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 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 12/31/26 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Split
$15,568 <-12 mths 3.71%
Revenue* $11,514 $10,343 $9,382 $8,599 $8,259 $9,300 $12,048 $12,564 $11,934 $8,948 $13,481 $17,316 $15,011 $13,763 $11,226 $11,345 60.00% <-Total Growth 10 Revenue
Increase 23.29% -10.17% -9.29% -8.35% -3.95% 12.60% 29.55% 4.28% -5.01% -25.02% 50.66% 28.45% -13.31% -8.31% -18.43% 1.06% 4.81% <-IRR #YR-> 10 Revenue 60.00%
5 year Running Average $8,360 $9,155 $9,650 $9,835 $9,619 $9,177 $9,518 $10,154 $10,821 $10,959 $11,795 $12,849 $13,338 $13,704 $14,159 $13,732 3.62% <-IRR #YR-> 5 Revenue 19.48%
Revenue per Share $19.63 $17.76 $16.28 $14.92 $14.33 $16.12 $21.02 $22.02 $21.81 $16.85 $25.24 $33.71 $29.02 $26.60 $21.70 $21.93 3.29% <-IRR #YR-> 10 5 yr Running Average 38.21%
Increase 24.14% -9.51% -8.35% -8.33% -3.97% 12.48% 30.37% 4.76% -0.95% -22.74% 49.79% 33.57% -13.92% -8.31% -18.43% 1.06% 5.61% <-IRR #YR-> 5 5 yr Running Average 31.36%
5 year Running Average $15.41 $16.08 $16.50 $16.88 $16.59 $15.88 $16.53 $17.68 $19.06 $19.56 $21.38 $23.92 $25.32 $26.28 $27.25 $26.59 5.95% <-IRR #YR-> 10 Revenue per Share 78.23%
P/S (Price/Sales) Med 2.37 1.97 1.81 1.40 0.86 1.21 1.29 1.43 1.11 0.90 1.18 1.35 1.92 2.31 0.00 0.00 5.68% <-IRR #YR-> 5 Revenue per Share 31.80%
P/S (Price/Sales) Close 1.83 2.04 1.70 1.06 0.37 1.67 1.56 1.33 0.80 1.37 1.44 1.52 1.93 2.66 3.26 3.37 4.37% <-IRR #YR-> 10 5 yr Running Average 53.44%
*Revenue in M CDN $  P/S Med 20 yr  1.66 15 yr  1.40 10 yr  1.25 5 yr  1.18 113.13% Diff M/C 7.45% <-IRR #YR-> 5 5 yr Running Average 43.21%
-$9,382 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,011
-$12,564 $0 $0 $0 $0 $15,011
-$9,650 $0 $0 $0 $0 $0 $0 $0 $0 $0 $13,338
-$10,154 $0 $0 $0 $0 $13,338
-$16.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.02
-$22.02 $0.00 $0.00 $0.00 $0.00 $29.02
-$16.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.32
-$17.68 $0.00 $0.00 $0.00 $0.00 $25.32
$1,939 <-12 mths -28.37%
$3.69 <-12 mths -28.35%
Adjusted Profit CDN$ $2,468 $1,519 $1,004 $452 $188 $1,103 $2,520 $2,372 $1,697 $561 $3,057 $4,873 $2,707
Basic $4.18 $2.60 $1.74 $0.78 $0.33 $1.91 $4.36 $4.13 $3.03 $1.05 $5.74 $9.25 $5.23 200.57% <-Total Growth 10 AEPS
AEPS* Dilued $4.18 $2.60 $1.74 $0.78 $0.33 $4.07 $4.30 $1.89 $3.00 $1.04 $5.66 $9.09 $5.15 $2.49 $2.76 $3.34 195.98% <-Total Growth 10 AEPS
Increase 63.92% -37.80% -33.08% -55.17% -57.69% 1133.33% 5.65% -56.05% 58.73% -65.33% 444.23% 60.60% -43.34% -51.65% 10.84% 21.01% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $3.17 $2.88 $2.64 $2.37 $1.93 $1.90 $2.24 $2.27 $2.72 $2.86 $3.18 $4.14 $4.79 $4.69 $5.03 $4.57 11.46% <-IRR #YR-> 10 AEPS 195.98%
AEPS Yield 11.64% 7.19% 6.29% 4.91% 6.18% 15.15% 13.08% 6.43% 17.27% 4.50% 15.54% 17.76% 9.19% 3.52% 3.90% 4.52% 22.20% <-IRR #YR-> 5 AEPS 172.49%
Payout Ratio 14.35% 30.77% 51.72% 115.38% 181.82% 2.46% 4.65% 10.58% 6.67% 19.23% 3.53% 5.50% 9.71% 20.08% 18.12% 14.97% 6.14% <-IRR #YR-> 10 5 yr Running Average 81.53%
5 year Running Average 16.12% 17.32% 20.94% 44.02% 78.81% 76.43% 71.21% 62.98% 41.24% 8.72% 8.93% 9.10% 8.93% 11.61% 11.39% 13.68% 16.06% <-IRR #YR-> 5 5 yr Running Average 110.55%
Price/AEPS Median 11.12 13.44 16.96 26.87 37.24 4.78 6.29 16.70 8.07 14.50 5.27 5.00 10.82 24.70 0.02 0.00 9.44 <-Median-> 10 Price/AEPS Median
Price/AEPS High 15.37 16.69 21.75 37.31 60.85 8.60 7.99 20.44 11.21 23.12 6.53 6.30 12.65 29.41 0.00 0.00 11.93 <-Median-> 10 Price/AEPS High
Price/AEPS Low 6.86 10.18 12.17 16.44 13.64 0.96 4.59 12.95 4.92 5.88 4.01 3.70 8.99 20.00 0.00 0.00 5.40 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 8.59 13.90 15.89 20.36 16.18 6.60 7.64 15.55 5.79 22.21 6.44 5.63 10.88 28.39 25.62 22.13 9.26 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 14.08 8.65 10.63 9.13 6.85 81.42 8.08 6.83 9.19 7.70 35.03 9.04 6.16 13.73 28.39 26.78 8.56 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 8.19% 5 Yrs   6.67% P/CF 5 Yrs   in order 8.07 11.21 4.92 6.44 251.91% Diff M/C DPR 75% to 95% best
$2.79 <-12 mths -40.00%
EPS Basic $4.52 $1.39 $1.66 $0.63 -$4.29 $1.80 $4.34 $5.41 -$1.08 -$1.62 $5.39 $6.30 $4.65 180.12% <-Total Growth 10 EPS Basic
EPS Diluted* $4.50 $1.38 $1.66 $0.63 -$4.29 $1.78 $4.28 $5.34 -$1.08 -$1.62 $5.31 $6.19 $4.59 $2.41 $2.83 $2.70 176.51% <-Total Growth 10 EPS Diluted
Increase 43.31% -69.33% 20.29% -62.05% -780.95% 141.49% 140.45% 24.77% -120.22% -50.00% 427.78% 16.57% -25.85% -47.43% 17.32% -4.77% 0 0 10 Years of Data, EPS P or N
Earnings Yield 12.5% 3.8% 6.0% 4.0% -80.3% 6.6% 13.0% 18.2% -6.2% -7.0% 14.6% 12.1% 8.2% 3.4% 4.0% 3.6% 10.71% <-IRR #YR-> 10 Earnings per Share 176.51%
5 year Running Average $3.25 $2.78 $2.82 $2.26 $0.78 $0.23 $0.81 $1.55 $1.21 $1.74 $2.45 $2.83 $2.68 $3.38 $4.27 $3.74 -2.98% <-IRR #YR-> 5 Earnings per Share -14.04%
10 year Running Average $2.69 $2.82 $2.95 $2.86 $2.12 $1.74 $1.80 $2.18 $1.73 $1.26 $1.34 $1.82 $2.11 $2.29 $3.00 $3.10 -0.52% <-IRR #YR-> 10 5 yr Running Average -5.04%
* Diluted ESP per share  E/P 10 Yrs 7.41% 5Yrs 8.19% 11.59% <-IRR #YR-> 5 5 yr Running Average 73.00%
-$1.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.59
-$5.34 $0.00 $0.00 $0.00 $0.00 $4.59
-$2.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.68
-$1.55 $0.00 $0.00 $0.00 $0.00 $2.68
Dividend* $1.00 $0.67 $0.50 Estimates Dividend*
Increase 100.60% -33.18% -25.40% Estimates Increase
Payout Ratio EPS 41.57% 23.67% 18.55% Estimates Payout Ratio EPS
Special Dividends $0.00 $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 $0.00 <-Median-> 10 Special Dividends
Pre 2007 split
Dividend* $0.60 $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 -44.44% <-Total Growth 10 Dividends *pd 3 div
Increase 200.00% 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% 8 3 30 Years of data, Count P, N
Average Increases 5 Year Running 20.00% 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% 11.67% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.56 $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 4.00% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.29% 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% 0.86% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 0.93% 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% 0.68% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 2.09% 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% 1.42% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 1.67% 2.21% 3.25% 5.67% 11.24% 0.37% 0.61% 0.68% 1.15% 0.87% 0.55% 0.98% 0.89% 0.71% 0.71% 0.68% 0.88% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 13.33% 57.97% 54.22% 142.86% 0.00% 5.62% 4.67% 3.75% 0.00% 0.00% 3.77% 8.08% 10.89% 20.72% 17.66% 18.55% 4.22% <-Median-> 10 DPR EPS FCF 
DPR EPS 5 Yr Running 17.25% 18.72% 17.73% 30.06% 97.94% 284.48% 76.35% 32.30% 29.85% 16.09% 12.26% 13.44% 19.42% 20.14% 17.34% 21.37% 29.96% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 8.89% 16.67% 18.02% 22.76% 17.72% 1.89% 2.26% 2.57% 3.14% 6.80% 2.26% 3.22% 6.33% 7.76% 6.48% 5.82% 3.18% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 11.33% 10.14% 9.52% 13.52% 15.91% 14.71% 11.71% 8.55% 5.69% 4.48% 4.31% 4.58% 6.25% 8.16% 7.96% 8.66% 7.40% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 7.60% 14.63% 19.62% 25.87% 19.78% 1.69% 2.31% 2.56% 3.00% 5.89% 1.90% 3.18% 5.10% 7.76% 6.48% 5.82% 3.09% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 9.82% 8.83% 9.45% 13.04% 15.54% 14.68% 12.07% 8.64% 5.61% 4.31% 4.05% 4.30% 5.64% 7.41% 7.37% 8.28% 7.14% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 0.86% 0.88% 5 Yr Med 5 Yr Cl 0.90% 0.89% 5 Yr Med Payout 3.77% 3.22% 3.22% 20.11% <-IRR #YR-> 5 Dividends 150.00%
* Dividends per share  10 Yr Med and Cur. -17.93% -19.57% 5 Yr Med and Cur. -21.17% -20.78% Last Div Inc ---> $0.05 $0.13 150.0% -5.71% <-IRR #YR-> 10 Dividends -44.44%
Dividends Growth 15 -4.52% <-IRR #YR-> 15 Dividends -50.00%
Dividends Growth 20 8.38% <-IRR #YR-> 20 Dividends 400.00%
Dividends Growth 25 6.65% <-IRR #YR-> 25 Dividends 400.00%
Dividends Growth 30 5.51% <-IRR #YR-> 30 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
Historical Dividends Historical High Div 6.47% Low Div 0.36% 10 Yr High 12.70% 10 Yr Low 0.31% Med Div 1.23% Close Div 0.98% Historical Dividends
High/Ave/Median Values Curr diff Exp. -89.07%     96.45% Exp. -94.43% 128.13% Exp. -42.50% Exp. -27.62% High/Ave/Median 
Future Dividend Yield Div Yd 1.77% earning in 5 Years at IRR of 20.11% Div Inc. 150.00% Future Dividend Yield
Future Dividend Yield Div Yd 4.42% earning in 10 Years at IRR of 20.11% Div Inc. 525.00% Future Dividend Yield
Future Dividend Yield Div Yd 11.05% 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. 5.27% Dividend Covering Cost
Dividend Covering Cost Total Div $11.80 over 10 Years at IRR of 20.11% Div Cov. 16.69% Dividend Covering Cost
Dividend Covering Cost Total Div $31.98 over 15 Years at IRR of 20.11% Div Cov. 45.24% Dividend Covering Cost
Yield if held 5 years 1.60% 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% 1.17% <-Median-> 10 Paid Median Price
Yield if held 10 years 9.02% 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% 0.82% <-Median-> 10 Paid Median Price
Yield if held 15 years 4.07% 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% 1.65% <-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% 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% 1.82% <-Median-> 6 Paid Median Price
Yield if held 30 years 5.02% 4.08% 3.91% 3.40% 5.02% <-Median-> 1 Paid Median Price
Cost covered if held 5 years 7.44% 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% 8.36% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 68.37% 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% 16.75% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 34.30% 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% 83.23% <-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% 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% 79.84% <-Median-> 6 Paid Median Price
Cost covered if held 30 years 121.87% 106.53% 105.22% 94.06% 121.87% <-Median-> 1 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $12,564 $11,934 $8,948 $13,481 $17,316 $15,011 $15,568 <-12 mths 3.71% 19.48% <-Total Growth 5 Revenue Growth  19.48%
AEPS Growth $1.89 $3.00 $1.04 $5.66 $9.09 $5.15 $3.69 <-12 mths -28.35% 172.49% <-Total Growth 5 AEPS Growth 172.49%
Net Income Growth $3,107 -$605 -$864 $2,868 $3,317 $2,409 $1,465 <-12 mths -39.19% -22.47% <-Total Growth 5 Net Income Growth -22.47%
Cash Flow Growth $4,438 $3,484 $1,563 $4,738 $7,983 $4,084 $3,230 <-12 mths -20.91% -7.98% <-Total Growth 5 Cash Flow Growth -7.98%
Dividend Growth $0.20 $0.20 $0.20 $0.20 $0.50 $0.50 $0.50 <-12 mths 0.00% 150.00% <-Total Growth 5 Dividend Growth 150.00%
Stock Price Growth $29.39 $17.37 $23.10 $36.43 $51.17 $56.01 $70.70 <-12 mths 26.23% 90.58% <-Total Growth 5 Stock Price Growth 90.58%
Revenue Growth  $9,382 $8,599 $8,259 $9,300 $12,048 $12,564 $11,934 $8,948 $13,481 $17,316 $15,011 $13,763 <-this year -8.31% 60.00% <-Total Growth 10 Revenue Growth  60.00%
AEPS Growth $1.74 $0.78 $0.33 $4.07 $4.30 $1.89 $3.00 $1.04 $5.66 $9.09 $5.15 $2.49 <-this year -51.65% 195.98% <-Total Growth 10 AEPS Growth 195.98%
Net Income Growth $961 $362 -$2,474 $1,040 $2,509 $3,107 -$605 -$864 $2,868 $3,317 $2,409 $1,180 <-this year -51.02% 150.68% <-Total Growth 10 Net Income Growth 150.68%
Cash Flow Growth $2,878 $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $4,084 $3,333 <-this year -18.39% 41.90% <-Total Growth 10 Cash Flow Growth 41.90%
Dividend Growth $0.90 $0.90 $0.60 $0.10 $0.20 $0.20 $0.20 $0.20 $0.20 $0.50 $0.50 $1.00 <-this year 100.60% -44.44% <-Total Growth 10 Dividend Growth -44.44%
Stock Price Growth $27.65 $15.88 $5.34 $26.87 $32.87 $29.39 $17.37 $23.10 $36.43 $51.17 $56.01 $70.70 <-this year 26.23% 102.57% <-Total Growth 10 Stock Price Growth 102.57%
Dividends on Shares $33.30 $22.20 $3.70 $22.20 $11.10 $7.40 $7.40 $7.40 $37.00 $37.00 $37.00 $18.50 $18.50 $188.70 No of Years 10 Total Divs 12/31/13
Paid  $1,023.05 $587.56 $197.58 $994.19 $1,216.19 $1,087.43 $642.69 $854.70 $1,347.91 $1,893.29 $2,072.37 $2,615.90 $2,615.90 $2,735.04 $2,072.37 No of Years 10 Worth $27.65
Total $2,261.07
Graham No. AEPS $53.31 $42.29 $35.55 $23.81 $14.54 $52.62 $57.19 $41.29 $51.26 $29.71 $74.21 $101.43 $78.66 $53.58 $56.41 $62.06 121.29% <-Total Growth 10 Graham Price AEPS to Date
Price/GP Ratio Med 0.87 0.83 0.83 0.88 0.85 0.37 0.47 0.76 0.47 0.51 0.40 0.45 0.71 1.15 0.49 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.21 1.03 1.06 1.22 1.38 0.67 0.60 0.94 0.66 0.81 0.50 0.56 0.83 1.37 0.74 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.54 0.63 0.60 0.54 0.31 0.07 0.34 0.59 0.29 0.21 0.31 0.33 0.59 0.93 0.32 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 0.67 0.85 0.78 0.67 0.37 0.51 0.57 0.71 0.34 0.78 0.49 0.50 0.71 1.32 1.25 1.19 0.54 <-Median-> 10 Price/GP Ratio
Prem/Disc CL -32.63% -14.52% -22.21% -33.30% -63.27% -48.93% -42.53% -28.83% -66.11% -22.25% -50.91% -49.55% -28.79% 31.95% 25.33% 19.12% -45.73% <-Median-> 10 Graham Price
Graham No. EPS $55.31 $30.81 $34.72 $21.40 $20.09 $34.80 $57.06 $69.41 $68.20 $67.14 $71.88 $83.70 $74.26 $52.75 $57.13 $55.75 113.89% <-Total Growth 10 Graham Price EPS to Date
Price/GP Ratio Med 0.84 1.13 0.85 0.98 0.61 0.56 0.47 0.45 0.35 0.22 0.41 0.54 0.75 1.17 0.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Hi 1.16 1.41 1.09 1.36 1.00 1.01 0.60 0.56 0.49 0.36 0.51 0.68 0.88 1.39 0.64 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.52 0.86 0.61 0.60 0.22 0.11 0.35 0.35 0.22 0.09 0.32 0.40 0.62 0.94 0.33 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Cl 0.65 1.17 0.80 0.74 0.27 0.77 0.58 0.42 0.25 0.34 0.51 0.61 0.75 1.34 1.24 1.33 0.54 <-Median-> 10 Price/GP Ratio
Prem/Disc CL -35.07% 17.33% -20.36% -25.78% -73.42% -22.78% -42.39% -57.66% -74.53% -65.59% -49.32% -38.87% -24.58% 34.04% 23.75% 32.59% -45.86% <-Median-> 10 Graham Price
pre-split 2007
Price Close Class B $35.91 $36.15 $27.65 $15.88 $5.34 $26.87 $32.87 $29.39 $17.37 $23.10 $36.43 $51.17 $56.01 $70.70 $70.70 $73.92 102.57% <-Total Growth 10 Stock Price
Increase -41.88% 0.67% -23.51% -42.57% -66.37% 403.18% 22.33% -10.59% -40.90% 32.99% 57.71% 40.46% 9.46% 26.23% 0.00% 4.55% 11.38 CAPE Historical Median
P/E 7.98 26.20 16.66 25.21 -1.24 15.10 7.68 5.50 -16.08 -14.26 6.86 8.27 12.20 29.30 24.97 27.42 13.77% <-IRR #YR-> 5 Stock Price 90.58%
Trailing P/E 11.44 8.03 20.04 9.57 8.48 -6.26 18.47 6.87 3.25 -21.39 -22.49 9.64 9.05 15.40 29.30 26.11 7.31% <-IRR #YR-> 10 Stock Price 102.57%
CAPE (10 Yr P/E) 10.63 11.21 11.27 11.52 14.33 16.53 15.89 14.13 16.68 19.91 18.75 14.62 13.93 15.24 13.80 14.92 14.99% <-IRR #YR-> 5 Price & Dividend 99.42%
Median 10, 5 Yrs D.  per yr 1.37% 1.22% % Tot Ret 15.74% 8.14% T P/E 7.67 3.25 P/E:  7.27 6.86 8.68% <-IRR #YR-> 10 Price & Dividend 121.01%
Price 15 D.  per yr 3.47% % Tot Ret 17.81% CAPE Diff 157.39% 16.03% <-IRR #YR-> 15 Stock Price 830.40%
Price  20 D.  per yr 2.79% % Tot Ret 24.84% 8.45% <-IRR #YR-> 20 Stock Price 406.88%
Price  25 D.  per yr 2.87% % Tot Ret 22.65% 9.79% <-IRR #YR-> 25 Stock Price 932.44%
Price  30 D.  per yr 1.43% % Tot Ret 20.81% 5.44% <-IRR #YR-> 30 Stock Price
Price & Dividend 15 19.51% <-IRR #YR-> 15 Price & Dividend 956.64%
Price & Dividend 20 11.25% <-IRR #YR-> 20 Price & Dividend 507.78%
Price & Dividend 25 12.65% <-IRR #YR-> 25 Price & Dividend 11.47189
Price & Dividend 30 6.87% <-IRR #YR-> 30 Price & Dividend
Price  5 -$29.39 $0.00 $0.00 $0.00 $0.00 $56.01 Price  5
Price 10 -$27.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $56.01 Price 10
Price & Dividend 5 -$29.39 $0.20 $0.20 $0.20 $1.00 $57.01 Price & Dividend 5
Price & Dividend 10 -$27.65 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $57.01 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 $56.01 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 $56.01 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 $56.01 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 $56.01 Price  30
Price & Dividend 15 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $57.01 Price & Dividend 15
Price & Dividend 20 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $57.01 Price & Dividend 20
Price & Dividend 25 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $57.01 Price & Dividend 25
Price & Dividend 30 $0.60 $0.80 $0.90 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $57.01 Price & Dividend 30
Price Ave H/L Class B $46.47 $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 4.55% 88.82% <-Total Growth 10 Stock Price
Increase 0.95% -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% 0.71% 6.56% <-IRR #YR-> 10 Stock Price 88.82%
P/E 10.33 25.32 17.78 33.27 -2.86 10.93 6.32 5.91 -22.41 -9.31 5.62 7.34 12.14 25.49 5.26% 12.05% <-IRR #YR-> 5 Stock Price 76.61%
Trailing P/E 14.80 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 7.88% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 14.31 12.58 10.47 9.27 15.84 83.86 33.31 20.38 20.07 8.67 12.19 16.07 20.81 18.22 13.23% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 17.31 12.41 10.01 7.33 5.79 11.19 15.07 14.45 13.96 11.99 22.27 24.97 26.37 26.85 10.93 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.31% 1.18% % Tot Ret 16.69% 8.95% T P/E 7.97 4.53 P/E:  6.11 5.62 Count 31 Years of data
-$29.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $55.73
-$31.56 $0.00 $0.00 $0.00 $0.00 $55.73
-$29.52 $0.90 $0.60 $0.10 $0.60 $0.30 $0.20 $0.20 $0.20 $1.00 $56.73
-$31.56 $0.20 $0.20 $0.20 $1.00 $56.73
High Months Class B Jan Mar Jan Jan Mar Nov  Jan Jan Apr Dec Oct Jun Apr May
pre split 2007
Price High $64.24 $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 72.13% <-Total Growth 10 Stock Price
Increase 3.97% -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% 5.58% <-IRR #YR-> 10 Stock Price 72.13%
P/E 14.28 31.45 22.80 46.19 -4.68 19.67 8.03 7.23 -31.15 -14.84 6.96 9.26 14.19 30.34 11.02% <-IRR #YR-> 5 Stock Price 68.65%
Trailing P/E 20.46 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 14.04 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 9.78 6.30 P/E:  7.63 6.96 34.43 P/E Ratio Historical High
-$37.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $65.15
-$38.63 $0.00 $0.00 $0.00 $0.00 $65.15
Low Months Class B Oct Sep Jul Dec Dec Jan Jun Oct Oct Mar Mar Jul Mar Feb
Price Low $28.69 $26.48 $21.18 $12.82 $4.50 $3.89 $19.73 $24.48 $14.77 $6.12 $22.68 $33.59 $46.31 $49.81 118.65% <-Total Growth 10 Stock Price
Increase -5.22% -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% 8.14% <-IRR #YR-> 10 Stock Price 118.65%
P/E 6.38 19.19 12.76 20.35 -1.05 2.19 4.61 4.58 -13.68 -3.78 4.27 5.43 10.09 20.64 13.60% <-IRR #YR-> 5 Stock Price 89.17%
Trailing P/E 9.14 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 6.38 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 6.02 2.77 P/E:  4.43 4.27 0.29 P/E Ratio Historical Low
-$21.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $46.31
Class A Close $37.38 $34.46 $29.19 $18.41 $7.75 $31.00 $31.10 $29.44 $22.67 $27.50 $38.20 $31.02 $55.90 $65.98 $65.98 $65.98 91.50% <-Total Growth 10 Stock Price
Increase -39.71% -7.81% -15.29% -36.93% -57.90% 300.00% 0.32% -5.34% -23.00% 21.31% 38.91% -18.80% 80.21% 18.03% 0.00% 0.00% 13.68% <-IRR #YR-> 5 Stock Price 89.88%
P/E 8.31 24.97 17.58 29.22 -1.81 17.42 7.27 5.51 -20.99 -16.98 7.19 5.01 12.18 27.34 23.31 24.47 6.71% <-IRR #YR-> 10 Stock Price 91.50%
Trailing P/E 11.90 7.66 21.15 11.09 12.30 -7.23 17.47 6.88 4.25 -25.46 -23.58 5.84 9.03 14.37 27.34 23.31 14.90% <-IRR #YR-> 5 Price & Dividend 93.96%
Median 10, 5 Yrs D.  per yr 1.32% 1.22% % Tot Ret 16.45% 8.19% T P/E 6.35 5.01 P/E:  -0.03 0.21 8.03% <-IRR #YR-> 10 Price & Dividend 101.52%
Price 15 14.58% <-IRR #YR-> 15 Stock Price 669.97%
Price  20 8.17% <-IRR #YR-> 20 Stock Price 380.65%
Price  25 9.80% <-IRR #YR-> 25 Stock Price
Price & Dividend 15 17.63% <-IRR #YR-> 15 Price & Dividend 774.66%
Price & Dividend 20 10.86% <-IRR #YR-> 20 Price & Dividend 476.53%
Price & Dividend 25 15.32% <-IRR #YR-> 25 Price & Dividend
Price 10 -$29.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $55.90 Price 10
-$600 <-12 mths 58.89%
Free Cash Flow Mkt Screener $16 -$2,065 $25 $2,518 -$1,698
Change -13006.25% 101.21% 9972.00% -167.43%
Free Cash Flow WSJ -$737 $592 $2,255 $1,418 -$370 -$2,420 -$375 $2,059 -$2,451 -232.56% <-Total Growth 8 Free Cash Flow WSJ
Change 180.33% 280.91% -37.12% -126.09% -554.05% 84.50% 649.07% -219.04% $0.24 <-Median-> 8 Change
Free Cash Flow MS $2,721 $986 $276 $65 -$282 $1,163 $2,750 $1,825 $16 -$2,065 $25 $2,518 -$1,460 $747 $1,614 $1,921 -628.99% <-Total Growth 10 Free Cash Flow MS + Mkt Sc
Change 9.54% -63.76% -72.01% -76.45% -533.85% 512.41% 136.46% -33.64% -99.12% -13006.25% 101.21% 9972.00% -157.98% 151.16% 116.06% 19.02% #NUM! <-IRR #YR-> 5 Free Cash Flow MS -180.00%
FCF/CF from Op Ratio 0.69 0.35 0.10 0.03 -0.14 0.38 0.54 0.41 0.00 -1.32 0.01 0.32 -0.36 0.22 0.40 0.43 #NUM! <-IRR #YR-> 10 Free Cash Flow MS -628.99%
Dividends paid $354 $469 $521 $518 $374 $58 $344 $172 $111 $106 $106 $532 $532 $259 $259 $259 2.11% <-Total Growth 10 Dividends paid MS revised
Percentage paid -132.62% 4.99% 12.51% 9.42% 693.75% -5.13% 424.00% 21.13% -36.44% 34.63% 16.03% 13.46% $0.09 <-Median-> 9 Percentage paid val. 10 yrs
5 Year Coverage 19.35% 21.44% 32.89% 44.29% -143.58% -653.05% 48.99% 34.46% 5 Year Coverage
Dividend Coverage Ratio -0.75 20.05 7.99 10.61 0.14 -19.48 0.24 4.73 -2.74 2.89 6.24 7.43 0.24 <-Median-> 9 Dividend Coverage Ratio
5 Year of Coverage 5.17 4.66 3.04 2.26 -0.70 -0.15 2.04 2.90 5 Year of Coverage
Market Capt $M $21,063 $21,049 $15,934 $9,149 $3,077 $15,501 $18,844 $16,773 $9,507 $12,269 $19,461 $26,287 $28,975 $36,575 $36,575 $38,241 81.85% <-Total Growth 10 Market Cap 81.85%
Diluted # of Shares in Million 592.63 586.90 579.47 577.19 576.22 582.89 586.39 582.10 559.80 534.4 540.3 535.9 525.3 524.0 -9.35% <-Total Growth 10 Diluted
Change 0.12% -0.97% -1.27% -0.39% -0.17% 1.16% 0.60% -0.73% -3.83% -4.54% 1.10% -0.81% -1.98% -0.25% -0.56% <-Median-> 10 Change
Difference Diluted/Basic -0.4% -0.2% -0.2% -0.2% 0.0% -1.1% -1.5% -1.4% 0.0% 0.0% -1.5% -1.7% -1.4% -1.1% -1.26% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 590.40 585.50 578.30 576.19 576.22 576.39 577.48 573.90 559.80 534.4 532.3 526.7 517.8 518.2 -10.46% <-Total Growth 10 Average
Change 0.15% -0.83% -1.23% -0.36% 0.01% 0.03% 0.19% -0.62% -2.46% -4.54% -0.39% -1.05% -1.69% 0.08% -0.51% <-Median-> 10 Change
Difference Basic/Outstanding -0.7% -0.6% -0.4% 0.0% 0.0% 0.1% -0.7% -0.6% -2.2% -0.6% 0.4% -2.5% -0.1% -0.2% -0.33% <-Median-> 10 Difference Basic/Outstanding
$3,230 <-12 mths -20.91%
Class A 9.35 9.35 9.35 9.35 9.35 9.35 7.78 7.77 7.77 7.77 7.77 7.77 7.66 7.66 7.66 7.66 -18.15% <-Total Growth 10 Class A Share 
Class B 577.20 572.91 566.91 566.80 566.90 567.55 565.51 562.93 539.53 523.38 526.45 505.95 509.67 509.67 509.67 509.67 -10.10% <-Total Growth 10 Class B
# of Share in Millions 586.56 582.27 576.26 576.15 576.25 576.90 573.28 570.69 547.30 531.15 534.21 513.72 517.32 517.32 517.32 517.32 -1.07% <-IRR #YR-> 10 Shares -10.23%
Change -0.68% -0.73% -1.03% -0.02% 0.02% 0.11% -0.63% -0.45% -4.10% -2.95% 0.58% -3.84% 0.70% 0.00% 0.00% 0.00% -1.94% <-IRR #YR-> 5 Shares -9.35%
CF fr Op $M $3,957 $2,795 $2,878 $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $4,084 $3,333 $3,991 $4,444 41.90% <-Total Growth 10 Cash Flow
Increase 44.26% -29.37% 2.97% -20.85% -14.35% 56.64% 65.77% -12.40% -21.50% -55.14% 203.13% 68.49% -48.84% -18.39% 19.73% 11.36% S. Issues SO, Buy Backs
5 year Running Average $2,707 $2,922 $3,071 $2,930 $2,772 $2,592 $3,046 $3,358 $3,599 $3,521 $3,858 $4,441 $4,370 $4,340 $4,826 $4,767 42.30% <-Total Growth 10 CF 5 Yr Running
CFPS $6.75 $4.80 $4.99 $3.95 $3.39 $5.30 $8.84 $7.78 $6.37 $2.94 $8.87 $15.54 $7.89 $6.44 $7.71 $8.59 58.07% <-Total Growth 10 Cash Flow per Share
Increase 45.25% -28.85% 4.04% -20.83% -14.37% 56.46% 66.82% -12.00% -18.14% -53.77% 201.39% 75.21% -49.20% -18.39% 19.73% 11.36% 3.56% <-IRR #YR-> 10 Cash Flow 41.90%
5 year Running Average $4.94 $5.13 $5.25 $5.03 $4.78 $4.49 $5.29 $5.85 $6.33 $6.24 $6.96 $8.30 $8.32 $8.34 $9.29 $9.24 -1.65% <-IRR #YR-> 5 Cash Flow -7.98%
P/CF on Med Price 6.89 7.28 5.91 5.30 3.63 3.67 3.06 4.06 3.80 5.12 3.36 2.92 7.06 9.55 0.01 0.00 4.69% <-IRR #YR-> 10 Cash Flow per Share 58.07%
P/CF on Closing Price 5.32 7.53 5.54 4.02 1.58 5.07 3.72 3.78 2.73 7.85 4.11 3.29 7.09 10.97 9.17 8.61 0.30% <-IRR #YR-> 5 Cash Flow per Share 1.52%
193.60% Diff M/C 4.72% <-IRR #YR-> 10 CFPS 5 yr Running 58.53%
$4,069 <-12 mths -19.81%
Excl.Working Capital CF $674 $388 -$235 -$274 -$203 $360 -$94 $29 $160 $241 $874 $107 $990 $0 $0 $0 7.30% <-IRR #YR-> 5 CFPS 5 yr Running 42.26%
CF fr Op $M WC $4,631 $3,183 $2,643 $2,004 $1,748 $3,416 $4,972 $4,467 $3,644 $1,804 $5,612 $8,090 $5,074 $3,333 $3,991 $4,444 91.98% <-Total Growth 10 Cash Flow less WC
Increase 68.79% -31.27% -16.97% -24.18% -12.77% 95.42% 45.55% -10.16% -18.42% -50.49% 211.09% 44.16% -37.28% -34.31% 19.73% 11.36% 6.74% <-IRR #YR-> 10 Cash Flow less WC 91.98%
5 year Running Average $3,069 $3,306 $3,095 $3,041 $2,842 $2,599 $2,957 $3,321 $3,649 $3,661 $4,100 $4,723 $4,845 $4,783 $5,220 $4,986 2.58% <-IRR #YR-> 5 Cash Flow less WC 13.59%
CFPS Excl. WC $7.90 $5.47 $4.59 $3.48 $3.03 $5.92 $8.67 $7.83 $6.66 $3.40 $10.51 $15.75 $9.81 $6.44 $7.71 $8.59 4.58% <-IRR #YR-> 10 CF less WC 5 Yr Run 56.54%
Increase 70.0% -30.8% -16.1% -24.2% -12.8% 95.2% 46.5% -9.7% -14.9% -49.0% 209.3% 49.9% -37.7% -34.3% 19.7% 11.4% 7.84% <-IRR #YR-> 5 CF less WC 5 Yr Run 45.87%
5 year Running Average $5.70 $5.89 $5.29 $5.21 $4.89 $4.50 $5.14 $5.79 $6.42 $6.50 $7.41 $8.83 $9.22 $9.18 $10.04 $9.66 7.90% <-IRR #YR-> 10 CFPS - Less WC 113.85%
P/CF on Med Price 5.89 6.39 6.44 6.03 4.05 3.29 3.12 4.03 3.64 4.44 2.84 2.89 5.68 9.55 0.01 0.00 4.62% <-IRR #YR-> 5 CFPS - Less WC 25.31%
P/CF on Closing Price 4.55 6.61 6.03 4.57 1.76 4.54 3.79 3.75 2.61 6.80 3.47 3.25 5.71 10.97 9.17 8.61 5.71% <-IRR #YR-> 10 CFPS 5 yr Running 74.33%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 3.74 5 yr  3.80 P/CF Med 10 yr 3.83 5 yr  3.64 186.25% Diff M/C 9.77% <-IRR #YR-> 5 CFPS 5 yr Running 59.39%
-$4.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.89 Cash Flow per Share
-$7.78 $0.00 $0.00 $0.00 $0.00 $7.89 Cash Flow per Share
-$5.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.32 CFPS 5 yr Running
-$5.85 $0.00 $0.00 $0.00 $0.00 $8.32 CFPS 5 yr Running
-$2,643 $0 $0 $0 $0 $0 $0 $0 $0 $0 $5,074 Cash Flow less WC
-$4,467 $0 $0 $0 $0 $5,074 Cash Flow less WC
-$3,095 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,845 CF less WC 5 Yr Run
-$3,321 $0 $0 $0 $0 $4,845 CF less WC 5 Yr Run
-$4.59 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.81 CFPS - Less WC
-$7.83 $0.00 $0.00 $0.00 $0.00 $9.81 CFPS - Less WC
-$5.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.22 CFPS 5 yr Running
-$5.79 $0.00 $0.00 $0.00 $0.00 $9.22 CFPS 5 yr Running
OPM 34.4% 27.0% 30.7% 26.5% 23.6% 32.9% 42.0% 35.3% 29.2% 17.5% 35.1% 46.1% 27.2% 24.2% -11.31% <-Total Growth 10 OPM
Increase 17.01% -21.37% 13.52% -13.64% -10.83% 39.10% 27.96% -15.99% -17.35% -40.17% 101.21% 31.17% -40.99% -10.99% Should increase  or be stable.
Diff from Median 10.8% -12.9% -1.1% -14.6% -23.9% 5.9% 35.5% 13.8% -5.9% -43.7% 13.3% 48.6% -12.3% -21.9% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 31.03% 5 Yrs 29.19% should be  zero, it is a   check on calculations
$6,279 <-12 mths -1.38%
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 $5,627 $5,023 $5,338 101.93% <-Total Growth 10
Change -4.31% -25.15% -15.34% 73.57% 64.27% -5.39% -21.09% -39.57% 155.76% 45.57% -33.46% -11.62% -10.73% 6.27%
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% 37.49% 36.50% 47.55%
Long Term Debt $6,676 $7,160 $7,664 $8,013 $9,606 $8,343 $6,314 $5,487 $4,133 $6,140 $7,161 $6,551 $6,019 $6,037 -21.46% <-Total Growth 10 Debt Type
Change 254.54% 7.25% 7.04% 4.55% 19.88% -13.15% -24.32% -13.10% -24.68% 48.56% 16.63% -8.52% -8.12% 0.30% -8.32% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.32 0.34 0.48 0.88 3.12 0.54 0.34 0.33 0.43 0.50 0.37 0.25 0.21 0.17 0.40 <-Median-> 10 % of Market C. Intang/GW
Assets/Current Liabilities Ratio 16.13 19.02 16.73 15.29 20.10 16.20 14.03 15.75 14.18 12.72 12.60 8.93 9.58 12.22 14.10 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Debt to Cash Flow (Years) 1.69 2.56 2.66 3.52 4.92 2.73 1.25 1.24 1.19 3.93 1.51 0.82 1.47 1.81 1.49 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles #DIV/0! <-Total Growth -1 Intangibles Leverage
Goodwill $1,647 $1,637 $1,668 $1,710 $1,127 $1,114 $1,087 $1,121 $1,101 $1,093 $1,091 $1,118 $1,108 $1,122 -33.57% <-Total Growth 10 Goodwill D/E Ratio
Total $1,647 $1,637 $1,668 $1,710 $1,127 $1,114 $1,087 $1,121 $1,101 $1,093 $1,091 $1,118 $1,108 $1,122 -33.57% <-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% 1.26% -0.81% <-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 0.03 0.07 <-Median-> 9 Intangible/Market Cap Ratio
Current Assets $7,389 $6,573 $5,770 $4,917 $4,805 $4,762 $4,778 $5,317 $4,495 $4,000 $6,103 $8,293 $6,465 $7,101 12.05% <-Total Growth 10 Current Assets
Current Liabilities $2,122 $1,820 $2,163 $2,409 $1,726 $2,200 $2,641 $2,516 $2,776 $3,245 $3,760 $5,864 $5,864 $4,812 171.10% <-Total Growth 10 Current Liabilities
Liquidity 3.48 3.61 2.67 2.04 2.78 2.16 1.81 2.11 1.62 1.23 1.62 1.41 1.10 1.48 1.72 <-Median-> 10 Ratio
Liq. with CF aft div 5.18 4.89 3.76 2.77 3.71 3.53 3.68 3.83 2.83 1.68 2.85 2.73 1.75 2.11 2.73 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  3.11 2.05 1.77 1.44 2.27 1.92 1.89 2.34 1.24 0.79 1.25 1.39 0.97 2.11 1.24 <-Median-> 5 Ratio
Assets $34,219 $34,617 $36,183 $36,839 $34,688 $35,629 $37,058 $39,626 $39,350 $41,278 $47,368 $52,359 $56,193 $58,787 55.30% <-Total Growth 10 Assets
Liabilities $16,326 $16,640 $17,372 $18,003 $18,051 $18,028 $17,533 $16,608 $17,276 $20,570 $23,595 $25,848 $27,901 $27,566 60.61% <-Total Growth 10 Liabilities
Debt Ratio 2.10 2.08 2.08 2.05 1.92 1.98 2.11 2.39 2.28 2.01 2.01 2.03 2.01 2.13 2.02 <-Median-> 10 Ratio
Estimates BVPS $49.37 $50.50 $54.70 Estimates Estimates BVPS
Estimate Book Value $25,540 $26,125 $28,298 Estimates Estimate Book Value
P/B Ratio (Close) 1.43 1.40 1.35 Estimates P/B Ratio (Close)
Difference from 10 year median 113.95% Diff M/C Estimates Difference from 10 yr med.
Total Book Value $17,893 $17,977 $18,811 $18,836 $16,637 $17,601 $19,525 $23,018 $22,074 $20,708 $23,773 $26,511 $28,292 $31,221 50.40% <-Total Growth 10 Total Book Value
NCI $172 $176 $214 $230 $230 $159 $142 $134 $770 $669 $669 $669 $669 $4,712 212.62% <-Total Growth 10 NCI
Book Value $17,721 $17,801 $18,597 $18,606 $16,407 $17,442 $19,383 $22,884 $21,304 $20,039 $23,104 $25,842 $27,623 $26,509 $26,509 $26,509 48.53% <-Total Growth 10 Book Value
Book Value per share $30.21 $30.57 $32.27 $32.29 $28.47 $30.23 $33.81 $40.10 $38.93 $37.73 $43.25 $50.30 $53.40 $51.24 $51.24 $51.24 65.46% <-Total Growth 10 Book Value per share
Change 11.16% 1.19% 5.56% 0.07% -11.83% 6.19% 11.83% 18.60% -2.92% -3.08% 14.63% 16.31% 6.15% -4.03% 0.00% 0.00% 47.04% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.54 1.14 0.91 0.65 0.43 0.64 0.80 0.79 0.62 0.40 0.69 0.90 1.04 1.20 0.00 0.00 0.94 P/B Ratio Historical Median
P/B Ratio (Close) 1.19 1.18 0.86 0.49 0.19 0.89 0.97 0.73 0.45 0.61 0.84 1.02 1.05 1.38 1.38 1.44 5.16% <-IRR #YR-> 10 Book Value per Share 65.46%
Change -47.72% -0.52% -27.54% -42.61% -61.86% 373.86% 9.39% -24.61% -39.12% 37.21% 37.57% 20.76% 3.12% 31.53% 0.00% 4.55% 5.90% <-IRR #YR-> 5 Book Value per Share 33.16%
Leverage (A/BK) 1.93 1.94 1.95 1.98 2.11 2.04 1.91 1.73 1.85 2.06 2.05 2.03 2.03 2.22 #DIV/0! #DIV/0! 2.03 <-Median-> 10 A/BV
Debt/Equity Ratio 0.92 0.93 0.93 0.97 1.10 1.03 0.90 0.73 0.81 1.03 1.02 1.00 1.01 1.04 0.00 0.00 1.01 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 0.67 5 yr Med 0.69 106.13% Diff M/C 1.96 Historical Leverage (A/BK)
-$32.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $53.40
-$40.10 $0.00 $0.00 $0.00 $0.00 $53.40
$2,158 <-12 mths -1.51%
Comprehensive Income $2,613 $744 $1,376 $157 -$2,228 $1,056 $2,501 $3,537 -$819 -$1,070 $3,037 $4,173 $2,072 50.58% <-Total Growth 10 Comprehensive Income
NCI $100 $57 $55 $8 $5 $1 $21 $48 -$13 -$94 $43 $43 -$119 -316.36% <-Total Growth 10 NCI
Shareholders $2,513 $687 $1,321 $149 -$2,233 $1,055 $2,480 $3,489 -$806 -$976 $2,994 $4,130 $2,191 65.86% <-Total Growth 10 Comprehensive Income
Increase 38.38% -72.66% 92.29% -88.72% -1598.66% 147.25% 135.07% 40.69% -123.10% -21.09% 406.76% 37.94% -46.95% -21.09% <-Median-> 5 Comprehensive Income
5 Yr Running Average $1,773 $1,702 $1,652 $1,297 $487 $196 $554 $988 $797 $1,048 $1,436 $1,766 $1,507 5.19% <-IRR #YR-> 10 Comprehensive Income 65.86%
ROE 14.2% 3.9% 7.1% 0.8% -13.6% 6.0% 12.8% 15.2% -3.8% -4.9% 13.0% 16.0% 7.9% -8.89% <-IRR #YR-> 5 Comprehensive Income -37.20%
5Yr Median 13.5% 13.3% 11.3% 7.1% 3.9% 3.9% 6.0% 6.0% 6.0% 6.0% 12.8% 13.0% 7.9% -0.92% <-IRR #YR-> 10 5 Yr Running Average -8.79%
% Difference from NI -5.8% -15.3% 37.5% -58.8% -9.7% 1.4% -1.2% 12.3% 33.2% 13.0% 4.4% 24.5% -9.0% 8.80% <-IRR #YR-> 5 5 Yr Running Average 52.49%
Median Values Diff 5, 10 yr 2.9% 13.0% 7.9% <-Median-> 5 Return on Equity
-$1,321 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,191
-$3,489 $0 $0 $0 $0 $2,191
-$1,652 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,507
-$988 $0 $0 $0 $0 $1,507
Current Liability Coverage Ratio 2.18 1.75 1.22 0.83 1.01 1.55 1.88 1.78 1.31 0.56 1.49 1.38 0.87 0.69   CFO / Current Liabilities
5 year Median 1.48 1.58 1.58 1.58 1.22 1.22 1.22 1.55 1.55 1.55 1.49 1.38 1.31 0.87 1.31 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 13.53% 9.19% 7.30% 5.44% 5.04% 9.59% 13.42% 11.27% 9.26% 4.37% 11.85% 15.45% 9.03% 5.67% CFO / Total Assets
5 year Median 11.72% 9.39% 9.19% 9.19% 7.30% 7.30% 7.30% 9.59% 9.59% 9.59% 11.27% 11.27% 9.26% 9.03% 9.3% <-Median-> 5 Return on Assets 
Return on Assets ROA 7.8% 2.3% 2.7% 1.0% -7.1% 2.9% 6.8% 7.8% -1.5% -2.1% 6.1% 6.3% 4.3% 2.0% Net  Income/Assets Return on Assets
5Yr Median 6.4% 5.9% 5.9% 2.7% 2.3% 2.3% 2.7% 2.9% 2.9% 2.9% 6.1% 6.1% 4.3% 4.3% 3.6% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 15.1% 4.6% 5.2% 1.9% -15.1% 6.0% 12.9% 13.6% -2.8% -4.3% 12.4% 12.8% 8.7% 4.5% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 12.2% 11.6% 11.6% 5.2% 4.6% 4.6% 5.2% 6.0% 6.0% 6.0% 12.4% 12.4% 8.7% 8.7% 7.3% <-Median-> 10 Return on Equity
$1,465 <-12 mths -39.19%
Net Income $2,768 $870 $1,010 $382 -$2,484 $1,041 $2,538 $3,145 -$588 -$944 $2,915 $3,298 $2,308
NCI $100 $59 $49 $20 -$10 $1 $29 $38 $17 -$80 $47 -$19 -$101
Shareholders $2,668 $811 $961 $362 -$2,474 $1,040 $2,509 $3,107 -$605 -$864 $2,868 $3,317 $2,409 $1,180 $1,409 $1,357 150.68% <-Total Growth 10 Net Income
Increase 43.44% -69.60% 18.50% -62.33% -783.43% -142.04% 141.25% 23.83% -119.47% 42.81% -431.94% 15.66% -27.37% -51.02% 19.41% -3.69% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $1,713 $1,552 $1,612 $1,332 $466 $140 $480 $909 $715 $1,037 $1,403 $1,565 $1,425 $1,782 $2,237 $1,934 9.63% <-IRR #YR-> 10 Net Income 150.68%
Operating Cash Flow $3,957 $2,795 $2,878 $2,278 $1,951 $3,056 $5,066 $4,438 $3,484 $1,563 $4,738 $7,983 $4,084 -4.96% <-IRR #YR-> 5 Net Income -22.47%
Investment Cash Flow -$1,410 -$2,516 -$2,425 -$2,223 -$1,104 -$1,837 -$2,499 -$1,605 -$3,566 -$3,672 -$4,819 -$5,680 -$4,757 -1.23% <-IRR #YR-> 10 5 Yr Running Average -11.62%
Total Accruals $121 $532 $508 $307 -$3,321 -$179 -$58 $274 -$523 $1,245 $2,949 $1,014 $3,082 9.41% <-IRR #YR-> 5 5 Yr Running Average 56.80%
Total Assets $34,219 $34,617 $36,183 $36,839 $34,688 $35,629 $37,058 $39,626 $39,350 $41,278 $47,368 $52,359 $56,193 Balance Sheet Assets
Accruals Ratio 0.35% 1.54% 1.40% 0.83% -9.57% -0.50% -0.16% 0.69% -1.33% 3.02% 6.23% 1.94% 5.48% 3.02% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.57 0.25 0.36 0.18 -1.41 0.30 0.49 0.68 -0.16 -0.48 0.51 0.39 0.47 0.35 <-Median-> 10 EPS/CF Ratio
-$961 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,409
-$3,107 $0 $0 $0 $0 $2,409
-$1,612 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,425
-$909 $0 $0 $0 $0 $1,425
Change in Close -41.88% 0.67% -23.51% -42.57% -66.37% 403.18% 22.33% -10.59% -40.90% 32.99% 57.71% 40.46% 9.46% 26.23% 0.00% 4.55% Count 28 Years of data
up/down up down down Count 9
Meet Prediction? Yes % right Count 4 44.44%
Financial Cash Flow $851 -$1,334 -$1,128 -$985 -$1,293 -$1,635 -$2,973 -$2,164 -$537 $1,528 $1,056 -$1,990 -$469 C F Statement  Financial Cash Flow
Total Accruals -$730 $1,866 $1,636 $1,292 -$2,028 $1,456 $2,915 $2,438 $14 -$283 $1,893 $3,004 $3,551 Accruals
Accruals Ratio -2.13% 5.39% 4.52% 3.51% -5.85% 4.09% 7.87% 6.15% 0.04% -0.69% 4.00% 5.74% 6.32% 4.00% <-Median-> 5 Ratio
Cash $4,405 $3,267 $2,772 $2,029 $1,887 $1,407 $952 $1,734 $1,026 $450 $1,427 $1,883 $744 $918 Cash
Cash Per share $7.51 $5.61 $4.81 $3.52 $3.27 $2.44 $1.66 $3.04 $1.87 $0.85 $2.67 $3.67 $1.44 $1.77 $1.87 <-Median-> 5 Cash per Share
Percentage of Stock Price 20.91% 15.52% 17.40% 22.18% 61.32% 9.08% 5.05% 10.34% 10.79% 3.67% 7.33% 7.16% 2.57% 2.51% 7.16% <-Median-> 5 % of Stock Price
Notes:
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 2016 Oct 14 2017 Oct 6 2018 Sep 29 2019 Sep 29 2020 Sep 27 2021 Sep 29 2022 Sep 24 2023 Sep 24 2024
Price, Jonathan Huw 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
Options - percentage 0.234 0.04% 0.255 0.05% 0.246 0.05% 0.269 0.05% 9.33%
Options - amount $8.510 $13.067 $13.771 $19.005
Lindsay, Donald Richard 0.05% 0.302 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 $8.116 $9.929 $8.88 $7.017 $9.332 $14.717 $20.671 B
Options - percentage 0.77% 4.720 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 $120.067 $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% B CFO interim 2022 0.00%
CFO - Shares - Amount $0.017 $0.018 $0.023 B
Options - percentage 0.055 0.01% 0.044 0.01% 0.067 0.01% 52.28%
Options - amount $2.797 $2.482 $4.771
Anderson, Ian K. 0.000 0.00% 0.000 0.00% B 5.33%
Officer - Shares - Amount $0.013 $0.017 B
Options - percentage 0.074 0.01% 0.087 0.02% 16.91%
Options - amount $4.150 $6.125
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% -100.00%
Options - amount $12.774 $26.275 $28.683 $29.975
Joudrie, Colin 0.017 0.00% 0.017 0.00% Ceased insider Jan 24 -100.00%
Officer - Shares - Amount $0.852 $0.932
Options - percentage 0.230 0.04% 0.169 0.03% -100.00%
Options - amount $11.755 $9.439
Andres, Dale Edwin 0.01% 0.050 0.01% 0.050 0.01% 0.060 0.01% 0.100 0.02% Ceased Insider Mar 2021
Officer - Shares - Amount $1.612 $1.644 $1.470 $1.042 $2.310
Options - percentage 0.12% 0.764 0.13% 0.783 0.14% 0.704 0.13% 0.762 0.14%
Options - amount $19.094 $25.116 $23.005 $12.226 $17.608
Ashar, Mayank Mulraj 0.01% 0.058 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 $1.558 $1.906 $1.705 $1.007 $1.617 $2.550 $3.582
Options - percentage 0.01% 0.074 0.01% 0.083 0.01% 0.086 0.02% 0.111 0.02% 0.123 0.02% 0.131 0.03%
Options - amount $1.780 $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 0.00%
Director - Shares - Amount $0.491 $0.538 $0.679 B
Options - percentage 0.090 0.02% 0.095 0.02% 0.098 0.02% 3.30%
Options - amount $4.627 $5.309 $6.923
Keevil, Norman Bell III 0.011 0.00% 0.011 0.00% 0.011 0.00% B 0.00%
Director - Shares - Amount $0.563 $0.616 $0.778 B
Options - percentage 0.073 0.01% 0.077 0.01% 0.080 0.02% 4.10%
Options - amount $3.711 $4.296 $5.646
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% B 0.00%
Chairman - Shares - Amount $0.137 $0.182 $0.286 $0.402 $0.560 $0.707 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% 5.82%
Options - amount $1.375 $1.109 $2.588 $3.979 $4.699 $6.277
Barton, Dominic 0.000 0.00%
Chairman - Shares - Amount $0.000
Options - percentage 0.027 0.00%
Options - amount $0.800
Keevil, Norman Bell 6.55% 0.613 7.88% 0.613 7.89% 0.613 7.89% 0.613 7.89% A Used to be Chairman 2018
|Director - Class A- Amount $18.999 $19.061 $18.043 $16.854 $23.412 A Elsewhere he is still Chair??
Class B -percentage 0.04% 0.151 0.03% 0.137 0.02% 0.135 0.03% 0.135 0.03% B Vice Chair 2020
Classs B - amount $5.718 $4.957 $4.025 $3.116 $4.930 B Norman III Keevil diff
Options - percentage 0.01% 0.058 0.01% 0.051 0.01% 0.052 0.01% 0.055 0.01%
Options - amount $1.549 $1.893 $1.493 $1.213 $1.990
Total invested $24.717 $24.018 $22.068 $19.970 $28.342
Caisse de dépôt et placement du Québec 0.000 0.00% A updated 2017
10% Holder Class A $0.000 A ceased to be insider
Class B -percentage 0.50% 0.000 0.00% B
Classs B - amount $15.219 $0.000 B
Options - percentage 0.000 0.00%
Options - amount $0.000
Total invested $0.000
Temagami Mining Company 4.300 55.29% A Updated April 2007
10% Holder Class A $133.730 A
Class B -percentage 0.725 0.13% B
Classs B - amount $23.831 B
Options - percentage
Options - amount
Total invested $157.561
Increase in O/S Shares 0.02% 0.647 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%
due to SO $0.806 $17.385 $74.779 $109.037 $21.521 $3.350 $111.731 $0.522 $1.758
Book Value $0.433 $20.000 $34.000 $69.000 $13.000 $1.000 $67.000 $0.306 $0.083
Insider Buying -$0.645 -$0.305 -$0.448 -$2.830 -$1.600 -$0.001 -$1.001 -$0.106 -$0.301
Insider Selling $0.281 $11.509 $22.381 $4.574 $0.102 $1.199 $105.566 $50.661 $5.588
Net Insider Selling -$0.363 $11.204 $21.934 $1.744 -$1.498 $1.198 $104.565 $50.555 $5.287
% of Market Cap 0.00% 0.06% 0.13% 0.02% -0.01% 0.01% 0.40% 0.17% 0.01%
Directors 14 16 12 12 12 15 12 11
Women 14% 3 21% 4 25% 4 33% 3 25% 3 25% 4 27% 4 33% 3 27%
Minorities 29% 4 29% 4 25% 2 17% 3 25% 3 25% 4 27% 1 8% 1 9%
Institutions/Holdings 17.80% 517 $9,384.87 509 71.72% 20
Percentage $12,028.59
Total Shares Held 17.80% 356 62.10% 388 67.68% 212 36.97%
Percentage ######## $12,753.56 $6,966.12
Increase/Decrease 0.00% 60 20.27% 56 16.87% -2 -0.80%
Starting No. of Shares Cl A Reuters 296.000 Morningstar 332.000 Morningstar 213.637 Morningstar Top 20
Institutions/Holdings 47.57% 47.71% 348 56.66% 324 56.05% 20 20 32.80% 20 36.00% 20 31.30% 20 34.44%
Total Shares Held 269.729 47.53% 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 34.59%
Increase/Decrease 7.535 2.87% -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%
Starting No. of Shares 262.194 Cl B Nasdaq 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
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock
11/21/08 -$476.99
05/25/09 $1,625.01
1022.81% XIRR
1022.85% Total Return