Financial Summary
Apple Inc. (AAPL)
Technology
★
★
★
★
★
Strong Buy
S-
| Symbol | AAPL |
|---|---|
| Price | 211.66$ |
| Beta | 1.14 |
| Volume Avrg. | 36.72M |
| Market Cap | 1,058.32B |
| Shares (2018) | 5,000,109.00K |
| Last Div | 2.92 |
| Dividend Yield | 1.30% |
| DCF Unlevered | 283.54 | Strong Buy |
|---|---|---|
| DCF Levered | 272.55 | Buy |
| ROE | 55.56% | Strong Buy |
| ROA | 104.97% | Strong Buy |
| Operating Margin | 26.69% | Strong Buy |
| Debt / Equity | 106.85% | Buy |
| P/E | 18.92 | Strong Buy |
| P/B | 10.18 | Strong Buy |
Income Statement
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42,905.00 | 65,225.00 | 108,249.00 | 156,508.00 | 170,910.00 | 182,795.00 | 233,715.00 | 215,639.00 | 229,234.00 | 265,595.00 |
| Cost of Revenue | 25,683.00 | 39,541.00 | 64,431.00 | 87,846.00 | 106,606.00 | 112,258.00 | 140,089.00 | 131,376.00 | 141,048.00 | 163,756.00 |
| Gross Profit | 17,222.00 | 25,684.00 | 43,818.00 | 68,662.00 | 64,304.00 | 70,537.00 | 93,626.00 | 84,263.00 | 88,186.00 | 101,839.00 |
| R&D Expenses | 1,333.00 | 1,782.00 | 2,429.00 | 3,381.00 | 4,475.00 | 6,041.00 | 8,067.00 | 10,045.00 | 11,581.00 | 14,236.00 |
| Sales, General and Administrative Expense | 4,149.00 | 5,517.00 | 7,599.00 | 10,040.00 | 10,830.00 | 11,993.00 | 14,329.00 | 14,194.00 | 15,261.00 | 16,705.00 |
| Operating Expenses | 5,482.00 | 7,299.00 | 10,028.00 | 13,421.00 | 15,305.00 | 18,034.00 | 22,396.00 | 24,239.00 | 26,842.00 | 30,941.00 |
| Operating Income | 11,740.00 | 18,385.00 | 33,790.00 | 55,241.00 | 48,999.00 | 52,503.00 | 71,230.00 | 60,024.00 | 61,344.00 | 70,898.00 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax | 12,066.00 | 18,540.00 | 34,205.00 | 55,763.00 | 50,155.00 | 53,483.00 | 72,515.00 | 61,372.00 | 64,089.00 | 72,903.00 |
| Income Tax Expense | 3,831.00 | 4,527.00 | 8,283.00 | 14,030.00 | 13,118.00 | 13,973.00 | 19,121.00 | 15,685.00 | 15,738.00 | 13,372.00 |
| Net Income | 8,235.00 | 14,013.00 | 25,922.00 | 41,733.00 | 37,037.00 | 39,510.00 | 53,394.00 | 45,687.00 | 48,351.00 | 59,531.00 |
| Net Income - Non-Controlling int | - | - | - | - | - | - | - | - | - | - |
| Net Income - Discounted ops | - | - | - | - | - | - | - | - | - | - |
| Net Income Com | 8,235.00 | 14,013.00 | 25,922.00 | 41,733.00 | 37,037.00 | 39,510.00 | 53,394.00 | 45,687.00 | 48,351.00 | 59,531.00 |
| Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Earnings Per Share Basic | 1.32 | 2.20 | 4.01 | 6.38 | 5.72 | 6.49 | 9.28 | 8.35 | 9.27 | 12.01 |
| Earnings Per Share Diluted | 1.30 | 2.16 | 3.95 | 6.31 | 5.68 | 6.45 | 9.22 | 8.31 | 9.21 | 11.91 |
| Weighted Average Shares Outstanding | 6,251.11 | 6,366.23 | 6,469.81 | 6,543.73 | 6,477.32 | 6,085.57 | 5,753.42 | 5,470.82 | 5,217.24 | 4,955.38 |
| Weighted Average Shares Outstanding (Diluted) | 6,349.03 | 6,472.98 | 6,556.52 | 6,617.48 | 6,521.63 | 6,122.66 | 5,793.07 | 5,500.28 | 5,251.69 | 5,000.11 |
| Dividend per Share | - | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Margin | 0.40 | 0.39 | 0.40 | 0.44 | 0.38 | 0.39 | 0.40 | 0.39 | 0.38 | 0.38 |
| EBITDA Margin | 0.30 | 0.30 | 0.33 | 0.38 | 0.33 | 0.34 | 0.36 | 0.33 | 0.32 | 0.32 |
| EBIT Margin | 0.28 | 0.28 | 0.32 | 0.36 | 0.29 | 0.29 | 0.31 | 0.28 | 0.28 | 0.27 |
| Profit Margin | 0.19 | 0.21 | 0.24 | 0.27 | 0.22 | 0.22 | 0.23 | 0.21 | 0.21 | 0.22 |
| Free Cash Flow margin | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 12,800.00 | 19,567.00 | 36,019.00 | 59,040.00 | 56,912.00 | 61,429.00 | 83,772.00 | 71,877.00 | 74,246.00 | 83,806.00 |
| EBIT | 12,066.00 | 18,540.00 | 34,205.00 | 55,763.00 | 50,155.00 | 53,483.00 | 72,515.00 | 61,372.00 | 64,089.00 | 72,903.00 |
| Consolidated Income | 8,235.00 | 14,013.00 | 25,922.00 | 41,733.00 | 37,037.00 | 39,510.00 | 53,394.00 | 45,687.00 | 48,351.00 | 59,531.00 |
| Earnings Before Tax Margin | 0.28 | 0.28 | 0.32 | 0.36 | 0.29 | 0.29 | 0.31 | 0.28 | 0.28 | 0.27 |
| Net Profit Margin | 0.19 | 0.21 | 0.24 | 0.27 | 0.22 | 0.22 | 0.23 | 0.21 | 0.21 | 0.22 |
Balance Sheet Statement
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and cash equivalents | 5,263.00 | 11,261.00 | 9,815.00 | 10,746.00 | 14,259.00 | 13,844.00 | 21,120.00 | 20,484.00 | 20,289.00 | 25,913.00 |
| Short-term investments | 18,201.00 | 14,359.00 | 16,137.00 | 18,383.00 | 26,287.00 | 11,233.00 | 20,481.00 | 46,671.00 | 53,892.00 | 40,388.00 |
| Cash and short-term investments | 23,464.00 | 25,620.00 | 25,952.00 | 29,129.00 | 40,546.00 | 25,077.00 | 41,601.00 | 67,155.00 | 74,181.00 | 66,301.00 |
| Receivables | 5,057.00 | 9,924.00 | 11,717.00 | 18,692.00 | 20,641.00 | 27,219.00 | 30,343.00 | 29,299.00 | 35,673.00 | 48,995.00 |
| Inventories | 455.00 | 1,051.00 | 776.00 | 791.00 | 1,764.00 | 2,111.00 | 2,349.00 | 2,132.00 | 4,855.00 | 3,956.00 |
| Property, Plant & Equipment Net | 2,954.00 | 4,768.00 | 7,777.00 | 15,452.00 | 16,597.00 | 20,624.00 | 22,471.00 | 27,010.00 | 33,783.00 | 41,304.00 |
| Goodwill and Intangible Assets | 453.00 | 1,083.00 | 4,432.00 | 5,359.00 | 5,756.00 | 8,758.00 | 9,009.00 | 8,620.00 | - | - |
| Long-term investments | 10,528.00 | 25,391.00 | 55,618.00 | 92,122.00 | 106,215.00 | 130,162.00 | 164,065.00 | 170,430.00 | 194,714.00 | 170,799.00 |
| Tax assets | 1,135.00 | 1,636.00 | 2,014.00 | 2,583.00 | 3,453.00 | 4,318.00 | - | - | - | - |
| Total non-current assets | 4,355.00 | 6,670.00 | 11,786.00 | 19,312.00 | 39,793.00 | 56,844.00 | 90,380.00 | 114,431.00 | 140,458.00 | 142,649.00 |
| Total current assets | 15,946.00 | 33,505.00 | 71,383.00 | 118,411.00 | 133,714.00 | 163,308.00 | 200,967.00 | 214,817.00 | 246,674.00 | 234,386.00 |
| Total assets | 47,501.00 | 75,183.00 | 116,371.00 | 176,064.00 | 207,000.00 | 231,839.00 | 290,345.00 | 321,686.00 | 375,319.00 | 365,725.00 |
| Payables | 5,601.00 | 12,015.00 | 14,632.00 | 21,175.00 | 22,367.00 | 30,196.00 | 35,490.00 | 37,294.00 | 44,242.00 | 55,888.00 |
| Short-term debt | - | - | - | - | - | 6,308.00 | 10,999.00 | 11,605.00 | 18,473.00 | 20,748.00 |
| Total current liabilities | 11,506.00 | 20,722.00 | 27,970.00 | 38,542.00 | 43,658.00 | 63,448.00 | 80,610.00 | 79,006.00 | 100,814.00 | 115,929.00 |
| Long-term debt | - | - | - | - | 16,960.00 | 28,987.00 | 53,329.00 | 75,427.00 | 97,207.00 | 93,735.00 |
| Total debt | - | - | - | - | 16,960.00 | 35,295.00 | 64,328.00 | 87,032.00 | 115,680.00 | 114,483.00 |
| Deferred revenue | 2,906.00 | 4,123.00 | 5,777.00 | 8,601.00 | 10,060.00 | 11,522.00 | 12,564.00 | 11,010.00 | 10,384.00 | 5,966.00 |
| Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Deposit Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total non-current liabilities | 4,355.00 | 6,670.00 | 11,786.00 | 19,312.00 | 39,793.00 | 56,844.00 | 90,380.00 | 114,431.00 | 140,458.00 | 142,649.00 |
| Total liabilities | 15,861.00 | 27,392.00 | 39,756.00 | 57,854.00 | 83,451.00 | 120,292.00 | 170,990.00 | 193,437.00 | 241,272.00 | 258,578.00 |
| Other comprehensive income | 77.00 | -46.00 | 443.00 | 499.00 | -471.00 | 1,082.00 | -345.00 | 634.00 | -150.00 | -3,454.00 |
| Retained earnings (deficit) | 23,353.00 | 37,169.00 | 62,841.00 | 101,289.00 | 104,256.00 | 87,152.00 | 92,284.00 | 96,364.00 | 98,330.00 | 70,400.00 |
| Total shareholders equity | 31,640.00 | 47,791.00 | 76,615.00 | 118,210.00 | 123,549.00 | 111,547.00 | 119,355.00 | 128,249.00 | 134,047.00 | 107,147.00 |
| Investments | 28,729.00 | 39,750.00 | 71,755.00 | 110,505.00 | 132,502.00 | 141,395.00 | 184,546.00 | 217,101.00 | 248,606.00 | 211,187.00 |
| Net Debt | -23,464.00 | -25,620.00 | -25,952.00 | -29,129.00 | -23,586.00 | 10,218.00 | 22,727.00 | 19,877.00 | 41,499.00 | 48,182.00 |
| Other Assets | 2,579.00 | 5,083.00 | 6,543.00 | 9,041.00 | 10,335.00 | 14,124.00 | 15,085.00 | 8,283.00 | 13,936.00 | 12,087.00 |
| Other Liabilities | 5,905.00 | 8,707.00 | 13,338.00 | 17,367.00 | 21,291.00 | 26,944.00 | 34,121.00 | 30,107.00 | 38,099.00 | 39,293.00 |
Cash Flow Statement
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Depreciation & Amortization | 734.00 | 1,027.00 | 1,814.00 | 3,277.00 | 6,757.00 | 7,946.00 | 11,257.00 | 10,505.00 | 10,157.00 | 10,903.00 |
| Stock-based compensation | 710.00 | 879.00 | 1,168.00 | 1,740.00 | 2,253.00 | 2,863.00 | 3,586.00 | 4,210.00 | 4,840.00 | 5,340.00 |
| Operating Cash Flow | 10,159.00 | 18,595.00 | 37,529.00 | 50,856.00 | 53,666.00 | 59,713.00 | 81,266.00 | 66,231.00 | 64,225.00 | 77,434.00 |
| Capital Expenditure | -1,213.00 | -2,121.00 | -7,452.00 | -9,402.00 | -9,076.00 | -9,813.00 | -11,488.00 | -12,734.00 | -12,451.00 | -13,313.00 |
| Acquisitions and disposals | - | -638.00 | -244.00 | -350.00 | -496.00 | -3,765.00 | -343.00 | -297.00 | -329.00 | -721.00 |
| Investment purchases and sales | -16,046.00 | -11,075.00 | -32,464.00 | -38,427.00 | -24,042.00 | -9,027.00 | -44,417.00 | -32,022.00 | -33,542.00 | 30,845.00 |
| Investing Cash Flow | - | - | - | - | - | - | - | - | - | - |
| Insurance (repayment) of debt | - | - | - | - | - | - | - | - | - | - |
| Insurance (buybacks) of shares | - | - | - | - | - | - | - | - | - | - |
| Dividend payments | - | - | - | -2,488.00 | -10,564.00 | -11,126.00 | -11,561.00 | -12,150.00 | -12,769.00 | -13,712.00 |
| Financing Cash Flow | 663.00 | 1,257.00 | 1,444.00 | -1,698.00 | -16,379.00 | -37,549.00 | -17,716.00 | -20,890.00 | -17,974.00 | -87,876.00 |
| Effect of forex changes on cash | - | - | - | - | - | - | - | - | - | - |
| Net cash flow / Change in cash | -6,612.00 | 5,998.00 | -1,446.00 | 931.00 | 3,513.00 | -415.00 | 7,276.00 | -636.00 | -195.00 | 5,624.00 |
| Free Cash Flow | 8,946.00 | 16,474.00 | 30,077.00 | 41,454.00 | 44,590.00 | 49,900.00 | 69,778.00 | 53,497.00 | 51,774.00 | 64,121.00 |
| Net Cash/Marketcap | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
Retained Earning Schedule
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Retained Earnings (Previous Year) | - | 23,353 | 37,169 | 62,841 | 101,289 | 104,256 | 87,152 | 92,284 | 96,364 | 98,330 |
| Net Income | 8,235 | 14,013 | 25,922 | 41,733 | 37,037 | 39,510 | 53,394 | 45,687 | 48,351 | 59,531 |
| Stock Dividends | 15,118 | -197 | -250 | -797 | -23,506 | -45,488 | -36,701 | -29,457 | -33,616 | -73,749 |
| Divident Paid | - | - | - | -2,488 | -10,564 | -11,126 | -11,561 | -12,150 | -12,769 | -13,712 |
| Retained Earnings | 23,353 | 37,169 | 62,841 | 101,289 | 104,256 | 87,152 | 92,284 | 96,364 | 98,330 | 70,400 |
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross PPE | - | 2,954 | 4,768 | 7,777 | 15,452 | 16,597 | 20,624 | 22,471 | 27,010 | 33,783 |
| Annual Depreciation | 4,167 | 3,935 | 10,461 | 17,077 | 10,221 | 13,840 | 13,335 | 17,273 | 19,224 | 20,834 |
| Capital Expenditure | -1,213 | -2,121 | -7,452 | -9,402 | -9,076 | -9,813 | -11,488 | -12,734 | -12,451 | -13,313 |
| Net PPE | 2,954 | 4,768 | 7,777 | 15,452 | 16,597 | 20,624 | 22,471 | 27,010 | 33,783 | 41,304 |
Intangible and Goodwill Schedule
| Year | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Intangible and Goodwill (Previous Year) | - | 453 | 1,083 | 4,432 | 5,359 | 5,756 | 8,758 | 9,009 | 8,620 | - |
| New Purchases | -16,046 | -11,075 | -32,464 | -38,427 | -24,042 | -9,027 | -44,417 | -32,022 | -33,542 | 30,845 |
| Intangible and Goodwill | 453 | 1,083 | 4,432 | 5,359 | 5,756 | 8,758 | 9,009 | 8,620 | - | - |
Apple Inc. (AAPL)
211.66
0.16 (+0.08%)
About
Apple Inc is designs, manufactures and markets mobile communication and media devices and personal computers, and sells a variety of related software, services, accessories, networking solutions and third-party digital content and applications.