This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.													Estimates	Estimates	Estimates
See my website on stocks or see my blog at the following sites.					www.spbrunner.com/stocks.html				www.spbrunner.blogspot.com/				Q1 2022
Maxar Technologies Ltd			TSX	MAXR	NYSE	MAXR	https://www.maxar.com/			Fiscal Yr:	Dec 31
Year	12/31/10	12/31/11	12/31/12	12/31/13	12/31/14	12/31/15	12/31/16	12/31/17	12/31/18	12/31/19	12/31/20	12/31/21	12/31/22	12/31/23	12/30/24		Value	Description	#Y	Item	Total G	Currency
Accounting Rules	C GAAP	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	US GAAP	US GAAP	US GAAP	US GAAP	US GAAP	US GAAP	US GAAP					Accounting Rules
Currency							<--CDN$	US$--->
USD - CDN$	0.9946	1.0170	0.9949	1.0636	1.1601	1.3847	1.3427	1.2545	1.3642	1.2988	1.2732	1.2678	1.2644	1.2644	1.2644		2.23%	<-IRR #YR->	10	USD - CDN$
Change	-4.97%	2.25%	-2.17%	6.91%	9.07%	19.36%	-3.04%	-6.57%	8.74%	-4.79%	-1.97%	-0.42%	-0.27%	0.00%	0.00%		-1.14%	<-IRR #YR->	5	USD - CDN$
		-1.0170	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	1.2678
							-1.3427	0.0000	0.0000	0.0000	0.0000	1.2678
													$1,783	<-12 mths	0.73%
Revenue  US$*	$692.8	$748.4	$880.2	$1,687.4	$1,809.2	$1,529.1	$1,557.5	$1,631.2	$2,141	$1,666	$1,723	$1,770	$1,813	$1,958	$2,061		136.51%	<-Total Growth	10	Revenue
Increase	-27.56%	8.03%	17.61%	91.71%	7.22%	-15.48%	1.86%	4.73%	31.25%	-22.19%	3.42%	2.73%	2.43%	8.00%	5.26%		8.42%	<-IRR #YR->	10	Revenue	136.51%	US$
5 year Running Average	$945.0	$914.1	$846.4	$993.0	$1,163.6	$1,330.9	$1,492.7	$1,642.9	$1,734	$1,705	$1,744	$1,786	$1,823	$1,786	$1,865		4.88%	<-IRR #YR->	5	Revenue	13.64%	US$
Revenue per Share	$16.87	$23.53	$27.63	$46.80	$50.10	$42.21	$42.81	$29.02	$36.06	$27.81	$28.15	$24.35	$24.94	$26.93	$28.35		6.98%	<-IRR #YR->	10	5 yr Running Average	95.41%	US$
Increase	-28.43%	39.46%	17.41%	69.39%	7.05%	-15.75%	1.44%	-32.22%	24.25%	-22.86%	1.22%	-13.52%	2.43%	8.00%	5.26%		11.79%	<-IRR #YR->	5	5 yr Running Average	19.67%	US$
5 year Running Average	$23.16	$23.49	$23.05	$27.68	$32.99	$38.05	$41.91	$42.19	$40.04	$35.58	$32.77	$29.08	$28.26	$26.44	$26.54		4.32%	<-IRR #YR->	10	Revenue Per share	3.46%	US$
P/S (Price/Sales) Med	2.63	2.17	1.86	1.47	1.50	1.65	1.55	1.92	1.03	0.37	0.80	0.92	1.66	0.00	0.00		-5.08%	<-IRR #YR->	5	Revenue Per share	-43.13%	US$
P/S (Price/Sales) Close	3.05	1.97	2.01	1.65	1.63	1.44	1.18	2.22	0.33	0.56	1.37	1.21	1.09	1.01	1.49		6.26%	<-IRR #YR->	10	5 yr Running	23.77%	US$
*Revenue in M CDN $				P/S Med	20 yr	1.48	15 yr	1.47	10 yr	1.49	5 yr	0.92		-84.85%	Diff M/C		7.66%	<-IRR #YR->	5	5 yr Running	-30.62%	US$
		-$954	$0	$0	$0	$0	$0	$0	$0	$0	$0	$2,141.0
							-$1,687	$0	$0	$0	$0	$2,141.0
		-$883	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,733.6
							-$993	$0	$0	$0	$0	$1,733.6
		-$23.63	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$36.1
							-$46.80	$0.00	$0.00	$0.00	$0.00	$36.1
		-$21.82	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$40.04
							-$27.68	$0.00	$0.00	$0.00	$0.00	$40.04
													$2,254	<-12 mths	0.46%
Revenue CDN$*	$689.0	$761.1	$875.7	$1,794.7	$2,098.8	$2,117.4	$2,063.8	$2,046.3	$2,921	$2,164	$2,194	$2,244	$2,292	$2,476	$2,606		194.83%	<-Total Growth	10	Revenue
Increase	-31.16%	10.46%	15.06%	104.94%	16.94%	0.88%	-2.53%	-0.85%	42.73%	-25.92%	1.38%	2.29%	2.15%	8.00%	5.26%		11.42%	<-IRR #YR->	10	Revenue	194.83%	CDN$
5 year Running Average	$1,023.0	$964.8	$899.0	$1,024.3	$1,243.9	$1,529.6	$1,790.1	$2,024.2	$2,249	$2,262	$2,278	$2,314	$2,363	$2,274	$2,362		1.69%	<-IRR #YR->	5	Revenue	8.73%	CDN$
Revenue per Share	$16.78	$23.93	$27.49	$49.78	$58.12	$58.45	$56.73	$36.40	$49.19	$36.12	$35.85	$30.87	$31.53	$34.05	$35.84		9.14%	<-IRR #YR->	10	5 yr Running Average	139.83%	CDN$
Increase	-31.99%	42.60%	14.86%	81.08%	16.76%	0.56%	-2.93%	-35.83%	35.11%	-26.56%	-0.77%	-13.89%	2.15%	8.00%	5.26%		5.27%	<-IRR #YR->	5	5 yr Running Average	29.25%	CDN$
5 year Running Average	$25.08	$24.76	$24.36	$28.53	$35.22	$43.55	$50.11	$51.89	$51.78	$47.38	$42.86	$37.69	$36.71	$33.68	$33.63		2.58%	<-IRR #YR->	10	Revenue Per share	28.98%	CDN$
P/S (Price/Sales) Med	2.70	2.09	1.84	1.41	1.47	1.48	1.38	2.03	0.96	0.36	0.82	1.65	1.28	0.00	0.00		-11.46%	<-IRR #YR->	5	Revenue Per share	-45.59%	CDN$
P/S (Price/Sales) Close	3.01	1.97	2.04	1.65	1.63	1.42	1.18	2.22	0.33	0.56	1.37	1.21	1.10	1.02	1.49		4.29%	<-IRR #YR->	10	5 yr Running	52.17%	CDN$
*Revenue in M CDN $				P/S Med	20 yr	1.47	15 yr	1.47	10 yr	1.44	5 yr	0.96		-23.35%	Diff M/C		-5.54%	<-IRR #YR->	5	5 yr Running	-24.80%	CDN$
		-$761	$0	$0	$0	$0	$0	$0	$0	$0	$0	$2,244
							-$2,064	$0	$0	$0	$0	$2,244
		-$965	$0	$0	$0	$0	$0	$0	$0	$0	$0	$2,314
							-$1,790	$0	$0	$0	$0	$2,314
		-$23.93	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$30.87
							-$56.73	$0.00	$0.00	$0.00	$0.00	$30.87
		-$24.76	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$37.69
							-$50.11	$0.00	$0.00	$0.00	$0.00	$37.69
													$1.83	<-12 mths	190.48%
EPS Basic* US$ US GAAP							$1.87	$1.41	-$21.76
EPS Diluted* US$ US GAAP							$1.86	$1.40	-$21.76
EPS Basic US$	$1.01	$4.01	$2.72	$2.82	$1.13	$2.85	$2.86	$2.44	-$21.76	$1.83	$4.99	$0.65					-83.80%	<-Total Growth	10	EPS Basic
Bef. Goodwill Amorization
EPS Diluted* US$	$1.00	$4.01	$2.72	$2.82	$1.13	$2.77	$2.79	$2.43	-$21.76	$1.81	$4.99	$0.63	$0.47	$1.78	$2.94		-84.30%	<-Total Growth	10	EPS Diluted
Increase	-60.98%	303.04%	-32.10%	3.55%	-59.97%	145.58%	0.45%	-12.76%	-995.47%	-108.32%	175.69%	-87.37%	-25.40%	278.72%	65.17%		9	1	10	Years of Data, EPS P or N
Earnings Yield	1.9%	8.7%	4.9%	3.7%	1.4%	4.5%	5.5%	3.8%	-181.9%	11.6%	12.9%	2.1%	1.7%	6.6%	7.0%		-16.90%	<-IRR #YR->	10	Earnings per Share	-84.30%	US$
5 year Running Average	$1.68	$2.15	$2.25	$2.62	$2.34	$2.69	$2.45	$2.39	-$2.53	-$2.39	-$1.95	-$2.38	-$2.77	$1.94	$2.16		-25.72%	<-IRR #YR->	5	Earnings per Share	-77.38%	US$
10 year Running Average	$1.27	$1.64	$1.86	$2.05	$2.05	$2.19	$2.30	$2.32	$0.05	-$0.03	$0.37	$0.03	-$0.19	-$0.30	-$0.12		#NUM!	<-IRR #YR->	10	5 yr Running Average	-210.84%	US$
* Diluted ESP per share								E/P	10 Yrs	4.16%	5Yrs	3.78%					#NUM!	<-IRR #YR->	5	5 yr Running Average	-197.28%	US$
		-$4.01	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.63
							-$2.79	$0.00	$0.00	$0.00	$0.00	$0.63
		-$2.15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	-$2.38
							-$2.45	$0.00	$0.00	$0.00	$0.00	-$2.38
													$2.31	<-12 mths	189.70%
EPS Basic* CDN$ US GAAP							$2.51	$1.77	-$29.68
EPS Diluted* CDN$ US GAAP							$2.50	$1.76	-$29.68
EPS Basic CDN$	$1.00	$4.08	$2.71	$3.00	$1.31	$3.94	$3.84	$3.06	-$29.68	$2.38	$6.35	$0.82					-79.80%	<-Total Growth	10	EPS Basic
Bef. Goodwill Amorization
EPS Diluted* CDN$	$0.99	$4.08	$2.71	$3.00	$1.31	$3.84	$3.74	$3.05	-$29.68	$2.35	$6.35	$0.80	$0.59	$2.25	$3.72		-80.42%	<-Total Growth	10	EPS Diluted
Increase	-62.92%	312.12%	-33.58%	10.70%	-56.33%	193.13%	-2.60%	-18.49%	-1073.78%	-107.92%	170.26%	-87.43%	-25.60%	278.72%	65.17%		9	1	10	Years of Data, EPS P or N
Earnings Yield	2.0%	8.7%	4.8%	3.6%	1.4%	4.6%	5.6%	3.8%	-182.0%	11.5%	12.9%	2.1%	1.7%	6.5%	7.0%		-15.05%	<-IRR #YR->	10	Earnings per Share	-80.42%	CDN$
5 year Running Average	$1.80	$2.22	$2.33	$2.69	$2.42	$2.99	$2.92	$2.99	-$3.55	-$3.34	-$2.84	-$3.43	-$3.92	$2.47	$2.74		-26.56%	<-IRR #YR->	5	Earnings per Share	-78.64%	CDN$
10 year Running Average	$1.46	$1.82	$1.99	$2.18	$2.18	$2.39	$2.57	$2.66	-$0.43	-$0.46	$0.07	-$0.25	-$0.46	-$0.54	-$0.30		#NUM!	<-IRR #YR->	10	5 yr Running Average	-254.22%	CDN$
* Diluted ESP per share								E/P	10 Yrs	4.19%	5Yrs	3.77%					#NUM!	<-IRR #YR->	5	5 yr Running Average	-217.35%	CDN$
		-$4.08	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.80
							-$3.74	$0.00	$0.00	$0.00	$0.00	$0.80
		-$2.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	-$3.43
							-$2.92	$0.00	$0.00	$0.00	$0.00	-$3.43
Dividend*													$0.03	$0.03	$0.03					Dividend*
Increase													-25.00%	0.00%	0.00%					Increase
Payout Ratio EPS													6.38%	1.69%	1.02%			Estimates		Payout Ratio EPS
Special Dividend US$			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		0.00%	<-Median->	10	Special Dividend		US$
Dividend*			$1.31	$1.22	$1.12	$1.07	$1.10	$1.18	$1.08	$0.04	$0.04	$0.04	$0.04	$0.04	$0.04		-96.94%	<-Total Growth	9	Dividends		US$
Increase				-6.46%	-8.32%	-4.62%	3.13%	7.03%	-8.04%	-96.31%	0.00%	0.00%	0.00%	0.00%	0.00%		2	5	9	Years of data, Count P, N		US$
Dividends 5 Yr Running							$1.16	$1.14	$1.11	$0.90	$0.69	$0.48	$0.25	$0.04	$0.04		-144.09%	<-Total Growth	5	Dividends 5 Yr Running		US$
Yield H/L Price			2.55%	1.78%	1.49%	1.54%	1.66%	2.11%	2.92%	0.39%	0.18%	0.18%	0.10%				1.60%	<-Median->	10	Yield H/L Price		US$
Yield on High  Price			2.13%	1.49%	1.37%	1.27%	1.60%	1.78%	1.69%	0.24%	0.11%	0.11%	0.07%				1.43%	<-Median->	10	Yield on High  Price		US$
Yield on Low Price			3.27%	2.17%	1.48%	1.47%	1.72%	1.88%	7.79%	0.75%	0.35%	0.12%	0.13%				1.60%	<-Median->	10	Yield on Low Price		US$
Yield on Close Price			2.35%	1.59%	1.37%	1.75%	2.19%	1.83%	9.07%	0.26%	0.10%	0.14%	0.15%	0.15%	0.09%		1.67%	<-Median->	10	Yield on Close Price		US$
Payout Ratio EPS			47.97%	43.33%	99.24%	38.54%	39.57%	48.55%	0.00%	2.21%	0.80%	6.35%	8.51%	2.25%	1.36%		39.06%	<-Median->	10	DPR EPS		US$
DPR EPS 5 Yr Running							47.58%	47.69%	0.00%	0.00%	0.00%	0.00%	0.00%	2.07%	1.85%		0.00%	<-Median->	2	DPR EPS 5 Yr Running		US$
Payout Ratio CFPS			28.10%	30.75%	60.04%	39.66%	31.16%	32.21%	46.35%	0.76%	1.30%	1.03%	0.87%	0.68%	0.65%		30.96%	<-Median->	10	DPR CF		US$
DPR CF 5 Yr Running							34.81%	36.18%	39.40%	25.54%	19.23%	13.07%	6.49%	0.88%	0.85%		30.17%	<-Median->	6	DPR CF 5 Yr Running		US$
Payout Ratio CFPS WC			21.38%	14.63%	18.12%	15.99%	15.55%	25.02%	24.22%	0.53%	0.94%	0.69%	0.87%	0.68%	0.65%		15.77%	<-Median->	10	DPR CF WC		US$
DPR CF WC 5 Yr Running							16.91%	17.24%	19.06%	14.70%	12.30%	8.93%	4.68%	0.71%	0.75%		15.80%	<-Median->	2	DPR CF WC 5 Yr Running		US$
Median Values	10 Yr Cl	1.60%	1.67%	5 Yr Med	5 Yr Cl	0.39%	0.26%	5 Yr Med	Payout	2.21%	1.30%	0.94%					-48.48%	<-IRR #YR->	5	Dividends	-96.37%	US$
* Dividends per share	and Cur.	-90.78%	-91.18%	5 Yr Med	and Cur.	-62.35%	-42.30%	Last Div Inc --->		$1.08	$0.04	-96.30%					-34.78%	<-IRR #YR->	8	Dividends	#DIV/0!	US$
							-$1.10	$0.00	$0.00	$0.00	$0.00	$0.04
				-$1.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.04
Historical Dividends CDN$	High Div	2.09%	Low Div	0.15%	10 Yr High	2.09%	10 Yr Low	0.18%	Med Div	1.60%	Close Div	1.67%								Historical Dividends		CDN$
High/Ave/Median Values	Exp.	-92.95%	Exp	-1.82%	Exp.	-92.95%		-18.18%	Exp.	-90.80%	Exp.	-91.18%								High/Ave/Median		CDN$
Dividend*													$0.04	$0.04	$0.04					Dividend*
Increase													-25.20%	0.00%	0.00%					Increase
Payout Ratio EPS													6.38%	1.69%	1.02%			Estimates		Payout Ratio EPS
Special Dividend CDN$			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		0.00%	<-Median->	10	Special Dividend		CDN$
Dividend*			$1.30	$1.30	$1.30	$1.48	$1.48	$1.48	$1.48	$0.05	$0.05	$0.05	$0.05	$0.05	$0.05		-96.10%	<-Total Growth	9	Dividends		CDN$
Increase				0.00%	0.00%	13.85%	0.00%	0.00%	0.00%	-96.49%	-1.97%	-0.42%	-0.27%	0.00%	0.00%		1	3	9	Years of data, Count P, N		CDN$
Dividends 5 Yr Running							$1.37	$1.41	$1.44	$1.19	$0.91	$0.62	$0.34	$0.05	$0.05		-120.32%	<-Total Growth	5	Dividends 5 Yr Running		CDN$
Yield H/L Price			2.58%	1.85%	1.52%	1.71%	1.89%	2.00%	3.14%	0.40%	0.17%	0.10%	0.13%				1.78%	<-Median->	10	Yield H/L Price		CDN$
Yield on High  Price			2.13%	1.55%	1.37%	1.48%	1.60%	1.74%	1.84%	0.26%	0.11%	0.07%	0.10%				1.51%	<-Median->	10	Yield on High  Price		CDN$
Yield on Low Price			3.25%	2.31%	1.72%	2.04%	2.31%	2.36%	10.62%	0.97%	0.45%	0.16%	0.16%				2.17%	<-Median->	10	Yield on Low Price		CDN$
Yield on Close Price			2.32%	1.58%	1.37%	1.78%	2.21%	1.83%	9.07%	0.26%	0.10%	0.14%	0.15%	0.15%	0.09%		1.68%	<-Median->	10	Yield on Close Price		CDN$
Payout Ratio EPS			47.97%	43.33%	99.24%	38.54%	39.57%	48.55%	0.00%	2.21%	0.80%	6.35%	8.51%	2.25%	1.36%		39.06%	<-Median->	10	DPR EPS		CDN$
DPR EPS 5 Yr Running							46.99%	47.13%	0.00%	0.00%	0.00%	0.00%	0.00%	2.06%	1.85%		0.00%	<-Median->	2	DPR EPS 5 Yr Running		CDN$
Payout Ratio CFPS			28.10%	30.75%	60.04%	39.66%	31.16%	32.21%	46.35%	0.76%	1.30%	1.03%	0.87%	0.68%	0.65%		30.96%	<-Median->	10	DPR CF		CDN$
DPR CF 5 Yr Running							35.18%	36.16%	39.17%	25.81%	19.46%	13.25%	6.81%	0.88%	0.85%		30.49%	<-Median->	6	DPR CF 5 Yr Running		CDN$
Payout Ratio CFPS WC			21.38%	14.63%	18.12%	15.99%	15.55%	25.02%	24.22%	0.53%	0.94%	0.69%	0.87%	0.68%	0.65%		15.77%	<-Median->	10	DPR CF WC		CDN$
DPR CF WC 5 Yr Running							16.76%	17.27%	19.01%	14.74%	12.38%	9.03%	4.90%	0.71%	0.75%		15.75%	<-Median->	2	DPR CF WC 5 Yr Running		CDN$
Median Values	10 Yr Cl	1.78%	1.68%	5 Yr Med	5 Yr Cl	0.40%	0.26%	5 Yr Med	Payout	2.21%	1.30%	0.94%					-49.07%	<-IRR #YR->	5	Dividends	-96.57%	CDN$
* Dividends per share	and Cur.	-91.84%	-91.34%	5 Yr Med	and Cur.	-64.05%	-43.01%	Last Div Inc --->		$1.08	$0.04	-96.30%					-33.34%	<-IRR #YR->	8	Dividends	#DIV/0!	CDN$
							-$1.48	$0.00	$0.00	$0.00	$0.00	$0.05
				-$1.30	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.05
Historical Dividends CDN$	High Div	2.10%	Low Div	0.19%	10 Yr High	2.10%	10 Yr Low	0.11%	Med Div	1.78%	Close Div	1.68%								Historical Dividends		CDN$
High/Ave/Median Values	Exp.	-93.08%	Exp	-23.46%	Exp.	-93.08%		32.20%	Exp.	-91.83%	Exp.	-91.34%								High/Ave/Median		CDN$
Future Dividend Yield				Div Yield	0.00%	earning in	5	Years	at IRR of	-49.07%	Div Inc.	-96.57%								Future Dividend Yield		CDN$
Future Dividend Yield				Div Yield	0.00%	earning in	10	Years	at IRR of	-49.07%	Div Inc.	-99.88%								Future Dividend Yield		CDN$
Future Dividend Yield				Div Yield	0.00%	earning in	15	Years	at IRR of	-49.07%	Div Inc.	-100.00%								Future Dividend Yield		CDN$
Future Dividend Paid				Div Paid	$0.00	earning in	5	Years	at IRR of	-49.07%	Div Inc.	-96.57%								Future Dividend Paid		CDN$
Future Dividend Paid				Div Paid	$0.00	earning in	10	Years	at IRR of	-49.07%	Div Inc.	-99.88%								Future Dividend Paid		CDN$
Future Dividend Paid				Div Paid	$0.00	earning in	15	Years	at IRR of	-49.07%	Div Inc.	-100.00%								Future Dividend Paid		CDN$
Dividend Covering Cost				Total Div	$0.10	over	5	Years	at IRR of	-49.07%	Div Cov.	0.29%								Dividend Covering Cost		CDN$
Dividend Covering Cost				Total Div	$0.10	over	10	Years	at IRR of	-49.07%	Div Cov.	0.29%								Dividend Covering Cost		CDN$
Dividend Covering Cost				Total Div	$0.10	over	15	Years	at IRR of	-49.07%	Div Cov.	0.29%								Dividend Covering Cost		CDN$
Yield if held 5 years			2.83%	3.95%	4.21%	3.26%	2.96%	2.93%	2.11%	0.06%	0.06%	0.06%	0.07%	0.11%	0.39%		2.88%	<-Median->	10	Paid Median Price		CDN$
Yield if held 10 years			5.63%	5.68%	4.95%	4.70%	3.40%	3.22%	4.50%	0.17%	0.11%	0.10%	0.10%	0.07%	0.06%		3.95%	<-Median->	10	Paid Median Price		CDN$
Yield if held 15 years						7.91%	6.37%	6.41%	6.46%	0.20%	0.16%	0.12%	0.11%	0.15%	0.16%		6.37%	<-Median->	7	Paid Median Price		CDN$
Yield if held 20 years											0.27%	0.22%	0.22%	0.22%	0.19%		0.25%	<-Median->	2	Paid Median Price		CDN$
Yield if held 25 years															0.27%		#NUM!	<-Median->	0	Paid Median Price		CDN$
Cost cover if held 5 years			2.83%	7.91%	12.62%	11.86%	13.70%	13.95%	10.29%	7.00%	5.26%	3.98%	2.28%	0.54%	1.97%		9.10%	<-Median->	10	Paid Median Price		CDN$
Cost cover if held 10 years			5.63%	11.35%	14.85%	17.08%	15.77%	18.13%	29.87%	31.93%	21.88%	19.93%	17.29%	10.65%	7.29%		17.60%	<-Median->	10	Paid Median Price		CDN$
Cost cover if held 15 years						28.77%	29.51%	36.14%	42.88%	37.58%	31.50%	22.93%	21.79%	30.64%	32.75%		31.50%	<-Median->	7	Paid Median Price		CDN$
Cost cover if held 20 years											53.06%	42.90%	43.44%	43.99%	38.54%		47.98%	<-Median->	2	Paid Median Price		CDN$
Cost cover if held 25 years															54.15%		#NUM!	<-Median->	0	Paid Median Price		CDN$
Dividends on Shares			$28.60	$28.60	$28.60	$32.56	$32.56	$32.56	$32.56	$1.14	$1.12	$1.12	$1.11	$1.11	$1.11		$219.42	No of Years	10	Total Divs	12/31/11
Paid		$1,035.98	$1,231.12	$1,810.60	$2,088.90	$1,831.72	$1,471.58	$1,780.24	$358.82	$447.92	$1,082.62	$822.36	$765.16	$765.16	$1,175.26		$822.36	No of Years	10	Worth	$47.09	21.24
Total																	$1,041.78
Graham No. CDN$	$17.10	$26.18	$22.57	$38.61	$25.62	$51.40	$51.77	$55.52	$27.95	$29.54	$52.73	$21.41	$17.02	$33.13	$42.57		-18.23%	<-Total Growth	10	Graham Price		CDN$
Price/GP Ratio Med	2.65	1.91	2.24	1.82	3.33	1.68	1.51	1.33	1.69	0.43	0.56	2.38	2.37				1.68	<-Median->	10	Price/GP Ratio		CDN$
Price/GP Ratio High	3.14	2.21	2.70	2.18	3.71	1.95	1.78	1.53	2.88	0.69	0.90	3.26	2.91				2.06	<-Median->	10	Price/GP Ratio		CDN$
Price/GP Ratio Low	2.17	1.61	1.77	1.46	2.96	1.41	1.24	1.13	0.50	0.18	0.22	1.51	1.83				1.33	<-Median->	10	Price/GP Ratio		CDN$
Price/GP Ratio Close	2.96	1.80	2.48	2.13	3.71	1.62	1.29	1.46	0.58	0.69	0.93	1.75	2.04	1.05	1.25		1.54	<-Median->	10	Price/GP Ratio		CDN$
Prem/Disc Close	195.80%	79.89%	147.99%	113.18%	270.67%	61.99%	29.20%	45.75%	-41.65%	-31.08%	-6.68%	74.63%	104.32%	4.99%	25.48%		53.87%	<-Median->	10	Graham Price		CDN$
Month, Year CDN$	Dec-10	Dec-11	Dec-12	Dec-13	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		17.00	<Count Years>		Month, Year		CDN$
Price Close	$50.57	$47.09	$55.96	$82.30	$94.95	$83.26	$66.89	$80.92	$16.31	$20.36	$49.21	$37.38	$34.78	$34.78	$53.42		-20.62%	<-Total Growth	10	Stock Price		CDN$
Increase	18.71%	-6.88%	18.84%	47.07%	15.37%	-12.31%	-19.66%	20.97%	-79.84%	24.83%	141.70%	-24.04%	-6.96%	0.00%	53.60%		21.73	<-Median->	10	CAPE (10 Yr P/E)		CDN$
P/E	51.08	11.54	20.65	27.43	72.48	21.68	17.89	26.54	-0.55	8.66	7.75	46.80	58.53	15.45	14.37		-10.99%	<-IRR #YR->	5	Stock Price	-44.12%	CDN$
Trailing P/E	18.94	47.57	13.72	30.37	31.65	63.56	17.42	21.64	5.35	-0.69	20.93	5.88	43.54	58.53	23.74		-2.28%	<-IRR #YR->	10	Stock Price	-20.62%	CDN$
CAPE (10 Yr P/E)	23.16	19.66	19.63	20.63	23.77	23.54	22.84	23.57	-144.50	-129.69	798.95	-231.89	-121.81	-96.10	-159.56		-9.97%	<-IRR #YR->	5	Price & Dividend	-63.04%	CDN$
Median 10, 5 Yrs	D.  per yr	2.35%	1.02%	% Tot Ret	3686.70%	0.00%	T P/E	$19.18	$5.88	P/E:	$21.17	$8.66					0.06%	<-IRR #YR->	10	Price & Dividend	0.56%	CDN$
Price 15	D.  per yr	1.64%		% Tot Ret	221.77%						CAPE Diff	169.30%					-0.90%	<-IRR #YR->	15	Stock Price	-12.66%	CDN$
Price  20	D.  per yr	1.40%		% Tot Ret	48.30%												1.50%	<-IRR #YR->	20	Stock Price	34.70%	CDN$
Price  25	D.  per yr	1.93%		% Tot Ret	43.54%												2.50%	<-IRR #YR->	21	Stock Price
Price & Dividend 15																	0.74%	<-IRR #YR->	15	Price & Dividend	10.64%	CDN$
Price & Dividend 20																	2.90%	<-IRR #YR->	20	Price & Dividend	70.64%	CDN$
Price & Dividend 25																	4.43%	<-IRR #YR->	21	Price & Dividend
Price  5							-$66.89	$0.00	$0.00	$0.00	$0.00	$37.38								Price  5
Price 10		-$47.09	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$37.38								Price 10
Price & Dividend 5							-$66.89	$1.48	$1.48	$0.05	$0.05	$37.43								Price & Dividend 5
Price & Dividend 10		-$47.09	$1.30	$1.30	$1.30	$1.48	$1.48	$1.48	$1.48	$0.05	$0.05	$37.43								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	$37.38								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	$37.38								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	$37.38								Price  25
Price & Dividend 15	$0.00	$0.00	$1.30	$1.30	$1.30	$1.48	$1.48	$1.48	$1.48	$0.05	$0.05	$37.43								Price & Dividend 15
Price & Dividend 20	$0.00	$0.00	$1.30	$1.30	$1.30	$1.48	$1.48	$1.48	$1.48	$0.05	$0.05	$37.43								Price & Dividend 20
Price & Dividend 25	$0.00	$0.00	$1.30	$1.30	$1.30	$1.48	$1.48	$1.48	$1.48	$0.05	$0.05	$37.43								Price & Dividend 25
Price H/L Median CDN$	$45.35	$50.06	$50.47	$70.16	$85.36	$86.40	$78.24	$73.89	$47.18	$12.85	$29.35	$51.04	$40.31				1.96%	<-Total Growth	10	Stock Price		CDN$
Increase	46.69%	10.37%	0.82%	39.03%	21.66%	1.22%	-9.45%	-5.55%	-36.15%	-72.77%	128.45%	73.91%	-21.01%				0.19%	<-IRR #YR->	10	Stock Price	1.96%	CDN$
P/E	45.81	12.27	18.62	23.39	65.16	22.50	20.92	24.24	-1.59	5.46	4.62	63.90	67.83				-8.19%	<-IRR #YR->	5	Stock Price	-34.77%	CDN$
Trailing P/E	16.99	50.56	12.37	25.89	28.45	65.95	20.37	19.76	15.48	-0.43	12.48	8.03	50.47				2.23%	<-IRR #YR->	10	Price & Dividend	21.88%	CDN$
P/E on Run. 5 yr Ave	25.25	22.53	21.68	26.08	35.30	28.92	26.79	24.73	-13.29	-3.84	-10.34	-14.89	-10.29				-7.34%	<-IRR #YR->	5	Price & Dividend	-34.77%	CDN$
P/E on Run. 10 yr Ave	31.08	27.55	25.35	32.21	39.23	36.12	30.43	27.80	-109.81	-27.83	392.55	-201.42	-86.70				21.71	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs	D.  per yr	2.03%	0.85%	% Tot Ret	91.28%	-11.61%	T P/E	17.62	12.48	P/E:	21.71	5.46						Count	21	Years of data		CDN$
		-$50.06	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$51.04
							-$78.24	$0.00	$0.00	$0.00	$0.00	$51.04
		-$50.06	$1.30	$1.30	$1.30	$1.48	$1.48	$1.48	$1.48	$0.05	$0.05	$51.09
							-$78.24	$1.48	$1.48	$0.05	$0.05	$51.09
High Months CDN$	Nov	May	Aug	Nov	Dec	Mar	May	Dec	Jan	Dec	Dec	Jan	Mar
Price High	$53.68	$57.92	$60.99	$84.00	$94.95	$100.22	$92.30	$85.08	$80.43	$20.36	$47.32	$69.72	$49.48				20.37%	<-Total Growth	10	Stock Price		CDN$
Increase	23.80%	7.90%	5.30%	37.73%	13.04%	5.55%	-7.90%	-7.82%	-5.47%	-74.69%	132.42%	47.34%	-29.03%				1.87%	<-IRR #YR->	10	Stock Price	20.37%	CDN$
P/E	54.22	14.20	22.51	28.00	72.48	26.10	24.68	27.91	-2.71	8.66	7.45	87.29	83.26				-5.46%	<-IRR #YR->	5	Stock Price	-24.46%	CDN$
Trailing P/E	20.10	58.51	14.95	31.00	31.65	76.50	24.04	22.75	26.38	-0.69	20.13	10.97	61.95				25.39	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs							T P/E	23.39	20.13	P/E:	25.39	8.66					54.39	P/E Ratio		Historical High		CDN$
		-$57.92	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$69.72
							-$92.30	$0.00	$0.00	$0.00	$0.00	$69.72
Low Months CDN$	Apr	Oct	Apr	Jan	Jan	Sep	Dec	May	Dec	Mar	Mar	Nov	Feb
Price Low	$37.02	$42.19	$39.94	$56.32	$75.76	$72.58	$64.17	$62.70	$13.93	$5.33	$11.37	$32.35	$31.14				-23.32%	<-Total Growth	10	Stock Price		CDN$
Increase	100.43%	13.97%	-5.33%	41.01%	34.52%	-4.20%	-11.59%	-2.29%	-77.78%	-61.74%	113.32%	184.52%	-3.74%				-2.62%	<-IRR #YR->	10	Stock Price	-23.32%	CDN$
P/E	37.39	10.34	14.74	18.77	57.83	18.90	17.16	20.57	-0.47	2.27	1.79	40.50	52.40				-12.80%	<-IRR #YR->	5	Stock Price	-49.59%	CDN$
Trailing P/E	13.87	42.62	9.79	20.78	25.25	55.40	16.71	16.76	4.57	-0.18	4.84	5.09	38.99				18.00	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs							T P/E	13.25	4.84	P/E:	17.97	2.27					8.97	P/E Ratio		Historical Low		CDN$
		-$42.19	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$32.35
							-$64.17	$0.00	$0.00	$0.00	$0.00	$32.35
Month, Year US$	Dec-10	Dec-11	Dec-12	Dec-13	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		12.00	<Count Years>		Month, Year		US$
US$ using currency exchange	$50.84	$46.30	$56.25	$77.38	$81.85	$60.13	$49.82	$64.50	$11.96	$15.68	$38.65	$29.48	$27.51	$27.51	$42.25					US$ using currency exchange		US$
Price Close	$51.47	$46.27	$55.60	$76.99	$81.74	$60.97	$50.33	$64.32	$11.96	$15.67	$38.59	$29.53	$27.16	$27.16	$42.25		-36.18%	<-Total Growth	10	Stock Price		US$
Increase	26.68%	-10.10%	20.16%	38.47%	6.17%	-25.41%	-17.45%	27.80%	-81.41%	31.02%	146.27%	-23.48%	-8.03%	0.00%	55.56%		23.34	<-Median->	10	CAPE (10 Yr P/E)
P/E	51.71	11.53	20.41	27.30	72.39	21.99	18.07	26.47	-0.55	8.66	7.73	46.87	57.79	15.26	14.37		-10.11%	<-IRR #YR->	5	Stock Price	-41.33%	US$
Trailing P/E	20.18	46.48	13.86	28.26	28.98	53.99	18.15	23.09	4.92	-0.72	21.32	5.92	43.11	57.79	23.74		-4.39%	<-IRR #YR->	10	Stock Price	-36.18%	US$
CAPE (10 Yr P/E)	21.45	19.44	19.46	20.47	23.39	23.28	22.83	23.51	1,173.20	-1,836.48	135.28	1,461.96	-237.95	-137.54	-319.53		-9.09%	<-IRR #YR->	5	Price & Dividend	-34.40%	US$
Median 10, 5 Yrs	D.  per yr	2.09%	1.03%	% Tot Ret	0.00%	0.00%	T P/E	$19.73	$5.92	P/E:	21.20	8.66					-2.30%	<-IRR #YR->	10	Price & Dividend	-18.45%	US$
Price  15	D.  per yr	1.68%		% Tot Ret	282.28%						CAPE Diff	147.63%					-1.09%	<-IRR #YR->	15	Stock Price	-384.74%	US$
Price  20	D.  per yr	1.82%		% Tot Ret	31.79%												3.91%	<-IRR #YR->	19	Stock Price	#DIV/0!	US$
Price & Dividend 15																	0.60%	<-IRR #YR->	15	Price & Dividend	8.47%	US$
Price & Dividend 20																	5.73%	<-IRR #YR->	19	Price & Dividend	#DIV/0!	US$
Price  5							-$50.33	$0.00	$0.00	$0.00	$0.00	$29.53								Price  5
Price 10		-$46.27	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$29.53								Price 10
Price & Dividend 5							-$50.33	$1.18	$1.08	$0.04	$0.04	$29.57								Price & Dividend 5
Price & Dividend 10		-$46.27	$1.31	$1.22	$1.12	$1.07	$1.10	$1.18	$1.08	$0.04	$0.04	$29.57								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	$29.53								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	$29.53								Price  20
Price & Dividend 15	$0.00	$0.00	$1.31	$1.22	$1.12	$1.07	$1.10	$1.18	$1.08	$0.04	$0.04	$29.57								Price & Dividend 15
Price & Dividend 20	$0.00	$0.00	$1.31	$1.22	$1.12	$1.07	$1.10	$1.18	$1.08	$0.04	$0.04	$29.57								Price & Dividend 20
Price H/L Median US$	$44.37	$51.15	$51.30	$68.70	$75.27	$69.58	$66.52	$55.81	$37.18	$10.23	$22.40	$22.40	$41.33				-56.22%	<-Total Growth	10	Stock Price		US$
Increase	56.15%	15.28%	0.28%	33.93%	9.56%	-7.57%	-4.40%	-16.10%	-33.38%	-72.50%	119.02%	0.00%	84.55%				-7.93%	<-IRR #YR->	10	Stock Price	-56.22%	US$
P/E	44.58	12.75	18.83	24.36	66.66	25.09	23.88	22.97	-1.71	5.65	4.49	35.55	87.94				-19.56%	<-IRR #YR->	5	Stock Price	-66.33%	US$
Trailing P/E	17.39	51.39	12.79	25.22	26.69	61.61	23.99	20.03	15.30	-0.47	12.37	4.49	65.60				-5.79%	<-IRR #YR->	10	Price & Dividend	-40.18%	US$
P/E on Run. 5 yr Ave	26.42	23.82	22.79	26.22	32.22	25.85	27.19	23.37	-14.70	-4.27	-11.49	-9.41	-14.91				-18.72%	<-IRR #YR->	5	Price & Dividend	-61.09%	US$
P/E on Run. 10 yr Ave	34.81	31.11	27.65	33.51	36.67	31.83	28.96	24.06	807.35	-364.40	60.30	674.09	-215.07				22.97	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs	D.  per yr	2.14%	0.84%	% Tot Ret	-36.90%	-4.49%	T P/E	17.67	12.37	P/E:	23.42	5.65						Count	17	Years of data		US$
		-$51.15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$22.40
							-$66.52	$0.00	$0.00	$0.00	$0.00	$22.40
		-$51.15	$1.31	$1.22	$1.12	$1.07	$1.10	$1.18	$1.08	$0.04	$0.04	$22.44
							-$66.52	$1.18	$1.08	$0.04	$0.04	$22.44
High Months US$	Nov	May	Aug	Nov	Dec	Mar	Aug	Dec	Jan	Dec	Dec	Dec	Jan
Price High	$53.24	$60.12	$61.42	$81.80	$81.74	$83.84	$68.86	$66.46	$64.14	$16.49	$37.00	$37.00	$54.71				-38.46%	<-Total Growth	10	Stock Price		US$
Increase	31.04%	12.92%	2.16%	33.18%	-0.07%	2.57%	-17.87%	-3.49%	-3.49%	-74.29%	124.38%	0.00%	47.86%				-4.74%	<-IRR #YR->	10	Stock Price	-38.46%	US$
P/E	53.49	14.99	22.55	29.00	72.39	30.23	24.72	27.35	-2.95	9.11	7.41	58.73	116.40				-11.68%	<-IRR #YR->	5	Stock Price	-46.27%	US$
Trailing P/E	20.87	60.40	15.31	30.03	28.98	74.25	24.83	23.86	26.40	-0.76	20.44	7.41	86.84				24.72	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs							T P/E	24.35	20.44	P/E:	26.04	9.11					52.15	P/E Ratio		Historical High		US$
		-$60.12	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$37.00
							-$68.86	$0.00	$0.00	$0.00	$0.00	$37.00
Low Months US$	Apr	Oct	Apr	Jan	Jan	Sep	Dec	May	Dec	Mar	Mar	Mar	May
Price Low	$35.50	$42.18	$41.17	$55.60	$68.80	$55.31	$64.17	$45.15	$10.22	$3.96	$7.79	$7.79	$27.95				-81.53%	<-Total Growth	10	Stock Price		US$
Increase	119.14%	18.82%	-2.39%	35.05%	23.74%	-19.61%	16.02%	-29.64%	-77.36%	-61.25%	96.72%	0.00%	258.79%				-15.54%	<-IRR #YR->	10	Stock Price	-81.53%	US$
P/E	35.66	10.51	15.11	19.71	60.93	19.95	23.04	18.58	-0.47	2.19	1.56	12.37	59.47				-34.41%	<-IRR #YR->	5	Stock Price	-87.86%	US$
Trailing P/E	13.92	42.38	10.26	20.41	24.39	48.98	23.14	16.21	4.21	-0.18	4.30	1.56	44.37				15.11	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs							T P/E	13.24	4.21	P/E:	16.85	2.19					4.69	P/E Ratio		Historical Low		US$
		-$42.18	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.79
							-$64.17	$0.00	$0.00	$0.00	$0.00	$7.79
													$54	<-12 mths	14.89%
Free Cash Flow US$	$395.88	-$67.06	$123.00	$83.68	-$12.53	$39.47	-$2.00	$46.00	-$67.00	$3.00	-$119.00	$47.00	$89	$295	$384		170.09%	<-Total Growth	10	Free Cash Flow		US$
Change							-105.07%	2400.00%	-245.65%	104.48%	-4066.67%	139.50%	89.36%	231.46%	30.17%		#NUM!	<-IRR #YR->	5	Free Cash Flow MS	2450.00%	US$
FCF/CF from Op Ratio	1.00	1.70	0.83	0.58	-0.19	0.40	-0.02	0.22	-0.48	0.01	-0.63	0.17	0.27	0.69	0.86		#NUM!	<-IRR #YR->	10	Free Cash Flow MS	170.09%	US$
Dividends paid			$41.63	$44.07	$40.47	$38.68	$41.00	$47.00	$65.00	$3.00	$2.00	$3.00	$2.91	$2.91	$2.91		-92.68%	<-Total Growth	9	Dividends paid		US$
Percentage paid			33.84%	52.67%	-322.98%	97.99%	-2050.00%	102.17%	-97.01%	100.00%	-1.68%	6.38%	3.27%	0.99%	0.76%		$0.20	<-Median->	10	Percentage paid		US$
5 Year Coverage							88.87%	136.60%	5892.05%	999.89%	-113.67%	-133.33%	-161.51%	4.39%	1.97%					5 Year Coverage		US$
Dividend Coverage Ratio			2.95	1.90	-0.31	1.02	-0.05	0.98	-1.03	1.00	-59.50	15.67	30.61	101.44	132.05		0.99	<-Median->	10	Dividend Coverage Ratio		US$
5 Year of Coverage							1.13	0.73	0.02	0.10	-0.88	-0.75	-0.62	22.80	50.71					5 Year of Coverage		US$
							$2	$0	$0	$0	$0	$47
		$67	$0	$0	$0	$0	$0	$0	$0	$0	$0	$47
Market Cap CDN$	$2,076	$1,498	$1,783	$2,967	$3,429	$3,016	$2,433	$4,549	$968	$1,220	$3,012	$2,718	$2,529	$2,529	$3,884		81.46%	<-Total Growth	10	Market Cap		CDN$
Market Cap US$	$2,113	$1,472	$1,771	$2,776	$2,952	$2,209	$1,831	$3,616	$710	$939	$2,362	$2,147	$1,975	$1,975	$3,072		45.89%	<-Total Growth	10	Market Cap		US$
Diluted # of Shares in Million	40.93	39.14	31.84	35.06	36.09	36.23	36.52	41.31	58.1	59.6	60.7	73.2	64.8				87.01%	<-Total Growth	10	Diluted
Change	0.68%	-4.37%	-18.67%	10.14%	2.92%	0.38%	0.81%	13.12%	40.64%	2.58%	1.85%	20.59%	-11.48%				2.75%	<-Median->	10	Change
Difference	-0.3%	-0.1%	0.0%	0.0%	0.0%	-0.1%	-0.4%	-0.2%	0.0%	1.0%	0.0%	-3.6%	0.0%				0.00%	<-Median->	10	Difference
Basic # of Shares in Millions	40.80	39.12	31.84	35.06	36.09	36.18	36.38	41.21	58.1	60.2	60.7	70.6	64.8				80.48%	<-Total Growth	10	Basic
Change	0.80%	-4.12%	-18.62%	10.14%	2.92%	0.25%	0.56%	13.28%	40.99%	3.61%	0.83%	16.31%	-8.22%				3.27%	<-Median->	10	Change
Difference	0.6%	-18.7%	0.1%	2.8%	0.1%	0.1%	0.0%	36.4%	2.2%	-0.5%	0.8%	3.0%	12.2%				0.48%	<-Median->	10	Difference
													$21.19	<-12 mths	-92.46%					Cash Flow
# of Share in Millions	41.055	31.803	31.859	36.056	36.114	36.228	36.378	56.212	59.4	59.9	61.2	72.7	72.7	72.7	72.7		8.62%	<-IRR #YR->	10	Shares	128.59%
Increase	1.22%	-22.54%	0.18%	13.18%	0.16%	0.32%	0.41%	54.52%	5.64%	0.87%	2.17%	18.79%	0.00%	0.00%	0.00%		14.85%	<-IRR #YR->	5	Shares	99.84%
Increase in Shares	0.5	-9.3	0.1	4.2	0.1	0.1	0.2	19.8	3.2	0.5	1.3	11.5	0.0	0.0	0.0
CF fr Op $M US$	$394	-$39	$148	$143	$67	$98	$129	$206	$139	$317	$189	$281	$334	$427	$448		812.00%	<-Total Growth	10	Cash Flow		US$
Increase	150.01%	-110.01%	475.37%	-3.26%	-52.97%	44.84%	31.79%	60.03%	-32.49%	128.06%	-40.38%	48.68%	19.01%	27.61%	4.94%		SO	Buy Back, DRIP		S Iss		US$
5 year Running Average	$163	$138	$157	$161	$143	$83	$117	$129	$128	$178	$196	$226	$252	$310	$336		64.50%	<-Total Growth	10	CF 5 Yr Running		US$
CFPS US$	$9.60	-$1.24	$4.65	$3.97	$1.87	$2.69	$3.54	$3.66	$2.34	$5.29	$3.09	$3.87	$4.60	$5.87	$6.16		411.47%	<-Total Growth	10	Cash Flow per Share		US$
Increase	146.99%	-112.92%	474.71%	-14.52%	-53.05%	44.39%	31.25%	3.57%	-36.09%	126.08%	-41.65%	25.16%	19.01%	27.61%	4.94%		#NUM!	<-IRR #YR->	10	Cash Flow	812.00%	US$
5 year Running Average	$3.98	$3.32	$3.99	$4.18	$3.77	$2.39	$3.34	$3.15	$2.82	$3.51	$3.58	$3.65	$3.84	$4.54	$4.72		16.91%	<-IRR #YR->	5	Cash Flow	118.40%	US$
P/CF on Med Price	4.62	-41.22	11.03	17.28	40.33	25.82	18.81	15.23	15.88	1.93	7.25	5.79	8.98	0.00	0.00		#NUM!	<-IRR #YR->	10	Cash Flow per Share	411.47%	US$
P/CF on Closing Price	5.36	-37.29	11.96	19.37	43.80	22.63	14.23	17.56	5.11	2.96	12.50	7.64	5.90	4.63	6.86		1.79%	<-IRR #YR->	5	Cash Flow per Share	9.28%	US$
														-62.05%	Diff M/C		0.96%	<-IRR #YR->	10	CFPS 5 yr Running	10.04%	US$
Excl.Working Capital CF	-$215	$209	$47	$158	$156	$145	$129	$59	$127	$131	$72	$139	$0	$0	$0		1.76%	<-IRR #YR->	5	CFPS 5 yr Running	9.13%	US$
CF fr Op $M WC US$	$180	$170	$195	$301	$223	$242	$258	$265	$266	$448	$261	$420	$334	$427	$448		147.29%	<-Total Growth	10	Cash Flow less WC		US$
Increase	6.24%	-5.42%	14.62%	54.79%	-25.86%	8.40%	6.50%	2.78%	0.34%	68.42%	-41.74%	60.92%	-20.38%	27.61%	4.94%		9.48%	<-IRR #YR->	10	Cash Flow less WC	147.29%	US$
5 year Running Average	$148	$160	$166	$203	$214	$226	$244	$258	$251	$296	$300	$332	$346	$378	$378		10.24%	<-IRR #YR->	5	Cash Flow less WC	62.84%	US$
CFPS Excl. WC US$	$4.37	$5.34	$6.11	$8.36	$6.19	$6.68	$7.09	$4.72	$4.48	$7.48	$4.26	$5.78	$4.60	$5.87	$6.16		7.57%	<-IRR #YR->	10	CF less WC 5 Yr Run	107.38%	US$
Increase	4.95%	22.09%	14.42%	36.77%	-25.98%	8.06%	6.06%	-33.48%	-5.02%	66.96%	-42.98%	35.46%	-20.38%	27.61%	4.94%		6.36%	<-IRR #YR->	5	CF less WC 5 Yr Run	36.13%	US$
5 year Running Average	$3.62	$4.16	$4.57	$5.67	$6.07	$6.54	$6.89	$6.61	$5.83	$6.09	$5.61	$5.34	$5.32	$5.60	$5.33		0.79%	<-IRR #YR->	10	CFPS - Less WC	8.18%	US$
P/CF on Med Price	10.14	9.58	8.39	8.22	12.17	10.41	9.38	11.83	8.30	1.37	5.25	3.88	8.98	0.00	0.00		-4.01%	<-IRR #YR->	5	CFPS - Less WC	-18.52%	US$
P/CF on Closing Price	11.77	8.66	9.10	9.21	13.21	9.12	7.10	13.64	2.67	2.10	9.05	5.11	5.90	4.63	6.86		2.52%	<-IRR #YR->	10	CFPS 5 yr Running	28.31%	US$
		CF/-WC	P/CF Med	10 yr	15.56	5 yr	7.25	P/CF Med	10 yr	8.35	5 yr	5.25		-29.27%	Diff M/C		-4.95%	<-IRR #YR->	5	CFPS 5 yr Running	-22.40%	US$
													$26.79	<-12 mths	-92.48%
CF fr Op $M CDN$	$392.1	-$40.1	$147.4	$152.4	$78.2	$135.2	$172.8	$258.3	$189.6	$411.7	$240.6	$356.3	$422.8	$539.6	$566.2		987.59%	<-Total Growth	10	Cash Flow		CDN$
Increase	137.59%	-110.24%	467.21%	3.42%	-48.70%	72.89%	27.79%	49.52%	-26.59%	117.12%	-41.55%	48.05%	18.69%	27.61%	4.94%		ESPP	Buy Backs		S. Issues		CDN$
5 year Running Average	$171.9	$143.9	$162.9	$163.4	$146.0	$94.6	$137.2	$159.4	$166.8	$233.5	$254.6	$291.3	$324.2	$394.2	$425.1		102.44%	<-Total Growth	10	CF 5 Yr Running		CDN$
CFPS	$9.55	-$1.26	$4.63	$4.23	$2.17	$3.73	$4.75	$4.60	$3.19	$6.87	$3.93	$4.90	$5.82	$7.42	$7.79		488.28%	<-Total Growth	10	Cash Flow per Share		CDN$
Increase	134.72%	-113.2%	466.57%	-8.62%	-48.79%	72.35%	27.26%	-3.24%	-30.51%	115.24%	-42.80%	24.63%	18.69%	27.61%	4.94%		#NUM!	<-IRR #YR->	10	Cash Flow	987.59%	CDN$
5 year Running Average	$4.21	$3.47	$4.14	$4.24	$3.86	$2.70	$3.90	$3.89	$3.69	$4.63	$4.67	$4.70	$4.94	$5.79	$5.97		15.57%	<-IRR #YR->	5	Cash Flow	106.21%	CDN$
P/CF on Med Price	4.75	-39.66	10.91	16.60	39.42	23.15	16.47	16.08	14.77	1.87	7.46	10.41	6.93	0.00	0.00		#NUM!	<-IRR #YR->	10	Cash Flow per Share	488.28%	CDN$
P/CF on Closing Price	5.29	-37.31	12.10	19.47	43.85	22.31	14.09	17.61	5.11	2.96	12.52	7.63	5.98	4.69	6.86		0.63%	<-IRR #YR->	5	Cash Flow per Share	3.19%	CDN$
														-61.24%	Diff M/C		3.07%	<-IRR #YR->	10	CFPS 5 yr Running	35.35%	CDN$
Excl.Working Capital CF	-$213.5	$212.9	$46.3	$168.1	$181.0	$200.2	$173.6	$74.3	$173.3	$170.1	$91.7	$176.2	$0.0	$0.0	$0.0		3.80%	<-IRR #YR->	5	CFPS 5 yr Running	20.49%	CDN$
CF fr Op $M WC	$178.6	$172.7	$193.7	$320.5	$259.2	$335.3	$346.3	$332.6	$362.9	$581.9	$332.3	$532.5	$422.8	$539.6	$566.2		208.28%	<-Total Growth	10	Cash Flow less WC		CDN$
Increase	0.96%	-3.29%	12.13%	65.47%	-19.13%	29.40%	3.27%	-3.97%	9.11%	60.35%	-42.89%	60.24%	-20.59%	27.61%	4.94%		11.92%	<-IRR #YR->	10	Cash Flow less WC	208.28%	CDN$
5 year Running Average	$157.4	$166.8	$172.4	$208.5	$224.9	$256.3	$291.0	$318.8	$327.3	$391.8	$391.2	$428.4	$446.5	$481.8	$478.7		8.99%	<-IRR #YR->	5	Cash Flow less WC	53.76%	CDN$
CFPS Excl. WC	$4.35	$5.43	$6.08	$8.89	$7.18	$9.26	$9.52	$5.92	$6.11	$9.71	$5.43	$7.32	$5.82	$7.42	$7.79		9.89%	<-IRR #YR->	10	CF less WC 5 Yr Run	156.84%	CDN$
Increase	-0.26%	24.84%	11.93%	46.21%	-19.26%	28.99%	2.84%	-37.85%	3.29%	58.96%	-44.10%	34.89%	-20.59%	27.61%	4.94%		8.04%	<-IRR #YR->	5	CF less WC 5 Yr Run	47.22%	CDN$
5 year Running Average	$3.86	$4.33	$4.74	$5.82	$6.39	$7.37	$8.18	$8.15	$7.60	$8.10	$7.34	$6.90	$6.88	$7.14	$6.76		3.04%	<-IRR #YR->	10	CFPS - Less WC	34.86%	CDN$
P/CF on Med Price	10.42	9.22	8.30	7.89	11.89	9.33	8.22	12.49	7.72	1.32	5.40	6.97	6.93	0.00	0.00		-5.11%	<-IRR #YR->	5	CFPS - Less WC	-23.06%	CDN$
P/CF on Closing Price	11.62	8.67	9.21	9.26	13.23	8.99	7.03	13.68	2.67	2.10	9.06	5.10	5.98	4.69	6.86		4.76%	<-IRR #YR->	10	CFPS 5 yr Running	59.18%	CDN$
*Operational Cash Flow per share		CF/-WC	P/CF Med	10 yr	15.43	5 yr	10.41	P/CF Med	10 yr	8.06	5 yr	6.97		-25.77%	Diff M/C		-3.36%	<-IRR #YR->	5	CFPS 5 yr Running	-15.70%	CDN$
		-31.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	72.7								Shares
							-36.4	0.0	0.0	0.0	0.0	72.7								Shares
		$39	$0	$0	$0	$0	$0	$0	$0	$0	$0	$281								Cash Flow		US$
							-$129	$0	$0	$0	$0	$281								Cash Flow		US$
		$1.24	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.87								Cash Flow per Share		US$
							-$3.54	$0.00	$0.00	$0.00	$0.00	$3.87								Cash Flow per Share		US$
		-$3.32	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.65								CFPS 5 yr Running		US$
							-$3.34	$0.00	$0.00	$0.00	$0.00	$3.65								CFPS 5 yr Running		US$
		-$170	$0	$0	$0	$0	$0	$0	$0	$0	$0	$420								Cash Flow less WC		US$
							-$258	$0	$0	$0	$0	$420								Cash Flow less WC		US$
		-$160	$0	$0	$0	$0	$0	$0	$0	$0	$0	$332								CF less WC 5 Yr Run		US$
							-$244	$0	$0	$0	$0	$332								CF less WC 5 Yr Run		US$
		-$5.34	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.78								CFPS - Less WC		US$
							-$7.09	$0.00	$0.00	$0.00	$0.00	$5.78								CFPS - Less WC		US$
		-$4.16	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5.34								CFPS 5 yr Running		US$
							-$6.89	$0.00	$0.00	$0.00	$0.00	$5.34								CFPS 5 yr Running		US$
		$40.1	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$356.3								Cash Flow		CDN$
							-$172.8	$0.0	$0.0	$0.0	$0.0	$356.3								Cash Flow		CDN$
		$1.26	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.90								Cash Flow per Share		CDN$
							-$4.75	$0.00	$0.00	$0.00	$0.00	$4.90								Cash Flow per Share		CDN$
		-$3.47	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.70								CFPS 5 yr Running		CDN$
							-$3.90	$0.00	$0.00	$0.00	$0.00	$4.70								CFPS 5 yr Running		CDN$
		-$172.7	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$532.5								Cash Flow less WC		CDN$
							-$346.3	$0.0	$0.0	$0.0	$0.0	$532.5								Cash Flow less WC		CDN$
		-$166.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$428.4								CF less WC 5 Yr Run		CDN$
							-$291.0	$0.0	$0.0	$0.0	$0.0	$428.4								CF less WC 5 Yr Run		CDN$
		-$5.43	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.32								CFPS - Less WC		CDN$
							-$9.52	$0.00	$0.00	$0.00	$0.00	$7.32								CFPS - Less WC		CDN$
		-$4.33	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.90								CFPS 5 yr Running		CDN$
							-$8.18	$0.00	$0.00	$0.00	$0.00	$6.90								CFPS 5 yr Running		CDN$
Changes in operating assets and liabilities		-$182.9	-$28.3	-$145.893	-$165.978
Trade & Rec						$13.234	$63.631	$64.4
Construction Contract Assets						-$2.842	$77.227	-$40.1
Financial Assets, Other						-$4.473	-$59.181	$41.2
Inventories						-$22.371	$2.225	$1.1
Current Tax Assets						-$59.623	-$33.175	-$37.4
Non-Financial Assets						$2.106	-$6.401	$31.5
Orbital Rec						-$30.833	-$11.666	-$5.8
Trade & Other Payables/Rec						-$42.060	$28.133	-$17.6	$8	-$20	$33	-$20
Accts Pay, Accrued Liab										$7	-$84	-$95
Contract Liabilites										-$117	$5	$10
Prepaid and other assets												-$18
Other										-$1	-$26	-$16
Income Tax Rec									-$1
Financial Liab., Accts Pay						-$19.378	-$17.582	$4.7	-$9
Provision
Constructions Contreact Liab.						$33.911	-$196.053	-$39.7	-$177
Employee Benefits						-$52.873	$3.856	-$24.1	-$13
Non-financial Liab.						-$1.901	-$10.083	-$32.5
Other									$65
Income taxes paid		-$30.0	-$18.0	-$22.159	-$14.996	-$13.057	-$14.483	-$4.9
Sum		-$212.86	-$46.29	-$168.05	-$180.97	-$200.16	-$173.55	-$59.2	-$127	-$131	-$72	-$139								In financial year 2018, they
Google		-$2.4	$3.7	-$169.21	-$190.02	-$200.16	-$173.53	-$59	-$127	-$131	-$72	-$139								redid 2017 and 2016 accts.
Difference				$1.16	$9.05	$0.00	-$0.02	$0	$0	$0	$0	$0
TD					101	-149	-81	14		<--2019
							-81	84	-77	<--2020
Cash from OA					58	101	54	105	139
						TD	TD	TD	TD
							<--CDN$	US$--->
OPM	56.91%	-5.27%	16.83%	8.49%	3.73%	6.38%	8.37%	12.62%	6.49%	19.03%	10.97%	15.88%	18.45%				401.05%	<-Total Growth	10	OPM
Increase	245.12%	-109%	-419.16%	-49.54%	-56.14%	71.38%	31.11%	50.79%	-48.57%	193.08%	-42.35%	44.73%	16.19%					Should increase		or be stable.
Diff from Median	484.8%	-154.2%	73.0%	-12.7%	-61.7%	-34.4%	-14.0%	29.7%	-33.3%	95.5%	12.7%	63.1%	89.6%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio								OPM	10 Yrs	9.73%	5 Yrs	12.62%					should be	zero, it is a		check on calculations
Long Term Debt US$						$710.3	$498.8	$2,942.9	$3,030	$2,915	$2,414	$2,062	$2,926							Debt		US$
Change							-29.77%	489.95%	2.96%	-3.80%	-17.19%	-14.58%	41.90%				-9.19%	<-Median->	6	Change		US$
Debt/Market Cap Ratio						0.32	0.27	0.81	4.27	3.11	1.02	0.96	1.48	<---			0.96	<-Median->	7	Debt/Market Cap Ratio		US$
Assets/Current Liabilities Ratio						3.31	3.29	7.09	5.89	5.18	6.76	7.23	6.94				5.89	<-Median->	7	Assets/Current Liabilities Ratio		US$
Debt to Cash Flow (Years)						7.28	3.88	14.29	21.80	9.20	12.77	7.34	8.75				9.20	<-Median->	7	Debt to Cash Flow (Years)		US$
Long Term Debt CDN$						$983.6	$669.8	$3,691.9	$4,134	$3,786	$3,074	$2,614	$3,700							Debt		CDN$
Change							-31.90%	451.19%	11.96%	-8.41%	-18.82%	-14.94%	41.52%				-11.68%	<-Median->	6	Change		CDN$
Debt/Market Cap Ratio						0.33	0.28	0.81	4.27	3.10	1.02	0.96	1.46	<---			0.96	<-Median->	7	Debt/Market Cap Ratio		CDN$
Assets/Current Liabilities Ratio						3.31	3.29	7.09	5.89	5.18	6.76	7.23	6.94				5.89	<-Median->	7	Assets/Current Liabilities Ratio		CDN$
Debt to Cash Flow (Years)						7.28	3.88	14.29	21.80	9.20	12.77	7.34	8.75				9.20	<-Median->	7	Debt to Cash Flow (Years)		CDN$
Intangibles US$		$13.2	$331.4	$313.6	$318.2	$313.2	$331.6	$1,753.4	$1,232	$991	$895	$787	$943				5877.44%	<-Total Growth	10	Intangibles		US$
Goodwill		$175.5	$647.7	$698.2	$707.7	$696.7	$699.5	$2,374.4	$1,751	$1,455	$1,627	$1,627	$1,455				827.13%	<-Total Growth	10	Goodwill		US$
Total		$188.7	$979.1	$1,011.8	$1,025.9	$1,009.9	$1,031.1	$4,127.8	$2,983.0	$2,446.0	$2,522.0	$2,414.0	$2,398				1179.59%	<-Total Growth	10	Total		US$
Change							2.10%	300.34%	-27.73%	-18.00%	3.11%	-4.28%	-0.66%				-1.09%	<-Median->	6	Change		US$
Intangible/Market Cap Ratio							0.56	1.14	4.20	2.61	1.07	1.12	1.21	<---			1.13	<-Median->	6	Intangible/Market Cap Ratio		US$
Intangibles CDN$		$13.4	$329.7	$333.5	$369.1	$433.8	$445.2	$2,200	$1,681	$1,287	$1,140	$998	$1,192				7351.52%	<-Total Growth	10	Intangibles		CDN$
Goodwill		$178.5	$644.4	$742.6	$821.0	$964.7	$939.2	$2,979	$2,389	$1,890	$2,071	$2,063	$1,840				1055.76%	<-Total Growth	10	Goodwill		CDN$
Total	$40.8	$191.9	$974.1	$1,076.1	$1,190.1	$1,398.5	$1,384.4	$5,178.3	$4,069.4	$3,176.9	$3,211.0	$3,060.5	$3,032.0				1495.14%	<-Total Growth	10	Total		CDN$
Change	-94.40%	370.26%	407.72%	10.47%	10.59%	17.50%	-1.00%	274.05%	-21.41%	-21.93%	1.07%	-4.69%	-0.93%				5.77%	<-Median->	10	Change		CDN$
Intangible/Market Cap Ratio	0.02	0.13	0.55	0.36	0.35	0.46	0.57	1.14	4.20	2.60	1.07	1.13	1.20	<---			0.82	<-Median->	10	Intangible/Market Cap Ratio		CDN$
Current Assets US$	$1,128.90	$507.33	$648.53	$680.91	$739.60	$769.13	$671.63	$805.3	$637	$1,261	$468	$529	$463				Liquidity ratio of 1.5 and up, best					US$
Current Liabilities	$477.34	$347.13	$869.18	$963.54	$936.67	$787.79	$779.31	$939.3	$849	$996	$663	$622	$638				0.82	<-Median->	10	Ratio		US$
Liquidity Ratio	2.36	1.46	0.75	0.71	0.79	0.98	0.86	0.86	0.75	1.27	0.71	0.85	0.73				0.85	<-Median->	5	Ratio		US$
Curr Long Term Db								$18.1	$17	$17	$8	$24	$18
Assets US$	$1,379.3	$752.4	$2,326.6	$2,429.7	$2,569.9	$2,607.7	$2,561.2	$6,657.3	$5,001	$5,157	$4,483	$4,498	$4,425				Debt Ratio of 1.5 and up, best					US$
Liabilities	$837.7	$519.0	$2,059.2	$1,681.1	$1,876.9	$1,807.8	$1,698.2	$4,643.7	$4,357	$4,395	$3,547	$3,035	$3,178				1.40	<-Median->	10	Ratio		US$
Debt Ratio	1.65	1.45	1.13	1.45	1.37	1.44	1.51	1.43	1.15	1.17	1.26	1.48	1.39				1.26	<-Median->	5	Ratio		US$
Estimates BVPS													$19.80	$22.20	$21.80			Estimates		Estimates BVPS
Estimate Book Value													$1,439.5	$1,613.9	$1,584.9			Estimates		Estimate Book Value
P/B Ratio (Close)													1.37	1.22	1.94			Estimates		P/B Ratio (Close)
Difference from 10 year median														-53.93%	Diff M/C			Estimates		Difference from 10 yr med.
Book Value US$	$541.6	$233.4	$267.4	$748.5	$693.0	$799.9	$863.0	$2,013.6	$644	$762	$936	$1,463	$1,247
NCI	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.00	1.00	1.00	1.00	1.00
Book Value US$	$541.6	$233.4	$267.4	$748.5	$693.0	$799.9	$863.0	$2,013.6	$643	$761	$935	$1,462	$1,246	$1,246.0	$1,246.0		526.31%	<-Total Growth	10	Book Value		US$
Book Value per share	$13.19	$7.34	$8.39	$20.76	$19.19	$22.08	$23.72	$35.82	$10.83	$12.70	$15.28	$20.11	$17.14	$17.14	$17.14		173.98%	<-Total Growth	10	Book Value per Share		US$
Change	4.96%	-44.36%	14.36%	147.32%	-7.56%	15.06%	7.44%	51.00%	-69.77%	17.33%	20.25%	31.63%	-14.77%	0.00%	0.00%		-52.11%	P/B Ratio		Current/Historical Median		US$
P/B Ratio (Median)	3.36	6.97	6.11	3.31	3.92	3.15	2.80	1.56	3.43	0.80	1.47	1.11	2.41	0.00	0.00		3.31	P/B Ratio		Historical Median		US$
P/B Ratio (Close)	3.90	6.30	6.62	3.71	4.26	2.76	2.12	1.80	1.10	1.23	2.53	1.47	1.58	1.58	2.47		10.60%	<-IRR #YR->	10	Book Value	173.98%	US$
Change	20.69%	61.58%	5.07%	-44.01%	14.86%	-35.17%	-23.17%	-15.37%	-38.49%	11.67%	104.79%	-41.87%	7.92%	0.00%	55.56%		-3.25%	<-IRR #YR->	5	Book Value	-15.23%	US$
Leverage (A/BK)	2.55	3.22	8.70	3.25	3.71	3.26	2.97	3.31	7.78	6.78	4.79	3.08	3.55				3.51	<-Median->	10	A/BV		US$
Debt/Equity Ratio	1.55	2.22	7.70	2.25	2.71	2.26	1.97	2.31	6.78	5.78	3.79	2.08	2.55				2.51	<-Median->	10	Debt/Eq Ratio		US$
Sharerholders Equity (Assets less liabilities)								P/BV	10 yr Med	2.98	5 yr Med	1.47		-46.78%	Diff M/C		3.22	Historical		A/BV		US$
		-$7.34	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$20.11
							-$23.72	$0.00	$0.00	$0.00	$0.00	$20.11
Current Assets	$1,122.80	$515.95	$645.22	$724.22	$858.01	$1,065.05	$901.79	$1,010.25	$869	$1,638	$596	$671	$585				Liquidity ratio of 1.5 and up, best					CDN$
Current Liabilities	$474.77	$353.03	$864.75	$1,024.82	$1,086.63	$1,090.88	$1,046.38	$1,178.35	$1,158	$1,294	$844	$789	$807				0.82	<-Median->	10	Ratio		CDN$
Liquidity Ratio	2.36	1.46	0.75	0.71	0.79	0.98	0.86	0.86	0.75	1.27	0.71	0.85	0.73				0.85	<-Median->	5	Ratio		CDN$
Liq. with CF aft div	3.19	1.35	0.87	0.81	0.82	1.05	0.98	1.01	0.84	1.58	0.99	1.30	1.25				1.01	<-Median->	5	Ratio		CDN$
Liq. CF re  Inv+Div	2.96	1.35	0.42	0.79	0.73	0.96	0.87	0.28	0.71	1.56	0.99	0.94	1.25				0.94	<-Median->	5	Ratio		CDN$
Curr Long Term Debt	$0.000	$1.834	$48.207	$73.429	$41.308	$2.719	$136.811	$22.706	$23	$22	$10	$30	$23									CDN$
Liquidity Less CLTD	2.36	1.47	0.79	0.76	0.82	0.98	0.99	0.87	0.77	1.29	0.71	0.88	$1				0.87	<-Median->	5	Ratio		CDN$
Liq. with CF aft div	3.19	1.35	0.92	0.87	0.85	1.05	1.12	1.03	0.86	1.61	1.00	1.35	1.28				1.03	<-Median->	5	Ratio		CDN$
Short by				$227.18	$187.31	$23.12	$7.77	$145.40	$266	-$366	$238	$87	$198							Short by		CDN$
Assets	$1,371.8	$765.2	$2,314.8	$2,584.2	$2,981.4	$3,611.0	$3,438.9	$8,351.58	$6,822	$6,698	$5,708	$5,703	$5,595				Debt Ratio of 1.5 and up, best					CDN$
Liabilities	$833.1	$527.8	$2,048.7	$1,788.1	$2,177.4	$2,503.3	$2,280.2	$5,825.52	$5,944	$5,708	$4,516	$3,848	$4,018				1.40	<-Median->	10	Ratio		CDN$
Debt Ratio	1.65	1.45	1.13	1.45	1.37	1.44	1.51	1.43	1.15	1.17	1.26	1.48	1.39				1.26	<-Median->	5	Ratio		CDN$
Estimates BVPS													$25.04	$28.07	$27.56			Estimates		Estimates BVPS
Estimate Book Value													$1,820.1	$2,040.7	$2,003.9			Estimates		Estimate Book Value
P/B Ratio (Close)													1.39	1.24	1.94			Estimates		P/B Ratio (Close)
Difference from 10 year median														-47.40%	Diff M/C			Estimates		Difference from 10 yr med.
Book Value CDN$	$538.7	$237.4	$266.1	$796.2	$804.0	$1,107.7	$1,158.7	$2,526.1	$879	$990	$1,192	$1,855	$1,577
NCI	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.36	1.30	1.27	1.27	1.26
Book Value CDN$	$538.7	$237.4	$266.1	$796.2	$804.0	$1,107.7	$1,158.7	$2,526.1	$877	$988	$1,190	$1,854	$1,575	$1,575.4	$1,575.4		680.76%	<-Total Growth	10	Book Value		CDN$
Book Value per share	$13.12	$7.46	$8.35	$22.08	$22.26	$30.58	$31.85	$44.94	$14.77	$16.50	$19.45	$25.50	$21.67	$21.67	$21.67		241.55%	<-Total Growth	10	Book Value per Share		CDN$
Change	-0.25%	-43.11%	11.88%	164.40%	0.82%	37.34%	4.18%	41.08%	-67.13%	11.70%	17.88%	31.07%	-15.00%	0.00%	0.00%		-53.56%	P/B Ratio		Current/Historical Median		CDN$
P/B Ratio (Median)	3.46	6.71	6.04	3.18	3.83	2.83	2.46	1.64	3.19	0.78	1.51	2.00	1.86	0.00	0.00		3.46	P/B Ratio		Historical Median		CDN$
P/B Ratio (Close)	3.85	6.31	6.70	3.73	4.27	2.72	2.10	1.80	1.10	1.23	2.53	1.47	1.60	1.60	2.47		13.07%	<-IRR #YR->	10	Book Value	241.55%	CDN$
Change	19.01%	63.68%	6.22%	-44.38%	14.43%	-36.15%	-22.88%	-14.25%	-38.68%	11.76%	105.03%	-42.05%	9.47%	0.00%	53.60%		-4.35%	<-IRR #YR->	5	Book Value	-19.96%	CDN$
Leverage (A/BK)	2.55	3.22	8.70	3.25	3.71	3.26	2.97	3.31	7.78	6.78	4.79	3.08	3.55	0.00	0.00		3.51	<-Median->	10	A/BV		CDN$
Debt/Equity Ratio	1.55	2.22	7.70	2.25	2.71	2.26	1.97	2.31	6.78	5.78	3.79	2.08	2.55	0.00	0.00		2.51	<-Median->	10	Debt/Eq Ratio		CDN$
Sharerholders Equity (Assets less liabilities)								P/BV	10 yr Med	2.64	5 yr Med	1.64		-39.23%	Diff M/C		3.22	Historical		A/BV		CDN$
		-$7.46	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$25.50
							-$31.85	$0.00	$0.00	$0.00	$0.00	$25.50
													$195	<-12 mths	72.57%
Comprehensive Income US$	$7.63	$180.31	$71.86	$274.00	$43.02	$225.18	$66.53	$95.0	-$1,295	$86	$142	$113					-37.33%	<-Total Growth	10	Comprehensive Income		US$
Increase	1615.73%	2263%	-60.15%	281.28%	-84.30%	423.41%	-70.46%	42.80%	-1463.16%	106.64%	65.12%	-20.42%					42.80%	<-Median->	5	Comprehensive Income		US$
5 Yr Running Average	$40.26	$59.92	$81.05	$106.66	$115.37	$158.88	$136.12	$140.75	-$173	-$164	-$181	-$172					-4.57%	<-IRR #YR->	10	Comprehensive Income	-37.33%	US$
ROE	1.4%	77.2%	26.9%	36.6%	6.2%	28.1%	7.7%	4.7%	-201.4%	11.3%	15.2%	7.7%					11.18%	<-IRR #YR->	5	Comprehensive Income	69.86%	US$
5Yr Median	1.4%	1.4%	26.9%	26.9%	26.9%	28.1%	26.9%	7.7%	6.2%	7.7%	7.7%	7.7%					#NUM!	<-IRR #YR->	10	5 Yr Running Average	-311.96%	US$
% Difference from NI	-81.3%	14.8%	-17.1%	177.4%	5.9%	118.3%	-36.0%	-5.4%	2.5%	-21.1%	-53.1%	145.7%					#NUM!	<-IRR #YR->	5	5 Yr Running Average	-226.21%	US$
Median Values									Diff	5, 10 yr	-1.5%	-5.4%					7.7%	<-Median->	5	Return on Equity		US$
		-$180.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$113.0
							-$66.5	$0.0	$0.0	$0.0	$0.0	$113.0
		-$59.9	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$171.8
							-$136.1	$0.0	$0.0	$0.0	$0.0	-$171.8
Current Liability Coverage Ratio	0.38	0.49	0.22	0.31	0.24	0.31	0.33	0.28	0.31	0.45	0.39	0.68	0.52							CFO / Current Liabilities		US$
5 year Median	0.50	0.50	0.49	0.38	0.31	0.31	0.31	0.31	0.31	0.31	0.33	0.39	0.45				0.31	<-Median->	10	Current Liability Cov Ratio		US$
Asset Efficiency Ratio	13.02%	22.57%	8.37%	12.40%	8.69%	9.29%	10.07%	3.98%	5.32%	8.69%	5.82%	9.34%	7.56%							CFO / Total Assets		US$
5 year Median	13.02%	13.75%	13.02%	13.02%	12.40%	9.29%	9.29%	9.29%	8.69%	8.69%	5.82%	5.82%	7.56%				8.7%	<-Median->	10	Return on Assets		US$
Return on Assets ROA	3.0%	20.9%	3.7%	4.1%	1.6%	4.0%	4.1%	1.5%	-25.3%	2.1%	6.8%	1.0%	0.8%				Net	Income/Assets		Return on Assets		US$
5Yr Median	6.7%	7.9%	3.7%	4.1%	3.7%	4.0%	4.0%	4.0%	1.6%	2.1%	2.1%	1.5%	1.0%				2.9%	<-Median->	10	Asset Efficiency Ratio		US$
Return on Equity ROE	7.6%	67.3%	32.4%	13.2%	5.9%	12.9%	12.0%	5.0%	-196.6%	14.3%	32.4%	3.1%	2.8%				Net Inc/	Shareholders' equity		Return on Equity		US$
5Yr Median	17.8%	20.3%	20.3%	20.3%	13.2%	13.2%	12.9%	12.0%	5.9%	12.0%	12.0%	5.0%	3.1%				12.5%	<-Median->	10	Return on Equity		US$
													$123.00	<-12 mths	167.39%
Net Income US$	$40.92	$157.09	$86.72	$98.76	$40.62	$103.15	$103.99	$100.40	-$1,264	$109	$303	$46	$35.5	$136	$227		-70.72%	<-Total Growth	10	Net Income		US$
Increase	-60.49%	283.89%	-44.80%	13.88%	-58.88%	153.98%	0.81%	-3.45%	-1358.96%	-108.62%	177.98%	-84.82%	-22.83%	283.10%	66.91%		EPS/CF Ratio should not be higher than 1.00					US$
5 Yr Running Average	$70.4	$87.5	$85.6	$97.4	$84.8	$97.3	$86.6	$89.4	-$183	-$169	-$130	-$141	-$154	$126	$150		-11.56%	<-IRR #YR->	10	Net Income	-70.72%	US$
Operating Cash Flow	$394.26	-$39.47	$148.14	$143.32	$67.40	$97.63	$128.66	$205.90	$139	$317	$189	$281					-15.05%	<-IRR #YR->	5	Net Income	-55.76%	US$
Investment Cash Flow	-$36.38	$713.86	-$929.73	-$28.98	-$117.03	-$76.18	-$98.56	-$2,387.70	-$150	-$13	$317	-$234					#NUM!	<-IRR #YR->	10	5 Yr Running Average	-261.36%	US$
Total Accruals	-$316.95	-$517.30	$868.31	-$15.57	$90.25	$81.71	$73.89	$2,282.20	-$1,253	-$195	-$203	-$1					#NUM!	<-IRR #YR->	5	5 Yr Running Average	-262.86%	US$
Total Assets	$1,379.3	$752.4	$2,326.6	$2,429.7	$2,569.9	$2,607.7	$2,561.2	$6,657.3	$5,001	$5,157	$4,483	$4,498						Balance Sheet		Assets		US$
Accruals Ratio	-22.98%	-68.75%	37.32%	-0.64%	3.51%	3.13%	2.88%	34.28%	-25.05%	-3.78%	-4.53%	-0.02%					-3.78%	<-Median->	5	Ratio		US$
EPS/CF Ratio	0.23	0.75	0.45	0.34	0.18	0.41	0.39	0.52	-4.86	0.24	1.17	0.11					0.37	<-Median->	10	EPS/CF Ratio		US$
		-$157.1	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$46.0
							-$104.0	$0.0	$0.0	$0.0	$0.0	$46.0
		-$87.5	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$141.1
							-$86.6	$0.0	$0.0	$0.0	$0.0	-$141.1
Financial Cash Flow US$	-$140.53	-$647.07	$586.24	-$89.03	$18.59	-$8.42	-$62.68	$2,205.10	$13	-$238	-$579	-$31						C F Statement		Financial Cash Flow		US$
Total Accruals	-$176.42	$129.77	$282.07	$73.46	$71.66	$90.13	$136.57	$77.10	-$1,266	$43	$376	$30								Accruals		US$
Accruals Ratio	-12.79%	17.25%	12.12%	3.02%	2.79%	3.46%	5.33%	1.16%	-25.31%	0.83%	8.39%	0.67%					0.83%	<-Median->	5	Ratio		US$
													$246.56	<-12 mths	72.10%
Comprehensive Income CDN$	$7.59	$183.38	$71.50	$291.42	$49.91	$311.82	$89.33	$119.18	-$1,767	$112	$181	$143					-21.88%	<-Total Growth	10	Comprehensive Income		CDN$
Increase	1540.42%	2316%	-61.01%	307.61%	-82.87%	524.76%	-71.35%	33.42%	-1582.36%	106.32%	61.86%	-20.76%					33.42%	<-Median->	5	Comprehensive Income		CDN$
5 Yr Running Average	$49.59	$67.15	$88.14	$110.67	$120.76	$181.61	$162.80	$172.33	-$239	-$227	-$253	-$242					-2.44%	<-IRR #YR->	10	Comprehensive Income	-21.88%	CDN$
ROE	1.4%	77.2%	26.9%	36.6%	6.2%	28.1%	7.7%	4.7%	-201.4%	11.3%	15.2%	7.7%					9.91%	<-IRR #YR->	5	Comprehensive Income	60.38%	CDN$
5Yr Median	1.4%	1.4%	26.9%	26.9%	26.9%	28.1%	26.9%	7.7%	6.2%	7.7%	7.7%	7.7%					#NUM!	<-IRR #YR->	10	5 Yr Running Average	-460.88%	CDN$
% Difference from NI	-81.3%	14.8%	-17.1%	177.4%	5.9%	118.3%	-36.0%	-5.4%	2.5%	-21.1%	-53.1%	145.7%					#NUM!	<-IRR #YR->	5	5 Yr Running Average	-248.86%	CDN$
Median Values									Diff	5, 10 yr	-1.5%	-5.4%					7.7%	<-Median->	5	Return on Equity		CDN$
		-$183.4	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0	$0	$0	$143
							-$89.3	$0.0	$0	$0	$0	$143
		-$67.2	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0	$0	$0	-$242
							-$162.8	$0.0	$0	$0	$0	-$242
Current Liability Coverage Ratio	0.38	0.49	0.22	0.31	0.24	0.31	0.33	0.28	0.31	0.45	0.39	0.68	0.52							CFO / Current Liabilities		CDN$
5 year Median	0.50	0.50	0.49	0.38	0.31	0.31	0.31	0.31	0.31	0.31	0.33	0.39	0.45				0.31	<-Median->	10	Current Liability Cov Ratio		CDN$
Asset Efficiency Ratio	13.02%	22.57%	8.37%	12.40%	8.69%	9.29%	10.07%	3.98%	5.32%	8.69%	5.82%	9.34%	7.56%							CFO / Total Assets		CDN$
5 year Median	13.02%	13.75%	13.02%	13.02%	12.40%	9.29%	9.29%	9.29%	8.69%	8.69%	5.82%	5.82%	7.56%				8.7%	<-Median->	10	Return on Assets		CDN$
Return on Assets ROA	3.0%	20.9%	3.7%	4.1%	1.6%	4.0%	4.1%	1.5%	-25.3%	2.1%	6.8%	1.0%	0.8%				Net	Income/Assets		Return on Assets		CDN$
5Yr Median	6.7%	7.9%	3.7%	4.1%	3.7%	4.0%	4.0%	4.0%	1.6%	2.1%	2.1%	1.5%	1.0%				2.9%	<-Median->	10	Asset Efficiency Ratio		CDN$
Return on Equity ROE	7.6%	67.3%	32.4%	13.2%	5.9%	12.9%	12.0%	5.0%	-196.6%	14.3%	32.4%	3.1%	2.8%				Net Inc/	Shareholders' equity		Return on Equity		CDN$
5Yr Median	17.8%	20.3%	20.3%	20.3%	13.2%	13.2%	12.9%	12.0%	5.9%	12.0%	12.0%	5.0%	3.1%				12.5%	<-Median->	10	Return on Equity		CDN$
													$155.52	<-12 mths	166.67%
Net Income CDN$	$40.70	$159.76	$86.28	$105.05	$47.12	$142.84	$139.63	$125.95	-$1,724	$142	$386	$58	$44.9	$172.0	$287.0		-63.50%	<-Total Growth	10	Net Income		CDN$
Increase	-62.45%	292.54%	-46.00%	21.75%	-55.14%	203.16%	-2.25%	-9.79%	-1469.05%	-108.21%	172.50%	-84.88%	-23.03%	283.10%	66.91%		EPS/CF Ratio should not be higher than 1.00					CDN$
5 Yr Running Average	$75.2	$90.5	$88.7	$100.0	$87.8	$108.2	$104.2	$112.1	-$253.8	-$234.9	-$186.3	-$202.5	-$218.8	$160.5	$189.6		-9.59%	<-IRR #YR->	10	Net Income	-63.50%	CDN$
Operating Cash Flow	$392.13	-$40.14	$147.39	$152.43	$78.19	$135.19	$172.76	$258.30	$190	$412	$241	$356					-16.02%	<-IRR #YR->	5	Net Income	-58.23%	CDN$
Investment Cash Flow	-$36.19	$726.00	-$924.99	-$30.83	-$135.77	-$105.49	-$132.34	-$2,995.37	-$205	-$17	$404	-$297					#NUM!	<-IRR #YR->	10	5 Yr Running Average	-323.90%	CDN$
Total Accruals	-$315.24	-$526.10	$863.88	-$16.56	$104.70	$113.15	$99.21	$2,863.02	-$1,709	-$253	-$258	-$1					#NUM!	<-IRR #YR->	5	5 Yr Running Average	-294.42%	CDN$
Total Assets	$1,371.8	$765.2	$2,314.8	$2,584.2	$2,981.4	$3,611.0	$3,438.9	$8,351.6	$6,822	$6,698	$5,708	$5,703						Balance Sheet		Assets		CDN$
Accruals Ratio	-22.98%	-68.75%	37.32%	-0.64%	3.51%	3.13%	2.88%	34.28%	-25.05%	-3.78%	-4.53%	-0.02%					-3.78%	<-Median->	5	Ratio		CDN$
EPS/CF Ratio	0.23	0.75	0.45	0.34	0.18	0.41	0.39	0.52	-4.86	0.24	1.17	0.11					0.37	<-Median->	10	EPS/CF Ratio		CDN$
		-$159.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$58.3
							-$139.6	$0.0	$0.0	$0.0	$0.0	$58.3
		-$90.5	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$202.5
							-$104.2	$0.0	$0.0	$0.0	$0.0	-$202.5
Chge in Close	18.71%	-6.88%	18.84%	47.07%	15.37%	-12.31%	-19.66%	20.97%	-79.84%	24.83%	141.70%	-24.04%	-6.96%	0.00%	53.60%			Count	22	Years of data		CDN$
up/down/neutral		up	up	down					down	up								Count	11	50.00%		CDN$
Any Predictions?			yes							Yes							% right	Count	5	45.45%		CDN$
Financial Cash Flow	-$139.77	-$658.08	$583.25	-$94.69	$21.56	-$11.66	-$84.16	$2,766.30	$18	-$309	-$737	-$39						C F Statement		Financial Cash Flow		CDN$
Total Accruals	-$175.47	$131.98	$280.64	$78.13	$83.13	$124.81	$183.37	$96.72	-$1,727	$56	$479	$38								Accruals		CDN$
Accruals Ratio	-12.79%	17.25%	12.12%	3.02%	2.79%	3.46%	5.33%	1.16%	-25.31%	0.83%	8.39%	0.67%					0.83%	<-Median->	5	Ratio		CDN$
Cash US$	$230.70	$250.57	$24.96	$47.30	$14.77	$30.01	-$3.80	$19.10	$43	$109	$31	$47	$23
Cash CDN$	$229.46	$254.83	$24.84	$50.31	$17.13	$41.56	-$5.11	$23.96	$59	$142	$39	$60	$29							Cash		CDN$
Cash per Share	$5.59	$8.01	$0.78	$1.40	$0.47	$1.15	-$0.14	$0.43	$0.99	$2.36	$0.64	$0.82	$0.40				$0.82	<-Median->	5	Cash per Share		CDN$
Percentage of Stock Price	11.05%	17.02%	1.39%	1.70%	0.50%	1.38%	-0.21%	0.53%	6.06%	11.61%	1.31%	2.19%	1.15%				2.19%	<-Median->	5	% of Stock Price		CDN$
Notes:
June 5, 2022.  Last estimates were for 2021, 2022 and 2023 of $1780M, $1952M and $2060M for Revenue, -$0.41, $1.18 and $2.84 for EPS,
$0.04, $0.04 and $0.04 for Dividends, $28.2M, $188M and $349M for FCF, $3.51, $4.79 and $6.16 for CFPS, and -$28.9M, $91.6M and $209M for Net Income.
June 5, 2021.  Last estimates were for 2020, 2021 and 2022 of $1674M, $16977M and $1923M US$ for Revenue, -$2.43, -0.87, $1.22 US$ for EPS,
$0.04, $0.04 and $0.04 US$ for Dividends -124M, $59M and $155M US$ for FCF, $2.80 and $3.42 US$ for CFPS for 2020 and 2021 and -50.6M, -$43.7M and 74.7M US$ for Net Income.
May 31, 2020.  Last estimates were for 2019, 2020 and 2021 of $1960M, $1913M and $1988M US$ for Revenue, $2.13, -$0.80 and -$0.55 US$ for EPS,
$4.51 US$ CFPS for 2019 and $99.06M US$ for Net Income for 2019.
June 1, 2019.  Last estimates were for 2018, 2019 and 2020 of 2795M, $2881M and $3108M for Revenue CDN$, $6.16, $6.72 and $6.89 CDN$,
$6.39 and $11.20 CDN$ for CFPS and $145M and $134M CDN$ for Net Income.
February 2018.  The company announced its move of its headquarters from Richmond BC to Westminster, Colorado.
May 27,  2018.  Last estimates were for 2017, 2018 and 2019 of $2003M, $2332M and $2500M CDN$, $2.37, $4.32 and $3.67 EPS CDN$,
$6.39, $7.98 and $11.20 for CFPS CDN$, $139M, $145M and $134M for Net Incoem CDN$
In October 2017 MacDonald, Dettwiler & Associates (TSX-MDA, OTC-MDDWF) became Maxar Technologies Ltd (TSX-MAXR, NYSE-MAXR).  MDA took over DigitalGlobe Inc.  Old www.mdacorporation.com
MDA and DigitalGlobe combine to create Maxar Technologies, a leader in space technology.
May 27, 2017.  Last estimaes were for 2016, 2017 and 2018 of $1233M, $2330M and $2486M for Revenue, $4.86, $5.82 and $6.20 for EPS, 6.99, $7.75 and $8.63 for CFPS and $186M, $226M and $268M for Net Income.
May 7, 2016.  Last estimates were for 2015, 2016 and 2017 of $2178M, $2314M and $2606M for Revenue, $4.75, $5.25 and $4.57 for EPS, $5.67, $8.57 and $8.36 for CFPS and $80.5M, $200M and $212M for Net Income.
September 25, 2015.  Last estimates were for 2014, 2015 and 2016 of $2096M, $2225M and $2350M for Revenue, $3.56, $4.88 and $5.86 for EPS, $6.23, $8.07 and $8.07 for CFPS, $138M, $183M and $205M for Net Income.
September 14, 2014.  Last estimates were for 2013, 2014 and 2015 of $1864M, $2069M and $2340M for Revenue, $5.25 and $6.10 and $7.22 for EPS, $6.75, $8.13 and $9.58 for CFPS.
Aug 16, 2013.  Revenue dropped in 2010 because of sale of business.
On November 5, 2010, the Company executed a definitive agreement for the sale of its Property Information business to a third party buyer.
September 4, 2018.  Maxar Technologies Ltd. (MAXR-T; MAXR-Q). Satellite company Maxar Technologies Ltd. continues to fight back against a short-seller that says the company’s aggressive accounting masks deep problems in the business —
but so far, the shorts are winning, with the company’s shares hitting new lows last week. The falling stock price suggests that while Maxar and short-seller Spruce Point Capital Management wrestle over finer points of accounting, investors may now
be taking a closer look at Maxar and becoming more aware that with the current business climate and its capital needs, the company is generating very little cash — which may put the company’s dividend at risk. David Milstead reports
Sector:
Tech
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock.
I read about this stock in MPL Communication's Advice Hotline dated October 10, 2012.  CanTech likes it also.  It is a Tech stock with dividends.
Dividends
TD bank says from 2019, dividends in US$.
Dividends paid quarterly from 2015.  Paid in cycle 3, of March, June, September and December
Dividends are paid semi-annually, in March and September.  Dividends are announced in one month for shareholders of the next month and paid in that month.
For example, the Dividend decalred on February 28, 2012 was for shareholders of record of March 15, 2012 and was paid on March 30, 2012.
How they make their money.
Maxar Technologies Inc is an integrated space and geospatial intelligence company with a full range of space technology solutions for commercial and
government customers including satellites, Earth imagery, geospatial data, and analytics. Its operating segments include Earth Intelligence and Space Infrastructure.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield (dividends and erarnings) 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.																	INK Report	shows 0 shares		Ink reports re NYSE has info
																	options	most everyone
Shares; '%, Value $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	Sep 26	2015	May 7	2016	May 28	2017	May 27	2018	Jun 1	2019	May 31	2020	Jun 5	2021			Jun 5	2022
Jablonsky, Daniel Lee									0.195	0.33%	0.337	0.55%	0.381	0.52%			0.515	0.71%		Showing no stocks, options	35.31%
CEO - Shares - Amount										$3.965		$16.561		$14.229				$17.914
Options - percentage									0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Options - amount										$0.000		$0.000		$0.000				$0.000
Lance, Howard L.			0.000	0.00%	0.027	0.05%	0.035	0.06%												Ceased insider Jan 2019
CEO - Shares - Amount				$0.000		$2.200		$0.579
Options - percentage			0.000	0.00%	0.425	0.76%	0.567	0.95%
Options - amount				$0.000		$34.391		$9.244
Friedmann, Daniel	0.027	0.07%	0.027	0.07%
CEO - Shares - Amount		$2.252		$1.820
Options - percentage	0.422	1.16%	0.612	1.68%
Options - amount		$35.108		$40.914
Porter, Biggs									0.164	0.27%	0.251	0.41%	0.274	0.38%			0.360	0.50%		Showing no stocks, options	31.70%
CFO - Shares - Amount										$3.329		$12.335		$10.230				$12.535
Options - percentage									0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Options - amount										$0.000		$0.000		$0.000				$0.000
Wirasekara, Anil	0.011	0.03%	0.011	0.03%	0.017	0.03%														Noted as Interium 2018
CFO - Shares - Amount		$0.912		$0.732		$1.380														ceased insider Mar 2018
Options - percentage	0.153	0.42%	0.225	0.62%	0.287	0.51%														CFO unknown 2018
Options - amount		$12.739		$15.050		$23.224
Frazier, Leon Anthony											0.160	0.26%	0.169	0.23%			0.211	0.29%			25.17%
Officer - Shares - Amount												$7.851		$6.308				$7.347
Options - percentage											0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Options - amount												$0.000		$0.000				$0.000
Scott, Wal;ter S.									0.205	0.34%										cannot find
Officer - Shares - Amount										$4.166	0.275	0.45%	0.289	0.40%			0.358	0.49%			23.92%
Options - percentage									0.000	0.00%		$13.537		$10.806				$12.460
Options - amount										$0.000	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
												$0.000		$0.000				$0.000
Stephenson, Bruce					0.000	0.00%	0.012	0.02%
Officer - Shares - Amount						$0.000		$0.196
Options - percentage					0.067	0.12%	0.098	0.16%
Options - amount						$5.422		$1.598
Louis, Peter	0.017	0.05%	0.017	0.05%																Ceased to be insider Aug 16
Officer - Shares - Amount		$1.410		$1.143
Options - percentage	0.198	0.55%	0.298	0.82%
Options - amount		$16.458		$19.911
Osborne, Donald					0.006	0.01%
Officer - Shares - Amount						$0.520
Options - percentage					0.323	0.58%
Options - amount						$26.164
Bentz, Brian C.
Director - Shares - Amount
Options - percentage
Options - amount
Chookaszian, Dennis	0.014	0.04%	0.014	0.04%	0.014	0.03%	0.012	0.02%	0.034	0.06%
Director		$1.172		$0.941		$1.139		$0.202		$1.677
Options	0.014	0.04%	0.015	0.04%	0.016	0.03%	0.018	0.03%	0.000	0.00%
deferred share unit		$1.143		$0.980		$1.322		$0.301		$0.000
Cyprus, Nick. Stanley									0.035	0.06%	0.043	0.07%	0.047	0.07%			0.053	0.07%			10.82%
Director										$0.712		$2.118		$1.773				$1.828
Options									0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
deferred share unit										$0.000		$0.000		$0.000				$0.000
Estes, Howell M III									0.060	0.10%	0.071	0.12%	0.080	0.11%			0.087	0.12%			8.91%
Chairman - Shares - Amt										$1.213		$3.505		$2.985				$3.025
Options - percentage									0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Options - amount										$0.000		$0.000		$0.000				$0.000
Phillips, Robert L.	0.005	0.01%	0.005	0.01%	0.006	0.01%	0.008	0.01%
Chairman - Shares - Amt		$0.416		$0.334		$0.486		$0.130
Options - percentage	0.022	0.06%	0.024	0.06%	0.026	0.05%	0.029	0.05%
Options - amount		$1.839		$1.581		$2.118		$0.476
Deferred Share Unit- DSU
Share Appreciation Rights - SARs
Deferred Restricted Share Units -DRSU
Deferred share units:	0.007	0.02%	0.000	0.00%
Average price		$0.594		$0.000
SARs Exercised	1.141	3.16%	0.665	1.84%																Share Appreciation Rights
Employees paid for shares		$56.957		$35.806
Price Co. for shares		$26.243
Net Cost of Company?		-$30.714
Increase in O/S Shares	0.000	0.00%	0.051	0.14%	0.084	0.23%	0.106	0.19%	0.344	0.58%	0.300	0.50%	1.300	2.12%			1.500	2.06%
Due to SO		$0.000		$4.219		$5.609		$8.545		$5.615		$6.108		$63.973				$56.070
Book Value		$0.000		$4.792		$8.790		$4.500		$24.000		$1.000		$6.000				$37.000
Insider Buying		-$0.055		-$0.055		-$2.525		-$1.684		-$4.494		$0.000		-$0.397				-$0.070
Insider Selling		$7.038		$6.579		$3.473		$0.427		$0.235		$0.126		$0.000				$1.308
Net Insider Selling		$6.983		$6.524		$0.948		-$1.257		-$4.258		$0.126		-$0.397				$1.238
% of Market Cap		0.23%		0.27%		0.02%		-0.13%		-0.35%		0.00%		-0.01%				0.05%
Directors	8		8		10		11		10		9		9				9
Women	1	13%	1	13%	2	20%	2	18%	3	30%	2	22%	3	33%			3	33%
Minorities	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%	1	11%			1	11%
													Asian? Man				Asian Man
Institutions/Holdings	112	50.05%	100	59.36%	102	69.81%	197	90.66%	197	90.66%	20	91.70%	20	46.82%			20	76.52%
Total Shares Held	18.121	50.02%	21.519	59.15%	25.428	45.24%	51.147	86.13%	0.000	0.00%	54.651	89.30%	33.649	46.29%			56.403	77.58%
Increase/Decrease 3 Mths	-0.243	-1.33%	-0.130	-0.60%	2.546	11.13%	1.412	2.84%	1.412	-100.00%	8.003	17.16%	3.247	10.68%			2.868	5.36%
Starting No. of Shares	18.365		21.649		22.881		49.735		-1.412		46.648		30.402				53.534
Copyright © 2008 Website of SPBrunner. All rights reserved.
Can Tech interview
http://www.cantechletter.com/2011/05/anil-wirasekara-macdonald-dettwiler-interview/
Macdonald Dettwiler gets US Government OK on Loral Acquisition
http://www.cantechletter.com/2012/09/macdonald-dettwiler-gets-us-government-ok-on-loral-acquisition/
donvillekent.us6.list-manage.com/track/click?u=90031b83688dd5c83d79fcf31&id=08ea5aaf7f&e=c85cdbb9b3
www.donvillekent.com/pdf/DKAM-Newsletter_July 2013_Final.pdf
Quotes from above report
MacDonald Dettwiler (MDA) - a communications and information company, provides operational solutions to commercial and government organizations worldwide. It offers
commercial communications satellites; and supplies antenna solutions for communications satellites, as well as satellite payloads, antenna, and electronic subsystems. MDA has a 5 year average ROE of 37%.
So where do I see the next “big idea”? In my view, knowledge based companies are the place to be. What is a knowledge based company? They are companies that use
technology, science and/or sophisticated and complex operations to create a value proposition that has two qualities. First, the company’s good or service can be sold at a
significant premium to what it costs in terms of inputs and this is reflected in high profit margins. Second, the uniqueness of the product protects the company from the assault of
potential competitors. A knowledge based company that possess these two attributes is typically a company that can generate a high ROE (20% +) on a sustained basis. I also
believe that such companies are among the few that can generate high ROE’s in a low aggregate demand environment.