Finance Project AMD
Finance Project AMD
0% 0%
0% 0%
30% 27%
664% -82%
63% 68%
48% 51%
31% 43%
AMAZON.COM INC
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Accounts in millions)
Fiscal Period
Net income
Other comprehensive income (loss):
Net change in foreign currency translation adjustments:
Foreign currency translation adjustments net of tax of $(5) $(36) and $47
Reclassification adjustment for foreign currency translation included in “Other operating expense (income) net” net of
tax of $29 $0 and $0
Net foreign currency translation adjustments
Net change in unrealized gains (losses) on available-for-sale debt securities:
Unrealized gains (losses) net of tax of $(12) $(83) and $72
Reclassification adjustment for losses (gains) included in “Other income (expense) net” net of tax of $0 $8 and $13
Net unrealized gains (losses) on available-for-sale debt securities
Total other comprehensive income (loss)
Comprehensive income
E
(819) 561 78
0 0 (108)
(819) 561 (30)
(343) 273 83
(34) (28) (4)
(377) 245 79
(1,196) 806 49
32,168 22,137 11,637
Our total unearned revenue as of December 31, 2020 was $11.6 billion, of which $9.3 billion was recognized as
during the year ended December 31, 2021 and our total unearned revenue as of December 31, 2021 was $14.0
Included in “Other long-term liabilities” on our consolidated balance sheets was $1.9 billion and $2.2 billion of
unearned revenue as of December 31, 2020 and 2021.
Unearned Revenue
Ending Balance Dec. 2020 included in Unearned revenu 9,708
Ending Balance Dec. 2020 included in long-term liabilities 1,900 (1.9 Billion)
Ending Balance Dec. 2020 total unearned revenue 11,608
165,536
40,232
35,931
18,878
5,203
201
265,981
14,541
832
(1,600)
203
(565)
13,976
(2,374)
(14)
11,588
23.46
23.01
494
504
AMAZON.COM INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
(Accounts in millions)
Additional
Shares Amount Treasury Stock
Paid-In Capital
9,207
(180) 52,551 93,404
33,364 33,364
(1,196) (1,196)
12,673
(1,376) 85,915 138,245
AMAZON.COM, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Accounts in millions)
INVESTING ACTIVITIES:
Purchases of property and equipment (61,053)
Proceeds from property and equipment sales and incentives 5,657
Acquisitions, net of cash acquired, and other (1,985)
Sales and maturities of marketable securities 59,384
Purchases of marketable securities (60,157)
Net cash provided by (used in) investing activities (58,154)
FINANCING ACTIVITIES
Proceeds from short-term debt, and other 7,956
Repayments of short-term debt, and other (7,753)
Proceeds from long-term debt 19,003
Repayments of long-term debt (1,590)
Principal repayments of finance leases (11,163)
Principal repayments of financing obligations (162)
Net cash provided by (used in) financing activities 6,291
Foreign currency effect on cash, cash equivalents, and restricted cash (364)
Net increase (decrease) in cash, cash equivalents, and restricted cash (5,900)
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD 36,477
WS
2020 2019
3,641 32,173
21,331 11,588
25,251 21,789
9,208 6,864
(71) 164
(2,582) (249)
(554) 796
(2,849) (3,278)
(8,169) (7,681)
17,480 8,193.00
5,754 (1,383)
1,265 1,711
66,064 38,514
(4,014) (16,861)
5,096 4,172
(2,325) (2,461)
50,237 22,681
(72,479) (31,812) 60,157 (59,384)
(59,611) (24,281)
6,796 1,402
(6,177) (1,518)
10,525 871
(1,553) (1,166)
(10,642) (9,628)
(53) (27)
(1,104) (10,066)
618 70
5,967 4,237
42,377 36,410
Supplemental Cash Flow Information (Accounts in millions)
Cash paid for interest on debt
Cash paid for operating leases
Cash paid for interest on finance leases
Cash paid for interest on financing obligations
31-Dec-21 31-Dec-20
36,220 42,122
242 233
15 22
36,477 42,377
AMAZON.COM, INC.
Notes
Depreciation and amortization expense on property and equipment was $15.1 billion, $16.2 billion, and $22.9 billion which in
amortization of property and equipment acquired under finance leases of $10.1 billion, $8.5 billion, and $9.9 billion for 2019,
2021.
Note 4 — LEASES
Gross assets acquired under finance leases, inclusive of those where title transfers at the end of
the lease, are recorded in “Property and equipment, net” and were $68.1 billion and $72.2
billion as of December 31, 2020 and 2021. Accumulated amortization associated with finance
leases was $36.5 billion and $43.4 billion as of December 31, 2020 and 2021.
Amortization expense for acquired finite-lived intangibles was $565 million, $509 million, and $512 million in
2019, 2020, and 2021.
Marketable Securities
The related unrealized gain (loss) recorded in “Other income (expense), net”
2021 2020 2019
1160 448 4
Long-term Debt
Stated Interest Effective Interest
in millions Maturities (1) Rates Rates
2012 Notes issuance of $3.0 billion 2022 2.50% 2.66%
2014 Notes issuance of $6.0 billion 2021 - 2044 3.30% - 4.95% 3.43% - 5.11%
2017 Notes issuance of $17.0 billion2023 - 2057 2.40% - 5.20% 2.56% - 4.33%
2020 Notes issuance of $10.0 billion2023 - 2060 0.40% - 2.70% 0.56% - 2.77%
2021 Notes issuance of $18.5 billion2023-2061 0.25% - 3.25% 0.35% - 3.31%
Credit Facility
Other long-term debt
Total face value of long-term debt
he end of
72.2
finance
December 31,
2020
Acquired Intangibles, Acquired Intangibles,
Accumulated
Amortization (1) Weighted Average Life
Gross (1) Net Remaining
1,143 1,143
20312
1646
181
4300
35764
6738
686
15740
96309
-260
96049
31-Dec-20 31-Dec-21
1250 1250
5000 4000
16000 16000
10000 10000
0 18500
338 803
586 0
33174 50553
-203 -318
-1155 -1491
31816 48744
AMAZON.COM, INC.
T-Accounts
Assets
+ Marketable Securities -
42,274
60,157
694
47
59,384
43788
16,041
- ADA (XA) +
1100
1000
1400
700
+ PP&E (net) (A) -
113,114
61,053
14,680 Assumed non-cash purchases
22909
5657
160,281
-
+ Goodwill (A) -
15,017
354
15,371
-
Liabilities
Srockholder's Equity
- Accumulated other
comprehensive income(SE) +
(180)
(1,196)
(1,376)
-
1837
-
S includes D/A in assets, 295 765 is COGS excluding depreciation/Amortization Expense.
during acquisition
Inventory - The inventory valuation allowance,
representing a write-down of inventory, was $2.3 billion
and $2.6 billion as of December 31, 2020 and 2021.
Accounts Receivable, Net and Other - Accounts Receivable, Net and Other Included in “Accounts receivable, ne
balance sheets are amounts primarily related to customers, vendors, and sellers. As of December 31, 2020 and
$14.8 billion and $20.2 billion, vendor receivables, net, were $4.8 billion and $5.3 billion, and seller receivables,
Seller receivables are amounts due from sellers related to our seller lending program, which provides funding to
We estimate losses on receivables based on expected losses, including our historical experience of actual losses
and written-off when it is probable that all contractual payments due will not be collected in accordance with th
allowance for doubtful accounts was $718 million, $1.1 billion, and $1.1 billion as of December 31, 2019, 2020,
were $1.0 billion, $1.4 billion, and $1.0 billion, and deductions to the allowance were $793 million, $1.0 billion,
2021.
Return allowances - which reduce revenue and cost of sales, are estimated using historical experience. Liabilitie
“Accrued expenses and other” and were $712 million, $859 million, and $1.0 billion as of December 31, 2019, 2
allowance were $2.5 billion, $3.5 billion, and $5.1 billion and deductions from the allowance were $2.5 billion, $
2020, and 2021. Included in “Inventories” on our consolidated balance sheets are assets totaling $629 million, $
December 31, 2019, 2020, and 2021, for the rights to recover products from customers associated with our liab
Investments - Equity investments in private companies for which we do not have the ability to exercise significa
with adjustments for observable changes in prices or impairments, and are classified as “Other assets” on our c
adjustments recognized in “Other income (expense), net” on our consolidated statements of operations. Each r
qualitative assessment to evaluate whether the investment is impaired. Our assessment includes a review of rec
recent sales/acquisitions of the investee securities, and other publicly available data. If the investment is impair
fair value. As of December 31, 2020 and 2021, these investments had a carrying value of $2.7 billion and $603 m
Accrued Expenses and Other - Included in “Accrued expenses and other” on our consolidated
balance sheets are liabilities primarily related to leases and asset retirement obligations, tax-related
liabilities, payroll and related expenses, unredeemed gift cards, customer liabilities, marketing
liabilities, current debt, acquired digital media content, and other operating expenses. As of
December 31, 2020 and 2021, our liabilities for payroll related expenses were $7.6 billion and $9.1
billion and our liabilities for unredeemed gift cards were $4.7 billion and $5.2 billion. We reduce the
liability for a gift card when redeemed by a customer. The portion of gift cards that we do not expect
to be redeemed is recognized based on customer usage patterns.
Foreign Currency We have internationally-focused stores for which the net sales generated, as well as mo
operations, are denominated in local functional currencies. The functional currency of our subsidiaries th
as the local currency. Assets and liabilities of these subsidiaries are translated into U.S. Dollars at period-e
translated at average rates prevailing throughout the period. Translation adjustments are included in “Acc
component of stockholders’ equity, and in the “Foreign currency effect on cash, cash equivalents, and res
Transaction gains and losses including intercompany transactions denominated in a currency other than t
“Other income (expense), net” on our consolidated statements of operations. In connection with the sett
recorded gains (losses) of $(95) million, $(118) million, and $19 million in 2019, 2020, and 2021.
d in “Accounts receivable, net and other” on our consolidated
s of December 31, 2020 and 2021, customer receivables, net, were
billion, and seller receivables, net, were $381 million and $1.0 billion.
m, which provides funding to sellers primarily to procure inventory.
al experience of actual losses. Receivables are considered impaired
ollected in accordance with the terms of the agreement. The
of December 31, 2019, 2020, and 2021. Additions to the allowance
ere $793 million, $1.0 billion, and $1.1 billion in 2019, 2020, and
onsolidated
tions, tax-related
, marketing
ses. As of
billion and $9.1
n. We reduce the
we do not expect
ales generated, as well as most of the related expenses directly incurred from those
urrency of our subsidiaries that either operate or support these stores is generally the same
d into U.S. Dollars at period-end foreign exchange rates, and revenues and expenses are
ustments are included in “Accumulated other comprehensive income (loss),” a separate
ash, cash equivalents, and restricted cash,” on our consolidated statements of cash flows.
ted in a currency other than the functional currency of the entity involved are included in
s. In connection with the settlement and remeasurement of intercompany balances, we
19, 2020, and 2021.
+ Accounts Receivable (A) -
Beg
Sales on Acct Collections
End
+ Goodwill (A) -
Beg
Acquisitions Write-Offs
End
+ Inventory (A) -
Beg
Purchase COGS
End