Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

10. What is your summary of this companys financial condition? Amazon Balancesheet Period Ending: 12/31/2016 % 12/31/2015 % 12/31/2014 % 12/31/2013 % Current Assets Cash

10. What is your summary of this companys financial condition?

Amazon Balancesheet
Period Ending: 12/31/2016 % 12/31/2015 % 12/31/2014 % 12/31/2013 %
Current Assets
Cash and Cash Equivalents $19,334,000 23.18% $15,890,000 24.54% $14,557,000 26.71% $8,658,000 21.56%
Short-Term Investments $6,647,000 7.97% $3,918,000 6.05% $2,859,000 5.25% $3,789,000 9.43%
Net Receivables $8,339,000 10.00% $5,654,000 8.73% $5,612,000 10.30% $4,767,000 11.87%
Inventory $11,461,000 13.74% $10,243,000 15.82% $8,299,000 15.23% $7,411,000 18.45%
Other Current Assets $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Total Current Assets $45,781,000 54.89% $35,705,000 55.15% $31,327,000 57.48% $24,625,000 61.32%
Long-Term Assets
Long-Term Investments $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Fixed Assets $29,114,000 34.91% $21,838,000 33.73% $16,967,000 31.13% $10,949,000 27.26%
Goodwill $3,784,000 4.54% $3,759,000 5.81% $3,319,000 6.09% $2,655,000 6.61%
Intangible Assets $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Other Assets $4,723,000 5.66% $3,445,000 5.32% $2,892,000 5.31% $1,930,000 4.81%
Deferred Asset Charges $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Total Assets $83,402,000 100.00% $64,747,000 100.00% $54,505,000 100.00% $40,159,000 100.00%
Current Liabilities
Accounts Payable $39,048,000 46.82% $30,769,000 47.52% $26,266,000 48.19% $21,821,000 54.34%
Short-Term Debt / Current Portion of Long-Term Debt $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Other Current Liabilities $4,768,000 5.72% $3,118,000 4.82% $1,823,000 3.34% $1,159,000 2.89%
Total Current Liabilities $43,816,000 52.54% $33,887,000 52.34% $28,089,000 51.53% $22,980,000 57.22%
Long-Term Debt $7,694,000 9.23% $8,227,000 12.71% $8,265,000 15.16% $3,191,000 7.95%
Other Liabilities $12,607,000 15.12% $9,249,000 14.28% $7,410,000 13.60% $4,242,000 10.56%
Deferred Liability Charges $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Misc. Stocks $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Minority Interest $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Total Liabilities $64,117,000 76.88% $51,363,000 79.33% $43,764,000 80.29% $30,413,000 75.73%
Stock Holders Equity
Common Stocks $5,000 0.01% $5,000 0.01% $5,000 0.01% $5,000 0.01%
Capital Surplus $17,186,000 20.61% $13,394,000 20.69% $11,135,000 20.43% $9,573,000 23.84%
Retained Earnings $4,916,000 5.89% $2,545,000 3.93% $1,949,000 3.58% $2,190,000 5.45%
Treasury Stock ($1,837,000) -2.20% ($1,837,000) -2.84% ($1,837,000) -3.37% ($1,837,000) -4.57%
Other Equity ($985,000) -1.18% ($723,000) -1.12% ($511,000) -0.94% ($185,000) -0.46%
Total Equity $19,285,000 23.12% $13,384,000 20.67% $10,741,000 19.71% $9,746,000 24.27%
Total Liabilities & Equity $83,402,000 100.00% $64,747,000 100.00% $54,505,000 100.00% $40,159,000 100.00%

Amazon Income Statement
Period Ending: 12/31/2016 % 12/31/2015 % 12/31/2014 % 12/31/2013 %
Total Revenue $135,987,000 100% $107,006,000 100% $88,988,000 100% $74,452,000 100%
Cost of Revenue $88,265,000 64.91% $71,651,000 66.96% $62,752,000 70.52% $54,181,000 72.77%
Gross Profit $47,722,000 35.09% $35,355,000 33.04% $26,236,000 29.48% $20,271,000 27.23%
Operating Expenses
Research and Development $0 0.0000% $0 0.00% $0 0.00% $0 0.00%
Sales, General and Admin. $43,536,000 32.01% $33,122,000 30.95% $26,058,000 29.28% $19,526,000 26.23%
Non-Recurring Items $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Other Operating Items $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Operating Income $4,186,000 3.08% $2,233,000 2.09% $178,000 0.20% $745,000 1.00%
Add'l income/expense items $190,000 0.14% ($206,000) -0.19% ($79,000) -0.09% ($98,000) -0.13%
Earnings Before Interest and Tax $4,376,000 3.22% $2,027,000 1.89% $99,000 0.11% $647,000 0.87%
Interest Expense $484,000 0.36% $459,000 0.43% $210,000 0.24% $141,000 0.19%
Earnings Before Tax $3,892,000 2.86% $1,568,000 1.47% ($111,000) -0.12% $506,000 0.68%
Income Tax $1,425,000 1.05% $950,000 0.89% $167,000 0.19% $161,000 0.22%
Minority Interest $0 0.00% $0 0.00% $0 0.00% $0 0.00%
Equity Earnings/Loss Unconsolidated Subsidiary ($96,000) -0.07% ($22,000) -0.02% $37,000 0.04% ($71,000) -0.10%
Net Income-Cont. Operations $2,371,000 1.74% $596,000 0.56% ($241,000) -0.27% $274,000 0.37%
Net Income $2,371,000 1.74% $596,000 0.56% ($241,000) -0.27% $274,000 0.37%
Net Income Applicable to Common Shareholders $2,371,000 1.74% $596,000 0.56% ($241,000) -0.27% $274,000

0.37%

Amazon Financial Analysis
Current Ratio= CA/CL 1.04
The current ratio is a liquidity ratio that measures a company's ability to pay short-term obligations. It is calculated as a company's Total Current Assets divides by its Total Current Liabilities. Amazon.com Inc.s current ratio for the quarter that ended in December 2016 was 1.04
Quick Ratio= (CA-Inventories)/CL 0.78
Quick Ratio for 2015 0.75
Quick Ratio for 2014 0.82
Amazon's quick ratio positon for 2016 was lower than the industries typical average of 1.0, in which it was 0.82 in 2014, then declined in 2015 and increased by 0.3 in 2016. Amazon would find this ratio useful for credit analysis as stock/shareholders try to predict future stock values. Managers would also find this ratio useful to maintaining the business and get an idea of how Amazon is doing financially.
Cash Ratio= A liquidity ratio calculated as (cash plus short-term marketable investments) divided by current liabilities. 0.41
Gross Profit Margin= Gross profit margin is calculated by subtracting cost of goods sold (COGS) from total revenue and dividing that number by total revenue. The top number in the equation, known as gross profit or gross margin, is the total revenue minus the direct costs of producing that good or service.Gross profit margin indicates the percentage of revenue available to cover operating and other expenditures. Amazon.com Inc.'s gross profit margin improved from 2014 to 2015 and from 2015 to 2016. 35.09%
Operating Profit Margin= 100 Operating income Net sales = 100 4,186 135,987 = 3.08% 3.08%
Inventory Turnover= COGS/Inventories 7.70
Inventory turnover measures how fast the company turns over its inventory within a year. It is calculated as cost of goods sold divided by average inventory. Amazon.com Inc's cost of goods sold for in December 2016 was $88,265M Amazon.com Inc's average inventory in December 2016 was $11,461M. Amazon.com Inc's inventory turnover in December 2016 was 7.70
Days Sales Outstanding (DSO)= Accounts Receivable/Daily Sales 22.38
Days inventory indicates the number of days of goods in sales that a company has in the inventory. Amazon.com Inc's days inventory in December 2016 was 22.38
Fix Asset Turnover= Sales/Fix Asset 3.03
Total Asset Turnover= Sales/TA 0.52
Debt Ratio= Total Debt/TA 9.23%
Liabilities to Asset Ratio=TL/TA 76.88%
Time-Interest-Earned Ratio=EBIT/Interest Expense 9.04
EV / EBITDA Ratio= Enterprise Value (EV) / Earnings before interest, tax, depreciation and amortization (EBITDA) 38.25
Profit Margin = Net Income/Sales 0.05
Basic Earning Power=EBIT/Total Assets 0.05
ROA=Net Income/Total Assets 0.03
ROE=Net Income/Common Equity 13.80%
EPS=Net Income/Shares Outstanding. The net income for a period divided by the total number of shares outstanding during that period. 1.29
These ratios tell us how efficiently Amazon assets were managed for year 2016. Management makes very good use of its assets as evidenced by the total assets turnover ratio of 0.522 as compared to the industry average. Amazon's sales nearly crumpled the value of total assets, which is excellent for Amazon. We also know that Amazon just partnered with Whole Foods which could potentially increase the number of sales and shares for Amazon. Considering Amazon has basically dominated every retail outlet except for grocery. This should help the company maintain healthy free cash flows and keep investors happy.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Traveling Consultants Guide To Auditing UNIX

Authors: Mark Adams

1st Edition

1105616398, 978-1105616396

More Books

Students also viewed these Accounting questions

Question

Does it have a clear, engaging lead?

Answered: 1 week ago