| 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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-T |
OTC: |
SAPIF |
|
|
www.saputo.com |
|
|
Fiscal Yr: |
Mar 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Year |
3/31/00 |
3/31/01 |
3/31/02 |
3/31/03 |
3/31/04 |
3/31/05 |
3/31/06 |
3/31/07 |
3/31/08 |
3/31/09 |
3/31/10 |
3/31/11 |
3/30/12 |
3/30/13 |
|
|
|
#Y |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accting Rules |
|
|
|
|
|
|
|
|
|
|
|
C GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Split |
|
|
2 |
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue* |
$1,860.9 |
$2,161.7 |
$3,457.4 |
$3,398.1 |
$3,570.2 |
$3,883 |
$4,022 |
$4,001 |
$5,059 |
$5,793 |
$5,811 |
$6,025 |
$6,725 |
$6,861 |
|
178.74% |
<-Total Growth |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-2.86% |
16.16% |
59.94% |
-1.72% |
5.06% |
8.76% |
3.58% |
-0.53% |
26.44% |
14.52% |
0.30% |
3.70% |
11.61% |
2.02% |
|
10.79% |
<-IRR #YR-> |
10 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Share |
9.086 |
10.550 |
16.754 |
16.422 |
17.201 |
18.574 |
19.316 |
19.295 |
24.562 |
27.975 |
28.059 |
29.561 |
32.474 |
33.131 |
|
8.42% |
<-IRR #YR-> |
5 |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price/Sales Ratio |
0.83 |
0.85 |
0.95 |
0.69 |
0.94 |
0.86 |
0.91 |
1.20 |
1.13 |
0.79 |
1.05 |
1.48 |
1.43 |
1.40 |
|
10.85% |
<-IRR #YR-> |
10 |
Rev per Share |
|
|
|
|
|
|
|
|
|
|
|
|
| *Revenue in M CDN $ |
|
|
|
|
|
|
|
P/S |
10 yr |
0.94 |
5 yr |
1.13 |
|
|
|
8.88% |
<-IRR #YR-> |
5 |
Rev per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$2,162 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$6,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$4,022 |
$0 |
$0 |
$0 |
$0 |
$6,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.55 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$29.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$19.32 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$29.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '02 |
$1.98 |
$2.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '07 |
$0.99 |
$1.07 |
$1.54 |
$1.66 |
$2.03 |
$2.20 |
$1.82 |
$2.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EPS* |
$0.50 |
$0.54 |
$0.77 |
$0.83 |
$1.02 |
$1.10 |
$0.91 |
$1.14 |
$1.38 |
$1.35 |
$1.83 |
$2.16 |
$2.57 |
$2.83 |
I |
303.74% |
<-Total Growth |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
24.53% |
8.08% |
43.93% |
7.79% |
22.29% |
8.37% |
-17.27% |
25.27% |
21.05% |
-2.17% |
35.56% |
18.03% |
18.98% |
10.12% |
|
14.98% |
<-IRR #YR-> |
10 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
| * ESP per
share (Cdn GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.87% |
<-IRR #YR-> |
5 |
Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.54 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.91 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '02 |
$0.24 |
$0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '07 |
$0.12 |
$0.18 |
$0.22 |
$0.40 |
$0.48 |
$0.60 |
$0.72 |
$0.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Div* |
$0.06 |
$0.09 |
$0.11 |
$0.20 |
$0.24 |
$0.30 |
$0.36 |
$0.39 |
$0.46 |
$0.54 |
$0.58 |
$0.63 |
$0.64 |
$0.64 |
|
594.44% |
<-Total Growth |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
0.00% |
50.00% |
22.22% |
81.82% |
20.00% |
25.00% |
20.00% |
8.33% |
17.95% |
17.39% |
6.48% |
8.70% |
2.40% |
0.00% |
|
18.97% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield H/L |
0.68% |
1.01% |
0.91% |
1.43% |
1.74% |
1.82% |
1.95% |
1.99% |
1.80% |
2.22% |
2.22% |
1.76% |
|
|
|
1.81% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on High |
0.58% |
0.89% |
0.69% |
1.19% |
1.49% |
1.65% |
1.85% |
1.69% |
1.49% |
1.85% |
1.86% |
1.43% |
|
|
|
1.57% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on Low |
0.82% |
1.18% |
1.31% |
1.80% |
2.11% |
2.02% |
2.07% |
2.43% |
2.26% |
2.77% |
2.74% |
2.28% |
|
|
|
2.19% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield on Cl |
0.80% |
1.00% |
0.69% |
1.78% |
1.49% |
1.88% |
2.04% |
1.69% |
1.66% |
2.44% |
1.94% |
1.43% |
1.38% |
1.38% |
|
1.73% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio |
12.12% |
16.82% |
14.29% |
24.10% |
23.65% |
27.27% |
39.56% |
34.21% |
33.33% |
40.00% |
31.42% |
28.94% |
24.90% |
22.61% |
|
30.18% |
<-Median-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payout Ratio CF |
7.42% |
7.87% |
11.22% |
18.51% |
17.32% |
23.34% |
25.02% |
23.54% |
32.55% |
23.93% |
20.40% |
21.59% |
21.26% |
18.29% |
|
34.51% |
<-IRR #YR-> |
10 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median |
|
Div Yd |
4.14% |
10 |
7.17% |
15 |
Yield |
1.99% |
1.69% |
Payout |
33.33% |
23.54% |
|
|
|
11.66% |
<-IRR #YR-> |
5 |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| * Dividends
per share |
|
11.6% |
years |
11.6% |
years |
|
|
Last Div Chge ---> |
$0.15 |
$0.16 |
10.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.09 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.46 |
$0.00 |
$0.00 |
$0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.36 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| I am earning |
|
|
|
|
|
|
RRSP |
$19.91 |
2006 |
3.21% |
Pension |
$22.06 |
2007 |
2.90% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield if held 5 yrs |
|
|
|
2.95% |
2.54% |
3.39% |
4.05% |
3.21% |
3.29% |
3.92% |
3.48% |
3.39% |
3.27% |
2.51% |
|
Ave H/L |
Yield on your |
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Yield if held
10 yrs |
|
|
|
|
|
|
|
6.78% |
5.72% |
6.50% |
7.03% |
5.27% |
4.57% |
|
Ave H/L |
original money |
|
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Price |
$5.85 |
$6.63 |
$8.70 |
$9.58 |
$11.28 |
$12.48 |
$11.74 |
$13.77 |
$15.62 |
$17.01 |
$20.09 |
$22.51 |
$24.36 |
$25.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc High |
76.77% |
53.13% |
82.86% |
76.18% |
43.15% |
46.02% |
66.05% |
67.70% |
96.95% |
71.32% |
53.55% |
94.38% |
|
|
|
69.51% |
<-Median-> |
10 |
Graham price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc Low |
25.68% |
15.03% |
-3.54% |
16.15% |
0.82% |
18.82% |
48.38% |
16.79% |
30.09% |
14.59% |
4.55% |
21.98% |
|
|
|
16.47% |
<-Median-> |
10 |
Graham price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc Average |
51.22% |
34.08% |
39.66% |
46.17% |
21.98% |
32.42% |
57.21% |
42.25% |
63.52% |
42.96% |
29.05% |
58.18% |
|
|
|
42.60% |
<-Median-> |
10 |
Graham price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prem/Disc Cl |
28.25% |
35.78% |
82.86% |
17.45% |
43.15% |
27.87% |
50.47% |
67.70% |
77.17% |
29.93% |
47.27% |
94.38% |
90.13% |
81.18% |
|
48.87% |
<-Median-> |
10 |
Graham price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '07 |
$15.00 |
$18.00 |
$31.80 |
$22.50 |
$32.30 |
$31.92 |
$35.34 |
$46.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Cl March |
$7.50 |
$9.00 |
$15.90 |
$11.25 |
$16.15 |
$15.96 |
$17.67 |
$23.09 |
$27.68 |
$22.10 |
$29.58 |
$43.76 |
$46.32 |
$46.32 |
|
386.22% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-24.15% |
20.00% |
76.67% |
-29.25% |
43.56% |
-1.18% |
10.71% |
30.67% |
19.88% |
-20.16% |
33.85% |
47.94% |
5.85% |
0.00% |
|
17.13% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
15.15 |
16.82 |
20.65 |
13.55 |
15.91 |
14.51 |
19.42 |
20.25 |
20.06 |
16.37 |
16.16 |
20.26 |
18.02 |
16.37 |
|
19.89% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
18.87 |
18.18 |
29.72 |
14.61 |
19.46 |
15.72 |
16.06 |
25.37 |
24.28 |
16.01 |
21.91 |
23.91 |
21.44 |
18.02 |
|
19.00% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
2.03% |
1.86% |
Div % |
5, 10 yrs |
|
Price Inc |
30.67% |
P/E: Y-T |
20.06 |
23.91 |
|
|
|
21.91% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$43.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$17.67 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$43.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$9.00 |
$0.11 |
$0.20 |
$0.24 |
$0.30 |
$0.36 |
$0.39 |
$0.46 |
$0.54 |
$0.58 |
$44.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$17.67 |
$0.39 |
$0.46 |
$0.54 |
$0.58 |
$44.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price H/L Average |
$8.84 |
$8.89 |
$12.14 |
$14.00 |
$13.76 |
$16.53 |
$18.46 |
$19.59 |
$25.55 |
$24.32 |
$25.92 |
$35.61 |
|
|
|
300.68% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-6.29% |
0.49% |
36.64% |
15.29% |
-1.70% |
20.09% |
11.71% |
6.08% |
30.44% |
-4.82% |
6.60% |
37.38% |
|
|
|
14.89% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
17.87 |
16.61 |
15.77 |
16.87 |
13.56 |
15.03 |
20.29 |
17.18 |
18.51 |
18.01 |
14.16 |
16.49 |
|
|
|
14.04% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
22.25 |
17.95 |
22.70 |
18.18 |
16.58 |
16.28 |
16.78 |
21.52 |
22.41 |
17.62 |
19.20 |
19.46 |
|
|
|
16.95% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
2.13% |
2.06% |
Div % |
5, 10 yrs |
|
Price Inc |
6.60% |
P/E: Y-T |
17.18 |
19.46 |
|
|
|
16.17% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.89 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$35.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.46 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$35.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$8.89 |
$0.11 |
$0.20 |
$0.24 |
$0.30 |
$0.36 |
$0.39 |
$0.46 |
$0.54 |
$0.58 |
$36.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$18.46 |
$0.39 |
$0.46 |
$0.54 |
$0.58 |
$36.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hi Mths |
Jul-Aug |
Aug-Sep |
Mar |
Apr-Jun |
Mar |
Dec |
Jul |
Mar |
Dec |
Jun 08 |
Dec 09 |
Mar 11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '07 |
$20.68 |
$20.30 |
$31.80 |
$33.75 |
$32.30 |
$36.45 |
$39.00 |
$46.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Hi |
$10.34 |
$10.15 |
$15.90 |
$16.88 |
$16.15 |
$18.23 |
$19.50 |
$23.09 |
$30.77 |
$29.14 |
$30.84 |
$43.76 |
|
|
|
331.13% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-8.62% |
-1.81% |
56.65% |
6.13% |
-4.30% |
12.85% |
7.00% |
18.41% |
33.26% |
-5.30% |
5.83% |
41.89% |
|
|
|
15.73% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
20.88 |
18.97 |
20.65 |
20.33 |
15.91 |
16.57 |
21.43 |
20.25 |
22.30 |
21.59 |
16.85 |
20.26 |
|
|
|
17.55% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
26.01 |
20.51 |
29.72 |
21.92 |
19.46 |
17.96 |
17.73 |
25.37 |
26.99 |
21.12 |
22.84 |
23.91 |
|
|
|
17.60% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
Price Inc |
18.41% |
P/E: Y-T |
20.26 |
23.91 |
|
|
|
19.57% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$10.15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$43.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$19.50 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$43.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Low Mths |
Mar |
Nov |
May |
Dec |
Apr |
Feb |
May |
Apr |
Jun |
Jan 09 |
May 09 |
May 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '07 |
$14.70 |
$15.25 |
$16.78 |
$22.25 |
$22.75 |
$29.66 |
$34.85 |
$32.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price Low |
$7.35 |
$7.63 |
$8.39 |
$11.13 |
$11.38 |
$14.83 |
$17.43 |
$16.08 |
$20.33 |
$19.49 |
$21.00 |
$27.46 |
|
|
|
260.13% |
<-Total Growth |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
-2.81% |
3.74% |
10.00% |
32.64% |
2.25% |
30.37% |
17.50% |
-7.72% |
26.40% |
-4.11% |
7.75% |
30.76% |
|
|
|
13.67% |
<-IRR #YR-> |
10 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/E |
14.85 |
14.25 |
10.89 |
13.40 |
11.21 |
13.48 |
19.15 |
14.11 |
14.73 |
14.44 |
11.48 |
12.71 |
|
|
|
9.52% |
<-IRR #YR-> |
5 |
Stock Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Trailing P/E |
18.49 |
15.40 |
15.68 |
14.45 |
13.70 |
14.61 |
15.84 |
17.67 |
17.83 |
14.12 |
15.56 |
15.01 |
|
|
|
15.53% |
<-IRR #YR-> |
10 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median 5 Yrs |
|
|
|
|
|
|
|
|
Price Inc |
17.07% |
P/E: Y-T |
13.58 |
|
|
|
11.55% |
<-IRR #YR-> |
5 |
Price & Div |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$7.63 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$27.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$17.43 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$27.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '02 |
51.2 |
51.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pre-split '07 |
102.4 |
102.5 |
103.2 |
103.5 |
103.8 |
104.5 |
104.1 |
103.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Market Cap |
$1,536 |
$1,844 |
$3,281 |
$2,328 |
$3,352 |
$3,337 |
$3,679 |
$4,788 |
$5,701 |
$4,577 |
$6,126 |
$8,920 |
$9,592 |
$9,592 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| # of Sh in M |
204.8 |
204.9 |
206.4 |
206.9 |
207.6 |
209.1 |
208.2 |
207.4 |
206.0 |
207.1 |
207.1 |
203.8 |
207.1 |
207.1 |
|
|
Share Capital |
|
Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
5.42% |
0.05% |
0.72% |
0.27% |
0.31% |
0.72% |
-0.39% |
-0.42% |
-0.67% |
0.55% |
0.00% |
-1.57% |
1.60% |
0.00% |
|
0.13% |
<-Median-> |
10 |
Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
| CF fr Op $M |
165.6 |
234.4 |
202.2 |
223.5 |
287.6 |
268.7 |
299.6 |
343.5 |
291.1 |
467.3 |
583.6 |
590.2 |
623.3 |
724.8 |
|
151.78% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPS |
$0.81 |
$1.14 |
$0.98 |
$1.08 |
$1.39 |
$1.29 |
$1.44 |
$1.66 |
$1.41 |
$2.26 |
$2.82 |
$2.90 |
$3.01 |
$3.50 |
I |
153.10% |
<-Total Growth |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
59.36% |
41.48% |
-14.34% |
10.24% |
28.26% |
-7.24% |
11.94% |
15.15% |
-14.69% |
59.67% |
24.89% |
2.74% |
3.96% |
16.28% |
|
11.09% |
<-Median-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Chge Non-W cap |
$10.36 |
-$44.31 |
$43.22 |
$26.59 |
$13.72 |
$30.44 |
-$34.16 |
-$28.68 |
$99.79 |
-$77.82 |
-$60.78 |
$41.99 |
|
|
|
9.73% |
<-IRR #YR-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| CFPS |
$0.86 |
$0.93 |
$1.19 |
$1.21 |
$1.45 |
$1.43 |
$1.27 |
$1.52 |
$1.90 |
$1.88 |
$2.52 |
$3.10 |
$3.01 |
$3.50 |
|
15.01% |
<-IRR #YR-> |
5 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase |
|
7.98% |
28.20% |
1.63% |
20.09% |
-1.43% |
-10.92% |
19.12% |
24.99% |
-0.89% |
34.24% |
22.84% |
|
|
|
12.83% |
<-IRR #YR-> |
10 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/OCF on Cl |
8.73 |
9.70 |
13.37 |
9.31 |
11.13 |
11.15 |
13.86 |
15.21 |
14.59 |
11.75 |
11.72 |
14.11 |
15.39 |
13.23 |
|
19.46% |
<-IRR #YR-> |
5 |
Cash Flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Cash Flow per share |
|
|
|
|
|
P/CF |
10 yr |
12.56 |
5 yr |
14.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.14 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.44 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$0.93 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$1.27 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPM |
8.90% |
10.84% |
5.85% |
6.58% |
8.05% |
6.92% |
7.45% |
8.59% |
5.75% |
8.07% |
10.04% |
9.79% |
|
|
|
should be zero, it is a check
on calculations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff from Ave. |
14.8% |
39.9% |
-24.5% |
-15.1% |
3.9% |
-10.7% |
-3.9% |
10.8% |
-25.8% |
4.1% |
29.6% |
26.4% |
|
|
|
0.00 |
<-Median-> |
10 |
OPM |
|
|
|
|
|
|
|
|
|
|
|
|
|
| *Operational
Profit Margin (CF/Revenue) Ratio |
|
|
|
|
OPM |
10 Yrs |
7.75% |
5 Yrs |
8.59% |
|
|
|
|
|
|
OPM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Assets |
$413.81 |
$698.48 |
$713.52 |
$687.75 |
$753.61 |
$836.01 |
$891.87 |
$1,090.19 |
$1,179.50 |
$1,125.7 |
$1,046.4 |
$1,312.1 |
|
|
|
Liq ratio of 1.5 and up, best |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Curr Liab. |
$242.57 |
$455.60 |
$454.61 |
$418.42 |
$456.41 |
$383.37 |
$468.25 |
$569.87 |
$763.21 |
$958.9 |
$690.7 |
$971.2 |
|
|
|
1.61 |
<-Median-> |
10 |
Liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liquidity |
1.71 |
1.53 |
1.57 |
1.64 |
1.65 |
2.18 |
1.90 |
1.91 |
1.55 |
1.17 |
1.51 |
1.35 |
|
|
|
1.51 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assets |
$1,373.57 |
$2,012.98 |
$2,046.68 |
$1,970.69 |
$2,069.55 |
$2,133.07 |
$2,253.93 |
$2,488.37 |
$2,733.48 |
$3,499.1 |
$3,253.5 |
$3,664.3 |
|
|
|
A/L ratio of 1.5 and up, best |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liab. |
$744.67 |
$1,265.08 |
$1,146.09 |
$954.18 |
$912.72 |
$817.22 |
$851.39 |
$955.93 |
$1,114.32 |
$1,526.8 |
$1,224.5 |
$1,538.7 |
|
|
|
2.42 |
<-Median-> |
10 |
Liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Asset/Liab Ratio |
1.84 |
1.59 |
1.79 |
2.07 |
2.27 |
2.61 |
2.65 |
2.60 |
2.45 |
2.29 |
2.66 |
2.38 |
|
|
|
2.45 |
<-Median-> |
5 |
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value |
$629 |
$748 |
$901 |
$1,017 |
$1,157 |
$1,316 |
$1,403 |
$1,532 |
$1,619 |
$1,972 |
$2,029 |
$2,126 |
$2,126 |
|
|
184.21% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| BV per share |
$3.07 |
$3.65 |
$4.36 |
$4.91 |
$5.57 |
$6.29 |
$6.74 |
$7.39 |
$7.86 |
$9.52 |
$9.80 |
$10.43 |
$10.26 |
$10.26 |
|
185.71% |
<-Total Growth |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
32.60% |
18.87% |
19.56% |
12.57% |
13.46% |
12.93% |
7.01% |
9.72% |
6.37% |
21.15% |
2.87% |
6.44% |
-1.57% |
|
|
1.4184 |
Current/Historical |
|
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| P/BV (CL) |
2.44 |
2.47 |
3.64 |
2.29 |
2.90 |
2.54 |
2.62 |
3.12 |
3.52 |
2.32 |
3.02 |
4.20 |
4.51 |
|
|
11.07% |
<-IRR #YR-> |
10 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Change |
-42.80% |
0.95% |
47.76% |
-37.15% |
26.53% |
-12.49% |
3.46% |
19.09% |
12.70% |
-34.10% |
30.11% |
38.99% |
7.54% |
|
|
9.14% |
<-IRR #YR-> |
5 |
Book Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leverage (A/BK) |
2.18 |
2.69 |
2.27 |
1.94 |
1.79 |
1.62 |
1.61 |
1.62 |
1.69 |
1.77 |
1.60 |
1.72 |
0.00 |
|
|
1.71 |
<-Median-> |
10 |
A/BV |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt/Equity Ratio |
1.18 |
1.69 |
1.27 |
0.94 |
0.79 |
0.62 |
0.61 |
0.62 |
0.69 |
0.77 |
0.60 |
0.72 |
|
|
|
0.71 |
<-Median-> |
10 |
Debt/Eq Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
| Median |
|
|
|
|
|
|
|
P/BV |
10 yr Ave |
2.96 |
5 yr Ave |
3.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$3.65 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-$6.74 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
|
|
|
|
|
|
|
15.2% |
13.9% |
22.4% |
8.8% |
18.5% |
|
|
|
15.21% |
<-Median-> |
5 |
Compreh. Inc |
|
|
|
|
|
|
|
|
|
|
|
|
| Comprehensive Inc |
|
|
|
|
|
|
|
$233.07 |
$224.45 |
$441.58 |
$178.45 |
$392.96 |
|
|
|
|
|
|
Compreh. Inc |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ROE |
15.9% |
14.7% |
17.8% |
17.1% |
18.4% |
17.6% |
13.7% |
15.6% |
17.8% |
14.1% |
18.9% |
21.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5Yr Median |
16.7% |
15.9% |
15.9% |
17.1% |
17.1% |
17.6% |
17.6% |
17.1% |
17.6% |
15.6% |
15.6% |
17.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Income |
$100.07 |
$110.24 |
$160.16 |
$173.73 |
$212.37 |
$232.15 |
$192.10 |
$238.47 |
$288.20 |
$278.95 |
$382.71 |
$451.12 |
|
|
|
309.21% |
<-Total Growth |
10 |
Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Oper C. F. |
$165.60 |
$234.41 |
$202.24 |
$223.53 |
$287.57 |
$268.68 |
$299.57 |
$343.50 |
$291.06 |
$467.29 |
$583.62 |
$590.19 |
|
|
|
|
C F Statement |
|
Oper C. F. |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Invest. C. F |
-$35.14 |
-$94.47 |
-$84.03 |
-$62.92 |
-$187.19 |
-$75.37 |
-$184.28 |
-$110.24 |
-$354.44 |
-$755.37 |
-$172.91 |
-$373.22 |
|
|
|
|
C F Statement |
|
Invest. C. F |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accruals |
-$30.40 |
-$29.70 |
$41.96 |
$13.11 |
$111.98 |
$38.84 |
$76.81 |
$5.20 |
$351.58 |
$567.03 |
-$27.99 |
$234.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
$1,411.00 |
$2,012.98 |
$2,046.68 |
$1,970.69 |
$2,069.55 |
$2,133.07 |
$2,253.9 |
$2,488.4 |
$2,733.5 |
$3,499.1 |
$3,253.5 |
$3,664.3 |
|
|
|
|
Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
-2.15% |
-1.48% |
2.05% |
0.67% |
5.41% |
1.82% |
3.41% |
0.21% |
12.86% |
16.20% |
-0.86% |
6.39% |
|
|
|
|
Oper C. F. Covers Investing C.F. and
dividends? |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| chge in CL |
-24.15% |
20.00% |
76.67% |
-29.25% |
43.56% |
-1.18% |
10.71% |
30.67% |
19.88% |
-20.16% |
33.85% |
47.94% |
|
|
|
|
prediction - not bad |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expected |
down |
|
|
|
|
down |
up |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| What happened? |
down |
up |
up |
down |
up |
down |
up |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fin. C. F. |
|
|
|
|
|
|
-$68.45 |
-$50.64 |
-$56.15 |
$161.58 |
-$391.50 |
-$195.70 |
|
|
|
|
C F Statement |
|
Fin. C. F. |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Accruals |
|
|
|
|
|
|
$145.27 |
$55.84 |
$407.72 |
$405.45 |
$363.52 |
$429.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accruals Ratio |
|
|
|
|
|
|
6.45% |
2.24% |
14.92% |
11.59% |
11.17% |
11.73% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| How they make
their money |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| This company
is a dairy processor and cheese producer in Canada, USA, Argentina, UK and
Europe. It is also the largest snack-cake manufacturer in Canada that
accounts for about 3% of its business. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Jolina
Capital Inc. owns 33.67% of common shares. Mr. Lino Saputo, the CEO of Saputo
controls, Jolina Capital. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| This company
is in the Consumer Staple Index of TSX |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Copyright ©
2008 Website of SPBrunner. All rights reserved. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|