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.														12/31/26	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 2026	<----
Metro Inc					TSX:	MRU	OTC:	MTRAF	https://corpo.metro.ca/en/home.html			Fiscal Yr:	Sept 30	from Dec 25
Year	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	9/28/28		Value	Description	#Y	Item	Total G
Accounting Rules	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS	IFRS					Accounting Rules
Split Date			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	$17,636.4					79.72%	<-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%	3.50%					4.08%	<-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					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	$2,287.5					47.34%	<-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%	4.02%					3.42%	<-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	0.10					0.11	<-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	$19,923.9					75.29%	<-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%	3.56%					4.21%	<-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	0.91					0.91	<-Median->	10	Ratio
														$22,160	<-12 mths	0.70%
Revenue*	$11,403	$11,590	$12,224	$12,788	$13,175	$13,383	$16,768	$17,998	$18,283	$18,889	$20,725	$21,220	$22,007	$22,681	$23,398			80.03%	<-Total Growth	10	Revenue
Increase	-5.06%	1.65%	5.46%	4.61%	3.03%	1.58%	25.29%	7.34%	1.59%	3.31%	9.72%	2.39%	3.71%	3.06%	3.16%			6.06%	<-IRR #YR->	10	Revenue	80.03%
5 year Running Average	$11,478	$11,557	$11,732	$12,003	$12,236	$12,632	$13,668	$14,822	$15,921	$17,064	$18,532	$19,423	$20,225	$21,104	$22,006			4.10%	<-IRR #YR->	5	Revenue	22.28%
Revenue per Share	$41.47	$45.59	$50.45	$54.53	$57.86	$52.23	$65.90	$71.76	$75.12	$79.72	$90.52	$95.28	$102.33	$105.47	$108.80			5.60%	<-IRR #YR->	10	5 yr Running Average	72.39%
Increase	0.7%	9.9%	10.7%	8.1%	6.1%	-9.7%	26.2%	8.9%	4.7%	6.1%	13.5%	5.3%	7.4%	3.1%	3.2%			6.41%	<-IRR #YR->	5	5 yr Running Average	36.45%
5 year Running Average	$38.15	$40.39	$43.28	$46.65	$49.98	$52.13	$56.19	$60.46	$64.57	$68.95	$76.60	$82.48	$88.60	$94.67	$100.48			7.33%	<-IRR #YR->	10	Revenue per Share	102.83%
P/S (Price/Sales) Med	0.53	0.49	0.62	0.77	0.74	0.80	0.74	0.80	0.79	0.84	0.81	0.80	0.93	0.91	0.00			7.36%	<-IRR #YR->	5	Revenue per Share	42.60%
P/S (Price/Sales) Close	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	0.94	0.91			7.43%	<-IRR #YR->	10	5 yr Running Average	104.70%
*Sales in M CDN $					P/S Med	20 yr	0.68	15 yr	0.77	10 yr	0.80	5 yr	0.81		17.51%	Diff M/C		7.94%	<-IRR #YR->	5	5 yr Running Average	46.55%
			-$12,224	$0	$0	$0	$0	$0	$0	$0	$0	$0	$22,007
								-$17,998	$0	$0	$0	$0	$22,007
			-$11,732	$0	$0	$0	$0	$0	$0	$0	$0	$0	$20,225
								-$14,822	$0	$0	$0	$0	$20,225
			-$50.45	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$102.33
								-$71.76	$0.00	$0.00	$0.00	$0.00	$102.33
			-$43.28	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$88.60
								-$60.46	$0.00	$0.00	$0.00	$0.00	$88.60
														$4.88	<-12 mths	2.31%
Adjusted Net Earnings CDN$	$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	$1,049.8					100.50%	<-Total Growth	10	AEPS
Return on Equity ROE	16.42%	17.27%	19.81%	21.87%	18.83%	10.74%	12.29%	14.52%	13.35%	13.96%	14.80%	13.86%	14.94%					13.96%	<-Median->	9	Return on Equity ROE
5Yr Median	15.94%	16.42%	17.27%	18.10%	18.83%	18.83%	18.83%	14.52%	13.35%	13.35%	13.96%	13.96%	13.96%					13.96%	<-Median->	9	5Yr Median
Basic	$1.62	$1.76	$2.10	$2.47	$2.40	$2.54	$2.87	$3.54	$3.47	$3.84	$4.33	$4.32	$4.80					127.97%	<-Total Growth	10	AEPS
Pre-Split 2015	$4.73	$5.13
AEPS* Dilued	$1.58	$1.71	$2.03	$2.39	$2.31	$2.52	$2.84	$3.27	$3.44	$3.82	$4.30	$4.30	$4.77	$5.24	$5.71	$6.13		134.98%	<-Total Growth	10	AEPS
Increase	3.96%	8.46%	18.71%	17.73%	-3.35%	9.09%	12.70%	15.14%	5.20%	11.05%	12.57%	0.00%	10.93%	9.85%	8.97%	7.36%		10	0	10	Years of Data, EPS P or N	100.00%
5 year Running Average	$1.33	$1.46	$1.62	$1.84	$2.00	$2.19	$2.42	$2.67	$2.88	$3.18	$3.53	$3.83	$4.13	$4.49	$4.86	$5.23		8.92%	<-IRR #YR->	10	AEPS	134.98%
AEPS Yield	7.31%	6.94%	5.64%	5.55%	5.38%	6.27%	4.87%	5.12%	5.56%	5.52%	6.10%	5.03%	5.10%	5.29%	5.77%	6.19%		7.84%	<-IRR #YR->	5	AEPS	45.87%
Payout Ratio	20.40%	22.42%	22.17%	22.46%	27.16%	27.88%	27.46%	26.76%	28.34%	28.14%	27.50%	30.41%	30.29%	28.24%	25.92%	24.14%		9.78%	<-IRR #YR->	10	5 yr Running Average	154.17%
5 year Running Average	18.35%	19.52%	20.35%	21.07%	22.92%	24.42%	25.43%	26.34%	27.52%	27.72%	27.64%	28.23%	28.94%	28.92%	28.47%	27.80%		9.13%	<-IRR #YR->	5	5 yr Running Average	54.76%
Price/AEPS Median	13.95	13.12	15.35	17.52	18.57	16.66	17.21	17.52	17.16	17.55	16.99	17.72	19.88	18.34	0.00	0.00		17.52	<-Median->	10	Price/AEPS Median
Price/AEPS High	15.85	14.41	18.53	20.01	20.38	17.97	20.61	19.65	18.96	19.21	18.27	20.17	22.63	19.24	0.00	0.00		19.83	<-Median->	10	Price/AEPS High
Price/AEPS Low	12.05	11.83	12.17	15.03	16.77	15.36	13.82	15.38	15.36	15.88	15.72	15.26	17.13	17.45	0.00	0.00		15.37	<-Median->	10	Price/AEPS Low
Price/AEPS Close	13.69	14.41	17.73	18.02	18.58	15.94	20.54	19.54	17.99	18.11	16.40	19.88	19.60	18.90	17.34	16.15		18.34	<-Median->	10	Price/AEPS Close
Trailing P/AEPS Close	14.23	15.63	21.05	21.22	17.95	17.39	23.15	22.50	18.93	20.11	18.47	19.88	21.74	20.76	18.90	17.34		19.99	<-Median->	10	Trailing P/AEPS Close
Median Values	Historical	in order	16.66	18.27	13.82	16.40	P/CF	5 Yrs	in order	17.55	19.21	15.72	18.11		7.67%	Diff M/C					DPR 75% to 95% best
* Adjusted diluted net Earnings
			-$2.03	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.77
								-$3.27	$0.00	$0.00	$0.00	$0.00	$4.77
			-$1.62	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.13
								-$2.67	$0.00	$0.00	$0.00	$0.00	$4.13
														$4.72	<-12 mths	1.94%						Yahoo Finance
Difference Basic and Diluted	-51.63%	0.78%	0.99%	0.83%	0.77%	0.56%	0.36%	0.32%	0.30%	0.57%	0.23%	0.48%	0.43%					0.46%	<-Median->	10	Difference Basic and Diluted
Pre-split 15	$7.52
With ADT Sale	$2.51
Pre-split 15	$4.92	$5.11
EPS Basic	$1.64	$1.70	$2.03	$2.41	$2.59	$7.20	$2.79	$3.15	$3.34	$3.53	$4.36	$4.13	$4.65					129.06%	<-Total Growth	10	EPS Basic
Pre-split 02
Pre-split 15	$7.46	$5.07
EPS Diluted*	$2.49	$1.69	$2.01	$2.39	$2.57	$7.16	$2.78	$3.14	$3.33	$3.51	$4.35	$4.11	$4.63	$4.70	$4.90			130.35%	<-Total Growth	10	EPS Diluted
Increase	54.13%	-32.04%	18.93%	18.91%	7.53%	178.60%	-61.17%	12.95%	6.05%	5.41%	23.93%	-5.52%	12.65%	1.51%	4.26%			10	0	10	Years of Data, EPS P or N	100.00%
Earnings Yield	11.5%	6.9%	5.6%	5.5%	6.0%	17.8%	4.8%	4.9%	5.4%	5.1%	6.2%	4.8%	5.0%	4.7%	4.9%			8.70%	<-IRR #YR->	10	Earnings per Share	130.35%
5 year Running Average	$1.52	$1.65	$1.81	$2.04	$2.23	$3.16	$3.38	$3.61	$3.80	$3.98	$3.42	$3.69	$3.99	$4.26	$4.54			8.08%	<-IRR #YR->	5	Earnings per Share	47.45%
10 year Running Average	$1.12	$1.23	$1.37	$1.54	$1.71	$2.34	$2.52	$2.71	$2.92	$3.11	$3.29	$3.54	$3.80	$4.03	$4.26			8.22%	<-IRR #YR->	10	5 yr Running Average	120.38%
* Diluted ESP per share									E/P	10 Yrs	5.23%	5Yrs	5.07%					2.01%	<-IRR #YR->	5	5 yr Running Average	10.48%
			-$2.01	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4.63
								-$3.14	$0.00	$0.00	$0.00	$0.00	$4.63
			-$1.81	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3.99
								-$3.61	$0.00	$0.00	$0.00	$0.00	$3.99
Dividend*														$1.62	$1.77				Estimates		Dividend*
Increase														12.11%	9.26%				Estimates		Increase
Payout Ratio EPS														34.47%	36.12%				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	$0.97	$1.15	$0.45
Dividend*	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$1.45	$1.48	$1.48	$1.48		221.04%	<-Total Growth	10	Dividends
Increase	18.40%	19.17%	17.42%	19.24%	16.92%	11.95%	11.03%	12.18%	11.43%	10.26%	10.00%	10.57%	10.52%	2.42%	0.00%	0.00%		30	0	30	Years of data, Count P, N	100.00%
Average Increases 5 Year Running	14.6%	16.5%	15.9%	17.3%	18.2%	16.9%	15.3%	14.3%	12.7%	11.4%	11.0%	10.9%	10.6%	8.8%	6.7%	4.7%		13.48%	<-Median->	10	Average Incr 5 Year Running
Dividends 5 Yr Running	$0.25	$0.29	$0.33	$0.39	$0.46	$0.54	$0.62	$0.70	$0.79	$0.88	$0.98	$1.08	$1.20	$1.30	$1.38	$1.44		258.72%	<-Total Growth	10	Dividends 5 Yr Running
Yield H/L Price	1.46%	1.71%	1.44%	1.28%	1.46%	1.67%	1.60%	1.53%	1.65%	1.60%	1.62%	1.72%	1.52%	1.54%				1.60%	<-Median->	10	Yield H/L Price	Item
Yield on High  Price	1.29%	1.56%	1.20%	1.12%	1.33%	1.55%	1.33%	1.36%	1.49%	1.46%	1.51%	1.51%	1.34%	1.47%				1.41%	<-Median->	10	Yield on High  Price	EPS
Yield on Low Price	1.69%	1.90%	1.82%	1.49%	1.62%	1.82%	1.99%	1.74%	1.85%	1.77%	1.75%	1.99%	1.77%	1.62%				1.77%	<-Median->	10	Yield on Low Price	AEPS
Yield on Close Price	1.49%	1.56%	1.25%	1.25%	1.46%	1.75%	1.34%	1.37%	1.58%	1.55%	1.68%	1.53%	1.55%	1.49%	1.49%	1.49%		1.54%	<-Median->	10	Yield on Close Price	CFPS
Payout Ratio	12.94%	22.68%	22.39%	22.46%	24.42%	9.81%	28.06%	27.87%	29.28%	30.63%	27.18%	31.81%	31.21%	31.49%	30.20%	#DIV/0!		27.96%	<-Median->	10	DPR EPS	FCF
DPR EPS 5 Yr Running	16.14%	17.39%	18.45%	19.27%	20.81%	17.07%	18.31%	19.52%	20.86%	22.13%	28.57%	29.37%	30.03%	30.47%	30.39%	#DIV/0!		20.84%	<-Median->	10	DPR EPS 5 Yr Running
Payout Ratio CF	15.60%	22.54%	16.08%	17.79%	20.52%	23.99%	28.86%	14.89%	14.99%	17.43%	17.32%	17.33%	18.02%	19.9%	18.7%	17.7%		17.61%	<-Median->	10	DPR CF
DPR CF 5 Yr Running	13.58%	15.65%	16.32%	17.15%	18.36%	20.00%	21.35%	20.03%	18.79%	18.23%	17.40%	16.45%	17.07%	18.03%	18.27%	18.31%		18.29%	<-Median->	10	DPR CF 5 Yr Running
Payout Ratio CF NC	10.90%	12.22%	12.56%	13.62%	14.87%	17.02%	14.96%	12.89%	13.57%	13.89%	13.55%	14.48%	14.52%	19.9%	18.7%	17.7%		14.18%	<-Median->	10	DPR CF WC
DPR CF WC 5 Yr Running	11.24%	11.50%	11.74%	12.06%	13.01%	14.21%	14.69%	14.50%	14.38%	14.19%	13.71%	13.72%	14.04%	15.13%	16.02%	16.85%		14.11%	<-Median->	10	DPR CF WC 5 Yr Running
Median Values	10 Yr Med	10 Yr Cl	1.60%	1.54%	5 Yr Med	5 Yr Cl	1.62%	1.55%	5 Yr Med	Payout	30.63%	17.33%	13.89%					10.55%	<-IRR #YR->	5	Dividends	65.14%
* Dividends per share	10 Yr Med	and Cur.	-6.55%	-2.79%	5 Yr Med	and Cur.	-7.63%	-3.82%	Last Div Inc --->		$0.3350	$0.3700	10.45%					12.37%	<-IRR #YR->	10	Dividends	221.04%
Dividends Growth 15																		13.51%	<-IRR #YR->	15	Dividends	569.08%
Dividends Growth 20																		12.87%	<-IRR #YR->	20	Dividends	1025.97%
Dividends Growth 25																		14.56%	<-IRR #YR->	25	Dividends	1535.85%
Dividends Growth 30																		18.03%	<-IRR #YR->	30	Dividends
Dividends Growth 5								-$0.88	$0.00	$0.00	$0.00	$0.00	$1.45								Dividends Growth 5
Dividends Growth 10			-$0.45	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1.45								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	$1.45								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	$1.45								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	$1.45								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	$1.45								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	1.52%	Close Div	1.43%								Historical Dividends
High/Ave/Median Values	Curr diff	Exp.	-24.88%		64.26%	Exp.	-24.88%		31.12%	Exp.	-1.66%	Cheap	4.17%								High/Ave/Median
Future Dividend Yield					Div Yield	2.47%	earning in	5	Years	at IRR of	10.55%	Div Inc.	65.14%								Future Dividend Yield	Div Yd
Future Dividend Yield					Div Yield	4.08%	earning in	10	Years	at IRR of	10.55%	Div Inc.	172.72%								Future Dividend Yield	2.47%
Future Dividend Yield					Div Yield	6.73%	earning in	15	Years	at IRR of	10.55%	Div Inc.	350.38%								Future Dividend Yield	4.08%
Future Dividend Yield					Div Yield	11.12%	earning in	20	Years	at IRR of	10.55%	Div Inc.	643.77%								Future Dividend Yield	6.73%
																						11.12%
Future Dividend Paid					Div Paid	$2.44	earning in	5	Years	at IRR of	10.55%	Div Inc.	65.14%								Future Dividend Paid
Future Dividend Paid					Div Paid	$4.04	earning in	10	Years	at IRR of	10.55%	Div Inc.	172.72%								Future Dividend Paid
Future Dividend Paid					Div Paid	$6.67	earning in	15	Years	at IRR of	10.55%	Div Inc.	350.38%								Future Dividend Paid
					Div Paid	$11.01	earning in	20	Years	at IRR of	10.55%	Div Inc.	643.77%
Dividend Covering Cost					Total Div	$9.14	over	5	Years	at IRR of	10.55%	Div Cov.	9.23%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$21.78	over	10	Years	at IRR of	10.55%	Div Cov.	22.00%								Dividend Covering Cost
Dividend Covering Cost					Total Div	$42.66	over	15	Years	at IRR of	10.55%	Div Cov.	43.08%								Dividend Covering Cost
					Total Div	$77.14	over	20	Years	at IRR of	10.55%	Div Cov.	77.91%
I am earning GC					Div Gr	1206.27%	8/10/04	# yrs ->	22	2004	$5.89	Cap Gain	1580.98%								I am earning GC
I am earning Div					org yield	1.92%	12/31/14	Trading	Div G Yrly	28.04%	Div start	$0.11	-1.92%	25.13%							I am earning Div
Yield if held 5 years	3.41%	3.42%	3.37%	3.51%	3.61%	3.19%	3.48%	2.81%	2.33%	2.51%	2.82%	2.67%	2.52%	2.51%	2.21%	2.03%		2.81%	<-Median->	10	Paid Median Price	Div Yd
Yield if held 10 years	5.37%	5.75%	5.00%	5.07%	5.07%	7.44%	6.95%	6.54%	6.39%	6.19%	5.38%	5.83%	4.64%	3.53%	3.45%	3.52%		6.01%	<-Median->	10	Paid Median Price	2.52%
Yield if held 15 years	10.43%	11.37%	15.25%	11.55%	9.59%	11.72%	11.71%	9.72%	9.20%	8.69%	12.52%	11.65%	10.80%	9.69%	8.52%	6.73%		11.18%	<-Median->	10	Paid Median Price	4.64%
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%	16.06%	13.97%	11.96%	15.67%		21.89%	<-Median->	10	Paid Median Price	10.80%
Yield if held 25 years							83.13%	70.85%	63.59%	49.05%	38.35%	38.78%	48.96%	31.86%	22.61%	24.69%		49.05%	<-Median->	7	Paid Median Price	16.06%
Yield if held 30 years												139.34%	117.00%	96.52%	67.53%	48.00%		128.17%	<-Median->	2	Paid Median Price
Cost covered if held 5 years	13.03%	12.78%	12.47%	12.86%	13.36%	12.28%	13.80%	11.30%	9.46%	10.27%	11.64%	11.08%	10.45%	10.99%	10.29%	9.84%		11.47%	<-Median->	10	Paid Median Price
Cost covered if held 10 years	32.01%	32.93%	27.95%	27.50%	27.41%	41.62%	40.38%	38.80%	38.79%	38.74%	34.50%	37.94%	30.50%	24.95%	26.35%	28.77%		38.34%	<-Median->	10	Paid Median Price
Cost covered if held 15 years	72.14%	76.10%	100.54%	74.21%	61.18%	77.06%	79.41%	67.08%	64.89%	63.04%	93.38%	88.65%	83.55%	81.29%	78.45%	67.20%		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%	133.58%	126.15%	118.78%	169.54%		160.21%	<-Median->	10	Paid Median Price
Cost covered if held 25 years							617.26%	539.02%	496.54%	395.30%	318.22%	328.55%	422.62%	299.18%	233.87%	278.62%		422.62%	<-Median->	7	Paid Median Price
Cost covered if held 30 years												1194.34%	1023.64%	919.80%	709.90%	551.50%		1108.99%	<-Median->	2	Paid Median Price
																				Yr	Item	Tot. Growth
Revenue Growth								$17,998	$18,283	$18,889	$20,725	$21,220	$22,007	$22,160	<-12 mths	0.70%		22.28%	<-Total Growth	5	Revenue Growth	22.28%
AEPS Growth								$3.27	$3.44	$3.82	$4.30	$4.30	$4.77	$4.88	<-12 mths	2.31%		45.87%	<-Total Growth	5	AEPS Growth	45.87%
Net Income Growth								$795.2	$823.0	$846.1	$1,014.8	$928.8	$1,017.0	$1,048	<-12 mths	3.04%		27.89%	<-Total Growth	5	Net Income Growth	27.89%
Cash Flow Growth								$1,474	$1,583	$1,461	$1,564	$1,680	$1,725					17.01%	<-Total Growth	5	Cash Flow Growth	17.01%
Dividend Growth								$0.88	$0.98	$1.08	$1.18	$1.31	$1.45	$1.48	<-12 mths	2.42%		65.14%	<-Total Growth	5	Dividend Growth	65.14%
Stock Price Growth								$63.89	$61.89	$69.17	$70.54	$85.49	$93.47	$99.01	<-12 mths	5.93%		46.30%	<-Total Growth	5	Stock Price Growth	46.30%
Revenue Growth			$12,224	$12,788	$13,175	$13,383	$16,768	$17,998	$18,283	$18,889	$20,725	$21,220	$22,007	$22,681	<-this year	3.06%		80.03%	<-Total Growth	10	Revenue Growth	80.03%
AEPS Growth			$2.03	$2.39	$2.31	$2.52	$2.84	$3.27	$3.44	$3.82	$4.30	$4.30	$4.77	$5.24	<-this year	9.85%		134.98%	<-Total Growth	10	AEPS Growth	134.98%
Net Income Growth			$506.1	$571.5	$591.7	$1,716.5	$711.8	$795.2	$823.0	$846.1	$1,014.8	$928.8	$1,017.0	$1,024	<-this year	0.69%		100.95%	<-Total Growth	10	Net Income Growth	100.95%
Cash Flow Growth			$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	$1,724.9	$1,600	<-this year	-7.24%		154.30%	<-Total Growth	10	Cash Flow Growth	154.30%
Dividend Growth			$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$1.45	$1.62	<-this year	12.11%		221.04%	<-Total Growth	10	Dividend Growth	221.04%
Stock Price Growth			$36.00	$43.07	$42.91	$40.18	$58.33	$63.89	$61.89	$69.17	$70.54	$85.49	$93.47	$94.64	<-this year	1.25%		159.64%	<-Total Growth	10	Stock Price Growth	159.64%
Dividends on Shares	$207.15	$246.87	$289.86	$345.63	$404.11	$452.41	$502.32	$563.50	$627.90	$692.30	$761.53	$842.03	$930.58	$953.12	$953.12	$953.12		$8,141.41	Total Divs	30	Total Dividends	12/31/95
Paid	$13,931.87	$20,028.40	$24,948.56	$25,863.04	$25,921.00	$30,486.96	$34,511.96	$36,579.20	$43,354.08	$48,280.68	$44,171.96	$58,481.64	$63,620.76	$63,762.44	$63,762.44	$63,762.44		$63,620.76	Worth	30	Worth	$1.55
Total																		$71,762.17
Dividends on Shares				$13.95	$16.32	$18.27	$20.28	$22.75	$25.35	$27.95	$30.75	$34.00	$37.57	$38.48	$38.48	$38.48		$247.17	No of Years	10	Total Dividends	12/31/15
Paid			$1,007.24	$1,044.16	$1,046.50	$1,230.84	$1,393.34	$1,476.80	$1,750.32	$1,949.22	$1,783.34	$2,361.06	$2,568.54	$2,574.26	$2,574.26	$2,574.26		$2,568.54	No of Years	10	Worth	$38.74
Total																		$2,815.71
Graham Price AEPS	$19.03	$20.10	$22.32	$24.79	$25.78	$35.33	$38.67	$42.45	$45.11	$48.95	$53.61	$55.23	$59.22	$62.09	$64.81	$67.16		165.28%	<-Total Growth	10	Graham Price AEPS
Price/GP Ratio Med	1.16	1.12	1.40	1.69	1.66	1.19	1.26	1.35	1.31	1.37	1.36	1.38	1.60	1.55				1.37	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.31	1.23	1.69	1.93	1.83	1.28	1.51	1.51	1.45	1.50	1.47	1.57	1.82	1.62				1.51	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	1.00	1.01	1.11	1.45	1.50	1.10	1.01	1.18	1.17	1.24	1.26	1.19	1.38	1.47				1.21	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	1.13	1.23	1.61	1.74	1.66	1.14	1.51	1.51	1.37	1.41	1.32	1.55	1.58	1.59				1.51	<-Median->	10	Price/GP Ratio
Prem/Disc Close	13.41%	22.64%	61.27%	73.72%	66.47%	13.71%	50.83%	50.51%	37.19%	41.31%	31.58%	54.79%	57.84%	59.46%	52.76%	47.43%		50.67%	<-Median->	10	Graham Price
Graham Price EPS	$23.90	$19.98	$22.21	$24.79	$27.19	$59.56	$38.26	$41.60	$44.39	$46.92	$53.92	$54.00	$58.34	$58.80	$60.04	$0.00		162.65%	<-Total Growth	10	Graham Price EPS
Price/GP Ratio Med	0.92	1.12	1.40	1.69	1.58	0.71	1.28	1.38	1.33	1.43	1.36	1.41	1.63	1.63				1.39	<-Median->	10	Price/GP Ratio
Price/GP Ratio High	1.05	1.23	1.69	1.93	1.73	0.76	1.53	1.54	1.47	1.56	1.46	1.61	1.85	1.71				1.55	<-Median->	10	Price/GP Ratio
Price/GP Ratio Low	0.79	1.01	1.11	1.45	1.42	0.65	1.03	1.21	1.19	1.29	1.25	1.22	1.40	1.55				1.23	<-Median->	10	Price/GP Ratio
Price/GP Ratio Close	0.90	1.23	1.62	1.74	1.58	0.67	1.52	1.54	1.39	1.47	1.31	1.58	1.60	1.68	1.65	#DIV/0!		1.53	<-Median->	10	Price/GP Ratio
Prem/Disc Close	-9.69%	23.37%	62.07%	73.72%	57.82%	-32.54%	52.45%	53.59%	39.44%	47.42%	30.82%	58.32%	60.21%	68.37%	64.90%	#DIV/0!		53.02%	<-Median->	10	Graham Price
Month, Year	Dec-13	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		35.00	<Count Years>	35	Month, Year
Pre-split 15	$64.90	$93.30
Price Close	$21.63	$31.10	$38.74	$40.16	$40.25	$47.34	$53.59	$56.80	$67.32	$74.97	$68.59	$90.81	$98.79	$99.01	$99.01	$99.01		155.01%	<-Total Growth	10	Stock Price
Increase	2.48%	43.76%	24.57%	3.67%	0.22%	17.61%	13.20%	5.99%	18.52%	11.36%	-8.51%	32.40%	8.79%	0.22%	0.00%	0.00%		23.28	<-Median->	10	CAPE (10 Yr P/E)
P/E	8.70	18.40	19.27	16.80	15.66	6.61	19.28	18.09	20.22	21.36	15.77	22.09	21.34	21.07	20.21	#DIV/0!		11.71%	<-IRR #YR->	5	Stock Price	73.93%
Trailer P/E	13.41	12.51	22.92	19.98	16.84	18.42	7.48	20.43	21.44	22.51	19.54	20.88	24.04	21.38	21.07	20.21		9.81%	<-IRR #YR->	10	Stock Price	155.01%
CAPE (10 Yr P/E)	19.29	25.22	28.28	26.14	23.48	20.19	21.30	20.97	23.08	24.13	20.83	25.69	26.02	24.58	23.24	#DIV/0!		13.38%	<-IRR #YR->	5	Price & Dividend	93.98%
Median 10, 5 Yrs		D.  per yr	1.54%	1.67%	% Tot Ret	13.53%	12.51%	T P/E	20.21	21.44	P/E:	18.68	21.34					11.35%	<-IRR #YR->	10	Price & Dividend	180.71%
Price 15		D.  per yr	1.78%		% Tot Ret	11.76%						CAPE Diff	5.59%					13.36%	<-IRR #YR->	15	Stock Price	555.69%
Price  20		D.  per yr	1.54%		% Tot Ret	11.31%												12.04%	<-IRR #YR->	20	Stock Price	871.70%
Price  25		D.  per yr	1.92%		% Tot Ret	11.78%												14.38%	<-IRR #YR->	25	Stock Price	2777.38%
Price  30		D.  per yr	1.94%		% Tot Ret	11.54%												14.85%	<-IRR #YR->	30	Stock Price	6259.87%
Price  35		D.  per yr	2.78%		% Tot Ret	13.07%												18.50%	<-IRR #YR->	35	Stock Price
Price & Dividend 15																		15.14%	<-IRR #YR->	15	Price & Dividend	621.77%
Price & Dividend 20																		13.58%	<-IRR #YR->	20	Price & Dividend	991.22%
Price & Dividend 25																		16.30%	<-IRR #YR->	25	Price & Dividend	3140.71%
Price & Dividend 30																		16.78%	<-IRR #YR->	30	Price & Dividend	7074.37%
Price & Dividend 35																		21.28%	<-IRR #YR->	35	Price & Dividend
Price  5								-$56.80	$0.00	$0.00	$0.00	$0.00	$98.79								Price  5
Price 10			-$38.74	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$98.79								Price 10
Price & Dividend 5								-$56.80	$0.98	$1.08	$1.18	$1.31	$100.24								Price & Dividend 5
Price & Dividend 10			-$38.74	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$100.24								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	$98.79								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	$98.79								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	$98.79								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	$98.79								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	$98.79								Price  35
Price & Dividend 15	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$100.24								Price & Dividend 15
Price & Dividend 20	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$100.24								Price & Dividend 20
Price & Dividend 25	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$100.24								Price & Dividend 25
Price & Dividend 30	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$100.24								Price & Dividend 30
Price & Dividend 35	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$100.24								Price & Dividend 35
Month, Year	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	Sep-28		35.00	<Count Years>	35	Month, Year
Pre-split 02
Pre-split 15	$64.74	$73.94
Price Close	$21.58	$24.65	$36.00	$43.07	$42.91	$40.18	$58.33	$63.89	$61.89	$69.17	$70.54	$85.49	$93.47	$99.01	$99.01	$99.01		159.64%	<-Total Growth	10	Stock Price
Increase	10.86%	14.21%	46.06%	19.64%	-0.37%	-6.36%	45.17%	9.53%	-3.13%	11.76%	1.98%	21.19%	9.33%	5.93%	0.00%	0.00%		23.39	<-Median->	10	CAPE (10 Yr P/E)
P/E	8.68	14.58	17.91	18.02	16.70	5.61	20.98	20.35	18.59	19.71	16.22	20.80	20.19	21.07	20.21	#DIV/0!		7.91%	<-IRR #YR->	5	Stock Price	46.30%
Trailer P/E	13.38	9.91	21.30	21.43	17.95	15.63	8.15	22.98	19.71	20.77	20.10	19.65	22.74	21.38	21.07	20.21		10.01%	<-IRR #YR->	10	Stock Price	159.64%
CAPE (10 Yr P/E)	19.24	19.99	26.28	28.03	25.03	17.14	23.18	23.59	21.22	22.27	21.42	24.18	24.62	24.58	23.24	#DIV/0!		9.50%	<-IRR #YR->	5	Price & Dividend	64.13%
Median 10, 5 Yrs		D.  per yr	1.64%	1.59%	% Tot Ret	14.07%	16.77%	T P/E	19.90	20.10	P/E:	19.15	19.71					11.65%	<-IRR #YR->	10	Price & Dividend	187.30%
Price 15		D.  per yr	1.83%		% Tot Ret	12.37%						CAPE Diff	5.10%					12.95%	<-IRR #YR->	15	Stock Price	521.06%
Price  20		D.  per yr	1.49%		% Tot Ret	11.83%												11.14%	<-IRR #YR->	20	Stock Price	726.19%
Price  25		D.  per yr	2.04%		% Tot Ret	12.40%												14.43%	<-IRR #YR->	25	Stock Price	2805.80%
Price  30		D.  per yr	2.01%		% Tot Ret	12.01%												14.71%	<-IRR #YR->	30	Stock Price	6045.30%
Price  35		D.  per yr	2.91%		% Tot Ret	13.63%												18.44%	<-IRR #YR->	35	Stock Price
Price & Dividend 15																		14.77%	<-IRR #YR->	15	Price & Dividend	587.22%
Price & Dividend 20																		12.63%	<-IRR #YR->	20	Price & Dividend	833.59%
Price & Dividend 25																		16.47%	<-IRR #YR->	25	Price & Dividend	3195.11%
Price & Dividend 30																		16.72%	<-IRR #YR->	30	Price & Dividend	6877.12%
Price & Dividend 35																		21.35%	<-IRR #YR->	35	Stock Price
Price  5								-$63.89	$0.00	$0.00	$0.00	$0.00	$93.47								Price  5
Price 10			-$36.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$93.47								Price 10
Price & Dividend 5								-$63.89	$0.98	$1.08	$1.18	$1.31	$94.92								Price & Dividend 5
Price & Dividend 10			-$36.00	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$94.92								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	$93.47								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	$93.47								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	$93.47								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	$93.47								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	$93.47								Price  35
Price & Dividend 15	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$94.92								Price & Dividend 15
Price & Dividend 20	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$94.92								Price & Dividend 20
Price & Dividend 25	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$94.92								Price & Dividend 25
Price & Dividend 30	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$94.92								Price & Dividend 30
Price & Dividend 35	$0.32	$0.38	$0.45	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$94.92								Price & Dividend 35
Price Median H/L	$21.99	$22.44	$31.17	$41.88	$42.90	$42.00	$48.89	$57.28	$59.03	$67.04	$73.07	$76.19	$94.84	$96.12				204.30%	<-Total Growth	10	Stock Price
Increase	26.67%	2.02%	38.90%	34.38%	2.44%	-2.11%	16.41%	17.16%	3.06%	13.56%	9.00%	4.27%	24.47%	1.35%				11.77%	<-IRR #YR->	10	Stock Price	204.30%
P/E	8.84	13.28	15.50	17.52	16.69	5.87	17.58	18.24	17.73	19.10	16.80	18.54	20.48	20.45				10.61%	<-IRR #YR->	5	Stock Price	65.58%
Trailer P/E	13.63	9.02	18.44	20.84	17.95	16.34	6.83	20.60	18.80	20.13	20.82	17.51	23.07	20.76				13.54%	<-IRR #YR->	10	Price & Dividend	236.25%
P/E on Run. 5 yr Ave	14.43	13.60	17.23	20.55	19.24	13.27	14.45	15.87	15.55	16.83	21.35	20.66	23.79	22.56				12.30%	<-IRR #YR->	5	Price & Dividend	85.47%
P/E on Run. 10 yr Ave	19.61	18.20	22.75	27.26	25.02	17.91	19.43	21.15	20.24	21.58	22.19	21.55	24.98	23.86				13.34	P/E Ratio		Historical Median
Median 10, 5 Yrs		D.  per yr	1.77%	1.69%	% Tot Ret	13.04%	13.75%	T P/E	19.46	20.13	P/E:	17.66	18.54						Count	31	Years of data
			-$31.17	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$94.84
								-$57.28	$0.00	$0.00	$0.00	$0.00	$94.84
			-$31.17	$0.54	$0.63	$0.70	$0.78	$0.88	$0.98	$1.08	$1.18	$1.31	$96.28
								-$57.28	$0.98	$1.08	$1.18	$1.31	$96.28
High Month	Jul 13	Sep 14	Aug 15	Jul 16	May 17	Jul 18	Sep 19	Sep 20	Aug 21	Apr 22	May 23	Sep 24	Jun 25	Dec 25
Pre-split 02
Pre-split 15	$74.97	$73.94
Price High	$24.99	$24.65	$37.62	$47.83	$47.07	$45.29	$58.52	$64.26	$65.23	$73.39	$78.56	$86.75	$107.96	$100.81				186.98%	<-Total Growth	10	Stock Price
Increase	27.48%	-1.37%	52.64%	27.14%	-1.59%	-3.78%	29.21%	9.81%	1.51%	12.51%	7.04%	10.43%	24.45%	-6.62%				11.12%	<-IRR #YR->	10	Stock Price	186.98%
P/E	10.05	14.58	18.72	20.01	18.32	6.33	21.05	20.46	19.59	20.91	18.06	21.11	23.32	21.45				10.93%	<-IRR #YR->	5	Stock Price	68.00%
Trailing P/E	15.49	9.91	22.26	23.80	19.69	17.62	8.17	23.12	20.77	22.04	22.38	19.94	26.27	21.77				18.06	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	21.41	22.04	P/E:	20.24	20.91					19.76	P/E Ratio		Historical High
			-$37.62	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$107.96
								-$64.26	$0.00	$0.00	$0.00	$0.00	$107.96
Low Month	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	Oct 25
Pre-split 02
Pre-split 15	$56.99	$60.68
Price Low	$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	$91.43				230.68%	<-Total Growth	10	Stock Price
Increase	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%	11.90%				12.70%	<-IRR #YR->	10	Stock Price	230.68%
P/E	7.64	11.97	12.29	15.03	15.07	5.41	14.12	16.02	15.86	17.29	15.54	15.97	17.65	19.45				10.19%	<-IRR #YR->	5	Stock Price	62.48%
Trailing P/E	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	19.75				13.17	P/E Ratio		Historical Median
Median 10, 5 Yrs								T P/E	17.35	18.22	P/E:	15.70	15.97					8.09	P/E Ratio		Historical Low
			-$24.71	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$81.71
								-$50.29	$0.00	$0.00	$0.00	$0.00	$81.71
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	$338	$226	$420	$394	$327	$433	$398	$963	$984	$840	$884	$970	$1,214	$1,032	$1,062			189.05%	<-Total Growth	10	Free Cash Flow
Change	13.80%	-33.14%	85.84%	-6.19%	-17.01%	32.42%	-8.08%	141.96%	2.18%	-14.63%	5.24%	9.73%	25.15%	-14.99%	2.91%			4.74%	<-IRR #YR->	5	Free Cash Flow MS	26.06%
FCF/CF from Op Ratio	1.19	0.86	1.69	1.66	1.43	1.82	1.56	3.82	4.00	3.50	3.80	4.31	5.55	4.71	#DIV/0!			11.20%	<-IRR #YR->	10	Free Cash Flow MS	189.05%
Dividends paid	$91.50	$100.60	$111.9	$127.1	$143.5	$164.8	$198.9	$220.7	$240.1	$257.9	$275.0	$294.6	$316.8	$318.3	$318.3			183.11%	<-Total Growth	10	Dividends paid
Percentage paid	27.07%	44.51%	26.64%	32.26%	43.88%	38.06%	49.97%	22.92%	24.40%	30.70%	31.11%	30.37%	26.10%	30.84%	29.97%			$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%	28.30%	29.61%	29.50%						5 Year Covrage
Dividend Coverage Ratio	3.69	2.25	3.75	3.10	2.28	2.63	2.00	4.36	4.10	3.26	3.21	3.29	3.83	3.24	3.34			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	3.53	3.38	3.39						5 Year of Coverage
								-$963	$0	$0	$0	$0	$1,214
			-$420	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,214
Free Cash Flow WSJ			$464.7	$438.8	$379.5	$468.6	$330.8	$920	$970	$848	$868	$1,072	$1,161	$1,032	$1,062			149.84%	<-Total Growth	10	Free Cash Flow	WSJ
Change				-5.57%	-13.51%	23.48%	-29.41%	178.11%	5.43%	-12.58%	2.36%	23.53%	8.28%	-11.11%	2.91%			4.76%	<-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	0.67	0.65	0.62			9.59%	<-IRR #YR->	10	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	$316.8	$318.3	$318.3			183.11%	<-Total Growth	10	Dividends paid
Percentage paid			24.08%	28.97%	37.81%	35.17%	60.13%	23.99%	24.75%	30.41%	31.68%	27.48%	27.29%	30.84%	29.97%			29.69%	<-Median->	10	Percentage paid
5 Year Covrage							35.83%	33.69%	31.54%	30.60%	30.29%	27.54%	28.14%	29.36%	29.31%						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	3.66	3.24	3.34			3.37	<-Median->	10	Dividend Coverage Ratio
5 Year of Coverage							2.79	2.97	3.17	3.27	3.30	3.63	3.55	3.41	3.41						5 Year of Caogerage
								-$920	$0	$0	$0	$0	$1,161
			-$465	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,161
Free Cash Flow Mkt Screener								$1,011	$1,063	$939	$966	$1,100	$1,214.0	$1,032.0	$1,062.0				<-Total Growth	5	Free Cash Flow Mkt Screener
Change									5.14%	-11.71%	2.96%	13.84%	10.36%	-14.99%	2.91%			5.14%	<-Median->	5	Change
Market Cap $M	$5,933	$6,266	$8,722	$10,100	$9,771	$10,296	$14,841	$16,023	$15,063	$16,388	$16,150	$19,039	$20,100	$21,292	$21,292	$21,292		130.45%	<-Total Growth	10	Market Cap
Pre-split 15	95.5	88.1
Diluted # of Share in Million	286.5	264.3	251.2	239.3	230.6	239.8	256.3	253.3	247.3	240.8	233.3	225.8	219.7	219.7				-12.54%	<-Total Growth	10	Diluted
Change	-4.12%	-7.75%	-4.96%	-4.74%	-3.64%	3.99%	6.88%	-1.17%	-2.37%	-2.63%	-3.11%	-3.21%	-2.70%	0.00%				-1.33%	<-IRR #YR->	10	Diluted
Difference Diluted/Basic	-0.7%	-0.7%	-0.9%	-0.9%	-0.8%	-0.6%	-0.5%	-0.5%	-0.4%	-0.4%	-0.3%	-0.3%	-0.4%	-0.4%				-2.81%	<-IRR #YR->	5	Diluted
			-251.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	219.7
								-253.3	0.0	0.0	0.0	0.0	219.7
Pre-split 15	94.8	87.5
Basic # of Shares in Millions	284.4	262.5	248.9	237.1	228.7	238.3	254.9	252.1	246.2	239.9	232.5	225.1	218.9	218.9				-12.05%	<-Total Growth	10	Average
Change	-4.15%	-7.70%	-5.18%	-4.74%	-3.54%	4.20%	6.97%	-1.10%	-2.34%	-2.56%	-3.08%	-3.18%	-2.75%	0.00%				-2.66%	<-Median->	10	Change
Difference Basic/Outstanding	-3.3%	-3.1%	-2.7%	-1.1%	-0.4%	7.5%	-0.2%	-0.5%	-1.1%	-1.2%	-1.5%	-1.1%	-1.8%	-1.8%				-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	91.6	84.7
# of Share in M	274.9	254.2	242.3	234.5	227.7	256.3	254.4	250.8	243.4	236.9	228.9	222.7	215.0	215.0	215.0	215.0		-1.19%	<-IRR #YR->	10	Shares	-11.24%
Change	-5.70%	-7.53%	-4.70%	-3.21%	-2.90%	12.53%	-0.71%	-1.43%	-2.95%	-2.65%	-3.37%	-2.73%	-3.44%	0.00%	0.00%	0.00%		-3.03%	<-IRR #YR->	5	Shares	-14.25%
Cash Flow from Operations $M	$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	$1,724.9	$1,600.0	$1,700.0	$1,800.0		154.30%	<-Total Growth	10	Cash Flow
Increase	3.79%	-23.73%	56.90%	4.29%	-1.58%	7.79%	-8.36%	114.35%	7.41%	-7.70%	6.99%	7.45%	2.67%	-7.24%	6.25%	5.88%		S. Issue	SO, Buy Backs
5 year Running Average	$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	$1,602.6	$1,606.0	$1,653.7	$1,701.0		189.63%	<-Total Growth	10	CF 5 Yr Running
CFPS	$2.06	$1.70	$2.80	$3.02	$3.06	$2.93	$2.70	$5.88	$6.51	$6.17	$6.83	$7.54	$8.02	$7.44	$7.91	$8.37		186.51%	<-Total Growth	10	Cash Flow per Share
Increase	10.06%	-17.52%	64.64%	7.75%	1.35%	-4.22%	-7.70%	117.47%	10.68%	-5.18%	10.72%	10.47%	6.33%	-7.24%	6.25%	5.88%		9.78%	<-IRR #YR->	10	Cash Flow	154.30%
5 year Running Average	$1.81	$1.83	$2.05	$2.29	$2.53	$2.70	$2.90	$3.52	$4.21	$4.84	$5.62	$6.58	$7.01	$7.20	$7.55	$7.86		3.19%	<-IRR #YR->	5	Cash Flow	17.01%
P/CF on Med Price	10.67	13.19	11.13	13.88	14.03	14.34	18.09	9.74	9.07	10.87	10.70	10.10	11.82	12.92	0.00	0.00		11.10%	<-IRR #YR->	10	Cash Flow per Share	186.51%
P/CF on Closing Price	10.47	14.49	12.86	14.28	14.04	13.72	21.58	10.87	9.51	11.21	10.33	11.33	11.65	13.31	12.52	11.83		6.42%	<-IRR #YR->	5	Cash Flow per Share	36.47%
															17.29%	Diff M/C		13.11%	<-IRR #YR->	10	CFPS 5 yr Running	242.93%
Excl.Working Capital CF	$244.80	$365.10	$189.80	$216.60	$264.70	$307.00	$638.50	$228.80	$165.90	$372.80	$434.90	$330.40	$414.70	$0.00	$0.00	$0.00		14.81%	<-IRR #YR->	5	CFPS 5 yr Running	99.44%
CF fr Op $M WC	$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	$2,139.6	$1,600.0	$1,700.0	$1,800.0		146.47%	<-Total Growth	10	Cash Flow less WC
Increase	4.09%	-1.75%	8.87%	6.44%	3.99%	10.04%	25.42%	28.40%	2.72%	4.86%	8.95%	0.60%	6.43%	-25.22%	6.25%	5.88%		9.44%	<-IRR #YR->	10	Cash Flow less WC	146.47%
5 year Running Average	$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	$1,946.4	$1,916.5	$1,889.7	$1,850.0		4.67%	<-IRR #YR->	5	Cash Flow less WC	25.64%
CFPS Excl. WC	$2.95	$3.14	$3.58	$3.94	$4.22	$4.13	$5.21	$6.79	$7.19	$7.74	$8.73	$9.03	$9.95	$7.44	$7.91	$8.37		9.79%	<-IRR #YR->	10	CF less WC 5 Yr Run	154.47%
Increase	10.38%	6.25%	14.23%	9.97%	7.10%	-2.21%	26.31%	30.27%	5.84%	7.72%	12.75%	3.42%	10.22%	-25.22%	6.25%	5.88%		10.26%	<-IRR #YR->	5	CF less WC 5 Yr Run	62.97%
5 year Running Average	$2.19	$2.50	$2.84	$3.26	$3.57	$3.80	$4.22	$4.86	$5.51	$6.21	$7.13	$7.89	$8.53	$8.58	$8.61	$8.54		10.75%	<-IRR #YR->	10	CFPS - Less WC	177.69%
P/CF on Med Price	7.45	7.15	8.70	10.63	10.17	10.18	9.38	8.44	8.21	8.66	8.37	8.44	9.53	12.92	0.00	0.00		7.94%	<-IRR #YR->	5	CFPS - Less WC	46.53%
P/CF on Closing Price	7.31	7.86	10.05	10.93	10.17	9.74	11.19	9.41	8.61	8.93	8.08	9.47	9.39	13.31	12.52	11.83		11.61%	<-IRR #YR->	10	CFPS 5 yr Running	199.87%
*Operational Cash Flow per share Shares A & B)			CF/CF-WC	P/CF Med	10 yr	11.35	5 yr	10.70	P/CF Med	10 yr	9.02	5 yr	8.44		47.55%	Diff M/C		11.91%	<-IRR #YR->	5	CFPS 5 yr Running	75.53%
			-242.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	215.0								Shares
								-250.8	0.0	0.0	0.0	0.0	215.0								Shares
			-$678.3	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,724.9								Cash Flow
								-$1,474.1	$0.0	$0.0	$0.0	$0.0	$1,724.9								Cash Flow
			-$2.80	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.02								Cash Flow per Share
								-$5.88	$0.00	$0.00	$0.00	$0.00	$8.02								Cash Flow per Share
			-$2.05	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$7.01								CFPS 5 yr Running
								-$3.52	$0.00	$0.00	$0.00	$0.00	$7.01								CFPS 5 yr Running
			-$868.1	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$2,139.6								Cash Flow less WC
								-$1,702.9	$0.0	$0.0	$0.0	$0.0	$2,139.6								Cash Flow less WC
			-$764.9	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,946.4								CF less WC 5 Yr Run
								-$1,194.3	$0.0	$0.0	$0.0	$0.0	$1,946.4								CF less WC 5 Yr Run
			-$3.58	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$9.95								CFPS - Less WC
								-$6.79	$0.00	$0.00	$0.00	$0.00	$9.95								CFPS - Less WC
			-$2.84	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$8.53								CFPS 5 yr Running
								-$4.86	$0.00	$0.00	$0.00	$0.00	$8.53								CFPS 5 yr Running
Net change in non-cash working capital items	-$68.90	-$99.50	$10.60	-$9.10	-$21.80	-$54.30	-$54.50	-$34.50	$162.20	-$115.20	-$125.50	-$54.30	-$126.70
Interest paid	-$42.50	-$50.70	-$58.10	-$60.60	-$59.30	-$90.50	-$106.90	-$194.30
Income taxes paid	-$133.40	-$214.90	-$142.30	-$146.90	-$183.60	-$162.20	-$477.10		-$328.10	-$257.60	-$309.40	-$276.10	-$288.00
Sum	-$244.80	-$365.10	-$189.80	-$216.60	-$264.70	-$307.00	-$638.50	-$228.80	-$165.90	-$372.80	-$434.90	-$330.40	-$414.70
Google --> TD Bank	-$244.80	-$365.10	-$189.80	-$216.60	-$264.70	-$307.00	-$639	-$229	-$166	-$373	-$435	-$330	-$415
Difference	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1	$0	$0	$0	$0	$0	$0
TD Bank		-$360	-$190	-$217	-$265		-$532
Difference		-$5	$0	$0	$0		Chged '20
OPM	4.97%	3.73%	5.55%	5.53%	5.28%	5.61%	4.10%	8.19%	8.66%	7.74%	7.54%	7.92%	7.84%	7.05%				41.25%	<-Total Growth	10	OPM
Increase	9.32%	-24.96%	48.77%	-0.31%	-4.48%	6.11%	-26.85%	99.70%	5.73%	-10.66%	-2.49%	4.94%	-1.00%	-10.00%					Should increase		or be stable.
Diff from Ave	-34.9%	-51.2%	-27.4%	-27.6%	-30.8%	-26.6%	-46.3%	7.2%	13.3%	1.3%	-1.3%	3.6%	2.6%	-7.7%				0.00	<-Median->	10	OPM
*Operational Profit Margin (CF/Revenue) Ratio									OPM	10 Yrs	7.64%	5 Yrs	7.84%					should be	zero, it is a		check on calculations
														$2,104	<-12 mths	0.98%
EBITDA							$1,352.0	$1,691.0	$1,732.0	$1,845.0	$1,970.0	$1,987.0	$2,083	$2,188	$2,292				<-Total Growth	6	EBITDA	From Mkt Sc
Change								25.07%	2.42%	6.52%	6.78%	0.86%	4.83%	5.04%	4.75%			5.68%	<-Median->	6	Change
Margin							8.06%	9.40%	9.47%	9.77%	9.51%	9.36%	9.47%	9.65%	9.80%			9.47%	<-Median->	7	Margin
														$1,515	<-12 mths	1.79%
EBIT								$1,229	$1,254	$1,380	$1,444	$1,417	$1,488	$1,589	$1,671				<-Total Growth	5	EBIT
Change									2.03%	10.05%	4.64%	-1.87%	5.01%	6.79%	5.16%			4.64%	<-Median->	5	Change
Margin								6.83%	6.86%	7.31%	6.97%	6.68%	6.76%	7.01%	7.14%			6.84%	<-Median->	6	Margin
Long Term Debt	$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	$2,938.1	$2,938.1				156.58%	<-Total Growth	10	Debt	Type
Change	-33.26%	60.72%	9.61%	7.50%	17.11%	82.46%	-15.26%	17.18%	-11.25%	7.96%	5.74%	-10.93%	24.65%	0.00%				7.73%	<-Median->	10	Change	Lg Term R
Debt/Market Cap Ratio	0.11	0.17	0.13	0.12	0.15	0.26	0.15	0.16	0.15	0.15	0.16	0.12	0.15	0.14				0.15	<-Median->	10	Debt/Market Cap Ratio	Intang/GW
Assets/Current Liabilities Ratio	4.20	4.90	5.06	5.25	4.71	6.68	5.90	7.22	6.18	6.86	7.07	6.19	7.08	7.08				6.43	<-Median->	10	Assets/Current Liab Ratio	Liquidity
Current Liabilities/Asset Ratio	0.24	0.20	0.20	0.19	0.21	0.15	0.17	0.14	0.16	0.15	0.14	0.16	0.14	0.14				0.16	<-Median->	10	Current Liab/Asset Ratio	Liq. + CF
Debt to Cash Flow (Years)	1.15	2.42	1.69	1.74	2.07	3.51	3.24	1.77	1.46	1.71	1.69	1.40	1.70	1.84				1.73	<-Median->	10	Debt to Cash Flow (Years)	Debt Ratio
																						Leverage
Intangibles	$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	$2,661.2	$2,661.2				601.79%	<-Total Growth	10	Intangibles	D/E Ratio
Goodwill	$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	$3,317.1	$3,317.1				71.74%	<-Total Growth	10	Goodwill
Total	$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	$5,978.3	$5,978.3				158.72%	<-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%	-0.58%	0.00%				-0.17%	<-Median->	10	Change
Intangible/Market Cap Ratio	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	0.28				0.37	<-Median->	10	Intangible/Market Cap Ratio
Current Assets	$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	$2,661.0	$2,661.00				Liquidity ratio of 1.5 and up, best
Current Liabilities	$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	$2,053.8	$2,053.80				1.12	<-Median->	10	Ratio
Liquidity Ratio	0.99	1.11	1.10	1.12	1.05	1.17	1.11	1.34	1.12	1.12	1.23	1.08	1.30	1.30				1.12	<-Median->	5	Ratio
Liq. with CF aft div	1.36	1.38	1.58	1.59	1.44	1.47	1.34	1.91	1.66	1.65	1.78	1.61	1.85	1.80				1.66	<-Median->	5	Ratio
Liq. with CF aft div (WC)	1.54	1.69	1.74	1.77	1.62	1.64	1.64	2.02	1.73	1.82	1.97	1.74	2.03	1.80				1.82	<-Median->	5	Ratio
Liq. CF re  Inv+Div	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	1.92				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	$17.2	$17.2					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	1.31	1.31				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	2.00	1.94				1.96	<-Median->	5	Ratio
Assets	$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	$14,539.4	$14,539.40				Debt Ratio of 1.5 and up, best
Liabilities	$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	$7,494.3	$7,494.30				1.95	<-Median->	10	Ratio
Debt Ratio	2.25	2.03	1.97	1.92	1.94	2.07	2.17	1.85	1.89	1.98	1.97	1.99	1.94	1.94				1.97	<-Median->	5	Ratio
Estimates BVPS														$32.95	$35.10				Estimates		Estimates BVPS
Estimate Book Value														$7,085.8	$7,548.1				Estimates		Estimate Book Value
P/B Ratio (Close)														3.00	2.82				Estimates		P/B Ratio (Close)
Difference from 10 year median															24.65%	Diff M/C			Estimates		Difference from 10 yr med.
Total Book Value	$2,807	$2,684	$2,657	$2,693	$2,924	$5,656	$5,969	$6,155	$6,413	$6,618	$6,816	$7,039	$7,045	$7,045				165.13%	<-Total Growth	10	Book Value
NCI	$1.3	$15.5	$13.8	$12.6	$12.8	$13.2	$13.4	$13.2	$12.9	$13.9	$15.1	$17.2	$18.4	$13.4
Book Value	$2,806	$2,669	$2,643	$2,681	$2,911	$5,643	$5,955	$6,142	$6,400	$6,605	$6,801	$7,022	$7,027	$7,032	$7,032	$7,032		165.82%	<-Total Growth	10	Book Value
BV per share	$10.21	$10.50	$10.91	$11.43	$12.78	$22.02	$23.41	$24.49	$26.29	$27.88	$29.71	$31.53	$32.68	$32.70	$32.70	$32.70		199.49%	<-Total Growth	10	Book Value per Share
Change	16.95%	2.85%	3.94%	4.77%	11.84%	72.25%	6.29%	4.64%	7.37%	6.01%	6.57%	6.14%	3.63%	0.07%	0.00%	0.00%		25.61%	P/B Ratio		Current/10 Year Median
P/B Ratio (Median)	2.15	2.14	2.86	3.66	3.36	1.91	2.09	2.34	2.24	2.40	2.46	2.42	2.90	2.94	0.00	0.00		2.24	P/B Ratio		Historical Median
P/B Ratio (Close)	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	3.03	3.03	3.03		11.59%	<-IRR #YR->	10	Book Value per Share	199.49%
Change	-5.21%	11.05%	40.53%	14.19%	-10.92%	-45.64%	36.58%	4.68%	-9.78%	5.43%	-4.30%	14.18%	5.50%	5.85%	0.00%	0.00%		5.94%	<-IRR #YR->	5	Book Value per Share	33.42%
Leverage (A/BK)	1.80	1.97	2.03	2.08	2.07	1.93	1.86	2.18	2.12	2.02	2.03	2.01	2.06	2.06				2.05	<-Median->	10	A/BV
Debt/Equity Ratio	0.80	0.97	1.03	1.08	1.07	0.93	0.86	1.18	1.12	1.02	1.03	1.01	1.06	1.06				1.05	<-Median->	10	Debt/Eq Ratio
Median Values									P/BV	10 yr Med	2.41	5 yr Med	2.42		25.61%	Diff M/C
			-$10.91	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$32.68
								-$24.49	$0.00	$0.00	$0.00	$0.00	$32.68
Comprehensive Income	$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	$1,106.7					107.71%	<-Total Growth	10	Comprehensive Income
NCI	$8.7	$9.1	$13.2	$14.7	$16.7	$2.0	$2.8	$1.2	$2.7	$3.4	$4.0	$2.9	$2.5					-81.06%	<-Total Growth	10	NCI
Shareholders	$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	$1,104.2					112.51%	<-Total Growth	10	Comprehensive Income
Increase	78.22%	-44.06%	20.64%	-3.08%	31.83%	162.63%	-63.22%	22.30%	19.11%	-2.95%	15.85%	-6.81%	12.81%					12.8%	<-Median->	5	Comprehensive Income
5 Yr Running Average	$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	$994.8					7.83%	<-IRR #YR->	10	Comprehensive Income	112.51%
ROE	27.4%	16.1%	19.7%	18.8%	22.8%	30.9%	10.8%	12.8%	14.6%	13.7%	15.4%	13.9%	15.7%					7.08%	<-IRR #YR->	5	Comprehensive Income	40.79%
5Yr Median	16.1%	16.1%	17.0%	18.8%	19.7%	19.7%	19.7%	18.8%	14.6%	13.7%	13.7%	13.9%	14.6%					6.96%	<-IRR #YR->	10	5 Yr Running Average	95.92%
% Difference from NI	2.0%	-0.6%	0.5%	-2.5%	2.5%	0.5%	-1.2%	-0.2%	1.7%	0.9%	0.5%	0.7%	1.2%					2.78%	<-IRR #YR->	5	5 Yr Running Average	14.70%
Median Values										Diff	5, 10 yr	0.6%	0.9%
			-$519.6	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$1,104.2
								-$784.3	$0.0	$0.0	$0.0	$0.0	$1,104.2
			-$507.8	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$0.0	$994.8
								-$867.3	$0.0	$0.0	$0.0	$0.0	$994.8
Current Liability Coverage Ratio	0.67	0.74	0.82	0.87	0.75	0.65	0.71	0.92	0.80	0.94	1.02	0.88	1.04	0.78							CFO / Current Liabilities
5 year Median	0.51	0.67	0.67	0.74	0.75	0.75	0.75	0.75	0.75	0.80	0.92	0.92	0.94	0.94				0.94	<-Median->	5	Current Liability Cov Ratio
Asset Efficiency Ratio	16.03%	15.10%	16.11%	16.48%	15.88%	9.68%	11.98%	12.69%	12.87%	13.69%	14.41%	14.22%	14.72%	11.00%							CFO / Total Assets
5 year Median	12.04%	15.10%	15.14%	16.03%	16.03%	15.88%	15.88%	12.69%	12.69%	12.69%	12.87%	13.69%	14.22%	14.22%				14.2%	<-Median->	5	Return on Assets
Return on Assets ROA	14.08%	8.47%	9.39%	10.19%	9.78%	15.72%	6.43%	5.92%	6.05%	6.31%	7.32%	6.57%	6.99%	7.04%				Net	Income/Assets		Return on Assets
5Yr Median	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%	6.99%				6.6%	<-Median->	5	Asset Efficiency Ratio
Return on Equity ROE	25.41%	16.75%	19.15%	21.32%	20.33%	30.42%	11.95%	12.95%	12.86%	12.81%	14.92%	13.23%	14.47%	14.56%				Net Inc/	Shareholders' equity		Return on Equity
5Yr Median	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%	14.47%				13.2%	<-Median->	5	Return on Equity
														$1,048	<-12 mths	3.04%
Net Income	$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	$1,019.5					96.32%	<-Total Growth	10	Net Income
NCI	$8.7	$9.1	$13.2	$14.7	$16.7	$2.0	$2.8	$1.2	$2.7	$3.4	$4.0	$2.9	$2.5								NCI
Shareholders	$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	$1,017.0	$1,024	$1,045			100.95%	<-Total Growth	10	Net Income
Increase	47.97%	-37.28%	13.20%	12.92%	3.53%	190.10%	-58.53%	11.72%	3.50%	2.81%	19.94%	-8.47%	9.50%	0.69%	2.05%			EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average	$465.4	$484.0	$506.8	$543.9	$565.9	$766.6	$819.5	$877.3	$927.6	$978.5	$838.2	$881.6	$925.9	$966.1	$1,005.9			7.23%	<-IRR #YR->	10	Net Income	100.95%
Operating Cash Flow	$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	$1,724.9					5.04%	<-IRR #YR->	5	Net Income	27.89%
Investment Cash Flow	$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	-$408.6					6.21%	<-IRR #YR->	10	5 Yr Running Ave.	82.69%
Total Accruals	-$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	-$299.3					1.08%	<-IRR #YR->	5	5 Yr Running Ave.	5.54%
Total Assets	$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	$14,539.4						Balance Sheet		Assets
Accruals Ratio	-2.34%	5.96%	1.50%	3.43%	3.78%	24.20%	3.00%	-1.75%	-2.12%	-1.03%	0.17%	-2.08%	-2.06%					-2.06%	<-Median->	5	Ratio
EPS/CF Ratio	0.84	0.54	0.56	0.61	0.61	1.74	0.53	0.46	0.46	0.45	0.50	0.46	0.47					0.48	<-Median->	10	EPS/CF Ratio
																		Should not be higher than 1.00
			-$506	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,017
								-$795	$0	$0	$0	$0	$1,017
			-$507	$0	$0	$0	$0	$0	$0	$0	$0	$0	$926
								-$877	$0	$0	$0	$0	$926
Change in Close	10.9%	14.2%	46.1%	19.6%	-0.4%	-6.4%	45.2%	9.5%	-3.1%	11.8%	2.0%	21.2%	9.3%	5.9%	0.0%	0.0%			Count	32	Years of data
Expected?			down				down												Count	8	25.00%
Happened?																		% right	Count	2	25.00%
Financial Cash Flow	-$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	-$1,278.4						C F Statement		Financial CF
Total Accruals	$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	$979.1								Accruals
Accruals Ratio	13.94%	9.32%	9.66%	10.09%	7.77%	15.00%	6.01%	4.67%	6.02%	-11.59%	7.20%	6.57%	6.73%					6.57%	<-Median->	5	Ratio
Cash	$80.7	$36.0	$21.5	$27.5	$148.9	$226.9	$273.4	$441.5	$445.8	$13.4	$13.4	$29.4	$67.3	$67.3							Cash
Cash per Share	$0.29	$0.14	$0.09	$0.12	$0.65	$0.89	$1.07	$1.76	$1.83	$0.06	$0.06	$0.13	$0.31	$0.31				$0.13	<-Median->	5	Cash per Share
Percentage of Stock Price	1.36%	0.57%	0.25%	0.27%	1.52%	2.20%	1.84%	2.76%	2.96%	0.08%	0.08%	0.15%	0.33%	0.32%				0.15%	<-Median->	5	% of Stock Price
https://allaboutthedividends.wordpress.com/
Notes:
December 27, 2025.  Last estimates were for 2025, 2026, 2027 of $21970M, $22680M, $23210M for Revenue, $4374, $5.24 and 5.59 AEPS, $4.72, $5.08, $5.46 EPS,
$1.46, $1.61, $1.74 Dividends, $809M. $925M FCF, 7.18, $7.18, $7.63 CFPS, $2108M, $2222M, $2280M EBITDA, $32.44, $33.24, $35.57 BVPS, $1042M, $1088M, $1095M Net Income.
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 and also owns the top pharmacy chain in Quebec, Jean Coutu. Metro operates both as a food retailer and a
franchisor, licensing its trademarks and supplying merchandise to registered pharmacists. The firm also acts as a wholesaler and distributor to serve smaller,
neighborhood grocery stores. Metro's operations are concentrated in Quebec and Ontario.
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	2017	Dec 29	2018	Dec 28	2019	Dec 26	2020	Dec 25	2021	Dec 24	2022	Dec 24	2023	Dec 28	2024			Dec 27	2025
La Flèche, Eric Richer	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%			0.281	0.13%			0.00%
CEO - Shares - Amount	$10.277		$15.495		$17.023		$17.283		$18.711		$19.343		$23.442		$26.265				$27.822
Options - percentage	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	0.47%			0.987	0.46%		exclude Sub.Vot. Shares A '17	-3.28%
Options - amount	$49.450		$78.169		$58.981		$72.569		$80.921		$72.141		$100.449		$95.348				$97.684		Do not know what they are
Amyot, Nicolas																		0.000	0.00%
CFO - Shares - Amount																			$0.000
Options - percentage																		0.031	0.01%
Options - amount																			$3.067
Thibault, François	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%						Ceased insider Apr 2025	-100.00%
CFO - Shares - Amount	$0.716		$1.300		$1.610		$1.797		$1.945		$1.984		$2.920		$3.192
Options - percentage	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%							-100.00%
Options - amount	$9.029		$12.842		$12.030		$10.399		$14.086		$12.328		$14.653		$13.821
Coutu, Jean-Michel										0.002	0.00%	0.001	0.00%	0.003	0.00%			0.010	0.00%			239.09%
Officer - Shares - Amount											$0.108		$0.121		$0.272				$0.977
Options - percentage										0.051	0.02%	0.088	0.04%	0.107	0.05%			0.098	0.05%			-8.36%
Options - amount											$3.601		$7.489		$9.984				$9.691
Bich, Geneviève	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%			0.033	0.02%		Vice President,	4.17%
Officer - Shares - Amount	$0.194		$0.387		$0.433		$0.861		$1.039		$1.868		$2.308		$2.987				$3.297		Human Resources
Options - percentage	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%			0.065	0.03%			5.34%
Options - amount	$2.468		$4.029		$5.260		$4.413		$5.444		$4.503		$6.093		$5.728				$6.391
Coyles, Stephenie										0.003	0.00%	0.003	0.00%	0.003	0.00%			0.003	0.00%			0.00%
Director - Shares - Amount											$0.226		$0.274		$0.299				$0.317
Options - percentage										0.018	0.01%	0.020	0.01%	0.021	0.01%			0.023	0.01%			13.10%
Options - amount											$1.283		$1.673		$1.929				$2.311
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%			0.026	0.01%			0.00%
Director - Shares - Amount					$1.662		$1.662		$1.799		$1.835		$2.224		$2.431				$2.575
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%			0.019	0.01%			12.41%
Options - amount					$0.526		$0.607		$0.789		$0.926		$1.292		$1.558				$1.855
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%			0.004	0.00%			0.00%
Director - Shares - Amount													$0.360		$0.394				$0.417
Options - percentage												0.017	0.01%	0.019	0.01%			0.021	0.01%			12.31%
Options - amount													$1.457		$1.784				$2.123
Boivin, Pierre						0.005	0.00%	0.005	0.00%	0.005	0.00%	0.005	0.00%	0.005	0.00%			0.005	0.00%		File Last Dec 2020	1.48%
Chairman - Shares - Amt							$0.323		$0.355		$0.368		$0.453		$0.504				$0.542
Options - percentage						0.002	0.00%	0.006	0.00%	0.011	0.00%	0.015	0.01%	0.018	0.01%			0.021	0.01%		exclude Sub.Vot. Shares A '17	14.73%
Options - amount							$0.140		$0.434		$0.744		$1.301		$1.672				$2.032
Raymont, Real	0.02%	0.054	0.02%	0.054	0.02%	0.054	0.02%	0.054	0.02%
Chairman - Shares - Amt	$2.170		$3.150		$3.450		$3.450		$3.735												Chairman in 2014
Options - percentage	0.01%	0.038	0.02%	0.039	0.02%	0.061	0.03%	0.042	0.02%
Options - amount	$1.348		$2.237		$2.503		$3.901		$2.910
Pelletier, Guy																					Dated 2005
10% Holder
Increase in O/S Shares	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%			0.499	0.23%
due to SO	$27.505		$20.211		$64.863		$16.931		$28.495		$37.213		$13.403		$37.017				$46.642
Book Value	$12.900		$10.400		$28.000		$8.200		$14.200		$23.500		$8.800		$15.400				$27.400
Insider Buying	$0.000		-$0.046		$0.000		-$0.419		-$0.132		$0.000		-$0.223		-$0.090				$0.000
Insider Selling	$16.198		$12.910		$39.883		$6.937		$18.893		-$28.108		$5,126.191		$26.103				$21.424		Not taking up options
Net Insider Selling	$16.198		$12.864		$39.883		$6.518		$18.761		-$28.108		$5,125.968		$26.013				$21.424
% of Market Cap	0.16%		0.09%		0.25%		0.04%		0.11%		-0.17%		26.92%		0.13%				0.10%
Directors		14		15		13		12		12		12		12				12
Women	38%	5	36%	5	33%	4	31%	3	25%	4	33%	4	33%	5	42%			5	42%
Minorities	0%	0	0%	0	0%	0	0%	0	0%	1	8%	1	8%	1	8%			1	8%
Institutions/Holdings	50.84%	248	50.98%	20	43.58%	20	33.50%	20	31.21%	20	33.13%	20	28.41%	20	29.45%			20	29.16%
Total Shares Held	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	30.40%			62.610	29.11%
Increase/Decrease	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%			-0.473	-0.75%
Starting No. of Shares		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			63.083	Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock
	Beg Mkt Val		0															Current	Trading
		Metro	17,679.00															10/08/04	-$17,679.00		$5.89	3,000
		Metro		$85.00														30/11/25	$300,780.00		$100.26	3,000
		Metro		$85.00														14.22%	XIRR
		Metro		$100.00														16.21%
		Metro		$100.00														1.99%	12.3%
		Metro		$100.00
		Metro		$100.00															$337,010.00		Total Value
		Metro		$105.00															$0.00		Less Sale of Stock
		Metro		$105.00															-$300,780.00		Less Stock Value
		Metro		$105.00														11.35%	$36,230.00		Dividends Paid	204.93%
		Metro		$105.00															$17,679.00		Cost of Stock
		Metro		$115.00															$0.00		Sale of Stock
		Metro		$115.00														88.65%	$283,101.00		Capital Gains/Loss	1601.34%
		Metro		$115.00														100.00%	$319,331.00		Total Return	1806.27%
		Metro		$115.00
		Metro		$125.00														Start Date	10-Aug-04		Shares	3,000
		Metro		$125.00														End date	30-Nov-25		Dividends pd per Share	$12.08
		Metro		$125.00															21.30		Div less cost	$6.18
		Metro		$125.00																	Cost	$5.89
		Metro		$137.50																	% paid by div	204.92%
		Metro		$137.50
		Metro		$137.50														RRSP	Sold
		Metro		$137.50
		Metro		$170.00														19/12/01	-$17,774.00		$17.77	1,000
		Metro		$170.00														31/12/01	-$10,766.00		$17.94	600
		Metro		$170.00														01/05/09	$30,358.01		$17.84	1,600
		Metro		$170.00														01/05/09	$30,374.01			after split.
		Metro		$192.50														01/05/09	$0.00			4,800
		Metro		$192.50														10.81%	XIRR
		Metro		$192.50														12.36%
		Metro		$192.50														1.55%	12.5%
		Metro		$215.00
		Metro		$215.00														% from	$65,144.02		Total Value	Gain
		Metro		$215.00															-$60,732.02		Less Sale of Stock
		Metro		$215.00															$0.00		Less Stock Value
		Metro		$250.00														12.05%	$4,412.00		Dividends Paid	15.46%
		Metro		$250.00															$28,540.00		Cost of Stock
		Metro		$250.00															$60,732.02		Sale of Stock
		Metro		$250.00														87.95%	$32,192.02		Capital Gains/Loss	112.80%
		Metro		$300.00														100.00%	$36,604.02		Total Return	128.26%
		Metro		$300.00
		Metro		$300.00														Start Date	19-Dec-01		Shares	4,800
		Metro		$300.00														End date	1-May-09		Dividends pd per Share	$0.92
		Metro		$350.00														Years	7.37		Div less cost	-$5.03
		Metro		$350.00																	Cost	$5.95
		Metro		$350.00															$65,144.02		% paid by div	15.45%
		Metro		$420.00
		Metro		$420.00
		Metro		$420.00
		Metro		$487.50
		Metro		$487.50
		Metro		$487.50
		Metro		$487.50
		Metro		$540.00
		Metro		$540.00
		Metro		$540.00
	13-Nov-18	Metro		$540.00
		Metro		$600.00
		Metro		$600.00	$0.200
	25-Sep-19	Metro		$600.00	$0.200
	12-Nov-19	Metro		$600.00	$0.200
	10-Mar-20	Metro		$675.00	$0.225
	12-Jun-20	Metro		$675.00	$0.225
	23-Sep-20	Metro		$675.00	$0.225
	10-Nov-20	Metro		$675.00	$0.225
				$18,530.00