This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.														Estimates	Estimates	Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.
See my website on stocks or see my blog at the following sites.						https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/
WSP Global Inc					TSX:	WSP	OTC:	WSPOF	https://www.wsp.com/en-CA			Fiscal Yr:	Dec 31
Year	12/31/11	12/31/12	12/31/13	12/31/14	12/31/15	12/31/16	12/31/17	12/31/18	12/31/19	12/31/20	12/31/21	12/31/22	12/31/23	12/31/24	12/31/25	12/31/26		Value	Description	#Y	Item	Total G
Accounting Rules	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
														$10,983	<-12 mths	0.79%			Estimates		last 12 months from Qtr.
Less. Subconsultants and direct costs								$1,887.5	$2,029.8	$1,944.8	$2,409.5	$2,975.7	$3,540.2
Net Revenue								$6,020.6	$6,886.3	$6,859.1	$7,869.6	$8,957.2	$10,897.0
Net Revenue	$529.0	$1,020.1	$1,677.2	$2,349.9	$4,486.8	$4,895.1	$5,356.6	$6,020.6	$6,886.3	$6,859.1	$7,869.6	$8,957.2	$10,897.0	$11,616	$12,422	$12,877		549.71%	<-Total Growth	10	Net Revenue
Increase	12.67%	92.83%	64.42%	40.11%	90.94%	9.10%	9.43%	12.40%	14.38%	-0.39%	14.73%	13.82%	21.66%	6.60%	6.94%	3.66%		20.58%	<-IRR #YR->	10	Net Revenue	549.71%
5 year Running Average	$384	$547	$818	$1,209	$2,013	$2,886	$3,753	$4,622	$5,529	$6,004	$6,598	$7,319	$8,294	$9,240	$10,352	$11,354		12.60%	<-IRR #YR->	5	Net Revenue	81.00%
Revenue per Share	$16.21	$19.98	$32.02	$26.53	$45.20	$48.29	$51.92	$57.65	$65.01	$60.41	$66.81	$71.97	$87.41	$93.18	$99.64	$103.29		26.06%	<-IRR #YR->	10	5 yr Running Average	913.64%
Increase	-37.50%	23.27%	60.26%	-17.16%	70.42%	6.82%	7.53%	11.02%	12.77%	-7.06%	10.59%	7.72%	21.45%	6.60%	6.94%	3.66%		12.41%	<-IRR #YR->	5	5 yr Running Average	79.45%
5 year Running Average	$20.49	$21.28	$23.20	$24.13	$27.99	$34.40	$40.79	$45.92	$53.61	$56.66	$60.36	$64.37	$70.32	$75.96	$83.80	$91.10		10.56%	<-IRR #YR->	10	Net Revenue per Share	173.00%
P/S (Price/Sales) Med	1.69	1.19	0.80	1.31	0.88	0.87	1.00	1.15	1.13	1.55	2.23	2.17	2.02	2.21	0.00	0.00		8.68%	<-IRR #YR->	5	Net Revenue per Share	51.63%
P/S (Price/Sales) Close	1.62	0.96	0.99	1.31	0.94	0.93	1.15	1.02	1.36	2.00	2.75	2.18	2.12	2.29	2.14	2.06		11.73%	<-IRR #YR->	10	5 yr Running Average	203.18%
*Revenue in M CDN $					P/S Med	20 yr	1.14	15 yr	1.15	10 yr	1.23	5 yr	2.02		86.02%	Diff M/C		8.90%	<-IRR #YR->	5	5 yr Running Average	53.15%
Less. Subconsultants and direct costs
			-$1,677.2	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$10,897.0
								-$6,020.6	$0.0	$0.0	$0.0	$0.0	$10,897.0
			-$818	$0	$0	$0	$0	$0	$0	$0	$0	$0	$8,294
								-$4,622	$0	$0	$0	$0	$8,294
			-$32.02	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$87.41
								-$57.65	$0.00	$0.00	$0.00	$0.00	$87.41
			-$23.20	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$70.32
								-$45.92	$0.00	$0.00	$0.00	$0.00	$70.32
Revenue*	$651.9	$1,257.5	$2,016.0	$2,902.4	$6,064.0	$6,379.6	$6,942.2	$7,908.1	$8,916.1	$8,803.9	$10,279.1	$11,932.9	$14,437.2	$14,591.7	$15,397.7			616.13%	<-Total Growth	10	Revenue
Increase	12.31%	92.90%	60.32%	43.97%	108.93%	5.20%	8.82%	13.91%	12.75%	-1.26%	16.76%	16.09%	20.99%	1.07%	5.52%			21.76%	<-IRR #YR->	10	Revenue	616.13%
5 year Running Average	$471	$671	$997	$1,482	$2,578	$3,724	$4,861	$6,039	$7,242	$7,790	$8,570	$9,568	$10,874	$12,009	$13,328			12.79%	<-IRR #YR->	5	Revenue	82.56%
Revenue per Share	$19.97	$24.63	$38.49	$32.76	$61.09	$62.93	$67.30	$75.72	$84.17	$77.54	$87.27	$95.88	$115.81	$117.05	$123.51			26.99%	<-IRR #YR->	10	5 yr Running Average	990.93%
Increase	-37.70%	23.31%	56.26%	-14.87%	86.48%	3.01%	6.93%	12.52%	11.16%	-7.87%	12.54%	9.87%	20.78%	1.07%	5.52%			12.48%	<-IRR #YR->	5	5 yr Running Average	80.05%
5 year Running Average	$25.12	$26.05	$28.31	$29.58	$35.39	$43.98	$52.51	$59.96	$70.24	$73.53	$78.40	$84.12	$92.13	$98.71	$107.90			11.65%	<-IRR #YR->	10	Revenue per Share	200.90%
P/S (Price/Sales) Med	1.37	0.96	0.67	1.06	0.65	0.67	0.77	0.87	0.87	1.21	1.71	1.63	1.52	1.76	0.00			8.87%	<-IRR #YR->	5	Revenue per Share	52.95%
P/S (Price/Sales) Close	1.32	0.78	0.82	1.06	0.70	0.71	0.89	0.77	1.05	1.56	2.10	1.64	1.60	1.82	1.73			12.52%	<-IRR #YR->	10	5 yr Running Average	225.45%
*Revenue in M CDN $					P/S Med	20 yr	0.90	15 yr	0.92	10 yr	0.97	5 yr	1.52		88.14%	Diff M/C		8.97%	<-IRR #YR->	5	5 yr Running Average	53.66%
			-$2,016.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$14,437.2
								-$7,908.1	$0.0	$0.0	$0.0	$0.0	$14,437.2
			-$997	$0	$0	$0	$0	$0	$0	$0	$0	$0	$10,874
								-$6,039	$0	$0	$0	$0	$10,874
			-$38.49	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$115.81
								-$75.72	$0.00	$0.00	$0.00	$0.00	$115.81
			-$28.31	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$92.13
								-$59.96	$0.00	$0.00	$0.00	$0.00	$92.13
														$6.99	<-12 mths	1.30%			Estimates		Last 12 months from Qtr
														19.08%	16.63%	0.00%			Estimates		Payout Ratio EPS
Adjusted Net Earnings	$50.1	$46.3	$71.7	$62.2	$172.8	$223.7	$233.9	$295.2	$306.4	$338.9	$592.9	$692.6	$860.0					1099.44%	<-Total Growth	10	Adjusted Net Earnings
Return on Equity ROE	9.99%	5.05%	7.36%	2.89%	5.93%	7.82%	7.91%	9.06%	9.20%	8.31%	12.71%	11.53%	13.59%					8.68%	<-Median->	10	Return on Equity ROE
5Yr Median	18.05%	18.05%	9.99%	7.36%	5.93%	5.93%	7.36%	7.82%	7.91%	8.31%	9.06%	9.20%	11.53%					7.86%	<-Median->	10	5 Yr Median
AEPS* (EPS to AEPS)	$1.91	$1.15	$1.38	$0.98	$1.87	$2.22	$2.28	$2.83	$3.10	$3.59	$5.09	$5.75	$6.90	$7.86	$9.02	$10.23		400.00%	<-Total Growth	10	AEPS
Increase	12.35%	-39.79%	20.00%	-28.99%	90.82%	18.72%	2.70%	24.12%	10%	15.81%	41.78%	12.97%	20.00%	13.91%	14.76%	13.41%		10	0	10	Years of Data, AFFP, P or N	100.00%
AEPS Yield	7.3%	6.0%	4.4%	2.8%	4.4%	5.0%	3.8%	4.8%	3.5%	3.0%	2.8%	3.7%	3.7%	3.7%	4.2%	4.8%		17.46%	<-IRR #YR->	10	AEPS	400.00%
5 year Running Average	$1.79	$1.75	$1.64	$1.42	$1.46	$1.52	$1.75	$2.04	$2.46	$2.80	$3.38	$4.07	$4.89	$5.84	$6.92	$7.95		19.51%	<-IRR #YR->	5	AEPS	143.82%
Payout Ratio	78.53%	130.43%	108.70%	153.06%	80.21%	67.57%	65.79%	53.00%	48.39%	41.78%	29.47%	26.09%	21.74%	19.08%	16.63%	14.66%		11.53%	<-IRR #YR->	10	5 yr Running Average	197.93%
5 year Running Average	75.38%	86.37%	95.74%	111.79%	110.19%	107.99%	95.07%	83.93%	62.99%	55.31%	47.69%	39.75%	33.49%	27.63%	22.60%	19.64%		19.13%	<-IRR #YR->	5	5 yr Running Average	139.98%
Price/AEPS Median	14.35	20.60	18.61	35.51	21.33	18.95	22.69	23.40	23.71	26.14	29.26	27.19	25.57	26.24	0.00	0.00		24.64	<-Median->	10	Price/AEPS Median
Price/AEPS High	18.09	24.68	22.91	40.00	25.67	21.79	26.25	26.59	29.17	35.11	36.86	31.42	28.45	29.23	0.00	0.00		28.81	<-Median->	10	Price/AEPS High
Price/AEPS Low	10.61	16.51	14.32	31.01	16.99	16.12	19.13	20.22	18.25	17.16	21.65	22.96	22.69	23.24	0.00	0.00		19.67	<-Median->	10	Price/AEPS Low
Price/AEPS Close	13.78	16.68	22.86	35.57	22.73	20.13	26.28	20.73	28.60	33.59	36.08	27.32	26.92	27.13	23.64	20.85		27.12	<-Median->	10	Price/AEPS Close
Trailing P/AEPS Close	15.48	10.04	27.43	25.26	43.38	23.90	26.99	25.73	31.33	38.90	51.15	30.86	32.30	30.91	27.13	23.64		31.10	<-Median->	10	Trailing P/AEPS Close
Median Values			10 Yrs	50.70%	5 Yrs	29.47%	P/CF	5 Yrs	in order	26.14	31.42	21.65	28.60		3.82%	Diff M/C					DPR 75% to 95% best
* Adjusted Earnings per share
			-$1.38	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.90
								-$2.83	$0.00	$0.00	$0.00	$0.00	$6.90
			-$1.64	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.89
								-$2.04	$0.00	$0.00	$0.00	$0.00	$4.89
								-53.00%	0.00%	0.00%	0.00%	0.00%	21.74%
														$4.55	<-12 mths	3.34%			Estimates		Last 12 months from Qtr
Difference Basic and Diluted	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.37%	0.40%	0.49%	-12.81%	0.23%					0.00%	<-Median->	10	Difference Basic and Diluted
EPS Basic	$1.91	$1.15	$1.38	$0.98	$2.05	$1.97	$2.08	$2.38	$2.72	$2.51	$4.07	$3.59	$4.41					219.57%	<-Total Growth	10	EPS Basic
EPS Diluted*	$1.91	$1.15	$1.38	$0.98	$2.05	$1.97	$2.08	$2.38	$2.71	$2.50	$4.05	$4.05	$4.40	$6.32	$7.66			218.84%	<-Total Growth	10	EPS Diluted
Increase	12.35%	-39.79%	20.00%	-28.99%	109.18%	-3.90%	5.58%	14.42%	13.87%	-7.75%	62.00%	0.00%	8.64%	43.59%	21.16%			10	0	10	Years of Data, EPS P or N	100.00%
Earnings Yield	7.3%	6.0%	4.4%	2.8%	4.8%	4.4%	3.5%	4.1%	3.1%	2.1%	2.2%	2.6%	2.4%	3.0%	3.6%			12.29%	<-IRR #YR->	10	Earnings per Share	218.84%
5 year Running Average	$1.79	$1.75	$1.64	$1.42	$1.49	$1.51	$1.69	$1.89	$2.24	$2.33	$2.74	$3.14	$3.54	$4.26	$5.29			13.08%	<-IRR #YR->	5	Earnings per Share	84.87%
10 year Running Average					$1.51	$1.65	$1.72	$1.77	$1.83	$1.91	$2.13	$2.42	$2.72	$3.25	$3.81			8.00%	<-IRR #YR->	10	5 yr Running Average	115.98%
* Diluted ESP per share									E/P	10 Yrs	2.93%	5Yrs	2.37%					13.36%	<-IRR #YR->	5	5 yr Running Average	87.21%
			-$1.38	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.40
								-$2.38	$0.00	$0.00	$0.00	$0.00	$4.40
			-$1.64	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.54
								-$1.89	$0.00	$0.00	$0.00	$0.00	$3.54
Dividend*														$1.50	$1.50						Dividend*
Increase														0.00%	0.00%						Increase
Payout Ratio EPS														23.74%	19.60%				Estimates		Payout Ratio EPS
Special Dividend	$0.30	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00		0.00%	<-Median->	10	Dividends
Dividend*	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50		0.00%	<-Total Growth	10	Dividends
Increase	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%		3	0	17	Years of data, Count P, N	17.65%
Average Increases 5 Year Running	27.62%	9.09%	4.88%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%		0.00%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$1.49	$1.59	$1.65	$1.56	$1.56	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50		0.00%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	5.47%	6.33%	5.84%	4.31%	3.76%	3.56%	2.90%	2.26%	2.04%	1.60%	1.01%	0.96%	0.85%	0.73%				2.15%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	4.34%	5.29%	4.75%	3.83%	3.12%	3.10%	2.51%	1.99%	1.66%	1.19%	0.80%	0.83%	0.76%	0.65%				1.83%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	7.40%	7.90%	7.59%	4.94%	4.72%	4.19%	3.44%	2.62%	2.65%	2.43%	1.36%	1.14%	0.96%	0.82%				2.64%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	5.70%	7.82%	4.76%	4.30%	3.53%	3.36%	2.50%	2.56%	1.69%	1.24%	0.82%	0.95%	0.81%	0.70%	0.70%	0.70%		2.10%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio EPS	94.24%	130.43%	108.70%	153.06%	73.17%	76.14%	72.12%	63.03%	55.35%	60.00%	37.04%	37.04%	34.09%	23.74%	19.60%	#DIV/0!		61.51%	<-Median->	10	DPR EPS	FCF
DPR EPS 5 Yr Running	83.36%	90.72%	100.61%	109.55%	104.42%	99.60%	88.65%	79.28%	67.02%	64.43%	54.66%	47.80%	42.35%	35.18%	28.33%	#DIV/0!		73.15%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CFPS	80.99%	79.78%	65.70%	59.14%	73.05%	39.31%	40.01%	23.39%	19.51%	15.14%	16.67%	22.91%	18.96%	14.42%	12.82%	#DIV/0!		23.15%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	54.57%	60.89%	65.14%	63.43%	71.07%	59.67%	51.95%	40.39%	31.62%	23.75%	20.40%	18.96%	18.27%	17.14%	16.46%	#DIV/0!		36.01%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CFPS WC	65.58%	73.50%	89.49%	83.26%	42.14%	34.86%	32.01%	27.52%	17.21%	19.44%	15.21%	14.53%	11.64%	14.42%	12.82%	#DIV/0!		23.48%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	39.53%	44.78%	54.97%	61.04%	65.97%	56.05%	46.80%	37.88%	28.08%	24.30%	20.59%	17.83%	15.15%	14.65%	13.59%	#DIV/0!		32.98%	<-Median->	10	DPR CF WC 5 Yr Running
Median 5 Yrs	10 Yr Med	10 Yr Cl	2.15%	2.10%	5 Yr Med	5 Yr Cl	1.01%	0.95%	5 Yr Med	Payout	37.04%	18.96%	15.21%					0.00%	<-IRR #YR->	5	Dividends	0.00%
* Dividends per share	10 Yr Med	and Cur.	-67.33%	-66.47%	5 Yr Med	and Cur.	-30.17%	-26.34%	Last Div Inc --->		$0.38	$0.38	0.0%					0.00%	<-IRR #YR->	10	Dividends	0.00%
Dividends Growth 15																		1.47%	<-IRR #YR->	15	Dividends
Dividends Growth 20																		6.47%	<-IRR #YR->	17	Dividends
Dividends Growth 5								-$1.50	$0.00	$0.00	$0.00	$0.00	$1.50								Dividends Growth 5
Dividends Growth 10			-$1.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.50								Dividends Growth 10
Dividends Growth 15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.50								Dividends Growth 15
Dividends Growth 20	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.50								Dividends Growth 20
Historical Dividends	Historical	High Div	7.62%	Low Div	0.80%	10 Yr High	4.91%	10 Yr Low	0.77%	Med Div	4.04%	Close Div	3.65%					2.90%	After Income T.		Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-90.77%	Exp	-12.08%	Exp.	-85.67%		-8.65%	Exp.	-82.59%	Exp.	-80.74%					-75.75%	Change		High/Ave/Median
Future Dividend Yield					Div Yd	0.70%	earning in	5.00	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Yield					Div Yd	0.70%	earning in	10.00	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Yield					Div Yd	0.70%	earning in	15.00	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Yield
Future Dividend Paid					Div Paid	$1.50	earning in	5	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Future Dividend Paid					Div Paid	$1.50	earning in	10	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Future Dividend Paid					Div Paid	$1.50	earning in	15	Years	at IRR of	0.00%	Div Inc.	0.00%								Future Dividend Paid
Dividend Covering Cost					Total Div	$7.50	over	5	Years	at IRR of	0.00%	Div Cov.	3.52%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$13.50	over	10	Years	at IRR of	0.00%	Div Cov.	6.33%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$19.50	over	15	Years	at IRR of	0.00%	Div Cov.	9.14%								Dividend Covering Cost
I am earning GC					Div Gr	0.00%	9/22/11	# yrs ->	12	2011	$24.70	Cap Gain	734.90%								I am earning GC
I am earning Div					org yield	6.07%	12/31/14	Pension	Div G Yrly	0.00%	Div start	$1.50	-6.07%	6.07%							I am earning Div
Yield if held 5 years	12.96%	7.14%	6.43%	6.20%	5.41%	5.47%	6.33%	5.84%	4.31%	3.76%	3.56%	2.90%	2.26%	2.04%	1.60%	1.01%		4.86%	<-Median->	10	Paid Median Price
Yield if held 10 years						12.96%	7.14%	6.43%	6.20%	5.41%	5.47%	6.33%	5.84%	4.31%	3.76%	3.56%		6.27%	<-Median->	8	Paid Median Price
Yield if held 15 years											12.96%	7.14%	6.43%	6.20%	5.41%	5.47%		7.14%	<-Median->	3	Paid Median Price
Cost covered if held 5 years	64.41%	37.89%	35.35%	32.26%	28.15%	27.37%	31.67%	29.20%	21.55%	18.80%	17.82%	14.50%	11.32%	10.20%	7.99%	5.04%		24.46%	<-Median->	10	Paid Median Price
Cost covered if held 10 years						129.23%	73.62%	67.50%	63.29%	55.21%	54.73%	63.33%	58.40%	43.11%	37.60%	35.65%		63.31%	<-Median->	8	Paid Median Price
Cost covered if held 15 years										#DIV/0!	194.05%	109.34%	99.64%	94.31%	82.28%	82.10%		#DIV/0!	<-Median->	3	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$6,020.6	$6,886.3	$6,859.1	$7,869.6	$8,957.2	$10,897.0	$10,983	<-12 mths	0.79%		81.00%	<-Total Growth	5	Revenue Growth	81.00%
AEPS Growth								$2.83	$3.10	$3.59	$5.09	$5.75	$6.90	$6.99	<-12 mths	1.30%		143.82%	<-Total Growth	5	AEPS Growth	143.82%
Net Income Growth								$248.1	$286.5	$276.0	$473.6	$431.8	$550.0	$574	<-12 mths	4.29%		121.68%	<-Total Growth	5	Net Income Growth	121.68%
Cash Flow Growth								$669.7	$814.3	$1,125.1	$1,060.1	$814.8	$986.3					47.27%	<-Total Growth	5	Cash Flow Growth	47.27%
Dividend Growth								$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	<-12 mths	0.00%		0.00%	<-Total Growth	5	Dividend Growth	0.00%
Stock Price Growth								$58.67	$88.67	$120.59	$183.63	$157.09	$185.74	$213.26	<-12 mths	14.82%		216.58%	<-Total Growth	5	Stock Price Growth	216.58%
Revenue Growth			$1,677.2	$2,349.9	$4,486.8	$4,895.1	$5,356.6	$6,020.6	$6,886.3	$6,859.1	$7,869.6	$8,957.2	$10,897.0	$11,616	<-this year	6.60%		549.71%	<-Total Growth	10	Revenue Growth	549.71%
AEPS Growth			$1.38	$0.98	$1.87	$2.22	$2.28	$2.83	$3.10	$3.59	$5.09	$5.75	$6.90	$6.32	<-this year	-8.43%		400.00%	<-Total Growth	10	AEPS Growth	400.00%
Net Income Growth			$70.2	$62.8	$188.8	$199.1	$213.3	$248.1	$286.5	$276.0	$473.6	$431.8	$550.0	$804	<-this year	46.11%		683.48%	<-Total Growth	10	Net Income Growth	683.48%
Cash Flow Growth			$119.6	$224.7	$203.8	$386.8	$386.8	$669.7	$814.3	$1,125.1	$1,060.1	$814.8	$986.3	$1,297	<-this year	31.45%		724.67%	<-Total Growth	10	Cash Flow Growth	724.67%
Dividend Growth			$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	<-this year	0.00%		0.00%	<-Total Growth	10	Dividend Growth	0.00%
Stock Price Growth			$31.54	$34.86	$42.51	$44.69	$59.91	$58.67	$88.67	$120.59	$183.63	$157.09	$185.74	$238.80	<-this year	28.57%		488.90%	<-Total Growth	10	Stock Price Growth	488.90%
Dividends on Shares	$180.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00	$150.00		$2,445.60	No of Years	18	Total Divs	12/31/05
Paid	$2,632.00	$1,918.00	$3,154.00	$3,486.00	$4,251.00	$4,469.00	$5,991.00	$5,867.00	$8,867.00	$12,059.00	$18,363.00	$15,709.00	$18,574.00	$21,326.00	$21,326.00	$21,326.00		$18,574.00	No of Years	18	Worth	$10.00
Total																		$21,019.60
Dividends on Shares				$48.00	$48.00	$48.00	$48.00	$48.00	$48.00	$48.00	$48.00	$48.00	$48.00	$48.00	$48.00	$48.00		$480.00	No of Years	10	Total Divs	12/31/13
Paid			$1,009.28	$1,115.52	$1,360.32	$1,430.08	$1,917.12	$1,877.44	$2,837.44	$3,858.88	$5,876.16	$5,026.88	$5,943.68	$6,824.32	$6,824.32	$6,824.32		$5,943.68	No of Years	10	Worth	$31.54
Total																		$6,423.68
Graham No. AEPS	$25.69	$21.56	$24.02	$23.14	$35.16	$37.54	$38.35	$44.57	$46.83	$53.88	$67.35	$79.02	$88.78	$94.75	$101.51	$108.10		269.56%	<-Total Growth	10	Graham Price AEPS
Price/GP Ratio Med	1.07	1.10	1.07	1.50	1.13	1.12	1.35	1.49	1.57	1.74	2.21	1.98	1.99	2.18	0.00	0.00		1.54	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.34	1.32	1.32	1.69	1.37	1.29	1.56	1.69	1.93	2.34	2.79	2.29	2.21	2.43	0.00	0.00		1.81	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.79	0.88	0.82	1.31	0.90	0.95	1.14	1.28	1.21	1.14	1.64	1.67	1.76	1.93	0.00	0.00		1.25	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.02	0.89	1.31	1.51	1.21	1.19	1.56	1.32	1.89	2.24	2.73	1.99	2.09	2.25	2.10	1.97		1.73	<-Median->	10	Price/GP Ratio
Prem/Disc Close	2.45%	-11.03%	31.29%	50.63%	20.90%	19.05%	56.20%	31.62%	89.34%	123.83%	172.67%	98.81%	109.22%	125.07%	110.10%	97.28%		72.77%	<-Median->	10	Graham Price
Graham No. EPS	$25.69	$21.56	$24.02	$23.14	$36.81	$35.36	$36.63	$40.88	$43.79	$44.96	$60.07	$66.31	$70.89	$84.95	$93.51	$0.00		195.11%	<-Total Growth	10	Graham Price EPS
Price/GP Ratio Med	1.07	1.10	1.07	1.50	1.08	1.19	1.41	1.62	1.68	2.09	2.48	2.36	2.49	2.43	0.00	#DIV/0!		1.65	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.34	1.32	1.32	1.69	1.30	1.37	1.63	1.84	2.07	2.80	3.12	2.72	2.77	2.70	0.00	#DIV/0!		1.95	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.79	0.88	0.82	1.31	0.86	1.01	1.19	1.40	1.29	1.37	1.83	1.99	2.21	2.15	0.00	#DIV/0!		1.34	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.02	0.89	1.31	1.51	1.15	1.26	1.64	1.44	2.03	2.68	3.06	2.37	2.62	2.51	2.28	#DIV/0!		1.83	<-Median->	10	Price/GP Ratio
Prem/Disc Close	2.45%	-11.03%	31.29%	50.63%	15.47%	26.38%	63.54%	43.53%	102.51%	168.22%	205.68%	136.89%	162.00%	151.04%	128.06%	#DIV/0!		83.02%	<-Median->	10	Graham Price
Price Close	$26.32	$19.18	$31.54	$34.86	$42.51	$44.69	$59.91	$58.67	$88.67	$120.59	$183.63	$157.09	$185.74	$213.26	$213.26	$213.26		488.90%	<-Total Growth	10	Stock Price
Increase	-13.51%	-27.13%	64.44%	10.53%	21.94%	5.13%	34.06%	-2.07%	51.13%	36.00%	52.28%	-14.45%	18.24%	14.82%	0.00%	0.00%		23.85	<-Median->	10	CAPE (10 Yr P/E)
P/E	13.78	16.68	22.86	35.57	20.74	22.69	28.80	24.65	32.72	48.24	45.34	38.79	42.21	33.75	27.86	#DIV/0!		25.92%	<-IRR #YR->	5	Stock Price	216.58%
Trailing P/E	15.48	10.04	27.43	25.26	43.38	21.80	30.41	28.21	37.26	44.50	73.45	38.79	45.86	48.47	33.75	27.86		19.40%	<-IRR #YR->	10	Stock Price	488.90%
CAPE (10 Yr P/E)					18.37	18.71	19.83	21.24	23.85	27.57	32.20	34.04	35.94	35.52	34.78	#DIV/0!		27.63%	<-IRR #YR->	5	Price & Dividend	231.92%
Median 10, 5 Yrs		D.  per yr	2.50%	1.71%	% Tot Ret	11.42%	6.19%	T P/E	$38.02	$44.50	P/E:	$34.15	$42.21					21.90%	<-IRR #YR->	10	Price & Dividend	541.22%
Price 15		D.  per yr	3.08%		% Tot Ret	17.80%						CAPE Diff	41.50%					14.24%	<-IRR #YR->	15	Stock Price
Price 20		D.  per yr	5.15%		% Tot Ret	22.62%												17.62%	<-IRR #YR->	18	Stock Price
Price & Dividend 15																		17.33%	<-IRR #YR->	15	Stock Price
Price & Dividend 20																		22.77%	<-IRR #YR->	18	Stock Price
Price  5								-$58.67	$0.00	$0.00	$0.00	$0.00	$185.74								Price  5
Price 10			-$31.54	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$185.74								Price 10
Price & Dividend 5								-$58.67	$1.50	$1.50	$1.50	$1.50	$187.24								Price & Dividend 5
Price & Dividend 10			-$31.54	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$187.24								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	$185.74								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	$185.74								Price 20
Price & Dividend 15	$1.80	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$185.74								Price & Dividend 15
Price & Dividend 20	$1.80	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$185.74								Price & Dividend 20
Price H/L Median	$27.41	$23.69	$25.69	$34.80	$39.90	$42.08	$51.73	$66.24	$73.50	$93.83	$148.92	$156.36	$176.43	$206.22				586.90%	<-Total Growth	10	Stock Price
Increase	-1.10%	-13.57%	8.44%	35.47%	14.66%	5.48%	22.93%	28.04%	10.97%	27.65%	58.72%	5.00%	12.84%	16.88%				21.25%	<-IRR #YR->	10	Stock Price	586.90%
P/E	14.35	20.60	18.61	35.51	19.46	21.36	24.87	27.83	27.12	37.53	36.77	38.61	40.10	32.64				21.65%	<-IRR #YR->	5	Stock Price	166.37%
Trailing P/E	16.12	12.40	22.33	25.21	40.71	20.53	26.26	31.84	30.88	34.62	59.57	38.61	43.56	46.87				24.20%	<-IRR #YR->	10	Price & Dividend	651.14%
P/E on Running 5 yr Average	15.33	13.50	15.66	24.43	26.70	27.94	30.57	35.01	32.84	40.30	54.27	49.83	49.81	48.37				23.24%	<-IRR #YR->	5	Price & Dividend	179.96%
P/E on Running 10 yr Average					26.46	25.55	30.02	37.51	40.14	49.10	70.08	64.74	64.94	63.44				20.98	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	2.95%	1.60%	% Tot Ret	12.19%	6.87%	T P/E	33.23	38.61	P/E:	31.67	37.53						Count	18	Years of data
			-$25.69	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$176.43
								-$66.24	$0.00	$0.00	$0.00	$0.00	$176.43
			-$25.69	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$1.50	$177.93
								-$66.24	$1.50	$1.50	$1.50	$1.50	$177.93
High Months	Feb	May	Dec	Jun	Oct	Nov	Nov	Jun	Dec	Dec	Nov	Jan	Oct	Mar
Price High	$34.55	$28.38	$31.61	$39.20	$48.01	$48.37	$59.85	$75.26	$90.44	$126.03	$187.61	$180.67	$196.31	$229.78				521.04%	<-Total Growth	10	Stock Price
Increase	13.54%	-17.86%	11.38%	24.01%	22.47%	0.75%	23.73%	25.75%	20.17%	39.35%	48.86%	-3.70%	8.66%	17.05%				20.04%	<-IRR #YR->	10	Stock Price	521.04%
P/E	18.09	24.68	22.91	40.00	23.42	24.55	28.77	31.62	33.37	50.41	46.32	44.61	44.62	36.37				21.14%	<-IRR #YR->	5	Stock Price	160.84%
Trailing P/E	20.32	14.86	27.49	28.41	48.99	23.60	30.38	36.18	38.00	46.51	75.04	44.61	48.47	52.22				24.62	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	41.30	46.51	P/E:	36.69	44.62					44.61	P/E Ratio		Historical High
			-$31.61	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$196.31
								-$75.26	$0.00	$0.00	$0.00	$0.00	$196.31
Low Months	Oct	Dec	Jan	Jan	Jan	Mar	Jan	Apr	Jan	Mar	Feb	May	Jan	Jan
Price Low	$20.26	$18.99	$19.76	$30.39	$31.78	$35.79	$43.61	$57.21	$56.56	$61.62	$110.22	$132.04	$156.55	$182.66				692.26%	<-Total Growth	10	Stock Price
Increase	-18.93%	-6.27%	4.05%	53.80%	4.57%	12.62%	21.85%	31.19%	-1.14%	8.95%	78.87%	19.80%	18.56%	16.68%				22.99%	<-IRR #YR->	10	Stock Price	692.26%
P/E	10.61	16.51	14.32	31.01	15.50	18.17	20.97	24.04	20.87	24.65	27.21	32.60	35.58	28.91				22.30%	<-IRR #YR->	5	Stock Price	173.64%
Trailing P/E	11.92	9.94	17.18	22.02	32.43	17.46	22.14	27.50	23.76	22.74	44.09	32.60	38.65	41.51				17.34	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	25.63	32.60	P/E:	24.34	27.21					10.49	P/E Ratio		Historical Low
			-$19.76	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$156.55
								-$57.21	$0.00	$0.00	$0.00	$0.00	$156.55
Free Cash Flow WSJ					$95.5	$241.9	$279.2	$512.5	$633.7	$1,022.6	$926.0	$627.0	$652.0					582.72%	<-Total Growth	8	Free Cash Flow
Change						153.30%	15.42%	83.56%	23.65%	61.37%	-9.45%	-32.29%	3.99%					$0.20	<-Median->	8	Change
Free Cash Flow MS	$60.0	$76.4	$91.1	$178.9	$99.1	$242.4	$291.3	$542.9	$665.3	$1,032	$939	$648	$806	$809	$997	$1,179		350.53%	<-Total Growth	10	Free Cash Flow
Change	-87.78%	27.33%	19.24%	96.38%	-44.61%	144.60%	20.17%	86.37%	22.55%	55.12%	-9.01%	-30.99%	24.38%	0.33%	23.32%	18.22%		8.22%	<-IRR #YR->	5	Free Cash Flow MS	48.46%
FCF/CF from Op Ratio	0.83	0.80	0.76	0.80	0.49	0.63	0.75	0.81	0.82	0.92	0.89	0.80	0.82	0.62	0.68	#DIV/0!		24.36%	<-IRR #YR->	10	Free Cash Flow MS	784.74%
Dividends paid	$41.60	$42.70	$46.20	$52.40	$67.00	$68.00	$70.40	$78.10	$77.60	$88.30	$80.60	$90.10	$162.20	$187.00	$187.00	$187.00		251.08%	<-Total Growth	10	Dividends paid
Percentage paid					67.61%	28.05%	24.17%	14.39%	11.66%	8.56%	8.58%	13.90%	20.12%	23.12%	18.75%	15.86%		$0.14	<-Median->	9	Percentage paid
5 Year Covrage									19.61%	13.79%	11.38%	10.84%	12.19%	14.37%	16.83%	18.32%					5 Year Coverage
Dividend Coverage Ratio					1.48	3.56	4.14	6.95	8.57	11.69	11.65	7.19	4.97	4.32	5.33	6.30		6.95	<-Median->	9	Dividend Coverage Ratio
5 Year of Coverage									5.10	7.25	8.79	9.23	8.20	6.96	5.94	5.46					5 Year of Coverage
								-$543	$0	$0	$0	$0	$806
			-$91	$0	$0	$0	$0	$0	$0	$0	$0	$0	$806
Free Cash Flow WSP	$60.0	$89.5	$91.1	$178.9	$197.0	$244.9	$296.1	$547.4	$441.6	$735.3	$646.1	$309.0	$433.1	$809	$997			375.41%	<-Total Growth	10	Free Cash Flow	Company
Change		49.17%	1.79%	96.38%	10.12%	24.31%	20.91%	84.87%	-19.33%	66.51%	-12.13%	-52.17%	40.16%	86.72%	23.32%			-4.58%	<-IRR #YR->	5	Free Cash Flow WSP	Mkt Sc
FCF per Share	$2.29	$2.22	$1.76	$2.79	$2.13	$2.43	$2.89	$5.26	$4.20	$6.68	$5.55	$2.57	$3.48	$6.49	$8.00			16.87%	<-IRR #YR->	10	Free Cash Flow WSP	goes with
FCF/CF from Op Ratio	82.72%	93.23%	76.17%	79.62%	96.66%	63.31%	76.55%	81.74%	54.23%	65.35%	60.95%	37.92%	43.91%	62.38%	68.38%			97.80%	<-Total Growth	10	FCF per Share	Company
Dividends paid	$41.60	$42.70	$46.20	$52.40	$67.00	$68.00	$70.40	$78.10	$77.60	$88.30	$80.60	$90.10	$162.20	$187.00	$187.00			251.08%	<-Total Growth	10	Dividends paid
Percentage paid	69.33%	47.71%	50.71%	29.29%	34.01%	27.77%	23.78%	14.27%	17.57%	12.01%	12.47%	29.16%	37.45%	23.12%	18.75%			$0.26	<-Median->	10	Percentage paid
5 Year Covrage					40.54%	34.48%	30.16%	22.94%	20.91%	16.88%	14.81%	15.48%	19.45%	20.74%	22.13%						5 Year Coverage
Dividend Coverage Ratio	1.44	2.10	1.97	3.41	2.94	3.60	4.21	7.01	5.69	8.33	8.02	3.43	2.67	4.32	5.33			3.90	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage					2.47	2.90	3.32	4.36	4.78	5.92	6.75	6.46	5.14	4.82	4.52						5 Year of Coverage
								-$547	$0	$0	$0	$0	$433
			-$91	$0	$0	$0	$0	$0	$0	$0	$0	$0	$433
Market Cap	$859	$979	$1,652	$3,088	$4,219	$4,530	$6,180	$6,128	$9,393	$13,691	$21,628	$19,550	$23,155	$26,586	$26,586	$26,586		649.79%	<-Total Growth	10	Market Cap
Diluted # of Shares in Million	26.233	40.312	51.843	64.024	92.325	100.920	102.576	104.392	105.614	110.263	116.902	120.709	124.952	124.952	124.952			141.02%	<-Total Growth	10	Diluted
Change	20.60%	53.67%	28.60%	23.49%	44.20%	9.31%	1.64%	1.77%	1.17%	4.40%	6.02%	3.26%	3.51%	0.00%	0.00%			3.96%	<-Median->	10	Change
Difference Diluted/Basic	0.00%	0.00%	0.00%	0.00%	-0.05%	-0.04%	-0.12%	-0.23%	-0.36%	-0.22%	-0.36%	-0.26%	-0.28%	-0.28%	-0.28%			-0.23%	<-Median->	10	Difference Diluted/Basic
Average # of Sh in Million	26.233	40.312	51.843	64.024	92.280	100.884	102.449	104.150	105.235	110.021	116.480	120.400	124.604	124.604	124.604			140.35%	<-Total Growth	10	Basic
Increase	44.91%	53.67%	28.60%	23.49%	44.13%	9.32%	1.55%	1.66%	1.04%	4.55%	5.87%	3.37%	3.49%	0.00%	0.00%			4.02%	<-Median->	10	Change
Difference	24.4%	26.7%	1.0%	38.4%	7.6%	0.5%	0.7%	0.3%	0.7%	3.2%	1.1%	3.4%	0.0%	0.0%	0.0%			0.91%	<-Median->	10	Difference
# of Share in Millions	32.638	51.056	52.381	88.589	99.256	101.371	103.161	104.441	105.933	113.534	117.783	124.454	124.664	124.664	124.664	124.664		9.06%	<-IRR #YR->	10	Shares	137.99%
Change	80.28%	56.43%	2.59%	69.12%	12.04%	2.13%	1.77%	1.24%	1.43%	7.18%	3.74%	5.66%	0.17%	0.00%	0.00%	0.00%		3.60%	<-IRR #YR->	5	Shares	19.36%
CF from Operations $Million	$72.5	$96.0	$119.6	$224.7	$203.8	$386.8	$386.8	$669.7	$814.3	$1,125.1	$1,060.1	$814.8	$986.3	$1,296.5	$1,458.6			724.67%	<-Total Growth	10	Cash Flow
Increase	18.72%	32.35%	24.58%	87.88%	-9.30%	89.79%	0.00%	73.14%	21.59%	38.17%	-5.78%	-23.14%	21.05%	31.45%	12.50%			S. Iss	DRIP
5 year Running Average	$51.3	$64.1	$80.4	$114.8	$143.3	$206.2	$264.3	$374.4	$492.3	$676.5	$811.2	$896.8	$960.1	$1,056.6	$1,123.3			1094.73%	<-Total Growth	10	CF 5 Yr Running
CFPS	$2.22	$1.88	$2.28	$2.54	$2.05	$3.82	$3.75	$6.41	$7.69	$9.91	$9.00	$6.55	$7.91	$10.40	$11.70			246.51%	<-Total Growth	10	Cash Flow per Share
Increase	-34.15%	-15.40%	21.43%	11.09%	-19.05%	85.83%	-1.73%	71.02%	19.88%	28.92%	-9.18%	-27.26%	20.84%	31.45%	12.50%			23.49%	<-IRR #YR->	10	Cash Flow	724.67%
5 year Running Average	$2.73	$2.61	$2.53	$2.46	$2.20	$2.51	$2.89	$3.71	$4.74	$6.31	$7.35	$7.91	$8.21	$8.75	$9.11			8.05%	<-IRR #YR->	5	Cash Flow	47.27%
P/CF on Med Price	12.33	12.60	11.25	13.72	19.43	11.03	13.80	10.33	9.56	9.47	16.55	23.88	22.30	19.83	0.00			13.23%	<-IRR #YR->	10	Cash Flow per Share	246.51%
P/CF on Closing Price	11.84	10.20	13.81	13.74	20.70	11.71	15.98	9.15	11.54	12.17	20.40	23.99	23.48	20.51	18.23			4.29%	<-IRR #YR->	5	Cash Flow per Share	23.38%
															49.05%	Diff M/C		12.48%	<-IRR #YR->	10	CFPS 5 yr Running	224.16%
Excl.Working Capital CF	$17.0	$8.2	-$31.8	-$65.1	$149.5	$49.4	$96.6	-$100.5	$108.9	-$249.0	$101.1	$470.4	$620.1	$0.0	$0.0			17.20%	<-IRR #YR->	5	CFPS 5 yr Running	121.12%
CF fr Op $M WC	$89.6	$104.2	$87.8	$159.6	$353.3	$436.2	$483.4	$569.2	$923.2	$876.1	$1,161.2	$1,285.2	$1,606.4	$1,296.5	$1,458.6			1729.61%	<-Total Growth	10	Cash Flow less WC
Increase	9.60%	16.32%	-15.74%	81.78%	121.37%	23.46%	10.82%	17.75%	62.19%	-5.10%	32.54%	10.68%	24.99%	-19.29%	12.50%			33.73%	<-IRR #YR->	10	Cash Flow less WC	1729.61%
5 year Running Average	$69.6	$82.4	$87.3	$104.6	$158.9	$228.2	$304.1	$400.3	$553.1	$657.6	$802.6	$963.0	$1,170.4	$1,245.1	$1,361.6			23.06%	<-IRR #YR->	5	Cash Flow less WC	182.22%
CFPS Excl. WC	$2.74	$2.04	$1.68	$1.80	$3.56	$4.30	$4.69	$5.45	$8.71	$7.72	$9.86	$10.33	$12.89	$10.40	$11.70			29.64%	<-IRR #YR->	10	CF less WC 5 Yr Run	1241.37%
Increase	-39.21%	-25.64%	-17.87%	7.48%	97.58%	20.89%	8.90%	16.31%	59.91%	-11.46%	27.76%	4.75%	24.78%	-19.29%	12.50%			23.93%	<-IRR #YR->	5	CF less WC 5 Yr Run	192.36%
5 year Running Average	$3.77	$3.55	$3.00	$2.56	$2.36	$2.68	$3.21	$3.96	$5.34	$6.17	$7.29	$8.41	$9.90	$10.24	$11.03			22.63%	<-IRR #YR->	10	CFPS - Less WC	668.76%
P/CF on Med Price	9.98	11.61	15.32	19.31	11.21	9.78	11.04	12.15	8.43	12.16	15.10	15.14	13.69	19.83	0.00			18.78%	<-IRR #YR->	5	CFPS - Less WC	136.44%
P/CF on Closing Price	9.59	9.40	18.82	19.35	11.94	10.39	12.79	10.77	10.17	15.63	18.63	15.21	14.41	20.51	18.23			12.68%	<-IRR #YR->	10	CFPS 5 yr Running	229.87%
*Operational Cash Flow per share			CF/-WC	P/CF Med	10 yr	13.76	5 yr	16.55	P/CF Med	10 yr	12.16	5 yr	13.69		68.69%	Diff M/C		20.11%	<-IRR #YR->	5	CFPS 5 yr Running	150.02%
			-52.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	124.7								Shares
								-104.4	0.0	0.0	0.0	0.0	124.7								Shares
			-$119.6	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$986.3								Cash Flow
								-$669.7	$0.0	$0.0	$0.0	$0.0	$986.3								Cash Flow
			-$2.28	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.91								Cash Flow per Share
								-$6.41	$0.00	$0.00	$0.00	$0.00	$7.91								Cash Flow per Share
			-$2.53	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.21								CFPS 5 yr Running
								-$3.71	$0.00	$0.00	$0.00	$0.00	$8.21								CFPS 5 yr Running
			-$87.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,606.4								Cash Flow less WC
								-$569.2	$0.0	$0.0	$0.0	$0.0	$1,606.4								Cash Flow less WC
			-$87.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,170.4								CF less WC 5 Yr Run
								-$400.3	$0.0	$0.0	$0.0	$0.0	$1,170.4								CF less WC 5 Yr Run
			-$1.68	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$12.89								CFPS - Less WC
								-$5.45	$0.00	$0.00	$0.00	$0.00	$12.89								CFPS - Less WC
			-$3.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$9.90								CFPS 5 yr Running
								-$3.96	$0.00	$0.00	$0.00	$0.00	$9.90								CFPS 5 yr Running
Change in non-cash working capital items				$90.5	-$117.3
Change inTrade, prepaid and other rec						$93.1	-$59.4	-$7.1	-$11.0	$141.0	-$142.1	-$291.9	-$119.9
Chge in Costs & Anticipated profits excess of billing						-$16.4	-$48.2	$94.9	$33.0	$37.0	-$107.8	-$299.7	-$291.7
Change in Accts Pay and accrued liab						-$43.9	$86.4	$26.0	$9.3	$98.5	$275.2	$179.2	-$46.2
Change in Billings in costs & anticipated profits						-$35.6	-$16.6	$60.6	-$60.4	$77.0	$7.6	$127.7	$172.1
Income taxes paid				-$25.4	-$32.2	-$46.6	-$58.8	-$73.9	-$79.8	-$104.5	-$134.0	-$185.7	-$334.4
Sum			$31.8	$65.1	-$149.5	-$49.4	-$96.6	$100.5	-$108.9	$249.0	-$101.1	-$470.4	-$620.1
Google -> TD Bank			$31.8	$65.1	-$149.5	-$49.4	-$97	$101	-$109	$249	-$101	-$470	-$620					TD agrees with google other years.
Difference			$0.0	$0.0	$0.0	$0.0	$0	-$1	$0	$0	$0	$0	$0
OPM	11.13%	7.63%	5.93%	7.74%	3.36%	6.06%	5.57%	8.47%	9.13%	12.78%	10.31%	6.83%	6.83%	8.89%				15.16%	<-Total Growth	10	OPM
Increase	5.70%	-31.39%	-22.29%	30.50%	-56.59%	80.40%	-8.10%	51.99%	7.85%	39.93%	-19.30%	-33.79%	0.05%	30.06%					Should increase		or be stable.
Diff from Median	52.7%	4.8%	-18.6%	6.2%	-53.9%	-16.8%	-23.5%	16.2%	25.3%	75.4%	41.5%	-6.3%	-6.2%	21.9%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	7.29%	5 Yrs	9.13%					should be zero,	it is a check		on calculations
														$1,950	<-12 mths	1.47%
Adjusted EBITDA	$89.7	$125.4	$180.6	$253.5	$441.5	$499.0	$555.2	$660.0	$1,036.8	$1,053.7	$1,322.5	$1,530.2	$1,921.3	$2,115	$2,307	$2,448		963.84%	<-Total Growth	10	Adjusted EBITDA
Change		39.80%	44.02%	40.37%	74.16%	13.02%	11.26%	18.88%	57.09%	1.63%	25.51%	15.71%	25.56%	10.08%	9.08%	6.11%		22.19%	<-Median->	10	Change
Margin	13.76%	9.97%	8.96%	8.73%	7.28%	7.82%	8.00%	8.35%	11.63%	11.97%	12.87%	12.82%	13.31%	14.49%	14.98%	#DIV/0!		10.18%	<-Median->	10	Margin
Long Term Debt					$846.8	$914.2	$882.4	$1,461.2	$1,091.9	$227.3	$1,479.3	$2,781.1	$3,058.3	$3,058.3				#DIV/0!	<-Total Growth	8	Debt	Type
Change						7.96%	-3.48%	65.59%	-25.27%	-79.18%	550.81%	88.00%	9.97%	0.00%				8.96%	<-Median->	8	Change	Lg Term R
Debt/Market Cap Ratio					0.20	0.20	0.14	0.24	0.12	0.02	0.07	0.14	0.13	0.12				0.14	<-Median->	9	Debt/Market Cap Ratio	Intang/GW
Assets/Current Liabilities					3.00	3.09	2.89	2.97	2.86	2.80	2.97	3.22	3.31	3.31				2.97	<-Median->	9	Assets/Current Liabilities	Liquidity
Debt to Cash Flow (Years)					4.16	2.36	2.28	2.18	1.34	0.20	1.40	3.41	3.10	2.36				2.28	<-Median->	9	Debt to Cash Flow (Years)	Liq. + CF
																						Debt Ratio
Intangibles	$76.00	$157.10	$146.40	$375.0	$406.6	$355.7	$355.2	$355.2	$355.4	$275.5	$549.9	$1,102.6	$1,104.1	$1,104.1				654.17%	<-Total Growth	10	Intangibles	Leverage
Goodwill	$199.70	$697.80	$734.60	$1,985.1	$2,734.3	$2,783.6	$2,979.0	$2,979.0	$3,568.8	$3,731.9	$4,762.3	$6,792.2	$7,155.8	$7,155.8				874.11%	<-Total Growth	10	Goodwill	D/E Ratio
Total	$275.7	$854.9	$881.0	$2,360.1	$3,140.9	$3,139.3	$3,334.2	$3,334.2	$3,924.2	$4,007.4	$5,312.2	$7,894.8	$8,259.9	$8,259.9				837.56%	<-Total Growth	10	Total
Change		210.08%	3.05%	167.89%	33.08%	-0.05%	6.21%	0.00%	17.70%	2.12%	32.56%	48.62%	4.62%	0.00%				11.95%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.32	0.87	0.53	0.76	0.74	0.69	0.54	0.54	0.42	0.29	0.25	0.40	0.36	0.31				0.48	<-Median->	10	Intangible/Market Cap Ratio
Current Assets	$408.86	$807.2	$825.4	$2,128.0	$2,592.5	$2,506.0	$2,669.6	$3,247.0	$3,256.6	$3,300.7	$4,340.8	$5,034.2	$5,417.1	$5,417.1				Liquidity ratio of 1.5 and up, best
Current Liabilities	$158.07	$522.1	$546.6	$1,633.9	$2,052.4	$1,981.6	$2,254.4	$2,613.9	$3,036.0	$3,159.7	$3,791.5	$4,615.2	$4,710.6	$4,710.6				1.17	<-Median->	10	Ratio
Liquidity	2.59	1.55	1.51	1.30	1.26	1.26	1.18	1.24	1.07	1.04	1.14	1.09	1.15	1.15				1.09	<-Median->	5	Ratio
Liq. with CF aft div	2.67	1.58	1.59	1.36	1.29	1.38	1.29	1.44	1.29	1.35	1.38	1.23	1.32	1.39				1.32	<-Median->	5	Ratio
Liq. CF re  Inv+Div	2.25	0.84	1.51	0.64	1.06	1.20	1.10	1.14	1.16	1.27	1.02	0.78	1.19	1.39				1.16	<-Median->	5	Ratio
Curr Long Term Debt								$56.8	$307.8	$296.9	$297.4	$173.4	$204.2	$204.2
Liquidity Less CLTD								1.27	1.19	1.15	1.24	1.13	1.20	1.20
Liq. with CF aft div								1.44	1.41	1.46	1.47	1.26	1.36	1.43
Assets	$726.05	$1,812.0	$1,859.9	$4,943.1	$6,167.1	$6,128.7	$6,523.6	$7,766.6	$8,676.1	$8,837.4	$11,250.4	$14,841.7	$15,583.1	$15,583.1				Debt Ratio of 1.5 and up, best
Liabilities	$224.68	$892.9	$886.3	$2,794.1	$3,255.4	$3,268.2	$3,564.6	$4,506.9	$5,344.2	$4,756.6	$6,585.2	$8,832.6	$9,249.7	$9,249.7				1.75	<-Median->	10	Ratio
Debt Ratio	3.23	2.03	2.10	1.77	1.89	1.88	1.83	1.72	1.62	1.86	1.71	1.68	1.68	1.68				1.68	<-Median->	5	Ratio
Total Book Value	$501.4	$919.1	$973.7	$2,149.0	$2,911.7	$2,860.5	$2,959.0	$3,259.7	$3,331.9	$4,080.8	$4,665.2	$6,009.1	$6,333.4	$6,333.4				550.47%	<-Total Growth	10	Total Book Value
NCI	$0.1	$2.0	$0.1	-$2.8	-$4.7	$0.9	$0.9	$0.7	$1.1	$1.0	$0.7	$3.1	$4.5	$4.5							NCI
Book Value	$501.3	$917.1	$973.6	$2,151.8	$2,916.4	$2,859.6	$2,958.1	$3,259.0	$3,330.8	$4,079.8	$4,664.5	$6,006.0	$6,328.9	$6,328.9	$6,328.90	$6,328.90		550.07%	<-Total Growth	10	Book Value
Book Value per share	$15.36	$17.96	$18.59	$24.29	$29.38	$28.21	$28.67	$31.20	$31.44	$35.93	$39.60	$48.26	$50.77	$50.77	$50.77	$50.77		173.15%	<-Total Growth	10	Book Value per Share
Change	2.56%	16.95%	3.47%	30.69%	20.97%	-3.99%	1.65%	8.82%	0.76%	14.29%	10.21%	21.86%	5.20%	0.00%	0.00%	0.00%		131.08%	P/B Ratio		Current/Historical Median
P/B Ratio (Median)	1.78	1.32	1.38	1.43	1.36	1.49	1.80	2.12	2.34	2.61	3.76	3.24	3.48	4.06	0.00	0.00		1.82	P/B Ratio		Historical Median
P/B Ratio (Close)	1.71	1.07	1.70	1.44	1.45	1.58	2.09	1.88	2.82	3.36	4.64	3.26	3.66	4.20	4.20	4.20		10.57%	<-IRR #YR->	10	Book Value per Share	173.15%
Change	-15.66%	-37.69%	58.92%	-15.43%	0.81%	9.50%	31.88%	-10.01%	49.99%	19.00%	38.17%	-29.80%	12.40%	14.82%	0.00%	0.00%		10.22%	<-IRR #YR->	5	Book Value per Share	62.70%
Leverage (A/BK)	1.45	1.97	1.91	2.30	2.12	2.14	2.20	2.38	2.60	2.17	2.41	2.47	2.46	2.46				2.34	<-Median->	10	A/BV
Debt/Equity Ratio	0.45	0.97	0.91	1.30	1.12	1.14	1.20	1.38	1.60	1.17	1.41	1.47	1.46	1.46				1.34	<-Median->	10	Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities)									P/BV	10 yr Med	2.23	5 yr Med	3.24		88.36%	Diff M/C		2.13	Historical	18	A/BV
			-$18.59	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$50.77
								-$31.20	$0.00	$0.00	$0.00	$0.00	$50.77
Comprehensive Income	$50.13	$59.60	$103.90	$47.10	$472.80	$18.3	$166.5	$378.1	$140.0	$273.5	$352.9	$538.9	$478.0					360.06%	<-Total Growth	10	Comprehensive Income
NCI	$0.01	$0.20	$2.70	-$0.60	$1.00	-$0.4	$0.0	$0.7	-$0.8	$1.4	$0.5	$2.9	$3.0					11.11%	<-Total Growth	10	NCI
Shareholders	$50.12	$59.40	$101.20	$47.70	$471.80	$18.7	$166.5	$377.4	$140.8	$272.1	$352.4	$536.0	$475.0					369.37%	<-Total Growth	10	Comprehensive Income
Increase	62.53%	18.51%	70.37%	-52.87%	889.10%	-96.04%	790.37%	126.67%	-62.69%	93.25%	29.51%	52.10%	-11.38%					29.51%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$31.23	$40.05	$54.53	$57.85	$146.04	$139.8	$161.2	$216.4	$235.0	$195.1	$261.8	$335.7	$355.3					16.72%	<-IRR #YR->	10	Comprehensive Income	369.37%
ROE	10.0%	6.5%	10.4%	2.2%	16.2%	0.7%	5.6%	11.6%	4.2%	6.7%	7.6%	8.9%	7.5%					4.71%	<-IRR #YR->	5	Comprehensive Income	25.86%
5Yr Median	11.2%	11.2%	10.4%	10.0%	10.0%	6.5%	5.6%	5.6%	5.6%	5.6%	6.7%	7.6%	7.5%					20.61%	<-IRR #YR->	10	5 Yr Running Average	551.49%
% Difference from NI	0.1%	28.3%	44.2%	-24.0%	149.9%	-90.6%	-21.9%	52.1%	-50.9%	-1.4%	-25.6%	24.1%	-13.6%					10.42%	<-IRR #YR->	5	5 Yr Running Average	64.15%
Median Values										Diff	5, 10 yr	-17.8%	-13.6%					7.5%	<-Median->	5	Return on Equity
			-$101.2	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$475.0
								-$377.4	$0.0	$0.0	$0.0	$0.0	$475.0
			-$54.5	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$355.3
								-$216.4	$0.0	$0.0	$0.0	$0.0	$355.3
Current Liability Coverage Ratio	0.57	0.20	0.16	0.10	0.17	0.22	0.21	0.22	0.30	0.28	0.31	0.28	0.34	0.28							CFO / Current Liabilities
5 year Median	0.57	0.56	0.56	0.20	0.17	0.17	0.17	0.21	0.22	0.22	0.28	0.28	0.30	0.28				0.25	<-Median->	10	Current Liability Cov Ratio
Asset Efficiency Ratio	12.34%	5.75%	4.72%	3.23%	5.73%	7.12%	7.41%	7.33%	10.64%	9.91%	10.32%	8.66%	10.31%	8.32%							CFO / Total Assets
5 year Median	13.31%	13.31%	12.34%	5.75%	5.73%	5.73%	5.73%	7.12%	7.33%	7.41%	9.91%	9.91%	10.31%	9.91%				8.0%	<-Median->	10	Return on Assets
Return on Assets ROA	6.9%	2.6%	3.8%	1.3%	3.1%	3.2%	3.3%	3.2%	3.3%	3.1%	4.2%	2.9%	3.5%	5.2%				Net	Income/Assets		Return on Assets
5Yr Median	5.8%	5.8%	5.0%	3.8%	3.1%	3.1%	3.2%	3.2%	3.2%	3.2%	3.3%	3.2%	3.3%	3.5%				3.2%	<-Median->	10	Asset Efficiency Ratio
Return on Equity ROE	10.0%	5.0%	7.2%	2.9%	6.5%	7.0%	7.2%	7.6%	8.6%	6.8%	10.2%	7.2%	8.7%	12.7%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	11.2%	11.2%	10.0%	7.2%	6.5%	6.5%	7.0%	7.0%	7.2%	7.2%	7.6%	7.6%	8.6%	8.7%				7.2%	<-Median->	10	Return on Equity
														$574	<-12 mths	4.29%			Estimates		Last 12 months from Qtr
Net Income	$50.06	$46.30	$71.70	$62.2	$188.6	$198.7	$213.3	$248.8	$285.7	$277.4	$474.1	$434.7	$553.0					671.27%	<-Total Growth	10	Earnings
NCI	$0.004	$0.00	$1.50	-$0.6	-$0.2	-$0.4	$0.0	$0.7	-$0.8	$1.4	$0.5	$2.9	$3.0					100.00%	<-Total Growth	10	NCI
Shareholders	$50.05	$46.30	$70.20	$62.8	$188.8	$199.1	$213.3	$248.1	$286.5	$276.0	$473.6	$431.8	$550.0	$804	$986			683.48%	<-Total Growth	10	Net Income
Increase	62.30%	-7.50%	51.62%	-10.54%	200.64%	5.46%	7.13%	16.32%	15.48%	-3.66%	71.59%	-8.83%	27.37%	46.11%	22.64%			EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$30.6	$36.8	$45.7	$52.0	$83.6	$113.4	$146.8	$182.4	$227.2	$244.6	$299.5	$343.2	$403.6	$507.0	$648.9			22.86%	<-IRR #YR->	10	Net Income
Operating Cash Flow	$72.54	$96.00	$119.60	$224.7	$203.8	$386.8	$386.8	$669.7	$814.3	$1,125.1	$1,060.1	$814.8	$986.3					17.26%	<-IRR #YR->	5	Net Income
Investment Cash Flow	-$29.40	-$459.80	-$26.80	-$1,838.6	-$436.2	-$309.1	-$394.5	-$678.1	-$322.1	-$185.3	-$1,344.9	-$2,682.7	-$510.4					24.34%	<-IRR #YR->	10	5 Yr Running Ave.
Total Accruals	$6.92	$410.10	-$22.60	$1,676.7	$421.2	$121.4	$221.0	$256.5	-$205.7	-$663.8	$758.4	$2,299.7	$74.1					17.21%	<-IRR #YR->	5	5 Yr Running Ave.
Total Assets	$726.05	$1,812.00	$1,859.90	$4,943.1	$6,167.1	$6,128.7	$6,523.6	$7,766.6	$8,676.1	$8,837.4	$11,250.4	$14,841.7	$15,583.1						Balance Sheet		Assets
Accruals Ratio	0.95%	22.63%	-1.22%	33.92%	6.83%	1.98%	3.39%	3.30%	-2.37%	-7.51%	6.74%	15.49%	0.48%					0.48%	<-Median->	5	Ratio
EPS/CF Ratio	0.70	0.56	0.82	0.54	0.58	0.46	0.44	0.44	0.31	0.32	0.41	0.39	0.34					0.42	<-Median->	10	EPS/CF Ratio
			-$70.2	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$550.0
								-$248.1	$0.0	$0.0	$0.0	$0.0	$550.0
			-$45.7	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$403.6
								-$182.4	$0.0	$0.0	$0.0	$0.0	$403.6
Change in Close	-13.51%	-27.13%	64.44%	10.53%	21.94%	5.13%	34.06%	-2.07%	51.13%	36.00%	52.28%	-14.45%	18.24%	14.82%	0.00%	0.00%			Count	18	Years of data
up/down	down		down		down	down					up	Down	Down						Count	10	55.56%
Meet Prediction?	Yes										Yes	Yes						% right	Count	3	30.00%
Financial. Cash Flow	$73.93	$339.50	-$119.00	$1,689.0	$742.8	-$26.5	-$52.6	$77.7	-$496.3	-$746.3	$790.2	$1,420.7	-$597.4						C F Statement		Financial CF
Total Accruals	-$67.02	$70.60	$96.40	-$12.3	-$321.6	$147.9	$273.6	$178.8	$290.6	$82.5	-$31.8	$879.0	$671.5								Accruals
Accruals Ratio	-9.23%	3.90%	5.18%	-0.25%	-5.21%	2.41%	4.19%	2.30%	3.35%	0.93%	-0.28%	5.92%	4.31%					3.35%	<-Median->	5	Ratio
Cash	$144.03	$121.30	$100.10	$176.3	$202.2	$230.5	$178.6	$253.9	$237.3	$237.3	$926.3	$491.0	$361.9	$361.9							Cash
Cash per Share	$4.41	$2.38	$1.91	$1.99	$2.04	$2.27	$1.73	$2.43	$2.24	$2.09	$7.86	$3.95	$2.90	$2.90				$2.90	<-Median->	5	Cash per Share
Percentage of Stock Price	16.77%	12.39%	6.06%	5.71%	4.79%	5.09%	2.89%	4.14%	2.53%	1.73%	4.28%	2.51%	1.56%	1.36%				2.51%	<-Median->	5	% of Stock Price
Notes:
April 28, 2024.  Last estimates were for $10518M, $11197M, 11233M for Revenue, R13493M, $14172M and $14208M for Revenue, $6.50, $7.49, $8.49 for AEPS,
$5.09, $6.32 2023/4 for EPS,  $1.50, $1.50 2024/5 Dividends, $672M, $853M , $1123M for FCF, $9.80, $7.55 2024/5 for CFPS, $655M, $795M 2024/5 Net Income.
April 30, 2023.  Last estimates were for 2022, 2023 and 2024 of $8620M, $9240M and $9516M for Revenue, $5.67, $6.43 and $7.49 for AEPS,
$4.61, $5.38 and $6.48 for EPS, $1.50, $1.50 and $1.50 for Dividends, $559M, $717M and $822M for FCF, $9.43, $11.30 and $12.50 for CFPS, and $559M, $651M and $778M for Net Income.
April 30, 2022.  Last estimates were for 7813M, $8598M and $8609M for Revenue, $3.98, $4.78 and $4.33 for EPS, $1.50, $1.50 and $1.50 for dividends,
$370M, $647M and $600M for FCF, $6.04 and $9.48 for CFPS for 2021-22, $462M, $561M and $512M for Net Income.
April 27, 2021.  Last estimates were for 2020, 2021 and 2022 of $7244M, $7725M and $7378M for Revenue, $3.63, $4.17 and $4.99 for EPS,
$1.50, $1.50 and $1.50 for Dividends, $364M, $443M and $452M for FCF, $7.26 and $9.13 for CFPS for 2020, 2021 and $42M, $480M for Net Income for 2020 and 2021.
April 24, 2020.  Last estimates were for 2019, 2020 and 2021 for 6872M, $7276M and $7237M for Revenue, $3.37, $3.82 and $4.41 for EPS,
$1.50, $1.50 and $1.50 for Div, $4.98 for CFPS for 2019 and $362M and $396M for Net Income for 2019 and 2020.
April 27. 2019.  Last estimates were for 2018, 2019 and 2020 of $5988M, $6320M and $6390M for Net Revenue, $3.02, $3.34 and $3.86 for EPS,
$4.60 and $4.98 for CFPS for 2018 and 2019 and $310M, $362M and $396M Net Income.
April 22, 2018.  Last estimates were for 2017 and 2018 of $5211M and $5637M for Net Revenue, $2.44 and $2.83 for EPS, $3.95 and $4.61 for CFPS and $250M and $287M for Net Income.
April 26, 2017.  Last estimates were for 2016, 2017 and 2018 of $4943M, $5230M and $5574M for Net Revenue, $2.22, $2.60 and $3.39 for EPS, $1.21 and $1.93 for CFPS for 2016 and 2017 and
$239M and $278M for Net Income for 2016 and 2017.
Difference in Comprehensive Income and Net Income is mostly Currency Translation Adjustment for Subsidiaries functioning in non CDN$ and translated at statement time.
May 7, 2016.  Last estimates were for 2015 and 2016 of $4381M, $4659M and $5970M for 2015, 2016 and 2017 for Net Revenue, $2.05 and $2.57 for EPS, $3.32 and $3.89 for CFPS and $183M and $253M for Net Income.
June 1, 2015.  Last estimates were for 2014 and 2015 of $2010.6M, $2263.5M for Revenue, $1.77 and $2.16 for EPS, $2.69 and $3.18 for CFPS and Net Income of $108M and $132M for Net Income.
May 24, 2014.  Last estimates were for 2013 and 2014 of $1668M and $1755M for Revenue, $1.54 and $1.83 for EPS, $2.67 and 2.91 for CFPS.
There is a name changed from Genivar Inc to WSP Global Inc.  TSX symbol change also from GNV to WSP.  Seems to be effective Tuesday December 31, 2013 that shareholders  received one share of WSP Global for each Genivar share.
May 25, 2013.  Last estimates were for 2012 and 2013 of $1000M and $1691M for Revenue, $1.63 and $1.89 for EPS and $2.90 for 2012 CFPS.
The company bought WSP Group last year and now wants to rename to the company to WSP Global.
May 12, 2012.  Last estimates I got were for 2011 and 2012 of $533.9M and $591.6M for revenues, $1.71 and $2.05 for EPS and $2.50 and $2.90 for CF.
Shares increased in 2011 for two reasons: 1. to buy out non-controling interest and to raise money.
Earnings in 2011 included one-time deferred income tax recovery in 2011 resulting from a change in legal structure.  Without it earnings would have been $1.63
Jan 1, 2011.  Genivar Income Fund (GNV.UN) becomes Genivar Inc. (GNV)
Genvar Income Trust was started 25 May 2006
Sector:
Construction, Industrial
What should this stock accomplish?
Solid dividend and hopefully future growth in dividends.  Expect volitility because of the industry this company is in.
Would I buy this company and Why.
I have this company and will continue to hold it.  I expect that it will become a dividend growth company again.
Why am I following this stock.
This company used to be called Genivar. Genivar was in an article I read so I investigated it and decided to buy.
Why I bought this stock.
In Sept 2011 I rationalized my portfolio.  I sold stocks that did not make it into my core and bought stocks that could of the same type.  In this case selling Stantec and buying Genivar.
In October 2011 I wanted to sell Enerflex because it is not a company I bought but a distribution from Toromont.  I bought more Genivar, now called WSP Global.
Dividends
Dividends are paid in Cycle 1, that is in January, April, July and October.  Dividends are declared in one month and paid around mid-month of the following month.
For example, the dividedn paid on October 15, 2013 was declared for shareholders of record of September 30, 2013.
How they make their money.
WSP Global Inc provides engineering and design services to clients in the Transportation and Infrastructure, Property and Buildings, Environment, Power and Energy,
Resources, and Industry sectors. It also offers strategic advisory services. The firm operates through four reportable segments namely, Canada, Americas (United States
and Latin America), EMEIA (Europe, Middle East, India and Africa), and APAC (Asia Pacific, comprising Australia, New Zealand and Asia).
KEEP EYE ON DIVIDENDS.  THEY MAY NOT DO FUTURE INCREASES.
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.
http://www.theglobeandmail.com/globe-investor/personal-finance/ted-rechtshaffen/an-opportune-time-to-create-a-great-portfolio/article2167685/
Build your own pension with top dividend stocks
So where are we today? Can we find some examples of great stocks to build a pension portfolio?
As an example, below are six profitable, growing companies that have a dividend payout ratio of less than 80 per cent and whose dividend yield has grown over 25 per cent from six months ago:
Not true for Genivar, but they did pay a special dividend in 2011, which brought the dividend paid this year to 20% more than paid last year.
Company Name, Dividend Yield
• Canfor Pulp Products (CFX-T15.40-0.09-0.58%), 10.5 per cent
• Genivar (GNV-T24.70-0.44-1.75%), 5.9 per cent
• Just Energy (JE-T11.89-0.06-0.50%), 10.3 per cent
• Cellcom Israel (CEL-N21.750.301.40%) (U.S.) 12.8 per cent
• Greif Inc. (GEF-N48.08-0.59-1.21%) (U.S.) 5.4 per cent
• First Niagara Financial Group(FNFG-Q10.46-0.29-2.70%) (U.S.) 6.1 per cent
All Canadian companies mentioned above have a market capitalization of at least $500-million, and the U.S. companies have a market capitalization of at least $1-billion.
As of December 31, 2010, the shareholders of GENIVAR Inc. (the "Shareholders") hold a 33.35% indirect interest in the Fund and the unitholders (the "Unitholders")
hold a 66.65% direct interest in the Fund. Under the Arrangement, Unitholders will receive, for each unit of the Fund held, one common share of New GENIVAR for
an aggregate of 18,103,589 common shares in New GENIVAR and the Shareholders will receive an aggregate of 7,908,294 common shares of New GENIVAR in
exchange for their 33.35% indirect interest in the Fund. As of January 1st, 2011, there will be 26,011,883 common shares of New GENIVAR outstanding and the
former Shareholders and the former Unitholders will respectively hold a 30.40% and 69.60% interest in New GENIVAR.
A much better write up on this company is at this link.
http://canadiandividendstock.com/genivar-gnv/
Shares; '%, Value $M	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M			Shares	%, Val $M			Change
Date	2016	April 26	2017	April 22	2018	April 27	2019	April 24	2020	April 27	2021	April 30	2022	April 30	2023			April 28	2024		Global Team
L'Heureux, Alexandre	0.02%	0.020	0.02%	0.024	0.02%	0.027	0.03%	0.031	0.03%	0.035	0.03%	0.037	0.03%	0.039	0.03%			0.041	0.03%			4.67%
CEO - Shares - Amount	$0.813		$1.221		$1.405		$2.369		$3.746		$6.359		$5.786		$7.213				$8.668
Options - percentage	0.18%	0.301	0.29%	0.669	0.64%	0.476	0.45%	0.585	0.52%	0.667	0.57%	0.610	0.49%	0.714	0.57%			0.765	0.61%			7.22%
Options - amount	$8.161		$18.062		$39.238		$42.196		$70.552		$122.566		$95.790		$132.534				$163.154
Michaud, Alain								0.001	0.00%	0.003	0.00%	0.004	0.00%	0.005	0.00%			0.006	0.00%			19.46%
CFO - Shares - Amount									$0.155		$0.481		$0.587		$0.887				$1.216
Options - percentage								0.048	0.04%	0.075	0.06%	0.076	0.06%	0.108	0.09%			0.153	0.12%			41.27%
Options - amount									$5.820		$13.804		$12.004		$20.110				$32.618
Roy, Bruno		0.001	0.00%	0.003	0.00%	0.005	0.00%	0.005	0.00%												Last updated Oct 2019
CFO - Shares - Amount			$0.045		$0.196		$0.439		$0.598
Options - percentage		0.036	0.03%	0.063	0.06%	0.104	0.10%	0.109	0.10%
Options - amount			$2.158		$3.680		$9.191		$13.143
Dumas, Marie-Claude										0.000	0.00%	0.000	0.00%	0.000	0.00%			0.001	0.00%		Not in 2020	29.58%
Officer - Shares - Amount											$0.028		$0.044		$0.076				$0.113
Options - percentage										0.017	0.01%	0.033	0.03%	0.048	0.04%			0.054	0.04%			13.03%
Options - amount											$3.173		$5.258		$8.831				$11.461
Fortier, Philippe														0.004	0.00%			0.004	0.00%			21.92%
Officer - Shares - Amount															$0.651				$0.911
Options - percentage														0.069	0.06%			0.074	0.06%			7.00%
Options - amount															$12.824				$15.755
Shoiry, Pierre	0.62%									0.632	0.54%	0.500	0.40%	0.500	0.40%			0.500	0.40%		Shown as Director in 2022	-0.01%
Director- Shares - Amount	$28.249										$116.105		$78.556		$92.884				$106.630
Options - percentage	0.39%									0.017	0.01%	0.019	0.02%	0.022	0.02%			0.024	0.02%			11.54%
Options - amount	$17.768										$3.132		$3.024		$4.059				$5.199
Carriere, Louis-Phillippe				0.003	0.00%	0.003	0.00%	0.003	0.00%	0.003	0.00%	0.003	0.00%	0.003	0.00%			0.003	0.00%			0.00%
Director - Shares - Amount					$0.182		$0.275		$0.374		$0.569		$0.487		$0.576				$0.661
Options - percentage				0.003	0.00%	0.006	0.01%	0.009	0.01%	0.011	0.01%	0.013	0.01%	0.014	0.01%			0.016	0.01%			11.16%
Options - amount					$0.185		$0.550		$1.098		$2.045		$1.990		$2.691				$3.434
Rancourt, Suzanne														0.005	0.00%			0.005	0.00%			0.00%
Director - Shares - Amount															$0.915				$1.051
Options - percentage														0.006	0.01%			0.007	0.01%			14.01%
Options - amount															$1.200				$1.570
Norgaard, Birgit														0.005	0.00%			0.005	0.00%			0.00%
Director - Shares - Amount															$0.947				$1.088
Options - percentage														0.000	0.00%			0.000	0.00%			#DIV/0!
Options - amount															$0.000				$0.000
Cole, Christopher	0.02%	0.023	0.02%	0.023	0.02%	0.023	0.02%	0.023	0.02%	0.023	0.02%	0.023	0.02%	0.023	0.02%			0.023	0.02%			0.00%
Chairman - Shares - Amt	$1.020		$1.368		$1.340		$2.025		$2.754		$4.193		$3.587		$4.241				$4.870
Options - percentage	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!
Options - amount	$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000				$0.000
Caisse de dépôt et placement du Québec	17.76%	18.692	18.12%	19.238	18.42%	19.703	18.60%	19.703	17.35%	21.022	17.85%	21.238	17.07%	22.580	18.11%			22.582	18.11%		Filed 2024	0.01%
10% holder	$804.601		$1,119.818		$1,128.696		$1,747.083		$2,376.009		$3,860.266		$3,336.340		$4,193.933				$4,815.859
Canada Pension Plan Investment Board	18.84%	19.790	19.18%	20.337	19.47%	20.806	19.64%	20.806	18.33%	21.671	18.40%	17.840	14.33%	17.701	14.20%			15.221	12.21%		Filed Apr 2022	-14.01%
10% holder	$853.632		$1,185.630		$1,193.178		$1,844.881		$2,509.013		$3,979.431		$2,802.526		$3,287.856				$3,246.113
Increase in O/S Shares	0.00%	0.000	0.00%	0.073	0.07%	0.036	0.03%	0.330	0.31%	0.046	0.04%	0.218	0.18%	0.022	0.02%			0.062	0.05%		Average	0.12%
due to SO	$0.000		$0.000		$4.372		$2.097		$29.289		$5.597		$39.990		$4.094				$11.585		Yes, 0 until 2017
Book Value	$0.000		$0.000		$3.100		$1.700		$15.800		$2.700		$13.300		$2.000				$6.300
Insider Buying	-$0.635		$0.146		-$0.212		$0.000		-$0.159		-$0.042		$0.000		-$0.096				$0.000
Insider Selling	$12.671		$0.000		$0.000		$0.215		$24.271		$2.995		$49.014		$0.000				$6.247
Net Insider Selling	$12.036		$0.146		-$0.212		$0.215		$24.113		$2.952		$49.014		$0.000				$0.000
% of Market Cap	0.27%		0.00%		0.00%		0.00%		0.18%		0.01%		0.25%		0.00%				0.00%
Directors		8		8		7		8		7		8		8				10
Women	25%	3	38%	3	38%	3	43%	3	38%	3	43%	3	38%	3	38%			3	30%
Minorities	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%	0	0%			1	10%
Institutions/Holdings	54.27%	95	54.05%	100	50.92%	180	54.42%	20	11.96%	20	16.90%	20	4.48%	20	14.90%			20	17.12%
Total Shares Held	53.39%	55.052	53.37%	52.705	50.46%	57.013	53.82%	12.561	11.06%	19.187	16.29%	17.050	13.70%	18.564	14.89%			21.346	17.12%
Increase/Decrease	12.44%	-0.244	-0.44%	0.418	0.80%	0.846	1.51%	0.846	-812.74%	0.419	-402.07%	-0.411	394.65%	-0.422	405.33%			0.333	-319.65%
Starting No. of Shares		55.296		52.287		56.167		-0.104	Top 20 MS	-0.104	Top 20 MS	-0.104	Top 20 MS	-0.104	Top 20 MS			-0.104	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock