Line 9: Line 9:
|+Balance sheet
|+Balance sheet
!Year end date
!Year end date
!31/12/2022
!31/12/2021
!31/12/2021
!31/12/2020
!31/12/2020
Line 15: Line 16:
|-
|-
|'''Current Assets'''
|'''Current Assets'''
|
|
|
|
|
Line 21: Line 23:
|-
|-
|Cash and Cash Equivalents ($million)
|Cash and Cash Equivalents ($million)
|$17,576
|$36,477
|$19,384
|$42,377
|$6,268
|$36,410
|$3,879
|$32,173
|$21,856
|-
|-
|Short-Term Investments ($million)
|Short-Term Investments ($million)
|$131
|
|
| --
| --
| --
| --
Line 33: Line 37:
|-
|-
|Net Receivables ($million)
|Net Receivables ($million)
|$1,913
|
|$1,886
|
|$1,324
|
|$949
|
|
|-
|-
|Inventory ($million)
|Inventory ($million)
|$5,757
|
|$4,101
|
|$3,552
|
|$3,113
|
|
|-
|-
|Other Current Assets ($million)
|Other Current Assets ($million)
|$1,723
|
|$1,346
|
|$959
|
|$366
|
|
|-
|-
|Total Current Assets ($million)
|Total Current Assets ($million)
|$27,100
|
|$26,717
|
|$12,103
|
|$8,307
|
|
|-
|-
|'''Long-Term Assets'''
|'''Long-Term Assets'''
|
|
|
|
|
Line 63: Line 72:
|-
|-
|Long-Term Investments ($million)
|Long-Term Investments ($million)
| --
|
| --
|
| --
|
|$422
|
|
|-
|-
|Fixed Assets ($million)
|Fixed Assets ($million)
|$25,411
|
|$17,396
|
|$14,061
|
|$13,420
|
|
|-
|-
|Goodwill ($million)
|Goodwill ($million)
|$200
|
|$207
|
|$198
|
|$68
|
|
|-
|-
|Intangible Assets ($million)
|Intangible Assets ($million)
|$257
|
|$313
|
|$339
|
|$282
|
|
|-
|-
|Other Assets ($million)
|Other Assets ($million)
|$9,163
|
|$7,515
|
|$7,608
|
|$7,241
|
|
|-
|-
|Deferred Asset Charges ($million)
|Deferred Asset Charges ($million)
| --
|
| --
|
| --
|
| --
|
|
|-
|-
|Total Assets ($million)
|Total Assets ($million)
|$62,131
|
|$52,148
|
|$34,309
|
|$29,740
|
|
|-
|-
|'''Current Liabilities'''
|'''Current Liabilities'''
|
|
|
|
|
Line 111: Line 128:
|-
|-
|Accounts Payable ($million)
|Accounts Payable ($million)
|$15,744
|
|$9,906
|
|$6,993
|
|$5,499
|
|
|-
|-
|Short-Term Debt / Current Portion of Long-Term Debt ($million)
|Short-Term Debt / Current Portion of Long-Term Debt ($million)
|$1,589
|
|$2,132
|
|$1,785
|
|$2,568
|
|
|-
|-
|Other Current Liabilities ($million)
|Other Current Liabilities ($million)
|$2,372
|
|$2,210
|
|$1,889
|
|$1,926
|
|
|-
|-
|Total Current Liabilities ($million)
|Total Current Liabilities ($million)
|$19,705
|
|$14,248
|
|$10,667
|
|$9,993
|
|
|-
|-
|Long-Term Debt ($million)
|Long-Term Debt ($million)
|$5,245
|
|$9,556
|
|$11,634
|
|$9,404
|
|
|-
|-
|Other Liabilities ($million)
|Other Liabilities ($million)
|$3,546
|
|$3,330
|
|$2,691
|
|$3,039
|
|
|-
|-
|Deferred Liability Charges ($million)
|Deferred Liability Charges ($million)
|$2,052
|
|$1,284
|
|$1,207
|
|$991
|
|
|-
|-
|Misc. Stocks ($million)
|Misc. Stocks ($million)
|$826
|
|$850
|
|$849
|
|$834
|
|
|-
|-
|Minority Interest ($million)
|Minority Interest ($million)
|$568
|
|$655
|
|$643
|
|$556
|
|
|-
|-
|Total Liabilities ($million)
|Total Liabilities ($million)
|$31,374
|
|$29,268
|
|$27,048
|
|$24,261
|
|
|-
|-
|'''Stock Holders Equity'''
|'''Stock Holders Equity'''
|
|
|
|
|
Line 177: Line 205:
|-
|-
|Common Stocks ($million)
|Common Stocks ($million)
|$1
|
|$1
|
|$1
|
| --
|
|
|-
|-
|Capital Surplus ($million)
|Capital Surplus ($million)
|$331
|
| -$5,399
|
| -$6,083
|
| -$5,318
|
|
|-
|-
|Retained Earnings
|Retained Earnings
| --
|
| --
|
| --
|
| --
|
|
|-
|-
|Treasury Stock ($million)
|Treasury Stock ($million)
|$29,803
|
|$27,260
|
|$12,736
|
|$10,249
|
|
|-
|-
|Other Equity ($million)
|Other Equity ($million)
|$54
|
|$363
|
| -$36
|
| -$8
|
|
|-
|-
|Total Equity ($million)
|Total Equity ($million)
|$30,189
|
|$22,225
|
|$6,618
|
|$4,923
|
|
|-
|-
|Total Liabilities & Equity ($million)
|Total Liabilities & Equity ($million)
|$62,131
|
|$52,148
|
|$34,309
|
|$29,740
|
|
|}
|}
{| class="wikitable"
{| class="wikitable"
|+Cash flow
|+Cash flow
!Year end date
!Year end date
!31/12/2022
!31/12/2021
!31/12/2021
!31/12/2020
!31/12/2020
Line 227: Line 263:
|-
|-
|Net Income ($million)
|Net Income ($million)
|$5,519
|
|$721
|
| -$862
|
| -$976
|
|
|-
|-
|'''Cash Flows-Operating Activities'''
|'''Cash Flows-Operating Activities'''
|
|
|
|
|
Line 239: Line 277:
|-
|-
|Depreciation ($million)
|Depreciation ($million)
|$2,911
|
|$2,322
|
|$2,154
|
|$2,060
|
|
|-
|-
|Net Income Adjustments ($million)
|Net Income Adjustments ($million)
|$2,424
|
|$2,575
|
|$1,375
|
|$1,043
|
|
|-
|-
|'''Changes in Operating Activities'''
|'''Changes in Operating Activities'''
|
|
|
|
|
Line 257: Line 298:
|-
|-
|Accounts Receivable ($million)
|Accounts Receivable ($million)
| -$130
|
| -$652
|
| -$367
|
| -$497
|
|
|-
|-
|Changes in Inventories ($million)
|Changes in Inventories ($million)
| -$1,709
|
| -$422
|
| -$429
|
| -$1,023
|
|
|-
|-
|Other Operating Activities ($million)
|Other Operating Activities ($million)
| -$3,676
|
| -$1,667
|
| -$937
|
| -$504
|
|
|-
|-
|Liabilities ($million)
|Liabilities ($million)
|$6,033
|
|$2,925
|
|$1,384
|
|$2,082
|
|
|-
|-
|Net Cash Flow-Operating ($million)
|Net Cash Flow-Operating ($million)
|$11,497
|
|$5,943
|
|$2,405
|
|$2,098
|
|
|-
|-
|'''Cash Flows-Investing Activities'''
|'''Cash Flows-Investing Activities'''
|
|
|
|
|
Line 293: Line 340:
|-
|-
|Capital Expenditures ($million)
|Capital Expenditures ($million)
| -$6,514
|
| -$3,232
|
| -$1,432
|
| -$2,319
|
|
|-
|-
|Investments ($million)
|Investments ($million)
| -$132
|
| --
|
| --
|
| --
|
|
|-
|-
|Other Investing Activities ($million)
|Other Investing Activities ($million)
| -$1,222
|
|$100
|
| -$4
|
| -$18
|
|
|-
|-
|Net Cash Flows-Investing ($million)
|Net Cash Flows-Investing ($million)
| -$7,868
|
| -$3,132
|
| -$1,436
|
| -$2,337
|
|
|-
|-
|'''Cash Flows-Financing Activities'''
|'''Cash Flows-Financing Activities'''
|
|
|
|
|
Line 323: Line 375:
|-
|-
|Sale and Purchase of Stock ($million)
|Sale and Purchase of Stock ($million)
|$699
|
|$12,675
|
|$1,555
|
|$727
|
|
|-
|-
|Net Borrowings ($million)
|Net Borrowings ($million)
| -$5,732
|
| -$2,488
|
|$798
|
|$89
|
|
|-
|-
|Other Financing Activities ($million)
|Other Financing Activities ($million)
| --
|
| --
|
| --
|
| --
|
|
|-
|-
|Net Cash Flows-Financing ($million)
|Net Cash Flows-Financing ($million)
| -$5,203
|
|$9,973
|
|$1,529
|
|$574
|
|
|-
|-
|Effect of Exchange Rate ($million)
|Effect of Exchange Rate ($million)
| -$183
|
|$334
|
|$8
|
| -$23
|
|
|-
|-
|Net Cash Flow ($million)
|Net Cash Flow ($million)
| -$1,757
|
|$13,118
|
|$2,506
|
|$312
|
|
|}
|}
{| class="wikitable"
{| class="wikitable"
|+Income statement
|+Income statement
!Year end date
!Year end date
!31/12/2022
!31/12/2021
!31/12/2021
!31/12/2020
!31/12/2020
Line 367: Line 426:
|-
|-
|Total Revenue
|Total Revenue
|$53,823
|
|$31,536
|
|$24,578
|
|$21,461
|
|
|-
|-
|Cost of Revenue
|Cost of Revenue
|$40,217
|
|$24,906
|
|$20,509
|
|$17,419
|
|
|-
|-
|'''Gross Profit'''
|'''Gross Profit'''
|'''$13,606'''
|
|'''$6,630'''
|
|'''$4,069'''
|
|'''$4,042'''
|
|
|-
|-
|'''Operating Expenses'''
|'''Operating Expenses'''
|
|
|
|
|
Line 391: Line 454:
|-
|-
|Research and Development
|Research and Development
|$2,593
|
|$1,491
|
|$1,343
|
|$1,460
|
|
|-
|-
|Sales, General and Admin.
|Sales, General and Admin.
|$4,517
|
|$3,145
|
|$2,646
|
|$2,835
|
|
|-
|-
|Non-Recurring Items
|Non-Recurring Items
| -$27
|
|
| --
| --
|$149
|
|$135
|
|-
|-
|Other Operating Items
|Other Operating Items
|
| --
| --
| --
| --
Line 415: Line 482:
|-
|-
|'''Operating Income'''
|'''Operating Income'''
|'''$6,523'''
|
|'''$1,994'''
|
|'''-$69'''
|
|'''-$388'''
|
|
|-
|-
|Add'l income/expense items
|Add'l income/expense items
|$191
|
| -$92
|
|$89
|
|$46
|
|
|-
|-
|Earnings Before Interest and Tax
|Earnings Before Interest and Tax
|$6,714
|
|$1,902
|
|$20
|
| -$342
|
|
|-
|-
|Interest Expense
|Interest Expense
|$371
|
|$748
|
|$685
|
|$663
|
|
|-
|-
|Earnings Before Tax
|Earnings Before Tax
|$6,343
|
|$1,154
|
| -$665
|
| -$1,005
|
|
|-
|-
|Income Tax
|Income Tax
|$699
|
|$292
|
|$110
|
|$58
|
|
|-
|-
|Minority Interest
|Minority Interest
|
| --
| --
| --
| --
Line 457: Line 531:
|-
|-
|Equity Earnings/Loss Unconsolidated Subsidiary
|Equity Earnings/Loss Unconsolidated Subsidiary
| -$125
|
| -$141
|
| -$87
|
|$87
|
|
|-
|-
|Net Income-Cont. Operations
|Net Income-Cont. Operations
|$5,519
|
|$721
|
| -$862
|
| -$976
|
|
|-
|-
|'''Net Income'''
|'''Net Income'''
|'''$5,519'''
|
|'''$721'''
|
|'''-$862'''
|
|'''-$976'''
|
|
|-
|-
|'''Net Income Applicable to Common Shareholders'''
|'''Net Income Applicable to Common Shareholders'''
|'''$5,519'''
|
|'''$721'''
|
|'''-$862'''
|
|'''-$976'''
|
|
|}
|}
{| class="wikitable"
{| class="wikitable"
|+Financial ratios
|+Financial ratios
!Year end date
!Year end date
!31/12/2022
!31/12/2021
!31/12/2021
!31/12/2020
!31/12/2020
Line 488: Line 567:
!31/12/2018
!31/12/2018
|-
|-
| colspan="5" |'''Liquidity Ratios'''
| colspan="6" |'''Liquidity Ratios'''
|-
|-
|Current Ratio
|Current Ratio
|138%
|
|188%
|
|113%
|
|83%
|
|
|-
|-
|Quick Ratio
|Quick Ratio
|108%
|
|159%
|
|80%
|
|52%
|
|
|-
|-
|Cash Ratio
|Cash Ratio
|90%
|
|136%
|
|59%
|
|39%
|
|
|-
|-
| colspan="5" |'''Profitability Ratios'''
| colspan="6" |'''Profitability Ratios'''
|-
|-
|Gross Margin
|Gross Margin
|25%
|
|21%
|
|17%
|
|19%
|
|
|-
|-
|Operating Margin
|Operating Margin
|12%
|
|6%
|
|0%
|
|0%
|
|
|-
|-
|Pre-Tax Margin
|Pre-Tax Margin
|12%
|
|4%
|
|0%
|
|0%
|
|
|-
|-
|Profit Margin
|Profit Margin
|10%
|
|2%
|
|0%
|
|0%
|
|
|-
|-
|Pre-Tax ROE
|Pre-Tax ROE
|21%
|
|5%
|
|0%
|
|0%
|
|
|-
|-
|After Tax ROE
|After Tax ROE
|18%
|
|3%
|
|0%
|
|0%
|
|
|}
|}



Revision as of 20:53, 5 July 2023

Summary

Amazon.com, Inc. engages in the retail sale of consumer products and subscriptions in North America and internationally. The company operates through three segments: North America, International, and Amazon Web Services (AWS). It sells merchandise and content purchased for resale from third-party sellers through physical and online stores. The company also manufactures and sells electronic devices, including Kindle, Fire tablets, Fire TVs, Rings, and Echo and other devices; provides Kindle Direct Publishing, an online service that allows independent authors and publishers to make their books available in the Kindle Store; and develops and produces media content. In addition, it offers programs that enable sellers to sell their products on its websites, as well as its stores; and programs that allow authors, musicians, filmmakers, Twitch streamers, skill and app developers, and others to publish and sell content. Further, the company provides compute, storage, database, analytics, machine learning, and other services, as well as fulfillment, advertising, publishing, and digital content subscriptions. Additionally, it offers Amazon Prime, a membership program, which provides free shipping of various items; access to streaming of movies and series; and other services. The company serves consumers, sellers, developers, enterprises, and content creators. Amazon.com, Inc. was incorporated in 1994 and is headquartered in Seattle, Washington.

Appendix

Financial Statements

Balance sheet
Year end date 31/12/2022 31/12/2021 31/12/2020 31/12/2019 31/12/2018
Current Assets
Cash and Cash Equivalents ($million) $36,477 $42,377 $36,410 $32,173 $21,856
Short-Term Investments ($million) -- -- --
Net Receivables ($million)
Inventory ($million)
Other Current Assets ($million)
Total Current Assets ($million)
Long-Term Assets
Long-Term Investments ($million)
Fixed Assets ($million)
Goodwill ($million)
Intangible Assets ($million)
Other Assets ($million)
Deferred Asset Charges ($million)
Total Assets ($million)
Current Liabilities
Accounts Payable ($million)
Short-Term Debt / Current Portion of Long-Term Debt ($million)
Other Current Liabilities ($million)
Total Current Liabilities ($million)
Long-Term Debt ($million)
Other Liabilities ($million)
Deferred Liability Charges ($million)
Misc. Stocks ($million)
Minority Interest ($million)
Total Liabilities ($million)
Stock Holders Equity
Common Stocks ($million)
Capital Surplus ($million)
Retained Earnings
Treasury Stock ($million)
Other Equity ($million)
Total Equity ($million)
Total Liabilities & Equity ($million)
Cash flow
Year end date 31/12/2022 31/12/2021 31/12/2020 31/12/2019 31/12/2018
Net Income ($million)
Cash Flows-Operating Activities
Depreciation ($million)
Net Income Adjustments ($million)
Changes in Operating Activities
Accounts Receivable ($million)
Changes in Inventories ($million)
Other Operating Activities ($million)
Liabilities ($million)
Net Cash Flow-Operating ($million)
Cash Flows-Investing Activities
Capital Expenditures ($million)
Investments ($million)
Other Investing Activities ($million)
Net Cash Flows-Investing ($million)
Cash Flows-Financing Activities
Sale and Purchase of Stock ($million)
Net Borrowings ($million)
Other Financing Activities ($million)
Net Cash Flows-Financing ($million)
Effect of Exchange Rate ($million)
Net Cash Flow ($million)
Income statement
Year end date 31/12/2022 31/12/2021 31/12/2020 31/12/2019 31/12/2018
Total Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Research and Development
Sales, General and Admin.
Non-Recurring Items --
Other Operating Items -- -- -- --
Operating Income
Add'l income/expense items
Earnings Before Interest and Tax
Interest Expense
Earnings Before Tax
Income Tax
Minority Interest -- -- -- --
Equity Earnings/Loss Unconsolidated Subsidiary
Net Income-Cont. Operations
Net Income
Net Income Applicable to Common Shareholders
Financial ratios
Year end date 31/12/2022 31/12/2021 31/12/2020 31/12/2019 31/12/2018
Liquidity Ratios
Current Ratio
Quick Ratio
Cash Ratio
Profitability Ratios
Gross Margin
Operating Margin
Pre-Tax Margin
Profit Margin
Pre-Tax ROE
After Tax ROE