Ask Basic Finance Expert

Analyze Apple Inc. using their financial statements below.

Horizontal Analysis of Income Statement and Balance Sheet
Prepare a three-year horizontal analysis of the income statement and balance sheet of your selected company. Discuss the importance and meaning of horizontal analysis. Discuss both the positive and negative trends presented in your company.

Ratio Analysis
Calculate the current ratio, quick ratio, cash to current liabilities ratio, over a two-year period. Discuss and interpret the ratios that you calculated. Discuss potential liquidity issues based on your calculations of the current and quick ratios. Are there any factors that could be erroneously influencing the results of the ratios? Discuss liquidity issues of competitive companies within the same industry.

Recommendation
Based on your analysis would you recommend an individual invest in this company? What strengths do you see? What risks do you see? It is perfectly acceptable to state that you would recommend avoiding this company as long as you provide support for your position.

Income Statement

Period Ending

Sep 28, 2012

Sep 23, 2011

Sep 24, 2010

Total Revenue

156,508,000

108,249,000

65,225,000

Cost of Revenue

87,846,000

64,431,000

39,541,000


Gross Profit

68,662,000

43,818,000

25,684,000



Operating Expenses


Research Development

3,381,000

2,429,000

1,782,000


Selling General and Administrative

10,040,000

7,599,000

5,517,000


Non Recurring

-

-

-


Others

-

-

-




Total Operating Expenses

-

-

-






Operating Income or Loss

55,241,000

33,790,000

18,385,000





Income from Continuing Operations



Total Other Income/Expenses Net

522,000

415,000

155,000



Earnings Before Interest And Taxes

55,763,000

34,205,000

18,540,000



Interest Expense

-

-

-



Income Before Tax

55,763,000

34,205,000

18,540,000



Income Tax Expense

14,030,000

8,283,000

4,527,000



Minority Interest

-

-

-





Net Income From Continuing Ops

41,733,000

25,922,000

14,013,000





Non-recurring Events



Discontinued Operations

-

-

-



Extraordinary Items

-

-

-



Effect Of Accounting Changes

-

-

-



Other Items

-

-

-






Net Income

41,733,000

25,922,000

14,013,000


Preferred Stock And Other Adjustments

-

-

-




Net Income Applicable To Common Shares

41,733,000

25,922,000

14,013,000


Currency in USD.

Balance Sheet

Period Ending

Sep 29, 2012

Sep 24, 2011

Sep 25, 2010


Assets

Current Assets


Cash And Cash Equivalents

10,746,000

9,815,000

11,261,000


Short Term Investments

18,383,000

16,137,000

14,359,000


Net Receivables

21,275,000

13,731,000

11,560,000


Inventory

791,000

776,000

1,051,000


Other Current Assets

6,458,000

4,529,000

3,447,000


Total Current Assets

57,653,000

44,988,000

41,678,000

Long Term Investments

92,122,000

55,618,000

25,391,000

Property Plant and Equipment

15,452,000

7,777,000

4,768,000

Goodwill

1,135,000

896,000

741,000

Intangible Assets

4,224,000

3,536,000

342,000

Accumulated Amortization

-

-

-

Other Assets

5,478,000

3,556,000

2,263,000

Deferred Long Term Asset Charges

-

-

-


Total Assets

176,064,000

116,371,000

75,183,000


Liabilities

Current Liabilities


Accounts Payable

32,589,000

23,879,000

17,738,000


Short/Current Long Term Debt

-

-

-


Other Current Liabilities

5,953,000

4,091,000

2,984,000


Total Current Liabilities

38,542,000

27,970,000

20,722,000

Long Term Debt

-

-

-

Other Liabilities

16,664,000

10,100,000

5,531,000

Deferred Long Term Liability Charges

2,648,000

1,686,000

1,139,000

Minority Interest

-

-

-

Negative Goodwill

-

-

-


Total Liabilities

57,854,000

39,756,000

27,392,000


Stockholders' Equity

Misc Stocks Options Warrants

-

-

-

Redeemable Preferred Stock

-

-

-

Preferred Stock

-

-

-

Common Stock

16,422,000

13,331,000

10,668,000

Retained Earnings

101,289,000

62,841,000

37,169,000

Treasury Stock

-

-

-

Capital Surplus

-

-

-

Other Stockholder Equity

499,000

443,000

(46,000)


Total Stockholder Equity

118,210,000

76,615,000

47,791,000


Net Tangible Assets

112,851,000

72,183,000

46,708,000

Currency in USD.

Cash Flow

Period Ending

Sep 29, 2012

Sep 24, 2011

Sep 25, 2010

Net Income

41,733,000

25,922,000

14,013,000


Operating Activities, Cash Flows Provided By or Used In

Depreciation

3,277,000

1,814,000

1,027,000

Adjustments To Net Income

6,145,000

4,036,000

2,319,000

Changes In Accounts Receivables

(6,965,000)

(1,791,000)

(4,860,000)

Changes In Liabilities

9,843,000

8,664,000

8,302,000

Changes In Inventories

(15,000)

275,000

(596,000)

Changes In Other Operating Activities

(3,162,000)

(1,391,000)

(1,610,000)


Total Cash Flow From Operating Activities

50,856,000

37,529,000

18,595,000


Investing Activities, Cash Flows Provided By or Used In

Capital Expenditures

(8,295,000)

(4,260,000)

(2,005,000)

Investments

(38,427,000)

(32,464,000)

(11,075,000)

Other Cash flows from Investing Activities

(1,505,000)

(3,695,000)

(774,000)


Total Cash Flows From Investing Activities

(48,227,000)

(40,419,000)

(13,854,000)


Financing Activities, Cash Flows Provided By or Used In

Dividends Paid

(2,488,000)

-

-

Sale Purchase of Stock

665,000

831,000

912,000

Net Borrowings

-

-

-

Other Cash Flows from Financing Activities

(1,226,000)

(520,000)

(406,000)


Total Cash Flows From Financing Activities

(1,698,000)

1,444,000

1,257,000

Effect Of Exchange Rate Changes

-

-

-


Change In Cash and Cash Equivalents

931,000

(1,446,000)

5,998,000

Currency in USD.

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M9794847
  • Price:- $70

Priced at Now at $70, Verified Solution

Have any Question?


Related Questions in Basic Finance

Question utilizing the concepts learned throughout the

Question: Utilizing the concepts learned throughout the course, write a Final Paper on one of the following scenarios: • Option One: You are a consultant with 10 years experience in the health care insurance industry. A ...

Discussion your initial discussion thread is due on day 3

Discussion: Your initial discussion thread is due on Day 3 (Thursday) and you have until Day 7 (Monday) to respond to your classmates. Your grade will reflect both the quality of your initial post and the depth of your r ...

Question financial ratios analysis and comparison

Question: Financial Ratios Analysis and Comparison Paper Prior to completing this assignment, review Chapter 10 and 12 in your course text. You are a mid-level manager in a health care organization and you have been aske ...

Grant technologies needs 300000 to pay its supplier grants

Grant Technologies needs $300,000 to pay its supplier. Grant's bank is offering a 210-day simple interest loan with a quoted interest rate of 11 percent and a 20 percent compensating balance requirement. Assuming there a ...

Franks is looking at a new sausage system with an installed

Franks is looking at a new sausage system with an installed cost of $375,000. This cost will be depreciated straight-line to zero over the project's five-year life, at the end of which the sausage system can be scrapped ...

Market-value ratios garret industries has a priceearnings

(?Market-value ratios?) Garret Industries has a? price/earnings ratio of 19.46X a. If? Garret's earnings per share is ?$1.65?, what is the price per share of? Garret's stock? b. Using the price per share you found in par ...

You are planning to make annual deposits of 4440 into a

You are planning to make annual deposits of $4,440 into a retirement account that pays 9 percent interest compounded monthly. How large will your account balance be in 32 years?  (Do not round intermediate calculations a ...

One year ago you bought a put option on 125000 euros with

One year ago, you bought a put option on 125,000 euros with an expiration date of one year. You paid a premium on the put option of $.05 per unit. The exercise price was $1.36. Assume that one year ago, the spot rate of ...

Common stock versus warrant investment tom baldwin can

Common stock versus warrant investment Tom Baldwin can invest $6,300 in the common stock or the warrants of Lexington Life Insurance. The common stock is currently selling for $30 per share. Its warrants, which provide f ...

Call optionnbspcarol krebs is considering buying 100 shares

Call option  Carol Krebs is considering buying 100 shares of Sooner Products, Inc., at $62 per share. Because she has read that the firm will probably soon receive certain large orders from abroad, she expects the price ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

Why might a bank avoid the use of interest rate swaps even

Why might a bank avoid the use of interest rate swaps, even when the institution is exposed to significant interest rate

Describe the difference between zero coupon bonds and

Describe the difference between zero coupon bonds and coupon bonds. Under what conditions will a coupon bond sell at a p

Compute the present value of an annuity of 880 per year

Compute the present value of an annuity of $ 880 per year for 16 years, given a discount rate of 6 percent per annum. As

Compute the present value of an 1150 payment made in ten

Compute the present value of an $1,150 payment made in ten years when the discount rate is 12 percent. (Do not round int

Compute the present value of an annuity of 699 per year

Compute the present value of an annuity of $ 699 per year for 19 years, given a discount rate of 6 percent per annum. As