In: Finance
Provide Amazon's financial data of last 5 years . Then calculate relevant Ratio's from them
and then present those Ratio's result in graph
Liquidity Ratios | 2019 | 2018 | 2017 | 2016 | 2015 | Definitions |
Current Ratio | 1.10 | 1.10 | 1.04 | 1.04 | 1.08 | Current Assets/Current Liabilities |
Quick Ratio | 0.86 | 0.85 | 0.76 | 0.78 | 0.77 | (Current Assets - Inventory)/Current Liabilities |
Leverage Ratios | 2019 | 2018 | 2017 | 2016 | 2015 | |
Debt to Equity | 2.63 | 2.73 | 3.74 | 3.32 | 3.89 | Liabilities/Shareholder Value |
Debt to Capital | 0.72 | 0.73 | 0.79 | 0.77 | 0.80 | Liabilities/Total Assets |
Debt to Operating Income | 11.22 | 9.59 | 25.23 | 15.32 | 23.31 | Liabilities/Operating Income |
Efficiency Ratio | 2019 | 2018 | 2017 | 2016 | 2015 | |
Inventory Turnover Ratio | 8.08 | 8.10 | 6.98 | 7.70 | 7.00 | Cost of Goods Sold/Average Inventory |
Asset Turnover Ratio | 1.25 | 1.43 | 1.35 | 1.63 | 1.64 | Net Sales/Total Assets |
Receivables Turnover Ratio | 0.43 | 0.35 | 0.49 | 0.51 | 0.40 | Credit Sales/Account Receivables |
Profitaility Ratios | 2019 | 2018 | 2017 | 2016 | 2015 | |
Gross Profit Margin % | 40.99 | 40.25 | 37.07 | 35.09 | 33.04 | Gross Profit/Net Sales |
Net Profit Margin % | 4.13 | 4.33 | 1.71 | 1.74 | 0.56 | Net Profit/Net Sales |
EBIDTA Margin % | 13.31 | 12.04 | 9.07 | 9.12 | 7.74 | EBIDTA/Net Sales |
ROC % | 5.14 | 6.19 | 2.31 | 2.84 | 0.91 | Net Income/Total Assets |
ROE % | 18.67 | 23.13 | 10.95 | 12.29 | 4.45 | Net Income/Shareholders Capital |
Market Value Ratios | 2019 | 2018 | 2017 | 2016 | 2015 | |
Earnings Per Share | 23.46 | 20.39 | 6.14 | 4.80 | 1.21 | Net Income/No of Shares |
PE Ratio | 78.77 | 73.66 | 190.48 | 156.24 | 560.22 | Stock Price/Earnings Per Shares |
Price to Book Value | 14.71 | 17.04 | 20.85 | 19.21 | 24.95 | Market Capitalisation/Shareholders Capital |
Assets US$ in millions |
|||||
Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 | Dec 31, 2015 | |
Cash and cash equivalents | 36,092 | 31,750 | 20,522 | 19,334 | 15,890 |
Marketable securities | 18,929 | 9,500 | 10,464 | 6,647 | 3,918 |
Inventories | 20,497 | 17,174 | 16,047 | 11,461 | 10,243 |
Accounts receivable, net | 17,663 | 13,310 | 9,692 | 6,561 | 4,400 |
Other | 3,153 | 3,367 | 3,472 | 1,778 | 2,023 |
Accounts receivable, net and other | 20,816 | 16,677 | 13,164 | 8,339 | 6,423 |
Current assets | 96,334 | 75,101 | 60,197 | 45,781 | 36,474 |
Property and equipment, net | 72,705 | 61,797 | 48,866 | 29,114 | 21,838 |
Operating leases | 25,141 | — | — | — | — |
Goodwill | 14,754 | 14,548 | 13,350 | 3,784 | 3,759 |
Other assets | 16,314 | 11,202 | 8,897 | 4,723 | 3,373 |
Long-term assets | 128,914 | 87,547 | 71,113 | 37,621 | 28,970 |
Total assets | 225,248 | 162,648 | 131,310 | 83,402 | 65,444 |
Liabiities and shareholders capital US$ in millions |
|||||
Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 | Dec 31, 2015 | |
Accounts payable | 47,183 | 38,192 | 34,616 | 25,309 | 20,397 |
Current portion of lease liabilities, operating leases | 3,139 | — | — | — | — |
Current portion of lease liabilities, finance leases | 9,884 | 7,720 | 5,839 | 3,997 | 3,027 |
Current portion of long-term debt | 1,307 | 1,371 | 100 | 1,056 | 238 |
Other | 18,109 | 14,572 | 12,231 | 8,686 | 7,119 |
Accrued expenses and other | 32,439 | 23,663 | 18,170 | 13,739 | 10,384 |
Unearned revenue | 8,190 | 6,536 | 5,097 | 4,768 | 3,118 |
Current liabilities | 87,812 | 68,391 | 57,883 | 43,816 | 33,899 |
Long-term lease liabilities, operating leases, excluding current portion | 22,696 | — | — | — | — |
Long-term lease liabilities, finance leases, excluding current portion | 17,095 | 9,650 | 8,438 | 5,080 | 4,212 |
Long-term lease liabilities, excluding current portion | 39,791 | 9,650 | 8,438 | 5,080 | 4,212 |
Long-term debt, excluding current portion | 23,414 | 23,495 | 24,743 | 7,694 | 8,235 |
Other long-term liabilities | 12,171 | 17,563 | 12,537 | 7,527 | 5,714 |
Long-term liabilities | 75,376 | 50,708 | 45,718 | 20,301 | 18,161 |
Total liabilities | 163,188 | 119,099 | 103,601 | 64,117 | 52,060 |
Preferred stock, $0.01 par value; issued and outstanding shares — none | — | — | — | — | — |
Common stock, $0.01 par value | 5 | 5 | 5 | 5 | 5 |
Treasury stock, at cost | (1,837) | (1,837) | (1,837) | (1,837) | (1,837) |
Additional paid-in capital | 33,658 | 26,791 | 21,389 | 17,186 | 13,394 |
Accumulated other comprehensive loss | (986) | (1,035) | (484) | (985) | (723) |
Retained earnings | 31,220 | 19,625 | 8,636 | 4,916 | 2,545 |
Stockholders’ equity | 62,060 | 43,549 | 27,709 | 19,285 | 13,384 |
Total liabilities and stockholders’ equity | 225,248 | 162,648 | 131,310 | 83,402 | 65,444 |
Consolidated Income Statement | |||||
US$ in millions | |||||
12 months ended: | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 | Dec 31, 2015 |
Net product sales | 160,408 | 141,915 | 118,573 | 94,665 | 79,268 |
Net services sales | 120,114 | 90,972 | 59,293 | 41,322 | 27,738 |
Net sales | 280,522 | 232,887 | 177,866 | 135,987 | 107,006 |
Cost of sales | (165,536) | (139,156) | (111,934) | (88,265) | (71,651) |
Gross profit | 114,986 | 93,731 | 65,932 | 47,722 | 35,355 |
Fulfillment | (40,232) | (34,027) | (25,249) | (17,619) | (13,410) |
Technology and content | (35,931) | (28,837) | (22,620) | (16,085) | (12,540) |
Marketing | (18,878) | (13,814) | (10,069) | (7,233) | (5,254) |
General and administrative | (5,203) | (4,336) | (3,674) | (2,432) | (1,747) |
Other operating expense, net | (201) | (296) | (214) | (167) | (171) |
Operating income | 14,541 | 12,421 | 4,106 | 4,186 | 2,233 |
Interest income | 832 | 440 | 202 | 100 | 50 |
Interest expense | (1,600) | (1,417) | (848) | (484) | (459) |
Other income (expense), net | 203 | (183) | 346 | 90 | (256) |
Non-operating income (expense) | (565) | (1,160) | (300) | (294) | (665) |
Income before income taxes | 13,976 | 11,261 | 3,806 | 3,892 | 1,568 |
Provision for income taxes | (2,374) | (1,197) | (769) | (1,425) | (950) |
Equity-method investment activity, net of tax | (14) | 9 | (4) | (96) | (22) |
Net income | 11,588 | 10,073 | 3,033 | 2,371 | 596 |
Consolidated Cash Flow Statement | |||||
US$ in millions | |||||
12 months ended: | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 | Dec 31, 2015 |
Net income | 11,588 | 10,073 | 3,033 | 2,371 | 596 |
Depreciation and amortization of property and equipment and capitalized content costs, operating lease assets, and other | 21,789 | 15,341 | 11,478 | 8,116 | 6,281 |
Stock-based compensation | 6,864 | 5,418 | 4,215 | 2,975 | 2,119 |
Other operating expense, net | 164 | 274 | 202 | 160 | 155 |
Other (income) expense, net | (249) | 219 | (292) | (20) | 250 |
Deferred income taxes | 796 | 441 | (29) | (246) | 81 |
Excess tax benefits from stock-based compensation | — | — | — | (829) | (119) |
Inventories | (3,278) | (1,314) | (3,583) | (1,426) | (2,187) |
Accounts receivable, net and other | (7,681) | (4,615) | (4,786) | (3,367) | (1,755) |
Accounts payable | 8,193 | 3,263 | 7,175 | 5,030 | 4,294 |
Accrued expenses and other | (1,383) | 472 | 283 | 1,724 | 913 |
Unearned revenue | 1,711 | 1,151 | 738 | 1,955 | 1,292 |
Changes in operating assets and liabilities | (2,438) | (1,043) | (173) | 3,916 | 2,557 |
Adjustments to reconcile net income to net cash from operating activities | 26,926 | 20,650 | 15,401 | 14,072 | 11,324 |
Net cash provided by operating activities | 38,514 | 30,723 | 18,434 | 16,443 | 11,920 |
Purchases of property and equipment | (16,861) | (13,427) | (11,955) | (7,804) | (5,387) |
Proceeds from property and equipment sales and incentives | 4,172 | 2,104 | 1,897 | 1,067 | 798 |
Acquisitions, net of cash acquired, and other | (2,461) | (2,186) | (13,972) | (116) | (795) |
Sales and maturities of marketable securities | 22,681 | 8,240 | 9,988 | 4,733 | 3,025 |
Purchases of marketable securities | (31,812) | (7,100) | (13,777) | (7,756) | (4,091) |
Net cash used in investing activities | (24,281) | (12,369) | (27,819) | (9,876) | (6,450) |
Excess tax benefits from stock-based compensation | — | — | — | 829 | 119 |
Proceeds from long-term debt and other | 2,273 | 768 | 16,231 | 621 | 353 |
Repayments of long-term debt and other | (2,684) | (668) | (1,372) | (354) | (1,652) |
Principal repayments of finance leases | (9,628) | (7,449) | (4,799) | (3,860) | (2,462) |
Principal repayments of financing obligations | (27) | (337) | (200) | (147) | (121) |
Net cash provided by (used in) financing activities | (10,066) | (7,686) | 9,860 | (2,911) | (3,763) |
Foreign currency effect on cash, cash equivalents, and restricted cash | 70 | (351) | 713 | (212) | (374) |
Net increase (decrease) in cash, cash equivalents, and restricted cash | 4,237 | 10,317 | 1,188 | 3,444 | 1,333 |
Cash, cash equivalents, and restricted cash, beginning of period | 32,173 | 21,856 | 19,334 | 15,890 | 14,557 |
Cash, cash equivalents, and restricted cash, end of period | 36,410 | 32,173 | 20,522 | 19,334 | 15,890 |
12/31/2019 | 12/31/2018 | 12/29/2017 | 12/30/2016 | 12/31/2015 | |
Stock Price | 1847.84 | 1501.97 | 1169.47 | 749.87 | 675.89 |
M Cap | 9.1283E+11 | 7.41971E+11 | 5.77716E+11 | 3.70435E+11 | 3.33889E+11 |