This report is for educational purposes only, and not to provide investment advice.  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. OTC: BCLYF
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Barclays PLC ADR LSE BARC NYSE: BCS https://home.barclays/ 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 Total G Curr
Accounting Rules IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS IFRS Accounting Rules
**Note that each ADR represents 4 ordinary shares 4
Split
USD - CDN$ 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3226 1.4389 1.3857 1.3857 1.3857 2.18% <-IRR #YR-> 10 Currency 0.07% CDN$
Change -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% -2.35% 8.79% -3.70% 0.00% 0.00% 2.07% <-IRR #YR-> 5 Currency 8.84% CDN$
-1.1601 0 0 0 0 0 0 0 0 0 1.4389 2012 only
-1.2988 0 0 0 0 1.4389
UK£ -US$  1.6259 1.6573 1.5577 1.4763 1.2336 1.3520 1.2783 1.3223 1.3651 1.3513 1.2051 1.2730 1.2530 1.3320 1.3320 1.3320 -2.15% <-IRR #YR-> 10 Currency -9.78% US$
Change 4.65% 1.93% -6.01% -5.22% -16.44% 9.60% -5.45% 3.44% 3.24% -1.01% -10.82% 5.63% -1.57% 6.30% 0.00% 0.00% -1.07% <-IRR #YR-> 5 Currency -2.42%
-1.5577 0 0 0 0 0 0 0 0 0 1.2530
-1.3223 0 0 0 0 1.2530
UK£ -CDN$  1.6208 1.7627 1.8071 2.0443 1.6564 1.6961 1.7439 1.7174 1.7381 1.7132 1.6322 1.6837 1.8029 1.8466 1.8466 1.8466 -0.02% <-IRR #YR-> 10 Currency -9.67% CDN$
Change 2.45% 8.76% 2.52% 13.13% -18.98% 2.40% 2.82% -1.52% 1.21% -1.43% -4.73% 3.16% 7.08% 2.42% 0.00% 0.00% 0.98% <-IRR #YR-> 5 Currency 6.24%
-1.8071 0 0 0 0 0 0 0 0 0 1.8029
-1.7174 0 0 0 0 1.8029
£27,201 <-12 mths 1.54% Estimates last 12 months from Qtr.
Revenue* UK£  £25,291 £28,444 £25,768 £25,987 £21,451 £21,076 £21,136 £21,632 £21,766 £21,940 £24,956 £25,378 £26,788 £28,276 £29,681 £30,672 3.96% <-Total Growth 10 Revenue UK£ 
Increase -23.44% 12.47% -9.41% 0.85% -17.45% -1.75% 0.28% 2.35% 0.62% 0.80% 13.75% 1.69% 5.56% 5.55% 4.97% 3.34% 0.39% <-IRR #YR-> 10 Revenue 3.96% UK£ 
5 year Running Average £28,767 £29,785 £28,948 £27,705 £25,388 £24,545 £23,084 £22,256 £21,412 £21,510 £22,286 £23,134 £24,166 £25,468 £27,016 £28,159 4.37% <-IRR #YR-> 5 Revenue 23.84% UK£ 
Revenue per Share £2.07 £1.77 £1.56 £1.55 £1.26 £1.24 £1.23 £1.25 £1.25 £1.31 £1.57 £1.67 £1.86 £1.96 £2.06 £2.13 -1.79% <-IRR #YR-> 10 5 yr Running Average -16.52% UK£ 
Increase -23.71% -14.55% -11.52% -0.99% -18.22% -2.31% -0.14% 1.23% 0.40% 4.45% 20.06% 6.50% 10.94% 5.55% 4.97% 3.34% 1.66% <-IRR #YR-> 5 5 yr Running Average 8.58% UK£ 
5 year Running Average £2.57 £2.36 £2.15 £1.93 £1.64 £1.47 £1.37 £1.31 £1.25 £1.26 £1.32 £1.41 £1.53 £1.68 £1.82 £1.94 1.75% <-IRR #YR-> 10 Revenue per Share 18.94% UK£ 
P/S (Price/Sales) Med 1.01 1.63 1.62 1.45 1.45 1.69 1.47 1.32 1.06 1.29 1.12 0.95 1.11 1.41 0.00 0.00 8.27% <-IRR #YR-> 5 Revenue per Share 48.76% UK£ 
P/S (Price/Sales) Close 1.27 1.54 1.56 1.43 1.85 1.64 1.22 1.44 1.17 1.43 1.01 0.92 1.44 1.51 1.44 1.39 -3.32% <-IRR #YR-> 10 5 yr Running Average -28.63% UK£ 
*Total Income from Income Statement (IFRS) 2005 and on (Operating Income (UK GAAP) before 2005) P/S Med 20 yr  1.30 15 yr  1.29 10 yr  1.30 5 yr  1.11 15.73% Diff M/C 3.27% <-IRR #YR-> 5 5 yr Running Average 17.45% UK£ 
-£25,768 £0 £0 £0 £0 £0 £0 £0 £0 £0 £26,788
-£21,632 £0 £0 £0 £0 £26,788
-£28,948 £0 £0 £0 £0 £0 £0 £0 £0 £0 £24,166
-£22,256 £0 £0 £0 £0 £24,166
-£1.56 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.86
-£1.25 £0.00 £0.00 £0.00 £0.00 £1.86
-£2.15 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.53
-£1.31 £0.00 £0.00 £0.00 £0.00 £1.53
$36,232 <-12 mths 7.94% Estimates last 12 months from Qtr.
Revenue* US$ $41,121 $47,140 $40,139 $38,366 $26,462 $28,495 $27,018 $28,604 $29,713 $29,648 $30,074 $32,306 $33,565 $37,664 $39,535 $40,855 -16.38% <-Total Growth 10 Revenue US$
Increase -19.88% 14.64% -14.85% -4.42% -31.03% 7.68% -5.18% 5.87% 3.88% -0.22% 1.44% 7.42% 3.90% 12.21% 4.97% 3.34% -1.77% <-IRR #YR-> 10 Revenue -16.38% US$
5 year Running Average $45,088 $47,688 $45,998 $43,618 $38,646 $36,120 $32,096 $29,789 $28,058 $28,695 $29,011 $30,069 $31,061 $32,651 $34,629 $36,785 3.25% <-IRR #YR-> 5 Revenue 17.35% US$
Revenue per Share $13.44 $11.70 $9.73 $9.13 $6.24 $6.68 $6.31 $6.61 $6.85 $7.08 $7.58 $8.53 $9.31 $10.45 $10.97 $11.33 -3.85% <-IRR #YR-> 10 5 yr Running Average -32.47% US$
Increase -20.16% -12.90% -16.84% -6.16% -31.67% 7.07% -5.59% 4.71% 3.65% 3.40% 7.07% 12.50% 9.19% 12.21% 4.97% 3.34% 0.84% <-IRR #YR-> 5 5 yr Running Average 4.27% US$
5 year Running Average $16.02 $15.10 $13.64 $12.17 $10.05 $8.70 $7.62 $6.99 $6.54 $6.70 $6.88 $7.33 $7.87 $8.59 $9.37 $10.12 -0.44% <-IRR #YR-> 10 Revenue per Share -4.33% US$
P/S (Price/Sales) Med 1.00 1.48 1.70 1.69 1.52 1.60 1.55 1.27 0.99 1.31 1.20 0.91 1.11 1.39 0.00 0.00 7.11% <-IRR #YR-> 5 Revenue per Share 40.96% US$
P/S (Price/Sales) Close 1.29 1.55 1.54 1.42 1.76 1.63 1.20 1.44 1.17 1.46 1.03 0.92 1.43 1.53 1.46 1.41 -5.35% <-IRR #YR-> 10 5 yr Running Average -42.31% US$
*Total Income in US$  P/S Med 20 yr  1.29 15 yr  1.27 10 yr  1.29 5 yr  1.11 18.41% Diff M/C 2.39% <-IRR #YR-> 5 5 yr Running Average 12.52% US$
-$40,139 $0 $0 $0 $0 $0 $0 $0 $0 $0 $33,565
-$28,604 $0 $0 $0 $0 $33,565
-$45,998 $0 $0 $0 $0 $0 $0 $0 $0 $0 $31,061
-$29,789 $0 $0 $0 $0 $31,061
-$9.73 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.31
-$6.61 $0.00 $0.00 $0.00 $0.00 $9.31
-$13.64 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.87
-$6.99 $0.00 $0.00 $0.00 $0.00 $7.87
$0.37 <-12 mths 5.75% Estimates Last 12 months from Qtr
Difference Basic and Diluted 0.00% 2.63% 0.00% 0.00% 0.96% 1.94% 2.13% 1.40% 2.27% 3.20% 3.25% 2.89% 3.33% 2.20% <-Median-> 10 Difference Basic and Diluted
EPS Basic UK£  -£0.085 £0.038 -£0.007 -£0.019 £0.104 -£0.103 £0.094 £0.143 £0.088 £0.375 £0.308 £0.277 £0.360 5242.86% <-Total Growth 10 EPS Basic UK£ 
Pre-split 02
EPS Diluted* UK£  -£0.085 £0.037 -£0.007 -£0.019 £0.103 -£0.101 £0.092 £0.141 £0.086 £0.363 £0.298 £0.269 £0.348 £0.404 £0.506 £0.567 5071.43% <-Total Growth 10 EPS Diluted UK£ 
Increase -135.42% 143.53% -118.92% -171.43% 642.11% -198.06% 191.09% 53.26% -39.01% 322.09% -17.91% -9.73% 29.37% 15.95% 25.40% 12.09% 8 2 10 Years of Data, EPS P or N 80.00%
Earnings Yield -3.2% 1.4% -0.3% -0.9% 4.4% -5.0% 6.1% 7.8% 5.9% 19.4% 18.8% 17.5% 13.0% 13.6% 17.1% 19.2% #NUM! <-IRR #YR-> 10 Earnings per Share 5071.43% UK£ 
5 year Running Average £0.366 £0.259 £0.094 £0.033 £0.006 £0.003 £0.014 £0.043 £0.064 £0.116 £0.196 £0.231 £0.273 £0.336 £0.365 £0.419 19.80% <-IRR #YR-> 5 Earnings per Share 146.81% UK£ 
10 year Running Average £0.466 £0.427 £0.375 £0.321 £0.261 £0.184 £0.136 £0.069 £0.049 £0.061 £0.099 £0.123 £0.158 £0.200 £0.241 £0.307 11.24% <-IRR #YR-> 10 5 yr Running Average 190.21% UK£ 
* ESP per ordinary share in pence. E/P 10 Yrs 5.99% 5Yrs 17.49% 17.49% 44.57% <-IRR #YR-> 5 5 yr Running Average 531.48% UK£ 
£0.007 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.348
-£0.141 £0.000 £0.000 £0.000 £0.000 £0.348
-£0.094 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.273
-£0.043 £0.000 £0.000 £0.000 £0.000 £0.273
$1.96 <-12 mths 12.41%
Difference Basic and Diluted 0.00% 2.63% 0.00% 0.00% 0.96% 1.94% 2.13% 1.40% 2.27% 3.20% 3.25% 2.89% 3.33% 2.20% <-Median-> 10 Difference Basic and Diluted
EPS Basic US$ -$0.55 $0.25 -$0.04 -$0.11 $0.51 -$0.56 $0.48 $0.76 $0.48 $2.03 $1.48 $1.41 $1.80 4236.87% <-Total Growth 10 EPS Basic US$
EPS Diluted* US$ -$0.55 $0.25 -$0.04 -$0.11 $0.51 -$0.55 $0.47 $0.75 $0.47 $1.96 $1.44 $1.37 $1.74 $2.15 $2.70 $3.02 4098.97% <-Total Growth 10 EPS Diluted US$
Increase -137.06% 144.37% -117.78% -157.25% 552.97% -207.47% 186.12% 58.54% -37.03% 317.83% -26.79% -4.65% 27.34% 23.26% 25.40% 12.09% 8 2 10 Years of Data, EPS P or N 80.00%
Earnings Yield -3.2% 1.4% -0.3% -0.9% 4.6% -5.0% 6.2% 7.8% 5.9% 19.0% 18.4% 17.4% 13.1% 13.5% 16.9% 18.9% #NUM! <-IRR #YR-> 10 Earnings per Share 4098.97% US$
5 year Running Average $2.28 $1.65 $0.58 $0.21 $0.01 $0.01 $0.06 $0.21 $0.33 $0.62 $1.02 $1.20 $1.40 $1.73 $1.88 $2.20 18.52% <-IRR #YR-> 5 Earnings per Share 133.87% US$
10 year Running Average $3.27 $2.99 $2.60 $2.22 $1.73 $1.14 $0.85 $0.40 $0.27 $0.31 $0.51 $0.63 $0.80 $1.03 $1.25 $1.61 9.11% <-IRR #YR-> 10 5 yr Running Average 139.13% US$
* ESP per ADR E/P 10 Yrs 7.04% 5Yrs 17.38% 45.63% <-IRR #YR-> 5 5 yr Running Average 554.96% US$
0.044 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 1.744
-0.746 0.000 0.000 0.000 0.000 1.744
-$0.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.40
-$0.21 $0.00 $0.00 $0.00 $0.00 $1.40
Dividend* £0.092 £0.103 £0.127 Estimates Dividend* UK£ 
Increase 11.83% 11.9% 23.5% Estimates Increase UK£ 
Payout Ratio EPS 22.73% 20.28% 22.34% Estimates Payout Ratio EPS UK£ 
Special Dividends UK£  $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends UK£ 
Exch in UK£  £0.065 £0.065 £0.065 £0.065 £0.045 £0.030 £0.045 £0.070 £0.000 £0.030 £0.0519 £0.0770 £0.0820 £0.0840 £0.0840 £0.0840 Reconcilation Dividends UK£ 
Exch in US$ $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.30 $0.39 $0.41 $0.45 $0.45 $0.45 Reconcilation Dividends US$
Presplit Dividends US$
Dividend* paid in UK£  £0.065 £0.065 £0.065 £0.065 £0.045 £0.030 £0.045 £0.070 £0.000 £0.0300 £0.0625 £0.0770 £0.0820 £0.0840 £0.0840 £0.0840 26.15% <-Total Growth 10 Dividends UK£ 
Increase 18.18% 0.00% 0.00% 0.00% -30.77% -33.33% 50.00% 55.56% -100.00% 0.00% 108.33% 23.20% 6.49% 2.44% 0.00% 0.00% 23 4 31 Years of data, Count P, N 74.19% UK£ 
Average Increases 5 Year Running 59.92% 58.67% 78.08% 8.08% -2.52% -12.82% -2.82% 8.29% -11.71% -5.56% 22.78% 17.42% 7.61% 28.09% 28.09% 6.43% 2.54% <-Median-> 10 Average Incr 5 Year Running UK£ 
Dividends 5 Yr Running $0.10 $0.05 $0.06 $0.06 $0.06 $0.05 $0.05 $0.05 $0.04 $0.04 $0.04 $0.05 $0.05 $0.07 $0.08 $0.08 -14.75% <-Total Growth 10 Dividends 5 Yr Running UK£ 
Yield H/L Price 3.12% 2.26% 2.58% 2.89% 2.46% 1.43% 2.48% 4.25% 0.00% 1.78% 3.54% 4.83% 3.99% 3.04% 2.69% <-Median-> 10 Yield H/L Price UK£ 
Yield on High  Price 2.44% 1.99% 2.19% 2.84% 1.88% 1.25% 2.08% 3.63% 0.00% 1.49% 2.88% 4.06% 3.03% 2.70% 2.46% <-Median-> 10 Yield on High  Price UK£ 
Yield on Low Price 4.32% 2.61% 3.13% 2.94% 3.54% 1.68% 3.07% 5.12% 0.00% 2.20% 4.61% 5.96% 5.84% 3.48% 3.31% <-Median-> 10 Yield on Low Price UK£ 
Yield on Close Price 2.48% 2.40% 2.67% 2.95% 1.93% 1.48% 2.99% 3.88% 0.00% 1.60% 3.94% 5.01% 3.06% 2.84% 2.84% 2.84% 2.97% <-Median-> 10 Yield on Close Price UK£ 
Payout Ratio EPS 0.00% 175.68% 0.00% 0.00% 43.69% 0.00% 48.91% 49.65% 0.00% 8.26% 20.97% 28.62% 23.56% 20.82% 16.60% 14.81% 22.27% <-Median-> 10 DPR EPS UK£ 
DPR EPS 5 Yr Running 28.13% 18.56% 62.77% 189.76% 1051.72% 2076.92% 367.65% 118.06% 59.19% 30.12% 21.17% 20.70% 18.44% 19.95% 21.35% 19.63% 88.62% <-Median-> 10 DPR EPS 5 Yr Running UK£ 
Payout Ratio CFPS 0.00% 0.00% 0.00% 6.77% 6.76% 0.84% 9.07% 0.00% 0.00% 1.03% 3.28% 125.88% 16.62% 17.03% #VALUE! #DIV/0! 5.02% <-Median-> 10 DPR CF UK£ 
DPR CF 5 Yr Running 4.91% 4.90% 48.98% 1128.42% 0.00% 9.03% 4.95% 5.13% 2.59% 1.83% 2.62% 3.20% 2.89% 5.71% #VALUE! #DIV/0! 3.05% <-Median-> 10 DPR CF 5 Yr Running UK£ 
Payout Ratio CFPS WC 7.06% 13.27% 16.96% 11.87% 0.00% 5.11% 4.78% 0.00% 0.00% 0.57% 1.41% 0.00% 13.43% 17.03% #VALUE! #DIV/0! 0.99% <-Median-> 10 DPR CF WC UK£ 
DPR CF WC 5 Yr Running 10.33% 5.48% 9.03% 9.39% 18.16% 20.04% 13.90% -37.59% 3.57% 1.56% 1.38% 1.93% 1.66% 3.69% #VALUE! #DIV/0! 2.75% <-Median-> 10 DPR CF WC 5 Yr Running UK£ 
Median Values 10 Yr Med 10 Yr Cl 2.69% 2.97% 5 Yr Med 5 Yr Cl 3.54% 3.06% 5 Yr Med Payout 20.97% 3.28% 0.57% 3.22% <-IRR #YR-> 5 Dividends 17.14% UK£ 
* Dividends Dividends paid, not dividends declared 10 Yr Med and Cur. 5.74% -4.32% 5 Yr Med and Cur. -19.87% -7.15% Last Div Inc ---> £0.053 £0.055 3.8% 2.35% <-IRR #YR-> 10 Dividends 26.15% UK£ 
Dividends Growth 15 15.06% <-IRR #YR-> 15 Dividends 720.00% UK£ 
Dividends Growth 20 -5.23% <-IRR #YR-> 20 Dividends -65.83% UK£ 
Dividends Growth 25 -1.67% <-IRR #YR-> 25 Dividends UK£ 
Dividends Growth 30 1.50% <-IRR #YR-> 30 Dividends UK£ 
Dividends Growth 35 2.51% <-IRR #YR-> 31 Dividends
Dividends Growth 5 -0.070 0.00 0.00 0.00 0.00 0.082 Dividends Growth 5 UK£ 
Dividends Growth 10 -0.065 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.082 Dividends Growth 10 UK£ 
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 0.082 Dividends Growth 15 UK£ 
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 0.082 Dividends Growth 20 UK£ 
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 0.082 Dividends Growth 25 UK£ 
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 0.082 Dividends Growth 30 UK£ 
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 0.082 Dividends Growth 35
Historical Dividends Historical High Div 6.20% Low Div 1.18% 10 Yr High 5.95% 10 Yr Low 0.13% Med Div 3.41% Close Div 3.09% Historical Dividends UK£ 
High/Ave/Median Values Curr diff Exp. -54.21%     140.62% Exp. -52.28% 2084.06% Exp. -16.74% Exp. -8.15% High/Ave/Median  UK£ 
Future Dividend Yield Div Yd 3.33% earning in 5 Years at IRR of 3.22% Div Inc. 17.14% Future Dividend Yield UK£ 
Future Dividend Yield Div Yd 3.90% earning in 10 Years at IRR of 3.22% Div Inc. 37.22% Future Dividend Yield UK£ 
Future Dividend Yield Div Yd 4.56% earning in 15 Years at IRR of 3.22% Div Inc. 60.75% Future Dividend Yield UK£ 
Future Dividend Paid Div Paid $0.10 earning in 5 Years at IRR of 3.22% Div Inc. 17.14% Future Dividend Paid UK£ 
Future Dividend Paid Div Paid $0.12 earning in 10 Years at IRR of 3.22% Div Inc. 37.22% Future Dividend Paid UK£ 
Future Dividend Paid Div Paid $0.14 earning in 15 Years at IRR of 3.22% Div Inc. 60.75% Future Dividend Paid UK£ 
Dividend Covering Cost Total Div $0.45 over 5 Years at IRR of 3.22% Div Cov. 15.14% Dividend Covering Cost UK£ 
Dividend Covering Cost Total Div $0.87 over 10 Years at IRR of 3.22% Div Cov. 29.55% Dividend Covering Cost UK£ 
Dividend Covering Cost Total Div $1.37 over 15 Years at IRR of 3.22% Div Cov. 46.43% Dividend Covering Cost UK£ 
Yield if held 5 years 1.03% 2.04% 2.99% 2.04% 1.89% 1.44% 1.56% 2.78% 0.00% 1.64% 2.99% 4.25% 4.98% 6.33% 4.98% 4.76% 1.96% <-Median-> 10 Paid Median Price UK£ 
Yield if held 10 years 1.32% 1.54% 1.25% 1.15% 0.68% 0.47% 1.41% 3.22% 0.00% 1.26% 3.00% 2.67% 3.25% 3.73% 4.59% 4.02% 1.34% <-Median-> 10 Paid Median Price UK£ 
Yield if held 15 years 1.88% 1.82% 1.79% 1.54% 0.92% 0.61% 1.07% 1.35% 0.00% 0.46% 0.99% 2.42% 3.77% 2.63% 3.53% 4.03% 1.03% <-Median-> 10 Paid Median Price UK£ 
Yield if held 20 years 3.61% 2.10% 0.87% 1.26% 1.92% 0.00% 0.61% 1.27% 1.82% 1.58% 1.48% 1.28% 1.33% 1.43% <-Median-> 10 Paid Median Price UK£ 
Yield if held 25 years 0.00% 1.40% 1.81% 2.15% 2.25% 1.99% 1.71% 1.71% 1.81% <-Median-> 5 Paid Median Price UK£ 
Yield if held 30 years 4.66% 3.93% 2.43%
Cost covered if held 5 years 8.15% 7.54% 13.56% 9.87% 12.82% 12.95% 8.68% 10.11% 8.45% 9.56% 9.92% 13.21% 15.27% 25.28% 23.09% 23.30% 10.02% <-Median-> 10 Paid Median Price UK£ 
Cost covered if held 10 years 36.84% 39.49% 28.81% 23.07% 16.34% 12.42% 15.40% 25.29% 15.82% 20.18% 22.90% 16.99% 20.08% 23.36% 30.83% 29.58% 18.53% <-Median-> 10 Paid Median Price UK£ 
Cost covered if held 15 years 73.26% 69.72% 66.82% 55.86% 45.55% 42.34% 45.41% 33.73% 26.41% 19.00% 15.70% 22.93% 36.85% 26.33% 36.56% 42.60% 35.29% <-Median-> 10 Paid Median Price UK£ 
Cost covered if held 20 years 161.00% 134.15% 81.06% 76.71% 73.83% 60.37% 49.12% 46.57% 51.08% 38.58% 32.33% 24.92% 22.20% 67.10% <-Median-> 10 Paid Median Price UK£ 
Cost covered if held 25 years 171.54% 142.33% 87.06% 83.40% 80.73% 68.34% 57.07% 54.94% 87.06% <-Median-> 5 Paid Median Price UK£ 
Cost covered if held 30 years 190.15% 160.55% 98.93%
What I got in Dividends $0.38 $0.40 $0.43 $0.39 $0.25 $0.15 What I got Div US$
Dividend US$ $0.49 $0.55 $0.68 Estimates Dividend US$ US$
Increase 18.88% 11.9% 23.5% Estimates Increase US$
Payout Ratio EPS 22.73% 20.28% 22.34% Estimates Payout Ratio EPS US$
Special Dividends $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <-Median-> 10 Special Dividends US$
Dividends Paid exchange rate. $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.30 $0.39 $0.4110 $0.4476 $0.4476
Dividends Paid on ADS (Barclays) $0.2500 $25.6561 $0.3591 $0.4191
Dividend US$ paid in UK£  $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.2500 $0.39 $0.4110 $0.4476 $0.4476 $0.4476 1.48% <-Total Growth 10 Dividends US$
Check on Div Check on Div US$
Increase 23.68% 1.93% -6.01% -5.22% -42.15% -26.93% 41.82% 60.91% -100.00% 0.00% 54.17% 56.83% 4.82% 8.90% 0.00% 0.00% 23 7 1 Years of data, Count P, N 2300.00% US$
Average Increases 5 Year Running 51.98% 56.71% 74.86% 7.21% -5.56% -15.68% -7.70% 5.68% -13.27% -4.84% 11.38% 14.38% 3.17% 24.94% 24.94% 14.11% -0.84% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $0.62 $0.31 $0.38 $0.40 $0.37 $0.32 $0.28 $0.27 $0.20 $0.18 $0.20 $0.23 $0.24 $0.33 $0.39 $0.43 -35.41% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 3.16% 2.49% 2.45% 2.48% 2.33% 1.52% 2.35% 4.42% 0.00% 1.75% 2.76% 5.03% 3.97% 3.09% 2.42% <-Median-> 10 Dividends US$
Yield on High  Price 2.42% 2.28% 2.07% 2.13% 1.85% 1.36% 1.87% 3.65% 0.00% 1.44% 2.07% 4.19% 3.02% 2.75% 1.97% <-Median-> 10 Dividends US$
Yield on Low Price 4.54% 2.75% 3.00% 2.96% 3.16% 1.72% 3.17% 5.59% 0.00% 2.22% 4.13% 6.28% 5.77% 3.53% 3.17% <-Median-> 10 Dividends US$
Yield on Close Price 2.44% 2.38% 2.70% 2.96% 2.02% 1.49% 3.05% 3.89% 0.00% 1.57% 3.21% 4.98% 3.09% 2.80% 2.80% 2.80% 3.01% <-Median-> 10 Dividends US$
Payout Ratio EPS 0.00% 175.68% 0.00% 0.00% 43.69% 0.00% 48.91% 49.65% 0.00% 8.26% 17.40% 28.62% 23.56% 20.82% 16.60% 14.81% 20.48% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 27.24% 18.66% 64.44% 193.00% 4153.36% 3114.73% 507.26% 128.37% 59.75% 29.81% 19.91% 19.63% 17.40% 19.20% 20.73% 19.54% 94.06% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 0.00% 0.00% 0.00% 6.77% 6.76% 0.84% 9.07% 0.00% 0.00% 1.03% 2.72% 125.88% 16.62% 17.03% #VALUE! #DIV/0! 4.74% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 4.81% 5.05% 67.06% 0.00% 0.00% 11.54% 5.24% 5.07% 2.50% 1.78% 2.42% 2.96% 2.65% 5.47% #VALUE! #DIV/0! 2.58% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 7.06% 13.27% 16.96% 11.87% 0.00% 5.11% 4.78% 0.00% 0.00% 0.57% 1.17% 0.00% 13.43% 17.03% #VALUE! #DIV/0! 0.87% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 9.91% 5.49% 9.05% 9.38% 16.08% 18.26% 13.56% -43.97% 3.35% 1.51% 1.28% 1.79% 1.52% 3.56% #VALUE! #DIV/0! 2.57% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 2.42% 3.01% 5 Yr Med 5 Yr Cl 2.76% 3.09% 5 Yr Med Payout 17.40% 2.72% 0.57% 2.11% <-IRR #YR-> 5 Dividends 11.00% US$
Dividends received in US$.  10 Yr Med and Cur. 16.08% -6.74% 5 Yr Med and Cur. 1.74% -9.32% Last Div Inc ---> $0.41 $0.45 8.9% 0.15% <-IRR #YR-> 10 Dividends 1.48% US$
Dividends Growth 15 13.10% <-IRR #YR-> 15 Dividends #DIV/0! US$
Dividends Growth 20 -6.45% <-IRR #YR-> 20 Dividends #DIV/0! US$
Dividends Growth 25 -2.27% <-IRR #YR-> 25 Dividends
Dividends Growth 30 0.76% <-IRR #YR-> 30 Dividends
Dividends Growth 35 1.94% <-IRR #YR-> 31 Dividends
Dividends Growth 5 -$0.370 $0.000 $0.000 $0.000 $0.000 $0.411 Dividends Growth 5 US$
Dividends Growth 10 -$0.405 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.411 Dividends Growth 10 US$
Dividends Growth 15 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.411 Dividends Growth 15 US$
Dividends Growth 20 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.411 Dividends Growth 20 US$
Dividends Growth 25 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.411 Dividends Growth 25 US$
Dividends Growth 30 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.411 Dividends Growth 30 US$
Dividends Growth 35 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.411 Dividends Growth 35
Historical Dividends Historical High Div 6.30% Low Div 1.13% 10 Yr High 6.23% 10 Yr Low 0.14% Med Div 2.86% Close Div 3.01% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -55.49%     148.16% Exp. -54.99% 1903.01% Exp. -1.95% Exp. -6.74% High/Ave/Median  US$
Future Dividend Yield Div Yield 3.11% earning in 5 Years at IRR of 2.11% Div Inc. 11.00% Future Dividend Yield US$
Future Dividend Yield Div Yield 3.46% earning in 10 Years at IRR of 2.11% Div Inc. 23.22% Future Dividend Yield US$
Future Dividend Yield Div Yield 3.84% earning in 15 Years at IRR of 2.11% Div Inc. 36.78% Future Dividend Yield US$
Future Dividend Paid Div Paid $0.50 earning in 5 Years at IRR of 2.11% Div Inc. 11.00% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.55 earning in 10 Years at IRR of 2.11% Div Inc. 23.22% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.61 earning in 15 Years at IRR of 2.11% Div Inc. 36.78% Future Dividend Paid US$
Dividend Covering Cost Total Div $2.33 over 5 Years at IRR of 2.11% Div Cov. 14.63% Dividend Covering Cost US$
Dividend Covering Cost Total Div $4.43 over 10 Years at IRR of 2.11% Div Cov. 27.75% Dividend Covering Cost
Dividend Covering Cost Total Div $6.75 over 15 Years at IRR of 2.11% Div Cov. 42.31% Dividend Covering Cost
I am earning GC Div Gr -51.88% 3/9/00 # yrs -> 24 2000 $24.29 Cap Gain -34.29% I am earning GC US$
I am earning Div org yield 3.83% 12/31/14 US$ Trade Div G Yrly -4.81% Div start $0.93 -3.83% 1.84% I am earning Div US$
Yield if held 5 years 0.83% 2.22% 2.85% 1.98% 1.47% 1.21% 1.33% 2.24% 0.00% 1.71% 2.34% 4.00% 4.90% 6.58% 4.82% 4.93% 1.84% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 1.40% 1.51% 1.03% 0.91% 0.44% 0.32% 1.18% 2.60% 0.00% 1.07% 1.87% 2.27% 2.48% 2.89% 4.71% 4.20% 1.13% <-Median-> 10 Paid Median Price US$
Yield if held 15 years 1.89% 1.82% 1.50% 1.40% 0.75% 0.54% 0.81% 0.94% 0.00% 0.32% 0.49% 2.02% 2.89% 2.31% 2.96% 3.34% 0.78% <-Median-> 10 Paid Median Price US$
Yield if held 20 years 3.56% 1.59% 0.72% 0.97% 1.37% 0.00% 0.55% 0.83% 1.38% 1.04% 1.06% 0.88% 0.88% 1.01% <-Median-> 10 Paid Median Price US$
Yield if held 25 years 0.00% 1.16% 1.12% 1.66% 1.53% 1.63% 1.52% 1.49% 1.16% <-Median-> 5 Paid Median Price US$
Yield if held 30 years 4.15% 3.20% 2.00%
Cost covered if held 5 years 6.09% 7.93% 13.22% 10.23% 12.35% 11.98% 8.11% 8.27% 6.36% 9.72% 9.49% 12.00% 14.50% 24.45% 20.98% 23.66% 9.98% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 41.12% 40.42% 26.30% 21.12% 13.97% 9.25% 15.15% 22.84% 15.31% 18.47% 19.54% 14.89% 15.62% 17.11% 30.21% 29.61% 15.47% <-Median-> 10 Paid Median Price US$
Cost covered if held 15 years 75.00% 69.99% 60.18% 57.13% 50.66% 46.46% 45.35% 29.78% 23.46% 15.79% 11.24% 21.20% 31.38% 23.89% 31.37% 35.57% 30.58% <-Median-> 10 Paid Median Price US$
Cost covered if held 20 years 177.42% 134.63% 82.16% 75.93% 65.26% 60.71% 53.79% 49.82% 49.47% 32.86% 27.41% 19.64% 15.46% 62.99% <-Median-> 10 Paid Median Price US$
Cost covered if held 25 years 186.55% 141.24% 86.68% 80.90% 69.77% 66.76% 60.40% 56.95% 86.68% <-Median-> 5 Paid Median Price US$
Cost covered if held 30 years 201.98% 155.17% 96.25%
Dividends CDN $ $0.37 $0.42 $0.49 $0.54 $0.34 $0.19 $0.31 $0.48 $0.00 $0.21 $0.41 $0.52 $0.59 $0.62 $0.62 $0.62 1.81% <-IRR #YR-> 10 Dividends CDN$
Increase 4.04% 12.86% 16.80% 9.75% -36.91% -43.85% 63.38% 53.19% -100.00% 0.00% 98.48% 27.09% 14.03% 4.92% 0.00% 0.00% 4.22% <-IRR #YR-> 5 Dividends CDN$
-$0.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.59
-$0.48 $0.00 $0.00 $0.00 $0.00 $0.59
Close Cdn$ $17.23 $19.28 $17.41 $17.95 $14.77 $13.67 $10.29 $12.36 $10.17 $13.12 $10.56 $10.42 $19.12 $22.12 $22.12 $22.12 9.82% <-Total Growth 10 Stock Price CDN$
Increase 54.2% 11.9% -9.7% 3.1% -17.7% -7.4% -24.8% 20.2% -17.7% 29.0% -19.5% -1.3% 83.5% 15.7% 0.0% 0.0% 9.11% <-IRR #YR-> 5 Price  5 54.66% CDN$
5 yr Period ending 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 0.94% <-IRR #YR-> 10 Price 10 9.82% CDN$
5 year IRR -12.87% 11.91% 1.01% 4.34% 9.23% -2.00% -9.37% -4.16% -8.91% -0.65% -2.75% 3.35% 11.26% 11.26% <-IRR #YR-> 5 Price & Dividend 5 CDN$
Total return since 2000. -4.54% -1.80% 0.32% 1.52% 2.72% 3.49% 4.12% 5.02% 2.91% <-IRR #YR-> 10 Price & Dividend 10 CDN$
As a Canadian, would I have made money on this stock? Looking at 5 year periods to, including Dividends
Price and Dividends $0.37 $0.42 $0.49 $0.54 $0.34 $13.87 $10.60 $12.85 $10.17 $13.33 $10.97 $10.94 $19.71 $22.74 $22.74 $22.74
Price  5 -$12.36 $0.00 $0.00 $0.00 $0.00 $19.12 Price  5 CDN$
Price 10 -$17.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.12 Price 10 CDN$
Price & Dividend 5 -$12.36 $0.00 $0.21 $0.41 $0.52 $19.71 Price & Dividend 5
Price & Dividend 10 -$17.41 $0.54 $0.34 $0.19 $0.31 $0.48 $0.00 $0.21 $0.41 $0.52 $19.71 Price & Dividend 10
Beginning 5 yr periods 2000 to date -$39.89 -$12.00 -$18.42 -$16.43 -$11.18 -$17.23 -$19.28 -$17.41 -$17.95 -$14.77 -$13.67 -$10.29 -$12.36 Beginning 5 yr periods  CDN$
Dividends $3.23 $0.07 $0.27 $0.36 $0.37 $0.42 $0.49 $0.54 $0.34 $0.19 $0.31 $0.48 $0.00 Dividends CDN$
Dividends $0.07 $0.27 $0.36 $0.37 $0.42 $0.49 $0.54 $0.34 $0.19 $0.31 $0.48 $0.00 $0.21 Dividends CDN$
Dividends $0.27 $0.36 $0.37 $0.42 $0.49 $0.54 $0.34 $0.19 $0.31 $0.48 $0.00 $0.21 $0.41 Dividends CDN$
Dividends $0.36 $0.37 $0.42 $0.49 $0.54 $0.34 $0.19 $0.31 $0.48 $0.00 $0.21 $0.41 $0.52 Dividends CDN$
End of 5 year periods 2000 to date $17.61 $19.71 $17.91 $18.49 $15.11 $13.87 $10.60 $12.85 $10.17 $13.33 $10.97 $10.94 $19.71 End of 5 year periods  CDN$
Yr  Item Tot. Grth Per Year
Revenue Growth  £21,632 £21,766 £21,940 £24,956 £25,378 £26,788 £27,201 <-12 mths 1.54% 23.84% <-Total Growth 5 Revenue Growth  23.84% 4.37%
EPS Growth £0.141 £0.086 £0.363 £0.298 £0.269 £0.348 £0.368 <-12 mths 5.75% 146.81% <-Total Growth 5 EPS Growth 146.81% 19.80%
Net Income Growth £2,461 £1,526 £6,375 £5,023 £4,274 £5,316 £5,579 <-12 mths 4.95% 116.01% <-Total Growth 5 Net Income Growth 116.01% 16.65%
Cash Flow Growth -£12,295 £57,505 £48,919 £30,231 £927 £7,113 157.85% <-Total Growth 5 Cash Flow Growth 157.85% 20.86%
Dividend Growth £0.07 £0.00 £0.03 £0.06 £0.08 £0.08 £0.084 <-12 mths 2.44% 17.14% <-Total Growth 5 Dividend Growth 17.14% 3.22%
Stock Price Growth £1.80 £1.47 £1.87 £1.59 £1.54 £2.68 £2.995 <-12 mths 11.71% 48.79% <-Total Growth 5 Stock Price Growth 48.79% 8.27%
Revenue Growth  £25,768 £25,987 £21,451 £21,076 £21,136 £21,632 £21,766 £21,940 £24,956 £25,378 £26,788 £28,276 <-this year 5.55% 3.96% <-Total Growth 10 Revenue Growth  3.96% 0.39%
EPS Growth -£0.007 -£0.019 £0.103 -£0.101 £0.092 £0.141 £0.086 £0.363 £0.298 £0.269 £0.348 £0.404 <-this year 15.95% 5071.43% <-Total Growth 10 EPS Growth 5071.43% 48.38%
Net Income Growth -£174 -£394 £1,623 -£1,922 £1,394 £2,461 £1,526 £6,375 £5,023 £4,274 £5,316 £5,954 <-this year 12.00% 3155.17% <-Total Growth 10 Net Income Growth 3155.17% 41.66%
Cash Flow Growth -£10,441 £16,128 £11,286 £60,711 £8,504 -£12,295 £57,505 £48,919 £30,231 £927 £7,113 168.13% <-Total Growth 10 Cash Flow Growth 168.13% 10.37%
Dividend Growth £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.08 £0.08 £0.092 <-this year 11.83% 26.15% <-Total Growth 10 Dividend Growth 26.15% 2.35%
Stock Price Growth £2.44 £2.21 £2.33 £2.03 £1.51 £1.80 £1.47 £1.87 £1.59 £1.54 £2.68 £2.995 <-this year 11.71% 10.12% <-Total Growth 10 Stock Price Growth 10.12% 0.97%
Dividends on Shares CDN$ $31.46 $19.85 $11.14 $18.21 $27.89 $0.00 $11.92 $23.67 $30.08 $34.30 $35.99 $35.99 $35.99 $208.51 No of Years 10 Total Divs 12/31/14
Paid  $1,009.96 $1,040.88 $856.64 $793.09 $596.59 $717.15 $590.03 $761.06 $612.73 $604.48 $1,109.13 $1,282.71 $1,282.71 $1,282.71 $1,109.13 No of Years 10 Worth $17.41 57.43
Total $1,317.65
Dividends on Shares US$ $25.72 $14.88 $10.87 $15.42 $24.81 $0.00 $10.86 $16.75 $26.27 $27.54 $29.99 $29.99 $29.99 $173.11 No of Years 10 Total Divs 12/31/14
Paid  $1,005.67 $868.32 $737.00 $730.30 $505.18 $637.84 $535.33 $693.45 $522.60 $527.96 $890.43 $1,069.32 $1,069.32 $1,069.32 $890.43 No of Years 10 Worth $15.01 66.62
Total $1,063.54
Dividends on Shares UK£  £26.72 £18.50 £12.33 £18.50 £28.77 £0.00 £12.33 £25.69 £31.65 £33.70 £34.52 £34.52 £34.52 £208.17 No of Years 10 Total Divs 12/31/14
Paid  £1,000.79 £907.08 £959.48 £834.74 £618.64 £740.70 £602.85 £768.57 £651.52 £632.04 £1,102.10 £1,215.94 £1,215.94 £1,215.94 £1,102.10 No of Years 10 Worth £2.44 410.68
Total £1,310.27
Graham Price UK£  £4.86 £1.66 £1.67 £2.74 £2.83 £2.73 £2.53 £3.17 £2.47 £5.27 £4.82 £4.81 £5.64 £6.07 £6.80 £7.20 237.67% <-Total Growth 10 Graham Price UK£ 
Price/GP Ratio Med 0.43 1.74 1.51 0.82 0.65 0.77 0.72 0.52 0.54 0.32 0.37 0.33 0.36 0.46 0.53 <-Median-> 10 Price/GP Ratio UK£ 
Price/GP Ratio High 0.55 1.97 1.78 0.84 0.85 0.88 0.86 0.61 0.75 0.38 0.45 0.39 0.48 0.51 0.68 <-Median-> 10 Price/GP Ratio UK£ 
Price/GP Ratio Low 0.31 1.50 1.25 0.81 0.45 0.65 0.58 0.43 0.33 0.26 0.28 0.27 0.25 0.40 0.38 <-Median-> 10 Price/GP Ratio UK£ 
Price/GP Ratio Close 0.54 1.63 1.46 0.80 0.83 0.74 0.60 0.57 0.59 0.35 0.33 0.32 0.48 0.49 0.44 0.41 0.58 <-Median-> 10 Price/GP Ratio UK£ 
Prem/Disc Close -46.03% 63.33% 45.84% -19.50% -17.37% -25.67% -40.47% -43.11% -40.56% -64.52% -67.12% -68.03% -52.44% -51.27% -56.48% -58.90% -41.83% <-Median-> 10 Graham Price
US$ Price / curr / 4 £2.66 £2.73 £2.41 £2.19 £2.23 £2.02 £1.47 £1.80 £1.46 £1.91 £1.62 £1.55 £2.65 £3.00 £3.00 £3.00
UK£ Close £2.6240 £2.7110 £2.4350 £2.2070 £2.3345 £2.0310 £1.5052 £1.8022 £1.4668 £1.8700 £1.5852 £1.5378 £2.6815 £2.9585 £2.9585 £2.9585 10.12% <-Total Growth 10 Stock Price UK£ 
Increase 49.05% 3.32% -10.18% -9.36% 5.78% -13.00% -25.89% 19.73% -18.61% 27.49% -15.23% -2.99% 74.37% 10.33% 0.00% 0.00% 16.11 <-Median-> 10 CAPE (10 Yr P/E) UK£ 
P/E -30.87 73.27 -347.86 -116.16 22.67 -20.11 16.36 12.78 17.06 5.15 5.32 5.72 7.71 7.33 5.85 5.22 8.27% <-IRR #YR-> 5 Stock Price 48.79% UK£ 
Trailing P/E 10.93 -31.89 65.81 -315.29 -122.87 19.72 -14.90 19.59 10.40 21.74 4.37 5.16 9.97 8.50 7.33 5.85 0.97% <-IRR #YR-> 10 Stock Price 10.12% UK£ 
CAPE (10 Yr P/E) 8.72 8.97 9.30 9.66 9.96 12.48 16.89 32.11 42.87 34.40 20.09 15.33 12.04 9.87 8.48 6.94 10.47% <-IRR #YR-> 5 Price & Dividend 66.63% UK£ 
Median 10, 5 Yrs D.  per yr 1.97% 2.20% % Tot Ret 67.07% 21.01% T P/E 7.56 9.97 P/E:  6.71 5.72 2.94% <-IRR #YR-> 10 Price & Dividend 33.59% UK£ 
Price 15 D.  per yr 1.96% % Tot Ret 110.87% CAPE Diff -54.48% -0.19% <-IRR #YR-> 15 Stock Price -2.84% UK£ 
Price  20 D.  per yr 2.33% % Tot Ret -153.86% -3.84% <-IRR #YR-> 20 Stock Price -54.28% UK£ 
Price  25 D.  per yr 3.54% % Tot Ret 217.73% -1.91% <-IRR #YR-> 25 Stock Price UK£ 
Price  30 D.  per yr 7.69% % Tot Ret 78.04% 2.16% <-IRR #YR-> 30 Stock Price UK£ 
Price  35 D.  per yr 7.02% % Tot Ret 78.17% 1.96% <-IRR #YR-> 31 Stock Price
Price & Dividend 15 1.77% <-IRR #YR-> 15 Price & Dividend 26.56% UK£ 
Price & Dividend 20 -1.51% <-IRR #YR-> 20 Price & Dividend -16.09% UK£ 
Price & Dividend 25 1.62% <-IRR #YR-> 25 Price & Dividend UK£ 
Price & Dividend 30 9.85% <-IRR #YR-> 30 Price & Dividend UK£ 
Price & Dividend 35 8.98% <-IRR #YR-> 31 Price & Dividend
Price  5 -£1.80 £0.00 £0.00 £0.00 £0.00 £2.68 Price  5
Price 10 -£2.44 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £2.68 Price 10
Price & Dividend 5 -£1.80 £0.00 £0.03 £0.06 £0.08 £2.76 Price & Dividend 5
Price & Dividend 10 -£2.44 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.08 £2.76 Price & Dividend 10
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 £2.68 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 £2.68 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 £2.68 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 £2.68 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 £2.68 Price  35
Price & Dividend 15 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.08 £2.76 Price & Dividend 15
Price & Dividend 20 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.08 £2.76 Price & Dividend 20
Price & Dividend 25 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.08 £2.76 Price & Dividend 25
Price & Dividend 30 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.08 £2.76 Price & Dividend 30
Price & Dividend 35 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.08 £2.76 Price & Dividend 35
UK£ H/L Med £2.09 £2.88 £2.52 £2.25 £1.83 £2.09 £1.81 £1.65 £1.33 £1.69 £1.76 £1.59 £2.06 £2.76 -18.50% <-Total Growth 10 Stock Price UK£ 
Increase -12.3% 38.2% -12.5% -10.8% -18.6% 14.2% -13.3% -9.2% -19.4% 27.1% 4.5% -9.6% 28.9% 34.4% -2.02% <-IRR #YR-> 10 Stock Price -18.50% UK£ 
P/E -24.54 77.89 -360.36 -118.41 17.78 -20.70 19.71 11.68 15.43 4.65 5.92 5.93 5.91 6.85 4.53% <-IRR #YR-> 5 Stock Price 24.80% UK£ 
Trailing P/E 8.69 -33.90 68.18 -321.39 -96.37 20.30 -17.96 17.91 9.41 19.62 4.86 5.35 7.64 7.94 0.17% <-IRR #YR-> 10 Price & Dividend UK£ 
P/E on Running 5 yr Average 5.69 11.14 26.84 67.76 315.69 804.13 133.35 38.13 20.67 14.52 9.00 6.89 7.54 8.22 7.17% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 4.48 6.75 6.72 7.02 7.01 11.34 13.33 24.01 27.25 27.66 17.76 13.02 13.01 13.80 9.97 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.20% 2.64% % Tot Ret 1284.46% 36.83% T P/E 6.50 7.64 P/E:  5.92 5.92 Count 29 Years of data UK£ 
-£2.52 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £2.06
-£1.65 £0.00 £0.00 £0.00 £0.00 £2.06
-£2.52 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.08 £2.14
-£1.65 £0.00 £0.03 £0.06 £0.08 £2.14
High Month  Dec Feb Jan  Jul Dec Feb Apr Apr Jan Nov Jan Feb Dec Mar
UK£ High £2.67 £3.27 £2.97 £2.29 £2.39 £2.39 £2.16 £1.93 £1.85 £2.01 £2.17 £1.90 £2.71 £3.11 -8.70% <-Total Growth 10 Stock Price UK£ 
Increase -20.04% 22.81% -9.42% -22.78% 4.39% 0.10% -9.57% -10.89% -3.94% 8.45% 8.09% -12.61% 42.68% 14.92% Stock Price UK£ 
Exch Rt £2.69 £2.86 £3.14 £3.04 £2.43 £2.20 £2.41 £1.92 £1.79 £2.09 £2.51 £1.84 £2.71 £3.05 -13.65% <-Total Growth 10 Stock Price UK£ 
Increase -22.9% 6.3% 10.0% -3.1% -20.2% -9.5% 9.7% -20.5% -6.8% 16.7% 20.3% -26.8% 47.8% 12.4% -0.91% <-IRR #YR-> 10 Stock Price -8.70% UK£ 
P/E -31.36 88.47 -423.57 -120.50 23.20 -23.69 23.52 13.67 21.53 5.53 7.29 7.05 7.78 7.71 7.02% <-IRR #YR-> 5 Stock Price 40.41% UK£ 
Trailing P/E 11.11 -38.51 80.14 -327.07 -125.79 23.23 -21.42 20.96 13.13 23.35 5.98 6.37 10.06 8.94 10.46 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 8.21 10.06 P/E:  7.53 7.29 21.53 P/E Ratio Historical High
-£2.965 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £2.707
-£1.928 £0.000 £0.000 £0.000 £0.000 £2.707
Low Month Jul Nov  Jul Jul Jun Nov Dec Aug Mar Jan Oct Nov Feb Apr
UK£ Low £1.51 £2.49 £2.08 £2.21 £1.27 £1.79 £1.46 £1.37 £0.80 £1.37 £1.36 £1.29 £1.40 £2.42 -32.46% <-Total Growth 10 Stock Price UK£ 
Increase 5.80% 65.39% -16.47% 6.25% -42.44% 40.64% -18.19% -6.61% -41.29% 70.21% -0.66% -4.78% 8.73% 72.02% Stock Price UK£ 
Exch Rt £1.43 £2.37 £2.17 £2.19 £1.42 £1.75 £1.42 £1.25 £0.70 £1.35 £1.26 £1.23 £1.42 £2.38 -34.43% <-Total Growth 10 Stock Price UK£ 
Increase 4.0% 65.3% -8.5% 1.3% -35.1% 22.5% -18.8% -11.7% -43.8% 92.0% -7.1% -2.4% 15.9% 67.7% -3.85% <-IRR #YR-> 10 Stock Price -32.46% UK£ 
P/E -17.7 67.3 -297.1 -116.3 12.3 -17.7 15.9 9.7 9.3 3.8 4.6 4.8 4.0 6.0 0.55% <-IRR #YR-> 5 Stock Price 2.78% UK£ 
Trailing P/E 6.3 -29.3 56.2 -315.7 -66.9 17.4 -14.5 14.9 5.7 15.9 3.7 4.3 5.2 6.9 5.93 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 4.78 5.22 P/E:  4.68 4.55 2.22 P/E Ratio Historical Low
-£2.08 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.40
-£1.37 £0.00 £0.00 £0.00 £0.00 £1.40
Graham Price US$ $30.91 $11.00 $10.73 $14.80 $13.94 $14.12 $12.93 $16.76 $13.47 $28.49 $23.24 $24.49 $28.26 $32.35 $36.22 $38.35 163.33% <-Total Growth 10 Graham Price US$
Change 0.3% -64.4% -2.5% 37.9% -5.8% 1.3% -8.4% 29.6% -19.6% 111.4% -18.4% 5.4% 15.4% 14.5% 12.0% 5.9% 0.79 <-Median-> 27 Historical P/GP Ratio US$
Price/GP Ratio Med 0.43 1.57 1.54 1.05 0.68 0.76 0.76 0.50 0.50 0.33 0.39 0.32 0.37 0.45 0.50 <-Median-> 10 Price/GP Ratio Med US$
Price/GP Ratio High 0.57 1.72 1.82 1.21 0.86 0.84 0.95 0.61 0.72 0.40 0.52 0.38 0.48 0.50 0.66 <-Median-> 10 Price/GP Ratio High US$
Price/GP Ratio Low 0.30 1.43 1.26 0.88 0.50 0.67 0.56 0.40 0.28 0.26 0.26 0.25 0.25 0.39 0.34 <-Median-> 10 Price/GP Ratio Low US$
Price/GP Ratio Close 0.56 1.65 1.40 0.88 0.79 0.77 0.58 0.57 0.59 0.36 0.34 0.32 0.47 0.49 0.44 0.42 0.58 <-Median-> 10 Price/GP Ratio Close US$
Prem/Disc Close -43.96% 64.77% 39.88% -12.43% -21.10% -22.78% -41.68% -43.18% -40.70% -63.67% -66.43% -67.82% -52.97% -50.66% -55.94% -58.38% -42.43% <-Median-> 10 Graham Price US$
Pre-split 02
UK£ Price x currency x 4 $17.07 $17.97 $15.17 $13.03 $11.52 $10.98 $7.70 $9.53 $8.01 $10.11 $7.64 $7.83 $13.44 $15.76 $15.76 $15.76 -11.42% <-Total Growth 10 Stock Price UK£ 
US$ Close $17.32 $18.13 $15.01 $12.96 $11.00 $10.90 $7.54 $9.52 $7.99 $10.35 $7.80 $7.88 $13.29 $15.96 $15.96 $15.96 -11.46% <-Total Growth 10 Stock Price US$
Increase 57.60% 4.68% -17.21% -13.66% -15.12% -0.91% -30.83% 26.26% -16.07% 29.54% -24.64% 1.03% 68.65% 20.09% 0.00% 0.00% 16.15 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E -31.33 73.92 -344.14 -115.51 21.64 -19.96 16.03 12.77 17.01 5.27 5.43 5.75 7.62 7.42 5.92 5.28 6.90% <-IRR #YR-> 5 Stock Price 39.60% US$
Trailing P/E 11.61 -32.80 61.20 -297.14 -98.04 21.45 -13.80 20.24 10.71 22.04 3.98 5.49 9.70 9.15 7.42 5.92 -1.21% <-IRR #YR-> 10 Stock Price -11.46% US$
CAPE (10 Yr P/E) 9.02 9.24 9.48 9.76 9.83 12.27 16.17 32.59 45.35 38.37 21.65 16.13 12.33 9.92 8.58 6.99 8.98% <-IRR #YR-> 5 Price & Dividend 56.25% US$
Median 10, 5 Yrs D.  per yr 1.81% 2.08% % Tot Ret 20.19% 23.17% T P/E $7.59 $9.70 P/E:  $6.69 $5.75 0.60% <-IRR #YR-> 10 Price & Dividend 8.45% US$
Price 15 D.  per yr 1.92% % Tot Ret 2873.89% CAPE Diff -54.02% -1.86% <-IRR #YR-> 15 Stock Price -24.49% US$
Price  20 D.  per yr 2.17% % Tot Ret -57.04% -5.99% <-IRR #YR-> 20 Stock Price -70.91% US$
Price  25 D.  per yr 3.77% % Tot Ret 521.09% -3.04% <-IRR #YR-> 25 Stock Price -53.82% US$
Price  30 D.  per yr 8.54% % Tot Ret 86.13% 1.38% <-IRR #YR-> 30 Stock Price US$
Price  35 D.  per yr 8.12% % Tot Ret 85.54% 1.37% <-IRR #YR-> 31 Stock Price
Price & Dividend 15 0.07% <-IRR #YR-> 15 Price & Dividend 1.25% US$
Price & Dividend 20 -3.81% <-IRR #YR-> 20 Price & Dividend -39.17% US$
Price & Dividend 25 0.72% <-IRR #YR-> 25 Price & Dividend 39.01% US$
Price & Dividend 30 9.92% <-IRR #YR-> 30 Price & Dividend US$
Price & Dividend 35 9.49% <-IRR #YR-> 31 Price & Dividend
Price  5 -$9.52 $0.00 $0.00 $0.00 $0.00 $13.29 Price  5
Price 10 -$15.01 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.29 Price 10
Price & Dividend 5 -$9.52 $0.00 $0.16 $0.25 $0.39 $13.70 Price & Dividend 5
Price & Dividend 10 -$15.01 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.25 $0.39 $13.70 Price & Dividend 10
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 $13.29 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 $13.29 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 $13.29 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 $13.29 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 $13.29 Price  35
Price & Dividend 15 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.25 $0.39 $13.70 Price & Dividend 15
Price & Dividend 20 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.25 $0.39 $13.70 Price & Dividend 20
Price & Dividend 25 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.25 $0.39 $13.70 Price & Dividend 25
Price & Dividend 30 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.25 $0.39 $13.70 Price & Dividend 30
Price & Dividend 35 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.25 $0.39 $13.70 Price & Dividend 35
US$ H/L Med $13.39 $17.31 $16.54 $15.47 $9.51 $10.67 $9.79 $8.38 $6.80 $9.29 $9.07 $7.80 $10.36 $14.47 -37.36% <-Total Growth 10 Stock Price US$
Increase -11.32% 29.28% -4.45% -6.47% -38.53% 12.15% -8.20% -14.40% -18.85% 36.54% -2.32% -14.06% 32.91% 39.67% -4.57% <-IRR #YR-> 10 Stock Price -37.36% US$
P/E -24.22 70.57 -379.22 -137.88 18.71 -19.53 20.81 11.24 14.48 4.73 6.31 5.69 5.94 6.73 4.33% <-IRR #YR-> 5 Stock Price 23.63% US$
Trailing P/E 8.98 -31.31 67.43 -354.69 -84.76 20.98 -17.92 17.81 9.12 19.77 4.62 5.43 7.56 8.30 -2.63% <-IRR #YR-> 10 Price & Dividend US$
P/E on Running 5 yr Average 5.89 10.48 28.32 75.23 1059.20 1035.47 176.95 39.30 20.63 14.97 8.92 6.51 7.42 8.35 6.85% <-IRR #YR-> 5 Price & Dividend US$
P/E on Running 10 yr Average 4.10 5.78 6.37 6.96 5.51 9.33 11.47 21.02 25.41 29.51 17.66 12.45 12.87 14.03 9.79 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 1.94% 2.52% % Tot Ret -74.08% 36.77% T P/E 6.49 7.56 P/E:  6.13 5.94 Count 29 Years of data
-$16.54 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.36
-$8.38 $0.00 $0.00 $0.00 $0.00 $10.36
-$16.54 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.25 $0.39 $10.77
-$8.38 $0.00 $0.16 $0.25 $0.39 $10.77
High Month  Dec Feb Jan Jul Dec Feb Apr Dec Jan Nov Jan Feb Dec Mar
Pre-split 02
High US$ $17.47 $18.93 $19.58 $17.98 $11.99 $11.89 $12.33 $10.14 $9.76 $11.27 $12.09 $9.35 $13.60 $16.25 -30.54% <-Total Growth 10 Stock Price US$
Increase -19.31% 8.36% 3.43% -8.17% -33.31% -0.83% 3.70% -17.76% -3.75% 15.47% 7.28% -22.66% 45.45% 19.49% -3.58% <-IRR #YR-> 10 Stock Price -30.54% US$
P/E -31.60 77.18 -448.92 -160.25 23.59 -21.77 26.21 13.60 20.78 5.74 8.42 6.83 7.80 7.56 6.05% <-IRR #YR-> 5 Stock Price 34.12% US$
Trailing P/E 11.71 -34.24 79.83 -412.24 -106.86 23.39 -22.57 21.56 13.09 24.00 6.16 6.51 9.93 9.32 12.14 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 8.22 9.93 P/E:  8.11 7.80 23.59 P/E Ratio Historical High US$
-$19.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $13.60
-$10.14 $0.00 $0.00 $0.00 $0.00 $13.60
Low Month Jul Jul Oct Dec Jun Nov Dec Aug Mar Jan Oct Oct Feb Apr
Pre-split 02
Low US$  $9.31 $15.69 $13.50 $12.96 $7.03 $9.44 $7.25 $6.62 $3.84 $7.30 $6.05 $6.24 $7.12 $12.69 -47.26% <-Total Growth 10 Stock Price US$
Increase 8.89% 68.53% -13.96% -4.00% -45.76% 34.28% -23.20% -8.69% -41.99% 90.10% -17.12% 3.14% 14.10% 78.23% -6.20% <-IRR #YR-> 10 Stock Price -47.26% US$
P/E -16.84 63.97 -309.52 -115.51 13.83 -17.28 15.41 8.88 8.18 3.72 4.21 4.56 4.08 5.90 1.47% <-IRR #YR-> 5 Stock Price 7.55% US$
Trailing P/E 6.24 -28.38 55.04 -297.14 -62.66 18.57 -13.27 14.07 5.15 15.55 3.08 4.34 5.20 7.28 7.91 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 4.75 5.15 P/E:  4.38 4.21 -17.28 P/E Ratio Historical Low US$
-$13.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.12
-$6.62 $0.00 $0.00 $0.00 $0.00 $7.12
Free Cash Flow US$ WSJ -$53,523 $35,741 $6,321 -$2,954 -$2,198 $12,747 $18,083 -$18,995 $11,760 $14,873 -58.39% <-Total Growth 9 Free Cash Flow US$ WSJ US$
Free Cash Flow UK£ WSJ -£36,254 £28,973 £4,675 -£2,311 -£1,662 £9,338 £13,382 -£15,762 £9,238 £11,870 Not available Apr 2025 #VALUE! <-Total Growth 9 Free Cash Flow UK£ WSJ WSJ UK£
Change 179.92% -83.86% -149.43% 28.08% 661.85% 43.31% -217.79% 158.61% 28.49% #NUM! <-IRR #YR-> 5 Free Cash Flow MS #VALUE! UK£
FCF/CF from Op Ratio -2.25 2.57 0.08 -0.27 0.14 0.16 0.27 -0.52 9.97 1.67 -10.55% <-IRR #YR-> 8 Free Cash Flow MS #VALUE! UK£
Dividends paid £1,427 £1,672 £1,496 £1,496 £1,304 £1,273 £1,658 £1,912 £936 £512 £1,978 £2,259 £2,261 51.14% <-Total Growth 10 Dividends paid UK£
Percentage paid -4.13% 4.50% 27.23% -71.74% -115.04% 10.02% 3.83% -12.55% 24.45% 19.05% $0.04 <-Median-> 10 Percentage paid UK£
5 Year Coverage -116.17% 18.16% 26.86% 234.37% 52.27% 28.31% 5 Year Coverage UK£
Dividend Coverage Ratio -24.23 22.22 3.67 -1.39 -0.87 9.98 26.14 -7.97 4.09 5.25 3.88 <-Median-> 10 Dividend Coverage Ratio UK£
5 Year of Coverage -0.86 5.51 3.72 0.43 1.91 3.53 5 Year of Coverage UK£
$1,662 $0 $0 $0 $0 $11,870
-$28,973 $0 $0 $0 $0 $0 $0 $0 $11,870
Free Cash Flow UK£ MS old £13,406 £579 £59,255 £7,786 -£2,295 £56,180 £47,200 £28,490 -£2,650 Free Cash Flow UK£ MS old
Change -95.68% 10134.02% -86.86% -129.48% 2547.93% -15.98% -39.64% -109.30% Change
Free Cash Flow UK£ MS £14,220 £25,678 £11,086 £6,300 -£14,610 £7,540 £2,530 £8,710 £6,070 £10,160 -£3,940 £19,250 £11,870 7.07% <-Total Growth 10 Free Cash Flow UK£ MS UK£
Change -48.52% 80.58% -56.83% -43.17% -331.90% 151.61% -66.45% 244.27% -30.31% 67.38% -138.78% 588.58% -38.34% 6.39% <-IRR #YR-> 5 Free Cash Flow MS 36.28% UK£
FCF/CF from Op Ratio -1.04 -1.02 -1.06 0.39 -1.29 0.12 0.30 -0.71 0.11 0.21 -0.13 20.77 1.67 0.69% <-IRR #YR-> -1 Free Cash Flow MS 7.07% UK£
Dividends paid £1,427 £1,672 £1,496 £1,496 £1,304 £1,273 £1,658 £1,912 £936 £512 £1,978 £2,259 £2,261 51.14% <-Total Growth 10 Dividends paid UK£
Percentage paid 10.04% 6.51% 13.49% 23.75% -8.93% 16.88% 65.53% 21.95% 15.42% 5.04% -50.20% 11.74% 19.05% $0.16 <-Median-> 10 Percentage paid UK£
5 Year Coverage 6.72% 6.64% 7.61% 8.81% 17.33% 20.12% 56.26% 73.00% 69.17% 17.97% 29.73% 18.87% 18.30% 5 Year Coverage UK£
Dividend Coverage Ratio 9.96 15.36 7.41 4.21 -11.20 5.92 1.53 4.56 6.49 19.84 -1.99 8.52 5.25 4.90 <-Median-> 10 Dividend Coverage Ratio UK£
5 Year of Coverage 14.87 15.05 13.14 11.35 5.77 4.97 1.78 1.37 1.45 5.57 3.36 5.30 5.46 5 Year of Coverage UK£
-$8,710 $0 $0 $0 $0 $11,870
-$11,086 $0 $0 $0 $0 $0 $0 $0 $0 $0 $11,870
Market Cap CDN$ $52,742 $77,677 $71,820 $75,397 $62,635 $58,320 $44,058 $53,545 $44,148 $54,954 $41,917 $39,487 $68,938 $79,727 $79,727 $79,727 -4.01% <-Total Growth 10 Market Cap CDN $
Market Cap US$ $53,012 $73,032 $61,909 $54,448 $46,648 $46,489 $32,296 $41,226 $34,675 $43,346 $30,948 $29,855 $47,910 $57,536 $57,536 $57,536 -22.61% <-Total Growth 10 Market Cap US$
Market Cap UK£ £32,126 £43,682 £40,173 £37,089 £39,600 £34,649 £25,789 £31,218 £25,462 £31,326 £25,159 £23,305 £38,667 £42,662 £42,662 £42,662 -3.75% <-Total Growth 10 Market Cap UK£
ADRs Ave Diluted 3,154 3,667 4,156 4,264 4,261 4,321 4,346 4,371 4,417 4,355 4,217 3,974 3,818 3,818 ADRs Ave Diluted US$
Diluted # of Shares in Million 12,614 14,668 16,625 17,054 17,044 17,284 17,383 17,482 17,668 17,420 16,867 15,895 15,271 15,271 # of Sh in M UK£
Increase 0.7% 16.3% 13.3% 2.6% -0.1% 1.4% 0.6% 0.6% 1.1% -1.4% -3.2% -5.8% -3.9% 0.0% Increase UK£
Difference Diluted/Basic -3.1% -2.5% -1.8% -2.2% -1.1% -1.7% -1.8% -1.6% -2.1% -2.5% -3.2% -2.8% -3.4% -3.4% Difference Diluted/Basic UK£
ADRs Ave basic 3,056 3,577 4,082 4,172 4,215 4,249 4,269 4,300 4,325 4,246 4,083 3,861 3,689 3,689 ADRs Ave basic US$
Basic # of Shares in Millions 12,225 14,308 16,329 16,687 16,860 16,996 17,075 17,200 17,300 16,985 16,333 15,445 14,755 14,755 # of Sh in M UK£
Change 1.98% 17.04% 14.12% 2.19% 1.04% 0.81% 0.46% 0.73% 0.58% -1.82% -3.84% -5.44% -4.47% 0.00% Increase UK£
Difference Basic/Outstanding 0.1% 12.6% 1.0% 0.7% 0.6% 0.4% 0.3% 0.7% 0.3% -1.4% -2.8% -1.9% -2.3% -2.3% Difference Basic/Outstanding UK£
ADRs 3,061 4,028 4,125 4,201 4,241 4,265 4,283 4,331 4,340 4,188 3,968 3,789 3,605 3,605 3,605 3,605 Called up Share Capital Shares -12.60% US$
# of Share in Millions 12,243 16,113 16,498 16,805 16,963 17,060 17,133 17,322 17,359 16,752 15,871 15,155 14,420 14,420 14,420 14,420 -1.34% <-IRR #YR-> 10 Shares -12.60% UK£
Change 0.36% 31.61% 2.39% 1.86% 0.94% 0.57% 0.43% 1.10% 0.21% -3.50% -5.26% -4.51% -4.85% 0.00% <-12 mths -3.60% <-IRR #YR-> 5 Shares -16.75% UK£
CF fr Op $M  UK£  -£13,716 -£25,174 -£10,441 £16,128 £11,286 £60,711 £8,504 -£12,295 £57,505 £48,919 £30,231 £927 £7,113 £7,113 <-12 mths 168.13% <-Total Growth 10 Cash Flow UK£
Increase -147.17% -83.54% 58.52% 254.47% -30.02% 437.93% -85.99% -244.58% 567.71% -14.93% -38.20% -96.93% 667.31% 0.00% <-12 mths SO, Share Iss Conv. Of Notes Rights, Warrents Scrip Div Prog.
5 year Running Average £21,922 £10,144 -£313 -£825 -£4,383 £10,502 £17,238 £16,867 £25,142 £32,669 £26,573 £25,057 £28,939 £18,861 <-12 mths 9351.60% <-Total Growth 10 CF 5 Yr Running UK£
CFPS -£1.12 -£1.56 -£0.63 £0.96 £0.67 £3.56 £0.50 -£0.71 £3.31 £2.92 £1.90 £0.06 £0.49 £0.49 <-12 mths 177.94% <-Total Growth 10 Cash Flow per Share UK£
Increase -147.00% -39.46% 59.49% 251.65% -30.67% 434.87% -86.05% -243.00% 566.71% -11.85% -34.77% -96.79% 706.42% 0.00% <-12 mths 10.37% <-IRR #YR-> 10 Cash Flow 168.13% UK£
5 year Running Average £2.10 £0.98 £0.12 £0.01 -£0.34 £0.60 £1.01 £0.99 £1.46 £1.92 £1.58 £1.50 £1.74 £1.17 <-12 mths #NUM! <-IRR #YR-> 5 Cash Flow 157.85% UK£
P/CF on Med Price -1.86 -1.84 -3.99 2.34 2.75 0.59 3.65 -2.32 0.40 0.58 0.93 26.07 4.17 5.60 <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow per Share 177.94% UK£
P/CF on Closing Price -2.34 -1.74 -3.85 2.30 3.51 0.57 3.03 -2.54 0.44 0.64 0.83 25.14 5.44 6.00 <-12 mths #NUM! <-IRR #YR-> 5 Cash Flow per Share 169.50% UK£
266.81% Diff M/C 30.60% <-IRR #YR-> 10 CFPS 5 yr Running 1343.23% UK£
Excl.Working Capital CF £24,984 £33,065 £16,765 -£6,928 -£22,499 -£50,687 £7,624 -£23,973 £56,123 £39,106 £40,078 -£26,810 £1,690 £0 <-12 mths 11.83% <-IRR #YR-> 5 CFPS 5 yr Running 74.88% UK£
CF fr Op $M WC £11,268 £7,891 £6,324 £9,200 -£11,213 £10,024 £16,128 -£36,268 £113,628 £88,025 £70,309 -£25,883 £8,803 £7,113 <-12 mths 39.20% <-Total Growth 10 Cash Flow less WC UK£
Increase -9.03% -29.97% -19.86% 45.48% -221.88% 189.40% 60.89% -324.88% 413.30% -22.53% -20.13% -136.81% 134.01% -19.20% <-12 mths 3.36% <-IRR #YR-> 10 Cash Flow less WC 39.20% UK£
5 year Running Average £11,097 £10,834 £8,690 £9,414 £4,694 £4,445 £6,093 -£2,426 £18,460 £38,307 £50,364 £41,962 £50,976 £29,673 <-12 mths #NUM! <-IRR #YR-> 5 Cash Flow less WC 124.27% UK£
CFPS Excl. WC £0.92 £0.49 £0.38 £0.55 -£0.66 £0.59 £0.94 -£2.09 £6.55 £5.25 £4.43 -£1.71 £0.61 £0.49 <-12 mths 19.35% <-IRR #YR-> 10 CF less WC 5 Yr Run 486.62% UK£
Increase -9.35% -46.79% -21.73% 42.82% -220.75% 188.89% 60.21% -322.42% 412.63% -19.73% -15.69% -138.55% 135.74% -19.20% <-12 mths #NUM! <-IRR #YR-> 5 CF less WC 5 Yr Run 2201.43% UK£
5 year Running Average £1.00 £0.88 £0.65 £0.67 £0.34 £0.27 £0.36 -£0.14 £1.06 £2.25 £3.02 £2.49 £3.03 £1.82 <-12 mths 4.76% <-IRR #YR-> 10 CFPS - Less WC 59.26% UK£
P/CF on Med Price 2.27 5.88 6.58 4.11 -2.77 3.56 1.93 -0.79 0.20 0.32 0.40 -0.93 3.37 5.60 <-12 mths #NUM! <-IRR #YR-> 5 CFPS - Less WC 129.16% UK£
P/CF on Closing Price 2.85 5.54 6.35 4.03 -3.53 3.46 1.60 -0.86 0.22 0.36 0.36 -0.90 4.39 6.00 <-12 mths 16.57% <-IRR #YR-> 10 5 yr Running 363.24% UK£
CF/-WC P/CF Med 10 yr 1.64 5 yr  0.93 P/CF Med 10 yr 0.36 5 yr  0.32 1567.76% Diff M/C #NUM! <-IRR #YR-> 5 5 yr Running 2330.65% UK£
CF fr Op $M -$22,301 -$41,721 -$16,264 $23,810 $13,922 $82,081 $10,871 -$16,258 $78,500 $66,104 $36,431 $1,180 $8,913 $9,475 <-12 mths 154.80% <-Total Growth 10 Cash Flow US$
Increase -149.36% -87.08% 61.02% 246.40% -41.53% 489.56% -86.76% -249.56% 582.85% -15.79% -44.89% -96.76% 655.26% 6.30% <-12 mths SO, Share Iss Conv. Of Notes US$
5 year Running Average $33,843 $15,641 -$1,187 -$2,259 -$8,511 $12,366 $22,884 $22,885 $33,823 $44,260 $35,130 $33,192 $38,226 $24,421 <-12 mths 3319.31% <-Total Growth 10 CF 5 Yr Running US$
CFPS  US$  -$7.29 -$10.36 -$3.94 $5.67 $3.28 $19.25 $2.54 -$3.75 $18.09 $15.78 $9.18 $0.31 $2.47 $2.63 <-12 mths 162.70% <-Total Growth 10 Cash Flow per Share US$
Increase -149.18% -42.15% 61.93% 243.73% -42.07% 486.21% -86.81% -247.92% 581.82% -12.74% -41.83% -96.61% 693.75% 6.30% <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow 154.80% US$
5 year Running Average $12.89 $6.11 $0.56 -$0.22 -$2.53 $2.78 $5.36 $5.40 $7.88 $10.38 $8.37 $7.92 $9.17 $6.08 <-12 mths #NUM! <-IRR #YR-> 5 Cash Flow 154.82% US$
P/CF on Med Price -1.84 -1.67 -4.19 2.73 2.90 0.55 3.86 -2.23 0.38 0.59 0.99 25.03 4.19 5.51 <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow per Share 162.70% US$
P/CF on Closing Price -2.38 -1.75 -3.81 2.29 3.35 0.57 2.97 -2.54 0.44 0.66 0.85 25.30 5.38 6.07 <-12 mths #NUM! <-IRR #YR-> 5 Cash Flow per Share 165.85% US$
226.71% Diff M/C 32.23% <-IRR #YR-> 10 CFPS 5 yr Running 1533.83% US$
Excl.Working Capital CF $40,622 $54,799 $26,115 -$10,228 -$27,755 -$68,529 $9,746 -$31,699 $76,614 $52,844 $48,298 -$34,129 $2,118 $0.00 <-12 mths 11.18% <-IRR #YR-> 5 CFPS 5 yr Running 69.90% US$
CF fr Op $M WC $18,321 $13,078 $9,851 $13,582 -$13,832 $13,552 $20,616 -$47,957 $155,114 $118,948 $84,729 -$32,949 $11,030 $9,475 <-12 mths 11.97% <-Total Growth 10 Cash Flow less WC US$
Increase -4.79% -28.62% -24.67% 37.88% -201.84% 197.98% 52.12% -332.62% 423.44% -23.32% -28.77% -138.89% 133.48% -14.10% <-12 mths 1.14% <-IRR #YR-> 10 Cash Flow less WC 11.97% US$
5 year Running Average $17,476 $17,400 $13,841 $14,815 $8,200 $7,246 $8,754 -$2,808 $25,499 $52,055 $66,290 $55,577 $67,374 $38,247 <-12 mths #NUM! <-IRR #YR-> 5 Cash Flow less WC 123.00% US$
CFPS Excl. WC $5.99 $3.25 $2.39 $3.23 -$3.26 $3.18 $4.81 -$11.07 $35.74 $28.40 $21.35 -$8.70 $3.06 $2.63 <-12 mths 17.15% <-IRR #YR-> 10 CF less WC 5 Yr Run 386.79% US$
Increase -5.14% -45.76% -26.43% 35.36% -200.89% 197.42% 51.48% -330.08% 422.75% -20.54% -24.81% -140.72% 135.18% -14.10% <-12 mths #NUM! <-IRR #YR-> 5 CF less WC 5 Yr Run 2499.65% US$
5 year Running Average $6.26 $5.62 $4.16 $4.23 $2.32 $1.76 $2.07 -$0.62 $5.88 $12.21 $15.85 $13.15 $15.97 $9.35 <-12 mths 2.51% <-IRR #YR-> 10 CFPS - Less WC 28.11% US$
P/CF on Med Price 2.24 5.33 6.93 4.79 -2.92 3.36 2.03 -0.76 0.19 0.33 0.42 -0.90 3.39 5.51 <-12 mths #NUM! <-IRR #YR-> 5 CFPS - Less WC 127.63% US$
P/CF on Closing Price 2.89 5.58 6.28 4.01 -3.37 3.43 1.57 -0.86 0.22 0.36 0.37 -0.91 4.34 6.07 <-12 mths 14.41% <-IRR #YR-> 10 CFPS 5 yr Running 284.13% US$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 1.86 5 yr  0.99 P/CF Med 10 yr 0.38 5 yr  0.33 1515.84% Diff M/C #NUM! <-IRR #YR-> 5 CFPS 5 yr Running 2666.05% US$
NYSE:BCS is in pounds
-16,498.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 14,420.0 Shares
-17,322.0 0.0 0.0 0.0 0.0 14,420.0 Shares
£10,441 £0 £0 £0 £0 £0 £0 £0 £0 £0 £7,113 Cash Flow UK£
£12,295 £0 £0 £0 £0 £7,113 Cash Flow UK£
£0.63 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.49 Cash Flow per Share UK£
£0.71 £0.00 £0.00 £0.00 £0.00 £0.49 Cash Flow per Share UK£
-£0.12 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.74 CFPS 5 yr Running UK£
-£0.99 £0.00 £0.00 £0.00 £0.00 £1.74 CFPS 5 yr Running UK£
-£6,324 £0 £0 £0 £0 £0 £0 £0 £0 £0 £8,803 Cash Flow less WC UK£
£36,268 £0 £0 £0 £0 £8,803 Cash Flow less WC UK£
-£8,690 £0 £0 £0 £0 £0 £0 £0 £0 £0 £50,976 CF less WC 5 Yr Run UK£
£2,426 £0 £0 £0 £0 £50,976 CF less WC 5 Yr Run UK£
-£0.38 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.61 CFPS - Less WC UK£
£2.09 £0.00 £0.00 £0.00 £0.00 £0.61 CFPS - Less WC UK£
OPM -4.12% 1.90% -0.68% -1.52% 7.57% -9.12% 6.60% 11.38% 7.01% 29.06% 20.13% 16.84% 19.84% 21.06% 3038.84% <-Total Growth 10 OPM UK£
Increase -145.22% -146.12% -135.57% 124.53% -599.03% -220.53% -172.32% 72.49% -38.37% 314.45% -30.73% -16.33% 17.83% 6.11% Should increase or be stable. UK£
Diff from Ave -143.5% -80.0% -107.1% -116.0% -20.1% -196.3% -30.4% 20.1% -26.0% 206.8% 112.5% 77.8% 109.5% 122.3% 0.00 <-Median-> 10 OPM UK£
*Operational Profit Margin (Earnings/Revenue) Ratio for banks OPM 10 Yrs 9.47% 5 Yrs 19.84% should be zero, it is a check on calculations UK£
Covering Assets £538,388 £572,298 £580,697 £497,729 £635,126 £692,567 £767,727 £733,019 £744,510 £744,510 38.29% <-Total Growth 8 Covering Assets UK£
Change 6.30% 1.47% -14.29% 27.60% 9.04% 10.85% -4.52% 1.57% 0.00% 3.93% <-Median-> 8 Change UK£
Deposits/Covering Assets Ratio 0.79 0.75 0.68 0.84 0.76 0.75 0.71 0.74 0.75 0.75 0.75 <-Median-> 9 Deposits/Covering Assets Ratio UK£
Deposits (Debt) £418,242 £423,178 £429,121 £394,838 £415,787 £481,036 £519,433 £545,782 £538,789 £560,663 £560,663 34.05% <-Total Growth 9 Debt UK£
Change 1.18% 1.40% -7.99% 5.31% 15.69% 7.98% 5.07% -1.28% 4.06% 0.00% 4.06% <-Median-> 9 Change UK£
Deposits/Total Debt Ratio 0.37 0.40 0.37 0.39 0.38 0.40 0.38 0.38 0.39 0.39 0.38 <-Median-> 9 Deposits/Total Debt Ratio UK£
Debt/Market Cap Ratio 11.28 10.69 12.38 15.31 13.32 18.89 16.58 21.69 23.12 14.50 13.14 14.91 <-Median-> 10 Debt/Market Cap Ratio UK£
Intangibles £2,709 £2,807 £3,293 £3,617 £3,809 £3,950 £4,066 £4,220 £4,057 £4,168 £4,327 £3,617 £3,825 £3,825 16.16% <-Total Growth 10 Intangibles UK£
Goodwill £5,206 £4,878 £4,887 £4,605 £3,917 £3,899 £3,907 £3,899 £3,891 £3,893 £3,912 £4,177 £4,450 £4,450 -8.94% <-Total Growth 10 Goodwill UK£
Total £7,915 £7,685 £8,180 £8,222 £7,726 £7,849 £7,973 £8,119 £7,948 £8,061 £8,239 £7,794 £8,275 £8,275 1.16% <-Total Growth 10 Total UK£
Change 0.88% -2.91% 6.44% 0.51% -6.03% 1.59% 1.58% 1.83% -2.11% 1.42% 2.21% -5.40% 6.17% 0.00% 1.50% <-Median-> 10 Change UK£
% of Market Cap 0.25 0.18 0.20 0.22 0.20 0.23 0.31 0.26 0.31 0.26 0.33 0.33 0.21 0.19 0.26 <-Median-> 10 Intangible/Market Cap Ratio UK£
Assets £1,490,321 £1,312,267 £1,357,906 £1,120,012 £1,213,126 £1,133,248 £1,133,283 £1,140,229 £1,349,514 £1,384,285 £1,513,699 £1,477,487 £1,518,202 £1,518,202 Net ratio of 1.5 and up Assets UK£
Liabilities £1,427,364 £1,248,318 £1,291,948 £1,054,148 £1,141,761 £1,067,232 £1,069,504 £1,074,569 £1,282,632 £1,314,074 £1,444,439 £1,405,623 £1,445,721 £1,445,721 1.06 <-Median-> 10 Liabilities UK£
Debt Ratio 1.04 1.05 1.05 1.06 1.06 1.06 1.06 1.06 1.05 1.05 1.05 1.05 1.05 1.05 1.05 <-Median-> 5 Ratio UK£
Above is net of non-controlling interest.
Estimates BVPS £4.61 £5.22 £5.91 Estimates Estimates BVPS
Estimate Book Value £66,404 £75,316 £85,222 Estimates Estimate Book Value
P/B Ratio (Close) 0.64 0.57 0.50 Estimates P/B Ratio (Close)
Difference from 10 year median 52.31% Diff M/C Estimates Difference from 10 yr med.
Total Book Value  UK£ £62,957 £63,949 £65,958 £65,864 £71,365 £66,016 £63,779 £65,660 £66,882 £70,211 £69,260 £71,864 £72,481 £72,481 9.89% <-Total Growth 10 Total Book Value UK£
Non-Controlling £9,371 £8,564 £6,391 £6,054 £6,492 £2,111 £1,223 £1,231 £1,085 £989 £968 £660 £660 £660 -89.67% <-Total Growth 10 Non-Controlling UK£
Net £53,586 £55,385 £59,567 £59,810 £64,873 £63,905 £62,556 £64,429 £65,797 £69,222 £68,292 £71,204 £71,821 £71,821 20.57% <-Total Growth 10 Net
Per share £5.14 £3.97 £4.00 £3.92 £4.21 £3.87 £3.72 £3.79 £3.85 £4.19 £4.36 £4.74 £5.03 £5.03 25.73% <-Total Growth 10 Per share
P/B Ratio (Median) 0.41 0.73 0.63 0.57 0.44 0.54 0.49 0.43 0.34 0.40 0.40 0.34 0.41 0.55 0.42 <-Median-> 10 P/B Ratio (Median)
P/BV 10 yr Med 0.42 5 yr Med 0.40
Other Equity £2,063 £4,322 £5,305 £6,449 £8,941 £9,632 £9,632 £11,172 £12,259 £13,284 £13,284 £13,284 £13,284 207.36% <-Total Growth 10 Other Equity UK£
Book Value £53,586 £53,322 £55,245 £54,505 £58,424 £54,964 £52,924 £54,797 £54,625 £56,963 £55,008 £57,920 £58,537 £58,537 £58,537 £58,537 5.96% <-Total Growth 10 Book Value UK£
Book Value per Share £4.38 £3.31 £3.35 £3.24 £3.44 £3.22 £3.09 £3.16 £3.15 £3.40 £3.47 £3.82 £4.06 £4.06 £4.06 £4.06 21.23% <-Total Growth 10 Book Value per Share UK£
Change -3.95% -24.39% 1.19% -3.14% 6.19% -6.46% -4.12% 2.41% -0.53% 8.06% 1.93% 10.27% 6.22% 0.00% 0.00% 0.00% 43.79% P/B Ratio Current/Historical Median UK£
P/B Ratio (Median) 0.48 0.87 0.75 0.69 0.53 0.65 0.59 0.52 0.42 0.50 0.51 0.42 0.51 0.68 0.00 0.00 0.74 P/B Ratio Historical Median UK£
P/B Ratio (Close) 0.60 0.82 0.73 0.68 0.68 0.63 0.49 0.57 0.47 0.55 0.46 0.40 0.66 0.73 0.73 0.73 1.94% <-IRR #YR-> 10 Book Value per Share 21.23% UK£
Change 55.18% 36.65% -11.24% -6.42% -0.39% -7.00% -22.70% 16.91% -18.18% 17.98% -16.83% -12.02% 64.17% 10.33% 0.00% 0.00% 5.11% <-IRR #YR-> 5 Book Value per Share 28.32% UK£
Levereage Bank 5.0% 4.1% 4.1%
Leverage (A/BK) 27.81 24.61 24.58 20.55 20.76 20.62 21.41 20.81 24.71 24.30 27.52 25.51 25.94 25.94 22.86 <-Median-> 10 A/BV UK£
Debt/Equity Ratio 26.64 23.41 23.39 19.34 19.54 19.42 20.21 19.61 23.48 23.07 26.26 24.27 24.70 24.70 21.64 <-Median-> 10 Debt/Eq Ratio UK£
Median P/BV 10 yr Med 0.51 5 yr Med 0.50 41.56% Diff M/C
Book Value US$ Calc. $28.47 $21.94 $20.86 $19.15 $17.00 $17.42 $15.79 $16.73 $17.18 $18.38 $16.71 $19.46 $20.35 $21.63 $21.63 $21.63 -2.49% <-Total Growth 10 Book Value US$
Assets $2,423,149 $2,174,820 $2,115,210 $1,653,515 $1,496,512 $1,532,151 $1,448,676 $1,507,725 $1,842,222 $1,870,584 $1,824,159 $1,880,841 $1,902,307 $2,022,245
Liabilities $2,320,785 $2,068,837 $2,012,467 $1,556,278 $1,408,476 $1,442,898 $1,367,147 $1,420,903 $1,750,921 $1,775,708 $1,740,693 $1,789,358 $1,811,488 $1,925,700
Debt Ratio 1.04 1.05 1.05 1.06 1.06 1.06 1.06 1.06 1.05 1.05 1.05 1.05 1.05 1.05
Estimates BVPS $24.54 $27.83 $31.49 Estimates Estimates BVPS US$
Estimate Book Value $88,450.3 $100,320.5 $113,516.0 Estimates Estimate Book Value US$
P/B Ratio (Close) 0.65 0.57 0.51 Estimates P/B Ratio (Close) US$
Difference from 10 year median 23.66% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $87,127 $88,371 $86,055 $80,468 $72,072 $74,311 $67,653 $72,458 $74,569 $76,974 $66,290 $73,732 $73,347 $73,347 $73,347 $73,347 -14.77% <-Total Growth 10 Book Value US$
Book Value per Share $28.47 $21.94 $20.86 $19.15 $17.00 $17.42 $15.79 $16.73 $17.18 $18.38 $16.71 $19.46 $20.35 $20.35 $20.35 $20.35 -2.49% <-Total Growth 10 Book Value per Share US$
Change 0.52% -22.93% -4.89% -8.20% -11.27% 2.52% -9.35% 5.93% 2.69% 6.97% -9.10% 16.48% 4.55% 0.00% 0.00% 0.00% 47.21% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 0.47 0.79 0.79 0.81 0.56 0.61 0.62 0.50 0.40 0.51 0.54 0.40 0.51 0.71 0.00 0.00 0.77 P/B Ratio Historical Median US$
P/B Ratio (Close) 0.61 0.83 0.72 0.68 0.65 0.63 0.48 0.57 0.47 0.56 0.47 0.40 0.65 0.78 0.78 0.78 -0.25% <-IRR #YR-> 10 Book Value per Share -2.49% US$
Leverage (A/BK) 27.81 24.61 24.58 20.55 20.76 20.62 21.41 20.81 24.71 24.30 27.52 25.51 25.94 3.99% <-IRR #YR-> 5 Book Value per Share 21.60% US$
Debt/Equity Ratio 26.64 23.41 23.39 19.34 19.54 19.42 20.21 19.61 23.48 23.07 26.26 24.27 24.70 21.64 <-Median-> 10 A/BV
Median P/BV 10 yr Med 0.53 5 yr Med 0.51 49.12% Diff M/C 0.52 <-Median-> 1 Debt/Eq Ratio
Comprehensive Income UK£ -£511 -£3,294 £3,447 £237 £6,816 -£1,392 £2,620 £2,793 £2,066 £5,008 £1,612 £6,379 £5,455 Comprehensive Income UK£
NCI £596 £112 £691 £192 £1,583 £357 £226 £80 £78 £47 £45 £64 £49 NCI UK£
Other Equity £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 Other Equity UK£
Shareholders -£1,107 -£3,406 £2,756 £45 £5,233 -£1,749 £2,394 £2,713 £1,988 £4,961 £1,567 £6,315 £5,406 96.15% <-Total Growth 10 Shareholders UK£
Increase -124.19% -207.68% 180.92% -98.37% 11528.89% -133.42% 236.88% 13.32% -26.72% 149.55% -68.41% 303.00% -14.39% -14.4% <-Median-> 5 Comprehensive Income UK£
5 Yr Running Average £4,443 £2,519 £1,159 £573 £704 £576 £1,736 £1,727 £2,116 £2,061 £2,725 £3,509 £4,047 6.97% <-IRR #YR-> 10 Comprehensive Income 96.15% UK£
ROE -2.1% -6.4% 5.0% 0.1% 9.0% -3.2% 4.5% 5.0% 3.6% 8.7% 2.8% 10.9% 9.2% 14.79% <-IRR #YR-> 5 Comprehensive Income 99.26% UK£
5Yr Median 8.2% 5.8% 5.0% 0.1% 0.1% 0.1% 4.5% 4.5% 4.5% 4.5% 4.5% 5.0% 8.7% 13.32% <-IRR #YR-> 10 5 Yr Running Average 474.75% UK£
% Difference from NI 6.3% -730.7% -1683.9% -111.4% 222.4% -9.0% 71.7% 10.2% 30.3% -22.2% -68.8% 47.8% 1.7% 18.57% <-IRR #YR-> 5 5 Yr Running Average 134.33% UK£
Median Values Diff 5, 10 yr 6.0% 1.7% 8.7% <-Median-> 5 Return on Equity UK£
Liability Coverage Ratio 0.01 0.01 0.01 0.01 -0.01 0.01 0.02 -0.04 0.12 0.09 0.06 -0.02 0.01 0.01 CFO / Liabilities
5 year Median 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.06 0.06 0.06 0.01 0.01 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio UK£ 0.76% 0.60% 0.47% 0.82% -0.92% 0.88% 1.42% -3.18% 8.42% 6.36% 4.64% -1.75% 0.58% 0.47% CFO / Total Assets UK£
5 year Median 0.76% 0.76% 0.60% 0.76% 0.60% 0.60% 0.82% 0.82% 0.88% 1.42% 4.64% 4.64% 4.64% 0.58% 4.6% <-Median-> 5 Return on Assets  UK£
Return on Assets ROA UK£ -0.07% 0.04% -0.01% -0.04% 0.13% -0.17% 0.12% 0.22% 0.11% 0.46% 0.33% 0.29% 0.35% 0.39% Net  Income/Assets Return on Assets UK£
5Yr Median 0.24% 0.19% 0.04% -0.01% -0.01% -0.01% -0.01% 0.12% 0.12% 0.12% 0.22% 0.29% 0.33% 0.35% 0.3% <-Median-> 5 Asset Efficiency Ratio UK£
Return on Equity ROE UK£ -1.94% 1.01% -0.31% -0.72% 2.78% -3.50% 2.63% 4.49% 2.79% 11.19% 9.13% 7.38% 9.08% 10.17% Net Inc/ Shareholders' equity Return on Equity UK£
5Yr Median 7.01% 5.41% 1.01% -0.31% -0.31% -0.31% -0.31% 2.63% 2.78% 2.79% 4.49% 7.38% 9.08% 9.13% 9.1% <-Median-> 5 Return on Equity UK£
£5,579 <-12 mths 4.95% Estimates last 12 months from Qtr.
Net Income UK£ -£236 £1,297 £845 £623 £2,828 -£894 £2,372 £3,354 £2,461 £7,226 £5,973 £5,323 £6,356 UK£
NCI £805 £757 £769 £672 £748 £389 £226 £80 £78 £47 £45 £64 £49 NCI UK£
Other Equity £250 £345 £457 £639 £752 £813 £857 £804 £905 £985 £991 Other Equity UK£
Shareholders -£1,041 £540 -£174 -£394 £1,623 -£1,922 £1,394 £2,461 £1,526 £6,375 £5,023 £4,274 £5,316 £5,954 £6,923 £7,193 3155.17% <-Total Growth 10 Net Income UK£
Increase -134.62% 151.87% -132.22% -126.44% 511.93% -218.42% 172.53% 76.54% -37.99% 317.76% -21.21% -14.91% 24.38% 12.00% 16.27% 3.90% EPS/CF Ratio should not be higher than 1.00 UK£
5 Yr Running Average £4,221 £3,272 £1,179 £388 £111 -£65 £105 £632 £1,016 £1,967 £3,356 £3,932 £4,503 £5,388 £5,498 £5,932 #NUM! <-IRR #YR-> 10 Net Income 3155.17% UK£
Operating Cash Flow -£13,716 -£25,174 -£10,441 £16,128 £11,286 £60,711 £8,504 -£12,295 £57,505 £48,919 £30,231 £927 £7,113 16.65% <-IRR #YR-> 5 Net Income 116.01% UK£
Investment Cash Flow -£7,099 -£22,645 £10,655 £10,655 £36,707 £3,502 £677 -£12,826 -£18,376 £4,270 -£21,673 -£23,414 -£17,886 14.34% <-IRR #YR-> 10 5 Yr Running Ave. 281.85% UK£
Total Accruals £19,774 £48,359 -£388 -£27,177 -£46,370 -£66,135 -£7,787 £27,582 -£37,603 -£46,814 -£3,535 £26,761 £16,089 48.08% <-IRR #YR-> 5 5 Yr Running Ave. 612.02% UK£
Total Assets £1,490,321 £1,312,267 £1,357,906 £1,120,012 £1,213,126 £1,133,248 £1,133,283 £1,140,229 £1,349,514 £1,384,285 £1,513,699 £1,477,487 £1,518,202 Balance Sheet Assets UK£
Accruals Ratio 1.33% 3.69% -0.03% -2.43% -3.82% -5.84% -0.69% 2.42% -2.79% -3.38% -0.23% 1.81% 1.06% -0.23% <-Median-> 5 Ratio UK£
EPS/CF Ratio -0.09 0.08 -0.02 -0.03 -0.16 -0.17 0.10 -0.07 0.01 0.07 0.07 -0.16 0.57 -0.01 <-Median-> 10 EPS/CF Ratio UK£
Financial Cash Flow -£2,842 £5,910 -£3,058 -£441 -£1,317 £961 -£6,787 £690 £2,732 £107 £696 -£1,389 £784 C F Statement  Financial CF UK£
Total Accruals £22,616 £42,449 £2,670 -£26,736 -£45,053 -£67,096 -£1,000 £26,892 -£40,335 -£46,921 -£4,231 £28,150 £15,305 Accruals UK£
Accruals Ratio 1.52% 3.23% 0.20% -2.39% -3.71% -5.92% -0.09% 2.36% -2.99% -3.39% -0.28% 1.91% 1.01% -0.28% <-Median-> 5 Ratio UK£
Cash £121,907 £80,185 £78,479 £86,556 £144,110 £204,612 £211,166 £183,387 £210,142 £259,206 £278,790 £248,007 £235,611 £235,611 Cash UK£
Cash Per Share £9.96 £4.98 £4.76 £5.15 £8.50 £11.99 £12.33 £10.59 £12.11 £15.47 £17.57 £16.36 £16.34 £16.34 £16.34 <-Median-> 5 Cash per Share UK£
Percentage of Stock Price 379.47% 183.56% 195.35% 233.38% 363.91% 590.53% 818.83% 587.45% 825.31% 827.44% 1108.13% 1064.16% 609.33% 552.28% 827.44% <-Median-> 5 % of Stock Price UK£
Notes:
April 20, 2025.  Last estimates were for UK£ and  2024, 2025, 2026 of £25946M, £27276M, £28528M for Revenue, 
£0.304, £0.377, £0.459 for EPS, £0.086, £0.096, £0.107 for Dividends, £4.20, £4.64, £5.22 for BVPS, £4632M, £5368M, £60303M for Net Income.
April 22, 2023.  Last estimates were for UK£ and  2022, 2023 and 2024 of £21966M, £23055M, £23890M for Revenue, 
£0.220, £0.2705, £0.300 for EPS, £0.080, £0.090, £0.100 for Dividends, £3.59, £3.82, £4.08 for BVPS, £3725M, £4433M, £4693M for Net Income.
Dividend payments in 2022.  In September, TD says dividends of $.4284 US$.  Barclays says dividends in US$ of $.16+$.09
April 23, 2022.  Last estimates were for UK£ and 2021, 2022 and 2023 of £20,812M, £21234M and £21899M for Revenue, 
£0.17, £0.22 and £0.25 for EPS, £0.06, £0.08 and £0.100 for Dividends and £2984M, £3675M and £3979M for Net Income.
April 15, 2020.  Last estimates were for 2019, 2020 and 2021 of 21722M, 22578M and 23290M UK£ for Revenue, 0.214, 0.241 and 0.269 UK£ for EPS, 
0.76, 0.085 and 0.093 UK£ for Dividends, 0.31, 0.33 and 0.35 for CFPS UK£ and 3722M, 4199M and 4467M UK£ for Net Income.
April 19, 2019.  Last estimates were for 2017, 2018 and 2019 in UK£ of UK£21786M, UK £22593M and UK£23307M for Revenue, UK£0.124, UK£0.220 and UK£0.252 for EPS, 
UK£0.22, UK£0.32 and UK£0.34 for CFPS and UK£2064M, UK£3729M and UK£4353M for Net Income.
April 15, 2018.  Last estimates were for 2017, 2018 and 2019 in UK£ of UK£22175M, UK£22853M and UK£23443M for Revenue, UK£0.137, UK£0.214 and UK£0.248 for EPS, 
UK£0.41, UK£0.47 and UK£0.39 for CFPS and UK£2168M, UK£3373M and UK£4171M for Net Income.
April 9, 2017.  Last estimates were for UK£ 2016, 2017 amd 2018 of £22125M, £23165M and £22607M for Revenue, £0.089, £0.188 and £0.221 for EPS, 
£0.52, £0.59 and £0.44 for CFPS, and £1567M, £3156M and £3669M for Net Income.
April 16, 2016.  Last estunaes were for in UK£ 2015, 2016 and 2017 of  25994M, 26749M and 27493M  Revenue in UK£ , 0.17, 0.26 and .303  EPS in UK£ , 
$0.73, $0.78 CFPS in UK£ for 2015 and 2016 and 3008M, 4478M and 5321M UK£ for Net Income.
April 21, 2015.  Last estimes were for 2014, 2015 and 2016 in UK£ 28.474M, 29441M and 30127M, 0.237, 0.314 and 0.361 for EPS, 0.67, 0.72and 0.78 for CFPS and 4214M, 5512M and 6516M for Net Income.
April 5, 2014.  Last estimates were for 2013, 2014 and 2015 all in UK£ 29192M, 9939M and 30968M for Revenue, 0.32, 0.39 and 0.49 for EPS and 0.93, 1.01 and 0.86 for CFPS.
March 30, 2013.  Last estimates were for 2012 and 2013 of £27700M and £31500M (and £32526M) for Revenue £0.31 and £0.38 for EPS and $2.10 and $2.50 US$ for EPS and £0.83 and £0.89 (and £0.95 for CFPS)
A number of sites show that there is more outstanding shares than the annual report says.  I get 12,246M shares and 3061M ADRs.  Others get 3.2B ADRs.
Is the problems just in rounding the number of ADRs?  It makes a difference in Capitalization.
Apr 15, 2012.  Last  estimates I got were for 2011 and 2012 at $2.18 US and $2.86 US.
Apr 10, 2011.  Last I looked at got earnings of $1.97 and $3.06 US for 2010 and 2011.
According to Reuters, diluted earnings of  £.816 include extraordinary items and without these it would be £.227.  However, they also have normalized earnings of £.140 and diluted of £.132. I cannot reconcile 
earnings for ADRs (re US reports) and earnings from Barclays Reports.  In the end I used Reuters diluted earnings excluding extraordinary items of £.227. Dividend for 2009 assumes 4 payments of dividends, not 
just the one paid.  This is to have a handle on the dividend rate.
2009 and 2010 Barclays issued warrents and Mandatorily Convertible Notes (MCNs) to rise money.  Shares increased substantially in both years.
I bought this stock in 2000.  In US$ terms, I have made a 4.9% per year return on this investment.  Between 2000 and now I have lost some 4% per year due to currency exchange rates.  Stock is worth less in 
US$ than when I bought it.  However, it is not that simple.  40% of my return is due to dividend payments, which were made between 2000 and now when the exchange rate fluctuated, but basically was coming down.
Apr 24, 2010.  When I last looked at this stock I got estimates for 2009 and 2010 for earnings in US$ of $1.38 and $1.95 and 2009 earnings in UK£ of £.705.
2008.   Qatar Holding LLC and entities representing the beneficial interests of HH Sheikh Mansour Bin Zayed Al Nahyan who agreed on 31st October 2008 to invest substantial funds into Barclays.  
AP 2006. Accting info is much better now.  I have made IRR since I bought 16% and 14% 5 years.  S & P rate it a buy with low risk.
AR  2005.  Last year this stock lost IRR 4%, how since I bought it in Mar 2000 I have IRR of 15%, last 12 months IRR is 18%.  Stock not doing badly for me.
AR 2005.  I note that S & P has a sell rating on this stock, but looking at other anaylst one has sell and one strong buy????
It is always hard to get the accounting on this stock.  Seems to be major changes in 2005 as accounting has changed from UK GAAP to International Reporting Standards and
International Accounting Standands (IFRS).  I am getting statement amounts from the annual report 2005.  I am also getting what I can from TD's S&P report.
There is a lot of differences in US$ and UK£ gains in stock price.  However, I think that stock is doing fine.   I checked US$ dividends with what I actually got.
For Charts, use UK:BARC; most sites quote in pence so 160.40 would be UK£1.6040.
Sector:
Bank, Financial Services
What should this stock accomplish?
Would I buy this company and Why.
I would not buy this bank again and certainly not as an ADR.  I have to track 3 currencies to do any analysis on this stock.  
What should this stock accomplish?
Why am I following this stock. 
I am following this stock because I own it, having bought it in 2000.
Why I bought this stock.
I bought this stock when Barrett took over in 2000. Barrett used to run Bank of Montreal in Canada.   At that time it was a good dividend paying stock and I thought it would give me some geographical diversifications.
I sold it in 2017 as I had lost faith in this bank making me any money.  At that time, I had a total return of 1.25% with a capital loss of 4.92% and dividends of 6.17%.  I had had the stock for almost 18 years.
Dividends
From 2016, dividends will be paid semi-annually in April and September.
Currently dividends are paid in Cycle 3, in March, June, September and December. Dividends are not even, with the first one of the year being much higher than the last 3 dividends.
When I first bought this stock, dividends were paid semi-annuallly with a larger one paid in April and a smaller one in October. 
The third interim dividend for the year ending 31 December 2013 of 1p per ordinary share was paid on Friday, 13 December 2013 to shareholders holding shares on the register on Friday, 8 November 2013. 
Dividend going back to semi-annual in April and September.
How they make their money.
Barclays PLC is a major global banking and financial services company. With 325 years of expertise in banking, and operating through an international network in many countries and 
regions in Europe, the U.S., Africa & Asia, the company provides a wide range of financial services to individuals, corporations, and institutions.  The company has two divisions - Barclays UK and Barclays International
For most ratios, lower is better when looking for a good stock price.  However, there are exceptions such as for yield and asset/liability ratios and here you want a higher ratios to indicate a good stock price.  
Also, for the Operational Profit Margin, a higher percentage is better.  With the OPM, you should only compare companies in similar industries.
Non-cash Cash Flow
Got some esitmates from
https://www.4-traders.com/BARCLAYS-PLC-9583556/financials/
markets
http://markets.ft.com/Research/Markets/Tearsheets/Forecasts?s=BARC:LSE   
Get stock quotes from Yahoo
http://ca.finance.yahoo.com/q?s=BARC.L 
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 cannot find info 
Date 2017 Apr 14 2018 Apr 19 2019 Apr 17 2020 Apr 18 2021 Apr 23 2022 Mar 13 2023 Mar 14 2024 Apr 20 2025
Venkatakrishnan, C. S. 1.722 0.01% 2.605 0.02% 3.771 0.03% 4.876 0.03% Group Chief Executive 29.28%
CEO - Shares - Amount £2.729 £4.007 £10.113 £14.425 Annual Meeting info
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount £0.000 £0.000 £0.000 £0.000
Staley, James Edward 0.000 0.00% 5.120 0.03% 0.000 0.00% 0.000 0.00% since 2015
CEO - Shares - Amount £0.000 £9.227 £0.000 £0.000 market Screener
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% Business leaders
Options - amount £0.000 £0.000 £0.000 £0.000
Cross, Anna 0.631 0.00% 1.240 0.01% 1.769 0.01% 42.67%
Group Finance Director - Shares - Amount £0.970 £3.326 £5.235
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount £0.000 £0.000 £0.000
Morzaria, Tushar 0.000 0.00% 3.295 0.02% 0.000 0.00% 0.000 0.00% 0.000 0.00% since 2013
Group Finance Director - Shares - Amount £0.000 £5.939 £0.000 £0.000 £0.000
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount £0.000 £0.000 £0.000 £0.000 £0.000
Fitzwater, Matt 0.972 0.01%
Officer - Shares - Amount £2.875
Options - percentage 0.000 0.00%
Options - amount £0.000
El-Erian, Mohamed 0.147 0.00% 0.159 0.00% -100.00%
Director - Shares - Amount £0.225 £0.426
Options - percentage 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount £0.000 £0.000
Ashley, Michael St. John 0.000 0.00% 0.116 0.00% 0.000 0.00% 0.000 0.00% 0.376 0.00% 0.000 0.00%
Director - Shares - Amount £0.000 £0.208 £0.000 £0.000 £0.596 £0.000
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount £0.000 £0.000 £0.000 £0.000 £0.000 £0.000
Breedon, Tim 0.209 0.00% 0.224 0.00% 0.235 0.00% 4.90%
Director - Shares - Amount £0.321 £0.602 £0.697
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% #DIV/0!
Options - amount £0.000 £0.000 £0.000
Fitzpatrick, Dawn 0.972 0.01% #DIV/0!
Director - Shares - Amount £2.875
Options - percentage 0.000 0.00% #DIV/0!
Options - amount £0.000
Gillies, Crawford 0.000 0.00% 0.215 0.00% 0.000 0.00%
Director - Shares - Amount £0.000 £0.341 £0.000
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount £0.000 £0.000 £0.000
Berry, Robert 0.020 0.00% 0.028 0.00% market Screener
Director - Shares - Amount £0.055 £0.082 Business leaders
Options - percentage 0.000 0.00% 0.000 0.00% Search each separately
Options - amount £0.000 £0.000
Higgins, Nigel 0.000 0.00% 0.000 0.00% 1.598 0.01% 1.631 0.01% 1.871 0.01% 1.899 0.01%
Chairman - Shares - Amount £0.000 £0.000 £2.534 £2.508 £5.018 £5.618
Options - percentage 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount £0.000 £0.000 £0.000 £0.000 £0.000 £0.000
McFarlane, John 0.00% 0.000 0.00% 0.099 0.00%
Chairman - Shares - Amount £0.000 £0.000 £0.179
Options - percentage 0.00% 0.000 0.00% 0.000 0.00%
Options - amount £0.000 £0.000 £0.000
Chris Lucas
Group Fin. Director
Options - percentage
Options - amount
Increase in O/S Shares 0.68% 46.000 0.27% 30.000 0.18% 76.000 0.44% 37.000 0.21% 37.000 0.21% 50.000 0.29% 121.000 0.80% 83.000 0.55%
due to SO  £256.012 £93.426 £45.156 £136.967 £54.272 £54.272 £73.340 £186.074 £127.637
Book Value £30.000 £86.000 £51.000 £101.000 £9.000 £9.000 £70.000 £124.000 £103.000
Insider Buying £0.000 £0.000 £0.000 £2.400 £0.000 £0.000 £0.000 £0.000 £0.000 https://www.marketbeat.com/stocks/LON/BARC/insider-trades/  
Insider Selling £0.000 £0.000 £0.000 £0.199 £0.000 £0.373 £0.000 £0.000 £0.000
Net Insider Selling £0.000 £0.000 £0.000 £2.599 £0.000 £0.373 £0.000 £0.000 £0.000
% of Market Cap 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00%
Increase in O/S Shares US$ 0.70% 11.500 0.28% 7.500 0.18% 19.000 0.46% 9.250 0.22% 9.250 0.22% 12.500 0.30% 30.250 0.73% 20.750 0.50% 16752.000
due to SO US$ $377.960 $137.928 $66.665 $202.210 $80.123 $80.123 $108.275 $274.708 $188.436 -15871.000
Book Value US$ $44.290 $126.965 $75.293 $149.110 $13.287 $13.287 $103.344 $183.066 $152.063 881.000
Insider Buying $0.000 $0.000 $0.000 $3.543 $0.000 $0.000 $0.000 $0.000 $0.309 simply Wall Street -931.000
Insider Selling $0.000 $0.000 $0.000 $0.294 $0.000 $0.550 $0.000 $0.000 $0.432 -50.000
Net Insider Selling $0.000 $0.000 $0.000 $3.837 $0.000 $0.550 $0.000 $0.000 $0.741
% of Market Cap 0.00% 0.00% 0.00% 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% recent insider transactions
Directors 14 15 13 13 13 14 13 13
Women 29% 3 21% 4 27% 4 31% 4 31% 4 31% 5 36% 5 38% 5 38%
Minorities 14% 2 14% 1 7% 1 8% 2 15% 3 23% 3 21% 2 15% 2 15%
Institutions/Holdings 2.46% 280 2.55% 292 2.47% 20 4.30%
Total Shares Held 2.45% 109.075 0.64% 106.540 0.62% 153.744 4.26%
Increase/Decrease -0.05% 3.498 3.31% -36.112 -25.31% 38.617 20.08%
Starting No. of Shares NASDAQ 105.577 NASDAQ 142.652 NASDAQ 192.360 Top 20 MS ADR
Institutions/Holdings UK 60.99% 433 67.16% 445 61.52% 20 30.91% 20 21.04% 20 21.04% 20 21.77%
Total Shares Held 60.87% 11464.398 66.91% 10603.231 61.21% 5181.541 32.65% 3300.807 21.78% 3352.320 23.25% 3114.708 21.60%
Increase/Decrease -2.48% 993.112 7.97% -121.631 -1.16% -871.277 -20.21% 58.990 1.76% 10.005 0.30% 63.812 2.01%
Starting No. of Shares Reuters BARC 12457.510 Reuters BARC 10481.600 Reuters BARC 4310.264 Top 20 MS BARC 3359.797 Top 20 MS BARC 3362.325 Top 20 MS BARC 3178.520 Top 20 MS BARC
Institutions/Holdings  2.47% 281 2.55% 273 2.49% 20 1.61% 20 2.27% 20 2.68%
Total Shares Held 2.46% 108.730 0.63% 107.334 0.62% 69.401 1.60% 95.038 0.60% 105.004 0.69%
Increase/Decrease 0.19% 0.020 0.02% -1.895 -1.80% -3.628 -5.52% 9.662 9.23% 0.332 0.32%
Starting No. of Shares Reuters BCS 108.750 Reuters BCS 105.439 Reuters BCS 65.773 Top 20 MS BCS 104.700 Top 20 MS BCS 105.336 Top 20 MS BCS
Copyright © 2008 Website of SPBrunner. All rights reserved.
My Stock
US$
09/03/00 -$9,716.50 400 $24.29
20/11/17 $3,975.95 400 $9.94
-4.92% XIRR -$5,740.55
1.25% Total Return 59.08%
6.17% Dividend Ret.
US$
% from $11,804.42 Total Value Gain
$0.00 Less Sale of Stock
-$3,975.95 Less Stock Value
-$185.08 Div Taxes & Fees
401.68% $7,643.39 Dividends pd per Share 78.66%
$9,716.50 Cost of Stock
$0.00 Sale of Stock
-301.68% -$5,740.55 Capital Gains/Loss -59.08%
100.00% $1,902.84 Total Return 19.58%
Start Date 9-Mar-00 Shares 400
End date 20-Nov-17 Dividends pd per Share $19.11
years 17.70 Div less cost -$5.18
Cost $24.29
% paid by div 78.67%
US$
09/03/00 -$9,716.50 400 $24.29
20/04/25 $6,384.00 400 $15.96
-1.66% XIRR -$3,332.50
6.17% 34.30%
4.51%
Start Date 9-Mar-00
End date 20-Apr-25
years 25.11