This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2024 https://www.annualreports.com/Company/ritchie-bros-auctioneers-incorporated
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
RB Global Inc TSX RBA NYSE RBA https://www.rbauction.com/ Fiscal Yr: Dec-31
Year 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP US GAAP Accounting Rules Fixed from 
Split Date
Split Split
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 1.3226 1.3673 1.3673 1.3673 24.35% <-Total Growth 10 Currency
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% -2.35% 3.38% 0.00% 0.00% 2.20% <-IRR #YR-> 10 USD - CDN$ 24.35%
5 year Running Average 1.0542 1.0555 1.0233 1.0460 1.1241 1.1892 1.2411 1.3012 1.3290 1.3067 1.2917 1.3117 1.3034 1.3171 1.3359 1.3558 -0.62% <-IRR #YR-> 5 USD - CDN$ -3.05%
-1.0636 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.3226
-1.3642 0.0000 0.0000 0.0000 0.0000 1.3226
$2,103 <-12 mths -42.86%
Revenue US$* $396.10 $437.96 $467.40 $481.10 $515.88 $566.40 $610.52 $1,170.03 $1,318.64 $1,377.26 $1,416.97 $1,733.81 $3,679.6 $4,258 $4,470 $4,387 687.24% <-Total Growth 10 Revenue US$
Increase 10.84% 10.57% 6.72% 2.93% 7.23% 9.79% 7.79% 91.65% 12.70% 4.45% 2.88% 22.36% 112.23% 15.72% 4.98% -1.86% 22.92% <-IRR #YR-> 10 Revenue 687.24% US$
5 year Running Average $360.15 $384.69 $407.21 $427.98 $459.69 $493.75 $528.26 $668.78 $836.29 $1,008.57 $1,178.68 $1,403.34 $1,905.3 $2,493.13 $3,111.68 $3,705.68 25.75% <-IRR #YR-> 5 Revenue 214.49% US$
Revenue per Share $3.72 $4.11 $4.37 $4.47 $4.81 $5.30 $5.69 $10.77 $12.06 $12.53 $12.81 $15.64 $20.12 $23.19 $24.35 $23.89 16.68% <-IRR #YR-> 10 5 yr Running Average 367.88% US$
Increase 10.07% 10.35% 6.30% 2.30% 7.72% 10.18% 7.34% 89.15% 12.03% 3.93% 2.19% 22.07% 28.70% 15.24% 4.98% -1.86% 23.29% <-IRR #YR-> 5 5 yr Running Average 184.88% US$
5 year Running Average $3.42 $3.64 $3.83 $4.01 $4.30 $4.61 $4.93 $6.21 $7.73 $9.27 $10.77 $12.76 $14.63 $16.86 $19.22 $21.44 16.51% <-IRR #YR-> 10 Revenue per Share 360.80% US$
P/S (Price/Sales) Med 6.66 5.16 4.69 5.45 5.66 5.76 5.23 3.20 3.16 4.08 4.90 3.94 2.97 2.99 0.00 0.00 13.33% <-IRR #YR-> 5 Revenue per Share 86.93% US$
P/S (Price/Sales) Close 5.93 5.08 5.25 6.02 5.01 6.41 5.26 3.06 3.56 5.61 4.78 3.70 3.32 3.13 2.99 3.04 14.34% <-IRR #YR-> 10 5 yr Running Average 281.84% US$
*Revenue in M US $  P/S Med 20 yr  5.47 15 yr  5.16 10 yr  4.49 5 yr  3.94 -30.22% Diff M/C 18.71% <-IRR #YR-> 5 5 yr Running Average 135.72% US$
-$467 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,680
-$1,170 $0 $0 $0 $0 $3,680
-$407 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,905
-$669 $0 $0 $0 $0 $1,905
-$4.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.12
-$10.77 $0.00 $0.00 $0.00 $0.00 $20.12
-$3.83 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.63
-$6.21 $0.00 $0.00 $0.00 $0.00 $14.63
$2,875 <-12 mths -40.93%
Revenue CDN $ $402.83 $435.72 $497.13 $558.12 $714.35 $760.50 $765.89 $1,596.15 $1,712.65 $1,753.53 $1,796.44 $2,348.27 $4,866.6 $5,822 $6,112 $5,998 878.95% <-Total Growth 10 Revenue CDN$
Increase 13.33% 8.16% 14.09% 12.27% 27.99% 6.46% 0.71% 108.40% 7.30% 2.39% 2.45% 30.72% 107.24% 19.63% 4.98% -1.86% 25.62% <-IRR #YR-> 10 Revenue 878.95% CDN$
5 year Running Average $379.81 $404.66 $417.18 $449.85 $521.63 $593.16 $659.20 $879.00 $1,109.91 $1,317.74 $1,524.93 $1,841.41 $2,495.5 $3,317.37 $4,189.03 $5,029.41 24.98% <-IRR #YR-> 5 Revenue 204.90% CDN$
Revenue per Share $3.79 $4.09 $4.64 $5.18 $6.66 $7.12 $7.14 $14.69 $15.66 $15.96 $16.24 $21.18 $26.62 $31.71 $33.29 $32.67 19.59% <-IRR #YR-> 10 5 yr Running Average 498.18% CDN$
Increase 12.55% 7.95% 13.64% 11.58% 28.57% 6.84% 0.29% 105.70% 6.66% 1.88% 1.76% 30.41% 25.68% 19.13% 4.98% -1.86% 23.21% <-IRR #YR-> 5 5 yr Running Average 183.90% CDN$
5 year Running Average $3.60 $3.83 $3.93 $4.21 $4.87 $5.54 $6.15 $8.16 $10.25 $12.11 $13.94 $16.75 $19.13 $22.34 $25.81 $29.09 19.07% <-IRR #YR-> 10 Revenue per Share 473.01% CDN$
P/S (Price/Sales) Med 6.38 5.44 4.69 5.35 5.22 5.84 5.42 3.02 3.24 4.31 4.85 3.72 3.06 2.99 0.00 0.00 12.63% <-IRR #YR-> 5 Revenue per Share 81.23% CDN$
P/S (Price/Sales) Close 5.92 5.08 5.24 6.02 5.00 6.40 5.27 3.04 3.56 5.54 4.77 3.69 3.33 3.12 2.98 3.03 17.16% <-IRR #YR-> 10 5 yr Running Average 387.31% CDN$
*Revenue in M CDN $  P/S Med 20 yr  5.43 15 yr  5.22 10 yr  4.58 5 yr  3.72 -31.76% Diff M/C 18.58% <-IRR #YR-> 5 5 yr Running Average 134.50% CDN$
-$497 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,867
-$1,596 $0 $0 $0 $0 $4,867
-$417 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,496
-$879 $0 $0 $0 $0 $2,496
-$4.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.62
-$14.69 $0.00 $0.00 $0.00 $0.00 $26.62
-$3.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.13
-$8.16 $0.00 $0.00 $0.00 $0.00 $19.13
$3.42 <-12 mths 14.38%
Adjusted Net Income $64.92 $82.56 $89.99 $100.33 $121.06 $123.28 $87.66 $117.67 $145.65 $208.66 $216.10 $269.90 $502.2 458.07% <-Total Growth 10 Adjusted Net Income
AEPS* US$ $0.61 $0.77 $0.84 $0.94 $1.13 $1.15 $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $2.99 $3.24 $3.71 $3.34 255.95% <-Total Growth 10 AEPS US$
Increase -11.59% 26.23% 9.09% 11.90% 20.21% 1.77% -29.57% 33.33% 23.15% 26.32% 15.48% 24.23% 24.07% 8.36% 14.51% -9.97% 10 0 10 Years of Data, EPS P or N 100.00% US$
AEPS Yield 2.76% 3.69% 3.66% 3.50% 4.69% 3.38% 2.71% 3.28% 3.10% 2.39% 3.17% 4.17% 4.47% 4.46% 5.10% 4.59% 13.54% <-IRR #YR-> 10 AEPS 255.95% US$
5 year Running Average $0.75 $0.76 $0.77 $0.86 $0.97 $0.97 $1.02 $1.10 $1.21 $1.37 $1.69 $2.07 $2.45 $2.86 $3.14 22.59% <-IRR #YR-> 5 AEPS 176.85% US$
Payout Ratio 71.31% 61.04% 60.12% 57.45% 53.10% 57.39% 83.95% 64.81% 57.14% 50.00% 48.45% 43.15% 36.12% 33.33% 29.11% 32.34% 10.60% <-IRR #YR-> 10 5 yr Running Average 173.81% US$
5 year Running Average 55.48% 59.11% 61.87% 60.60% 57.82% 62.40% 63.34% 63.28% 62.66% 60.87% 52.71% 46.97% 42.21% 38.03% 34.81% 15.16% <-IRR #YR-> 5 5 yr Running Average 102.54% US$
Price/AEPS Median 40.66 27.52 24.36 25.91 24.10 26.57 36.75 31.86 28.67 30.46 32.37 25.55 19.99 21.41 0.00 0.00 27.62 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 51.26 31.14 26.88 28.63 26.90 34.23 42.83 35.74 33.03 44.76 38.40 30.15 22.64 23.81 0.00 0.00 33.63 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 30.05 23.90 21.85 23.19 21.30 18.90 30.68 27.98 24.32 16.15 26.35 20.95 17.34 19.01 0.00 0.00 22.25 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 36.20 27.13 27.30 28.61 21.34 29.57 36.95 30.48 32.29 41.87 31.55 24.00 22.37 22.44 19.60 21.77 30.02 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPS Close 32.00 34.25 29.78 32.01 25.65 30.09 26.03 40.64 39.77 52.89 36.43 29.81 27.76 24.31 22.44 19.60 31.05 <-Median-> 10 Trailing P/AEPS Close US$
Median Values DPR 10 Yrs 55.12% 5 Yrs   48.45% P/CF 5 Yrs   in order 28.67 33.03 20.95 31.55 -21.74% Diff M/C DPR 75% to 95% best US$
* Adjusted Earnings per Share
*Adjusted Net Income -$0.84 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.99
*Adjusted Net Earnings -$1.08 $0.00 $0.00 $0.00 $0.00 $2.99
-$0.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.07
-$1.02 $0.00 $0.00 $0.00 $0.00 $2.07
$4.68 <-12 mths 18.25%
Adjusted Net Income $66.02 $82.13 $95.71 $116.39 $167.63 $165.52 $109.97 $160.52 $189.17 $265.67 $273.97 $365.55 $664.2 593.96% <-Total Growth 10 Adjusted Net Income
AEPS* CDN$ $0.62 $0.77 $0.89 $1.09 $1.56 $1.54 $1.02 $1.47 $1.73 $2.14 $2.46 $3.26 $3.95 $4.43 $5.07 $4.57 342.63% <-Total Growth 10 AEPS CDN$
Increase -9.60% 23.49% 16.62% 22.06% 43.49% -1.32% -34.19% 44.99% 17.24% 23.83% 14.99% 32.71% 21.15% 12.02% 14.51% -9.97% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
AEPS Yield 2.77% 3.69% 3.67% 3.49% 4.69% 3.39% 2.70% 3.30% 3.10% 2.42% 3.18% 4.17% 4.46% 4.47% 5.12% 4.61% 16.04% <-IRR #YR-> 10 AEPS 342.63% CDN$
5 year Running Average $0.80 $0.78 $0.81 $0.99 $1.17 $1.22 $1.34 $1.47 $1.58 $1.76 $2.21 $2.71 $3.25 $3.84 $4.26 21.83% <-IRR #YR-> 5 AEPS 168.41% CDN$
Payout Ratio 71.31% 61.04% 60.12% 57.45% 53.10% 57.39% 83.95% 64.81% 57.14% 50.00% 48.45% 43.15% 36.12% 33.33% 29.11% 32.34% 13.33% <-IRR #YR-> 10 5 yr Running Average 249.39% CDN$
5 year Running Average 55.48% 59.11% 61.87% 60.60% 57.82% 62.40% 63.34% 63.28% 62.66% 60.87% 52.71% 46.97% 42.21% 38.03% 34.81% 15.16% <-IRR #YR-> 5 5 yr Running Average 102.50% CDN$
Price/AEPS Median 38.94 29.05 24.39 25.44 22.25 26.94 38.10 30.12 29.36 32.13 32.02 24.16 20.57 21.37 0.00 0.00 28.15 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 47.81 33.70 27.44 29.04 25.45 33.83 44.99 34.22 33.51 45.96 37.68 28.62 23.52 23.87 0.00 0.00 33.67 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 30.08 24.40 21.34 21.84 19.04 20.05 31.21 26.02 25.21 18.31 26.35 19.71 17.63 18.87 0.00 0.00 20.95 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 36.11 27.09 27.27 28.63 21.31 29.50 37.04 30.31 32.26 41.37 31.47 23.96 22.42 22.36 19.53 21.69 29.91 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPS Close 32.64 33.45 31.80 34.94 30.57 29.11 24.38 43.95 37.82 51.22 36.19 31.80 27.17 25.05 22.36 19.53 33.37 <-Median-> 10 Trailing P/AEPS Close CDN$
Median Values DPR 10 Yrs 55.12% 5 Yrs   48.45% P/CF 5 Yrs   in order 29.36 33.51 19.71 31.47 -23.84% Diff M/C DPR 75% to 95% best
* Adjusted Earnings per Share
*Adjusted Net Income -$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.95
*Adjusted Net Earnings -$1.47 $0.00 $0.00 $0.00 $0.00 $3.95
-$0.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.71
-$1.34 $0.00 $0.00 $0.00 $0.00 $2.71
$1.85 <-12 mths 77.88%
Pre-split 2004
Pre-split 2008
EPS Basic US$ $0.72 $0.75 $0.88 $0.85 $1.27 $0.86 $0.70 $1.12 $1.37 $1.56 $1.38 $2.89 $1.05 19.32% <-Total Growth 10 EPS Basic
Pre-split 2004
Pre-split 2008
EPS Diluted* US$ $0.72 $0.74 $0.88 $0.85 $1.27 $0.85 $0.69 $1.11 $1.36 $1.54 $1.36 $2.86 $1.04 $2.30 $2.86 $3.34 18.18% <-Total Growth 10 EPS Diluted US$
Increase 16.13% 2.78% 18.92% -3.41% 49.41% -33.07% -18.82% 60.87% 22.52% 13.24% -11.69% 110.29% -63.64% 120.96% 24.37% 16.86% 10 0 10 Years of Data, EPS P or N 100.00% US$
Earnings Yield 3.3% 3.5% 3.8% 3.2% 5.3% 2.5% 2.3% 3.4% 3.2% 2.2% 2.2% 4.9% 1.6% 3.2% 3.9% 4.6% 1.68% <-IRR #YR-> 10 Earnings per Share 18.18% US$
5 year Running Average $0.78 $0.79 $0.77 $0.76 $0.89 $0.92 $0.91 $0.95 $1.06 $1.11 $1.21 $1.65 $1.63 $1.82 $2.08 $2.48 -1.29% <-IRR #YR-> 5 Earnings per Share -6.31% US$
10 year Running Average $0.59 $0.64 $0.69 $0.74 $0.82 $0.85 $0.85 $0.86 $0.91 $1.00 $1.07 $1.28 $1.29 $1.44 $1.60 $1.85 7.80% <-IRR #YR-> 10 5 yr Running Average 111.95% US$
* Diluted ESP per share US$ E/P 10 Yrs 2.83% 5Yrs 2.22% 11.34% <-IRR #YR-> 5 5 yr Running Average 71.07% US$
-$0.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.04
-$1.11 $0.00 $0.00 $0.00 $0.00 $1.04
-$0.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.63
-$0.95 $0.00 $0.00 $0.00 $0.00 $1.63
$2.53 <-12 mths 83.90%
EPS Basic CDN$ $0.73 $0.75 $0.94 $0.99 $1.76 $1.15 $0.88 $1.53 $1.78 $1.99 $1.75 $3.91 $1.39 48.37% <-Total Growth 10 EPS Basic CDN$
EPS Diluted   $0.73 $0.74 $0.94 $0.99 $1.76 $1.14 $0.87 $1.51 $1.77 $1.96 $1.72 $3.87 $1.38 $3.14 $3.91 $4.57 46.96% <-Total Growth 10 EPS Diluted CDN$
Increase 18.74% 0.54% 27.13% 5.35% 78.34% -35.10% -24.16% 74.94% 16.65% 11.00% -12.06% 124.66% -64.49% 128.43% 24.37% 16.86% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 3.3% 3.5% 3.8% 3.2% 5.3% 2.5% 2.3% 3.4% 3.2% 2.2% 2.2% 5.0% 1.6% 3.2% 3.9% 4.6% 3.93% <-IRR #YR-> 10 Earnings per Share 46.96% CDN$
5 year Running Average $0.83 $0.84 $0.79 $0.80 $1.03 $1.11 $1.14 $1.25 $1.41 $1.45 $1.57 $2.17 $2.14 $2.42 $2.80 $3.37 -1.90% <-IRR #YR-> 5 Earnings per Share -9.16% CDN$
10 year Running Average $0.67 $0.70 $0.75 $0.81 $0.92 $0.97 $0.99 $1.02 $1.11 $1.24 $1.34 $1.65 $1.70 $1.91 $2.13 $2.47 10.47% <-IRR #YR-> 10 5 yr Running Average 170.72% CDN$
* Diluted ESP per share  E/P 10 Yrs 2.83% 5Yrs 2.23% 11.30% <-IRR #YR-> 5 5 yr Running Average 70.77% CDN$
-$0.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.38
-$1.51 $0.00 $0.00 $0.00 $0.00 $1.38
-$0.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.14
-$1.25 $0.00 $0.00 $0.00 $0.00 $2.14
Dividends* US$ $1.13 $1.19 $1.32 Estimates Dividend*
Increase 4.17% 5.78% 10.92% Estimates Increase
Payout Ratio EPS 48.96% 41.64% 39.52% Estimates Payout Ratio EPS
Special Dividend US$ paid in 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 $1.08 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend  Paid in US$ US$
Dividends* US$ $0.44 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $1.08 $1.08 $1.08 $1.08 113.86% <-Total Growth 10 Dividends Paid in US$ US$
Increase 6.10% 8.05% 7.45% 6.93% 11.11% 10.00% 3.03% 2.94% 8.57% 10.53% 11.90% 10.64% 3.85% 0.00% 0.00% 0.00% 20 0 20 Years of data, Count P, N 100.00% US$
Average Increases 5 Year Running 10.9% 9.4% 8.2% 7.3% 7.9% 8.7% 7.7% 6.8% 7.1% 7.0% 7.4% 8.9% 9.1% 7.4% 5.3% 2.9% 7.55% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.37 $0.41 $0.44 $0.47 $0.51 $0.56 $0.60 $0.64 $0.68 $0.73 $0.78 $0.86 $1.15 $1.21 $1.26 $1.29 160.91% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.75% 2.22% 2.47% 2.22% 2.20% 2.16% 2.28% 2.03% 1.99% 1.64% 1.50% 1.69% 1.81% 1.56% 2.01% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.39% 1.96% 2.24% 2.01% 1.97% 1.68% 1.96% 1.81% 1.73% 1.12% 1.26% 1.43% 1.60% 1.40% 1.70% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 2.37% 2.55% 2.75% 2.48% 2.49% 3.04% 2.74% 2.32% 2.35% 3.10% 1.84% 2.06% 2.08% 1.75% 2.41% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 1.97% 2.25% 2.20% 2.01% 2.49% 1.94% 2.27% 2.13% 1.77% 1.19% 1.54% 1.80% 1.61% 1.49% 1.49% 1.49% 1.87% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 60.42% 63.51% 57.39% 63.53% 47.24% 77.65% 98.55% 63.06% 55.88% 54.55% 69.12% 36.36% 103.85% 47.00% 37.79% 32.34% 63.30% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 47.66% 51.78% 57.14% 61.94% 57.17% 60.46% 65.75% 66.67% 64.39% 65.59% 64.69% 52.00% 70.34% 66.61% 60.48% 51.95% 64.54% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 32.79% 37.37% 28.58% 38.90% 32.76% 39.71% 49.87% 52.73% 24.97% 35.79% 32.74% 24.90% 36.30% 21.43% 19.78% 16.88% 36.05% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 38.41% 39.57% 36.39% 38.56% 33.68% 35.10% 37.25% 41.99% 36.84% 37.36% 35.79% 31.09% 37.24% 34.81% 30.70% 26.78% 37.04% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 44.60% 52.36% 54.55% 50.66% 37.57% 42.25% 53.13% 36.26% 32.44% 32.16% 35.47% 36.98% 57.43% 21.43% 19.78% 16.88% 37.27% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 35.58% 39.22% 43.36% 48.16% 46.69% 45.88% 46.42% 42.77% 39.02% 37.42% 36.24% 34.66% 40.48% 35.91% 31.94% 27.43% 41.62% <-Median-> 10 DPR CF WC 5 Yr Running US$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 2.01% 1.87% 5 Yr Med 5 Yr Cl 1.69% 1.61% 5 Yr Med Payout 55.88% 32.74% 35.47% 9.06% <-IRR #YR-> 5 Dividends 54.29% US$
* Dividends per share US$ 10 Yr Med and Cur. -26.22% -20.55% 5 Yr Med and Cur. -12.05% -7.99% Last Div Inc ---> $0.250 $0.270 8.00% 7.90% <-IRR #YR-> 10 Dividends 113.86% US$
Dividends Growth 15 2.05% <-IRR #YR-> 15 Dividends 217.65% US$
Dividends Growth 20 12.63% <-IRR #YR-> 20 Dividends 2060.00% US$
Dividends Growth 5 -$0.70 $0.00 $0.00 $0.00 $0.00 $1.08 Dividends Growth 5
Dividends Growth 10 -$0.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.08 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 -$0.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.08 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.08 Dividends Growth 20
Historical Dividends Historical High Div 2.98% Low Div 1.07% 10 Yr High 3.09% 10 Yr Low 1.13% Med Div 1.81% Close Div 1.77% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -50.15%     38.84% Exp. -51.92% 31.47% Exp. -17.93% Exp. -16.05% High/Ave/Median  US$
Future Dividend Yield Div Yield $0.02 earning in 5 Years at IRR of 6.90% Div Inc. 39.60% Future Dividend Yield US$
Future Dividend Yield Div Yield 2.90% earning in 10 Years at IRR of 6.90% Div Inc. 94.88% Future Dividend Yield US$
Future Dividend Yield Div Yield 4.10% earning in 15 Years at IRR of 7.00% Div Inc. 175.90% Future Dividend Yield US$
Future Dividend Paid Div Paid $1.67 earning in 5 Years at IRR of 9.06% Div Inc. 54.29% Future Dividend Paid US$
Future Dividend Paid Div Paid $2.57 earning in 10 Years at IRR of 9.06% Div Inc. 138.04% Future Dividend Paid US$
Future Dividend Paid Div Paid $3.97 earning in 15 Years at IRR of 9.06% Div Inc. 267.26% Future Dividend Paid US$
Dividend Covering Cost Total Div $6.47 over 5 Years at IRR of 9.06% Div Cov. 8.90% Dividend Covering Cost US$
Dividend Covering Cost Total Div $14.79 over 10 Years at IRR of 9.06% Div Cov. 20.34% Dividend Covering Cost US$
Dividend Covering Cost Total Div $27.62 over 15 Years at IRR of 9.06% Div Cov. 37.99% Dividend Covering Cost US$
Yield if held 5 years 2.56% 2.04% 2.30% 2.70% 2.93% 2.66% 3.21% 3.42% 3.12% 3.08% 3.08% 3.49% 3.14% 2.83% 2.11% 1.72% 3.10% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 10.31% 9.85% 7.32% 5.56% 4.79% 3.88% 2.95% 3.19% 3.80% 4.11% 3.79% 4.91% 5.28% 4.43% 3.97% 3.53% 3.99% <-Median-> 10 Paid Median Price US$
Yield if held 15 years 12.75% 9.94% 15.65% 15.64% 14.26% 10.15% 7.82% 6.70% 5.53% 4.51% 4.93% 5.40% 5.28% 4.35% 8.88% <-Median-> 10 Paid Median Price US$
Yield if held 20 years 17.68% 14.00% 21.90% 22.27% 21.80% 15.66% 11.12% 8.62% 6.35% 19.74% <-Median-> 6 Paid Median Price US$
Yield if held 25 years 27.27% 19.89% 28.16% 25.59% 27.27% <-Median-> 1 Paid Median Price US$
Cost covered if held 5 years 10.96% 8.82% 10.04% 11.80% 12.46% 11.19% 14.09% 15.54% 13.96% 13.37% 12.83% 14.38% 16.68% 15.89% 12.31% 10.25% 13.66% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 59.05% 62.09% 49.55% 39.46% 33.83% 27.28% 21.77% 24.55% 28.80% 30.25% 27.00% 34.29% 43.59% 38.84% 36.50% 33.91% 29.53% <-Median-> 10 Paid Median Price US$
Cost covered if held 15 years 87.55% 73.79% 120.13% 124.81% 124.67% 95.68% 74.46% 62.86% 50.32% 40.33% 50.74% 59.10% 61.05% 52.96% 74.12% <-Median-> 10 Paid Median Price US$
Cost covered if held 20 years 167.85% 136.41% 215.04% 217.70% 214.40% 178.92% 136.83% 113.12% 88.18% 196.66% <-Median-> 6 Paid Median Price US$
Cost covered if held 25 years 312.80% 248.01% 379.32% 370.30% 312.80% <-Median-> 1 Paid Median Price US$
Dividend* $0.00 $1.54 $1.63 Estimates Dividend*
Increase -100.00% #DIV/0! 5.78% Estimates Increase
Payout Ratio EPS 0.00% 48.96% 41.64% Estimates Payout Ratio EPS
Special Dividends CDN$ Pd in 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 $1.43 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends  Paid in US$ CDN$
Dividends per Share $0.44 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $1.43 $1.48 $1.48 $1.48 165.94% <-Total Growth 10 Dividends Paid in US$ CDN$
Increase 8.49% 5.70% 14.87% 16.63% 32.63% 6.66% -3.74% 11.94% 3.37% 8.35% 11.43% 18.20% 1.41% 3.38% 0.00% 0.00% 17 3 20 Years of data, Count P, N 85.00% CDN$
Average Increases 5 Year Running 9.0% 10.5% 5.4% 9.6% 15.7% 15.3% 13.4% 12.8% 10.2% 5.3% 6.3% 10.7% 8.5% 8.6% 6.9% 4.6% 10.41% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.39 $0.43 $0.45 $0.50 $0.58 $0.67 $0.75 $0.83 $0.90 $0.95 $1.01 $1.12 $1.50 $1.60 $1.68 $1.74 233.56% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 1.83% 2.10% 2.46% 2.26% 2.39% 2.13% 2.20% 2.15% 1.95% 1.56% 1.51% 1.79% 1.76% 1.56% 2.04% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.49% 1.81% 2.19% 1.98% 2.09% 1.70% 1.87% 1.89% 1.71% 1.09% 1.29% 1.51% 1.54% 1.40% 1.70% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.37% 2.50% 2.82% 2.63% 2.79% 2.86% 2.69% 2.49% 2.27% 2.73% 1.84% 2.19% 2.05% 1.77% 2.56% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 1.97% 2.25% 2.20% 2.01% 2.49% 1.95% 2.27% 2.14% 1.77% 1.21% 1.54% 1.80% 1.61% 1.49% 1.49% 1.49% 1.87% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 60.42% 63.51% 57.39% 63.53% 47.24% 77.65% 98.55% 63.06% 55.88% 54.55% 69.12% 36.36% 103.85% 47.00% 37.79% 32.34% 63.30% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 47.01% 50.85% 56.99% 61.92% 56.41% 60.24% 65.65% 66.26% 64.04% 65.54% 64.57% 51.77% 70.22% 66.27% 59.98% 51.56% 64.30% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 32.79% 37.37% 28.58% 38.90% 32.76% 39.71% 49.87% 52.73% 24.97% 35.79% 32.74% 24.90% 36.30% 21.43% 19.78% 16.88% 36.05% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 38.30% 39.39% 36.14% 38.36% 33.67% 35.21% 37.45% 41.93% 36.85% 37.42% 35.85% 31.09% 37.25% 34.63% 30.49% 26.59% 37.05% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 44.60% 52.36% 54.55% 50.66% 37.57% 42.25% 53.13% 36.26% 32.44% 32.16% 35.47% 36.98% 57.43% 21.43% 19.78% 16.88% 37.27% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 35.44% 38.85% 43.35% 48.31% 45.97% 45.10% 45.89% 42.43% 38.92% 37.39% 36.20% 34.70% 40.59% 35.79% 31.74% 27.27% 41.51% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 2.04% 1.87% 5 Yr Med 5 Yr Cl 1.76% 1.61% 5 Yr Med Payout 55.88% 32.74% 35.47% 8.39% <-IRR #YR-> 5 Dividends 49.58% CDN$
* Div per share (What I actually received.) 10 Yr Med and Cur. -26.86% -20.42% 5 Yr Med and Cur. -15.09% -7.46% Last Div Inc ---> $0.250 $0.270 8.00% 10.28% <-IRR #YR-> 10 Dividends 165.94% CDN$
Dividends Growth 15 8.57% <-IRR #YR-> 15 Dividends 243.07% CDN$
Dividends Growth 20 12.77% <-IRR #YR-> 20 Dividends 2110.64% CDN$
Dividends Growth 5 -$0.95 $0.00 $0.00 $0.00 $0.00 $1.43 Dividends Growth 5
Dividends Growth 10 -$0.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.43 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.43 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.43 Dividends Growth 20
Historical Dividends Historical High Div 2.81% Low Div 1.09% 10 Yr High 2.85% 10 Yr Low 1.11% Med Div 1.81% Close Div 1.77% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -46.95%     36.76% Exp. -47.69% 34.30% Exp. -17.64% Exp. -15.80% High/Ave/Median  CDN$
Future Dividend Yield Div Yield 2.23% earning in 5.00 Years at IRR of 8.39% Div Inc. 49.58% Future Dividend Yield CDN$
Future Dividend Yield Div Yield 3.34% earning in 10.00 Years at IRR of 8.39% Div Inc. 123.74% Future Dividend Yield CDN$
Future Dividend Yield Div Yield $0.05 earning in 15.00 Years at IRR of 8.39% Div Inc. 234.68% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $2.21 earning in 5 Years at IRR of 8.39% Div Inc. 49.58% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $3.30 earning in 10 Years at IRR of 8.39% Div Inc. 123.74% Future Dividend Paid CDN$
Future Dividend Paid Div Paid $4.94 earning in 15 Years at IRR of 8.39% Div Inc. 234.68% Future Dividend Paid CDN$
Dividend Covering Cost Total Div $8.73 over 5 Years at IRR of 8.39% Div Cov. 8.81% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $19.58 over 10 Years at IRR of 8.39% Div Cov. 19.77% Dividend Covering Cost CDN$
Dividend Covering Cost Total Div $35.81 over 15 Years at IRR of 8.39% Div Cov. 36.15% Dividend Covering Cost CDN$
Yield if held 5 yrs 2.31% 1.96% 2.08% 2.64% 4.06% 3.67% 3.83% 4.38% 3.56% 3.07% 2.86% 3.64% 3.22% 2.91% 2.15% 1.88% 3.60% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 yrs 6.58% 6.21% 6.03% 5.02% 5.54% 4.63% 3.57% 3.70% 4.16% 5.23% 4.93% 6.33% 6.55% 5.32% 4.24% 3.55% 4.98% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 yrs 8.86% 7.99% 14.44% 13.19% 11.32% 10.72% 7.91% 7.13% 6.23% 5.89% 5.54% 6.23% 7.22% 6.11% 7.95% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 yrs 15.76% 12.60% 18.59% 17.73% 18.69% 16.03% 11.83% 9.84% 7.72% 16.88% <-Median-> 6 Paid Median Price CDN$
Yield if held 25 yrs 23.57% 18.84% 25.67% 21.97% 23.57% <-Median-> 1 Paid Median Price CDN$
Cost covered if held 5 years 10.25% 8.92% 8.73% 10.47% 14.20% 13.86% 16.78% 19.05% 16.26% 13.65% 12.15% 14.50% 16.93% 15.78% 12.24% 11.04% 14.35% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 40.21% 42.07% 40.88% 33.00% 31.48% 27.76% 24.54% 24.83% 29.50% 37.42% 34.79% 41.99% 53.52% 45.11% 37.81% 33.06% 32.24% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 61.16% 55.29% 89.76% 90.03% 91.62% 87.47% 69.14% 63.13% 54.20% 48.01% 53.96% 63.25% 78.52% 70.78% 66.14% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 129.66% 112.87% 172.34% 165.26% 166.10% 171.79% 133.25% 119.17% 99.66% 165.68% <-Median-> 6 Paid Median Price CDN$
Cost covered if held 25 years 253.63% 214.99% 318.52% 294.64% 253.63% <-Median-> 1 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $1,170.0 $1,318.6 $1,377.3 $1,417.0 $1,733.8 $3,679.6 $2,103 <-12 mths -42.86% 214.49% <-Total Growth 5 Revenue Growth US$ 214.49% 25.75%
AEPS Growth $1.08 $1.33 $1.68 $1.94 $2.41 $2.99 $3.42 <-12 mths 14.38% 176.85% <-Total Growth 5 AEPS Growth 176.85% 22.59%
Net Income Growth $121.2 $148.9 $170.1 $151.6 $319.7 $173.9 $305 <-12 mths 75.50% 43.45% <-Total Growth 5 Net Income Growth 43.45% 7.48%
Cash Flow Growth $144.3 $332.8 $257.9 $317.6 $463.1 $544.0 $726 <-12 mths 33.47% 277.04% <-Total Growth 5 Cash Flow Growth 277.04% 30.40%
Dividend Growth $0.70 $0.76 $0.84 $0.94 $1.04 $1.08 $1.08 <-12 mths 0.00% 54.29% <-Total Growth 5 Dividend Growth 54.29% 9.06%
Stock Price Growth $32.92 $42.95 $70.34 $61.21 $57.83 $66.89 $72.70 <-12 mths 8.69% 103.19% <-Total Growth 5 Stock Price Growth 103.19% 15.23%
Revenue Growth US$ $467.4 $481.1 $515.9 $566.4 $610.5 $1,170.0 $1,318.6 $1,377.3 $1,417.0 $1,733.8 $3,679.6 $4,258 <-this year 15.72% 687.24% <-Total Growth 10 Revenue Growth US$ 687.24% 22.92%
AEPS Growth $0.84 $0.94 $1.13 $1.15 $0.81 $1.08 $1.33 $1.68 $1.94 $2.41 $2.99 $3.24 <-this year 8.36% 255.95% <-Total Growth 10 AEPS Growth 255.95% 13.54%
Net Income Growth $93.8 $91.5 $136.2 $91.8 $75.0 $121.2 $148.9 $170.1 $151.6 $319.7 $173.9 $493 <-this year 183.50% 85.35% <-Total Growth 10 Net Income Growth 85.35% 6.36%
Cash Flow Growth $189.1 $149.5 $196.4 $177.6 $146.3 $144.3 $332.8 $257.9 $317.6 $463.1 $544.0 $925 <-this year 70.11% 187.65% <-Total Growth 10 Cash Flow Growth 187.65% 11.14%
Dividend Growth $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $1.08 $1.13 <-this year 4.17% 113.86% <-Total Growth 10 Dividend Growth 113.86% 7.90%
Stock Price Growth $22.93 $26.89 $24.11 $34.00 $29.93 $32.92 $42.95 $70.34 $61.21 $57.83 $66.89 $72.70 <-this year 8.69% 191.71% <-Total Growth 10 Stock Price Growth 191.71% 11.30%
Dividends on Shares $26.31 $34.90 $37.22 $35.83 $40.11 $41.46 $44.92 $50.05 $59.16 $119.99 $62.02 $62.02 $62.02 $489.94 No of Years 10 Total Divs 12/31/13
Paid  $1,023.12 $1,311.24 $1,400.28 $1,913.10 $1,580.88 $1,875.72 $2,340.24 $3,716.16 $3,251.22 $3,284.82 $3,724.14 $4,160.52 $4,160.52 $4,160.52 $3,724.14 No of Years 10 Worth $24.36 41.05
Total $4,214.08
Graham No. US$ AEPS $8.93 $10.33 $5.32 $11.79 $12.95 $12.90 $11.21 $13.63 $15.71 $18.61 $20.55 $25.11 $42.96 $44.85 $47.99 $45.54 706.86% <-Total Growth 10 Graham Price US$ AEPS US$
Price/GP Ratio Median 2.78 2.05 3.84 2.07 2.10 2.37 2.66 2.52 2.43 2.75 3.06 2.45 1.39 1.55 2.44 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 3.50 2.32 4.24 2.28 2.35 3.05 3.09 2.83 2.80 4.04 3.62 2.89 1.58 1.72 2.86 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 2.05 1.78 3.45 1.85 1.86 1.69 2.22 2.22 2.06 1.46 2.49 2.01 1.21 1.37 1.93 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 2.47 2.02 4.31 2.28 1.86 2.64 2.67 2.42 2.73 3.78 2.98 2.30 1.56 1.62 2.53 <-Median-> 10 Price/GP Ratio US$
Prem /Disc. Close 147.30% 102.23% 330.63% 128.02% 86.14% 163.56% 166.99% 141.56% 173.38% 277.87% 197.79% 130.28% 55.69% 62.10% 51.48% 59.65% 152.56% <-Median-> 10 Graham Price US$
Graham No. US$ $9.70 $10.13 $5.45 $11.21 $13.73 $11.09 $10.35 $13.82 $15.89 $17.82 $17.21 $27.36 $25.34 $37.77 $42.12 $45.54 364.92% <-Total Growth 10 Graham Price US$ US$
Price/GP Ratio Median 2.56 2.09 3.76 2.17 1.98 2.75 2.88 2.49 2.40 2.87 3.65 2.25 2.36 1.84 2.45 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio High 3.22 2.37 4.14 2.40 2.21 3.55 3.35 2.79 2.77 4.22 4.33 2.66 2.67 2.04 2.78 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Low 1.89 1.82 3.37 1.94 1.75 1.96 2.40 2.19 2.04 1.52 2.97 1.85 2.05 1.63 2.00 <-Median-> 10 Price/GP Ratio US$
Price/GP Ratio Close 2.28 2.06 4.21 2.40 1.76 3.07 2.89 2.38 2.70 3.95 3.56 2.11 2.64 1.92 2.67 <-Median-> 10 Price/GP Ratio US$
Prem /Disc. Close 127.63% 106.29% 320.73% 139.79% 75.58% 206.56% 189.27% 138.28% 170.35% 294.67% 255.67% 111.39% 163.99% 92.47% 72.59% 59.65% 167.17% <-Median-> 10 Graham Price US$
Graham No. EPS CDN$ $9.86 $10.07 $5.80 $13.01 $19.01 $14.89 $12.98 $18.85 $20.63 $22.69 $21.82 $37.05 $33.51 $51.64 $57.59 $62.26 478.14% <-Total Growth 10 Graham Price EPS CDN$ CDN$
Price/GP Ratio Median 2.45 2.21 3.76 2.13 1.83 2.79 2.98 2.35 2.46 3.03 3.61 2.13 2.43 1.83 2.44 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 3.01 2.56 4.23 2.43 2.09 3.51 3.52 2.68 2.81 4.33 4.25 2.52 2.78 2.05 2.79 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.89 1.86 3.29 1.83 1.57 2.08 2.44 2.03 2.11 1.73 2.97 1.74 2.08 1.62 2.06 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 2.27 2.06 4.20 2.40 1.75 3.06 2.90 2.37 2.70 3.90 3.55 2.11 2.65 1.92 1.72 1.59 2.67 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 127.07% 105.96% 320.24% 139.98% 75.34% 205.87% 189.99% 136.95% 170.04% 289.93% 254.79% 111.08% 164.59% 91.81% 71.99% 59.10% 167.32% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $22.46 $20.78 $24.39 $31.20 $33.39 $45.65 $37.55 $44.91 $55.78 $89.56 $77.60 $78.32 $88.47 $99.40 $99.40 $99.40 262.75% <-Total Growth 10 Close CDN$ re Exchange Rate CDN$
Differnce $0.06 $0.03 $0.03 -$0.02 $0.05 $0.10 -$0.09 $0.25 $0.06 $1.08 $0.19 $0.11 -$0.20 $0.34 $0.34 $0.34 Differnce
Close Cdn$ $22.40 $20.75 $24.36 $31.22 $33.34 $45.55 $37.64 $44.66 $55.72 $88.48 $77.41 $78.21 $88.67 $99.06 $99.06 $99.06 264.00% <-Total Growth 10 Stock Price CDN$
5 yr Period ending 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 CDN$
5 year IRR 3.31% -3.71% 0.28% 7.53% 9.79% 17.44% 15.44% 15.55% 14.59% 23.53% 12.98% 17.96% 17.11% $0.15 <-Median-> 21 5 year IRR CDN$
As a Canadian, would I have made money on this stock? Looking at 5 year periods to, including Dividends
Price Close CDN$ $22.40 $20.75 $24.36 $31.22 $33.34 $45.55 $37.64 $44.66 $55.72 $88.48 $77.41 $78.21 $88.67 $99.06 $99.06 $99.06 264.00% <-Total Growth 10 Stock Price CDN$
Increase -2.82% -7.37% 17.40% 28.16% 6.79% 36.62% -17.37% 18.65% 24.76% 58.79% -12.51% 1.03% 13.37% 11.72% 0.00% 0.00% 30.33 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 30.59 28.18 26.03 31.66 18.96 39.91 43.48 29.49 31.54 45.13 44.90 20.19 64.46 31.53 25.35 21.69 14.70% <-IRR #YR-> 5 Stock Price 98.54% CDN$
Trailing P/E 36.33 28.34 33.09 33.36 33.81 25.90 32.98 51.59 36.80 50.09 39.48 45.36 22.89 72.02 31.53 25.35 13.79% <-IRR #YR-> 10 Stock Price 264.00% CDN$
CAPE (10 Yr P/E) 28.79 29.33 29.19 29.32 27.46 28.58 29.18 30.01 30.64 32.60 34.29 31.26 34.24 33.93 33.59 31.10 17.11% <-IRR #YR-> 5 Price & Dividend 117.51% CDN$
Median 5 yrs D.  per yr 2.50% 2.41% % Tot Ret 15.33% 14.08% T P/E $35.30 $39.48 P/E:  $35.79 $44.90 16.29% <-IRR #YR-> 10 Price & Dividend 314.09% CDN$
Price 15 D.  per yr 1.75% % Tot Ret 17.16% CAPE Diff 3.96% 8.45% <-IRR #YR-> 15 Stock Price 237.66% CDN$
Price  20 D.  per yr 2.02% % Tot Ret 15.77% 10.78% <-IRR #YR-> 20 Stock Price 675.30% CDN$
Price  25 D.  per yr 1.58% % Tot Ret 12.82% 10.77% <-IRR #YR-> 25 Stock Price 1190.32% CDN$
Price & Dividend 15 10.20% <-IRR #YR-> 15 Price & Dividend 292.25% CDN$
Price & Dividend 20 12.80% <-IRR #YR-> 20 Price & Dividend 809.71% CDN$
Price & Dividend 25 12.36% <-IRR #YR-> 25 Price & Dividend 1414.01% CDN$
Price  5 -$44.66 $0.00 $0.00 $0.00 $0.00 $88.67 Price  5
Price 10 -$24.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $88.67 Price 10
Price & Dividend 5 -$44.66 $0.99 $1.07 $1.19 $1.41 $91.53 Price & Dividend 5
Price & Dividend 10 -$24.36 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $91.53 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $88.67 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $88.67 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $88.67 Price  25
Price & Dividend 15 $0.44 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $91.53 Price & Dividend 15
Price & Dividend 20 $0.44 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $91.53 Price & Dividend 20
Price & Dividend 25 $0.44 $0.47 $0.54 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $91.53 Price & Dividend 25
Price H/L Median. CDN$ $24.16 $22.26 $21.80 $27.75 $34.81 $41.60 $38.72 $44.38 $50.72 $68.74 $78.75 $78.87 $81.36 $94.67 273.30% <-Total Growth 10 Stock Price CDN$
Increase 18.08% -7.88% -2.07% 27.30% 25.46% 19.51% -6.94% 14.62% 14.30% 35.52% 14.56% 0.16% 3.16% 16.36% 14.08% <-IRR #YR-> 10 Stock Price 273.30% CDN$
P/E 32.99 30.23 23.29 28.14 19.79 36.45 44.73 29.30 28.71 35.06 45.67 20.36 59.15 30.13 12.89% <-IRR #YR-> 5 Stock Price 83.35% CDN$
Trailing P/E 39.18 30.39 29.60 29.64 35.30 23.65 33.92 51.26 33.49 38.91 40.16 45.74 21.00 68.83 16.84% <-IRR #YR-> 10 Price & Dividend $3.29 CDN$
P/E on Running 5 yr Average 28.96 26.54 27.57 34.62 33.80 37.42 34.03 35.41 35.99 47.41 50.28 36.38 38.02 39.20 15.40% <-IRR #YR-> 5 Price & Dividend $1.02 CDN$
P/E on Running 10 yr Average 29.12 34.40 37.74 42.76 39.19 43.43 45.89 55.44 58.81 47.72 47.95 49.51 28.43 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 2.76% 2.51% % Tot Ret 16.40% 16.31% T P/E 34.61 38.91 P/E:  32.18 35.06 Count 26 Years of data
-$21.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $81.36
-$44.38 $0.00 $0.00 $0.00 $0.00 $81.36
-$21.80 $0.63 $0.83 $0.89 $0.85 $0.95 $0.99 $1.07 $1.19 $1.41 $84.22
-$44.38 $0.99 $1.07 $1.19 $1.41 $84.22
High Month Apr Feb Dec Dec Aug Dec Jan Sep Dec Nov Nov Aug Nov May
Price High CDN$ $29.66 $25.82 $24.52 $31.67 $39.82 $52.24 $45.72 $50.42 $57.89 $98.31 $92.67 $93.41 $93.02 $105.73 279.36% <-Total Growth 10 Stock Price CDN$
Increase 26.75% -12.95% -5.03% 29.16% 25.73% 31.19% -12.48% 10.28% 14.82% 69.82% -5.74% 0.80% -0.42% 13.66% 14.26% <-IRR #YR-> 10 Stock Price 279.36% CDN$
P/E 40.51 35.07 26.20 32.12 22.64 45.77 52.82 33.30 32.77 50.14 53.75 24.11 67.63 33.65 13.03% <-IRR #YR-> 5 Stock Price 84.49% CDN$
Trailing P/E 35.26 33.30 33.84 40.38 29.71 40.06 58.25 38.23 55.66 47.26 54.18 24.01 76.87 32.45 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 40.22 47.26 P/E:  39.53 50.14 43.67 P/E Ratio Historical High CDN$
-$24.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $93.02
-$50.42 $0.00 $0.00 $0.00 $0.00 $93.02
Low Month Oct Aug Oct May Jan Jan Nov Feb Jun Mar Mar Feb May Jan
Price Low CDN$ $18.66 $18.69 $19.07 $23.82 $29.80 $30.96 $31.71 $38.33 $43.55 $39.16 $64.82 $64.33 $69.70 $83.61 265.50% <-Total Growth 10 Stock Price CDN$
Increase 6.51% 0.16% 2.03% 24.91% 25.10% 3.89% 2.42% 20.88% 13.62% -10.08% 65.53% -0.76% 8.35% 19.96% 13.84% <-IRR #YR-> 10 Stock Price 265.50% CDN$
P/E 25.48 25.39 20.37 24.16 16.95 27.13 36.63 25.31 24.66 19.97 37.59 16.61 50.67 26.61 12.70% <-IRR #YR-> 5 Stock Price 81.84% CDN$
Trailing P/E 25.52 25.90 25.45 30.22 17.60 27.78 44.28 28.76 22.17 33.06 37.31 17.99 60.78 22.46 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 28.27 28.76 P/E:  24.98 24.66 17.34 P/E Ratio Historical Low CDN$
-$19.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $69.70
-$38.33 $0.00 $0.00 $0.00 $0.00 $69.70
Price Close CDN$ into US$ $22.03 $20.86 $22.90 $26.91 $24.08 $33.92 $30.00 $32.74 $42.90 $69.49 $61.06 $57.75 $67.04 $72.45 $72.45 $72.45
Price Close US$ $22.08 $20.89 $22.93 $26.89 $24.11 $34.00 $29.93 $32.92 $42.95 $70.34 $61.21 $57.83 $66.89 $72.70 $72.70 $72.70 191.71% <-Total Growth 10 Stock Price US$
Increase -4.21% -5.39% 9.77% 17.27% -10.34% 41.02% -11.97% 9.99% 30.47% 63.77% -12.98% -5.52% 15.67% 8.69% 0.00% 0.00% 30.42 <-Median-> 10 CAPE (10 Yr P/E)
P/E 30.67 28.23 26.06 31.64 18.98 40.00 43.38 29.66 31.58 45.68 45.01 20.22 64.32 31.64 25.44 21.77 15.23% <-IRR #YR-> 5 Stock Price 103.19% US$
Trailing P/E 35.61 29.01 30.99 30.56 28.36 26.77 35.21 47.71 38.69 51.72 39.75 42.52 23.39 69.90 31.64 25.44 11.30% <-IRR #YR-> 10 Stock Price 191.71% US$
CAPE (10 Yr P/E) 29.22 29.54 29.34 29.45 27.95 28.86 29.25 30.07 30.78 32.67 34.38 31.57 34.58 34.28 33.91 31.44 17.71% <-IRR #YR-> 5 Price & Dividend 122.75% US$
Median 10, 5 Yrs D.  per yr 2.24% 2.48% % Tot Ret 16.57% 14.00% T P/E $36.95 $39.75 P/E:  $35.82 $45.01 13.54% <-IRR #YR-> 10 Price & Dividend 232.82% US$
Price 15 D.  per yr 1.85% % Tot Ret 18.97% CAPE Diff 3.98% 7.89% <-IRR #YR-> 15 Stock Price 212.28% US$
Price  20 D.  per yr 2.24% % Tot Ret 17.37% 10.64% <-IRR #YR-> 20 Stock Price 655.82% US$
Price  25 D.  per yr 1.88% % Tot Ret 14.16% 11.41% <-IRR #YR-> 25 Stock Price 1389.76% US$
Price & Dividend 15 9.73% <-IRR #YR-> 15 Price & Dividend 265.78% US$
Price & Dividend 20 12.88% <-IRR #YR-> 20 Price & Dividend 680.23% US$
Price & Dividend 25 13.29% <-IRR #YR-> 25 Price & Dividend 1665.63% US$
Price  5 -$32.92 $0.00 $0.00 $0.00 $0.00 $66.89 Price  5
Price 10 -$22.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $66.89 Price 10
Price & Dividend 5 -$32.92 $0.76 $0.84 $0.94 $1.04 $69.05 Price & Dividend 5
Price & Dividend 10 -$22.93 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $69.05 Price & Dividend 10
Price  15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $66.89 Price  15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $66.89 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $66.89 Price  25
Price & Dividend 15 $0.44 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $69.05 Price & Dividend 15
Price & Dividend 20 $0.44 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $69.05 Price & Dividend 20
Price & Dividend 25 $0.44 $0.47 $0.51 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $69.05 Price & Dividend 25
Price H/L Median. US$ $24.80 $21.19 $20.47 $24.36 $27.24 $30.56 $29.77 $34.41 $38.14 $51.17 $62.81 $61.58 $59.77 $69.37 192.06% <-Total Growth 10 Stock Price US$
Increase 21.21% -14.56% -3.42% 19.01% 11.83% 12.19% -2.57% 15.59% 10.83% 34.17% 22.75% -1.96% -2.93% 16.05% 11.31% <-IRR #YR-> 10 Stock Price 192.06% US$
P/E 34.44 28.64 23.26 28.65 21.44 35.95 43.14 31.00 28.04 33.22 46.18 21.53 57.47 30.18 11.68% <-IRR #YR-> 5 Stock Price 73.70% US$
Trailing P/E 40.00 29.43 27.66 27.68 32.04 24.06 35.02 49.87 34.36 37.62 40.78 45.28 20.90 66.70 13.83% <-IRR #YR-> 10 Price & Dividend $2.38 US$
P/E on Running 5 yr Average 31.69 26.96 26.58 31.96 30.53 33.28 32.79 36.07 36.11 46.09 51.82 37.41 36.62 38.12 14.22% <-IRR #YR-> 5 Price & Dividend $0.92 US$
P/E on Running 10 yr Average 41.70 33.07 29.53 32.72 33.21 35.93 35.15 39.92 41.95 51.11 58.97 48.22 46.23 48.24 28.34 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.51% 2.54% % Tot Ret 18.17% 17.88% T P/E 34.69 37.62 P/E:  32.11 33.22 Count 25 Years of data
-$20.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $59.77
-$34.41 $0.00 $0.00 $0.00 $0.00 $59.77
-$20.47 $0.54 $0.60 $0.66 $0.68 $0.70 $0.76 $0.84 $0.94 $1.04 $61.93
-$34.41 $0.76 $0.84 $0.94 $1.04 $61.93
High Month Apr Mar Dec Dec Aug Dec Feb Aug Dec Nov Nov Aug  Nov May
Price High US$ $31.27 $23.98 $22.58 $26.91 $30.40 $39.37 $34.69 $38.60 $43.93 $75.20 $74.49 $72.66 $67.69 $77.13 199.78% <-Total Growth 10 Stock Price US$
Increase 33.63% -23.31% -5.84% 19.18% 12.97% 29.51% -11.89% 11.27% 13.81% 71.18% -0.94% -2.46% -6.84% 13.95% 11.60% <-IRR #YR-> 10 Stock Price 199.78% US$
P/E 43.43 32.41 25.66 31.66 23.94 46.32 50.28 34.77 32.30 48.83 54.77 25.41 65.09 33.56 11.89% <-IRR #YR-> 5 Stock Price 75.36% US$
Trailing P/E 50.44 33.31 30.51 30.58 35.76 31.00 40.81 55.94 39.58 55.29 48.37 53.43 23.67 74.16 31.98 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 40.19 48.37 P/E:  40.55 48.83 45.16 P/E Ratio Historical High US$
-$22.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $67.69
-$38.60 $0.00 $0.00 $0.00 $0.00 $67.69
Low Month Oct Aug Oct Jul Dec Jan Nov Mar May Mar Mar Feb May Jan 
Price Low US$ $18.33 $18.40 $18.35 $21.80 $24.07 $21.74 $24.85 $30.22 $32.34 $27.13 $51.12 $50.49 $51.85 $61.60 182.56% <-Total Growth 10 Stock Price US$
Increase 4.62% 0.38% -0.27% 18.80% 10.41% -9.68% 14.31% 21.61% 7.02% -16.11% 88.43% -1.23% 2.69% 18.80% 10.95% <-IRR #YR-> 10 Stock Price 182.56% US$
P/E 25.46 24.86 20.85 25.65 18.95 25.58 36.01 27.23 23.78 17.62 37.59 17.65 49.86 26.81 11.40% <-IRR #YR-> 5 Stock Price 71.58% US$
Trailing P/E 25.56 24.80 24.77 28.32 17.12 29.24 43.80 29.14 19.95 33.19 37.13 18.13 59.23 22.32 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 28.73 29.14 P/E:  25.61 23.78 17.42 P/E Ratio Historical Low US$
-$18.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.85
-$30.22 $0.00 $0.00 $0.00 $0.00 $51.85
$347 <-12 mths 75.25%
Free Cash Flow WSJ CDN$ $210.19 $177.51 $165.16 $412.55 $332.40 $385.86 $578.04 $261.87 24.59% <-Total Growth 7 Free Cash Flow
Change -15.55% -6.96% 149.80% -19.43% 16.08% 49.81% -54.70% -6.96% <-Median-> 7 Change
Free Cash Flow MS US$ $64.09 $71.72 $95.08 $110.09 $165.64 $141.08 $108.17 $101.27 $291.79 $215 $274 $391 $198 $489 $689 $817 108.25% <-Total Growth 10 Free Cash Flow US$
Change 389.74% 11.91% 32.57% 15.79% 50.46% -14.83% -23.33% -6.38% 188.13% -26.32% 27.44% 42.70% -49.36% 147.17% 40.81% 18.49% 14.35% <-IRR #YR-> 5 Free Cash Flow MS 95.52% US$
FCF/CF from Op Ratio 0.45 0.53 0.50 0.74 0.84 0.79 0.74 0.70 0.88 0.83 0.86 0.84 0.36 0.53 0.69 0.69 7.61% <-IRR #YR-> 10 Free Cash Flow MS 108.25% US$
Dividends paid $46.20 $50.0 $53.9 $57.9 $64.00 $70.00 $72.79 $75.68 $82.54 $91.74 $91.74 $91.74 $91.74 $0.00 $282.43 $298.75 70.20% <-Total Growth 10 Dividends paid US$
Percentage paid 72.09% 69.72% 56.69% 52.59% 38.64% 49.62% 67.29% 74.73% 28.29% 42.67% 33.48% 23.46% 46.33% 0.00% 40.99% 36.59% $0.45 <-Median-> 10 Percentage paid US$
5 Year Coverage 45.18% 45.81% 41.86% 34.05% 32.81% 23.41% 27.32% 29.59% 5 Year Covrage US$
Dividend Coverage Ratio 2.59 2.02 1.49 1.34 3.54 2.34 2.99 4.26 2.16 0.00 2.44 2.73 2.34 <-Median-> 9 Dividend Coverage Ratio US$
5 Year of Coverage 2.21 2.18 2.39 2.94 3.05 4.27 3.66 3.38 5 Year of Caogerage US$
Market Cap US$ $2,349 $2,227 $2,454 $2,896 $2,585 $3,632 $3,211 $3,578 $4,696 $7,729 $6,771 $6,412 $12,230 $13,348 $13,348 $13,348 398.37% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $2,383 $2,212 $2,607 $3,362 $3,574 $4,866 $4,038 $4,854 $6,092 $9,722 $8,563 $8,672 $16,213 $18,188 $18,188 $18,188 521.86% <-Total Growth 10 Market Cap  CDN$
Diluted # of Shares in Million 107.0 106.9 107.0 107.7 107.4 107.5 108.1 109.4 109.8 110.3 111.4 111.9 168.2 184.6 57.13% <-Total Growth 10 Diluted
Change 0.77% -0.06% 0.12% 0.57% -0.21% 0.02% 0.61% 1.18% 0.33% 0.51% 0.99% 0.43% 50.34% 9.74% 0.54% <-Median-> 10 Change
Difference Diluted/Basic -0.8% -0.4% -0.3% -0.4% -0.3% -0.8% -1.0% -1.2% -1.1% -1.1% -1.0% -1.0% -0.7% -0.8% -0.98% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 106.2 106.5 106.8 107.3 107.1 106.6 107.0 108.1 108.5 109.1 110.3 110.8 167.0 183.1 56.38% <-Total Growth 10 Basic
Change 0.61% 0.29% 0.28% 0.47% -0.18% -0.42% 0.39% 0.95% 0.42% 0.49% 1.16% 0.42% 50.71% 9.64% 0.45% <-Median-> 10 Change
Difference Basic/Outstanding 0.21% 0.12% 0.24% 0.39% 0.12% 0.18% 0.21% 0.57% 0.75% 0.75% 0.27% 0.09% 9.51% 0.30% 0.33% <-Median-> 10 Difference Basic/Outstanding
$726 <-12 mths 33.47%
# of Shares in Millions 106.4 106.6 107.0 107.7 107.2 106.8 107.3 108.7 109.3 109.9 110.6 110.9 182.8 183.6 183.6 183.6 5.50% <-IRR #YR-> 10 Shares 70.84%
Change 0.70% 0.20% 0.40% 0.62% -0.45% -0.35% 0.42% 1.32% 0.60% 0.49% 0.67% 0.24% 64.90% 0.42% 0.00% 0.00% 10.96% <-IRR #YR-> 5 Shares 68.24%
CF fr Op $M US$ $141.15 $134.06 $189.12 $149.48 $196.36 $177.56 $146.27 $144.28 $332.79 $257.87 $317.59 $463.06 $544.00 $925.40 $1,002.51 $1,175.11 187.65% <-Total Growth 10 Cash Flow US$
Increase 251.42% -5.02% 41.07% -20.96% 31.36% -9.57% -17.62% -1.36% 130.66% -22.51% 23.16% 45.80% 17.48% 70.11% 8.33% 17.22% SO Buy Back, DRIP S Iss, Buy Bus. US$
5 year Running Average $102.34 $108.90 $128.59 $130.79 $162.03 $169.32 $171.76 $162.79 $199.45 $211.75 $239.76 $303.12 $383.06 $501.58 $650.51 $822.01 197.90% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $1.33 $1.26 $1.77 $1.39 $1.83 $1.66 $1.36 $1.33 $3.04 $2.35 $2.87 $4.18 $2.98 $5.04 $5.46 $6.40 68.37% <-Total Growth 10 Cash Flow per Share US$
Increase 248.98% -5.21% 40.50% -21.44% 31.95% -9.25% -17.97% -2.64% 129.27% -22.89% 22.33% 45.46% -28.76% 69.40% 8.33% 17.22% 11.14% <-IRR #YR-> 10 Cash Flow 187.65% US$
5 year Running Average $0.97 $1.03 $1.21 $1.22 $1.51 $1.58 $1.60 $1.51 $1.85 $1.95 $2.19 $2.75 $3.08 $3.48 $4.10 $4.81 30.40% <-IRR #YR-> 5 Cash Flow 277.04% US$
P/CF on Med Price 18.69 16.85 11.58 17.55 14.87 18.38 21.83 25.92 12.53 21.80 21.88 14.74 20.09 13.76 0.00 0.00 5.35% <-IRR #YR-> 10 Cash Flow per Share 68.37% US$
P/CF on Closing Price 16.64 16.61 12.98 19.37 13.16 20.45 21.95 24.80 14.11 29.97 21.32 13.85 22.48 14.42 13.32 11.36 17.52% <-IRR #YR-> 5 Cash Flow per Share 124.11% US$
-25.01% Diff M/C 9.81% <-IRR #YR-> 10 CFPS 5 yr Running 154.95% US$
$925 <-12 mths 34.48%
Excl.Working Capital CF -$37.38 -$38.38 -$90.04 -$34.69 -$25.13 -$10.68 -$8.98 $65.55 -$76.60 $29.13 -$24.43 -$151.18 $143.70 $0.00 $0.00 $0.00 15.27% <-IRR #YR-> 5 CFPS 5 yr Running 103.52% US$
CF fr Op $M WC US$ $103.77 $95.68 $99.08 $114.79 $171.22 $166.88 $137.29 $209.83 $256.19 $287.01 $293.15 $311.87 $687.70 $925.40 $1,002.51 $1,175.11 594.09% <-Total Growth 10 Cash Flow less WC US$
Increase -5.12% -7.80% 3.56% 15.86% 49.16% -2.54% -17.73% 52.84% 22.09% 12.03% 2.14% 6.39% 120.51% 34.56% 8.33% 17.22% 21.38% <-IRR #YR-> 10 Cash Flow less WC 594.09% US$
5 year Running Average $110.44 $109.73 $107.70 $104.54 $116.91 $129.53 $137.85 $160.00 $188.28 $211.44 $236.69 $271.61 $367.18 $501.03 $644.13 $820.52 26.80% <-IRR #YR-> 5 Cash Flow less WC 227.74% US$
CFPS Excl. WC US$ $0.98 $0.90 $0.93 $1.07 $1.60 $1.56 $1.28 $1.93 $2.34 $2.61 $2.65 $2.81 $3.76 $5.04 $5.46 $6.40 13.05% <-IRR #YR-> 10 CF less WC 5 Yr Run 240.93% US$
Increase -5.78% -7.98% 3.14% 15.15% 49.84% -2.19% -18.07% 50.85% 21.36% 11.48% 1.46% 6.13% 33.72% 34.00% 8.33% 17.22% 18.07% <-IRR #YR-> 5 CF less WC 5 Yr Run 129.49% US$
5 year Running Average $1.05 $1.04 $1.01 $0.98 $1.09 $1.21 $1.29 $1.49 $1.74 $1.95 $2.16 $2.47 $2.84 $3.38 $3.94 $4.69 15.05% <-IRR #YR-> 10 CFPS - Less WC 306.27% US$
P/CF on Med Price 25.43 23.61 22.11 22.85 17.05 19.56 23.26 17.82 16.28 19.59 23.70 21.89 15.89 13.76 0.00 0.00 14.27% <-IRR #YR-> 5 CFPS - Less WC 94.81% US$
P/CF on Closing Price 22.64 23.27 24.77 25.23 15.09 21.76 23.39 17.05 18.33 26.93 23.10 20.56 17.78 14.42 13.32 11.36 10.82% <-IRR #YR-> 10 CFPS 5 yr Running 179.48% US$
CF/-WC P/CF Med 10 yr 19.24 5 yr  20.09 P/CF Med 10 yr 19.57 5 yr  19.59 -26.31% Diff M/C 13.78% <-IRR #YR-> 5 CFPS 5 yr Running 90.68% US$
$992.80 <-12 mths 37.99%
CF fr Op $M CDN$ $143.55 $133.38 $201.14 $173.42 $271.90 $238.41 $183.49 $196.83 $432.23 $328.32 $402.64 $627.16 $719.49 $1,265.29 $1,370.74 $1,606.72 257.70% <-Total Growth 10 Cash Flow CDN$
Increase $2.59 -$0.07 $0.51 -$0.14 $0.57 -$0.12 -$0.23 $0.07 $1.20 -$0.24 $0.23 $0.56 $0.15 $0.76 $0.08 $0.17 SO Buy Back, DRIP S Iss
5 year Running Average $107.90 $114.57 $132.58 $138.29 $184.68 $203.65 $213.67 $212.81 $264.57 $275.86 $308.70 $397.44 $501.97 $668.58 $877.06 $1,117.88 278.60% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $1.35 $1.25 $1.88 $1.61 $2.54 $2.23 $1.71 $1.81 $3.95 $2.99 $3.64 $5.66 $3.94 $6.89 $7.47 $8.75 109.37% <-Total Growth 10 Cash Flow per Share CDN$
Increase 256.84% -7.27% 50.21% -14.32% 57.51% -12.01% -23.36% 5.87% 118.28% -24.41% 21.81% 55.39% -30.43% 75.12% 8.33% 17.22% 13.59% <-IRR #YR-> 10 Cash Flow 257.70% CDN$
5 year Running Average $1.02 $1.08 $1.25 $1.29 $1.73 $1.90 $1.99 $1.98 $2.45 $2.54 $2.82 $3.61 $4.03 $4.62 $5.52 $6.54 29.60% <-IRR #YR-> 5 Cash Flow 265.55% CDN$
P/CF on Med Price 17.91 17.79 11.60 17.23 13.72 18.64 22.63 24.50 12.83 23.00 21.63 13.94 20.68 13.74 0.00 0.00 7.67% <-IRR #YR-> 10 Cash Flow per Share 109.37% CDN$
P/CF on Closing Price 16.60 16.58 12.96 19.39 13.14 20.41 22.00 24.66 14.09 29.61 21.27 13.83 22.53 14.37 13.27 11.32 18.13% <-IRR #YR-> 5 Cash Flow per Share 117.28% CDN$
-26.87% Diff M/C 12.46% <-IRR #YR-> 10 CFPS 5 yr Running 223.63% CDN$
$1,264.48 <-12 mths 39.02%
Excl.Working Capital CF -$38.01 -$38.19 -$95.76 -$40.24 -$34.80 -$14.34 -$11.26 $89.42 -$99.49 $37.09 -$30.98 -$204.76 $190.06 $0.00 $0.00 $0.00 15.30% <-IRR #YR-> 5 CFPS 5 yr Running 103.76% CDN$
CF fr Op $M WC CDN$ $105.53 $95.19 $105.38 $133.17 $237.10 $224.06 $172.23 $286.25 $332.74 $365.42 $371.66 $422.40 $909.55 $1,265.29 $1,370.74 $1,606.72 763.10% <-Total Growth 10 Cash Flow less WC CDN$
Increase -2.99% -9.80% 10.71% 26.37% 78.04% -5.50% -23.13% 66.20% 16.24% 9.82% 1.71% 13.65% 115.33% 39.11% 8.33% 17.22% 24.05% <-IRR #YR-> 10 Cash Flow less WC 763.10% CDN$
5 year Running Average $116.56 $115.99 $110.32 $109.61 $135.27 $158.98 $174.39 $210.56 $250.48 $276.14 $305.66 $355.69 $480.35 $666.86 $867.93 $1,114.94 26.01% <-IRR #YR-> 5 Cash Flow less WC 217.75% CDN$
CFPS Excl. WC CDN$ $0.99 $0.89 $0.98 $1.24 $2.21 $2.10 $1.61 $2.63 $3.04 $3.33 $3.36 $3.81 $4.97 $6.89 $7.47 $8.75 15.85% <-IRR #YR-> 10 CF less WC 5 Yr Run 335.44% CDN$
Increase -3.66% -9.98% 10.27% 25.59% 78.85% -5.16% -23.45% 64.04% 15.54% 9.28% 1.03% 13.38% 30.58% 38.53% 8.33% 17.22% 17.93% <-IRR #YR-> 5 CF less WC 5 Yr Run 128.13% CDN$
5 year Running Average $1.11 $1.10 $1.04 $1.03 $1.26 $1.48 $1.63 $1.96 $2.32 $2.54 $2.79 $3.23 $3.70 $4.47 $5.30 $6.38 17.58% <-IRR #YR-> 10 CFPS - Less WC 405.20% CDN$
P/CF on Med Price 24.36 24.92 22.13 22.44 15.74 19.83 24.11 16.85 16.67 20.67 23.44 20.70 16.36 13.74 0.00 0.00 25.38% <-IRR #YR-> 5 CFPS - Less WC 88.87% CDN$
P/CF on Closing Price 22.58 23.24 24.74 25.25 15.07 21.72 23.44 16.96 18.31 26.60 23.04 20.53 17.83 14.37 13.27 11.32 13.55% <-IRR #YR-> 10 5 yr Running 256.26% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 19.66 5 yr  20.68 P/CF Med 10 yr 20.25 5 yr  20.67 -29.01% Diff M/C 13.60% <-IRR #YR-> 5 5 yr Running 89.19% CDN$
-$1.71 $0.00 $0.00 $0.00 $0.00 $3.94 Cash Flow per Share CDN$
-$1.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.03 CFPS 5 yr Running CDN$
-$1.98 $0.00 $0.00 $0.00 $0.00 $4.03 CFPS 5 yr Running CDN$
-$105 $0 $0 $0 $0 $0 $0 $0 $0 $0 $910 Cash Flow less WC CDN$
-$286 $0 $0 $0 $0 $910 Cash Flow less WC CDN$
-$110 $0 $0 $0 $0 $0 $0 $0 $0 $0 $480 CF less WC 5 Yr Run CDN$
-$211 $0 $0 $0 $0 $480 CF less WC 5 Yr Run CDN$
OPM 35.63% 30.61% 40.46% 31.07% 38.06% 31.35% 23.96% 12.33% 25.24% 18.72% 22.41% 26.71% 14.78% 21.73% -63.46% <-Total Growth 10 OPM
Increase 217.05% -14.10% 32.18% -23.21% 22.50% -17.64% -23.58% -48.53% 104.66% -25.81% 19.70% 19.16% -44.64% 47.00% Should increase  or be stable.
Diff from Median 44.9% 24.4% 64.5% 26.3% 54.7% 27.4% -2.6% -49.9% 2.6% -23.9% -8.9% 8.6% -39.9% -11.6% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 24.60% 5 Yrs 22.41% should be  zero, it is a   check on calculations
$1,231 <-12 mths 19.21%
Adjusted EBITDA $175.0 $182.8 $208.6 $210.1 $191.5 $257.3 $294.6 $374.3 $385.3 $465.2 $1,032.8 $1,226.0 $1,291.0 $1,216.0 Adjusted EBITDA US$
Change 4.46% 14.11% 0.72% -8.85% 34.36% 14.50% 27.05% 2.95% 20.73% 122.01% 18.71% 5.30% -5.81% 14.31% <-Median-> 10 Change US$
Margin 37.44% 38.00% 40.44% 37.09% 31.37% 21.99% 22.34% 27.18% 27.19% 26.83% 28.07% 28.79% 28.88% 27.72% 27.63% <-Median-> 10 Margin US$
Long Term Debt US$ $133.88 $200.75 $147.23 $110.85 $54.57 $595.71 $795.99 $698.17 $627.20 $626.29 $1,733.94 $577.11 $3,061.6 $2,921.80 1979.41% <-Total Growth 10 Debt US$
Change -1.48% 49.94% -26.66% -24.71% -50.77% 991.70% 33.62% -12.29% -10.16% -0.15% 176.86% -66.72% 430.50% -4.57% -5.16% <-Median-> 10 Change US$
Ratio to Market Cap 0.06 0.09 0.06 0.04 0.02 0.16 0.25 0.20 0.13 0.08 0.26 0.09 0.25 0.22 0.15 <-Median-> 10 Intangible/Market Cap Ratio US$
Assets/Current Liabilities Ratio 5.08 4.54 4.03 4.38 3.86 6.33 5.19 4.66 4.45 4.57 6.11 3.60 8.97 8.23 4.62 <-Median-> 10 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 0.95 1.50 0.78 0.74 0.28 3.35 5.44 4.84 1.88 2.43 5.46 1.25 5.63 3.16 2.89 <-Median-> 10 Debt to Cash Flow (Years) US$
Long Term Debt CDN$ $136.16 $199.72 $156.60 $128.59 $75.56 $799.85 $998.56 $952.45 $814.61 $797.39 $2,198.29 $781.64 $4,049.3 $3,994.98 2485.77% <-Total Growth 10 Debt CDN$
Change 0.74% 46.69% -21.59% -17.88% -41.24% 958.55% 24.84% -4.62% -14.47% -2.11% 175.69% -64.44% 418.05% -1.34% -3.37% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.06 0.09 0.06 0.04 0.02 0.16 0.25 0.20 0.13 0.08 0.26 0.09 0.25 0.22 0.15 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 5.08 4.54 4.03 4.38 3.86 6.33 5.19 4.66 4.45 4.57 6.11 3.60 8.97 8.23 4.62 <-Median-> 10 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 0.95 1.50 0.78 0.74 0.28 3.35 5.44 4.84 1.88 2.43 5.46 1.25 5.63 3.16 2.89 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $45.96 $25.57 $37.61 $45.50 $46.97 $72.30 $261.09 $245.62 $233.58 $300.95 $350.52 $322.7 $2,914.1 $2,853.8 7648.82% <-Total Growth 10 Intangibles US$
Goodwill $0.00 $84.25 $83.40 $82.35 $91.23 $97.54 $670.92 $671.59 $672.31 $840.61 $947.72 $948.8 $4,537.0 $4,528.8 5340.24% <-Total Growth 10 Goodwill US$
Goodwill and Intangibles US$ $45.96 $109.82 $121.00 $127.86 $138.21 $169.84 $932.02 $917.22 $905.89 $1,141.56 $1,298.23 $1,271.47 $7,451.10 $7,382.60 6057.73% <-Total Growth 10 Total US$
Change -0.64% 138.96% 10.19% 5.66% 8.09% 22.89% 448.76% -1.59% -1.23% 26.02% 13.72% -2.06% 486.02% -0.92% 10.91% <-Median-> 10 Change US$
Ratio to Market Cap 0.02 0.05 0.05 0.04 0.05 0.05 0.29 0.26 0.19 0.15 0.19 0.20 0.61 0.55 0.19 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $46.74 $25.44 $40.00 $52.79 $65.05 $97.08 $327.54 $335.08 $303.37 $383.17 $444.38 $437.0 $3,854.2 $3,902.0 9535.76% <-Total Growth 10 Intangibles US$
Goodwill  $0.00 $83.82 $88.70 $95.54 $126.34 $130.96 $841.67 $916.19 $873.20 $1,070.26 $1,201.51 $1,285.1 $6,000.6 $6,192.2 6665.01% <-Total Growth 10 Goodwill US$
Goodwill and Intangibles CDN$ $46.74 $109.26 $128.70 $148.33 $191.38 $228.05 $1,169.21 $1,251.27 $1,176.57 $1,453.43 $1,645.90 $1,722.08 $9,854.82 $10,094.2 7557.22% <-Total Growth 10 Total US$
Change 1.60% 133.76% 17.80% 15.25% 29.03% 19.16% 412.71% 7.02% -5.97% 23.53% 13.24% 4.63% 472.26% 2.43% 17.20% <-Median-> 10 Change US$
Ratio to Market Cap 0.02 0.05 0.05 0.04 0.05 0.05 0.29 0.26 0.19 0.15 0.19 0.20 0.61 0.55 0.19 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $253.84 $345.60 $398.38 $394.57 $430.10 $378.00 $508.49 $603.54 $679.58 $556.78 $762.22 $963.12 $1,814.0 $1,884.8 355.35% <-Total Growth 10 Current Assets US$
Current Liabilities $190.54 $249.55 $288.33 $254.22 $289.97 $252.83 $388.46 $440.09 $501.26 $514.58 $588.42 $795.29 $1,342.7 $1,464.2 365.68% <-Total Growth 10 Current Liabilities US$
Liquidity 1.33 1.38 1.38 1.55 1.48 1.50 1.31 1.37 1.36 1.08 1.30 1.21 1.35 1.29 1.35 <-Median-> 10 Ratio US$
Liq. with CF aft div 1.83 1.72 1.85 1.91 1.94 1.92 1.50 1.53 1.85 1.40 1.66 1.65 1.61 1.78 1.65 <-Median-> 5 Ratio US$
Liq. CF re  Inv+Div  1.34 1.19 1.68 1.71 1.76 1.31 0.53 1.43 1.73 0.91 1.22 1.65 0.49 1.78 1.22 <-Median-> 5 Ratio US$
Curr Long Term Debt $18.28 $10.36 $10.36 $10.36 $10.36 $10.52
Assets US$ $967.24 $1,132.50 $1,162.30 $1,112.89 $1,120.12 $1,599.53 $2,017.31 $2,052.40 $2,229.43 $2,351.53 $3,592.91 $2,863.7 $12,037.4 $12,045.2 935.66% <-Total Growth 10 Assets US$
Liabilities $349.34 $475.97 $467.74 $402.80 $387.97 $903.75 $1,263.55 $1,215.76 $1,322.44 $1,339.13 $2,521.85 $1,573.7 $6,528.0 $6,486.2 1295.64% <-Total Growth 10 Liabilities US$
Debt Ratio 2.77 2.38 2.48 2.76 2.89 1.77 1.60 1.69 1.69 1.76 1.42 1.82 1.84 1.86 1.76 <-Median-> 10 Ratio Same in US$ US$
Check $618 $657 $695 $710 $732 $696 $754 $837 $907 $1,012 $1,071 $1,290 $5,509 $5,559 US$
Lib and non-cont. int $349 $476 $1,002 $405 $413 $909 $1,269 $1,221 $1,328 $1,344 $2,522 $1,574 $6,539 $6,497 US$
Total Book Value US$ $617.91 $656.53 $694.55 $710.09 $732.14 $695.78 $753.77 $836.63 $906.99 $1,012.40 $1,071.06 $1,290.08 $5,509.4 $5,559.0 693.23% <-Total Growth 10 Book Value US$
Non-Control Int US$ $0.00 $0.00 $534.00 $2.01 $24.79 $4.77 $5.07 $5.07 $5.15 $5.15 $0.39 $0.47 $10.7 $10.7
Tot. Book Value US$ $617.91 $656.53 $160.55 $708.09 $707.36 $691.01 $748.70 $831.57 $901.83 $1,007.25 $1,070.68 $1,289.61 $5,498.7 $5,548.3 3324.89% <-Total Growth 10 Book Value US$
Performace Share/Senior Preferred $0.00 $0.00 $0.00 $0.00 $0.00 $3.95 $9.01 $0.92 $0.00 $0.00 $0.00 $0.00 $482.0 $482.0 #DIV/0! <-Total Growth 10 Preference Shares US$
Net Book Value US$ $617.91 $656.53 $160.55 $708.09 $707.36 $687.06 $739.68 $830.64 $901.83 $1,007.25 $1,070.68 $1,289.61 $5,016.7 $5,066.3 $5,066.30 $5,066.30 3024.68% <-Total Growth 10 Book Value Match here US$
Book Value per Share $5.81 $6.16 $1.50 $6.58 $6.60 $6.43 $6.90 $7.64 $8.25 $9.17 $9.68 $11.63 $27.44 $27.59 $27.59 $27.59 1728.98% <-Total Growth 10 Book Value per Share US$
Change 6.14% 6.04% -75.64% 338.32% 0.35% -2.53% 7.21% 10.84% 7.92% 11.14% 5.58% 20.16% 135.91% 0.57% 0.00% 0.00% -35.61% P/B Ratio 25 Current/Historical Median US$
P/B Ratio (Median) 4.27 3.44 13.64 3.70 4.13 4.75 4.32 4.50 4.62 5.58 6.49 5.29 2.18 2.51 4.09 P/B Ratio 25 Historical Median US$
P/B Ratio (Close) 3.80 3.39 15.29 4.09 3.65 5.29 4.34 4.31 5.21 7.67 6.32 4.97 2.44 2.63 2.63 2.63 33.73% <-IRR #YR-> 10 Book Value per Share 1728.98% US$
Change -9.75% -10.78% 350.66% -73.25% -10.65% 44.67% -17.89% -0.77% 20.89% 47.35% -17.58% -21.37% -50.97% 8.07% 0.00% 0.00% 29.13% <-IRR #YR-> 5 Book Value per Share 258.99% US$
Leverage (A/BK) 1.57 1.72 7.24 1.57 1.58 2.33 2.73 2.47 2.47 2.33 3.36 2.22 2.40 2.38 2.37 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.57 0.72 2.91 0.57 0.55 1.32 1.71 1.46 1.47 1.33 2.36 1.22 1.30 1.28 1.32 <-Median-> 10 Debt/Eq Ratio US$
Book Value is Asset less Liabilities P/BV 10 yr Med 4.56 5 yr Med 5.29 -42.26% Diff M/C 1.65 Historical 27 A/BV US$
Current Assets CDN$ $258.16 $343.84 $423.72 $457.74 $595.58 $507.54 $637.90 $823.35 $882.64 $708.89 $966.35 $1,304.45 $2,399.20 $2,577.09 466.23% <-Total Growth 10 Current Assets CDN$
Current Liabilities $193.78 $248.28 $306.67 $294.92 $401.53 $339.48 $487.32 $600.37 $651.03 $655.16 $746.00 $1,077.14 $1,775.86 $2,002.00 479.08% <-Total Growth 10 Current Liabilities CDN$
Liquidity 1.33 1.38 1.38 1.55 1.48 1.50 1.31 1.37 1.36 1.08 1.30 1.21 1.35 1.29 1.35 <-Median-> 10 Ratio CDN$
Liq. with CF aft div 1.83 1.72 1.85 1.91 1.94 1.92 1.50 1.53 1.85 1.40 1.66 1.65 1.61 1.78 Uses actual CDN dividends received CDN$
Liq. CF re  Inv+Div  1.34 1.19 1.68 1.71 1.76 1.31 0.53 1.43 1.73 0.91 1.22 1.65 0.49 1.78 US$ one above more accurate CDN$
Curr Long Term Debt $23.74 $13.19 $13.13 $14.03 $13.70 $14.38 CDN$
Assets CDN$ $983.68 $1,126.72 $1,236.22 $1,291.06 $1,551.07 $2,147.69 $2,530.72 $2,799.88 $2,895.58 $2,993.97 $4,555.10 $3,878.63 $15,920.67 $16,469.40 1187.85% <-Total Growth 10 Assets CDN$
Liabilities $355.27 $473.54 $497.49 $467.29 $537.24 $1,213.47 $1,585.12 $1,658.54 $1,717.59 $1,704.98 $3,197.20 $2,131.35 $8,633.93 $8,868.58 1635.49% <-Total Growth 10 Liabilities CDN$
Debt Ratio 2.77 2.38 2.48 2.76 2.89 1.77 1.60 1.69 1.69 1.76 1.42 1.82 1.84 1.86 1.76 <-Median-> 10 Ratio CDN$
Check  $628 $653 $739 $824 $1,014 $934 $946 $1,141 $1,178 $1,289 $1,358 $1,747 $7,287 $7,601
Book Value Check $628.41 $653.18 $738.72 $823.78 $1,013.83 $934.22 $945.60 $1,141.33 $1,177.99 $1,288.99 $1,357.89 $1,747.28 $7,286.73 $7,600.82
Total Book Value $628.41 $653.18 $738.72 $823.78 $1,013.83 $934.22 $945.60 $1,141.33 $1,177.99 $1,288.99 $1,357.89 $1,747.28 $7,286.73 $7,600.82 886.39% <-Total Growth 10 Total Book Value
Non-Control Int CDN$ $0.00 $0.00 $567.96 $2.33 $34.32 $6.41 $6.36 $6.91 $6.69 $6.56 $0.49 $0.63 $14.15 $14.63
Tot. Book Value CDN$ $628.41 $653.18 $170.76 $821.45 $979.51 $927.82 $939.24 $1,134.42 $1,171.30 $1,282.42 $1,357.40 $1,746.65 $7,272.58 $7,586.19 4158.90% <-Total Growth 10 Book Value CDN$
Preference Shares  CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $5.30 $11.31 $1.26 $0.00 $0.00 $0.00 $0.00 $637.49 $659.04
Net Book Value CDN$ $628.41 $653.18 $170.76 $821.45 $979.51 $922.51 $927.93 $1,133.16 $1,171.30 $1,282.42 $1,357.40 $1,746.65 $6,635.09 $6,927.15 $6,927.15 $6,927.15 3785.58% <-Total Growth 10 Book Value CDN$
Book Value per Share $5.91 $6.13 $1.60 $7.63 $9.14 $8.64 $8.65 $10.43 $10.71 $11.67 $12.27 $15.75 $36.29 $37.73 $37.73 $37.73 2174.36% <-Total Growth 10 Book Value per Share CDN$
Change 8.53% 3.74% -73.96% 378.09% 19.78% -5.49% 0.17% 20.53% 2.75% 8.95% 5.14% 28.37% 130.37% 3.97% 0.00% 0.00% -40.73% P/B Ratio Current/Historical Median CDN$
P/B Ratio (Median) 4.09 3.63 13.66 3.64 3.81 4.82 4.48 4.26 4.73 5.89 6.42 5.01 2.24 2.51 4.43 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 3.79 3.39 15.27 4.09 3.65 5.27 4.35 4.28 5.20 7.58 6.31 4.96 2.44 2.63 2.63 2.63 36.67% <-IRR #YR-> 10 Book Value per Share 2174.36% CDN$
Change -10.46% -10.70% 350.86% -73.19% -10.85% 44.55% -17.50% -1.56% 21.43% 45.75% -16.79% -21.30% -50.79% 7.46% 0.00% 0.00% 28.33% <-IRR #YR-> 5 Book Value per Share 248.04% CDN$
Leverage (A/BK) 1.57 1.72 1.67 1.57 1.53 2.30 2.68 2.45 2.46 2.32 3.35 2.22 2.18 2.17 2.31 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.57 0.72 0.67 0.57 0.53 1.30 1.68 1.45 1.46 1.32 2.35 1.22 1.18 1.17 1.31 <-Median-> 10 Debt/Eq Ratio CDN$
Median Values P/BV 10 yr Med 4.61 5 yr Med 5.01 -42.98% Diff M/C 1.65 Historical 27 A/BV
$343.00 <-12 mths 38.53%
Total Comprehensive Income US$ $70.56 $81.63 $81.18 $57.28 $97.80 $83.67 $99.98 $107.71 $146.30 $195.22 $130.14 $290.60 $247.10 204.37% <-Total Growth 10 Comprehensive Income US$
NCI $0.00 $0.00 $0.80 $1.47 $1.97 $1.83 $0.34 $0.34 $0.34 $0.32 -$0.05 -$0.05 -$0.50 <-Total Growth 10 Comprehensive Income US$
Shareholders $70.56 $81.63 $80.38 $55.80 $95.83 $81.84 $99.64 $107.38 $145.97 $194.90 $130.19 $290.65 $247.60 208.03% <-Total Growth 10 Comprehensive Income US$
Increase 0.18% 15.69% -1.53% -30.58% 71.73% -14.60% 21.75% 7.77% 35.94% 33.52% -33.20% 123.25% -14.81% 33.5% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $81 $79 $83 $72 $77 $79 $83 $88 $106 $126 $136 $174 $202 11.91% <-IRR #YR-> 10 Comprehensive Income 208.03% US$
ROE US$ 11.4% 12.4% 50.1% 7.9% 13.5% 11.9% 13.5% 12.9% 16.2% 19.3% 12.2% 22.5% 4.9% 18.19% <-IRR #YR-> 5 Comprehensive Income 130.59% US$
5Yr Median 12.8% 12.4% 12.4% 12.2% 12.4% 12.4% 13.5% 12.9% 13.5% 13.5% 13.5% 16.2% 16.2% 9.30% <-IRR #YR-> 10 5 Yr Running Average 143.31% US$
% Difference from NI -7.9% 2.6% -14.3% -39.0% -29.6% -10.9% 32.8% -11.4% -1.9% 14.6% -14.1% -9.1% 42.4% 18.04% <-IRR #YR-> 5 5 Yr Running Average 129.13% US$
Median Values Diff 5, 10 yr -10.0% -1.9% 16.2% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.54 0.38 0.34 0.45 0.59 0.66 0.35 0.48 0.51 0.56 0.50 0.39 0.51 0.63   CFO / Current Liabilities US$
5 year Median 0.74 0.74 0.54 0.45 0.45 0.45 0.45 0.48 0.51 0.51 0.50 0.50 0.51 0.51 0.51 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 10.73% 8.45% 8.52% 10.31% 15.29% 10.43% 6.81% 10.22% 11.49% 12.21% 8.16% 10.89% 5.71% 7.68% CFO / Total Assets US$
5 year Median 14.75% 12.56% 10.73% 10.31% 10.31% 10.31% 10.31% 10.31% 10.43% 10.43% 10.22% 10.89% 10.89% 8.16% 10.9% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 7.92% 7.02% 8.07% 8.22% 12.16% 5.74% 3.72% 5.91% 6.68% 7.23% 4.22% 11.16% 1.44% 4.09% Net  Income/Assets Return on Assets US$
5Yr Median 10.89% 7.92% 7.92% 7.92% 8.07% 8.07% 8.07% 5.91% 5.91% 5.91% 5.91% 6.68% 6.68% 4.22% 6.7% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 12.40% 12.12% 58.44% 12.92% 19.26% 13.37% 10.14% 14.59% 16.51% 16.89% 14.16% 24.79% 3.47% 9.73% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 17.17% 12.40% 12.40% 12.40% 12.92% 13.37% 13.37% 13.37% 14.59% 14.59% 14.59% 16.51% 16.51% 14.16% 16.5% <-Median-> 5 Return on Equity US$
$305.20 <-12 mths 75.50%
Net Income US$ $76.63 $79.55 $94.63 $93.07 $138.58 $93.51 $75.31 $121.51 $149.14 $170.36 $151.85 $319.76 $206.0
NCI $0.00 $0.00 $0.80 $1.58 $2.36 $1.68 $0.28 $0.28 $0.28 $0.26 $0.26 $0.10 $0.5
Preferreds $31.6
Shareholders $76.63 $79.55 $93.83 $91.49 $136.21 $91.83 $75.03 $121.23 $148.86 $170.10 $151.59 $319.66 $173.9 $493 $692 85.35% <-Total Growth 10 Net Income US$
Increase 16.26% 3.80% 17.95% -2.49% 48.88% -32.58% -18.30% 61.58% 22.80% 14.26% -10.88% 110.87% -$0.5 183.50% 40.37% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $82.68 $83.39 $81.87 $81.48 $95.54 $98.58 $97.68 $103.16 $114.63 $121.41 $133.36 $182.29 $192.8 $261.65 $366.03 6.36% <-IRR #YR-> 10 Net Income 85.35% US$
Operating Cash Flow $141.15 $134.06 $189.12 $149.48 $196.36 $177.56 $146.27 $144.28 $332.79 $257.87 $317.59 $463.06 $544.0 7.48% <-IRR #YR-> 5 Net Income 43.45% US$
Investment Cash Flow -$70.10 -$110.87 -$30.11 -$30.59 -$29.35 -$116.86 -$710.95 -$30.95 -$36.06 -$276.72 -$214.07 $77.33 -$3,108.3 8.94% <-IRR #YR-> 10 5 Yr Running Ave. 135.51% US$
Total Accrual $5.59 $56.36 -$65.18 -$27.41 -$30.80 $31.14 $639.72 $7.90 -$147.88 $188.95 $48.07 -$220.73 $2,738.2 13.33% <-IRR #YR-> 5 5 Yr Running Ave. 86.92% US$
Total Assets $967 $1,132 $1,162 $1,113 $1,120 $1,600 $2,017 $2,052 $2,229 $2,352 $3,593 $2,864 $12,037.4 Balance Sheet Assets US$
Accruals Ratio 0.58% 4.98% -5.61% -2.46% -2.75% 1.95% 31.71% 0.38% -6.63% 8.03% 1.34% -7.71% 22.75% 1.34% <-Median-> 5 Ratio US$
EPS/CF Ratio 0.74 0.82 0.95 0.80 0.80 0.54 0.54 0.57 0.58 0.59 0.51 1.02 0.28 0.58 <-Median-> 10 EPS/CF Ratio US$
Chge in Close US$ -4.21% -5.39% 9.77% 17.27% -10.34% 41.02% -11.97% 9.99% 30.47% 63.77% -12.98% -5.52% 15.67% 8.69% 0.00% 0.00% Count 26 Years of data US$
up/down Down up  down up down up down Count 16 61.54% US$
Meet Prediction? Yes yes yes yes yes % right Count 8 50.00% US$
Financial Cash Flow US$ -$24.67 $43.41 -$96.82 -$101.63 -$80.69 $404.14 $120.57 -$134.11 -$187.22 -$111.46 $960.91 -$1,258.12 $2,676.2 C F Statement  Financial Cash Flow US$
Total Accruals $30 $13 $32 $74 $50 -$373 $519 $142 $39 $300 -$913 $1,037 $62 Accruals US$
Accruals Ratio 3.13% 1.14% 2.72% 6.67% 4.45% -23.32% 25.73% 6.92% 1.76% 12.77% -25.41% 36.23% 0.52% 1.76% <-Median-> 5 Ratio US$
Cash US$ $109.32 $178.05 $234.36 $233.09 $210.15 $758.09 $331.12 $305.57 $420.26 $306.90 $1,362.45 $625.95 $747.9 $353.93 Cash US$
Cash per Share $1.03 $1.67 $2.19 $2.16 $1.96 $7.10 $3.09 $2.81 $3.84 $2.79 $12.32 $5.65 $4.09 $1.93 $4.09 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 4.65% 8.00% 9.55% 8.05% 8.13% 20.87% 10.31% 8.54% 8.95% 3.97% 20.12% 9.76% 6.12% 2.65% 8.95% <-Median-> 5 % of Stock Price
$468.98 <-12 mths 43.21%
Total Comprehensive Income CDN$ $71.76 $81.21 $86.35 $66.45 $135.43 $112.34 $125.42 $146.94 $190.02 $248.55 $164.99 $393.59 $326.81
NCI $0.00 $0.00 $0.85 $1.71 $2.73 $2.45 $0.42 $0.46 $0.44 $0.41 -$0.06 -$0.07 -$0.66
Shareholders $71.76 $81.21 $85.50 $64.74 $132.70 $109.89 $125.00 $146.48 $189.58 $248.15 $165.05 $393.66 $327.48 283.03% <-Total Growth 10 Comprehensive Income CDN$
Increase 2.44% 13.17% 5.27% -24.28% 104.98% -17.19% 13.75% 17.19% 29.42% 30.89% -33.48% 138.50% -16.81% 29.4% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $84 $83 $85 $75 $87 $95 $104 $116 $141 $164 $175 $229 $265 14.37% <-IRR #YR-> 10 Comprehensive Income 283.03% CDN$
ROE CDN$ 11.4% 12.4% 11.6% 7.9% 13.1% 11.8% 13.2% 12.8% 16.1% 19.3% 12.2% 22.5% 4.5% 17.46% <-IRR #YR-> 5 Comprehensive Income 123.56% CDN$
5Yr Median 12.8% 12.4% 12.2% 11.6% 11.6% 11.8% 11.8% 12.8% 13.1% 13.2% 13.2% 16.1% 16.1% 12.02% <-IRR #YR-> 10 5 Yr Running Average 211.11% CDN$
% Difference from NI -7.9% 2.6% -80.2% -39.2% -32.0% -12.0% 30.3% -12.1% -2.5% 14.0% -14.1% -9.1% 29.6% 18.00% <-IRR #YR-> 5 5 Yr Running Average 128.73% CDN$
Median Values Diff 5, 10 yr -10.6% -2.5% 16.1% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.54 0.38 0.34 0.45 0.59 0.66 0.35 0.48 0.51 0.56 0.50 0.39 0.51 0.63   CFO / Current Liabilities CDN$
5 year Median 0.74 0.74 0.54 0.45 0.45 0.45 0.45 0.48 0.51 0.51 0.50 0.50 0.51 0.51 0.51 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 10.73% 8.45% 8.52% 10.31% 15.29% 10.43% 6.81% 10.22% 11.49% 12.21% 8.16% 10.89% 5.71% 7.68% CFO / Total Assets CDN$
5 year Median 14.75% 12.56% 10.73% 10.31% 10.31% 10.31% 10.31% 10.31% 10.43% 10.43% 10.22% 10.89% 10.89% 8.16% 10.9% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 7.92% 7.02% 8.07% 8.22% 12.16% 5.74% 3.72% 5.91% 6.68% 7.23% 4.22% 11.16% 1.44% 4.09% Net  Income/Assets Return on Assets CDN$
5Yr Median 10.89% 7.92% 7.92% 7.92% 8.07% 8.07% 8.07% 5.91% 5.91% 5.91% 5.91% 6.68% 6.68% 4.22% 6.7% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 12.40% 12.12% 58.44% 12.92% 19.26% 13.37% 10.14% 14.59% 16.51% 16.89% 14.16% 24.79% 3.47% 9.73% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 17.17% 12.40% 12.40% 12.40% 12.92% 13.37% 13.37% 13.37% 14.59% 14.59% 14.59% 16.51% 16.51% 14.16% 16.5% <-Median-> 5 Return on Equity CDN$
$417.30 <-12 mths 81.43%
Net Income CDN$ $77.94 $79.14 $100.64 $107.97 $191.89 $125.56 $94.47 $165.76 $193.70 $216.90 $192.52 $433.08 $272.5
NCI $0.00 $0.00 $0.85 $1.84 $3.27 $2.26 $0.35 $0.38 $0.36 $0.33 $0.33 $0.14 $0.7
Preferreds $41.8
Shareholders $77.94 $79.14 $99.79 $106.14 $188.62 $123.30 $94.12 $165.38 $193.34 $216.56 $192.19 $432.94 $230.0 $674.08 $946.17 130.48% <-Total Growth 10 Net Income CDN$
Increase 18.88% 1.55% 26.10% 6.36% 77.71% -34.63% -23.67% 75.71% 16.91% 12.01% -11.26% 125.27% -46.88% 193.08% 40.37% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $88 $89 $84 $86 $110 $119 $122 $136 $153 $159 $172 $240 $253 $349 $495 8.71% <-IRR #YR-> 10 Net Income 130.48% CDN$
Operating Cash Flow $144 $133 $201 $173 $272 $238 $183 $197 $432 $328 $403 $627 $719 6.82% <-IRR #YR-> 5 Net Income 39.08% CDN$
Investment Cash Flow -$71 -$110 -$32 -$35 -$41 -$157 -$892 -$42 -$47 -$352 -$271 $105 -$4,111 11.65% <-IRR #YR-> 10 5 Yr Running Ave. 201.03% CDN$
Total Accrual $6 $56 -$69 -$32 -$43 $42 $803 $11 -$192 $241 $61 -$299 $3,622 13.30% <-IRR #YR-> 5 5 Yr Running Ave. 86.70% CDN$
Total Assets $984 $1,127 $1,236 $1,291 $1,551 $2,148 $2,531 $2,800 $2,896 $2,994 $4,555 $3,879 $15,921 Balance Sheet Assets CDN$
Accruals Ratio 0.58% 4.98% -5.61% -2.46% -2.75% 1.95% 31.71% 0.38% -6.63% 8.03% 1.34% -7.71% 22.75% 1.34% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.74 0.82 0.95 0.80 0.80 0.54 0.54 0.57 0.58 0.59 0.51 1.02 0.28 0.58 <-Median-> 10 EPS/CF Ratio CDN$
Change in Close -2.82% -7.37% 17.40% 28.16% 6.79% 36.62% -17.37% 18.65% 24.76% 58.79% -12.51% 1.03% 13.37% 11.72% 0.00% 0.00% Count 29 Years of data CDN$
up/down Down up  down up down up down Count 11 37.93% CDN$
Meet Prediction? Yes yes yes yes yes % right Count 8 72.73% CDN$
Financial Cash Flow CDN$ -$25 $43 -$103 -$118 -$112 $543 $151 -$183 -$243 -$142 $1,218 -$1,704 $3,540 C F Statement  Financial Cash Flow CDN$
Total Accruals $30.8 $12.9 $33.6 $86.1 $69.1 -$500.8 $651.3 $193.7 $51.1 $382.5 -$1,157.3 $1,405.0 $82.0 Accruals CDN$
Accruals Ratio 3.13% 1.14% 2.72% 6.67% 4.45% -23.32% 25.73% 6.92% 1.76% 12.77% -25.41% 36.23% 0.52% 1.76% <-Median-> 5 Ratio CDN$
Cash CDN$ $111 $177 $249 $270 $291 $1,018 $415 $417 $546 $391 $1,727 $848 $989.2 $597.4 Cash CDN$
Cash per Share $1.05 $1.66 $2.33 $2.51 $2.71 $9.53 $3.87 $3.84 $4.99 $3.56 $15.62 $7.65 $5.41 $3.25 $5.41 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 4.67% 8.01% 9.56% 8.04% 8.14% 20.92% 10.29% 8.59% 8.96% 4.02% 20.17% 9.78% 6.10% 3.28% 8.96% <-Median-> 5 % of Stock Price
Notes:
May 25, 2024.  Last estimates were for 2023, 2024 and 2025 of $3466M, $4174M, $4545M US$ Revenue, $2.59, $2.40, $3.85 US$ AEPS, 
$1.86, $2.99, $3.85 US$ EPS, $1.65, $1.23, $1.32 US$ Dividends, $240M, $607M 2023/4 US$ FCF, $4.83, $4.74, $5.81 US$ CFPS, $240M, $493M, $692M US$ Net Income.
May 27, 2023.  Last estimates were for 2022, 2023 and 2024 of $1563M, $1671M and $1693M US$ for Revenue, $2.55, $2.14 and $2.44 US$ for EPS, 
$1.03, $1.09 and $1.16 US$ for Dividends, $354M, $306M and $325M US$ for FCF, $2.85, $3.22 and $3.38 US$ for CFPS, and $276M, $238M and $268M US$ for Net Income.
May 8, 2023.  Name change from Ritchie Bros Auctioneers Inc to RB Global Inc.
May 27, 2022. Last estimates were for 2021, 2022 and 2023 of $1487M, $1589M and $1633M US$ for Revenue, $1.82, $2.08 and $2.37 US$ for EPS, 
$0.90, $0.99 and $1.21 US$ for Dividends, $243M, $282M and $309M US$ for FCF, $2.63, $2.97 and $3.38 US$ for CFPS and $200M, $231M and $262M US$ for Net Income.
May 23, 2021.  Last estimates were for 2020 and 2021 of $1243M and $1387M US$ for Revenue, $1.24m $1.60 and 2.02 US$ for EPS for 2020 to 2022, 
$0.82, $0.87 and $0.87 for Dividends for 2020-2022, $174M, $214M US$ for FCF, $0.65 and $0.56 for CFPS US$, and $137M, $178M US$ for Net Income.
May 24, 2020.  Last estimates were for 2019, 2020 and 2021 of $278M, $1348M and $1473M US for Revenue, $1.19, $1.49 and $1.74 US$ for EPS, 
$1.93, 2.18 and 2.44 US$ for CFPS and $131M and $163M US$ fo Net Income for 2019 and 2020.
May 25, 2019.  Last estimaes were for 2018, 2019 and 2020 of $720M, $770M and $804M for Revenue US$, $1.07, $1.28 and $1.40 for EPS US$, 
$1.85, $2.04 and $2.23 for CFPS US$, 116M, $139M and $134M for Net Income US$.
May 19, 2018.  This is the first review of this stock.
September 14, 2017.  Spreadsheet originall set up.
The company is headquartered in Burnaby, a suburb of Metro Vancouver.
The company went public in 1998 listing on NYSE in March 1998 and on the TSX in April 2004.
Dividend Earner did a review recent review in August 2017.
 https://www.dividendearner.com/dividend-achiever-tse-rba/ 
Sector:
Services, Industrial
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
This was a stock suggestion I got and also it was a dividend growth stock found in the Canadian All Star List.
See <a href=" http://www.dividendgrowthinvestingandretirement.com/canadian-dividend-all-star-list/ " target="_top"> site</a>.
Dividends
Dividends are paid quarterly in Cycle 3 of March, June, September and December.  Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on January 16, 2016 are for shareholders of Record of February 12, 2016 and was paid on March 4, 2016.
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.
RB Global operates the world's largest auction for heavy equipment. The company started as a live auctioneer of industrial equipment; since then, it has greatly expanded 
its operations to include the sale of construction, agricultural, oilfield, and transportation equipment. RB Global operates over 40 live auction sites in more than 12 countries, 
along with online marketplaces, including IronPlanet, Marketplace-E, and GovPlanet.   
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 14 2017 May 19 2018 May 25 2019 May 25 2020 May 23 2021 May 29 2022 May 27 2023 May 25 2024
Kessler, James Francis 0.000 0.00% 0.061 0.03% 0.065 0.04% Was officer before 2024 6.58%
CEO - Shares - Amount $0.016 $5.412 $6.443
Options - percentage 0.331 0.30% 0.246 0.13% 0.687 0.37% 179.39%
Options - amount $25.883 $21.801 $68.048
Fandozzi, Ann 0.000 0.00% 0.081 0.07% 0.012 0.01% 0.120 0.07%
CEO - Shares - Amount $0.000 $6.232 $0.943 $10.639
Options - percentage 0.149 0.14% 0.348 0.31% 0.833 0.75% 0.710 0.39%
Options - amount $13.140 $26.972 $65.170 $62.939
Guerin, Eric 0.000 0.00% #DIV/0!
CFO - Shares - Amount $0.000
Options - percentage 0.046 0.03% #DIV/0!
Options - amount $4.561
Driscoll, Sharon 0.003 0.00% 0.012 0.01% 0.013 0.01% 0.014 0.01% 0.028 0.02% 0.040 0.04% was CFO, Now E VP #DIV/0!
Officer - Shares - Amount $0.130 $0.552 $0.735 $1.237 $2.139 $3.091 Ceased insider Jun 2022
Options - percentage 0.144 0.13% 0.190 0.17% 0.244 0.22% 0.313 0.28% 0.323 0.29% 0.389 0.35% #DIV/0!
Options - amount $5.416 $8.467 $13.607 $27.659 $24.966 $30.458
Ackley, Matthew Farrell 0.004 0.00% 0.021 0.02% 0.027 0.02% Ceased insider aug 2022 #DIV/0!
Officer - Shares - Amount $0.368 $1.623 $2.141 Is he back?
Options - percentage 0.151 0.14% 0.135 0.12% 0.181 0.16% #DIV/0!
Options - amount $13.374 $10.428 $14.156
Concors, Baron 0.001 0.00% 0.023 0.01% 0.013 0.01% -43.64%
Officer - Shares - Amount $0.047 $2.081 $1.311
Options - percentage 0.234 0.21% 0.201 0.11% 0.205 0.11% 1.95%
Options - amount $18.306 $17.808 $20.282
Watt, Daren 0.024 0.01% 0.024 0.01% -2.07%
Officer - Shares - Amount $2.136 $2.337
Options - percentage 0.124 0.07% 0.137 0.07% 10.05%
Options - amount $11.000 $13.525
Bales, Brian 0.006 0.00% 0.006 0.00% 0.00%
Director - Shares - Amount $0.555 $0.620
Options - percentage 0.000 0.00% 0.005 0.00% 6007.89%
Options - amount $0.007 $0.460
DeWitt, Adam 0.002 0.00% 0.004 0.00% 100.00%
Director - Shares - Amount $0.177 $0.396
Options - percentage 0.006 0.00% 0.014 0.01% 134.11%
Options - amount $0.531 $1.388
Elton, Robert George 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.001 0.00% 0.001 0.00% Was chairman, now director 0.00%
Chairman - Shares - Amt $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.130 $0.146 Ceased insider Apr 2022
Options - percentage 0.013 0.01% 0.015 0.01% 0.018 0.02% 0.020 0.02% 0.022 0.02% 0.024 0.02% 0.026 0.01% 0.035 0.02% 34.97%
Options - amount $0.502 $0.654 $0.977 $1.771 $1.691 $1.877 $2.320 $3.498
Olsson, Erik 0.000 0.00% 0.000 0.00% 0.002 0.00% Ceased insider May 2024 -100.00%
Chairman - Shares - Amt $0.000 $0.000 $0.177
Options - percentage 0.021 0.02% 0.024 0.02% 0.027 0.01% -100.00%
Options - amount $1.589 $1.854 $2.383
Increase in O/S Shares 1.082 1.01% 0.448 0.42% 0.177 0.16% 0.207 0.19% 0.188 0.17% 0.733 0.66% 0.263 0.24% 1.191 0.65% Average 0.38%
Due to SO $49.264 $16.855 $7.909 $11.556 $16.619 $56.754 $20.594 $105.623
Book Value $30.670 $13.108 $5.890 $5.886 $3.181 $22.289 $10.131 $60.300
Insider Buying $0.085 -$0.085 -$0.003 -$0.166 $0.000 -$0.634 -$2.014 -$2.472
Insider Selling $0.000 $0.000 $0.000 $0.339 $0.544 $0.000 $0.000 $10.151
Net Insider Selling $0.085 -$0.085 -$0.003 $0.173 $0.544 -$0.634 -$2.014 $7.679
Net Selling % of Market Cap 0.00% 0.00% 0.00% 0.00% 0.01% -0.01% -0.02% 0.06%
Directors 10 9 8 8 9 9 12 11
Women 3 30% 3 33% 3 38% 4 50% 4 44% 4 44% 4 33% 3 27%
Minorities 1 10% 1 11% 1 13% 1 13% 0 0% 1 11% 0 0% 2 18%
West Asian
Institutions/Holdings 200 106.26% 222 98.84% 233 91.09% 20 102.33%
Total Shares Held 113.893 106.17% 106.521 98.01% 99.278 90.80% 110.364 100.44% 20 75.67% 20 75.67% 20 75.67%
Increase/Decrease 3 Mths 3.523 3.19% -4.182 -3.78% -1.604 -1.59% 1.014 0.93% 83.799 75.57% 33.448 18.29% 136.002 74.07%
Starting No. of Shares 110.371 110.702 Nasdaq 100.882 Nasdaq 109.350 Top 20 MS -2.465 -2.86% -2.228 -6.25% 1.468 1.09%
86.264 Top 20 MS 35.676 Top 20 MS 134.533 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.