| A | B | C | D | E | F | G | H | I | J | K | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Company | Ticker | Div | Div gr 10yr | LT Debt/ Cap | 2yr Boll Bands | Annual Net Oper CF (millions) | Annual CapEx (millions) | Annual FCF (millions) | Annual Div (millions) | FCF/div | |
2 | 3M | MMM | 2.8% | 6.2% | 20% | OK | $5,174 | $1,091 | $4,083 | $1,500 | 2.72 | |
3 | Abbott Labs | ABT | 3.5% | 8.6% | 30% | OK | $8,736 | $1,015 | $7,721 | $2,671 | 2.89 | |
4 | Chevron | CVX | 3.2% | 8.8% | 10% | NOT OK | $31,359 | $19,612 | $11,747 | $5,674 | 2.07 | |
5 | Coca-Cola | KO | 2.8% | 10% | 26% | OK | $9,532 | $2,215 | $7,317 | $4,068 | 1.8 | |
6 | Colgate-Palmolive | CL | 2.6% | 12% | 46% | OK | $3,211 | $550 | $2,661 | $997 | 2.67 | |
7 | Emerson | EMR | 3.3% | 7.5% | 28% | NOT OK | $3,233 | $647 | $2,586 | $1,039 | 2.49 | |
8 | ExxonMobil | XOM | 2.4% | 7.4% | 7.6% | OK | $48,413 | $26,871 | $21,542 | $8,498 | 2.53 | |
9 | General Dynamics | GD | 3% | 13% | 15% | OK | $2,986 | $370 | $2,616 | $631 | 4.15 | |
10 | Johnson&Johnson | JNJ | 3.6% | 12% | 12% | OK | $16,385 | $2,384 | $14,001 | $5,804 | 2.41 | |
11 | Lowe's | LOW | 2.3% | 30% | 26% | NOT OK | $3,852 | $1,426 | $2,426 | $571 | 4.25 | |
12 | McDonald's | MCD | 2.9% | 12% | 44% | NOT OK | $6,342 | $2,136 | $4,206 | $2,408 | 1.75 | |
13 | Medtronic | MDT | 2.7% | 15% | 51% | NOT OK | $3,741 | $548 | $3,193 | $969 | 3.3 | |
14 | Norfolk Southern | NSC | 2.5% | 22% | 37% | NOT OK | $2,714 | $1,470 | $1,244 | $514 | 2.42 | |
15 | Occident. Petrol. | OXY | 2.1% | 14% | 14% | NOT OK | $9,349 | $3,940 | $5,409 | $1,159 | 4.67 | |
16 | Pepsico | PEP | 3.2% | 14% | 43% | OK | $8,448 | $3,253 | $5,195 | $2,978 | 1.74 | |
17 | Procter & Gamble | PG | 3.3% | 11% | 22% | OK | $13,231 | $3,306 | $9,925 | $5,767 | 1.72 | |
18 | Target | TGT | 2.3% | 18% | 50% | OK | $5,271 | $2,129 | $3,142 | $609 | 5.16 | |
19 | United Technol. | UTX | 2.6% | 16% | 32% | OK | $5,906 | $865 | $2,041 | $1,482 | 1.38 | |
20 | Walgreen | WAG | 2.7% | 20% | 14% | OK | $3,643 | $1,213 | $2,430 | $647 | 3.76 | |
21 | Wal*Mart | WMT | 2.5% | 18% | 37% | OK | $23,643 | $12,699 | $10,944 | $4,437 | 2.47 | |
22 | ||||||||||||
23 | Aflac | AFL | 3.2% | 21% | 19% | NOT OK | $6,989 | $0 | $6,989 | $535 | 13.1 | |
24 | Air Products | APD | 2.9% | 11% | 38% | OK | $1,753 | $1,352 | $401 | $457 | 0.88 | |
25 | Auto. Data Proc. | ADP | 3.1% | 13% | 0.6% | OK | $1,706 | $278 | $1,428 | $692 | 2.06 | |
26 | Becton Dickinson | BDX | 2.5% | 16% | 33% | OK | $1,713 | $605 | $1,108 | $361 | 3.07 | |
27 | Dover | DOV | 2.3% | 8.8% | 28% | NOT OK | $951 | $183 | $768 | $200 | 3.84 | |
28 | Harris | HRS | 3.3% | 27% | 41% | NOT OK | $833 | $325 | $508 | $127 | 4 | |
29 | Kimberly-Clark | KMB | 4% | 9.6% | 46% | OK | $2,744 | $964 | $1,780 | $1,066 | 1.67 | |
30 | Linear Technol. | LLTC | 3.3% | 20% | 61% | OK | $671 | $120 | $551 | $217 | 2.53 | |
31 | McCormick | MKC | 2.5% | 11% | 33% | OK | $387 | $89 | $298 | $138 | 2.16 | |
32 | NextEra Energy | NEE | 3.8% | 7% | 51% | OK | $3,834 | $2,947 | $887 | $823 | 1.08 | |
33 | Sysco | SYY | 3.7% | 14% | 31% | OK | $1,092 | $636 | $456 | $597 | 0.76 | |
34 | T. Rowe Price | TROW | 2.3% | 15% | 0% | OK | $733 | $118 | $615 | $279 | 2.2 |