This report should not be construed as providing investment advice. It is for educational purposes only.  Before making any investment decision, you should always do your own research or consult a investment professional.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ Q2 2023
EQB  Inc TSX: EQB OTC: EQGPF https://www.equitablebank.ca/ Fiscal Yr: Dec 31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item Total G
Accounting Rules IFRS  IFRS  IFRS  IFRS  IFRS  IFRS  IFRS  IFRS  IFRS  IFRS  IFRS  IFRS  IFRS  IFRS 
$897.2 <-12 mths 22.33%
Net Interest Income $94.0 $133.8 $154.2 $174.5 $204.5 $242.2 $279.9 $308.8 $348.4 $462.6 $497.4 $582.6 $733.4 $982 $1,110 $1,254 375.69% <-Total Growth 10 Net Int, Other Income
Increase 28.53% 42.24% 15.26% 13.20% 17.18% 18.44% 15.56% 10.33% 12.81% 32.80% 7.51% 17.13% 25.88% 33.90% 13.03% 12.97% 16.88% <-IRR #YR-> 10 Net Interest Income 375.69%
5 year Running Average $68.8 $85.3 $103.9 $125.9 $152.2 $181.8 $211.1 $242.0 $276.8 $328.4 $379.4 $440.0 $524.9 $651.6 $781.1 $932.4 18.89% <-IRR #YR-> 5 Net Interest Income 137.49%
Revenue per Share $3.15 $4.45 $5.07 $5.68 $6.63 $7.79 $8.50 $9.36 $10.52 $13.77 $14.74 $17.10 $19.52 $26.03 $29.42 $33.24 17.58% <-IRR #YR-> 10 5 yr Running Average 405.18%
Increase 28.19% 41.53% 13.95% 11.99% 16.57% 17.65% 9.09% 10.04% 12.47% 30.87% 7.03% 16.02% 14.18% 33.31% 13.03% 12.97% 16.75% <-IRR #YR-> 5 5 yr Running Average 116.89%
5 year Running Average $2.46 $2.91 $3.46 $4.16 $5.00 $5.93 $6.74 $7.59 $8.56 $9.99 $11.38 $13.10 $15.13 $18.23 $21.36 $25.06 14.42% <-IRR #YR-> 10 Revenue per Share 284.71%
P/S (Price/Sales) Med 3.66 3.02 2.87 3.68 4.43 3.65 3.21 2.91 2.91 3.26 2.69 3.95 3.16 2.50 0.00 0.00 15.85% <-IRR #YR-> 5 Revenue per Share 108.68%
P/S (Price/Sales) Close 3.97 2.81 3.22 4.47 4.96 3.30 3.56 3.82 2.81 3.97 3.43 4.03 2.91 2.78 2.46 2.18 15.90% <-IRR #YR-> 10 5 yr Running Average 337.53%
Net Interest Income is what analysts seem to be looking at. P/S Med 20 yr  3.45 15 yr  3.21 10 yr  3.24 5 yr  3.16 -13.97% Diff M/C 14.79% <-IRR #YR-> 5 5 yr Running Average 99.30%
$2,490.5 <-12 mths 49.58%
Interest Income $195.3 $435.3 $476.5 $494.2 $509.5 $565.2 $637.5 $710.5 $860.1 $1,116.8 $1,121.7 $1,107.3 $1,616.2 239.17% <-Total Growth 10 Revenue
Other Income $15.8 $3.7 $6.6 $14.4 $13.4 $16.8 $26.5 $41.0 $27.7 $34.4 $59.4 $60.3 $48.8 638.10% <-Total Growth 10 Revenue
Revenue* $211.1 $439.0 $483.1 $508.6 $523.0 $582.0 $663.9 $751.5 $887.7 $1,151.2 $1,181.1 $1,167.6 $1,665.0 244.63% <-Total Growth 10 Revenue
Increase 1.58% 107.94% 10.06% 5.26% 2.83% 11.29% 14.08% 13.19% 18.13% 29.68% 2.59% -1.14% 42.60% 13.17% <-IRR #YR-> 10 Revenue 244.63%
5 year Running Average $195.0 $254.1 $313.6 $369.9 $433.0 $507.1 $552.1 $605.8 $681.6 $807.3 $927.1 $1,027.8 $1,210.5 17.25% <-IRR #YR-> 5 Revenue 121.56%
Revenue per Share $7.06 $14.62 $15.90 $16.56 $16.94 $18.73 $20.17 $22.77 $26.81 $34.27 $35.00 $34.27 $44.32 14.46% <-IRR #YR-> 10 5 yr Running Average 286.05%
Increase 1.31% 106.90% 8.81% 4.13% 2.30% 10.55% 7.69% 12.89% 17.77% 27.80% 2.13% -2.08% 29.34% 14.85% <-IRR #YR-> 5 5 yr Running Average 99.83%
5 year Running Average $6.97 $8.69 $10.43 $12.22 $14.22 $16.55 $17.66 $19.03 $21.08 $24.55 $27.80 $30.62 $34.93 10.79% <-IRR #YR-> 10 Revenue per Share 178.72%
P/S (Price/Sales) Med 1.63 0.92 0.92 1.26 1.73 1.52 1.35 1.19 1.14 1.31 1.13 1.97 1.39 14.25% <-IRR #YR-> 5 Revenue per Share 94.68%
P/S (Price/Sales) Close 1.77 0.86 1.03 1.53 1.94 1.37 1.50 1.57 1.10 1.60 1.44 2.01 1.28 12.84% <-IRR #YR-> 10 5 yr Running Average 234.80%
*Intertest Income and Other Income. in M CDN $  P/S Med 20 yr  1.33 15 yr  1.28 10 yr  1.33 5 yr  1.31 12.91% <-IRR #YR-> 5 5 yr Running Average 83.55%
-$483.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,665.0
-$751.5 $0.0 $0.0 $0.0 $0.0 $1,665.0
-$313.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,210.5
-$605.8 $0.0 $0.0 $0.0 $0.0 $1,210.5
-$15.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $44.32
-$22.77 $0.00 $0.00 $0.00 $0.00 $44.32
$382.1 <-12 mths 18.93%
$10.37 <-12 mths 13.09%
Adjusted Net Income $52.3 $56.6 $77.6 $90.9 $102.5 $121.3 $138.8 $155.6 $168.0 $207.2 $219.2 $288.7 $321.2 313.96% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 13.95% 14.97% 17.13% 16.84% 16.24% 15.72% 15.34% 14.60% 13.91% 14.85% 13.92% 15.34% 13.65% 15.09% <-Median-> 10 Return on Equity ROE
5Yr Median 14.97% 14.97% 15.81% 16.24% 16.24% 16.24% 15.72% 15.34% 14.85% 14.60% 14.60% 13.92% 15.53% <-Median-> 10 5Yr Median
Basic $1.75 $1.89 $2.57 $2.98 $3.33 $3.92 $4.45 $4.72 $5.08 $6.21 $6.52 $8.50 $9.26 259.81% <-Total Growth 10 AEPS
AEPS* Dilued $1.74 $1.87 $2.56 $2.94 $3.28 $3.87 $4.41 $4.69 $5.05 $6.15 $6.47 $8.38 $9.17 $10.75 $12.08 $14.10 258.86% <-Total Growth 10 AEPS
Increase 3.78% 7.49% 36.36% 15.11% 11.35% 18.15% 14.01% 6.26% 7.67% 21.83% 5.20% 29.52% 9.43% 17.23% 12.37% 16.72% 10 0 10 Years of Data, EPS P or N 100.00%
5 year Running Average $1.58 $1.85 $2.16 $2.48 $2.90 $3.41 $3.84 $4.26 $4.83 $5.35 $6.15 $7.04 $8.18 $9.37 $10.90 13.63% <-IRR #YR-> 10 AEPS 258.86%
AEPS Yield 13.95% 14.99% 15.65% 11.59% 9.97% 15.03% 14.60% 13.11% 17.08% 11.25% 12.81% 12.16% 16.16% 14.84% 16.67% 19.46% 14.36% <-IRR #YR-> 5 AEPS 95.59%
Payout Ratio 11.47% 11.47% 9.78% 9.86% 10.08% 9.56% 9.29% 9.81% 10.40% 9.92% 11.44% 8.83% 13.20% 13.77% 12.58% 10.78% 14.31% <-IRR #YR-> 10 5 yr Running Average 281.03%
5 year Running Average 12.84% 11.52% 10.70% 10.37% 10.02% 9.68% 9.69% 9.84% 9.83% 10.25% 10.00% 10.86% 11.68% 12.15% 11.88% 12.91% <-IRR #YR-> 5 5 yr Running Average 83.55%
Price/AEPS Median 6.61 7.18 5.70 7.12 8.95 7.34 6.18 5.80 6.07 7.31 6.12 8.07 6.73 6.05 0.00 0.00 6.93 <-Median-> 10 Price/AEPS Median
Price/AEPS High 7.34 8.67 6.49 8.63 10.84 8.42 7.14 7.71 6.96 9.67 8.68 9.97 8.46 7.87 0.00 0.00 8.55 <-Median-> 10 Price/AEPS High
Price/AEPS Low 5.88 5.69 4.90 5.61 7.07 6.27 5.23 3.89 5.18 4.94 3.55 6.17 5.00 4.23 0.00 0.00 5.20 <-Median-> 10 Price/AEPS Low
Price/AEPS Close 7.17 6.67 6.39 8.63 10.03 6.65 6.85 7.63 5.86 8.89 7.81 8.22 6.19 6.74 6.00 5.14 7.72 <-Median-> 10 Price/AEPS Close
Trailing P/AEPS Close 7.44 7.17 8.71 9.93 11.16 7.86 7.81 8.10 6.31 10.83 8.21 10.65 6.77 7.90 6.74 6.00 8.16 <-Median-> 10 Trailing P/AEPS Close
Median Values DPR 10 Yrs 9.89% 5 Yrs   10.40% P/CF 5 Yrs   in order 6.73 8.68 5.00 7.81 0.12% Diff M/C DPR 75% to 95% best
$9.31 <-12 mths 23.31%
EPS Basic $1.70 $1.96 $2.58 $2.95 $3.32 $3.92 $4.29 $4.73 $4.87 $6.05 $6.52 $8.49 $7.63 196.31% <-Total Growth 10 EPS Basic WebBroker E
EPS Diluted* $1.69 $1.94 $2.56 $2.91 $3.27 $3.87 $4.25 $4.70 $4.84 $5.99 $6.47 $8.36 $7.55 $10.20 $12.30 $14.10 195.50% <-Total Growth 10 EPS Diluted
Increase 0.60% 14.79% 31.70% 13.89% 12.20% 18.38% 9.83% 10.60% 2.98% 23.78% 8.10% 29.21% -9.69% 35.10% 20.59% 14.63% 10 0 10 Years of Data, EPS P or N
Earnings Yield 13.5% 15.5% 15.7% 11.5% 9.9% 15.0% 14.0% 13.1% 16.4% 10.9% 12.8% 12.1% 13.3% 14.1% 17.0% 19.5% 11.44% <-IRR #YR-> 10 Earnings per Share 195.50%
5 year Running Average $1.42 $1.58 $1.85 $2.16 $2.47 $2.91 $3.37 $3.80 $4.18 $4.73 $5.25 $6.07 $6.64 $7.71 $8.98 $10.50 9.97% <-IRR #YR-> 5 Earnings per Share 60.81%
10 year Running Average $1.35 $1.60 $1.86 $2.16 $2.48 $2.82 $3.17 $3.60 $4.08 $4.72 $5.22 $5.95 $6.85 $7.87 4.95% <-IRR #YR-> 10 5 yr Running Average 258.73%
* Diluted ESP per share  E/P 10 Yrs 12.97% 5Yrs 12.81% 11.83% <-IRR #YR-> 5 5 yr Running Average 74.92%
-$2.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.55
-$4.70 $0.00 $0.00 $0.00 $0.00 $7.55
-$1.85 $0.00 -$2.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.64
-$3.80 $0.00 $0.00 $0.00 $0.00 $6.64
Dividend* $1.51 $1.81 $2.06 Estimates Dividend* See Yahoo
Increase 24.79% 19.87% 13.81% Estimates Increase Finance
Payout Ratio EPS 14.80% 14.72% 14.61% Estimates Payout Ratio EPS
Special Dividend $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre-split 2021 $0.40 $0.43 $0.50 $0.58 $0.66 $0.74 $0.82 $0.92 $1.05 $1.22 $1.46
Dividend* $0.20 $0.22 $0.25 $0.29 $0.33 $0.37 $0.41 $0.46 $0.53 $0.61 $0.74 $0.74 $1.21 $1.48 $1.52 $1.52 384.00% <-Total Growth 10 Dividends
Increase 0.00% 7.50% 16.28% 16.00% 13.79% 12.12% 10.81% 12.20% 14.13% 16.19% 21.31% 0.00% 63.51% 22.31% 2.70% 0.00% 13 0 17 Years of data, Count P, N 76.47%
Average Increases 5 Year Running 5.57% 2.55% 4.76% 7.96% 10.71% 13.14% 13.80% 12.98% 12.61% 13.09% 14.93% 12.77% 23.03% 24.67% 21.97% 17.71% 13.04% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.20 $0.20 $0.21 $0.23 $0.26 $0.29 $0.33 $0.37 $0.42 $0.48 $0.55 $0.62 $0.77 $0.96 $1.14 $1.29 259.15% <-Total Growth 10 Dividends 5 Yr Running
Yield H/L Price 1.74% 1.60% 1.72% 1.38% 1.13% 1.30% 1.50% 1.69% 1.71% 1.36% 1.87% 1.09% 1.96% 2.27% 1.44% <-Median-> 10 Yield H/L Price
Yield on High  Price 1.56% 1.32% 1.51% 1.14% 0.93% 1.14% 1.30% 1.27% 1.49% 1.03% 1.32% 0.89% 1.56% 1.75% 1.21% <-Median-> 10 Yield on High  Price
Yield on Low Price 1.95% 2.02% 2.00% 1.76% 1.43% 1.53% 1.78% 2.52% 2.01% 2.01% 3.22% 1.43% 2.64% 3.25% 1.89% <-Median-> 10 Yield on Low Price
Yield on Close Price 1.60% 1.72% 1.53% 1.14% 1.01% 1.44% 1.36% 1.29% 1.78% 1.12% 1.47% 1.07% 2.13% 2.04% 2.10% 2.10% 1.32% <-Median-> 10 Yield on Close Price
Payout Ratio EPS 11.83% 11.08% 9.78% 9.97% 10.11% 9.57% 9.66% 9.80% 10.86% 10.19% 11.44% 8.85% 16.03% 14.51% 12.36% 10.78% 10.04% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 13.92% 12.82% 11.51% 10.72% 10.40% 10.01% 9.80% 9.80% 10.02% 10.05% 10.47% 10.13% 11.52% 12.39% 12.68% 12.32% 10.09% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 10.48% 53.40% -5.45% -3.20% -17.85% 4.71% -65.43% 5.55% -57.26% 6.66% 7.68% 3.64% 152.09% 134.36% #VALUE! #DIV/0! 4.18% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 10.38% 50.42% -4.65% -2.55% -13.90% 3.71% -52.66% 4.49% -45.70% 5.19% 5.70% 3.02% 96.16% 86.79% #VALUE! #DIV/0! 3.37% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 9.92% -1.34% -0.58% -0.66% -0.84% -1.76% 6.64% 6.03% 6.42% 6.09% 7.50% 5.70% 10.31% 134.36% #VALUE! #DIV/0! 6.06% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 9.82% -1.27% -0.50% -0.52% -0.65% -1.38% 5.34% 4.88% 5.13% 4.74% 5.56% 4.74% 6.52% 86.79% #VALUE! #DIV/0! 4.81% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values 10 Yr Med 10 Yr Cl 1.44% 1.32% 5 Yr Med 5 Yr Cl 1.71% 1.47% 5 Yr Med Payout 10.86% 6.66% 6.42% 21.34% <-IRR #YR-> 5 Dividends 163.04%
* Dividends per share  10 Yr Med and Cur. 45.30% 58.74% 5 Yr Med and Cur. 22.42% 43.15% Last Div Inc ---> $0.37 $0.38 2.7% 17.08% <-IRR #YR-> 10 Dividends 384.00%
Dividends Growth 15 12.75% <-IRR #YR-> 15 Dividends 505.00%
Dividends Growth 20 9.40% <-IRR #YR-> 18 Dividends
Dividends Growth 5 -$0.46 $0.00 $0.00 $0.00 $0.00 $1.21 Dividends Growth 5
Dividends Growth 10 -$0.25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.21 Dividends Growth 10
Dividends Growth 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.21 Dividends Growth 15
Dividends Growth 20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.21 Dividends Growth 20
Historical Dividends Historical High Div 4.11% Low Div 0.89% 10 Yr High 3.16% 10 Yr Low 0.89% Med Div 1.50% Close Div 1.39% Historical Dividends
High/Ave/Median Values Curr diff Exp. -48.96%     135.70% Exp. -33.62% 135.70% Cheap 39.85% Cheap 50.77% High/Ave/Median 
Future Dividend Yield Div Yield 5.52% earning in 5 Years at IRR of 21.34% Div Inc. 163.04% Future Dividend Yield
Future Dividend Yield Div Yield 14.51% earning in 10 Years at IRR of 21.34% Div Inc. 591.92% Future Dividend Yield
Future Dividend Yield Div Yield 38.18% earning in 15 Years at IRR of 21.34% Div Inc. 1720.05% Future Dividend Yield
Future Dividend Paid Div Paid $4.00 earning in 5 Years at IRR of 21.34% Div Inc. 163.04% Future Dividend Paid
Future Dividend Paid Div Paid $10.52 earning in 10 Years at IRR of 21.34% Div Inc. 591.92% Future Dividend Paid
Future Dividend Paid Div Paid $27.66 earning in 15 Years at IRR of 21.34% Div Inc. 1720.05% Future Dividend Paid
Dividend Covering Cost Total Div $11.61 over 5 Years at IRR of 21.34% Div Cov. 16.03% Dividend Covering Cost
Dividend Covering Cost Total Div $38.16 over 10 Years at IRR of 21.34% Div Cov. 52.67% Dividend Covering Cost
Dividend Covering Cost Total Div $108.00 over 15 Years at IRR of 21.34% Div Cov. 149.04% Dividend Covering Cost
Yield if held 5 years 1.65% 1.63% 1.60% 2.98% 4.19% 3.21% 3.05% 3.16% 2.51% 2.08% 2.60% 2.71% 4.45% 4.83% 3.38% 3.84% 3.02% <-Median-> 10 Paid Median Price Years 
Yield if held 10 years 3.21% 3.05% 3.11% 2.94% 5.40% 7.74% 6.42% 5.50% 8.31% 7.07% 5.18% 5.35% 5.40% <-Median-> 9 Paid Median Price 5
Yield if held 15 years 5.94% 6.11% 5.62% 7.74% 15.22% 19.30% 13.19% 6.02% <-Median-> 4 Paid Median Price 10
Yield if held 20 years 14.79% 12.55% #NUM! <-Median-> 0 Paid Median Price 15
Yield if held 25 years #DIV/0! #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Item
Cost covered if held 5 years 8.17% 7.71% 6.81% 11.88% 16.31% 12.62% 12.27% 12.78% 10.00% 8.10% 9.66% 11.27% 14.07% 15.60% 12.66% 16.35% 12.07% <-Median-> 10 Paid Median Price EPS
Cost covered if held 10 years 21.70% 20.19% 20.25% 18.71% 33.43% 46.46% 36.44% 35.14% 39.05% 32.83% 27.51% 32.43% 33.43% <-Median-> 9 Paid Median Price AEPS
Cost covered if held 15 years 44.82% 42.85% 43.61% 43.18% 82.59% 118.69% 92.58% 43.39% <-Median-> 4 Paid Median Price CFPS
Cost covered if held 20 years 100.19% 96.26% #NUM! <-Median-> 0 Paid Median Price FCF 
Cost covered if held 25 years #DIV/0! #DIV/0! #NUM! <-Median-> 0 Paid Median Price
Yr  Item Tot. Growth
Revenue Growth  $308.8 $348.4 $462.6 $497.4 $582.6 $733.4 $897.2 <-12 mths 22.33% 137.49% <-Total Growth 5 Revenue Growth  137.49%
AEPS Growth $4.69 $5.05 $6.15 $6.47 $8.38 $9.17 $10.37 <-12 mths 13.09% 95.59% <-Total Growth 5 AEPS Growth 95.59%
Net Income Growth $138.3 $160.9 $201.8 $219.3 $288.1 $264.6 $345.8 <-12 mths 30.68% 91.29% <-Total Growth 5 Net Income Growth 91.29%
Cash Flow Growth $273.6 -$30.4 $307.7 $325.2 $693.3 $29.9 $41.6 <-12 mths 39.07% -89.08% <-Total Growth 5 Cash Flow Growth -89.08%
Dividend Growth $0.46 $0.53 $0.61 $0.74 $0.74 $1.21 $1.48 <-12 mths 22.31% 163.04% <-Total Growth 5 Dividend Growth 163.04%
Stock Price Growth $35.75 $29.56 $54.68 $50.50 $68.91 $56.73 $72.46 <-12 mths 27.73% 58.69% <-Total Growth 5 Stock Price Growth 58.69%
Revenue Growth  $154.2 $174.5 $204.5 $242.2 $279.9 $308.8 $348.4 $462.6 $497.4 $582.6 $733.4 $897.2 <-12 mths 22.33% 375.69% <-Total Growth 10 Revenue Growth  375.69%
AEPS Growth $2.56 $2.94 $3.28 $3.87 $4.41 $4.69 $5.05 $6.15 $6.47 $8.38 $9.17 $10.37 <-12 mths 13.09% 258.86% <-Total Growth 10 AEPS Growth 258.86%
Net Income Growth $81.2 $93.5 $106.7 $125.9 $138.3 $138.3 $160.9 $201.8 $219.3 $288.1 $264.6 $345.8 <-12 mths 30.68% 225.88% <-Total Growth 10 Net Income Growth 225.88%
Cash Flow Growth -$139.3 -$278.3 -$57.1 $243.9 -$20.6 $273.6 -$30.4 $307.7 $325.2 $693.3 $29.9 $41.6 <-12 mths 39.07% 121.46% <-Total Growth 10 Cash Flow Growth 121.46%
Dividend Growth $0.25 $0.29 $0.33 $0.37 $0.41 $0.46 $0.53 $0.61 $0.74 $0.74 $1.21 $1.5 <-12 mths 22.31% 384.00% <-Total Growth 10 Dividend Growth 384.00%
Stock Price Growth $16.33 $25.38 $32.84 $25.75 $30.23 $35.75 $29.56 $54.68 $50.50 $68.91 $56.73 $72.46 <-12 mths 27.73% 247.50% <-Total Growth 10 Stock Price Growth 247.50%
Dividends on Shares $17.98 $20.46 $22.94 $25.42 $28.52 $32.55 $37.82 $45.88 $45.88 $75.02 $91.76 $94.24 $94.24 $352.47 No of Years 10 Total Dividends 12/31/12
Paid  $1,012.15 $1,573.56 $2,035.77 $1,596.50 $1,874.26 $2,216.50 $1,832.72 $3,389.85 $3,131.00 $4,272.42 $3,517.26 $4,492.52 $4,492.52 $4,492.52 $3,517.26 No of Years 10 Share Value $16.33
Total $3,869.73 Total Return
Graham No. AEPS $22.18 $23.04 $29.28 $34.11 $38.82 $46.49 $52.23 $58.36 $64.36 $75.81 $82.43 $102.06 $113.70 $127.57 $135.23 $146.10 288.28% <-Total Growth 10 Graham Price AEPS
Price/GP Ratio Med 0.52 0.58 0.50 0.61 0.76 0.61 0.52 0.47 0.48 0.59 0.48 0.66 0.54 0.51 0.57 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.58 0.70 0.57 0.74 0.91 0.70 0.60 0.62 0.55 0.78 0.68 0.82 0.68 0.66 0.69 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.46 0.46 0.43 0.48 0.60 0.52 0.44 0.31 0.41 0.40 0.28 0.51 0.40 0.36 0.42 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.56 0.54 0.56 0.74 0.85 0.55 0.58 0.61 0.46 0.72 0.61 0.68 0.50 0.57 0.54 0.50 0.61 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -43.68% -45.75% -44.25% -25.59% -15.42% -44.62% -42.12% -38.74% -54.07% -27.87% -38.74% -32.48% -50.10% -43.20% -46.42% -50.40% -38.74% <-Median-> 10 Graham Price
Graham No. EPS $21.84 $23.44 $29.28 $33.92 $38.76 $46.46 $51.23 $58.40 $62.99 $74.78 $82.43 $101.93 $103.17 $124.26 $136.45 $146.10 252.34% <-Total Growth 10 Graham Price EPS
Price/GP Ratio Med 0.53 0.57 0.50 0.62 0.76 0.61 0.53 0.47 0.49 0.60 0.48 0.66 0.60 0.52 0.60 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 0.59 0.69 0.57 0.75 0.92 0.70 0.62 0.62 0.56 0.80 0.68 0.82 0.75 0.68 0.72 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.47 0.45 0.43 0.49 0.60 0.52 0.45 0.31 0.42 0.41 0.28 0.51 0.44 0.37 0.45 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.57 0.53 0.56 0.75 0.85 0.55 0.59 0.61 0.47 0.73 0.61 0.68 0.55 0.58 0.53 0.50 0.61 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -42.79% -46.68% -44.25% -25.19% -15.28% -44.58% -40.99% -38.78% -53.07% -26.89% -38.74% -32.40% -45.01% -41.69% -46.90% -50.40% -38.76% <-Median-> 10 Graham Price
Month, Year 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 31-Dec 20.00 <Count Years> Month, Year
Pre-split 2021 $24.99 $25.00 $32.65 $50.76 $65.67 $51.50 $60.46 $71.50 $59.12 $109.35 $101.00
Price Close $12.50 $12.50 $16.33 $25.38 $32.84 $25.75 $30.23 $35.75 $29.56 $54.68 $50.50 $68.91 $56.73 $72.46 $72.46 $72.46 247.50% <-Total Growth 10 Stock Price
Increase 17.60% 0.04% 30.60% 55.47% 29.37% -21.58% 17.40% 18.26% -17.31% 84.96% -7.64% 36.46% -17.68% 27.73% 0.00% 0.00% 12.52 <-Median-> 10 CAPE (10 Yr P/E)
P/E 7.39 6.44 6.39 8.72 10.06 6.66 7.12 7.61 6.11 9.14 7.81 8.24 7.51 7.10 5.89 5.14 9.67% <-IRR #YR-> 5 Stock Price 58.69%
Trailing P/E 7.44 7.40 8.41 9.93 11.28 7.89 7.82 8.42 6.30 11.31 8.44 10.65 6.79 9.60 7.10 5.89 13.27% <-IRR #YR-> 10 Stock Price 247.50%
CAPE (10 Yr P/E) 12.06 15.87 17.65 11.90 12.21 12.66 9.33 15.19 12.39 14.60 10.87 12.18 10.58 9.20 11.40% <-IRR #YR-> 5 Price & Dividend 69.38%
Median 10, 5 Yrs D.  per yr 1.82% 1.73% % Tot Ret 12.07% 15.13% T P/E 8.43 8.44 P/E:  7.71 7.81 15.09% <-IRR #YR-> 10 Price & Dividend 282.33%
Price 15 D.  per yr 1.42% % Tot Ret 12.93% CAPE Diff -43.28% 9.58% <-IRR #YR-> 15 Stock Price
Price  20 D.  per yr 1.29% % Tot Ret 12.89% 8.72% <-IRR #YR-> 19 Stock Price
Price & Dividend 15 11.01% <-IRR #YR-> 15 Price & Dividend
Price & Dividend 20 10.01% <-IRR #YR-> 19 Price & Dividend
Price  5 -$35.75 $0.00 $0.00 $0.00 $0.00 $56.73 Price  5
Price 10 -$16.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $56.73 Price 10
Price & Dividend 5 -$35.75 $0.53 $0.61 $0.74 $0.74 $57.94 Price & Dividend 5
Price & Dividend 10 -$16.33 $0.29 $0.33 $0.37 $0.41 $0.46 $0.53 $0.61 $0.74 $0.74 $57.94 Price & Dividend 10
Price 15 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $56.73 Price 15
Price  20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $56.73 Price  20
Price & Dividend 15 $0.20 $0.22 $0.25 $0.29 $0.33 $0.37 $0.41 $0.46 $0.53 $0.61 $0.74 $0.74 $57.94 Price & Dividend 15
Price & Dividend 20 $0.20 $0.22 $0.25 $0.29 $0.33 $0.37 $0.41 $0.46 $0.53 $0.61 $0.74 $0.74 $57.94 Price & Dividend 20
Price H/L Median $11.53 $13.45 $14.56 $20.94 $29.32 $28.41 $27.29 $27.20 $30.64 $44.94 $39.58 $67.62 $61.74 $65.06 324.08% <-Total Growth 10 Stock Price
Increase 46.30% 16.68% 8.25% 43.84% 40.02% -3.10% -3.96% -0.34% 12.66% 46.67% -11.93% 70.84% -8.70% 5.39% 15.54% <-IRR #YR-> 10 Stock Price 324.08%
P/E 6.82 6.93 5.70 7.20 8.98 7.35 6.43 5.79 6.34 7.51 6.12 8.09 8.18 6.38 17.82% <-IRR #YR-> 5 Stock Price 127.01%
Trailing P/E 6.86 7.96 7.50 8.20 10.08 8.70 7.06 6.41 6.53 9.29 6.61 10.45 7.38 8.62 17.41% <-IRR #YR-> 10 Price & Dividend
P/E on Run. 5 yr Ave 8.10 8.49 7.86 9.72 11.86 9.77 8.10 7.16 7.33 9.51 7.54 11.14 9.30 8.44 19.77% <-IRR #YR-> 5 Price & Dividend
P/E on Run. 10 yr Ave 10.76 13.10 15.76 13.13 11.02 9.63 9.67 12.49 9.71 14.33 11.83 10.94 7.20 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.87% 1.95% % Tot Ret 10.73% 9.87% T P/E 7.79 7.38 P/E:  7.27 7.51 Count 18 Years of data
-$14.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $61.74
-$27.20 $0.00 $0.00 $0.00 $0.00 $61.74
-$14.56 $0.29 $0.33 $0.37 $0.41 $0.46 $0.53 $0.61 $0.74 $0.74 $62.95
-$27.20 $0.53 $0.61 $0.74 $0.74 $62.95
High Months Apr May Dec Dec Dec May Dec Feb Dec Nov Feb Nov Feb Aug
Pre-split 2021 $25.60 $32.48 $33.19 $50.76 $71.00 $65.15 $63.02 $72.29 $70.26 $118.98 $112.37
Price High $12.80 $16.24 $16.60 $25.38 $35.50 $32.58 $31.51 $36.15 $35.13 $59.49 $56.19 $83.52 $77.60 $84.60 367.61% <-Total Growth 10 Stock Price
Increase 16.84% 26.88% 2.19% 52.94% 39.87% -8.24% -3.27% 14.71% -2.81% 69.34% -5.56% 48.65% -7.09% 9.02% 16.68% <-IRR #YR-> 10 Stock Price 367.61%
P/E 7.57 8.37 6.50 8.72 10.87 8.43 7.42 7.70 7.27 9.94 8.68 9.99 10.28 8.29 16.51% <-IRR #YR-> 5 Stock Price 114.69%
Trailing P/E 7.62 9.61 8.55 9.93 12.20 9.98 8.15 8.51 7.48 12.30 9.39 12.91 9.28 11.21 8.72 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 9.66 9.39 P/E:  8.70 9.94 12.88 P/E Ratio Historical High
-$16.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $77.60
-$36.15 $0.00 $0.00 $0.00 $0.00 $77.60
Low Months Feb Oct May Jan Feb Aug Jan Apr Mar Jan Mar Jan Oct Mar
Price Low $10.25 $10.66 $12.52 $16.50 $23.14 $24.25 $23.07 $18.25 $26.15 $30.39 $22.97 $51.71 $45.87 $45.52 266.37% <-Total Growth 10 Stock Price
Increase 113.54% 3.95% 17.50% 31.79% 40.24% 4.80% -4.89% -20.90% 43.30% 16.22% -24.40% 125.12% -11.29% -0.76% 13.87% <-IRR #YR-> 10 Stock Price 266.37%
P/E 6.07 5.49 4.90 5.67 7.09 6.27 5.43 3.89 5.41 5.08 3.55 6.19 6.08 4.46 20.25% <-IRR #YR-> 5 Stock Price 151.41%
Trailing P/E 6.10 6.30 6.45 6.46 7.95 7.43 5.97 4.30 5.57 6.28 3.84 7.99 5.49 6.03 5.67 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 6.13 5.57 P/E:  5.55 5.41 3.89 P/E Ratio Historical Low
-$12.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $45.87
-$30 <-12 mths 36.17%
Free Cash Flow MS -$55 $75 $215 -$280 -$66 $223 -$34 $264 -$51 $288 $297 $655 -$47 -121.86% <-Total Growth 10 Free Cash Flow
Change 236.36% 186.67% -230.23% 76.43% 437.88% -115.25% 876.47% -119.32% 664.71% 3.13% 120.54% -107.18% #NUM! <-IRR #YR-> 5 Free Cash Flow MS -117.80%
FCF/CF from Op Ratio -0.96 6.20 -1.54 1.01 1.16 0.91 1.65 0.96 1.68 0.94 0.91 0.94 -1.57 #NUM! <-IRR #YR-> 10 Free Cash Flow MS -121.86%
Dividends paid $0.94 $3.07 $8.00 $12.39 $8.66 $12.75 $14.98 $17.34 $26.18 $24.90 $25.15 $25.15 719.65% <-Total Growth 10 Dividends paid
Percentage paid 3.88% -37.51% 5.67% -34.01% 9.09% 8.38% 3.84% -53.50% $0.04 <-Median-> 8 Percentage paid
5 Year Coverage 11.58% 12.59% 7.47% 10.40% 5 Year Coverage
Dividend Coverage Ratio 25.76 -2.67 17.63 -2.94 11.00 11.93 26.05 -1.87 11.46 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 8.63 7.95 13.39 9.62 5 Year of Coverage
$1,106 <-12 mths 332.04%
Free Cash Flow WSJ $157.40 $273.68 $145.81 $143.29 $304.97 $228.76 $429.97 $255.88 62.57% <-Total Growth 7 Free Cash Flow
Change 73.88% -46.72% -1.73% 112.84% -24.99% 87.96% -40.49% 11.90% <-IRR #YR-> 5 Free Cash Flow MS
FCF/CF from Op Ratio 64.53% -1326.63% 53.30% -472.02% 99.11% 70.35% 62.02% 856.23% 7.19% <-IRR #YR-> 7 Free Cash Flow MS
Dividends paid $8.66 $12.75 $14.98 $17.34 $26.18 $24.90 $25.15 $25.15 190.45% <-Total Growth 7 Dividends paid
Percentage paid 5.50% 4.66% 10.27% 12.10% 8.58% 10.88% 5.85% 9.83% $0.09 <-Median-> 8 Percentage paid
5 Year Coverage 5.50% 4.97% 6.31% 7.46% 7.80% 8.77% 8.66% 8.71% 5 Year Coverage
Dividend Coverage Ratio 18.18 21.46 9.74 8.26 11.65 9.19 17.10 10.18 10.91 <-Median-> 8 Dividend Coverage Ratio
5 Year of Coverage 18.18 20.13 15.85 13.40 12.83 11.40 11.54 11.48 5 Year of Coverage
Market Cap $373 $375 $496 $779 $1,014 $800 $995 $1,180 $979 $1,837 $1,704 $2,348 $2,131 $2,734 $2,734 $2,734 329.68% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 29.998 30.203 30.368 30.903 31.295 31.345 31.458 33.189 33.280 33.715 33.885 34.445 35.031 37.943 15.36% <-Total Growth 10 Diluted
Change 0.47% 0.68% 0.55% 1.76% 1.27% 0.16% 0.36% 5.50% 0.27% 1.31% 0.51% 1.65% 1.70% 8.31% 1.29% <-Median-> 10 Change
Difference Diluted/Basic -0.5% -0.8% -0.7% -1.2% -1.6% -1.3% -0.9% -0.7% -0.7% -1.1% -0.7% -1.4% -1.0% -0.8% -1.04% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 29.845 29.955 30.150 30.545 30.798 30.934 31.183 32.953 33.053 33.344 33.631 33.947 34.689 37.647 15.05% <-Total Growth 10 Basic
Change 0.22% 0.37% 0.65% 1.31% 0.83% 0.44% 0.80% 5.68% 0.30% 0.88% 0.86% 0.94% 2.19% 8.53% 0.87% <-Median-> 10 Change
Difference Basic/Outstanding 0.1% 0.3% 0.8% 0.5% 0.2% 0.5% 5.6% 0.2% 0.2% 0.8% 0.3% 0.4% 8.3% 0.2% 0.41% <-Median-> 10 Difference Basic/Outstanding
$41.56 <-12 mths 39.07%
# of Share in Millions 29.887 30.037 30.380 30.711 30.871 31.077 32.920 33.007 33.108 33.595 33.748 34.071 37.564 37.730 37.730 37.730 2.15% <-IRR #YR-> 10 Shares 23.65%
Change 0.27% 0.50% 1.14% 1.09% 0.52% 0.67% 5.93% 0.26% 0.31% 1.47% 0.46% 0.96% 10.25% 0.44% 0.00% 0.00% 2.62% <-IRR #YR-> 5 Shares 13.81%
CF fr Op $M $57.0 $12.1 -$139.3 -$278.3 -$57.1 $243.9 -$20.6 $273.6 -$30.4 $307.7 $325.2 $693.3 $29.9 $41.6 <-12 mths 121.46% <-Total Growth 10 Cash Flow
Increase 27.30% -78.79% -1252% 99.78% -79.49% -527.47% -108.46% -1426.19% -111.10% -1113.63% 5.68% 113.19% -95.69% 39.07% <-12 mths S. Issues SO
5 year Running Average $40.3 $37.8 $1.2 -$60.7 -$81.1 -$43.7 -$50.3 $32.3 $81.9 $154.8 $171.1 $313.9 $265.1 $279.5 <-12 mths 426.95% <-Total Growth 10 CF 5 Yr Running
CFPS $1.91 $0.40 -$4.58 -$9.06 -$1.85 $7.85 -$0.63 $8.29 -$0.92 $9.16 $9.64 $20.35 $0.80 $1.10 <-12 mths 117.35% <-Total Growth 10 Cash Flow per Share
Increase 26.96% -78.90% -1239% 97.63% -79.60% -524.63% -107.98% -1422.72% -111.06% -1098.93% 5.20% 111.17% -96.09% 38.46% <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow 121.46%
5 year Running Average $1.44 $1.31 $0.06 -$1.97 -$2.64 -$1.45 -$1.65 $0.92 $2.55 $4.75 $5.11 $9.30 $7.80 $8.21 <-12 mths -35.78% <-IRR #YR-> 5 Cash Flow -89.08%
P/CF on Med Price 6.04 33.40 -3.18 -2.31 -15.86 3.62 -43.54 3.28 -33.42 4.91 4.11 3.32 77.60 59.06 <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow per Share 117.35%
P/CF on Closing Price 6.55 31.05 -3.56 -2.80 -17.77 3.28 -48.24 4.31 -32.24 5.97 5.24 3.39 71.31 65.78 <-12 mths -37.42% <-IRR #YR-> 5 Cash Flow per Share -90.40%
1892.19% Diff M/C 63.67% <-IRR #YR-> 10 CFPS 5 yr Running 13692.70%
Excl.Working Capital CF $3.2 -$494.0 -$1,167.3 -$1,075.7 -$1,162.5 -$896.9 $224.0 -$22.0 $301.0 $29.0 $8.0 -$251.0 $411.0 $0.0 <-12 mths 53.35% <-IRR #YR-> 5 CFPS 5 yr Running 747.93%
CF fr Op $M WC $60.3 -$481.9 -$1,306.6 -$1,353.9 -$1,219.5 -$653.0 $203.4 $251.6 $270.6 $336.7 $333.2 $442.3 $440.9 $41.6 <-12 mths 133.74% <-Total Growth 10 Cash Flow less WC
Increase 32.95% -900% 171.11% 3.62% -9.93% -46.45% -131.14% 23.71% 7.57% 24.41% -1.05% 32.74% -0.31% -90.57% <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow less WC 133.74%
5 year Running Average $42.9 -$59.3 -$329.7 -$607.4 -$860.3 -$1,003.0 -$865.9 -$554.3 -$229.4 $81.9 $279.1 $326.9 $364.7 $318.9 <-12 mths 11.87% <-IRR #YR-> 5 Cash Flow less WC 75.24%
CFPS Excl. WC $2.02 -$16.04 -$43.01 -$44.09 -$39.50 -$21.01 $6.18 $7.62 $8.17 $10.02 $9.87 $12.98 $11.74 $1.10 <-12 mths #NUM! <-IRR #YR-> 10 CF less WC 5 Yr Run 210.63%
Increase 32.60% -896% 168.05% 2.51% -10.40% -46.81% -129.40% 23.39% 7.24% 22.60% -1.49% 31.48% -9.58% -90.61% <-12 mths #NUM! <-IRR #YR-> 5 CF less WC 5 Yr Run 165.80%
5 year Running Average $1.53 -$1.92 -$10.87 -$19.92 -$28.13 -$32.73 -$28.29 -$18.16 -$7.71 $2.20 $8.37 $9.73 $10.56 $9.14 <-12 mths #NUM! <-IRR #YR-> 10 CFPS - Less WC 127.29%
P/CF on Med Price 5.72 -0.84 -0.34 -0.47 -0.74 -1.35 4.42 3.57 3.75 4.48 4.01 5.21 5.26 59.06 <-12 mths 9.02% <-IRR #YR-> 5 CFPS - Less WC 53.98%
P/CF on Closing Price 6.20 -0.78 -0.38 -0.58 -0.83 -1.23 4.89 4.69 3.62 5.46 5.12 5.31 4.83 65.78 <-12 mths #NUM! <-IRR #YR-> 10 CFPS 5 yr Running 197.11%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 3.30 5 yr  4.11 P/CF Med 10 yr 3.88 5 yr  4.48 1596.09% Diff M/C #NUM! <-IRR #YR-> 5 CFPS 5 yr Running 158.13%
$4.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80 Cash Flow per Share
-$8.29 $0.00 $0.00 $0.00 $0.00 $0.80 Cash Flow per Share
-$0.06 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.80 CFPS 5 yr Running
-$0.92 $0.00 $0.00 $0.00 $0.00 $7.80 CFPS 5 yr Running
$1,306.6 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $440.9 Cash Flow less WC
-$251.6 $0.0 $0.0 $0.0 $0.0 $440.9 Cash Flow less WC
$329.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $364.7 CF less WC 5 Yr Run
$554.3 $0.0 $0.0 $0.0 $0.0 $364.7 CF less WC 5 Yr Run
$43.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.74 CFPS - Less WC
-$7.62 $0.00 $0.00 $0.00 $0.00 $11.74 CFPS - Less WC
OPM 57.70% 46.50% 52.67% 53.59% 52.18% 51.96% 49.42% 44.79% 46.17% 43.62% 44.09% 49.45% 36.08% 39.61% -32.67% <-Total Growth 10 OPM
Increase -17.92% -19.42% 13% 1.75% -2.63% -0.42% -4.89% -9.36% 3.08% -5.54% 1.10% 12.15% -27.04% 9.79% Should increase or be stable.
Diff from Median 16.7% -5.9% 6.5% 8.4% 5.5% 5.1% 0.0% -9.4% -6.6% -11.8% -10.8% 0.0% -27.0% -19.9% -0.03 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 49.44% 5 Yrs 44.79% should be zero, it is a check on calculations
Cash and Investments $10,230.4 $11,577.8 $11,786.8 $12,818.5 $15,467.4 $19,046.4 $20,537.4 $24,889.5 $28,231.4 $30,397.2 $35,927.5 $50,606.5 $52,614.3 294.79% <-Total Growth 10 Cash and Investments
Change 13.17% 1.80% 8.75% 20.67% 23.14% 7.83% 21.19% 13.43% 7.67% 18.19% 40.86% 3.97% 15.81% <-Median-> 10 Change
Debt/Investments Ratio 1.16 0.94 0.83 0.92 0.93 0.92 0.91 0.92 0.93 0.94 0.90 0.91 0.90 92.02% <-Median-> 10 Debt/Investments Ratio
Long Term Debt $11,844.7 $10,913.4 $9,728.8 $11,844.7 $14,320.7 $17,525.71 $18,679.9 $22,904.6 $26,149.2 $28,577.0 $32,231.4 $46,075.4 $47,534.5 288.99% <-Total Growth 10 Long Term Debt Securitization
Change -7.86% -10.85% 21.75% 20.90% 22.38% 6.59% 22.62% 14.17% 9.28% 12.79% 42.95% 3.17% 17.53% <-Median-> 10 Change Liab.
Debt/Market Cap Ratio 31.55 22.00 12.48 11.69 17.90 17.61 15.83 23.40 14.24 16.77 13.73 21.62 17.39 16.30 <-Median-> 10 % of Market C.
Assets/Current Liabilities Ratio 281.96 249.87 178.83 167.35 155.91 109.65 140.30 205.47 174.43 237.45 144.34 157.98 187.20 162.66 <-Median-> 10 Assets/Current Liab Ratio
Debt to Cash Flow (Years) 979.39 0.00 0.00 0.00 58.72 0.00 68.28 0.00 84.98 87.88 46.49 1541.76 1143.73 52.60 <-Median-> 10 Debt to Cash Flow (Years)
Goodwill & Intangibles $11.7 $18.8 $19.0 $25.9 $17.5 $17.8 $17.8 $16.9 $57.6 $210.7 393.57% <-Total Growth 8 Goodwill See other
Change 61.42% 0.86% 36.30% -32.35% 1.34% 0.00% -4.56% 239.91% 265.84% 1.10% <-Median-> 8 Change Assets
Intangible/Market Cap Ratio 0.01 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.03 0.08 0.02 <-Median-> 9 % of Market C.
Current Assets $172.76 $254.00 $443.05 $331.02 $297.75 $531.35 $692.06 $1,034.97 $804.34 $971.85 $1,061.78 $1,235.42 $1,232.76 $1,243.74 Liquidity ratio of 1.5 and up, best
Current Liabilities $63.82 $36.38 $46.43 $66.08 $76.81 $109.99 $173.03 $147.08 $121.85 $162.78 $129.49 $250.51 $323.75 $284.82 4.97 <-Median-> 10 Ratio
Liquidity Ratio 2.71 6.98 9.54 5.01 3.88 4.83 4.00 7.04 6.60 5.97 8.20 4.93 3.81 4.37 5.97 <-Median-> 5 Ratio
Liq. with CF aft div 3.51 7.14 8.20 4.41 3.42 6.94 3.71 8.79 5.78 7.73 10.52 7.60 3.76 4.32 7.60 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.25 7.14 8.20 4.41 3.42 5.88 3.71 8.79 2.95 3.01 3.58 2.69 1.15 4.32 2.95 <-Median-> 5 Ratio
Assets $4,453 $10,257 $11,601 $11,816 $12,855 $17,148 $18,974 $20,634 $25,037 $28,392 $30,746 $36,159 $51,145 $53,319 Debt Ratio of 1.5 and up, best
Liabilities $4,030 $9,830 $11,100 $11,228 $12,151 $16,304 $17,996 $19,496 $23,757 $26,925 $29,099 $34,206 $48,610 $50,599 1.05 <-Median-> 10 Ratio
Debt Ratio 1.11 1.04 1.05 1.05 1.06 1.05 1.05 1.06 1.05 1.05 1.06 1.06 1.05 1.05 1.05 <-Median-> 5 Ratio
Estimates BVPS $71.50 $81.70 $93.20 Estimates Estimates BVPS
Estimate Book Value $2,697.7 $3,082.5 $3,516.4 Estimates Estimate Book Value
P/B Ratio (Close) 1.01 0.89 0.78 Estimates P/B Ratio (Close)
Difference from 10 year median -2.33% Diff M/C Estimates Difference from 10 yr med.
Book Value $423.46 $426.64 $501.57 $588.32 $703.69 $843.92 $977.15 $1,138.12 $1,280.03 $1,467.71 $1,647.70 $1,952.63 $2,534.96 $2,719.85 405.40% <-Total Growth 10 Book Value
Preferred Shares $48.52 $48.49 $48.49 $48.49 $72.41 $72.41 $72.56 $72.56 $72.56 $72.56 $72.48 $70.61 $181.41 $181.41
Net Book Value $374.94 $378.15 $453.08 $539.82 $631.28 $771.51 $904.59 $1,065.56 $1,207.47 $1,395.16 $1,575.23 $1,882.03 $2,353.54 $2,538.44 $2,538.44 $2,538.44 419.46% <-Total Growth 10 Book Value
Book Value per share $12.55 $12.59 $14.91 $17.58 $20.45 $24.83 $27.48 $32.28 $36.47 $41.53 $46.68 $55.24 $62.65 $67.28 $67.28 $67.28 320.11% <-Total Growth 10 Book Value per Share
Change 14.94% 0.35% 18.46% 17.86% 16.34% 21.40% 10.69% 17.49% 12.97% 13.87% 12.39% 18.35% 13.42% 7.38% 0.00% 0.00% 3.80% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 0.92 1.07 0.98 1.19 1.43 1.14 0.99 0.84 0.84 1.08 0.85 1.22 0.99 0.97 0.00 0.00 1.08 P/B Ratio Historical Median
P/B Ratio (Close) 1.00 0.99 1.09 1.44 1.61 1.04 1.10 1.11 0.81 1.32 1.08 1.25 0.91 1.08 1.08 1.08 15.43% <-IRR #YR-> 10 Book Value 320.11%
Change 2.31% -0.31% 10.25% 31.91% 11.21% -35.40% 6.06% 0.66% -26.81% 62.44% -17.82% 15.30% -27.42% 18.95% 0.00% 0.00% 14.18% <-IRR #YR-> 5 Book Value 94.08%
Leverage (A/BK) 10.52 24.04 23.13 20.09 18.27 20.32 19.42 18.13 19.56 19.34 18.66 18.52 20.18 19.60 19.38 <-Median-> 10 A/BV
Debt/Equity Ratio 9.52 23.04 22.13 19.09 17.27 19.32 18.42 17.13 18.56 18.34 17.66 17.52 19.18 18.60 18.38 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.04 5 yr Med 0.99 3.80% Diff M/C 18.39 Historical Leverage (A/BK)
-$14.91 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $62.65
-$32.28 $0.00 $0.00 $0.00 $0.00 $62.65
$339.93 <-12 mths 6.75%
Comprehensive Income $57.80 $53.07 $81.67 $95.48 $104.85 $105.40 $145.62 $178.38 $154.51 $202.81 $203.44 $323.90 $287.47 251.99% <-Total Growth 10 Comprehensive Income
Increase -14.01% -8.18% 53.90% 16.91% 9.82% 0.52% 38.17% 22.50% -13.38% 31.26% 0.31% 59.21% -11.25% 0.31% <-Median-> 5 Comprehensive Income
5 Yr Running Average $47 $57 $71 $79 $88 $107 $126 $138 $157 $177 $213 $234 13.41% <-IRR #YR-> 10 Comprehensive Income 251.99%
ROE 13.6% 12.4% 16.3% 16.2% 14.9% 12.5% 14.9% 15.7% 12.1% 13.8% 12.3% 16.6% 11.3% 10.01% <-IRR #YR-> 5 Comprehensive Income 61.16%
5Yr Median 13.6% 16.2% 14.9% 14.9% 14.9% 14.9% 14.9% 13.8% 13.8% 13.8% 12.3% 15.17% <-IRR #YR-> 10 5 Yr Running Average 310.43%
% Difference from NI 6.5% -14.7% 0.6% 2.1% -1.7% -16.3% 5.3% 29.0% -3.9% 0.5% -7.2% 12.4% 8.6% 13.23% <-IRR #YR-> 5 5 Yr Running Average 86.13%
Median Values Diff 5, 10 yr 1.3% 0.5% 12.3% <-Median-> 5 Return on Equity
-$81.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $287.5
-$178.4 $0.0 $0.0 $0.0 $0.0 $287.5
-$57.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $234.4
-$125.9 $0.0 $0.0 $0.0 $0.0 $234.4
Current Liability Coverage Ratio 0.94 -13.25 -28.14 -20.49 -15.88 -5.94 1.18 1.71 2.22 2.07 2.57 1.77 1.36 0.15   CFO / Current Liabilities
5 year Median 0.95 0.94 0.83 -13.25 -15.88 -15.88 -15.88 -5.94 1.18 1.71 2.07 2.07 2.07 1.77 2.07 <-Median-> 5 Current Liability Cov Ratio
Asset Efficiency Ratio 1.35% -4.70% -11.26% -11.46% -9.49% -3.81% 1.07% 1.22% 1.08% 1.19% 1.08% 1.22% 0.86% 0.08% CFO / Total Assets
5 year Median 1.18% 1.18% 0.84% -4.70% -9.49% -9.49% -9.49% -3.81% 1.07% 1.08% 1.08% 1.19% 1.08% 1.08% 1.1% <-Median-> 5 Return on Assets 
Return on Assets ROA 1.22% 0.61% 0.70% 0.79% 0.83% 0.73% 0.73% 0.67% 0.64% 0.71% 0.71% 0.80% 0.52% 0.73% Net  Income/Assets Return on Assets
5Yr Median 1.04% 0.94% 0.94% 0.79% 0.79% 0.73% 0.73% 0.73% 0.73% 0.71% 0.71% 0.71% 0.71% 0.71% 0.7% <-Median-> 5 Asset Efficiency Ratio
Return on Equity ROE 12.82% 14.58% 16.19% 15.90% 15.17% 14.91% 14.16% 12.15% 12.57% 13.75% 13.31% 14.76% 10.44% 14.30% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 14.62% 14.58% 14.58% 14.58% 15.17% 15.17% 15.17% 14.91% 14.16% 13.75% 13.31% 13.31% 13.31% 13.75% 13.3% <-Median-> 5 Return on Equity
$345.80 <-12 mths 30.68%
Net Income $165.63 $206.48 $223.80 $292.53 $270.18
Dividernds to Preferred Shares $4.76 $4.69 $4.48 $4.41 $5.57
Net Income $54.27 $62.20 $81.20 $93.53 $106.72 $125.87 $138.33 $138.33 $160.86 $201.79 $219.33 $288.12 $264.62 $389 $473 $549 225.88% <-Total Growth 10 Net Income
Increase 5.50% 14.62% 30.55% 15.18% 14.10% 17.94% 9.90% 0.00% 16.29% 25.44% 8.69% 31.36% -8.16% 47.01% 21.59% 16.07% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $40.6 $47.5 $57.5 $68.5 $79.6 $93.9 $109.1 $120.6 $134.0 $153.0 $171.7 $201.7 $226.9 $272.6 $326.8 $392.7 12.54% <-IRR #YR-> 10 Net Income
Operating Cash Flow $57.03 $12.09 -$139.28 -$278.25 -$57.06 $243.90 -$20.63 $273.59 -$30.36 $307.70 $325.18 $693.26 $29.89 13.85% <-IRR #YR-> 5 Net Income
Investment Cash Flow -$826.68 $12.04 $290.15 $189.38 $44.73 -$19.80 $6.75 $26.17 -$133.01 -$255.41 -$251.04 -$458.25 -$733.77 14.71% <-IRR #YR-> 10 5 Yr Running Average
Total Accruals $823.92 $38.06 -$69.67 $182.40 $119.04 -$98.24 $152.21 -$161.44 $324.22 $149.50 $145.18 $53.10 $968.50 13.49% <-IRR #YR-> 5 5 Yr Running Average
Total Assets $4,453 $10,257 $11,601 $11,816 $12,855 $17,148 $18,974 $20,634 $25,037 $28,392 $30,746 $36,159 $51,145 Balance Sheet Assets
Accruals Ratio 18.50% 0.37% -0.60% 1.54% 0.93% -0.57% 0.80% -0.78% 1.29% 0.53% 0.47% 0.15% 1.89% 0.53% <-Median-> 5 Ratio
EPS/CF Ratio 0.84 -0.12 -0.06 -0.07 -0.08 -0.18 0.69 0.62 0.59 0.60 0.66 0.64 0.64 0.61 <-Median-> 10 EPS/CF Ratio
-$81.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $264.6
-$138.3 $0.0 $0.0 $0.0 $0.0 $264.6
-$57.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $226.9
-$120.6 $0.0 $0.0 $0.0 $0.0 $226.9
Change in Close 17.60% 0.04% 30.60% 55.47% 29.37% -21.58% 17.40% 18.26% -17.31% 84.96% -7.64% 36.46% -17.68% 27.73% 0.00% 0.00% Count 20 Years of data
up/down up down Count 8 40.00%
Meet Prediction? yes % right Count 4 50.00%
Financial Cash Flow $537.62 -$8.54 $57.73 -$46.93 -$1.26 -$30.80 $34.69 -$83.01 -$20.33 -$20.05 -$25.25 -$19.50 $458.74 C F Statement  Financial Cash Flow
Total Accruals $286.31 $46.60 -$127.40 $229.33 $120.30 -$67.44 $117.52 -$78.42 $344.55 $169.55 $170.44 $72.61 $509.76 Accruals
Accruals Ratio 6.43% 0.45% -1.10% 1.94% 0.94% -0.39% 0.62% -0.38% 1.38% 0.60% 0.55% 0.20% 1.00% 0.60% <-Median-> 5 Ratio
Cash $163.80 $170.85 $379.45 $243.65 $230.06 $423.37 $444.18 $660.93 $479.24 $508.85 $557.74 $773.25 $495.11 $373.49 Cash
Cash per Share $5.48 $5.69 $12.49 $7.93 $7.45 $13.62 $13.49 $20.02 $14.48 $15.15 $16.53 $22.70 $13.18 $9.90 $15.15 <-Median-> 5 Cash per Share
Percentage of Stock Price 43.86% 45.50% 76.51% 31.26% 22.70% 52.91% 44.63% 56.01% 48.97% 27.70% 32.73% 32.93% 23.23% 13.66% 32.73% <-Median-> 5 % of Stock Price
Notes:
October 7, 2023.  Last estimates were for 2022, 2023 and 2024 of $712M, $867M and $960 for Revenue, $8.30, $9.43 and $11.15 for EPS, 
$1.21, $1.46 and $1.81 for dividends, $63.40, $72.50 and $79.50 for BVPS, $301, $357 and $427 for Net Income.
October 8, 2022.  Last estimates were for 2021 and 2022 of $577M and $649M for Net Int Inc., $8.05, $8.60 for EPS (after split), 
$0.77 and $1.08 Div (After Split) and $280M and $300M for Net Income.
June 6, 2022.  The company Changed it name from Equitable Group Inc to EQB Inc.
October 3, 2021.  Last estimates were for 2020, 2021 and 2022 of 493M, $531M and $543M for Net Interest Income, 
$10.80m $13.30 and $13.50 for EPS, $1.48, $1.61 and $2.10 for dividends, $185M, $222M and $233M for Net Income.
October 11, 2020.  Last estimates were for 2019, 2020 and 2021 of $463M, $518M and $565M for Net Int Inc., $11.80, $13.30 and $14.50 for EPS, and $199M, $223M and $243M for Net Income.
October 12, 2019.  Last estimates were for 2018, 2019 and 2020 of $344M, $383M and $416M for Revenue, $9.65, $10.70 and $11.40 for EPS and $162M, $179M and $190M for Net Income.
October 20, 2018.  Last estimates were for 2017, 2018 and 2019 of $311M, $335M and $373M for Net Interest Income, $9.07, $9.40 and $10.50 for EPS, $152M, $157M and $175M for Net Income.
October 22, 2017.  Last estimates were for 273M, $308M and $342M for Net Income Income, $8.07, $9.02 and $9.68 for EPS and $127M, $142M and $153M for Net Income.
October 25, 2016.  Last estimates were for 2015, 2016 and 2017 of $241, $269 and $303 for Net Interest Income, $7.52, $8.01 and $8.88 for EPS and $117, $125 and $139 for Net Income.
November 25, 2015.  Last estimates were for 2014, 2015 and 2016 of $205M, $230M and $261M for Net Income, $6.54, $7.38 and $8.50 for EPS, $103M, $115M and $133M for Net Income.
October 20, 2014.  Last estimates were for 2013, 2014 and 2015 of $172.5M, $194.4M and $222.0M for Net Interest Income and $5.60, $6.17 and $7.13 for EPS
Aug 29, 2013.  Symbol Change from ETC to EQB for this stock effective September 3, 2013.
2013.  The change to the ticker symbol follows the conversion of Equitable's wholly owned subsidiary, The Equitable Trust Company, 
to a Schedule I Bank called Equitable Bank in English and Banque Équitable in French effective July 1st, 2013.
2004.  Company went publis in 2004 (March).
1970. Equitable Bank is a wholly owned subsidiary of Equitable Group. It was founded in 1970 as The Equitable Trust Company.
Sector:
Financial Service, Financials
Would I buy this company and Why.
If I was looking for an financial services stock, I would consider this stock.  It is an unusal bank and it is a dividend growth stock. 
Why am I following this stock. 
I had read a glowing report on investing on this company in 2013, so I decided to check it out.  It was interesting as it was loaning money to new immigrants, a class of people who generally have a 
difficult time getting loans and mortgages from our regular banks.  It sounded intriguing.
Dividends
Cycle 1,  where payment is in January, April, September and December.  Dividends are declared in one month for the shareholders of record and paid in the following month.  
For example, the dividend declared for shareholders of record of June 13, 2014 was payable on July 3, 2014.
How they make their money.
EQB Inc operates through its wholly owned subsidiary, Equitable Bank, Canada's Challenger Bank. It serves Canadians through two business lines, Personal Banking and 
Commercial Banking. The company differentiates by providing a host of challenger bank deposit services, alternative single-family lending, reverse mortgage lending, 
insurance lending, Specialized finance, Commercial finance group and Equipment financing.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield (dividends and erarnings) and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Shares; '%, Value $M %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Change
Date 2015 Oct 26 2016 Oct 22 2017 Oct 20 2018 Oct 13 2019 Oct 11 2020 Oct 3 2021 Oct 8 2022 Oct 7 2023
Moor, Andrew 0.30% 0.000 0.00% 0.141 0.43% 0.151 0.46% 0.178 0.53% 0.209 0.62% 0.228 0.67% 0.874 2.33% 0.521 1.38% -40.35%
CEO - Shares - Amount $2.390 $0.000 $5.041 $4.453 $9.732 $10.573 $15.684 $49.579 $37.777
Options - percentage 0.92% 0.000 0.00% 0.272 0.82% 0.301 0.91% 0.290 0.86% 0.275 0.81% 0.234 0.69% 0.461 1.23% 0.374 0.99% -18.90%
Options - amount $7.375 $0.000 $9.715 $8.892 $15.869 $13.880 $16.091 $26.165 $27.102
Westlake, Chadwick 0.000 0.00% 0.001 0.00% 0.001 0.00% 27.31%
CFO - Shares - Amount $0.021 $0.039 $0.064
Options - percentage 0.017 0.05% 0.050 0.13% 0.053 0.14% 4.82%
Options - amount $1.168 $2.855 $3.822
Lorimer, Darren left in August 2020
Officer - Shares - Amount
Options - percentage
Options - amount
Broten, Dan 0.001 0.00% 0.003 0.01% 0.003 0.01% 30.52%
Sub Exe  - Shares - Amount $0.082 $0.143 $0.239
Options - percentage 0.005 0.01% 0.015 0.04% 0.022 0.06% 47.26%
Options - amount $0.322 $0.860 $1.618
Poddar, Mahima 0.002 0.01% 0.002 0.01% 0.004 0.01% 0.008 0.02% Filed Feb 2022 97.25%
Sub Exe  - Shares - Amount $0.090 $0.130 $0.225 $0.567
Options - percentage 0.009 0.03% 0.028 0.08% 0.071 0.19% 0.079 0.21% 11.42%
Options - amount $0.477 $1.963 $4.036 $5.744
Leland, Brian 0.000 0.00% 0.000 0.00% Ceased insider July 2021
Sub Exe  - Shares - Amount $0.022 $0.023
Options - percentage 0.022 0.06% 0.015 0.04%
Options - amount $1.192 $0.736
Dickinson, Daniel Lee 0.001 0.00% 0.001 0.00% 0.001 0.00% Ceased insider Jun 2021
Subl. Exe  - Shares - Amount $0.015 $0.036 $0.039
Options - percentage 0.019 0.06% 0.021 0.06% 0.017 0.05%
Options - amount $0.550 $1.146 $0.859
Braude, Aviva 0.000 0.00% 0.002 0.01% 0.002 0.01% 0.002 0.01% 0.002 0.01% 0.002 0.01% Last report Jan 2021 #DIV/0!
Subl. Exe  - Shares - Amount $0.000 $0.074 $0.053 $0.109 $0.110 $0.163 Ceased insider June 2022
Options - percentage 0.000 0.00% 0.005 0.02% 0.010 0.03% 0.011 0.03% 0.019 0.06% 0.010 0.03% #DIV/0!
Options - amount $0.000 $0.187 $0.286 $0.579 $0.969 $0.683
Cole, Michelle Lynn 0.00%
Officer - Shares - Amount $0.001
Options - percentage 0.02%
Options - amount $0.155
Downie, David 0.08%
Officer - Shares - Amount $0.643
Options - percentage 0.03%
Options - amount $0.259
Emory, Michael R. 0.002 0.00% 0.002 0.00% 0.003 0.01% 0.006 0.02% 100.00%
Director - Shares - Amount $0.081 $0.110 $0.182 $0.464
Options - percentage 0.004 0.01% 0.005 0.01% 0.011 0.03% 0.013 0.03% 20.47%
Options - amount $0.200 $0.340 $0.613 $0.943
Ericksen, Susan 0.004 0.01% 0.003 0.01% -30.56%
Director - Shares - Amount $0.204 $0.181
Options - percentage 0.008 0.02% 0.009 0.02% 13.67%
Options - amount $0.462 $0.671
Kapoor, Kishore 0.006 0.02% 0.006 0.02% 0.00%
Chairman - Shares - Amt $0.323 $0.413
Options - percentage 0.012 0.03% 0.013 0.03% 10.20%
Options - amount $0.662 $0.932
LeGresley, David Malcolm Balfour 0.05% 0.000 0.00% 0.016 0.05% 0.018 0.05% 0.018 0.05% 0.018 0.05% 0.017 0.05% 0.038 0.10%
Chairman - Shares - Amt $0.438 $0.000 $0.576 $0.532 $0.984 $0.909 $1.137 $2.156
Options - percentage 0.01% 0.000 0.00% 0.006 0.02% 0.008 0.02% 0.012 0.04% 0.013 0.04% 0.016 0.05% 0.042 0.11%
Options - amount $0.094 $0.000 $0.231 $0.240 $0.669 $0.649 $1.095 $2.366
Increase in O/S Shares 0.23% 0.103 0.33% 0.112 0.34% 0.043 0.13% 0.051 0.15% 0.220 0.66% 0.076 0.23% 0.323 0.95% 0.119 0.32%
due to SO $2.295 $2.659 $3.384 $1.548 $1.495 $12.048 $3.862 $22.235 $6.749
Book Value $1.746 $2.473 $2.877 $1.726 $1.780 $10.825 $4.122 $10.056 $4.198
Insider Buying -$0.393 -$0.299 -$0.326 -$1.365 -$0.269 -$0.194 -$0.104 -$0.670 -$2.668
Insider Selling $0.628 $2.516 $1.902 $1.066 $13.002 $14.300 $8.173 $1.692 $6.228
Net Insider Selling $0.235 $2.217 $1.576 -$0.299 $12.733 $14.106 $8.069 $1.022 $3.559
% of Market Cap 0.03% 0.22% 0.13% -0.03% 0.69% 0.83% 0.34% 0.05% 0.13%
Directors 10 10 9 10 10 10 10 10
Women 30% 3 30% 3 30% 2 22% 3 30% 3 30% 5 50% 4 40% 4 40%
Minorities 0% 0 0% 1 10% 1 11% 1 10% 1 10% 2 20% 2 20% 3 30%
Institutions/Holdings 45.69% 35 48.31% 44 39.13% 53 37.50% 44.37% 20 19.66% 20 31.21% 20 14.86%
Total Shares Held 22.89% 7.520 22.84% 6.448 19.53% 6.207 18.75% 7.400 22.03% 3.278 9.71% 5.297 15.55% 5.606 14.86%
Increase/Decrease -0.82% 0.038 0.51% -0.037 -0.57% 0.033 0.53% 0.040 0.54% -0.067 -1.99% 0.144 2.80% 0.328 6.21%
Starting No. of Shares 7.482 6.485 6.174 7.360 Guru Focus 3.345 Top 20 MS 5.153 Top 20 MS 5.279 Top 20 MS
Copyright © 2008 Website of SPBrunner. All rights reserved.