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.  www.spbrunner.com/stocks.html www.spbrunner.blogspot.com/
Home Capital Group TSX: HCG OTC: HMCBF www.homecapital.com Fiscal Yr: Dec 31
Year 12/31/05 12/31/06 12/31/07 12/31/08 12/31/09 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 Value Description #Y Item
Accounting Rules C GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
Tot. Net Interest Income $103.3 $118.6 $146.3 $150.6 $165.0 $193.9 $334.0 $381.5 $422.0 $459.5 $481.1 $485.2 $498 $533 $654 309.08% <-Total Growth 10 Revenue
Increase 21.43% 14.81% 23.32% 2.95% 9.59% 17.48% 72.26% 14.23% 10.62% 8.90% 4.69% 0.85% 2.65% 7.03% 22.70% 15.13% <-IRR #YR-> 10 Revenue 309.08%
5 year Running Average $65.2 $82.4 $102.5 $120.8 $136.7 $154.9 $197.9 $245.0 $299.3 $358.2 $415.6 $445.8 $469.2 $491.4 $530.3 7.76% <-IRR #YR-> 5 Revenue 45.28%
Revenue per Share $1.52 $1.74 $2.12 $2.19 $2.38 $2.80 $4.82 $5.51 $6.07 $6.56 $6.87 $7.54 $7.17 $7.67 $9.41 9.75% <-IRR #YR-> 10 5 yr Running Average 440.93%
Increase 20.59% 14.29% 22.01% 3.25% 8.71% 17.71% 72.37% 14.21% 10.26% 7.95% 4.87% 9.60% -4.89% 7.03% 22.70% 17.63% <-IRR #YR-> 5 5 yr Running Average 125.25%
5 year Running Average $0.96 $1.22 $1.50 $1.76 $1.99 $2.24 $2.86 $3.54 $4.32 $5.15 $5.97 $6.51 $6.84 $7.16 $7.73 15.81% <-IRR #YR-> 10 Revenue per Share 334.14%
P/S (Price/Sales) Med 11.73 9.90 8.81 6.45 6.17 8.12 5.20 4.60 5.58 7.13 5.42 4.16 4.26 0.00 0.00 9.34% <-IRR #YR-> 5 Revenue per Share 56.25%
P/S (Price/Sales) Close 11.09 9.91 9.89 4.53 8.80 9.26 5.09 5.36 6.66 7.32 3.92 4.16 3.67 3.42 2.79 9.67% <-IRR #YR-> 10 5 yr Running Average 435.02%
*Total Net Interest Income P/S Med 10 yr  5.87 5 yr  5.42 -37.58% Diff M/C 17.88% <-IRR #YR-> 5 5 yr Running Average 127.58%
Revenue* $243.1 $292.3 $368.9 $454.7 $489.2 $533.9 $460.1 $599.8 $723.8 $876.5 $891.9 $886.0 203.13% <-Total Growth 10 Revenue
Increase 30.22% 20.23% 26.20% 23.26% 7.58% 9.15% -13.83% 30.37% 20.66% 21.10% 1.76% -0.66% 11.73% <-IRR #YR-> 10 Revenue 203.13%
5 year Running Average $155.7 $195.8 $247.1 $309.1 $369.6 $427.8 $461.4 $507.5 $561.4 $638.8 $710.4 $795.6 14.00% <-IRR #YR-> 5 Revenue 92.57%
Revenue per Share $3.57 $4.28 $5.34 $6.60 $7.05 $7.71 $6.64 $8.66 $10.42 $12.50 $12.75 $13.76 15.05% <-IRR #YR-> 10 5 yr Running Average 306.24%
Increase 29.32% 19.69% 24.87% 23.62% 6.72% 9.36% -13.78% 30.35% 20.27% 20.05% 1.93% 7.96% 11.51% <-IRR #YR-> 5 5 yr Running Average 72.45%
5 year Running Average $2.28 $2.89 $3.62 $4.51 $5.37 $6.19 $6.67 $7.33 $8.09 $9.19 $10.19 $11.62 12.39% <-IRR #YR-> 10 Revenue per Share 221.70%
P/S (Price/Sales) Med 4.98 4.02 3.49 2.14 2.08 2.95 3.78 2.93 3.25 3.74 2.92 2.28 15.68% <-IRR #YR-> 5 Revenue per Share 107.11%
P/S (Price/Sales) Close 4.71 4.02 3.92 1.50 2.97 3.36 3.70 3.41 3.89 3.84 2.11 2.28 14.92% <-IRR #YR-> 10 5 yr Running Average 301.88%
*Income plus Non-Interest Income P/S Med 10 yr  2.94 5 yr  2.93 -100.00% Diff M/C 11.74% <-IRR #YR-> 5 5 yr Running Average 74.23%
-$292.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $886.0
-$460.1 $0.0 $0.0 $0.0 $0.0 $886.0
-$195.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $795.6
-$461.4 $0.0 $0.0 $0.0 $0.0 $795.6
-$4.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $13.8
-$6.6 $0.0 $0.0 $0.0 $0.0 $13.8
-$2.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.62
-$6.67 $0.00 $0.00 $0.00 $0.00 $11.62
Pre Split '14 $1.80 $1.99 $2.62 $3.15 $4.19 $5.21 $5.48 $6.40 $7.40
EPS Basic $0.90 $1.00 $1.31 $1.58 $2.10 $2.61 $2.74 $3.20 $3.70 $4.48 $4.09 $3.71 272.86% <-Total Growth 10 EPS Basic
EPS Diluted* $0.86 $0.98 $1.30 $1.57 $2.08 $2.60 $2.73 $3.19 $3.66 $4.45 $4.09 $3.71 $4.06 $4.34 $4.78 280.51% <-Total Growth 10 EPS Diluted
Increase 36.51% 13.37% 32.82% 20.85% 32.59% 25.30% 5.00% 16.85% 14.73% 21.58% -8.09% -9.29% 9.43% 6.90% 10.14% 14.30% <-IRR #YR-> 10 Earnings per Share 280.51%
Earnings Yield 5.1% 5.7% 6.2% 15.8% 9.9% 10.0% 11.1% 10.8% 9.0% 9.3% 15.2% 11.8% 15.5% 16.5% 18.2% 6.33% <-IRR #YR-> 5 Earnings per Share 35.90%
5 year Running Average $0.49 $0.64 $0.84 $1.07 $1.35 $1.70 $2.05 $2.43 $2.85 $3.33 $3.62 $3.82 $3.99 $4.13 $4.20 19.59% <-IRR #YR-> 10 5 yr Running Average 498.28%
10 year Running Average $0.29 $0.39 $0.51 $0.66 $0.85 $1.10 $1.35 $1.64 $1.96 $2.34 $2.66 $2.94 $3.21 $3.49 $3.76 13.22% <-IRR #YR-> 5 5 yr Running Average 86.07%
* Diluted ESP per share  E/P 10 Yrs 10.42% 5Yrs 10.80%
-$0.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.71
-$2.73 $0.00 $0.00 $0.00 $0.00 $3.71
-$0.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.82
-$2.05 $0.00 $0.00 $0.00 $0.00 $3.82
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends
Pre Split '04
Pre Split '14 $0.17 $0.27 $0.44 $0.50 $0.58 $0.66 $0.76 $0.90 $1.08
Dividends* $0.09 $0.14 $0.22 $0.25 $0.29 $0.33 $0.38 $0.45 $0.54 $0.70 $0.88 $0.98 $1.04 $1.04 $1.04 625.93% <-Total Growth 10 Dividends
Increase 41.67% 58.82% 62.96% 13.64% 16.00% 13.79% 15.15% 18.42% 20.00% 29.63% 25.71% 11.36% 6.12% 0.00% 0.00% 17.21% <-Median-> 10 Dividends
Dividends 5 Yr Running $0.05 $0.07 $0.11 $0.15 $0.20 $0.25 $0.29 $0.34 $0.40 $0.48 $0.59 $0.71 $0.83 $0.93 $1.00 Count 15 Years of data
Yield H/L Price 0.48% 0.79% 1.18% 1.77% 1.98% 1.45% 1.51% 1.78% 1.59% 1.50% 2.36% 3.12% 3.40% 1.68% <-Median-> 10 Dividends
Yield on High  Price 0.42% 0.65% 1.05% 1.23% 1.35% 1.27% 1.28% 1.52% 1.26% 1.26% 1.81% 2.47% 3.27% 1.28% <-Median-> 10 Dividends
Yield on Low Price 0.55% 1.00% 1.35% 3.19% 3.69% 1.69% 1.85% 2.14% 2.17% 1.86% 3.41% 4.23% 3.55% 2.16% <-Median-> 10 Dividends
Yield on Close Price 0.50% 0.78% 1.05% 2.53% 1.39% 1.27% 1.55% 1.52% 1.33% 1.46% 3.27% 3.13% 3.96% 3.96% 3.96% 1.49% <-Median-> 10 Dividends
Payout Ratio EPS 9.88% 13.85% 16.99% 15.97% 13.98% 12.69% 13.92% 14.11% 14.75% 15.73% 21.52% 26.42% 25.62% 23.96% 21.76% 15.24% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 9.41% 10.65% 12.65% 14.08% 14.48% 14.39% 14.32% 13.98% 13.96% 14.43% 16.28% 18.59% 20.73% 22.47% 23.74% 14.36% <-Median-> 10 DPR EPS 5 Yr Running
Payout Ratio CFPS 8.92% 13.39% 13.35% 14.98% 18.38% 13.88% 71.48% 9.17% 7.29% -35.20% 8.74% 11.25% #DIV/0! #DIV/0! #DIV/0! 12.30% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 6.02% 7.65% 9.59% 11.77% 14.30% 14.79% 18.84% 15.36% 11.84% 18.13% 14.09% 12.20% 17.11% #DIV/0! #DIV/0! 14.20% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 11.71% 14.76% 16.07% 18.41% 15.61% 14.11% 172.94% 4.20% 16.53% 20.09% 20.85% 20.70% #DIV/0! #DIV/0! #DIV/0! 17.47% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 8.62% 10.35% 12.35% 14.81% 15.74% 15.63% 20.58% 10.31% 10.82% 11.99% 13.47% 13.44% 26.36% #DIV/0! #DIV/0! 13.45% <-Median-> 10 DPR CF WC 5 Yr Running
Median Values Yield  1.78% 1.52% Payout 15.73% 8.74% 20.09% 21.92% <-IRR #YR-> 10 Dividends
* Dividends per share  Curr diff 122.86% Last Div Inc ---> $0.22 $0.24 9.1% 20.86% <-IRR #YR-> 5 Dividends
-$0.14 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.98
-$0.38 $0.00 $0.00 $0.00 $0.00 $0.98
Historical Dividends Historical High Div 3.75% Low Div 0.37% Ave Div 2.06% Med Div 1.48% Close Div 1.30% Historical Dividends
High/Ave/Median Values Curr diff Cheap 5.57%     969.97% Cheap 92.18% Cheap 167.49% Cheap 203.63% High/Ave/Median 
Future Dividend Yield Div Yd 7.96% earning in 5 Years at IRR of 15.00% Div Inc. 101.14% Future Dividend Yield
Future Dividend Yield Div Yd 16.02% earning in 10.00 Years at IRR of 15.00% Div Inc. 304.56% Future Dividend Yield
Future Dividend Yield Div Yd 32.21% earning in 15.00 Years at IRR of 15.00% Div Inc. 713.71% Future Dividend Yield
Yield if held 5 yrs 7.31% 6.88% 6.80% 4.21% 2.30% 1.85% 2.21% 2.41% 3.83% 4.78% 3.87% 3.90% 4.11% 3.07% 2.23% 3.85% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 31.75% 29.55% 28.39% 19.36% 13.90% 9.10% 5.56% 4.94% 5.70% 5.58% 7.38% 7.10% 13.90% <-Median-> 9 Paid Median Price
Yield if held 15 yrs 68.57% 71.34% 75.70% 49.94% 32.12% 17.52% 8.26% 69.95% <-Median-> 4 Paid Median Price
Yield if held 20 yrs 132.06% 105.99% #NUM! <-Median-> 0 Paid Median Price
Cost covered if held 5 years 19.78% 17.32% 16.37% 12.64% 7.79% 6.88% 8.55% 9.12% 14.11% 16.38% 12.99% 14.14% 16.34% 13.70% 10.66% 12.81% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 110.00% 116.69% 125.16% 92.23% 68.88% 46.17% 26.85% 23.44% 29.21% 31.31% 47.02% 50.36% 68.88% <-Median-> 9 Paid Median Price
Cost covered if held 15 years 362.70% 361.27% 378.92% 273.12% 196.76% 124.35% 66.42% 361.99% <-Median-> 4 Paid Median Price
Cost covered if held 20 years 951.90% 868.79% #NUM! <-Median-> 0 Paid Median Price
Graham No. $7.89 $9.43 $12.12 $14.88 $19.92 $25.03 $26.22 $31.68 $37.36 $45.49 $46.17 $45.79 $46.11 $47.67 $50.03 385.67% <-Total Growth 10 Graham Price
Price/GP Ratio Med 2.26 1.82 1.54 0.95 0.74 0.91 0.96 0.80 0.91 1.03 0.81 0.69 0.66 0.91 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 2.55 2.21 1.73 1.37 1.08 1.04 1.13 0.94 1.15 1.23 1.05 0.86 0.69 1.11 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 1.96 1.43 1.35 0.53 0.39 0.78 0.78 0.66 0.67 0.83 0.56 0.51 0.63 0.66 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 2.13 1.82 1.73 0.67 1.05 1.03 0.94 0.93 1.08 1.05 0.58 0.68 0.57 0.55 0.53 0.99 <-Median-> 10 Price/GP Ratio
Prem/Disc Close 113.41% 82.44% 72.89% -33.45% 5.03% 3.44% -6.35% -6.76% 8.31% 5.50% -41.70% -31.55% -43.03% -44.89% -47.49% -1.46% <-Median-> 10 Graham Price
Pre Split '14 $33.68 $34.40 $41.90 $19.80 $41.85 $51.79 $49.10 $59.07 $80.93
Price Close $16.84 $17.20 $20.95 $9.90 $20.93 $25.90 $24.55 $29.54 $40.47 $47.99 $26.92 $31.34 $26.27 $26.27 $26.27 82.21% <-Total Growth 10 Stock Price
Increase 5.28% 2.14% 21.80% -52.74% 111.36% 23.75% -5.19% 20.31% 37.01% 18.60% -43.90% 16.42% -16.18% 0.00% 0.00% 6.18% <-IRR #YR-> 10 Stock Price
P/E 19.58 17.64 16.18 6.33 10.08 9.96 8.99 9.26 11.06 10.78 6.58 8.45 6.47 6.05 5.50 5.00% <-IRR #YR-> 5 Stock Price
Trailing P/E 26.73 20.00 21.49 7.64 13.37 12.48 9.44 10.82 12.68 13.11 6.05 7.66 7.08 6.47 6.05 8.22% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D.  per yr 2.04% 2.56% % Tot Ret 24.81% 33.84% Price Inc 18.60% P/E:  9.61 9.26 7.56% <-IRR #YR-> 5 Price & Dividend
-$17.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.34
-$24.55 $0.00 $0.00 $0.00 $0.00 $31.34
-$17.20 $0.22 $0.25 $0.29 $0.33 $0.38 $0.45 $0.54 $0.70 $0.88 $32.32
-$24.55 $0.45 $0.54 $0.70 $0.88 $32.32
Price H/L Median $17.82 $17.19 $18.65 $14.10 $14.66 $22.72 $25.10 $25.33 $33.88 $46.72 $37.24 $31.38 $30.56 82.57% <-Total Growth 10 Stock Price
Increase 41.53% -3.52% 8.51% -24.40% 3.94% 55.02% 10.48% 0.94% 33.73% 37.91% -20.29% -15.74% -2.61% 6.20% <-IRR #YR-> 10 Stock Price
P/E 20.72 17.63 14.40 9.01 7.06 8.74 9.19 7.94 9.26 10.50 9.11 8.46 7.53 4.57% <-IRR #YR-> 5 Stock Price
Trailing P/E 28.28 19.99 19.13 10.89 9.36 10.95 9.65 9.28 10.62 12.77 8.37 7.67 8.24 8.24% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Average 36.43 26.92 22.26 13.24 10.82 13.35 12.22 10.42 11.88 14.05 10.28 8.21 7.65 7.10% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 60.91 44.38 36.48 21.43 17.19 20.74 18.65 15.49 17.30 19.97 13.98 10.69 9.51 9.11 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.04% 2.53% % Tot Ret 24.74% 35.62% Price Inc 0.94% P/E:  9.06 9.11 Count 19 Years of data
-$17.19 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $31.38
-$25.10 $0.00 $0.00 $0.00 $0.00 $31.38
-$17.19 $0.22 $0.25 $0.29 $0.33 $0.38 $0.45 $0.54 $0.70 $0.88 $32.36
-$25.10 $0.45 $0.54 $0.70 $0.88 $32.36
High Months Aug Feb Oct May Nov Dec Mar Dec Nov Aug Apr Apr Jan
Pre Split '14 $40.26 $41.75 $42.00 $40.75 $42.92 $51.87 $59.41 $59.27 $85.78
Price High $20.13 $20.88 $21.00 $20.38 $21.46 $25.94 $29.71 $29.64 $42.89 $55.75 $48.65 $39.60 $31.85 89.70% <-Total Growth 10 Stock Price
Increase 24.45% 3.70% 0.60% -2.98% 5.33% 20.85% 14.54% -0.24% 44.73% 29.98% -12.74% -18.60% -19.57% 6.61% <-IRR #YR-> 10 Stock Price
P/E 23.41 21.41 16.22 13.02 10.34 9.98 10.88 9.29 11.72 12.53 11.89 10.67 7.84 5.92% <-IRR #YR-> 5 Stock Price
Trailing P/E 31.95 24.27 21.54 15.73 13.71 12.50 11.43 10.86 13.45 15.23 10.93 9.68 8.58 11.72 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc -0.24% P/E:  11.30 11.72 19.33 P/E Ratio Historical High
-$20.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $39.60
-$29.71 $0.00 $0.00 $0.00 $0.00 $39.60
Low Mths Jan Nov Jan Nov Feb Jan Oct Jun May Feb Aug Jan Feb
Price Low $15.50 $13.50 $16.30 $7.83 $7.85 $19.50 $20.49 $21.03 $24.87 $37.69 $25.83 $23.16 $29.27 71.56% <-Total Growth 10 Stock Price
Increase 72.22% -12.90% 20.74% -51.99% 0.32% 148.41% 5.08% 2.64% 18.24% 51.58% -31.47% -10.34% 26.38% 5.55% <-IRR #YR-> 10 Stock Price
P/E 18.02 13.85 12.59 5.00 3.78 7.50 7.51 6.59 6.79 8.47 6.32 6.24 7.21 2.48% <-IRR #YR-> 5 Stock Price
Trailing P/E 24.60 15.70 16.72 6.04 5.02 9.40 7.88 7.70 7.79 10.30 5.80 5.66 7.89 6.79 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 2.64% P/E:  6.69 6.59 5.64 P/E Ratio Historical Low
-$13.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.16
Deposit Debt $15,666 $15,886 Deposits Debt
Change 1.40% Change
Debt/Market Cap Ratio 8.32 7.87 8.09 <-Median-> 2 Debt/Market Cap Ratio
Goodwill & Intangibles $79.67 $82.10 $89.16 $113.14 $128.35 $121.76 Intangibles Goodwill
Change 3.05% 8.60% 26.90% 13.44% -5.14% Change
Intangible/Market Cap Ratio 0.05 0.04 0.03 0.03 0.07 0.06 0.04 <-Median-> 6 Intangible/Market Cap Ratio
Market Cap $1,146 $1,175 $1,447 $682 $1,453 $1,794 $1,700 $2,046 $2,812 $3,364 $1,884 $2,018 $1,825 $1,825 $1,825 71.69% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 70.900 68.190 69.714 69.338 69.590 69.552 69.640 70.046 70.046 69.857 69.857 66.668 -2.23% <-Total Growth 10 Average
Change 1.19% -3.82% 2.23% -0.54% 0.36% -0.05% 0.13% 0.58% 0.00% -0.27% 0.00% -4.57% 0.00% <-Median-> 10 Change
Average # of Shares in Million 67.720 68.260 68.900 69.020 68.900 69.394 69.360 69.340 69.340 70.432 70.432 66.601 -2.43% <-Total Growth 10 Average
Change 0.71% 0.80% 0.94% 0.17% -0.17% 0.72% -0.05% -0.03% 0.00% 1.57% 0.00% -5.44% 0.00% <-Median-> 10 Change
Difference 0.4% 0.1% 0.2% -0.2% 0.8% -0.1% -0.2% -0.1% 0.2% -0.5% -0.6% -3.3% -0.15% <-Median-> 10 Difference
# of Share in Millions 68.024 68.332 69.065 68.867 69.426 69.292 69.250 69.260 69.488 70.096 69.978 64.388 69.488 69.488 69.488 -0.59% <-IRR #YR-> 10 Shares
Change 0.70% 0.45% 1.07% -0.29% 0.81% -0.19% -0.06% 0.01% 0.33% 0.87% -0.17% -7.99% 7.92% 0.00% 0.00% -1.45% <-IRR #YR-> 5 Shares
CF fr Op $Millon $64.8 $68.9 $113.8 $114.9 $109.6 $164.8 $36.8 $340.1 $514.8 -$139.4 $704.6 $560.8 $0.0 714.02% <-Total Growth 10 Cash Flow
Increase -12.26% 6.25% 65.13% 1.00% -4.66% 50.40% -77.66% 823.66% 51.38% -127.08% 605.45% -20.40% -100.00% SO, Buy Backs
5 year Running Average $52.1 $60.1 $75.3 $87.3 $94.4 $114.4 $108.0 $153.2 $233.2 $183.4 $291.4 $396.2 $328.2 559.17% <-Total Growth 10 CF 5 Yr Running
CFPS $0.95 $1.01 $1.65 $1.67 $1.58 $2.38 $0.53 $4.91 $7.41 -$1.99 $10.07 $8.71 $0.00 763.88% <-Total Growth 10 Cash Flow per Share
Increase -12.86% 5.77% 63.38% 1.29% -5.43% 50.70% -77.64% 823.53% 50.89% -126.84% 606.30% -13.49% -100.00% 23.33% <-IRR #YR-> 10 Cash Flow 714.02%
5 year Running Average $0.76 $0.89 $1.11 $1.27 $1.37 $1.66 $1.56 $2.21 $3.36 $2.65 $4.19 $5.82 $4.84 72.41% <-IRR #YR-> 5 Cash Flow 1423.36%
P/CF on Med Price 18.69 17.05 11.32 8.45 9.29 9.55 47.21 5.16 4.57 -23.49 3.70 3.60 #DIV/0! 24.06% <-IRR #YR-> 10 Cash Flow per Share 763.88%
P/CF on Closing Price 17.67 17.06 12.72 5.93 13.26 10.89 46.18 6.02 5.46 -24.13 2.67 3.60 #DIV/0! 74.94% <-IRR #YR-> 5 Cash Flow per Share 1538.40%
#DIV/0! Diff M/C 20.68% <-IRR #YR-> 10 CFPS 5 yr Running 555.34%
Excl.Working Capital CF -$15.5 -$6.4 -$19.2 -$21.4 $19.4 -$2.7 -$21.6 $401.75 -$287.8 $383.7 -$409.2 -$256.0 $0.0 30.12% <-IRR #YR-> 5 CFPS 5 yr Running 273.02%
CF fr Op $M WC $49.4 $62.5 $94.6 $93.5 $129.0 $162.1 $15.2 $741.8 $227.0 $244.3 $295.4 $304.8 $0.0 387.61% <-Total Growth 10 Cash Flow less WC
Increase 4.82% 26.59% 51.26% -1.12% 37.93% 25.70% -90.61% 4775.16% -69.40% 7.62% 20.92% 3.21% -100.00% 17.17% <-IRR #YR-> 10 Cash Flow less WC 387.61%
5 year Running Average $36.4 $44.5 $58.5 $69.4 $85.8 $108.3 $98.9 $228.3 $255.0 $278.1 $304.7 $362.6 $214.3 82.12% <-IRR #YR-> 5 Cash Flow less WC 1903.43%
CFPS Excl. WC $0.73 $0.91 $1.37 $1.36 $1.86 $2.34 $0.22 $10.71 $3.27 $3.48 $4.22 $4.73 $0.00 23.34% <-IRR #YR-> 10 CF less WC 5 Yr Run 715.07%
Increase 4.10% 26.02% 49.65% -0.84% 36.82% 25.95% -90.61% 4774.46% -69.50% 6.68% 21.13% 12.17% -100.00% 29.68% <-IRR #YR-> 5 CF less WC 5 Yr Run 266.78%
5 year Running Average $0.53 $0.66 $0.86 $1.01 $1.25 $1.57 $1.43 $3.30 $3.68 $4.00 $4.38 $5.28 $3.14 17.87% <-IRR #YR-> 10 CFPS - Less WC 417.47%
P/CF on Med Price 24.54 18.79 13.62 10.39 7.89 9.71 114.22 2.37 10.37 13.41 8.82 6.63 #DIV/0! 84.79% <-IRR #YR-> 5 CFPS - Less WC 2054.71%
P/CF on Closing Price 23.20 18.80 15.30 7.29 11.26 11.07 111.73 2.76 12.39 13.77 6.38 6.62 #DIV/0! 23.18% <-IRR #YR-> 10 CFPS 5 yr Running 704.07%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 6.80 5 yr  3.70 P/CF Med 10 yr 10.04 5 yr  8.82 #DIV/0! Diff M/C 29.89% <-IRR #YR-> 5 CFPS 5 yr Running 269.78%
-$68.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $560.8 Cash Flow
-$36.8 $0.0 $0.0 $0.0 $0.0 $560.8 Cash Flow
-$1.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.71 Cash Flow per Share
-$0.53 $0.00 $0.00 $0.00 $0.00 $8.71 Cash Flow per Share
-$0.89 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.82 CFPS 5 yr Running
-$1.56 $0.00 $0.00 $0.00 $0.00 $5.82 CFPS 5 yr Running
-$62.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $304.8 Cash Flow less WC
-$15.2 $0.0 $0.0 $0.0 $0.0 $304.8 Cash Flow less WC
-$44.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $362.6 CF less WC 5 Yr Run
-$98.9 $0.0 $0.0 $0.0 $0.0 $362.6 CF less WC 5 Yr Run
OPM 26.7% 23.6% 30.8% 25.3% 22.4% 30.9% 8.0% 56.7% 71.1% -15.9% 79.0% 63.3% 168.54% <-Total Growth 10 OPM
Increase -32.62% -11.63% 30.85% -18.06% -11.38% 37.80% -74.07% 608.51% 25.46% -122.36% -596.70% -19.87% Should increase  or be stable.
Diff from Ave -13.5% -23.6% 0.0% -18.1% -27.4% 0.0% -74.1% 83.8% 130.5% -151.6% 156.1% 105.2% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 30.85% 5 Yrs 63.30% should be  zero, it is a   check on calculations
Current Assets $162.58 $379.64 $582.28 $938.32 $872.81 $722.41 $363.34 $791.43 $425.88 $1,213.38 $1,265.71 Liquidity ratio of 1.5 and up, best
Current Liabilities $118.36 $190.77 $222.30 $266.92 $310.72 $146.73 $170.50 $173.56 $188.62 $249.71 $315.56 3.16 <-Median-> 10 Ratio
Liquidity 1.37 1.99 2.62 3.52 2.81 4.92 2.13 4.56 2.26 4.86 4.01 4.01 <-Median-> 5 Ratio
Liq. with CF aft div 1.88 2.51 3.06 3.85 3.27 5.00 3.94 7.31 1.79 7.43 5.59 5.59 <-Median-> 5 Ratio
Liq. CF re  Inv+Div  0.30 0.45 0.84 0.79 1.51 1.52 0.96 5.56 0.99 7.43 4.32 4.32 <-Median-> 5 Ratio
CA: Cash and Accrued Interest Receivable (Other Assets)
CL:Income Taxes Payable, Accured interest Payble and Accounts Payable.
Assets $3,285 $3,902 $4,973 $5,810 $7,361 $7,712 $17,696 $18,800 $20,076 $20,083 $20,512 $20,529 Debt Ratio of 1.5 and up, best
Liabilities $3,066 $3,625 $4,625 $5,377 $6,771 $6,970 $16,922 $17,832 $18,898 $18,634 $18,891 $18,912 1.08 <-Median-> 10 Ratio
Debt Ratio 1.07 1.08 1.08 1.08 1.09 1.11 1.05 1.05 1.06 1.08 1.09 1.09 1.08 <-Median-> 5 Ratio
Book Value $218.89 $276.87 $348.04 $432.75 $590.29 $742.28 $774.79 $968.21 $1,177.70 $1,448.63 $1,621.11 $1,617.19 $1,617.19 $1,617.19 $1,617.19 484.11% <-Total Growth 10 Book Value
Book Value per Share $3.22 $4.05 $5.04 $6.28 $8.50 $10.71 $11.19 $13.98 $16.95 $20.67 $23.17 $25.12 $23.27 $23.27 $23.27 519.89% <-Total Growth 10 Book Value
Change 34.01% 25.92% 24.37% 24.70% 35.31% 25.99% 4.44% 24.95% 21.24% 21.94% 12.09% 8.42% -7.34% 0.00% 0.00% -45.20% Current/10 Yr Med Book Value per Share
P/B Ratio (Median) 5.54 4.24 3.70 2.24 1.72 2.12 2.24 1.81 2.00 2.26 1.61 1.25 2.12 P/BV Ratio Historical Median
P/B Ratio (Close) 5.23 4.25 4.16 1.58 2.46 2.42 2.19 2.11 2.39 2.32 1.16 1.25 1.13 1.13 1.13 20.01% <-IRR #YR-> 10 Book Value per Share
Change -21.44% -18.89% -2.07% -62.10% 56.21% -1.78% -9.23% -3.72% 13.01% -2.74% -49.96% 7.38% -9.54% 0.00% 0.00% 17.55% <-IRR #YR-> 5 Book Value per Share
Leverage (A/BK) 15.01 14.09 14.29 13.43 12.47 10.39 22.84 19.42 17.05 13.86 12.65 12.69 13.64 <-Median-> 10 A/BV
Debt/Equity Ratio 14.01 13.09 13.29 12.43 11.47 9.39 21.84 18.42 16.05 12.86 11.65 11.69 12.64 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 2.06 5 yr Med 1.81 -45.20% Diff M/C
-$4.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.12
-$11.19 $0.00 $0.00 $0.00 $0.00 $25.12
Comprehensive Income $67.19 $84.57 $103.93 $176.81 $178.41 $174.98 $227.43 $241.81 $313.05 $240.35 $257.88 283.83% <-Total Growth 10 Comprehensive Income
Increase 25.88% 22.89% 70.13% 0.90% -1.92% 29.97% 6.32% 29.46% -23.22% 7.29% 7.29% <-Median-> 5 Comprehensive Income
5 Yr Running Average $122.18 $143.74 $172.31 $199.89 $227.13 $239.52 $256.10 14.40% <-IRR #YR-> 10 Comprehensive Income 283.83%
ROE 24.3% 24.3% 24.0% 30.0% 24.0% 22.6% 23.5% 20.5% 21.6% 14.8% 15.9% 8.06% <-IRR #YR-> 5 Comprehensive Income 47.37%
5Yr Median 24.3% 24.0% 24.0% 23.5% 22.6% 21.6% 20.5% 13.13% <-IRR #YR-> 6 5 Yr Running Average #DIV/0!
% Difference from NI 0.0% -6.3% -4.4% 22.4% -1.4% -7.9% 2.5% -5.7% 0.0% -16.3% 4.2% 12.24% <-IRR #YR-> 5 5 Yr Running Average 78.17%
Median Values Diff 5, 10 yr -2.9% 0.0% 20.5% <-Median-> 5 Return on Equity
-$67.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $257.9
-$175.0 $0.0 $0.0 $0.0 $0.0 $257.9
-$122.2 $0.0 $0.0 $0.0 $0.0 $0.0 $256.1
-$143.7 $0.0 $0.0 $0.0 $0.0 $256.1
Current Liability Coverage Ratio 0.53 0.50 0.42 0.48 0.52 0.10 4.35 1.31 1.29 1.18 0.97   CFO / Current Liabilities
5 year Median 0.50 0.48 0.48 0.52 1.29 1.29 1.29 74.4% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 1.50% 1.60% 1.90% 1.61% 1.75% 2.10% 0.09% 3.95% 1.13% 1.22% 1.44% 1.48% CFO / Total Assets
5 year Median 1.83% 1.74% 1.83% 1.61% 1.61% 1.75% 1.75% 1.75% 1.75% 1.22% 1.22% 1.44% 1.5% <-Median-> 10 Return on Assets 
Return on Assets ROA 1.9% 1.7% 1.8% 1.9% 2.0% 2.3% 1.1% 1.2% 1.3% 1.6% 1.4% 1.2% Net  Income/Assets Return on Assets
5Yr Median 1.6% 1.7% 1.7% 1.8% 1.9% 1.9% 1.9% 1.9% 1.3% 1.3% 1.3% 1.3% 1.5% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 27.8% 24.3% 25.9% 25.1% 24.5% 24.4% 24.5% 22.9% 21.8% 21.6% 17.7% 15.3% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 25.4% 25.5% 25.9% 25.8% 25.3% 24.7% 24.7% 24.1% 23.4% 22.7% 21.2% 19.4% 23.7% <-Median-> 10 Return on Equity
Net Income $60.86 $67.19 $90.24 $108.69 $144.49 $180.94 $190.08 $221.98 $256.54 $313.17 $287.29 $247.40 $259 $271 268.23% <-Total Growth 10 Net Income
Increase 36.61% 10.39% 34.32% 20.44% 32.94% 25.23% 5.05% 16.78% 15.57% 22.07% -8.27% -13.88% 4.69% 4.63% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $34.1 $44.5 $58.5 $74.3 $94.3 $118.3 $142.9 $169.2 $198.8 $232.5 $253.8 $265.3 $272.7 $275.6 13.92% <-IRR #YR-> 10 Net Income 268.23%
Operating Cash Flow $64.85 $68.90 $113.77 $114.91 $109.55 $164.77 $36.82 $340.06 $514.78 -$139.40 $704.58 $560.84 5.41% <-IRR #YR-> 5 Net Income 30.15%
Investment Cash Flow -$573.57 -$619.97 -$860.69 -$583.57 -$1,039.4 -$362.0 -$336.4 -$532.9 -$54.6 -$193.3 $152.6 -$92.4 19.53% <-IRR #YR-> 10 5 Yr Running Ave. 495.59%
Total Accruals $569.59 $618.25 $837.16 $577.34 $1,074.4 $378.2 $489.7 $414.8 -$203.6 $645.9 -$569.9 -$221.1 13.17% <-IRR #YR-> 5 5 Yr Running Ave. 85.65%
Total Assets $3,284.8 $3,902.3 $4,973.3 $5,809.7 $7,360.8 $7,712.2 $17,696.5 $18,800.1 $20,075.9 $20,082.7 $20,512.0 $20,528.8 Balance Sheet Assets
Accruals Ratio 17.34% 15.84% 16.83% 9.94% 14.60% 4.90% 2.77% 2.21% -1.01% 3.22% -2.78% -1.08% -1.01% <-Median-> 5 Ratio
EPS/CF Ratio 1.18 1.07 0.95 1.15 1.12 1.11 12.42 0.30 1.12 1.28 0.97 0.78 1.11 <-Median-> 10 EPS/CF Ratio
-$67 $0 $0 $0 $0 $0 $0 $0 $0 $0 $247
-$190 $0 $0 $0 $0 $247
-$45 $0 $0 $0 $0 $0 $0 $0 $0 $0 $265
-$143 $0 $0 $0 $0 $265
Change in Close 5.28% 2.14% 21.80% -52.74% 111.36% 23.75% -5.19% 20.31% 37.01% 18.60% -43.90% 16.42% -16.18% 0.00% 0.00% Count 20 Years of data
up/down down down down down down down Count 13 65.00%
Meet Prediction? Yes % right Count 1 7.69%
Financial Cash Flow $629.37 $523.20 $957.72 $668.74 $1,287.64 $85.75 $118.56 -$33.68 -$33.56 -$39.72 -$68.08 -$412.92 C F Statement  Financial Cash Flow
Total Accruals -$59.78 $95.06 -$120.56 -$91.40 -$213.25 $292.44 $371.10 $448.50 -$170.06 $685.60 -$501.82 $191.85 Accruals
Accruals Ratio -1.82% 2.44% -2.42% -1.57% -2.90% 3.79% 2.10% 2.39% -0.85% 3.41% -2.45% 0.93% 0.93% <-Median-> 5 Ratio
Cash $143.53 $354.34 $554.42 $912.17 $754.57 $665.81 $439.29 $728.47 $360.75 $1,149.85 $1,205.39 Cash
Cash per Share $2.10 $5.13 $8.05 $13.14 $10.89 $9.61 $6.34 $10.48 $5.15 $16.43 $18.72 $10.48 <-Median-> 5 Cash per Share
Percentage of Stock Price 12.21% 24.49% 81.32% 62.79% 42.05% 39.16% 21.47% 25.91% 10.72% 61.04% 59.73% 25.91% <-Median-> 5 % of Stock Price
Notes:
February 12, 2017.  Last estimates were for $539M, $572M and $705M for Revenue, $4.36, $4.77 and $4.80 for EPS, 
$4.43 for 2016 for CFPS and $350M and $389M for 2016 and 2017 for Net Income.
February 27, 2016.  Last estimates were for 2015, 2016 and 2017 of $490M, $556M and $601M for Revenue, $4.43, $4.99 and $5.50 for EPS, 
$4.43 and $4.99 for CFPS for 2015 and 2016 and $312M, $350M and $389M for Net Income
February 28, 2015.  Last estimates were for 2014 and 2015 of $476M and $531M for Revenue, $8.39 and $9.38 for EPS, and $8.29 and $9.47 for CFPS.
February 13, 2014.  Last Estimates were for 2013 and 2014 of $430M and $490M for Revenue, $7.28 and $8.22 for EPS.
June 16, 2013.  Last estimates were for 2011 and 2013 of $364.1M and $380.1M for Revenue and $5.51, $6.35 (and $7.22) for EPS.
The change to IFRS has enhanced the revenue of this company.
Jan 22, 2012.  Last estimates I got were for 2010 and 2011 at $4.90 and $5.40 for EPS.
Nov 11, 2010. When I last looked I got 2009 and 2010 earnings of $3.85 and $4.36.
AR 2007.  I notice that a number of previous figures, like income and dividends were changed from 2006 report to the 2007 report.  They only say that that changed to the new accounting standards issued 
by the Canadian Institute of Chartered Accountants of of 1 January 2007.  This does not explain changes in past dividend payments.  I did not change my spreadsheet to match
the new figures.
Sector:
Bank, Financial Services
What should this stock accomplish?
This stock should provide low to moderate dividends with moderate at moderate to good growth.
Because it is in altrnative banking, you should expect more volitility than other banks.
Would I buy this company and Why.
I would consider this investment, especially at a cheap price.
Dividends
Dividends are paid in cycle 3, which is March, June, September and December.   Dividends are declared for shareholders of one month and paid in the following month.
For example, the dividend declared on February 12, 2014 is for shareholders of record of February 24, 2014 and is payable on March 1, 2014. 
Dividends were started in 1999.
Misson Statement or closes thing I can find.
What I am looking for is a statement that the company wants to do well by their customers, employees, and community and and thereby earn shareholders a reasonable return.
For customers The highest level of customer service to our clients and business partners
For employees A nimble, entrepreneurial culture with our enthusiasm, teamwork and desire for continuous improvement
For community Community and environmental improvement through fundraising, community involvement and sustainable environmental initiatives
For investors 
The Company’s mission is to deliver superior shareholder value by focusing on well-defined niches in the Canadian lending
and deposit-taking market place that generate above-average returns, have acceptable residual risk profiles and are not
adequately served by traditional financial institutions, while protecting the depositors and operating within regulatory
guidelines and the Company’s risk appetite.
Why am I following this stock. 
I started reviewing this company in September 2009.  It is a dividend growth company and was coming up on lists of good dividend paying stocks.
It is on some dividend paying companies lists that I look at.
How they make their money.
Home Capital Group Inc. operates through one subsidiary, Home Trust Company, to provide mortgage lending, deposit, retail credit and credit card issuing services.  They have subprime mortgages.
Its stock is widely held.
http://donvillekent.com/uploads/ROEReporterVolume22-January%202013.pdf 
Home Capital Group (HCG) – Toronto based Home Capital Group is the largest independent Mortgage and Trust Company in Canada. The Company has been run by that same entrepreneur (Gerry Soloway) since the 1980’s and
he has positioned the Company in a manner that allows it to grow while mitigating the risk of a possible real estate downturn. This risk mitigating strategy centers on one key concept and that is “low ratio lending”. Home
Capital typically only lends the first 70% of a home’s value. Therefore, if a housing correction were to ensue, the downside risk to Home Capital would be small because the first loss would be absorbed by other lenders or the home
owner. Home Capital’s ROE has stayed above 20% for nearly two decades and we expect that level of performance to continue in 2013. Home Capital represents 10.6% of the Capital Ideas Fund.
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield 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 Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Jan 1 2012 Jan 16 2013 Feb 14 2014 Mar 01 2015 Feb 27 2016 Feb 12 2017
Reid, Martin K. 0.045 0.06%
CEO - Shares - Amount $1.170
Options - percentage 0.237 0.34%
Options - amount $6.235
Morton, Robert 0.000 0.00% 0.000 0.00% 0.003 0.00%
CFO - Shares - Amount $0.007 $0.008 $0.071
Options - percentage 0.010 0.01% 0.027 0.04% 0.027 0.04%
Options - amount $0.269 $0.857 $0.722
Ahlvik, Christer 0.009 0.01% 0.009 0.01% 0.009 0.01% 0.009 0.01% 0.011 0.02%
Officer - Shares - Amount $0.348 $0.418 $0.238 $0.277 $0.282
Options - percentage 0.054 0.08% 0.048 0.07% 0.017 0.02% 0.027 0.04% 0.027 0.04%
Options - amount $2.185 $2.323 $0.469 $0.846 $0.697
Baillie, James C. 0.011 0.02% 0.010 0.01% 0.016 0.02%
Director - Shares - Amount $0.437 $0.457 $0.438
Options - percentage 0.054 0.08% 0.000 0.00% 0.000 0.00%
Options - amount $2.185 $0.000 $0.000
Blowes, Robert 0.000 0.00% 0.003 0.00% 0.007 0.01% was CFO, now director
Director - Shares - Amount $0.000 $0.162 $0.184
Options - percentage 0.051 0.07% 0.063 0.09% 0.063 0.09%
Options - amount $2.070 $3.045 $1.654
Marsh, John M. 1.947 2.80% 2.087 2.98% 2.018 3.13% 1.843 2.65%
Director - Shares - Amount $78.793 $56.185 $63.247 $48.418
Options - percentage 0.006 0.01% 0.086 0.12% 0.010 0.02% 0.012 0.02%
Options - amount $0.263 $2.322 $0.325 $0.316
Soloway, Gerald M. 3.879 5.60% 3.381 4.87% 3.381 4.82% 3.569 5.10% 3.569 5.54% 3.575 5.14% was CEO, now Director
Director - Shares - Amount $114.552 $136.819 $162.262 $96.087 $111.864 $93.915
Options - percentage 3.381 4.87% 0.228 0.33% 0.000 0.00% 0.276 0.43% 0.260 0.37%
Options - amount $136.819 $10.953 $0.000 $8.636 $6.831
Smith, Kevin 0.008 0.01% 0.016 0.02% 0.016 0.02% 0.016 0.02% Press release Feb 2016
Chairman - Shares - Amt $0.384 $0.431 $0.501 $0.420 Says he is chairman
Options - percentage 0.022 0.03% -0.026 -0.04% 0.036 0.06% 0.046 0.07% from 2011
Options - amount $1.067 -$0.707 $1.130 $1.221
Increase in O/S Shares 0.306 0.44% 0.636 0.91% 0.227 0.32% 0.071 0.11%
due to SO 2013 $12.382 $30.522 $6.111 $2.225
Book Value $8.400 $14.488 $6.002 $1.984
Insider Buying -$0.148 -$0.168 -$0.071
Insider Selling $23.759 $2.923 $6.694
Net Insider Selling $23.611 $2.755 $6.622
% of Market Cap 0.70% 0.14% 0.36%
Directors 9 9 10 10 12
Women 2 22% 1 11% 3 30% 3 30% 3 25%
Minorities 0 0% 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 98 48.42% 73 30.08% 86 29.36% 93 36.70% 93 61.68%
Total Shares Held 178.880 258.27% 33.529 48.25% 20.899 29.82% 20.581 29.41% 25.684 39.89% 39.714 57.15%
Increase/Decrease 0.252 0.14% 0.835 2.55% -1.876 -8.24% 0.260 1.28% -1.831 -6.65% 6.420 19.28%
Starting No. of Shares 178.629 32.694 22.775 20.322 27.515 33.294
Copyright © 2008 Website of SPBrunner. All rights reserved.