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/ 12/31/16
Exco Technologies Ltd TSX: XTC OTC: EXCOF http://www.excocorp.com/ Fiscal Yr: Dec 31 Q1 2017
Year 9/30/05 9/30/06 9/30/07 9/30/08 9/30/09 9/30/10 9/30/11 9/30/12 9/30/13 9/30/14 9/30/15 9/30/16 9/30/17 9/30/18 9/30/19 Value Description #Y Item
Accounting Rules GAAP GAAP GAAP GAAP GAAP GAAP IRFS IRFS IRFS IRFS IRFS IRFS IRFS IRFS Accounting Rules
$611.19 <-12 mths 3.77%
Revenue* $215.4 $210.9 $201.8 $201.7 $143.7 $165.5 $199.6 $242.5 $244.6 $368.3 $498.3 $589.0 $621 $651 $651 179.24% <-Total Growth 10 Revenue
Increase -0.32% -2.09% -4.35% -0.04% -28.74% 15.17% 20.60% 21.50% 0.86% 50.55% 35.31% 18.20% 5.43% 4.83% 0.00% 10.81% <-IRR #YR-> 10 Revenue
5 year Running Average $212 $217 $215 $209 $195 $185 $182 $191 $199 $244 $311 $389 $464 $546 $602 24.16% <-IRR #YR-> 5 Revenue
Revenue per Share $5.17 $5.08 $4.86 $4.93 $3.53 $4.05 $4.87 $5.97 $6.01 $8.74 $11.76 $13.84 $14.59 $15.29 $15.29 5.99% <-IRR #YR-> 10 5 yr Running Average
Increase -2.28% -1.85% -4.21% 1.26% -28.25% 14.47% 20.46% 22.51% 0.64% 45.44% 34.61% 17.64% 5.43% 4.83% 0.00% 16.32% <-IRR #YR-> 5 5 yr Running Average
5 year Running Average $5.25 $5.33 $5.22 $5.07 $4.72 $4.49 $4.45 $4.67 $4.89 $5.93 $7.47 $9.26 $10.99 $12.84 $14.15 10.54% <-IRR #YR-> 10 Revenue per Share
P/S (Price/Sales) Med 1.12 0.78 0.90 0.69 0.44 0.42 0.77 0.72 0.97 1.14 1.15 1.06 23.21% <-IRR #YR-> 5 Revenue per Share
P/S (Price/Sales) Close 0.78 0.79 1.03 0.37 0.48 0.85 0.69 0.75 1.08 1.16 1.24 0.87 0.74 0.70 0.70 5.68% <-IRR #YR-> 10 5 yr Running Average
*Revenue in M CDN $ P/S 10 yr 0.86 5 yr 1.08 -14.52% Diff M/C 15.80% <-IRR #YR-> 5 5 yr Running Average
-$210.9 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $589.0
-$199.6 $0.0 $0.0 $0.0 $0.0 $589.0
-$217 $0 $0 $0 $0 $0 $0 $0 $0 $0 $389
-$182 $0 $0 $0 $0 $389
-$5.08 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.84
-$4.87 $0.00 $0.00 $0.00 $0.00 $13.84
-$5.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.26
-$4.45 $0.00 $0.00 $0.00 $0.00 $9.26
$1.10 <-12 mths -0.90%
EPS Basic $0.27 -$0.01 $0.07 -$0.34 -$0.43 $0.25 $0.36 $0.60 $0.58 $0.74 $0.96 $1.12 11300.00% <-Total Growth 10 EPS Basic
EPS Diluted* $0.27 -$0.01 $0.07 -$0.34 -$0.43 $0.25 $0.36 $0.60 $0.58 $0.73 $0.96 $1.11 $1.23 $1.48 $1.49 11200.00% <-Total Growth 10 EPS Diluted
Increase 22.73% -103.70% -800% -585.71% 26.47% -158% 44.00% 66.67% -3.33% 25.86% 31.51% 15.63% 10.81% 20.33% 0.68% #NUM! <-IRR #YR-> 10 Earnings per Share 11200.00%
Earnings Yield 6.7% -0.3% 1.4% -18.9% -25.6% 7.2% 10.8% 13.4% 9.0% 7.2% 6.6% 9.2% 11.4% 13.7% 13.8% 25.26% <-IRR #YR-> 5 Earnings per Share 208.33%
5 year Running Average $0.32 $0.26 $0.19 $0.04 -$0.09 -$0.09 -$0.02 $0.09 $0.27 $0.50 $0.65 $0.80 $0.92 $1.10 $1.25 11.75% <-IRR #YR-> 10 5 yr Running Average 203.82%
10 year Running Average $0.28 $0.26 $0.25 $0.19 $0.11 $0.11 $0.12 $0.14 $0.16 $0.21 $0.28 $0.39 $0.51 $0.69 $0.88 31.05% <-IRR #YR-> 5 5 yr Running Average 4522.22%
* Diluted ESP per share E/P 10 Yrs 7.22% 5Yrs 8.96%
$0.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.11
-$0.36 $0.00 $0.00 $0.00 $0.00 $1.11
-$0.26 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.80
$0.02 $0.00 $0.00 -$0.50 $0.00 $0.80
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
Dividend* $0.05 $0.05 $0.06 $0.07 $0.07 $0.08 $0.11 $0.14 $0.17 $0.20 $0.23 $0.27 $0.31 $0.32 $0.32 440.00% <-Total Growth 10 Dividends
Increase 0.00% 0.00% 20.00% 12.50% 3.70% 10.71% 35.48% 28.57% 27.78% 13.04% 17.95% 17.39% 14.81% 3.23% 0.00% Count 14 Years of data
Dividends 5 Yr Running $0.05 $0.06 $0.06 $0.07 $0.08 $0.09 $0.11 $0.14 $0.17 $0.20 $0.24 $0.27 $0.29 285.58% <-Total Growth 9 Dividends 5 Yr Running
Yield H/L Price 0.86% 1.27% 1.37% 1.99% 4.52% 4.52% 2.80% 3.16% 2.97% 1.95% 1.70% 1.85% 2.80% 2.39% <-Median-> 10 Dividends
Yield on High Price 0.66% 1.11% 1.19% 1.35% 3.11% 4.61% 2.37% 2.55% 2.53% 1.56% 1.28% 1.55% 2.55% 1.97% <-Median-> 10 Dividends
Yield on Low Price 1.25% 1.48% 1.63% 3.75% 8.24% 4.43% 3.43% 4.15% 3.59% 2.62% 2.55% 2.28% 3.11% 3.51% <-Median-> 10 Dividends
Yield on Close Price 1.25% 1.25% 1.20% 3.75% 4.17% 2.25% 3.14% 3.01% 2.67% 1.92% 1.58% 2.23% 2.88% 2.97% 2.97% 2.46% <-Median-> 10 Dividends
Payout Ratio EPS 18.52% -500.00% 85.71% -19.85% -16.28% 31.00% 29.17% 22.50% 29.74% 26.71% 23.96% 24.32% 25.20% 21.62% 21.48% 25.52% <-Median-> 10 DPR EPS
DPR EPS 5 Yr Running 27.08% 132.14% -67.61% -70.65% -422.22% 103.41% 41.18% 27.18% 25.93% 25.19% 25.54% 24.05% 23.13% 26.51% <-Median-> 6 DPR EPS 5 Yr Running
Payout Ratio CFPS 10.86% 9.80% 12.73% 22.49% 18.50% 19.56% 64.76% 17.50% 30.69% 20.36% 23.63% 17.56% 19.25% 18.29% 17.68% 19.96% <-Median-> 10 DPR CF
DPR CF 5 Yr Running 10.08% 11.93% 14.03% 15.81% 22.24% 22.66% 24.67% 24.04% 24.44% 20.87% 20.87% 19.40% 18.88% 21.56% <-Median-> 10 DPR CF 5 Yr Running
Payout Ratio CFPS WC 8.88% 9.80% 14.06% 17.29% 70.74% 17.08% 18.22% 17.30% 21.86% 19.58% 16.52% 16.53% 19.25% 18.29% 17.68% 17.29% <-Median-> 10 DPR CF WC
DPR CF WC 5 Yr Running 8.56% 10.56% 14.95% 17.29% 19.52% 19.78% 20.75% 19.05% 18.47% 17.93% 18.34% 17.95% 17.69% 18.20% <-Median-> 6 DPR CF WC 5 Yr Running
Median Values 5 Yr Med 5 Yr Cl 1.95% 2.23% 5 Yr Med Payout 24.32% 20.36% 17.30% 19.25% 18.29% 17.68% 18.37% <-IRR #YR-> 10 Dividends
* Dividends per share 5 Yr Med and Cur. 51.99% 33.15% Last Div Inc ---> $0.070 $0.080 14.3% 20.79% <-IRR #YR-> 5 Dividends
-$0.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.27
-$0.11 $0.00 $0.00 $0.00 $0.00 $0.27
Historical Dividends Historical High Div 6.33% Low Div 0.66% Ave Div 3.50% Med Div 1.90% Close Div 2.08% Historical Dividends
High/Ave/Median Values Curr diff Exp. -53.06% 350.18% Exp. -14.99% Cheap 56.38% Cheap 43.10% High/Ave/Median
Future Dividend Yield Div Yd 7.39% earning in 5 Years at IRR of 20.0% Div Inc. 148.83% Future Dividend Yield
Future Dividend Yield Div Yd 18.40% earning in 10 Years at IRR of 20.0% Div Inc. 519.17% Future Dividend Yield
Future Dividend Yield Div Yd 45.78% earning in 15 Years at IRR of 20.0% Div Inc. 1440.70% Future Dividend Yield
Yield if held 5 yrs 1.27% 1.54% 1.32% 1.01% 1.06% 1.34% 2.66% 3.09% 5.07% 12.58% 13.41% 7.21% 7.25% 5.50% 3.21% 2.88% <-Median-> 10 Paid Median Price
Yield if held 10 yrs 1.30% 1.71% 1.78% 1.97% 3.23% 2.96% 2.58% 2.97% 3.97% 6.85% 7.10% 9.41% 20.65% 2.77% <-Median-> 10 Paid Median Price
Yield if held 15 yrs 3.62% 2.93% 4.38% 4.95% 5.84% 8.31% 6.79% 4.79% 4.87% 4.66% <-Median-> 6 Paid Median Price
Yield if held 20 yrs 9.31% 6.74% 8.12% 8.13% 9.31% <-Median-> 1 Paid Median Price
Cost covered if held 5 years 3.81% 6.15% 5.70% 4.15% 4.52% 5.60% 9.64% 10.42% 16.47% 44.19% 48.83% 26.77% 27.54% 22.79% 14.54% 10.03% <-Median-> 10 Paid Median Price
Cost covered if held 10 years 5.65% 8.31% 10.10% 12.06% 17.85% 15.67% 12.52% 14.94% 20.04% 35.09% 37.40% 55.44% 137.74% 13.73% <-Median-> 10 Paid Median Price
Cost covered if held 15 years 20.00% 15.54% 22.52% 27.49% 33.33% 48.69% 41.48% 32.34% 37.00% 25.00% <-Median-> 6 Paid Median Price
Cost covered if held 20 years 54.57% 41.14% 56.13% 64.32% 54.57% <-Median-> 1 Paid Median Price
Graham No. $4.75 $2.39 $2.36 $2.25 $2.11 $4.05 $5.09 $6.91 $7.25 $8.89 $11.17 $12.80 $13.48 $14.78 $14.83 435.68% <-Total Growth 10 Graham Price
Price/GP Ratio Med 1.22 1.65 1.85 1.51 0.73 0.42 0.74 0.62 0.80 1.12 1.21 1.14 0.82 0.96 <-Median-> 10 Price/GP Ratio
Price/GP Ratio High 1.60 1.88 2.14 2.22 1.07 0.41 0.87 0.77 0.94 1.41 1.61 1.36 0.90 1.21 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Low 0.84 1.41 1.56 0.80 0.40 0.43 0.60 0.47 0.66 0.84 0.81 0.92 0.74 0.73 <-Median-> 10 Price/GP Ratio
Price/GP Ratio Close 0.84 1.67 2.12 0.80 0.80 0.85 0.66 0.65 0.89 1.14 1.30 0.95 0.80 0.73 0.73 0.87 <-Median-> 10 Price/GP Ratio
Prem/Disc Close -15.61% 67.36% 112.16% -20.04% -20.37% -14.78% -34.40% -35.18% -10.80% 14.19% 30.12% -5.49% -20.09% -27.15% -27.40% -12.79% <-Median-> 10 Graham Price
Month Year Dec-05 Dec-06 Dec-07 Dec-08 Dec-09 Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19
Pre-split '98
Pre-split '03
Price Close $4.35 $3.77 $3.94 $1.13 $2.00 $3.75 $3.25 $6.17 $8.40 $11.79 $16.92 $10.78 $10.77 $10.77 $10.77 185.94% <-Total Growth 10 Stock Price
Increase -42.15% -13.33% 4.51% -71.32% 76.99% 87.50% -13.33% 89.85% 36.14% 40.36% 43.51% -36.29% -0.09% 0.00% 0.00% 14.55% <-IRR #YR-> 10 Stock Price
P/E 16.11 -377.00 56.29 -3.32 -4.65 15.00 9.03 10.28 14.48 16.15 17.63 9.71 8.76 7.28 7.23 35.17% <-IRR #YR-> 5 Stock Price
Trailing P/E 19.77 13.96 -394.00 16.14 -5.88 -8.72 13.00 17.14 14.00 20.33 23.18 11.23 9.70 8.76 7.28 15.83% <-IRR #YR-> 10 Price & Div
Median 10, 5 Yrs D. per yr 1.28% 2.39% % Tot Ret 8.08% 6.37% Price Inc $0.40 P/E: 12.38 14.5 37.56% <-IRR #YR-> 5 Price & Div
-$4.35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $16.92
-$3.75 $0.00 $0.00 $0.00 $0.00 $16.92
-$4.35 $0.05 $0.06 $0.07 $0.07 $0.08 $0.11 $0.14 $0.17 $0.20 $17.15
-$3.75 $0.11 $0.14 $0.17 $0.20 $17.15
Month Year Sep-05 Sep-06 Sep-07 Sep-08 Sep-09 Sep-10 Sep-11 Sep-12 Sep-13 Sep-14 Sep-15 Sep-16 Sep-17 Sep-18 Sep-19
Pre-split '98
Pre-split '03
Price Close $4.01 $4.00 $5.00 $1.80 $1.68 $3.45 $3.34 $4.48 $6.47 $10.15 $14.54 $12.10 $10.77 $10.77 $10.77 202.50% <-Total Growth 10 Stock Price
Increase -45.44% -0.25% 25.00% -64.00% -6.67% 105.36% -3.19% 34.13% 44.42% 56.88% 43.25% -16.78% -10.99% 0.00% 0.00% 11.70% <-IRR #YR-> 10 Stock Price
P/E 14.85 -400.00 71.43 -5.29 -3.91 13.80 9.28 7.47 11.16 13.90 15.15 10.90 8.76 7.28 7.23 29.36% <-IRR #YR-> 5 Stock Price
Trailing P/E 18.23 14.81 -500.00 25.71 -4.94 -8.02 13.36 12.44 10.78 17.50 19.92 12.60 9.70 8.76 7.28 13.56% <-IRR #YR-> 10 Price & Dividend
Median 10, 5 Yrs D. per yr 1.86% 3.53% % Tot Ret 14% 10.75% Price Inc 43.25% P/E: 11.03 11.16 32.90% <-IRR #YR-> 5 Price & Dividend
-$4.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.10
-$3.34 $0.00 $0.00 $0.00 $0.00 $12.10
-$4.00 $0.06 $0.07 $0.07 $0.08 $0.11 $0.14 $0.17 $0.20 $0.23 $12.37
-$3.34 $0.14 $0.17 $0.20 $0.23 $12.37
Price H/L Median $5.80 $3.94 $4.37 $3.40 $1.55 $1.72 $3.75 $4.28 $5.82 $9.98 $13.50 $14.62 $11.07 270.94% <-Total Growth 10 Stock Price
Increase -11.79% -32.07% 10.79% -22.11% -54.41% 10.65% 118.37% 14.15% 36.02% 71.54% 35.29% 8.30% -24.26% 14.01% <-IRR #YR-> 10 Stock Price
P/E 21.48 -394.00 62.36 6.86 10.40 7.13 10.03 13.66 14.06 13.17 9.00 31.30% <-IRR #YR-> 5 Stock Price
Trailing P/E 26.36 14.59 -436.50 48.57 -4.56 -3.99 14.98 11.88 9.69 17.20 18.49 15.22 9.97 15.72% <-IRR #YR-> 10 Price & Dividend
P/E on Running 5 yr Aveage 18.18 15.04 22.73 80.95 -17.61 -18.64 -208.06 48.58 21.38 19.79 20.89 18.36 12.01 34.37% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Aveage 20.90 15.07 17.64 18.28 13.66 15.11 30.70 30.54 37.04 47.96 48.72 37.57 21.92 13.66 P/E Ratio Historical Median
Median 10, 5 Yrs D. per yr 1.71% 3.07% % Tot Ret 10.88% 8.93% Price Inc 35.29% P/E: 11.78 13.17 Count 21 Years of data
-$3.94 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.62
-$3.75 $0.00 $0.00 $0.00 $0.00 $14.62
-$3.94 $0.06 $0.07 $0.07 $0.08 $0.11 $0.14 $0.17 $0.20 $0.23 $14.89
-$3.75 $0.14 $0.17 $0.20 $0.23 $14.89
High Months Jan 05 Dec 05 Sep 07 Oct 07 Oct 08 Oct 09 May 11 Apr 12 Aug 13 Jun 14 Jul 15 Dec 15 Oct 16
Pre-split '98
Pre-split '03
Price High $7.60 $4.50 $5.05 $5.00 $2.25 $1.68 $4.43 $5.30 $6.83 $12.50 $17.97 $17.40 $12.18 286.67% <-Total Growth 10 Stock Price
Increase 2.70% -40.79% 12.22% -0.99% -55.00% -25.33% 163.69% 19.64% 28.87% 83.02% 43.76% -3.17% -30.00% 14.48% <-IRR #YR-> 10 Stock Price
P/E 28.15 -450.00 72.14 6.72 12.31 8.83 11.78 17.12 18.72 15.68 9.90 31.47% <-IRR #YR-> 5 Stock Price
Trailing P/E 34.55 16.67 -505.00 71.43 -6.62 -3.91 17.72 14.72 11.38 21.55 24.62 18.13 10.97 17.12 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 28.87% P/E: 13.99 15.68 27.78 P/E Ratio Historical High
-$4.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.40
-$4.43 $0.00 $0.00 $0.00 $0.00 $17.40
Low Months Aug 05 Jul 06 Dec 06 Sep 08 Apr 09 Oct 09 Aug 11 Jan 12 Oct 12 Oct 13 Oct 14 Sep 16 Dec 16
Price Low $4.00 $3.38 $3.68 $1.80 $0.85 $1.75 $3.06 $3.25 $4.80 $7.45 $9.02 $11.83 $9.96 250.00% <-Total Growth 10 Stock Price
Increase -30.43% -15.50% 8.88% -51.09% -52.78% 106% 74.86% 6.21% 47.69% 55.21% 21.07% 31.15% -15.81% 13.35% <-IRR #YR-> 10 Stock Price
P/E 14.81 -338.00 52.57 7.00 8.50 5.42 8.28 10.21 9.40 10.66 8.10 31.05% <-IRR #YR-> 5 Stock Price
Trailing P/E 18.18 12.52 -368.00 25.71 -2.50 -4.07 12.24 9.03 8.00 12.84 12.36 12.32 8.97 10.21 P/E Ratio Historical Median
Median 10, 5 Yrs Price Inc 31.15% P/E: 8.95 9.40 7.00 P/E Ratio Historical Low
-$3.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.83
Long Term Debt $0.00 $0.00 $0.00 $0.00 $616.50 $0.53 $58.69 Debt
Change -99.91% 11014.96% Change
Debt/Market Cap Ratio 0.00 0.00 0.00 0.00 1.44 0.00 0.11 0.00 <-Median-> 7 Debt/Market Cap Ratio
Goodwill & Intangibles $43.43 $34.77 $33.67 $10.06 $0.00 $0.00 $0.00 $0.00 $1.37 $28.67 $27.62 $109.66 Intangibles Goodwill Goodwill
Change 1997.22% -3.66% 297.01% Change
Intangible/Market Cap Ratio 0.26 0.21 0.16 0.14 0.00 0.00 0.00 0.00 0.01 0.07 0.04 0.21 0.03 <-Median-> 10 Intangible/Market Cap Ratio % of Market C.
Market Cap $167 $166 $207 $74 $68 $141 $137 $182 $263 $428 $616 $515 $458 $458 $458 210.02% <-Total Growth 10 Market Cap
Diluted # of Shares in Million 41.024 41.871 42.615 42.693 Diluted Average
Change 2.06% 1.78% 0.18%
Average # of Sh in Million 41.45 41.59 41.44 41.13 40.69 40.88 40.93 40.734 40.676 41.491 42.285 42.497 # of Sh in M Average
Change 2.47% 0.34% -0.36% -0.75% -1.07% 0.47% 0.12% -0.48% -0.14% 2.00% 1.91% 0.50% Increase
Difference 0.5% -0.1% 0.1% -0.4% -0.1% 0.1% 0.1% -0.3% 0.1% 1.6% 0.2% 0.2% Difference
$60.29 <-12 mths 46.21%
# of Share in M 41.637 41.536 41.478 40.948 40.666 40.913 40.962 40.623 40.715 42.146 42.367 42.568 42.568 42.568 42.568 0.25% <-IRR #YR-> 10 Shares
Change 2.01% -0.24% -0.14% -1.28% -0.69% 0.61% 0.12% -0.83% 0.23% 3.51% 0.52% 0.48% 0.00% 0.00% 0.00% 0.77% <-IRR #YR-> 5 Shares
CF fr Op $Millon $19.2 $21.2 $19.6 $12.3 $15.4 $16.2 $6.6 $31.3 $22.9 $40.4 $41.2 $65.5 $68.5 $74.5 $77.0 209.07% <-Total Growth 10 Cash Flow
Increase -19.52% 10.54% -7.69% -37.15% 25.21% 5.32% -59.02% 371.86% -26.97% 76.43% 2.13% 58.77% 4.68% 8.70% 3.43% SO Buy Backs
5 year Running Average $25.2 $23.5 $21.2 $19.2 $17.5 $16.9 $14.0 $16.4 $18.5 $23.5 $28.5 $40.3 $47.7 $58.0 $65.4 71.23% <-Total Growth 10 CF 5 Yr Running
CFPS $0.46 $0.51 $0.47 $0.30 $0.38 $0.40 $0.16 $0.77 $0.56 $0.96 $0.97 $1.54 $1.61 $1.75 $1.81 201.58% <-Total Growth 10 Cash Flow per Share
Increase -21.11% 10.80% -7.56% -36.33% 26.07% 4.68% -59.07% 375.79% -27.14% 70.44% 1.60% 58.02% 4.68% 8.70% 3.43% 11.95% <-IRR #YR-> 10 Cash Flow 209.07%
5 year Running Average $0.63 $0.58 $0.52 $0.47 $0.42 $0.41 $0.34 $0.40 $0.45 $0.57 $0.69 $0.96 $1.13 $1.37 $1.54 58.04% <-IRR #YR-> 5 Cash Flow 885.85%
P/CF on Med Price 12.60 7.73 9.26 11.33 4.10 4.33 23.10 5.54 10.35 10.41 13.87 9.50 6.88 11.67% <-IRR #YR-> 10 Cash Flow per Share 201.58%
P/CF on Closing Price 8.71 7.84 10.61 6.00 4.44 8.71 20.60 5.81 11.51 10.60 14.94 7.87 6.69 56.83% <-IRR #YR-> 5 Cash Flow per Share 848.64%
-32.60% Diff M/C 5.20% <-IRR #YR-> 10 CFPS 5 yr Running 65.95%
Excl.Working Capital CF $4.3 $0.0 -$1.9 $3.7 -$11.4 $2.4 $17.0 $0.4 $9.2 $1.6 $17.7 $4.1 $0.0 $0.0 $0.0 22.97% <-IRR #YR-> 5 CFPS 5 yr Running 181.14%
CF fr Op $M WC $23.5 $21.2 $17.7 $16.0 $4.0 $18.6 $23.6 $31.7 $32.1 $42.0 $59.0 $69.5 $68.5 $74.5 $77.0 228.23% <-Total Growth 10 Cash Flow less WC
Increase -22.02% -9.67% -16.45% -9.65% -74.83% 361.41% 27.16% 34.28% 1.32% 30.65% 40.53% 17.90% -1.43% 8.70% 3.43% 12.62% <-IRR #YR-> 10 Cash Flow less WC 228.23%
5 year Running Average $29.4 $27.8 $24.9 $21.7 $16.5 $15.5 $16.0 $18.8 $22.0 $29.6 $37.7 $46.9 $54.2 $62.7 $69.7 24.11% <-IRR #YR-> 5 Cash Flow less WC 194.49%
CFPS Excl. WC $0.56 $0.51 $0.43 $0.39 $0.10 $0.45 $0.58 $0.78 $0.79 $1.00 $1.39 $1.63 $1.61 $1.75 $1.81 5.36% <-IRR #YR-> 10 CF less WC 5 Yr Run 68.61%
Increase -23.56% -9.45% -16.34% -8.48% -74.66% 358.62% 27.01% 35.40% 1.09% 26.21% 39.79% 17.34% -1.43% 8.70% 3.43% 24.01% <-IRR #YR-> 5 CF less WC 5 Yr Run 193.28%
5 year Running Average $0.73 $0.68 $0.61 $0.53 $0.40 $0.38 $0.39 $0.46 $0.54 $0.72 $0.91 $1.12 $1.28 $1.48 $1.64 12.34% <-IRR #YR-> 10 CFPS - Less WC 220.28%
P/CF on Med Price 10.30 7.73 10.23 8.71 15.66 3.78 6.50 5.48 7.37 10.02 9.69 8.95 6.88 0.00 0.00 23.16% <-IRR #YR-> 5 CFPS - Less WC 183.38%
P/CF on Closing Price 7.12 7.84 11.72 4.61 16.98 7.60 5.79 5.74 8.20 10.19 10.45 7.41 6.69 6.15 5.95 5.04% <-IRR #YR-> 10 CFPS 5 yr Running 63.48%
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 9.92 5 yr 10.35 P/CF Med 10 yr 8.83 5 yr 8.95 -24.22% Diff M/C 23.49% <-IRR #YR-> 5 CFPS 5 yr Running 187.23%
-$0.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.54 Cash Flow per Share
-$0.16 $0.00 $0.00 $0.00 $0.00 $1.54 Cash Flow per Share
-$0.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.96 CFPS 5 yr Running
-$0.34 $0.00 $0.00 $0.00 $0.00 $0.96 CFPS 5 yr Running
-$21.2 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $69.5 Cash Flow less WC
-$23.6 $0.0 $0.0 $0.0 $0.0 $69.5 Cash Flow less WC
-$27.8 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $46.9 CF less WC 5 Yr Run
-$16.0 $0.0 $0.0 $0.0 $0.0 $46.9 CF less WC 5 Yr Run
-$0.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.63 CFPS - Less WC
-$0.58 $0.00 $0.00 $0.00 $0.00 $1.63 CFPS - Less WC
-$0.68 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.12 5 yr Running Average
-$0.39 $0.00 $0.00 $0.00 $0.00 $1.12 5 yr Running Average
OPM 8.90% 10.04% 9.69% 6.09% 10.71% 9.79% 3.33% 12.92% 9.36% 10.96% 8.28% 11.12% 10.68% <-Total Growth 10 OPM
Increase -19.27% 12.89% -3.49% -37.12% 75.70% -8.55% -66.02% 288.37% -27.60% 17.19% -24.52% 34.32% Should increase or be stable.
Diff from Median -8.7% 3.1% -0.5% -37.4% 9.9% 0.5% -65.8% 32.6% -4.0% 12.5% -15.1% 14.1% 0.00 <-Median-> 10 OPM
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 9.74% 5 Yrs 10.96% should be zero, it is a check on calculations
Current Assets $86.69 $81.00 $74.61 $81.41 $66.76 $81.41 $97.78 $115.07 $117.16 $161.02 $208.91 $226.77 Liquidity ratio of 1.5 and up, best
Current Liabilities $53.99 $42.21 $29.32 $31.34 $20.90 $25.63 $29.57 $30.21 $28.17 $80.45 $91.95 $111.75 2.89 <-Median-> 10 Ratio
Liquidity 1.61 1.92 2.54 2.60 3.19 3.18 3.31 3.81 4.16 2.00 2.27 2.03 2.27 <-Median-> 5 Ratio
Liq. with CF aft div 1.92 2.37 3.13 2.90 3.79 3.69 3.39 4.66 4.72 2.40 2.61 2.51 2.61 <-Median-> 5 Ratio
Liq. CF re Inv+Div 1.52 1.91 2.25 2.30 3.16 3.17 2.65 3.72 2.59 1.57 2.15 1.30 2.15 <-Median-> 5 Ratio
Assets $217.29 $201.39 $184.07 $168.38 $140.31 $148.85 $165.52 $177.64 $195.10 $290.63 $342.82 $452.94 Debt Ratio of 1.5 and up, best
Liabilities $62.52 $50.74 $37.80 $36.62 $25.40 $29.65 $34.42 $33.90 $30.97 $87.89 $97.90 $173.54 4.84 <-Median-> 10 Ratio
Debt Ratio 3.48 3.97 4.87 4.60 5.53 5.02 4.81 5.24 6.30 3.31 3.50 2.61 3.50 <-Median-> 5 Ratio
Book Value $154.77 $150.66 $146.27 $131.76 $114.92 $119.20 $131.10 $143.75 $164.13 $202.75 $244.92 $279.41 $279.41 $279.41 $279.41 85.46% <-Total Growth 10 Book Value
Book Value per Share $3.72 $3.63 $3.53 $3.22 $2.83 $2.91 $3.20 $3.54 $4.03 $4.81 $5.78 $6.56 $6.56 $6.56 $6.56 80.96% <-Total Growth 10 Book Value
Change 3.59% -2.42% -2.78% -8.75% -12.18% 3.10% 9.85% 10.56% 13.93% 19.33% 20.17% 13.54% 0.00% 0.00% 0.00% 34.17% P/B Ratio Current/10 Year Median
P/B Ratio (Median) 1.56 1.09 1.24 1.06 0.55 0.59 1.17 1.21 1.44 2.07 2.33 2.23 1.53 P/B Ratio Historical Median
P/B Ratio (Close) 1.08 1.10 1.42 0.56 0.59 1.18 1.04 1.27 1.60 2.11 2.52 1.84 1.64 1.64 1.64 6.11% <-IRR #YR-> 10 Book Value per Share 80.96%
Change -47.33% 2.23% 28.57% -60.55% 6.28% 99.18% -11.87% 21.32% 26.77% 31.46% 19.21% -26.71% 15.45% <-IRR #YR-> 5 Book Value 105.08%
Leverage (A/BK) 1.40 1.34 1.26 1.28 1.22 1.25 1.26 1.24 1.19 1.43 1.40 1.62 1.26 <-Median-> 10 A/BV
Debt/Equity Ratio 0.40 0.34 0.26 0.28 0.22 0.25 0.26 0.24 0.19 0.43 0.40 0.62 0.26 <-Median-> 10 Debt/Eq Ratio
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.22 5 yr Med 2.07 34.17% Diff M/C 1.40 Historical 21 A/BV
-$3.63 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.56
-$3.20 $0.00 $0.00 $0.00 $0.00 $6.56
$56.42 <-12 mths 11.75%
Comprehensive Income -$2.11 -$2.47 -$10.32 -$13.80 $6.91 $15.88 $20.18 $27.02 $35.58 $50.49 $44.38 2207.22% <-Total Growth 10 Comprehensive Income
Increase -17.09% -318.33% -33.78% 150.10% 129.65% 27.06% 33.95% 31.65% 41.92% -12.11% 31.65% <-Median-> 5 Comprehensive Income
5 Yr Running Average -$4.36 -$0.76 $3.77 $11.24 $21.11 $29.83 $35.53 #NUM! <-IRR #YR-> 10 Comprehensive Income 2207.22%
ROE -1.4% -1.7% -7.8% -12.0% 5.8% 12.1% 14.0% 16.5% 17.5% 20.6% 15.9% 22.82% <-IRR #YR-> 5 Comprehensive Income 179.49%
5Yr Median -1.7% -1.7% 5.8% 12.1% 14.0% 16.5% 16.5% #NUM! <-IRR #YR-> 6 5 Yr Running Average 915.83%
Difference from NI -0.99% -3.78% 2.75% 3.36% -2.65% 0.82% -2.97% 2.07% 2.43% 3.97% -1.14% #NUM! <-IRR #YR-> 5 5 Yr Running Average 4785.99%
Median Values Diff 5, 10 yr 1.4% 2.1% 16.5% <-Median-> 5 Return on Equity
$2.1 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $44.4
-$15.9 $0.0 $0.0 $0.0 $0.0 $44.4
$4.4 $0.0 $0.0 $0.0 $0.0 $0.0 $35.5
$0.8 $0.0 $0.0 $0.0 $0.0 $35.5
Current Liability Coverage Ratio 0.43 0.50 0.60 0.51 0.19 0.72 0.80 1.05 1.14 0.52 0.64 0.62 CFO / Current Liabilities
5 year Median 0.48 0.48 0.50 0.51 0.50 0.51 0.60 0.72 0.80 0.80 0.80 0.64 63.2% <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio 10.79% 10.52% 9.62% 9.50% 2.87% 12.47% 14.26% 17.85% 16.46% 14.44% 17.20% 15.35% CFO / Total Assets
5 year Median 14.69% 14.43% 10.79% 10.52% 9.62% 9.62% 9.62% 12.47% 14.26% 14.44% 16.46% 16.46% 14.4% <-Median-> 10 Return on Assets
Return on Assets ROA 5.1% -0.3% 1.7% -8.3% -12.6% 6.8% 8.9% 13.8% 12.1% 10.5% 11.9% 10.5% Net Income/Assets Return on Assets
5Yr Median 5.5% 5.1% 4.4% 1.7% -0.3% -0.3% 1.7% 6.8% 8.9% 10.5% 11.9% 11.9% 9.7% <-Median-> 10 Asset Efficiency Ratio
Return on Equity ROE 7.2% -0.4% 2.1% -10.6% -15.4% 8.5% 11.3% 17.0% 14.4% 15.1% 16.6% 17.0% Net Inc/ Shareholders' equity Return on Equity
5Yr Median 9.6% 7.2% 6.3% 2.1% -0.4% -0.4% 2.1% 8.5% 11.3% 14.4% 15.1% 16.6% 12.8% <-Median-> 10 Return on Equity
$47.23 <-12 mths -0.69%
Net Income $11.13 -$0.62 $3.06 -$13.93 -$17.67 $10.08 $14.81 $24.45 $23.63 $30.66 $40.76 $47.56 $55.5 $61.5 $63.8 7820.29% <-Total Growth 10 Net Income
Increase 21.01% -105.53% -597% -555.06% 26.78% -157% 46.94% 65.12% -3.34% 29.72% 32.96% 16.68% 16.70% 10.81% 3.74% EPS/CF Ratio should not be higher than 1.00
5 Yr Running Average $13.09 $10.77 $7.98 $1.77 -$3.60 -$3.82 -$0.73 $3.55 $11.06 $20.72 $26.86 $33.41 $39.62 $47.19 $53.82 #NUM! <-IRR #YR-> 10 Net Income 7820.29%
Operating Cash Flow $19.16 $21.18 $19.56 $12.29 $15.39 $16.21 $6.64 $31.34 $22.88 $40.37 $41.24 $65.47 26.28% <-IRR #YR-> 5 Net Income 221.18%
Investment Cash Flow -$14.23 -$10.30 -$11.39 -$8.15 -$4.18 -$4.14 -$8.20 -$7.70 -$23.23 -$42.50 -$20.01 -$104.90 11.99% <-IRR #YR-> 10 5 Yr Running Average 210.19%
Total Accruals $6.20 -$11.50 -$5.10 -$18.07 -$28.88 -$1.99 $16.37 $0.81 $23.98 $32.78 $19.53 $86.99 #NUM! <-IRR #YR-> 5 5 Yr Running Average 4671.78%
Total Assets $217.29 $201.39 $184.07 $168.38 $140.31 $148.85 $165.52 $177.64 $195.10 $290.63 $342.82 $452.94 Balance Sheet Assets
Accruals Ratio 2.85% -5.71% -2.77% -10.73% -20.58% -1.33% 9.89% 0.46% 12.29% 11.28% 5.70% 19.21% 11.28% <-Median-> 5 Ratio
EPS/CF Ratio 0.48 -0.02 0.16 -0.87 -4.35 0.55 0.62 0.77 0.74 0.73 0.69 0.68 0.65 <-Median-> 10 EPS/CF Ratio
$0.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $47.56
-$14.81 $0.00 $0.00 $0.00 $0.00 $47.56
-$10.77 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $33.41
$0.73 $0.00 $0.00 $0.00 $0.00 $33.41
Change in Closing Price -45.44% -0.25% 25.00% -64.00% -6.67% 105.36% -3.19% 34.13% 44.42% 56.88% 43.25% -16.78% -10.99% 0.00% 0.00% Count 22 Years of data
up/down up up up down down down down down Count 15 68.18%
Meet Prediction? yes yes yes % right Count 5 33.33%
Financial Cash Flow -$2.95 -$11.42 -$10.09 -$1.94 -$8.33 -$2.97 -$3.54 -$6.91 -$6.78 $5.30 -$21.85 $32.31 C F Statement Financial CF
Total Accruals $9.15 -$0.09 $4.99 -$16.13 -$20.55 $0.98 $19.91 $7.72 $30.75 $27.49 $41.38 $54.68 Accruals
Accruals Ratio 4.21% -0.04% 2.71% -9.58% -14.65% 0.66% 12.03% 4.35% 15.76% 9.46% 12.07% 12.07% 12.07% <-Median-> 5 Ratio
Cash $3.16 $2.47 $5.68 $8.14 $11.36 $20.19 $15.38 $31.24 $26.07 $31.24 $35.00 $27.51 Cash
Cash per Share $0.08 $0.06 $0.14 $0.20 $0.28 $0.49 $0.38 $0.77 $0.64 $0.74 $0.83 $0.65 $0.74 <-Median-> 5 Cash per Share
Percentage of Stock Price 1.89% 1.49% 2.74% 11.05% 16.63% 14.30% 11.24% 17.17% 9.90% 7.30% 5.68% 5.34% 7.30% <-Median-> 5 % of Stock Price
http://www.cantechletter.com/2015/06/exco-technologies-is-firing-on-all-cylinders-says-industrial-alliance/
http://www.dailybuyselladviser.com/news/blank/1493-1.html
Notes:
February 4, 2017. Last estimates were for 2016, 2017 and 2018 of $543M, $586M and $576M for Revenue, $1.23, $1.41 and $1.56 for EPS,
$2.96, $3.74 and $1.89 for CFPS and $53.8M and $62.6M for Net Income for 2016 and 2017.
February 6, 2016. Last estimates were for 2015, 2016 and 2017 of $489M, $530M and $587M for Revenue, $0.95, $1.13 and $1.29 for EPS,
$1.30, $1.45 and $1.53 for CFPS and $39.1M, $45.9M and $50.9M for Net Income.
February 2, 2015. Last estimates were for 2014, 2015 and 2016 of $310M, $382M and $370M for Revenue, $0.65 and $0.81 for EPS for 2014 and
2015, $0.91, $1.09 and $1.23 for CFPS and $26.49M and $33.01M for 2014 and 2015 net income.
February 2, 2014. Last estimates were for $256M and $263M for Revenue, $.65 and $.67 for EPS.
January 30, 2012. Last estimates were for 2012 and 2013 with $243.2M and $257.5M of Revenue and $0.56 and $0.61 EPS.
Sector:
Manufacturing, Industrial
What should this stock accomplish?
I would expect the dividends to be rather low, that is generally under 2%. The dividend growth should be moderate to good.
Would I buy this company and Why.
This is a dividend growth stock. You would buy for diversifications reason. It is connected to the Auto Industry.
Dividends
Dividends are paid in cycle 3, which is December, March, June, and September. Dividends are declared for shareholders of a month and paid in that month.
For example, the dividend declared on January 30, 2013 for shareholders of record of March 15, 2013 was paid on March 29, 2013.
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, Exco's mission has been "to provide engineering solutions to our customers".
For employees they do have a Deferred Profit Sharing Plan.
For community Exco says the Company co-operates with and supports several local community colleges from which it typically draws its design engineers.
For investors
Why am I following this stock.
This is a stock given as a recommendation by Keystone at the Toronto Money Show of 2012. I decided to check into it as it is a small tech company that is paying dividends.
Also, I decided to review this stock because Keystone has recommended some very good stocks in the past.
How they make their money.
Exco is a global designer, developer and manufacturer of dies, moulds, equipment, components and assemblies to the die-cast, extrusion and automotive industries.
The Die Casting and Extrusion Technology groups operations are based in Canada, U.S., Mexico and Colombia and primarily serve automotive and industrial
markets throughout the world. The Automotive Solutions Group has facilities are located in Canada, U.S., Mexico and Morocco and supply the North American,
European and Asian markets.
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 Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M Shares %, Val $M
Date Feb 05 2013 Feb 02 2014 Feb 02 2015 Feb 06 2016 Feb 04 2017
Robbins, Brian Andrew 9.567 23.50% 9.530 22.61% 9.630 22.73% 9.655 22.68% 9.783 22.98%
CEO - Shares - Amount $61.896 $96.731 $140.023 $116.828 $105.362
Options - percentage 0.125 0.31% 0.125 0.30% 0.025 0.06% 0.000 0.00% 0.000 0.00%
Options - amount $0.809 $1.269 $0.364 $0.000 $0.000
Knight, R. Drew 0.001 0.00% 0.001 0.00%
CFO - Shares - Amount $0.008 $0.012
Options - percentage 0.025 0.06% 0.050 0.12%
Options - amount $0.303 $0.539
Nguyen, Huong 0.011 0.03% 0.015 0.03% 0.027 0.06% was CFO until 2015
Officer - Shares - Amount $0.116 $0.211 $0.323
Options - percentage 0.040 0.09% 0.037 0.09% 0.000 0.00%
Options - amount $0.402 $0.531 $0.000
Riganelli, Paul 0.258 0.63% 0.365 0.86% 0.366 0.86% was CFO until 2014
Officer - Shares - Amount $1.671 $4.419 $3.943
Options - percentage 0.079 0.20% 0.109 0.26% 0.100 0.23%
Options - amount $0.514 $1.324 $1.074
Bond, Scott Edward 0.074 0.18%
Officer - Shares - Amount $0.755
Options - percentage 0.000 0.00%
Options - amount $0.000
Robbins, Paul 4.813 11.82% 4.661 11.06% 4.612 10.89% 3.214 7.55% 3.181 7.47%
Officer - Shares - Amount $31.138 $47.313 $67.062 $38.890 $34.260
Options - percentage 0.140 0.34% 0.072 0.17% 0.141 0.33% 0.060 0.14% 0.068 0.16%
Options - amount $0.905 $0.735 $2.054 $0.726 $0.728
Cartwright, Bonita 0.053 0.13% 0.053 0.13% 0.054 0.13%
Officer - Shares - Amount $0.345 $0.644 $0.584
Options - percentage 0.173 0.42% 0.045 0.11% 0.045 0.11%
Options - amount $1.119 $0.545 $0.485
Bennett, Laurence Thomas Franklin 0.019 0.05% 0.019 0.04% 0.019 0.04% 0.019 0.04% 0.019 0.04% was chairman
Director - Shares - Amount $0.120 $0.188 $0.269 $0.224 $0.199
Options - percentage 0.031 0.08% 0.031 0.07% 0.031 0.07% 0.031 0.07% 0.031 0.07%
Options - amount $0.200 $0.314 $0.449 $0.374 $0.333
Magee, Robert Basil 0.020 0.05% 0.020 0.05% 0.020 0.05% 0.020 0.05%
Chairman - Shares - Amount $0.203 $0.291 $0.242 $0.215
Options - percentage 0.003 0.01% 0.003 0.01% 0.003 0.01% 0.003 0.01%
Reuters Options Value 0.000 $0.029 $0.041 $0.034 $0.031
Kernaghan, Edward James 4.771 11.72% 4.771 11.32% 4.771 11.26% 4.767 11.20%
10% holder $30.867 $48.424 $69.367 $57.677
Of KERNAGHAN SECURITIES LTD.
Increase in O/S Shares 0.438 1.08% 0.092 0.23% 0.423 1.00% 0.221 0.52% 0.201 0.47%
due to SO 2013 $1.964 $0.594 $4.296 $3.216 $2.435
Book Value 2013 $1.336 $0.243 $1.709 $1.272 $0.907
Insider Buying -$0.478 -$0.221 -$1.630
Insider Selling $0.596 $3.276 $0.903
Net Insider Selling $0.118 $3.054 -$0.727
% of Market Cap 0.02% 0.59% -0.16%
Directors 7 7 7 7
Women 2 29% 2 29% 1 14% 1 14%
Minorities 0 0% 0 0% 0 0% 0 0%
Institutions/Holdings 6 15.21% 11 21.16% 14 14.62% 27 14.28% 28 13.46%
Total Shares Held 6.012 14.77% 4.547 10.79% 6.160 14.54% 6.067 14.25% 5.730 13.46%
Increase/Decrease 0.122 2.07% 0.003 0.06% 0.093 1.53% 0.074 1.24% 0.128 2.28%
Starting No. of Shares 5.890 4.545 6.067 5.993 5.603
Copyright 2008 Website of SPBrunner. All rights reserved.