Operating Data
Apple Inc. (AAPL)
Technology
Year A/P | 2013 Actual | 2014 Actual | 2015 Actual | 2016 Actual | 2017 Actual | 2018 Actual | 2019 Projected | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected |
| Revenue | 170,910.00 | 182,788.25 | 233,713.05 | 215,647.03 | 229,232.79 | 265,589.12 | 291,749.64 | 320,486.98 | 352,054.95 | 386,732.36 | 424,825.50 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | |||||||||||
| EBITDA | 56,913.03 | 61,435.13 | 83,762.76 | 71,875.16 | 74,248.50 | 83,793.37 | 97,269.33 | 106,850.36 | 117,375.12 | 128,936.57 | 141,636.82 |
| EBITDA (%) | |||||||||||
| EBIT | 50,162.08 | 53,483.84 | 72,497.79 | 61,373.15 | 64,093.49 | 72,877.65 | 84,374.00 | 92,684.84 | 101,814.29 | 111,843.00 | 122,859.54 |
| EBIT (%) | |||||||||||
| Depreciation | 6,750.94 | 7,951.29 | 11,264.97 | 10,502.01 | 10,155.01 | 10,915.71 | 12,895.33 | 14,165.52 | 15,560.83 | 17,093.57 | 18,777.29 |
| Depreciation (%) |
EBIT (Operating profit)(Operating income)(Operating earning) = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT)
EBIT = (1*) (2*) -> operating process (leverage -> interest -> EBT -> tax -> net Income)
EBITDA = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT) + Depreciation + amortization
EBITA = (1*) (2*) (3*) (4*) company's CURRENT operating profitability (i.e., how much profit it makes with its present assets and its operations on the products it produces and sells, as well as providing a proxy for cash flow) -> performance of a company
(1*) discounting the effects of interest payments from different forms of financing (by ignoring interest payments),
(2*) political jurisdictions (by ignoring tax), collections of assets (by ignoring depreciation of assets), and different takeover histories (by ignoring amortization often stemming from goodwill)
(3*) collections of assets (by ignoring depreciation of assets)
(4*) different takeover histories (by ignoring amortization often stemming from goodwill)