60.1K

Verified Solution

Link Copied!

QUESTION: Amazon has the following balance sheet for years 2012 (incomplete) and 2011. Use the financial data information provided to construct the financial statements of the firm for year 2012, calculate, and analyze financial measures of the form Balance sheet figures are in thousands of dollars. 2012 2011 1000 1000! Cash > 509,725 Accounts receivable 101165 85.527 Inventories 3644 34,982 Total current 5244,659 $210,234 NetFeed 67.165 52435 Total $752.670 X264 Accounts payable $ 30,761 5 23.100 Mecals 22656 Notes payable 16217 14211 Total current abilities 5 77.955 5 Long-term debt 61914 Total abilities $154.319 5123.896 Common stock 100.000 90,000 Retained wings 7 38.74 Total common outy 357.5805 5128.774 Totals and equity 31184 5252520 a) Key input values to construct Income Statement are following.. Insert the key input data in the excel sheet and link the cells in calculations. Given this information, construct the firm's 2012 income statement (round the final answer to 000) Sales for 2012 were $455,150,000 EBITDA was 15% of sales. Depreciation and amortization were 11% of niet fixed assets. Interest was $8.575,000 Corporate tax rate was 40% Amazon pays 40% of its net income in dividends. b) Construct the statement of R/E for the year ending December 31.2012 e) Construct the statement of stockholder's equity for the year ending December 31, 2012. d) Construct the statement of cash flows for the year 2012 e) Complete and construct the balance sheet as of December 31, 2012. Calculate the following financial measures for the year 2012: NOPAT NOWC Total Operating Capital FCF MVA EVA B) Interpret and analyze the above measures for the firm. Additional information Market stock price of Amazon share on December 31, 2012 is 565. Cost of capital (WACC) is 10% Par value per share is SIO New shares issued in 2012 @ a par value of SIO are 10 million

Answer & Explanation Solved by verified expert

See Answer