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.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Empire Company Ltd TSX: EMP.A OTC: EMLAF https://www.empireco.ca/en/ Fiscal Yr: Apr 30
Year 30-Apr-11 30-Apr-12 30-Apr-13 30-Apr-14 30-Apr-15 30-Apr-16 30-Apr-17 30-Apr-18 30-Apr-19 30-Apr-20 30-Apr-21 30-Apr-22 30-Apr-23 30-Apr-24 30-Apr-25 30-Apr-26 Value Description #Y Item Total G
Year End Date 7-May-11 5-May-12 4-May-13 3-May-14 2-May-15 7-May-16 6-May-17 6-May-18 4-May-19 2-May-20 1-May-21 7-May-22 6-May-23 1-May-24 1-May-25 1-May-26
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Split Date 28-Sep-15 Split Date
Split    3 Split   
Revenue* $16,029.2 $16,249.1 $17,612.7 $20,993.0 $23,928.8 $24,618.8 $23,806.2 $24,214.6 $25,142.0 $26,588.2 $28,268.3 $30,162.4 $30,478.1 $31,098 $31,964 73.05% <-Total Growth 10 Revenue
Increase 3.31% 1.37% 8.39% 19.19% 13.98% 2.88% -3.30% 1.72% 3.83% 5.75% 6.32% 6.70% 1.05% 2.03% 2.78% 5.64% <-IRR #YR-> 10 Revenue 73.05%
5 year Running Average $14,798.4 $15,374.9 $16,084.5 $17,280.0 $18,963 $20,680 $22,192 $23,512 $24,342 $24,874 $25,604 $26,875 $28,128 $29,319 $30,394 4.71% <-IRR #YR-> 5 Revenue 25.87%
Revenue per Share $78.63 $79.71 $86.40 $75.81 $86.39 $90.62 $87.63 $89.13 $92.50 $98.80 $106.52 $113.62 $116.03 $118.39 $121.69 5.75% <-IRR #YR-> 10 5 yr Running Average 74.88%
Increase 4.08% 1.37% 8.39% -12.26% 13.96% 4.90% -3.30% 1.71% 3.79% 6.81% 7.82% 6.66% 2.12% 2.03% 2.78% 3.65% <-IRR #YR-> 5 5 yr Running Average 19.63%
5 year Running Average $73.28 $75.66 $78.68 $79.22 $81.39 $83.78 $85.37 $85.91 $89.25 $91.74 $94.92 $100.12 $105.50 $110.67 $115.25 2.99% <-IRR #YR-> 10 Revenue per Share 34.29%
P/S (Price/Sales) Med 0.23 0.25 0.24 0.33 0.31 0.28 0.21 0.25 0.29 0.31 0.33 0.36 0.33 0.30 0.00 5.42% <-IRR #YR-> 5 Revenue per Share 30.18%
P/S (Price/Sales) Close 0.23 0.24 0.26 0.30 0.34 0.23 0.24 0.28 0.32 0.31 0.36 0.37 0.31 0.31 0.31 2.98% <-IRR #YR-> 10 5 yr Running Average 34.08%
*Revenue in M CDN $  P/S Med 20 yr  0.24 15 yr  0.28 10 yr  0.31 5 yr  0.33 1.29% Diff M/C 4.19% <-IRR #YR-> 5 5 yr Running Average 22.79%
-$17,613 $0 $0 $0 $0 $0 $0 $0 $0 $0 $30,478
-$24,215 $0 $0 $0 $0 $30,478
-$16,084 $0 $0 $0 $0 $0 $0 $0 $0 $0 $28,128
-$23,512 $0 $0 $0 $0 $28,128
-$86.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $116.03
-$89.13 $0.00 $0.00 $0.00 $0.00 $116.03
Adjusted Net Earnings $705.5 $745.8 $727.1
Adjusted Net EPS $1.81 $1.57 $1.80 $1.59 $1.87 $1.50 $0.70 $1.28 $1.50 $2.20 $2.60 $2.80 $2.80 $3.07 $3.37 55.84% <-Total Growth 10 Adjusted EPS
Increase 23.18% -13.10% 14.44% -11.32% 17.57% -19.93% -53.33% 82.86% 17.19% 46.67% 18.18% 7.69% 0.00% 9.64% 9.77% 10 6 17 Years of data, Count P, N 58.82%
Earnings Yield 10.01% 8.17% 7.86% 6.96% 6.43% 7.06% 3.33% 5.16% 5.03% 7.16% 6.73% 6.60% 7.70% 8.25% 9.06% 4.54% <-IRR #YR-> 10 Adjusted EPS 55.84%
5 year Running Average $1.46 $1.56 $1.60 $1.65 $1.73 $1.67 $1.49 $1.39 $1.37 $1.44 $1.66 $2.08 $2.38 $2.69 $2.93 16.95% <-IRR #YR-> 5 Adjusted EPS 118.75%
Payout Ratio 14.76% 19.11% 17.81% 21.76% 19.22% 26.67% 58.57% 32.81% 29.33% 21.82% 19.23% 21.43% 23.57% 22.64% 21.66% 4.07% <-IRR #YR-> 10 5 yr Running Average 49.00%
5 year Running Average 16.02% 16.26% 17.11% 17.98% 18.44% 20.72% 24.61% 27.88% 29.62% 29.94% 27.17% 23.51% 22.52% 0.00% 0.00% 11.37% <-IRR #YR-> 5 5 yr Running Average 71.31%
Price/AEPS Median 10.16 12.81 11.33 15.51 14.22 17.04 26.83 17.54 17.94 14.01 13.60 14.74 13.66 11.43 0.00 15.12 <-Median-> 10 Price/AEPS Median
Price/AEPS High 10.91 13.37 12.73 17.41 16.87 20.53 32.23 20.43 20.74 16.98 15.59 16.30 15.40 11.88 0.00 17.20 <-Median-> 10 Price/AEPS High
Price/AEPS Low 9.41 12.25 9.94 13.61 11.57 13.56 21.43 14.64 15.13 11.04 11.60 13.18 11.93 10.99 0.00 13.37 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 9.99 12.23 12.72 14.36 15.56 14.16 30.04 19.40 19.87 13.97 14.87 15.15 12.99 12.11 11.04 15.01 <-Median-> 10 Price/AEPS Close
Trailing P/AEPSClose 12.30 10.63 14.56 12.73 18.29 11.34 14.02 35.47 23.28 20.49 17.57 16.32 12.99 13.28 12.11 16.95 <-Median-> 10 Trailing P/AEPSClose
Median Values DPR 10 Yrs 22.69% 5 Yrs   21.82% P/CF 5 Yrs   in order 14.01 16.30 11.93 14.87 -13.54% Diff M/C -19.90% Diff M/C 10 Median Values
EPS Basic $1.81 $1.66 $1.89 $0.98 $1.51 -$7.78 $0.58 $0.59 $1.42 $2.16 $2.61 $2.81 $2.65 40.46% <-Total Growth 10 EPS Basic TD Est
EPS Diluted* $1.81 $1.66 $1.88 $0.98 $1.51 $1.50 $0.58 $0.59 $1.42 $2.15 $2.60 $2.80 $2.64 $3.03 $3.33 40.18% <-Total Growth 10 EPS Diluted
Increase 23.18% -7.93% 13.23% -48.14% 54.95% -0.88% -61.33% 1.72% 140.68% 51.41% 20.93% 7.69% -5.71% 14.77% 9.90% 10 0 10 Years of Data, EPS P or N 100.00%
DPR 5 years Running 16.02% 16.07% 16.73% 18.98% 20.31% 22.91% 28.46% 37.53% 36.23% 34.46% 30.65% 25.52% 23.08% 22.20% 22.12% 26.99% <-Median-> 10 DPR 5 years Running
Earnings Yield 10.01% 8.66% 8.24% 4.27% 5.19% 7.06% 2.76% 2.38% 4.77% 7.00% 6.73% 6.60% 7.26% 8.15% 8.95% 3.44% <-IRR #YR-> 10 Earnings per Share 40.18%
5 year Running Average $1.46 $1.58 $1.63 $1.56 $1.57 $1.51 $1.29 $1.03 $1.12 $1.25 $1.47 $1.91 $2.32 $2.64 $2.88 34.94% <-IRR #YR-> 5 Earnings per Share 347.46%
10 year Running Average $1.24 $1.31 $1.42 $1.43 $1.48 $1.48 $1.43 $1.33 $1.34 $1.41 $1.49 $1.60 $1.68 $1.88 $2.06 3.58% <-IRR #YR-> 10 5 yr Running Average 42.16%
* Diluted ESP per share  E/P 10 Yrs 5.90% 5Yrs 6.73% 17.61% <-IRR #YR-> 5 5 yr Running Average 125.00%
-$1.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.64
-$0.59 $0.00 $0.00 $0.00 $0.00 $2.64
-$1.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.32
-$1.03 $0.00 $0.00 $0.00 $0.00 $2.32
Dividend* $0.73 $0.80 Estimates Dividend*
Increase 10.61% 9.59% Estimates Increase
Payout Ratio EPS 24.09% 24.02% Estimates Payout Ratio EPS
Special Dividends $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 $0.00 <-Median-> 10 Special Dividends
Pre-split 2002
Pre-split 2015
Dividend* $0.27 $0.30 $0.32 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $0.66 $0.70 $0.73 $0.73 106.25% <-Total Growth 10 Dividends
Increase 8.11% 12.49% 6.67% 8.33% 3.85% 11.11% 2.50% 2.44% 4.76% 9.09% 4.17% 20.00% 10.00% 5.30% 5.04% 0.00% 33 0 38 Years of data, Count P, N
5 year Increases 33.34% 36.36% 37.14% 40.54% 34.99% 33.33% 28.13% 21.15% 22.22% 20.00% 21.95% 42.86% 50.00% 44.79% 46.00% 21.67% 30.73% <-Median-> 10 5 year Increases
Dividends 5 Yr Running $0.23 $0.25 $0.27 $0.30 $0.32 $0.35 $0.37 $0.39 $0.41 $0.43 $0.45 $0.49 $0.54 $0.59 $0.64 $0.68 96.10% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.45% 1.49% 1.57% 1.40% 1.35% 1.56% 2.18% 1.87% 1.64% 1.56% 1.41% 1.45% 1.73% 1.98% 1.56% <-Median-> 10 Yield H/L Price
Yield on High  Price 1.35% 1.43% 1.40% 1.25% 1.14% 1.30% 1.82% 1.61% 1.41% 1.28% 1.23% 1.31% 1.53% 1.91% 1.31% <-Median-> 10 Yield on High  Price
Yield on Low Price 1.57% 1.56% 1.79% 1.60% 1.66% 1.97% 2.73% 2.24% 1.94% 1.98% 1.66% 1.63% 1.98% 2.06% 1.95% <-Median-> 10 Yield on Low Price
Yield on Close Price 1.48% 1.56% 1.40% 1.52% 1.23% 1.88% 1.95% 1.69% 1.48% 1.56% 1.29% 1.41% 1.81% 1.87% 1.96% 1.96% 1.54% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 14.76% 18.04% 16.99% 35.50% 23.79% 26.67% 70.69% 71.19% 30.99% 22.33% 19.23% 21.43% 25.00% 22.94% 21.92% #DIV/0! 25.83% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 16.02% 16.07% 16.73% 18.98% 20.31% 22.91% 28.46% 37.53% 36.23% 34.46% 30.65% 25.52% 23.08% 22.20% 22.12% #DIV/0! 26.99% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 7.92% 7.51% 8.28% 12.19% 8.59% 12.12% 15.72% 12.97% 13.50% 6.18% 7.14% 7.56% 10.80% 9.63% 9.23% #DIV/0! 11.46% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 7.32% 7.18% 7.49% 8.27% 8.72% 9.49% 10.93% 11.97% 12.23% 10.66% 9.42% 8.35% 8.35% 8.14% 8.80% #DIV/0! 9.46% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 8.02% 7.12% 6.92% 9.99% 7.87% 9.49% 13.81% 13.13% 12.70% 6.97% 6.20% 7.03% 7.76% 9.63% 9.23% #DIV/0! 8.68% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 7.32% 7.39% 7.45% 7.85% 7.89% 8.19% 9.25% 10.51% 11.02% 10.37% 9.15% 8.09% 7.56% 7.49% 7.92% #DIV/0! 8.67% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 1.56% 1.54% 5 Yr Med 5 Yr Cl 1.56% 1.48% 5 Yr Med Payout 22.33% 7.56% 7.03% 9.46% <-IRR #YR-> 5 Dividends 57.14%
* Dividends per share  10 Yr Med and Cur. 25.75% 27.57% 5 Yr Med and Cur. 26.05% 32.94% Last Div Inc ---> $0.1650 $0.1825 10.61% 7.51% <-IRR #YR-> 10 Dividends 106.25%
Dividends Growth 15 7.60% <-IRR #YR-> 15 Dividends 200.00%
Dividends Growth 20 9.37% <-IRR #YR-> 20 Dividends 500.00%
Dividends Growth 25 11.82% <-IRR #YR-> 25 Dividends 1532.94%
Dividends Growth 30 10.85% <-IRR #YR-> 30 Dividends 2100.00%
Dividends Growth 35 10.02% <-IRR #YR-> 35 Dividends
Dividends Growth 40 9.89% <-IRR #YR-> 38 Dividends
Dividends Growth 5 -$0.42 $0.00 $0.00 $0.00 $0.00 $0.66 Dividends Growth 5
Dividends Growth 10 -$0.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.66 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.66 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.66 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.66 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.66 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.66 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 $0.66 Dividends Growth 40
Historical Dividends Historical High Div 2.24% Low Div 0.84% 10 Yr High 2.68% 10 Yr Low 1.15% Med Div 1.45% Close Div 1.40% Historical Dividends Div Pd
High/Ave/Median Values Curr diff Exp. -12.37%     133.68% Exp. -26.76% 70.69% Cheap 35.37% Cheap 40.53% High/Ave/Median  $1.15
$1.80
Future Dividend Yield Div Yield 3.08% earning in 5.00 Years at IRR of 9.46% Div Inc. 57.14% Future Dividend Yield $2.83
Future Dividend Yield Div Yield 4.85% earning in 10.00 Years at IRR of 9.46% Div Inc. 146.94% Future Dividend Yield
Future Dividend Yield Div Yield 7.62% earning in 15.00 Years at IRR of 9.46% Div Inc. 288.05% Future Dividend Yield
Future Dividend Paid Div Paid $1.15 earning in 5 Years at IRR of 9.46% Div Inc. 57.14% Future Dividend Paid
Future Dividend Paid Div Paid $1.80 earning in 10 Years at IRR of 9.46% Div Inc. 146.94% Future Dividend Paid
Future Dividend Paid Div Paid $2.83 earning in 15 Years at IRR of 9.46% Div Inc. 288.05% Future Dividend Paid
Item
Dividend Covering Cost Total Div $4.41 over 5 Years at IRR of 9.46% Div Cov. 11.86% Dividend Covering Cost EPS
Dividend Covering Cost Total Div $10.19 over 10 Years at IRR of 9.46% Div Cov. 27.40% Dividend Covering Cost AEPS
Dividend Covering Cost Total Div $19.28 over 15 Years at IRR of 9.46% Div Cov. 51.83% Dividend Covering Cost CFPS
FCF 
Yield if held 5 years 2.06% 2.12% 2.12% 2.31% 2.31% 2.18% 2.04% 2.06% 1.78% 1.80% 1.96% 3.19% 2.94% 2.58% 2.37% 2.07% 2.12% <-Median-> 10 Paid Median Price
Yield if held 10 years 4.98% 3.67% 3.37% 3.95% 3.47% 3.09% 2.90% 2.78% 2.93% 3.08% 2.72% 2.98% 3.24% 2.81% 2.74% 2.86% 3.03% <-Median-> 10 Paid Median Price
Yield if held 15 years 11.74% 12.88% 8.71% 7.23% 7.37% 7.47% 5.02% 4.42% 5.02% 4.63% 3.86% 4.25% 4.37% 4.63% 4.68% 3.98% 4.82% <-Median-> 10 Paid Median Price
Yield if held 20 years 14.38% 14.55% 15.52% 13.86% 14.64% 17.61% 17.60% 11.43% 9.18% 9.83% 9.34% 7.34% 6.95% 7.93% 7.04% 5.64% 10.63% <-Median-> 10 Paid Median Price
Yield if held 25 years 25.52% 15.31% 13.85% 15.87% 14.52% 21.57% 19.88% 20.36% 17.59% 19.53% 22.01% 25.75% 17.96% 14.49% 14.94% 13.63% 19.70% <-Median-> 10 Paid Median Price
Yield if held 30 years 63.72% 38.28% 20.92% 18.18% 20.14% 19.36% 26.97% 29.09% 32.00% 27.78% 29.69% 32.13% 26.97% <-Median-> 9 Paid Median Price
Yield if held 35 years 84.96% 47.85% 30.61% 28.57% 31.81% 29.45% 39.37% 39.23% <-Median-> 4 Paid Median Price
Yield if held 40 years 129.20% 69.86% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 9.01% 8.97% 9.05% 9.86% 10.21% 9.41% 9.13% 9.51% 8.21% 8.07% 8.80% 12.99% 11.94% 10.91% 10.33% 9.66% 9.46% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 34.14% 25.16% 23.88% 28.29% 25.83% 22.34% 21.97% 21.88% 23.39% 23.98% 21.66% 21.26% 22.67% 20.09% 20.03% 22.16% 22.50% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 90.41% 99.45% 70.66% 60.44% 65.74% 66.38% 47.63% 44.28% 51.45% 46.55% 39.71% 39.25% 39.63% 42.94% 44.39% 40.27% 47.09% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 119.35% 120.55% 134.61% 123.50% 138.97% 166.42% 178.27% 123.36% 102.77% 109.75% 108.40% 77.47% 72.52% 84.92% 77.25% 66.07% 116.55% <-Median-> 10 Paid Median Price
Cost covered if held 25 years 223.73% 133.48% 126.10% 147.96% 143.85% 212.47% 209.60% 228.51% 204.65% 226.42% 265.46% 282.99% 196.28% 163.98% 174.95% 172.17% 211.03% <-Median-> 10 Paid Median Price
Cost covered if held 30 years 651.85% 388.96% 227.19% 209.94% 240.87% 230.57% 333.82% 327.90% 358.45% 321.97% 355.98% 415.79% 327.90% <-Median-> 9 Paid Median Price
Cost covered if held 35 years 1032.38% 604.27% 351.68% 325.96% 375.19% 359.04% 518.00% 477.97% <-Median-> 4 Paid Median Price
Cost covered if held 40 years 6758.93% 3718.46% #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $24,214.6 $25,142.0 $26,588.2 $28,268.3 $30,162.4 $30,478.1 $164,853.6 25.87% <-Total Growth 5 Revenue Growth  25.87%
AEPS Growth $1.28 $1.50 $2.20 $2.60 $2.80 $2.80 $13.18 118.75% <-Total Growth 5 AEPS Growth 118.75%
Net Income Growth $159.5 $387.3 $583.6 $701.5 $745.8 $686.0 $3,263.7 330.09% <-Total Growth 5 Net Income Growth 330.09%
Cash Flow Growth $885.6 $2,089.4 $1,859.6 $2,107.1 $1,605.3 $1,896.5 $10,443.5 114.15% <-Total Growth 5 Cash Flow Growth 114.15%
Dividend Growth $0.42 $0.44 $0.48 $0.50 $0.60 $0.66 $3.10 57.14% <-Total Growth 5 Dividend Growth 57.14%
Stock Price Growth $24.83 $29.80 $30.73 $38.66 $42.43 $36.38 46.52% <-Total Growth 5 Stock Price Growth 46.52%
Revenue Growth  $17,612.7 $20,993.0 $23,928.8 $24,618.8 $23,806.2 $24,214.6 $25,142.0 $26,588.2 $28,268.3 $30,162.4 $30,478.1 $275,813.1 73.05% <-Total Growth 10 Revenue Growth  73.05%
AEPS Growth $1.80 $1.59 $1.87 $1.50 $0.70 $1.28 $1.50 $2.20 $2.60 $2.80 $2.80 $20.64 55.84% <-Total Growth 10 AEPS Growth 55.84%
Net Income Growth $384.8 $235.4 $419.0 -$2,131.0 $158.5 $159.5 $387.3 $583.6 $701.5 $745.8 $686.0 $2,330.4 78.27% <-Total Growth 10 Net Income Growth 78.27%
Cash Flow Growth $787.4 $1,160.5 $896.8 $708.5 $879.7 $885.6 $2,089.4 $1,859.6 $2,107.1 $1,605.3 $1,896.5 $14,876.4 140.86% <-Total Growth 10 Cash Flow Growth 140.86%
Dividend Growth $0.32 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $0.66 106.25% <-Total Growth 10 Dividend Growth 106.25%
Stock Price Growth $22.86 $22.88 $29.15 $21.24 $21.03 $24.83 $29.80 $30.73 $38.66 $42.43 $36.38 59.14% <-Total Growth 10 Stock Price Growth 59.14%
Dividends on Shares $17.68 $18.36 $20.40 $20.91 $21.42 $22.44 $24.48 $25.50 $30.60 $33.66 $35.45 $37.23 $37.23 $235.45 No of Years 10 Total Divs 12/31/12
Paid  $1,002.15 $1,233.69 $1,489.71 $1,312.74 $801.72 $1,248.99 $1,470.33 $1,553.46 $1,774.29 $1,965.54 $1,818.66 $1,896.69 $1,896.69 $1,896.69 $1,818.66 No of Years 10 Worth $19.65
Total $2,054.11
Graham Number AEPS $25.44 $24.26 $27.18 $27.17 $30.17 $21.23 $14.54 $19.81 $22.30 $26.87 $31.05 $34.48 $35.32 $36.98 $38.74 $0.00 29.92% <-Total Growth 10 Graham Number AEPS
Price/GP Ratio Med 0.72 0.83 0.75 0.91 0.88 1.20 1.29 1.13 1.21 1.15 1.14 1.20 1.08 0.95 0.00 #DIV/0! 1.14 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.77 0.87 0.84 1.02 1.05 1.45 1.55 1.32 1.40 1.39 1.31 1.32 1.22 0.99 0.00 #DIV/0! 1.32 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.67 0.79 0.66 0.80 0.72 0.96 1.03 0.95 1.02 0.90 0.97 1.07 0.95 0.91 0.00 #DIV/0! 0.95 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.71 0.79 0.84 0.84 0.97 1.00 1.45 1.25 1.34 1.14 1.25 1.23 1.03 1.01 0.96 #DIV/0! 1.19 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -29.06% -20.83% -15.91% -15.79% -3.40% 0.06% 44.69% 25.33% 33.66% 14.37% 24.52% 23.07% 3.01% 0.57% -4.01% #DIV/0! 18.72% <-Median-> 10 Graham Price
Graham Number ESP $25.44 $24.97 $27.83 $21.27 $27.12 $21.32 $13.23 $13.45 $21.69 $26.56 $31.05 $34.48 $34.29 $36.74 $38.51 $0.00 23.22% <-Total Growth 10 Graham Number EPS
Price/GP Ratio Med 0.72 0.81 0.73 1.16 0.98 1.20 1.42 1.67 1.24 1.16 1.14 1.20 1.12 0.96 1.18 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.77 0.84 0.82 1.30 1.17 1.44 1.71 1.94 1.43 1.41 1.31 1.32 1.26 0.99 1.37 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.67 0.77 0.64 1.02 0.80 0.95 1.13 1.39 1.05 0.91 0.97 1.07 0.97 0.92 1.00 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.71 0.77 0.82 1.08 1.07 1.00 1.59 1.85 1.37 1.16 1.25 1.23 1.06 1.01 0.97 #DIV/0! 1.19 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -29.06% -23.08% -17.86% 7.56% 7.48% -0.38% 58.95% 84.60% 37.37% 15.70% 24.52% 23.07% 6.09% 1.23% -3.44% #DIV/0! 19.38% <-Median-> 10 Graham Price
Month, Year Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25
Price Close $18.61 $19.70 $19.65 $24.19 $29.21 $25.74 $15.72 $24.49 $28.83 $30.46 $34.79 $38.54 $35.66 $37.19 $37.19 $37.19 81.48% <-Total Growth 10 Stock Price
Increase 17.04% 5.86% -0.25% 23.10% 20.75% -11.88% -38.93% 55.79% 17.72% 5.65% 14.22% 10.78% -7.47% 4.29% 0.00% 0.00% 16.80 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 10.30 11.84 10.43 24.77 19.30 17.16 27.10 41.51 20.30 14.17 13.38 13.76 13.51 12.27 11.17 #DIV/0! 7.80% <-IRR #YR-> 5 Stock Price 45.61%
Trailing P/E Ratio 12.69 10.90 11.81 12.84 29.91 17.01 10.48 42.22 48.86 21.45 16.18 14.82 12.74 14.09 12.27 11.17 6.14% <-IRR #YR-> 10 Stock Price 81.48%
CAPE (10 Yr P/E) 16.80 16.80 16.80 16.80 16.80 16.80 16.80 16.80 16.80 16.80 16.99 16.96 17.15 15.97 14.95 #DIV/0! 9.67% <-IRR #YR-> 5 Price & Dividend 56.55%
Median 10, 5 Yrs D.  per yr 1.76% 1.86% % Tot Ret 18.22% 23.57% T P/E 16.18 P/E:  18.23 13.76 7.90% <-IRR #YR-> 10 Price & Dividend 104.97%
Price 15 D.  per yr 1.74% % Tot Ret 21.68% CAPE Diff -4.93% 6.30% <-IRR #YR-> 15 Stock Price 149.89%
Price  20 D.  per yr 1.73% % Tot Ret 20.67% 6.66% <-IRR #YR-> 20 Stock Price 262.77%
Price  25 D.  per yr 2.13% % Tot Ret 18.23% 9.57% <-IRR #YR-> 25 Stock Price 882.37%
Price  30 D.  per yr 2.26% % Tot Ret 17.62% 10.57% <-IRR #YR-> 30 Stock Price 882.37%
Price  35 D.  per yr 1.72% % Tot Ret 16.11% 8.96% <-IRR #YR-> 35 Stock Price 882.37%
Price  40 D.  per yr 2.87% % Tot Ret 19.60% 11.77% <-IRR #YR-> 38 Stock Price
Price & Dividend 15 8.04% <-IRR #YR-> 15 Price & Dividend 191.82%
Price & Dividend 20 8.39% <-IRR #YR-> 20 Price & Dividend 332.79%
Price & Dividend 25 11.70% <-IRR #YR-> 25 Price & Dividend 1081.08%
Price & Dividend 30 12.83% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 10.68% <-IRR #YR-> 35 Price & Dividend
Price & Dividend 40 14.64% <-IRR #YR-> 38 Price & Dividend
Price  5 -$24.49 $0.00 $0.00 $0.00 $0.00 $35.66 Price  5
Price 10 -$19.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $35.66 Price 10
Price & Dividend 5 -$24.49 $0.44 $0.48 $0.50 $0.60 $36.32 Price & Dividend 5
Price & Dividend 10 -$19.65 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $36.32 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 $35.66 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 $35.66 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 $35.66 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 $35.66 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 $35.66 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 $35.66 Price  40
Price & Dividend 15 $0.27 $0.30 $0.32 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $36.32 Price & Dividend 15
Price & Dividend 20 $0.27 $0.30 $0.32 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $36.32 Price & Dividend 20
Price & Dividend 25 $0.27 $0.30 $0.32 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $36.32 Price & Dividend 25
Price & Dividend 30 $0.27 $0.30 $0.32 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $36.32 Price & Dividend 30
Price & Dividend 35 $0.27 $0.30 $0.32 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $36.32 Price & Dividend 35
Price & Dividend 40 $0.27 $0.30 $0.32 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $36.32 Price & Dividend 40
Month, Year Apr-11 Apr-12 Apr-13 Apr-14 Apr-15 Apr-16 Apr-17 Apr-18 Apr-19 Apr-20 Apr-21 Apr-22 Apr-23 Apr-24 Apr-25 Apr-26 39.00 <Count Years> Month, Year
Pre-split 2002
Pre-split 2015 $54.14 $57.62 $68.58 $68.63 $87.45
Price Close $18.05 $19.21 $22.86 $22.88 $29.15 $21.24 $21.03 $24.83 $29.80 $30.73 $38.66 $42.43 $36.38 $37.19 $37.19 $37.19 59.14% <-Total Growth 10 Stock Price
Increase 2.19% 6.43% 19.02% 0.07% 27.42% -27.14% -0.99% 18.07% 20.02% 3.12% 25.81% 9.75% -14.26% 2.23% 0.00% 0.00% 7.94% <-IRR #YR-> 5 Stock Price 59.14%
P/E Ratio 9.99 11.55 12.14 23.42 19.26 14.16 36.26 42.08 20.99 14.29 14.87 15.15 13.78 12.27 11.17 #DIV/0! 4.76% <-IRR #YR-> 10 Stock Price 46.52%
Trailing P/E Ratio 12.30 10.63 13.74 12.15 29.85 14.04 14.02 42.81 50.51 21.64 17.98 16.32 12.99 14.09 12.27 11.17 9.77% <-IRR #YR-> 5 Price & Dividend
Median 10, 5 Yrs D.  per yr 1.83% 1.61% % Tot Ret 18.75% 25.25% T P/E 17.98 P/E:  17.21 14.87 6.36% <-IRR #YR-> 10 Price & Dividend
-$24.83 $0.00 $0.00 $0.00 $0.00 $36.38
-$22.86 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $36.38
-$24.83 $0.44 $0.48 $0.50 $0.60 $37.04
-$22.86 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $37.04
Price H/L Median $18.36 $20.12 $20.37 $24.71 $26.63 $25.57 $18.78 $22.45 $26.91 $30.83 $35.35 $41.27 $38.26 $35.10 87.85% <-Total Growth 10 Stock Price
Increase 17.61% 9.60% 1.23% 21.35% 7.76% -4.01% -26.54% 19.52% 19.87% 14.57% 14.68% 16.73% -7.29% -8.26% 6.51% <-IRR #YR-> 10 Stock Price 87.85%
P/E Ratio 10.16 12.10 10.81 25.30 17.60 17.04 32.38 38.04 18.95 14.34 13.60 14.74 14.49 11.58 11.25% <-IRR #YR-> 5 Stock Price 70.44%
Trailing P/E Ratio 12.52 11.14 12.24 13.12 27.27 16.89 12.52 38.70 45.60 21.71 16.44 15.87 13.66 13.29 8.18% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 12.60 12.76 12.47 15.85 16.98 16.96 14.55 21.75 24.01 24.70 24.08 21.58 16.48 13.27 13.16% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 14.83 15.42 14.39 17.34 17.97 17.25 13.10 16.84 20.08 21.89 23.76 25.77 22.81 18.64 13.15 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.67% 1.91% % Tot Ret 20.46% 14.50% T P/E 16.44 P/E:  17.32 14.49 Count 38 Years of data
-$20.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $38.26
-$22.45 $0.00 $0.00 $0.00 $0.00 $38.26
-$20.37 $0.35 $0.36 $0.40 $0.41 $0.42 $0.44 $0.48 $0.50 $0.60 $38.92
-$22.45 $0.44 $0.48 $0.50 $0.60 $38.92
High Months Feb 15 Aug 15 Jun 16 Dec 17 Feb 19 Aug 20 Apr 21 Apr 22 May 22 May 23
Pre-split 2002
Pre-split 2015 $59.12 $62.99 $68.63 $83.24 $94.79
Price High $19.71 $21.00 $22.88 $27.75 $31.60 $30.79 $22.56 $26.15 $31.11 $37.36 $40.54 $45.64 $43.11 $36.46 88.45% <-Total Growth 10 Stock Price
Increase 9.58% 6.55% 8.95% 21.29% 13.88% -2.55% -26.73% 15.91% 18.97% 20.09% 8.51% 12.58% -5.54% -15.43% 6.54% <-IRR #YR-> 10 Stock Price 88.45%
P/E Ratio 10.91 12.62 12.15 28.41 20.88 20.53 38.90 44.32 21.91 17.38 15.59 16.30 16.33 12.03 10.52% <-IRR #YR-> 5 Stock Price 64.86%
Trailing P/E Ratio 13.44 11.62 13.75 14.73 32.35 20.35 15.04 45.09 52.73 26.31 18.86 17.55 15.40 13.81 14.65 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 18.86 P/E:  20.70 16.33 24.49 P/E Ratio Historical High
-$22.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.11
-$26.15 $0.00 $0.00 $0.00 $0.00 $43.11
Low Months Jun 14 Apr 16 Dec 16 Jun 17 Oct 18 Mar 20 Jun 20 Dec 21 Oct 22 Jun 23
Price Low $17.01 $19.24 $17.85 $21.68 $21.67 $20.34 $15.00 $18.74 $22.70 $24.29 $30.16 $36.89 $33.40 $33.73 87.08% <-Total Growth 10 Stock Price
Increase 28.51% 13.13% -7.21% 21.43% -0.06% -6.12% -26.25% 24.93% 21.13% 7.00% 24.17% 22.31% -9.46% 0.99% 6.46% <-IRR #YR-> 10 Stock Price 87.08%
P/E Ratio 9.41 11.57 9.48 22.20 14.32 13.56 25.86 31.76 15.99 11.30 11.60 13.18 12.65 11.13 12.25% <-IRR #YR-> 5 Stock Price 78.23%
Trailing P/E Ratio 11.60 10.65 10.73 11.51 22.18 13.44 10.00 32.31 38.47 17.11 14.03 14.19 11.93 12.78 11.27 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 14.19 P/E:  13.94 12.65 8.10 P/E Ratio Historical Low
-$17.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.40
$797 <-12 mths -39.95%
Free Cash Flow $176 $196 $237 $204 $621 $225 $194 $592 $451 $1,465 $1,201 $1,327 $1,031 $458 $492 335.02% <-Total Growth 10 Free Cash Flow
Change 11.36% 20.92% -13.92% 204.41% -63.77% -13.78% 205.15% -23.82% 224.83% -18.02% 10.49% -22.31% -55.58% 7.42% 11.73% <-IRR #YR-> 5 Free Cash Flow MS
FCF/CF from Op Ratio 0.26 0.24 0.30 0.26 0.54 0.25 0.27 0.67 0.51 0.70 0.65 0.63 0.64 0.24 0.24 15.84% <-IRR #YR-> 10 Free Cash Flow MS
Dividends paid $54.4 $61.1 $65.2 $83.3 $99.7 $109 $111 $114.0 $119.5 $129.7 $129.7 $129.7 $129.7 $182.6 $191.8 98.93% <-Total Growth 10 Dividends paid
Percentage paid 30.91% 31.17% 27.51% 40.83% 16.06% 48.44% 57.22% 19.26% 26.50% 8.85% 10.80% 9.77% 12.58% 39.86% 38.97% $0.18 <-Median-> 10 Percentage paid
5 Year Covrage 25.36% 28.21% 31.62% 28.16% 26.56% 19.92% 15.47% 12.36% 11.66% 12.79% 16.93% 5 Year Covrage
Dividend Coverage Ratio 3.24 3.21 3.63 2.45 6.23 2.06 1.75 5.19 3.77 11.30 9.26 10.23 7.95 2.51 2.57 5.71 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 3.94 3.55 3.16 3.55 3.77 5.02 6.46 8.09 8.58 7.82 5.91 5 Year of Coverage
Market Cap $3,678.7 $3,915.2 $4,659.9 $6,335.3 $8,074.6 $5,770.4 $5,713.3 $6,746.0 $8,099.6 $8,269.7 $10,259.2 $11,263.5 $9,556.1 $9,768.9 $9,768.9 $9,768.9 105.07% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 204.645 204.180 204.250 240.6 277.2 274.0 272.0 272.1 272.6 271.4 269.3 266.2 259.4 259.4 27.00% <-Total Growth 10 Diluted
Change -0.42% -0.23% 0.03% 17.80% 15.21% -1.15% -0.73% 0.04% 0.18% -0.44% -0.78% -1.16% -2.55% 0.00% -0.59% <-Median-> 10 Change
Difference Diluted/Basic -0.10% -0.16% -0.20% -0.19% -0.08% -0.04% -0.04% -0.11% -0.26% -0.37% -0.36% -0.38% -0.23% -0.23% -0.21% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 204.438 203.846 203.846 240.148 276.988 273.9 271.9 271.8 271.9 270.4 268.3 265.2 258.8 258.8 26.96% <-Total Growth 10 Basic Earnings per
Change -0.37% -0.29% 0.00% 17.81% 15.34% -1.11% -0.73% -0.04% 0.04% -0.55% -0.77% -1.18% -2.40% 0.00% -0.64% <-Median-> 10 Change Share notes
Difference Basic/Outstanding -0.29% 0.00% 0.00% 15.32% 0.00% -0.81% -0.08% -0.04% -0.04% -0.48% -1.10% 0.11% 1.50% 1.50% -0.04% <-Median-> 10 Difference Basic/Outstanding
# of Share in Millions 67.949 67.949 67.949 92.310 92.333
Non-Voting Class A 101.063 101.063 101.063 174.148 178.862 173.538 173.538 173.548 173.661 170.971 167.232 167.323 164.536 164.536 164.536 164.536 62.81% <-Total Growth 10 Non-Voting Class A
Class B Common 102.782 102.782 102.782 102.782 98.138 98.138 98.138 98.138 98.138 98.138 98.138 98.138 98.138 98.138 98.138 98.138 -4.52% <-Total Growth 10 Class B Common
# of Share in Millions 203.846 203.846 203.846 276.931 277.000 271.676 271.676 271.686 271.800 269.109 265.370 265.461 262.674 262.674 262.674 262.674 2.57% <-IRR #YR-> 10 Shares 28.86%
Change -0.74% 0.00% 0.00% 35.85% 0.03% -1.92% 0.00% 0.00% 0.04% -0.99% -1.39% 0.03% -1.05% 0.00% 0.00% 0.00% -0.67% <-IRR #YR-> 5 Shares -3.32%
Cash Flow from Operations $M $686.6 $814.6 $788.1 $787.4 $1,160.5 $896.8 $708.5 $879.7 $885.6 $2,089.4 $1,859.6 $2,107.1 $1,605.3 $1,896.5 $2,077.8 103.69% <-Total Growth 10 Cash Flow
Increase -12.43% 18.64% -3.25% -0.09% 47.38% -22.72% -21.00% 24.16% 0.67% 135.93% -11.00% 13.31% -23.81% 18.14% 9.56% Conv B to A Share Issues, SO Buy Backs
5 year Running Average $644.4 $717.4 $746.3 $772.2 $847 $889 $868 $887 $906 $1,092 $1,285 $1,564 $1,709 $1,911.6 $1,909.3 129.04% <-Total Growth 10 CF 5 Yr Running
CFPS $3.37 $4.00 $3.87 $2.84 $4.19 $3.30 $2.61 $3.24 $3.26 $7.76 $7.01 $7.94 $6.11 $7.22 $7.91 58.07% <-Total Growth 10 Cash Flow per Share
Increase -11.78% 18.64% -3.25% -26.46% 47.35% -21.21% -21.00% 24.16% 0.63% 138.29% -9.74% 13.27% -23.01% 18.14% 9.56% -607.21% <-IRR #YR-> 10 Cash Flow 103.69%
5 year Running Average $3.19 $3.53 $3.65 $3.58 $3.65 $3.64 $3.36 $3.24 $3.32 $4.03 $4.78 $5.84 $6.42 $7.21 $7.24 12.78% <-IRR #YR-> 5 Cash Flow 82.48%
P/CF on Med Price 5.45 5.03 5.27 8.69 6.36 7.74 7.20 6.93 8.26 3.97 5.04 5.20 6.26 4.86 0.00 4.69% <-IRR #YR-> 10 Cash Flow per Share 58.07%
P/CF on Closing Price 5.36 4.81 5.91 8.05 6.96 6.43 8.06 7.67 9.15 3.96 5.52 5.35 5.95 5.15 4.70 13.55% <-IRR #YR-> 5 Cash Flow per Share 88.74%
-22.48% Diff M/C 5.80% <-IRR #YR-> 10 CFPS 5 yr Running 75.74%
Excl.Working Capital CF -$8.4 $44.9 $153.9 $173.2 $105.9 $248.8 $97.9 -$10.4 $55.7 -$236.4 $279.5 $159.4 $627.8 $0.0 $0.0 14.67% <-IRR #YR-> 5 CFPS 5 yr Running 98.27%
CF fr Op $M WC $678.2 $859.5 $942.0 $960.6 $1,266.4 $1,145.6 $806.4 $869.3 $941.3 $1,853.0 $2,139.1 $2,266.5 $2,233.1 $1,896.5 $2,077.8 137.06% <-Total Growth 10 Cash Flow less WC
Increase 2.79% 26.73% 9.60% 1.97% 31.83% -9.54% -29.61% 7.80% 8.28% 96.86% 15.44% 5.96% -1.47% -15.07% 9.56% 9.01% <-IRR #YR-> 10 Cash Flow less WC 137.06%
5 year Running Average $643.3 $695.8 $750.3 $820.0 $941.3 $1,034.8 $1,024.2 $1,009.7 $1,005.8 $1,123.1 $1,321.8 $1,613.8 $1,886.6 $2,077.6 $2,122.6 20.77% <-IRR #YR-> 5 Cash Flow less WC 156.88%
CFPS Excl. WC $3.33 $4.22 $4.62 $3.47 $4.57 $4.22 $2.97 $3.20 $3.46 $6.89 $8.06 $8.54 $8.50 $7.22 $7.91 9.66% <-IRR #YR-> 10 CF less WC 5 Yr Run 151.45%
Increase 3.56% 26.73% 9.60% -24.94% 31.80% -7.77% -29.61% 7.80% 8.24% 98.82% 17.07% 5.92% -0.43% -15.07% 9.56% 13.32% <-IRR #YR-> 5 CF less WC 5 Yr Run 86.85%
5 year Running Average $3.19 $3.43 $3.67 $3.77 $4.04 $4.22 $3.97 $3.69 $3.68 $4.15 $4.92 $6.03 $7.09 $7.84 $8.05 6.29% <-IRR #YR-> 10 CFPS - Less WC 83.97%
P/CF on Median Price 5.52 4.77 4.41 7.12 5.83 6.06 6.33 7.01 7.77 4.48 4.39 4.83 4.50 4.86 0.00 21.58% <-IRR #YR-> 5 CFPS - Less WC 165.70%
P/CF on Closing Price 5.42 4.56 4.95 6.60 6.38 5.04 7.09 7.76 8.60 4.46 4.80 4.97 4.28 5.15 4.70 6.80% <-IRR #YR-> 10 CFPS 5 yr Running 93.11%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 6.64 5 yr  5.20 P/CF Med 10 yr 5.94 5 yr  4.50 -13.34% Diff M/C 13.98% <-IRR #YR-> 5 CFPS 5 yr Running 92.39%
-$3.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.11 Cash Flow per Share
-$3.24 $0.00 $0.00 $0.00 $0.00 $6.11 Cash Flow per Share
-$3.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.42 CFPS 5 yr Running
-$3.24 $0.00 $0.00 $0.00 $0.00 $6.42 CFPS 5 yr Running
-$942.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $2,233.1 Cash Flow less WC
-$869.3 $0.0 $0.0 $0.0 $0.0 $2,233.1 Cash Flow less WC
-$750.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,886.6 CF less WC 5 Yr Run
-$1,009.7 $0.0 $0.0 $0.0 $0.0 $1,886.6 CF less WC 5 Yr Run
-$4.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.50 CFPS - Less WC
-$3.20 $0.00 $0.00 $0.00 $0.00 $8.50 CFPS - Less WC
OPM Ratio 4.28% 5.01% 4.47% 3.75% 4.85% 3.64% 2.98% 3.63% 3.52% 7.86% 6.58% 6.99% 5.27% 6.10% 17.71% <-Total Growth 10 OPM
Increase -15.24% 17.04% -10.74% -16.18% 29.30% -24.89% -18.30% 22.07% -3.04% 123.10% -16.29% 6.19% -24.60% 15.79% Should increase  or be stable.
Diff from Median -0.4% 16.6% 4.1% -12.8% 12.8% -15.3% -30.8% -15.5% -18.1% 82.7% 53.0% 62.5% 22.5% 41.8% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 4.30% 5 Yrs 6.58% should be  zero, it is a   check on calculations
Adjusted EBITDA $1,892.4 $2,143.8 $2,330.8 $2,322.1
Change 13.28% 8.72% -0.37%
Long Term Debt $1,090.30 889.1 915.9 $3,279.9 $2,284.1 $2,352.9 $1,870.8 $1,139.5 $1,984.4 $1,871.7 $1,178.8 $595.7 $911.3 $911.3 -0.50% <-Total Growth 10 Debt Type
Change 31.52% -18.45% 3.01% 258.11% -30.36% 3.01% -20.49% -39.09% 74.15% -5.68% -37.02% -49.47% 52.98% 0.00% -13.08% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.30 0.23 0.20 0.52 0.28 0.41 0.33 0.17 0.24 0.23 0.11 0.05 0.10 0.09 0.24 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Deposits/Total Debt Ratio 3.63 3.43 3.71 4.77 4.62 3.35 3.49 2.92 3.58 3.60 4.35 3.91 3.89 4.27 3.75 <-Median-> 10 Assets/Current Liabilities Liquidity
Debt to Cash Flow (Years) 1.59 1.09 1.16 4.17 1.97 2.62 2.64 1.30 2.24 0.90 0.63 0.28 0.57 0.48 1.63 <-Median-> 10 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $453.7 $461.8 $490.5 $950.8 $943.0 $911.5 $880.5 $842.0 $1,062.0 $968.8 $976.0 $1,338.5 $1,375.6 $1,375.6 180.45% <-Total Growth 10 Intangibles Leverage
Goodwill $1,178.4 $1,302.1 $1,310.4 $4,134.0 $3,799.2 $962.2 $1,003.4 $101.9 $1,571.5 $1,573.7 $1,577.8 $2,059.0 $2,067.8 $2,067.8 57.80% <-Total Growth 10 Goodwill D/E Ratio
Total $1,632.1 $1,763.9 $1,800.9 $5,084.8 $4,742.2 $1,873.7 $1,883.9 $943.9 $2,633.5 $2,542.5 $2,553.8 $3,397.5 $3,443.4 $3,443.4 91.20% <-Total Growth 10 Total
Change 0.28% 8.08% 2.10% 182.35% -6.74% -60.49% 0.54% -49.90% 179.00% -3.46% 0.44% 33.04% 1.35% 0.00% 0.49% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.44 0.45 0.39 0.80 0.59 0.32 0.33 0.14 0.33 0.31 0.25 0.30 0.36 0.35 0.32 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $2,026.8 $1,891.1 $1,960.4 $2,605.2 $2,275.9 $2,604.1 $2,166.5 $2,496.0 $2,636.5 $3,255.5 $3,193.5 $3,212.7 $2,955.0 $2,955.0 Liquidity ratio of 1.5 and up, best Quick Ratio
Current Liabilities $1,806.1 $2,018.3 $1,925.2 $2,567.4 $2,482.7 $2,710.6 $2,490.7 $2,962.3 $2,681.3 $4,060.2 $3,488.2 $4,239.7 $4,239.7 $3,857.5 0.89 <-Median-> 10 Ratio
Liquidity Ratio 1.12 0.94 1.02 1.01 0.92 0.96 0.87 0.84 0.98 0.80 0.92 0.76 0.70 0.77 0.80 <-Median-> 5 Ratio
Liq. with CF aft div 1.47 1.31 1.39 1.28 1.34 1.25 1.11 1.10 1.27 1.28 1.41 1.22 1.03 1.21 1.27 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.25 0.95 1.08 0.44 1.34 1.02 1.09 0.97 0.90 1.18 1.23 1.01 0.89 1.21 1.01 <-Median-> 5 Ratio
Curr Long Term Debt $0.0 $237.3 $47.6 $218.0 $53.9 $341.4 $341.4 $527.4 $36.5 $36.5 $46.5 $581.0 $581.0 $101.0
Liquidity Less CLTD 1.12 1.06 1.04 1.11 0.94 1.10 1.01 1.03 1.00 0.81 0.93 0.88 0.81 0.79 0.88 <-Median-> 5 Ratio
Liq. with CF aft div 1.47 1.48 1.43 1.40 1.37 1.43 1.29 1.34 1.29 1.30 1.43 1.41 1.20 1.24 1.30 <-Median-> 5 Ratio
Assets $6,555.4 $6,913.1 $7,140.1 $12,238.0 $11,473.4 $9,087.5 $8,695.5 $8,662.0 $9,602.4 $14,632.9 $15,173.9 $16,593.6 $16,483.7 $16,483.7 Debt Ratio of 1.5 and up, best Current Ratio
Liabilities $3,306.4 $3,481.7 $3,382.6 $6,496.5 $5,436.5 $5,407.4 $4,992.8 $4,892.2 $5,519.4 $10,619.0 $10,675.9 $11,459.7 $11,147.0 $11,147.0 1.71 <-Median-> 10 Ratio
Debt Ratio 1.98 1.99 2.11 1.88 2.11 1.68 1.74 1.77 1.74 1.38 1.42 1.45 1.48 1.48 1.45 <-Median-> 5 Ratio
Total Book Value $3,249.0 $3,431.4 $3,757.5 $5,741.5 $6,036.9 $3,680.1 $3,702.7 $3,769.8 $4,083.0 $4,013.9 $4,498.0 $5,133.9 $5,336.7 $5,336.7
Preferred Shares $4.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
NCI 0.00 $35.1 $31.3 $41.0 $53.1 $53.1 $58.5 $67.0 $79.7 $89.3 $125.3 $125.3 $136.3 $136.3
Book Value $3,244.9 $3,396.3 $3,726.2 $5,700.5 $5,983.8 $3,627.0 $3,644.2 $3,702.8 $4,003.3 $3,924.6 $4,372.7 $5,008.6 $5,200.4 $5,200.4 $5,200.4 $5,200.4 39.56% <-Total Growth 10 Book Value
Book Value per share $15.92 $16.66 $18.28 $20.58 $21.60 $13.35 $13.41 $13.63 $14.73 $14.58 $16.48 $18.87 $19.80 $19.80 $19.80 $19.80 8.31% <-Total Growth 10 Book Value per Share
Change 10.89% 4.67% 9.71% 12.61% 4.94% -38.20% 0.47% 1.60% 8.07% -0.99% 12.99% 14.50% 4.93% 0.00% 0.00% 0.00% 43.90% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.15 1.21 1.11 1.20 1.23 1.91 1.40 1.65 1.83 2.11 2.15 2.19 1.93 1.77 0.00 0.00 1.31 P/B Ratio Historical Median
P/B Ratio (Close) 1.13 1.15 1.25 1.11 1.35 1.59 1.57 1.82 2.02 2.11 2.35 2.25 1.84 1.88 1.88 1.88 0.80% <-IRR #YR-> 10 Book Value per Share 8.31%
Change -7.85% 1.68% 8.48% -11.13% 21.42% 17.90% -1.46% 16.21% 11.05% 4.15% 11.34% -4.15% -18.29% 2.23% 0.00% 0.00% 7.75% <-IRR #YR-> 5 Book Value per Share 45.26%
Leverage (A/BK) 2.02 2.04 1.92 2.15 1.92 2.51 2.39 2.34 2.40 3.73 3.47 3.31 3.17 3.17 3.31 <-Median-> 5 A/BV
Debt/Equity Ratio 1.02 1.03 0.91 1.14 0.91 1.49 1.37 1.32 1.38 2.71 2.44 2.29 2.14 2.14 2.29 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/BV 10 yr Med 1.87 5 yr Med 2.11 0.41% Diff M/C 2.58 Historical Leverage (A/BK)
-$18.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.80
-$13.63 $0.00 $0.00 $0.00 $0.00 $19.80
Comprehensive Income $377.2 $310.8 $403.6 $282.4 $396.9 -$2,103.7 $153.5 $190.2 $466.7 $593.1 $793.9 $856.8 $739.0 83.10% <-Total Growth 10 Comprehensive Income
NCI $0.0 $12.7 $9.1 $8.0 $17.9 $16.4 $14.0 $20.3 $29.1 $29.3 $62.7 $65.5 $41.7 NCI
Preferred Shares (or Both) $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 Preferred Shares (or Both)
Shareholders $377.2 $298.1 $394.5 $274.4 $379.0 -$2,120.1 $139.5 $169.9 $437.6 $563.8 $731.2 $791.3 $697.3 76.76% <-Total Growth 10 Shareholders
Increase 17.03% -20.97% 32.34% -30.44% 38.12% -659.39% 106.58% 21.79% 157.56% 28.84% 29.69% 8.22% -11.88% 28.84% <-Median-> 5 Comprehensive Income
5 Yr Running Average $272.4 $290.7 $326.0 $333.3 $344.6 -$154.8 -$186.5 -$231.5 -$198.8 -$161.9 $408.4 $538.8 $644.2 5.86% <-IRR #YR-> 10 Comprehensive Income 76.76%
ROE 11.6% 8.8% 10.6% 4.8% 6.3% -58.5% 3.8% 4.6% 10.9% 14.4% 16.7% 15.8% 13.4% 32.63% <-IRR #YR-> 5 Comprehensive Income 310.42%
5Yr Median 9.7% 9.2% 10.6% 10.6% 8.8% 6.3% 4.8% 4.6% 4.6% 4.6% 10.9% 14.4% 14.4% 7.05% <-IRR #YR-> 10 5 Yr Running Average 97.64%
% Difference from NI 2.08% -12.17% 2.52% 16.57% -9.55% 0.51% -11.99% 6.52% 12.99% -3.38% 4.23% 6.10% 1.65% #NUM! <-IRR #YR-> 5 5 Yr Running Average 378.34%
Median Values Diff 5, 10 yr 2.9% 4.2% 14.4% <-Median-> 5 Return on Equity
-$394.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $697.3
-$169.9 $0.0 $0.0 $0.0 $0.0 $697.3
-$326.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $644.2
$231.5 $0.0 $0.0 $0.0 $0.0 $644.2
Current Liability Coverage Ratio 0.38 0.40 0.41 0.31 0.47 0.33 0.28 0.30 0.33 0.51 0.53 0.50 0.38 0.49   CFO / Current Liabilities
5 year Median 0.38 0.39 0.39 0.38 0.40 0.40 0.33 0.31 0.33 0.33 0.33 0.50 0.50 0.50 0.50 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 10.47% 11.78% 11.04% 6.43% 10.11% 9.87% 8.15% 10.16% 9.22% 14.28% 12.26% 12.70% 9.74% 11.51% CFO / Total Assets
5 year Median 11.16% 11.28% 11.16% 11.04% 10.47% 10.11% 9.87% 9.87% 9.87% 9.87% 10.16% 12.26% 12.26% 12.26% 12.3% <-Median-> 5 Return on Assets 
Return on Assets ROA 5.64% 4.91% 5.39% 1.92% 3.65% -23.45% 1.82% 1.84% 4.03% 3.99% 4.62% 4.49% 4.16% 4.83% Net  Income/Assets Return on Assets
5Yr Median 4.83% 4.91% 4.91% 4.91% 4.91% 3.65% 1.92% 1.84% 1.84% 1.84% 3.99% 4.03% 4.16% 4.49% 4.2% <-Median-> 5 Return on Assets
Return on Equity ROE 11.39% 9.99% 10.33% 4.13% 7.00% -58.75% 4.35% 4.31% 9.67% 14.87% 16.04% 14.89% 13.19% 15.30% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 10.24% 10.24% 10.24% 10.24% 9.99% 7.00% 4.35% 4.31% 4.35% 4.35% 9.67% 14.87% 14.87% 14.89% 14.9% <-Median-> 5 Return on Equity
Net Income $378.5 $352.1 $393.9 $243.4 $436.9 -$2,114.6 $172.5 $179.8 $416.4 $612.9 $764.2 $811.3 $727.7 84.74% <-Total Growth 10 Net Income
NCI $9.0 $12.7 $9.1 $8.0 $17.9 $16.4 $14.0 $20.3 $29.1 $29.3 $62.7 $65.5 $41.7 NCI
Preferred Shares (or Both) $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 Preferred Shares (or Both)
Shareholders $369.5 $339.4 $384.8 $235.4 $419.0 -$2,131.0 $158.5 $159.5 $387.3 $583.6 $701.5 $745.8 $686.0 $796 $875 78.27% <-Total Growth 10 Shareholders
Increase 22.39% -8.15% 13.38% -38.83% 77.99% -608.59% 107.44% 0.63% 142.82% 50.67% 20.21% 6.32% -8.02% $20.3 $20.3 EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $292.6 $318.5 $332.3 $326.2 $350 -$150 -$187 -$232 -$201 -$168 $398 $516 $621 $0.0 $0.0 5.95% <-IRR #YR-> 10 Net Income 78.27%
Operating Cash Flow $686.6 $814.6 $788.1 $787.4 $1,160.5 $896.8 $708.5 $879.7 $885.6 $2,089.4 $1,859.6 $2,107.1 $1,605.3 33.88% <-IRR #YR-> 5 Net Income 330.09%
Investment Cash Flow -$315.7 -$768.3 -$555.3 -$4,867.7 $146.6 -$622.6 -$35.7 -$394.0 -$1,094.0 -$376.3 -$502.3 -$891.4 -$684.7 6.45% <-IRR #YR-> 10 5 Yr Running Average 86.83%
Total Accruals -$1.4 $293.1 $152.0 $4,315.7 -$888.1 -$2,405.2 -$514.3 -$326.2 $595.7 -$1,129.6 -$655.8 -$469.9 -$234.6 #NUM! <-IRR #YR-> 5 5 Yr Running Average 367.92%
Total Assets $6,555.4 $6,913.1 $7,140.1 $12,238.0 $11,473.4 $9,087.5 $8,695.5 $8,662.0 $9,602.4 $14,632.9 $15,173.9 $16,593.6 $16,483.7 Balance Sheet Assets
Accruals Ratio -0.02% 4.24% 2.13% 35.26% -7.74% -26.47% -5.91% -3.77% 6.20% -7.72% -4.32% -2.83% -1.42% -2.83% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.54 0.39 0.41 0.28 0.33 0.36 0.20 0.18 0.41 0.31 0.32 0.33 0.31 0.32 <-Median-> 10 EPS/CF Ratio
-$384.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $686.0
-$159.5 $0.0 $0.0 $0.0 $0.0 $686.0
-$332.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $620.8
$231.7 $0.0 $0.0 $0.0 $0.0 $620.8
Change in Close 2.19% 6.43% 19.02% 0.07% 27.42% -27.14% -0.99% 18.07% 20.02% 3.12% 25.81% 9.75% -14.26% 2.23% 0.00% 0.00% count 33 Change in Close
up/down down up up down down up count 7
Meet Prediction? yes % right count 2 28.57%
Financial Cash Flow -$155.0 $152.0 -$287.8 $4,054.4 -$1,440.5 -$305.4 -$730.2 -$419.7 $133.8 -$1,258.0 -$1,475.2 -$1,293.9 -$1,511.6 C F Statement  Financial Cash Flow
Total Accruals $153.6 $141.1 $439.8 $261.3 $552.4 -$2,099.8 $215.9 $93.5 $461.9 $128.5 $819.4 $824.0 $1,277.0 Accruals
Accruals Ratio 2.34% 2.04% 6.16% 2.14% 4.81% -23.11% 2.48% 1.08% 4.81% 0.88% 5.40% 4.97% 7.75% 4.97% <-Median-> 5 Ratio
Cash $616.9 $510.2 $455.2 $429.3 $295.9 $264.7 $207.3 $627.9 $553.3 $1,008.4 $890.5 $812.3 $221.3 $221.3 Cash
Cash per Share $3.03 $2.50 $2.23 $1.55 $1.07 $0.97 $0.76 $2.31 $2.04 $3.75 $3.36 $3.06 $0.84 $0.84 $3.06 <-Median-> 5 Cash per Share
Percentage of Stock Price 16.77% 13.03% 9.77% 6.78% 3.66% 4.59% 3.63% 9.31% 6.83% 12.19% 8.68% 7.21% 2.32% 2.27% 7.21% <-Median-> 5 % of Stock Price
Notes
June 24, 2023.  Last estimates were for 2023, and 2024 of $30742M, $31382M for Revenue, $3.06, $3.32 for EPS, $0.66 and $0.72 for Dividends, 
$420M and $582M for FCF, $6.96 and $6.96 for CFPS.
June 26, 2022.  Last estimates were for 2022 and 2023 of $29536M and $30173M for Revenue, $2.72 and $3.09 for EPS, 
$0.59 and $0.64 for Dividends $429M and $627M for FCF, and $6.23 and $6.97 for CFPS.
June 26, 2021.  Last estimates were for 2021 and 2022 of $27149M and $27166M for Revenue, $2.36 and $2.39 for Adj EPS, 
$2.26 and $2.45 fopr EPS, $0.52 and $0.56 for Dividends, $359M and $513M for FCF, $5.30 and $5.52 for CFPS.
June 26, 2020.  Last estimates were for 2020 and 2021 of $26193M and $26761M for Revnue $2.07 and 2.17 for Adjusted EPS, 
$2.08 $2.27 and $2.45 for EPS for 2020, 2021 and 2023, $0.48 and $0.48 for Div, $3.60 and $3.86 for CFPS.
July 7, 2019.  Last estimates were for 2019, 2020 and 2121 of $24507M, $24926M and $25556M for Revenue, $1.52 and 1.91 for Adjusted EPS for 2019 and 2020,
 $1.56, 1.88 and 2.17 for EPS, $3.28, $3.23 and $3.51 for CFPS, and $413M and $521M for Net Income for 2019 and 2020.
July 7, 2018.  Last estates were for 2018, 2019 and 2020 of $24159M, $24693M and $25244M for Revenue, $0.86, $1.30 and $1.79 for Adjust Net EPS, 
$0.28 and $1.15 for EPS for 2018 and 2019, $1.95 and $3.97 for CFPS for 2018 and 2019
July 4, 2017.  Last estimates were for 2017, 2018 and 2019 of $24422M, $24892M and $25624M for Revenue, $1.38 and $1.47 for Adjusted EPS for 2017 and 2018, 
July 2, 2016.  Last estimates were for 2016, 2017 and 2018 of $24288M, $24634M and $25087M for Revenue, $-3.94, $1.59 and $1.88 for EPS, $3.30, $3.48 and $3.80 for CFPS
April 31, 2016.  I have started to follow this stock and did the spreadsheet.
Thgere are two types of shares, Class A non-voting and Class B common or voting shares.
They have been increasing their dividends since 1995.
Sector:
Conssumer Staple, Consumer
What should this stock accomplish?
Low dividend yield and moderate to good dividend growth.  
Would I buy this company and Why.
This is a dividend growth stock with a low dividend and moderate dividend increases.  
This is the sort of company I like to buy.
Why am I following this stock. 
I have known about this stock for some time before I decided to follow it.  This stock has a financial year ending in end of April or first of May each year.
Dividends
Dividends are paid in Cycle 1 in July, October, January and April.  Dividends are declared for a record date and payment date of the following month.
For exaple, the dividend payable on April 30, 2015 was Declared on 12 March 2015 for sharesholders of record of 15 April 2015.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
Empire Co Ltd key businesses are food retailing, investments, and other operations. The food retailing division operates through Empire's subsidiary Sobeys and represents 
nearly all the company's income. The company's investment and other operations segment include the investment in Crombie REIT, which is an open-ended Canadian 
real estate investment trust, as well as the Genstar Development Partnership.   
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 Jul 2 2016 Jul 4 2017 Jul 7 2018 Jul 7 2019 Jun 26 2020 Jun 26 2021 Jun 26 2022 Jun 24 2023
Medline, Michale 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% B Nominal 1 share Cl B 0.00%
CEO - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 B
Shares-percentage 0.030 0.02% 0.048 0.03% 0.081 0.05% 0.081 0.05% 0.109 0.06% 0.116 0.07% 0.126 0.08% A 9.25%
Shares - Amount $0.745 $1.424 $2.478 $3.117 $4.610 $4.208 $4.700 A
Options - percentage 0.091 0.03% 0.518 0.19% 1.981 0.74% 2.236 0.84% 2.045 0.77% 2.083 0.79% 0.403 0.15% -80.66%
Options - amount $2.259 $15.442 $60.888 $86.443 $86.765 $75.773 $14.982
Reindel, Matthew 0.003 0.00% 0.003 0.00% A 0.00%
CFO - Shares - Amount $0.120 $0.123 A
Options - percentage 0.079 0.03% 0.118 0.04% 49.72%
Options - amount $2.858 $4.374
Vels, Michael Harold 0.003 0.00% 0.025 0.01% 0.035 0.01% 0.080 0.05% 0.100 0.06% 0.101 0.06% A Appointed CFO June 2017 -100.00%
Officer - Shares - Amount $0.074 $0.745 $1.076 $3.084 $4.228 $3.674 A Exec VP 2022
Options - percentage 0.053 0.02% 0.246 0.09% 0.448 0.17% 0.502 0.19% 0.404 0.15% 0.345 0.13% Ceased insider Dec 22 -100.00%
Options - amount $1.311 $7.339 $13.777 $19.419 $17.129 $12.569
Nathanson, Douglas Bigler 0.002 0.00% 0.002 0.00% 0.018 0.01% 0.018 0.01% 0.018 0.01% A 0.00%
Officer - Shares - Amount $0.075 $0.095 $0.761 $0.671 $0.686 A
Options - percentage 0.132 0.05% 0.163 0.06% 0.131 0.05% 0.124 0.05% 0.155 0.06% 24.82%
Options - amount $4.054 $6.306 $5.549 $4.511 $5.757
Gagne, Simon 0.012 0.00% 0.014 0.01% 0.000 0.00% 0.000 0.00% 0.000 0.00% A #DIV/0!
Officer - Shares - Amount $0.360 $0.543 $0.000 $0.000 $0.000 A
Options - percentage 0.499 0.19% 0.474 0.18% 0.336 0.13% 0.301 0.11% 0.292 0.11% -3.08%
Options - amount $15.321 $18.320 $14.272 $10.945 $10.844
Keay, Clinton David 0.01% 0.009 0.01% 0.006 0.00% 0.010 0.01% A Was Officer 2016
Officer - Shares - Amount $0.191 $0.189 $0.149 $0.298 A 2017 site says CFO
Options - percentage 0.27% 0.264 0.10% 0.235 0.09% 0.197 0.07% Ceased May 2019
Options - amount $5.600 $5.545 $5.842 $5.874
Devine, Cynthia 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% B Nominal 3 shares Cl B 200.00%
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 B
Shares-percentage 0.003 0.00% 0.003 0.00% 0.003 0.00% 0.003 0.00% 0.003 0.00% A 0.00%
Shares - Amount $0.092 $0.116 $0.127 $0.109 $0.112 A
Options - percentage 0.042 0.02% 0.048 0.02% 0.056 0.02% 0.064 0.02% 0.071 0.03% 11.10%
Options - amount $1.291 $1.844 $2.385 $2.320 $2.636
Sobey, John Robert 0.17% 0.172 0.17% 0.057 0.06% 0.057 0.06% 0.057 0.06% 0.057 0.06% 0.057 0.06% 0.057 0.06% 0.057 0.06% B 0.00%
Director - Shares - Amount $3.647 $3.611 $1.421 $1.706 $1.759 $2.213 $2.428 $2.082 $2.129 B
Shares-percentage 0.25% 0.428 0.25% 0.143 0.08% 0.143 0.08% 0.143 0.08% 0.143 0.09% 0.143 0.09% 0.143 0.09% 0.143 0.09% A 0.00%
Shares - Amount $9.081 $8.991 $3.538 $4.247 $4.379 $5.509 $6.075 $5.209 $5.325 A
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
Sobey, Karl Rolland 23.52% 23.080 23.52% 7.693 7.84% 7.730 7.88% 7.731 7.88% 7.731 7.88% 7.752 7.90% 7.752 7.90% 7.752 7.90% B 0.00%
Director - Shares - Amount $490.224 $485.377 $191.027 $230.364 $237.558 $298.861 $328.904 $282.006 $288.285 B
Shares-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% A #DIV/0!
Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 A
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
Sobey, Robert G. C. 9.11% 8.938 9.11% 2.979 3.04% 2.992 3.05% 3.000 3.06% 3.000 3.06% 3.051 3.11% 3.051 3.11% 3.051 3.11% B Last report Mar 2021 0.00%
Director - Shares - Amount $189.854 $187.977 $73.981 $89.162 $92.197 $115.989 $129.464 $111.004 $113.475 B Not listed dir on site '21
Shares-percentage 0.95% 1.655 0.95% 0.552 0.32% 0.552 0.32% 0.552 0.32% 0.559 0.33% 0.559 0.33% 0.559 0.34% 0.559 0.34% A 0.00%
Shares - Amount $35.155 $34.808 $13.699 $16.441 $16.954 $21.613 $23.721 $20.339 $20.792 A
Options - percentage 0.00% 0.000 0.00% 0.002 0.00% 0.004 0.00% 0.005 0.00% 0.007 0.00% 0.009 0.00% 0.010 0.00% 0.012 0.00% 15.97%
Options - amount $0.000 $0.000 $0.043 $0.112 $0.168 $0.261 $0.362 $0.369 $0.437
Dickson, James Malcolm 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% B Nominal 3 shares Cl B 0.00%
Chairman - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 B
Shares-percentage 0.017 0.01% 0.017 0.01% 0.023 0.01% 0.023 0.01% 0.022 0.01% 0.023 0.01% 0.023 0.01% A 0.00%
Shares - Amount $0.413 $0.495 $0.699 $0.880 $0.948 $0.828 $0.846 A
Options - percentage 0.003 0.00% 0.012 0.00% 0.016 0.01% 0.020 0.01% 0.023 0.01% 0.027 0.01% 0.030 0.01% 12.56%
Options - amount $0.084 $0.344 $0.503 $0.763 $0.995 $0.974 $1.120
Dexter, Robert P. 0.00% 0.000 0.00% B Ceased insider Oct 2016
Chairman - Shares - Amount $0.000 $0.000 B
Shares-percentage 0.20% 0.351 0.20% A
Shares - Amount $7.455 $7.382 A
Options - percentage 0.04% 0.095 0.04%
Options - amount $2.028 $2.008
Sobey, Donald Creighton Rae 32.44% 31.834 32.44% 31.834 32.44% 22.985 23.42% 23.048 23.49% 23.048 23.49% 23.440 23.88% 23.440 23.88% B 10% holder
10% owner - Shares - Amount $676.156 $676.156 $790.441 $684.953 $708.271 $891.043 $994.559 $852.747 B Last rept Jul 2020
Shares-percentage 10.52% 18.248 10.52% 6.083 3.50% 6.083 3.50% 6.083 3.56% 6.083 3.64% 6.083 3.64% 6.083 3.70% A
Shares - Amount $387.580 $387.580 $151.030 $181.260 $186.917 $235.151 $258.083 $221.283 A
Options - percentage 0.04% 0.095 0.04% 0.000 0.00% 0.012 0.00% 0.049 0.02% 0.049 0.02% 0.049 0.02% 0.049 0.02%
Options - amount $2.028 $2.028 $0.000 $0.344 $1.515 $1.905 $2.091 $1.793
Increase in O/S Shares 0.03% 0.000 0.00% 0.555 0.32% 0.253 0.26% 0.040 0.04% 0.110 0.04% 0.142 0.05% 0.432 0.16% 0.046 0.02% They do not tell you this
Due to SO $2.553 $0.000 $11.797 $6.272 $1.201 $3.369 $5.481 $18.330 $1.678 info directly, so I could be
Book Value $0.800 $0.000 $10.700 $4.800 $0.800 $2.100 $2.300 $4.000 $4.000 wrong 
Insider Buying -$0.132 -$0.134 -$0.735 -$0.883 -$1.412 -$0.467 $0.000 -$0.445 -$0.398 Stock Based Compensation
Insider Selling $0.000 $0.000 $0.000 $0.000 $1.001 $0.816 -$11.162 $9.960 $0.306 in 2022
Net Insider Selling -$0.132 -$0.134 -$0.735 -$0.883 -$0.411 $0.348 -$11.162 $9.515 -$0.092 In 2023, info was given
Net Selling % of Market Cap 0.00% 0.00% -0.01% -0.01% 0.00% 0.00% -0.10% 0.10% 0.00%
Directors 15 14 14 14 14 15 15 15
Women 27% 4 27% 4 29% 5 36% 5 36% 5 36% 6 40% 6 40% 6 40%
Minorities 7% 1 7% 1 7% 1 7% 1 7% 1 7% 1 7% 1 7% 1 7%
Institutions/Holdings 54.40% 165 59.75% 190 47.26% 227 42.78% 20 48.11% 20 16.75% 20 14.65% 20 13.92% Class A only
Total Shares Held 34.75% 103.692 38.17% 82.023 47.23% 74.294 43.45% 130.757 49.27% 45.002 16.95% 38.497 14.66% 35.249 13.42%
Increase/Decrease 3 Mths -6.43% 5.719 5.84% -0.627 -0.76% 1.305 1.79% 2.326 1.81% 0.076 0.03% 0.684 0.26% 1.298 0.49%
Starting No. of Shares 97.973 82.649 72.988 Reuters 128.431 Top 20 MS 44.926 Top 20 MS 37.812 Top 20 MS 33.951 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.