S Team A05-3 Oren Kidanian Lianna Lam Jesse Lederman Tae Kyung Lee Christopher Logan Ethan Schiffmiller
CQS A05-3
Oct 02, 2015
Comp and Quant Skills
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Stocks
Team A05-3Oren KidanianLianna LamJesse LedermanTae Kyung LeeChristopher LoganEthan SchiffmillerSType of Industry Chosen Food and Beverage Industry
PurposeCompanies are globalized making it a safer investmentLarge target marketRoom for profit marginPay dividends to stockholders
Portfolio Value
Coca-ColaLargest producer of soft drink syrups and concentrates in the world #1 producer of juice and juice-related products in the world Sells its products throughout the world in over 200 countries Trademark Cola-Cola beverages ac- counted for approximately 49% of worldwide case volume with sparkling beverages. 46542 (in millions)
Yum! Brands Inc.A quick service restaurant companyDevelops, operates, franchises and licenses a worldwide system of restaurants, which prepare, package and sell a menu of competitively priced food itemPrimarily works with KFC, Pizza Hut and Taco BellEach concept has branded menu items and emphasizes the preparation of food with new and innovative ingredients12626 (in millions)
Dominos PizzaMarket leader in the U.S. pizza delivery market, and the second largest pizza company in the worldThe company has three business segmentsDomestic stores- mostly franchised and a smaller number of company-owned restaurants. Domestic Supply Chain- manufacturing and supply chain centers that manufacture fresh dough and deliver pizza-related food products International- encompasses both supply chain and franchised restaurants in international markets.1652.19 (in millions)
Fresh Del Monte
Produces, markets and distributes fresh fruits and vegetablesProduces and distributes pre-prepared fruits and vegetables, juices, beverages and snacksThe Del Monte brand is known as a symbol of product innovation, quality, freshness and reliability It distributes its products in North America, Europe, Asia, the Middle East, Africa and South America. 3589.7 (in millions)McDonaldsServes more than 69 million peopleRestaurants all over the world5 point planPeopleProductsPlacePricePromotion27006 (in millions)
PepsiCoFour divisionsPepsiCo Americas Foods (PAF)PepsiCo Americas Beverages (PAB)PepsiCo EuropePepsiCo Asia, Middle East, and Africa (AMEA). Responsible corporate citizensRight thing to do in terms of ethicsRight thing to do in terms of businessGatorade, 7UP, Aquafina66504 (in millions)
B&G FoodsSells shelf-stable foods and care products in the U.S., Canada, and Puerto RicoB&G Foods competes in the retail grocery, food service, and mass merchandiser channels of distribution. B&G Foods markets under already recognized brandsDon PepinoEmerilsWrights543.87 (in millions)
Chipotle
Differentiation of locationEnd-capsIn-lineFree-standingA few things, thousands of waysFast casualNatural ingredients/Organic Produce2269.55 (in millions)What-if Analysis
Net Income (in millions) 20072011McDonalds2,395.105,503.10Chipotle70.56214.95B&G17.8350.24Dominos37.88105.36Coca-Cola19.8628.61Fresh Del Monte179.892.5Yum!9091,319PepsiCo5,6826,443Current State of Investments
Conclusion/QuestionsAlthough a decrease in portfolio value was evident we believe our stocks will increase in the long-runProspective fiscal cliff damaged stock price in short-runEconomy-wide problemTeam A05-3Oren KidanianLianna LamJesse LedermanTae Kyung LeeChristopher LoganEthan SchiffmillerSRaw Stock QuotesStock Quotes Provided by MSN MoneyClick here to visit MSN MoneyLastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutPepsiCo Inc ChartNews69.8070.1970.0569.602,202,603.00-0.39-0.56%73.6662.15107,970,413,921.003.7518.71,546,854,000McDonald's Corp ChartNews85.9787.0586.6785.803,891,250.00-1.08-1.24%102.2283.3186,311,903,916.005.3116.41,003,977,000B&G Foods Inc ChartNews28.5729.1329.2828.50162,735.00-0.56-1.92%32.8420.571,501,661,183.001.2822.852,560,770Domino's Pizza Inc ChartNews41.5941.6941.6540.86246,531.00-0.1-0.24%42.2128.172,360,952,016.001.7923.356,767,300Fresh Del Monte Produce Inc ChartNews25.8625.7125.9025.5496,061.000.150.58%26.1021.801,502,627,660.002.2911.258,106,250Yum! Brands Inc ChartNews73.8773.6568.2066.7318,710,647.00-7.39-9.92%74.7556.0930,307,321,715.003.419.8451,808,600Chipotle Mexican Grill Inc ChartNews268.24274.34274.17266.61445,734.00-6.1-2.22%442.40233.828,448,660,461.008.631.931,496,060Coca-Cola CoChartNews37.3937.9337.7837.337,555,654.00-0.54-1.44%40.6732.37167,680,032,300.001.9219.84,485,162,000.00
Symbol LookupMSN Money HomeMicrosoft Office Tools on the WebFind stocks, mutual funds, options, indices, and currencies.Discover MSN Money's tools, columns, and more!Get the latest from Microsoft Office
Terms of Use. 2012 Microsoft Corporation and/or its suppliers. All rights reserved.DATA PROVIDERS
Copyright 2012 Microsoft. All rights reserved.
Quotes are real-time for NASDAQ, NYSE and AMEX. See delay times for other exchanges.
Fundamental company data and historical chart data provided by Thomson Reuters (click for restrictions). Real-time quotes provided by BATS Exchange. Real-time index quotes and delayed quotes supplied by Interactive Data Real-Time Services. Fund summary, fund performance and dividend data provided by Morningstar Inc. Analyst recommendations provided by Zacks Investment Research. StockScouter data provided by Verus Analytics. IPO data provided by Hoover's Inc. Index membership data provided by SIX Telekurs.
Japanese stock price data provided by Nomura Research Institute Ltd.; quotes delayed 20 minutes. Canadian fund data provided by CANNEX Financial Exchanges Ltd.
CQS111 Fall 2012A05-3&D
&F&P of &N
Team A05-3 Stock DataStock Quotes Provided by MSN Money
LastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutMcDonald's Corp $85.97$87.05$86.67$85.80$3,891,250.00-1.08-1.24%$102.22$83.31$86,311,903,916.005.3116.41,003,977,000Chipotle Mexican Grill Inc $268.24$274.34$274.17$266.61$445,734.00-6.1-2.22%$442.40$233.82$8,448,660,461.008.631.931,496,060B&G Foods Inc $28.57$29.13$29.28$28.50$162,735.00-0.56-1.92%$32.84$20.57$1,501,661,183.001.2822.852,560,770PepsiCo Inc $69.80$70.19$70.05$69.60$2,202,603.00-0.39-0.56%$73.66$62.15$107,970,413,921.003.7518.71,546,854,000Domino's Pizza Inc $41.59$41.69$41.65$40.86$246,531.00-0.1-0.24%$42.21$28.17$2,360,952,016.001.7923.356,767,300The Coca-Cola Co $37.39$37.93$37.78$37.33$7,555,654.00-0.54-1.44%$40.67$32.37$167,680,032,300.001.9219.84,485,162,000Fresh Del Monte Produce Inc $25.86$25.71$25.90$25.54$96,061.000.150.58%$26.10$21.80$1,502,627,660.002.2911.258,106,250Yum! Brands Inc $73.87$73.65$68.20$66.73$18,710,647.00-7.39-9.92%$74.75$56.09$30,307,321,715.003.419.8451,808,600
CQS111 Fall 2012A05-3&D
&F&P of 16
Portfolio ValuePortfolio ValueCompany NameShares OwnedSingle Share ValueTotal Share ValueMcDonalds Corp15$87.05$1,305.75Chipolte Mexican Grill Inc5$274.34$1,371.70B&G Food Inc30$29.13$873.90YUM! Brands Inc. 30$73.65$2,209.50PepsiCo Inc25$70.19$1,754.75The Coca-Cola Co25$37.93$948.25Domino's Pizza Inc.23$41.69$958.87Fresh Del Monte Produce Inc22$25.71$565.62Total Portfolio Value175$639.69$9,988.34
Average Price $57.08Median Price$55.94Lowest Price $25.71
CQS111 Fall 2012A05-3&D
&F&P of 16
Portfolio Value Chart
CQS111 Fall 2012A05-3&D
&F&P of &N
What-If-AnalysisWhat-If-AnalysisLifetime Average Salary$100,000.00$829,787.8130354045Percent Contributed5%4.00%$334,838.35$474,903.43$663,830.24$918,664.20Average Monthly Contribution$416.674.25%$355,765.74$504,584.90$705,319.64$976,080.72Average Rate of Growth6%4.50%$376,693.14$534,266.36$746,809.03$1,033,497.23Years Left to Invest404.75%$397,620.54$563,947.83$788,298.42$1,090,913.74Present Value of Portfolio$9,965.635.00%$418,547.93$593,629.29$829,787.81$1,148,330.25Future Value of Portfolio$829,787.815.25%$439,475.33$623,310.76$871,277.20$1,205,746.775.50%$460,402.73$652,992.22$912,766.59$1,263,163.285.75%$481,330.12$682,673.68$954,255.98$1,320,579.796.00%$502,257.52$712,355.15$995,745.37$1,377,996.316.25%$523,184.92$742,036.61$1,037,234.76$1,435,412.826.50%$544,112.31$771,718.08$1,078,724.15$1,492,829.336.75%$565,039.71$801,399.54$1,120,213.54$1,550,245.847.00%$585,967.11$831,081.01$1,161,702.93$1,607,662.367.25%$606,894.50$860,762.47$1,203,192.32$1,665,078.877.50%$627,821.90$890,443.94$1,244,681.71$1,722,495.387.75%$648,749.30$920,125.40$1,286,171.10$1,779,911.898.00%$669,676.69$949,806.87$1,327,660.49$1,837,328.418.25%$690,604.09$979,488.33$1,369,149.88$1,894,744.928.50%$711,531.49$1,009,169.79$1,410,639.27$1,952,161.438.75%$732,458.89$1,038,851.26$1,452,128.66$2,009,577.959.00%$753,386.28$1,068,532.72$1,493,618.05$2,066,994.469.25%$774,313.68$1,098,214.19$1,535,107.44$2,124,410.979.50%$795,241.08$1,127,895.65$1,576,596.83$2,181,827.489.75%$816,168.47$1,157,577.12$1,618,086.22$2,239,244.0010.00%$837,095.87$1,187,258.58$1,659,575.61$2,296,660.51
CQS111 Fall 2012A05-3&D
&F&P of 16
Team A05-3 Stock Data week 2Stock Quotes Provided by MSN Money
LastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutPepsiCo Inc $70.21$70.31$70.35$69.74$6,668,587.00-0.1-0.14%$73.66$62.15$108,604,617,924.003.7518.71,546,854,000McDonald's Corp $87.04$86.49$87.31$85.95$7,373,605.000.550.64%$102.22$83.31$87,386,158,999.005.3116.41,003,977,000B&G Foods Inc $29.18$29.10$29.20$28.71$340,588.000.080.27%$32.84$20.99$1,533,723,285.001.2822.952,560,770Domino's Pizza Inc $41.60$42.00$41.99$41.35$681,293.00-0.4-0.95%$42.63$28.17$2,361,519,593.001.7923.356,767,300Fresh Del Monte Produce Inc $25.95$25.94$26.03$25.86$214,681.000.010.04%$26.10$21.80$1,507,857,232.002.2911.358,106,250Yum! Brands Inc $67.08$74.47$68.20$66.73$18,710,647.00-7.39-9.92%$74.75$56.09$30,307,321,715.003.419.8451,808,600Chipotle Mexican Grill Inc $263.78$266.80$267.73$260.14$523,145.00-3.02-1.13%$442.40$233.82$8,308,030,668.008.630.731,496,060Coca-Cola Co.$37.38$37.31$37.44$37.30$8,976,877.000.070.19%$40.67$33.03$167,655,360,351.001.9219.54,485,162,000
CQS111 Fall 2012A05-3&D
&F&P of 16
Portfolio Value week 2Portfolio Value after two weeksCompany NameSingle Share ValueShares OwnedTotal Share ValuePepsiCo Inc $70.3125$1,757.75McDonald's Corp $86.4915$1,297.35B&G Foods Inc $29.1030$873.00Domino's Pizza Inc $42.0023$966.00Fresh Del Monte Produce Inc $25.9422$570.68Yum! Brands Inc $74.4730$2,234.10Chipotle Mexican Grill Inc $266.805$1,334.00Coca-Cola$37.3125$932.75Total Portfolio Value$632.42175$9,965.63
Average Price $56.95Median Price$56.16Lowest Price $25.94
Total Profit$(30.09)
CQS111 Fall 2012A05-3&D
&F&P of 16
Portfolio value chart 2 weeks
CQS111 Fall 2012A05-3&D
&F&P of &N
McDonaldsMcDonald's Income Statement
20112010200920082007Period End Date12/31/1112/31/1012/31/0912/31/0812/31/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/24/122/25/112/26/102/25/092/25/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue27,006.0024,074.6022,744.7023,522.4022,786.60Other Revenue, Total00000Total Revenue27,006.0024,074.6022,744.7023,522.4022,786.60
Cost of Revenue, Total16,319.4014,437.3013,952.9014,883.2014,881.40Gross Profit10,686.609,637.308,791.808,639.207,905.20
Selling/General/Administrative Expenses, Total2,393.702,333.302,234.202,355.502,367.00Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)-58.8-4.8-115.6-48.51,774.80Other Operating Expenses, Total00000Operating Income8,529.707,473.106,841.006,442.903,879.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-54.5-44.2-26.6-12.1-19.8Income Before Tax8,012.207,000.306,487.006,158.003,572.10
Income Tax - Total2,509.102,054.001,936.001,844.801,237.10Income After Tax5,503.104,946.304,551.004,313.202,335.00
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items5,503.104,946.304,551.004,313.202,335.00Total Extraordinary Items000060.1Net Income5,503.104,946.304,551.004,313.202,395.10
CQS111 Fall 2012A05-3&D
&F&P of 16
ChipolteChipotle Mexican Grill Income Statement
20112010200920082007Period End Date12/31/1112/31/1012/31/0912/31/0812/31/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/10/122/17/112/19/102/19/092/26/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue2,269.551,835.921,518.421,331.971,085.05Other Revenue, Total00000.74Total Revenue2,269.551,835.921,518.421,331.971,085.78
Cost of Revenue, Total1,680.321,346.521,139.901,045.04843.21Gross Profit589.23489.41378.52286.93241.83
Selling/General/Administrative Expenses, Total157.92126.36107.55100.7884.62Research & Development00000Depreciation/Amortization74.9468.9261.3152.7743.6Interest Expense (Income), Net Operating00000Unusual Expense (Income)5.816.35.969.346.17Other Operating Expenses, Total00000Operating Income350.56287.83203.71124.04108.18
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax349.71289.06204.23127.21114
Income Tax - Total134.76110.0877.384943.44Income After Tax214.95178.98126.8578.270.56
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items214.95178.98126.8578.270.56
Total Extraordinary Items00000Net Income214.95178.98126.8578.270.56
CQS111 Fall 2012A05-3&D
&F&P of 16
B&GB&G Foods Income Statement
20112010200920082007Period End Date12/31/111/1/111/2/101/3/0912/29/07Period Length52 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/1/103/5/093/6/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue543.87513.34501.02486.9471.34Other Revenue, Total00000Total Revenue543.87513.34501.02486.9471.34
Cost of Revenue, Total366.09345.67352.28352.97323.32Gross Profit177.78167.67148.73133.93148.02
Selling/General/Administrative Expenses, Total57.6256.553.9753.661.37Research & Development00000Depreciation/Amortization6.686.466.456.455.5Interest Expense (Income), Net Operating00000Unusual Expense (Income)015.2210.2201.77Other Operating Expenses, Total00000Operating Income113.4889.4978.173.8879.38
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax76.849.1528.6715.8228.47
Income Tax - Total26.5616.7711.226.0810.64Income After Tax50.2432.3817.449.7317.83
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items50.2432.3817.449.7317.83
Total Extraordinary Items00000Net Income50.2432.3817.449.7317.83
CQS111 Fall 2012A05-3&D
&F&P of 16
Domino'sDomino's Pizza Income Statement
20112010200920082007Period End Date1/1/121/2/111/3/1012/28/0812/30/07Period Length52 Weeks52 Weeks53 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/2/102/24/092/26/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue1,652.191,570.891,404.061,425.111,462.87Other Revenue, Total00000Total Revenue1,652.191,570.891,404.061,425.111,462.87
Cost of Revenue, Total1,181.681,132.311,017.081,061.851,084.02Gross Profit470.52438.59386.98363.26378.85
Selling/General/Administrative Expenses, Total211.37210.89197.47168.23184.94Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)00000Other Operating Expenses, Total00000Operating Income259.15227.7189.51195.03193.91
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net07.8156.280-13.29Income Before Tax167.81138.95135.5282.8755.56
Income Tax - Total62.4551.0355.7828.917.68Income After Tax105.3687.9279.7453.9737.88
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items105.3687.9279.7453.9737.88
Total Extraordinary Items00000Net Income105.3687.9279.7453.9737.88
CQS111 Fall 2012A05-3&D
&F&P of 16
Fresh Del MonteFresh Del Monte Produce Income Statement
20112010200920082007Period End Date12/30/1112/31/101/1/1012/26/0812/28/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/2/103/2/103/2/10Stmt Update TypeUpdatedUpdatedUpdatedReclassifiedReclassified
Revenue3,589.703,552.903,496.403,531.003,365.50Other Revenue, Total00000Total Revenue3,589.703,552.903,496.403,531.003,365.50
Cost of Revenue, Total3,271.603,280.503,185.603,187.003,000.60Gross Profit318.1272.4310.8344364.9
Selling/General/Administrative Expenses, Total190.4166.8165.8162.5176.8Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)13.228.1-3.210.9-4.9Other Operating Expenses, Total-1.40000Operating Income115.977.5148.2170.6193
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-9.7-7.5-5.24.514.3Income Before Tax100.560.1131.8162181.4
Income Tax - Total5.7-0.7-12.84.81.4Income After Tax94.860.8144.6157.2180
Minority Interest-2.31.4-0.70.5-0.2Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items92.562.2143.9157.7179.8
Total Extraordinary Items00000Net Income92.562.2143.9157.7179.8
CQS111 Fall 2012A05-3&D
&F&P of 16
Coca-ColaCoca-Cola Income Statement
20112010200920082007Period End Date4090840543401783981339447Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date4096240602406024060240235Stmt Update TypeUpdatedUpdatedReclassifiedReclassifiedReclassifiedRevenue4654235119309903194428857Other Revenue, Total00000Total Revenue4654235119309903194428857Cost of Revenue, Total1821612693110881137410406Gross Profit2832622426199022057018451Selling/General/Administrative Expenses, Total1211171995659607910945Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)154-47333133500Other Operating Expenses, Total5329621956995695254Operating Income1073213741823184467252Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-49-1074039219Income Before Tax1143914243894675067919Income Tax - Total28052384204016321892Income After Tax863411859690658746027Minority Interest-62-50-82-67-46Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items857211809682458075981Total Extraordinary Items00000Accounting Change00000Net Income8,572.0011,809.006,824.005,807.005,981.00
CQS111 Fall 2012A05-3&D
&F&P of 16
YumYum Brands Income Statement
20112010200920082007Period End Date12/31/1112/25/1012/26/0912/27/0812/29/07Period Length52 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/21/122/15/112/17/102/17/102/17/10Stmt Update TypeUpdatedUpdatedUpdatedReclassifiedReclassified
Revenue12,626.0011,343.0010,836.0011,304.0010,435.00Other Revenue, Total00000Total Revenue12,626.0011,343.0010,836.0011,304.0010,435.00
Cost of Revenue, Total9,140.008,120.007,934.008,465.007,773.00Gross Profit3,486.003,223.002,902.002,839.002,662.00
Selling/General/Administrative Expenses, Total1,517.001,387.001,339.001,441.001,352.00Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)207110773813Other Operating Expenses, Total00000Operating Income1,815.001,769.001,590.001,517.001,357.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax1,659.001,594.001,396.001,291.001,191.00
Income Tax - Total324416313319282Income After Tax1,335.001,178.001,083.00972909
Minority Interest-16-20-12-80Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items1,319.001,158.001,071.00964909
Total Extraordinary Items00000Net Income1,319.001,158.001,071.00964909
CQS111 Fall 2012A05-3&D
&F&P of 16
PepsiCoPepsiCo Income Statement
20112010200920082007Period End Date12/31/1112/25/1012/26/0912/27/0812/29/07Period Length53 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/27/122/27/122/22/102/22/102/22/10Stmt Update TypeUpdatedReclassifiedUpdatedReclassifiedReclassified
Revenue66,504.0057,838.0043,232.0043,251.0039,474.00Other Revenue, Total00000Total Revenue66,504.0057,838.0043,232.0043,251.0039,474.00
Cost of Revenue, Total31,593.0026,575.0020,099.0020,351.0018,038.00Gross Profit34,911.0031,263.0023,133.0022,900.0021,436.00
Selling/General/Administrative Expenses, Total24,433.0021,770.0014,612.0015,489.0014,196.00Research & Development004143880Depreciation/Amortization133117636458Interest Expense (Income), Net Operating00000Unusual Expense (Income)7121,044.00000Other Operating Expenses, Total00000Operating Income9,633.008,332.008,044.006,959.007,182.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax8,834.008,232.008,079.007,045.007,643.00
Income Tax - Total2,372.001,894.002,100.001,879.001,973.00Income After Tax6,462.006,338.005,979.005,166.005,670.00
Minority Interest-19-18-33-2412Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items6,443.006,320.005,946.005,142.005,682.00
Total Extraordinary Items00000Net Income6,443.006,320.005,946.005,142.005,682.00
CQS111 Fall 2012A05-3&D
&F&P of 16
Raw Stock QuotesStock Quotes Provided by MSN MoneyClick here to visit MSN MoneyLastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutPepsiCo Inc ChartNews69.8070.1970.0569.602,202,603.00-0.39-0.56%73.6662.15107,970,413,921.003.7518.71,546,854,000McDonald's Corp ChartNews85.9787.0586.6785.803,891,250.00-1.08-1.24%102.2283.3186,311,903,916.005.3116.41,003,977,000B&G Foods Inc ChartNews28.5729.1329.2828.50162,735.00-0.56-1.92%32.8420.571,501,661,183.001.2822.852,560,770Domino's Pizza Inc ChartNews41.5941.6941.6540.86246,531.00-0.1-0.24%42.2128.172,360,952,016.001.7923.356,767,300Fresh Del Monte Produce Inc ChartNews25.8625.7125.9025.5496,061.000.150.58%26.1021.801,502,627,660.002.2911.258,106,250Yum! Brands Inc ChartNews73.8773.6568.2066.7318,710,647.00-7.39-9.92%74.7556.0930,307,321,715.003.419.8451,808,600Chipotle Mexican Grill Inc ChartNews268.24274.34274.17266.61445,734.00-6.1-2.22%442.40233.828,448,660,461.008.631.931,496,060Coca-Cola CoChartNews37.3937.9337.7837.337,555,654.00-0.54-1.44%40.6732.37167,680,032,300.001.9219.84,485,162,000.00
Symbol LookupMSN Money HomeMicrosoft Office Tools on the WebFind stocks, mutual funds, options, indices, and currencies.Discover MSN Money's tools, columns, and more!Get the latest from Microsoft Office
Terms of Use. 2012 Microsoft Corporation and/or its suppliers. All rights reserved.DATA PROVIDERS
Copyright 2012 Microsoft. All rights reserved.
Quotes are real-time for NASDAQ, NYSE and AMEX. See delay times for other exchanges.
Fundamental company data and historical chart data provided by Thomson Reuters (click for restrictions). Real-time quotes provided by BATS Exchange. Real-time index quotes and delayed quotes supplied by Interactive Data Real-Time Services. Fund summary, fund performance and dividend data provided by Morningstar Inc. Analyst recommendations provided by Zacks Investment Research. StockScouter data provided by Verus Analytics. IPO data provided by Hoover's Inc. Index membership data provided by SIX Telekurs.
Japanese stock price data provided by Nomura Research Institute Ltd.; quotes delayed 20 minutes. Canadian fund data provided by CANNEX Financial Exchanges Ltd.
Company Profiles
12/07/12A05-3&P of &N
Team A05-3 Stock DataStock Quotes Provided by MSN Money
LastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutMcDonald's Corp $85.97$87.05$86.67$85.80$3,891,250.00-1.08-1.24%$102.22$83.31$86,311,903,916.005.3116.41,003,977,000Chipotle Mexican Grill Inc $268.24$274.34$274.17$266.61$445,734.00-6.1-2.22%$442.40$233.82$8,448,660,461.008.631.931,496,060B&G Foods Inc $28.57$29.13$29.28$28.50$162,735.00-0.56-1.92%$32.84$20.57$1,501,661,183.001.2822.852,560,770PepsiCo Inc $69.80$70.19$70.05$69.60$2,202,603.00-0.39-0.56%$73.66$62.15$107,970,413,921.003.7518.71,546,854,000Domino's Pizza Inc $41.59$41.69$41.65$40.86$246,531.00-0.1-0.24%$42.21$28.17$2,360,952,016.001.7923.356,767,300The Coca-Cola Co $37.39$37.93$37.78$37.33$7,555,654.00-0.54-1.44%$40.67$32.37$167,680,032,300.001.9219.84,485,162,000Fresh Del Monte Produce Inc $25.86$25.71$25.90$25.54$96,061.000.150.58%$26.10$21.80$1,502,627,660.002.2911.258,106,250Yum! Brands Inc $73.87$73.65$68.20$66.73$18,710,647.00-7.39-9.92%$74.75$56.09$30,307,321,715.003.419.8451,808,600
Company Profiles
12/07/12A05-3&P of &N
Portfolio ValuePortfolio ValueCompany NameShares OwnedSingle Share ValueTotal Share ValueMcDonalds Corp15$87.05$1,305.75Chipolte Mexican Grill Inc5$274.34$1,371.70B&G Food Inc30$29.13$873.90YUM! Brands Inc. 30$73.65$2,209.50PepsiCo Inc25$70.19$1,754.75The Coca-Cola Co25$37.93$948.25Domino's Pizza Inc.23$41.69$958.87Fresh Del Monte Produce Inc22$25.71$565.62Total Portfolio Value175$639.69$9,988.34
Average Price $79.96Median Price$55.94Lowest Price $25.71
Company Profiles
12/07/12A05-3&P of &N
Portfolio Value Chart
CQS111 Fall 2012A05-3&D
&F&P of &N
What-If-AnalysisWhat-If-AnalysisLifetime Average Salary$100,000$829,787.8130354045Percent Contributed5%4.00%$334,838.35$474,903.43$663,830.24$918,664.20Average Monthly Contribution$416.674.25%$355,765.74$504,584.90$705,319.64$976,080.72Average Rate of Growth6%4.50%$376,693.14$534,266.36$746,809.03$1,033,497.23Years Left to Invest404.75%$397,620.54$563,947.83$788,298.42$1,090,913.74Present Value of Portfolio$9,965.635.00%$418,547.93$593,629.29$829,787.81$1,148,330.25Future Value of Portfolio$829,787.815.25%$439,475.33$623,310.76$871,277.20$1,205,746.775.50%$460,402.73$652,992.22$912,766.59$1,263,163.285.75%$481,330.12$682,673.68$954,255.98$1,320,579.796.00%$502,257.52$712,355.15$995,745.37$1,377,996.316.25%$523,184.92$742,036.61$1,037,234.76$1,435,412.826.50%$544,112.31$771,718.08$1,078,724.15$1,492,829.336.75%$565,039.71$801,399.54$1,120,213.54$1,550,245.847.00%$585,967.11$831,081.01$1,161,702.93$1,607,662.367.25%$606,894.50$860,762.47$1,203,192.32$1,665,078.877.50%$627,821.90$890,443.94$1,244,681.71$1,722,495.387.75%$648,749.30$920,125.40$1,286,171.10$1,779,911.898.00%$669,676.69$949,806.87$1,327,660.49$1,837,328.418.25%$690,604.09$979,488.33$1,369,149.88$1,894,744.928.50%$711,531.49$1,009,169.79$1,410,639.27$1,952,161.438.75%$732,458.89$1,038,851.26$1,452,128.66$2,009,577.959.00%$753,386.28$1,068,532.72$1,493,618.05$2,066,994.469.25%$774,313.68$1,098,214.19$1,535,107.44$2,124,410.979.50%$795,241.08$1,127,895.65$1,576,596.83$2,181,827.489.75%$816,168.47$1,157,577.12$1,618,086.22$2,239,244.0010.00%$837,095.87$1,187,258.58$1,659,575.61$2,296,660.51
Company Profiles
12/07/12A05-3&P of &N
Team A05-3 Stock Data week 2Stock Quotes Provided by MSN Money
LastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutPepsiCo Inc $70.21$70.31$70.35$69.74$6,668,587.00-0.1-0.14%$73.66$62.15$108,604,617,924.003.7518.71,546,854,000McDonald's Corp $87.04$86.49$87.31$85.95$7,373,605.000.550.64%$102.22$83.31$87,386,158,999.005.3116.41,003,977,000B&G Foods Inc $29.18$29.10$29.20$28.71$340,588.000.080.27%$32.84$20.99$1,533,723,285.001.2822.952,560,770Domino's Pizza Inc $41.60$42.00$41.99$41.35$681,293.00-0.4-0.95%$42.63$28.17$2,361,519,593.001.7923.356,767,300Fresh Del Monte Produce Inc $25.95$25.94$26.03$25.86$214,681.000.010.04%$26.10$21.80$1,507,857,232.002.2911.358,106,250Yum! Brands Inc $67.08$74.47$68.20$66.73$18,710,647.00-7.39-9.92%$74.75$56.09$30,307,321,715.003.419.8451,808,600Chipotle Mexican Grill Inc $263.78$266.80$267.73$260.14$523,145.00-3.02-1.13%$442.40$233.82$8,308,030,668.008.630.731,496,060Coca-Cola Co.$37.38$37.31$37.44$37.30$8,976,877.000.070.19%$40.67$33.03$167,655,360,351.001.9219.54,485,162,000
Company Profiles
12/07/12A05-3&P of &N
Portfolio Value week 2Portfolio Value after two weeksCompany NameSingle Share ValueShares OwnedTotal Share ValuePepsiCo Inc $70.3125$1,757.75McDonald's Corp $86.4915$1,297.35B&G Foods Inc $29.1030$873.00Domino's Pizza Inc $42.0023$966.00Fresh Del Monte Produce Inc $25.9422$570.68Yum! Brands Inc $74.4730$2,234.10Chipotle Mexican Grill Inc $266.805$1,334.00Coca-Cola$37.3125$932.75Total Portfolio Value$632.42175$9,965.63
Average Price $79.05Median Price$56.16Lowest Price $25.94
Total Profit made$(30.09)
Company Profiles
12/07/12A05-3&P of &N
Portfolio value chart 2 weeks
CQS111 Fall 2012A05-3&D
&F&P of &N
McDonaldsMcDonald's Income Statement
20112010200920082007Period End Date12/31/1112/31/1012/31/0912/31/0812/31/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/24/122/25/112/26/102/25/092/25/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue27,006.0024,074.6022,744.7023,522.4022,786.60Other Revenue, Total00000Total Revenue27,006.0024,074.6022,744.7023,522.4022,786.60
Cost of Revenue, Total16,319.4014,437.3013,952.9014,883.2014,881.40Gross Profit10,686.609,637.308,791.808,639.207,905.20
Selling/General/Administrative Expenses, Total2,393.702,333.302,234.202,355.502,367.00Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)-58.8-4.8-115.6-48.51,774.80Other Operating Expenses, Total00000Operating Income8,529.707,473.106,841.006,442.903,879.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-54.5-44.2-26.6-12.1-19.8Income Before Tax8,012.207,000.306,487.006,158.003,572.10
Income Tax - Total2,509.102,054.001,936.001,844.801,237.10Income After Tax5,503.104,946.304,551.004,313.202,335.00
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items5,503.104,946.304,551.004,313.202,335.00Total Extraordinary Items000060.1Net Income5,503.104,946.304,551.004,313.202,395.10
Company Profiles
12/07/12A05-3&P of &N
ChipolteChipotle Mexican Grill Income Statement
20112010200920082007Period End Date12/31/1112/31/1012/31/0912/31/0812/31/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/10/122/17/112/19/102/19/092/26/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue2,269.551,835.921,518.421,331.971,085.05Other Revenue, Total00000.74Total Revenue2,269.551,835.921,518.421,331.971,085.78
Cost of Revenue, Total1,680.321,346.521,139.901,045.04843.21Gross Profit589.23489.41378.52286.93241.83
Selling/General/Administrative Expenses, Total157.92126.36107.55100.7884.62Research & Development00000Depreciation/Amortization74.9468.9261.3152.7743.6Interest Expense (Income), Net Operating00000Unusual Expense (Income)5.816.35.969.346.17Other Operating Expenses, Total00000Operating Income350.56287.83203.71124.04108.18
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax349.71289.06204.23127.21114
Income Tax - Total134.76110.0877.384943.44Income After Tax214.95178.98126.8578.270.56
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items214.95178.98126.8578.270.56
Total Extraordinary Items00000Net Income214.95178.98126.8578.270.56
Company Profiles
12/07/12A05-3&P of &N
B&GB&G Foods Income Statement
20112010200920082007Period End Date12/31/111/1/111/2/101/3/0912/29/07Period Length52 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/1/103/5/093/6/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue543.87513.34501.02486.9471.34Other Revenue, Total00000Total Revenue543.87513.34501.02486.9471.34
Cost of Revenue, Total366.09345.67352.28352.97323.32Gross Profit177.78167.67148.73133.93148.02
Selling/General/Administrative Expenses, Total57.6256.553.9753.661.37Research & Development00000Depreciation/Amortization6.686.466.456.455.5Interest Expense (Income), Net Operating00000Unusual Expense (Income)015.2210.2201.77Other Operating Expenses, Total00000Operating Income113.4889.4978.173.8879.38
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax76.849.1528.6715.8228.47
Income Tax - Total26.5616.7711.226.0810.64Income After Tax50.2432.3817.449.7317.83
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items50.2432.3817.449.7317.83
Total Extraordinary Items00000Net Income50.2432.3817.449.7317.83
Company Profiles
12/07/12A05-3&P of &N
Domino'sDomino's Pizza Income Statement
20112010200920082007Period End Date1/1/121/2/111/3/1012/28/0812/30/07Period Length52 Weeks52 Weeks53 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/2/102/24/092/26/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue1,652.191,570.891,404.061,425.111,462.87Other Revenue, Total00000Total Revenue1,652.191,570.891,404.061,425.111,462.87
Cost of Revenue, Total1,181.681,132.311,017.081,061.851,084.02Gross Profit470.52438.59386.98363.26378.85
Selling/General/Administrative Expenses, Total211.37210.89197.47168.23184.94Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)00000Other Operating Expenses, Total00000Operating Income259.15227.7189.51195.03193.91
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net07.8156.280-13.29Income Before Tax167.81138.95135.5282.8755.56
Income Tax - Total62.4551.0355.7828.917.68Income After Tax105.3687.9279.7453.9737.88
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items105.3687.9279.7453.9737.88
Total Extraordinary Items00000Net Income105.3687.9279.7453.9737.88
Company Profiles
12/07/12A05-3&P of &N
Fresh Del MonteFresh Del Monte Produce Income Statement
20112010200920082007Period End Date12/30/1112/31/101/1/1012/26/0812/28/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/2/103/2/103/2/10Stmt Update TypeUpdatedUpdatedUpdatedReclassifiedReclassified
Revenue3,589.703,552.903,496.403,531.003,365.50Other Revenue, Total00000Total Revenue3,589.703,552.903,496.403,531.003,365.50
Cost of Revenue, Total3,271.603,280.503,185.603,187.003,000.60Gross Profit318.1272.4310.8344364.9
Selling/General/Administrative Expenses, Total190.4166.8165.8162.5176.8Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)13.228.1-3.210.9-4.9Other Operating Expenses, Total-1.40000Operating Income115.977.5148.2170.6193
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-9.7-7.5-5.24.514.3Income Before Tax100.560.1131.8162181.4
Income Tax - Total5.7-0.7-12.84.81.4Income After Tax94.860.8144.6157.2180
Minority Interest-2.31.4-0.70.5-0.2Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items92.562.2143.9157.7179.8
Total Extraordinary Items00000Net Income92.562.2143.9157.7179.8
Company Profiles
12/07/12A05-3&P of &N
Coca-ColaCoca-Cola Income Statement
20112010200920082007Period End Date4090840543401783981339447Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date4096240602406024060240235Stmt Update TypeUpdatedUpdatedReclassifiedReclassifiedReclassifiedRevenue4654235119309903194428857Other Revenue, Total00000Total Revenue4654235119309903194428857Cost of Revenue, Total1821612693110881137410406Gross Profit2832622426199022057018451Selling/General/Administrative Expenses, Total1211171995659607910945Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)154-47333133500Other Operating Expenses, Total5329621956995695254Operating Income1073213741823184467252Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-49-1074039219Income Before Tax1143914243894675067919Income Tax - Total28052384204016321892Income After Tax863411859690658746027Minority Interest-62-50-82-67-46Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items857211809682458075981Total Extraordinary Items00000Accounting Change00000Net Income8,572.0011,809.006,824.005,807.005,981.00
Company Profiles
12/07/12A05-3&P of &N
YumYum Brands Income Statement
20112010200920082007Period End Date12/31/1112/25/1012/26/0912/27/0812/29/07Period Length52 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/21/122/15/112/17/102/17/102/17/10Stmt Update TypeUpdatedUpdatedUpdatedReclassifiedReclassified
Revenue12,626.0011,343.0010,836.0011,304.0010,435.00Other Revenue, Total00000Total Revenue12,626.0011,343.0010,836.0011,304.0010,435.00
Cost of Revenue, Total9,140.008,120.007,934.008,465.007,773.00Gross Profit3,486.003,223.002,902.002,839.002,662.00
Selling/General/Administrative Expenses, Total1,517.001,387.001,339.001,441.001,352.00Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)207110773813Other Operating Expenses, Total00000Operating Income1,815.001,769.001,590.001,517.001,357.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax1,659.001,594.001,396.001,291.001,191.00
Income Tax - Total324416313319282Income After Tax1,335.001,178.001,083.00972909
Minority Interest-16-20-12-80Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items1,319.001,158.001,071.00964909
Total Extraordinary Items00000Net Income1,319.001,158.001,071.00964909
Company Profiles
12/07/12A05-3&P of &N
PepsiCoPepsiCo Income Statement
20112010200920082007Period End Date12/31/1112/25/1012/26/0912/27/0812/29/07Period Length53 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/27/122/27/122/22/102/22/102/22/10Stmt Update TypeUpdatedReclassifiedUpdatedReclassifiedReclassified
Revenue66,504.0057,838.0043,232.0043,251.0039,474.00Other Revenue, Total00000Total Revenue66,504.0057,838.0043,232.0043,251.0039,474.00
Cost of Revenue, Total31,593.0026,575.0020,099.0020,351.0018,038.00Gross Profit34,911.0031,263.0023,133.0022,900.0021,436.00
Selling/General/Administrative Expenses, Total24,433.0021,770.0014,612.0015,489.0014,196.00Research & Development004143880Depreciation/Amortization133117636458Interest Expense (Income), Net Operating00000Unusual Expense (Income)7121,044.00000Other Operating Expenses, Total00000Operating Income9,633.008,332.008,044.006,959.007,182.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax8,834.008,232.008,079.007,045.007,643.00
Income Tax - Total2,372.001,894.002,100.001,879.001,973.00Income After Tax6,462.006,338.005,979.005,166.005,670.00
Minority Interest-19-18-33-2412Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items6,443.006,320.005,946.005,142.005,682.00
Total Extraordinary Items00000Net Income6,443.006,320.005,946.005,142.005,682.00
Company Profiles
12/07/12A05-3&P of &N
Raw Stock QuotesStock Quotes Provided by MSN MoneyClick here to visit MSN MoneyLastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutPepsiCo Inc ChartNews69.8070.1970.0569.602,202,603.00-0.39-0.56%73.6662.15107,970,413,921.003.7518.71,546,854,000McDonald's Corp ChartNews85.9787.0586.6785.803,891,250.00-1.08-1.24%102.2283.3186,311,903,916.005.3116.41,003,977,000B&G Foods Inc ChartNews28.5729.1329.2828.50162,735.00-0.56-1.92%32.8420.571,501,661,183.001.2822.852,560,770Domino's Pizza Inc ChartNews41.5941.6941.6540.86246,531.00-0.1-0.24%42.2128.172,360,952,016.001.7923.356,767,300Fresh Del Monte Produce Inc ChartNews25.8625.7125.9025.5496,061.000.150.58%26.1021.801,502,627,660.002.2911.258,106,250Yum! Brands Inc ChartNews73.8773.6568.2066.7318,710,647.00-7.39-9.92%74.7556.0930,307,321,715.003.419.8451,808,600Chipotle Mexican Grill Inc ChartNews268.24274.34274.17266.61445,734.00-6.1-2.22%442.40233.828,448,660,461.008.631.931,496,060Coca-Cola CoChartNews37.3937.9337.7837.337,555,654.00-0.54-1.44%40.6732.37167,680,032,300.001.9219.84,485,162,000.00
Symbol LookupMSN Money HomeMicrosoft Office Tools on the WebFind stocks, mutual funds, options, indices, and currencies.Discover MSN Money's tools, columns, and more!Get the latest from Microsoft Office
Terms of Use. 2012 Microsoft Corporation and/or its suppliers. All rights reserved.DATA PROVIDERS
Copyright 2012 Microsoft. All rights reserved.
Quotes are real-time for NASDAQ, NYSE and AMEX. See delay times for other exchanges.
Fundamental company data and historical chart data provided by Thomson Reuters (click for restrictions). Real-time quotes provided by BATS Exchange. Real-time index quotes and delayed quotes supplied by Interactive Data Real-Time Services. Fund summary, fund performance and dividend data provided by Morningstar Inc. Analyst recommendations provided by Zacks Investment Research. StockScouter data provided by Verus Analytics. IPO data provided by Hoover's Inc. Index membership data provided by SIX Telekurs.
Japanese stock price data provided by Nomura Research Institute Ltd.; quotes delayed 20 minutes. Canadian fund data provided by CANNEX Financial Exchanges Ltd.
CQS111 Fall 2012A05-3&D
&F&P of &N
Team A05-3 Stock DataStock Quotes Provided by MSN Money
LastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutMcDonald's Corp $85.97$87.05$86.67$85.80$3,891,250.00-1.08-1.24%$102.22$83.31$86,311,903,916.005.3116.41,003,977,000Chipotle Mexican Grill Inc $268.24$274.34$274.17$266.61$445,734.00-6.1-2.22%$442.40$233.82$8,448,660,461.008.631.931,496,060B&G Foods Inc $28.57$29.13$29.28$28.50$162,735.00-0.56-1.92%$32.84$20.57$1,501,661,183.001.2822.852,560,770PepsiCo Inc $69.80$70.19$70.05$69.60$2,202,603.00-0.39-0.56%$73.66$62.15$107,970,413,921.003.7518.71,546,854,000Domino's Pizza Inc $41.59$41.69$41.65$40.86$246,531.00-0.1-0.24%$42.21$28.17$2,360,952,016.001.7923.356,767,300The Coca-Cola Co $37.39$37.93$37.78$37.33$7,555,654.00-0.54-1.44%$40.67$32.37$167,680,032,300.001.9219.84,485,162,000Fresh Del Monte Produce Inc $25.86$25.71$25.90$25.54$96,061.000.150.58%$26.10$21.80$1,502,627,660.002.2911.258,106,250Yum! Brands Inc $73.87$73.65$68.20$66.73$18,710,647.00-7.39-9.92%$74.75$56.09$30,307,321,715.003.419.8451,808,600
CQS111 Fall 2012A05-3&D
&F&P of 16
Portfolio ValuePortfolio ValueCompany NameShares OwnedSingle Share ValueTotal Share ValueMcDonalds Corp15$87.05$1,305.75Chipolte Mexican Grill Inc5$274.34$1,371.70B&G Food Inc30$29.13$873.90YUM! Brands Inc. 30$73.65$2,209.50PepsiCo Inc25$70.19$1,754.75The Coca-Cola Co25$37.93$948.25Domino's Pizza Inc.23$41.69$958.87Fresh Del Monte Produce Inc22$25.71$565.62Total Portfolio Value175$639.69$9,988.34
Average Price $57.08Median Price$55.94Lowest Price $25.71
CQS111 Fall 2012A05-3&D
&F&P of 16
Portfolio Value Chart
CQS111 Fall 2012A05-3&D
&F&P of &N
What-If-AnalysisWhat-If-AnalysisLifetime Average Salary$100,000.00$829,787.8130354045Percent Contributed5%4.00%$334,838.35$474,903.43$663,830.24$918,664.20Average Monthly Contribution$416.674.25%$355,765.74$504,584.90$705,319.64$976,080.72Average Rate of Growth6%4.50%$376,693.14$534,266.36$746,809.03$1,033,497.23Years Left to Invest404.75%$397,620.54$563,947.83$788,298.42$1,090,913.74Present Value of Portfolio$9,965.635.00%$418,547.93$593,629.29$829,787.81$1,148,330.25Future Value of Portfolio$829,787.815.25%$439,475.33$623,310.76$871,277.20$1,205,746.775.50%$460,402.73$652,992.22$912,766.59$1,263,163.285.75%$481,330.12$682,673.68$954,255.98$1,320,579.796.00%$502,257.52$712,355.15$995,745.37$1,377,996.316.25%$523,184.92$742,036.61$1,037,234.76$1,435,412.826.50%$544,112.31$771,718.08$1,078,724.15$1,492,829.336.75%$565,039.71$801,399.54$1,120,213.54$1,550,245.847.00%$585,967.11$831,081.01$1,161,702.93$1,607,662.367.25%$606,894.50$860,762.47$1,203,192.32$1,665,078.877.50%$627,821.90$890,443.94$1,244,681.71$1,722,495.387.75%$648,749.30$920,125.40$1,286,171.10$1,779,911.898.00%$669,676.69$949,806.87$1,327,660.49$1,837,328.418.25%$690,604.09$979,488.33$1,369,149.88$1,894,744.928.50%$711,531.49$1,009,169.79$1,410,639.27$1,952,161.438.75%$732,458.89$1,038,851.26$1,452,128.66$2,009,577.959.00%$753,386.28$1,068,532.72$1,493,618.05$2,066,994.469.25%$774,313.68$1,098,214.19$1,535,107.44$2,124,410.979.50%$795,241.08$1,127,895.65$1,576,596.83$2,181,827.489.75%$816,168.47$1,157,577.12$1,618,086.22$2,239,244.0010.00%$837,095.87$1,187,258.58$1,659,575.61$2,296,660.51
CQS111 Fall 2012A05-3&D
&F&P of 16
Team A05-3 Stock Data week 2Stock Quotes Provided by MSN Money
LastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutPepsiCo Inc $70.21$70.31$70.35$69.74$6,668,587.00-0.1-0.14%$73.66$62.15$108,604,617,924.003.7518.71,546,854,000McDonald's Corp $87.04$86.49$87.31$85.95$7,373,605.000.550.64%$102.22$83.31$87,386,158,999.005.3116.41,003,977,000B&G Foods Inc $29.18$29.10$29.20$28.71$340,588.000.080.27%$32.84$20.99$1,533,723,285.001.2822.952,560,770Domino's Pizza Inc $41.60$42.00$41.99$41.35$681,293.00-0.4-0.95%$42.63$28.17$2,361,519,593.001.7923.356,767,300Fresh Del Monte Produce Inc $25.95$25.94$26.03$25.86$214,681.000.010.04%$26.10$21.80$1,507,857,232.002.2911.358,106,250Yum! Brands Inc $67.08$74.47$68.20$66.73$18,710,647.00-7.39-9.92%$74.75$56.09$30,307,321,715.003.419.8451,808,600Chipotle Mexican Grill Inc $263.78$266.80$267.73$260.14$523,145.00-3.02-1.13%$442.40$233.82$8,308,030,668.008.630.731,496,060Coca-Cola Co.$37.38$37.31$37.44$37.30$8,976,877.000.070.19%$40.67$33.03$167,655,360,351.001.9219.54,485,162,000
CQS111 Fall 2012A05-3&D
&F&P of 16
Portfolio Value week 2Portfolio Value after two weeksCompany NameSingle Share ValueShares OwnedTotal Share ValuePepsiCo Inc $70.3125$1,757.75McDonald's Corp $86.4915$1,297.35B&G Foods Inc $29.1030$873.00Domino's Pizza Inc $42.0023$966.00Fresh Del Monte Produce Inc $25.9422$570.68Yum! Brands Inc $74.4730$2,234.10Chipotle Mexican Grill Inc $266.805$1,334.00Coca-Cola$37.3125$932.75Total Portfolio Value$632.42175$9,965.63
Average Price $56.95Median Price$56.16Lowest Price $25.94
Total Profit made$(30.09)
CQS111 Fall 2012A05-3&D
&F&P of 16
Portfolio value chart 2 weeks
CQS111 Fall 2012A05-3&D
&F&P of &N
McDonaldsMcDonald's Income Statement
20112010200920082007Period End Date12/31/1112/31/1012/31/0912/31/0812/31/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/24/122/25/112/26/102/25/092/25/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue27,006.0024,074.6022,744.7023,522.4022,786.60Other Revenue, Total00000Total Revenue27,006.0024,074.6022,744.7023,522.4022,786.60
Cost of Revenue, Total16,319.4014,437.3013,952.9014,883.2014,881.40Gross Profit10,686.609,637.308,791.808,639.207,905.20
Selling/General/Administrative Expenses, Total2,393.702,333.302,234.202,355.502,367.00Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)-58.8-4.8-115.6-48.51,774.80Other Operating Expenses, Total00000Operating Income8,529.707,473.106,841.006,442.903,879.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-54.5-44.2-26.6-12.1-19.8Income Before Tax8,012.207,000.306,487.006,158.003,572.10
Income Tax - Total2,509.102,054.001,936.001,844.801,237.10Income After Tax5,503.104,946.304,551.004,313.202,335.00
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items5,503.104,946.304,551.004,313.202,335.00Total Extraordinary Items000060.1Net Income5,503.104,946.304,551.004,313.202,395.10
CQS111 Fall 2012A05-3&D
&F&P of 16
ChipolteChipotle Mexican Grill Income Statement
20112010200920082007Period End Date12/31/1112/31/1012/31/0912/31/0812/31/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/10/122/17/112/19/102/19/092/26/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue2,269.551,835.921,518.421,331.971,085.05Other Revenue, Total00000.74Total Revenue2,269.551,835.921,518.421,331.971,085.78
Cost of Revenue, Total1,680.321,346.521,139.901,045.04843.21Gross Profit589.23489.41378.52286.93241.83
Selling/General/Administrative Expenses, Total157.92126.36107.55100.7884.62Research & Development00000Depreciation/Amortization74.9468.9261.3152.7743.6Interest Expense (Income), Net Operating00000Unusual Expense (Income)5.816.35.969.346.17Other Operating Expenses, Total00000Operating Income350.56287.83203.71124.04108.18
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax349.71289.06204.23127.21114
Income Tax - Total134.76110.0877.384943.44Income After Tax214.95178.98126.8578.270.56
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items214.95178.98126.8578.270.56
Total Extraordinary Items00000Net Income214.95178.98126.8578.270.56
CQS111 Fall 2012A05-3&D
&F&P of 16
B&GB&G Foods Income Statement
20112010200920082007Period End Date12/31/111/1/111/2/101/3/0912/29/07Period Length52 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/1/103/5/093/6/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue543.87513.34501.02486.9471.34Other Revenue, Total00000Total Revenue543.87513.34501.02486.9471.34
Cost of Revenue, Total366.09345.67352.28352.97323.32Gross Profit177.78167.67148.73133.93148.02
Selling/General/Administrative Expenses, Total57.6256.553.9753.661.37Research & Development00000Depreciation/Amortization6.686.466.456.455.5Interest Expense (Income), Net Operating00000Unusual Expense (Income)015.2210.2201.77Other Operating Expenses, Total00000Operating Income113.4889.4978.173.8879.38
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax76.849.1528.6715.8228.47
Income Tax - Total26.5616.7711.226.0810.64Income After Tax50.2432.3817.449.7317.83
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items50.2432.3817.449.7317.83
Total Extraordinary Items00000Net Income50.2432.3817.449.7317.83
CQS111 Fall 2012A05-3&D
&F&P of 16
Domino'sDomino's Pizza Income Statement
20112010200920082007Period End Date1/1/121/2/111/3/1012/28/0812/30/07Period Length52 Weeks52 Weeks53 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/2/102/24/092/26/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue1,652.191,570.891,404.061,425.111,462.87Other Revenue, Total00000Total Revenue1,652.191,570.891,404.061,425.111,462.87
Cost of Revenue, Total1,181.681,132.311,017.081,061.851,084.02Gross Profit470.52438.59386.98363.26378.85
Selling/General/Administrative Expenses, Total211.37210.89197.47168.23184.94Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)00000Other Operating Expenses, Total00000Operating Income259.15227.7189.51195.03193.91
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net07.8156.280-13.29Income Before Tax167.81138.95135.5282.8755.56
Income Tax - Total62.4551.0355.7828.917.68Income After Tax105.3687.9279.7453.9737.88
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items105.3687.9279.7453.9737.88
Total Extraordinary Items00000Net Income105.3687.9279.7453.9737.88
CQS111 Fall 2012A05-3&D
&F&P of 16
Fresh Del MonteFresh Del Monte Produce Income Statement
20112010200920082007Period End Date12/30/1112/31/101/1/1012/26/0812/28/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/2/103/2/103/2/10Stmt Update TypeUpdatedUpdatedUpdatedReclassifiedReclassified
Revenue3,589.703,552.903,496.403,531.003,365.50Other Revenue, Total00000Total Revenue3,589.703,552.903,496.403,531.003,365.50
Cost of Revenue, Total3,271.603,280.503,185.603,187.003,000.60Gross Profit318.1272.4310.8344364.9
Selling/General/Administrative Expenses, Total190.4166.8165.8162.5176.8Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)13.228.1-3.210.9-4.9Other Operating Expenses, Total-1.40000Operating Income115.977.5148.2170.6193
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-9.7-7.5-5.24.514.3Income Before Tax100.560.1131.8162181.4
Income Tax - Total5.7-0.7-12.84.81.4Income After Tax94.860.8144.6157.2180
Minority Interest-2.31.4-0.70.5-0.2Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items92.562.2143.9157.7179.8
Total Extraordinary Items00000Net Income92.562.2143.9157.7179.8
CQS111 Fall 2012A05-3&D
&F&P of 16
Coca-ColaCoca-Cola Income Statement
20112010200920082007Period End Date4090840543401783981339447Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date4096240602406024060240235Stmt Update TypeUpdatedUpdatedReclassifiedReclassifiedReclassifiedRevenue4654235119309903194428857Other Revenue, Total00000Total Revenue4654235119309903194428857Cost of Revenue, Total1821612693110881137410406Gross Profit2832622426199022057018451Selling/General/Administrative Expenses, Total1211171995659607910945Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)154-47333133500Other Operating Expenses, Total5329621956995695254Operating Income1073213741823184467252Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-49-1074039219Income Before Tax1143914243894675067919Income Tax - Total28052384204016321892Income After Tax863411859690658746027Minority Interest-62-50-82-67-46Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items857211809682458075981Total Extraordinary Items00000Accounting Change00000Net Income8,572.0011,809.006,824.005,807.005,981.00
CQS111 Fall 2012A05-3&D
&F&P of 16
YumYum Brands Income Statement
20112010200920082007Period End Date12/31/1112/25/1012/26/0912/27/0812/29/07Period Length52 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/21/122/15/112/17/102/17/102/17/10Stmt Update TypeUpdatedUpdatedUpdatedReclassifiedReclassified
Revenue12,626.0011,343.0010,836.0011,304.0010,435.00Other Revenue, Total00000Total Revenue12,626.0011,343.0010,836.0011,304.0010,435.00
Cost of Revenue, Total9,140.008,120.007,934.008,465.007,773.00Gross Profit3,486.003,223.002,902.002,839.002,662.00
Selling/General/Administrative Expenses, Total1,517.001,387.001,339.001,441.001,352.00Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)207110773813Other Operating Expenses, Total00000Operating Income1,815.001,769.001,590.001,517.001,357.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax1,659.001,594.001,396.001,291.001,191.00
Income Tax - Total324416313319282Income After Tax1,335.001,178.001,083.00972909
Minority Interest-16-20-12-80Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items1,319.001,158.001,071.00964909
Total Extraordinary Items00000Net Income1,319.001,158.001,071.00964909
CQS111 Fall 2012A05-3&D
&F&P of 16
PepsiCoPepsiCo Income Statement
20112010200920082007Period End Date12/31/1112/25/1012/26/0912/27/0812/29/07Period Length53 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/27/122/27/122/22/102/22/102/22/10Stmt Update TypeUpdatedReclassifiedUpdatedReclassifiedReclassified
Revenue66,504.0057,838.0043,232.0043,251.0039,474.00Other Revenue, Total00000Total Revenue66,504.0057,838.0043,232.0043,251.0039,474.00
Cost of Revenue, Total31,593.0026,575.0020,099.0020,351.0018,038.00Gross Profit34,911.0031,263.0023,133.0022,900.0021,436.00
Selling/General/Administrative Expenses, Total24,433.0021,770.0014,612.0015,489.0014,196.00Research & Development004143880Depreciation/Amortization133117636458Interest Expense (Income), Net Operating00000Unusual Expense (Income)7121,044.00000Other Operating Expenses, Total00000Operating Income9,633.008,332.008,044.006,959.007,182.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax8,834.008,232.008,079.007,045.007,643.00
Income Tax - Total2,372.001,894.002,100.001,879.001,973.00Income After Tax6,462.006,338.005,979.005,166.005,670.00
Minority Interest-19-18-33-2412Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items6,443.006,320.005,946.005,142.005,682.00
Total Extraordinary Items00000Net Income6,443.006,320.005,946.005,142.005,682.00
CQS111 Fall 2012A05-3&D
&F&P of 16
Raw Stock QuotesStock Quotes Provided by MSN MoneyClick here to visit MSN MoneyLastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutPepsiCo Inc ChartNews69.8070.1970.0569.602,202,603.00-0.39-0.56%73.6662.15107,970,413,921.003.7518.71,546,854,000McDonald's Corp ChartNews85.9787.0586.6785.803,891,250.00-1.08-1.24%102.2283.3186,311,903,916.005.3116.41,003,977,000B&G Foods Inc ChartNews28.5729.1329.2828.50162,735.00-0.56-1.92%32.8420.571,501,661,183.001.2822.852,560,770Domino's Pizza Inc ChartNews41.5941.6941.6540.86246,531.00-0.1-0.24%42.2128.172,360,952,016.001.7923.356,767,300Fresh Del Monte Produce Inc ChartNews25.8625.7125.9025.5496,061.000.150.58%26.1021.801,502,627,660.002.2911.258,106,250Yum! Brands Inc ChartNews73.8773.6568.2066.7318,710,647.00-7.39-9.92%74.7556.0930,307,321,715.003.419.8451,808,600Chipotle Mexican Grill Inc ChartNews268.24274.34274.17266.61445,734.00-6.1-2.22%442.40233.828,448,660,461.008.631.931,496,060Coca-Cola CoChartNews37.3937.9337.7837.337,555,654.00-0.54-1.44%40.6732.37167,680,032,300.001.9219.84,485,162,000.00
Symbol LookupMSN Money HomeMicrosoft Office Tools on the WebFind stocks, mutual funds, options, indices, and currencies.Discover MSN Money's tools, columns, and more!Get the latest from Microsoft Office
Terms of Use. 2012 Microsoft Corporation and/or its suppliers. All rights reserved.DATA PROVIDERS
Copyright 2012 Microsoft. All rights reserved.
Quotes are real-time for NASDAQ, NYSE and AMEX. See delay times for other exchanges.
Fundamental company data and historical chart data provided by Thomson Reuters (click for restrictions). Real-time quotes provided by BATS Exchange. Real-time index quotes and delayed quotes supplied by Interactive Data Real-Time Services. Fund summary, fund performance and dividend data provided by Morningstar Inc. Analyst recommendations provided by Zacks Investment Research. StockScouter data provided by Verus Analytics. IPO data provided by Hoover's Inc. Index membership data provided by SIX Telekurs.
Japanese stock price data provided by Nomura Research Institute Ltd.; quotes delayed 20 minutes. Canadian fund data provided by CANNEX Financial Exchanges Ltd.
Company Profiles
12/07/12A05-3&P of &N
Team A05-3 Stock DataStock Quotes Provided by MSN Money
LastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutMcDonald's Corp $85.97$87.05$86.67$85.80$3,891,250.00-1.08-1.24%$102.22$83.31$86,311,903,916.005.3116.41,003,977,000Chipotle Mexican Grill Inc $268.24$274.34$274.17$266.61$445,734.00-6.1-2.22%$442.40$233.82$8,448,660,461.008.631.931,496,060B&G Foods Inc $28.57$29.13$29.28$28.50$162,735.00-0.56-1.92%$32.84$20.57$1,501,661,183.001.2822.852,560,770PepsiCo Inc $69.80$70.19$70.05$69.60$2,202,603.00-0.39-0.56%$73.66$62.15$107,970,413,921.003.7518.71,546,854,000Domino's Pizza Inc $41.59$41.69$41.65$40.86$246,531.00-0.1-0.24%$42.21$28.17$2,360,952,016.001.7923.356,767,300The Coca-Cola Co $37.39$37.93$37.78$37.33$7,555,654.00-0.54-1.44%$40.67$32.37$167,680,032,300.001.9219.84,485,162,000Fresh Del Monte Produce Inc $25.86$25.71$25.90$25.54$96,061.000.150.58%$26.10$21.80$1,502,627,660.002.2911.258,106,250Yum! Brands Inc $73.87$73.65$68.20$66.73$18,710,647.00-7.39-9.92%$74.75$56.09$30,307,321,715.003.419.8451,808,600
Company Profiles
12/07/12A05-3&P of &N
Portfolio ValuePortfolio ValueCompany NameShares OwnedSingle Share ValueTotal Share ValueMcDonalds Corp15$87.05$1,305.75Chipolte Mexican Grill Inc5$274.34$1,371.70B&G Food Inc30$29.13$873.90YUM! Brands Inc. 30$73.65$2,209.50PepsiCo Inc25$70.19$1,754.75The Coca-Cola Co25$37.93$948.25Domino's Pizza Inc.23$41.69$958.87Fresh Del Monte Produce Inc22$25.71$565.62Total Portfolio Value175$639.69$9,988.34
Average Price $79.96Median Price$55.94Lowest Price $25.71
Company Profiles
12/07/12A05-3&P of &N
Portfolio Value Chart
CQS111 Fall 2012A05-3&D
&F&P of &N
What-If-AnalysisWhat-If-AnalysisLifetime Average Salary$100,000$829,787.8130354045Percent Contributed5%4.00%$334,838.35$474,903.43$663,830.24$918,664.20Average Monthly Contribution$416.674.25%$355,765.74$504,584.90$705,319.64$976,080.72Average Rate of Growth6%4.50%$376,693.14$534,266.36$746,809.03$1,033,497.23Years Left to Invest404.75%$397,620.54$563,947.83$788,298.42$1,090,913.74Present Value of Portfolio$9,965.635.00%$418,547.93$593,629.29$829,787.81$1,148,330.25Future Value of Portfolio$829,787.815.25%$439,475.33$623,310.76$871,277.20$1,205,746.775.50%$460,402.73$652,992.22$912,766.59$1,263,163.285.75%$481,330.12$682,673.68$954,255.98$1,320,579.796.00%$502,257.52$712,355.15$995,745.37$1,377,996.316.25%$523,184.92$742,036.61$1,037,234.76$1,435,412.826.50%$544,112.31$771,718.08$1,078,724.15$1,492,829.336.75%$565,039.71$801,399.54$1,120,213.54$1,550,245.847.00%$585,967.11$831,081.01$1,161,702.93$1,607,662.367.25%$606,894.50$860,762.47$1,203,192.32$1,665,078.877.50%$627,821.90$890,443.94$1,244,681.71$1,722,495.387.75%$648,749.30$920,125.40$1,286,171.10$1,779,911.898.00%$669,676.69$949,806.87$1,327,660.49$1,837,328.418.25%$690,604.09$979,488.33$1,369,149.88$1,894,744.928.50%$711,531.49$1,009,169.79$1,410,639.27$1,952,161.438.75%$732,458.89$1,038,851.26$1,452,128.66$2,009,577.959.00%$753,386.28$1,068,532.72$1,493,618.05$2,066,994.469.25%$774,313.68$1,098,214.19$1,535,107.44$2,124,410.979.50%$795,241.08$1,127,895.65$1,576,596.83$2,181,827.489.75%$816,168.47$1,157,577.12$1,618,086.22$2,239,244.0010.00%$837,095.87$1,187,258.58$1,659,575.61$2,296,660.51
Company Profiles
12/07/12A05-3&P of &N
Team A05-3 Stock Data week 2Stock Quotes Provided by MSN Money
LastPrevious CloseHighLowVolumeChange% Change52 Wk High52 Wk LowMarket CapEPSP/E Ratio# Shares OutPepsiCo Inc $70.21$70.31$70.35$69.74$6,668,587.00-0.1-0.14%$73.66$62.15$108,604,617,924.003.7518.71,546,854,000McDonald's Corp $87.04$86.49$87.31$85.95$7,373,605.000.550.64%$102.22$83.31$87,386,158,999.005.3116.41,003,977,000B&G Foods Inc $29.18$29.10$29.20$28.71$340,588.000.080.27%$32.84$20.99$1,533,723,285.001.2822.952,560,770Domino's Pizza Inc $41.60$42.00$41.99$41.35$681,293.00-0.4-0.95%$42.63$28.17$2,361,519,593.001.7923.356,767,300Fresh Del Monte Produce Inc $25.95$25.94$26.03$25.86$214,681.000.010.04%$26.10$21.80$1,507,857,232.002.2911.358,106,250Yum! Brands Inc $67.08$74.47$68.20$66.73$18,710,647.00-7.39-9.92%$74.75$56.09$30,307,321,715.003.419.8451,808,600Chipotle Mexican Grill Inc $263.78$266.80$267.73$260.14$523,145.00-3.02-1.13%$442.40$233.82$8,308,030,668.008.630.731,496,060Coca-Cola Co.$37.38$37.31$37.44$37.30$8,976,877.000.070.19%$40.67$33.03$167,655,360,351.001.9219.54,485,162,000
Company Profiles
12/07/12A05-3&P of &N
Portfolio Value week 2Portfolio Value after two weeksCompany NameSingle Share ValueShares OwnedTotal Share ValuePepsiCo Inc $70.3125$1,757.75McDonald's Corp $86.4915$1,297.35B&G Foods Inc $29.1030$873.00Domino's Pizza Inc $42.0023$966.00Fresh Del Monte Produce Inc $25.9422$570.68Yum! Brands Inc $74.4730$2,234.10Chipotle Mexican Grill Inc $266.805$1,334.00Coca-Cola$37.3125$932.75Total Portfolio Value$632.42175$9,965.63
Average Price $79.05Median Price$56.16Lowest Price $25.94
Total Profit made$(30.09)
Company Profiles
12/07/12A05-3&P of &N
Portfolio value chart 2 weeks
CQS111 Fall 2012A05-3&D
&F&P of &N
McDonaldsMcDonald's Income Statement
20112010200920082007Period End Date12/31/1112/31/1012/31/0912/31/0812/31/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/24/122/25/112/26/102/25/092/25/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue27,006.0024,074.6022,744.7023,522.4022,786.60Other Revenue, Total00000Total Revenue27,006.0024,074.6022,744.7023,522.4022,786.60
Cost of Revenue, Total16,319.4014,437.3013,952.9014,883.2014,881.40Gross Profit10,686.609,637.308,791.808,639.207,905.20
Selling/General/Administrative Expenses, Total2,393.702,333.302,234.202,355.502,367.00Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)-58.8-4.8-115.6-48.51,774.80Other Operating Expenses, Total00000Operating Income8,529.707,473.106,841.006,442.903,879.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-54.5-44.2-26.6-12.1-19.8Income Before Tax8,012.207,000.306,487.006,158.003,572.10
Income Tax - Total2,509.102,054.001,936.001,844.801,237.10Income After Tax5,503.104,946.304,551.004,313.202,335.00
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items5,503.104,946.304,551.004,313.202,335.00Total Extraordinary Items000060.1Net Income5,503.104,946.304,551.004,313.202,395.10
Company Profiles
12/07/12A05-3&P of &N
ChipolteChipotle Mexican Grill Income Statement
20112010200920082007Period End Date12/31/1112/31/1012/31/0912/31/0812/31/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/10/122/17/112/19/102/19/092/26/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue2,269.551,835.921,518.421,331.971,085.05Other Revenue, Total00000.74Total Revenue2,269.551,835.921,518.421,331.971,085.78
Cost of Revenue, Total1,680.321,346.521,139.901,045.04843.21Gross Profit589.23489.41378.52286.93241.83
Selling/General/Administrative Expenses, Total157.92126.36107.55100.7884.62Research & Development00000Depreciation/Amortization74.9468.9261.3152.7743.6Interest Expense (Income), Net Operating00000Unusual Expense (Income)5.816.35.969.346.17Other Operating Expenses, Total00000Operating Income350.56287.83203.71124.04108.18
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax349.71289.06204.23127.21114
Income Tax - Total134.76110.0877.384943.44Income After Tax214.95178.98126.8578.270.56
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items214.95178.98126.8578.270.56
Total Extraordinary Items00000Net Income214.95178.98126.8578.270.56
Company Profiles
12/07/12A05-3&P of &N
B&GB&G Foods Income Statement
20112010200920082007Period End Date12/31/111/1/111/2/101/3/0912/29/07Period Length52 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/1/103/5/093/6/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue543.87513.34501.02486.9471.34Other Revenue, Total00000Total Revenue543.87513.34501.02486.9471.34
Cost of Revenue, Total366.09345.67352.28352.97323.32Gross Profit177.78167.67148.73133.93148.02
Selling/General/Administrative Expenses, Total57.6256.553.9753.661.37Research & Development00000Depreciation/Amortization6.686.466.456.455.5Interest Expense (Income), Net Operating00000Unusual Expense (Income)015.2210.2201.77Other Operating Expenses, Total00000Operating Income113.4889.4978.173.8879.38
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax76.849.1528.6715.8228.47
Income Tax - Total26.5616.7711.226.0810.64Income After Tax50.2432.3817.449.7317.83
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items50.2432.3817.449.7317.83
Total Extraordinary Items00000Net Income50.2432.3817.449.7317.83
Company Profiles
12/07/12A05-3&P of &N
Domino'sDomino's Pizza Income Statement
20112010200920082007Period End Date1/1/121/2/111/3/1012/28/0812/30/07Period Length52 Weeks52 Weeks53 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/2/102/24/092/26/08Stmt Update TypeUpdatedUpdatedUpdatedUpdatedUpdated
Revenue1,652.191,570.891,404.061,425.111,462.87Other Revenue, Total00000Total Revenue1,652.191,570.891,404.061,425.111,462.87
Cost of Revenue, Total1,181.681,132.311,017.081,061.851,084.02Gross Profit470.52438.59386.98363.26378.85
Selling/General/Administrative Expenses, Total211.37210.89197.47168.23184.94Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)00000Other Operating Expenses, Total00000Operating Income259.15227.7189.51195.03193.91
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net07.8156.280-13.29Income Before Tax167.81138.95135.5282.8755.56
Income Tax - Total62.4551.0355.7828.917.68Income After Tax105.3687.9279.7453.9737.88
Minority Interest00000Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items105.3687.9279.7453.9737.88
Total Extraordinary Items00000Net Income105.3687.9279.7453.9737.88
Company Profiles
12/07/12A05-3&P of &N
Fresh Del MonteFresh Del Monte Produce Income Statement
20112010200920082007Period End Date12/30/1112/31/101/1/1012/26/0812/28/07Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date2/28/123/1/113/2/103/2/103/2/10Stmt Update TypeUpdatedUpdatedUpdatedReclassifiedReclassified
Revenue3,589.703,552.903,496.403,531.003,365.50Other Revenue, Total00000Total Revenue3,589.703,552.903,496.403,531.003,365.50
Cost of Revenue, Total3,271.603,280.503,185.603,187.003,000.60Gross Profit318.1272.4310.8344364.9
Selling/General/Administrative Expenses, Total190.4166.8165.8162.5176.8Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)13.228.1-3.210.9-4.9Other Operating Expenses, Total-1.40000Operating Income115.977.5148.2170.6193
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-9.7-7.5-5.24.514.3Income Before Tax100.560.1131.8162181.4
Income Tax - Total5.7-0.7-12.84.81.4Income After Tax94.860.8144.6157.2180
Minority Interest-2.31.4-0.70.5-0.2Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items92.562.2143.9157.7179.8
Total Extraordinary Items00000Net Income92.562.2143.9157.7179.8
Company Profiles
12/07/12A05-3&P of &N
Coca-ColaCoca-Cola Income Statement
20112010200920082007Period End Date4090840543401783981339447Period Length12 Months12 Months12 Months12 Months12 MonthsStmt Source10-K10-K10-K10-K10-KStmt Source Date4096240602406024060240235Stmt Update TypeUpdatedUpdatedReclassifiedReclassifiedReclassifiedRevenue4654235119309903194428857Other Revenue, Total00000Total Revenue4654235119309903194428857Cost of Revenue, Total1821612693110881137410406Gross Profit2832622426199022057018451Selling/General/Administrative Expenses, Total1211171995659607910945Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)154-47333133500Other Operating Expenses, Total5329621956995695254Operating Income1073213741823184467252Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net-49-1074039219Income Before Tax1143914243894675067919Income Tax - Total28052384204016321892Income After Tax863411859690658746027Minority Interest-62-50-82-67-46Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items857211809682458075981Total Extraordinary Items00000Accounting Change00000Net Income8,572.0011,809.006,824.005,807.005,981.00
Company Profiles
12/07/12A05-3&P of &N
YumYum Brands Income Statement
20112010200920082007Period End Date12/31/1112/25/1012/26/0912/27/0812/29/07Period Length52 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/21/122/15/112/17/102/17/102/17/10Stmt Update TypeUpdatedUpdatedUpdatedReclassifiedReclassified
Revenue12,626.0011,343.0010,836.0011,304.0010,435.00Other Revenue, Total00000Total Revenue12,626.0011,343.0010,836.0011,304.0010,435.00
Cost of Revenue, Total9,140.008,120.007,934.008,465.007,773.00Gross Profit3,486.003,223.002,902.002,839.002,662.00
Selling/General/Administrative Expenses, Total1,517.001,387.001,339.001,441.001,352.00Research & Development00000Depreciation/Amortization00000Interest Expense (Income), Net Operating00000Unusual Expense (Income)207110773813Other Operating Expenses, Total00000Operating Income1,815.001,769.001,590.001,517.001,357.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax1,659.001,594.001,396.001,291.001,191.00
Income Tax - Total324416313319282Income After Tax1,335.001,178.001,083.00972909
Minority Interest-16-20-12-80Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items1,319.001,158.001,071.00964909
Total Extraordinary Items00000Net Income1,319.001,158.001,071.00964909
Company Profiles
12/07/12A05-3&P of &N
PepsiCoPepsiCo Income Statement
20112010200920082007Period End Date12/31/1112/25/1012/26/0912/27/0812/29/07Period Length53 Weeks52 Weeks52 Weeks52 Weeks52 WeeksStmt Source10-K10-K10-K10-K10-KStmt Source Date2/27/122/27/122/22/102/22/102/22/10Stmt Update TypeUpdatedReclassifiedUpdatedReclassifiedReclassified
Revenue66,504.0057,838.0043,232.0043,251.0039,474.00Other Revenue, Total00000Total Revenue66,504.0057,838.0043,232.0043,251.0039,474.00
Cost of Revenue, Total31,593.0026,575.0020,099.0020,351.0018,038.00Gross Profit34,911.0031,263.0023,133.0022,900.0021,436.00
Selling/General/Administrative Expenses, Total24,433.0021,770.0014,612.0015,489.0014,196.00Research & Development004143880Depreciation/Amortization133117636458Interest Expense (Income), Net Operating00000Unusual Expense (Income)7121,044.00000Other Operating Expenses, Total00000Operating Income9,633.008,332.008,044.006,959.007,182.00
Interest Income (Expense), Net Non-Operating00000Gain (Loss) on Sale of Assets00000Other, Net00000Income Before Tax8,834.008,232.008,079.007,045.007,643.00
Income Tax - Total2,372.001,894.002,100.001,879.001,973.00Income After Tax6,462.006,338.005,979.005,166.005,670.00
Minority Interest-19-18-33-2412Equity In Affiliates00000U.S. GAAP Adjustment00000Net Income Before Extra. Items6,443.006,320.005,946.005,142.005,682.00
Total Extraordinary Items00000Net Income6,443.006,320.005,946.005,142.005,682.00
Company Profiles
12/07/12A05-3&P of &N
Related Documents
