Stock Analysis on Net

Apple Inc. (NASDAQ:AAPL)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Total Assets

Apple Inc., adjusted total assets

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Deferred tax assets2
After Adjustment
Adjusted total assets

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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »

Total assets
The total assets demonstrated a general upward trend over the six-year period. Beginning at approximately 338.5 billion US dollars in 2019, there was a decline to roughly 323.9 billion in 2020. Following this dip, total assets increased consistently each year, reaching approximately 365.0 billion US dollars by 2024. This growth in total assets from 2020 to 2024 suggests an expansion in the company’s asset base after the initial contraction.
Adjusted total assets
Adjusted total assets followed a trend similar to that of total assets but exhibited slightly more pronounced fluctuations. The figures decreased from about 339.0 billion US dollars in 2019 to 315.7 billion in 2020. There was then a recovery and gradual increase to approximately 345.5 billion US dollars in 2024. The adjusted asset values remained consistently lower than the total assets starting from 2020, indicating adjustments that may reflect more conservative asset valuations or consideration of liabilities or other factors.

Adjustments to Current Liabilities

Apple Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Current liabilities
Adjustments
Less: Current deferred revenue
After Adjustment
Adjusted current liabilities

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).

The analysis of current liabilities and adjusted current liabilities over the six-year period reveals several key trends and insights. Both categories have shown an overall increasing trajectory, indicating a growth in short-term financial obligations.

Current Liabilities
Starting at $105,718 million in 2019, current liabilities remained relatively stable through 2020, with a slight decrease to $105,392 million. However, from 2021 onwards, there was a noticeable increase, rising to $125,481 million in 2021 and then sharply climbing to $153,982 million in 2022. In 2023, the figure slightly decreased to $145,308 million, but surged again to reach $176,392 million in 2024. This reflects a general upward trend with some volatility in the intermediate years, demonstrating an expansion in obligations that need to be settled within the year.
Adjusted Current Liabilities
The adjusted current liabilities follow a pattern closely aligned with the unadjusted values but are consistently slightly lower. From $100,196 million in 2019, these liabilities slightly decreased to $98,749 million in 2020 before increasing to $117,869 million in 2021. The upward trend continued more steeply to $146,070 million in 2022. A minor decline occurred in 2023, bringing the amount down to $137,247 million, before rising sharply again to $168,143 million in 2024. The adjusted figures suggest a similar overall increase in short-term financial obligations, with adjustments likely reflecting more refined measurements of current liabilities.

In summary, both current liabilities and adjusted current liabilities have increased significantly over the past six years, with rapid growth especially observed from 2021 onward. This suggests a rising level of short-term debt or obligations, which may reflect expanded operations, increased financing activities, or other strategic financial decisions. The decreases in 2020 and 2023 may indicate temporary reductions or changes in liability management. The alignment of trends between the standard and adjusted figures reinforces the reliability of the upward movement in liabilities.


Adjustments to Total Liabilities

Apple Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2
Less: Deferred revenue
After Adjustment
Adjusted total liabilities

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »

Total Liabilities
The total liabilities exhibited a generally upward trend over the six-year period. Starting at 248,028 million US dollars in 2019, liabilities increased steadily each year, reaching a peak of 308,030 million US dollars in 2024. There was a slight dip in 2023 compared to 2022, but the overall trajectory remained positive with an increase of approximately 24.3% from 2019 to 2024.
Adjusted Total Liabilities
The adjusted total liabilities followed a similar pattern to the total liabilities, though with slightly different values. These liabilities started at 248,463 million US dollars in 2019 and showed incremental growth, reaching 294,933 million US dollars in 2024. Notably, the adjusted figures experienced a more moderate rise compared to the total liabilities with a peak also in the later years. There was a decline in 2023 relative to 2022, mirroring the trend observed in total liabilities, though the adjusted liabilities remained consistently below the total liabilities, indicating possible adjustments that reduce reported liabilities for analysis.

Adjustments to Stockholders’ Equity

Apple Inc., adjusted shareholders’ equity

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Shareholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Deferred revenue
After Adjustment
Adjusted shareholders’ equity

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).

1 Net deferred tax assets (liabilities). See details »

The annual financial data reveals significant fluctuations in shareholders' equity and adjusted shareholders' equity over the examined periods. Both metrics exhibit a downward trend from 2019 through 2022, with a partial recovery in 2023 followed by another decrease in 2024.

Shareholders’ Equity
The value of shareholders' equity decreased from approximately 90.5 billion US dollars in 2019 to around 50.7 billion US dollars in 2022, representing a substantial decline over three years. In 2023, there was an increase to about 62.1 billion US dollars, indicating a rebound. However, this was not sustained, as the figure declined again to approximately 56.9 billion US dollars in 2024.
Adjusted Shareholders’ Equity
Adjusted shareholders' equity followed a similar pattern, starting at approximately 90.5 billion US dollars in 2019 and dropping to around 48.5 billion US dollars in 2022. A recovery was seen in 2023, with adjusted equity rising to nearly 57.0 billion US dollars. Nevertheless, a subsequent decrease occurred in 2024, bringing the figure down to approximately 50.5 billion US dollars.

The overall trend indicates a period of declining equity values over several consecutive years, with temporary recovery in 2023. The recovery, however, was not maintained, as both measures of equity experienced further contraction in the most recent period. This pattern could suggest challenges impacting the company's capital base or valuation components that influence equity, warranting further investigation to understand underlying causes and potential impacts on financial stability and investor confidence.


Adjustments to Capitalization Table

Apple Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020 Sep 28, 2019
As Reported
Current portion of finance leases
Commercial paper
Current portion of term debt
Non-current portion of term debt
Non-current portion of finance leases
Total reported debt
Shareholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Lease liabilities, operating leases (included in Other current liabilities)2
Add: Lease liabilities, operating leases (included in Other non-current liabilities)3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Deferred revenue
Adjusted shareholders’ equity
After Adjustment
Adjusted total capital

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Lease liabilities, operating leases (included in Other current liabilities). See details »

3 Lease liabilities, operating leases (included in Other non-current liabilities). See details »

4 Net deferred tax assets (liabilities). See details »

The financial data over the six-year period presents several noteworthy trends regarding debt, equity, and capital levels.

Total Reported Debt
The total reported debt exhibited a rising trend from 2019 to 2021, increasing from approximately 108 billion US dollars to nearly 126 billion US dollars. Subsequently, debt levels decreased steadily in the following years, falling to about 107.5 billion US dollars by 2024. This suggests an initial phase of increased leverage followed by a gradual deleveraging strategy.
Shareholders’ Equity
Shareholders’ equity shows a declining trend overall. It dropped sharply from about 90.5 billion US dollars in 2019 to roughly 50.7 billion US dollars in 2022, indicating a significant reduction in net asset value. There was a modest increase in 2023, reaching approximately 62.1 billion US dollars, before declining again to around 56.9 billion US dollars in 2024. This pattern may reflect challenges in retained earnings or share buybacks reducing equity.
Total Reported Capital
Total reported capital, which combines debt and equity, decreased from about 198.5 billion US dollars in 2019 to 171.7 billion US dollars in 2022. Although there was a slight recovery in 2023 to roughly 174.3 billion US dollars, the figure declined again to approximately 164.5 billion US dollars by 2024. This decrease aligns with the reduction in equity and overall capital structure adjustments over the period.
Adjusted Total Debt
The adjusted total debt mirrors the trend of total reported debt but at higher values, increasing from around 116.6 billion US dollars in 2019 to a peak of approximately 136.5 billion US dollars in 2021. Thereafter, it decreased to about 119.1 billion US dollars in 2024. The adjustment indicates inclusion of additional liabilities or refinements, but the general trend remains consistent with reported debt.
Adjusted Shareholders’ Equity
Adjusted shareholders’ equity declined from about 90.5 billion US dollars in 2019 to around 48.5 billion US dollars in 2022, followed by a slight recovery to nearly 57.0 billion US dollars in 2023 before falling again to approximately 50.5 billion US dollars in 2024. This pattern closely resembles that of reported equity, suggesting consistent adjustments reflective of the company's net asset position.
Adjusted Total Capital
Adjusted total capital demonstrates a decline from roughly 207.1 billion US dollars in 2019 to 181.0 billion US dollars in 2022. It then stabilized somewhat in 2023 at 180.9 billion US dollars but decreased again to about 169.6 billion US dollars in 2024. This reduction in adjusted capital supports the interpretation of a contracting capital base over the period under review.

In summary, the company experienced an initial increase in debt levels coupled with a significant decrease in shareholders’ equity, resulting in an overall contraction in both reported and adjusted total capital. Despite some short-term rebounds in equity and capital around 2023, the prevailing trend points toward a diminishing equity base and reduced total capital by the end of the period. The decrease in debt after a peak in 2021 indicates a shift toward debt reduction, aligning with adjustments in capital structure.


Adjustments to Revenues

Apple Inc., adjusted net sales

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
As Reported
Net sales
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted net sales

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).

Net Sales Trend
The net sales demonstrate an overall positive trajectory from 2019 to 2024. Starting at 260,174 million USD in 2019, there is a steady increase each year, peaking sharply at 394,328 million USD in 2022. Following this peak, a slight decline is observed in 2023, with net sales decreasing to 383,285 million USD. However, the most recent data from 2024 indicates a recovery with net sales rising again to 391,035 million USD.
Adjusted Net Sales Trend
Adjusted net sales closely mirror the pattern of net sales over the analyzed period, suggesting a consistent adjustment methodology. Beginning at 259,474 million USD in 2019, adjusted net sales increase incrementally each year, reaching the highest value of 394,828 million USD in 2022. Similar to net sales, there is a slight reduction in 2023 to 382,985 million USD, followed by a partial rebound to 391,735 million USD in 2024.
Overall Insights
The data reflects robust growth in sales up until 2022, suggesting strong business performance or market expansion during this period. The slight dip in 2023 could indicate market fluctuations, competitive pressures, or other external factors influencing sales. The subsequent partial recovery in 2024 demonstrates resilience and potential stabilization. The close alignment between net sales and adjusted net sales highlights consistent financial reporting and adjustment practices, reinforcing the reliability of the sales data trends presented.

Adjustments to Reported Income

Apple Inc., adjusted net income

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
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in deferred revenue
Add: Other comprehensive income (loss)
After Adjustment
Adjusted net income

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).

1 Deferred income tax expense (benefit). See details »

The financial data for the examined periods indicates fluctuations in both net income and adjusted net income. Net income demonstrated an overall rising trend from 2019 to 2022, increasing from 55,256 million US dollars in 2019 to a peak of 99,803 million US dollars in 2022. Subsequently, there was a slight decline in the following years, with net income decreasing to 96,995 million US dollars in 2023 and further to 93,736 million US dollars in 2024.

Adjusted net income also shows a similar pattern, starting at 56,997 million US dollars in 2019 and rising through 2020 to reach 59,338 million US dollars. A notable increase occurred in 2021, with adjusted net income reaching 92,175 million US dollars. However, this figure slightly decreased in 2022 to 89,926 million US dollars. Unlike net income, adjusted net income rose again in the last two years, reaching 93,328 million US dollars in 2023 and further increasing to 95,685 million US dollars in 2024.

Net Income Trends
Displayed substantial growth from 2019 to 2022, followed by a gradual decline in 2023 and 2024.
Adjusted Net Income Trends
Generally increased over the period, with a peak in 2021, a temporary dip in 2022, and a rebound in 2023 and 2024 surpassing previous peaks.
Comparison between Net Income and Adjusted Net Income
Adjusted net income figures tend to be slightly higher than net income, indicating adjustments that possibly exclude certain expenses or losses. Post-2021, adjusted net income demonstrated greater resilience compared to net income, which declined.

In summary, both net income and adjusted net income demonstrate overall growth with distinct patterns in later years. The decline in net income after 2022 suggests possible impacts affecting profitability, while the adjusted net income's recovery implies underlying operational strengths or effects of accounting adjustments that mitigate some of those impacts.