UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2017
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ___________ to ___________
Commission File Number 001-03761
TEXAS INSTRUMENTS INCORPORATED
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
|
Delaware |
75-0289970 |
(State of Incorporation) |
(I.R.S. Employer Identification No.) |
|
|
|
|
12500 TI Boulevard, Dallas, Texas |
75243 |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code 214-479-3773
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
||||||||
|
|
|
|
|
||||
Large accelerated filer |
☒ |
|
Accelerated filer |
☐ |
||||
Non-accelerated filer |
☐ |
(Do not check if a smaller reporting company) |
Smaller reporting company |
☐ |
||||
Emerging growth company |
☐ |
|
|
|
||||
|
|
|
|
|
||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act |
☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
990,038,629
Number of shares of Registrant’s common stock outstanding as of
July 25, 2017
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES
PART I - FINANCIAL INFORMATION
ITEM 1. Financial Statements.
|
|
For Three Months Ended |
|
|
For Six Months Ended |
|
||||||||||||||
Consolidated Statements of Income |
|
June 30, |
|
|
June 30, |
|
||||||||||||||
(Millions of dollars, except share and per-share amounts) |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||||||
Revenue |
|
$ |
|
3,693 |
|
|
$ |
|
3,273 |
|
|
$ |
|
7,095 |
|
|
$ |
|
6,281 |
|
Cost of revenue (COR) |
|
|
|
1,319 |
|
|
|
|
1,266 |
|
|
|
|
2,577 |
|
|
|
|
2,445 |
|
Gross profit |
|
|
|
2,374 |
|
|
|
|
2,007 |
|
|
|
|
4,518 |
|
|
|
|
3,836 |
|
Research and development (R&D) |
|
|
|
378 |
|
|
|
|
341 |
|
|
|
|
747 |
|
|
|
|
663 |
|
Selling, general and administrative (SG&A) |
|
|
|
434 |
|
|
|
|
454 |
|
|
|
|
873 |
|
|
|
|
895 |
|
Acquisition charges |
|
|
|
79 |
|
|
|
|
79 |
|
|
|
|
159 |
|
|
|
|
159 |
|
Restructuring charges/other |
|
|
|
3 |
|
|
|
|
2 |
|
|
|
|
7 |
|
|
|
|
4 |
|
Operating profit |
|
|
|
1,480 |
|
|
|
|
1,131 |
|
|
|
|
2,732 |
|
|
|
|
2,115 |
|
Other income (expense), net (OI&E) |
|
|
|
26 |
|
|
|
|
(8 |
) |
|
|
|
47 |
|
|
|
|
(20 |
) |
Interest and debt expense |
|
|
|
20 |
|
|
|
|
21 |
|
|
|
|
38 |
|
|
|
|
43 |
|
Income before income taxes |
|
|
|
1,486 |
|
|
|
|
1,102 |
|
|
|
|
2,741 |
|
|
|
|
2,052 |
|
Provision for income taxes |
|
|
|
430 |
|
|
|
|
283 |
|
|
|
|
688 |
|
|
|
|
522 |
|
Net income |
|
$ |
|
1,056 |
|
|
$ |
|
819 |
|
|
$ |
|
2,053 |
|
|
$ |
|
1,530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share (EPS): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
|
1.05 |
|
|
$ |
|
.81 |
|
|
$ |
|
2.04 |
|
|
$ |
|
1.50 |
|
Diluted |
|
$ |
|
1.03 |
|
|
$ |
|
.79 |
|
|
$ |
|
2.00 |
|
|
$ |
|
1.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shares outstanding (millions): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
994 |
|
|
|
|
1,004 |
|
|
|
|
996 |
|
|
|
|
1,005 |
|
Diluted |
|
|
|
1,015 |
|
|
|
|
1,020 |
|
|
|
|
1,017 |
|
|
|
|
1,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
|
$ |
|
.50 |
|
|
$ |
|
.38 |
|
|
$ |
|
1.00 |
|
|
$ |
|
.76 |
|
|
|
|||||||||||||||||||
As a result of accounting rule ASC 260, which requires a portion of Net income to be allocated to unvested restricted stock units (RSUs) on which we pay dividend equivalents, diluted EPS is calculated using the following: |
|
|||||||||||||||||||
|
|
|||||||||||||||||||
Net income |
|
$ |
|
1,056 |
|
|
$ |
|
819 |
|
|
$ |
|
2,053 |
|
|
$ |
|
1,530 |
|
Income allocated to RSUs |
|
|
|
(10 |
) |
|
|
|
(10 |
) |
|
|
|
(20 |
) |
|
|
|
(19 |
) |
Income allocated to common stock for diluted EPS |
|
$ |
|
1,046 |
|
|
$ |
|
809 |
|
|
$ |
|
2,033 |
|
|
$ |
|
1,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES
|
For Three Months Ended |
|
|
For Six Months Ended |
|
|||||||||||||||
Consolidated Statements of Comprehensive Income |
|
June 30, |
|
|
June 30, |
|
||||||||||||||
(Millions of dollars) |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||||||
Net income |
|
$ |
|
1,056 |
|
|
$ |
|
819 |
|
|
$ |
|
2,053 |
|
|
$ |
|
1,530 |
|
Other comprehensive income (loss), net of taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net actuarial gains (losses) of defined benefit plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
(3 |
) |
|
|
|
(18 |
) |
|
|
|
(15 |
) |
|
|
|
(30 |
) |
Recognized within Net income |
|
|
|
11 |
|
|
|
|
13 |
|
|
|
|
23 |
|
|
|
|
27 |
|
Prior service (cost) credit of defined benefit plans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
— |
|
|
|
|
1 |
|
|
|
|
— |
|
|
|
|
1 |
|
Recognized within Net income |
|
|
|
(1 |
) |
|
|
|
(1 |
) |
|
|
|
(2 |
) |
|
|
|
(2 |
) |
Other comprehensive income (loss) |
|
|
|
7 |
|
|
|
|
(5 |
) |
|
|
|
6 |
|
|
|
|
(4 |
) |
Total comprehensive income |
|
$ |
|
1,063 |
|
|
$ |
|
814 |
|
|
$ |
|
2,059 |
|
|
$ |
|
1,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES
|
|
June 30, |
|
|
December 31, |
|
||||
Consolidated Balance Sheets |
|
2017 |
|
|
2016 |
|
||||
(Millions of dollars, except share amounts) |
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
|
1,140 |
|
|
$ |
|
1,154 |
|
Short-term investments |
|
|
|
1,844 |
|
|
|
|
2,336 |
|
Accounts receivable, net of allowances of ($16) and ($17) |
|
|
|
1,469 |
|
|
|
|
1,267 |
|
Raw materials |
|
|
|
109 |
|
|
|
|
102 |
|
Work in process |
|
|
|
1,099 |
|
|
|
|
954 |
|
Finished goods |
|
|
|
739 |
|
|
|
|
734 |
|
Inventories |
|
|
|
1,947 |
|
|
|
|
1,790 |
|
Prepaid expenses and other current assets |
|
|
|
1,111 |
|
|
|
|
910 |
|
Total current assets |
|
|
|
7,511 |
|
|
|
|
7,457 |
|
Property, plant and equipment at cost |
|
|
|
4,656 |
|
|
|
|
4,923 |
|
Accumulated depreciation |
|
|
|
(2,142 |
) |
|
|
|
(2,411 |
) |
Property, plant and equipment, net |
|
|
|
2,514 |
|
|
|
|
2,512 |
|
Long-term investments |
|
|
|
250 |
|
|
|
|
235 |
|
Goodwill, net |
|
|
|
4,362 |
|
|
|
|
4,362 |
|
Acquisition-related intangibles, net |
|
|
|
1,105 |
|
|
|
|
1,264 |
|
Deferred income taxes |
|
|
|
412 |
|
|
|
|
374 |
|
Capitalized software licenses, net |
|
|
|
114 |
|
|
|
|
52 |
|
Overfunded retirement plans |
|
|
|
99 |
|
|
|
|
96 |
|
Other assets |
|
|
|
71 |
|
|
|
|
79 |
|
Total assets |
|
$ |
|
16,438 |
|
|
$ |
|
16,431 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt |
|
$ |
|
499 |
|
|
$ |
|
631 |
|
Accounts payable |
|
|
|
450 |
|
|
|
|
396 |
|
Accrued compensation |
|
|
|
489 |
|
|
|
|
710 |
|
Income taxes payable |
|
|
|
86 |
|
|
|
|
83 |
|
Accrued expenses and other liabilities |
|
|
|
353 |
|
|
|
|
444 |
|
Total current liabilities |
|
|
|
1,877 |
|
|
|
|
2,264 |
|
Long-term debt |
|
|
|
3,084 |
|
|
|
|
2,978 |
|
Underfunded retirement plans |
|
|
|
101 |
|
|
|
|
129 |
|
Deferred income taxes |
|
|
|
33 |
|
|
|
|
33 |
|
Deferred credits and other liabilities |
|
|
|
635 |
|
|
|
|
554 |
|
Total liabilities |
|
|
|
5,730 |
|
|
|
|
5,958 |
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
|
|
Preferred stock, $25 par value. Authorized – 10,000,000 shares |
|
|
|
|
|
|
|
|
|
|
Participating cumulative preferred. None issued. |
|
|
|
— |
|
|
|
|
— |
|
Common stock, $1 par value. Authorized – 2,400,000,000 shares |
|
|
|
|
|
|
|
|
|
|
Shares issued – 1,740,815,939 |
|
|
|
1,741 |
|
|
|
|
1,741 |
|
Paid-in capital |
|
|
|
1,683 |
|
|
|
|
1,674 |
|
Retained earnings |
|
|
|
34,149 |
|
|
|
|
33,107 |
|
Treasury common stock at cost |
|
|
|
|
|
|
|
|
|
|
Shares: June 30, 2017 – 749,098,850; December 31, 2016 – 744,831,978 |
|
|
|
(26,345 |
) |
|
|
|
(25,523 |
) |
Accumulated other comprehensive income (loss), net of taxes (AOCI) |
|
|
|
(520 |
) |
|
|
|
(526 |
) |
Total stockholders’ equity |
|
|
|
10,708 |
|
|
|
|
10,473 |
|
Total liabilities and stockholders’ equity |
|
$ |
|
16,438 |
|
|
$ |
|
16,431 |
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes. |
|
|
|
|
|
|
|
|
|
|
4
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES
|
|
For Six Months Ended |
|
|||||||
Consolidated Statements of Cash Flows |
|
June 30, |
|
|||||||
(Millions of dollars) |
|
2017 |
|
|
2016 |
|
||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
|
2,053 |
|
|
$ |
|
1,530 |
|
Adjustments to Net income: |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
273 |
|
|
|
|
316 |
|
Amortization of acquisition-related intangibles |
|
|
|
159 |
|
|
|
|
159 |
|
Amortization of capitalized software |
|
|
|
23 |
|
|
|
|
16 |
|
Stock compensation |
|
|
|
143 |
|
|
|
|
148 |
|
Deferred income taxes |
|
|
|
(45 |
) |
|
|
|
(35 |
) |
Increase (decrease) from changes in: |
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
|
(200 |
) |
|
|
|
(176 |
) |
Inventories |
|
|
|
(157 |
) |
|
|
|
(185 |
) |
Prepaid expenses and other current assets |
|
|
|
12 |
|
|
|
|
35 |
|
Accounts payable and accrued expenses |
|
|
|
(66 |
) |
|
|
|
(1 |
) |
Accrued compensation |
|
|
|
(225 |
) |
|
|
|
(175 |
) |
Income taxes payable |
|
|
|
(236 |
) |
|
|
|
106 |
|
Changes in funded status of retirement plans |
|
|
|
5 |
|
|
|
|
32 |
|
Other |
|
|
|
(27 |
) |
|
|
|
(8 |
) |
Cash flows from operating activities |
|
|
|
1,712 |
|
|
|
|
1,762 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
|
(278 |
) |
|
|
|
(282 |
) |
Proceeds from asset sales |
|
|
|
40 |
|
|
|
|
— |
|
Purchases of short-term investments |
|
|
|
(1,887 |
) |
|
|
|
(1,193 |
) |
Proceeds from short-term investments |
|
|
|
2,385 |
|
|
|
|
2,110 |
|
Other |
|
|
|
(1 |
) |
|
|
|
3 |
|
Cash flows from investing activities |
|
|
|
259 |
|
|
|
|
638 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt |
|
|
|
605 |
|
|
|
|
499 |
|
Repayment of debt |
|
|
|
(625 |
) |
|
|
|
(1,000 |
) |
Dividends paid |
|
|
|
(998 |
) |
|
|
|
(765 |
) |
Stock repurchases |
|
|
|
(1,200 |
) |
|
|
|
(1,157 |
) |
Proceeds from common stock transactions |
|
|
|
245 |
|
|
|
|
261 |
|
Other |
|
|
|
(12 |
) |
|
|
|
(3 |
) |
Cash flows from financing activities |
|
|
|
(1,985 |
) |
|
|
|
(2,165 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net change in Cash and cash equivalents |
|
|
|
(14 |
) |
|
|
|
235 |
|
Cash and cash equivalents at beginning of period |
|
|
|
1,154 |
|
|
|
|
1,000 |
|
Cash and cash equivalents at end of period |
|
$ |
|
1,140 |
|
|
$ |
|
1,235 |
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes. |
|
|
|
|
|
|
|
|
|
|
5
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES
Notes to financial statements
1. Description of business, including segment information
We design, make and sell semiconductors to electronics designers and manufacturers all over the world. Beginning January 2017, we reorganized the product lines within our two reportable segments – Analog and Embedded Processing – to realign our business structure with the way our customers select and buy products. These changes had no effect on either our previously reported consolidated financial statements or on our reportable segment amounts. Our two reportable segments are established along major categories of products as follows:
|
• |
Analog – consisting of the following product lines: Power, Signal Chain and High Volume. |
|
• |
Embedded Processing – consisting of the following product lines: Connected Microcontrollers and Processors. |
We report the results of our remaining business activities in Other. Other includes operating segments that do not meet the quantitative thresholds for individually reportable segments and cannot be aggregated with other operating segments. Other includes DLP® products, calculators and custom ASIC products. As of January 1, 2017, we no longer recognize royalties as revenue; instead, they are now recorded as OI&E. We continue to receive royalties from arrangements involving license rights to our patent portfolio. Although we expect royalties to continue for many years, they are of decreasing significance to our core operations. Prior period amounts were not material.
Our centralized manufacturing and support organizations, such as facilities, procurement and logistics, provide support to our operating segments, including those in Other. Costs incurred by these organizations, including depreciation, are charged to the segments on a per-unit basis. Consequently, depreciation expense is not an independently identifiable component within the segments’ results and, therefore, is not provided.
Segment information
|
For Three Months Ended |
|
|
For Six Months Ended |
|
||||||||||||||
|
June 30, |
|
|
June 30, |
|
||||||||||||||
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analog |
$ |
|
2,411 |
|
|
$ |
|
2,044 |
|
|
$ |
|
4,667 |
|
|
$ |
|
3,923 |
|
Embedded Processing |
|
|
868 |
|
|
|
|
755 |
|
|
|
|
1,671 |
|
|
|
|
1,484 |
|
Other |
|
|
414 |
|
|
|
|
474 |
|
|
|
|
757 |
|
|
|
|
874 |
|
Total revenue |
$ |
|
3,693 |
|
|
$ |
|
3,273 |
|
|
$ |
|
7,095 |
|
|
$ |
|
6,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analog |
$ |
|
1,077 |
|
|
$ |
|
781 |
|
|
$ |
|
2,012 |
|
|
$ |
|
1,469 |
|
Embedded Processing |
|
|
271 |
|
|
|
|
192 |
|
|
|
|
511 |
|
|
|
|
379 |
|
Other |
|
|
132 |
|
|
|
|
158 |
|
|
|
|
209 |
|
|
|
|
267 |
|
Total operating profit |
$ |
|
1,480 |
|
|
$ |
|
1,131 |
|
|
$ |
|
2,732 |
|
|
$ |
|
2,115 |
|
Operating profit amounts in the prior period have been recast as a result of our early adoption of a new accounting standard related to pension and other retiree benefit costs. See Note 2 for more information.
2. Basis of presentation and significant accounting policies and practices
Basis of presentation
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) and on the same basis as the audited financial statements included in our annual report on Form 10-K for the year ended December 31, 2016. The Consolidated Statements of Income, Comprehensive Income and Cash Flows for the periods ended June 30, 2017, and June 30, 2016, and the Consolidated Balance Sheet as of June 30, 2017, are not audited but reflect all adjustments that are of a normal recurring nature and are necessary for a fair statement of the results of the periods shown. Certain information and note disclosures normally included in annual consolidated financial statements have been omitted pursuant to the rules and regulations of the U.S. Securities and Exchange Commission. Because the consolidated interim financial statements do not include all of the information and notes required by GAAP for a complete set of financial statements, they should be read in conjunction with the audited consolidated financial statements and notes included in our annual report on Form 10-K for the year ended December 31, 2016. The results for the three- and six-month periods are not necessarily indicative of a full year’s results.
6
TEXAS INSTRUMENTS INCORPORATED AND SUBSIDIARIES
The consolidated financial statements include the accounts of all subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. All dollar amounts in the financial statements and tables in these notes, except per-share amounts, are stated in millions of U.S. dollars unless otherwise indicated. We have reclassified certain amounts in the prior periods’ financial statements to conform to the current presentation, retrospectively applying the new accounting standard related to pension and other retiree benefit costs. See Adopted standards for current period for further information.
Significant accounting policies and practices
Earnings per share (EPS)
Unvested share-based payment awards that contain non-forfeitable rights to receive dividends or dividend equivalents, such as our restricted stock units (RSUs), are considered to be participating securities and the two-class method is used for purposes of calculating EPS. Under the two-class method, a portion of Net income is allocated to these participating securities and, therefore, is excluded from the calculation of EPS allocated to common stock, as shown in the table below.
Computation and reconciliation of earnings per common share are as follows (shares in millions):
|
For Three Months Ended June 30, |
|
|||||||||||||||||||||||||
|
2017 |
|
|
2016 |
|
||||||||||||||||||||||
|
Net |
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
||||||||
|
Income |
|
|
Shares |
|
|
EPS |
|
|
Income |
|
|
Shares |
|
|
EPS |
|
||||||||||
Basic EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
|
1,056 |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
819 |
|
|
|
|
|
|
|
|
|
|
Income allocated to RSUs |
|
|
(10 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(10 |
) |
|
|
|
|
|
|
|
|
|
Income allocated to common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for basic EPS calculation |
$ |
|
1,046 |
|
|
|
994 |
|
|
$ |
|
1.05 |
|
|
$ |
|
809 |
|
|
|
1,004 |
|
|
$ |
|
.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment for dilutive shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock compensation plans |
|
|
|
|
|
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
|
1,056 |
|
|
|
|
|
|
|
|
|
|
|
$ |
|
819 |
|
|
|
|
|
|
|
|
|
|
Income allocated to RSUs |
|
|
(10 |
) |
|
|
|
|
|