Viking, I only added divi projections for 2016 and 2017 and copied the rest from Eagle. It seemed pretty close to me so I didn't feel like correcting it. But here you go, what is payable in year X, calculation based on last year's earnings.
2013 EPS 1,05 (50%), Divi 5c (8% of 0,70)
2014 EPS 1,55 (50%), Divi 12c (8% of 1,05 + 3,4c)
2015 EPS 2,33 (50%), Divi 19c (12% of 1,55)
2016 EPS 3,26 (40%), Divi 50c (20% of 2,33)
2017 EPS 4,24 (30%), Divi 100c (30% of 3,26)
News 
Market Data 
Discover 
