Professional Documents
Culture Documents
Date Updated: Created By: What Is This Data? Home Page: Data Website: Companies in Each Industry: Variable Definitions
Date Updated: Created By: What Is This Data? Home Page: Data Website: Companies in Each Industry: Variable Definitions
amodar/New_Home_Page/data.html
amodar/pc/datasets/indname.xls
amodar/New_Home_Page/datafile/variable.htm
2.68%
5.96%
0.00%
Yes
25.00%
BV of Equity(US $ millions)
Equity EVA (US $ millions) ROC Cost of Capital (ROC - WACC)
$ 4,163.75 $ 525.64 64.62% 7.49% 57.12%
$ 99,867.92 $ 21,907.14 39.77% 8.72% 31.04%
$ 50,848.02 $ 9,585.87 13.64% 6.10% 7.54%
$ 25,724.41 $ 796.32 14.25% 6.98% 7.27%
$ 84,207.20 $ (71.32) 3.63% 4.58% -0.95%
$ 20,844.67 $ 2,244.41 20.63% 7.86% 12.77%
$ 916,613.00 $ 13,621.07 -0.01% 4.08% -4.09%
$ 448,363.78 $ 24,236.59 -0.01% 4.60% -4.62%
$ 23,016.62 $ 3,434.15 18.21% 8.57% 9.65%
$ 40,033.79 $ 5,840.92 26.12% 8.50% 17.62%
$ 5,770.74 $ 4,245.03 24.90% 5.44% 19.46%
$ 191,752.10 $ 3,051.32 0.05% 4.83% -4.79%
$ 19,760.71 $ 2,046.07 20.16% 7.70% 12.46%
$ 41,517.69 $ 4,221.06 24.97% 8.22% 16.74%
$ 120,843.60 $ 32,595.92 14.06% 6.82% 7.24%
$ 11,043.72 $ 1,911.96 19.17% 8.52% 10.65%
$ 111,322.20 $ (9,452.75) 16.62% 10.72% 5.90%
$ 72,193.31 $ 5,107.79 17.23% 8.12% 9.11%
$ 4,904.19 $ 595.42 13.59% 7.14% 6.46%
$ 79,518.84 $ 4,937.48 26.66% 8.32% 18.33%
$ 188,717.73 $ 39,550.79 22.26% 10.83% 11.43%
$ 55,492.15 $ 6,315.97 16.87% 8.76% 8.11%
$ 438,979.92 $ (6,827.51) 10.93% 8.78% 2.15%
$ 143,311.76 $ (19,002.03) 9.50% 10.48% -0.98%
$ 224,580.77 $ 2,547.79 16.79% 10.49% 6.30%
$ 10,439.71 $ 90.67 13.16% 8.61% 4.55%
$ 27,144.93 $ 2,282.61 26.85% 9.27% 17.58%
$ 545.75 $ (236.12) -3.51% 9.21% -12.72%
$ 58,313.38 $ (2,667.50) 14.44% 7.87% 6.56%
$ 30,909.91 $ 198.69 21.26% 6.96% 14.30%
$ 102,547.69 $ 11,380.38 26.85% 9.42% 17.43%
$ 29,869.84 $ 2,440.24 21.22% 8.18% 13.04%
$ 45,473.23 $ 2,892.93 8.77% 5.43% 3.34%
$ 35,720.58 $ (2,409.72) 0.25% 3.44% -3.18%
$ 144,255.79 $ 17,270.91 20.19% 6.12% 14.07%
$ 9,292.04 $ 1,418.00 23.33% 9.59% 13.74%
$ 16,301.37 $ (263.76) 14.66% 6.43% 8.23%
$ 3,356.60 $ (225.36) 2.42% 7.43% -5.01%
$ 157,000.27 $ (5,053.22) 16.56% 8.60% 7.96%
$ 192,493.74 $ 13,801.49 43.96% 7.92% 36.03%
$ 69,310.47 $ 405.38 14.78% 9.34% 5.44%
$ 43,340.80 $ 3,689.12 11.55% 6.46% 5.09%
$ 6,788.21 $ 305.88 14.13% 5.89% 8.25%
$ 63,618.16 $ 14,740.15 14.23% 6.52% 7.71%
$ 89,675.99 $ 3,588.55 26.99% 8.37% 18.62%
$ 97,839.45 $ 20,473.32 38.95% 8.55% 30.40%
$ 140,151.10 $ (13,134.98) 6.95% 6.20% 0.75%
$ 212,389.04 $ 5,607.72 8.45% 6.14% 2.31%
$ 126,759.51 $ 8,796.10 11.99% 6.20% 5.79%
$ 161,673.83 $ 11,184.11 8.22% 6.79% 1.42%
$ 71,644.98 $ 5,435.20 25.82% 8.27% 17.55%
$ 24,010.36 $ 1,456.41 26.71% 9.31% 17.40%
$ 5,380.30 $ 207.73 18.43% 9.55% 8.88%
$ 349,658.00 $ 7,846.81 7.99% 8.57% -0.57%
$ 230,884.95 $ (5,453.10) 7.19% 8.52% -1.33%
$ 59,275.13 $ (1,371.50) 7.24% 6.08% 1.16%
$ 174,113.88 $ (698.34) 13.71% 8.31% 5.40%
$ 32,653.47 $ 5,960.48 17.68% 6.71% 10.97%
$ 7,853.08 $ (200.62) 15.40% 8.53% 6.87%
$ 294,725.31 $ 9,878.90 6.91% 4.49% 2.42%
$ 20,115.03 $ (2,560.31) 4.65% 8.78% -4.14%
$ 19,654.00 $ (2,449.78) 14.98% 7.26% 7.71%
$ 479,706.87 $ 13,262.51 3.17% 4.80% -1.63%
$ 4,307.14 $ (191.30) 0.88% 7.19% -6.30%
$ 1,649.98 $ 123.15 11.99% 8.11% 3.88%
$ 13,889.28 $ 717.19 11.08% 7.82% 3.26%
$ 13,698.17 $ 70.92 12.73% 7.16% 5.57%
$ 16,298.10 $ 1,348.47 11.03% 7.13% 3.89%
$ 3,589.14 $ (262.19) 18.90% 6.31% 12.59%
$ 15,110.37 $ 4,824.69 11.37% 6.87% 4.50%
$ 16,041.25 $ 13,892.23 26.26% 8.24% 18.02%
$ 41,157.79 $ 4,711.41 15.56% 8.15% 7.41%
$ 121,331.55 $ 7,265.29 14.89% 6.85% 8.04%
$ 10,443.09 $ 3,787.26 8.77% 4.35% 4.41%
$ 117,338.04 $ 21,757.10 11.57% 10.30% 1.27%
$ 70,708.21 $ 10,827.33 14.12% 7.14% 6.98%
$ 6,105.58 $ 186.78 8.28% 4.06% 4.22%
$ 215,249.58 $ 26,617.75 22.70% 9.75% 12.95%
$ 30,834.60 $ 4,706.25 26.86% 9.88% 16.98%
$ 5,195.25 $ 62.52 7.40% 7.05% 0.36%
$ 16,855.20 $ 1,578.51 21.54% 6.90% 14.64%
$ 248,960.90 $ 12,795.44 19.76% 10.04% 9.72%
$ 3,761.77 $ (219.81) 15.59% 9.95% 5.64%
$ 216,337.81 $ 7,496.74 16.47% 9.25% 7.22%
$ 27,952.97 $ 4,130.56 22.43% 9.35% 13.08%
$ 47,187.76 $ 8,251.36 6.66% 6.57% 0.10%
$ 98,976.53 $ (6,861.83) 13.65% 8.30% 5.36%
$ 174,184.14 $ 47,117.69 17.46% 6.87% 10.59%
$ 1,942.68 $ (250.45) 64.53% 8.97% 55.55%
$ 28,706.20 $ 10,297.64 23.38% 7.59% 15.79%
$ 49,965.03 $ 17,160.31 19.93% 14.27% 5.66%
$ 20,813.50 $ 4,125.79 10.53% 6.63% 3.90%
$ 115,160.00 $ 9,102.33 6.73% 3.61% 3.12%
$ 9,910.50 $ 1,026.76 7.40% 4.45% 2.95%
$ 8,831,941.40 $ 546,643.91 7.40% 7.00% 0.40%
$ 6,598,518.47 $ 462,277.11 14.10% 8.22% 5.89%
Lookup Table (based on std dev in stock prices)
Standard Deviation Default Spread
0.25 0.90%
0.4 1.50%
0.65 1.88%
0.75 2.75%
0.9 5.75%
1 7.25%
10 8.75%
BV of Capital(US $ millions)
EVA (US $ millions) E/(D+E) Std Dev in Stock Cost of Debt Tax Rate
$ 5,245.28 $ 2,996.34 58.46% 66.44% 5.43% 5.69%
$ 108,579.97 $ 33,706.85 79.75% 40.77% 4.56% 11.40%
$ 127,434.28 $ 9,605.99 52.68% 34.19% 4.18% 6.48%
$ 39,796.84 $ 2,894.88 74.07% 48.89% 4.56% 14.19%
$ 376,561.14 $ (3,567.26) 33.85% 38.24% 4.18% 10.15%
$ 34,658.76 $ 4,424.78 71.45% 44.28% 4.56% 11.57%
$ 2,523,950.33 $ (103,208.10) 32.91% 18.29% 3.58% 26.01%
$ 668,154.84 $ (30,853.07) 56.65% 20.60% 3.58% 26.99%
$ 28,724.37 $ 2,770.84 74.53% 33.49% 4.18% 2.55%
$ 85,372.11 $ 15,045.16 80.95% 50.32% 4.56% 3.87%
$ 40,424.61 $ 7,867.23 40.89% 37.29% 4.18% 2.54%
$ 793,099.13 $ (37,966.14) 25.21% 32.08% 4.18% 22.47%
$ 29,694.09 $ 3,699.54 75.19% 33.40% 4.18% 16.11%
$ 52,208.82 $ 8,740.57 73.70% 44.86% 4.56% 7.60%
$ 218,041.81 $ 15,786.60 58.58% 26.32% 4.18% 3.61%
$ 21,535.09 $ 2,293.75 60.07% 54.33% 4.56% 7.33%
$ 94,956.46 $ 5,598.03 73.10% 32.60% 4.18% 3.18%
$ 106,037.79 $ 9,658.11 75.40% 42.33% 4.56% 10.71%
$ 8,826.03 $ 569.76 59.74% 53.58% 4.56% 1.75%
$ 95,742.30 $ 17,551.20 71.85% 41.69% 4.56% 8.75%
$ 353,491.39 $ 40,409.29 79.92% 49.87% 4.56% 6.60%
$ 104,776.53 $ 8,498.11 68.55% 32.24% 4.18% 13.21%
$ 511,919.34 $ 11,012.19 73.82% 39.46% 4.18% 7.41%
$ 332,031.98 $ (3,257.20) 84.09% 68.96% 5.43% 0.93%
$ 365,407.01 $ 23,022.33 87.44% 72.45% 5.43% 2.26%
$ 11,640.39 $ 529.80 76.49% 37.66% 4.18% 6.14%
$ 30,542.53 $ 5,369.20 81.87% 57.29% 4.56% 4.36%
$ 2,476.55 $ (315.05) 91.10% 62.71% 4.56% 7.67%
$ 66,443.53 $ 4,361.69 83.77% 46.69% 4.56% 11.67%
$ 24,905.17 $ 3,561.41 67.17% 40.14% 4.56% 7.62%
$ 108,636.59 $ 18,940.72 83.43% 54.34% 4.56% 1.93%
$ 32,854.08 $ 4,283.10 74.83% 46.15% 4.56% 3.23%
$ 99,568.45 $ 3,324.16 60.15% 29.07% 4.18% 9.64%
$ 5,930,256.86 $ (188,750.16) 8.08% 27.33% 4.18% 20.38%
$ 147,121.66 $ 20,705.01 68.12% 27.46% 4.18% 5.17%
$ 16,278.19 $ 2,236.57 69.03% 40.99% 4.56% 4.71%
$ 23,108.46 $ 1,902.25 66.37% 43.51% 4.56% 16.96%
$ 10,100.70 $ (505.72) 40.58% 69.48% 5.43% 0.00%
$ 154,393.50 $ 12,290.05 87.06% 56.32% 4.56% 5.46%
$ 121,147.80 $ 43,655.60 73.41% 48.13% 4.56% 8.33%
$ 70,359.11 $ 3,828.46 85.30% 53.01% 4.56% 5.65%
$ 71,375.24 $ 3,634.15 61.64% 34.08% 4.18% 24.35%
$ 78,678.71 $ 6,487.20 41.71% 49.69% 4.56% 6.88%
$ 145,094.39 $ 11,190.36 61.01% 35.01% 4.18% 9.55%
$ 107,695.46 $ 20,056.18 82.56% 54.64% 4.56% 7.14%
$ 102,102.58 $ 31,038.91 86.91% 37.11% 4.18% 10.37%
$ 178,009.89 $ 1,340.45 67.63% 24.63% 3.58% 13.97%
$ 281,482.61 $ 6,504.75 48.84% 27.64% 4.18% 3.47%
$ 162,445.06 $ 9,407.72 79.71% 23.90% 3.58% 15.95%
$ 228,994.19 $ 3,253.83 59.76% 35.43% 4.18% 7.09%
$ 75,899.34 $ 13,321.41 78.78% 34.36% 4.18% 13.62%
$ 41,453.63 $ 7,213.80 70.53% 75.46% 8.43% 3.06%
$ 8,995.21 $ 799.04 61.97% 39.46% 4.18% 13.71%
$ 436,492.19 $ (2,502.49) 85.29% 17.62% 3.58% 8.91%
$ 400,425.20 $ (5,343.44) 64.44% 57.36% 4.56% 1.93%
$ 142,055.63 $ 1,641.09 49.68% 36.03% 4.18% 8.05%
$ 188,062.35 $ 10,150.89 68.13% 49.29% 4.56% 4.22%
$ 64,579.39 $ 7,082.90 60.09% 27.47% 4.18% 13.01%
$ 9,904.55 $ 680.63 67.40% 42.72% 4.56% 8.42%
$ 662,875.35 $ 16,049.13 55.74% 20.53% 3.58% 13.59%
$ 22,263.91 $ (920.78) 82.48% 74.54% 5.43% 2.08%
$ 19,322.52 $ 1,490.07 58.78% 39.32% 4.18% 12.00%
$ 1,294,125.07 $ (21,104.37) 52.44% 21.22% 3.58% 2.42%
$ 7,005.31 $ (441.48) 59.01% 40.78% 4.56% 0.00%
$ 1,910.93 $ 74.13 66.74% 21.50% 3.58% 7.10%
$ 22,300.45 $ 726.51 60.48% 42.49% 4.56% 8.46%
$ 24,649.93 $ 1,374.06 73.36% 42.73% 4.56% 7.43%
$ 19,450.83 $ 757.35 77.00% 16.27% 3.58% 9.80%
$ 85,010.83 $ 10,701.83 73.79% 38.18% 4.18% 8.96%
$ 67,209.85 $ 3,021.91 58.17% 33.22% 4.18% 8.89%
$ 70,218.06 $ 12,653.95 81.41% 46.94% 4.56% 20.08%
$ 81,902.93 $ 6,065.13 60.37% 44.59% 4.56% 8.15%
$ 222,059.28 $ 17,844.36 74.58% 39.63% 4.18% 10.85%
$ 32,396.01 $ 1,429.28 54.52% 33.06% 4.18% 3.01%
$ 154,556.21 $ 1,967.64 89.29% 54.22% 4.56% 3.85%
$ 170,540.20 $ 11,907.63 65.95% 49.17% 4.56% 13.81%
$ 13,459.32 $ 567.46 45.53% 29.03% 4.18% 25.00%
$ 281,340.52 $ 36,438.68 87.61% 42.66% 4.56% 10.19%
$ 41,594.93 $ 7,063.04 85.78% 48.66% 4.56% 13.77%
$ 7,086.24 $ 25.47 63.81% 55.89% 4.56% 0.00%
$ 21,777.15 $ 3,188.83 93.08% 38.65% 4.18% 18.57%
$ 290,786.40 $ 28,253.84 97.86% 65.58% 5.43% 3.47%
$ 9,158.21 $ 516.39 82.20% 51.90% 4.56% 0.85%
$ 370,936.96 $ 26,788.83 88.60% 50.68% 4.56% 4.62%
$ 39,666.74 $ 5,187.78 66.56% 44.32% 4.56% 4.18%
$ 133,953.40 $ 130.27 46.34% 44.49% 4.56% 2.38%
$ 132,482.92 $ 7,098.66 84.71% 45.72% 4.56% 6.20%
$ 348,290.10 $ 36,888.25 52.85% 54.23% 4.56% 3.72%
$ 32,322.06 $ 17,956.02 79.85% 48.08% 4.56% 7.27%
$ 65,584.27 $ 10,356.52 70.19% 33.82% 4.18% 5.29%
$ 93,033.72 $ 5,267.86 78.78% 20.12% 3.58% 0.00%
$ 61,126.94 $ 2,384.35 49.24% 41.51% 4.56% 1.23%
$ 265,675.13 $ 8,281.88 58.36% 15.34% 3.58% 14.66%
$ 20,389.92 $ 600.52 69.93% 22.94% 3.58% 9.49%
$ 21,886,712.06 $ 87,351.27 60.01% 42.67% 4.56% 8.76%
$ 11,120,319.16 $ 654,826.13 74.34% 46.24% 4.56% 6.21%
After-tax Cost of Debt D/(D+E)
4.07% 41.54%
3.42% 20.25%
3.14% 47.32%
3.42% 25.93%
3.14% 66.15%
3.42% 28.55%
2.69% 67.09%
2.69% 43.35%
3.14% 25.47%
3.42% 19.05%
3.14% 59.11%
3.14% 74.79%
3.14% 24.81%
3.42% 26.30%
3.14% 41.42%
3.42% 39.93%
3.14% 26.90%
3.42% 24.60%
3.42% 40.26%
3.42% 28.15%
3.42% 20.08%
3.14% 31.45%
3.14% 26.18%
4.07% 15.91%
4.07% 12.56%
3.14% 23.51%
3.42% 18.13%
3.42% 8.90%
3.42% 16.23%
3.42% 32.83%
3.42% 16.57%
3.42% 25.17%
3.14% 39.85%
3.14% 91.92%
3.14% 31.88%
3.42% 30.97%
3.42% 33.63%
4.07% 59.42%
3.42% 12.94%
3.42% 26.59%
3.42% 14.70%
3.14% 38.36%
3.42% 58.29%
3.14% 38.99%
3.42% 17.44%
3.14% 13.09%
2.69% 32.37%
3.14% 51.16%
2.69% 20.29%
3.14% 40.24%
3.14% 21.22%
6.32% 29.47%
3.14% 38.03%
2.69% 14.71%
3.42% 35.56%
3.14% 50.32%
3.42% 31.87%
3.14% 39.91%
3.42% 32.60%
2.69% 44.26%
4.07% 17.52%
3.14% 41.22%
2.69% 47.56%
3.42% 40.99%
2.69% 33.26%
3.42% 39.52%
3.42% 26.64%
2.69% 23.00%
3.14% 26.21%
3.14% 41.83%
3.42% 18.59%
3.42% 39.63%
3.14% 25.42%
3.14% 45.48%
3.42% 10.71%
3.42% 34.05%
3.14% 54.47%
3.42% 12.39%
3.42% 14.22%
3.42% 36.19%
3.14% 6.92%
4.07% 2.14%
3.42% 17.80%
3.42% 11.40%
3.42% 33.44%
3.42% 53.66%
3.42% 15.29%
3.42% 47.15%
3.42% 20.15%
3.14% 29.81%
2.69% 21.22%
3.42% 50.76%
2.69% 41.64%
2.69% 30.07%
3.42% 39.99%
3.42% 25.66%
25.66%