Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Find debt to equity ratio, dividend payout ratio, P/E ratio, Profit margin, return on assets, EBITDA FOR APPLE, SAMSUNG, BLACKBERRY, AND NOKIA (longitudinal analysis) FY

image text in transcribedimage text in transcribedimage text in transcribed

Find debt to equity ratio, dividend payout ratio, P/E ratio, Profit margin, return on assets, EBITDA FOR APPLE, SAMSUNG, BLACKBERRY, AND NOKIA (longitudinal analysis)

FY 2009 117,821 81,756 36,065 6,384 8,436 63,131 FY 2010 137,905 91,562 46,343 8,115 14,400 79,685 FY 2011 142,403 96,785 45,618 8,613 11,853 87,896 FY 2012 188,351 118,621 69,730 NA 22,333 113,777 FY 2013 217,462 130,934 86,528 NA 28,978 142,649 Samsung In U.S. dollars Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets BlackBerry In U.S. dollars Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity 15,400 7.117 8,504 37,648 19,336 96,954 17,081 957 11,919 47,236 22,759 119,764 18,885 884 13,564 53,546 25,979 134,315 22,348 1,092 16,622 64.142 39,972 169,589 23,761 1,002 18,195 71,789 57,751 203,562 FY 2009 14,953 8,369 6,584 965 2.457 7,603 FY 2010 19,907 11,082 8,825 1,351 3,411 8,938 FY 2011 18,435 11,856 6,579 1,559 1,164 10,100 FY 2012 11,073 7,639 3,434 1,509 (646) 9,460 FY 2013 6,813 6,856 (43) 1,286 (5,873) 3,625 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 2,594 616 622 1,957 1,911 10,204 3,955 832 618 2,504 2,121 12,875 3,062 744 1,027 2,748 1,774 13,731 2,353 1,064 603 2,395 2,654 13,165 972 474 244 942 2,529 7,552 Nokia In U.S. dollars Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2009 59040 39933 19107 8512 375 21247 FY 2010 56809 39655 17154 7847 1797 21723 FY 2011 50004 35363 14641 7259 -1925 18000 FY 2012 39773 28715 11058 6303 -4994 12452 FY 2013 17497 10138 7359 3606 -1017 9169 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 11497 7131 2687 2690 1645 51483 10131 8165 3377 2615 2611 52361 9288 7155 3014 2383 2531 46829 7316 5792 2027 1886 4618 39474 3994 2536 1107 779 5061 34681 EXHIBIT 11: APPLE'S HISTORICAL FINANCIAL INFORMATION (SELECTED) Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 9/28/2013 9/29/2012 9/24/2011 9/25/2010 9/26/2009 9/27/2008 9/29/2007 170,910,000 156,508,000 108,249,000 65,225,000 36,537,000 32,479,000 24,006,000 106,606,000 87,846,000 64,431,000 39,541,000 23,397,000 21,334,000 15,852,000 64,304,000 68,662,000 43,818,000 25,684,000 13,140,000 11,145,000 8,154,000 4,475,000 3,381,000 2,429,000 1,782,000 1,333,000 1,109,000 782,000 37,037,000 41,733,000 25,922,000 14,013,000 5,704,000 4,834,000 3,496,000 123,549,000 118,210,000 76,615,000 47,791,000 27,832,000 21,030,000 14,532,000 FY 2006 FY 2005 9/30/2006 9/24/2005 19,315,000 13,931,000 13,717,000 9,888.000 5,598,000 4,043,000 712.000 534,000 1,989,000 1,335,000 9,984,000 7,466,000 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 13,102,000 10,930,000 5,369,000 5,510,000 3,361,000 2.422,000 1,637,000 22,367,000 21,175,000 14,632,000 12,015,000 5,601,000 5,520,000 4,970,000 1,764,000 791,000 776,000 1,051,000 455,000 509,000 346,000 3,309,000 2,439,000 2,059,000 1,471,000 955,000 810,000 762,000 146,761,000 121,251,000 81,570,000 51,011,000 33,992,000 24,490,000 15,386,000 207,000,000 176,064,000 116,371,000 75,183,000 53,851,000 39,572,000 25,347,000 1,252,000 895,000 3,390,000 1,779,000 270,000 165.000 626,000 361,000 10,110,000 8,261,000 17,205,000 11,551,000 Full-time employees 80,300 72,800 60,400 46,600 34,300 32,000 21,600 17,787 14,800 Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2004 FY 2003 FY 2002 FY 2001 FY 2000 FY 1999 FY 1998 FY 1997 FY 1996 9/25/2004 9/27/2003 9/28/2002 9/29/2001 9/30/2000 9/25/1999 9/25/1998 9/26/1997 9/27/1996 8,279,000 6,207,000 5,742,000 5,363,000 7,983,000 6,134,000 5,941,000 7,081,000 9,833,000 6,020,000 4,499.000 4,139,000 4,128,000 5,817,000 4,438,000 4,462,000 5,713,000 8,865,000 2,259,000 1,708,000 1,603,000 1,235,000 2,166,000 1,696,000 1,479,000 1,368,000 968,000 489,000 471,000 446,000 430,000 380,000 314,000 303,000 485,000 604,000 276,000 69,000 65,000 -25,000 786,000 601,000 309,000 -1,045,000 -816,000 5,076,000 4,223,000 4,095,000 3,920,000 4,107,000 3,104,000 1,642,000 1,200,000 2,058,000 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 774,000 766,000 565.000 466,000 953,000 681,000 955,000 1,035,000 1.496.000 1,451,000 1,154,000 911,000 801,000 1,157,000 812,000 719,000 685,000 791,000 101,000 56,000 45,000 11,000 33,000 20,000 78.000 437,000 662,000 351,000 350.000 342,000 337,000 324,000 323,000 338,000 453,000 480,000 5,464,000 4,566,000 4,337,000 4,336,000 4,027,000 3,226,000 2,300,000 1,459,000 1,745,000 8,050,000 6,815,000 6,298,000 6,021,000 6,803,000 5,161,000 4,289,000 4,233,000 5,364,000 Full-time employees 11,695 10,912 10,211 9,603 8,568 6,960 6,658 8,437 NA EXHIBIT 12: APPLE'S SEGMENT INFORMATION 2013 Change 2012 Change 2011 Net Sales by Operating Segment: Americas Europe Greater China (a) Japan Rest of Asia Pacific Retail Total net sales $62,739 37,883 25,417 13,462 11,181 20,228 $170,910 9% 4% 13% 27% 4% 7% 9% $57,512 36,323 22,533 10,571 10,741 18,828 $156,508 50% 31% 78% 94% 8% 33% 45% $38,315 27,778 12.690 5,437 9,902 14,127 $108,249 Net Sales by Product: iPhone (b) iPad (b) Mac (b) iPod (b) iTunes, software and services (c) Accessories (d) Total net sales $91,279 31,980 21,483 4,411 16,051 5,706 $170,910 16% 3% -7% -21% 25% 11% 9% $78,692 30,945 23,221 5,615 12,890 5,145 $156,508 71% 61% 7% -25% 38% 15% 45% $45,998 19,168 21,783 7,453 9,373 4,474 $108,249 Unit Sales by Product: iPhone iPad Mac iPod 150,257 71,033 16,341 26.379 20% 22% -10% -25% 125,0461 58,310 18,158 35,165) 73% 80% 9% -17% 72,293 32,394 16.735 42,620 FY 2009 117,821 81,756 36,065 6,384 8,436 63,131 FY 2010 137,905 91,562 46,343 8,115 14,400 79,685 FY 2011 142,403 96,785 45,618 8,613 11,853 87,896 FY 2012 188,351 118,621 69,730 NA 22,333 113,777 FY 2013 217,462 130,934 86,528 NA 28,978 142,649 Samsung In U.S. dollars Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets BlackBerry In U.S. dollars Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity 15,400 7.117 8,504 37,648 19,336 96,954 17,081 957 11,919 47,236 22,759 119,764 18,885 884 13,564 53,546 25,979 134,315 22,348 1,092 16,622 64.142 39,972 169,589 23,761 1,002 18,195 71,789 57,751 203,562 FY 2009 14,953 8,369 6,584 965 2.457 7,603 FY 2010 19,907 11,082 8,825 1,351 3,411 8,938 FY 2011 18,435 11,856 6,579 1,559 1,164 10,100 FY 2012 11,073 7,639 3,434 1,509 (646) 9,460 FY 2013 6,813 6,856 (43) 1,286 (5,873) 3,625 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 2,594 616 622 1,957 1,911 10,204 3,955 832 618 2,504 2,121 12,875 3,062 744 1,027 2,748 1,774 13,731 2,353 1,064 603 2,395 2,654 13,165 972 474 244 942 2,529 7,552 Nokia In U.S. dollars Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2009 59040 39933 19107 8512 375 21247 FY 2010 56809 39655 17154 7847 1797 21723 FY 2011 50004 35363 14641 7259 -1925 18000 FY 2012 39773 28715 11058 6303 -4994 12452 FY 2013 17497 10138 7359 3606 -1017 9169 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 11497 7131 2687 2690 1645 51483 10131 8165 3377 2615 2611 52361 9288 7155 3014 2383 2531 46829 7316 5792 2027 1886 4618 39474 3994 2536 1107 779 5061 34681 EXHIBIT 11: APPLE'S HISTORICAL FINANCIAL INFORMATION (SELECTED) Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2013 FY 2012 FY 2011 FY 2010 FY 2009 FY 2008 FY 2007 9/28/2013 9/29/2012 9/24/2011 9/25/2010 9/26/2009 9/27/2008 9/29/2007 170,910,000 156,508,000 108,249,000 65,225,000 36,537,000 32,479,000 24,006,000 106,606,000 87,846,000 64,431,000 39,541,000 23,397,000 21,334,000 15,852,000 64,304,000 68,662,000 43,818,000 25,684,000 13,140,000 11,145,000 8,154,000 4,475,000 3,381,000 2,429,000 1,782,000 1,333,000 1,109,000 782,000 37,037,000 41,733,000 25,922,000 14,013,000 5,704,000 4,834,000 3,496,000 123,549,000 118,210,000 76,615,000 47,791,000 27,832,000 21,030,000 14,532,000 FY 2006 FY 2005 9/30/2006 9/24/2005 19,315,000 13,931,000 13,717,000 9,888.000 5,598,000 4,043,000 712.000 534,000 1,989,000 1,335,000 9,984,000 7,466,000 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 13,102,000 10,930,000 5,369,000 5,510,000 3,361,000 2.422,000 1,637,000 22,367,000 21,175,000 14,632,000 12,015,000 5,601,000 5,520,000 4,970,000 1,764,000 791,000 776,000 1,051,000 455,000 509,000 346,000 3,309,000 2,439,000 2,059,000 1,471,000 955,000 810,000 762,000 146,761,000 121,251,000 81,570,000 51,011,000 33,992,000 24,490,000 15,386,000 207,000,000 176,064,000 116,371,000 75,183,000 53,851,000 39,572,000 25,347,000 1,252,000 895,000 3,390,000 1,779,000 270,000 165.000 626,000 361,000 10,110,000 8,261,000 17,205,000 11,551,000 Full-time employees 80,300 72,800 60,400 46,600 34,300 32,000 21,600 17,787 14,800 Net sales Cost of sales Gross margin Research & development expense Net income (loss) Total shareholders' equity FY 2004 FY 2003 FY 2002 FY 2001 FY 2000 FY 1999 FY 1998 FY 1997 FY 1996 9/25/2004 9/27/2003 9/28/2002 9/29/2001 9/30/2000 9/25/1999 9/25/1998 9/26/1997 9/27/1996 8,279,000 6,207,000 5,742,000 5,363,000 7,983,000 6,134,000 5,941,000 7,081,000 9,833,000 6,020,000 4,499.000 4,139,000 4,128,000 5,817,000 4,438,000 4,462,000 5,713,000 8,865,000 2,259,000 1,708,000 1,603,000 1,235,000 2,166,000 1,696,000 1,479,000 1,368,000 968,000 489,000 471,000 446,000 430,000 380,000 314,000 303,000 485,000 604,000 276,000 69,000 65,000 -25,000 786,000 601,000 309,000 -1,045,000 -816,000 5,076,000 4,223,000 4,095,000 3,920,000 4,107,000 3,104,000 1,642,000 1,200,000 2,058,000 Accounts receivable, net Accounts payable Inventories Land & buildings Cash equivalents Total assets 774,000 766,000 565.000 466,000 953,000 681,000 955,000 1,035,000 1.496.000 1,451,000 1,154,000 911,000 801,000 1,157,000 812,000 719,000 685,000 791,000 101,000 56,000 45,000 11,000 33,000 20,000 78.000 437,000 662,000 351,000 350.000 342,000 337,000 324,000 323,000 338,000 453,000 480,000 5,464,000 4,566,000 4,337,000 4,336,000 4,027,000 3,226,000 2,300,000 1,459,000 1,745,000 8,050,000 6,815,000 6,298,000 6,021,000 6,803,000 5,161,000 4,289,000 4,233,000 5,364,000 Full-time employees 11,695 10,912 10,211 9,603 8,568 6,960 6,658 8,437 NA EXHIBIT 12: APPLE'S SEGMENT INFORMATION 2013 Change 2012 Change 2011 Net Sales by Operating Segment: Americas Europe Greater China (a) Japan Rest of Asia Pacific Retail Total net sales $62,739 37,883 25,417 13,462 11,181 20,228 $170,910 9% 4% 13% 27% 4% 7% 9% $57,512 36,323 22,533 10,571 10,741 18,828 $156,508 50% 31% 78% 94% 8% 33% 45% $38,315 27,778 12.690 5,437 9,902 14,127 $108,249 Net Sales by Product: iPhone (b) iPad (b) Mac (b) iPod (b) iTunes, software and services (c) Accessories (d) Total net sales $91,279 31,980 21,483 4,411 16,051 5,706 $170,910 16% 3% -7% -21% 25% 11% 9% $78,692 30,945 23,221 5,615 12,890 5,145 $156,508 71% 61% 7% -25% 38% 15% 45% $45,998 19,168 21,783 7,453 9,373 4,474 $108,249 Unit Sales by Product: iPhone iPad Mac iPod 150,257 71,033 16,341 26.379 20% 22% -10% -25% 125,0461 58,310 18,158 35,165) 73% 80% 9% -17% 72,293 32,394 16.735 42,620

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Essential Mathematics For Economic Analysis

Authors: Knut Sydsaeter, Peter Hammond

3rd Edition

0273713248, 9780273713241

More Books

Students also viewed these Finance questions