Apple International Co Ltd
F:D90
Balance Sheet
Balance Sheet Decomposition
Apple International Co Ltd
Apple International Co Ltd
Balance Sheet
Apple International Co Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
313
|
444
|
2 488
|
2 319
|
7 067
|
8 005
|
6 584
|
8 458
|
5 677
|
5 678
|
10 507
|
12 464
|
9 398
|
2 534
|
2 430
|
3 389
|
1 824
|
2 239
|
2 383
|
4 583
|
4 457
|
4 500
|
4 381
|
4 732
|
|
| Cash Equivalents |
313
|
444
|
2 488
|
2 319
|
7 067
|
8 005
|
6 584
|
8 458
|
5 677
|
5 678
|
10 507
|
12 464
|
9 398
|
2 534
|
2 430
|
3 389
|
1 824
|
2 239
|
2 383
|
4 583
|
4 457
|
4 500
|
4 381
|
4 732
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
761
|
2 438
|
7 807
|
10 356
|
10 269
|
9 740
|
8 070
|
4 896
|
3 519
|
2 417
|
2 379
|
3 966
|
4 415
|
3 952
|
3 100
|
2 171
|
4 194
|
3 634
|
5 297
|
4 984
|
3 430
|
3 407
|
4 483
|
5 578
|
|
| Accounts Receivables |
624
|
2 271
|
7 296
|
9 343
|
9 545
|
9 281
|
7 731
|
4 549
|
2 733
|
1 265
|
976
|
1 739
|
2 401
|
3 413
|
3 097
|
2 167
|
4 194
|
3 634
|
5 297
|
4 984
|
3 430
|
3 363
|
4 483
|
5 578
|
|
| Other Receivables |
137
|
167
|
511
|
1 013
|
724
|
459
|
339
|
347
|
786
|
1 152
|
1 403
|
2 227
|
2 014
|
539
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
45
|
0
|
0
|
|
| Inventory |
214
|
371
|
1 873
|
3 804
|
6 243
|
5 842
|
4 223
|
2 658
|
2 395
|
2 667
|
2 676
|
3 809
|
3 584
|
733
|
869
|
1 301
|
1 586
|
2 513
|
3 060
|
1 785
|
4 706
|
6 329
|
7 745
|
6 965
|
|
| Other Current Assets |
41
|
309
|
1 121
|
2 566
|
2 158
|
3 577
|
3 418
|
1 794
|
729
|
476
|
1 109
|
981
|
1 456
|
637
|
507
|
602
|
893
|
592
|
698
|
409
|
828
|
553
|
846
|
614
|
|
| Total Current Assets |
1 330
|
3 562
|
13 290
|
19 045
|
25 737
|
27 164
|
22 294
|
17 805
|
12 320
|
11 238
|
16 671
|
21 222
|
18 853
|
7 856
|
6 906
|
7 463
|
8 537
|
8 981
|
11 439
|
11 761
|
13 421
|
14 791
|
17 455
|
17 889
|
|
| PP&E Net |
162
|
164
|
390
|
721
|
994
|
936
|
790
|
1 269
|
639
|
983
|
774
|
845
|
753
|
215
|
238
|
275
|
879
|
1 063
|
1 016
|
893
|
886
|
879
|
860
|
943
|
|
| Intangible Assets |
2
|
2
|
453
|
471
|
472
|
456
|
347
|
381
|
347
|
48
|
33
|
27
|
29
|
41
|
39
|
27
|
59
|
46
|
43
|
36
|
19
|
13
|
11
|
32
|
|
| Goodwill |
0
|
0
|
392
|
459
|
489
|
463
|
174
|
728
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 400
|
2 456
|
2 477
|
954
|
790
|
792
|
636
|
624
|
683
|
1 142
|
1 196
|
537
|
540
|
560
|
|
| Long-Term Investments |
1
|
1
|
650
|
562
|
431
|
216
|
686
|
165
|
1 377
|
1 459
|
1 138
|
1 113
|
202
|
848
|
269
|
327
|
393
|
480
|
536
|
712
|
800
|
1 035
|
1 267
|
1 474
|
|
| Other Long-Term Assets |
52
|
56
|
48
|
213
|
316
|
704
|
266
|
268
|
184
|
323
|
1 526
|
1 551
|
1 653
|
811
|
650
|
655
|
350
|
341
|
342
|
343
|
366
|
383
|
371
|
358
|
|
| Other Assets |
0
|
0
|
392
|
459
|
489
|
463
|
174
|
728
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 546
N/A
|
3 784
+145%
|
15 222
+302%
|
21 471
+41%
|
28 438
+32%
|
29 939
+5%
|
24 558
-18%
|
20 616
-16%
|
14 866
-28%
|
14 052
-5%
|
19 492
+39%
|
24 111
+24%
|
20 662
-14%
|
9 105
-56%
|
7 593
-17%
|
8 230
+8%
|
10 155
+23%
|
10 853
+7%
|
13 374
+23%
|
14 201
+6%
|
15 957
+12%
|
16 871
+6%
|
19 763
+17%
|
20 541
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
49
|
219
|
217
|
3 310
|
3 291
|
4 000
|
1 578
|
3 782
|
1 753
|
1 229
|
989
|
1 217
|
769
|
203
|
51
|
75
|
62
|
81
|
125
|
92
|
109
|
229
|
279
|
338
|
|
| Accrued Liabilities |
2
|
2
|
4
|
2
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
60
|
271
|
2 309
|
4 058
|
9 452
|
9 088
|
8 786
|
6 470
|
5 660
|
5 562
|
11 439
|
14 651
|
11 735
|
2 355
|
225
|
0
|
1 450
|
1 000
|
3 410
|
2 510
|
3 310
|
4 010
|
5 209
|
5 110
|
|
| Current Portion of Long-Term Debt |
20
|
11
|
11
|
201
|
335
|
706
|
586
|
225
|
128
|
110
|
117
|
111
|
117
|
83
|
351
|
488
|
573
|
1 098
|
794
|
940
|
1 017
|
1 047
|
1 142
|
1 131
|
|
| Other Current Liabilities |
232
|
422
|
1 079
|
1 449
|
3 375
|
2 643
|
1 484
|
1 244
|
997
|
920
|
1 740
|
2 419
|
4 008
|
2 230
|
492
|
740
|
701
|
610
|
586
|
1 092
|
944
|
747
|
1 085
|
858
|
|
| Total Current Liabilities |
363
|
926
|
3 621
|
9 020
|
16 456
|
16 441
|
12 434
|
11 721
|
8 538
|
7 821
|
14 285
|
18 397
|
16 629
|
4 872
|
1 119
|
1 302
|
2 786
|
2 789
|
4 915
|
4 633
|
5 379
|
6 032
|
7 715
|
7 438
|
|
| Long-Term Debt |
46
|
35
|
24
|
448
|
590
|
827
|
397
|
172
|
109
|
340
|
305
|
194
|
105
|
149
|
1 080
|
989
|
1 029
|
1 572
|
1 716
|
2 411
|
2 304
|
1 553
|
1 559
|
1 904
|
|
| Minority Interest |
0
|
43
|
228
|
343
|
269
|
1 012
|
683
|
1 482
|
681
|
938
|
285
|
191
|
680
|
1 832
|
1 686
|
1 592
|
361
|
373
|
400
|
435
|
483
|
534
|
594
|
624
|
|
| Other Liabilities |
59
|
71
|
82
|
91
|
11
|
4
|
5
|
31
|
29
|
64
|
72
|
75
|
104
|
133
|
175
|
172
|
286
|
328
|
282
|
319
|
323
|
318
|
307
|
307
|
|
| Total Liabilities |
467
N/A
|
1 074
+130%
|
3 954
+268%
|
9 902
+150%
|
17 326
+75%
|
18 284
+6%
|
13 519
-26%
|
13 405
-1%
|
9 357
-30%
|
9 163
-2%
|
14 947
+63%
|
18 857
+26%
|
16 159
-14%
|
3 322
-79%
|
688
-79%
|
871
+27%
|
4 462
+412%
|
5 062
+13%
|
7 313
+44%
|
7 799
+7%
|
8 490
+9%
|
8 436
-1%
|
10 175
+21%
|
10 272
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
240
|
630
|
4 807
|
4 816
|
4 816
|
4 816
|
4 816
|
4 816
|
4 816
|
4 816
|
4 816
|
4 816
|
4 816
|
4 816
|
4 816
|
4 322
|
4 322
|
4 322
|
4 322
|
4 324
|
4 324
|
4 325
|
4 325
|
4 325
|
|
| Retained Earnings |
659
|
1 286
|
1 337
|
1 769
|
1 327
|
1 807
|
1 307
|
2 577
|
1 426
|
228
|
523
|
472
|
1 503
|
293
|
1 211
|
1 990
|
965
|
1 053
|
1 354
|
1 688
|
2 948
|
3 891
|
4 897
|
5 492
|
|
| Additional Paid In Capital |
180
|
794
|
4 972
|
4 981
|
4 981
|
4 981
|
4 981
|
4 981
|
2 079
|
166
|
166
|
166
|
166
|
166
|
166
|
366
|
366
|
366
|
366
|
368
|
368
|
369
|
369
|
369
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
91
|
8
|
26
|
25
|
0
|
7
|
87
|
79
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
245
|
245
|
245
|
|
| Other Equity |
0
|
0
|
62
|
11
|
14
|
76
|
65
|
16
|
48
|
55
|
61
|
744
|
1 025
|
1 093
|
712
|
680
|
38
|
49
|
19
|
23
|
28
|
94
|
242
|
327
|
|
| Total Equity |
1 079
N/A
|
2 710
+151%
|
11 268
+316%
|
11 569
+3%
|
11 112
-4%
|
11 655
+5%
|
11 038
-5%
|
7 210
-35%
|
5 509
-24%
|
4 889
-11%
|
4 545
-7%
|
5 254
+16%
|
4 504
-14%
|
5 783
+28%
|
6 905
+19%
|
7 359
+7%
|
5 693
-23%
|
5 791
+2%
|
6 061
+5%
|
6 402
+6%
|
7 467
+17%
|
8 435
+13%
|
9 588
+14%
|
10 269
+7%
|
|
| Total Liabilities & Equity |
1 546
N/A
|
3 784
+145%
|
15 222
+302%
|
21 471
+41%
|
28 438
+32%
|
29 939
+5%
|
24 558
-18%
|
20 616
-16%
|
14 866
-28%
|
14 052
-5%
|
19 492
+39%
|
24 111
+24%
|
20 662
-14%
|
9 105
-56%
|
7 593
-17%
|
8 230
+8%
|
10 155
+23%
|
10 853
+7%
|
13 374
+23%
|
14 201
+6%
|
15 957
+12%
|
16 871
+6%
|
19 763
+17%
|
20 541
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
13
|
13
|
|