This report is for educational purposes only, and not to provide investment advice.  Before making any investment decision, you should always do your own research or consult a investment professional. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2026
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 04/31/2026
Thomson Reuters Corp TSX TRI NASDAQ TRI https://www.thomsonreuters.com/en.html Fiscal Yr: Dec-31
Year 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 12/31/28 Value Description #Y Item Total G Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules Fixed from 
Split Date 11/27/18 6/27/23 5/4/29
Split/ Reverse split 1.0000 Got disribution; to 1;1 change 0.962555 0.98456 Split
Return of Capital, Shares Cancelled $4.45 Cash Showing as Showing as
Share Consolidation 0.9079 Share consolidation Dividend Dividend
sold Bus
Div US$ from June 1989
USD - CDN$ 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3544 1.4389 1.3625 1.3710 1.3710 1.3710 -1.61% <-Total Growth 10 Currency
Change 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% 0.00% 6.24% -5.31% 0.62% 0.00% 0.00% -0.16% <-IRR #YR-> 10 USD - CDN$
5 year Running Average 1.0233 1.0460 1.1241 1.1892 1.2411 1.3012 1.3290 1.3067 1.2917 1.3117 1.3097 1.3377 1.3556 1.3762 1.3796 1.3829 1.36% <-IRR #YR-> 5 USD - CDN$
-1.3847 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 1.3625
-1.2732 0.0000 0.0000 0.0000 0.0000 1.3625
$7,663 <-12 mths 2.50%
Revenue US$* $12,702 $12,607 $12,209 $11,166 $11,333 $5,501 $5,906 $5,984 $6,348 $6,627 $6,794 $7,258 $7,476 $8,086 $8,712 $9,371 -38.77% <-Total Growth 10 Revenue US$
Increase -4.3% -0.7% -3.2% -8.5% 1.5% -51.5% 7.4% 1.3% 6.1% 4.4% 2.5% 6.8% 3.0% 8.2% 7.7% 7.6% -4.79% <-IRR #YR-> 10 Revenue -38.77% US$
5 year Running Average $13,171 $13,093 $12,921 $12,392 $12,003 $10,563 $9,223 $7,978 $7,014 $6,073 $6,332 $6,602 $6,901 $7,248 $7,665 $8,181 4.55% <-IRR #YR-> 5 Revenue 24.93% US$
Revenue per Share $15.49 $15.84 $15.97 $15.35 $15.98 $10.97 $11.87 $12.04 $13.06 $13.92 $15.00 $16.13 $16.80 $18.52 $19.96 $21.47 -6.08% <-IRR #YR-> 10 5 yr Running Average -46.59% US$
Increase -3.55% 2.26% 0.82% -3.87% 4.09% -31.35% 8.23% 1.39% 8.49% 6.60% 7.75% 7.53% 4.17% 10.25% 7.74% 7.56% -2.86% <-IRR #YR-> 5 5 yr Running Average -13.50% US$
5 year Running Average $15.91 $15.95 $16.01 $15.74 $15.72 $14.82 $14.03 $13.24 $12.78 $12.37 $13.18 $14.03 $14.98 $16.07 $17.28 $18.58 0.51% <-IRR #YR-> 10 Revenue per Share 5.22% US$
P/S (Price/Sales) Med 2.19 2.36 2.51 2.60 2.83 4.09 5.04 5.80 7.73 7.56 8.80 9.90 11.07 5.79 0.00 0.00 6.90% <-IRR #YR-> 5 Revenue per Share 39.58% US$
P/S (Price/Sales) Close 2.44 2.55 2.37 2.85 2.73 4.40 6.03 6.78 9.16 8.19 9.75 9.94 7.97 4.53 4.21 3.91 -0.66% <-IRR #YR-> 10 5 yr Running Average -6.40% US$
*Revenue in M US $  P/S Med 10 yr  6.68 5 yr  8.80 -32.14% Diff M/C 2.50% <-IRR #YR-> 5 5 yr Running Average 13.14% US$
-$12,209 $0 $0 $0 $0 $0 $0 $0 $0 $0 $7,476
-$5,984 $0 $0 $0 $0 $7,476
-$12,921 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,901
-$7,978 $0 $0 $0 $0 $6,901
-$15.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.80
-$12.04 $0.00 $0.00 $0.00 $0.00 $16.80
-$16.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.98
-$13.24 $0.00 $0.00 $0.00 $0.00 $14.98
$10,506 <-12 mths 3.14%
Comments Comments
Revenue CDN $ $13,510 $14,625 $16,906 $14,993 $14,217 $7,504 $7,671 $7,619 $8,048 $8,976 $9,202 $10,444 $10,186 $11,086 $11,944 $12,848 -39.75% <-Total Growth 10 Revenue CDN$
Increase 2.3% 8.3% 15.6% -11.3% -5.2% -47.2% 2.2% -0.7% 5.6% 11.5% 2.5% 13.5% -2.5% 8.8% 7.7% 7.6% -4.94% <-IRR #YR-> 10 Revenue -39.75% CDN$
5 year Running Average $13,473 $13,677 $14,459 $14,649 $14,850 $13,649 $12,258 $10,401 $9,012 $7,964 $8,303 $8,858 $9,371 $9,979 $10,572 $11,301 5.98% <-IRR #YR-> 5 Revenue 33.70% CDN$
Revenue per Share $16.47 $18.37 $22.11 $20.61 $20.04 $14.96 $15.42 $15.33 $16.56 $18.85 $20.31 $23.21 $22.89 $25.40 $27.36 $29.43 -4.24% <-IRR #YR-> 10 5 yr Running Average -35.19% CDN$
Increase 3.11% 11.54% 20.35% -6.79% -2.75% -25.34% 3.04% -0.61% 8.03% 13.88% 7.75% 14.24% -1.36% 10.93% 7.74% 7.56% -2.06% <-IRR #YR-> 5 5 yr Running Average -9.90% CDN$
5 year Running Average $16.28 $16.67 $17.98 $18.71 $19.52 $19.22 $18.63 $17.27 $16.46 $16.22 $17.29 $18.85 $20.36 $22.13 $23.83 $25.66 0.35% <-IRR #YR-> 10 Revenue per Share 3.53% CDN$
P/S (Price/Sales) Med 2.11 2.31 2.27 2.61 2.91 4.16 5.16 6.19 7.75 7.40 8.61 9.30 9.20 5.82 0.00 0.00 8.36% <-IRR #YR-> 5 Revenue per Share 49.37% CDN$
P/S (Price/Sales) Close 2.44 2.55 2.37 2.85 2.73 4.41 6.02 6.80 9.14 8.19 9.54 9.95 8.04 4.50 4.18 3.88 1.25% <-IRR #YR-> 10 5 yr Running Average 13.27% CDN$
*Revenue in M CDN $  P/S Med 10 yr  6.80 5 yr  8.61 -33.80% Diff M/C 3.35% <-IRR #YR-> 5 5 yr Running Average 17.90% CDN$
-$16,906 $0 $0 $0 $0 $0 $0 $0 $0 $0 $10,186
-$7,619 $0 $0 $0 $0 $10,186
-$14,459 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,371
-$10,401 $0 $0 $0 $0 $9,371
-$22.11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $22.89
-$15.33 $0.00 $0.00 $0.00 $0.00 $22.89
-$17.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.36
-$17.27 $0.00 $0.00 $0.00 $0.00 $20.36
Last 12 months from Qtr 1 $1,803 <-12 mths 2.33% Estimates Last 12 months from Qtr
Last 12 months from Qtr 1 $4.03 <-12 mths 2.81% Estimates Last 12 months from Qtr
Payout Ratio EPS 57.81% 54.31% 51.86% Estimates Payout Ratio EPS
Adjusted Earnings $1,283 $1,497 $1,672 $1,339 $1,809 $503 $646 $921 $965 $1,239 $1,629 $1,701 $1,762 5.38% <-Total Growth 10 Adjusted Earnings US$
Pre-split 2018 $1.54 $1.85 $2.13 $1.79 $2.51 $2.11 $2.41
EPS to Adjusted EPS US$ $1.54 $1.85 $2.13 $1.79 $2.51 $0.75 $1.29 $1.85 $1.95 $2.56 $3.51 $3.77 $3.92 $4.43 $5.06 $5.75 84.04% <-Total Growth 10 AEPS US$
Increase -27.4% 20.1% 15.1% -16.0% 40.2% -70.1% 72.0% 43.4% 5.4% 31.3% 37.1% 7.4% 4.0% 13.0% 14.2% 13.6% 10 0 10 Years of Data, EPS P or N 100.00% US$
AEPS Yield 4.1% 4.6% 5.6% 4.1% 5.7% 1.6% 1.8% 2.3% 1.6% 2.2% 2.4% 2.4% 2.9% 5.3% 6.0% 6.8% 6.29% <-IRR #YR-> 10 Earnings per Share 84.04% US$
5 year Running Average $1.79 $1.81 $1.92 $1.89 $1.96 $1.81 $1.69 $1.64 $1.67 $1.68 $2.23 $2.73 $3.14 $3.64 $4.14 $4.59 16.20% <-IRR #YR-> 5 Earnings per Share 111.89% US$
Payout Ratio 84.42% 71.35% 62.91% 75.98% 54.98% 184.67% 111.63% 82.16% 83.08% 69.53% 55.84% 57.29% 60.71% 59.14% 51.78% 45.57% 5.05% <-IRR #YR-> 10 5 yr Running Average -48.00% US$
5 year Running Average 69.21% 70.75% 68.46% 71.01% 69.93% 89.98% 98.03% 101.88% 103.30% 106.21% 80.45% 69.58% 65.29% 60.50% 56.95% 54.90% 13.91% <-IRR #YR-> 5 5 yr Running Average 29.07% US$
Price/AEPS Median 22.02 20.18 18.80 22.34 18.00 59.84 46.37 37.75 51.77 41.10 37.62 42.33 47.45 24.22 41.72 <-Median-> 10 Price/AEPS Median US$
Price/AEPS High 25.01 22.28 19.84 25.34 19.15 68.53 56.40 46.99 63.26 46.03 41.65 46.63 55.50 29.91 46.81 <-Median-> 10 Price/AEPS High US$
Price/AEPS Low 19.03 18.07 17.77 19.34 16.85 51.15 36.33 28.51 40.28 36.16 33.58 38.04 39.40 18.54 36.25 <-Median-> 10 Price/AEPS Low US$
Price/AEPS Close 24.52 21.84 17.77 24.46 17.40 64.41 55.50 44.11 61.34 44.56 41.65 42.54 34.17 18.95 16.59 14.60 43.32 <-Median-> 10 Price/AEPS Close US$
Trailing P/AEPSClose 17.82 26.23 20.46 20.55 24.40 19.25 95.47 63.26 64.66 58.50 57.11 45.69 35.53 21.42 18.95 16.59 51.40 <-Median-> 10 Trailing P/AEPSClose US$
Median Values Historical   in order 22.36 25.17 19.68 24.24 P/CF 5 Yrs   in order 42.33 46.63 38.04 42.54 -55.23% Diff M/C
-$2.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.92
-$1.85 $0.00 $0.00 $0.00 $0.00 $3.92
-$1.92 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.14
-$1.64 $0.00 $0.00 $0.00 $0.00 $3.14
$2,472 <-12 mths 2.97%
$5.53 <-12 mths 3.45% Estimates Last 12 months from Qtr
57.81% 54.31% 51.86% Estimates Payout Ratio EPS
Adjusted Net Income $1,365 $1,737 $2,315 $1,798 $2,269 $686 $839 $1,173 $1,223 $1,678 $2,206 $2,448 $2,401 3.69% <-Total Growth 10 Adjusted Earnings CDN$
EPS to Adjusted EPS CDN$ $1.64 $2.15 $2.95 $2.40 $3.15 $1.02 $1.68 $2.36 $2.47 $3.47 $4.75 $5.42 $5.34 $6.07 $6.94 $7.88 81.08% <-Total Growth 9 AEPS CDN$
Increase -22.3% 31.0% 37.4% -18.5% 31.0% -67.5% 63.8% 40.6% 5.0% 40.2% 37.1% 14.1% -1.5% 13.7% 14.2% 13.6% 9 0 9 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 4.1% 4.6% 5.6% 4.1% 5.7% 1.6% 1.8% 2.3% 1.6% 2.2% 2.5% 2.4% 2.9% 5.3% 6.1% 6.9% 6.12% <-IRR #YR-> 10 Earnings per Share 81.08% CDN$
5 year Running Average $1.83 $1.89 $2.17 $2.25 $2.46 $2.33 $2.24 $2.12 $2.14 $2.20 $2.94 $3.69 $4.29 $5.01 $5.71 $6.33 17.79% <-IRR #YR-> 5 Earnings per Share 126.75% CDN$
Payout Ratio 80.59% 67.56% 58.46% 74.14% 55.91% 175.38% 112.83% 85.72% 81.03% 66.55% 55.53% 55.72% 60.71% 59.14% 51.78% 45.57% 7.07% <-IRR #YR-> 10 5 yr Running Average -48.41% CDN$
5 year Running Average 68.75% 68.76% 65.41% 68.00% 67.33% 86.29% 95.34% 100.80% 102.17% 104.30% 80.33% 68.91% 63.91% 59.53% 56.58% 54.58% 15.14% <-IRR #YR-> 5 5 yr Running Average 28.52% CDN$
Price/AEPS Median 21.24 19.74 17.00 22.42 18.54 60.86 47.45 40.29 51.92 40.24 36.80 39.80 39.44 24.36 40.02 <-Median-> 10 Price/AEPS Median CDN$
Price/AEPS High 24.80 22.19 18.53 24.79 19.70 69.90 57.18 48.12 63.11 45.77 41.03 44.31 37.10 30.18 45.04 <-Median-> 10 Price/AEPS High CDN$
Price/AEPS Low 17.67 17.29 15.46 20.06 17.37 51.82 37.72 32.46 40.74 34.71 32.56 35.29 41.78 18.54 35.00 <-Median-> 10 Price/AEPS Low CDN$
Price/AEPS Close 24.52 21.84 17.77 24.46 17.40 64.44 55.44 44.27 61.19 44.55 40.76 42.55 34.44 18.81 16.47 14.49 43.41 <-Median-> 10 Price/AEPS Close CDN$
Trailing P/AEPSClose 19.05 28.62 24.42 19.93 22.80 20.94 90.79 62.23 64.22 62.48 55.88 48.55 33.91 21.39 18.81 16.47 52.22 <-Median-> 10 Trailing P/AEPSClose CDN$
Median Values Historical   in order 23.78 25.77 20.87 24.24 P/CF 5 Yrs   in order 39.80 44.31 35.29 42.55 -52.73% Diff M/C
-$2.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.34
-$2.36 $0.00 $0.00 $0.00 $0.00 $5.34
-$2.17 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.29
-$2.12 $0.00 $0.00 $0.00 $0.00 $4.29
$3.40 <-12 mths 2.10%
Pre-split 2018 $0.16 $2.36 $1.60 $4.14 $1.94
Based diluted shares/ Est NI $5.91 $3.11 $2.25 $11.50 $2.76 $5.80 $4.86 $3.30 Based diluted shares/ Est NI
EPS Basic US$ $0.16 $2.36 $1.60 $4.14 $1.94 $5.91 $3.12 $2.25 $11.53 $2.76 $5.81 $4.89 $3.29 105.63% <-Total Growth 10 EPS Basic US$
Pre-split 2018 $0.16 $2.35 $1.60 $4.13 $1.94
EPS Diluted* US$ $0.16 $2.35 $1.60 $4.13 $1.94 $5.91 $3.11 $2.25 $11.50 $2.75 $5.80 $4.89 $3.33 $3.90 $4.61 $5.37 108.13% <-Total Growth 10 EPS Diluted US$
Increase -93.6% 1368.8% -31.9% 158.1% -53.0% 204.6% -47.4% -27.7% 411.1% -76.1% 110.9% -15.7% -31.9% 17.0% 18.3% 16.6% 10 0 10 Years of Data, EPS P or N 100.00% US$
Earnings Yield 0.4% 5.8% 4.2% 9.4% 4.4% 12.2% 4.3% 2.8% 9.6% 2.4% 4.0% 3.0% 2.5% 4.6% 5.5% 6.4% 7.60% <-IRR #YR-> 10 Earnings per Share 108.13% US$
5 year Running Average $0.61 $0.88 $0.99 $2.15 $2.04 $3.19 $3.34 $3.47 $4.94 $5.10 $5.08 $5.44 $5.65 $4.13 $4.51 $4.42 8.16% <-IRR #YR-> 5 Earnings per Share 48.00% US$
10 year Running Average $1.58 $1.66 $1.68 $1.92 $1.49 $1.90 $2.11 $2.23 $3.54 $3.57 $4.13 $4.39 $4.56 $4.54 $4.80 $4.75 19.08% <-IRR #YR-> 10 5 yr Running Average 473.43% US$
* Diluted ESP per share US$ E/P 10 Yrs 4.16% 5Yrs 3.05% 10.27% <-IRR #YR-> 5 5 yr Running Average 63.03% US$
-$1.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.33
-$2.25 $0.00 $0.00 $0.00 $0.00 $3.33
-$0.99 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.65
-$3.47 $0.00 $0.00 $0.00 $0.00 $5.65
$4.66 <-12 mths 2.74%
Pre-Split 1989
EPS Basic CDN$ $0.17 $2.74 $2.22 $5.56 $2.43 $8.06 $4.05 $2.86 $14.62 $3.74 $7.87 $7.04 $4.48 102.32% <-Total Growth 10 EPS Basic CDN$
1997
Pre-Split 1989
EPS Diluted   $0.17 $2.73 $2.22 $5.55 $2.43 $8.06 $4.04 $2.86 $14.58 $3.72 $7.86 $7.04 $4.54 $5.34 $6.32 $7.37 104.78% <-Total Growth 10 EPS Diluted CDN$
Increase -93.1% 1502.0% -18.7% 150.3% -56.1% 231.3% -49.9% -29.1% 408.9% -74.5% 110.9% -10.4% -35.5% 17.7% 18.3% 16.6% 10 0 10 Years of Data, EPS P or N 100.00% CDN$
Earnings Yield 0.4% 5.8% 4.2% 9.4% 4.4% 12.2% 4.3% 2.7% 9.6% 2.4% 4.1% 3.0% 2.5% 4.7% 5.5% 6.4% 7.43% <-IRR #YR-> 10 Earnings per Share 104.78% CDN$
5 year Running Average $0.62 $0.95 $1.18 $2.63 $2.62 $4.20 $4.46 $4.59 $6.40 $6.65 $6.61 $7.21 $7.55 $5.70 $6.22 $6.12 9.63% <-IRR #YR-> 5 Earnings per Share 58.38% CDN$
10 year Running Average $1.69 $1.78 $1.84 $2.19 $1.82 $2.41 $2.70 $2.88 $4.51 $4.64 $5.40 $5.84 $6.07 $6.05 $6.44 $6.37 20.41% <-IRR #YR-> 10 5 yr Running Average 540.53% CDN$
* Diluted ESP per share  E/P 10 Yrs 4.20% 5Yrs 3.05% 10.46% <-IRR #YR-> 5 5 yr Running Average 64.45% CDN$
-$2.22 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.54
-$2.86 $0.00 $0.00 $0.00 $0.00 $4.54
-$1.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.55
-$4.59 $0.00 $0.00 $0.00 $0.00 $7.55
Dividend $2.56 $2.75 $2.98 Estimates Dividend US$
Increase 7.61% 7.30% 8.52% Estimates Increase US$
Payout Ratio EPS 65.73% 59.61% 55.49% Estimates Payout Ratio EPS US$
Thomson Div Doc Special Div US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.67 $0.00 $0.00 $1.44 $0.00 $0.00 Thomson Div Doc special US$
Thomson Div Doc US$ $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $1.96 $2.16 $2.38 $2.62 $2.62 $2.62 Thomson Div Doc 2018 Ret.  US$
Pre-split 2018 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 US$
Special Dividend US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.67 $0.00 $0.00 $1.44 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends Of Capital US$
Pre-split 2018 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 US$
Dividends* US$ Paid US$ $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $1.96 $2.16 $2.38 $2.62 $2.62 $2.62 77.61% <-Total Growth 10 Dividends US$
Increase 1.56% 1.54% 1.52% 1.49% 1.47% 0.36% 3.97% 5.56% 6.58% 9.88% 10.11% 10.20% 10.19% 10.08% 0.00% 0.00% 38 0 40 Years of data, Count P, N 95.00% US$
Average Increases 5 Year Running 3.79% 3.36% 2.95% 1.87% 1.52% 1.28% 1.76% 2.57% 3.59% 5.27% 7.22% 8.47% 9.39% 10.09% 8.12% 6.09% 3.08% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $1.22 $1.26 $1.30 $1.32 $1.34 $1.36 $1.38 $1.42 $1.47 $1.55 $2.60 $2.74 $2.91 $3.40 $3.57 $2.77 124.85% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 3.83% 3.54% 3.35% 3.40% 3.05% 3.09% 2.41% 2.18% 1.60% 1.69% 1.48% 1.35% 1.28% 2.44% 1.93% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 3.37% 3.20% 3.17% 3.00% 2.87% 2.69% 1.98% 1.75% 1.31% 1.51% 1.34% 1.23% 1.09% 1.98% 1.63% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 4.44% 3.95% 3.54% 3.93% 3.26% 3.61% 3.07% 2.88% 2.06% 1.92% 1.66% 1.51% 1.54% 3.19% 2.47% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 3.44% 3.27% 3.54% 3.11% 3.16% 2.87% 2.01% 1.86% 1.35% 1.56% 1.34% 1.35% 1.78% 3.12% 3.12% 3.12% 1.82% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 812.50% 56.17% 83.75% 32.93% 71.13% 23.43% 46.30% 67.56% 14.09% 64.73% 114.31% 44.17% 71.47% 104.09% 56.83% 48.75% 55.51% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 198.70% 142.86% 131.44% 61.51% 65.82% 42.59% 41.37% 40.86% 29.72% 30.35% 51.12% 50.42% 51.54% 82.29% 79.22% 62.60% 46.51% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 50.70% 44.41% 36.10% 33.15% 48.24% 33.68% 102.04% 43.30% 44.41% 44.25% 128.28% 39.56% 39.95% 64.65% 37.23% 33.16% 43.78% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 39.69% 41.65% 41.39% 39.71% 41.33% 38.21% 42.63% 44.29% 47.26% 46.37% 73.14% 62.87% 60.07% 63.26% 59.69% 42.40% 45.33% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 52.19% 38.21% 33.91% 33.36% 37.72% 31.63% 64.19% 45.99% 83.68% 44.44% 159.40% 42.61% 40.61% 64.65% 37.23% 33.16% 43.52% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 37.76% 39.05% 38.50% 37.85% 38.00% 34.76% 37.71% 40.11% 47.32% 48.81% 83.01% 74.21% 69.28% 67.04% 62.84% 43.05% 43.72% <-Median-> 10 DPR CF WC 5 Yr Running US$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 1.93% 1.82% 5 Yr Med 5 Yr Cl 1.48% 1.35% 5 Yr Med Payout 64.73% 44.25% 44.44% 9.38% <-IRR #YR-> 5 Dividends 56.58% US$
* Dividends per share US$ 10 Yr Med and Cur. 61.32% 71.46% 5 Yr Med and Cur. 110.20% 130.39% Last Div Inc ---> $0.595 $0.655 10.08% 5.91% <-IRR #YR-> 10 Dividends 77.61% US$
Dividends Growth 15 4.91% <-IRR #YR-> 15 Dividends 105.17% US$
Dividends Growth 20 5.67% <-IRR #YR-> 20 Dividends 201.27% US$
Dividends Growth 25 5.11% <-IRR #YR-> 25 Dividends 247.45% US$
Dividends Growth 30 5.25% <-IRR #YR-> 30 Dividends 364.39% US$
Dividends Growth 35 4.93% <-IRR #YR-> 35 Dividends US$
Dividends Growth 40 6.31% <-IRR #YR-> 40 Dividends US$
Dividends Growth 5 -$1.52 $0.00 $0.00 $0.00 $0.00 $2.38 Dividends Growth 5
Dividends Growth 10 -$1.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.38 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 $2.38 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 $2.38 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 $2.38 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 $2.38 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 $2.38 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.38 Dividends Growth 40
Historical Dividends Historical High Div 4.96% Low Div 1.33% 10 Yr High 3.90% 10 Yr Low 1.11% Med Div 2.57% Close Div 2.78% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -37.09%     134.60% Exp. 1357.26% 181.10% Cheap 21.41% Cheap 12.29% High/Ave/Median  US$
Future Dividend Yield Div Yd 4.89% earning in 5 Years at IRR of 9.38% Div Inc. 56.58% Future Dividend Yield US$
Future Dividend Yield Div Yd 7.65% earning in 10 Years at IRR of 9.38% Div Inc. 145.17% Future Dividend Yield US$
Future Dividend Yield Div Yd 11.98% earning in 15 Years at IRR of 9.38% Div Inc. 283.88% Future Dividend Yield US$
Future Dividend Paid Div Paid $4.10 earning in 5 Years at IRR of 9.38% Div Inc. 56.58% Future Dividend Paid US$
Future Dividend Paid Div Paid $6.42 earning in 10 Years at IRR of 9.38% Div Inc. 145.17% Future Dividend Paid US$
Future Dividend Paid Div Paid $10.06 earning in 15 Years at IRR of 9.38% Div Inc. 283.88% Future Dividend Paid US$
Dividend Covering Cost Total Div $15.80 over 5 Years at IRR of 9.38% Div Cov. 18.82% Dividend Covering Cost US$
Dividend Covering Cost Total Div $36.44 over 10 Years at IRR of 9.38% Div Cov. 43.39% Dividend Covering Cost US$
Dividend Covering Cost Total Div $68.75 over 15 Years at IRR of 9.38% Div Cov. 81.87% Dividend Covering Cost US$
Special Div CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.33 $0.00 $0.00 $1.97 0.00% <-Median-> 10 Sp Dividends
Div using Exchange Rate $1.38 $1.53 $1.86 $1.83 $1.73 $1.89 $1.87 $1.94 $2.05 $2.41 $2.65 $3.11 $3.24 $3.59 74.76% <-Total Growth 10 Dividends CDN$
Increase 8.6% 10.8% 21.2% -1.6% -5.2% 9.1% -1.0% 3.5% 6.1% 17.4% 10.1% 17.1% 4.3% 10.8% 5.23% <-Median-> 10 Increase CDN$
Difference to Actual 4.75% 5.61% 7.61% 2.48% -1.66% 5.29% -1.06% -4.15% 2.52% 4.48% 0.56% 2.82% 0.00% 0.00% 1.52% <-Median-> 10 Difference to Actual CDN$
Dividend $3.51 $3.77 $4.09 Estimates  Distributions* CDN$
Increase 8.28% 7.30% 8.52% Estimates  Increase CDN$
Payout Ratio EPS 65.73% 59.61% 55.49% Estimates Payout Ratio EPS CDN$
Thomson Div Doc Special CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.73 $0.00 $0.00 $1.93 $0.00 Thomson Div Doc Sp CDN$ CDN$
Thomson Div Doc - I got $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $2.64 $3.02 $3.28 Thomson Div Doc - I got CDN$
Special Dividends  CDN$ Exch Rate $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.33 $0.00 $0.00 Special Dividends  CDN$ Exch Rate CDN$
Dividend using Exchange Rate $1.38 $1.53 $1.86 $1.83 $1.73 $1.89 $1.87 $1.94 $2.05 $2.41 $2.65 $3.11 $3.24 $3.59 $3.59 $3.59 Dividend using Exchange Rate CDN$
Special Dividends  CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.73 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividends  CDN$ CDN$
Pre-split 1989
Pre-split 2018 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79
Actual Dividend I got. $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $2.64 $3.02 $3.24 $3.59 $3.59 $3.59 88.06% <-Total Growth 10 Dividends CDN$
Increase 5.60% 9.85% 18.92% 3.33% -1.20% 1.93% 5.34% 6.81% -0.78% 15.19% 14.39% 14.51% 7.28% 10.77% 0.00% 0.00% 35 5 40 Years of data, Count P, N 87.50% CDN$
Average Increases 5 Year Running 2.89% 3.25% 8.27% 8.05% 7.30% 6.57% 5.67% 3.24% 2.42% 5.70% 8.19% 10.02% 10.12% 12.43% 9.39% 6.51% 6.93% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $1.24 $1.28 $1.39 $1.51 $1.61 $1.70 $1.79 $1.85 $1.89 $2.00 $3.92 $4.14 $4.39 $4.71 $4.96 $3.41 215.17% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 3.79% 3.42% 3.44% 3.31% 3.02% 2.88% 2.38% 2.13% 1.56% 1.65% 1.51% 1.40% 1.54% 1.89% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 3.25% 3.04% 3.15% 2.99% 2.84% 2.51% 1.97% 1.78% 1.28% 1.45% 1.35% 1.26% 1.64% 1.71% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 4.56% 3.91% 3.78% 3.70% 3.22% 3.38% 2.99% 2.64% 1.99% 1.92% 1.71% 1.58% 1.45% 2.31% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 3.29% 3.09% 3.29% 3.03% 3.21% 2.72% 2.04% 1.94% 1.32% 1.49% 1.36% 1.31% 1.76% 3.14% 3.14% 3.14% 1.85% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 775.67% 53.19% 77.83% 32.13% 72.33% 22.26% 46.80% 70.48% 13.74% 61.95% 144.74% 42.96% 71.47% 67.25% 56.83% 48.75% 54.38% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 201.28% 134.88% 118.20% 57.30% 61.39% 40.56% 40.15% 40.30% 29.61% 30.10% 59.25% 57.47% 58.16% 82.59% 79.83% 55.69% 48.93% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 48.40% 42.05% 33.55% 32.35% 49.06% 31.99% 103.14% 45.18% 43.32% 42.35% 162.43% 38.48% 39.95% 41.77% 37.23% 33.16% 42.84% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 39.49% 40.58% 39.21% 37.49% 39.37% 36.54% 41.29% 44.01% 47.05% 45.56% 83.81% 70.49% 66.41% 63.57% 60.21% 37.82% 44.78% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 49.82% 36.18% 31.52% 32.55% 38.36% 30.04% 64.88% 47.98% 81.63% 42.53% 201.83% 41.44% 40.61% 41.77% 37.23% 33.16% 41.99% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 37.58% 37.98% 36.45% 35.76% 36.21% 33.35% 36.65% 39.92% 47.01% 47.75% 94.94% 82.84% 76.22% 67.36% 63.38% 38.42% 43.47% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Mediuan 5 Yrs 10 Yr Med 10 Yr Cl 1.89% 1.85% 5 Yr Med 5 Yr Cl 1.54% 1.36% 5 Yr Med Payout 61.95% 42.35% 42.53% 9.94% <-IRR #YR-> 5 Dividends 60.60% CDN$
* Div per share (What I actually received.) 10 Yr Med and Cur. 66.27% 69.97% 5 Yr Med and Cur. 104.22% 130.74% Last Div Inc ---> $0.81 $0.90 10.8% 6.52% <-IRR #YR-> 10 Dividends 88.06% CDN$
Dividends Growth 15 7.05% <-IRR #YR-> 15 Dividends 177.87% CDN$
Dividends Growth 20 6.35% <-IRR #YR-> 20 Dividends 242.75% CDN$
Dividends Growth 25 4.75% <-IRR #YR-> 25 Dividends 218.76% CDN$
Dividends Growth 30 5.19% <-IRR #YR-> 30 Dividends 356.92% CDN$
Dividends Growth 35 5.41% <-IRR #YR-> 35 Dividends CDN$
Dividends Growth 40 6.25% <-IRR #YR-> 40 Dividends CDN$
Dividends Growth 5 -$2.02 $0.00 $0.00 $0.00 $0.00 $3.24 Dividends Growth 5
Dividends Growth 10 -$1.72 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.24 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 $3.24 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 $3.24 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 $3.24 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 $3.24 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 $3.24 Dividends Growth 35
Dividends Growth 40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.24 Dividends Growth 40
Historical Dividends Historical High Div 4.45% Low Div 1.47% 10 Yr High 3.66% 10 Yr Low 1.26% Med Div 2.56% Close Div 2.64% Historical Dividends CDN$
High/Ave/Median Values Curr diff Exp. -29.35%     113.86% Exp. -14.11% 149.50% Cheap 22.80% Cheap 19.11% High/Ave/Median  CDN$
Future Dividend Yield Div Yd 5.05% earning in 5 Years at IRR of 9.94% Div Inc. 60.60% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 8.11% earning in 10 Years at IRR of 9.94% Div Inc. 157.93% Future Dividend Yield CDN$
Future Dividend Yield Div Yd 13.02% earning in 15 Years at IRR of 9.94% Div Inc. 314.24% Future Dividend Yield CDN$
Future Dividend Paid Div Paid $5.77 earning in 5 Years at IRR of 9.94% Div Inc. 60.60% Future Dividend Paid
Future Dividend Paid Div Paid $9.26 earning in 10 Years at IRR of 9.94% Div Inc. 157.93% Future Dividend Paid
Future Dividend Paid Div Paid $14.88 earning in 15 Years at IRR of 9.94% Div Inc. 314.24% Future Dividend Paid
Dividend Covering Cost Total Div $21.90 over 5 Years at IRR of 9.94% Div Cov. 19.17% Dividend Covering Cost
Dividend Covering Cost Total Div $51.31 over 10 Years at IRR of 9.94% Div Cov. 44.91% Dividend Covering Cost
Dividend Covering Cost Total Div $98.54 over 15 Years at IRR of 9.94% Div Cov. 86.24% Dividend Covering Cost
I am earning GC Div Gr 1138.63% 12/11/85 # yrs -> 41 1985 $13.91 Cap Gain 721.42% I am earning GC CDN$
I am earning Div org yield 2.08% 12/31/26 Trading Div G Yrly 6.32% Div start $0.29 -2.08% 25.82% I am earning Div CDN$
Yield if held 5 years 4.02% 4.40% 4.69% 5.26% 6.21% 5.16% 4.46% 4.03% 3.72% 3.95% 4.24% 3.80% 3.42% 2.80% 2.57% 2.05% 4.13% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 3.12% 3.29% 4.09% 4.00% 3.98% 5.46% 5.73% 5.49% 5.92% 8.14% 7.59% 7.14% 6.47% 6.67% 6.15% 5.77% 5.82% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 3.57% 3.30% 3.43% 3.57% 3.82% 4.24% 4.28% 4.79% 4.50% 5.22% 8.03% 9.16% 8.82% 10.61% 12.67% 10.33% 4.64% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 8.62% 8.59% 9.61% 7.16% 5.27% 4.85% 4.31% 4.02% 4.02% 5.00% 6.24% 6.85% 7.69% 8.07% 8.13% 10.93% 5.14% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 8.05% 9.10% 11.31% 11.27% 12.19% 11.72% 11.20% 11.25% 8.05% 6.91% 7.13% 6.89% 6.45% 7.21% 7.79% 8.48% 9.62% <-Median-> 10 Paid Median Price CDN$
Yield if held 30 years 20.20% 16.28% 14.31% 10.87% 10.01% 10.95% 11.86% 13.24% 12.67% 15.98% 17.24% 17.91% 18.08% 14.43% 10.76% 9.71% 12.95% <-Median-> 10 Paid Median Price CDN$
Yield if held 35 years 42.27% 36.57% 27.46% 21.22% 16.75% 12.22% 13.12% 16.10% 18.97% 21.26% 22.72% 24.88% 23.45% 20.10% <-Median-> 10 Paid Median Price CDN$
Yield if held 40 years 47.52% 47.93% 40.39% 33.94% 26.91% 21.91% 20.42% 21.91% 40.39% <-Median-> 5 Paid Median Price CDN$
Cost covered if held 5 years 18.86% 19.42% 18.95% 22.23% 28.36% 24.47% 21.13% 18.44% 17.57% 17.16% 31.46% 26.07% 23.13% 18.33% 17.79% 9.74% 22.68% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 26.78% 26.74% 29.80% 29.99% 31.84% 44.75% 46.55% 44.11% 50.20% 63.70% 80.78% 70.05% 62.22% 61.24% 59.68% 58.83% 48.38% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 46.36% 40.17% 36.48% 38.17% 42.67% 46.88% 47.02% 51.72% 51.25% 54.51% 104.34% 109.37% 103.82% 119.73% 151.27% 129.78% 51.48% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 137.20% 129.33% 127.31% 95.82% 74.30% 69.36% 60.58% 54.88% 57.17% 64.38% 93.15% 93.98% 103.73% 104.10% 110.69% 156.18% 71.83% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 144.16% 154.56% 169.45% 171.42% 196.12% 192.77% 182.38% 178.85% 133.84% 104.31% 122.31% 107.81% 98.56% 104.38% 118.19% 133.41% 152.63% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 30 years 297.42% 231.75% 179.27% 174.97% 196.08% 210.73% 230.08% 231.29% 265.49% 320.68% 305.18% 301.18% 228.36% 178.68% 168.36% 230.68% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 35 years 397.91% 308.48% 237.03% 231.90% 315.59% 340.77% 373.99% 380.13% 437.40% 431.96% 315.59% <-Median-> 7 Paid Median Price CDN$
Cost covered if held 40 years 630.56% 490.59% 380.60% 373.00% 419.55% 560.58% <-Median-> 2 Paid Median Price CDN$
Yr  Item US$ Tot. Growth Per Year
Revenue Growth  US$ $5,501 $5,906 $5,984 $6,348 $6,627 $6,794 $7,258 $7,476 $7,663 <-12 mths 2.50% 24.93% <-Total Growth 7 Revenue Growth  24.93% 4.55%
AEPS Growth $0.75 $1.29 $1.85 $1.95 $2.56 $3.51 $3.77 $3.92 $4.03 <-12 mths 2.81% 111.89% <-Total Growth 7 AEPS Growth 111.89% 16.20%
Net Income Growth $3,949 $1,564 $1,122 $5,689 $1,338 $2,695 $2,195 $1,483 $1,508 <-12 mths 1.69% 32.17% <-Total Growth 7 Net Income Growth 32.17% 5.74%
Cash Flow Growth $2,062 $702 $1,745 $1,773 $1,915 $2,341 $2,457 $2,651 $2,711 <-12 mths 2.26% 51.92% <-Total Growth 7 Cash Flow Growth 51.92% 8.72%
Dividend Growth $1.39 $1.44 $1.52 $1.62 $1.78 $1.96 $2.16 $2.38 $2.62 <-12 mths 10.08% 56.58% <-Total Growth 7 Dividend Growth 56.58% 9.38%
Stock Price Growth $48.31 $71.60 $81.60 $119.62 $114.07 $146.20 $160.38 $133.96 $83.97 <-12 mths -37.32% 64.16% <-Total Growth 7 Stock Price Growth 64.16% 10.42%
Revenue Growth  $12,702 $12,607 $12,209 $11,166 $11,333 $5,501 $5,906 $5,984 $6,348 $6,627 $6,794 $7,258 $7,476 $8,086 <-this year 8.16% -38.77% <-Total Growth 10 Revenue Growth  -38.77% -4.79%
AEPS Growth $1.54 $1.85 $2.13 $1.79 $2.51 $0.75 $1.29 $1.85 $1.95 $2.56 $3.51 $3.77 $3.92 $4.43 <-this year 13.01% 84.04% <-Total Growth 10 AEPS Growth 84.04% 6.29%
Net Income Growth $137 $1,909 $1,255 $3,098 $1,395 $3,949 $1,564 $1,122 $5,689 $1,338 $2,695 $2,195 $1,483 $1,676 <-this year 13.01% 18.17% <-Total Growth 10 Net Income Growth 18.17% 1.68%
Cash Flow Growth $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 $2,341 $2,457 $2,651 $2,738 <-this year 3.30% -6.59% <-Total Growth 10 Cash Flow Growth -6.59% 0.68%
Dividend Growth $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $1.96 $2.16 $2.38 $2.56 <-this year 7.61% 77.61% <-Total Growth 10 Dividend Growth 77.61% 5.91%
Stock Price Growth $37.77 $40.40 $37.85 $43.78 $43.67 $48.31 $71.60 $81.60 $119.62 $114.07 $146.20 $160.38 $133.96 $83.97 <-this year -37.32% 253.94% <-Total Growth 10 Stock Price Growth 253.94% 13.47%
Dividends on Shares $35.64 $35.21 $35.89 $37.81 $40.38 $40.07 $46.15 $227.39 $60.46 $64.86 $71.84 $71.84 $71.84 $623.84 No of Years 10 Total Divs 12/31/15
Paid  $1,048.20 $1,175.60 $1,095.80 $1,318.60 $1,857.80 $2,085.40 $3,025.40 $3,089.20 $3,875.00 $4,616.40 $3,679.40 $2,285.20 $2,285.20 $2,285.20 $3,679.40 No of Years 10 Worth $52.41 19.08
Total $4,303.24
Graham No. AEPS $27.59 $31.47 $38.77 $35.55 $40.31 $23.89 $30.50 $36.60 $44.62 $51.12 $59.49 $68.45 $66.21 $71.28 $76.19 $81.21 70.80% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 1.26 1.35 1.29 1.52 1.45 2.61 2.61 2.59 2.88 2.73 2.94 3.15 3.18 2.08 2.67 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi 1.47 1.51 1.41 1.68 1.54 2.99 3.14 3.10 3.50 3.10 3.28 3.51 2.99 2.57 3.10 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 1.05 1.18 1.18 1.36 1.36 2.22 2.07 2.09 2.26 2.35 2.60 2.80 3.37 1.58 2.24 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 1.46 1.49 1.35 1.65 1.36 2.76 3.05 2.85 3.39 3.02 3.26 3.37 2.78 1.60 1.50 1.41 2.94 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 141.48% 43.44% 40.61% 43.01% 40.86% 62.68% 131.76% 167.64% 98.42% 195.03% 175.58% 208.28% 192.96% 64.29% 52.36% 42.09% 149.70% <-Median-> 10 Graham Price CDN$
Graham No. $8.89 $35.46 $33.60 $54.00 $35.44 $67.07 $47.35 $40.37 $108.36 $52.99 $76.47 $77.96 $61.03 $66.85 $72.72 $78.51 81.64% <-Total Growth 10 Graham Price CDN$
Price/GP Ratio Med 3.91 1.19 1.49 1.00 1.65 0.93 1.68 2.35 1.18 2.63 2.29 2.77 3.45 2.21 1.98 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Hi 4.57 1.34 1.63 1.10 1.75 1.07 2.02 2.81 1.44 2.99 2.55 3.08 3.25 2.74 2.29 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 3.26 1.05 1.36 0.89 1.54 0.79 1.33 1.89 0.93 2.27 2.02 2.46 3.66 1.68 1.72 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Cl 4.52 1.32 1.56 1.09 1.55 0.98 1.96 2.58 1.40 2.92 2.53 2.96 3.01 1.71 1.57 1.46 2.25 <-Median-> 10 Price/GP Ratio CDN$
Prem /Disc. Close 351.72% 32.17% 55.99% 8.85% 54.61% -1.70% 96.16% 158.32% 39.60% 191.52% 153.38% 196.08% 201.46% 70.92% 57.13% 45.53% 124.77% <-Median-> 10 Graham Price CDN$
Close CDN$ re Exchange Rate $40.17 $46.87 $52.41 $58.78 $54.79 $65.90 $92.99 $103.89 $151.65 $154.50 $198.01 $230.77 $182.52 $115.12 $115.12 $115.12 248.25% <-Total Growth 10 Close re Exchange Rate CDN$
Differnce $0.00 $0.00 $0.00 $0.00 $0.00 -$0.03 $0.10 -$0.38 $0.38 $0.04 $4.26 -$0.05 -$1.45 $0.86 $0.86 $0.86 $0.00 <-Median-> 10 Differnce
Price Close CDN$ $40.17 $46.87 $52.41 $58.78 $54.79 $65.93 $92.89 $104.27 $151.27 $154.46 $193.75 $230.82 $183.97 $114.26 $114.26 $114.26 251.02% <-Total Growth 10 Stock Price CDN$
Increase 39.58% 16.68% 11.82% 12.15% -6.79% 20.33% 40.89% 12.25% 45.08% 2.11% 25.44% 19.13% -20.30% -37.89% 0.00% 0.00% 18.61 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 236.05 17.19 23.66 10.60 22.51 8.18 23.00 36.40 10.38 41.47 24.66 32.80 40.55 21.39 18.08 15.51 12.03% <-IRR #YR-> 5 Stock Price 76.44% CDN$
Trailing P/E 16.22 275.42 19.22 26.53 9.88 27.09 11.52 25.81 52.80 10.59 52.02 29.38 26.15 25.18 21.39 18.08 13.38% <-IRR #YR-> 10 Stock Price 251.02% CDN$
CAPE (10 Yr P/E) 22.05 21.23 21.27 18.32 22.82 18.54 18.68 19.84 15.43 17.73 18.05 19.87 21.27 22.26 21.84 22.84 14.02% <-IRR #YR-> 5 Price & Dividend 99.42% CDN$
Median 5 yrs D.  per yr 3.09% 1.99% % Tot Ret 18.77% 14.20% T P/E $26.34 $29.38 P/E:  $23.83 $32.80 16.47% <-IRR #YR-> 10 Price & Dividend 313.83% CDN$
Price 15 D.  per yr 2.87% % Tot Ret 20.34% CAPE Diff 14.96% 11.24% <-IRR #YR-> 15 Stock Price 394.01% CDN$
Price  20 D.  per yr 2.31% % Tot Ret 22.45% 7.97% <-IRR #YR-> 20 Stock Price 363.87% CDN$
Price  25 D.  per yr 1.79% % Tot Ret 26.27% 5.03% <-IRR #YR-> 25 Stock Price 240.69% CDN$
Price  30 D.  per yr 2.95% % Tot Ret 27.28% 7.86% <-IRR #YR-> 30 Stock Price 868.26% CDN$
Price  35 D.  per yr 2.65% % Tot Ret 27.31% 7.04% <-IRR #YR-> 35 Stock Price CDN$
Price  40 D.  per yr 2.44% % Tot Ret 26.99% 6.61% <-IRR #YR-> 40 Stock Price
Price & Dividend 15 14.11% <-IRR #YR-> 15 Price & Dividend 499.60% CDN$
Price & Dividend 20 10.28% <-IRR #YR-> 20 Price & Dividend 476.61% CDN$
Price & Dividend 25 6.82% <-IRR #YR-> 25 Price & Dividend 334.28% CDN$
Price & Dividend 30 10.81% <-IRR #YR-> 30 Price & Dividend 1156.38% CDN$
Price & Dividend 35 9.69% <-IRR #YR-> 35 Price & Dividend CDN$
Price & Dividend 40 9.05% <-IRR #YR-> 40 Price & Dividend
Price 10 -$52.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $183.97 Price 10
Price  5 -$104.27 $0.00 $0.00 $0.00 $0.00 $183.97 Price  5
Price & Dividend 10 -$52.41 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $11.37 $3.02 $187.21 Price & Dividend 10
Price & Dividend 5 -$104.27 $2.00 $2.31 $2.64 $3.02 $187.21 Price & Dividend 5
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 $183.97 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 $183.97 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 $183.97 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 $183.97 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 $183.97 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $183.97 Price  40
Price & Dividend 15 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $11.37 $3.02 $187.21 Price & Dividend 15
Price & Dividend 20 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $11.37 $3.02 $187.21 Price & Dividend 20
Price & Dividend 25 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $11.37 $3.02 $187.21 Price & Dividend 25
Price & Dividend 30 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $11.37 $3.02 $187.21 Price & Dividend 30
Price & Dividend 35 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $11.37 $3.02 $187.21 Price & Dividend 35
Price & Dividend 40 $1.32 $1.45 $1.72 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $11.37 $3.02 $187.21 Price & Dividend 40
Price H/L Med. CDN$ $34.79 $42.36 $50.13 $53.89 $58.37 $62.27 $79.50 $94.90 $128.37 $139.52 $174.93 $215.90 $210.65 $147.93 320.21% <-Total Growth 10 Stock Price CDN$
Increase 22.7% 21.8% 18.3% 7.5% 8.3% 6.7% 27.7% 19.4% 35.3% 8.7% 25.4% 23.4% -2.4% -29.8% 15.44% <-IRR #YR-> 10 Stock Price 320.21% CDN$
P/E 204.41 15.54 22.63 9.72 23.98 7.72 19.68 33.13 8.80 37.46 22.27 30.68 46.43 27.69 17.29% <-IRR #YR-> 5 Stock Price 121.97% CDN$
Trailing P/E 14.04 248.92 18.39 24.32 10.53 25.59 9.86 23.49 44.81 9.57 46.96 27.48 29.94 32.60 18.42% <-IRR #YR-> 10 Price & Dividend 385.87% CDN$
P/E on Running 5 yr Average 56.46 44.59 42.55 20.51 22.29 14.84 17.83 20.68 20.07 20.97 26.45 29.93 27.91 25.96 20.63% <-IRR #YR-> 5 Price & Dividend 147.22% CDN$
P/E on Running 10 yr Average 20.54 23.78 27.27 24.60 32.04 25.88 29.39 32.91 28.45 30.09 32.37 37.00 34.72 24.46 22.09 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs D.  per yr 2.99% 3.34% % Tot Ret 16.21% 16.18% T P/E 24.95 29.94 P/E:  23.12 30.68 Count 45 Years of data
-$50.13 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $210.65
-$94.90 $0.00 $0.00 $0.00 $0.00 $210.65
-$50.13 $1.78 $1.76 $1.79 $1.89 $2.02 $2.00 $2.31 $11.37 $3.02 $213.89
-$94.90 $2.00 $2.31 $11.37 $3.02 $213.89
High Month Dec Dec Oct Dec Apr Nov Dec Nov Nov Dec Dec May Jul Jan High Month
Pre-Split 1989
Pre-Reverse split 2018 $40.62 $47.62 $54.66 $59.57 $62.03
Price High CDN$ $40.62 $47.62 $54.66 $59.57 $62.03 $71.52 $95.80 $113.34 $156.01 $158.69 $195.04 $240.37 $198.13 $183.27 262.48% <-Total Growth 10 Stock Price CDN$
Increase 35.31% 17.23% 14.78% 8.98% 4.13% 15.30% 33.95% 18.31% 37.65% 1.72% 22.91% 23.24% -17.57% -7.50% 13.74% <-IRR #YR-> 10 Stock Price 262.48% CDN$
P/E 238.69 17.47 24.67 10.74 25.49 8.87 23.72 39.56 10.70 42.61 24.83 34.16 43.67 34.31 11.82% <-IRR #YR-> 5 Stock Price 74.81% CDN$
Trailing P/E 16.40 279.83 20.05 26.89 11.19 29.39 11.88 28.06 54.46 10.88 52.37 30.60 28.16 40.39 24.36 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 28.11 30.60 P/E:  25.16 34.16 33.57 P/E Ratio Historical High CDN$
-$54.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $198.13
-$113.34 $0.00 $0.00 $0.00 $0.00 $198.13
Low Month Jan Mar Jan Feb Dec May Jan Mar Jan May Feb Jan Jan Feb Low Month
Pre-Split 1989
Pre-Reverse split 2018 $28.95 $37.10 $45.60 $48.21 $54.70
Price Low CDN$ $28.95 $37.10 $45.60 $48.21 $54.70 $53.02 $63.19 $76.46 $100.72 $120.35 $154.81 $191.42 $223.17 $112.58 389.41% <-Total Growth 10 Stock Price CDN$
Increase 8.59% 28.15% 22.91% 5.72% 13.46% -3.07% 19.18% 21.00% 31.73% 19.49% 28.63% 23.65% 16.59% -49.55% 17.21% <-IRR #YR-> 10 Stock Price 389.41% CDN$
P/E 170.12 13.61 20.58 8.69 22.48 6.58 15.64 26.69 6.91 32.31 19.71 27.20 49.19 21.08 23.89% <-IRR #YR-> 5 Stock Price 191.88% CDN$
Trailing P/E 11.69 218.01 16.73 21.76 9.86 21.79 7.84 18.93 35.16 8.25 41.56 24.37 31.72 24.81 19.71 P/E Ratio Historical Median CDN$
Median 10, 5 Yrs T P/E 21.77 31.72 P/E:  21.09 27.20 9.56 P/E Ratio Historical Low CDN$
-$45.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $223.17
-$76.46 $0.00 $0.00 $0.00 $0.00 $223.17
Pre-Reverse split 2018 $37.77 $40.40 $37.85 $43.78 $43.67
Exch CDN$ $48.33 $71.52 $81.90 $119.32 $114.04 $143.05 $160.41 $135.02 $83.34 $83.34 $83.34
Price Close US$ $37.77 $40.40 $37.85 $43.78 $43.67 $48.31 $71.60 $81.60 $119.62 $114.07 $146.20 $160.38 $133.96 $83.97 $83.97 $83.97 253.94% <-Total Growth 10 Stock Price US$
Increase 30.56% 6.97% -6.32% 15.67% -0.23% 10.61% 48.21% 13.97% 46.59% -4.64% 28.17% 9.70% -16.47% -37.32% 0.00% 0.00% 19.75 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 236.05 17.19 23.66 10.60 22.51 8.17 23.02 36.27 10.40 41.48 25.21 32.80 40.23 21.55 18.21 15.63 10.42% <-IRR #YR-> 5 Stock Price 64.16% US$
Trailing P/E 15.17 252.51 16.11 27.36 10.58 24.90 12.12 26.24 53.16 9.92 53.16 27.65 27.39 25.22 21.55 18.21 13.47% <-IRR #YR-> 10 Stock Price 253.94% US$
CAPE (10 Yr P/E) 21.82 21.06 21.06 18.54 24.04 19.86 19.74 20.69 15.62 17.89 18.07 19.76 21.12 22.11 21.72 22.72 13.33% <-IRR #YR-> 5 Price & Dividend 83.88% US$
Median 10, 5 Yrs D.  per yr 3.05% 2.91% % Tot Ret 18.46% 21.83% T P/E $26.80 $27.65 P/E:  $24.11 $32.80 16.52% <-IRR #YR-> 10 Price & Dividend 314.69% US$
Price 15 D.  per yr 2.62% % Tot Ret 22.78% CAPE Diff 9.13% 8.87% <-IRR #YR-> 15 Stock Price 257.77% US$
Price  20 D.  per yr 3.24% % Tot Ret 31.42% 7.08% <-IRR #YR-> 20 Stock Price 292.82% US$
Price  25 D.  per yr 2.42% % Tot Ret 30.71% 5.46% <-IRR #YR-> 25 Stock Price 277.66% US$
Price  30 D.  per yr 3.58% % Tot Ret 31.29% 7.85% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 2.94% % Tot Ret 31.05% 6.53% <-IRR #YR-> 35 Stock Price US$
Price & Dividend 15 11.49% <-IRR #YR-> 15 Price & Dividend 336.01% US$
Price & Dividend 20 10.32% <-IRR #YR-> 20 Price & Dividend 406.00% US$
Price & Dividend 25 7.88% <-IRR #YR-> 25 Price & Dividend 396.54% US$
Price & Dividend 30 11.43% <-IRR #YR-> 30 Price & Dividend US$
Price & Dividend 35 9.47% <-IRR #YR-> 35 Price & Dividend US$
Price  5 -$81.60 $0.00 $0.00 $0.00 $0.00 $133.96 Price  5
Price 10 -$37.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $133.96 Price 10
Price & Dividend 5 -$81.60 $1.62 $1.78 $6.63 $2.16 $136.34 Price & Dividend 5
Price & Dividend 10 -$37.85 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $6.63 $2.16 $136.34 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 $133.96 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 $133.96 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 $133.96 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 $133.96 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 $133.96 Price  35
Price & Dividend 15 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $6.63 $2.16 $136.34 Price & Dividend 15
Price & Dividend 20 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $6.63 $2.16 $136.34 Price & Dividend 20
Price & Dividend 25 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $6.63 $2.16 $136.34 Price & Dividend 25
Price & Dividend 30 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $6.63 $2.16 $136.34 Price & Dividend 30
Price & Dividend 35 $1.30 $1.32 $1.34 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $6.63 $2.16 $136.34 Price & Dividend 35
Price H/L Med. US$ $33.92 $37.33 $40.05 $39.99 $45.18 $44.88 $59.82 $69.84 $100.95 $105.21 $132.04 $159.60 $186.01 $107.31 364.46% <-Total Growth 10 Stock Price US$
Increase 19.57% 10.05% 7.30% -0.16% 12.99% -0.66% 33.28% 16.76% 44.54% 4.23% 25.50% 20.87% 16.55% -42.31% 16.60% <-IRR #YR-> 10 Stock Price 364.46% US$
P/E 211.97 15.88 25.03 9.68 23.29 7.59 19.23 31.04 8.78 38.26 22.77 32.64 55.86 27.54 21.64% <-IRR #YR-> 5 Stock Price 166.34% US$
Trailing P/E 13.62 233.28 17.04 24.99 10.94 23.13 10.12 22.46 44.86 9.15 48.01 27.52 38.04 32.23 19.17% <-IRR #YR-> 10 Price & Dividend 421.87% US$
P/E on Running 5 yr Average 55.24 42.32 40.62 18.63 22.19 14.09 17.92 20.14 20.43 20.61 25.98 29.35 32.90 25.96 24.47% <-IRR #YR-> 5 Price & Dividend 189.38% US$
P/E on Running 10 yr Average 21.51 22.51 23.90 20.87 30.32 23.62 28.35 31.36 28.48 29.47 31.94 36.37 40.78 23.65 22.38 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.57% 2.83% % Tot Ret 13.42% 11.56% T P/E 24.06 38.04 P/E:  23.03 32.64 Count 34 Years of data
-$40.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $186.01
-$69.84 $0.00 $0.00 $0.00 $0.00 $186.01
-$40.05 $1.36 $1.38 $1.39 $1.44 $1.52 $1.62 $1.78 $6.63 $2.16 $188.39
-$69.84 $1.62 $1.78 $6.63 $2.16 $188.39
High Month Nov Dec Oct Dec Oct Nov Dec Nov Nov Dec Dec May Jul Jan
Pre-Reverse split 2018 $38.52 $41.22 $42.25 $45.35 $48.06
Price High US$ $38.52 $41.22 $42.25 $45.35 $48.06 $51.40 $72.76 $86.93 $123.35 $117.84 $146.20 $175.79 $217.57 $132.49 414.96% <-Total Growth 10 Stock Price US$
Increase 27.55% 7.01% 2.50% 7.34% 5.98% 6.95% 41.56% 19.47% 41.90% -4.47% 24.07% 20.24% 23.77% -39.10% 17.81% <-IRR #YR-> 10 Stock Price 414.96% US$
P/E 240.75 17.54 26.41 10.98 24.77 8.70 23.40 38.64 10.73 42.85 25.21 35.95 65.34 34.01 20.14% <-IRR #YR-> 5 Stock Price 150.28% US$
Trailing P/E 15.47 257.63 17.98 28.34 11.64 26.49 12.31 27.95 54.82 10.25 53.16 30.31 44.49 39.79 25.05 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 28.15 44.49 P/E:  24.99 35.95 36.01 P/E Ratio Historical High US$
-$42.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $217.57
-$86.93 $0.00 $0.00 $0.00 $0.00 $217.57
Low Month Jan Mar Dec Feb Feb May Jan Mar Jan May Oct Jan Jan Feb
Pre-Reverse split 2018 $29.31 $33.43 $37.85 $34.62 $42.30 $42.30
Price Low US$ $29.31 $33.43 $37.85 $34.62 $42.30 $38.36 $46.87 $52.75 $78.54 $92.58 $117.88 $143.41 $154.46 $82.13 308.08% <-Total Growth 10 Stock Price US$
Increase 10.48% 14.06% 13.22% -8.53% 22.18% -9.31% 22.18% 12.55% 48.89% 17.88% 27.33% 21.66% 7.71% -46.83% 15.10% <-IRR #YR-> 10 Stock Price 308.08% US$
P/E 183.19 14.23 23.66 8.38 21.80 6.49 15.07 23.44 6.83 33.67 20.32 29.33 46.38 21.08 23.97% <-IRR #YR-> 5 Stock Price 192.82% US$
Trailing P/E 11.77 208.94 16.11 21.64 10.24 19.77 7.93 16.96 34.91 8.05 42.87 24.73 31.59 24.66 20.01 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 20.71 31.59 P/E:  21.06 29.33 8.93 P/E Ratio Historical Low US$
-$37.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $154.46
-$52.75 $0.00 $0.00 $0.00 $0.00 $154.46
Free Cash Flow Mkt Sc $1,445 $1,801 $2,022 $1,032 $1,107 $159 $1,330 $1,256 $1,340 $1,871 $1,828 $1,950 $2,064 $2,320 $2,498 <-Total Growth 10 Free Cash Flow Mkt Sc
Change 24.64% 12.27% -48.96% 7.27% -85.64% 736.48% -5.56% 6.69% 39.63% -2.30% 6.67% 5.85% 12.40% 7.67% 6.68% <-Median-> 10 Change
Free Cash Flow WSJ $261 $1,665 $2,859 $1,774 $2,425 $2,534 $2,818 <-Total Growth 6 Free Cash Flow WSJ
Change 537.93% 71.71% -37.95% 36.70% 4.49% 11.21% 23.95% <-Median-> 6 Change
Free Cash Flow MS old $1,887 $2,079 $1,510 $1,486 $197 $1,241 $1,286 $1,320 $1,797 Free Cash Flow MS old
Change 10.17% -27.37% -1.59% -86.74% 529.95% 3.63% 2.64% 36.14% Change
Free Cash Flow MS old $1,330 $1,690
Change 27.07%
Free Cash Flow MS $1,099 $1,446 $2,020 $1,980 $1,700 $450 $610 $1,160 $520 $1,390 $3,582 $3,692 $2,980 $2,064 $2,320 $2,498 47.52% <-Total Growth 10 Free Cash Flow MS US$
Change -35.12% 31.57% 39.70% -1.98% -14.14% -73.53% 35.56% 90.16% -55.17% 167.31% 157.70% 3.07% -19.28% -30.74% 12.40% 7.67% 20.77% <-IRR #YR-> 5 Free Cash Flow MS 156.90% US$
FCF/CF from Op Ratio 0.52 0.61 0.71 0.66 0.84 0.22 0.87 0.66 0.29 0.73 1.53 1.50 1.12 0.75 0.76 0.72 3.96% <-IRR #YR-> 10 Free Cash Flow MS 47.52% US$
Dividends paid $1,038 $1,033 $1,012 $979 $955 $900 $698 $730 $773 $834 $887 $944 $1,035 $1,144 $1,144 $1,144 2.27% <-Total Growth 10 Dividends paid US$
Percentage paid 94.45% 71.44% 50.10% 49.44% 56.18% 200.00% 114.43% 62.93% 148.65% 60.00% 24.76% 25.57% 34.73% 55.41% 49.30% 45.79% 58.09% <-Median-> 10 Percentage paid US$
5 Year Coverage 64.49% 67.41% 64.80% 61.69% 60.85% 64.23% 67.22% 72.24% 91.35% 95.28% 54.01% 40.29% 36.77% 35.34% 35.21% 39.92% 5 Year Coverage US$
Dividend Coverage Ratio 1.06 1.40 2.00 2.02 1.78 0.50 0.87 1.59 0.67 1.67 4.04 3.91 2.88 1.80 2.03 2.18 1.72 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 1.55 1.48 1.54 1.62 1.64 1.56 1.49 1.38 1.09 1.05 1.85 2.48 2.72 2.83 2.84 2.51 5 Year of Coverage US$
$2,005 <-12 mths 2.82%
Free Cash Flow TRI $1,163 $1,445 $1,801 $2,022 $1,032 $1,107 $159 $1,330 $1,256 $1,340 $1,871 $1,828 $1,950 $2,064 $2,320 $2,498 8.27% <-Total Growth 10 Free Cash Flow
Change -33.05% 24.25% 24.64% 12.27% -48.96% 7.27% -85.64% 736.48% -5.56% 6.69% 39.63% -2.30% 6.67% 5.85% 12.40% 7.67% 7.95% <-IRR #YR-> 5 Free Cash Flow MS 46.62% US$
FCF/CF from Op Ratio 0.55 0.61 0.63 0.68 0.51 0.54 0.23 0.76 0.71 0.70 0.80 0.74 0.74 0.75 0.76 0.72 0.80% <-IRR #YR-> 10 Free Cash Flow MS 8.27% US$
Dividends paid $1,038 $1,033 $1,012 $979 $955 $900 $698 $730 $773 $834 $887 $944 $1,035 $1,144 $1,144 $1,144 2.27% <-Total Growth 10 Dividends paid US$
Percentage paid 89.25% 71.49% 56.19% 48.42% 92.54% 81.30% 438.99% 54.89% 61.54% 62.24% 47.41% 51.64% 53.08% 55.41% 49.30% 45.79% $0.58 <-Median-> 10 Percentage paid US$
5 Year Coverage 63.16% 66.01% 65.69% 62.23% 67.22% 65.87% 74.24% 75.43% 83.05% 75.79% 65.85% 54.66% 54.25% 53.50% 51.37% 50.75% 5 Year Coverage US$
Dividend Coverage Ratio 1.12 1.40 1.78 2.07 1.08 1.23 0.23 1.82 1.62 1.61 2.11 1.94 1.88 1.80 2.03 2.18 1.72 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage 1.58 1.52 1.52 1.61 1.49 1.52 1.35 1.33 1.20 1.32 1.52 1.83 1.84 1.87 1.95 1.97 5 Year of Coverage US$
Market Cap US$ $30,976 $32,160 $28,939 $31,846 $30,979 $24,227 $35,618 $40,565 $58,146 $54,304 $66,223 $72,173 $59,606 $36,656 $36,656 $36,656 105.98% <-Total Growth 10 Market Cap  US$
Market Cap CDN$ $32,946 $37,309 $40,072 $42,759 $38,863 $33,063 $46,209 $51,834 $73,531 $73,532 $87,762 $103,871 $81,860 $49,879 $49,879 $49,879 104.28% <-Total Growth 10 Market Cap  CDN$
Diluted # of Shares in Million 861.0 810.9 784.1 749.0 720.2 668.2 502.5 498.0 494.5 484.9 464.0 451.2 449.5 444.7 444.7 444.7 -42.67% <-Total Growth 10 Diluted
Change -7.28% -5.81% -3.30% -4.49% -3.84% -7.22% -24.80% -0.89% -0.71% -1.94% -4.32% -2.74% -0.38% -1.08% 0.00% 0.00% -3.29% <-Median-> 10 Change
Difference Diluted/Basic -3.80% -0.37% -0.37% -0.22% -0.20% -0.09% -0.34% -0.26% -0.21% -0.22% -0.17% -0.14% -0.12% -0.02% -0.02% -100.00% -0.21% <-Median-> 10 Difference Diluted/Basic
Average # of Shares in Millions 827.7 807.3 780.7 746.7 718.1 666.9 500.4 496.4 493.1 483.6 463.0 450.5 448.9 444.4 444.4 -42.50% <-Total Growth 10 Average
Basic # of Shares in Millions 828.2 807.9 781.3 747.3 718.8 667.6 500.8 496.7 493.4 483.9 463.2 450.6 449.0 444.6 444.6 -42.53% <-Total Growth 10 Basic
Change 0.19% -2.46% -3.30% -4.34% -3.82% -7.12% -24.98% -0.82% -0.66% -1.94% -4.28% -2.71% -0.36% -0.98% 0.00% -3.27% <-Median-> 10 Change
Difference Basic/Outstanding -1.0% -1.5% -2.1% -2.7% -1.3% -24.9% -0.7% 0.1% -1.5% -1.6% -2.2% -0.1% -0.9% -1.8% -1.8% -1.40% <-Median-> 10 Difference Basic/Outstanding
$2,711 <-12 mths 2.26%
# of Shares in Millions 820.2 796.0 764.6 727.4 709.3 501.5 497.5 497.1 486.1 476.1 453.0 450.0 445.0 436.5 436.5 436.5 -5.27% <-IRR #YR-> 10 Shares -41.80% US$
Change -0.82% -2.94% -3.95% -4.86% -2.49% -29.30% -0.80% -0.07% -2.22% -2.06% -4.85% -0.65% -1.12% -1.89% 0.00% 0.00% -2.19% <-IRR #YR-> 5 Shares -10.49% US$
CF fr Op $M US$ $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 $2,341 $2,457 $2,651 $2,738 $3,072 $3,449 -6.59% <-Total Growth 10 Cash Flow US$
Increase -22.23% 12.51% 19.95% 5.14% -32.00% 1.63% -65.96% 148.58% 1.60% 8.01% 22.25% 4.96% 7.90% 3.30% 12.20% 12.25% SO Buy Back, DRIP S Iss, Ret of Cap US$
5 year Running Average $2,545 $2,485 $2,522 $2,599 $2,464 $2,456 $2,123 $1,904 $1,662 $1,639 $1,695 $2,046 $2,227 $2,420 $2,652 $2,873 -11.67% <-Total Growth 10 CF 5 Yr Running US$
CFPS US$ $2.56 $2.97 $3.71 $4.10 $2.86 $4.11 $1.41 $3.51 $3.65 $4.02 $5.17 $5.46 $5.96 $6.27 $7.04 $7.90 60.51% <-Total Growth 10 Cash Flow per Share US$
Increase -21.59% 15.92% 24.88% 10.51% -30.26% 43.74% -65.68% 148.75% 3.91% 10.29% 28.48% 5.64% 9.12% 5.29% 12.20% 12.25% -0.68% <-IRR #YR-> 10 Cash Flow -6.59% US$
5 year Running Average $3.07 $3.03 $3.13 $3.32 $3.24 $3.55 $3.24 $3.20 $3.11 $3.34 $3.55 $4.36 $4.85 $5.38 $5.98 $6.53 8.72% <-IRR #YR-> 5 Cash Flow 51.92% US$
P/CF on Med Price 13.23 12.56 10.79 9.75 15.79 10.92 42.39 19.90 27.68 26.15 25.55 29.23 31.22 17.11 0.00 0.00 4.85% <-IRR #YR-> 10 Cash Flow per Share 60.51% US$
P/CF on Closing Price 14.73 13.59 10.20 10.67 15.27 11.75 50.74 23.25 32.80 28.36 28.29 29.37 22.48 13.39 11.93 10.63 11.16% <-IRR #YR-> 5 Cash Flow per Share 69.73% US$
-48.22% Diff M/C 4.48% <-IRR #YR-> 10 CFPS 5 yr Running 54.94% US$
Excl.Working Capital CF -$60.0 $384.0 $183.0 -$18.0 $566.0 $134.0 $414.0 -$102.0 -$832.0 -$8.0 -$457.0 -$176.0 -$43.0 $0.0 $0.0 $0.0 8.68% <-IRR #YR-> 5 CFPS 5 yr Running 51.64% US$
CF fr Op $M WC US$ $2,043 $2,750 $3,021 $2,966 $2,595 $2,196 $1,116 $1,643 $941 $1,907 $1,884 $2,281 $2,608 $2,738 $3,072 $3,449 -13.67% <-Total Growth 10 Cash Flow less WC US$
Increase -28.64% 34.61% 9.85% -1.82% -12.51% -15.38% -49.18% 47.22% -42.73% 102.66% -1.21% 21.07% 14.34% 5.00% 12.20% 12.25% -1.46% <-IRR #YR-> 10 Cash Flow less WC -13.67% US$
5 year Running Average $2,675 $2,648 $2,711 $2,729 $2,675 $2,706 $2,379 $2,103 $1,698 $1,561 $1,498 $1,731 $1,924 $2,284 $2,517 $2,830 9.68% <-IRR #YR-> 5 Cash Flow less WC 58.73% US$
CFPS Excl. WC US$ $2.49 $3.45 $3.95 $4.08 $3.66 $4.38 $2.24 $3.31 $1.94 $4.01 $4.16 $5.07 $5.86 $6.27 $7.04 $7.90 -3.37% <-IRR #YR-> 10 CF less WC 5 Yr Run -29.01% US$
Increase -28.05% 38.69% 14.37% 3.19% -10.27% 19.69% -48.77% 47.32% -41.43% 106.93% 3.83% 21.87% 15.63% 7.03% 12.20% 12.25% -1.76% <-IRR #YR-> 5 CF less WC 5 Yr Run -8.51% US$
5 year Running Average $3.23 $3.23 $3.37 $3.49 $3.53 $3.90 $3.66 $3.53 $3.10 $3.17 $3.13 $3.69 $4.21 $5.07 $5.68 $6.43 4.02% <-IRR #YR-> 10 CFPS - Less WC 48.34% US$
P/CF on Med Price 13.62 10.80 10.14 9.81 12.35 10.25 26.66 21.13 52.15 26.26 31.75 31.49 31.74 17.11 0.00 0.00 12.14% <-IRR #YR-> 5 CFPS - Less WC 77.34% US$
P/CF on Closing Price 15.16 11.69 9.58 10.74 11.94 11.03 31.92 24.69 61.79 28.48 35.15 31.64 22.86 13.39 11.93 10.63 2.25% <-IRR #YR-> 10 CFPS 5 yr Running 24.94% US$
CF/-WC P/CF Med 10 yr 25.85 5 yr  27.68 P/CF Med 10 yr 26.46 5 yr  31.74 -49.42% Diff M/C 3.55% <-IRR #YR-> 5 CFPS 5 yr Running 19.07% US$
$3,717 <-12 mths 2.90%
CF fr Op $M CDN$ $2,237 $2,745 $3,930 $4,007 $2,545 $2,813 $912 $2,222 $2,248 $2,594 $3,171 $3,535 $3,612 $3,754 $4,212 $4,728 -8.09% <-Total Growth 10 Cash Flow CDN$
Increase -16.86% 22.71% 43.18% 1.95% -36.47% 10.51% -67.59% 143.68% 1.17% 15.39% 22.25% 11.50% 2.17% 3.94% 12.20% 12.25% SO Buy Back, DRIP S Iss
5 year Running Average $2,600 $2,591 $2,849 $3,122 $3,093 $3,208 $2,841 $2,500 $2,148 $2,158 $2,229 $2,754 $3,032 $3,333 $3,657 $3,968 6.44% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS CDN$ $2.73 $3.45 $5.14 $5.51 $3.59 $5.61 $1.83 $4.47 $4.62 $5.45 $7.00 $7.86 $8.12 $8.60 $9.65 $10.83 57.93% <-Total Growth 10 Cash Flow per Share CDN$
Increase -16.17% 26.43% 49.06% 7.16% -34.85% 56.31% -67.32% 143.84% 3.47% 17.82% 28.48% 12.23% 3.33% 5.95% 12.20% 12.25% -0.84% <-IRR #YR-> 10 Cash Flow -8.09% CDN$
5 year Running Average $3.14 $3.16 $3.55 $4.02 $4.08 $4.66 $4.34 $4.20 $4.02 $4.40 $4.67 $5.88 $6.61 $7.40 $8.24 $9.01 10.21% <-IRR #YR-> 5 Cash Flow 62.58% CDN$
P/CF on Med Price 12.75 12.28 9.75 9.78 16.26 11.10 43.37 21.23 27.76 25.61 24.99 27.48 25.95 17.20 0.00 0.00 4.68% <-IRR #YR-> 10 Cash Flow per Share 57.93% CDN$
P/CF on Closing Price 14.73 13.59 10.20 10.67 15.27 11.75 50.68 23.33 32.71 28.35 27.68 29.38 22.66 13.29 11.84 10.55 34.67% <-IRR #YR-> 5 Cash Flow per Share 81.63% CDN$
-47.49% Diff M/C 6.41% <-IRR #YR-> 10 CFPS 5 yr Running 86.08% CDN$
Excl.Working Capital CF -$63.8 $445.5 $253.4 -$24.2 $710.0 $182.8 $537.7 -$129.9 -$1,054.8 -$10.8 -$619.0 -$253.2 -$58.6 $0.0 $0.0 $0.0 9.48% <-IRR #YR-> 5 CFPS 5 yr Running 57.30% CDN$
CF fr Op $M WC CDN$ $2,173 $3,190 $4,183 $3,982 $3,255 $2,996 $1,449 $2,092 $1,193 $2,583 $2,552 $3,282 $3,553 $3,754 $4,212 $4,728 -15.06% <-Total Growth 10 Cash Flow less WC CDN$
Increase -23.71% 46.82% 31.13% -4.80% -18.26% -7.98% -51.62% 44.32% -42.97% 116.50% -1.21% 28.63% 8.27% 5.66% 12.20% 12.25% -1.62% <-IRR #YR-> 10 Cash Flow less WC -15.06% CDN$
5 year Running Average $2,732 $2,766 $3,064 $3,275 $3,357 $3,521 $3,173 $2,755 $2,197 $2,063 $1,974 $2,340 $2,633 $3,145 $3,471 $3,906 11.18% <-IRR #YR-> 5 Cash Flow less WC 69.87% CDN$
CFPS Excl. WC CDN$ $2.65 $4.01 $5.47 $5.47 $4.59 $5.97 $2.91 $4.21 $2.45 $5.43 $5.63 $7.29 $7.99 $8.60 $9.65 $10.83 -1.51% <-IRR #YR-> 10 CF less WC 5 Yr Run -14.08% CDN$
Increase -23.09% 51.27% 36.52% 0.06% -16.16% 30.16% -51.22% 44.42% -41.68% 121.06% 3.83% 29.47% 9.49% 7.69% 12.20% 12.25% -0.90% <-IRR #YR-> 5 CF less WC 5 Yr Run -4.44% CDN$
5 year Running Average $3.30 $3.37 $3.82 $4.21 $4.44 $5.10 $4.88 $4.63 $4.03 $4.20 $4.13 $5.00 $5.76 $6.99 $7.83 $8.87 3.85% <-IRR #YR-> 10 CFPS - Less WC 45.96% CDN$
P/CF on Med Price 13.13 10.57 9.16 9.84 12.72 10.42 27.28 22.55 52.30 25.72 31.05 29.60 26.38 17.20 0.00 0.00 22.34% <-IRR #YR-> 5 CFPS - Less WC 89.78% CDN$
P/CF on Closing Price 15.16 11.69 9.58 10.74 11.94 11.04 31.88 24.78 61.64 28.47 34.39 31.65 23.04 13.29 11.84 10.55 4.19% <-IRR #YR-> 10 5 yr Running 50.70% CDN$
*Operational Cash Flow per share  CF/-WC P/CF Med 10 yr 25.30 5 yr  25.95 P/CF Med 10 yr 26.05 5 yr  29.60 -48.99% Diff M/C 4.45% <-IRR #YR-> 5 5 yr Running 24.32% CDN$
-$1.83 $0.00 $0.00 $0.00 $0.00 $8.12 Cash Flow per Share CDN$
-$3.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.61 CFPS 5 yr Running CDN$
-$4.20 $0.00 $0.00 $0.00 $0.00 $6.61 CFPS 5 yr Running CDN$
-$4,183 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,553 Cash Flow less WC CDN$
-$2,092 $0 $0 $0 $0 $3,553 Cash Flow less WC CDN$
-$3,064 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,633 CF less WC 5 Yr Run CDN$
-$2,755 $0 $0 $0 $0 $2,633 CF less WC 5 Yr Run CDN$
OPM 16.56% 18.77% 23.25% 26.72% 17.90% 37.48% 11.89% 29.16% 27.93% 28.90% 34.46% 33.85% 35.46% 33.87% 52.55% <-Total Growth 10 OPM CDN$
Increase -18.70% 13.35% 23.86% 14.97% -33.01% 109.37% -68.29% 145.34% -4.22% 3.46% 19.24% -1.75% 4.75% -4.50% should be zero, it is a check on calculations CDN$
Diff from Median -43.0% -35.3% -19.9% -7.9% -38.3% 29.1% -59.1% 0.5% -3.8% -0.5% 18.7% 16.6% 22.2% 16.7% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 29.03% 5 Yrs 33.85% Should increase or be stable.
$3,008 <-12 mths 2.45%
Adjusted EBITDA US$ $3,070 $3,313 $3,392 $2,954 $3,437 $1,365 $1,493 $1,975 $1,970 $2,329 $2,678 $2,779 $2,936 $3,251 $3,574 $3,907 -13.44% <-Total Growth 10 Adjusted EBITDA US$
Change -7.25% 7.92% 2.38% -12.91% 16.35% -60.29% 9.38% 32.28% -0.25% 18.22% 14.98% 3.77% 5.65% 10.73% 9.94% 9.32% 7.51% <-Median-> 10 Change US$
Margin 23.12% 26.08% 26.91% 24.20% 30.78% 12.04% 27.14% 33.44% 32.92% 36.69% 40.41% 40.90% 40.45% 43.49% 44.20% 44.85% 33.18% <-Median-> 10 Margin US$
$2,156 <-12 mths 2.47%
EBIT US$ $1,319 $1,704 $2,050 $2,048 $2,104 $2,442 $2,733 $3,080 <-Total Growth 4 EBIT US$ US$
Change 29.19% 20.31% -0.10% 2.73% 16.06% 11.92% 12.70% 11.52% <-Median-> 4 Change US$
Margin 22.04% 26.84% 30.93% 30.14% 28.99% 32.66% 33.80% 35.35% 28.99% <-Median-> 5 Margin US$
Debt US$ $7,470 $7,576 $6,829 $6,278 $5,382 $3,213 $2,676 $3,772 $3,786 $3,114 $2,905 $1,847 $1,328 $1,328 -80.55% <-Total Growth 10 Debt US$
Change 20.04% 1.42% -9.86% -8.07% -14.27% -40.30% -16.71% 40.96% 0.37% -17.75% -6.71% -36.42% -28.10% 0.00% -15.49% <-Median-> 10 Change US$
Debt/Market Cap Ratio 0.24 0.24 0.24 0.20 0.17 0.13 0.08 0.09 0.07 0.06 0.04 0.03 0.02 0.04 0.07 <-Median-> 10 Debt/Market Cap Ratio US$
Assets/Current Liabilities 6.81 6.66 5.40 6.11 5.52 6.92 5.37 6.74 8.58 4.44 5.78 5.37 5.17 5.08 5.65 <-Median-> 10 Assets/Current Liabilities US$
Debt to Cash Flow (Years) 3.55 3.20 2.41 2.10 2.65 1.56 3.81 2.16 2.14 1.63 1.24 0.75 0.50 0.48 1.86 <-Median-> 10 Debt to Cash Flow (Years) US$
Debt CDN$ $7,945 $8,789 $9,456 $8,429 $6,752 $4,383 $3,476 $4,803 $4,800 $4,218 $3,935 $2,658 $1,809 $1,821 -80.87% <-Total Growth 10 Debt CDN$
Change 28.33% 10.62% 7.59% -10.86% -19.90% -35.08% -20.71% 38.18% -0.05% -12.13% -6.71% -32.45% -31.92% 0.62% -16.02% <-Median-> 10 Change CDN$
Debt/Market Cap Ratio 0.24 0.24 0.24 0.20 0.17 0.13 0.08 0.09 0.07 0.06 0.04 0.03 0.02 0.04 0.07 <-Median-> 10 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities 6.81 6.66 5.40 6.11 5.52 6.92 5.37 6.74 8.58 4.44 5.78 5.37 5.17 5.08 5.65 <-Median-> 10 Assets/Current Liabilities CDN$
Debt to Cash Flow (Years) 3.55 3.20 2.41 2.10 2.65 1.56 3.81 2.16 2.14 1.63 1.24 0.75 0.50 0.48 1.86 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $7,890 $7,124 $6,417 $5,655 $5,315 $3,324 $3,818 $3,427 $3,331 $3,219 $3,165 $4,587 $4,747 $4,774 -35.18% <-Total Growth 10 Intangibles US$
Goodwill US$ $16,871 $16,403 $15,878 $14,485 $15,042 $5,076 $5,853 $5,976 $5,940 $5,882 $6,719 $7,262 $7,913 $8,056 -100.66% <-Total Growth 10 Goodwill US$
Total $24,761 $23,527 $22,295 $20,140 $20,357 $8,400 $9,671 $9,403 $9,271 $9,101 $9,884 $11,849 $12,660 $12,830 76.11% <-Total Growth 10 Total US$
Change 1.52% -4.98% -5.24% -9.67% 1.08% -58.74% 15.13% -2.77% -1.40% -1.83% 8.60% 19.88% 6.84% 1.34% -0.16% <-Median-> 10 Change US$
Intangible/Market Cap Ratio 0.80 0.73 0.77 0.63 0.66 0.35 0.27 0.23 0.16 0.17 0.15 0.16 0.21 0.35
Intangibles CDN$ $8,392 $8,265 $8,886 $7,593 $6,668 $4,535 $4,959 $4,363 $4,223 $4,360 $4,287 $6,600 $6,468 $6,545 -37.39% <-Total Growth 10 Intangibles CDN$
Goodwill CDN$ $17,944 $19,029 $21,987 $19,449 $18,870 $6,925 $7,602 $7,609 $7,531 $7,967 $9,100 $10,449 $10,781 $11,045 -103.93% <-Total Growth 10 Goodwill CDN$
Total $26,336 $27,294 $30,873 $27,042 $25,538 $11,459 $12,561 $11,972 $11,754 $12,326 $13,387 $17,050 $17,249 $17,590 78.98% <-Total Growth 10 Total CDN$
Change 8.53% 3.64% 13.11% -12.41% -5.56% -55.13% 9.61% -4.69% -1.82% 4.87% 8.60% 27.36% 1.17% 1.98% -0.33% <-Median-> 10 Change CDN$
Intangible/Market Cap Ratio 0.80 0.73 0.77 0.63 0.66 0.35 0.27 0.23 0.16 0.17 0.15 0.16 0.21 0.35 0.22 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $3,900 $3,646 $3,540 $4,634 $2,977 $4,529 $3,071 $3,975 $2,453 $2,811 $2,921 $3,490 $2,228 $2,133 Liq ratio of 1.5 and up, best US$
Current Liabilities $4,761 $4,597 $5,390 $4,562 $4,796 $2,462 $3,219 $2,652 $2,581 $4,891 $3,233 $3,436 $3,468 $3,529 0.95 <-Median-> 10 Ratio US$
Liquidity 0.82 0.79 0.66 1.02 0.62 1.84 0.95 1.50 0.95 0.57 0.90 1.02 0.64 0.60 0.90 <-Median-> 5 Ratio US$
Liq. with CF aft div 1.04 1.08 0.99 1.45 0.84 2.39 0.95 1.87 1.33 0.79 0.70 1.45 1.10 0.88 1.10 <-Median-> 5 Ratio US$
Liq. CF re  Inv+Div  0.77 0.88 0.83 1.45 0.69 2.39 0.66 1.78 1.11 0.72 0.70 1.45 0.81 0.88 0.81 <-Median-> 5 Ratio US$
Curr Long Term Debt $780 $579 $0 $0 $1,647 $372 $973 $1,328 $1,120 Curr Long Term Debt US$
Liquidity Less CLTD 2.69 1.16 1.50 0.95 0.87 1.02 1.42 1.04 0.89 1.02 <-Median-> 5 Ratio US$
Liq. with CF aft div 2.77 1.12 1.68 1.25 1.16 0.90 1.73 1.53 1.17 1.25 <-Median-> 5 Ratio US$
Assets US$ $32,439 $30,597 $29,095 $27,852 $26,480 $17,047 $17,295 $17,881 $22,149 $21,711 $18,684 $18,437 $17,940 $17,944 Debt ratio of 1.5 and up, best US$
Liabilities $16,009 $15,938 $15,995 $14,596 $12,905 $7,821 $7,735 $7,901 $8,315 $9,826 $7,620 $6,431 $6,026 $6,132 2.25 <-Median-> 10 Ratio US$
Debt Ratio 2.03 1.92 1.82 1.91 2.05 2.18 2.24 2.26 2.66 2.21 2.45 2.87 2.98 2.93 2.66 <-Median-> 5 Ratio US$
Check $16,430 $14,659 $13,100 $13,256 $13,575 $9,226 $9,560 $9,980 $13,834 $11,885 $11,064 $12,006 $11,914 $11,812 Check US$
Lib and non-cont. int $16,403 $16,419 $16,482 $15,079 $13,403 $7,821 $7,735 $7,901 $8,315 $9,826 $7,620 $6,431 $6,026 $6,132 Lib and non-cont. int US$
Estimates BVPS $26.05 $27.92 $28.11 Estimates Estimates BVPS US$
Estimate Book Value $11,371.8 $12,188.2 $12,271.1 Estimates Estimate Book Value US$
P/B Ratio (Close) 3.22 3.01 2.99 Estimates P/B Ratio (Close) US$
Difference from 10 year median -9.11% Diff M/C Estimates Difference from 10 yr med. US$
Total Book Value US$ $16,430 $14,659 $13,100 $13,256 $13,575 $9,226 $9,560 $9,980 $13,834 $11,885 $11,064 $12,006 $11,914 $11,812 -9.05% <-Total Growth 10 Book Value US$
Non-Control Int US$ $394 $481 $487 $483 $498 $0 $0 $0 $0 $0 $0 $0 $0 $0 Non-Control Int US$ US$
Tot. Book Value US$ $16,036 $14,178 $12,613 $12,773 $13,077 $9,226 $9,560 $9,980 $13,834 $11,885 $11,064 $12,006 $11,914 $11,812 $11,812 $11,812 -5.54% <-Total Growth 10 Book Value US$
Preference Shares  US$ $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $0 $0 $0 $0 $0 $0 -100.00% <-Total Growth 10 Preference Shares US$
Net Book Value US$ $15,926 $14,068 $12,503 $12,663 $12,967 $9,116 $9,450 $9,870 $13,724 $11,775 $11,064 $12,006 $11,914 $11,812 $11,812 $11,812 -4.71% <-Total Growth 10 Book Value US$
Book Value per Share $19.42 $17.67 $16.35 $17.41 $18.28 $18.18 $19.00 $19.85 $28.23 $24.73 $24.43 $26.68 $26.78 $27.06 $27.06 $27.06 63.74% <-Total Growth 10 Book Value per Share US$
Change -5.74% -8.99% -7.47% 6.45% 5.02% -0.57% 4.50% 4.52% 42.20% -12.39% -1.25% 9.23% 0.36% 1.06% 0.00% 0.00% -12.50% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 1.75 2.11 2.45 2.30 2.47 2.47 3.15 3.52 3.58 4.25 5.41 5.98 6.95 3.97 0.00 0.00 2.39 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.94 2.29 2.31 2.51 2.39 2.66 3.77 4.11 4.24 4.61 5.99 6.01 5.00 3.10 3.10 3.10 5.05% <-IRR #YR-> 10 Book Value per Share 63.74% US$
Change 38.51% 17.54% 1.24% 8.66% -5.00% 11.24% 41.82% 9.04% 3.09% 8.85% 29.79% 0.43% -16.77% -37.97% 0.00% 0.00% 6.16% <-IRR #YR-> 5 Book Value per Share 34.86% US$
Leverage (A/BK) 1.97 2.09 2.22 2.10 1.95 1.85 1.81 1.79 1.60 1.83 1.69 1.54 1.51 1.52 1.80 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.97 1.09 1.22 1.10 0.95 0.85 0.81 0.79 0.60 0.83 0.69 0.54 0.51 0.52 0.80 <-Median-> 10 Debt/Eq Ratio US$
Median Values P/BV 10 yr Med 3.55 5 yr Med 5.41 -12.50% Diff M/C 1.92 Historical 31 A/BV US$
Current Assets CDN$ $4,148 $4,230 $4,902 $6,222 $3,735 $6,178 $3,989 $5,061 $3,110 $3,807 $3,956 $5,022 $3,036 $3,036 Liq ratio of 1.5 and up, best CDN$
Current Liabilities $5,064 $5,333 $7,464 $6,125 $6,017 $3,359 $4,181 $3,377 $3,272 $6,624 $4,379 $4,944 $4,725 $4,725 0.95 <-Median-> 10 Ratio CDN$
Liquidity 0.82 0.79 0.66 1.02 0.62 1.84 0.95 1.50 0.95 0.57 0.90 1.02 0.64 0.64 0.90 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 1.05 1.09 1.01 1.46 0.84 2.41 0.95 1.86 1.34 0.80 0.45 1.46 1.10 1.11 Uses actual CDN dividends received CDN$
Liq. CF re  Inv+Div  0.78 0.89 0.84 1.46 0.69 2.41 0.66 1.69 1.05 0.68 0.57 1.32 0.72 0.98 US$ one above more accurate CDN$
Curr Long Term Debt $1,064 $752 $0 $0 $2,231 $504 $1,400 $1,809 $1,809 Curr Long Term Debt
Liquidity Less CLTD 2.69 1.16 1.50 0.95 0.87 1.02 1.42 1.04 1.04 Liquidity Less CLTD
Liq. with CF aft div 2.81 1.12 1.66 1.26 1.17 0.79 1.74 1.53 1.51 Liq. with CF aft div
Assets CDN$ $34,502 $35,496 $40,289 $37,397 $33,219 $23,256 $22,463 $22,766 $28,081 $29,405 $25,306 $26,529 $24,443 $24,443 Debt ratio of 1.5 and up, best CDN$
Liabilities $17,027 $18,490 $22,149 $19,598 $16,189 $10,669 $10,046 $10,060 $10,542 $13,308 $10,321 $9,254 $8,210 $8,210 2.25 <-Median-> 10 Ratio CDN$
Debt Ratio 2.03 1.92 1.82 1.91 2.05 2.18 2.24 2.26 2.66 2.21 2.45 2.87 2.98 2.98 2.66 <-Median-> 5 Ratio CDN$
Check  $17,475 $17,006 $18,140 $17,799 $17,030 $12,586 $12,417 $12,707 $17,539 $16,097 $14,985 $17,275 $16,233 $16,233
Estimates BVPS $35.71 $38.28 $38.54 Estimates Estimates BVPS CDN$
Estimate Book Value $15,590.8 $16,710.0 $16,823.7 Estimates Estimate Book Value CDN$
P/B Ratio (Close) 3.20 2.98 2.96 Estimates P/B Ratio (Close) CDN$
Difference from 10 year median -12.83% Diff M/C Estimates Difference from 10 yr med. CDN$
Book Value Check $17,006 $18,140 $17,799 $17,030 $12,586 $12,417 $12,707 $17,539 $16,097 $14,985 $17,275 $16,233 $16,194 Book Value Check CDN$
Total Book Value $17,475 $17,006 $18,140 $17,799 $17,030 $12,586 $12,417 $12,707 $17,539 $16,097 $14,985 $17,275 $16,233 $16,233 -10.51% <-Total Growth 10 Total Book Value CDN$
Non-Control Int CDN$ $419 $558 $674 $649 $625 $0 $0 $0 $0 $0 $0 $0 $0 $0 Non-Control Int CDN$ CDN$
Tot. Book Value CDN$ $17,056 $16,448 $17,466 $17,150 $16,405 $12,586 $12,417 $12,707 $17,539 $16,097 $14,985 $17,275 $16,233 $16,233 $16,233 $16,233 -7.06% <-Total Growth 10 Tot. Book Value CDN$ CDN$
Preference Shares  CDN$ $117 $128 $152 $148 $138 $150 $143 $140 $139 $149 $0 $0 $0 $0 $0 $0 -100.00% <-Total Growth 10 Preference Shares  CDN$ CDN$
Net Book Value CDN$ $16,939 $16,320 $17,313 $17,003 $16,267 $12,436 $12,274 $12,566 $17,399 $15,948 $14,985 $17,275 $16,233 $16,233 $16,233 $16,233 -6.24% <-Total Growth 10 Book Value CDN$
Book Value per Share $20.65 $20.50 $22.64 $23.37 $22.93 $24.80 $24.67 $25.28 $35.79 $33.50 $33.08 $38.39 $36.48 $37.19 $37.19 $37.19 61.11% <-Total Growth 10 Book Value per Share CDN$
Change 0.77% -0.73% 10.45% 3.22% -1.88% 8.13% -0.51% 2.46% 41.60% -6.41% -1.25% 16.04% -4.97% 1.93% 0.00% 0.00% -16.28% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 1.68 2.07 2.21 2.31 2.54 2.51 3.22 3.75 3.59 4.16 5.29 5.62 5.77 3.98 2.39 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.94 2.29 2.31 2.51 2.39 2.66 3.76 4.12 4.23 4.61 5.86 6.01 5.04 3.07 3.07 3.07 4.88% <-IRR #YR-> 10 Book Value per Share 61.11% CDN$
Change 38.51% 17.54% 1.24% 8.66% -5.00% 11.29% 41.61% 9.56% 2.46% 9.10% 27.02% 2.66% -16.13% -39.07% 0.00% 0.00% 7.61% <-IRR #YR-> 5 Book Value per Share 44.32% CDN$
Leverage (A/BK) 1.97 2.09 2.22 2.10 1.95 1.85 1.81 1.79 1.60 1.83 1.69 1.54 1.51 1.51 1.80 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.97 1.09 1.22 1.10 0.95 0.85 0.81 0.79 0.60 0.83 0.69 0.54 0.51 0.51 0.80 <-Median-> 10 Debt/Eq Ratio CDN$
Median Values P/BV 10 yr Med 3.67 5 yr Med 5.29 -16.28% Diff M/C 1.92 Historical 31 A/BV CDN$
$1,748 <-12 mths -5.97%
Comprehensive Income US$ $387 $93 $815 $2,493 $2,065 $6,875 $1,616 $1,278 $5,737 $875 $2,829 $2,057 $1,859 128.10% <-Total Growth 10 Comprehensive Income US$
NCI $48 $50 $54 $49 $64 $90 $0 $0 $0 $0 $0 $0 $0 -100.00% <-Total Growth 10 NCI US$
Shareholders $339 $43 $761 $2,444 $2,001 $6,785 $1,616 $1,278 $5,737 $875 $2,829 $2,057 $1,859 144.28% <-Total Growth 10 Comprehensive Income US$
Increase -81.32% -87.32% 1669.77% 221.16% -18.13% 239.08% -76.18% -20.92% 348.90% -84.75% 223.31% -27.29% -9.63% -9.6% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $579 $260 $254 $1,080 $1,118 $2,407 $2,721 $2,825 $3,483 $3,258 $2,467 $2,555 $2,671 9.34% <-IRR #YR-> 10 Comprehensive Income 144.28% US$
ROE US$ 2.1% 0.3% 5.8% 18.4% 14.7% 73.5% 16.9% 12.8% 41.5% 7.4% 25.6% 17.1% 15.6% 7.78% <-IRR #YR-> 5 Comprehensive Income 45.46% US$
5Yr Median 4.0% 2.1% 2.1% 5.8% 5.8% 14.7% 16.9% 16.9% 16.9% 16.9% 16.9% 17.1% 17.1% 26.53% <-IRR #YR-> 10 5 Yr Running Average 951.73% US$
% Difference from NI 139.9% -97.8% -42.1% -24.6% 37.0% 69.8% 2.1% 12.6% 0.0% -35.2% 5.0% -6.3% 25.4% -1.11% <-IRR #YR-> 5 5 Yr Running Average -5.43% US$
Median Values Diff 5, 10 yr 3.6% 0.0% 17.1% <-Median-> 5 Return on Equity US$
Current Liability Coverage Ratio US$ 0.43 0.60 0.56 0.65 0.54 0.89 0.35 0.62 0.36 0.39 0.58 0.66 0.75 0.78   CFO / Current Liabilities US$
5 year Median 0.57 0.57 0.57 0.57 0.56 0.60 0.56 0.62 0.54 0.39 0.39 0.58 0.58 0.66 0.58 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 6.30% 8.99% 10.38% 10.65% 9.80% 12.88% 6.45% 9.19% 4.25% 8.78% 10.08% 12.37% 14.54% 15.26% CFO / Total Assets US$
5 year Median 8.34% 8.79% 8.86% 8.99% 9.80% 10.38% 10.38% 9.80% 9.19% 8.78% 8.78% 9.19% 10.08% 12.37% 10.1% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 0.42% 6.24% 4.31% 11.12% 5.27% 23.17% 9.04% 6.27% 25.69% 6.16% 14.42% 11.91% 8.27% 9.34% Net  Income/Assets Return on Assets US$
5Yr Median 2.44% 2.56% 4.31% 6.24% 5.27% 6.24% 9.04% 9.04% 9.04% 9.04% 9.04% 11.91% 11.91% 9.34% 11.9% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 0.86% 13.57% 10.04% 24.46% 10.76% 43.32% 16.55% 11.37% 41.45% 11.36% 24.36% 18.28% 12.45% 14.19% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 4.41% 4.73% 10.04% 12.15% 10.76% 13.57% 16.55% 16.55% 16.55% 16.55% 16.55% 18.28% 18.28% 14.19% 18.3% <-Median-> 5 Return on Equity US$
Net income/Shares o/s $1,508 <-12 mths 1.69% Net income/Shares o/s US$
Net Income US$ $185 $1,959 $1,311 $3,149 $1,459 $4,039 $1,564 $1,122 $5,689 $1,338 $2,695 $2,210 $1,502 $1,676 $1,929 $2,210 Net Income US$ US$
NCI/Other $48 $50 $56 $51 $64 $90 $0 $0 $0 $0 $0 $15 $19 NCI US$
Shareholders $137 $1,909 $1,255 $3,098 $1,395 $3,949 $1,564 $1,122 $5,689 $1,338 $2,695 $2,195 $1,483 $1,676 $1,929 $2,210 18.17% <-Total Growth 10 Shareholders US$
Dividends on Preference Shares $5 $5 $5 $5 $4 $5 $5 $5
Net Revenue to Calc EPS $137 $1,909 $1,255 $3,098 $1,395 $3,949 $1,564 $1,122 $5,684 $1,333 $2,690 $2,190 $1,479 $1,671 $1,924 $2,205
Increase -93.38% 1293.43% -34.26% 146.85% -54.97% 183.08% -60.40% -28.26% 406.60% -76.55% 101.80% -18.59% -32.47% 12.98% 15.14% 14.60% EPS/CF Ratio should not be higher than 1.00 US$
5 Yr Running Average $514 $727 $796 $1,694 $1,559 $2,321 $2,252 $2,226 $2,743 $2,730 $2,479 $2,604 $2,675 $1,873 $1,991 $1,894 1.68% <-IRR #YR-> 10 Net Income 18.17% US$
Operating Cash Flow $2,103 $2,366 $2,838 $2,984 $2,029 $2,062 $702 $1,745 $1,773 $1,915 $2,341 $2,457 $2,651 5.74% <-IRR #YR-> 5 Net Income 32.17% US$
Investment Cash Flow -$1,622 -$1,071 -$1,071 $2,186 -$1,047 $14,729 -$1,384 -$138 -$504 -$462 $3,531 $680 -$1,268 12.88% <-IRR #YR-> 10 5 Yr Running Ave. 236.00% US$
Total Accrual -$344 $614 -$512 -$2,072 $413 -$12,842 $2,246 -$485 $4,420 -$115 -$3,177 -$942 $100 3.75% <-IRR #YR-> 5 5 Yr Running Ave. 20.20% US$
Total Assets $32,439 $30,597 $29,095 $27,852 $26,480 $17,047 $17,295 $17,881 $22,149 $21,711 $18,684 $18,437 $17,940 Balance Sheet Assets US$
Accruals Ratio -1.06% 2.01% -1.76% -7.44% 1.56% -75.33% 12.99% -2.71% 19.96% -0.53% -17.00% -5.11% 0.56% -0.53% <-Median-> 5 Ratio US$
Chge in Close US$ 30.56% 6.97% -6.32% 15.67% -0.23% 10.61% 48.21% 13.97% 46.59% -4.64% 28.17% 9.70% -16.47% -37.32% 0.00% 0.00% Count 33 Years of data US$
up/down up up down down up up Count 12 36.36% US$
Meet Prediction? Yes Yes Yes % right Count 6 50.00% US$
Financial Cash Flow US$ -$435 -$1,570 -$1,971 -$3,712 -$2,490 -$14,936 -$1,201 -$644 -$2,273 -$1,156 -$5,626 -$2,459 -$2,828 C F Statement  Financial CF US$
Total Accruals $91 $2,184 $1,459 $1,640 $2,903 $2,094 $3,447 $159 $6,693 $1,041 $2,449 $1,517 $2,928 Accruals US$
Accruals Ratio 0.28% 7.14% 5.01% 5.89% 10.96% 12.28% 19.93% 0.89% 30.22% 4.79% 13.11% 8.23% 16.32% 13.11% <-Median-> 5 Ratio US$
Cash US$ $1,316 $1,015 $922 $2,367 $868 $2,703 $825 $1,787 $778 $1,069 $1,298 $1,968 $511 $1,690 Cash US$
Cash per Share $1.60 $1.28 $1.21 $3.25 $1.22 $5.39 $1.66 $3.59 $1.60 $2.25 $2.87 $4.37 $1.15 $3.87 $2.25 <-Median-> 5 Cash per Share US$
Percentage of Stock Price 4.25% 3.16% 3.19% 7.43% 2.80% 11.16% 2.32% 4.41% 1.34% 1.97% 1.96% 2.73% 0.86% 4.61% 1.96% <-Median-> 5 % of Stock Price US$
$2,397 <-12 mths -5.38%
Comprehensive Income CDN$ $412 $108 $1,129 $3,347 $2,591 $9,379 $2,099 $1,627 $7,273 $1,185 $3,832 $2,960 $2,533 124.43% <-Total Growth 10 Comprehensive Income CDN$
NCI $51 $58 $75 $66 $80 $123 $0 $0 $0 $0 $0 $0 $0 -100.00% <-Total Growth 10 NCI CDN$
Shareholders $361 $50 $1,054 $3,282 $2,510 $9,256 $2,099 $1,627 $7,273 $1,185 $3,832 $2,960 $2,533 140.36% <-Total Growth 10 Comprehensive Income CDN$
Increase -80.03% -86.16% 2012.47% 211.41% -23.50% 268.73% -77.32% -22.47% 347.00% -83.71% 223.31% -22.75% -14.42% -14.4% <-Median-> 5 Comprehensive Income CDN$
5 Yr Running Average $590 $257 $311 $1,310 $1,451 $3,230 $3,640 $3,755 $4,553 $4,288 $3,203 $3,375 $3,557 9.17% <-IRR #YR-> 10 Comprehensive Income 140.36% CDN$
ROE CDN$ 2.1% 0.3% 5.8% 18.4% 14.7% 73.5% 16.9% 12.8% 41.5% 7.4% 25.6% 17.1% 15.6% 9.25% <-IRR #YR-> 5 Comprehensive Income 55.66% CDN$
5Yr Median 4.0% 2.1% 2.1% 5.8% 5.8% 14.7% 16.9% 16.9% 16.9% 16.9% 16.9% 17.1% 17.1% 27.61% <-IRR #YR-> 10 5 Yr Running Average 1044.85% CDN$
% Difference from NI 139.9% -97.8% -42.1% -24.6% 37.0% 69.8% 2.1% 12.6% 0.1% -35.0% 5.2% -6.1% 25.7% -1.08% <-IRR #YR-> 5 5 Yr Running Average -5.28% CDN$
Median Values Diff 5, 10 yr 3.7% 0.1% 17.1% <-Median-> 5 Return on Equity CDN$
Current Liability Coverage Ratio CDN$ 0.43 0.60 0.56 0.65 0.54 0.89 0.35 0.62 0.36 0.39 0.58 0.66 0.75 0.79   CFO / Current Liabilities CDN$
5 year Median 0.57 0.57 0.57 0.57 0.56 0.60 0.56 0.62 0.54 0.39 0.39 0.58 0.58 0.66 0.58 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 6.30% 8.99% 10.38% 10.65% 9.80% 12.88% 6.45% 9.19% 4.25% 8.78% 10.08% 12.37% 14.54% 15.36% CFO / Total Assets CDN$
5 year Median 8.34% 8.79% 8.86% 8.99% 9.80% 10.38% 10.38% 9.80% 9.19% 8.78% 8.78% 9.19% 10.08% 12.37% 10.1% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 0.4% 6.2% 4.3% 11.1% 5.3% 23.2% 9.0% 6.3% 25.7% 6.1% 14.4% 11.9% 8.2% 9.4% Net  Income/Assets Return on Assets CDN$
5Yr Median 2.4% 2.6% 4.3% 6.2% 5.3% 6.2% 9.0% 9.0% 9.0% 9.0% 9.0% 11.9% 11.9% 9.4% 11.9% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 0.9% 13.6% 10.0% 24.5% 10.8% 43.3% 16.6% 11.4% 41.4% 11.3% 24.3% 18.2% 12.4% 14.1% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 4.4% 4.7% 10.0% 12.2% 10.8% 13.6% 16.6% 16.6% 16.6% 16.6% 16.6% 18.2% 18.2% 14.1% 18.2% <-Median-> 5 Return on Equity CDN$
$2,067 <-12 mths 2.60%
Net Income CDN$ $197 $2,273 $1,815 $4,228 $1,830 $5,510 $2,031 $1,429 $7,213 $1,812 $3,650 $3,180 $2,046 12.73% <-Total Growth 10 Net Income
NCI $51 $58 $78 $68 $80 $123 $0 $0 $0 $0 $0 $22 $26 NCI
Shareholders $146 $2,215 $1,738 $4,160 $1,750 $5,387 $2,031 $1,429 $7,213 $1,812 $3,650 $3,158 $2,021 $2,298 $2,645
Dividends on Preference Shares $0 $0 $0 $0 $0 $0 $0 $0 $6 $7 $7 $7 $5 $7 $7
Net Revenue to Calc EPS $146 $2,215 $1,738 $4,160 $1,750 $5,387 $2,031 $1,429 $7,206 $1,805 $3,643 $3,151 $2,015 $2,291 $2,638 15.96% <-Total Growth 10 Net Income CDN$
Increase -92.92% 1419.86% -21.53% 139.36% -57.93% 207.84% -62.29% -29.67% 404.45% -74.95% 101.80% -13.51% -36.05% 13.69% 15.14% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $516 $782 $949 $2,063 $2,002 $3,050 $3,013 $2,951 $3,561 $3,572 $3,223 $3,447 $3,564 $2,581 $2,748 1.49% <-IRR #YR-> 10 Net Income 15.96% CDN$
Operating Cash Flow $2,237 $2,745 $3,930 $4,007 $2,545 $2,813 $912 $2,222 $2,248 $2,594 $3,171 $3,535 $3,612 7.12% <-IRR #YR-> 5 Net Income 41.06% CDN$
Investment Cash Flow -$1,725 -$1,242 -$1,483 $2,935 -$1,313 $20,093 -$1,798 -$176 -$639 -$626 $4,782 $978 -$1,728 14.15% <-IRR #YR-> 10 5 Yr Running Ave. 275.66% CDN$
Total Accrual -$366 $712 -$709 -$2,782 $518 -$17,519 $2,917 -$618 $5,597 -$163 -$4,310 -$1,363 $131 3.85% <-IRR #YR-> 5 5 Yr Running Ave. 20.77% CDN$
Total Assets $34,502 $35,496 $40,289 $37,397 $33,219 $23,256 $22,463 $22,766 $28,081 $29,405 $25,306 $26,529 $24,443 Balance Sheet Assets CDN$
Accruals Ratio -1.06% 2.01% -1.76% -7.44% 1.56% -75.33% 12.99% -2.71% 19.93% -0.55% -17.03% -5.14% 0.54% -0.55% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.06 0.68 0.40 1.01 0.53 1.35 1.39 0.68 5.94 0.69 1.39 0.96 0.57 0.99 <-Median-> 10 EPS/CF Ratio CDN$
Chge in Close 39.58% 16.68% 11.82% 12.15% -6.79% 20.33% 40.89% 12.25% 45.08% 2.11% 25.44% 19.13% -20.30% -37.89% 0.00% 0.00% Count 32 Years of data CDN$
up/down up up Down Down up up Count 11 34.38% CDN$
Meet Prediction? Yes Yes % right Count 5 45.45% CDN$
Financial Cash Flow CDN$ -$463 -$1,821 -$2,729 -$4,984 -$3,124 -$20,376 -$1,560 -$820 -$2,882 -$1,566 -$7,620 -$3,538 -$3,853 C F Statement  Financial CF CDN$
Total Accruals $96.8 $2,533.7 $2,020.3 $2,202.0 $3,641.8 $2,856.6 $4,477.0 $202.4 $8,479.0 $1,403.2 $3,310.2 $2,175.6 $3,984.0 Accruals CDN$
Accruals Ratio 0.28% 7.14% 5.01% 5.89% 10.96% 12.28% 19.93% 0.89% 30.20% 4.77% 13.08% 8.20% 16.30% 13.08% <-Median-> 5 Ratio CDN$
Cash CDN$ $1,400 $1,178 $1,277 $3,178 $1,089 $3,687 $1,072 $2,275 $986 $1,448 $1,758 $2,832 $696 $400 Cash CDN$
Cash per Share $1.71 $1.48 $1.67 $4.37 $1.54 $7.35 $2.15 $4.58 $2.03 $3.04 $3.88 $6.29 $1.56 $0.92 $3.04 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 4.25% 3.16% 3.19% 7.43% 2.80% 11.15% 2.32% 4.39% 1.34% 1.97% 2.00% 2.73% 0.85% 0.80% 1.97% <-Median-> 5 % of Stock Price CDN$
Notes:
May 5, 2026.  Last estimates were in US$ for 2025, 2026, 2027 $7490M, $8075M, $6882M for Revenue, $3.84, $4.37 and $4.95 AEPS, $3.37, $3.89, $4.37 EPS, $2.38, $2.56, $2.80 Dividends, 
$1888M, $2068M, $1970M FCF, $5.62, $5.89, $6.57 CFPS, $2922M, $3211M, $3506M EBITDA, $27.36, $26.39, $27.07 BVPS, $1515M, $1740M, $2002M Net Income.
May 2, 2025.  Last estimates were for 2024, 2025, 2026 of $7270M, $7783M, $8363M US$ Revenue, $3.66, $4.09, $4.60 US$ AEPS, $3.39, $3.67, $4.27 US$ EPS, $2.16, $2.33, $2.56 US$ Dividends, 
$1788M, $1943M, $2088M US$ FCF, $5.29, $5.69, $6.14 US$ CFPS, $2810M, $3053M, $3324M US$ EBITDA, $24.10, $24.90, $25.30 US$ BVPS, $1481M, $1613M, $1875M US$ Net Income.
February 25, 2026.  Thomson Reuters Corp moved to NASDAQ from NYSE
May 2, 2024.  Last estimates were for 2023, 2024 and 2025 of $6839M, $7217M and $7633M US$ for Revenue, $3.28, $3.67, $4.00 US$ for AEPS, $3.64, $3.36, $3.54 US$ for EPS, 
$1.98, $2.13, $2.20 US$ for Dividends, $5.13, $5.54, $6.26 US$ CFPS, $25.50, $25.90, $25.00 US$ BVPS, $1525M, $1546M, $1714M US$ for Net Income.
February 13, 2025.  The company transferred their listing from NYSE to NASDAQ.
May 5, 2023.  Last estimates were for 2022, 2023 and 2024 of $66687M, $7057M and $7389M US$ for Revenue, $2.44, $3.53 and $4.09 US$ for AEPS, $3.62, $2.92 and $3.60 US$ for EPS, $1.79, 1.85 and $2.02 US$ for Dividends, 
$1291M, $1988M and $1951M US$ for FCF, $3.80, $5.04 and $5.33 US$ for CFPS, $30.70, $29.70 and $31.80 US$ for BVPS, $1460M, $1442M and $1701M US$ for Net Income.
May 1, 2021.  Last estimates were for 2020, 2021 and 2022 of $6139M, $6396M, and $6629M US$ for Revenue, $1.88, $2.09 and $2.30 US$ Adj EPS, $1.84 and $2.46 US$ EPS for 2020-2021, 
$1.52, $1.59 and $1.63 US$ for Dividends, $1209M and $1258M for FCF for 2020-21, $3.40, $3.64 and $3.64 US$ for CFPS and $927M, $1238M and $1091M US$ for Net Income.
April 25, 2020.  Last estimates were for 2019, 2020 and 2021 of $3933M, $6164M and $6417M US$ Revenue, $1.11, $1.89 and 2.12 US$ for Adj EPS, $1.19, $1.79 and 2.01 for EPS US$, 
$1.44, $1.47 and $1.47 US$ for Div, $1.52, $3.20 and $3.45 US$ for CFPS, $793M, $1199M and $1345M US$ for Net Income.
29 November 2018.  $2.3 billion through a return of capital transaction, which consisted of $4.45 in cash per common share and a consolidation of the Company’s outstanding common 
shares (or reverse stock split) at a ratio of 1 pre-consolidated share for 0.9079 post consolidated shares. The share consolidation was proportional to the cash distribution and the share consolidation ratio was
based on the volume weighted-average trading price of the shares on the NYSE for the five-trading day period immediately preceding, including the day of the transaction. As a result of the share 
consolidation, the Company’s outstanding common shares were reduced by 47,658,293 common shares.
April 25, 2018.  Last estimates were for 2017, 2018 and 2019 of $11303M, $11618M and $11924M for Revenue US$, $2.35, $2.55 and $2.74 US$ for Adjusted EPS, 
$1.73, $2.00 and $1.95 for EPS US$, $3.69 and $3.88 CFPS US$ for 2017 and 2018 and $1322M US$ for Net Income for 2018.
April 29, 2017.  Last estimates were for 2016, 2017 and 2018 of 11337M, $11646M and $11960M for Revenue US$, $2.04, $2.33 and $2.56 for Adjusted EPS US$, 
$1.37, $1.64 and $1.95 for EPS US$, $3.69, $3.83 and $3.88 for CFPS US$ and $1190M and $1322M for Net Income US$ for 2016 and 2017.
May 1, 2016.  Last estimates were for 2015, 2016 and 2017 of $12367M, $12730M and $13294M US$ for Revenue, $2.00, $2.34 and $2.63 US$ Adjusted EPS, $1.35, $1.51 and 2.08 US$ EPS, 
$4.70 and $4.94 US$ CFPS for 2015 and 2016, $1042M, $1196M and $1250M for Net Income US$.
May 16, 2015.  Last estimates were for 2014,  2015 and 2016 of $12652M, $12911 and $13296M  US$ for Revenue, $1.40, 1.43 and $1.64 US$ for EPS, $3.04, $3.19 and $3.68 US$ for CFPS 
and $1035M, $1233M and $1286M US$ for Net Income.
May 4, 2014.  Last estimates were for 2013, 2014 and 2015 of $12748M, $13079M and $13.483M for Revenue US$, $1.32, $1.43 and $1.67 for EPS US$, $3.37, $3.59 and $3.88 for CFPS US$.
August 18, 2013 fixed formula for ROE.  Copied from one looking at fewer than 12 months for a few years back.
April 13, 2013.  Last estimates were for 2012, 2013 and 2014 of $13000M and 13349M US$ for Revenue, $2.03, $2.19 and $2.38 USD$ for EPS and $3.50 for CFPS.
2012 Report.  Report was relasesd Feb 13, 2013, but statements are unaudited. 
May 23, 2012. Last estimates were for 2011 and 2012 of $13537M and $14068M US$ for Revenue, $209 and $2.62 for EPS US$ and $3.34 and $4.04 US$ for CF.
An earnings loss is recorded for 2012 because of Goodwill write off.  Most analysts have ignored this. Loss is 1.67 for Earnings and -$1392 for net earnings.
Jun 18, 2011.  Last I looked I got estimates for 2010 of $1.80 and $2.40 US$ for earnings and $3.15 and $3.90 US$ for cash flow. Cash Flow close, but earnings way off.
Jun 28, 2010.  When I last looked this stock for 2010 and 2011 estimates, I got earnings of $1.80US$ & $2.40US$; and CF of $3.15US$ and $4.00US$. A problem is that the US$ has dropped against the CDN$.
Apr 26, 2010.  When I last looked at this stock, I got estimates for 2009 and 2010 of $1.75 and $2.11 US$ for earnings and $3.04 and $3.39 US$ for cash flow. Earnings we a lot lower.
Over last few years I have been earning about 7% to 8% per year.  This is not great, but it is not bad either.
May 4, 2009 AR 2008.  This stock really has not recovered from the last bear market and this is more in line with US market than Cdn market.  I will keep this stock for now, but I should keep an eye on it.
Bought stock to give portfolio some balance as I have too many financial stock. Proformance has always be mediocre.  Company no longer on the LSE Exchange - June 2009
AP 2007.  The return has been terrible over last few years.  It is also going the opposite way of the market at present.  Not good. G&M and FP says buy, but S&P says hold.
AP 2006.Stock has not done badly over the years.  However, the P/E rating has been very high. 
2005.  Not doing well, especially in CDN$.  TD is not thrilled with recent performance, but maintain a buy rating because they think it has future value. Hold for now.
2004. P/E rating has come down some.  Return is not great over last 5 yrs.  Keep for now.  Core stock. 
Old symbol: TOC
2009.  It unified its dual listed company structure and is Thoms Reuters Corporation on TSX and NYSE.
17 April 2008, Thomson Corporation acquired Reuters and became Thomson Reuters. 
It was listed as Thomson Reuters Corporation in Canada on TSX, and Thomson Reuters PLC and listed on London Stock Exchange and NASDAQ.
In 1989,  International Thomson Organisation Ltd  merged with Thomson Newspapers, forming The Thomson Corporation. 
In 1985 I bought the compan of Thomson Newspapers.
The Thomson Family holding company is Woodbridge Company.  It currently owns 53% of this company.
Have been icnreasing dividends since 1995
Sector:
Consumer Discretionary, Consumer
What should this stock accomplish?
Would I buy this company and Why.
This is a dividend growth stock.  Its performance has always been rather mediocre, but it is a diversification.
What should this stock accomplish?
Why am I following this stock. 
I am following it because I own it. 
Why I bought this stock.
I bought this stock in 1985 so I have had it for a very long time, almost 30 years.  I bought stock to give portfolio some balance as I had too many financial stocks.  Performance has often been mediocre.     
Dividends
Dividends are paid quarterly in Cycle 3, which is March, June, September and December.  Dividends are paid around the middle of the month.  Dividends are declared for one month for shareholders of record and paid in the following month.
For example, the dividend declared for Shareholders of record of Februrary 24, 2014 is payable on March 17, 2014.
How they make their money
Thomson Reuters is a leading global provider of business information services, delivering trusted data, technology, and expertise to professionals across legal, tax, 
accounting, risk, compliance, and the news and media sectors. Thomson Reuters serves legal and accounting/tax professionals, corporations, and governments 
worldwide, but around 75% of revenue is generated in the US.  
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 2018 April 29 2019 April 25 2020 May 1 2021 May 1 2022 May 4 2023 May 2 2024 May 2 2025 May 6 2026
Hasker, Steve 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.030 0.01% 0.070 0.02% 0.094 0.02% 0.121 0.03% 27.87%
CEO - Shares - Amount $0.000 $0.000 $0.000 $5.739 $16.225 $17.375 $13.799
Options - percentage 0.297 0.06% 0.496 0.10% 0.649 0.14% 0.754 0.17% 0.699 0.16% 0.761 0.17% 0.938 0.21% 23.26%
Options - amount $31.017 $74.985 $100.262 $146.126 $161.231 $140.045 $107.213
Smith, James Clifton 0.08% 0.488 0.10%
CEO - Shares - Amount $27.525 $45.307
Options - percentage 0.99% 5.434 1.09%
Options - amount $326.010 $504.733
Bischoping, Gary E. Jr. not found in 2026
CFO - Shares - Amount
Options - percentage
Options - amount
Eastwood, Michael 0.005 0.00% 0.010 0.00% 0.015 0.00% 0.024 0.01% 0.025 0.01% 0.028 0.01% 0.023 0.01% INK in 2026 stil lists  -17.13%
CFO - Shares - Amount $0.517 $1.507 $2.277 $4.653 $5.881 $5.168 $2.660 Eastwood
Options - percentage 0.116 0.02% 0.157 0.03% 0.188 0.04% 0.214 0.05% 0.076 0.02% 0.093 0.02% 0.059 0.01% -36.31%
Options - amount $12.138 $23.793 $29.035 $41.503 $17.609 $17.149 $6.783
Kim, Thomas Sang 0.003 0.00% 0.003 0.00% 0.009 0.00% 0.023 0.01% Ceased Insider Apr 2023
Officer - Shares - Amount $0.345 $0.501 $1.397 $4.420
Options - percentage 0.057 0.01% 0.083 0.02% 0.090 0.02% 0.054 0.01%
Options - amount $5.953 $12.510 $13.954 $10.455
Roth, Kirsty 0.006 0.00% 0.029 0.01% 0.035 0.01% 0.037 0.01% 4.19%
Officer - Shares - Amount $1.256 $6.754 $6.458 $4.179
Options - percentage 0.103 0.02% 0.111 0.02% 0.104 0.02% 0.176 0.04% 69.48%
Options - amount $19.878 $25.576 $19.095 $20.099
Beastrom, Elizabeth 0.012 0.00% 0.013 0.00% 6.90%
Officer - Shares - Amount $2.267 0 $1.505
Options - percentage 0.072 0.02% 0.053 0.01% -26.90%
Options - amount $13.235 $6.009
Vuicic, Mary Alice 0.027 0.01% 0.031 0.01% 0.036 0.01% 0.016 0.00% -53.90%
Officer - Shares - Amount $5.250 $7.269 $6.579 $1.884
Options - percentage 0.167 0.04% 0.174 0.04% 0.145 0.03% 0.161 0.04% 10.69%
Options - amount $32.272 $40.197 $26.692 $18.350
Carlson, Gustav D. 0.00% 0.007 0.00% 0.007 0.00% last filing Mar 2010
Officer - Shares - Amount $0.469 $0.678 $0.984
Options - percentage 0.05% 0.215 0.04% 0.215 0.04%
Options - amount $15.537 $22.452 $32.573
Daniels, Michael Elie 0.003 0.00% 0.003 0.00% Last filing Mar2021
Director - Shares - Amount $0.595 $0.474 Ceased insider Sep 2023
Options - percentage 0.040 0.01% 0.043 0.01%
Options - amount $9.217 $7.955
Arnold, Kirk Eveleth 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.00% 0.016 0.00% 0.018 0.00% 0.004 0.00% 0.007 0.00% 0.009 0.00% 0.011 0.00% 0.012 0.00% 0.013 0.00% 13.48%
Options - amount $0.771 $1.527 $1.920 $0.635 $1.052 $1.778 $2.425 $2.164 $1.525
Paris, Simon 0.000 0.00% 0.005 0.00%
Director - Shares - Amount $0.000 $0.523
Options - percentage 0.009 0.00% 0.011 0.00%
Options - amount $1.576 $1.245
Clark, William Edmund 0.036 0.01% 0.035 0.01% 0.035 0.01% Ceased insider Jun 2025
Director - Shares - Amount $7.036 $8.080 $6.440
Options - percentage 0.035 0.01% 0.037 0.01% 0.040 0.01%
Options - amount $6.783 $8.643 $7.326
Thomson, Peter J. 0.001 0.00% 1.115 0.26% 75873.76%
Director - Shares - Amount $0.270 $127.347
Options - percentage 0.017 0.00% 0.018 0.00% 7.72%
Options - amount $3.062 $2.048
Thomson, David Kenneth Roy 0.00% 0.000 0.00% 0.050 0.01% 0.050 0.01% 0.050 0.01% 0.050 0.01% 0.046 0.01% 0.046 0.01% 0.047 0.01% 2.14%
Chairman - Shares - Amt $0.000 $0.000 $5.214 $7.564 $7.723 $9.688 $10.724 $8.547 $5.422
Options - percentage 0.01% 0.083 0.02% 0.094 0.02% 0.104 0.02% 0.111 0.02% 0.118 0.03% 0.124 0.03% 0.129 0.03% 0.136 0.03% 5.08%
Options - amount $4.507 $7.718 $9.800 $15.680 $17.116 $22.876 $28.664 $23.795 $15.530
The Woodbridge Company Limited 89.95% 328.298 65.99% 327.488 65.88% 327.488 67.37% 325.874 68.45% 313.509 70.46% 307.693 70.48% updated March 2022 -1.86%
10% ownership $29,742 ######### ######### $49,539.137 $50,334.527 $57,676.221 $35,156.978
David and Peter Thomson
Increase in O/S Shares 0.54% 4.338 0.86% 3.074 0.62% 1.896 0.38% 1.531 0.31% 1.575 0.33% 1.148 0.25% 0.943 0.21% 0.772 0.17% Average 0.26%
due to SO  $211.003 $285.974 $285.560 $197.747 $231.582 $243.327 $222.376 $217.607 $142.026
Book Value $171.000 $186.000 $178.000 $136.000 $148.000 $168.000 $142.000 $152.000 $132.000
Insider Buying $0.000 -$2.576 -$4.224 $0.000 $0.000 -$0.092 -$0.068 -$0.070 -$2.178
Insider Selling $18.486 $52.697 $27.053 $7.381 $13.908 $23.223 $15.764 $15.943 $29.774
Net Insider Selling $18.486 $50.121 $22.829 $7.381 $13.908 $23.131 $15.696 $15.873 $27.596
% of Market Cap 0.06% 0.11% 0.04% 0.01% 0.02% 0.03% 0.02% 0.02% 0.06%
Directors 11 14 14 15 14 13 13 14
Women 18% 2 18% 4 29% 3 21% 4 27% 5 36% 5 38% 5 38% 5 36%
Minorities 9% 1 9% 0 0% 0 0% 1 7% 1 7% 1 8% 1 8% 1 7%
Institutions/Holdings 29.13% 358 29.13% 20 18.69% 20 20.98% 20 19.42% 20 16.01% 20 16.33% 20 21.64% 20 88.21% Includes Woodbridge at  67.88%
Total Shares Held 36.65% 0.000 0.00% 93.648 18.83% 103.957 20.90% 94.589 19.01% 75.398 16.65% 73.620 16.25% 97.469 21.90% 390.749 89.51%
Increase/Decrease 4.69% 8.236 -100.00% 5.183 5.86% 0.020 0.02% -0.326 -0.34% -7.766 -9.34% -0.129 -0.18% 12.303 14.45% 0.749 0.19%
Starting No. of Shares Nasdaq -8.236 Nasdaq 88.465 Top 20 MS 103.937 Top 20 MS 94.915 Top 20 MS 83.164 Top 20 MS 73.749 Top 20 MS 85.166 Top 20 MS 390.000 Top 20 MS
Institutions/Holdings 28.06% 520 28.06%
Total Shares Held 39.70% 0.000 0.00%
Increase/Decrease -0.50% -0.990 -100.00%
Starting No. of Shares Reuters 0.990 Reuters
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock Div