I need this ASAP.. PLEASE NO PLAGERISM
2 years ago
6
appendixB.pdf
AppendixA.pdf
- Screenshot_20240607_233130_Chrome.jpg
- Screenshot_20240607_233146_Chrome.jpg
appendixB.pdf
Powered by Clearbit
Apple Inc (NMS: AAPL)
Company Financials
Income Statement Exchange rate used is that of the Year End reported date
As Reported Annual Income Statement Report Date 09/30/2023 Currency USD Audit Status Not Qualified
Consolidated Yes Scale Thousands Products Services Net sales 100% Cost of sales - products 48.6% Cost of sales - services 13.1% Cost of sales 861.5% Gross margin 79.0% Research & development expense 17.7% Selling, general & administrative expense 83.3% Total operating expenses 220.0% Operating income (loss) 208.4% Interest & dividend income 3.3% Interest expense 104.9% Other income (expense), net -14.4% Other income (expense), net 67.6% Income (loss) before provision for income taxes -29773.8% Current federal income tax expense (benefit) NM Deferred federal income tax expense (benefit) NM Total federal income tax expense (benefit) NM Current state income tax expense (benefit) NM Deferred state income tax expense (benefit) NM Total state income tax expense (benefit) NM Current foreign income tax expense (benefit) NM Deferred foreign income tax expense (benefit) NM Total foreign income tax expense (benefit) NM Current Tax-State NM Deferred Tax-Foreign 42.6% Deferred Tax-Federal -544.7% Current Tax-Federal -259.2% Deferred Tax-State -0.5% Current Tax-Foreign -17857.1% Provision for (benefit from) income taxes 191.3%
Net income (loss) 579.4% Weighted average shares outstanding - basic Weighted average shares outstanding - diluted Year end shares outstanding Net earnings (loss) per share - basic Net earnings (loss) per share - diluted Cash dividends declared per share Number of full time employees Number of common stockholders Foreign currency translation adjustments Total revenues
Balance Sheet Exchange rate used is that of the Year End reported date
As Reported Annual Balance Sheet Report Date 09/30/2023 Currency USD Audit Status Not Qualified
Consolidated Yes Scale Thousands Cash Cash and cash equivalents 0.32% Money market funds 0.77% Cash & cash equivalents 18160.61% Marketable securities 358.20% Accounts receivable, net 59.00% Inventories 78.54% Vendor non-trade receivables 53.51% Other current assets 245.53% Total current assets 1461.68% Marketable securities 7130.78% Land & buildings 48.41% Machinery & equipment 53.90% Machinery, equipment, & internal-use software NM Leasehold improvements NM Gross property, plant & equipment NM Accumulated depreciation & amortization NM Property, plant & equipment, net NM Other non-current assets 7538.77% Operating leases #VALUE! Other non-current assets - Balancing value 233.94% Total non-current assets NM Total assets 2281.06% Accounts payable 182.06% Finance leases 1.59% Income taxes payable 17.69% Other current liabilities 34.46%
Deferred revenue 2.78% Other current liabilities ########### Commercial paper 8.11% Term debt -4589.72% Operating leases -12.31% Other Current Liabilities - Balancing value 65.62% Total current liabilities 233.82% Floating & fixed-rate notes 153.32% Total debt NM Unamortized discount NM Hedge accounting fair value adjustments NM Less: current portion of long-term debt NM Finance leases NM Term debt NM Deferred tax liabil & oth non-current liabil NM Long-term taxes payable NM Other non-current liabilities NM Other non-current liabilities NM Operating leases 23027.06% Other non-current liabilities NM Total non-current liabilities NM Total liabilities NM Issued and Paid - Common Stock NM Common stock 76.10% Retained earnings -1.86% Accumulated other comprehensive income (loss) -105.71% Additional paid in capital #VALUE! Total shareholders' equity -2790.57% Total Equity -3681.64%
Cash Flows Exchange rate used is that of the Year End reported date
As Reported Annual Cash Flow Report Date Currency Audit Status Consolidated Scale Net income (loss) Depreciation & amortization Share-based compensation expense Deferred income tax expense (benefit) Other adjustments Accounts receivable, net Inventories Vendor non-trade receivables Other current & non-current assets Accounts payable
Deferred revenue Other current & non-current liabilities Net cash flows from operating activities Purchases of marketable securities Proceeds from maturities of marketable securities Proceeds from sales of marketable securities Payments made in connection with business acquisitions, net Purchases of non-marketable securities Proceeds from non-marketable securities Payments for acquisition of property, plant & equipment Other cash flow from investing activities Net cash flows from investing activities Proceeds from issuance of common stock Payments for taxes related to net share settlement of equity awards Payments for dividends & dividend equivalents Increase (decrease) in long-term borrowings Repurchases of common stock Proceeds from issuance of term debt, net Repayments of term debt Proceeds from/(repayments of) commercial paper, net Other cash flows from financing activities Net cash flows from financing activities Net increase (decrease) in cash, cash equivalents & restricted cash Cash, cash equivalents & restricted cash, beginning balances Cash, cash equivalents & restricted cash, ending balances Cash paid (received) for income taxes, net Cash paid for interest
09/24/2022 09/25/2021 USD USD
Not Qualified Not Qualified
Yes Yes Thousands Thousands
100.00% 100.00% 51.09% 52.56% 10.96% 10.77%
1012.67% 1028.15% 76.40% 71.76% 15.37% 14.34% 95.59% 100.27%
204.61% 199.73% 232.62% 248.25%
2.37% 2.61% 103.75% 93.04%
-7.78% 2.27% 146.49% 430.00%
-35659.58% 42328.29% 6.62% 7.56%
-28.71% -86.91% -248.34% -15.06%
27.00% 149.86% 5.53% -20.86%
1908.33% -379.29% 561.20% 735.10%
34.19% 29.07% 392.46% 443.94%
NM NM NM NM NM NM NM NM NM NM NM NM NM NM
517.11% 651.75% 16.25% 17.64%
100.68% 100.98% 97.66% 97.40%
0.00% 0.00% 99.35% 98.94% 14.73% 15.15%
############ 18117647.06% 14.54% 15.26%
-6338.62% 2131.73% NM NM
09/24/2022 USD
Not Qualified
Yes Thousands
AppendixA.pdf
Powered by Clearbit
Apple Inc (NMS: AAPL)
Company Financials
Income Statement Exchange rate used is that of the Year End reported date
As Reported Annual Income Statement
Report Date 09/30/2023 09/24/2022
Currency USD USD Audit Status Not Qualified Not Qualified
Consolidated Yes Yes Scale Thousands Thousands
Products 298085000 316199000 Services 85200000 78129000 Net sales - 394,328,000$ Cost of sales - products 189,282,000$ 201,471,000$ Cost of sales - services 24,855,000$ 22,075,000$ Cost of sales 214,137,000$ 223,546,000$ Gross margin 169,148,000$ 170,782,000$ Research & development expense 29,915,000$ 26,251,000$ Selling, general & administrative expense 24,932,000$ 25,094,000$ Total operating expenses 54,847,000$ 51,345,000$ Operating income (loss) 114,301,000$ 119,437,000$ Interest & dividend income 3,750,000$ 2,825,000$ Interest expense 3,933,000$ 2,931,000$ Other income (expense), net (565,000)$ (228,000)$ Other income (expense), net (382,000)$ (334,000)$ Income (loss) before provision for income taxes 113,736,000$ 119,103,000$ Current federal income tax expense (benefit) - 7,890,000$ Deferred federal income tax expense (benefit) - (2,265,000)$ Total federal income tax expense (benefit) - 5,625,000$ Current state income tax expense (benefit) - 1,519,000$ Deferred state income tax expense (benefit) - 84,000$ Total state income tax expense (benefit) - 1,603,000$ Current foreign income tax expense (benefit) - 8,996,000$ Deferred foreign income tax expense (benefit) - 3,076,000$ Total foreign income tax expense (benefit) - 12,072,000$ Current Tax-State 1,570,000$ - Deferred Tax-Foreign 669,000$ - Deferred Tax-Federal (3,644,000)$ - Current Tax-Federal 9,445,000$ -
Deferred Tax-State (49,000)$ - Current Tax-Foreign 8,750,000$ - Provision for (benefit from) income taxes 16,741,000$ 19,300,000$ Net income (loss) 96,995,000$ 99,803,000$ Weighted average shares outstanding - basic 15,744,231 16,215,963 Weighted average shares outstanding - diluted 15,812,547 16,325,819 Year end shares outstanding 15,550,061 15,943,425 Net earnings (loss) per share - basic 6.16$ 6.15$ Net earnings (loss) per share - diluted 6.13$ 6.11$ Cash dividends declared per share 0.94$ 0.90$ Number of full time employees 161000 164000 Number of common stockholders 23763 23838 Foreign currency translation adjustments -765000 -1511000 Total revenues 383285000 -
Balance Sheet Exchange rate used is that of the Year End reported date
As Reported Annual Balance Sheet
Report Date 09/30/2023 09/24/2022
Currency USD USD Audit Status Not Qualified Not Qualified
Consolidated Yes Yes Scale Thousands Thousands
Cash 28,359,000$ - Cash and cash equivalents 1,125,000$ - Money market funds 481,000$ - Cash & cash equivalents 29,965,000$ 23,646,000$ Marketable securities 31,590,000$ 24,658,000$ Accounts receivable, net 29,508,000$ 28,184,000$ Inventories 6,331,000$ 4,946,000$ Vendor non-trade receivables 31,477,000$ 32,748,000$ Other current assets 14,695,000$ 21,223,000$ Total current assets 143,566,000$ 135,405,000$ Marketable securities 100,544,000$ 120,805,000$ Land & buildings 23,446,000$ 22,126,000$ Machinery & equipment 78,314,000$ - Machinery, equipment, & internal-use software - 81,060,000$ Leasehold improvements 12,839,000$ 11,271,000$ Gross property, plant & equipment 114,599,000$ 114,457,000$ Accumulated depreciation & amortization 70,884,000$ 72,340,000$ Property, plant & equipment, net 43,715,000$ 42,117,000$ Other non-current assets 64,758,000$ 54,428,000$ Operating leases 10,661,000$ - Other non-current assets - Balancing value 54,097,000$ -
Total non-current assets 209,017,000$ 217,350,000$ Total assets 352,583,000$ 352,755,000$ Accounts payable 62,611,000$ 64,115,000$ Finance leases 165,000$ - Income taxes payable 8,819,000$ - Other current liabilities 50,010,000$ - Deferred revenue 8,061,000$ 7,912,000$ Other current liabilities 58,829,000$ 60,845,000$ Commercial paper 5,985,000$ 9,982,000$ Term debt 9,822,000$ 11,128,000$ Operating leases 1,410,000$ - Other Current Liabilities - Balancing value 48,435,000$ - Total current liabilities 145,308,000$ 153,982,000$ Floating & fixed-rate notes 95,281,000$ 111,824,000$ Total debt - 111,824,000$ Unamortized discount - (374,000)$ Hedge accounting fair value adjustments - (1,363,000)$ Less: current portion of long-term debt - 11,128,000$ Finance leases 859,000$ - Term debt - 98,959,000$ Deferred tax liabil & oth non-current liabil 23,124,000$ - Long-term taxes payable - 16,657,000$ Other non-current liabilities 15,457,000$ 32,485,000$ Other non-current liabilities 34,391,000$ 49,142,000$ Operating leases 10,408,000$ - Other non-current liabilities 49,848,000$ - Total non-current liabilities 145,129,000$ 148,101,000$ Total liabilities 290,437,000$ 302,083,000$ Issued and Paid - Common Stock 156$ - Common stock 73,812,000$ 64,849,000$ Retained earnings (214,000)$ (3,068,000)$ Accumulated other comprehensive income (loss) (11,452,000)$ (11,109,000)$ Additional paid in capital 73,811,844$ - Total shareholders' equity 62,146,000$ 50,672,000$ Total Equity 62,146,000$ -
Cash Flows Exchange rate used is that of the Year End reported date
As Reported Annual Cash Flow Report Date 09/30/2023 09/24/2022
Currency USD USD Audit Status Not Qualified Not Qualified
Consolidated Yes Yes Scale Thousands Thousands
Net income (loss) 96,995,000$ 99,803,000$
Depreciation & amortization 11,519,000$ 11,104,000$ Share-based compensation expense 10,833,000$ 9,038,000$ Deferred income tax expense (benefit) - 895,000$ Other adjustments (2,227,000)$ 111,000$ Accounts receivable, net (1,688,000)$ (1,823,000)$ Inventories (1,618,000)$ 1,484,000$ Vendor non-trade receivables 1,271,000$ (7,520,000)$ Other current & non-current assets (5,684,000)$ (6,499,000)$ Accounts payable (1,889,000)$ 9,448,000$ Deferred revenue - 478,000$ Other current & non-current liabilities 3,031,000$ 5,632,000$ Net cash flows from operating activities 110,543,000$ 122,151,000$ Purchases of marketable securities - (76,923,000)$ Proceeds from maturities of marketable securities 39,686,000$ 29,917,000$ Proceeds from sales of marketable securities 5,828,000$ 37,446,000$ Payments made in connection with business acquisitions, net - (306,000)$ Purchases of non-marketable securities (29,513,000)$ - Proceeds from non-marketable securities - - Payments for acquisition of property, plant & equipment (10,959,000)$ (10,708,000)$ Other cash flow from investing activities (1,337,000)$ (1,780,000)$ Net cash flows from investing activities 3,705,000$ (22,354,000)$ Proceeds from issuance of common stock - - Payments for taxes related to net share settlement of equity awards(5,431,000)$ (6,223,000)$ Payments for dividends & dividend equivalents (15,025,000)$ (14,841,000)$ Increase (decrease) in long-term borrowings 5,228,000$ - Repurchases of common stock (77,550,000)$ (89,402,000)$ Proceeds from issuance of term debt, net - 5,465,000$ Repayments of term debt (11,151,000)$ (9,543,000)$ Proceeds from/(repayments of) commercial paper, net (3,978,000)$ 3,955,000$ Other cash flows from financing activities (581,000)$ (160,000)$ Net cash flows from financing activities (108,488,000)$ (110,749,000)$ Net increase (decrease) in cash, cash equivalents & restricted cash5,760,000$ (10,952,000)$ Cash, cash equivalents & restricted cash, beginning balances24,977,000$ 35,929,000$ Cash, cash equivalents & restricted cash, ending balances30,737,000$ 24,977,000$ Cash paid (received) for income taxes, net 18,679,000$ 19,573,000$ Cash paid for interest 3,803,000$ 2,865,000$
09/25/2021
USD Not Qualified
Yes Thousands
297392000 68425000
365,817,000$ 192,266,000$
20,715,000$ 212,981,000$ 152,836,000$
21,914,000$ 21,973,000$ 43,887,000$
108,949,000$ 2,843,000$ 2,645,000$
60,000$ 258,000$
109,207,000$ 8,257,000$
(7,176,000)$ 1,081,000$ 1,620,000$ (338,000)$
1,282,000$ 9,424,000$ 2,740,000$
12,164,000$ - - - -
- -
14,527,000$ 94,680,000$ 16,701,272 16,864,919 16,426,786
5.67$ 5.61$ 0.85$
154000 23502
501000 -
09/25/2021
USD Not Qualified
Yes Thousands
- - -
34,940,000$ 27,699,000$ 26,278,000$
6,580,000$ 25,228,000$ 14,111,000$
134,836,000$ 127,877,000$
20,041,000$ -
78,659,000$ 11,023,000$
109,723,000$ 70,283,000$ 39,440,000$ 48,849,000$
- -
216,166,000$ 351,002,000$
54,763,000$ - - -
7,612,000$ 47,493,000$
6,000,000$ 9,613,000$
- -
125,481,000$ 118,063,000$ 118,063,000$
(380,000)$ 1,036,000$ 9,613,000$
- 109,106,000$
- 24,689,000$ 28,636,000$ 53,325,000$
- -
162,431,000$ 287,912,000$
- 57,365,000$
5,562,000$ 163,000$
- 63,090,000$
-
09/25/2021
USD Not Qualified
Yes Thousands
94,680,000$
11,284,000$ 7,906,000$
(4,774,000)$ (147,000)$
(10,125,000)$ (2,642,000)$ (3,903,000)$ (8,042,000)$ 12,326,000$
1,676,000$ 5,799,000$
104,038,000$ (109,558,000)$
59,023,000$ 47,460,000$
(33,000)$ (131,000)$ 387,000$
(11,085,000)$ (608,000)$
(14,545,000)$ 1,105,000$
(6,556,000)$ (14,467,000)$
- (85,971,000)$ 20,393,000$ (8,750,000)$ 1,022,000$ (129,000)$
(93,353,000)$ (3,860,000)$ 39,789,000$ 35,929,000$ 25,385,000$
2,687,000$