AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) Year Ended December 31, 2015 2014 14.557 $ 8,658 $ 2013 8.084 $ 596 (241) 274 6,281 2,119 4,746 1,497 129 3,253 1,134 114 1 155 5 245 81 (119) 62 (316) 166 (156) (78) CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD OPERATING ACTIVITIES: Net income (loss) Adjustments to reconcile net income (loss) to net cash from operating activities: Depreciation of property and equipment, including internal-use software and website development, and other amortization, including capitalized content costs Stock-based compensation Other operating expense (income), net Losses (gains) on sales of marketable securities, net Other expense (income), net Deferred income taxes Excess tax benefits from stock-based compensation Changes in operating assets and liabilities: Inventories Accounts receivable, net and other Accounts payable Accrued expenses and other Additions to unearned revenue Amortization of previously unearned revenue Net cash provided by (used in) operating activities INVESTING ACTIVITIES: Purchases of property and equipment, including internal-use software and website development, nei Acquisitions, net of cash acquired, and other Sales and maturities of marketable securities Purchases of marketable securities Net cash provided by (used in) investing activities (1.193) (1,039) 1.759 (2,187) (1,755) 4,294 913 7,401 (6,109) 11.920 706 4,433 (3.692) 6,842 (1,410) (846) 1.888 736 2,691 (2,292) 5,475 (4,589) (795) 3.025 (4,091) (6.450) (4,893) (979) 3.349 (2,542) (5,065) (3,444) (312) 2,306 (2.826) (4.276) AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) Year Ended December 31, 2014 2015 2013 (continued) FINANCING ACTIVITIES: Excess tax benefits from stock-based compensation Proceeds from long-term debt and other Repayments of long-term debt and other Principal repayments of capital lease obligations Principal repayments of finance lease obligations Net cash provided by (used in) financing activities Foreign-currency effect on cash and cash equivalents Net increase (decrease) in cash and cash equivalents CASH AND CASH EQUIVALENTS, END OF PERIOD SUPPLEMENTAL CASH FLOW INFORMATION: Cash paid for interest on long-term debt Cash paid for interest on capital and finance lease obligations Cash paid for income taxes (net of refunds) Property and equipment acquired under capital leases Property and equipment acquired under build-to-suit leases 119 353 (1,652) (2,462) (121) (3,763) (374) 1,333 15.890 6 6,359 (513) (1,285) (135) 4.432 (310) 5,899 78 394 (231) (775) (5) (539) (86) 574 14,557 8,658 $ 91 $ 97 86 41 325$ 153 273 4,717 544 177 4.008 920 169 1.867 877 See accompanying notes to consolidated financial statements. AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share data) Year Ended December 31, 2015 2014 79,268 $ 70.080 $ 27.738 18.908 107,006 88,988 2013 60.903 $ 13,549 74,452 Net product sales Net service sales Total net sales Operating expenses (1): Cost of sales Fulfillment Marketing Technology and content General and administrative Other operating expense (income), net 71,651 13.410 5.254 12,540 1,747 171 62.752 10.766 4,332 9.275 1.552 133 54.181 8,585 3.133 6,565 1.129 114 Other operating expense (income), net Total operating expenses Income from operations Interest income Interest expense Other income (expense), net Total non-operating income (expense) Income (loss) before income taxes Provision for income taxes Equity-method investment activity, net of tax Net income (loss) Basic earnings per share Diluted earnings per share Weighted average shares used in computation of earnings per share: Basic Diluted 171 104,773 2,233 50 (459) (256) (665) 1.568 (950) (22) 596 $ 1.28 $ 1.25 133 88.810 178 39 (210) (118) (289) (111) (167) 37 (241) 5 (0.52) $ (0.52) $ 114 73,707 745 38 (141) (136) (239) 506 (161) (71) 274 0.60 $ $ $ 0.59 457 467 477 462 462 465 $ 294 (1) Includes stock-based compensation as follows: Fulfillment Marketing Technology and content General and administrative 375 $ 125 88 482 $ 190 1.224 223 804 193 603 149 See accompanying notes to consolidated financial statements. AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) in millions) 2015 Year Ended December 31, 2014 596 $ (241) $ 2013 $ 274 (210) (325) 63 Net income (loss) Other comprehensive income (loss): Foreign currency translation adjustments, net of tax of $10, $(3), and $(20) Net change in unrealized gains (losses) on available-for-sale securities: Unrealized gains (losses), net of tax of $(5), $1, and $3 Reclassification adjustment for losses (gains) included in "Other income (expense), net, net of tax of $0, $(1), and $(1) (7) 2 (10) 5 (3) 1 I ULICI 5 1 (3) (1) (2) (9 INCLASSILILALL aujuSLICUL LUI IUSSC gaus) income (expense), net," net of tax of $0, $(1), and $(1) Net unrealized gains (losses) on available-for-sale securities Total other comprehensive income (loss) Comprehensive income (loss) (212) 384 $ (326) (567) $ 54 328 $ See accompanying notes to consolidated financial statements. AMAZON.COM, INC. CONSOLIDATED BALANCE SHEETS (in millions, except per share data) December 31, 2015 2014 $ ASSETS Current assets: Cash and cash equivalents Marketable securities Inventories Accounts receivable, net and other Total current assets Property and equipment, net Goodwill Other assets Total assets LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable Accrued expenses and other Unearned revenue Total current liabilities Long-term debt Other long-term liabilities Commitments and contingencies (Note 7) Stockholders' equity 15,890 $ 3,918 10,243 6,423 36.474 21,838 3,759 3,373 65,444 14,557 2,859 8,299 5,612 31,327 16.967 3,319 2,892 54,505 $ $ 20,397 $ 10,384 3,118 33,899 8,235 9,926 16,459 9,807 1,823 28,089 8,265 7,410 Preferred stock, $0.01 par value: Authorized shares - 500 Issued and outstanding shares none Common stock, $0.01 par value: - - Common stock, $0.01 par value: Authorized shares 5,000 Issued shares 494 and 488 Outstanding shares - 471 and 465 Treasury stock, at cost Additional paid-in capital Accumulated other comprehensive loss Retained earnings Total stockholders' equity Total liabilities and stockholders' equity 5 (1,837) 13,394 (723) 2,545 13,384 65,444 $ 5 (1,837) 11.135 (511) 1,949 10,741 54,505 See accompanying notes to consolidated financial statements. AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (in millions) Common Stock Shares Amount Accumulated Additional Other Treasury Paid-In Comprehensive Stock Capital Income (Loss) (1,837) $ 8,347 $ (239) $ Total Retained Stockholders Earnings Equity 1,916 $ 8,192 274 274 454 $ 5 $ 54 54 5 4 4 73 - 73 1,149 9,573 459 5 (1,837) (185) 2.190 (241) Balance as of January 1, 2013 Net income Other comprehensive income (loss) Exercise of common stock options Excess tax benefits from stock-based compensation Stock-based compensation and issuance of employee benefit plan stock Balance as of December 31, 2013 Net loss Other comprehensive income (loss) Exercise of common stock options Excess tax benefits from stock-based compensation Stock-based compensation and issuance of employee benefit plan stock Issuance of common stock for acquisition activity Balance as of December 31, 2014 Net income Other comprehensive income (loss) 1,149 9,746 (241) (326) (326) 6 2 2 6 6 1,510 1,510 44 465 5 (1,837) 11,135 (511) 1.949 44 10,741 596 (212) 596 (212) 596 596 (212) (212) Net income Other comprehensive income (loss) Exercise of common stock options Excess tax benefits from stock-based compensation |||| 4 4 119 119 2.131 - 2,131 Stock-based compensation and issuance of employee benefit plan stock Issuance of common stock for acquisition activity Balance as of December 31, 2015 5 5 471 $ 5 $ (1,837) $ 13,394 $ (723) $ 2,545 $ 13,384 See accompanying notes to consolidated financial statements. Fiscal Years Ended January 31, 2016 2015 2014 $478,614 3,516 482,130 $482,229 3,422 485,651 $473,076 3,218 476,294 360,984 97,041 24,105 365,086 93,418 27,147 358,069 91,353 26,872 2,161 2,027 521 (81) 2,467 21,638 300 (113) 2348 24,799 2,072 263 (119) 2,216 24,656 (Amounts in millions, except per share data) Revenues: Net sales Membership and other income Total revenues Costs and expenses: Cost of sales Operating, selling, general and administrative expenses Operating income Interest: Debt Capital lease and financing obligations Interest income Interest, net Income from continuing operations before income taxes Provision for income taxes: Current Deferred Total provision for income taxes Income from continuing operations Income from discontinued operations, net of income taxes Consolidated net income Consolidated net income attributable to noncontrolling interest Consolidated net income attributable to Walmart Basic net income per common share: Basic income per common share from continuing operations attributable to Walmart Basic income per common share from discontinued operations attributable to Walmart Basic net income per common share attributable to Walmart Diluted net income per common share: Diluted income per common share from continuing operations attributable to Walmart Diluted income per common share from discontinued operations attributable to Walmart 7,584 (1,026) 6,558 15,080 8,504 (519) 7,985 16,814 285 17,099 (736) $ 16,363 8,619 (514) 8,105 16,551 144 15,080 (386) $ 14,694 16,695 (673) $ 16,022 $ 4.58 $ 5.01 $ 0.06 487 0.03 $ 4.58 $ 5.07 $ 4.90 $ 4.57 $ 4.99 $ 0.06 485 0.03 $ 4.57 $ $ 4.99 0.06 485 0.03 $ 4.57 $ 5.05 $ 488 Diluted net income per common share: Diluted income per common share from continuing operations attributable to Walmart Diluted income per common share from discontinued operations attributable to Walmart Diluted net income per common share attributable to Walmart Weighted average common shares outstanding: Basic Diluted Dividends declared per common share 3,207 3,217 1.96 3.230 3,243 1.92 3269 3,283 1.88 $ $ Fiscal Years Ended January 31, 2016 2015 2014 $15,080 $17,099 $ 16,695 (386) (736) (606) (67) 14,694 16,363 16,022 (Amounts in millions) Consolidated net income Less consolidated net income attributable to nonredeemable noncontrolling interest Less consolidated net income attributable to redeemable noncontrolling interest Consolidated net income attributable to Walmart Other comprehensive income (loss), net of income taxes Currency translation and other Net investment hedges Cash flow hedges Minimum pension liability Other comprehensive income (loss), net of income taxes Less other comprehensive income (loss) attributable to nonredeemable noncontrolling interest Less other comprehensive income (loss) attributable to redeemable noncontrolling interest Other comprehensive income (loss) attributable to Walmart Comprehensive income, net of income taxes Less comprehensive income (loss) attributable to nonredeemable noncontrolling interest Less comprehensive income (loss) attributable to redeemable noncontrolling interest Comprehensive income attributable to Walmart (5,220) 366 (202) 86 (4,558) 379 (470) (69) (3,221) 75 207 153 (2,786 311 66 (4,970) 541 (4,718) 546 (4,429) 10,110 155 (4,172) 12,381 (190) (2,409) 13,909 (295) (1) $13,613 $10,265 $12,191 See accompanying notes Fiscal Years Ended January 31, 2016 2015 (Amounts in millions) ASSETS Current assets: Cash and cash equivalents Receivables, net Inventories Prepaid expenses and other Total current assets Property and equipment: Property and equipment Less accumulated depreciation Property and equipment, net Property under capital lease and financing obligations: $ 8,705 5,624 44,469 1,441 60,239 $ 9,135 6,778 45,141 2,224 63,278 176,958 (66,787) 110,171 177,395 (63,115) 114,280 Property under capital lease and financing obligations: Property under capital lease and financing obligations Less accumulated amortization Property under capital lease and financing obligations, net Goodwill Other assets and deferred charges Total assets 11,096 (4,751) 6,345 16,695 6,131 $199,581 5,239 (2,864) 2,375 18,102 5,455 $203,490 LIABILITIES AND EQUITY Current liabilities: Short-term borrowings Accounts payable Accrued liabilities Accrued income taxes Long-term debt due within one year Capital lease and financing obligations due within one year Total current liabilities $ 1,592 38,410 19,152 $ 2,708 38,487 19,607 521 2,745 551 64,619 1,021 4,791 287 65,253 Long-term debt Long-term capital lease and financing obligations Deferred income taxes and other 38,214 5,816 40,889 2,606 8,805 7,321 Commitments and contingencies Equity: Common stock Capital in excess of par value Retained earnings Accumulated other comprehensive income (loss) Total Walmart shareholders' equity Nonredeemable noncontrolling interest Total equity Total liabilities and equity 317 1,805 90,021 (11,597) 80,546 3,065 83,611 $199,581 323 2,462 85,777 (7,168) 81,394 4,543 85,937 $203,490 See accompanying notes Capital in Common Stock Excess of Shares Amount Par Value 3,314 $332 $3,620 Retained Earnings $72,978 16,022 Accumulated Total Other Walmart Comprehensive Shareholders Income (Loss) Equity $ (587) $ 76,343 16,022 Nonredeemable Noncontrolling Interest $5,395 595 Total Equity $ 81,738 16,617 Redeemable Noncontrolling Interest $ 519 78 (Amounts in millions) Balances as of February 1, 2013 Consolidated net income Other comprehensive income, net of income taxes Cash dividends declared ($1.88 per share) Purchase of Company stock (2,409) (2,409) (311) (2,720) (66) (6,139) (6,254) (6,139) (6,557 (6,139) (6,557) (87) (9) (294) (87) (9) (294) (6,254) (6,557) (6,557) (1,019) 55 (1,019) 14 76,255 16,363 (1,019) (581) 81,339 17,099 (41) 76,566 16,363 3,233 1,019 (59) 1,491 323 2,362 (595) 5,084 736 (2,996) - - - (4,172) (4.172) (546) (4,718) 1 (6,185) (950) (6,185) (980) (6,185 (980) (1) (29) (1,491) Purchase of Company stock (87) Redemption value adjustment of redeemable noncontrolling interest Other 6 Balances as of January 31, 2014 Consolidated net income Other comprehensive loss, net of income taxes Cash dividends declared ($1.92 per share) Purchase of Company stock (13) Purchase of redeemable noncontrolling interest Other 8 Balances as of January 31, 2015 3,228 Consolidated net income Other comprehensive income, net of income taxes Cash dividends declared ($1.96 per share) Purchase of Company stock (65) Cash dividend declared to noncontrolling interest Other (1) Balances as of January 31, 2016 3,162 See accompanying notes 1 129 113 323 2,462 (17) 85,777 14,694 (7,168) 81,394 14,694 (731) 4,543 386 (618) 85,937 15,080 - - 1 (4,429) (4,429) (541) (4,970) (6,294) (4,148) - (6,294) (4,256) (6,294) (4,256) (6) (102) (555) $317 $1,805 (8) $90,021 (563) $80,546 (691) (632) $3,065 (691) (1,195) $83,611 $(11,597) Fiscal Years Ended January 31, 2016 2015 2014 $ 15,080 $ 17,099 (285) 16,814 $ 16,695 (144) 16,551 15,080 (Amounts in millions) Cash flows from operating activities: Consolidated net income Income from discontinued operations, net of income taxes Income from continuing operations Adjustments to reconcile income from continuing operations to net cash provided by operating activities: Depreciation and amortization Deferred income taxes Other operating activities Changes in certain assets and liabilities, net of effects of acquisitions: Receivables, net Inventories Accounts payable Accrued liabilities Accrued income taxes Net cash provided by operating activities 9,454 (672) 9,173 (503) 785 8,870 (279) 938 1,410 (19) (703) 2,008 1,303 (472) (569) (1,229) 2,678 1,249 166 28,564 (566) (1,667 531 103 (1,224 23,257 27,389 Cash flows from investing activities: Payments for property and equipment Proceeds from disposal of property and equipment (11,477) 635 200 (12,174) 570 471 (13,115) 727 727 635 246 (79) (10,675) 570 671 (192) (11,125) (138) (12,526) Proceeds from disposal of property and equipment Proceeds from disposal of certain operations Other investing activities Net cash used in investing activities Cash flows from financing activities: Net change in short-term borrowings Proceeds from issuance of long-term debt Payments of long-term debt Dividends paid Purchase of Company stock Dividends paid to noncontrolling interest Purchase of noncontrolling interest Other financing activities Net cash used in financing activities 1,235 39 (4,432) (6,294) (4,112) (719) (1,326) (513) (16,122) (6,288) 5,174 (3,904) 6,185) (1,015) (600) (1,844) (409) (15,071) 911 7,072 (4,968) 6,139) (6,683) (426) (296) (260) (10,789) Effect of exchange rates on cash and cash equivalents Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of period (1,022) (430) 9,135 $ 8,705 (514) 1,854 7,281 $ 9,135 (442) (500) 7,781 $ 7,281 Supplemental disclosure of cash flow information: Income taxes paid Interest paid 8,111 2,540 8,169 2,433 8,641 2,362 See accompanying notes. Net cash provided by operating activities during the year ended December 31, 2015, for Amazon and January 31, 2016, for Wal-Mart from statement of cash flows. (Enter the amounts in millions.) Amazon Wal-Mart Net cash provided by operating activities $ million $ million