Date updated: 5-Jan-16

Created by: Aswath Damodaran, adamodar@stern.nyu.edu

What is this data? Excess Returns (equity and firm) in percent and (millions of) dollar terms
Home Page: http://www.damodaran.com
Data website: http://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html
Companies in each industry: http://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls
Variable definitions: http://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variab
To update this spreadsheet, enter the following
Long Term Treasury bond rate =
Risk Premium to Use for Equity =
Country Default Spread to use for debt =

Do you want to use the marginal tax rate?

Marginal tax rate =

Industry Name Number of Firms Beta

Advertising 44 1.08
Aerospace/Defense 92 1.33
Air Transport 20 1.27
Apparel 63 1.06
Auto & Truck 19 0.96
Auto Parts 65 1.29
Bank (Money Center) 9 1.11
Banks (Regional) 644 0.51
Beverage (Alcoholic) 22 0.94
Beverage (Soft) 43 1.15
Broadcasting 29 1.29
Brokerage & Investment Banking 42 1.35
Building Materials 39 1.18
Business & Consumer Services 159 1.19
Cable TV 19 1.23
Chemical (Basic) 42 1.17
Chemical (Diversified) 9 1.55
Chemical (Specialty) 104 1.25
Coal & Related Energy 38 1.49
Computer Services 118 1.17
Computers/Peripherals 64 1.33
Construction Supplies 52 1.65
Diversified 26 1.01
Drugs (Biotechnology) 411 1.28
Drugs (Pharmaceutical) 157 1.02
Education 40 1.05
Electrical Equipment 120 1.15
Electronics (Consumer & Office) 25 1.23
Electronics (General) 167 1.03
Engineering/Construction 51 1.32
Entertainment 84 1.21
Environmental & Waste Services 97 1.10
Farming/Agriculture 37 1.25
Financial Svcs. (Non-bank & Insurance) 272 0.65
Food Processing 89 0.89
Food Wholesalers 14 0.73
Furn/Home Furnishings 30 1.23
Green & Renewable Energy 28 1.62
Healthcare Products 254 1.03
Healthcare Support Services 127 1.05
Heathcare Information and Technology 126 1.11
Homebuilding 34 1.12
Hospitals/Healthcare Facilities 58 0.82
Hotel/Gaming 73 0.97
Household Products 134 1.05
Information Services 70 1.00
Insurance (General) 20 1.04
Insurance (Life) 25 1.28
Insurance (Prop/Cas.) 53 0.90
Investments & Asset Management 145 1.17
Machinery 130 1.44
Metals & Mining 114 1.55
Office Equipment & Services 24 1.82
Oil/Gas (Integrated) 7 1.54
Oil/Gas (Production and Exploration) 351 1.63
Oil/Gas Distribution 79 1.22
Oilfield Svcs/Equip. 143 1.74
Packaging & Container 25 1.26
Paper/Forest Products 20 1.52
Power 73 0.80
Precious Metals 113 1.29
Publshing & Newspapers 39 1.45
R.E.I.T. 221 0.76
Real Estate (Development) 21 1.41
Real Estate (General/Diversified) 12 1.22
Real Estate (Operations & Services) 55 1.50
Recreation 65 0.91
Reinsurance 3 1.03
Restaurant/Dining 83 0.76
Retail (Automotive) 26 1.06
Retail (Building Supply) 5 1.47
Retail (Distributors) 83 1.22
Retail (General) 19 1.16
Retail (Grocery and Food) 17 1.04
Retail (Online) 39 1.58
Retail (Special Lines) 124 1.07
Rubber& Tires 4 1.66
Semiconductor 87 1.39
Semiconductor Equip 46 1.40
Shipbuilding & Marine 11 1.24
Shoe 11 0.82
Software (Entertainment) 17 1.42
Software (Internet) 308 1.34
Software (System & Application) 241 1.33
Steel 36 1.43
Telecom (Wireless) 19 1.48
Telecom. Equipment 121 1.29
Telecom. Services 65 0.95
Tobacco 20 1.91
Transportation 21 1.41
Transportation (Railroads) 12 1.15
Trucking 26 1.69
Unclassified 3 0.23
Utility (General) 20 0.55
Utility (Water) 18 0.47
Total Market 7480 1.13
@stern.nyu.edu
) in percent and (millions of) dollar terms US companies

amodar/New_Home_Page/data.html
amodar/pc/datasets/indname.xls
amodar/New_Home_Page/datafile/variable.htm

2.27%
6.00%
0.00%

Yes
40%

ROE Cost of Equity (ROE - COE)

25.96% 8.74% 17.21%
20.19% 10.25% 9.94%
44.13% 9.88% 34.25%
14.51% 8.61% 5.90%
14.70% 8.00% 6.70%
21.81% 9.98% 11.83%
9.92% 8.93% 0.99%
9.23% 5.34% 3.89%
13.03% 7.90% 5.13%
21.98% 9.19% 12.80%
11.73% 10.02% 1.71%
7.98% 10.36% -2.38%
12.64% 9.33% 3.30%
10.00% 9.40% 0.60%
19.57% 9.66% 9.92%
-6.25% 9.28% -15.53%
17.72% 11.60% 6.12%
21.79% 9.75% 12.03%
-31.49% 11.19% -42.68%
32.23% 9.30% 22.93%
27.53% 10.24% 17.28%
14.62% 12.17% 2.45%
 5.67% 8.32% -2.65%
22.35% 9.96% 12.39%
15.21% 8.37% 6.84%
0.79% 8.59% -7.80%
15.43% 9.17% 6.27%
17.74% 9.65% 8.09%
10.42% 8.42% 2.00%
1.74% 10.17% -8.43%
21.92% 9.55% 12.37%
8.21% 8.90% -0.69%
10.46% 9.77% 0.69%
-1.20% 6.16% -7.36%
17.57% 7.59% 9.98%
11.14% 6.65% 4.49%
13.56% 9.65% 3.91%
-4.06% 12.01% -16.07%
10.33% 8.43% 1.90%
14.57% 8.57% 6.01%
11.79% 8.93% 2.86%
16.01% 9.00% 7.00%
9.98% 7.19% 2.79%
20.35% 8.10% 12.25%
13.46% 8.55% 4.91%
23.78% 8.27% 15.51%
4.67% 8.52% -3.85%
8.68% 9.97% -1.29%
11.91% 7.65% 4.26%
11.18% 9.31% 1.87%
12.76% 10.88% 1.88%
-23.49% 11.60% -35.08%
29.36% 13.16% 16.20%
5.84% 11.49% -5.65%
-27.53% 12.05% -39.58%
7.52% 9.61% -2.09%
8.26% 12.72% -4.46%
16.99% 9.85% 7.14%
6.34% 11.37% -5.03%
8.55% 7.05% 1.49%
-4.40% 10.03% -14.43%
4.18% 10.95% -6.77%
7.48% 6.86% 0.63%
 -1.29% 10.71% -12.00%
1.70% 9.57% -7.87%
13.66% 11.24% 2.42%
11.21% 7.76% 3.45%
6.99% 8.44% -1.44%
31.92% 6.83% 25.09%
33.90% 8.63% 25.27%
45.64% 11.10% 34.54%
14.96% 9.60% 5.36%
15.15% 9.24% 5.91%
26.76% 8.50% 18.26%
15.96% 11.72% 4.24%
19.73% 8.71% 11.02%
0.49% 12.23% -11.74%
15.81% 10.59% 5.22%
6.23% 10.66% -4.43%
26.48% 9.72% 16.75%
25.95% 7.20% 18.76%
12.30% 10.77% 1.53%
9.12% 10.30% -1.19%
11.72% 10.23% 1.49%
-14.11% 10.83% -24.94%
-3.16% 11.13% -14.29%
12.40% 10.02% 2.38%
12.21% 7.94% 4.27%
-17.22% 13.75% -30.96%
20.32% 10.74% 9.58%
18.55% 9.18% 9.37%
22.26% 12.40% 9.86%
0.70% 3.65% -2.95%
9.17% 5.57% 3.60%
9.68% 5.07% 4.61%
10.77% 9.06% 1.71%
companies

Cost of Debt Lookup Table (based on std de

Standard Deviation
0
0.25
0.5
0.65
0.8
0.9
1

BV of Equity Equity EVA ROC Cost of Capital (ROC - WACC)

$ 4,786.48 $ 823.90 59.68% 6.57% 53.11%
$ 158,995.80 $ 15,804.06 30.15% 8.86% 21.29%
$ 40,964.30 $ 14,030.22 18.57% 6.81% 11.76%
$ 27,328.61 $ 1,612.41 15.99% 7.26% 8.73%
$ 71,457.68 $ 4,788.75 5.06% 4.70% 0.37%
$ 29,724.31 $ 3,515.62 18.38% 8.11% 10.27%
$ 845,898.10 $ 8,366.26 -0.01% 4.27% -4.28%
$ 362,090.62 $ 14,087.68 -0.02% 3.92% -3.94%
$ 16,845.68 $ 863.70 15.85% 7.05% 8.80%
$ 62,951.36 $ 8,055.57 22.42% 7.92% 14.50%
$ 31,812.10 $ 544.49 19.38% 6.17% 13.21%
$ 177,052.81 $ (4,221.60) 0.00% 4.25% -4.25%
$ 15,996.81 $ 528.10 15.91% 7.54% 8.37%
$ 48,384.69 $ 288.36 22.41% 7.58% 14.83%
$ 63,377.53 $ 6,284.89 16.04% 7.16% 8.88%
$ 12,634.79 $ (1,962.00) 12.57% 6.65% 5.92%
$ 49,064.95 $ 3,003.97 12.75% 8.97% 3.78%
$ 66,093.99 $ 7,954.36 20.20% 8.00% 12.20%
$ 19,688.76 $ (8,403.91) 0.22% 5.68% -5.46%
$ 59,439.61 $ 13,632.32 30.10% 7.75% 22.35%
$ 228,447.75 $ 39,481.43 35.70% 9.01% 26.69%
$ 56,310.20 $ 1,379.79 12.18% 8.43% 3.75%
$ 437,922.84 $ (11,589.71) 7.71% 6.10% 1.61%
$ 95,441.95 $ 11,821.22 20.33% 9.20% 11.13%
$ 240,750.30 $ 16,462.12 15.19% 7.72% 7.47%
$ 13,586.23 $ (1,059.75) 9.63% 6.63% 2.99%
$ 29,980.02 $ 1,878.40 24.35% 8.01% 16.34%
$ 3,032.59 $ 245.25 20.18% 8.72% 11.46%
$ 57,761.63 $ 1,155.73 12.50% 7.43% 5.07%
$ 30,795.64 $ (2,595.29) 15.20% 7.88% 7.32%
$ 99,980.86 $ 12,367.79 33.00% 7.90% 25.10%
$ 23,950.13 $ (165.63) 18.31% 7.17% 11.14%
$ 51,786.46 $ 355.52 7.43% 6.47% 0.96%
$ 14,025.10 $ (1,032.57) 0.15% 2.39% -2.24%
$ 94,013.55 $ 9,384.49 23.13% 6.45% 16.68%
$ 8,710.88 $ 391.19 17.94% 5.80% 12.14%
$ 14,453.80 $ 565.08 15.07% 7.87% 7.20%
$ 2,783.36 $ (447.30) 2.81% 6.53% -3.73%
$ 103,231.31 $ 1,962.60 16.75% 7.45% 9.30%
$ 162,664.74 $ 9,771.14 41.50% 7.20% 34.30%
$ 49,609.94 $ 1,419.88 14.34% 7.95% 6.40%
$ 32,968.76 $ 2,309.10 8.45% 6.40% 2.05%
$ 57,269.09 $ 1,597.79 9.50% 4.67% 4.83%
$ 63,632.49 $ 7,797.72 9.41% 5.96% 3.44%
$ 92,289.19 $ 4,530.71 29.01% 7.53% 21.48%
$ 85,335.99 $ 13,233.39 37.61% 7.44% 30.17%
$ 195,035.20 $ (7,500.22) 6.26% 6.60% -0.34%
$ 189,990.28 $ (2,444.08) 8.56% 6.50% 2.06%
$ 138,948.65 $ 5,925.25 11.69% 6.32% 5.37%
$ 175,946.77 $ 3,289.00 6.23% 6.19% 0.04%
$ 69,102.02 $ 1,296.70 22.54% 8.99% 13.55%
$ 46,335.81 $ (16,256.30) 8.29% 8.40% -0.11%
$ 4,854.99 $ 786.37 23.02% 8.99% 14.03%
$ 382,301.58 $ (21,593.13) 2.95% 10.20% -7.25%
$ 387,584.23 $ (153,389.07) -3.93% 8.37% -12.30%
$ 163,692.83 $ (3,423.22) 9.21% 5.97% 3.24%
$ 183,075.18 $ (8,166.12) 16.19% 9.91% 6.28%
$ 19,637.17 $ 1,402.27 17.10% 7.12% 9.98%
$ 11,291.82 $ (567.44) 11.92% 7.01% 4.92%
$ 302,973.75 $ 4,523.07 7.20% 4.81% 2.39%
$ 19,853.41 $ (2,865.45) 9.34% 8.24% 1.10%
$ 38,415.77 $ (2,598.87) 13.24% 8.12% 5.13%
$ 352,151.07 $ 2,206.98 2.73% 4.61% -1.88%
$ 3,748.83 $ (449.96) -0.85% 7.39% -8.24%
$ 3,075.29 $ (242.01) 3.13% 8.05% -4.92%
$ 10,530.12 $ 255.03 10.52% 7.66% 2.86%
$ 14,885.87 $ 513.94 14.80% 6.40% 8.40%
$ 14,183.20 $ (204.85) 7.88% 6.65% 1.24%
$ 36,896.90 $ 9,257.49 15.87% 5.86% 10.01%
$ 14,981.86 $ 3,786.24 12.57% 6.37% 6.20%
$ 21,672.70 $ 7,486.02 21.62% 9.73% 11.89%
$ 34,200.98 $ 1,834.41 13.74% 6.89% 6.84%
$ 134,451.70 $ 7,947.79 12.46% 7.22% 5.24%
$ 12,341.38 $ 2,253.44 9.62% 6.56% 3.06%
$ 26,716.30 $ 1,133.06 20.81% 10.99% 9.82%
$ 126,169.67 $ 13,907.11 12.91% 6.71% 6.20%
$ 2,760.27 $ (324.16) 20.05% 8.23% 11.81%
$ 136,021.81 $ 7,105.58 13.35% 9.68% 3.67%
$ 28,256.57 $ (1,251.76) 9.98% 8.41% 1.57%
$ 4,612.95 $ 772.77 6.42% 7.07% -0.65%
$ 16,070.64 $ 3,014.51 22.41% 6.87% 15.54%
$ 12,433.42 $ 189.76 24.52% 10.00% 14.52%
$ 204,796.55 $ (2,435.44) 13.47% 9.97% 3.50%
$ 213,097.55 $ 3,168.76 18.95% 9.39% 9.57%
$ 31,324.61 $ (7,812.92) -8.18% 6.80% -14.98%
$ 45,505.96 $ (6,502.30) 1.52% 5.71% -4.19%
$ 132,965.87 $ 3,170.05 14.01% 8.71% 5.30%
$ 135,118.71 $ 5,772.29 12.81% 5.52% 7.30%
$ 659.07 $ (204.07) 77.34% 11.82% 65.51%
$ 29,209.05 $ 2,798.99 20.14% 8.69% 11.45%
$ 51,126.84 $ 4,791.62 17.19% 7.53% 9.66%
$ 12,288.51 $ 1,211.53 12.42% 7.22% 5.20%
$ 39.53 $ (1.16) -3.01% 2.73% -5.73%
$ 121,006.60 $ 4,361.12 6.96% 4.14% 2.82%
$ 8,776.53 $ 404.55 8.77% 4.10% 4.67%
$ 8,636,440.10 $ 147,627.67 6.55% 6.29% 0.27%
Lookup Table (based on std dev in stock prices)
Standard Deviation Default Spread
0.25 0.75%
0.5 1.25%
0.65 1.75%
0.8 2.25%
0.9 4.25%
1 5.50%
10 6.50%

BV of Capital EVA E/(D+E) Std Dev in Stock Cost of Debt Tax Rate
$ 5,371.86 $ 2,853.15 64.00% 71.03% 4.52% 3.90%
$ 150,956.49 $ 32,136.44 82.99% 46.90% 3.52% 13.51%
$ 111,793.27 $ 13,144.11 58.90% 51.95% 4.02% 18.34%
$ 41,387.24 $ 3,612.84 78.21% 60.62% 4.02% 13.84%
$ 262,771.38 $ 969.12 43.85% 33.71% 3.52% 8.01%
$ 45,722.78 $ 4,697.12 75.24% 55.06% 4.02% 9.64%
$ 2,575,600.84 $ (110,235.23) 31.60% 32.77% 3.52% 25.82%
$ 560,521.68 $ (22,092.65) 55.99% 28.93% 3.52% 24.11%
$ 18,984.90 $ 1,670.05 84.56% 58.51% 4.02% 11.28%
$ 99,777.61 $ 14,469.97 81.32% 54.55% 4.02% 5.97%
$ 48,073.27 $ 6,348.17 51.35% 47.22% 3.52% 21.20%
$ 720,332.82 $ (30,607.22) 25.94% 48.05% 3.52% 18.15%
$ 24,315.89 $ 2,036.25 75.10% 44.27% 3.52% 22.43%
$ 50,252.40 $ 7,452.20 73.89% 50.13% 4.02% 13.76%
$ 142,892.57 $ 12,691.50 66.84% 41.58% 3.52% 17.19%
$ 17,669.81 $ 1,045.88 61.75% 54.20% 4.02% 8.24%
$ 81,698.46 $ 3,084.76 72.32% 40.56% 3.52% 18.35%
$ 95,778.55 $ 11,688.64 76.12% 50.43% 4.02% 8.45%
$ 44,174.93 $ (2,413.65) 24.27% 86.78% 6.52% 0.95%
$ 82,163.00 $ 18,360.43 77.60% 51.74% 4.02% 12.84%
$ 244,241.64 $ 65,180.65 84.28% 63.91% 4.02% 5.48%
$ 113,385.73 $ 4,251.78 62.86% 42.41% 3.52% 17.00%
$ 747,748.62 $ 12,020.38 64.22% 27.37% 3.52% 15.20%
$ 205,547.40 $ 22,869.94 87.50% 88.89% 6.52% 1.80%
$ 330,172.85 $ 24,663.70 88.49% 77.30% 4.52% 3.90%
$ 14,405.27 $ 431.21 68.38% 59.62% 4.02% 12.05%
$ 28,580.27 $ 4,669.76 82.03% 71.04% 4.52% 6.58%
$ 4,367.57 $ 500.35 87.10% 63.42% 4.02% 9.71%
$ 63,608.98 $ 3,227.78 83.48% 59.34% 4.02% 9.47%
$ 23,050.23 $ 1,687.45 70.47% 57.02% 4.02% 11.63%
$ 91,797.90 $ 23,041.90 76.96% 63.16% 4.02% 3.25%
$ 27,882.55 $ 3,106.69 72.04% 65.51% 4.52% 7.49%
$ 103,561.76 $ 990.85 56.91% 48.69% 3.52% 9.28%
$ 5,735,728.87 $ (128,545.62) 6.95% 34.97% 3.52% 18.75%
$ 103,927.09 $ 17,331.28 79.26% 38.29% 3.52% 14.09%
$ 11,689.98 $ 1,419.27 80.02% 54.49% 4.02% 15.85%
$ 20,349.33 $ 1,465.11 76.37% 44.49% 3.52% 15.53%
$ 8,689.55 $ (323.95) 42.93% 62.36% 4.02% 0.77%
$ 120,286.82 $ 11,185.80 83.68% 62.16% 4.02% 6.42%
$ 105,390.65 $ 36,150.61 77.75% 54.32% 4.02% 13.84%
$ 55,112.96 $ 3,525.63 84.96% 60.52% 4.02% 6.96%
$ 60,974.82 $ 1,250.06 62.16% 41.71% 3.52% 21.79%
$ 170,181.78 $ 8,221.98 50.39% 36.49% 3.52% 10.41%
$ 159,248.06 $ 5,480.28 64.34% 46.75% 3.52% 11.34%
$ 100,142.90 $ 21,508.00 83.32% 62.02% 4.02% 8.86%
$ 75,001.22 $ 22,625.84 86.56% 40.74% 3.52% 16.46%
$ 243,453.33 $ (825.87) 70.05% 33.57% 3.52% 21.73%
$ 283,650.72 $ 5,843.53 55.84% 35.59% 3.52% 20.29%
$ 179,160.21 $ 9,621.92 76.11% 32.93% 3.52% 21.85%
$ 321,007.85 $ 127.56 56.70% 37.84% 3.52% 7.90%
$ 64,621.08 $ 8,756.37 78.39% 46.07% 3.52% 15.24%
$ 74,558.89 $ (78.48) 53.83% 91.02% 7.77% 1.42%
$ 9,424.68 $ 1,322.01 62.28% 41.58% 3.52% 19.14%
$ 427,567.34 $ (30,995.34) 85.84% 50.24% 4.02% 8.14%
$ 592,393.95 $ (72,890.46) 54.80% 80.22% 6.52% 2.91%
$ 361,736.54 $ 11,703.88 51.45% 47.82% 3.52% 5.60%
$ 213,657.18 $ 13,423.55 71.90% 69.62% 4.52% 9.56%
$ 39,558.61 $ 3,949.17 64.63% 32.10% 3.52% 21.41%
$ 22,883.05 $ 1,124.76 52.89% 38.53% 3.52% 15.88%
$ 634,347.52 $ 15,182.96 54.51% 29.31% 3.52% 23.38%
$ 25,161.74 $ 277.08 66.65% 93.13% 7.77% 1.60%
$ 34,373.92 $ 1,761.91 66.86% 51.60% 4.02% 13.67%
$ 1,052,026.36 $ (19,827.26) 52.68% 25.71% 3.52% 2.17%
$ 5,505.81 $ (453.64) 61.39% 36.15% 3.52% 1.06%
$ 4,072.46 $ (200.45) 79.70% 40.76% 3.52% 9.64%
$ 22,430.75 $ 642.62 60.78% 43.44% 3.52% 11.19%
$ 26,005.29 $ 2,184.88 75.98% 45.47% 3.52% 11.33%
$ 17,567.61 $ 217.39 71.70% 29.15% 3.52% 20.37%
$ 92,075.76 $ 9,220.35 79.46% 40.67% 3.52% 18.54%
$ 53,421.31 $ 3,313.22 65.29% 46.34% 3.52% 21.18%
$ 56,392.57 $ 6,704.18 84.22% 50.34% 4.02% 23.18%
$ 71,736.53 $ 4,908.92 62.37% 52.36% 4.02% 16.42%
$ 242,075.03 $ 12,688.36 71.69% 46.87% 3.52% 24.75%
$ 38,641.12 $ 1,183.71 68.08% 51.57% 4.02% 23.56%
$ 27,243.81 $ 2,675.01 92.17% 50.54% 4.02% 11.14%
$ 246,967.74 $ 15,310.70 68.17% 50.69% 4.02% 19.95%
$ 9,867.35 $ 1,165.63 60.51% 38.00% 3.52% 9.60%
$ 209,679.86 $ 7,698.38 88.83% 51.24% 4.02% 9.51%
$ 38,992.27 $ 613.69 72.69% 54.21% 4.02% 11.25%
$ 7,118.92 $ (46.43) 63.72% 60.89% 4.02% 11.82%
$ 19,248.46 $ 2,990.34 93.64% 39.02% 3.52% 18.12%
$ 9,118.61 $ 1,324.23 90.72% 54.18% 4.02% 1.56%
$ 219,506.20 $ 7,675.04 95.76% 64.71% 4.02% 3.80%
$ 253,206.39 $ 24,220.35 89.14% 59.22% 4.02% 6.34%
$ 52,443.39 $ (7,856.92) 52.15% 51.52% 4.02% 11.49%
$ 129,078.32 $ (5,408.12) 39.91% 45.11% 3.52% 9.38%
$ 165,568.22 $ 8,775.52 82.84% 57.78% 4.02% 8.86%
$ 287,871.49 $ 21,007.43 56.15% 52.25% 4.02% 11.89%
$ 27,101.16 $ 17,754.84 83.45% 48.90% 3.52% 11.64%
$ 51,936.12 $ 5,946.64 76.27% 40.03% 3.52% 18.82%
$ 81,865.79 $ 7,908.01 76.63% 31.20% 3.52% 15.11%
$ 36,582.02 $ 1,902.71 49.70% 43.08% 3.52% 31.25%
$ 90.49 $ (5.19) 49.90% 24.61% 3.02% 0.00%
$ 259,423.06 $ 7,307.35 58.65% 25.03% 3.52% 26.58%
$ 16,935.09 $ 790.73 67.12% 36.78% 3.52% 14.60%
$ 21,264,666.55 $ 56,445.04 58.31% 51.65% 4.02% 10.95%
After-tax Cost of Debt D/(D+E)
2.71% 36.00%
2.11% 17.01%
2.41% 41.10%
2.41% 21.79%
2.11% 56.15%
2.41% 24.76%
2.11% 68.40%
2.11% 44.01%
2.41% 15.44%
2.41% 18.68%
2.11% 48.65%
2.11% 74.06%
2.11% 24.90%
2.41% 26.11%
2.11% 33.16%
2.41% 38.25%
2.11% 27.68%
2.41% 23.88%
3.91% 75.73%
2.41% 22.40%
2.41% 15.72%
2.11% 37.14%
2.11% 35.78%
3.91% 12.50%
2.71% 11.51%
2.41% 31.62%
2.71% 17.97%
2.41% 12.90%
2.41% 16.52%
2.41% 29.53%
2.41% 23.04%
2.71% 27.96%
2.11% 43.09%
2.11% 93.05%
2.11% 20.74%
2.41% 19.98%
2.11% 23.63%
2.41% 57.07%
2.41% 16.32%
2.41% 22.25%
2.41% 15.04%
2.11% 37.84%
2.11% 49.61%
2.11% 35.66%
2.41% 16.68%
2.11% 13.44%
2.11% 29.95%
2.11% 44.16%
2.11% 23.89%
2.11% 43.30%
2.11% 21.61%
4.66% 46.17%
2.11% 37.72%
2.41% 14.16%
3.91% 45.20%
2.11% 48.55%
2.71% 28.10%
2.11% 35.37%
2.11% 47.11%
2.11% 45.49%
4.66% 33.35%
2.41% 33.14%
2.11% 47.32%
2.11% 38.61%
2.11% 20.30%
2.11% 39.22%
2.11% 24.02%
2.11% 28.30%
2.11% 20.54%
2.11% 34.71%
2.41% 15.78%
2.41% 37.63%
2.11% 28.31%
2.41% 31.92%
2.41% 7.83%
2.41% 31.83%
2.11% 39.49%
2.41% 11.17%
2.41% 27.31%
2.41% 36.28%
2.11% 6.36%
2.41% 9.28%
2.41% 4.24%
2.41% 10.86%
2.41% 47.85%
2.11% 60.09%
2.41% 17.16%
2.41% 43.85%
2.11% 16.55%
2.11% 23.73%
2.11% 23.37%
2.11% 50.30%
1.81% 50.10%
2.11% 41.35%
2.11% 32.88%
2.41% 41.69%