This report is for educational purposes only, and not to provide investment advice.  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.														12/31/25	For Q1 2025
See my website on stocks or see my blog at the following sites.							https://spbrunner.com/stocks.html				https://spbrunner.blogspot.com/			Q1 2025	<----
Metro Inc					TSX:	MRU	OTC:	MTRAF	https://corpo.metro.ca/en/home.html			Fiscal Yr:	Sept 30	from Dec 24
Year	9/29/12	9/28/13	9/27/14	9/26/15	9/24/16	9/24/17	9/29/18	9/28/19	9/26/20	9/25/21	9/24/22	9/30/23	9/29/24	9/29/25	9/29/26	9/29/27		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				2/12/15
Split				3
Cost of Sales (& Operation Expenses)		$9,200.8	$9,375.6	$9,813.5	$10,271.1	$10,579.6	$11,556.5	$13,438.8	$14,415.7	$14,628.2	$15,105.6	$16,642.4	$17,040.6					81.75%	<-Total Growth	10	Cost of Sales (& OpExpenses)
Change			1.90%	4.67%	4.66%	3.00%	9.23%	16.29%	7.27%	1.47%	3.26%	10.17%	2.39%					4.67%	<-Median->	10	Change
Ratio		0.81	0.81	0.80	0.80	0.80	0.86	0.80	0.80	0.80	0.80	0.80	0.80					0.80	<-Median->	10	Ratio
Operating Expenses Finance		$1,443.2	$1,476.0	$1,552.5	$1,646.9	$1,693.2	$1,955.6	$2,144.0	$2,035.0	$2,055.8	$2,082.6	$2,239.4	$2,199.1					48.99%	<-Total Growth	10	Operating Expenses Finance
Change			2.27%	5.18%	6.08%	2.81%	15.50%	9.63%	-5.08%	1.02%	1.30%	7.53%	-1.80%					4.00%	<-Median->	10	Change
Ratio		0.13	0.13	0.13	0.13	0.13	0.15	0.13	0.11	0.11	0.11	0.11	0.10					0.12	<-Median->	10	Ratio
Total		$10,644.0	$10,851.6	$11,366.0	$11,918.0	$12,272.8	$13,512.1	$15,582.8	$16,450.7	$16,684.0	$17,188.2	$18,881.8	$19,239.7					77.30%	<-Total Growth	10	Total
Change			1.95%	4.74%	4.86%	2.98%	10.10%	15.32%	5.57%	1.42%	3.02%	9.85%	1.90%					4.80%	<-Median->	10	Change
Ratio		0.93	0.94	0.93	0.93	0.93	1.01	0.93	0.91	0.91	0.91	0.91	0.91					0.92	<-Median->	10	Ratio
														$21,371	<-12 mths	0.71%
Revenue*	$12,011	$11,403	$11,590	$12,224	$12,788	$13,175	$13,383	$16,768	$17,998	$18,283	$18,889	$20,725	$21,220	$21,970	$22,680	$23,210		83.08%	<-Total Growth	10	Revenue
Increase	5.08%	-5.06%	1.65%	5.46%	4.61%	3.03%	1.58%	25.29%	7.34%	1.59%	3.31%	9.72%	2.39%	3.53%	3.23%	2.34%		6.23%	<-IRR #YR->	10	Revenue	83.08%
5 year Running Average	$11,342	$11,478	$11,557	$11,732	$12,003	$12,236	$12,632	$13,668	$14,822	$15,921	$17,064	$18,532	$19,423	$20,217	$21,097	$21,961		4.82%	<-IRR #YR->	5	Revenue	26.55%
Revenue per Share	$41.20	$41.47	$45.59	$50.45	$54.53	$57.86	$52.23	$65.90	$71.76	$75.12	$79.72	$90.52	$95.28	$98.65	$101.84	$104.22		5.33%	<-IRR #YR->	10	5 yr Running Average	68.06%
Increase	9.3%	0.7%	9.9%	10.7%	8.1%	6.1%	-9.7%	26.2%	8.9%	4.7%	6.1%	13.5%	5.3%	3.5%	3.2%	2.3%		7.28%	<-IRR #YR->	5	5 yr Running Average	42.11%
5 year Running Average	$36.32	$38.15	$40.39	$43.28	$46.65	$49.98	$52.13	$56.19	$60.46	$64.57	$68.95	$76.60	$82.48	$87.86	$93.20	$98.10		7.65%	<-IRR #YR->	10	Revenue per Share	109.00%
P/S (Price/Sales) Med	0.42	0.53	0.49	0.62	0.77	0.74	0.80	0.74	0.80	0.79	0.84	0.81	0.80	0.89	0.00	0.00		7.65%	<-IRR #YR->	5	Revenue per Share	44.59%
P/S (Price/Sales) Close	0.47	0.52	0.54	0.71	0.79	0.74	0.77	0.89	0.89	0.82	0.87	0.78	0.90	0.91	0.89	0.91		7.40%	<-IRR #YR->	10	5 yr Running Average	104.21%
*Sales in M CDN $					P/S Med	20 yr	0.57	15 yr	0.74	10 yr	0.79	5 yr	0.80		15.38%	Diff M/C		7.98%	<-IRR #YR->	5	5 yr Running Average	46.78%
			-$11,590	$0	$0	$0	$0	$0	$0	$0	$0	$0	$21,220
								-$16,768	$0	$0	$0	$0	$21,220
			-$11,557	$0	$0	$0	$0	$0	$0	$0	$0	$0	$19,423
								-$13,668	$0	$0	$0	$0	$19,423
			-$45.59	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$95.28
								-$65.90	$0.00	$0.00	$0.00	$0.00	$95.28
			-$40.39	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$82.48
								-$56.19	$0.00	$0.00	$0.00	$0.00	$82.48
														$4.37	<-12 mths	1.63%
Adjusted Net Earnings CDN$	$460.6	$460.7	$460.9	$523.6	$586.2	$548.2	$605.9	$731.6	$892.1	$854.2	$922.1	$1,006.6	$972.9					111.09%	<-Total Growth	10	AEPS
Return on Equity ROE	18.10%	16.42%	17.27%	19.81%	21.87%	18.83%	10.74%	12.29%	14.52%	13.35%	13.96%	14.80%	13.86%					13.96%	<-Median->	9	Return on Equity ROE
5Yr Median	15.76%	15.94%	16.42%	17.27%	18.10%	18.83%	18.83%	18.83%	14.52%	13.35%	13.35%	13.96%	13.96%					14.52%	<-Median->	9	5Yr Median
Basic	$1.55	$1.62	$1.76	$2.10	$2.47	$2.40	$2.54	$2.87	$3.54	$3.47	$3.84	$4.33	$4.32					146.16%	<-Total Growth	10	AEPS
Pre-Split 2015	$4.55	$4.73	$5.13
AEPS* Dilued	$1.52	$1.58	$1.71	$2.03	$2.39	$2.31	$2.52	$2.84	$3.27	$3.44	$3.82	$4.30	$4.30	$4.74	$5.24	$5.59		151.46%	<-Total Growth	10	AEPS
Increase	18.18%	3.96%	8.46%	18.71%	17.73%	-3.35%	9.09%	12.70%	15.14%	5.20%	11.05%	12.57%	0.00%	10.23%	10.55%	6.68%		10	0	10	Years of Data, EPS P or N	100.00%
5 year Running Average	$1.18	$1.33	$1.46	$1.62	$1.84	$2.00	$2.19	$2.42	$2.67	$2.88	$3.18	$3.53	$3.83	$4.12	$4.48	$4.83		9.66%	<-IRR #YR->	10	AEPS	151.46%
AEPS Yield	7.79%	7.31%	6.94%	5.64%	5.55%	5.38%	6.27%	4.87%	5.12%	5.56%	5.52%	6.10%	5.03%	5.26%	5.81%	5.91%		8.65%	<-IRR #YR->	5	AEPS	51.41%
Payout Ratio	17.91%	20.40%	22.42%	22.17%	22.46%	27.16%	27.88%	27.46%	26.76%	28.34%	28.14%	27.50%	30.41%	28.27%	25.57%	23.97%		10.14%	<-IRR #YR->	10	5 yr Running Average	162.65%
5 year Running Average	18.22%	18.35%	19.52%	20.35%	21.07%	22.92%	24.42%	25.43%	26.34%	27.52%	27.72%	27.64%	28.23%	28.53%	27.98%	27.14%		9.61%	<-IRR #YR->	5	5 yr Running Average	58.23%
Price/AEPS Median	11.45	13.95	13.12	15.35	17.52	18.57	16.66	17.21	17.52	17.16	17.55	16.99	17.72	18.50	0.00	0.00		17.36	<-Median->	10	Price/AEPS Median
Price/AEPS High	12.93	15.85	14.41	18.53	20.01	20.38	17.97	20.61	19.65	18.96	19.21	18.27	20.17	19.75	0.00	0.00		19.43	<-Median->	10	Price/AEPS High
Price/AEPS Low	9.97	12.05	11.83	12.17	15.03	16.77	15.36	13.82	15.38	15.36	15.88	15.72	15.26	17.24	0.00	0.00		15.36	<-Median->	10	Price/AEPS Low
Price/AEPS Close	12.84	13.69	14.41	17.73	18.02	18.58	15.94	20.54	19.54	17.99	18.11	16.40	19.88	19.02	17.20	16.93		18.06	<-Median->	10	Price/AEPS Close
Trailing P/AEPS Close	15.17	14.23	15.63	21.05	21.22	17.95	17.39	23.15	22.50	18.93	20.11	18.47	19.88	20.97	19.02	18.06		19.99	<-Median->	10	Trailing P/AEPS Close
Median Values		DPR	10 Yrs	27.48%	5 Yrs	28.14%	P/CF	5 Yrs	in order	17.52	19.21	15.38	18.11		8.59%	Diff M/C					DPR 75% to 95% best
* Adjusted diluted net Earnings
			-$1.71	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.30
								-$2.84	$0.00	$0.00	$0.00	$0.00	$4.30
			-$1.46	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.83
								-$2.42	$0.00	$0.00	$0.00	$0.00	$3.83
														$4.17	<-12 mths	1.46%
Difference Basic and Diluted	0.62%	-51.63%	0.78%	0.99%	0.83%	0.77%	0.56%	0.36%	0.32%	0.30%	0.57%	0.23%	0.48%					0.52%	<-Median->	10	Difference Basic and Diluted
Pre-split 15		$7.52
With ADT Sale		$2.51
Pre-split 15	$4.87	$4.92	$5.11
EPS Basic	$1.62	$1.64	$1.70	$2.03	$2.41	$2.59	$7.20	$2.79	$3.15	$3.34	$3.53	$4.36	$4.13					142.47%	<-Total Growth	10	EPS Basic
Pre-split 02
Pre-split 15	$4.84	$7.46	$5.07
EPS Diluted*	$1.61	$2.49	$1.69	$2.01	$2.39	$2.57	$7.16	$2.78	$3.14	$3.33	$3.51	$4.35	$4.11	$4.72	$5.08	$5.46		143.20%	<-Total Growth	10	EPS Diluted
Increase	29.76%	54.13%	-32.04%	18.93%	18.91%	7.53%	178.60%	-61.17%	12.95%	6.05%	5.41%	23.93%	-5.52%	14.94%	7.62%	7.30%		10	0	10	Years of Data, EPS P or N	100.00%
Earnings Yield	8.3%	11.5%	6.9%	5.6%	5.5%	6.0%	17.8%	4.8%	4.9%	5.4%	5.1%	6.2%	4.8%	5.2%	5.6%	5.8%		9.29%	<-IRR #YR->	10	Earnings per Share	143.20%
5 year Running Average	$1.20	$1.52	$1.65	$1.81	$2.04	$2.23	$3.16	$3.38	$3.61	$3.80	$3.98	$3.42	$3.69	$4.00	$4.36	$4.74		8.13%	<-IRR #YR->	5	Earnings per Share	47.84%
10 year Running Average	$0.93	$1.12	$1.23	$1.37	$1.54	$1.71	$2.34	$2.52	$2.71	$2.92	$3.11	$3.29	$3.54	$3.81	$4.08	$4.36		8.38%	<-IRR #YR->	10	5 yr Running Average	123.52%
* Diluted ESP per share									E/P	10 Yrs	5.46%	5Yrs	5.07%					1.75%	<-IRR #YR->	5	5 yr Running Average	9.05%
			-$1.69	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.11
								-$2.78	$0.00	$0.00	$0.00	$0.00	$4.11
			-$1.65	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.69
								-$3.38	$0.00	$0.00	$0.00	$0.00	$3.69
Dividend*														$1.46	$1.61	$1.74			Estimates		Dividend*
Increase														11.82%	9.85%	8.59%			Estimates		Increase
Payout Ratio EPS														30.95%	31.59%	31.97%			Estimates		Payout Ratio EPS
Special Dividend	$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 Dividend
Pre-split 02
Pre-split 15	$0.82	$0.97	$1.15	$0.45
Dividend*	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$1.34	$1.34	$1.34		241.09%	<-Total Growth	10	Dividends
Increase	12.41%	18.40%	19.17%	17.42%	19.24%	16.92%	11.95%	11.03%	12.18%	11.43%	10.26%	10.00%	10.57%	2.49%	0.00%	0.00%		29	0	29	Years of data, Count P, N	100.00%
Average Increases 5 Year Running	12.7%	14.6%	16.5%	15.9%	17.3%	18.2%	16.9%	15.3%	14.3%	12.7%	11.4%	11.0%	10.9%	8.9%	6.7%	4.6%		14.79%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$0.21	$0.25	$0.29	$0.33	$0.39	$0.46	$0.54	$0.62	$0.70	$0.79	$0.88	$0.98	$1.08	$1.18	$1.25	$1.30		277.54%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	1.56%	1.46%	1.71%	1.44%	1.28%	1.46%	1.67%	1.60%	1.53%	1.65%	1.60%	1.62%	1.72%	1.53%				1.60%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	1.39%	1.29%	1.56%	1.20%	1.12%	1.33%	1.55%	1.33%	1.36%	1.49%	1.46%	1.51%	1.51%	1.43%				1.41%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	1.80%	1.69%	1.90%	1.82%	1.49%	1.62%	1.82%	1.99%	1.74%	1.85%	1.77%	1.75%	1.99%	1.64%				1.79%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	1.40%	1.49%	1.56%	1.25%	1.25%	1.46%	1.75%	1.34%	1.37%	1.58%	1.55%	1.68%	1.53%	1.49%	1.49%	1.42%		1.50%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio	16.84%	12.94%	22.68%	22.39%	22.46%	24.42%	9.81%	28.06%	27.87%	29.28%	30.63%	27.18%	31.81%	28.37%	26.36%	24.56%		27.53%	<-Median->	10	DPR EPS	FCF
DPR EPS 5 Yr Running	17.87%	16.14%	17.39%	18.45%	19.27%	20.81%	17.07%	18.31%	19.52%	20.86%	22.13%	28.57%	29.37%	29.36%	28.68%	27.44%		20.16%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CF	14.50%	15.60%	22.54%	16.08%	17.79%	20.52%	23.99%	28.86%	14.89%	14.99%	17.43%	17.32%	17.33%	18.7%	18.7%	17.6%		17.38%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	12.83%	13.58%	15.65%	16.32%	17.15%	18.36%	20.00%	21.35%	20.03%	18.79%	18.23%	17.40%	16.45%	17.18%	17.89%	17.90%		18.29%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CF NC	10.16%	10.90%	12.22%	12.56%	13.62%	14.87%	17.02%	14.96%	12.89%	13.57%	13.89%	13.55%	14.48%	18.7%	18.7%	17.6%		13.75%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	11.53%	11.24%	11.50%	11.74%	12.06%	13.01%	14.21%	14.69%	14.50%	14.38%	14.19%	13.71%	13.72%	14.75%	15.66%	16.37%		13.95%	<-Median->	10	DPR CF WC 5 Yr Running
Median Values	10 Yr Med	10 Yr Cl	1.60%	1.50%	5 Yr Med	5 Yr Cl	1.62%	1.55%	5 Yr Med	Payout	29.28%	17.32%	13.57%					10.88%	<-IRR #YR->	5	Dividends	67.63%
* Dividends per share	10 Yr Med	and Cur.	-7.08%	-0.63%	5 Yr Med	and Cur.	-8.15%	-4.36%	Last Div Inc --->		$0.3025	$0.3350	10.74%					13.05%	<-IRR #YR->	10	Dividends	241.09%
Dividends Growth 15																		14.17%	<-IRR #YR->	15	Dividends	629.77%
Dividends Growth 20																		13.26%	<-IRR #YR->	20	Dividends	1106.92%
Dividends Growth 25																		14.78%	<-IRR #YR->	25	Dividends	1767.86%
Dividends Growth 30																		18.30%	<-IRR #YR->	29	Dividends
Dividends Growth 5								-$0.78	$0.00	$0.00	$0.00	$0.00	$1.31								Dividends Growth 5
Dividends Growth 10			-$0.38	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.31								Dividends Growth 10
Dividends Growth 15	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.31								Dividends Growth 15
Dividends Growth 20	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.31								Dividends Growth 20
Dividends Growth 25	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.31								Dividends Growth 25
Dividends Growth 30	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.31								Dividends Growth 30
Historical Dividends	Historical	High Div	1.99%	Low Div	0.91%	10 Yr High	1.99%	10 Yr Low	1.14%	Med Div	1.50%	Close Div	1.42%								Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-25.31%		63.34%	Exp.	-25.31%		30.39%	Exp.	-0.91%	Cheap	5.03%								High/Ave/Median
Future Dividend Yield					Div Yield	2.49%	earning in	5	Years	at IRR of	10.88%	Div Inc.	67.63%								Future Dividend Yield	Div Yd
Future Dividend Yield					Div Yield	4.18%	earning in	10	Years	at IRR of	10.88%	Div Inc.	180.99%								Future Dividend Yield	2.49%
Future Dividend Yield					Div Yield	7.00%	earning in	15	Years	at IRR of	10.88%	Div Inc.	371.02%								Future Dividend Yield	4.18%
Future Dividend Yield					Div Yield	11.74%	earning in	20	Years	at IRR of	10.88%	Div Inc.	689.57%								Future Dividend Yield	7.00%
																						11.74%
Future Dividend Paid					Div Paid	$2.25	earning in	5	Years	at IRR of	10.88%	Div Inc.	67.63%								Future Dividend Paid
Future Dividend Paid					Div Paid	$3.77	earning in	10	Years	at IRR of	10.88%	Div Inc.	180.99%								Future Dividend Paid
Future Dividend Paid					Div Paid	$6.31	earning in	15	Years	at IRR of	10.88%	Div Inc.	371.02%								Future Dividend Paid
					Div Paid	$10.58	earning in	20	Years	at IRR of	10.88%	Div Inc.	689.57%
Dividend Covering Cost					Total Div	$8.33	over	5	Years	at IRR of	10.88%	Div Cov.	9.24%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$20.04	over	10	Years	at IRR of	10.88%	Div Cov.	22.23%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$39.67	over	15	Years	at IRR of	10.88%	Div Cov.	44.00%								Dividend Covering Cost
					Total Div	$72.57	over	20	Years	at IRR of	10.88%	Div Cov.	80.50%
I am earning GC					Div Gr	1082.70%	8/10/04	# yrs ->	21	2004	$5.89	Cap Gain	1430.56%								I am earning GC
I am earning Div					org yield	1.92%	12/31/14	Trading	Div G Yrly	26.82%	Div start	$0.11	-1.92%	22.75%							I am earning Div
Yield if held 5 years	2.20%	3.41%	3.42%	3.37%	3.51%	3.61%	3.19%	3.48%	2.81%	2.33%	2.51%	2.82%	2.67%	2.34%	2.27%	2.00%		3.00%	<-Median->	10	Paid Median Price	Div Yd
Yield if held 10 years	4.15%	5.37%	5.75%	5.00%	5.07%	5.07%	7.44%	6.95%	6.54%	6.39%	6.19%	5.38%	5.83%	4.30%	3.20%	3.12%		6.01%	<-Median->	10	Paid Median Price	2.67%
Yield if held 15 years	12.40%	10.43%	11.37%	15.25%	11.55%	9.59%	11.72%	11.71%	9.72%	9.20%	8.69%	12.52%	11.65%	10.02%	8.78%	7.72%		11.60%	<-Median->	10	Paid Median Price	5.83%
Yield if held 20 years			40.85%	36.45%	35.00%	28.63%	22.78%	23.13%	29.64%	20.99%	16.42%	19.73%	19.63%	14.89%	12.65%	10.83%		22.96%	<-Median->	10	Paid Median Price	11.65%
Yield if held 25 years								83.13%	70.85%	63.59%	49.05%	38.35%	38.78%	45.40%	28.85%	20.47%		56.32%	<-Median->	6	Paid Median Price	19.63%
Yield if held 30 years													139.34%	108.50%	87.39%	61.14%		139.34%	<-Median->	1	Paid Median Price
Cost covered if held 5 years	8.66%	13.03%	12.78%	12.47%	12.86%	13.36%	12.28%	13.80%	11.30%	9.46%	10.27%	11.64%	11.08%	10.27%	10.58%	9.71%		11.96%	<-Median->	10	Paid Median Price
Cost covered if held 10 years	25.75%	32.01%	32.93%	27.95%	27.50%	27.41%	41.62%	40.38%	38.80%	38.79%	38.74%	34.50%	37.94%	30.17%	24.37%	25.45%		38.34%	<-Median->	10	Paid Median Price
Cost covered if held 15 years	88.37%	72.14%	76.10%	100.54%	74.21%	61.18%	77.06%	79.41%	67.08%	64.89%	63.04%	93.38%	88.65%	82.77%	79.69%	76.23%		75.63%	<-Median->	10	Paid Median Price
Cost covered if held 20 years			287.23%	253.87%	238.28%	194.19%	159.71%	167.95%	219.86%	159.46%	128.52%	158.61%	160.70%	132.41%	123.84%	115.67%		164.33%	<-Median->	10	Paid Median Price
Cost covered if held 25 years								617.26%	539.02%	496.54%	395.30%	318.22%	328.55%	419.07%	293.91%	227.99%		445.92%	<-Median->	6	Paid Median Price
Cost covered if held 30 years													1194.34%	1015.14%	903.82%	692.33%		1194.34%	<-Median->	1	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$16,768	$17,998	$18,283	$18,889	$20,725	$21,220	$21,371	<-12 mths	0.71%		26.55%	<-Total Growth	5	Revenue Growth	26.55%
AEPS Growth								$2.84	$3.27	$3.44	$3.82	$4.30	$4.30	$4.37	<-12 mths	1.63%		51.41%	<-Total Growth	5	AEPS Growth	51.41%
Net Income Growth								$711.8	$795.2	$823.0	$846.1	$1,014.8	$928.8	$936	<-12 mths	0.76%		30.49%	<-Total Growth	5	Net Income Growth	30.49%
Cash Flow Growth								$688	$1,474	$1,583	$1,461	$1,564	$1,680					144.29%	<-Total Growth	5	Cash Flow Growth	144.29%
Dividend Growth								$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$1.34	<-12 mths	2.49%		67.63%	<-Total Growth	5	Dividend Growth	67.63%
Stock Price Growth								$58.33	$63.89	$61.89	$69.17	$70.54	$85.49	$90.15	<-12 mths	5.45%		46.56%	<-Total Growth	5	Stock Price Growth	46.56%
Revenue Growth			$11,590	$12,224	$12,788	$13,175	$13,383	$16,768	$17,998	$18,283	$18,889	$20,725	$21,220	$21,970	<-this year	3.53%		83.08%	<-Total Growth	10	Revenue Growth	83.08%
AEPS Growth			$1.71	$2.03	$2.39	$2.31	$2.52	$2.84	$3.27	$3.44	$3.82	$4.30	$4.30	$4.74	<-this year	10.23%		151.46%	<-Total Growth	10	AEPS Growth	151.46%
Net Income Growth			$447.1	$506.1	$571.5	$591.7	$1,716.5	$711.8	$795.2	$823.0	$846.1	$1,014.8	$928.8	$1,042	<-this year	12.19%		107.74%	<-Total Growth	10	Net Income Growth	107.74%
Cash Flow Growth			$432.3	$678.3	$707.4	$696.2	$750.4	$687.7	$1,474.1	$1,583.3	$1,461.4	$1,563.5	$1,680.0	$1,600	<-this year	-4.76%		288.62%	<-Total Growth	10	Cash Flow Growth	288.62%
Dividend Growth			$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$1.46	<-this year	11.82%		241.09%	<-Total Growth	10	Dividend Growth	241.09%
Stock Price Growth			$24.65	$36.00	$43.07	$42.91	$40.18	$58.33	$63.89	$61.89	$69.17	$70.54	$85.49	$94.64	<-this year	10.70%		246.86%	<-Total Growth	10	Stock Price Growth	246.86%
Dividends on Shares	$269.22	$318.77	$379.88	$446.05	$531.87	$621.85	$696.18	$772.98	$867.13	$966.23	$1,065.33	$1,171.86	$1,295.73	$1,327.94	$1,327.94	$1,327.94		$11,106.07	Total Divs	30	Total Dividends	12/31/94
Paid	$20,920.01	$21,438.63	$30,820.10	$38,391.34	$39,798.56	$39,887.75	$46,913.94	$53,107.69	$56,288.80	$66,714.12	$74,295.27	$67,972.69	$89,338.65	$89,338.65	$89,338.65	$89,338.65		$89,338.65	Worth	30	Worth	$1.01
Total																		$100,444.72
Dividends on Shares				$14.85	$17.71	$20.71	$23.18	$25.74	$28.88	$32.18	$35.48	$39.02	$43.15	$44.22	$44.22	$44.22		$280.89	No of Years	10	Total Dividends	12/31/14
Paid			$1,026.30	$1,278.42	$1,325.28	$1,328.25	$1,562.22	$1,768.47	$1,874.40	$2,221.56	$2,474.01	$2,263.47	$2,974.95	$2,974.95	$2,974.95	$2,974.95		$2,974.95	No of Years	10	Worth	$31.10
Total																		$3,255.84
Graham Price AEPS	$17.26	$19.03	$20.10	$22.32	$24.79	$25.78	$35.33	$38.67	$42.45	$45.11	$48.95	$53.61	$55.23	$58.00	$60.99	$62.99		174.83%	<-Total Growth	10	Graham Price AEPS
Price/GP Ratio Med	1.01	1.16	1.12	1.40	1.69	1.66	1.19	1.26	1.35	1.31	1.37	1.36	1.38	1.51				1.37	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.14	1.31	1.23	1.69	1.93	1.83	1.28	1.51	1.51	1.45	1.50	1.47	1.57	1.61				1.51	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.88	1.00	1.01	1.11	1.45	1.50	1.10	1.01	1.18	1.17	1.24	1.26	1.19	1.41				1.19	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.13	1.13	1.23	1.61	1.74	1.66	1.14	1.51	1.51	1.37	1.41	1.32	1.55	1.55				1.51	<-Median->	10	Price/GP Ratio
Prem/Disc Close	12.81%	13.41%	22.64%	61.27%	73.72%	66.47%	13.71%	50.83%	50.51%	37.19%	41.31%	31.58%	54.79%	55.42%	47.82%	50.25%		50.67%	<-Median->	10	Graham Price
Graham Price EPS	$17.80	$23.90	$19.98	$22.21	$24.79	$27.19	$59.56	$38.26	$41.60	$44.39	$46.92	$53.92	$54.00	$57.91	$60.07	$62.23		170.28%	<-Total Growth	10	Graham Price EPS
Price/GP Ratio Med	0.98	0.92	1.12	1.40	1.69	1.58	0.71	1.28	1.38	1.33	1.43	1.36	1.41	1.51				1.39	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.10	1.05	1.23	1.69	1.93	1.73	0.76	1.53	1.54	1.47	1.56	1.46	1.61	1.62				1.55	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.85	0.79	1.01	1.11	1.45	1.42	0.65	1.03	1.21	1.19	1.29	1.25	1.22	1.41				1.21	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.09	0.90	1.23	1.62	1.74	1.58	0.67	1.52	1.54	1.39	1.47	1.31	1.58	1.56	1.50	1.52		1.53	<-Median->	10	Price/GP Ratio
Prem/Disc Close	9.37%	-9.69%	23.37%	62.07%	73.72%	57.82%	-32.54%	52.45%	53.59%	39.44%	47.42%	30.82%	58.32%	55.68%	50.07%	52.09%		53.02%	<-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		34.00	<Count Years>	34	Month, Year
Pre-split 15	$63.33	$64.90	$93.30
Price Close	$21.11	$21.63	$31.10	$38.74	$40.16	$40.25	$47.34	$53.59	$56.80	$67.32	$74.97	$68.59	$90.15	$90.15	$90.15	$90.15		189.87%	<-Total Growth	10	Stock Price
Increase	17.28%	2.48%	43.76%	24.57%	3.67%	0.22%	17.61%	13.20%	5.99%	18.52%	11.36%	-8.51%	31.43%	0.00%	0.00%	0.00%		23.28	<-Median->	10	CAPE (10 Yr P/E)
P/E	13.08	8.70	18.40	19.27	16.80	15.66	6.61	19.28	18.09	20.22	21.36	15.77	21.93	19.08	17.73	16.53		10.96%	<-IRR #YR->	5	Stock Price	68.22%
Trailer P/E	16.98	13.41	12.51	22.92	19.98	16.84	18.42	7.48	20.43	21.44	22.51	19.54	20.72	21.93	19.08	17.73		11.23%	<-IRR #YR->	10	Stock Price	189.87%
CAPE (10 Yr P/E)	22.74	19.29	25.22	28.28	26.14	23.48	20.19	21.30	20.97	23.08	24.13	20.83	25.50	23.68	22.12	20.66		12.59%	<-IRR #YR->	5	Price & Dividend	87.12%
Median 10, 5 Yrs		D.  per yr	1.61%	1.63%	% Tot Ret	12.53%	12.91%	T P/E	20.21	20.72	P/E:	18.68	20.22					12.84%	<-IRR #YR->	10	Price & Dividend	218.47%
Price 15		D.  per yr	1.77%		% Tot Ret	11.39%						CAPE Diff	1.74%					13.74%	<-IRR #YR->	15	Stock Price	589.57%
Price  20		D.  per yr	1.61%		% Tot Ret	11.12%												12.85%	<-IRR #YR->	20	Stock Price	1021.27%
Price  25		D.  per yr	1.83%		% Tot Ret	11.31%												14.38%	<-IRR #YR->	25	Stock Price	2777.13%
Price  30		D.  per yr	2.17%		% Tot Ret	11.85%												16.15%	<-IRR #YR->	30	Stock Price	8825.74%
Price  35		D.  per yr	2.70%		% Tot Ret	12.59%												18.77%	<-IRR #YR->	34	Stock Price
Price & Dividend 15																		15.50%	<-IRR #YR->	15	Price & Dividend	657.61%
Price & Dividend 20																		14.45%	<-IRR #YR->	20	Price & Dividend	1155.77%
Price & Dividend 25																		16.22%	<-IRR #YR->	25	Price & Dividend	3130.67%
Price & Dividend 30																		18.32%	<-IRR #YR->	30	Price & Dividend	9935.34%
Price & Dividend 35																		21.47%	<-IRR #YR->	34	Price & Dividend
Price  5								-$53.59	$0.00	$0.00	$0.00	$0.00	$90.15								Price  5
Price 10			-$31.10	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$90.15								Price 10
Price & Dividend 5								-$53.59	$0.88	$0.98	$1.08	$1.18	$91.46								Price & Dividend 5
Price & Dividend 10			-$31.10	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$91.46								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	$90.15								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	$90.15								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	$90.15								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	$90.15								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	$90.15								Price  35
Price & Dividend 15	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$91.46								Price & Dividend 15
Price & Dividend 20	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$91.46								Price & Dividend 20
Price & Dividend 25	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$91.46								Price & Dividend 25
Price & Dividend 30	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$91.46								Price & Dividend 30
Price & Dividend 35	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$91.46								Price & Dividend 35
Month, Year	Sep-12	Sep-13	Sep-14	Sep-15	Sep-16	Sep-17	Sep-18	Sep-19	Sep-20	Sep-21	Sep-22	Sep-23	Sep-24	Sep-25	Sep-26	Sep-27		34.00	<Count Years>	34	Month, Year
Pre-split 02
Pre-split 15	$58.40	$64.74	$73.94
Price Close	$19.47	$21.58	$24.65	$36.00	$43.07	$42.91	$40.18	$58.33	$63.89	$61.89	$69.17	$70.54	$85.49	$90.15	$90.15	$94.64		246.86%	<-Total Growth	10	Stock Price
Increase	30.68%	10.86%	14.21%	46.06%	19.64%	-0.37%	-6.36%	45.17%	9.53%	-3.13%	11.76%	1.98%	21.19%	5.45%	0.00%	4.98%		23.39	<-Median->	10	CAPE (10 Yr P/E)
P/E	12.07	8.68	14.58	17.91	18.02	16.70	5.61	20.98	20.35	18.59	19.71	16.22	20.80	19.08	17.73	17.35		7.95%	<-IRR #YR->	5	Stock Price	46.56%
Trailer P/E	15.66	13.38	9.91	21.30	21.43	17.95	15.63	8.15	22.98	19.71	20.77	20.10	19.65	21.93	19.08	18.62		13.24%	<-IRR #YR->	10	Stock Price	246.86%
CAPE (10 Yr P/E)	20.97	19.24	19.99	26.28	28.03	25.03	17.14	23.18	23.59	21.22	22.27	21.42	24.18	23.68	22.12	21.69		9.52%	<-IRR #YR->	5	Price & Dividend	63.92%
Median 10, 5 Yrs		D.  per yr	1.88%	1.58%	% Tot Ret	12.41%	16.57%	T P/E	19.90	20.10	P/E:	18.30	19.71					15.12%	<-IRR #YR->	10	Price & Dividend	282.95%
Price 15		D.  per yr	1.93%		% Tot Ret	11.94%						CAPE Diff	1.27%					14.26%	<-IRR #YR->	15	Stock Price	638.47%
Price  20		D.  per yr	1.89%		% Tot Ret	11.89%												14.00%	<-IRR #YR->	20	Stock Price	1274.44%
Price  25		D.  per yr	1.91%		% Tot Ret	11.80%												14.29%	<-IRR #YR->	25	Stock Price	2718.35%
Price  30		D.  per yr	2.35%		% Tot Ret	12.57%												16.32%	<-IRR #YR->	30	Stock Price	9226.18%
Price  35		D.  per yr	2.83%		% Tot Ret	13.12%												18.72%	<-IRR #YR->	34	Stock Price
Price & Dividend 15																		16.19%	<-IRR #YR->	15	Price & Dividend	715.30%
Price & Dividend 20																		15.89%	<-IRR #YR->	20	Price & Dividend	1448.29%
Price & Dividend 25																		16.20%	<-IRR #YR->	25	Price & Dividend	3084.93%
Price & Dividend 30																		18.67%	<-IRR #YR->	30	Price & Dividend	10448.76%
Price & Dividend 35																		21.55%	<-IRR #YR->	34	Stock Price
Price  5								-$58.33	$0.00	$0.00	$0.00	$0.00	$85.49								Price  5
Price 10			-$24.65	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$85.49								Price 10
Price & Dividend 5								-$58.33	$0.88	$0.98	$1.08	$1.18	$86.80								Price & Dividend 5
Price & Dividend 10			-$24.65	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$86.80								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	$85.49								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	$85.49								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	$85.49								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	$85.49								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	$85.49								Price  35
Price & Dividend 15	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$86.80								Price & Dividend 15
Price & Dividend 20	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$86.80								Price & Dividend 20
Price & Dividend 25	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$86.80								Price & Dividend 25
Price & Dividend 30	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$86.80								Price & Dividend 30
Price & Dividend 35	$0.27	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$86.80								Price & Dividend 35
Price Median H/L	$17.36	$21.99	$22.44	$31.17	$41.88	$42.90	$42.00	$48.89	$57.28	$59.03	$67.04	$73.07	$76.19	$87.67				239.58%	<-Total Growth	10	Stock Price
Increase	13.71%	26.67%	2.02%	38.90%	34.38%	2.44%	-2.11%	16.41%	17.16%	3.06%	13.56%	9.00%	4.27%	15.07%				13.00%	<-IRR #YR->	10	Stock Price	239.58%
P/E	10.76	8.84	13.28	15.50	17.52	16.69	5.87	17.58	18.24	17.73	19.10	16.80	18.54	18.56				9.28%	<-IRR #YR->	5	Stock Price	55.86%
Trailer P/E	13.97	13.63	9.02	18.44	20.84	17.95	16.34	6.83	20.60	18.80	20.13	20.82	17.51	21.33				15.08%	<-IRR #YR->	10	Price & Dividend	279.22%
P/E on Run. 5 yr Ave	14.48	14.43	13.60	17.23	20.55	19.24	13.27	14.45	15.87	15.55	16.83	21.35	20.66	21.89				11.12%	<-IRR #YR->	5	Price & Dividend	76.57%
P/E on Run. 10 yr Ave	18.70	19.61	18.20	22.75	27.26	25.02	17.91	19.43	21.15	20.24	21.58	22.19	21.55	23.03				13.28	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	2.08%	1.84%	% Tot Ret	13.79%	16.52%	T P/E	18.62	20.13	P/E:	17.55	18.24						Count	30	Years of data
			-$22.44	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$76.19
								-$48.89	$0.00	$0.00	$0.00	$0.00	$76.19
			-$22.44	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$77.50
								-$48.89	$0.88	$0.98	$1.08	$1.18	$77.50
High Month	Sep 12	Jul 13	Sep 14	Aug 15	Jul 16	May 17	Jul 18	Sep 19	Sep 20	Aug 21	Apr 22	May 23	Sep 24	Dec 24
Pre-split 02
Pre-split 15	$58.81	$74.97	$73.94
Price High	$19.60	$24.99	$24.65	$37.62	$47.83	$47.07	$45.29	$58.52	$64.26	$65.23	$73.39	$78.56	$86.75	$93.63				251.97%	<-Total Growth	10	Stock Price
Increase	19.65%	27.48%	-1.37%	52.64%	27.14%	-1.59%	-3.78%	29.21%	9.81%	1.51%	12.51%	7.04%	10.43%	7.93%				13.41%	<-IRR #YR->	10	Stock Price	251.97%
P/E	12.15	10.05	14.58	18.72	20.01	18.32	6.33	21.05	20.46	19.59	20.91	18.06	21.11	19.82				8.19%	<-IRR #YR->	5	Stock Price	48.24%
Trailing P/E	15.77	15.49	9.91	22.26	23.80	19.69	17.62	8.17	23.12	20.77	22.04	22.38	19.94	22.78				16.98	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	21.41	22.04	P/E:	19.80	20.46					19.24	P/E Ratio		Historical High
			-$24.65	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$86.75
								-$58.52	$0.00	$0.00	$0.00	$0.00	$86.75
Low Month	Oct 11	Oct 12	Nov 13	Oct 14	Oct 15	Feb 17	Feb 18	Oct 18	Mar 20	Mar 21	Dec 21	Oct 22	Dec 23	Oct 24
Pre-split 02
Pre-split 15	$45.37	$56.99	$60.68
Price Low	$15.12	$19.00	$20.23	$24.71	$35.93	$38.73	$38.70	$39.25	$50.29	$52.83	$60.68	$67.58	$65.63	$81.71				224.47%	<-Total Growth	10	Stock Price
Increase	6.83%	25.61%	6.47%	22.17%	45.41%	7.79%	-0.08%	1.42%	28.13%	5.05%	14.86%	11.37%	-2.89%	24.50%				12.49%	<-IRR #YR->	10	Stock Price	224.47%
P/E	9.37	7.64	11.97	12.29	15.03	15.07	5.41	14.12	16.02	15.86	17.29	15.54	15.97	17.30				10.83%	<-IRR #YR->	5	Stock Price	67.21%
Trailing P/E	12.16	11.77	8.13	14.62	17.88	16.21	15.06	5.48	18.09	16.82	18.22	19.25	15.09	19.88				12.29	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	16.51	18.09	P/E:	15.30	15.97					8.04	P/E Ratio		Historical Low
			-$20.23	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$65.63
								-$39.25	$0.00	$0.00	$0.00	$0.00	$65.63
Free Cash Flow MS Old				$410	$400	$350	$490	$350	$840	$670	$800	$850									Free Cash Flow MS Old
Change					-2.44%	-12.50%	40.00%	-28.57%	140.00%	-20.24%	19.40%	6.25%									Change
Free Cash Flow MS	$297	$338	$226	$420	$394	$327	$433	$398	$963	$984	$840	$884	$970	$809	$925			329.20%	<-Total Growth	10	Free Cash Flow
Change	-20.59%	13.80%	-33.14%	85.84%	-6.19%	-17.01%	32.42%	-8.08%	141.96%	2.18%	-14.63%	5.24%	9.73%	-16.60%	14.30%			19.50%	<-IRR #YR->	5	Free Cash Flow MS	143.72%
FCF/CF from Op Ratio	1.00	1.19	0.86	1.69	1.66	1.43	1.82	1.56	3.82	4.00	3.50	3.80	4.31	3.59	#DIV/0!			15.68%	<-IRR #YR->	10	Free Cash Flow MS	329.20%
Dividends paid	$82.90	$91.50	$100.60	$111.9	$127.1	$143.5	$164.8	$198.9	$220.7	$240.1	$257.9	$275.0	$294.6	$298.4	$298.4			192.84%	<-Total Growth	10	Dividends paid
Percentage paid	27.91%	27.07%	44.51%	26.64%	32.26%	43.88%	38.06%	49.97%	22.92%	24.40%	30.70%	31.11%	30.37%	36.89%	32.27%			$0.31	<-Median->	10	Percentage paid
5 Year Covrage				28.04%	30.69%	33.70%	35.99%	37.84%	34.00%	31.18%	29.92%	29.31%	27.76%	30.44%	32.17%						5 Year Covrage
Dividend Coverage Ratio	3.58	3.69	2.25	3.75	3.10	2.28	2.63	2.00	4.36	4.10	3.26	3.21	3.29	2.71	3.10			3.24	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage				3.57	3.26	2.97	2.78	2.64	2.94	3.21	3.34	3.41	3.60	3.28	3.11						5 Year of Coverage
								-$398	$0	$0	$0	$0	$970
			-$226	$0	$0	$0	$0	$0	$0	$0	$0	$0	$970
Free Cash Flow WSJ				$464.7	$438.8	$379.5	$468.6	$330.8	$920	$970	$848	$868	$1,072	$809	$925			130.73%	<-Total Growth	9	Free Cash Flow	WSJ
Change					-5.57%	-13.51%	23.48%	-29.41%	178.11%	5.43%	-12.58%	2.36%	23.53%	-24.55%	14.30%			26.52%	<-IRR #YR->	5	Free Cash Flow MS
FCF/CF from Op Ratio				0.69	0.62	0.55	0.62	0.48	0.62	0.61	0.58	0.56	0.64	0.51	0.58			9.73%	<-IRR #YR->	9	Free Cash Flow MS
Dividends paid				$111.9	$127.1	$143.5	$164.8	$198.9	$220.7	$240.1	$257.9	$275.0	$294.6	$298.4	$298.4			163.27%	<-Total Growth	9	Dividends paid
Percentage paid				24.08%	28.97%	37.81%	35.17%	60.13%	23.99%	24.75%	30.41%	31.68%	27.48%	36.89%	32.27%			$0.30	<-Median->	10	Percentage paid
5 Year Covrage								35.83%	33.69%	31.54%	30.60%	30.29%	27.54%	29.91%	31.50%						5 Year Covrage
Dividend Coverage Ratio				4.15	3.45	2.64	2.84	1.66	4.17	4.04	3.29	3.16	3.64	2.71	3.10			3.37	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage								2.79	2.97	3.17	3.27	3.30	3.63	3.34	3.17						5 Year of Caogerage
								-$331	$0	$0	$0	$0	$1,072
				-$465	$0	$0	$0	$0	$0	$0	$0	$0	$1,072
Free Cash Flow Mkt Screener									$1,011	$1,063	$939	$966	$1,100	$809.0	$924.7						Free Cash Flow Mkt Screener
Change										5.14%	-11.71%	2.96%	13.84%	-26.45%	14.30%						Change
Market Cap $M	$5,676	$5,933	$6,266	$8,722	$10,100	$9,771	$10,296	$14,841	$16,023	$15,063	$16,388	$16,150	$19,039	$20,077	$20,077	$21,077		203.84%	<-Total Growth	10	Market Cap
Pre-split 15	99.6	95.5	88.1
Diluted # of Share in Million	298.8	286.5	264.3	251.2	239.3	230.6	239.8	256.3	253.3	247.3	240.8	233.3	225.8	225.8				-14.57%	<-Total Growth	10	Diluted
Change	-3.86%	-4.12%	-7.75%	-4.96%	-4.74%	-3.64%	3.99%	6.88%	-1.17%	-2.37%	-2.63%	-3.11%	-3.21%	0.00%				-1.56%	<-IRR #YR->	10	Diluted
Difference Diluted/Basic	-0.7%	-0.7%	-0.7%	-0.9%	-0.9%	-0.8%	-0.6%	-0.5%	-0.5%	-0.4%	-0.4%	-0.3%	-0.3%	-0.3%				-2.50%	<-IRR #YR->	5	Diluted
			-264.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	225.8
								-256.3	0.0	0.0	0.0	0.0	225.8
Pre-split 15	98.9	94.8	87.5
Basic # of Shares in Millions	296.7	284.4	262.5	248.9	237.1	228.7	238.3	254.9	252.1	246.2	239.9	232.5	225.1	225.1				-14.25%	<-Total Growth	10	Average
Change	-4.07%	-4.15%	-7.70%	-5.18%	-4.74%	-3.54%	4.20%	6.97%	-1.10%	-2.34%	-2.56%	-3.08%	-3.18%	0.00%				-2.82%	<-Median->	10	Change
Difference Basic/Outstanding	-1.7%	-3.3%	-3.1%	-2.7%	-1.1%	-0.4%	7.5%	-0.2%	-0.5%	-1.1%	-1.2%	-1.5%	-1.1%	-1.1%				-1.08%	<-Median->	10	Difference Basic/Outstanding
Short Shares						0.9	0.9
Percetage of Shares						0.41%	0.36%
Pre-split 02
Pre-split 15	97.2	91.6	84.7
# of Share in M	291.6	274.9	254.2	242.3	234.5	227.7	256.3	254.4	250.8	243.4	236.9	228.9	222.7	222.7	222.7	222.7		-1.32%	<-IRR #YR->	10	Shares	-12.40%
Change	-3.86%	-5.70%	-7.53%	-4.70%	-3.21%	-2.90%	12.53%	-0.71%	-1.43%	-2.95%	-2.65%	-3.37%	-2.73%	0.00%	0.00%	0.00%		-2.63%	<-IRR #YR->	5	Shares	-12.47%
Cash Flow from Operations $M	$546.1	$566.8	$432.3	$678.3	$707.4	$696.2	$750.4	$687.7	$1,474.1	$1,583.3	$1,461.4	$1,563.5	$1,680.0	$1,600.0	$1,600.0	$1,700.0		288.62%	<-Total Growth	10	Cash Flow
Increase	0.53%	3.79%	-23.73%	56.90%	4.29%	-1.58%	7.79%	-8.36%	114.35%	7.41%	-7.70%	6.99%	7.45%	-4.76%	0.00%	6.25%		S. Issue	SO, Buy Backs
5 year Running Average	$521.5	$544.8	$527.2	$553.3	$586.2	$616.2	$652.9	$704.0	$863.2	$1,038.3	$1,191.4	$1,354.0	$1,552.5	$1,577.6	$1,581.0	$1,628.7		194.45%	<-Total Growth	10	CF 5 Yr Running
CFPS	$1.87	$2.06	$1.70	$2.80	$3.02	$3.06	$2.93	$2.70	$5.88	$6.51	$6.17	$6.83	$7.54	$7.18	$7.18	$7.63		343.64%	<-Total Growth	10	Cash Flow per Share
Increase	4.57%	10.06%	-17.52%	64.64%	7.75%	1.35%	-4.22%	-7.70%	117.47%	10.68%	-5.18%	10.72%	10.47%	-4.76%	0.00%	6.25%		14.54%	<-IRR #YR->	10	Cash Flow	288.62%
5 year Running Average	$1.67	$1.81	$1.83	$2.05	$2.29	$2.53	$2.70	$2.90	$3.52	$4.21	$4.84	$5.62	$6.58	$6.85	$6.98	$7.28		19.56%	<-IRR #YR->	5	Cash Flow	144.29%
P/CF on Med Price	9.27	10.67	13.19	11.13	13.88	14.03	14.34	18.09	9.74	9.07	10.87	10.70	10.10	12.20	0.00	0.00		16.07%	<-IRR #YR->	10	Cash Flow per Share	343.64%
P/CF on Closing Price	10.39	10.47	14.49	12.86	14.28	14.04	13.72	21.58	10.87	9.51	11.21	10.33	11.33	12.55	12.55	12.40		22.79%	<-IRR #YR->	5	Cash Flow per Share	179.11%
															14.07%	Diff M/C		13.64%	<-IRR #YR->	10	CFPS 5 yr Running	259.27%
Excl.Working Capital CF	$233.60	$244.80	$365.10	$189.80	$216.60	$264.70	$307.00	$638.50	$228.80	$165.90	$372.80	$434.90	$330.40	$0.00	$0.00	$0.00		17.82%	<-IRR #YR->	5	CFPS 5 yr Running	126.99%
CF fr Op $M WC	$779.7	$811.6	$797.4	$868.1	$924.0	$960.9	$1,057.4	$1,326.2	$1,702.9	$1,749.2	$1,834.2	$1,998.4	$2,010.4	$1,600.0	$1,600.0	$1,700.0		152.12%	<-Total Growth	10	Cash Flow less WC
Increase	37.37%	4.09%	-1.75%	8.87%	6.44%	3.99%	10.04%	25.42%	28.40%	2.72%	4.86%	8.95%	0.60%	-20.41%	0.00%	6.25%		9.69%	<-IRR #YR->	10	Cash Flow less WC	152.12%
5 year Running Average	$576.6	$652.2	$707.4	$764.9	$836.2	$872.4	$921.6	$1,027.3	$1,194.3	$1,359.3	$1,534.0	$1,722.2	$1,859.0	$1,838.4	$1,808.6	$1,781.8		8.68%	<-IRR #YR->	5	Cash Flow less WC	51.59%
CFPS Excl. WC	$2.67	$2.95	$3.14	$3.58	$3.94	$4.22	$4.13	$5.21	$6.79	$7.19	$7.74	$8.73	$9.03	$7.18	$7.18	$7.63		10.14%	<-IRR #YR->	10	CF less WC 5 Yr Run	162.80%
Increase	42.88%	10.38%	6.25%	14.23%	9.97%	7.10%	-2.21%	26.31%	30.27%	5.84%	7.72%	12.75%	3.42%	-20.41%	0.00%	6.25%		12.59%	<-IRR #YR->	5	CF less WC 5 Yr Run	80.96%
5 year Running Average	$1.86	$2.19	$2.50	$2.84	$3.26	$3.57	$3.80	$4.22	$4.86	$5.51	$6.21	$7.13	$7.89	$7.97	$7.97	$7.95		11.15%	<-IRR #YR->	10	CFPS - Less WC	187.81%
P/CF on Med Price	6.49	7.45	7.15	8.70	10.63	10.17	10.18	9.38	8.44	8.21	8.66	8.37	8.44	12.20	0.00	0.00		11.61%	<-IRR #YR->	5	CFPS - Less WC	73.19%
P/CF on Closing Price	7.28	7.31	7.86	10.05	10.93	10.17	9.74	11.19	9.41	8.61	8.93	8.08	9.47	12.55	12.55	12.40		12.21%	<-IRR #YR->	10	CFPS 5 yr Running	216.39%
*Operational Cash Flow per share Shares A & B)			CF/CF-WC	P/CF Med	10 yr	11.00	5 yr	10.10	P/CF Med	10 yr	8.68	5 yr	8.44		44.58%	Diff M/C		13.37%	<-IRR #YR->	5	CFPS 5 yr Running	87.25%
			-254.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	222.7								Shares
								-254.4	0.0	0.0	0.0	0.0	222.7								Shares
			-$432.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,680.0								Cash Flow
								-$687.7	$0.0	$0.0	$0.0	$0.0	$1,680.0								Cash Flow
			-$1.70	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.54								Cash Flow per Share
								-$2.70	$0.00	$0.00	$0.00	$0.00	$7.54								Cash Flow per Share
			-$1.83	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6.58								CFPS 5 yr Running
								-$2.90	$0.00	$0.00	$0.00	$0.00	$6.58								CFPS 5 yr Running
			-$797.4	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$2,010.4								Cash Flow less WC
								-$1,326.2	$0.0	$0.0	$0.0	$0.0	$2,010.4								Cash Flow less WC
			-$707.4	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,859.0								CF less WC 5 Yr Run
								-$1,027.3	$0.0	$0.0	$0.0	$0.0	$1,859.0								CF less WC 5 Yr Run
			-$3.14	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$9.03								CFPS - Less WC
								-$5.21	$0.00	$0.00	$0.00	$0.00	$9.03								CFPS - Less WC
			-$2.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.89								CFPS 5 yr Running
								-$4.22	$0.00	$0.00	$0.00	$0.00	$7.89								CFPS 5 yr Running
Net change in non-cash working capital items	-$44.40	-$68.90	-$99.50	$10.60	-$9.10	-$21.80	-$54.30	-$54.50	-$34.50	$162.20	-$115.20	-$125.50	-$54.30
Interest paid	-$48.00	-$42.50	-$50.70	-$58.10	-$60.60	-$59.30	-$90.50	-$106.90	-$194.30
Income taxes paid	-$141.20	-$133.40	-$214.90	-$142.30	-$146.90	-$183.60	-$162.20	-$477.10		-$328.10	-$257.60	-$309.40	-$276.10
Sum	-$233.60	-$244.80	-$365.10	-$189.80	-$216.60	-$264.70	-$307.00	-$638.50	-$228.80	-$165.90	-$372.80	-$434.90	-$330.40
Google --> TD Bank		-$244.80	-$365.10	-$189.80	-$216.60	-$264.70	-$307.00	-$639	-$229	-$166	-$373	-$435	-$330
Difference		$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1	$0	$0	$0	$0	$0
TD Bank			-$360	-$190	-$217	-$265		-$532
Difference			-$5	$0	$0	$0		Chged '20
OPM	4.55%	4.97%	3.73%	5.55%	5.53%	5.28%	5.61%	4.10%	8.19%	8.66%	7.74%	7.54%	7.92%	7.28%				112.27%	<-Total Growth	10	OPM
Increase	-4.32%	9.32%	-24.96%	48.77%	-0.31%	-4.48%	6.11%	-26.85%	99.70%	5.73%	-10.66%	-2.49%	4.94%	-8.01%					Should increase		or be stable.
Diff from Ave	-18.5%	-10.9%	-33.1%	-0.5%	-0.8%	-5.3%	0.5%	-26.5%	46.8%	55.3%	38.7%	35.2%	41.9%	30.6%				0.18	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio								OPM	10 Yrs	5.58%	5 Yrs	7.74%						should be	zero, it is a		check on calculations
													$1,975	<-12 mths	0.25%
EBITDA								$1,352.0	$1,691.0	$1,732.0	$1,845.0	$1,970.0	$1,987.0	$2,108	$2,222	$2,280					EBITDA	From Mkt Sc
Change									25.07%	2.42%	6.52%	6.78%	0.86%	6.09%	5.41%	2.61%		6.52%	<-Median->	5	Change
Margin								8.06%	9.40%	9.47%	9.77%	9.51%	9.36%	9.59%	9.80%	9.82%		9.47%	<-Median->	5	Margin
Long Term Debt	$973.9	$650.0	$1,044.7	$1,145.1	$1,231.0	$1,441.6	$2,630.4	$2,229.0	$2,612.0	$2,318.2	$2,502.7	$2,646.3	$2,357.1	$2,357.1				125.62%	<-Total Growth	10	Debt	Type
Change	-5.03%	-33.26%	60.72%	9.61%	7.50%	17.11%	82.46%	-15.26%	17.18%	-11.25%	7.96%	5.74%	-10.93%	0.00%				7.73%	<-Median->	10	Change	Lg Term R
Debt/Market Cap Ratio	0.17	0.11	0.17	0.13	0.12	0.15	0.26	0.15	0.16	0.15	0.15	0.16	0.12	0.12				0.15	<-Median->	10	Debt/Market Cap Ratio	Intang/GW
Assets/Current Liabilities Ratio	4.40	4.20	4.90	5.06	5.25	4.71	6.68	5.90	7.22	6.18	6.86	7.07	6.19	6.19				6.19	<-Median->	10	Assets/Current Liab Ratio	Liquidity
Current Liabilities/Asset Ratio	0.23	0.24	0.20	0.20	0.19	0.21	0.15	0.17	0.14	0.16	0.15	0.14	0.16	0.16				0.16	<-Median->	10	Current Liab/Asset Ratio	Liq. + CF
Debt to Cash Flow (Years)	1.78	1.15	2.42	1.69	1.74	2.07	3.51	3.24	1.77	1.46	1.71	1.69	1.40	1.47				1.73	<-Median->	10	Debt to Cash Flow (Years)	Debt Ratio
																						Leverage
Intangibles	$373.1	$365.1	$346.2	$379.2	$391.7	$389.1	$2,914.4	$2,889.0	$2,850.2	$2,854.7	$2,739.0	$2,733.0	$2,698.9	$2,698.9				679.58%	<-Total Growth	10	Intangibles	D/E Ratio
Goodwill	$1,859.5	$2,220.7	$1,946.6	$1,931.5	$1,955.4	$1,973.8	$3,302.2	$3,306.5	$3,300.7	$3,301.2	$3,301.2	$3,307.4	$3,314.2	$3,314.2				70.26%	<-Total Growth	10	Goodwill
Total	$2,232.6	$2,585.8	$2,292.8	$2,310.7	$2,347.1	$2,362.9	$6,216.6	$6,195.5	$6,150.9	$6,155.9	$6,040.2	$6,040.4	$6,013.1	$6,013.1				162.26%	<-Total Growth	10	Total
Change		15.82%	-11.33%	0.78%	1.58%	0.67%	163.09%	-0.34%	-0.72%	0.08%	-1.88%	0.00%	-0.45%	0.00%				0.04%	<-Median->	10	Change
Intangible/Market Cap Ratio	0.39	0.44	0.37	0.26	0.23	0.24	0.60	0.42	0.38	0.41	0.37	0.37	0.32	0.30				0.37	<-Median->	10	Intangible/Market Cap Ratio
Current Assets	$1,211.6	$1,188.5	$1,191.1	$1,172.9	$1,193.0	$1,356.3	$1,916.8	$2,088.3	$2,500.5	$2,466.8	$2,183.3	$2,403.6	$2,474.0	$2,474.00				Liquidity ratio of 1.5 and up, best
Current Liabilities	$1,170.5	$1,206.3	$1,076.9	$1,063.8	$1,067.5	$1,285.9	$1,634.7	$1,877.6	$1,860.1	$2,198.2	$1,952.5	$1,960.8	$2,285.6	$2,285.60				1.12	<-Median->	10	Ratio
Liquidity Ratio	1.04	0.99	1.11	1.10	1.12	1.05	1.17	1.11	1.34	1.12	1.12	1.23	1.08	1.08				1.12	<-Median->	5	Ratio
Liq. with CF aft div	1.41	1.36	1.38	1.58	1.59	1.44	1.47	1.34	1.91	1.66	1.65	1.78	1.61	1.58				1.66	<-Median->	5	Ratio
Liq. with CF aft div (WC)	1.59	1.54	1.69	1.74	1.77	1.62	1.64	1.64	2.02	1.73	1.82	1.97	1.74	1.58				1.82	<-Median->	5	Ratio
Liq. CF re  Inv+Div	1.10	1.38	1.11	1.32	1.27	1.18	0.75	1.18	1.63	1.43	1.39	1.46	1.41	1.65				1.43	<-Median->	5	Ratio
Curr Long Term Debt		$12.4	$12.4	$16.5	$15.5	$12.9	$13.3	$428.6	$20.6	$318.5	$18.2	$19.3	$317.2	$317.2					Yes, current port.		no change
Liquidity Less CLTD		1.00	1.12	1.12	1.13	1.07	1.18	1.44	1.36	1.31	1.13	1.24	1.26	1.26				1.26	<-Median->	5	Ratio
Liq. with CF aft div		1.40	1.43	1.66	1.69	1.50	1.53	1.78	2.04	2.03	1.75	1.90	1.96	1.92				1.96	<-Median->	5	Ratio
Assets	$5,150.4	$5,061.5	$5,279.5	$5,387.1	$5,606.1	$6,050.7	$10,922.2	$11,073.9	$13,423.9	$13,592.1	$13,401.3	$13,865.3	$14,140.6	$14,140.60				Debt Ratio of 1.5 and up, best
Liabilities	$2,605.3	$2,254.1	$2,595.4	$2,729.9	$2,912.9	$3,126.8	$5,266.2	$5,105.3	$7,268.5	$7,179.3	$6,782.9	$7,049.0	$7,101.7	$7,101.70				1.97	<-Median->	10	Ratio
Debt Ratio	1.98	2.25	2.03	1.97	1.92	1.94	2.07	2.17	1.85	1.89	1.98	1.97	1.99	1.99				1.97	<-Median->	5	Ratio
Estimates BVPS														$32.44	$33.24	$35.57			Estimates		Estimates BVPS
Estimate Book Value														$7,224.5	$7,402.6	$7,921.5			Estimates		Estimate Book Value
P/B Ratio (Close)														2.78	2.71	2.66			Estimates		P/B Ratio (Close)
Difference from 10 year median															15.28%	Diff M/C			Estimates		Difference from 10 yr med.
Total Book Value	$2,545	$2,807	$2,684	$2,657	$2,693	$2,924	$5,656	$5,969	$6,155	$6,413	$6,618	$6,816	$7,039	$7,039				162.24%	<-Total Growth	10	Book Value
NCI	$0.8	$1.3	$15.5	$13.8	$12.6	$12.8	$13.2	$13.4	$13.2	$12.9	$13.9	$15.1	$17.2	$13.4
Book Value	$2,544	$2,806	$2,669	$2,643	$2,681	$2,911	$5,643	$5,955	$6,142	$6,400	$6,605	$6,801	$7,022	$7,026	$7,026	$7,026		163.12%	<-Total Growth	10	Book Value
BV per share	$8.73	$10.21	$10.50	$10.91	$11.43	$12.78	$22.02	$23.41	$24.49	$26.29	$27.88	$29.71	$31.53	$31.55	$31.55	$31.55		200.38%	<-Total Growth	10	Book Value per Share
Change	3.05%	16.95%	2.85%	3.94%	4.77%	11.84%	72.25%	6.29%	4.64%	7.37%	6.01%	6.57%	6.14%	0.05%	0.00%	0.00%		18.54%	P/B Ratio		Current/10 Year Median
P/B Ratio (Median)	1.99	2.15	2.14	2.86	3.66	3.36	1.91	2.09	2.34	2.24	2.40	2.46	2.42	2.78	0.00	0.00		2.22	P/B Ratio		Historical Median
P/B Ratio (Close)	2.23	2.11	2.35	3.30	3.77	3.36	1.82	2.49	2.61	2.35	2.48	2.37	2.71	2.86	2.86	3.00		11.63%	<-IRR #YR->	10	Book Value per Share	200.38%
Change	26.81%	-5.21%	11.05%	40.53%	14.19%	-10.92%	-45.64%	36.58%	4.68%	-9.78%	5.43%	-4.30%	14.18%	5.39%	0.00%	4.98%		6.14%	<-IRR #YR->	5	Book Value per Share	34.71%
Leverage (A/BK)	2.02	1.80	1.97	2.03	2.08	2.07	1.93	1.86	2.18	2.12	2.02	2.03	2.01	2.01				2.03	<-Median->	10	A/BV
Debt/Equity Ratio	1.02	0.80	0.97	1.03	1.08	1.07	0.93	0.86	1.18	1.12	1.02	1.03	1.01	1.01				1.03	<-Median->	10	Debt/Eq Ratio
Median Values									P/BV	10 yr Med	2.41	5 yr Med	2.40		18.54%	Diff M/C
			-$10.50	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$31.53
								-$23.41	$0.00	$0.00	$0.00	$0.00	$31.53
Comprehensive Income	$439.5	$778.6	$439.8	$532.8	$518.3	$680.6	$1,745.6	$644.1	$785.5	$936.9	$910.0	$1,054.3	$981.7					123.22%	<-Total Growth	10	Comprehensive Income
NCI	$7.5	$8.7	$9.1	$13.2	$14.7	$16.7	$2.0	$2.8	$1.2	$2.7	$3.4	$4.0	$2.9					-68.13%	<-Total Growth	10	NCI
Shareholders	$432.0	$769.9	$430.7	$519.6	$503.6	$663.9	$1,743.6	$641.3	$784.3	$934.2	$906.6	$1,050.3	$978.8					127.26%	<-Total Growth	10	Comprehensive Income
Increase	11.74%	78.22%	-44.06%	20.64%	-3.08%	31.83%	162.63%	-63.22%	22.30%	19.11%	-2.95%	15.85%	-6.81%					15.9%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$371.1	$467.1	$482.5	$507.8	$531.2	$577.5	$772.3	$814.4	$867.3	$953.5	$1,002.0	$863.3	$930.8					8.56%	<-IRR #YR->	10	Comprehensive Income	127.26%
ROE	17.0%	27.4%	16.1%	19.7%	18.8%	22.8%	30.9%	10.8%	12.8%	14.6%	13.7%	15.4%	13.9%					8.82%	<-IRR #YR->	5	Comprehensive Income	52.63%
5Yr Median	15.6%	16.1%	16.1%	17.0%	18.8%	19.7%	19.7%	19.7%	18.8%	14.6%	13.7%	13.7%	13.9%					6.79%	<-IRR #YR->	10	5 Yr Running Average	92.90%
% Difference from NI	-2.0%	2.0%	-0.6%	0.5%	-2.5%	2.5%	0.5%	-1.2%	-0.2%	1.7%	0.9%	0.5%	0.7%					2.71%	<-IRR #YR->	5	5 Yr Running Average	14.30%
Median Values										Diff	5, 10 yr	0.5%	0.7%
			-$430.7	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$978.8
								-$641.3	$0.0	$0.0	$0.0	$0.0	$978.8
			-$482.5	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$930.8
								-$814.4	$0.0	$0.0	$0.0	$0.0	$930.8
Current Liability Coverage Ratio	0.67	0.67	0.74	0.82	0.87	0.75	0.65	0.71	0.92	0.80	0.94	1.02	0.88	0.70							CFO / Current Liabilities
5 year Median	0.50	0.51	0.67	0.67	0.74	0.75	0.75	0.75	0.75	0.75	0.80	0.92	0.92	0.88				0.92	<-Median->	5	Current Liability Cov Ratio
Asset Efficiency Ratio	15.14%	16.03%	15.10%	16.11%	16.48%	15.88%	9.68%	11.98%	12.69%	12.87%	13.69%	14.41%	14.22%	11.31%							CFO / Total Assets
5 year Median	11.45%	12.04%	15.10%	15.14%	16.03%	16.03%	15.88%	15.88%	12.69%	12.69%	12.69%	12.87%	13.69%	13.69%				13.7%	<-Median->	5	Return on Assets
Return on Assets ROA	9.35%	14.08%	8.47%	9.39%	10.19%	9.78%	15.72%	6.43%	5.92%	6.05%	6.31%	7.32%	6.57%	7.37%				Net	Income/Assets		Return on Assets
5Yr Median	7.79%	8.13%	8.47%	9.35%	9.39%	9.78%	9.78%	9.78%	9.78%	6.43%	6.31%	6.31%	6.31%	6.57%				6.3%	<-Median->	5	Asset Efficiency Ratio
Return on Equity ROE	18.94%	25.41%	16.75%	19.15%	21.32%	20.33%	30.42%	11.95%	12.95%	12.86%	12.81%	14.92%	13.23%	14.83%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	15.65%	16.04%	16.75%	18.94%	19.15%	20.33%	20.33%	20.33%	20.33%	12.95%	12.86%	12.86%	12.95%	13.23%				12.9%	<-Median->	5	Return on Equity
														$936	<-12 mths	0.76%
Net Income	$489.3	$721.6	$456.2	$519.3	$586.2	$608.4	$1,718.5	$714.6	$796.4	$825.7	$849.5	$1,018.8	$931.7					104.23%	<-Total Growth	10	Net Income
NCI	$7.5	$8.7	$9.1	$13.2	$14.7	$16.7	$2.0	$2.8	$1.2	$2.7	$3.4	$4.0	$2.9								NCI
Shareholders	$481.8	$712.9	$447.1	$506.1	$571.5	$591.7	$1,716.5	$711.8	$795.2	$823.0	$846.1	$1,014.8	$928.8	$1,042	$1,088	$1,095		107.74%	<-Total Growth	10	Net Income
Increase	24.72%	47.97%	-37.28%	13.20%	12.92%	3.53%	190.10%	-58.53%	11.72%	3.50%	2.81%	19.94%	-8.47%	12.19%	4.41%	0.64%		EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$381.4	$465.4	$484.0	$506.8	$543.9	$565.9	$766.6	$819.5	$877.3	$927.6	$978.5	$838.2	$881.6	$930.9	$983.9	$1,033.7		7.59%	<-IRR #YR->	10	Net Income	107.74%
Operating Cash Flow	$546.1	$566.8	$432.3	$678.3	$707.4	$696.2	$750.4	$687.7	$1,474.1	$1,583.3	$1,461.4	$1,563.5	$1,680.0					5.47%	<-IRR #YR->	5	Net Income	30.49%
Investment Cash Flow	-$357.0	$264.3	-$299.8	-$253.1	-$328.3	-$333.0	-$1,677.5	-$308.5	-$444.1	-$471.6	-$477.8	-$572.5	-$456.4					6.18%	<-IRR #YR->	10	5 Yr Running Ave.	82.15%
Total Accruals	$292.7	-$118.2	$314.6	$80.9	$192.4	$228.5	$2,643.6	$332.6	-$234.8	-$288.7	-$137.5	$23.8	-$294.8					1.47%	<-IRR #YR->	5	5 Yr Running Ave.	7.57%
Total Assets	$5,150.4	$5,061.5	$5,279.5	$5,387.1	$5,606.1	$6,050.7	$10,922.2	$11,073.9	$13,423.9	$13,592.1	$13,401.3	$13,865.3	$14,140.6						Balance Sheet		Assets
Accruals Ratio	5.68%	-2.34%	5.96%	1.50%	3.43%	3.78%	24.20%	3.00%	-1.75%	-2.12%	-1.03%	0.17%	-2.08%					-1.75%	<-Median->	5	Ratio
EPS/CF Ratio	0.60	0.84	0.54	0.56	0.61	0.61	1.74	0.53	0.46	0.46	0.45	0.50	0.46					0.52	<-Median->	10	EPS/CF Ratio
																		Should not be higher than 1.00
			-$447	$0	$0	$0	$0	$0	$0	$0	$0	$0	$929
								-$712	$0	$0	$0	$0	$929
			-$484	$0	$0	$0	$0	$0	$0	$0	$0	$0	$882
								-$820	$0	$0	$0	$0	$882
Change in Close	30.7%	10.9%	14.2%	46.1%	19.6%	-0.4%	-6.4%	45.2%	9.5%	-3.1%	11.8%	2.0%	21.2%	5.5%	0.0%	5.0%			Count	31	Years of data
Expected?				down				down											Count	8	25.81%
Happened?																		% right	Count	2	25.00%
Financial Cash Flow	-$371.3	-$823.6	-$177.3	-$439.7	-$373.1	-$241.8	$1,005.1	-$332.7	-$861.9	-$1,107.4	$1,416.0	-$974.9	-$1,223.7						C F Statement		Financial CF
Total Accruals	$664.0	$705.4	$491.9	$520.6	$565.5	$470.3	$1,638.5	$665.3	$627.1	$818.7	-$1,553.5	$998.7	$928.9								Accruals
Accruals Ratio	12.89%	13.94%	9.32%	9.66%	10.09%	7.77%	15.00%	6.01%	4.67%	6.02%	-11.59%	7.20%	6.57%					6.02%	<-Median->	5	Ratio
Cash	$73.3	$80.7	$36.0	$21.5	$27.5	$148.9	$226.9	$273.4	$441.5	$445.8	$13.4	$13.4	$29.4	$29.4							Cash
Cash per Share	$0.25	$0.29	$0.14	$0.09	$0.12	$0.65	$0.89	$1.07	$1.76	$1.83	$0.06	$0.06	$0.13	$0.13				$0.13	<-Median->	5	Cash per Share
Percentage of Stock Price	1.29%	1.36%	0.57%	0.25%	0.27%	1.52%	2.20%	1.84%	2.76%	2.96%	0.08%	0.08%	0.15%	0.15%				0.15%	<-Median->	5	% of Stock Price
https://allaboutthedividends.wordpress.com/
Notes:
December 28, 2024.  Last estimates were for 2024, 2025, 2026 of $21173M, $21868M, $22733M Revenue, $4.25, $4.76, $4.80 AEPS, $4.55, $4.69, $4.80 EPS,
$1.30, $1.41, $1.55 Dividends, $522M, $777M 2024/5 FCF, $1580M, $1600M, $1580M CF, $1994M, $2119M, $2166M EBITDA, $1047, $1040M, $1046M, Net Income.
December 24, 2023.  Last estimates were for 2023, 2024 and 2024 of $19586M, $20166M and $20161M for Revenue, $4.21 and $4.45 2023/4 for AEPS,
$3.73, $4.12 and $4.37 for EPS, $1.19, $1.27 and $1.44 for Dividends, $670M, $660M and $1050M for FCF, $4.17 and $4.11 2023/4 for CFPS, $875M, $944M and $970M for Net Income.
December 24, 2022. Last estimates were for 2022, 2023 and 2024 of $18510M, $19110M and $19052M for revenue, $3.49, $3.64 and $3.84 for EPS,
$1.08, $1.16 and $1.21 for Dividends, $510M, $738M and $1050M for FCF, $6.48, $4.96 and $6.23 for CFPS, and $848M, $857M and $882M for Net Income.
December 25, 2021.  Last estimates were for 2021 of $18134M, $18405M and $18863M for Revenue, $3.35, $3.46 and $3.85 for EPS, 0.96, $1.03 and $0.90 for Dividends,
$467M, $624M and $769M and $4.17 and $4.11 for CFPS for 2021-22, $837M, $847M for Net Income.
December 26, 2020.  Last estimates were for 2020, 2021 and 2022 of 17222M, $17684M and $18078M for Revenue, $3.10, $3.35 and $3.65 for EPS,
$0.87 and $0.94 for Dividends for 2020 and 2021, $4.17 and 4.11 for CFPS for 2021 and 2021 and $770M, $815M and $849M for Net Income.
December 28, 2019.  Last estimates were for 2019, 2020 and 2021 of $16599M, $16974M and $17401M for Revenue, $3.16, $3.34 and $3.36 for EPS,
$0.72, $0.80 and $0.80 for Dividends, $4.02, $4.16 and $4.55 for CFPS and $754M and $782M for Net Income for 2019 and 2020.
December 28, 2018.  Last estimates were for 2018, 2019 and 2020 of $14531M, $16697M and $16964M for Revenue, $2.80, $2.95 and $3.25 for EPS,
$3.57 for CFPS for 2018 and $624M, $745M and $795M for Net Income.
December 30, 2017.  Last estimates were for 2017, 2018 and 2019 of $13175M, $13658M and 13696M for Revenue, $2.85, $2.85 and $2.91 for EPS,
$3.57 and 3.84 for CFPS for 2017 and 2018 and $595M and $634M for Net Income for 2017 and 2018.
December 31, 2016.  Last estimates were for 2016, 2017 and 2018 of $12578M, $12991M and $13171M for Revenue, $2.22, $2.38 and $2.41 for EPS,
$2.89, $3.00 and $3.15 for CFPS and $531M, $570M and $577M for Net Income.
December 27, 2015.  Last estimates were for 2015, 2016 and 2017 of $12013M, $12251M and $12504M for Revenue, $1.89, $2.07 and $2.25 for EPS,
$8.35, $8.87 and $9.01 for CFPS and $482M, $511M and $572M for Net Income.
Dececmember 27, 2014.  Last estimates were for 2014. 2015 and 2016 of $11485M, $11640M and $11867M for Revenue, $5.22, $5.70 and $6.16 for ESP, $7.57, 8.35 and $8.94 for CFPS.
December 27, 2013.  Last Estimates were for 2013 and 2014 of $12076 and $12337M for Revenue, $5.07 and $5.49 for EPS.
January 19, 2012.  Laat estimates were for $11871M and $12074M Revenue, $4.27 and $4.65 EPS and $6.02 and f$6.49 CFPS.
Dec 31, 2011.  Last I checked I got estimates for 2011 and 2012 of $3.88 and $4.19 for EPS and $6.11 and $6.50 for CF.
Dec 31, 2010.  The last time I reviewed this stock, I got estimates for 2010 and 2011 for earnings of 3.40 and $3.70 and CF of $5.10 and $5.55.
Jan 08, 2010.  When I last looked at this stock in Mar 2009, I got 2009 earnings of $2.57
2008.  This stock is doing very well. One concern is lack of Revenue growth for 2007 and 2008.
2007.  I was doing well up to Sept 2007.
2006.  Dividend rate is low, but increasing rapidly.  Sales are not increasing more than earnings.  Accural Ratio is much better.
2005: I am  still happy with this stock.  It seems to be leaverage, which is not good, but sales and Dividends and Earnings per share are increasing. Negatatives are: Accrual Ratio is high, debt is high and earnings
per share are increasing faster than sales.
2004: This stock is doing what I bought it for.  I am still happy with it.  However, I note current liability and current assets are close.  2004
2003: This stock is doing exactly what I bought it to do.  Good Dividend Growth and reasonable stock price growth. I am still happy with it.
In 2012 the company converted  Class B shares into Class A shares and Class A shares into Common Shares.  There are no longer multiple voting Shares
Class B shares have 16 votes each.  They are mostly owned by independent store owners.  Class B shares have about 8.9% of the vote.
Serge Ferland is the only director with Class B shares and he has just over 10,000 of the 630,000 outstanding
They have been increasing their dividends since 1995.
1993.  It entered the Toronto Stock Exchange
1986.  It entered the Montreal Stock Exchange
In 1980's Metro merged with Epiciers Unis Inc. and took on the name Metro-Richelieu Inc. (dropping the "Groupe" from its name)
1975.  Metro merged with the Marché Richelieu grocery chain in 1975 to become Groupe Metro-Richelieu Inc in 1976.
1972 Name change to Metro-Ltée
1963 Name change to Metro-Lasalle
1952.  Name change to Épiceries Lasalle Groceteria
1947.  They were founded in Verdun Quebec.  They are head quartered in Montreal, Quebec. Magasins Lasalle Stores Ltée.
In 2015 the 2016 Revenue estimate was $12,578M.  The revenue came in at 12,788M.  In 2016 the 2017 estimate was $13,175M and Revenue came in at $13,175M.
In 2017 the 2018 estimates was $14,531M and Revenues came in at $13,383
Sector:
Consumer Staple
What should this stock accomplish?
Since this is a consumer staple stock, it should have stability to your portfolio.  You should expect low dividends and good increase.  You would buy for increasing dividends and capital gains.
Would I buy this company and Why.
I think that this is a solid dividend growth company and should be considered when looking at Consumer Staple stocks.
Why am I following this stock.
I was following this stock before I bought it because it was on Mike Higgs' Canadian Dividend Growth stock list and on the other dividend lists that I was following.
Why I bought this stock.
I bought this stock first at the end of 2001 because it is a good time to purchase as market is relatively low and Metro was on my hit list.  Metro's P/E is relatively low for this stock.
I brought this stock in 2004 as I was looking for something I already own, that has increasing dividends and reasonable P/E for stock at this time.
By 2009, Metro stock was over 10% of my portfolio because it had grown so strong, so I sold some to reduce the percentage of it in my portfolio.
Dividends
Dividends are paid between cycle 2 and 3.  Generally, they are paid in November, March, June, and September and each year.  Dividends are declared in one month for shareholders of record in the following month and then paid in the next month.
For example, The dividend declared on January 28, 2013 is for shareholders of record of February 19, 2013 and is payable on March 15, 2013.
Dividend Policy
The Company has a policy of paying dividends representing 20 to 30% of its net earnings from the previous year before extraordinary items.
Misson Statement or closes thing I can find.
Metro inc. employs in Quebec and Ontario over 65,000 people, whose mission is to satisfy their customers every day and earn their long-term loyalty.
How they make their money
Metro is the third-largest grocery retailer in Canada (behind Loblaw and Sobeys) and also owns the top pharmacy chain in Quebec, Jean Coutu, following the 2018 acquisition.
The firm also acts as a wholesaler and distributor to serve smaller, neighborhood grocery stores.  Metro's operations are concentrated in Quebec and Ontario, with no presence in western Canada.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Copyright © 2008 Website of SPBrunner. All rights reserved.
Shares; '%, Value $M	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M	Shares	%, Val $M			Shares	%, Val $M			Change
Date	2016	Dec 30	2017	Dec 29	2018	Dec 28	2019	Dec 26	2020	Dec 25	2021	Dec 24	2022	Dec 24	2023			Dec 28	2024
La Flèche, Eric Richer	0.11%	0.256	0.10%	0.266	0.10%	0.266	0.11%	0.271	0.11%	0.271	0.11%	0.274	0.12%	0.274	0.12%			0.281	0.13%			2.48%
CEO - Shares - Amount	$10.804		$10.277		$15.495		$17.023		$17.283		$18.711		$19.343		$23.442				$25.332
Options - percentage	0.68%	1.231	0.48%	1.340	0.53%	0.923	0.37%	1.136	0.47%	1.170	0.49%	1.023	0.45%	1.175	0.53%			1.020	0.46%		exclude Sub.Vot. Shares A '17	-13.18%
Options - amount	$66.723		$49.450		$78.169		$58.981		$72.569		$80.921		$72.141		$100.449				$91.962		Do not know what they are
Thibault, François	0.01%	0.018	0.01%	0.022	0.01%	0.025	0.01%	0.028	0.01%	0.028	0.01%	0.028	0.01%	0.034	0.02%			0.034	0.02%			0.00%
CFO - Shares - Amount	$0.495		$0.716		$1.300		$1.610		$1.797		$1.945		$1.984		$2.920				$3.079
Options - percentage	0.09%	0.225	0.09%	0.220	0.09%	0.188	0.08%	0.163	0.07%	0.204	0.09%	0.175	0.08%	0.171	0.08%			0.148	0.07%			-13.73%
Options - amount	$8.922		$9.029		$12.842		$12.030		$10.399		$14.086		$12.328		$14.653				$13.330
Coutu, Jean-Michel												0.002	0.00%	0.001	0.00%			0.003	0.00%			106.31%
Officer - Shares - Amount													$0.108		$0.121				$0.262
Options - percentage												0.051	0.02%	0.088	0.04%			0.107	0.05%			21.93%
Options - amount													$3.601		$7.489				$9.629
Bich, Geneviève	0.00%	0.005	0.00%	0.007	0.00%	0.007	0.00%	0.013	0.01%	0.015	0.01%	0.026	0.01%	0.027	0.01%			0.032	0.01%		Vice President,	18.38%
Officer - Shares - Amount	$0.108		$0.194		$0.387		$0.433		$0.861		$1.039		$1.868		$2.308				$2.881		Human Resources
Options - percentage	0.02%	0.061	0.02%	0.069	0.03%	0.082	0.03%	0.069	0.03%	0.079	0.03%	0.064	0.03%	0.071	0.03%			0.061	0.03%			-14.02%
Options - amount	$2.385		$2.468		$4.029		$5.260		$4.413		$5.444		$4.503		$6.093				$5.524
Coyles, Stephenie												0.003	0.00%	0.003	0.00%			0.003	0.00%			0.00%
Director - Shares - Amount													$0.226		$0.274				$0.288
Options - percentage												0.018	0.01%	0.020	0.01%			0.021	0.01%			5.47%
Options - amount													$1.283		$1.673				$1.861
Bertrand, Maryse						0.026	0.01%	0.026	0.01%	0.026	0.01%	0.026	0.01%	0.026	0.01%			0.026	0.01%			0.00%
Director - Shares - Amount							$1.662		$1.662		$1.799		$1.835		$2.224				$2.345
Options - percentage						0.008	0.00%	0.009	0.00%	0.011	0.00%	0.013	0.01%	0.015	0.01%			0.017	0.01%			10.27%
Options - amount							$0.526		$0.607		$0.789		$0.926		$1.292				$1.503
Goodman, Russell Andrew												0.024	0.01%	0.024	0.01%						Ceased insider Jan 2024
Director - Shares - Amount													$1.714		$2.077
Options - percentage												0.016	0.01%	0.017	0.01%
Options - amount													$1.100		$1.457
Guay, Marc														0.004	0.00%			0.004	0.00%			0.00%
Director - Shares - Amount															$0.360				$0.380
Options - percentage														0.017	0.01%			0.019	0.01%			12.02%
Options - amount															$1.457				$1.721
Boivin, Pierre								0.005	0.00%	0.005	0.00%	0.005	0.00%	0.005	0.00%			0.005	0.00%		File Last Dec 2020	1.66%
Chairman - Shares - Amt									$0.323		$0.355		$0.368		$0.453				$0.486
Options - percentage								0.002	0.00%	0.006	0.00%	0.011	0.00%	0.015	0.01%			0.018	0.01%		exclude Sub.Vot. Shares A '17	17.57%
Options - amount									$0.140		$0.434		$0.744		$1.301				$1.613
Raymont, Real	0.02%	0.054	0.02%	0.054	0.02%	0.054	0.02%	0.054	0.02%	0.054	0.02%
Chairman - Shares - Amt	$2.317		$2.170		$3.150		$3.450		$3.450		$3.735										Chairman in 2014
Options - percentage	0.02%	0.034	0.01%	0.038	0.02%	0.039	0.02%	0.061	0.03%	0.042	0.02%
Options - amount	$2.066		$1.348		$2.237		$2.503		$3.901		$2.910
Pelletier, Guy																					Dated 2005
10% Holder
Increase in O/S Shares	0.31%	0.641	0.28%	0.503	0.20%	1.112	0.44%	0.265	0.11%	0.446	0.18%	0.538	0.23%	0.190	0.08%			0.433	0.19%
due to SO	$31.441		$27.505		$20.211		$64.863		$16.931		$28.495		$37.213		$13.403				$37.017
Book Value	$12.400		$12.900		$10.400		$28.000		$8.200		$14.200		$23.500		$8.800				$15.400
Insider Buying	-$0.345		$0.000		-$0.046		$0.000		-$0.419		-$0.132		$0.000		-$0.223				-$0.090
Insider Selling	$4.433		$16.198		$12.910		$39.883		$6.937		$18.893		-$28.108		$5,126.191				$26.103		Not taking up options
Net Insider Selling	$4.088		$16.198		$12.864		$39.883		$6.518		$18.761		-$28.108		$5,125.968				$26.013
% of Market Cap	0.04%		0.16%		0.09%		0.25%		0.04%		0.11%		-0.17%		26.92%				0.13%
Directors		13		14		15		13		12		12		12				12
Women	36%	5	38%	5	36%	5	33%	4	31%	3	25%	4	33%	4	33%			5	42%
Minorities	0%	0	0%	0	0%	0	0%	0	0%	0	0%	1	8%	1	8%			1	8%
Institutions/Holdings	45.71%	257	50.84%	248	50.98%	20	43.58%	20	33.50%	20	31.21%	20	33.13%	20	28.41%			20	29.45%
Total Shares Held	46.69%	115.776	45.18%	130.648	50.98%	110.697	43.20%	82.822	34.03%	75.484	31.86%	77.971	34.06%	65.028	29.20%			65.377	29.36%
Increase/Decrease	2.90%	12.759	12.39%	1.404	1.09%	-2.319	-2.05%	-1.976	-2.33%	-3.797	-4.79%	2.828	3.76%	-0.295	-0.45%			-0.176	-0.27%
Starting No. of Shares		103.017		129.244		113.016	Top 20 MS	84.798	Top 20 MS	79.280	Top 20 MS	75.142	Top 20 MS	65.323	Top 20 MS			65.552	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock