Apple Inc. Financial Ratios — AAPL.MX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	41.81	43.05	30.64	33.7	46.4	36.95	36.94	48.64	54.8	73.22	147.16	160.06	143.29	136.13	156.19
Return on Assets (%)	27.06	28.54	19.34	18.01	20.45	14.93	13.87	16.07	15.69	17.33	28.06	28.36	27.5	26.13	30.93
Return on Capital (%)	41.81	43.05	28.71	27.76	32.71	23.46	21.57	26.18	27.47	30.93	50.05	51.95	52.96	52.74	64.24
Return on Invested Capital (%)	40.76	41.9	27.7	26.79	31.63	22.41	19.91	24.57	25.58	29.38	48.79	51.41	52.44	50.25	59.79
Gross Margin (%)	40.48	43.87	37.62	38.59	40.06	39.08	38.47	38.34	37.82	38.23	41.78	43.31	44.13	46.21	46.91
EBITDA Margin (%)	32.89	37.39	32.62	33.07	35.29	32.71	31.19	30.8	29.39	28.17	32.87	33.1	32.83	34.44	34.78
Operating Margin (%)	31.22	35.3	28.67	28.72	30.48	27.84	26.76	26.69	24.57	24.15	29.78	30.29	29.82	31.51	31.97
Incremental Operating Margin (%)	35.81	44.45	-43.34	29.48	36.78	61.99	9.71	26.28	128.54	16.44	46.73	36.79	46.51	115.03	39.14
Pretax Margin (%)	31.6	35.63	29.35	29.26	31.03	28.46	27.96	27.45	25.27	24.44	29.85	30.2	29.67	31.58	31.89
Profit Margin (%)	23.95	26.67	21.67	21.61	22.85	21.19	21.09	22.41	21.24	20.91	25.88	25.31	25.31	23.97	26.92
Net Income to Common Margin (%)	23.95	26.67	21.67	21.61	22.85	21.19	21.09	22.41	21.24	20.91	25.88	25.31	25.31	23.97	26.92
Effective Tax Rate (%)	24.22	25.16	26.15	26.13	26.37	25.56	24.56	18.34	15.94	14.43	13.3	16.2	14.72	24.09	15.61
Dvd Payout Ratio (%)	- -	5.96	28.52	28.16	21.65	26.59	26.41	23.03	25.55	24.53	15.28	14.87	15.49	16.25	13.77
Sustainable Growth Rate (%)	41.81	40.48	21.9	24.21	36.35	27.12	27.18	37.43	40.8	55.26	124.68	136.26	121.1	114	134.69

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	- -	- -	16,960	35,295	64,328	87,032	115,680	114,483	108,047	122,278	136,522	132,480	111,088	106,629	98,657
ST Debt	- -	- -	- -	6,308	10,999	11,605	18,473	20,748	16,240	15,229	17,141	22,773	15,807	20,879	20,329
LT Debt	- -	- -	16,960	28,987	53,329	75,427	97,207	93,735	91,807	107,049	119,381	109,707	95,281	85,750	78,328
Total Debt/EBITDA	- -	- -	0.3	0.58	0.78	1.23	1.62	1.4	1.41	1.58	1.14	1.01	0.88	0.79	0.68
Net Debt/EBITDA	-0.28	-0.18	0.05	0.35	0.52	0.94	1.33	1.08	0.77	0.96	0.75	0.74	0.64	0.57	0.43
Total Debt/EBIT	- -	- -	0.35	0.67	0.9	1.45	1.89	1.61	1.69	1.84	1.25	1.11	0.97	0.87	0.74
Net Debt/EBIT	-0.29	-0.19	0.06	0.41	0.61	1.11	1.56	1.25	0.93	1.12	0.82	0.81	0.71	0.62	0.47
EBITDA to Interest Expense	- -	- -	409.97	157.42	112.53	48.44	30.78	25.25	21.39	26.92	45.46	44.54	31.99	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	343.24	131.86	96.86	39.14	25.27	21.14	18.45	24.38	41.27	40.88	29.2	- -	- -
EBIT to Interest Expense	- -	- -	360.29	136.73	97.18	41.23	26.41	21.88	17.88	23.07	41.19	40.75	29.06	- -	- -
Interest Expense	- -	- -	136	384	733	1,456	2,323	3,240	3,576	2,873	2,645	2,931	3,933	- -	- -
Common Equity/Total Assets	65.46	66.86	59.91	47.65	41.23	39.67	35.76	30.24	26.9	20.3	17.93	17.51	20.87	17.57	22.08
Long-Term Debt/Equity (%)	- -	- -	13.73	25.99	44.68	58.81	72.52	87.48	101.46	163.84	189.22	216.5	153.32	150.57	106.23
Long-Term Debt/Capital (%)	- -	- -	12.03	19.89	28.98	35.14	38.9	41.64	46.11	56.93	59.86	56.47	51.59	50.22	44.01
Long-Term Debt/Total Assets (%)	- -	- -	8.19	12.5	18.37	23.45	25.9	25.63	27.12	33.05	34.01	31.1	27.02	23.49	21.8
Total Debt/Equity (%)	- -	- -	13.73	31.64	53.9	67.86	86.3	106.85	119.4	187.14	216.39	261.45	178.75	187.23	133.8
Total Debt/Capital (%)	- -	- -	12.03	24.21	34.96	40.55	46.29	50.86	54.26	65.03	68.45	68.2	60.15	62.45	55.44
Total Debt/Total Assets (%)	- -	- -	8.19	15.22	22.16	27.05	30.82	31.3	31.92	37.75	38.89	37.56	31.51	29.22	27.46
Net Debt to Equity	-12.81	-9.09	2.19	19.23	36.2	51.89	71.16	82.66	65.43	113.9	142.3	190.29	130.54	134.65	85.07
Net Debt/Capital (%)	-14.79	-10.05	2.13	16.26	26.52	34.27	41.55	44.47	39.4	49.61	54.57	56.51	52.43	54.46	44.16
EBITDA	35,604	58,518	55,756	60,449	82,487	70,529	71,501	81,801	76,477	77,344	120,233	130,541	125,820	134,661	144,748
EBITDA-CapEx	28,152	49,116	46,680	50,636	70,999	56,981	58,706	68,488	65,982	70,035	109,148	119,833	114,861	125,214	132,033
Operating Income (Loss)	33,790	55,241	48,999	52,503	71,230	60,024	61,344	70,898	63,930	66,288	108,949	119,437	114,301	123,216	133,050

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.93	0.76	0.93	0.4	0.52	0.85	0.74	0.57	0.95	0.86	0.5	0.31	0.42	0.37	0.33
Current Ratio	1.61	1.5	1.68	1.08	1.11	1.35	1.28	1.13	1.54	1.36	1.07	0.88	0.99	0.87	0.89
Quick Ratio	1.35	1.24	1.4	0.82	0.89	1.22	1.09	0.99	1.38	1.22	0.91	0.71	0.84	0.75	0.77
CFO/Avg Current Liab	1.54	1.53	1.31	1.12	1.13	0.83	0.71	0.71	0.63	0.76	0.9	0.87	0.74	0.74	0.65
Common Equity/Total Assets	65.46	66.86	59.91	47.65	41.23	39.67	35.76	30.24	26.9	20.3	17.93	17.51	20.87	17.57	22.08
Long-Term Debt/Equity (%)	- -	- -	13.73	25.99	44.68	58.81	72.52	87.48	101.46	163.84	189.22	216.5	153.32	150.57	106.23
Long-Term Debt/Capital (%)	- -	- -	12.03	19.89	28.98	35.14	38.9	41.64	46.11	56.93	59.86	56.47	51.59	50.22	44.01
Long-Term Debt/Total Assets (%)	- -	- -	8.19	12.5	18.37	23.45	25.9	25.63	27.12	33.05	34.01	31.1	27.02	23.49	21.8
Total Debt/Equity (%)	- -	- -	13.73	31.64	53.9	67.86	86.3	106.85	119.4	187.14	216.39	261.45	178.75	187.23	133.8
Total Debt/Capital (%)	- -	- -	12.03	24.21	34.96	40.55	46.29	50.86	54.26	65.03	68.45	68.2	60.15	62.45	55.44
Total Debt/Total Assets (%)	- -	- -	8.19	15.22	22.16	27.05	30.82	31.3	31.92	37.75	38.89	37.56	31.51	29.22	27.46
CFO/Total Liabilities	94.4	87.9	64.31	49.64	47.53	34.24	26.62	29.95	27.98	31.2	36.14	40.44	38.06	38.39	39.05
CFO/CapEx	5.04	5.41	5.91	6.09	7.07	4.89	5.02	5.82	6.61	11.04	9.39	11.41	10.09	12.52	8.77
Altman's Z-Score	3.46	9.43	5.73	5.24	4.38	3.78	3.63	4.27	4.28	6.4	7.07	6.65	7.73	8.97	2.27

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	19.9	19.2	14.22	11.96	13.62	13.23	13.63	12.94	11.28	14.06	17.26	14.48	13.29	12.43	11.37
Days Sales Outstanding	18.34	19.01	25.66	30.51	26.79	27.59	26.77	28.21	32.35	25.96	21.15	25.21	27.47	29.36	32.09
Inventory Turnover	70.53	112.12	83.45	57.94	62.82	58.64	40.37	37.17	40.13	41.52	40.03	38.79	37.98	30.9	33.98
Days Inventory Outstanding	5.17	3.26	4.37	6.3	5.81	6.22	9.04	9.82	9.09	8.79	9.12	9.41	9.61	11.81	10.74
Accounts Payable Turnover	4.82	4.91	4.94	4.28	4.27	3.6	3.53	3.25	3.17	3.83	4.44	3.73	3.4	3.21	3.16
Accounts Payable Turnover Days	75.8	74.38	73.87	85.19	85.43	101.27	103.5	112.21	115.1	95.31	82.2	97.77	107.31	113.63	115.48
Cash Conversion Cycle	-52.28	-52.12	-43.83	-48.38	-52.83	-67.46	-67.69	-74.17	-73.66	-60.57	-51.93	-63.15	-70.23	-72.46	-72.64
Inventory to Cash Days	13.17	15.75	21.29	24.21	20.98	21.37	17.73	18.39	23.25	17.17	12.03	15.8	17.86	17.55	21.35
Inventories	776	791	1,764	2,111	2,349	2,132	4,855	3,956	4,106	4,061	6,580	4,946	6,331	7,286	5,718
Raw Materials	- -	124	683	471	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	667	1,081	1,640	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	776	- -	- -	- -	2,349	2,132	4,855	3,956	4,106	4,061	6,580	4,946	6,331	7,286	5,718

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	35,223	624,658	441,259	614,777	631,798	618,846	800,865	1,114,557	1,031,750	2,012,418	2,373,797	2,260,317	2,700,951	3,558,178	- -
- Cash & Cash Equivalents	9,815	10,746	14,259	13,844	21,120	20,484	20,289	25,913	48,844	38,016	34,940	23,646	29,965	29,943	35,934
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	16,960	35,295	64,328	87,032	115,680	114,483	108,047	122,278	136,522	132,480	111,088	106,629	98,657
Enterprise Value	9,271	595,529	417,673	624,995	654,525	638,723	842,364	1,162,739	1,039,240	2,043,753	2,447,680	2,344,493	2,750,484	3,599,636	43,960
Total Capital	76,172	117,711	140,980	145,760	184,028	214,647	249,877	225,084	199,119	188,023	199,449	194,261	184,686	170,751	177,961
Total Debt/Capital (%)	- -	- -	12.03	24.21	34.96	40.55	46.29	50.86	54.26	65.03	68.45	68.2	60.15	62.45	55.44
Total Debt / EV	- -	- -	0.04	0.06	0.1	0.14	0.14	0.1	0.1	0.06	0.06	0.06	0.04	0.03	2.24
EV/Sales	0.09	3.81	2.44	3.42	2.8	2.96	3.67	4.38	3.99	7.44	6.69	5.95	7.18	9.21	0.11
EV/EBITDA	0.26	10.18	7.49	10.34	7.93	9.06	11.78	14.21	13.59	26.42	20.36	17.96	21.86	26.73	0.3
EV/EBIT	0.27	10.78	8.52	11.9	9.19	10.64	13.73	16.4	16.26	30.83	22.47	19.63	24.06	29.21	0.33
EV/Cash Flow to Firm	0.25	11.71	7.77	10.42	8	9.49	12.77	14.52	14.35	24.58	23.02	18.82	24.15	30.44	0.39
EV/Free Cash Flow to Firm	0.21	9.88	6.65	8.95	7.02	7.9	10.69	12.45	12.54	22.6	20.85	17.33	22.03	28.19	0.35
Diluted Market Cap	35,695	631,699	444,278	618,524	636,152	622,178	806,153	1,124,618	1,038,694	2,032,840	2,397,057	2,275,630	2,712,671	3,573,092	- -
Diluted Enterprise Value	25,880	620,953	446,979	639,975	679,360	688,726	901,544	1,213,188	1,097,897	2,117,102	2,498,639	2,384,464	2,793,794	3,649,778	62,723
EV per Share	0.36	22.75	16.12	25.68	28.44	29.19	40.36	58.66	56.26	117.78	146.56	144.58	174.7	234.6	- -
TTM Sales	108,249	156,508	170,910	182,795	233,715	215,639	229,234	265,595	260,174	274,515	365,817	394,328	383,285	391,035	416,161
TTM EBITDA	35,604	58,518	55,756	60,449	82,487	70,529	71,501	81,801	76,477	77,344	120,233	130,541	125,820	134,661	144,748
TTM Operating Income	33,790	55,241	48,999	52,503	71,230	60,024	61,344	70,898	63,930	66,288	108,949	119,437	114,301	123,216	133,050
TTM Cash Flow to Firm	37,529	50,856	53,766	59,997	81,806	67,315	65,978	80,080	72,397	83,132	106,331	124,607	113,897	118,254	111,482
TTM Free Cash Flow to Firm	44,981	60,258	62,842	69,810	93,294	80,863	78,773	93,393	82,892	90,441	117,416	135,315	124,856	127,701	124,197

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	0.79	10.48	7.08	8.9	6.86	7.8	10.47	12.39	13	23.1	20.82	17.13	22.33	27.98	- -
EV/EBIT	0.27	10.78	8.52	11.9	9.19	10.64	13.73	16.4	16.26	30.83	22.47	19.63	24.06	29.21	0.33
Enterprise Value	9,271	595,529	417,673	624,995	654,525	638,723	842,364	1,162,739	1,039,240	2,043,753	2,447,680	2,344,493	2,750,484	3,599,636	43,960
Low Price	1.12	1.29	13.8	17.06	22.99	22.38	25.81	37.95	35.38	52.53	108.02	129.03	124.14	165.12	169.16
EV/Sales	0.09	3.81	2.44	3.42	2.8	2.96	3.67	4.38	3.99	7.44	6.69	5.95	7.18	9.21	0.11
EV/EBITDA	0.26	10.18	7.49	10.34	7.93	9.06	11.78	14.21	13.59	26.42	20.36	17.96	21.86	26.73	0.3
Price/Earnings	1.36	14.97	11.91	15.56	11.83	13.55	16.56	18.72	18.67	35.05	25.07	22.65	27.85	37.96	- -
Price/Earnings Average	6.5	10.8	12.12	12.93	12.77	12.5	14.79	15.22	16.02	24.63	23.2	25.74	26.3	31.86	- -
Price/Earnings High	381.3	15.8	16.86	16.01	14.5	14.76	17.77	19.38	19.37	41.83	27.76	29.67	32.13	39	- -
Price/Earnings Low	1.12	0.81	9.66	10.51	9.91	10.72	11.14	12.64	11.83	15.88	19.05	20.97	20.15	27.03	- -
Price/Book Value	0.46	5.31	3.56	5.57	5.28	4.85	5.97	10.08	11.33	30.61	37.72	36.59	36.7	55.49	- -
Price/Book Value Average	2.21	3.83	3.62	4.62	5.7	4.47	5.33	8.19	9.72	21.51	34.91	41.57	34.67	46.57	- -
Price/Book Value High	129.76	5.6	5.04	5.73	6.47	5.28	6.4	10.43	11.75	36.53	41.76	47.94	42.34	57.02	- -
Price/Book Value Low	0.38	0.29	2.88	3.76	4.42	3.84	4.01	6.8	7.17	13.86	28.67	33.87	26.56	39.51	- -
Price/Tangible Book Value	0.49	5.54	3.75	5.98	5.73	5.17	6.35	10.4	11.4	30.8	37.63	44.61	43.46	62.48	- -
Price/Tangible Book Value Average	2.33	4	3.81	4.97	6.18	4.77	5.67	8.46	9.78	21.64	34.82	50.69	41.05	52.44	- -
Price/Tangible Book Value High	136.93	5.84	5.3	6.15	7.01	5.64	6.82	10.77	11.83	36.76	41.65	58.44	50.14	64.2	- -
Price/Tangible Book Value Low	0.4	0.3	3.04	4.04	4.79	4.09	4.27	7.02	7.22	13.95	28.6	41.29	31.45	44.49	- -
Price/Sales	0.33	3.99	2.58	3.36	2.7	2.87	3.49	4.2	3.97	7.33	6.49	5.73	7.05	9.1	- -
Price/Sales Average	1.56	2.88	2.63	2.79	2.92	2.65	3.12	3.41	3.4	5.15	6	6.51	6.66	7.64	- -
Price/Sales High	91.31	4.21	3.65	3.46	3.31	3.13	3.75	4.34	4.11	8.75	7.18	7.51	8.13	9.35	- -
Price/Sales Low	0.27	0.22	2.09	2.27	2.26	2.27	2.35	2.83	2.51	3.32	4.93	5.31	5.1	6.48	- -
Price/Cash Flow	0.94	12.28	8.22	10.3	7.77	9.34	12.47	14.39	14.87	24.95	22.82	18.5	24.43	30.09	- -
Price/Cash Flow Average	4.49	8.87	8.36	8.55	8.39	8.62	11.14	11.7	12.76	17.53	21.11	21.03	23.08	25.25	- -
Price/Cash Flow High	263.37	12.97	11.64	10.59	9.52	10.18	13.38	14.9	15.42	29.77	25.26	24.24	28.19	30.92	- -
Price/Cash Flow Low	0.77	0.66	6.66	6.95	6.51	7.4	8.39	9.72	9.42	11.3	17.34	17.13	17.68	21.43	- -
Price/Free Cash Flow Average	3.8	7.57	7.2	7.39	7.4	7.19	9.35	10.07	11.15	16.23	19.27	19.46	21.09	23.48	- -
Price/Free Cash Flow High	222.69	11.07	10.02	9.15	8.4	8.5	11.23	12.83	13.49	27.57	23.05	22.44	25.76	28.75	- -
Price/Free Cash Flow Low	0.65	0.57	5.74	6.01	5.74	6.17	7.04	8.37	8.23	10.47	15.82	15.86	16.16	19.92	- -
EV/Sales Average	1.47	2.81	2.64	2.91	3.1	2.96	3.54	3.74	3.63	5.46	6.28	6.79	6.87	7.83	0.15
EV/Sales High	91.22	4.14	3.67	3.58	3.5	3.44	4.16	4.68	4.34	9.06	7.46	7.79	8.34	9.55	0.15
EV/Sales Low	0.18	0.15	2.11	2.39	2.45	2.58	2.77	3.17	2.74	3.63	5.21	5.58	5.31	6.68	0.15
EV/EBITDA Average	4.46	7.52	8.1	8.8	8.79	9.04	11.34	12.16	12.35	19.37	19.12	20.51	20.92	22.75	0.43
EV/EBITDA High	277.34	11.08	11.25	10.82	9.91	10.5	13.35	15.19	14.77	32.14	22.7	23.52	25.41	27.72	0.43
EV/EBITDA Low	0.54	0.39	6.46	7.22	6.94	7.89	8.87	10.28	9.32	12.88	15.85	16.86	16.18	19.38	0.43
EV/EBIT Average	4.7	7.97	9.21	10.14	10.18	10.62	13.21	14.03	14.77	22.6	21.1	22.42	23.03	24.86	0.47
EV/EBIT High	292.23	11.74	12.8	12.45	11.47	12.34	15.56	17.52	17.67	37.5	25.05	25.71	27.97	30.29	0.47
EV/EBIT Low	0.57	0.42	7.35	8.32	8.03	9.27	10.34	11.86	11.15	15.02	17.49	18.43	17.81	21.18	0.47
Last Price	1.36	23.86	17.03	25.26	27.45	28.28	38.38	56.23	55.86	115.98	142.13	139.39	171.55	231.9	254.69
High Price	381.93	25.19	24.1	25.98	33.63	30.81	41.18	58.21	57.94	138.4	157.35	182.63	197.91	238.28	258.75
Enterprise Value Average	158,708	440,145	451,442	532,147	725,036	637,452	810,591	994,606	944,307	1,498,166	2,298,295	2,677,332	2,632,470	3,062,887	62,723
Enterprise Value High	9,874,341	648,622	627,179	653,867	817,256	740,730	954,750	1,242,444	1,129,403	2,485,869	2,729,509	3,070,335	3,197,107	3,732,729	62,723
Enterprise Value Low	19,101	22,984	360,344	436,683	572,270	556,405	634,007	840,890	712,636	995,805	1,905,642	2,201,215	2,035,595	2,610,309	62,723

Shares Outstanding	26,020	26,298	25,178	23,465	22,315	21,345	20,505	19,020	17,773	16,977	16,427	15,943	15,550	15,117	14,773
Diluted Weighted Avg Shares	26,226	26,470	26,087	24,491	23,172	22,001	21,007	20,000	18,596	17,528	16,865	16,326	15,813	15,408	- -
Basic Weighted Avg Shares	25,879	26,175	25,909	24,342	23,014	21,883	20,869	19,822	18,471	17,352	16,701	16,216	15,744	15,344	- -
Revenue per Share	4.18	5.98	6.6	7.51	10.16	9.85	10.98	13.4	14.09	15.82	21.9	24.32	24.34	25.48	- -
EBITDA per Share	1.38	2.24	2.15	2.48	3.58	3.22	3.43	4.13	4.14	4.46	7.2	8.05	7.99	8.78	- -
Operating Income per Share	1.31	2.11	1.89	2.16	3.1	2.74	2.94	3.58	3.46	3.82	6.52	7.37	7.26	8.03	- -
Basic EPS, GAAP	1	1.59	1.43	1.62	2.32	2.09	2.32	3	2.99	3.31	5.67	6.15	6.16	6.11	- -
Basic EPS from Cont Ops	1	1.59	1.43	1.62	2.32	2.09	2.32	3	2.99	3.31	5.67	6.15	6.16	6.11	- -
Diluted EPS, GAAP	0.99	1.58	1.42	1.61	2.3	2.08	2.3	2.98	2.97	3.28	5.61	6.11	6.13	6.08	- -
Diluted EPS from Cont Ops	0.99	1.58	1.42	1.61	2.3	2.08	2.3	2.98	2.97	3.28	5.61	6.11	6.13	6.08	- -
Dividend per Share	- -	0.1	0.41	0.46	0.5	0.56	0.61	0.69	0.76	0.81	0.87	0.92	0.95	0.99	- -
Cash Flow per Share	1.45	1.94	2.07	2.45	3.53	3.03	3.08	3.91	3.76	4.65	6.23	7.53	7.02	7.71	- -
Free Cash Flow per Basic Share	1.16	1.58	1.72	2.05	3.03	2.41	2.46	3.23	3.19	4.23	5.57	6.87	6.33	7.09	- -
Cash & Equivalents per Share	1	1.11	1.56	1.03	1.81	3.07	3.55	3.34	5.44	5.24	3.75	2.98	3.91	4.25	- -
Book Value per Share	2.94	4.5	4.79	4.54	5.2	5.83	6.43	5.58	4.93	3.79	3.77	3.81	4.67	4.18	- -
Tangible Book Value per Share	2.79	4.31	4.55	4.22	4.79	5.47	6.04	5.41	4.9	3.77	3.78	3.12	3.95	3.71	- -

Apple Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)