1
2
3
4
5
6
7
8
A B C D E F G H I J K L M N
WEB APPENDIX 14A MODEL 12/12/2018
Table 14A.1 Long-Run Residual Dividend Model Forecast
Current total invested capital $2,000
Expected profit margin 5%
Expected net capital growth 12%
Additional investment required in Yr. 3 $200
Optimal equity ratio 50%
Desired dividend growth 8%
Expected earnings 240 288 331 364 401
Required new investment 240 269 501 137 378
Required equity 120 134 251 69 189
Available for dividends $120 $154 $81 $296 $212
Total funds available $862
Average funds per year $172.39
Total funds distributed $809.06
Average dividend paid $161.81
Suggested payout ratio 57.5% 51.7% 48.6% 47.7% 46.8%
Average payout ratio 50.4%