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/
Loblaw Companies Ltd TSX: L OTC: LBLCF http://www.loblaw.ca/en.html Fiscal Yr Dec 31 (or nearest) Q1 2023
Year 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Financial Year End 1-Jan-11 31-Dec-11 29-Dec-12 28-Dec-13 3-Jan-15 2-Jan-16 31-Dec-16 30-Dec-17 29-Dec-18 28-Dec-19 2-Jan-21 1-Jan-22 31-Dec-22 31-Dec-23 31-Dec-24 1-Jan-26 Value Description #Y Item Total G
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS
Statements
Split Date
Split   
$57,237 <-12 mths 1.30%
Revenue* $30,997 $31,250 $31,604 $32,371 $42,611 $45,394 $46,385 $46,702 $46,693 $48,037 $52,714 $53,170 $56,504 $59,294 $61,202 $62,860 78.79% <-Total Growth 10 Revenue
Increase 0.85% 0.82% 1.13% 2.43% 31.63% 6.53% 2.18% 0.68% -0.02% 2.88% 9.74% 0.87% 6.27% 4.9% 3.2% 2.7% 5.98% <-IRR #YR-> 10 Revenue 78.79%
5 year Running Average $30,112 $30,634 $31,078 $31,391 $33,767 $36,646 $39,673 $42,693 $45,557 $46,642 $48,106 $49,463 $51,424 $53,944 $56,577 $58,606 3.88% <-IRR #YR-> 5 Revenue 20.99%
Revenue per Share $110.48 $111.06 $112.20 $114.66 $103.30 $110.72 $115.72 $120.90 $125.59 $133.41 $151.76 $159.42 $174.36 $182.97 $188.86 $193.97 5.17% <-IRR #YR-> 10 5 yr Running Average 65.47%
Increase -0.73% 0.53% 1.03% 2.20% -9.91% 7.18% 4.52% 4.47% 3.88% 6.23% 13.75% 5.05% 9.37% 4.94% 3.22% 2.71% 3.79% <-IRR #YR-> 5 5 yr Running Average 20.45%
5 year Running Average $109.15 $110.47 $111.47 $111.94 $110.34 $110.39 $111.32 $113.06 $115.25 $121.27 $129.48 $138.21 $148.91 $160.38 $171.47 $179.92 4.51% <-IRR #YR-> 10 Revenue per Share 55.40%
P/S (Price/Sales) Med 0.35 0.35 0.33 0.39 0.50 0.59 0.59 0.60 0.45 0.51 0.44 0.52 0.63 0.66 0.00 0.00 7.60% <-IRR #YR-> 5 Revenue per Share 44.22%
P/S (Price/Sales) Close 0.37 0.35 0.37 0.37 0.60 0.59 0.61 0.56 0.49 0.50 0.41 0.65 0.69 0.64 0.62 0.61 2.94% <-IRR #YR-> 10 5 yr Running Average 33.58%
*Sales in M CDN $  P/S Med 20 yr  0.50 15 yr  0.45 10 yr  0.51 5 yr  0.51 24.77% Diff M/C 5.66% <-IRR #YR-> 5 5 yr Running Average 31.70%
-$31,604 $0 $0 $0 $0 $0 $0 $0 $0 $0 $56,504
-$46,702 $0 $0 $0 $0 $56,504
-$31,078 $0 $0 $0 $0 $0 $0 $0 $0 $0 $51,424
-$42,693 $0 $0 $0 $0 $51,424
-$112.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $174.36
-$120.90 $0.00 $0.00 $0.00 $0.00 $174.36
-$111.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $148.91
-$113.06 $0.00 $0.00 $0.00 $0.00 $148.91
$2,309 <-12 mths 2.03%
$7.01 <-12 mths 2.79%
Adjusted Profit CDN$ $681 $811 $710 $731 $1,217 $1,422 $1,655 $1,799 $1,746 $1,516 $1,499 $1,911 $2,263
Basic $2.45 $2.88 $2.52 $2.60 $3.20 $3.46 $4.09 $4.57 $4.63 $4.12 $4.22 $5.64 $6.90 173.70% <-Total Growth 10 AEPS Lob has been
AEPS* Dilued $2.44 $2.80 $2.51 $2.57 $3.20 $3.46 $4.05 $4.53 $4.60 $4.12 $4.18 $5.59 $6.82 $7.61 $8.35 $9.24 172.03% <-Total Growth 10 AEPS inconsistent
Increase 2.52% 14.85% -10.54% 2.63% 24.37% 8.12% 17.05% 11.85% 1.55% -10.43% 1.46% 33.73% 22.00% 11.58% 9.72% 10.66% 10 0 10 Years of Data, EPS P or N on this data.
AEPS Yield 6.04% 7.28% 5.98% 6.07% 5.15% 5.30% 5.72% 6.64% 7.53% 6.15% 6.65% 5.39% 5.70% 6.47% 7.10% 7.86% 10.53% <-IRR #YR-> 10 AEPS Sometimes
5 year Running Average $2.32 $2.47 $2.42 $2.54 $2.70 $2.91 $3.16 $3.56 $3.97 $4.15 $4.30 $4.60 $5.06 $5.66 $6.51 $7.52 8.53% <-IRR #YR-> 5 AEPS give basic
Payout Ratio 34.43% 29.97% 33.90% 36.53% 30.47% 28.76% 25.43% 23.62% 25.11% 30.10% 30.62% 25.04% 23.17% 22.90% 21.37% 19.31% 7.64% <-IRR #YR-> 10 5 yr Running Average and some-
5 year Running Average 36.76% 34.56% 35.16% 34.03% 33.06% 31.93% 31.02% 28.96% 26.68% 26.60% 26.98% 26.90% 26.81% 26.37% 24.62% 22.36% 7.28% <-IRR #YR-> 5 5 yr Running Average times Diluted
Price/AEPS Median 15.99 13.71 14.66 17.59 16.30 18.92 16.86 16.07 12.25 16.56 16.14 14.78 15.98 15.95 0.00 0.00 16.22 <-Median-> 10 Price/AEPS Median and some-
Price/AEPS High 18.27 14.95 16.77 19.68 19.54 20.88 18.33 17.22 13.55 18.39 18.05 18.68 18.41 16.91 0.00 0.00 18.40 <-Median-> 10 Price/AEPS High times neither
Price/AEPS Low 13.71 12.47 12.54 15.49 13.06 16.97 15.38 14.91 10.95 14.73 14.23 10.89 13.56 15.00 0.00 0.00 14.48 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 16.55 13.73 16.72 16.47 19.43 18.88 17.49 15.06 13.28 16.26 15.03 18.54 17.55 15.45 14.08 12.72 16.98 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 16.96 15.77 14.96 16.90 24.16 20.42 20.47 16.84 13.49 14.57 15.25 24.79 21.42 17.23 15.45 14.08 18.66 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 27.09% 5 Yrs   25.11% P/CF 5 Yrs   in order 15.98 18.39 13.56 16.26 -3.36% Diff M/C DPR 75% to 95% best
* Adjusted Earnings per Share
-$2.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.82
-$4.53 $0.00 $0.00 $0.00 $0.00 $6.82
-$2.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.06
-$3.56 $0.00 $0.00 $0.00 $0.00 $5.06
$5.74 <-12 mths -0.17%
Difference Basic and Diluted 0.41% 0.73% 1.30% 0.89% 0.00% 0.66% 1.25% 0.79% 1.50% 1.02% 0.65% 0.73% 1.20%
Split 1996
EPS Basic $2.45 $2.73 $2.31 $2.24 $0.14 $1.52 $2.40 $3.78 $2.00 $2.93 $3.08 $5.49 $5.82 151.95% <-Total Growth 10 EPS Basic
Comments Ones in purple are adjusted EPS ( EPS prior to Write-offs)
Split 1996
EPS Diluted* $2.44 $2.71 $2.28 $2.22 $0.14 $1.51 $2.37 $3.75 $1.97 $2.90 $3.06 $5.45 $5.75 $6.33 $6.58 $7.08 152.19% <-Total Growth 10 EPS Diluted
Increase 2.5% 11.1% -15.9% -2.6% -93.7% 978.6% 57.0% 58.2% -47.5% 47.2% 5.5% 78.1% 5.5% 10.1% 3.9% 7.6% 10 0 10 Years of Data, EPS P or N
Earnings Yield 6.0% 7.0% 5.4% 5.2% 0.2% 2.3% 3.3% 5.5% 3.2% 4.3% 4.9% 5.3% 4.8% 5.4% 5.6% 6.0% 9.69% <-IRR #YR-> 10 Earnings per Share 152.19%
5 year Running Average $1.44 $2.14 $2.36 $2.41 $1.96 $1.77 $1.70 $2.00 $1.95 $2.50 $2.81 $3.43 $3.83 $4.70 $5.43 $6.24 8.92% <-IRR #YR-> 5 Earnings per Share 53.33%
10 year Running Average $2.11 $2.18 $2.15 $2.06 $1.73 $1.61 $1.92 $2.18 $2.18 $2.23 $2.29 $2.57 $2.91 $3.32 $3.97 $4.52 4.95% <-IRR #YR-> 10 5 yr Running Average 62.12%
* Diluted ESP per share  E/P 10 Yrs 4.57% 5Yrs 4.80% 13.88% <-IRR #YR-> 5 5 yr Running Average 91.49%
-$2.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.75
-$3.75 $0.00 $0.00 $0.00 $0.00 $5.75
-$2.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.83
-$2.00 $0.00 $0.00 $0.00 $0.00 $3.83
Dividend* $1.73 $1.89 $2.01 Estimate Dividend*
Increase 9.5% 9.2% 6.3% Estimate Increase
Payout Ratio EPS 27.33% 28.72% 28.39% Estimate 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 <-Median-> 10 Special Dividends
Split 1996
Dividend* $0.84 $0.84 $0.85 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $1.580 $1.743 $1.784 $1.784 85.88% <-Total Growth 10 Dividends
Increase 0.00% 0.00% 1.19% 10.59% 3.72% 2.05% 3.52% 3.88% 7.94% 7.36% 3.23% 9.37% 12.86% 10.32% 2.35% 0.00% 24 0 34 Years of data, Count P, N
Average Increases 5 Year Running 0.00% 0.00% 0.24% 2.36% 3.10% 3.51% 4.21% 4.75% 4.22% 4.95% 5.19% 6.36% 8.15% 8.63% 7.63% 6.98% 4.49% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Year Running $0.84 $0.84 $0.84 $0.86 $0.89 $0.92 $0.96 $1.00 $1.05 $1.10 $1.16 $1.23 $1.33 $1.45 $1.56 $1.66 58.08% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 2.15% 2.19% 2.31% 2.08% 1.87% 1.52% 1.51% 1.47% 2.05% 1.82% 1.90% 1.69% 1.45% 1.44% 1.76% <-Median-> 10 Yield H/L Price
Yield on High  Price 1.88% 2.00% 2.02% 1.86% 1.56% 1.38% 1.39% 1.37% 1.85% 1.64% 1.70% 1.34% 1.26% 1.35% 1.47% <-Median-> 10 Yield on High  Price
Yield on Low Price 2.51% 2.40% 2.70% 2.36% 2.33% 1.70% 1.65% 1.58% 2.29% 2.04% 2.15% 2.30% 1.71% 1.53% 2.10% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.08% 2.18% 2.03% 2.22% 1.57% 1.52% 1.45% 1.57% 1.89% 1.85% 2.04% 1.35% 1.32% 1.48% 1.52% 1.52% 1.57% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 34.43% 31.00% 37.28% 42.34% 696.43% 65.89% 43.46% 28.53% 58.63% 42.76% 41.83% 25.69% 27.48% 27.54% 27.11% 25.20% 42.55% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 58.25% 39.18% 35.68% 35.83% 45.40% 51.92% 56.22% 50.15% 53.64% 43.92% 41.10% 35.87% 34.79% 30.83% 28.66% 26.58% 44.66% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 14.79% 13.03% 14.63% 17.80% 26.97% 13.25% 13.41% 12.88% 17.17% 11.27% 8.57% 9.67% 10.61% 9.90% 10.14% 10.43% 13.06% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 16.68% 15.37% 14.73% 14.24% 16.56% 16.05% 16.02% 15.47% 15.44% 13.32% 11.87% 11.08% 10.73% 9.93% 9.79% 10.15% 14.84% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 15.42% 14.15% 12.09% 12.12% 37.41% 12.51% 12.38% 10.13% 10.99% 9.23% 8.81% 8.29% 8.22% 9.90% 10.14% 10.43% 10.56% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 17.84% 16.85% 15.29% 14.06% 15.45% 14.70% 14.23% 13.47% 13.08% 10.81% 10.07% 9.32% 8.92% 8.87% 9.07% 9.38% 13.27% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 1.76% 1.57% 5 Yr Med 5 Yr Cl 1.82% 1.85% 5 Yr Med Payout 41.83% 10.61% 8.81% 8.11% <-IRR #YR-> 5 Dividends 47.66%
* Dividends per share  10 Yr Med and Cur. -13.56% -3.23% 5 Yr Med and Cur. -16.50% -17.99% Last Div Inc ---> $0.405 $0.446 10.12% 6.40% <-IRR #YR-> 10 Dividends 85.88%
Dividends Growth 15 4.30% <-IRR #YR-> 15 Dividends 88.10%
Dividends Growth 20 6.14% <-IRR #YR-> 20 Dividends 229.17%
Dividends Growth 25 9.59% <-IRR #YR-> 25 Dividends 887.50%
Dividends Growth 30 10.46% <-IRR #YR-> 30 Dividends
Dividends Growth 35 9.76% <-IRR #YR-> 34 Dividends
Dividends Growth 5 -$1.07 $0.00 $0.00 $0.00 $0.00 $1.58 Dividends Growth 5
Dividends Growth 10 -$0.85 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.58 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 $1.58 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 $1.58 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 $1.58 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 $1.58 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 $1.58 Dividends Growth 35
Historical Dividends Historical High Div 2.71% Low Div 0.67% 10 Yr High 2.36% 10 Yr Low 1.27% Med Div 1.47% Close Div 1.45% Historical Dividends
High/Ave/Median Values Curr diff Exp. -43.99%     126.53% Exp. -35.69% 19.51% Cheap 3.25% Cheap 4.39% High/Ave/Median 
Future Dividend Yield Div Yield 2.24% earning in 5 Years at IRR of 8.11% Div Inc. 47.66% Future Dividend Yield
Future Dividend Yield Div Yield 3.31% earning in 10 Years at IRR of 8.11% Div Inc. 118.05% Future Dividend Yield
Future Dividend Yield Div Yield 4.89% earning in 15 Years at IRR of 8.11% Div Inc. 221.97% Future Dividend Yield
Future Dividend Paid Div Paid $2.63 earning in 5 Years at IRR of 8.11% Div Inc. 47.66% Future Dividend Paid
Future Dividend Paid Div Paid $3.89 earning in 10 Years at IRR of 8.11% Div Inc. 118.05% Future Dividend Paid
Future Dividend Paid Div Paid $5.74 earning in 15 Years at IRR of 8.11% Div Inc. 221.97% Future Dividend Paid
Dividend Covering Cost Total Div $10.49 over 5 Years at IRR of 8.11% Div Cov. 8.92% Dividend Covering Cost
Dividend Covering Cost Total Div $23.34 over 10 Years at IRR of 8.11% Div Cov. 19.86% Dividend Covering Cost
Dividend Covering Cost Total Div $42.32 over 15 Years at IRR of 8.11% Div Cov. 36.01% Dividend Covering Cost
Yield if held 5 years 1.29% 1.63% 2.03% 3.05% 2.93% 2.55% 2.68% 2.91% 2.55% 2.38% 1.96% 2.05% 2.17% 3.09% 2.62% 2.64% 2.55% <-Median-> 10 Paid Median Price
Yield if held 10 years 1.98% 1.68% 1.49% 1.59% 1.50% 1.52% 2.00% 2.55% 3.75% 3.73% 3.28% 3.64% 4.30% 3.85% 3.42% 2.72% 2.92% <-Median-> 10 Paid Median Price
Yield if held 15 years 9.21% 6.74% 4.11% 2.98% 2.60% 2.34% 2.06% 1.87% 1.95% 1.90% 1.96% 2.72% 3.77% 5.65% 5.36% 4.57% 2.20% <-Median-> 10 Paid Median Price
Yield if held 20 years 15.50% 12.96% 13.83% 13.27% 12.85% 10.90% 8.27% 5.18% 3.67% 3.31% 3.01% 2.80% 2.77% 2.94% 2.74% 2.73% 4.42% <-Median-> 10 Paid Median Price
Yield if held 25 years 24.52% 23.06% 18.36% 15.90% 17.41% 16.30% 16.35% 14.03% 11.24% 7.64% 5.53% 4.76% 4.20% 16.33% <-Median-> 10 Paid Median Price
Yield if held 30 years 30.13% 29.33% 23.62% 21.60% 25.70% 24.60% 23.52% 19.55% 25.70% <-Median-> 5 Paid Median Price
Yield if held 35 years 45.47% 42.19% 32.93% #NUM! <-Median-> 0 Paid Median Price
Cost cover if held 5 years 6.43% 8.15% 10.04% 13.98% 13.36% 11.79% 12.47% 13.63% 11.55% 10.53% 8.82% 9.00% 9.14% 12.85% 11.41% 12.29% 11.67% <-Median-> 10 Paid Median Price Item
Cost cover if held 10 years 17.13% 15.44% 14.16% 14.22% 13.26% 13.48% 17.44% 21.99% 30.93% 29.86% 26.59% 28.46% 31.74% 27.55% 25.45% 21.48% 24.29% <-Median-> 10 Paid Median Price EPS
Cost cover if held 15 years 92.05% 73.19% 47.45% 33.49% 30.09% 27.95% 25.02% 22.93% 23.03% 21.68% 22.32% 29.37% 37.87% 54.42% 53.26% 47.84% 26.49% <-Median-> 10 Paid Median Price AEPS
Cost cover if held 20 years 163.15% 148.15% 168.71% 158.50% 159.72% 142.47% 111.64% 71.68% 50.08% 44.73% 41.54% 37.31% 34.58% 35.24% 33.62% 35.02% 60.88% <-Median-> 10 Paid Median Price CFPS
Cost cover if held 25 years 302.78% 295.98% 248.05% 222.07% 250.22% 232.25% 232.10% 205.75% 160.96% 103.87% 73.07% 65.50% 61.05% 232.18% <-Median-> 10 Paid Median Price FCF 
Cost cover if held 30 years 439.09% 425.82% 354.63% 316.90% 358.49% 334.48% 334.77% 296.61% 358.49% <-Median-> 5 Paid Median Price
Cost cover if held 35 years 628.03% 609.98% 507.65% #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $46,702 $46,693 $48,037 $52,714 $53,170 $56,504 $303,820 20.99% <-Total Growth 5 Revenue Growth  20.99%
AEPS Growth $4.53 $4.60 $4.12 $4.18 $5.59 $6.82 $29.84 50.55% <-Total Growth 5 AEPS Growth 50.55%
Net Income Growth $1,502 $766 $1,097 $1,108 $1,875 $1,921 $8,269 27.90% <-Total Growth 5 Net Income Growth 27.90%
Cash Flow Growth $3,209 $2,501 $3,960 $5,191 $4,827 $4,827 $24,515 50.42% <-Total Growth 5 Cash Flow Growth 50.42%
Dividend Growth $1.07 $1.16 $1.24 $1.28 $1.40 $1.58 $7.73 47.66% <-Total Growth 5 Dividend Growth 47.66%
Stock Price Growth $68.22 $61.11 $67.00 $62.81 $103.64 $119.72 75.49% <-Total Growth 5 Stock Price Growth 75.49%
Revenue Growth  $31,604 $32,371 $42,611 $45,394 $46,385 $46,702 $46,693 $48,037 $52,714 $53,170 $56,504 $502,185 78.79% <-Total Growth 10 Revenue Growth  78.79%
AEPS Growth $2.51 $2.57 $3.20 $3.46 $4.05 $4.53 $4.60 $4.12 $4.18 $5.59 $6.82 $45.63 172.03% <-Total Growth 10 AEPS Growth 172.03%
Net Income Growth $650 $630 $53 $632 $983 $1,502 $766 $1,097 $1,108 $1,875 $1,921 $11,217 195.54% <-Total Growth 10 Net Income Growth 195.54%
Cash Flow Growth $1,637 $1,491 $1,491 $3,079 $3,079 $3,209 $2,501 $3,960 $5,191 $4,827 $4,827 $35,292 194.87% <-Total Growth 10 Cash Flow Growth 194.87%
Dividend Growth $0.85 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $1.58 $12.5 85.88% <-Total Growth 10 Dividend Growth 85.88%
Stock Price Growth $41.93 $42.38 $62.17 $65.34 $70.84 $68.22 $61.11 $67.00 $62.81 $103.64 $119.72 185.52% <-Total Growth 10 Stock Price Growth 185.52%
Dividends on Shares $22.56 $23.40 $23.88 $24.72 $25.68 $27.72 $29.76 $30.72 $33.60 $37.92 $41.83 $42.82 $42.82 $279.96 No of Years 10 Total Divs 12/31/12
Paid  $1,006.32 $1,017.12 $1,492.08 $1,568.16 $1,700.16 $1,637.28 $1,466.64 $1,608.00 $1,507.44 $2,487.36 $2,873.28 $2,820.96 $2,820.96 $2,820.96 $2,873.28 No of Years 10 Worth $41.93
Total $3,153.24
Graham No. AEPS $36.69 $36.69 $35.85 $37.94 $47.23 $49.55 $53.90 $58.09 $57.54 $53.24 $53.98 $65.42 $72.61 $77.38 $81.05 $85.26 102.56% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 1.06 1.05 1.03 1.19 1.10 1.32 1.27 1.25 0.98 1.28 1.25 1.26 1.50 1.57 1.26 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.22 1.14 1.17 1.33 1.32 1.46 1.38 1.34 1.08 1.42 1.40 1.60 1.73 1.66 1.39 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.91 0.95 0.88 1.05 0.88 1.18 1.16 1.16 0.88 1.14 1.10 0.93 1.27 1.48 1.12 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.10 1.05 1.17 1.12 1.32 1.32 1.31 1.17 1.06 1.26 1.16 1.58 1.65 1.52 1.45 1.38 1.29 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 10.03% 4.88% 16.97% 11.71% 31.63% 31.87% 31.42% 17.45% 6.20% 25.85% 16.35% 58.43% 64.87% 51.90% 45.01% 37.85% 28.63% <-Median-> 10 Graham Price
Graham No. EPS $36.69 $36.08 $34.19 $35.24 $9.88 $32.73 $41.24 $52.85 $37.66 $44.67 $46.19 $64.59 $66.67 $70.57 $71.95 $74.64 95.03% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 1.06 1.06 1.08 1.28 5.28 2.00 1.66 1.38 1.50 1.53 1.46 1.28 1.63 1.72 1.51 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.22 1.16 1.23 1.44 6.33 2.21 1.80 1.48 1.66 1.70 1.63 1.62 1.88 1.82 1.68 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.91 0.97 0.92 1.13 4.23 1.79 1.51 1.28 1.34 1.36 1.29 0.94 1.39 1.62 1.35 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.10 1.07 1.23 1.20 6.29 2.00 1.72 1.29 1.62 1.50 1.36 1.60 1.80 1.67 1.63 1.57 1.61 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 10.03% 6.65% 22.65% 20.27% 529.33% 99.61% 71.80% 29.09% 62.28% 50.00% 35.99% 60.45% 79.56% 66.55% 63.36% 57.48% 61.37% <-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 34.00 <Count Years> Month, Year
Price Close $40.37 $38.48 $41.93 $42.38 $62.17 $65.34 $70.84 $68.22 $61.11 $67.00 $62.81 $103.64 $119.72 $117.54 $117.54 $117.54 185.52% <-Total Growth 10 Stock Price
Increase 19.16% -4.68% 8.97% 1.07% 46.70% 5.10% 8.42% -3.70% -10.42% 9.64% -6.25% 65.01% 15.52% -1.82% 0.00% 0.00% 35.69 <-Median-> 10 CAPE (10 Yr P/E)
P/E 16.55 14.20 18.39 19.09 444.07 43.27 29.89 18.19 31.02 23.10 20.53 19.02 20.82 18.57 17.86 16.60 11.91% <-IRR #YR-> 5 Stock Price 75.49%
Trailing P/E 16.96 15.77 15.47 18.59 28.00 466.71 46.91 28.78 16.30 34.01 21.66 33.87 21.97 20.44 18.57 17.86 11.06% <-IRR #YR-> 10 Stock Price 185.52%
CAPE (10 Yr P/E) 19.11 17.64 19.53 20.53 36.00 40.66 36.82 31.31 28.07 30.06 27.42 40.41 41.11 35.37 29.63 25.98 13.46% <-IRR #YR-> 5 Price & Dividend 85.25%
Median 10, 5 Yrs D.  per yr 1.74% 1.55% % Tot Ret 13% 12.13% Price Inc 9.64% P/E:  21.96 20.82 12.80% <-IRR #YR-> 10 Price & Dividend 213.34%
Price 15 D.  per yr 1.74% % Tot Ret 16.62% CAPE Diff -0.88% 8.75% <-IRR #YR-> 15 Stock Price 252.12%
Price  20 D.  per yr 1.23% % Tot Ret 23.19% 4.06% <-IRR #YR-> 20 Stock Price 121.79%
Price  25 D.  per yr 1.47% % Tot Ret 18.91% 6.30% <-IRR #YR-> 25 Stock Price 360.46%
Price  30 D.  per yr 2.27% % Tot Ret 18.18% 10.20% <-IRR #YR-> 30 Stock Price
Price  35 D.  per yr 2.76% % Tot Ret 19.14% 11.67% <-IRR #YR-> 34 Stock Price
Price & Dividend 15 10.50% <-IRR #YR-> 15 Price & Dividend 298.81%
Price & Dividend 20 5.29% <-IRR #YR-> 20 Price & Dividend 158.38%
Price & Dividend 25 7.77% <-IRR #YR-> 25 Price & Dividend 443.06%
Price & Dividend 30 12.46% <-IRR #YR-> 30 Price & Dividend
Price & Dividend 35 14.43% <-IRR #YR-> 34 Price & Dividend
Price  5 -$68.22 $0.00 $0.00 $0.00 $0.00 $119.72 Price  5
Price 10 -$41.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $119.72 Price 10
Price & Dividend 5 -$68.22 $1.16 $1.24 $1.28 $1.40 $121.30 Price & Dividend 5
Price & Dividend 10 -$41.93 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $121.30 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 $119.72 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 $119.72 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 $119.72 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 $119.72 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 $119.72 Price  35
Price & Dividend 15 $0.84 $0.84 $0.85 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $121.30 Price & Dividend 15
Price & Dividend 20 $0.84 $0.84 $0.85 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $121.30 Price & Dividend 20
Price & Dividend 25 $0.84 $0.84 $0.85 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $121.30 Price & Dividend 25
Price & Dividend 30 $0.84 $0.84 $0.85 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $121.30 Price & Dividend 30
Price & Dividend 35 $0.84 $0.84 $0.85 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $121.30 Price & Dividend 35
Price H/L Median $39.02 $38.42 $36.75 $45.25 $52.16 $65.47 $68.27 $72.78 $56.35 $68.22 $67.46 $82.64 $109.01 $121.40 196.61% <-Total Growth 10 Stock Price
Increase 17.27% -1.54% -4.35% 23.13% 15.27% 25.52% 4.27% 6.61% -22.58% 21.08% -1.12% 22.51% 31.90% 11.37% 11.49% <-IRR #YR-> 10 Stock Price 196.61%
P/E 15.99 14.18 16.12 20.38 372.57 43.36 28.80 19.41 28.60 23.52 22.04 15.16 18.96 19.18 8.42% <-IRR #YR-> 5 Stock Price 49.78%
Trailing P/E 16.39 15.75 13.56 19.85 23.50 467.64 45.21 30.71 15.03 34.63 23.26 27.01 20.00 21.11 13.45% <-IRR #YR-> 10 Price & Dividend 58.93%
P/E on Run. 5 yr Ave 27.06 17.92 15.57 18.81 26.64 36.95 40.06 36.42 28.92 27.29 24.01 24.12 28.49 25.84 9.96% <-IRR #YR-> 5 Price & Dividend 228.35%
P/E on Run. 10 yr Ave 18.47 17.62 17.12 21.92 30.20 40.74 35.48 33.40 25.88 30.61 29.44 32.22 37.43 36.53 19.41 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.96% 1.55% % Tot Ret 15% 15.53% T P/E 25.25 23.26 P/E:  22.78 22.04 Count 35 Years of data
-$36.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $109.01
-$72.78 $0.00 $0.00 $0.00 $0.00 $109.01
-$36.75 $0.94 $0.98 $1.00 $1.03 $1.07 $1.16 $1.24 $1.28 $1.40 $110.59
-$72.78 $1.16 $1.24 $1.28 $1.40 $110.59
High Months Aug May Dec Jun Dec Aug Mar May Dec Sep Apr Dec Dec May
Split 1996
Price High $44.58 $41.90 $42.05 $50.64 $62.53 $72.24 $74.24 $77.99 $62.34 $75.77 $75.44 $104.42 $125.55 $128.66 198.57% <-Total Growth 10 Stock Price
Increase 20.52% -6.01% 0.36% 20.43% 23.48% 15.53% 2.77% 5.05% -20.07% 21.54% -0.44% 38.41% 20.24% 2.48% 11.56% <-IRR #YR-> 10 Stock Price 198.57%
P/E 18.27 15.46 18.44 22.81 446.64 47.84 31.32 20.80 31.64 26.13 24.65 19.16 21.83 20.33 9.99% <-IRR #YR-> 5 Stock Price 60.98%
Trailing P/E 18.73 17.17 15.52 22.21 28.17 516.00 49.17 32.91 16.62 38.46 26.01 34.12 23.04 22.38 21.83 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 30.54 26.01 P/E:  25.39 24.65 31.59 P/E Ratio Historical High
-$42.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $125.55
-$77.99 $0.00 $0.00 $0.00 $0.00 $125.55
Low Months Jan Aug Jul Feb Jan Jan Jan Feb  Oct Jan Mar Feb Jan Feb
Split 1996
Price Low $33.46 $34.94 $31.45 $39.86 $41.79 $58.70 $62.29 $67.56 $50.35 $60.67 $59.47 $60.86 $92.46 $114.14 193.99% <-Total Growth 10 Stock Price
Increase 13.19% 4.42% -9.99% 26.74% 4.84% 40.46% 6.12% 8.46% -25.47% 20.50% -1.98% 2.34% 51.92% 23.45% 11.39% <-IRR #YR-> 10 Stock Price 193.99%
P/E 13.71 12.89 13.79 17.95 298.50 38.87 26.28 18.02 25.56 20.92 19.43 11.17 16.08 18.03 6.48% <-IRR #YR-> 5 Stock Price 36.86%
Trailing P/E 14.06 14.32 11.61 17.48 18.82 419.29 41.25 28.51 13.43 30.80 20.51 19.89 16.97 19.85 17.03 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 20.20 19.89 P/E:  20.18 19.43 12.93 P/E Ratio Historical Low
-$31.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $92.46
-$67.56 $0.00 $0.00 $0.00 $0.00 $92.46
$1,362 <-12 mths -10.86%
Free Cash Flow Company $551 $468 $489 $977 $1,347 $1,821 $1,479 $366 $1,210 $2,247 $1,959 $1,528 $1,857 $2,014 $2,676 226.50% <-Total Growth 10
Change -15.06% 4.49% 99.80% 37.87% 35.19% -18.78% -75.25% 230.60% 85.70% -12.82% -22.00% 21.53% 8.45% 32.87% 0.65% <-IRR #YR-> 5 Free Cash Flow MS
FCF/CF from Op Ratio 0.30 0.29 0.33 0.66 0.44 0.59 0.46 0.15 0.31 0.43 0.41 0.32 0.33 0.35 0.48 12.56% <-IRR #YR-> 10 Free Cash Flow MS
Dividends paid $65 $236 $177 $259 $496 $416 $425 $327 $440 $460 $580 $580 $580 $565 $578 $578 227.68% <-Total Growth 10 Dividends paid
Percentage paid 42.90% 37.82% 52.97% 50.77% 30.88% 23.34% 22.11% 120.22% 38.02% 25.81% 29.61% 37.96% 30.42% 28.71% 21.60% $0.34 <-Median-> 10 Percentage paid
5 Year Coverage 75.02% 57.94% 56.32% 49.63% 41.35% 34.75% 31.46% 35.13% 33.23% 31.34% 32.87% 36.11% 31.42% 30.02% 28.71% 5 Year Coverage
Dividend Coverage Ratio 2.33 2.64 1.89 1.97 3.24 4.28 4.52 0.83 2.63 3.87 3.38 2.63 3.29 3.48 4.63 2.94 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 1.33 1.73 1.78 2.01 2.42 2.88 3.18 2.85 3.01 3.19 3.04 2.77 3.18 3.33 3.48 5 Year of Coverage
-$1,479 $0 $0 $0 $0 $1,528
-$468 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,528
$3,107 <-12 mths -2.42%
Free Cash Flow WSJ $1,580 $2,149 $1,759 $690 $2,794 $4,035 $3,685 $3,259 106.27% <-Total Growth 7 Free Cash Flow WSJ
Change 36.01% -18.15% -60.77% 304.93% 44.42% -8.67% -11.56% -$0.09 <-Median-> 7 Change
Free Cash Flow MS $839 $813 $577 $614 $1,483 $1,838 $2,295 $1,950 $1,167 $2,767 $4,033 $3,645 $3,184 $2,183 $2,902 451.82% <-Total Growth 10 Free Cash Flow Market Sc
Change -3.10% -29.03% 6.41% 141.53% 23.94% 24.86% -15.03% -40.15% 137.10% 45.75% -9.62% -12.65% -31.44% 32.94% 10.30% <-IRR #YR-> 5 Free Cash Flow MS Disagrees
FCF/CF from Op Ratio 0.53 0.45 0.35 0.41 0.99 0.60 0.75 0.61 0.47 0.70 0.78 0.76 0.66 0.38 0.51 18.63% <-IRR #YR-> 10 Free Cash Flow MS
Dividends paid $65 $236 $177 $259 $496 $416 $425 $327 $440 $460 $580 $580 $580 $565 $578 227.68% <-Total Growth 10 Dividends paid
Percentage paid 22.63% 18.52% 16.77% 37.70% 16.62% 14.38% 15.91% 18.22% 25.87% 19.92% $0.17 <-Median-> 8 Percentage paid
5 Year Coverage 20.64% 18.28% 17.60% 17.84% 17.49% 18.08% 5 Year Coverage
Dividend Coverage Ratio 4.42 5.40 5.96 2.65 6.02 6.95 6.28 5.49 3.86 5.02 5.73 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 4.84 5.47 5.68 5.60 5.72 5.53 5 Year of Coverage
-$1,950 $0 $0 $0 $0 $3,184
-$577 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,184
Market Cap $11,327 $10,828 $11,811 $11,964 $25,644 $26,788 $28,395 $26,353 $22,720 $24,124 $21,818 $34,567 $38,797 $38,090 $38,090 $38,090 228.48% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 285.30 289.40 283.2 284.1 384.4 415.2 409.1 397.3 379.3 368.4 358.2 341.8 331.7 336.7 336.7 17.13% <-Total Growth 10 Diluted
Change 1.13% 1.44% -2.14% 0.32% 35.30% 8.01% -1.47% -2.88% -4.53% -2.87% -2.77% -4.58% -2.95% 1.51% 0.00% -0.03 <-Median-> 10 Change
Difference Diluted/Basic -2.6% -2.7% -0.6% -1.0% -1.0% -0.9% -1.0% -0.9% -0.7% 0.0% -0.8% -0.8% -1.1% -1.1% -100.0% -0.88% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 277.90 281.601 281.439 281.123 380.541 411.5 405.1 393.8 376.7 368.4 355.5 339.1 328.1 333.0 16.58% <-Total Growth 10 Basic
Change 1.04% 1.33% -0.06% -0.11% 35.36% 8.15% -1.58% -2.78% -4.34% -2.20% -3.50% -4.61% -3.24% 1.49% -2.49% <-Median-> 10 Change
Difference Basic/Outstanding 1.0% -0.1% 0.1% 0.4% 8.4% -0.4% -1.0% -1.9% -1.3% -2.3% -2.3% -1.6% -1.2% -2.7% -1.27% <-Median-> 10 Difference Basic/Outstanding
$4,879 <-12 mths 1.08%
Comment
# of Share in Millions 280.6 281.4 281.7 282.3 412.5 410.0 400.8 386.3 371.8 360.1 347.4 333.5 324.1 324.1 324.1 324.1 1.41% <-IRR #YR-> 10 Shares 15.05%
Increase 1.59% 0.29% 0.10% 0.22% 46.11% -0.61% -2.23% -3.63% -3.75% -3.15% -3.53% -3.98% -2.84% 0.00% 0.00% 0.00% -3.45% <-IRR #YR-> 5 Shares -16.11%
Cash Flow from Operations $M $1,594 $1,814 $1,637 $1,491 $1,491 $3,079 $3,079 $3,209 $2,501 $3,960 $5,191 $4,827 $4,827 $5,704 $5,704 $5,541 194.87% <-Total Growth 10 Cash Flow
Increase -18.05% 13.80% -9.76% -8.92% 0.00% 106.51% 0.00% 4.22% -22.06% 58.34% 31.09% -7.01% 0.00% 18.16% 0.00% -2.84% S. Issue DRIP, SO Buy Backs
5 year Running Average $1,391 $1,517 $1,596 $1,696 $1,605 $1,902 $2,155 $2,470 $2,672 $3,166 $3,588 $3,938 $4,261 $4,902 $5,250 $5,320 167.03% <-Total Growth 10 CF 5 Yr Running
CFPS $5.68 $6.45 $5.81 $5.28 $3.61 $7.51 $7.68 $8.31 $6.73 $11.00 $14.94 $14.47 $14.90 $17.60 $17.60 $17.10 156.30% <-Total Growth 10 Cash Flow per Share
Increase -19.33% 13.48% -9.85% -9.12% -31.56% 107.76% 2.28% 8.14% -19.02% 63.49% 35.88% -3.16% 2.92% 18.16% 0.00% -2.84% 11.42% <-IRR #YR-> 10 Cash Flow 194.87%
5 year Running Average $5.04 $5.46 $5.72 $6.05 $5.37 $5.73 $5.98 $6.48 $6.77 $8.24 $9.73 $11.09 $12.41 $14.58 $15.90 $16.33 8.51% <-IRR #YR-> 5 Cash Flow 50.42%
P/CF on Med Price 6.87 5.96 6.32 8.57 14.43 8.72 8.89 8.76 8.38 6.20 4.51 5.71 7.32 6.90 0.00 0.00 9.87% <-IRR #YR-> 10 Cash Flow per Share 156.30%
P/CF on Closing Price 7.11 5.97 7.21 8.02 17.20 8.70 9.22 8.21 9.08 6.09 4.20 7.16 8.04 6.68 6.68 6.87 12.39% <-IRR #YR-> 5 Cash Flow per Share 79.31%
-21.17% Diff M/C 8.06% <-IRR #YR-> 10 CFPS 5 yr Running 117.00%
Excl.Working Capital CF -$66.0 -$143.0 $343.0 $699.0 -$416.0 $182.0 $255.0 $871.0 $1,405.0 $875.0 -$143.0 $806.0 $1,405.0 $0.0 $0.0 $0.0 13.88% <-IRR #YR-> 5 CFPS 5 yr Running 91.50%
CF fr Op $M WC $1,528 $1,671 $1,980 $2,190 $1,075 $3,261 $3,334 $4,080 $3,906 $4,835 $5,048 $5,633 $6,232 $5,704 $5,704 $5,541 214.75% <-Total Growth 10 Cash Flow less WC
Increase 23.42% 9.36% 18.49% 10.61% -50.91% 203.35% 2.24% 22.38% -4.26% 23.78% 4.41% 11.59% 10.63% -8.48% 0.00% -2.84% 12.15% <-IRR #YR-> 10 Cash Flow less WC 214.75%
5 year Running Average $1,300 $1,384 $1,538 $1,721 $1,689 $2,035 $2,368 $2,788 $3,131 $3,883 $4,241 $4,700 $5,131 $5,490 $5,664 $5,763 8.84% <-IRR #YR-> 5 Cash Flow less WC 52.75%
CFPS Excl. WC $5.45 $5.94 $7.03 $7.76 $2.61 $7.95 $8.32 $10.56 $10.51 $13.43 $14.53 $16.89 $19.23 $17.60 $17.60 $17.10 12.80% <-IRR #YR-> 10 CF less WC 5 Yr Run 233.60%
Increase 21.49% 9.04% 18.37% 10.36% -66.40% 205.20% 4.57% 26.98% -0.53% 27.82% 8.22% 16.22% 13.86% -8.48% 0.00% -2.84% 12.97% <-IRR #YR-> 5 CF less WC 5 Yr Run 84.03%
5 year Running Average $4.71 $4.98 $5.51 $6.13 $5.76 $6.26 $6.73 $7.44 $7.99 $10.15 $11.47 $13.18 $14.92 $16.34 $17.17 $17.68 10.59% <-IRR #YR-> 10 CFPS - Less WC 173.58%
P/CF on Med Price 7.17 6.47 5.23 5.83 20.01 8.23 8.21 6.89 5.36 5.08 4.64 4.89 5.67 6.90 0.00 0.00 12.73% <-IRR #YR-> 5 CFPS - Less WC 82.08%
P/CF on Closing Price 7.41 6.48 5.97 5.46 23.85 8.21 8.52 6.46 5.82 4.99 4.32 6.14 6.23 6.68 6.68 6.87 10.48% <-IRR #YR-> 10 CFPS 5 yr Running 170.84%
*Cash Flow per share CF/-WC P/CF Med 10 yr 8.47 5 yr  6.20 P/CF Med 10 yr 5.75 5 yr  5.08 16.13% Diff M/C 14.93% <-IRR #YR-> 5 CFPS 5 yr Running 100.52%
OPM 5.14% 5.80% 5.18% 4.61% 3.50% 6.78% 6.64% 6.87% 5.36% 8.24% 9.85% 9.08% 8.54% 9.62% 64.93% <-Total Growth 10 OPM
Increase -18.74% 12.88% -10.77% -11.08% -24.03% 93.85% -2.14% 3.51% -22.05% 53.91% 19.46% -7.81% -5.90% 12.60% Should increase  or be stable.
Diff from Ave -23.4% -13.5% -22.8% -31.4% -47.9% 1.1% -1.1% 2.4% -20.2% 22.8% 46.7% 35.3% 27.3% 43.3% 0.02 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 6.71% 5 Yrs 8.24% should be  zero, it is a   check on calculations
Long Term Debt $11,462 $11,011 $10,870 $9,542 $6,379 $5,971 $6,449 $6,244 $7,056 $7,031 Debt Type
Change -3.93% -1.28% -12.22% -33.15% -6.40% 8.01% -3.18% 13.00% -0.35% -3.56% <-Median-> 8 Change Lg Term R
Debt/Market Cap Ratio 0.45 0.41 0.38 0.36 0.28 0.25 0.30 0.18 0.18 0.18 0.30 <-Median-> 9 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 5.27 4.70 4.96 4.04 3.46 3.94 4.10 3.98 3.78 4.00 4.04 <-Median-> 9 Assets/Current Liabilities Liquidity
Debt to Cash Flow (Years) 7.69 3.58 3.53 2.97 2.55 1.51 1.24 1.29 1.46 1.23 2.55 <-Median-> 9 Debt to Cash Flow (Years) Liq. + CF
Debt Ratio
Intangibles $158 $158 $51 $1,054 $9,177 $9,164 $8,745 $8,251 $7,798 $7,322 $6,870 $6,402 $6,505 $6,384 12654.90% <-Total Growth 10 Intangibles Leverage
Goodwill 1,932 $1,932 $989 $943 $3,243 $3,362 $3,895 $3,922 $3,942 $3,946 $3,948 $3,949 $4,323 $4,329 337.11% <-Total Growth 10 Goodwill D/E Ratio
Total 2,090 $2,090 $1,040 $1,997 $12,420 $12,526 $12,640 $12,173 $11,740 $11,268 $10,818 $10,351 $10,828 $10,713 941.15% <-Total Growth 10 Total
Change 0.00% -50.24% 92.02% 521.93% 0.85% 0.91% -3.69% -3.56% -4.02% -3.99% -4.32% 4.61% -1.06% -1.35% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.18 0.19 0.09 0.17 0.48 0.47 0.45 0.46 0.52 0.47 0.50 0.30 0.28 0.28 0.46 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $4,626 $6,462 $6,667 $7,887 $9,405 $9,855 $10,204 $11,327 $11,637 $11,310 $11,551 $12,637 $13,376 $12,875 100.63% <-Total Growth 10 Current Assets
Current Liabilities $3,852 $4,718 $5,396 $5,513 $6,395 $7,222 $6,942 $8,694 $8,704 $9,227 $8,759 $9,196 $10,098 $9,443 87.14% <-Total Growth 10 Current Liabilities
Liquidity Ratio 1.20 1.37 1.24 1.43 1.47 1.36 1.47 1.30 1.34 1.23 1.32 1.37 1.32 1.36 1.35 <-Median-> 10 Ratio
Liq. with CF aft div 1.55 1.70 1.49 1.65 1.64 1.73 1.85 1.62 1.57 1.61 1.86 1.85 1.75 1.91 1.75 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.13 1.44 1.26 1.24 0.87 1.48 1.54 1.45 1.14 1.56 1.61 1.62 1.42 1.91 1.56 <-Median-> 5 Ratio
Assets $15,919 $17,428 $17,961 $20,759 $33,684 $33,939 $34,436 $35,106 $30,153 $36,309 $35,870 $36,614 $38,147 $37,734 112.39% <-Total Growth 10 Assets
Liabilities $8,998 $11,421 $11,544 $13,741 $20,897 $20,775 $21,408 $22,054 $17,975 $24,988 $24,751 $24,877 $26,691 $26,104 131.21% <-Total Growth 10 Liabilities
Debt Ratio 1.77 1.53 1.56 1.51 1.61 1.63 1.61 1.59 1.68 1.45 1.45 1.47 1.43 1.45 1.55 <-Median-> 10 Ratio
Total Book Value $6,921 $6,007 $6,417 $7,018 $12,787 $13,164 $13,028 $13,052 $12,178 $11,321 $11,119 $11,737 $11,456 $11,630 78.53% <-Total Growth 10 Book Value
Preferred Shares $0 $0 $0 $0 $0 $221 $221 $225 $225 $225 $225 $225 $157 $158
Minority Int $41 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
NCI $0 $0 $0 $0 $8 $13 $26 $40 $59 $87 $131 $164 $164 $140
Book Value $6,880 $6,007 $6,417 $7,018 $12,779 $12,930 $12,781 $12,787 $11,894 $11,009 $10,763 $11,348 $11,135 $11,332 $11,332 $11,332 73.52% <-Total Growth 10 Book Value
Book Value per share $24.52 $21.35 $22.78 $24.86 $30.98 $31.54 $31.89 $33.10 $31.99 $30.58 $30.99 $34.02 $34.36 $34.97 $34.97 $34.97 50.83% <-Total Growth 10 Book Value per Share
Change 7.96% -12.94% 6.71% 9.12% 24.63% 1.80% 1.11% 3.81% -3.36% -4.43% 1.34% 9.81% 0.99% 1.77% 0.00% 0.00% 53.64% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.59 1.80 1.61 1.82 1.68 2.08 2.14 2.20 1.76 2.23 2.18 2.43 3.17 3.47 2.19 P/B Ratio Historical Median
P/B Ratio (Close) 1.65 1.80 1.84 1.70 2.01 2.07 2.22 2.06 1.91 2.19 2.03 3.05 3.48 3.36 3.36 3.36 4.20% <-IRR #YR-> 10 Book Value per Share
Change 10.37% 9.49% 2.11% -7.38% 17.71% 3.24% 7.23% -7.23% -7.31% 14.72% -7.49% 50.27% 14.38% -3.53% 0.00% 0.00% 0.75% <-IRR #YR-> 5 Book Value per Share
Leverage (A/BK) 2.30 2.90 2.80 2.96 2.63 2.58 2.64 2.69 2.48 3.21 3.23 3.12 3.33 3.24 2.82 <-Median-> 10 A/BV
Debt/Equity Ratio 1.30 1.90 1.80 1.96 1.63 1.58 1.64 1.69 1.48 2.21 2.23 2.12 2.33 2.24 1.82 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.16 5 yr Med 2.23 55.69% Diff M/C 2.69 Historical 30 A/BV
$1,736 <-12 mths 3.21%
Comprehensive Income $15 $781 $1,033 $1,512 $907 $1,126 $1,125 $2,263 $1,783
NCI $0 -$9 $7 $24 $24 $24 $84 $101 $101
Shareholders $674 $561 $629 $859 $15 $790 $1,026 $1,488 $883 $1,102 $1,041 $2,162 $1,682 167.41% <-Total Growth 10 Comprehensive Income
Increase 4.50% -16.77% 12.12% 36.57% -98.25% 5166.67% 29.87% 45.03% -40.66% 24.80% -5.54% 107.68% -22.20% -5.54% <-Median-> 5 Comprehensive Income
5 Yr Running Average $398 $554 $613 $674 $548 $571 $664 $836 $840 $1,058 $1,108 $1,335 $1,374 10.34% <-IRR #YR-> 10 Comprehensive Income 167.41%
ROE 9.7% 9.3% 9.8% 12.2% 0.1% 6.0% 7.9% 11.4% 7.3% 9.7% 9.4% 18.4% 14.7% 2.48% <-IRR #YR-> 5 Comprehensive Income 13.04%
5Yr Median 9.6% 9.5% 9.7% 9.8% 9.7% 9.3% 7.9% 7.9% 7.3% 7.9% 9.4% 9.7% 9.7% 8.41% <-IRR #YR-> 10 5 Yr Running Average 124.14%
% Difference from NI -1.0% -27.0% -3.2% 36.3% -71.7% 25.0% 4.4% -0.9% 15.3% 0.5% -6.0% 15.3% -12.4% 10.46% <-IRR #YR-> 5 5 Yr Running Average 64.43%
Median Values Diff 5, 10 yr 2.4% 0.5% 9.7% <-Median-> 5 Return on Equity
Current Liability Coverage Ratio 0.40 0.35 0.37 0.40 0.17 0.45 0.48 0.47 0.45 0.52 0.58 0.61 0.62 0.60   CFO / Current Liabilities
5 year Median 0.38 0.35 0.37 0.37 0.37 0.37 0.40 0.45 0.45 0.47 0.48 0.52 0.58 0.60 0.58 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 9.60% 9.59% 11.02% 10.55% 3.19% 9.61% 9.68% 11.62% 12.95% 13.32% 14.07% 15.38% 16.34% 15.12% CFO / Total Assets
5 year Median 9.10% 9.10% 9.59% 9.60% 9.60% 9.61% 9.68% 9.68% 9.68% 11.62% 12.95% 13.32% 14.07% 15.12% 14.1% <-Median-> 5 Return on Assets 
Return on Assets ROA 4.28% 4.41% 3.62% 3.03% 0.16% 1.86% 2.85% 4.28% 2.54% 3.02% 3.09% 5.12% 5.04% 5.49% Net  Income/Assets Return on Assets
5Yr Median 3.90% 4.28% 4.28% 4.28% 3.62% 3.03% 2.85% 2.85% 2.54% 2.85% 3.02% 3.09% 3.09% 5.04% 3.0% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 9.84% 12.80% 10.13% 8.98% 0.41% 4.80% 7.55% 11.51% 6.29% 9.69% 9.96% 15.98% 16.77% 17.82% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 9.32% 9.84% 10.13% 10.13% 9.84% 8.98% 7.55% 7.55% 6.29% 7.55% 9.69% 9.96% 9.96% 15.98% 9.3% <-Median-> 10 Return on Equity
$1,885 <-12 mths -1.87%
Net Income $53 $623 $990 $1,526 $800 $1,131 $1,192 $1,976 $1,994
NCI $0 -$9 $7 $24 $34 $34 $84 $101 $73
Shareholders $681 $769 $650 $630 $53 $632 $983 $1,502 $766 $1,097 $1,108 $1,875 $1,921 $2,073 $2,087 $2,144 195.54% <-Total Growth 10 Net Income
Increase 3.81% 12.92% -15.47% -3.08% -91.59% 1092.45% 55.54% 52.80% -49.00% 43.21% 1.00% 69.22% 2.45% 7.91% 0.68% 2.73% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $399 $596 $660 $677 $557 $547 $590 $760 $787 $996 $1,091 $1,270 $1,353 $1,615 $1,813 $2,020 11.45% <-IRR #YR-> 10 Net Income 195.54%
Operating Cash Flow $1,594 $1,814 $1,637 $1,491 $1,491 $3,079 $3,079 $3,209 $2,501 $3,960 $5,191 $4,827 $4,827 5.04% <-IRR #YR-> 5 Net Income 27.90%
Investment Cash Flow -$1,448 -$856 -$989 -$1,839 -$5,684 -$1,238 -$1,437 -$1,034 -$3,296 -$289 -$1,376 -$1,271 -$2,368 7.44% <-IRR #YR-> 10 5 Yr Running Average 105.00%
Total Accrual $535 -$189 $2 $978 $4,246 -$1,209 -$659 -$673 $1,561 -$2,574 -$2,707 -$1,681 -$538 12.23% <-IRR #YR-> 5 5 Yr Running Average 78.08%
Total Assets $15,919 $17,428 $17,961 $20,759 $33,684 $33,939 $34,436 $35,106 $30,153 $36,309 $35,870 $36,614 $38,147 Balance Sheet Assets
Accruals Ratio 3.36% -1.08% 0.01% 4.71% 12.61% -3.56% -1.91% -1.92% 5.18% -7.09% -7.55% -4.59% -1.41% -4.59% <-Median-> 5 Ratio
EPS/CF Ratio 0.45 0.46 0.32 0.29 0.05 0.19 0.28 0.36 0.19 0.22 0.21 0.32 0.30 0.25 <-Median-> 10 EPS/CF Ratio
-$650.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,921.0
-$1,502.0 $0.0 $0.0 $0.0 $0.0 $1,921.0
-$660.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,353.4
-$760.0 $0.0 $0.0 $0.0 $0.0 $1,353.4
Change in Close 19.16% -4.68% 8.97% 1.07% 46.70% 5.10% 8.42% -3.70% -10.42% 9.64% -6.25% 65.01% 15.52% -1.82% 0.00% 0.00% Count 30 Years of data
up/down down down up up Count 14 46.67%
Meet Prediction? Yes Yes % right Count 5 35.71%
Financial Cash Flow -$18 -$853 -$531 $1,521 $1,845 -$1,839 -$1,782 $1,685 $68 -$3,606 -$3,282 -$3,249 -$2,751 C F Statement  Financial Cash Flow
Total Accruals $553 $664 $533 -$543 $2,401 $630 $1,123 -$2,358 $1,493 $1,032 $575 $1,568 $2,213 Accruals
Accruals Ratio 3.47% 3.81% 2.97% -2.62% 7.13% 1.86% 3.26% -6.72% 4.95% 2.84% 1.60% 4.28% 5.80% 4.28% <-Median-> 5 Ratio
Cash $966 $1,079 $2,260 $999 $1,018 $1,314 $1,798 $1,065 $1,133 $1,668 $1,976 $1,608 $1,162 Cash
Cash per Share $3.43 $3.83 $8.01 $2.42 $2.48 $3.28 $4.65 $2.86 $3.15 $4.80 $5.92 $4.96 $3.59 $4.80 <-Median-> 5 Cash per Share
Percentage of Stock Price 8.92% 9.14% 18.89% 3.90% 3.80% 4.63% 6.82% 4.69% 4.70% 7.65% 5.72% 4.14% 3.05% % of Stock Price
Notes:
July 20, 2023.  Last estimates were for $54919M, $56443M and $57975M for Revenue, $6.40, $7.06 and $7.65 for AEPS, $5.47, $5.63 and $5.21 for EPS, 
$1.54, $1.64 and $1.64 for Dividends, $1900M, $2183M and $2902M for FCF, $14.70 and $15.80 2022/3 for CFPS and $1825M, $1878M 2022/3 for Net Income.
July 23, 2022.  Last estimates were for 2021 2022 and 2023 of $52126M, $53227M and $54579M for Revenue, $3.57, $4.02 and $4.36 for EPS, 
$1.33, $1.37 and $1.40 for dividends, $1889M, $1884M and $2345M for FCF, $12.00, $13.10 and $13.00 for CFPS, and $1236M, $1339M and $1400M for Net Income.
July 24, 2021.  Last estimates were for 2020, and 2021 of $52143M, $51107M and $52836M for 2020 to 22, $3.42 and $3.82 for EPS, $1.27 and $1.34 for Dividends, 
$1597M, $1854M and $2022M for FCF for 2020-22, $11.80 and $12.50 for CFPS and $1082M and $1271M for Net Income. 
July 25, 2020.  Last estimates were for 2019, and 2020 of $48076M, $49718M and $50301M for Revenue for 2019 to 2021, $3.05 and $3.04 for EPS,
 $8.00 and $6.59 for CFPS and $1106M , and $1047M for Net Income.
August 4, 2019.  Last estimates were for 2018, 2019 and 2020 of $47076M, $48277M and $49716M for Revenue, $3.31, $2.74 and 5.83 for EPS, 
$8.47, $6.68 and $10.70 for CFPS and $1256M and $991M for Net Income for 2018 and 2019.
July 31, 2018.  Last estimates were for 2017, 2018 and 2019 of $46927M, $47583M and $48582M for Revenue, $4.41, $4.62 and $5.09 for EPS, $7.62, and $9.31 for CFPS for 2017 and 2018.
August 5, 2017.  Last estimates were for 2016, 2017 and 2018 of $46420M, $47614M and $48852M for Revenue, $2.93, $3.67 and $5.31 for EPS,
 $8.10, $8.65 and $9.77 for CFPS and $ 1222M and $1403M for Net Income.
August 6, 2016.  Last estimates were for 2015, 2016 and 2017 of $45449M, $43542M and $47745M for Revenue, $2.67, $3.55 and $4.31 for EPS, 
$7.09, $7.65 and $8.49 for CFPS and $1046M, $1296M and $1539M for Net Income.
August 9, 2015.  Last estimates I got for 2014, 2015 and 2016 of $42276M, $45387M and $46546M for Revenue, $0.82, 2.99 and $4.44 for EPS, 
$6.33. $7.97 and $8.22 for CFPS and $233M, $1128M and $1259M for Net Income.
August 10, 2014.  The last estimates I got were for 2013, 2014 and 2015 of $32471M, $33340M and $34259M for Revenue, $2.59, $2.87 and $3.44 for EPS, $6.26 and $6.43 for CFPS (2013 and 2014).
Jan 24, 2012.  Last estimates I got were for 2010 and 2011 with EPS at $2.65 and $2.87 and CF of $5.03 and $5.38.
Feb 10, 2011.  Last time I looked, I got 2009 and 2010 estimates for earnings of $2.23 and $2.48 and Cash Flow of $4.26 and $4.62
Jun 1, 2009 AR 2008. Estimates from Sep 2008 give EPS $1.82 and it came in at $1.99. I do not think I want to invest until they up dividends.
AP 2006.  There is now a reduce rating on this stock. Expect -2.7 return. According to Mike, yield is higher than historical highs so has room to move up.  However, this company is still in deep trouble.
Good news is that accruals a now negative.  Since I have bought it, I have a return of IRR of 11%, but not making any money last 2 years.  EPS has turn negative
AP 2005.  Loblaws is having earnings problem due to spending on Supply Chain.  When this clears up, it should go back to being the great stock it has been. Not followed by TD.
AP 2004.  Am I the only one worried about their income raising a lot faster than revenue?  Accrual Ratio is a lot better in 2004 than it has been. 
2002.  Still a good company.  However, the EPS is increasing faster than revenue and price fast that EPS and revenue. 2002
For loss in 2014 2nd Q.   Basic net loss per common share (3) of $1.13 in the second quarter of 2014 included the recognition of a portion of the Shoppers Drug Mart purchase-related fair value
adjustments for inventory sold ($1.14 per share), the amortization of intangible assets ($0.23 per share), a charge related to inventory measurement and other
conversion differences associated with the implementation of a perpetual inventory system ($0.35 per share), the costs associated with the acquisition of Shoppers
Drug Mart ($0.11 per share) and certain other adjustments ($0.05 per share).
Annual Report out in Late February.
Loblaw did indeed suffer a big tumble on Nov. 2 – it fell 20.1 per cent. But let me assure you that you didn’t actually lose any money in the process.
To understand what happened here, let’s back up to September, when the grocery chain announced that it would spin out its interest in Choice Properties Real Estate Investment Trust (CHP.UN). 
Under the complex transaction, Loblaw parent George Weston Ltd. (WN) acquired Loblaw’s 61.6-per-cent stake in Choice REIT. In return, Loblaw minority shareholders received 0.135 
of a George Weston share for each Loblaw share as compensation – a swap that was economically neutral for Loblaw investors.
So why did Loblaw’s shares fall? Well, the spinout was completed on Nov. 1, which meant that an investor buying Loblaw stock after that date was not entitled to receive any George Weston shares. 
As a result, on Nov. 2, Loblaw’s share price fell by $13.10, which, not coincidentally, was very close to the market value of 0.135 of a George Weston share at the time.
A Loblaw shareholder who held the stock through the spinoff closing date, however, was entitled to receive the 0.135 of a George Weston share. So, although the price of Loblaw dropped, 
the investor would have been made whole by receiving George Weston shares.
The way data providers depicted the price action in Loblaw’s stock only added to the confusion.
The reason the drop doesn’t show up on GlobeInvestor’s charts is that the data provider retroactively adjusted Loblaw’s stock price prior to Nov. 2 to effectively remove the value of 0.135 
of a George Weston share. Presumably, the rationale for smoothing out the chart in this way is that the spinoff did not create or destroy any value for Loblaw shareholders, 
so it could be misleading to depict a large drop in the share price.
GlobeInvestor wasn’t the only website to adjust the data this way. Stock charts on Bloomberg also don’t show the big decline in Loblaw’s share price, while on Yahoo Finance – 
depending on the type of chart you create – some charts show the drop and others don’t. The TMX website does show the drop, both on its stock charts and in Loblaw’s price history data.
Where all of the charts agree is that Loblaw’s shares have rallied strongly in recent days, which ought to provide comfort to all Loblaw investors – not just those who were confused by the spinout.
Sector:
Consumer Staple, Consumer
What should this stock accomplish?
Would I buy this company and Why.
I would consider this stock as it is again a dividend growth stock.
Why am I following this stock. 
I have followed this stock for some time.  I got the stock from Mike Higgs' list of dividend growth companies
Why I bought this stock.
I owned it from 1996 to 2007.   It was originally a great stock.  I sold it in 2007 because it was having problems with its tech upgrade to its supply system and it did not seem that it would be fixed anytime soon.
Dividends
Dividends are paid in cycle 1 sort of.  Dividend payments are in April, July, October and the end of December.  Dividends are declared for shareholders of one month and paid in the following month 
except for December and they are declared for shareholders in December and paid in December.
For example, the dividend declared for shareholders of June 15, 2010 was paid on July 1, 210.  The dividend declared for shareholders on Decemeber 15, 2010 was paid on Decmber 30, 2010.
Both eligible and ineligible have gross up and dividend tax credits.  However, the ineligible dividends are taxed at a higher rate than the eligible dividends.
For example, the dividend payable on October 1, 2015 some 3.2% of the dividend is ineligible.
How they make their money
Loblaw is one of Canada's largest grocery, pharmacy, and general merchandise retailers, operating the most expansive store footprint in Ontario and maintaining sizable presences 
in provinces like Quebec and British Columbia. The firm's controlling shareholder is George Weston, which owns 52.6% of the equity.   
Loblaw is one of Canada's largest grocery, pharmacy, and general merchandise retailers, operating the most expansive store footprint in Ontario and maintaining 
sizable presences in provinces like Quebec and British Columbia. The firm's controlling shareholder is George Weston Limited, which owns 52.6% of the equity.  
The firm's controlling shareholder is George Weston Limited, which owns 52% of the equity.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Aug 06 2016 Aug 06 2017 Aug 07 2018 Aug 04 2019 Jul 25 2020 Jul 24 2021 Jul 23 2022 Jul 20 2023
Weston, Willard Galen Garfield 0.07% 0.316 0.08% 1.705 0.44% 0.358 0.10% 0.461 0.13% 0.467 0.13% 0.474 0.14% 0.474 0.15% 0.474 0.15% 0.00%
Executive Chairman and CEO $18.949 $22.376 $116.349 $21.858 $30.876 $29.334 $49.088 $56.704 $55.671
Options - percentage 0.27% 1.435 0.36% 0.111 0.03% 1.144 0.31% 0.928 0.26% 0.551 0.16% 0.637 0.19% 0.709 0.22% 0.709 0.22% 0.00%
Options - amount $72.469 $101.653 $7.585 $69.937 $62.159 $34.616 $66.050 $84.862 $83.317
Myers, Darren 0.000 0.00% 0.794 0.22% 0.002 0.00%
CFO - Shares - Amount $0.000 $53.198 $0.096
Options - percentage 0.151 0.04% 0.428 0.12% 0.000 0.00%
Options - amount $9.242 $28.704 $0.000
Dufresne, Richard 0.00% 0.000 0.00% 0.001 0.00% 0.001 0.00% 0.006 0.00% 0.007 0.00% 0.007 0.00% 0.007 0.00% Last report Mar 2020 0.00%
CFO - Shares - Amount $0.000 $0.034 $0.065 $0.087 $0.400 $0.765 $0.887 $0.871 brought back as CFO, '21
Options - percentage 0.02% 0.101 0.03% 0.140 0.04% 0.131 0.04% 0.124 0.04% 0.000 0.00% 0.162 0.05% 0.162 0.05% 0.00%
Options - amount $4.317 $7.176 $9.580 $8.006 $7.778 $0.000 $19.439 $19.085
Bourdeau, Jocyanne 0.003 0.00% 0.004 0.00% 0.005 0.00%
CAO - Shares - Amount $0.211 $0.410 $0.552
Options - percentage 0.228 0.07% 0.265 0.08% 0.275 0.08%
Options - amount $14.306 $27.506 $32.913
Davis, Sarah Ruth 0.00% 0.008 0.00% 0.009 0.00% 0.010 0.00% 0.011 0.00% 0.012 0.00% Ceased insider May 2021
CAO - Shares - Amount $0.475 $0.563 $0.590 $0.585 $0.710 $0.731
Options - percentage 0.06% 0.333 0.08% 0.408 0.11% 0.516 0.14% 0.664 0.18% 0.562 0.16%
Options - amount $16.106 $23.579 $27.833 $31.516 $44.469 $35.321
Henn, Nicholas 0.002 0.00% 0.002 0.00% 20.60%
Officer - Shares - Amount $0.182 $0.216
Options - percentage 0.076 0.02% 0.083 0.03% 8.73%
Options - amount $9.109 $9.725
Froese, Grant Bernard 0.00% 0.022 0.01% 0.033 0.01%
Officer - Shares - Amount $0.433 $1.561 $2.220
Options - percentage 0.12% 0.497 0.12% 0.480 0.12%
Options - amount $30.845 $35.184 $32.735
Bonham, Scott Barclay 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Director - Shares - Amount $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000
Options - percentage 0.002 0.00% 0.005 0.00% 0.009 0.00% 0.013 0.00% 0.017 0.00% 0.019 0.01% 0.022 0.01% 13.15%
Options - amount $0.132 $0.287 $0.614 $0.806 $1.718 $2.305 $2.560
Clark, Christie James Beckett 0.017 0.01% 0.017 0.01% 0.017 0.01% 0.00%
Director - Shares - Amount $1.778 $2.004 $1.968
Options - percentage 0.011 0.00% 0.013 0.00% 0.014 0.00% 11.50%
Options - amount $1.148 $1.510 $1.653
Binning, Paviter S. 0.002 0.00% 0.003 0.00%
Director - Shares - Amount $0.111 $0.304
Options - percentage 0.006 0.00% 0.007 0.00%
Options - amount $0.361 $0.777
Downe, William  0.020 0.01% 0.020 0.01% 0.00%
Director - Shares - Amount $2.394 $2.351
Options - percentage 0.017 0.01% 0.020 0.01% 18.37%
Options - amount $2.014 $2.340
Bachand, Stephen Eugene 0.00% 0.005 0.00% Ceased insider August 2016
Director - Shares - Amount $0.299 $0.325
Options - percentage 0.01% 0.026 0.01%
Options - amount $1.487 $1.824
Loblaw Employee Benefit Plan Trust 0.27% 1.104 0.28% 1.104 0.29% 1.104 0.30% 1.104 0.31% 1.104 0.31% 1.104 0.33% 1.104 0.34% last updated Jan 2013 2.92%
10% Holder $72.103 $78.172 $75.281 $67.435 $73.935 $73.935 $114.367 $132.111
George Weston Limited 45.81% 187.815 46.86% 187.815 48.62% 187.815 52.16% 186.460 51.79% 177.937 53.35% 172.319 53.17% Last report May 2021 -0.33%
10% Holder $12,272 $13,305 $12,813 $12,583.614 $12,492.824 $18,441.423 $20,630.059
Weston, W. Galen 0.89% 5.096 1.27% 5.096 1.37% 5.096 1.42% 5.280 1.47%
10% Holder $237.738 $361 $311.428 $341.445 $353.774
Morningstar says Loblaws owns 282.424 73.11% August 2018
This amount in Choice Properties. $19,267
Increase in O/S Shares 0.86% 1.841 0.45% 1.132 0.28% 1.020 0.26% 2.081 0.56% 1.887 0.52% 0.602 0.17% 1.829 0.55% 1.487 0.46%
due to SO  $219.864 $120.302 $80.187 $69.558 $127.184 $126.411 $37.796 $189.575 $178.069
Book Value $156.000 $84.000 $50.000 $48.000 $98.000 $94.000 $35.000 $116.000 $100.000
Insider Buying -$0.128 -$0.100 $0.000 $0.000 -$0.365 -$0.202 -$0.255 $0.000 -$0.016
Insider Selling $13.502 $13.906 $12.687 $34.995 $33.255 $22.964 $11.097 $20.334 $55.755
Net Insider Selling $13.374 $13.806 $12.687 $34.995 $32.890 $22.763 $10.841 $20.334 $55.739
% of Market Cap 0.05% 0.05% 0.05% 0.15% 0.14% 0.09% 0.03% 0.05% 0.15%
Directors 13 12 12 12 12 12 10 12
Women 23% 5 38% 5 42% 5 42% 5 42% 5 42% 5 42% 4 40% 6 50%
Minorities 0% 0 0% 0 0% 0 0% 0 0% 1 8% 1 8% 1 10% 1 8%
Institutions/Holdings 24.08% 246 26.67% 234 26.19% 239 26.56% 280 25.43% 20 62.28% 20 12.10% 20 10.86% 20 11.92%
Total Shares Held 24.23% 108.161 26.98% 103.535 26.80% 99.516 26.77% 93.442 25.95% 228.000 65.64% 41.411 11.92% 36.167 11.16% 38.265 11.81%
Increase/Decrease -1.50% -1.230 -1.12% -0.115 -0.11% -0.071 -0.07% 0.649 0.70% -2.217 -0.96% -0.842 -1.99% 2.409 7.14% -0.435 -1.12%
Starting No. of Shares 109.391 103.649 99.587 92.793 230.217 Top 20 MS 42.253 Top 20 MS 33.758 Top 20 MS 38.700 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock