Академический Документы
Профессиональный Документы
Культура Документы
Dividend Policy
0.06000
0.03000
0.02000
0.01000
0.00000
1
3
Q
Q
Dividend Per Share
Is There a Payout Policy?
Linear Technology Payout Ratio
1993-2003
0.3
0.3
0.2
0.2
0.1
0.1
0.0
1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003
Payout Ratio
• Repurchases have been larger (totaling $2.13 versus $0.84)
and more variable than dividends. Over the past five years,
repurchases peaked at $125 million in Q3 of FY 2003.
• For seven quarters between Q3 of FY 1999 and Q1 of FY
2001, Linear made no repurchases
Share Repurchases
Share Repurchases
1993-2003
$125m in Q3 2003
$140
$120
$100
$80
$60
$40
$20
$0
1
3
Q
Q
Share Repurchases
Linear Tech. and Lintner 1956
• Lintner‟s 1956 survey finds that firms have a long-run target payout
ratio. Rather than payout a fixed proportion of earnings though, firms
follow a partial adjustment process, increasing dividends by less than the
increase in profits.
• Generally speaking, firms follow this conservative process of raising
dividends to avoid decreasing the nominal dividend whenever possible.
• Linear follows a conservative payout policy but seems to have no long-
run target payout ratio, increasing dividends even when profits fell
dramatically.
• Would the following be a realistic statement?
– Linear initiated a „token‟ dividend and each year has given shareholders a
token increase without regard to its payout ratio or profit level.
Linear Cash Flows
June Fiscal Year 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 Change
Sales 119.4 150.9 200.5 265 377.8 379.3 484.8 506.7 705.9 972.6 512.3 440.8
Net Income 25.0 36.4 56.8 84.7 134.0 134.4 180.9 194.3 287.9 427.5 197.6 170.6 227.5
Operating Cash Flow Plus CAPX 28.8 42.4 62.5 103.9 164.7 151.0 267.0 280.4 442.3 559.6 257.2 189.9
Capital Expenditure 9.8 7.6 16.2 22.1 70.4 21.9 24.4 39.1 80.3 127.9 17.9 9.8
Market Value of Equity 660.6 1031.0 1597.2 2428.8 2241.0 3933.0 4631.8 10336.3 20153.9 14101.8 9938.2 9643.8 9643.8
Shares Outstanding (Split Adjusted) 280.0 285.6 290.4 294.4 298.8 304.0 307.2 307.4 315.2 318.9 316.2 312.4 312.4
Dividends 0.0 5.3 8.3 9.8 11.9 15.0 18.3 22.1 28.0 41.2 54.0 47.0 75.0
Repurchases 0.7 1.2 1.3 6.1 22.9 11.6 56.5 108.7 0.0 69.8 221.6 165.7
Dividend Policy
Payout Ratio 0.0 14.60% 14.60% 11.60% 8.90% 11.20% 10.10% 11.40% 9.70% 9.60% 27.30% 27.50% 0.3
Dividend Yield 0.0 0.50% 0.50% 0.40% 0.50% 0.40% 0.40% 0.20% 0.10% 0.30% 0.50% 0.50% 0.80%
Dividends Per Share (Split Adjusted) $0.00 $0.02 $0.03 $0.03 $0.04 $0.05 $0.06 $0.07 $0.09 $0.13 $0.17 $0.15 $0.24
Repurchases Per Share (Split Adjusted) $0.00 $0.00 $0.00 $0.02 $0.08 $0.04 $0.18 $0.35 $0.00 $0.22 $0.70 $0.53
Profitability
Net Income (% of Sales) 20.90% 24.10% 28.30% 0.3 35.50% 35.40% 37.30% 38.30% 40.80% 0.4 38.60% 38.70%
Cash Flow (% of Sales) 24.10% 28.10% 31.20% 39.20% 43.60% 39.80% 55.10% 55.30% 62.70% 57.50% 50.20% 43.10%
Investment
CAPX (% of Sales) 8.20% 0.1 8.10% 8.30% 18.60% 5.80% 0.1 7.70% 11.40% 13.20% 3.50% 2.20%
Pre Investment Cash Flow / CAPX 2.9 5.6 3.9 4.7 2.3 6.9 10.9 7.2 5.5 4.4 14.4 19.4
Stable Margin Despite Declining Sales
Net Income and CF as % of Sales
1993-2003
70.00%
60.00% CF/Sales
50.00%
40.00%
30.00%
Profit Margin
20.00%
10.00%
0.00%
1 2 3 4 5 6 7 8 9 10 11 12
• Also note that Linear has a large cash balance. In 2003, the
cash balance stood at $1.57 billion, or 16.2 percent of
Linear‟s market value. This is a higher percentage than at
Microsoft.
• With an interest rate of 3% and a corporate tax rate of 35%,
Linear could fund a dividend of $0.06 per share or $75
million out of after-tax interest income for more than 27
years.
Cash Balance in Comparables
Linear Technology
Cash Balance 1552.0
Intel, Maxim, and Microsoft
Dividends 75.0 have similarly large cash positions
Intel in comparison to their dividend
Cash Balance 12587.0 payments.
Dividends 526.0
Maxim
Cash Balance 765.5
Dividends 25.6
Microsoft
Cash Balance 38652.0
Dividends 857.4
Question?
• This tax rate estimate peaks at 36.5 percent in 1999 and falls
to 21.3 percent in 2002.
• The average over the eight years of data is 31.2 percent.
• This suggests that corporate tax rate is not necessarily lower
than personal tax rate!
Cash Distribution Rule
Retain 1.5bn Cash Share Price 31.43 316m outstanding share, EPS=$0.63
Repurchase 1.5bn of Shares: 1.5bn/31.43=47.7m shares net left:268m shares
Implication: Interest income on 1.5bn is lost, Net Income:$153m now, the
EPS=$0.57
Pay $1.5bn Dividend: Implication, share price declines 31.43-(1.5bn/316)=26.68
Net Income declines because of interest lost, and EPS=$0.48
Clientele Effects