Stock Analysis on Net

Apple Inc. (NASDAQ:AAPL) 

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

Apple Inc., adjusted total assets

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Total assets 359,241 364,980 352,583 352,755 351,002 323,888
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Deferred tax assets2 20,777 19,499 17,852 15,375 13,073 8,157
After Adjustment
Adjusted total assets 338,464 345,481 334,731 337,380 337,929 315,731

Based on: 10-K (reporting date: 2025-09-27), 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).

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

2 Deferred tax assets. See details »


Total Assets
Over the analyzed periods, total assets demonstrate a generally upward trend, starting at 323,888 million US dollars in late September 2020 and reaching a peak of 364,980 million US dollars in late September 2024. Noteworthy is the increase from 2020 to 2021, followed by a more moderate rise in the subsequent years. By the end of September 2025, total assets slightly declined to 359,241 million US dollars, indicating a recent stabilization or minor contraction after previous growth.
Adjusted Total Assets
Adjusted total assets follow a similar overall pattern to total assets, increasing from 315,731 million US dollars in 2020 to 345,481 million US dollars in 2024. The values show marginal decreases in some years, notably between 2022 and 2023, with a dip from 337,380 million to 334,731 million US dollars, which could suggest adjustments for asset revaluations or other accounting considerations. The adjusted total assets decrease further to 338,464 million in 2025, slightly mirroring the total assets trend and reflecting minor consolidation in the asset base.
Comparative Insights
The difference between total assets and adjusted total assets narrows slightly over the years, indicating possible refinements in asset valuation or classification. The consistent increase until 2024 followed by a slight decline in the last year suggests cautious asset management or market conditions affecting asset values. Overall, the data reveals a stable and growing asset structure with some recent moderation.

Adjustments to Current Liabilities

Apple Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Current liabilities 165,631 176,392 145,308 153,982 125,481 105,392
Adjustments
Less: Current deferred revenue 9,055 8,249 8,061 7,912 7,612 6,643
After Adjustment
Adjusted current liabilities 156,576 168,143 137,247 146,070 117,869 98,749

Based on: 10-K (reporting date: 2025-09-27), 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).


The annual financial data reveals notable trends in the company's current liabilities and adjusted current liabilities over a six-year period ending in 2025.

Current Liabilities
The current liabilities demonstrate an overall upward trend from 105,392 million USD in 2020 to a peak of 176,392 million USD in 2024, followed by a slight decline to 165,631 million USD in 2025. This progression indicates expanding short-term obligations, with the most significant increase observed between 2021 and 2022, where current liabilities rose by approximately 22.7% (from 125,481 million USD to 153,982 million USD). The subsequent decrease in 2025 suggests some management of these obligations or changes in operational financing requirements.
Adjusted Current Liabilities
Adjusted current liabilities similarly increased from 98,749 million USD in 2020 to a high of 168,143 million USD in 2024, before decreasing to 156,576 million USD in 2025. The pattern closely follows the trajectory of the unadjusted liabilities, reflecting a consistent increase with periodic reductions. The adjusted figures are consistently lower than the unadjusted current liabilities by a relatively stable margin, indicating a standard adjustment process that excludes certain liabilities objects.

Overall, the data indicates that the company experienced increasing short-term financial obligations over the six-year period, with a peak in 2024 followed by a moderate reduction in 2025. The parallel movements of current and adjusted current liabilities suggest consistent accounting adjustments year over year. The increase in liabilities could reflect growth activities, increased operational scale, or changing capital structure strategies, while the subsequent decline hints at a possible focus on improved liquidity or debt management in the most recent period.


Adjustments to Total Liabilities

Apple Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Total liabilities 285,508 308,030 290,437 302,083 287,912 258,549
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 797 297 601 838
Less: Deferred revenue 13,700 12,800 12,100 12,400 11,900 10,200
After Adjustment
Adjusted total liabilities 271,011 294,933 277,736 288,845 276,012 248,349

Based on: 10-K (reporting date: 2025-09-27), 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).

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

2 Deferred tax liabilities. See details »


The analysis of the annual data on total liabilities and adjusted total liabilities over a six-year period reveals fluctuating trends. Both total liabilities and adjusted total liabilities have experienced periods of increase and decrease, suggesting shifts in the company's financial obligations and adjustments made to those figures over time.

Total liabilities
Over the span from September 26, 2020, to September 27, 2025, total liabilities exhibited a moderate upward trend initially, rising from 258,549 million US dollars in 2020 to a peak of 308,030 million US dollars in 2024. This represents an increase of approximately 19.1% over four years. However, in 2025, total liabilities declined to 285,508 million US dollars, indicating a reduction of about 7.3% compared to the previous year. This decrease may indicate efforts toward liability management or repayment strategies.
Adjusted total liabilities
Adjusted total liabilities followed a similar pattern but consistently remained lower than total liabilities throughout the period, reflecting certain adjustments or exclusions in the measure. Beginning at 248,349 million US dollars in 2020, adjusted liabilities increased to 294,933 million US dollars by 2024, marking an 18.7% rise. Subsequently, a decline to 271,011 million US dollars occurred in 2025, equating to a 8.1% decrease year-over-year. The consistent gap between total and adjusted liabilities suggests ongoing adjustments that decrease reported liabilities, possibly for non-cash or non-operational items.

Overall, the data indicate a strategic management of liabilities, with growth observed in the early years of the period followed by a contraction in the most recent year. The reductions observed in 2025 in both measures imply potential improvements in debt management, cash flow optimization, or liability restructuring. The close alignment between total and adjusted liabilities indicates that the adjustments do not dramatically alter the overall liability profile but are significant enough to note consistently.


Adjustments to Stockholders’ Equity

Apple Inc., adjusted shareholders’ equity

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Shareholders’ equity 73,733 56,950 62,146 50,672 63,090 65,339
Adjustments
Less: Net deferred tax assets (liabilities)1 19,980 19,202 17,251 14,537 13,073 8,157
Add: Deferred revenue 13,700 12,800 12,100 12,400 11,900 10,200
After Adjustment
Adjusted shareholders’ equity 67,453 50,548 56,995 48,535 61,917 67,382

Based on: 10-K (reporting date: 2025-09-27), 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).

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


Shareholders' Equity
Shareholders' equity exhibited noticeable fluctuations over the analyzed period. Starting at approximately $65.3 billion in late 2020, it experienced a decline in 2021, further decreasing to about $50.7 billion by the end of 2022. The subsequent years showed a recovery trend, with equity rising to $62.1 billion in 2023. However, in 2024, it again decreased to around $57.0 billion before increasing significantly to approximately $73.7 billion in 2025. Overall, the equity values demonstrate volatility with a strong rebound observed in the final year.
Adjusted Shareholders' Equity
Adjusted shareholders' equity followed a similar yet more pronounced pattern compared to the unadjusted figures. Beginning at roughly $67.4 billion in 2020, it declined consistently over the next two years, reaching its lowest point near $48.5 billion by 2022. A moderate recovery occurred in 2023, with values increasing to about $57.0 billion, followed by another decrease in 2024 to approximately $50.5 billion. The data culminates with a significant increase in 2025, rising to approximately $67.5 billion. This metric underscores the volatility seen in core equity measures, with even deeper troughs and notable recovery phases.
Overall Insights
The equity trends indicate a period of decline from 2020 through 2022, reflecting possible challenges or strategic changes that affected the company's net assets. The partial recovery from 2023 onwards suggests improved financial conditions or the impact of corrective measures. The divergence between the unadjusted and adjusted equity values further suggests some adjustments may have considerable influence on the perceived equity position. The strong rebound in 2025 signals positive developments, potentially in profitability, asset management, or capital structure.

Adjustments to Capitalization Table

Apple Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Current portion of finance leases 538 144 165 129 79 24
Commercial paper 7,979 9,967 5,985 9,982 6,000 4,996
Current portion of term debt 12,350 10,912 9,822 11,128 9,613 8,773
Non-current portion of term debt 78,328 85,750 95,281 98,959 109,106 98,667
Non-current portion of finance leases 692 752 859 812 769 637
Total reported debt 99,887 107,525 112,112 121,010 125,567 113,097
Shareholders’ equity 73,733 56,950 62,146 50,672 63,090 65,339
Total reported capital 173,620 164,475 174,258 171,682 188,657 178,436
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 1,579 1,488 1,410 1,534 1,449 1,436
Add: Lease liabilities, operating leases (included in Other non-current liabilities)3 10,911 10,046 10,408 9,936 9,506 7,745
Adjusted total debt 112,377 119,059 123,930 132,480 136,522 122,278
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 19,980 19,202 17,251 14,537 13,073 8,157
Add: Deferred revenue 13,700 12,800 12,100 12,400 11,900 10,200
Adjusted shareholders’ equity 67,453 50,548 56,995 48,535 61,917 67,382
After Adjustment
Adjusted total capital 179,830 169,607 180,925 181,015 198,439 189,660

Based on: 10-K (reporting date: 2025-09-27), 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).

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 periods analyzed reveal several significant trends in the company's capital structure and financial positioning.

Total Reported Debt
There is a consistent downward trend in total reported debt from September 2021 onwards, decreasing from 125,567 million US dollars to 99,887 million US dollars by September 2025. This indicates a deliberate reduction in debt obligations over the last four years.
Shareholders’ Equity
Shareholders’ equity fluctuates over the periods. After a decline from 65,339 million US dollars in 2020 to a low point of 50,672 million in 2022, it recovers notably in subsequent years, reaching 73,733 million by 2025. This pattern suggests variability in retained earnings or other equity components, with a recovery phase evident in the most recent years.
Total Reported Capital
Total reported capital experiences moderate fluctuations corresponding to changes in debt and equity. After peaking at 188,657 million in 2021, it declines to 164,475 million by 2024 before a slight increase in 2025. Overall, the reported capital remains relatively stable with mild fluctuations.
Adjusted Total Debt
Adjusted total debt mirrors the trend in reported debt but with slightly higher values, decreasing from a peak of 136,522 million in 2021 to 112,377 million in 2025. The decline trend suggests ongoing efforts to manage financial leverage under adjusted calculations.
Adjusted Shareholders’ Equity
Adjusted shareholders’ equity exhibits a similar pattern to reported equity, declining significantly from 67,382 million in 2020 to 48,535 million in 2022, followed by a rebound to 67,453 million in 2025. The decline and recovery in adjusted equity reinforce the observed trends in the company’s equity base after adjustments.
Adjusted Total Capital
The adjusted total capital peaks at 198,439 million in 2021, then declines steadily to 169,607 million by 2024, followed by a moderate increase to 179,830 million in 2025. This trend reflects changes in both adjusted debt and equity, showing a contraction in total capital mid-period and partial recovery later.

In summary, the data indicate a strategic reduction of debt alongside fluctuations in equity components. The initial period shows peak debt and capital levels, followed by a sustained deleveraging phase. Equity experienced a dip in the mid-period but has rebounded strongly, suggesting improvements in profitability or capital adjustments. Total capital, both reported and adjusted, reflects these movements, with an overall pattern of stabilization after mid-cycle declines. This analysis points to an emphasis on strengthening the financial base through debt reduction and equity enhancement in recent years.


Adjustments to Revenues

Apple Inc., adjusted net sales

US$ in millions

Microsoft Excel
12 months ended: Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Net sales 416,161 391,035 383,285 394,328 365,817 274,515
Adjustment
Add: Increase (decrease) in deferred revenue 900 700 (300) 500 1,700 2,100
After Adjustment
Adjusted net sales 417,061 391,735 382,985 394,828 367,517 276,615

Based on: 10-K (reporting date: 2025-09-27), 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).


Net Sales
The net sales demonstrated a consistent increasing trend over the periods observed. Beginning at approximately $274.5 billion, net sales increased markedly to about $365.8 billion in the following year, representing a strong growth phase. This upward trajectory continued, reaching nearly $394.3 billion in the third period. Although a slight dip occurred in the fourth period to $383.3 billion, the figures rebounded in the last two periods to $391.0 billion and $416.2 billion respectively, indicating robust recovery and sustained growth momentum towards the end of the timeline.
Adjusted Net Sales
Adjusted net sales closely followed the pattern of net sales, beginning near $276.6 billion and rising to $367.5 billion in the subsequent period. The amount peaked at about $394.8 billion in the third period, which aligns with the peak seen in net sales for that period. A minor decline was also noted in the fourth period to approximately $383.0 billion, followed by a recovery and increase to $391.7 billion and $417.1 billion in the final two periods. This consistency between adjusted net sales and net sales suggests that adjustments did not significantly alter the overall sales trend, indicating stable underlying business performance.
Summary
Overall, the data reveals a strong upward trend in both net sales and adjusted net sales across the six-year period, with only a minor setback during the fourth year. The recovery in the subsequent years suggests effective strategies to counteract any downturns. The close alignment between reported net sales and adjusted net sales implies reliability in the financial reporting and consistent business operations across the periods.

Adjustments to Reported Income

Apple Inc., adjusted net income

US$ in millions

Microsoft Excel
12 months ended: Sep 27, 2025 Sep 28, 2024 Sep 30, 2023 Sep 24, 2022 Sep 25, 2021 Sep 26, 2020
As Reported
Net income 112,010 93,736 96,995 99,803 94,680 57,411
Adjustments
Add: Deferred income tax expense (benefit)1 (1,339) (3,031) (3,024) 895 (4,774) (215)
Add: Increase (decrease) in deferred revenue 900 700 (300) 500 1,700 2,100
Add: Other comprehensive income (loss) 1,601 4,280 (343) (11,272) 569 42
After Adjustment
Adjusted net income 113,172 95,685 93,328 89,926 92,175 59,338

Based on: 10-K (reporting date: 2025-09-27), 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).

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


Net Income
Over the observed period from 2020 to 2025, net income demonstrated an overall positive trend. Starting at 57,411 million US dollars in 2020, net income rose significantly to a peak of 99,803 million US dollars by 2022. Following this peak, there was a slight decline observed in 2023 and 2024, with net income falling to 96,995 and 93,736 million US dollars respectively. Notably, the most recent data point in 2025 shows a strong rebound, reaching 112,010 million US dollars, which surpasses all previous years.
Adjusted Net Income
Adjusted net income followed a generally steady pattern with moderate fluctuations. It started higher than net income in 2020 at 59,338 million US dollars but experienced a decline in 2021 and 2022, falling to 92,175 and 89,926 million US dollars respectively. After 2022, adjusted net income gradually increased, reaching 93,328 million US dollars in 2023 and 95,685 million US dollars in 2024. The year 2025 marked a notable increase to 113,172 million US dollars, indicating a strong recovery and improvement over prior years.
Comparative Insights
Comparing net income and adjusted net income reveals that adjusted net income was consistently higher than reported net income in the earlier years (2020), but this relationship shifted in subsequent years, with net income surpassing adjusted net income in 2021 and 2022. From 2023 onwards, the difference between both measures narrowed and eventually both measures reached similar peak values in 2025. This convergence suggests improved alignment between reported earnings and adjusted figures over time.
Overall Financial Performance
The company's profitability exhibits resilience with an overall upward trajectory over the six-year span. Despite some periods of decline in mid-range years, the most recent year outperforms all prior periods, signaling strengthened financial results. The data suggest consistent earnings capacity with periodic adjustments reflected in adjusted net income metrics.