Stock Analysis on Net

Amazon.com Inc. (NASDAQ:AMZN)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Amazon.com Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. Federal 8,652 2,175 2,129 1,835 162
U.S. State 2,158 1,074 763 626 276
International 2,186 1,682 2,209 956 1,140
Current taxes 12,996 4,931 5,101 3,417 1,578
U.S. Federal (5,505) (6,686) 155 (151) 914
U.S. State (498) (1,302) (178) (190) 8
International 127 (160) (287) (213) (126)
Deferred taxes (5,876) (8,148) (310) (554) 796
Provision (benefit) for income taxes, net 7,120 (3,217) 4,791 2,863 2,374

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Current taxes Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Amazon.com Inc. current taxes decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
Deferred taxes Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Amazon.com Inc. deferred taxes decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
Provision (benefit) for income taxes, net Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Amazon.com Inc. provision (benefit) for income taxes, net decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Effective Income Tax Rate (EITR)

Amazon.com Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Effective tax rate 18.96% 54.19% 12.56% 11.84% 16.99%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Amazon.com Inc. effective tax rate increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Components of Deferred Tax Assets and Liabilities

Amazon.com Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Loss carryforwards U.S., Federal/States 610 386 228 245 188
Loss carryforwards, Foreign 2,796 2,831 2,417 3,876 3,232
Accrued liabilities, reserves, and other expenses 3,751 3,280 2,821 2,457 1,373
Stock-based compensation 5,279 4,295 2,738 2,033 1,585
Depreciation and amortization 1,114 1,009 941 1,886 2,385
Operating lease liabilities 19,922 18,285 15,399 10,183 6,648
Capitalized research and development 14,800 6,824
Other items 745 1,023 603 559 728
Tax credits 1,582 950 626 207 772
Gross deferred tax assets 50,599 38,883 25,773 21,446 16,911
Valuation allowances (4,811) (4,374) (3,596) (5,803) (5,754)
Deferred tax assets, net of valuation allowances 45,788 34,509 22,177 15,643 11,157
Depreciation and amortization (12,454) (9,039) (3,562) (5,508) (5,507)
Operating lease assets (18,648) (17,140) (14,422) (9,539) (6,331)
Assets held for investment (4,019) (569)
Other items (1,489) (817) (668) (893) (640)
Deferred tax liabilities (32,591) (26,996) (22,671) (16,509) (12,478)
Net deferred tax assets (liabilities), net of valuation allowances 13,197 7,513 (494) (866) (1,321)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Amazon.com Inc. gross deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Deferred tax assets, net of valuation allowances Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Amazon.com Inc. deferred tax assets, net of valuation allowances increased from 2021 to 2022 and from 2022 to 2023.
Net deferred tax assets (liabilities), net of valuation allowances Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Amazon.com Inc. net deferred tax assets (liabilities), net of valuation allowances increased from 2021 to 2022 and from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Amazon.com Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 527,854 462,675 420,549 321,195 225,248
Less: Noncurrent deferred tax assets, net 13,197 7,513
Total assets (adjusted) 514,657 455,162 420,549 321,195 225,248
Adjustment to Total Liabilities
Total liabilities (as reported) 325,979 316,632 282,304 227,791 163,188
Less: Noncurrent deferred tax liabilities, net 494 866 1,321
Total liabilities (adjusted) 325,979 316,632 281,810 226,925 161,867
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 201,875 146,043 138,245 93,404 62,060
Less: Net deferred tax assets (liabilities) 13,197 7,513 (494) (866) (1,321)
Stockholders’ equity (adjusted) 188,678 138,530 138,739 94,270 63,381
Adjustment to Net Income (loss)
Net income (loss) (as reported) 30,425 (2,722) 33,364 21,331 11,588
Add: Deferred income tax expense (benefit) (5,876) (8,148) (310) (554) 796
Net income (loss) (adjusted) 24,549 (10,870) 33,054 20,777 12,384

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Amazon.com Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Amazon.com Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 5.29% -0.53% 7.10% 5.53% 4.13%
Adjusted net profit margin 4.27% -2.11% 7.04% 5.38% 4.41%
Total Asset Turnover
Reported total asset turnover 1.09 1.11 1.12 1.20 1.25
Adjusted total asset turnover 1.12 1.13 1.12 1.20 1.25
Financial Leverage
Reported financial leverage 2.61 3.17 3.04 3.44 3.63
Adjusted financial leverage 2.73 3.29 3.03 3.41 3.55
Return on Equity (ROE)
Reported ROE 15.07% -1.86% 24.13% 22.84% 18.67%
Adjusted ROE 13.01% -7.85% 23.82% 22.04% 19.54%
Return on Assets (ROA)
Reported ROA 5.76% -0.59% 7.93% 6.64% 5.14%
Adjusted ROA 4.77% -2.39% 7.86% 6.47% 5.50%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Amazon.com Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Amazon.com Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Amazon.com Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Amazon.com Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Amazon.com Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Amazon.com Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 30,425 (2,722) 33,364 21,331 11,588
Net sales 574,785 513,983 469,822 386,064 280,522
Profitability Ratio
Net profit margin1 5.29% -0.53% 7.10% 5.53% 4.13%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 24,549 (10,870) 33,054 20,777 12,384
Net sales 574,785 513,983 469,822 386,064 280,522
Profitability Ratio
Adjusted net profit margin2 4.27% -2.11% 7.04% 5.38% 4.41%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Net sales
= 100 × 30,425 ÷ 574,785 = 5.29%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Net sales
= 100 × 24,549 ÷ 574,785 = 4.27%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Amazon.com Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net sales 574,785 513,983 469,822 386,064 280,522
Total assets 527,854 462,675 420,549 321,195 225,248
Activity Ratio
Total asset turnover1 1.09 1.11 1.12 1.20 1.25
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 574,785 513,983 469,822 386,064 280,522
Adjusted total assets 514,657 455,162 420,549 321,195 225,248
Activity Ratio
Adjusted total asset turnover2 1.12 1.13 1.12 1.20 1.25

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 574,785 ÷ 527,854 = 1.09

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 574,785 ÷ 514,657 = 1.12

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Amazon.com Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 527,854 462,675 420,549 321,195 225,248
Stockholders’ equity 201,875 146,043 138,245 93,404 62,060
Solvency Ratio
Financial leverage1 2.61 3.17 3.04 3.44 3.63
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 514,657 455,162 420,549 321,195 225,248
Adjusted stockholders’ equity 188,678 138,530 138,739 94,270 63,381
Solvency Ratio
Adjusted financial leverage2 2.73 3.29 3.03 3.41 3.55

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 527,854 ÷ 201,875 = 2.61

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 514,657 ÷ 188,678 = 2.73

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Amazon.com Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 30,425 (2,722) 33,364 21,331 11,588
Stockholders’ equity 201,875 146,043 138,245 93,404 62,060
Profitability Ratio
ROE1 15.07% -1.86% 24.13% 22.84% 18.67%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 24,549 (10,870) 33,054 20,777 12,384
Adjusted stockholders’ equity 188,678 138,530 138,739 94,270 63,381
Profitability Ratio
Adjusted ROE2 13.01% -7.85% 23.82% 22.04% 19.54%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 30,425 ÷ 201,875 = 15.07%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × 24,549 ÷ 188,678 = 13.01%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Amazon.com Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 30,425 (2,722) 33,364 21,331 11,588
Total assets 527,854 462,675 420,549 321,195 225,248
Profitability Ratio
ROA1 5.76% -0.59% 7.93% 6.64% 5.14%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 24,549 (10,870) 33,054 20,777 12,384
Adjusted total assets 514,657 455,162 420,549 321,195 225,248
Profitability Ratio
Adjusted ROA2 4.77% -2.39% 7.86% 6.47% 5.50%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 30,425 ÷ 527,854 = 5.76%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × 24,549 ÷ 514,657 = 4.77%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Amazon.com Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.