Question: I need help with finding out the profitability ratios. I have included both the balance sheet and income stament (I'm confused on where to start)
I need help with finding out the profitability ratios. I have included both the balance sheet and income stament (I'm confused on where to start) . Please showcase calculations. Thank you
| Profitability Ratios | 2020 | 2019 | 2018 |
| Net Profit Margin Ratio | |||
| Total Asset Turnover | |||
| Return on Assets | |||
| Operating Income Margin | |||
| Sales to Fixed Assets | |||
| ROE | |||
| Return on Common Equity | |||
| Gross Profit Margin |
| Balance Sheet | Horizontal Analysis | Comments | Balance Sheet | Vertical Analysis | ||||||||||
| All numbers in thousands | All numbers in thousands | |||||||||||||
| Period Ending | 2020 | 2019 | 2018 | 2020 | 2019 | 2018 | Period Ending | 2020 | 2019 | 2018 | 2020 | 2019 | 2018 | |
| Current Assets | Current Assets | |||||||||||||
| Cash And Cash Equivalents | 38,016 | 48,844 | 25,913 | -22.17% | 88.49% | 27.72% | Cash And Cash Equivalents | 38,016 | 48,844 | 25,913 | 11.74% | 14.43% | 7.09% | |
| Short-Term Investments | 52,927 | 51,713 | 40,388 | 2.35% | 28.04% | -25.06% | Short-Term Investments | 52,927 | 51,713 | 40,388 | 16.34% | 15.28% | 11.04% | |
| Net Receivables | 16,120 | 22,926 | 23,186 | -29.69% | -1.12% | 29.72% | Net Receivables | 16,120 | 22,926 | 23,186 | 4.98% | 6.77% | 6.34% | |
| Inventory | 4,061 | 4,106 | 3,956 | -1.10% | 3.79% | -18.52% | Inventory | 4,061 | 4,106 | 3,956 | 1.25% | 1.21% | 1.08% | |
| Other Current Assets | 11,264 | 12,352 | 12,087 | -8.81% | 2.19% | -13.27% | Other Current Assets | 11,264 | 12,352 | 12,087 | 3.48% | 3.65% | 3.30% | |
| Total Current Assets | 143,713 | 162,819 | 131,339 | -11.73% | 23.97% | 2.09% | Total Current Assets | 143,713 | 162,819 | 131,339 | 44.37% | 48.10% | 35.91% | |
| Long-Term Investments | 100,887 | 105,341 | 170,799 | -4.23% | -38.32% | -12.28% | Long-Term Investments | 100,887 | 105,341 | 170,799 | 31.15% | 31.12% | 46.70% | |
| Property Plant and Equipment | 36,766 | 37,378 | 41,304 | -1.64% | -9.51% | 22.26% | Property Plant and Equipment | 36,766 | 37,378 | 41,304 | 11.35% | 11.04% | 11.29% | |
| Goodwill | Goodwill | |||||||||||||
| Intangible Assets | Intangible Assets | |||||||||||||
| Accumulated Amortization | Accumulated Amortization | |||||||||||||
| Other Assets | 42,522 | 32,978 | 22,283 | 28.94% | 48.00% | 22.59% | Other Assets | 42,522 | 32,978 | 22,283 | 13.13% | 9.74% | 6.09% | |
| Deferred Long-Term Asset Charges | Deferred Long-Term Asset Charges | |||||||||||||
| Total Assets | 323,888 | 338,516 | 365,725 | -4.32% | -7.44% | -2.56% | Total Assets | 323,888 | 338,516 | 365,725 | 100% | 100% | 100% | |
| Current Liabilities | Current Liabilities | |||||||||||||
| Accounts Payable | 42,296 | 46,236 | 55,888 | -8.52% | -17.27% | 26.32% | Accounts Payable | 42,296 | 46,236 | 55,888 | 13.06% | 13.66% | 15.28% | |
| Short-/Current Long-Term Debt | 8,773 | 10,260 | 8,784 | -14.49% | 16.80% | 35.22% | Short-/Current Long-Term Debt | 8,773 | 10,260 | 8,784 | 2.71% | 3.03% | 2.40% | |
| Other Current Liabilities | 54,323 | 49,222 | 32,687 | 10.36% | 50.59% | 6.99% | Other Current Liabilities | 54,323 | 49,222 | 32,687 | 16.77% | 14.54% | 8.94% | |
| Total Current Liabilities | 105,392 | 105,718 | 116,866 | -0.31% | -9.54% | 15.92% | Total Current Liabilities | 105,392 | 105,718 | 116,866 | 32.54% | 31.23% | 31.95% | |
| Long-Term Debt | 98,667 | 91,807 | 93,735 | 7.47% | -2.06% | -3.57% | Long-Term Debt | 98,667 | 91,807 | 93,735 | 30.46% | 27.12% | 25.63% | |
| Other Liabilities | 54,490 | 50,503 | 45,180 | 7.89% | 11.78% | 11.79% | Other Liabilities | 54,490 | 50,503 | 45,180 | 16.82% | 14.92% | 12.35% | |
| Deferred Long-Term Liability Charges | Deferred Long-Term Liability Charges | |||||||||||||
| Minority Interest | Minority Interest | |||||||||||||
| Negative Goodwill | Negative Goodwill | |||||||||||||
| Total Liabilities | 258,549 | 248,028 | 258,578 | 4.24% | -4.08% | 7.17% | Total Liabilities | 258,549 | 248,028 | 258,578 | 79.83% | 73.27% | 70.70% | |
| Stockholders' Equity | Stockholders' Equity | |||||||||||||
| Misc. Stocks Options Warrants | Misc. Stocks Options Warrants | |||||||||||||
| Redeemable Preferred Stock | Redeemable Preferred Stock | |||||||||||||
| Preferred Stock | Preferred Stock | |||||||||||||
| Common Stock | 50,779 | 45,174 | 40,201 | 12.41% | 12.37% | 12.08% | Common Stock | 50,779 | 45,174 | 40,201 | 15.68% | 13.34% | 10.99% | |
| Retained Earnings | 14,966 | 45,898 | 70,400 | -67.39% | -34.80% | -28.40% | Retained Earnings | 14,966 | 45,898 | 70,400 | 4.62% | 13.56% | 19.25% | |
| Treasury Stock | Treasury Stock | |||||||||||||
| Capital Surplus | Capital Surplus | |||||||||||||
| Other Stockholder Equity | -406 | -584 | -3,454 | -30.48% | -83.09% | 2202.67% | Other Stockholder Equity | -406 | -584 | -3,454 | -0.13% | -0.17% | -0.94% | |
| Total Stockholder Equity | 65,339 | 90,488 | 107,147 | -27.79% | -15.55% | -20.07% | Total Stockholder Equity | 65,339 | 90,488 | 107,147 | 20.17% | 26.73% | 29.30% | |
| Total Liabilities & Stockholder's Equity | 323,888 | 338,516 | 365,725 | -4.32% | -7.44% | -2.56% | Total Liabilities & Stockholder's Equity | 323,888 | 338,516 | 365,725 | 100% | 100% | 100% |
| Income Statement | Apple Inc. | Horizontal Analysis | Comments | Income Statement | Company | Vertical Analysis | ||||||||
| All numbers in thousands | All numbers in thousands | |||||||||||||
| Revenue | 2020 | 2019 | 2018 | 2020 | 2019 | 2018 | Revenue | 2020 | 2019 | 2018 | 2020 | 2019 | 2018 | |
| Total Revenue | $220,747.00 | $213,883.00 | $225,847.00 | 3.21% | -5.30% | -1.48% | Total Revenue | $ 220,747.00 | $ 213,883.00 | $ 225,847.00 | 100.00% | 100.00% | 100.00% | |
| Cost of Revenue | 53,768 | 46,291 | 39,748 | 16.15% | 16.46% | -71.82% | Cost of Revenue | 53,768 | 46,291 | 39,748 | 24.36% | 562.04% | 17.60% | |
| Gross Profit | 274,515 | 260,174 | 265,595 | 5.51% | -2.04% | 201.18% | Gross Profit | 274,515 | 260,174 | 265,595 | 124.36% | 121.64% | 117.60% | |
| Operating Expenses | Operating Expenses | |||||||||||||
| Research Development | 18,752 | 16,217 | 14,238 | 15.63% | 13.90% | 22.94% | Research Development | 18,752 | 16,217 | 14,236 | 8.49% | 7.58% | 6.30% | |
| Selling General and Administrative | 19,916 | 18,245 | 16,705 | 9.16% | 9.22% | 9.46% | Selling General and Administrative | 19,916 | 18,245 | 16,705 | 9.02% | 8.53% | 7.40% | |
| Non Recurring | Nonrecurring | |||||||||||||
| Others | Others | |||||||||||||
| Total Operating Expenses | 38,668 | 34,462 | 30,943 | 12.20% | 11.37% | 15.28% | Total Operating Expenses | 38,668 | 34,462 | 30,941 | 17.52% | 16.11% | 13.70% | |
| Operating Income or Loss | 235,847 | 225,712 | 234,652 | 4.49% | -3.81% | 282.52% | Operating Income or Loss | 235,847 | 260,174 | 234,654 | 106.84% | 121.64% | 103.90% | |
| Income from Continuing Operations | 66,288 | 63,930 | 70,898 | 3.69% | -9.83% | 46.63% | Income From Continuing Operations | 66,288 | 63,930 | 70,898 | 30.03% | 29.89% | 31.39% | |
| Total Other Income/Expenses Net | 803 | 1,807 | 2,005 | -55.56% | -9.88% | -26.96% | Total Other Income/Expenses Net | 803 | 1,807 | 2,005 | 0.36% | 0.84% | 0.89% | |
| Earnings Before Interest and Taxes | 67,091 | 65,737 | 72,903 | 2.06% | -9.83% | 13.75% | Earnings Before Interest and Taxes | 67,091 | 65,737 | 72,903 | 30.39% | 30.74% | 32.28% | |
| Interest Expense | ||||||||||||||
| Income Before Tax | Income Before Tax | |||||||||||||
| Income Tax Expense | 9,680 | 10,481 | 13,372 | -7.64% | -21.62% | -15.03% | Income Tax Expense | 9,680 | 10,481 | 13,372 | 4.39% | 4.90% | 5.92% | |
| Minority Interest | Minority Interest | |||||||||||||
| Net Income From Continuing Ops | $57,411.00 | $ 55,256.00 | $ 59,531.00 | Net Income From Continuing Ops | $ 57,411.00 | $ 55,256.00 | $ 59,531.00 | 26.01% | 25.83% | 26.36% | ||||
| Nonrecurring Events | Nonrecurring Events | |||||||||||||
| Discontinued Operations | 1202 | 3802 | -3407 | -68.39% | -211.59% | -330.67% | Discontinued Operations | 1202 | 3802 | -3407 | 0.54% | 1.78% | -1.51% | |
| Extraordinary Items | -63 | 25 | 1 | -352.00% | 2400.00% | -98.44% | Extraordinary Items | -63 | 25 | 1 | -0.03% | 0.01% | 0.00% | |
| Effect of Accounting Changes | 1139 | 3827 | -3406 | 113800.00% | -212.36% | 535.55% | Effect of Accounting Changes | 1139 | 3827 | -3406 | 0.52% | 1.79% | -1.51% | |
| Other Items | 42 | 2781 | 3026 | -98.49% | -8.10% | -485.97% | Other Items | 42 | 2781 | 3026 | 0.02% | 1.30% | 1.34% | |
| Net Income | Net Income | |||||||||||||
| Net Income | 57,453 | 58,037 | 56,505 | -1.01% | -1.65% | 18.79% | Net Income | 57,453 | 58,037 | 56,505 | 26.03% | 27.13% | 25.02% | |
| Preferred Stock and Other Adjustments | - | - | - | Preferred Stock and Other Adjustments | - | - | - | |||||||
| Net Income Applicable to Common Shares | Net Income Applicable to Common Shares | 0 | 0 | 0 |
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
