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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
U.S. Federal 9,039 8,652 2,175 2,129 1,835
U.S. State 2,109 2,158 1,074 763 626
International 2,765 2,186 1,682 2,209 956
Current 13,913 12,996 4,931 5,101 3,417
U.S. Federal (4,101) (5,505) (6,686) 155 (151)
U.S. State (453) (498) (1,302) (178) (190)
International (94) 127 (160) (287) (213)
Deferred (4,648) (5,876) (8,148) (310) (554)
Provision (benefit) for income taxes, net 9,265 7,120 (3,217) 4,791 2,863

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Amazon.com Inc. current increased from 2022 to 2023 and from 2023 to 2024.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Amazon.com Inc. deferred increased from 2022 to 2023 and from 2023 to 2024.
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 increased from 2022 to 2023 and from 2023 to 2024.

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Effective tax rate 13.50% 18.96% 54.19% 12.56% 11.84%

Based on: 10-K (reporting date: 2024-12-31), 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).

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 decreased from 2022 to 2023 and from 2023 to 2024.

Components of Deferred Tax Assets and Liabilities

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

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Loss carryforwards U.S., Federal/States 692 610 386 228 245
Loss carryforwards, Foreign 2,687 2,796 2,831 2,417 3,876
Accrued liabilities, reserves, and other expenses 4,254 3,751 3,280 2,821 2,457
Stock-based compensation 4,089 5,279 4,295 2,738 2,033
Depreciation and amortization 1,133 1,114 1,009 941 1,886
Operating lease liabilities 20,921 19,922 18,285 15,399 10,183
Capitalized research and development 22,701 14,800 6,824
Other items 1,688 745 1,023 603 559
Tax credits 1,773 1,582 950 626 207
Gross deferred tax assets 59,938 50,599 38,883 25,773 21,446
Valuation allowances (4,893) (4,811) (4,374) (3,596) (5,803)
Deferred tax assets, net of valuation allowances 55,045 45,788 34,509 22,177 15,643
Depreciation and amortization (16,240) (12,454) (9,039) (3,562) (5,508)
Operating lease assets (19,517) (18,648) (17,140) (14,422) (9,539)
Assets held for investment (4,019) (569)
Other items (3,323) (1,489) (817) (668) (893)
Deferred tax liabilities (39,080) (32,591) (26,996) (22,671) (16,509)
Net deferred tax assets (liabilities), net of valuation allowances 15,965 13,197 7,513 (494) (866)

Based on: 10-K (reporting date: 2024-12-31), 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).

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 2022 to 2023 and from 2023 to 2024.
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 2022 to 2023 and from 2023 to 2024.
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 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Amazon.com Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 624,894 527,854 462,675 420,549 321,195
Less: Noncurrent deferred tax assets, net 15,965 13,197 7,513
Total assets (adjusted) 608,929 514,657 455,162 420,549 321,195
Adjustment to Total Liabilities
Total liabilities (as reported) 338,924 325,979 316,632 282,304 227,791
Less: Noncurrent deferred tax liabilities, net 494 866
Total liabilities (adjusted) 338,924 325,979 316,632 281,810 226,925
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 285,970 201,875 146,043 138,245 93,404
Less: Net deferred tax assets (liabilities) 15,965 13,197 7,513 (494) (866)
Stockholders’ equity (adjusted) 270,005 188,678 138,530 138,739 94,270
Adjustment to Net Income (loss)
Net income (loss) (as reported) 59,248 30,425 (2,722) 33,364 21,331
Add: Deferred income tax expense (benefit) (4,648) (5,876) (8,148) (310) (554)
Net income (loss) (adjusted) 54,600 24,549 (10,870) 33,054 20,777

Based on: 10-K (reporting date: 2024-12-31), 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).


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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 9.29% 5.29% -0.53% 7.10% 5.53%
Adjusted net profit margin 8.56% 4.27% -2.11% 7.04% 5.38%
Total Asset Turnover
Reported total asset turnover 1.02 1.09 1.11 1.12 1.20
Adjusted total asset turnover 1.05 1.12 1.13 1.12 1.20
Financial Leverage
Reported financial leverage 2.19 2.61 3.17 3.04 3.44
Adjusted financial leverage 2.26 2.73 3.29 3.03 3.41
Return on Equity (ROE)
Reported ROE 20.72% 15.07% -1.86% 24.13% 22.84%
Adjusted ROE 20.22% 13.01% -7.85% 23.82% 22.04%
Return on Assets (ROA)
Reported ROA 9.48% 5.76% -0.59% 7.93% 6.64%
Adjusted ROA 8.97% 4.77% -2.39% 7.86% 6.47%

Based on: 10-K (reporting date: 2024-12-31), 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).

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 improved from 2022 to 2023 and from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Amazon.com Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
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 decreased from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Amazon.com Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Amazon.com Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

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


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 59,248 30,425 (2,722) 33,364 21,331
Net sales 637,959 574,785 513,983 469,822 386,064
Profitability Ratio
Net profit margin1 9.29% 5.29% -0.53% 7.10% 5.53%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 54,600 24,549 (10,870) 33,054 20,777
Net sales 637,959 574,785 513,983 469,822 386,064
Profitability Ratio
Adjusted net profit margin2 8.56% 4.27% -2.11% 7.04% 5.38%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Net sales
= 100 × 59,248 ÷ 637,959 = 9.29%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Net sales
= 100 × 54,600 ÷ 637,959 = 8.56%

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 improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net sales 637,959 574,785 513,983 469,822 386,064
Total assets 624,894 527,854 462,675 420,549 321,195
Activity Ratio
Total asset turnover1 1.02 1.09 1.11 1.12 1.20
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net sales 637,959 574,785 513,983 469,822 386,064
Adjusted total assets 608,929 514,657 455,162 420,549 321,195
Activity Ratio
Adjusted total asset turnover2 1.05 1.12 1.13 1.12 1.20

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Total asset turnover = Net sales ÷ Total assets
= 637,959 ÷ 624,894 = 1.02

2 Adjusted total asset turnover = Net sales ÷ Adjusted total assets
= 637,959 ÷ 608,929 = 1.05

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 deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 624,894 527,854 462,675 420,549 321,195
Stockholders’ equity 285,970 201,875 146,043 138,245 93,404
Solvency Ratio
Financial leverage1 2.19 2.61 3.17 3.04 3.44
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 608,929 514,657 455,162 420,549 321,195
Adjusted stockholders’ equity 270,005 188,678 138,530 138,739 94,270
Solvency Ratio
Adjusted financial leverage2 2.26 2.73 3.29 3.03 3.41

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 624,894 ÷ 285,970 = 2.19

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 608,929 ÷ 270,005 = 2.26

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 decreased from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 59,248 30,425 (2,722) 33,364 21,331
Stockholders’ equity 285,970 201,875 146,043 138,245 93,404
Profitability Ratio
ROE1 20.72% 15.07% -1.86% 24.13% 22.84%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 54,600 24,549 (10,870) 33,054 20,777
Adjusted stockholders’ equity 270,005 188,678 138,530 138,739 94,270
Profitability Ratio
Adjusted ROE2 20.22% 13.01% -7.85% 23.82% 22.04%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 59,248 ÷ 285,970 = 20.72%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × 54,600 ÷ 270,005 = 20.22%

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 improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 59,248 30,425 (2,722) 33,364 21,331
Total assets 624,894 527,854 462,675 420,549 321,195
Profitability Ratio
ROA1 9.48% 5.76% -0.59% 7.93% 6.64%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 54,600 24,549 (10,870) 33,054 20,777
Adjusted total assets 608,929 514,657 455,162 420,549 321,195
Profitability Ratio
Adjusted ROA2 8.97% 4.77% -2.39% 7.86% 6.47%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 59,248 ÷ 624,894 = 9.48%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × 54,600 ÷ 608,929 = 8.97%

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 improved from 2022 to 2023 and from 2023 to 2024.