ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
STATEMENT OF PROFIT AND LOSS FOR APPLE INC (AAPL)
2
3
Year tracker12345678910
4
(All figures are in million,USD unless stated otherwise)FY16AFY17AFY18AFY19AFY20AFY21PFY22PFY23PFY24PFY25P
5
6
Revenue 215,639 229,234 265,595 260,174 274,515 310,405351,572398,882453,352516,186
7
Cost of revenue 131,376 141,048 163,756 161,782 169,559 186,243 210,943 239,329 272,011 309,711
8
Gross profit 84,263 88,186 101,839 98,392 104,956 124,162 140,629 159,553 181,341 206,474
9
10
Operating expenses
11
Research and development 10,045 11,581 14,236 16,217 18,752 15,520 17,579 19,944 22,668 25,809
12
Depreciation & Amortization10,50510,15710,90312,54711,05610,29411,41012,74314,31316,144
13
Sales, General and administrative 3,689 5,104 5,802 5,698 8,860 10,018 11,347 12,874 14,632 16,660
14
Stock Based Compensation4,2104,8405,3406,0686,829 7,648 8,566 9,594 10,746 12,035
15
Total operating expenses 28,449 31,682 36,281 40,530 45,497 43,482 48,902 55,156 62,358 70,649
16
17
Operating income (EBIT) 55,814 56,504 65,558 57,862 59,459 80,681 91,727 104,397 118,983 135,826
18
Interest Expense 1,456 2,323 3,240 3,576 2,873 2,811 2,811 2,811 2,811 2,811
19
Other income (expense) 2,804 5,068 5,245 5,383 3,676 4,035 4,035 4,035 4,035 4,035
20
Income before taxes (PBT) 57,162 59,249 67,563 59,669 60,262 81,905 92,952 105,621 120,207 137,050
21
Provision for income taxes 15,685 15,738 13,372 10,481 9,680 16,381 18,590 21,124 24,041 27,410
22
Net income (PAT) 41,477 43,511 54,191 49,188 50,582 65,524 74,361 84,497 96,166 109,640
23
24
Net income available to common shareholders
 41,477 43,511 54,191 49,188 50,582 65,524 74,361 84,497 96,166 109,640
25
EBITDA 73,333 76,569 87,046 81,860 81,020 90,975 103,137 117,140 133,296 151,970
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100