Refer to the Apple financial statements on the last page of this exam. Imagine that Apple is
Fantastic news! We've Found the answer you've been seeking!
Question:
Refer to the Apple financial statements on the last page of this exam. Imagine that Apple is planning for 2021 and they hope to achieve Net Income of 75,000. (This is up from 53735 in 2020.) Assuming the following, how much revenue (sales) will they need to generate? Their tax rate will be 29% Interest expense will be 4,000. Depreciation will be 3,000 Selling, General and Administrative will be 14,500 and Research and Development 15,000 Variable costs will be 64% of revenue.
Transcribed Image Text:
Apple Financial Statements Income Statements (All dollars in millions) Total Revenue -Cost of Goods Sold Gross Margin -Research & Development -Selling, General and Administrative Depreciation Earnings Before Interest and Taxes -Interest Expense Earnings Before Taxes -Income Tax Expense Net Income Balance Sheets (All dollars in millions) Current Assets Cash And Cash Equivalents Short Term Investments Accounts Receivable Inventory Other Current Assets Total Current Assets Long-term Assets Long Term Investments Property Plant and Equipment Other Assets Total Assets Current Liabilities Accounts Payable Notes Payable & other ST Debt Other Current Liabilities Total Current Liabilities Long term Liabidities Long Term Debt Other Liabilities Deferred Long Term Latiities Total Llabilities --PLEASE NOTE THE ORDER OF THE COLUMNS BELOW ---. 2020 2020 38,106 52,927 16,120 40,161 11,264 158,578 274,515 260,174 169,559 161,782 104,956 98,392 101,839 18,752 16,217 14,236 17,516 15,745 14,005 8,771 2,400 2,500 2,700 2,200 63,930 70,898 65,634 62,720 66,288 2,873 3,576 3,240 1,545 1,348 63,415 60,354 67,658 64,089 61,372 9,680 10,481 8,127 15,738 15,685 53,735 49,873 59,531 48,351 45,687 2019 42.296 13,769 98.667 1,010 2019 234,069 Year 2017 2016 265,595 229,234 215,639 233,715 163,756 141,048 131,376 140,089 84,263 93,626 10,045 8,067 2018 86,022 128,219 201,610 36,766 37,378 41.304 42,522 323,888 32,978 17,283 338,516 365,727 Year End (Dec 31) 2018 2017 91.807 38.200 88,186 11,581 46,236 76,636 16,240 30,687 9,543 105,392 105,718 116,866 100,814 48,844 25,913 20,289 20,484 51,713 40,388 53,892 46,671 22,926 23,186 35,673 29,299 4,106 3,956 4,855 12.352 12.087 13,936 2,132 8,283 139,941 105,530 128,645 106,869 9,498 2,000 2016 2015 10,059 1,700 73,800 1,285 72,515 19,121 53,394 2015 21,120 20,481 30,343 2,349 15,085 89,378 194,714 170,430 164,065 33,783 27,010 22,471 18.177 17,377 14,431 375,319 321,686 290,345 74,793 59.321 60,671 18,473 11,605 7,548 8,080 79,006 10,999 8,940 80,610 93.735 97,207 75427 SX. 329 45,180 40,415 36.074 33,427 2.797 2.836 2.930 3.624 247,444 258,578 241.272 193,437 170,990 Apple Financial Statements Income Statements (All dollars in millions) Total Revenue -Cost of Goods Sold Gross Margin -Research & Development -Selling, General and Administrative Depreciation Earnings Before Interest and Taxes -Interest Expense Earnings Before Taxes -Income Tax Expense Net Income Balance Sheets (All dollars in millions) Current Assets Cash And Cash Equivalents Short Term Investments Accounts Receivable Inventory Other Current Assets Total Current Assets Long-term Assets Long Term Investments Property Plant and Equipment Other Assets Total Assets Current Liabilities Accounts Payable Notes Payable & other ST Debt Other Current Liabilities Total Current Liabilities Long term Liabidities Long Term Debt Other Liabilities Deferred Long Term Latiities Total Llabilities --PLEASE NOTE THE ORDER OF THE COLUMNS BELOW ---. 2020 2020 38,106 52,927 16,120 40,161 11,264 158,578 274,515 260,174 169,559 161,782 104,956 98,392 101,839 18,752 16,217 14,236 17,516 15,745 14,005 8,771 2,400 2,500 2,700 2,200 63,930 70,898 65,634 62,720 66,288 2,873 3,576 3,240 1,545 1,348 63,415 60,354 67,658 64,089 61,372 9,680 10,481 8,127 15,738 15,685 53,735 49,873 59,531 48,351 45,687 2019 42.296 13,769 98.667 1,010 2019 234,069 Year 2017 2016 265,595 229,234 215,639 233,715 163,756 141,048 131,376 140,089 84,263 93,626 10,045 8,067 2018 86,022 128,219 201,610 36,766 37,378 41.304 42,522 323,888 32,978 17,283 338,516 365,727 Year End (Dec 31) 2018 2017 91.807 38.200 88,186 11,581 46,236 76,636 16,240 30,687 9,543 105,392 105,718 116,866 100,814 48,844 25,913 20,289 20,484 51,713 40,388 53,892 46,671 22,926 23,186 35,673 29,299 4,106 3,956 4,855 12.352 12.087 13,936 2,132 8,283 139,941 105,530 128,645 106,869 9,498 2,000 2016 2015 10,059 1,700 73,800 1,285 72,515 19,121 53,394 2015 21,120 20,481 30,343 2,349 15,085 89,378 194,714 170,430 164,065 33,783 27,010 22,471 18.177 17,377 14,431 375,319 321,686 290,345 74,793 59.321 60,671 18,473 11,605 7,548 8,080 79,006 10,999 8,940 80,610 93.735 97,207 75427 SX. 329 45,180 40,415 36.074 33,427 2.797 2.836 2.930 3.624 247,444 258,578 241.272 193,437 170,990 Apple Financial Statements Income Statements (All dollars in millions) Total Revenue -Cost of Goods Sold Gross Margin -Research & Development -Selling, General and Administrative Depreciation Earnings Before Interest and Taxes -Interest Expense Earnings Before Taxes -Income Tax Expense Net Income Balance Sheets (All dollars in millions) Current Assets Cash And Cash Equivalents Short Term Investments Accounts Receivable Inventory Other Current Assets Total Current Assets Long-term Assets Long Term Investments Property Plant and Equipment Other Assets Total Assets Current Liabilities Accounts Payable Notes Payable & other ST Debt Other Current Liabilities Total Current Liabilities Long term Liabidities Long Term Debt Other Liabilities Deferred Long Term Latiities Total Llabilities --PLEASE NOTE THE ORDER OF THE COLUMNS BELOW ---. 2020 2020 38,106 52,927 16,120 40,161 11,264 158,578 274,515 260,174 169,559 161,782 104,956 98,392 101,839 18,752 16,217 14,236 17,516 15,745 14,005 8,771 2,400 2,500 2,700 2,200 63,930 70,898 65,634 62,720 66,288 2,873 3,576 3,240 1,545 1,348 63,415 60,354 67,658 64,089 61,372 9,680 10,481 8,127 15,738 15,685 53,735 49,873 59,531 48,351 45,687 2019 42.296 13,769 98.667 1,010 2019 234,069 Year 2017 2016 265,595 229,234 215,639 233,715 163,756 141,048 131,376 140,089 84,263 93,626 10,045 8,067 2018 86,022 128,219 201,610 36,766 37,378 41.304 42,522 323,888 32,978 17,283 338,516 365,727 Year End (Dec 31) 2018 2017 91.807 38.200 88,186 11,581 46,236 76,636 16,240 30,687 9,543 105,392 105,718 116,866 100,814 48,844 25,913 20,289 20,484 51,713 40,388 53,892 46,671 22,926 23,186 35,673 29,299 4,106 3,956 4,855 12.352 12.087 13,936 2,132 8,283 139,941 105,530 128,645 106,869 9,498 2,000 2016 2015 10,059 1,700 73,800 1,285 72,515 19,121 53,394 2015 21,120 20,481 30,343 2,349 15,085 89,378 194,714 170,430 164,065 33,783 27,010 22,471 18.177 17,377 14,431 375,319 321,686 290,345 74,793 59.321 60,671 18,473 11,605 7,548 8,080 79,006 10,999 8,940 80,610 93.735 97,207 75427 SX. 329 45,180 40,415 36.074 33,427 2.797 2.836 2.930 3.624 247,444 258,578 241.272 193,437 170,990
Expert Answer:
Answer rating: 100% (QA)
To determine the revenue Apple needs to achieve a net income of 75000 million in 2021 we can work th... View the full answer
Related Book For
Financial Accounting
ISBN: 978-0134127620
11th edition
Authors: Walter Harrison, Charles Horngren, William Thomas, Wendy Tietz
Posted Date:
Students also viewed these accounting questions
-
The Santa Rosa Company that manufactures baby dolls seeks to streamline its costing system. It will use a backflush costing system with three trigger system points. Purchase of Raw materials...
-
The following is the balance sheet and income statement for YUM, Inc. (the company that operates Kentucky Fried Chicken and Pizza Hut), in condensed form, plus some information from the cash flow...
-
The following trial balance was drawn from the records of Havel Company as of October 1, 2018: Required a. Divide the class into groups, each with four or five students. Organize the groups into...
-
The uniform disk of mass m is rotating with an angular velocity of 0 when it is placed on the floor. Determine the time before it starts to roll without slipping. What is the angular velocity of the...
-
The probabilities that a player will get 5 to 10 questions right on a trivia quiz are shown below. Find the mean, variance, and standard deviation for the distribution. 5 6 78 9 10 P(X) 0.05 0.2 0.4...
-
A cable company uses one of the cable TV channels (with a bandwidth of 6 MHz) to provide digital communication for each resident. What is the available data rate for each resident if the company uses...
-
The purpose of this exercise is to compare the variability of x1 and x2 with the variability of 1x1 - x22. a. Suppose the first sample is selected from a population with mean m1 = 150 and variance s2...
-
The board of commissioners of the City of Hartmoore adopted a General Fund budget for the year ending June 30, 2010, that included revenues of $1,000,000, bond proceeds of $400,000, appropriations of...
-
( 2 8 Points ) The following are production possibilities tables for Mexico and the United States. Also, for simplicity, suppose that the labor resources in the United States and Mexico are of equal...
-
YWS is considering the purchase of equipment for $100,000 to fund a program that will provide the following cash inflows: Year 1 - $25,000, Year 2 - $40,000, and Year 3 - $50,000. Calculate the...
-
While sovling y' = Ky(Ay), we used the fact that 1 y(1) 1 1 - y y-A Use partial fraction decomposition (and a bit of algebra) to show that this is true. 1) Use partial fractions. Do not merely...
-
You are fluent in three languages. In terms of your strengths, this is an example of what? a. Personal brand b. Vocation c. Experience d. Competency
-
Miller Company's contribution format income statement for the most recent month is shown below: Sales (45,000 units) Variable expenses Contribution margin Fixed expenses Net operating income...
-
Find f''(x). f(x) = (x+8) 5 f''(x) =
-
How does the market play into business financials? 2- How do stocks and bonds play into the future of the organization? 3- What is the future value of money and what is it used for? 4- What is a...
-
(4 points) An Average Price call is a type of Asian option that pays off max{0, Savg K) at maturity (i.e., no early exercise is allowed) where Savg is the average of the stock prices from the start...
-
Chloroplasts are illuminated until the levels of the Calvin cycle intermediates reach a steady state. The light is then turned off. How does the level of RuBP vary after this point?
-
Suppose Carat, Inc., reported net receivables of $2,584 million and $2,265 million at January 31, 2017, and 2016, respectively, after subtracting allowances of $68 million and $65 million at these...
-
Prepare the closing entries from the following selected accounts from the records of Wolf Enterprises at December 31, 2016: How much net income did Wolf Enterprises earn during 2016? Prepare a...
-
Ayers Communications, Inc., is preparing its cash budget for the year ending December 31, 2017. Ayers ended 2016 with cash of $62 million and managers need to keep a cash balance of at least $71...
-
Describe the population ecology perspective on organization survival? LO.1
-
How would you define the concepts organizational environment and environmental domain? LO.1
-
What general effects does uncertainty have on the organization? LO.1
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App