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. Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2025 <-Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 3/31/25 <-Estimates
Barrick Mining Corp TSX: ABX NYSE GOLD https://www.barrick.com Fiscal Yr: Dec 31
Year 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 12/31/26 12/31/27 Value Description #Y Item Currency
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
USD - CDN$ 0.9983 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3890 1.3890 1.3890 USD - CDN$
split $13,331 <-12 mths 3.17% Estimates last 12 months from Qtr.
Estimates $8,315 $11,188 $12,471 $11,597 $11,885 $12,610
Difference 16.86% 12.58% -3.90% -5.04% -4.11% 2.47%
Revenue* US$ $14,547 $12,511 $10,239 $9,029 $8,558 $8,374 $7,243 $9,717 $12,595 $11,985 $11,013 $11,397 $12,922 $14,138 $16,470 $16,781 26.20% <-Total Growth 10 Revenue US$
Increase 1.64% -14.00% -18.16% -11.82% -5.22% -2.15% -13.51% 34.16% 29.62% -4.84% -8.11% 3.49% 13.38% 9.41% 16.49% 1.89% 2.35% <-IRR #YR-> 10 Revenue 26.20% US$
5 year Running Average $11,166 $12,086 $12,507 $12,128 $10,977 $9,742 $8,689 $8,584 $9,297 $9,983 $10,511 $11,341 $11,982 $12,291 $13,188 $14,342 5.87% <-IRR #YR-> 5 Revenue 32.98% US$
Revenue per Share $14.53 $10.74 $8.79 $7.75 $7.34 $7.18 $6.20 $5.47 $7.08 $6.74 $6.27 $6.49 $7.48 $8.19 $9.54 $9.72 -0.43% <-IRR #YR-> 10 5 yr Running Average -4.19% US$
Increase 1.57% -26.07% -18.16% -11.85% -5.26% -2.23% -13.60% -11.88% 29.60% -4.90% -6.85% 3.47% 15.25% 9.41% 16.49% 1.89% 6.90% <-IRR #YR-> 5 5 yr Running Average 39.59% US$
5 year Running Average $11.42 $11.76 $11.86 $11.22 $9.83 $8.36 $7.45 $6.79 $6.65 $6.53 $6.35 $6.41 $6.81 $7.03 $7.59 $8.28 -1.60% <-IRR #YR-> 10 Revenue per Share -14.89% US$
P/S (Price/Sales) Med 2.81 2.30 1.79 1.27 2.10 2.37 1.93 2.90 3.26 3.14 3.08 2.67 2.36 2.14 0.00 0.00 6.48% <-IRR #YR-> 5 Revenue per Share 36.90% US$
P/S (Price/Sales) Close 2.41 2.11 1.22 0.95 2.18 2.02 2.18 3.40 3.22 2.82 2.74 2.79 2.07 2.47 2.12 2.52 -5.39% <-IRR #YR-> 10 5 yr Running Average -42.56% US$
*Revenue in M US$  P/S Med 20 yr  2.90 15 yr  2.67 10 yr  2.52 5 yr  3.08 -1.80% Diff M/C 0.08% <-IRR #YR-> 5 5 yr Running Average 0.38% US$
$18,517 <-12 mths -0.41% Estimates last 12 months from Qtr.
Revenue* CDN$ $14,522 $13,307 $11,878 $12,503 $11,491 $10,505 $9,881 $12,620 $16,036 $15,195 $14,916 $15,074 $18,593 $19,638 $22,877 $23,309 56.53% <-Total Growth 10 Revenue CDN$
Increase -0.65% -8.37% -10.73% 5.26% -8.09% -8.58% -5.94% 27.73% 27.06% -5.25% -1.83% 1.06% 23.35% 5.62% 16.49% 1.89% 4.58% <-IRR #YR-> 10 Revenue 56.53% CDN$
5 year Running Average $11,653 $12,376 $13,043 $13,365 $12,740 $11,937 $11,252 $11,400 $12,107 $12,847 $13,730 $14,768 $15,963 $16,683 $18,220 $19,898 8.06% <-IRR #YR-> 5 Revenue 47.33% CDN$
Revenue per Share $14.51 $11.43 $10.20 $10.73 $9.86 $9.01 $8.46 $7.10 $9.02 $8.54 $8.50 $8.59 $10.77 $11.37 $13.25 $13.50 2.04% <-IRR #YR-> 10 5 yr Running Average 22.38% CDN$
Increase -0.72% -21.24% -10.74% 5.22% -8.13% -8.66% -6.04% -16.10% 27.04% -5.31% -0.49% 1.04% 25.38% 5.62% 16.49% 1.89% 6.96% <-IRR #YR-> 5 5 yr Running Average 40.02% CDN$
5 year Running Average $11.96 $12.03 $12.33 $12.29 $11.34 $10.24 $9.65 $9.03 $8.69 $8.42 $8.32 $8.35 $9.08 $9.55 $10.49 $11.49 0.54% <-IRR #YR-> 10 Revenue per Share 5.56% CDN$
P/S (Price/Sales) Med 2.85 2.19 1.72 1.13 2.03 2.45 1.86 2.96 3.43 3.15 3.10 2.74 2.24 2.21 0.02 0.00 8.69% <-IRR #YR-> 5 Revenue per Share 51.66% CDN$
P/S (Price/Sales) Close 2.40 1.64 1.23 0.95 2.18 2.02 2.18 3.40 3.22 2.82 2.73 2.79 2.07 2.46 2.12 2.52 -3.01% <-IRR #YR-> 10 5 yr Running Average -26.35% CDN$
*Revenue in M CDN $  P/S Med 20 yr  3.03 15 yr  2.74 10 yr  2.60 5 yr  3.10 -5.09% Diff M/C 0.11% <-IRR #YR-> 5 5 yr Running Average 0.56% CDN$
-$11,878 $0 $0 $0 $0 $0 $0 $0 $0 $0 $18,593
-$12,620 $0 $0 $0 $0 $18,593
-$13,043 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,963
-$11,400 $0 $0 $0 $0 $15,963
-$10.20 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.77
-$7.10 $0.00 $0.00 $0.00 $0.00 $10.77
$1.34 <-12 mths 6.35% Estimates Last 12 months from Qtr
0.00% 0.00% Estimates Payout Ratio EPS
Adjusted Net Earnings US$ $3,954 $2,569 $793 $344 $818 $876 $409 $902 $2,042 $2,065 $1,326 $1,272 $2,144 170.37% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 18.10% 18.98% 7.74% 4.79% 10.31% 9.43% 5.39% 4.21% 8.75% 8.66% 5.82% 5.45% 8.83% 7.24% <-Median-> 10 Return on Equity ROE
5Yr Median 18.10% 10.31% 9.43% 7.74% 5.39% 8.75% 8.66% 5.82% 5.82% 8.66% 8.66% <-Median-> 10 5 Yr Median
Adjusted Net Earnings per  Share Basic $3.82 $2.51 $0.68 $0.30 $0.70 $0.75 $0.35 $0.51 $1.15 $1.16 $0.75 $0.84 $1.26 85.29% <-Total Growth 10 Adjusted Earnings
Adjusted Net Earnings per  Share Diluted $3.82 $2.51 $0.68 $0.30 $0.70 $0.75 $0.35 $0.51 $1.15 $1.16 $0.75 $0.84 $1.26 $1.52 $1.79 $1.82 85.29% <-Total Growth 10 Adjusted Earnings US$
Increase -18.20% -34.29% -72.91% -55.88% 133.33% 7.14% -53.33% 45.71% 125.49% 0.87% -35.34% 12.00% 50.00% 20.63% 17.76% 1.68% 10 0 10 Years of Data, AFFP, P or N 100.00% US$
Earnings Yield 10.91% 11.10% 6.33% 4.07% 4.38% 5.18% 2.58% 2.74% 5.05% 6.11% 4.37% 4.64% 8.13% 7.51% 8.84% 7.44% 6.36% <-IRR #YR-> 10 Adjusted Earnings 85.29% US$
5 year Running Average $3.14 $3.26 $3.00 $2.40 $1.60 $0.99 $0.56 $0.52 $0.69 $0.78 $0.78 $0.88 $1.03 $1.11 $1.23 $1.45 19.83% <-IRR #YR-> 5 Adjusted Earnings 147.06% US$
Payout Ratio 19.63% 19.92% 29.41% 46.67% 11.43% 16.00% 34.29% 39.22% 26.96% 31.03% 86.67% 47.62% 31.75% 26.32% 22.35% 21.98% -10.12% <-IRR #YR-> 10 5 yr Running Average -65.60% US$
5 year Running Average 15.91% 15.93% 16.00% 17.53% 20.85% 21.05% 23.74% 25.29% 23.99% 38.53% 59.71% 59.42% 54.66% 52.63% 41.40% 27.66% 14.60% <-IRR #YR-> 5 5 yr Running Average 97.70% US$
Price/AEPS Median 10.68 9.86 23.16 32.68 22.04 22.70 34.11 31.07 20.06 18.22 25.79 20.61 13.99 11.55 0.00 0.00 22.37 <-Median-> 10 P/AFFO Med US$
Price/AEPS High 13.19 14.37 31.54 45.67 33.53 27.33 40.31 39.10 26.49 21.35 34.11 24.32 16.82 12.93 0.00 0.00 30.43 <-Median-> 10 P/AFFO High US$
Price/AEPS Low 8.16 5.35 14.78 19.70 10.56 18.07 27.91 23.04 13.63 15.09 17.47 16.89 11.16 10.16 0.00 0.00 17.18 <-Median-> 10 P/AFFO Low US$
Price/AEPS Close 9.16 9.01 15.81 24.60 22.83 19.29 38.69 36.45 19.81 16.38 22.91 21.54 12.30 13.32 11.31 13.43 22.18 <-Median-> 10 P/AFFO Close US$
Trailing P/AEPSClose 7.50 5.92 4.28 10.85 53.27 20.67 18.05 53.11 44.67 16.52 14.81 24.12 18.45 16.07 13.32 13.66 19.56 <-Median-> 10 Trailing P/AFFO Close US$
Adjusted Net Earnings Historical   in order 20.61 27.18 14.78 19.69 P/CF 5 Yrs   in order 20.06 24.32 15.09 19.81 -32.74% Diff M/C -40.45% Diff M/C 10 DPR 75% to 95% best US$
Adjusted Net Earnings CDN$ $3,947 $2,732 $920 $476 $1,098 $1,099 $558 $1,172 $2,600 $2,618 $1,796 $1,682 $3,085 235.34% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 18.10% 18.98% 7.74% 4.79% 10.31% 9.43% 5.39% 4.21% 8.75% 8.66% 5.82% 5.45% 8.83% 7.24% <-Median-> 10 Return on Equity ROE
5Yr Median 19.04% 18.98% 18.54% 18.10% 10.31% 9.43% 7.74% 5.39% 8.75% 8.66% 5.82% 5.82% 8.66% 8.66% <-Median-> 10 5 Yr Median
Adjusted Net Earnings per  Share Basic $3.81 $2.67 $0.79 $0.42 $0.94 $0.94 $0.48 $0.66 $1.46 $1.47 $1.02 $1.11 $1.81
Adjusted Net Earnings per  Share Diluted $3.81 $2.67 $0.79 $0.42 $0.94 $0.94 $0.48 $0.66 $1.46 $1.47 $1.02 $1.11 $1.81 $2.11 $2.49 $2.53 129.82% <-Total Growth 10 Adjusted Earnings CDN$
Increase -20.04% -30.00% -70.45% -47.34% 126.25% 0.10% -49.25% 38.73% 121.05% 0.44% -30.93% 9.37% 63.19% 16.45% 17.76% 1.68% 10 0 10 Years of Data, AFFP, P or N 100.00% CDN$
Earnings Yield 10.95% 14.27% 6.30% 4.06% 4.37% 5.18% 2.59% 2.75% 5.05% 6.11% 4.38% 4.64% 8.13% 7.53% 8.87% 7.44% 8.68% <-IRR #YR-> 10 Adjusted Earnings 129.82% CDN$
5 year Running Average $3.26 $3.33 $3.07 $2.49 $1.73 $1.15 $0.71 $0.69 $0.90 $1.00 $1.02 $1.14 $1.37 $1.50 $1.71 $2.01 22.31% <-IRR #YR-> 5 Adjusted Earnings 173.71% CDN$
Payout Ratio 19.67% 18.73% 25.35% 33.70% 8.51% 12.75% 25.13% 30.19% 21.17% 24.48% 63.99% 36.00% 22.06% 18.95% 16.09% 15.82% -7.72% <-IRR #YR-> 10 5 yr Running Average -55.22% CDN$
5 year Running Average 16.04% 15.96% 16.10% 17.88% 21.02% 21.12% 23.79% 25.47% 23.99% 38.54% 60.29% 60.00% 54.55% 52.00% 41.03% 27.58% 14.88% <-IRR #YR-> 5 5 yr Running Average 100.07% CDN$
Price/AEPS Median 10.85 9.38 22.25 29.08 21.24 23.46 33.00 31.71 21.10 18.27 25.93 21.19 13.33 11.93 0.09 0.00 22.35 <-Median-> 10 P/AFFO Med CDN$
Price/AEPS High 13.20 13.30 29.52 39.14 30.98 28.49 39.16 39.66 27.39 21.36 32.19 24.86 16.15 13.33 0.00 0.00 29.74 <-Median-> 10 P/AFFO High CDN$
Price/AEPS Low 8.51 5.46 14.97 19.02 11.50 18.43 26.83 23.76 14.81 15.18 19.67 17.52 10.50 10.53 0.00 0.00 17.97 <-Median-> 10 P/AFFO Low CDN$
Price/AEPS Close 9.13 7.01 15.87 24.65 22.86 19.32 38.60 36.41 19.81 16.35 22.85 21.55 12.29 13.27 11.27 13.43 22.20 <-Median-> 10 P/AFFO Close CDN$
Trailing P/AEPSClose 7.30 4.91 4.69 12.98 51.73 19.34 19.59 50.52 43.78 16.43 15.78 23.57 20.06 15.45 13.27 13.66 19.83 <-Median-> 10 Trailing P/AFFO Close CDN$
*Adjusted Net Earnings Historical   in order 21.10 24.86 15.18 19.74 P/CF 5 Yrs   in order 21.10 24.86 15.18 19.81 -37.11% Diff M/C -40.62% Diff M/C 10 DPR 75% to 95% best CDN$
$1.33 <-12 mths 9.02% Estimates Last 12 months from Qtr
Difference Basic and Diluted 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.31% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Difference Basic and Diluted
EPS Basic US$ -$0.66 -$10.14 -$2.50 -$2.44 $0.56 $1.23 -$1.32 $2.26 $1.31 $1.14 $0.24 $0.72 $1.22 148.80% <-Total Growth 10 EPS Basic US$
EPS Diluted* -$0.66 -$10.14 -$2.50 -$2.44 $0.56 $1.23 -$1.32 $2.26 $1.31 $1.14 $0.24 $0.72 $1.22 $1.62 $2.19 $2.11 148.80% <-Total Growth 10 EPS Diluted US$
Increase -114.73% 1436.36% -75.35% -2.40% -122.95% 119.64% -207.32% -271.21% -41.86% -13.24% -78.95% 200.00% 69.44% 32.70% 35.45% -3.88% 8 2 10 Years of Data, EPS P or N 80.00% US$
Earnings Yield -1.89% -44.83% -23.26% -33.06% 3.50% 8.50% -9.75% 12.16% 5.77% 6.00% 1.40% 3.98% 7.87% 8.00% 10.83% 8.62% 9.54% <-IRR #YR-> 10 Earnings per Share 148.80% US$
5 year Running Average $0.65 -$1.55 -$1.11 -$2.25 -$3.04 -$2.66 -$0.89 $0.06 $0.81 $0.92 $0.73 $1.13 $0.93 $0.99 $1.20 $1.57 -11.60% <-IRR #YR-> 5 Earnings per Share -46.02% US$
10 year Running Average $0.79 -$0.26 -$0.56 -$0.88 -$1.00 -$1.00 -$1.22 -$0.53 -$0.72 -$1.06 -$0.97 $0.12 $0.49 $0.90 $1.06 $1.15 #NUM! <-IRR #YR-> 10 5 yr Running Average 183.65% US$
* EPS per share  E/P 10 Yrs 4.87% 5Yrs 5.77% 74.07% <-IRR #YR-> 5 5 yr Running Average 1497.93% US$
$1.85 <-12 mths 5.24% Last 12 months from Qtr
Difference Basic and Diluted 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.31% 0.00% 0.00% 0.00% 0.00% 0.00% <-Median-> 10 Difference Basic and Diluted
EPS Basic CDN$ -$0.66 -$10.78 -$2.90 -$3.38 $0.75 $1.54 -$1.80 $2.94 $1.67 $1.45 $0.33 $0.95 $1.76 160.53% <-Total Growth 10 EPS Basic CDN$
EPS Diluted* -$0.66 -$10.78 -$2.90 -$3.38 $0.75 $1.54 -$1.80 $2.94 $1.67 $1.45 $0.33 $0.95 $1.76 $2.25 $3.05 $2.93 160.53% <-Total Growth 10 EPS Diluted CDN$
Increase -114.40% 1536.84% -73.11% 16.50% -122.25% 105.21% -216.70% -263.00% -43.00% -13.61% -77.51% 192.96% 84.34% 28.10% 35.45% -3.88% 8 2 10 Years of Data, EPS P or N 80.00% CDN$
Earnings Yield -1.9% -57.6% -23.2% -33.0% 3.5% 8.5% -9.8% 12.2% 5.8% 6.0% 1.4% 4.0% 7.9% 8.0% 10.9% 8.6% 10.05% <-IRR #YR-> 10 Earnings per Share 160.53% CDN$
5 year Running Average $0.66 -$1.71 -$1.30 -$2.63 -$3.39 -$2.95 -$1.16 $0.01 $1.02 $1.16 $0.92 $1.47 $1.23 $1.35 $1.67 $2.19 -9.77% <-IRR #YR-> 5 Earnings per Share -40.19% CDN$
10 year Running Average $0.85 -$0.27 -$0.62 -$1.04 -$1.17 -$1.15 -$1.43 -$0.64 -$0.80 -$1.12 -$1.02 $0.15 $0.62 $1.18 $1.41 $1.55 #NUM! <-IRR #YR-> 10 5 yr Running Average 194.66% CDN$
* EPS per share  E/P 10 Yrs 4.87% 5Yrs 5.77% 161.07% <-IRR #YR-> 5 5 yr Running Average 12027.95% CDN$
$2.90 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.76
-$2.94 $0.00 $0.00 $0.00 $0.00 $1.76
$1.30 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.23
-$0.01 $0.00 $0.00 $0.00 $0.00 $1.23
Dividend* $0.41 $0.40 $0.44 Estimates Dividend*
Increase 1.53% -1.50% 10.00% Estimates Increase
Payout Ratio EPS 25.08% 18.24% 20.87% Estimates Payout Ratio EPS
Special Dividend US$ PD US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 $0.30 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend US$ US$
Dividend* $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.36 $0.65 $0.40 $0.40 $0.40 $0.40 $0.40 100.00% <-Total Growth 10 Dividends US$
Increase 47.06% -33.33% -60.00% -30.00% -42.86% 50.00% 0.00% 66.67% 55.00% 16.13% 80.56% -38.46% 0.00% 0.00% 0.00% 0.00% 23 5 37 Years of data, Count P, N 62.16% US$
Average Increases 5 Year Running 21.26% 7.93% -4.07% -12.07% -23.83% -23.24% -16.57% 8.76% 25.76% 37.56% 43.67% 35.98% 22.64% 11.64% 8.42% -7.69% 15.70% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.50 $0.52 $0.48 $0.42 $0.33 $0.21 $0.13 $0.13 $0.17 $0.30 $0.47 $0.52 $0.56 $0.58 $0.51 $0.40 17.52% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.84% 2.02% 1.27% 1.43% 0.52% 0.70% 1.01% 1.26% 1.34% 1.70% 3.36% 2.31% 2.27% 2.28% 1.39% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 1.49% 1.39% 0.93% 1.02% 0.34% 0.59% 0.85% 1.00% 1.02% 1.45% 2.54% 1.96% 1.89% 2.03% 1.02% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 2.41% 3.72% 1.99% 2.37% 1.08% 0.89% 1.23% 1.70% 1.98% 2.06% 4.96% 2.82% 2.84% 2.59% 2.02% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 2.14% 2.21% 1.86% 1.90% 0.50% 0.83% 0.89% 1.08% 1.36% 1.89% 3.78% 2.21% 2.58% 1.98% 1.98% 1.64% 1.63% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 0.00% 0.00% 0.00% 0.00% 14.29% 9.76% 0.00% 8.85% 23.59% 66.71% 395.83% 55.56% 32.79% 24.71% 18.24% 18.98% 18.94% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 76.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 227.59% 20.52% 32.67% 64.41% 46.18% 60.87% 58.93% 42.56% 25.45% 26.60% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 13.80% 13.74% 10.15% 5.84% 3.53% 6.78% 7.94% 12.55% 10.18% 30.91% 47.91% 18.82% 15.38% 13.25% 10.98% 12.26% 11.36% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 16.61% 16.09% 11.71% 11.20% 10.63% 8.63% 6.66% 6.92% 8.15% 14.55% 22.09% 23.38% 23.09% 23.88% 19.07% 13.65% 10.91% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 9.67% 11.50% 5.73% 4.38% 2.13% 3.46% 5.10% 8.19% 7.97% 20.57% 33.19% 14.09% 11.31% 13.25% 10.98% 12.26% 8.08% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 13.88% 13.21% 9.37% 8.44% 7.41% 5.70% 4.06% 4.34% 5.22% 9.53% 15.36% 16.66% 16.77% 18.24% 16.04% 12.27% 7.93% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 1.39% 1.63% 5 Yr Med 5 Yr Cl 2.27% 2.21% 5 Yr Med Payout 55.56% 18.82% 14.09% 14.87% <-IRR #YR-> 5 Dividends 100.00% US$
* Dividends per share US$ 10 Yr Med and Cur. 42.53% 21.35% 5 Yr Med and Cur. -12.96% -10.67% Last Div Inc ---> $0.09 $0.10 11.11% 7.18% <-IRR #YR-> 10 Dividends 100.00% US$
Dividends Growth 15 0.00% <-IRR #YR-> 15 Dividends 0.00% US$
Dividends Growth 20 3.03% <-IRR #YR-> 20 Dividends 81.82% US$
Dividends Growth 25 2.81% <-IRR #YR-> 25 Dividends 100.00% US$
Dividends Growth 30 4.73% <-IRR #YR-> 30 Dividends 300.00% US$
Dividends Growth 35 7.68% <-IRR #YR-> 35 Dividends US$
Dividends Growth 40 10.48% <-IRR #YR-> 37 Dividends US$
Dividends Growth 5 -$0.20 $0.00 $0.00 $0.00 $0.00 $0.40 Dividends Growth 5 US$
Dividends Growth 10 -$0.20 $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 $0.40 Dividends Growth 35 US$
Dividends Growth 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 $0.40 Dividends Growth 40 US$
Historical Dividends Historical High Div 3.72% Low Div 0.55% 10 Yr High 4.75% 10 Yr Low 0.37% Med Div 1.26% Close Div 1.09% Historical Dividends
High/Ave/Median Values Curr diff Exp. -46.90%     259.15% Exp. -58.41% 433.87% Cheap 56.77% Cheap 81.58% High/Ave/Median 
Future Dividend Yield Div Yield 3.95% earning in 5 Years at IRR of 14.87% Div Inc. 100.00% Future Dividend Yield
Future Dividend Yield Div Yield 7.90% earning in 10 Years at IRR of 14.87% Div Inc. 300.00% Future Dividend Yield
Future Dividend Yield Div Yield 15.80% earning in 15 Years at IRR of 14.87% Div Inc. 700.00% Future Dividend Yield
Future Dividend Paid Div Paid $0.80 earning in 5 Years at IRR of 14.87% Div Inc. 100.00% Future Dividend Paid
Future Dividend Paid Div Paid $1.60 earning in 10 Years at IRR of 14.87% Div Inc. 300.00% Future Dividend Paid
Future Dividend Paid Div Paid $3.20 earning in 15 Years at IRR of 14.87% Div Inc. 700.00% Future Dividend Paid
Dividend Covering Cost Total Div $2.69 over 5 Years at IRR of 14.87% Div Cov. 13.28% Dividend Covering Cost
Dividend Covering Cost Total Div $7.27 over 10 Years at IRR of 14.87% Div Cov. 35.90% Dividend Covering Cost
Dividend Covering Cost Total Div $16.43 over 15 Years at IRR of 14.87% Div Cov. 81.14% Dividend Covering Cost
Dividend* $0.56 $0.56 $0.61 Estimates Dividend*
Increase -2.00% -1.50% 10.00% Estimates Increase
Payout Ratio EPS 25.08% 18.24% 20.87% Estimates Payout Ratio EPS
Special Dividend CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.51 $0.41 $0.00 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend CDN$ CDN$
Dividend* $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.46 $0.88 $0.53 $0.58 $0.56 $0.56 $0.56 148.06% <-Total Growth 10 Dividends CDN$
Increase 43.74% -28.97% -56.37% -16.45% -44.59% 40.15% 8.74% 58.68% 51.94% 15.64% 92.89% -39.91% 8.79% -3.47% 0.00% 0.00% 24 13 37 Years of data, Count P, N 64.86% CDN$
Average Increases 5 Year Running 23.58% 4.74% -3.69% -7.86% -20.53% -21.25% -13.70% 9.31% 22.98% 35.03% 45.58% 35.85% 25.87% 14.79% 11.66% -6.92% 16.15% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.52 $0.53 $0.49 $0.45 $0.36 $0.24 $0.17 $0.18 $0.22 $0.39 $0.61 $0.69 $0.75 $0.78 $0.70 $0.55 51.70% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 1.81% 2.12% 1.32% 1.60% 0.54% 0.68% 1.04% 1.24% 1.28% 1.70% 3.34% 2.25% 2.38% 2.21% 1.44% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 1.49% 1.50% 1.00% 1.19% 0.37% 0.56% 0.88% 0.99% 0.98% 1.45% 2.69% 1.92% 1.97% 1.97% 1.09% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 2.31% 3.65% 1.96% 2.45% 0.99% 0.87% 1.28% 1.65% 1.82% 2.04% 4.41% 2.72% 3.02% 2.50% 1.93% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 2.15% 2.84% 1.85% 1.89% 0.50% 0.83% 0.89% 1.08% 1.36% 1.90% 3.79% 2.21% 2.58% 1.98% 1.98% 1.64% 1.63% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 0.00% 0.00% 0.00% 0.00% 14.29% 9.76% 0.00% 8.85% 23.59% 66.71% 395.83% 55.56% 32.79% 24.71% 18.24% 18.98% 18.94% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 79.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1725.78% 21.09% 33.35% 67.04% 46.85% 60.97% 58.14% 42.06% 25.35% 27.22% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 13.80% 13.74% 10.15% 5.84% 3.53% 6.78% 7.94% 12.55% 10.18% 30.91% 47.91% 18.82% 15.38% 13.25% 10.98% 12.26% 11.36% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 16.80% 16.26% 11.70% 10.96% 10.11% 8.25% 6.55% 6.88% 8.11% 14.48% 22.21% 23.58% 23.10% 23.63% 18.94% 13.63% 10.53% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 9.67% 11.50% 5.73% 4.38% 2.13% 3.46% 5.10% 8.19% 7.97% 20.57% 33.19% 14.09% 11.31% 13.25% 10.98% 12.26% 8.08% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 14.08% 13.34% 9.31% 8.23% 7.01% 5.40% 4.02% 4.33% 5.19% 9.49% 15.43% 16.80% 16.77% 18.11% 15.94% 12.25% 7.62% <-Median-> 10 DPR CF WC 5 Yr Running CDN$
Median Values 10 Yr Med 10 Yr Cl 1.44% 1.63% 5 Yr Med 5 Yr Cl 2.25% 2.21% 5 Yr Med Payout 55.56% 18.82% 14.09% 17.25% <-IRR #YR-> 5 Dividends 121.57% CDN$
* Dividends per share  10 Yr Med and Cur. 37.60% 21.86% 5 Yr Med and Cur. -11.77% -10.27% Last Div Inc ---> $0.46 $0.50 8.7% 9.51% <-IRR #YR-> 10 Dividends 148.06% CDN$
Dividends Growth 15 2.12% <-IRR #YR-> 15 Dividends 37.02% CDN$
Dividends Growth 20 3.96% <-IRR #YR-> 20 Dividends 117.40% CDN$
Dividends Growth 25 2.80% <-IRR #YR-> 25 Dividends 99.29% CDN$
Dividends Growth 30 4.82% <-IRR #YR-> 30 Dividends 310.24% CDN$
Dividends Growth 35 6.20% <-IRR #YR-> 35 Dividends
Dividends Growth 40 10.79% <-IRR #YR-> 37 Dividends
Dividends Growth 5 -$0.26 $0.00 $0.00 $0.00 $0.00 $0.58 Dividends Growth 5 CDN$
Dividends Growth 10 -$0.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.58 Dividends Growth 10 CDN$
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 $0.58 Dividends Growth 15 CDN$
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 $0.58 Dividends Growth 20 CDN$
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 $0.58 Dividends Growth 25 CDN$
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 $0.58 Dividends Growth 30 CDN$
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 $0.58 Dividends Growth 35 CDN$
Dividends Growth 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 $0.58 Dividends Growth 40 CDN$
Historical Dividends Historical High Div 2.78% Low Div 0.37% 10 Yr High 4.27% 10 Yr Low 0.39% Med Div 1.00% Close Div 0.94% Historical Dividends
High/Ave/Median Values Curr diff Exp. -28.67%     435.91% Exp. -53.56% 408.43% Cheap 98.29% Cheap 110.46% High/Ave/Median 
Future Dividend Yield Div Yd $0.04 earning in 5 Years at IRR of 17.25% Div Inc. 121.57% Future Dividend Yield
Future Dividend Yield Div Yd 9.73% earning in 10 Years at IRR of 17.25% Div Inc. 390.95% Future Dividend Yield
Future Dividend Yield Div Yd 21.57% earning in 15 Years at IRR of 17.25% Div Inc. 987.81% Future Dividend Yield
Future Dividend Paid Div Paid $1.23 earning in 5 Years at IRR of 17.25% Div Inc. 121.57% Future Dividend Paid
Future Dividend Paid Div Paid $2.73 earning in 10 Years at IRR of 17.25% Div Inc. 390.95% Future Dividend Paid
Future Dividend Paid Div Paid $6.04 earning in 15 Years at IRR of 17.25% Div Inc. 987.81% Future Dividend Paid
Dividend Covering Cost Total Div $3.92 over 5 Years at IRR of 17.25% Div Cov. 13.98% Dividend Covering Cost
Dividend Covering Cost Total Div $11.36 over 10 Years at IRR of 17.25% Div Cov. 40.55% Dividend Covering Cost
Dividend Covering Cost Total Div $27.86 over 15 Years at IRR of 17.25% Div Cov. 99.44% Dividend Covering Cost
I am earning GC Div Gr -30.55% 4/19/13 # yrs -> 12 2013 $18.42 Cap Gain 52.12% I am earning GC
I am earning Div org yield 4.34% 12/31/25 Trading Div G Yrly -2.83% Div start $0.80 -4.34% 3.02% I am earning Div
I am earning GC Div Gr 164.57% 1/21/16 # yrs -> 9 2016 $12.28 Cap Gain 128.18% I am earning GC
I am earning Div org yield 1.71% 12/31/25 Trading Div G Yrly 10.27% Div start $0.21 -1.71% 4.52% I am earning Div
Yield if held 5 years 2.07% 1.39% 0.55% 0.42% 0.22% 0.36% 0.65% 1.48% 3.27% 2.29% 3.99% 3.36% 2.74% 1.80% 2.07% 2.11% 1.88% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 2.60% 2.08% 0.83% 0.64% 0.31% 0.42% 0.43% 0.62% 0.86% 0.94% 2.13% 2.11% 3.28% 4.60% 2.78% 2.52% 0.75% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 2.48% 1.96% 0.76% 0.81% 0.42% 0.52% 0.64% 0.93% 1.31% 1.33% 2.43% 1.39% 1.37% 1.21% 1.15% 1.34% 1.12% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 4.54% 1.71% 0.70% 0.59% 0.27% 0.50% 0.60% 0.86% 1.65% 1.78% 3.05% 2.07% 2.06% 1.84% 1.62% 1.54% 1.25% <-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% 2.92% 1.95% 1.89% 2.32% 2.16% 1.93% 1.18% <-Median-> 0 Paid Median Price CDN$
Yield if held 30 years 2.78% 3.30% 3.42% 3.43% 5.33% 1.70% 1.74% 1.69% 1.42% 1.84% 3.30% <-Median-> 0 Paid Median Price CDN$
Yield if held 35 years 9.00% 7.32% 4.81% 4.17% 3.37% 8.16% <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 7.24% 6.97% 5.90% 4.86% 3.74% 2.94% 3.39% 4.99% 8.91% 9.68% 13.90% 21.80% 17.85% 12.66% 13.04% 10.52% 6.95% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 13.78% 16.52% 15.02% 13.68% 11.60% 10.60% 9.20% 7.99% 7.20% 7.73% 10.35% 17.10% 26.36% 41.28% 27.22% 26.46% 10.47% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 18.48% 21.55% 19.03% 23.49% 20.97% 18.00% 19.84% 18.16% 17.24% 17.24% 19.08% 18.20% 16.94% 15.73% 14.97% 17.05% 18.18% <-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% 28.63% 33.27% 31.60% 30.20% 27.45% 26.74% 26.33% <-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% 32.67% 37.37% 34.25% 44.29% 42.12% 38.24% 33.46% <-Median-> 0 Paid Median Price CDN$
Cost covered if held 30 years 137.64% 105.38% 74.77% 71.26% 64.81% 35.65% 34.88% 36.33% 31.44% 41.84% 71.26% <-Median-> 0 Paid Median Price CDN$
Cost covered if held 35 years 196.05% 153.10% 108.66% 97.56% 81.60% 174.57% <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Grth Per Year
Revenue Growth US$ $9,717 $12,595 $11,985 $11,013 $11,397 $12,922 $13,331 <-12 mths 3.17% 32.98% <-Total Growth 5 Revenue Growth US$ 32.98% 5.87%
AEPS Growth $0.51 $1.15 $1.16 $0.75 $0.84 $1.26 $1.34 <-12 mths 6.35% 147.06% <-Total Growth 5 AEPS Growth 147.06% 19.83%
Net Income Growth $3,969 $2,324 $2,022 $432 $1,272 $2,144 $2,431 <-12 mths 13.37% -45.98% <-Total Growth 5 Net Income Growth -45.98% -11.59%
Cash Flow Growth $2,833 $5,417 $4,378 $3,481 $3,732 $4,491 58.52% <-Total Growth 5 Cash Flow Growth 58.52% 9.65%
Dividend Growth $0.20 $0.31 $0.36 $0.65 $0.40 $0.40 $0.40 <-12 mths 0.00% 100.00% <-Total Growth 5 Dividend Growth 100.00% 14.87%
Stock Price Growth $18.59 $22.78 $19.00 $17.18 $18.09 $15.50 $20.17 <-12 mths 30.15% -16.62% <-Total Growth 5 Stock Price Growth -16.62% -3.57%
Revenue Growth US$ $10,239 $9,029 $8,558 $8,374 $7,243 $9,717 $12,595 $11,985 $11,013 $11,397 $12,922 $14,138 <-this year 9.41% 26.20% <-Total Growth 10 Revenue Growth US$ 26.20% 2.35%
AEPS Growth $0.68 $0.30 $0.70 $0.75 $0.35 $0.51 $1.15 $1.16 $0.75 $0.84 $1.26 $1.52 <-this year 20.63% 85.29% <-Total Growth 10 AEPS Growth 85.29% 6.36%
Net Income Growth -$3,056 -$2,838 $655 $1,438 -$1,545 $3,969 $2,324 $2,022 $432 $1,272 $2,144 $2,852 <-this year 33.02% 170.16% <-Total Growth 10 Net Income Growth 170.16% 10.45%
Cash Flow Growth $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $3,732 $4,491 $5,216 <-this year 16.14% 95.60% <-Total Growth 10 Cash Flow Growth 95.60% 6.94%
Dividend Growth $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.36 $0.65 $0.40 $0.40 $0.41 <-this year 1.53% 100.00% <-Total Growth 10 Dividend Growth 100.00% 7.18%
Stock Price Growth $10.75 $7.38 $15.98 $14.47 $13.54 $18.59 $22.78 $19.00 $17.18 $18.09 $15.50 $20.17 <-this year 30.15% 44.19% <-Total Growth 10 Stock Price Growth 44.19% 3.73%
Dividends on Shares CDN$ $15.51 $8.59 $12.04 $13.10 $20.78 $31.58 $77.13 $102.93 $42.32 $46.04 $44.45 $44.45 $44.45 $370.03 No of Years 10 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 $1,915.20 $1,783.20 $2,241.60 $2,241.60 $2,716.88 $1,783.20 No of Years 10 Worth $12.52 79.87
Total $2,153.23
Dividends on Shares CDN$ $7.08 $7.69 $12.21 $18.55 $45.32 $60.47 $24.86 $27.05 $26.11 $26.11 $26.11 $203.24 No of Years 8 Total Divs 12/31/16
Paid  $1,010.03 $854.46 $866.21 $1,133.64 $1,363.00 $1,130.35 $1,090.87 $1,125.18 $1,047.63 $1,316.94 $1,316.94 $1,596.17 $1,047.63 No of Years 8 Worth $21.49 46.53
Total $1,250.87
Graham No. AEPS $43.23 $27.25 $13.46 $8.93 $13.90 $14.54 $9.76 $15.28 $23.46 $23.72 $20.04 $20.97 $28.73 $30.26 $32.84 $33.11 113.46% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 0.96 0.92 1.30 1.35 1.44 1.52 1.61 1.38 1.32 1.13 1.31 1.12 0.84 0.83 1.33 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.16 1.30 1.73 1.82 2.09 1.84 1.92 1.72 1.71 1.32 1.63 1.32 1.02 0.93 1.71 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.75 0.53 0.88 0.88 0.78 1.19 1.31 1.03 0.92 0.94 1.00 0.93 0.66 0.73 0.93 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.81 0.69 0.93 1.15 1.55 1.25 1.89 1.58 1.24 1.01 1.16 1.14 0.78 0.93 0.85 1.03 1.20 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -19.46% -31.33% -6.98% 14.67% 54.57% 25.04% 88.80% 57.90% 23.59% 1.41% 15.82% 14.19% -22.42% -7.40% -14.67% 2.56% 19.71% <-Median-> 10 Graham Price CDN$
Graham No. EPS $43.23 $27.25 $13.14 $12.01 $12.44 $18.62 $24.20 $32.16 $25.08 $23.51 $11.34 $19.41 $28.27 $31.23 $36.35 $35.64 115.15% <-Total Growth 10 Graham Price EPS CDN$
Price/GP Ratio Med 0.96 0.92 1.34 1.01 1.61 1.19 0.65 0.65 1.23 1.14 2.32 1.21 0.85 0.81 1.16 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.16 1.30 1.77 1.35 2.34 1.44 0.77 0.82 1.60 1.34 2.88 1.42 1.04 0.90 1.39 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.75 0.53 0.90 0.66 0.87 0.93 0.53 0.49 0.86 0.95 1.76 1.00 0.67 0.71 0.87 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.81 0.69 0.95 0.85 1.73 0.98 0.76 0.75 1.16 1.02 2.05 1.23 0.79 0.90 0.77 0.95 1.00 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -19.46% -31.33% -4.72% -14.77% 72.81% -2.36% -23.85% -24.99% 15.62% 2.29% 104.75% 23.34% -21.16% -10.28% -22.91% -4.70% -0.03% <-Median-> 10 Graham Price CDN$
Month, Year CDN$ 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 Dec-26 Dec-27 31.00 <Count Years> Month, Year CDN$
CDN$ divided by currency exchange
Price Close $34.82 $18.71 $12.52 $10.24 $21.49 $18.18 $18.43 $24.12 $29.00 $24.05 $23.21 $23.94 $22.29 $28.02 $28.02 $33.96 78.04% <-Total Growth 10 Stock Price CDN$
Increase -24.55% -46.27% -33.08% -18.21% 109.86% -15.40% 1.38% 30.87% 20.23% -17.07% -3.49% 3.15% -6.89% 25.71% 0.00% 21.20% -22.96 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E -52.85 -1.73 -4.32 -3.03 28.58 11.78 -10.23 8.22 17.33 16.64 71.40 25.14 12.70 12.46 9.20 11.60 -1.57% <-IRR #YR-> 5 Stock Price -7.59% CDN$
Trailing P/E 7.61 -28.40 -1.16 -3.53 -6.36 24.18 11.94 -13.39 9.88 14.38 16.06 73.65 23.41 15.96 12.46 11.15 5.94% <-IRR #YR-> 10 Stock Price 78.04% CDN$
CAPE (10 Yr P/E) 45.54 -138.96 -58.56 -32.55 -27.69 -26.30 -19.17 -39.98 -29.04 -18.93 -19.62 132.71 34.66 19.67 16.94 16.45 1.64% <-IRR #YR-> 5 Price & Dividend 9.04% CDN$
Median 10, 5 Yrs D.  per yr 2.55% 3.21% % Tot Ret 30.01% 195.36% T P/E $13.16 $16.06 P/E:  $14.67 $17.33 8.48% <-IRR #YR-> 10 Price & Dividend 116.83% CDN$
Price 15 D.  per yr 1.57% % Tot Ret -62.94% CAPE Diff -154.27% -4.05% <-IRR #YR-> 15 Stock Price -46.24% CDN$
Price  20 D.  per yr 1.71% % Tot Ret 427.96% -1.31% <-IRR #YR-> 20 Stock Price -23.14% CDN$
Price  25 D.  per yr 1.73% % Tot Ret 131.97% -0.42% <-IRR #YR-> 25 Stock Price -9.94% CDN$
Price  30 D.  per yr 1.43% % Tot Ret 486.80% -1.13% <-IRR #YR-> 30 Stock Price -28.97% CDN$
Price  35 D.  per yr 3.10% % Tot Ret 40.19% 4.62% <-IRR #YR-> 35 Stock Price CDN$
Price  40 D.  per yr 3.62% % Tot Ret 38.55% 5.77% <-IRR #YR-> 38 Stock Price
Price & Dividend 15 -2.49% <-IRR #YR-> 15 Price & Dividend -28.11% CDN$
Price & Dividend 20 0.40% <-IRR #YR-> 20 Price & Dividend 8.18% CDN$
Price & Dividend 25 1.31% <-IRR #YR-> 25 Price & Dividend 33.27% CDN$
Price & Dividend 30 0.29% <-IRR #YR-> 30 Price & Dividend 8.30% CDN$
Price & Dividend 35 7.72% <-IRR #YR-> 35 Price & Dividend CDN$
Price & Dividend 40 9.40% <-IRR #YR-> 38 Price & Dividend
Price  5 -$24.12 $0.00 $0.00 $0.00 $0.00 $22.29 Price  5 CDN$
Price 10 -$12.52 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $22.29 Price 10 CDN$
Price & Dividend 5 -$24.12 $0.39 $0.96 $1.29 $0.53 $22.87 Price & Dividend 5 CDN$
Price & Dividend 10 -$12.52 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $0.53 $22.87 Price & Dividend 10 CDN$
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 $22.29 Price 15 CDN$
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 $22.29 Price  20 CDN$
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 $22.29 Price  25 CDN$
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 $22.29 Price  30 CDN$
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 $22.29 Price  35 CDN$
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 $22.29 Price  40 CDN$
Price & Dividend 15 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $0.53 $22.87 Price & Dividend 15 CDN$
Price & Dividend 20 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $0.53 $22.87 Price & Dividend 20 CDN$
Price & Dividend 25 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $0.53 $22.87 Price & Dividend 25 CDN$
Price & Dividend 30 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $0.53 $22.87 Price & Dividend 30 CDN$
Price & Dividend 35 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $0.53 $22.87 Price & Dividend 35 CDN$
Price & Dividend 40 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $0.53 $22.87 Price & Dividend 40 CDN$
Price H/L Median $41.39 $25.04 $17.55 $12.08 $19.97 $22.08 $15.76 $21.01 $30.90 $26.87 $26.34 $23.54 $24.16 $25.19 21.20% 37.66% <-Total Growth 10 Stock Price CDN$
Increase -14.56% -39.51% -29.90% -31.17% 65.27% 10.57% -28.63% 33.32% 47.11% -13.06% -1.95% -10.63% 2.63% 4.24% 1.98% 3.25% <-IRR #YR-> 10 Stock Price 37.66% CDN$
P/E -62.81 -2.32 -6.05 -3.58 26.55 14.31 -8.75 7.16 18.47 18.59 81.03 24.72 13.76 11.20 23.19% 2.84% <-IRR #YR-> 5 Stock Price 15.02% CDN$
Trailing P/E 9.04 -38.00 -1.63 -4.17 -5.91 29.36 10.21 -11.66 10.53 16.06 18.22 72.42 25.37 14.35 5.43% <-IRR #YR-> 10 Price & Dividend 65.34% CDN$
P/E on Running 5 yr Average 62.52 -14.61 -13.50 -4.59 -5.88 -7.47 -13.62 2070.76 30.28 23.18 28.77 16.06 19.64 18.72 6.22% <-IRR #YR-> 5 Price & Dividend 34.11% CDN$
P/E on Running 10 yr Average 48.44 -92.03 -28.43 -11.59 -17.01 -19.26 -10.98 -32.58 -38.41 -24.04 -25.85 152.26 38.96 21.29 24.72 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.18% 3.39% % Tot Ret 40.18% 54.40% T P/E 13.29 18.22 P/E:  16.39 18.59 Count 37 Years of data
-$17.55 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $24.16
-$21.01 $0.00 $0.00 $0.00 $0.00 $24.16
-$17.55 $0.19 $0.11 $0.15 $0.67 $0.67 $0.39 $0.46 $0.88 $0.53 $24.74
-$21.01 $0.39 $0.96 $1.29 $0.53 $24.74
High Months Feb Jan Feb Jan Jul Feb Dec Aug Sep Jan Mar May  Oct Apr
Price High $50.33 $35.50 $23.29 $16.26 $29.12 $26.81 $18.70 $26.27 $40.11 $31.41 $32.70 $27.62 $29.28 $28.14 25.72% <-Total Growth 10 Stock Price CDN$
Increase -7.84% -29.47% -34.39% -30.18% 79.09% -7.93% -30.25% 40.48% 52.68% -21.69% 4.11% -15.54% 6.01% -3.89% 2.32% <-IRR #YR-> 10 Stock Price 25.72% CDN$
P/E -76.39 -3.29 -8.03 -4.81 38.73 17.37 -10.38 8.95 23.98 21.73 100.60 29.00 16.68 12.51 2.19% <-IRR #YR-> 5 Stock Price 11.46% CDN$
Trailing P/E 11.00 -53.88 -2.16 -5.61 -8.62 35.66 12.12 -14.59 13.66 18.77 22.63 84.97 30.75 16.03 29.00 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 16.22 22.63 P/E:  19.55 23.98 53.30 P/E Ratio Historical High
-$23.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $29.28
-$26.27 $0.00 $0.00 $0.00 $0.00 $29.28
Low Months Aug Jul Dec Sep Jan Dec Sep Jan Mar Sep Nov Oct Feb Jan
Price Low $32.44 $14.57 $11.81 $7.90 $10.81 $17.34 $12.81 $15.74 $21.69 $22.32 $19.98 $19.46 $19.04 $22.23 61.22% <-Total Growth 10 Stock Price CDN$
Increase -23.26% -55.09% -18.94% -33.11% 36.84% 60.41% -26.12% 22.87% 37.80% 2.90% -10.48% -2.60% -2.16% 16.75% 4.89% <-IRR #YR-> 10 Stock Price 61.22% CDN$
P/E -49.23 -1.35 -4.07 -2.34 14.38 11.24 -7.11 5.36 12.96 15.44 61.47 20.44 10.85 9.89 3.88% <-IRR #YR-> 5 Stock Price 20.97% CDN$
Trailing P/E 7.09 -22.11 -1.10 -2.72 -3.20 23.06 8.30 -8.74 7.39 13.34 13.82 59.87 19.99 12.66 16.93 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 10.82 13.82 P/E:  12.10 15.44 -1.75 P/E Ratio Historical Low
-$11.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.04
Month, Year US$ 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 Dec-26 Dec-27 31.00 <Count Years> Month, Year US$
Price calculated with exchange $34.88 $17.59 $10.79 $7.39 $16.01 $14.49 $13.51 $18.57 $22.78 $18.97 $17.14 $18.10 $15.49 $20.17 $20.17 $24.45 US$
Price Close $35.01 $22.62 $10.75 $7.38 $15.98 $14.47 $13.54 $18.59 $22.78 $19.00 $17.18 $18.09 $15.50 $20.25 $20.25 $24.45 44.19% <-Total Growth 10 Stock Price US$
Increase -22.63% -35.39% -52.48% -31.35% 116.53% -9.45% -6.43% 37.30% 22.54% -16.59% -9.58% 5.30% -14.32% 30.65% 0.00% 20.74% -24.52 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E -53.05 -2.23 -4.30 -3.02 28.54 11.76 -10.26 8.23 17.34 16.67 71.58 25.13 12.70 12.51 9.23 11.60 -3.57% <-IRR #YR-> 5 Stock Price -16.62% US$
Trailing P/E 7.81 -34.27 -1.06 -2.95 -6.55 25.84 11.01 -14.08 10.08 14.46 15.07 75.38 21.53 16.60 12.51 11.15 3.73% <-IRR #YR-> 10 Stock Price 44.19% US$
CAPE (10 Yr P/E) 45.26 -136.28 -61.57 -36.84 -30.90 -28.00 -21.04 -45.10 -28.60 -17.06 -16.81 131.03 33.00 19.52 16.92 16.50 -0.31% <-IRR #YR-> 5 Price & Dividend -0.37% US$
Median 10, 5 Yrs D.  per yr 2.52% 3.26% % Tot Ret 40.33% 0.00% T P/E $12.73 $15.07 P/E:  $14.69 $17.34 6.25% <-IRR #YR-> 10 Price & Dividend 78.42% US$
Price 15 D.  per yr 1.59% % Tot Ret -35.89% CAPE Diff -151.01% -6.03% <-IRR #YR-> 15 Stock Price -60.64% US$
Price  20 D.  per yr 1.89% % Tot Ret -589.45% -2.21% <-IRR #YR-> 20 Stock Price -36.00% US$
Price  25 D.  per yr 2.00% % Tot Ret 135.84% -0.53% <-IRR #YR-> 25 Stock Price -12.38% US$
Price  30 D.  per yr 1.63% % Tot Ret 377.76% -1.20% <-IRR #YR-> 30 Stock Price -30.34% US$
Price  35 D.  per yr 2.20% % Tot Ret 53.10% 1.94% <-IRR #YR-> 35 Stock Price
Price  40 D.  per yr 3.80% % Tot Ret 40.01% 5.69% <-IRR #YR-> 38 Stock Price
Price & Dividend 15 -4.44% <-IRR #YR-> 15 Price & Dividend -44.69% US$
Price & Dividend 20 -0.32% <-IRR #YR-> 20 Price & Dividend -4.46% US$
Price & Dividend 25 1.47% <-IRR #YR-> 25 Price & Dividend 36.92% US$
Price & Dividend 30 0.43% <-IRR #YR-> 30 Price & Dividend 12.00% US$
Price & Dividend 35 4.14% <-IRR #YR-> 35 Price & Dividend
Price & Dividend 40 9.49% <-IRR #YR-> 38 Price & Dividend
Price 10 -$10.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.50 Price 10
Price  5 -$18.59 $0.00 $0.00 $0.00 $0.00 $15.50 Price  5
Price & Dividend 10 -$10.75 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $0.40 $15.90 Price & Dividend 10
Price & Dividend 5 -$18.59 $0.31 $0.76 $0.95 $0.40 $15.90 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 $15.50 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 $15.50 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 $15.50 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 $15.50 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 $15.50 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 $15.50 Price  40
Price & Dividend 15 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $0.40 $15.90 Price & Dividend 15
Price & Dividend 20 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $0.40 $15.90 Price & Dividend 20
Price & Dividend 25 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $0.40 $15.90 Price & Dividend 25
Price & Dividend 30 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $0.40 $15.90 Price & Dividend 30
Price & Dividend 35 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $0.40 $15.90 Price & Dividend 35
Price & Dividend 40 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $0.40 $15.90 Price & Dividend 40
Price H/L Median $40.78 $24.75 $15.75 $9.81 $15.43 $17.03 $11.94 $15.85 $23.07 $21.14 $19.34 $17.31 $17.63 $17.56 11.90% <-Total Growth 10 Stock Price US$
Increase -17.15% -39.31% -36.36% -37.75% 57.37% 10.34% -29.87% 32.71% 45.57% -8.37% -8.49% -10.50% 1.82% -0.40% 1.13% <-IRR #YR-> 10 Stock Price 11.90% US$
P/E -61.79 -2.44 -6.30 -4.02 27.55 13.84 -9.05 7.01 17.55 18.54 80.58 24.04 14.45 10.84 2.15% <-IRR #YR-> 5 Stock Price 11.23% US$
Trailing P/E 9.10 -37.50 -1.55 -3.92 -6.32 30.40 9.71 -12.00 10.21 16.08 16.96 72.13 24.48 14.39 2.95% <-IRR #YR-> 10 Price & Dividend 35.27% US$
P/E on Running 5 yr Average 62.55 -15.93 -14.21 -4.35 -5.08 -6.41 -13.36 273.19 28.52 22.85 26.61 15.25 19.02 17.77 5.58% <-IRR #YR-> 5 Price & Dividend 29.03% US$
P/E on Running 10 yr Average 51.69 -94.47 -28.23 -11.18 -15.46 -16.97 -9.75 -30.18 -31.96 -20.02 -20.03 143.77 35.79 19.54 13.84 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.82% 3.43% % Tot Ret 61.66% 61.43% T P/E 13.15 16.96 P/E:  16.00 18.54 Count 19 Years of data
-$15.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.63
-$15.85 $0.00 $0.00 $0.00 $0.00 $17.63
-$15.75 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $0.40 $17.66
-$15.85 $0.31 $0.76 $0.95 $0.40 $18.03
High Months Q1 Q1 Q1 Q2 Q3 Feb Dec Aug Sep Jan Apr May Oct Apr
Price High $50.38 $36.07 $21.45 $13.70 $23.47 $20.50 $14.11 $19.94 $30.46 $24.77 $25.58 $20.43 $21.19 $19.66 -1.21% <-Total Growth 10 Stock Price US$
Increase -9.94% -28.40% -40.53% -36.13% 71.31% -12.65% -31.17% 41.32% 52.76% -18.68% 3.27% -20.13% 3.72% -7.22% -0.12% <-IRR #YR-> 10 Stock Price -1.21% US$
P/E -76.33 -3.56 -8.58 -5.61 41.91 16.67 -10.69 8.82 23.18 21.73 106.58 28.38 17.37 12.14 1.22% <-IRR #YR-> 5 Stock Price 6.27% US$
Trailing P/E 11.25 -54.65 -2.12 -5.48 -9.62 36.61 11.47 -15.11 13.48 18.85 22.44 85.13 29.43 16.11 16.97 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 16.16 22.44 P/E:  19.55 23.18 33.83 P/E Ratio Historical High
-$21.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $21.19
-$19.94 $0.00 $0.00 $0.00 $0.00 $21.19
Low Months Q3 Q3 Q4 Q3 Q1 Dec Sep May Mar Sep Nov Oct Feb Jan
Price Low $31.18 $13.43 $10.05 $5.91 $7.39 $13.55 $9.77 $11.75 $15.67 $17.50 $13.10 $14.19 $14.06 $15.45 39.90% <-Total Growth 10 Stock Price US$
Increase -26.64% -56.93% -25.17% -41.19% 25.04% 83.36% -27.90% 20.27% 33.36% 11.68% -25.14% 8.32% -0.92% 9.89% 3.41% <-IRR #YR-> 10 39.90% US$
P/E -47.24 -1.32 -4.02 -2.42 13.20 11.02 -7.40 5.20 11.93 15.35 54.58 19.71 11.52 19.75 3.65% <-IRR #YR-> 5 Stock Price 19.66% US$
Trailing P/E 6.96 -20.35 -0.99 -2.36 -3.03 24.20 7.94 -8.90 6.93 13.32 11.49 59.13 19.53 20.60 11.02 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 9.72 13.32 P/E:  11.73 15.35 -4.02 P/E Ratio Historical Low
-$10.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.06
Free Cash Flow US$ ABX Mkt Sc $3,363 $1,943 $432 $646 $1,317 $1,262 $1,845 $1,928
Change -42.22% -77.77% 49.54% 103.87% -4.18% 46.20% 4.50%
Free Cash Flow CDN$ ABX WSJ $1,668 $4,700 $3,088 $1,694 $1,240 $2,076 24.46% <-Total Growth 5 Free Cash Flow CDN$ ABX WSJ
Change 181.77% -34.30% -45.14% -26.80% 67.42% -26.80% <-Median-> 5 Change
Free Cash Flow US$ ABX WSJ (Exch) $1,284 $3,691 $2,436 $1,251 $938 $1,443 $1,262 $1,845 $1,928 12.34% <-Total Growth 5 Free Cash Flow US$ ABX WSJ (Exch)
Change 187.44% -34.02% -48.65% -25.04% 53.89% -12.53% 46.20% 4.50% -25.04% <-Median-> 5 Change
Free Cash Flow US$ ABX Old $1,081 $1,514 $669 $365 $1,132 $3,363 $1,943 $432 $646 Free Cash Flow US$ ABX Old
Change 40.06% -55.81% -45.44% 210.14% 197.08% -42.22% -77.77% 49.54% Change
Free Cash Flow US$ ABX -$790 -$1,262 -$136 $1,410 $1,830 $1,400 $540 $1,490 $3,690 $2,220 $750 $1,100 $1,700 $1,262 $1,845 $1,928 -1350.00% <-Total Growth 10 Free Cash Flow US$
Change -330.99% -59.75% 89.22% 1136.76% 29.79% -23.50% -61.43% 175.93% 147.65% -39.84% -66.22% 46.67% 54.55% -25.76% 46.20% 4.50% 2.67% <-IRR #YR-> 5 Free Cash Flow MS US$
FCF/CF from Op Ratio -0.15 -0.30 -0.06 0.50 0.69 0.68 0.31 0.53 0.68 0.51 0.22 0.29 0.38 0.24 0.29 0.34 #NUM! <-IRR #YR-> 10 Free Cash Flow MS US$
Dividends paid $750 $508 $232 $160 $86 $125 $125 $548 $548 $634 $1,143 $700 $696 $691 $691 $691 200.00% <-Total Growth 10 Dividends paid US$
Percentage paid -94.94% -40.25% -170.59% 11.35% 4.70% 8.93% 23.15% 36.78% 14.85% 28.56% 152.40% 63.64% 40.94% 54.74% 37.44% 35.83% 25.85% <-Median-> 10 Percentage paid US$
5 Year Coverage -234.80% -495.46% 165.02% 34.27% 14.43% 15.65% 16.00% 21.20% 34.50% 38.63% 39.33% 54.95% 58.90% 44.27% 5 Year Coverage US$
Dividend Coverage Ratio -1.05 -2.48 -0.59 8.81 21.28 11.20 4.32 2.72 6.73 3.50 0.66 1.57 2.44 1.83 2.67 2.79 3.91 <-Median-> 10 Dividend Coverage Ratio US$
5 Year of Coverage -0.43 -0.20 0.61 2.92 6.93 6.39 6.25 4.72 2.90 2.59 2.54 1.82 1.70 2.26 5 Year of Coverage US$
Market Cap US$ $35,049 $26,344 $12,520 $8,598 $18,626 $16,880 $15,813 $33,052 $40,507 $33,807 $30,157 $31,758 $26,770 $34,974 $34,974 $42,228 113.81% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $34,859 $21,791 $14,582 $11,930 $25,048 $21,208 $21,523 $42,884 $51,568 $42,793 $40,742 $42,028 $38,497 $48,393 $48,393 $58,654 164.01% <-Total Growth 10 Market Cap CDN$
Diluted # of Shares in Million 1,001 1,022 1,165 1,165 1,165 1,166 1,167 1,758 1,778 1,779 1,771 1,755 1,751 1,751 50.30% <-Total Growth 10 Diluted
Change 0.00% 2.10% 13.99% 0.00% 0.00% 0.09% 0.09% 50.64% 1.14% 0.06% -0.45% -0.90% -0.23% 0.00% 0.03% <-Median-> 10 Change
Difference Diluted/Basic 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 1,001 1,022 1,165 1,165 1,165 1,166 1,167 1,758 1,778 1,779 1,771 1,755 1,751 1,751 50.30% <-Total Growth 10 Average
Change 0.20% 2.10% 13.99% 0.00% 0.00% 0.09% 0.09% 50.64% 1.14% 0.06% -0.45% -0.90% -0.23% 0.00% 0.03% <-Median-> 10 Change
Difference Basic/Outstanding 0.0% 14.0% 0.0% 0.0% 0.0% 0.0% 0.1% 1.1% 0.0% 0.0% -0.9% 0.0% -1.4% -1.4% 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 0.2 -28.5 0.0 0.0 0.0
# of Shares in Millions 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 1,755.6 1,727.1 1,727.1 1,727.1 1,727.1 4.02% <-IRR #YR-> 10 Shares 48.29%
Change 0.07% 16.34% 0.00% 0.04% 0.04% 0.09% 0.11% 52.24% 0.01% 0.06% -1.35% 0.01% -1.62% 0.00% 0.00% 0.00% -0.58% <-IRR #YR-> 5 Shares -2.86%
CF fr Op $M US$ $5,439 $4,239 $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $3,732 $4,491 $5,216 $6,290 $5,636 95.60% <-Total Growth 10 Cash Flow US$
Increase 2.33% -22.06% -45.84% 21.69% -5.51% -21.78% -14.53% 60.51% 91.21% -19.18% -20.49% 7.21% 20.34% 16.14% 20.60% -10.41% SO S Iss. Deb. Conv. Exch Shares
5 year Running Average $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 $3,968.2 $4,299.8 $4,259.6 $4,642.0 $5,072.9 0.39% <-Total Growth 10 CF 5 Yr Running US$
CFPS $5.43 $3.64 $1.97 $2.40 $2.26 $1.77 $1.51 $1.59 $3.05 $2.46 $1.98 $2.13 $2.60 $3.02 $3.64 $3.26 31.90% <-Total Growth 10 Cash Flow per Share US$
Increase 2.26% -33.01% -45.84% 21.65% -5.55% -21.85% -14.62% 5.43% 91.18% -19.23% -19.40% 7.20% 22.32% 16.14% 20.60% -10.41% 6.94% <-IRR #YR-> 10 Cash Flow 95.60% US$
5 year Running Average $3.01 $3.23 $4.10 $3.75 $3.14 $2.41 $1.98 $1.91 $2.04 $2.08 $2.12 $2.24 $2.44 $2.44 $2.67 $2.93 9.65% <-IRR #YR-> 5 Cash Flow 58.52% US$
P/CF on Med Price 7.51 6.80 7.99 4.09 6.81 9.62 7.90 9.94 7.57 8.59 9.75 8.14 6.78 5.81 0.00 0.00 2.81% <-IRR #YR-> 10 Cash Flow per Share 31.90% US$
P/CF on Closing Price 6.44 6.21 5.45 3.08 7.06 8.17 8.96 11.67 7.48 7.72 8.66 8.51 5.96 6.71 5.56 7.49 10.29% <-IRR #YR-> 5 Cash Flow per Share 63.19% US$
-16.41% Diff M/C -5.04% <-IRR #YR-> 10 CFPS 5 yr Running -40.38% US$
Excl.Working Capital CF $2,322 $824 $1,767 $930 $1,739 $1,983 $983 $1,508 $1,497 $2,200 $1,544 $1,251 $1,617 $0 $0 $0 5.07% <-IRR #YR-> 5 CFPS 5 yr Running 28.08% US$
CF fr Op $M WC $7,761 $5,063 $4,063 $3,724 $4,379 $4,048 $2,748 $4,341 $6,914 $6,578 $5,025 $4,983 $6,108 $5,216 $6,290 $5,636 50.33% <-Total Growth 10 Cash Flow less WC US$
Increase 27.48% -34.76% -19.75% -8.34% 17.59% -7.56% -32.11% 57.97% 59.27% -4.86% -23.61% -0.84% 22.58% -14.61% 20.60% -10.41% 4.16% <-IRR #YR-> 10 Cash Flow less WC 50.33% US$
5 year Running Average $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 $5,568.2 $5,921.6 $5,582.0 $5,524.4 $5,646.5 7.07% <-IRR #YR-> 5 Cash Flow less WC 40.70% US$
CFPS Excl. WC $7.75 $4.35 $3.49 $3.20 $3.76 $3.47 $2.35 $2.44 $3.89 $3.70 $2.86 $2.84 $3.54 $3.02 $3.64 $3.26 0.96% <-IRR #YR-> 10 CF less WC 5 Yr Run 10.04% US$
Increase 27.39% -43.92% -19.75% -8.38% 17.54% -7.64% -32.19% 3.76% 59.25% -4.92% -22.57% -0.85% 24.60% -14.61% 20.60% -10.41% 9.00% <-IRR #YR-> 5 CF less WC 5 Yr Run 53.89% US$
5 year Running Average $3.60 $3.94 $5.12 $4.97 $4.51 $3.65 $3.25 $3.04 $3.18 $3.17 $3.05 $3.15 $3.36 $3.19 $3.18 $3.26 0.14% <-IRR #YR-> 10 CFPS - Less WC 1.38% US$
P/CF on Med Price 5.26 5.69 4.51 3.07 4.11 4.91 5.07 6.49 5.93 5.72 6.76 6.10 4.98 5.81 0.00 0.00 7.69% <-IRR #YR-> 5 CFPS - Less WC 44.85% US$
P/CF on Closing Price 4.52 5.20 3.08 2.31 4.25 4.17 5.75 7.61 5.86 5.14 6.00 6.37 4.38 6.71 5.56 7.49 -4.12% <-IRR #YR-> 10 CFPS 5 yr Running -34.32% US$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 8.02 5 yr  8.14 P/CF Med 10 yr 5.40 5 yr  5.93 24.27% Diff M/C 2.03% <-IRR #YR-> 5 CFPS 5 yr Running 10.55% US$
CF fr Op $M CDN$ $5,430 $4,509 $2,664 $3,869 $3,545 $2,591 $2,408 $3,680 $6,897 $5,550 $4,715 $4,936 $6,462 $7,245 $8,737 $7,828 142.61% <-Total Growth 10 Cash Flow CDN$
Increase 0.03% -16.97% -40.92% 45.25% -8.38% -26.92% -7.05% 52.82% 87.44% -19.52% -15.06% 4.69% 30.92% 12.11% 20.60% -10.41% SO S Iss. Deb. Conv. Exch Shares
5 year Running Average $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 $5,155.5 $5,712.0 $5,781.6 $6,418.9 $7,041.5 28.97% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $5.42 $3.87 $2.29 $3.32 $3.04 $2.22 $2.06 $2.07 $3.88 $3.12 $2.69 $2.81 $3.74 $4.19 $5.06 $4.53 63.60% <-Total Growth 10 Cash Flow per Share CDN$
Increase -0.04% -28.63% -40.92% 45.20% -8.42% -26.98% -7.15% 0.38% 87.41% -19.57% -13.90% 4.68% 33.08% 12.11% 20.60% -10.41% 9.27% <-IRR #YR-> 10 Cash Flow 142.61% CDN$
5 year Running Average $3.12 $3.27 $4.23 $4.07 $3.59 $2.95 $2.59 $2.54 $2.65 $2.67 $2.76 $2.91 $3.25 $3.31 $3.70 $4.07 11.92% <-IRR #YR-> 5 Cash Flow 75.62% CDN$
P/CF on Med Price 7.63 6.47 7.67 3.64 6.56 9.94 7.64 10.15 7.97 8.61 9.81 8.37 6.46 6.00 0.04 0.00 5.05% <-IRR #YR-> 10 Cash Flow per Share 63.60% CDN$
P/CF on Closing Price 6.42 4.83 5.47 3.08 7.07 8.19 8.94 11.65 7.48 7.71 8.64 8.51 5.96 6.68 5.54 7.49 12.57% <-IRR #YR-> 5 Cash Flow per Share 80.79% CDN$
-18.24% Diff M/C -2.60% <-IRR #YR-> 10 CFPS 5 yr Running -23.15% CDN$
Excl.Working Capital CF $2,318 $876 $2,050 $1,288 $2,335 $2,488 $1,341 $1,959 $1,906 $2,789 $2,091 $1,655 $2,327 $0 $0 $0 5.01% <-IRR #YR-> 5 CFPS 5 yr Running 27.71% CDN$
CF fr Op $M WC $7,748 $5,385 $4,713 $5,157 $5,880 $5,078 $3,749 $5,638 $8,803 $8,340 $6,806 $6,591 $8,789 $7,245 $8,737 $7,828 86.46% <-Total Growth 10 Cash Flow less WC CDN$
Increase 24.61% -30.50% -12.47% 9.40% 14.02% -13.63% -26.18% 50.40% 56.13% -5.26% -18.39% -3.16% 33.36% -17.57% 20.60% -10.41% 6.43% <-IRR #YR-> 10 Cash Flow less WC 86.46% CDN$
5 year Running Average $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 $7,235.4 $7,865.5 $7,553.9 $7,633.4 $7,837.8 9.28% <-IRR #YR-> 5 Cash Flow less WC 55.88% CDN$
CFPS Excl. WC $7.74 $4.62 $4.05 $4.43 $5.04 $4.35 $3.21 $3.17 $4.95 $4.69 $3.88 $3.75 $5.09 $4.19 $5.06 $4.53 3.46% <-IRR #YR-> 10 CF less WC 5 Yr Run 40.53% CDN$
Increase 24.52% -40.26% -12.47% 9.37% 13.97% -13.71% -26.26% -1.21% 56.11% -5.32% -17.28% -3.18% 35.55% -17.57% 20.60% -10.41% 9.05% <-IRR #YR-> 5 CF less WC 5 Yr Run 54.22% CDN$
5 year Running Average $3.72 $3.99 $5.31 $5.41 $5.18 $4.50 $4.22 $4.04 $4.15 $4.07 $3.98 $4.09 $4.47 $4.32 $4.39 $4.53 2.32% <-IRR #YR-> 10 CFPS - Less WC 25.74% CDN$
P/CF on Med Price 5.35 5.41 4.34 2.73 3.96 5.07 4.91 6.62 6.24 5.73 6.79 6.27 4.75 6.00 0.04 0.00 9.92% <-IRR #YR-> 5 CFPS - Less WC 60.47% CDN$
P/CF on Closing Price 4.50 4.05 3.09 2.31 4.26 4.18 5.74 7.61 5.86 5.13 5.99 6.38 4.38 6.68 5.54 7.49 -1.70% <-IRR #YR-> 10 CFPS 5 yr Running -15.80% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 8.17 5 yr  8.37 P/CF Med 10 yr 5.40 5 yr  6.24 23.66% Diff M/C 2.05% <-IRR #YR-> 5 CFPS 5 yr Running 10.65% CDN$
-$2.29 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.74 Cash Flow per Share CDN$
-$2.07 $0.00 $0.00 $0.00 $0.00 $3.74 Cash Flow per Share CDN$
-$4.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.25 CFPS 5 yr Running CDN$
-$2.54 $0.00 $0.00 $0.00 $0.00 $3.25 CFPS 5 yr Running CDN$
-$4,713 $0 $0 $0 $0 $0 $0 $0 $0 $0 $8,789 Cash Flow less WC CDN$
-$5,638 $0 $0 $0 $0 $8,789 Cash Flow less WC CDN$
-$5,597 $0 $0 $0 $0 $0 $0 $0 $0 $0 $7,866 CF less WC 5 Yr Run CDN$
-$5,100 $0 $0 $0 $0 $7,866 CF less WC 5 Yr Run CDN$
-$4.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.09 CFPS - Less WC CDN$
-$3.17 $0.00 $0.00 $0.00 $0.00 $5.09 CFPS - Less WC CDN$
OPM 37.39% 33.88% 22.42% 30.94% 30.85% 24.66% 24.37% 29.16% 43.01% 36.53% 31.61% 32.75% 34.75% 36.89% 12.31% <-Total Growth 10 OPM CDN$
Increase 0.68% -9.38% -33.82% 38.00% -0.31% -20.06% -1.18% 19.64% 47.52% -15.07% -13.47% 3.60% 6.14% 6.15% should be zero, it is a check on calculations CDN$
Diff from Median 19.5% 8.3% -28.3% -1.1% -1.4% -21.2% -22.1% -6.8% 37.5% 16.8% 1.1% 4.7% 11.1% 18.0% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 31.28% 5 Yrs 34.75% Should increase or be stable. CDN$
$7,407 <-12 mths 5.74%
Adjusted EBITDA $7,652 $5,575 $3,811 $3,187 $4,021 $4,017 $3,080 $4,833 $7,492 $7,492 $5,613 $5,474 $7,005 $7,683 $9,078 $9,034 83.81% <-Total Growth 10 Adjusted EBITDA US$
Change -27.14% -31.64% -16.37% 26.17% -0.10% -23.33% 56.92% 55.02% 0.00% -25.08% -2.48% 27.97% 9.68% 18.16% -0.48% -0.05% <-Median-> 10 Change US$
Margin 52.60% 44.56% 37.22% 35.30% 46.99% 47.97% 42.52% 49.74% 59.48% 62.51% 50.97% 48.03% 54.21% 54.34% 55.12% 53.83% 48.88% <-Median-> 10 Margin US$
Attributable EBITDA $4,029 $3,987 $5,185 Attributable EBITDA US$
Change #DIV/0! -1.04% 30.05% Change US$
Debt US$ $9,765 $7,788 $6,364 $5,695 $5,161 $5,135 $5,135 $4,769 $4,715 $4,705 $4,705 Debt US$
Change -20.25% -18.28% -10.51% -9.38% -0.50% 0.00% -7.13% -1.13% -0.21% 0.00% -7.13% <-Median-> 9 Change US$
Ratio to Market Cap 1.14 0.42 0.38 0.36 0.16 0.13 0.15 0.16 0.15 0.18 0.13 0.17 <-Median-> 10 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 19.44 18.03 18.03 16.38 <-Median-> 10 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 1.26 1.05 0.90 1.60 <-Median-> 10 Debt to Cash Flow (Years) US$
Debt CDN$ $13,522 $10,457 $7,984 $7,769 $6,703 $6,538 $6,510 $6,459 $6,236 $6,770 $6,535 Debt CDN$
Change -22.67% -23.65% -2.69% -13.72% -2.46% -0.42% -0.78% -3.45% 8.56% -3.47% -2.69% <-Median-> 9 Change CDN$
Ratio to Market Cap 1.13 0.42 0.38 0.36 0.16 0.13 0.15 0.16 0.15 0.18 0.14 0.17 <-Median-> 10 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 19.44 18.03 18.03 16.38 <-Median-> 10 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 1.26 1.05 0.90 1.60 <-Median-> 10 Debt to Cash Flow (Years) CDN$
Intangibles US$ $453 $320 $308 $271 $1,371 $255 $227 $226 $169 $150 $149 $149 $148 $148 -51.95% <-Total Growth 10 Intangibles
Goodwill $8,837 $5,835 $4,426 $137 $1,371 $1,330 $1,176 $4,769 $4,769 $4,769 $3,581 $3,581 $3,097 $3,097 -30.03% <-Total Growth 10 Goodwill
Total $9,290 $6,155 $4,734 $408 $2,742 $1,585 $1,403 $4,995 $4,938 $4,919 $3,730 $3,730 $3,245 $3,245 -31.45% <-Total Growth 10 Total US$
Change -8.88% -33.75% -23.09% -91.38% 572.06% -42.20% -11.48% 256.02% -1.14% -0.38% -24.17% 0.00% -13.00% 0.00% -6.31% <-Median-> 10 Change US$
Ratio to Market Cap 0.27 0.23 0.38 0.05 0.15 0.09 0.09 0.15 0.12 0.15 0.12 0.12 0.12 0.09 0.12 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $452 $340 $357 $375 $1,841 $320 $310 $294 $215 $190 $202 $197 $213 $213 -40.40% <-Total Growth 10 Intangibles
Goodwill $8,822 $6,206 $5,135 $190 $1,841 $1,668 $1,604 $6,194 $6,072 $6,046 $4,850 $4,736 $4,456 $4,456 -13.21% <-Total Growth 10 Goodwill
Total $9,274 $6,546 $5,492 $565 $3,682 $1,988 $1,914 $6,488 $6,287 $6,236 $5,052 $4,933 $4,669 $4,669 -14.98% <-Total Growth 10 Total CDN$
Change -10.93% -29.41% -16.11% -89.71% 551.65% -45.99% -3.74% 238.96% -3.09% -0.81% -18.99% -2.35% -5.35% 0.00% -3.42% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.27 0.30 0.38 0.05 0.15 0.09 0.09 0.15 0.12 0.15 0.12 0.12 0.12 0.10 0.12 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $5,863 $6,212 $6,150 $5,468 $4,874 $4,684 $3,978 $6,887 $8,143 $8,249 $8,465 $7,438 $7,632 $7,632 Liquidity ratio of 1.5 and up, best US$
Current Liabilities $4,415 $2,884 $2,560 $1,847 $1,819 $1,747 $1,668 $2,376 $2,220 $2,086 $3,120 $2,356 $2,642 $2,642 2.89 <-Median-> 10 Ratio US$
Liquidity Ratio 1.33 2.15 2.40 2.96 2.68 2.68 2.38 2.90 3.67 3.95 2.71 3.16 2.89 2.89 3.16 <-Median-> 5 Ratio US$
Curr Portion Lg T. Debt $1,848 $0 $0 $0 $0 $0 $43 $375 $20 $15 $15 $15 $24 $24
Liquidity Ratio 2.28 2.15 2.40 2.96 2.68 2.68 2.45 3.44 3.70 3.98 2.73 3.18 2.92 2.92 3.18 <-Median-> 5 Ratio US$
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 3.31 4.47 4.37 4.64 4.47 <-Median-> 5 Ratio US$
Assets US$ $47,282 $37,448 $33,879 $26,308 $25,264 $25,308 $22,631 $44,392 $46,506 $46,890 $45,965 $45,811 $47,626 $47,626 Debt Ratio of 1.5 and up, best US$
Liabilities $22,774 $21,447 $21,017 $16,853 $14,951 $14,241 $13,246 $14,565 $14,796 $14,583 $14,676 $13,809 $14,370 $14,370 3.09 <-Median-> 10 Ratio US$
Debt Ratio 2.08 1.75 1.61 1.56 1.69 1.78 1.71 3.05 3.14 3.22 3.13 3.32 3.31 3.31 3.22 <-Median-> 5 Ratio US$
Estimates BVPS $15.37 $17.30 $18.93 Estimates Estimates BVPS
Estimate Book Value $26,545.5 $29,878.8 $32,694.0 Estimates Estimate Book Value
P/B Ratio (Close) 1.32 1.17 1.29 Estimates P/B Ratio (Close)
Difference from 10 year median -16.82% Diff M/C Estimates Difference from 10 yr med.
Total Book Value US$ $24,508 $16,001 $12,862 $9,455 $10,313 $11,067 $9,385 $29,827 $31,710 $32,307 $31,289 $32,002 $33,256 $33,256 158.56% <-Total Growth 10 Book Value US$
NCI $2,663 $2,468 $2,615 $2,277 $2,378 $1,781 $1,792 $8,395 $8,369 $8,450 $8,518 $8,661 $8,966 $8,966 NCI US$
Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Preferred US$
Book Value $21,845 $13,533 $10,247 $7,178 $7,935 $9,286 $7,593 $21,432 $23,341 $23,857 $22,771 $23,341 $24,290 $24,290 $24,290 $24,290 137.04% <-Total Growth 10 Book Value US$
Book Value per Share $21.82 $11.62 $8.80 $6.16 $6.81 $7.96 $6.50 $12.05 $13.13 $13.41 $12.97 $13.30 $14.06 $14.06 $14.06 $14.06 59.85% <-Total Growth 10 Book Value US$
Change -6.56% -46.75% -24.28% -29.97% 10.50% 16.93% -18.32% 85.40% 8.89% 2.15% -3.25% 2.49% 5.78% 0.00% 0.00% 0.00% -9.09% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 1.87 2.13 1.79 1.59 2.27 2.14 1.84 1.31 1.76 1.58 1.49 1.30 1.25 1.25 0.00 0.00 1.87 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.60 1.95 1.22 1.20 2.35 1.82 2.08 1.54 1.74 1.42 1.32 1.36 1.10 1.44 1.44 1.74 4.80% <-IRR #YR-> 10 Book Value per Share 59.85% US$
Change -17.20% 21.33% -37.23% -1.96% 95.96% -22.56% 14.56% -25.95% 12.53% -18.35% -6.54% 2.74% -19.00% 30.65% 0.00% 20.74% 3.13% <-IRR #YR-> 5 Book Value per Share 16.67% US$
Leverage (A/BK) 2.16 2.77 3.31 3.67 3.18 2.73 2.98 2.07 1.99 1.97 2.02 1.96 1.96 1.96 2.04 <-Median-> 10 A/BV US$
Debt/Equity Ratio 1.04 1.58 2.05 2.35 1.88 1.53 1.74 0.68 0.63 0.61 0.64 0.59 0.59 0.59 0.66 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Cl 1.58 5 yr Cl 1.49 -9.09% Diff M/C
-$8.80 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.06
-$12.05 $0.00 $0.00 $0.00 $0.00 $14.06
Current Assets CDN$ $5,853 $6,607 $7,135 $7,572 $6,544 $5,876 $5,427 $8,945 $10,368 $10,458 $11,465 $9,837 $10,982 $10,601 Liquidity ratio of 1.5 and up, best
Current Liabilities $4,408 $3,067 $2,970 $2,558 $2,442 $2,192 $2,275 $3,086 $2,827 $2,645 $4,226 $3,116 $3,802 $3,670 2.89 <-Median-> 10 Ratio CDN$
Liquidity Ratio 1.33 2.15 2.40 2.96 2.68 2.68 2.38 2.90 3.67 3.95 2.71 3.16 2.89 2.89 3.16 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 2.39 3.42 3.21 4.38 4.08 3.78 3.36 3.94 5.86 5.40 3.29 4.44 4.33 4.60 4.44 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  0.96 1.22 1.82 4.38 3.33 3.17 1.77 3.94 3.71 2.83 2.13 2.02 2.11 4.60 2.13 <-Median-> 5 Ratio CDN$
Curr Portion Lg T. Debt $1,845 $0 $0 $0 $0 $0 $59 $487 $25 $19 $20 $20 $35 $33
Liquidity Ratio 2.28 2.15 2.40 2.96 2.68 2.68 2.45 3.44 3.70 3.98 2.73 3.18 2.92 2.92 3.18 <-Median-> 5 Ratio CDN$
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 3.31 4.47 4.37 4.64 4.47 <-Median-> 5 Ratio CDN$
Assets CDN$ $47,202 $39,830 $39,303 $36,430 $33,922 $31,749 $30,873 $57,656 $59,211 $59,447 $62,255 $60,590 $68,529 $66,153 Debt Ratio of 1.5 and up, best CDN$
Liabilities $22,736 $22,811 $24,382 $23,337 $20,075 $17,865 $18,070 $18,917 $18,838 $18,488 $19,877 $18,264 $20,677 $19,960 3.09 <-Median-> 10 Ratio CDN$
Debt Ratio 2.08 1.75 1.61 1.56 1.69 1.78 1.71 3.05 3.14 3.22 3.13 3.32 3.31 3.31 3.22 <-Median-> 5 Ratio CDN$
Estimates BVPS $21.35 $24.03 $26.29 Estimates Estimates BVPS
Estimate Book Value $36,871.7 $41,501.7 $45,412.0 Estimates Estimate Book Value
P/B Ratio (Close) 1.31 1.17 1.29 Estimates P/B Ratio (Close)
Difference from 10 year median -14.76% 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 $42,326 $47,852 $46,193
Total Book Value CDN$ $24,467 $17,019 $14,921 $13,093 $13,847 $13,884 $12,803 $38,739 $40,373 $40,959 $42,378 $42,326 $47,852 $46,193 220.70% <-Total Growth 10 Book Value CDN$
NCI $2,658 $2,625 $3,034 $3,153 $3,193 $2,234 $2,445 $10,903 $10,655 $10,713 $11,537 $11,455 $12,901 $12,901 NCI CDN$
Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Preferred CDN$
Book Value $21,808 $14,394 $11,888 $9,940 $10,654 $11,649 $10,358 $27,836 $29,718 $30,246 $30,841 $30,871 $34,951 $33,291 $33,291 $33,291 194.01% <-Total Growth 10 Book Value CDN$
Book Value per Share $21.78 $12.36 $10.21 $8.53 $9.14 $9.99 $8.87 $15.66 $16.71 $17.00 $17.57 $17.58 $20.24 $19.28 $19.28 $19.28 98.27% <-Total Growth 10 Book Value CDN$
Change -8.67% -43.27% -17.41% -16.42% 7.14% 9.24% -11.18% 76.52% 6.74% 1.71% 3.36% 0.08% 15.08% -4.75% 0.00% 0.00% -5.60% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 1.90 2.03 1.72 1.42 2.18 2.21 1.78 1.34 1.85 1.58 1.50 1.34 1.19 1.31 0.01 0.00 2.03 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.60 1.51 1.23 1.20 2.35 1.82 2.08 1.54 1.74 1.41 1.32 1.36 1.10 1.45 1.45 1.76 7.08% <-IRR #YR-> 10 Book Value per Share 98.27% CDN$
Change -17.39% -5.29% -18.98% -2.15% 95.87% -22.56% 14.13% -25.86% 12.64% -18.46% -6.63% 3.06% -19.10% 31.97% 0.00% 21.20% 5.27% <-IRR #YR-> 5 Book Value per Share 29.26% CDN$
Leverage (A/BK) 2.16 2.77 3.31 3.67 3.18 2.73 2.98 2.07 1.99 1.97 2.02 1.96 1.96 1.99 2.04 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.04 1.58 2.05 2.35 1.88 1.53 1.74 0.68 0.63 0.61 0.64 0.59 0.59 0.60 0.66 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.54 5 yr Med 1.50 -5.60% Diff M/C
-$10.21 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.24
-$15.66 $0.00 $0.00 $0.00 $0.00 $20.24
Comprehensive Income US$ -$814 -$11,111 -$3,108 -$3,180 $1,049 $1,554 -$1,424 $4,610 $3,750 $3,251 $1,066 $1,951 $2,153 Comprehensive Income US$
NCI -$12 -$237 -$52 -$275 $206 $78 $110 $605 $1,290 $1,266 $585 $681 $944 NCI US$
Shareholders -$802 -$10,874 -$3,056 -$2,905 $843 $1,476 -$1,534 $4,005 $2,460 $1,985 $481 $1,270 $1,209 139.56% <-Total Growth 10 Shareholders US$
Increase -118.53% -1255.86% 71.90% 4.94% 129.02% 75.09% -203.93% 361.08% -38.58% -19.31% -75.77% 164.03% -4.80% -19.31% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $738 -$1,492 -$1,331 -$2,662 -$3,359 -$2,903 -$1,035 $377 $1,450 $1,678 $1,479 $2,040 $1,481 9.13% <-IRR #YR-> 10 Comprehensive Income 139.56% US$
ROE -3.3% -68.0% -23.8% -30.7% 8.2% 13.3% -16.3% 13.4% 7.8% 6.1% 1.5% 4.0% 3.6% -21.30% <-IRR #YR-> 5 Comprehensive Income -69.81% US$
5Yr Median 1.8% -3.3% -3.3% -23.8% -23.8% -23.8% -16.3% 8.2% 8.2% 7.8% 6.1% 6.1% 4.0% #NUM! <-IRR #YR-> 10 5 Yr Running Average 211.29% US$
% Difference from NI 7.5% -11.3% -20.3% -22.3% -1.0% -13.9% -19.7% -27.5% -22.1% -27.5% -19.0% -27.2% -58.8% 31.47% <-IRR #YR-> 5 5 Yr Running Average 292.84% US$
Diff 5, 10 yr -22.2% -27.2% 4.0% <-Median-> 5 Return on Equity US$
$3,056 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,209
-$4,005 $0 $0 $0 $0 $1,209
$1,331 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,481
-$377 $0 $0 $0 $0 $1,481
Current Liability Coverage Ratio US$ 1.76 1.76 1.59 2.02 2.41 2.32 1.65 1.83 3.11 3.15 1.61 2.12 2.31 1.97   CFO / Current Liabilities US$
5 year Median 1.58 1.76 1.76 1.76 1.76 2.02 2.02 2.02 2.32 2.32 1.83 2.12 2.31 2.12 2.31 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 16.41% 13.52% 11.99% 14.16% 17.33% 15.99% 12.14% 9.78% 14.87% 14.03% 10.93% 10.88% 12.82% 10.95% CFO / Total Assets US$
5 year Median 11.80% 12.45% 12.45% 13.52% 14.16% 14.16% 14.16% 14.16% 14.87% 14.03% 12.14% 10.93% 12.82% 10.95% 12.8% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ -1.41% -27.68% -9.02% -10.79% 2.59% 5.68% -6.83% 8.94% 5.00% 4.31% 0.94% 2.78% 4.50% 4.41% Net  Income/Assets Return on Assets US$
5Yr Median 3.25% -1.41% -1.41% -9.02% -9.02% -9.02% -6.83% 2.59% 5.00% 5.00% 4.31% 4.31% 4.31% 4.31% 4.3% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ -3.04% -76.60% -29.82% -39.54% 8.25% 15.49% -20.35% 18.52% 9.96% 8.48% 1.90% 5.45% 8.83% 8.65% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 5.14% -3.04% -3.04% -29.82% -29.82% -29.82% -20.35% 8.25% 9.96% 9.96% 8.48% 8.48% 8.48% 8.48% 8.5% <-Median-> 5 Return on Equity US$
$2,431 <-12 mths 13.37% Estimates last 12 months from Qtr.
Net Income US$ -$677 -$10,603 -$3,108 -$3,113 $861 $1,516 -$1,435 $4,574 $3,614 $3,288 $1,017 $1,953 $3,088 $2,852 $3,734 $3,583
NCI -$12 -$237 -$52 -$275 $206 $78 $110 $605 $1,290 $1,266 $585 $681 $944 $944 $944 $944
Shareholders -$665 -$10,366 -$3,056 -$2,838 $655 $1,438 -$1,545 $3,969 $2,324 $2,022 $432 $1,272 $2,144 $2,101 $2,101 $2,101 170.16% <-Total Growth 10 Net Income US$
Increase -114.83% -1458.80% 70.52% 7.13% 123.08% 119.54% -207.44% 356.89% -41.45% -12.99% -78.64% 194.44% 68.55% -2.01% 0.00% 0.00% NCI US$
5 Yr Running Average $721 -$1,509 -$1,266 -$2,488 -$3,254 -$2,833 -$1,069 $336 $1,368 $1,642 $1,440 $2,004 $1,639 $1,594 $1,610 $1,944 10.45% <-IRR #YR-> 10 Net Income 170.16% US$
Operating Cash Flow $5,439 $4,239 $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $3,732 $4,491 -11.59% <-IRR #YR-> 5 Net Income -45.98% US$
Investment Cash Flow -$6,521 -$5,237 -$1,950 $250 -$412 -$337 -$1,494 $50 -$1,286 -$1,897 -$1,711 -$2,816 -$2,764 #NUM! <-IRR #YR-> 10 5 Yr Running Average 229.47% US$
Total Accruals $417 -$9,368 -$3,402 -$5,882 -$1,573 -$290 -$1,816 $1,086 -$1,807 -$459 -$1,338 $356 $417 37.31% <-IRR #YR-> 5 5 Yr Running Average 388.03% US$
Total Assets $47,282 $37,448 $33,879 $26,308 $25,264 $25,308 $22,631 $44,392 $46,506 $46,890 $45,965 $45,811 $47,626 Balance Sheet Assets US$
Accruals Ratio 0.88% -25.02% -10.04% -22.36% -6.23% -1.15% -8.02% 2.45% -3.89% -0.98% -2.91% 0.78% 0.88% -0.98% <-Median-> 5 Ratio US$
$3,056 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,144
-$3,969 $0 $0 $0 $0 $2,144
$1,266 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,639
-$336 $0 $0 $0 $0 $1,639
Financial Cash Flow US$ $423 $1,342 -$60 -$3,275 -$2,297 -$1,886 -$925 -$1,139 -$2,254 -$2,388 -$2,604 -$1,205 -$1,795 C F Statement  Financial CF US$
Total Accruals -$6 -$10,710 -$3,342 -$2,607 $724 $1,596 -$891 $2,225 $447 $1,929 $1,266 $1,561 $2,212 Accruals US$
Accruals Ratio -0.01% -28.60% -9.86% -9.91% 2.87% 6.31% -3.94% 5.01% 0.96% 4.11% 2.75% 3.41% 4.64%
Comprehensive Inc CDN$ -$813 -$11,818 -$3,606 -$4,403 $1,408 $1,949 -$1,943 $5,987 $4,775 $4,122 $1,444 $2,580 $3,098 Comprehensive Inc CDN$ CDN$
NCI -$12 -$252 -$60 -$381 $277 $98 $150 $786 $1,642 $1,605 $792 $901 $1,358 NCI CDN$
Shareholders -$801 -$11,566 -$3,545 -$4,023 $1,132 $1,852 -$2,093 $5,202 $3,132 $2,517 $651 $1,680 $1,740 149.07% <-Total Growth 10 Shareholders CDN$
Increase -118.11% -1344.53% 69.35% -13.47% 128.14% 63.59% -213.02% 348.57% -39.79% -19.65% -74.11% 157.83% 3.57% -19.65% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $728 -$1,653 -$1,550 -$3,103 -$3,760 -$3,230 -$1,335 $414 $1,845 $2,122 $1,882 $2,636 $1,944 #NUM! <-IRR #YR-> 10 Comprehensive Income 149.07% US$
ROE -3.3% -68.0% -23.8% -30.7% 8.2% 13.3% -16.3% 13.4% 7.8% 6.1% 1.5% 4.0% 3.6% -19.67% <-IRR #YR-> 5 Comprehensive Income -66.56% US$
5Yr Median 1.8% -3.3% -3.3% -23.8% -23.8% -23.8% -16.3% 8.2% 8.2% 7.8% 6.1% 6.1% 4.0% #NUM! <-IRR #YR-> 10 5 Yr Running Average 225.37% US$
% Difference from NI 7.5% -11.3% -20.3% -22.3% -1.0% -13.9% -19.7% -27.5% -22.1% -27.5% -19.0% -27.2% -58.8% 36.25% <-IRR #YR-> 5 5 Yr Running Average 369.57% US$
Median Values Diff 5, 10 yr -22.2% -27.2% 4.0% <-Median-> 5 Return on Equity US$
$3,545 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,740
-$5,202 $0 $0 $0 $0 $1,740
$1,550 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,944
-$414 $0 $0 $0 $0 $1,944
Current Liability Coverage Ratio CDN$ 1.76 1.76 1.59 2.02 2.41 2.32 1.65 1.83 3.11 3.15 1.61 2.12 2.31 1.97   CFO / Current Liabilities CDN$
5 year Median 1.58 1.76 1.76 1.76 1.76 2.02 2.02 2.02 2.32 2.32 1.83 2.12 2.31 2.12 2.31 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 16.41% 13.52% 11.99% 14.16% 17.33% 15.99% 12.14% 9.78% 14.87% 14.03% 10.93% 10.88% 12.82% 10.95% CFO / Total Assets CDN$
5 year Median 11.80% 12.45% 12.45% 13.52% 14.16% 14.16% 14.16% 14.16% 14.87% 14.03% 12.14% 10.93% 12.82% 10.95% 12.8% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ -1.41% -27.68% -9.02% -10.79% 2.59% 5.68% -6.83% 8.94% 5.00% 4.31% 0.94% 2.78% 4.50% 4.41% Net  Income/Assets Return on Assets CDN$
5Yr Median 3.25% -1.41% -1.41% -9.02% -9.02% -9.02% -6.83% 2.59% 5.00% 5.00% 4.31% 4.31% 4.31% 4.31% 4.3% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ -3.04% -76.60% -29.82% -39.54% 8.25% 15.49% -20.35% 18.52% 9.96% 8.48% 1.90% 5.45% 8.83% 8.77% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 5.14% -3.04% -3.04% -29.82% -29.82% -29.82% -20.35% 8.25% 9.96% 9.96% 8.48% 8.48% 8.48% 8.48% 8.5% <-Median-> 5 Return on Equity CDN$
$3,376 <-12 mths 9.44% Estimates last 12 months from Qtr.
Net Income CDN$ -$676 -$11,277 -$3,606 -$4,311 $1,156 $1,902 -$1,958 $5,941 $4,601 $4,169 $1,377 $2,583 $4,443 $4,277 $4,277 $4,277 Net Income CDN$ CDN$
NCI -$12 -$252 -$60 -$381 $277 $98 $150 $786 $1,642 $1,605 $792 $901 $1,358 $1,358 $1,358 $1,358 NCI CDN$
Shareholders -$664 -$11,025 -$3,545 -$3,930 $879 $1,804 -$2,108 $5,155 $2,959 $2,563 $585 $1,682 $3,085 $2,918 $2,918 $2,918 187.02% <-Total Growth 10 Shareholders CDN$
Increase -114.50% -1560.74% 67.84% -10.85% 122.38% 105.12% -216.84% 344.58% -42.60% -13.36% -77.18% 187.53% 83.37% -5.40% 0.00% 0.00% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $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 $2,589.0 $2,175.0 $2,167 $2,238 $2,704 #NUM! <-IRR #YR-> 10 Net Income 187.02% CDN$
Operating Cash Flow $5,430 $4,509 $2,664 $3,869 $3,545 $2,591 $2,408 $3,680 $6,897 $5,550 $4,715 $4,936 $6,462 -9.76% <-IRR #YR-> 5 Net Income -40.15% CDN$
Investment Cash Flow -$6,510 -$5,570 -$2,262 $346 -$553 -$423 -$2,038 $65 -$1,637 -$2,405 -$2,317 -$3,724 -$3,977 #NUM! <-IRR #YR-> 10 5 Yr Running Average 247.14% CDN$
Total Accruals $416 -$9,964 -$3,947 -$8,145 -$2,112 -$364 -$2,477 $1,410 -$2,301 -$582 -$1,812 $471 $600 43.28% <-IRR #YR-> 5 5 Yr Running Average 503.89% CDN$
Total Assets $47,202 $39,830 $39,303 $36,430 $33,922 $31,749 $30,873 $57,656 $59,211 $59,447 $62,255 $60,590 $68,529 Balance Sheet Assets CDN$
Accruals Ratio 0.88% -25.02% -10.04% -22.36% -6.23% -1.15% -8.02% 2.45% -3.89% -0.98% -2.91% 0.78% 0.88% -0.98% <-Median-> 5 Ratio CDN$
EPS/CF Ratio -0.09 -2.33 -0.72 -0.76 0.15 0.35 -0.56 0.93 0.34 0.31 0.08 0.25 0.34 0.28 <-Median-> 10 EPS/CF Ratio CDN$
$3,545 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,085
-$5,155 $0 $0 $0 $0 $3,085
$1,478 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,175
-$360 $0 $0 $0 $0 $2,175
Change in Close -24.55% -46.27% -33.08% -18.21% 109.86% -15.40% 1.38% 30.87% 20.23% -17.07% -3.49% 3.15% -6.89% 25.71% 0.00% 21.20% Change in Close
up/down down up up up up up count 8
Meet Prediction? yes yes yes yes yes % right count 7 87.50%
Financial Cash Flow CDN$ $422 $1,427 -$70 -$4,535 -$3,084 -$2,366 -$1,262 -$1,479 -$2,870 -$3,028 -$3,527 -$1,594 -$2,583 C F Statement  Financial CF CDN$
Total Accruals -$6 -$11,391 -$3,877 -$3,610 $972 $2,002 -$1,216 $2,890 $569 $2,446 $1,715 $2,065 $3,183 Accruals CDN$
Accruals Ratio -0.01% -28.60% -9.86% -9.91% 2.87% 6.31% -3.94% 5.01% 0.96% 4.11% 2.75% 3.41% 4.64% 3.41% <-Median-> 5 Ratio CDN$
Cash US$ $2,093 $2,404 $2,699 $2,455 $2,389 $2,234 $1,571 $3,314 $5,188 $5,280 $4,440 $4,148 $4,074 $4,074 Cash US$
Cash CDN$ $2,089 $2,557 $3,131 $3,400 $3,208 $2,803 $2,143 $4,304 $6,605 $6,694 $6,014 $5,486 $5,862 $5,659 Cash CDN$
Cash per Share $2.09 $2.20 $2.69 $2.92 $2.75 $2.40 $1.84 $2.42 $3.71 $3.76 $3.43 $3.12 $3.39 $3.28 $3.43 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 5.99% 11.73% 21.47% 28.49% 12.81% 13.21% 9.96% 10.04% 12.81% 15.64% 14.76% 13.05% 15.23% 11.69% 14.76% <-Median-> 5 % of Stock Price
Notes:
April 7, 2025.  Last estimates were for 2024, 2025, 2026 of $12610M, $14006M, $14063M US$ Revenue, $0.94, $1.15, $1.20 US$ AEPS, $1.04, $1.39 and $1.91 US$ EPS, 
$0.44, $0.54, $0.66 US$ Dividends,$1026M, $1638M, $2042M US$ FCF, $2.46, $2.85, $2.90 US$ CFPS, $5787M, $6859M, $6935M US$ FCF, $13.70, $14.40, $14.80 US$ BVPS, $1859M, $2596M, $2431M US$ Net Income.
2025.  Company name change from Barrick Gold Corp to Barrick Mining Corp.
April 14, 2024.  Last estimates were for 2023, 2024 and 2025 of $11885M, $12150M, $12833M US$ for Revenue, $0.81, $0.99 and $1.05 US$ for AEPS. $0.92, $0.96 and $1.06 US$ for EPS, 
$0.44, $0.56 and $0.77 US$ for Dividends, $1235M, $1724M and $2056M IS$ for FCF, $2.39, $2.49 and $2.51 for  CFPS, $13.10, $13.40 and $14.90 US$ for BVPS, $1570M, $1573M and $1773M US$  for Net Income.
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 Company changed name from American Barrick to Barrick Gold Corp
February 1987.  Iy was listed on the NY Stock Exchange.
1986.  The company changed its name to American Barrick Resoucres in 1986.
1983 Company was listed on Toronto Stock Exchange as Barrick Resources Corp
May 2, 1963.  Barrick 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.
Based in Toronto, Barrick Mining Corp is one of the world's largest gold miners.  The company also has growing copper exposure. It operates mines in 
19 countries in the Americas, Africa, the Middle East, and Asia. 
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 2017 Apr 08 2018 Apr 13 2019 Apr 10 2020 Apr 11 2021 Apr 15 2022 Apr 15 2023 Apr 14 2024 Apr 14 2025
Bristow, Dennis Mark 5.527 0.31% 5.527 0.31% 5.374 0.30% 5.831 0.33% 6.222 0.35% 6.318 0.37% 6.634 0.38% 5.00%
CEO - Shares - Amount $133.303 $160.273 $129.242 $135.342 $148.945 $140.823 $185.883
Options - percentage 1.064 0.06% 1.207 0.07% 1.412 0.08% 0.824 0.05% 0.697 0.04% 0.747 0.04% 0.733 0.04% -1.82%
Options - amount $25.662 $35.013 $33.960 $19.126 $16.693 $16.646 $20.545
Dushnisky, Kelvin Paul Michael 0.00% 0.126 0.01% Co-CEO until 2017
President - Shares - Amount $1.050 $2.331 President 2017
Options - percentage 0.06% 0.693 0.06% last filed Mar 2018
Options - amount $12.997 $12.770
Gowans, James Kitchener
CO CEO - Shares - Amount
Options - percentage
Options - amount
Shuttleworth, Graham Patrick 0.708 0.04% 0.608 0.03% 0.558 0.03% 0.617 0.04% 0.755 0.04% 0.614 0.04% 0.742 0.04% Listed as Officer 2019 20.95%
CFO - Shares - Amount $17.073 $17.627 $13.409 $14.310 $18.080 $13.682 $20.803
Options - percentage 0.305 0.02% 0.361 0.02% 0.471 0.03% 0.314 0.02% 0.318 0.02% 0.345 0.02% 0.323 0.02% -6.31%
Options - amount $7.359 $10.465 $11.333 $7.294 $7.605 $7.680 $9.045
Bahamin, Poupak 0.014 0.00% 0.036 0.00% 0.038 0.00% 4.83%
Officer - Shares - Amount $0.339 $0.804 $1.059
Options - percentage 0.089 0.01% 0.107 0.01% 0.109 0.01% 1.78%
Options - amount $2.135 $2.379 $3.044
Hill, Mark Francis 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% 0.325 0.02% 0.218 0.01% -32.94%
Officer - Shares - Amount $0.172 $0.175 $0.445 $1.126 $1.739 $3.931 $5.443 $7.249 $6.110
Options - percentage 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% 0.276 0.02% 0.275 0.02% -0.30%
Options - amount $0.960 $3.429 $7.533 $11.087 $8.025 $7.114 $5.942 $6.147 $7.704
Bock, Johann Sebastiaan 0.086 0.00% 0.117 0.01% 0.181 0.01% 55.05%
Officer - Shares - Amount $2.048 $2.601 $5.069
Options - percentage 0.102 0.01% 0.159 0.01% 0.187 0.01% 17.60%
Options - amount $2.439 $3.544 $5.239
Cisneros, Gustavo Alfredo 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% Ceased insider Dec 2023
Director- Shares - Amount $0.200 $0.203 $0.265 $0.319 $0.265 $0.255 $0.263
Options - percentage 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%
Options - amount $1.884 $2.178 $3.291 $4.462 $4.032 $4.280 $4.971
Coleman, Christopher Lewis 0.121 0.01% 0.121 0.01% 0.000 0.00% -100.00%
Durector- Shares - Amount $2.905 $2.705 $0.000
Options - percentage 0.065 0.00% 0.083 0.00% 0.101 0.01% 20.92%
Options - amount $1.545 $1.854 $2.818
Harvey, Joseph. Brett 0.029 0.00% 0.029 0.00% 0.029 0.00% 0.00%
Director - Shares - Amount $0.698 $0.650 $0.817
Options - percentage 0.177 0.01% 0.199 0.01% 0.219 0.01% 10.07%
Options - amount $4.241 $4.425 $6.122
Thornton, John Lawson 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% 2.540 0.15% 2.540 0.15% from 2014 0.00%
Chairman - Shares - Amt $40.015 $46.306 $120.725 $70.537 $60.902 $58.775 $60.623 $56.623 $71.179
Options - percentage 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% 0.001 0.00% 0.001 0.00% 2.25%
Options - amount $0.021 $0.021 $0.028 $0.000 $0.029 $0.028 $0.030 $0.029 $0.037
Increase in O/S Shares 0.10% 3.610 0.31% 0.020 0.00% 0.131 0.01% 0.099 0.01% 0.050 0.00% 4.773 0.27% 4.385 0.25% 3.837 0.22% Average 0.15%
due to SO  $24.241 $65.630 $0.364 $3.160 $2.871 $1.203 $110.781 $104.977 $85.527 See DSU and RSU Activity Seems 0 '22
Book Value $23.100 $62.500 $0.000 $2.000 $1.000 $0.000 $67.200 $59.200 $42.700 Restricted Share Units RSU
Insider Buying -$5.561 -$9.021 -$40.350 -$5.890 -$23.276 -$33.362 -$23.377 -$22.405 -$30.785 Deferred Share Units DSU
Insider Selling $0.000 $0.000 $0.392 $78.954 $24.234 $8.857 $0.237 $10.939 $16.305 Performance Restricted 
Net Insider Buying -$5.561 -$9.021 -$39.958 $73.064 $0.957 -$24.505 -$23.140 -$11.466 -$14.479   Share Units PRSU
% of Market Cap -0.03% -0.04% -0.09% 0.14% 0.00% -0.06% -0.06% -0.03% -0.03% Performance Granted 
  Share Units PGSU
Directors 15 8 9 10 11 12 12 10
Women 13% 2 13% 0 0% 1 11% 2 20% 3 27% 4 33% 4 33% 4 40%
Minorities 7% 1 7% 0 0% 1 11% 1 10% 2 18% 2 17% 2 17% 2 20%
Institutions/Holdings 53.21% 524 53.44% 565 53.44% 20 55.85% 20 55.85% 20 51.73% 20 43.08% 20 46.11% 20 35.93%
Total Shares Held 56.53% 623.543 53.39% 964.355 54.24% 978.945 55.06% 978.945 55.06% 920.500 52.44% 756.161 43.07% 809.556 46.87% 617.930 35.78%
Increase/Decrease -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% 49.539 6.52% 16.227 2.70%
Starting No. of Shares NASDAQ 649.247 NASDAQ 891.452 NASDAQ 914.513 MS20 914.513 MS20 928.425 MS20 748.952 MS20 760.017 MS20 601.704 MS20
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock