X Your answer is incorrect. Try again. Amazon.com, Inc.'s financial statements are presented in Appendix D. Click here to view Appendix D. Financial statements of Wal-Mart Stores, Inc. are presented in Appendix E. Click here to view Appendix E. (a) Based on the information contained in these financial statements, compute free cash flow for Amazon at December 31, 2016 and Wal-Mart for January 31, 2017. amounts in millions.) Amazon.com, Inc. Wal-Mart Stores, Inc. Free cash flow 10142 Click if you would like to Show Work for this question: Open Show Work LINK TO TEXT AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in millions) Year Ended December 31, 2014 2015 8,658 $ 14.557 $ 2016 15,890 (241) 596 2,371 4.746 1.497 129 59 (316) (6) 6,281 2,119 155 250 81 (119) 8,116 2,975 160 (20) (246) (829) (1.193) (1,039) 1,759 706 4,433 (3,692) 6,842 (2,187) (1.755) 4.294 913 7,401 6,109) 11,920 (1,426) (3,367) 5,030 1,724 11,931 (9.976) 16,443 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, 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 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 (4,893) (979) 3,349 (2.542) (5,065) (4,589) (795) 3,025 (4.091) (6,450) (6,737) (116) 4,733 (7,756) (9,876) 6 6.359 (513) (1.285) (135) 4,432 (310) 5,899 14,557 $ 119 353 (1,652) (2.462) (121) (3,763) (374) 1,333 829 621 (354) (3.860) (147) (2.911) (212) 3,444 19,334 $ 15,890 $ $ 91 $ 86 177 325 $ 153 273 290 206 412 5,704 1,209 4,008 920 4,717 544 See accompanying notes to consolidated financial statements. AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share data) 2016 $ Year Ended December 31, 2014 2015 70,080 $ 79,268 $ 18,908 27,738 88,988 107,006 94,665 41,322 135,987 Net product sales Net service sales Total net sales Operating expenses: Cost of sales Fulfillment Marketing Technology and content General and administrative Other operating expense, net Total operating expenses Operating income 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 62,752 10,766 4,332 9,275 1,552 133 88,810 178 39 (210) (118) (289) (111) (167) 37 (241) $ (0.52) $ (0.52) S 71,651 13,410 5,254 12,540 1,747 171 104,773 2.233 50 (459) (256) (665) 1,568 (950) (22) 596 $ 1.28 $ 1.25 $ 88,265 17,619 7,233 16,085 2,432 167 131,801 4,186 100 (484) 90 (294) 3,892 (1,425) (96) 2.371 5.01 4.90 $ $ $ 462 462 467 477 474 484 See accompanying notes to consolidated financial statements. AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (in millions) Year Ended December 31, 2015 2014 2016 2,371 (241) $ 596 S (325) (210) (279) Net income (loss) Other comprehensive income (loss): Foreign currency translation adjustments, net of tax of $(3), $10, and $(49) Net change in unrealized gains (losses) on available-for-sale securities: Unrealized gains (losses), net of tax of $1, $(5), and $(12) Reclassification adjustment for losses (gains) included in "Other income (expense), net," net of tax of $(1), SO, and $0 Net unrealized gains (losses) on available-for-sale securities Total other comprehensive income (loss) Comprehensive income (loss) 2 (7) 9 5 8 (3) (1) (326) (567) $ (2) (212) 384 $ 17 (262) 2,109 See accompanying notes to consolidated financial statements. AMA N.COM, INC. CONSOLIDATED BALANCE SHEETS (in millions, except per share data) December 31, 2016 2015 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 15,890 $ 3,918 10,243 5,654 35,705 21,838 3,759 3,445 19,334 6,647 11,461 8,339 45,781 29,114 3,784 4,723 83,402 Total assets $ 64,747 $ $ 25,309 13,739 20,397 $ 10,372 3,118 33,887 8.227 9,249 4,768 43,816 7,694 12,607 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: 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 494 and 500 Outstanding shares - 471 and 477 Treasury stock, at cost Additional paid-in capital 5 (1,837) 13 394 (1,837) 17 186 5 Issued shares 494 and 500 Outstanding shares - 471 and 477 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 64,747 $ (1,837) 17,186 (985) 4,916 19,285 83,402 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) S 9,573 $ (185) $ Farnings 459 $ 5 Total Retained Stockholders Equity 2,190 $ 9,746 (241) (241) (326) ILL (326) 6 2 2 - 6 6 1,510 1,510 Balance as of January 1, 2014 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) Exercise of common stock options Excess tax benefits from stock-based compensation 44 44 465 (1,837) 11,135 (511) 1,949 596 10,741 596 (212) (212) 6 4 4 119 119 AMAZON.COM, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (in millions) Common Stock Amount Shares 459 Accumulated Additional Other Treasury Paid-In Comprehensive Stock Capital Income (Loss) (1,837) $ 9,573 $ (185) $ $ Total Retained Stockholders Earnings Equity 2,190 $ 9,746 (241) (241) (326) (326) 6 2 2 6 6 11 1,510 1,510 44 44 465 5 (1,837) 11,135 (511) 1,949 596 10,741 596 (212) _ - (212) 6 4 4 Balance as of January 1, 2014 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) 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, 2015 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, 2016 119 119 2,131 2.131 5 5 471 5 (1,837) 13,394 (723) 2,545 2,371 - 13,384 2,371 (262) 1 (262) 6 1 829 829 2,962 5 $ (1,837) $ 17,186 $ 2.962 19,285 477 $ (985) $ 4,916 $ Wal-Mart Stores, Inc. Consolidated Statement of Income Fiscal Years Ended January 31, 2017 2016 2015 $481,317 4,556 485,873 $478,614 3,516 $482,229 3,422 485,651 482,130 361,256 101,853 22,764 360,984 97,041 24,105 365,086 93,418 27,147 (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 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 Diluted net income per common share attributable to Walmart Weighted average common shares outstanding: Basic Diluted 2,044 323 (100) 2,267 20,497 6,204 14,293 2,027 521 (81) 2,467 21,638 6,558 15,080 2,161 300 (113) 2,348 24,799 7,985 16,814 285 17,099 (736) $ 16,363 14,293 (650) 15,080 (386) $ 14,694 $ 13,643 $ 4.40 $ 4.58 $ 5.01 0.06 $ 4.40 $ 4.58 $ 5.07 $ 4.38 $ 4.57 $ 4.99 0.06 5.05 $ 4.38 $ 4.57 $ 3,101 3,112 2.00 3,207 3,217 1.96 3,230 3,243 $ 1.92 Dividends declared per common share $ S See accompanying notes. Wal-Mart Stores, Inc. Consolidated Statement of Comprehensive Income Fiscal Years Ended January 31, 2017 2016 2015 $14,293 $15,080 $17,099 (650) (386) (736) 13,643 14,694 16,363 (2,882) (5,220) (Amounts in millions) Consolidated net income Less consolidated net income attributable to nonredeemable 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 Other comprehensive income (loss) attributable to Walmart Comprehensive income, net of income taxes Less comprehensive income (loss) attributable to nonredeemable noncontrolling interest Comprehensive income attributable to Walmart 366 (202) 86 413 21 (397) (2,845) 210 (2,635) 11,448 (440) $11,008 (4.970) 541 (4429) 10,110 155 $10,265 (4,558) 379 (470) (69) (4,718) 546 (4,172) 12381 (190) $12,191 See accompanying notes Wal-Mart Stores, Inc. Consolidated Balance Sheets As of January 31, 2017 2016 $ 6,867 5,835 43,046 1,941 $ 8,705 5,624 44.469 1,441 57,689 60,239 (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: 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 179,492 (71,782) 107,710 176,958 (66,787) 110,171 11,637 (5,169) 11,096 (4,751) 6,468 17,037 9,921 6,345 16,695 6,131 $198,825 $199,581 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 $ 1,099 41,433 20,654 921 2,256 565 $ 2,708 38,487 19,607 521 2,745 551 66,928 64,619 Long-term debt Long-term capital lease and financing obligations Deferred income taxes and other 36,015 6,003 9,344 38,214 5,816 7,321 Commitments and contingencies Equity: Common stock Capital in excess of par value Retained earnings Accumulated other comprehensive loss Total Walmart shareholders' equity Nonredeemable noncontrolling interest 305 2,371 89,354 (14,232) 77,798 2,737 317 1,805 90,021 (11,597) 80,546 3,065 Equity: Common stock Capital in excess of par value Retained earnings Accumulated other comprehensive loss Total Walmart shareholders' equity Nonredeemable noncontrolling interest Total equity Total liabilities and equity 305 2,371 89,354 (14,232) 77,798 2,737 317 1,805 90,021 (11,597) 80,546 3,065 80,535 83,611 $198,825 $199,581 See accompanying notes Wal-Mart Stores, Inc. Consolidated Statements of Shareholders' Equity and Redeemaole Noncontrolling Interest Capital in Common Stock Excess of Shares Amount Par Value Retained Earnings Accumulated Total Other Walmart Nonredeemable Comprehensive Shareholders' Noncontrolling Loss Equity Interest $ (2,996) $76,255 $5,084 16,363 736 Total Equity Redeemable Noncontrolling Interest 3,233 $323 $2,362 $ 1,491 $76,566 16,363 $81,339 17,099 - (4.172) (4,172) (546) (4,718) (6,185) (950) (6,185) (980) (6,185) (980) (13) (1) (29) (1,491) 8 1 129 113 (731) Amounts in millions) Balances as of February 1, 2014 Consolidated net income Other comprehensive loss, net of income taxes Cash dividends declared ($1.92 per share) Purchase of Company stock Purchase of redeemable noncontrolling interest Other Balances as of January 31, 2015 Consolidated net income Other comprehensive loss, net of income taxes Cash dividends declared ($1.96 per share) Purchase of Company stock Cash dividend declared to noncontrolling interest Other Balances as of January 31, 2016 Consolidated net income 3,228 323 2,462 (17) 85,777 14,694 (7,168) 81,394 14,694 4,543 386 (618) 85,937 15,080 - - (4,429) (4,429) (541) (4,970) (6,294) (4,148) (6,294) (4,256) (6,294) (4,256) (65) (6) (102) 1 (555) (563) (1) 3,162 (691) (632) 3,065 650 (691) (1,195) 83,611 14,293 (8) 90,021 13,643 317 1,805 (11,597) 80,546 13,643 (691) (632) (691) (1,195) (1) (555) (8) (563) 3,162 317 1,805 (11,597) 90,021 13,643 80,546 13,643 3,065 650 83,611 14,293 - (2,635) (2,635) (210) (2,845) - Cash dividend declared to noncontrolling interest Other Balances as of January 31, 2016 Consolidated net income Other comprehensive 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 (6,216) (8,090) (6,216) (8,276) 16,216) (8,276) (120) (12) (174) 11 (519) (249) (519) 487 6 740 (4) 736 3,048 $305 $2,371 $89,354 $(14,232) $77,798 $2,737 $80,535 $ See accompanying notes. Wal-Mart Stores, Inc. Consolidated Statements of Cash Flow Fiscal Years Ended January 31, 2017 2016 2015 $ 14,293 $ 15,080 $ 17,099 (285) 16,814 14,293 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 10,080 761 206 9,454 (672) 1,410 9,173 (503) 785 (402) 1,021 3,942 1,137 492 (19) (703) 2,008 1,303 (472) 27,389 (569) (1,229) 2,678 1,249 166 31,530 28,564 Cash flows from investing activities: Payments for property and equipment Proceeds from the disposal of property and equipment Proceeds from the disposal of certain operations Purchase of available for sale securities (10,619) 456 662 (1,901) (11,477) 635 246 (12,174) 570 671 r $ 14,293 $ 15,080 $ 17,099 (285) 14,293 15,080 16,814 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 10,080 761 206 9,454 (672) 1,410 9,173 (503) 785 (402) 1,021 3,942 1,137 492 (19) (703) 2,008 1,303 (472) (569) (1,229) 2,678 1,249 166 31,530 27,389 28,564 (11,477) 635 246 (12,174) 570 671 Cash flows from investing activities: Payments for property and equipment Proceeds from the disposal of property and equipment Proceeds from the disposal of certain operations Purchase of available for sale securities Investment and business acquisitions, net of cash acquired Other investing activities Net cash used in investing activities (10,619) 456 662 (1,901) (2,463) (122) (79) (192) (13,987) (10,675) (11,125) 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 (1,673) 137 (2,055) (6,216) (8,298) (479) (90) (255) 1,235 39 (4,432) (6,294) (4,112) (719) (1,326) (513) (6,288) 5,174 (3,904) (6,185) (1,015) (600) (1,844) (409) (18,929) (16,122) (15,071) (452) (514) 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 year (1,838) 8,705 (1,022) (430) 9,135 1,854 7,281 $ 6,867 $ 8,705 $ 9,135 Supplemental disclosure of cash flow information: Income taxes paid Interest paid 4,507 2,351 8,111 2,540 8,169 2,433 See accompanying notes