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. Q2 2024
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Teck Resources Ltd TSX: TECK.B NYSE TECK https://www.teck.com/ Fiscal Yr: Dec 31
Year 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 12/31/27 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Split
$5,517 <-12 mths -39.14%
Revenue* $10,343 $9,382 $8,599 $8,259 $9,300 $12,048 $12,564 $11,934 $8,948 $13,481 $17,316 $15,011 $9,065 $10,043 $11,291 $11,518 5.42% <-Total Growth 10 Revenue
Increase -10.17% -9.29% -8.35% -3.95% 12.60% 29.55% 4.28% -5.01% -25.02% 50.66% 28.45% -13.31% -39.61% 10.79% 12.43% 2.01% 0.53% <-IRR #YR-> 10 Revenue 5.42%
5 year Running Average $9,155 $9,650 $9,835 $9,619 $9,177 $9,518 $10,154 $10,821 $10,959 $11,795 $12,849 $13,338 $12,764 $12,983 $12,545 $11,386 -5.35% <-IRR #YR-> 5 Revenue -24.04%
Revenue per Share $17.76 $16.28 $14.92 $14.33 $16.12 $21.02 $22.02 $21.81 $16.85 $25.24 $33.71 $29.02 $17.90 $19.83 $22.30 $22.75 2.64% <-IRR #YR-> 10 5 yr Running Average 29.78%
Increase -9.51% -8.35% -8.33% -3.97% 12.48% 30.37% 4.76% -0.95% -22.74% 49.79% 33.57% -13.92% -38.30% 10.79% 12.43% 2.01% 3.36% <-IRR #YR-> 5 5 yr Running Average 17.96%
5 year Running Average $16.08 $16.50 $16.88 $16.59 $15.88 $16.53 $17.68 $19.06 $19.56 $21.38 $23.92 $25.32 $24.54 $25.14 $24.55 $22.36 1.84% <-IRR #YR-> 10 Revenue per Share 19.95%
P/S (Price/Sales) Med 1.97 1.81 1.40 0.86 1.21 1.29 1.43 1.11 0.90 1.18 1.35 1.92 3.44 2.65 0.00 0.00 -3.87% <-IRR #YR-> 5 Revenue per Share -17.90%
P/S (Price/Sales) Close 2.04 1.70 1.06 0.37 1.67 1.56 1.33 0.80 1.37 1.44 1.52 1.93 3.26 3.07 2.73 2.68 3.81% <-IRR #YR-> 10 5 yr Running Average 45.37%
*Revenue in M CDN $  P/S Med 20 yr  1.74 15 yr  1.40 10 yr  1.25 5 yr  1.35 146.17% Diff M/C 5.19% <-IRR #YR-> 5 5 yr Running Average 28.77%
-$8,599 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,065
-$11,934 $0 $0 $0 $0 $9,065
-$9,835 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,764
-$10,821 $0 $0 $0 $0 $12,764
-$14.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.90
-$21.81 $0.00 $0.00 $0.00 $0.00 $17.90
-$16.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.54
-$19.06 $0.00 $0.00 $0.00 $0.00 $24.54
$1,326 <-12 mths -19.20%
$2.62 <-12 mths -17.61%
Adjusted Profit CDN$ $1,519 $1,004 $452 $188 $1,103 $2,520 $2,372 $1,697 $561 $3,057 $4,873 $2,707 $1,641
Basic $2.60 $1.74 $0.78 $0.33 $1.91 $4.36 $4.13 $3.03 $1.05 $5.74 $9.25 $5.23 $3.16 304.56% <-Total Growth 10 AEPS
AEPS* Dilued $2.60 $1.74 $0.78 $0.33 $4.07 $4.30 $1.89 $3.00 $1.04 $5.66 $9.09 $5.15 $3.18 $1.97 $2.45 $2.45 307.69% <-Total Growth 10 AEPS
Increase -37.80% -33.08% -55.17% -57.69% 1133.33% 5.65% -56.05% 58.73% -65.33% 444.23% 60.60% -43.34% -38.25% -38.05% 24.37% 0.00% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $2.88 $2.64 $2.37 $1.93 $1.90 $2.24 $2.27 $2.72 $2.86 $3.18 $4.14 $4.79 $4.82 $5.01 $4.37 $3.04 15.09% <-IRR #YR-> 10 AEPS 307.69%
AEPS Yield 7.19% 6.29% 4.91% 6.18% 15.15% 13.08% 6.43% 17.27% 4.50% 15.54% 17.76% 9.19% 5.46% 3.24% 4.02% 4.02% 1.17% <-IRR #YR-> 5 AEPS 6.00%
Payout Ratio 30.77% 51.72% 115.38% 181.82% 2.46% 4.65% 10.58% 6.67% 19.23% 3.53% 5.50% 9.71% 15.72% 25.38% 20.41% 20.41% 7.37% <-IRR #YR-> 10 5 yr Running Average 103.54%
5 year Running Average 17.32% 20.94% 44.02% 78.81% 76.43% 71.21% 62.98% 41.24% 8.72% 8.93% 9.10% 8.93% 10.74% 11.97% 15.34% 18.33% 12.16% <-IRR #YR-> 5 5 yr Running Average 77.48%
Price/AEPS Median 13.44 16.96 26.87 37.24 4.78 6.29 16.70 8.07 14.50 5.27 5.00 10.82 19.34 26.68 0.00 0.00 9.44 <-Median-> 10 Price/AEPS Median
Price/AEPS High 16.69 21.75 37.31 60.85 8.60 7.99 20.44 11.21 23.12 6.53 6.30 12.65 23.03 32.32 0.00 0.00 11.93 <-Median-> 10 Price/AEPS High
Price/AEPS Low 10.18 12.17 16.44 13.64 0.96 4.59 12.95 4.92 5.88 4.01 3.70 8.99 15.66 21.03 0.00 0.00 5.40 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 13.90 15.89 20.36 16.18 6.60 7.64 15.55 5.79 22.21 6.44 5.63 10.88 18.33 30.90 24.85 24.85 9.26 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 8.65 10.63 9.13 6.85 81.42 8.08 6.83 9.19 7.70 35.03 9.04 6.16 11.32 19.14 30.90 24.85 8.56 <-Median-> 10 Trailing P/AEPS Close
Median Values Historical   in order 10.97 17.09 7.77 12.39 P/AEPS 5 Yrs   in order 10.82 12.65 5.88 10.88 185.58% Diff M/C DPR 75% to 95% best
$0.58 <-12 mths -26.58%
EPS Basic $1.39 $1.66 $0.63 -$4.29 $1.80 $4.34 $5.41 -$1.08 -$1.62 $5.39 $6.30 $4.65 $0.79 25.40% <-Total Growth 10 EPS Basic
EPS Diluted* $1.38 $1.66 $0.63 -$4.29 $1.78 $4.28 $5.34 -$1.08 -$1.62 $5.31 $6.19 $4.59 $0.78 $2.22 $2.41 $2.23 23.81% <-Total Growth 10 EPS Diluted
Increase -69.33% 20.29% -62.05% -780.95% 141.49% 140.45% 24.77% -120.22% -50.00% 427.78% 16.57% -25.85% -83.01% 184.62% 8.38% -7.44% 0 0 10 Years of Data, EPS P or N
Earnings Yield 3.8% 6.0% 4.0% -80.3% 6.6% 13.0% 18.2% -6.2% -7.0% 14.6% 12.1% 8.2% 1.3% 3.6% 4.0% 3.7% 2.16% <-IRR #YR-> 10 Earnings per Share 23.81%
5 year Running Average $2.78 $2.82 $2.26 $0.78 $0.23 $0.81 $1.55 $1.21 $1.74 $2.45 $2.83 $2.68 $3.05 $3.82 $3.24 $2.44 22.18% <-IRR #YR-> 5 Earnings per Share 172.22%
10 year Running Average $2.82 $2.95 $2.86 $2.12 $1.74 $1.80 $2.18 $1.73 $1.26 $1.34 $1.82 $2.11 $2.13 $2.78 $2.84 $2.64 3.03% <-IRR #YR-> 10 5 yr Running Average 34.84%
* Diluted ESP per share  E/P 10 Yrs 7.41% 5Yrs 8.19% 20.39% <-IRR #YR-> 5 5 yr Running Average 152.90%
-$0.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.78
$1.08 $0.00 $0.00 $0.00 $0.00 $0.78
-$2.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.05
-$1.21 $0.00 $0.00 $0.00 $0.00 $3.05
Dividend* $0.50 $0.50 $0.52 Estimates Dividend*
Increase 0.38% 0.12% 3.76% Estimates Increase
Payout Ratio EPS 22.61% 20.89% 23.41% Estimates Payout Ratio EPS
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 $0.10 $0.00 $0.00 $0.00 $0.50 $0.50 $0.50 $0.00 $0.00 $0.05 <-Median-> 10 Special Dividends
Pre 2007 split
Dividend* $0.80 $0.90 $0.90 $0.60 $0.10 $0.20 $0.20 $0.20 $0.20 $0.20 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 -44.44% <-Total Growth 10 Dividends *pd 3 div
Increase 33.33% 12.50% 0.00% -33.33% -83.33% 100.00% 0.00% 0.00% 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8 3 31 Years of data, Count P, N
Average Increases 5 Year Running 26.67% 29.17% 49.17% 42.50% -14.17% -0.83% -3.33% -3.33% 3.33% 20.00% 30.00% 30.00% 30.00% 30.00% 30.00% 0.00% 11.67% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.52 $0.50 $0.68 $0.76 $0.66 $0.62 $0.50 $0.36 $0.28 $0.30 $0.38 $0.52 $0.68 $0.74 $0.80 $0.70 0.00% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.29% 3.05% 4.29% 4.88% 0.51% 0.74% 0.63% 0.83% 1.33% 0.67% 1.10% 0.90% 0.81% 0.95% 0.82% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 1.84% 2.38% 3.09% 2.99% 0.29% 0.58% 0.52% 0.59% 0.83% 0.54% 0.87% 0.77% 0.68% 0.79% 0.64% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 3.02% 4.25% 7.02% 13.33% 2.57% 1.01% 0.82% 1.35% 3.27% 0.88% 1.49% 1.08% 1.00% 1.21% 1.22% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 2.21% 3.25% 5.67% 11.24% 0.37% 0.61% 0.68% 1.15% 0.87% 0.55% 0.98% 0.89% 0.86% 0.82% 0.82% 0.82% 0.86% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 57.97% 54.22% 142.86% 0.00% 5.62% 4.67% 3.75% 0.00% 0.00% 3.77% 8.08% 10.89% 64.10% 22.52% 20.78% 22.45% 4.22% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 18.72% 17.73% 30.06% 97.94% 284.48% 76.35% 32.30% 29.85% 16.09% 12.26% 13.44% 19.42% 22.30% 19.38% 24.71% 28.63% 26.07% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 16.67% 18.02% 22.76% 17.72% 1.89% 2.26% 2.57% 3.14% 6.80% 2.26% 3.22% 6.33% 9.07% 12.77% 6.24% 6.00% 3.18% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 10.14% 9.52% 13.52% 15.91% 14.71% 11.71% 8.55% 5.69% 4.48% 4.31% 4.58% 6.25% 8.34% 8.87% 9.79% 10.40% 7.30% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 14.63% 19.62% 25.87% 19.78% 1.69% 2.31% 2.56% 3.00% 5.89% 1.90% 3.18% 5.10% 5.17% 12.77% 6.24% #DIV/0! 3.09% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 8.83% 9.45% 13.04% 15.54% 14.68% 12.07% 8.64% 5.61% 4.31% 4.05% 4.30% 5.64% 6.92% 7.45% 8.48% #DIV/0! 6.28% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 0.82% 0.86% 5 Yr Med 5 Yr Cl 0.90% 0.87% 5 Yr Med Payout 8.08% 6.33% 6.33% 20.11% <-IRR #YR-> 5 Dividends 150.00%
* Dividends per share  10 Yr Med and Cur. 0.21% -4.71% 5 Yr Med and Cur. -8.46% -5.14% Last Div Inc ---> $0.05 $0.13 150.0% -5.71% <-IRR #YR-> 10 Dividends -44.44%
Dividends Growth 15 #NUM! <-IRR #YR-> 15 Dividends #DIV/0!
Dividends Growth 20 6.20% <-IRR #YR-> 20 Dividends 233.33%
Dividends Growth 25 6.65% <-IRR #YR-> 25 Dividends 400.00%
Dividends Growth 30 5.51% <-IRR #YR-> 30 Dividends
Dividends Growth 35 5.33% <-IRR #YR-> 31 Dividends
Dividends Growth 5 -$0.20 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 5
Dividends Growth 10 -$0.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50 Dividends Growth 35
Historical Dividends Historical High Div 6.19% Low Div 0.38% 10 Yr High 12.33% 10 Yr Low 0.31% Med Div 1.17% Close Div 0.97% Historical Dividends
High/Ave/Median Values Curr diff Exp. -86.73%     116.13% Exp. -93.34% 164.93% Exp. -29.80% Exp. -15.37% High/Ave/Median 
Future Dividend Yield Div Yd 2.05% earning in 5 Years at IRR of 20.11% Div Inc. 150.00% Future Dividend Yield
Future Dividend Yield Div Yd 5.13% earning in 10 Years at IRR of 20.11% Div Inc. 525.00% Future Dividend Yield
Future Dividend Yield Div Yd 12.83% earning in 15 Years at IRR of 20.11% Div Inc. 1462.50% Future Dividend Yield
Future Dividend Paid Div Paid $1.25 earning in 5 Years at IRR of 20.11% Div Inc. 150.00% Future Dividend Paid Div Pd
Future Dividend Paid Div Paid $3.13 earning in 10 Years at IRR of 20.11% Div Inc. 525.00% Future Dividend Paid $1.25
Future Dividend Paid Div Paid $7.81 earning in 15 Years at IRR of 20.11% Div Inc. 1462.50% Future Dividend Paid $3.13
$7.81
Dividend Covering Cost Total Div $3.73 over 5 Years at IRR of 20.11% Div Cov. 6.13% Dividend Covering Cost
Dividend Covering Cost Total Div $11.80 over 10 Years at IRR of 20.11% Div Cov. 19.39% Dividend Covering Cost
Dividend Covering Cost Total Div $31.98 over 15 Years at IRR of 20.11% Div Cov. 52.53% Dividend Covering Cost
Yield if held 5 years 1.83% 3.22% 4.16% 1.30% 0.22% 0.57% 0.68% 0.95% 1.63% 1.03% 1.85% 1.58% 2.07% 3.32% 1.68% 1.10% 1.17% <-Median-> 10 Paid Median Price
Yield if held 10 years 12.66% 11.09% 6.40% 2.41% 0.27% 0.46% 0.72% 0.93% 0.43% 0.43% 1.43% 1.69% 2.39% 4.07% 2.57% 1.85% 0.82% <-Median-> 10 Paid Median Price
Yield if held 15 years 6.02% 11.71% 14.23% 10.04% 1.50% 3.16% 2.46% 1.42% 0.80% 0.53% 1.15% 1.79% 2.31% 1.09% 1.08% 1.43% 1.65% <-Median-> 10 Paid Median Price
Yield if held 20 years 9.03% 7.35% 4.69% 0.68% 1.51% 2.60% 3.16% 3.35% 3.01% 7.91% 6.16% 3.55% 2.01% 1.33% 1.15% 3.25% <-Median-> 10 Paid Median Price
Yield if held 25 years 2.01% 1.63% 1.56% 1.36% 3.76% 6.50% 7.91% 8.37% 7.51% 7.91% 2.01% <-Median-> 7 Paid Median Price
Yield if held 30 years 5.02% 4.08% 3.91% 3.40% 3.76% 4.55% <-Median-> 2 Paid Median Price
Cost covered if held 5 years 5.96% 8.94% 15.73% 8.26% 7.10% 8.87% 8.47% 8.59% 11.39% 7.71% 7.03% 8.24% 14.05% 24.54% 13.41% 7.70% 8.36% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 83.07% 74.53% 48.34% 28.09% 16.22% 13.07% 17.88% 24.06% 11.30% 10.33% 14.31% 17.28% 24.81% 41.50% 28.27% 19.97% 16.75% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 43.27% 85.20% 116.21% 131.38% 117.96% 132.12% 105.33% 61.13% 33.71% 20.21% 17.43% 27.18% 39.80% 19.34% 18.94% 24.33% 50.47% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 70.71% 64.08% 65.32% 56.71% 66.60% 117.72% 144.66% 154.81% 140.50% 162.18% 137.36% 85.30% 48.56% 30.84% 25.45% 127.54% <-Median-> 10 Paid Median Price
Cost covered if held 25 years 95.79% 78.78% 76.28% 66.89% 80.90% 151.54% 198.42% 216.74% 200.60% 217.56% 80.90% <-Median-> 7 Paid Median Price
Cost covered if held 30 years 121.87% 106.53% 105.22% 94.06% 107.24% 114.20% <-Median-> 2 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $11,934 $8,948 $13,481 $17,316 $15,011 $9,065 $5,517 <-12 mths -39.14% -24.04% <-Total Growth 5 Revenue Growth  -24.04%
AEPS Growth $3.00 $1.04 $5.66 $9.09 $5.15 $3.18 $2.62 <-12 mths -17.61% 6.00% <-Total Growth 5 AEPS Growth 6.00%
Net Income Growth -$605 -$864 $2,868 $3,317 $2,409 $406 $276 <-12 mths -32.02% 167.11% <-Total Growth 5 Net Income Growth 167.11%
Cash Flow Growth $3,484 $1,563 $4,738 $7,983 $4,084 $2,790 $995 <-12 mths -64.34% -19.92% <-Total Growth 5 Cash Flow Growth -19.92%
Dividend Growth $0.20 $0.20 $0.20 $0.50 $0.50 $0.50 $0.50 <-12 mths 0.00% 150.00% <-Total Growth 5 Dividend Growth 150.00%
Stock Price Growth $17.37 $23.10 $36.43 $51.17 $56.01 $58.28 $60.88 <-12 mths 4.46% 235.52% <-Total Growth 5 Stock Price Growth 235.52%
Revenue Growth  $8,599 $8,259 $9,300 $12,048 $12,564 $11,934 $8,948 $13,481 $17,316 $15,011 $9,065 $10,043 <-this year 10.79% 5.42% <-Total Growth 10 Revenue Growth  5.42%
AEPS Growth $0.78 $0.33 $4.07 $4.30 $1.89 $3.00 $1.04 $5.66 $9.09 $5.15 $3.18 $1.97 <-this year -38.05% 307.69% <-Total Growth 10 AEPS Growth 307.69%
Net Income Growth $362 -$2,474 $1,040 $2,509 $3,107 -$605 -$864 $2,868 $3,317 $2,409 $406 $1,001 <-this year 146.55% 12.15% <-Total Growth 10 Net Income Growth 12.15%
Cash Flow Growth $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $4,084 $2,790 $1,982 <-this year -28.95% 22.48% <-Total Growth 10 Cash Flow Growth 22.48%
Dividend Growth $0.90 $0.60 $0.10 $0.20 $0.20 $0.20 $0.20 $0.20 $0.50 $0.50 $0.50 $0.50 <-this year 0.38% -44.44% <-Total Growth 10 Dividend Growth -44.44%
Stock Price Growth $15.88 $5.34 $26.87 $32.87 $29.39 $17.37 $23.10 $36.43 $51.17 $56.01 $58.28 $60.88 <-this year 4.46% 267.00% <-Total Growth 10 Stock Price Growth 267.00%
Dividends on Shares $37.80 $6.30 $37.80 $18.90 $12.60 $12.60 $12.60 $63.00 $63.00 $63.00 $31.50 $31.50 $31.50 $327.60 No of Years 10 Total Divs 12/31/14
Paid  $1,000.44 $336.42 $1,692.81 $2,070.81 $1,851.57 $1,094.31 $1,455.30 $2,295.09 $3,223.71 $3,528.63 $3,671.64 $3,835.44 $3,835.44 $3,835.44 $3,671.64 No of Years 10 Worth $15.88
Total $3,999.24
Graham No. AEPS $42.29 $35.55 $23.81 $14.54 $52.62 $57.19 $41.29 $51.26 $29.71 $74.21 $101.43 $78.66 $60.70 $46.20 $51.52 $51.52 154.98% <-Total Growth 10 Graham Price AEPS to Date
Price/GP Ratio Med 0.83 0.83 0.88 0.85 0.37 0.47 0.76 0.47 0.51 0.40 0.45 0.71 1.01 1.14 0.49 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.03 1.06 1.22 1.38 0.67 0.60 0.94 0.66 0.81 0.50 0.56 0.83 1.21 1.38 0.74 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.63 0.60 0.54 0.31 0.07 0.34 0.59 0.29 0.21 0.31 0.33 0.59 0.82 0.90 0.32 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 0.85 0.78 0.67 0.37 0.51 0.57 0.71 0.34 0.78 0.49 0.50 0.71 0.96 1.32 1.18 1.18 0.54 <-Median-> 10 Price/GP Ratio
Prem/Disc CL -14.52% -22.21% -33.30% -63.27% -48.93% -42.53% -28.83% -66.11% -22.25% -50.91% -49.55% -28.79% -3.99% 31.78% 18.17% 18.17% -45.73% <-Median-> 10 Graham Price
Graham No. EPS $30.81 $34.72 $21.40 $20.09 $34.80 $57.06 $69.41 $68.20 $67.14 $71.88 $83.70 $74.26 $30.06 $49.04 $51.05 $49.12 40.52% <-Total Growth 10 Graham Price EPS to Date
Price/GP Ratio Med 1.13 0.85 0.98 0.61 0.56 0.47 0.45 0.35 0.22 0.41 0.54 0.75 2.05 1.07 0.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.41 1.09 1.36 1.00 1.01 0.60 0.56 0.49 0.36 0.51 0.68 0.88 2.44 1.30 0.64 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.86 0.61 0.60 0.22 0.11 0.35 0.35 0.22 0.09 0.32 0.40 0.62 1.66 0.84 0.33 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 1.17 0.80 0.74 0.27 0.77 0.58 0.42 0.25 0.34 0.51 0.61 0.75 1.94 1.24 1.19 1.24 0.54 <-Median-> 10 Price/GP Ratio
Prem/Disc CL 17.33% -20.36% -25.78% -73.42% -22.78% -42.39% -57.66% -74.53% -65.59% -49.32% -38.87% -24.58% 93.85% 24.14% 19.25% 23.94% -45.86% <-Median-> 10 Graham Price
pre-split 2007
Price Close Class B $36.15 $27.65 $15.88 $5.34 $26.87 $32.87 $29.39 $17.37 $23.10 $36.43 $51.17 $56.01 $58.28 $60.88 $60.88 $60.88 267.00% <-Total Growth 10 Stock Price
Increase 0.67% -23.51% -42.57% -66.37% 403.18% 22.33% -10.59% -40.90% 32.99% 57.71% 40.46% 9.46% 4.05% 4.46% 0.00% 0.00% 11.49 CAPE Historical Median
P/E 26.20 16.66 25.21 -1.24 15.10 7.68 5.50 -16.08 -14.26 6.86 8.27 12.20 74.72 27.42 25.30 27.34 27.39% <-IRR #YR-> 5 Stock Price 235.52%
Trailing P/E 8.03 20.04 9.57 8.48 -6.26 18.47 6.87 3.25 -21.39 -22.49 9.64 9.05 12.70 78.05 27.42 25.30 13.89% <-IRR #YR-> 10 Stock Price 267.00%
CAPE (10 Yr P/E) 11.21 11.27 11.52 14.33 16.53 15.89 14.13 16.68 19.91 18.75 14.62 13.93 15.83 14.12 15.00 17.24 29.49% <-IRR #YR-> 5 Price & Dividend 255.09%
Median 10, 5 Yrs D.  per yr 1.73% 2.10% % Tot Ret 11.07% 7.13% T P/E 7.67 9.05 P/E:  7.27 8.27 15.61% <-IRR #YR-> 10 Price & Dividend 299.75%
Price 15 D.  per yr 1.26% % Tot Ret 28.81% CAPE Diff 138.62% 3.11% <-IRR #YR-> 15 Stock Price 58.28%
Price  20 D.  per yr 2.11% % Tot Ret 26.27% 5.92% <-IRR #YR-> 20 Stock Price 215.71%
Price  25 D.  per yr 2.72% % Tot Ret 23.23% 9.01% <-IRR #YR-> 25 Stock Price 763.41%
Price  30 D.  per yr 1.46% % Tot Ret 21.47% 5.34% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 1.45% % Tot Ret 21.16% 5.39% <-IRR #YR-> 31 Stock Price
Price & Dividend 15 4.37% <-IRR #YR-> 15 Price & Dividend 81.64%
Price & Dividend 20 8.02% <-IRR #YR-> 20 Price & Dividend 280.72%
Price & Dividend 25 11.73% <-IRR #YR-> 25 Price & Dividend 949.33%
Price & Dividend 30 6.80% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 6.84% <-IRR #YR-> 31 Price & Dividend
Price  5 -$17.37 $0.00 $0.00 $0.00 $0.00 $58.28 Price  5
Price 10 -$15.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.28 Price 10
Price & Dividend 5 -$17.37 $0.20 $0.20 $1.00 $1.00 $59.28 Price & Dividend 5
Price & Dividend 10 -$15.88 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $1.00 $59.28 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 $58.28 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 $58.28 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 $58.28 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.28 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.28 Price  35
Price & Dividend 15 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $1.00 $59.28 Price & Dividend 15
Price & Dividend 20 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $1.00 $59.28 Price & Dividend 20
Price & Dividend 25 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $1.00 $59.28 Price & Dividend 25
Price & Dividend 30 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $1.00 $59.28 Price & Dividend 30
Price & Dividend 35 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $1.00 $59.28 Price & Dividend 35
Price Ave H/L Class B $34.94 $29.52 $20.96 $12.29 $19.46 $27.05 $31.56 $24.21 $15.08 $29.83 $45.45 $55.73 $61.52 $52.55 193.49% <-Total Growth 10 Stock Price
Increase -24.80% -15.53% -28.99% -41.36% 58.30% 39.01% 16.68% -23.29% -37.70% 97.78% 52.37% 22.63% 10.38% -14.57% 11.37% <-IRR #YR-> 10 Stock Price 193.49%
P/E 25.32 17.78 33.27 -2.86 10.93 6.32 5.91 -22.41 -9.31 5.62 7.34 12.14 78.87 23.67 20.51% <-IRR #YR-> 5 Stock Price 154.14%
Trailing P/E 7.76 21.39 12.63 19.51 -4.53 15.19 7.37 4.53 -13.96 -18.41 8.56 9.00 13.40 67.37 12.81% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 12.58 10.47 9.27 15.84 83.86 33.31 20.38 20.07 8.67 12.19 16.07 20.81 20.17 13.76 22.23% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 12.41 10.01 7.33 5.79 11.19 15.07 14.45 13.96 11.99 22.27 24.97 26.37 28.91 18.91 11.02 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.44% 1.72% % Tot Ret 11.24% 7.75% T P/E 7.97 8.56 P/E:  6.11 7.34 Count 32 Years of data
-$20.96 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.52
-$24.21 $0.00 $0.00 $0.00 $0.00 $61.52
-$20.96 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $1.00 $62.52
-$24.21 $0.20 $0.20 $1.00 $1.00 $62.52
7.34 9.74 count only postive values - do control, shift,enter to get curly brackets {...} automatically. 
High Months Class B Mar Jan Jan Mar Nov  Jan Jan Apr Dec Oct Jun Apr May Jan
pre split 2007
Price High $43.40 $37.85 $29.10 $20.08 $35.02 $34.36 $38.63 $33.64 $24.04 $36.97 $57.30 $65.15 $73.22 $63.67 151.62% <-Total Growth 10 Stock Price
Increase -32.44% -12.79% -23.12% -31.00% 74.40% -1.88% 12.43% -12.92% -28.54% 53.79% 54.99% 13.70% 12.39% -13.04% 9.67% <-IRR #YR-> 10 Stock Price 151.62%
P/E 31.45 22.80 46.19 -4.68 19.67 8.03 7.23 -31.15 -14.84 6.96 9.26 14.19 93.87 28.68 16.83% <-IRR #YR-> 5 Stock Price 117.66%
Trailing P/E 9.64 27.43 17.53 31.87 -8.16 19.30 9.03 6.30 -22.26 -22.82 10.79 10.53 15.95 81.63 14.12 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 9.78 10.53 P/E:  7.63 9.26 35.77 P/E Ratio Historical High
-$29.10 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $73.22
-$33.64 $0.00 $0.00 $0.00 $0.00 $73.22
9.26 11.73 count only postive values - do control, shift,enter to get curly brackets {...} automatically. 
Low Months Class B Sep Jul Dec Dec Jan Jun Oct Oct Mar Mar Jul Mar Feb Apr
Price Low $26.48 $21.18 $12.82 $4.50 $3.89 $19.73 $24.48 $14.77 $6.12 $22.68 $33.59 $46.31 $49.81 $41.43 288.53% <-Total Growth 10 Stock Price
Increase -7.70% -20.02% -39.47% -64.90% -13.56% 407.20% 24.08% -39.67% -58.56% 270.59% 48.10% 37.87% 7.56% -16.82% 14.54% <-IRR #YR-> 10 Stock Price 288.53%
P/E 19.19 12.76 20.35 -1.05 2.19 4.61 4.58 -13.68 -3.78 4.27 5.43 10.09 63.86 18.66 27.52% <-IRR #YR-> 5 Stock Price 237.24%
Trailing P/E 5.88 15.35 7.72 7.14 -0.91 11.08 5.72 2.77 -5.67 -14.00 6.33 7.48 10.85 53.12 6.45 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 6.02 6.33 P/E:  4.43 5.43 0.53 P/E Ratio Historical Low
-$12.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $49.81
4.61 7.76 count only postive values - do control, shift,enter to get curly brackets {...} automatically. 
Difference -4.67% 5.57% 15.93% 45.13% 15.37% -5.38% 0.17% 30.51% 19.05% 4.86% -39.38% -0.20% 0.09% -3.02% -3.02% -3.02%
Class A Close $34.46 $29.19 $18.41 $7.75 $31.00 $31.10 $29.44 $22.67 $27.50 $38.20 $31.02 $55.90 $58.33 $59.04 $59.04 $59.04 216.84% <-Total Growth 10 Stock Price
Increase -7.81% -15.29% -36.93% -57.90% 300.00% 0.32% -5.34% -23.00% 21.31% 38.91% -18.80% 80.21% 4.35% 1.22% 0.00% 0.00% 20.81% <-IRR #YR-> 5 Stock Price 157.30%
P/E 24.97 17.58 29.22 -1.81 17.42 7.27 5.51 -20.99 -16.98 7.19 5.01 12.18 74.78 26.59 24.54 26.51 12.22% <-IRR #YR-> 10 Stock Price 216.84%
Trailing P/E 7.66 21.15 11.09 12.30 -7.23 17.47 6.88 4.25 -25.46 -23.58 5.84 9.03 12.71 75.69 26.59 24.54 22.63% <-IRR #YR-> 5 Price & Dividend 162.88%
Median 10, 5 Yrs D.  per yr 1.59% 1.83% % Tot Ret 11.48% 8.08% T P/E 6.35 7.19 P/E:  0.02 0.21 13.81% <-IRR #YR-> 10 Price & Dividend 231.34%
Price 15 2.97% <-IRR #YR-> 15 Stock Price 55.05%
Price  20 5.90% <-IRR #YR-> 20 Stock Price 214.79%
Price  25 8.85% <-IRR #YR-> 25 Stock Price
Price  30 9.58% <-IRR #YR-> 26 Stock Price
Price & Dividend 15 4.21% <-IRR #YR-> 15 Price & Dividend 77.91%
Price & Dividend 20 8.00% <-IRR #YR-> 20 Price & Dividend 279.55%
Price & Dividend 25 11.51% <-IRR #YR-> 25 Price & Dividend
Price & Dividend 30 12.49% <-IRR #YR-> 26 Price & Dividend
Price 10 -$18.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $58.33 Price 10
Free Cash Flow Mkt Screener $16 -$2,065 $25 $2,518 -$1,698 $155 -$998 $1,191 $1,503 Free Cash Flow Mkt Screener
Change -13006.25% 101.21% 9972.00% -167.43% 109.13% -743.94% 219.33% 26.20% Change
Free Cash Flow WSJ -$737 $592 $2,255 $1,418 -$370 -$2,420 -$375 $2,059 -$978 -$708 3.93% <-Total Growth 9 Free Cash Flow WSJ
Change 180.33% 280.91% -37.12% -126.09% -554.05% 84.50% 649.07% -147.50% 27.61% $0.28 <-Median-> 9 Change
-$3,862 <-12 mths -38.42%
Free Cash Flow MS old -$282 $1,163 $2,750 $1,825 $16 -$2,065 $25 $2,518
Change 512.41% 136.46% -33.64% -99.12% -13006.25% 101.21% 9972.00%
Free Cash Flow MS $986 $276 $65 -$940 $950 $2,180 $1,450 -$210 -$2,180 $500 $1,720 -$1,460 -$2,790 -$998 $1,191 $1,503 -4392.31% <-Total Growth 10 Free Cash Flow MS + Mkt Sc
Change -63.76% -72.01% -76.45% -1546.15% 201.06% 129.47% -33.49% -114.48% -938.10% 122.94% 244.00% -184.88% -91.10% 64.23% 219.33% 26.20% 67.76% <-IRR #YR-> 5 Free Cash Flow MS -1228.57%
FCF/CF from Op Ratio 0.35 0.10 0.03 -0.48 0.31 0.43 0.33 -0.06 -1.39 0.11 0.22 -0.36 -1.00 -0.50 0.29 0.36 #NUM! <-IRR #YR-> 10 Free Cash Flow MS -4392.31%
Dividends paid $469 $521 $518 $374 $58 $344 $172 $111 $106 $106 $532 $515 $514 $253 $253 $253 -0.77% <-Total Growth 10 Dividends paid MS revised
Percentage paid -39.79% 6.11% 15.78% 11.86% -52.86% -4.86% 21.20% 30.93% -35.27% -18.42% -25.37% 21.26% 16.84% $0.01 <-Median-> 10 Percentage paid val. 10 yrs
5 Year Coverage 30.87% 36.12% 48.22% 80.23% -84.05% -42.11% -63.41% -88.46% -70.03% 5 Year Coverage
Dividend Coverage Ratio -2.51 16.38 6.34 8.43 -1.89 -20.57 4.72 3.23 -2.83 -5.43 -3.94 4.70 5.94 0.67 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 3.24 2.77 2.07 1.25 -1.19 -2.37 -1.58 -1.13 -1.43 5 Year of Coverage
Market Capt $M $21,049 $15,934 $9,149 $3,077 $15,501 $18,844 $16,773 $9,507 $12,269 $19,461 $26,287 $28,975 $29,510 $30,826 $30,826 $30,826 222.54% <-Total Growth 10 Market Cap 222.54%
Diluted # of Shares in Million 586.90 579.47 577.19 576.22 582.89 586.39 582.10 559.80 534.4 540.3 535.9 525.3 516.0 524.0 -10.60% <-Total Growth 10 Diluted
Change -0.97% -1.27% -0.39% -0.17% 1.16% 0.60% -0.73% -3.83% -4.54% 1.10% -0.81% -1.98% -1.77% 1.55% -0.77% <-Median-> 10 Change
Difference Diluted/Basic -0.2% -0.2% -0.2% 0.0% -1.1% -1.5% -1.4% 0.0% 0.0% -1.5% -1.7% -1.4% 0.8% -1.1% -1.26% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 585.50 578.30 576.19 576.22 576.39 577.48 573.90 559.80 534.4 532.3 526.7 517.8 520.0 518.2 -9.75% <-Total Growth 10 Average
Change -0.83% -1.23% -0.36% 0.01% 0.03% 0.19% -0.62% -2.46% -4.54% -0.39% -1.05% -1.69% 0.42% -0.35% -0.51% <-Median-> 10 Change
Difference Basic/Outstanding -0.6% -0.4% 0.0% 0.0% 0.1% -0.7% -0.6% -2.2% -0.6% 0.4% -2.5% -0.1% -2.6% -2.3% -0.58% <-Median-> 10 Difference Basic/Outstanding
$995 <-12 mths -64.34%
Class A 9.35 9.35 9.35 9.35 9.35 7.78 7.77 7.77 7.77 7.77 7.77 7.66 7.60 7.60 7.60 7.60 -18.74% <-Total Growth 10 Class A Share 
Class B 572.91 566.91 566.80 566.90 567.55 565.51 562.93 539.53 523.38 526.45 505.95 509.67 498.74 498.74 498.74 498.74 -12.01% <-Total Growth 10 Class B
# of Share in Millions 582.27 576.26 576.15 576.25 576.90 573.28 570.69 547.30 531.15 534.21 513.72 517.32 506.34 506.34 506.34 506.34 -1.28% <-IRR #YR-> 10 Shares -12.12%
Change -0.73% -1.03% -0.02% 0.02% 0.11% -0.63% -0.45% -4.10% -2.95% 0.58% -3.84% 0.70% -2.12% 0.00% 0.00% 0.00% -1.54% <-IRR #YR-> 5 Shares -7.48%
CF fr Op $M $2,795 $2,878 $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $4,084 $2,790 $1,982 $4,054 $4,219 22.48% <-Total Growth 10 Cash Flow
Increase -29.37% 2.97% -20.85% -14.35% 56.64% 65.77% -12.40% -21.50% -55.14% 203.13% 68.49% -48.84% -31.68% -28.95% 104.52% 4.07% S. Issues SO, Buy Backs
5 year Running Average $2,922 $3,071 $2,930 $2,772 $2,592 $3,046 $3,358 $3,599 $3,521 $3,858 $4,441 $4,370 $4,232 $4,315 $4,179 $3,426 44.41% <-Total Growth 10 CF 5 Yr Running
CFPS $4.80 $4.99 $3.95 $3.39 $5.30 $8.84 $7.78 $6.37 $2.94 $8.87 $15.54 $7.89 $5.51 $3.92 $8.01 $8.33 39.36% <-Total Growth 10 Cash Flow per Share
Increase -28.85% 4.04% -20.83% -14.37% 56.46% 66.82% -12.00% -18.14% -53.77% 201.39% 75.21% -49.20% -30.20% -28.95% 104.52% 4.07% 2.05% <-IRR #YR-> 10 Cash Flow 22.48%
5 year Running Average $5.13 $5.25 $5.03 $4.78 $4.49 $5.29 $5.85 $6.33 $6.24 $6.96 $8.30 $8.32 $8.15 $8.35 $8.17 $6.73 -4.35% <-IRR #YR-> 5 Cash Flow -19.92%
P/CF on Med Price 7.28 5.91 5.30 3.63 3.67 3.06 4.06 3.80 5.12 3.36 2.92 7.06 11.16 13.42 0.00 0.00 3.37% <-IRR #YR-> 10 Cash Flow per Share 39.36%
P/CF on Closing Price 7.53 5.54 4.02 1.58 5.07 3.72 3.78 2.73 7.85 4.11 3.29 7.09 10.58 15.55 7.60 7.31 -2.85% <-IRR #YR-> 5 Cash Flow per Share -13.44%
316.07% Diff M/C 4.95% <-IRR #YR-> 10 CFPS 5 yr Running 62.12%
$4,460 <-12 mths -8.96%
Excl.Working Capital CF $388 -$235 -$274 -$203 $360 -$94 $29 $160 $241 $874 $107 $990 $2,109 $0 $0 5.18% <-IRR #YR-> 5 CFPS 5 yr Running 28.72%
CF fr Op $M WC $3,183 $2,643 $2,004 $1,748 $3,416 $4,972 $4,467 $3,644 $1,804 $5,612 $8,090 $5,074 $4,899 $1,982 $4,054 144.46% <-Total Growth 10 Cash Flow less WC
Increase -31.27% -16.97% -24.18% -12.77% 95.42% 45.55% -10.16% -18.42% -50.49% 211.09% 44.16% -37.28% -3.45% -59.54% 104.52% 9.35% <-IRR #YR-> 10 Cash Flow less WC 144.46%
5 year Running Average $3,306 $3,095 $3,041 $2,842 $2,599 $2,957 $3,321 $3,649 $3,661 $4,100 $4,723 $4,845 $5,096 $5,131 $4,820 6.10% <-IRR #YR-> 5 Cash Flow less WC 34.44%
CFPS Excl. WC $5.47 $4.59 $3.48 $3.03 $5.92 $8.67 $7.83 $6.66 $3.40 $10.51 $15.75 $9.81 $9.68 $3.92 $8.01 5.30% <-IRR #YR-> 10 CF less WC 5 Yr Run 67.57%
Increase -30.8% -16.1% -24.2% -12.8% 95.2% 46.5% -9.7% -14.9% -49.0% 209.3% 49.9% -37.7% -1.4% -59.5% 104.5% 6.91% <-IRR #YR-> 5 CF less WC 5 Yr Run 39.63%
5 year Running Average $5.89 $5.29 $5.21 $4.89 $4.50 $5.14 $5.79 $6.42 $6.50 $7.41 $8.83 $9.22 $9.83 $9.93 $9.43 10.77% <-IRR #YR-> 10 CFPS - Less WC 178.16%
P/CF on Med Price 6.39 6.44 6.03 4.05 3.29 3.12 4.03 3.64 4.44 2.84 2.89 5.68 6.36 13.42 0.00 7.76% <-IRR #YR-> 5 CFPS - Less WC 45.31%
P/CF on Closing Price 6.61 6.03 4.57 1.76 4.54 3.79 3.75 2.61 6.80 3.47 3.25 5.71 6.02 15.55 7.60 6.54% <-IRR #YR-> 10 CFPS 5 yr Running 88.45%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 3.74 5 yr  5.12 P/CF Med 10 yr 3.83 5 yr  4.44 305.66% Diff M/C 8.88% <-IRR #YR-> 5 CFPS 5 yr Running 53.00%
-$3.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.51 Cash Flow per Share
-$6.37 $0.00 $0.00 $0.00 $0.00 $5.51 Cash Flow per Share
-$5.03 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.15 CFPS 5 yr Running
-$6.33 $0.00 $0.00 $0.00 $0.00 $8.15 CFPS 5 yr Running
-$2,004 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,899 Cash Flow less WC
-$3,644 $0 $0 $0 $0 $4,899 Cash Flow less WC
-$3,041 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,096 CF less WC 5 Yr Run
-$3,649 $0 $0 $0 $0 $5,096 CF less WC 5 Yr Run
-$3.48 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.68 CFPS - Less WC
-$6.66 $0.00 $0.00 $0.00 $0.00 $9.68 CFPS - Less WC
-$5.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.83 CFPS 5 yr Running
-$6.42 $0.00 $0.00 $0.00 $0.00 $9.83 CFPS 5 yr Running
OPM 27.02% 30.68% 26.49% 23.62% 32.86% 42.05% 35.32% 29.19% 17.47% 35.15% 46.10% 27.21% 30.78% 19.74% 16.18% <-Total Growth 10 OPM
Increase -21.37% 13.52% -13.64% -10.83% 39.10% 27.96% -15.99% -17.35% -40.17% 101.21% 31.17% -40.99% 13.13% -35.87% Should increase  or be stable.
Diff from Median -15.1% -3.6% -16.7% -25.8% 3.3% 32.1% 11.0% -8.3% -45.1% 10.5% 44.9% -14.5% -3.3% -38.0% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 31.82% 5 Yrs 30.78% should be  zero, it is a   check on calculations
$1,219 <-12 mths -58.44%
Adjusted EBITDA $3,295 $3,153 $2,360 $1,998 $3,468 $5,697 $5,390 $4,253 $2,570 $6,573 $9,568 $6,367 $2,933 $5,023 $5,338 24.28% <-Total Growth 10 Adjusted EBITDA Mkt Sc says $5,184M
Change -4.31% -25.15% -15.34% 73.57% 64.27% -5.39% -21.09% -39.57% 155.76% 45.57% -33.46% -53.93% 71.26% 6.27% -10.36% <-Median-> 10 Change So does TD Cowen
Margin 28.62% 30.48% 25.15% 23.24% 41.99% 61.26% 44.74% 33.85% 21.54% 73.46% 70.97% 36.77% 19.54% 55.41% 53.15% 39.38% <-Median-> 10 Margin
$490 <-12 mths -70.05%
EBIT -$910 $4,742 $6,715 $4,106 $1,636 $2,054 $2,887 $2,902 <-Total Growth 4 EBIT
Change 621.10% 41.61% -38.85% -60.16% 25.55% 40.56% 0.52% 1.38% <-Median-> 4 Change
Margin -7.63% 53.00% 49.81% 23.71% 10.90% 22.66% 28.75% 25.70% 23.71% <-Median-> 5 Margin
Long Term Debt $7,160 $7,664 $8,013 $9,606 $8,343 $6,314 $5,487 $4,133 $6,140 $7,161 $6,551 $6,019 $4,108 $3,680 -48.73% <-Total Growth 10 Debt Type
Change 7.25% 7.04% 4.55% 19.88% -13.15% -24.32% -13.10% -24.68% 48.56% 16.63% -8.52% -8.12% -31.75% -10.42% -10.81% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.34 0.48 0.88 3.12 0.54 0.34 0.33 0.43 0.50 0.37 0.25 0.21 0.14 0.12 0.35 <-Median-> 10 % of Market C. Intang/GW
Assets/Current Liabilities Ratio 19.02 16.73 15.29 20.10 16.20 14.03 15.75 14.18 12.72 12.60 8.93 9.58 10.76 8.93 13.38 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 2.56 2.66 3.52 4.92 2.73 1.25 1.24 1.19 3.93 1.51 0.82 1.47 1.47 1.86 1.47 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $196 $185 #DIV/0! <-Total Growth 0 Intangibles Leverage
Goodwill $1,637 $1,668 $1,710 $1,127 $1,114 $1,087 $1,121 $1,101 $1,093 $1,091 $1,118 $1,108 $442 $1,122 -74.15% <-Total Growth 10 Goodwill D/E Ratio
Total $1,637 $1,668 $1,710 $1,127 $1,114 $1,087 $1,121 $1,101 $1,093 $1,091 $1,118 $1,108 $638 $1,307 -62.69% <-Total Growth 10 Total
Change 1.89% 2.52% -34.09% -1.15% -2.42% 3.13% -1.78% -0.73% -0.18% 2.47% -0.89% -42.42% 104.86% -1.02% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.37 0.07 0.06 0.07 0.12 0.09 0.06 0.04 0.04 0.02 0.04 0.06 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $6,573 $5,770 $4,917 $4,805 $4,762 $4,778 $5,317 $4,495 $4,000 $6,103 $8,293 $6,465 $12,574 $7,101 155.73% <-Total Growth 10 Current Assets
Current Liabilities $1,820 $2,163 $2,409 $1,726 $2,200 $2,641 $2,516 $2,776 $3,245 $3,760 $5,864 $5,864 $4,370 $4,812 81.40% <-Total Growth 10 Current Liabilities
Liquidity 3.61 2.67 2.04 2.78 2.16 1.81 2.11 1.62 1.23 1.62 1.41 1.10 2.88 1.48 1.72 <-Median-> 10 Ratio
Liq. with CF aft div 4.89 3.76 2.77 3.71 3.53 3.68 3.83 2.83 1.68 2.85 2.73 1.75 3.46 1.84 2.73 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  2.05 1.77 1.44 2.27 1.92 1.89 2.34 1.24 0.79 1.25 1.39 0.97 3.46 1.84 1.25 <-Median-> 5 Ratio
Assets $34,617 $36,183 $36,839 $34,688 $35,629 $37,058 $39,626 $39,350 $41,278 $47,368 $52,359 $56,193 $47,037 $42,967 27.68% <-Total Growth 10 Assets
Liabilities $16,640 $17,372 $18,003 $18,051 $18,028 $17,533 $16,608 $17,276 $20,570 $23,595 $25,848 $27,901 $19,941 $17,617 10.76% <-Total Growth 10 Liabilities
Debt Ratio 2.08 2.08 2.05 1.92 1.98 2.11 2.39 2.28 2.01 2.01 2.03 2.01 2.36 2.44 2.02 <-Median-> 10 Ratio
Estimates BVPS $50.16 $52.23 $54.29 Estimates Estimates BVPS
Estimate Book Value $25,398 $26,446 $27,489 Estimates Estimate Book Value
P/B Ratio (Close) 1.21 1.17 1.12 Estimates P/B Ratio (Close)
Difference from 10 year median 64.40% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $17,977 $18,811 $18,836 $16,637 $17,601 $19,525 $23,018 $22,074 $20,708 $23,773 $26,511 $28,292 $27,096 $25,350 43.85% <-Total Growth 10 Total Book Value
NCI $176 $214 $230 $230 $159 $142 $134 $770 $669 $669 $669 $669 $1,019 $970 343.04% <-Total Growth 10 NCI
Book Value $17,801 $18,597 $18,606 $16,407 $17,442 $19,383 $22,884 $21,304 $20,039 $23,104 $25,842 $27,623 $26,077 $24,380 $24,380 $24,380 40.15% <-Total Growth 10 Book Value
Book Value per share $30.57 $32.27 $32.29 $28.47 $30.23 $33.81 $40.10 $38.93 $37.73 $43.25 $50.30 $53.40 $51.50 $48.15 $48.15 $48.15 59.48% <-Total Growth 10 Book Value per share
Change 1.19% 5.56% 0.07% -11.83% 6.19% 11.83% 18.60% -2.92% -3.08% 14.63% 16.31% 6.15% -3.55% -6.51% 0.00% 0.00% 32.96% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.14 0.91 0.65 0.43 0.64 0.80 0.79 0.62 0.40 0.69 0.90 1.04 1.19 1.09 0.00 0.00 0.95 P/B Ratio Historical Median
P/B Ratio (Close) 1.18 0.86 0.49 0.19 0.89 0.97 0.73 0.45 0.61 0.84 1.02 1.05 1.13 1.26 1.26 1.26 4.78% <-IRR #YR-> 10 Book Value per Share 59.48%
Change -0.52% -27.54% -42.61% -61.86% 373.86% 9.39% -24.61% -39.12% 37.21% 37.57% 20.76% 3.12% 7.88% 11.73% 0.00% 0.00% 5.76% <-IRR #YR-> 5 Book Value per Share 32.30%
Leverage (A/BK) 1.94 1.95 1.98 2.11 2.04 1.91 1.73 1.85 2.06 2.05 2.03 2.03 1.80 1.76 #DIV/0! #DIV/0! 2.03 <-Median-> 10 A/BV
Debt/Equity Ratio 0.93 0.93 0.97 1.10 1.03 0.90 0.73 0.81 1.03 1.02 1.00 1.01 0.76 0.72 0.00 0.00 1.01 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.74 5 yr Med 0.90 71.26% Diff M/C 1.95 Historical Leverage (A/BK)
-$32.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $51.50
-$38.93 $0.00 $0.00 $0.00 $0.00 $51.50
$130 <-12 mths -93.97%
Comprehensive Income $744 $1,376 $157 -$2,228 $1,056 $2,501 $3,537 -$819 -$1,070 $3,037 $4,173 $2,072 $2,067 1216.56% <-Total Growth 10 Comprehensive Income
NCI $57 $55 $8 $5 $1 $21 $48 -$13 -$94 $43 $43 -$119 -$89 -1212.50% <-Total Growth 10 NCI
Shareholders $687 $1,321 $149 -$2,233 $1,055 $2,480 $3,489 -$806 -$976 $2,994 $4,130 $2,191 $2,156 1346.98% <-Total Growth 10 Comprehensive Income
Increase -72.66% 92.29% -88.72% -1598.66% 147.25% 135.07% 40.69% -123.10% -21.09% 406.76% 37.94% -46.95% -1.60% -1.60% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,702 $1,652 $1,297 $487 $196 $554 $988 $797 $1,048 $1,436 $1,766 $1,507 $2,099 30.63% <-IRR #YR-> 10 Comprehensive Income 1346.98%
ROE 3.9% 7.1% 0.8% -13.6% 6.0% 12.8% 15.2% -3.8% -4.9% 13.0% 16.0% 7.9% 8.3% #NUM! <-IRR #YR-> 5 Comprehensive Income 367.49%
5Yr Median 13.3% 11.3% 7.1% 3.9% 3.9% 6.0% 6.0% 6.0% 6.0% 12.8% 13.0% 7.9% 8.3% 4.93% <-IRR #YR-> 10 5 Yr Running Average 61.81%
% Difference from NI -15.3% 37.5% -58.8% -9.7% 1.4% -1.2% 12.3% 33.2% 13.0% 4.4% 24.5% -9.0% 431.0% 21.37% <-IRR #YR-> 5 5 Yr Running Average 163.36%
Median Values Diff 5, 10 yr 8.3% 13.0% 8.3% <-Median-> 5 Return on Equity
-$149 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,156
$806 $0 $0 $0 $0 $2,156
-$1,297 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,099
-$797 $0 $0 $0 $0 $2,099
Current Liability Coverage Ratio 1.75 1.22 0.83 1.01 1.55 1.88 1.78 1.31 0.56 1.49 1.38 0.87 1.12 0.41   CFO / Current Liabilities
5 year Median 1.58 1.58 1.58 1.22 1.22 1.22 1.55 1.55 1.55 1.49 1.38 1.31 1.12 1.12 1.12 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 9.19% 7.30% 5.44% 5.04% 9.59% 13.42% 11.27% 9.26% 4.37% 11.85% 15.45% 9.03% 10.42% 4.61% CFO / Total Assets
5 year Median 9.39% 9.19% 9.19% 7.30% 7.30% 7.30% 9.59% 9.59% 9.59% 11.27% 11.27% 9.26% 10.42% 10.42% 10.4% <-Median-> 5 Return on Assets 
Return on Assets ROA 2.34% 2.66% 0.98% -7.13% 2.92% 6.77% 7.84% -1.54% -2.09% 6.05% 6.34% 4.29% 0.86% 2.33% Net  Income/Assets Return on Assets
5Yr Median 5.90% 5.90% 2.66% 2.34% 2.34% 2.66% 2.92% 2.92% 2.92% 6.05% 6.05% 4.29% 4.29% 4.29% 3.6% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 4.56% 5.17% 1.95% -15.08% 5.96% 12.94% 13.58% -2.84% -4.31% 12.41% 12.84% 8.72% 1.56% 4.11% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 11.59% 11.59% 5.17% 4.56% 4.56% 5.17% 5.96% 5.96% 5.96% 12.41% 12.41% 8.72% 8.72% 8.72% 7.3% <-Median-> 10 Return on Equity
$276 <-12 mths -32.02%
Net Income $870 $1,010 $382 -$2,484 $1,041 $2,538 $3,145 -$588 -$944 $2,915 $3,298 $2,308 $283
NCI $59 $49 $20 -$10 $1 $29 $38 $17 -$80 $47 -$19 -$101 -$123
Shareholders $811 $961 $362 -$2,474 $1,040 $2,509 $3,107 -$605 -$864 $2,868 $3,317 $2,409 $406 $1,001 $1,146 $1,079 12.15% <-Total Growth 10 Net Income
Increase -69.60% 18.50% -62.33% -783.43% -142.04% 141.25% 23.83% -119.47% 42.81% -431.94% 15.66% -27.37% -83.15% 146.55% 14.49% -5.85% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,552 $1,612 $1,332 $466 $140 $480 $909 $715 $1,037 $1,403 $1,565 $1,425 $1,627 $2,000 $1,656 $1,208 1.15% <-IRR #YR-> 10 Net Income 12.15%
Operating Cash Flow $2,795 $2,878 $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $4,084 $2,790 #NUM! <-IRR #YR-> 5 Net Income 167.11%
Investment Cash Flow -$2,516 -$2,425 -$2,223 -$1,104 -$1,837 -$2,499 -$1,605 -$3,566 -$3,672 -$4,819 -$5,680 -$4,757 $6,173 2.02% <-IRR #YR-> 10 5 Yr Running Average 22.13%
Total Accruals $532 $508 $307 -$3,321 -$179 -$58 $274 -$523 $1,245 $2,949 $1,014 $3,082 -$8,557 17.86% <-IRR #YR-> 5 5 Yr Running Average 127.45%
Total Assets $34,617 $36,183 $36,839 $34,688 $35,629 $37,058 $39,626 $39,350 $41,278 $47,368 $52,359 $56,193 $47,037 Balance Sheet Assets
Accruals Ratio 1.54% 1.40% 0.83% -9.57% -0.50% -0.16% 0.69% -1.33% 3.02% 6.23% 1.94% 5.48% -18.19% 3.02% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.25 0.36 0.18 -1.41 0.30 0.49 0.68 -0.16 -0.48 0.51 0.39 0.47 0.08 0.35 <-Median-> 10 EPS/CF Ratio
-$362 $0 $0 $0 $0 $0 $0 $0 $0 $0 $406
$605 $0 $0 $0 $0 $406
-$1,332 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,627
-$715 $0 $0 $0 $0 $1,627
Change in Close 0.67% -23.51% -42.57% -66.37% 403.18% 22.33% -10.59% -40.90% 32.99% 57.71% 40.46% 9.46% 4.05% 4.46% 0.00% 0.00% Count 29 Years of data
up/down up down down up Count 10
Meet Prediction? Yes % right Count 4 40.00%
Financial Cash Flow -$1,334 -$1,128 -$985 -$1,293 -$1,635 -$2,973 -$2,164 -$537 $1,528 $1,056 -$1,990 -$469 -$2,565 C F Statement  Financial Cash Flow
Total Accruals $1,866 $1,636 $1,292 -$2,028 $1,456 $2,915 $2,438 $14 -$283 $1,893 $3,004 $3,551 -$5,992 Accruals
Accruals Ratio 5.39% 4.52% 3.51% -5.85% 4.09% 7.87% 6.15% 0.04% -0.69% 4.00% 5.74% 6.32% -12.74% 4.00% <-Median-> 5 Ratio
Cash $3,267 $2,772 $2,029 $1,887 $1,407 $952 $1,734 $1,026 $450 $1,427 $1,883 $744 $7,587 $4,767 Cash
Cash Per share $5.61 $4.81 $3.52 $3.27 $2.44 $1.66 $3.04 $1.87 $0.85 $2.67 $3.67 $1.44 $14.98 $9.41 $2.67 <-Median-> 5 Cash per Share
Percentage of Stock Price 15.52% 17.40% 22.18% 61.32% 9.08% 5.05% 10.34% 10.79% 3.67% 7.33% 7.16% 2.57% 25.71% 15.46% 7.16% <-Median-> 5 % of Stock Price
Notes:
September 28, 2025.  Last estimates were for 2024, 2025, 2026 of $13763M, $11226M, $11345M Revenue, $2.49, $2.76, $3.34 AEPS, $2.41, $2.83, $2.70 EPS, 
$1.00, $0.67, $0.50 Dividends, $747M, $1614M, $1921M FCF, $6.44, $7.71, $8.59 CFPS, $5627M, $5023M, $5338M EBITDA, $49.37, $50.50, $54.70 BVPS, $1,180M, $1409M, $1357M Net Income.
September 22, 2024.  Last estimates were for 2023, 2024, 2025 of $15117M, $16657M, $16444M Revenue, $5.36, $5.58, $5.87 AEPS, $5.23, $5.29, $5.30 EPS, 
$1.06, $0.99, $0.76 Dividend, -$367M, $2237M, $3255M FCF, $8.50, $9.72, $12.20 CFPS, $52.70, $57.60, $62.20 BVPS, $3003M, $2655M, $2726M Net Income.
September 24, 2023.  Last estimates were for 2022, 2023 and 2023 of $19084M, $17370M, $17157M, $9.36, $6.05 and 5.73 for AEPS, $9.25, $5.94 and $4.91 for EPS, 
$1.07, $1.14 and $0.63 for dividends, $3148M, $2667M and $3558M for FCF, $14.80, $10.70 and $11.10 for CFPS, $48.80, $53.90 and $59.20 for BVPS, $4900M, $3111M and $2836M for Net Income.
February 21, 2023.  Teck Resources changes name to Teck Metals, spins off steelmaking coal unit 
Septebmer 29, 2022.  Last estimates were for 2021, 2022 and 2023 of $12445M, $13280M and $13957M for Revenue, $4.22, $4.30 and $3.70 for EPS, 
$0.21, $0.21 and $0.24 for Dividends, -$854, $1020 and $2440 for FCF, $7.76, $8.59 and $8.02 for CFPS, $2398M, $2392M and $2099M for Net Income.
September 23, 2021.  Last estimates were for 2020, 2021 and 2022 of $8910M, $10735M and $11433M for Revenue, -$0.29, $2.06 and $2.28 for EPS, 
$0.21, $0.21 and $0.22 for div, -$1828M, -$1344M and $476M for FCF, $3.01, $5.49 and $6.21 for CFPS and -$128M, $1123M and $1207M for Net Income.
September 27, 2020.  Last estimates were for $12392M, $11896M and $11903M for Revenue, $3.07, $3.31 and $2.94 for EPS, 
$6.94, $7.11 and $7.15 for CFPS, $1764M, $1883M and $1626M for Net Income.
September 29, 2019.  Last estimates were for 2018, 2019 and 2020 of $12372M, $12074M and $11673M for Revenue, 
$4.89, $4.00 and $3.26 for EPS, $7.98, $7.48 and $6.66 for CFPS, $2949M, $2334M and $1955M for Net Income.
October 6, 2018.  Last estimates were for 2017, 2018 and 2019 of $11836M, $10884M and |$10713M for Revenue, $4.66, $3.02 and $2.48 for EPS, 
$8.32, $6.34 and $5.84 for CFPS and $2695M , $1788M and $1517M for Net Income.
October 14, 2017.  Last estimates were for 2016, 2017 and 218 of $8187M, $8785M and $9085M for Revenue, $0.95, $1.11 and $1.24 for EPS, 
$3.54, $4.16 and $4.41 for CFPS and $569M, $684M and $837M for Net Income.
December 2016.  This company changed its symbols from Teck Resources Ltd (TSX-TCK.B, NYSE-TCK) to (TSX-TECK.B, NYSE-TECK).
October 15, 2016.  Last estimates were for 2015, 2016 and 2017 of $8147M, $8341M and $8899M for Revenue, 
$0.39, $0.47 and $0.95 for EPS, $3.03, $3.06 and $3.57 for CFPS, $250M, $295M and $570M for Net Income.
October 16, 2015.  Last estimates were for 2014, 2015 and 2016 of $8621M, $9271M and $9801M for Revenue, 
$0.86, $1.50 and $2.08 EPS, $3.42, $4.12 and $4.63 for CFPS and $502M, $847M and $1.32M for Net Income.
October 9, 2014.  Last estimates were for 20136, 2014 and 2015 of $9003M, $9535M and $9937M for revenue, $1.63, 2.03 and $2.19 for EPS, $4.23, $4.55 and $4.90 for CFPS.
July 14, 2012.  Last estiamtes were for 2010, 2011 for EPS of $2.90, $5.46 and $5.38 and 2010 and 2011 for CF of $4.98 and $7.50.
Jan 9th, 2010.  When I last got estimates for 2009 and 2010 I got earnings of $1.35 and $1.65 and cash flow of $3.25 and 3.80
April 27, 2009 AP 2008.  Estimates for 2009 is down slightly, and 2010 is up slightly. Teck Cominco Ltd is old name, changed in 2009
April 11, 2009 AP 2008.  In Nov 2008, EPS estimate was $4.14.  It came in at $1.45 and estimes have gone down with some as low as $.26. 
The CEO is right that we are in a super-cycle re minerals.  But there are lots of people who believe that we do not have enough, say of copper, for China and India to use as the Western world uses.  
We are inventing new things, like fiber optic cable to replace copper.  Where this all will end is anyone's guess.
2009. Teck has announced the first steps in its reduction plan, including the suspension of its 2009 dividend, a reduction in capital expenses and withdrawal from its Petaquilla project.
2009.  I bought this as I thought the price went too low.  I will make some capital gains, but mainly I am having some fun.  I only bought 100 shares. However, TCK is a solid mining stock.  
I am just not into mining for regular investing.  I will sell this stock at some point.  
Bought Fording Canadian Coal Trust and had cash flow problems in 2008.
October 1, 2008, Teck Cominco rebraned as Teck and offically changed to Teck on April 23, 2009.
Bought as Teck Cominco (TSX-TCK.B).
Teck Cominco (TSX-TCK.B) formed in 2001  
Teck and Cominco association started in 1986.
1962 Teck-Hughes, Lamaque and Canadian Devonian Petroleums merge to form Teck Corporation.
Part of  S&P Long-Term Value Creation Index
Sector:
Materials
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
In 2008, I wanted to cover some resource stocks and this is one that I decided to take a look at. 
Why I bought this stock.
The time to buy this stock is when it cuts its dividend.  For example, I bought this stock in 2008 and sold in 2009.  I bought this stock because the company purchased Fording Canadian Coal Trust at exactly the wrong time and got into financial difficulties and the 
stock price dropped off a cliff as they had to cut dividends.  When the stock recovered somewhat in 2009, I sold for a profit.
Dividends
Dividends are paid smi-annually in January and July.  The dividends are declared in one month and paid in the following month.
For example, the dividend declared for shareholders of record on December 14, 2012 was paid on January 2, 2013.
How they make their money.
Teck is a base metals miner with copper and zinc operations in Canada, the United States, Chile, and Peru.
Class B subordinate voting shares - 1 vote per share
Class A common Shares - 100 votes per share
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2017 Oct 6 2018 Sep 29 2019 Sep 29 2020 Sep 27 2021 Sep 29 2022 Sep 24 2023 Sep 24 2024 Sep 28 2025
Price, Jonathan Huw 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Was CFO #DIV/0!
CEO - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.234 0.04% 0.255 0.05% 0.246 0.05% 0.269 0.05% 0.686 0.14% 155.03%
Options - amount $8.510 $13.067 $13.771 $15.667 $41.737
Lindsay, Donald Richard 0.05% 0.302 0.05% 0.404 0.07% 0.404 0.08% 0.404 0.08% 0.404 0.08% B #DIV/0!
CEO - Shares - Amount $9.929 $8.88 $7.017 $9.332 $14.717 $20.671 B
Options - percentage 0.82% 4.851 0.85% 4.458 0.81% 4.648 0.88% 5.230 0.98% 5.417 1.05% #DIV/0!
Options - amount $155.140 $142.558 $77.428 $107.380 $190.545 $277.176
Prystai, Crystal Johanna 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% B CFO interim 2022 0.00%
CFO - Shares - Amount $0.017 $0.018 $0.019 $0.020 B
Options - percentage 0.055 0.01% 0.044 0.01% 0.067 0.01% 0.159 0.03% 135.98%
Options - amount $2.797 $2.482 $3.933 $9.694
Anderson, Ian Kenneth 0.000 0.00% 0.000 0.00% 0.000 0.00% B 0.00%
Officer - Shares - Amount $0.013 $0.014 $0.014 B
Options - percentage 0.074 0.01% 0.087 0.02% 0.118 0.02% 36.48%
Options - amount $4.150 $5.049 $7.198
Christopher, Alexander 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Ceased insider Jan 24 #DIV/0!
Officer - Shares - Amount $0.000 $0.000 $0.000 $0.000
Options - percentage 0.553 0.10% 0.721 0.14% 0.561 0.11% 0.535 0.10% #DIV/0!
Options - amount $12.774 $26.275 $28.683 $29.975
Winsor, Dean 0.001 0.00% 0.001 0.00% B 0.00%
Officer - Shares - Amount $0.070 $0.073 B
Options - percentage 0.107 0.02% 0.146 0.03% 36.48%
Options - amount $6.242 $8.899
Andres, Dale Edwin 0.01% 0.050 0.01% 0.060 0.01% 0.100 0.02% Ceased Insider Mar 2021
Officer - Shares - Amount $1.644 $1.470 $1.042 $2.310
Options - percentage 0.13% 0.783 0.14% 0.704 0.13% 0.762 0.14%
Options - amount $25.116 $23.005 $12.226 $17.608
Ashar, Mayank Mulraj 0.01% 0.058 0.01% 0.058 0.01% 0.070 0.01% 0.070 0.01% 0.070 0.01%
Director - Shares - Amount $1.906 $1.705 $1.007 $1.617 $2.550 $3.582
Options - percentage 0.01% 0.083 0.01% 0.086 0.02% 0.111 0.02% 0.123 0.02% 0.131 0.03%
Options - amount $2.435 $2.427 $1.496 $2.569 $4.468 $6.710
Dowling, Edward Camp 0.010 0.00% 0.010 0.00% 0.010 0.00% B -100.00%
Director - Shares - Amount $0.491 $0.538 $0.559 B
Options - percentage 0.090 0.02% 0.095 0.02% 0.098 0.02% -100.00%
Options - amount $4.627 $5.309 $5.707
Balhuyizen, Arnoud J.  0.005 0.25% 0.005 0.00% B 0.00%
Director - Shares - Amount $0.291 $0.304 B
Options - percentage 0.080 0.02% 0.014 0.00% -81.94%
Options - amount $4.639 $0.875
Keevil, Norman Bell III 0.005 0.00% A #DIV/0!
|Director - Class A- Amount $0.304 A
Shares - percentage 0.011 0.00% 0.011 0.00% 0.011 0.00% 0.016 0.00% B 45.45%
Shares - Amount $0.563 $0.616 $0.641 $0.974 B
Options - percentage 0.073 0.01% 0.077 0.01% 0.080 0.02% 0.085 0.02% 6.07%
Options - amount $3.711 $4.296 $4.654 $5.157
Murray, Sheila A. 0.008 0.00% 0.008 0.00% 0.008 0.00% 0.008 0.00% 0.010 0.00% 0.010 0.00% 0.010 0.00% B 0.00%
Chairman - Shares - Amount $0.137 $0.182 $0.286 $0.402 $0.560 $0.583 $0.609 B
Options - percentage 0.079 0.01% 0.048 0.01% 0.071 0.01% 0.078 0.02% 0.084 0.02% 0.089 0.02% 0.096 0.02% 8.33%
Options - amount $1.375 $1.109 $2.588 $3.979 $4.699 $5.174 $5.855
Barton, Dominic 0.000 0.00%
Chairman - Shares - Amount $0.000
Options - percentage 0.027 0.00%
Options - amount $0.800
Keevil, Norman Bell 7.88% 0.613 7.89% 0.613 7.89% 0.613 7.89% A Used to be Chairman 2018
|Director - Class A- Amount $19.061 $18.043 $16.854 $23.412 A Elsewhere he is still Chair??
Class B -percentage 0.03% 0.137 0.02% 0.135 0.03% 0.135 0.03% B Vice Chair 2020
Classs B - amount $4.957 $4.025 $3.116 $4.930 B Norman III Keevil diff
Options - percentage 0.01% 0.051 0.01% 0.052 0.01% 0.055 0.01%
Options - amount $1.893 $1.493 $1.213 $1.990
Total invested $24.018 $22.068 $19.970 $28.342
Caisse de dépôt et placement du Québec 0.00% A updated 2017
10% Holder Class A $0.000 A ceased to be insider
Class B -percentage 0.00% B
Classs B - amount $0.000 B
Options - percentage 0.00%
Options - amount $0.000
Total invested $0.000
Temagami Mining Company 55.29% A Updated April 2007
10% Holder Class A $133.730 A
Class B -percentage 0.13% B
Classs B - amount $23.831 B
Options - percentage
Options - amount
Total invested $157.561
Increase in O/S Shares 0.11% 2.275 0.40% 3.710 0.65% 1.239 0.23% 0.145 0.03% 3.067 0.57% 0.010 0.00% 0.031 0.01% 0.082 0.02%
due to SO $17.385 $74.779 $109.037 $21.521 $3.350 $111.731 $0.522 $1.758 $4.759
Book Value $20.000 $34.000 $69.000 $13.000 $1.000 $67.000 $0.306 $0.083 $8.178
Insider Buying -$0.305 -$0.448 -$2.830 -$1.600 -$0.001 -$1.001 -$0.106 -$0.301 -$0.701
Insider Selling $11.509 $22.381 $4.574 $0.102 $1.199 $105.566 $50.661 $5.588 $0.000
Net Insider Selling $11.204 $21.934 $1.744 -$1.498 $1.198 $104.565 $50.555 $5.287 -$0.701
% of Market Cap 0.06% 0.13% 0.02% -0.01% 0.01% 0.40% 0.17% 0.02% 0.00%
Directors 16 12 12 12 15 12 11 11
Women 21% 4 25% 4 33% 3 25% 3 25% 4 27% 4 33% 3 27% 4 36%
Minorities 29% 4 25% 2 17% 3 25% 3 25% 4 27% 1 8% 1 9% 1 9%
Institutions/Holdings $9,384.87 509 71.72% 20
Percentage ########
Total Shares Held 62.10% 388 67.68% 212 36.97%
Percentage $11,701.72 ######## $6,966.12
Increase/Decrease 20.27% 56 16.87% -2 -0.80%
Starting No. of Shares Morningstar 332.000 Morningstar 213.637 Morningstar Top 20
Institutions/Holdings 47.71% 348 56.66% 324 56.05% 20 20 32.80% 20 36.00% 20 31.30% 20 34.44% 20 37.50%
Total Shares Held 318 56.23% 321 56.76% 309 54.57% 160.670 174.675 32.89% 190.624 37.11% 162.704 31.45% 178.952 35.34% 183.314 36.20%
Increase/Decrease -9.000 -2.75% -6.122 -1.87% -3.154 -1.01% 5.624 -12.447 -6.65% 28.074 17.27% 28.074 20.85% 11.363 6.78% 26.104 16.60%
Starting No. of Shares 327.000 Cl B Nasdaq 327.112 Cl B Nasdaq 311.761 Cl B Nasdaq 155.045 187.121 Top 20 MS 162.550 Top 20 MS 134.630 Top 20 MS 167.589 Top 20 MS 157.210 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock