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.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/
Saputo Inc. TSX: SAP OTC: SAPIF www.saputo.com Fiscal Yr: Mar 31
Year 3/31/06 3/31/07 3/31/08 3/31/09 3/31/10 3/31/11 3/31/12 3/31/13 3/31/14 3/31/15 3/31/16 3/31/17 3/31/18 3/31/19 3/30/20 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Revenue* $4,022 $4,001 $5,059 $5,793 $5,811 $6,025 $6,930 $7,298 $9,233 $10,658 $10,992 $11,163 $11,754 $12,116 $12,144 179.00% <-Total Growth 10 Revenue
Increase 3.58% -0.53% 26.44% 14.52% 0.30% 3.70% 15.02% 5.30% 26.52% 15.43% 3.13% 1.56% 5.30% 3.08% 0.23% 10.81% <-IRR #YR-> 10 Revenue 179.00%
5 year Running Average $3,666 $3,775 $4,107 $4,552 $4,937 $5,338 $5,924 $6,371 $7,059 $8,029 $9,022 $9,868 $10,760 $11,336 $11,634 10.00% <-IRR #YR-> 5 Revenue 61.07%
Revenue per Share $9.66 $9.65 $12.28 $13.99 $14.03 $14.78 $17.41 $18.56 $23.67 $27.17 $28.00 $28.90 $30.43 $31.37 $31.44 10.09% <-IRR #YR-> 10 5 yr Running Average 161.42%
Increase 3.99% -0.11% 27.30% 13.89% 0.30% 5.36% 17.79% 6.60% 27.52% 14.82% 3.05% 3.21% 5.30% 3.08% 0.23% 10.75% <-IRR #YR-> 5 5 yr Running Average 66.59%
5 year Running Average $8.83 $9.08 $9.89 $10.97 $11.92 $12.95 $14.50 $15.75 $17.69 $20.32 $22.96 $25.26 $27.63 $29.18 $30.03 11.60% <-IRR #YR-> 10 Revenue per Share 199.56%
P/S (Price/Sales) Med 0.96 1.02 1.04 0.87 0.92 1.20 1.21 1.24 1.09 1.19 1.26 1.49 10.67% <-IRR #YR-> 5 Revenue per Share 66.01%
P/S (Price/Sales) Close 0.91 1.20 1.13 0.79 1.05 1.48 1.21 1.39 1.18 1.28 1.49 1.59 1.37 1.33 1.33 10.77% <-IRR #YR-> 10 5 yr Running Average 178.16%
*Revenue in M CDN $  P/S Med 10 yr  1.20 5 yr  1.24 14.38% Diff M/C 11.74% <-IRR #YR-> 5 5 yr Running Average 74.23%
-$4,001 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11,163
-$6,930 $0 $0 $0 $0 $11,163
-$3,775 $0 $0 $0 $0 $0 $0 $0 $0 $0 $9,868
-$5,924 $0 $0 $0 $0 $9,868
-$9.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28.90
-$17.41 $0.00 $0.00 $0.00 $0.00 $28.90
-$9.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.26
-$14.50 $0.00 $0.00 $0.00 $0.00 $25.26
Pre-split '14 $0.91 $1.15 $1.40 $1.35 $1.85 $2.18 $1.89 $2.44 $2.73
EPS Basic $0.46 $0.58 $0.70 $0.68 $0.93 $1.09 $0.95 $1.22 $1.37 $1.55 $1.53 $1.86 223.48% <-Total Growth 10 EPS Basic
EPS* $0.46 $0.57 $0.69 $0.67 $0.92 $1.08 $0.93 $1.21 $1.35 $1.53 $1.51 $1.84 $2.11 $2.26 $2.41 222.81% <-Total Growth 10 EPS Diluted
Increase -17.27% 25.27% 21.05% -2.90% 36.57% 18.03% -13.89% 29.57% 12.03% 13.33% -1.31% 21.85% 14.67% 7.11% 6.64% 12.43% <-IRR #YR-> 10 Earnings per Share 222.81%
Earnings Yield 5.1% 4.9% 5.0% 6.1% 6.2% 4.9% 4.4% 4.7% 4.8% 4.4% 3.6% 4.0% 5.1% 5.4% 5.8% 14.62% <-IRR #YR-> 5 Earnings per Share 97.85%
5 year Running Average $0.46 $0.50 $0.55 $0.59 $0.66 $0.79 $0.86 $0.96 $1.10 $1.22 $1.31 $1.49 $1.67 $1.85 $2.03 11.53% <-IRR #YR-> 10 5 yr Running Average 197.70%
10 year Running Average $0.33 $0.37 $0.43 $0.48 $0.54 $0.62 $0.68 $0.76 $0.84 $0.94 $1.05 $1.17 $1.31 $1.47 $1.62 11.65% <-IRR #YR-> 5 5 yr Running Average 73.51%
* ESP per share (Cdn GAAP) E/P 10 Yrs 4.76% 5Yrs 4.40%
-$0.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.84
-$0.93 $0.00 $0.00 $0.00 $0.00 $1.84
-$0.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.49
-$0.86 $0.00 $0.00 $0.00 $0.00 $1.49
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split '02
Pre-split '07 $0.72 $0.80
Pre-split '14 $0.36 $0.39 $0.46 $0.54 $0.58 $0.63 $0.73 $0.82 $0.90
Dividend* $0.18 $0.20 $0.23 $0.27 $0.29 $0.31 $0.37 $0.41 $0.45 $0.51 $0.54 $0.59 $0.60 $0.60 $0.60 200.00% <-Total Growth 10 Dividends
Increase 20.00% 8.33% 17.95% 17.39% 6.48% 8.70% 16.80% 12.33% 9.76% 12.22% 5.94% 9.35% 2.56% 0.00% 0.00% 10.99% <-Median-> 10 Increase
Dividends 5 Yr Running $0.12 $0.15 $0.18 $0.21 $0.23 $0.26 $0.29 $0.33 $0.37 $0.41 $0.45 $0.50 $0.54 $0.57 $0.58 233.56% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.95% 1.99% 1.80% 2.22% 2.22% 1.76% 1.73% 1.78% 1.74% 1.56% 1.52% 1.35% 1.36% 1.75% <-Median-> 10 Yield H/L Price
Yield on High  Price 1.85% 1.69% 1.49% 1.85% 1.86% 1.43% 1.52% 1.59% 1.58% 1.36% 1.28% 1.21% 1.29% 1.51% <-Median-> 10 Yield on High  Price
Yield on Low Price 2.07% 2.43% 2.26% 2.77% 2.74% 2.28% 2.02% 2.03% 1.94% 1.83% 1.86% 1.55% 1.44% 2.02% <-Median-> 10 Yield on Low Price
Yield on Close Price 2.04% 1.69% 1.66% 2.44% 1.94% 1.43% 1.73% 1.59% 1.62% 1.45% 1.28% 1.27% 1.44% 1.44% 1.44% 1.60% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 39.56% 34.21% 33.33% 40.30% 31.42% 28.94% 39.25% 34.02% 33.33% 33.01% 35.43% 31.79% 28.44% 26.55% 24.90% 33.33% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 26.16% 29.83% 31.56% 34.92% 35.23% 32.99% 34.19% 34.27% 33.30% 33.51% 34.71% 33.42% 32.07% 30.54% 28.83% 33.85% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 25.02% 23.54% 32.55% 23.93% 20.40% 21.59% 27.78% 24.97% 26.75% 25.73% 24.78% 21.05% 25.00% 21.90% #DIV/0! 24.87% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 19.61% 21.76% 24.38% 25.47% 24.26% 23.46% 24.39% 23.70% 24.35% 25.38% 25.86% 24.30% 24.35% 23.46% #DIV/0! 24.36% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 28.24% 25.69% 24.24% 28.71% 22.77% 16.00% 17.49% 19.03% 17.37% 18.26% 17.60% 17.07% 25.00% 21.90% #DIV/0! 17.93% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 18.46% 21.64% 23.11% 25.62% 25.56% 22.08% 20.37% 19.59% 18.16% 17.68% 17.92% 17.78% 18.81% 19.66% #DIV/0! 19.98% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 1.56% 1.45% 5 Yr Med Payout 33.33% 24.97% 17.60% 21.77% <-IRR #YR-> 10 Dividends 200.00%
* Dividends per share  5 Yr Med and Cur. -7.74% -0.84% Last Div Inc ---> $0.135 $0.150 11.1% 9.89% <-IRR #YR-> 5 Dividends 60.27%
-$0.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.45 $0.00 $0.00 $0.59
-$0.37 $0.00 $0.00 $0.00 $0.00 $0.59
Historical Dividends Historical High Div 2.68% Low Div 0.60% Ave Div 1.64% Med Div 1.73% Close Div 1.49% Historical Dividends
High/Ave/Median Values Curr diff Exp. -46.32%     139.75% Exp. -12.29% Exp. -16.85% Exp. -3.20% High/Ave/Median 
Future Dividend Yield Div Yd 2.54% earning in 5.00 Years at IRR of 12.00% Div Inc. 76.23% Future Dividend Yield
Future Dividend Yield Div Yd 4.47% earning in 10.00 Years at IRR of 12.00% Div Inc. 210.58% Future Dividend Yield
Future Dividend Yield Div Yd 7.87% earning in 15.00 Years at IRR of 12.00% Div Inc. 447.36% Future Dividend Yield
I am earning GC Div Gr 200.00% 9/25/06 # yrs -> 11 2006 $9.26 Cap Gain 350.43% I am earning GC
I am earning Div org yield 2.16% 12/31/14 RRSP Div G Yrly 14.20% Div start $0.20 -2.16% 6.48% I am earning Div
I am earning GC Div Gr -34.78% 10/22/13 # yrs -> 4 2013 $51.22 Cap Gain -18.57% I am earning GC
I am earning Div org yield 1.80% 12/31/14 TFSA Div G Yrly -30.14% Div start $0.92 -1.80% 1.17% I am earning Div
Yield if held 5 yrs 4.05% 3.21% 3.29% 3.92% 3.48% 3.39% 3.73% 3.21% 3.70% 3.90% 3.00% 2.78% 2.61% 2.32% 1.85% 3.43% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 6.78% 5.72% 6.50% 7.03% 6.01% 5.86% 6.54% 6.11% 5.80% 5.97% 4.70% 4.94% 4.63% 6.06% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 12.08% 9.54% 11.42% 12.04% 9.63% 8.57% 8.72% 7.26% 11.42% <-Median-> 5 Paid Median Price
Yield if held 20 yrs 19.91% 17.68% 12.72% 13.57% 19.91% <-Median-> 1 Paid Median Price
Cost cover if held 5 years 13.61% 12.27% 12.50% 14.90% 14.07% 14.03% 14.96% 12.88% 15.01% 15.76% 12.72% 11.81% 11.61% 10.94% 9.02% 14.05% <-Median-> 10 Paid Median Price
Cost cover if held 10 years 33.44% 29.14% 36.92% 42.76% 36.40% 36.00% 41.42% 38.78% 38.56% 40.34% 33.82% 38.25% 38.29% 37.74% <-Median-> 10 Paid Median Price
Cost cover if held 15 years 81.92% 67.81% 83.11% 93.73% 77.32% 74.21% 82.47% 74.12% 81.92% <-Median-> 5 Paid Median Price
Cost cover if held 20 years 166.30% 160.74% 127.68% 149.14% 166.30% <-Median-> 1 Paid Median Price
Graham Price $5.87 $6.88 $7.81 $8.47 $10.04 $11.26 $10.52 $12.61 $14.70 $17.68 $18.61 $21.53 $23.05 $23.86 $24.64 212.69% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.57 1.42 1.64 1.43 1.29 1.58 2.00 1.83 1.76 1.83 1.89 2.01 1.92 1.79 <-Median-> 10 Price/GP Ratio 0.98% Diff
Price/GP Ratio High 1.66 1.68 1.97 1.72 1.54 1.94 2.28 2.05 1.94 2.11 2.24 2.25 2.02 2.01 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.48 1.17 1.30 1.15 1.05 1.22 1.72 1.61 1.57 1.56 1.55 1.76 1.81 1.55 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 1.50 1.68 1.77 1.30 1.47 1.94 2.01 2.05 1.89 1.97 2.24 2.13 1.81 1.75 1.69 1.96 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 50.47% 67.70% 77.17% 30.42% 47.27% 94.38% 100.60% 104.55% 89.39% 96.90% 123.73% 113.18% 80.94% 74.84% 69.31% 95.64% <-Median-> 10 Graham Price
Month, Year Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19
Pre-split '14 $17.00 $18.47 $29.83 $22.17 $30.75 $39.58 $39.03 $50.31 $48.39
Price Close Dec $8.50 $9.24 $14.92 $11.09 $15.38 $19.79 $19.52 $25.16 $24.20 $34.92 $33.10 $47.51 $41.71 $41.71 $41.71 414.46% <-Total Growth 10 Stock Price
Increase -6.28% 8.65% 61.51% -25.68% 38.70% 28.72% -1.39% 28.90% -3.82% 44.33% -5.21% 43.53% -12.21% 0.00% 0.00% 17.80% <-IRR #YR-> 10 Stock Price 414.46%
P/E 18.68 16.20 21.62 16.54 16.80 18.32 20.98 20.88 17.92 22.82 21.92 25.82 19.77 18.46 17.31 19.48% <-IRR #YR-> 5 Stock Price 143.45%
Trailing P/E 15.45 20.30 26.17 16.07 22.95 21.63 18.07 27.05 20.08 25.87 21.63 31.46 22.67 19.77 18.46 19.80% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 2.00% 1.79% % Tot Ret 10.12% 8.41% Price Inc 28.90% P/E:  20.93 21.92 21.27% <-IRR #YR-> 5 Price & Dividend
-$9.24 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $47.51
-$19.52 $0.00 $0.00 $0.00 $0.00 $47.51
-$9.24 $0.23 $0.27 $0.29 $0.31 $0.37 $0.41 $0.45 $0.51 $0.54 $48.10
-$19.52 $0.41 $0.45 $0.51 $0.54 $48.10
Month, Year Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Mar-20
Pre-split '07 $35.34 $46.18
Pre-split '14 $17.67 $23.09 $27.68 $22.10 $29.58 $43.76 $42.21 $51.58 $55.69
Price Close March $8.84 $11.55 $13.84 $11.05 $14.79 $21.88 $21.11 $25.79 $27.85 $34.81 $41.64 $45.89 $41.71 $41.71 $41.71 297.49% <-Total Growth 10 Stock Price
Increase 10.71% 30.67% 19.88% -20.16% 33.85% 47.94% -3.54% 22.20% 7.97% 25.01% 19.62% 10.21% -9.11% 0.00% 0.00% 14.80% <-IRR #YR-> 10 Stock Price 297.49%
P/E 19.42 20.25 20.06 16.49 16.16 20.26 22.69 21.40 20.63 22.75 27.58 24.94 19.77 18.46 17.31 16.81% <-IRR #YR-> 5 Stock Price 117.44%
Trailing P/E 16.06 25.37 24.28 16.01 22.07 23.91 19.54 27.73 23.11 25.79 27.22 30.39 22.67 19.77 18.46 16.57% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 1.78% 1.72% % Tot Ret 10.71% 9.30% Price Inc 19.62% P/E:  21.01 22.75 18.53% <-IRR #YR-> 5 Price & Dividend
-$11.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.89
-$21.11 $0.00 $0.00 $0.00 $0.00 $45.89
-$11.55 $0.23 $0.27 $0.29 $0.31 $0.37 $0.41 $0.45 $0.51 $0.54 $46.48
-$21.11 $0.41 $0.45 $0.51 $0.54 $46.48
Price H/L Med. $9.23 $9.79 $12.77 $12.16 $12.96 $17.81 $21.05 $23.03 $25.83 $32.39 $35.22 $43.19 $44.17 341.00% <-Total Growth 10 Stock Price
Increase 11.71% 6.08% 30.44% -4.82% 6.60% 37.38% 18.21% 9.43% 12.15% 25.40% 8.74% 22.61% 2.28% 16.00% <-IRR #YR-> 10 Stock Price 341.00%
P/E 20.29 17.18 18.51 18.15 14.16 16.49 22.63 19.11 19.13 21.17 23.32 23.47 20.93 15.46% <-IRR #YR-> 5 Stock Price 105.18%
Trailing P/E 16.78 21.52 22.41 17.62 19.34 19.46 19.49 24.77 21.44 23.99 23.02 28.60 24.01 18.00% <-IRR #YR-> 10 Price & Div
P/E on Run. 5 yr Ave 19.96 19.60 23.04 20.71 19.64 22.68 24.56 23.99 23.57 26.57 26.99 29.04 26.48 17.22% <-IRR #YR-> 5 Price & Div
P/E on Run. 10 yr Ave 27.86 26.38 29.80 25.55 23.89 28.55 31.03 30.42 30.70 34.48 33.70 36.85 33.61 18.15 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.01% 1.77% % Tot Ret 11.15% 10.25% Price Inc 12.15% P/E:  19.12 21.17 Count 22 Years of data
-$9.79 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $43.19
-$21.05 $0.00 $0.00 $0.00 $0.00 $43.19
-$9.79 $0.23 $0.27 $0.29 $0.31 $0.37 $0.41 $0.45 $0.51 $0.54 $43.77
-$21.05 $0.41 $0.45 $0.51 $0.54 $43.77
High Months Jul Mar Dec Jun 08 Dec 09 Mar 11 Jun11 Feb 13 Mar 14 Feb 15 Mar 16 Jan 17 Apr 17
Pre-split '07 $39.00 $46.18
Pre-split '14 $19.50 $23.09 $30.77 $29.14 $30.84 $43.76 $48.02 $51.65 $57.03
Price High $9.75 $11.55 $15.39 $14.57 $15.42 $21.88 $24.01 $25.83 $28.52 $37.25 $41.64 $48.52 $46.63 320.27% <-Total Growth 10 Stock Price
Increase 7.00% 18.41% 33.26% -5.30% 5.83% 41.89% 9.73% 7.56% 10.42% 30.63% 11.79% 16.52% -3.90% 15.44% <-IRR #YR-> 10 Stock Price 320.27%
P/E 21.43 20.25 22.30 21.75 16.85 20.26 25.82 21.43 21.12 24.35 27.58 26.37 22.10 15.11% <-IRR #YR-> 5 Stock Price 102.08%
Trailing P/E 17.73 25.37 26.99 21.12 23.01 23.91 22.23 27.77 23.66 27.59 27.22 32.13 25.34 21.28 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 11.79% P/E:  22.02 24.35 26.26 P/E Ratio Historical High
-$11.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $48.52
-$24.01 $0.00 $0.00 $0.00 $0.00 $48.52
Low Mths May Apr Jun Jan 09 May 09 May 10 Sep 11 Sep 12 Aug 13 Apr 14 Jul 15 Jun 16 Jun 17
Pre-split '07 $34.85 $32.16
Pre-split '14 $17.43 $16.08 $20.33 $19.49 $21.00 $27.46 $36.17 $40.48 $46.29
Price Low $8.71 $8.04 $10.16 $9.75 $10.50 $13.73 $18.09 $20.24 $23.15 $27.53 $28.80 $37.85 $41.71 370.77% <-Total Growth 10 Stock Price
Increase 17.50% -7.72% 26.40% -4.11% 7.75% 30.76% 31.72% 11.92% 14.35% 18.95% 4.61% 31.42% 10.20% 16.76% <-IRR #YR-> 10 Stock Price 370.77%
P/E 19.15 14.11 14.73 14.54 11.48 12.71 19.45 16.80 17.14 17.99 19.07 20.57 19.77 15.92% <-IRR #YR-> 5 Stock Price 109.29%
Trailing P/E 15.84 17.67 17.83 14.12 15.67 15.01 16.75 21.76 19.21 20.39 18.82 25.07 22.67 14.79 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 14.35% P/E:  16.97 17.99 12.85 P/E Ratio Historical Low
-$8.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $37.85
-$18.09 $0.00 $0.00 $0.00 $0.00 $37.85
Long Term Debt $254 $226 $1,517 $1,208 $1,500 Debt
Change -11.10% -20.34% 24.14% -11.10% <-Median-> 3 Change
Debt/Market Cap Ratio 0.05 0.04 0.11 0.07 0.08 0.08 <-Median-> 4 Debt/Market Cap Ratio
Goodwill & Intangibles $580 $561 $734 $2,024 $2,440 $2,631 $2,781 $2,903 Intangibles Goodwill
Change -3.30% 175.99% 20.50% 7.86% 5.69% 4.38% 6.78% <-Median-> 6 Change
Intangible/Market Cap Ratio 0.12 0.10 0.09 0.20 0.22 0.19 0.17 0.16 0.17 <-Median-> 7 Intangible/Market Cap Ratio
Market Cap $3,679 $4,788 $5,701 $4,577 $6,126 $8,920 $8,401 $10,142 $10,863 $13,653 $16,345 $17,724 $16,110 $16,110 $16,110 182.58% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 417.79 416.60 416.63 417.69 418.05 409.94 400.64 395.35 397.26 397.77 396.03 -5.21% <-Total Growth 10 Diluted
Change -0.29% 0.01% 0.25% 0.09% -1.94% -2.27% -1.32% 0.48% 0.13% -0.44% -0.53% <-IRR #YR-> 10 Diluted
Change in Diluted Shares per Year -0.69% <-IRR #YR-> 5 Diluted
Basic # of Shares in Millions 418.8 414.9 411.3 413.4 414.0 411.9 403.23 395.18 390.25 391.10 392.58 390.97 -5.76% <-Total Growth 10 Basic
Change 0.42% -0.94% -0.86% 0.52% 0.13% -0.49% -2.12% -2.00% -1.25% 0.22% 0.38% -0.41% -0.45% <-Median-> 10 Change
Difference -0.6% 0.0% 0.1% 0.2% 0.0% -1.0% -1.3% -0.5% 0.0% 0.3% 0.0% -1.2% -0.02% <-Median-> 10 Difference
# of Share in Millions 416.5 414.7 411.9 414.2 414.2 407.7 398.1 393.2 390.1 392.2 392.5 386.2 386.2 386.2 386.2 -0.71% <-IRR #YR-> 10 Shares -6.87%
Change -0.39% -0.42% -0.67% 0.55% 0.00% -1.57% -2.35% -1.22% -0.79% 0.53% 0.08% -1.60% 0.00% 0.00% 0.00% -0.60% <-IRR #YR-> 5 Shares -2.97%
Cash Flow from Operations $M $299.6 $343.5 $291.1 $467.3 $583.6 $590.2 $523.0 $645.8 $656.3 $769.8 $847.4 $1,073.6 $927.0 $1,058.3 212.55% <-Total Growth 10 Cash Flow
Increase 11.50% 14.67% -15.27% 60.55% 24.89% 1.13% -11.39% 23.48% 1.63% 17.29% 10.08% 26.69% -13.66% 14.17% SO, S. Issu Buy Backs
5 year Running Average $256.3 $284.6 $298.1 $334.0 $397.0 $455.1 $491.0 $562.0 $599.8 $637.0 $688.5 $798.6 $854.8 $935.2 180.63% <-Total Growth 10 CF 5 Yr Running
CFPS $0.72 $0.83 $0.71 $1.13 $1.41 $1.45 $1.31 $1.64 $1.68 $1.96 $2.16 $2.78 $2.40 $2.74 235.59% <-Total Growth 10 Cash Flow per Share
Increase 11.94% 15.15% -14.69% 59.67% 24.89% 2.74% -9.25% 25.00% 2.44% 16.67% 10.00% 28.76% -13.66% 14.17% 12.07% <-IRR #YR-> 10 Cash Flow 212.55%
5 year Running Average $0.62 $0.68 $0.72 $0.81 $0.96 $1.10 $1.20 $1.39 $1.50 $1.61 $1.75 $2.05 $2.20 $2.41 15.47% <-IRR #YR-> 5 Cash Flow 105.28%
P/CF on Med Price 12.83 11.82 18.08 10.78 9.20 12.30 16.02 14.03 15.35 16.50 16.31 15.54 18.40 12.87% <-IRR #YR-> 10 Cash Flow per Share 235.59%
P/CF on Closing Price 12.28 13.94 19.59 9.79 10.50 15.11 16.06 15.70 16.55 17.74 19.29 16.51 17.38 16.17% <-IRR #YR-> 5 Cash Flow per Share 111.58%
12.52% Diff M/C 11.56% <-IRR #YR-> 10 CFPS 5 yr Running 198.73%
Excl.Working Capital CF -$34.16 -$28.68 $99.79 -$77.82 -$60.78 $206.12 $307.94 $201.52 $354.54 $314.64 $345.80 $249.70 $0.00 $0.00 11.23% <-IRR #YR-> 5 CFPS 5 yr Running 70.27%
CF fr Op $M WC $265.4 $314.8 $390.9 $389.5 $522.8 $796.3 $830.9 $847.3 $1,010.8 $1,084.5 $1,193.2 $1,323.3 $927.0 $1,058.3 320.34% <-Total Growth 10 Cash Flow less WC
Increase -11.27% 18.62% 24.15% -0.35% 34.24% 52.30% 4.35% 1.97% 19.30% 7.28% 10.03% 10.90% -29.95% 14.17% 15.44% <-IRR #YR-> 10 Cash Flow less WC 320.34%
5 year Running Average $272.3 $286.2 $314.3 $331.9 $376.7 $482.9 $586.1 $677.4 $801.6 $914.0 $993.3 $1,091.8 $1,107.8 $1,117.2 9.75% <-IRR #YR-> 5 Cash Flow less WC 59.26%
CFPS Excl. WC $0.64 $0.76 $0.95 $0.94 $1.26 $1.95 $2.09 $2.15 $2.59 $2.76 $3.04 $3.43 $2.40 $2.74 14.33% <-IRR #YR-> 10 CF less WC 5 Yr Run 281.55%
Increase -10.92% 19.12% 24.99% -0.89% 34.24% 54.74% 6.86% 3.23% 20.25% 6.71% 9.95% 12.71% -29.95% 14.17% 13.25% <-IRR #YR-> 5 CF less WC 5 Yr Run 86.29%
5 year Running Average $0.66 $0.69 $0.76 $0.80 $0.91 $1.17 $1.44 $1.68 $2.01 $2.31 $2.53 $2.80 $2.84 $2.87 16.26% <-IRR #YR-> 10 CFPS - Less WC 351.32%
P/CF on Med Price 14.48 12.90 13.46 12.93 10.27 9.12 10.08 10.69 9.97 11.71 11.59 12.60 10.42% <-IRR #YR-> 5 CFPS - Less WC 64.14%
P/CF on Closing Price 13.86 15.21 14.59 11.75 11.72 11.20 10.11 11.97 10.75 12.59 13.70 13.39 17.38 15.22 15.04% <-IRR #YR-> 10 CFPS 5 yr Running 306.06%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 15.45 5 yr  15.54 P/CF Med 10 yr 11.14 5 yr  11.59 56.04% Diff M/C 14.21% <-IRR #YR-> 5 CFPS 5 yr Running 94.33%
-$1.31 $0.00 $0.00 $0.00 $0.00 $2.78 Cash Flow per Share
-$0.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.05 CFPS 5 yr Running
-$1.20 $0.00 $0.00 $0.00 $0.00 $2.05 CFPS 5 yr Running
-$314.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,323.3 Cash Flow less WC
-$830.9 $0.0 $0.0 $0.0 $0.0 $1,323.3 Cash Flow less WC
-$286.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,091.8 CF less WC 5 Yr Run
-$586.1 $0.0 $0.0 $0.0 $0.0 $1,091.8 CF less WC 5 Yr Run
-$0.76 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.43 CFPS - Less WC
-$2.09 $0.00 $0.00 $0.00 $0.00 $3.43 CFPS - Less WC
-$0.69 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.80 CFPS 5 yr Running
-$1.44 $0.00 $0.00 $0.00 $0.00 $2.80 CFPS 5 yr Running
Chges Non-cash WC $60.78 -$88.27 -$76.19 -$4.43 -$129.36 -$14.50 -$45.80 $2.4
Interest and other -$25.27 -$25.44 -$34.95 -$65.84 -$60.99 -$63.50 -$42.8
Income Tax Paid -$92.58 -$206.31 -$162.14 -$159.34 -$239.15 -$236.50 -$209.3
Income Tax Expense Chged in 2016 not to inclu this line.
               
Sum $60.78 -$206.12 -$307.94 -$201.52 -$354.54 -$314.64 -$345.80 -$249.7
Google -$354.54 -$314.59 -$345.80 -$249.70
Difference $0.00 -$0.05 $0.00 $0.00
OPM 7.45% 8.59% 5.75% 8.07% 10.04% 9.79% 7.55% 8.85% 7.11% 7.22% 7.71% 9.62% 12.03% <-Total Growth 10 OPM
Increase 7.64% 15.27% -32.99% 40.19% 24.52% -2.48% -22.96% 17.27% -19.67% 1.61% 6.74% 24.75% Should increase  or be stable.
Diff from Ave. -5.6% 8.8% -27.1% 2.3% 27.3% 24.2% -4.3% 12.2% -9.9% -8.4% -2.3% 21.9% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 7.89% 5 Yrs 7.71% should be  zero, it is a   check on calculations
Current Assets $891.87 $1,090.19 $1,179.50 $1,125.7 $1,046.4 $1,312.1 $1,399.5 $1,512.6 $1,895.8 $1,925.5 $2,175.8 $2,380.5 Liq ratio of 1.5 and up, best Assets
Current Liabilities $468.25 $569.87 $763.21 $958.9 $690.7 $971.2 $902.4 $1,226.6 $1,725.1 $1,179.4 $1,356.8 $1,193.4 1.53 <-Median-> 10 Liability
Liquidity 1.90 1.91 1.55 1.17 1.51 1.35 1.55 1.23 1.10 1.63 1.60 1.99 1.60 <-Median-> 5 Ratio
Liq. with CF aft div 2.38 2.37 1.80 1.54 2.19 1.83 1.97 1.63 1.38 2.12 2.07 2.71 2.07 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  1.71 1.99 1.23 0.86 1.75 1.32 1.80 0.70 0.99 1.86 1.56 2.14 1.56 <-Median-> 5 Ratio
Curr Long Term Db $152.40 $393.55 $393.55 $393.55 $393.55
Liquidity Less CLTD 1.41 1.42 2.45 2.26 2.98 2.26 <-Median-> 5 Ratio
Assets $2,253.93 $2,488.37 $2,733.48 $3,499.1 $3,253.5 $3,664.3 $3,599.1 $5,193.6 $6,356.9 $6,800.3 $7,172.3 $7,596.6 Debt ratio of 1.5 and up, best Assets
Liabilities $851.39 $955.93 $1,114.32 $1,526.8 $1,224.5 $1,538.7 $1,493.4 $2,888.0 $3,517.7 $3,171.7 $3,102.5 $3,273.7 2.32 <-Median-> 10 Liability
Debt Ratio 2.65 2.60 2.45 2.29 2.66 2.38 2.41 1.80 1.81 2.14 2.31 2.32 2.14 <-Median-> 5 Ratio
Book Value $1,403 $1,532 $1,619 $1,972 $2,029 $2,126 $2,106 $2,306 $2,839 $3,629 $4,070 $4,323 182.09% <-Total Growth 10 Book Value
Non-Control Interest $0 $0 $0 $0 $0 $0 $0 $0 $63 $68 $68 $0
Net Boojk Value $1,403 $1,532 $1,619 $1,972 $2,029 $2,126 $2,106 $2,306 $2,776 $3,561 $4,002 $4,323 $4,323 $4,323 $4,323 182.09% <-Total Growth 10 Net Book Value
Book Value per Share $3.37 $3.70 $3.93 $4.76 $4.90 $5.21 $5.29 $5.86 $7.12 $9.08 $10.20 $11.19 $11.19 $11.19 $11.19 202.89% <-Total Growth 10 Book Value per Share
Increase 7.01% 9.72% 6.37% 21.15% 2.87% 6.44% 1.45% 10.84% 21.37% 27.58% 12.31% 9.77% 0.00% 0.00% 0.00% 21.59% P/B Ratio Current/Historical Median
P/B Ratio (Median) 2.74 2.65 3.25 2.55 2.65 3.41 3.98 3.93 3.63 3.57 3.45 3.86 3.06 P/B Ratio Historical Median
P/B Ratio (Close) 2.62 3.12 3.52 2.32 3.02 4.20 3.99 4.40 3.91 3.83 4.08 4.10 3.73 3.73 3.73 11.72% <-IRR #YR-> 10 Book Value per Share 202.89%
Change 3.46% 19.09% 12.70% -34.10% 30.11% 38.99% -4.92% 10.24% -11.04% -2.01% 6.51% 0.40% -9.11% 0.00% 0.00% 16.17% <-IRR #YR-> 5 Book Value per Share 111.59%
Leverage (A/BK) 1.61 1.62 1.69 1.77 1.60 1.72 1.71 2.25 2.24 1.87 1.76 1.76 1.76 <-Median-> 10 A/BV
Debt/Equity Ratio 0.61 0.62 0.69 0.77 0.60 0.72 0.71 1.25 1.24 0.87 0.76 0.76 0.76 <-Median-> 10 Debt/Eq Ratio
Median P/BV 10 yr Med 3.51 5 yr Med 3.63 6.14% Diff M/C 1.77 Historical 21 A/BV
-$3.70 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.19
-$5.29 $0.00 $0.00 $0.00 $0.00 $11.19
Comprehensive Income $740.71 $958.29 $669.80 Comprehensive Income
Non-Control Interest $1.35 $4.78 $0.30 Non-Control Interest
Shareholders  $233.07 $224.45 $441.58 $178.45 $392.96 $390.66 $490.88 $739.36 $953.51 $669.50 $829.2 255.77% <-Total Growth 10 Comprehensive Income
Increase -3.70% 96.74% -59.59% 120.21% -0.59% 25.65% 50.62% 28.97% -29.79% 23.85% 25.65% <-Median-> 5 Comprehensive Income
5 Yr Running Average $294.10 $325.62 $378.91 $438.46 $593.47 $648.78 $736.5 15.63% <-IRR #YR-> 9 Comprehensive Income 255.77%
ROE 15.2% 13.9% 22.4% 8.8% 18.5% 18.6% 21.3% 26.0% 26.3% 16.5% 19.2% 16.24% <-IRR #YR-> 5 Comprehensive Income 112.26%
5Yr Median 15.2% 18.5% 18.6% 18.6% 21.3% 21.3% 21.3% 16.53% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI -2.3% -22.1% 58.3% -53.4% -12.9% 2.6% 1.9% 38.7% 56.9% 11.4% 13.4% 17.73% <-IRR #YR-> 5 5 Yr Running Average 126.18%
Median Values Diff 5, 10 yr 7.0% 13.4% 21.3% <-Median-> 5 Return on Equity
-$224.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $829.2
-$390.7 $0.0 $0.0 $0.0 $0.0 $829.2
-$294.1 $0.0 $0.0 $0.0 $0.0 $0.0 $736.5
-$325.6 $0.0 $0.0 $0.0 $0.0 $736.5
Current Liability Coverage Ratio 0.64 0.60 0.38 0.49 0.84 0.61 0.58 0.53 0.38 0.65 0.62 0.90   CFO / Current Liabilities
5 year Median 0.63 0.63 0.63 0.60 0.60 0.60 0.58 0.58 0.58 0.58 0.58 0.62 0.62 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 13.29% 13.80% 10.65% 13.35% 17.94% 16.11% 14.53% 12.43% 10.32% 11.32% 11.81% 14.13% CFO / Total Assets
5 year Median 12.60% 13.29% 13.29% 13.29% 13.35% 13.80% 14.53% 14.53% 14.53% 12.43% 11.81% 11.81% 11.8% <-Median-> 5 Return on Assets 
Return on Assets ROA 8.5% 9.6% 10.5% 8.0% 11.8% 12.3% 10.6% 9.3% 8.4% 8.9% 8.4% 9.6% Net  Income/Assets Return on Assets
5Yr Median 8.8% 9.6% 10.3% 9.6% 9.6% 10.5% 10.6% 10.6% 10.6% 9.3% 8.9% 8.9% 9.5% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 13.7% 15.6% 17.8% 14.1% 18.9% 21.2% 18.1% 20.9% 18.8% 16.7% 14.8% 16.9% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 17.6% 17.1% 17.6% 15.6% 15.6% 17.8% 18.1% 18.9% 18.9% 18.8% 18.1% 16.9% 17.9% <-Median-> 10 Return on Equity
Net Income $533.97 $612.87 $601.40 Net Income
Non-Control Interest $0.87 $5.26 $0.30 Non-Control Interest
Shareholders  $192.10 $238.47 $288.20 $278.95 $382.71 $451.12 $380.84 $481.92 $533.10 $607.61 $601.10 $731.1 $823 $867 206.58% <-Total Growth 10 Net Income
Increase -17.25% 24.14% 20.86% -3.21% 37.20% 17.87% -15.58% 26.54% 10.62% 13.98% -1.07% 21.63% 12.57% 5.35% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $194.1 $209.8 $232.7 $246.0 $276.1 $327.9 $356.4 $395.1 $445.9 $490.9 $520.9 $591.0 $659.2 $726.0 11.85% <-IRR #YR-> 10 Net Income 206.58%
Operating Cash Flow $299.57 $343.50 $291.06 $467.29 $583.62 $590.19 $522.99 $645.8 $656.3 $769.8 $847.4 $1,073.6 13.93% <-IRR #YR-> 5 Net Income 91.97%
Investment Cash Flow -$184.28 -$110.24 -$354.44 -$755.37 -$172.91 -$373.22 -$87.12 -$1,625.0 -$672.1 -$166.4 -$441.7 -$317.8 10.91% <-IRR #YR-> 10 5 Yr Running Ave. 181.73%
Total Accruals $76.81 $5.20 $351.58 $567.03 -$27.99 $234.15 -$55.03 $1,461.1 $548.9 $4.2 $195.4 -$24.7 10.65% <-IRR #YR-> 5 5 Yr Running Ave. 65.83%
Total Assets $2,253.9 $2,488.4 $2,733.5 $3,499.1 $3,253.5 $3,664.3 $3,599.1 $5,193.6 $6,356.9 $6,800.3 $7,172.3 $7,596.6 Balance Sheet Assets
Accruals Ratio 3.41% 0.21% 12.86% 16.20% -0.86% 6.39% -1.53% 28.13% 8.64% 0.06% 2.72% -0.33% 2.72% <-Median-> 5 Ratio
EPS/CF Ratio 0.71 0.75 0.73 0.71 0.72 0.55 0.45 0.56 0.52 0.55 0.50 0.54 0.55 <-Median-> 10 EPS/CF Ratio
-$238 $0 $0 $0 $0 $0 $0 $0 $0 $0 $731
-$381 $0 $0 $0 $0 $731
-$210 $0 $0 $0 $0 $0 $0 $0 $0 $0 $591
-$356 $0 $0 $0 $0 $591
Change in Close 10.71% 30.67% 19.88% -20.16% 33.85% 47.94% -3.54% 22.20% 7.97% 25.01% 19.62% 10.21% -9.11% 0.00% 0.00% Count 21 Years of data
up/down down down down down down  Count 9 42.86%
Meet Prediction?        Yes     Yes       % right Count 16 177.78%
Financial Cash Flow -$68.45 -$50.64 -$56.15 $161.58 -$391.50 -$195.70 -$368.83 $868.76 $4.93 -$572.89 -$338.60 -$679.8 C F Statement  Financial CF
Total Accruals $145.27 $55.84 $407.72 $405.45 $363.52 $429.86 $313.80 $592.37 $544.00 $577.12 $534.00 $655.1 Accruals
Accruals Ratio 6.45% 2.24% 14.92% 11.59% 11.17% 11.73% 8.72% 11.41% 8.56% 8.49% 7.45% 8.62% 8.56% <-Median-> 5 Ratio
Cash $941.53 $276.89 $165.71 $43.88 $100.07 $92.58 $144.14 $43.18 $39.35 $72.57 $164.30 $250.5 Cash
Cash per share $2.26 $0.67 $0.40 $0.11 $0.24 $0.23 $0.36 $0.11 $0.10 $0.19 $0.42 $0.65 $0.19 <-Median-> 5 Cash per Share
Percentage of Stock Price 25.59% 5.78% 2.91% 0.96% 1.63% 1.04% 1.72% 0.43% 0.36% 0.53% 1.01% 1.41% 0.53% <-Median-> 5 % of Stock Price
See article of Dec 2013 by John Heinzl 
http://www.theglobeandmail.com/globe-investor/investment-ideas/strategy-lab/dividend-investing/dividend-growth-stocks-to-buy-and-hold/article15747463/?cmpid=rss1&click=dlvr.it#dashboard/follows/hold/article15747463/?cmpid=rss1&click=dlvr.it#dashboard/follows/ 
Notes:
June 24, 2017.  Last estimates were for 2017, 2018 anmd 2019 of $11163M, $11651M and $11534M for Revenue, $1.80, $1.99 and $2.13 for EPS, 
$2.21, $2.46 and $2.57 for CFPS and $720M and $760M for Net Income.
July 12, 2015.  Last estimates were for 2015, 2016 and 2017 of $10129M, $19360M and $10509M for Revenue, $3.25, $3.50 and $3.68 for EPS, 
$4.38, $4.40 and $4.55 for CFPS and $619.87M and $657.87M for Net Income for 2015 and 2016.
July 9, 2014.  Last estimates were for 2014 to 2016 of $8843M, $8964M and $8997M for Revenue, $3.14, $3.41 and $3.32 for EPS, $4.21 and $4.55 (2014 and 2015) for CFPS.
June 8, 2013.  Last estimates were for 2013 and 2014 of $7106M and $7372M for Revenue, $2.62 and $2.85 for EPS.
In 2013 went into debt to buy Moringstar
June 16, 2012.  Last estiamtes were for 2012 and 2013 at $6725M and $6861M for Revenue, $2.53 and $2.73 for EPS and $3.08 and $3.22 for CF.
July 2, 2011.  Last I looked I got estimates for 2011 and 2012 of $2.02 and $2.33 for EPS and $2.59 and $2.95 for CF.
Jun 8, 2010.  When I last looked at this stock, I got estimates for 2009 and 2010 of $1.55 and $1.80 for earnings and $2.09 and $2.33 for CF.
Jul 13, 2009. When I last look at this stock, I got earnings estimate of $1.40 and $1.60 for Mar 2009 and 2010 year ends.  Earnings for 2009 were $1.37; estimate for 2010 lowered to $1.55.
AP 2008 - Stock is doing well.  Accrual Ratio is rather high at 12.86%.
AP 2007 - Revenue is not increasing much, but earnings are going up.  Besides revenue increase, stock is OK.
This stock was first issued in 1997 for $17 per share.
Sector:
Conssumer Staple; Consumer
What should this stock accomplish?
Would I buy this company and Why.
I already own this company
Why am I following this stock. 
This was a stock on Mike Higgs' Canadian Dividend Growth Stock list and on the dividend lists that I followed.  I bought this stock first in 2006 for my RRSP account.  
Because I am now taking money from my RRSP accounts, I have been selling this stock because of the low dividend.  I still like this stock so I have been buying it in my TFSA.
Dividends
Dividends are paid quarterly in Cycle 3, which is  June, September,  December, and March  Dividends are generally declared for shareholders and paid to shareholders that month.  
For example, the dividend declared for shareholders of record of September 5, 2013 was paid on September 16, 2013.  Note June dividend is often paid in July.
Why I bought this stock.
When I sold RIM in 2006 I bought some Saputo.  I had been following this stock and thought it was a strong Canadian Dividend paying stock.
In 2012, I sold some that I had in my RRSP account because I need more dividend income and dividend yield is low on this stock.
In 2013, I need to raise more money in the RRSP account because of yearly withdrawals.  I sold the stock with the lowest dividend yield.
I still want to hold this stock, but it would be a better stock in my Trading account rather than in my RRSP accounts because of the low dividends. In 2013 and 2014 I bought some of this stock for my TFSA.
How they make their money
Saputo produces, markets, and distributes a wide array of products of the utmost quality, including cheese, fluid milk, yogurt, dairy ingredients and snack-cakes. 
Saputo is the twelfth largest dairy processor in the world, the largest in Canada; the third largest in Argentina and among the top three cheese producers in the 
United States. Their products are sold in more than 50 countries under well-known brand names.
This company is in the Consumer Staple Index of TSX
For all Ratios, lower is better when looking for a good stock price.  The exception is for yield and here you want a higher yield to indicate a good stock price.
Shares; '%, Value $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Jun 16 2012 Jun 09 2013 July 09 2014 July 12 2015 Jun 25 2016 Jun 24 2017
Saputo, Lino Anthony 0.137 0.04% 0.137 0.03% 0.179 0.05% 0.179 0.05% 0.179 0.05%
CEO - Shares - Amount $3.804 $4.758 $7.442 $8.203 $7.457
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000 $0.000
Carrière, Louis-Philippe 0.044 0.01% 0.045 0.01% 0.045 0.01% 0.046 0.01% 0.046 0.01%
CFO - Shares - Amount $1.235 $1.556 $1.874 $2.091 $1.911
Options - percentage 0.460 0.12% 0.558 0.14% 0.572 0.15% 0.627 0.16% 0.636 0.16%
Options - amount $12.800 $19.420 $23.823 $28.792 $26.521
Brockman, Terry 0.065 0.02% 0.042 0.01% 0.053 0.01% 0.053 0.01% 0.083 0.02%
Officer - Shares - Amount $1.817 $1.447 $2.200 $2.436 $3.456
Options - percentage 0.729 0.19% 0.845 0.22% 0.839 0.21% 0.954 0.25% 0.887 0.23%
Options - amount $20.285 $29.401 $34.942 $43.767 $37.009
Demone, Henry E. 0.011 0.00%
Director - Shares - Amount $0.471
Options - percentage 0.033 0.01%
Options - amount $1.360
Bouchard, Lucien 0.000 0.00% 0.000 0.00%
Director - Shares - Amount $0.000 $0.000
Options - percentage 0.087 0.02% 0.095 0.02%
Options - amount $3.031 $3.963
Bourgie, Pierre 1.896 0.49% 1.336 0.34% 1.336 0.34% 1.336 0.35% Ceased being insider Aug '16
Director - Shares - Amount $52.794 $46.500 $55.624 $61.301
Options - percentage 0.038 0.01% 0.045 0.01% 0.054 0.01% 0.061 0.02%
Options - amount $1.063 $1.563 $2.265 $2.777
Monticciolo, Caterina 0.476 0.12% 0.476 0.12% 0.952 0.24%
Director - Shares - Amount $13.254 $16.570 $39.641
Options - percentage 0.048 0.01% 0.053 0.01% 0.058 0.01%
Options - amount $1.348 $1.857 $2.423
Dottori, Frank A. 0.005 0.00%
Director - Shares - Amount $0.133
Options - percentage 0.080 0.02%
Options - amount $2.052
Saputo, Emanuele 139.760 35.11% 133.560 34.23% 133.560 34.05% 267.120 68.05% 267.120 69.16% 127.060 32.90%
Chairman - Shares - Amt $2,949.632 $3,718.974 $4,649.218 $11,123 $12,258 $5,299.666
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount $0.000 $0.000 $0.000 $0.000
Canuto, Gianfranco 0.003 0.00% 0.004 0.00% 0.004 0.00% dated 2016
Subsidiary Executive $0.085 $0.167 $0.193
Options - percentage 0.106 0.03% 0.081 0.02% 0.108 0.03%
Options - amount $2.949 $3.371 $4.955
Saputo, Francesco 40.000 10.36%
10% holder $1,668.400
Saputo, Joey 0.160 0.04% 0.320 0.08% 0.320 0.08% 0.320 0.08% dated 2014
10% holder $4.455 $13.325 $14.685 $13.347
Jolina Capital as of June 2016
Owns 34% CEO Joey Saputo
Lumber company
Increase in O/S Shares 3.684 0.94% 3.404 0.87% 3.590 0.92% 2.996 0.76% 2.899 0.75%
due to SO 2014 $95.010 $94.784 $99.964 $104.278 $133.022
Book Value $68.468 $41.861 $54.002 $49.000 $70.300
Insider Buying -$2.009 -$0.099 -$1.006
Insider Selling $20.986 $12.114 $31.139
Net Insider Selling $11.308 $18.977 $12.016 $30.134
% of Market Cap 0.08% 0.12% 0.07% 0.19%
Directors 11 11 11 10 10
Women 3 27% 4 36% 4 36% 4 40% 5 50%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 172 16.26% 173 19.52% 137 16.39% 165 17.44% 0 0.00% 210 18.15%
Total Shares Held 64.763 16.47% 76.863 19.70% 64.127 16.35% 68.514 17.47% 0.000 0.00% 70.138 18.16%
Increase/Decrease -5.011 -7.18% 1.682 2.24% 0.690 1.09% 0.213 0.31% 0.000 #DIV/0! 0.889 1.28%
Starting No. of Shares 69.774 75.181 63.436 68.301 Reuters 0.000 Reuters 69.249 Reuters
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock