ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Shares Oustanding124,630,000
2
Increase in Shares per year
4.00%
3
20132014201520162017201820192020
4
S / X Deliveries222503500060000105000135000135000135000135000
5
S / X Average Selling Price$105,000.00$100,000.00$110,000.00$110,000.00$105,000.00$105,000.00$105,000.00$105,000.00
6
3 / Y Deliveries1500075000175000250000365000
7
3 / Y Average Selling Price$60,000.00$55,000.00$50,000.00$50,000.00$50,000.00
8
Revenue$2,336,250,000.00$3,500,000,000.00$6,600,000,000.00$12,450,000,000.00$18,300,000,000.00$22,925,000,000.00$26,675,000,000.00$32,425,000,000.00
9
Revenue / Share$18.75$28.08$50.92$92.50$131.10$158.57$178.36$209.81
10
S / X Gross Margin24.00%25.00%25.00%26.00%27.00%28.00%29.00%30.00%
11
3 / Y Gross Margin5.00%13.00%18.00%20.00%20.00%
12
Gross Profit$560,700,000.00$875,000,000.00$1,650,000,000.00$2,910,187,500.00$4,026,000,000.00$5,124,846,774.19$6,176,821,428.57$7,360,475,000.00
13
Net Profit Margin1.00%1.00%1.00%1.00%2.00%3.00%7.00%10.00%
14
Net Profit$23,362,500.00$35,000,000.00$66,000,000.00$124,500,000.00$366,000,000.00$687,750,000.00$1,867,250,000.00$3,242,500,000.00
15
Net Profit / Share$0.19$0.28$0.51$0.92$2.62$4.76$12.49$20.98
16
Price / Earnings2002001751501251007550
17
Share Price$37.49$56.17$89.11$138.74$327.76$475.72$936.40$1,049.07
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100