|
|||||||
| Register | Members List | New Posts | Mark Forums Read |
![]() |
|
|
Thread Tools | Display Modes |
|
|
#1 |
|
Kasper's Automated Slave
Join Date: Nov 1997
Posts: 6,163
|
Reconstructing Apple’s 2008 earnings to reflect iPhone sales
Now that Apple has reported its earnings for the full 2008 fiscal year, it’s important for investors to focus on how Apple would have performed if it fully recognized the revenue and earnings from its sales of the iPhone.
The Apple earnings confusion has largely been the result of Apple’s relatively (un)complicated subscription method of accounting for sales of the iPhone. Most analysts seem to be either thoroughly lazy, or genuinely perplexed by this fairly simple concept; and so I thought I might make their jobs a little easier by reconstructing Apple’s 2008 earnings results to reflect what Apple actually earned in 2008 While the broader market is down well over 40% this year, Apple’s stock has been significantly more deflated than others in the tech sector due in large part to Apple’s decision to give iPhone customers free “once in a blue moon” software updates rather than having them pay a $10.00 nominal fee. Who would have thought that a simple decision to waive a small $10 fee would cause so much destruction to shareholder value and billions in losses in market capitalization? The table below lays out what almost no analyst has dared to show their clients regarding the reality of Apple’s earnings results in 2008. The method used for determining adjusted earnings is relatively simple and straightforward, and could be found here for those who are interested in the inane details. The table below lays out the adjusted earnings results for each of Apple’s fiscal quarters in 2008, which includes full revenue and earning recognition for sales of the iPhone and Apple TV. Table 2 (below) lays out just how much of a difference the subscription method of accounting had on Apple’s financial results by comparing Non-GAAP earnings (which includes full recognition of revenue from sales of the iPhone) with GAAP-based earnings results which employs the deferred revenue mechanism of subscription accounting). There are a couple of key points that investors should take away from analyzing this comparison. First, that Apple didn’t record nearly 14.6% of the revenue it actually received from sales of the iPhone throughout 2008. In fact, for each quarter in 2008, Apple reported an average of $1.391 billion less in revenue than it should have reported but for the obtuse and unrealistic requirements of the Generally Accepted (Asinine) Accounting Principles (GAAP). Secondly, one should also notice how Apple reported $2.12 or 28.4% less in EPS than what it actually earned in the “real world.” This is particularly troubling because Apple’s trialing P/E reflects a much higher multiple than what reality dictates. On a GAAP “fantasy” basis, Apple is trading at 17.19 times 2008 GAAP-based earnings. Yet, under adjusted-earnings, which contemplates actual “reality,” Apple is currently trading 12.31 times last year’s earnings. GAAP accounting principles actually makes Apple’s stock price appear significantly less attractive from a valuation perspective than it actually is. Thirdly, one should notice how Apple reported 30.1% less in Operating Income than what it actually earned. This means that Apple is reporting only two-thirds (2/3) of the actual results from its primary operating activities. Operating Income is supposed to be a reflection of the health of Apple’s core business. OI&E, the tax rate, and diluted shares are malleable from one quarter to the next. But operating income tells the investor how Apple’s business is really doing. EPS is for show, while operating income is for the serious analyst. I have to question an accounting measure that requires a company to simply “leave out” 30% of its primary business from earnings reports because that company decides to give its customers a “once in a blue moon” free $10.00 software update. I thought Sarbanes-Oxley and the accounting measures imposed after Enron were supposed to makes companies more transparent, not less! Table 3 below compares 2008 adjusted earnings with 2007 adjusted earnings, which is useful in analyzing the various trends in Apple’s growth rate. Since Apple started selling the iPhone in the final days of fiscal Q3 2007, adjustments to Q3 and Q4 of 2007 were necessary to make the data comparable from one period to the next. It would be silly to compare 2008 Adjusted Earnings with 2007 GAAP based earnings. The methods used in making the adjustments from GAAP to Non-GAAP earnings can be found here. Right away, one ought to notice the staggering growth rate in both revenue and earnings that Apple displayed in 2008. Apple’s real revenue grew 54.5% from $24.637 billion in FYE 2007 to $38.041 billion in FYE 2008 – a full $13.4 billion growth in revenues. Even more impressive is Apple’s 81.2% growth rate in adjusted net income. For a company that is trading at 12 times 2008 earnings, it doesn’t take a genius to conclude that Apple is severely undervalued. Especially since Apple currently trades at about 3.37 times its cash position – which is objectively and significantly lower than every other large cap tech company. GOOG trades at 7.18 times its cash position, RIMM at 15.51 times cash, AMZN at 9.15 times cash, MSFT at 9.13 times cash, CSCO at 3.62 times cash, IBM at 10.96 times cash, INTC at 6.54 times cash, and HPQ at 5.15 times cash. What is more, only GOOG, AAPL and MSFT have no debt of the companies mentioned above. Apple has the largest net cash position than any of those companies and Apple has more net cash than RIMM, GOOG, AMZN and IBM combined. I will take up the issue of valuation later on this week where I’ll give a comprehensive analysis of several large cap tech companies. Preliminary research indicates that Apple is extensively more undervalued than every other large cap tech company at current levels and this is due almost exclusively to the subscription method of accounting. In order for Apple to be trading at the same current valuation as GOOG, RIMM, AMZN, MSFT, CSCO and IBM, Apple would have to be trading at $206.25 – and that’s after this current correction in the market place. The fact of the matter is, Wall Street never valued Apple properly prior to the beginning of this bear market. Apple could have been trading at $300 before this recent downturn and even after this excessive sell-off, Apple should be trading at $158.92 at current S&P levels. I leave it to my readers to make their inferences about where Apple might be headed in 2009 and 2010. Much more to follow. Disclosure: Long Apple. The information contained in this blog is not to be taken as either an investment or trading recommendation, and serious traders or investors should consult with their own professional financial advisors before acting on any thoughts expressed in this publication. |
|
|
|
|
|
#2 |
|
Registered User
Join Date: May 2007
Posts: 980
|
The whole thing reads like the rantings of someone who bet too much on Apple and got hit hard by the market downturn. This should not be posted as an article on AI.
"Solipsism: In philosophy, a view that maintains that the self is the only thing that can be known to exist. It is an extreme form of skepticism. The solipsist sees himself or herself as the only individual in existence...."
|
|
|
|
|
|
#3 |
|
Registered User
Join Date: Feb 2008
Posts: 4
|
Apple valuation
A very well thought out and reviewed analysis of GAAP vs non GAAP earnings and valuation for Apple. The question here is not whether or not the poster took a "bath" on his long position, but whether or not an opportunity exists for acquiring Apple at a significant discount.
Apple's cash position and it's actual earnings/income are key to a rational analysis of true value. GAAP rules are not transparent. |
|
|
|
|
|
#4 |
|
Registered User
Join Date: Feb 2007
Posts: 132
|
Au contraire cameronj! This is a TRUE report on Apple's well being. What's ggod for AAPL is good for Apple.
Apple has never been the darling of Wall Street, but this is just ridiculous. ANALists need to wake up and do their jobs right. ![]() I just hope someone big and bad doesn't try to do a hostile takeover after spreading more false rumors around Christmas... I can see it now: "Apple is hit hard by lack of consumer spending while Jobs is in the hospital with shin splints!!!" when the reverse is true (he is fairly active, so no shin splints ).I bought at $65, then sold at $185 last year. Then bought back again at $112. Studiomusic rates AAPL as a buy with a 12 month price target of $240. |
|
|
|
|
|
#5 | |
|
Registered User
Join Date: Feb 2007
Location: England
Posts: 557
|
Quote:
Excellent article by the way. The lone sane voice of the web. |
|
|
|
|
|
|
#6 |
|
Registered User
Join Date: Feb 2007
Location: England
Posts: 557
|
|
|
|
|
|
|
#7 |
|
Registered User
Join Date: Apr 2006
Posts: 22
|
Definately belongs on AI
Most of the readers of AI are interested not only in the latest technical innovations by Apple, by also
by how its technology is being adopted. The evidence is very clear, when you look at real sales that the State of the Mac is very very strong and getting stronger everyday. The more people experience Apple products, the more likely they will get use to its quality, ease and enjoyability of its use. More and more people are only buying Apple products. This is different from HP, Dell, Toshiba etc. where brand loyalty is a fraction of Apple's. Steve may be right that people may delay new purchases, but soon enough they'll definately need a new computer and they will remain loyal to the Apple brand...this may make earnings stronger in 6 months or a year when they can delay no longer...everyone needs a computer! As far as a stock goes, I have never been so frustrated when I see the stock drop despite Apple exceeding all estimates, even estimates made when the economy was much stronger. Clearly its cash position, deferred income, brand loyalty, and even earnings it has reported is not being taken into consideration and liquidations are being done in an end-of- the- world panic situation or because funds are liquidating to meet redemptions, not anything based on the long term earnings of Apple, thats for sure. |
|
|
|
|
|
#8 |
|
Registered User
Join Date: Jan 2006
Location: Panama
Posts: 140
|
|
|
|
|
|
|
#9 | |
|
Registered User
Join Date: Oct 2008
Posts: 147
|
Quote:
![]() _________________ ![]()
iPhone, iPod
|
|
|
|
|
|
|
#10 | |
|
Banned
Join Date: May 2005
Posts: 383
|
Quote:
This should be posted here. |
|
|
|
|
|
|
#11 |
|
Registered User
Join Date: Oct 2008
Posts: 3
|
Re: Reconstructing Apple's earnings...
Good article- I completely agree with you. Hopefully some sell-side sheep (Gene Muster excluded) read through these forums and actually generate some thoughtful research.
I have Apple earning $8.50 in non-Gaap in F09 which puts them at about 8.2 trailing P/E after you strip out $25 a share in cash. GAAP earnings will eventually "catch up" to adjusted numbers roughly 2yrs after iPhone unit sales have stablized which I see happening in F10. Once the market does find a bottom, I fully expect a high-beta stock like AAPL to see significant multiple expansion. Another way to value the stock is on a multiple of free cash flow (although that's not what the street is looking at). I just get to GAAP earnings after cash taxes then adjust for working capital that includes the huge increase in net deferred earnings. I'm just curious, but how did you arrive at non-GAAP financials for quarters 1-3? Did you just make assumptions as to the GM's of the iPhone 2G and the actual ramp-up of unit sales through each quarter? I'm waiting for the K to be filed to get a bit more clarity and see how far off my assumptions are. Private message me if you'd be interested in swapping assumptions for modeling purposes. I have a fairly complex iPhone waterfall that gets flexed on multiple cases (worst - bull). [I'm long Apple] |
|
|
|
|
|
#12 |
|
Registered User
Join Date: Jan 2008
Posts: 119
|
I agree with your take but the market is in shoot first, ask questions later mode, Apple is rightly perceived as a consumer oriented company, there is a reasonable sense that consumers aren't buying right now and Apple affirmed same with a cloudy, heavily down-scaled forecast.
I happen to be long on AAPL, and incredibly bullish on their prospects, and as your numbers reveal, they did astonishingly well this past quarter. Let's face it; the market gravitates between fear and greed, and right now we are on the sheer terror side of fear so until there is some conviction about anything, my guess is that Apple's grand story will be neutered by the market. It sucks, because Apple is without peer at this point in the market - who else has three high margin, differentiated mult-$B product lines? - but it will even out in the long run. For what its worth, here was my analysis of the call: Ringing Up Apple’s Earnings Call http://thenetworkgarden.com/weblog/2...g-up-appl.html Check it out if interested. Mark |
|
|
|
|
|
#13 |
|
Registered User
Join Date: Jan 2002
Location: London
Posts: 693
|
|
|
|
|
|
|
#14 |
|
Registered User
Join Date: Jun 2007
Location: Tiraspol, Pridnestrovie
Posts: 491
|
Wall street always punishes companies -- especially technology companies -- for sitting on too much cash rather than investing it in their business. The reason is that cash in the bank does not provide a return on investment anywhere close to what the company should be earning in its operations.
Cash should be spent to grow the company. In this case, Wall Street feels that Apple should be spending more on R&D, software development, strategic acquisitions, etc. The suggestion that Certified Financial Analysts don't understand Generally Accepted Accounting Practices and therefore undervalue AAPL is absurd.
Mac user since August 1983.
|
|
|
|
|
|
#15 | |
|
Registered User
Join Date: Feb 2007
Location: England
Posts: 557
|
Quote:
They are often exceptionally off the mark. These same 'professionals' were advising to sell AAPL suggesting Apple was a "dead company" a decade ago. Dead... Worthless... thats what they said! Back then like now, there was handful of people that hung out on forums such as this, shunned the 'professional' opinion, and actually had a clue ![]() (and many made a tidy profit )How bloody wrong do they have to be before people wake up, smell the coffee, and realize they are better off rolling a dice. It was also so called 'certified' professionals that have lead us into the current world recession. Back on topic, Apple is NOT Microsoft, the model does not fit. I shall repeat.. THE MODEL DOES NOT FIT! Why is this so hard to grasp. Apple is lean n mean, and its hard to imagine how the purchase of random company X 'just cos wall street said so' would do anything other than be a hinderance to apples current exceptional focus. they don't know jack. believe! Last edited by monstrosity; 10-28-2008 at 04:20 PM.. |
|
|
|
|
|
|
#16 | |
|
Registered User
Join Date: Jun 2007
Location: Tiraspol, Pridnestrovie
Posts: 491
|
Quote:
This article is absurd in exactly the same way as if I were to say that the reason a professional poker player lost is because he didn't understand how the cards are scored. There are many reasons why a professional poker player might lose, but not understanding how the cards are scored is not one of them. Similarly, there are many reasons why a Certified Financial Analyst (much, much tougher exam than CPA, BTW) might mis-predict the future performance of a company, but not understanding accounting is not one of those reasons.
Mac user since August 1983.
|
|
|
|
|
|
|
#17 | |
|
Registered User
Join Date: Feb 2007
Location: England
Posts: 557
|
Quote:
You would have thought that decent skills in the latter would come in handy ! Being tech analysts and all... I presumed it was an equal if not more important requirement of the job. Least one would hope ![]() Last edited by monstrosity; 10-28-2008 at 05:00 PM.. |
|
|
|
|
|
|
#18 | |
|
Registered User
Join Date: Dec 2006
Location: dit doe
Posts: 734
|
Quote:
That is, if financial markets are as unpredictable as poker hands, nobody should sell their pretense of expertise in making predictions. |
|
|
|
|
|
|
#19 | |
|
Registered User
Join Date: Jun 2007
Location: Tiraspol, Pridnestrovie
Posts: 491
|
Quote:
Mac user since August 1983.
|
|
|
|
|
|
|
#20 | |
|
Registered User
Join Date: May 2007
Posts: 980
|
Quote:
DUH!
"Solipsism: In philosophy, a view that maintains that the self is the only thing that can be known to exist. It is an extreme form of skepticism. The solipsist sees himself or herself as the only individual in existence...."
|
|
|
|
|
|
|
#21 |
|
Registered User
Join Date: May 2007
Posts: 980
|
Of course. Which makes me wonder why so many people here fail to ignore them. Instead the bitch and moan, as if the analysts have any control over what happens to the stock. It's a straw man. The immature investor blames analysts, the mature investor understands that the market moves independent of analysts except in the very short term.
"Solipsism: In philosophy, a view that maintains that the self is the only thing that can be known to exist. It is an extreme form of skepticism. The solipsist sees himself or herself as the only individual in existence...."
|
|
|
|
|
|
#22 |
|
Registered User
Join Date: Jul 2007
Posts: 12
|
I won't rant about analysts and their relative merits (or lack thereof). One thing to consider with their GAAP reporting of iphone/mactv sales is that it will generally have a leveling effect, both hiding the peaks but also concealing the troughs. Overall this may be a good thing for Apple as this last quarters bang up iphone sales will now go towards helping the numbers for the next 7 quarters. What that means is that one will have to do more math (and track more values) to get the actual iphone numbers if Apple ever chooses to not disclose then non-GAAP (though obviously such a move would be viewed as a big red flag).
The market decides what the market value is for a stock, no matter how seemingly ill found that decision is. One can do this analysis to get a feel for what the general trend will be going forward, but to try to rationalize now and get upset is pretty useless. If you think the market and the analysts are a bunch of idiots for undervaluing the stock, go long young man. |
|
|
|
|
|
#23 |
|
Registered User
Join Date: May 2005
Posts: 100
|
What does "OI&E" stand for? Google is letting me down..
![]() |
|
|
|
|
|
#24 | |
|
Registered User
Join Date: Feb 2007
Location: England
Posts: 557
|
Quote:
To clarify.. I thought mcarling was making the argument that the possibility of analysts undervaluing AAPL was "absurd". My point was that at some time in the future there will be one correct answer to what has been prophesied by many, some will be closer than others, and many will have significantly undervalued AAPL. Prediction IS an art form, however the actual outcome of those predictions is hard fact. |
|
|
|
|
|
|
#25 |
|
Registered User
Join Date: Dec 2001
Posts: 90
|
Other Income & Expense
This is largely the money-market-like interest that Apple's subsidiary Braeburn scares up from the $25B cash horde. They pull in about 2% now, relatively risk-free, down from last years' 3-4%. There is no state tax on this interest, since the "Treasury group" (as Apple calls it) is located in Nevada. |
|
|
|
|
|
#26 | |
|
Registered User
Join Date: Feb 2007
Location: England
Posts: 557
|
Quote:
It's simply not possible to make predictions without technological know how, so what use are these muppets? |
|
|
|
|
|
|
#27 | |
|
Registered User
Join Date: Feb 2007
Location: England
Posts: 557
|
Quote:
I do not believe many people on this forum fail to ignore them, I believe we are mainly bitching that other people fail to ignore them. Whats you definition of short? In my experience I have seen analyst twaddle talk have affect on the market for a good 6 months. Unfortunately people DO listen to them, and they do have an affect on the market in the short to medium term. I'm permanent long BTW, I just buy more when it dips. |
|
|
|
|
|
|
#28 |
|
Registered User
Join Date: Feb 2007
Posts: 186
|
This is an over-verbal extension of a rather obvious point about subscription revenues.
This is not secret; it is not an isolated case; it is not ignored by the stock market. This is just a blow-up of easily available public data. To assume the market is unaware of this is, by now, a fantasy. |
|
|
|
|
|
#29 | |
|
Registered User
Join Date: May 2007
Posts: 980
|
Quote:
"Solipsism: In philosophy, a view that maintains that the self is the only thing that can be known to exist. It is an extreme form of skepticism. The solipsist sees himself or herself as the only individual in existence...."
|
|
|
|
|
|
|
#30 | |
|
Registered User
Join Date: May 2005
Posts: 8,456
|
Quote:
"The natural progress of things is for liberty to yield, and government to gain ground."
—Thomas Jefferson Proud AAPL stock owner. |
|
|
|
|
|
|
#31 | |
|
Registered User
Join Date: May 2005
Posts: 100
|
Quote:
|
|
|
|
|
|
|
#32 | ||
|
Registered User
Join Date: Mar 2004
Location: Australia
Posts: 969
|
Quote:
eg: The AppleTV also uses this system, if sales of it or a device like it take off we'll continue to see the odd accounting Quote:
I'll have to read the article again though... I've had a bad migraine and taken plenty of pain killers, so I feel fine but don't trust my judgements! |
||
|
|
|
|
|
#33 |
|
Registered User
Join Date: Oct 2008
Posts: 3
|
A couple of observations from a lay-person with no financial knowledge:
iPhone earnings - I understand the difference between these two sets of numbers is due to iPhone subscription-based earnings either being declared up-front (because Apple knows they'll take in the money over the term of users' contracts) or deferred to the point where the money actually rolls in... ... but surely this might be a case of not counting your chickens, considering though users are legally locked into the iPhone contract, rather like the sub-prime housing market, if many defaulted as they couldn't pay their bills, Apple may end up declaring profits which never materialise. Now if that were to happen, people might invest / get paid bonuses / act on prospective cash, and then be upturned later if the predicted profits don't appear. Share prices etc... obviously lots of you here have bought AAPL shares and it would be in your interests for the share price to rise as a result of the alternative accounting figures. But would this be in Apple's interests? Because if you have higher share values and better-looking accounts, don't you have to pay your shareholders more in dividends? Of course if your business is doing extremely well without great dependance on stock prices and you have large cash reserves, aren't you pretty well insulated from trouble on both sides? Well, I have little knowledge and understanding of such matters but can only apply the common sense I know - and someone probably has great reasons why I'm wrong. But I'd be interested to hear them if so. |
|
|
|
|
|
#34 | |||||
|
Registered User
Join Date: Mar 2003
Posts: 220
|
Quote:
Quote:
Quote:
Quote:
Quote:
|
|||||
|
|
|
|
|
#35 |
|
Registered User
Join Date: Feb 2007
Location: England
Posts: 557
|
|
|
|
|
|
|
#36 | |||
|
Registered User
Join Date: May 2007
Posts: 980
|
Quote:
This is precisely why people have been focusing on cash flow instead of income for Apple recently. The cash flow shows just what it sounds like - the flow of cash into Apple's account. While income numbers can be fudged and massaged with accounting tricks, cash flow is generally seen as more "real" and many experienced investors base their decisions on cash flow rather than reported earnings. Quote:
Quote:
Cameron
"Solipsism: In philosophy, a view that maintains that the self is the only thing that can be known to exist. It is an extreme form of skepticism. The solipsist sees himself or herself as the only individual in existence...."
|
|||
|
|
|
|
|
#37 |
|
Registered User
Join Date: Oct 2004
Location: Gatineau (Quebec)
Posts: 308
|
Market rules
The market will decide the value of stocks and, good news, it has rejected impassionate pleas by analysts such as Shaw Wu, Gene Munster, Charlie Wolf and now, Andy M. Zaky, from Bullish Cross, Special collaborator to AppleInsider.
A good point for Andy M. Zaky, his statement that he is a long term investor in Apple stock, declaring his conflict of interest since he stands to benefit should Apple stock gain a higher price following his comments. What these bullish analysts seem to miss about Apple is that investors have no patience with secretive companies and analysts who speculate on unannonced products and missing features. Other investors will punish a company whose highher management receives billions of dollars in unwarranted bonuses to the detriment of investors. Finally, prudent investors will stay away from a company whose stock is substantially held by hedge funds as there is no telling what hedge fund managers will do if they lose "visibility" of anticipated double digit returns, especially in a market downturn. Personally speaking, I am not about to believe these prophets. ![]() ![]() ![]() |
|
|
|
|
|
#38 | ||
|
Registered User
Join Date: Oct 2008
Location: Lisbon, Portugal
Posts: 42
|
Quote:
It's not (as both silent_surfer and synp seem to think) that revenues from iPhone sales trickle in over time, so they shouldn't "count their chickens" incase that revenues stops. Apple gets the full revenue for every iPhone sold the moment the phone is sold. All of it. It's a mistake to confuse AT&T's revenues from iPhone contracts (which really are subscription based) with Apples revenues from selling the hardware, which are anything but subscription based. |
||
|
|
|
![]() |
| Currently Active Users Viewing This Thread: 1 (0 members and 1 guests) | |
| Thread Tools | |
| Display Modes | |
|
|