Use the income statement and balance sheet information for Apple to fill in the missing items in
Fantastic news! We've Found the answer you've been seeking!
Question:
Use the income statement and balance sheet information for Apple to fill in the missing items in the calculation of Apple's ROIC and supporting ratios. Once filled in correctly, compare Apple's performance to that of Blackberry. Where does Apple have an advantage? Where does Blackberry have an advantage?
Apple, Inc. | Blackberry | ||
Income Statement | YE Sept 2012 | YE Mar 2012 | |
Net sales | 156,508 | 18,423 | |
Cost of sales | 87,846 | 11,848 | |
Gross margin | 68,662 | 6,575 | |
Research & development expense | 3,381 | 1,559 | |
Selling, general & admin expense | 10,040 | 2,600 | |
other operating | 0 | 930 | |
Total operating expenses | 13,421 | 5,089 | |
Operating margin | 55,241 | 1,486 | |
Interest & dividend income | 0 | 0 | |
Interest expense | 0 | 0 | |
Other Income / Expense | 522 | 21 | |
Total Other income | 522 | 21 | |
Earnings before taxes | 55,763 | 1,507 | |
Provision for taxes | 14,030 | 354 | |
Net income (loss) | 41,733 | 1,153 | |
Apple Inc | Microsoft Corporation | ||
Balance sheet | YE Sept 2012 | YE Mar 30 2012 | |
1,527 | |||
Cash & cash equivalents | 10,746 | 247 | |
Short-term marketable securities | 18,383 | 3,062 | |
Accounts receivable | 10,930 | 0 | |
Components | 0 | 0 | |
Finished goods | 0 | 1,027 | |
Inventories | 791 | 1,208 | |
Other Current Assets | 16,803 | ||
Total current assets | 57,653 | 7,071 | |
0 | |||
Long-term marketable securities | 0 | 2,733 | |
Fixed Assets: PP&E (net) | 15,452 | 3,927 | |
Other assets | 102,959 | ||
Long term assets | 6,660 | ||
Total assets | 176,064 | 13,731 | |
744 | |||
Accounts payable | 21,175 | 0 | |
Accrued expenses | 11,414 | 0 | |
Deferred revenue | 0 | 2,645 | |
other | 5,953 | ||
Total current liabilities | 38,542 | 3,389 | |
Long-term debt | 0 | 0 | |
Deferred revenue - non-current | 0 | 0 | |
Deferred tax liabilities | 0 | ||
Other non-current liabilities | 19,312 | 242 | |
Other long-term liabilities | |||
Total long-term liabilities | 242 | ||
Long-term liabilities | 19,312 | ||
Total liabilities | 57,854 | 3,631 | |
14 | |||
Common stock | 667 | 7,913 | |
Retained earnings | 101,289 | 2,173 | |
Unrecognized gain on securities | 0 | 10,100 | |
Total shareholders' equity | 118,210 | ||
Total liabilities + shareholders equity | 176,064 | ||
Calculate of Apple's ROIC and supporting ratios. (Enter your responses rounded to two decimal places.)
ROIC
Capital Efficiency
Working Capital Turn
Fixed Asset Turn
Inventory Turn
Receivable Turn
Payables Turn
Posted Date: