This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
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.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q3 2023
Maple Leaf Foods Inc TSX MFI OTC MLFNF https://www.mapleleaffoods.com/ Fiscal Yr: Dec 31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Cost of Sales $4,126.5 $4,096.8 $2,773.9 $2,939.0 $2,911.8 $2,740.9 $2,934.7 $2,943.7 $3,350.6 $3,600.7 $3,862.0 $4,314.9 $4,458.6 <-12 mths 3.33% 5.32% <-Total Growth 10 Cost of Sales
Change -0.72% -32.29% 5.95% -0.92% -5.87% 7.07% 0.31% 13.82% 7.46% 7.26% 11.73% 3.33% <-12 mths -71.60% 6.51% <-Median-> 10 Change
Ratio 0.84 0.84 0.63 0.93 0.88 0.82 0.83 0.84 0.85 0.84 0.85 0.91 0.91 <-12 mths 0.45% 0.85 <-Median-> 10 Ratio
Selling & Admin $504.2 $494.7 $303.4 $297.9 $288.1 $324.8 $348.6 $341.5 $457.7 $490.7 $467.1 $431.7 -$32.1 <-12 mths -107.43% -12.73% <-Total Growth 10 Selling & Admin
Change -1.88% -38.66% -1.83% -3.30% 12.76% 7.33% -2.04% 34.02% 7.21% -4.81% -7.57% -107.43% <-12 mths -1319.30% -1.94% <-Median-> 10 Change
Ratio 0.10 0.10 0.07 0.09 0.09 0.10 0.10 0.10 0.12 0.11 0.10 0.09 -0.01 <-12 mths -107.22% 0.10 <-Median-> 10 Ratio
Total $4,630.7 $4,591.5 $3,077.4 $3,236.8 $3,199.8 $3,065.7 $3,283.4 $3,285.2 $3,808.2 $4,091.3 $4,329.1 $4,746.6 $4,426.6 <-12 mths -6.74% 3.38% <-Total Growth 10 Total
Change -0.85% -32.98% 5.18% -1.14% -4.19% 7.10% 0.06% 15.92% 7.43% 5.81% 9.65% -6.74% <-12 mths -169.91% 5.50% <-Median-> 10 Change
Ratio 0.95 0.94 0.70 1.03 0.97 0.92 0.93 0.94 0.97 0.95 0.96 1.00 0.91 <-12 mths -9.35% 0.95 <-Median-> 10 Ratio
$4,875 <-12 mths 2.87%
Revenue* $4,968.1 $4,893.6 $4,864.8 $4,406.4 $3,157.2 $3,292.9 $3,331.8 $3,522.2 $3,495.5 $3,941.5 $4,303.7 $4,521.1 $4,739.1 $4,923 $5,126 $5,281 -2.58% <-Total Growth 10 Revenue
Increase -4.85% -1.50% -0.59% -9.42% -28.35% 4.30% 1.18% 5.72% -0.76% 12.76% 9.19% 5.05% 4.82% 3.88% 4.12% 3.02% -0.26% <-IRR #YR-> 10 Revenue -2.58%
5 year Running Average $4,653.4 $4,567.2 $5,038.2 $4,870.9 $4,458.0 $4,123.0 $3,810.6 $3,542.1 $3,359.9 $3,517 $3,719.0 $3,956.8 $4,200.2 $4,485.7 $4,722.6 $4,918.0 6.11% <-IRR #YR-> 5 Revenue 34.55%
Revenue per Share $35.68 $35.08 $34.78 $31.44 $22.09 $24.39 $25.22 $27.85 $28.32 $32.06 $34.94 $36.50 $38.95 $40.20 $41.85 $43.12 -1.80% <-IRR #YR-> 10 5 yr Running Average -16.63%
Increase -7.85% -1.69% -0.85% -9.59% -29.75% 10.44% 3.40% 10.39% 1.69% 13.24% 8.97% 4.46% 6.71% 3.21% 4.12% 3.02% 3.47% <-IRR #YR-> 5 5 yr Running Average 18.58%
5 year Running Average $35.24 $33.88 $36.96 $35.14 $31.81 $29.56 $27.59 $26.20 $25.57 $27.57 $29.68 $31.93 $34.15 $36.53 $38.49 $40.12 1.14% <-IRR #YR-> 10 Revenue per Share 11.99%
P/S (Price/Sales) Med 0.30 0.33 0.33 0.45 0.81 0.89 1.06 1.10 1.09 0.89 0.73 0.76 0.67 0.68 0.00 0.00 6.94% <-IRR #YR-> 5 Revenue per Share 39.86%
P/S (Price/Sales) Close 0.32 0.31 0.34 0.53 0.88 0.97 1.11 1.29 0.97 0.81 0.81 0.80 0.63 0.62 0.59 0.58 -0.79% <-IRR #YR-> 10 5 yr Running Average -7.60%
P/S 10 Year Median  0.30 0.30 0.31 0.33 0.33 0.33 0.39 0.39 0.63 0.85 0.85 0.85 0.85 0.85 0.82 0.74 5.45% <-IRR #YR-> 5 5 yr Running Average 30.36%
*Revenue in M CDN $  P/S Med 20 yr  0.56 15 yr  0.73 10 yr  0.85 5 yr  0.76 -27.14% Diff M/C
-$4,864.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,739.1
-$3,522.2 $0.0 $0.0 $0.0 $0.0 $4,739.1
-$5,038.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4,200.2
-$3,542.1 $0.0 $0.0 $0.0 $0.0 $4,200.2
-$34.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $38.95
-$27.85 $0.00 $0.00 $0.00 $0.00 $38.95
-$0.27 <-12 mths -3.85%
Adjusted Profit CDN$ $42.0 $48.2 $67.1 -$71.3 -$79.1 $82.2 $169.2 $203.9 $155.6 $85.1 $128.0 $128.4 -$32.1 -147.91% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 3.45% 5.57% 7.53% -4.55% -3.52% 4.00% 8.11% 9.94% 7.75% 4.37% 6.63% 6.31% -1.94% 5.34% <-Median-> 10 Return on Equity ROE
5Yr Median 3.45% 3.45% 3.45% 3.45% 4.00% 4.00% 4.00% 7.75% 7.75% 7.75% 6.63% 6.31% 5.16% <-Median-> 10 5Yr Median
Basic $0.31 $0.34 $0.47 -$0.51 -$0.56 $0.58 $1.23 $1.54 $1.22 $0.68 $1.03 $1.03 -$0.26 -155.32% <-Total Growth 10 AEPS
AEPS* Dilued $0.31 $0.34 $0.47 -$0.51 -$0.56 $0.58 $1.23 $1.54 $1.22 $0.68 $1.03 $1.03 -$0.26 $0.26 $1.62 $2.37 -155.32% <-Total Growth 10 AEPS
Increase 210.00% 9.68% 38.24% -209% -9.80% 203.57% 112.07% 25.20% -20.78% -44.26% 51.47% 0.00% -125.24% 200.00% 523.08% 46.30% 7 3 10 Years of Data, EPS P or N 70.00%
5 year Running Average $0.41 $0.19 $0.14 $0.01 $0.06 $0.24 $0.46 $0.80 $1.05 $1.14 $1.10 $0.74 $0.55 $0.74 $1.00 #NUM! <-IRR #YR-> 10 AEPS -155.32%
AEPS Yield 2.72% 3.14% 3.93% -3.04% -2.88% 2.44% 4.37% 4.30% 4.46% 2.63% 3.65% 3.52% -1.06% 1.05% 6.51% 9.53% -16.75% <-IRR #YR-> 5 AEPS -116.88%
Payout Ratio 51.61% 47.06% 34.04% 0.00% 0.00% 55.17% 29.27% 28.57% 42.62% 85.29% 62.14% 69.90% 0.00% 323.08% 51.85% 35.44% 14.81% <-IRR #YR-> 10 5 yr Running Average 297.85%
5 year Running Average 53.75% 58.54% 58.54% 26.54% 27.25% 23.70% 22.60% 31.13% 48.19% 49.58% 57.71% 51.99% 108.08% 101.39% 96.05% 10.17% <-IRR #YR-> 5 5 yr Running Average 62.28%
Price/AEPS Median 34.63 33.63 24.47 -27.95 -32.05 37.25 21.70 19.93 25.40 41.97 24.77 26.90 -99.94 105.19 0.00 0.00 23.24 <-Median-> 10 Price/AEPS Median
Price/AEPS High 41.61 36.53 27.66 -33.18 -36.88 41.45 25.41 23.99 29.10 51.03 29.73 30.74 -124.58 120.00 0.00 0.00 27.26 <-Median-> 10 Price/AEPS High
Price/AEPS Low 27.65 30.74 21.28 -22.73 -27.23 33.05 17.98 15.87 21.70 32.91 19.82 23.06 -75.31 90.38 0.00 0.00 18.90 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 36.74 31.85 25.47 -32.92 -34.77 40.97 22.86 23.26 22.40 38.06 27.40 28.41 -94.04 95.65 15.35 10.49 23.06 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 113.90 34.94 35.21 35.72 -38.18 -42.43 48.48 29.12 17.75 21.21 41.50 28.41 23.74 -95.65 95.65 15.35 26.07 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 35.95% 5 Yrs   62.14% P/CF 5 Yrs   in order 25.40 29.73 21.70 27.40 276.57% Diff M/C DPR 75% to 95% best
-$1.29 <-12 mths 48.81% Yahoo
EPS Basic $0.19 $0.59 $0.83 $3.55 $5.03 $0.30 $1.35 $1.28 $0.81 $0.60 $0.92 $0.83 -$2.52 -403.61% <-Total Growth 10 EPS Basic WSJ
EPS Diluted* $0.19 $0.58 $0.81 $3.55 $5.03 $0.29 $1.32 $1.24 $0.79 $0.60 $0.91 $0.82 -$2.52 $0.64 $2.01 $2.71 -411.11% <-Total Growth 10 EPS Diluted
Increase -51.28% 205.26% 39.66% 338.27% 41.69% -94.23% 355.17% -6.06% -36.29% -24.05% 51.67% -9.89% -407.32% 125.40% 214.06% 34.83% 9 1 10 Years of Data, EPS P or N 90.00%
Earnings Yield 1.67% 5.36% 6.77% 21.14% 25.83% 1.22% 4.69% 3.46% 2.89% 2.32% 3.22% 2.80% -10.31% 2.57% 8.08% 10.90% #NUM! <-IRR #YR-> 10 Earnings per Share -411.11%
5 year Running Average $0.38 $0.49 $0.34 $1.10 $2.03 $2.05 $2.20 $2.29 $1.73 $0.85 $0.97 $0.87 $0.12 $0.09 $0.37 $0.73 -32.16% <-IRR #YR-> 5 Earnings per Share -303.23%
10 year Running Average $0.51 $0.51 $0.52 $0.85 $1.26 $1.22 $1.35 $1.31 $1.42 $1.44 $1.51 $1.54 $1.20 $0.91 $0.61 $0.85 -9.78% <-IRR #YR-> 10 5 yr Running Average -64.29%
* Diluted ESP per share  E/P 10 Yrs 3.06% 5Yrs 2.80% -44.53% <-IRR #YR-> 5 5 yr Running Average -94.75%
-$0.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$2.52
-$1.24 $0.00 $0.00 $0.00 $0.00 -$2.52
-$0.34 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.12
-$2.29 $0.00 $0.00 $0.00 $0.00 $0.12
Dividend* $0.84 $0.88 Estimates Dividend*
Increase 5.00% 4.76% Estimates Increase
Payout Ratio EPS 131.25% 43.78% Estimates Payout Ratio EPS
Comment
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Dividend* $0.16 $0.16 $0.16 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $0.80 $0.84 $0.84 $0.84 400.00% <-Total Growth 10 Dividends
Increase 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 12.50% 22.22% 18.18% 11.54% 10.34% 12.50% 11.11% 5.00% 0.00% 0.00% 8 2 32 Years of data, Count P, N
Average Increases 5 Year Running 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% 25.00% 35.00% 45.00% 16.25% 15.56% 12.73% 10.77% 44.83% 31.25% 16.67% 15.90% <-Median-> 10 5 year Increases
Dividends 5 Yr Running $0.16 $0.16 $0.16 $0.16 $0.16 $0.19 $0.23 $0.29 $0.36 $0.44 $0.51 $0.58 $0.65 $0.72 $0.77 $0.81 307.50% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.49% 1.40% 1.39% 1.12% 0.89% 1.48% 1.35% 1.43% 1.68% 2.03% 2.51% 2.60% 3.08% 3.07% 1.58% <-Median-> 10 Yield H/L Price Item
Yield on High  Price 1.24% 1.29% 1.23% 0.95% 0.77% 1.33% 1.15% 1.19% 1.46% 1.67% 2.09% 2.27% 2.47% 2.69% 1.40% <-Median-> 10 Yield on High  Price EPS
Yield on Low Price 1.87% 1.53% 1.60% 1.38% 1.05% 1.67% 1.63% 1.80% 1.96% 2.59% 3.14% 3.03% 4.09% 3.57% 1.88% <-Median-> 10 Yield on Low Price AEPS
Yield on Close Price 1.40% 1.48% 1.34% 0.95% 0.82% 1.35% 1.28% 1.23% 1.90% 2.24% 2.27% 2.46% 3.27% 3.38% 3.38% 3.38% 1.62% <-Median-> 10 Yield on Close Price CFPS
Payout Ratio EPS 84.21% 27.59% 19.75% 4.51% 3.18% 110.34% 27.27% 35.48% 65.82% 96.67% 70.33% 87.80% 0.00% 131.25% 41.79% 31.00% 31.37% <-Median-> 31 DPR EPS FCF 
DPR EPS 5 Yr Running 41.88% 32.52% 47.62% 14.49% 7.87% 9.36% 10.55% 12.60% 20.76% 52.36% 52.26% 66.51% 543.33% 795.56% 206.45% 110.38% 35.26% <-Median-> 28 DPR EPS 5 Yr Running
Payout Ratio CFPS 7.85% 9.12% 10.26% 8.62% 6.31% 27.10% 13.32% 14.38% 21.42% 26.41% 24.52% 29.26% 197.38% 60.43% 24.14% #DIV/0! 14.27% <-Median-> 25 DPR CF
DPR CF 5 Yr Running 13.19% 11.80% 10.63% 10.17% 8.21% 10.80% 11.80% 12.71% 15.12% 19.19% 19.54% 22.74% 32.28% 39.51% 37.12% #DIV/0! 12.12% <-Median-> 18 DPR CF 5 Yr Running
Payout Ratio CFPS WC 7.35% 19.71% 36.27% 6.68% 29.38% 36.27% 14.10% 13.83% 26.17% 26.39% 32.78% 51.20% 0.00% 60.43% 20.09% #DIV/0! 13.98% <-Median-> 25 DPR CF WC
DPR CF WC 5 Yr Running 14.67% 15.42% 15.84% 14.47% 12.56% 18.92% 17.02% 15.07% 19.68% 20.55% 21.40% 27.04% 51.23% 62.09% 49.56% #DIV/0! 15.24% <-Median-> 18 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 1.58% 1.62% 5 Yr Med 5 Yr Cl 2.51% 2.27% 5 Yr Med Payout 70.33% 26.41% 26.39% 12.70% <-IRR #YR-> 5 Dividends 81.82%
* Dividends per share  10 Yr Med and Cur. 113.83% 107.88% 5 Yr Med and Cur. 34.65% 48.93% Last Div Inc ---> $0.20 $0.21 5.00% 17.46% <-IRR #YR-> 10 Dividends 400.00%
Dividends Growth 15 11.33% <-IRR #YR-> 15 Dividends 400.00%
Dividends Growth 20 8.38% <-IRR #YR-> 20 Dividends 400.00%
Dividends Growth 25 6.65% <-IRR #YR-> 25 Dividends 400.00%
Dividends Growth 30 2.51% <-IRR #YR-> 30 Dividends
Dividends Growth 35 2.35% <-IRR #YR-> 32 Dividends
Dividends Growth 5 -$0.44 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 5
Dividends Growth 10 -$0.16 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 20
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 25
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 30
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Dividends Growth 35
Historical Dividends Historical High Div 3.76% Low Div 0.88% 10 Yr High 3.99% 10 Yr Low 0.79% Med Div 1.48% Close Div 1.46% Historical Dividends
High/Ave/Median Values Curr diff Exp. -10.17% 73.95% Exp. -15.35% 327.54% Cheap 128.21% Cheap 131.15% High/Ave/Median 
Future Dividend Yield Div Yield 6.14% earning in 5 Years at IRR of 12.70% Div Inc. 81.82% Future Dividend Yield Div Yd
Future Dividend Yield Div Yield 11.17% earning in 10 Years at IRR of 12.70% Div Inc. 230.58% Future Dividend Yield 6.14%
Future Dividend Yield Div Yield 20.30% earning in 15 Years at IRR of 12.70% Div Inc. 501.05% Future Dividend Yield 11.17%
20.30%
Future Dividend Paid Div Paid $1.53 earning in 5 Years at IRR of 12.70% Div Inc. 81.82% Future Dividend Paid
Future Dividend Paid Div Paid $2.78 earning in 10 Years at IRR of 12.70% Div Inc. 230.58% Future Dividend Paid
Future Dividend Paid Div Paid $5.05 earning in 15 Years at IRR of 12.70% Div Inc. 501.05% Future Dividend Paid
Dividend Covering Cost Div Paid $5.41 over 5 Years at IRR of 12.70% Div Cov. 21.76% Dividend Covering Cost
Dividend Covering Cost Div Paid $13.72 over 10 Years at IRR of 12.70% Div Cov. 55.18% Dividend Covering Cost
Dividend Covering Cost Div Paid $28.83 over 15 Years at IRR of 12.70% Div Cov. 115.94% Dividend Covering Cost
Yield if held 5 years 0.97% 1.14% 1.09% 1.46% 1.65% 2.98% 3.15% 3.83% 3.65% 3.23% 2.96% 2.70% 2.61% 2.71% 2.94% 3.29% 2.97% <-Median-> 10 Paid Median Price Div Yd
Yield if held 10 years 1.51% 1.49% 1.18% 1.48% 1.26% 1.93% 2.56% 2.99% 4.75% 5.99% 5.96% 6.30% 6.96% 5.89% 4.68% 3.89% 3.87% <-Median-> 10 Paid Median Price 2.71%
Yield if held 15 years 1.55% 2.06% 0.87% 0.95% 1.18% 3.02% 3.35% 3.25% 4.81% 4.58% 3.86% 5.11% 5.43% 7.67% 8.68% 7.82% 3.61% <-Median-> 10 Paid Median Price 5.89%
Yield if held 20 years 1.17% 1.14% 1.15% 1.19% 1.34% 3.10% 4.65% 2.40% 3.09% 4.26% 6.04% 6.70% 5.90% 7.78% 6.64% 5.07% 3.68% <-Median-> 10 Paid Median Price 7.67%
Yield if held 25 years 2.35% 2.56% 3.17% 3.87% 4.86% 6.21% 9.29% 4.36% 4.99% 6.18% 7.92% 4.11% <-Median-> 8 Paid Median Price
Cost covered if held 5 years 4.83% 5.68% 5.43% 7.31% 8.27% 8.94% 10.14% 12.52% 12.63% 12.37% 11.76% 10.87% 10.62% 11.55% 13.45% 15.83% 10.74% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 15.09% 14.90% 11.81% 14.81% 12.65% 10.62% 13.91% 15.21% 23.74% 31.21% 32.60% 35.51% 40.87% 37.74% 33.76% 30.46% 19.48% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 23.27% 30.97% 13.08% 14.26% 17.65% 24.15% 25.70% 22.44% 31.48% 30.20% 25.96% 34.49% 37.35% 56.44% 70.90% 70.24% 25.83% <-Median-> 10 Paid Median Price
Cost covered if held 20 years 30.35% 27.84% 26.63% 25.86% 27.27% 32.58% 45.94% 20.93% 24.96% 33.97% 48.11% 52.70% 46.49% 64.63% 60.55% 50.35% 33.28% <-Median-> 10 Paid Median Price
Cost covered if held 25 years 37.39% 36.09% 37.01% 39.26% 45.86% 57.21% 83.35% 38.69% 46.24% 62.21% 86.23% 38.97% <-Median-> 8 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $3,522.2 $3,495.5 $3,941.5 $4,303.7 $4,521.1 $4,739.1 $4,875.1 <-12 mths 2.87% 34.55% <-Total Growth 5 Revenue Growth  34.55%
AEPS Growth $1.24 $0.79 $0.60 $0.91 $0.82 -$2.52 -$0.27 <-12 mths -89.29% 0.00% <-Total Growth 5 AEPS Growth 0.00%
Net Income Growth $164.1 $101.3 $74.6 $113.3 $102.8 -$311.9 -$157.1 <-12 mths -49.61% 0.00% <-Total Growth 5 Net Income Growth 0.00%
Cash Flow Growth $387.0 $299.7 $270.0 $321.4 $304.8 $49.3 $136.2 <-12 mths 176.15% -684.70% <-Total Growth 5 Cash Flow Growth -684.70%
Dividend Growth $0.44 $0.52 $0.58 $0.64 $0.72 $0.80 $0.84 <-12 mths 5.00% 81.82% <-Total Growth 5 Dividend Growth 81.82%
Stock Price Growth $35.82 $27.33 $25.88 $28.22 $29.26 $24.45 $24.87 <-12 mths 1.72% -46.50% <-Total Growth 5 Stock Price Growth -46.50%
Revenue Growth  $4,864.8 $4,406.4 $3,157.2 $3,292.9 $3,331.8 $3,522.2 $3,495.5 $3,941.5 $4,303.7 $4,521.1 $4,739.1 $4,923.0 <-this year 3.88% -2.65% <-Total Growth 10 Revenue Growth  -2.65%
AEPS Growth $0.81 $3.55 $5.03 $0.29 $1.32 $1.24 $0.79 $0.60 $0.91 $0.82 -$2.52 $0.26 <-this year -110.32% 0.00% <-Total Growth 10 AEPS Growth 0.00%
Net Income Growth $122.7 $512.2 $711.9 $41.6 $181.7 $164.1 $101.3 $74.6 $113.3 $102.8 -$311.9 $78.4 <-this year -125.13% 0.00% <-Total Growth 10 Net Income Growth 0.00%
Cash Flow Growth $218.1 $260.1 $362.2 $159.4 $357.0 $387.0 $299.7 $270.0 $321.4 $304.8 $49.3 $170.2 <-this year 245.18% -342.19% <-Total Growth 10 Cash Flow Growth -342.19%
Dividend Growth $0.16 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $0.80 $0.84 <-this year 5.00% 400.00% <-Total Growth 10 Dividend Growth 400.00%
Stock Price Growth $11.97 $16.79 $19.47 $23.76 $28.12 $35.82 $27.33 $25.88 $28.22 $29.26 $24.45 $24.87 <-this year 1.72% 104.26% <-Total Growth 10 Stock Price Growth 104.26%
Dividends on Shares $13.44 $13.44 $26.88 $30.24 $36.96 $43.68 $48.72 $53.76 $60.48 $67.20 $70.56 $70.56 $70.56 $394.80 No of Years 10 Total Dividends 12/31/12
Paid  $1,005.48 $1,410.36 $1,635.48 $1,995.84 $2,362.08 $3,008.88 $2,295.72 $2,173.92 $2,370.48 $2,457.84 $2,053.80 $2,089.08 $2,089.08 $2,089.08 $2,053.80 No of Years 10 Worth $11.97
Total $2,448.60
Dividends on Shares $10.88 $10.88 $10.88 $10.88 $10.88 $21.76 $24.48 $29.92 $35.36 $39.44 $43.52 $48.96 $54.40 $57.12 $57.12 $57.12 $374.00 No of Years 15 Total Dividends 12/31/07
Paid  $774.52 $736.44 $813.96 $1,141.72 $1,323.96 $1,615.68 $1,912.16 $2,435.76 $1,858.44 $1,759.84 $1,918.96 $1,989.68 $1,662.60 $1,691.16 $1,691.16 $1,691.16 $1,662.60 No of Years 15 Worth $14.85
Total $2,036.60
Graham Number AEPS $7.81 $6.89 $8.21 $10.88 $14.31 $14.09 $20.92 $23.71 $21.12 $15.58 $19.07 $19.52 $17.78 $8.60 $21.46 $25.96 116.70% <-Total Growth 10 Graham Number AEPS
Increase 75.32% -11.80% 19.16% 32.59% 31.56% -1.58% 48.46% 13.34% -10.89% -26.25% 22.40% 2.36% -8.88% -51.66% 149.62% 20.95% 7.85% <-Median-> 10 Increase
Price/GP Ratio Med 1.37 1.66 1.40 1.31 1.25 1.53 1.28 1.29 1.47 1.83 1.34 1.42 1.46 3.18 1.38 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 1.65 1.80 1.58 1.56 1.44 1.71 1.49 1.56 1.68 2.23 1.61 1.62 1.82 3.63 1.61 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 1.10 1.52 1.22 1.07 1.07 1.36 1.06 1.03 1.25 1.44 1.07 1.22 1.10 2.73 1.09 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 1.46 1.57 1.46 1.54 1.36 1.69 1.34 1.51 1.29 1.66 1.48 1.50 1.37 2.89 1.16 0.96 1.49 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close 45.86% 57.25% 45.86% 54.31% 36.01% 68.65% 34.44% 51.10% 29.38% 66.13% 48.00% 49.92% 37.48% 189.29% 15.90% -4.18% 48.96% <-Median-> 10 Graham Price
Graham Number EPS $6.11 $9.00 $10.77 $29.90 $42.16 $9.96 $21.67 $21.27 $17.00 $14.63 $17.92 $17.41 $15.87 $13.49 $23.90 $27.75 47.28% <-Total Growth 10 Graham Number EPS
Increase -30.50% 47.14% 19.77% 177.57% 40.97% -76.37% 117.50% -1.82% -20.09% -13.92% 22.48% -2.84% -8.88% -15.00% 77.22% 16.11% -2.33% <-Median-> 10 Increase
Price/GP Ratio Med 1.76 1.27 1.07 0.48 0.43 2.17 1.23 1.44 1.82 1.95 1.42 1.59 1.64 2.03 1.52 <-Median-> 10 Price/GP Ratio Med
Price/GP Ratio High 2.11 1.38 1.21 0.57 0.49 2.41 1.44 1.74 2.09 2.37 1.71 1.82 2.04 2.31 1.78 <-Median-> 10 Price/GP Ratio High
Price/GP Ratio Low 1.40 1.16 0.93 0.39 0.36 1.92 1.02 1.15 1.56 1.53 1.14 1.36 1.23 1.74 1.19 <-Median-> 10 Price/GP Ratio Low
Price/GP Ratio Close 1.86 1.20 1.11 0.56 0.46 2.39 1.30 1.68 1.61 1.77 1.57 1.68 1.54 1.84 1.04 0.90 1.59 <-Median-> 10 Price/GP Ratio Close
Prem/Disc Close 86.31% 20.40% 11.10% -43.85% -53.81% 138.50% 29.78% 68.38% 60.78% 76.86% 57.46% 68.03% 54.08% 84.39% 4.05% -10.39% 59.12% <-Median-> 10 Graham Price
Month, Year Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 32.00 <Count Years> Month, Year
Price Close $11.39 $10.83 $11.97 $16.79 $19.47 $23.76 $28.12 $35.82 $27.33 $25.88 $28.22 $29.26 $24.45 $24.87 $24.87 $24.87 104.26% <-Total Growth 10 Stock Price
Increase -2.40% -4.92% 10.53% 40.27% 15.96% 22.03% 18.35% 27.38% -23.70% -5.31% 9.04% 3.69% -16.44% 1.72% 0.00% 0.00% 14.29 <-Median-> 10 CAPE (10 Yr P/E)
P/E Ratio 59.95 18.67 14.78 4.73 3.87 81.93 21.30 28.89 34.59 43.13 31.01 35.68 -9.70 38.86 12.37 9.18 -7.35% <-IRR #YR-> 5 Stock Price -31.74%
Trailing P/E Ratio 29.21 57.00 20.64 20.73 5.48 4.72 96.97 27.14 22.04 32.76 47.03 32.15 29.82 -9.87 38.86 12.37 7.40% <-IRR #YR-> 10 Stock Price 104.26%
CAPE (10 Yr P/E) 24.45 24.36 24.09 15.49 10.76 11.84 11.88 13.80 13.89 14.68 15.09 16.06 21.54 29.30 44.69 32.12 -5.20% <-IRR #YR-> 5 Price & Dividend -22.64%
Median 10, 5 Yrs D.  per yr 2.59% 2.15% % Tot Ret 25.94% 0.00% T P/E $28.48 $32.15 P/E:  $29.95 $34.59 47.23% Diff M/C 10.00% <-IRR #YR-> 10 Price & Dividend 143.53%
Price 15 D.  per yr 1.76% % Tot Ret 34.20% CAPE Diff 172.02% 3.38% <-IRR #YR-> 15 Stock Price 64.65%
Price  20 D.  per yr 1.70% % Tot Ret 29.34% 4.10% <-IRR #YR-> 20 Stock Price 123.29%
Price  25 D.  per yr 1.31% % Tot Ret 42.73% 1.76% <-IRR #YR-> 25 Stock Price 54.75%
Price 30 D.  per yr 1.39% % Tot Ret 44.60% 1.73% <-IRR #YR-> 30 Stock Price
Price 35 D.  per yr 1.73% % Tot Ret 40.23% 2.56% <-IRR #YR-> 32 Stock Price
Price & Dividend 15 5.14% <-IRR #YR-> 15 Price & Dividend 101.68%
Price & Dividend 20 5.80% <-IRR #YR-> 20 Price & Dividend 180.82%
Price & Dividend 25 3.08% <-IRR #YR-> 25 Price & Dividend 99.68%
Price & Dividend 30 3.12% <-IRR #YR-> 30 Price & Dividend 115.80%
Price & Dividend 35 4.29% <-IRR #YR-> 32 Price & Dividend
Price  5 -$35.82 $0.00 $0.00 $0.00 $0.00 $24.45 Price  5
Price 10 -$11.97 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.45 Price 10
Price & Dividend 5 -$35.82 $0.52 $0.58 $0.64 $0.72 $25.25 Price & Dividend 5
Price & Dividend 10 -$11.97 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $25.25 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 $24.45 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 $24.45 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 $24.45 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 $24.45 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 $24.45 Price 35
Price & Dividend 15 $0.16 $0.16 $0.16 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $25.25 Price & Dividend 15
Price & Dividend 20 $0.16 $0.16 $0.16 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $25.25 Price & Dividend 20
Price & Dividend 25 $0.16 $0.16 $0.16 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $25.25 Price & Dividend 25
Price & Dividend 30 $0.16 $0.16 $0.16 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $25.25 Price & Dividend 30
Price & Dividend 35 $0.16 $0.16 $0.16 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $25.25 Price & Dividend 35
Price H/L Median $10.74 $11.44 $11.50 $14.26 $17.95 $21.61 $26.69 $30.69 $30.99 $28.54 $25.52 $27.71 $25.99 $27.35 125.96% <-Total Growth 10 Stock Price
Increase 10.96% 6.52% 0.57% 23.96% 25.92% 20.36% 23.54% 14.99% 0.98% -7.91% -10.60% 8.58% -6.21% 5.25% -3.27% <-IRR #YR-> 5 Stock Price -15.33%
P/E Ratio 56.50 19.72 14.20 4.02 3.57 74.50 20.22 24.75 39.23 47.57 28.04 33.79 -10.31 42.73 8.49% <-IRR #YR-> 10 Stock Price 125.96%
Trailing P/E Ratio 27.53 60.18 19.83 17.60 5.06 4.30 92.03 23.25 24.99 36.13 42.53 30.45 31.69 -10.85 -1.00% <-IRR #YR-> 5 Price & Dividend -4.71%
P/E on Running 5 yr Average 28.10 23.24 34.23 12.91 8.83 10.53 12.13 13.43 17.87 33.66 26.25 31.77 216.54 303.89 11.06% <-IRR #YR-> 10 Price & Dividend 166.83%
P/E on Running 10 yr Average 21.26 22.51 22.20 16.85 14.25 17.75 19.83 23.41 21.84 19.82 16.88 18.04 21.60 29.99 19.72 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.27% 2.57% % Tot Ret -227.70% 23.20% T P/E 27.72 31.69 P/E:  26.39 33.79 Count 32 Years of data
-$30.69 $0.00 $0.00 $0.00 $0.00 $25.99
-$11.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.99
-$30.69 $0.52 $0.58 $0.64 $0.72 $26.79
-$11.50 $0.16 $0.16 $0.32 $0.36 $0.44 $0.52 $0.58 $0.64 $0.72 $26.79
High Months Nov Apr Apr Nov Jul Jul Oct Dec Jan Aug June Nov Feb Aug
Price High $12.90 $12.42 $13.00 $16.92 $20.65 $24.04 $31.26 $36.94 $35.50 $34.70 $30.62 $31.66 $32.39 $31.20 149.15% <-Total Growth 10 Stock Price
Increase 8.86% -3.72% 4.67% 30.15% 22.04% 16.42% 30.03% 18.17% -3.90% -2.25% -11.76% 3.40% 2.31% -3.67% -2.59% <-IRR #YR-> 5 Stock Price -12.32%
P/E Ratio 67.89 21.41 16.05 4.77 4.11 82.90 23.68 29.79 44.94 57.83 33.65 38.61 -12.85 48.75 9.56% <-IRR #YR-> 10 Stock Price 149.15%
Trailing P/E Ratio 33.08 65.37 22.41 20.89 5.82 4.78 107.79 27.98 28.63 43.92 51.03 34.79 39.50 -12.38 24.60 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 31.71 39.50 P/E:  31.72 38.61 73.90 P/E Ratio Historical High
-$36.94 $0.00 $0.00 $0.00 $0.00 $32.39
-$13.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $32.39
Low Months Jul Dec Jul Jan Feb Jan Feb Jan Dec Nov Mar Feb Nov Mar
Price Low $8.57 $10.45 $10.00 $11.59 $15.25 $19.17 $22.12 $24.44 $26.48 $22.38 $20.41 $23.75 $19.58 $23.50 95.80% <-Total Growth 10 Stock Price
Increase 14.27% 21.94% -4.31% 15.90% 31.58% 25.70% 15.39% 10.49% 8.35% -15.48% -8.80% 16.36% -17.56% 20.02% -4.34% <-IRR #YR-> 5 Stock Price -19.89%
P/E Ratio 45.11 18.02 12.35 3.26 3.03 66.10 16.76 19.71 33.52 37.30 22.43 28.96 -7.77 36.72 6.95% <-IRR #YR-> 10 Stock Price 95.80%
Trailing P/E Ratio 21.97 55.00 17.24 14.31 4.30 3.81 76.28 18.52 21.35 28.33 34.02 26.10 23.88 -9.33 16.76 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 22.62 26.10 P/E:  21.07 28.96 -10.02 P/E Ratio Historical Low
-$10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.58
$136 <-12 mths 177.55%
Free Cash Flow MS Revised 2022 $218.08 $260.13 -$362.22 $159.41 $357.16 $386.70 $299.69 $270.18 $321.45 $304.79 $49.00 -77.53% <-Total Growth 10 Free Cash Flow saying no Capital spending?
Free Cash Flow MS $15.66 -$88.25 -$101.03 -$621.40 $11.71 $243.96 $244.45 $119.82 $2.09 -$111.09 $304.79 $49.00 -$54.0 $249.0 $378.0 155.52% <-Total Growth 10 Free Cash Flow
Change -663.54% -14.48% -515.06% 101.88% 1983.35% 0.20% -50.98% -98.26% -5415.31% 374.36% -83.92% -210.20% 561.11% 51.81% -27.49% <-IRR #YR-> 5 Free Cash Flow MS -79.96%
FCF/CF from Op Ratio 0.06 -0.40 -0.39 -1.72 0.07 0.68 0.63 0.40 0.01 -0.35 1.00 0.99 -0.32 0.49 #DIV/0! #NUM! <-IRR #YR-> 10 Free Cash Flow MS 155.52%
Dividends paid $21.68 $22.39 $22.23 $22.43 $22.66 $44.67 $48.35 $56.64 $65.12 $72.00 $79.00 $79.00 $79.00 $102.88 $102.88 $102.88 255.39% <-Total Growth 10 Dividends paid
Percentage paid 142.95% -25.19% -22.20% -3.65% 381.45% 19.82% 23.17% 54.35% 3444.98% -71.11% -26.70% -24.04% -190.51% 41.32% 27.22% 8.09% <-Median-> 10 Percentage paid
5 Year Coverage -17.15% -28.89% -87.60% -16262.40% 46.10% 64.32% 62.81% 102.61% 215.88% 101.15% 50.35% 5 Year Coverage
Dividend Coverage Ratio 0.70 -3.97 -4.50 -27.43 0.26 5.05 4.32 1.84 0.03 -1.41 3.86 0.62 -0.52 2.42 3.67 0.44 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage -5.83 -3.46 -1.14 -0.01 2.17 1.55 1.59 0.97 0.46 0.99 1.99 5 Year of Coverage
-$126 <-12 mths 61.59%
Free Cash Flow WSJ $243.96 $244.45 $119.82 -$565.00 -$119.31 -$295.90 -$328.63 -$54.0 $249.0 $378.0 -234.71% <-Total Growth 6 Free Cash Flow WSJ
Change 0.20% -50.98% -571.54% 78.88% -148.02% -11.06% 83.57% 561.11% 51.81% #NUM! <-IRR #YR-> 5 Free Cash Flow MS
FCF/CF from Op Ratio 0.68 0.63 0.40 -2.09 -0.37 -0.97 -6.66 -0.32 0.49 #DIV/0! #NUM! <-IRR #YR-> 6 Free Cash Flow MS
Dividends paid $48.35 $56.64 $65.12 $72.00 $79.00 $79.00 $79.00 $102.88 $102.88 $102.88 63.40% <-Total Growth 6 Dividends paid
Percentage paid 19.82% 23.17% 54.35% -12.74% -66.22% -26.70% -24.04% -190.51% 41.32% 27.22% -12.74% <-Median-> 7 Percentage paid
5 Year Coverage -422.11% -57.11% -31.46% -30.22% -80.67% -905.46% 5 Year Coverage
Dividend Coverage Ratio 5.05 4.32 1.84 -7.85 -1.51 -3.75 -4.16 -0.52 2.42 3.67 -1.51 <-Median-> 7 Dividend Coverage Ratio
5 Year of Coverage -0.24 -1.75 -3.18 -3.31 -1.24 -0.11 5 Year of Coverage
Market Cap in $M $1,586.0 $1,511.0 $1,674.4 $2,353.0 $2,783.1 $3,207.3 $3,714.2 $4,530.8 $3,373.8 $3,181.4 $3,476.1 $3,624.5 $2,975.1 $3,045.9 $3,045.9 $3,045.9 77.68% <-Total Growth 10 Market Cap 77.68%
Diluted # of Shares in Millions 139.10 141.80 142.70 139.90 141.20 141.70 137.60 132.40 127.50 125.20 124.30 124.70 123.60 121.70 121.70 121.70 -13.38% <-Total Growth 10 Diluted # of Shares in Million
Change 5.14% 1.94% 0.63% -1.96% 0.93% 0.35% -2.89% -3.78% -3.70% -1.80% -0.72% 0.32% -0.88% -1.54% 0.00% 0.00% -1.43% <-IRR #YR-> 10 Change
Difference Diluted/Basic -2.5% 0.0% -2.3% 0.0% 0.0% -0.4% -2.5% -2.9% -2.0% -1.3% -1.0% -1.0% 0.0% 0.0% 0.0% 0.0% -1.37% <-IRR #YR-> 5 Difference Diluted/Basic
Change in Diluted Shares per Year
Basic # of Shares in Millions 135.60 141.80 139.40 139.90 141.20 141.20 134.20 128.60 125.00 123.60 123.10 123.50 123.60 121.70 121.70 121.70 -11.33% <-Total Growth 10 Basic
Change 4.47% 4.57% -1.69% 0.36% 0.93% 0.00% -4.96% -4.17% -2.80% -1.12% -0.40% 0.32% 0.08% -1.54% 0.00% 0.00% -0.20% <-Median-> 10 Change
Difference Basic/Outstanding 2.69% -1.61% 0.35% 0.17% 1.23% -4.40% -1.58% -1.64% -1.24% -0.54% 0.06% 0.30% -1.55% 0.63% 0.63% 0.63% -0.89% <-Median-> 10 Difference Basic/Outstanding
Issued
Repurchases
$136 <-12 mths 176.15% Alpha Sp
# of Share in Millions 139.247 139.517 139.885 140.142 142.943 134.987 132.085 126.489 123.448 122.930 123.180 123.871 121.680 122.471 122.471 122.471 -1.38% <-IRR #YR-> 10 Shares -13.01%
Change 3.25% 0.19% 0.26% 0.18% 2.00% -5.57% -2.15% -4.24% -2.40% -0.42% 0.20% 0.56% -1.77% 0.65% 0.00% 0.00% -0.77% <-IRR #YR-> 5 Shares -3.80%
Cash Flow from Operations $M $283.7 $244.8 $218.1 $260.1 $362.2 $159.4 $357.0 $387.0 $299.7 $270.0 $321.4 $304.8 $49.3 $170.2 $512.0 -77.39% <-Total Growth 10 Cash Flow
Increase 217.99% -13.69% -10.93% 19.28% 39.25% -55.99% 123.96% 8.40% -22.56% -9.91% 19.06% -5.18% -83.82% 245.18% 200.76% Stock Options Share Pur.
5 year Running Average $161.2 $183.8 $206.3 $219.2 $273.8 $248.9 $271.4 $305.2 $313.1 $294.6 $327.0 $316.6 $249.0 $223.2 $271.6 20.75% <-Total Growth 10 CF 5 Yr Running
CFPS $2.04 $1.75 $1.56 $1.86 $2.53 $1.18 $2.70 $3.06 $2.43 $2.20 $2.61 $2.46 $0.41 $1.39 $3.48 -74.00% <-Total Growth 10 Cash Flow per Share
Increase 207.97% -13.86% -11.16% 19.06% 36.52% -53.40% 128.88% 13.20% -20.65% -9.53% 18.81% -5.71% -83.53% 242.95% 150.36% -13.81% <-IRR #YR-> 10 Cash Flow -77.39%
5 year Running Average $1.21 $1.36 $1.50 $1.57 $1.95 $1.78 $1.97 $2.27 $2.38 $2.31 $2.60 $2.55 $2.02 $1.81 $2.07 -33.77% <-IRR #YR-> 5 Cash Flow -87.26%
P/CF on Med Price 5.27 6.52 7.38 7.68 7.08 18.30 9.87 10.03 12.77 12.99 9.78 11.26 64.11 19.68 -12.60% <-IRR #YR-> 10 Cash Flow per Share -74.00%
P/CF on Closing Price 5.59 6.17 7.68 9.05 7.68 20.12 10.40 11.71 11.26 11.78 10.81 11.89 60.32 17.89 7.15 -33.25% <-IRR #YR-> 5 Cash Flow per Share -86.75%
-32.87% Diff M/C 2.99% <-IRR #YR-> 10 CFPS 5 yr Running 34.21%
-$135.91 <-12 mths 5.41%
Excl.Working Capital CF $19.3 -$131.6 -$156.4 $75.5 -$284.4 -$40.3 -$19.9 $15.4 -$54.4 -$63.2 -$80.9 -$130.6 -$193.0 $0.0 $0.0 -2.28% <-IRR #YR-> 5 CFPS 5 yr Running -10.89%
Cash Flow from Operations $M WC $303.0 $113.3 $61.7 $335.6 $77.8 $119.1 $337.1 $402.4 $245.3 $270.2 $240.5 $174.2 -$143.7 $170.2 $512.0 -332.84% <-Total Growth 10 Cash Flow less WC
Increase 861.71% -62.61% -45.53% 443.85% -76.80% 53.01% 183.05% 19.37% -39.04% 10.14% -10.98% -27.57% -182.48% 218.48% 200.76% #NUM! <-IRR #YR-> 10 Cash Flow less WC -332.84%
5 year Running Average $144.6 $139.8 $137.2 $154.8 $178.3 $141.5 $186.3 $254.4 $236.4 $274.8 $299.1 $266.5 $157.3 $142.3 $190.7 #NUM! <-IRR #YR-> 5 Cash Flow less WC -135.70%
CFPS Excl. WC $2.18 $0.81 $0.44 $2.39 $0.54 $0.88 $2.55 $3.18 $1.99 $2.20 $1.95 $1.41 -$1.18 $1.39 $4.18 1.38% <-IRR #YR-> 10 CF less WC 5 Yr Run 14.69%
Increase 837.71% -62.68% -45.67% 442.85% -77.26% 62.03% 189.27% 24.65% -37.54% 10.60% -11.16% -27.97% -183.96% 217.72% 200.76% -9.17% <-IRR #YR-> 5 CF less WC 5 Yr Run -38.17%
5 year Running Average $1.09 $1.04 $1.01 $1.11 $1.27 $1.01 $1.36 $1.91 $1.83 $2.16 $2.37 $2.15 $1.27 $1.15 $1.55 #NUM! <-IRR #YR-> 10 CFPS - Less WC -367.68%
P/CF on Median Price 4.93 14.08 26.07 5.95 32.96 24.49 10.46 9.65 15.59 12.99 13.07 19.70 -22.01 19.68 0.00 -18.85% <-IRR #YR-> 5 CFPS - Less WC -137.11%
P/CF on Closing Price 5.23 13.34 27.14 7.01 35.75 26.93 11.02 11.26 13.75 11.78 14.45 20.81 -20.71 17.89 5.95 2.34% <-IRR #YR-> 10 CFPS 5 yr Running 26.01%
*Operational Cash Flow. CF/-WC P/CF Med 10 yr 10.65 5 yr  12.77 P/CF Med 10 yr 13.03 5 yr  13.07 Diff M/C -7.81% <-IRR #YR-> 5 CFPS 5 yr Running -33.41%
-$1.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.41 Cash Flow per Share
-$3.06 $0.00 $0.00 $0.00 $0.00 $0.41 Cash Flow per Share
-$1.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.02 CFPS 5 yr Running
-$2.27 $0.00 $0.00 $0.00 $0.00 $2.02 CFPS 5 yr Running
-$61.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$143.7 Cash Flow less WC
-$402.4 $0.0 $0.0 $0.0 $0.0 -$143.7 Cash Flow less WC
-$137.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $157.3 CF less WC 5 Yr Run
-$254.4 $0.0 $0.0 $0.0 $0.0 $157.3 CF less WC 5 Yr Run
-$0.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 -$1.18 CFPS - Less WC
-$3.18 $0.00 $0.00 $0.00 $0.00 -$1.18 CFPS - Less WC
For banks, use Net Income, not CF
OPM Ratio 5.71% 5.00% 4.48% 5.90% 11.47% 4.84% 10.71% 10.99% 8.57% 6.85% 7.47% 6.74% 1.04% 3.46% -76.79% <-Total Growth 10 OPM
Increase 234.22% -12.38% -10.40% 31.69% 94.34% -57.80% 121.34% 2.54% -21.97% -20.10% 9.04% -9.74% -84.56% 232.28% Should increase  or be stable.
Diff from Median -20.3% -30.1% -37.4% -17.5% 60.2% -32.4% 49.7% 53.5% 19.7% -4.3% 4.3% -5.8% -85.5% -51.7% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 7.16% 5 Yrs 6.85% should be  zero, it is a   check on calculations
$363 <-12 mths 32.91%
Adjusted EBITDA $132.80 -$48.70 $14.80 $220.00 $343.00 $381.0 $344.0 $321.2 $397.9 $399.5 $272.9 $441.0 $665.0 $746.0 105.50% <-Total Growth 10 Adjusted EBITDA
Change -136.67% 130.39% 1386.49% 55.91% 11.08% -9.71% -6.63% 23.88% 0.40% -31.69% 61.60% 50.79% 12.18% 5.74% <-Median-> 10 Change
Margin 2.73% -1.11% 0.47% 6.68% 10.29% 10.82% 9.84% 8.15% 9.25% 8.84% 5.76% 8.96% 12.97% 14.13% 8.49% <-Median-> 10 EBITDA Margin
Long Term Debt $389.08 $941.96 $1,206.95 $744.21 $10.02 $9.84 $9.12 $8.44 $302.52 $538.43 $745.05 $1,247.07 $1,709.49 $1,575.42 Debt Type
Change -53.38% 142.10% 28.13% -38.34% -98.65% -1.74% -7.36% -7.41% 3483.13% 77.98% 38.37% 67.38% 37.08% -7.84% 17.67% <-Median-> 10 Change Lg Term R
Debt/Market Cap Ratio 0.25 0.62 0.72 0.32 0.00 0.00 0.00 0.00 0.09 0.17 0.21 0.34 0.57 0.52 0.13 <-Median-> 10 Debt/Market Cap Ratio Intang/GW
Assets/Current Liabilities Ratio 2.73 4.99 5.97 1.84 7.43 7.99 7.02 7.52 6.32 6.57 5.79 6.56 7.00 4.40 6.79 <-Median-> 10 Assets/Current Liab Ratio Liquidity
Current Liabilities/Asset Ratio 0.37 0.20 0.17 0.54 0.13 0.13 0.14 0.13 0.16 0.15 0.17 0.15 0.14 0.23 0.15 <-Median-> 10 Current Liab/Asset Ratio Liq. + CF
Debt to Cash Flow (Years) 1.37 3.85 5.53 2.86 0.03 0.06 0.03 0.02 1.01 1.99 2.32 4.09 34.66 9.25 1.50 <-Median-> 10 Debt to Cash Flow (Years) Debt Ratio
Leverage
Intangibles $163.42 $191.90 $208.79 $198.58 $165.07 $138.16 $128.09 $215.20 $429.42 $352.71 $341.20 $365.32 $360.56 $351.78 72.69% <-Total Growth 10 Intangibles D/E Ratio
Goodwill $850.38 $753.74 $753.16 $720.80 $428.24 $428.24 $428.24 $517.39 $647.72 $657.18 $652.50 $658.67 $477.35 $477.35 -36.62% <-Total Growth 10 Goodwill
Total $163.42 $191.90 $208.79 $198.58 $165.07 $138.16 $128.09 $215.20 $429.42 $352.71 $341.20 $365.32 $360.56 $351.78 72.69% <-Total Growth 10 Total
Change 19.08% 17.43% 8.81% -4.89% -16.88% -16.30% -7.29% 68.01% 99.55% -17.86% -3.27% 7.07% -1.30% -2.43% -4.08% <-Median-> 10 Change
Intangible/Market Cap Ratio 0.10 0.13 0.12 0.08 0.06 0.04 0.03 0.05 0.13 0.11 0.10 0.10 0.12 0.12 0.09 <-Median-> 10 Intangible/Market Cap Ratio
Current Assets $591.0 $643.0 $803.5 $3,599.1 $1,064.3 $830.6 $972.2 $765.8 $748.4 $874.3 $882.8 $937.1 $1,045.8 $1,210.9 30.14% <-Total Growth 10 Current Assets
Current Liabilities $1,097.9 $588.7 $543.0 $1,957.1 $387.2 $329.1 $375.2 $350.3 $494.9 $535.1 $667.0 $668.7 $633.9 $1,048.3 16.74% <-Total Growth 10 Current Liabilities
Liquidity Ratio 0.54 1.09 1.48 1.84 2.75 2.52 2.59 2.19 1.51 1.63 1.32 1.40 1.65 1.16 1.74 <-Median-> 10 Ratio
Liq. with CF aft div 0.53 1.05 1.42 1.82 2.60 2.23 2.30 1.89 1.34 1.44 1.61 1.64 1.50 1.20 1.50 <-Median-> 5 Liq. with CF aft div If Div = 0
Liq. with CF aft div (WC) 0.80 1.24 1.53 1.99 2.79 2.54 3.09 2.87 1.77 1.89 1.51 1.47 1.23 1.20 Liq. with CF aft div (WC)
Liq. CF re  Inv+Div  0.51 1.03 1.07 1.97 3.65 1.74 2.56 1.50 0.81 1.09 0.90 0.75 0.94 1.10 0.90 <-Median-> 5 Liq. CF re  Inv+Div 
Curr Long Term Debt $496.835 $5.618 $6.573 $209.780 $0.000 $0.813 $0.794 $0.805 $80.897 $0.000 $0.900 $5.176 $0.921 $398.685 $0.9 <-Median-> 5 Curr Long Term Debt
Liquidity Less CLTD 0.98 1.10 1.50 2.06 2.75 2.53 2.60 2.19 1.81 1.63 1.33 1.41 1.65 1.86 1.63 <-Median-> 5 Liquidity Less CLTD
Liq. with CF aft div 1.40 1.47 1.83 2.18 3.48 2.66 3.15 2.85 2.19 1.89 1.62 1.65 1.50 1.84 1.65 <-Median-> 5 Liq. with CF aft div
Assets $2,996.8 $2,940.5 $3,243.7 $3,599.1 $2,876.5 $2,630.9 $2,632.6 $2,632.6 $3,127.8 $3,514.0 $3,860.2 $4,385.8 $4,439.4 $4,614.4 36.86% <-Total Growth 10 Assets
Liabilities $1,694.6 $2,010.3 $2,285.7 $1,957.1 $632.0 $577.7 $544.6 $581.0 $1,121.0 $1,564.2 $1,927.7 $2,349.9 $2,778.8 $3,067.2 21.58% <-Total Growth 10 Liabilities
Debt Ratio 1.77 1.46 1.42 1.84 4.55 4.55 4.83 4.53 2.79 2.25 2.00 1.87 1.60 1.50 2.52 <-Median-> 10 Ratio
Estimates BVPS $12.90 $13.70 Estimates Estimates BVPS
Estimate Book Value $1,579.9 $1,677.9 Estimates Estimate Book Value
P/B Ratio (Close) 1.93 1.82 Estimates P/B Ratio (Close)
Difference from 10 year median 14.28% Diff M/C Estimates Difference from 10 yr med.
Gross Book Value $1,302.2 $930.1 $958.0 $1,642.0 $2,244.5 $2,053.1 $2,088.0 $2,051.6 $2,006.8 $1,949.9 $1,932.5 $2,035.9 $1,660.6 $1,547.2
NCI $84.8 $65.0 $67.1 $60.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Book Value $1,217.4 $865.1 $890.9 $1,569.0 $2,244.5 $2,053.1 $2,088.0 $2,051.6 $2,006.8 $1,949.9 $1,932.5 $2,035.9 $1,660.6 $1,547.2 $1,547.2 $1,547.2 86.39% <-Total Growth 10 Book Value
Book Value per share $8.74 $6.20 $6.37 $11.20 $15.70 $15.21 $15.81 $16.22 $16.26 $15.86 $15.69 $16.44 $13.65 $12.63 $12.63 $12.63 114.28% <-Total Growth 10 Book Value per Share
Increase -0.84% -29.08% 2.72% 75.79% 40.25% -3.13% 3.93% 2.60% 0.23% -2.43% -1.09% 4.77% -16.97% -7.43% 0.00% 0.00% 9.14% P/B Ratio Current/Historical Median
P/B Ratio (Median) 1.23 1.84 1.81 1.27 1.14 1.42 1.69 1.89 1.91 1.80 1.63 1.69 1.90 2.16 0.00 0.00 1.80 P/B Ratio Historical Median
P/B Ratio (Close) 1.30 1.75 1.88 1.50 1.24 1.56 1.78 2.21 1.68 1.63 1.80 1.78 1.79 1.97 1.97 1.97 7.92% <-IRR #YR-> 10 Book Value per Share 114.28%
Change -1.57% 34.07% 7.60% -20.21% -17.32% 25.98% 13.87% 24.15% -23.88% -2.95% 10.25% -1.03% 0.64% 9.88% 0.00% 0.00% -3.39% <-IRR #YR-> 5 Book Value per Share -15.86%
Median 10 year P/B Ratio 1.77 1.77 1.77 1.70 1.46 1.35 1.35 1.35 1.55 1.74 1.74 1.69 1.69 1.74 1.74 1.74
Leverage (A/BK) 2.46 3.40 3.64 2.29 1.28 1.28 1.26 1.28 1.56 1.80 2.00 2.15 2.67 2.98 2.00 <-Median-> 5 A/BV
Debt/Equity Ratio 1.39 2.32 2.57 1.25 0.28 0.28 0.26 0.28 0.56 0.80 1.00 1.15 1.67 1.98 1.00 <-Median-> 5 Debt/Eq Ratio
Shareholders' Equity (Assets less Liabilities) P/B Ratios 10 yr Med 1.69 5 yr Med 1.80 16.69% Diff M/C 2.67 Historical Leverage (A/BK)
-$6.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.65
-$16.22 $0.00 $0.00 $0.00 $0.00 $13.65
-$92.36 <-12 mths 61.92%
Total Comprehensive Income -$16.49 -$22.89 $38.49 $725.71 $664.04 $41.78 $229.98 $149.73 $126.38 $64.02 $50.25 $187.28 -$242.54
NCI $4.55 $4.09 $6.51 $19.20 $1.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Comprehensive Income -$21.03 -$26.98 $31.98 $706.52 $662.31 $41.78 $229.98 $149.73 $126.38 $64.02 $50.25 $187.28 -$242.54 -858.38% <-Total Growth 10 Comprehensive Income
Increase -142.60% -28.28% 218.54% 2109.17% -6.26% -93.69% 450.44% -34.89% -15.60% -49.34% -21.51% 272.71% -229.51% -21.51% <-Median-> 5 Comprehensive Income
5 Yr Running Average $30 -$4 $148 $271 $283 $335 $358 $242 $122 $124 $116 $37 #NUM! <-IRR #YR-> 10 Comprehensive Income -858.38%
ROE 0.0% 0.0% 3.6% 45.0% 29.5% 2.0% 11.0% 7.3% 6.3% 3.3% 2.6% 9.2% 0.0% #NUM! <-IRR #YR-> 5 Comprehensive Income -261.98%
5Yr Median 3.6% 3.6% 3.6% 11.0% 11.0% 7.3% 6.3% 6.3% 6.3% 3.3% #NUM! <-IRR #YR-> 10 5 Yr Running Average 1007.88%
% Difference from Net Income 0.0% 0.0% -72.3% 42.2% -6.7% 0.5% 26.6% -8.7% 24.7% -14.2% -55.6% 82.1% 0.0% -36.46% <-IRR #YR-> 5 5 Yr Running Average -89.64%
Median Values Diff 5, 10 yr 0.2% 0.0% 3.3% <-Median-> 5 Return on Equity
-$32.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$242.5
-$149.7 $0.0 $0.0 $0.0 $0.0 -$242.5
$4.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $37.1
-$358.1 $0.0 $0.0 $0.0 $0.0 $37.1
Current Liability Coverage Ratio 0.28 0.19 0.11 0.17 0.20 0.36 0.90 1.15 0.50 0.50 0.36 0.26 -0.23 0.16   CFO / Current Liabilities
5 year Median 0.18 0.19 0.19 0.17 0.19 0.19 0.20 0.36 0.50 0.50 0.50 0.50 0.36 0.26 0.36 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 10.11% 3.85% 1.90% 9.32% 2.71% 4.53% 12.81% 15.29% 7.84% 7.69% 6.23% 3.97% -3.24% 3.69% CFO / Total Assets
5 year Median 4.18% 3.85% 3.85% 3.85% 3.85% 3.85% 4.53% 9.32% 7.84% 7.84% 7.84% 7.69% 6.23% 3.97% 7.0% <-Median-> 10 Return on Assets 
Return on Assets ROA 0.86% 2.79% 3.55% 13.81% 24.68% 1.58% 6.90% 6.23% 3.24% 2.12% 2.93% 2.34% -7.03% 1.70% Net  Income/Assets Return on Assets
5Yr Median 0.86% 1.71% 1.71% 2.79% 3.55% 3.55% 6.90% 6.90% 6.23% 3.24% 3.24% 2.93% 2.34% 2.12% 3.1% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 2.12% 9.49% 12.94% 31.68% 31.63% 2.03% 8.70% 8.00% 5.05% 3.83% 5.86% 5.05% 0.00% 5.07% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 2.12% 4.39% 4.39% 9.49% 12.94% 12.94% 12.94% 8.70% 8.00% 5.05% 5.86% 5.05% 5.05% 5.05% 5.5% <-Median-> 10 Return on Equity
-$157 <-12 mths 49.61%
Net Income $32.02 $87.33 $122.71 $512.16 $711.91 $41.58 $181.7 $164.1 $101.3 $74.6 $113.3 $102.8 -$311.9
NCI $6.19 $5.20 $7.42 $15.16 $1.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Net Income $25.82 $82.13 $115.30 $497.00 $709.93 $41.58 $181.70 $164.09 $101.35 $74.63 $113.28 $102.82 -$311.89 $78 $246 $332 -370.52% <-Total Growth 10 Net Income Alpha Sp
Increase -50.48% 218.08% 40.38% 331.06% 42.84% -94.14% 336.99% -9.69% -38.24% -26.36% 51.79% -9.23% -403.33% 125.13% 214.06% 34.83% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $50.6 $66.1 $47.7 $154.5 $286.0 $289.2 $309.1 $318.9 $239.7 $113 $127 $111 $16 $11.4 $45.8 $89.5 #NUM! <-IRR #YR-> 10 Net Income -370.52%
Operating Cash Flow $283.7 $244.8 $218.1 $260.1 $362.2 $159.4 $357.0 $387.0 $299.7 $270.0 $321.4 $304.8 $49.3 #NUM! <-IRR #YR-> 5 Net Income -290.08%
Investment Cash Flow -$160.1 -$209.4 -$375.5 $520.0 $1,330.0 -$138.9 -$106.5 -$325.7 -$559.0 -$275.3 -$417.4 -$623.5 -$377.0 -10.33% <-IRR #YR-> 10 5 Yr Running Average -66.39%
Total Accruals -$97.7 $46.7 $272.7 -$283.2 -$982.2 $21.1 -$68.8 $102.8 $360.7 $79.9 $209.3 $421.5 $15.8 -45.01% <-IRR #YR-> 5 5 Yr Running Average -94.97%
Total Assets $2,996.8 $2,940.5 $3,243.7 $3,599.1 $2,876.5 $2,630.9 $2,632.6 $2,632.6 $3,127.8 $3,514.0 $3,860.2 $4,385.8 $4,439.4 Balance Sheet Assets
Accruals Ratio -3.26% 1.59% 8.41% -7.87% -34.15% 0.80% -2.61% 3.90% 11.53% 2.27% 5.42% 9.61% 0.36% 5.42% <-Median-> 5 Ratio
EPS/CF Ratio (WC) 0.09 0.71 1.84 1.48 9.24 0.33 0.52 0.39 0.40 0.27 0.47 0.58 2.13 0.49 <-Median-> 10 EPS/CF Ratio
-$115.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$311.9
-$164.1 $0.0 $0.0 $0.0 $0.0 -$311.9
-$47.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $16.0
-$318.9 $0.0 $0.0 $0.0 $0.0 $16.0
Change in Close -2.40% -4.92% 10.53% 40.27% 15.96% 22.03% 18.35% 27.38% -23.70% -5.31% 9.04% 3.69% -16.44% 1.72% 0.00% 0.00% Count 28 Years of data
up/down Down up up Down Down Down Count 9 32.14%
Meet Prediction? Yes Yes Yes % right Count 4 44.44%
Financial Cash Flow -$164.5 -$56.0 $236.0 -$320.1 -$973.7 -$224.6 -$139.3 -$261.2 $128.5 $29.8 $99.5 $379.9 $256.7 C F Statement  Financial Cash Flow
Total Accruals $66.7 $102.7 $36.7 $36.9 -$8.6 $245.6 $70.5 $364.0 $232.2 $50.1 $109.7 $41.6 -$240.9 Accruals
Accruals Ratio 2.23% 3.49% 1.13% 1.03% -0.30% 9.34% 2.68% 13.83% 7.42% 1.43% 2.84% 0.95% -5.43% 1.43% <-Median-> 5 Ratio
Cash -$15.9 -$36.4 $42.2 $502.3 $496.3 $292.3 $403.6 $203.4 $72.5 $97.3 $100.8 $162.0 $91.1 $204.6 Cash
Cash per Share -$0.11 -$0.26 $0.30 $3.58 $3.47 $2.17 $3.06 $1.61 $0.59 $0.79 $0.82 $1.31 $0.75 $1.67 $0.79 <-Median-> 5 Cash per Share
Percentage of Stock Price -1.00% -2.41% 2.52% 21.35% 17.83% 9.11% 10.87% 4.49% 2.15% 3.06% 2.90% 4.47% 3.06% 6.72% 3.06% <-Median-> 5 % of Stock Price
Notes:
December 16, 2023.  Last estimates were for 2022, 2023 and 2024 of $4757M, $4986M and $5162M for Revenue, $0.19, $1.47 and $2.78 for AEPS, $0.17, $1.47 and $2.78 for EPS, 
$0.80 and $0.88 2022/3 for Dividends, -$335<. $1533M and $316M for FCF, $0.77, $3.60 and $4.13 for CFPS, $13.40 and $14.30 2022/3 for BVPS, and $24M, $183M and $347M for Net Income.
December 17, 2022.  Last estimates were for 2021, 2022 and 2023 of $4583M, $4810M and $4975M for Revenue, $1.26, $1.67 and $2.25 for EPS, 
$0.72, $0.76 and $0.76 for Dividends, -$375M, $53.6M and $270M for FCF, $2.80 and $3.70 for 20221/22 for CFPS, and $123M and $168M for 2021/2 for Net Income.
2014. As the result of a series of divestitures culminating with the 2014 sale of the bakery division (Canada Bread Company), Maple Leaf today via its acquisition of Lightlife and Field Roast.
now only produces and sells fresh & packaged meats, as well as plant-based protein products.
2002. In 2002, the company purchased San Francisco-based Grace Baking Company.[9] In 2003, the company purchased rival meat packer Schneider Foods. 
1991.  Maple Leaf Foods is the result of the 1991 merger between Canada Packers and Maple Leaf Mills.
1961.  Maple Leaf Mills was created in 1961 through the amalgamation of the Maple Leaf Milling Company Limited, Toronto Elevators Limited and Purity Flour Mills Limited.
1927.  Canada Packers was founded in 1927 as a merger of several major Toronto meat packers, most prominently 
William Davies Company and was immediately Canada's largest food processor, a title it would hold for the next sixty years.
Sector:
Staples, Consumer
What should this stock accomplish?
Would I buy this company and Why.
Why am I following this stock. 
I am doing a report on this stock because it was on the Top 100 Canadian Dividend Stocks by <a href="https://maplemoney.com/canadian-dividend-stocks/" target="_top"> Maple Money </a>.   
It also was on the Top 100 Dividend Stocks Money Sense for 2021 gets a solid C Rating from <a href="https://www.moneysense.ca/save/investing/stocks/top-100-dividend-stocks/" target="_top">Money Sense</a>.
Why I bought this stock.
Dividends
Dividends are paid quarterly in Cycle 3 of March, June, September and December.  Dividends are declared in one month for shareholders of record of the following month and the same month.
For example, the dividends declared on February 26, 2020 was for shareholders of record of March 13, 2020 and paid on March 31, 2020.
However, some dividends are declared two months in advance.  For Example the Dividend for September 30, 2020 was declared on July 29, 2020 for shareholders of record of September 7, 2020.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers 
For employees 
For community 
For investors 
How they make their money.
Maple Leaf Foods Inc is a producer of food products under leading brands, including Maple Leaf, Maple Leaf Prime Maple Leaf Natural Selections, Schneiders, Schneiders Country Naturals, Mina, 
Greenfield Natural Meat Co., Lightlife, and Field Roast.  Its main markets are Canada, the United States, Japan, and China.
Shares; '%, Value $M From Years Div. Gth Tot Ret Cap Gain Div. check Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M   Change
Date 2015 5 14.87% 5.47% 3.50% 1.97% 5.47% 2020 Sep 14 2021 Sep 17 2022 Sep 16 2023
Frank, Curtis Eugene 2010 10 14.87% 11.32% 9.50% 1.83% 11.32% 0.035 0.03% 0.045 0.04% 0.058 0.05% 27.67%
President/COO - Shares - Amount 2005 15 9.68% 5.50% 4.21% 1.28% 5.50% $0.992 $1.103 $1.432
Options - percentage 2000 20 7.18% 8.15% 6.57% 1.58% 8.15% 0.497 0.40% 0.636 0.52% 0.847 0.69% 33.04%
Options - amount 1995 25 4.46% 8.02% 6.30% 1.72% 8.02% $14.034 $15.562 $21.060
1990 30 1.75% 4.76% 3.23% 1.53% 4.76%
Verellen, Geert 2.100 1.71% 0.000 0.00% 0.000 0.00% 0.012 0.01% #DIV/0!
CFO - Shares - Amount From Years Div. Gth Tot Ret Cap Gain Div. check $54.348 $0.000 $0.000 $0.310
Options - percentage 2016 5 14.87% 2.82% 0.80% 2.02% 2.82% 0.151 0.12% 0.251 0.20% 0.318 0.26% 0.366 0.30% 14.91%
Options - amount 2011 10 16.23% 12.58% 10.45% 2.13% 12.58% $3.912 $7.080 $7.780 $9.093
2006 15 10.55% 7.47% 5.92% 1.54% 7.47%
Brooks, Bentley Andrew 2001 20 7.81% 6.70% 5.25% 1.45% 6.70% 0.024 0.02% 0.026 0.02% 0.022 0.02% 0.026 0.02% 17.38%
Officer - Shares - Amount 1996 25 6.20% 6.14% 4.71% 1.43% 6.14% $0.611 $0.736 $0.537 $0.641
Options - percentage 1991 30 2.15% 2.99% 1.83% 1.16% 2.99% 0.138 0.11% 0.143 0.12% 0.160 0.13% 0.180 0.15% 12.71%
Options - amount 1990 31 2.08% 4.80% 3.24% 1.55% 4.80% $3.582 $4.032 $3.900 $4.472
Close, Ronald Gordon From Years Div. Gth Tot Ret Cap Gain Div. check 0.008 0.01% 0.008 0.01% 0.008 0.01% 0.008 0.01% 0.00%
Director - Shares - Amount 2017 5 12.70% -5.20% -7.35% 2.15% -5.20% $0.217 $0.237 $0.205 $0.209
Options - percentage 2012 10 17.46% 10.00% 7.40% 2.59% 10.00% 0.027 0.02% 0.035 0.03% 0.043 0.04% 0.053 0.04% 21.72%
Options - amount 2007 15 11.33% 5.14% 3.38% 1.76% 5.14% $0.696 $0.990 $1.058 $1.310
2002 20 8.38% 5.80% 4.10% 1.70% 5.80%
Aziz, William 1997 25 6.65% 3.08% 1.76% 1.31% 3.08% 0.019 0.02% 0.019 0.02% 2.91%
Director - Shares - Amt 1992 30 2.51% 3.12% 1.73% 1.39% 3.12% $0.458 $0.479
Options - percentage 1990 32 2.35% 4.29% 2.56% 1.73% 4.29% 0.053 0.04% 0.063 0.05% 18.71%
Options - amount $1.295 $1.563
Beattie, William Geoffrey 0.023 0.02% 0.024 0.02% 0.024 0.02% Ceased insider Jan 2023 -100.00%
Lead Director - Shares - Amt $0.599 $0.669 $0.595
Options - percentage 0.153 0.12% 0.170 0.14% 0.186 0.15% -100.00%
Options - amount $3.969 $4.789 $4.554
McCain, Michael Harrison 48.551 39.49% 48.720 39.55% 48.829 40.13% 48.949 39.97% 0.24%
Chairman and CEO - Shares - Amount $1,256.491 $1,374.864 $1,193.873 $1,217.357
Options - percentage 3.976 3.23% 4.136 3.36% 4.154 3.41% 3.994 3.26% -3.86%
Options - amount $102.900 $116.718 $101.560 $99.320
Increase in O/S Shares 0.798 0.65% 0.250 0.20% 0.950 0.77% 0.584 0.48%
Due to Stock Options $20.652 $6.470 $26.809 $14.279
Book Value $20.723 $15.024 $1.012 $36.953
Insider Buying $0.013 -$0.594 -$0.836 -$1.869
Insider Selling $0.000 $4.199 $2.475 $5.807
Net Insider Selling $0.013 $3.605 $1.640 $3.938
Net Selling % of Market Cap 0.00% 0.10% 0.06% 0.13%
Directors 10 10 10
Women 3 30% 3 30% 3 30%
Minorities 0 0% 0 0% 0 0%
Institutions/Holdings 20 18.43% 20 18.79% 20 26.08%
Total Shares Held 22.860 18.56% 23.235 19.10% 31.944 26.08%
Increase/Decrease 3 Mths 0.421 1.88% 2.911 14.32% -1.014 -3.08%
Starting No. of Shares 22.439 20.325 32.958
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock