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.
While I try to be accurate, I assume no responsibility for any figure in this spreadsheet. OTC: BCLYF Estimates Estimates Estimates
See my website on stocks or see my blog at the following sites.  https://spbrunner.com/stocks.html https://spbrunner.blogspot.com/
Barclays PLC ADR LSE BARC NYSE: BCS https://home.barclays/ Fiscal Yr: Dec-31
Year 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 Value Description #Y Item 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$ 0.9946 1.0170 0.9949 1.0636 1.1601 1.3847 1.3427 1.2545 1.3642 1.2988 1.2732 1.2678 1.3544 1.3625 1.3625 1.3625 3.13% <-IRR #YR-> 10 Currency 28.10% CDN$
Change -4.97% 2.25% -2.17% 6.91% 9.07% 19.36% -3.04% -6.57% 8.74% -4.79% -1.97% -0.42% 6.83% 0.60% 0.00% 0.00% 1.54% <-IRR #YR-> 5 Currency -0.12% CDN$
-0.9949 0 0 0 0 0 0 0 0 0 1.3544 2012 only
-1.2545 0 0 0 0 1.3544
UK£ -US$  1.5609 1.5536 1.6259 1.6573 1.5577 1.4763 1.2336 1.3520 1.2783 1.3223 1.3651 1.3513 1.2051 1.2472 1.2472 1.2472 -2.95% <-IRR #YR-> 10 Currency -24.75% US$
Change -3.77% -0.47% 4.65% 1.93% -6.01% -5.22% -16.44% 9.60% -5.45% 3.44% 3.24% -1.01% -10.82% 3.49% 0.00% 0.00% -2.27% <-IRR #YR-> 5 Currency -2.43%
-1.6259 0 0 0 0 0 0 0 0 0 1.2051
-1.3520 0 0 0 0 1.2051
UK£ -CDN$  1.5477 1.5821 1.6208 1.7627 1.8071 2.0443 1.6564 1.6961 1.7439 1.7174 1.7381 1.7132 1.6322 1.6993 1.6993 1.6993 0.07% <-IRR #YR-> 10 Currency -3.60% CDN$
Change -9.14% 2.22% 2.45% 8.76% 2.52% 13.13% -18.98% 2.40% 2.82% -1.52% 1.21% -1.43% -4.73% 4.11% 0.00% 0.00% -0.77% <-IRR #YR-> 5 Currency -2.56%
-1.6208 0 0 0 0 0 0 0 0 0 1.6322
-1.6961 0 0 0 0 1.6322
Revenue* UK£  £32,204 £33,033 £25,291 £28,444 £25,768 £25,987 £21,451 £21,076 £21,136 £21,632 £21,766 £21,940 £24,956 £26,137 £26,954 £27,632 -1.32% <-Total Growth 10 Revenue UK£ 
Increase 7.51% 2.57% -23.44% 12.47% -9.41% 0.85% -17.45% -1.75% 0.28% 2.35% 0.62% 0.80% 13.75% 4.73% 3.13% 2.52% -0.13% <-IRR #YR-> 10 Revenue -1.32% UK£ 
5 year Running Average £26,234 £28,407 £28,767 £29,785 £28,948 £27,705 £25,388 £24,545 £23,084 £22,256 £21,412 £21,510 £22,286 £23,286 £24,351 £25,524 3.44% <-IRR #YR-> 5 Revenue 18.41% UK£ 
Revenue per Share £2.64 £2.71 £2.07 £1.77 £1.56 £1.55 £1.26 £1.24 £1.23 £1.25 £1.25 £1.31 £1.57 £1.65 £1.70 £1.74 -2.52% <-IRR #YR-> 10 5 yr Running Average -22.53% UK£ 
Increase 0.72% 2.43% -23.71% -14.55% -11.52% -0.99% -18.22% -2.31% -0.14% 1.23% 0.40% 4.45% 20.06% 4.73% 3.13% 2.52% -1.91% <-IRR #YR-> 5 5 yr Running Average -9.20% UK£ 
5 year Running Average £3.00 £2.86 £2.57 £2.36 £2.15 £1.93 £1.64 £1.47 £1.37 £1.31 £1.25 £1.26 £1.32 £1.41 £1.50 £1.59 -2.69% <-IRR #YR-> 10 Revenue per Share -23.88% UK£ 
P/S (Price/Sales) Med 1.21 0.88 1.01 1.63 1.62 1.45 1.45 1.69 1.47 1.32 1.06 1.29 1.12 0.98 0.00 0.00 4.94% <-IRR #YR-> 5 Revenue per Share 27.28% UK£ 
P/S (Price/Sales) Close 0.99 0.65 1.27 1.54 1.56 1.43 1.85 1.64 1.22 1.44 1.17 1.43 1.01 0.97 0.94 0.92 -6.41% <-IRR #YR-> 10 5 yr Running Average -48.42% UK£ 
*Total Income from Income Statement (IFRS) 2005 and on (Operating Income (UK GAAP) before 2005) P/S Med 20 yr  1.45 15 yr  1.29 10 yr  1.45 5 yr  1.29 -32.90% Diff M/C -2.14% <-IRR #YR-> 5 5 yr Running Average -10.24% UK£ 
-£25,291 £0 £0 £0 £0 £0 £0 £0 £0 £0 £24,956
-£21,076 £0 £0 £0 £0 £24,956
-£28,767 £0 £0 £0 £0 £0 £0 £0 £0 £0 £22,286
-£24,545 £0 £0 £0 £0 £22,286
-£2.07 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.57
-£1.24 £0.00 £0.00 £0.00 £0.00 £1.57
-£2.57 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.32
-£1.47 £0.00 £0.00 £0.00 £0.00 £1.32
Revenue* US$ $50,268 $51,322 $41,121 $47,140 $40,139 $38,366 $26,462 $28,495 $27,018 $28,604 $29,713 $29,648 $30,074 $32,598 $33,617 $34,463 -26.86% <-Total Growth 10 Revenue US$
Increase 3.46% 2.10% -19.88% 14.64% -14.85% -4.42% -31.03% 7.68% -5.18% 5.87% 3.88% -0.22% 1.44% 8.39% 3.13% 2.52% -3.08% <-IRR #YR-> 10 Revenue -26.86% US$
5 year Running Average $44,607 $46,186 $45,088 $47,688 $45,998 $43,618 $38,646 $36,120 $32,096 $29,789 $28,058 $28,695 $29,011 $30,127 $31,130 $32,080 1.08% <-IRR #YR-> 5 Revenue 5.54% US$
Revenue per Share $16.51 $16.83 $13.44 $11.70 $9.73 $9.13 $6.24 $6.68 $6.31 $6.61 $6.85 $7.08 $7.58 $8.22 $8.47 $8.69 -4.31% <-IRR #YR-> 10 5 yr Running Average -35.66% US$
Increase -3.08% 1.95% -20.16% -12.90% -16.84% -6.16% -31.67% 7.07% -5.59% 4.71% 3.65% 3.40% 7.07% 8.39% 3.13% 2.52% -4.29% <-IRR #YR-> 5 5 yr Running Average -19.68% US$
5 year Running Average $20.94 $18.99 $16.02 $15.10 $13.64 $12.17 $10.05 $8.70 $7.62 $6.99 $6.54 $6.70 $6.88 $7.27 $7.64 $8.01 -5.56% <-IRR #YR-> 10 Revenue per Share -43.58% US$
P/S (Price/Sales) Med 1.17 0.90 1.00 1.48 1.70 1.69 1.52 1.60 1.55 1.27 0.99 1.31 1.20 0.97 0.00 0.00 2.56% <-IRR #YR-> 5 Revenue per Share 13.45% US$
P/S (Price/Sales) Close 1.00 0.65 1.29 1.55 1.54 1.42 1.76 1.63 1.20 1.44 1.17 1.46 1.03 0.97 0.94 0.92 -8.10% <-IRR #YR-> 10 5 yr Running Average -57.04% US$
*Total Income in US$  P/S Med 20 yr  1.50 15 yr  1.27 10 yr  1.50 5 yr  1.27 -35.15% Diff M/C -4.57% <-IRR #YR-> 5 5 yr Running Average -20.85% US$
-$41,121 $0 $0 $0 $0 $0 $0 $0 $0 $0 $30,074
-$28,495 $0 $0 $0 $0 $30,074
-$45,088 $0 $0 $0 $0 $0 $0 $0 $0 $0 $29,011
-$36,120 $0 $0 $0 $0 $29,011
-$13.44 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.58
-$6.68 $0.00 $0.00 $0.00 $0.00 $7.58
-$16.02 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.88
-$8.70 $0.00 $0.00 $0.00 $0.00 $6.88
EPS Basic UK£  £0.30 £0.25 -£0.085 £0.038 -£0.007 -£0.019 £0.104 -£0.103 £0.094 £0.143 £0.088 £0.375 £0.308 462.35% <-Total Growth 10 EPS Basic UK£ 
Pre-split 02
EPS Diluted* UK£  £0.29 £0.24 -£0.085 £0.037 -£0.007 -£0.019 £0.103 -£0.101 £0.092 £0.141 £0.086 £0.363 £0.298 £0.310 £0.340 £0.370 450.59% <-Total Growth 10 EPS Diluted UK£ 
Increase -65.07% -15.79% -135.42% 143.53% -118.92% -171.43% 642.11% -198.06% 191.09% 53.26% -39.01% 322.09% -17.91% 4.03% 9.68% 8.82% 7 3 10 Years of Data, EPS P or N 70.00%
Earnings Yield 10.9% 13.6% -3.2% 1.4% -0.3% -0.9% 4.4% -5.0% 6.1% 7.8% 5.9% 19.4% 18.8% 19.3% 21.2% 23.1% 18.60% <-IRR #YR-> 10 Earnings per Share 450.59% UK£ 
5 year Running Average £0.608 £0.517 £0.366 £0.259 £0.094 £0.033 £0.006 £0.003 £0.014 £0.043 £0.064 £0.116 £0.196 £0.240 £0.279 £0.336 37.70% <-IRR #YR-> 5 Earnings per Share 395.05% UK£ 
10 year Running Average £0.520 £0.507 £0.466 £0.427 £0.375 £0.321 £0.261 £0.184 £0.136 £0.069 £0.049 £0.061 £0.099 £0.127 £0.161 £0.200 -6.06% <-IRR #YR-> 10 5 yr Running Average -46.48% UK£ 
* ESP per ordinary share in pence. E/P 10 Yrs 2.89% 5Yrs 6.11% 7.82% 137.39% <-IRR #YR-> 5 5 yr Running Average 7438.46% UK£ 
£0.085 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.363 £0.298
£0.101 £0.000 £0.000 £0.000 £0.363 £0.298
-£0.366 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.196
-£0.003 £0.000 £0.000 £0.000 £0.000 £0.196
EPS Basic US$ $1.90 $1.56 -$0.55 $0.25 -$0.04 -$0.11 $0.51 -$0.56 $0.48 $0.76 $0.48 $2.03 $1.48 368.57% <-Total Growth 10 EPS Basic US$
EPS Diluted* US$ $1.78 $1.49 -$0.55 $0.25 -$0.04 -$0.11 $0.51 -$0.55 $0.47 $0.75 $0.47 $1.96 $1.44 $1.55 $1.70 $1.85 359.85% <-Total Growth 10 EPS Diluted US$
Increase -66.39% -16.18% -137.06% 144.37% -117.78% -157.25% 552.97% -207.47% 186.12% 58.54% -37.03% 317.83% -26.79% 7.66% 9.68% 8.82% 7 3 10 Years of Data, EPS P or N 70.00%
Earnings Yield 10.8% 13.6% -3.2% 1.4% -0.3% -0.9% 4.6% -5.0% 6.2% 7.8% 5.9% 19.0% 18.4% 19.3% 21.2% 23.1% #NUM! <-IRR #YR-> 10 Earnings per Share 359.85% US$
5 year Running Average $4.24 $3.44 $2.28 $1.65 $0.58 $0.21 $0.01 $0.01 $0.06 $0.21 $0.33 $0.62 $1.02 $1.23 $1.42 $1.70 #NUM! <-IRR #YR-> 5 Earnings per Share 362.99% US$
10 year Running Average $3.61 $3.54 $3.27 $2.99 $2.60 $2.22 $1.73 $1.14 $0.85 $0.40 $0.27 $0.31 $0.51 $0.64 $0.82 $1.01 -7.74% <-IRR #YR-> 10 5 yr Running Average -55.30% US$
* ESP per ADR E/P 10 Yrs 5.25% 5Yrs 7.83% 150.55% <-IRR #YR-> 5 5 yr Running Average 9772.84% US$
0.553 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 1.436
0.546 0.000 0.000 0.000 0.000 1.436
-$2.28 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.02
-$0.01 $0.00 $0.00 $0.00 $0.00 $1.02
Dividend* £0.090 £0.100 £0.110 Estimates Dividend* UK£ 
Increase 73.53% 11.1% 10.0% Estimates Increase UK£ 
Payout Ratio EPS 29.03% 29.41% 29.73% 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 $0.00 <-Median-> 10 Special Dividends UK£ 
Exch in UK£  £0.045 £0.055 £0.065 £0.065 £0.065 £0.065 £0.045 £0.030 £0.045 £0.070 £0.000 £0.030 £0.0519 £0.0725 £0.0725 £0.0725 Reconcilation Dividends UK£ 
Exch in US$ $0.28 $0.34 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.30 $0.36 $0.36 $0.36 Reconcilation Dividends US$
Presplit Dividends US$
Dividend* paid in UK£  £0.045 £0.055 £0.065 £0.065 £0.065 £0.065 £0.045 £0.030 £0.045 £0.070 £0.000 £0.0300 £0.0625 £0.0725 £0.0725 £0.0725 -3.85% <-Total Growth 10 Dividends UK£ 
Increase 350.00% 22.22% 18.18% 0.00% 0.00% 0.00% -30.77% -33.33% 50.00% 55.56% -100.00% 0.00% 108.33% 16.00% 0.00% 0.00% 21 4 29 Years of data, Count P, N 72.41% UK£ 
Average Increases 5 Year Running 57.14% 59.22% 59.92% 58.67% 78.08% 8.08% -2.52% -12.82% -2.82% 8.29% -11.71% -5.56% 22.78% 15.98% 4.87% 24.87% 2.78% <-Median-> 10 Average Incr 5 Year Running UK£ 
Dividends 5 Yr Running $0.20 $0.15 $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 $0.06 -59.71% <-Total Growth 10 Dividends 5 Yr Running UK£ 
Yield H/L Price 1.41% 2.31% 3.12% 2.26% 2.58% 2.89% 2.46% 1.43% 2.48% 4.25% 0.00% 1.78% 3.54% 4.48% 2.47% <-Median-> 10 Dividends UK£ 
Yield on High  Price 1.17% 1.65% 2.44% 1.99% 2.19% 2.84% 1.88% 1.25% 2.08% 3.63% 0.00% 1.49% 2.88% 3.82% 2.03% <-Median-> 10 Dividends UK£ 
Yield on Low Price 1.76% 3.87% 4.32% 2.61% 3.13% 2.94% 3.54% 1.68% 3.07% 5.12% 0.00% 2.20% 4.61% 5.41% 3.01% <-Median-> 10 Dividends UK£ 
Yield on Close Price 1.72% 3.12% 2.48% 2.40% 2.67% 2.95% 1.93% 1.48% 2.99% 3.88% 0.00% 1.60% 3.94% 4.52% 4.52% 4.52% 2.53% <-Median-> 10 Dividends UK£ 
Payout Ratio EPS 15.79% 22.92% 0.00% 175.68% 0.00% 0.00% 43.69% 0.00% 48.91% 49.65% 0.00% 8.26% 20.97% 23.39% 21.32% 19.59% 14.62% <-Median-> 10 DPR EPS UK£ 
DPR EPS 5 Yr Running 32.69% 29.81% 28.13% 18.56% 62.77% 189.76% 1051.72% 2076.92% 367.65% 118.06% 59.19% 30.12% 21.17% 19.62% 17.00% 18.44% 90.41% <-Median-> 10 DPR EPS 5 Yr Running UK£ 
Payout Ratio CFPS 2.93% 2.31% 0.00% 0.00% 0.00% 6.77% 6.76% 0.84% 9.07% 0.00% 0.00% 1.03% 3.28% 3.81% #VALUE! #DIV/0! 0.94% <-Median-> 10 DPR CF UK£ 
DPR CF 5 Yr Running 10.88% 7.71% 4.91% 4.90% 48.98% 1128.42% 0.00% 9.03% 4.95% 5.13% 2.59% 1.83% 2.62% 2.52% #VALUE! #DIV/0! 4.92% <-Median-> 10 DPR CF 5 Yr Running UK£ 
Payout Ratio CFPS WC 9.82% 5.42% 7.06% 13.27% 16.96% 11.87% 0.00% 5.11% 4.78% 0.00% 0.00% 0.57% 1.41% 3.81% #VALUE! #DIV/0! 3.10% <-Median-> 10 DPR CF WC UK£ 
DPR CF WC 5 Yr Running 18.27% 15.11% 10.33% 5.48% 9.03% 9.39% 18.16% 20.04% 13.90% -37.59% 3.57% 1.56% 1.38% 1.46% #VALUE! #DIV/0! 7.26% <-Median-> 10 DPR CF WC 5 Yr Running UK£ 
Median Values 10 Yr Med 10 Yr Cl 2.47% 2.53% 5 Yr Med 5 Yr Cl 2.48% 2.99% 5 Yr Med Payout 20.97% 1.03% 0.57% 15.81% <-IRR #YR-> 5 Dividends 108.33% UK£ 
* Dividends Dividends paid, not dividends declared 10 Yr Med and Cur. 83.05% 78.43% 5 Yr Med and Cur. 82.18% 51.21% Last Div Inc ---> £0.02 £0.04 100.0% -0.39% <-IRR #YR-> 10 Dividends -3.85% UK£ 
Dividends Growth 15 -10.32% <-IRR #YR-> 15 Dividends -80.47% UK£ 
Dividends Growth 20 -5.24% <-IRR #YR-> 20 Dividends -65.94% UK£ 
Dividends Growth 25 -1.56% <-IRR #YR-> 25 Dividends UK£ 
Dividends Growth 30 1.73% <-IRR #YR-> 29 Dividends UK£ 
Dividends Growth 5 -0.030 0.00 0.00 0.00 0.00 0.063 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 0.063 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 0.063 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 0.063 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 0.063 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 0.063 Dividends Growth 30 UK£ 
Historical Dividends Historical High Div 6.28% Low Div 1.08% 10 Yr High 5.07% 10 Yr Low 0.13% Med Div 3.25% Close Div 3.06% Historical Dividends UK£ 
High/Ave/Median Values Curr diff Exp. -28.02%     318.57% Exp. -10.84% 3377.32% Cheap 39.09% Cheap 47.88% High/Ave/Median  UK£ 
Future Dividend Yield Div Yd 9.42% earning in 5 Years at IRR of 15.81% Div Inc. 108.33% Future Dividend Yield UK£ 
Future Dividend Yield Div Yd 19.62% earning in 10 Years at IRR of 15.81% Div Inc. 334.03% Future Dividend Yield UK£ 
Future Dividend Yield Div Yd 40.88% earning in 15 Years at IRR of 15.81% Div Inc. 804.22% Future Dividend Yield UK£ 
Future Dividend Paid Div Paid $0.15 earning in 5 Years at IRR of 15.81% Div Inc. 108.33% Future Dividend Paid UK£ 
Future Dividend Paid Div Paid $0.31 earning in 10 Years at IRR of 15.81% Div Inc. 334.03% Future Dividend Paid UK£ 
Future Dividend Paid Div Paid $0.66 earning in 15 Years at IRR of 15.81% Div Inc. 804.22% Future Dividend Paid UK£ 
Dividend Covering Cost Total Div $0.50 over 5 Years at IRR of 15.81% Div Cov. 30.97% Dividend Covering Cost UK£ 
Dividend Covering Cost Total Div $1.38 over 10 Years at IRR of 15.81% Div Cov. 86.08% Dividend Covering Cost UK£ 
Dividend Covering Cost Total Div $3.22 over 15 Years at IRR of 15.81% Div Cov. 200.89% Dividend Covering Cost UK£ 
Yield if held 5 years 0.79% 0.84% 1.03% 2.04% 2.99% 2.04% 1.89% 1.44% 1.56% 2.78% 0.00% 1.64% 2.99% 4.00% 4.40% 5.46% 1.96% <-Median-> 10 Paid Median Price UK£ 
Yield if held 10 years 1.07% 1.12% 1.32% 1.54% 1.25% 1.15% 0.68% 0.47% 1.41% 3.22% 0.00% 1.26% 3.00% 2.52% 2.87% 3.22% 1.26% <-Median-> 10 Paid Median Price UK£ 
Yield if held 15 years 2.50% 2.57% 1.88% 1.82% 1.79% 1.54% 0.92% 0.61% 1.07% 1.35% 0.00% 0.46% 0.99% 2.28% 3.33% 2.27% 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% 1.72% 1.40% 1.28% 1.27% <-Median-> 8 Paid Median Price UK£ 
Yield if held 25 years 0.00% 1.40% 1.81% 2.03% 1.99% 1.72% 1.40% <-Median-> 3 Paid Median Price UK£ 
Cost covered if held 5 years 17.52% 11.70% 8.15% 7.54% 13.56% 9.87% 12.82% 12.95% 8.68% 10.11% 8.45% 9.56% 9.92% 12.96% 14.42% 23.36% 9.90% <-Median-> 10 Paid Median Price UK£ 
Cost covered if held 10 years 48.39% 39.33% 36.84% 39.49% 28.81% 23.07% 16.34% 12.42% 15.40% 25.29% 15.82% 20.18% 22.90% 16.83% 19.52% 22.22% 21.54% <-Median-> 10 Paid Median Price UK£ 
Cost covered if held 15 years 143.52% 119.88% 73.26% 69.72% 66.82% 55.86% 45.55% 42.34% 45.41% 33.73% 26.41% 19.00% 15.70% 22.79% 36.21% 25.53% 43.88% <-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% 50.97% 38.31% 31.88% 75.27% <-Median-> 8 Paid Median Price UK£ 
Cost covered if held 25 years 171.54% 142.33% 87.06% 83.28% 80.35% 67.73% 142.33% <-Median-> 3 Paid Median Price UK£ 
What I got in Dividends $0.27 $0.35 $0.38 $0.40 $0.43 $0.39 $0.25 $0.15 What I got Div US$
Dividend US$ $0.45 $0.50 $0.55 Estimates Dividend US$ US$
Increase 79.60% 11.1% 10.0% Estimates Increase US$
Payout Ratio EPS 29.03% 29.41% 29.73% 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 $0.00 <-Median-> 10 Special Dividends US$
Dividends Paid on ADS (Barclays) $0.2500 $0.3126
Dividend US$ paid in UK£  $0.28 $0.34 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $0.2500 $0.3617 $0.3617 $0.3617 -40.86% <-Total Growth 10 Dividends US$
Check on Div Check on Div US$
Increase 333.02% 21.65% 23.68% 1.93% -6.01% -5.22% -42.15% -26.93% 41.82% 60.91% -100.00% 0.00% 54.17% 44.68% 0.00% 0.00% 21 7 1 Years of data, Count P, N 2100.00% US$
Average Increases 5 Year Running 49.88% 52.27% 51.98% 56.71% 74.86% 7.21% -5.56% -15.68% -7.70% 5.68% -13.27% -4.84% 11.38% 11.95% -0.23% 19.77% 0.42% <-Median-> 10 Average Incr 5 Year Running
Dividends 5 Yr Running $1.38 $1.04 $0.62 $0.31 $0.38 $0.40 $0.37 $0.32 $0.28 $0.27 $0.20 $0.18 $0.20 $0.23 $0.23 $0.30 -67.32% <-Total Growth 10 Dividends 5 Yr Running US$
Yield H/L Price 1.45% 2.26% 3.16% 2.49% 2.45% 2.48% 2.33% 1.52% 2.35% 4.42% 0.00% 1.75% 2.76% 4.54% 2.40% <-Median-> 10 Dividends US$
Yield on High  Price 1.23% 1.58% 2.42% 2.28% 2.07% 2.13% 1.85% 1.36% 1.87% 3.65% 0.00% 1.44% 2.07% 3.87% 1.97% <-Median-> 10 Dividends US$
Yield on Low Price 1.77% 4.00% 4.54% 2.75% 3.00% 2.96% 3.16% 1.72% 3.17% 5.59% 0.00% 2.22% 4.13% 5.48% 2.98% <-Median-> 10 Dividends US$
Yield on Close Price 1.70% 3.11% 2.44% 2.38% 2.70% 2.96% 2.02% 1.49% 3.05% 3.89% 0.00% 1.57% 3.21% 4.52% 4.52% 4.52% 2.54% <-Median-> 10 Dividends US$
Payout Ratio EPS 15.79% 22.92% 0.00% 175.68% 0.00% 0.00% 43.69% 0.00% 48.91% 49.65% 0.00% 8.26% 17.40% 23.39% 21.32% 19.59% 12.83% <-Median-> 10 DPR EPS US$
DPR EPS 5 Yr Running 32.57% 30.29% 27.24% 18.66% 64.44% 193.00% 4153.36% 3114.73% 507.26% 128.37% 59.75% 29.81% 19.91% 18.57% 15.97% 17.64% 96.40% <-Median-> 10 DPR EPS 5 Yr Running US$
Payout Ratio CFPS 2.93% 2.31% 0.00% 0.00% 0.00% 6.77% 6.76% 0.84% 9.07% 0.00% 0.00% 1.03% 2.72% 3.81% #VALUE! #DIV/0! 0.94% <-Median-> 10 DPR CF US$
DPR CF 5 Yr Running 12.32% 8.87% 4.81% 5.05% 67.06% 0.00% 0.00% 11.54% 5.24% 5.07% 2.50% 1.78% 2.42% 2.34% #VALUE! #DIV/0! 3.77% <-Median-> 10 DPR CF 5 Yr Running US$
Payout Ratio CFPS WC 9.82% 5.42% 7.06% 13.27% 16.96% 11.87% 0.00% 5.11% 4.78% 0.00% 0.00% 0.57% 1.17% 3.81% #VALUE! #DIV/0! 2.98% <-Median-> 10 DPR CF WC US$
DPR CF WC 5 Yr Running 18.27% 15.59% 9.91% 5.49% 9.05% 9.38% 16.08% 18.26% 13.56% -43.97% 3.35% 1.51% 1.28% 1.36% #VALUE! #DIV/0! 7.27% <-Median-> 10 DPR CF WC 5 Yr Running US$
Median Values 10 Yr Med 10 Yr Cl 2.40% 2.54% 5 Yr Med 5 Yr Cl 2.35% 3.05% 5 Yr Med Payout 17.40% 1.03% 0.57% 9.03% <-IRR #YR-> 5 Dividends 54.09% US$
Dividends received in US$.  10 Yr Med and Cur. 88.42% 78.17% 5 Yr Med and Cur. 92.36% 48.15% Last Div Inc ---> $0.25 $0.36 44.7% -5.12% <-IRR #YR-> 10 Dividends -40.86% US$
Dividends Growth 15 -14.32% <-IRR #YR-> 15 Dividends #DIV/0! US$
Dividends Growth 20 -7.26% <-IRR #YR-> 20 Dividends -100.00% US$
Dividends Growth 25 -3.31% <-IRR #YR-> 25 Dividends
Dividends Growth 30 0.34% <-IRR #YR-> 29 Dividends
Dividends Growth 5 -$0.162 $0.000 $0.000 $0.000 $0.000 $0.250 Dividends Growth 5 US$
Dividends Growth 10 -$0.423 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.000 $0.250 Dividends Growth 10 US$
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 $0.250 Dividends Growth 15 US$
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 $0.250 Dividends Growth 20 US$
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 $0.250 Dividends Growth 25 US$
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 $0.250 Dividends Growth 30 US$
Historical Dividends Historical High Div 6.32% Low Div 0.94% 10 Yr High 5.45% 10 Yr Low 0.14% Med Div 2.73% Close Div 2.93% Historical Dividends US$
High/Ave/Median Values Curr diff Exp. -28.46%     380.97% Exp. -17.04% 3129.36% Cheap 65.61% Cheap 54.29% High/Ave/Median  US$
Future Dividend Yield Div Yield 6.97% earning in 5 Years at IRR of 9.03% Div Inc. 54.09% Future Dividend Yield US$
Future Dividend Yield Div Yield 10.74% earning in 10 Years at IRR of 9.03% Div Inc. 137.45% Future Dividend Yield US$
Future Dividend Yield Div Yield 16.54% earning in 15 Years at IRR of 9.03% Div Inc. 265.89% Future Dividend Yield US$
Future Dividend Paid Div Paid $0.56 earning in 5 Years at IRR of 9.03% Div Inc. 54.09% Future Dividend Paid US$
Future Dividend Paid Div Paid $0.86 earning in 10 Years at IRR of 9.03% Div Inc. 137.45% Future Dividend Paid US$
Future Dividend Paid Div Paid $1.32 earning in 15 Years at IRR of 9.03% Div Inc. 265.89% Future Dividend Paid US$
Dividend Covering Cost Total Div $2.17 over 5 Years at IRR of 9.03% Div Cov. 27.08% Dividend Covering Cost US$
Dividend Covering Cost Total Div $4.95 over 10 Years at IRR of 9.03% Div Cov. 61.83% Dividend Covering Cost
Dividend Covering Cost Total Div $9.23 over 15 Years at IRR of 9.03% Div Cov. 115.38% Dividend Covering Cost
I am earning GC Div Gr -61.11% 3/9/00 # yrs -> 22 2000 $24.29 Cap Gain -67.06% I am earning GC US$
I am earning Div org yield 3.83% 12/31/14 US$ Trade Div G Yrly -6.17% Div start $0.93 -3.83% 1.49% I am earning Div US$
Yield if held 5 years 0.67% 0.67% 0.83% 2.22% 2.85% 1.98% 1.47% 1.21% 1.33% 2.24% 0.00% 1.71% 2.34% 3.69% 4.32% 5.32% 1.84% <-Median-> 10 Paid Median Price US$
Yield if held 10 years 1.02% 1.16% 1.40% 1.51% 1.03% 0.91% 0.44% 0.32% 1.18% 2.60% 0.00% 1.07% 1.87% 2.09% 2.19% 2.34% 1.05% <-Median-> 10 Paid Median Price US$
Yield if held 15 years 2.61% 2.44% 1.89% 1.82% 1.50% 1.40% 0.75% 0.54% 0.81% 0.94% 0.00% 0.32% 0.49% 1.86% 2.54% 1.87% 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% 1.27% 0.92% 0.86% 0.90% <-Median-> 8 Paid Median Price US$
Yield if held 25 years 0.00% 1.16% 1.12% 1.53% 1.34% 1.32% 1.12% <-Median-> 3 Paid Median Price US$
Cost covered if held 5 years 16.41% 10.29% 6.09% 7.93% 13.22% 10.23% 12.35% 11.98% 8.11% 8.27% 6.36% 9.72% 9.49% 11.69% 13.55% 22.02% 9.61% <-Median-> 10 Paid Median Price US$
Cost covered if held 10 years 49.91% 44.34% 41.12% 40.42% 26.30% 21.12% 13.97% 9.25% 15.15% 22.84% 15.31% 18.47% 19.54% 14.72% 15.14% 16.04% 19.01% <-Median-> 10 Paid Median Price US$
Cost covered if held 15 years 159.02% 121.30% 75.00% 69.99% 60.18% 57.13% 50.66% 46.46% 45.35% 29.78% 23.46% 15.79% 11.24% 21.04% 30.82% 23.03% 45.90% <-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% 49.37% 32.66% 27.02% 70.59% <-Median-> 8 Paid Median Price US$
Cost covered if held 25 years 186.55% 141.24% 86.68% 80.77% 69.47% 66.16% 141.24% <-Median-> 3 Paid Median Price US$
Dividends CDN $ $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 $0.49 $0.49 $0.49 0.85% <-IRR #YR-> 10 Dividends CDN$
Increase 296.06% 32.79% 4.04% 12.86% 16.80% 9.75% -36.91% -43.85% 63.38% 53.19% -100.00% 0.00% 98.48% 20.77% 0.00% 0.00% 16.26% <-IRR #YR-> 5 Dividends CDN$
-$0.37 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.41
-$0.19 $0.00 $0.00 $0.00 $0.00 $0.41
Close Cdn$ $16.43 $11.18 $17.23 $19.28 $17.41 $17.95 $14.77 $13.67 $10.29 $12.36 $10.17 $13.12 $10.56 $10.90 $10.90 $10.90 -38.69% <-Total Growth 10 Stock Price CDN$
Increase -10.8% -32.0% 54.2% 11.9% -9.7% 3.1% -17.7% -7.4% -24.8% 20.2% -17.7% 29.0% -19.5% 3.2% 0.0% 0.0% -5.03% <-IRR #YR-> 5 Price  5 -22.74% CDN$
5 yr Period ending 12/31/10 12/31/11 12/31/12 12/31/13 12/31/14 12/31/15 12/31/16 12/31/17 12/31/18 12/31/19 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24 12/31/25 -4.77% <-IRR #YR-> 10 Price 10 -38.69% CDN$
5 year IRR -14.89% -27.34% -12.87% 11.91% 1.01% 4.34% 9.23% -2.00% -9.37% -4.16% -8.91% -0.65% -2.75% -2.75% <-IRR #YR-> 5 Price & Dividend 5 CDN$
Total return since 2000. -4.54% -1.80% 0.32% 1.52% 2.72% 3.49% -2.35% <-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 $0.27 $0.36 $0.37 $0.42 $0.49 $0.54 $0.34 $13.87 $10.60 $12.85 $10.17 $13.33 $10.97 $11.39 $11.39 $11.39
Price  5 -$13.67 $0.00 $0.00 $0.00 $0.00 $10.56 Price  5 CDN$
Price 10 -$17.23 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.56 Price 10 CDN$
Price & Dividend 5 -$13.67 $0.31 $0.48 $0.00 $0.21 $10.97 Price & Dividend 5
Price & Dividend 10 -$17.23 $0.42 $0.49 $0.54 $0.34 $0.19 $0.31 $0.48 $0.00 $0.21 $10.97 Price & Dividend 10
Beginning 5 yr periods 2000 to date -$49.06 -$67.75 -$39.89 -$12.00 -$18.42 -$16.43 -$11.18 -$17.23 -$19.28 -$17.41 -$17.95 -$14.77 -$13.67 Beginning 5 yr periods  CDN$
Dividends $2.37 $2.54 $3.23 $0.07 $0.27 $0.36 $0.37 $0.42 $0.49 $0.54 $0.34 $0.19 $0.31 Dividends CDN$
Dividends $2.54 $3.23 $0.07 $0.27 $0.36 $0.37 $0.42 $0.49 $0.54 $0.34 $0.19 $0.31 $0.48 Dividends CDN$
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 $0.21 Dividends CDN$
End of 5 year periods 2000 to date $16.70 $11.54 $17.61 $19.71 $17.91 $18.49 $15.11 $13.87 $10.60 $12.85 $10.17 $13.33 $10.97 End of 5 year periods  CDN$
Yr  Item Tot. Growth Per Year
Revenue Growth  £21,076 £21,136 £21,632 £21,766 £21,940 £24,956 £132,506 18.41% <-Total Growth 5 Revenue Growth  18.41% 3.44%
EPS Growth -£0.101 £0.092 £0.141 £0.086 £0.363 £0.298 £0.879 395.05% <-Total Growth 5 EPS Growth 395.05% 37.70%
Net Income Growth -£894 £2,372 £3,354 £2,461 £7,226 £5,973 £20,492 768.12% <-Total Growth 5 Net Income Growth 768.12% 54.07%
Cash Flow Growth £60,711 £8,504 -£12,295 £57,505 £48,919 £30,231 £193,575 -100.82% <-Total Growth 5 Cash Flow Growth -100.82% -13.02%
Dividend Growth £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 £0.24 108.33% <-Total Growth 5 Dividend Growth 108.33% 15.81%
Stock Price Growth £2.03 £1.51 £1.80 £1.47 £1.87 £1.59 -28.12% <-Total Growth 5 Stock Price Growth -28.12% -6.39%
Revenue Growth  £25,291 £28,444 £25,768 £25,987 £21,451 £21,076 £21,136 £21,632 £21,766 £21,940 £24,956 £259,447 -1.34% <-Total Growth 10 Revenue Growth  -1.34% 0.14%
EPS Growth -£0.085 £0.037 -£0.007 -£0.019 £0.103 -£0.101 £0.092 £0.141 £0.086 £0.363 £0.298 £0.908 450.59% <-Total Growth 10 EPS Growth 450.59% 18.60%
Net Income Growth -£236 £1,297 £845 £623 £2,828 -£894 £2,372 £3,354 £2,461 £7,226 £5,973 £25,849 2630.93% <-Total Growth 10 Net Income Growth 2630.93% 39.20%
Cash Flow Growth -£13,716 -£25,174 -£10,441 £16,128 £11,286 £60,711 £8,504 -£12,295 £57,505 £48,919 £30,231 £171,658 320.41% <-Total Growth 10 Cash Flow Growth 320.41% 15.44%
Dividend Growth £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £0.06 -4.00% <-Total Growth 10 Dividend Growth -4.00% 0.41%
Stock Price Growth £2.62 £2.71 £2.44 £2.21 £2.33 £2.03 £1.51 £1.80 £1.47 £1.87 £1.59 -65.53% <-Total Growth 10 Stock Price Growth -65.53% 10.10%
Dividends on Shares CDN$ $24.97 $29.16 $32.00 $20.19 $11.34 $18.52 $28.37 $0.00 $12.13 $24.07 $29.08 $29.08 $29.08 $200.75 No of Years 10 Total Divs 12/31/12
Paid  $1,016.67 $1,137.70 $1,027.37 $1,058.83 $871.41 $806.77 $606.88 $729.51 $600.20 $774.18 $623.29 $643.10 $643.10 $643.10 $623.29 No of Years 10 Worth $17.23 58.03
Total $824.04
Dividends on Shares US$ $24.99 $23.49 $22.26 $12.88 $9.41 $13.35 $21.47 $0.00 $9.41 $14.50 $20.98 $20.98 $20.98 $151.76 No of Years 10 Total Divs 12/31/12
Paid  $1,004.56 $1,051.54 $870.58 $751.68 $638.00 $632.20 $437.32 $552.16 $463.42 $600.30 $452.40 $464.00 $464.00 $464.00 $452.40 No of Years 10 Worth $17.32 57.74
Total $604.16
Dividends on Shares UK£  £24.83 £24.83 £24.83 £17.19 £11.46 £17.19 £26.74 £0.00 £11.46 £23.88 £27.70 £27.70 £27.70 £182.41 No of Years 10 Total Divs 12/31/12
Paid  £1,002.37 £1,035.60 £930.17 £843.07 £891.78 £775.84 £574.99 £688.44 £560.32 £714.34 £605.55 £612.65 £612.65 £612.65 £605.55 No of Years 10 Worth £2.62 381.10
Total £787.95
Graham Price UK£  £5.17 £4.96 £4.86 £1.66 £1.67 £2.74 £2.83 £2.73 £2.53 £3.17 £2.47 £5.27 £4.82 £4.92 £5.15 £5.37 -0.84% <-Total Growth 10 Graham Price UK£ 
Price/GP Ratio Med 0.62 0.48 0.43 1.74 1.51 0.82 0.65 0.77 0.72 0.52 0.54 0.32 0.37 0.33 0.68 <-Median-> 10 Price/GP Ratio UK£ 
Price/GP Ratio High 0.74 0.67 0.55 1.97 1.78 0.84 0.85 0.88 0.86 0.61 0.75 0.38 0.45 0.39 0.84 <-Median-> 10 Price/GP Ratio UK£ 
Price/GP Ratio Low 0.49 0.29 0.31 1.50 1.25 0.81 0.45 0.65 0.58 0.43 0.33 0.26 0.28 0.27 0.51 <-Median-> 10 Price/GP Ratio UK£ 
Price/GP Ratio Close 0.51 0.35 0.54 1.63 1.46 0.80 0.83 0.74 0.60 0.57 0.59 0.35 0.33 0.33 0.31 0.30 0.67 <-Median-> 10 Price/GP Ratio UK£ 
Prem/Disc Close -49.43% -64.51% -46.03% 63.33% 45.84% -19.50% -17.37% -25.67% -40.47% -43.11% -40.56% -64.52% -67.12% -67.38% -68.85% -70.14% -33.07% <-Median-> 10 Graham Price
US$ 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 £1.60 £1.60 £1.60
UK£ Close £2.6165 £1.7605 £2.6240 £2.7110 £2.4350 £2.2070 £2.3345 £2.0310 £1.5052 £1.8022 £1.4668 £1.8700 £1.5852 £1.6038 £1.6038 £1.6038 -39.59% <-Total Growth 10 Stock Price UK£ 
Increase -5.20% -32.72% 49.05% 3.32% -10.18% -9.36% 5.78% -13.00% -25.89% 19.73% -18.61% 27.49% -15.23% 1.17% 0.00% 0.00% 14.68 <-Median-> 10 CAPE (10 Yr P/E) UK£ 
P/E 9.18 7.34 -30.87 73.27 -347.86 -116.16 22.67 -20.11 16.36 12.78 17.06 5.15 5.32 5.17 4.72 4.33 -4.84% <-IRR #YR-> 5 Stock Price -21.95% UK£ 
Trailing P/E 3.21 6.18 10.93 -31.89 65.81 -315.29 -122.87 19.72 -14.90 19.59 10.40 21.74 4.37 5.38 5.17 4.72 -4.91% <-IRR #YR-> 10 Stock Price -39.59% UK£ 
CAPE (10 Yr P/E) 8.68 8.22 8.72 8.97 9.30 9.66 9.96 12.48 16.89 32.11 42.87 34.40 20.09 14.88 11.17 8.69 -2.58% <-IRR #YR-> 5 Price & Dividend -10.26% UK£ 
Median 10, 5 Yrs D.  per yr 2.25% 2.26% % Tot Ret -84.65% -87.43% T P/E 7.38 10.40 P/E:  9.05 12.78 -2.66% <-IRR #YR-> 10 Price & Dividend -18.91% UK£ 
Price 15 D.  per yr 2.06% % Tot Ret -38.40% CAPE Diff -64.77% -7.42% <-IRR #YR-> 15 Stock Price -68.55% UK£ 
Price  20 D.  per yr 4.48% % Tot Ret 1616.38% -4.21% <-IRR #YR-> 20 Stock Price -57.67% UK£ 
Price  25 D.  per yr 4.41% % Tot Ret 817.81% -3.87% <-IRR #YR-> 25 Stock Price UK£ 
Price  30 D.  per yr 8.28% % Tot Ret 96.92% 0.26% <-IRR #YR-> 29 Stock Price UK£ 
Price & Dividend 15 -5.36% <-IRR #YR-> 15 Price & Dividend -42.51% UK£ 
Price & Dividend 20 0.28% <-IRR #YR-> 20 Price & Dividend 8.27% UK£ 
Price & Dividend 25 0.54% <-IRR #YR-> 25 Price & Dividend UK£ 
Price & Dividend 30 8.55% <-IRR #YR-> 29 Price & Dividend UK£ 
Price  5 -£2.03 £0.00 £0.00 £0.00 £0.00 £1.59 Price  5
Price 10 -£2.62 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.59 Price 10
Price & Dividend 5 -£2.03 £0.05 £0.07 £0.00 £0.03 £1.65 Price & Dividend 5
Price & Dividend 10 -£2.62 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £1.65 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 £1.59 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 £1.59 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 £1.59 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 £1.59 Price  30
Price & Dividend 15 £0.05 £0.06 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £1.65 Price & Dividend 15
Price & Dividend 20 £0.05 £0.06 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £1.65 Price & Dividend 20
Price & Dividend 25 £0.05 £0.06 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £1.65 Price & Dividend 25
Price & Dividend 30 £0.05 £0.06 £0.07 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £1.65 Price & Dividend 30
UK£ H/L Med £3.19 £2.38 £2.09 £2.88 £2.52 £2.25 £1.83 £2.09 £1.81 £1.65 £1.33 £1.69 £1.76 £1.62 -15.42% <-Total Growth 10 Stock Price UK£ 
Increase 46.8% -25.5% -12.3% 38.2% -12.5% -10.8% -18.6% 14.2% -13.3% -9.2% -19.4% 27.1% 4.5% -8.3% -1.66% <-IRR #YR-> 10 Stock Price -15.42% UK£ 
P/E 11.20 9.91 -24.54 77.89 -360.36 -118.41 17.78 -20.70 19.71 11.68 15.43 4.65 5.92 5.22 -3.34% <-IRR #YR-> 5 Stock Price -15.63% UK£ 
Trailing P/E 3.91 8.34 8.69 -33.90 68.18 -321.39 -96.37 20.30 -17.96 17.91 9.41 19.62 4.86 5.43 0.81% <-IRR #YR-> 10 Price & Dividend UK£ 
P/E on Running 5 yr Average 5.25 4.60 5.69 11.14 26.84 67.76 315.69 804.13 133.35 38.13 20.67 14.52 9.00 6.75 -1.22% <-IRR #YR-> 5 Price & Dividend
P/E on Running 10 yr Average 6.13 4.69 4.48 6.75 6.72 7.02 7.01 11.34 13.33 24.01 27.25 27.66 17.76 12.78 10.08 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.47% 2.12% % Tot Ret 304.30% -174.14% T P/E 7.14 9.41 P/E:  8.80 11.68 Count 27 Years of data UK£ 
-£2.09 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.76
-£2.09 £0.00 £0.00 £0.00 £0.00 £1.76
-£2.09 £0.07 £0.07 £0.07 £0.05 £0.03 £0.05 £0.07 £0.00 £0.03 £1.83
-£2.09 £0.05 £0.07 £0.00 £0.03 £1.83
High Month  Apr Feb Dec Feb Jan  Jul Dec Feb Apr Apr Jan Nov Jan Feb
UK£ High £3.83 £3.33 £2.67 £3.27 £2.97 £2.29 £2.39 £2.39 £2.16 £1.93 £1.85 £2.01 £2.17 £1.90 -18.55% <-Total Growth 10 Stock Price UK£ 
Increase -0.16% -13.00% -20.04% 22.81% -9.42% -22.78% 4.39% 0.10% -9.57% -10.89% -3.94% 8.45% 8.09% -12.61% Stock Price UK£ 
Exch Rt £3.67 £3.48 £2.69 £2.86 £3.14 £3.04 £2.43 £2.20 £2.41 £1.92 £1.79 £2.09 £2.51 £1.87 -6.63% <-Total Growth 10 Stock Price UK£ 
Increase -6.2% -5.1% -22.9% 6.3% 10.0% -3.1% -20.2% -9.5% 9.7% -20.5% -6.8% 16.7% 20.3% -25.3% -2.03% <-IRR #YR-> 10 Stock Price -18.55% UK£ 
P/E 13.44 13.89 -31.36 88.47 -423.57 -120.50 23.20 -23.69 23.52 13.67 21.53 5.53 7.29 6.12 -1.92% <-IRR #YR-> 5 Stock Price -9.26% UK£ 
Trailing P/E 4.70 11.70 11.11 -38.51 80.14 -327.07 -125.79 23.23 -21.42 20.96 13.13 23.35 5.98 6.37 11.69 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 9.56 13.13 P/E:  10.48 13.67 21.70 P/E Ratio Historical High
-£2.666 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £0.000 £2.171
-£2.393 £0.000 £0.000 £0.000 £0.000 £2.171
Low Month Jul Sep Jul Nov  Jul Jul Jun Nov Dec Aug Mar Jan Oct Mar
UK£ Low £2.55 £1.42 £1.51 £2.49 £2.08 £2.21 £1.27 £1.79 £1.46 £1.37 £0.80 £1.37 £1.36 £1.34 -9.88% <-Total Growth 10 Stock Price UK£ 
Increase 398.73% -44.27% 5.80% 65.39% -16.47% 6.25% -42.44% 40.64% -18.19% -6.61% -41.29% 70.21% -0.66% -1.31% Stock Price UK£ 
Exch Rt £2.54 £1.38 £1.43 £2.37 £2.17 £2.19 £1.42 £1.75 £1.42 £1.25 £0.70 £1.35 £1.26 £1.32 -12.32% <-Total Growth 10 Stock Price UK£ 
Increase 437.2% -45.9% 4.0% 65.3% -8.5% 1.3% -35.1% 22.5% -18.8% -11.7% -43.8% 92.0% -7.1% 5.4% -1.03% <-IRR #YR-> 10 Stock Price -9.88% UK£ 
P/E 9.0 5.9 -17.7 67.3 -297.1 -116.3 12.3 -17.7 15.9 9.7 9.3 3.8 4.6 4.3 -5.38% <-IRR #YR-> 5 Stock Price -24.16% UK£ 
Trailing P/E 3.1 5.0 6.3 -29.3 56.2 -315.7 -66.9 17.4 -14.5 14.9 5.7 15.9 3.7 4.5 7.82 P/E Ratio Historical Median
Median 10, 5 Yrs T P/E 4.71 5.69 P/E:  6.94 9.33 1.58 P/E Ratio Historical Low
-£1.51 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.36
-£1.79 £0.00 £0.00 £0.00 £0.00 £1.36
Graham Price US$ $32.31 $30.83 $30.91 $11.00 $10.73 $14.80 $13.94 $14.12 $12.93 $16.76 $13.47 $28.49 $23.24 $24.11 $25.25 $26.34 -24.82% <-Total Growth 10 Graham Price US$
Change -42.9% -4.6% 0.3% -64.4% -2.5% 37.9% -5.8% 1.3% -8.4% 29.6% -19.6% 111.4% -18.4% 3.8% 4.7% 4.3% 0.85 <-Median-> 25 Historical P/GP Ratio US$
Price/GP Ratio Med 0.60 0.49 0.43 1.57 1.54 1.05 0.68 0.76 0.76 0.50 0.50 0.33 0.39 0.33 0.72 <-Median-> 10 Price/GP Ratio Med US$
Price/GP Ratio High 0.71 0.70 0.57 1.72 1.82 1.21 0.86 0.84 0.95 0.61 0.72 0.40 0.52 0.39 0.85 <-Median-> 10 Price/GP Ratio High US$
Price/GP Ratio Low 0.49 0.28 0.30 1.43 1.26 0.88 0.50 0.67 0.56 0.40 0.28 0.26 0.26 0.27 0.53 <-Median-> 10 Price/GP Ratio Low US$
Price/GP Ratio Close 0.51 0.36 0.56 1.65 1.40 0.88 0.79 0.77 0.58 0.57 0.59 0.36 0.34 0.33 0.32 0.30 0.68 <-Median-> 10 Price/GP Ratio Close US$
Prem/Disc Close -48.86% -64.35% -43.96% 64.77% 39.88% -12.43% -21.10% -22.78% -41.68% -43.18% -40.70% -63.67% -66.43% -66.82% -68.32% -69.63% -31.74% <-Median-> 10 Graham Price US$
Pre-split 02
UK£ Price x currency x 4 $16.34 $10.94 $17.07 $17.97 $15.17 $13.03 $11.52 $10.98 $7.70 $9.53 $8.01 $10.11 $7.64 $8.00 $8.00 $8.00 -55.22% <-Total Growth 10 Stock Price UK£ 
US$ Close $16.52 $10.99 $17.32 $18.13 $15.01 $12.96 $11.00 $10.90 $7.54 $9.52 $7.99 $10.35 $7.80 $8.00 $8.00 $8.00 -54.97% <-Total Growth 10 Stock Price US$
Increase -6.14% -33.47% 57.60% 4.68% -17.21% -13.66% -15.12% -0.91% -30.83% 26.26% -16.07% 29.54% -24.64% 2.56% 0.00% 0.00% 14.22 <-Median-> 10 CAPE (10 Yr P/E) US$
P/E 9.28 7.37 -31.33 73.92 -344.14 -115.51 21.64 -19.96 16.03 12.77 17.01 5.27 5.43 5.17 4.72 4.33 -6.47% <-IRR #YR-> 5 Stock Price -28.44% US$
Trailing P/E 3.12 6.18 11.61 -32.80 61.20 -297.14 -98.04 21.45 -13.80 20.24 10.71 22.04 3.98 5.57 5.17 4.72 -7.67% <-IRR #YR-> 10 Stock Price -54.97% US$
CAPE (10 Yr P/E) 9.01 8.54 9.02 9.24 9.48 9.76 9.83 12.27 16.17 32.59 45.35 38.37 21.65 15.70 11.50 8.79 -4.36% <-IRR #YR-> 5 Price & Dividend -17.66% US$
Median 10, 5 Yrs D.  per yr 2.08% 2.11% % Tot Ret -47.67% -48.43% T P/E $7.34 $10.71 P/E:  $9.10 $12.77 -5.59% <-IRR #YR-> 10 Price & Dividend -37.42% US$
Price 15 D.  per yr 1.76% % Tot Ret -20.42% CAPE Diff -63.62% -10.38% <-IRR #YR-> 15 Stock Price -80.68% US$
Price  20 D.  per yr 4.87% % Tot Ret -671.69% -5.60% <-IRR #YR-> 20 Stock Price -68.42% US$
Price  25 D.  per yr 4.87% % Tot Ret -23878.33% -4.89% <-IRR #YR-> 25 Stock Price -71.43% US$
Price  30 D.  per yr 9.54% % Tot Ret 104.15% -0.38% <-IRR #YR-> 29 Stock Price US$
Price & Dividend 15 -8.62% <-IRR #YR-> 15 Price & Dividend -60.23% US$
Price & Dividend 20 -0.73% <-IRR #YR-> 20 Price & Dividend -3.16% US$
Price & Dividend 25 -0.02% <-IRR #YR-> 25 Price & Dividend 11.06% US$
Price & Dividend 30 9.16% <-IRR #YR-> 29 Price & Dividend US$
Price  5 -$10.90 $0.00 $0.00 $0.00 $0.00 $7.80 Price  5
Price 10 -$17.32 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $7.80 Price 10
Price & Dividend 5 -$10.90 $0.23 $0.37 $0.00 $0.16 $8.05 Price & Dividend 5
Price & Dividend 10 -$17.32 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $8.05 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 $7.80 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 $7.80 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 $7.80 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 $7.80 Price  30
Price & Dividend 15 $0.28 $0.34 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $8.05 Price & Dividend 15
Price & Dividend 20 $0.28 $0.34 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $8.05 Price & Dividend 20
Price & Dividend 25 $0.28 $0.34 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $8.05 Price & Dividend 25
Price & Dividend 30 $0.28 $0.34 $0.42 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $8.05 Price & Dividend 30
US$ H/L Med $19.39 $15.10 $13.39 $17.31 $16.54 $15.47 $9.51 $10.67 $9.79 $8.38 $6.80 $9.29 $9.07 $7.98 -32.26% <-Total Growth 10 Stock Price US$
Increase 36.26% -22.12% -11.32% 29.28% -4.45% -6.47% -38.53% 12.15% -8.20% -14.40% -18.85% 36.54% -2.32% -12.07% -3.82% <-IRR #YR-> 10 Stock Price -32.26% US$
P/E 10.90 10.12 -24.22 70.57 -379.22 -137.88 18.71 -19.53 20.81 11.24 14.48 4.73 6.31 5.16 -3.19% <-IRR #YR-> 5 Stock Price -14.96% US$
Trailing P/E 3.66 8.49 8.98 -31.31 67.43 -354.69 -84.76 20.98 -17.92 17.81 9.12 19.77 4.62 5.55 -1.53% <-IRR #YR-> 10 Price & Dividend US$
P/E on Running 5 yr Average 4.57 4.38 5.89 10.48 28.32 75.23 1059.20 1035.47 176.95 39.30 20.63 14.97 8.92 6.47 -1.17% <-IRR #YR-> 5 Price & Dividend US$
P/E on Running 10 yr Average 5.38 4.27 4.10 5.78 6.37 6.96 5.51 9.33 11.47 21.02 25.41 29.51 17.66 12.39 10.05 P/E Ratio Historical Median
Median 10, 5 Yrs D.  per yr 2.29% 2.02% % Tot Ret -150.18% -173.27% T P/E 6.87 9.12 P/E:  8.78 11.24 Count 27 Years of data
-$13.39 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $9.07
-$10.67 $0.00 $0.00 $0.00 $0.00 $9.07
-$13.39 $0.43 $0.41 $0.38 $0.22 $0.16 $0.23 $0.37 $0.00 $0.16 $9.32
-$10.67 $0.23 $0.37 $0.00 $0.16 $9.32
High Month  May Feb Dec Feb Jan Jul Dec Feb Apr Dec Jan Nov Jan Feb
Pre-split 02
High US$ $22.91 $21.65 $17.47 $18.93 $19.58 $17.98 $11.99 $11.89 $12.33 $10.14 $9.76 $11.27 $12.09 $9.35 -30.80% <-Total Growth 10 Stock Price US$
Increase -9.77% -5.50% -19.31% 8.36% 3.43% -8.17% -33.31% -0.83% 3.70% -17.76% -3.75% 15.47% 7.28% -22.66% -3.61% <-IRR #YR-> 10 Stock Price -30.80% US$
P/E 12.87 14.52 -31.60 77.18 -448.92 -160.25 23.59 -21.77 26.21 13.60 20.78 5.74 8.42 6.05 0.33% <-IRR #YR-> 5 Stock Price 1.68% US$
Trailing P/E 4.33 12.17 11.71 -34.24 79.83 -412.24 -106.86 23.39 -22.57 21.56 13.09 24.00 6.16 6.51 12.87 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 9.62 13.09 P/E:  11.01 13.60 24.12 P/E Ratio Historical High US$
-$17.47 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $12.09
-$11.89 $0.00 $0.00 $0.00 $0.00 $12.09
Low Month Jun Sep Jul Jul Oct Dec Jun Nov Dec Aug Mar Jan Oct Mar
Pre-split 02
Low US$  $15.87 $8.55 $9.31 $15.69 $13.50 $12.96 $7.03 $9.44 $7.25 $6.62 $3.84 $7.30 $6.05 $6.60 -35.02% <-Total Growth 10 Stock Price US$
Increase 416.94% -46.12% 8.89% 68.53% -13.96% -4.00% -45.76% 34.28% -23.20% -8.69% -41.99% 90.10% -17.12% 9.09% -4.22% <-IRR #YR-> 10 Stock Price -35.02% US$
P/E 8.92 5.73 -16.84 63.97 -309.52 -115.51 13.83 -17.28 15.41 8.88 8.18 3.72 4.21 4.27 -8.51% <-IRR #YR-> 5 Stock Price -35.91% US$
Trailing P/E 3.00 4.80 6.24 -28.38 55.04 -297.14 -62.66 18.57 -13.27 14.07 5.15 15.55 3.08 4.59 8.18 P/E Ratio Historical Median US$
Median 10, 5 Yrs T P/E 4.12 5.15 P/E:  6.19 8.18 -36.93 P/E Ratio Historical Low US$
-$9.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $6.05
-$9.44 $0.00 $0.00 $0.00 $0.00 $6.05
Free Cash Flow US$ WSJ -$53,523 $35,741 $6,321 -$2,954 -$2,198 $12,747 $18,083 -$18,995 64.51% <-Total Growth 7 Free Cash Flow US$ WSJ US$
Free Cash Flow UK£ WSJ -£36,254 £28,973 £4,675 -£2,311 -£1,662 £9,338 £13,382 -£15,762 56.52% <-Total Growth 7 Free Cash Flow UK£ WSJ WSJ UK£
Change 179.92% -83.86% -149.43% 28.08% 661.85% 43.31% -217.79% #NUM! <-IRR #YR-> 5 Free Cash Flow MS -437.16% UK£
FCF/CF from Op Ratio -2.25 2.57 0.08 -0.27 0.14 0.16 0.27 -0.52 -11.22% <-IRR #YR-> 7 Free Cash Flow MS #DIV/0! UK£
Dividends paid £1,307 £1,387 £1,427 £1,672 £1,496 £1,496 £1,304 £1,273 £1,658 £1,912 £936 £512 £1,028 -27.96% <-Total Growth 10 Dividends paid UK£
Percentage paid -4.13% 4.50% 27.23% -71.74% -115.04% 10.02% 3.83% -6.52% $0.00 <-Median-> 8 Percentage paid UK£
5 Year Coverage -116.17% 18.16% 26.86% 202.55% 5 Year Coverage UK£
Dividend Coverage Ratio -24.23 22.22 3.67 -1.39 -0.87 9.98 26.14 -15.33 1.40 <-Median-> 8 Dividend Coverage Ratio UK£
5 Year of Coverage -0.86 5.51 3.72 0.49 5 Year of Coverage UK£
-$4,675 $0 $0 $0 $0 -$15,762
$36,254 $0 $0 $0 $0 $0 $0 -$15,762
Free Cash Flow UK£ MS £27,625 £14,220 £25,678 £11,086 £13,406 £579 £59,255 £7,786 -£2,295 £56,180 £47,200 £28,490 100.35% <-Total Growth 10 Free Cash Flow UK£ MS UK£
Change -48.52% 80.58% -56.83% 20.93% -95.68% 10134.02% -86.86% -129.48% 2547.93% -15.98% -39.64% -13.62% <-IRR #YR-> 5 Free Cash Flow MS UK£
FCF/CF from Op Ratio 0.95 -1.04 -1.02 -1.06 0.83 0.05 0.98 0.92 0.19 0.98 0.96 0.94 7.20% <-IRR #YR-> -1 Free Cash Flow MS
Dividends paid £1,387 £1,427 £1,672 £1,496 £1,496 £1,304 £1,273 £1,658 £1,912 £936 £512 £1,028 -27.96% <-Total Growth 10 Dividends paid
Percentage paid 5.02% 10.04% 6.51% 13.49% 11.16% 225.22% 2.15% 21.29% -83.31% 1.67% 1.08% 3.61% $0.05 <-Median-> 10 Percentage paid
5 Year Coverage 5.02% 6.72% 6.64% 7.61% 8.13% 11.38% 6.58% 7.85% 9.71% 5.83% 3.74% 4.40% 5 Year Coverage
Dividend Coverage Ratio 19.92 9.96 15.36 7.41 8.96 0.44 46.55 4.70 -1.20 60.02 92.19 27.71 12.16 <-Median-> 10 Dividend Coverage Ratio
5 Year of Coverage 19.92 14.87 15.05 13.14 12.30 8.79 15.19 12.75 10.30 17.15 26.72 22.72 5 Year of Coverage
-$59,255 $0 $0 $0 $0 $28,490
-$14,220 $0 $0 $0 $0 $0 $0 $0 $0 $0 $28,490
Market Cap CDN$ $50,040 $34,087 $52,742 $77,677 $71,820 $75,397 $62,635 $58,320 $44,058 $53,545 $44,148 $54,954 $41,917 $43,248 $43,248 $43,248 -20.52% <-Total Growth 10 Market Cap CDN $
Market Cap US$ $50,312 $33,517 $53,012 $73,032 $61,909 $54,448 $46,648 $46,489 $32,296 $41,226 $34,675 $43,346 $30,948 $31,742 $31,742 $31,742 -41.62% <-Total Growth 10 Market Cap US$
Market Cap UK£ £31,874 £21,476 £32,126 £43,682 £40,173 £37,089 £39,600 £34,649 £25,789 £31,218 £25,462 £31,326 £25,159 £25,454 £25,454 £25,454 -21.69% <-Total Growth 10 Market Cap UK£
ADRs Ave Diluted 3,113 3,132 3,154 3,667 4,156 4,264 4,261 4,321 4,346 4,371 4,417 4,355 4,217 4,217 ADRs Ave Diluted US$
Diluted # of Shares in Million 12,452 12,526 12,614 14,668 16,625 17,054 17,044 17,284 17,383 17,482 17,668 17,420 16,867 16,867 # of Sh in M UK£
Increase 8.4% 0.6% 0.7% 16.3% 13.3% 2.6% -0.1% 1.4% 0.6% 0.6% 1.1% -1.4% -3.2% 0.0% Increase UK£
Difference Diluted/Basic -5.9% -4.3% -3.1% -2.5% -1.8% -2.2% -1.1% -1.7% -1.8% -1.6% -2.1% -2.5% -3.2% -3.2% Difference Diluted/Basic UK£
ADRs Ave basic 2,930 2,997 3,056 3,577 4,082 4,172 4,215 4,249 4,269 4,300 4,325 4,246 4,083 4,083 ADRs Ave basic US$
Basic # of Shares in Millions 11,719 11,988 12,225 14,308 16,329 16,687 16,860 16,996 17,075 17,200 17,300 16,985 16,333 16,333 # of Sh in M UK£
Change 7.61% 2.30% 1.98% 17.04% 14.12% 2.19% 1.04% 0.81% 0.46% 0.73% 0.58% -1.82% -3.84% 0.00% Increase UK£
Difference Basic/Outstanding 4.0% 1.8% 0.1% 12.6% 1.0% 0.7% 0.6% 0.4% 0.3% 0.7% 0.3% -1.4% -2.8% -2.8% Difference Basic/Outstanding UK£
ADRs 3,046 3,050 3,061 4,028 4,125 4,201 4,241 4,265 4,283 4,331 4,340 4,188 3,968 3,968 3,968 3,968 Called up Share Capital Shares 29.63% US$
# of Share in Millions 12,182 12,199 12,243 16,113 16,498 16,805 16,963 17,060 17,133 17,322 17,359 16,752 15,871 15,871 15,871 15,871 2.63% <-IRR #YR-> 10 Shares 29.63% UK£
Change 6.75% 0.14% 0.36% 31.61% 2.39% 1.86% 0.94% 0.57% 0.43% 1.10% 0.21% -3.50% -5.26% <-12 mths -1.43% <-IRR #YR-> 5 Shares -6.97% UK£
CF fr Op $M  UK£  £18,688 £29,079 -£13,716 -£25,174 -£10,441 £16,128 £11,286 £60,711 £8,504 -£12,295 £57,505 £48,919 £30,231 £30,231 <-12 mths 320.41% <-Total Growth 10 Cash Flow UK£
Increase -55.34% 55.60% -147.17% -83.54% 58.52% 254.47% -30.02% 437.93% -85.99% -244.58% 567.71% -14.93% -38.20% 0.00% <-12 mths SO, Share Iss Conv. Of Notes Rights, Warrents Scrip Div Prog.
5 year Running Average £18,710 £22,516 £21,922 £10,144 -£313 -£825 -£4,383 £10,502 £17,238 £16,867 £25,142 £32,669 £26,573 £30,918 <-12 mths 21.21% <-Total Growth 10 CF 5 Yr Running UK£
CFPS £1.53 £2.38 -£1.12 -£1.56 -£0.63 £0.96 £0.67 £3.56 £0.50 -£0.71 £3.31 £2.92 £1.90 £1.90 <-12 mths 270.02% <-Total Growth 10 Cash Flow per Share UK£
Increase -58.16% 55.39% -147.00% -39.46% 59.49% 251.65% -30.67% 434.87% -86.05% -243.00% 566.71% -11.85% -34.77% 0.00% <-12 mths 15.44% <-IRR #YR-> 10 Cash Flow 320.41% UK£
5 year Running Average £1.83 £2.00 £2.10 £0.98 £0.12 £0.01 -£0.34 £0.60 £1.01 £0.99 £1.46 £1.92 £1.58 £1.87 <-12 mths -13.02% <-IRR #YR-> 5 Cash Flow -50.21% UK£
P/CF on Med Price 2.08 1.00 -1.86 -1.84 -3.99 2.34 2.75 0.59 3.65 -2.32 0.40 0.58 0.93 0.85 <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow per Share 270.02% UK£
P/CF on Closing Price 1.71 0.74 -2.34 -1.74 -3.85 2.30 3.51 0.57 3.03 -2.54 0.44 0.64 0.83 0.84 <-12 mths -11.75% <-IRR #YR-> 5 Cash Flow per Share -46.47% UK£
44.51% Diff M/C -2.77% <-IRR #YR-> 10 CFPS 5 yr Running -24.47% UK£
Excl.Working Capital CF -£13,108 -£16,693 £24,984 £33,065 £16,765 -£6,928 -£22,499 -£50,687 £7,624 -£23,973 £56,123 £39,106 £40,078 £0 <-12 mths 21.53% <-IRR #YR-> 5 CFPS 5 yr Running 165.16% UK£
CF fr Op $M WC £5,580 £12,386 £11,268 £7,891 £6,324 £9,200 -£11,213 £10,024 £16,128 -£36,268 £113,628 £88,025 £70,309 £30,231 <-12 mths 523.97% <-Total Growth 10 Cash Flow less WC UK£
Increase -67.26% 121.97% -9.03% -29.97% -19.86% 45.48% -221.88% 189.40% 60.89% -324.88% 413.30% -22.53% -20.13% -57.00% <-12 mths 20.09% <-IRR #YR-> 10 Cash Flow less WC 523.97% UK£
5 year Running Average £9,501 £10,201 £11,097 £10,834 £8,690 £9,414 £4,694 £4,445 £6,093 -£2,426 £18,460 £38,307 £50,364 £53,185 <-12 mths 47.64% <-IRR #YR-> 5 Cash Flow less WC 601.41% UK£
CFPS Excl. WC £0.46 £1.02 £0.92 £0.49 £0.38 £0.55 -£0.66 £0.59 £0.94 -£2.09 £6.55 £5.25 £4.43 £1.90 <-12 mths 16.33% <-IRR #YR-> 10 CF less WC 5 Yr Run 353.86% UK£
Increase -69.33% 121.66% -9.35% -46.79% -21.73% 42.82% -220.75% 188.89% 60.21% -322.42% 412.63% -19.73% -15.69% -57.00% <-12 mths 62.50% <-IRR #YR-> 5 CF less WC 5 Yr Run 1033.01% UK£
5 year Running Average £1.09 £1.02 £1.00 £0.88 £0.65 £0.67 £0.34 £0.27 £0.36 -£0.14 £1.06 £2.25 £3.02 £3.21 <-12 mths 17.02% <-IRR #YR-> 10 CFPS - Less WC 381.34% UK£
P/CF on Med Price 6.97 2.34 2.27 5.88 6.58 4.11 -2.77 3.56 1.93 -0.79 0.20 0.32 0.40 0.85 <-12 mths 49.79% <-IRR #YR-> 5 CFPS - Less WC 653.95% UK£
P/CF on Closing Price 5.71 1.73 2.85 5.54 6.35 4.03 -3.53 3.46 1.60 -0.86 0.22 0.36 0.36 0.84 <-12 mths 11.70% <-IRR #YR-> 10 5 yr Running 202.35% UK£
CF/-WC P/CF Med 10 yr 0.58 5 yr  0.58 P/CF Med 10 yr 1.16 5 yr  0.32 -27.56% Diff M/C 62.10% <-IRR #YR-> 5 5 yr Running 1019.33% UK£
CF fr Op $M $29,171 $45,179 -$22,301 -$41,721 -$16,264 $23,810 $13,922 $82,081 $10,871 -$16,258 $78,500 $66,104 $36,431 $37,704 <-12 mths 263.36% <-Total Growth 10 Cash Flow US$
Increase -57.02% 54.88% -149.36% -87.08% 61.02% 246.40% -41.53% 489.56% -86.76% -249.56% 582.85% -15.79% -44.89% 3.49% <-12 mths SO, Share Iss Conv. Of Notes US$
5 year Running Average $28,938 $34,038 $33,843 $15,641 -$1,187 -$2,259 -$8,511 $12,366 $22,884 $22,885 $33,823 $44,260 $35,130 $40,496 <-12 mths 3.80% <-Total Growth 10 CF 5 Yr Running US$
CFPS  US$  $9.58 $14.81 -$7.29 -$10.36 -$3.94 $5.67 $3.28 $19.25 $2.54 -$3.75 $18.09 $15.78 $9.18 $9.50 <-12 mths 226.02% <-Total Growth 10 Cash Flow per Share US$
Increase -59.74% 54.66% -149.18% -42.15% 61.93% 243.73% -42.07% 486.21% -86.81% -247.92% 581.82% -12.74% -41.83% 3.49% <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow 263.36% US$
5 year Running Average $11.21 $11.76 $12.89 $6.11 $0.56 -$0.22 -$2.53 $2.78 $5.36 $5.40 $7.88 $10.38 $8.37 $9.76 <-12 mths -14.99% <-IRR #YR-> 5 Cash Flow -55.62% US$
P/CF on Med Price 2.02 1.02 -1.84 -1.67 -4.19 2.73 2.90 0.55 3.86 -2.23 0.38 0.59 0.99 0.84 <-12 mths #NUM! <-IRR #YR-> 10 Cash Flow per Share 226.02% US$
P/CF on Closing Price 1.72 0.74 -2.38 -1.75 -3.81 2.29 3.35 0.57 2.97 -2.54 0.44 0.66 0.85 0.84 <-12 mths -13.76% <-IRR #YR-> 5 Cash Flow per Share -52.29% US$
47.39% Diff M/C -4.23% <-IRR #YR-> 10 CFPS 5 yr Running -35.08% US$
Excl.Working Capital CF -$20,461 -$25,935 $40,622 $54,799 $26,115 -$10,228 -$27,755 -$68,529 $9,746 -$31,699 $76,614 $52,844 $48,298 $0.00 <-12 mths 24.66% <-IRR #YR-> 5 CFPS 5 yr Running 201.09% US$
CF fr Op $M WC $8,710 $19,243 $18,321 $13,078 $9,851 $13,582 -$13,832 $13,552 $20,616 -$47,957 $155,114 $118,948 $84,729 $37,704 <-12 mths 362.47% <-Total Growth 10 Cash Flow less WC US$
Increase -68.50% 120.94% -4.79% -28.62% -24.67% 37.88% -201.84% 197.98% 52.12% -332.62% 423.44% -23.32% -28.77% -55.50% <-12 mths 16.55% <-IRR #YR-> 10 Cash Flow less WC 362.47% US$
5 year Running Average $16,138 $16,506 $17,476 $17,400 $13,841 $14,815 $8,200 $7,246 $8,754 -$2,808 $25,499 $52,055 $66,290 $69,708 <-12 mths 44.28% <-IRR #YR-> 5 Cash Flow less WC 525.20% US$
CFPS Excl. WC $2.86 $6.31 $5.99 $3.25 $2.39 $3.23 -$3.26 $3.18 $4.81 -$11.07 $35.74 $28.40 $21.35 $9.50 <-12 mths 14.26% <-IRR #YR-> 10 CF less WC 5 Yr Run 279.31% US$
Increase -70.49% 120.63% -5.14% -45.76% -26.43% 35.36% -200.89% 197.42% 51.48% -330.08% 422.75% -20.54% -24.81% -55.50% <-12 mths 55.69% <-IRR #YR-> 5 CF less WC 5 Yr Run 814.82% US$
5 year Running Average $7.56 $6.69 $6.26 $5.62 $4.16 $4.23 $2.32 $1.76 $2.07 -$0.62 $5.88 $12.21 $15.85 $16.79 <-12 mths 13.56% <-IRR #YR-> 10 CFPS - Less WC 256.76% US$
P/CF on Med Price 6.78 2.39 2.24 5.33 6.93 4.79 -2.92 3.36 2.03 -0.76 0.19 0.33 0.42 0.84 <-12 mths 46.38% <-IRR #YR-> 5 CFPS - Less WC 572.03% US$
P/CF on Closing Price 5.78 1.74 2.89 5.58 6.28 4.01 -3.37 3.43 1.57 -0.86 0.22 0.36 0.37 0.84 <-12 mths 9.74% <-IRR #YR-> 10 CFPS 5 yr Running 153.34% US$
*Operational Cash Flow per share CF/-WC P/CF Med 10 yr 0.57 5 yr  0.59 P/CF Med 10 yr 1.23 5 yr  0.33 -31.52% Diff M/C 55.26% <-IRR #YR-> 5 CFPS 5 yr Running 802.11% US$
NYSE:BCS is in pounds
-12,243.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 15,871.0 Shares
-17,060.0 0.0 0.0 0.0 0.0 15,871.0 Shares
£13,716 £0 £0 £0 £0 £0 £0 £0 £0 £0 £30,231 Cash Flow UK£
-£60,711 £0 £0 £0 £0 £30,231 Cash Flow UK£
£1.12 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.90 Cash Flow per Share UK£
-£3.56 £0.00 £0.00 £0.00 £0.00 £1.90 Cash Flow per Share UK£
-£2.10 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £1.58 CFPS 5 yr Running UK£
-£0.60 £0.00 £0.00 £0.00 £0.00 £1.58 CFPS 5 yr Running UK£
-£11,268 £0 £0 £0 £0 £0 £0 £0 £0 £0 £70,309 Cash Flow less WC UK£
-£10,024 £0 £0 £0 £0 £70,309 Cash Flow less WC UK£
-£11,097 £0 £0 £0 £0 £0 £0 £0 £0 £0 £50,364 CF less WC 5 Yr Run UK£
-£4,445 £0 £0 £0 £0 £50,364 CF less WC 5 Yr Run UK£
-£0.92 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £4.43 CFPS - Less WC UK£
-£0.59 £0.00 £0.00 £0.00 £0.00 £4.43 CFPS - Less WC UK£
OPM 11.07% 9.10% -4.12% 1.90% -0.68% -1.52% 7.57% -9.12% 6.60% 11.38% 7.01% 29.06% 20.13% 18.98% 588.99% <-Total Growth 10 OPM UK£
Increase -67.78% -17.75% -145.22% -146.12% -135.57% 124.53% -599.03% -220.53% -172.32% 72.49% -38.37% 314.45% -30.73% -5.68% Should increase or be stable. UK£
Diff from Ave 62.7% 33.8% -160.5% -72.1% -109.9% -122.3% 11.2% -234.0% -3.1% 67.2% 3.1% 327.1% 195.9% 179.1% 0.00 <-Median-> 10 OPM UK£
*Operational Profit Margin (Earnings/Revenue) Ratio for banks OPM 10 Yrs 6.80% 5 Yrs 11.38% 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 £767,727 32.21% <-Total Growth 6 Covering Assets UK£
Change 6.30% 1.47% -14.29% 27.60% 9.04% 10.85% 0.00% 7.67% <-Median-> 6 Change UK£
Deposits/Covering Assets Ratio 0.79 0.75 0.68 0.84 0.76 0.75 0.71 0.71 UK£
Deposits (Debt) £418,242 £423,178 £429,121 £394,838 £415,787 £481,036 £519,433 £545,782 £545,782 27.19% <-Total Growth 7 Debt UK£
Change 1.18% 1.40% -7.99% 5.31% 15.69% 7.98% 5.07% 0.00% 5.07% <-Median-> 7 Change UK£
Deposits/Total Debt Ratio 0.37 0.40 0.37 0.39 0.38 0.40 0.38 0.38 UK£
Debt/Market Cap Ratio 11.28 10.69 12.38 15.31 13.32 18.89 16.58 21.69 21.44 14.31 <-Median-> 8 Debt/Market Cap Ratio UK£
Intangibles £2,478 £2,541 £2,709 £2,807 £3,293 £3,617 £3,809 £3,950 £4,066 £4,220 £4,057 £4,168 £4,327 £4,327 59.73% <-Total Growth 10 Intangibles UK£
Goodwill £6,219 £5,305 £5,206 £4,878 £4,887 £4,605 £3,917 £3,899 £3,907 £3,899 £3,891 £3,893 £3,912 £3,912 -24.86% <-Total Growth 10 Goodwill UK£
Total £8,697 £7,846 £7,915 £7,685 £8,180 £8,222 £7,726 £7,849 £7,973 £8,119 £7,948 £8,061 £8,239 £8,239 4.09% <-Total Growth 10 Total UK£
Change -9.78% 0.88% -2.91% 6.44% 0.51% -6.03% 1.59% 1.58% 1.83% -2.11% 1.42% 2.21% 0.00% 1.50% <-Median-> 10 Change UK£
% of Market Cap 0.27 0.37 0.25 0.18 0.20 0.22 0.20 0.23 0.31 0.26 0.31 0.26 0.33 0.32 0.24 <-Median-> 10 Intangible/Market Cap Ratio UK£
Assets £1,489,645 £1,563,527 £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 £1,513,699 Net ratio of 1.5 and up Assets UK£
Liabilities £1,427,383 £1,427,383 £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 £1,444,439 1.06 <-Median-> 10 Liabilities UK£
Debt Ratio 1.04 1.10 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 <-Median-> 5 Ratio UK£
Above is net of non-controlling interest.
Estimates BVPS £3.76 £4.11 £4.49 Estimates Estimates BVPS
Estimate Book Value £59,675 £65,230 £71,261 Estimates Estimate Book Value
P/B Ratio (Close) 0.43 0.39 0.36 Estimates P/B Ratio (Close)
Difference from 10 year median -23.74% Diff M/C Estimates Difference from 10 yr med.
Total Book Value  UK£ £62,262 £136,144 £62,957 £63,949 £65,958 £65,864 £71,365 £66,016 £63,779 £65,660 £66,882 £70,211 £69,260 £69,260 10.01% <-Total Growth 10 Total Book Value UK£
Non-Controlling £11,404 £9,607 £9,371 £8,564 £6,391 £6,054 £6,492 £2,111 £1,223 £1,231 £1,085 £989 £968 £968 -89.67% <-Total Growth 10 Non-Controlling UK£
Other Equity £2,063 £4,322 £5,305 £6,449 £8,941 £9,632 £9,632 £11,172 £12,259 £13,284 £13,284 Other Equity UK£
Book Value £50,858 £55,589 £53,586 £53,322 £55,245 £54,505 £58,424 £54,964 £52,924 £54,797 £54,625 £56,963 £55,008 £55,008 £55,008 £55,008 2.65% <-Total Growth 10 Book Value UK£
Book Value per Share £4.17 £4.56 £4.38 £3.31 £3.35 £3.24 £3.44 £3.22 £3.09 £3.16 £3.15 £3.40 £3.47 £3.47 £3.47 £3.47 -20.81% <-Total Growth 10 Book Value per Share UK£
Change 0.77% 9.15% -3.95% -24.39% 1.19% -3.14% 6.19% -6.46% -4.12% 2.41% -0.53% 8.06% 1.93% 0.00% 0.00% 0.00% 35.69% P/B Ratio Current/Historical Median UK£
P/B Ratio (Median) 0.76 0.52 0.48 0.87 0.75 0.69 0.53 0.65 0.59 0.52 0.42 0.50 0.51 0.47 0.00 0.00 0.76 P/B Ratio Historical Median UK£
P/B Ratio (Close) 0.63 0.39 0.60 0.82 0.73 0.68 0.68 0.63 0.49 0.57 0.47 0.55 0.46 0.46 0.46 0.46 -2.31% <-IRR #YR-> 10 Book Value per Share -20.81% UK£
Change -5.93% -38.36% 55.18% 36.65% -11.24% -6.42% -0.39% -7.00% -22.70% 16.91% -18.18% 17.98% -16.83% 1.17% 0.00% 0.00% 1.47% <-IRR #YR-> 5 Book Value per Share 7.58% UK£
Leverage (A/BK) 29.29 28.13 27.81 24.61 24.58 20.55 20.76 20.62 21.41 20.81 24.71 24.30 27.52 27.52 22.86 <-Median-> 10 A/BV UK£
Debt/Equity Ratio 28.07 25.68 26.64 23.41 23.39 19.34 19.54 19.42 20.21 19.61 23.48 23.07 26.26 26.26 21.64 <-Median-> 10 Debt/Eq Ratio UK£
Median P/BV 10 yr Med 0.56 5 yr Med 0.51 -17.27% Diff M/C
Book Value US$ Calc. $26.07 $28.32 $28.47 $21.94 $20.86 $19.15 $17.00 $17.42 $15.79 $16.73 $17.18 $18.38 $16.71 $16.71 $16.71 $16.71 -41.31% <-Total Growth 10 Book Value US$
Assets $2,325,221 $2,429,171 $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 $1,887,885
Liabilities $2,228,035 $2,217,651 $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 $1,801,504
Debt Ratio 1.04 1.10 1.04 1.05 1.05 1.06 1.06 1.06 1.06 1.06 1.05 1.05 1.05 1.05
Estimates BVPS $18.76 $20.50 $22.40 Estimates Estimates BVPS US$
Estimate Book Value $74,426.6 $81,354.6 $88,876.5 Estimates Estimate Book Value US$
P/B Ratio (Close) 0.43 0.39 0.36 Estimates P/B Ratio (Close) US$
Difference from 10 year median -27.20% Diff M/C Estimates Difference from 10 yr med. US$
Book Value US$ $79,385 $86,366 $87,127 $88,371 $86,055 $80,468 $72,072 $74,311 $67,653 $72,458 $74,569 $76,974 $66,290 $66,290 $66,290 $66,290 -23.92% <-Total Growth 10 Book Value US$
Book Value per Share $26.07 $28.32 $28.47 $21.94 $20.86 $19.15 $17.00 $17.42 $15.79 $16.73 $17.18 $18.38 $16.71 $16.71 $16.71 $16.71 -41.31% <-Total Growth 10 Book Value per Share US$
Change -3.03% 8.64% 0.52% -22.93% -4.89% -8.20% -11.27% 2.52% -9.35% 5.93% 2.69% 6.97% -9.10% 0.00% 0.00% 0.00% 35.00% P/B Ratio Current/Historical Median US$
P/B Ratio (Median) 0.74 0.53 0.47 0.79 0.79 0.81 0.56 0.61 0.62 0.50 0.40 0.51 0.54 0.48 0.00 0.00 0.79 P/B Ratio Historical Median US$
P/B Ratio (Close) 0.63 0.39 0.61 0.83 0.72 0.68 0.65 0.63 0.48 0.57 0.47 0.56 0.47 0.48 0.48 0.48 -5.19% <-IRR #YR-> 10 Book Value per Share -41.31% US$
Leverage (A/BK) 29.29 28.13 27.81 24.61 24.58 20.55 20.76 20.62 21.41 20.81 24.71 24.30 27.52 -0.84% <-IRR #YR-> 5 Book Value per Share -4.11% US$
Debt/Equity Ratio 28.07 25.68 26.64 23.41 23.39 19.34 19.54 19.42 20.21 19.61 23.48 23.07 26.26 21.64 <-Median-> 10 A/BV
Median P/BV 10 yr Med 0.59 5 yr Med 0.51 -18.27% Diff M/C 0.55 <-Median-> 1 Debt/Eq Ratio
Comprehensive Income UK£ £4,512 £4,907 -£511 -£3,294 £3,447 £237 £6,816 -£1,392 £2,620 £2,793 £2,066 £5,008 £1,612 Comprehensive Income UK£
NCI £1,537 £331 £596 £112 £691 £192 £1,583 £357 £226 £80 £78 £47 £45 NCI UK£
Other Equity £0 £0 £0 £0 £0 £0 £0 £0 £0 Other Equity UK£
Shareholders £2,975 £4,576 -£1,107 -£3,406 £2,756 £45 £5,233 -£1,749 £2,394 £2,713 £1,988 £4,961 £1,567 241.55% <-Total Growth 10 Shareholders UK£
Increase -68.87% 53.82% -124.19% -207.68% 180.92% -98.37% 11528.89% -133.42% 236.88% 13.32% -26.72% 149.55% -68.41% 13.3% <-Median-> 5 Comprehensive Income UK£
5 Yr Running Average £5,759 £5,635 £4,443 £2,519 £1,159 £573 £704 £576 £1,736 £1,727 £2,116 £2,061 £2,725 #NUM! <-IRR #YR-> 10 Comprehensive Income 241.55% UK£
ROE 5.8% 8.2% -2.1% -6.4% 5.0% 0.1% 9.0% -3.2% 4.5% 5.0% 3.6% 8.7% 2.8% #NUM! <-IRR #YR-> 5 Comprehensive Income 189.59% UK£
5Yr Median 20.2% 17.0% 8.2% 5.8% 5.0% 0.1% 0.1% 0.1% 4.5% 4.5% 4.5% 4.5% 4.5% -4.77% <-IRR #YR-> 10 5 Yr Running Average 135.12% UK£
% Difference from NI -16.5% 52.2% 6.3% -730.7% -1683.9% -111.4% 222.4% -9.0% 71.7% 10.2% 30.3% -22.2% -68.8% 36.46% <-IRR #YR-> 5 5 Yr Running Average 373.19% UK£
Median Values Diff 5, 10 yr -15.6% 10.2% 4.5% <-Median-> 5 Return on Equity UK£
Liability Coverage Ratio 0.01 0.01 0.01 0.01 0.01 0.01 -0.01 0.01 0.02 -0.04 0.12 0.09 0.06 0.03 CFO / Liabilities
5 year Median 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.06 0.06 0.01 <-Median-> 10 Current Liability Cov Ratio
Asset Efficiency Ratio UK£ 0.37% 0.79% 0.76% 0.60% 0.47% 0.82% -0.92% 0.88% 1.42% -3.18% 8.42% 6.36% 4.64% 2.00% CFO / Total Assets UK£
5 year Median 0.55% 0.55% 0.76% 0.76% 0.60% 0.76% 0.60% 0.60% 0.82% 0.82% 0.88% 1.42% 4.64% 4.64% 4.6% <-Median-> 5 Return on Assets  UK£
Return on Assets ROA UK£ 0.24% 0.19% -0.07% 0.04% -0.01% -0.04% 0.13% -0.17% 0.12% 0.22% 0.11% 0.46% 0.33% 0.33% Net  Income/Assets Return on Assets UK£
5Yr Median 0.42% 0.26% 0.24% 0.19% 0.04% -0.01% -0.01% -0.01% -0.01% 0.12% 0.12% 0.12% 0.22% 0.33% 0.2% <-Median-> 5 Asset Efficiency Ratio UK£
Return on Equity ROE UK£ 7.01% 5.41% -1.94% 1.01% -0.31% -0.72% 2.78% -3.50% 2.63% 4.49% 2.79% 11.19% 9.13% 9.02% Net Inc/ Shareholders' equity Return on Equity UK£
5Yr Median 21.76% 14.44% 7.01% 5.41% 1.01% -0.31% -0.31% -0.31% -0.31% 2.63% 2.78% 2.79% 4.49% 9.02% 4.5% <-Median-> 5 Return on Equity UK£
Net Income UK£ £4,549 £3,951 -£236 £1,297 £845 £623 £2,828 -£894 £2,372 £3,354 £2,461 £7,226 £5,973 Net Income UK£
NCI £985 £944 £805 £757 £769 £672 £748 £389 £226 £80 £78 £47 £45 NCI UK£
Other Equity £250 £345 £457 £639 £752 £813 £857 £804 £905 Other Equity UK£
Shareholders £3,564 £3,007 -£1,041 £540 -£174 -£394 £1,623 -£1,922 £1,394 £2,461 £1,526 £6,375 £5,023 £4,962 £5,228 £5,374 582.52% <-Total Growth 10 Net Income UK£
Increase -65.36% -15.63% -134.62% 151.87% -132.22% -126.44% 511.93% -218.42% 172.53% 76.54% -37.99% 317.76% -21.21% -1.21% 5.36% 2.79% EPS/CF Ratio should not be higher than 1.00 UK£
5 Yr Running Average £5,886 £5,448 £4,221 £3,272 £1,179 £388 £111 -£65 £105 £632 £1,016 £1,967 £3,356 £4,069 £4,623 £5,392 21.17% <-IRR #YR-> 10 Net Income 582.52% UK£
Operating Cash Flow £18,688 £29,079 -£13,716 -£25,174 -£10,441 £16,128 £11,286 £60,711 £8,504 -£12,295 £57,505 £48,919 £30,231 35.77% <-IRR #YR-> 5 Net Income 361.34% UK£
Investment Cash Flow -£5,627 -£5,627 -£7,099 -£22,645 £10,655 £10,655 £36,707 £3,502 £677 -£12,826 -£18,376 £4,270 -£21,673 -2.27% <-IRR #YR-> 10 5 Yr Running Ave. -20.50% UK£
Total Accruals -£9,497 -£20,445 £19,774 £48,359 -£388 -£27,177 -£46,370 -£66,135 -£7,787 £27,582 -£37,603 -£46,814 -£3,535 #NUM! <-IRR #YR-> 5 5 Yr Running Ave. 5231.19% UK£
Total Assets £1,489,645 £1,563,527 £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 Balance Sheet Assets UK£
Accruals Ratio -0.64% -1.31% 1.33% 3.69% -0.03% -2.43% -3.82% -5.84% -0.69% 2.42% -2.79% -3.38% -0.23% -0.69% <-Median-> 5 Ratio UK£
EPS/CF Ratio 0.62 0.24 -0.09 0.08 -0.02 -0.03 -0.16 -0.17 0.10 -0.07 0.01 0.07 0.07 0.00 <-Median-> 10 EPS/CF Ratio UK£
Financial Cash Flow £159 £159 -£2,842 £5,910 -£3,058 -£441 -£1,317 £961 -£6,787 £690 £2,732 £107 £696 C F Statement  Financial CF UK£
Total Accruals -£9,656 -£20,604 £22,616 £42,449 £2,670 -£26,736 -£45,053 -£67,096 -£1,000 £26,892 -£40,335 -£46,921 -£4,231 Accruals UK£
Accruals Ratio -0.65% -1.32% 1.52% 3.23% 0.20% -2.39% -3.71% -5.92% -0.09% 2.36% -2.99% -3.39% -0.28% -0.28% <-Median-> 5 Ratio UK£
Cash £131,400 £149,673 £121,907 £80,185 £78,479 £86,556 £144,110 £204,612 £211,166 £183,387 £210,142 £259,206 £278,790 £278,790 Cash UK£
Cash Per Share £10.79 £12.27 £9.96 £4.98 £4.76 £5.15 £8.50 £11.99 £12.33 £10.59 £12.11 £15.47 £17.57 £17.57 £12.33 <-Median-> 5 Cash per Share UK£
Percentage of Stock Price 412.25% 696.92% 379.47% 183.56% 195.35% 233.38% 363.91% 590.53% 818.83% 587.45% 825.31% 827.44% 1108.13% 1095.27% 825.31% <-Median-> 5 % of Stock Price UK£
Notes:
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.   
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 2010 2011
-£63,212 £38,340
£63,711 -£11,554
-£1,298 £3,730
-£17,505 £21,360
£21,441 -£26,899
£11,126 -£4,255
£1,366 £119
-£2,521 -£4,148
£13,108 £16,693
18,014.39 26,782.24
£11,105.46 £16,472.01
Got some esitmates from
http://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 2015 Apr 16 2016 Apr 9 2017 Apr 14 2018 Apr 19 2019 Apr 17 2020 Apr 18 2021 Apr 23 2022 Apr 23 2022
Venkatakrishnan, C. S. 1.722 0.01% 0.000 0.00% Group Chief Executive
CEO - Shares - Amount £2.729 £0.000 Annual Meeting info
Options - percentage 0.000 0.00% 0.000 0.00%
Options - amount £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 0.000 0.00%
Group Finance Director - Shares - Amount £0.000
Options - percentage 0.000 0.00%
Options - amount £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
Compton, Paul 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% market Screener shows none
Officer - Shares - Amount £0.000 £0.000 £0.000 £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% 0.000 0.00%
Options - amount £0.000 £0.000 £0.000 £0.000 £0.000 £0.000
Jenkins, Anthony 0.02%
Director - Shares - Amount £9.185
Options - percentage 0.04%
Options - amount £13.128
Ashley, Michael St. John 0.00% 0.000 0.00% 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 £0.039 £0.000 £0.000 £0.208 £0.000 £0.000 £0.596 £0.000
Options - percentage 0.00% 0.000 0.00% 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 £0.000 £0.000
Jeffery, Reuben 0.00% 0.000 0.00% 0.000 0.00% 0.302 0.00%
Director - Shares - Amount £0.389 £0.000 £0.000 £0.544
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount £0.000 £0.000 £0.000 £0.000
Higgins, Nigel 0.000 0.00% 0.000 0.00% 1.598 0.01% 0.000 0.00%
Gr Chairman - Shares - Amount £0.000 £0.000 £2.534 £0.000
Options - percentage 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
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
McFarlane, John US$ 0.00% 0.794 0.02% 0.000 0.00% 0.000 0.00% market Screener
Chairman - Shares - Amount £0.000 $8.739 $0.000 $0.000 Business leaders
Options - percentage 0.00% 0.000 0.00% Search each separately
Options - amount £0.000 £0.000
McFarlane, John 0.00% 3.178 0.02% 0.000 0.00% 0.000 0.00% 0.099 0.00%
Chairman - Shares - Amount £0.000 £7.419 £0.000 £0.000 £0.179
Options - percentage 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00%
Options - amount £0.000 £0.000 £0.000 £0.000 £0.000
Walker, David 0.00%
Chairman - Shares - Amount £0.306
Options - percentage 0.00%
Options - amount £0.000
Chris Lucas
Group Fin. Director
Options - percentage
Options - amount
Increase in O/S Shares 1.94% 253.000 1.51% 116.000 0.68% 46.000 0.27% 30.000 0.18% 76.000 0.44% 37.000 0.21% 37.000 0.21% 50.000 0.29%
due to SO  £779.200 £558.371 £256.012 £93.426 £45.156 £136.967 £54.272 £54.272 £73.340
Book Value £772.000 £640.000 £30.000 £86.000 £51.000 £101.000 £9.000 £9.000 £70.000
Insider Buying £0.000 £0.000 £0.000 £0.000 £0.000 £2.400 £0.000 £0.000 £0.000 https://www.marketbeat.com/stocks/LON/BARC/insider-trades/  
Insider Selling £0.000 £0.000 £0.000 £0.000 £0.000 £0.199 £0.000 £0.373 £0.373
Net Insider Selling £0.000 £0.000 £0.000 £0.000 £0.000 £2.599 £0.000 £0.373 £0.373
% of Market Cap 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.00% 0.00%
Increase in O/S Shares US$ 1.94% 63.250 1.53% 29.000 0.70% 11.500 0.28% 7.500 0.18% 19.000 0.46% 9.250 0.22% 9.250 0.22% 50.000 1.21% 16752.000
due to SO US$ $1,213.760 $824.344 $377.960 $137.928 $66.665 $202.210 $80.123 $80.123 $108.275 -15871.000
Book Value US$ $1,202.544 $944.856 $44.290 $126.965 $75.293 $149.110 $13.287 $13.287 $103.344 881.000
Insider Buying $0.000 $0.000 $0.000 $0.000 $0.000 $3.543 $0.000 $0.000 $0.000 -931.000
Insider Selling $0.000 $0.000 $0.000 $0.000 $0.000 $0.294 $0.000 $0.550 $0.550 Calc from above. -50.000
Net Insider Selling $0.000 $0.000 $0.000 $0.000 $0.000 $3.837 $0.000 $0.550 $0.550
% of Market Cap 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00% 0.00% 0.00%
Directors 13 14 14 15 13 13 13 14
Women 23% 3 23% 4 29% 3 21% 4 27% 4 31% 4 31% 4 31% 5 36%
Minorities 15% 2 15% 2 14% 2 14% 1 7% 1 8% 2 15% 3 23% 3 21%
Institutions/Holdings 2.85% 261 3.01% 267 2.46% 280 2.55% 292 2.47%
Total Shares Held 2.89% 127.270 3.00% 104.650 2.45% 109.075 0.64% 106.540 0.62%
Increase/Decrease 15.30% -4.410 -3.35% -0.057 -0.05% 3.498 3.31% -36.112 -25.31%
Starting No. of Shares NASDAQ 131.680 NASDAQ 104.708 NASDAQ 105.577 NASDAQ 142.652 NASDAQ
Institutions/Holdings UK 65.94% 540 63.40% 471 60.99% 433 67.16% 445 61.52% 20 30.91% 20 21.04%
Total Shares Held 65.71% 10715.972 63.17% 10384.802 60.87% 11464.398 66.91% 10603.231 61.21% 5181.541 32.65% 3300.807 20.80%
Increase/Decrease 12.08% 176.540 1.62% -251.517 -2.48% 993.112 7.97% -121.631 -1.16% -871.277 -20.21% 58.990 1.76%
Starting No. of Shares Reuters 10892.512 Reuters 10133.285 Reuters BARC 12457.510 Reuters BARC 10481.600 Reuters BARC 4310.264 Top 20 MS BARC 3359.797 Top 20 MS BARC
Institutions/Holdings  273 2.47% 281 2.55% 273 2.49% 20 1.61% 20 2.27% 20 2.68%
Total Shares Held 104.979 2.46% 108.730 0.63% 107.334 0.62% 69.401 1.60% 95.038 0.60% 105.004 0.66%
Increase/Decrease 0.202 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 105.181 Reuters BCS 108.750 Reuters BCS 105.439 Reuters BCS 65.773 Top 20 MS BCS/td> 104.700 Top 20 MS BCS 105.336 Top 20 MS BCS
Copyright © 2008 Website of SPBrunner. All rights reserved./td>
My Stock