Current Attempt in Progress * Your answer is incorrect. Amazon.com, Inc.'s financial statements are presented in Appendix D. Click here to view Appendix D. Financial statements of Walmart, Inc. are presented in Appendix E. Click here to view Appendix E. The complete annual reports of Amazon and Walmart, including the notes to the financial statements, are available at each company's respective website. (a) Based on the information contained in these financial statements, compute free cash flow for each company. (Enter answers in millions. Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).) Amazon Free cash flow $ eTextbook and Media Save for Later 9399 +A Walmart 11307 Attempts: 2 of 3 used Submit Answer Amazon.com, Inc. Consolidated Statements of Cash Flows (in millions) CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD OPERATING ACTIVITIES: Net income Adjustments to reconcile net income to net cash from operating activities: Depreciation of property and equipment and other amortization, including capitalized content costs Stock-based compensation Other operating expense, net Year Ended December 31, 2016 2017 $16,175 $19,934 2018 $21,856 2,371 3,033 10,073 8.116 11,478 15,341 2,975 4,215 5,418 160 202 274 Other expense (income), net (20) (292) 219 Deferred income taxes Changes in operating assets and liabilities: Inventories Accounts receivable, net and other Accounts payable Accrued expenses and other Unearned revenue Net cash provided by (used in) operating activities INVESTING ACTIVITIES: Purchases of property and equipment Proceeds from property and equipment incentives 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 FINANCING ACTIVITIES: 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, cash equivalents, and restricted cash Net increase (decrease) in cash, cash equivalents, and restricted cash CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, 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 (246) (29) 441 (1,426) (3,583) (1,314) (3,436) (4,780) (4,615) 5,030 7,100 3,263 1,724 283 472 1,955 738 1,151 17,203 18,365 30,723 (7,804) (11,955) (13,427) 1,067 1,897 2,104 (116) (13,972) (2,186) 4,577 9,677 8,240 (7,240) (12,731) (7,100) (9,516) (27,084) (12,369) 618 16,228 768 (327) (1,301) (668) (3,860) (4,799) (7,449) (147) (200) (337) (3,716) 9,928 (7,686) (212) 713 (351) 3,759 $19.934 1,922 $21,856 10,317 $32,173 S 290 $ 328 $ 854 206 319 575 412 957 1,184 5,704 9,637 10,615 Property and equipment acquired under build-to-suit leases 1,209 3,541 3,641 See accompanying notes to consolidated financial statements. Amazon.com, Inc. Consolidated Statements of Operations (in millions, except per share data) Net product sales Net service sales Total net sales Operating expenses: Cost of sales Fulfillment Marketing See accompanying notes to consolidated financial statements. Amazon.com, Inc. Consolidated Statements of Operations (in millions, except per share data) Year Ended December 31, 2017 $118,573 2016 $94,665 2018 $141,915 41,322 59,293 90,972 135,987 177,866 232,887 88,265 111,934 139,156 17,619 25,249 34,027 7,233 10,069 13,814 Technology and content 16,085 22,620 28,837 General and administrative 2,432 3,674 4,336 Other operating expense, net 167 214 Total operating expenses 131,801 Operating income 4,186 173,760 4,106 296 220,466 12,421 440 Interest income Interest expense Other income (expense), net Total non-operating income (expense) Income before income taxes Provision for income taxes Equity-method investment activity, net of tax Net income (484) (294) 3,892 (1,425) $ 2,371 Basic earnings per share $ 5.01 Diluted earnings per share $ 4.90 Weighted-average shares used in computation of earnings per share: Basic Diluted 202 (848) (1,417) 346 (183) (300) (1,160) 3,806 11,261 (769) (1,197) (4) 2 $ 3,033 $ 10,073 $ 6.32 $ 20.68 $ 6.15 $ 20.14 493 487 500 Amazon.com, Inc. Consolidated Statements of Comprehensive Income (in millions) 2016 $2,371 Year Ended December 31, 2017 $3,033 2018 $10,073 (279) 533 (39) (32) 501 $3,534 $ 9,526 359991 (538) (17) (9) (547) Net income Other comprehensive income (loss): Foreign currency translation adjustments, net of tax of $(49), $5, and $6 Net change in unrealized gains (losses) on available-for-sale debt securities: Unrealized gains (losses), net of tax of $(12), $5, and $0 Reclassification adjustment for losses (gains) included in "Other income (expense), net," net of tax of $0, $o, and $o Net unrealized gains (losses) on available-for-sale debt securities Total other comprehensive income (loss) Comprehensive income (262) $2,109 See accompanying notes to consolidated financial statements. Amazon.com, Inc. Consolidated Balance Sheets (in millions, except per share data) December 31, 2017 2018 ASSETS Current assets: Cash and cash equivalents $ 20,522 31,750 Marketable securities 10,464 9,500 Inventories 16,047 17,174 Accounts receivable, net and other 13,164 16,677 Total current assets 60,197 75,101 Property and equipment, net 48,866 61,797 Goodwill 13,350 14,548 Other assets 8,897 11,202 Total assets $131,310 $162,648 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ 34,616 $ 38,192 Accrued expenses and other 18,170 23,663 Unearned revenue 5,097 6,536 Total current liabilities 57,883 68,391 Long-term debt 24,743 23,495 Other long-term liabilities 20,975 27,213 Commitments and contingencies (Note 7) Stockholders' equity: Preferred stock, $0.01 par value: Authorized shares-500 Issued and outstanding shares-none Common stock, $0.01 par value: Authorized shares-5,000 Issued shares-507 and 514 Outstanding shares-484 and 491 5 5 Treasury stock, at cost (1,837) (1,837) Additional paid-in capital 21,389 26,791 Accumulated other comprehensive loss (484) (1,035) Retained earnings 8,636 19,625 Total stockholders' equity 27.709 43:549 Total liabilities and stockholders' equity $131,310 $162,648 See accompanying notes to consolidated financial statements. Balance as of January 1, 2016 Net income Other comprehensive income (loss) Exercise of common stock options Amazon.com, Inc. Consolidated Statements of Stockholders' Equity (in millions) Common Stock Treasury Shares Amount Stock 471 $5 $(1,837) 6 Additional Paid-In Capital $13,394 Accumulated Other Comprehensive Income (Loss) $ (723) (262) Retained Earnings $ 2,545 Total Stockholders' Equity $13,384 2,371 2,371 (262) 1 Excess tax benefits from stock-based compensation 829 829 Stock-based compensation and issuance of employee benefit plan stock 2,962 2,962 Balance as of December 31, 2016 477 (1,837) 17,186 (985) Cumulative effect of a change in accounting principle related to stock-based compensation Net income 4,916 687 19,285 687 3,033 3,033 Other comprehensive income (loss) 501 501 Exercise of common stock options Balance as of December 31, 2017 1 1 Stock-based compensation and issuance of employee benefit plan stock 484 (1,837) 4.202 21,389 (484) 8,636 4,202 27,709 Cumulative effect of changes in accounting principles related to revenue recognition, income taxes, and financial instruments Net income Other comprehensive income (loss) Exercise of common stock options Balance as of December 31, 2018 N |||| (4) 916 912 10,073 (547) 10,073 (547) Stock-based compensation and issuance of employee benefit plan stock 491 $5 $(1,837) 5:402 $26,791 5,402 $(1,035) $19,625 $43,549 See accompanying notes to consolidated financial statements. Walmart Inc. Consolidated Statements of Income (Amounts in millions, except per share data) Revenues: Net sales Fiscal Years Ended January 31, 2019 2018 2017 $510,329 $495,761 $481,317 Membership and other income 4.076 4:582 4:556 Total revenues 514,405 500,343 485,873 Costs and expenses: Cost of sales 385,301 373:396 361,256 Operating, selling, general and administrative expenses 107,147 106,510 101,853 Operating income 21,957 20,437 22,764 Interest: Debt 1,975 1,978 2,044 Capital lease and financing obligations 371 352 323 Interest income Interest, net (217) (152) (100) 2,129 2,178 2,267 Loss on extinguishment of debt Other (gains) and losses Income before income taxes Provision for income taxes Consolidated net income - 3,136 8,368 11,460 15,123 20,497 4,281 4,600 6,204 7,179 10,523 14,293 Consolidated net income attributable to noncontrolling interest Consolidated net income attributable to Walmart Net income per common share: (509) (661) (650) $ 6,670 $ 9,862 $ 13,643 Basic net income per common share attributable to Walmart Diluted net income per common share attributable to Walmart $ 2.28 S 3.29 $ 4-40 2.26 3.28 4-38 Weighted-average common shares outstanding: Basic Diluted Dividends declared per common share See accompanying notes. 2,929 2,995 3,101 2,945 3,010 3,112 $ 2.08 S 2.04 $ 2.00 Walmart Inc. Consolidated Balance Sheets As of January 31, (Amounts in millions) ASSETS Current assets: Cash and cash equivalents Receivables, net 2019 2018 $ 7:722 $ 6,756 6,283 Inventories Prepaid expenses and other Total current assets Property and equipment: 44:269 5,614 431783 3,623 3:511 61,897 59,664 Property and equipment 185,810 185:154 Less accumulated depreciation (81,493) (77.479) Property and equipment, net 104:317 107,675 Property under capital lease and financing obligations: Property under capital lease and financing obligations Less accumulated amortization 12,760 12,703 (5,682) (5,560) Property under capital lease and financing obligations, net Goodwill 7:078 7:143 31,181 18,242 Other long-term assets 14.822 11,798 Total assets $219,295 $204,522 LIABILITIES AND EQUITY Current liabilities: Short-term borrowings Accounts payable Accrued liabilities Accrued income taxes $ 5,225 $ 5:257 47,060 46,092 22:159 428 22,122 645 Long-term debt due within one year 1,876 3:738 Capital lease and financing obligations due within one year 729 Total current liabilities 77:477 667 78,521 Long-term debt 43:520 30,045 Long-term capital lease and financing obligations 6,683 6,780 Deferred income taxes and other 11,981 8,354 Commitments and contingencies Equity: Common stock 288 295 Capital in excess of par value 2,965 2,648 Retained earnings 80,785 85;107 Accumulated other comprehensive loss (11,542) (10.181) Total Walmart shareholders' equity 72:496 77,869 Noncontrolling interest 7:138 2.953 Total equity 79,634 80,822 Total liabilities and equity See accompanying notes. $219,295 $204,522 (Amounts in millions) Balances as of February 1, 2016 Consolidated net income Other comprehensive income (loss), net of income taxes Cash dividends declared ($2.00 per share) Purchase of Company stock Cash dividend declared to noncontrolling interest Other Balances as of January 31, 2017 Consolidated net income Other comprehensive income (loss), net of income taxes Cash dividends declared ($2.04 per share) Purchase of Company stock Cash dividend declared to noncontrolling interest Other Balances as of January 31, 2018 Adoption of new accounting standards on February 1, 2018, net of income taxes Consolidated net income Other comprehensive income (loss), net of income taxes Cash dividends declared ($2.08 per share) Purchase of Company stock Cash dividend declared to noncontrolling interest Noncontrolling interest of acquired entity Other Balances as of January 31, 2019 See accompanying notes. Common Stock Amount Shares 3,162 (120) 6 3,048 (103) $317 B, | | , 'g | | | 'R -, - @ ! 2,952 $295 (80) 6 2,878 $288 Walmart Inc. Consolidated Statements of Shareholders' Equity Capital in Excess of Par Value $1,805 Retained Earnings $90,021 Accumulated Other Comprehensive Income (Loss) $(11,597) Total Walmart Noncontrolling Total Shareholders' Equity Interest Equity $80,546 $3,065 $83,611 13,643 13,643 650 14,293 (2,635) (2,635) (210) (2,845) (6,216) (6,216) (6,216) (174) (8,090) (8.276) (8,276) (519) (519) 74 (4) 736 (249) 487 2,371 89,354 (14,232) 77,798 2,737 80,535 9,862 9,862 661 10,523 4,051 4,051 169 4,220 (6,124) (6,124) (6,124) (219) (7,975) (8,204) (8,204) (687) (687) 496 (10) 486 73 559 $2,648 $85,107 $(10,181) $77,869 $2,953 $80,822 2,361 (1,436) 925 (1) 924 6,670 6,670 509 7,179 75 75 (188) (113) (6,102) (6,102) (6,102) (245) (7,234) (7,487) (7,487) (488) (488) 4:345 4:345 562 $2,965 (17) 546 8 554 $80,785 $(11,542) $72,496 $7.138 $79,634 Walmart Inc. Consolidated Statements of Cash Flows Fiscal Years Ended January 31, (Amounts in millions) 2019 2018 2017 Cash flows from operating activities: Consolidated net income $ 7:179 $10,523 $14.293 Adjustments to reconcile consolidated net income to net cash provided by operating activities: Depreciation and amortization 10,678 10,529 10.080 Unrealized (gains) and losses 3:516 (Gains) and losses for disposal of business operations 4:850 Deferred income taxes (499) (304) 761 Loss on extinguishment of debt - 3:136 Other operating activities 1:734 1,210 206 Changes in certain assets and liabilities, net of effects of acquisitions: Receivables, net (368) (1,074) (402) Inventories (1:311) (140) 1,021 Accounts payable 1,831 4,086 3:942 Accrued liabilities 183 928 1,280 Accrued income taxes (40) (557) 492 Net cash provided by operating activities 27:753 28,337 31,673 Cash flows from investing activities: Payments for property and equipment (10:344) (10,051) (10,619) Proceeds from the disposal of property and equipment 519 378 456 Proceeds from the disposal of certain operations 876 1,046 662 Purchase of available for sale securities (1,901) Payments for business acquisitions, net of cash acquired Other investing activities (14:656) (375) (2,463) (431) (77) (31) Net cash used in investing activities (24,036) (9:079) (13,896) Cash flows from financing activities: Net change in short-term borrowings Proceeds from issuance of long-term debt Repayments of long-term debt Premiums paid to extinguish 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 Effect of exchange rates on cash, cash equivalents and restricted cash Net increase (decrease) in cash, cash equivalents and restricted cash Cash, cash equivalents and restricted cash at beginning of year Cash, cash equivalents and restricted cash at end of period Supplemental disclosure of cash flow information: Income taxes paid Interest paid See accompanying notes. (53) 4:148 (1,673) 15,872 7:476 137 (3,784) (13,061) (2,055) (3,059) (6,102) (6,124) (6,216) (7:410) (8,296) (8,298) (431) (690) (479) (8) (90) (629) (261) (398) (2,537) (19,875) (19,072) (438) 487 (452) 742 (130) (1747) 7,014 7:144 8,891 $7:756 $ 7,104 $7,144 3:982 6,179 4:507 2:348 2:450 2:351