Apple Inc.: Review Apple Inc.'s (Apple) financial statements in Exhibit P3. Apple has excess assets it...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Apple Inc.: Review Apple Inc.'s (Apple) financial statements in Exhibit P3. Apple has excess assets it does not need for its operations totaling $70.745 billion. These excess assets include excess cash ($15.127 billion in 2011; $14 billion in 2010) and all long-term marketable securities (reported at market value). For simplicity, assume that there is no tax that would be levied on Apple's excess assets if Apple were to distribute them to its shareholders. Apple's current market value of equity is $360.461 billion, has an effective tax rate of 24.22%. Q3a. Prepare an economic (market value) balance sheet for Apple. Q3b. Calculate Apple's free cash flow for the year ending 9/30/2011. Assume that Apple did not dispose of any property, plant, and equipment during the year. Exhibit P3, Apple Inc., Financial statements for years ending Sept 30 Income statements ($ in millions) Revenue Cost of goods sold Gross margin Research and development Selling, general and administrative Operating Income Other income Interest expense Income before taxes Income tax expense Net income Balance sheets Balance Sheet - Assets: Cash and marketable securities Accounts Receivable Inventory Other current assets Total current assets Property, plant and equipment (gross) Accumulated depreciation Net Property. Plant and Equipment Long-term marketable securities Intangible assets Total Assets 30-Sep-2010 $65,225 -39,541 25,684 -1,782 -5.517 18,385 155 Q 18,540 -4.527 $14,013 25,620 5,510 1,051 9.497 41.678 7,234 -2,466 4.768 25,391 3.346 75,183 30-Sep-2011 108,249 -64.431 43,818 -2,429 -7,599 33,790 415 0 34,205 -8.283 $25,922 25,952 5,369 776 12.891 44.988 11,768 -3,991 1.777 55,618 7,988 116,371 Balance Sheet - Liabilities & Equity: Accounts Payable Accrued expenses Other Current Operating Liabilities Total Current Liabilities Total Liabilities Common Stock Retained Earnings Total Shareholders Equity Total Liabilities and Equities Apple Inc. Economic Balance Sheet Economic Balance Sheet - Resources / Assets: Value of the Unlevered Business Operations Without Excess Assets: Value of the Excess Assets: Value of the Unleavered Firm: Value Created from Financing: Value of the Firm Economic Balance Sheet - Claim on Resources Value of Debt: Value of Employee Stock Options: Value of Equity: Value of Securities Issued Apple Company Free Cash Flow Forecasts Earnings Before Interest and Taxes Income Taxes Paid on EBIT Earning Before Interest and After Taxes Depreciation + Change in Accounts Receivable - Change in Inventory - Change in Accouts Payable + Change in Current Other Liabilities + Change in Required Cash Balance - Unleavered Cash Flow from Operations Capital Expenditures - Unleavered Free Cash Flow Year 0 12,015 8,707 6.670 27.392 27.392 10,622 37.169 47.791 75,183 14,632 13,338 11.786 39.756 39.756 13,744 62.841 76.615 116,371 Q3a. Prepare an economic (market value) balance sheet for Apple. Q3b. Calculate Apple's free cash flow for the year ending 9/30/2011. Assume that Apple did not dispose of any property, plant, and equipment during the year. Apple Inc.: Review Apple Inc.'s (Apple) financial statements in Exhibit P3. Apple has excess assets it does not need for its operations totaling $70.745 billion. These excess assets include excess cash ($15.127 billion in 2011; $14 billion in 2010) and all long-term marketable securities (reported at market value). For simplicity, assume that there is no tax that would be levied on Apple's excess assets if Apple were to distribute them to its shareholders. Apple's current market value of equity is $360.461 billion, has an effective tax rate of 24.22%. Q3a. Prepare an economic (market value) balance sheet for Apple. Q3b. Calculate Apple's free cash flow for the year ending 9/30/2011. Assume that Apple did not dispose of any property, plant, and equipment during the year. Exhibit P3, Apple Inc., Financial statements for years ending Sept 30 Income statements ($ in millions) Revenue Cost of goods sold Gross margin Research and development Selling, general and administrative Operating Income Other income Interest expense Income before taxes Income tax expense Net income Balance sheets Balance Sheet - Assets: Cash and marketable securities Accounts Receivable Inventory Other current assets Total current assets Property, plant and equipment (gross) Accumulated depreciation Net Property. Plant and Equipment Long-term marketable securities Intangible assets Total Assets 30-Sep-2010 $65,225 -39,541 25,684 -1,782 -5.517 18,385 155 Q 18,540 -4.527 $14,013 25,620 5,510 1,051 9.497 41.678 7,234 -2,466 4.768 25,391 3.346 75,183 30-Sep-2011 108,249 -64.431 43,818 -2,429 -7,599 33,790 415 0 34,205 -8.283 $25,922 25,952 5,369 776 12.891 44.988 11,768 -3,991 1.777 55,618 7,988 116,371 Balance Sheet - Liabilities & Equity: Accounts Payable Accrued expenses Other Current Operating Liabilities Total Current Liabilities Total Liabilities Common Stock Retained Earnings Total Shareholders Equity Total Liabilities and Equities Apple Inc. Economic Balance Sheet Economic Balance Sheet - Resources / Assets: Value of the Unlevered Business Operations Without Excess Assets: Value of the Excess Assets: Value of the Unleavered Firm: Value Created from Financing: Value of the Firm Economic Balance Sheet - Claim on Resources Value of Debt: Value of Employee Stock Options: Value of Equity: Value of Securities Issued Apple Company Free Cash Flow Forecasts Earnings Before Interest and Taxes Income Taxes Paid on EBIT Earning Before Interest and After Taxes Depreciation + Change in Accounts Receivable - Change in Inventory - Change in Accouts Payable + Change in Current Other Liabilities + Change in Required Cash Balance - Unleavered Cash Flow from Operations Capital Expenditures - Unleavered Free Cash Flow Year 0 12,015 8,707 6.670 27.392 27.392 10,622 37.169 47.791 75,183 14,632 13,338 11.786 39.756 39.756 13,744 62.841 76.615 116,371 Q3a. Prepare an economic (market value) balance sheet for Apple. Q3b. Calculate Apple's free cash flow for the year ending 9/30/2011. Assume that Apple did not dispose of any property, plant, and equipment during the year.
Expert Answer:
Answer rating: 100% (QA)
Question Q3A For investors in Apple Inc AAPL the investment has certainly been fruitful For those who are late to the party and are considering investing in the Cupertinobased consumer products giant ... View the full answer
Related Book For
Fundamental Accounting Principles
ISBN: 978-0077862275
22nd edition
Authors: John Wild, Ken Shaw, Barbara Chiappetta
Posted Date:
Students also viewed these accounting questions
-
Refer to Amazon.com, Inc. s Consolidated Financial Statements in Appendix A at the end of the book, and answer the following questions: 1. Refer to Note 1 and Note 3 of the Notes to Consolidated...
-
Apple reports in notes to its financial statements that, in addition to its products sold, it includes the following costs (among others) in cost of sales: customer shipping and handling expenses and...
-
Apple Inc.'s consolidated financial statements appear in Appendix A and online in the filings section of www.sec.gov. Requirements 1. Refer to Apple's Consolidated Balance Sheets and Note 7...
-
Simplify each expression. Assume that all variables represent nonzero real numbers. (xy-3)-2
-
Consider the following statement: "The results from this poll differ, 19 times out of 20, by no more than 1 percentage point in either direction from the results that would be obtained by surveying...
-
Outback Outfitters sells recreational equipment. One of the company's products, a small camp stove, sells for $110 per unit. Variable expenses are $77 per stove, and fixed expenses associated with...
-
The three bars are made of A-36 steel and form a pin-connected truss. If the truss is constructed when T 1 = 50F, determine the force in each bar when T 2 = 110F. Each bar has a cross-sectional area...
-
Diversified Investor Group is opening an office in Boise. Fixed monthly costs are office rent ($8,100), depreciation on office furniture ($1,600), utilities ($2,500), special telephone lines...
-
The graph below is the function f(x) 4- 3 2 + -5 4-3-2-1 12 + -2 -3 Find lim f(x) 2-2 Find lim f(x) 2-2+ Find lim f(x) 2-2 Find f(2)
-
Cheapest Car Rental rents cars at the Chicago airport. The car rental market consists of two segments: the short-term segment, which rents for an average of 0.5 week, and the medium-term segment,...
-
Activity/Task In this module the student must carry out a task, which is detailed below. (APA references, 500-700 word paper). Task 5.1: Analysis of the Labor Jurisprudence Case Instructions: In this...
-
Sisters Inc. beauty salon is a 100 percent subsidiary of Benefit Beauty Supply Inc., a beauty supply company. As a result of this relationship, there were several transactions between the two...
-
Shirley Swift transferred property with an adjusted basis of \(\$ 24,000\) and a fair market value of \(\$ 18,000\) to Alex Corporation in exchange for 100 shares of its Section 1244 stock. Three...
-
Find the osmotic pressure of a solution of 0.5 g of sucrose (C12H22O11) in 500 g water at 25C and 1 bar.
-
You have been assigned to perform tests of controls on the sales system at EDB Ltd. as part of the December 31, 2023, audit. EDB is a wholesaler of bathroom supplies such as vanity units, toilets,...
-
Assume that the real risk-free rate is r* = 2% and the average expected inflation rate is 3% for each future year. The DRP and LP for Bond X are each 1%, and the applicable MRP is 2%. What is Bond Xs...
-
From the business model you've been cultivating since our first week, this week you're going to apply it to perfect competition discussed in our lesson notes and chapter. Now, your firm may not...
-
In a nonmagnetic medium, E = 50 cos (10 9 t 8x) a y + 40 sin (10 9 t 8x) a z V/m find the dielectric constant r and the corresponding H.
-
Compute trend percents for the following accounts, using 2011 as the base year (round the percents to whole numbers). State whether the situation as revealed by the trends appears to be favorable or...
-
Refer to QS. Compute the total equivalent units of production with respect to conversion for March using the FIFO inventory method. In QS Units of Product Percent of Conversion Added Beginning work...
-
Review Apples income statement in Appendix A and identify its revenues for the years ended September 28, 2013, September 29, 2012, and September 24, 2011. For the year ended September 28, 2013, Apple...
-
What did the temperance reformers see as the cause of wife abuse? How did they propose to solve the problem?
-
What kinds of qualifications might a statute place on someone who is in a dating relationship? What problems might these qualifications pose?
-
In brief, what is a civil order of protection?
Study smarter with the SolutionInn App