Question

In: Finance

Provide Amazon's financial data of last 5 years . Then calculate relevant Ratio's from them Liquidity...

Provide Amazon's financial data of last 5 years . Then calculate relevant Ratio's from them

  • Liquidity ratios
  • Leverage ratios
  • Efficiency ratios
  • Profitability ratios
  • Market value ratios

and then present those Ratio's result in graph

Solutions

Expert Solution

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


Related Solutions

Calculate the following financial indicators for the last five financial years. Answers including formula to compute...
Calculate the following financial indicators for the last five financial years. Answers including formula to compute the indicators must be provided. (i) Compounded average revenue (Sales) growth over 5 years (ii) Compounded average net income growth over 5 years (iii) Gross profit margin (iv) Operating profit margin (v) Asset turnover ratio (vi) Return on revenue (Sales) (vii) Return on equity (viii) Return on total assets (ix) Current ratio (x) Debt ratio ------------------------------------------------------------------------------ Company A Income Statement Fiscal Year 2015 2016...
Assess the financial situations of commercial banks over the last 5 years.
Assess the financial situations of commercial banks over the last 5 years.
A firm has the following information for the last two years. Calculate its degree of financial...
A firm has the following information for the last two years. Calculate its degree of financial leverage. This year Last year Sales $1,500,000 $1,300,000 Operating costs $900,000 $800,000 Net income $150,000 $120,000 Number of shares outstanding 50,000 50,000 Allegra Inc. has one million shares outstanding. The company is considering the issue of debt of $15 million. The interest rate on this new debt issue will be 8%, and the number of shares after the debt issue will be reduced to...
a. What is trend in the liquidity of CVS over the last three years, explain with...
a. What is trend in the liquidity of CVS over the last three years, explain with ratios? b. What is trend in the liquidity of Walgreens over the last three years, explain with ratios? c. Which company has had better liquidity over the last 3 years? Explain with ratios. Income Statement for CVS Balance Sheet All numbers in thousands Period Ending 8/31/2017 8/31/2016 8/31/2015 Current Assets Cash And Cash Equivalents 3,301,000 9,807,000 3,000,000 Short Term Investments - - - Net...
What do you project happening with Amazon's fulfillment system in the next 5-10 years?
What do you project happening with Amazon's fulfillment system in the next 5-10 years?
Select the relevant costs and other data from the following, and calculate the All Source F&D...
Select the relevant costs and other data from the following, and calculate the All Source F&D Cost for Big Oil Co. on a BOE basis (Use a 6 to 1 conversion ratio) Big Oil Data for All Source F&D Calculation - Oil and Gas Costs $Millions Unproved property acquisitions $75 Exploration $850 Development expenses $900 Proved Property Acquisitions $250 SG&A $225 Interest payments $75 Oil Reserve Additions Million Barrels Oil reserve discoveries and extensions 105 MMBO Oil revisions 5 MMBO...
Provide an example from the last two years of unethical leadership and explain why the leadership...
Provide an example from the last two years of unethical leadership and explain why the leadership was unethical. Describe what ethical leadership would have done in the situation. Provide links to additional information about this unethical leadership event.
Download GDP data for Canada from CANSIM for at least the last 30 years. Specify data...
Download GDP data for Canada from CANSIM for at least the last 30 years. Specify data characteristics: quarterly/annually, seasonally adjusted, and what measure of GDP you are using (income based/expenditure based). Prof. Emilia Barbu ECN 301 Winter 2018 2 Data can be downloaded as a CSV file. a) Draw a graph (use Excel) to show GDP over time. b) List and discuss GDP’s components. c) What year did Canada experience its last recession? What about the recession before the last...
The probability that a radio will last more than 5 years is 0.87. From a batch...
The probability that a radio will last more than 5 years is 0.87. From a batch of 400 such radios, what is the probability that: a) More than 327 and less than 349 radios will last more than 5 years? b) Exactly 356 of them will last more than 5 years? c) Less than 368 of them will last more than 5 years?
Financial​ ratios: Liquidity. The financial statements for Tyler​ Toys, Inc. are shown below. Calculate the current​...
Financial​ ratios: Liquidity. The financial statements for Tyler​ Toys, Inc. are shown below. Calculate the current​ ratio, quick​ ratio, and cash ratio for Tyler Toys for 2013 and 2014. Should any of these ratios or the change in a ratio warrant concern for the managers of Tyler Toys or the​ shareholders? Tyler Toys, Inc. Income Statement for Years Ending December 31, 2013 and 2014 2014 2013 Revenue $14,147,831 $13,567,868 Cost of goods sold $-8,447,482 $-8,132,539 Selling, general, and administrative expenses...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT