This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.														Estimates	Estimates	Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet.														Q1 2024	<-esimtes
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/			1/31/25
Canadian Imperial Bank of Commerce						TSX	CM	NYSE	CM	https://www.cibc.com		Fiscal Yr:	Oct 31
Year	10/31/13	10/31/14	10/31/15	10/31/16	10/31/17	10/31/18	10/31/19	10/31/20	10/31/21	10/31/22	10/31/23	10/31/24	10/31/25	10/31/26	10/31/27	10/31/28		Value	Description	#Y	Item	Total G
Accounting Rules	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Split Date										16-May-22
Split										2
														$29,510	<-12 mths	1.29%
Adjusted Revenue	$12,783	$13,376	$13,856	$15,035	$15,975	$17,832	$18,510	$18,741	$20,015	$21,817	$23,366	$25,606	$29,133	$30,759	$31,901	$31,863		110.26%	<-Total Growth	10	Revenue	Impact of items of note on revenue
Increase	1.86%	4.64%	3.59%	8.51%	6.25%	11.62%	3.80%	1.25%	6.80%	9.00%	7.10%	9.59%	13.77%	5.58%	3.71%	-0.12%		7.71%	<-IRR #YR->	10	Revenue	Total Revenue adjusted Newswire
5 year Running Average	$11,919	$12,608	$12,963	$13,520	$14,205	$15,215	$16,242	$17,219	$18,215	$19,383	$20,490	$21,909	$23,987	$26,136	$28,153	$29,852		9.22%	<-IRR #YR->	5	Revenue	Operating Results - adjusted.
Revenue per Share	$16.01	$16.85	$17.44	$18.93	$18.18	$20.13	$20.78	$20.96	$22.20	$24.08	$25.10	$27.17	$31.44	$33.20	$34.43	$34.39		6.35%	<-IRR #YR->	10	5 yr Running Average
Increase	3.20%	5.23%	3.52%	8.57%	-3.96%	10.74%	3.22%	0.85%	5.91%	8.48%	4.22%	8.28%	15.70%	5.58%	3.71%	-0.12%		6.86%	<-IRR #YR->	5	5 yr Running Average
5 year Running Average	$15.03	$15.81	$16.22	$16.95	$17.48	$18.31	$19.09	$19.80	$20.45	$21.63	$22.62	$23.90	$26.00	$28.20	$30.27	$32.12		6.07%	<-IRR #YR->	10	Revenue per Share
P/S (Price/Sales) Med	2.54	2.86	2.77	2.48	2.79	2.92	2.39	2.19	2.83	2.93	2.25	2.53	3.10	3.69	0.00	0.00		8.45%	<-IRR #YR->	5	Revenue per Share
P/S (Price/Sales) Close	2.77	3.05	2.88	2.65	3.12	2.82	2.70	2.37	3.38	3.44	1.95	3.21	3.70	3.78	3.64	3.65		4.83%	<-IRR #YR->	10	5 yr Running Average
*Revenue in M CDN $					P/S Med	20 yr	2.53	15 yr	2.54	10 yr	2.66	5 yr	2.83		42.06%	Diff M/C		5.60%	<-IRR #YR->	5	5 yr Running Average
			-$13,856	$0	$0	$0	$0	$0	$0	$0	$0	$0	$29,133
								-$18,741	$0	$0	$0	$0	$29,133
			-$12,963	$0	$0	$0	$0	$0	$0	$0	$0	$0	$23,987
								-$17,219	$0	$0	$0	$0	$23,987
			-$17.44	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$31.44
								-$20.96	$0.00	$0.00	$0.00	$0.00	$31.44
			-$16.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$26.00
								-$19.80	$0.00	$0.00	$0.00	$0.00	$26.00
Interest Income	$11,811	$11,477	$11,483	$12,092	$13,593	$17,505	$20,697	$17,522	$14,741	$22,179	$45,019	$52,185	$48,761					13.56%	<-IRR #YR->	10	Interest Income
Other Income	$5,265	$5,917	$5,941	$6,669	$7,303	$7,769	$8,060	$7,697	$8,556	$9,192	$10,498	$11,911	$13,364					19.76%	<-IRR #YR->	5	Other Income
Total	$17,076	$17,394	$17,424	$18,761	$20,896	$25,274	$28,757	$25,219	$23,297	$31,371	$55,517	$64,096	$62,125					256.55%	<-Total Growth	10	Total
			-$17,424	$0	$0	$0	$0	$0	$0	$0	$0	$0	$62,125
								-$25,219	$0	$0	$0	$0	$62,125
														$29,510	<-12 mths	1.29%
Revenue*	$12,783	$13,376	$13,856	$15,035	$16,280	$17,834	$18,611	$18,741	$20,015	$21,833	$23,323	$25,606	$29,133	$30,759	$31,901	$31,863		110.26%	<-Total Growth	10	Revenue
Increase	1.86%	4.64%	3.59%	8.51%	8.28%	9.55%	4.36%	0.70%	6.80%	9.08%	6.82%	9.79%	13.77%	5.58%	3.71%	-0.12%		7.71%	<-IRR #YR->	10	Revenue	110.26%
5 year Running Average	$11,919	$12,608	$12,963	$13,520	$14,266	$15,276	$16,323	$17,300	$18,296	$19,407	$20,505	$21,904	$23,982	$26,131	$28,144	$29,852		9.22%	<-IRR #YR->	5	Revenue	55.45%
Revenue per Share	$16.01	$16.85	$17.44	$18.93	$18.53	$20.14	$20.90	$20.96	$22.20	$24.10	$25.05	$27.17	$31.44	$33.20	$34.43	$34.39		6.35%	<-IRR #YR->	10	5 yr Running Average	85.01%
Increase	3.20%	5.23%	3.52%	8.57%	-2.13%	8.68%	3.77%	0.31%	5.91%	8.56%	3.95%	8.48%	15.70%	5.58%	3.71%	-0.12%		6.75%	<-IRR #YR->	5	5 yr Running Average	38.62%
5 year Running Average	$15.03	$15.81	$16.22	$16.95	$17.55	$18.38	$19.19	$19.89	$20.54	$21.66	$22.64	$23.90	$25.99	$28.19	$30.26	$32.12		6.07%	<-IRR #YR->	10	Revenue per Share	80.30%
P/S (Price/Sales) Med	2.54	2.86	2.77	2.48	2.74	2.92	2.37	2.19	2.83	2.93	2.25	2.53	3.10	3.69	0.00	0.00		8.45%	<-IRR #YR->	5	Revenue per Share	50.01%
P/S (Price/Sales) Close	2.77	3.05	2.88	2.65	3.06	2.82	2.69	2.37	3.38	3.43	1.95	3.21	3.70	3.78	3.64	3.65		4.83%	<-IRR #YR->	10	5 yr Running Average	60.25%
*Revenue in M CDN $					P/S Med	20 yr	2.53	15 yr	2.54	10 yr	2.63	5 yr	2.83		43.47%	Diff M/C		5.50%	<-IRR #YR->	5	5 yr Running Average	30.67%
			-$13,856	$0	$0	$0	$0	$0	$0	$0	$0	$0	$29,133
								-$18,741	$0	$0	$0	$0	$29,133
			-$12,963	$0	$0	$0	$0	$0	$0	$0	$0	$0	$23,982
								-$17,300	$0	$0	$0	$0	$23,982
			-$17.44	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$31.44
								-$20.96	$0.00	$0.00	$0.00	$0.00	$31.44
			-$16.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$25.99
								-$19.89	$0.00	$0.00	$0.00	$0.00	$25.99
														$8.78	<-12 mths	1.97%
NCI	-$3	-$3	$14	$20	$19	$17	$25	$2	$17	$23	$38	$0						100.00%	<-Total Growth	10	NCI
Calc AESP Diluted	$4.22	$4.37	$4.65	$5.04	$5.47	$6.01	$5.96	$4.85	$7.23	$7.05	$6.72	$7.44
Calculated Adjusted profit	$3,471	$3,562	$3,760	$4,046	$4,595	$5,433	$5,310	$4,326	$6,510	$6,385	$6,157	$6,969	$8,099					115.43%	<-Total Growth	10	Calculated Adjusted profit
Adjusted Profit CDN$	$3,472	$3,563	$3,761	$4,046	$4,594	$5,430	$5,419	$4,445	$6,670	$6,555	$6,461	$7,272	$8,462					124.99%	<-Total Growth	10	Adjusted Profit CDN$
NCI	-$3	-$3	$14	$20	$19						$38	$0	$0					-100.00%	<-Total Growth	5	NCI
Preferred Shares etc	$87	$87	$45	$38	$52	$89	$111	$122	$158	$171	$267	$263	$364					708.89%	<-Total Growth	10	Preferred Shares etc
Adjusted Profit Shareholders	$3,388	$3,479	$3,702	$3,988	$4,523	$5,341	$5,308	$4,323	$6,512	$6,384	$6,156	$7,009	$8,098					118.75%	<-Total Growth	10	Adjusted Profit Shareholders
Return on ROE	20.48%	19.78%	18.18%	17.75%	15.47%	16.34%	14.92%	11.50%	15.76%	14.11%	12.81%	13.03%	14.02%					14.51%	<-Median->	10	Return on ROE
5Yr Median	19.69%	19.78%	19.78%	19.78%	18.18%	17.75%	16.34%	15.47%	15.47%	14.92%	14.11%	13.03%	14.02%					15.47%	<-Median->	10	5Yr Median
Basic	$4.23	$4.37	$4.66	$5.04	$5.48	$6.03	$5.97	$4.85	$7.25	$7.07	$6.72	$7.46	$8.66					85.78%	<-Total Growth	10	AEPS
Pre-split 2022	$8.65	$8.94	$9.45	$10.22	$11.11	$12.21	$11.92	$9.69
AEPS* Dilued	$4.33	$4.47	$4.73	$5.11	$5.56	$6.11	$5.96	$4.85	$7.23	$7.05	$6.72	$7.40	$8.61	$9.52	$10.49	$11.34		82.22%	<-Total Growth	10	AEPS
Increase	8.40%	3.35%	5.70%	8.15%	8.71%	9.99%	-2.45%	-18.62%	49.07%	-2.49%	-4.68%	10.12%	16.35%	10.57%	10.19%	8.10%		10	0	10	Years of Data, EPS P or N	100.00%
5 year Running Average	$3.64	$3.95	$4.26	$4.52	$4.84	$5.19	$5.49	$5.52	$5.94	$6.24	$6.36	$6.65	$7.40	$7.86	$8.55	$9.47		6.18%	<-IRR #YR->	10	AEPS	82.22%
AEPS Yield	9.75%	8.69%	9.42%	10.17%	9.78%	10.75%	10.61%	9.76%	9.63%	8.52%	13.74%	8.50%	7.41%	7.59%	8.36%	9.04%		12.16%	<-IRR #YR->	5	AEPS	77.53%
Payout Ratio	43.93%	44.07%	45.19%	46.48%	45.72%	43.54%	46.98%	60.00%	40.39%	46.67%	51.19%	48.65%	45.06%	44.96%	40.80%	37.74%		5.68%	<-IRR #YR->	10	5 yr Running Average	73.80%
5 year Running Average	50.05%	46.89%	45.03%	45.06%	45.08%	45.00%	45.58%	48.54%	47.33%	47.51%	49.04%	49.38%	46.39%	47.31%	46.13%	43.44%		6.05%	<-IRR #YR->	5	5 yr Running Average	34.17%
Price/AEPS Median	9.41	10.77	10.22	9.19	9.14	9.61	8.32	9.45	8.70	10.02	8.40	9.27	11.33	12.87	0.00	0.00		9.23	<-Median->	10	Price/AEPS Median
Price/AEPS High	10.25	11.97	11.34	10.22	10.79	10.18	9.75	11.93	10.47	11.80	9.64	11.90	13.57	13.46	0.00	0.00		10.63	<-Median->	10	Price/AEPS High
Price/AEPS Low	8.57	9.56	9.10	8.15	7.50	9.04	6.90	6.97	6.93	8.23	7.17	6.65	9.09	12.29	0.00	0.00		7.33	<-Median->	10	Price/AEPS Low
Price/AEPS Close	10.25	11.51	10.61	9.83	10.22	9.30	9.42	10.25	10.39	11.73	7.28	11.77	13.50	13.17	11.96	11.06		10.23	<-Median->	10	Price/AEPS Close
Trailing P/AEPS Close	11.12	11.89	11.22	10.63	11.11	10.23	9.19	8.34	15.48	11.44	6.94	12.96	15.70	14.57	13.17	11.95		10.87	<-Median->	10	Trailing P/AEPS Close
Median Values	Historical	in order	9.43	11.32	8.19	10.25	P/AEPS	5 Yrs	in order	9.27	11.80	7.17	11.73		42.04%	Diff M/C					DPR 75% to 95% best
* Adjusted Earnings per Share
			-$4.73	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.61
								-$4.85	$0.00	$0.00	$0.00	$0.00	$8.61
			-$4.26	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.40
								-$5.52	$0.00	$0.00	$0.00	$0.00	$7.40
														$8.74	<-12 mths	1.98%
Difference Basic and Diluted	0.12%	0.13%	0.22%	0.19%	0.18%	0.34%	0.27%	0.12%	0.29%	0.30%	0.00%	0.14%	0.58%					0.23%	<-Median->	10	Difference Basic and Diluted
Pre-split 2022	$8.24	$7.87	$8.89	$10.72	$11.26	$11.69	$11.22	$8.23	$13.97
EPS Basic	$4.12	$3.94	$4.45	$5.36	$5.63	$5.85	$5.61	$4.12	$6.99	$6.70	$5.16	$7.29	$8.62					93.93%	<-Total Growth	10	EPS Basic
Pre-split 1997
Pre-split 2022	$8.23	$7.86	$8.87	$10.70	$11.24	$11.65	$11.19	$8.22	$13.93
EPS Diluted*	$4.12	$3.93	$4.44	$5.35	$5.62	$5.83	$5.60	$4.11	$6.97	$6.68	$5.16	$7.28	$8.57	$9.35	$10.12	$10.59		93.24%	<-Total Growth	10	EPS Diluted
Increase	4.84%	-4.50%	12.85%	20.63%	5.05%	3.65%	-3.95%	-26.54%	69.46%	-4.09%	-22.75%	41.09%	17.72%	9.04%	8.29%	4.64%		10	0	10	Years of Data, EPS P or N	100.00%
Earnings Yield	9.28%	7.64%	8.85%	10.65%	9.90%	10.25%	9.96%	8.27%	9.28%	8.08%	10.55%	8.36%	7.37%	7.45%	8.07%	8.45%		6.81%	<-IRR #YR->	10	Earnings per Share	93.24%
5 year Running Average	$3.19	$3.71	$4.01	$4.35	$4.69	$5.03	$5.37	$5.30	$5.62	$5.84	$5.70	$6.04	$6.93	$7.41	$8.10	$9.18		15.83%	<-IRR #YR->	5	Earnings per Share	108.52%
10 year Running Average	$2.39	$2.50	$2.97	$3.13	$3.23	$4.11	$4.54	$4.66	$4.99	$5.26	$5.37	$5.70	$6.12	$6.52	$6.97	$7.44		5.62%	<-IRR #YR->	10	5 yr Running Average	72.76%
* Diluted ESP per share									E/P	10 Yrs	9.59%	5Yrs	8.36%					5.51%	<-IRR #YR->	5	5 yr Running Average	30.77%
			-$4.44	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.57
								-$4.11	$0.00	$0.00	$0.00	$0.00	$8.57
			-$4.01	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.93
								-$5.30	$0.00	$0.00	$0.00	$0.00	$6.93
Dividend*														$4.21	$4.51	$4.61			Estimates		Dividend*
Increase														8.40%	7.30%	2.22%			Estimates		Increase
Payout Ratio EPS														45.01%	44.59%	43.56%			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 1986
Pre-split 1997
Pre-split 2022	$3.80	$3.94	$4.27	$4.75	$5.08	$5.32	$5.60	$5.82	$5.84
Dividend*	$1.90	$1.97	$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$3.88	$4.28	$4.28	$4.28		81.73%	<-Total Growth	10	Dividends
Increase	4.40%	3.68%	8.38%	11.24%	6.95%	4.72%	5.26%	3.93%	0.34%	12.67%	4.56%	4.65%	7.78%	10.31%	0.00%	0.00%		32	0	42	Years of data, Count P, N	76.19%
Average Increases 5 Year Running	1.79%	2.53%	4.20%	6.28%	6.93%	6.99%	7.31%	6.42%	4.24%	5.39%	5.35%	5.23%	6.00%	7.99%	5.46%	4.55%		6.14%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$1.79	$1.84	$1.92	$2.04	$2.18	$2.34	$2.50	$2.66	$2.77	$2.92	$3.07	$3.23	$3.43	$3.70	$3.90	$4.06		78.81%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	4.67%	4.09%	4.42%	5.06%	5.00%	4.53%	5.65%	6.35%	4.64%	4.66%	6.09%	5.25%	3.98%	3.49%				5.03%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	4.28%	3.68%	3.98%	4.55%	4.24%	4.28%	4.82%	5.03%	3.86%	3.95%	5.31%	4.09%	3.32%	3.34%				4.26%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	5.13%	4.61%	4.97%	5.70%	6.10%	4.81%	6.81%	8.61%	5.83%	5.67%	7.14%	7.31%	4.96%	3.66%				5.96%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	4.28%	3.83%	4.26%	4.73%	4.47%	4.68%	4.99%	5.86%	3.89%	3.98%	7.03%	4.13%	3.34%	3.41%	3.41%	3.41%		4.58%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio EPS	46.17%	50.13%	48.14%	44.39%	45.20%	45.67%	50.04%	70.80%	41.92%	49.25%	66.67%	49.45%	45.27%	45.80%	42.29%	40.42%		47.46%	<-Median->	10	DPR EPS	FCF
DPR EPS 5 Yr Running	56.13%	49.49%	47.76%	46.89%	46.57%	46.42%	46.64%	50.13%	49.19%	49.97%	53.88%	53.52%	49.43%	49.93%	48.13%	44.27%		49.31%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CFPS	29.25%	-9.44%	8.71%	18.47%	90.83%	23.88%	13.38%	4.32%	-79.02%	13.12%	26.35%	30.59%	25.98%	28.66%	#VALUE!	#DIV/0!		21.17%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	30.88%	-37.74%	92.69%	40.79%	42.33%	38.36%	17.32%	11.54%	14.03%	12.06%	12.51%	14.22%	28.02%	23.18%	#VALUE!	#DIV/0!		15.77%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CFPS WC	43.45%	45.26%	45.73%	47.41%	44.92%	41.08%	42.65%	63.06%	31.46%	48.58%	40.44%	54.08%	38.34%	42.29%	#VALUE!	#DIV/0!		43.79%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	44.41%	40.31%	40.80%	43.82%	45.39%	44.65%	44.09%	46.91%	42.44%	43.25%	42.98%	45.10%	41.44%	43.84%	#VALUE!	#DIV/0!		43.95%	<-Median->	10	DPR CF WC 5 Yr Running
Median Values	10 Yr Med	10 Yr Cl	5.03%	4.58%	5 Yr Med	5 Yr Cl	4.66%	3.98%	5 Yr Med	Payout	49.25%	25.98%	40.44%					5.92%	<-IRR #YR->	5	Dividends	33.33%
* Dividends per share	10 Yr Med	and Cur.	-32.15%	-25.43%	5 Yr Med	and Cur.	-26.74%	-14.20%	Last Div Inc --->		$0.97	$1.07	10.31%					6.16%	<-IRR #YR->	10	Dividends	81.73%
Dividends Growth 15																		5.49%	<-IRR #YR->	15	Dividends Growth 15	122.99%
Dividends Growth 20																		5.50%	<-IRR #YR->	20	Dividends Growth 20	191.73%
Dividends Growth 25																		7.44%	<-IRR #YR->	25	Dividends Growth 25	501.55%
Dividends Growth 30																		8.15%	<-IRR #YR->	30	Dividends Growth 30	948.65%
Dividends Growth 35																		7.30%	<-IRR #YR->	35	Dividends Growth 35	1075.76%
Dividends Growth 40																		6.99%	<-IRR #YR->	40	Dividends Growth 40	1392.31%
Dividends Growth 45																		6.65%	<-IRR #YR->	42	Dividends Growth 45
Dividends Growth 5								-$2.91	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 5
Dividends Growth 10			-$2.14	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 10
Dividends Growth 15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 15
Dividends Growth 20	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 20
Dividends Growth 25	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 25
Dividends Growth 30	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 30
Dividends Growth 35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 35
Dividends Growth 40	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 40
Dividends Growth 45	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.88								Dividends Growth 45
Historical Dividends	Historical	High Div	8.09%	Low Div	2.61%	10 Yr High	8.48%	10 Yr Low	3.43%	Med Div	4.61%	Close Div	4.26%								Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-57.81%	Cheap	30.76%	Exp.	-59.75%		-0.50%	Exp.	-25.97%	Exp.	-19.85%								High/Ave/Median
Historical Dividends 1988	Historical	High Div	7.16%	Low Div	2.55%	10 Yr High	8.48%	10 Yr Low	3.43%	Med Div	4.51%	Close Div	4.13%								Historical Dividends 1988
High/Ave/Median Values	Curr diff	Exp.	-52.34%	Cheap	33.84%	Exp.	-59.75%		-0.50%	Exp.	-24.33%	Exp.	-17.38%								High/Ave/Median
Future Div Yield					Div Yd	4.55%	earning in	5	Years	at IRR of	5.92%	Div Inc.	33.33%								Future Dividend Yield
Future Div Yield					Div Yd	6.07%	earning in	10	Years	at IRR of	5.92%	Div Inc.	77.78%								Future Dividend Yield
Future Div Yield					Div Yd	8.09%	earning in	15	Years	at IRR of	5.92%	Div Inc.	137.04%								Future Dividend Yield
Future Dividend Paid					Div Paid	$5.71	earning in	5	Years	at IRR of	5.92%	Div Inc.	33.33%								Future Dividend Paid
Future Dividend Paid					Div Paid	$7.61	earning in	10	Years	at IRR of	5.92%	Div Inc.	77.78%								Future Dividend Paid
Future Dividend Paid					Div Paid	$10.15	earning in	15	Years	at IRR of	5.92%	Div Inc.	137.04%								Future Dividend Paid
Dividend Covering Cost					Total Div	$24.09	over	5	Years	at IRR of	5.92%	Div Cov.	19.21%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$50.50	over	10	Years	at IRR of	5.92%	Div Cov.	40.27%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$85.72	over	15	Years	at IRR of	5.92%	Div Cov.	68.35%								Dividend Covering Cost
Yield if held 5 years	5.11%	7.41%	6.04%	6.20%	6.91%	6.54%	5.82%	6.03%	6.22%	6.48%	5.86%	7.26%	8.46%	6.81%	6.06%	7.58%		6.35%	<-Median->	10	Paid Median Price
Yield if held 10 years	7.57%	5.91%	5.74%	5.91%	5.24%	7.15%	10.53%	8.23%	7.62%	8.95%	8.45%	7.48%	8.03%	9.12%	8.43%	7.29%		7.83%	<-Median->	10	Paid Median Price
Yield if held 15 years	9.03%	11.16%	10.54%	9.48%	11.05%	10.59%	8.41%	7.83%	7.27%	6.79%	9.25%	13.53%	10.97%	11.17%	11.65%	10.52%		9.36%	<-Median->	10	Paid Median Price
Yield if held 20 years	26.54%	24.53%	25.01%	20.52%	14.88%	12.64%	15.86%	14.37%	11.66%	14.31%	13.70%	10.81%	10.43%	10.65%	8.84%	11.50%		14.00%	<-Median->	10	Paid Median Price
Yield if held 25 years	35.55%	28.52%	30.90%	34.77%	32.70%	37.15%	34.86%	34.09%	25.23%	19.27%	16.34%	20.40%	19.16%	17.09%	18.62%	17.04%		28.96%	<-Median->	10	Paid Median Price
Yield if held 30 years	46.84%	57.69%	51.45%	49.03%	47.39%	49.77%	40.54%	42.11%	42.75%	42.36%	48.04%	44.82%	45.46%	36.98%	25.07%	20.33%		45.14%	<-Median->	10	Paid Median Price
Yield if held 35 years						65.58%	81.99%	70.12%	60.28%	61.38%	64.36%	52.12%	56.15%	62.66%	55.10%	59.78%		62.87%	<-Median->	8	Paid Median Price
Yield if held 40 years											84.81%	105.42%	93.49%	88.36%	79.85%	80.07%		93.49%	<-Median->	3	Paid Median Price
Yield if held 45 years																105.52%		#NUM!	<-Median->	0	Paid Median Price
Cost covered if held 5 years	24.07%	34.53%	27.09%	26.61%	29.72%	28.70%	25.99%	27.51%	29.46%	28.71%	26.16%	32.58%	37.37%	29.41%	27.58%	35.98%		28.70%	<-Median->	10	Paid Median Price
Cost covered if held 10 years	63.95%	50.82%	47.69%	46.60%	40.70%	55.47%	81.56%	64.65%	62.69%	69.39%	66.44%	59.57%	62.98%	68.84%	67.06%	60.77%		62.84%	<-Median->	10	Paid Median Price
Cost covered if held 15 years	93.33%	119.07%	111.14%	96.45%	112.66%	110.46%	88.38%	83.42%	81.01%	70.80%	96.75%	142.31%	113.09%	110.92%	122.40%	116.36%		96.60%	<-Median->	10	Paid Median Price
Cost covered if held 20 years	305.80%	293.00%	296.43%	235.42%	171.39%	148.81%	189.94%	176.74%	151.66%	176.08%	171.63%	136.89%	129.48%	127.01%	111.02%	151.37%		171.51%	<-Median->	10	Paid Median Price
Cost covered if held 25 years	440.13%	364.60%	390.59%	425.11%	402.25%	468.92%	448.74%	452.08%	354.90%	256.78%	221.78%	281.50%	261.33%	225.47%	260.81%	252.54%		378.58%	<-Median->	10	Paid Median Price
Cost covered if held 30 years	613.50%	778.77%	686.02%	631.23%	612.50%	658.65%	545.71%	582.85%	627.60%	589.96%	683.45%	649.92%	652.78%	514.64%	370.86%	318.31%		629.41%	<-Median->	10	Paid Median Price
Cost covered if held 35 years						901.45%	1145.10%	1006.14%	916.75%	884.51%	946.02%	779.66%	830.75%	898.32%	840.75%	967.25%		909.10%	<-Median->	8	Paid Median Price
Cost covered if held 40 years											1286.53%	1625.92%	1425.18%	1304.05%	1253.26%	1331.52%		1425.18%	<-Median->	3	Paid Median Price
Cost covered if held 45 years																1787.49%		#NUM!	<-Median->	0	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$18,741	$20,015	$21,833	$23,323	$25,606	$29,133	$29,510	<-12 mths	1.29%		55.45%	<-Total Growth	5	Revenue Growth	55.45%
AEPS Growth								$4.85	$7.23	$7.05	$6.72	$7.40	$8.61	$8.78	<-12 mths	1.97%		77.53%	<-Total Growth	5	AEPS Growth	77.53%
Net Income Growth								$3,668	$6,271	$6,049	$4,728	$6,852	$8,065	$8,443	<-12 mths	4.69%		119.87%	<-Total Growth	5	Net Income Growth	119.87%
Cash Flow Growth								$60,295	-$3,332	$22,715	$12,154	$11,088	$13,838					-77.05%	<-Total Growth	5	Cash Flow Growth	-77.05%
Dividend Growth								$2.91	$2.92	$3.29	$3.44	$3.60	$3.88	$4.28	<-12 mths	10.31%		33.33%	<-Total Growth	5	Dividend Growth	33.33%
Stock Price Growth								$49.69	$75.09	$82.72	$48.91	$87.11	$116.21	$125.41	<-12 mths	7.92%		133.87%	<-Total Growth	5	Stock Price Growth	133.87%
Revenue Growth			$13,856	$15,035	$16,280	$17,834	$18,611	$18,741	$20,015	$21,833	$23,323	$25,606	$29,133	$30,759	<-this year	5.58%		110.26%	<-Total Growth	10	Revenue Growth	110.26%
AEPS Growth			$4.73	$5.11	$5.56	$6.11	$5.96	$4.85	$7.23	$7.05	$6.72	$7.40	$8.61	$9.52	<-this year	10.57%		82.22%	<-Total Growth	10	AEPS Growth	82.22%
Net Income Growth			$3,531	$4,237	$4,647	$5,178	$4,985	$3,668	$6,271	$6,049	$4,728	$6,852	$8,065	$8,503	<-this year	5.43%		128.41%	<-Total Growth	10	Net Income Growth	128.41%
Cash Flow Growth			$19,483	$10,211	$2,457	$9,867	$18,635	$60,295	-$3,332	$22,715	$12,154	$11,088	$13,838					-28.97%	<-Total Growth	10	Cash Flow Growth	-28.97%
Dividend Growth			$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$3.88	$4.21	<-this year	8.40%		81.73%	<-Total Growth	10	Dividend Growth	81.73%
Stock Price Growth			$50.14	$50.25	$56.78	$56.84	$56.16	$49.69	$75.09	$82.72	$48.91	$87.11	$116.21	$98.61	<-this year	-15.14%		131.77%	<-Total Growth	10	Stock Price Growth	131.77%
Dividends on Shares	$513.00	$531.90	$576.45	$641.25	$685.80	$718.20	$756.00	$785.70	$788.40	$888.30	$928.80	$972.00	$1,047.60	$1,155.60	$1,155.60	$1,155.60		$15,898.95	No of Years	40	Total Dividends	10/31/83
Paid	$12,247.20	$13,478.40	$12,310.65	$14,790.60	$16,542.90	$13,726.80	$14,588.10	$14,677.20	$19,905.75	$14,787.90	$17,226.00	$24,551.10	$33,596.10	$33,860.70	$33,860.70	$33,860.70		$33,860.70	No of Years	40	Worth	$3.71
																		$49,759.65
Dividends on Shares	$188.10	$195.03	$211.37	$235.13	$251.46	$263.34	$277.20	$288.09	$289.08	$325.71	$340.56	$356.40	$384.12	$423.72	$423.72	$423.72		$5,515.79	No of Years	30	Total Dividends	12/31/95
Paid	$4,490.64	$4,942.08	$4,513.91	$5,423.22	$6,065.73	$5,033.16	$5,348.97	$5,381.64	$7,298.78	$5,422.23	$6,316.20	$9,002.07	$12,318.57	$12,415.59	$12,415.59	$12,415.59		$12,415.59	No of Years	30	Worth	$10.16
																		$17,931.38
Dividends on Shares				$52.25	$55.88	$58.52	$61.60	$64.02	$64.24	$72.38	$75.68	$79.20	$85.36	$94.16	$94.16	$94.16		$669.13	No of Years	10	Total Dividends	12/31/15
Paid			$1,003.09	$1,205.16	$1,347.94	$1,118.48	$1,188.66	$1,195.92	$1,621.95	$1,204.94	$1,403.60	$2,000.46	$2,737.46	$2,759.02	$2,759.02	$2,759.02		$2,759.02	No of Years	10	Worth	$45.60
																		$3,428.15
Graham Number AEPS	$44.90	$47.20	$52.19	$57.04	$64.49	$71.24	$73.18	$67.72	$86.34	$89.01	$88.34	$97.49	$109.89	$115.55	$121.30	$126.11		110.55%	<-Total Growth	10	Graham Number AEPS
Increase	9.48%	5.11%	10.58%	9.29%	13.07%	10.46%	2.73%	-7.46%	27.50%	3.09%	-0.76%	10.36%	12.72%	5.15%				9.82%	<-Median->	10	Graham Price
Price/GP Ratio Med	0.91	1.02	0.93	0.82	0.79	0.82	0.68	0.68	0.73	0.79	0.64	0.70	0.89	1.06				0.76	<-Median->	10	Price/GP Ratio Med
Price/GP Ratio High	0.99	1.13	1.03	0.92	0.93	0.87	0.79	0.85	0.88	0.93	0.73	0.90	1.06	1.11				0.89	<-Median->	10	Price/GP Ratio High
Price/GP Ratio Low	0.83	0.91	0.82	0.73	0.65	0.78	0.56	0.50	0.58	0.65	0.55	0.50	0.71	1.01				0.61	<-Median->	10	Price/GP Ratio Low
Price/GP Ratio Close	0.99	1.09	0.96	0.88	0.88	0.80	0.77	0.73	0.87	0.93	0.55	0.89	1.06	1.09				0.88	<-Median->	10	Price/GP Ratio Close
Prem/Disc Close	-1.24%	9.00%	-3.93%	-11.90%	-11.96%	-20.21%	-23.26%	-26.63%	-13.04%	-7.08%	-44.63%	-10.65%	5.75%	8.53%	3.39%	-0.58%		-12.50%	<-Median->	10	Graham Price
Graham Number EPS	$43.80	$44.26	$50.57	$58.36	$64.87	$69.56	$70.90	$62.34	$84.75	$86.65	$77.41	$96.70	$109.63	$114.48	$119.14	$121.87		116.81%	<-Total Growth	10	Graham Number EPS
Increase	7.67%	1.04%	14.26%	15.42%	11.15%	7.23%	1.94%	-12.08%	35.94%	2.24%	-10.66%	24.91%	13.38%	4.42%	4.06%	2.30%		9.19%	<-Median->	10	Graham Price
Price/GP Ratio Med	0.93	1.09	0.95	0.80	0.78	0.84	0.70	0.74	0.74	0.82	0.73	0.71	0.89	1.07				0.76	<-Median->	10	Price/GP Ratio Med
Price/GP Ratio High	1.01	1.21	1.06	0.89	0.92	0.89	0.82	0.93	0.89	0.96	0.84	0.91	1.07	1.12				0.90	<-Median->	10	Price/GP Ratio High
Price/GP Ratio Low	0.85	0.97	0.85	0.71	0.64	0.79	0.58	0.54	0.59	0.67	0.62	0.51	0.71	1.02				0.63	<-Median->	10	Price/GP Ratio Low
Price/GP Ratio Close	1.01	1.16	0.99	0.86	0.88	0.82	0.79	0.80	0.89	0.95	0.63	0.90	1.06	1.10	1.05	1.03		0.87	<-Median->	10	Price/GP Ratio Close
Prem/Disc Close	1.25%	16.24%	-0.84%	-13.90%	-12.47%	-18.28%	-20.80%	-20.29%	-11.40%	-4.54%	-36.82%	-9.91%	6.00%	9.54%	5.27%	2.88%		-13.18%	<-Median->	10	Graham Price
Month, Year	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	Dec-26	Dec-27	Dec-28		42.17	<Count Years>		Month, Year
Pre-split 1997
Pre-split 2022	$90.72	$99.84	$91.19	$109.56	$122.54	$101.68	$108.06	$108.72	$147.45	$160.01
Price Close	$45.36	$49.92	$45.60	$54.78	$61.27	$50.84	$54.03	$54.36	$73.73	$54.77	$63.80	$90.93	$124.43	$125.41	$125.41	$125.41		172.90%	<-Total Growth	10	Stock Price
Increase	13.44%	10.05%	-8.66%	20.14%	11.85%	-17.02%	6.27%	0.61%	35.62%	-25.71%	16.49%	42.52%	36.84%	0.79%	0.00%	0.00%		13.57	<-Median->	10	CAPE (10 Yr P/E)
P/E Ratio	11.02	12.70	10.28	10.24	10.90	8.73	9.66	13.23	10.59	8.20	12.36	12.49	14.52	13.42	12.39	11.84		18.01%	<-IRR #YR->	5	Stock Price	128.90%
Trailing P/E Ratio	11.56	12.13	11.60	12.35	11.45	9.05	9.28	9.72	17.94	7.86	9.55	17.62	17.09	14.63	13.42	12.39		10.56%	<-IRR #YR->	10	Stock Price	172.90%
CAPE (10 Yr P/E)	19.01	19.94	15.35	17.48	18.94	12.37	11.90	11.68	14.78	10.41	11.89	15.95	20.35	19.25	18.01	16.85		22.60%	<-IRR #YR->	5	Price & Dividend	165.77%
Median 10, 5 Yrs		D.  per yr	4.30%	4.58%	% Tot Ret	28.95%	20.29%	T P/E	10.58	17.09	P/E:	10.74	12.36					14.86%	<-IRR #YR->	10	Price & Dividend	244.29%
Price  15		D.  per yr	3.91%		% Tot Ret	32.82%						CAPE Diff	-1.14%					8.01%	<-IRR #YR->	15	Stock Price	217.71%
Price  20		D.  per yr	3.48%		% Tot Ret	36.37%												6.08%	<-IRR #YR->	20	Stock Price	225.69%
Price  25		D.  per yr	3.74%		% Tot Ret	35.04%												6.94%	<-IRR #YR->	25	Stock Price	435.18%
Price  30		D.  per yr	4.79%		% Tot Ret	35.46%												8.71%	<-IRR #YR->	30	Stock Price
Price  35		D.  per yr	4.68%		% Tot Ret	34.92%												8.73%	<-IRR #YR->	35	Stock Price
Price  40		D.  per yr	4.32%		% Tot Ret	34.53%												8.19%	<-IRR #YR->	40	Stock Price
Price  41		D.  per yr	4.98%		% Tot Ret	36.60%												8.62%	<-IRR #YR->	42	Stock Price
Price & Dividend 15																		11.92%	<-IRR #YR->	15	Price & Dividend	258.24%
Price & Dividend 20																		9.56%	<-IRR #YR->	20	Price & Dividend	267.24%
Price & Dividend 25																		10.68%	<-IRR #YR->	25	Price & Dividend	503.46%
Price & Dividend 30																		13.50%	<-IRR #YR->	30	Price & Dividend	828.40%
Price & Dividend 35																		13.41%	<-IRR #YR->	35	Price & Dividend
Price & Dividend 40																		12.51%	<-IRR #YR->	40	Price & Dividend
Price & Dividend 41																		13.60%	<-IRR #YR->	42	Price & Dividend
Price  5								-$54.36	$0.00	$0.00	$0.00	$0.00	$124.43								Price  5
Price 10			-$45.60	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$124.43								Price 10
Price & Dividend 5								-$54.36	$2.92	$3.29	$3.44	$3.60	$128.31								Price & Dividend 5
Price & Dividend 10			-$45.60	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$128.31								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	$124.43								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	$124.43								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	$124.43								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	$124.43								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	$124.43								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	$124.43								Price  40
Price  41	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$124.43								Price  41
Price & Dividend 15	$1.90	$1.97	$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$128.31								Price & Dividend 15
Price & Dividend 20	$1.90	$1.97	$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$128.31								Price & Dividend 20
Price & Dividend 25	$1.90	$1.97	$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$128.31								Price & Dividend 25
Price & Dividend 30	$1.90	$1.97	$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$128.31								Price & Dividend 30
Price & Dividend 35	$1.90	$1.97	$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$128.31								Price & Dividend 35
Price & Dividend 40	$1.90	$1.97	$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$128.31								Price & Dividend 40
Price & Dividend 41	$1.90	$1.97	$2.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$128.31								Price & Dividend 41
Month, Year	Oct-13	Oct-14	Oct-15	Oct-16	Oct-17	Oct-18	Oct-19	Oct-20	Oct-21	Oct-22	Oct-23	Oct-24	Oct-25	Oct-26	Oct-27	Oct-28		42.00	<Count Years>		Month, Year
Pre-split 2022	$88.70	$102.89	$100.28	$100.50	$113.56	$113.68	$112.31	$99.38	$150.17
Price Close	$44.35	$51.45	$50.14	$50.25	$56.78	$56.84	$56.16	$49.69	$75.09	$82.72	$48.91	$87.11	$116.21	$125.41	$125.41	$125.38		131.77%	<-Total Growth	10	Stock Price
Increase	12.91%	16.00%	-2.54%	0.22%	13.00%	0.11%	-1.21%	-11.51%	51.11%	10.16%	-40.87%	78.10%	33.41%	7.92%	0.00%	-0.02%		8.77%	<-IRR #YR->	10	Stock Price	131.77%
P/E Ratio	10.78	13.09	11.31	9.39	10.10	9.76	10.04	12.09	10.78	12.38	9.48	11.97	13.56	13.42	12.39	11.84		18.52%	<-IRR #YR->	5	Stock Price	133.87%
Trailing P/E Ratio	11.30	12.50	12.76	11.33	10.61	10.11	9.64	8.88	18.27	11.88	7.32	16.88	15.96	14.63	13.42	12.39		12.94%	<-IRR #YR->	10	Price & Dividend	151.29%
Median 10, 5 Yrs		D.  per yr	4.17%	4.98%	% Tot Ret	32.21%	21.20%	T P/E	10.97	15.96	P/E:	10.44	11.97					23.50%	<-IRR #YR->	5	Price & Dividend	144.70%
Historical Median
			-$50.14	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$116.21
								-$49.69	$0.00	$0.00	$0.00	$0.00	$116.21
			-$50.14	$2.38	$2.54	$2.66	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$120.09
								-$49.69	$2.92	$3.29	$3.44	$3.60	$120.09
Price H/L Median	$40.70	$48.13	$48.29	$46.95	$50.79	$58.71	$49.60	$45.84	$62.88	$70.63	$56.47	$68.63	$97.56	$122.56				102.02%	<-Total Growth	10	Stock Price
Increase	10.76%	18.24%	0.34%	-2.78%	8.18%	15.59%	-15.52%	-7.57%	37.17%	12.32%	-20.04%	21.53%	42.15%	25.63%				7.29%	<-IRR #YR->	10	Stock Price	102.02%
P/E Ratio	9.89	12.25	10.89	8.78	9.04	10.08	8.86	11.15	9.03	10.57	10.94	9.43	11.38	13.12				16.30%	<-IRR #YR->	5	Stock Price	112.80%
Trailing P/E Ratio	10.37	11.70	12.29	10.59	9.49	10.45	8.51	8.19	15.30	10.14	8.45	13.30	13.40	14.30				12.61%	<-IRR #YR->	10	Price & Dividend	122.28%
P/E on Running 5 yr Average	12.75	12.96	12.04	10.79	10.83	11.67	9.24	8.65	11.18	12.10	9.90	11.36	14.08	16.55				21.89%	<-IRR #YR->	5	Price & Dividend	124.54%
P/E on Running 10 yr Average	17.05	19.23	16.26	14.98	15.70	14.28	10.93	9.85	12.61	13.42	10.52	12.04	15.95	18.81				9.74	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	5.32%	5.58%	% Tot Ret	42.22%	25.51%	T P/E	10.29	13.30	P/E:	9.75	10.57						Count	42	Years of data
			-$48.29	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$97.56
								-$45.84	$0.00	$0.00	$0.00	$0.00	$97.56
			-$48.29	$2.80	$2.91	$2.92	$3.29	$3.44	$3.60	$3.88	$4.28	$4.28	$101.44
								-$45.84	$2.92	$3.29	$3.44	$3.60	$101.44
High Months					Mar 17	Sep 18	Nov 18	Nov 19	Aug 21	Feb 22	Nov 22	Oct 24	Oct 25	Dec 25							High Months
Pre-split 1997
Pre-split 2022	$88.70	$107.01	$107.16	$104.46	$119.83	$124.34	$116.19	$115.76	$151.36
Price High	$44.35	$53.51	$53.58	$52.23	$59.92	$62.17	$58.10	$57.88	$75.68	$83.22	$64.79	$88.04	$116.82	$128.11				118.03%	<-Total Growth	10	Stock Price
Increase	12.91%	20.64%	0.14%	-2.52%	14.71%	3.76%	-6.55%	-0.37%	30.75%	9.96%	-22.15%	35.89%	32.69%	9.66%				8.11%	<-IRR #YR->	10	Stock Price	118.03%
P/E Ratio	10.78	13.61	12.08	9.76	10.66	10.67	10.38	14.08	10.87	12.46	12.56	12.09	13.63	13.71				15.08%	<-IRR #YR->	5	Stock Price	101.83%
Trailing P/E Ratio	11.30	13.00	13.63	11.78	11.20	11.06	9.97	10.34	18.41	11.95	9.70	17.06	16.05	14.95				11.21	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	11.49	16.05	P/E:	11.48	12.46					13.71	P/E Ratio		Historical High
			-$53.58	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$116.82
								-$57.88	$0.00	$0.00	$0.00	$0.00	$116.82
Low Months					Feb 17	Apr 18	Aug 19	Mar 20	Nov 20	Oct 22	Oct 23	Nov 23	Apr 25	Nov 25							Low Months
Pre-split 1997
Pre-split 2022	$74.10	$85.49	$86.00	$83.33	$83.33	$110.50	$82.20	$67.61	$100.16
Price Low	$37.05	$42.75	$43.00	$41.67	$41.67	$55.25	$41.10	$33.81	$50.08	$58.03	$48.15	$49.22	$78.29	$117.01				82.07%	<-Total Growth	10	Stock Price
Increase	8.29%	15.37%	0.60%	-3.10%	0.00%	32.61%	-25.61%	-17.75%	48.14%	15.87%	-17.03%	2.22%	59.06%	49.46%				6.18%	<-IRR #YR->	10	Stock Price	82.07%
P/E Ratio	9.00	10.88	9.70	7.79	7.41	9.48	7.35	8.23	7.19	8.69	9.33	6.76	9.14	12.52				18.29%	<-IRR #YR->	5	Stock Price	131.59%
Trailing P/E Ratio	9.44	10.39	10.94	9.39	7.79	9.83	7.06	6.04	12.18	8.33	7.21	9.54	10.75	13.65				8.23	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	8.86	9.54	P/E:	8.01	8.69					5.94	P/E Ratio		Historical Low
			-$43.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$78.29
								-$33.81	$0.00	$0.00	$0.00	$0.00	$78.29
Free Cash Flow MS OLD			$18,227	$10,041	$2,457	$9,812	$18,363	$59,990	-$4,170	$21,610	$11,140										Free Cash Flow MS OLD
Change				-44.91%	-75.53%	299.35%	87.15%	226.69%	-106.95%	618.23%	-48.45%										Change
Free Cash Flow MS	$5,000	-$17,000	$4,090	$4,790	$5,650	$6,390	$6,830	$6,300	$760	$6,050	$8,830	$7,140						-100.00%	<-Total Growth	9	Free Cash Flow
Change	400.00%	-440.00%	124.06%	17.11%	17.95%	13.10%	6.89%	-7.76%	-87.94%	696.05%	45.95%	-19.14%						#NUM!	<-IRR #YR->	5	Free Cash Flow MS	-100.00%
FCF/CF from Op Ratio	0.96	1.03	0.21	0.47	2.30	0.65	0.37	0.10	-0.23	0.27	0.73	0.64						#NUM!	<-IRR #YR->	10	Free Cash Flow MS	-100.00%
Dividends paid	$1,622	$1,654	$1,753	$1,917	$1,425	$2,109	$2,406	$2,571	$2,649	$2,972	$2,261	$2,947	$3,993					127.78%	<-Total Growth	10	Dividends paid
Percentage paid	32.44%	-9.73%	42.86%	40.02%	25.22%	33.00%	35.23%	40.81%	348.55%	49.12%	25.61%	41.27%	#DIV/0!					#DIV/0!	<-Median->	9	Percentage paid
5 Year Coverage		-56.78%	-428.43%	-403.02%	330.87%	225.97%	34.63%	34.81%	43.04%	48.26%	44.70%	46.08%	65.07%								5 Year Coverage
Dividend Coverage Ratio	3.08	-10.28	2.33	2.50	3.96	3.03	2.84	2.45	0.29	2.04	3.91	2.42	0.00					2.47	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage						0.44	2.89	2.87	2.32	2.07	2.24	2.17	1.54								5 Year of Coverage
								-$6,300	$0	$0	$0	$0	$0
			-$4,090	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Free Cash Flow WSJ					$7,670	-$24,908	-$30,316	$4,946	$16,226	$17,967	$27,376	$15,257	$11,623					51.54%	<-Total Growth	8	Free Cash Flow
Change						-424.75%	-21.71%	116.31%	228.06%	10.73%	52.37%	-44.27%	-23.82%					18.63%	<-IRR #YR->	5	Free Cash Flow MS
FCF/CF from Op Ratio					3.12	-2.52	-1.63	0.08	-4.87	0.79	2.25	1.38	0.84					5.33%	<-IRR #YR->	8	Free Cash Flow MS	#DIV/0!
Dividends paid					$1,425	$2,109	$2,406	$2,571	$2,649	$2,972	$2,261	$2,947	$3,993					180.21%	<-Total Growth	8	Dividends paid
Percentage paid					18.58%	-8.47%	-7.94%	51.98%	16.33%	16.54%	8.26%	19.32%	34.35%					$0.17	<-Median->	9	Percentage paid
5 Year Coverage					18.58%	-20.50%	-12.49%	-19.98%	-42.30%	-79.00%	35.52%	16.39%	16.76%								5 Year Coverage
Dividend Coverage Ratio					5.38	-11.81	-12.60	1.92	6.13	6.05	12.11	5.18	2.91					5.18	<-Median->	9	Dividend Coverage Ratio
5 Year of Coverage						-4.88	-8.01	-5.01	-2.36	-1.27	2.82	6.10	5.97								5 Year of Coverage
								-$4,946	$0	$0	$0	$0	$11,623
					-$7,670	$0	$0	$0	$0	$0	$0	$0	$11,623
Market Cap	$35,413	$40,850	$39,840	$39,906	$49,888	$50,341	$50,016	$44,431	$67,701	$74,943	$45,540	$82,083	$107,682	$116,207	$116,207	$116,179		170.28%	<-Total Growth	10	Market Cap
Pre-split 2022	401.261	398.420	397.832	395.919	413.563	444.627	445.457	446.021	450.183
Diluted # of Shares in Million	802.522	796.840	795.664	791.838	827.126	889.254	890.914	892.042	900.366	905.684	916.233	941.712	940.675	940.675				18.23%	<-Total Growth	10	Diluted
Change	-0.71%	-0.71%	-0.15%	-0.48%	4.46%	7.51%	0.19%	0.13%	0.93%	0.59%	1.16%	2.78%	-0.11%	0.00%				1.69%	<-IRR #YR->	10	Diluted
Difference Diluted/Basic	-0.09%	-0.20%	-0.16%	-0.13%	-0.22%	-0.35%	-0.25%	-0.13%	-0.27%	-0.26%	-0.07%	-0.25%	-0.56%	-0.56%				1.07%	<-IRR #YR->	5	Diluted
			-795.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	940.7
								-892.0	0.0	0.0	0.0	0.0	940.7
Pre-split 2022	400.880	397.620	397.213	395.389	412.636	443.082	444.324	445.435	448.953
Average # of Shares in Million	801.760	795.240	794.426	790.778	825.272	886.164	888.648	890.870	897.906	903.312	915.631	939.352	935.374	935.374				17.74%	<-Total Growth	10	Average
Change	-0.69%	-0.81%	-0.10%	-0.46%	4.36%	7.38%	0.28%	0.25%	0.79%	0.60%	1.36%	2.59%	-0.42%	0.00%				0.70%	<-Median->	10	Change	-313.72%
Difference Basic/Outstanding	-0.41%	-0.15%	0.02%	0.43%	6.47%	-0.06%	0.23%	0.37%	0.42%	0.30%	1.69%	0.31%	-0.94%	-0.94%				0.34%	<-Median->	10	Difference Basic/Outstanding	-269.36%
Pre-split 2022	399.250	397.021	397.291	397.070	439.313	442.826	445.342	447.085	450.828
# of Share in Millions	798.499	794.043	794.582	794.141	878.627	885.653	890.683	894.171	901.656	906.040	931.099	942.295	926.614	926.614	926.614	926.614		1.55%	<-IRR #YR->	10	Shares	Common
Increase	-1.29%	-0.56%	0.07%	-0.06%	10.64%	0.80%	0.57%	0.39%	0.84%	0.49%	2.77%	1.20%	-1.66%	0.00%	0.00%	0.00%		0.72%	<-IRR #YR->	5	Shares	Shares
CF fr Op $Millon	$5,186	-$16,571	$19,483	$10,211	$2,457	$9,867	$18,635	$60,295	-$3,332	$22,715	$12,154	$11,088	$13,838	$13,838	<-12 mths			-28.97%	<-Total Growth	10	Cash Flow
Increase	220.12%	-419.53%	217.57%	-47.59%	-75.94%	301.59%	88.86%	223.56%	-105.53%	781.72%	-46.49%	-8.77%	24.80%	0.00%	<-12 mths			SO	Share Iss		Buy Back
5 year Running Average	$4,462.6	-$3,838.6	$1,653.2	$3,985.8	$4,153.2	$5,089.4	$12,130.6	$20,293.0	$17,584.4	$21,636.0	$22,093.4	$20,584.0	$11,292.6	$14,726.6	<-12 mths			583.08%	<-Total Growth	10	CF 5 Yr Running
CFPS	$6.49	-$20.87	$24.52	$12.86	$2.80	$11.14	$20.92	$67.43	-$3.70	$25.07	$13.05	$11.77	$14.93	$14.93	<-12 mths			-39.09%	<-Total Growth	10	Cash Flow per Share
Increase	224.32%	-421.33%	217.49%	-47.56%	-78.25%	298.40%	87.80%	222.30%	-105.48%	778.42%	-47.93%	-9.85%	26.91%	0.00%	<-12 mths			-3.36%	<-IRR #YR->	10	Cash Flow	-28.97%
5 year Running Average	$5.80	-$4.87	$2.07	$5.00	$5.16	$6.09	$14.45	$23.03	$19.72	$24.17	$24.56	$22.73	$12.23	$15.95	<-12 mths			-25.50%	<-IRR #YR->	5	Cash Flow	-77.05%
P/CF on Med Price	6.27	-2.31	1.97	3.65	18.16	5.27	2.37	0.68	-17.02	2.82	4.33	5.83	6.53	8.21	<-12 mths			-4.84%	<-IRR #YR->	10	Cash Flow per Share	-39.09%
P/CF on Closing Price	6.83	-2.47	2.04	3.91	20.30	5.10	2.68	0.74	-20.32	3.30	3.75	7.40	7.78	8.40	<-12 mths			-26.03%	<-IRR #YR->	5	Cash Flow per Share	-77.85%
															110.54%	Diff M/C		19.45%	<-IRR #YR->	10	CFPS 5 yr Running	491.46%
Excl.Working Capital CF	-$1,694	$20,027	-$15,773	-$6,233	$2,511	-$4,132	-$12,788	-$56,169	$11,700	-$16,579	-$4,233	-$4,815	-$4,461	-$4,461	<-12 mths			-11.90%	<-IRR #YR->	5	CFPS 5 yr Running	-46.91%
CF fr Op $M WC	$3,492	$3,456	$3,710	$3,978	$4,968	$5,735	$5,847	$4,126	$8,368	$6,136	$7,921	$6,273	$9,377	$9,377	<-12 mths			152.75%	<-Total Growth	10	Cash Flow less WC
Increase	-11.46%	-1%	7.35%	7.22%	24.89%	15.44%	1.95%	-29.43%	102.81%	-26.67%	29.09%	-20.81%	49.48%	0.00%	<-12 mths			9.72%	<-IRR #YR->	10	Cash Flow less WC	152.75%
5 year Running Average	$3,212.4	$3,637.2	$3,755.4	$3,716.0	$3,920.8	$4,369.4	$4,847.6	$4,930.8	$5,808.8	$6,042.4	$6,479.6	$6,564.8	$7,615.0	$7,816.8	<-12 mths			17.84%	<-IRR #YR->	5	Cash Flow less WC	127.27%
CFPS Excl. WC	$4.37	$4.35	$4.67	$5.01	$5.65	$6.48	$6.56	$4.61	$9.28	$6.77	$8.51	$6.66	$10.12	$10.12	<-12 mths			7.33%	<-IRR #YR->	10	CF less WC 5 Yr Run	102.77%
Increase	-10.30%	0%	7.28%	7.28%	12.88%	14.52%	1.38%	-29.71%	101.13%	-27.03%	25.62%	-21.75%	52.01%	0.00%	<-12 mths			9.08%	<-IRR #YR->	5	CF less WC 5 Yr Run	54.44%
5 year Running Average	$4.03	$4.56	$4.70	$4.66	$4.81	$5.23	$5.67	$5.66	$6.52	$6.74	$7.15	$7.17	$8.27	$8.44	<-12 mths			8.04%	<-IRR #YR->	10	CFPS - Less WC	116.74%
P/CF on Median Price	9.31	11.06	10.34	9.37	8.98	9.07	7.56	9.93	6.78	10.43	6.64	10.31	9.64	12.11	<-12 mths			17.01%	<-IRR #YR->	5	CFPS - Less WC	119.31%
P/CF on Closing Price	10.14	11.82	10.74	10.03	10.04	8.78	8.55	10.77	8.09	12.21	5.75	13.09	11.48	12.39	<-12 mths			5.82%	<-IRR #YR->	10	CFPS 5 yr Running	76.04%
*Operational Cash Flow.			CF/-WC	P/CF Med	10 yr	3.99	5 yr	4.33	P/CF Med	10 yr	9.22	5 yr	9.64		34.42%	Diff M/C		7.86%	<-IRR #YR->	5	CFPS 5 yr Running	45.97%
			-794.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	926.6								Shares
								-894.2	0.0	0.0	0.0	0.0	926.6								Shares
			-$19,483.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$13,838.0								Cash Flow
								-$60,295.0	$0.0	$0.0	$0.0	$0.0	$13,838.0								Cash Flow
			-$24.52	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$14.93								Cash Flow per Share
								-$67.43	$0.00	$0.00	$0.00	$0.00	$14.93								Cash Flow per Share
			-$2.07	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$12.23								CFPS 5 yr Running
								-$23.03	$0.00	$0.00	$0.00	$0.00	$12.23								CFPS 5 yr Running
			-$3,710.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$9,377.0								Cash Flow less WC
								-$4,126.0	$0.0	$0.0	$0.0	$0.0	$9,377.0								Cash Flow less WC
			-$3,755.4	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$7,615.0								CF less WC 5 Yr Run
								-$4,930.8	$0.0	$0.0	$0.0	$0.0	$7,615.0								CF less WC 5 Yr Run
			-$4.67	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.12								CFPS - Less WC
								-$4.61	$0.00	$0.00	$0.00	$0.00	$10.12								CFPS - Less WC
			-$4.70	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.27								CFPS 5 yr Running
								-$5.66	$0.00	$0.00	$0.00	$0.00	$8.27								CFPS 5 yr Running
Interest-bearing deposits with banks/td>	-$2,054	-$6,685	-$4,731	$4,919	$394	-$2,599	-$208	-$5,468	-$3,437	-$9,902	-$2,576	-$4,597	$7,875
Loans, net of repayments	-5,889	-16,529	-22,610	-$27,464	-$30,547	-$16,155	-$17,653	-$18,891	-$46,883	-$65,000	-$14,301	-$28,930	-$33,381
Deposits, net of withdrawals	13,459	10,213	40,510	$28,440	$18,407	$20,770	$19,838	$82,120	$47,521	$74,511	$17,045	$34,467	$37,183
Obligations related to securities sold short	292	-328	-3,193	$532	$3,375	$69	$1,853	$328	$6,827	-$7,506	$3,382	$2,976	$2,602
Accrued interest receivable	44	79	-112	-$98	-$34	-$341	-$122	$97	$46	-$959	-$1,272	-$711	$44
Accrued interest payable	-147	-32	-77	-$72	$90	$205	$138	-$238	-$419	$1,228	$2,521	$452	-$983
Derivative assets	6,917	-688	-5,655	-$1,425	$3,588	$2,780	-$2,484	-$8,832	-$3,172	-$7,073	$9,826	-$3,240	-$1,921
Derivative liabilities	-7,241	2,032	7,204	-$232	-$5,549	-$2,084	$4,037	$5,184	$1,582	$20,622	-$10,382	-$813	$328
Trading securities	-3,738	-2,991	880	-$3,734	-$764
FVO/FVTPL securities	17	34	-14	$12	$107	-$647	-$1,826	-$8,296	-$9,552	$4,949	-$15,427	-$23,319	-$22,817
Other FVO/FVTPL assets and liabilities	349	-14	327	$807	$1,071	-$380	$1,222	$1,563	$7,277	$9,404	$8,259	$3,431	$5,090
Current income taxes	-532	-27	140	$8	-$1,063	-$301	-$309	$1,287	$543	-$809	$361	-$257	-$489
Cash collateral on securities lent	506	-1,196	526	$1,089	-$494	$707	-$909	$2	$639	$2,390	$3,228	-$84	-$1,966
Obligations related to securities sold under repurchase agreements	-1,744	4,975	-948	$2,780	$16,277	$2,869	$20,961	$19,852	-$2,248	$3,680	$9,319	$23,035	$19,889
Cash collateral on securities borrowed	-106	28	144	-$2,188	$398	-$453	$1,824	-$4,883	-$3,821	-$2,958	$675	-$2,377	-$4,669
Securities purchased under resale agreements	-$186	-$8,096	$3,318	$1,712	-$10,556	-$1,195	-$10,785	-$9,394	-$1,977	-$1,641	-$10,971	-$3,537	-$2,974
Other, net	838	-1,538	-569	$169	$2,103	-$18	-$4,041	-$742	-$4,694	-$5,379	$2,619	$6,361	-$1,706
Provision for credit losses	1,121	937	771	$1,051	$829	$870	$1,286	$2,489	$158	$1,057	$2,010	$2,001	$2,342
AFS  Investment securities (gains) losses	-212	-201	-138	-$73	-$143	$35	-$34	-$9
Losses (Gains) on debt Securities.									-$90	-$35	-$83	-$43	$14
Sum	$1,694	-$20,027	$15,773	$6,233	-$2,511	$4,132	$12,788	$56,169	-$11,700	$16,579	$4,233	$4,815	$4,461
Google -- TD Bank	$3,934	-$5,246	$17,186	-$398	-$2,511	$4,132	$12,788	$56,169	-$11,700	$16,579	$4,233	$4,815	$4,461
Difference	-$2,240	-$14,781	-$1,413	$6,631	$0	$0	$0	$0	$0	$0	$0	$0	$0
TD Bank		-$20,027	$15,773	$6,233	-$2,511
Difference		$0	$0	$0	$0
OPM Ratio	24.49%	23.41%	25.48%	28.18%	28.54%	29.03%	26.79%	19.57%	31.33%	27.71%	20.27%	26.76%	27.68%	26.46%				8.63%	<-Total Growth	10	OPM	Banks use
Increase	-3.13%	-4.43%	8.87%	10.58%	1.29%	1.72%	-7.75%	-26.93%	60.08%	-11.57%	-26.83%	32.00%	3.45%	-4.42%					Should increase		or be stable.	Net Inc.
Diff from Median	-11.6%	-15.5%	-8.0%	1.8%	3.1%	4.8%	-3.3%	-29.3%	13.1%	0.0%	-26.8%	-3.4%	0.0%	-4.5%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	27.69%	5 Yrs	27.68%					should be	zero, it is a		check on calculations
														$13,571	<-12 mths	1.84%
EBIT								$8,176	$8,480	$9,030	$10,184	$11,326	$13,326	$13,943	$14,700	$14,126			<-Total Growth	5	EBIT
Change									3.72%	6.49%	12.78%	11.21%	17.66%	4.63%	5.43%	-3.90%		11.21%	<-Median->	5	Change
Margin								43.63%	42.37%	41.39%	43.58%	44.23%	45.74%	45.33%	46.08%	44.33%		43.61%	<-Median->	6	Margin
Covering Assets	$348,583	$368,903	$404,893	$443,435	$469,340	$539,689	$537,385	$692,488	$750,259	$826,051	$891,238	$961,444	$1,025,134	$1,025,134				153.19%	<-Total Growth	10	Covering Assets	Type
Change	10.43%	5.83%	9.76%	9.52%	5.84%	14.99%	-0.43%	28.86%	8.34%	10.10%	7.89%	7.88%	6.62%	0.00%				8.12%	<-Median->	10	Change	Lg Term R A
Debt/Covering Assets Ratio	0.90	0.88	0.91	0.89	0.94	0.85	0.90	0.82	0.83	0.84	0.81	0.80	0.79	0.79				0.84	<-Median->	10	Ratio	Lg Term R
Deposits/Total Debt Ratio	0.83	0.82	0.83	0.83	0.82	0.82	0.79	0.78	0.78	0.78	0.78	0.78	0.77	0.77				0.78	<-Median->	10	Deposits/Total Debt Ratio	Intang/GW
Long Term Debt	$313,528	$325,393	$366,657	$395,647	$439,706	$461,015	$485,712	$570,740	$621,158	$697,572	$723,376	$764,857	$808,124	$808,124					Deposits		Debt	Liquidity
Change	4.39%	3.78%	12.68%	7.91%	11.14%	4.85%	5.36%	17.51%	8.83%	12.30%	3.70%	5.73%	5.66%	0.00%				6.82%	<-Median->	10	Change	Liq. + CF
Debt/Market Cap Ratio	8.85	7.97	9.20	9.91	8.81	9.16	9.71	12.85	9.18	9.31	15.88	9.32	7.50	6.95				9.31	<-Median->	10	Debt/Market Cap Ratio	Debt Ratio
Assets/Current Liabilities Ratio	176.90	77.65	80.23	82.84	82.91	81.68	105.39	96.21	109.29	85.80	71.17	73.39	70.83	70.83				82.87	<-Median->	10	Assets/Current Liab Ratio	Leverage Bk
Current Liabilities/Asset Ratio	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01				0.01	<-Median->	10	Current Liab/Asset Ratio	Leverage
Debt to Cash Flow (Years)	60.46	0.00	18.82	38.75	178.96	46.72	26.06	9.47	0.00	30.71	59.52	68.98	58.40	58.40				42.74	<-Median->	10	Debt to Cash Flow (Years)	D/E Ratio
Intangibles	$756	$967	$1,197	$1,410	$1,797	$1,945	$1,969	$1,961	$2,029	$2,592	$2,742	$2,860	$2,894	$2,894				141.77%	<-Total Growth	10	Intangibles
Goodwill	$1,733	$1,450	$1,526	$1,539	$5,367	$5,564	$5,449	$5,253	$4,954	$5,348	$5,425	$5,443	$5,475	$5,475				258.78%	<-Total Growth	10	Goodwill
Total	$2,489	$2,417	$2,723	$2,949	$7,164	$7,509	$7,418	$7,214	$6,983	$7,940	$8,167	$8,303	$8,369	$8,369				207.34%	<-Total Growth	10	Total
Change	5.60%	-2.89%	12.66%	8.30%	142.93%	4.82%	-1.21%	-2.75%	-3.20%	13.70%	2.86%	1.67%	0.79%	0.00%				2.26%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.07	0.06	0.07	0.07	0.14	0.15	0.15	0.16	0.10	0.11	0.18	0.10	0.08	0.07				0.12	<-Median->	10	Intangible/Market Cap Ratio
Current Assets	$6,379	$13,547	$18,637	$14,165	$14,152	$17,691	$17,359	$62,518	$56,997	$63,861	$55,718	$48,055	$44,003	$44,003				136.11%	<-Total Growth	10	Current Assets
Current Liabilities	$2,252	$5,343	$5,775	$6,052	$6,818	$7,310	$6,183	$7,999	$7,665	$10,998	$13,710	$14,198	$15,769	$15,769				173.06%	<-Total Growth	10	Current Liabilities
Liquidity Ratio	2.83	2.54	3.23	2.34	2.08	2.42	2.81	7.82	7.44	5.81	4.06	3.38	2.79	2.79				3.10	<-Median->	10	Ratio
Liq. with CF aft div	4.46	1.96	6.31	3.72	2.11	3.45	5.42	15.03	5.53	7.60	4.72	3.93	3.44	3.42				4.72	<-Median->	5	Ratio
Liq. CF re  Inv+Div	1.91	1.96	1.64	1.67	1.64	1.65	1.39	4.39	4.13	2.36	1.88	1.60	2.52	3.42				2.36	<-Median->	5	Ratio
Assets	$398,389	$414,903	$463,309	$501,357	$565,264	$597,099	$651,604	$769,551	$837,683	$943,597	$975,719	$1,041,985	$1,116,938	$1,116,938				141.08%	<-Total Growth	10	Assets
Liabilities	$379,960	$396,120	$441,756	$477,684	$534,027	$561,983	$613,024	$728,216	$791,853	$893,215	$922,506	$982,978	$1,052,525	$1,052,525				138.26%	<-Total Growth	10	Liabilities
Debt Ratio	1.05	1.05	1.05	1.05	1.06	1.06	1.06	1.06	1.06	1.06	1.06	1.06	1.06	1.06				1.06	<-Median->	10	Ratio
Estimates BVPS														$66.27	$71.03	$73.98
Estimate Book Value														$61,406.7	$65,817.4	$68,550.9
P/B Ratio (Close)														1.89	1.77	1.69
Difference from 10 year median															35.86%	Diff M/C
Book Value	$18,429	$18,783	$21,553	$23,673	$31,237	$35,116	$38,580	$41,335	$45,830	$50,382	$53,213	$59,007	$64,413	$64,413				198.86%	<-Total Growth	10	Book Value
Preferred Share	$1,706	$1,031	$1,000	$1,000	$1,797	$2,250	$2,825	$3,575	$4,325	$4,923	$4,923	$4,946	$6,369	$6,369				536.90%	<-Total Growth	10	Preferred Share
NCI	$177	$164	$193	$201	$202	$173	$186	$181	$182	$201	$232	$272	$284	$201				47.15%	<-Total Growth	10	NCI
Book Value	$16,546	$17,588	$20,360	$22,472	$29,238	$32,693	$35,569	$37,579	$41,323	$45,258	$48,058	$53,789	$57,760	$57,760	$57,760	$57,760		183.69%	<-Total Growth	10	Book Value
Book Value per share	$20.72	$22.15	$25.62	$28.30	$33.28	$36.91	$39.93	$42.03	$45.83	$49.95	$51.61	$57.08	$62.33	$62.33	$62.33	$62.33		143.27%	<-Total Growth	10	Book Value per Share
Increase	10.57%	6.89%	15.68%	10.43%	17.60%	10.93%	8.18%	5.24%	9.05%	8.99%	3.33%	10.60%	9.20%	0.00%	0.00%	0.00%		25.77%	P/B Ratio		Current/Historical Median
P/B Ratio (Median)	1.96	2.17	1.88	1.66	1.53	1.59	1.24	1.09	1.37	1.41	1.09	1.20	1.57	1.97	0.00	0.00		1.60	P/B Ratio		Historical Median
P/B Ratio (Close)	2.14	2.32	1.96	1.78	1.71	1.54	1.41	1.18	1.64	1.66	0.95	1.53	1.86	2.01	2.01	2.01		9.30%	<-IRR #YR->	10	Book Value per Share	143.27%
Change	2.11%	8.52%	-15.75%	-9.25%	-3.91%	-9.76%	-8.68%	-15.92%	38.57%	1.07%	-42.77%	61.04%	22.17%	7.92%	0.00%	-0.02%		8.20%	<-IRR #YR->	5	Book Value per Share	48.32%
Leverage Ratio Bank								4.7%	4.7%	4.4%	4.2%	4.3%	4.3%	4.3%
Leverage (A/BK)	24.08	23.59	22.76	22.31	19.33	18.26	18.32	20.48	20.27	20.85	20.30	19.37	19.34	19.34				20.27	<-Median->	5	A/BV
Debt/Equity Ratio	22.96	22.52	21.70	21.26	18.26	17.19	17.23	19.38	19.16	19.74	19.20	18.27	18.22	18.22				19.16	<-Median->	5	Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities)									P/BV	10 yr Med	1.39	5 yr Med	1.37		44.43%	Diff M/C		24.31	Historical		Leverage (A/BK)
			-$25.62	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$62.33
								-$42.03	$0.00	$0.00	$0.00	$0.00	$62.33
Comprehensive Income	$3,445	$3,360	$4,523	$4,047	$4,380	$5,601	$5,243	$4,439	$6,107	$6,813	$4,902	$8,824	$9,526					110.61%	<-Total Growth	10	Comprehensive Income
Preferred Share	$99	$87	$45	$38	$52	$89	$111	$122	$158	$171	$267	$263	$364					708.89%	<-Total Growth	10	Comprehensive Income
NCI	-$3	-$3	$14	$20	$19	$17	$25	$2	$17	$23	$38	$39	$25					78.57%	<-Total Growth	10	Comprehensive Income
Shareholders	$3,349	$3,276	$4,464	$3,989	$4,309	$5,495	$5,107	$4,315	$5,932	$6,619	$4,597	$8,522	$9,137					104.68%	<-Total Growth	10	Comprehensive Income
Increase	4.92%	-2.18%	36.26%	-10.64%	8.02%	27.52%	-7.06%	-15.51%	37.47%	11.58%	-30.55%	85.38%	7.22%					11.58%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$2,559	$2,970	$3,409	$3,654	$3,877	$4,307	$4,673	$4,643	$5,032	$5,494	$5,314	$5,997	$6,961					7.43%	<-IRR #YR->	10	Comprehensive Income	104.68%
ROE	20.2%	18.6%	21.9%	17.8%	14.7%	16.8%	14.4%	11.5%	14.4%	14.6%	9.6%	15.8%	15.8%					16.19%	<-IRR #YR->	5	Comprehensive Income	111.75%
5Yr Median	19.0%	19.0%	20.2%	20.2%	18.6%	17.8%	16.8%	14.7%	14.4%	14.4%	14.4%	14.4%	14.6%					7.40%	<-IRR #YR->	10	5 Yr Running Average	104.18%
% Difference from NI	6.96%	4.63%	26.42%	-5.85%	-7.27%	6.12%	2.45%	17.64%	-5.41%	9.42%	-2.77%	24.37%	13.29%					8.44%	<-IRR #YR->	5	5 Yr Running Average	49.93%
Median Values										Diff	5, 10 yr	4.3%	9.4%					14.6%	<-Median->	5	Return on Equity
			-$4,464	$0	$0	$0	$0	$0	$0	$0	$0	$0	$9,137
								-$4,315	$0	$0	$0	$0	$9,137
			-$3,409	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,961
								-$4,643.0	$0.0	$0.0	$0.0	$0.0	$6,961.4
Current Liability Coverage Ratio	1.55	0.65	0.64	0.66	0.73	0.78	0.95	0.52	1.09	0.56	0.58	0.44	0.59	0.59							CFO / Current Liabilities
5 year Median	1.47	1.47	1.47	0.66	0.66	0.66	0.73	0.73	0.78	0.78	0.58	0.56	0.58	0.58				0.58	<-Median->	5	Current Liability Cov Ratio
Asset Efficiency Ratio	0.88%	0.83%	0.80%	0.79%	0.88%	0.96%	0.90%	0.54%	1.00%	0.65%	0.81%	0.60%	0.84%	0.84%							CFO / Total Assets
5 year Median	0.9%	0.9%	0.9%	0.83%	0.83%	0.83%	0.88%	0.88%	0.90%	0.90%	0.81%	0.65%	0.81%	0.81%				0.8%	<-Median->	5	Return on Assets
Return on Assets ROA	0.79%	0.75%	0.76%	0.85%	0.82%	0.87%	0.77%	0.48%	0.75%	0.64%	0.48%	0.66%	0.72%	0.00%				Net	Income/Assets		Return on Assets
5Yr Median	0.79%	0.79%	0.79%	0.79%	0.79%	0.82%	0.82%	0.82%	0.77%	0.75%	0.64%	0.64%	0.66%	0.64%				0.7%	<-Median->	5	Asset Efficiency Ratio
Return on Equity ROE	18.92%	17.80%	17.34%	18.85%	15.89%	15.84%	14.02%	9.76%	15.18%	13.37%	9.84%	12.74%	13.96%	0.00%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	18.92%	18.92%	18.92%	18.85%	17.80%	17.34%	15.89%	15.84%	15.18%	14.02%	13.37%	12.74%	13.37%	12.74%				13.4%	<-Median->	5	Return on Equity
														$8,443	<-12 mths	0.17%
Net Income	$3,215	$3,215	$3,590	$4,295	$4,718	$5,284	$5,121	$3,792	$6,446	$6,243	$5,033	$7,154	$8,454
NCI	-$3	-$3	$14	$20	$19	$17	$25	$2	$17	$23	$38	$39	$25
Net of NCI	$3,218	$3,218	$3,576	$4,275	$4,699	$5,267	$5,096	$3,790	$6,429	$6,220	$4,995	$7,115	$8,429	$8,503	$9,022	$9,574
Preferred Share	$87	$87	$45	$38	$52	$89	$111	$122	$158	$171	$267	$263	$364	$364	$364	$364
Shareholders	$3,131	$3,131	$3,531	$4,237	$4,647	$5,178	$4,985	$3,668	$6,271	$6,049	$4,728	$6,852	$8,065	$8,139	$8,658	$9,210		128.41%	<-Total Growth	10	Net Income
Increase	-1.32%	0.00%	12.78%	19.99%	9.68%	11.43%	-3.73%	-26.42%	70.97%	-3.54%	-21.84%	44.92%	17.70%					EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$2,533	$2,924	$3,174	$3,441	$3,735	$4,145	$4,516	$4,543	$4,950	$5,230	$5,140	$5,514	$6,393					8.61%	<-IRR #YR->	10	Net Income	128.41%
Operating Cash Flow	$5,186	-$16,571	$19,483	$10,211	$2,457	$9,867	$18,635	$60,295	-$3,332	$22,715	$12,154	$11,088	$13,838					17.07%	<-IRR #YR->	5	Net Income	119.87%
Investment Cash Flow	-$3,006	$18,788	-$16,501	-$7,383	-$1,965	-$7,987	-$17,889	-$19,408	-$3,506	-$24,391	-$20,763	-$20,751	-$5,775					7.25%	<-IRR #YR->	10	5 Yr Running Average	101.44%
Total Accruals	$951	$914	$549	$1,409	$4,155	$3,298	$4,239	-$37,219	$13,109	$7,725	$13,337	$16,515	$2					7.07%	<-IRR #YR->	5	5 Yr Running Average	40.72%
Total Assets	$398,389	$414,903	$463,309	$501,357	$565,264	$597,099	$651,604	$769,551	$837,683	$943,597	$975,719	$1,041,985	$1,116,938						Balance Sheet		Assets
Accruals Ratio	0.24%	0.22%	0.12%	0.28%	0.74%	0.55%	0.65%	-4.84%	1.56%	0.82%	1.37%	1.58%	0.00%					1.37%	<-Median->	5	Ratio
EPS/CF Ratio (WC)	0.94	0.90	0.95	1.07	0.99	0.90	0.85	0.89	0.75	0.99	0.61	1.09	0.85					0.90	<-Median->	10	EPS/CF Ratio
			-$3,531	$0	$0	$0	$0	$0	$0	$0	$0	$0	$8,065
								-$3,668	$0	$0	$0	$0	$8,065
			-$3,174	$0	$0	$0	$0	$0	$0	$0	$0	$0	$6,393
								-$4,543	$0	$0	$0	$0	$6,393
Change in Close	12.91%	16.00%	-2.54%	0.22%	13.00%	0.11%	-1.21%	-11.51%	51.11%	10.16%	-40.87%	78.10%	33.41%	7.92%	0.00%	-0.02%			Count	38	Years of data
up/down																			Count	8	21.05%
Meet Prediction?																		% right	Count	3	37.50%
Financial Cash Flow	-$2,630	-$1,833	-$2,903	-$2,436	-$501	-$993	-$1,290	-$1,221	-$1,945	-$1,610	-$2,159	-$2,610	-$4,312						C F Statement		Financial Cash Flow
Total Accruals	$3,581	$2,747	$3,452	$3,845	$4,656	$4,291	$5,529	-$35,998	$15,054	$9,335	$15,496	$19,125	$4,314								Accruals
Accruals Ratio	0.90%	0.66%	0.75%	0.77%	0.82%	0.72%	0.85%	-4.68%	1.80%	0.99%	1.59%	1.84%	0.39%					1.59%	<-Median->	5	Ratio
Cash	$2,211	$2,694	$3,053	$3,500	$3,440	$4,380	$4,380	$45,351	$34,573	$31,535	$20,816	$8,565	$12,379	$12,379							Cash
Cash per Share	$2.77	$3.39	$3.84	$4.41	$3.92	$4.95	$4.92	$50.72	$38.34	$34.81	$22.36	$9.09	$13.36	$13.36				$22.36	<-Median->	5	Cash per Share
Percentage of Stock Price	6.10%	6.80%	8.43%	8.05%	6.39%	9.73%	9.10%	93.30%	52.01%	63.55%	35.04%	10.00%	10.74%	10.65%				35.04%	<-Median->	5	% of Stock Price
Notes:
January 11, 2026.  Last estimates were for 2025, 2026, 2027 of $27232M, $28654M, $27227M Revenue, $7.79, $8.45, $8.15 AEPS,
$7.58, $8.20, $8.52 EPS, $3.86, $4.08, $4.35 Dividends, $59.96, $63.60, $57.65 BVPS, $6,671M, $7486M, $8140M Net Income.
January 12, 2025.  Last estimates were for $24141M, $25137M, $26099M Renvue, $6.55, $6.83, $7.51 AEPS,
$6.55, $6.83, $7.51 EPS, $3.61, $3.82, $4.00 Dividends, $54.90, $58.30, $60.40 fpr BVPS, $5957M, $6374M, $7200M for Net Income.
January 14, 2024.  Last estimates were for 2023, 2024 and 2024 of $23235M, $24252M and $25851M for Revenue, $6.83, $6.98 and $7.30 for AEPS,
$6.44, $6.90 and $6.84 for EPS, $3.53, $3.73 amd $4.85 for Dividends, $54.00 and $56.50 for 2024/5 for BBPS, and $5918M, $5957M and $6198M for Net Income.
January 14, 2023.  Last estimates were for 2022, 2023 and 2024 of $21450M, $22782M and $23244M for Revenue,
$6.85, $7.15 and $7.10 for EPS, $3.18, $3.37 ad $3.32 for Dividends and $6102M, $6351M and $6451M for Net Income.
January 15, 2022.  Last estimates were for 2021, 2022 and 2023 of $19020M, $19641M and $20955M for Revenue,
$10.40, $11.30 and $11.80 for EPS, $5.70, $5.80 and $5.89 for Dividends, and $4591M, $4987M and $5361M for Net Income.
January 16, 2021  Last estimates were for 2021, 2022 and 2023 of $19247M, $19746M and $20018M for Revenue,
$11.80, $12.10 and $13.52 for EPS, $13.00 for CFPS for 2020m $5180M, $5228M and $6021M for Net Income.
January 16, 2020.  Last estimates were for 2019, 2020 and 2021 of $18751M, $19562M and $19922M for Revenue, $12.65, $13.15 and $13.25 for EPS,
$13.70 and $13.00 for CFPS for 2019 and 2020 and $5479M, $5751M for Net Income for 2019 and 2020.
January 19, 2019.  Last estimates were for 2018, 2019 and 2020 of $17641M, $18539M, and $19436M for Revenue, $11.00, $11.70 and $12.50 for EPS,
$13.10, $13.70 and $13.00 for CFPS and $4947M, $5255M and $56199M for Net Income.
January 14, 2018.  Last estimates were for 2017, 2018 and 2019 of $15935M, $16833M and $17737M for Revenue, $10.30 amd $10.60 for EPS for 2017 and 2018,
$11.70, $12.20 and $11.70 for CFPS and $4235M and $4514M for Net Income for 2017 and 2018.
19978 with also Canada Trust's pension and custody business in 1997
In 1996 CIBC Mellon Global Securities Services: formed by CIBC and Mellon Bank Corp. (now Bank of New York Mellon) of Pittsburgh PA.
In 1988, CIBC acquired a majority interest in Wood Gundy which brought a well-respected name and reputation in underwriting. Shortly thereafter, the corporation merged
Wood Gundy and CIBC Securities under the name CIBC Wood Gundy which became CIBC Oppenheimer in 1997 and later, CIBC World Markets.
Wood, Gundy & Company, the precursor of CIBC's investment banking arm, opened its doors on February 1, 1905
The Canadian Bank of Commerce and the Imperial Bank of Canada merged in June 1, 1961.  At the time, they were two of Canada's largest banks.
The Imperial Bank of Canada (The Imperial) opened in Toronto on March 18, 1875.
CIBC's history begins with the founding of The Canadian Bank of Commerce on May 15, 1867
CIBC has been a dividend payer since 1868.
Sector:
Bank, Financial Services
What should this stock accomplish?
Would I buy this company and Why.
The only reason I would not buy this bank is because I already hold 3 Canadian Banks.
Why am I following this stock.
This was the only major Canadian Bank I was not following.  I thought I should so I started to track this stock in 2017.
Dividends
Dividends are paid quarterly in Cycle 1 of  January, April, July and October,.  Dividends are declared in one month for shareholders of record of the following month and paid in the next month.
For example, the dividends declared on May 28, 2015 was for shareholders of record of June 29, 2015 and paid on July 28, 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.
Canadian Imperial Bank of Commerce is Canada's fifth-largest bank.  It operates four business segments: Canadian retail and business banking, Canadian
commercial banking and wealth management, US commercial banking and wealth management, and capital markets. It services Canada and US.
								Adjused '22
Shares; '%, Value $M	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M			Shares	%, Val $M			Change
Date	2018	Jan 19	2019	Jan 17	2020	Jan 16	2021	Jan 15	2022	Jan 15	2023	Jan 14	2024	Jan 12	2025			Jan 11	2026
Culham, Harry										0.027	0.00%	0.026	0.00%	0.029	0.00%			0.031	0.00%			6.52%
CEO - Shares - Amount											$1.699		$2.396		$3.571				$3.834
Options - percentage										1.520	0.16%	1.845	0.20%	1.574	0.17%			1.563	0.17%			-0.75%
Options - amount											$96.984		$167.747		$195.912				$195.976
Dodig, Victor George	0.00%	0.018	0.00%	0.018	0.00%	0.068	0.01%	0.107	0.01%	0.209	0.02%	0.194	0.02%
CEO - Shares - Amount	$0.899		$0.965		$0.981		$5.018		$5.864		$13.360		$17.683
Options - percentage	0.06%	0.603	0.07%	0.663	0.07%	0.701	0.08%	1.593	0.18%	1.966	0.21%	2.418	0.26%	2.474	0.27%
Options - amount	$24.959		$32.603		$36.037		$51.670		$87.261		$125.414		$219.902		$307.870
Sedran, Robert														0.004	0.00%			0.004	0.00%			6.56%
CFO - Shares - Amount															$0.482				$0.517
Options - percentage														0.184	0.02%			0.238	0.03%			28.98%
Options - amount															$22.940				$29.822
Panossian, Hratch Dikran				0.001	0.00%	0.004	0.00%	0.095	0.01%	0.015	0.00%	0.015	0.00%	0.008	0.00%			0.006	0.00%		Was CFO 2024	-23.16%
CFO - Shares - Amount					$0.047		$0.267		$5.216		$0.942		$1.385		$1.052				$0.815
Options - percentage				0.054	0.01%	0.078	0.01%	2.887	0.32%	0.347	0.04%	0.434	0.05%	0.547	0.06%			0.601	0.06%			9.96%
Options - amount					$2.946		$5.778		$158.099		$22.170		$39.433		$68.028				$75.394
Beber, Shawn								0.001	0.00%	0.001	0.00%	0.002	0.00%	0.002	0.00%						Ceased insider Nov 2025
Officer - Shares - Amount									$0.059		$0.086		$0.154		$0.230
Options - percentage								0.270	0.03%	0.361	0.04%	0.433	0.05%	0.618	0.07%
Options - amount									$14.790		$23.025		$39.385		$76.911
Exshaw, Christian														0.006	0.00%			0.035	0.00%			435.93%
Officer - Shares - Amount															$0.801				$4.327
Options - percentage														0.000	0.00%			0.980	0.11%			#DIV/0!
Options - amount															$0.000				$122.879
Brindamour, Charles, J. G.						0.012	0.00%	0.025	0.00%	0.052	0.01%	0.028	0.00%	0.029	0.00%						Ceased insider Apr 2025
Director - Shares - Amount							$0.856		$1.352		$3.331		$2.506		$3.666
Options - percentage						0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%
Options - amount							$0.000		$0.000		$0.000		$0.000		$0.000
Caldwell, Nanci Ellen														0.021	0.00%			0.024	0.00%			13.62%
Director - Shares - Amount															$2.663				$3.049
Options - percentage														0.000	0.00%			0.000	0.00%			#DIV/0!
Options - amount															$0.000				$0.000
Aljoundi, Ammar										0.008	0.00%	0.012	0.00%	0.012	0.00%			0.012	0.00%			0.00%
Director - Shares - Amount											$0.510		$1.091		$1.493				$1.505
Options - percentage										0.000	0.00%	0.002	0.00%	0.006	0.00%			0.011	0.00%			63.75%
Options - amount											$0.000		$0.181		$0.807				$1.332
Stevenson, Katharine, Berghuis						0.026	0.00%	0.055	0.01%	0.112	0.01%	0.069	0.01%	0.071	0.01%			0.073	0.01%		Chair 2022	2.68%
Chairman - Shares - Amt							$1.950		$3.001		$7.169		$6.280		$8.870				$9.180
Options - percentage						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
Manley, John Paul	0.00%	0.000	0.00%	0.000	0.00%	0.001	0.00%														Ceased insider Apr 2021
Chairman - Shares - Amt	$0.000		$0.000		$0.000		$0.067
Options - percentage	0.00%	0.040	0.00%	0.046	0.01%	0.053	0.01%
Options - amount	$1.760		$2.143		$2.528		$2.877
Increase in O/S Shares	0.11%	1.000	0.11%	0.512	0.06%	0.824	0.09%	3.410	0.38%	1.560	0.17%	0.549	0.06%	2.594	0.28%			2.825	0.30%
Due to SO	$60.715		$50.823		$27.640		$44.766		$185.375		$85.421		$34.995		$235.850				$351.459
Book Value	$91.000		$95.000		$52.000		$87.000		$176.000		$85.000		$27.000		$148.000				$168.000
Insider Buying	-$0.167		-$0.494		-$1.632		-$5.265		-$0.050		$0.000		-$5.679		$0.000				$0.000		zero in 2023
Insider Selling	$6.697		$4.639		$6.648		$1.726		$28.907		$0.000		$1.744		$41.701				$53.705
Net Insider Selling	$6.530		$4.145		$5.016		-$3.539		$28.857		$0.000		-$3.935		$41.701				$53.705
Net Selling % of Market Cap	0.01%		0.01%		0.01%		-0.01%		0.04%		0.00%		0.00%		0.04%				0.05%
Directors		16		15		15		15		15		14		14				14
Women	35%	5	31%	7	47%	6	40%	7	47%	7	47%	6	43%	6	43%			7	50%
Minorities	0%	0	0%	1	7%	1	7%	1	7%	1	7%	2	14%	2	14%			1	7%
Institutions/Holdings	44.39%	407	44.39%	20	39.22%	20	10.33%	20	41.15%	20	47.56%	20	39.57%	20	47.64%			20	43.70%
Total Shares Held	22.02%	201.724	22.65%	174.702	19.54%	46.189	5.17%	371.061	40.95%	431.007	46.29%	368.519	39.11%	449.048	48.46%			404.908	43.70%
Increase/Decrease 3 Mths	-3.73%	0.315	0.16%	-17.253	-8.99%	-0.570	-1.22%	16.681	4.71%	5.722	1.35%	-7.589	-2.02%	24.742	5.83%			-40.907	-9.18%
Starting No. of Shares	NASDAQ	201.409	NASDAQ	191.955	Top 20 MS	46.760	Top 20 MS	354.380	Top 20 MS	425.286	Top 20 MS	376.107	Top 20 MS	424.306	Top 20 MS			445.815	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.