i need a discounted cash flow model and a residual operating income model for amazon and ebay. i need two of each of the model for amazon and ebay to be in chart form.

Amazon and EBay - Word Product Activation Failed) DESIGN PAGE LAYOUT REFERENCES MAILINGS REVIEW VIEW TABLE TOOLS DESIGN LAYOUT mes New R - 10 - A TU X X A A A.A- 2 Aabend Aalbcd AaBb AaBbcc AaB AaBCD Abod Abd Abcd 1 Normal 1 No Space Heading 1 Heading 2 Title Subtitle Subiem. Paragraph Diluted EPS from Total Operations Cash flow Cash Flow ment: ViewAnna Cash Flow 12/2018 12/2017 12/2015 ons of Do 12/2015 12/2014 Net Income 15 341 11 478 8.116 6.281 4746 441 (29) (246) 31 (316) Amortization Amortization of intagibles Deferred Income Taxes Operating Gains Losses Extraordinary Gains/Losses Decrease in Receivables Decrease in Inventores Decrease in Prepaid Expenses Decrease in Other Current Assets Increase in Payables Increase in Other Current Liabilities Decrease in Other Working Capital N -ahlten (4615) (1 314) 4.780) (3583) (3,367) (1.125) (1.755) (2.187) (1.039) (1.193) 7100 4294 1.151 0723 18.365 16.413 11 920 6,842 Amazon and EBay - Word (Product Activation Failed TABLE TOOLS SIGN PAGE LAYOUT REFERENCES MAILINGS REVIEW VIEW DESIGN LAYOUT WR-10 - A E ET AT AaBbcod AaBbccd AaBb C AaBbcc AaB AaBCD Abod Abd A DS ABCDE A - X X - -A- Normal 1 No Spac. Heading 1 Heading 2 Title Subtitle Subtlem. Emphasis intense. Strong Net Change in Cash Cash at Beginning of Year Cash at End of Period 1,7073 899 10.00 21856 32,173 1,00 19 34 21.056 1,884 15 00 10.334 14 557 15.890 Domestic Sales 8658 14557 13,519 55.469 Ebay balance sheet Assets (0) Cash and Equivalents Restricte Cash 12/2010 12/2017 12/2015 2.2022.1201816 ons of Dollars 12/2015 12/2014 1832 4,106 1.2 1 358 4271 519 1 182 3730 500 Prepaid Expenses Current Deferred Income Taxes Other Current Assets Total Current Assets Gross Fed Assets Accumulated Depreciation Net Fixed Assets Intangibles Costin Excess Non Current Deferred income Taxes Other Non Current Assets Total Non-Current Assets Total Assets 4.790 .1994 18,242 25,906 14.972 23.347 9 851 17.755 1850 45.139 222,819 Liabilities [] 12/2018 567 12/2017 959 in Millions of Dollars 12/2015 12/2014 349 107 12/2016 87 Accounts Payable Amazon and EBay - Word Product Activation Failed) DESIGN PAGE LAYOUT REFERENCES MAILINGS REVIEW VIEW TABLE TOOLS DESIGN LAYOUT mes New R - 10 - A TU X X A A A.A- 2 Aabend Aalbcd AaBb AaBbcc AaB AaBCD Abod Abd Abcd 1 Normal 1 No Space Heading 1 Heading 2 Title Subtitle Subiem. Paragraph Diluted EPS from Total Operations Cash flow Cash Flow ment: ViewAnna Cash Flow 12/2018 12/2017 12/2015 ons of Do 12/2015 12/2014 Net Income 15 341 11 478 8.116 6.281 4746 441 (29) (246) 31 (316) Amortization Amortization of intagibles Deferred Income Taxes Operating Gains Losses Extraordinary Gains/Losses Decrease in Receivables Decrease in Inventores Decrease in Prepaid Expenses Decrease in Other Current Assets Increase in Payables Increase in Other Current Liabilities Decrease in Other Working Capital N -ahlten (4615) (1 314) 4.780) (3583) (3,367) (1.125) (1.755) (2.187) (1.039) (1.193) 7100 4294 1.151 0723 18.365 16.413 11 920 6,842 Amazon and EBay - Word (Product Activation Failed TABLE TOOLS SIGN PAGE LAYOUT REFERENCES MAILINGS REVIEW VIEW DESIGN LAYOUT WR-10 - A E ET AT AaBbcod AaBbccd AaBb C AaBbcc AaB AaBCD Abod Abd A DS ABCDE A - X X - -A- Normal 1 No Spac. Heading 1 Heading 2 Title Subtitle Subtlem. Emphasis intense. Strong Net Change in Cash Cash at Beginning of Year Cash at End of Period 1,7073 899 10.00 21856 32,173 1,00 19 34 21.056 1,884 15 00 10.334 14 557 15.890 Domestic Sales 8658 14557 13,519 55.469 Ebay balance sheet Assets (0) Cash and Equivalents Restricte Cash 12/2010 12/2017 12/2015 2.2022.1201816 ons of Dollars 12/2015 12/2014 1832 4,106 1.2 1 358 4271 519 1 182 3730 500 Prepaid Expenses Current Deferred Income Taxes Other Current Assets Total Current Assets Gross Fed Assets Accumulated Depreciation Net Fixed Assets Intangibles Costin Excess Non Current Deferred income Taxes Other Non Current Assets Total Non-Current Assets Total Assets 4.790 .1994 18,242 25,906 14.972 23.347 9 851 17.755 1850 45.139 222,819 Liabilities [] 12/2018 567 12/2017 959 in Millions of Dollars 12/2015 12/2014 349 107 12/2016 87 Accounts Payable