Hello!

I need a Projected Statement of Cash Flows for the years 2021, 2022, 2023 for the company Amazon

Please provide explanations/assumptions and calculations/formulas.

Thank you

Consolidated Statements of Cash Flows As of Year Ended December 31, 2020, December 31, 2019, December 2, 2018 $s in Millions Year Ended December 31, 2018 2019 2020 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD $ 21,856 $ 32,173 $ 36,410 OPERATING ACTIVITIES: Net income $ 10,073 $ 11,588 $ 21,331 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization of property and equipment and capitalized content costs, operating lease assets, and other $ 15,341 $ 21,789 $ 25,251 Stock-based compensation $ 5,418 $ 6,864 $ 9,208 Other operating expense (income), net $ 274 $ 164 $ (71) Other expense (income), net $ 219 $ (249) $ (2,582) Deferred income taxes $ 441 $ 796 $ (554) Changes in operating assets and liabilities: Inventories $ (1,314) $ (3,278) $ (2,849) Accounts receivable, net and other $ (4,615) $ (7,681) $ (8,169) Accounts payable $ 3,263 $ 8,193 $ 17,480 Accrued expenses and other $ 472 $ (1,383) $ 5,754 Unearned revenue $ 1,151 $ 1,711 $ 1,265 Net cash provided by (used in) operating activities $ 30,723 $ 38,514 $ 66,064 INVESTING ACTIVITIES: Purchases of property and equipment $ (13,427) $ (16,861) $ (40,140) Proceeds from property and equipment sales and incentives $ 2,104 $ 4,172 $ 5,096 Acquisitions, net of cash acquired, and other $ (2,186) $ (2,461) $ (2,325) Sales and maturities of marketable securities $ 8,240 $ 22,681 $ 50,237 Purchases of marketable securities $ (7,100) $ (31,812) $ (72,479) Net cash provided by used in investing activities $ (12,369) $ (24,281) $ (59,611) FINANCING ACTIVITIES: Proceeds from short-term debt and other $ 886 $ 1,402 $ 6,796 Repayments of short-term debt, and other $ (813) $ (1,518) $ (6,177) Proceeds from long-term debt $ 182 $ 871 $ 10,525 Repayments of long-term debt $ (155) $ (1,166) $ (1,553) Principal repayments of finance leases $ (7,449) $ (9,628) $ (10,642) Principal repayments of financing obligations $ (337) $ (27) $ (53) Net cash provided by (used in) financing activities $ (7,686) $ (10,066) $ (1,104) Foreign currency effect on cash cash equivalents, and restricted cash $ (351) $ 70 $ 618 Net increase (decrease) in cash, cash equivalents, and restricted cash $ 10,317 $ 4,237 $ 5,967 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH END OF PERIOD $ 32,173 $ 36,410 $ 42,377 Consolidated Balance Sheets As of Year Ended December 31, 2020, December 31, 2019, December 2, 2018 $s in Millions, except per share data December 31, 2018 2019 2020 Assets Current assets: Cash and cash equivalents $ 31,750 $ 36,092 $ 42,122 Marketable securities $ 9,500 $ 18,929 $ 42,274 Inventories $ 17,174 $ 20,497 $ 23,795 Accounts receivable, net and other $ 16,677 $ 20,816 $ 24,542 Total current assets $ 75,101 $ 96,334 $ 132,733 Property and equipment, net $ 61,797 $ 72,705 $ 113,114 Operating leases $ 25,141 $ 37,553 Goodwill $ 14,548 $ 14,754 $ 15,017 Other assets $ 11,202 $ 16,314 $ 22,778 Total assets $ 162,648 $ 225,248 $ 321,195 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 38,192 $ 47,183 $ 72,539 Accrued expenses and other $ 23,663 $ 32,439 $ 44,138 Unearned revenue $ 6,536 $ 8,190 $ 9,708 Total current liabilities $ 68,391 $ 87,812 $ 126,385 Long-term lease liabilities $ 9,650 $ 39,791 $ 52,573 Long-term debt $ 23,495 $ 23,414 $ 31,816 Other long-term liabilities $ 17,563 $ 12,171 $ 17,017 Commitments and contingencies (Note 7) Stockholders' equity: Preferred stock. $0.01 par value: Authorized shares 500 Issued and outstanding shares none Common stock, $0.01 par value: Authorized shares 5,000 Issued shares 521 and 527 Outstanding shares 498 and 503 $ 5 $ 5 $ 5 Treasury stock, at cost $ (1,837) $ (1,837) $ (1,837) Additional paid-in capital $ 26,791 $ 33,658 $ 42,865 Accumulated other comprehensive income (loss) $ (1,035) $ (986) $ (180) Retained earnings $ 19,625 $ 31,220 $ 52,551 Total stockholders' equity $ 43,549 $ 62,060 $ 93,404 Total liabilities and stockholders' equity $ 162,648 $ 225,248 $ 321,195 Fields using formulas Consolidated Statements of Operations As of Year Ended December 31, 2020, December 31, 2019, December 2, 2018 $s in Millions, except per share Year Ended December 31, 2018 2019 2020 Net product sales $ 141,915 $ 160,408 $ 215,915 Net service sales $ 90,972 $ 120,114 $ 170,149 Total net sales $ 232,887 $ 280,522 $ 386,064 Operating expenses: Cost of sales $ 139,156 $ 165,536 $ 233,307 Fulfillment $ 34,027 $ 40,232 $ 58,517 Technology and content $ 28,837 $ 35,931 $ 42,740 Marketting $ 13,814 $ 18,878 $ 22,008 General and administrative $ 4,336 $ 5,203 $ 6,668 Other operating expense (income), net $ 296 $ 201 $ (75) Total operating expenses $ 220,466 $ 265,981 $ 363,165 Operating income $ 12,421 $ 14,541 $ 22,899 Interest income $ 440 $ 832 $ 555 Interest expense $ (1,417) $ (1,600) $ (1,647) Other income (expense), net $ (183) $ 203 $ 2,371 Total non-operating income (expense) $ (1,160) $ (565) $ 1,279 Income before income taxes $ 11,261 $ 13,976 $ 24,178 Provision for income taxes $ (1,197) $ (2,374) $ (2,863) Equity-method investment activity, net of tax $ 9 $ (14) $ 16 Net income $ 10,073 $ 11,588 $ 21,331 Basic earnings per share $ 20.68 $ 23.46 $ 42.64 Diluted earnings per share $ 20.14 $ 23.01 $ 41.83 Weighted average shares used in computation of earnings per share: Basic $ 487 $ 494 $ 500 Diluted $ 500 $ 504 $ 510 lolo Fields using formulas Consolidated Statements of Cash Flows As of Year Ended December 31, 2020, December 31, 2019, December 2, 2018 $s in Millions Year Ended December 31, 2018 2019 2020 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD $ 21,856 $ 32,173 $ 36,410 OPERATING ACTIVITIES: Net income $ 10,073 $ 11,588 $ 21,331 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization of property and equipment and capitalized content costs, operating lease assets, and other $ 15,341 $ 21,789 $ 25,251 Stock-based compensation $ 5,418 $ 6,864 $ 9,208 Other operating expense (income), net $ 274 $ 164 $ (71) Other expense (income), net $ 219 $ (249) $ (2,582) Deferred income taxes $ 441 $ 796 $ (554) Changes in operating assets and liabilities: Inventories $ (1,314) $ (3,278) $ (2,849) Accounts receivable, net and other $ (4,615) $ (7,681) $ (8,169) Accounts payable $ 3,263 $ 8,193 $ 17,480 Accrued expenses and other $ 472 $ (1,383) $ 5,754 Unearned revenue $ 1,151 $ 1,711 $ 1,265 Net cash provided by (used in) operating activities $ 30,723 $ 38,514 $ 66,064 INVESTING ACTIVITIES: Purchases of property and equipment $ (13,427) $ (16,861) $ (40,140) Proceeds from property and equipment sales and incentives $ 2,104 $ 4,172 $ 5,096 Acquisitions, net of cash acquired, and other $ (2,186) $ (2,461) $ (2,325) Sales and maturities of marketable securities $ 8,240 $ 22,681 $ 50,237 Purchases of marketable securities $ (7,100) $ (31,812) $ (72,479) Net cash provided by used in investing activities $ (12,369) $ (24,281) $ (59,611) FINANCING ACTIVITIES: Proceeds from short-term debt and other $ 886 $ 1,402 $ 6,796 Repayments of short-term debt, and other $ (813) $ (1,518) $ (6,177) Proceeds from long-term debt $ 182 $ 871 $ 10,525 Repayments of long-term debt $ (155) $ (1,166) $ (1,553) Principal repayments of finance leases $ (7,449) $ (9,628) $ (10,642) Principal repayments of financing obligations $ (337) $ (27) $ (53) Net cash provided by (used in) financing activities $ (7,686) $ (10,066) $ (1,104) Foreign currency effect on cash cash equivalents, and restricted cash $ (351) $ 70 $ 618 Net increase (decrease) in cash, cash equivalents, and restricted cash $ 10,317 $ 4,237 $ 5,967 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH END OF PERIOD $ 32,173 $ 36,410 $ 42,377 Consolidated Balance Sheets As of Year Ended December 31, 2020, December 31, 2019, December 2, 2018 $s in Millions, except per share data December 31, 2018 2019 2020 Assets Current assets: Cash and cash equivalents $ 31,750 $ 36,092 $ 42,122 Marketable securities $ 9,500 $ 18,929 $ 42,274 Inventories $ 17,174 $ 20,497 $ 23,795 Accounts receivable, net and other $ 16,677 $ 20,816 $ 24,542 Total current assets $ 75,101 $ 96,334 $ 132,733 Property and equipment, net $ 61,797 $ 72,705 $ 113,114 Operating leases $ 25,141 $ 37,553 Goodwill $ 14,548 $ 14,754 $ 15,017 Other assets $ 11,202 $ 16,314 $ 22,778 Total assets $ 162,648 $ 225,248 $ 321,195 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 38,192 $ 47,183 $ 72,539 Accrued expenses and other $ 23,663 $ 32,439 $ 44,138 Unearned revenue $ 6,536 $ 8,190 $ 9,708 Total current liabilities $ 68,391 $ 87,812 $ 126,385 Long-term lease liabilities $ 9,650 $ 39,791 $ 52,573 Long-term debt $ 23,495 $ 23,414 $ 31,816 Other long-term liabilities $ 17,563 $ 12,171 $ 17,017 Commitments and contingencies (Note 7) Stockholders' equity: Preferred stock. $0.01 par value: Authorized shares 500 Issued and outstanding shares none Common stock, $0.01 par value: Authorized shares 5,000 Issued shares 521 and 527 Outstanding shares 498 and 503 $ 5 $ 5 $ 5 Treasury stock, at cost $ (1,837) $ (1,837) $ (1,837) Additional paid-in capital $ 26,791 $ 33,658 $ 42,865 Accumulated other comprehensive income (loss) $ (1,035) $ (986) $ (180) Retained earnings $ 19,625 $ 31,220 $ 52,551 Total stockholders' equity $ 43,549 $ 62,060 $ 93,404 Total liabilities and stockholders' equity $ 162,648 $ 225,248 $ 321,195 Fields using formulas Consolidated Statements of Operations As of Year Ended December 31, 2020, December 31, 2019, December 2, 2018 $s in Millions, except per share Year Ended December 31, 2018 2019 2020 Net product sales $ 141,915 $ 160,408 $ 215,915 Net service sales $ 90,972 $ 120,114 $ 170,149 Total net sales $ 232,887 $ 280,522 $ 386,064 Operating expenses: Cost of sales $ 139,156 $ 165,536 $ 233,307 Fulfillment $ 34,027 $ 40,232 $ 58,517 Technology and content $ 28,837 $ 35,931 $ 42,740 Marketting $ 13,814 $ 18,878 $ 22,008 General and administrative $ 4,336 $ 5,203 $ 6,668 Other operating expense (income), net $ 296 $ 201 $ (75) Total operating expenses $ 220,466 $ 265,981 $ 363,165 Operating income $ 12,421 $ 14,541 $ 22,899 Interest income $ 440 $ 832 $ 555 Interest expense $ (1,417) $ (1,600) $ (1,647) Other income (expense), net $ (183) $ 203 $ 2,371 Total non-operating income (expense) $ (1,160) $ (565) $ 1,279 Income before income taxes $ 11,261 $ 13,976 $ 24,178 Provision for income taxes $ (1,197) $ (2,374) $ (2,863) Equity-method investment activity, net of tax $ 9 $ (14) $ 16 Net income $ 10,073 $ 11,588 $ 21,331 Basic earnings per share $ 20.68 $ 23.46 $ 42.64 Diluted earnings per share $ 20.14 $ 23.01 $ 41.83 Weighted average shares used in computation of earnings per share: Basic $ 487 $ 494 $ 500 Diluted $ 500 $ 504 $ 510 lolo Fields using formulas