Amazon Financial Statement | |||||||||||||||
Consolidated Statements Of Operations - USD ($) shares in Millions, $ in Millions | 12 Months Ended | Consolidated Balance Sheets - USD ($) $ in Millions | Dec. 31, 2018 | Dec. 31, 2017 | Consolidated Statements of Cash Flows - USD ($) $ in Millions | 12 Months Ended | |||||||||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | Current assets: | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |||||||||
Total net sales | $ 232,887 | $ 177,866 | $ 135,987 | Cash and cash equivalents | $ 31,750 | $ 20,522 | Statement of Cash Flows [Abstract] | ||||||||
Operating expenses: | Marketable securities | 9,500 | 10,464 | CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD | $ 21,856 | $ 19,934 | $ 16,175 | ||||||||
Cost of sales | 139,156 | 111,934 | 88,265 | Inventories | 17,174 | 16,047 | OPERATING ACTIVITIES: | ||||||||
Fulfillment | 34,027 | 25,249 | 17,619 | Accounts receivable, net and other | 16,677 | 13,164 | Net income | 10,073 | 3,033 | 2,371 | |||||
Marketing Expense | 13,814 | 10,069 | 7,233 | Total current assets | 75,101 | 60,197 | Adjustments to reconcile net income to net cash from operating activities: | ||||||||
Technology and content | 28,837 | 22,620 | 16,085 | Property and equipment, net | 61,797 | 48,866 | Depreciation of property and equipment and other amortization, including capitalized content costs | 15,341 | 11,478 | 8,116 | |||||
General and administrative | 4,336 | 3,674 | 2,432 | Goodwill | 14,548 | 13,350 | Stock-based compensation | 5,418 | 4,215 | 2,975 | |||||
Other operating expense, net | 296 | 214 | 167 | Other assets | 11,202 | 8,897 | Other operating expense, net | 274 | 202 | 160 | |||||
Total operating expenses | 220,466 | 173,760 | 131,801 | Total assets | 162,648 | 131,310 | Other expense (income), net | 219 | (292) | (20) | |||||
Operating income (loss) | 12,421 | 4,106 | 4,186 | Current liabilities: | Deferred income taxes | 441 | (29) | (246) | |||||||
Interest income | 440 | 202 | 100 | Accounts payable | 38,192 | 34,616 | Changes in operating assets and liabilities: | ||||||||
Interest expense | 1,417 | (848) | (484) | Accrued expenses and other | 23,663 | 18,170 | Inventories | (1,314) | (3,583) | (1,426) | |||||
Other income (expense), net | (183) | 346 | 90 | Unearned revenue | 6,536 | 5,097 | Accounts receivable, net and other | (4,615) | (4,780) | (3,436) | |||||
Total non-operating income (expense) | (1,160) | (300) | (294) | Total current liabilities | 68,391 | 57,883 | Accounts payable | 3,263 | 7,100 | 5,030 | |||||
Income before income taxes | 11,261 | 3,806 | 3,892 | Long-term debt | 23,495 | 24,743 | Accrued expenses and other | 472 | 283 | 1,724 | |||||
Provision for income taxes | 1,197 | (769) | (1,425) | Other long-term liabilities | 27,213 | 20,975 | Unearned revenue | 1,151 | 738 | 1,955 | |||||
Equity-method investment activity, net of tax | 9 | (4) | (96) | Commitments and contingencies (Note 7) | Net cash provided by (used in) operating activities | 30,723 | 18,365 | 17,203 | |||||||
Net income | $ 10,073 | $ 3,033 | $ 2,371 | Stockholders’ equity: | INVESTING ACTIVITIES: | ||||||||||
Basic earnings per share | $ 20.68 | $ 6.32 | $ 5.01 | Preferred stock, $0.01 par value: Authorized shares - 500 Issued and outstanding shares - none | 0 | 0 | Purchases of property and equipment | 13,427 | (11,955) | (7,804) | |||||
Diluted earnings per share | $ 20.14 | $ 6.15 | $ 4.90 | Common stock, $0.01 par value: Authorized shares - 5,000 Issued shares - 507 and 514 Outstanding shares - 484 and 491 | 5 | 5 | Proceeds from property and equipment incentives | 2,104 | 1,897 | 1,067 | |||||
Weighted-average shares used in computation of earnings per share: | Treasury stock, at cost | (1,837) | (1,837) | Acquisitions, net of cash acquired, and other | (2,186) | (13,972) | (116) | ||||||||
Basic (in shares) | 487 | 480 | 474 | Additional paid-in capital | 26,791 | 21,389 | Sales and maturities of marketable securities | 8,240 | 9,677 | 4,577 | |||||
Diluted (in shares) | 500 | 493 | 484 | Accumulated other comprehensive loss | (1,035) | (484) | Purchases of marketable securities | (7,100) | (12,731) | (7,240) | |||||
Net product sales | Retained earnings | 19,625 | 8,636 | Net cash provided by (used in) investing activities | (12,369) | (27,084) | (9,516) | ||||||||
Total net sales | $ 141,915 | $ 118,573 | $ 94,665 | Total stockholders’ equity | 43,549 | 27,709 | FINANCING ACTIVITIES: | ||||||||
Net service sales | Total liabilities and stockholders’ equity | $ 162,648 | $ 131,310 | Proceeds from long-term debt and other | 768 | 16,228 | 618 | ||||||||
Total net sales | $ 90,972 | $ 59,293 | $ 41,322 | Repayments of long-term debt and other | (668) | (1,301) | (327) | ||||||||
Principal repayments of capital lease obligations | (7,449) | (4,799) | (3,860) | ||||||||||||
Principal repayments of finance lease obligations | (337) | (200) | (147) | ||||||||||||
Net cash provided by (used in) financing activities | (7,686) | 9,928 | (3,716) | ||||||||||||
Foreign currency effect on cash, cash equivalents, and restricted cash | (351) | 713 | (212) | ||||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 10,317 | 1,922 | 3,759 | ||||||||||||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD | 32,173 | 21,856 | 19,934 | ||||||||||||
SUPPLEMENTAL CASH FLOW INFORMATION: | |||||||||||||||
Cash paid for interest on long-term debt | 854 | 328 | 290 | ||||||||||||
Cash paid for interest on capital and finance lease obligations | 575 | 319 | 206 | ||||||||||||
Cash paid for income taxes, net of refunds | 1,184 | 957 | 412 | ||||||||||||
Property and equipment acquired under capital leases | 10,615 | 9,637 | 5,704 | ||||||||||||
Property and equipment acquired under build-to-suit leases | $ 3,641 | $ 3,541 |
$ 1,209 |
Compute the following ratios:
Current Ratio
Debt to Asset Ratio
Return on Equity
Return on Assets
Inventory Turnover
Days in Inventory
Times Interest Earned
Free Cash Flow
Gross Profit Rate
Profit Margin
Asset Turnover
Current ratio | Current assets / current liabilities | 75,101 / 68,391 | 1.09 | ||
Debt to asset ratio | Total liabilities / Total assets | 119,099 / 162,648 | 73.23% | ||
Return on equity | Net Income / Average equity | 10,073 / (43,549 + 27,709) / 2 | 28.27% | ||
Return on assets | Net Income / Average total assets | 10,073 / (162,648 + 131,310) / 2 | 6.85% | ||
Inventory turnover | Cost of sales / Average Inventory | 139,156 / (17,174 + 16,047) / 2 | 8.38 | ||
Days in inventory | 1 / Inventory turnover X 365 | 1 / 8.38 X 365 | 43.57 | ||
Times interest earned | (Income before tax + Interest expense) / Interest expense | (11,261 + 1,417) / 1,417 | 8.95 | ||
Free cash flow | Income from operation - Puchase of property | 30,723 - 13,427 | $ 17,296 | million | |
Gross Profit rate | (sales - cost of sales) / Sales | (232,887 - 139,156) / 232,887 | 40.25% | ||
Profit margin | Net income / Sales | 10,073 / 232,887 | 4.33% | ||
Asset turnover | Sales / average total assets | 232,887 / (162,648 + 131,310) / 2 | 1.58 | ||
Amazon Financial Statement Consolidated Statements Of Operations - USD ($) shares in Millions, $ in Millions...
12 Months Ended Consolidated Statements of Operations - USD ($) shares in Millions, $ in Millions Dec. 31, 2017 Dec. 31, 2016 Use Excel Formulas in Yellow Sheets $ 118,573 $ 94,665 59,293 41,322 177,866 135,987 Income Statement(Abstract) Net product sales 5 Net service sales 5 Total net sales 7 Operating expenses: B Cost of sales 9 Gross Profit 10 Fulfillment 11 Marketing 12 Technology and content 13 General and administrative 14 Other operating expense, net 15 Total operating expenses...
12 Months Ended Consolidated Statements of Income - USD ($) shares in Millions, $ in Millions Jan. 31, 2018 Jan. 31, 2017 99.08% 0 $ 495,761 4,582 500,343 $ 481,317 4,556 485,873 99.06% 0.94% 0 373,396 106,510 0 o 361,256 101,853 20,437 22,764 3 Revenues: 4 Net sales 5 Membership and other income 6 Total revenues 7 Costs and expenses: 8 Cost of sales Operating, selling, general and administrative 9 expenses 10 Operating income 11 Interest: 12 Debt 13 Capital...
Pepsi Consolidated Statement of Cash Flows - USD ($) $ in Millions 12 Months Ended Dec. 29, 2018 Dec. 30, 2017 Dec. 31, 2016 Operating Activities Net Income (Loss), Including Portion Attributable to Noncontrolling Interest $ 12,559 $ 4,908 $ 6,379 Depreciation and amortization 2,399 2,369 2,368 Share-based compensation expense 256 292 284 Restructuring and impairment charges 308 295 160 Cash payments for restructuring charges (255) (113) (125) Charge related to the transaction with Tingyi 0 0 373 Pension and...
The following financial information is available for International Technologies, Inc.: Consolidated Statements of Ops (USD $) In Thousands Dec. 27, 2014 Dec. 28, 2013 Dec. 29, 2012 NET SALES $1,097,788 $929,810 $719,204 Cost of sales $839,946 $698,771 $542,700 GROSS PROFIT $257,842 $231,039 $176,504 Selling and administrative expenses $251,591 $205,797 $171,420 Other operating expense, net $2,441 $1,334 $184 Facility consolidation expenses $14,888 $0 $0 Impairment of assets $3,059 $0 $0 OPERATING INCOME (LOSS) ($14,137) $23,909 $4,901 Interest expense $11,615 $10,141 $8,494...
Compute and Interpret Coverage, Liquidity and Solvency Ratio: Selected balance sheet and income statement information from Am $ millions 2018 2017 2016 Net operating profit after tax (NOPAT) $10,978 $3,222 $2,556 Net income 10,073 3,033 2,371 Operating profit 12,421 4,106 4,186 Interest expense 1,417 848 484 Cash from operating activities 30,723 18,365 17,203 Current assets 75,101 60,197 45,781 Current liabilities 68,391 57,883 43,816 Cash and cash equivalents 31,750 20,522 19,334 Marketable securities 9,500 10,464 6,647 Total debt 23,495 24,743 7,694...
calculate the following financial indicators Current Ratio Debt/Equity Ratio Free Cash Flow Earnings per Share Price/Earnings Ratio Return on Equity Net Profit Margin As Reported Annual Income Statement Report Date Currency Audit Status Consolidated Scale Net product sales Net services sales Total net sales Cost of sales Fulfillment expenses Marketing expenses Technology & content expenses General & administrative expenses Other operating expense (income), net Total operating expenses & costs Income from operations Interest income Interest expense...
Compute and Interpret Coverage, Liquidity and Solvency Ratios Selected balance sheet and income statement information from Amazon for 2016 through 2018 follows. $ millions 2018 2017 2016 Net operating profit after tax (NOPAT) $10,978 $3,222 $2,556 Net income 10,073 3,033 2,371 Operating profit 12,421 4,106 4,186 Interest expense 1,417 848 484 Cash from operating activities 30,723 18,365 17,203 Current assets 75,101 60,197 45,781 Current liabilities 68,391 57,883 43,816 Cash and cash equivalents 31,750 20,522 19,334 Marketable securities 9,500 10,464 6,647...
Apple Inc. CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except number of shares which are reflected in thousands and per share amounts) September 28, 2019 Years ended September 29, 2018 September 30, 2017 Net sales: Products $ $ $ Services 2 1 3,8 8 3 46,291 260,1 74 2 2 5,8 4 7 39,7 48 2 6 5,5 95 1 96,5 34 32,700 2 2 9,2 3 4 Total net sales Cost of sales: Products Services Total cost of sales 1.4.4,996...
solve for x and y CISCO SYSTEMS, INC. Consolidated Statements of Cash Flows (in millions) Years Ended July 25, 2015 July 26, 2014 July 27, 2013 $ 8,981 $ 7,853 $ 9.983 2,442 1,440 134 (23) (128) (258) 2,439 1,348 79 (678) (118) (299) 2,460 1,120 44 (37) (92) (91) (413) (116) (634) (370) 87 53 7 1,275 75 340 (109) (119) 26 (23) 191 (42) 659 785 12,332 (1,001) 218 (723) (36) 164 (239) 134 598 392 12,894 12,552...