Stock Analysis on Net

Amazon.com Inc. (NASDAQ:AMZN)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Amazon.com Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 172,351 146,791 161,580 132,733 96,334
Adjustments
Add: Allowance for doubtful accounts 1,700 1,400 1,100 1,100 718
After Adjustment
Adjusted current assets 174,051 148,191 162,680 133,833 97,052

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).


Adjustments to Total Assets

Amazon.com Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 527,854 462,675 420,549 321,195 225,248
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 1,700 1,400 1,100 1,100 718
Less: Noncurrent deferred tax assets, net2 13,197 7,513
After Adjustment
Adjusted total assets 516,357 456,562 421,649 322,295 225,966

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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax assets, net. See details »


Adjustments to Current Liabilities

Amazon.com Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 164,917 155,393 142,266 126,385 87,812
Adjustments
Less: Current unearned revenue 15,227 13,227 11,827 9,708 8,190
After Adjustment
Adjusted current liabilities 149,690 142,166 130,439 116,677 79,622

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).


Adjustments to Total Liabilities

Amazon.com Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 325,979 316,632 282,304 227,791 163,188
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2 494 866 1,321
Less: Unearned revenue 20,927 16,127 14,027 11,608 10,190
After Adjustment
Adjusted total liabilities 305,052 300,505 267,783 215,317 151,677

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Amazon.com Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Stockholders’ equity 201,875 146,043 138,245 93,404 62,060
Adjustments
Less: Net deferred tax assets (liabilities), net of valuation allowances1 13,197 7,513 (494) (866) (1,321)
Add: Allowance for doubtful accounts 1,700 1,400 1,100 1,100 718
Add: Unearned revenue 20,927 16,127 14,027 11,608 10,190
After Adjustment
Adjusted stockholders’ equity 211,305 156,057 153,866 106,978 74,289

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).

1 Net deferred tax assets (liabilities), net of valuation allowances. See details »


Adjustments to Capitalization Table

Amazon.com Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current portion of lease liabilities, finance leases 2,032 4,397 8,083 10,374 9,884
Current portion of long-term debt 8,494 2,999 1,491 1,155 1,305
Long-term lease liabilities, finance leases, excluding current portion 10,077 11,386 15,670 18,060 17,095
Long-term debt, excluding current portion 58,314 67,150 48,744 31,816 23,414
Total reported debt 78,917 85,932 73,988 61,405 51,698
Stockholders’ equity 201,875 146,043 138,245 93,404 62,060
Total reported capital 280,792 231,975 212,233 154,809 113,758
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current portion of lease liabilities, operating leases2 8,419 7,458 6,349 4,586 3,139
Add: Long-term lease liabilities, operating leases, excluding current portion3 67,220 61,582 51,981 34,513 22,696
Adjusted total debt 154,556 154,972 132,318 100,504 77,533
Adjustments to Equity
Less: Net deferred tax assets (liabilities), net of valuation allowances4 13,197 7,513 (494) (866) (1,321)
Add: Allowance for doubtful accounts 1,700 1,400 1,100 1,100 718
Add: Unearned revenue 20,927 16,127 14,027 11,608 10,190
Adjusted stockholders’ equity 211,305 156,057 153,866 106,978 74,289
After Adjustment
Adjusted total capital 365,861 311,029 286,184 207,482 151,822

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current portion of lease liabilities, operating leases. See details »

3 Long-term lease liabilities, operating leases, excluding current portion. See details »

4 Net deferred tax assets (liabilities), net of valuation allowances. See details »


Adjustments to Revenues

Amazon.com Inc., adjusted net sales

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net sales 574,785 513,983 469,822 386,064 280,522
Adjustment
Add: Increase (decrease) in unearned revenue 4,800 2,100 2,419 1,418 2,254
After Adjustment
Adjusted net sales 579,585 516,083 472,241 387,482 282,776

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).


Adjustments to Reported Income

Amazon.com Inc., adjusted net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income (loss) 30,425 (2,722) 33,364 21,331 11,588
Adjustments
Add: Deferred income tax expense (benefit)1 (5,876) (8,148) (310) (554) 796
Add: Increase (decrease) in allowance for doubtful accounts 300 300 382 223
Add: Increase (decrease) in unearned revenue 4,800 2,100 2,419 1,418 2,254
Add: Other comprehensive income (loss) 1,447 (3,111) (1,196) 806 49
After Adjustment
Adjusted net income (loss) 31,096 (11,581) 34,277 23,383 14,910

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).

1 Deferred income tax expense (benefit). See details »