Professional Documents
Culture Documents
Amazon Mckinsey
Amazon Mckinsey
Growth
Revenue 1,639.80 2,762.00 3,122.40
Costs of Goods Sold 78.17% 76.22% 76.06%
SGAE 41.08% 36.12% 27.17%
NPPE/Depr. 1.13 1.14 2.09
Income Taxes 0 0 0
(Tax Loss C/F)
NOPLAT -597.80 -663.60 -230.70
Discounted FCF
PV(FCF)
Other Noncurrent Assets 1,141.70 407.6 157.8
Long-Term Debt 1,466.30 2,127.50 2,156.10
Equity Value
Shares Outstanding (millions) 345.2 357.1 373.2
Price per Share
549.70 568.20
738.3 1,102.30
112.3 132.1
202.4 293.9
562.7 292.6
1,066.00 1,252.70
27.10% 23.80% 21.30% 18.80% 16.30% 13.80% 11.30% 8.80% 6.30%
239.4 224.3
87.8 78.3
327.2 302.6
-39.2 -46
1.00% 0.87% -1.13% -3.13% -5.13% -7.13% -9.13% -11.13% -13.13%
263.20 18.50
6.69% 0.35%
1,615.70 1,820.80
135.4 116.9
1,990.40 2,162.00
618.1 819.8
13.3 4.2
434.5 428.6
2,277.30 1,945.40
0 0
3,343.20 3,198.00
0 0
-1,352.80 -1,036.10
-1,352.80 -1,036.10
387.9 403.4
Dec02 Dec03
174.3 392
-121.7 236.7
106.9 -332
198 364
0 0
Dec11 Dec12 Dec13 Dec14 Dec15
8 9 10 11 12