Dividend Compass
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTU
1
DIVIDEND COMPASS
2
Prepared by Todd Wenning (@toddwenning on Twitter)
3
***Please read instructions and disclosure on tab below before using***
4
CompanyJohnson & Johnson
5
Units$ Millions except per share data
6
7
INPUTS HERE
8
Current Fiscal YearFY-1FY-2FY-3FY-4FY-5FY-6FY-7FY-8
9
Revenue71,89074,33174,33171,31267,22465,03061,58761,89750,514
10
Operating Income (EBIT)21,16518,06520,95918,37715,86916,15316,52715,590
11
Interest Expense726552533482532571455451
12
Net Income16,54015,40916,32313,83110,8539,67213,33412,266
13
Depreciation3,7543,7463,8954,1043,6663,1582,939Not required for calculation
14
Cash From Operations18,76719,27918,47117,41415,39614,29816,38516,571
15
Capital Expenditures3,2263,4633,7143,5952,9342,8932,3842,365
16
Total Dividend Paid8,6218,1737,7687,2866,6146,1565,8045,327
17
Cash 41,90738,37633,08929,20621,08932,26127,65819,425
18
Debt 27,12619,86118,76018,18016,16519,62716,77314,541
19
Dividend Per Share3.152.952.762.592.442.252.111.931.28
20
Shareholder Equity70,41871,15069,75274,05364,82657,08056,57950,588
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...