What are the coverage ratios for the following data (using fomrula below)? Please show how you came up with solution. Thank you

Times interest earned = EBIT / Interest expense = ??

Times burden covered = EBIT / Interest + Principal repayment / 1 - tax rate = ??

APPLE, Inc. BALANCE SHEET
	2014-09	2015-09
Assets
Cash
Cash and cash equivalents	$13,844,000	$21,120,000
Short-term investments	$11,233,000	$20,481,000
Total cash	$25,077,000	$41,601,000
Receivables	$17,460,000	$16,849,000
Inventories	$2,111,000	$2,349,000
Deferred income taxes	$4,318,000	$5,546,000
Other current assets	$19,565,000	$23,033,000
Total current assets	$68,531,000	$89,378,000
Non-current assets
Gross property, plant and equipment	$39,015,000	$49,257,000
Accumulated Depreciation	-$18,391,000	-$26,786,000
Net property, plant and equipment	$20,624,000	$22,471,000
Equity and other investments	$130,162,000	$164,065,000
Goodwill	$4,616,000	$5,116,000
Intangible assets	$4,142,000	$3,893,000
Other long-term assets	$3,764,000	$5,556,000
Total non-current assets	$163,308,000	$201,101,000
Total assets	$231,839,000	$290,479,000
Liabilities and stockholders' equity
Liabilities
Short-term debt	$6,308,000	$10,999,000
Accounts payable	$30,196,000	$35,490,000
Taxes payable	$1,209,000	$0
Accrued liabilities	$7,689,000	$25,181,000
Deferred revenues	$9,548,000	$8,940,000
Other current liabilities	$8,498,000	$0
Total current liabilities	$63,448,000	$80,610,000
Non-current liabilities
Long-term debt	$28,987,000	$53,463,000
Deferred taxes liabilities	$20,259,000	$24,062,000
Deferred revenues	$3,031,000	$3,624,000
Other long-term liabilities	$4,567,000	$9,365,000
Total non-current liabilities	$56,844,000	$90,514,000
Total liabilities	$120,292,000	$171,124,000
Stockholders' equity
Common stock	$23,313,000	$27,416,000
Additional paid-in capital	$0	$0
Retained earnings	$87,152,000	$92,284,000
Accumulated other comprehensive income	$1,082,000	-$345,000
Total stockholders' equity	$111,547,000	$119,355,000
Total liabilities and stockholders' equity	$231,839,000	$290,479,000

APPLE Inc. Statement of CASH FLOW
	2014-09	2015-09
Cash Flows From Operating Activities
Net income	$39,510,000	$53,394,000
Depreciation & amortization	$7,946,000	$11,257,000
Deferred income taxes	$2,347,000	$1,382,000
Stock based compensation	$2,863,000	$3,586,000
Accounts receivable	-$4,232,000	$611,000
Inventory	-$76,000	-$238,000
Accounts payable	$5,938,000	$5,400,000
Other working capital	$5,417,000	$5,874,000
Other non-cash items	$0	$0
Net cash provided by operating activities	$5,971,300	$81,266,000
Cash Flows From Investing Activities
Investments in property, plant, and equipment	-$9,571,000	-$11,247,000
Acquisitions, net	-$3,765,000	-$343,000
Purchases of investments	-$217,128,000	-$166,402,000
Sales/Maturities of investments	$208,111,000	$121,985,000
Purchases of intangibles	-$242,000	-$241,000
Other investing activities	$16,000	-$26,000
Net cash used for investing activities	-$22,579,000	-$56,274,000
Cash Flows From Financing Activities
Debt issued	$18,266,000	$0
Debt repayment	$0	$0
Common stock issued	$730,000	$543,000
Common stock repurchased	-$45,000,000	-$35,253,000
Dividend paid	-$11,126,000	-$11,561,000
Other financing activities	-$419,000	$28,555,000
Net cash provided by (used for) financing activities	-$37,549,000	-$17,716,000
Net change in cash	-$415,000	$7,276,000
Cash at beginning of period	$14,259,000	$13,844,000
Cash at end of period	$13,844,000	$21,120,000
Free Cash Flow
Operating cash flow	$59,713,000	$81,266,000
Capital expenditure	-$9,813,000	-$11,488,000
Free cash flow	$49,900,000	$69,778,000

APPLE Inc. INCOME STATEMENT
	2014-09	2015-09
Revenue	$182,795,000	$233,715,000
Cost of revenue	$112,258,000	$140,089,000
Gross profit	$70,537,000	$93,626,000
Operating expenses
Research and development	$6,041,000	$8,067,000
Sales, General and administrative	$11,993,000	$14,329,000
Total operating expenses	$18,034,000	$22,396,000
Operating income	$52,503,000	$71,230,000
Interest Expense	$384,000	$733,000
Other income (expense)	$1,364,000	$2,018,000
Income before taxes	$53,483,000	$72,515,000
Provision for income taxes	$13,973,000	$19,121,000
Net income from continuing operations	$39,510,000	$53,394,000
Net income	$39,510,000	$53,394,000
Net income available to common shareholders	$39,510,000	$53,394,000
Earnings per share
Basic	6.49	9.28
Diluted	6.45	9.22
Weighted average shares outstanding
Basic	$6,086,000	$5,753,000
Diluted	$6,123,000	$5,793,000
EBITDA	$61,813,000	$84,505,000