% 0.00% 0.00% 0.71% <-IRR #YR-> 10 USD - CDN$
Month, Year Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 Dec-27 Dec-28 30.00 <Count Years> Month, Year
US$-CND$ ending Dec 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3706 1.3875 1.3875 1.3875 1.49% <-IRR #YR-> 5 USD - CDN$
6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 8.79% -4.75% 1.23% 0.00% 0.00% -0.10% <-IRR #YR-> 10 USD - CDN$
Split Date 4/23/14 9/30/19 Split Date
Split 3 2 Split
$80,610 <-12 mths 5.36% Estimates last 12 months from Qtr.
Revenue US$   $37,957 $34,530 $34,145 $37,905 $51,394 $59,118 $54,132 $45,760 $62,810 $71,857 $69,264 $72,857 $76,507 $84,154 $83,416 $83,591 124.07% <-Total Growth 10 Revenue US$
Increase 6.79% -9.03% -1.12% 11.01% 35.59% 15.03% -8.43% -15.47% 37.26% 14.40% -3.61% 5.19% 5.01% 10.00% -0.88% 0.21% 8.40% <-IRR #YR-> 10 Revenue 124.07% US$
5 year Running Average $26,381 $29,999 $33,034 $36,016 $39,186 $43,418 $47,339 $49,662 $54,643 $58,735 $60,765 $64,509 $70,659 $74,928 $77,239 $80,105 10.83% <-IRR #YR-> 5 Revenue 67.19% US$
Revenue per Share $33.55 $30.43 $30.24 $33.34 $45.54 $52.37 $48.65 $42.39 $60.81 $73.23 $72.40 $76.85 $83.31 $91.64 $90.84 $91.03 7.90% <-IRR #YR-> 10 5 yr Running Average 113.89% US$
Increase 6.22% -9.29% -0.63% 10.26% 36.61% 14.99% -7.11% -12.88% 43.47% 20.42% -1.13% 6.14% 8.42% 10.00% -0.88% 0.21% 7.31% <-IRR #YR-> 5 5 yr Running Average 42.28% US$
5 year Running Average $23.73 $26.84 $29.44 $31.83 $34.62 $38.38 $42.03 $44.46 $49.95 $55.49 $59.49 $65.13 $73.32 $79.48 $83.01 $86.73 10.67% <-IRR #YR-> 10 Revenue per Share 175.52% US$
P/S (Price/Sales) Med 0.35 0.56 0.70 0.70 0.52 0.49 0.57 0.75 0.66 0.62 0.77 0.70 0.66 0.67 0.00 0.00 14.47% <-IRR #YR-> 5 Revenue per Share 96.56% US$
P/S (Price/Sales) Close 0.42 0.63 0.72 0.69 0.48 0.56 0.57 0.80 0.73 0.68 0.77 0.68 0.71 0.68 0.69 0.68 9.55% <-IRR #YR-> 10 5 yr Running Average 149.04% US$
*Revenue in M US $  10 yr  0.66 5 yr  0.66 2.91% Diff M/C 10.52% <-IRR #YR-> 5 5 yr Running Average 64.91% US$
$111,846 <-12 mths 7.38% Estimates last 12 months from Qtr.
Revenue CDN$* $41,878 $38,128 $43,295 $50,894 $65,970 $80,648 $72,662 $56,216 $80,346 $97,567 $94,600 $100,907 $104,164 $116,764 $115,740 $115,983 140.59% <-Total Growth 10 Revenue CDN$
Increase 16.20% -8.95% 13.55% 17.55% 29.62% 22.25% -9.90% -22.63% 42.92% 21.43% -3.04% 6.67% 3.23% 12.10% -0.88% 0.21% 9.18% <-IRR #YR-> 10 Revenue 140.59% CDN$
5 year Running Average $27,016 $31,338 $36,378 $42,047 $48,033 $55,787 $62,694 $65,278 $71,169 $77,488 $80,278 $85,927 $95,517 $102,800 $106,435 $110,711 13.13% <-IRR #YR-> 5 Revenue 85.29% CDN$
Revenue per Share $37.01 $33.60 $38.34 $44.77 $58.46 $71.44 $65.30 $52.07 $77.79 $99.43 $98.88 $106.43 $113.43 $127.15 $126.04 $126.30 10.13% <-IRR #YR-> 10 5 yr Running Average 162.57% CDN$
Increase 15.58% -9.21% 14.11% 16.75% 30.59% 22.21% -8.60% -20.26% 49.39% 27.82% -0.55% 7.63% 6.58% 12.10% -0.88% 0.21% 7.91% <-IRR #YR-> 5 5 yr Running Average 46.32% CDN$
5 year Running Average $24.29 $28.01 $32.39 $37.15 $42.44 $49.32 $55.66 $58.41 $65.01 $73.21 $78.69 $86.92 $99.19 $109.06 $114.39 $119.87 11.46% <-IRR #YR-> 10 Revenue per Share 195.84% CDN$
P/S (Price/Sales) Med 0.34 0.59 0.71 0.67 0.51 0.47 0.59 0.80 0.64 0.59 0.76 0.71 0.67 0.67 0.00 0.00 16.85% <-IRR #YR-> 5 Revenue per Share 117.84% CDN$
P/S (Price/Sales) Close 0.41 0.69 0.72 0.70 0.47 0.55 0.59 0.80 0.74 0.68 0.77 0.67 0.71 0.68 0.68 0.82 11.84% <-IRR #YR-> 10 5 yr Running Average 206.21% CDN$
*Revenue in M CDN $  P/S Med 20 yr  0.55 15 yr  0.59 10 yr  0.66 5 yr  0.67 3.02% Diff M/C 11.17% <-IRR #YR-> 5 5 yr Running Average 69.82% CDN$
-$43,295 $0 $0 $0 $0 $0 $0 $0 $0 $0 $104,164
-$56,216 $0 $0 $0 $0 $104,164
-$36,378 $0 $0 $0 $0 $0 $0 $0 $0 $0 $95,517
-$65,278 $0 $0 $0 $0 $95,517
-$38.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $113.43
-$52.07 $0.00 $0.00 $0.00 $0.00 $113.43
-$32.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $99.19
-$58.41 $0.00 $0.00 $0.00 $0.00 $99.19
Amount $3,019.6 <-12 mths 4.52% Estimates Last 12 months from Qtr
Per Share $3.24 <-12 mths 4.52% Estimates Last 12 months from Qtr
Payout Ratio Adj EPS 19.66% 19.59% Estimates Payout Ratio EPS
Adjusted Profit US$ $811.2 $1,018.0 $1,188.0 $1,208.9 $1,472.0 $1,874.0 $2,216.0 $2,716.0 $2,770.0 $3,152.0 $2,716.0 $2,577.0 $2,889.0 143.18% <-Total Growth 10 Adjusted Profit US$
Return on Equity ROE 20.47% 26.15% 23.55% 20.12% 19.46% 21.00% 22.01% 22.30% 22.27% 25.09% 20.59% 17.24% 17.86% 20.80% <-Median-> 10 Return on Equity ROE
5Yr Median 19.12% 20.47% 21.04% 20.47% 20.47% 21.00% 21.00% 21.00% 22.01% 22.27% 22.27% 22.27% 20.59% 21.00% <-Median-> 10 5Yr Median
Basic $0.72 $0.90 $1.05 $1.06 $1.30 $1.66 $1.97 $2.45 $2.60 $3.13 $2.81 $2.71 $3.10 195.92% <-Total Growth 10 AEPS
AEPS* Dilued $0.72 $0.90 $1.04 $1.06 $1.30 $1.66 $1.97 $2.45 $2.60 $3.12 $2.81 $2.71 $3.10 $3.31 $3.64 $4.01 197.05% <-Total Growth 10 AEPS
Increase 39.74% 25.18% 16.60% 1.74% 22.28% 27.72% 18.80% 24.37% 6.12% 20.00% -9.94% -3.56% 14.39% 6.77% 9.97% 10.16% 10 0 10 Years of Data, EPS P or N 100.00% US$
AEPS Yield 5.05% 4.68% 4.77% 4.61% 5.98% 5.62% 7.06% 7.23% 5.83% 6.25% 5.03% 5.18% 5.25% 5.31% 5.84% 6.43% 11.50% <-IRR #YR-> 10 AEPS 197.05% US$
5 year Running Average $0.45 $0.57 $0.72 $0.85 $1.00 $1.19 $1.41 $1.69 $2.00 $2.36 $2.59 $2.74 $2.87 $3.01 $3.11 $3.35 4.82% <-IRR #YR-> 5 AEPS 26.53% US$
Payout Ratio 7.65% 8.85% 9.26% 11.75% 10.80% 9.39% 9.74% 10.47% 11.88% 11.83% 16.95% 18.98% 18.83% 18.73% 17.03% 15.46% 14.89% <-IRR #YR-> 10 5 yr Running Average 300.53% US$
5 year Running Average 9.44% 9.41% 9.33% 9.43% 9.66% 10.01% 10.19% 10.43% 10.45% 10.66% 12.17% 14.02% 15.69% 17.06% 18.10% 17.80% 11.19% <-IRR #YR-> 5 5 yr Running Average 69.94% US$
Price/AEPS Median 16.21 19.16 20.32 21.85 18.23 15.38 14.13 12.89 15.43 14.44 19.92 19.95 17.79 18.51 0.00 0.00 16.61 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 19.75 23.44 22.64 24.88 20.93 18.44 17.51 14.85 17.79 16.38 22.75 22.67 20.05 20.21 0.00 0.00 19.24 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 12.67 14.87 18.01 18.82 15.54 12.33 10.76 10.94 13.08 12.49 17.09 17.24 15.52 16.81 0.00 0.00 14.30 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 19.80 21.38 20.98 21.67 16.71 17.78 14.16 13.82 17.16 16.01 19.87 19.31 19.06 18.83 17.12 15.54 17.47 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 27.66 26.76 24.46 22.05 20.44 22.71 16.82 17.19 18.21 19.21 17.89 18.63 21.80 20.10 18.83 17.12 18.92 <-Median-> 10 Trailing P/AEPS Close US$
Median Values Historical   in order 15.41 18.11 12.41 17.48 P/AEPS 5 Yrs   in order 17.79 20.05 15.52 19.06 5.86% Diff M/C DPR 75% to 95% best US$
* Adjusted Net Earnings per Share
-$1.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.10
-$2.45 $0.00 $0.00 $0.00 $0.00 $3.10
-$0.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.87
-$1.69 $0.00 $0.00 $0.00 $0.00 $2.87
Amount $3,933.4 <-12 mths 0.00% Estimates Last 12 months from Qtr
Per Share $4.50 <-12 mths 6.51% Estimates Last 12 months from Qtr
Payout Ratio Adj EPS 19.66% 19.59% Estimates Payout Ratio EPS
Adjusted Profit CDN$ $895.0 $1,124.1 $1,506.4 $1,623.2 $1,889.5 $2,556.5 $2,974.5 $3,336.6 $3,543.4 $4,279.8 $3,709.5 $3,569.1 $3,933.4 161.11% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 20.47% 26.15% 23.55% 20.12% 19.46% 21.00% 22.01% 22.30% 22.27% 25.09% 20.59% 17.24% 17.86% 20.80% <-Median-> 10 Return on Equity ROE
5Yr Median 19.12% 20.47% 21.04% 20.47% 20.47% 21.00% 21.00% 21.00% 22.01% 22.27% 22.27% 22.27% 20.59% 21.00% <-Median-> 10 5 Yr Median
Basic $0.79 $0.99 $1.33 $1.43 $1.67 $2.27 $2.64 $3.01 $3.33 $4.25 $3.84 $3.76 $4.22 217.74% <-Total Growth 10 AEPS
AEPS* Dilued $0.79 $0.99 $1.32 $1.43 $1.67 $2.26 $2.64 $3.01 $3.33 $4.24 $3.84 $3.75 $4.22 $4.59 $5.05 $5.56 218.96% <-Total Growth 10 AEPS
Increase 52.06% 25.28% 33.90% 7.74% 16.90% 35.74% 16.89% 13.82% 10.50% 27.37% -9.41% -2.20% 12.45% 8.81% 9.97% 10.16% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
AEPS Yield 5.15% 4.28% 4.81% 4.54% 6.00% 5.73% 6.81% 7.23% 5.82% 6.26% 5.03% 5.29% 5.25% 5.34% 5.87% 5.35% 12.30% <-IRR #YR-> 10 AEPS 218.96% CDN$
5 year Running Average $0.46 $0.60 $0.81 $1.01 $1.24 $1.53 $1.86 $2.20 $2.58 $3.10 $3.41 $3.63 $3.87 $4.13 $4.29 $4.64 7.00% <-IRR #YR-> 5 AEPS 40.23% CDN$
Payout Ratio 7.65% 8.85% 9.26% 11.75% 10.80% 9.39% 9.74% 10.47% 11.88% 11.80% 16.42% 19.72% 18.95% 18.73% 17.03% 15.46% 17.01% <-IRR #YR-> 10 5 yr Running Average 381.21% CDN$
5 year Running Average 9.44% 9.41% 9.33% 9.43% 9.66% 10.01% 10.19% 10.43% 10.45% 10.66% 12.06% 14.06% 15.75% 17.12% 18.17% 17.98% 11.97% <-IRR #YR-> 5 5 yr Running Average 75.99% CDN$
Price/AEPS Median 15.94 20.21 20.57 21.16 17.99 14.81 14.57 13.90 14.97 13.95 19.51 20.20 18.11 18.57 0.00 0.00 16.48 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 19.85 25.83 24.01 23.98 20.15 18.08 17.38 15.75 17.56 16.04 22.48 22.68 20.20 20.42 0.00 0.00 19.11 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 12.04 14.60 17.13 18.34 15.83 11.55 11.76 12.06 12.38 11.85 16.54 17.73 16.03 16.73 0.00 0.00 14.10 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 19.43 23.36 20.78 22.02 16.65 17.46 14.69 13.84 17.20 15.96 19.88 18.91 19.04 18.74 17.04 18.69 17.33 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 29.54 29.27 27.83 23.72 19.47 23.70 17.17 15.75 19.00 20.33 18.01 18.49 21.41 20.39 18.74 20.59 19.23 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values Historical   in order 15.95 19.64 12.42 17.50 P/AEPS 5 Yrs   in order 18.11 20.20 16.03 18.91 3.44% Diff M/C DPR 75% to 95% best CDN$
* Adjusted Net Earnings per Share
-$1.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.22
-$3.01 $0.00 $0.00 $0.00 $0.00 $4.22
-$0.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.87
-$2.20 $0.00 $0.00 $0.00 $0.00 $3.87
$3.52 <-12 mths 4.45% Estimates Last 12 months from Qtr
Difference Basic and Diluted 0.69% 0.61% 0.00% 0.47% 0.34% 0.00% 0.48% 0.41% 0.40% 0.33% 0.00% 0.37% 0.00%
pre-split '14
pre-split '19 $1.44 $1.65 $2.10 $2.13 $2.96 $3.25
EPS Basic US$ $0.72 $0.83 $1.05 $1.07 $1.48 $1.63 $2.10 $2.45 $2.53 $3.07 $2.82 $2.72 $3.37 220.95% <-Total Growth 10 EPS Basic US$
pre-split '14
pre-split '19 $1.43 $1.64 $2.10 $2.12 $2.95 $3.25
EPS Diluted* $0.72 $0.82 $1.05 $1.06 $1.48 $1.63 $2.09 $2.44 $2.52 $3.06 $2.82 $2.71 $3.37 $3.33 $3.64 $4.02 220.95% <-Total Growth 10 EPS Diluted US$
Increase 39.7% 14.7% 28.0% 1.0% 39.2% 10.2% 28.6% 16.7% 3.3% 21.4% -7.8% -3.9% 24.4% -1.2% 9.4% 10.5% 10 0 10 Years of Data, EPS P or N US$
Earnings Yield  5.1% 4.3% 4.8% 4.6% 6.8% 5.5% 7.5% 7.2% 5.6% 6.1% 5.1% 5.2% 5.7% 5.3% 5.8% 6.5% 22.27% <-IRR #YR-> 10 Earnings per Share 220.95% US$
5 year Running Average $0.45 $0.56 $0.70 $0.83 $1.02 $1.21 $1.46 $1.74 $2.03 $2.35 $2.59 $2.71 $2.90 $3.06 $3.17 $3.42 18.37% <-IRR #YR-> 5 Earnings per Share 38.11% US$
10 year Running Average $0.30 $0.37 $0.46 $0.55 $0.69 $0.83 $1.01 $1.22 $1.43 $1.69 $1.90 $2.09 $2.32 $2.54 $2.76 $3.00 22.76% <-IRR #YR-> 10 5 yr Running Average 312.34% US$
* Diluted ESP per share  E/P 10 Yrs 5.29% 5Yrs 6.8% 19.87% <-IRR #YR-> 5 5 yr Running Average 66.63% US$
$4.88 <-12 mths 6.45% Estimates Last 12 months from Qtr
Difference Basic and Diluted 0.69% 0.61% 0.00% 0.47% 0.34% 0.00% 0.48% 0.41% 0.40% 0.33% 0.00% 0.37% 0.00% 0.35% <-Median-> 0 Difference Basic and Diluted
EPS Basic CDN$ $0.79 $0.91 $1.33 $1.43 $1.90 $2.22 $2.82 $3.01 $3.24 $4.17 $3.85 $3.77 $4.59 244.62% <-Total Growth 10 EPS Basic CDN$
EPS Diluted* $0.79 $0.91 $1.33 $1.42 $1.89 $2.22 $2.81 $3.00 $3.22 $4.15 $3.85 $3.75 $4.59 $4.62 $5.05 $5.58 244.62% <-Total Growth 10 EPS Diluted CDN$
Increase 52.1% 14.8% 47.0% 6.9% 33.0% 17.1% 26.6% 6.8% 7.5% 28.9% -7.3% -2.5% 22.2% 0.7% 9.4% 10.5% 10 0 10 Years of Data, EPS P or N CDN$
Earnings Yield 5.1% 3.9% 4.8% 4.5% 6.8% 5.6% 7.2% 7.2% 5.6% 6.1% 5.0% 5.3% 5.7% 5.4% 5.9% 5.4% 13.17% <-IRR #YR-> 10 Earnings per Share 244.62% CDN$
5 year Running Average $0.46 $0.59 $0.79 $0.99 $1.27 $1.55 $1.93 $2.27 $2.63 $3.08 $3.41 $3.60 $3.91 $4.19 $4.37 $4.72 8.89% <-IRR #YR-> 5 Earnings per Share 53.07% CDN$
10 year Running Average $0.32 $0.40 $0.51 $0.64 $0.81 $1.01 $1.26 $1.53 $1.81 $2.17 $2.48 $2.77 $3.09 $3.41 $3.73 $4.06 17.35% <-IRR #YR-> 10 5 yr Running Average 395.30% CDN$
* Diluted ESP per share  E/P 10 Yrs 5.67% 5Yrs 5.64% 11.54% <-IRR #YR-> 5 5 yr Running Average 72.64% CDN$
-$1.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.59
-$3.00 $0.00 $0.00 $0.00 $0.00 $4.59
-$0.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.91
-$2.27 $0.00 $0.00 $0.00 $0.00 $3.91
Dividend* estimate in US$ $0.65 $0.71 $0.78 Estimates Dividend* US$
Increase 11.46% 9.59% 9.12% Estimates Increase US$
Payout Ratio EPS 19.54% 19.58% 19.34% Estimates Payout Ratio EPS
Special Dividend  US$, Paid in CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividend  US$
Dividend* $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $0.58 $0.62 $0.62 $0.62 504.17% <-Total Growth 10 Dividends US$
Increase 10.99% 44.79% 21.91% 29.13% 12.41% 11.08% 23.15% 33.66% 20.43% 19.55% 29.03% 7.97% 13.50% 6.19% 0.00% 0.00% 18 1 19 Years of data, Count P, N US$
Average Increases 5 Year Running 23.69% 28.13% 26.37% 22.47% 23.85% 23.86% 19.54% 21.89% 20.15% 21.58% 25.17% 22.13% 18.09% 15.25% 11.34% 5.53% 22.01% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.04 $0.05 $0.07 $0.08 $0.10 $0.12 $0.14 $0.17 $0.21 $0.26 $0.32 $0.38 $0.45 $0.51 $0.56 $0.59 589.53% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 0.47% 0.46% 0.46% 0.54% 0.59% 0.61% 0.69% 0.81% 0.77% 0.82% 0.85% 0.95% 1.06% 1.01% 0.79% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 0.39% 0.38% 0.41% 0.47% 0.52% 0.51% 0.56% 0.70% 0.67% 0.72% 0.75% 0.84% 0.94% 0.93% 0.69% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 0.60% 0.60% 0.51% 0.62% 0.70% 0.76% 0.91% 0.96% 0.91% 0.95% 0.99% 1.10% 1.21% 1.11% 0.93% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 0.39% 0.41% 0.44% 0.54% 0.65% 0.53% 0.69% 0.76% 0.69% 0.74% 0.85% 0.98% 0.99% 0.99% 0.99% 0.99% 0.72% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 7.65% 9.66% 9.20% 11.77% 9.51% 9.59% 9.18% 10.51% 12.25% 12.06% 16.89% 18.98% 17.32% 18.61% 17.02% 15.41% 11.92% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 9.23% 9.38% 9.30% 9.73% 9.68% 9.89% 9.71% 10.00% 10.37% 10.92% 12.39% 14.21% 15.55% 16.76% 17.73% 17.32% 10.19% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 4.33% 5.24% 5.78% 7.37% 7.32% 5.70% 5.74% 6.77% 8.09% 8.34% 9.46% 9.68% 9.99% 10.05% 9.48% 8.75% 7.73% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 5.14% 5.15% 5.28% 5.64% 6.15% 6.26% 6.24% 6.45% 6.75% 7.08% 7.85% 8.60% 9.22% 9.57% 9.74% 9.56% 6.60% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 4.71% 6.60% 6.07% 7.43% 6.68% 5.85% 5.74% 6.53% 7.44% 7.77% 9.79% 9.95% 9.07% 10.05% 9.48% 8.75% 7.44% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 5.40% 5.76% 5.88% 6.13% 6.41% 6.46% 6.23% 6.34% 6.51% 6.81% 7.62% 8.42% 8.88% 9.36% 9.64% 9.42% 6.48% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 0.79% 0.72% 5 Yr Med 5 Yr Cl 0.85% 0.85% 5 Yr Med Payout 16.89% 9.46% 9.07% 17.88% <-IRR #YR-> 5 Dividends 127.64% US$
* Dividends per share Pd CDN$ 10 Yr Med and Cur. 25.80% 38.96% 5 Yr Med and Cur. 16.87% 16.57% Last Div Inc ---> 19.71% <-IRR #YR-> 10 Dividends 504.17% US$
Dividends Growth 15 21.50% <-IRR #YR-> 15 Dividends -56.09% US$
Dividends Growth 20 14.99% <-IRR #YR-> 20 Dividends
Dividends Growth 5 -$0.26 $0.00 $0.00 $0.00 $0.00 $0.58 Dividends Growth 5
Dividends Growth 10 -$0.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.58 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.58 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.58 Dividends Growth 20
Historical Dividends Historical High Div 1.23% Low Div 0.39% 10 Yr High 1.20% 10 Yr Low 0.48% Med Div 0.77% Close Div 0.69%
High/Ave/Median Values Curr diff Exp. -19.14%     155.02% Exp. -17.12% 107.20% Cheap 29.17% Cheap 44.60%
Dividend* estimate in CDN$ $0.90 $0.99 $1.08 Estimates Dividend* CDN$
Increase 12.84% 9.59% 9.12% Estimates Increase CDN$
Payout Ratio EPS 19.54% 19.58% 19.34% Estimates Payout Ratio EPS
Pre-split 2014 US$
Special Dividend CDN$, Paid in CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividend  CDN$
Pre-split 2014
Pre-split 2019 $0.12 $0.18 $0.25 $0.34 $0.36 $0.43
Dividend* $0.06 $0.09 $0.12 $0.17 $0.18 0.2125 0.2575 $0.315 $0.395 $0.500 $0.630 $0.740 $0.800 $0.860 $0.860 $0.860 553.06% <-Total Growth 10 Dividends CDN$
Increase 20.77% 44.90% 40.00% 36.73% 7.46% 18.06% 21.18% 22.33% 25.40% 26.58% 26.00% 17.46% 8.11% 7.50% 0.00% 0.00% 19 0 19 Years of data, Count P, N CDN$
Average Increases 5 Year Running 22.07% 30.34% 33.51% 30.30% 29.97% 29.43% 24.69% 21.15% 18.88% 22.71% 24.30% 23.55% 20.71% 17.13% 11.81% 6.61% 23.93% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.04 $0.05 $0.07 $0.10 $0.12 $0.15 $0.19 $0.23 $0.27 $0.34 $0.42 $0.52 $0.61 $0.71 $0.78 $0.82 736.93% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 0.48% 0.44% 0.45% 0.56% 0.60% 0.63% 0.67% 0.75% 0.79% 0.85% 0.84% 0.98% 1.05% 1.01% 0.77% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 0.39% 0.34% 0.39% 0.49% 0.54% 0.52% 0.56% 0.66% 0.68% 0.74% 0.73% 0.87% 0.94% 0.92% 0.67% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 0.64% 0.61% 0.54% 0.64% 0.68% 0.81% 0.83% 0.87% 0.96% 1.00% 0.99% 1.11% 1.18% 1.12% 0.91% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 0.39% 0.38% 0.45% 0.53% 0.65% 0.54% 0.66% 0.76% 0.69% 0.74% 0.83% 1.04% 1.00% 1.00% 1.00% 0.83% 0.72% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 7.65% 9.66% 9.20% 11.77% 9.51% 9.59% 9.18% 10.51% 12.25% 12.03% 16.36% 19.72% 17.44% 18.61% 17.02% 15.41% 11.90% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 9.17% 9.34% 9.27% 9.82% 9.74% 9.91% 9.72% 9.99% 10.35% 10.91% 12.31% 14.35% 15.66% 16.83% 17.79% 17.46% 10.17% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 4.33% 5.24% 5.78% 7.37% 7.32% 5.70% 5.74% 6.77% 8.09% 8.32% 9.16% 10.06% 10.06% 10.05% 9.48% 8.75% 7.73% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 5.11% 5.12% 5.29% 5.74% 6.23% 6.29% 6.24% 6.43% 6.73% 7.07% 7.79% 8.66% 9.26% 9.60% 9.77% 9.63% 6.58% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 4.71% 6.60% 6.07% 7.43% 6.68% 5.85% 5.74% 6.53% 7.44% 7.75% 9.48% 10.33% 9.13% 10.05% 9.48% 8.75% 7.44% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 5.37% 5.76% 5.88% 6.20% 6.45% 6.46% 6.23% 6.33% 6.49% 6.80% 7.57% 8.49% 8.93% 9.39% 9.68% 9.50% 6.47% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 0.77% 0.72% 5 Yr Med 5 Yr Cl 0.85% 0.83% 5 Yr Med Payout 16.36% 9.16% 9.13% 20.49% <-IRR #YR-> 5 Dividends 153.97% CDN$
* Dividends per share Pd CDN$ 10 Yr Med and Cur. 29.26% 39.77% 5 Yr Med and Cur. 18.09% 21.04% Last Div Inc ---> $0.1950 $0.2150 10.26% 20.64% <-IRR #YR-> 10 Dividends 553.06% CDN$
Dividends Growth 15 24.47% <-IRR #YR-> 15 Dividends -66.41% CDN$
Dividends Growth 20 16.16% <-IRR #YR-> 20 Dividends
Dividends Growth 5 -$0.32 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 5
Dividends Growth 10 -$0.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 20
Historical Dividends Historical High Div 1.17% Low Div 0.37% 10 Yr High 1.18% 10 Yr Low 0.49% Med Div 0.70% Close Div 0.66% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -14.58%     170.11% Exp. -15.30% 103.96% Cheap 42.77% Cheap 50.75% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 2.54% earning in 5 Years at IRR of 20.49% Div Inc. 153.97% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 6.45% earning in 10 Years at IRR of 20.49% Div Inc. 545.00% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 16.37% earning in 15 Years at IRR of 20.49% Div Inc. 1538.09% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 41.58% earning in 20 Years at IRR of 20.49% Div Inc. 4060.23% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $2.18 earning in 5 Years at IRR of 20.49% Div Inc. 153.97% Future Dividend Paid Div Pd Div Yield
Future Dividend Paid Div Paid $5.55 earning in 10 Years at IRR of 20.49% Div Inc. 545.00% Future Dividend Paid $2.18 2.54%
Future Dividend Paid Div Paid $14.09 earning in 15 Years at IRR of 20.49% Div Inc. 1538.09% Future Dividend Paid $5.55 6.45%
$14.09 16.37%
Dividend Covering Cost Total Div $6.46 over 5 Years at IRR of 20.49% Div Cov. 7.51% Dividend Covering Cost
Dividend Covering Cost Total Div $20.69 over 10 Years at IRR of 20.49% Div Cov. 24.04% Dividend Covering Cost
Dividend Covering Cost Total Div $56.82 over 15 Years at IRR of 20.49% Div Cov. 66.03% Dividend Covering Cost
I am earning GC sold Div Gr 2480.26% 15/01/04 # yrs -> 10 2004 $3.97 Cap Gain 2067.51% I am earning GC
I am earning Div org yield 0.84% 12/31/14 Pension Div G Yrly 34.50% Div start $0.03 -0.84% 21.66% I am earning Div
Yield if held 5 years 2.75% 3.04% 3.26% 2.95% 2.17% 1.69% 1.29% 1.16% 1.31% 1.67% 1.88% 1.92% 1.91% 1.73% 1.46% 1.15% 1.78% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 3.47% 3.35% 3.39% 3.99% 5.79% 9.69% 8.94% 8.38% 6.97% 6.04% 5.01% 3.70% 2.94% 2.85% 2.87% 2.57% 5.92% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 16.75% 20.59% 27.03% 16.85% 15.09% 12.22% 9.85% 8.72% 9.41% 16.09% 28.72% 25.68% 21.28% 15.17% 10.39% 6.84% 15.59% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 175.67% 144.83% 124.05% 111.64% 60.52% 58.96% 60.59% 69.52% 39.73% 41.92% 36.22% 28.31% 22.14% 20.48% 27.67% 39.21% 50.44% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 618.18% 426.21% 318.99% 263.26% 168.11% 174.80% 174.12% 176.55% 86.49% 72.10% 49.44% 219.91% <-Median-> 8 Paid Median Price CDN$
Yield if held 30 years 1832.73% 1224.83% 810.13% 573.17% 289.16% 238.61% 1224.83% <-Median-> 3 Paid Median Price CDN$
2501.82% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost cover if held 5 years 9.59% 9.50% 9.74% 8.60% 7.46% 6.12% 4.71% 4.16% 4.51% 5.60% 6.26% 6.70% 7.33% 7.09% 6.58% 5.50% 6.19% <-Median-> 10 Paid Median Price CDN$
Cost cover if held 10 years 16.69% 14.46% 13.39% 15.07% 25.45% 44.70% 42.12% 39.86% 32.59% 27.76% 22.80% 17.62% 15.42% 16.21% 18.58% 18.55% 26.61% <-Median-> 10 Paid Median Price CDN$
Cost cover if held 15 years 80.57% 88.91% 110.43% 67.17% 71.09% 60.96% 50.41% 44.73% 47.46% 79.50% 140.33% 131.65% 121.38% 94.85% 74.76% 55.56% 69.13% <-Median-> 10 Paid Median Price CDN$
Cost cover if held 20 years 844.76% 625.46% 506.72% 445.13% 285.08% 294.21% 310.09% 360.36% 203.95% 211.94% 181.53% 149.11% 129.55% 131.52% 204.65% 328.17% 248.51% <-Median-> 10 Paid Median Price CDN$
Cost cover if held 25 years 3084.76% 2181.33% 1653.55% 1351.55% 849.95% 876.18% 917.15% 1036.77% 558.98% 538.09% 418.37% 1194.16% <-Median-> 8 Paid Median Price CDN$
Cost cover if held 30 years 9186.57% 6451.67% 4757.35% 3704.23% 2157.88% 2019.30% 6451.67% <-Median-> 3 Paid Median Price CDN$
21172.03% #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $45,760 $62,810 $71,857 $69,264 $72,857 $76,507 $80,610 <-12 mths 5.36% 67.19% <-Total Growth 5 Revenue Growth US$ 67.19% 10.83%
AEPS Growth $2.45 $2.60 $3.12 $2.81 $2.71 $3.10 $3.24 <-12 mths 4.52% 26.53% <-Total Growth 5 AEPS Growth 26.53% 4.82%
Net Income Growth $2,706 $2,683 $3,091 $2,730 $2,580 $3,144 $3,233 <-12 mths 2.83% 16.20% <-Total Growth 5 Net Income Growth 16.20% 3.05%
Cash Flow Growth $4,087 $3,945 $4,345 $4,817 $5,037 $5,363 31.24% <-Total Growth 5 Cash Flow Growth 31.24% 5.59%
Dividend Growth $0.26 $0.31 $0.37 $0.48 $0.51 $0.58 $0.62 <-12 mths 6.19% 127.64% <-Total Growth 5 Dividend Growth 127.64% 17.88%
Stock Price Growth $33.87 $44.61 $49.94 $55.83 $52.34 $59.09 $62.32 <-12 mths 5.47% 74.46% <-Total Growth 5 Stock Price Growth 74.46% 11.77%
Revenue Growth US$ $34,145 $37,905 $51,394 $59,118 $54,132 $45,760 $62,810 $71,857 $69,264 $72,857 $76,507 $84,154 <-this year 10.00% 124.07% <-Total Growth 10 Revenue Growth US$ 124.07% 8.40%
AEPS Growth $1.04 $1.06 $1.30 $1.66 $1.97 $2.45 $2.60 $3.12 $2.81 $2.71 $3.10 $3.31 <-this year 6.77% 197.05% <-Total Growth 10 AEPS Growth 197.05% 11.50%
Net Income Growth $1,194 $1,209 $1,674 $1,834 $2,354 $2,706 $2,683 $3,091 $2,730 $2,580 $3,144 $3,010 <-this year -4.25% 163.40% <-Total Growth 10 Net Income Growth 163.40% 10.17%
Cash Flow Growth $1,888 $1,926 $2,163 $3,084 $3,721 $4,087 $3,945 $4,345 $4,817 $5,037 $5,363 $5,663 <-this year 5.59% 184.08% <-Total Growth 10 Cash Flow Growth 184.08% 11.01%
Dividend Growth $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $0.58 $0.65 <-this year 11.46% 504.17% <-Total Growth 10 Dividend Growth 504.17% 19.71%
Stock Price Growth $21.89 $23.01 $21.70 $29.49 $27.89 $33.87 $44.61 $49.94 $55.83 $52.34 $59.09 $62.32 <-this year 5.47% 169.94% <-Total Growth 10 Stock Price Growth 169.94% 10.44%
Dividends on Shares $5.53 $5.94 $7.01 $8.50 $10.40 $13.04 $16.50 $20.79 $24.42 $26.40 $28.38 $28.38 $28.38 $138.52 No of Years 10 Total Divs 12/31/15
Paid  $1,005.02 $1,004.52 $1,082.24 $1,120.52 $1,369.83 $1,431.54 $1,749.00 $1,963.50 $2,574.99 $2,630.76 $2,473.68 $2,839.65 $2,839.65 $2,839.65 $2,473.68 No of Years 10 Worth $30.46 32.84
Total $2,612.20
Graham price AEPS CDN$ $8.28 $9.18 $12.99 $15.09 $17.96 $23.43 $26.88 $30.64 $33.95 $40.71 $40.32 $42.94 $47.73 $50.26 $52.71 $55.32 267.54% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 1.52 2.18 2.10 2.00 1.67 1.43 1.43 1.37 1.47 1.45 1.86 1.77 1.60 1.70 1.53 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi 1.89 2.78 2.45 2.27 1.87 1.75 1.71 1.55 1.72 1.67 2.14 1.98 1.79 1.87 1.77 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.15 1.57 1.75 1.73 1.47 1.12 1.16 1.18 1.21 1.23 1.57 1.55 1.42 1.53 1.33 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 1.85 2.52 2.12 2.08 1.55 1.69 1.44 1.36 1.68 1.66 1.89 1.65 1.68 1.71 1.63 1.88 1.67 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc CL 85.06% 151.59% 111.77% 108.04% 54.53% 68.58% 44.49% 35.94% 68.45% 66.11% 89.22% 65.27% 68.37% 71.20% 63.25% 87.98% 67.24% <-Median-> 10 Graham Price CDN$
Graham price net inc/shares CDN$ $8.29 $8.80 $13.07 $15.10 $19.20 $23.19 $27.85 $30.99 $33.94 $40.90 $40.63 $43.03 $50.16 $50.02 $51.49 $54.09 GP using net inc/# of shares
Graham price EPS $8.28 $8.78 $13.03 $15.08 $19.14 $23.19 $27.69 $30.58 $33.42 $40.31 $40.39 $42.94 $49.76 $50.42 $52.72 $55.41 282.04% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 1.52 2.27 2.09 2.00 1.57 1.44 1.39 1.37 1.49 1.47 1.85 1.77 1.54 1.69 1.51 <-Median-> 10 Price/GP Ratio EPS CDN$
Price/GP Ratio Hi 1.89 2.91 2.44 2.27 1.75 1.76 1.66 1.55 1.75 1.69 2.14 1.98 1.71 1.86 1.75 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.15 1.64 1.74 1.73 1.38 1.13 1.12 1.19 1.23 1.25 1.57 1.55 1.36 1.52 1.30 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 1.85 2.63 2.11 2.08 1.45 1.70 1.40 1.36 1.71 1.68 1.89 1.65 1.61 1.71 1.63 1.88 1.67 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc CL 85.06% 162.85% 111.12% 108.21% 44.98% 70.29% 40.29% 36.22% 71.10% 67.73% 88.89% 65.27% 61.49% 70.68% 63.21% 87.68% 66.50% <-Median-> 10 Graham Price CDN$
Month, Year Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 Dec-27 Dec-28 30.00 <Count Years> Month, Year
Pre-split 2014
Pre-split 2019 $26.63 $48.69 $60.91 $60.88 $65.59 $67.91
Price Close Dec CDN$ $13.32 $24.35 $30.46 $30.44 $32.80 $33.96 $41.51 $43.38 $53.00 $59.50 $78.03 $79.72 $74.96 $86.05 $86.05 $86.05 146.13% <-Total Growth 10 Stock Price CDN$
Increase 63.27% 82.84% 25.10% -0.05% 7.74% 3.54% 22.25% 4.50% 22.18% 12.26% 31.14% 2.17% -5.97% 14.79% 0.00% 0.00% 17.35 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 16.88 26.89 22.87 21.39 17.32 15.32 14.80 14.47 16.44 14.32 20.26 21.24 16.34 18.62 17.03 15.42 11.56% <-IRR #YR-> 5 Stock Price 72.80% CDN$
Trailing P/E 25.67 30.86 33.64 22.86 23.04 17.93 18.72 15.46 17.68 18.46 18.78 20.70 19.97 18.75 18.62 17.03 9.43% <-IRR #YR-> 10 Stock Price 146.13% CDN$
CAPE (10 Yr P/E) 15.94 18.35 19.40 19.71 19.15 18.55 17.84 17.24 17.20 16.68 17.23 17.46 17.06 17.09 17.07 16.94 12.66% <-IRR #YR-> 5 Price & Dividend 79.86% CDN$
Median 10, 5 Yrs D.  per yr 0.82% 1.10% % Tot Ret 8.02% 10.78% T P/E 18.75 18.78 P/E:  16.39 16.44 10.25% <-IRR #YR-> 10 Price & Dividend 159.92% CDN$
Price 15 D.  per yr 1.25% % Tot Ret 5.70% CAPE Diff -1.50% 20.61% <-IRR #YR-> 15 Stock Price 1562.08% CDN$
Price  20 D.  per yr 0.81% % Tot Ret 4.82% 15.93% <-IRR #YR-> 20 Stock Price 1822.05% CDN$
Price  25 D.  per yr 1.03% % Tot Ret 4.57% 21.44% <-IRR #YR-> 25 Stock Price 12750.29% CDN$
Price  30 D.  per yr 1.05% % Tot Ret 4.20% 23.93% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 1.51% % Tot Ret 4.95% 29.02% <-IRR #YR-> 33 Stock Price
Price & Dividend 15 21.85% <-IRR #YR-> 15 Price & Dividend 1663.28% CDN$
Price & Dividend 20 16.73% <-IRR #YR-> 20 Price & Dividend 1942.08% CDN$
Price & Dividend 25 22.47% <-IRR #YR-> 25 Price & Dividend 13555.64% CDN$
Price & Dividend 30 24.98% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 30.54% <-IRR #YR-> 33 Price & Dividend
Price  5 -$43.38 $0.00 $0.00 $0.00 $0.00 $74.96 Price  5
Price 10 -$30.46 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $74.96 Price 10
Price & Dividend 5 -$43.38 $0.40 $0.50 $0.63 $0.74 $75.76 Price & Dividend 5
Price & Dividend 10 -$30.46 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $75.76 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 $74.96 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 $74.96 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 $74.96 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 $74.96 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 $74.96 Price  35
Price & Dividend 15 $0.06 $0.09 $0.12 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $75.76 Price & Dividend 15
Price & Dividend 20 $0.06 $0.09 $0.12 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $75.76 Price & Dividend 20
Price & Dividend 25 $0.06 $0.09 $0.12 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $75.76 Price & Dividend 25
Price & Dividend 30 $0.06 $0.09 $0.12 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $75.76 Price & Dividend 30
Price & Dividend 35 $0.06 $0.09 $0.12 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $75.76 Price & Dividend 35
Month, Year Apr-14 Apr-15 Apr-16 Apr-17 Apr-18 Apr-19 Apr-20 Apr-21 Apr-22 Apr-23 Apr-24 Apr-25 Apr-26 Apr-27 Apr-28 Apr-29 33.00 <Count Years> Month, Year
Pre-split '05
Pre-split 2014
Pre-split 2019 $30.65 $46.18 $55.00 $62.78 $55.51 $78.99
Price Close Apr CDN$ $15.33 $23.09 $27.50 $31.39 $27.76 $39.50 $38.84 $41.65 $57.19 $67.62 $76.30 $70.97 $80.36 $86.05 $86.05 $104.00 192.22% <-Total Growth 10 Stock Price CDN$
Increase 53.89% 50.67% 19.10% 14.15% -11.58% 42.30% -1.66% 7.23% 37.31% 18.24% 12.84% -6.99% 13.23% 7.08% 0.00% 20.86% 30.96 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 19.43 25.50 20.65 22.05 14.66 17.82 13.84 13.89 17.74 16.27 19.81 18.91 17.51 18.62 17.03 18.63 11.32% <-IRR #YR-> 10 Stock Price 192.22% CDN$
Trailing P/E 29.54 29.27 30.37 23.58 19.50 20.86 17.52 14.85 19.08 20.98 18.36 18.43 21.41 18.75 18.62 20.58 14.05% <-IRR #YR-> 5 Stock Price 92.94% CDN$
CAPE (10 Yr P/E) 47.66 58.32 53.76 49.32 34.25 39.24 30.82 27.24 31.59 31.10 30.76 25.67 26.00 25.23 23.09 25.60 12.15% <-IRR #YR-> 10 Price & Dividend 100.30% CDN$
Median 10, 5 Yrs D.  per yr 0.83% 1.10% % Tot Ret 6.85% 7.25% T P/E 19.29 19.08 P/E:  17.63 17.74 15.15% <-IRR #YR-> 5 Price & Dividend 207.48% CDN$
CAPE Diff -18.51%
-$27.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $80.36
-$41.65 $0.00 $0.00 $0.00 $0.00 $80.36
-$27.50 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $81.16
-$41.65 $0.40 $0.50 $0.63 $0.74 $81.16
Price Med H/L CDN$ $12.58 $19.98 $27.22 $30.17 $29.98 $33.51 $38.53 $41.84 $49.78 $59.08 $74.88 $75.83 $76.45 $85.31 180.89% <-Total Growth 10 Stock Price CDN$
Increase 51.95% 58.84% 36.24% 10.84% -0.63% 11.79% 14.97% 8.59% 18.98% 18.68% 26.73% 1.27% 0.82% 11.58% 10.88% <-IRR #YR-> 10 Stock Price 180.89% CDN$
P/E 15.94 22.06 20.44 21.20 15.83 15.12 13.73 13.96 15.44 14.22 19.44 20.20 16.66 18.46 12.81% <-IRR #YR-> 5 Stock Price 82.72% CDN$
Trailing P/E 24.24 25.32 30.06 22.66 21.06 17.70 17.38 14.91 16.61 18.33 18.02 19.69 20.37 18.59 11.74% <-IRR #YR-> 10 Price & Dividend 90.05% CDN$
P/E on Run. 5 yr Ave 27.41 34.07 34.44 30.36 23.63 21.56 19.92 18.45 18.95 19.18 21.98 21.08 19.53 20.34 13.93% <-IRR #YR-> 5 Price & Dividend 196.31% CDN$
P/E on Run. 10 yr Ave 39.12 50.46 53.21 47.40 36.99 33.30 30.57 27.37 27.50 27.18 30.19 27.42 24.73 25.01 16.17 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 0.86% 1.12% % Tot Ret 7.31% 8.03% T P/E 18.17 18.33 P/E:  15.64 16.66 Count 31 Years of data
-$27.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $76.45
-$41.84 $0.00 $0.00 $0.00 $0.00 $76.45
-$27.22 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $77.25
-$41.84 $0.40 $0.50 $0.63 $0.74 $77.25
Month Mar 14 Apr 15 Dec 15 Aug 16 Dec 17 Apr 19 Feb 20 Jul 20 Apr 22 Mar 23 Feb 24 Jul 24 Feb 26 Jun 26
Pre-split '05
Pre-split 2014
Pre-split 2019 $31.31 $51.06 $63.53 $68.37 $67.15 $81.80
Price High CDN$ $15.66 $25.53 $31.77 $34.19 $33.58 $40.90 $45.96 $47.39 $58.39 $67.95 $86.27 $85.11 $85.26 $93.76 168.41% <-Total Growth 10 Stock Price CDN$
Increase 55.23% 63.08% 24.42% 7.62% -1.78% 21.82% 12.37% 3.11% 23.21% 16.37% 26.96% -1.34% 0.18% 9.97% 10.38% <-IRR #YR-> 10 Stock Price 168.41% CDN$
P/E 19.85 28.20 23.86 24.02 17.73 18.45 16.38 15.81 18.11 16.35 22.40 22.68 18.58 20.29 12.46% <-IRR #YR-> 5 Stock Price 79.91% CDN$
Trailing P/E 30.18 32.36 35.08 25.68 23.59 21.60 20.73 16.89 19.48 21.08 20.76 22.10 22.72 20.43 19.85 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 21.34 21.08 P/E:  18.28 18.58 25.73 P/E Ratio Historical High CDN$
-$31.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $85.26
-$47.39 $0.00 $0.00 $0.00 $0.00 $85.26
Month Aug 13 Jul 14 May 15 Jun 16 Apr 18 May 18 Mar 20 Jan 21 May 21 Jun 22 Jun 23 Mar 25 Jun 25 May 26
Pre-split '05
Pre-split 2014
Pre-split 2019 $19.00 $28.85 $45.34 $52.30 $52.76 $52.25
Price Low CDN$ $9.50 $14.43 $22.67 $26.15 $26.38 $26.13 $31.10 $36.29 $41.17 $50.21 $63.48 $66.54 $67.64 $76.85 198.37% <-Total Growth 10 Stock Price CDN$
Increase 46.83% 51.84% 57.16% 15.35% 0.88% -0.97% 19.04% 16.69% 13.45% 21.96% 26.43% 4.82% 1.65% 13.62% 11.55% <-IRR #YR-> 10 Stock Price 198.37% CDN$
P/E 12.04 15.93 17.03 18.37 13.93 11.78 11.09 12.11 12.77 12.08 16.48 17.73 14.74 16.63 13.26% <-IRR #YR-> 5 Stock Price 86.39% CDN$
Trailing P/E 18.31 18.29 25.04 19.64 18.53 13.80 14.03 12.94 13.73 15.58 15.28 17.28 18.02 16.75 12.77 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 15.43 15.58 P/E:  13.35 14.74 10.93 P/E Ratio Historical Low CDN$
-$22.67 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $67.64
-$36.29 $0.00 $0.00 $0.00 $0.00 $67.64
Dec price CDN$ to US$ $12.52 $20.99 $21.99 $22.67 $26.14 $24.89 $31.96 $34.07 $41.80 $43.93 $59.00 $55.40 $55.06 $62.02 $62.02 $62.02 Dec price CDN$ to US$ CDN$
Month, Year US$ Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 Dec-26 Dec-27 Dec-28 24.00 <Count Years> Month, Year
Pre-split '05
Pre-split 2014
Pre-split 2019 $28.31 $38.27 $43.78 $46.02 $43.40 $58.98
Price Close Dec US$ $12.62 $20.94 $22.01 $22.65 $26.14 $24.84 $31.51 $34.20 $41.90 $44.01 $58.75 $55.58 $54.64 $62.32 $62.32 $62.32 148.25% <-Total Growth 10 Stock Price US$
Increase 55.23% 65.93% 5.11% 2.91% 15.41% -4.97% 26.85% 8.54% 22.53% 5.02% 33.49% -5.39% -1.69% 14.06% 0.00% 0.00% 17.29 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 19.80 23.34 20.85 21.71 14.71 18.15 13.34 13.88 17.70 16.32 19.80 19.31 17.53 18.71 17.11 15.49 9.82% <-IRR #YR-> 5 Stock Price 148.25% US$
Trailing P/E 24.66 29.29 26.84 21.57 24.66 16.84 19.39 16.36 17.17 17.46 19.20 19.71 20.16 18.49 18.71 17.11 9.52% <-IRR #YR-> 10 Stock Price 59.77% US$
CAPE (10 Yr P/E) 15.78 17.82 18.39 18.82 18.58 18.18 17.70 17.07 17.12 16.66 17.24 17.34 17.01 17.06 17.03 16.92 10.89% <-IRR #YR-> 5 Price & Dividend 87.65% US$
Median 10, 5 Yrs D.  per yr 0.85% 1.07% % Tot Ret 7.77% 10.31% T P/E 19.29 19.20 P/E:  17.62 17.70 10.37% <-IRR #YR-> 10 Price & Dividend 211.08% US$
Price 15 D.  per yr 1.15% % Tot Ret 6.01% CAPE Diff -1.38% 18.04% <-IRR #YR-> 15 Stock Price 1103.52% US$
Price  20 D.  per yr 0.82% % Tot Ret 5.26% 14.83% <-IRR #YR-> 20 Stock Price 1488.37% US$
Price  25 D.  per yr 1.07% % Tot Ret 4.99% 20.44% <-IRR #YR-> 25 Stock Price 10349.08% US$
Price  30 D.  per yr 1.08% % Tot Ret 4.53% 22.64% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 1.58% % Tot Ret 5.38% 27.79% <-IRR #YR-> 33 Stock Price US$
Price & Dividend 15 19.19% <-IRR #YR-> 15 Price & Dividend 1442.75% US$
Price & Dividend 20 15.65% <-IRR #YR-> 20 Price & Dividend 1950.97% US$
Price & Dividend 25 21.51% <-IRR #YR-> 25 Price & Dividend 13416.34% US$
Price & Dividend 30 23.71% <-IRR #YR-> 30 Price & Dividend -67.62% US$
Price & Dividend 35 29.37% <-IRR #YR-> 33 Price & Dividend -36.30% US$
Price  5 -$34.20 $0.00 $0.00 $0.00 $0.00 $54.64 Price  5
Price 10 -$22.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $54.64 Price 10
Price & Dividend 5 -$34.20 $0.31 $0.37 $0.48 $0.51 $55.22 Price & Dividend 5
Price & Dividend 10 -$22.01 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $55.22 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 $54.64 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 $54.64 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 $54.64 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 $54.64 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 $54.64 Price  35
Price & Dividend 15 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $55.22 Price & Dividend 15
Price & Dividend 20 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $55.22 Price & Dividend 20
Price & Dividend 25 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $55.22 Price & Dividend 25
Price & Dividend 30 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $55.22 Price & Dividend 30
Price & Dividend 35 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $55.22 Price & Dividend 35
Stock Prices CDN$ to US$ $13.89 $20.91 $21.69 $23.38 $21.62 $28.95 $28.94 $33.90 $44.71 $49.80 $55.86 $51.24 $59.02 $62.02 $62.02 $74.95 Stock Prices CDN$ to US$ CDN$
Month, Year US$ Apr-14 Apr-15 Apr-16 Apr-17 Apr-18 Apr-19 Apr-20 Apr-21 Apr-22 Apr-23 Apr-24 Apr-25 Apr-26 Apr-27 Apr-28 Apr-29 33.00 <Count Years> Month, Year
Pre-split '05
Pre-split 2014
Pre-split 2019 $28.31 $38.27 $43.78 $46.02 $43.40 $58.98
Price Close Apr US$ $14.16 $19.14 $21.89 $23.01 $21.70 $29.49 $27.89 $33.87 $44.61 $49.94 $55.83 $52.34 $59.09 $62.32 $62.32 $62.32 169.94% <-Total Growth 10 Stock Price US$
Increase 40.15% 35.18% 14.40% 5.12% -5.69% 35.90% -5.43% 21.44% 31.71% 11.95% 11.79% -6.25% 12.90% 5.47% 0.00% 0.00% 17.28 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 19.80 23.34 20.85 21.71 14.71 18.15 13.34 13.88 17.70 16.32 19.80 19.31 17.53 18.71 17.11 15.49 11.77% <-IRR #YR-> 5 Stock Price 169.94% US$
Trailing P/E 27.66 26.76 26.70 21.91 20.47 19.99 17.16 16.21 18.28 19.82 18.25 18.56 21.80 18.49 18.71 17.11 10.44% <-IRR #YR-> 10 Stock Price 74.46% US$
CAPE (10 Yr P/E) 17.16 18.51 18.85 19.30 18.42 18.64 17.74 17.08 17.18 16.95 17.27 17.29 17.17 17.18 17.30 17.01 12.81% <-IRR #YR-> 5 Price & Dividend 81.11% US$
Median 10, 5 Yrs D.  per yr 1.04% 0.82% % Tot Ret 8.12% 7.25% T P/E 19.19 18.56 P/E:  17.62 17.70 11.26% <-IRR #YR-> 10 Price & Dividend 184.20% US$
Price 15 D.  per yr 1.12% % Tot Ret 5.63% CAPE Diff -0.57% 18.84% <-IRR #YR-> 15 Stock Price 1232.36% US$
Price  20 D.  per yr 0.76% % Tot Ret 4.88% 14.76% <-IRR #YR-> 20 Stock Price 1469.46% US$
Price  25 D.  per yr 1.03% % Tot Ret 4.71% 20.82% <-IRR #YR-> 25 Stock Price 11200.08% US$
Price  30 D.  per yr 1.03% % Tot Ret 4.28% 22.96% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 1.51% % Tot Ret 5.11% 28.10% <-IRR #YR-> 33 Stock Price US$
Price & Dividend 15 19.97% <-IRR #YR-> 15 Price & Dividend 1310.10% US$
Price & Dividend 20 15.52% <-IRR #YR-> 20 Price & Dividend 1564.04% US$
Price & Dividend 25 21.85% <-IRR #YR-> 25 Price & Dividend 11883.92% US$
Price & Dividend 30 23.99% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 29.61% <-IRR #YR-> 33 Price & Dividend
Price  5 -$33.87 $0.00 $0.00 $0.00 $0.00 $59.09 Price  5
Price 10 -$21.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $59.09 Price 10
Price & Dividend 5 -$33.87 $0.31 $0.37 $0.48 $0.51 $59.67 Price & Dividend 5
Price & Dividend 10 -$21.89 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $59.67 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 $59.09 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 $59.09 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 $59.09 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 $59.09 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 $59.09 Price  35
Price & Dividend 15 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $59.67 Price & Dividend 15
Price & Dividend 20 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $59.67 Price & Dividend 20
Price & Dividend 25 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $59.67 Price & Dividend 25
Price & Dividend 30 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $59.67 Price & Dividend 30
Price & Dividend 35 $0.05 $0.08 $0.10 $0.12 $0.14 $0.16 $0.19 $0.26 $0.31 $0.37 $0.48 $0.51 $59.67 Price & Dividend 35
Price Med H/L US$ $11.59 $17.15 $21.21 $23.20 $23.67 $25.51 $27.84 $31.59 $40.13 $45.04 $55.98 $54.07 $55.14 $61.27 159.95% <-Total Growth 10 Stock Price US$
Increase 41.43% 47.93% 23.71% 9.38% 2.03% 7.75% 9.16% 13.47% 27.02% 12.26% 24.27% -3.40% 1.96% 11.13% 10.02% <-IRR #YR-> 10 Stock Price 159.95% US$
P/E 16.21 20.91 20.20 21.89 16.05 15.70 13.32 12.95 15.92 14.72 19.85 19.95 16.36 18.40 11.78% <-IRR #YR-> 5 Stock Price 74.53% US$
Trailing P/E 22.65 23.98 25.87 22.10 22.33 17.29 17.13 15.11 16.44 17.87 18.29 19.17 20.35 18.18 11.17% <-IRR #YR-> 10 Price & Dividend 1432.62% US$
P/E on Run. 5 yr Ave 25.93 30.74 30.20 27.91 23.12 21.15 19.07 18.18 19.77 19.19 21.65 19.95 19.04 20.04 13.29% <-IRR #YR-> 5 Price & Dividend 3445.02% US$
P/E on Run. 10 yr Ave 38.03 45.88 45.81 41.93 34.53 30.86 27.60 25.89 28.05 26.72 29.52 25.93 23.80 24.08 16.02 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 1.14% 1.51% % Tot Ret 10.25% 11.36% T P/E 18.08 18.29 P/E:  15.99 16.36 Count 17 Years of data
-$21.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $55.14
-$31.59 $0.00 $0.00 $0.00 $0.00 $55.14
-$21.21 $0.17 $0.18 $0.21 $0.26 $0.32 $0.40 $0.50 $0.63 $0.74 $55.94
-$31.59 $0.40 $0.50 $0.63 $0.74 $55.94
Month Apr 14 Dec 14 Dec 15 Aug 16 Jan 18 Apr 19 Feb 20 Dec 20 Apr 22 Apr 23 Feb 24 Jul 24 Feb 26 Aug 26
Price High US$ $14.12 $20.98 $23.63 $26.42 $27.17 $30.57 $34.49 $36.38 $46.25 $51.11 $63.92 $61.43 $62.17 $66.90 163.10% <-Total Growth 10 Stock Price US$
Increase 39.80% 48.58% 12.63% 11.81% 2.84% 12.51% 12.82% 5.48% 27.13% 10.51% 25.06% -3.90% 1.21% 7.61% 10.16% <-IRR #YR-> 10 Stock Price 163.10% US$
P/E 19.75 25.59 22.50 24.92 18.42 18.81 16.50 14.91 18.35 16.70 22.67 22.67 18.45 20.09 11.31% <-IRR #YR-> 5 Stock Price 70.89% US$
Trailing P/E 27.60 29.34 28.82 25.16 25.63 20.73 21.22 17.41 18.95 20.28 20.89 21.78 22.94 19.85 18.45 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 21.06 20.89 P/E:  18.43 18.45 22.67 P/E Ratio Historical High US$
-$23.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $62.17
-$36.38 $0.00 $0.00 $0.00 $0.00 $62.17
Month Aug 13 Jun 14 May 15 Jun 16 Apr 18 May 18 Mar 20 May 20 May 21 Jun 22 May 23 Mar 25 May 25 May 26
Price Low US$ $9.06 $13.31 $18.79 $19.98 $20.17 $20.44 $21.19 $26.80 $34.00 $38.98 $48.03 $46.72 $48.10 $55.64 155.99% <-Total Growth 10 Stock Price US$
Increase 44.04% 46.91% 41.17% 6.33% 0.95% 1.34% 3.67% 26.47% 26.87% 14.63% 23.23% -2.73% 2.95% 15.68% 9.86% <-IRR #YR-> 10 Stock Price 155.99% US$
P/E 12.67 16.23 17.90 18.85 13.67 12.58 10.14 10.98 13.49 12.74 17.03 17.24 14.27 16.71 12.41% <-IRR #YR-> 5 Stock Price 79.48% US$
Trailing P/E 17.71 18.62 22.91 19.03 19.03 13.86 13.04 12.82 13.93 15.47 15.70 16.57 17.75 16.51 12.74 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 15.58 15.70 P/E:  13.58 14.27 10.45 P/E Ratio Historical Low US$
-$18.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.10
-$26.80 $0.00 $0.00 $0.00 $0.00 $48.10
Free Cash Flow Company Mkt Sc $2,864 $2,280 $2,541 $2,874 $2,710 $2,710 $3,272 $3,425 $3,742
Change -20.39% 11.45% 13.11% -5.71% 0.00% 20.74% 4.68% 9.26%
Free Cash Flow Company US$ $857.8 $1,015.9 $1,023.5 $913.9 $1,273.3 $1,844.1 $2,340.1 $2,330.3 $2,203.0 $2,377.8 $1,707.6 $1,803.6 $3,121.4 204.97% <-Total Growth 10 Free Cash Flow Co. US$ US$
Change 18.43% 0.75% -10.71% 39.33% 44.83% 26.90% -0.42% -5.46% -5.10% -5.10% -5.10% -5.10% -$0.05 <-Median-> 10 Change US$
Free Cash Flow WSJ CDN$ $1,293 $1,227 $1,270 $2,553 $3,090 $3,751 $2,862 $3,379 $3,883 $3,777 $4,654 259.94% <-Total Growth 10 Free Cash Flow WSJ CDN$ WSJ, MS CDN$
Change -5.10% 3.50% 101.02% 21.03% 21.39% -23.70% 18.06% 14.92% -2.73% 23.22% $0.16 <-Median-> 10 Change Disagree CDN$
Free Cash Flow WSJ US$ $1,319 $1,210 $1,151 $2,312 $2,437 $2,794 $2,230 $2,477 $2,893 $3,074 $3,638 175.93% <-Total Growth 10 Free Cash Flow WSJ US$ US$
Change -8.22% -4.88% 100.86% 5.40% 14.64% -20.19% 11.09% 16.79% 6.28% 18.34% $0.09 <-Median-> 10 Change US$
Free Cash Flow MS old $982 $931 $994 $1,939 $2,313 $4,087 $2,280 $2,860 $2,710 Free Cash Flow MS old US$
Change -5.19% 6.77% 95.07% 19.29% 76.70% -44.21% 25.44% -5.24% Change US$
Free Cash Flow MS $900 $1,080 $890 $920 $1,200 $1,860 $2,310 $3,020 $2,620 $2,860 $2,710 $2,580 $2,580 $3,272 $3,425 $3,742 189.89% <-Total Growth 10 Free Cash Flow US$
Change 44.23% 20.00% -17.59% 3.37% 30.43% 55.00% 24.19% 30.74% -13.25% 9.16% -5.24% -4.80% 0.00% 26.82% 4.68% 9.26% -3.10% <-IRR #YR-> 5 Free Cash Flow MS -14.57% US$
FCF/CF from Op Ratio 0.63 0.63 0.47 0.48 0.55 0.60 0.62 0.74 0.66 0.66 0.56 0.51 0.48 0.58 0.57 0.58 11.23% <-IRR #YR-> 10 Free Cash Flow MS 189.89% US$
Dividends paid $61.9 $86.9 $104.1 $145.30 $109.85 $181.30 $215.70 $268.3 $330.1 $377.7 $453.0 $505.3 $553.3 $569.2 $569.2 $569.2 431.51% <-Total Growth 10 Dividends paid US$
Percentage paid 11.70% 15.79% 9.15% 9.75% 9.34% 8.88% 12.60% 13.21% 16.72% 19.59% 21.45% 17.40% 16.62% 15.21% $0.13 <-Median-> 10 Percentage paid US$
5 Year Coverage 10.53% 9.89% 10.04% 10.84% 12.17% 14.03% 16.62% 17.56% 18.19% 17.73% 5 Year Coverage US$
Dividend Coverage Ratio 8.55 6.33 10.92 10.26 10.71 11.26 7.94 7.57 5.98 5.11 4.66 5.75 6.02 6.57 7.75 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 9.49 10.11 9.96 9.23 8.22 7.13 6.02 5.70 5.50 5.64 5 Year of Coverage US$
-$3,020 $0 $0 $0 $0 $2,580
-$890 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,580
Market Cap US$ $16,016 $21,713 $24,718 $26,160 $24,487 $33,289 $31,033 $36,566 $46,078 $49,006 $53,413 $49,624 $54,262 $57,228 $57,228 $57,228 119.53% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $17,340 $26,201 $31,052 $35,687 $31,320 $44,583 $43,217 $44,966 $59,072 $66,356 $72,996 $67,287 $73,795 $79,020 $79,020 $95,503 137.64% <-Total Growth 10 Market Cap CDN$
pre-split '02
pre-split '03
pre-split '05
pre-split '14
Pre-split 2019 568.14 568.71 569.20 569.29 566.88 565.06
Diluted # of Shares in Million 1136.28 1137.42 1138.39 1138.59 1133.76 1130.11 1124.5 1106.7 1063.5 1009.5 968.2 950.6 932.6 932.60 932.60 -18.08% <-Total Growth 10 Diluted
Change 1.35% 0.10% 0.09% 0.02% -0.42% -0.32% -0.50% -1.58% -3.90% -5.08% -4.09% -1.82% -1.89% 0.00% 0.00% -1.70% <-Median-> 10 Change
Difference Diluted/Basic -0.6% -0.5% -0.3% -0.3% -0.1% -0.1% -0.1% -0.1% -0.1% -0.2% -0.2% -0.1% 0.0% 0.0% 0.0% -0.14% <-Median-> 10 Difference Diluted/Basic
pre-split '02
pre-split '03
pre-split '05
pre-split '14
Pre-split 2019 564.51 566.01 567.43 567.86 566.09 564.29
Basic # of Shares in Millions 1129.02 1132.03 1134.85 1135.73 1132.18 1128.58 1123.3 1105.3 1062.0 1007.7 966.7 950.1 932.6 932.60 932.60 -17.82% <-Total Growth 10 Average
Change 1.70% 0.27% 0.25% 0.08% -0.31% -0.32% -0.47% -1.60% -3.92% -5.11% -4.07% -1.72% -1.84% 0.00% 0.00% -1.66% <-Median-> 10 Change
Difference Basic/Outstanding 0.2% 0.2% -0.5% 0.1% -0.3% 0.0% -0.9% -2.3% -2.7% -2.6% -1.0% -0.2% -1.5% -1.5% -1.5% -0.99% <-Median-> 10 Difference Basic/Outstanding
Class A Multiple Voting
Class B Subordinate Voting
pre-split '02
Class A Multiple Voting
Class B Subordinate Voting
pre-split '03
Class A Multiple Voting
Class B Subordinate Voting
pre-split '05
Class A Multiple Voting
Class B Subordinate Voting
pre-split '14
Class A Multiple Voting 148.10 148.10 147.77 147.77 132.02 126.91
Class B Subordinate Voting 417.65 419.26 416.82 420.68 432.19 437.50
pre-split '19 565.75 567.36 564.59 568.45 564.22 564.41
Class A  - now Common Shares 296.20 296.20 295.53 295.53 264.05 253.818 253.804 253.803 -100.00% <-Total Growth Class A Multiple Voting
Class B Subordinate Voting Cancelled 835.29 838.52 833.65 841.37 864.39 875.004 858.888 825.809 -100.00% <-Total Growth Class B Subordinate Voting
# of Shares in Millions 1131.50 1134.73 1129.18 1136.90 1128.44 1128.822 1112.692 1079.612 1032.9 981.3 956.7 948.1 918.3 918.3 918.3 918.3 -2.05% <-IRR #YR-> 10 Shares -18.68%
Change 0.54% 0.29% -0.49% 0.68% -0.74% 0.03% -1.43% -2.97% -4.33% -5.00% -2.51% -0.90% -3.14% 0.00% 0.00% 0.00% -3.18% <-IRR #YR-> 5 Shares -14.94%
CF fr Op $M US$ $1,429.3 $1,714.5 $1,887.9 $1,925.5 $2,163.1 $3,083.6 $3,720.7 $4,086.6 $3,944.9 $4,344.6 $4,817.2 $5,037.1 $5,363.2 $5,663.2 $6,003.8 $6,501.6 184.08% <-Total Growth 10 Cash Flow US$
Increase 23.07% 19.95% 10.11% 1.99% 12.34% 42.55% 20.66% 9.83% -3.47% 10.13% 10.88% 4.56% 6.47% 5.59% 6.02% 8.29% SO, S. Iss Buy Backs Conv A to B s.
5 year Running Average $892.8 $1,137.6 $1,391.4 $1,623.7 $1,824.1 $2,154.9 $2,556.2 $2,995.9 $3,399.8 $3,836.1 $4,182.8 $4,446.1 $4,701.4 $5,045.1 $5,376.9 $5,713.8 237.89% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $1.26 $1.51 $1.67 $1.69 $1.92 $2.73 $3.34 $3.79 $3.82 $4.43 $5.04 $5.31 $5.84 $6.17 $6.54 $7.08 249.32% <-Total Growth 10 Cash Flow per Share US$
Increase 22.41% 19.61% 10.65% 1.30% 13.18% 42.51% 22.41% 13.20% 0.90% 15.92% 13.73% 5.51% 9.93% 5.59% 6.02% 8.29% 11.01% <-IRR #YR-> 10 Cash Flow 184.08% US$
5 year Running Average $0.80 $1.02 $1.24 $1.43 $1.61 $1.91 $2.27 $2.69 $3.12 $3.62 $4.08 $4.48 $4.89 $5.36 $5.78 $6.19 5.59% <-IRR #YR-> 5 Cash Flow 31.24% US$
P/CF on Med Price 9.18 11.35 12.69 13.70 12.35 9.34 8.33 8.35 10.51 10.17 11.12 10.18 9.44 9.94 0.00 0.00 13.32% <-IRR #YR-> 10 Cash Flow per Share 249.32% US$
P/CF on Closing Price 11.21 12.66 13.09 13.59 11.32 10.80 8.34 8.95 11.68 11.28 11.09 9.85 10.12 10.11 9.53 8.80 9.06% <-IRR #YR-> 5 Cash Flow per Share 54.29% US$
-0.69% Diff M/C 14.72% <-IRR #YR-> 10 CFPS 5 yr Running 294.82% US$
Excl.Working Capital CF -$114.6 -$351.6 -$89.6 -$16.3 $206.7 -$79.5 -$0.6 $155.0 $340.5 $315.4 -$163.1 -$135.0 $548.5 $0.0 $0.0 $0.0 12.65% <-IRR #YR-> 5 CFPS 5 yr Running 81.39% US$
CF fr Op $M WC US$ $1,314.7 $1,362.9 $1,798.3 $1,909.2 $2,369.8 $3,004.1 $3,720.1 $4,241.6 $4,285.4 $4,660.0 $4,654.1 $4,902.1 $5,911.7 $5,663.2 $6,003.8 $6,501.6 228.74% <-Total Growth 10 Cash Flow less WC US$
Increase 20.34% 3.67% 31.95% 6.17% 24.13% 26.77% 23.83% 14.02% 1.03% 8.74% -0.13% 5.33% 20.60% -4.20% 6.02% 8.29% 12.64% <-IRR #YR-> 10 Cash Flow less WC 228.74% US$
5 year Running Average $849.9 $1,015.4 $1,249.5 $1,495.5 $1,751.0 $2,088.9 $2,560.3 $3,049.0 $3,524.2 $3,982.2 $4,312.2 $4,548.6 $4,882.7 $5,158.2 $5,427.0 $5,796.5 6.87% <-IRR #YR-> 5 Cash Flow less WC 39.37% US$
CFPS Excl. WC US$ $1.16 $1.20 $1.59 $1.68 $2.10 $2.66 $3.34 $3.93 $4.15 $4.75 $4.86 $5.17 $6.44 $6.17 $6.54 $7.08 14.60% <-IRR #YR-> 10 CF less WC 5 Yr Run 290.77% US$
Increase 19.69% 3.37% 32.59% 5.45% 25.06% 26.72% 25.63% 17.51% 5.60% 14.46% 2.44% 6.28% 24.51% -4.20% 6.02% 8.29% 9.88% <-IRR #YR-> 5 CF less WC 5 Yr Run 60.14% US$
5 year Running Average $0.76 $0.91 $1.11 $1.32 $1.55 $1.85 $2.28 $2.74 $3.24 $3.77 $4.21 $4.57 $5.07 $5.48 $5.84 $6.28 14.99% <-IRR #YR-> 10 CFPS - Less WC 304.23% US$
P/CF on Med Price 9.97 14.27 13.32 13.82 11.27 9.58 8.33 8.04 9.67 9.49 11.51 10.46 8.56 9.94 0.00 0.00 10.38% <-IRR #YR-> 5 CFPS - Less WC 63.86% US$
P/CF on Closing Price 12.18 15.93 13.75 13.70 10.33 11.08 8.34 8.62 10.75 10.52 11.48 10.12 9.18 10.11 9.53 8.80 16.40% <-IRR #YR-> 10 CFPS 5 yr Running 356.43% US$
CF/-WC P/CF Med 10 yr 10.18 5 yr  10.18 P/CF Med 10 yr 9.63 5 yr  9.67 4.96% Diff M/C 13.09% <-IRR #YR-> 5 CFPS 5 yr Running 85.01% US$
CF fr Op $M CDN$ $1,576.9 $1,893.2 $2,393.9 $2,585.4 $2,776.6 $4,206.6 $4,994.3 $5,020.4 $5,046.3 $5,899.1 $6,579.3 $6,976.4 $7,302.0 $7,857.6 $8,330.3 $9,020.9 205.03% <-Total Growth 10 Cash Flow CDN$
Increase 33.92% 20.05% 26.45% 8.00% 7.39% 51.51% 18.72% 0.52% 0.52% 16.90% 11.53% 6.03% 4.67% 7.61% 6.02% 8.29% SO, S. Iss Buy Backs Conv A to B s. CDN$
5 year Running Average $917.4 $1,197.4 $1,558.1 $1,925.4 $2,245.2 $2,771.1 $3,391.3 $3,916.7 $4,408.8 $5,033.3 $5,507.9 $5,904.3 $6,360.6 $6,922.9 $7,409.1 $7,897.5 308.23% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $1.39 $1.67 $2.12 $2.27 $2.46 $3.73 $4.49 $4.65 $4.89 $6.01 $6.88 $7.36 $7.95 $8.56 $9.07 $9.82 275.08% <-Total Growth 10 Cash Flow per Share CDN$
Increase 33.20% 19.71% 27.07% 7.27% 8.20% 51.45% 20.44% 3.60% 5.06% 23.05% 14.40% 7.00% 8.06% 7.61% 6.02% 8.29% 11.80% <-IRR #YR-> 10 Cash Flow 205.03% CDN$
5 year Running Average $0.82 $1.07 $1.39 $1.70 $1.98 $2.45 $3.01 $3.52 $4.04 $4.75 $5.38 $5.96 $6.62 $7.35 $7.96 $8.55 7.78% <-IRR #YR-> 5 Cash Flow 45.45% CDN$
P/CF on Med Price 9.02 11.97 12.84 13.27 12.18 8.99 8.58 9.00 10.19 9.83 10.89 10.30 9.61 0.01 0.00 0.00 14.13% <-IRR #YR-> 10 Cash Flow per Share 275.08% CDN$
P/CF on Closing Price 11.00 13.84 12.97 13.80 11.28 10.60 8.65 8.96 11.71 11.25 11.09 9.64 10.11 10.06 9.49 10.59 11.33% <-IRR #YR-> 5 Cash Flow per Share 71.00% CDN$
0.48% Diff M/C 16.93% <-IRR #YR-> 10 CFPS 5 yr Running 377.71% CDN$
Excl.Working Capital CF -$126.4 -$388.2 -$113.6 -$21.9 $265.3 -$108.5 -$0.8 $190.4 $435.6 $428.3 -$222.8 -$187.0 $746.8 $0.0 $0.0 $0.0 13.45% <-IRR #YR-> 5 CFPS 5 yr Running 87.98% CDN$
CF fr Op $M WC CDN$ $1,450.5 $1,504.9 $2,280.2 $2,563.5 $3,041.9 $4,098.2 $4,993.5 $5,210.8 $5,481.9 $6,327.3 $6,356.6 $6,789.4 $8,048.8 $7,857.6 $8,330.3 $9,020.9 252.98% <-Total Growth 10 Cash Flow less WC CDN$
Increase 30.95% 3.75% 51.52% 12.42% 18.66% 34.73% 21.85% 4.35% 5.20% 15.42% $166.1 $128.9 $240.2 -2.37% 6.02% 8.29% 13.44% <-IRR #YR-> 10 Cash Flow less WC 252.98% CDN$
5 year Running Average $872.2 $1,065.6 $1,401.9 $1,781.4 $2,168.2 $2,697.7 $3,395.5 $3,981.6 $4,565.2 $5,222.3 $5,674.0 $6,033.2 $6,600.8 $7,075.9 $7,476.5 $8,009.4 9.08% <-IRR #YR-> 5 Cash Flow less WC 54.46% CDN$
CFPS Excl. WC CDN$ $1.28 $1.33 $2.02 $2.25 $2.70 $3.63 $4.49 $4.83 $5.31 $6.45 $6.64 $7.16 $8.76 $8.56 $9.07 $9.82 16.76% <-IRR #YR-> 10 CF less WC 5 Yr Run 370.86% CDN$
Increase 30.24% 3.46% 52.26% 11.66% 19.55% 34.68% 23.61% 7.55% 9.96% 21.49% 3.05% 7.78% 22.40% -2.37% 6.02% 8.29% 10.64% <-IRR #YR-> 5 CF less WC 5 Yr Run 65.78% CDN$
5 year Running Average $0.78 $0.95 $1.25 $1.57 $1.92 $2.39 $3.02 $3.58 $4.19 $4.94 $5.54 $6.08 $6.87 $7.51 $8.04 $8.68 15.81% <-IRR #YR-> 10 CFPS - Less WC 334.04% CDN$
P/CF on Med Price 9.81 15.06 13.48 13.38 11.12 9.23 8.59 8.67 9.38 9.16 11.27 10.59 8.72 9.97 0.00 0.00 12.67% <-IRR #YR-> 5 CFPS - Less WC 81.60% CDN$
P/CF on Closing Price 11.95 17.41 13.62 13.92 10.30 10.88 8.65 8.63 10.78 10.49 11.48 9.91 9.17 10.06 9.49 10.59 18.60% <-IRR #YR-> 10 CFPS 5 yr Running 450.82% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 10.01 5 yr  10.19 P/CF Med 10 yr 9.31 5 yr  9.38 8.07% Diff M/C 13.91% <-IRR #YR-> 5 CFPS 5 yr Running 91.81% CDN$
OPM 3.77% 4.97% 5.53% 5.08% 4.21% 5.22% 6.87% 8.93% 6.28% 6.05% 6.95% 6.91% 7.01% 6.73% 26.79% <-Total Growth 10 OPM CDN$
Increase 15.24% 31.86% 11.36% -8.13% -17.15% 23.93% 31.77% 29.93% -29.67% -3.73% 15.03% -0.59% 1.39% -4.00% Should increase  or be stable. CDN$
Diff from Median -38.9% -19.4% -10.3% -17.6% -31.7% -15.4% 11.5% 44.9% 1.9% -1.9% 12.8% 12.2% 13.7% 9.2% 0.07 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 6.16% 5 Yrs 6.91% should be  zero, it is a   check on calculations CDN$
$4,813 <-12 mths 3.17%
EBIT US$ $2,537.2 $3,163.4 $3,701.6 $3,698.6 $4,235.8 $3,836.0 $3,834.6 $4,665.2 $4,477.0 $4,707.0 $4,998.0 <-Total Growth 7 EBIT US$
Change $0.15 24.68% 17.01% -0.08% 14.52% -9.44% -0.04% 21.66% -4.03% 5.14% 6.18% 14.52% <-Median-> 8 Change
Margin 5.89% 5.89% 5.89% 5.89% 5.89% 5.54% 5.26% 6.10% 5.32% 5.64% 5.98% 5.89% <-Median-> 8 Margin
$6,893 <-12 mths 2.67%
Adjusted EBITDA US$ $1,591 $1,913 $2,289 $2,420.9 $2,979.4 $3,901.0 $4,362.4 $5,004.8 $5,266.1 $5,775.4 $5,614.2 $5,959.4 $6,713.8 $6,979.0 $7,358.0 $7,678.0 193.31% <-Total Growth 10 Adjusted EBITDA US$ US$
Change 14.80% 20.25% 19.65% 5.76% 23.07% 30.93% 11.83% 14.73% 5.22% 9.67% -2.79% 6.15% 12.66% 3.95% 5.43% 4.35% 10.75% <-Median-> 10 Change US$
Margin 4.19% 5.54% 6.70% 6.39% 5.80% 6.60% 8.06% 10.94% 8.38% 8.04% 8.11% 8.18% 8.78% 8.29% 8.82% 9.19% 8.08% <-Median-> 10 Margin US$
Long Term Debt US$ $2,586 $3,047 $2,828 $3,096 $8,844 $5,641 $7,516 $5,283 $5,097 $5,888 $9,227 $8,777 $10,420 $10,420 268.41% <-Total Growth 10 Debt US$
Change -13.34% 17.82% -7.17% 9.45% 185.68% -36.22% 33.24% -29.71% -3.52% 15.53% 56.69% -4.87% 18.72% 0.00% 12.49% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.16 0.14 0.11 0.12 0.36 0.17 0.24 0.14 0.11 0.12 0.17 0.18 0.19 0.18 0.17 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 3.96 4.49 4.55 4.36 5.53 4.05 6.86 4.77 4.92 5.62 4.72 4.89 4.87 5.71 4.88 <-Median-> 10 Assets/Current Liabilities US$
Debt to Cash Flow (Years) 1.81 1.78 1.50 1.61 4.09 1.83 2.02 1.29 1.29 1.36 1.92 1.74 1.94 1.84 1.79 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $2,853 $3,364 $3,586 $4,157 $11,352 $7,695 $10,088 $6,490 $6,520 $7,995 $12,602 $12,156 $14,187 $14,458 295.58% <-Total Growth 10 Debt CDN$
Change -5.70% 17.91% 6.60% 15.90% 173.10% -32.22% 31.10% -35.67% 0.46% 22.63% 57.62% -3.54% 16.71% 1.91% 16.31% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.16 0.13 0.12 0.12 0.36 0.17 0.23 0.14 0.11 0.12 0.17 0.18 0.19 0.18 0.17 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 3.96 4.49 4.55 4.36 5.53 4.05 6.86 4.77 4.92 5.62 4.72 4.89 4.87 5.71 4.88 <-Median-> 10 Assets/Current Liabilities CDN$
Debt to Cash Flow (Years) 1.81 1.78 1.50 1.61 4.09 1.83 2.02 1.29 1.29 1.36 1.92 1.74 1.94 1.84 1.79 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $823.5 $623.2 $631.9 $669.5 $1,034.3 $5,683.1 $550.8 $716.9 $687.5 $762.2 $1,185.8 $1,156.4 $1,181.3 $1,181 86.94% <-Total Growth 10 Intangibles US$
Goodwill $1,088.7 $1,817.3 $1,851.0 $2,377.0 $6,056.7 $11,129.9 $5,505.8 $5,946.3 $6,094.1 $6,621.5 $9,568.2 $9,563.7 $10,947.9 $10,948 491.46% <-Total Growth 10 Goodwill US$
Total $1,912.2 $2,440.5 $2,482.9 $3,046.5 $7,091.0 $16,813.0 $6,056.6 $6,663.2 $6,781.6 $7,383.7 $10,754.0 $10,720.1 $12,129.2 $12,129.2 388.51% <-Total Growth 10 Total US$
Change -0.18% 27.63% 1.74% 22.70% 132.76% 137.10% -63.98% 10.02% 1.78% 8.88% 45.65% -0.32% 13.14% 0.00% 11.58% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.12 0.11 0.10 0.12 0.29 0.51 0.20 0.18 0.15 0.15 0.20 0.22 0.22 0.21 0.20 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $908.6 $688.1 $801.2 $898.9 $1,327.6 $7,752.9 $739.3 $880.7 $879.5 $1,034.9 $1,619.6 $1,601.6 $1,608.3 $1,639.1 100.73% <-Total Growth 10 Intangibles CDN$
Goodwill $1,201.2 $2,006.7 $2,347.1 $3,191.6 $7,774.4 $15,183.4 $7,390.4 $7,305.0 $7,795.6 $8,990.7 $13,068.2 $13,245.7 $14,905.6 $15,190.2 535.07% <-Total Growth 10 Goodwill CDN$
Total $2,109.7 $2,694.8 $3,148.3 $4,090.5 $9,102.0 $22,936.3 $8,129.8 $8,185.7 $8,675.0 $10,025.6 $14,687.8 $14,847.3 $16,513.9 $16,829.3 424.53% <-Total Growth 10 Total CDN$
Change 8.62% 27.73% 16.83% 29.93% 122.51% 151.99% -64.55% 0.69% 5.98% 15.57% 46.50% 1.09% 11.22% 1.91% 13.40% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.12 0.10 0.10 0.11 0.29 0.51 0.19 0.18 0.15 0.15 0.20 0.22 0.22 0.21 0.19 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $3,214.9 $2,707.1 $2,934.8 $3,173.6 $4,477.1 $4,321.3 $6,430.9 $7,121.9 $7,326.3 $5,669.6 $7,477.2 $7,477.2 $10,034.1 $7,527.8 241.90% <-Total Growth 10 Current Assets US$
Current Liabilities $2,662.8 $2,415.0 $2,705.5 $3,250.8 $4,188.0 $5,582.0 $3,744.3 $5,949.7 $6,017.4 $5,165.0 $7,828.2 $7,828.2 $8,926.7 $7,617.3 229.95% <-Total Growth 10 Current Liabilities US$
Liquidity 1.21 1.12 1.08 0.98 1.07 0.77 1.72 1.20 1.22 1.10 0.96 0.96 1.12 0.99 1.08 <-Median-> 10 Ratio US$
Assets US$ $10,545.0 $10,837.8 $12,303.9 $14,171.2 $23,140.6 $22,607.7 $25,679.5 $28,394.5 $29,591.6 $29,049.2 $36,942.1 $38,301.9 $43,516.7 $43,516.7 253.68% <-Total Growth 10 Assets US$
Liabilities $6,568.4 $6,931.3 $7,260.3 $8,161.6 $15,250.2 $13,426.6 $15,612.9 $16,213.6 $17,154.0 $16,484.7 $23,640.7 $23,208.6 $27,209.8 $27,209.8 274.78% <-Total Growth 10 Liabilities US$
Debt Ratio 1.61 1.56 1.69 1.74 1.52 1.68 1.64 1.75 1.73 1.76 1.56 1.65 1.60 1.60 1.67 <-Median-> 10 Ratio US$
Estimates BVPS $19.13 $21.04 $22.83 Estimates Estimates BVPS US$
Estimate Book Value $17,567.1 $19,321.0 $20,964.8 Estimates Estimate Book Value US$
P/B Ratio (Close) 3.26 2.96 2.73 Estimates P/B Ratio (Close) US$
Difference from 10 year median -3.65% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $3,976.6 $3,906.5 $5,043.6 $6,009.6 $7,890.4 $9,181.1 $10,066.6 $12,180.9 $12,437.6 $12,564.5 $13,301.4 $15,093.3 $16,306.9 $16,306.9 $16,306.9 $16,306.9 223.32% <-Total Growth 10 Book Value US$
Non-Control Int $14.2 $13.9 $0.0 $0.0 $327.0 $257.9 $0.0 $0.0 $0.0 $0.0 $112.2 $146.5 $128.0 $128.0 $128.0 $128.0 US$
Net Book Value $3,962.4 $3,892.6 $5,043.6 $6,009.6 $7,563.4 $8,923.2 $10,066.6 $12,180.9 $12,437.6 $12,564.5 $13,189.2 $14,946.8 $16,178.9 $16,178.9 $16,178.9 $16,178.9 220.78% <-Total Growth 10 Book Value US$
Book Value per share $3.50 $3.43 $4.47 $5.29 $6.70 $7.90 $9.05 $11.28 $12.04 $12.80 $13.79 $15.77 $17.62 $17.62 $17.62 $17.62 294.45% <-Total Growth 10 Book Value per Share US$
Increase 22.52% -2.04% 30.21% 18.34% 26.80% 17.94% 14.45% 24.71% 6.73% 6.33% 7.67% 14.35% 11.76% 0.00% 0.00% 0.00% 4.62% P/B Ratio Current/10 Yr Med US$
P/B Ratio (Median) 3.31 5.00 4.75 4.39 3.53 3.23 3.08 2.80 3.33 3.52 4.06 3.43 3.13 3.48 0.00 0.00 3.59 P/B Ratio Cl Historical Median US$
P/B Ratio (Close) 4.04 5.58 4.90 4.35 3.24 3.73 3.08 3.00 3.70 3.90 4.05 3.32 3.35 3.54 3.54 3.54 14.71% <-IRR #YR-> 10 Book Value 294.45% US$
Change 14.39% 38.00% -12.14% -11.18% -25.63% 15.23% -17.37% -2.62% 23.41% 5.28% 3.83% -18.02% 1.02% 5.47% 0.00% 0.00% 9.32% <-IRR #YR-> 5 Book Value 56.15% US$
Leverage (A/BK) 2.66 2.78 2.44 2.36 3.06 2.53 2.55 2.33 2.38 2.31 2.80 2.56 2.69 2.69 2.54 <-Median-> 10 A/BV US$
Debt/Equity Ratio 1.66 1.78 1.44 1.36 2.02 1.50 1.55 1.33 1.38 1.31 1.79 1.55 1.68 1.68 1.53 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 3.38 5 yr Med 3.43 4.62% Diff M/C 2.54 Historical A/BV US$
-$4.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.62
-$11.28 $0.00 $0.00 $0.00 $0.00 $17.62
Current Assets CDN$ $3,547.0 $2,989.2 $3,721.3 $4,261.2 $5,746.8 $5,895.1 $8,632.2 $8,749.3 $9,371.8 $7,698.2 $10,212.4 $10,355.9 $13,661.4 $10,444.8 267.11% <-Total Growth 10 Current Assets CDN$
Current Liabilities $2,937.9 $2,666.6 $3,430.6 $4,364.8 $5,375.7 $7,615.0 $5,026.0 $7,309.2 $7,697.5 $7,013.0 $10,691.8 $10,842.1 $12,153.7 $10,569.0 254.28% <-Total Growth 10 Current Liabilities CDN$
Liquidity 1.21 1.12 1.08 0.98 1.07 0.77 1.72 1.20 1.22 1.10 0.96 0.96 1.12 0.99 1.08 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 1.72 1.79 1.74 1.52 1.55 1.30 2.65 1.84 1.82 1.87 1.51 1.53 1.66 1.66 1.66 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.41 1.14 1.21 0.88 0.67 1.11 2.00 1.49 1.40 1.30 0.82 1.28 1.20 1.66 1.28 <-Median-> 5 Ratio CDN$
Assets CDN$ $11,634.3 $11,967.1 $15,601.3 $19,027.7 $29,703.3 $30,841.4 $34,469.6 $34,882.6 $37,853.6 $39,443.0 $50,455.5 $53,048.1 $59,248.0 $60,379.4 279.76% <-Total Growth 10 Assets CDN$
Liabilities $7,246.9 $7,653.5 $9,206.1 $10,958.6 $19,575.2 $18,316.6 $20,957.2 $19,918.4 $21,943.4 $22,382.9 $32,288.5 $32,143.9 $37,046.1 $37,753.6 302.41% <-Total Growth 10 Liabilities CDN$
Debt Ratio 1.61 1.56 1.69 1.74 1.52 1.68 1.64 1.75 1.73 1.76 1.56 1.65 1.60 1.60 1.67 <-Median-> 10 Ratio CDN$
Estimates BVPS $26.54 $29.19 $31.68 Estimates Estimates BVPS CDN$
Estimate Book Value $24,374.3 $26,807.9 $29,088.6 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 3.24 2.95 3.28 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median -2.21% Diff M/C Estimates Difference from 10 yr med. CDN$
Check on BV $6,395.3 $8,069.1 $10,128.1 $12,524.9 $13,512.4 $14,964.2 $15,910.2 $17,060.1 $18,167.1 $20,904.2 $22,201.8
Book Value CDN$ $4,387.4 $4,313.6 $6,395.3 $8,069.1 $10,128.1 $12,524.9 $13,512.4 $14,964.2 $15,910.2 $17,060.1 $18,167.1 $20,904.2 $22,201.8 $22,625.8 $22,625.8 $22,625.8 247.16% <-Total Growth 10 Book Value CDN$
Non-Control Int $15.7 $15.3 $0.0 $0.0 $419.7 $351.8 $0.0 $0.0 $0.0 $0.0 $153.2 $202.9 $174.3 $174.3 $174.3 $174.3
Net Book Value $4,371.7 $4,298.2 $6,395.3 $8,069.1 $9,708.4 $12,173.0 $13,512.4 $14,964.2 $15,910.2 $17,060.1 $18,013.8 $20,701.3 $22,027.6 $22,451.6 $22,451.6 $22,451.6 244.43% <-Total Growth 10 Book Value CDN$
Book Value per share $3.86 $3.79 $5.66 $7.10 $8.60 $10.78 $12.14 $13.86 $15.40 $17.39 $18.83 $21.83 $23.99 $24.45 $24.45 $24.45 323.53% <-Total Growth 10 Book Value per Share CDN$
Increase 33.32% -1.96% 49.52% 25.32% 21.22% 25.34% 12.61% 14.14% 11.13% 12.87% 8.31% 15.96% 9.86% 1.92% 0.00% 0.00% 6.17% P/B Ratio Current/10 Yr Med CDN$
P/B Ratio (Median) 3.26 5.27 4.81 4.25 3.48 3.11 3.17 3.02 3.23 3.40 3.98 3.47 3.19 3.49 0.00 0.00 2.90 P/B Ratio Historical Median
P/B Ratio (Close) 3.97 6.10 4.86 4.42 3.23 3.66 3.20 3.00 3.71 3.89 4.05 3.25 3.35 3.52 3.52 4.25 15.53% <-IRR #YR-> 10 Book Value 323.53% CDN$
Change 15.43% 53.68% -20.35% -8.91% -27.06% 13.53% -12.67% -6.05% 23.56% 4.76% 4.18% -19.79% 3.07% 5.06% 0.00% 20.86% 11.59% <-IRR #YR-> 5 Book Value 73.06% CDN$
Leverage (A/BK) 2.65 2.78 2.44 2.36 3.06 2.53 2.55 2.33 2.38 2.31 2.80 2.56 2.69 2.69 2.54 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.66 1.78 1.44 1.36 2.02 1.50 1.55 1.33 1.38 1.31 1.79 1.55 1.68 1.68 1.53 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 3.32 5 yr Med 3.40 6.17% Diff M/C 2.46 Historical A/BV
-$5.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.99
-$13.86 $0.00 $0.00 $0.00 $0.00 $23.99
Total Comprehensive Income US$ $812.30 $8.00 $1,239.1 $1,104.0 $1,112.5 $1,531.0 $1,953.3 $3,441.6 $2,465.3 $2,830.2 $2,634.1 $2,838.3 $3,385.2 173.20% <-Total Growth 10 Comprehensive Income US$
Non-Control Int $1.00 $0.70 $0.2 $0.0 $6.9 -$12.6 $4.0 $0.0 $0.0 $0.0 $0.2 $20.6 $11.4 Non-Control Int US$
Shareholders $811.30 $7.30 $1,238.9 $1,104.0 $1,105.6 $1,543.6 $1,949.3 $3,441.6 $2,465.3 $2,830.2 $2,633.9 $2,817.7 $3,373.8 172.32% <-Total Growth 10 Comprehensive Income US$
Increase 9.37% -99.10% 16871.23% -10.89% 0.14% 39.62% 26.28% 76.56% -28.37% 14.80% -6.94% 6.98% 19.74% 7.0% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $551.1 $479.5 $645.2 $780.7 $853.4 $999.9 $1,388.3 $1,828.8 $2,101.1 $2,446.0 $2,664.1 $2,837.7 $2,824.2 10.54% <-IRR #YR-> 10 Comprehensive Income 172.32% US$
ROE US$ 20.4% 0.2% 24.6% 18.4% 14.0% 16.8% 19.4% 28.3% 19.8% 22.5% 19.8% 18.7% 20.7% -0.40% <-IRR #YR-> 5 Comprehensive Income -1.97% US$
5Yr Median 21.2% 20.4% 20.4% 20.4% 18.4% 16.8% 18.4% 18.4% 19.4% 19.8% 19.8% 19.8% 19.8% 15.91% <-IRR #YR-> 10 5 Yr Running Average 337.75% US$
% Difference from NI -0.3% -99.2% 3.8% -8.7% -36.7% -18.2% -17.2% 27.2% -8.1% -8.4% -4.3% 8.1% 6.5% 9.08% <-IRR #YR-> 5 5 Yr Running Average 54.43% US$
Median Values Diff 5, 10 yr -8.3% -4.3% 19.8% <-Median-> 5 Return on Equity US$
-$1,238.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,373.8
-$3,441.6 $0.0 $0.0 $0.0 $0.0 $3,373.8
-$645.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,824.2
-$1,828.8 $0.0 $0.0 $0.0 $0.0 $2,824.2
Current Liability Coverage Ratio US$ 0.49 0.56 0.66 0.59 0.57 0.54 0.99 0.71 0.71 0.90 0.59 0.63 0.66 0.74   CFO / Current Liabilities US$
5 year Median 0.49 0.49 0.49 0.56 0.57 0.57 0.59 0.59 0.71 0.71 0.71 0.71 0.66 0.66 0.66 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 12.47% 12.58% 14.62% 13.47% 10.24% 13.29% 14.49% 14.94% 14.48% 16.04% 12.60% 12.80% 13.58% 13.01% CFO / Total Assets US$
5 year Median 14.49% 12.58% 12.58% 12.58% 12.58% 13.29% 13.47% 13.47% 14.48% 14.49% 14.49% 14.48% 13.58% 13.01% 13.6% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 7.69% 8.61% 9.70% 8.53% 7.23% 8.11% 9.17% 9.53% 9.07% 10.64% 7.39% 6.74% 7.22% 6.92% Net  Income/Assets Return on Assets US$
5Yr Median 8.19% 8.61% 8.61% 8.53% 8.53% 8.53% 8.53% 8.53% 9.07% 9.17% 9.17% 9.07% 7.39% 7.22% 7.4% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 20.47% 23.96% 23.66% 20.12% 22.13% 20.55% 23.38% 22.21% 21.57% 24.60% 20.70% 17.26% 19.43% 18.60% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 19.12% 20.47% 21.04% 20.47% 22.13% 22.13% 22.13% 22.13% 22.13% 22.21% 22.21% 21.57% 20.70% 19.43% 20.7% <-Median-> 5 Return on Equity US$
$3,232.8 <-12 mths 2.83% Estimates last 12 months from Qtr.
Net Income US$ $812.2 $933.5 $1,193.7 $1,208.9 $1,680.5 $1,821.3 $2,357.6 $2,705.5 $2,683.3 $3,090.9 $2,732.2 $2,592.4 $3,149.8 163.87% <-Total Growth 10 Net Income US$
Non-Control Int $1.0 $0.7 $0.2 $0.0 $6.9 -$12.6 $4.0 $0.0 $0.0 $0.0 $2.5 $12.0 $6.1 Non-Control Int US$
Shareholders $811.20 $932.80 $1,193.5 $1,208.9 $1,673.6 $1,833.9 $2,353.6 $2,705.5 $2,683.3 $3,090.9 $2,729.7 $2,580.4 $3,143.7 $3,010 $3,190 $3,520 163.40% <-Total Growth 10 Net Income US$
Increase 41.62% 14.99% 27.95% 1.29% 38.44% 9.58% 28.34% 14.95% -0.82% 15.19% -11.69% -5.47% 21.83% -4.25% 5.98% 10.34% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $502.9 $628.9 $793.6 $943.8 $1,164.0 $1,368.5 $1,652.7 $1,955.1 $2,250.0 $2,533.4 $2,712.6 $2,758.0 $2,845.6 $2,910.9 $2,930.8 $3,088.8 10.17% <-IRR #YR-> 10 Net Income 163.40% US$
Operating Cash Flow $1,429.3 $1,714.5 $1,887.9 $1,925.5 $2,163.1 $3,083.6 $3,720.7 $4,086.6 $3,944.9 $4,344.6 $4,817.2 $5,037.1 $5,363.2 3.05% <-IRR #YR-> 5 Net Income 16.20% US$
Investment Cash Flow -$598.0 -$1,398.8 -$1,181.3 -$2,387.5 -$5,444.5 -$935.2 -$1,213.8 -$1,385.6 -$1,799.4 -$2,275.6 -$6,603.9 -$1,584.1 -$3,481.2 13.62% <-IRR #YR-> 10 5 Yr Running Average 258.58% US$
Total Accruals -$20.1 $617.1 $486.9 $1,670.9 $4,955.0 -$314.5 -$153.3 $4.5 $537.8 $1,021.9 $4,516.4 -$872.6 $1,261.7 7.80% <-IRR #YR-> 5 5 Yr Running Average 45.55% US$
Total Assets $10,545.0 $10,837.8 $12,303.9 $14,171.2 $23,140.6 $22,607.7 $25,679.5 $28,394.5 $29,591.6 $29,049.2 $36,942.1 $38,301.9 $43,516.7 Balance Sheet Assets US$
Accruals Ratio -0.19% 5.69% 3.96% 11.79% 21.41% -1.39% -0.60% 0.02% 1.82% 3.52% 12.23% -2.28% 2.90% 2.90% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.62 0.68 0.66 0.63 0.70 0.61 0.63 0.62 0.61 0.64 0.58 0.52 0.52 0.62 <-Median-> 10 EPS/CF Ratio CDN$
-$1,193.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,143.7
-$2,705.5 $0.0 $0.0 $0.0 $0.0 $3,143.7
-$793.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,845.6
-$1,955.1 $0.0 $0.0 $0.0 $0.0 $2,845.6
Financial Cash Flow -$986.3 -$141.5 -$702.6 $498.4 $3,277.0 -$2,053.8 $480.7 -$3,429.6 -$2,951.1 -$3,349.7 $2,205.4 -$2,537.9 -$1,074.6 C F Statement  Financial Cash Flow US$
Total Accruals $966.2 $758.6 $1,189.5 $1,172.5 $1,678.0 $1,739.3 -$634.0 $3,434.1 $3,488.9 $4,371.6 $2,311.0 $1,665.3 $2,336.3 Accruals US$
Accruals Ratio 9.16% 7.00% 9.67% 8.27% 7.25% 7.69% -2.47% 12.09% 11.79% 15.05% 6.26% 4.35% 5.37% 6.26% <-Median-> 5 Ratio US$
Total Comprehensive Income CDN$ $896.21 $8.83 $1,571.2 $1,482.3 $1,428.0 $2,088.6 $2,621.9 $4,228.0 $3,153.6 $3,842.8 $3,597.7 $3,931.0 $4,608.9 193.34% <-Total Growth 10 Comprehensive Income CDN$
Non-Control Int $1.10 $0.77 $0.3 $0.0 $8.9 -$17.2 $5.4 $0.0 $0.0 $0.0 $0.3 $28.5 $15.5 Non-Control Int
Shareholders $895.11 $8.06 $1,570.9 $1,482.3 $1,419.1 $2,105.8 $2,616.5 $4,228.0 $3,153.6 $3,842.8 $3,597.4 $3,902.5 $4,593.4 192.40% <-Total Growth 10 Comprehensive Income CDN$
Increase 19.01% -99.10% 19388.79% -5.64% -4.26% 48.38% 24.26% 61.59% -25.41% 21.86% -6.39% 8.48% 17.70% 8.5% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $564.9 $493.1 $728.9 $941.7 $1,075.1 $1,317.3 $1,838.9 $2,370.4 $2,704.6 $3,189.4 $3,487.7 $3,744.9 $3,818.0 11.33% <-IRR #YR-> 10 Comprehensive Income 192.40% CDN$
ROE CDN$ 20.4% 0.2% 24.6% 18.4% 14.0% 16.8% 19.4% 28.3% 19.8% 22.5% 19.8% 18.7% 20.7% 1.67% <-IRR #YR-> 5 Comprehensive Income 8.64% CDN$
5Yr Median 21.2% 20.4% 20.4% 20.4% 18.4% 16.8% 18.4% 18.4% 19.4% 19.8% 19.8% 19.8% 19.8% 18.01% <-IRR #YR-> 10 5 Yr Running Average 423.80% CDN$
% Difference from NI -0.3% -99.2% 3.8% -8.7% -36.7% -18.2% -17.2% 27.2% -8.1% -8.4% -4.3% 8.1% 6.5% 10.00% <-IRR #YR-> 5 5 Yr Running Average 61.07% CDN$
Median Values Diff 5, 10 yr -8.3% -4.3% 19.8% <-Median-> 5 Return on Equity CDN$
-$1,570.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,593.4
-$4,228.0 $0.0 $0.0 $0.0 $0.0 $4,593.4
-$728.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,818.0
-$2,370.4 $0.0 $0.0 $0.0 $0.0 $3,818.0
Current Liability Coverage Ratio CDN$ 0.49 0.56 0.66 0.59 0.57 0.54 0.99 0.71 0.71 0.90 0.59 0.63 0.66 0.74   CFO / Current Liabilities CDN$
5 year Median 0.49 0.49 0.49 0.56 0.57 0.57 0.59 0.59 0.71 0.71 0.71 0.71 0.66 0.66 0.66 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 12.47% 12.58% 14.62% 13.47% 10.24% 13.29% 14.49% 14.94% 14.48% 16.04% 12.60% 12.80% 13.58% 13.01% CFO / Total Assets CDN$
5 year Median 14.49% 12.58% 12.58% 12.58% 12.58% 13.29% 13.47% 13.47% 14.48% 14.49% 14.49% 14.48% 13.58% 13.01% 13.6% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 7.69% 8.61% 9.70% 8.53% 7.23% 8.11% 9.17% 9.53% 9.07% 10.64% 7.39% 6.74% 7.22% 6.92% Net  Income/Assets Return on Assets CDN$
5Yr Median 8.19% 8.61% 8.61% 8.53% 8.53% 8.53% 8.53% 8.53% 9.07% 9.17% 9.17% 9.07% 7.39% 7.22% 7.4% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 20.47% 23.96% 23.66% 20.12% 22.13% 20.55% 23.38% 22.21% 21.57% 24.60% 20.70% 17.26% 19.43% 18.60% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 19.12% 20.47% 21.04% 20.47% 22.13% 22.13% 22.13% 22.13% 22.13% 22.21% 22.21% 21.57% 20.70% 19.43% 20.7% <-Median-> 5 Return on Equity CDN$
$4,485.5 <-12 mths 4.80% Estimates last 12 months from Qtr.
Net Income CDN$ $896.1 $1,030.8 $1,513.6 $1,623.2 $2,157.1 $2,484.6 $3,164.6 $3,323.7 $3,432.5 $4,196.8 $3,731.6 $3,590.5 $4,288.5 183.33% <-Total Growth 10 Net Income CDN$
Non-Control Int $1.1 $0.8 $0.3 $0.0 $8.9 -$17.2 $5.4 $0.0 $0.0 $0.0 $3.4 $16.6 $8.3 Non-Control Int CDN$
Shareholders $895.0 $1,030.0 $1,513.4 $1,623.2 $2,148.2 $2,501.8 $3,159.2 $3,323.7 $3,432.5 $4,196.8 $3,728.2 $3,573.9 $4,280.1 $4,176.4 $4,426.1 $4,884.0 182.82% <-Total Growth 10 Net Income CDN$
Increase 54.10% 15.08% 46.93% 7.26% 32.35% 16.46% 26.28% 5.21% 3.27% 22.27% -11.17% -4.14% 19.76% -2.42% 5.98% 10.34% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $516.4 $661.5 $893.6 $1,128.5 $1,442.0 $1,763.3 $2,189.2 $2,551.2 $2,913.1 $3,322.8 $3,568.1 $3,651.0 $3,842.3 $3,991.1 $4,036.9 $4,268.1 10.96% <-IRR #YR-> 10 Net Income 182.82% CDN$
Operating Cash Flow $1,576.9 $1,893.2 $2,393.9 $2,585.4 $2,776.6 $4,206.6 $4,994.3 $5,020.4 $5,046.3 $5,899.1 $6,579.3 $6,976.4 $7,302.0 5.19% <-IRR #YR-> 5 Net Income 28.78% CDN$
Investment Cash Flow -$659.8 -$1,544.6 -$1,497.9 -$3,205.7 -$6,988.6 -$1,275.8 -$1,629.3 -$1,702.2 -$2,301.8 -$3,089.8 -$9,019.6 -$2,194.0 -$4,739.7 15.70% <-IRR #YR-> 10 5 Yr Running Ave. 329.99% CDN$
Total Accruals -$22.2 $681.4 $617.4 $2,243.5 $6,360.2 -$429.0 -$205.8 $5.5 $688.0 $1,387.5 $6,168.5 -$1,208.6 $1,717.8 8.53% <-IRR #YR-> 5 5 Yr Running Ave. 50.61% CDN$
Total Assets $11,634.3 $11,967.1 $15,601.3 $19,027.7 $29,703.3 $30,841.4 $34,469.6 $34,882.6 $37,853.6 $39,443.0 $50,455.5 $53,048.1 $59,248.0 Balance Sheet Assets CDN$
Accruals Ratio -0.19% 5.69% 3.96% 11.79% 21.41% -1.39% -0.60% 0.02% 1.82% 3.52% 12.23% -2.28% 2.90% 2.90% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.62 0.68 0.66 0.63 0.70 0.61 0.63 0.62 0.61 0.64 0.58 0.52 0.52 0.62 <-Median-> 10 EPS/CF Ratio CDN$
-$1,513.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,280.1
-$3,323.7 $0.0 $0.0 $0.0 $0.0 $4,280.1
-$893.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,842.3
-$2,551.2 $0.0 $0.0 $0.0 $0.0 $3,842.3
Change in Close 53.89% 50.67% 19.10% 14.15% -11.58% 42.30% -1.66% 7.23% 37.31% 18.24% 12.84% -6.99% 13.23% 7.08% 0.00% 20.86% Count 32 Years of data CDN$
up/down Down down down down down Count 14 43.75% CDN$
Meet Prediction? Yes Yes % right Count 5 35.71% CDN$
Financial Cash Flow -$1,088.2 -$156.2 -$890.9 $669.2 $4,206.4 -$2,801.8 $645.2 -$4,213.3 -$3,775.0 -$4,548.2 $3,012.1 -$3,515.0 -$1,463.1 C F Statement  Financial CF CDN$
Total Accruals $1,066.01 $837.65 $1,508.29 $1,574.32 $2,153.88 $2,372.75 -$851.02 $4,218.79 $4,463.00 $5,935.76 $3,156.36 $2,306.44 $3,180.87 Accruals CDN$
Accruals Ratio 9.16% 7.00% 9.67% 8.27% 7.25% 7.69% -2.47% 12.09% 11.79% 15.05% 6.26% 4.35% 5.37% 6.26% <-Median-> 5 Ratio CDN$
Cash US$ $511.1 $553.7 $599.4 $637.6 $666.2 $706.4 $3,641.5 $3,015.8 $2,143.9 $834.2 $1,309.0 $2,263.0 $3,111.3 $3,111.3 Cash US$
Cash CDN$ $563.9 $611.4 $760.0 $856.1 $855.1 $963.7 $4,888.0 $3,704.9 $2,742.5 $1,132.7 $1,787.8 $3,134.3 $4,236.0 $4,316.9 Cash CDN$
Cash Per Share CDN$ $0.50 $0.54 $0.67 $0.75 $0.76 $0.85 $4.39 $3.43 $2.66 $1.15 $1.87 $3.31 $4.61 $4.70 $2.66 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 3.25% 2.33% 2.45% 2.40% 2.73% 2.16% 11.31% 8.24% 4.64% 1.71% 2.45% 4.66% 5.74% 5.46% 4.64% <-Median-> 5 % of Stock Price CDN$
Notes:
August 15, 2026.  Last estimates are in US$ were for 2026, 2027, 2028 of $74942M, $76545M, $77155M for Revenue, $2.86, $3.25, $3.77 for AEPS, $2.86, $3.20, $3.61 EPS, 
$0.57, $0.63, $0.64 for Dividends, $2568M, $2849M, $2835M FCF, $5.40 2026 CFPS, $4000M, $4397M, $4918M EBIT, $6277M, $6724M, $7252M EBITDA, $17.53, $18.78, $20.38 BVPS, $2578M, $2836M, $3088M Net Income.
August 22, 2025.  Last estimates were for 2025, 2026, 2027 of $76202M, $77882M, $78504M US$ Revenue, $3.01, $3.44, $4.09 US$ AEPS, $4.14, $4.72 2025/6 US$ EPS, 
$0.54, $0.60, $0.69 US$ Dividends, $2859M, $3153M, 3190M US$ FCF, $5.14, $5.43 2025/6 US$ CFPS, $6205M, $6626M, $7169M US$ EBITDA, $15.07, $16.51, $18.50US$ BVPS, $3078M 2025 US$ Net Income
August 16, 2024.  Last estimates were for 2024, 2025 and 2026 of $69100M, $70761M, $71223M US$ Revenue, $2.89, $3.19, $3.68 US$ AEPS, $2.88, $3.24, $3.54 US$ EPS, 
$0.48, $0.52, $0.55 US$ Dividends, $2599M, $2702M, $2770M US$ FCF, $4.56, $4.84 2024/5 US$ CFPS, $5422M, $5788M, $6335M US$ EBITDA, $14.20, $15.50, $1690 US$ BVPS, $2714M, $3078M 2024/5 US$ Net Income.
August 12, 2023.  Last estimates were for 2023, 2024 and 2025 of $72424M, $69516M and $68171M US$ for Revenue, $2.61, $2.81 and $3.29 US$ for AEPS, 
$2.55, $2.84 and $3.08 US$ for EPS, $0.38, $0.41 and $0.43 US$ for Dividends, $2413M, $2346M and $2330M US$ for FCF, $3.93 and $4.14 2023/4 US$ for CFPS, $2615M, $2714M and $3078M US$ for Net Income.
September 6, 2022.  The company reclassified the Class A multiple Voting shares into Common Shares.  ATD stayed the CDN symbol.
The OTC symbol seems to have changed at the same time from ANCIF to ANCTF.
August 13, 2022.  Last estimates were for 2022, 2023 and 2024 of $55,651M, $56476M and $59577M US$ for Revenue, $2.20, $2.40 and $2.61US$ for EPS, 
$0.31, $0.35 and $0.64 US$ for Dividends, $2154M, $2333M and $2052M US$ for FCF, $3.49 and $3.79 US$ for 2022-23 for CFPS and $2290M, $2432M and $2739M US$ for Net Income.
December 8, 2021.  All Class B shares will be converted to Class A shares on a 1 for 1 basis.  Class B shares will be delisted and all shares traded under ATD.
August 14, 2021.  Last estimates were for 2021, 2022 and 2023 of $$51163M, $56856M and $59599M US$ for Revenue, $1.70, $1.89 and $2.12 US$ for EPS, 
$0.33 and $0.32 CDN$ Div 2021-22, $1744M, $1814M and $2308M US$ for FCF, $2.70 and $2.69 US$ 2021-22 CFPS and $1875M, $2079M and $2428M US$ for Net Income.
August 21, 2020.  Last estimates were for 2020 and 2021 of $60783M, $62.353 US$ for Revenue, $3.35 and $3.61 US$ for EPS, 
$5.33 and $5.55 US$ for CFPS and $1875M and $2007M US$ for Net Income.
August 24, 2019.  Last estimates were for 2019 and 2020 of $53179M, $52540M for Revenue US$, $3.38 and $3.02 for EPS US$, 
$4.87 and $4.17 for CFPS US$ and $1928M for Net Income for 2019 US$.
September 1, 2018.  Last estimates ere for 2018, 2019 and 2020 of $47222M, $53179M and $52540M for revenue US$, 
$2.81, $3.38 and $3.02 for EPS US$, $4.87, $4.46 and $4.17 for CFPS US$, $1602M and $1921M for Net Income for 2018 and 2019 US$.
September 02, 2017.  Last estimates were for 2017, 2018 and 2019 of 39205M, $51163M and $50770M US$ for Revenue, $2.31. $2.80 and $2.93 US$ for EPS, 
$3.58, $4.21 and $4.19 US$ for CFPS amd $1303M and $1560M US$ for 2017 and 2018 for Net Income.
November 13, 2016.  Last estimates 2017, 2018 and 2019 gotten in September 2016 were $39026M, $50720M and $49.809M for Revenue, $2.33, $2.58 and $2.37 for EPS, 
$3.49, $4.03 and $3.64 for CFPS and $1303M and $1560M for Net Income for 2017 and 2018. 
Estimtes between November 2016 and September 2016 have changed slightly.  Exchange rate has changed a lot and by 3.66% from 1.299 to 1.3475.
The Stock price in CDN$ has changed from $68.26 to $63.38 down some 7.15%.  The Stock in US$ has changed from $52.50 to $46.87 and this is down 10.72%.
September 3, 2016.  Last estimates were for 2016, 2017 and 2018 of $38011M, $41290M and $45156M US$ for Revenue, $1.93, $2.25 and $1.98 US$ for EPS, 
$2.93, $3.29 and 3.47 US$ for CFPS, $1174M, $1349M and $1126M US$ for Net Income.
September 7, 2015.  Last estimates were for 2015, 2016 and 2017 of $39271M, $40053M and $42485M US$ for Revenue, $1.58, $1.76 and $1.67 EPS US$, 
$2.56, $2.76 and $2.72 CFPS US$, $907M, $1034M and $949.8M for Net Income US$.
August 23, 2014.  Last estimates were for 2014, 2015 and 2016 of $38801M, $39399M and $39589M US$ for Revenue, $1.26, 1.38 and $1.50 EPS US$, and $6.70 and 6.92 US$ for CFPS for 2014 and 2015.
July 29, 2013.  Last estimates were for 2013 and 2014 of $34486M and $36809M US$ and $3.21 and $3.82 US$ for EPS and $3.70 CPFS for 2013 US$.
Got statements from Morningstar as they are not yet on Alimentation's site.
August 11, 2012.  When Last I looked I got estimates for 2012 and 2013 of $21,777M and $22,814M US$ for Revenue and $2.17 and $2.40 US$ for EPS
August 6, 2011.  When last I looked, I got 2011 and 2012 earnings of $1.65 and $1.82 US$ and $23.76 and $3.05 US$ for cash flow.
Jul 15, 2010.  When I last looked I got  estimates for 2010 and 2011 of $1.35 and $1.45 US$ for earnings and of $2.36 and $2.57 US$ for Cash Flow.
In August 2008, I got an earnings estimate of $.87 USD and it was way off as earnings came in at $1.29USD
AP 2007.  I know they had some problems over the last year.  Mar 2008 TD has this stock as an Action Buy.
2007.  In March I wanted to raise some money as I was thinking of buying a condo. This did not happen and I bought some of this stock for Pension acct in June.
AP 2006. Problems:  Number of shares are increasing at about 12% a year and  Accrual Ratio is awful. However, number of share increases correspond with acquisitions, so not so bad. Also book value is increasing.
Do not know what to make of accrual ratio. Revenue, earnings and stocks prices increasing at a fast clip.  Keep for awhile as just bought in 2004.
AP 2005. Loans are high. This is due to new purchases.  Stock is doing well though.
Dec 2004.  TD has a buy on this stock. 
Multiple voting shares are ATD.A (10 votes per share except for certain situations) and Subordinate Voting Shares are ATD.B (1 vote per share).
The Corporation’s year-end is the last Sunday of April of each year
Sector:
Consumer Staple, Consumer
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I did a spreadsheet on this stock as it had a good reputation and I wanted to check it out.  It does not pay dividends.
Why I bought this stock.
In 2004 I bought this stock as it had a good reputation and my spreadsheet showed I should do well with it.  The only problem I had with it then was it had no dividend.  
I bought more of this stock in 2006 as it had a good past record and had started to pay a dividend.  I did not buy much mid-year as P/E was rather high.  By the year end I bought more as TD Bank said it was a good time to buy this stock.
I sold the stock in my trading account in 2007 as I was raising mortgage money and this stock had gone down so it was cheap, tax wise, to sell. 
 In 2013, I sold the stock in my Pension account as it had the lowest dividend yield and I had to raise money in this account because of yearly withdrawals.
Dividends
Dividends are sort of paid in Cycle 3.  Dividends are paid in July or August, September, December and April. Generally cycle 3 dividends have a dividend in June, not July or August. 
Generally dividends are declared for shareholders of record of one month and paid in that month or early the next month.  For example, the dividend declared for shareholders of record on July 16, 2014 was paid on July 30, 2014.
How they make their money.
Alimentation Couche-Tard Inc operates a network of convenience stores across North America, Europe, and Asia.  Its operation is geographically 
divided into the U.S., Europe and other regions, and Canada. Revenue from external customers falls mainly into three categories: merchandise and 
services, road transportation fuel, and others. The company generates the majority of its revenue from the United States.
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.
For the 2019 split, I updated the 2nd column to make it easier for me rather than increasing the shares (1st column).
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares are B when not Change
Date 2018 Aug 24 2019 Aug 21 2020 Aug 14 2021 Aug 16 2022 Aug 13 2023 Aug 16 2024 Aug 22 2025 Aug 15 2026 stated.
Miller, Alex 0.037 0.00% 0.043 0.00% 0.046 0.00% 5.91%
CEO - Shares - Amount $2.612 $3.467 $3.931
Options - percentage 0.261 0.03% 0.500 0.05% 0.697 0.08% 39.30%
Options - amount $18.509 $40.207 $59.973
Hannasch, Brian Patrick 0.07% 0.317 0.07% 0.892 0.11% 0.893 0.09% 0.965 0.10% 0.915 0.10% 0.320 0.03% Was an Officer, now CEO
CEO - Shares - Amount $24.765 $24.655 $37.159 $51.051 $65.268 $61.846 $22.700 Ceased insider Sep 2024
Options - percentage 0.32% 1.319 0.31% 2.649 0.32% 2.747 0.27% 2.749 0.28% 2.435 0.25% 1.283 0.14%
Options - amount $111.639 $102.483 $110.319 $157.090 $185.858 $164.621 $91.026
Da Silva Nogueira, Filipe 0.000 0.00% 0.000 0.00% 0.001 0.00% 0.002 0.00% 196.91%
CFO - Shares - Amount $0.000 $0.000 $0.044 $0.141
Options - percentage 0.047 0.00% 0.096 0.01% 0.129 0.01% 0.159 0.02% 23.04%
Options - amount $3.181 $6.828 $10.382 $13.678
Tessier, Claude 0.00% 0.008 0.00% 0.025 0.00% 0.033 0.00% 0.034 0.00% Ceased insider July 2023
CFO - Shares - Amount $0.514 $0.602 $1.055 $1.906 $2.277
Options - percentage 0.03% 0.111 0.03% 0.283 0.03% 0.290 0.03% 0.295 0.03%
Options - amount $8.649 $8.624 $11.802 $16.568 $19.949
Anderton, Niall 0.003 0.00% 0.003 0.00% 0.003 0.00% Ceased insider Jun 2025
Officer - Shares - Amount $0.196 $0.203 $0.221
Options - percentage 0.020 0.00% 0.027 0.00% 0.030 0.00%
Options - amount $1.329 $1.807 $2.146
Cunnington, Kathleen K. 0.00% 0.008 0.00% 0.017 0.00% 0.017 0.00% 0.017 0.00% 0.017 0.00% 0.025 0.00% Ceased insider Jun 2025
Officer - Shares - Amount $0.622 $0.627 $0.687 $0.951 $1.148 $1.179 $1.761
Options - percentage 0.00% 0.014 0.00% 0.047 0.01% 0.078 0.01% 0.077 0.01% 0.087 0.01% 0.090 0.01%
Options - amount $0.840 $1.077 $1.952 $4.473 $5.214 $5.851 $6.419
Dzadovsky, Ed 0.002 0.00% 0.002 0.00% 25.94%
Officer - Shares - Amount $0.134 $0.181
Options - percentage 0.064 0.01% 0.074 0.01% 15.98%
Options - amount $5.153 $6.400
Strand, Ina 0.009 0.00% 0.010 0.00% 8.10%
Officer - Shares - Amount $0.757 $0.876
Options - percentage 0.047 0.01% 0.027 0.00% -42.12%
Options - amount $3.786 $2.346
Bernier, Jean 0.00% Shows 0 0.037 0.00% 0.037 0.00% 0.041 0.00% 0.072 0.01% 0.072 0.01% A seems to have sold off 0.00%
Director - Shares - Amount $1.180 $1.541 $2.116 $2.919 $5.806 $6.217 A shares in 2017
Options - percentage 0.03% 0.220 0.03% 0.224 0.02% 0.017 0.00% 0.034 0.00% 0.032 0.00% More shares rep. July 2017 -6.77%
Options - amount $9.992 $9.147 $12.783 $1.202 $2.745 $2.741 Was offier before
D'Amours, Jacques Class A 25.23% 31.991 25.21% 63.952 25.20% 63.927 6.19% 60.678 6.18% 60.658 6.34% A Ceased insider Sep 2023
Director $2,529.324 $2,485.046 $2,663.585 $3,655.963 $4,103.079 $4,101.703 A
Class B 0.03% 0.140 0.03% 0.253 0.03% 0.222 0.02% B
Amount $11.849 $10.895 $10.556 $12.699 B
Options - percentage 0.00% 0.009 0.00% 0.040 0.00% 0.044 0.00% 0.046 0.00% 0.048 0.01%
Options - amount $0.559 $0.672 $1.651 $2.492 $3.135 $3.259
Fortin, Richard Class A 12.92% 16.394 12.92% 32.788 12.92% 32.788 3.17% 31.840 3.24% 31.840 3.33% 31.490 3.32% 31.490 3.43% 30.490 3.32% A (There is also Eric Fortin) -3.18%
Director $1,294.972 $1,273.496 $1,365.631 $1,875.161 $2,153.031 $2,153.031 $2,234.877 $2,530.548 $2,623.677 A
Class B 0.21% 0.697 0.16% 1.207 0.15% 1.052 0.10% B #DIV/0!
Amount $72.031 $54.135 $50.263 $60.152 B
Options - percentage 0.05% 0.022 0.01% 0.095 0.01% 0.099 0.01% 0.102 0.01% 0.106 0.01% 0.110 0.01% 0.114 0.01% 0.117 0.01% 2.48%
Options - amount $16.456 $1.747 $3.969 $5.686 $6.923 $7.171 $7.839 $9.181 $10.075
Plourde, Réal 5.26% 6.671 5.26% 13.341 5.26% 13.341 1.29% 21.382 2.18% 21.382 2.23% 21.167 2.23% 21.167 2.31% 21.117 2.30% -0.24%
Director $526.914 $518.176 $555.665 $762.988 $1,445.865 $1,445.865 $1,502.237 $1,700.997 $1,817.135
Class B 1.06% 4.652 1.08% 9.267 1.12% 9.242 0.89% #DIV/0!
Amount $367.446 $361.352 $385.975 $528.556
Options - percentage 0.00% 0.009 0.00% 0.039 0.00% 0.043 0.00% 0.046 0.00% 0.050 0.01% 0.036 0.00% 0.054 0.01% 0.060 0.01% 11.31%
Options - amount $0.556 $0.669 $1.644 $2.483 $3.124 $3.360 $2.576 $4.321 $5.151
Bourque, Nathalie 0.01%
Director - Shares - Amount $3.451
Options - percentage 0.00%
Options - amount $1.494
Turmel, Jean Ceased Insider Sep 2017
Director - Shares - Amount
Options - percentage
Options - amount
Bouchard, Alain Class A 45.45% 57.676 45.45% 115.353 45.45% 115.353 11.17% 123.220 12.56% 123.220 12.88% 123.381 13.01% 123.381 13.44% 123.574 13.46% A 0.16%
Chairman $4,555.861 $4,480.304 $4,804.446 $6,597.029 $8,332.133 $9,401.682 $8,756.322 $9,914.866 $10,633.542 A
Class B 1.60% 7.013 1.63% 14.026 1.70% 14.219 1.38% B #DIV/0!
Amount $553.957 $544.770 $584.183 $813.185 B
Options - percentage 0.08% 0.417 0.10% 1.095 0.13% 1.223 0.12% 1.395 0.14% 1.505 0.16% 1.443 0.15% 1.443 0.16% 1.506 0.16% 4.33%
Options - amount $28.895 $32.354 $45.608 $69.969 $94.348 $114.836 $102.431 $115.984 $129.580
Metro A reported in 2014, 2017
10% Holder A Against all shares A
Class B
10% Holder
Increase in O/S Shares 0.03% 0.193 0.04% 0.224 0.05% 0.256 0.03% 0.100 0.01% 0.400 0.04% 2.000 0.21% 0.100 0.01% 0.200 0.02%
due to SO $7.813 $15.242 $17.400 $10.662 $4.165 $27.048 $152.600 $7.097 $16.072
Book Value $7.400 $8.800 $3.000 $4.400 $2.800 $7.900 $5.600 $6.000 $5.200
Insider Buying -$0.865 $0.460 -$1.907 -$10.930 -$0.513 -$0.439 -$0.557 -$0.156 -$0.184
Insider Selling $114.261 $26.557 $17.146 $11.497 $628.616 $45.036 $175.349 $0.057 $78.051
Net Insider Selling $113.396 $27.017 $15.238 $0.567 $628.103 $44.597 $174.792 -$0.099 $77.866
% of Market Cap 0.25% 0.06% 0.03% 0.00% 0.95% 0.06% 0.26% 0.00% 0.10%
Directors 11 13 13 16 16 16 16 16
Women 27% 3 27% 4 31% 4 31% 5 31% 5 31% 6 38% 6 38% 6 38%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 10.79% 20 81.14% 20 22.30% 20 21.16% 20 19.62% 20 20.75% 20 21.38% 20 20.81%
Total Shares Held 21.59% 203.498 80.18% 238.887 23.13% 216.540 22.07% 191.621 20.03% 198.467 20.93% 202.737 22.08% 191.059 20.81% Class A, B after 2020
Increase/Decrease 3 Mths 0.00% -11.921 -5.53% -16.201 -6.35% 7.892 3.78% 0.262 0.14% 1.513 0.77% -6.878 -3.28% -2.459 -1.27% Prior, only class A
Starting No. of Shares 215.420 255.088 Top 20 MS 208.648 Top 20 MS 191.359 Top 20 MS 196.954 Top 20 MS 209.615 Top 20 MS 193.517 Top 20 MS
Institutions/Holdings 338 46.08%
Total Shares Held 403.022 36.22%
Increase/Decrease 3 Mths 0.357 0.09%
Starting No. of Shares 402.665
Copyright © 2008 Website of SPBrunner. All rights reserved.