Stock Analysis on Net

Apple Inc. (NASDAQ:AAPL)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Apple Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
Federal 5,571 9,445 7,890 8,257 6,306 6,384
State 1,726 1,570 1,519 1,620 455 475
Foreign 25,483 8,750 8,996 9,424 3,134 3,962
Current 32,780 19,765 18,405 19,301 9,895 10,821
Federal (3,080) (3,644) (2,265) (7,176) (3,619) (2,939)
State (298) (49) 84 (338) 21 (67)
Foreign 347 669 3,076 2,740 3,383 2,666
Deferred (3,031) (3,024) 895 (4,774) (215) (340)
Provision for income taxes 29,749 16,741 19,300 14,527 9,680 10,481

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Apple Inc. current increased from 2022 to 2023 and from 2023 to 2024.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Apple Inc. deferred decreased from 2022 to 2023 and from 2023 to 2024.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Apple Inc. provision for income taxes decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Effective Income Tax Rate (EITR)

Apple Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
Statutory federal income tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 21.00%
Effective tax rate 24.10% 14.70% 16.20% 13.30% 14.40% 15.90%

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Apple Inc. effective tax rate decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Components of Deferred Tax Assets and Liabilities

Apple Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
Capitalized research and development 10,739 6,294 1,267
Tax credit carryforwards 8,856 8,302 6,962 4,262 797
Accrued liabilities and other reserves 6,114 6,365 6,515 5,895 4,934 5,196
Deferred revenue 3,413 4,571 5,742 5,399 1,638 1,372
Lease liabilities 2,410 2,421 2,400 2,406 2,038
Unrealized losses 1,173 2,447 2,913
Other 2,168 2,343 1,825 7,214 9,929 13,819
Deferred tax assets 34,873 32,743 27,624 25,176 19,336 20,387
Valuation allowance (8,866) (8,374) (7,530) (4,903) (1,041) (747)
Deferred tax assets, net 26,007 24,369 20,094 20,273 18,295 19,640
Depreciation (2,551) (1,998)
Right-of-use assets (2,125) (2,179) (2,163) (2,167) (1,862)
Minimum tax on foreign earnings (1,674) (1,940) (1,983) (4,318) (7,045) (10,809)
Unrealized gains (511) (942) (203) (526) (186)
Other (455) (490) (469) (512) (705) (600)
Deferred tax liabilities (6,805) (7,118) (5,557) (7,200) (10,138) (11,595)
Net deferred tax assets (liabilities) 19,202 17,251 14,537 13,073 8,157 8,045

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

Item Description The company
Deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Apple Inc. deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred tax assets, net Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Apple Inc. deferred tax assets, net increased from 2022 to 2023 and from 2023 to 2024.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Apple Inc. net deferred tax assets (liabilities) increased from 2022 to 2023 and from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

Apple Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
Deferred tax assets 19,499 17,852 15,375 13,073 8,157 8,045
Deferred tax liabilities 297 601 838

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

Item Description The company
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Apple Inc. deferred tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Apple Inc. deferred tax liabilities decreased from 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Apple Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
Adjustment to Total Assets
Total assets (as reported) 364,980 352,583 352,755 351,002 323,888 338,516
Less: Noncurrent deferred tax assets, net 19,499 17,852 15,375 13,073 8,157 8,045
Total assets (adjusted) 345,481 334,731 337,380 337,929 315,731 330,471
Adjustment to Total Liabilities
Total liabilities (as reported) 308,030 290,437 302,083 287,912 258,549 248,028
Less: Noncurrent deferred tax liabilities, net 297 601 838
Total liabilities (adjusted) 307,733 289,836 301,245 287,912 258,549 248,028
Adjustment to Shareholders’ Equity
Shareholders’ equity (as reported) 56,950 62,146 50,672 63,090 65,339 90,488
Less: Net deferred tax assets (liabilities) 19,202 17,251 14,537 13,073 8,157 8,045
Shareholders’ equity (adjusted) 37,748 44,895 36,135 50,017 57,182 82,443
Adjustment to Net Income
Net income (as reported) 93,736 96,995 99,803 94,680 57,411 55,256
Add: Deferred income tax expense (benefit) (3,031) (3,024) 895 (4,774) (215) (340)
Net income (adjusted) 90,705 93,971 100,698 89,906 57,196 54,916

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).


Apple Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Apple Inc., adjusted financial ratios

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
Net Profit Margin
Reported net profit margin 23.97% 25.31% 25.31% 25.88% 20.91% 21.24%
Adjusted net profit margin 23.20% 24.52% 25.54% 24.58% 20.84% 21.11%
Total Asset Turnover
Reported total asset turnover 1.07 1.09 1.12 1.04 0.85 0.77
Adjusted total asset turnover 1.13 1.15 1.17 1.08 0.87 0.79
Financial Leverage
Reported financial leverage 6.41 5.67 6.96 5.56 4.96 3.74
Adjusted financial leverage 9.15 7.46 9.34 6.76 5.52 4.01
Return on Equity (ROE)
Reported ROE 164.59% 156.08% 196.96% 150.07% 87.87% 61.06%
Adjusted ROE 240.29% 209.31% 278.67% 179.75% 100.02% 66.61%
Return on Assets (ROA)
Reported ROA 25.68% 27.51% 28.29% 26.97% 17.73% 16.32%
Adjusted ROA 26.25% 28.07% 29.85% 26.60% 18.12% 16.62%

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Apple Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Apple Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Apple Inc. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Apple Inc. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Apple Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

Apple Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 93,736 96,995 99,803 94,680 57,411 55,256
Net sales 391,035 383,285 394,328 365,817 274,515 260,174
Profitability Ratio
Net profit margin1 23.97% 25.31% 25.31% 25.88% 20.91% 21.24%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 90,705 93,971 100,698 89,906 57,196 54,916
Net sales 391,035 383,285 394,328 365,817 274,515 260,174
Profitability Ratio
Adjusted net profit margin2 23.20% 24.52% 25.54% 24.58% 20.84% 21.11%

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Net sales
= 100 × 93,736 ÷ 391,035 = 23.97%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net sales
= 100 × 90,705 ÷ 391,035 = 23.20%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Apple Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Net sales 391,035 383,285 394,328 365,817 274,515 260,174
Total assets 364,980 352,583 352,755 351,002 323,888 338,516
Activity Ratio
Total asset turnover1 1.07 1.09 1.12 1.04 0.85 0.77
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 391,035 383,285 394,328 365,817 274,515 260,174
Adjusted total assets 345,481 334,731 337,380 337,929 315,731 330,471
Activity Ratio
Adjusted total asset turnover2 1.13 1.15 1.17 1.08 0.87 0.79

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 391,035 ÷ 364,980 = 1.07

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 391,035 ÷ 345,481 = 1.13

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Apple Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 364,980 352,583 352,755 351,002 323,888 338,516
Shareholders’ equity 56,950 62,146 50,672 63,090 65,339 90,488
Solvency Ratio
Financial leverage1 6.41 5.67 6.96 5.56 4.96 3.74
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 345,481 334,731 337,380 337,929 315,731 330,471
Adjusted shareholders’ equity 37,748 44,895 36,135 50,017 57,182 82,443
Solvency Ratio
Adjusted financial leverage2 9.15 7.46 9.34 6.76 5.52 4.01

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 Financial leverage = Total assets ÷ Shareholders’ equity
= 364,980 ÷ 56,950 = 6.41

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 345,481 ÷ 37,748 = 9.15

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Apple Inc. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 93,736 96,995 99,803 94,680 57,411 55,256
Shareholders’ equity 56,950 62,146 50,672 63,090 65,339 90,488
Profitability Ratio
ROE1 164.59% 156.08% 196.96% 150.07% 87.87% 61.06%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 90,705 93,971 100,698 89,906 57,196 54,916
Adjusted shareholders’ equity 37,748 44,895 36,135 50,017 57,182 82,443
Profitability Ratio
Adjusted ROE2 240.29% 209.31% 278.67% 179.75% 100.02% 66.61%

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × 93,736 ÷ 56,950 = 164.59%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted shareholders’ equity
= 100 × 90,705 ÷ 37,748 = 240.29%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Apple Inc. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 93,736 96,995 99,803 94,680 57,411 55,256
Total assets 364,980 352,583 352,755 351,002 323,888 338,516
Profitability Ratio
ROA1 25.68% 27.51% 28.29% 26.97% 17.73% 16.32%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 90,705 93,971 100,698 89,906 57,196 54,916
Adjusted total assets 345,481 334,731 337,380 337,929 315,731 330,471
Profitability Ratio
Adjusted ROA2 26.25% 28.07% 29.85% 26.60% 18.12% 16.62%

Based on: 10-K (reporting date: 2024-09-28), 10-K (reporting date: 2023-09-30), 10-K (reporting date: 2022-09-24), 10-K (reporting date: 2021-09-25), 10-K (reporting date: 2020-09-26), 10-K (reporting date: 2019-09-28).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 93,736 ÷ 364,980 = 25.68%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 90,705 ÷ 345,481 = 26.25%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Apple Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.