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./td> Estimates Estimates Estimates
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. Q1 2024 <-Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/ 3/31/24 <-Estimates
Barrick Gold Corp TSX: ABX NYSE GOLD https://www.barrick.com Fiscal Yr: Dec 31
Year 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 12/31/26 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$ 1.0213 0.9983 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.3766 1.3766 1.3766 USD - CDN$
split $11,728 <-12 mths 2.90% Estimates last 12 months from Qtr.
$11,597 $11,885
-5.04% -4.11%
Revenue* US$ $14,312 $14,547 $12,511 $10,239 $9,029 $8,558 $8,374 $7,243 $9,717 $12,595 $11,985 $11,013 $11,397 $12,610 $14,006 $14,063 -8.90% <-Total Growth 10 Revenue US$
Increase 31.01% 1.64% -14.00% -18.16% -11.82% -5.22% -2.15% -13.51% 34.16% 29.62% -4.84% -8.11% 3.49% 10.64% 11.07% 0.41% -0.93% <-IRR #YR-> 10 Revenue -8.90% US$
5 year Running Average $9,523 $11,166 $12,086 $12,507 $12,128 $10,977 $9,742 $8,689 $8,584 $9,297 $9,983 $10,511 $11,341 $11,920 $12,202 $12,618 9.49% <-IRR #YR-> 5 Revenue 57.35% US$
Revenue per Share $14.31 $14.53 $10.74 $8.79 $7.75 $7.34 $7.18 $6.20 $5.47 $7.08 $6.74 $6.27 $6.49 $7.18 $7.98 $8.01 -0.63% <-IRR #YR-> 10 5 yr Running Average -6.16% US$
Increase 30.76% 1.57% -26.07% -18.16% -11.85% -5.26% -2.23% -13.60% -11.88% 29.60% -4.90% -6.85% 3.47% 10.64% 11.07% 0.41% 5.47% <-IRR #YR-> 5 5 yr Running Average 30.53% US$
5 year Running Average $9.97 $11.42 $11.76 $11.86 $11.22 $9.83 $8.36 $7.45 $6.79 $6.65 $6.53 $6.35 $6.41 $6.75 $6.93 $7.19 -4.91% <-IRR #YR-> 10 Revenue per Share -39.57% US$
P/S (Price/Sales) Med 3.44 2.81 2.30 1.79 1.27 2.10 2.37 1.93 2.90 3.26 3.14 3.08 2.67 2.23 0.00 0.00 0.92% <-IRR #YR-> 5 Revenue per Share 4.67% US$
P/S (Price/Sales) Close 3.16 2.41 2.11 1.22 0.95 2.18 2.02 2.18 3.40 3.22 2.82 2.74 2.79 2.36 2.12 2.12 -5.89% <-IRR #YR-> 10 5 yr Running Average -45.48% US$
*Revenue in M US$  P/S Med 20 yr  2.99 15 yr  2.81 10 yr  2.52 5 yr  3.08 -6.32% Diff M/C -2.97% <-IRR #YR-> 5 5 yr Running Average -13.99% US$
$16,145 <-12 mths 7.11% Estimates last 12 months from Qtr.
Revenue* CDN$ $14,617 $14,522 $13,307 $11,878 $12,503 $11,491 $10,505 $9,881 $12,620 $16,036 $15,195 $14,916 $15,074 $17,359 $19,281 $19,359 13.28% <-Total Growth 10 Revenue CDN$
Increase 34.21% -0.65% -8.37% -10.73% 5.26% -8.09% -8.58% -5.94% 27.73% 27.06% -5.25% -1.83% 1.06% 15.16% 11.07% 0.41% 1.25% <-IRR #YR-> 10 Revenue 13.28% CDN$
5 year Running Average $10,000 $11,653 $12,376 $13,043 $13,365 $12,740 $11,937 $11,252 $11,400 $12,107 $12,847 $13,730 $14,768 $15,716 $16,365 $17,198 8.81% <-IRR #YR-> 5 Revenue 52.55% CDN$
Revenue per Share $14.61 $14.51 $11.43 $10.20 $10.73 $9.86 $9.01 $8.46 $7.10 $9.02 $8.54 $8.50 $8.59 $9.89 $10.98 $11.03 1.78% <-IRR #YR-> 10 5 yr Running Average 19.33% CDN$
Increase 33.95% -0.72% -21.24% -10.74% 5.22% -8.13% -8.66% -6.04% -16.10% 27.04% -5.31% -0.49% 1.04% 15.16% 11.07% 0.41% 5.59% <-IRR #YR-> 5 5 yr Running Average 31.25% CDN$
5 year Running Average $10.50 $11.96 $12.03 $12.33 $12.29 $11.34 $10.24 $9.65 $9.03 $8.69 $8.42 $8.32 $8.35 $8.91 $9.30 $9.80 -2.82% <-IRR #YR-> 10 Revenue per Share -24.85% CDN$
P/S (Price/Sales) Med 3.32 2.85 2.19 1.72 1.13 2.03 2.45 1.86 2.96 3.43 3.15 3.10 2.74 2.21 0.00 0.00 0.29% <-IRR #YR-> 5 Revenue per Share 1.48% CDN$
P/S (Price/Sales) Close 3.16 2.40 1.64 1.23 0.95 2.18 2.02 2.18 3.40 3.22 2.82 2.73 2.79 2.36 2.13 2.12 -3.58% <-IRR #YR-> 10 5 yr Running Average -30.58% CDN$
*Revenue in M CDN $  P/S Med 20 yr  3.12 15 yr  2.85 10 yr  2.60 5 yr  3.10 -8.93% Diff M/C -2.86% <-IRR #YR-> 5 5 yr Running Average -13.50% CDN$
-$13,307 $0 $0 $0 $0 $0 $0 $0 $0 $0 $15,074
-$9,881 $0 $0 $0 $0 $15,074
-$12,376 $0 $0 $0 $0 $0 $0 $0 $0 $0 $14,768
-$11,252 $0 $0 $0 $0 $14,768
-$11.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $8.59
-$8.46 $0.00 $0.00 $0.00 $0.00 $8.59
$0.89 <-12 mths 5.95% Estimates Last 12 months from Qtr
0.00% 0.00% Estimates Payout Ratio EPS
Adjusted Net Earnings US$ $4,666 $3,954 $2,569 $793 $344 $818 $876 $409 $902 $2,042 $2,065 $1,326 $1,272 -50.49% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 19.97% 18.10% 18.98% 7.74% 4.79% 10.31% 9.43% 5.39% 4.21% 8.75% 8.66% 5.82% 5.45% 6.78% <-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% <-Median-> 9 5 Yr Median
Adjusted Net Earnings per  Share $4.67 $3.82 $2.51 $0.68 $0.30 $0.70 $0.75 $0.35 $0.51 $1.15 $1.16 $0.75 $0.84 $0.94 $1.15 $1.20 -66.53% <-Total Growth 10 Adjusted Earnings US$
Increase 40.66% -18.20% -34.29% -72.91% -55.88% 133.33% 7.14% -53.33% 45.71% 125.49% 0.87% -35.34% 12.00% 11.90% 22.34% 4.35% 10 0 10 Years of Data, AFFP, P or N 100.00% US$
Earnings Yield 10.32% 10.91% 11.10% 6.33% 4.07% 4.38% 5.18% 2.58% 2.74% 5.05% 6.11% 4.37% 4.64% 5.55% 6.78% 7.08% -10.37% <-IRR #YR-> 10 Adjusted Earnings -66.53% US$
5 year Running Average $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 $0.97 $0.98 19.14% <-IRR #YR-> 5 Adjusted Earnings 140.00% US$
Payout Ratio 10.92% 19.63% 19.92% 29.41% 46.67% 11.43% 16.00% 34.29% 39.22% 26.96% 31.03% 86.67% 47.62% 42.55% 34.78% 33.33% -12.27% <-IRR #YR-> 10 5 yr Running Average -72.98% US$
5 year Running Average 15.67% 15.91% 15.93% 16.00% 17.53% 20.85% 21.05% 23.74% 25.29% 23.99% 38.53% 59.71% 59.42% 58.27% 60.13% 52.25% 9.67% <-IRR #YR-> 5 5 yr Running Average 58.63% US$
Price/AEPS Median 10.54 10.68 9.86 23.16 32.68 22.04 22.70 34.11 31.07 20.06 18.22 25.79 20.61 17.07 0.00 0.00 22.93 <-Median-> 10 P/AFFO Med US$
Price/AEPS High 11.98 13.19 14.37 31.54 45.67 33.53 27.33 40.31 39.10 26.49 21.35 34.11 24.32 19.19 0.00 0.00 32.54 <-Median-> 10 P/AFFO High US$
Price/AEPS Low 9.10 8.16 5.35 14.78 19.70 10.56 18.07 27.91 23.04 13.63 15.09 17.47 16.89 14.96 0.00 0.00 17.18 <-Median-> 10 P/AFFO Low US$
Price/AEPS Close 9.69 9.16 9.01 15.81 24.60 22.83 19.29 38.69 36.45 19.81 16.38 22.91 21.54 18.03 14.74 14.13 22.18 <-Median-> 10 P/AFFO Close US$
Trailing P/AEPSClose 13.63 7.50 5.92 4.28 10.85 53.27 20.67 18.05 53.11 44.67 16.52 14.81 24.12 20.18 18.03 14.74 19.36 <-Median-> 10 Trailing P/AFFO Close US$
Adjusted Net Earnings DPR 10 Yrs 32.66% 5 Yrs   39.22% P/CF 5 Yrs   in order 20.61 26.49 16.89 21.54 -16.27% Diff M/C -21.36% Diff M/C 10 DPR 75% to 95% best US$
Adjusted Net Earnings US$ $4,766 $3,947 $2,732 $920 $476 $1,098 $1,099 $558 $1,172 $2,600 $2,618 $1,796 $1,682 -38.43% <-Total Growth 10 Adjusted Profit CDN$
Return on Equity ROE 19.97% 18.10% 18.98% 7.74% 4.79% 10.31% 9.43% 5.39% 4.21% 8.75% 8.66% 5.82% 5.45% 6.78% <-Median-> 10 Return on Equity ROE
5Yr Median 19.97% 19.04% 18.98% 18.54% 18.10% 10.31% 9.43% 7.74% 5.39% 8.75% 8.66% 5.82% 5.82% 8.70% <-Median-> 10 5 Yr Median
Adjusted Net Earnings CDN$ $4.77 $3.81 $2.67 $0.79 $0.42 $0.94 $0.94 $0.48 $0.66 $1.46 $1.47 $1.02 $1.11 $1.29 $1.58 -58.38% <-Total Growth 10 Adjusted Earnings CDN$
Increase 44.09% -20.04% -30.00% -70.45% -47.34% 126.25% 0.10% -49.25% 38.73% 121.05% 0.44% -30.93% 9.37% 16.47% 22.34% 10 0 10 Years of Data, AFFP, P or N 100.00% CDN$
Earnings Yield 10.34% 10.95% 14.27% 6.30% 4.06% 4.37% 5.18% 2.59% 2.75% 5.05% 6.11% 4.38% 4.64% 5.53% 6.77% -8.39% <-IRR #YR-> 10 Adjusted Earnings -58.38% CDN$
5 year Running Average $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 $1.27 $1.29 18.40% <-IRR #YR-> 5 Adjusted Earnings 132.68% CDN$
Payout Ratio 10.69% 19.67% 18.73% 25.35% 33.70% 8.51% 12.75% 25.13% 30.19% 21.17% 24.48% 63.99% 36.00% 30.91% 25.27% -10.13% <-IRR #YR-> 10 5 yr Running Average -65.65% CDN$
5 year Running Average 15.83% 16.04% 15.96% 16.10% 17.88% 21.02% 21.12% 23.79% 25.47% 23.99% 38.54% 60.29% 60.00% 58.61% 59.95% 9.95% <-IRR #YR-> 5 5 yr Running Average 60.67% CDN$
Price/AEPS Median 10.16 10.85 9.38 22.25 29.08 21.24 23.46 33.00 31.71 21.10 18.27 25.93 21.19 16.89 0.00 22.85 <-Median-> 10 P/AFFO Med CDN$
Price/AEPS High 11.45 13.20 13.30 29.52 39.14 30.98 28.49 39.16 39.66 27.39 21.36 32.19 24.86 19.06 0.00 30.25 <-Median-> 10 P/AFFO High CDN$
Price/AEPS Low 8.86 8.51 5.46 14.97 19.02 11.50 18.43 26.83 23.76 14.81 15.18 19.67 17.52 14.71 0.00 17.97 <-Median-> 10 P/AFFO Low CDN$
Price/AEPS Close 9.68 9.13 7.01 15.87 24.65 22.86 19.32 38.60 36.41 19.81 16.35 22.85 21.55 18.07 14.77 22.20 <-Median-> 10 P/AFFO Close CDN$
Trailing P/AEPSClose 13.94 7.30 4.91 4.69 12.98 51.73 19.34 19.59 50.52 43.78 16.43 15.78 23.57 21.04 18.07 19.47 <-Median-> 10 Trailing P/AFFO Close CDN$
*Adjusted Net Earnings DPR 10 Yrs 25.24% 5 Yrs   30.19% P/CF 5 Yrs   in order 21.19 27.39 17.52 21.55 -14.73% Diff M/C -20.94% Diff M/C 10 DPR 75% to 95% best CDN$
$0.86 <-12 mths 19.60% Estimates Last 12 months from Qtr
EPS Basic US$ $4.49 -$0.66 -$10.14 -$2.50 -$2.44 $0.56 $1.23 -$1.32 $2.26 $1.31 $1.14 $0.24 $0.72 107.10% <-Total Growth 10 EPS Basic US$
EPS Diluted* $4.48 -$0.66 -$10.14 -$2.50 -$2.44 $0.56 $1.23 -$1.32 $2.26 $1.31 $1.14 $0.24 $0.72 $1.04 $1.39 $1.39 107.10% <-Total Growth 10 EPS Diluted US$
Increase 36.59% -114.73% 1436.36% -75.35% -2.40% -122.95% 119.64% -207.32% -271.21% -41.86% -13.24% -78.95% 200.00% 43.75% 34.30% -0.07% 7 3 10 Years of Data, EPS P or N 70.00% US$
Earnings Yield 9.90% -1.89% -44.83% -23.26% -33.06% 3.50% 8.50% -9.75% 12.16% 5.77% 6.00% 1.40% 3.98% 6.11% 8.20% 8.19% 7.55% <-IRR #YR-> 10 Earnings per Share 107.10% US$
5 year Running Average $1.04 $0.65 -$1.55 -$1.11 -$2.25 -$3.04 -$2.66 -$0.89 $0.06 $0.81 $0.92 $0.73 $1.13 $0.89 $0.91 $0.95 20.55% <-IRR #YR-> 5 Earnings per Share 154.55% US$
10 year Running Average $0.89 $0.79 -$0.26 -$0.56 -$0.88 -$1.00 -$1.00 -$1.22 -$0.53 -$0.72 -$1.06 -$0.97 $0.12 $0.47 $0.86 $0.94 #NUM! <-IRR #YR-> 10 5 yr Running Average 173.02% US$
* EPS per share  E/P 10 Yrs 3.74% 5Yrs 5.77% #NUM! <-IRR #YR-> 5 5 yr Running Average 226.94% US$
$1.19 <-12 mths 24.48% Estimates Last 12 months from Qtr
EPS Basic CDN$ $4.59 -$0.66 -$10.78 -$2.90 -$3.38 $0.75 $1.54 -$1.80 $2.94 $1.67 $1.45 $0.33 $0.95 108.83% <-Total Growth 10 EPS Basic CDN$
EPS Diluted* $4.58 -$0.66 -$10.78 -$2.90 -$3.38 $0.75 $1.54 -$1.80 $2.94 $1.67 $1.45 $0.33 $0.95 $1.42 $1.91 $1.91 108.83% <-Total Growth 10 EPS Diluted CDN$
Increase 39.92% -114.40% 1536.84% -73.11% 16.50% -122.25% 105.21% -216.70% -263.00% -43.00% -13.61% -77.51% 192.96% 49.62% 34.30% -0.07% 7 3 10 Years of Data, EPS P or N 70.00% CDN$
Earnings Yield 9.9% -1.9% -57.6% -23.2% -33.0% 3.5% 8.5% -9.8% 12.2% 5.8% 6.0% 1.4% 4.0% 6.1% 8.2% 8.2% 7.64% <-IRR #YR-> 10 Earnings per Share 108.83% CDN$
5 year Running Average $1.05 $0.66 -$1.71 -$1.30 -$2.63 -$3.39 -$2.95 -$1.16 $0.01 $1.02 $1.16 $0.92 $1.47 $1.16 $1.21 $1.31 20.39% <-IRR #YR-> 5 Earnings per Share 152.88% CDN$
10 year Running Average $0.98 $0.85 -$0.27 -$0.62 -$1.04 -$1.17 -$1.15 -$1.43 -$0.64 -$0.80 -$1.12 -$1.02 $0.15 $0.59 $1.12 $1.23 #NUM! <-IRR #YR-> 10 5 yr Running Average 185.59% CDN$
* EPS per share  E/P 10 Yrs 3.74% 5Yrs 5.77% #NUM! <-IRR #YR-> 5 5 yr Running Average 226.73% CDN$
$10.78 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.95
$1.80 $0.00 $0.00 $0.00 $0.00 $0.95
$1.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.47
$1.16 $0.00 $0.00 $0.00 $0.00 $1.47
Dividend* $0.44 $0.54 $0.66 Estimates Dividend*
Increase 9.73% 23.90% 21.90% Estimates Increase
Payout Ratio EPS 42.41% 39.12% 47.72% Estimates Payout Ratio EPS
Special Dividend US$ PD US$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.40 $0.30 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend US$ US$
Dividend* $0.51 $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 $0.40 -20.00% <-Total Growth 10 Dividends US$
Increase 15.91% 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% 23 5 36 Years of data, Count P, N 63.89% US$
Average Increases 5 Year Running 19.12% 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% 2.34% <-Median-> 10 Average Incr 5 Year Running US$
Dividends 5 Yr Running $0.41 $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 $0.51 0.79% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.04% 1.84% 2.02% 1.27% 1.43% 0.52% 0.70% 1.01% 1.26% 1.34% 1.70% 3.36% 2.31% 2.49% 1.31% <-Median-> 10 Yield H/L Price US$
Yield on High  Price 0.91% 1.49% 1.39% 0.93% 1.02% 0.34% 0.59% 0.85% 1.00% 1.02% 1.45% 2.54% 1.96% 2.22% 1.01% <-Median-> 10 Yield on High  Price US$
Yield on Low Price 1.20% 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% 1.98% <-Median-> 10 Yield on Low Price US$
Yield on Close Price 1.13% 2.14% 2.21% 1.86% 1.90% 0.50% 0.83% 0.89% 1.08% 1.36% 1.89% 3.78% 2.21% 2.36% 2.36% 2.36% 1.61% <-Median-> 10 Yield on Close Price US$
Payout Ratio EPS 11.38% 0.00% 0.00% 0.00% 0.00% 14.29% 9.76% 0.00% 8.85% 23.59% 66.71% 395.83% 55.56% 38.65% 28.78% 28.80% 12.02% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 39.42% 76.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 227.59% 20.52% 32.67% 64.41% 46.18% 63.40% 64.32% 53.41% 10.26% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 9.60% 13.80% 13.74% 10.15% 5.84% 3.53% 6.78% 7.94% 12.55% 10.18% 30.91% 47.91% 18.82% 16.26% 14.04% 13.79% 10.16% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 17.66% 16.61% 16.09% 11.71% 11.20% 10.63% 8.63% 6.66% 6.92% 8.15% 14.55% 22.09% 23.38% 23.36% 24.50% 20.70% 10.91% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 8.38% 9.67% 11.50% 5.73% 4.38% 2.13% 3.46% 5.10% 8.19% 7.97% 20.57% 33.19% 14.09% 16.26% 14.04% 13.79% 6.85% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 16.36% 13.88% 13.21% 9.37% 8.44% 7.41% 5.70% 4.06% 4.34% 5.22% 9.53% 15.36% 16.66% 17.91% 19.79% 18.33% 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 1.70% 1.89% 5 Yr Med Payout 55.56% 18.82% 14.09% 27.23% <-IRR #YR-> 5 Dividends 233.33% US$
* Dividends per share US$ 10 Yr Med and Cur. 80.57% 46.52% 5 Yr Med and Cur. 38.54% 24.55% Last Div Inc ---> $0.09 $0.10 11.1% -2.21% <-IRR #YR-> 10 Dividends -20.00% US$
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 3.25% <-IRR #YR-> 25 Dividends 122.22% US$
Dividends Growth 30 5.51% <-IRR #YR-> 30 Dividends 400.00% US$
Dividends Growth 35 8.94% <-IRR #YR-> 35 Dividends US$
Dividends Growth 40 10.79% <-IRR #YR-> 36 Dividends US$
Dividends Growth 5 -$0.12 $0.00 $0.00 $0.00 $0.00 $0.40 Dividends Growth 5 US$
Dividends Growth 10 -$0.50 $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 3.85% Low Div 0.53% 10 Yr High 4.75% 10 Yr Low 0.37% Med Div 1.19% Close Div 1.08% Historical Dividends
High/Ave/Median Values Curr diff Exp. -38.70%     345.26% Exp. -50.32% 537.81% Cheap 98.31% Cheap 118.13% High/Ave/Median 
Future Dividend Yield Div Yield 7.87% earning in 5 Years at IRR of 27.23% Div Inc. 233.33% Future Dividend Yield
Future Dividend Yield Div Yield 26.22% earning in 10 Years at IRR of 27.23% Div Inc. 1011.11% Future Dividend Yield
Future Dividend Yield Div Yield 87.40% 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. 20.22% Dividend Covering Cost
Dividend Covering Cost Total Div $13.52 over 10 Years at IRR of 27.23% Div Cov. 79.77% Dividend Covering Cost
Dividend Covering Cost Total Div $47.17 over 15 Years at IRR of 27.23% Div Cov. 278.27% Dividend Covering Cost
Dividend* $0.60 $0.75 $0.91 Estimates Dividend*
Increase 14.20% 23.90% 21.90% Estimates Increase
Payout Ratio EPS 42.41% 39.12% 47.72% Estimates Payout Ratio EPS
Special Dividend CDN$ $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.51 $0.41 $0.00 $0.00 $0.00 $0.00 0.00% <-Median-> 10 Special Dividend CDN$ CDN$
Dividend* $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.46 $0.88 $0.53 $0.55 $0.55 $0.55 -0.52% <-Total Growth 10 Dividends CDN$
Increase 18.74% 43.74% -28.97% -56.37% -16.45% -44.59% 40.15% 8.74% 58.68% 51.94% 15.64% 92.89% -39.91% 4.08% 0.00% 0.00% 23 13 36 Years of data, Count P, N 63.89% CDN$
Average Increases 5 Year Running 17.96% 23.58% 4.74% -3.69% -7.86% -20.53% -21.25% -13.70% 9.31% 22.98% 35.03% 45.58% 35.85% 24.93% 14.54% 11.41% 2.81% <-Median-> 10 Average Incr 5 Year Running CDN$
Dividends 5 Yr Running $0.43 $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 $0.69 29.10% <-Total Growth 10 Dividends 5 Yr Running CDN$
Yield H/L Price 1.08% 1.81% 2.12% 1.32% 1.60% 0.54% 0.68% 1.04% 1.24% 1.28% 1.70% 3.34% 2.25% 2.52% 1.30% <-Median-> 10 Yield H/L Price CDN$
Yield on High  Price 0.95% 1.49% 1.50% 1.00% 1.19% 0.37% 0.56% 0.88% 0.99% 0.98% 1.45% 2.69% 1.92% 2.23% 0.99% <-Median-> 10 Yield on High  Price CDN$
Yield on Low Price 1.23% 2.31% 3.65% 1.96% 2.45% 0.99% 0.87% 1.28% 1.65% 1.82% 2.04% 4.41% 2.72% 2.89% 1.89% <-Median-> 10 Yield on Low Price CDN$
Yield on Close Price 1.13% 2.15% 2.84% 1.85% 1.89% 0.50% 0.83% 0.89% 1.08% 1.36% 1.90% 3.79% 2.21% 2.36% 2.36% 2.36% 1.61% <-Median-> 10 Yield on Close Price CDN$
Payout Ratio EPS 11.38% 0.00% 0.00% 0.00% 0.00% 14.29% 9.76% 0.00% 8.85% 23.59% 66.71% 395.83% 55.56% 38.65% 28.78% 28.80% 12.02% <-Median-> 10 DPR EPS CDN$
DPR EPS 5 Yr Running 41.39% 79.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1725.78% 21.09% 33.35% 67.04% 46.85% 64.00% 64.04% 53.12% 10.54% <-Median-> 10 DPR EPS 5 Yr Running CDN$
Payout Ratio CFPS 9.60% 13.80% 13.74% 10.15% 5.84% 3.53% 6.78% 7.94% 12.55% 10.18% 30.91% 47.91% 18.82% 16.26% 14.04% 13.79% 10.16% <-Median-> 10 DPR CF CDN$
DPR CF 5 Yr Running 17.85% 16.80% 16.26% 11.70% 10.96% 10.11% 8.25% 6.55% 6.88% 8.11% 14.48% 22.21% 23.58% 23.46% 24.37% 20.64% 10.53% <-Median-> 10 DPR CF 5 Yr Running CDN$
Payout Ratio CFPS WC 8.38% 9.67% 11.50% 5.73% 4.38% 2.13% 3.46% 5.10% 8.19% 7.97% 20.57% 33.19% 14.09% 16.26% 14.04% 13.79% 6.85% <-Median-> 10 DPR CF WC CDN$
DPR CF WC 5 Yr Running 16.53% 14.08% 13.34% 9.31% 8.23% 7.01% 5.40% 4.02% 4.33% 5.19% 9.49% 15.43% 16.80% 18.04% 19.77% 18.32% 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 1.70% 1.90% 5 Yr Med Payout 55.56% 18.82% 14.09% 26.44% <-IRR #YR-> 5 Dividends 223.17% CDN$
* Dividends per share  10 Yr Med and Cur. 81.21% 46.55% 5 Yr Med and Cur. 38.63% 24.10% Last Div Inc ---> $0.46 $0.50 8.7% -0.05% <-IRR #YR-> 10 Dividends -0.52% CDN$
Dividends Growth 15 0.51% <-IRR #YR-> 15 Dividends 8.00% CDN$
Dividends Growth 20 3.15% <-IRR #YR-> 20 Dividends 86.08% CDN$
Dividends Growth 25 2.63% <-IRR #YR-> 25 Dividends 91.16% CDN$
Dividends Growth 30 5.50% <-IRR #YR-> 30 Dividends 398.91% CDN$
Dividends Growth 35 9.26% <-IRR #YR-> 35 Dividends
Dividends Growth 40
Dividends Growth 5 -$0.16 $0.00 $0.00 $0.00 $0.00 $0.53 Dividends Growth 5 CDN$
Dividends Growth 10 -$0.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.53 Dividends Growth 10 CDN$
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 $0.53 Dividends Growth 15 CDN$
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 $0.53 Dividends Growth 20 CDN$
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 $0.53 Dividends Growth 25 CDN$
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 $0.53 Dividends Growth 30 CDN$
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 $0.53 Dividends Growth 35 CDN$
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 $0.53 Dividends Growth 40 CDN$
Historical Dividends Historical High Div 2.53% Low Div 0.36% 10 Yr High 4.24% 10 Yr Low 0.39% Med Div 0.98% Close Div 0.93% Historical Dividends
High/Ave/Median Values Curr diff Exp. -6.91%     554.22% Exp. -44.45% 503.89% Cheap 140.32% Cheap 153.60% High/Ave/Median 
Future Dividend Yield Div Yd $0.08 earning in 5 Years at IRR of 26.44% Div Inc. 223.17% Future Dividend Yield
Future Dividend Yield Div Yd 24.60% earning in 10 Years at IRR of 26.44% Div Inc. 944.38% Future Dividend Yield
Future Dividend Yield Div Yd 79.49% earning in 15 Years at IRR of 26.44% Div Inc. 3275.11% Future Dividend Yield
Future Dividend Paid Div Paid $1.78 earning in 5 Years at IRR of 26.44% Div Inc. 223.17% Future Dividend Paid
Future Dividend Paid Div Paid $5.75 earning in 10 Years at IRR of 26.44% Div Inc. 944.38% Future Dividend Paid
Future Dividend Paid Div Paid $18.58 earning in 15 Years at IRR of 26.44% Div Inc. 3275.11% Future Dividend Paid
Dividend Covering Cost Total Div $4.65 over 5 Years at IRR of 26.44% Div Cov. 19.88% Dividend Covering Cost
Dividend Covering Cost Total Div $17.89 over 10 Years at IRR of 26.44% Div Cov. 76.51% Dividend Covering Cost
Dividend Covering Cost Total Div $60.68 over 15 Years at IRR of 26.44% Div Cov. 259.52% Dividend Covering Cost
I am earning GC Div Gr -31.17% 4/19/13 # yrs -> 11 2013 $18.42 Cap Gain 26.93% I am earning GC
I am earning Div org yield 4.34% 12/31/24 Trading Div G Yrly -3.14% Div start $0.80 -4.34% 2.99% I am earning Div
I am earning GC Div Gr 162.21% 1/21/16 # yrs -> 8 2016 $12.28 Cap Gain 90.39% I am earning GC
I am earning Div org yield 1.71% 12/31/24 Trading Div G Yrly 11.37% Div start $0.21 -1.71% 4.48% I am earning Div
Yield if held 5 years 1.52% 2.07% 1.39% 0.55% 0.42% 0.22% 0.36% 0.65% 1.48% 3.27% 2.29% 3.99% 3.36% 2.62% 1.78% 2.05% 1.07% <-Median-> 10 Paid Median Price CDN$
Yield if held 10 years 2.03% 2.60% 2.08% 0.83% 0.64% 0.31% 0.42% 0.43% 0.62% 0.86% 0.94% 2.13% 2.11% 3.14% 4.56% 2.76% 0.74% <-Median-> 10 Paid Median Price CDN$
Yield if held 15 years 1.33% 2.48% 1.96% 0.76% 0.81% 0.42% 0.52% 0.64% 0.93% 1.31% 1.33% 2.43% 1.39% 1.31% 1.20% 1.14% 0.87% <-Median-> 10 Paid Median Price CDN$
Yield if held 20 years 3.91% 4.54% 1.71% 0.70% 0.59% 0.27% 0.50% 0.60% 0.86% 1.65% 1.78% 3.05% 2.07% 1.97% 1.82% 1.61% 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% 2.92% 1.95% 1.81% 2.30% 2.14% 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% 1.66% 1.67% 1.41% 3.36% <-Median-> 0 Paid Median Price CDN$
Yield if held 35 years 9.00% 7.01% 4.77% 4.13% 9.00% <-Median-> 0 Paid Median Price CDN$
Cost covered if held 5 years 6.31% 7.24% 6.97% 5.90% 4.86% 3.74% 2.94% 3.39% 4.99% 8.91% 9.68% 13.90% 21.80% 17.73% 12.56% 12.91% 5.44% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 10 years 13.91% 13.78% 16.52% 15.02% 13.68% 11.60% 10.60% 9.20% 7.99% 7.20% 7.73% 10.35% 17.10% 26.21% 41.04% 27.05% 10.47% <-Median-> 10 Paid Median Price CDN$
Cost covered if held 15 years 12.93% 18.48% 21.55% 19.03% 23.49% 20.97% 18.00% 19.84% 18.16% 17.24% 17.24% 19.08% 18.20% 16.88% 15.67% 14.89% 18.61% <-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% 31.51% 30.10% 27.35% 23.60% <-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% 34.17% 44.17% 41.98% 35.02% <-Median-> 0 Paid Median Price CDN$
Cost covered if held 30 years 137.64% 105.38% 74.77% 71.26% 64.81% 35.65% 34.80% 36.24% 31.35% 73.01% <-Median-> 0 Paid Median Price CDN$
Cost covered if held 35 years 196.05% 152.78% 108.40% 97.30% 196.05% <-Median-> 0 Paid Median Price CDN$
Yr  Item Tot. Grth Per Year
Revenue Growth US$ $7,243 $9,717 $12,595 $11,985 $11,013 $11,397 $11,728 <-12 mths 2.90% 57.35% <-Total Growth 5 Revenue Growth US$ 57.35% 9.49%
AEPS Growth $0.35 $0.51 $1.15 $1.16 $0.75 $0.84 $0.89 <-12 mths 5.95% 140.00% <-Total Growth 5 AEPS Growth 140.00% 19.14%
Net Income Growth -$1,545 $3,969 $2,324 $2,022 $432 $1,272 $1,511 <-12 mths 18.81% 182.33% <-Total Growth 5 Net Income Growth 182.33% 23.07%
Cash Flow Growth $1,765 $2,833 $5,417 $4,378 $3,481 $3,732 111.44% <-Total Growth 5 Cash Flow Growth 111.44% 16.16%
Dividend Growth $0.12 $0.20 $0.31 $0.36 $0.65 $0.40 $0.40 <-12 mths 0.00% 233.33% <-Total Growth 5 Dividend Growth 233.33% 27.23%
Stock Price Growth $13.54 $18.59 $22.78 $19.00 $17.18 $18.09 $16.98 <-12 mths -6.11% 33.60% <-Total Growth 5 Stock Price Growth 33.60% 5.97%
Revenue Growth US$ $12,511 $10,239 $9,029 $8,558 $8,374 $7,243 $9,717 $12,595 $11,985 $11,013 $11,397 $12,610 <-this year 10.64% -8.90% <-Total Growth 10 Revenue Growth US$ -8.90% -0.93%
AEPS Growth $2.51 $0.68 $0.30 $0.70 $0.75 $0.35 $0.51 $1.15 $1.16 $0.75 $0.84 $0.94 <-this year 11.90% -66.53% <-Total Growth 10 AEPS Growth -66.53% -10.37%
Net Income Growth -$10,366 -$3,056 -$2,838 $655 $1,438 -$1,545 $3,969 $2,324 $2,022 $432 $1,272 $1,859 <-this year 46.15% 112.27% <-Total Growth 10 Net Income Growth 112.27% 7.82%
Cash Flow Growth $4,239 $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $3,732 $4,319 <-this year 15.72% -11.96% <-Total Growth 10 Cash Flow Growth -11.96% -1.27%
Dividend Growth $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.36 $0.65 $0.40 $0.44 <-this year 9.73% -20.00% <-Total Growth 10 Dividend Growth -20.00% -2.21%
Stock Price Growth $22.62 $10.75 $7.38 $15.98 $14.47 $13.54 $18.59 $22.78 $19.00 $17.18 $18.09 $16.98 <-this year -6.11% -20.03% <-Total Growth 10 Stock Price Growth -20.03% -2.21%
Dividends on Shares CDN$ $12.53 $10.47 $5.80 $8.13 $8.84 $14.03 $21.31 $52.07 $69.48 $28.57 $29.73 $29.73 $29.73 $231.22 No of Years 10 Total Divs 12/31/13
Paid  $1,010.34 $676.08 $552.96 $1,160.46 $981.72 $995.22 $1,302.48 $1,566.00 $1,298.70 $1,253.34 $1,292.76 $1,262.52 $1,262.52 $1,262.52 $1,292.76 No of Years 10 Worth $18.71 53.45
Total $1,523.98
Dividends on Shares CDN$ $10.53 $14.75 $16.04 $25.46 $38.68 $94.49 $126.09 $51.85 $53.96 $53.96 $53.96 $377.89 No of Years 8 Total Divs 12/31/15
Paid  $1,003.52 $2,106.02 $1,781.64 $1,806.14 $2,363.76 $2,842.00 $2,356.90 $2,274.58 $2,346.12 $2,291.24 $2,291.24 $2,291.24 $2,346.12 No of Years 8 Worth $10.24 97.66
Total $2,724.01
Graham No. AEPS $50.59 $43.23 $27.25 $13.46 $8.93 $13.90 $14.54 $9.76 $15.28 $23.46 $23.72 $20.04 $20.97 $23.25 $25.72 $0.00 -23.05% <-Total Growth 10 Graham Price AEPS CDN$
Price/GP Ratio Med 0.96 0.96 0.92 1.30 1.35 1.44 1.52 1.61 1.38 1.32 1.13 1.31 1.12 0.94 1.33 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.08 1.16 1.30 1.73 1.82 2.09 1.84 1.92 1.72 1.71 1.32 1.63 1.32 1.06 1.73 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.84 0.75 0.53 0.88 0.88 0.78 1.19 1.31 1.03 0.92 0.94 1.00 0.93 0.82 0.93 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.91 0.81 0.69 0.93 1.15 1.55 1.25 1.89 1.58 1.24 1.01 1.16 1.14 1.01 0.91 #DIV/0! 1.20 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -8.78% -19.46% -31.33% -6.98% 14.67% 54.57% 25.04% 88.80% 57.90% 23.59% 1.41% 15.82% 14.19% 0.55% -9.09% #DIV/0! 19.71% <-Median-> 10 Graham Price CDN$
Graham No. EPS $49.55 $43.23 $27.25 $13.14 $12.01 $12.44 $18.62 $24.20 $32.16 $25.08 $23.51 $11.34 $19.41 $24.40 $28.27 $28.26 -28.76% <-Total Growth 10 Graham Price EPS CDN$
Price/GP Ratio Med 0.98 0.96 0.92 1.34 1.01 1.61 1.19 0.65 0.65 1.23 1.14 2.32 1.21 0.90 1.20 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio High 1.10 1.16 1.30 1.77 1.35 2.34 1.44 0.77 0.82 1.60 1.34 2.88 1.42 1.01 1.43 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Low 0.85 0.75 0.53 0.90 0.66 0.87 0.93 0.53 0.49 0.86 0.95 1.76 1.00 0.78 0.88 <-Median-> 10 Price/GP Ratio CDN$
Price/GP Ratio Close 0.93 0.81 0.69 0.95 0.85 1.73 0.98 0.76 0.75 1.16 1.02 2.05 1.23 0.96 0.83 0.83 1.00 <-Median-> 10 Price/GP Ratio CDN$
Prem/Disc Close -6.87% -19.46% -31.33% -4.72% -14.77% 72.81% -2.36% -23.85% -24.99% 15.62% 2.29% 104.75% 23.34% -4.17% -17.31% -17.28% -0.03% <-Median-> 10 Graham Price CDN$
Month, Year CDN$ 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 Dec-26 31.00 <Count Years> Month, Year CDN$
CDN$ divided by currency exchange
Price Close $46.15 $34.82 $18.71 $12.52 $10.24 $21.49 $18.18 $18.43 $24.12 $29.00 $24.05 $23.21 $23.94 $23.38 $23.38 $23.38 27.95% <-Total Growth 10 Stock Price CDN$
Increase -13.12% -24.55% -46.27% -33.08% -18.21% 109.86% -15.40% 1.38% 30.87% 20.23% -17.07% -3.49% 3.15% -2.34% 0.00% 0.00% -27.00 <-Median-> 10 CAPE (10 Yr P/E) CDN$
P/E 10.09 -52.85 -1.73 -4.32 -3.03 28.58 11.78 -10.23 8.22 17.33 16.64 71.40 25.14 16.41 12.22 12.23 5.37% <-IRR #YR-> 5 Stock Price 29.90% CDN$
Trailing P/E 14.11 7.61 -28.40 -1.16 -3.53 -6.36 24.18 11.94 -13.39 9.88 14.38 16.06 73.65 24.55 16.41 12.22 2.50% <-IRR #YR-> 10 Stock Price 27.95% CDN$
CAPE (10 Yr P/E) 38.75 45.54 -138.96 -58.56 -32.55 -27.69 -26.30 -19.17 -39.98 -29.04 -18.93 -19.62 132.71 36.80 20.53 18.75 8.62% <-IRR #YR-> 5 Price & Dividend 49.42% CDN$
Median 10, 5 Yrs D.  per yr 1.90% 3.25% % Tot Ret 43.28% 37.73% T P/E $10.91 $14.38 P/E:  $14.21 $17.33 4.40% <-IRR #YR-> 10 Price & Dividend 53.68% CDN$
Price 15 D.  per yr 1.43% % Tot Ret -53.73% CAPE Diff -160.79% -4.08% <-IRR #YR-> 15 Stock Price -46.45% CDN$
Price  20 D.  per yr 1.57% % Tot Ret 321.40% -1.08% <-IRR #YR-> 20 Stock Price -19.53% CDN$
Price  25 D.  per yr 1.49% % Tot Ret 241.96% -0.87% <-IRR #YR-> 25 Stock Price -19.66% CDN$
Price  30 D.  per yr 1.23% % Tot Ret -457.43% -1.50% <-IRR #YR-> 30 Stock Price -36.38% CDN$
Price  35 D.  per yr 2.72% % Tot Ret 37.02% 4.63% <-IRR #YR-> 35 Stock Price CDN$
Price  40 D.  per yr 3.45% % Tot Ret 36.01% 6.14% <-IRR #YR-> 37 Stock Price
Price & Dividend 15 -2.65% <-IRR #YR-> 15 Price & Dividend -29.83% CDN$
Price & Dividend 20 0.49% <-IRR #YR-> 20 Price & Dividend 10.02% CDN$
Price & Dividend 25 0.61% <-IRR #YR-> 25 Price & Dividend 15.22% CDN$
Price & Dividend 30 -0.27% <-IRR #YR-> 30 Price & Dividend -6.55% CDN$
Price & Dividend 35 7.36% <-IRR #YR-> 35 Price & Dividend CDN$
Price & Dividend 40 9.59% <-IRR #YR-> 37 Price & Dividend
Price  5 -$18.43 $0.00 $0.00 $0.00 $0.00 $23.94 Price  5 CDN$
Price 10 -$18.71 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.94 Price 10 CDN$
Price & Dividend 5 -$18.43 $0.26 $0.39 $0.96 $1.29 $24.47 Price & Dividend 5 CDN$
Price & Dividend 10 -$18.71 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $24.47 Price & Dividend 10 CDN$
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 $23.94 Price 15 CDN$
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 $23.94 Price  20 CDN$
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 $23.94 Price  25 CDN$
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 $23.94 Price  30 CDN$
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 $23.94 Price  35 CDN$
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 $23.94 Price  40 CDN$
Price & Dividend 15 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $24.47 Price & Dividend 15 CDN$
Price & Dividend 20 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $24.47 Price & Dividend 20 CDN$
Price & Dividend 25 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $24.47 Price & Dividend 25 CDN$
Price & Dividend 30 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $24.47 Price & Dividend 30 CDN$
Price & Dividend 35 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $24.47 Price & Dividend 35 CDN$
Price & Dividend 40 $0.52 $0.75 $0.53 $0.23 $0.19 $0.11 $0.15 $0.16 $0.26 $0.39 $0.96 $1.29 $24.47 Price & Dividend 40 CDN$
Price H/L Median $48.44 $41.39 $25.04 $17.55 $12.08 $19.97 $22.08 $15.76 $21.01 $30.90 $26.87 $26.34 $23.54 $21.86 -5.97% <-Total Growth 10 Stock Price CDN$
Increase 5.65% -14.56% -39.51% -29.90% -31.17% 65.27% 10.57% -28.63% 33.32% 47.11% -13.06% -1.95% -10.63% -7.16% -0.61% <-IRR #YR-> 10 Stock Price -5.97% CDN$
P/E 10.59 -62.81 -2.32 -6.05 -3.58 26.55 14.31 -8.75 7.16 18.47 18.59 81.03 24.72 15.34 8.36% <-IRR #YR-> 5 Stock Price 49.41% CDN$
Trailing P/E 14.81 9.04 -38.00 -1.63 -4.17 -5.91 29.36 10.21 -11.66 10.53 16.06 18.22 72.42 22.95 1.12% <-IRR #YR-> 10 Price & Dividend 13.26% CDN$
P/E on Running 5 yr Average 46.28 62.52 -14.61 -13.50 -4.59 -5.88 -7.47 -13.62 2070.76 30.28 23.18 28.77 16.06 18.77 11.93% <-IRR #YR-> 5 Price & Dividend 72.25% CDN$
P/E on Running 10 yr Average 49.58 48.44 -92.03 -28.43 -11.59 -17.01 -19.26 -10.98 -32.58 -38.41 -24.04 -25.85 152.26 37.22 25.03 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.73% 3.57% % Tot Ret 154.78% 29.90% T P/E 10.37 16.06 P/E:  16.39 18.59 Count 36 Years of data
-$25.04 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $23.54
-$15.76 $0.00 $0.00 $0.00 $0.00 $23.54
-$25.04 $0.23 $0.19 $0.11 $0.15 $0.67 $0.67 $0.39 $0.46 $0.88 $24.07
-$15.76 $0.26 $0.39 $0.96 $1.29 $24.07
High Months Sep Feb Jan Feb Jan Jul Feb Dec Aug Sep Jan Mar May  Mar
Price High $54.61 $50.33 $35.50 $23.29 $16.26 $29.12 $26.81 $18.70 $26.27 $40.11 $31.41 $32.70 $27.62 $24.67 -22.20% <-Total Growth 10 Stock Price CDN$
Increase -1.16% -7.84% -29.47% -34.39% -30.18% 79.09% -7.93% -30.25% 40.48% 52.68% -21.69% 4.11% -15.54% -10.68% -2.48% <-IRR #YR-> 10 Stock Price -22.20% CDN$
P/E 11.94 -76.39 -3.29 -8.03 -4.81 38.73 17.37 -10.38 8.95 23.98 21.73 100.60 29.00 17.31 8.11% <-IRR #YR-> 5 Stock Price 47.70% CDN$
Trailing P/E 16.70 11.00 -53.88 -2.16 -5.61 -8.62 35.66 12.12 -14.59 13.66 18.77 22.63 84.97 25.91 29.31 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 12.89 18.77 P/E:  19.55 23.98 53.48 P/E Ratio Historical High
-$35.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $27.62
-$18.70 $0.00 $0.00 $0.00 $0.00 $27.62
Low Months Jun Aug Jul Dec Sep Jan Dec Sep Jan Mar Sep Nov Oct Feb
Price Low $42.27 $32.44 $14.57 $11.81 $7.90 $10.81 $17.34 $12.81 $15.74 $21.69 $22.32 $19.98 $19.46 $19.04 33.56% <-Total Growth 10 Stock Price CDN$
Increase 15.97% -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% 2.94% <-IRR #YR-> 10 Stock Price 33.56% CDN$
P/E 9.24 -49.23 -1.35 -4.07 -2.34 14.38 11.24 -7.11 5.36 12.96 15.44 61.47 20.44 13.36 8.72% <-IRR #YR-> 5 Stock Price 51.91% CDN$
Trailing P/E 12.93 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 18.68 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 7.85 13.34 P/E:  12.10 15.44 -1.94 P/E Ratio Historical Low
-$14.57 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.46
Month, Year US$ 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 Dec-26 31.00 <Count Years> Month, Year US$
Price calculated with exchange $45.19 $34.88 $17.59 $10.79 $7.39 $16.01 $14.49 $13.51 $18.57 $22.78 $18.97 $17.14 $18.10 $16.98 $16.98 $16.98 US$
Price Close $45.25 $35.01 $22.62 $10.75 $7.38 $15.98 $14.47 $13.54 $18.59 $22.78 $19.00 $17.18 $18.09 $16.95 $16.95 $16.95 -20.03% <-Total Growth 10 Stock Price US$
Increase -14.91% -22.63% -35.39% -52.48% -31.35% 116.53% -9.45% -6.43% 37.30% 22.54% -16.59% -9.58% 5.30% -6.30% 0.00% 0.00% -28.30 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 10.10 -53.05 -2.23 -4.30 -3.02 28.54 11.76 -10.26 8.23 17.34 16.67 71.58 25.13 16.38 12.19 12.20 5.97% <-IRR #YR-> 5 Stock Price 33.60% US$
Trailing P/E 13.80 7.81 -34.27 -1.06 -2.95 -6.55 25.84 11.01 -14.08 10.08 14.46 15.07 75.38 23.54 16.38 12.19 -2.21% <-IRR #YR-> 10 Stock Price -20.03% US$
CAPE (10 Yr P/E) 37.88 45.26 -136.28 -61.57 -36.84 -30.90 -28.00 -21.04 -45.10 -28.60 -17.06 -16.81 131.03 34.60 20.25 18.57 9.31% <-IRR #YR-> 5 Price & Dividend 53.84% US$
Median 10, 5 Yrs D.  per yr 1.62% 3.34% % Tot Ret 0.00% 35.90% T P/E $10.54 $14.46 P/E:  $14.22 $17.34 -0.59% <-IRR #YR-> 10 Price & Dividend -3.31% US$
Price 15 D.  per yr 1.51% % Tot Ret -48.63% CAPE Diff -157.87% -4.62% <-IRR #YR-> 15 Stock Price -50.80% US$
Price  20 D.  per yr 1.76% % Tot Ret 280.20% -1.13% <-IRR #YR-> 20 Stock Price -20.34% US$
Price  25 D.  per yr 1.76% % Tot Ret 107.15% -0.12% <-IRR #YR-> 25 Stock Price -2.90% US$
Price  30 D.  per yr 1.32% % Tot Ret -753.06% -1.49% <-IRR #YR-> 30 Stock Price -36.26% US$
Price  35 D.  per yr 2.64% % Tot Ret 37.86% 4.34% <-IRR #YR-> 35 Stock Price
Price  40 D.  per yr 3.50% % Tot Ret 35.71% 6.30% <-IRR #YR-> 37 Stock Price
Price & Dividend 15 -3.11% <-IRR #YR-> 15 Price & Dividend -33.72% US$
Price & Dividend 20 0.63% <-IRR #YR-> 20 Price & Dividend 12.51% US$
Price & Dividend 25 1.64% <-IRR #YR-> 25 Price & Dividend 42.73% US$
Price & Dividend 30 -0.17% <-IRR #YR-> 30 Price & Dividend -4.19% US$
Price & Dividend 35 6.98% <-IRR #YR-> 35 Price & Dividend
Price & Dividend 40 9.79% <-IRR #YR-> 37 Price & Dividend
Price 10 -$22.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $18.09 Price 10
Price  5 -$13.54 $0.00 $0.00 $0.00 $0.00 $18.09 Price  5
Price & Dividend 10 -$22.62 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $18.49 Price & Dividend 10
Price & Dividend 5 -$13.54 $0.20 $0.31 $0.76 $0.95 $18.49 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 $18.09 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 $18.09 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 $18.09 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 $18.09 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 $18.09 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 $18.09 Price  40
Price & Dividend 15 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $18.49 Price & Dividend 15
Price & Dividend 20 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $18.49 Price & Dividend 20
Price & Dividend 25 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $18.49 Price & Dividend 25
Price & Dividend 30 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $18.49 Price & Dividend 30
Price & Dividend 35 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $18.49 Price & Dividend 35
Price & Dividend 40 $0.51 $0.75 $0.50 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $18.49 Price & Dividend 40
Price H/L Median $49.22 $40.78 $24.75 $15.75 $9.81 $15.43 $17.03 $11.94 $15.85 $23.07 $21.14 $19.34 $17.31 $16.05 -30.06% <-Total Growth 10 Stock Price US$
Increase 10.24% -17.15% -39.31% -36.36% -37.75% 57.37% 10.34% -29.87% 32.71% 45.57% -8.37% -8.49% -10.50% -7.28% -3.51% <-IRR #YR-> 10 Stock Price -30.06% US$
P/E 10.99 -61.79 -2.44 -6.30 -4.02 27.55 13.84 -9.05 7.01 17.55 18.54 80.58 24.04 15.51 7.71% <-IRR #YR-> 5 Stock Price 44.97% US$
Trailing P/E 15.01 9.10 -37.50 -1.55 -3.92 -6.32 30.40 9.71 -12.00 10.21 16.08 16.96 72.13 22.29 -2.08% <-IRR #YR-> 10 Price & Dividend -14.79% US$
P/E on Running 5 yr Average 47.33 62.55 -15.93 -14.21 -4.35 -5.08 -6.41 -13.36 273.19 28.52 22.85 26.61 15.25 18.04 11.36% <-IRR #YR-> 5 Price & Dividend 66.92% US$
P/E on Running 10 yr Average 55.24 51.69 -94.47 -28.23 -11.18 -15.46 -16.97 -9.75 -30.18 -31.96 -20.02 -20.03 143.77 33.87 10.79% <-IRR #YR-> 5 Price & Dividend 66.92%
Median 10, 5 Yrs D.  per yr 1.43% 3.65% % Tot Ret 0.00% 32.12% T P/E 9.96 16.08 P/E:  15.70 18.54 13.73 P/E Ratio Historical Median
Count 18 Years of data
-$24.75 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.31
-$11.94 $0.00 $0.00 $0.00 $0.00 $17.31
-$24.75 $0.20 $0.14 $0.08 $0.12 $0.12 $0.20 $0.31 $0.76 $0.95 $17.35
-$11.94 $0.20 $0.31 $0.76 $0.95 $17.71
-$11.94 $0.00 $0.00 $0.00 $0.00 $19.93
High Months Q3 Q1 Q1 Q1 Q2 Q3 Feb Dec Aug Sep Jan Apr May Jan
Price High $55.94 $50.38 $36.07 $21.45 $13.70 $23.47 $20.50 $14.11 $19.94 $30.46 $24.77 $25.58 $20.43 $18.04 -43.36% <-Total Growth 10 Stock Price US$
Increase 0.52% -9.94% -28.40% -40.53% -36.13% 71.31% -12.65% -31.17% 41.32% 52.76% -18.68% 3.27% -20.13% -11.70% -5.53% <-IRR #YR-> 10 Stock Price -43.36% US$
P/E 12.49 -76.33 -3.56 -8.58 -5.61 41.91 16.67 -10.69 8.82 23.18 21.73 106.58 28.38 17.43 7.68% <-IRR #YR-> 5 Stock Price 44.79% US$
Trailing P/E 17.05 11.25 -54.65 -2.12 -5.48 -9.62 36.61 11.47 -15.11 13.48 18.85 22.44 85.13 25.06 16.82 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 12.47 18.85 P/E:  19.20 23.18 35.44 P/E Ratio Historical High
-$36.07 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.43
-$14.11 $0.00 $0.00 $0.00 $0.00 $20.43
Low Months Q2 Q3 Q3 Q4 Q3 Q1 Dec Sep May Mar Sep Nov Oct Feb
Price Low $42.50 $31.18 $13.43 $10.05 $5.91 $7.39 $13.55 $9.77 $11.75 $15.67 $17.50 $13.10 $14.19 $14.06 5.66% <-Total Growth 10 Stock Price US$
Increase 26.30% -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% 0.55% <-IRR #YR-> 10 5.66% US$
P/E 9.49 -47.24 -1.32 -4.02 -2.42 13.20 11.02 -7.40 5.20 11.93 15.35 54.58 19.71 18.87 7.75% <-IRR #YR-> 5 Stock Price 45.24% US$
Trailing P/E 12.96 6.96 -20.35 -0.99 -2.36 -3.03 24.20 7.94 -8.90 6.93 13.32 11.49 59.13 20.47 10.64 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 7.44 11.49 P/E:  11.47 15.35 -4.25 P/E Ratio Historical Low
-$13.43 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $14.19
Free Cash Flow US$ ABX $342 -$790 -$1,262 -$136 $1,081 $1,514 $669 $365 $1,132 $3,363 $1,943 $432 $646 $1,026 $1,638 $2,042 -151.19% <-Total Growth 10 Free Cash Flow US$
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% 49.54% 58.82% 59.65% 24.66% 12.10% <-IRR #YR-> 5 Free Cash Flow MS US$
FCF/CF from Op Ratio 0.06 -0.15 -0.30 -0.06 0.39 0.57 0.32 0.21 0.40 0.62 0.44 0.12 0.17 0.24 0.33 0.40 #NUM! <-IRR #YR-> 10 Free Cash Flow MS US$
Dividends paid $510 $750 $508 $232 $160 $86 $125 $125 $548 $548 $634 $1,143 $1,143 $702 $702 $702 125.00% <-Total Growth 10 Dividends paid US$
Percentage paid 149.19% -94.94% -40.25% -170.59% 14.80% 5.68% 18.68% 34.25% 48.41% 16.29% 32.63% 264.58% 176.93% 68.44% 42.87% 34.39% $0.26 <-Median-> 10 Percentage paid US$
5 Year Coverage -234.80% -282.38% 426.54% 59.54% 20.84% 21.93% 20.33% 26.50% 41.44% 53.43% 56.28% 76.07% 75.95% 5 Year Coverage US$
Dividend Coverage Ratio 0.67 -1.05 -2.48 -0.59 6.76 17.60 5.35 2.92 2.07 6.14 3.06 0.38 0.57 1.46 2.33 2.91 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 1.87 1.78 1.31 1.32 5 Year of Coverage US$
Market Cap US$ $45,269 $35,049 $26,344 $12,520 $8,598 $18,626 $16,880 $15,813 $33,052 $40,507 $33,807 $30,157 $31,758 $29,757 $29,757 $29,757 20.55% <-Total Growth 10 Market Cap US$
Market Cap CDN$ $46,169 $34,859 $21,791 $14,582 $11,930 $25,048 $21,208 $21,523 $42,884 $51,568 $42,793 $40,742 $42,028 $41,045 $41,045 $41,045 92.87% <-Total Growth 10 Market Cap CDN$
Diluted # of Shares in Million 1,001 1,001 1,022 1,165 1,165 1,165 1,166 1,167 1,758 1,778 1,779 1,771 1,755 1,755 71.72% <-Total Growth 10 Diluted
Change 0.40% 0.00% 2.10% 13.99% 0.00% 0.00% 0.09% 0.09% 50.64% 1.14% 0.06% -0.45% -0.90% 0.00% 0.07% <-Median-> 10 Change
Difference Diluted/Basic -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% 0.0% 0.00% <-Median-> 10 Difference Diluted/Basic
Basic # of Shares in Millions 999 1,001 1,022 1,165 1,165 1,165 1,166 1,167 1,758 1,778 1,779 1,771 1,755 1,755 71.72% <-Total Growth 10 Average
Change 1.22% 0.20% 2.10% 13.99% 0.00% 0.00% 0.09% 0.09% 50.64% 1.14% 0.06% -0.45% -0.90% 0.00% 0.07% <-Median-> 10 Change
Difference Basic/Outstanding 0.1% 0.0% 14.0% 0.0% 0.0% 0.0% 0.0% 0.1% 1.1% 0.0% 0.0% -0.9% 0.0% 0.0% 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 0.0 0.0 0.0
# of Shares in Millions 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 1,755.6 1,755.6 1,755.6 1,755.6 4.19% <-IRR #YR-> 10 Shares 50.74%
Change 0.19% 0.07% 16.34% 0.00% 0.04% 0.04% 0.09% 0.11% 52.24% 0.01% 0.06% -1.35% 0.01% 0.00% 0.00% 0.00% 8.49% <-IRR #YR-> 5 Shares 50.33%
CF fr Op $M US$ $5,315 $5,439 $4,239 $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $3,732 $4,319 $5,003 $5,091 -11.96% <-Total Growth 10 Cash Flow US$
Increase 28.79% 2.33% -22.06% -45.84% 21.69% -5.51% -21.78% -14.53% 60.51% 91.21% -19.18% -20.49% 7.21% 15.72% 15.85% 1.75% SO S Iss. Deb. Conv. Exch Shares
5 year Running Average $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 $3,968.2 $4,265.3 $4,182.6 $4,325.2 18.12% <-Total Growth 10 CF 5 Yr Running US$
CFPS $5.31 $5.43 $3.64 $1.97 $2.40 $2.26 $1.77 $1.51 $1.59 $3.05 $2.46 $1.98 $2.13 $2.46 $2.85 $2.90 -41.59% <-Total Growth 10 Cash Flow per Share US$
Increase 28.54% 2.26% -33.01% -45.84% 21.65% -5.55% -21.85% -14.62% 5.43% 91.18% -19.23% -19.40% 7.20% 15.72% 15.85% 1.75% -1.27% <-IRR #YR-> 10 Cash Flow -11.96% US$
5 year Running Average $2.32 $3.01 $3.23 $4.10 $3.75 $3.14 $2.41 $1.98 $1.91 $2.04 $2.08 $2.12 $2.24 $2.42 $2.38 $2.46 16.16% <-IRR #YR-> 5 Cash Flow 111.44% US$
P/CF on Med Price 9.26 7.51 6.80 7.99 4.09 6.81 9.62 7.90 9.94 7.57 8.59 9.75 8.14 6.52 0.00 0.00 -5.24% <-IRR #YR-> 10 Cash Flow per Share -41.59% US$
P/CF on Closing Price 8.52 6.44 6.21 5.45 3.08 7.06 8.17 8.96 11.67 7.48 7.72 8.66 8.51 6.89 5.95 5.84 7.06% <-IRR #YR-> 5 Cash Flow per Share 40.66% US$
-14.58% Diff M/C -3.59% <-IRR #YR-> 10 CFPS 5 yr Running -30.64% US$
Excl.Working Capital CF $773 $2,322 $824 $1,767 $930 $1,739 $1,983 $983 $1,508 $1,497 $2,200 $1,544 $1,251 $0 $0 $0 2.48% <-IRR #YR-> 5 CFPS 5 yr Running 13.04% US$
CF fr Op $M WC $6,088 $7,761 $5,063 $4,063 $3,724 $4,379 $4,048 $2,748 $4,341 $6,914 $6,578 $5,025 $4,983 $4,319 $5,003 $5,091 -1.58% <-Total Growth 10 Cash Flow less WC US$
Increase 54.83% 27.48% -34.76% -19.75% -8.34% 17.59% -7.56% -32.11% 57.97% 59.27% -4.86% -23.61% -0.84% -13.33% 15.85% 1.75% -0.16% <-IRR #YR-> 10 Cash Flow less WC -1.58% US$
5 year Running Average $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 $5,568.2 $5,563.7 $5,181.6 $4,884.2 12.64% <-IRR #YR-> 5 Cash Flow less WC 81.33% US$
CFPS Excl. WC $6.09 $7.75 $4.35 $3.49 $3.20 $3.76 $3.47 $2.35 $2.44 $3.89 $3.70 $2.86 $2.84 $2.46 $2.85 $2.90 3.13% <-IRR #YR-> 10 CF less WC 5 Yr Run 36.16% US$
Increase 54.53% 27.39% -43.92% -19.75% -8.38% 17.54% -7.64% -32.19% 3.76% 59.25% -4.92% -22.57% -0.85% -13.33% 15.85% 1.75% 7.98% <-IRR #YR-> 5 CF less WC 5 Yr Run 46.83% US$
5 year Running Average $2.51 $3.60 $3.94 $5.12 $4.97 $4.51 $3.65 $3.25 $3.04 $3.18 $3.17 $3.05 $3.15 $3.15 $2.94 $2.78 -4.17% <-IRR #YR-> 10 CFPS - Less WC -34.71% US$
P/CF on Med Price 8.09 5.26 5.69 4.51 3.07 4.11 4.91 5.07 6.49 5.93 5.72 6.76 6.10 6.52 0.00 0.00 3.82% <-IRR #YR-> 5 CFPS - Less WC 20.63% US$
P/CF on Closing Price 7.44 4.52 5.20 3.08 2.31 4.25 4.17 5.75 7.61 5.86 5.14 6.00 6.37 6.89 5.95 5.84 -2.22% <-IRR #YR-> 10 CFPS 5 yr Running -20.11% US$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 8.07 5 yr  8.59 P/CF Med 10 yr 5.40 5 yr  6.10 27.70% Diff M/C -0.67% <-IRR #YR-> 5 CFPS 5 yr Running -3.30% US$
CF fr Op $M CDN$ $5,428 $5,430 $4,509 $2,664 $3,869 $3,545 $2,591 $2,408 $3,680 $6,897 $5,550 $4,715 $4,936 $5,945 $6,888 $7,008 9.48% <-Total Growth 10 Cash Flow CDN$
Increase 31.93% 0.03% -16.97% -40.92% 45.25% -8.38% -26.92% -7.05% 52.82% 87.44% -19.52% -15.06% 4.69% 20.45% 15.85% 1.75% SO S Iss. Deb. Conv. Exch Shares
5 year Running Average $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 $5,155.5 $5,608.6 $5,606.8 $5,898.4 51.25% <-Total Growth 10 CF 5 Yr Running CDN$
CFPS $5.43 $5.42 $3.87 $2.29 $3.32 $3.04 $2.22 $2.06 $2.07 $3.88 $3.12 $2.69 $2.81 $3.39 $3.92 $3.99 -27.37% <-Total Growth 10 Cash Flow per Share CDN$
Increase 31.67% -0.04% -28.63% -40.92% 45.20% -8.42% -26.98% -7.15% 0.38% 87.41% -19.57% -13.90% 4.68% 20.45% 15.85% 1.75% 0.91% <-IRR #YR-> 10 Cash Flow 9.48% CDN$
5 year Running Average $2.43 $3.12 $3.27 $4.23 $4.07 $3.59 $2.95 $2.59 $2.54 $2.65 $2.67 $2.76 $2.91 $3.18 $3.19 $3.36 15.44% <-IRR #YR-> 5 Cash Flow 105.00% CDN$
P/CF on Med Price 8.93 7.63 6.47 7.67 3.64 6.56 9.94 7.64 10.15 7.97 8.61 9.81 8.37 6.45 0.00 0.00 -3.15% <-IRR #YR-> 10 Cash Flow per Share -27.37% CDN$
P/CF on Closing Price 8.51 6.42 4.83 5.47 3.08 7.07 8.19 8.94 11.65 7.48 7.71 8.64 8.51 6.90 5.96 5.86 6.40% <-IRR #YR-> 5 Cash Flow per Share 36.37% CDN$
-15.49% Diff M/C -1.16% <-IRR #YR-> 10 CFPS 5 yr Running -11.00% CDN$
Excl.Working Capital CF $789 $2,318 $876 $2,050 $1,288 $2,335 $2,488 $1,341 $1,959 $1,906 $2,789 $2,091 $1,655 $0 $0 $0 2.41% <-IRR #YR-> 5 CFPS 5 yr Running 12.63% CDN$
CF fr Op $M WC $6,218 $7,748 $5,385 $4,713 $5,157 $5,880 $5,078 $3,749 $5,638 $8,803 $8,340 $6,806 $6,591 $5,945 $6,888 $7,008 22.39% <-Total Growth 10 Cash Flow less WC CDN$
Increase 58.61% 24.61% -30.50% -12.47% 9.40% 14.02% -13.63% -26.18% 50.40% 56.13% -5.26% -18.39% -3.16% -9.79% 15.85% 1.75% 2.04% <-IRR #YR-> 10 Cash Flow less WC 22.39% CDN$
5 year Running Average $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 $7,235.4 $7,296.8 $6,913.7 $6,647.5 11.95% <-IRR #YR-> 5 Cash Flow less WC 75.80% CDN$
CFPS Excl. WC $6.22 $7.74 $4.62 $4.05 $4.43 $5.04 $4.35 $3.21 $3.17 $4.95 $4.69 $3.88 $3.75 $3.39 $3.92 $3.99 5.71% <-IRR #YR-> 10 CF less WC 5 Yr Run 74.31% CDN$
Increase 58.30% 24.52% -40.26% -12.47% 9.37% 13.97% -13.71% -26.26% -1.21% 56.11% -5.32% -17.28% -3.18% -9.79% 15.85% 1.75% 8.04% <-IRR #YR-> 5 CF less WC 5 Yr Run 47.20% CDN$
5 year Running Average $2.62 $3.72 $3.99 $5.31 $5.41 $5.18 $4.50 $4.22 $4.04 $4.15 $4.07 $3.98 $4.09 $4.13 $3.93 $3.79 -2.06% <-IRR #YR-> 10 CFPS - Less WC -18.81% CDN$
P/CF on Med Price 7.79 5.35 5.41 4.34 2.73 3.96 5.07 4.91 6.62 6.24 5.73 6.79 6.27 6.45 0.00 0.00 3.18% <-IRR #YR-> 5 CFPS - Less WC 16.95% CDN$
P/CF on Closing Price 7.43 4.50 4.05 3.09 2.31 4.26 4.18 5.74 7.61 5.86 5.13 5.99 6.38 6.90 5.96 5.86 0.24% <-IRR #YR-> 10 CFPS 5 yr Running 2.47% CDN$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 8.17 5 yr  8.61 P/CF Med 10 yr 5.40 5 yr  6.27 27.82% Diff M/C -0.62% <-IRR #YR-> 5 CFPS 5 yr Running -3.04% CDN$
-$3.87 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.81 Cash Flow per Share CDN$
-$2.06 $0.00 $0.00 $0.00 $0.00 $2.81 Cash Flow per Share CDN$
-$3.27 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.91 CFPS 5 yr Running CDN$
-$2.59 $0.00 $0.00 $0.00 $0.00 $2.91 CFPS 5 yr Running CDN$
-$5,385 $0 $0 $0 $0 $0 $0 $0 $0 $0 $6,591 Cash Flow less WC CDN$
-$3,749 $0 $0 $0 $0 $6,591 Cash Flow less WC CDN$
-$4,151 $0 $0 $0 $0 $0 $0 $0 $0 $0 $7,235 CF less WC 5 Yr Run CDN$
-$4,915 $0 $0 $0 $0 $7,235 CF less WC 5 Yr Run CDN$
-$4.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $3.75 CFPS - Less WC CDN$
-$3.21 $0.00 $0.00 $0.00 $0.00 $3.75 CFPS - Less WC CDN$
OPM 37.14% 37.39% 33.88% 22.42% 30.94% 30.85% 24.66% 24.37% 29.16% 43.01% 36.53% 31.61% 32.75% 34.25% 46.03% <-Total Growth 10 OPM CDN$
Increase -1.70% 0.68% -9.38% -33.82% 38.00% -0.31% -20.06% -1.18% 19.64% 47.52% -15.07% -13.47% 3.60% 4.59% should be zero, it is a check on calculations CDN$
Diff from Median 20.2% 21.0% 9.7% -27.4% 0.2% -0.2% -20.2% -21.1% -5.6% 39.2% 18.2% 2.3% 6.0% 10.8% 0.00 <-Median-> 10 OPM CDN$
*Operational Profit Margin (CF/Revenue) Ratio OPM 10 Yrs 30.90% 5 Yrs 32.75% Should increase or be stable. CDN$
$6,752 <-12 mths 23.35%
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 $5,787 $6,859 $6,935 -1.81% <-Total Growth 10 Adjusted EBITDA US$
Change -27.14% -31.64% -16.37% 26.17% -0.10% -23.33% 56.92% 55.02% 0.00% -25.08% -2.48% 5.72% 18.52% 1.11% -1.29% <-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% 45.89% 48.97% 49.31% 48.00% <-Median-> 10 Margin US$
Debt US$ $9,765 $7,788 $6,364 $5,695 $5,161 $5,135 $5,135 $4,769 $4,715 $4,715 Debt US$
Change -20.25% -18.28% -10.51% -9.38% -0.50% 0.00% -7.13% -1.13% 0.00% -8.25% <-Median-> 8 Change US$
Ratio to Market Cap 1.14 0.42 0.38 0.36 0.16 0.13 0.15 0.16 0.15 0.16 0.16 <-Median-> 9 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 19.44 14.73 <-Median-> 9 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 1.09 1.82 <-Median-> 9 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 $6,491 Debt CDN$
Change -22.67% -23.65% -2.69% -13.72% -2.46% -0.42% -0.78% -3.45% 4.08% -3.07% <-Median-> 8 Change CDN$
Ratio to Market Cap 1.13 0.42 0.38 0.36 0.16 0.13 0.15 0.16 0.15 0.16 0.16 <-Median-> 9 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 19.44 14.73 <-Median-> 9 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 1.09 1.82 <-Median-> 9 Debt to Cash Flow (Years) CDN$
Intangibles US$ $569 $453 $320 $308 $271 $1,371 $255 $227 $226 $169 $150 $149 $149 $149 -53.44% <-Total Growth 10 Intangibles
Goodwill $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 $3,581 -38.63% <-Total Growth 10 Goodwill
Total $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 $3,730 -39.40% <-Total Growth 10 Total US$
Change 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% 0.00% -6.31% <-Median-> 10 Change US$
Ratio to Market Cap 0.23 0.27 0.23 0.38 0.05 0.15 0.09 0.09 0.15 0.12 0.15 0.12 0.12 0.13 0.12 <-Median-> 10 Intangible/Market Cap Ratio US$
Intangibles CDN$ $581 $452 $340 $357 $375 $1,841 $320 $310 $294 $215 $190 $202 $197 $197 -42.10% <-Total Growth 10 Intangibles
Goodwill $9,831 $8,822 $6,206 $5,135 $190 $1,841 $1,668 $1,604 $6,194 $6,072 $6,046 $4,850 $4,736 $4,736 -23.68% <-Total Growth 10 Goodwill
Total $10,412 $9,274 $6,546 $5,492 $565 $3,682 $1,988 $1,914 $6,488 $6,287 $6,236 $5,052 $4,933 $4,933 -24.64% <-Total Growth 10 Total CDN$
Change 92.44% -10.93% -29.41% -16.11% -89.71% 551.65% -45.99% -3.74% 238.96% -3.09% -0.81% -18.99% -2.35% 0.00% -3.42% <-Median-> 10 Change CDN$
Ratio to Market Cap 0.23 0.27 0.30 0.38 0.05 0.15 0.09 0.09 0.15 0.12 0.15 0.12 0.12 0.12 0.12 <-Median-> 10 Intangible/Market Cap Ratio CDN$
Current Assets US$ $6,545 $5,863 $6,212 $6,150 $5,468 $4,874 $4,684 $3,978 $6,887 $8,143 $8,249 $8,465 $7,438 $7,438 Liquidity ratio of 1.5 and up, best US$
Current Liabilities $2,911 $4,415 $2,884 $2,560 $1,847 $1,819 $1,747 $1,668 $2,376 $2,220 $2,086 $3,120 $2,356 $2,356 2.81 <-Median-> 10 Ratio US$
Liquidity Ratio 2.25 1.33 2.15 2.40 2.96 2.68 2.68 2.38 2.90 3.67 3.95 2.71 3.16 3.16 3.16 <-Median-> 5 Ratio US$
Curr Portion Lg T. Debt $1,848 $0 $0 $0 $0 $0 $43 $375 $20 $15 $15 $15 $15
Liquidity Ratio 2.28 2.15 2.40 2.96 2.68 2.68 2.45 3.44 3.70 3.98 2.73 3.18 3.18 3.44 <-Median-> 5 Ratio US$
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 3.31 4.47 4.72 4.68 <-Median-> 5 Ratio US$
Assets US$ $48,884 $47,282 $37,448 $33,879 $26,308 $25,264 $25,308 $22,631 $44,392 $46,506 $46,890 $45,965 $45,811 $45,811 Debt Ratio of 1.5 and up, best US$
Liabilities $23,330 $22,774 $21,447 $21,017 $16,853 $14,951 $14,241 $13,246 $14,565 $14,796 $14,583 $14,676 $13,809 $13,809 2.41 <-Median-> 10 Ratio US$
Debt Ratio 2.10 2.08 1.75 1.61 1.56 1.69 1.78 1.71 3.05 3.14 3.22 3.13 3.32 3.32 3.14 <-Median-> 5 Ratio US$
Estimates BVPS $13.70 $14.40 $14.80 Estimates Estimates BVPS
Estimate Book Value $24,051.3 $25,280.2 $25,982.4 Estimates Estimate Book Value
P/B Ratio (Close) 1.24 1.18 1.15 Estimates P/B Ratio (Close)
Difference from 10 year median -26.11% Diff M/C Estimates Difference from 10 yr med.
Total Book Value US$ $25,554 $24,508 $16,001 $12,862 $9,455 $10,313 $11,067 $9,385 $29,827 $31,710 $32,307 $31,289 $32,002 $32,002 100.00% <-Total Growth 10 Book Value US$
NCI $2,191 $2,663 $2,468 $2,615 $2,277 $2,378 $1,781 $1,792 $8,395 $8,369 $8,450 $8,518 $8,661 $8,661 NCI US$
Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Preferred US$
Book Value $23,363 $21,845 $13,533 $10,247 $7,178 $7,935 $9,286 $7,593 $21,432 $23,341 $23,857 $22,771 $23,341 $23,341 $23,341 $23,341 72.47% <-Total Growth 10 Book Value US$
Book Value per Share $23.35 $21.82 $11.62 $8.80 $6.16 $6.81 $7.96 $6.50 $12.05 $13.13 $13.41 $12.97 $13.30 $13.30 $13.30 $13.30 14.42% <-Total Growth 10 Book Value US$
Change 22.31% -6.56% -46.75% -24.28% -29.97% 10.50% 16.93% -18.32% 85.40% 8.89% 2.15% -3.25% 2.49% 0.00% 0.00% 0.00% -23.86% P/B Ratio Current/10 Year Median US$
P/B Ratio (Median) 2.11 1.87 2.13 1.79 1.59 2.27 2.14 1.84 1.31 1.76 1.58 1.49 1.30 1.21 0.00 0.00 1.96 P/B Ratio Historical Median US$
P/B Ratio (Close) 1.94 1.60 1.95 1.22 1.20 2.35 1.82 2.08 1.54 1.74 1.42 1.32 1.36 1.27 1.27 1.27 1.36% <-IRR #YR-> 10 Book Value per Share 14.42% US$
Change -30.43% -17.20% 21.33% -37.23% -1.96% 95.96% -22.56% 14.56% -25.95% 12.53% -18.35% -6.54% 2.74% -6.30% 0.00% 0.00% 15.38% <-IRR #YR-> 5 Book Value per Share 104.49% US$
Leverage (A/BK) 2.09 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 2.40 <-Median-> 10 A/BV US$
Debt/Equity Ratio 1.00 1.04 1.58 2.05 2.35 1.88 1.53 1.74 0.68 0.63 0.61 0.64 0.59 0.59 1.11 <-Median-> 10 Debt/Eq Ratio US$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Cl 1.67 5 yr Cl 1.49 -23.86% Diff M/C
-$11.62 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.30
-$6.50 $0.00 $0.00 $0.00 $0.00 $13.30
Current Assets CDN$ $6,685 $5,853 $6,607 $7,135 $7,572 $6,544 $5,876 $5,427 $8,945 $10,368 $10,458 $11,465 $9,837 $10,239 Liquidity ratio of 1.5 and up, best
Current Liabilities $2,973 $4,408 $3,067 $2,970 $2,558 $2,442 $2,192 $2,275 $3,086 $2,827 $2,645 $4,226 $3,116 $3,243 2.81 <-Median-> 10 Ratio CDN$
Liquidity Ratio 2.25 1.33 2.15 2.40 2.96 2.68 2.68 2.38 2.90 3.67 3.95 2.71 3.16 3.16 3.16 <-Median-> 5 Ratio CDN$
Liq. with CF aft div 3.90 2.39 3.42 3.21 4.38 4.08 3.78 3.36 3.94 5.86 5.40 3.29 4.44 4.69 4.44 <-Median-> 5 Ratio CDN$
Liq. CF re  Inv+Div  0.72 0.96 1.22 1.82 4.38 3.33 3.17 1.77 3.94 3.71 2.83 2.13 2.02 4.69 2.83 <-Median-> 5 Ratio CDN$
Curr Portion Lg T. Debt $1,845 $0 $0 $0 $0 $0 $59 $487 $25 $19 $20 $20 $21
Liquidity Ratio 2.28 2.15 2.40 2.96 2.68 2.68 2.45 3.44 3.70 3.98 2.73 3.18 3.18 3.44 <-Median-> 5 Ratio CDN$
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 3.31 4.47 4.72 4.68 <-Median-> 5 Ratio CDN$
Assets CDN$ $49,927 $47,202 $39,830 $39,303 $36,430 $33,922 $31,749 $30,873 $57,656 $59,211 $59,447 $62,255 $60,590 $63,063 Debt Ratio of 1.5 and up, best CDN$
Liabilities $23,828 $22,736 $22,811 $24,382 $23,337 $20,075 $17,865 $18,070 $18,917 $18,838 $18,488 $19,877 $18,264 $19,009 2.41 <-Median-> 10 Ratio CDN$
Debt Ratio 2.10 2.08 1.75 1.61 1.56 1.69 1.78 1.71 3.05 3.14 3.22 3.13 3.32 3.32 3.14 <-Median-> 5 Ratio CDN$
Estimates BVPS $18.86 $19.82 $20.37 Estimates Estimates BVPS
Estimate Book Value $33,109.0 $34,800.7 $35,767.4 Estimates Estimate Book Value
P/B Ratio (Close) 1.24 1.18 1.15 Estimates P/B Ratio (Close)
Difference from 10 year median -24.86% 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 $44,054
Total Book Value CDN$ $26,099 $24,467 $17,019 $14,921 $13,093 $13,847 $13,884 $12,803 $38,739 $40,373 $40,959 $42,378 $42,326 $44,054 148.70% <-Total Growth 10 Book Value CDN$
NCI $2,238 $2,658 $2,625 $3,034 $3,153 $3,193 $2,234 $2,445 $10,903 $10,655 $10,713 $11,537 $11,455 $11,455 NCI CDN$
Preferred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Preferred CDN$
Book Value $23,861 $21,808 $14,394 $11,888 $9,940 $10,654 $11,649 $10,358 $27,836 $29,718 $30,246 $30,841 $30,871 $32,599 $32,599 $32,599 114.47% <-Total Growth 10 Book Value CDN$
Book Value per Share $23.85 $21.78 $12.36 $10.21 $8.53 $9.14 $9.99 $8.87 $15.66 $16.71 $17.00 $17.57 $17.58 $18.57 $18.57 $18.57 42.28% <-Total Growth 10 Book Value CDN$
Change 25.29% -8.67% -43.27% -17.41% -16.42% 7.14% 9.24% -11.18% 76.52% 6.74% 1.71% 3.36% 0.08% 5.60% 0.00% 0.00% -23.69% P/B Ratio Current/10 Year Median CDN$
P/B Ratio (Median) 2.03 1.90 2.03 1.72 1.42 2.18 2.21 1.78 1.34 1.85 1.58 1.50 1.34 1.18 0.00 0.00 2.03 P/B Ratio Historical Median CDN$
P/B Ratio (Close) 1.93 1.60 1.51 1.23 1.20 2.35 1.82 2.08 1.54 1.74 1.41 1.32 1.36 1.26 1.26 1.26 3.59% <-IRR #YR-> 10 Book Value per Share 42.28% CDN$
Change -30.66% -17.39% -5.29% -18.98% -2.15% 95.87% -22.56% 14.13% -25.86% 12.64% -18.46% -6.63% 3.06% -7.52% 0.00% 0.00% 14.67% <-IRR #YR-> 5 Book Value per Share 98.26% CDN$
Leverage (A/BK) 2.09 2.16 2.77 3.31 3.67 3.18 2.73 2.98 2.07 1.99 1.97 2.02 1.96 1.93 2.40 <-Median-> 10 A/BV CDN$
Debt/Equity Ratio 1.00 1.04 1.58 2.05 2.35 1.88 1.53 1.74 0.68 0.63 0.61 0.64 0.59 0.58 1.11 <-Median-> 10 Debt/Eq Ratio CDN$
Sharerholders Equity (Assets less liabilities) P/BV 10 yr Med 1.65 5 yr Med 1.50 -23.69% Diff M/C
-$12.36 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $17.58
-$8.87 $0.00 $0.00 $0.00 $0.00 $17.58
Comprehensive Income US$ $4,381 -$814 -$11,111 -$3,108 -$3,180 $1,049 $1,554 -$1,424 $4,610 $3,750 $3,251 $1,066 $1,951 Comprehensive Income US$
NCI $53 -$12 -$237 -$52 -$275 $206 $78 $110 $605 $1,290 $1,266 $585 $681 NCI US$
Shareholders $4,328 -$802 -$10,874 -$3,056 -$2,905 $843 $1,476 -$1,534 $4,005 $2,460 $1,985 $481 $1,270 111.68% <-Total Growth 10 Shareholders US$
Increase 15.41% -118.53% -1255.86% 71.90% 4.94% 129.02% 75.09% -203.93% 361.08% -38.58% -19.31% -75.77% 164.03% -19.31% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $1,129 $738 -$1,492 -$1,331 -$2,662 -$3,359 -$2,903 -$1,035 $377 $1,450 $1,678 $1,479 $2,040 7.79% <-IRR #YR-> 10 Comprehensive Income 111.68% US$
ROE 16.9% -3.3% -68.0% -23.8% -30.7% 8.2% 13.3% -16.3% 13.4% 7.8% 6.1% 1.5% 4.0% #NUM! <-IRR #YR-> 5 Comprehensive Income 182.79% US$
5Yr Median 7.5% 1.8% -3.3% -3.3% -23.8% -23.8% -23.8% -16.3% 8.2% 8.2% 7.8% 6.1% 6.1% #NUM! <-IRR #YR-> 10 5 Yr Running Average 236.72% US$
% Difference from NI -11.8% 7.5% -11.3% -20.3% -22.3% -1.0% -13.9% -19.7% -27.5% -22.1% -27.5% -19.0% -27.2% #NUM! <-IRR #YR-> 5 5 Yr Running Average 297.08% US$
Diff 5, 10 yr -21.2% -27.2% 6.1% <-Median-> 5 Return on Equity US$
$10,874 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,270
$1,534 $0 $0 $0 $0 $1,270
$1,492 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,040
$1,035 $0 $0 $0 $0 $2,040
Current Liability Coverage Ratio US$ 2.09 1.76 1.76 1.59 2.02 2.41 2.32 1.65 1.83 3.11 3.15 1.61 2.12 1.83   CFO / Current Liabilities US$
5 year Median 1.52 1.58 1.76 1.76 1.76 1.76 2.02 2.02 2.02 2.32 2.32 1.83 2.12 2.12 2.12 <-Median-> 5 Current Liability Cov Ratio US$
Asset Efficiency Ratio US$ 12.45% 16.41% 13.52% 11.99% 14.16% 17.33% 15.99% 12.14% 9.78% 14.87% 14.03% 10.93% 10.88% 9.43% CFO / Total Assets US$
5 year Median 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% 10.93% 10.9% <-Median-> 5 Return on Assets  US$
Return on Assets ROA US$ 9.17% -1.41% -27.68% -9.02% -10.79% 2.59% 5.68% -6.83% 8.94% 5.00% 4.31% 0.94% 2.78% 4.59% Net  Income/Assets Return on Assets US$
5Yr Median 5.10% 3.25% -1.41% -1.41% -9.02% -9.02% -9.02% -6.83% 2.59% 5.00% 5.00% 4.31% 4.31% 4.31% 4.3% <-Median-> 5 Asset Efficiency Ratio US$
Return on Equity ROE US$ 19.19% -3.04% -76.60% -29.82% -39.54% 8.25% 15.49% -20.35% 18.52% 9.96% 8.48% 1.90% 5.45% 9.00% Net Inc/ Shareholders' equity Return on Equity US$
5Yr Median 7.30% 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% 8.5% <-Median-> 5 Return on Equity US$
$1,511 <-12 mths 18.81% Estimates last 12 months from Qtr.
Net Income US$ $4,537 -$677 -$10,603 -$3,108 -$3,113 $861 $1,516 -$1,435 $4,574 $3,614 $3,288 $1,017 $1,953 $1,859 $2,596 $2,431
NCI $53 -$12 -$237 -$52 -$275 $206 $78 $110 $605 $1,290 $1,266 $585 $681 $681 $681 $681
Shareholders $4,484 -$665 -$10,366 -$3,056 -$2,838 $655 $1,438 -$1,545 $3,969 $2,324 $2,022 $432 $1,272 $2,101 $2,101 $2,101 112.27% <-Total Growth 10 Net Income US$
Increase 36.96% -114.83% -1458.80% 70.52% 7.13% 123.08% 119.54% -207.44% 356.89% -41.45% -12.99% -78.64% 194.44% 65.17% 0.00% 0.00% NCI US$
5 Yr Running Average $1,078 $721 -$1,509 -$1,266 -$2,488 -$3,254 -$2,833 -$1,069 $336 $1,368 $1,642 $1,440 $2,004 $1,630 $1,586 $1,601 7.82% <-IRR #YR-> 10 Net Income 112.27% US$
Operating Cash Flow $5,315 $5,439 $4,239 $2,296 $2,794 $2,640 $2,065 $1,765 $2,833 $5,417 $4,378 $3,481 $3,732 #NUM! <-IRR #YR-> 5 Net Income 182.33% US$
Investment Cash Flow -$12,827 -$6,521 -$5,237 -$1,950 $250 -$412 -$337 -$1,494 $50 -$1,286 -$1,897 -$1,711 -$2,816 #NUM! <-IRR #YR-> 10 5 Yr Running Average 232.75% US$
Total Accruals $11,996 $417 -$9,368 -$3,402 -$5,882 -$1,573 -$290 -$1,816 $1,086 -$1,807 -$459 -$1,338 $356 #NUM! <-IRR #YR-> 5 5 Yr Running Average 287.41% US$
Total Assets $48,884 $47,282 $37,448 $33,879 $26,308 $25,264 $25,308 $22,631 $44,392 $46,506 $46,890 $45,965 $45,811 Balance Sheet Assets US$
Accruals Ratio 24.54% 0.88% -25.02% -10.04% -22.36% -6.23% -1.15% -8.02% 2.45% -3.89% -0.98% -2.91% 0.78% -0.98% <-Median-> 5 Ratio US$
$10,366 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,272
$1,545 $0 $0 $0 $0 $1,272
$1,509 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,004
$1,069 $0 $0 $0 $0 $2,004
Financial Cash Flow US$ $6,291 $423 $1,342 -$60 -$3,275 -$2,297 -$1,886 -$925 -$1,139 -$2,254 -$2,388 -$2,604 -$1,205 C F Statement  Financial CF US$
Total Accruals $5,705 -$6 -$10,710 -$3,342 -$2,607 $724 $1,596 -$891 $2,225 $447 $1,929 $1,266 $1,561 Accruals US$
Accruals Ratio 11.67% -0.01% -28.60% -9.86% -9.91% 2.87% 6.31% -3.94% 5.01% 0.96% 4.11% 2.75% 3.41%
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 $2,580 Comprehensive Inc CDN$ CDN$
NCI $54 -$12 -$252 -$60 -$381 $277 $98 $150 $786 $1,642 $1,605 $792 $901 NCI CDN$
Shareholders $4,420 -$801 -$11,566 -$3,545 -$4,023 $1,132 $1,852 -$2,093 $5,202 $3,132 $2,517 $651 $1,680 114.52% <-Total Growth 10 Shareholders CDN$
Increase 18.23% -118.11% -1344.53% 69.35% -13.47% 128.14% 63.59% -213.02% 348.57% -39.79% -19.65% -74.11% 157.83% -19.65% <-Median-> 5 Comprehensive Income US$
5 Yr Running Average $1,116 $728 -$1,653 -$1,550 -$3,103 -$3,760 -$3,230 -$1,335 $414 $1,845 $2,122 $1,882 $2,636 #NUM! <-IRR #YR-> 10 Comprehensive Income 114.52% US$
ROE 16.9% -3.3% -68.0% -23.8% -30.7% 8.2% 13.3% -16.3% 13.4% 7.8% 6.1% 1.5% 4.0% #NUM! <-IRR #YR-> 5 Comprehensive Income 180.27% US$
5Yr Median 7.5% 1.8% -3.3% -3.3% -23.8% -23.8% -23.8% -16.3% 8.2% 8.2% 7.8% 6.1% 6.1% #NUM! <-IRR #YR-> 10 5 Yr Running Average 259.51% US$
% Difference from NI -11.8% 7.5% -11.3% -20.3% -22.3% -1.0% -13.9% -19.7% -27.5% -22.1% -27.5% -19.0% -27.2% #NUM! <-IRR #YR-> 5 5 Yr Running Average 297.41% US$
Median Values Diff 5, 10 yr -21.2% -27.2% 6.1% <-Median-> 5 Return on Equity US$
$11,566 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,680
$2,093 $0 $0 $0 $0 $1,680
$1,653 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,636
$1,335 $0 $0 $0 $0 $2,636
Current Liability Coverage Ratio CDN$ 2.09 1.76 1.76 1.59 2.02 2.41 2.32 1.65 1.83 3.11 3.15 1.61 2.12 1.83   CFO / Current Liabilities CDN$
5 year Median 1.52 1.58 1.76 1.76 1.76 1.76 2.02 2.02 2.02 2.32 2.32 1.83 2.12 2.12 2.12 <-Median-> 5 Current Liability Cov Ratio CDN$
Asset Efficiency Ratio CDN$ 12.45% 16.41% 13.52% 11.99% 14.16% 17.33% 15.99% 12.14% 9.78% 14.87% 14.03% 10.93% 10.88% 9.43% CFO / Total Assets CDN$
5 year Median 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% 10.93% 10.9% <-Median-> 5 Return on Assets  CDN$
Return on Assets ROA CDN$ 9.17% -1.41% -27.68% -9.02% -10.79% 2.59% 5.68% -6.83% 8.94% 5.00% 4.31% 0.94% 2.78% 4.59% Net  Income/Assets Return on Assets CDN$
5Yr Median 5.10% 3.25% -1.41% -1.41% -9.02% -9.02% -9.02% -6.83% 2.59% 5.00% 5.00% 4.31% 4.31% 4.31% 4.3% <-Median-> 5 Asset Efficiency Ratio CDN$
Return on Equity ROE CDN$ 19.19% -3.04% -76.60% -29.82% -39.54% 8.25% 15.49% -20.35% 18.52% 9.96% 8.48% 1.90% 5.45% 8.87% Net Inc/ Shareholders' equity Return on Equity CDN$
5Yr Median 7.30% 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% 8.5% <-Median-> 5 Return on Equity CDN$
$2,080 <-12 mths 23.66% Estimates last 12 months from Qtr.
Net Income CDN$ $4,634 -$676 -$11,277 -$3,606 -$4,311 $1,156 $1,902 -$1,958 $5,941 $4,601 $4,169 $1,377 $2,583 $3,793 $3,793 $3,793 Net Income CDN$ CDN$
NCI $54 -$12 -$252 -$60 -$381 $277 $98 $150 $786 $1,642 $1,605 $792 $901 $901 $901 $901 NCI CDN$
Shareholders $4,580 -$664 -$11,025 -$3,545 -$3,930 $879 $1,804 -$2,108 $5,155 $2,959 $2,563 $585 $1,682 $2,892 $2,892 $2,892 115.26% <-Total Growth 10 Shareholders CDN$
Increase 40.30% -114.50% -1560.74% 67.84% -10.85% 122.38% 105.12% -216.84% 344.58% -42.60% -13.36% -77.18% 187.53% 71.92% 0.00% 0.00% EPS/CF Ratio should not be higher than 1.00 CDN$
5 Yr Running Average $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 $2,589.0 $2,136 $2,123 $2,189 #NUM! <-IRR #YR-> 10 Net Income 115.26% CDN$
Operating Cash Flow $5,428 $5,430 $4,509 $2,664 $3,869 $3,545 $2,591 $2,408 $3,680 $6,897 $5,550 $4,715 $4,936 #NUM! <-IRR #YR-> 5 Net Income 179.82% CDN$
Investment Cash Flow -$13,101 -$6,510 -$5,570 -$2,262 $346 -$553 -$423 -$2,038 $65 -$1,637 -$2,405 -$2,317 -$3,724 #NUM! <-IRR #YR-> 10 5 Yr Running Average 255.33% CDN$
Total Accruals $12,252 $416 -$9,964 -$3,947 -$8,145 -$2,112 -$364 -$2,477 $1,410 -$2,301 -$582 -$1,812 $471 #NUM! <-IRR #YR-> 5 5 Yr Running Average 287.62% CDN$
Total Assets $49,927 $47,202 $39,830 $39,303 $36,430 $33,922 $31,749 $30,873 $57,656 $59,211 $59,447 $62,255 $60,590 Balance Sheet Assets CDN$
Accruals Ratio 24.54% 0.88% -25.02% -10.04% -22.36% -6.23% -1.15% -8.02% 2.45% -3.89% -0.98% -2.91% 0.78% -0.98% <-Median-> 5 Ratio CDN$
EPS/CF Ratio 0.74 -0.09 -2.33 -0.72 -0.76 0.15 0.35 -0.56 0.93 0.34 0.31 0.08 0.25 0.20 <-Median-> 10 EPS/CF Ratio CDN$
$11,025 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,682
$2,108 $0 $0 $0 $0 $1,682
$1,667 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,589
$1,380 $0 $0 $0 $0 $2,589
Change in Close -13.12% -24.55% -46.27% -33.08% -18.21% 109.86% -15.40% 1.38% 30.87% 20.23% -17.07% -3.49% 3.15% -2.34% 0.00% 0.00% Change in Close
up/down down down up up up up up count 8
Meet Prediction? yes yes yes yes yes yes % right count 7 87.50%
Financial Cash Flow CDN$ $6,425 $422 $1,427 -$70 -$4,535 -$3,084 -$2,366 -$1,262 -$1,479 -$2,870 -$3,028 -$3,527 -$1,594 C F Statement  Financial CF CDN$
Total Accruals $5,827 -$6 -$11,391 -$3,877 -$3,610 $972 $2,002 -$1,216 $2,890 $569 $2,446 $1,715 $2,065 Accruals CDN$
Accruals Ratio 11.67% -0.01% -28.60% -9.86% -9.91% 2.87% 6.31% -3.94% 5.01% 0.96% 4.11% 2.75% 3.41% 3.41% <-Median-> 5 Ratio CDN$
Cash US$ $2,745 $2,093 $2,404 $2,699 $2,455 $2,389 $2,234 $1,571 $3,314 $5,188 $5,280 $4,440 $4,148 $4,148 Cash US$
Cash CDN$ $2,804 $2,089 $2,557 $3,131 $3,400 $3,208 $2,803 $2,143 $4,304 $6,605 $6,694 $6,014 $5,486 $5,710 Cash CDN$
Cash per Share $2.80 $2.09 $2.20 $2.69 $2.92 $2.75 $2.40 $1.84 $2.42 $3.71 $3.76 $3.43 $3.12 $3.25 $3.43 <-Median-> 5 Cash per Share CDN$
Percentage of Stock Price 6.07% 5.99% 11.73% 21.47% 28.49% 12.81% 13.21% 9.96% 10.04% 12.81% 15.64% 14.76% 13.05% 13.91% 13.05% <-Median-> 5 % of Stock Price
Notes:
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.  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./td>
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 Gold is one of the world's largest gold miners.  It operates mines in 19 countries in the Americas, Africa, the Middle East, and Asia. The company also has growing copper exposure.    
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 2016 Apr 18 2017 Apr 08 2018 Apr 13 2019 Apr 10 2020 Apr 11 2021 Apr 15 2022 Apr 15 2023 Apr 14 2024
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 0.36% 6.68%
CEO - Shares - Amount $133.303 $160.273 $129.242 $135.342 $148.945 $147.710
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% -15.39%
Options - amount $25.662 $35.013 $33.960 $19.126 $16.693 $17.460
Dushnisky, Kelvin Paul Michael 0.00% 0.058 0.00% 0.126 0.01% Co-CEO until 2017
President - Shares - Amount $1.241 $1.050 $2.331 President 2017
Options - percentage 0.07% 0.715 0.06% 0.693 0.06% last filed Mar 2018
Options - amount $16.987 $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 0.03% Listed as Officer 2019 -18.72%
CFO - Shares - Amount $17.073 $17.627 $13.409 $14.310 $18.080 $14.352
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% 8.47%
Options - amount $7.359 $10.465 $11.333 $7.294 $7.605 $8.056
Bahamin, Poupak 0.014 0.00% 0.036 0.00% 154.38%
Officer - Shares - Amount $0.339 $0.843
Options - percentage 0.089 0.01% 0.107 0.01% 19.68%
Options - amount $2.135 $2.495
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% 0.325 0.02% 43.05%
Officer - Shares - Amount $0.172 $0.175 $0.445 $1.126 $1.739 $3.931 $5.443 $7.603
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% 0.276 0.02% 11.11%
Options - amount $0.960 $3.429 $7.533 $11.087 $8.025 $7.114 $5.942 $6.448
Bock, Johann Sebastiaan 0.086 0.00% 0.117 0.01% 36.40%
Officer - Shares - Amount $2.048 $2.728
Options - percentage 0.102 0.01% 0.159 0.01% 56.05%
Options - amount $2.439 $3.717
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% Ceased insider Dec 2023 -100.00%
Director- Shares - Amount $0.200 $0.203 $0.265 $0.319 $0.265 $0.255 $0.263
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% -100.00%
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% 0.00%
Durector- Shares - Amount $2.905 $2.837
Options - percentage 0.065 0.00% 0.083 0.00% 28.86%
Options - amount $1.545 $1.945
Harvey, Joseph. Brett 0.029 0.00% 0.029 0.00% 0.00%
Director - Shares - Amount $0.698 $0.682
Options - percentage 0.177 0.01% 0.199 0.01% 12.07%
Options - amount $4.241 $4.641
Thornton, John Lawson 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% 2.540 0.14% from 2014 0.32%
Chairman - Shares - Amt $43.226 $40.015 $46.306 $120.725 $70.537 $60.902 $58.775 $60.623 $59.392
Options - percentage 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% 0.001 0.00% 2.38%
Options - amount $0.024 $0.021 $0.021 $0.028 $0.000 $0.029 $0.028 $0.030 $0.030
Increase in O/S Shares 1.128 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% Average 0.11%
due to SO  $24.241 $65.630 $0.364 $3.160 $2.871 $1.203 $110.781 $104.977 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 Restricted Share Units RSU
Insider Buying -$12.826 -$5.561 -$9.021 -$40.350 -$5.890 -$23.276 -$33.362 -$23.377 -$22.405 Deferred Share Units DSU
Insider Selling $0.000 $0.000 $0.000 $0.392 $78.954 $24.234 $8.857 $0.237 $10.939 Performance Restricted 
Net Insider Buying -$12.826 -$5.561 -$9.021 -$39.958 $73.064 $0.957 -$24.505 -$23.140 -$11.466   Share Units PRSU
% of Market Cap -0.05% -0.03% -0.04% -0.09% 0.14% 0.00% -0.06% -0.06% -0.03% Performance Granted 
  Share Units PGSU
Directors 15 15 8 9 10 11 12 12
Women 15% 2 13% 2 13% 0 0% 1 11% 2 20% 3 27% 4 33% 4 33%
Minorities 8% 1 7% 1 7% 0 0% 1 11% 1 10% 2 18% 2 17% 2 17%
Institutions/Holdings 53.21% 526 53.21% 524 53.44% 565 53.44% 20 55.85% 20 55.85% 20 51.73% 20 43.08% 20 46.11%
Total Shares Held 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 43.07% 809.556 46.11%
Increase/Decrease -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% 49.539 6.52%
Starting No. of Shares NASDAQ 678.526 NASDAQ 649.247 NASDAQ 891.452 NASDAQ 914.513 MS20 914.513 MS20 928.425 MS20 748.952 MS20 760.017 MS20
Copyright © 2008 Website of SPBrunner. All rights reserved.
My stock