EquityValuation.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	X	Y	Z	AA	AB	AC	AD	AE	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU
1	Name	Ticker	Date	Fiscal Year	Current Assets	Total Assets	Cash and Cash Equivalents	Debt in Current Liabilities	Long-Term Debt	Current Liabilities	Total Liabilities	Net Property, Plant and Equipment	Depreciation	Dividends	EBIT	Gross Profit	Pretax Income	Revenue	CAPEX	Taxes Paid	Repurchase of Stock	Common Shares Outstanding	Dividends	5-Year Avg	CAGR Div	CAGR 5-year Avg	Repurchases + Dividends	5-Year Avg Repurchases	CAGR Div + Repurchases	CAGR 5-year Avg Div. + Repurchases	Effective Tax Rate (etr)	Cumulative Pretax Income	Cumulative Taxes Paid	Rolling ETR	iter	NOPAT	CAPEX	Depreciation	Chg. In NWC	FCF	Rolling 5-year Avg	CAGR	CAGR of Avg
2	INTL BUSINESS MACHINES CORP	IBM	12/31/1989	1989	35875	77734	4961	5892	10825	21700	39225	24943	4240	2752	9313	39249	6645	62710	6414	3608	1788	574.7	2752				4540				0.5429646351	6645	3608	0.5429646351	0	6891.62	6414	4240
3	INTL BUSINESS MACHINES CORP	IBM	12/31/1990	1990	38920	87568	4551	7602	11943	25276	44736	27241	4217	2774	11032	42512	10203	69018	6509	3770	491	571.391	2774		0.8%		3265		-28.1%		0.3694991669	16848	7378	0.4379154796	1	8163.68	6509	4217	-531	6402.68
4	INTL BUSINESS MACHINES CORP	IBM	12/31/1991	1991	40969	92473	5151	13716	13231	33624	55467	27578	5149	2771	4340	37467	121	64792	6497	2042	196	571.018	2771		0.3%		2967		-19.2%		16.87603306	16969	9420	0.5551299428	2	3211.6	6497	5149	-6299	8162.6		27.5%
5	INTL BUSINESS MACHINES CORP	IBM	12/31/1992	1992	39692	86705	5649	16467	12853	36737	59081	21595	9221	2765	3406	38675	-9026	64523	4751	1249	90	571.436	2765		0.2%		2855		-14.3%		-0.1383780191	7943	10669	1.343195266	3	2520.44	4751	9221	-4390	11380.44		33.3%
6	INTL BUSINESS MACHINES CORP	IBM	12/31/1993	1993	39202	81113	7133	12097	15245	33150	61375	17521	5778	905	308	29926	-8797	62716	3154	576	0	581.386	905	2393.4	-24.3%		905	2906.4	-33.2%		-0.06547686711	-854	11245	-13.16744731	4	227.92	3154	5778	3097	-245.08		-133.7%
7	INTL BUSINESS MACHINES CORP	IBM	12/31/1994	1994	41338	81091	10554	9570	12548	29226	57678	16664	4197	585	5005	29481	5155	64052	3078	1309	10	587.71	585	1960	-26.6%	-18.1%	595	2117.4	-33.4%	-27.1%	0.253928225	4301	12554	2.91885608	5	3703.7	3078	4197	6060	-1237.3	4892.668	#NUM!
8	INTL BUSINESS MACHINES CORP	IBM	12/31/1995	1995	40691	80292	7701	11569	10060	31648	57869	16579	3955	572	9919	34322	7813	71940	4744	2243	5526	547.774	572	1519.6	-23.0%	-20.3%	6098	2684	5.0%	-3.9%	0.2870856265	12114	14797	1.22147928	6	7340.06	4744	3955	-3069	9620.06	5536.144	8.5%	13.2%
9	INTL BUSINESS MACHINES CORP	IBM	12/31/1996	1996	40695	81132	8137	12957	9872	34000	59504	17407	3676	686	9031	34215	8587	75947	5883	3147	5005	507.981	686	1102.6	-18.0%	-22.8%	5691	3228.8	3.3%	3.6%	0.3664842203	20701	17944	0.8668180281	7	6682.94	5883	3676	-2348	6823.94	5268.412	1.1%	3.8%
10	INTL BUSINESS MACHINES CORP	IBM	12/31/1997	1997	40418	81499	7553	13230	13696	33507	61683	18347	4018	763	9098	34627	9027	78508	6793	2576	6251	958.091	763	702.2	-14.8%	-26.4%	7014	4060.6	5.6%	8.7%	0.2853661239	29728	20520	0.6902583423	8	6732.52	6793	4018	216	3741.52	3740.628	-7.4%	-8.6%
11	INTL BUSINESS MACHINES CORP	IBM	12/31/1998	1998	42360	86100	5768	13905	15508	36827	66667	19631	4475	814	9164	35347	9040	81667	6520	3318	6283	915.907	814	684	-12.7%	-22.2%	7097	5299	5.1%	12.8%	0.3670353982	38768	23838	0.6148885679	9	6781.36	6520	4475	-1378	6114.36	5012.516	-0.6%	0.6%
12	INTL BUSINESS MACHINES CORP	IBM	12/31/1999	1999	43155	87495	5831	14230	14124	39578	66984	17590	6159	859	10075	38088	11757	87548	5959	4758	6645	1784.216	859	738.8	-11.0%	-17.8%	7504	6680.8	5.2%	14.9%	0.4046950753	50525	28596	0.565977239	10	7455.5	5959	6159	-1956	9611.5	7182.276	4.6%	8.0%
13	INTL BUSINESS MACHINES CORP	IBM	12/31/2000	2000	43880	88349	3722	10205	18371	36406	67725	16714	4513	909	11643	36937	11534	88396	5616	3412	6073	1742.9	909	806.2	-9.6%	-14.4%	6982	6857.6	4.0%	13.0%	0.2958210508	62059	32008	0.5157672537	11	8615.82	5616	4513	3897	3615.82	5981.428	-5.6%	3.4%
14	INTL BUSINESS MACHINES CORP	IBM	12/31/2001	2001	42461	88313	6393	11188	15963	35119	64699	16504	4195	956	9295	35977	10953	85866	5660	2572	3906	1723.194	956	860.2	-8.4%	-12.0%	4862	6691.8	0.6%	11.0%	0.2348215101	73012	34580	0.4736207747	12	6878.3	5660	4195	-132	5545.3	5725.7	-1.3%	2.3%
15	INTL BUSINESS MACHINES CORP	IBM	12/31/2002	2002	41652	96484	5975	6031	19986	34550	73702	14440	3691	1005	8607	33975	7524	81186	4753	2257	3087	1722.367	1005	908.6	-7.5%	-10.2%	4092	6107.4	-0.8%	8.6%	0.2999734184	80536	36837	0.4573979338	13	6369.18	4753	3691	-240	5547.18	6086.832	-1.2%	2.8%
16	INTL BUSINESS MACHINES CORP	IBM	12/31/2003	2003	44998	104457	7647	6646	16986	37900	76593	14689	3961	1085	10601	37482	10874	89131	4393	2135	3232	1694.509	1085	962.8	-6.4%	-8.7%	4317	5551.4	-0.4%	6.7%	0.1963398933	91410	38972	0.4263428509	14	7844.74	4393	3961	-4	7416.74	6347.308	1.1%	2.9%
17	INTL BUSINESS MACHINES CORP	IBM	12/31/2004	2004	46970	109183	10570	8099	14828	39798	79436	15175	4329	1174	11848	40789	12028	96293	4368	1499	5418	1645.592	1174	1025.8	-5.5%	-7.4%	6592	5369	2.5%	5.7%	0.124625873	103438	40471	0.3912585317	15	8767.52	4368	4329	74	8654.52	6155.912	2.2%	2.3%
18	INTL BUSINESS MACHINES CORP	IBM	12/31/2005	2005	45661	105748	13686	7216	15425	35152	72650	13756	5188	1250	11714	42245	12226	91134	3842	2047	6506	1573.98	1250	1094	-4.8%	-6.3%	7756	5523.8	3.4%	5.5%	0.1674300671	115664	42518	0.367599253	16	8668.36	3842	5188	3337	6677.36	6768.22	0.3%	3.0%
19	INTL BUSINESS MACHINES CORP	IBM	12/31/2006	2006	44660	103234	10656	8902	13780	40091	74728	14440	4983	1683	12621	43970	13317	91424	4362	2177	6399	1506.483	1683	1239.4	-2.9%	-4.9%	8082	6167.8	3.5%	6.0%	0.1634752572	128981	44695	0.3465239066	17	9339.54	4362	4983	-5940	15900.54	8839.268	5.8%	5.1%
20	INTL BUSINESS MACHINES CORP	IBM	12/31/2007	2007	53177	120431	16146	12235	23039	44310	91961	15081	5201	2147	14360	47741	14489	98786	4630	3331	18828	1385.234	2147	1467.8	-1.4%	-3.4%	20975	9544.4	8.9%	8.9%	0.2298985437	143470	48026	0.3347459399	18	10626.4	4630	5201	4298	6899.4	9109.712	0.4%	4.9%
21	INTL BUSINESS MACHINES CORP	IBM	12/31/2008	2008	49004	109524	12907	11236	22689	42435	96059	14305	5450	2585	16750	51899	16715	103630	4171	2470	10579	1339.096	2585	1767.8	-0.3%	-2.0%	13164	11313.8	5.8%	9.5%	0.1477714628	160185	50496	0.3152355089	19	12395	4171	5450	-2298	15972	10820.764	5.2%	5.8%
22	INTL BUSINESS MACHINES CORP	IBM	12/31/2009	2009	48935	109022	13973	4168	21932	36002	86267	14165	4994	2860	17719	49486	18133	95758	3447	2940	7429	1305.337	2860	2105	0.2%	-0.8%	10289	12053.2	4.2%	9.3%	0.1621353334	178318	53436	0.2996668872	20	13112.06	3447	4994	6364	8295.06	10748.872	1.4%	5.4%
23	INTL BUSINESS MACHINES CORP	IBM	12/31/2010	2010	48116	113452	11651	6778	21846	40562	90280	14097	4831	3177	18746	51399	19714	99871	4185	3596	15376	1227.993	3177	2490.4	0.7%	0.2%	18553	14212.6	6.9%	9.8%	0.1824084407	198032	57032	0.2879938596	21	13872.04	4185	4831	-5379	19897.04	13392.808	5.8%	6.5%
24	INTL BUSINESS MACHINES CORP	IBM	12/31/2011	2011	50928	116433	11922	8463	22857	42123	96197	13883	4815	3473	20949	55596	20997	106916	4108	3936	15046	1163.183	3473	2848.4	1.1%	1.0%	18519	16300	6.6%	10.1%	0.1874553508	219029	60968	0.2783558342	22	15502.26	4108	4815	1251	14958.26	13204.352	4.1%	6.0%
25	INTL BUSINESS MACHINES CORP	IBM	12/31/2012	2012	49433	119213	11129	9181	24088	43625	100229	13996	4676	3773	21173	55520	21891	104507	4081	4501	11995	1117.368	3773	3173.6	1.4%	1.5%	15768	15258.6	5.6%	9.1%	0.2056096113	240920	65469	0.2717458077	23	15668.02	4081	4676	-2997	19260.02	15676.476	5.1%	6.7%
26	INTL BUSINESS MACHINES CORP	IBM	12/31/2013	2013	51350	126223	11066	6862	32856	40154	103294	13821	4678	4058	19389	53770	19517	99751	3623	4651	13859	1054.391	4058	3468.2	1.6%	1.9%	17917	16209.2	5.9%	9.0%	0.2383050674	260437	70120	0.2692397778	24	14347.86	3623	4678	5388	10014.86	14485.048	2.0%	5.9%
27	INTL BUSINESS MACHINES CORP	IBM	12/31/2014	2014	49422	117532	8476	5731	35074	39600	105518	10771	4492	4265	18341	51440	19979	92793	3740	4500	13679	990.524	4265	3749.2	1.8%	2.2%	17944	17740.2	5.7%	9.0%	0.2252364983	280416	74620	0.2661046445	25	13572.34	3740	4492	-1374	15698.34	15965.704	3.8%	6.1%
28	INTL BUSINESS MACHINES CORP	IBM	12/31/2015	2015	42504	110495	8194	6461	33428	34269	96071	10727	3855	4897	15568	44775	15937	81741	3579	1908	4609	965.729	4897	4093.2	2.2%	2.5%	9506	15930.8	2.9%	8.0%	0.119721403	296353	76528	0.2582325807	26	11520.32	3579	3855	-1587	13383.32	14662.96	3.0%	5.4%
29	INTL BUSINESS MACHINES CORP	IBM	12/31/2016	2016	43888	117470	8527	7513	34655	36275	99078	10830	4381	5256	12008	42749	12314	79920	3567	1418	3502	945.867	5256	4449.8	2.4%	2.7%	8758	13978.6	2.5%	7.1%	0.1151534838	308667	77946	0.2525245653	27	8885.92	3567	4381	-622	10321.92	13735.692	1.9%	4.8%
30	INTL BUSINESS MACHINES CORP	IBM	12/31/2017	2017	49735	125356	12580	6987	39837	37363	107631	11116	4541	5506	10913	40930	11383	79139	3229	6334	4533	922.179	5506	4796.4	2.5%	2.9%	10039	12832.8	2.9%	6.4%	0.5564438197	320050	84280	0.2633338541	28	8075.62	3229	4541	4759	4628.62	10809.412	-1.2%	3.5%
31	INTL BUSINESS MACHINES CORP	IBM	12/31/2018	2018	49146	123382	12222	10207	35605	38227	106453	10792	4480	5256	12961	41735	11325	79591	3396	1920	4614	892.479	5256	5036	2.3%	3.0%	9870	11223.4	2.7%	5.6%	0.1695364238	331375	86200	0.2601282535	29	9591.14	3396	4480	-1453	12128.14	11232.068	2.3%	3.5%
32	INTL BUSINESS MACHINES CORP	IBM	12/31/2019	2019	38420	152186	9009	10177	57981	37701	131201	15006	6059	5707	10849	42404	10141	77147	2286	2075	1633	887.11	5707	5324.4	2.5%	3.1%	7340	9102.6	1.6%	4.5%	0.2046149295	341516	88275	0.258479837	30	8028.26	2286	6059	-10200	22001.26	12492.652	4.3%	3.8%
33	INTL BUSINESS MACHINES CORP	IBM	12/31/2020	2020	39165	155971	14275	8540	57929	39869	135244	14726	6695	5797	8689	41595	4615	73620	2618	2458	302	892.653	5797	5504.4	2.4%	3.1%	6099	8421.2	1.0%	4.0%	0.5326110509	346131	90733	0.2621348565	31	6429.86	2618	6695	-1423	11929.86	12201.96	2.1%	3.6%
34	INTL BUSINESS MACHINES CORP	IBM	12/31/2021	2021	29539	132001	8364	7760	47379	33619	113005	8916	6394	5869	6694	37110	4818	57350	2062	1878	319	898.069	5869	5627	2.4%	3.1%	6188	7907.2	1.0%	3.6%	0.3897882939	350949	92611	0.2638873455	32	4953.56	2062	6394	-3376	12661.56	12669.888	2.2%	3.6%
35	INTL BUSINESS MACHINES CORP	IBM	12/31/2022	2022	29118	127243	8841	5633	48379	31505	105222	8212	4804	5948	7873	36774	1136	60530	1346	2252	407	906.092	5948	5715.4	2.4%	3.0%	6355	7170.4	1.0%	3.2%	1.982394366	352085	94863	0.2694320974	33	5826.02	1346	4804	1693	7591.02	13262.368	0.5%	3.6%
36	INTL BUSINESS MACHINES CORP	IBM	12/31/2023	2023	32908	135241	13462	7246	52689	34121	112628	8721	3496	6040	8899	37134	8674	61860	1245	2281	402	915.014	6040	5872.2	2.3%	3.0%	6442	6484.8	1.0%	2.7%	0.2629697948	360759	97144	0.2692767194	34	6585.26	1245	3496	1174	7662.26	12369.192	0.5%	3.2%
37	INTL BUSINESS MACHINES CORP	IBM	12/31/2024	2024	34482	137175	14804	5856	52539	33142	109782	8929	3767	6147	8773	38548	5780	62753	1048	2118	651	926.29	6147	5960.2	2.3%	3.0%	6798	6376.4	1.2%	2.6%	0.3664359862	366539	99262	0.2708088362	35	6492.02	1048	3767	2553	6658.02	9300.544	0.1%	2.2%
38	JOHNSON & JOHNSON	JNJ	12/31/1989	1989	3776	7919	583	570	1170	1927	3771	2846	358	373	1661	6635	1514	9757	750	444	153	333.054	373				526				0.2932628798	1514	444	0.2932628798	36	1478.29	750	358
39	JOHNSON & JOHNSON	JNJ	12/31/1990	1990	4664	9506	931	876	1316	2623	4606	3247	407	436	1992	7702	1623	11232	830	526	209	333.076	436		16.9%		645		22.6%		0.3240911892	3137	970	0.3092126235	37	1772.88	830	407	192	1157.88
40	JOHNSON & JOHNSON	JNJ	12/31/1991	1991	4933	10513	792	679	1301	2689	4887	3667	438	513	2164	8681	2038	12447	987	599	222	333.166	513		17.3%		735		18.2%		0.2939156035	5175	1569	0.3031884058	38	1925.96	987	438	203	1173.96		1.4%
41	JOHNSON & JOHNSON	JNJ	12/31/1992	1992	5423	11884	878	1032	1365	3427	6713	4115	499	587	2277	9574	2207	13753	1103	590	740	655.396	587		16.3%		1327		36.1%		0.2673312188	7382	2159	0.2924681658	39	2026.53	1103	499	-248	1670.53		20.1%
42	JOHNSON & JOHNSON	JNJ	12/31/1993	1993	5217	12242	476	915	1493	3212	6674	4406	553	659	2394	9900	2332	14138	975	564	632	642.981	659	513.6	15.3%		1291	904.8	25.2%		0.2418524871	9714	2723	0.2803170681	40	2130.66	975	553	9	1699.66		13.6%
43	JOHNSON & JOHNSON	JNJ	12/31/1994	1994	6680	15668	704	899	2199	4266	8546	4910	724	727	2807	11159	2681	15734	937	741	185	643.01	727	584.4	14.3%	13.8%	912	982	11.6%	8.5%	0.2763894069	12395	3464	0.2794675272	41	2498.23	937	724	409	1876.23	1515.652	12.8%
44	JOHNSON & JOHNSON	JNJ	12/31/1995	1995	7938	17873	1364	321	2107	4388	8828	5196	857	827	3511	13464	3317	18842	1256	977	322	647.68	827	662.6	14.2%	13.6%	1149	1082.8	13.9%	9.4%	0.294543262	15712	4441	0.2826502037	42	3124.79	1256	857	1136	1589.79	1602.034	6.5%	5.7%
45	JOHNSON & JOHNSON	JNJ	12/31/1996	1996	9370	20010	2136	872	1410	5184	9174	5651	1009	974	4303	15611	4033	21620	1373	1149	412	1332.484	974	754.8	14.7%	13.7%	1386	1213	14.8%	10.3%	0.2848995785	19745	5590	0.283109648	43	3829.67	1373	1009	636	2829.67	1933.176	16.1%	12.9%
46	JOHNSON & JOHNSON	JNJ	12/31/1997	1997	10563	21453	2899	714	1126	5283	9094	5810	1067	1137	4622	16544	4576	22629	1391	455	628	1345.137	1137	864.8	14.9%	13.9%	1765	1300.6	16.3%	9.5%	0.09943181818	24321	6045	0.2485506353	44	4113.58	1391	1067	1094	2695.58	2138.186	12.8%	12.2%
47	JOHNSON & JOHNSON	JNJ	12/31/1998	1998	11132	26211	2578	2747	1269	8162	12621	6240	1246	1305	5045	17467	4269	23657	1460	485	930	1344.051	1305	994	14.9%	14.1%	2235	1489.4	17.4%	10.5%	0.1136097447	28590	6530	0.228401539	45	4490.05	1460	1246	-2310	6586.05	3115.464	24.3%	19.7%
48	JOHNSON & JOHNSON	JNJ	12/31/1999	1999	13200	29163	3879	1806	2450	7454	12950	6719	1444	1479	5926	20473	5753	27471	1728	599	840	1389.683	1479	1144.4	14.8%	14.3%	2319	1770.8	16.0%	11.8%	0.1041195898	34343	7129	0.2075823312	46	5274.14	1728	1444	2776	2214.14	3183.046	7.5%	16.0%
49	JOHNSON & JOHNSON	JNJ	12/31/2000	2000	15450	31321	5744	1479	2037	7140	12513	6971	1515	1724	6477	21793	6622	29139	1646	668	973	1390.937	1724	1323.8	14.9%	14.5%	2697	2080.4	16.0%	12.6%	0.1008758683	40965	7797	0.1903332113	47	5764.53	1646	1515	2564	3069.53	3478.994	10.2%	14.9%
50	JOHNSON & JOHNSON	JNJ	12/31/2001	2001	18473	38488	7972	565	2217	8044	14255	7719	1605	2047	7885	25073	7898	33004	1731	610	2570	3047.215	2047	1538.4	15.2%	14.7%	4617	2726.6	19.8%	14.8%	0.07723474297	48863	8407	0.1720524732	48	7017.65	1731	1605	2119	4772.65	3867.59	13.7%	14.3%
51	JOHNSON & JOHNSON	JNJ	12/31/2002	2002	19266	40556	7475	2117	2022	11449	17859	8710	1662	2381	9678	27513	9291	36298	2099	726	6538	2968.295	2381	1787.2	15.3%	14.9%	8919	4157.4	24.3%	18.5%	0.07814013562	58154	9133	0.1570485263	49	8613.42	2099	1662	-2612	10788.42	5486.158	20.4%	17.4%
52	JOHNSON & JOHNSON	JNJ	12/31/2003	2003	22995	48263	9523	1139	2955	13448	21394	9846	1869	2746	10871	31555	10308	41862	2262	897	1183	2967.973	2746	2075.4	15.3%	15.0%	3929	4496.2	15.4%	17.4%	0.08701979045	68462	10030	0.1465046303	50	9675.19	2262	1869	1730	7552.19	5679.386	15.5%	15.8%
53	JOHNSON & JOHNSON	JNJ	12/31/2004	2004	27320	53317	12884	280	2565	13927	21504	10436	2124	3251	12863	36050	12838	47348	2175	1173	1384	2971.023	3251	2429.8	15.5%	15.2%	4635	4959.4	15.6%	16.7%	0.09136937218	81300	11203	0.137798278	51	11448.07	2175	2124	3846	7551.07	6746.772	14.3%	16.1%
54	JOHNSON & JOHNSON	JNJ	12/31/2005	2005	31394	58025	16138	668	2017	12635	20154	10830	2093	3793	13291	38573	13656	50434	2632	1110	1717	2974.478	3793	2843.6	15.6%	15.3%	5510	5522	15.8%	16.3%	0.08128295255	94956	12313	0.1296705843	52	11828.99	2632	2093	5366	5923.99	7317.664	11.5%	15.4%
55	JOHNSON & JOHNSON	JNJ	12/31/2006	2006	22975	70556	4084	4579	2014	19161	31238	13044	2177	4267	13579	40314	14587	53194	2666	1077	6722	2893.23	4267	3287.6	15.4%	15.4%	10989	6796.4	19.6%	16.8%	0.07383286488	109543	13390	0.122235104	53	12085.31	2666	2177	-14945	26541.31	11671.396	21.6%	18.5%
56	JOHNSON & JOHNSON	JNJ	12/31/2007	2007	29945	80954	9315	2463	7074	19837	37635	14185	2777	4670	15153	46061	13283	61035	2942	1479	5607	2840.223	4670	3745.4	15.1%	15.2%	10277	7068	18.0%	15.8%	0.1113453286	122826	14869	0.1210574308	54	13486.17	2942	2777	6294	7027.17	10919.146	11.2%	16.4%
57	JOHNSON & JOHNSON	JNJ	12/31/2008	2008	34377	84912	12809	3732	8120	20852	42401	14365	2832	5024	16169	48068	16929	63747	3066	1624	6651	2769.178	5024	4201	14.7%	15.0%	11675	8617.2	17.7%	16.2%	0.09593006084	139755	16493	0.1180136668	55	14390.41	3066	2832	3417	10739.41	11556.59	13.2%	15.6%
58	JOHNSON & JOHNSON	JNJ	12/31/2009	2009	39541	94682	19425	6318	8223	21731	44094	14759	2774	5327	16776	46337	15755	61897	2365	1515	2130	2754.321	5327	4616.2	14.2%	14.7%	7457	9181.6	14.2%	15.6%	0.09615994922	155510	18008	0.115799627	56	14930.64	2365	2774	4285	11054.64	12257.304	12.6%	15.0%
59	JOHNSON & JOHNSON	JNJ	12/31/2010	2010	47307	102908	27658	7617	9156	23072	46329	14553	2939	5804	16527	45734	16947	61587	2384	1194	2797	2738.097	5804	5018.4	14.0%	14.3%	8601	9799.8	14.2%	15.0%	0.07045494778	172457	19202	0.1113436973	57	14709.03	2384	2939	6425	8839.03	12840.312	10.7%	14.3%
60	JOHNSON & JOHNSON	JNJ	12/31/2011	2011	54316	113644	32261	6658	12969	22811	56564	14739	3158	6156	16254	47915	12361	65030	2893	1133	2525	2724.363	6156	5396.2	13.6%	14.0%	8681	9338.2	13.6%	13.8%	0.09165925087	184818	20335	0.1100271619	58	14466.06	2893	3158	7270	7461.06	9024.262	9.3%	11.1%
61	JOHNSON & JOHNSON	JNJ	12/31/2012	2012	46116	121347	21089	4676	11489	24262	56521	16097	3666	6614	17142	49342	13775	67224	2934	1277	12919	2778.489	6614	5785	13.3%	13.6%	19533	11189.4	17.0%	14.2%	0.09270417423	198593	21612	0.108825588	59	15256.38	2934	3666	-9651	25639.38	12746.704	15.1%	12.6%
62	JOHNSON & JOHNSON	JNJ	12/31/2013	2013	56407	132683	29206	4852	13328	25675	58630	16710	4104	7286	18957	53074	15471	71312	3595	1653	3538	2820.628	7286	6237.4	13.2%	13.3%	10824	11019.2	13.4%	13.3%	0.106845065	214064	23265	0.1086824501	60	16871.73	3595	4104	8878	8502.73	12299.368	9.1%	11.6%
63	JOHNSON & JOHNSON	JNJ	12/31/2014	2014	59311	131119	33089	3638	15122	25085	61367	16126	3895	7768	21357	55480	20563	74331	3714	1174	7124	2783.223	7768	6725.6	12.9%	13.0%	14892	12506.2	14.3%	13.3%	0.05709283665	234627	24439	0.1041610727	61	19007.73	3714	3895	3494	15694.73	13227.386	11.5%	11.4%
64	JOHNSON & JOHNSON	JNJ	12/31/2015	2015	60210	133411	38376	7004	12857	27747	62261	15905	3746	8173	18370	52365	19196	70074	3463	1309	5290	2755.162	8173	7199.4	12.6%	12.8%	13463	13478.6	13.3%	13.1%	0.06819128985	253823	25748	0.1014407678	62	16349.3	3463	3746	-1763	18395.3	15138.64	11.7%	11.6%
65	JOHNSON & JOHNSON	JNJ	12/31/2016	2016	65032	141208	42239	4684	22442	26287	70790	15912	3754	8621	21210	54004	19803	71890	3226	1708	8979	2706.511	8621	7692.4	12.3%	12.5%	17600	15262.4	13.9%	13.1%	0.08624955815	273626	27456	0.1003413418	63	18876.9	3226	3754	6282	13122.9	16271.008	9.8%	11.4%
66	JOHNSON & JOHNSON	JNJ	12/31/2017	2017	43088	157303	18296	3906	30675	30537	97143	17005	5642	8943	19847	57463	17673	76450	3279	1998	6358	2682.525	8943	8158.2	12.0%	12.2%	15301	14416	12.8%	12.2%	0.1130538109	291299	29454	0.1011126025	64	17663.83	3279	5642	-26194	46220.83	20387.298	14.6%	12.0%
67	JOHNSON & JOHNSON	JNJ	12/31/2018	2018	46033	152954	19687	2796	27684	31230	93202	17035	6929	9494	21389	61633	17999	81581	3670	2637	5868	2662.324	9494	8599.8	11.8%	11.9%	15362	15323.6	12.3%	12.0%	0.1465081393	309298	32091	0.1037543081	65	19036.21	3670	6929	2252	20043.21	22695.394	10.7%	11.9%
68	JOHNSON & JOHNSON	JNJ	12/31/2019	2019	45274	157728	19287	1471	27210	35964	98257	18615	7009	9917	21121	61663	17328	82059	3498	2744	6746	2632.507	9917	9029.6	11.6%	11.7%	16663	15677.8	12.2%	11.6%	0.1583564174	326626	34835	0.1066510321	66	18797.69	3498	7009	-5493	27801.69	25116.786	11.6%	11.9%
69	JOHNSON & JOHNSON	JNJ	12/31/2020	2020	51237	174894	25185	2631	32635	42493	111616	19766	7231	10481	20147	61536	16497	82584	3347	1898	3221	2632.512	10481	9491.2	11.4%	11.4%	13702	15725.6	11.1%	11.2%	0.1150512214	343123	36733	0.1070549045	67	17930.83	3347	7231	-566	22380.83	25913.892	10.4%	11.5%
70	JOHNSON & JOHNSON	JNJ	12/31/2021	2021	60979	182018	31608	3766	29985	45226	107995	19862	7390	11032	24779	71445	22776	93775	3652	2452	3456	2628.965	11032	9973.4	11.2%	11.2%	14488	15103.2	10.9%	10.6%	0.107657183	365899	39185	0.1070923943	68	22053.31	3652	7390	7009	18782.31	27045.774	9.4%	11.3%
71	JOHNSON & JOHNSON	JNJ	12/31/2022	2022	55294	187378	23519	12771	26888	55802	110574	20903	6970	11682	25466	71462	21725	94943	4009	3069	6035	2613.597	11682	10521.2	11.0%	11.0%	17717	15586.4	11.2%	10.3%	0.1412658228	387624	42254	0.1090076982	69	22664.74	4009	6970	-16261	41886.74	26178.956	11.9%	10.7%
72	JOHNSON & JOHNSON	JNJ	12/31/2023	2023	53495	167558	22927	3451	25881	46282	98784	20898	7486	11770	22928	66702	15062	85159	4543	3090	5054	2407.078	11770	10976.4	10.7%	10.7%	16824	15878.8	10.7%	10.0%	0.2051520382	402686	45344	0.112603865	70	20405.92	4543	7486	7721	15627.92	25295.898	8.2%	10.2%
73	JOHNSON & JOHNSON	JNJ	12/31/2024	2024	55893	180104	24522	5983	30651	50321	108614	21618	7339	11823	21949	69175	16687	88821	4424	2604	2432	2406.922	11823	11357.6	10.4%	10.5%	14255	15397.2	9.9%	9.6%	0.1560496195	419373	47948	0.114332587	71	19534.61	4424	7339	-1641	24090.61	24553.682	9.3%	9.7%
74	COCA-COLA CO	KO	12/31/1989	1989	3603.5	8282.536	1181.691	1432.166	548.708	3657.93	4797.051	2021.219	183.765	469.263	1725.785	5257.482	1764.31	8965.786	462.466	0	1166.941	337.015	469.263				1636.204				0	1764.31	0	0	72	1346.1123	462.466	183.765
75	COCA-COLA CO	KO	12/31/1990	1990	4142.778	9278.187	1492.124	2000.883	535.861	4296.491	5429.023	2385.565	236.389	534.482	2000.564	6263.889	2014.436	10236.35	592.971	662.786	531.667	668.239	534.482		13.9%		1066.149		-34.8%		0.329018147	3778.746	662.786	0.1753983994	73	1560.43992	592.971	236.389	-99.283	1303.14092
76	COCA-COLA CO	KO	12/31/1991	1991	4144.244	10222.428	1117.196	1302.297	985.258	4117.56	5796.61	2889.882	254.104	639.543	2332.045	7177.333	2383.279	11571.614	791.677	831.424	474.076	664.48	639.543		16.7%		1113.619		-17.5%		0.3488571837	6162.025	1494.21	0.2424868448	74	1818.9951	791.677	254.104	180.397	1101.0251		-15.5%
77	COCA-COLA CO	KO	12/31/1992	1992	4247.677	11051.934	1062.988	2087.284	1120.064	5303.222	7163.546	3526.261	309.816	738.001	2770.091	8329.299	2746.088	13073.86	1083.27	888.881	1259.488	1306.771	738.001		16.3%		1997.489		6.9%		0.3236899182	8908.113	2383.091	0.2675191704	75	2160.67098	1083.27	309.816	-1082.229	2469.44598		37.7%
78	COCA-COLA CO	KO	12/31/1993	1993	4434	12021	1078	1672	1428	5171	7437	3729	333	883	3152	9130	3185	13957	800	1059	680	1297.453	883	652.8578	17.1%		1563	1475.2922	-1.1%		0.3324960754	12093.113	3442.091	0.2846323358	76	2458.56	800	333	318.545	1673.015		8.7%
79	COCA-COLA CO	KO	12/31/1994	1994	5205	13873	1531	2083	1426	6177	8638	4080	382	1006	3708	10387	3728	16172	878	1116	1192	1275.933	1006	760.2052	16.5%	16.4%	2198	1587.6514	6.1%	7.6%	0.2993562232	15821.113	4558.091	0.2881017916	77	2892.24	878	382	-235	2631.24	1835.5734	19.2%
80	COCA-COLA CO	KO	12/31/1995	1995	5450	15041	1315	2923	1141	7348	9649	4336	421	1110	4178	11499	4328	18018	937	1185	1796	1252.299	1110	875.3088	15.4%	15.8%	2906	1955.6216	10.0%	15.1%	0.2737985213	20149.113	5743.091	0.28502947	78	3258.84	937	421	-926	3668.84	2308.713216	23.0%	25.8%
81	COCA-COLA CO	KO	12/31/1996	1996	5910	16161	1658	3397	1116	7406	10005	3550	442	1247	4299.5	12250	4596	18546	990	1249	1521	2480.993	1247	996.8002	15.0%	15.1%	2768	2286.4978	7.8%	15.7%	0.2717580505	24745.113	6992.091	0.2825645209	79	3353.61	990	442	402	2403.61	2569.230196	10.7%	18.3%
82	COCA-COLA CO	KO	12/31/1997	1997	5969	16940	1843	3074	801	7379	9629	3743	384	1387	5061	13237	6055	18868	1093	1546	1262	2470.629	1387	1126.6	14.5%	14.6%	2649	2416.8	6.2%	13.1%	0.2553261767	30800.113	8538.091	0.2772097297	80	3947.58	1093	384	86	3152.58	2705.857	13.5%	13.8%
83	COCA-COLA CO	KO	12/31/1998	1998	6380	19145	1807	4462	687	8640	10742	3669	381	1480	5040	13632	5198	18813	863	1703	1563	2465.517	1480	1246	13.6%	13.8%	3043	2712.8	7.1%	13.0%	0.32762601	35998.113	10241.091	0.284489662	81	3931.2	863	381	-850	4299.2	3231.094	16.1%	15.2%
84	COCA-COLA CO	KO	12/31/1999	1999	6480	21623	1812	5373	854	9856	12110	4267	438	1580	4795	14234	3819	19805	1069	1291	15	2471.575	1580	1360.8	12.9%	13.0%	1595	2592.2	-0.3%	9.8%	0.3380466091	39817.113	11532.091	0.289626498	82	3740.1	1069	438	-1116	4225.1	3549.866	14.0%	14.1%
85	COCA-COLA CO	KO	12/31/2000	2000	6620	20834	1892	4816	835	9321	11518	4168	465	1685	5134	14719	3399	20458	733	1219	133	2484.762	1685	1475.8	12.3%	12.4%	1818	2374.6	1.0%	7.0%	0.3586348926	43216.113	12751.091	0.2950540924	83	4004.52	733	465	675	3061.52	3428.402	8.9%	11.0%
86	COCA-COLA CO	KO	12/31/2001	2001	7171	22417	1934	3899	1219	8429	11051	4453	502	1791	5650	14550	5670	20092	769	1635	277	2486.227	1791	1584.6	11.8%	11.7%	2068	2234.6	2.0%	5.3%	0.2883597884	48886.113	14386.091	0.2942776612	84	4407	769	502	1443	2697	3487.08	6.8%	9.6%
87	COCA-COLA CO	KO	12/31/2002	2002	7352	24501	2345	2655	2701	7341	12701	5911	614	1987	5458	13073	5499	19564	851	1483	691	2470.979	1987	1704.6	11.7%	11.3%	2678	2240.4	3.9%	4.8%	0.2696853973	54385.113	15869.091	0.2917910826	85	4257.24	851	614	1269	2751.24	3406.812	6.4%	8.0%
88	COCA-COLA CO	KO	12/31/2003	2003	8396	27342	3482	2906	2517	7886	13252	6097	667	2166	5730	13885	5495	21044	812	1336	1440	2441.532	2166	1841.8	11.5%	10.9%	3606	2353	5.8%	4.8%	0.2431301183	59880.113	17205.091	0.2873256268	86	4469.4	812	667	499	3825.4	3312.052	8.6%	6.8%
89	COCA-COLA CO	KO	12/31/2004	2004	12094	31327	6768	6021	1157	10971	15392	6091	755	2429	6178	15079	6222	21962	755	1213	1739	2409.339	2429	2011.6	11.6%	10.8%	4168	2867.6	6.4%	6.2%	0.1949533912	66102.113	18418.091	0.2786308964	87	4818.84	755	755	613	4205.84	3308.2	8.7%	6.1%
90	COCA-COLA CO	KO	12/31/2005	2005	10250	29427	4767	4546	1154	9836	12921	5786	798	2678	6123	15660	6690	23104	899	1906	2055	2369	2678	2210.2	11.5%	10.7%	4733	3450.6	6.9%	7.3%	0.2849028401	72792.113	20324.091	0.2792073229	88	4775.94	899	798	-709	5383.94	3772.684	9.9%	6.8%
91	COCA-COLA CO	KO	12/31/2006	2006	8441	29963	2590	3268	1314	8890	12685	6903	802	2911	6597	16730	6578	24088	1407	1533	2416	2318	2911	2434.2	11.3%	10.7%	5327	4102.4	7.2%	8.2%	0.2330495591	79370.113	21857.091	0.2753818808	89	5145.66	1407	802	-863	5403.66	4314.016	9.3%	7.4%
92	COCA-COLA CO	KO	12/31/2007	2007	12105	43269	4308	6052	3277	13225	21167	8493	1012	3149	7520	19477	7873	28857	1648	1783	1838	2318	3149	2666.6	11.2%	10.6%	4987	4564.2	6.4%	8.4%	0.2264702147	87243.113	23640.091	0.2709679903	90	5865.6	1648	1012	-671	5900.6	4943.888	9.3%	7.9%
93	COCA-COLA CO	KO	12/31/2008	2008	12176	40519	4979	6531	2781	12988	19664	8326	1066	3521	8796	21636	7439	31944	1968	1993	1079	2312	3521	2937.6	11.2%	10.5%	4600	4763	5.6%	8.1%	0.2679123538	94682.113	25633.091	0.2707279146	91	6860.88	1968	1066	308	5650.88	5308.984	8.5%	7.9%
94	COCA-COLA CO	KO	12/31/2009	2009	17551	48671	9213	6800	5059	13721	23325	9561	1086	3800	8544	20988	8946	30990	1993	1687	1518	2303	3800	3211.8	11.0%	10.5%	5318	4993	6.1%	7.9%	0.1885758998	103628.113	27320.091	0.2636359016	92	6664.32	1993	1086	4642	1115.32	4690.88	-0.8%	6.5%
95	COCA-COLA CO	KO	12/31/2010	2010	21579	72921	11337	9376	14041	18508	41604	14727	1306	4068	9587	23987	14243	35119	2215	1767	2961	2292	4068	3489.8	10.8%	10.4%	7029	5452.2	7.2%	8.0%	0.1240609422	117871.113	29087.091	0.2467703092	93	7477.86	2215	1306	-759	7327.86	5079.664	9.0%	6.6%
96	COCA-COLA CO	KO	12/31/2011	2011	25497	79974	14035	14912	13656	24283	48053	14939	1864	4300	10929	30243	11439	46565	2920	1777	4513	2263	4300	3767.6	10.6%	10.2%	8813	6149.4	8.0%	8.3%	0.155345747	129310.113	30864.091	0.2386827316	94	8524.62	2920	1864	-1857	9325.62	5864.056	9.8%	7.1%
97	COCA-COLA CO	KO	12/31/2012	2012	30328	86174	16551	17874	14736	27821	53006	14476	1896	4595	11224	30860	11809	48017	2780	2091	4559	4469	4595	4056.8	10.4%	10.1%	9154	6982.8	7.8%	8.5%	0.1770683377	141119.113	32955.091	0.2335267725	95	8754.72	2780	1896	1293	6577.72	5999.48	7.6%	6.8%
98	COCA-COLA CO	KO	12/31/2013	2013	31304	90055	20268	17925	19154	27811	56615	14967	1908	4969	11128	30341	11477	46854	2550	2203	4832	4402	4969	4346.4	10.3%	9.9%	9801	8023	7.7%	8.8%	0.1919491156	152596.113	35158.091	0.2303996498	96	8679.84	2550	1908	986	7051.84	6279.672	7.6%	6.7%
99	COCA-COLA CO	KO	12/31/2014	2014	32986	92023	21675	22682	19063	32374	61462	14633	1904	5350	10559	30013	9325	45998	2406	2241	4162	4366	5350	4656.4	10.2%	9.8%	9512	8861.8	7.3%	8.9%	0.2403217158	161921.113	37399.091	0.2309710593	97	8236.02	2406	1904	-2881	10615.02	8179.612	9.1%	7.8%
100	COCA-COLA CO	KO	12/31/2015	2015	33395	90093	19900	15806	28407	26930	64329	12571	1909	5741	10240	28721	9605	44294	2553	2166	3564	4324	5741	4991	10.1%	9.7%	9305	9317	6.9%	8.7%	0.2255075482	171526.113	39565.091	0.2306651174	98	7987.2	2553	1909	5853	1490.2	7012.08	0.5%	6.6%