Ask Question, Ask an Expert

+61-413 786 465

info@mywordsolution.com

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

You purchase a 15-year bond at a premium of 117292 with a

You purchase a 15-year bond at a premium of $1,172.92 with a 10% semi-annual coupon rate and 8% return. Two years later, you sell the bond. What is the price difference if the interest rates rose 2%? (rounded to 2 decima ...

Moore company is about to issue a bond with semiannual

Moore Company is about to issue a bond with semiannual coupon payments, a coupon rate of 8%, and a par value of $1,000. The yield to maturity for this bond is 10%. a. What is the bond price if it matures in five, ten, fi ...

How much would you pay for a share of preferred stock that

How much would you pay for a share of preferred stock that pays a $3.25 dividend and your required return for an investment of this kind is 7%?

Carnes cosmetics cos stock price is 7588 and it recently

Carnes Cosmetics Co.'s stock price is $75.88, and it recently paid a $2.50 dividend. This dividend is expected to grow by 21% for the next 3 years, then grow forever at a constant rate, g; and rs = 14%. At what constant ...

You have inherited an apple orchard and want to sell it in

You have inherited an apple orchard and want to sell it in the next four years. An expert in apple orchard valuation has estimated the after-tax cash flow you would receive if you sold at the end of each of the next four ...

Dia lucrii inc has 325000 shares of cumulative preferred

Dia Lucrii, Inc. has 325,000 shares of cumulative preferred stock outstanding. The stock is supposed to pay $2.18 in dividends per share each quarter. Due to an unexpected event, the company has missed the last two quart ...

Sam has had the following transactions during the

Sam has had the following transactions during the year: Gambling losses $3,000 New suit for work $500 Tax Preparation Fees $1,000 Investment mgmt fee $2,200 Sam's AGI of $110,000 is broken down as follows: Earned income ...

You take out an 8700 car loan that calls for 36 monthly

You take out an $8,700 car loan that calls for 36 monthly payments starting after 1 month at an APR of 9%.

You have just received a windfall from an investment you

You have just received a windfall from an investment you made in a? friend's business. She will be paying you$37,748 at the end of this? year, $75,496 at the end of next? year, and $113,244 at the end of the year after t ...

What are the ways that it can help comply with legal

What are the ways that IT can help comply with legal requirements and social responsibilities surrounding the sales of alcohol?

  • 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