This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q2 2023
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 6/30/23
Brookfield Corp  TSX: BN NYSE:  BN https://bn.brookfield.com/  Fiscal Yr: Dec 31
Year 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Reporting Currency US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ US$ Reporting Currency
USD - CDN$ 1.0213 0.9968 1.0636 1.1601 1.3847 1.3427 1.2764 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.3805 1.3805 1.3805 USD - CDN$
Split Date 13-May-15 20-Apr-20 1-Dec-22
Split 1.5 1.5 1.25
Spin off Split Split Spin off
Direct Costs US$ $52,728 $47,386 $64,000 $78,511 $81,409 $79,881 <-12 mths -1.88% Direct Costs US$
Net $15,098 $15,366 $11,731 $14,258 $14,515 $15,035 Net US$
Ratio 0.78 0.76 0.85 0.85 0.85 0.84 Ratio US$
$94,916 <-12 mths -1.05%
Revenue US$ $15,921 $18,697 $20,830 $18,364 $19,913 $24,411 $40,786 $56,771 $67,826 $62,752 $75,731 $92,769 $95,924 $97,660 360.51% <-Total Growth 10 Revenue US$
Increase 31.77% 17.44% 11.41% -11.84% 8.43% 22.59% 67.08% 39.19% 19.47% -7.48% 20.68% 22.50% 3.40% 1.81% 16.50% <-IRR #YR-> 10 Revenue 360.51% US$
5 year Running Average $12,459 $14,330 $15,922 $17,179 $18,745 $20,443 $24,861 $32,049 $41,941 $50,509 $60,773 $71,170 $79,000 $84,967 11.06% <-IRR #YR-> 5 Revenue 68.97% US$
Revenue per Share $11.50 $13.50 $15.04 $13.19 $13.81 $16.98 $28.36 $39.63 $44.94 $41.54 $48.27 $58.96 $62.96 $64.75 17.37% <-IRR #YR-> 10 5 yr Running Average 396.16% US$
Increase 31.77% 17.44% 11.41% -12.32% 4.70% 22.99% 66.98% 39.72% 13.41% -7.57% 16.21% 22.14% 6.79% 2.84% 19.77% <-IRR #YR-> 5 5 yr Running Average 146.50% US$
5 year Running Average $11.99 $12.55 $12.57 $12.39 $13.41 $14.51 $17.48 $22.39 $28.74 $34.29 $40.55 $46.67 $51.34 $55.30 15.39% <-IRR #YR-> 10 Revenue per Share 318.57% US$
P/S (Price/Sales) Med 0.92 0.85 0.89 1.17 1.32 0.99 0.72 0.55 0.57 0.65 0.82 0.68 0.53 0.63 9.70% <-IRR #YR-> 5 Revenue per Share 58.90% US$
P/S (Price/Sales) Close 0.85 0.97 0.92 1.35 1.20 1.04 0.82 0.52 0.66 0.79 1.00 0.53 0.64 0.83 15.11% <-IRR #YR-> 10 5 yr Running Average 308.53% US$
*Revenue in M US $  P/S Med 20 yr  0.87 15 yr  0.82 10 yr  0.70 5 yr  0.65 17.71% Diff M/C 18.05% <-IRR #YR-> 5 5 yr Running Average 129.23% US$
-$20,830 $0 $0 $0 $0 $0 $0 $0 $0 $0 $95,924
-$56,771 $0 $0 $0 $0 $95,924
-$15,922 $0 $0 $0 $0 $0 $0 $0 $0 $0 $79,000
-$32,049 $0 $0 $0 $0 $79,000
-$15.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $62.96
-$39.63 $0.00 $0.00 $0.00 $0.00 $62.96
-$12.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.34
-$22.39 $0.00 $0.00 $0.00 $0.00 $51.34
$131,032 <-12 mths 3.28%
Revenue* CDN$ $16,261 $18,638 $22,155 $21,304 $27,574 $32,777 $52,059 $77,447 $88,092 $79,896 $96,012 $125,646 $126,869 $134,820 472.65% <-Total Growth 10 Revenue CDN$
Increase 34.99% 14.62% 18.87% -3.84% 29.43% 18.87% 58.83% 48.77% 13.75% -9.30% 20.17% 30.87% 0.97% 6.27% 19.07% <-IRR #YR-> 10 Revenue 472.65% CDN$
5 year Running Average $13,195 $15,076 $16,357 $18,081 $21,186 $24,490 $31,174 $42,232 $55,590 $66,054 $78,701 $93,419 $103,303 $112,649 10.37% <-IRR #YR-> 5 Revenue 63.81% CDN$
Revenue per Share $11.74 $13.46 $16.00 $15.30 $19.12 $22.81 $36.20 $54.06 $58.37 $52.89 $61.20 $79.86 $83.28 $89.39 20.24% <-IRR #YR-> 10 5 yr Running Average 531.54% CDN$
Increase 34.99% 14.62% 18.87% -4.36% 24.97% 19.25% 58.73% 49.33% 7.97% -9.39% 15.72% 30.49% 4.28% 7.34% 19.59% <-IRR #YR-> 5 5 yr Running Average 144.61% CDN$
5 year Running Average $12.82 $13.40 $12.93 $13.04 $15.13 $17.34 $21.89 $29.50 $38.11 $44.86 $52.54 $61.27 $67.12 $73.32 17.93% <-IRR #YR-> 10 Revenue per Share 420.49% CDN$
P/S (Price/Sales) Med 1.01 0.95 0.96 1.26 1.36 1.11 0.82 0.59 0.63 0.75 0.90 0.65 0.54 0.70 9.03% <-IRR #YR-> 5 Revenue per Share 54.05% CDN$
P/S (Price/Sales) Close 0.85 0.96 0.92 1.35 1.20 1.04 0.81 0.52 0.69 0.79 1.00 0.53 0.64 0.83 17.90% <-IRR #YR-> 10 5 yr Running Average 418.95% CDN$
*Revenue in M CDN $  P/S Med 20 yr  0.93 15 yr  0.90 10 yr  0.79 5 yr  0.65 5.06% Diff M/C 17.87% <-IRR #YR-> 5 5 yr Running Average 127.54% CDN$
-$22,155 $0 $0 $0 $0 $0 $0 $0 $0 $0 $126,869
-$77,447 $0 $0 $0 $0 $126,869
-$16,357 $0 $0 $0 $0 $0 $0 $0 $0 $0 $103,303
-$42,232 $0 $0 $0 $0 $103,303
-$16.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $83.28
-$54.06 $0.00 $0.00 $0.00 $0.00 $83.28
-$12.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $67.12
-$29.50 $0.00 $0.00 $0.00 $0.00 $67.12
$5,805 <-12 mths 20.79%
$3.67 <-12 mths 21.12%
Disbributable Earnings (Cash) US$ $2,092 $2,389 $2,654 $4,220 $6,282 $5,229 $4,806
DC*  $1.42 $1.63 $1.79 $2.74 $3.96 $3.25 $3.03 $3.59 $4.22 $4.25 85.89% <-Total Growth 6 DC US$
Increase 14.79% 9.82% 53.07% 44.53% -17.93% -6.77% 18.48% 17.55% 0.71% 7 0 7 Years of Data, EPS P or N US$
5 year Running Average $2.31 $2.67 $2.95 $3.31 $3.61 $3.67 13.46% <-IRR #YR-> 6 DC 69.27% US$
DC Yield 6.12% 7.97% 6.03% 8.36% 8.20% 10.33% 7.55% 6.71% 7.89% 7.95% 13.20% <-IRR #YR-> 5 DC 69.27% US$
Payout Ratio 26.29% 24.54% 23.84% 17.52% 13.13% 17.23% 9.24% 8.91% 7.58% 7.53% 13.13% <-IRR #YR-> 2 5 yr Running Average #DIV/0! US$
5 year Running Average 21.06% 19.25% 16.19% 13.21% 11.22% 10.10% 13.13% <-IRR #YR-> 2 5 yr Running Average #DIV/0! US$
Price/DC Median 14.45 13.30 14.35 9.87 9.98 12.33 11.02 11.36 0.00 0.00 12.33 <-Median-> 7 Price/DC Median US$
Price/DC High 16.53 14.61 17.40 13.29 12.31 15.17 12.60 14.88 0.00 0.00 14.61 <-Median-> 7 Price/DC High US$
Price/DC Low 12.37 12.00 11.29 6.44 7.66 9.50 9.45 7.85 0.00 0.00 9.50 <-Median-> 7 Price/DC Low US$
Price/DC Close 16.35 12.55 16.59 11.96 12.20 9.68 13.24 14.90 12.67 12.58 12.55 <-Median-> 7 Price/DC Close US$
Trailing P/DC Close 14.40 18.22 18.32 17.63 7.94 12.34 17.65 14.90 12.67 16.02 <-Median-> 6 Trailing P/DC Close US$
Median Values DPR 10 Yrs 17.52% 5 Yrs   17.23% P/CF 5 Yrs   in order 11.02 13.29 9.45 12.20 35.16% Diff M/C DPR 75% to 95% best US$
* Distributable Earnings
-$1.42 $0.00 $0.00 $0.00 $0.00 $0.00 $3.03
-$1.63 $0.00 $0.00 $0.00 $0.00 $3.03
-$2.31 $0.00 $2.95
-$2.31 $0.00 $2.95
$6,994 <-12 mths 12.43%
$4.36 <-12 mths 14.32%
FFO US$ $1,052 $2,755 $3,844 $5,209 $4,669 $3,237 $3,810 $4,401 $4,189 $5,180 $7,558 $6,294 $6,221
Preferred Share Dividends $6,144 $6,055
FFO  $3.82 $3.81
Pre-split 15 $1.51
Pre-split 20 $1.01 $1.30 $3.43 $2.11 $2.49 $3.18 $3.74
FFO $0.67 $0.87 $2.29 $1.41 $1.66 $2.12 $2.49 $2.90 $2.71 $3.27 $4.67 $3.82 $3.81 $4.36 <-12 mths 66.73% <-Total Growth 10 FFO US$
Increase -14.20% 29.14% 163.85% -38.48% 18.01% 27.71% 17.61% 16.31% -6.55% 20.66% 42.81% -18.20% -0.20% 14.32% 10 0 10 Years of Data, EPS P or N US$
5 year Running Average $1.20 $1.38 $1.67 $1.99 $2.12 $2.38 $2.70 $3.21 $3.47 $3.66 $3.99 5.24% <-IRR #YR-> 10 FFO 40.68% US$
AEPS Yield 6.87% 6.65% 16.56% 7.89% 10.05% 12.04% 10.74% 14.18% 9.13% 9.97% 9.67% 12.14% 9.50% 8.15% 5.62% <-IRR #YR-> 5 FFO 40.68% US$
Payout Ratio 34.44% 28.21% 11.47% 19.91% 19.01% 16.35% 14.97% 13.79% 15.74% 14.68% 11.13% 14.66% 7.34% 7.34% 13.15% <-IRR #YR-> 9 5 yr Running Average #DIV/0! US$
5 year Running Average 24.71% 22.60% 18.99% 16.34% 16.81% 15.97% 15.11% 14.06% 14.00% 12.71% 11.03% 11.56% <-IRR #YR-> 5 5 yr Running Average 72.80% US$
Price/AEPS Median 15.83 13.26 5.83 10.99 11.02 7.91 8.23 7.48 9.48 8.27 8.47 10.49 8.76 9.36 8.61 <-Median-> 10 Price/FFO Median US$
Price/AEPS High 17.96 15.07 6.33 12.72 12.42 9.08 9.41 8.21 11.50 11.14 10.44 12.91 10.01 12.26 10.79 <-Median-> 10 Price/FFO High US$
Price/AEPS Low 13.71 11.45 5.33 9.26 9.61 6.75 7.05 6.74 7.46 5.39 6.50 8.08 7.51 6.46 7.25 <-Median-> 10 Price/FFO Low US$
Price/AEPS Close 14.56 15.04 6.04 12.67 9.95 8.30 9.31 7.05 10.96 10.03 10.35 8.24 10.52 12.27 9.99 <-Median-> 10 Price/FFO Close US$
Trailing P/AEPS Close 12.49 19.42 15.93 7.79 11.75 10.61 10.95 8.20 10.24 12.10 14.77 6.74 10.50 14.03 10.55 <-Median-> 10 Trailing P/FFO Close US$
Median Values DPR 10 Yrs 14.83% 5 Yrs   14.66% P/CF 5 Yrs   in order 8.76 11.14 7.46 10.35 40.09% Diff M/C DPR 75% to 95% best US$
* Funds from Operations
-$2.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.81
-$2.90 $0.00 $0.00 $0.00 $0.00 $3.81
-$1.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.66
-$2.12 $0.00 $0.00 $0.00 $0.00 $3.66
$0.57 <-12 mths -6.56%
Pre-split 15 $3.00 $2.02 $3.21 $4.79
Pre-split 20 $2.00 $1.35 $2.14 $3.19 $2.32 $1.58 $1.37 $3.47 $2.66
EPS Basic US$ $1.33 $0.90 $1.43 $2.13 $1.55 $1.05 $0.91 $2.31 $1.77 -$0.12 $2.47 $1.22 $0.62 -56.54% <-Total Growth 10 EPS Basic US$
EPS  pre- 04
EPS Diluted* US$ $1.28 $0.88 $1.39 $2.08 $1.51 $1.03 $0.89 $2.27 $1.73 -$0.12 $2.39 $1.19 $0.61 $3.51 $4.11 $4.46 -56.01% <-Total Growth 10 EPS Diluted US$
Increase 24.03% -31.83% 58.38% 49.68% -27.41% -31.42% -13.55% 153.73% -23.53% -106.92% 2091.67% -50.21% -48.74% 475.41% 17.09% 8.52% 9 1 10 Years of Data, EPS P or N
Earnings Yield 13.1% 6.7% 10.0% 11.6% 9.1% 5.9% 3.8% 11.1% 5.8% -0.4% 4.9% 3.8% 1.5% 6.6% 7.7% 8.3% -7.88% <-IRR #YR-> 10 Earnings per Share -56.01% US$
5 year Running Average $0.73 $0.79 $0.98 $1.33 $1.43 $1.38 $1.38 $1.56 $1.49 $1.16 $1.43 $1.49 $1.16 $1.52 $2.36 $2.78 -23.09% <-IRR #YR-> 5 Earnings per Share -73.09% US$
10 year Running Average $0.64 $0.72 $0.84 $1.00 $1.03 $1.05 $1.09 $1.27 $1.41 $1.29 $1.40 $1.44 $1.36 $1.50 $1.76 $2.10 1.71% <-IRR #YR-> 10 5 yr Running Average 18.49% US$
* Diluted ESP per share  E/P 10 Yrs 5.39% 5Yrs 3.78% -5.68% <-IRR #YR-> 5 5 yr Running Average -25.36% US$
$0.79 <-12 mths -2.47%
EPS Basic CDN$ $1.36 $0.89 $1.52 $2.47 $2.14 $1.41 $1.17 $3.16 $2.30 -$0.15 $3.13 $1.65 $0.82 -45.96% <-Total Growth 10 EPS Basic CDN$
EPS Diluted*CDN$ $1.31 $0.87 $1.47 $2.41 $2.09 $1.39 $1.14 $3.09 $2.25 -$0.15 $3.03 $1.61 $0.81 $4.85 $5.67 $6.16 -45.30% <-Total Growth 10 EPS Diluted CDN$
Increase 27.06% -33.47% 68.98% 63.26% -13.35% -33.50% -17.82% 171.18% -27.20% -106.79% 2083.22% -46.81% -49.94% 500.60% 17.09% 8.52% 9 1 10 Years of Data, EPS P or N
Earnings Yield 13.2% 6.7% 10.1% 11.6% 9.1% 5.9% 3.9% 11.1% 5.6% -0.4% 5.0% 3.8% 1.5% 6.6% 7.7% 8.3% -5.85% <-IRR #YR-> 10 Earnings per Share -45.30% CDN$
5 year Running Average $0.76 $0.82 $1.00 $1.42 $1.63 $1.65 $1.70 $2.02 $1.99 $1.54 $1.87 $1.97 $1.51 $2.03 $3.19 $3.82 -23.56% <-IRR #YR-> 5 Earnings per Share -73.91% CDN$
10 year Running Average $0.70 $0.79 $0.90 $1.09 $1.16 $1.20 $1.26 $1.51 $1.71 $1.59 $1.76 $1.83 $1.77 $2.01 $2.37 $2.85 4.15% <-IRR #YR-> 10 5 yr Running Average 50.24% CDN$
* Diluted ESP per share  E/P 10 Yrs 5.29% 5Yrs 3.79% -5.69% <-IRR #YR-> 5 5 yr Running Average -25.38% CDN$
-$1.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.81
-$3.09 $0.00 $0.00 $0.00 $0.00 $0.81
-$1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.51
-$2.02 $0.00 $0.00 $0.00 $0.00 $1.51
Dividend US$ $0.30 Estimates Dividend US$
Increase 7.14% Estimates Increase
Payout Ratio EPS 8.55% Estimates Payout Ratio EPS
Special Dividends  pre-split 15 $0.00 $0.00 $2.18 $0.05
Special Dividends US$ $0.00 $0.00 $1.45 $0.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.36 $8.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Div  pre-split 04
Div  pre-split 06 $0.64 $0.48
Div  pre-split 07
Div  pre-split 15 $0.52 $0.55 $0.59 $0.63 $0.40 $0.43
Div  pre-split 20 $0.35 $0.37 $0.39 $0.42 $0.47 $0.52 $0.56 $0.60 $0.64
Dividend US$ $0.23 $0.24 $0.26 $0.28 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.52 $0.56 $0.28 $0.32 $0.32 $0.32 6.78% <-Total Growth 10 Dividends US$
Increase 0.00% 5.77% 7.27% 6.78% 12.69% 9.87% 7.69% 7.14% 6.67% 12.50% 8.33% 7.69% -50.00% 14.29% 0.00% 0.00% 25 8 36 Years of data, Count P, N 69.44% US$
Average Increases 5 Year Running 6.20% 3.25% 3.00% 3.96% 6.50% 8.48% 8.86% 8.83% 8.81% 8.77% 8.47% 8.47% -2.96% -1.44% -3.94% -5.60% 8.47% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.35 $0.36 $0.53 $0.55 $0.56 $0.59 $0.61 $0.35 $0.37 $0.41 $0.51 $2.15 $2.13 $2.10 $2.07 $1.96 300.67% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 2.18% 2.13% 1.97% 1.81% 1.73% 2.07% 1.82% 1.85% 1.66% 1.78% 1.32% 1.40% 0.84% 0.78% 1.75% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.92% 1.87% 1.81% 1.57% 1.53% 1.80% 1.59% 1.68% 1.37% 1.32% 1.07% 1.14% 0.73% 0.60% 1.45% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 2.51% 2.46% 2.15% 2.15% 1.98% 2.42% 2.13% 2.05% 2.11% 2.72% 1.71% 1.81% 0.98% 1.14% 2.08% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 2.37% 1.88% 1.90% 1.57% 1.91% 1.97% 1.61% 1.96% 1.44% 1.46% 1.08% 1.78% 0.70% 0.60% 0.60% 0.60% 1.59% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 17.99% 27.92% 123.64% 15.10% 20.94% 33.55% 41.79% 17.65% 24.62% -400.00% 36.82% 719.33% 45.90% 9.12% 7.79% 7.17% 29.08% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 48.23% 45.18% 54.15% 41.07% 39.54% 42.67% 44.42% 22.49% 25.05% 34.90% 35.74% 144.06% 183.11% 138.79% 87.72% 70.61% 40.31% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 47.34% 22.61% 104.21% 16.95% 16.32% 16.16% 10.95% 11.11% 10.18% 8.69% 17.53% 153.90% 6.60% 8.77% 7.42% #DIV/0! 13.63% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 20.70% 30.82% 47.09% 44.73% 40.29% 33.91% 27.89% 13.52% 12.18% 10.74% 11.77% 44.97% 43.30% 43.84% 45.47% #DIV/0! 30.90% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 33.51% 22.39% 84.27% 13.80% 16.40% 13.89% 8.86% 8.84% 8.78% 8.44% 12.26% 113.94% 5.40% 8.77% 7.42% #DIV/0! 10.56% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 20.79% 23.98% 36.07% 35.73% 35.19% 29.89% 23.67% 11.33% 10.33% 9.30% 9.67% 36.10% 34.93% 36.01% 37.21% #DIV/0! 26.78% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.75% 1.59% 5 Yr Med 5 Yr Cl 1.40% 1.44% 5 Yr Med Payout 36.82% 10.18% 8.78% -6.89% <-IRR #YR-> 5 Dividends -30.00% US$
* Dividends per share  10 Yr Med and Cur. -65.82% -62.35% 5 Yr Med and Cur. -57.17% -58.36% Last Div Inc ---> $0.07 $0.08 14.29% 0.66% <-IRR #YR-> 10 Dividends 6.78% US$
Dividends Growth 15 1.42% <-IRR #YR-> 15 Dividends 23.53% US$
Dividends Growth 20 3.37% <-IRR #YR-> 20 Dividends 94.18% US$
Dividends Growth 25 4.95% <-IRR #YR-> 25 Dividends 234.60% US$
Dividends Growth 30 3.58% <-IRR #YR-> 30 Dividends 187.26% US$
Dividends Growth 35 3.28% <-IRR #YR-> 35 Dividends US$
Dividends Growth 40 3.89% <-IRR #YR-> 36 Dividends
Dividends Growth 5 -$0.40 $0.00 $0.00 $0.00 $0.00 $0.28 Dividends Growth 5
Dividends Growth 10 -$0.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.28 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 $0.28 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 $0.28 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.28 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.28 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.28 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.28 Dividends Growth 40
Historical Dividends Historical High Div 7.27% Low Div 1.17% 10 Yr High 2.69% 10 Yr Low 0.77% Med Div 2.44% Close Div 2.93% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -91.77% Exp -48.86% Exp. -77.76% -22.29% Exp. -75.48% Exp. -79.58% High/Ave/Median  US$
Future Dividend Yield Div Yield 0.42% earning in 5 Years at IRR of -6.89% Div Inc. -30.00% Future Dividend Yield US$
Future Dividend Yield Div Yield 0.29% earning in 10 Years at IRR of -6.89% Div Inc. -51.00% Future Dividend Yield US$
Future Dividend Yield Div Yield 0.21% earning in 15 Years at IRR of -6.89% Div Inc. -65.70% Future Dividend Yield US$
Future Dividend Paid Div Paid $0.22 earning in 5 Years at IRR of -6.89% Div Inc. -30.00% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.16 earning in 10 Years at IRR of -6.89% Div Inc. -51.00% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.11 earning in 15 Years at IRR of -6.89% Div Inc. -65.70% Future Dividend Paid US$
Dividend Covering Cost Total Div $1.39 over 5 Years at IRR of -6.89% Div Cov. 2.61% Dividend Covering Cost US$
Dividend Covering Cost Total Div $2.15 over 10 Years at IRR of -6.89% Div Cov. 4.01% Dividend Covering Cost US$
Dividend Covering Cost Total Div $2.67 over 15 Years at IRR of -6.89% Div Cov. 5.00% Dividend Covering Cost US$
Yield if held 5 years 2.37% 1.83% 3.00% 4.42% 3.32% 3.26% 3.25% 3.00% 2.76% 2.63% 3.10% 2.73% 1.29% 1.25% 1.18% 0.81% 3.05% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 13.36% 11.12% 9.83% 6.00% 4.71% 3.56% 2.79% 4.57% 6.74% 5.06% 4.89% 4.87% 2.10% 2.07% 1.75% 1.91% 4.79% <-Median-> 10 Paid Median Price US$
Yield if held 15 years 10.13% 13.01% 14.97% 19.35% 22.75% 20.04% 16.98% 14.99% 9.14% 7.16% 5.34% 4.19% 3.20% 5.05% 3.37% 3.01% 12.06% <-Median-> 10 Paid Median Price US$
Yield if held 20 years 28.67% 16.64% 17.15% 15.19% 19.87% 22.84% 29.48% 34.62% 30.06% 25.46% 10.49% 6.85% 4.77% 3.29% 21.36% <-Median-> 10 Paid Median Price US$
Yield if held 25 years 43.73% 25.36% 26.09% 22.78% 29.80% 15.99% 22.11% 23.08% 18.50% 25.72% <-Median-> 6 Paid Median Price US$
Yield if held 30 years 30.61% 19.02% 17.40% 14.02% 30.61% <-Median-> 1 Paid Median Price US$
Cost covered if held 5 years 18.03% 13.39% 30.32% 43.19% 29.70% 27.62% 26.66% 13.12% 12.05% 12.81% 17.32% 54.19% 50.86% 42.63% 40.10% 27.01% 27.14% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 146.80% 120.74% 158.35% 93.70% 67.37% 48.17% 36.30% 50.31% 72.61% 53.50% 53.88% 122.30% 105.67% 82.13% 69.47% 75.73% 60.63% <-Median-> 10 Paid Median Price US$
Cost covered if held 15 years 132.10% 168.64% 274.10% 347.28% 379.00% 316.44% 260.04% 223.89% 133.57% 100.21% 76.24% 118.21% 181.53% 242.44% 162.67% 146.11% 202.71% <-Median-> 10 Paid Median Price US$
Cost covered if held 20 years 574.48% 325.45% 309.73% 260.67% 331.66% 373.97% 475.96% 531.33% 471.86% 754.56% 627.53% 362.32% 254.75% 176.89% 422.91% <-Median-> 10 Paid Median Price US$
Cost covered if held 25 years 765.66% 436.11% 425.02% 376.98% 908.38% 985.60% 1208.98% 1278.44% 1038.40% 600.89% <-Median-> 6 Paid Median Price US$
Cost covered if held 30 years 1927.38% 1061.30% 983.08% 802.21% 1927.38% <-Median-> 1 Paid Median Price US$
Dividend* CDN$ $0.41 Estimates Dividend* CDN$ CDN$
Increase 11.83% Estimates Payout Ratio EPS CDN$
Payout Ratio EPS 8.55% Estimates Increase CDN$
Actual Dividends CDN$ $0.50 $0.61 $0.69 $0.72 $0.53 $0.57 $0.64 $0.65 $0.74 $0.38 Actual Dividends CDN$ CDN$
Special Dividends CDN$ $0.00 $0.00 $1.54 $0.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.46 $10.84 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends CDN$
Div  pre-split 04
Div  pre-split 06
Div  pre-split 07
Div  pre-split 15
Div  pre-split 20
Dividend* $0.24 $0.24 $0.28 $0.32 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $0.66 $0.76 $0.37 $0.44 $0.44 $0.44 32.78% <-Total Growth 10 Dividends CDN$
Increase 2.44% 3.23% 14.46% 16.47% 34.51% 6.53% 2.37% 14.51% 1.55% 10.28% 7.87% 15.05% -51.17% 19.29% 0.00% 0.00% 21 6 36 Years of data, Count P, N 58.33% CDN$
Average Increases 5 Year Running 4.29% 4.50% 0.51% 6.31% 14.22% 15.04% 14.87% 14.88% 11.90% 7.05% 7.32% 9.85% -3.28% 0.26% -1.79% -3.37% 10.88% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.24 $0.25 $0.25 $0.26 $0.30 $0.35 $0.40 $0.45 $0.50 $0.53 $0.57 $0.63 $0.59 $0.57 $0.53 $0.49 139.77% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 1.99% 1.91% 1.81% 1.68% 1.68% 1.84% 1.61% 1.72% 1.51% 1.53% 1.19% 1.46% 0.82% 0.71% 1.57% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.99% 1.88% 1.88% 1.57% 1.70% 1.83% 1.58% 1.74% 1.33% 1.27% 1.06% 1.22% 0.73% 0.60% 1.45% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 1.99% 1.94% 1.75% 1.81% 1.66% 1.86% 1.64% 1.71% 1.73% 1.92% 1.37% 1.81% 0.93% 0.86% 1.72% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 2.37% 1.88% 1.90% 1.57% 1.91% 1.97% 1.63% 1.96% 1.38% 1.46% 1.08% 1.78% 0.70% 0.60% 0.60% 0.60% 1.60% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 17.99% 27.92% 123.64% 15.10% 20.94% 33.55% 41.79% 17.65% 24.62% -400.00% 36.82% 719.33% 45.90% 9.12% 7.79% 7.17% 29.08% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 31.60% 29.98% 24.52% 18.51% 18.65% 21.26% 23.33% 22.24% 24.89% 34.37% 30.41% 31.82% 39.13% 28.01% 16.73% 12.85% 24.11% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 47.34% 22.61% 104.21% 16.95% 16.32% 16.16% 10.95% 11.11% 10.18% 8.69% 17.53% 153.90% 6.60% 8.77% 7.42% #DIV/0! 13.63% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 13.37% 19.55% 21.20% 20.16% 18.66% 16.62% 14.36% 13.26% 12.23% 10.78% 10.13% 10.00% 9.23% 9.00% 8.76% #DIV/0! 12.74% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 33.51% 22.39% 84.27% 13.80% 16.40% 13.89% 8.86% 8.84% 8.78% 8.44% 12.26% 113.94% 5.40% 8.77% 7.42% #DIV/0! 10.56% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 13.24% 15.27% 16.23% 16.12% 16.43% 14.70% 12.24% 11.13% 10.38% 9.32% 8.32% 8.02% 7.44% 7.40% 7.20% #DIV/0! 10.76% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.57% 1.60% 5 Yr Med 5 Yr Cl 1.46% 1.38% 5 Yr Med Payout 36.82% 10.18% 8.78% -7.46% <-IRR #YR-> 5 Dividends -32.13% CDN$
* Dividends per share  10 Yr Med and Cur. -61.90% -62.59% 5 Yr Med and Cur. -58.85% -56.75% Last Div Inc ---> $0.07 $0.08 14.29% 2.88% <-IRR #YR-> 10 Dividends 32.78% CDN$
Dividends Growth 15 1.94% <-IRR #YR-> 15 Dividends 33.48% CDN$
Dividends Growth 20 3.49% <-IRR #YR-> 20 Dividends 98.72% CDN$
Dividends Growth 25 4.31% <-IRR #YR-> 25 Dividends 186.96% CDN$
Dividends Growth 30 3.58% <-IRR #YR-> 30 Dividends CDN$
Dividends Growth 35 3.58% <-IRR #YR-> 35 Dividends CDN$
Dividends Growth 40 3.94% <-IRR #YR-> 36 Dividends CDN$
Dividends Growth 5 -$0.55 $0.00 $0.00 $0.00 $0.00 $0.37 Dividends Growth 5
Dividends Growth 10 -$0.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.37 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 $0.37 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 $0.37 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.37 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.37 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.37 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.37 Dividends Growth 40
Historical Dividends Historical High Div 16.06% Low Div 1.22% 10 Yr High 1.91% 10 Yr Low 0.76% Med Div 2.16% Close Div 2.92% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -96.27% Exp -50.90% Exp. -68.64% -21.18% Exp. -72.27% Exp. -79.47% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 0.41% earning in 5 Years at IRR of -7.46% Div Inc. -32.13% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 0.28% earning in 10 Years at IRR of -7.46% Div Inc. -53.94% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 0.19% earning in 15 Years at IRR of -7.46% Div Inc. -68.74% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $0.30 earning in 5 Years at IRR of -7.46% Div Inc. -32.13% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.20 earning in 10 Years at IRR of -7.46% Div Inc. -53.94% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $0.14 earning in 15 Years at IRR of -7.46% Div Inc. -68.74% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $1.90 over 5 Years at IRR of -7.46% Div Cov. 2.58% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $2.89 over 10 Years at IRR of -7.46% Div Cov. 3.92% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $3.57 over 15 Years at IRR of -7.46% Div Cov. 4.84% Dividend Covering Cost CDN$
Yield if held 5 years 1.92% 1.55% 2.83% 4.13% 4.09% 3.93% 3.74% 3.54% 2.87% 2.35% 2.61% 2.57% 1.17% 1.20% 1.11% 0.80% 3.20% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 21.76% 17.85% 20.76% 7.24% 5.01% 3.78% 3.02% 5.54% 7.04% 5.72% 5.56% 5.95% 2.40% 2.29% 1.70% 1.75% 5.55% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 7.59% 22.89% 26.48% 38.76% 52.64% 42.90% 34.91% 40.61% 12.35% 7.01% 5.35% 4.81% 3.76% 5.61% 4.13% 3.73% 23.63% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 23.03% 13.76% 17.35% 14.98% 44.76% 51.82% 66.12% 73.63% 60.76% 55.56% 27.56% 9.85% 5.07% 3.58% 48.29% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 45.06% 23.48% 24.27% 21.21% 71.24% 35.17% 52.71% 53.22% 40.72% 29.72% <-Median-> 6 Paid Median Price CDN$
Yield if held 30 years 30.58% 18.71% 17.54% 14.21% 30.58% <-Median-> 1 Paid Median Price CDN$
Cost covered if held 5 years 15.90% 12.67% 28.16% 36.81% 29.03% 28.13% 27.97% 14.86% 12.82% 10.19% 13.09% 48.79% 44.94% 38.42% 35.01% 24.04% 28.05% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 271.98% 219.15% 344.50% 106.91% 57.70% 42.95% 35.30% 51.37% 68.31% 53.84% 56.00% 141.10% 107.35% 85.93% 63.83% 65.75% 56.85% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 118.17% 355.77% 520.57% 682.02% 725.66% 579.19% 480.36% 514.79% 162.16% 88.14% 69.75% 126.80% 195.88% 247.89% 184.45% 168.15% 338.12% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 505.91% 269.50% 264.82% 225.40% 690.72% 737.85% 977.77% 1045.30% 883.64% 1536.67% 1574.97% 477.20% 248.33% 177.59% 810.75% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 694.84% 374.51% 370.16% 331.68% 2045.26% 2090.58% 2663.94% 2727.63% 2108.51% 534.68% <-Median-> 6 Paid Median Price CDN$
Cost covered if held 30 years 1871.03% 973.22% 924.58% 759.24% 1871.03% <-Median-> 1 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $56,771 $67,826 $62,752 $75,731 $92,769 $95,924 $94,916 <-12 mths -1.05% 68.97% <-Total Growth 5 Revenue Growth US$ 68.97% 11.06%
FFO Growth $2.90 $2.71 $3.27 $4.67 $3.82 $3.81 $4.36 <-12 mths 14.32% 31.47% <-Total Growth 5 FFO Growth 31.47% 5.62%
Net Income Growth $3,584 $2,807 -$134 $3,966 $2,056 $1,130 $1,483 <-12 mths 31.21% -68.47% <-Total Growth 5 Net Income Growth -68.47% -20.61%
Cash Flow Growth $5,159 $6,328 $8,341 $7,874 $8,751 $6,467 $5,959 <-12 mths -7.86% 25.35% <-Total Growth 5 Cash Flow Growth 25.35% 4.62%
Dividend Growth $0.40 $0.43 $0.48 $0.52 $0.56 $0.28 $0.32 <-12 mths 14.29% -30.00% <-Total Growth 5 Dividend Growth -30.00% -6.89%
Stock Price Growth $20.45 $29.69 $32.78 $48.31 $31.46 $40.12 $53.48 <-12 mths 33.30% 96.15% <-Total Growth 5 Stock Price Growth 96.15% 14.42%
Revenue Growth US$ $20,830 $18,364 $19,913 $24,411 $40,786 $56,771 $67,826 $62,752 $75,731 $92,769 $95,924 $97,660 <-this year 1.81% 360.51% <-Total Growth 10 Revenue Growth US$ 360.51% 16.50%
FFO Growth $2.29 $1.41 $1.66 $2.12 $2.49 $2.90 $2.71 $3.27 $4.67 $3.82 $3.81 $4.36 <-this year 14.32% 66.73% <-Total Growth 10 FFO Growth 66.73% 5.24%
Net Income Growth $2,120 $3,110 $2,341 $1,651 $1,462 $3,584 $2,807 -$134 $3,966 $2,056 $1,130 $1,070 <-this year -5.31% -46.70% <-Total Growth 10 Net Income Growth -46.70% -6.10%
Cash Flow Growth $2,278 $2,574 $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $6,467 $5,505 <-this year -14.87% 183.89% <-Total Growth 10 Cash Flow Growth 183.89% 11.00%
Dividend Growth $0.26 $0.28 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.52 $0.56 $0.28 $0.4 <-this year 47.91% 6.78% <-Total Growth 10 Dividend Growth 6.78% 0.66%
Stock Price Growth $13.81 $17.82 $16.52 $17.61 $23.22 $20.45 $29.69 $32.78 $48.31 $31.46 $40.12 $53.48 <-this year 33.30% 190.59% <-Total Growth 10 Stock Price Growth 190.59% 11.26%
Dividends on Shares CDN$ $25.08 $30.15 $32.12 $32.88 $37.65 $38.24 $42.17 $76.98 $799.96 $25.55 $30.48 $30.48 $30.48 $1,140.78 No of Years 10 Total Divs 12/31/13
Paid  $1,011.26 $1,428.21 $1,580.93 $1,630.24 $2,013.70 $1,925.38 $2,761.10 $2,884.20 $4,216.73 $2,938.02 $3,667.35 $5,088.75 $5,088.75 $5,088.75 $3,667.35 No of Years 10 Worth $14.66 68.23
Total $4,808.13
Graham No. CDN$ $19.10 $16.02 $21.29 $30.16 $31.18 $25.62 $23.40 $66.79 $36.68 $36.78 $48.22 $39.25 $34.54 $86.65 $93.77 $97.68 62.25% <-Total Growth 10 Graham price CDN$ CDN$
Price/GP Ratio Med 0.62 0.80 0.72 0.64 0.83 0.99 1.26 0.47 1.00 1.08 1.15 1.33 1.31 0.72 1.04 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 0.62 0.81 0.70 0.69 0.83 1.00 1.29 0.47 1.13 1.30 1.29 1.58 1.47 0.85 1.21 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.62 0.78 0.75 0.60 0.84 0.98 1.24 0.48 0.87 0.87 1.00 1.07 1.15 0.59 0.92 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.52 0.81 0.69 0.69 0.73 0.92 1.25 0.42 1.09 1.14 1.27 1.08 1.54 0.85 0.79 0.76 1.09 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -47.79% -19.14% -31.16% -31.38% -26.52% -7.77% 24.70% -58.22% 9.09% 13.64% 26.73% 8.47% 53.87% -14.89% -21.35% -24.50% 8.78% <-Median-> 10 Graham Price
pre-split 04 Stock Price CDN$
pre-split 06 0.88000 1.2500 $76.39 $76.39 $76.39 Stock Price CDN$
pre-split 07 $67.22 $61.11 $61.7393 Stock Price CDN$
pre-split 15 $28.04 $36.44 $41.22 Stock Price CDN$
pre-split 20 $18.69 $24.29 $27.48 $38.81 $42.96 $44.30 $54.72 $52.32
pre-split 22 $12.46 $16.20 $18.32 $25.87 $28.64 $29.53 $36.48 $34.88 $50.02 $52.25 $76.39
Price Close CDN$ $9.97 $12.96 $14.66 $20.70 $22.91 $23.63 $29.18 $27.90 $40.02 $41.80 $61.11 $42.58 $53.15 $73.75 $73.75 $73.75 262.65% <-Total Growth 10 Stock Price CDN$
Increase -15.54% 29.96% 13.12% 41.23% 10.69% 3.12% 23.52% -4.39% 43.41% 4.46% 46.20% -30.32% 24.82% 38.76% 0.00% 0.00% 23.20 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 7.60 14.85 9.94 8.60 10.98 17.03 25.59 9.02 17.77 -273.59 20.17 26.42 65.88 15.22 13.00 11.98 13.75% <-IRR #YR-> 5 Stock Price 90.47% CDN$
Trailing P/E 9.66 9.88 16.79 14.03 9.52 11.32 21.03 24.47 12.94 18.57 -399.99 14.05 32.98 91.41 15.22 13.00 13.75% <-IRR #YR-> 10 Stock Price 262.65% CDN$
CAPE (10 Yr P/E) 14.19 16.49 16.30 18.95 19.75 19.68 23.16 18.43 23.46 26.34 34.74 23.23 30.09 36.69 31.14 25.92 20.67% <-IRR #YR-> 5 Price & Dividend 141.52% CDN$
Median 10, 5 Yrs D.  per yr 4.49% 6.91% % Tot Ret 24.61% 33.45% T P/E 14.04 14.05 P/E:  17.40 20.17 18.24% <-IRR #YR-> 10 Price & Dividend 375.46% CDN$
Price 15 D.  per yr 4.90% % Tot Ret 24.86% CAPE Diff -34.39% 14.82% <-IRR #YR-> 15 Stock Price 694.71% CDN$
Price  20 D.  per yr 5.02% % Tot Ret 27.03% 13.55% <-IRR #YR-> 20 Stock Price 1169.85% CDN$
Price  25 D.  per yr 5.24% % Tot Ret 27.97% 13.50% <-IRR #YR-> 25 Stock Price 2268.59% CDN$
Price  30 D.  per yr 4.99% % Tot Ret 28.86% 12.31% <-IRR #YR-> 30 Stock Price CDN$
Price  35 D.  per yr 3.22% % Tot Ret 26.42% 8.96% <-IRR #YR-> 35 Stock Price CDN$
Price  40 D.  per yr 3.64% % Tot Ret 27.72% 9.50% <-IRR #YR-> 36 Stock Price
Price & Dividend 15 19.72% <-IRR #YR-> 15 Price & Dividend 983.42% CDN$
Price & Dividend 20 18.57% <-IRR #YR-> 20 Price & Dividend 1675.44% CDN$
Price & Dividend 25 18.74% <-IRR #YR-> 25 Price & Dividend 3249.67% CDN$
Price & Dividend 30 17.30% <-IRR #YR-> 30 Price & Dividend CDN$
Price & Dividend 35 12.18% <-IRR #YR-> 35 Price & Dividend CDN$
Price & Dividend 40 13.14% <-IRR #YR-> 36 Price & Dividend
Price  5 -$27.90 $0.00 $0.00 $0.00 $0.00 $53.15 Price  5
Price 10 -$14.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $53.15 Price 10
Price & Dividend 5 -$27.90 $0.55 $0.61 $1.12 $11.59 $53.52 Price & Dividend 5
Price & Dividend 10 -$14.66 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $11.59 $53.52 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 $53.15 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 $53.15 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 $53.15 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 $53.15 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 $53.15 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $53.15 Price  40
Price & Dividend 15 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $11.59 $53.52 Price & Dividend 15
Price & Dividend 20 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $11.59 $53.52 Price & Dividend 20
Price & Dividend 25 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $11.59 $53.52 Price & Dividend 25
Price & Dividend 30 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $11.59 $53.52 Price & Dividend 30
Price & Dividend 35 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $11.59 $53.52 Price & Dividend 35
Price & Dividend 40 $0.24 $0.24 $1.82 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $11.59 $53.52 Price & Dividend 40
Price H/L Median CDN$ $11.85 $12.75 $15.40 $19.33 $26.03 $25.24 $29.56 $31.70 $36.79 $39.88 $55.28 $52.11 $45.29 $62.58 194.07% <-Total Growth 10 Stock Price CDN$
Increase 10.84% 7.57% 20.82% 25.52% 34.66% -3.06% 17.12% 7.25% 16.05% 8.40% 38.63% -5.74% -13.09% 38.18% 11.39% <-IRR #YR-> 10 Stock Price 194.07% CDN$
P/E 9.03 14.61 10.44 8.03 12.48 18.19 25.92 10.25 16.34 -261.01 18.24 32.33 56.14 12.91 7.40% <-IRR #YR-> 5 Stock Price 42.87% CDN$
Trailing P/E 11.48 9.72 17.65 13.11 10.81 12.10 21.30 27.80 11.90 17.71 -361.82 17.20 28.10 77.57 16.20% <-IRR #YR-> 10 Price & Dividend 87.80% CDN$
P/E on Run. 5 yr Ave 15.69 15.53 15.33 13.61 15.96 15.33 17.39 15.67 18.47 25.83 29.53 26.50 30.01 30.85 14.45% <-IRR #YR-> 5 Price & Dividend 301.43% CDN$
P/E on Run. 10 yr Ave 16.86 16.23 17.12 17.70 22.44 21.02 23.46 20.94 21.57 25.12 31.43 28.43 25.64 31.14 12.48 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 4.81% 7.06% % Tot Ret 29.70% 48.83% T P/E 15.15 17.20 P/E:  17.27 18.24 Count 31 Years of data
-$15.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.29
-$31.70 $0.00 $0.00 $0.00 $0.00 $45.29
-$15.40 $0.36 $0.44 $0.47 $0.48 $0.55 $0.55 $0.61 $1.12 $11.59 $45.66
-$31.70 $0.55 $0.61 $1.12 $11.59 $45.66
High Months CDN$ Jan Dec Oct Dec Apr Oct Dec Nov Nov Feb Dec Jan Feb Oct
pre-split 04
pre-split 06
pre-split 07
pre-split 15 $33.28 $36.39 $41.83
pre-split 20 $22.19 $24.26 $27.89 $38.81 $48.31 $47.80 $56.39 $58.89
pre-split 22 $14.79 $16.17 $18.59 $25.87 $32.21 $31.87 $37.59 $39.26 $51.98 $59.92 $77.99
Price High CDN$ $11.83 $12.94 $14.87 $20.70 $25.77 $25.49 $30.07 $31.41 $41.58 $47.94 $62.39 $62.20 $50.82 $73.70 241.70% <-Total Growth 10 Stock Price CDN$
Increase 0.24% 9.34% 14.95% 39.17% 24.48% -1.06% 17.97% 4.43% 32.40% 15.28% 30.16% -0.31% -18.30% 45.02% 13.07% <-IRR #YR-> 10 Stock Price 241.70% CDN$
P/E 9.02 14.82 10.08 8.60 12.35 18.37 26.38 10.16 18.47 -313.75 20.59 38.59 62.99 15.21 10.10% <-IRR #YR-> 5 Stock Price 61.81% CDN$
Trailing P/E 11.46 9.86 17.04 14.03 10.70 12.22 21.68 27.54 13.45 21.29 -408.37 20.53 31.53 91.35 13.58 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 17.28 20.53 P/E:  18.42 20.59 24.92 P/E Ratio Historical High CDN$
-$14.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $50.82
-$31.41 $0.00 $0.00 $0.00 $0.00 $50.82
Low Months CDN$ Nov Jan Jun Jan Jan Feb Jan Feb Feb Mar Jan Dec Mar Jan
Price Low CDN$ $11.87 $12.56 $15.93 $17.96 $26.30 $24.98 $29.04 $31.99 $31.99 $31.82 $48.17 $42.02 $39.76 $51.46 149.61% <-Total Growth 10 Stock Price CDN$
Increase 23.90% 5.81% 26.87% 12.78% 46.40% -5.02% 16.25% 10.17% 0.00% -0.54% 51.38% -12.77% -5.38% 29.43% 9.58% <-IRR #YR-> 10 Stock Price 149.61% CDN$
P/E 9.05 14.39 10.80 7.46 12.61 18.00 25.47 10.35 14.21 -208.27 15.90 26.07 49.28 10.62 4.44% <-IRR #YR-> 5 Stock Price 24.28% CDN$
Trailing P/E 11.49 9.57 18.25 12.18 10.92 11.97 20.93 28.06 10.35 14.13 -315.28 13.87 24.67 63.78 12.42 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 13.02 13.87 P/E:  15.05 15.90 3.56 P/E Ratio Historical Low CDN$
-$15.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $39.76
TSX and Exchange Rate $9.76 $13.00 $13.78 $17.84 $16.55 $17.60 $22.86 $20.45 $30.81 $32.83 $48.20 $31.44 $40.19 $53.42 $53.42 $53.42
Price Close US$ $9.77 $13.03 $13.81 $17.82 $16.52 $17.61 $23.22 $20.45 $29.69 $32.78 $48.31 $31.46 $40.12 $53.48 $53.48 $53.48 190.59% <-Total Growth 10 Stock Price US$
Increase -17.45% 33.37% 5.95% 29.10% -7.30% 6.55% 31.90% -11.92% 45.16% 10.42% 47.36% -34.88% 27.53% 33.30% 0.00% 0.00% 21.23 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 7.61 14.88 9.96 8.59 10.97 17.04 25.99 9.02 17.13 -273.20 20.21 26.44 65.77 15.24 13.01 11.99 14.42% <-IRR #YR-> 5 Stock Price 96.15% US$
Trailing P/E 9.44 10.15 15.77 12.85 7.96 11.68 22.47 22.90 13.10 18.91 -402.60 13.16 33.71 87.67 15.24 13.01 11.26% <-IRR #YR-> 10 Stock Price 190.59% US$
CAPE (10 Yr P/E) 15.31 18.03 16.53 17.77 16.00 16.74 21.38 16.14 21.07 25.34 34.41 21.91 29.55 35.62 30.36 25.41 21.37% <-IRR #YR-> 5 Price & Dividend 148.11% US$
Median 10, 5 Yrs D.  per yr 4.12% 6.95% % Tot Ret 26.79% 32.51% T P/E 13.13 13.16 P/E:  17.08 20.21 15.38% <-IRR #YR-> 10 Price & Dividend 280.23% US$
Price 15 D.  per yr 5.62% % Tot Ret 26.99% CAPE Diff -28.22% 15.21% <-IRR #YR-> 15 Stock Price 735.83% US$
Price  20 D.  per yr 5.54% % Tot Ret 29.22% 13.43% <-IRR #YR-> 20 Stock Price 1142.70% US$
Price  25 D.  per yr 5.95% % Tot Ret 29.62% 14.15% <-IRR #YR-> 25 Stock Price 2632.14% US$
Price  30 D.  per yr 5.04% % Tot Ret 29.05% 12.31% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 3.18% % Tot Ret 26.91% 8.64% <-IRR #YR-> 35 Stock Price US$
Price  40 D.  per yr 3.80% % Tot Ret 28.68% 9.44% <-IRR #YR-> 36 Stock Price US$
Price & Dividend 15 20.83% <-IRR #YR-> 15 Price & Dividend 1048.91% US$
Price & Dividend 20 18.97% <-IRR #YR-> 20 Price & Dividend 1656.92% US$
Price & Dividend 25 20.10% <-IRR #YR-> 25 Price & Dividend 3801.77% US$
Price & Dividend 30 17.35% <-IRR #YR-> 30 Price & Dividend US$
Price & Dividend 35 11.82% <-IRR #YR-> 35 Price & Dividend US$
Price & Dividend 40 13.24% <-IRR #YR-> 36 Price & Dividend US$
Price  5 -$20.45 $0.00 $0.00 $0.00 $0.00 $40.12 Price  5
Price 10 -$13.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.12 Price 10
Price & Dividend 5 -$20.45 $0.43 $0.48 $0.88 $8.56 $40.40 Price & Dividend 5
Price & Dividend 10 -$13.81 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $8.56 $40.40 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 $40.12 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.12 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.12 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 $40.12 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 $40.12 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.12 Price  40
Price & Dividend 15 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $8.56 $40.40 Price & Dividend 15
Price & Dividend 20 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $8.56 $40.40 Price & Dividend 20
Price & Dividend 25 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $8.56 $40.40 Price & Dividend 25
Price & Dividend 30 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $8.56 $40.40 Price & Dividend 30
Price & Dividend 35 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $8.56 $40.40 Price & Dividend 35
Price & Dividend 40 $0.23 $0.24 $1.71 $0.31 $0.32 $0.35 $0.37 $0.40 $0.43 $0.48 $0.88 $8.56 $40.40 Price & Dividend 40
Price H/L Median US$ $10.63 $11.49 $13.33 $15.46 $18.29 $16.78 $20.52 $21.68 $25.68 $27.03 $39.54 $40.08 $33.40 $40.80 150.46% <-Total Growth 10 Stock Price US$
Increase 11.97% 8.15% 16.03% 15.93% 18.29% -8.24% 22.30% 5.65% 18.45% 5.26% 46.26% 1.39% -16.69% 22.16% 4.37% <-IRR #YR-> 10 Stock Price 150.46% US$
P/E Ratio 8.27 13.12 9.62 7.45 12.14 16.24 22.97 9.56 14.82 -225.27 16.54 33.68 54.75 11.62 12.29% <-IRR #YR-> 5 Stock Price 54.04% US$
Trailing P/E Ratio 10.26 8.95 15.23 11.15 8.81 11.14 19.86 24.27 11.33 15.60 -329.47 16.77 28.06 66.88 11.61% <-IRR #YR-> 10 Price & Dividend US$
P/E on Run. 5 yr Ave 14.60 14.49 13.61 11.61 12.82 12.20 14.88 13.94 17.27 23.28 27.60 26.87 28.77 26.91 24.36% <-IRR #YR-> 5 Price & Dividend US$
P/E on Run. 10 yr Ave 16.65 15.90 15.96 15.41 17.70 15.95 18.90 17.11 18.22 20.90 28.16 27.92 24.59 27.17 11.70 P/E Ratio Historical Median US$
Median 10, 5 Yrs D.  per yr 7.24% $0.12 % Tot Ret 62.33% 49.53% Price Inc $0.16 P/E:  15.79 15.17 Count 30 Years of data
-$25.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $38.48
-$21.55 $0.00 $0.00 $0.00 $0.00 $38.48
-$25.08 $1.19 $0.85 $1.94 $2.39 $1.71 $2.67 $4.12 $3.69 $2.64 $40.78
-$21.55 $2.67 $4.12 $3.69 $2.64 $40.78
High Months US$ Feb Sep Oct Nov Apr Oct Dec Oct Nov Feb Dec Feb Feb Sep
pre-split 15 $33.90 $36.74 $40.69
pre-split 20 $22.60 $24.49 $27.13 $33.54 $38.66 $36.09 $44.01 $44.64
pre-split 22 $15.07 $16.33 $18.08 $22.36 $25.77 $24.06 $29.34 $29.76 $38.94 $45.53 $60.92
Price High US$ $12.05 $13.06 $14.47 $17.89 $20.62 $19.25 $23.47 $23.81 $31.15 $36.42 $48.74 $49.30 $38.17 $53.42 163.83% <-Total Growth 10 Stock Price US$
Increase 1.83% 8.38% 10.75% 23.64% 15.27% -6.65% 21.95% 1.43% 30.85% 16.92% 33.80% 1.16% -22.58% 39.95% 10.19% <-IRR #YR-> 10 Stock Price 163.83% US$
P/E Ratio 9.38 14.92 10.43 8.62 13.68 18.63 26.27 10.50 17.97 -303.53 20.39 41.43 62.57 15.22 9.90% <-IRR #YR-> 5 Stock Price 60.32% US$
Trailing P/E Ratio 11.64 10.17 16.52 12.90 9.93 12.78 22.71 26.65 13.74 21.01 -406.13 20.63 32.08 87.57 13.81 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 17.19 20.63 P/E:  18.30 20.39 27.45 P/E Ratio Historical High US$
-$14.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $38.17
-$23.81 $0.00 $0.00 $0.00 $0.00 $38.17
Low Momths US$ Nov Jan Jun Jan Sep Feb Jan Dec Jan Mar Jan Dec Mar Jan US$
pre-split 15 $25.87 $27.90 $34.31
pre-split 20 $17.25 $18.60 $22.87 $24.43 $29.91 $26.83 $32.94 $36.66
pre-split 22 $11.50 $12.40 $15.25 $16.28 $19.94 $17.89 $21.96 $24.44 $25.26 $22.05 $37.92
Price Low US$ $9.20 $9.92 $12.20 $13.03 $15.95 $14.31 $17.57 $19.55 $20.21 $17.64 $30.34 $30.87 $28.62 $28.17 134.61% <-Total Growth 10 Stock Price US$
Increase 28.77% 7.85% 22.97% 6.79% 22.45% -10.30% 22.77% 11.29% 3.36% -12.71% 71.97% 1.76% -7.29% -1.57% 8.90% <-IRR #YR-> 10 Stock Price 134.61% US$
P/E Ratio 7.16 11.33 8.80 6.28 10.59 13.85 19.67 8.63 11.66 -147.00 12.69 25.94 46.92 8.03 7.92% <-IRR #YR-> 5 Stock Price 46.38% US$
Trailing P/E Ratio 8.88 7.72 13.93 9.39 7.69 9.50 17.00 21.89 8.92 10.18 -252.80 12.92 24.05 46.18 9.25 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 9.84 10.18 P/E:  12.18 12.69 6.33 P/E Ratio Historical Low US$
-$12.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28.62
-$19.55 $0.00 $0.00 $0.00 $0.00 $28.62
-$371 <-12 mths -106.11%
Free Cash Flow MS US$ Old -$1,172 -$2,039 $904 $1,476 $1,674 $1,611 $2,315 $3,197 $3,275 $4,329 $993 $1,515
Free Cash Flow MS US$ -$1,172 -$2,039 $904 $2,060 $1,660 $2,120 $3,470 $4,252 $4,280 $4,600 $4,180 $4,740 -$180 $6,210 -119.91% <-Total Growth 10 Free Cash Flow mMS US$
Change -543.94% -73.98% 144.34% 127.88% -19.42% 27.71% 63.68% 22.54% 0.66% 7.48% -9.13% 13.40% -103.80% 3550.00% #NUM! <-IRR #YR-> 5 Free Cash Flow MS -104.23% US$
FCF/CF from Op Ratio -1.73 -1.36 0.40 0.80 0.60 0.69 0.71 0.82 0.68 0.55 0.53 0.54 -0.03 1.13 #NUM! <-IRR #YR-> 10 Free Cash Flow MS -119.91% US$
Dividends paid $425 $338 $2,374 $436 $747 $662 $889 $941 $1,024 $867 $1,486 $1,029 $602 $602 -74.64% <-Total Growth 10 Dividends paid US$
Percentage paid -36.26% -16.60% 262.61% 21.18% 45.00% 31.23% 25.62% 22.13% 23.93% 18.85% 35.55% 21.71% -334.44% 9.69% $0.23 <-Median-> 10 Percentage paid US$
5 Year Coverage 23215.96% 305.78% 96.87% 50.01% 27.10% 27.01% 23.41% 25.06% 24.25% 28.42% 23.46% 5 Year Coverage US$
Dividend Coverage Ratio -2.76 -6.02 0.38 4.72 2.22 3.20 3.90 4.52 4.18 5.31 2.81 4.61 -0.30 10.32 4.04 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 0.00 0.33 1.03 2.00 3.69 3.70 4.27 3.99 4.12 3.52 4.26 5 Year of Coverage US$
-$4,252 $0 $0 $0 $0 -$180
-$904 $0 $0 $0 $0 $0 $0 $0 $0 $0 -$180
Free Cash Flow WSJ CDN$ $2,142 $2,134 $3,005 $4,144 $4,346 $5,806 $1,245 $1,972 -$2,162 -200.93% <-Total Growth 8 Free Cash Flow WSJ CDN$
Change -0.37% 40.82% 37.90% 4.87% 33.59% -78.56% 58.39% -209.63% #NUM! <-IRR #YR-> 5 Free Cash Flow MS -152.17% CDN$
FCF/CF from Op Ratio 0.77 0.69 0.61 0.80 0.69 0.70 0.16 0.23 -0.33 #NUM! <-IRR #YR-> 8 Free Cash Flow MS #DIV/0! CDN$
Dividends paid $1,034 $889 $1,135 $1,284 $1,330 $1,104 $1,884 $1,394 $796 -23.03% <-Total Growth 8 Dividends paid CDN$
Percentage paid 48.29% 41.65% 37.76% 30.98% 30.60% 19.01% 151.32% 70.67% -36.83% $0.38 <-Median-> 9 Percentage paid CDN$
5 Year Coverage 48.29% 44.98% 42.00% 38.00% 35.96% 29.54% 36.32% 39.94% 58.07% 5 Year Coverage CDN$
Dividend Coverage Ratio 2.07 2.40 2.65 3.23 3.27 5.26 0.66 1.41 -2.72 2.40 <-Median-> 9 Dividend Coverage Ratio CDN$
5 Year of Coverage 2.07 2.22 2.38 2.63 2.78 3.39 2.75 2.50 1.72 5 Year of Coverage CDN$
-$4,144 $0 $0 $0 $0 -$2,162
-$2,142 $0 $0 $0 $0 $0 $0 $0 -$2,162
Market Cap US$ $13,529 $18,044 $19,118 $24,815 $23,824 $25,303 $33,395 $29,303 $44,811 $49,527 $75,793 $49,498 $61,121 $80,660 $80,660 $80,660 219.71% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $13,805 $17,941 $20,294 $28,817 $33,037 $33,956 $41,970 $39,977 $60,394 $63,148 $95,874 $66,994 $80,972 $111,232 $111,232 $111,232 298.99% <-Total Growth 10 Market Cap CDN$
Unexercised Options 85.216 86.405 80.109 82.514 62.968 65.698 71.211 63.130 70.018 62.976 82.825 55.501 91.632 88.896 14.38% <-Total Growth 10 Options
Shares and Options 1469.921 1471.109 1464.814 1474.749 1504.862 1502.908 1509.329 1495.802 1579.269 1573.696 1651.654 1628.873 1615.090 1597.128 Shares and Options
Options % of Shares O/S 6.2% 6.2% 5.8% 5.9% 4.4% 4.6% 5.0% 4.4% 4.6% 4.2% 5.3% 3.5% 6.0% 5.9% Options % of Shares O/S
Diluted # of Shares in Million 1,469.3 1,460.3 1,432.8 1,425.6 1,463.6 1,464.9 1,470.0 1,466.1 1,488.5 1,511.4 1,586.9 1,608.2 1,588.2 1,538.7 10.85% <-Total Growth 10 Diluted
Change 7.49% -0.61% -1.88% -0.50% 2.66% 0.09% 0.35% -0.27% 1.52% 1.54% 5.00% 1.34% -1.24% -3.12% 0.85% <-Median-> 10 Change
Difference Diluted/Basic -5.6% -4.6% -3.3% -2.7% -2.7% -1.8% -2.2% -2.3% -2.4% 0.0% -3.2% -2.5% -1.9% -1.6% -2.32% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 1,386.5 1,392.5 1,386.2 1,387.6 1,424.6 1,438.5 1,438.2 1,433.1 1,452.9 1,511.4 1,536.5 1,567.5 1,558.5 1,514.3 12.43% <-Total Growth 10 Basic
Change 7.18% 0.44% -0.45% 0.10% 2.66% 0.98% -0.02% -0.35% 1.38% 4.03% 1.66% 2.02% -0.57% -2.84% 1.18% <-Median-> 10 Change
Difference Basic/Outstanding -0.1% -0.6% -0.1% 0.3% 1.2% -0.1% 0.0% 0.0% 3.9% 0.0% 2.1% 0.4% -2.2% -0.4% 0.17% <-Median-> 10 Difference Basic/Outstanding
$5,959 <-12 mths -7.86%
Comments
Class A 1384.620 1384.620 1384.620 1392.150 1441.809 1437.125 1438.032 1432.587 1509.166 1510.635 1568.744 1573.287 1523.372 1508.147 1508.147 1508.147 99.99% are of  Class A Common
Class B 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.01% are of Class B Equity
# of Share in Millions 1384.705 1384.705 1384.705 1392.235 1441.894 1437.210 1438.117 1432.672 1509.251 1510.720 1568.829 1573.372 1523.457 1508.232 1508.232 1508.232 0.96% <-IRR #YR-> 10 Shares 10.02%
Change 0.00% 0.00% 0.00% 0.54% 3.57% -0.32% 0.06% -0.38% 5.35% 0.10% 3.85% 0.29% -3.17% -1.00% 0.00% 0.00% 1.24% <-IRR #YR-> 5 Shares 6.34%
CF fr Op US $M US$ $676 $1,497 $2,278 $2,574 $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $6,467 $5,505 $6,500 183.89% <-Total Growth 10 Cash Flow US$
Increase -53.51% 121.45% 52.17% 12.99% 8.31% 10.58% 59.10% 5.18% 22.66% 31.81% -5.60% 11.14% -26.10% -14.87% 18.08% Drip, SO Buy Backs, S. Iss
5 year Running Average $1,631 $1,274 $1,416 $1,696 $1,963 $2,444 $3,126 $3,702 $4,453 $5,563 $6,521 $7,291 $7,552 $7,388 $7,020 433.35% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $0.49 $1.08 $1.65 $1.85 $1.93 $2.15 $3.41 $3.60 $4.19 $5.52 $5.02 $5.56 $4.24 $3.65 $4.31 158.03% <-Total Growth 10 Cash Flow per Share US$
Increase -53.51% 121.45% 52.17% 12.38% 4.58% 10.94% 59.00% 5.58% 16.44% 31.68% -9.10% 10.82% -23.68% -14.02% 18.08% 11.00% <-IRR #YR-> 10 Cash Flow 183.89% US$
5 year Running Average $1.70 $1.16 $1.13 $1.22 $1.40 $1.73 $2.20 $2.59 $3.06 $3.77 $4.35 $4.78 $4.91 $4.80 $4.56 4.62% <-IRR #YR-> 5 Cash Flow 25.35% US$
P/CF on Med Price 21.77 10.63 8.10 8.36 9.46 7.82 6.02 6.02 6.12 4.90 7.88 7.21 7.87 11.18 0.00 9.94% <-IRR #YR-> 10 Cash Flow per Share 158.03% US$
P/CF on Closing Price 20.01 12.05 8.39 9.64 8.55 8.21 6.81 5.68 7.08 5.94 9.63 5.66 9.45 14.65 12.41 3.35% <-IRR #YR-> 5 Cash Flow per Share 17.88% US$
94.99% Diff M/C 15.86% <-IRR #YR-> 10 CFPS 5 yr Running 335.74% US$
$5,954 <-12 mths -24.63%
Excl.Working Capital CF $279.0 $15.0 $539.0 $587.0 -$14.0 $504.0 $1,156 $1,327 $1,007 $251 $3,391 $3,069 $1,433 $0.0 $0.0 13.66% <-IRR #YR-> 5 CFPS 5 yr Running 89.66% US$
CF fr Op $M WC US$ $955 $1,512 $2,817 $3,161 $2,774 $3,587 $6,061 $6,486 $7,335 $8,592 $11,265 $11,820 $7,900 $5,505 $6,500 180.44% <-Total Growth 10 Cash Flow less WC US$
Increase -55.95% 58.32% 86.31% 12.21% -12.24% 29.31% 68.97% 7.01% 13.09% 17.14% 31.11% 4.93% -33.16% -30.32% 18.08% 10.86% <-IRR #YR-> 10 Cash Flow less WC 180.44% US$
5 year Running Average $1,695 $1,635 $1,829 $2,123 $2,244 $2,770 $3,680 $4,414 $5,249 $6,412 $7,948 $9,100 $9,382 $9,016 $8,598 4.02% <-IRR #YR-> 5 Cash Flow less WC 21.80% US$
CFPS Excl. WC US$ $0.69 $1.09 $2.03 $2.27 $1.92 $2.50 $4.21 $4.53 $4.86 $5.69 $7.18 $7.51 $5.19 $3.65 $4.31 17.76% <-IRR #YR-> 10 CF less WC 5 Yr Run 412.92% US$
Increase -55.95% 58.32% 86.31% 11.60% -15.27% 29.73% 68.86% 7.42% 7.35% 17.02% 26.25% 4.62% -30.97% -29.61% 18.08% 16.28% <-IRR #YR-> 5 CF less WC 5 Yr Run 112.57% US$
5 year Running Average $1.69 $1.49 $1.47 $1.53 $1.60 $1.96 $2.59 $3.09 $3.60 $4.36 $5.29 $5.95 $6.09 $5.84 $5.57 9.81% <-IRR #YR-> 10 CFPS - Less WC 154.90% US$
P/CF on Med Price 15.41 10.52 6.55 6.81 9.50 6.72 4.87 4.79 5.28 4.75 5.51 5.34 6.44 11.18 0.00 2.75% <-IRR #YR-> 5 CFPS - Less WC 14.54% US$
P/CF on Closing Price 14.17 11.93 6.79 7.85 8.59 7.05 5.51 4.52 6.11 5.76 6.73 4.19 7.74 14.65 12.41 15.26% <-IRR #YR-> 10 CFPS 5 yr Running 313.79% US$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.51 5 yr  7.21 P/CF Med 10 yr 5.42 5 yr  5.34 170.29% Diff M/C 14.54% <-IRR #YR-> 5 CFPS 5 yr Running 97.16% US$
$8,226 <-12 mths -3.82%
CF fr Op $M CDN$ $690 $1,492 $2,423 $2,986 $3,861 $4,140 $6,261 $7,038 $8,219 $10,620 $9,983 $11,852 $8,553 $7,600 $8,974 253.02% <-Total Growth 10 Cash Flow CDN$
Increase -52.37% 116.14% 62.36% 23.25% 29.29% 7.22% 51.24% 12.41% 16.78% 29.21% -6.00% 18.73% -27.83% -11.15% 18.08% Drip, SO Buy Backs, S. Iss
5 year Running Average $1,707 $1,357 $1,458 $1,808 $2,290 $2,980 $3,934 $4,857 $5,904 $7,255 $8,424 $9,542 $9,845 $9,722 $9,392 575.35% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $0.50 $1.08 $1.75 $2.14 $2.68 $2.88 $4.35 $4.91 $5.45 $7.03 $6.36 $7.53 $5.61 $5.04 $5.95 220.87% <-Total Growth 10 Cash Flow per Share CDN$
Increase -52.37% 116.14% 62.36% 22.58% 24.84% 7.57% 51.15% 12.84% 10.85% 29.09% -9.48% 18.39% -25.47% -10.25% 18.08% 13.44% <-IRR #YR-> 10 Cash Flow 253.02% CDN$
5 year Running Average $1.78 $1.26 $1.16 $1.30 $1.63 $2.11 $2.76 $3.39 $4.05 $4.92 $5.62 $6.26 $6.40 $6.32 $6.10 3.98% <-IRR #YR-> 5 Cash Flow 21.53% CDN$
P/CF on Med Price 23.77 11.83 8.80 9.01 9.72 8.76 6.79 6.45 6.76 5.67 8.69 6.92 8.07 12.42 0.00 12.37% <-IRR #YR-> 10 Cash Flow per Share 220.87% CDN$
P/CF on Closing Price 20.00 12.02 8.38 9.65 8.56 8.20 6.70 5.68 7.35 5.95 9.60 5.65 9.47 14.64 12.40 2.71% <-IRR #YR-> 5 Cash Flow per Share 14.29% CDN$
95.36% Diff M/C 18.60% <-IRR #YR-> 10 CFPS 5 yr Running 450.64% CDN$
$8,219 <-12 mths -21.33%
Excl.Working Capital CF $285.0 $15.0 $573.3 $681.0 -$19.4 $676.7 $1,475.5 $1,810 $1,308 $320 $4,299 $4,157 $1,895 $0.0 $0.0 13.52% <-IRR #YR-> 5 CFPS 5 yr Running 88.50% CDN$
CF fr Op $M WC CDN$ $975.4 $1,507.2 $2,996.2 $3,667.1 $3,841.3 $4,816.3 $7,736.3 $8,848 $9,527 $10,939 $14,282 $16,009 $10,449 $7,599.7 $8,973.9 248.73% <-Total Growth 10 Cash Flow less WC CDN$
Increase -54.88% 54.53% 98.79% 22.39% 4.75% 25.38% 60.63% 14.37% 7.67% 14.83% 30.55% 12.09% -34.73% -27.27% 18.08% 13.30% <-IRR #YR-> 10 Cash Flow less WC 248.73% CDN$
5 year Running Average $1,793 $1,736 $1,884 $2,261 $2,597 $3,366 $4,611 $5,782 $6,954 $8,373 $10,266 $11,921 $12,241 $11,856 $11,463 3.38% <-IRR #YR-> 5 Cash Flow less WC 18.09% CDN$
CFPS Excl. WC CDN$ $0.70 $1.09 $2.16 $2.63 $2.66 $3.35 $5.38 $6.18 $6.31 $7.24 $9.10 $10.17 $6.86 $5.04 $5.95 20.58% <-IRR #YR-> 10 CF less WC 5 Yr Run 549.80% CDN$
Increase -54.88% 54.53% 98.79% 21.73% 1.14% 25.79% 60.53% 14.81% 2.21% 14.72% 25.72% 11.77% -32.59% -26.53% 18.08% 16.19% <-IRR #YR-> 5 CF less WC 5 Yr Run 111.72% CDN$
5 year Running Average $1.80 $1.61 $1.52 $1.63 $1.85 $2.38 $3.24 $4.04 $4.78 $5.69 $6.84 $7.80 $7.94 $7.68 $7.43 12.23% <-IRR #YR-> 10 CFPS - Less WC 216.97% CDN$
P/CF on Med Price 16.82 11.71 7.12 7.34 9.77 7.53 5.49 5.13 5.83 5.51 6.07 5.12 6.60 12.42 0.00 2.12% <-IRR #YR-> 5 CFPS - Less WC 11.05% CDN$
P/CF on Closing Price 14.15 11.90 6.77 7.86 8.60 7.05 5.43 4.52 6.34 5.77 6.71 4.18 7.75 14.64 12.40 17.99% <-IRR #YR-> 10 CFPS 5 yr Running 423.08% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.49 5 yr  6.92 P/CF Med 10 yr 5.95 5 yr  5.83 145.97% Diff M/C 14.46% <-IRR #YR-> 5 CFPS 5 yr Running 96.44% CDN$
-$2.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.19 CFPS - Less WC US$
-$4.53 $0.00 $0.00 $0.00 $0.00 $5.19 CFPS - Less WC US$
-$1.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.09 CFPS 5 yr Running US$
-$3.09 $0.00 $0.00 $0.00 $0.00 $6.09 CFPS 5 yr Running US$
-$2,423 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,553 Cash Flow CDN$
-$7,038 $0 $0 $0 $0 $8,553 Cash Flow CDN$
-$1.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.61 Cash Flow per Share CDN$
-$4.91 $0.00 $0.00 $0.00 $0.00 $5.61 Cash Flow per Share CDN$
-$1.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.40 CFPS 5 yr Running CDN$
-$3.39 $0.00 $0.00 $0.00 $0.00 $6.40 CFPS 5 yr Running CDN$
-$2,996 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,449 Cash Flow less WC CDN$
-$8,848 $0 $0 $0 $0 $10,449 Cash Flow less WC CDN$
-$1,884 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,241 CF less WC 5 Yr Run CDN$
-$5,782 $0 $0 $0 $0 $12,241 CF less WC 5 Yr Run CDN$
-$2.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.86 CFPS - Less WC CDN$
-$6.18 $0.00 $0.00 $0.00 $0.00 $6.86 CFPS - Less WC CDN$
-$1.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.94 CFPS 5 yr Running CDN$
-$4.04 $0.00 $0.00 $0.00 $0.00 $7.94 CFPS 5 yr Running CDN$
Net change in non-cash working capital and other balances -$279 -$15 -$539 -$587 $14 -$504 -$1,155 -$1,326 -$1,000 -$274 -$3,184 -$3,227 -$1,422
Net change in cash classified within assets held for sale..
Other Operating CFs -$861 -$378 $57 -$128 -$243 -$1 -$1 -$7 $23 -$207 $158 -$11 <- cannotfine in statements
                          Other Operating CFs
Sum -$279 -$876 -$917 -$530 -$114 -$747 -$1,156 -$1,327 -$1,007 -$251 -$3,391 -$3,069 -$1,433 See TD 
Google --> TD -$917 -$530 -$114 -$747 -$1,156 -$1,327 -$1,007 -$251 -$3,391 -$3,069 -$1,433
Difference $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TD -$917 -$530 -$114 -$747
Difference $0 $0 $0 $0
OPM 4.25% 8.01% 10.94% 14.02% 14.00% 12.63% 12.03% 9.09% 9.33% 13.29% 10.40% 9.43% 6.74% 5.64% -38.35% <-Total Growth 10 OPM CDN$
Increase -64.72% 88.57% 36.59% 28.17% -0.11% -9.79% -4.78% -24.44% 2.67% 42.47% -21.78% -9.27% -28.53% -16.39% Should increase or be stable. CDN$
Diff from Ave -62.1% -28.6% -2.5% 25.0% 24.9% 12.6% 7.3% -18.9% -16.8% 18.6% -7.3% -15.9% -39.9% -49.7% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 11.21% 5 Yrs 9.43% should be zero, it is a check on calculations CDN$
Cash and Properties US$ $60,223 $70,444 $79,310 $88,148 $98,803 $132,573 $156,630 $165,832 $176,205 $203,489 $222,822 $231,383 Cash and Properties US$
Mortgage/Cash & Investment Ratio 0.71 0.69 0.69 0.69 0.74 0.84 0.87 0.84 0.94 1.00 0.99 0.98 0.84 <-Median-> 10 Mortage/Cash & Invest Ratio US$
Mortages US$ $42,887 $48,693 $54,347 $60,391 $72,730 $111,809 $136,292 $139,324 $165,057 $202,684 $221,550 $227,693 Mortages US$
Change 13.54% 11.61% 11.12% 20.43% 53.73% 21.90% 2.22% 18.47% 22.80% 9.31% 2.77% 16.00% <-Median-> 10 Change US$
Mortgage/ Market Cap Ratio 2.24 1.96 2.28 2.39 2.18 3.82 3.04 2.81 2.18 4.09 3.62 2.82 2.60 <-Median-> 10 Mortgage/ Market Cap Ratio US$
Cash and Properties CDN$ $64,053 $81,722 $109,824 $118,356 $126,112 $180,856 $203,431 $211,137 $223,393 $275,606 $294,704 $319,424 CDN$
Mortage/Cash & Investment Ratio 0.71 0.69 0.69 0.69 0.74 0.84 0.87 0.84 0.94 1.00 0.99 0.98 CDN$
Mortages CDN$ $45,615 $56,489 $75,257 $81,087 $92,833 $152,530 $177,016 $177,387 $209,259 $274,515 $293,022 $314,330 Mortages CDN$
Change 23.84% 33.22% 7.75% 14.49% 64.31% 16.05% 0.21% 17.97% 31.18% 6.74% 7.27% 17.01% <-Median-> 10 Change CDN$
Mortgage/ Market Cap Ratio 2.25 1.96 2.28 2.39 2.21 3.82 2.93 2.81 2.18 4.10 3.62 2.83 2.60 <-Median-> 10 Mortgage/ Market Cap Ratio CDN$
Debt US$ $4,075 $3,936 $4,500 $5,639 $6,409 $7,083 $148,401 $175,932 $214,074 $233,710 $242,516 Debt US$
Change -3.41% 14.33% 25.31% 13.65% 10.52% 1995.17% 18.55% 21.68% 9.17% 3.77% 14.33% <-Median-> 9 Change US$
Debt/Market Cap Ratio 0.18 0.17 0.22 0.16 3.00 2.32 4.32 3.82 3.01 1.27 <-Median-> 8 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 12.44 12.27 13.41 10.73 10.68 7.52 6.78 7.44 7.73 8.32 8.69 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 1.58 1.41 1.46 1.15 1.24 1.12 17.79 22.34 24.46 36.14 44.05 Debt to Cash Flow (Years) US$
Debt CDN$ $4,727 $5,450 $6,042 $7,198 $8,743 $9,199 $188,944 $223,047 $289,942 $309,105 $334,793 Debt CDN$
Change 15.29% 10.86% 19.12% 21.47% 5.22% 1953.87% 18.05% 29.99% 6.61% 8.31% 18.05% <-Median-> 9 Change CDN$
Debt/Market Cap Ratio 0.16 0.16 0.18 0.17 0.22 0.15 2.99 2.33 4.33 3.82 3.01 0.20 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 12.44 12.27 13.41 10.73 10.68 7.52 6.78 7.44 7.73 8.32 8.69 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 1.58 1.41 1.46 1.15 1.24 1.12 17.79 22.34 24.46 36.14 44.05 Debt to Cash Flow (Years) CDN$
Intangibles US$ $2,607 $5,764 $5,044 $4,327 $5,170 $6,073 $14,242 $18,762 $27,710 $24,658 $30,609 $38,411 $38,994 $37,172 673.08% <-Total Growth 10 Intangibles
Goodwill US$ $3,968 $2,490 $1,588 $1,406 $2,543 $3,783 $5,317 $8,815 $14,550 $14,714 $20,227 $28,662 $34,911 $34,270 2098.43% <-Total Growth 10 Goodwill
Total US$ $6,575 $8,254 $6,632 $5,733 $7,713 $9,856 $19,559 $27,577 $42,260 $39,372 $50,836 $67,073 $73,905 $71,442 1014.37% <-Total Growth 10 Total US$
Change 25.54% -19.65% -13.56% 34.54% 27.78% 98.45% 40.99% 53.24% -6.83% 29.12% 31.94% 10.19% -3.33% 30.53% <-Median-> 10 Change US$
Goodwill/Market Cap 0.49 0.46 0.35 0.23 0.32 0.39 0.59 0.94 0.94 0.79 0.67 1.36 1.21 0.89 0.73 <-Median-> 10 Goodwill/Market Cap US$
Goodwill and Intangibles CDN$ $6,715 $8,228 $7,054 $6,651 $10,681 $13,234 $24,965 $37,621 $54,887 $50,128 $64,450 $90,844 $97,747 $98,626 Intangibles Goodwill CDN$
Change 22.52% -14.27% -5.71% 60.59% 23.90% 88.65% 50.69% 45.90% -8.67% 28.57% 40.95% 7.60% 0.90% 34.76% <-Median-> 10 Change CDN$
Goodwill/Market Cap 0.49 0.46 0.35 0.23 0.32 0.39 0.59 0.94 0.91 0.79 0.67 1.36 1.21 0.89 0.73 <-Median-> 10 Goodwill/Market Cap CDN$
Cash Rev Inv US$ $18,583 $19,479 $21,567 $23,464 $21,255 $23,481 $28,223 $38,537 $47,987 $56,951 $62,415 $81,516 $79,470 $82,669 268.48% <-Total Growth 10 Current Assets US$
Accounts Payable $9,266 $9,266 $10,316 $10,408 $11,366 $11,915 $17,965 $23,989 $43,077 $50,682 $52,546 $57,065 $58,893 $57,255 470.89% <-Total Growth 10 Current Liabilities 268.48% US$
Liquidity 2.01 2.10 2.09 2.25 1.87 1.97 1.57 1.61 1.11 1.12 1.19 1.43 1.35 1.44 1.50 <-Median-> 10 Ratio 106.22% US$
Assets US$ $91,030 $108,644 $112,745 $129,480 $139,514 $159,826 $192,720 $256,281 $323,969 $343,696 $391,003 $441,284 $490,095 $497,314 334.69% <-Total Growth 10 Assets US$
Liabilities $53,623 $64,393 $65,219 $76,233 $82,287 $90,138 $112,848 $159,131 $207,123 $221,054 $256,262 $299,393 $321,853 $329,750 393.50% <-Total Growth 10 Liabilities US$
Debt Ratio 1.70 1.69 1.73 1.70 1.70 1.77 1.71 1.61 1.56 1.55 1.53 1.47 1.52 1.51 1.59 <-Median-> 10 Ratio US$
Estimates BVPS $27.00 $27.40 Estimates Estimates BVPS
Estimate Book Value $41,133.4 $41,325.6 Estimates Estimate Book Value
P/B Ratio (Close) 1.49 1.95 Estimates P/B Ratio (Close)
Difference from 10 year median #VALUE! Diff M/C Estimates Difference from 10 yr med.
Liabilites Check $53,623 $64,393 $65,219 $76,233 $82,287 $90,138
Total Book Value $37,407 $44,251 $47,526 $53,247 $57,227 $69,688 $79,872 $97,150 $116,846 $122,642 $134,741 $141,891 $168,242 $167,564 Liabilites Check US$
Preferred Equity US$ $2,140 $2,901 $3,098 $3,549 $3,739 $3,954 $4,192 $4,168 $4,145 $4,145 $4,145 $4,145 $4,145 $4,103 Pref. Equity  US$
Non-Cont. Int US$ $18,516 $23,190 $26,647 $29,545 $31,920 $43,235 $51,628 $25,647 $81,833 $86,804 $88,386 $88,386 $88,386 $88,215 Non-Cont. Int  US$
Book Value US$ $16,751 $18,160 $17,781 $20,153 $21,568 $22,499 $24,052 $67,335 $30,868 $31,693 $42,210 $49,360 $75,711 $75,246 $75,246 $75,246 325.80% <-Total Growth 10 Book Value US$
Book Value per share $12.10 $13.11 $12.84 $14.48 $14.96 $15.65 $16.72 $47.00 $20.45 $20.98 $26.91 $31.37 $49.70 $49.89 $49.89 $49.89 287.02% <-Total Growth 10 Book Value per share US$
Change 30.92% 8.41% -2.09% 12.73% 3.34% 4.66% 6.84% 181.02% -56.48% 2.57% 28.25% 16.60% 58.41% 0.39% 0.00% 0.00% -12.47% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 0.88 0.88 1.04 1.07 1.22 1.07 1.23 0.46 1.26 1.29 1.47 1.28 0.67 0.82 0.00 0.00 1.04 P/B Ratio Historical Median US$
P/B Ratio (Close) 0.81 0.99 1.08 1.23 1.10 1.12 1.39 0.44 1.45 1.56 1.80 1.00 0.81 1.07 1.07 1.07 14.49% <-IRR #YR-> 10 Book Value per share 287.02% US$
Change -36.95% 23.02% 8.21% 14.53% -10.29% 1.81% 23.46% -68.66% 233.58% 7.65% 14.90% -44.15% -19.50% 32.78% 0.00% 0.00% 1.12% <-IRR #YR-> 5 Book Value per share 5.74% US$
Leverage (A/BK) 2.43 2.46 2.37 2.43 2.44 2.29 2.41 2.64 2.77 2.80 2.90 3.11 2.91 2.97 2.71 <-Median-> 10 A/BV US$
Debt/Equity Ratio 1.43 1.46 1.37 1.43 1.44 1.29 1.41 1.64 1.77 1.80 1.90 2.11 1.91 1.97 1.71 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.22 5 yr Med 1.28 -12.47% Diff M/C 2.68 Historical Leverage (A/BK) US$
-$12.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $49.70
-$47.00 $0.00 $0.00 $0.00 $0.00 $49.70
Cash Rev Inv CDN$ $18,979 $19,417 $22,939 $27,221 $29,433 $31,528 $36,024 $52,572 $62,326 $72,510 $79,130 $110,405 $105,107 $114,125 358.21% <-Total Growth 10 Current Assets CDN$
Current Liabability $9,464 $9,237 $10,972 $12,074 $15,739 $15,998 $22,931 $32,726 $55,948 $64,528 $66,618 $77,289 $77,892 $79,041 609.91% <-Total Growth 10 Current Liabilities 358.21% CDN$
Liquidity 2.01 2.10 2.09 2.25 1.87 1.97 1.57 1.61 1.11 1.12 1.19 1.43 1.35 1.44 1.50 <-Median-> 10 Ratio 99.93% CDN$
Liq. with CF aft div 2.04 2.23 2.08 2.46 2.08 2.19 1.81 1.80 1.25 1.27 1.31 1.35 1.45 1.53 1.31 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.55 1.49 1.50 1.28 1.05 1.27 1.11 0.98 0.67 1.00 1.04 0.79 0.87 1.53 0.87 <-Median-> 5 Ratio CDN$
Assets CDN$ $92,972 $108,300 $119,916 $150,210 $193,191 $214,598 $245,988 $349,619 $420,771 $437,594 $495,714 $597,675 $648,200 $686,542 440.55% <-Total Growth 10 Assets CDN$
Liabilities $54,767 $64,189 $69,367 $88,438 $113,946 $121,028 $144,039 $217,087 $269,011 $281,446 $324,889 $405,498 $425,683 $455,220 513.67% <-Total Growth 10 Liabilities CDN$
Debt Ratio 1.70 1.69 1.73 1.70 1.70 1.77 1.71 1.61 1.56 1.55 1.53 1.47 1.52 1.51 1.59 <-Median-> 10 Ratio CDN$
Liabilites Check CDN$ $54,767 $64,189 $69,367 $88,438 $113,946 $121,028 Liabilites Check CDN$
Total Book Value $38,205 $44,111 $50,549 $61,772 $79,245 $93,570 $101,949 $132,532 $151,760 $156,148 $170,825 $192,177 $222,517 $231,322 340.20% <-Total Growth 10 Total Book Value CDN$
Preferred Equity CDN$ $2,186 $2,892 $3,295 $4,117 $5,178 $5,309 $5,351 $5,686 $5,384 $5,277 $5,255 $5,614 $5,482 $5,664 Pref. Equity  CDN$
Non-Cont. Int CDN$ $18,911 $23,117 $28,342 $34,275 $44,201 $58,052 $65,898 $34,988 $106,285 $110,519 $112,056 $119,710 $116,899 $121,781 Non-Cont. Int CDN$
Book Value CDN$ $17,108 $18,102 $18,912 $23,379 $29,866 $30,209 $30,700 $91,858 $40,091 $40,352 $53,514 $66,853 $100,135 $103,877 $103,877 $103,877 429.48% <-Total Growth 10 Book Value CDN$
Book Value per share $12.36 $13.07 $13.66 $16.79 $20.71 $21.02 $21.35 $64.12 $26.56 $26.71 $34.11 $42.49 $65.73 $68.87 $68.87 $68.87 381.26% <-Total Growth 10 Book Value per share CDN$
Change 34.11% 5.81% 4.47% 22.95% 23.35% 1.48% 1.56% 200.35% -58.57% 0.55% 27.71% 24.57% 54.69% 4.78% 0.00% 0.00% -13.76% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 0.96 0.98 1.13 1.15 1.26 1.20 1.38 0.49 1.38 1.49 1.62 1.23 0.69 0.91 0.00 0.00 1.07 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 0.81 0.99 1.07 1.23 1.11 1.12 1.37 0.44 1.51 1.56 1.79 1.00 0.81 1.07 1.07 1.07 17.01% <-IRR #YR-> 10 Book Value per share CDN$
Change -37.02% 22.82% 8.28% 14.86% -10.26% 1.62% 21.62% -68.17% 246.14% 3.89% 14.48% -44.07% -19.31% 32.42% 0.00% 0.00% 0.50% <-IRR #YR-> 5 Book Value per share CDN$
Leverage (A/BK) 2.43 2.46 2.37 2.43 2.44 2.29 2.41 2.64 2.77 2.80 2.90 3.11 2.91 2.97 2.71 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.43 1.46 1.37 1.43 1.44 1.29 1.41 1.64 1.77 1.80 1.90 2.11 1.91 1.97 1.71 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.24 5 yr Med 1.38 -13.76% Diff M/C 2.81 Historical Leverage (A/BK) CDN$
-$13.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $65.73
-$64.12 $0.00 $0.00 $0.00 $0.00 $65.73
$1,057 <-12 mths -45.32%
Comprehensive Income US$ $4,610 $3,828 $2,643 $5,620 $2,944 $6,151 $7,141 $9,649 $8,066 $3,020 $17,622 $8,224 $8,835 234.28% <-Total Growth 10 Comprehensive Income US$
NCI $1,858 $1,931 $1,318 $2,209 $1,383 $3,679 $4,830 $5,659 $4,735 $2,336 $11,812 $6,431 $6,902 Comprehensive Income US$
Shareholders $2,752 $1,897 $1,325 $3,411 $1,561 $2,472 $2,311 $3,990 $3,331 $684 $5,810 $1,793 $1,933 45.89% <-Total Growth 10 Comprehensive Income US$
Increase 124.10% -31.07% -30.15% 157.43% -54.24% 58.36% -6.51% 72.65% -16.52% -79.47% 749.42% -69.14% 7.81% -16.5% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $1,266 $1,428 $1,806 $2,123 $2,189 $2,133 $2,216 $2,749 $2,733 $2,558 $3,225 $3,122 $2,710 3.85% <-IRR #YR-> 10 Comprehensive Income 45.89% US$
ROE 16.4% 10.4% 7.5% 16.9% 7.2% 11.0% 9.6% 5.9% 10.8% 2.2% 13.8% 3.6% 2.6% -13.49% <-IRR #YR-> 5 Comprehensive Income -51.55% US$
5Yr Median 16.4% 10.4% 10.4% 10.4% 10.4% 10.4% 9.6% 9.6% 9.6% 9.6% 9.6% 5.9% 3.6% 4.14% <-IRR #YR-> 10 5 Yr Running Average 50.05% US$
% Difference from NI 40.6% 37.5% -37.5% 9.7% -33.3% 49.7% 58.1% 11.3% 18.7% -610.4% 46.5% -12.8% 71.1% -0.28% <-IRR #YR-> 5 5 Yr Running Average -1.41% US$
Median Values Diff 5, 10 yr 15.0% 18.7% 3.6% <-Median-> 5 Return on Equity US$
-$1,325 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,933
-$3,990 $0 $0 $0 $0 $1,933
-$1,806 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,710
-$2,749 $0 $0 $0 $0 $2,710
Current Liability Coverage Ratio US$ 0.10 0.16 0.27 0.30 0.24 0.30 0.34 0.27 0.17 0.17 0.21 0.21 0.13 0.10   CFO / Current Liabilities US$
5 year Median 0.19 0.19 0.19 0.21 0.24 0.27 0.30 0.30 0.27 0.27 0.21 0.21 0.17 0.17 0.17 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 1.07% 1.39% 2.66% 2.83% 2.75% 3.01% 4.01% 3.45% 2.94% 3.18% 3.65% 3.63% 2.13% 1.53% CFO / Total Assets US$
5 year Median 2.87% 2.77% 2.66% 2.66% 2.66% 2.75% 2.83% 3.01% 3.01% 3.18% 3.45% 3.45% 3.18% 3.18% 3.2% <-Median-> 5 Return on Assets  US$
Return on Assets US$ 2.1% 1.3% 1.9% 2.4% 1.7% 1.0% 0.8% 1.4% 0.9% 0.0% 1.0% 0.5% 0.2% 1.0% Net  Income/Assets Return on Assets US$
5Yr Median 1.4% 1.3% 1.9% 1.9% 1.9% 1.7% 1.7% 1.4% 1.0% 0.9% 0.9% 0.9% 0.5% 0.5% 0.5% <-Median-> 5 Asset Efficiency Ratio US$
ROE US$ 11.7% 7.6% 11.9% 15.4% 10.9% 7.3% 6.1% 5.3% 9.1% -0.4% 9.4% 4.2% 1.5% 6.8% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 11.7% 11.4% 11.4% 11.7% 11.7% 10.9% 10.9% 7.3% 7.3% 6.1% 6.1% 5.3% 4.2% 4.2% 4.2% <-Median-> 5 Return on Equity US$
$1,074 <-12 mths -4.96%
Net Income US$ Total $3,674 $2,747 $3,844 $5,209 $4,669 $3,338 $4,551 $7,488 $5,354 $707 $12,388 $5,195 $5,105
NCI $1,717 $1,367 $1,724 $2,099 $2,328 $1,687 $3,089 $3,904 $2,547 $841 $8,422 $3,139 $3,975
Shareholders $1,957 $1,380 $2,120 $3,110 $2,341 $1,651 $1,462 $3,584 $2,807 -$134 $3,966 $2,056 $1,130 $5,110 $5,757 -46.70% <-Total Growth 10 Net Income US$
Increase 34.59% -29.48% 53.62% 46.70% -24.73% -29.47% -11.45% 145.14% -21.68% -104.77% -3059.70% -48.16% -45.04% 352.21% 12.66% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $1,060 $1,179 $1,473 $2,004 $2,182 $2,120 $2,137 $2,430 $2,369 $1,874 $2,337 $2,456 $1,965 $2,426 $3,604 -6.10% <-IRR #YR-> 10 Net Income -46.70% US$
Operating Cash Flow $676 $1,497 $2,278 $2,574 $2,788 $3,083 $4,905 $5,159 $6,328 $8,341 $7,874 $8,751 $6,467 -20.61% <-IRR #YR-> 5 Net Income -68.47% US$
Investment Cash Flow -$2,977 -$4,562 -$4,041 -$9,596 -$11,064 -$8,557 -$11,394 -$19,833 -$36,674 -$13,873 -$13,873 -$39,650 -$39,650 $3.39 $3.82 2.92% <-IRR #YR-> 10 5 Yr Running Average 33.40% US$
Total Accruals $4,258 $4,445 $3,883 $10,132 $10,617 $7,125 $7,951 $18,258 $33,153 $5,398 $9,965 $32,955 $34,313 (Net Income div shares) -4.16% <-IRR #YR-> 5 5 Yr Running Average -19.12% US$
Total Assets $91,030 $108,644 $112,745 $129,480 $139,514 $159,826 $192,720 $256,281 $323,969 $343,696 $391,003 $441,284 $490,095 Balance Sheet Assets US$
Accruals Ratio 4.68% 4.09% 3.44% 7.83% 7.61% 4.46% 4.13% 7.12% 10.23% 1.57% 2.55% 7.47% 7.00% 7.00% <-Median-> 5 Ratio US$
-$2,120 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,130
-$3,584 $0 $0 $0 $0 $1,130
-$1,473 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,965
-$2,430 $0 $0 $0 $0 $1,965
Financial Cash Flow US$ $2,650 $3,923 $1,344 $6,633 $8,222 $6,993 $8,185 $18,136 $28,746 $8,698 $16,261 $32,460 $19,927 C F Statement  Financial CF US$
Total Accruals $1,608 $522 $2,539 $3,499 $2,395 $132 -$234 $122 $4,407 -$3,300 -$6,296 $495 $14,386 Accruals US$
Accruals Ratio 1.77% 0.48% 2.25% 2.70% 1.72% 0.08% -0.12% 0.05% 1.36% -0.96% -1.61% 0.11% 2.94% 0.11% <-Median-> 5 Ratio US$
$1,459 <-12 mths -42.92%
Comprehensive Inc CDN$ $4,708 $3,816 $2,811 $6,520 $4,077 $8,259 $9,115 $13,163 $10,476 $3,845 $22,341 $11,139 $11,685 315.68% <-Total Growth 10 Comprehensive Income CDN$
NCI $1,898 $1,925 $1,402 $2,563 $1,915 $4,940 $6,165 $7,720 $6,150 $2,974 $14,975 $8,710 $9,129 Comprehensive Income CDN$
Shareholders $2,811 $1,891 $1,409 $3,957 $2,162 $3,319 $2,950 $5,443 $4,326 $871 $7,366 $2,428 $2,557 81.41% <-Total Growth 10 Comprehensive Income CDN$
Increase 129.57% -32.72% -25.47% 180.79% -45.37% 53.55% -11.13% 84.53% -20.52% -79.87% 745.81% -67.03% 5.28% -20.5% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $1,268 $1,431 $1,851 $2,258 $2,446 $2,548 $2,759 $3,566 $3,640 $3,382 $4,191 $4,087 $3,510 6.14% <-IRR #YR-> 10 Comprehensive Income 81.41% CDN$
ROE 16.4% 10.4% 7.5% 16.9% 7.2% 11.0% 9.6% 5.9% 10.8% 2.2% 13.8% 3.6% 2.6% -14.03% <-IRR #YR-> 5 Comprehensive Income -53.03% CDN$
5Yr Median 16.4% 10.4% 10.4% 10.4% 10.4% 10.4% 9.6% 9.6% 9.6% 9.6% 9.6% 5.9% 3.6% 6.61% <-IRR #YR-> 10 5 Yr Running Average 89.59% CDN$
% Difference from NI 40.6% 37.5% -37.5% 9.7% -33.3% 49.7% 58.1% 11.3% 18.7% -610.4% 46.5% -12.8% 71.1% -0.32% <-IRR #YR-> 5 5 Yr Running Average -1.59% CDN$
Median Values Diff 5, 10 yr 15.0% 18.7% 3.6% <-Median-> 5 Return on Equity CDN$
-$1,409 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,557
-$5,443 $0 $0 $0 $0 $2,557
-$1,851 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,510
-$3,566 $0 $0 $0 $0 $3,510
Current Liability Coverage Ratio 0.10 0.16 0.27 0.30 0.24 0.30 0.34 0.27 0.17 0.17 0.21 0.21 0.13 0.10   CFO / Current Liabilities CDN$
5 year Median 0.19 0.19 0.19 0.21 0.24 0.27 0.30 0.30 0.27 0.27 0.21 0.21 0.17 0.17 0.17 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio 1.05% 1.39% 2.50% 2.44% 1.99% 2.24% 3.14% 2.53% 2.26% 2.50% 2.88% 2.68% 1.61% 1.11% CFO / Total Assets CDN$
5 year Median 2.77% 2.74% 2.50% 2.44% 1.99% 2.24% 2.44% 2.44% 2.26% 2.50% 2.53% 2.53% 2.50% 2.50% 2.5% <-Median-> 5 Return on Assets  CDN$
Return on Assets CDN$ 2.1% 1.3% 1.9% 2.4% 1.7% 1.0% 0.8% 1.4% 0.9% 0.0% 1.0% 0.5% 0.2% 0.2% Net  Income/Assets Return on Assets CDN$
5Yr Median 1.4% 1.3% 1.9% 1.9% 1.9% 1.7% 1.7% 1.4% 1.0% 0.9% 0.9% 0.9% 0.5% 0.2% 0.5% <-Median-> 5 Asset Efficiency Ratio CDN$
ROE CDN$ 11.7% 7.6% 11.9% 15.4% 10.9% 7.3% 6.1% 5.3% 9.1% -0.4% 9.4% 4.2% 1.5% 1.0% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 11.7% 11.4% 11.4% 11.7% 11.7% 10.9% 10.9% 7.3% 7.3% 6.1% 6.1% 5.3% 4.2% 1.5% 4.2% <-Median-> 5 Return on Equity CDN$
$1,483 <-12 mths -0.79%
Net Income CDN$ $3,752 $2,738 $4,088 $6,043 $6,465 $4,482 $5,809 $10,215 $6,954 $900 $15,706 $7,036 $6,752
NCI $1,754 $1,363 $1,834 $2,435 $3,224 $2,265 $3,943 $5,326 $3,308 $1,071 $10,677 $4,251 $5,257
Shareholders $1,999 $1,376 $2,255 $3,608 $3,242 $2,217 $1,866 $4,889 $3,646 -$171 $5,028 $2,785 $1,495 $1,070 -33.72% <-Total Growth 10 Net Income CDN$
Increase 37.88% -31.18% 63.91% 60.01% -10.15% -31.62% -15.82% 162.01% -25.43% -104.68% -3047.15% -44.62% -46.33% -28.41% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $1,099 $1,219 $1,511 $2,137 $2,496 $2,539 $2,637 $3,164 $3,172 $2,489 $3,052 $3,235 $2,556 $2,041 -4.03% <-IRR #YR-> 10 Net Income -33.72% CDN$
Operating Cash Flow $690 $1,492 $2,423 $2,986 $3,861 $4,140 $6,261 $7,038 $8,219 $10,620 $9,983 $11,852 $8,553 -21.10% <-IRR #YR-> 5 Net Income -69.43% CDN$
Investment Cash Flow -$3,040 -$4,548 -$4,298 -$11,132 -$15,321 -$11,489 -$14,543 -$27,056 -$47,632 -$17,663 -$17,588 -$53,702 -$52,441 5.40% <-IRR #YR-> 10 5 Yr Running Average 69.18% CDN$
Total Accruals $4,349 $4,431 $4,130 $11,754 $14,702 $9,567 $10,149 $24,908 $43,059 $6,873 $12,634 $44,634 $45,382 -4.18% <-IRR #YR-> 5 5 Yr Running Average -19.21% CDN$
Total Assets $92,972 $108,300 $119,916 $150,210 $193,191 $214,598 $245,988 $349,619 $420,771 $437,594 $495,714 $597,675 $648,200 Balance Sheet Assets CDN$
Accruals Ratio 4.68% 4.09% 3.44% 7.83% 7.61% 4.46% 4.13% 7.12% 10.23% 1.57% 2.55% 7.47% 7.00% 7.00% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 1.86 0.80 0.68 0.91 0.78 0.41 0.21 0.50 0.36 -0.02 0.33 0.16 0.12 0.34 <-Median-> 10 EPS/CF Ratio CDN$
CDN$
-$2,255 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,495
-$4,889 $0 $0 $0 $0 $1,495
-$1,511 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,556
-$3,164 $0 $0 $0 $0 $2,556
Chge in Close -15.54% 29.96% 13.12% 41.23% 10.69% 3.12% 23.52% -4.39% 43.41% 4.46% 46.20% -30.32% 24.82% 38.76% 0.00% 0.00%
up/down/neutral down down down down down down count 7
Any Predictions? % right count 1 14.29%
Financial Cash Flow CDN$ $2,707 $3,911 $1,429 $7,695 $11,385 $9,390 $10,447 $24,741 $37,335 $11,074 $20,616 $43,964 $26,355 C F Statement  Financial CF CDN$
Total Accruals $1,642 $520 $2,700 $4,059 $3,316 $177 -$299 $166 $5,724 -$4,202 -$7,982 $670 $19,027 Accruals CDN$
Accruals Ratio 1.77% 0.48% 2.25% 2.70% 1.72% 0.08% -0.12% 0.05% 1.36% -0.96% -1.61% 0.11% 2.94% 0.11% <-Median-> 5 Ratio CDN$
Cash US$ $2,027 $2,844 $1,375 $3,160 $2,774 $4,299 $5,139 $8,390 $6,778 $9,933 $12,694 $14,396 $11,222 $11,249 Cash US$
Cash CDN$ $2,070 $2,835 $1,462 $3,666 $3,841 $5,772 $6,559 $11,446 $8,803 $12,647 $16,093 $19,498 $14,842 $15,529 Cash CDN$
Cash per Share $1.50 $2.05 $1.06 $2.63 $2.66 $4.02 $4.56 $7.99 $5.83 $8.37 $10.26 $12.39 $9.74 $10.30 $9.74 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 15.00% 15.80% 7.21% 12.72% 11.63% 17.00% 15.63% 28.63% 14.58% 20.03% 16.79% 29.10% 18.33% 13.96% 18.33% <-Median-> 5 % of Stock Price CDN$
Notes
October 10, 2024.  Last estimates were for 2012, 2024 of 130,820M, $124970M CDN$ Revenue, $3.58, $4.22 DC, $3.25, $3.64 FFO, $3.32. $3.51, $4.11 2025/5 EPS, 
$0.28, $0.34 $0.37 2023/5 Dividends, $5.21, $6.09 CFPS, $27.00, $27.40 BVPS, $5110M, $7575M Net Income.
December 2, 2022.  Brookfield Asset Management (TSX-BAM, NYSE-BAM).  Brookfield Asset Management is changing its TSX Symbol from BAM.A to BAM and the company is spinning off 
asset management business to shareholders and post spinoff, Brookfield Asset Management is renamed Brookfield Corporation with a TSX symbol of BN and spin off will be named Brookfield 
Asset Management with the TSX symbol of BAM.  Brookfield Corp will continue with the Brookfield Dividend of 0.56 US$.  https://bam.brookfield.com/ 
October 16, 2022.  Last estimates were for 2021, 2022 and 2023 of $34370M, $22910M and $22830M US$ for Revenue (These are very low, did I pick up wrong figures.), $2.20, $3.22 and $4.51 US$ for EPS, 
$0.49, $0.53 and $0.57 US$ for Dividends, $3.17 and $3.78 US$ for 2021-22 for CFPS and $4357M, $5110M and $5757M US$ for Net Income.
October 10, 2021.  Last estimates were for 2020, 2021 and 2022 of $55221M, $53065M and $54720M US$ for Revenue, $$0.14, $1.54 and $1.80 US$ for EPS, 
$0.46, $0.50 and $0.54 US$ for Dividends, $2.88, $3.17 and $3.78 US$ for CFPS and $3967M, $4366M US$ for 2020 and 2021 of Net Income.
October 24, 2020.  Last estimates were for 2019, 2020 and 2021 of $60237M, $56, 808M and $65,,017M for Revenue US$, $2.03, $2.46 and $3.06 for EPS US$, $5.19, $6.32 and $7.35 for CFPS US$.
October 26, 2019.  Last estimates were for 2018,  and 2019 of $34197 and 30056 for Revenue US$, $1.50 and $1.59 for EPS, $3.24$4.66 and $4.65 for CFPS for 2018, 2019 and 2020.
October 28, 2018.  Last estimates were for 2017, 2018 and 2019 of 26064M, $23358M and $16148M US$ for Revenue, $0.45, $1.07 and $1.96 for EPS US$, $4.79, $3.61 and $4.95 for CFPS US$,
November 4, 2017.  Last estimates were for 2016, 2017 and 2018 of $15647M, $20872M and $23023M for Revenue US$, $0.81, $1.03 and $1.44 for EPS US$, $2.19, $2.91 and $4.28 for CFPS.
November 5, 2016,  Last estimates were for 2015, 2016 and 2017 of $19805M, $20202M and $20872M US$ for Revenue, $1.70, $1.27 and $1.50 for EPS US$, $1.75, $2.68 and $3.11 US$ for CFPS.
November 7, 2015. Last estimates were for 2014 and 2015 of $19465M, $21217M for Revenue US$, $2.18, $1.59 and $1.86 for 2014, 2015 and 2016 EPS US$, $2.27 and $2.48 CFPS US$ and $1202M, $1006M US$ for Net Income.
November 2, 2014.  Last estimates were for 2013, 2014 and 2015 of $20266M, 21437M and $24677M for Revenue US$, $2.09 and $2.13 EPS for 2013 and 2014 in US$, $2.17, $2.26 and $2.29 for CFPS.
November 3, 2013.  Last estimates were for 2012 and 2013 of $17632 and $19102M US$ Revenue and $1.14 and $1.38 US$ for EPS.
Special dividend in April is for shares in Brookfield Property Partners L.P. ("BPY") spin off.
October 7, 2012.  Last estimates for 2011 and 2012 were $14,789M and $16,824M US$, $2.00 and 1.39 EPS US$ and $2.63 and $2.79 CF CDN$
July 31, 2011.  Last I looked I got estimates for 2010 and 2011 in US$ of $1.02 and $1.30 for Earrnings and $2.05 and $2.40 for CF.
With change in accounting rules, BV for shareholders jumped a lot.
Sep 2, 2010.  When I last looked, I got estimates for 2010 and 2011 of $.87 and $1.10 earnings US$, $1.85 and $2.10 CF US$. Brookfield has adopted International Financial Reporting Standards (IFRS)
effective Q1/10.  Please note that their 2010 and 2011 estimates reflect IFRS while our historical data block is presented under historical GAAP.
Jun 6, 2010.  When I Last looked at this stock, I got estimates for 2009 and 2010 of $.84 and $.82 US$ in earnings and $1.66 and $1.81 US$ in CF.
Oct 2009.  When I looked at this in May, I got earnings for 2009 at $.90 and $.93 US and cash flow of $1.81 and $1.93US
May 20, 2009 2008 AR.  In Nov 2008 I picked up Earnings of $.90 US.  Earnings came in a $1.04.  There is a hugh range of estimate earnings for 2009/10.
2005.  Company of Brascan Corp was changed to Brookfield Asset Management Inc.
In 2000 EdperBrascan Corporation changed its name to Brascan Corporation
1999.  I sold it as Edperbrascan in 1999. I made a return of 3.69% per year.  I felt it was going nowhere.
1997.  The Edper Group Ltd. and Brascan Ltd. amalgamated to form EdperBrascan Corporation
1996.  Hees International Bancorp Inc. and The Edper Group Limited amalgamated to form The Edper Group Limited
1987.  I bought this company as Hees International in 1987, 1988, 1989 and 1990. 
1979.  Brazilian assets were transferred to Brazilian ownership
1969.  Brazilian Light and Power Company changed its name to Brascan Limited.
1996.  Brazilian Traction, Light and Power Company changed its name to Brazilian Light and Power Company,
Effective Monday, December 12, 2022, Brookfield Asset Management Inc. (TSX: BAM.A and NYSE: BAM) will undergo symbol and name changes followed immediately by a spin-off at a ratio of 1-for-4.
TSX: BAM.A and NYSE: BAM will be renamed to Brookfield Corporation and trade under the new ticker symbol TSX:BN and NYSE: BN. The spin-off shares will be named Brookfield Asset Management and will trade under the ticker TSX: BAM and NYSE: BAM.
Sector:
Financial Services
Would I buy this company and Why.
What should this stock accomplish?
You would buy this stock for diversification.  That is diversification into Real Estate and because it operates internationally.  
You should expect a moderate interest rates (2-3% range) and moderate growth over time (8 to 17% range)
Why am I following this stock. 
I used to own an earlier version of this stock as Hees International, then Edper Group and then EdperBrascan back in 1987 to 1999.
Dividends
Cycle 3. That is payment in March, June, September and December.
In November 2013, Dividends are changed from cycle 2 to cycle 3.  Dividends are declared in one month and payable in the following month.
For example, the dividend declared for Shareholders of record of May 31, 2014 is payable on June 30, 2014.
They gave a higher dividend in March 2014 to make up for the change to a later dividend payment.
There is Class A and Class B shares.  Both Classes elect one half of the Board of Directors.
Why I bought and sold this stock.
I bought this stock as Hees International in 1987 and more in 1988, 1989 and 1990.  At first dividends were semi-annual and there were some good dividend increases.  There was a much 
lower dividend increase in 1991.  Between 1991 and when I sold in 1999 there was no dividend increases.  The stock was going nowhere at that time, so I sold.  
There have been a lot of name changes and amalgamations since I had this stock.
How they make their money.
Brookfield Corp is an investment firm focused on building long-term wealth for institutions and individuals. It has three businesses Asset Management, Insurance Solutions, and Operating 
Businesses. it invests in real assets that form the backbone of the economy to deliver risk-adjusted returns to stakeholders. It generates the majority of its revenue from Asset Management. 
It has a geographic presence in the UK, the United States, Australia, Canada, Brazil, India, and other countries.
The subsidiaries of the Company are Brookfield Homes Corporation, Brookfield Properties Corporation, BPO Properties Limited, Multiplex, Brookfield Power Inc., Great Lakes Hydro Income Fund, 
Brascan Brasil, S.A., Brascan Residential Properties, S.A. and Brookfield Investments Corporation.
Partners Ltd owns 17%
History
Names changes from  Hees International Bankcorp (HIL) to Edper Group (TEG.A) in January 1997. Hees and Edper Groups amalgamated Dec 31, 1996.   Brascan (BL.A) and Edper became EdperBrascan in Oct 1997 (EBC.A) 
and then it became Brascan (2000 - BNN.A, 2004 BAM.LV.A) to Brookfield Asset management (2005) (2005 - BAM.LV.A) (2006 BAM.A)
Changed from reporting in Canadian Dollars to reporting in US Dollars in 2002.
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.
Key Dates:
1899: Power business is established in Sao Paulo, Brazil.
1912: Brazilian Traction, Light and Power Company is incorporated in Toronto.
1923: Canadian Arena Company (Carena) is incorporated.
1954: Edper Investments Limited is incorporated in Montreal.
1969: Brazilian telephone operations are sold and the name is changed to Brascan.
1973: Brascan acquires Great Lakes Power.
1976: Edper Investments becomes the major shareholder of Trizec.
1979: Edper acquires a controlling interest in Brascan.
1996:  Hees and Edper Groups Amalgamated.
1989: Edper Investments Ltd. is renamed Edper Enterprises and makes its public offering.
1997:  Hees Internation Bankcorp (HIL) changed Edper Group (TEG.A)
1997: The Edper Group and Brascan Limited combine to form EdperBrascan Corporation.
2000: The company is renamed Brascan Corporation.
2005: Brascan renamed to Bookfield Asset Management
2022: Brookfield spun off part of the company and was renamed to Brookfield Corp with new symbol.
Trilon Financial Corporation is a diversified Canadian financial services company that manages trust, insurance, and brokerage operations through three principal subsidiaries. Trilon was formed in 1982 
as the financial service company of Brascan, a natural resource recovery and power production company founded in 1899 by Brazilian and Canadian entrepreneurs. Brascan, which owns some 47% of Trilon, 
was acquired in 1979 by Edper Equities, the Toronto-based holding company of Seagram Company heirs Peter and Edward Bronfman
Holders of the Class A Limited Voting Common Shares are entitled to elect one-half of the Board of Directors of the company and holders of the Class B Limited Voting 
Common Shares are entitled to elect the other one-half of the Board of Directors.
Class B - 85.120M shares
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2016 Nov 05 2017 Oct 28 2018 Oct 26 2019 Oct 24 2020 Oct 10 2021 Oct 16 2022 Oct 14 2023 Oct 10 2024
Flatt, J. Bruce 2.45% 35.672 2.48% 39.147 2.73% 39.867 2.64% 59.565 3.94% 60.411 3.85% 64.523 4.10% 67.247 4.41% 71.597 4.75% 6.47%
CEO - Shares - Amount $832.986 $1,041.038 $1,092.351 $1,595.308 $2,489.810 $3,691.824 $2,747.396 $3,574.202 $3,805.400
Options - percentage 0.26% 3.774 0.26% 3.436 0.24% 2.511 0.17% 5.198 0.34% 5.306 0.34% 5.320 0.34% 5.897 0.39% 2.147 0.14% -63.59%
Options - amount $87.600 $110.145 $95.879 $100.491 $217.291 $324.237 $226.527 $313.431 $114.127
Goodman, Nicholas 1.692 0.11% 1.288 0.08% 1.572 0.10% 2.183 0.14% 2.985 0.20% Listed as CFO 36.74%
CFO - Shares - Amount $70.744 $78.703 $66.917 $116.033 $158.661
Options - percentage 1.004 0.07% 0.908 0.06% 0.996 0.06% 1.005 0.07% 1.018 0.07% 1.30%
Options - amount $41.980 $55.519 $42.413 $53.410 $54.105
Shah, Sachin 9.689 0.64% 7.426 0.47% 9.652 0.61% Was CFO 2020 #DIV/0!
Officer - Shares - Amount $405.011 $453.845 $410.987 Ceased insider Dec 2022
Options - percentage 0.251 0.02% 0.256 0.02% 1.507 0.10% #DIV/0!
Options - amount $10.496 $15.650 $64.157
Lawson, Brian 0.73% 10.507 0.73% 10.716 0.75% 10.833 0.72% 17.052 1.13% 16.716 1.07% 15.083 0.96% 16.492 1.08% 17.326 1.15% Was CFO to 2020,  5.06%
Officer - Shares - Amount $249.579 $306.648 $299.018 $433.491 $712.776 $1,021.564 $642.231 $876.537 $920.888 now officer
Options - percentage 0.30% 4.351 0.30% 3.339 0.23% 3.364 0.22% 5.176 0.34% 4.933 0.31% 4.948 0.31% 5.894 0.39% 2.098 0.14% -64.40%
Options - amount $101.350 $126.965 $93.176 $134.602 $216.358 $301.468 $210.672 $313.254 $111.518
Blidner, Jeffrey Miles 0.46% 7.088 0.49% 7.253 0.51% 7.403 0.49% 12.729 0.84% 9.143 0.58% 9.501 0.60% 9.810 0.64% 9.458 0.63% -3.59%
Officer - Shares - Amount $157.611 $206.853 $202.395 $296.249 $532.078 $558.728 $404.534 $521.391 $502.675
Options - percentage 0.32% 3.687 0.26% 2.968 0.21% 3.289 0.22% 3.485 0.23% 1.433 0.09% 1.444 0.09% 1.200 0.08% 1.196 0.08% -0.30%
Options - amount $109.898 $107.612 $82.831 $131.625 $145.669 $87.580 $61.485 $63.777 $63.583
Pollock, Sam J. B. 11.654 0.81% 12.525 0.87% 13.125 0.87% 19.813 1.31% 20.021 1.28% 20.941 1.33% 21.221 1.39% 22.862 1.52% Included because he owns 7.73%
Officer - Shares - Amount $340.102 $349.494 $525.205 $828.167 $1,223.538 $891.653 $1,127.912 $1,215.125 lots of shares
Options - percentage 3.459 0.24% 3.495 0.24% 3.070 0.20% 4.489 0.30% 4.555 0.29% 3.621 0.23% 1.985 0.13% 1.927 0.13% -2.90%
Options - amount $100.957 $97.537 $122.849 $187.648 $278.373 $154.198 $105.503 $102.444
Allan, M Elyse 0.001 0.00% 0.001 0.00% 0.00%
Director - Shares - Amount $0.079 $0.079
Options - percentage 0.049 0.00% 0.052 0.00% 6.56%
Options - amount $2.609 $2.780
Cockwell, Jack Lynn 23.585 1.64% 25.726 1.80% 24.500 1.62% 45.123 2.99% 36.253 2.31% 38.611 2.45% 39.526 2.59% 41.199 2.73% Included because he owns 4.23%
Director - Shares - Amount $688.308 $717.868 $980.408 $1,886.141 $2,215.509 $1,644.067 $2,100.810 $2,189.705 lots of shares
Options - percentage 2.289 0.16% 2.304 0.16% 2.314 0.15% 3.489 0.23% 3.521 0.22% 3.532 0.22% 3.930 0.26% 1.545 0.10% -60.68%
Options - amount $66.795 $64.277 $92.601 $145.848 $215.196 $150.393 $208.879 $82.139
McKenna, Frank 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.006 0.00% 0.00%
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $0.000 $0.391 $0.273 $0.340 $0.340
Options - percentage 0.01% 0.153 0.01% 0.169 0.01% 0.177 0.01% 0.290 0.02% 0.305 0.02% 0.320 0.02% 0.343 0.02% 0.359 0.02% 4.74%
Options - amount $3.229 $4.454 $4.712 $7.095 $12.105 $18.650 $13.633 $18.215 $19.077
Price, Timothy Robert 0.65% 8.878 0.62% 8.237 0.57% 8.237 0.55% 18.123 1.20% Updated Jul 2020
10% Holder - Shares - Amount $221.407 $259.086 $229.853 $329.622 $757.551
Options - percentage 0.03% 0.300 0.02% 0.305 0.02% 0.305 0.02% 0.472 0.03%
Options - amount $10.165 $8.748 $8.506 $12.198 $19.724
Partners Limited 0.09% Apparently 20% via
10% Holder - Shares - Amount $30.744 direct/indirect holdings
Class B 506.25% 0.431 506.25% makes no sense
10% Holder - Shares - Amount $10.181 $17.244 owns all Cl B shares
BAM Investments Corp. 8.96% 0.085 0.01% 0.085 0.01% 0.000 0.00% last dated Sep 2015 0.00%
10% Holder - Shares - Amount $3,042.135 $3.624 $3.624 $0.000
Increase in O/S Shares 0.79% 1.312 0.09% 3.826 0.27% 5.752 0.40% 5.346 0.35% 10.137 0.67% 6.370 0.41% 19.139 1.22% 3.722 0.24%
due to SO $261.410 $31.009 $111.665 $160.513 $213.942 $423.739 $389.282 $814.929 $197.838
Book Value $39.000 $53.000 $52.000 $52.000 $55.000 $59.000 $67.000 $115.000 $105.000
Insider Buying $0.000 $0.000 $0.000 -$3.920 -$17.532 -$2.430 -$3.545 -$57.421 -$43.717
Insider Selling $38.613 $82.195 $122.320 $89.876 $87.087 $52.608 $82.877 $92.661 $220.051
Net Insider Selling $38.613 $82.195 $122.320 $85.956 $69.555 $50.177 $79.332 $35.240 $176.334
% of Market Cap 0.11% 0.20% 0.31% 0.14% 0.11% 0.05% 0.12% 0.04% 0.16%
Directors 16 16 16 16 16 16 14 14
Women 25% 4 25% 4 25% 4 25% 5 31% 6 38% 6 38% 6 43% 6 43%
Minorities 6% 1 6% 2 13% 1 6% 2 13% 2 13% 2 13% 1 7% 1 7%
Institutions/Holdings 58.42% 9 19.68% 12 19.32% 87.65%
Total Shares Held 40.14% 0.787 0.05% 2.021 0.14% 871.970 57.78%
Increase/Decrease -0.03% 0.095 13.69% -0.076 -3.64% 0.000 0.00%
Starting No. of Shares 0.692 Reuters 2.098 Reuters 871.970 Gurufocus
Institutions/Holdings 464 60.84% 465 61.83% 20 60.17% 20 58.39% 20 59.62% not available in 2019
Total Shares Held 601.486 41.85% 613.703 42.84% 987.887 62.79% 956.846 62.81% 898.937 59.60%
Increase/Decrease -10.412 -1.70% 9.579 1.59% 34.371 3.60% 94.087 10.91% -41.825 -4.45%
Starting No. of Shares 611.899 Nasdaz 604.124 Nasdaz 953.517 MS 20  862.760 MS 20  940.762 MS 20 
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock