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
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.													Q3 2023
See my website on stocks or see my blog at the following sites.						www.spbrunner.com/stocks.html				www.spbrunner.blogspot.com/			9/30/23
Nuvei Corp				TSX	NVEI	NASDAQ	NVEI	https://investors.nuvei.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		Value	Description	#Y	Item	Total G
Accounting Rules					IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Currency											<--CDN$	US$-->
USD - CDN$	1.0170	0.9949	1.0636	1.1601	1.3847	1.3427	1.2545	1.3642	1.2988	1.2732	1.2678	1.3544	1.3556	1.3556	1.3556		-1.67%	<-IRR #YR->	4	USD - CDN$	TD Bank for year 2018
Change	2.25%	-2.17%	6.91%	9.07%	19.36%	-3.04%	-6.57%	8.74%	-4.79%	-1.97%	-0.42%	6.83%	0.09%	0.00%	0.00%		2.50%	<-IRR #YR->	9	USD - CDN$
Exchange 5 years							-1.3847	0.0000	0.0000	0.0000	0.0000	1.2732
Exchange 10 years		-0.9946	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	1.2732
													$868.4	<--Revenue
Cost of Revenue											$147.8	$171.4	$164.2
Change											#DIV/0!	16.02%	-4.23%
Ratio											0.20	0.20	0.19
Selling & Admin											$431.3	$591.0	$633.7
Change											#DIV/0!	37.02%	7.22%
Ratio											0.60	0.70	0.73
Net Fincance Income, Cost											$14.0	$9.1	$68.8							Testing agains 2024
Change											#DIV/0!	-34.76%	652.05%
Ratio											0.02	0.01	0.08
Total											$593.1	$771.5	$866.6
Change											#DIV/0!	30.09%	12.32%
Ratio											0.82	0.91	1.00
													$1,089	<-12 mths	29.10%
Revenue* US$								$149.7	$245.8	$375.0	$724.5	$843.3	$1,189	$1,381	$1,597		463.24%	<-Total Growth	4	Revenue
Increase									64.18%	52.57%	93.18%	16.40%	40.99%	16.15%	15.64%		54.05%	<-IRR #YR->	4	Revenue	#DIV/0!	US$
5 year Running Average												$468	$675.5	$902.6	$1,147.0		54.05%	<-IRR #YR->	4	Revenue	#DIV/0!	US$
Revenue per Share								$0.89	$1.04	$2.71	$5.07	$6.04	$8.52	$9.90	$11.45		#NUM!	<-IRR #YR->	10	5 yr Running Average	#DIV/0!	US$
Increase									16.57%	161.58%	86.67%	19.29%	40.99%	16.15%	15.64%		#NUM!	<-IRR #YR->	5	5 yr Running Average	#DIV/0!	US$
5 year Running Average												$3.15	$4.68	$6.45	$8.20		61.42%	<-IRR #YR->	4	Revenue per Share	#DIV/0!	US$
P/S (Price/Sales) Med										17.99	18.22	8.39	3.36	0.00	0.00		61.42%	<-IRR #YR->	4	Revenue per Share	#DIV/0!	US$
P/S (Price/Sales) Close										22.37	12.82	4.20	3.08	2.52	2.18		#NUM!	<-IRR #YR->	10	5 yr Running Average	#DIV/0!	US$
*Sales in M US $				P/S Med	20 yr	17.99	15 yr	17.99	10 yr	17.99	5 yr	17.99		-86.00%	Diff M/C		#NUM!	<-IRR #YR->	5	5 yr Running Average	#DIV/0!	US$
								-$149.7	$0.0	$0.0	$0.0	$843.3
								-$149.7	$0.0	$0.0	$0.0	$843.3
		$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$467.7
							$0.0	$0.0	$0.0	$0.0	$0.0	$467.7
								-$0.89	$0.00	$0.00	$0.00	$6.04
								-$0.89	$0.00	$0.00	$0.00	$6.04
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.15
							$0.00	$0.00	$0.00	$0.00	$0.00	$3.15
													$1,475	<-12 mths	29.10%
Revenue* CDN$								$204	$319	$478	$919	$1,142	$1,612	$1,872	$2,165		459.20%	<-Total Growth	4	Revenue
Increase									56.31%	49.56%	92.36%	24.35%	41.11%	16.15%	15.64%		53.78%	<-IRR #YR->	4	Revenue	#DIV/0!	CDN$
5 year Running Average												$612.4	$893.9	$1,204.4	$1,541.9		53.78%	<-IRR #YR->	4	Revenue	#DIV/0!	CDN$
Revenue per Share								$1.21	$1.35	$3.46	$6.42	$8.19	$11.55	$13.42	$15.52		#NUM!	<-IRR #YR->	10	5 yr Running Average	#DIV/0!	CDN$
Increase									10.98%	156.43%	85.88%	27.44%	41.11%	16.15%	15.64%		#NUM!	<-IRR #YR->	5	5 yr Running Average	#DIV/0!	CDN$
5 year Running Average												$4.13	$6.19	$8.61	$11.02		61.13%	<-IRR #YR->	4	Revenue per Share	#DIV/0!	CDN$
P/S (Price/Sales) Med										17.77	18.18	7.89	3.36	0.00	0.00		61.13%	<-IRR #YR->	4	Revenue per Share	#DIV/0!	CDN$
P/S (Price/Sales) Close										22.51	12.77	4.20	3.01	2.51	2.17		#NUM!	<-IRR #YR->	10	5 yr Running Average	#DIV/0!	CDN$
*Sales in M CDN $				P/S Med	20 yr	17.77	15 yr	17.77	10 yr	17.77	5 yr	17.77		-83.05%	Diff M/C		#NUM!	<-IRR #YR->	5	5 yr Running Average	#DIV/0!	CDN$
								-$204.3	$0.0	$0.0	$0.0	$1,142.2
								-$204.3	$0.0	$0.0	$0.0	$1,142.2
		$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$612.4
							$0.0	$0.0	$0.0	$0.0	$0.0	$612.4
								-$1.21	$0.00	$0.00	$0.00	$8.19
								-$1.21	$0.00	$0.00	$0.00	$8.19
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.13
							$0.00	$0.00	$0.00	$0.00	$0.00	$4.13
													$241.2	<-12 mths	-10.34%
													$1.68	<-12 mths	-9.68%
Adjusted Net Income US$									$22.3	$86.4	$243.8	$269.0					1106.11%	<-Total Growth	3	Adjusted Net Income US$
Basic									$0.33	$0.88	$1.75	$1.90					475.76%	<-Total Growth	3	AEPS
AEPS* Dilued									$0.33	$0.85	$1.69	$1.86	$1.68	$2.11	$2.75		463.64%	<-Total Growth	3	AEPS
Increase										157.58%	98.82%	10.06%	-9.68%	25.60%	30.33%		4	0	4	Years of Data, EPS P or N	100.00%	US$
5 year Running Average													$1.28	$1.64	$2.02		77.96%	<-IRR #YR->	3	AEPS	#DIV/0!	US$
AEPS Yield										1.40%	2.60%	7.32%	6.40%	8.46%	11.03%		77.96%	<-IRR #YR->	3	AEPS	#DIV/0!	US$
Payout Ratio										0.00%	0.00%	0.00%	11.90%	18.96%	14.55%		#NUM!	<-IRR #YR->	10	5 yr Running Average	#DIV/0!	US$
5 year Running Average										0.00%	0.00%	0.00%	2.38%	6.17%	9.08%		#NUM!	<-IRR #YR->	5	5 yr Running Average	#DIV/0!	US$
Price/AEPS Median										57.46	54.63	27.26	17.05	0.00	0.00		54.63	<-Median->	3	Price/AEPS Median		US$
Price/AEPS High										71.44	81.30	41.61	26.05	0.00	0.00		71.44	<-Median->	3	Price/AEPS High		US$
Price/AEPS Low										43.48	27.96	12.91	8.05	0.00	0.00		27.96	<-Median->	3	Price/AEPS Low		US$
Price/AEPS Close										71.44	38.45	13.66	15.63	11.82	9.07		38.45	<-Median->	3	Price/AEPS Close		US$
Trailing P/AEPS Close										184.00	76.45	15.04	14.12	14.84	11.82		76.45	<-Median->	3	Trailing P/AEPS Close		US$
Median Values	DPR	10 Yrs	0.00%	5 Yrs	0.00%	P/CF	5 Yrs	in order	54.63	71.44	27.96	38.45		-71.39%	Diff M/C					DPR 75% to 95% best		US$
* Adjusted Earnings per Share
									-$0.33	$0.00	$0.00	$1.86
									-$0.33	$0.00	$0.00	$1.86
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
							$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
													$326.9	<-12 mths	-10.26%
													$2.28	<-12 mths	-9.68%
Adjusted Net Income CDN$									$29.0	$110.0	$309.1	$364.3					1157.74%	<-Total Growth	3	Adjusted Net Income CDN$
Basic									$0.43	$1.12	$2.22	$2.57					500.41%	<-Total Growth	3	AEPS
AEPS* Dilued									$0.43	$1.08	$2.14	$2.52	$2.28	$2.86	$3.73		487.76%	<-Total Growth	3	AEPS
Increase										152.50%	97.98%	17.58%	-9.68%	25.71%	30.33%		4	0	4	Years of Data, EPS P or N	100.00%	CDN$
5 year Running Average									$0.09	$0.30	$0.73	$1.23	$1.69	$2.18	$2.71		80.47%	<-IRR #YR->	3	AEPS	#DIV/0!	CDN$
AEPS Yield										1.39%	2.61%	7.32%	6.54%	8.50%	11.08%		80.47%	<-IRR #YR->	3	AEPS	#DIV/0!	CDN$
Payout Ratio										0.00%	0.00%	0.00%	11.92%	18.96%	14.55%		#NUM!	<-IRR #YR->	10	5 yr Running Average	#DIV/0!	CDN$
5 year Running Average										0.00%	0.00%	0.00%	2.38%	6.17%	9.08%		#NUM!	<-IRR #YR->	5	5 yr Running Average	#DIV/0!	CDN$
Price/AEPS Median										56.75	54.52	25.65	17.06	0.00	0.00		54.52	<-Median->	3	Price/AEPS Median		CDN$
Price/AEPS High										71.88	81.70	38.35	25.88	0.00	0.00		71.88	<-Median->	3	Price/AEPS High		CDN$
Price/AEPS Low										41.63	27.34	12.95	8.24	0.00	0.00		27.34	<-Median->	3	Price/AEPS Low		CDN$
Price/AEPS Close										71.88	38.27	13.66	15.30	11.76	9.02		38.27	<-Median->	3	Price/AEPS Close		CDN$
Trailing P/AEPS Close										181.50	75.77	16.06	13.82	14.78	11.76		75.77	<-Median->	3	Trailing P/AEPS Close		CDN$
Median Values	DPR	10 Yrs	0.00%	5 Yrs	0.00%	P/CF	5 Yrs	in order	54.52	71.88	27.34	38.27		-71.94%	Diff M/C					DPR 75% to 95% best		CDN$
* Adjusted Earnings per Share
									-$0.43	$0.00	$0.00	$2.52
									-$0.43	$0.00	$0.00	$2.52
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.23
							$0.00	$0.00	$0.00	$0.00	$0.00	$1.23
													-$0.09	<-12 mths	-123.08%
EPS Basic US$									-$1.15	-$1.08	$0.73	$0.40					#DIV/0!	<-Total Growth	3	EPS Basic
EPS Diluted*									-$1.15	-$1.08	$0.71	$0.39	-$0.10	$0.43	$0.98		#DIV/0!	<-Total Growth	3	EPS Diluted
Increase										6.09%	165.74%	-45.07%	-126.32%	517.58%	127.55%		2	2	4	Years of Data, EPS P or N	50.00%	US$
Earnings Yield										-1.78%	1.09%	1.53%	#DIV/0!	#DIV/0!	#DIV/0!		#NUM!	<-IRR #YR->	10	Earnings per Share	#DIV/0!	US$
5 year Running Average									-$0.23	-$0.45	-$0.30	-$0.23	-$0.25	$0.07	$0.48		#NUM!	<-IRR #YR->	5	Earnings per Share	#DIV/0!	US$
10 year Running Average									-$0.12	-$0.22	-$0.15	-$0.11	-$0.12	-$0.08	$0.02		#NUM!	<-IRR #YR->	10	5 yr Running Average	#DIV/0!	US$
* Diluted ESP per share								E/P	10 Yrs	1.09%	5Yrs	1.09%					#NUM!	<-IRR #YR->	5	5 yr Running Average	#DIV/0!	US$
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.39
							$0.00	$0.00	$0.00	$0.00	$0.00	$0.39
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	-$0.23
							$0.00	$0.00	$0.00	$0.00	$0.00	-$0.23
													-$0.12	<-12 mths	-123.08%
EPS Basic CDN$									-$1.49	-$1.38	$0.93	$0.54					#DIV/0!	<-Total Growth	3	EPS Basic
EPS Diluted*									-$1.49	-$1.38	$0.90	$0.53	-$0.14	$0.58	$1.32		#DIV/0!	<-Total Growth	3	EPS Diluted
Increase										7.94%	165.46%	-41.32%	-126.34%	517.58%	127.55%		2	2	4	Years of Data, EPS P or N	50.00%	CDN$
Earnings Yield										-1.77%	1.10%	1.54%	-0.40%	1.73%	3.93%		#NUM!	<-IRR #YR->	3	Earnings per Share	#DIV/0!	CDN$
5 year Running Average									-$0.30	-$0.57	-$0.39	-$0.29	-$0.32	$0.10	$0.64		#NUM!	<-IRR #YR->	3	Earnings per Share	#DIV/0!	CDN$
10 year Running Average									-$0.15	-$0.29	-$0.20	-$0.14	-$0.16	-$0.10	$0.03		#NUM!	<-IRR #YR->	10	5 yr Running Average	#DIV/0!	CDN$
* Diluted ESP per share								E/P	10 Yrs	1.10%	5Yrs	1.10%					#NUM!	<-IRR #YR->	5	5 yr Running Average	#DIV/0!	CDN$
									$1.49	$0.00	$0.00	$0.53
									$1.49	$0.00	$0.00	$0.53
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	-$0.29
							$0.00	$0.00	$0.00	$0.00	$0.00	-$0.29
Dividend* US$													$0.40					Estimates		Dividend*		US$
Increase													0.00%					Estimates		Increase		US$
Payout Ratio EPS													-389.71%					Estimates		Payout Ratio EPS		US$
Special Dividends											$0.00	$0.00	$0.00	$0.00	$0.00		$0.00	<-Median->	2	Special Dividends		US$
Dividend*											$0.00	$0.00	$0.20	$0.40	$0.40		#DIV/0!	<-Total Growth	1	Dividends		US$
Increase											0.00%	0.00%	0.00%	100.00%	0.00%		0	0	1	Years of data, Count P, N	0.00%	US$
Average Increases 5 Year Running											0.00%	0.00%	0.00%	20.00%	20.00%		0.00%	<-Median->	2	Average Incr 5 Year Running		US$
Dividends 5 Yr Running											$0.00	$0.00	$0.04	$0.12	$0.20		#DIV/0!	<-Total Growth	1	Dividends 5 Yr Running		US$
Yield H/L Price											0.00%	0.00%	0.70%				0.00%	<-Median->	2	Yield H/L Price		US$
Yield on High  Price											0.00%	0.00%	0.46%				0.00%	<-Median->	2	Yield on High  Price		US$
Yield on Low Price											0.00%	0.00%	1.48%				0.00%	<-Median->	2	Yield on Low Price		US$
Yield on Close Price											0.00%	0.00%	0.76%	1.60%	1.60%		0.00%	<-Median->	2	Yield on Close Price		US$
Payout Ratio EPS											0.00%	0.00%	-194.86%	93.33%	41.01%		0.00%	<-Median->	2	DPR EPS		US$
DPR EPS 5 Yr Running											0.00%	0.00%	-16.23%	173.43%	41.64%		0.00%	<-Median->	2	DPR EPS 5 Yr Running		US$
Payout Ratio CFPS											0.00%	0.00%	9.95%	13.11%	#DIV/0!		0.00%	<-Median->	2	DPR CF		US$
DPR CF 5 Yr Running											#DIV/0!	0.00%	#DIV/0!	#DIV/0!	#DIV/0!		#DIV/0!	<-Median->	1	DPR CF 5 Yr Running		US$
Payout Ratio CFPS WC											0.00%	0.00%	9.95%	13.11%	#DIV/0!		0.00%	<-Median->	2	DPR CF WC		US$
DPR CF WC 5 Yr Running											#DIV/0!	0.00%	2.61%	5.75%	#DIV/0!		#DIV/0!	<-Median->	1	DPR CF WC 5 Yr Running		US$
Median Values	10 Yr Cl	0.00%	0.00%	5 Yr Med	5 Yr Cl	0.00%	0.00%	5 Yr Med	Payout	0.00%	0.00%	0.00%					#NUM!	<-IRR #YR->	5	Dividends	#DIV/0!	US$
* Dividends per share	and Cur.	#DIV/0!	#DIV/0!	5 Yr Med	and Cur.	#DIV/0!	#DIV/0!	Last Div Inc --->		$0.850	$1.000	17.65%					#NUM!	<-IRR #YR->	10	Dividends	#DIV/0!	US$
Dividends Growth 15																	#NUM!	<-IRR #YR->	15	Dividends	#DIV/0!	US$
Dividends Growth 20																	#NUM!	<-IRR #YR->	15	Dividends	#REF!	US$
Dividends Growth 5							$0.00	$0.00	$0.00	$0.00	$0.00	$0.00								Dividends Growth 5
Dividends Growth 10		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00								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								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	$0.00								Dividends Growth 20
Historical Dividends	High Div	#NUM!	Low Div	#NUM!	10 Yr High	#NUM!	10 Yr Low	#NUM!	Med Div	1.52%	Close Div	0.00%								Historical Dividends		US$
High/Ave/Median Values	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!		#NUM!	Cheap	5.56%	Cheap	#DIV/0!								High/Ave/Median		US$
Future Dividend Yield				Div Yield	#NUM!	earning in	5	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Yield		US$
Future Dividend Yield				Div Yield	#NUM!	earning in	10	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Yield		US$
Future Dividend Yield				Div Yield	#NUM!	earning in	15	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Yield		US$
Future Dividend Paid				Div Paid	#NUM!	earning in	5	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Paid		US$
Future Dividend Paid				Div Paid	#NUM!	earning in	10	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Paid		US$
Future Dividend Paid				Div Paid	#NUM!	earning in	15	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Paid		US$
Dividend Covering Cost				Total Div	#NUM!	over	5	Years	at IRR of	#NUM!	Div Cov.	#NUM!								Dividend Covering Cost		US$
Dividend Covering Cost				Total Div	#NUM!	over	10	Years	at IRR of	#NUM!	Div Cov.	#NUM!								Dividend Covering Cost		US$
Dividend Covering Cost				Total Div	#NUM!	over	15	Years	at IRR of	#NUM!	Div Cov.	#NUM!								Dividend Covering Cost		US$
Dividend* CDN$													$0.54					Estimates		Dividend*		CDN$
Increase													0.00%					Estimates		Increase		CDN$
Payout Ratio EPS													-389.71%					Estimates		Payout Ratio EPS		CDN$
Special Dividends										$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		$0.00	<-Median->	3	Special Dividends		CDN$
Dividend*										$0.00	$0.00	$0.00	$0.27	$0.54	$0.54		#DIV/0!	<-Total Growth	2	Dividends		CDN$
Increase										0.00%	0.00%	0.00%	0.00%	100.00%	0.00%		0	0	2	Years of data, Count P, N	0.00%	CDN$
Average Increases 5 Year Running										0.00%	0.00%	0.00%	0.00%	20.00%	20.00%		0.00%	<-Median->	3	Average Incr 5 Year Running		CDN$
Dividends 5 Yr Running										$0.00	$0.00	$0.00	$0.05	$0.16	$0.27		#DIV/0!	<-Total Growth	2	Dividends 5 Yr Running		CDN$
Yield H/L Price										0.00%	0.00%	0.00%	0.70%				0.00%	<-Median->	3	Yield H/L Price		CDN$
Yield on High  Price										0.00%	0.00%	0.00%	0.46%				0.00%	<-Median->	3	Yield on High  Price		CDN$
Yield on Low Price										0.00%	0.00%	0.00%	1.45%				0.00%	<-Median->	3	Yield on Low Price		CDN$
Yield on Close Price										0.00%	0.00%	0.00%	0.78%	1.61%	1.61%		0.00%	<-Median->	3	Yield on Close Price		CDN$
Payout Ratio EPS										0.00%	0.00%	0.00%	-194.86%	93.33%	41.01%		0.00%	<-Median->	3	DPR EPS		CDN$
DPR EPS 5 Yr Running										0.00%	0.00%	0.00%	-17.17%	164.26%	42.46%		0.00%	<-Median->	3	DPR EPS 5 Yr Running		CDN$
Payout Ratio CFPS										0.00%	0.00%	0.00%	9.95%	13.11%	#DIV/0!		0.00%	<-Median->	3	DPR CF		CDN$
DPR CF 5 Yr Running										#DIV/0!	#DIV/0!	0.00%	3.13%	6.41%	#DIV/0!		#DIV/0!	<-Median->	1	DPR CF 5 Yr Running		CDN$
Payout Ratio CFPS WC										0.00%	0.00%	0.00%	9.95%	13.11%	#DIV/0!		0.00%	<-Median->	3	DPR CF WC		CDN$
DPR CF WC 5 Yr Running										#DIV/0!	#DIV/0!	0.00%	2.68%	5.86%	#DIV/0!		#DIV/0!	<-Median->	1	DPR CF WC 5 Yr Running		CDN$
Median Values	10 Yr Cl	0.00%	0.00%	5 Yr Med	5 Yr Cl	0.00%	0.00%	5 Yr Med	Payout	0.00%	0.00%	0.00%					#NUM!	<-IRR #YR->	5	Dividends	#DIV/0!	CDN$
* Dividends per share	and Cur.	#DIV/0!	#DIV/0!	5 Yr Med	and Cur.	#DIV/0!	#DIV/0!	Last Div Inc --->		$0.100	$0.120	20.00%					#NUM!	<-IRR #YR->	10	Dividends	#DIV/0!	CDN$
Dividends Growth 15																	#NUM!	<-IRR #YR->	15	Dividends	#DIV/0!	CDN$
Dividends Growth 20																	#NUM!	<-IRR #YR->	15	Dividends	#REF!	CDN$
Dividends Growth 5							$0.00	$0.00	$0.00	$0.00	$0.00	$0.00								Dividends Growth 5
Dividends Growth 10		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00								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								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	$0.00								Dividends Growth 20
Historical Dividends	High Div	#NUM!	Low Div	#NUM!	10 Yr High	#NUM!	10 Yr Low	#NUM!	Med Div	0.00%	Close Div	0.00%								Historical Dividends		CDN$
High/Ave/Median Values	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!	#NUM!		#NUM!	Cheap	#DIV/0!	Cheap	#DIV/0!								High/Ave/Median		CDN$
Future Dividend Yield				Div Yield	#NUM!	earning in	5	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Yield		CDN$
Future Dividend Yield				Div Yield	#NUM!	earning in	10	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Yield		CDN$
Future Dividend Yield				Div Yield	#NUM!	earning in	15	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Yield		CDN$
Future Dividend Paid				Div Paid	#NUM!	earning in	5	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Paid		CDN$
Future Dividend Paid				Div Paid	#NUM!	earning in	10	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Paid		CDN$
Future Dividend Paid				Div Paid	#NUM!	earning in	15	Years	at IRR of	#NUM!	Div Inc.	#NUM!								Future Dividend Paid		CDN$
Dividend Covering Cost				Total Div	#NUM!	over	5	Years	at IRR of	#NUM!	Div Cov.	#NUM!								Dividend Covering Cost		CDN$
Dividend Covering Cost				Total Div	#NUM!	over	10	Years	at IRR of	#NUM!	Div Cov.	#NUM!								Dividend Covering Cost		CDN$
Dividend Covering Cost				Total Div	#NUM!	over	15	Years	at IRR of	#NUM!	Div Cov.	#NUM!								Dividend Covering Cost		CDN$
Yield if held 5 years															0.88%		#NUM!	<-Median->	0	Paid Median Price		CDN$
Yield if held 10 years															#DIV/0!		#NUM!	<-Median->	0	Paid Median Price		CDN$
Yield if held 15 years															#DIV/0!		#NUM!	<-Median->	0	Paid Median Price		CDN$
Cost covered if held 5 years															2.21%		#NUM!	<-Median->	0	Paid Median Price		CDN$
Cost covered if held 10 years															#DIV/0!		#NUM!	<-Median->	0	Paid Median Price		CDN$
Cost covered if held 15 years															#DIV/0!		#NUM!	<-Median->	0	Paid Median Price		CDN$
Revenue Growth								$150	$246	$375	$725	$843	$1,089	<-12 mths	29.10%		463.24%	<-Total Growth	4	Revenue Growth	463.24%	US$
AEPS Growth									$0.33	$0.85	$1.69	$1.86	$1.68	<-12 mths	-9.68%		463.64%	<-Total Growth	3	AEPS Growth	463.64%	US$
Net Income Growth								-$31	-$92	-$135	$130	$77	-$16	<-12 mths	-120.50%		348.17%	<-Total Growth	4	Net Income Growth	348.17%	US$
Cash Flow Growth								$14	$23	$93	$267	$268	$257	<-12 mths	-4.06%		1811.88%	<-Total Growth	4	Cash Flow Growth	1811.88%	US$
Dividend Growth								$0.00	$0.00	$0.00	$0.00	$0.00	$0.20	<-12 mths	#DIV/0!		#DIV/0!	<-Total Growth	4	Dividend Growth	#DIV/0!	US$
Stock Price Growth										$60.72	$64.98	$25.41	$26.26	<-12 mths	3.35%		-58.15%	<-Total Growth	2	Stock Price Growth	-58.15%	US$
Revenue Growth								$150	$246	$375	$725	$843	$1,189	<-this year	40.99%		463.24%	<-Total Growth	4	Revenue Growth	463.24%	US$
AEPS Growth									$0.33	$0.85	$1.69	$1.86	$1.68	<-this year	-9.68%		463.64%	<-Total Growth	3	AEPS Growth	463.64%	US$
Net Income Growth								-$31	-$92	-$135	$130	$77	-$22	<-this year	-129.25%		348.17%	<-Total Growth	4	Net Income Growth	348.17%	US$
Cash Flow Growth								$14	$23	$93	$267	$268	$280	<-this year	4.78%		1811.88%	<-Total Growth	4	Cash Flow Growth	1811.88%	US$
Dividend Growth								$0.00	$0.00	$0.00	$0.00	$0.00	$0.4	<-this year	#DIV/0!		#DIV/0!	<-Total Growth	4	Dividend Growth	#DIV/0!	US$
Stock Price Growth										$60.72	$64.98	$25.41	$26.26	<-this year	3.35%		-58.15%	<-Total Growth	2	Stock Price Growth	-58.15%	US$
Dividends on Shares											$0.00	$0.00	$3.52	$7.05	$7.05		$0.00	No of Years	2	Total Divs	12/31/20
Paid										$1,011.27	$1,066.00	$447.33	$452.53	$437.32	$437.32		$447.33	No of Years	2	Worth	$77.79	12.86
Total																	$447.33
Graham Number AEPS US$									$3.70	$15.98	$26.03	$28.28	$27.10	$30.37	$34.67		663.62%	<-Total Growth	3	Graham Number AEPS US$		US$
Increase										331.51%	62.88%	8.65%	-4.18%	12.07%	14.16%		62.88%	<-Median->	3	Graham Price		US$
Price/GP Ratio Med										3.06	3.55	1.79	1.06				3.06	<-Median->	3	Price/GP Ratio Med		US$
Price/GP Ratio High										3.80	5.28	2.74	1.62				3.80	<-Median->	3	Price/GP Ratio High		US$
Price/GP Ratio Low										2.31	1.82	0.85	0.50				1.82	<-Median->	3	Price/GP Ratio Low		US$
Price/GP Ratio Close										3.80	2.50	0.90	0.97	0.82			2.50	<-Median->	3	Price/GP Ratio Close		US$
Prem/Disc Close										279.96%	149.64%	-10.15%	-3.10%	-17.91%	-28.10%		149.64%	<-Median->	3	Graham Price		US$
Graham Number CDN$											$19.00	$15.07	$15.20	$15.94	$24.04		-20.67%	<-Total Growth	1	Graham Number		CDN$
Increase												-20.67%	0.83%	4.88%	50.85%		-20.67%	<-Median->	1	Graham Price		CDN$
Price/GP Ratio Med											6.15	4.29	2.55				5.22	<-Median->	2	Price/GP Ratio Med		CDN$
Price/GP Ratio High											9.21	6.41	3.87				7.81	<-Median->	2	Price/GP Ratio High		CDN$
Price/GP Ratio Low											3.08	2.17	1.23				2.62	<-Median->	2	Price/GP Ratio Low		CDN$
Price/GP Ratio Close											4.32	2.28	2.29	2.11	1.40		3.30	<-Median->	2	Price/GP Ratio Close		CDN$
Prem/Disc Close											331.65%	128.32%	129.08%	111.08%	39.93%		229.99%	<-Median->	2	Graham Price		CDN$
Month, Year CDN$	Dec-11	Dec-12	Dec-13	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Jan-26		15.00	<Count Years>		Month, Year		CDN$
Price Close										$77.79	$82.00	$34.41	$34.81	$33.64	$33.64		-55.77%	<-Total Growth	2	Stock Price		CDN$
Increase											5.41%	-58.04%	1.16%	-3.36%	0.00%		-81.17	<-Median->	2	CAPE (10 Yr P/E)		CDN$
P/E Ratio										-56.57	91.10	65.14	-250.18	57.90	25.44		-33.49%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
Trailing P/E Ratio										-52.08	-59.63	38.23	65.90	-241.77	57.90		-33.49%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
CAPE (10 Yr P/E)										-27.12	-81.17	-134.83	-144.99	-263.06	915.42		-33.49%	<-IRR #YR->	2	Price & Dividend	#DIV/0!	CDN$
Median 10, 5 Yrs	D.  per yr	0.00%	0.00%	% Tot Ret	0.00%	0.00%	T P/E	-$52.08	-$52.08	P/E:	$65.14	$65.14					-33.49%	<-IRR #YR->	2	Price & Dividend	#DIV/0!	CDN$
Price  5										-$77.79	$0.00	$34.41								Price  5
Price 10										-$77.79	$0.00	$34.41								Price 10
Price & Dividend 5										-$77.79	$0.00	$34.41								Price & Dividend 5
Price & Dividend 10										-$77.79	$0.00	$34.41								Price & Dividend 10
Price H/L Median CDN$										$61.42	$116.81	$64.62	$38.81				5.20%	<-Total Growth	2	Stock Price		CDN$
Increase											90.17%	-44.68%	-39.94%				2.57%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
P/E Ratio										-44.67	129.76	122.33	-278.93				2.57%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
Trailing P/E Ratio										-41.12	-84.95	71.78	73.47				2.57%	<-IRR #YR->	2	Price & Dividend	#DIV/0!	CDN$
P/E on Running 5 yr Average										-107.05	-296.68	-224.31	-122.86				2.57%	<-IRR #YR->	2	Price & Dividend	#DIV/0!	CDN$
P/E on Running 10 yr Average										-214.11	-593.36	-448.61	-245.72				122.33	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs	D.  per yr	0.00%	0.00%	% Tot Ret	0.00%	0.00%	T P/E	-41.12	-41.12	P/E:	122.33	122.33						Count	2	Years of data		CDN$
										-$61.42	$0.00	$64.62
										-$61.42	$0.00	$64.62
										-$61.42	$0.00	$64.62
										-$61.42	$0.00	$64.62
High Months CDN$										Dec	Nov	Apr	Mar
Price High										$77.79	$175.04	$96.60	$58.88				24.18%	<-Total Growth	2	Stock Price		CDN$
Increase											125.02%	-44.81%	-39.05%				11.44%	<-IRR #YR->	3	Stock Price	#DIV/0!	CDN$
P/E Ratio										-56.57	194.46	182.88	-423.17				11.44%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
Trailing P/E Ratio										-52.08	-127.30	107.32	111.47				182.88	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs							T P/E	-52.08	-52.08	P/E:	182.88	182.88					#NUM!	P/E Ratio		Historical High		CDN$
		$0.00								-$77.79	$0.00	$96.60
										-$77.79	$0.00	$96.60
Low Months CDN$										Sep	Mar	Dec	Oct
Price Low										$45.05	$58.57	$32.63	$18.74				-27.57%	<-Total Growth	2	Stock Price		CDN$
Increase											30.01%	-44.29%	-42.57%				-14.89%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
P/E Ratio										-32.76	65.07	61.77	-134.69				-14.89%	<-IRR #YR->	2	Stock Price	#DIV/0!	CDN$
Trailing P/E Ratio										-30.16	-42.59	36.25	35.48				61.77	P/E Ratio		Historical Median		CDN$
Median 10, 5 Yrs							T P/E	-30.16	-30.16	P/E:	61.77	61.77					#NUM!	P/E Ratio		Historical Low		CDN$
										-$45.05	$0.00	$32.63
										-$45.05	$0.00	$32.63
Value using exchange rate	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$61.10	$64.68	$25.41	$25.68	$24.82	$24.82
Month, Year US$	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	Dec-25		12.00	<Count Years>		Month, Year		US$
Price Close										$60.72	$64.98	$25.41	$26.26	$24.93	$24.93		-58.15%	<-Total Growth	2	Stock Price		US$
Increase											7.02%	-60.90%	3.35%	-5.06%	0.00%		-82.70	<-Median->	2	CAPE (10 Yr P/E)		US$
P/E Ratio										-56.22	91.52	65.15	-255.85	58.17	25.56		-35.31%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
Trailing P/E Ratio										-52.80	-60.17	35.79	67.33	-242.89	58.17		-35.31%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
CAPE (10 Yr P/E)										-27.23	-82.70	-133.73	-143.89	-251.60	1,326.81		-35.31%	<-IRR #YR->	2	Price & Dividend	#REF!	US$
Median 10, 5 Yrs	D.  per yr	0.00%	0.00%	% Tot Ret	0.00%	0.00%	T P/E	-$52.80	-$52.80	P/E:	$65.15	$65.15					-35.31%	<-IRR #YR->	2	Price & Dividend	#REF!	US$
Price  5										-$60.72	$0.00	$25.41								Price  5
Price 10										-$60.72	$0.00	$25.41								Price 10
Price & Dividend 5										-$60.72	$0.00	$25.41								Price & Dividend 5
Price & Dividend 10										-$60.72	$0.00	$25.41								Price & Dividend 10
Price H/L Median US$										$48.84	$92.33	$50.71	$28.65				3.82%	<-Total Growth	2	Stock Price		US$
Increase											89.05%	-45.08%	-43.50%				1.89%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
P/E Ratio										-45.22	130.04	130.01	-279.13				1.89%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
Trailing P/E Ratio										-42.47	-85.49	71.42	73.46				1.89%	<-IRR #YR->	2	Price & Dividend	#REF!	US$
P/E on Running 5 yr Average										-109.51	-303.72	-224.36	-116.21				1.89%	<-IRR #YR->	2	Price & Dividend	#REF!	US$
P/E on Running 10 yr Average										-219.01	-607.43	-448.72	-232.43				130.01	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs	D.  per yr	0.00%	0.00%	% Tot Ret	0.00%	0.00%	T P/E	-42.47	-42.47	P/E:	130.01	130.01						Count	2	Years of data		US$
										-$48.84	$0.00	$50.71
										-$48.84	$0.00	$50.71
										-$48.84	$0.00	$50.71
										-$48.84	$0.00	$50.71
High Months US$										Dec	Sep	Apr	Apr
Price High										$60.72	$137.40	$77.40	$43.77				27.47%	<-Total Growth	2	Stock Price		US$
Increase										#DIV/0!	126.28%	-43.67%	-43.45%				12.90%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
P/E Ratio										-56.22	193.52	198.46	-426.44				12.90%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
Trailing P/E Ratio										-52.80	-127.22	109.01	112.23				193.52	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs							T P/E	-52.80	-52.80	P/E:	193.52	193.52					#NUM!	P/E Ratio		Historical High		US$
										-$60.72	$0.00	$77.40
										-$60.72	$0.00	$77.40
Low Months US$										Nov	Mar	Dec	Oct
Price Low										$36.96	$47.26	$24.01	$13.53				-35.04%	<-Total Growth	2	Stock Price		US$
Increase											27.87%	-49.20%	-43.65%				-19.40%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
P/E Ratio										-34.22	66.56	61.56	-131.82				-19.40%	<-IRR #YR->	2	Stock Price	#DIV/0!	US$
Trailing P/E Ratio										-32.14	-43.76	33.82	34.69				61.56	P/E Ratio		Historical Median		US$
Median 10, 5 Yrs							T P/E	-32.14	-32.14	P/E:	61.56	61.56					#NUM!	P/E Ratio		Historical Low		US$
										-$36.96	$0.00	$24.01
										-$36.96	$0.00	$24.01
													$197	<-12 mths	-10.21%
Free Cash Flow US$								$6.54	$12.29	$76.91	$239.69	$219.30	$303	$384	$486		#DIV/0!	<-Total Growth	4	Free Cash Flow		US$
Change									87.92%	525.79%	211.65%	-8.51%	37.94%	26.91%	26.60%		140.64%	<-IRR #YR->	4	Free Cash Flow MS	#DIV/0!	US$
FCF/CF from Op Ratio								0.47	0.54	0.82	0.90	0.82	1.08	0.90	#DIV/0!		140.64%	<-IRR #YR->	4	Free Cash Flow MS	#DIV/0!	US$
Dividends paid										$0.00	$0.00	$0.00	$27.91	$55.81	$55.81		#DIV/0!	<-Total Growth	2	Dividends paid		US$
Percentage paid										0.00%	0.00%	0.00%	9.22%	14.54%	11.48%		$0.00	<-Median->	3	Percentage paid		US$
5 Year Coverage										0.00%	0.00%	0.00%	3.28%	6.85%	8.55%					5 Year Coverage		US$
Dividend Coverage Ratio													10.84	6.88	8.71		#NUM!	<-Median->	0	Dividend Coverage Ratio		US$
5 Year of Coverage													30.48	14.60	11.69					5 Year of Caogerage		US$
								-$7	$0	$0	$0	$219
								-$7	$0	$0	$0	$219
													$267	<-12 mths	-10.21%
Free Cash Flow CDN$								$8.9	$16.0	$97.9	$303.9	$297.0	$410.1	$520.4	$658.8		3229.12%	<-Total Growth	4	Free Cash Flow		CDN$
Change									78.91%	513.46%	210.33%	-2.26%	38.06%	26.91%	26.60%		140.21%	<-IRR #YR->	4	Free Cash Flow MS	#DIV/0!	CDN$
FCF/CF from Op Ratio								0.47	0.54	0.82	0.90	0.82	1.08	0.90	#DIV/0!		140.21%	<-IRR #YR->	4	Free Cash Flow MS	#DIV/0!	CDN$
Dividends paid								$0.00	$0.00	$0.00	$0.00	$0.00	$37.83	$75.66	$75.66		#DIV/0!	<-Total Growth	4	Dividends paid		CDN$
Percentage paid								0.00%	0.00%	0.00%	0.00%	0.00%	9.22%	14.54%	11.48%		$0.00	<-Median->	5	Percentage paid		CDN$
5 Year Coverage										0.00%	0.00%	0.00%	3.36%	6.97%	8.64%					5 Year Coverage		CDN$
Dividend Coverage Ratio								0.00					10.84	6.88	8.71		0.00	<-Median->	1	Dividend Coverage Ratio		CDN$
5 Year of Coverage													29.74	14.36	11.58					5 Year of Caogerage		CDN$
								-$9	$0	$0	$0	$297
								-$9	$0	$0	$0	$297
Market Cap in $M US$										$8,389.8	$9,291.8	$3,545.4	$3,664.0	$3,478.4	$3,478.4		-57.74%	<-Total Growth	2	Market Cap	#DIV/0!	US$
Market Cap in $M CDN$										$10,748.4	$11,725.5	$4,801.1	$4,856.9	$4,693.7	$4,693.7		-55.33%	<-Total Growth	2	Market Cap	#DIV/0!	CDN$
Diluted # of Shares in Million									61.48	98.68	144.44	144.60	139.21				135.19%	<-Total Growth	3	Diluted
Change										60.50%	46.37%	0.11%	-3.73%				32.99%	<-IRR #YR->	3	Diluted
Difference Diluted/Basic									0.00%	0.00%	-3.26%	-2.11%	0.00%				32.99%	<-IRR #YR->	3	Diluted
Change in Diluted Shares per Year
									-61.5	0.0	0.0	144.6
									-61.5	0.0	0.0	144.6
Basic # of Shares in Millions									61.48	98.68	139.73	141.56	139.21				130.23%	<-Total Growth	3	Basic
Change										60.50%	41.60%	1.31%	-1.66%				41.60%	<-Median->	3	Change
Difference									285.30%	40.02%	2.34%	-1.43%	0.23%				21.18%	<-Median->	4	Difference
													$257	<-12 mths	-4.06%
Subordinate Voting Shares										45.925	66.929	63.462	63.067	63.067	63.067
Multiple Voting Shares										92.248	76.065	76.065	76.065	76.065	76.065
# of Share in Millions								168.202	236.894	138.172	142.994	139.526	139.526	139.526	139.526		-4.57%	<-IRR #YR->	4	Shares	#DIV/0!
Change									40.84%	-41.67%	3.49%	-2.43%	0.00%	0.00%	0.00%		-4.57%	<-IRR #YR->	4	Shares	#DIV/0!
Cash Flow from Operations $M US$								$14.00	$22.71	$93.26	$266.86	$267.66	$280.4	$425.6			1811.88%	<-Total Growth	4	Cash Flow		US$
Increase									62.18%	310.74%	186.15%	0.30%	4.78%	51.74%			Share Iss	SO, Buybacks		Cl B Shares Conv.		US$
5 year Running Average												$132.9	$0.0	$0.0			#DIV/0!	<-Total Growth	0	CF 5 Yr Running		US$
CFPS								$0.08	$0.10	$0.67	$1.87	$1.92	$2.01	$3.05			2204.82%	<-Total Growth	4	Cash Flow per Share		US$
Increase									15.15%	604.21%	176.50%	2.79%	$26.6	$26.6			109.11%	<-IRR #YR->	4	Cash Flow	#DIV/0!	US$
5 year Running Average												$0.93	$0.00	$0.00			109.11%	<-IRR #YR->	3	Cash Flow	#DIV/0!	US$
P/CF on Med Price										72.36	49.47	26.43	14.25	0.00			119.11%	<-IRR #YR->	0	Cash Flow per Share	#DIV/0!	US$
P/CF on Closing Price										89.96	34.82	13.25	13.06	8.17			119.11%	<-IRR #YR->	2	Cash Flow per Share	#DIV/0!	US$
														-83.48%	Diff M/C		#NUM!	<-IRR #YR->	2	CFPS 5 yr Running	#DIV/0!	US$
													$290.38	<-12 mths	-10.28%							US$
Excl.Working Capital CF US$								$25.00	$43.16	$47.95	$24.80	$55.98	$0.00	$0.00			#NUM!	<-IRR #YR->	-1	CFPS 5 yr Running	#DIV/0!	US$
Cash Flow from Operations $M WC								$39.00	$65.86	$141.21	$291.66	$323.64	$280.4	$425.6			729.85%	<-Total Growth	4	Cash Flow less WC		US$
Increase									68.88%	114.39%	106.54%	10.97%	-13.35%	51.74%			83.10%	<-IRR #YR->	4	Cash Flow less WC	#DIV/0!	US$
5 year Running Average								$7.8	$21.0	$49.2	$107.5	$172.3	$220.6	$292.5			69.73%	<-IRR #YR->	4	Cash Flow less WC	#DIV/0!	US$
CFPS Excl. WC								$0.23	$0.28	$1.02	$2.04	$2.32	$2.01	$3.05			#NUM!	<-IRR #YR->	4	CF less WC 5 Yr Run	#DIV/0!	US$
Increase									19.91%	267.58%	99.58%	13.73%	-13.35%	51.74%			#NUM!	<-IRR #YR->	3	CF less WC 5 Yr Run	#DIV/0!	US$
5 year Running Average												$1.18	$1.53	$2.09			77.85%	<-IRR #YR->	0	CFPS - Less WC	#DIV/0!	US$
P/CF on Median Price								0.00	0.00	47.79	45.27	21.86	14.25	0.00			77.85%	<-IRR #YR->	4	CFPS - Less WC	#DIV/0!	US$
P/CF on Closing Price								0.00	0.00	59.41	31.86	10.95	13.06	8.17			77.85%	<-IRR #YR->	3	CFPS 5 yr Running	#DIV/0!	US$
*Operational Cash Flow.		CF/-WC	P/CF Med	10 yr	49.47	5 yr	49.47	P/CF Med	10 yr	21.86	5 yr	21.86		-40.23%	Diff M/C		#NUM!	<-IRR #YR->	0	CFPS 5 yr Running	#DIV/0!	US$
													$347.8	<-12 mths	-4.06%
Cash Flow from Operations $M CDN$								$19.10	$29.49	$118.74	$338.32	$362.52	$380.17	$576.88			1798.14%	<-Total Growth	4	Cash Flow		CDN$
Increase									54.40%	302.65%	184.93%	7.15%	4.87%	51.74%			Share Iss	SO, Buybacks		Cl B Shares Conv.		CDN$
5 year Running Average												$173.6	$245.8	$355.3			#DIV/0!	<-Total Growth	0	CF 5 Yr Running		CDN$
CFPS								$0.11	$0.12	$0.86	$2.37	$2.60	$2.72	$4.13			#DIV/0!	<-Total Growth	4	Cash Flow per Share		CDN$
Increase									9.63%	590.33%	175.32%	9.82%	4.87%	51.74%			108.73%	<-IRR #YR->	4	Cash Flow	#DIV/0!	CDN$
5 year Running Average												$1.21	$1.73	$2.54			108.73%	<-IRR #YR->	4	Cash Flow	#DIV/0!	CDN$
P/CF on Med Price										71.47	49.37	24.87	14.24	0.00			118.71%	<-IRR #YR->	4	Cash Flow per Share	#DIV/0!	CDN$
P/CF on Closing Price										90.52	34.66	13.24	12.78	8.14			118.71%	<-IRR #YR->	4	Cash Flow per Share	#DIV/0!	CDN$
														-74.12%	Diff M/C		#NUM!	<-IRR #YR->	10	CFPS 5 yr Running	#DIV/0!	CDN$
													$393.29	<-12 mths	-10.28%							CDN$
Excl.Working Capital CF CDN$								$34.11	$56.05	$61.05	$31.44	$75.82	$0.00	$0.00			#NUM!	<-IRR #YR->	5	CFPS 5 yr Running	#DIV/0!	CDN$
Cash Flow from Operations $M WC								$53.20	$85.54	$179.79	$369.76	$438.34	$380.17	$576.88			723.89%	<-Total Growth	4	Cash Flow less WC		CDN$
Increase									60.79%	110.17%	105.67%	18.55%	-13.27%	51.74%			69.42%	<-IRR #YR->	4	Cash Flow less WC	#DIV/0!	CDN$
5 year Running Average												$225.3	$290.7	$389.0			69.42%	<-IRR #YR->	4	Cash Flow less WC	#DIV/0!	CDN$
CFPS Excl. WC								$0.32	$0.36	$1.30	$2.59	$3.14	$2.72	$4.13			#NUM!	<-IRR #YR->	10	CF less WC 5 Yr Run	#DIV/0!	CDN$
Increase									14.16%	260.33%	98.73%	21.49%	-13.27%	51.74%			#NUM!	<-IRR #YR->	5	CF less WC 5 Yr Run	#DIV/0!	CDN$
5 year Running Average												$1.54	$2.02	$2.78			77.53%	<-IRR #YR->	4	CFPS - Less WC	#DIV/0!	CDN$
P/CF on Median Price										47.20	45.17	20.57	14.24	0.00			77.53%	<-IRR #YR->	4	CFPS - Less WC	#DIV/0!	CDN$
P/CF on Closing Price										59.78	31.71	10.95	12.78	8.14			#NUM!	<-IRR #YR->	10	CFPS 5 yr Running	#DIV/0!	CDN$
*Operational Cash Flow.		CF/-WC	P/CF Med	10 yr	49.37	5 yr	49.37	P/CF Med	10 yr	45.17	5 yr	45.17		-71.72%	Diff M/C		#NUM!	<-IRR #YR->	5	CFPS 5 yr Running	#DIV/0!	CDN$
								-168.2	0.0	0.0	0.0	139.5								Shares
								-168.2	0.0	0.0	0.0	139.5								Shares
								-$14.0	$0.0	$0.0	$0.0	$267.66								Cash Flow		US$
								-$14.0	$0.0	$0.0	$0.0	$267.66								Cash Flow		US$
								-$0.08	$0.00	$0.00	$0.00	$1.92								Cash Flow per Share		US$
								-$0.08	$0.00	$0.00	$0.00	$1.92								Cash Flow per Share		US$
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.93								CFPS 5 yr Running		US$
							$0.00	$0.00	$0.00	$0.00	$0.00	$0.93								CFPS 5 yr Running		US$
								-$39.0	$0.0	$0.0	$0.0	$438.3								Cash Flow less WC		US$
								-$39.0	$0.0	$0.0	$0.0	$323.6								Cash Flow less WC		US$
		$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$172.3								CF less WC 5 Yr Run		US$
							$0.0	$0.0	$0.0	$0.0	$0.0	$172.3								CF less WC 5 Yr Run		US$
								-$0.23	$0.00	$0.00	$0.00	$2.32								CFPS - Less WC		US$
								-$0.23	$0.00	$0.00	$0.00	$2.32								CFPS - Less WC		US$
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.18								CFPS 5 yr Running		US$
							$0.00	$0.00	$0.00	$0.00	$0.00	$1.18								CFPS 5 yr Running		US$
								-$19.1	$0.0	$0.0	$0.0	$362.52								Cash Flow		CDN$
								-$19.1	$0.0	$0.0	$0.0	$362.52								Cash Flow		CDN$
								-$0.11	$0.00	$0.00	$0.00	$2.60								Cash Flow per Share		CDN$
								-$0.11	$0.00	$0.00	$0.00	$2.60								Cash Flow per Share		CDN$
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.21								CFPS 5 yr Running		CDN$
							$0.00	$0.00	$0.00	$0.00	$0.00	$1.21								CFPS 5 yr Running		CDN$
								-$53.2	$0.0	$0.0	$0.0	$438.3								Cash Flow less WC		CDN$
								-$53.2	$0.0	$0.0	$0.0	$438.3								Cash Flow less WC		CDN$
		$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$225.3								CF less WC 5 Yr Run		CDN$
							$0.0	$0.0	$0.0	$0.0	$0.0	$225.3								CF less WC 5 Yr Run		CDN$
								-$0.32	$0.00	$0.00	$0.00	$3.14								CFPS - Less WC		CDN$
								-$0.32	$0.00	$0.00	$0.00	$3.14								CFPS - Less WC		CDN$
		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.54								CFPS 5 yr Running		CDN$
							$0.00	$0.00	$0.00	$0.00	$0.00	$1.54								CFPS 5 yr Running		CDN$
Interest Paid									-$43.197	-$43.788	-$14.351	-$23.370
Interest Rec												$10.753
Income Taxes Paid									-$2.629	-$14.223	-$32.052	-$32.482
Change in non-cash operating working capital:
Trade and Other Rec								-$25.000	-$0.058	-$0.875	$4.426	-$19.714
Inventory									$0.122	$0.115	-$1.197	-$0.840
Prepaid Expenses									-$1.277	-$2.371	-$3.476	-$3.771
Contract Assets									-$0.543	-$1.853	-$1.720	-$1.769
Trade and other Payables									$0.568	$21.004	$24.951	$24.266
Other Curr non-cur Liab									$3.855	-$5.959	-$1.380	-$9.053
																				Generally not part of WC
Sum	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	-$25.00	-$43.159	-$47.950	-$24.799	-$55.980
Google --> TD 2017				$0.00	$0.00	$0.00	$0.00	-$25.00	-$43.00	-$48.00	-$25.00	-$56.00
Difference				$0.00	$0.00	$0.00	$0.00	$0	$0	$0	$0	$0
OPM Ratio CDN$								9.35%	9.24%	24.87%	36.83%	31.74%	23.59%				239.44%	<-Total Growth	4	OPM		CDN$
Increase									-1.22%	169.21%	48.12%	-13.83%	-25.69%					Should increase		or be stable.		CDN$
Diff from Median								-62.4%	-62.9%	0.0%	48.1%	27.6%	-5.1%				0.00	<-Median->	5	OPM		CDN$
*Operational Profit Margin (CF/Revenue) Ratio								OPM	10 Yrs	24.87%	5 Yrs	24.87%					should be	zero, it is a		check on calculations		CDN$
													$397	<-12 mths	12.87%
Adjusted EBITDA US$									$87.20	$162.98	$317.23	$351.32	$432.60	$509.30	$608.40					Adjusted EBITDA US$
Change										86.91%	94.64%	10.74%	23.14%	17.73%	19.46%					Change
Margin									35.47%	43.46%	43.79%	41.66%	36.38%	36.88%	38.10%					Margin
Long Term Debt									$722.17	$212.73	$501.25	$502.10	$1,229.30							Bank Debt		US$
Change										-70.54%	135.63%	0.17%	144.83%				0.17%	<-Median->	3	Change		US$
Debt/Market Cap Ratio										0.03	0.05	0.14	0.34				0.05	<-Median->	3	Debt/Market Cap Ratio		US$
Assets/Current Liabilities Ratio									4.26	4.27	4.03	3.60	3.76				4.15	<-Median->	4	Assets/Current Liabilities Ratio		US$
Debt to Cash Flow (Years)									31.81	2.28	1.88	1.88	4.38				2.08	<-Median->	4	Debt to Cash Flow (Years)		US$
Long Term Debt									$937.95	$270.84	$635.48	$680.05	$1,666.44							Bank Debt		CDN$
Change										-71.12%	134.63%	7.01%	145.05%				7.01%	<-Median->	3	Change		CDN$
Debt/Market Cap Ratio										0.03	0.05	0.14	0.34				0.05	<-Median->	3	Debt/Market Cap Ratio		CDN$
Assets/Current Liabilities Ratio									4.26	4.27	4.03	3.60	3.76				4.15	<-Median->	4	Assets/Current Liabilities Ratio		CDN$
Debt to Cash Flow (Years)									31.81	2.28	1.88	1.88	4.38				2.08	<-Median->	4	Debt to Cash Flow (Years)		CDN$
Intangibles US$								$119.62	$408.38	$524.23	$747.60	$695.00	$1,319.57				480.99%	<-Total Growth	4	Intangibles		US$
Goodwill								$313.56	$768.50	$969.82	$1,126.77	$1,114.59	$1,978.56				255.46%	<-Total Growth	4	Goodwill		US$
Total								$433.18	$1,176.88	$1,494.05	$1,874.37	$1,809.59	$3,298.13				317.74%	<-Total Growth	4	Total		US$
Change									171.68%	26.95%	25.46%	-3.46%	82.26%				26%	<-Median->	4	Change		US$
Intangible/Market Cap Ratio										0.18	0.20	0.51	0.90				20%	<-Median->	3	Intangible/Market Cap Ratio		US$
Intangibles CDN$								$163.19	$530.40	$667.45	$947.81	$941.30	$1,788.81				476.81%	<-Total Growth	4	Intangibles		CDN$
Goodwill								$0.00	$0.00	$0.00	$0.00	$1,413.08	$2,682.14				#DIV/0!	<-Total Growth	4	Goodwill		CDN$
Total								$163.19	$530.40	$667.45	$947.81	$2,354.38	$4,470.94				1342.73%	<-Total Growth	4	Total		CDN$
Change									225.02%	25.84%	42.00%	148.40%	89.90%				95.20%	<-Median->	4	Change		CDN$
Intangible/Market Cap Ratio										0.06	0.08	0.49	0.92				0.08	<-Median->	3	Intangible/Market Cap Ratio		CDN$
Current Assets US$								$39.83	$307.05	$677.78	$1,526.63	$1,655.87	$1,268.1				4057.87%	<-Total Growth	4	Assets		US$
Current Liabilities								$99.75	$365.71	$525.39	$856.78	$978.94	$1,235.0				881.36%	<-Total Growth	4	Liabilities		US$
Liquidity Ratio								0.40	0.84	1.29	1.78	1.69	1.03				1.29	<-Median->	5	Ratio		US$
Assets US$								$577.57	$1,558.77	$2,243.98	$3,455.47	$3,524.67	$4,644.6				Debt Ratio of 1.5 and up, best			Current Ratio		US$
Liabilities								$444.23	$1,214.75	$786.10	$1,433.63	$1,545.18	$2,629.3				2.28	<-Median->	5	Ratio		US$
Debt Ratio								1.30	1.28	2.85	2.41	2.28	1.77				2.28	<-Median->	5	Ratio		US$
Estimates BVPS													$14.30	$15.30	$16.60			Estimates		Estimates BVPS
Estimate Book Value													$0.0	$0.0	$0.0			Estimates		Estimate Book Value
P/B Ratio (Close)													0.08	0.06	#DIV/0!			Estimates		P/B Ratio (Close)
Difference from 10 year median														-98.38%	Diff M/C			Estimates		Difference from 10 yr med.
Book Value US$								$133.3	$344.0	$1,457.9	$2,021.8	$1,979.5	$2,015.3							Book Value		US$
NCI								$0.0	$7.1	$8.7	$12.1	$10.8	15.64							NCI		US$
Book Value								$133.3	$336.9	$1,449.2	$2,009.7	$1,968.7	$1,999.7	$1,999.7	$1,999.7		1376.45%	<-Total Growth	4	Book Value		US$
Book Value per share								$0.79	$1.42	$10.49	$14.05	$14.11	$14.33	$26.43	$26.43		1679.90%	<-Total Growth	4	Book Value per Share		US$
Increase										637.42%	34.00%	0.39%	1.57%	84.42%	0.00%		-60.65%	P/B Ratio		Current/Historical Median		US$
P/B Ratio (Median)										4.66	6.57	3.59	2.00				4.66	P/B Ratio		Historical Median		US$
P/B Ratio (Close)										5.79	4.62	1.80	1.83	0.94	0.94		105.40%	<-IRR #YR->	4	Book Value per Share	#DIV/0!	US$
Change											-20.14%	-61.05%	1.75%	-48.52%	0.00%		105.40%	<-IRR #YR->	4	Book Value per Share	#DIV/0!	US$
Leverage (A/BK)								4.33	4.63	1.55	1.72	1.79	2.32				1.79	<-Median->	5	A/BV		US$
Debt/Equity Ratio								3.33	3.61	0.54	0.71	0.78	1.31				0.78	<-Median->	5	Debt/Eq Ratio		US$
Shareholders' Equity (Assets less Liabilities)>							P/BV	10 yr Med	4.66	5 yr Med	4.66		-79.74%	Diff M/C		1.79	Historical		Leverage (A/BK)		US$
								-$0.79	$0.00	$0.00	$0.00	$14.11
								-$0.79	$0.00	$0.00	$0.00	$14.11
Current Assets CDN$								$54.3	$398.8	$862.9	$1,935.5	$2,242.7	$1,719.0				4028.00%	<-Total Growth	4	Current Assets		CDN$
Current Liabilities								$136.1	$475.0	$668.9	$1,086.2	$1,325.9	$1,674.2				874.31%	<-Total Growth	4	Current Liabilities		CDN$
Liquidity Ratio								0.40	0.84	1.29	1.78	1.69	1.03				1.29	<-Median->	5	Ratio		CDN$
Liq. with CF aft div								0.54	0.90	1.47	2.09	1.96	1.00				1.47	<-Median->	5	Ratio	If Div = 0	CDN$
Liq. CF re  Inv+Div								0.27	0.34	1.35	1.53	1.89	1.25				1.35	<-Median->	5	Ratio		CDN$
Assets CDN$								$787.9	$2,024.5	$2,857.0	$4,380.8	$4,773.8	$6,296.2				505.87%	<-Total Growth	4	Assets		CDN$
Liabilities								$606.0	$1,577.7	$1,000.9	$1,817.6	$2,092.8	$3,564.2				245.33%	<-Total Growth	4	Liabilities		CDN$
Debt Ratio								1.30	1.28	2.85	2.41	2.28	1.77				2.28	<-Median->	5	Ratio		CDN$
Book Value CDN$								$181.9	$446.8	$1,856.2	$2,563.3	$2,681.0	$2,731.9							Book Value		CDN$
NCI								$0.0	$9.2	$11.1	$15.3	$14.6	21.20							NCI		CDN$
Book Value								$181.9	$437.6	$1,845.1	$2,547.9	$2,666.4	$2,710.7	$2,710.7	$2,710.7		1365.85%	<-Total Growth	4	Book Value		CDN$
Book Value per share								$1.08	$1.85	$13.35	$17.82	$19.11	$19.43	$19.43	$19.43		1667.11%	<-Total Growth	4	Book Value per Share		CDN$
Increase									70.81%	622.89%	33.44%	7.25%	1.66%	0.00%	0.00%		-61.05%	P/B Ratio		Current/Historical Median		CDN$
P/B Ratio (Median)										4.60	6.56	3.38	2.00				4.60	P/B Ratio		Historical Median		CDN$
P/B Ratio (Close)										5.83	4.60	1.80	1.79	1.73	1.73		105.03%	<-IRR #YR->	4	Book Value per Share	#DIV/0!	CDN$
Change											-21.00%	-60.87%	-0.49%	-3.36%	0.00%		105.03%	<-IRR #YR->	4	Book Value per Share	#DIV/0!	CDN$
Leverage (A/BK)								4.33	4.63	1.55	1.72	1.79	2.32				1.79	<-Median->	5	A/BV		CDN$
Debt/Equity Ratio								3.33	3.61	0.54	0.71	0.78	1.31				0.78	<-Median->	5	Debt/Eq Ratio		CDN$
Shareholders' Equity (Assets less Liabilities)								P/BV	10 yr Med	4.60	5 yr Med	4.60		-61.05%	Diff M/C		1.79	Historical		Leverage (A/BK)		CDN$
								-$1.08	$0.00	$0.00	$0.00	$19.11
								-$1.08	$0.00	$0.00	$0.00	$19.11
													$17.81	<-12 mths	-31.18%
Comprehensive Income US$									-$78.69	-$70.82	$76.01	$31.10
NCI									$1.04	$2.56	$4.75	$5.22
Shareholder									-$79.73	-$73.38	$71.26	$25.87					132.45%	<-Total Growth	3	Comprehensive Income		US$
Increase										7.97%	197.12%	-63.69%					7.97%	<-Median->	3	Comprehensive Income		US$
5 Yr Running Average									-$15.95	-$30.62	-$16.37	-$11.19					#NUM!	<-IRR #YR->	3	Comprehensive Income	#DIV/0!	US$
ROE									-23.7%	-5.1%	3.5%	1.3%					#NUM!	<-IRR #YR->	3	Comprehensive Income	#DIV/0!	US$
5Yr Median									-23.7%	-14.4%	-5.1%	-1.9%					#NUM!	<-IRR #YR->	10	5 Yr Running Average	#DIV/0!	US$
% Difference from Net Income									-13.08%	30.93%	-30.34%	-54.39%					#NUM!	<-IRR #YR->	5	5 Yr Running Average	#DIV/0!	US$
Median Values									Diff	5, 10 yr	-21.7%	-21.7%					-1.9%	<-Median->	4	Return on Equity
									$79.7	$0.0	$0.0	$25.9
									$79.7	$0.0	$0.0	$25.9
		$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$11.2
							$0.0	$0.0	$0.0	$0.0	$0.0	-$11.2
Current Liability Coverage Ratio									0.18	0.27	0.34	0.33	0.23							CFO / Current Liabilities		US$
5 year Median									0.18	0.22	0.27	0.30	0.27				0.30	<-Median->	4	Current Liability Cov Ratio		US$
Asset Efficiency Ratio									4.23%	6.29%	8.44%	9.18%	6.04%							CFO / Total Assets		US$
5 year Median									4.23%	5.26%	6.29%	7.37%	6.29%				7.4%	<-Median->	4	Return on Assets		US$
Return on Assets ROA									-4.52%	-4.73%	2.96%	1.61%	-0.36%				Net	Income/Assets		Return on Assets		US$
5Yr Median									-4.52%	-4.63%	-4.52%	-1.46%	-0.36%				-1.5%	<-Median->	4	Asset Efficiency Ratio		US$
Return on Equity ROE									-20.92%	-7.33%	5.09%	2.88%	-0.83%				Net Inc/	Shareholders' equity		Return on Equity		US$
5Yr Median									-20.92%	-14.13%	-7.33%	-2.22%	-0.83%				-2.2%	<-Median->	4	Return on Equity		US$
													-$11.63	<-12 mths	-120.50%
Net Income US$								-$30.96	-$69.47	-$103.67	$107.05	$61.96					#DIV/0!	<-Total Growth	4	Net Income		US$
NCI								$0.00	$1.04	$2.56	$4.75	$5.22										US$
Net Income								-$30.96	-$70.50	-$106.23	$102.29	$56.73	-$16.6	$61.3	$150.5		283.23%	<-Total Growth	4	Net Income		US$
Increase									-127.70%	-50.68%	196.29%	-44.54%	-129.22%	469.92%	145.39%		EPS/CF Ratio should not be higher than 1.00					US$
5 Yr Running Average												-$9.7	-$6.9	$19.5	$70.9		#NUM!	<-IRR #YR->	4	Net Income	#DIV/0!	US$
Operating Cash Flow								$14.0	$22.7	$93.3	$266.9	$267.7					#NUM!	<-IRR #YR->	4	Net Income	#DIV/0!	US$
Investment Cash Flow								-$133.0	-$775.4	-$58.6	-$395.1	-$50.2					#NUM!	<-IRR #YR->	10	5 Yr Running Average	#DIV/0!	US$
Total Accruals								$88.0	$682.2	-$140.9	$230.5	-$160.7					#NUM!	<-IRR #YR->	5	5 Yr Running Average	#DIV/0!	US$
Total Assets								$577.6	$1,558.8	$2,244.0	$3,455.5	$3,524.7						Balance Sheet		Assets		US$
Accruals Ratio									43.76%	-6.28%	6.67%	-4.56%					1.06%	<-Median->	5	Ratio		US$
EPS/CF Ratio (WC)								0.00	-4.14	-1.06	0.35	0.17					0.00	<-Median->	5	EPS/CF Ratio		US$
								$31.0	$0.0	$0.0	$0.0	$56.7
								$31.0	$0.0	$0.0	$0.0	$56.7
		$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$9.7
							$0.0	$0.0	$0.0	$0.0	$0.0	-$9.7
Financial Cash Flow US$								$115.0	$806.6	$84.2	$706.1	$214.3						C F Statement		Financial Cash Flow		CDN$
Total Accruals								-$27.0	-$124.4	-$225.1	-$475.5	-$375.0								Accruals		CDN$
Accruals Ratio								-4.67%	-7.98%	-10.03%	-13.76%	-10.64%					-10.03%	<-Median->	5	Ratio		CDN$
													$24.12	<-12 mths	-26.48%
Comprehensive Income CDN$									-$107.35	-$91.97	$96.78	$39.42
NCI									$1.41	$3.32	$6.05	$6.62
Shareholders									-$108.76	-$95.30	$90.73	$32.80					130.16%	<-Total Growth	3	Comprehensive Income		CDN$
Increase										12.38%	195.21%	-63.85%					12.38%	<-Median->	3	Comprehensive Income		CDN$
5 Yr Running Average									-$21.75	-$40.81	-$22.67	-$16.11					#NUM!	<-IRR #YR->	3	Comprehensive Income	#DIV/0!	CDN$
ROE									-24.9%	-5.2%	3.6%	1.2%					#NUM!	<-IRR #YR->	3	Comprehensive Income	#DIV/0!	CDN$
5Yr Median									-24.9%	-15.0%	-5.2%	-2.0%					#NUM!	<-IRR #YR->	10	5 Yr Running Average	#DIV/0!	CDN$
% Difference from Net Income									-18.78%	29.54%	-30.04%	-57.31%					#NUM!	<-IRR #YR->	5	5 Yr Running Average	#DIV/0!	CDN$
Median Values									Diff	5, 10 yr	-24.4%	-24.4%					-2.0%	<-Median->	4	Return on Equity
									$108.8	$0.0	$0.0	$32.8
									$108.8	$0.0	$0.0	$32.8
		$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$16.1
							$0.0	$0.0	$0.0	$0.0	$0.0	-$16.1
Current Liability Coverage Ratio								0.39	0.18	0.27	0.34	0.33	0.23							CFO / Current Liabilities		CDN$
5 year Median								0.39	0.29	0.27	0.30	0.33	0.27				0.33	<-Median->	5	Current Liability Cov Ratio		CDN$
Asset Efficiency Ratio								6.75%	4.23%	6.29%	8.44%	9.18%	6.04%							CFO / Total Assets		CDN$
5 year Median								6.75%	5.49%	6.29%	6.52%	6.75%	6.29%				6.8%	<-Median->	5	Return on Assets		CDN$
Return on Assets ROA								-5.36%	-4.52%	-4.73%	2.96%	1.61%	-0.36%				Net	Income/Assets		Return on Assets		CDN$
5Yr Median								-5.36%	-4.94%	-4.73%	-4.63%	-4.52%	-0.36%				-4.5%	<-Median->	5	Asset Efficiency Ratio		CDN$
Return on Equity ROE								-23.22%	-20.92%	-7.33%	5.09%	2.88%	-0.83%				Net Inc/	Shareholders' equity/td>		Return on Equity		CDN$
5Yr Median								-23.22%	-22.07%	-20.92%	-14.13%	-7.33%	-0.83%				-7.3%	<-Median->	5	Return on Equity		CDN$
													-$15.75	<-12 mths	-120.50%
Net Income CDN$								-$42.24	-$90.22	-$131.99	$135.71	$83.91					298.66%	<-Total Growth	4	Net Income		CDN$
NCI									$1.35	$3.26	$6.02	$7.07										CDN$
Net Income								-$42.24	-$91.57	-$135.25	$129.69	$76.84	-$22.47	$83.14	$204.02		281.91%	<-Total Growth	4	Net Income		CDN$
Increase									-116.79%	-47.71%	195.89%	-40.75%	-129.25%	469.92%	145.39%		EPS/CF Ratio should not be higher than 1.00					CDN$
5 Yr Running Average								-$8	-$27	-$54	-$28	-$13	-$8.6	$26.4	$94.2		#NUM!	<-IRR #YR->	4	Net Income	#DIV/0!	CDN$
Operating Cash Flow								$19.1	$29.5	$118.7	$338.3	$362.5					#NUM!	<-IRR #YR->	4	Net Income	#DIV/0!	CDN$
Investment Cash Flow								-$181.4	-$1,007.1	-$74.6	-$500.9	-$68.0					#NUM!	<-IRR #YR->	10	5 Yr Running Average	#DIV/0!	CDN$
Total Accruals								$120.1	$886.0	-$179.4	$292.3	-$217.6					#NUM!	<-IRR #YR->	5	5 Yr Running Average	#DIV/0!	CDN$
Total Assets								$787.9	$2,024.5	$2,857.0	$4,380.8	$4,773.8						Balance Sheet		Assets		CDN$
Accruals Ratio								15.24%	43.76%	-6.28%	6.67%	-4.56%					6.67%	<-Median->	5	Ratio		CDN$
EPS/CF Ratio (WC)								0.00	-4.14	-1.06	0.35	0.17					0.00	<-Median->	5	EPS/CF Ratio		CDN$
								$42.2	$0.0	$0.0	$0.0	$76.8
								$42.2	$0.0	$0.0	$0.0	$76.8
		$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	-$12.5
							$0.0	$0.0	$0.0	$0.0	$0.0	-$12.5
Change in Close											5.41%	-58.04%	1.16%	-3.36%	0.00%			Count	3	Years of data		CDN$
up/down											up	Down	Up					Count	3	100.00%		CDN$
Meet Prediction?											Yes	Yes					% right	Count	2	66.67%		CDN$
Financial Cash Flow CDN$								$156.9	$1,047.6	$107.2	$895.2	$290.2						C F Statement		Financial Cash Flow		CDN$
Total Accruals								-$36.8	-$161.6	-$286.6	-$602.9	-$507.9								Accruals		CDN$
Accruals Ratio								-4.67%	-7.98%	-10.03%	-13.76%	-10.64%					-10.03%	<-Median->	5	Ratio		CDN$
Cash US$								$6.0	$60.1	$180.7	$748.6	$751.7	$121.0							Cash		US$
Cash per Share								$0.04	$0.25	$1.31	$5.24	$5.39	$0.87				$1.31	<-Median->	5	Cash per Share		US$
Percentage of Stock Price										2.15%	8.06%	21.20%	3.30%				8.06%	<-Median->	5	% of Stock Price		US$
Cash CDN$								$6.0	$78.0	$230.1	$949.0	$1,018.1	$164.0							Cash		CDN$
Cash per Share								$0.04	$0.33	$1.67	$6.64	$7.30	$1.18				$1.67	<-Median->	5	Cash per Share		CDN$
Percentage of Stock Price										2.14%	8.09%	21.21%	3.38%				8.09%	<-Median->	5	% of Stock Price		CDN$
Notes:
September 17, 2020.  This stock went public.
There are two types of shares: Only the Subordinate Voting Shares on stock market
Multiple Voting shares – unlimited number without par value - voting rights at 10 votes per share, entitled
to receive dividends on a share-for-share basis from time to time as approved by the board, and convertible on
a share-for-share basis into subordinate voting share
Subordinate Voting shares – unlimited number without par value - voting rights at 1 vote per share,
entitled to receive dividends on a share-for-share basis from time to time as approved by the board, nonconvertible
into any other class of shares
Sector:
Tech
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock.
I was looking for another stock to follow and used G&M Stock Screener to find a dividend paying stock that looked interesting.
Dividends
Dividends are paid quarterly in Cycle 3 of  March, June, September and December .  Dividends are generally declared in one month for shareholders of record of the that month and paid in the following month.
For example, the dividends declared on August 10, 2023 was for shareholders of record of August 21, 2023 and paid on September 5, 2023.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers
For employees
For community
For investors
How they make their money.
Nuvei Corp is a provider of payment technology solutions to merchants and partners. The solutions provided are mobile payments, online payments, and In-store payments.
Its geographical segments are North America; Europe, the Middle East, and Africa; Latin America; and the Asia Pacific. The vast majority of its revenue is generated from
North America and EMEA.
Shares; '%, Value $M					From	Years	Div. Gth	Tot Ret	Cap Gain	Div.	CDN$		Shares	%, Val $M			Shares	%, Val $M			Change
Date					2020	2	0.00%	-33.49%	-33.49%	0.00%	-33.49%		May 30	2021			May 30	2022
Fayer, Philip													27.857	36.62%			27.857	36.62%	M		0.00%
Chair & CEO - Shares - Amount					From	Years	Div. Gth	Tot Ret	Cap Gain	Div.	US$			$958.571				$969.714	M
Shares - Amount					2020	2	0.00%	-35.31%	-35.31%	0.00%	-35.31%		0.000	0.00%			0.125	0.09%	S		#DIV/0!
Shares - Amount														$0.000				$4.351	S
Options - percentage													3.371	2.42%			3.319	2.38%			-1.55%
Options - amount														$115.999				$115.524
Sschwartz, David													0.035	0.03%			0.035	0.03%			0.00%
CFO - Shares - Amount														$1.212				$1.226
Options - percentage													1.424	1.02%			1.336	0.96%			-6.19%
Options - amount														$49.002				$46.503
Caliham, Scott																	0.028	0.02%		On list, has shares	#DIV/0!
Officer - Shares - Amount																		$0.983
Options - percentage																	0.126	0.09%			#DIV/0!
Options - amount																		$4.382
Erlick, Neil													0.004	0.00%			0.004	0.00%		On list, has shares	0.00%
Officer - Shares - Amount														$0.132				$0.134
Options - percentage													0.424	0.30%			0.426	0.31%			0.51%
Options - amount														$14.589				$14.833
Mieklk, Daniela													0.017	0.01%			0.017	0.01%		On list, has shares	0.00%
Director - Shares - Amount														$0.590				$0.596
Options - percentage													0.009	0.01%			0.019	0.01%			110.79%
Options - amount														$0.316				$0.674
Lau, Maren Hwei Chyun													0.003	0.00%			0.000	0.00%			-100.00%
Director - Shares - Amount														$0.119				$0.000
Options - percentage													0.000	0.00%			0.013	0.01%			#DIV/0!
Options - amount														$0.000				$0.452
Dent, Timothy Andrew													0.000	0.00%			0.000	0.00%			#DIV/0!
Director - Shares - Amount														$0.000				$0.000
Options - percentage													0.004	0.00%			0.014	0.01%			271.02%
Options - amount														$0.128				$0.482
Zabaneh, Samir													0.006	0.00%			0.006	0.00%			0.00%
Lead Director - Shares - Amt														$0.199				$0.201
Options - percentage													0.006	0.00%			0.016	0.01%			171.84%
Options - amount														$0.204				$0.561
Caisse de depot et placement du Quebec																	17.652	23.21%	M	10-Nov-21
Movacap Management Inc																	30.555	40.17%	M	10-Nov-21
Nova TMT V Co-Investment (Nuvei)																	10.087	13.26%	M	10-Nov-21
Total																		76.64%
Fayer, Philip Current																		36.62%
10% Holder - Shares - Amt																		113.26%
Options - percentage
Options - amount
Increase in O/S Shares													1.233	0.86%			0.193	0.14%
Due to Stock Options														$101.113				$4.902
Book Value														$11.711				$6.061
Insider Buying														$0.000				$0.000
Insider Selling														$5.099				$0.000
Net Insider Selling														$5.099				$0.000
Net Selling % of Market Cap														0.11%				0.00%
Directors																	8
Women																	3	38%
Minorities																	1	13%
Institutions/Holdings																	150	50.78%
Total Shares Held																	32.031	22.96%
Increase/Decrease 3 Mths																	-3.763	-10.51%
Starting No. of Shares																	35.794	Nasdaq
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock