[go: up one dir, main page]

0% found this document useful (0 votes)
99 views4 pages

Apple V Samsung

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1/ 4

Apple, Consolidated

For Fiscal year ended September, ____


In millions USD 2018 2019 2020
Revenue 265,595 260,174 274,515
Revenue growth -2% 6%
Cost of sales/CoGS 163,756 161,782 169,559
Gross Profit 101,839 98,392 104,956
OpEx 30,941 34,462 38,668
EBITDA 70,898 63,930 66,288
Interest Expense 3,240 3,576 2,873
Other income 5,686 5,383 3,763
Other expenses 441 87
EBT 72,903 65,737 67,091
Tax 13,372 10,481 9,680
Net income/EAT 59,531 55,256 57,411

Cash 25,913 48,844 38,016


Receivables 23,186 22,926 16,120
Inventory 3,956 4,106 4,061
Other current assets 78,284 86,943 85,516
Total Current Assets 131,339 162,819 143,713
Total Non-Current Assets 234,386 175,697 180,175
Total Assets 365,725 338,516 323,888

Notes Payable 11,964 5,980 4,996


Trade/Accounts Payable 55,888 46,236 42,296
Current Portion of LT Debt 8,784 10,260 8,773
Other Liabilities 39,293 43,242 47,680
Total Current Liabilities 115,929 105,718 103,745

LT Debt 93,735 91,807 98,667


Other LT Liabilities 48,914 50,503 54,490
Total Non Current Liabilities 142,649 142,310 153,157
Total Liabilities 258,578 248,028 256,902

Shareholders' equity 40,201 45,174 50,779


Other Equity (3,454) (584) (406)
Retained Earnings 70,400 45,898 14,966
Non Controlling interest
Total Equity 107,147 90,488 65,339
Proftability
GPM 38.3% 37.8% 38.2%
OPM 26.7% 24.6% 24.1%
NPM 22.4% 21.2% 20.9%

Solvency
Debt to Equity Ratio 2.41 2.74 3.93
Debt to Asset Ratio 0.71 0.73 0.79
DSCR - 5.17 5.05
ICR 21.88 17.88 23.07

Liquidity
Current Ratio 1.13 1.54 1.39
Quick Ratio 1.10 1.50 1.35
Cash Ratio 0.22 0.46 0.37

Receivables Turnover Ratio 11.5 11.3 17.0


Inevtory Turnover Ratio 41.4 39.4 41.8 40.8
Payable Turnover Ratio 2.9 3.5 4.0
Samsung, Consolidared
For the year ended, December___
2018 2019 2020
209,163 195,180 200,606
-7% 3%
113,598 124,731 122,400
95,565 70,449 78,206
45,038 46,925 47,714
50,527 23,524 30,491
7,387 7,010 9,588
10,317 10,465 11,994
979.886 1198.44 2108.422
52,477 25,780 30,789
14,427 7,364 8,418
38,050 18,416 22,371

26,033 22,776 24,891


29,060 29,761 26,231
24,870 22,675 27,145
69,933 78,445 89,647
149,896 153,657 167,914
141,283 145,011 152,500
291,179 298,668 320,415

11,658 12,193 14,023


7,276 7,385 8,250
29 717 607
40,312 33,737 41,167
59,274 54,032 64,047

73 1,861 1,694
19,252 20,080 20,910
19,325 21,942 22,604
78,599 75,974 86,651

4,549 4,491 4,491


(6,805) (4,209) (7,369)
208,243 215,665 229,630
6,593 6,747 7,012
212,580 222,694 233,764
45.7% 36.1% 39.0%
24.2% 12.1% 15.2%
18.2% 9.4% 11.2%

0.37 0.34 0.37


0.27 0.25 0.27
0.00 3.34 2.96
6.84 3.36 3.18

1.91 2.02 1.94


2.11 2.42 2.20
0.44 0.42 0.39

7.2 6.6 7.6


4.6 5.5 4.5 4.9
15.6 16.9 14.8

You might also like