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/
Barrick Gold Corp TSX: ABX NYSE GOLD https://www.barrick.com 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 Currency
Accounting Rules US GAAP IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
USD - CDN$ 0.9970 1.0213 0.9983 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3469 1.3469 1.3469 USD - CDN$
split split
$11,597
-5.04%
Revenue* US$ $10,924 $14,312 $14,547 $12,511 $10,239 $9,029 $8,558 $8,374 $7,243 $9,717 $12,595 $11,985 $11,013 $11,885 $12,150 $12,853 -24.29% <-Total Growth 10 Revenue US$
Increase 34.27% 31.01% 1.64% -14.00% -18.16% -11.82% -5.22% -2.15% -13.51% 34.16% 29.62% -4.84% -8.11% 7.92% 2.23% 5.79% -2.74% <-IRR #YR-> 10 Revenue -24.29% US$
5 year Running Average $7,788 $9,523 $11,166 $12,086 $12,507 $12,128 $10,977 $9,742 $8,689 $8,584 $9,297 $9,983 $10,511 $11,439 $11,926 $11,977 5.63% <-IRR #YR-> 5 Revenue 31.51% US$
Revenue per Share $10.94 $14.31 $14.53 $10.74 $8.79 $7.75 $7.34 $7.18 $6.20 $5.47 $7.08 $6.74 $6.27 $6.77 $6.92 $7.32 -0.60% <-IRR #YR-> 10 5 yr Running Average -5.87% US$
Increase 32.36% 30.76% 1.57% -26.07% -18.16% -11.85% -5.26% -2.23% -13.60% -11.88% 29.60% -4.90% -6.85% 7.92% 2.23% 5.79% 1.53% <-IRR #YR-> 5 5 yr Running Average 7.89% US$
5 year Running Average $8.41 $9.97 $11.42 $11.76 $11.86 $11.22 $9.83 $8.36 $7.45 $6.79 $6.65 $6.53 $6.35 $6.47 $6.76 $6.80 -8.06% <-IRR #YR-> 10 Revenue per Share -56.82% US$
P/S (Price/Sales) Med 4.08 3.44 2.81 2.30 1.79 1.27 2.10 2.37 1.93 2.90 3.26 3.14 3.08 2.63 0.00 0.00 -2.66% <-IRR #YR-> 5 Revenue per Share -12.60% US$
P/S (Price/Sales) Close 4.86 3.16 2.41 2.11 1.22 0.95 2.18 2.02 2.18 3.40 3.22 2.82 2.74 2.81 2.75 2.60 -5.70% <-IRR #YR-> 10 5 yr Running Average -44.39% US$
*Revenue in M US$  P/S Med 20 yr  3.08 15 yr  2.90 10 yr  2.34 5 yr  3.08 20.22% Diff M/C -5.35% <-IRR #YR-> 5 5 yr Running Average -24.03% US$
Revenue* CDN$ $10,891 $14,617 $14,522 $13,307 $11,878 $12,503 $11,491 $10,505 $9,881 $12,620 $16,036 $15,195 $14,916 $16,008 $16,365 $17,312 2.71% <-Total Growth 10 Revenue CDN$
Increase 27.48% 34.21% -0.65% -8.37% -10.73% 5.26% -8.09% -8.58% -5.94% 27.73% 27.06% -5.25% -1.83% 7.32% 2.23% 5.79% 0.27% <-IRR #YR-> 10 Revenue 2.71% CDN$
5 year Running Average $8,390 $10,000 $11,653 $12,376 $13,043 $13,365 $12,740 $11,937 $11,252 $11,400 $12,107 $12,847 $13,730 $14,955 $15,704 $15,959 7.26% <-IRR #YR-> 5 Revenue 41.99% CDN$
Revenue per Share $10.91 $14.61 $14.51 $11.43 $10.20 $10.73 $9.86 $9.01 $8.46 $7.10 $9.02 $8.54 $8.50 $9.12 $9.32 $9.86 1.65% <-IRR #YR-> 10 5 yr Running Average 17.82% CDN$
Increase 25.67% 33.95% -0.72% -21.24% -10.74% 5.22% -8.13% -8.66% -6.04% -16.10% 27.04% -5.31% -0.49% 7.32% 2.23% 5.79% 2.84% <-IRR #YR-> 5 5 yr Running Average 15.02% CDN$
5 year Running Average $9.10 $10.50 $11.96 $12.03 $12.33 $12.29 $11.34 $10.24 $9.65 $9.03 $8.69 $8.42 $8.32 $8.45 $8.90 $9.07 -5.21% <-IRR #YR-> 10 Revenue per Share -41.42% CDN$
P/S (Price/Sales) Med 4.20 3.32 2.85 2.19 1.72 1.13 2.03 2.45 1.86 2.96 3.43 3.15 3.10 2.65 0.00 0.00 -1.15% <-IRR #YR-> 5 Revenue per Share -5.64% CDN$
P/S (Price/Sales) Close 4.87 3.16 2.40 1.64 1.23 0.95 2.18 2.02 2.18 3.40 3.22 2.82 2.73 2.83 2.77 2.61 -3.56% <-IRR #YR-> 10 5 yr Running Average -30.42% CDN$
*Revenue in M CDN $  P/S Med 20 yr  3.23 15 yr  2.96 10 yr  2.32 5 yr  3.10 21.78% Diff M/C -4.07% <-IRR #YR-> 5 5 yr Running Average -18.75% CDN$
-$14,522 $0 $0 $0 $0 $0 $0 $0 $0 $0 $14,916
-$10,505 $0 $0 $0 $0 $14,916
-$11,653 $0 $0 $0 $0 $0 $0 $0 $0 $0 $13,730
-$11,937 $0 $0 $0 $0 $13,730
-$14.51 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.50
-$9.01 $0.00 $0.00 $0.00 $0.00 $8.50
Adjusted Net Earnings per  Share est. $1.11 $1.21 $1.19
Diff -32.43% -33.06% -16.81%
Adjusted Net Earnings US$ $2,065 $1,326
Adjusted Net Earnings per  Share $3.32 $4.67 $3.82 $2.51 $0.68 $0.30 $0.70 $0.75 $0.35 $0.51 $1.15 $1.16 $0.75 $0.81 $0.99 $1.05 -80.37% <-Total Growth 10 Adjusted Earnings US$
Increase 66.00% 40.66% -18.20% -34.29% -72.91% -55.88% 133.33% 7.14% -53.33% 45.71% 125.49% 0.87% -35.34% 8.00% 22.22% 6.06% 10 0 10 Years of Data, AFFP, P or N 100.00% US$
Earnings Yield 6.24% 10.32% 10.91% 11.10% 6.33% 4.07% 4.38% 5.18% 2.58% 2.74% 5.05% 6.11% 4.37% 4.26% 5.20% 5.52% -15.02% <-IRR #YR-> 10 Adjusted Earnings -80.37% US$
5 year Running Average $1.97 $2.62 $3.14 $3.26 $3.00 $2.40 $1.60 $0.99 $0.56 $0.52 $0.69 $0.78 $0.78 $0.88 $0.97 $0.95 0.00% <-IRR #YR-> 5 Adjusted Earnings 0.00% US$
Payout Ratio 13.25% 10.92% 19.63% 19.92% 29.41% 46.67% 11.43% 16.00% 34.29% 39.22% 26.96% 31.03% 53.33% 49.38% 40.40% 38.10% -12.96% <-IRR #YR-> 10 5 yr Running Average -75.05% US$
5 year Running Average 17.83% 15.67% 15.91% 15.93% 16.00% 17.53% 20.85% 21.05% 23.74% 25.29% 23.99% 38.53% 53.33% 54.12% 52.89% 55.89% -4.52% <-IRR #YR-> 5 5 yr Running Average -20.65% US$
Price/AEPS Median 13.45 10.54 10.68 9.86 23.16 32.68 22.04 22.70 34.11 31.07 20.06 18.22 25.79 21.99 0.00 0.00 22.93 <-Median-> 10 P/AFFO Med US$
Price/AEPS High 16.76 11.98 13.19 14.37 31.54 45.67 33.53 27.33 40.31 39.10 26.49 21.35 34.11 24.75 0.00 0.00 32.54 <-Median-> 10 P/AFFO High US$
Price/AEPS Low 10.14 9.10 8.16 5.35 14.78 19.70 10.56 18.07 27.91 23.04 13.63 15.09 17.47 19.22 0.00 0.00 16.28 <-Median-> 10 P/AFFO Low US$
Price/AEPS Close 16.02 9.69 9.16 9.01 15.81 24.60 22.83 19.29 38.69 36.45 19.81 16.38 22.91 23.49 19.22 18.12 21.32 <-Median-> 10 P/AFFO Close US$
Trailing P/AEPSClose 26.59 13.63 7.50 5.92 4.28 10.85 53.27 20.67 18.05 53.11 44.67 16.52 14.81 25.37 23.49 19.22 17.29 <-Median-> 10 Trailing P/AFFO Close US$
Adjusted Net Earnings DPR 10 Yrs 30.22% 5 Yrs   34.29% P/CF 5 Yrs   in order 25.79 34.11 17.47 22.91 2.56% Diff M/C 2.45% Diff M/C 10 DPR 75% to 95% best US$
$2,618 $1,796
Adjusted Net Earnings CDN$ $3.31 $4.77 $3.81 $2.67 $0.79 $0.42 $0.94 $0.94 $0.48 $0.66 $1.46 $1.47 $1.02 $1.09 $1.33 $1.41 -73.36% <-Total Growth 10 Adjusted Earnings CDN$
Increase 57.60% 44.09% -20.04% -30.00% -70.45% -47.34% 126.25% 0.10% -49.25% 38.73% 121.05% 0.44% -30.93% 7.40% 22.22% 6.06% 10 0 10 Years of Data, AFFP, P or N 100.00% CDN$
Earnings Yield 6.23% 10.34% 10.95% 14.27% 6.30% 4.06% 4.37% 5.18% 2.59% 2.75% 5.05% 6.11% 4.38% 4.23% 5.17% 5.49% -12.39% <-IRR #YR-> 10 Adjusted Earnings -73.36% CDN$
5 year Running Average $2.12 $2.74 $3.26 $3.33 $3.07 $2.49 $1.73 $1.15 $0.71 $0.69 $0.90 $1.00 $1.02 $1.14 $1.28 $1.27 1.54% <-IRR #YR-> 5 Adjusted Earnings 7.96% CDN$
Payout Ratio 13.29% 10.69% 19.67% 18.73% 25.35% 33.70% 8.51% 12.75% 25.13% 30.19% 21.17% 24.48% 39.38% 36.66% 30.00% 28.28% -11.00% <-IRR #YR-> 10 5 yr Running Average -68.81% CDN$
5 year Running Average 17.91% 15.83% 16.04% 15.96% 16.10% 17.88% 21.02% 21.12% 23.79% 25.47% 23.99% 38.54% 53.64% 54.44% 53.09% 55.79% -2.42% <-IRR #YR-> 5 5 yr Running Average -11.54% CDN$
Price/AEPS Median 13.85 10.16 10.85 9.38 22.25 29.08 21.24 23.46 33.00 31.71 21.10 18.27 25.93 22.13 0.00 0.00 22.85 <-Median-> 10 P/AFFO Med CDN$
Price/AEPS High 16.69 11.45 13.20 13.30 29.52 39.14 30.98 28.49 39.16 39.66 27.39 21.36 32.19 24.53 0.00 0.00 30.25 <-Median-> 10 P/AFFO High CDN$
Price/AEPS Low 11.01 8.86 8.51 5.46 14.97 19.02 11.50 18.43 26.83 23.76 14.81 15.18 19.67 19.73 0.00 0.00 16.80 <-Median-> 10 P/AFFO Low CDN$
Price/AEPS Close 16.05 9.68 9.13 7.01 15.87 24.65 22.86 19.32 38.60 36.41 19.81 16.35 22.85 23.63 19.33 18.23 21.33 <-Median-> 10 P/AFFO Close CDN$
Trailing P/AEPSClose 25.29 13.94 7.30 4.91 4.69 12.98 51.73 19.34 19.59 50.52 43.78 16.43 15.78 25.38 23.63 19.33 17.88 <-Median-> 10 Trailing P/AFFO Close CDN$
*Adjusted Net Earnings DPR 10 Yrs 24.81% 5 Yrs   25.13% P/CF 5 Yrs   in order 25.93 32.19 19.67 22.85 -8.87% Diff M/C 3.39% Diff M/C 10 DPR 75% to 95% best CDN$
EPS Basic US$ $3.32 $4.49 -$0.66 -$10.14 -$2.50 -$2.44 $0.56 $1.23 -$1.32 $2.26 $1.31 $1.14 $0.24 136.36% <-Total Growth 10 EPS Basic US$
EPS Diluted* $3.28 $4.48 -$0.66 -$10.14 -$2.50 -$2.44 $0.56 $1.23 -$1.32 $2.26 $1.31 $1.14 $0.24 $0.92 $0.96 $1.06 136.36% <-Total Growth 10 EPS Diluted US$
Increase -169.34% 36.59% -114.73% 1436.36% -75.35% -2.40% -122.95% 119.64% -207.32% -271.21% -41.86% -13.24% -78.95% 283.33% 4.35% 10.42% 6 4 10 Years of Data, EPS P or N 60.00% US$
Earnings Yield 6.17% 9.90% -1.89% -44.83% -23.26% -33.06% 3.50% 8.50% -9.75% 12.16% 5.77% 6.00% 1.40% 4.83% 5.04% 5.57% 8.98% <-IRR #YR-> 10 Earnings per Share 136.36% US$
5 year Running Average $0.50 $1.04 $0.65 -$1.55 -$1.11 -$2.25 -$3.04 -$2.66 -$0.89 $0.06 $0.81 $0.92 $0.73 $1.17 $0.91 $0.86 -27.88% <-IRR #YR-> 5 Earnings per Share -80.49% US$
10 year Running Average $0.46 $0.89 $0.79 -$0.26 -$0.56 -$0.88 -$1.00 -$1.00 -$1.22 -$0.53 -$0.72 -$1.06 -$0.97 $0.14 $0.49 $0.84 1.09% <-IRR #YR-> 10 5 yr Running Average 11.47% US$
* EPS per share  E/P 10 Yrs 2.45% 5Yrs 5.77% #NUM! <-IRR #YR-> 5 5 yr Running Average 127.34% US$
EPS Basic CDN$ $3.31 $4.59 -$0.66 -$10.78 -$2.90 -$3.38 $0.75 $1.54 -$1.80 $2.94 $1.67 $1.45 $0.33 149.33% <-Total Growth 10 EPS Basic CDN$
EPS Diluted* $3.27 $4.58 -$0.66 -$10.78 -$2.90 -$3.38 $0.75 $1.54 -$1.80 $2.94 $1.67 $1.45 $0.33 $1.24 $1.29 $1.43 149.33% <-Total Growth 10 EPS Diluted CDN$
Increase -165.84% 39.92% -114.40% 1536.84% -73.11% 16.50% -122.25% 105.21% -216.70% -263.00% -43.00% -13.61% -77.51% 281.21% 4.35% 10.42% 6 4 10 Years of Data, EPS P or N 60.00% CDN$
Earnings Yield 6.2% 9.9% -1.9% -57.6% -23.2% -33.0% 3.5% 8.5% -9.8% 12.2% 5.8% 6.0% 1.4% 4.8% 5.0% 5.5% #NUM! <-IRR #YR-> 10 Earnings per Share 149.33% CDN$
5 year Running Average $0.54 $1.05 $0.66 -$1.71 -$1.30 -$2.63 -$3.39 -$2.95 -$1.16 $0.01 $1.02 $1.16 $0.92 $1.52 $1.20 $1.15 -26.77% <-IRR #YR-> 5 Earnings per Share -78.93% CDN$
10 year Running Average $0.55 $0.98 $0.85 -$0.27 -$0.62 -$1.04 -$1.17 -$1.15 -$1.43 -$0.64 -$0.80 -$1.12 -$1.02 $0.18 $0.60 $1.08 3.30% <-IRR #YR-> 10 5 yr Running Average 38.32% CDN$
* EPS per share  E/P 10 Yrs 2.45% 5Yrs 5.77% #NUM! <-IRR #YR-> 5 5 yr Running Average 131.00% CDN$
$0.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.33
-$1.54 $0.00 $0.00 $0.00 $0.00 $0.33
-$0.66 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.92
$2.95 $0.00 $0.00 $0.00 $0.00 $0.92
Dividend* $0.44 $0.56 $0.77 Estimates Dividend*
Increase 10.00% 27.27% 37.50% Estimates Increase
Payout Ratio EPS 47.83% 58.33% 72.64% Estimates Payout Ratio EPS
Special Dividend US$ PD US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 $0.30 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend US$ US$
Dividend* $0.44 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.36 $0.40 $0.40 $0.40 $0.40 -46.67% <-Total Growth 10 Dividends US$
Increase 10.00% 15.91% 47.06% -33.33% -60.00% -30.00% -42.86% 50.00% 0.00% 66.67% 55.00% 16.13% 11.11% 0.00% 0.00% 0.00% 23 4 35 Years of data, Count P, N 65.71% US$
Average Increases 5 Year Running 15.94% 19.12% 21.26% 7.93% -4.07% -12.07% -23.83% -23.24% -16.57% 8.76% 25.76% 37.56% 29.78% 29.78% 16.45% 5.45% 1.93% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.35 $0.41 $0.50 $0.52 $0.48 $0.42 $0.33 $0.21 $0.13 $0.13 $0.17 $0.30 $0.42 $0.47 $0.51 $0.53 -16.38% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 0.99% 1.04% 1.84% 2.02% 1.27% 1.43% 0.52% 0.70% 1.01% 1.26% 1.34% 1.70% 2.07% 2.25% 1.31% <-Median-> 10 Dividends US$
Yield on High  Price 0.79% 0.91% 1.49% 1.39% 0.93% 1.02% 0.34% 0.59% 0.85% 1.00% 1.02% 1.45% 1.56% 2.00% 1.01% <-Median-> 10 Dividends US$
Yield on Low Price 1.31% 1.20% 2.41% 3.72% 1.99% 2.37% 1.08% 0.89% 1.23% 1.70% 1.98% 2.06% 3.05% 2.57% 1.98% <-Median-> 10 Dividends US$
Yield on Close Price 0.83% 1.13% 2.14% 2.21% 1.86% 1.90% 0.50% 0.83% 0.89% 1.08% 1.36% 1.89% 2.33% 2.10% 2.10% 2.10% 1.61% <-Median-> 10 Dividends US$
Payout Ratio EPS 13.41% 11.38% 0.00% 0.00% 0.00% 0.00% 14.29% 9.76% 0.00% 8.85% 23.59% 66.71% 291.67% 43.48% 41.67% 37.74% 9.30% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 70.68% 39.42% 76.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 227.59% 20.52% 32.67% 57.53% 40.36% 56.20% 61.59% 0.00% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 10.65% 9.60% 13.80% 13.74% 10.15% 5.84% 3.53% 6.78% 7.94% 12.55% 10.18% 30.91% 35.30% 16.74% 16.06% 15.94% 10.16% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 20.12% 17.66% 16.61% 16.09% 11.71% 11.20% 10.63% 8.63% 6.66% 6.92% 8.15% 14.55% 19.73% 20.66% 20.78% 22.48% 10.91% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 11.17% 8.38% 9.67% 11.50% 5.73% 4.38% 2.13% 3.46% 5.10% 8.19% 7.97% 20.57% 24.45% 16.74% 16.06% 15.94% 6.85% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 19.83% 16.36% 13.88% 13.21% 9.37% 8.44% 7.41% 5.70% 4.06% 4.34% 5.22% 9.53% 13.72% 15.51% 16.77% 19.07% 7.93% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.31% 1.61% 5 Yr Med 5 Yr Cl 1.34% 1.36% 5 Yr Med Payout 23.59% 12.55% 8.19% 27.23% <-IRR #YR-> 5 Dividends 233.33% US$
* Dividends per share US$ 10 Yr Med and Cur. 60.83% 30.50% 5 Yr Med and Cur. 56.39% 54.46% Last Div Inc ---> $0.09 $0.10 11.1% -6.09% <-IRR #YR-> 10 Dividends -46.67% US$
Dividends Growth 15 1.94% <-IRR #YR-> 15 Dividends 33.33% US$
Dividends Growth 20 3.03% <-IRR #YR-> 20 Dividends 81.82% US$
Dividends Growth 25 3.73% <-IRR #YR-> 25 Dividends 150.00% US$
Dividends Growth 30 6.24% <-IRR #YR-> 30 Dividends 515.38% US$
Dividends Growth 35 11.12% <-IRR #YR-> 35 Dividends US$
Dividends Growth 5 -$0.12 $0.00 $0.00 $0.00 $0.00 $0.40 Dividends Growth 5 US$
Dividends Growth 10 -$0.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 Dividends Growth 10 US$
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 $0.40 Dividends Growth 15 US$
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 $0.40 Dividends Growth 20 US$
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 Dividends Growth 25 US$
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 Dividends Growth 30 US$
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 Dividends Growth 35 US$
Historical Dividends Historical High Div 3.19% Low Div 0.51% 10 Yr High 3.66% 10 Yr Low 0.37% Med Div 1.11% Close Div 1.08% Historical Dividends
High/Ave/Median Values Curr diff Exp. -34.11%     312.15% Exp. -42.57% 468.09% Cheap 89.36% Cheap 95.38% High/Ave/Median 
Future Dividend Yield Div Yield 7.01% earning in 5 Years at IRR of 27.23% Div Inc. 233.33% Future Dividend Yield
Future Dividend Yield Div Yield 23.35% earning in 10 Years at IRR of 27.23% Div Inc. 1011.11% Future Dividend Yield
Future Dividend Yield Div Yield 77.85% earning in 15 Years at IRR of 27.23% Div Inc. 3603.70% Future Dividend Yield
Future Dividend Paid Div Paid $1.33 earning in 5 Years at IRR of 27.23% Div Inc. 233.33% Future Dividend Paid
Future Dividend Paid Div Paid $4.44 earning in 10 Years at IRR of 27.23% Div Inc. 1011.11% Future Dividend Paid
Future Dividend Paid Div Paid $14.81 earning in 15 Years at IRR of 27.23% Div Inc. 3603.70% Future Dividend Paid
Dividend Covering Cost Total Div $3.43 over 5 Years at IRR of 27.23% Div Cov. 18.01% Dividend Covering Cost
Dividend Covering Cost Total Div $13.52 over 10 Years at IRR of 27.23% Div Cov. 71.06% Dividend Covering Cost
Dividend Covering Cost Total Div $47.17 over 15 Years at IRR of 27.23% Div Cov. 247.86% Dividend Covering Cost
Dividend* $0.59 $0.75 $1.04 Estimates Dividend*
Increase 9.39% 27.27% 37.50% Estimates Increase
Payout Ratio EPS 47.83% 58.33% 72.64% Estimates Payout Ratio EPS
Special Dividend CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.51 $0.41 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend CDN$ CDN$
Dividend* $0.44 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.46 $0.54 $0.54 $0.54 $0.54 -27.64% <-Total Growth 10 Dividends CDN$
Increase 4.44% 18.74% 43.74% -28.97% -56.37% -16.45% -44.59% 40.15% 8.74% 58.68% 51.94% 15.64% 18.70% -0.55% 0.00% 0.00% 23 12 35 Years of data, Count P, N 65.71% CDN$
Average Increases 5 Year Running 14.21% 17.96% 23.58% 4.74% -3.69% -7.86% -20.53% -21.25% -13.70% 9.31% 22.98% 35.03% 30.74% 28.88% 17.15% 6.76% 0.53% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.38 $0.43 $0.52 $0.53 $0.49 $0.45 $0.36 $0.24 $0.17 $0.18 $0.22 $0.39 $0.55 $0.62 $0.68 $0.71 4.29% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 0.96% 1.08% 1.81% 2.12% 1.32% 1.60% 0.54% 0.68% 1.04% 1.24% 1.28% 1.70% 2.06% 2.23% 1.30% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 0.79% 0.95% 1.49% 1.50% 1.00% 1.19% 0.37% 0.56% 0.88% 0.99% 0.98% 1.45% 1.66% 2.01% 0.99% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 1.20% 1.23% 2.31% 3.65% 1.96% 2.45% 0.99% 0.87% 1.28% 1.65% 1.82% 2.04% 2.71% 2.50% 1.89% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 0.83% 1.13% 2.15% 2.84% 1.85% 1.89% 0.50% 0.83% 0.89% 1.08% 1.36% 1.90% 2.33% 2.09% 2.09% 2.09% 1.61% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 13.41% 11.38% 0.00% 0.00% 0.00% 0.00% 14.29% 9.76% 0.00% 8.85% 23.59% 66.71% 291.67% 43.48% 41.67% 37.74% 9.30% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 69.90% 41.39% 79.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1725.78% 21.09% 33.35% 59.64% 40.77% 56.64% 61.58% 0.00% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 10.65% 9.60% 13.80% 13.74% 10.15% 5.84% 3.53% 6.78% 7.94% 12.55% 10.18% 30.91% 35.30% 16.74% 16.06% 15.94% 10.16% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 19.87% 17.85% 16.80% 16.26% 11.70% 10.96% 10.11% 8.25% 6.55% 6.88% 8.11% 14.48% 19.76% 20.74% 20.82% 22.39% 10.53% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 11.17% 8.38% 9.67% 11.50% 5.73% 4.38% 2.13% 3.46% 5.10% 8.19% 7.97% 20.57% 24.45% 16.74% 16.06% 15.94% 6.85% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 19.57% 16.53% 14.08% 13.34% 9.31% 8.23% 7.01% 5.40% 4.02% 4.33% 5.19% 9.49% 13.72% 15.60% 16.85% 19.05% 7.62% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.30% 1.61% 5 Yr Med 5 Yr Cl 1.28% 1.36% 5 Yr Med Payout 23.59% 12.55% 8.19% 29.19% <-IRR #YR-> 5 Dividends 259.88% CDN$
* Dividends per share  10 Yr Med and Cur. 60.80% 30.04% 5 Yr Med and Cur. 63.61% 53.55% Last Div Inc ---> $0.46 $0.50 8.7% -3.18% <-IRR #YR-> 10 Dividends -27.64% CDN$
Dividends Growth 15 4.10% <-IRR #YR-> 15 Dividends 82.76% CDN$
Dividends Growth 20 2.24% <-IRR #YR-> 20 Dividends 55.86% CDN$
Dividends Growth 25 3.51% <-IRR #YR-> 25 Dividends 136.98% CDN$
Dividends Growth 30 6.47% <-IRR #YR-> 30 Dividends 555.56% CDN$
Dividends Growth 35 11.24% <-IRR #YR-> 35 Dividends
Dividends Growth 5 -$0.15 $0.00 $0.00 $0.00 $0.00 $0.54 Dividends Growth 5 CDN$
Dividends Growth 10 -$0.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.54 Dividends Growth 10 CDN$
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 $0.54 Dividends Growth 15 CDN$
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 $0.54 Dividends Growth 20 CDN$
Dividends Growth 25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.54 Dividends Growth 25 CDN$
Dividends Growth 30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.54 Dividends Growth 30 CDN$
Dividends Growth 35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.54 Dividends Growth 35 CDN$
Historical Dividends Historical High Div 2.37% Low Div 0.36% 10 Yr High 3.56% 10 Yr Low 0.39% Med Div 0.96% Close Div 0.92% Historical Dividends
High/Ave/Median Values Curr diff Exp. -11.82%     480.51% Exp. -41.30% 435.86% Cheap 117.69% Cheap 126.96% High/Ave/Median 
Future Dividend Yield Div Yd $0.08 earning in 5 Years at IRR of 29.19% Div Inc. 259.88% Future Dividend Yield
Future Dividend Yield Div Yd 27.07% earning in 10 Years at IRR of 29.19% Div Inc. 1195.12% Future Dividend Yield
Future Dividend Yield Div Yd 97.40% earning in 15 Years at IRR of 29.19% Div Inc. 4560.85% Future Dividend Yield
Future Dividend Paid Div Paid $1.94 earning in 5 Years at IRR of 29.19% Div Inc. 259.88% Future Dividend Paid
Future Dividend Paid Div Paid $6.98 earning in 10 Years at IRR of 29.19% Div Inc. 1195.12% Future Dividend Paid
Future Dividend Paid Div Paid $25.11 earning in 15 Years at IRR of 29.19% Div Inc. 4560.85% Future Dividend Paid
Dividend Covering Cost Total Div $4.80 over 5 Years at IRR of 29.19% Div Cov. 18.61% Dividend Covering Cost
Dividend Covering Cost Total Div $20.12 over 10 Years at IRR of 29.19% Div Cov. 78.04% Dividend Covering Cost
Dividend Covering Cost Total Div $75.26 over 15 Years at IRR of 29.19% Div Cov. 291.94% Dividend Covering Cost
I am earning GC Div Gr -32.66% 4/19/13 # yrs -> 10 2013 $18.42 Cap Gain 39.96% I am earning GC
I am earning Div org yield 4.34% 12/31/23 Trading Div G Yrly -3.63% Div start $0.80 -4.34% 2.92% I am earning Div
I am earning GC Div Gr 156.55% 1/21/16 # yrs -> 7 2016 $12.28 Cap Gain 109.93% I am earning GC
I am earning Div org yield 1.71% 12/31/23 Trading Div G Yrly 12.59% Div start $0.21 -1.71% 4.39% I am earning Div
Yield if held 5 years 1.45% 1.52% 2.07% 1.39% 0.55% 0.42% 0.22% 0.36% 0.65% 1.48% 3.27% 2.29% 2.45% 3.42% 2.56% 1.74% 1.02% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 1.83% 2.03% 2.60% 2.08% 0.83% 0.64% 0.31% 0.42% 0.43% 0.62% 0.86% 0.94% 1.31% 2.15% 3.07% 4.46% 0.74% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 1.33% 1.33% 2.48% 1.96% 0.76% 0.81% 0.42% 0.52% 0.64% 0.93% 1.31% 1.33% 1.50% 1.41% 1.29% 1.18% 0.87% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 3.80% 3.91% 4.54% 1.71% 0.70% 0.59% 0.27% 0.50% 0.60% 0.86% 1.65% 1.78% 1.88% 2.11% 1.93% 1.78% 0.78% <-Median-> 10 Paid Median Price CDN$
Yield if held 25 years 9.04% 2.95% 1.68% 0.81% 0.91% 0.52% 0.78% 1.20% 1.17% 1.79% 1.99% 1.77% 2.25% 1.18% <-Median-> 0 Paid Median Price CDN$
Yield if held 30 years 2.78% 3.30% 3.42% 3.43% 3.28% 1.73% 1.63% 1.64% 3.30% <-Median-> 0 Paid Median Price CDN$
Yield if held 35 years 9.16% 6.85% 4.67% #NUM! <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 6.30% 6.31% 7.24% 6.97% 5.90% 4.86% 3.74% 2.94% 3.39% 4.99% 8.91% 9.68% 12.37% 19.71% 16.11% 11.42% 5.44% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 14.20% 13.91% 13.78% 16.52% 15.02% 13.68% 11.60% 10.60% 9.20% 7.99% 7.20% 7.73% 9.53% 15.79% 24.27% 38.12% 10.07% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 14.39% 12.93% 18.48% 21.55% 19.03% 23.49% 20.97% 18.00% 19.84% 18.16% 17.24% 17.24% 18.14% 17.34% 16.07% 14.90% 18.59% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 20 years 21.92% 20.91% 21.16% 17.56% 22.51% 24.69% 21.91% 27.98% 28.49% 27.46% 31.98% 30.28% 28.93% 22.21% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 25 years 123.23% 94.25% 65.44% 56.75% 46.21% 24.64% 23.56% 24.44% 22.50% 31.55% 36.16% 33.05% 42.70% 38.88% <-Median-> 0 Paid Median Price CDN$
Cost covered if held 30 years 137.64% 105.38% 74.77% 71.26% 62.75% 34.60% 33.77% 35.17% 74.77% <-Median-> 0 Paid Median Price CDN$
Cost covered if held 35 years 190.46% 148.44% 105.34% #NUM! <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth US$ $8,374 $7,243 $9,717 $12,595 $11,985 $11,013 $60,927 31.51% <-Total Growth 5 Revenue Growth US$ 31.51% 5.63%
AEPS Growth $0.75 $0.35 $0.51 $1.15 $1.16 $0.75 $4.67 0.00% <-Total Growth 5 AEPS Growth 0.00% 0.00%
Net Income Growth $1,438 -$1,545 $3,969 $2,324 $2,022 $432 $8,640 -232.87% <-Total Growth 5 Net Income Growth -232.87% -11.19%
Cash Flow Growth $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $19,939 68.57% <-Total Growth 5 Cash Flow Growth 68.57% 11.01%
Dividend Growth $0.12 $0.12 $0.20 $0.31 $0.36 $0.40 $1.51 233.33% <-Total Growth 5 Dividend Growth 233.33% 27.23%
Stock Price Growth $14.47 $13.54 $18.59 $22.78 $19.00 $17.18 18.73% <-Total Growth 5 Stock Price Growth 18.73% 3.49%
Revenue Growth US$ $14,547 $12,511 $10,239 $9,029 $8,558 $8,374 $7,243 $9,717 $12,595 $11,985 $11,013 $115,811 -32.09% <-Total Growth 10 Revenue Growth US$ -32.09% -2.74%
AEPS Growth $3.82 $2.51 $0.68 $0.30 $0.70 $0.75 $0.35 $0.51 $1.15 $1.16 $0.75 $12.68 -409.33% <-Total Growth 10 AEPS Growth -409.33% -15.02%
Net Income Growth -$665 -$10,366 -$3,056 -$2,838 $655 $1,438 -$1,545 $3,969 $2,324 $2,022 $432 -$7,630 164.96% <-Total Growth 10 Net Income Growth 164.96% 10.23%
Cash Flow Growth $5,439 $4,239 $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $37,347 -56.25% <-Total Growth 10 Cash Flow Growth -56.25% -4.36%
Dividend Growth $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.36 $0.40 -87.50% <-Total Growth 10 Dividend Growth -87.50% -6.09%
Stock Price Growth $35.01 $22.62 $10.75 $7.38 $15.98 $14.47 $13.54 $18.59 $22.78 $19.00 $17.18 -103.78% <-Total Growth 10 Stock Price Growth -103.78% -6.87%
Dividends on Shares $15.42 $6.73 $5.62 $3.12 $4.37 $4.75 $7.53 $11.45 $27.96 $27.49 $15.62 $15.62 $15.62 $114.44 No of Years 10 Total Divs 12/31/12
Paid  $1,009.78 $542.59 $363.08 $296.96 $623.21 $527.22 $534.47 $699.48 $841.00 $697.45 $673.09 $747.62 $747.62 $747.62 $673.09 No of Years 10 Worth $34.82 28.72
Total $787.53
Dividends on Shares $15.51 $8.59 $12.04 $13.10 $20.78 $31.58 $77.13 $75.85 $43.10 $43.10 $43.10 $254.58 No of Years 8 Total Divs 12/31/14
Paid  $1,001.60 $819.20 $1,719.20 $1,454.40 $1,474.40 $1,929.60 $2,320.00 $1,924.00 $1,856.80 $2,062.40 $2,062.40 $2,062.40 $1,856.80 No of Years 8 Worth $12.52 79.87
Total $2,111.38
Graham No. AEPS $37.65 $50.59 $43.23 $27.25 $13.46 $8.93 $13.90 $14.54 $9.76 $15.28 $23.46 $23.72 $20.04 $20.69 $22.87 $23.55 -53.65% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 1.22 0.96 0.96 0.92 1.30 1.35 1.44 1.52 1.61 1.38 1.32 1.13 1.31 1.17 1.33 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.47 1.08 1.16 1.30 1.73 1.82 2.09 1.84 1.92 1.72 1.71 1.32 1.63 1.29 1.73 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.97 0.84 0.75 0.53 0.88 0.88 0.78 1.19 1.31 1.03 0.92 0.94 1.00 1.04 0.93 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 1.41 0.91 0.81 0.69 0.93 1.15 1.55 1.25 1.89 1.58 1.24 1.01 1.16 1.25 1.13 1.09 1.20 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close 41.08% -8.78% -19.46% -31.33% -6.98% 14.67% 54.57% 25.04% 88.80% 57.90% 23.59% 1.41% 15.82% 24.61% 12.72% 9.45% 19.71% <-Median-> 10 Graham Price CDN$
Graham No. EPS $37.43 $49.55 $43.23 $27.25 $13.14 $12.01 $12.44 $18.62 $24.20 $32.16 $25.08 $23.51 $11.34 $22.05 $22.52 $23.67 -73.78% <-Total Growth 10 Graham Price EPS CDN$
Price/GP Ratio Med 1.23 0.98 0.96 0.92 1.34 1.01 1.61 1.19 0.65 0.65 1.23 1.14 2.32 1.09 1.16 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.48 1.10 1.16 1.30 1.77 1.35 2.34 1.44 0.77 0.82 1.60 1.34 2.88 1.21 1.40 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.97 0.85 0.75 0.53 0.90 0.66 0.87 0.93 0.53 0.49 0.86 0.95 1.76 0.98 0.87 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 1.42 0.93 0.81 0.69 0.95 0.85 1.73 0.98 0.76 0.75 1.16 1.02 2.05 1.17 1.14 1.09 0.96 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close 41.93% -6.87% -19.46% -31.33% -4.72% -14.77% 72.81% -2.36% -23.85% -24.99% 15.62% 2.29% 104.75% 16.92% 14.46% 8.93% -3.54% <-Median-> 10 Graham Price CDN$
Month, Year CDN$ Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 31.00 <Count Years> Month, Year CDN$
CDN$ divided by currency exchange
Price Close $53.12 $46.15 $34.82 $18.71 $12.52 $10.24 $21.49 $18.18 $18.43 $24.12 $29.00 $24.05 $23.21 $25.78 $25.78 $25.78 -33.34% <-Total Growth 10 Stock Price CDN$
Increase 28.12% -13.12% -24.55% -46.27% -33.08% -18.21% 109.86% -15.40% 1.38% 30.87% 20.23% -17.07% -3.49% 11.07% 0.00% 0.00% -28.37 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 16.24 10.09 -52.85 -1.73 -4.32 -3.03 28.58 11.78 -10.23 8.22 17.33 16.64 71.40 20.80 19.94 18.06 5.01% <-IRR #YR-> 5 Stock Price 27.67% CDN$
Trailing P/E -10.69 14.11 7.61 -28.40 -1.16 -3.53 -6.36 24.18 11.94 -13.39 9.88 14.38 16.06 79.31 20.80 19.94 -3.97% <-IRR #YR-> 10 Stock Price -33.34% CDN$
CAPE (10 Yr P/E) 65.29 38.75 45.54 -138.96 -58.56 -32.55 -27.69 -26.30 -19.17 -39.98 -29.04 -18.93 -19.62 112.94 36.55 21.77 7.58% <-IRR #YR-> 5 Price & Dividend 43.51% CDN$
Median 10, 5 Yrs D.  per yr 1.41% 2.57% % Tot Ret 0.00% 33.93% T P/E $4.36 $11.94 P/E:  $10.00 $16.64 -2.56% <-IRR #YR-> 10 Price & Dividend -19.86% CDN$
Price 15 D.  per yr 1.40% % Tot Ret -57.26% CAPE Diff -173.34% -3.84% <-IRR #YR-> 15 Stock Price -44.45% CDN$
Price  20 D.  per yr 1.64% % Tot Ret 117.13% -0.24% <-IRR #YR-> 20 Stock Price -4.68% CDN$
Price  25 D.  per yr 1.50% % Tot Ret 157.88% -0.55% <-IRR #YR-> 25 Stock Price -12.91% CDN$
Price  30 D.  per yr 1.55% % Tot Ret 73.41% 0.56% <-IRR #YR-> 30 Stock Price 18.27% CDN$
Price  35 D.  per yr 2.18% % Tot Ret 37.76% 3.59% <-IRR #YR-> 35 Stock Price CDN$
Price  40 D.  per yr 3.41% % Tot Ret 35.38% 6.22% <-IRR #YR-> 36 Stock Price
Price & Dividend 15 -2.44% <-IRR #YR-> 15 Price & Dividend -28.03% CDN$
Price & Dividend 20 1.40% <-IRR #YR-> 20 Price & Dividend 29.28% CDN$
Price & Dividend 25 0.95% <-IRR #YR-> 25 Price & Dividend 23.70% CDN$
Price & Dividend 30 2.11% <-IRR #YR-> 30 Price & Dividend 71.47% CDN$
Price & Dividend 35 5.77% <-IRR #YR-> 35 Price & Dividend CDN$
Price & Dividend 40 9.63% <-IRR #YR-> 36 Price & Dividend
Price  5 -$18.18 $0.00 $0.00 $0.00 $0.00 $23.21 Price  5 CDN$
Price 10 -$34.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.21 Price 10 CDN$
Price & Dividend 5 -$18.18 $0.16 $0.26 $0.39 $0.96 $24.16 Price & Dividend 5 CDN$
Price & Dividend 10 -$34.82 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $24.16 Price & Dividend 10 CDN$
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 $23.21 Price 15 CDN$
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 $23.21 Price  20 CDN$
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.21 Price  25 CDN$
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.21 Price  30 CDN$
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.21 Price  35 CDN$
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.21 Price  40 CDN$
Price & Dividend 15 $0.44 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $24.16 Price & Dividend 15 CDN$
Price & Dividend 20 $0.44 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $24.16 Price & Dividend 20 CDN$
Price & Dividend 25 $0.44 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $24.16 Price & Dividend 25 CDN$
Price & Dividend 30 $0.44 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $24.16 Price & Dividend 30 CDN$
Price & Dividend 35 $0.44 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $24.16 Price & Dividend 35 CDN$
Price & Dividend 40 $0.44 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $24.16 Price & Dividend 40 CDN$
Price H/L Median $45.85 $48.44 $41.39 $25.04 $17.55 $12.08 $19.97 $22.08 $15.76 $21.01 $30.90 $26.87 $26.34 $24.14 -36.35% <-Total Growth 10 Stock Price CDN$
Increase 9.44% 5.65% -14.56% -39.51% -29.90% -31.17% 65.27% 10.57% -28.63% 33.32% 47.11% -13.06% -1.95% -8.35% -4.42% <-IRR #YR-> 10 Stock Price -36.35% CDN$
P/E 14.02 10.59 -62.81 -2.32 -6.05 -3.58 26.55 14.31 -8.75 7.16 18.47 18.59 81.03 19.48 3.60% <-IRR #YR-> 5 Stock Price 19.32% CDN$
Trailing P/E -9.23 14.81 9.04 -38.00 -1.63 -4.17 -5.91 29.36 10.21 -11.66 10.53 16.06 18.22 74.26 -3.08% <-IRR #YR-> 10 Price & Dividend -25.01% CDN$
P/E on Running 5 yr Average 84.28 46.28 62.52 -14.61 -13.50 -4.59 -5.88 -7.47 -13.62 2070.76 30.28 23.18 28.77 15.84 5.80% <-IRR #YR-> 5 Price & Dividend 32.37% CDN$
P/E on Running 10 yr Average 83.64 49.58 48.44 -92.03 -28.43 -11.59 -17.01 -19.26 -10.98 -32.58 -38.41 -24.04 -25.85 131.70 25.34 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.33% 2.20% % Tot Ret 0.00% 37.99% T P/E 4.29 10.53 P/E:  10.73 18.47 Count 35 Years of data
-$41.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $26.34
-$22.08 $0.00 $0.00 $0.00 $0.00 $26.34
-$41.39 $0.53 $0.23 $0.19 $0.11 $0.15 $0.67 $0.67 $0.39 $0.46 $27.29
-$22.08 $0.16 $0.26 $0.39 $0.96 $27.29
High Months Dec Sep Feb Jan Feb Jan Jul Feb Dec Aug Sep Jan Mar Mar
Price High $55.25 $54.61 $50.33 $35.50 $23.29 $16.26 $29.12 $26.81 $18.70 $26.27 $40.11 $31.41 $32.70 $26.76 -35.03% <-Total Growth 10 Stock Price CDN$
Increase 9.56% -1.16% -7.84% -29.47% -34.39% -30.18% 79.09% -7.93% -30.25% 40.48% 52.68% -21.69% 4.11% -18.17% -4.22% <-IRR #YR-> 10 Stock Price -35.03% CDN$
P/E 16.90 11.94 -76.39 -3.29 -8.03 -4.81 38.73 17.37 -10.38 8.95 23.98 21.73 100.60 21.60 4.05% <-IRR #YR-> 5 Stock Price 21.97% CDN$
Trailing P/E -11.12 16.70 11.00 -53.88 -2.16 -5.61 -8.62 35.66 12.12 -14.59 13.66 18.77 22.63 82.32 29.62 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 4.98 13.66 P/E:  13.16 21.73 53.66 P/E Ratio Historical High
-$50.33 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $32.70
-$26.81 $0.00 $0.00 $0.00 $0.00 $32.70
Low Months Feb Jun Aug Jul Dec Sep Jan Dec Sep Jan Mar Sep Nov Mar
Price Low $36.45 $42.27 $32.44 $14.57 $11.81 $7.90 $10.81 $17.34 $12.81 $15.74 $21.69 $22.32 $19.98 $21.52 -38.41% <-Total Growth 10 Stock Price CDN$
Increase 9.26% 15.97% -23.26% -55.09% -18.94% -33.11% 36.84% 60.41% -26.12% 22.87% 37.80% 2.90% -10.48% 7.71% -4.73% <-IRR #YR-> 10 Stock Price -38.41% CDN$
P/E 11.15 9.24 -49.23 -1.35 -4.07 -2.34 14.38 11.24 -7.11 5.36 12.96 15.44 61.47 17.37 2.87% <-IRR #YR-> 5 Stock Price 15.22% CDN$
Trailing P/E -7.34 12.93 7.09 -22.11 -1.10 -2.72 -3.20 23.06 8.30 -8.74 7.39 13.34 13.82 66.20 16.93 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 3.15 8.30 P/E:  8.30 12.96 -2.14 P/E Ratio Historical Low
-$32.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.98
Month, Year US$ Dec-10 Dec-11 Dec-12 Dec-13 Dec-14 Dec-15 Dec-16 Dec-17 Dec-18 Dec-19 Dec-20 Dec-21 Dec-22 Dec-23 Dec-24 Dec-25 31.00 <Count Years> Month, Year US$
Price calculated with exchange $53.28 $45.19 $34.88 $17.59 $10.79 $7.39 $16.01 $14.49 $13.51 $18.57 $22.78 $18.97 $17.14 $19.14 $19.14 $19.14 US$
Price Close $53.18 $45.25 $35.01 $22.62 $10.75 $7.38 $15.98 $14.47 $13.54 $18.59 $22.78 $19.00 $17.18 $19.03 $19.03 $19.03 -50.93% <-Total Growth 10 Stock Price US$
Increase 35.04% -14.91% -22.63% -35.39% -52.48% -31.35% 116.53% -9.45% -6.43% 37.30% 22.54% -16.59% -9.58% 10.77% 0.00% 0.00% -29.75 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 16.21 10.10 -53.05 -2.23 -4.30 -3.02 28.54 11.76 -10.26 8.23 17.34 16.67 71.58 20.68 19.82 17.95 3.49% <-IRR #YR-> 5 Stock Price 18.73% US$
Trailing P/E -11.24 13.80 7.81 -34.27 -1.06 -2.95 -6.55 25.84 11.01 -14.08 10.08 14.46 15.07 79.29 20.68 19.82 -6.87% <-IRR #YR-> 10 Stock Price -50.93% US$
CAPE (10 Yr P/E) 66.86 37.88 45.26 -136.28 -61.57 -36.84 -30.90 -28.00 -21.04 -45.10 -28.60 -17.06 -16.81 113.03 34.33 21.36 6.07% <-IRR #YR-> 5 Price & Dividend 34.00% US$
Median 10, 5 Yrs D.  per yr 1.33% 2.57% % Tot Ret 0.00% 42.43% T P/E $4.51 $11.01 P/E:  $9.99 $16.67 -5.54% <-IRR #YR-> 10 Price & Dividend -39.84% US$
Price 15 D.  per yr 1.38% % Tot Ret -31.35% CAPE Diff -169.53% -5.79% <-IRR #YR-> 15 Stock Price -59.14% US$
Price  20 D.  per yr 2.07% % Tot Ret 79.14% 0.55% <-IRR #YR-> 20 Stock Price 11.49% US$
Price  25 D.  per yr 1.70% % Tot Ret 128.44% -0.38% <-IRR #YR-> 25 Stock Price -9.00% US$
Price  30 D.  per yr 1.64% % Tot Ret 82.67% 0.34% <-IRR #YR-> 30 Stock Price 10.84% US$
Price  35 D.  per yr 2.23% % Tot Ret 39.04% 3.48% <-IRR #YR-> 35 Stock Price
Price  40 D.  per yr 3.48% % Tot Ret 35.47% 6.32% <-IRR #YR-> 36 Stock Price
Price & Dividend 15 -4.41% <-IRR #YR-> 15 Price & Dividend -45.04% US$
Price & Dividend 20 2.61% <-IRR #YR-> 20 Price & Dividend 57.11% US$
Price & Dividend 25 1.32% <-IRR #YR-> 25 Price & Dividend 33.42% US$
Price & Dividend 30 1.98% <-IRR #YR-> 30 Price & Dividend 65.78% US$
Price & Dividend 35 5.71% <-IRR #YR-> 35 Price & Dividend
Price & Dividend 40 9.80% <-IRR #YR-> 36 Price & Dividend
Price 10 -$35.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.18 Price 10
Price  5 -$14.47 $0.00 $0.00 $0.00 $0.00 $17.18 Price  5
Price & Dividend 10 -$35.01 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $17.88 Price & Dividend 10
Price & Dividend 5 -$14.47 $0.12 $0.20 $0.31 $0.76 $17.88 Price & Dividend 5
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 $17.18 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 $17.18 Price  20
Price  25 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.18 Price  25
Price  30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.18 Price  30
Price  35 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.18 Price  35
Price  40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.18 Price  40
Price & Dividend 15 $0.44 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $17.88 Price & Dividend 15
Price & Dividend 20 $0.44 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $17.88 Price & Dividend 20
Price & Dividend 25 $0.44 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $17.88 Price & Dividend 25
Price & Dividend 30 $0.44 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $17.88 Price & Dividend 30
Price & Dividend 35 $0.44 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $17.88 Price & Dividend 35
Price & Dividend 40 $0.44 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $17.88 Price & Dividend 40
Price H/L Median $44.65 $49.22 $40.78 $24.75 $15.75 $9.81 $15.43 $17.03 $11.94 $15.85 $23.07 $21.14 $19.34 $17.81 -52.57% <-Total Growth 10 Stock Price US$
Increase 23.07% 10.24% -17.15% -39.31% -36.36% -37.75% 57.37% 10.34% -29.87% 32.71% 45.57% -8.37% -8.49% -7.91% -7.19% <-IRR #YR-> 10 Stock Price -52.57% US$
P/E 13.61 10.99 -61.79 -2.44 -6.30 -4.02 27.55 13.84 -9.05 7.01 17.55 18.54 80.58 19.36 2.58% <-IRR #YR-> 5 Stock Price 13.60% US$
Trailing P/E -9.44 15.01 9.10 -37.50 -1.55 -3.92 -6.32 30.40 9.71 -12.00 10.21 16.08 16.96 74.21 -6.31% <-IRR #YR-> 10 Price & Dividend -43.06% US$
P/E on Running 5 yr Average 89.66 47.33 62.55 -15.93 -14.21 -4.35 -5.08 -6.41 -13.36 273.19 28.52 22.85 26.61 15.16 4.83% <-IRR #YR-> 5 Price & Dividend 25.88% US$
P/E on Running 10 yr Average 96.85 55.24 51.69 -94.47 -28.23 -11.18 -15.46 -16.97 -9.75 -30.18 -31.96 -20.02 -20.03 126.85 4.71% <-IRR #YR-> 5 Price & Dividend 25.88%
Median 10, 5 Yrs D.  per yr 0.88% 2.25% % Tot Ret 0.00% 46.53% T P/E 4.08 10.21 P/E:  10.43 17.55
-$40.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.34 13.61 P/E Ratio Historical Median
-$17.03 $0.00 $0.00 $0.00 $0.00 $19.34 Count 17 Years of data
-$40.78 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $19.38
-$17.03 $0.12 $0.20 $0.31 $0.76 $20.04
-$17.03 $0.00 $0.00 $0.00 $0.00 $21.43
High Months Q4 Q3 Q1 Q1 Q1 Q2 Q3 Feb Dec Aug Sep Jan Apr Apr
Price High $55.65 $55.94 $50.38 $36.07 $21.45 $13.70 $23.47 $20.50 $14.11 $19.94 $30.46 $24.77 $25.58 $20.05 -49.23% <-Total Growth 10 Stock Price US$
Increase 15.89% 0.52% -9.94% -28.40% -40.53% -36.13% 71.31% -12.65% -31.17% 41.32% 52.76% -18.68% 3.27% -21.62% -6.55% <-IRR #YR-> 10 Stock Price -49.23% US$
P/E 16.97 12.49 -76.33 -3.56 -8.58 -5.61 41.91 16.67 -10.69 8.82 23.18 21.73 106.58 21.79 4.53% <-IRR #YR-> 5 Stock Price 24.78% US$
Trailing P/E -11.77 17.05 11.25 -54.65 -2.12 -5.48 -9.62 36.61 11.47 -15.11 13.48 18.85 22.44 83.54 16.67 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 4.68 13.48 P/E:  12.74 21.73 37.06 P/E Ratio Historical High
-$50.38 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $25.58
-$20.50 $0.00 $0.00 $0.00 $0.00 $25.58
Low Months Q1 Q2 Q3 Q3 Q4 Q3 Q1 Dec Sep May Mar Sep Nov Mar
Price Low $33.65 $42.50 $31.18 $13.43 $10.05 $5.91 $7.39 $13.55 $9.77 $11.75 $15.67 $17.50 $13.10 $15.57 -138.02% <-Total Growth 10 Stock Price US$
Increase 37.12% 26.30% -26.64% -56.93% -25.17% -41.19% 25.04% 83.36% -27.90% 20.27% 33.36% 11.68% -25.14% 18.85% -8.31% <-IRR #YR-> 10 -138.02% US$
P/E 10.26 9.49 -47.24 -1.32 -4.02 -2.42 13.20 11.02 -7.40 5.20 11.93 15.35 54.58 25.07 -0.67% <-IRR #YR-> 5 Stock Price -3.32% US$
Trailing P/E -7.11 12.96 6.96 -20.35 -0.99 -2.36 -3.03 24.20 7.94 -8.90 6.93 13.32 11.49 28.51 10.26 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 2.97 7.94 P/E:  8.11 11.93 -4.49 P/E Ratio Historical Low
-$31.18 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.10
Free Cash Flow US$ ABX $807 $342 -$790 -$1,262 -$136 $1,081 $1,514 $669 $365 $1,132 $3,363 $1,943 $432 $1,235 $1,724 $2,056 -154.68% <-Total Growth 10 Free Cash Flow US$
Change -57.62% -330.99% -59.75% 89.22% 894.85% 40.06% -55.81% -45.44% 210.14% 197.08% -42.22% -77.77% 185.88% 39.60% 19.26% -8.38% <-IRR #YR-> 5 Free Cash Flow MS Change US$
FCF/CF from Op Ratio 0.20 0.06 -0.15 -0.30 -0.06 0.39 0.57 0.32 0.21 0.40 0.62 0.44 0.12 0.29 0.39 0.47 #NUM! <-IRR #YR-> 10 Free Cash Flow MS FCF/CF from Op Ratio US$
Dividends paid $439 $510 $750 $508 $232 $160 $86 $125 $125 $548 $548 $634 $1,143 $702 $702 $702 52.40% <-Total Growth 10 Dividends paid US$
Percentage paid 54.44% 149.19% -94.94% -40.25% -170.59% 14.80% 5.68% 18.68% 34.25% 48.41% 16.29% 32.63% 264.58% 56.85% 40.73% 34.15% $0.17 <-Median-> 10 Percentage paid US$
5 Year Coverage -234.80% -282.38% 426.54% 59.54% 20.84% 21.93% 20.33% 26.50% 41.44% 44.11% 42.88% 52.55% 5 Year Coverage US$
Dividend Coverage Ratio 1.84 0.67 -1.05 -2.48 -0.59 6.76 17.60 5.35 2.92 2.07 6.14 3.06 0.38 1.76 2.46 2.93 2.99 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage -0.43 -0.35 0.23 1.68 4.80 4.56 4.92 3.77 2.41 2.27 2.33 1.90 5 Year of Coverage US$
Market Cap US$ $53,100 $45,269 $35,049 $26,344 $12,520 $8,598 $18,626 $16,880 $15,813 $33,052 $40,507 $33,807 $30,157 $33,404 $33,404 $33,404 -13.96% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $53,040 $46,169 $34,859 $21,791 $14,582 $11,930 $25,048 $21,208 $21,523 $42,884 $51,568 $42,793 $40,742 $45,253 $45,253 $45,253 16.88% <-Total Growth 10 Market Cap CDN$
Diluted # of Shares in Million 997 1,001 1,001 1,022 1,165 1,165 1,165 1,166 1,167 1,758 1,778 1,779 1,771 1,771 76.92% <-Total Growth 10 Diluted
Change 10.41% 0.40% 0.00% 2.10% 13.99% 0.00% 0.00% 0.09% 0.09% 50.64% 1.14% 0.06% -0.45% 0.00% 0.09% <-Median-> 10 Change
Difference Diluted/Basic -1.0% -0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 987 999 1,001 1,022 1,165 1,165 1,165 1,166 1,167 1,758 1,778 1,779 1,771 1,771 76.92% <-Total Growth 10 Average
Change 9.30% 1.22% 0.20% 2.10% 13.99% 0.00% 0.00% 0.09% 0.09% 50.64% 1.14% 0.06% -0.45% 0.00% 0.09% <-Median-> 10 Change
Difference Basic/Outstanding 1.2% 0.1% 0.0% 14.0% 0.0% 0.0% 0.0% 0.0% 0.1% 1.1% 0.0% 0.0% -0.9% -0.9% 0.03% <-Median-> 10 Difference Basic/Outstanding
Increase in Outstanding Shares 163.5 0.0 0.4 0.5 1.0 1.3 610.1 0.3 1.1 -24.0 0.0 0.0 0.0
# of Shares in Millions 998.5 1,000.4 1,001.1 1,164.7 1,164.7 1,165.1 1,165.6 1,166.6 1,167.8 1,777.9 1,778.2 1,779.3 1,755.4 1,755.4 1,755.4 1,755.4 5.78% <-IRR #YR-> 10 Shares 75.34%
Change 1.44% 0.19% 0.07% 16.34% 0.00% 0.04% 0.04% 0.09% 0.11% 52.24% 0.01% 0.06% -1.35% 0.00% 0.00% 0.00% 8.52% <-IRR #YR-> 5 Shares 50.47%
CF fr Op $M US$ $4,127 $5,315 $5,439 $4,239 $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $4,195 $4,371 $4,406 -36.00% <-Total Growth 10 Cash Flow US$
Increase 277.73% 28.79% 2.33% -22.06% -45.84% 21.69% -5.51% -21.78% -14.53% 60.51% 91.21% -19.18% -20.49% 20.52% 4.18% 0.80% SO S Iss. Deb. Conv. Exch Shares
5 year Running Average $1,573.0 $2,211.6 $2,953.0 $3,359.6 $4,283.2 $4,016.6 $3,481.6 $2,806.8 $2,312.0 $2,419.4 $2,944.0 $3,291.6 $3,574.8 $4,060.9 $4,368.4 $4,166.2 21.06% <-Total Growth 10 CF 5 Yr Running US$
CFPS $4.13 $5.31 $5.43 $3.64 $1.97 $2.40 $2.26 $1.77 $1.51 $1.59 $3.05 $2.46 $1.98 $2.39 $2.49 $2.51 -63.50% <-Total Growth 10 Cash Flow per Share US$
Increase 275.21% 28.54% 2.26% -33.01% -45.84% 21.65% -5.55% -21.85% -14.62% 5.43% 91.18% -19.23% -19.40% 20.52% 4.18% 0.80% -4.36% <-IRR #YR-> 10 Cash Flow -36.00% US$
5 year Running Average $1.75 $2.32 $3.01 $3.23 $4.10 $3.75 $3.14 $2.41 $1.98 $1.91 $2.04 $2.08 $2.12 $2.29 $2.47 $2.37 11.01% <-IRR #YR-> 5 Cash Flow 68.57% US$
P/CF on Med Price 10.80 9.26 7.51 6.80 7.99 4.09 6.81 9.62 7.90 9.94 7.57 8.59 9.75 7.45 0.00 0.00 -9.59% <-IRR #YR-> 10 Cash Flow per Share -63.50% US$
P/CF on Closing Price 12.87 8.52 6.44 6.21 5.45 3.08 7.06 8.17 8.96 11.67 7.48 7.72 8.66 7.96 7.64 7.58 2.30% <-IRR #YR-> 5 Cash Flow per Share 12.03% US$
0.22% Diff M/C -3.45% <-IRR #YR-> 10 CFPS 5 yr Running -29.59% US$
Excl.Working Capital CF -$195 $773 $2,322 $824 $1,767 $930 $1,739 $1,983 $983 $1,508 $1,497 $2,200 $1,544 $0 $0 $0 -2.53% <-IRR #YR-> 5 CFPS 5 yr Running -12.04% US$
CF fr Op $M WC $3,932 $6,088 $7,761 $5,063 $4,063 $3,724 $4,379 $4,048 $2,748 $4,341 $6,914 $6,578 $5,025 $4,195 $4,371 $4,406 -35.25% <-Total Growth 10 Cash Flow less WC US$
Increase 264.04% 54.83% 27.48% -34.76% -19.75% -8.34% 17.59% -7.56% -32.11% 57.97% 59.27% -4.86% -23.61% -16.51% 4.18% 0.80% -4.25% <-IRR #YR-> 10 Cash Flow less WC -35.25% US$
5 year Running Average $1,588.6 $2,386.6 $3,543.6 $4,089.4 $5,381.4 $5,339.8 $4,998.0 $4,255.4 $3,792.4 $3,848.0 $4,486.0 $4,925.8 $5,121.2 $5,410.7 $5,416.6 $4,915.0 4.42% <-IRR #YR-> 5 Cash Flow less WC 24.14% US$
CFPS Excl. WC $3.94 $6.09 $7.75 $4.35 $3.49 $3.20 $3.76 $3.47 $2.35 $2.44 $3.89 $3.70 $2.86 $2.39 $2.49 $2.51 3.75% <-IRR #YR-> 10 CF less WC 5 Yr Run 44.52% US$
Increase 261.71% 54.53% 27.39% -43.92% -19.75% -8.38% 17.54% -7.64% -32.19% 3.76% 59.25% -4.92% -22.57% -16.51% 4.18% 0.80% 3.77% <-IRR #YR-> 5 CF less WC 5 Yr Run 20.35% US$
5 year Running Average $1.78 $2.51 $3.60 $3.94 $5.12 $4.97 $4.51 $3.65 $3.25 $3.04 $3.18 $3.17 $3.05 $3.06 $3.07 $2.79 -9.48% <-IRR #YR-> 10 CFPS - Less WC -63.07% US$
P/CF on Med Price 11.34 8.09 5.26 5.69 4.51 3.07 4.11 4.91 5.07 6.49 5.93 5.72 6.76 7.45 0.00 0.00 -3.77% <-IRR #YR-> 5 CFPS - Less WC -17.50% US$
P/CF on Closing Price 13.50 7.44 4.52 5.20 3.08 2.31 4.25 4.17 5.75 7.61 5.86 5.14 6.00 7.96 7.64 7.58 -1.66% <-IRR #YR-> 10 CFPS 5 yr Running -15.39% US$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.94 5 yr  8.59 P/CF Med 10 yr 5.38 5 yr  5.93 47.89% Diff M/C -3.55% <-IRR #YR-> 5 CFPS 5 yr Running -16.52% US$
CF fr Op $M CDN$ $4,115 $5,428 $5,430 $4,509 $2,664 $3,869 $3,545 $2,591 $2,408 $3,680 $6,897 $5,550 $4,715 $5,651 $5,887 $5,934 -13.17% <-Total Growth 10 Cash Flow CDN$
Increase -268.75% 31.93% 0.03% -16.97% -40.92% 45.25% -8.38% -26.92% -7.05% 52.82% 87.44% -19.52% -15.06% 19.85% 4.18% 0.80% SO S Iss. Deb. Conv. Exch Shares
5 year Running Average $1,712.3 $2,303.5 $3,047.2 $3,408.6 $4,429.0 $4,379.9 $4,003.1 $3,435.3 $3,015.1 $3,218.3 $3,823.9 $4,225.0 $4,649.9 $5,298.4 $5,739.9 $5,547.4 52.60% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $4.12 $5.43 $5.42 $3.87 $2.29 $3.32 $3.04 $2.22 $2.06 $2.07 $3.88 $3.12 $2.69 $3.22 $3.35 $3.38 -50.48% <-Total Growth 10 Cash Flow per Share CDN$
Increase 266.35% 31.67% -0.04% -28.63% -40.92% 45.20% -8.42% -26.98% -7.15% 0.38% 87.41% -19.57% -13.90% 19.85% 4.18% 0.80% -1.40% <-IRR #YR-> 10 Cash Flow -13.17% CDN$
5 year Running Average $1.91 $2.43 $3.12 $3.27 $4.23 $4.07 $3.59 $2.95 $2.59 $2.54 $2.65 $2.67 $2.76 $2.99 $3.25 $3.15 12.72% <-IRR #YR-> 5 Cash Flow 82.00% CDN$
P/CF on Med Price 11.13 8.93 7.63 6.47 7.67 3.64 6.56 9.94 7.64 10.15 7.97 8.61 9.81 7.50 0.00 0.00 -6.79% <-IRR #YR-> 10 Cash Flow per Share -50.48% CDN$
P/CF on Closing Price 12.89 8.51 6.42 4.83 5.47 3.08 7.07 8.19 8.94 11.65 7.48 7.71 8.64 8.01 7.69 7.63 3.88% <-IRR #YR-> 5 Cash Flow per Share 20.95% CDN$
2.41% Diff M/C -1.20% <-IRR #YR-> 10 CFPS 5 yr Running -11.38% CDN$
Excl.Working Capital CF -$194 $789 $2,318 $876 $2,050 $1,288 $2,335 $2,488 $1,341 $1,959 $1,906 $2,789 $2,091 $0 $0 $0 -1.29% <-IRR #YR-> 5 CFPS 5 yr Running -6.28% CDN$
CF fr Op $M WC $3,920 $6,218 $7,748 $5,385 $4,713 $5,157 $5,880 $5,078 $3,749 $5,638 $8,803 $8,340 $6,806 $5,651 $5,887 $5,934 -12.16% <-Total Growth 10 Cash Flow less WC CDN$
Increase 255.74% 58.61% 24.61% -30.50% -12.47% 9.40% 14.02% -13.63% -26.18% 50.40% 56.13% -5.26% -18.39% -16.97% 4.18% 0.80% -1.29% <-IRR #YR-> 10 Cash Flow less WC -12.16% CDN$
5 year Running Average $1,731.7 $2,486.3 $3,645.4 $4,150.8 $5,596.9 $5,844.2 $5,776.6 $5,242.6 $4,915.4 $5,100.3 $5,829.5 $6,321.5 $6,667.1 $7,047.4 $7,097.2 $6,523.5 6.03% <-IRR #YR-> 5 Cash Flow less WC 34.02% CDN$
CFPS Excl. WC $3.93 $6.22 $7.74 $4.62 $4.05 $4.43 $5.04 $4.35 $3.21 $3.17 $4.95 $4.69 $3.88 $3.22 $3.35 $3.38 6.22% <-IRR #YR-> 10 CF less WC 5 Yr Run 82.89% CDN$
Increase 253.53% 58.30% 24.52% -40.26% -12.47% 9.37% 13.97% -13.71% -26.26% -1.21% 56.11% -5.32% -17.28% -16.97% 4.18% 0.80% 4.92% <-IRR #YR-> 5 CF less WC 5 Yr Run 27.17% CDN$
5 year Running Average $1.94 $2.62 $3.72 $3.99 $5.31 $5.41 $5.18 $4.50 $4.22 $4.04 $4.15 $4.07 $3.98 $3.98 $4.02 $3.70 -6.68% <-IRR #YR-> 10 CFPS - Less WC -49.90% CDN$
P/CF on Med Price 11.68 7.79 5.35 5.41 4.34 2.73 3.96 5.07 4.91 6.62 6.24 5.73 6.79 7.50 0.00 0.00 -2.29% <-IRR #YR-> 5 CFPS - Less WC -10.93% CDN$
P/CF on Closing Price 13.53 7.43 4.50 4.05 3.09 2.31 4.26 4.18 5.74 7.61 5.86 5.13 5.99 8.01 7.69 7.63 0.68% <-IRR #YR-> 10 CFPS 5 yr Running 6.98% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 7.82 5 yr  8.61 P/CF Med 10 yr 5.24 5 yr  6.24 52.75% Diff M/C -2.43% <-IRR #YR-> 5 CFPS 5 yr Running -11.55% CDN$
WC change from Google Finance
-$5.42 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.69 Cash Flow per Share CDN$
-$2.22 $0.00 $0.00 $0.00 $0.00 $2.69 Cash Flow per Share CDN$
-$3.12 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.76 CFPS 5 yr Running CDN$
-$2.95 $0.00 $0.00 $0.00 $0.00 $2.76 CFPS 5 yr Running CDN$
-$7,748 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,806 Cash Flow less WC CDN$
-$5,078 $0 $0 $0 $0 $6,806 Cash Flow less WC CDN$
-$3,645 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,667 CF less WC 5 Yr Run CDN$
-$5,243 $0 $0 $0 $0 $6,667 CF less WC 5 Yr Run CDN$
-$7.74 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.88 CFPS - Less WC CDN$
-$4.35 $0.00 $0.00 $0.00 $0.00 $3.88 CFPS - Less WC CDN$
OPM 37.78% 37.14% 37.39% 33.88% 22.42% 30.94% 30.85% 24.66% 24.37% 29.16% 43.01% 36.53% 31.61% 35.30% -6.71% <-Total Growth 10 OPM CDN$
Increase -232.37% -1.70% 0.68% -9.38% -33.82% 38.00% -0.31% -20.06% -1.18% 19.64% 47.52% -15.07% -13.47% 11.68% should be zero, it is a check on calculations CDN$
Diff from Median 22.3% 20.2% 21.0% 9.7% -27.4% 0.2% -0.2% -20.2% -21.1% -5.6% 39.2% 18.2% 2.3% 14.2% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 30.90% 5 Yrs 31.61% Should increase or be stable. CDN$
Debt US$ $9,765 $7,788 $6,364 $5,695 $5,161 $5,135 $5,135 $4,769 $4,769 Debt US$
Change -20.25% -18.28% -10.51% -9.38% -0.50% 0.00% -7.13% 0.00% -9.38% <-Median-> 7 Change US$
Ratio to Market Cap 1.14 0.42 0.38 0.36 0.16 0.13 0.15 0.16 0.14 0.26 <-Median-> 8 Debt/Market Cap Ratio US$
Assets/Current Liabilities Ratio 14.24 13.89 14.49 13.57 18.68 20.95 22.48 14.73 14.73 14.61 <-Median-> 8 Assets/Current Liabilities Ratio US$
Debt to Cash Flow (Years) 3.49 2.95 3.08 3.23 1.82 0.95 1.17 1.37 1.14 2.39 <-Median-> 8 Debt to Cash Flow (Years) US$
Debt CDN$ $13,522 $10,457 $7,984 $7,769 $6,703 $6,538 $6,510 $6,459 $6,423 Debt CDN$
Change -22.67% -23.65% -2.69% -13.72% -2.46% -0.42% -0.78% -0.55% -2.69% <-Median-> 7 Change CDN$
Ratio to Market Cap 1.13 0.42 0.38 0.36 0.16 0.13 0.15 0.16 0.14 0.26 <-Median-> 8 Debt/Market Cap Ratio CDN$
Assets/Current Liabilities Ratio 14.24 13.89 14.49 13.57 18.68 20.95 22.48 14.73 14.73 14.61 <-Median-> 8 Assets/Current Liabilities Ratio CDN$
Debt to Cash Flow (Years) 3.49 2.95 3.08 3.23 1.82 0.95 1.17 1.37 1.14 2.39 <-Median-> 8 Debt to Cash Flow (Years) CDN$
Intangibles US$ $140 $569 $453 $320 $308 $271 $1,371 $255 $227 $226 $169 $150 $149 $149 -67.11% <-Total Growth 10 Intangibles
Goodwill $5,287 $9,626 $8,837 $5,835 $4,426 $137 $1,371 $1,330 $1,176 $4,769 $4,769 $4,769 $3,581 $3,581 -59.48% <-Total Growth 10 Goodwill
Total $5,427 $10,195 $9,290 $6,155 $4,734 $408 $2,742 $1,585 $1,403 $4,995 $4,938 $4,919 $3,730 $3,730 -59.85% <-Total Growth 10 Total US$
Change 3.12% 87.86% -8.88% -33.75% -23.09% -91.38% 572.06% -42.20% -11.48% 256.02% -1.14% -0.38% -24.17% 0.00% -17.28% <-Median-> 10 Change US$
Ratio to Market Cap 0.10 0.23 0.27 0.23 0.38 0.05 0.15 0.09 0.09 0.15 0.12 0.15 0.12 0.11 0.13 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $140 $581 $452 $340 $357 $375 $1,841 $320 $310 $294 $215 $190 $202 $202 -55.38% <-Total Growth 10 Intangibles
Goodwill $5,271 $9,831 $8,822 $6,206 $5,135 $190 $1,841 $1,668 $1,604 $6,194 $6,072 $6,046 $4,850 $4,850 -45.02% <-Total Growth 10 Goodwill
Total $5,411 $10,412 $9,274 $6,546 $5,492 $565 $3,682 $1,988 $1,914 $6,488 $6,287 $6,236 $5,052 $5,052 -45.53% <-Total Growth 10 Total CDN$
Change -2.10% 92.44% -10.93% -29.41% -16.11% -89.71% 551.65% -45.99% -3.74% 238.96% -3.09% -0.81% -18.99% 0.00% -9.93% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.10 0.23 0.27 0.30 0.38 0.05 0.15 0.09 0.09 0.15 0.12 0.15 0.12 0.11 0.13 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $7,113 $6,545 $5,863 $6,212 $6,150 $5,468 $4,874 $4,684 $3,978 $6,887 $8,143 $8,249 $8,465 $8,465 Liquidity ratio of 1.5 and up, best US$
Current Liabilities $2,489 $2,911 $4,415 $2,884 $2,560 $1,847 $1,819 $1,747 $1,668 $2,376 $2,220 $2,086 $3,120 $3,120 2.70 <-Median-> 10 Ratio US$
Liquidity Ratio 2.86 2.25 1.33 2.15 2.40 2.96 2.68 2.68 2.38 2.90 3.67 3.95 2.71 2.71 2.90 <-Median-> 5 Ratio US$
Curr Portion Lg T. Debt $1,848 $0 $0 $0 $0 $0 $43 $375 $20 $15 $15 $15
Liquidity Ratio 2.28 2.15 2.40 2.96 2.68 2.68 2.45 3.44 3.70 3.98 2.73 2.73 3.44 <-Median-> 5 Ratio US$
Liq. with CF aft div and Debt 4.11 3.42 3.21 4.38 4.08 3.78 3.45 4.68 5.91 5.44 3.45 3.85 4.68 <-Median-> 5 Ratio US$
Assets US$ $33,322 $48,884 $47,282 $37,448 $33,879 $26,308 $25,264 $25,308 $22,631 $44,392 $46,506 $46,890 $45,965 $45,965 Debt Ratio of 1.5 and up, best US$
Liabilities $12,588 $23,330 $22,774 $21,447 $21,017 $16,853 $14,951 $14,241 $13,246 $14,565 $14,796 $14,583 $14,676 $14,676 1.76 <-Median-> 10 Ratio US$
Debt Ratio 2.65 2.10 2.08 1.75 1.61 1.56 1.69 1.78 1.71 3.05 3.14 3.22 3.13 3.13 3.13 <-Median-> 5 Ratio US$
Estimates BVPS $13.10 $13.40 $14.90 Estimates Estimates BVPS
Estimate Book Value $22,995.1 $23,521.7 $26,154.7 Estimates Estimate Book Value
P/B Ratio (Close) 1.45 1.42 1.28 Estimates P/B Ratio (Close)
Difference from 10 year median -18.10% Diff M/C Estimates Difference from 10 yr med.
Total Book Value US$ $20,734 $25,554 $24,508 $16,001 $12,862 $9,455 $10,313 $11,067 $9,385 $29,827 $31,710 $32,307 $31,289 $31,289 27.67% <-Total Growth 10 Book Value US$
NCI $1,669 $2,191 $2,663 $2,468 $2,615 $2,277 $2,378 $1,781 $1,792 $8,395 $8,369 $8,450 $8,518 $8,518 NCI US$
Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Preferred US$
Book Value $19,065 $23,363 $21,845 $13,533 $10,247 $7,178 $7,935 $9,286 $7,593 $21,432 $23,341 $23,857 $22,771 $22,771 $22,771 $22,771 4.24% <-Total Growth 10 Book Value US$
Book Value per Share $19.09 $23.35 $21.82 $11.62 $8.80 $6.16 $6.81 $7.96 $6.50 $12.05 $13.13 $13.41 $12.97 $12.97 $12.97 $12.97 -40.55% <-Total Growth 10 Book Value US$
Change 24.77% 22.31% -6.56% -46.75% -24.28% -29.97% 10.50% 16.93% -18.32% 85.40% 8.89% 2.15% -3.25% 0.00% 0.00% 0.00% -17.29% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 2.34 2.11 1.87 2.13 1.79 1.59 2.27 2.14 1.84 1.31 1.76 1.58 1.49 1.37 0.00 0.00 2.05 P/B Ratio Historical Median US$
P/B Ratio (Close) 2.79 1.94 1.60 1.95 1.22 1.20 2.35 1.82 2.08 1.54 1.74 1.42 1.32 1.47 1.47 1.47 -5.07% <-IRR #YR-> 10 Book Value per Share -40.55% US$
Change 8.23% -30.43% -17.20% 21.33% -37.23% -1.96% 95.96% -22.56% 14.56% -25.95% 12.53% -18.35% -6.54% 10.77% 0.00% 0.00% 10.26% <-IRR #YR-> 5 Book Value per Share 62.97% US$
Leverage (A/BK) 1.75 2.09 2.16 2.77 3.31 3.67 3.18 2.73 2.98 2.07 1.99 1.97 2.02 2.02 2.75 <-Median-> 10 A/BV US$
Debt/Equity Ratio 0.66 1.00 1.04 1.58 2.05 2.35 1.88 1.53 1.74 0.68 0.63 0.61 0.64 0.64 1.56 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Cl 1.77 5 yr Cl 1.58 -17.29% Diff M/C
-$21.82 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.97
-$7.96 $0.00 $0.00 $0.00 $0.00 $12.97
Current Assets CDN$ $7,092 $6,685 $5,853 $6,607 $7,135 $7,572 $6,544 $5,876 $5,427 $8,945 $10,368 $10,458 $11,465 $11,402 Liquidity ratio of 1.5 and up, best
Current Liabilities $2,482 $2,973 $4,408 $3,067 $2,970 $2,558 $2,442 $2,192 $2,275 $3,086 $2,827 $2,645 $4,226 $4,202 2.70 <-Median-> 10 Ratio CDN$
Liquidity Ratio 2.86 2.25 1.33 2.15 2.40 2.96 2.68 2.68 2.38 2.90 3.67 3.95 2.71 2.71 2.90 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 4.34 3.90 2.39 3.42 3.21 4.38 4.08 3.78 3.36 3.94 5.86 5.40 3.44 3.83 3.94 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  1.62 0.72 0.96 1.22 1.82 4.38 3.33 3.17 1.77 3.94 3.71 2.83 2.22 3.83 2.83 <-Median-> 5 Ratio CDN$
Curr Portion Lg T. Debt $1,845 $0 $0 $0 $0 $0 $59 $487 $25 $19 $20 $20
Liquidity Ratio 2.28 2.15 2.40 2.96 2.68 2.68 2.45 3.44 3.70 3.98 2.73 2.73 3.44 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 4.11 3.42 3.21 4.38 4.08 3.78 3.45 4.68 5.91 5.44 3.45 3.85 4.68 <-Median-> 5 Ratio CDN$
Assets CDN$ $33,222 $49,927 $47,202 $39,830 $39,303 $36,430 $33,922 $31,749 $30,873 $57,656 $59,211 $59,447 $62,255 $61,910 Debt Ratio of 1.5 and up, best CDN$
Liabilities $12,550 $23,828 $22,736 $22,811 $24,382 $23,337 $20,075 $17,865 $18,070 $18,917 $18,838 $18,488 $19,877 $19,767 1.76 <-Median-> 10 Ratio CDN$
Debt Ratio 2.65 2.10 2.08 1.75 1.61 1.56 1.69 1.78 1.71 3.05 3.14 3.22 3.13 3.13 3.13 <-Median-> 5 Ratio CDN$
Estimates BVPS $17.64 $18.05 $20.07 Estimates Estimates BVPS
Estimate Book Value $30,972.1 $31,681.4 $35,227.8 Estimates Estimate Book Value
P/B Ratio (Close) 1.46 1.43 1.28 Estimates P/B Ratio (Close)
Difference from 10 year median -16.41% Diff M/C Estimates Difference from 10 yr med.
Check Value $17,019 $14,921 $13,093 $13,847 $13,884 $12,803 $38,739 $40,373 $40,959 $42,378 $42,143
Total Book Value CDN$ $20,672 $26,099 $24,467 $17,019 $14,921 $13,093 $13,847 $13,884 $12,803 $38,739 $40,373 $40,959 $42,378 $42,143 73.21% <-Total Growth 10 Book Value CDN$
NCI $1,664 $2,238 $2,658 $2,625 $3,034 $3,153 $3,193 $2,234 $2,445 $10,903 $10,655 $10,713 $11,537 $11,537 NCI CDN$
Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Preferred CDN$
Book Value $19,008 $23,861 $21,808 $14,394 $11,888 $9,940 $10,654 $11,649 $10,358 $27,836 $29,718 $30,246 $30,841 $30,606 $30,606 $30,606 41.42% <-Total Growth 10 Book Value CDN$
Book Value per Share $19.04 $23.85 $21.78 $12.36 $10.21 $8.53 $9.14 $9.99 $8.87 $15.66 $16.71 $17.00 $17.57 $17.44 $17.44 $17.44 -19.35% <-Total Growth 10 Book Value CDN$
Change 18.46% 25.29% -8.67% -43.27% -17.41% -16.42% 7.14% 9.24% -11.18% 76.52% 6.74% 1.71% 3.36% -0.76% 0.00% 0.00% -15.41% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 2.41 2.03 1.90 2.03 1.72 1.42 2.18 2.21 1.78 1.34 1.85 1.58 1.50 1.38 0.00 0.00 2.03 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 2.79 1.93 1.60 1.51 1.23 1.20 2.35 1.82 2.08 1.54 1.74 1.41 1.32 1.48 1.48 1.48 -2.13% <-IRR #YR-> 10 Book Value per Share -19.35% CDN$
Change 8.16% -30.66% -17.39% -5.29% -18.98% -2.15% 95.87% -22.56% 14.13% -25.86% 12.64% -18.46% -6.63% 11.92% 0.00% 0.00% 11.96% <-IRR #YR-> 5 Book Value per Share 75.95% CDN$
Leverage (A/BK) 1.75 2.09 2.16 2.77 3.31 3.67 3.18 2.73 2.98 2.07 1.99 1.97 2.02 2.02 2.75 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 0.66 1.00 1.04 1.58 2.05 2.35 1.88 1.53 1.74 0.68 0.63 0.61 0.64 0.65 1.56 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.75 5 yr Med 1.58 -15.41% Diff M/C
-$21.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.57
-$9.99 $0.00 $0.00 $0.00 $0.00 $17.57
Comprehensive Income US$ $4,381 -$814 -$11,111 -$3,108 -$3,180 $1,049 $1,554 -$1,424 $4,610 $3,750 $3,251 $1,066 Comprehensive Income US$
NCI $53 -$12 -$237 -$52 -$275 $206 $78 $110 $605 $1,290 $1,266 $585 NCI US$
Shareholders $3,750 $4,328 -$802 -$10,874 -$3,056 -$2,905 $843 $1,476 -$1,534 $4,005 $2,460 $1,985 $481 159.98% <-Total Growth 10 Shareholders US$
Increase 197.07% 15.41% -118.53% -1255.86% 71.90% 4.94% 129.02% 75.09% -203.93% 361.08% -38.58% -19.31% -75.77% -38.58% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $594 $1,129 $738 -$1,492 -$1,331 -$2,662 -$3,359 -$2,903 -$1,035 $377 $1,450 $1,678 $1,479 10.03% <-IRR #YR-> 10 Comprehensive Income 159.98% US$
ROE 18.1% 16.9% -3.3% -68.0% -23.8% -30.7% 8.2% 13.3% -16.3% 13.4% 7.8% 6.1% 1.5% -10.86% <-IRR #YR-> 5 Comprehensive Income -67.41% US$
5Yr Median 7.5% 7.5% 1.8% -3.3% -3.3% -23.8% -23.8% -23.8% -16.3% 8.2% 8.2% 7.8% 6.1% 7.20% <-IRR #YR-> 10 5 Yr Running Average 100.41% US$
% Difference from NI 5.3% -11.8% 7.5% -11.3% -20.3% -22.3% -1.0% -13.9% -19.7% -27.5% -22.1% -27.5% -19.0% #NUM! <-IRR #YR-> 5 5 Yr Running Average 150.96% US$
Diff 5, 10 yr -20.0% -22.1% 6.1% <-Median-> 5 Return on Equity US$
$802 $0 $0 $0 $0 $0 $0 $0 $0 $0 $481
-$1,476 $0 $0 $0 $0 $481
-$738 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,479
$2,903 $0 $0 $0 $0 $1,479
Current Liability Coverage Ratio US$ 1.58 2.09 1.76 1.76 1.59 2.02 2.41 2.32 1.65 1.83 3.11 3.15 1.61 1.34   CFO / Current Liabilities US$
5 year Median 1.27 1.52 1.58 1.76 1.76 1.76 1.76 2.02 2.02 2.02 2.32 2.32 1.83 1.83 1.83 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 11.80% 12.45% 16.41% 13.52% 11.99% 14.16% 17.33% 15.99% 12.14% 9.78% 14.87% 14.03% 10.93% 9.13% CFO / Total Assets US$
5 year Median 9.66% 9.66% 11.80% 12.45% 12.45% 13.52% 14.16% 14.16% 14.16% 14.16% 14.87% 14.03% 12.14% 10.93% 12.1% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 9.83% 9.17% -1.41% -27.68% -9.02% -10.79% 2.59% 5.68% -6.83% 8.94% 5.00% 4.31% 0.94% 4.79% Net  Income/Assets Return on Assets US$
5Yr Median 5.10% 5.10% 3.25% -1.41% -1.41% -9.02% -9.02% -9.02% -6.83% 2.59% 5.00% 5.00% 4.31% 4.79% 4.3% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 17.17% 19.19% -3.04% -76.60% -29.82% -39.54% 8.25% 15.49% -20.35% 18.52% 9.96% 8.48% 1.90% 9.66% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 7.30% 7.30% 5.14% -3.04% -3.04% -29.82% -29.82% -29.82% -20.35% 8.25% 9.96% 9.96% 8.48% 9.66% 8.5% <-Median-> 5 Return on Equity US$
Net Income US$ $3,297 $4,537 -$677 -$10,603 -$3,108 -$3,113 $861 $1,516 -$1,435 $4,574 $3,614 $3,288 $1,017 $1,570 $1,573 $1,773
NCI $23 $53 -$12 -$237 -$52 -$275 $206 $78 $110 $605 $1,290 $1,266 $585 $585 $585 $585
Shareholders $3,274 $4,484 -$665 -$10,366 -$3,056 -$2,838 $655 $1,438 -$1,545 $3,969 $2,324 $2,022 $432 $2,200 $2,101 $2,101 164.96% <-Total Growth 10 Net Income US$
Increase 176.60% 36.96% -114.83% -1458.80% 70.52% 7.13% 123.08% 119.54% -207.44% 356.89% -41.45% -12.99% -78.64% 409.26% -4.50% 0.00% NCI US$
5 Yr Running Average $482 $1,078 $721 -$1,509 -$1,266 -$2,488 -$3,254 -$2,833 -$1,069 $336 $1,368 $1,642 $1,440 $2,189 $1,816 $1,771 10.23% <-IRR #YR-> 10 Net Income 164.96% US$
Operating Cash Flow $4,127 $5,315 $5,439 $4,239 $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 -11.19% <-IRR #YR-> 5 Net Income -69.96% US$
Investment Cash Flow -$4,172 -$12,827 -$6,521 -$5,237 -$1,950 $250 -$412 -$337 -$1,494 $50 -$1,286 -$1,897 -$1,711 7.17% <-IRR #YR-> 10 5 Yr Running Average 99.83% US$
Total Accruals $3,319 $11,996 $417 -$9,368 -$3,402 -$5,882 -$1,573 -$290 -$1,816 $1,086 -$1,807 -$459 -$1,338 #NUM! <-IRR #YR-> 5 5 Yr Running Average 150.84% US$
Total Assets $33,322 $48,884 $47,282 $37,448 $33,879 $26,308 $25,264 $25,308 $22,631 $44,392 $46,506 $46,890 $45,965 Balance Sheet Assets US$
Accruals Ratio 9.96% 24.54% 0.88% -25.02% -10.04% -22.36% -6.23% -1.15% -8.02% 2.45% -3.89% -0.98% -2.91% -2.91% <-Median-> 5 Ratio US$
$665 $0 $0 $0 $0 $0 $0 $0 $0 $0 $432
-$1,438 $0 $0 $0 $0 $432
-$721 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,440
$2,833 $0 $0 $0 $0 $1,440
Financial Cash Flow US$ $1,434 $6,291 $423 $1,342 -$60 -$3,275 -$2,297 -$1,886 -$925 -$1,139 -$2,254 -$2,388 -$2,604 C F Statement  Financial CF US$
Total Accruals $1,885 $5,705 -$6 -$10,710 -$3,342 -$2,607 $724 $1,596 -$891 $2,225 $447 $1,929 $1,266 Accruals US$
Accruals Ratio 5.66% 11.67% -0.01% -28.60% -9.86% -9.91% 2.87% 6.31% -3.94% 5.01% 0.96% 4.11% 2.75%
Comprehensive Inc CDN$ $4,474 -$813 -$11,818 -$3,606 -$4,403 $1,408 $1,949 -$1,943 $5,987 $4,775 $4,122 $1,444 Comprehensive Inc CDN$ CDN$
NCI $54 -$12 -$252 -$60 -$381 $277 $98 $150 $786 $1,642 $1,605 $792 NCI CDN$
Shareholders $3,739 $4,420 -$801 -$11,566 -$3,545 -$4,023 $1,132 $1,852 -$2,093 $5,202 $3,132 $2,517 $651 181.37% <-Total Growth 10 Shareholders CDN$
Increase 192.16% 18.23% -118.11% -1344.53% 69.35% -13.47% 128.14% 63.59% -213.02% 348.57% -39.79% -19.65% -74.11% -39.79% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $618 $1,116 $728 -$1,653 -$1,550 -$3,103 -$3,760 -$3,230 -$1,335 $414 $1,845 $2,122 $1,882 #NUM! <-IRR #YR-> 10 Comprehensive Income 181.37% US$
ROE 18.1% 16.9% -3.3% -68.0% -23.8% -30.7% 8.2% 13.3% -16.3% 13.4% 7.8% 6.1% 1.5% -18.85% <-IRR #YR-> 5 Comprehensive Income -64.82% US$
5Yr Median 7.5% 7.5% 1.8% -3.3% -3.3% -23.8% -23.8% -23.8% -16.3% 8.2% 8.2% 7.8% 6.1% 9.96% <-IRR #YR-> 10 5 Yr Running Average 158.33% US$
% Difference from NI 5.3% -11.8% 7.5% -11.3% -20.3% -22.3% -1.0% -13.9% -19.7% -27.5% -22.1% -27.5% -19.0% #NUM! <-IRR #YR-> 5 5 Yr Running Average 158.26% US$
Median Values Diff 5, 10 yr -20.0% -22.1% 6.1% <-Median-> 5 Return on Equity US$
$801 $0 $0 $0 $0 $0 $0 $0 $0 $0 $651
-$1,852 $0 $0 $0 $0 $651
-$728 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,882
$3,230 $0 $0 $0 $0 $1,882
Current Liability Coverage Ratio CDN$ 1.58 2.09 1.76 1.76 1.59 2.02 2.41 2.32 1.65 1.83 3.11 3.15 1.61 1.34   CFO / Current Liabilities CDN$
5 year Median 1.27 1.52 1.58 1.76 1.76 1.76 1.76 2.02 2.02 2.02 2.32 2.32 1.83 1.83 1.83 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 11.80% 12.45% 16.41% 13.52% 11.99% 14.16% 17.33% 15.99% 12.14% 9.78% 14.87% 14.03% 10.93% 9.13% CFO / Total Assets CDN$
5 year Median 9.66% 9.66% 11.80% 12.45% 12.45% 13.52% 14.16% 14.16% 14.16% 14.16% 14.87% 14.03% 12.14% 10.93% 12.1% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 9.83% 9.17% -1.41% -27.68% -9.02% -10.79% 2.59% 5.68% -6.83% 8.94% 5.00% 4.31% 0.94% 4.79% Net  Income/Assets Return on Assets CDN$
5Yr Median 5.10% 5.10% 3.25% -1.41% -1.41% -9.02% -9.02% -9.02% -6.83% 2.59% 5.00% 5.00% 4.31% 4.79% 4.3% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 17.17% 19.19% -3.04% -76.60% -29.82% -39.54% 8.25% 15.49% -20.35% 18.52% 9.96% 8.48% 1.90% 9.68% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 7.30% 7.30% 5.14% -3.04% -3.04% -29.82% -29.82% -29.82% -20.35% 8.25% 9.96% 9.96% 8.48% 9.68% 8.5% <-Median-> 5 Return on Equity CDN$
Net Income CDN$ $3,287 $4,634 -$676 -$11,277 -$3,606 -$4,311 $1,156 $1,902 -$1,958 $5,941 $4,601 $4,169 $1,377 $3,756 $3,622 $3,622 Net Income CDN$ CDN$
NCI $23 $54 -$12 -$252 -$60 -$381 $277 $98 $150 $786 $1,642 $1,605 $792 $792 $792 $792 NCI CDN$
Shareholders $3,264 $4,580 -$664 -$11,025 -$3,545 -$3,930 $879 $1,804 -$2,108 $5,155 $2,959 $2,563 $585 $2,963 $2,830 $2,830 188.13% <-Total Growth 10 Shareholders CDN$
Increase 172.73% 40.30% -114.50% -1560.74% 67.84% -10.85% 122.38% 105.12% -216.84% 344.58% -42.60% -13.36% -77.18% 406.44% -4.50% 0.00% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $519.6 $1,084.5 $730.6 -$1,666.7 -$1,478.1 -$2,916.9 -$3,657.0 -$3,163.4 -$1,379.9 $360.2 $1,737.9 $2,074.7 $1,831.0 $2,845 $2,380 $2,354 #NUM! <-IRR #YR-> 10 Net Income 188.13% CDN$
Operating Cash Flow $4,115 $5,428 $5,430 $4,509 $2,664 $3,869 $3,545 $2,591 $2,408 $3,680 $6,897 $5,550 $4,715 -20.16% <-IRR #YR-> 5 Net Income -67.57% CDN$
Investment Cash Flow -$4,160 -$13,101 -$6,510 -$5,570 -$2,262 $346 -$553 -$423 -$2,038 $65 -$1,637 -$2,405 -$2,317 9.62% <-IRR #YR-> 10 5 Yr Running Average 150.60% CDN$
Total Accruals $3,309 $12,252 $416 -$9,964 -$3,947 -$8,145 -$2,112 -$364 -$2,477 $1,410 -$2,301 -$582 -$1,812 #NUM! <-IRR #YR-> 5 5 Yr Running Average 157.88% CDN$
Total Assets $33,222 $49,927 $47,202 $39,830 $39,303 $36,430 $33,922 $31,749 $30,873 $57,656 $59,211 $59,447 $62,255 Balance Sheet Assets CDN$
Accruals Ratio 9.96% 24.54% 0.88% -25.02% -10.04% -22.36% -6.23% -1.15% -8.02% 2.45% -3.89% -0.98% -2.91% -2.91% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.83 0.74 -0.09 -2.33 -0.72 -0.76 0.15 0.35 -0.56 0.93 0.34 0.31 0.08 0.12 <-Median-> 10 EPS/CF Ratio CDN$
$664 $0 $0 $0 $0 $0 $0 $0 $0 $0 $585
-$1,804 $0 $0 $0 $0 $585
-$731 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,831
$3,163 $0 $0 $0 $0 $1,831
Change in Close 28.12% -13.12% -24.55% -46.27% -33.08% -18.21% 109.86% -15.40% 1.38% 30.87% 20.23% -17.07% -3.49% 11.07% 0.00% 0.00% Change in Close
up/down down down up up up up up count 8
Meet Prediction? yes yes yes yes yes yes % right count 7 87.50%
Financial Cash Flow CDN$ $1,430 $6,425 $422 $1,427 -$70 -$4,535 -$3,084 -$2,366 -$1,262 -$1,479 -$2,870 -$3,028 -$3,527 C F Statement  Financial CF CDN$
Total Accruals $1,879 $5,827 -$6 -$11,391 -$3,877 -$3,610 $972 $2,002 -$1,216 $2,890 $569 $2,446 $1,715 Accruals CDN$
Accruals Ratio 5.66% 11.67% -0.01% -28.60% -9.86% -9.91% 2.87% 6.31% -3.94% 5.01% 0.96% 4.11% 2.75% 2.75% <-Median-> 5 Ratio CDN$
Cash US$ $3,968 $2,745 $2,093 $2,404 $2,699 $2,455 $2,389 $2,234 $1,571 $3,314 $5,188 $5,280 $4,440 $4,440 Cash US$
Cash CDN$ $3,956 $2,804 $2,089 $2,557 $3,131 $3,400 $3,208 $2,803 $2,143 $4,304 $6,605 $6,694 $6,014 $5,980 Cash CDN$
Cash per Share $3.96 $2.80 $2.09 $2.20 $2.69 $2.92 $2.75 $2.40 $1.84 $2.42 $3.71 $3.76 $3.43 $3.41 $3.43 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 7.46% 6.07% 5.99% 11.73% 21.47% 28.49% 12.81% 13.21% 9.96% 10.04% 12.81% 15.64% 14.76% 13.22% 12.81% <-Median-> 5 % of Stock Price
Notes:
April 15, 2023.  Last estimates were for 2022, 2023 and 2024 of $11597M, $12518M and $12404M US$ for Revenue, $1.11, $1.21 and $1.19 US$ for AEPS, $1.14, $1.27 and $1.20 US$ for EPS, 
$0.55, $0.81 and $1.00 US$ for Dividends, $2312M, $3185M and $3104M US$ for FCF, $2.46, $2.64 and $2.36 US$ for CFPS, $13.80, $14.40 and $14.80 US$ for BVPS, and $3207M, $3466M and $3367M US$ for Net Income.
April 15, 2022.  Last estimates were for 2021, 2022 and 2023 of $12471M, $12489M and $12546M for Revenue, $1.37, $1.34 and $1.38 for AEPS, $1.29, $1.34 and $1.19 for EPS, 
$0.36, $0.39 and $0.40 for Dividends, $3057M, $3474M and 3699M for FCF, $3.05, $3.06 and $3.06 for CFPS, and $2218M, $2203M and $2107M for Revenue.
April 11, 2021.  Last estimates were for 2020, 2021 and 2022 of 11188M, $11053 and $11256M US$ for Revenue, $0.79, $0.80 and $0.75 US$ for adj EPS, $0.94, $0.82 and $0.77 US$ for EPS,
 $0.23, $0.23 and $0.30 US$ for Dividends, $2066M, $2194M and $2513M US$ for FCF $2.39, $2.44 and $2.04 US$ for CFPS, $1271M, $1780M and $1713M US$ for Net Income.
April 10, 2020.  Last estimates were for 2019, 2020 and 2021 of $8315M, $8442M and $8437M US$for Revenue, $0.71 and $0.79 US$ Adj EPS for 2019 and 2020, 
$0.35, $0.42 and $0.42 for EPS US$, $1.47, $1.72 and $1.70 US$ for CPFS and $616M, $769M and $813M for Net Income US$.
April 13, 2019.  Last estimates were for 2018, 2019 and 2020 of $7974M, $7716M and $7569M for Revenue US$, $0.77, $0.71 and $0.79 for Adj EPS US$,
 $0.79, $0.85 and $0.70 for EPS US$, $2.19, $2.16 and $2.07 for CFPS US$, $828M, $789M and $823M for Net Income US$.
January 1, 2019, new Barrick was born out of merger between Barrick Gold Corp and Randgold Resources.
December 17, 2018— Barrick Gold Corporation (NYSE:ABX)(TSX:ABX) (“Barrick” or the “Company”) today announced that its Board of Directors has declared a dividend for the fourth quarter of 2018 
of $0.07 per share, payable on January 14, 2019, to shareholders of record at the close of business on December 28, 2018. This will result in an annual dividend of $0.16 per share paid to the shareholders of Barrick in respect of the 2018 financial year.
Following the completion of Barrick’s merger with Randgold Resources Limited, the Company expects to pay a quarterly dividend of $0.04 per share, commencing with the dividend to be declared in April 2019 in respect of the first quarter of 2019.
April 08, 2018.  Last estimates were for 2017 and 2018 of $8033M, $7396M for Revenue US$, $0.66, $0.59 for EPS US$, $1.90, $2.02 CFPS US$ and $628M and $729M for Net Income US$.
April 08, 2017.  Last estimates were for 2016, 2017 and 2018M of $7964, 8033M and $7596M US$ for Revenue, $2016 for Adjusted EPS $1.27 US$, 
$0.42, $0.66 and $0.59 US$ for EPS, $1.90, $2.09 and $2.02 for CFPS US$ and $364M, $638M and $729M for Net Income US$
April 10, 2016.  Last estimates were for 2015, 2016 and 2017 of $9707M, $9860M and $9866M US$ for Revenue, $0.73 and $1.27 Adjust EPS US for 2015 and 2016, 
$0.64, $0.86 and $0.80 fur EPS US$, $2.22, $2.53 and $2.63 CFPS US$, $743M, $1019M and $1045M US$ for Net Income.
April 26, 2015.  Last estimaes were for 2014, 2015 and 2016 of $10554M, $10953M and $10870M for Revenue US$, $1.06, $1.29 and $1.43 EPS US$, $2.86, $3.19 and $3.14 CFPS US$,
 $1372M, $1713M and $1802M for Net Income US$
April 13, 2014.  Last estimates were for 2013, 2014 and 2015 of $14647M, $15815M and $15557M US$ for Revenue, $4.09, $4.53 and $3.87 for EPS, $5.66, $6.24 and $6.17 for CFPS.
April 2013.  Barrick lost money in 2013 because of after-tax impairment charge. 
1995.  It name was changed to Barrick Gold Corporation.
February 1987.  Iy was listed on the NY Stock Exchange.
1986.  The company changed its name to American Barrick Resoucres in 1986.
May 2, 1963.  Barrisk Rescources Corpoaton became a publicly traded company on the TSX.
Last gold bull market started in 1971 and ended in 1980.  Between 1980 and 1999 there was a gold bear market.  From 2000 to present is gold bull market.
The stock prices were relatively low in the 1980 and were quite high in the 1990’s before falling in the late 1990’s and they rising again to peaks in 2008, 2010 and 2011.  
Management uses adjusted EPS to measure internally to evaluate the underlying operating performance of the company
The adjusted EPS excludes things like impairment charges and one time gains or losses.
Sector:
Materials
What should this stock accomplish?
Would I buy this company and Why.
This is a high risk resource stock that pays dividends. I would buy again, but because it is a rescource stock I would never buy and hold it.
What should this stock accomplish?
Why am I following this stock. 
This is a big gold mining company that I have followed for years.  It was on some dividend growth lists at different times and covered by the Investment Reporter. 
Why I bought this stock.
I bought some of this stock in April 2013 because its stock price had fallen hard.  I believed the market over reacted.  I just bought 100 shares as I am living off my portfolio and do not have much to invest.
I bought another 100 shares in 2016.  However, this is a resource stock and I only buy resource stocks so I pay attention to that aspect of the TSX.  I plan to have only a small stack in any resource stock.
Dividends
Dividends are paid quarterly in Cycle 3, that is in March, June, September and December.  Dividends for shareholders of one month is paid in the following month.
For example, the company on October 30, 2013 announced a dividend payable on December 16, 2013 for shareholders of record of November 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 
For employees 
For community 
For investors 
How they make their money.
Barrick Gold Corp is engaged in producing and selling gold and copper, as well as related activities such as exploration and mine development. The company sells its gold 
and copper into the world market. It generates maximum revenue from the Carlin mine segment. Geographically, it derives a majority of its revenue from the United States.   
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 Apr 10 2016 Apr 18 2017 Apr 08 2018 Apr 13 2019 Apr 10 2020 Apr 11 2021 Apr 15 2022 Apr 15 2023
Bristow, Dennis Mark 5.527 0.31% 5.527 0.31% 5.374 0.30% 5.831 0.33% 6.222 0.35% 6.69%
CEO - Shares - Amount $133.303 $160.273 $129.242 $135.342 $160.392
Options - percentage 1.064 0.06% 1.207 0.07% 1.412 0.08% 0.824 0.05% 0.697 0.04% -15.38%
Options - amount $25.662 $35.013 $33.960 $19.126 $17.976
Dushnisky, Kelvin Paul Michael 0.00% 0.058 0.00% 0.058 0.00% 0.126 0.01% Co-CEO until 2017
President - Shares - Amount $0.591 $1.241 $1.050 $2.331 President 2017
Options - percentage 0.07% 0.790 0.07% 0.715 0.06% 0.693 0.06% last filed Mar 2018
Options - amount $8.546 $16.987 $12.997 $12.770
Gowans, James Kitchener 0.00%
CO CEO - Shares - Amount $0.326
Options - percentage 0.02%
Options - amount $2.676
Shuttleworth, Graham Patrick 0.708 0.04% 0.608 0.03% 0.558 0.03% 0.617 0.04% 0.755 0.04% Listed as Officer 2019 22.50%
CFO - Shares - Amount $17.073 $17.627 $13.409 $14.310 $19.470
Options - percentage 0.305 0.02% 0.361 0.02% 0.471 0.03% 0.314 0.02% 0.318 0.02% 1.08%
Options - amount $7.359 $10.465 $11.333 $7.294 $8.189
Raw, Catherine Philippa 0.024 0.00% 0.024 0.00% 0.073 0.00% 0.105 0.01% 0.171 0.01% Was CFO, now COO NA #DIV/0!
Officer - Shares - Amount $0.435 $0.441 $1.769 $3.059 $4.101 Listed CFO still 2019
Options - percentage 0.150 0.01% 0.256 0.02% 0.313 0.02% 0.370 0.02% 0.359 0.02% #DIV/0!
Options - amount $2.728 $4.727 $7.540 $10.717 $8.629
Hill, Mark Francis 0.009 0.00% 0.009 0.00% 0.018 0.00% 0.039 0.00% 0.072 0.00% 0.169 0.01% 0.227 0.01% 34.24%
Officer - Shares - Amount $0.172 $0.175 $0.445 $1.126 $1.739 $3.931 $5.861
Options - percentage 0.053 0.00% 0.186 0.02% 0.312 0.02% 0.382 0.02% 0.334 0.02% 0.307 0.02% 0.248 0.01% -19.03%
Options - amount $0.960 $3.429 $7.533 $11.087 $8.025 $7.114 $6.398
Thomson, Kevin James 0.00% 0.015 0.00% 0.081 0.01% 0.122 0.01% Last filing Mar 2019
Officer - Shares - Amount $0.157 $0.329 $1.501 $2.950
Options - percentage 0.01% 0.198 0.02% 0.274 0.02% 0.335 0.02%
Options - amount $1.219 $4.251 $5.041 $8.069
Cisneros, Gustavo Alfredo 0.011 0.00% 0.011 0.00% 0.011 0.00% 0.011 0.00% 0.011 0.00% 0.011 0.00% 0.011 0.00% 0.00%
Director- Shares - Amount $0.200 $0.203 $0.265 $0.319 $0.265 $0.255 $0.284
Options - percentage 0.104 0.01% 0.118 0.01% 0.136 0.01% 0.154 0.01% 0.168 0.01% 0.184 0.01% 0.208 0.01% 12.61%
Options - amount $1.884 $2.178 $3.291 $4.462 $4.032 $4.280 $5.353
Birchall, Charles William David 0.03% 0.395 0.03% ceased to be insider in 2016
Durector- Shares - Amount $4.047 $8.493
Options - percentage 0.02% 0.026 0.00%
Options - amount $2.092 $0.551
Goodman, Ned 0.03%
Director - Shares - Amount $4.149
Options - percentage 0.00%
Options - amount $0.148
Thornton, John Lawson 0.10% 2.011 0.17% 2.201 0.19% 2.513 0.22% 5.005 0.28% 2.432 0.14% 2.532 0.14% 2.532 0.14% 2.532 0.14% from 2014 0.00% 0.361
Chairman - Shares - Amt $12.218 $43.226 $40.015 $46.306 $120.725 $70.537 $60.902 $58.775 $65.283 $4.10
Options - percentage 0.01% 0.001 0.00% 0.001 0.00% 0.001 0.00% 0.001 0.00% 0.000 0.00% 0.001 0.00% 0.001 0.00% 0.001 0.00% 3.79%
Options - amount $0.668 $0.024 $0.021 $0.021 $0.028 $0.000 $0.029 $0.028 $0.032
Increase in O/S Shares 0.00% 1.128 0.10% 3.610 0.31% 0.020 0.00% 0.131 0.01% 0.099 0.01% 0.050 0.00% 0.000 0.00% See DSU and RSU Activity Seems 0 '22
due to SO  $0.225 $24.241 $65.630 $0.364 $3.160 $2.871 $1.203 $0.000 Restricted Share Units RSU
Book Value $0.000 $23.100 $62.500 $0.000 $2.000 $1.000 $0.000 $0.000 Deferred Share Units DSU
Insider Buying -$17.046 -$12.826 -$5.561 -$9.021 -$40.350 -$5.890 -$23.276 -$33.362 -$23.377 Performance Restricted 
Insider Selling $0.027 $0.000 $0.000 $0.000 $0.392 $78.954 $24.234 $8.857 $0.237   Share Units PRSU
Net Insider Buying -$17.019 -$12.826 -$5.561 -$9.021 -$39.958 $73.064 $0.957 -$24.505 -$23.140 Performance Granted 
% of Market Cap -0.14% -0.05% -0.03% -0.04% -0.09% 0.14% 0.00% -0.06% -0.05%   Share Units PGSU
Directors 13 15 15 8 9 10 11 12
Women 15% 2 15% 2 13% 2 13% 0 0% 1 11% 2 20% 3 27% 4 33%
Minorities 8% 1 8% 1 7% 1 7% 0 0% 1 11% 1 10% 2 18% 2 17%
Institutions/Holdings 54.00% 460 53.21% 526 53.21% 524 53.44% 565 53.44% 20 55.85% 20 55.85% 20 51.73% 20 43.08%
Total Shares Held 53.98% 619.931 53.19% 658.942 56.53% 623.543 53.39% 964.355 54.24% 978.945 55.06% 978.945 55.06% 920.500 52.44% 756.161 43.08%
Increase/Decrease -3.88% -21.626 -3.37% -19.583 -2.89% -25.704 -3.96% 72.904 8.18% 64.432 7.05% 64.432 7.05% -7.925 -0.85% 7.209 0.96%
Starting No. of Shares NASDAQ 641.558 NASDAQ 678.526 NASDAQ 649.247 NASDAQ 891.452 NASDAQ 914.513 MS20 914.513 MS20 928.425 MS20 748.952 MS20
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock