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 2027	<-Estimates				https://www.annualreports.com/Company/empire-company-limited
See my website on stocks or see my blog at the following sites.								https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/			7/31/26	<-Estimates
Empire Company Ltd						TSX:	EMP.A	OTC:	EMLAF	https://www. empireco.ca			Fiscal Yr:	Apr 30
Year	30-Apr-13	30-Apr-14	30-Apr-15	30-Apr-16	30-Apr-17	30-Apr-18	30-Apr-19	30-Apr-20	30-Apr-21	30-Apr-22	30-Apr-23	30-Apr-24	30-Apr-25	30-Apr-26	30-Apr-27	30-Apr-28	30-Apr-29		Value	Description	#Y	Item	Total G
Year End Date	4-May-13	3-May-14	2-May-15	7-May-16	6-May-17	6-May-18	4-May-19	2-May-20	1-May-21	7-May-22	6-May-23	4-May-24	3-May-25	2-May-26	1-May-27	1-May-28	1-May-29
Accounting Rules			IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Split Date			28-Sep-15																			Split Date
Split			3																			Split
Cost of Sales													$22,895.0	$23,286.0						<-Total Growth	1	Cost of Sales
Change														1.71%					1.71%	<-Median->	1	Change
Ratio													0.73	0.73					73.04%	<-Median->	2	Ratio
Selling & Admin & Finance													$7,251.0	$7,461.0						<-Total Growth	1	Selling & Admin & Finance
Change														2.90%					2.90%	<-Median->	1	Change
Ratio													0.23	0.23					23.27%	<-Median->	2	Ratio
Total													$30,146.0	$30,747.0						<-Total Growth	1	Total
Change														1.99%					1.99%	<-Median->	1	Change
Ratio													0.96	0.96					96.31%	<-Median->	2	Ratio
															$23,692	8516	-25.85%			Estimates		last 12 months from Qtr.
Revenue*	$17,612.7	$20,993.0	$23,928.8	$24,618.8	$23,806.2	$24,214.6	$25,142.0	$26,588.2	$28,268.3	$30,162.4	$30,478.1	$30,732.6	$31,277	$31,950	$32,949	$33,959	$34,850		29.78%	<-Total Growth	10	Revenue
Increase	8.39%	19.19%	13.98%	2.88%	-3.30%	1.72%	3.83%	5.75%	6.32%	6.70%	1.05%	0.84%	1.77%	2.15%	3.13%	3.07%	2.62%		2.64%	<-IRR #YR->	10	Revenue	29.78%
5 year Running Average	$16,084.5	$17,280.0	$18,963	$20,680	$22,192	$23,512	$24,342	$24,874	$25,604	$26,875	$28,128	$29,246	$30,184	$30,920	$31,477	$32,174	$32,997		2.48%	<-IRR #YR->	5	Revenue	13.02%
Revenue per Share	$86.40	$75.81	$86.39	$90.62	$87.63	$89.13	$92.50	$98.80	$106.49	$114.83	$120.32	$126.96	$134.45	$141.85	$146.29	$150.77	$154.73		4.10%	<-IRR #YR->	10	5 yr Running Average	49.51%
Increase	8.39%	-12.26%	13.96%	4.90%	-3.30%	1.71%	3.79%	6.81%	7.78%	7.83%	4.79%	5.51%	5.90%	5.50%	3.13%	3.07%	2.62%		3.85%	<-IRR #YR->	5	5 yr Running Average	20.76%
5 year Running Average	$78.68	$79.22	$81.39	$83.78	$85.37	$85.91	$89.25	$91.74	$94.91	$100.35	$106.59	$113.48	$120.61	$127.68	$133.97	$140.06	$145.62		4.58%	<-IRR #YR->	10	Revenue per Share	56.54%
P/S (Price/Sales) Med	0.24	0.33	0.31	0.28	0.21	0.25	0.29	0.31	0.33	0.36	0.32	0.28	0.31	0.37	0.33	0.00	0.00		5.90%	<-IRR #YR->	5	Revenue per Share	33.21%
P/S (Price/Sales) Close	0.26	0.30	0.34	0.23	0.24	0.28	0.32	0.31	0.36	0.37	0.30	0.25	0.38	0.33	0.33	0.32	0.35		4.30%	<-IRR #YR->	10	5 yr Running Average	52.39%
*Revenue in M CDN $						P/S Med	20 yr	0.28	15 yr	0.31	10 yr	0.31	5 yr	0.32		6.78%	Diff M/C		6.11%	<-IRR #YR->	5	5 yr Running Average	34.53%
				-$24,619	$0	$0	$0	$0	$0	$0	$0	$0	$0	$31,950
									-$28,268	$0	$0	$0	$0	$31,950
				-$20,680	$0	$0	$0	$0	$0	$0	$0	$0	$0	$30,920
									-$25,604	$0	$0	$0	$0	$30,920
				-$90.62	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$141.85
									-$106.49	$0.00	$0.00	$0.00	$0.00	$141.85
				-$83.78	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$127.68
									-$94.91	$0.00	$0.00	$0.00	$0.00	$127.68
															$774.6	<-12 mths	3.69%			Estimates		Last 12 months from Qtr
															$3.36	<-12 mths	3.70%			Estimates		Last 12 months from Qtr
															27.02%	27.39%				Estimates		Payout Ratio EPS
Adjusted Net Earnings	$390.7	$391.4	$518.9	$410.2	$191.3	$344.3	$410.0	$596.8	$705.5	$745.8	$727.1	$681.6	$711	$747					82.11%	<-Total Growth	10	Adjusted Net Earnings
Pre-split 2015	$5.74	$4.88	$5.62
Adjusted EPS Basic			$1.84	$1.50	$0.70	$1.28	$1.50	$2.20	$2.60	$2.80	$2.80	$2.75	$2.99	$3.25					116.67%	<-Total Growth	10	Adjusted EPS
Adjusted EPS diluted	$1.91	$1.63	$1.84	$1.50	$0.70	$1.28	$1.50	$2.19	$2.59	$2.79	$2.79	$2.74	$2.98	$3.24	$3.59	$3.87	$4.20		116.00%	<-Total Growth	10	Adjusted EPS
Increase	21.87%	-14.98%	13.11%	-18.48%	-53.33%	82.86%	17.19%	46.00%	18.26%	7.72%	0.00%	-1.79%	8.76%	8.72%	10.80%	7.80%	8.53%		12	7	20	Years of data, Count P, N	60.00%
Earnings Yield	8.37%	7.11%	6.31%	7.06%	3.33%	5.16%	5.03%	7.13%	6.70%	6.58%	7.67%	8.54%	5.82%	6.97%	7.41%	7.99%	7.80%		8.01%	<-IRR #YR->	10	Adjusted EPS	116.00%
5 year Running Average	$1.62	$1.68	$1.75	$1.69	$1.52	$1.39	$1.36	$1.43	$1.65	$2.07	$2.37	$2.62	$2.78	$2.91	$3.07	$3.28	$3.58		4.58%	<-IRR #YR->	5	Adjusted EPS	25.10%
Payout Ratio	16.72%	21.31%	19.57%	26.67%	58.57%	32.81%	29.33%	21.92%	19.31%	21.51%	23.66%	26.64%	26.85%	27.16%	27.02%	25.06%	23.10%		5.58%	<-IRR #YR->	10	5 yr Running Average	72.07%
5 year Running Average	16.87%	17.65%	18.20%	20.43%	24.23%	27.88%	29.77%	29.99%	27.24%	23.57%	22.60%	22.67%	23.69%	25.24%	0.00%	0.00%	0.00%		11.97%	<-IRR #YR->	5	5 yr Running Average	76.03%
Price/AEPS Median	10.64	15.19	14.47	17.04	26.83	17.54	17.94	14.08	13.65	14.79	13.71	13.18	13.91	16.10	13.59	0.03	0.00		14.43	<-Median->	10	Price/AEPS Median
Price/AEPS High	11.96	17.06	17.17	20.53	32.23	20.43	20.74	17.06	15.65	16.36	15.45	14.79	17.18	17.84	14.42	0.00	0.00		17.12	<-Median->	10	Price/AEPS High
Price/AEPS Low	9.33	13.33	11.78	13.56	21.43	14.64	15.13	11.09	11.64	13.22	11.97	11.56	10.64	14.35	12.76	0.00	0.00		12.60	<-Median->	10	Price/AEPS Low
Price/AEPS Close	11.95	14.06	15.84	14.16	30.04	19.40	19.87	14.03	14.93	15.21	13.04	11.70	17.18	14.35	13.50	12.52	12.82		15.07	<-Median->	10	Price/AEPS Close
Trailing P/AEPSClose	14.56	11.96	17.92	11.54	14.02	35.47	23.28	20.49	17.65	16.38	13.04	11.49	18.69	15.60	14.95	13.50	13.92		17.02	<-Median->	10	Trailing P/AEPSClose
Median Values	Historical	in order	13.68	15.55	11.71	13.65	26.64%	P/CF	5 Yrs	in order	13.91	16.36	11.97	14.35		-2.99%	Diff M/C		-6.49%	Diff M/C	10	Median Values
* Adjusted Net ESP
				-$1.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.24
									-$2.59	$0.00	$0.00	$0.00	$0.00	$3.24
				-$1.69	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.91
									-$1.65	$0.00	$0.00	$0.00	$0.00	$2.91
															$0.98	<-12 mths	13.95%			Estimates		Last 12 months from Qtr
My Calculation
Pre-split 2002
Pre-split 2015	$5.66	$2.94	$4.54
EPS Basic	$1.89	$0.98	$1.51	-$7.78	$0.58	$0.59	$1.42	$2.16	$2.61	$2.81	$2.65	$2.92	$2.94	$0.86					111.05%	<-Total Growth	10	EPS Basic	TD Est
EPS Diluted with w/o				-$7.78	<--real																	TD Bank
Pre-split 2002
Pre-split 2015	$5.65	$2.93	$4.54
EPS Diluted*	$1.88	$0.98	$1.51	-$7.78	$0.58	$0.59	$1.42	$2.15	$2.60	$2.80	$2.64	$2.92	$2.93	$0.86	$3.59	$3.87			111.05%	<-Total Growth	10	EPS Diluted
Increase	13.23%	-48.14%	54.95%	-614.10%	107.46%	1.72%	140.68%	51.41%	20.93%	7.69%	-5.71%	10.61%	0.34%	-70.65%	317.44%	$3.59			10	0	10	Years of Data, EPS P or N	100.00%
DPR 5 years Running	16.73%	18.98%	20.31%	-99.04%	-64.98%	-47.01%	-55.21%	-70.72%	30.65%	25.52%	23.08%	22.65%	23.69%	30.21%	31.22%	13.09%			-12.18%	<-Median->	10	DPR 5 years Running
Earnings Yield	8.24%	4.27%	5.19%	-36.63%	2.76%	2.38%	4.77%	7.00%	6.73%	6.60%	7.26%	9.11%	5.72%	1.85%	7.41%	0.00%			#NUM!	<-IRR #YR->	10	Earnings per Share	111.05%
5 year Running Average	$1.63	$1.56	$1.57	-$0.35	-$0.57	-$0.82	-$0.74	-$0.61	$1.47	$1.91	$2.32	$2.62	$2.78	$2.43	$2.59	#DIV/0!			-19.85%	<-IRR #YR->	5	Earnings per Share	-66.92%
10 year Running Average	$1.42	$1.43	$1.48	$0.55	$0.51	$0.40	$0.41	$0.48	$0.56	$0.67	$0.75	$0.94	$1.09	$1.95	$2.25	$1.23			#NUM!	<-IRR #YR->	10	5 yr Running Average	796.94%
* Diluted ESP per share										E/P	10 Yrs	6.16%	5Yrs	6.60%		$0.83			10.61%	<-IRR #YR->	5	5 yr Running Average	65.53%
				$7.78	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.86
									-$2.60	$0.00	$0.00	$0.00	$0.00	$0.86
				$0.35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2.43
									-$1.47	$0.00	$0.00	$0.00	$0.00	$2.43
Dividend*															$0.97	$1.06	$1.13			Estimates		Dividend*
Increase															10.23%	9.28%	6.60%			Estimates		Increase
Payout Ratio EPS															27.02%	27.39%	#DIV/0!			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	<-Median->	10	Special Dividends
Pre-split 2002
Pre-split 2015
Dividend*	$0.32	$0.35	$0.36	$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$0.88	$0.97	$0.97	$0.97		120.00%	<-Total Growth	10	Dividends
Increase	6.67%	8.33%	3.85%	11.11%	2.50%	2.44%	4.76%	9.09%	4.17%	20.00%	10.00%	10.61%	9.59%	10.00%	10.23%	0.00%	0.00%		36	0	41	Years of data, Count P, N
5 year Increases	37.14%	40.54%	34.99%	33.33%	28.13%	21.15%	22.22%	20.00%	21.95%	42.86%	50.00%	52.08%	60.00%	46.67%	46.97%	32.88%	21.25%		35.49%	<-Median->	10	5 year Increases
Dividends 5 Yr Running	$0.27	$0.30	$0.32	$0.35	$0.37	$0.39	$0.41	$0.43	$0.45	$0.49	$0.54	$0.59	$0.66	$0.73	$0.81	$0.87	$0.92		112.55%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	1.57%	1.40%	1.35%	1.56%	2.18%	1.87%	1.64%	1.56%	1.41%	1.45%	1.73%	2.02%	1.93%	1.69%	1.99%				1.71%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	1.40%	1.25%	1.14%	1.30%	1.82%	1.61%	1.41%	1.28%	1.23%	1.31%	1.53%	1.80%	1.56%	1.52%	1.87%				1.53%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	1.79%	1.60%	1.66%	1.97%	2.73%	2.24%	1.94%	1.98%	1.66%	1.63%	1.98%	2.31%	2.52%	1.89%	2.12%				1.98%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	1.40%	1.52%	1.23%	1.88%	1.95%	1.69%	1.48%	1.56%	1.29%	1.41%	1.81%	2.28%	1.56%	1.89%	2.00%	2.00%	1.80%		1.63%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio EPS	16.99%	35.50%	23.79%	-5.14%	70.69%	71.19%	30.99%	22.33%	19.23%	21.43%	25.00%	25.00%	27.30%	102.33%	27.02%	25.06%	#DIV/0!		26.15%	<-Median->	10	DPR EPS	FCF
DPR EPS 5 Yr Running	16.73%	18.98%	20.31%	-99.04%	-64.98%	-47.01%	-55.21%	-70.72%	30.65%	25.52%	23.08%	22.65%	23.69%	30.21%	31.22%	#DIV/0!	#DIV/0!		22.87%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CFPS	8.28%	12.19%	8.59%	12.12%	15.72%	12.97%	13.50%	6.18%	7.14%	7.48%	10.41%	8.52%	8.75%	10.37%	11.43%	#VALUE!	#DIV/0!		9.56%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	7.49%	8.27%	8.72%	9.49%	10.93%	11.97%	12.23%	10.66%	9.42%	8.33%	8.27%	7.88%	8.42%	9.05%	9.85%	#VALUE!	#DIV/0!		9.24%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CFPS WC	6.92%	9.99%	7.87%	9.49%	13.81%	13.13%	12.70%	6.97%	6.20%	6.95%	7.49%	7.82%	7.95%	8.26%	11.43%	#VALUE!	#DIV/0!		7.89%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	7.45%	7.85%	7.89%	8.19%	9.25%	10.51%	11.02%	10.37%	9.16%	8.07%	7.48%	7.12%	7.33%	7.73%	8.53%	#VALUE!	#DIV/0!		8.61%	<-Median->	10	DPR CF WC 5 Yr Running
Median Values		10 Yr Med	10 Yr Cl	1.71%	1.63%	5 Yr Med	5 Yr Cl	1.73%	1.81%	5 Yr Med	Payout	25.00%	8.75%	7.82%					11.97%	<-IRR #YR->	5	Dividends	76.00%
* Dividends per share		10 Yr Med	and Cur.	17.34%	23.05%	5 Yr Med	and Cur.	16.04%	10.36%	Last Div Inc --->		$0.2200	$0.2425	10.23%					8.20%	<-IRR #YR->	10	Dividends	120.00%
Dividends Growth 15																			8.28%	<-IRR #YR->	15	Dividends	229.98%
Dividends Growth 20																			8.06%	<-IRR #YR->	20	Dividends	371.43%
Dividends Growth 25																			11.60%	<-IRR #YR->	25	Dividends	1452.93%
Dividends Growth 30																			11.26%	<-IRR #YR->	30	Dividends	2355.77%
Dividends Growth 35																			10.51%	<-IRR #YR->	35	Dividends
Dividends Growth 40																			10.16%	<-IRR #YR->	40	Dividends
Dividends Growth 45																			9.90%	<-IRR #YR->	41	Dividends
Dividends Growth 5									-$0.50	$0.00	$0.00	$0.00	$0.00	$0.88								Dividends Growth 5
Dividends Growth 10				-$0.40	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.88								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	$0.00	$0.88								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	$0.00	$0.88								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	$0.00	$0.88								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	$0.00	$0.88								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	$0.00	$0.88								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	$0.00	$0.88								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	$0.00	$0.88								Dividends Growth 45
Historical Dividends		Historical	High Div	2.46%	Low Div	0.84%	10 Yr High	2.71%	10 Yr Low	1.24%	Med Div	1.45%	Close Div	1.40%								Historical Dividends	Div Pd
High/Ave/Median Values		Curr diff	Exp.	-18.62%		138.34%	Exp.	-26.12%		61.46%	Cheap	38.07%	Cheap	42.95%								High/Ave/Median	$1.71
																							$3.00
Future Dividend Yield						Div Yield	3.52%	earning in	5.00	Years	at IRR of	11.97%	Div Inc.	76.00%								Future Dividend Yield	$5.29
Future Dividend Yield						Div Yield	6.20%	earning in	10.00	Years	at IRR of	11.97%	Div Inc.	209.76%								Future Dividend Yield
Future Dividend Yield						Div Yield	10.91%	earning in	15.00	Years	at IRR of	11.97%	Div Inc.	445.18%								Future Dividend Yield
Future Dividend Paid						Div Paid	$1.71	earning in	5	Years	at IRR of	11.97%	Div Inc.	76.00%								Future Dividend Paid
Future Dividend Paid						Div Paid	$3.00	earning in	10	Years	at IRR of	11.97%	Div Inc.	209.76%								Future Dividend Paid
Future Dividend Paid						Div Paid	$5.29	earning in	15	Years	at IRR of	11.97%	Div Inc.	445.18%								Future Dividend Paid
Dividend Covering Cost						Total Div	$6.16	over	5	Years	at IRR of	11.97%	Div Cov.	12.71%								Dividend Covering Cost
Dividend Covering Cost						Total Div	$15.29	over	10	Years	at IRR of	11.97%	Div Cov.	31.56%								Dividend Covering Cost
Dividend Covering Cost						Total Div	$31.36	over	15	Years	at IRR of	11.97%	Div Cov.	64.73%								Dividend Covering Cost
Yield if held 5 years	2.12%	2.31%	2.31%	2.18%	2.04%	2.06%	1.78%	1.80%	1.96%	3.19%	2.94%	2.71%	2.60%	2.49%	2.35%	2.54%	2.69%		2.28%	<-Median->	10	Paid Median Price
Yield if held 10 years	3.37%	3.95%	3.47%	3.09%	2.90%	2.78%	2.93%	3.08%	2.72%	2.98%	3.24%	2.95%	3.00%	3.44%	5.17%	4.32%	3.61%		2.97%	<-Median->	10	Paid Median Price
Yield if held 15 years	8.71%	7.23%	7.37%	7.47%	5.02%	4.42%	5.02%	4.63%	3.86%	4.25%	4.37%	4.86%	5.13%	4.79%	4.82%	4.76%	3.93%		4.71%	<-Median->	10	Paid Median Price
Yield if held 20 years	15.52%	13.86%	14.64%	17.61%	17.60%	11.43%	9.18%	9.83%	9.34%	7.34%	6.95%	8.33%	7.71%	6.79%	6.87%	6.42%	6.46%		8.75%	<-Median->	10	Paid Median Price
Yield if held 25 years	13.85%	15.87%	14.52%	21.57%	19.88%	20.36%	17.59%	19.53%	22.01%	25.75%	17.96%	15.22%	16.38%	16.43%	11.87%	10.22%	11.06%		18.74%	<-Median->	10	Paid Median Price
Yield if held 30 years			63.72%	38.28%	20.92%	18.18%	20.14%	19.36%	26.97%	29.09%	32.00%	29.18%	32.54%	38.74%	41.63%	26.39%	20.23%		28.03%	<-Median->	10	Paid Median Price
Yield if held 35 years								84.96%	47.85%	30.61%	28.57%	33.41%	32.27%	47.46%	47.03%	47.03%	38.77%		33.41%	<-Median->	7	Paid Median Price
Yield if held 40 years													141.59%	84.21%	49.49%	41.99%	44.39%		112.90%	<-Median->	2	Paid Median Price	Div Yd
																							2.35%
Cost covered if held 5 years	9.05%	9.86%	10.21%	9.41%	9.13%	9.51%	8.21%	8.07%	8.80%	12.99%	11.94%	11.04%	10.67%	10.38%	9.79%	11.37%	12.71%		9.95%	<-Median->	10	Paid Median Price	5.17%
Cost covered if held 10 years	23.88%	28.29%	25.83%	22.34%	21.97%	21.88%	23.39%	23.98%	21.66%	21.26%	22.67%	20.23%	20.43%	23.16%	34.50%	31.32%	28.10%		21.93%	<-Median->	10	Paid Median Price	4.82%
Cost covered if held 15 years	70.66%	60.44%	65.74%	66.38%	47.63%	44.28%	51.45%	46.55%	39.71%	39.25%	39.63%	43.18%	45.06%	41.66%	41.34%	44.03%	38.80%		43.73%	<-Median->	10	Paid Median Price	6.87%
Cost covered if held 20 years	134.61%	123.50%	138.97%	166.42%	178.27%	123.36%	102.77%	109.75%	108.40%	77.47%	72.52%	85.32%	78.27%	68.04%	67.85%	68.44%	73.76%		94.05%	<-Median->	10	Paid Median Price	11.87%
Cost covered if held 25 years	126.10%	147.96%	143.85%	212.47%	209.60%	228.51%	204.65%	226.42%	265.46%	282.99%	196.28%	164.71%	177.10%	176.93%	126.89%	118.35%	137.68%		207.12%	<-Median->	10	Paid Median Price
Cost covered if held 30 years			651.85%	388.96%	227.19%	209.94%	240.87%	230.57%	333.82%	327.90%	358.45%	323.37%	360.26%	427.02%	456.38%	314.65%	260.44%		325.63%	<-Median->	10	Paid Median Price
Cost covered if held 35 years								1032.38%	604.27%	351.68%	325.96%	376.79%	363.28%	531.75%	523.78%	569.35%	506.85%		376.79%	<-Median->	7	Paid Median Price
Cost covered if held 40 years													7814.68%	4385.93%	2384.16%	2060.16%	2215.39%		6100.30%	<-Median->	2	Paid Median Price
																					Yr	Item	Tot. Growth
Revenue Growth									$28,268.3	$30,162.4	$30,478.1	$30,732.6	$31,277.0	$31,950.0	$23,692	<-12 mths	-25.85%		13.02%	<-Total Growth	5	Revenue Growth	13.02%
AEPS Growth									$2.59	$2.79	$2.79	$2.74	$2.98	$3.24	$3.36	<-12 mths	3.70%		25.10%	<-Total Growth	5	AEPS Growth	25.10%
Net Income Growth									$701.5	$745.8	$686.0	$725.2	$700.0	$198.0	$226	<-12 mths	13.92%		-71.77%	<-Total Growth	5	Net Income Growth	-71.77%
Cash Flow Growth									$1,859.6	$2,107.1	$1,605.3	$2,074.3	$2,127.0	$1,911.0					2.76%	<-Total Growth	5	Cash Flow Growth	2.76%
Dividend Growth									$0.50	$0.60	$0.66	$0.73	$0.80	$0.88	$0.97	<-12 mths	10.23%		76.00%	<-Total Growth	5	Dividend Growth	76.00%
Stock Price Growth									$38.66	$42.43	$36.38	$32.07	$51.20	$46.50	$48.45	<-12 mths	4.19%		20.28%	<-Total Growth	5	Stock Price Growth	20.28%
Revenue Growth				$24,618.8	$23,806.2	$24,214.6	$25,142.0	$26,588.2	$28,268.3	$30,162.4	$30,478.1	$30,732.6	$31,277.0	$31,950.0	$32,949	<-this year	3.13%		29.78%	<-Total Growth	10	Revenue Growth	29.78%
AEPS Growth				$1.50	$0.70	$1.28	$1.50	$2.19	$2.59	$2.79	$2.79	$2.74	$2.98	$3.24	$3.59	<-this year	10.80%		116.00%	<-Total Growth	10	AEPS Growth	116.00%
Net Income Growth				-$2,131.0	$158.5	$159.5	$387.3	$583.6	$701.5	$745.8	$686.0	$725.2	$700.0	$198.0	$809	<-this year	308.38%		109.29%	<-Total Growth	10	Net Income Growth	109.29%
Cash Flow Growth				$896.8	$708.5	$879.7	$885.6	$2,089.4	$1,859.6	$2,107.1	$1,605.3	$2,074.3	$2,127.0	$1,911.0	$1,911	<-this year	0.00%		113.09%	<-Total Growth	10	Cash Flow Growth	113.09%
Dividend Growth				$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$0.88	$0.97	<-this year	10.23%		120.00%	<-Total Growth	10	Dividend Growth	120.00%
Stock Price Growth				$21.24	$21.03	$24.83	$29.80	$30.73	$38.66	$42.43	$36.38	$32.07	$51.20	$46.50	$48.45	<-this year	4.19%		118.93%	<-Total Growth	10	Stock Price Growth	118.93%
Dividends on Shares					$15.99	$16.38	$17.16	$18.72	$19.50	$23.40	$25.74	$28.47	$31.20	$34.32	$37.83	$37.83	$37.83		$230.88	No of Years	10	Total Divs	12/31/15
Paid				$1,003.86	$613.08	$955.11	$1,124.37	$1,187.94	$1,356.81	$1,503.06	$1,390.74	$1,366.95	$1,666.86	$1,849.38	$1,889.55	$1,889.55	$1,889.55		$1,849.38	No of Years	10	Worth	$25.74
Total																			$2,080.26
Graham Number AEPS	$28.05	$27.45	$29.91	$21.23	$14.54	$19.81	$22.30	$26.81	$30.98	$34.60	$35.90	$36.88	$39.49	$40.24	$42.36	$43.98	$45.82		89.57%	<-Total Growth	10	Graham Number AEPS
Price/GP Ratio Med	0.73	0.90	0.89	1.20	1.29	1.13	1.21	1.15	1.14	1.19	1.07	0.98	1.05	1.30	1.15	0.00	0.00		1.15	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	0.82	1.01	1.06	1.45	1.55	1.32	1.40	1.39	1.31	1.32	1.20	1.10	1.30	1.44	1.22	0.00	0.00		1.32	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.64	0.79	0.72	0.96	1.03	0.95	1.02	0.91	0.97	1.07	0.93	0.86	0.80	1.16	1.08	0.00	0.00		0.96	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	0.81	0.83	0.97	1.00	1.45	1.25	1.34	1.15	1.25	1.23	1.01	0.87	1.30	1.16	1.14	1.10	1.18		1.24	<-Median->	10	Price/GP Ratio
Prem/Disc Close	-18.51%	-16.65%	-2.53%	0.06%	44.69%	25.33%	33.66%	14.63%	24.78%	22.64%	1.34%	-13.05%	29.66%	15.56%	14.38%	10.17%	17.56%		23.71%	<-Median->	10	Graham Price
Graham Number ESP	$27.83	$21.27	$27.12	$21.32	$13.23	$13.45	$21.69	$26.56	$31.04	$34.66	$34.92	$38.07	$39.16	$20.73	$42.36	$43.98	$0.00		-2.76%	<-Total Growth	10	Graham Number EPS
Price/GP Ratio Med	0.73	1.16	0.98	1.20	1.42	1.67	1.24	1.16	1.14	1.19	1.10	0.95	1.06	2.52	1.15				1.18	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	0.82	1.30	1.17	1.44	1.71	1.94	1.43	1.41	1.31	1.32	1.23	1.06	1.31	2.79	1.22				1.36	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.64	1.02	0.80	0.95	1.13	1.39	1.05	0.91	0.97	1.06	0.96	0.83	0.81	2.24	1.08				1.01	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	0.82	1.08	1.07	1.00	1.59	1.85	1.37	1.16	1.25	1.22	1.04	0.84	1.31	2.24	1.14	1.10	#DIV/0!		1.28	<-Median->	10	Price/GP Ratio
Prem/Disc Close	-17.86%	7.56%	7.48%	-0.38%	58.95%	84.60%	37.37%	15.70%	24.54%	22.42%	4.18%	-15.77%	30.76%	124.29%	14.38%	10.17%	#DIV/0!		27.65%	<-Median->	10	Graham Price
Month, Year	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	Dec-26	Dec-27	Dec-28
Price Close	$19.65	$24.19	$29.21	$25.74	$15.72	$24.49	$28.83	$30.46	$34.79	$38.54	$35.66	$35.05	$42.74	$47.42	$48.45	$48.45	$48.45		84.23%	<-Total Growth	10	Stock Price
Increase	-0.25%	23.10%	20.75%	-11.88%	-38.93%	55.79%	17.72%	5.65%	14.22%	10.78%	-7.47%	-1.71%	21.94%	10.95%	2.17%	0.00%	0.00%		30.20	<-Median->	10	CAPE (10 Yr P/E)
P/E Ratio	10.43	24.77	19.30	-3.31	27.10	41.51	20.30	14.17	13.38	13.76	13.51	12.00	14.59	55.14	13.50	12.52	#DIV/0!		6.39%	<-IRR #YR->	5	Stock Price	36.30%
Trailing P/E Ratio	11.81	12.84	29.91	17.01	-2.02	42.22	48.86	21.45	16.18	14.82	12.74	13.28	14.64	16.18	56.34	13.50	12.52		6.30%	<-IRR #YR->	10	Stock Price	84.23%
CAPE (10 Yr P/E)	16.80	16.80	16.80	16.80	16.80	16.80	16.80	49.26	45.17	40.34	38.40	31.64	28.76	17.12	16.29	31.65	#DIV/0!		8.24%	<-IRR #YR->	5	Price & Dividend	46.85%
Median 10, 5 Yrs			D.  per yr	1.69%	1.85%	% Tot Ret	20.48%	23.12%		T P/E	14.64	P/E:	14.38	13.76					7.99%	<-IRR #YR->	10	Price & Dividend	107.23%
Price 15			D.  per yr	1.67%		% Tot Ret	20.64%						CAPE Diff	-46.07%					6.43%	<-IRR #YR->	15	Stock Price	154.81%
Price  20			D.  per yr	1.75%		% Tot Ret	19.63%												7.18%	<-IRR #YR->	20	Stock Price	300.17%
Price  25			D.  per yr	2.07%		% Tot Ret	18.76%												8.98%	<-IRR #YR->	25	Stock Price	759.06%
Price  30			D.  per yr	2.44%		% Tot Ret	18.40%												10.83%	<-IRR #YR->	30	Stock Price	759.06%
Price  35			D.  per yr	2.19%		% Tot Ret	17.40%												10.41%	<-IRR #YR->	35	Stock Price	759.06%
Price  40			D.  per yr	1.97%		% Tot Ret	16.70%												9.84%	<-IRR #YR->	40	Stock Price
Price  45			D.  per yr	2.89%		% Tot Ret	19.87%												11.64%	<-IRR #YR->	41	Stock Price
Price & Dividend 15																			8.11%	<-IRR #YR->	15	Price & Dividend	195.90%
Price & Dividend 20																			8.93%	<-IRR #YR->	20	Price & Dividend	374.54%
Price & Dividend 25																			11.06%	<-IRR #YR->	25	Price & Dividend	930.70%
Price & Dividend 30																			13.27%	<-IRR #YR->	30	Price & Dividend
Price & Dividend 35																			12.61%	<-IRR #YR->	35	Price & Dividend
Price & Dividend 40																			11.81%	<-IRR #YR->	40	Price & Dividend
Price & Dividend 45																			14.52%	<-IRR #YR->	41	Price & Dividend
Price  5									-$34.79	$0.00	$0.00	$0.00	$0.00	$47.42								Price  5
Price 10				-$25.74	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$47.42								Price 10
Price & Dividend 5									-$34.79	$0.60	$0.66	$0.73	$0.80	$48.30								Price & Dividend 5
Price & Dividend 10				-$25.74	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$48.30								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	$0.00	$47.42								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	$0.00	$47.42								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	$0.00	$47.42								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	$0.00	$47.42								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	$0.00	$47.42								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	$0.00	$47.42								Price  40
Price  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	$0.00	$47.42								Price  45
Price & Dividend 15	$0.32	$0.35	$0.36	$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$48.30								Price & Dividend 15
Price & Dividend 20	$0.32	$0.35	$0.36	$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$48.30								Price & Dividend 20
Price & Dividend 25	$0.32	$0.35	$0.36	$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$48.30								Price & Dividend 25
Price & Dividend 30	$0.32	$0.35	$0.36	$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$48.30								Price & Dividend 30
Price & Dividend 35	$0.32	$0.35	$0.36	$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$48.30								Price & Dividend 35
Price & Dividend 40	$0.32	$0.35	$0.36	$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$48.30								Price & Dividend 40
Price & Dividend 45	$0.32	$0.35	$0.36	$0.40	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$48.30								Price & Dividend 45
Month, Year	Apr-13	Apr-14	Apr-15	Apr-16	Apr-17	Apr-18	Apr-19	Apr-20	Apr-21	Apr-22	Apr-23	Apr-24	Apr-25	Apr-26	Apr-27	Apr-28	Apr-29		42.00	<Count Years>		Month, Year
Pre-split 2002
Pre-split 2015	$68.58	$68.63	$87.45
Price Close	$22.86	$22.88	$29.15	$21.24	$21.03	$24.83	$29.80	$30.73	$38.66	$42.43	$36.38	$32.07	$51.20	$46.50	$48.45	$48.45	$53.86		118.93%	<-Total Growth	10	Stock Price
Increase	19.02%	0.07%	27.42%	-27.14%	-0.99%	18.07%	20.02%	3.12%	25.81%	9.75%	-14.26%	-11.85%	59.65%	-9.18%	4.19%	0.00%	11.17%		3.76%	<-IRR #YR->	5	Stock Price	118.93%
P/E Ratio	12.14	23.42	19.26	-2.73	36.26	42.08	20.99	14.29	14.87	15.15	13.78	10.98	17.47	54.07	13.50	12.52	#DIV/0!		8.15%	<-IRR #YR->	10	Stock Price	20.28%
Trailing P/E Ratio	13.74	12.15	29.85	14.04	-2.70	42.81	50.51	21.64	17.98	16.32	12.99	12.15	17.53	15.87	56.34	13.50	13.92		5.51%	<-IRR #YR->	5	Price & Dividend
Median 10, 5 Yrs			D.  per yr	1.75%	1.89%	% Tot Ret	31.75%	18.82%		T P/E	15.87	P/E:	16.31	15.15					10.04%	<-IRR #YR->	10	Price & Dividend
									-$38.66	$0.00	$0.00	$0.00	$0.00	$46.50
				-$21.24	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$46.50
									-$38.66	$0.60	$0.66	$0.73	$0.80	$47.38
				-$21.24	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$47.38
Price H/L Median	$20.37	$24.71	$26.63	$25.57	$18.78	$22.45	$26.91	$30.83	$35.35	$41.27	$38.26	$36.10	$41.46	$52.16	$48.79	11.17%			104.01%	<-Total Growth	10	Stock Price
Increase	1.23%	21.35%	7.76%	-4.01%	-26.54%	19.52%	19.87%	14.57%	14.68%	16.73%	-7.29%	-5.63%	14.83%	25.81%	-6.46%	2.00%			7.39%	<-IRR #YR->	10	Stock Price	104.01%
P/E Ratio	10.81	25.30	17.60	-3.29	32.38	38.04	18.95	14.34	13.60	14.74	14.49	12.36	14.15	60.65	13.59	13.17%			8.09%	<-IRR #YR->	5	Stock Price	47.54%
Trailing P/E Ratio	12.24	13.12	27.27	16.89	-2.41	38.70	45.60	21.71	16.44	15.87	13.66	13.67	14.20	17.80	56.73				9.01%	<-IRR #YR->	10	Price & Dividend
P/E on Running 5 yr Average	12.47	15.85	16.98	-73.32	-33.22	-27.24	-36.59	-50.70	24.08	21.58	16.48	13.77	14.92	21.46	18.85				9.85%	<-IRR #YR->	5	Price & Dividend
P/E on Running 10 yr Average	14.39	17.34	17.97	46.15	37.14	55.47	65.30	64.17	63.16	61.28	51.07	38.27	38.21	26.76	21.68				13.03	P/E Ratio		Historical Median
Median 10, 5 Yrs			D.  per yr	1.62%	1.76%	% Tot Ret	17.99%	17.87%		T P/E	14.20	P/E:	14.61	14.49						Count	41	Years of data
				-$25.57	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$52.16
									-$35.35	$0.00	$0.00	$0.00	$0.00	$52.16
				-$25.57	$0.41	$0.42	$0.44	$0.48	$0.50	$0.60	$0.66	$0.73	$0.80	$53.04
									-$35.35	$0.60	$0.66	$0.73	$0.80	$53.04
High Months			Feb 15	Aug 15	Jun 16	Dec 17	Feb 19	Aug 20	Apr 21	Apr 22	May 22	Nov 23	Apr 25	Aug 25	Jun 26
Pre-split 2002
Pre-split 2015	$68.63	$83.24	$94.79
Price High	$22.88	$27.75	$31.60	$30.79	$22.56	$26.15	$31.11	$37.36	$40.54	$45.64	$43.11	$40.53	$51.20	$57.80	$51.75				87.72%	<-Total Growth	10	Stock Price
Increase	8.95%	21.29%	13.88%	-2.55%	-26.73%	15.91%	18.97%	20.09%	8.51%	12.58%	-5.54%	-5.98%	26.33%	12.89%	-10.47%				6.50%	<-IRR #YR->	10	Stock Price	87.72%
P/E Ratio	12.15	28.41	20.88	-3.96	38.90	44.32	21.91	17.38	15.59	16.30	16.33	13.88	17.47	67.21	14.42				7.35%	<-IRR #YR->	5	Stock Price	42.58%
Trailing P/E Ratio	13.75	14.73	32.35	20.35	-2.90	45.09	52.73	26.31	18.86	17.55	15.40	15.35	17.53	19.73	60.17				14.21	P/E Ratio		Historical Median
Median 10, 5 Yrs										T P/E	17.53	P/E:	17.43	16.33					27.07	P/E Ratio		Historical High
				-$30.79	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$57.80
									-$40.54	$0.00	$0.00	$0.00	$0.00	$57.80
Low Months			Jun 14	Apr 16	Dec 16	Jun 17	Oct 18	Mar 20	Jun 20	Dec 21	Oct 22	Apr 24	Jun 24	Nov 25	May 26
Pre-split 2002
Pre-split 2015	$53.56	$65.04	$65.00
Price Low	$17.85	$21.68	$21.67	$20.34	$15.00	$18.74	$22.70	$24.29	$30.16	$36.89	$33.40	$31.67	$31.71	$46.51	$45.82				128.66%	<-Total Growth	10	Stock Price
Increase	-7.21%	21.43%	-0.06%	-6.12%	-26.25%	24.93%	21.13%	7.00%	24.17%	22.31%	-9.46%	-5.18%	0.13%	46.67%	-1.48%				8.62%	<-IRR #YR->	10	Stock Price	128.66%
P/E Ratio	9.48	22.20	14.32	-2.61	25.86	31.76	15.99	11.30	11.60	13.18	12.65	10.85	10.82	54.08	12.76				9.05%	<-IRR #YR->	5	Stock Price	54.21%
Trailing P/E Ratio	10.73	11.51	22.18	13.44	-1.93	32.31	38.47	17.11	14.03	14.19	11.93	12.00	10.86	15.87	53.28				10.96	P/E Ratio		Historical Median
Median 10, 5 Yrs										T P/E	12.00	P/E:	12.91	12.65					7.63	P/E Ratio		Historical Low
				-$20.34	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$46.51
									-$30.16	$0.00	$0.00	$0.00	$0.00	$46.51
Free Cash Flow Mkt Sc									$1,293	$1,474	$1,031	$1,369	$1,487	$1,487	$1,215	$543	$580
Change										14.00%	-30.05%	32.78%	8.62%	0.00%	-18.29%	-55.31%	6.72%
Free Cash Flow WSJ									$1,238	$1,422	$982	$1,322	$1,430	$1,159	$1,215					<-Total Growth	5	Free Cash Flow WSJ
Change										14.86%	-30.94%	34.62%	8.17%	-18.95%	4.83%				8.17%	<-Median->	5	Change
											$560	<-12 mths	-48.64%
Free Cash Flow MS old			$621	$225	$194	$592	$451	$1,465	$1,201	$1,327	$848	$1,276										Free Cash Flow MS old
Change				-63.77%	-13.78%	205.15%	-23.82%	224.83%	-18.02%	10.49%	-36.10%	50.47%										Change
Free Cash Flow MS	$237	$204	$510	$260	$90	$410	$340	$890	$990	$1,090	$870	$1,060	$1,000	$950	$1,215				265.38%	<-Total Growth	10	Free Cash Flow MS
Change	20.92%	-13.92%	150.00%	-49.02%	-65.38%	355.56%	-17.07%	161.76%	11.24%	10.10%	-20.18%	21.84%	-5.66%	-5.00%	27.89%				-0.82%	<-IRR #YR->	5	Free Cash Flow MS
FCF/CF from Op Ratio	0.30	0.26	0.44	0.29	0.13	0.47	0.38	0.43	0.53	0.52	0.54	0.51	0.47	0.50	0.64				13.83%	<-IRR #YR->	10	Free Cash Flow MS
Dividends paid	$65.2	$83.3	$99.7	$109	$111	$114.0	$119.5	$129.7	$139.4	$156.8	$170.2	$181.7	$192	$203	$218				86.24%	<-Total Growth	10	Dividends paid
Percentage paid	27.51%	40.83%	19.55%	41.92%	123.33%	27.80%	35.15%	14.57%	14.08%	14.39%	19.56%	17.14%	19.20%	21.37%	17.98%				19.38%	<-Median->	10	Percentage paid
5 Year Covrage			27.49%	29.73%	35.99%	35.08%	34.36%	29.31%	22.56%	17.73%	17.12%	15.87%	16.77%	18.18%	18.95%							5 Year Covrage
Dividend Coverage Ratio	3.63	2.45	5.11	2.39	0.81	3.60	2.85	6.86	7.10	6.95	5.11	5.83	5.21	4.68	5.56				5.16	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage			3.64	3.36	2.78	2.85	2.91	3.41	4.43	5.64	5.84	6.30	5.96	5.50	5.28							5 Year of Coverage
									-$990	$0	$0	$0	$0	$950
				-$260	$0	$0	$0	$0	$0	$0	$0	$0	$0	$950
Market Cap	$4,659.9	$6,335.3	$8,074.6	$5,770.4	$5,713.3	$6,746.0	$8,099.6	$8,269.7	$10,262.7	$11,145.3	$9,215.2	$7,763.2	$11,910.5	$10,473.4	$10,912.6	$10,912.6	$12,131.1		81.50%	<-Total Growth	10	Market Cap
Pre-split 2002
Pre-split 2015	68.083	80.2	92.4
Diluted # of Shares in Million	204.250	240.6	277.2	274.0	272.0	272.1	272.6	271.4	269.3	266.2	259.4	248.4	238.6	230.4	230.4				-15.93%	<-Total Growth	10	Diluted
Change	0.03%	17.80%	15.21%	-1.15%	-0.73%	0.04%	0.18%	-0.44%	-0.78%	-1.16%	-2.55%	-4.24%	-3.94%	-3.46%	0.00%				-0.97%	<-Median->	10	Change
Difference Diluted/Basic	-0.20%	-0.19%	-0.08%	-0.04%	-0.04%	-0.11%	-0.26%	-0.37%	-0.36%	-0.38%	-0.23%	-0.16%	-0.30%	-0.27%	-0.27%				-0.26%	<-Median->	10	Difference Diluted/Basic
Pre-split 2002
Pre-split 2015	67.949	80.049	92.3
Basic # of Shares in Millions	203.846	240.148	276.988	273.9	271.9	271.8	271.9	270.4	268.3	265.2	258.8	248.0	237.9	229.7	229.7				-16.13%	<-Total Growth	10	Basic	Earnings per
Change	0.00%	17.81%	15.34%	-1.11%	-0.73%	-0.04%	0.04%	-0.55%	-0.77%	-1.18%	-2.40%	-4.17%	-4.07%	-3.44%	0.00%				-0.97%	<-Median->	10	Change	Share notes
Difference Basic/Outstanding	0.00%	15.32%	0.00%	-0.81%	-0.08%	-0.04%	-0.04%	-0.48%	-1.07%	-0.94%	-2.12%	-2.39%	-2.22%	-1.95%	-1.95%				-1.00%	<-Median->	10	Difference Basic/Outstanding
Pre-split 2002
Pre-split 2015
Using Operational Cash Flow
Pre-split 2002
Pre-split 2002
# of Share in Millions
Pre-split 2015	33.688	58.049	59.621
Pre-split 2015	34.261	34.261	32.713
# of Share in Millions	67.949	92.310	92.333
Non-Voting Class A	101.063	174.148	178.862	173.538	173.538	173.548	173.661	170.971	167.323	164.536	155.165	143.932	134.488	127.096	127.096	127.096	127.096		-26.76%	<-Total Growth	10	Non-Voting Class A
Class B Common	102.782	102.782	98.138	98.138	98.138	98.138	98.138	98.138	98.138	98.138	98.138	98.138	98.138	98.138	98.138	98.138	98.138		0.00%	<-Total Growth	10	Class B Common
# of Share in Millions	203.846	276.931	277.000	271.676	271.676	271.686	271.800	269.109	265.461	262.674	253.303	242.070	232.626	225.234	225.234	225.234	225.234		-1.86%	<-IRR #YR->	10	Shares	-17.09%
Change	0.00%	35.85%	0.03%	-1.92%	0.00%	0.00%	0.04%	-0.99%	-1.36%	-1.05%	-3.57%	-4.43%	-3.90%	-3.18%	0.00%	0.00%	0.00%		-3.23%	<-IRR #YR->	5	Shares	-15.15%
Cash Flow from Operations $M	$788.1	$787.4	$1,160.5	$896.8	$708.5	$879.7	$885.6	$2,089.4	$1,859.6	$2,107.1	$1,605.3	$2,074.3	$2,127	$1,911	$1,911.0	<-12 mths			113.09%	<-Total Growth	10	Cash Flow
Increase	-3.25%	-0.09%	47.38%	-22.72%	-21.00%	24.16%	0.67%	135.93%	-11.00%	13.31%	-23.81%	29.22%	2.54%	-10.16%	0.00%	<-12 mths			Conv B to A	Share Issues, SO		Buy Backs
5 year Running Average	$746.3	$772.2	$847	$889	$868	$887	$906	$1,092	$1,285	$1,564	$1,709	$1,947	$1,955	$1,965	$1,925.7	<-12 mths			120.91%	<-Total Growth	10	CF 5 Yr Running
CFPS	$3.87	$2.84	$4.19	$3.30	$2.61	$3.24	$3.26	$7.76	$7.01	$8.02	$6.34	$8.57	$9.14	$8.48	$8.48	<-12 mths			157.03%	<-Total Growth	10	Cash Flow per Share
Increase	-3.25%	-26.46%	47.35%	-21.21%	-21.00%	24.16%	0.63%	138.29%	-9.78%	14.51%	-21.00%	35.21%	6.70%	-7.21%	0.00%	<-12 mths			7.86%	<-IRR #YR->	10	Cash Flow	113.09%
5 year Running Average	$3.65	$3.58	$3.65	$3.64	$3.36	$3.24	$3.32	$4.03	$4.77	$5.86	$6.48	$7.54	$7.82	$8.11	$8.20	<-12 mths			0.55%	<-IRR #YR->	5	Cash Flow	2.76%
P/CF on Med Price	5.27	8.69	6.36	7.74	7.20	6.93	8.26	3.97	5.05	5.14	6.04	4.21	4.53	6.15	5.75	<-12 mths			9.90%	<-IRR #YR->	10	Cash Flow per Share	157.03%
P/CF on Closing Price	5.91	8.05	6.96	6.43	8.06	7.67	9.15	3.96	5.52	5.29	5.74	3.74	5.60	5.48	5.71	<-12 mths			3.91%	<-IRR #YR->	5	Cash Flow per Share	21.12%
																2.15%	Diff M/C		8.34%	<-IRR #YR->	10	CFPS 5 yr Running	122.88%
Excl.Working Capital CF	$153.9	$173.2	$105.9	$248.8	$97.9	-$10.4	$55.7	-$236.4	$279.5	$159.4	$627.8	$184.3	$213	$488	$0	<-12 mths			11.18%	<-IRR #YR->	5	CFPS 5 yr Running	69.88%
CF fr Op $M WC	$942.0	$960.6	$1,266.4	$1,145.6	$806.4	$869.3	$941.3	$1,853.0	$2,139.1	$2,266.5	$2,233.1	$2,258.6	$2,340.0	$2,399.0	$1,911.0	<-12 mths			109.41%	<-Total Growth	10	Cash Flow less WC
Increase	9.60%	1.97%	31.83%	-9.54%	-29.61%	7.80%	8.28%	96.86%	15.44%	5.96%	-1.47%	1.14%	3.60%	2.52%	-20.34%	<-12 mths			7.67%	<-IRR #YR->	10	Cash Flow less WC	109.41%
5 year Running Average	$750.3	$820.0	$941.3	$1,034.8	$1,024.2	$1,009.7	$1,005.8	$1,123.1	$1,321.8	$1,613.8	$1,886.6	$2,150.1	$2,247.5	$2,299.4	$2,228.3	<-12 mths			2.32%	<-IRR #YR->	5	Cash Flow less WC	12.15%
CFPS Excl. WC	$4.62	$3.47	$4.57	$4.22	$2.97	$3.20	$3.46	$6.89	$8.06	$8.63	$8.82	$9.33	$10.06	$10.65	$8.48	<-12 mths			8.31%	<-IRR #YR->	10	CF less WC 5 Yr Run	122.21%
Increase	9.60%	-24.94%	31.80%	-7.77%	-29.61%	7.80%	8.24%	98.82%	17.03%	7.08%	2.17%	5.84%	7.81%	5.89%	-20.34%	<-12 mths			11.71%	<-IRR #YR->	5	CF less WC 5 Yr Run	73.96%
5 year Running Average	$3.67	$3.77	$4.04	$4.22	$3.97	$3.69	$3.68	$4.15	$4.91	$6.05	$7.17	$8.34	$8.98	$9.50	$9.47	<-12 mths			9.71%	<-IRR #YR->	10	CFPS - Less WC	152.59%
P/CF on Median Price	4.41	7.12	5.83	6.06	6.33	7.01	7.77	4.48	4.39	4.78	4.34	3.87	4.12	4.90	5.75	<-12 mths			5.74%	<-IRR #YR->	5	CFPS - Less WC	32.18%
P/CF on Closing Price	4.95	6.60	6.38	5.04	7.09	7.76	8.60	4.46	4.80	4.92	4.13	3.44	5.09	4.37	5.71	<-12 mths			8.45%	<-IRR #YR->	10	CFPS 5 yr Running	125.10%
*Operational Cash Flow.				CF/-WC	P/CF Med	10 yr	5.59	5 yr	5.14	P/CF Med	10 yr	4.63	5 yr	4.34		23.35%	Diff M/C		14.08%	<-IRR #YR->	5	CFPS 5 yr Running	93.23%
				-271.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	225.2								Shares
									-265.5	0.0	0.0	0.0	0.0	225.2								Shares
				-$896.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,911.0								Cash Flow
									-$1,859.6	$0.0	$0.0	$0.0	$0.0	$1,911.0								Cash Flow
				-$3.30	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.48								Cash Flow per Share
									-$7.01	$0.00	$0.00	$0.00	$0.00	$8.48								Cash Flow per Share
				-$3.64	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.11								CFPS 5 yr Running
									-$4.77	$0.00	$0.00	$0.00	$0.00	$8.11								CFPS 5 yr Running
				-$1,145.6	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$2,399.0								Cash Flow less WC
									-$2,139.1	$0.0	$0.0	$0.0	$0.0	$2,399.0								Cash Flow less WC
				-$1,034.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$2,299.4								CF less WC 5 Yr Run
									-$1,321.8	$0.0	$0.0	$0.0	$0.0	$2,299.4								CF less WC 5 Yr Run
				-$4.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$10.65								CFPS - Less WC
									-$8.06	$0.00	$0.00	$0.00	$0.00	$10.65								CFPS - Less WC
				-$4.22	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$9.50								CFPS 5 yr Running
									-$4.91	$0.00	$0.00	$0.00	$0.00	$9.50								CFPS 5 yr Running
Net Chge in Non-Cash WC	-$67.40	$38.40	-$15.70	-$132.20	$0.50	$88.10	$16.50	$279.3	-$80.9	-$46.8	-$307.4	-$78.30	$27.00	-$182.00
Income Taxes Paid, Net	-$86.50	-$211.60	-$90.20	-$116.60	-$98.40	-$77.70	-$72.20	-$42.9	-$198.6	-$112.6	-$320.4	-$106.00	-$240.00	-$306.00
Net change in other current items
Restructuring charges
Sum	-$153.90	-$173.20	-$105.90	-$248.80	-$97.90	$10.40	-$55.70	$236.4	-$279.5	-$159.4	-$627.8	-$184.3	-$213.0	-$488.0
Google-->TD 2017				-$248.80	-$97.90	$10	-$56	$236	-$280	-$159	-$628	-$184	-$213	-$488.00
Difference				$0.00	$0.00	$0	$0	$0	$1	$0	$0	$0	$0	$0
OPM Ratio	4.47%	3.75%	4.85%	3.64%	2.98%	3.63%	3.52%	7.86%	6.58%	6.99%	5.27%	6.75%	6.80%	5.98%	5.80%				64.20%	<-Total Growth	10	OPM
Increase	-10.74%	-16.18%	29.30%	-24.89%	-18.30%	22.07%	-3.04%	123.10%	-16.29%	6.19%	-24.60%	28.15%	0.76%	-12.05%	-3.03%					Should increase		or be stable.
Diff from Median	-28.7%	-40.3%	-22.8%	-42.0%	-52.6%	-42.1%	-43.9%	25.1%	4.8%	11.2%	-16.1%	7.5%	8.3%	-4.8%	-7.6%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio										OPM	10 Yrs	6.28%	5 Yrs	6.75%					should be	zero, it is a		check on calculations
															$2,541	<-12 mths	1.65%
Adjusted EBITDA	$942.9	$1,055.6	$1,327.9	$1,164.4	$796.9	$1,014.7	$1,076.2	$1,892.4	$2,143.8	$2,330.8	$2,322.1	$2,327.8	$2,423	$2,500	$2,641	$2,751	$2,824		114.70%	<-Total Growth	10	Adjusted EBITDA
Change	#DIV/0!	11.95%	25.80%	-12.31%	-31.56%	27.33%	6.06%	75.84%	13.28%	8.72%	-0.37%	0.25%	4.09%	3.18%	5.64%	4.17%	2.65%		5.08%	<-Median->	10	Change
Margin	5.35%	5.03%	5.55%	4.73%	3.35%	4.19%	4.28%	7.12%	7.58%	7.73%	7.62%	7.57%	7.75%	7.82%	8.02%	8.10%	8.10%		7.58%	<-Median->	10	Margin
															$1,332	<-12 mths	0.00%
EBIT										$1,364	$1,292	$1,257	$1,256	$1,332	$1,430	$1,494	$1,523			<-Total Growth	4	EBIT
Change											-5.28%	-2.71%	-0.08%	6.05%	7.36%	4.48%	1.94%		-1.39%	<-Median->	4	Change
Margin										4.52%	4.24%	4.09%	4.02%	4.17%	4.34%	4.40%	4.37%		4.17%	<-Median->	5	Margin
Long Term Debt	915.9	$3,279.9	$2,284.1	$2,352.9	$1,870.8	$1,139.5	$1,984.4	$1,871.7	$1,178.8	$595.7	$911.3	$981.9	$857	$1,053	$1,053				-123.45%	<-Total Growth	10	Debt	Type
Change	3.01%	258.11%	-30.36%	3.01%	-20.49%	-39.09%	74.15%	-5.68%	-37.02%	-49.47%	52.98%	7.75%	-12.72%	22.87%	0.00%				-9.20%	<-Median->	10	Change	Lg Term R
Debt/Market Cap Ratio	0.20	0.52	0.28	0.41	0.33	0.17	0.24	0.23	0.11	0.05	0.10	0.13	0.07	0.10	0.10				0.12	<-Median->	10	Debt/Market Cap Ratio	Intang/GW
Deposits/Total Debt Ratio	3.71	4.77	4.62	3.35	3.49	2.92	3.58	3.60	4.35	3.91	3.89	4.31	4.16	4.14	4.43				3.90	<-Median->	10	Assets/Current Liabilities	Liquidity
Debt to Cash Flow (Years)	1.16	4.17	1.97	2.62	2.64	1.30	2.24	0.90	0.63	0.28	0.57	0.47	0.40	0.55	0.55				0.60	<-Median->	10	Debt to Cash Flow (Years)	Liq. + CF
																							Debt Ratio
Intangibles	$490.5	$950.8	$943.0	$911.5	$880.5	$842.0	$1,062.0	$968.8	$976.0	$1,338.5	$1,375.6	$1,348.4	$1,359	$1,327	$1,327				45.58%	<-Total Growth	10	Intangibles	Leverage
Goodwill	$1,310.4	$4,134.0	$3,799.2	$962.2	$1,003.4	$101.9	$1,571.5	$1,573.7	$1,577.8	$2,059.0	$2,067.8	$2,064.2	$2,055	$2,056	$2,056				113.68%	<-Total Growth	10	Goodwill	D/E Ratio
Total	$1,800.9	$5,084.8	$4,742.2	$1,873.7	$1,883.9	$943.9	$2,633.5	$2,542.5	$2,553.8	$3,397.5	$3,443.4	$3,412.6	$3,414	$3,383	$3,383				80.55%	<-Total Growth	10	Total
Change	2.10%	182.35%	-6.74%	-60.49%	0.54%	-49.90%	179.00%	-3.46%	0.44%	33.04%	1.35%	-0.89%	0.04%	-0.91%	0.00%				0.24%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.39	0.80	0.59	0.32	0.33	0.14	0.33	0.31	0.25	0.30	0.37	0.44	0.29	0.32	0.31				0.32	<-Median->	10	Intangible/Market Cap Ratio
Current Assets	$1,960.4	$2,605.2	$2,275.9	$2,604.1	$2,166.5	$2,496.0	$2,636.5	$3,255.5	$3,193.5	$3,212.7	$2,955.0	$3,103.6	$3,134	$3,390	$3,390				Liquidity ratio of 1.5 and up, best			Quick Ratio
Current Liabilities	$1,925.2	$2,567.4	$2,482.7	$2,710.6	$2,490.7	$2,962.3	$2,681.3	$4,060.2	$3,488.2	$4,239.7	$4,239.7	$3,891.3	$4,096	$4,128	$3,858				0.81	<-Median->	10	Ratio
Liquidity Ratio	1.02	1.01	0.92	0.96	0.87	0.84	0.98	0.80	0.92	0.76	0.70	0.80	0.77	0.82	0.88				0.77	<-Median->	5	Ratio
Liq. with CF aft div	1.39	1.28	1.34	1.25	1.11	1.10	1.27	1.28	1.41	1.22	1.04	1.29	1.24	1.24	1.32				1.24	<-Median->	5	Ratio
Liq. CF re  Inv+Div	1.08	0.44	1.34	1.02	1.09	0.97	0.90	1.18	1.23	1.01	0.89	1.11	1.08	1.09	1.32				1.08	<-Median->	5	Ratio
Curr Long Term Debt	$47.6	$218.0	$53.9	$341.4	$341.4	$527.4	$36.5	$36.5	$46.5	$581.0	$581.0	$113.5	$225	$195	$195
Liquidity Less CLTD	1.04	1.11	0.94	1.10	1.01	1.03	1.00	0.81	0.93	0.88	0.81	0.82	0.81	0.86	0.93				0.82	<-Median->	5	Ratio
Liq. with CF aft div	1.43	1.40	1.37	1.43	1.29	1.34	1.29	1.30	1.43	1.41	1.20	1.32	1.31	1.30	1.39				1.31	<-Median->	5	Ratio
Assets	$7,140.1	$12,238.0	$11,473.4	$9,087.5	$8,695.5	$8,662.0	$9,602.4	$14,632.9	$15,173.9	$16,593.6	$16,483.7	$16,790.3	$17,019	$17,080	$17,080				Debt Ratio of 1.5 and up, best			Current Ratio
Liabilities	$3,382.6	$6,496.5	$5,436.5	$5,407.4	$4,992.8	$4,892.2	$5,519.4	$10,619.0	$10,675.9	$11,459.7	$11,147.0	$11,321.7	$11,475	$11,928	$11,928				1.48	<-Median->	10	Ratio
Debt Ratio	2.11	1.88	2.11	1.68	1.74	1.77	1.74	1.38	1.42	1.45	1.48	1.48	1.48	1.43	1.43				1.48	<-Median->	5	Ratio
Total Book Value	$3,757.5	$5,741.5	$6,036.9	$3,680.1	$3,702.7	$3,769.8	$4,083.0	$4,013.9	$4,498.0	$5,133.9	$5,336.7	$5,468.6	$5,544	$5,152
Preferred Shares	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0	$0
NCI	$31.3	$41.0	$53.1	$53.1	$58.5	$67.0	$79.7	$89.3	$125.3	$125.3	$136.3	$127.5	$134	$149
Book Value	$3,726.2	$5,700.5	$5,983.8	$3,627.0	$3,644.2	$3,702.8	$4,003.3	$3,924.6	$4,372.7	$5,008.6	$5,200.4	$5,341.1	$5,410	$5,003	$5,003	$5,003	$5,003		37.94%	<-Total Growth	10	Book Value
Book Value per share	$18.28	$20.58	$21.60	$13.35	$13.41	$13.63	$14.73	$14.58	$16.47	$19.07	$20.53	$22.06	$23.26	$22.21	$22.21	$22.21	$22.21		66.38%	<-Total Growth	10	Book Value per Share
Change	9.71%	12.61%	4.94%	-38.20%	0.47%	1.60%	8.07%	-0.99%	12.95%	15.76%	7.67%	7.47%	5.40%	-4.49%	0.00%	0.00%	0.00%		65.81%	P/B Ratio		Current/Historical Median
P/B Ratio (Median)	1.11	1.20	1.23	1.91	1.40	1.65	1.83	2.11	2.15	2.16	1.86	1.64	1.78	2.35	2.20	0.01	0.00		1.32	P/B Ratio		Historical Median
P/B Ratio (Close)	1.25	1.11	1.35	1.59	1.57	1.82	2.02	2.11	2.35	2.23	1.77	1.45	2.20	2.09	2.18	2.18	2.42		5.22%	<-IRR #YR->	10	Book Value per Share	66.38%
Change	8.48%	-11.13%	21.42%	17.90%	-1.46%	16.21%	11.05%	4.15%	11.38%	-5.19%	-20.37%	-17.98%	51.47%	-4.91%	4.19%	0.00%	11.17%		6.16%	<-IRR #YR->	5	Book Value per Share	34.85%
Leverage (A/BK)	1.92	2.15	1.92	2.51	2.39	2.34	2.40	3.73	3.47	3.31	3.17	3.14	3.15	3.41	3.41				3.17	<-Median->	5	A/BV
Debt/Equity Ratio	0.91	1.14	0.91	1.49	1.37	1.32	1.38	2.71	2.44	2.29	2.14	2.12	2.12	2.38	2.38				2.14	<-Median->	5	Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities)										P/BV	10 yr Med	1.85	5 yr Med	1.86		18.22%	Diff M/C		2.94	Historical		Leverage (A/BK)
				-$13.35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$22.21
									-$16.47	$0.00	$0.00	$0.00	$0.00	$22.21
Comprehensive Income	$403.6	$282.4	$396.9	-$2,103.7	$153.5	$190.2	$466.7	$593.1	$793.9	$856.8	$739.0	$762.4	$740	$223					110.60%	<-Total Growth	10	Comprehensive Income
NCI	$9.1	$8.0	$17.9	$16.4	$14.0	$20.3	$29.1	$29.3	$62.7	$65.5	$41.7	$37.4	$46	$48								NCI
Preferred Shares (or Both)	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0	$0								Preferred Shares (or Both)
Shareholders	$394.5	$274.4	$379.0	-$2,120.1	$139.5	$169.9	$437.6	$563.8	$731.2	$791.3	$697.3	$725.0	$694	$175					108.25%	<-Total Growth	10	Shareholders
Increase	32.34%	-30.44%	38.12%	-659.39%	106.58%	21.79%	157.56%	28.84%	29.69%	8.22%	-11.88%	3.97%	-4.28%	-74.78%					-4.28%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$326.0	$333.3	$344.6	-$154.8	-$186.5	-$231.5	-$198.8	-$161.9	$408.4	$538.8	$644.2	$701.7	$728	$617					#NUM!	<-IRR #YR->	10	Comprehensive Income	108.25%
ROE	10.6%	4.8%	6.3%	-58.5%	3.8%	4.6%	10.9%	14.4%	16.7%	15.8%	13.4%	13.6%	12.8%	3.5%					-24.87%	<-IRR #YR->	5	Comprehensive Income	-76.07%
5Yr Median	10.6%	10.6%	8.8%	6.3%	4.8%	4.6%	4.6%	4.6%	10.9%	14.4%	14.4%	14.4%	13.6%	13.4%					#NUM!	<-IRR #YR->	10	5 Yr Running Average	498.22%
% Difference from NI	2.52%	16.57%	-9.55%	0.51%	-11.99%	6.52%	12.99%	-3.38%	4.23%	6.10%	1.65%	-0.03%	-0.86%	-11.62%					8.59%	<-IRR #YR->	5	5 Yr Running Average	50.96%
Median Values											Diff	5, 10 yr	0.8%	0.0%					13.4%	<-Median->	5	Return on Equity
				$2,120	$0	$0	$0	$0	$0	$0	$0	$0	$0	$175
									-$731	$0	$0	$0	$0	$175
				$155	$0	$0	$0	$0	$0	$0	$0	$0	$0	$617
									-$408	$0	$0	$0	$0	$617
Current Liability Coverage Ratio	0.41	0.31	0.47	0.33	0.28	0.30	0.33	0.51	0.53	0.50	0.38	0.53	0.52	0.46	0.50							CFO / Current Liabilities
5 year Median	0.39	0.38	0.40	0.40	0.33	0.31	0.33	0.33	0.33	0.50	0.50	0.51	0.52	0.50	0.50				0.50	<-Median->	5	Current Liability Cov Ratio
Asset Efficiency Ratio	11.04%	6.43%	10.11%	9.87%	8.15%	10.16%	9.22%	14.28%	12.26%	12.70%	9.74%	12.35%	12.50%	11.19%	11.19%							CFO / Total Assets
5 year Median	11.16%	11.04%	10.47%	10.11%	9.87%	9.87%	9.87%	9.87%	10.16%	12.26%	12.26%	12.35%	12.35%	12.35%	11.19%				12.4%	<-Median->	5	Return on Assets
Return on Assets ROA	5.39%	1.92%	3.65%	-23.45%	1.82%	1.84%	4.03%	3.99%	4.62%	4.49%	4.16%	4.32%	4.11%	1.16%	4.73%				Net	Income/Assets		Return on Assets
5Yr Median	4.91%	4.91%	4.91%	3.65%	1.92%	1.84%	1.84%	1.84%	3.99%	4.03%	4.16%	4.32%	4.32%	4.16%	4.16%				4.2%	<-Median->	5	Return on Assets
Return on Equity ROE	10.33%	4.13%	7.00%	-58.75%	4.35%	4.31%	9.67%	14.87%	16.04%	14.89%	13.19%	13.58%	12.94%	3.96%	16.16%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	10.24%	10.24%	9.99%	7.00%	4.35%	4.31%	4.35%	4.35%	9.67%	14.87%	14.87%	14.87%	13.58%	13.19%	13.19%				13.2%	<-Median->	5	Return on Equity
															$226	<-12 mths	13.92%			Estimates		last 12 months from Qtr.
Net Income	$393.9	$243.4	$436.9	-$2,114.6	$172.5	$179.8	$416.4	$612.9	$764.2	$811.3	$727.7	$762.6	$746	$246					111.63%	<-Total Growth	10	Net Income
NCI	$9.1	$8.0	$17.9	$16.4	$14.0	$20.3	$29.1	$29.3	$62.7	$65.5	$41.7	$37.4	$46	$48								NCI
Preferred Shares (or Both)	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0	$0								Preferred Shares (or Both)
Shareholders	$384.8	$235.4	$419.0	-$2,131.0	$158.5	$159.5	$387.3	$583.6	$701.5	$745.8	$686.0	$725.2	$700	$198	$809	$872			109.29%	<-Total Growth	10	Shareholders
Increase	13.38%	-38.83%	77.99%	-608.59%	107.44%	0.63%	142.82%	50.67%	20.21%	6.32%	-8.02%	5.71%	-3.47%	-71.71%	$20.3	$20.3			EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$332.3	$326.2	$350	-$150	-$187	-$232	-$201	-$168	$398	$516	$621	$688	$712	$611	$0.0	$0.0			#NUM!	<-IRR #YR->	10	Net Income	109.29%
Operating Cash Flow	$788.1	$787.4	$1,160.5	$896.8	$708.5	$879.7	$885.6	$2,089.4	$1,859.6	$2,107.1	$1,605.3	$2,074.3	$2,127.0	$1,911.0					-22.35%	<-IRR #YR->	5	Net Income	-71.77%
Investment Cash Flow	-$555.3	-$4,867.7	$146.6	-$622.6	-$35.7	-$394.0	-$1,094.0	-$376.3	-$502.3	-$891.4	-$684.7	-$608.5	-$597	-$550					#NUM!	<-IRR #YR->	10	5 Yr Running Average	506.03%
Total Accruals	$152.0	$4,315.7	-$888.1	-$2,405.2	-$514.3	-$326.2	$595.7	-$1,129.6	-$655.8	-$469.9	-$234.6	-$740.6	-$830	-$1,163					8.95%	<-IRR #YR->	5	5 Yr Running Average	53.49%
Total Assets	$7,140.1	$12,238.0	$11,473.4	$9,087.5	$8,695.5	$8,662.0	$9,602.4	$14,632.9	$15,173.9	$16,593.6	$16,483.7	$16,790.3	$17,019	$17,080						Balance Sheet		Assets
Accruals Ratio	2.13%	35.26%	-7.74%	-26.47%	-5.91%	-3.77%	6.20%	-7.72%	-4.32%	-2.83%	-1.42%	-4.41%	-4.88%	-6.81%					-4.41%	<-Median->	5	Ratio
EPS/CF Ratio (WC)	0.41	0.28	0.33	-1.85	0.20	0.18	0.41	0.31	0.32	0.32	0.30	0.31	0.29	0.08					0.31	<-Median->	10	EPS/CF Ratio
				$2,131	$0	$0	$0	$0	$0	$0	$0	$0	$0	$198
									-$702	$0	$0	$0	$0	$198
				$150	$0	$0	$0	$0	$0	$0	$0	$0	$0	$611
									-$398	$0	$0	$0	$0	$611
Change in Close	19.02%	0.07%	27.42%	-27.14%	-0.99%	18.07%	20.02%	3.12%	25.81%	9.75%	-14.26%	-11.85%	59.65%	-9.18%	4.19%	0.00%	11.17%			count	36	Change in Close
up/down			down	up	up	down		down	up						up					count	8
Meet Prediction?									yes										% right	count	2	25.00%
Financial Cash Flow	-$287.8	$4,054.4	-$1,440.5	-$305.4	-$730.2	-$419.7	$133.8	-$1,258.0	-$1,475.2	-$1,293.9	-$1,511.6	-$1,427.5	-$1,505	-$1,355						C F Statement		Financial Cash Flow
Total Accruals	$439.8	$261.3	$552.4	-$2,099.8	$215.9	$93.5	$461.9	$128.5	$819.4	$824.0	$1,277.0	$686.9	$675	$192								Accruals
Accruals Ratio	6.16%	2.14%	4.81%	-23.11%	2.48%	1.08%	4.81%	0.88%	5.40%	4.97%	7.75%	4.09%	3.97%	1.12%					4.09%	<-Median->	5	Ratio
Cash	$455.2	$429.3	$295.9	$264.7	$207.3	$627.9	$553.3	$1,008.4	$890.5	$812.3	$221.3	$259.6	$285	$291	$291							Cash
Cash per Share	$2.23	$1.55	$1.07	$0.97	$0.76	$2.31	$2.04	$3.75	$3.35	$3.09	$0.87	$1.07	$1.23	$1.29	$1.29				$1.23	<-Median->	5	Cash per Share
Percentage of Stock Price	9.77%	6.78%	3.66%	4.59%	3.63%	9.31%	6.83%	12.19%	8.68%	7.29%	2.40%	3.34%	2.39%	2.78%	2.67%				2.78%	<-Median->	5	% of Stock Price
Notes
June 29, 2026.  Last estimates were for 2026, 2027 of $32339M, $33335M Revenue, $3.30, $3.58 AEPS,
$3.29, $3.57 EPS, $0.88, $0.96 Dividends, $525M, $701M FCF, $2446M, $2669M EBITDA, $795M, $830M Net Income.
June 29, 2025.  Last estimates were for 2025, 2025 of $31140M, $32008M Revenue, $2.99, $3.27 AEPS,
$2.99, $3.27 EPS, $0.80, $0.87 Dividends, $494M, $609M FCF, $7.91 2025, $2409M, $2497M EBITDA, $757M, $828M Net Income.
June 23, 2024.  Last estimates were for 2024 and 2025 of $31098M, $31964M Revenue, $3.07, $3.37 AEPS, $3.03, $3.33 EPS, $0.73, $0.80 Dividend,
$458M, $492M FCF, $7.22, $7.91 CFPS, $796M, $875M Net Income.
June 24, 2023.  Last estimates were for 2023, and 2024 of $30742M, $31382M for Revenue, $3.06, $3.32 for EPS, $0.66 and $0.72 for Dividends,
$420M and $582M for FCF, $6.96 and $6.96 for CFPS.
June 26, 2022.  Last estimates were for 2022 and 2023 of $29536M and $30173M for Revenue, $2.72 and $3.09 for EPS,
$0.59 and $0.64 for Dividends $429M and $627M for FCF, and $6.23 and $6.97 for CFPS.
June 26, 2021.  Last estimates were for 2021 and 2022 of $27149M and $27166M for Revenue, $2.36 and $2.39 for Adj EPS,
$2.26 and $2.45 fopr EPS, $0.52 and $0.56 for Dividends, $359M and $513M for FCF, $5.30 and $5.52 for CFPS.
June 26, 2020.  Last estimates were for 2020 and 2021 of $26193M and $26761M for Revnue $2.07 and 2.17 for Adjusted EPS,
$2.08 $2.27 and $2.45 for EPS for 2020, 2021 and 2023, $0.48 and $0.48 for Div, $3.60 and $3.86 for CFPS.
July 7, 2019.  Last estimates were for 2019, 2020 and 2121 of $24507M, $24926M and $25556M for Revenue, $1.52 and 1.91 for Adjusted EPS for 2019 and 2020,
$1.56, 1.88 and 2.17 for EPS, $3.28, $3.23 and $3.51 for CFPS, and $413M and $521M for Net Income for 2019 and 2020./td>
July 7, 2018.  Last estates were for 2018, 2019 and 2020 of $24159M, $24693M and $25244M for Revenue, $0.86, $1.30 and $1.79 for Adjust Net EPS,
$0.28 and $1.15 for EPS for 2018 and 2019, $1.95 and $3.97 for CFPS for 2018 and 2019
July 4, 2017.  Last estimates were for 2017, 2018 and 2019 of $24422M, $24892M and $25624M for Revenue, $1.38 and $1.47 for Adjusted EPS for 2017 and 2018,
July 2, 2016.  Last estimates were for 2016, 2017 and 2018 of $24288M, $24634M and $25087M for Revenue, $-3.94, $1.59 and $1.88 for EPS, $3.30, $3.48 and $3.80 for CFPS
April 31, 2016.  I have started to follow this stock and did the spreadsheet.
Thgere are two types of shares, Class A non-voting and Class B common or voting shares.
They have been increasing their dividends since 1995.
Sector:
Conssumer Staple, Consumer
What should this stock accomplish?
Low dividend yield and moderate to good dividend growth.
Would I buy this company and Why.
This is a dividend growth stock with a low dividend and moderate dividend increases.
This is the sort of company I like to buy.
Why am I following this stock.
I have known about this stock for some time before I decided to follow it.  This stock has a financial year ending in end of April or first of May each year.
Dividends
Dividends are paid in Cycle 1 in April, July, October, and January .  Dividends are declared for a record date and payment date of the following month.
For exaple, the dividend payable on April 30, 2015 was Declared on 12 March 2015 for sharesholders of record of 15 April 2015.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers
For employees
For community
For investors
How they make their money.
Empire Co Ltd is a Canadian company whose key businesses are food retailing and related real estate. The Food retailing segment is comprised of three
operating segments: Sobeys National, Farm Boy and Longo's. The Investments and other operations consists of investments in Crombie REIT, real estate partnership.
Shares; '%, Value $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			Shares	%, Val $M			Change
Date	Jul 7	2018	Jul 7	2019	Jun 26	2020	Jun 26	2021	Jun 26	2022	Jun 24	2023	Jun 23	2024	Jun 29	2025			Jun 29	2026
St. Laurent, Pierre															0.000	0.00%			0.000	0.00%	B		#DIV/0!
CEO - Shares - Amount																$0.000				$0.000	B
Shares-percentage															0.000	0.00%			0.005	0.00%	A		#DIV/0!
Shares - Amount																$0.000				$0.245	A
Options - percentage															0.403	0.18%			0.477	0.21%			18.40%
Options - amount																$18.728				$23.103
Medline, Michael Bennett	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%					B	Nominal 1 share Cl B	-100.00%
CEO - Shares - Amount		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000					B
Shares-percentage	0.048	0.03%	0.081	0.05%	0.081	0.05%	0.109	0.07%	0.116	0.07%	0.126	0.09%	0.160	0.12%	0.159	0.13%					A		-100.00%
Shares - Amount		$1.424		$2.478		$3.117		$4.610		$4.208		$4.053		$8.168		$7.405					A
Options - percentage	0.518	0.19%	1.981	0.74%	2.236	0.84%	2.045	0.78%	2.083	0.82%	0.403	0.17%	2.531	1.09%	2.678	1.19%							-100.00%
Options - amount		$15.442		$60.888		$86.443		$86.765		$75.773		$12.919		$129.594		$124.536
Pefanis, Constantine															0.030	0.02%			0.036	0.03%	A		21.00%
CFO - Shares - Amount																$1.395				$1.759	A
Options - percentage															0.020	0.02%			0.045	0.02%			128.23%
Options - amount																$0.918				$2.183
Reindel, Matthew									0.003	0.00%	0.003	0.00%	0.006	0.00%	0.006	0.00%					A
CFO - Shares - Amount										$0.120		$0.106		$0.290		$0.264					A
Options - percentage									0.079	0.03%	0.118	0.05%	0.172	0.07%	0.204	0.09%
Options - amount										$2.858		$3.772		$8.818		$9.467
Vels, Michael Harold	0.025	0.01%	0.035	0.01%	0.080	0.05%	0.100	0.06%	0.101	0.07%												Appointed CFO June 2017
Officer - Shares - Amount		$0.745		$1.076		$3.084		$4.228		$3.674												Exec VP 2022
Options - percentage	0.246	0.09%	0.448	0.17%	0.502	0.19%	0.404	0.15%	0.345	0.14%												Ceased insider Dec 22
Options - amount		$7.339		$13.777		$19.419		$17.129		$12.569
Nathanson, Douglas Bigler			0.002	0.00%	0.002	0.00%	0.018	0.01%	0.018	0.01%	0.018	0.01%	0.021	0.02%	0.021	0.02%			0.018	0.01%	A		-15.30%
Officer - Shares - Amount				$0.075		$0.095		$0.761		$0.671		$0.591		$1.071		$0.973				$0.858	A
Options - percentage			0.132	0.05%	0.163	0.06%	0.131	0.05%	0.124	0.05%	0.155	0.06%	0.198	0.09%	0.225	0.10%			0.180	0.08%			-19.86%
Options - amount				$4.054		$6.306		$5.549		$4.511		$4.964		$10.157		$10.440				$8.718
Gagne, Simon			0.012	0.00%	0.014	0.01%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%	A	Last report Aug 2025	#DIV/0!
Officer - Shares - Amount				$0.360		$0.543		$0.000		$0.000		$0.000		$0.000		$0.000				$0.000	A
Options - percentage			0.499	0.19%	0.474	0.18%	0.336	0.13%	0.301	0.12%	0.292	0.12%	0.352	0.15%	0.380	0.17%			0.288	0.13%			-24.16%
Options - amount				$15.321		$18.320		$14.272		$10.945		$9.351		$18.045		$17.684				$13.974
Knox, Julia Michelle															0.000	0.00%			0.001	0.00%	A		#DIV/0!
Officer - Shares - Amount																$0.000				$0.059	A
Options - percentage															0.109	0.09%			0.130	0.06%			19.50%
Options - amount																$5.059				$6.299
Keay, Clinton David	0.010	0.01%																			A	Was Officer 2016
Officer - Shares - Amount		$0.298																			A	2017 site says CFO
Options - percentage	0.197	0.07%																				Ceased May 2019
Options - amount		$5.874
Devine, Cynthia			0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%	B	Nominal 3 shares Cl B	0.00%
Director - Shares - Amount				$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000				$0.000	B
Shares-percentage			0.003	0.00%	0.003	0.00%	0.003	0.00%	0.003	0.00%	0.003	0.00%	0.003	0.00%	0.003	0.00%			0.003	0.00%	A		0.00%
Shares - Amount				$0.092		$0.116		$0.127		$0.109		$0.096		$0.154		$0.140				$0.145	A
Options - percentage			0.042	0.02%	0.048	0.02%	0.056	0.02%	0.064	0.03%	0.071	0.03%	0.077	0.03%	0.079	0.03%			0.093	0.04%			18.86%
Options - amount				$1.291		$1.844		$2.385		$2.320		$2.273		$3.923		$3.656				$4.528
Sobey, John Robert	0.057	0.06%	0.057	0.06%	0.057	0.06%	0.057	0.06%	0.057	0.06%	0.057	0.06%	0.057	0.06%							B		#DIV/0!
Director - Shares - Amount		$1.706		$1.759		$2.213		$2.428		$2.082		$1.835		$2.930							B
Shares-percentage	0.143	0.08%	0.143	0.08%	0.143	0.09%	0.143	0.09%	0.143	0.09%	0.143	0.10%	0.143	0.11%							A		#DIV/0!
Shares - Amount		$4.247		$4.379		$5.509		$6.075		$5.209		$4.592		$7.331							A
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%	0.000	0.00%									#DIV/0!
Options - amount		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000
Sobey, Karl Rolland	7.730	7.88%	7.731	7.88%	7.731	7.88%	7.752	7.90%	7.752	7.90%	7.752	7.90%	7.752	7.90%	7.752	7.90%			7.768	7.91%	B		0.20%
Director - Shares - Amount		$230.364		$237.558		$298.861		$328.904		$282.006		$248.596		$396.886		$360.453				$376.338	B
Shares-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%	0.000	0.00%	0.000	0.00%			0.000	0.00%	A		#DIV/0!
Shares - Amount		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000				$0.000	A
Options - percentage	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%			#DIV/0!
Options - amount		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000				$0.000
Sobey, Robert G. C.	2.992	3.05%	3.000	3.06%	3.000	3.06%	3.051	3.11%	3.051	3.11%	3.051	3.11%	3.051	3.11%	3.051	3.11%			3.057	3.12%	B	Last report Mar 2024	0.20%
Director - Shares - Amount		$89.162		$92.197		$115.989		$129.464		$111.004		$97.853		$156.223		$141.882				$148.135	B	Not listed dir on site '21
Shares-percentage	0.552	0.32%	0.552	0.32%	0.559	0.33%	0.559	0.34%	0.559	0.36%	0.559	0.39%	0.559	0.42%	0.559	0.44%			0.559	0.44%	A	listed on site 2025	0.00%
Shares - Amount		$16.441		$16.954		$21.613		$23.721		$20.339		$17.929		$28.624		$25.996				$27.087	A
Options - percentage	0.004	0.00%	0.005	0.00%	0.007	0.00%	0.009	0.00%	0.010	0.00%	0.012	0.00%	0.014	0.01%	0.014	0.01%			0.017	0.01%			25.52%
Options - amount		$0.112		$0.168		$0.261		$0.362		$0.369		$0.377		$0.694		$0.630				$0.824
Dickson, James Malcolm	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%	0.000	0.00%			0.000	0.00%	B	Nominal 3 shares Cl B	0.00%
Chairman - Shares - Amount		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000		$0.000				$0.000	B
Shares-percentage	0.017	0.01%	0.023	0.01%	0.023	0.01%	0.022	0.01%	0.023	0.01%	0.023	0.02%	0.023	0.02%	0.023	0.02%			0.023	0.02%	A		0.00%
Shares - Amount		$0.495		$0.699		$0.880		$0.948		$0.828		$0.730		$1.165		$1.058				$1.102	A
Options - percentage	0.012	0.00%	0.016	0.01%	0.020	0.01%	0.023	0.01%	0.027	0.01%	0.030	0.01%	0.032	0.01%	0.032	0.01%			0.033	0.01%			3.65%
Options - amount		$0.344		$0.503		$0.763		$0.995		$0.974		$0.966		$1.650		$1.499				$1.619
Dexter, Robert P.																					B	Ceased insider Oct 2016
Chairman - Shares - Amount																					B
Shares-percentage																					A
Shares - Amount																					A
Options - percentage
Options - amount
Sobey, Donald Creighton Rae	22.985	23.42%	23.048	23.49%	23.048	23.49%	23.440	23.88%	23.440	23.88%					23.440	23.88%			23.488	23.93%	B	10% holder	0.20%
10% owner - Shares - Amount		$684.953		$708.271		$891.043		$994.559		$852.747						$1,089.960				$1,137.994	B	Last rept Jul 2020
Shares-percentage	6.083	3.50%	6.083	3.56%	6.083	3.64%	6.083	3.70%	6.083	3.92%					6.083	4.79%			6.083	4.79%	A		0.00%
Shares - Amount		$181.260		$186.917		$235.151		$258.083		$221.283						$282.838				$294.699	A
Options - percentage	0.012	0.00%	0.049	0.02%	0.049	0.02%	0.049	0.02%	0.049	0.02%					0.049	0.02%			0.049	0.02%			0.00%
Options - amount		$0.344		$1.515		$1.905		$2.091		$1.793						$2.292				$2.388
Increase in O/S Shares	0.253	0.26%	0.040	0.04%	0.110	0.04%	0.142	0.05%	0.432	0.16%	0.046	0.02%	0.068	0.03%	0.444	0.19%			0.585	0.26%		They do not tell you this	In 2025 it was clear
Due to SO		$6.272		$1.201		$3.369		$5.481		$18.330		$1.678		$2.196		$22.731				$27.220		info directly, so I could be
Book Value		$4.800		$0.800		$2.100		$2.300		$4.000		$4.000		$1.200		$9.000				$12.000		wrong
Insider Buying		-$0.883		-$1.412		-$0.467		$0.000		-$0.445		-$0.398		-$0.030		-$0.563				-$1.024		Stock Based Compensation
Insider Selling		$0.000		$1.001		$0.816		-$11.162		$9.960		$0.306		$2.591		$3.125				$8.088		in 2022
Net Insider Selling		-$0.883		-$0.411		$0.348		-$11.162		$9.515		-$0.092		$2.561		$2.563				$7.063		In 2023, info was given
Net Selling % of Market Cap		-0.01%		0.00%		0.00%		-0.10%		0.10%		0.00%		0.02%		0.02%				0.06%
Directors	14		14		14		15		15		15		14		14				16
Women	5	36%	5	36%	5	36%	6	40%	6	40%	6	40%	5	36%	5	36%			7	44%
Minorities	1	7%	1	7%	1	7%	1	7%	1	7%	1	7%	0	0%	0	0%			1	6%
Institutions/Holdings	190	47.26%	227	42.78%	20	48.11%	20	16.75%	20	14.65%	20	13.92%	20	12.25%	20	16.23%			20	15.49%		Class A only
Total Shares Held	82.023	47.23%	74.294	43.45%	130.757	49.26%	45.002	17.13%	38.497	15.20%	35.249	13.92%	29.648	22.05%	38.388	28.54%			34.861	15.48%
Increase/Decrease 3 Mths	-0.627	-0.76%	1.305	1.79%	2.326	1.81%	0.076	0.03%	0.684	0.26%	1.298	0.49%	-0.401	-0.15%	0.698	0.27%			-0.685	-0.26%
Starting No. of Shares	82.649		72.988	Reuters	128.431	Top 20 MS	44.926	Top 20 MS	37.812	Top 20 MS	33.951	Top 20 MS	30.049	Top 20 MS	37.690	Top 20 MS			35.546	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.