Please calculate the net changes in this cash flow statement for the two years in excel. Include formulas used in excel.

Amazon Statement of Cash Flows For the Year Ended Dec. 31, 2021 ($ in 000's) Cash flows from Operations 2021 2020 Net Income 457,916,000 369,460,000 Depreciation Expense 34,296,000 25,825,000 Change in Accounts Recievable 24,542,000 20,816,000 Change in Inventories 23,795,000 20,497,000 Change in Accounts Payable 116,677,000 79,622,000 Change in Other Current Liabilities 9,708,000 8,190,000 Total Cash flows from Operations Cash flows from Investing Change in Plant & Equipment 150,667,000 97,486,000 Total Cash flows from Investing Cash flows from Financing Change in Short-Term Notes Payable 44,138,000 32,439,000 Change in Long-Term Debt 84,389,000 63,205,000 Change in Common Stock 93,404,000 62,060,000 Cash Dividends Paid to Shareholders 177,793,000 125,265,000 Total Cash Flows from Financing Vet Change in Cash Balance 666,934,000 -36,000 399,724,000 1,066,622,000