Apple Inc. (AAPL) [Rocket]

In millions, except per share items	Sep-25-21	Sep-26-20	Sep-28-19	Sep-29-18	Sep-30-17	Sep-24-16	Sep-26-15	Sep-27-14
	8-K	8-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Mac	35,190.0	28,622.0				22.8	25,471.0	24,079.0
Other	1,062,261.0	794,923.0				215,616.2	208,244.0	158,716.0
Total revenues [+]	1,097,451.0	823,545.0	260,174.0	265,595.0	229,234.0	215,639.0	233,715.0	182,795.0
Products	297,392.0	220,747.0	260,174.0	265,595.0	229,234.0			182,795.0
Services	68,425.0	53,768.0
Revenue growth [+]	33.3%	216.5%	-2.0%	15.9%	6.3%	-7.7%	27.9%	7.0%
Mac	22.9%					-99.9%	5.8%	12.1%
iPhone	39.3%					-99.9%	52.0%	11.7%
Unit growth								5.0%
Cost of goods sold [+]	494,387.0	392,886.0	161,782.0	163,756.0	141,048.0	131,376.0	140,089.0	112,258.0
Cost of product sales	192,266.0	151,286.0
Cost of services	89,140.0	72,041.0
Gross profit	603,064.0	430,659.0	98,392.0	101,839.0	88,186.0	84,263.0	93,626.0	70,537.0
Gross margin	55.0%	52.3%	37.8%	38.3%	38.5%	39.1%	40.1%	38.6%
Selling, general and administrative	21,973.0	19,916.0	18,245.0	16,705.0	15,261.0	14,194.0	14,329.0	11,993.0
Research and development	21,914.0	18,752.0	16,217.0	14,236.0	11,581.0	10,045.0	8,067.0	6,041.0
Other operating expenses	450,228.0	325,703.0
EBITDA [+]	120,233.0	77,344.0	76,477.0	81,801.0	71,501.0	70,529.0	82,487.0	60,449.0
EBITDA growth	55.5%	1.1%	-6.5%	14.4%	1.4%	-14.5%	36.5%	8.4%
EBITDA margin	11.0%	9.4%	29.4%	30.8%	31.2%	32.7%	35.3%	33.1%
Depreciation	11,284.0	11,056.0	12,547.0	10,903.0	10,157.0	10,505.0	9,957.0	6,846.0
EBITA	108,949.0	66,288.0	63,930.0	70,898.0	61,344.0	60,024.0	72,530.0	53,603.0
EBITA margin	9.9%	8.0%	24.6%	26.7%	26.8%	27.8%	31.0%	29.3%
Amortization of intangibles							1,300.0	1,100.0
EBIT [+]	108,949.0	66,288.0	63,930.0	70,898.0	61,344.0	60,024.0	71,230.0	52,503.0
EBIT growth	64.4%	3.7%	-9.8%	15.6%	2.2%	-15.7%	35.7%	7.2%
EBIT margin	9.9%	8.0%	24.6%	26.7%	26.8%	27.8%	30.5%	28.7%
Interest expense
Interest expense			3,576.0	3,240.0	2,323.0	1,456.0	733.0	765.0
Other income (expense), net [+]	258.0	803.0	5,383.0	5,245.0	5,068.0	2,804.0	2,018.0	1,745.0
Other								980.0
Pre-tax income	109,207.0	67,091.0	65,737.0	72,903.0	64,089.0	61,372.0	72,515.0	53,483.0
Income taxes	14,527.0	9,680.0	10,481.0	13,372.0	15,738.0	15,685.0	19,121.0	13,973.0
Tax rate	13.3%	14.4%	15.9%	18.3%	24.6%	25.6%	26.4%	26.1%
Net income	94,680.0	57,411.0	55,256.0	59,531.0	48,351.0	45,687.0	53,394.0	39,510.0
Net margin	8.6%	7.0%	21.2%	22.4%	21.1%	21.2%	22.8%	21.6%

Basic EPS [+]	$5.67	$3.31	$11.97	$12.01	$9.27	$8.35	$9.28	$6.49
Growth	71.3%	-72.3%	-0.4%	29.6%	11.0%	-10.0%	42.9%	13.5%
Diluted EPS [+]	$5.61	$3.28	$11.89	$11.91	$9.21	$8.31	$9.22	$6.45
Growth	71.4%	-72.4%	-0.2%	29.3%	10.8%	-9.9%	42.8%	13.6%

Dividends per share [+]			$3.00	$2.72	$2.40	$2.18	$1.98	$1.82
Growth		-100.0%	10.3%	13.3%	10.1%	10.1%	8.8%	11.0%

Shares outstanding (basic) [+]	16,701.3	17,352.1	4,617.8	4,955.4	5,217.2	5,470.8	5,753.4	6,085.6
Growth	-3.8%	275.8%	-6.8%	-5.0%	-4.6%	-4.9%	-5.5%	-6.0%
Shares outstanding (diluted) [+]	16,864.9	17,528.2	4,648.9	5,000.1	5,251.7	5,500.3	5,793.1	6,122.7
Growth	-3.8%	277.0%	-7.0%	-4.8%	-4.5%	-5.1%	-5.4%	-6.1%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.