Basic: mature company returning cash through dividends and buybacks
A profitable industrial firm paid $50M in common dividends and spent $20M repurchasing shares during the fiscal year. It did not issue any new common stock. Net income was $200M.
ResultCF to Common Stockholders = $70,000,000. Total payout = $70,000,000. Net equity change = −$20,000,000 (shares retired). Dividend payout ratio = 25%.
The calculator applies CFcommon=50,000,000+20,000,000−0=70,000,000. Because no new shares were issued, every dollar of dividends and every dollar of buybacks flowed out to existing common holders. The 25% payout ratio (50M / 200M) shows the firm retained 75% of earnings for reinvestment.
Intermediate: dividends offset by new equity issuance
A growth-stage company paid $40M in common dividends but also raised $30M in a secondary offering during the same year to fund expansion. No buybacks occurred. Net income was $120M.
ResultCF to Common Stockholders = $10,000,000. Total payout = $40,000,000. Net equity change = +$30,000,000 (shares added). Dividend payout ratio = 33.3%.
Using CFcommon=40,000,000+0−30,000,000=10,000,000. The headline dividend looks generous, but the company simultaneously raised fresh capital from the same investor class, so only $10M of net cash was actually returned to common holders. This is a common pattern at firms that pay dividends to signal stability while still funding growth from the equity market.
Edge case: buyback-only firm with dilutive employee issuance
A tech company pays no dividend but spent $80M on share repurchases. Stock-based compensation triggered $10M of new common share issuance through the employee stock purchase plan. Net income was $300M.
ResultCF to Common Stockholders = $70,000,000. Total payout = $80,000,000. Net equity change = −$70,000,000 (net shares retired). Dividend payout ratio = 0%.
CFcommon=0+80,000,000−10,000,000=70,000,000. The gross buyback was $80M, but $10M of that effectively offset employee-driven dilution, so net cash returned was $70M. This walkthrough mirrors how analysts adjust headline buyback numbers for stock-based compensation dilution when comparing real shareholder yield across firms.