Attached files

file filename
8-K - FORM 8-K - MONSANTO CO /NEW/form8k.htm
®
 
Monsanto Company
800 North Lindbergh Blvd
St. Louis, Missouri 63167
Release
Immediately
   
Contact
Media:       Sara Miller  (314-694-5824)
 
Analysts:  Bryan Hurley (314-694-8148)

RECORD SECOND QUARTER REFLECTS STRONG U.S. RESULTS, DRIVES INCREASED
FULL-YEAR OUTLOOK FOR MONSANTO

Company Raises Full-Year Ongoing Earnings Per Share Guidance to $3.49 to $3.54, or $3.45 to $3.50
As-Reported, While Increasing Free Cash Flow Guidance

ST. LOUIS (April 4, 2012) – With half the fiscal year complete, Monsanto Company (NYSE: MON) executives today said the strong performance of the seeds and traits business and the timing of an early U.S. season drove a record quarter.  In reporting earnings results, executives said the cumulative strength of the business, including the best second quarter for the company’s seeds and genomics segment, translated to an increase in full-year ongoing and as-reported earnings per share guidance.  The company also increased its free cash flow guidance for the full year.

   
Second Quarter
   
Six Months
 
($ in millions)
 
2012
   
2011
   
2012
   
2011
 
Net Sales By Segment
                       
Corn seed and traits
  $ 2,816     $ 2,397     $ 3,711     $ 3,011  
Soybean seed and traits
    689       615       931       841  
Vegetable seeds
    215       229       372       412  
Cotton seed and traits
    66       67       260       179  
All other crops seeds and traits
    138       113       184       141  
TOTAL Seeds and Genomics
  $ 3,924     $ 3,421     $ 5,458     $ 4,584  
                                 
Agricultural productivity
  $ 824     $ 710     $ 1,729     $ 1,383  
TOTAL Agricultural Productivity
  $ 824     $ 710     $ 1,729     $ 1,383  
                                 
TOTAL Net Sales
  $ 4,748     $ 4,131     $ 7,187     $ 5,967  
                                 
Gross Profit
  $ 2,705     $ 2,310     $ 3,801     $ 3,134  
                                 
Operating Expenses
  $ 896     $ 823     $ 1,747     $ 1,583  
                                 
Interest Expense – Net
  $ 27     $ 20     $ 62     $ 48  
Other Expense – Net
  $ 37     $ 11     $ 43     $ 23  
                                 
Net Income Attributable to Monsanto Company
  $ 1,211     $ 1,018     $ 1,337     $ 1,027  
                                 
Diluted Earnings per Share (See note 1.)
  $ 2.24     $ 1.88     $ 2.47     $ 1.89  
Items Affecting Comparability – EPS Impact
                               
Restructuring charges
                      0.01  
Income on discontinued operations
    (0.01 )     (0.01 )     (0.01 )     (0.01 )
Nitro Claims Settlement
    0.05             0.05        
Diluted Earnings per Share from Ongoing Business (For the
definition of ongoing EPS, see note 1.)
  $ 2.28     $ 1.87     $ 2.51     $ 1.89  
                                 
Effective Tax Rate
    31 %     29 %     31 %     30 %

 
 

 



     
Second Quarter
Six Months
 Comparison as a Percent of Net Sales:
2012 
 
2011 
2012 
 
2011 
 
Gross profit
 57 
%
 
 56 
%
 53 
%
 
 53 
%
 
Selling, general and administrative expenses (SG&A)
 11 
%
 
 12 
%
 15 
%
 
 16 
%
 
Research and development expenses
 7 
%
 
 8 
%
 10 
%
 
 10 
%
 
Income from continuing operations before income taxes
 37 
%
 
 35 
%
 27 
%
 
 25 
%
 
Net income attributable to Monsanto Company
 26 
%
 
 25 
%
 19 
%
 
 17 
%

“Our strong U.S. selling season and growth from Latin America during the first six months have come together to set us up for a great 2012,” said Hugh Grant, chairman, president and chief executive officer for Monsanto.  “We’ve seen contributions from growth across crops and geographies, which position us well to deliver high-teens ongoing earnings growth this year.  We’re also pleased growers have recognized the value of our product portfolio and given us the opportunity to earn their business.”

Results of Operations

Net sales increased $617 million or 15 percent in the three-month comparison driven by global gains in corn and a strong selling season in the United States. Second quarter gross profit rose 17 percent to $2.7 billion compared to the prior year second quarter.  For the first six months, gross profit is up 21 percent or $667 million.

Operating expenses were up in the second quarter compared to the prior year, tracking with the increases the company would expect as it grows its business. In the three-month comparison, selling, general and administrative (SG&A) expenses increased to $543 million.  R&D expenses increased to $353 million for the quarter based on investments to support future growth opportunities.

The company’s second quarter earnings per share (EPS) was $2.28 on an ongoing basis, $2.24 on an as-reported basis. (For a reconciliation of ongoing EPS, see note 1.)

Cash Flow

For the first half of fiscal year 2012, cash flow from operations was a source of nearly $1.7 billion compared to $1.4 billion over the same period last year.

Net cash required by investing activities for the first half of fiscal year 2012 was $402 million, compared to $524 million for the same period of fiscal year 2011.  Net cash required by financing activities for the first half of 2012 was $672 million, compared to net cash required of $668 million for the same period of fiscal year 2011.

Free cash flow was a source of nearly $1.3 billion for the first half of fiscal year 2012, compared to $917 million for the first half of fiscal year 2011.  (For a reconciliation of free cash flow, see note 1.)

 
 

 


Outlook

The company raised its full-year ongoing EPS guidance to $3.49 to $3.54 per share. Full-year 2012 EPS guidance on an as-reported basis is expected in the range of $3.45 to $3.50.  (For a reconciliation of EPS, see note 1.)  The company also raised full-year free cash flow guidance to $1.6 to $1.8 billion.  The company expects net cash provided by operating activities to be $2.5 billion to $2.8 billion, and net cash required by investing activities to be $900 million to $1 billion for fiscal year 2012.  (For a reconciliation of free cash flow, see note 1.)


Seeds and Genomics Segment Detail

 
 ($ in millions)
 
Net Sales
 
Gross Profit
 
 
 
Second Quarter
 
Six Months
 
Second Quarter
 
Six Months
 Seeds and Genomics
 
2012 
 
2011 
   
2012 
 
2011 
 
2012 
 
2011 
   
2012 
 
2011 
 
 Corn Seed and Traits
$
2,816 
$
2,397 
 
$
3,711 
$
3,011 
$
1,847 
$
1,506 
 
$
2,378 
$
1,845 
 
 Soybean Seed and Traits
 
689 
 
615 
   
931 
 
841 
 
443 
 
414 
   
616 
 
567 
 
 Vegetable Seeds
 
215 
 
229 
   
372 
 
412 
 
85 
 
125 
   
166 
 
238 
 
 Cotton Seed and Traits
 
66 
 
67 
   
260 
 
179 
 
47 
 
42 
   
182 
 
116 
 
 All Other Crops Seeds and Traits
 
138 
 
113 
   
184 
 
141 
 
69 
 
44 
   
65 
 
44 
 
 TOTAL Seeds and Genomics
$
3,924 
$
3,421 
 
$
5,458 
$
4,584 
$
2,491 
$
2,131 
 
$
3,407 
$
2,810 

 
 ($ in millions)
Earnings Before Interest & Taxes (EBIT)
 
 
 
 
Second Quarter
   
Six Months
 
 Seeds and Genomics
2012
   
2011
 
2012
   
2011
 
 
 EBIT (For a reconciliation of EBIT, see note 1.)
  $ 1,699     $ 1,403     $ 1,846     $ 1,383  
 
 Unusual Items Affecting EBIT: Restructuring
  $     $ (3 )   $     $ (14 )

The Seeds and Genomics segment consists of the company’s global seeds and related traits business.

Sales in the Seeds and Genomics segment for the second quarter were $3.9 billion, representing an increase of $503 million over the same period last year and reaffirming the company’s seeds and traits business as its central driver for growth in 2012.  Gross profit in the second quarter was up $360 million or approximately 17 percent compared to the prior year second quarter.  For the first six months, gross profit is up 21 percent over the same period last year.
 
Second quarter growth was led by the strength of Monsanto’s corn business, with the strongest contributor being the U.S. corn business.  The strong start to the U.S. season reinforces the company’s confidence in its product and pricing strategy and its ability to build on the branded corn volume increase achieved in 2011.  The company also saw higher corn sales in Latin America in the quarter.

The soy and cotton businesses also continue to perform well year-to-date. In soybeans, second quarter seeds and traits sales were up 12 percent driven by an increased trait mix of Genuity® Roundup Ready 2 Yield® soybeans in the United States.

With the strong U.S. results, sales are tracking well for the expected increase in the company’s newest corn and soybean platforms in the United States.  While still early in the season, Monsanto expects acres of its Genuity® Roundup Ready 2 Yield® soybeans and Genuity® reduced refuge corn family to increase by more than 10 million acres each.  That step up is expected to allow the company to reach the projected 22 million to 24 million acre range for the Genuity® reduced refuge corn family and the 27 million to 30 million acre range for Genuity® Roundup Ready 2 Yield® soybeans in 2012.

 
 

 


Vegetable sales were down from the same quarter of the prior year due primarily to current market conditions in Europe.  Vegetable gross profit was also down compared to the same quarter of the prior year reflecting the European market decrease, as well as an inventory write-off that will also help support the company’s vegetable business growth strategy.


Agricultural Productivity Segment Detail

 
 ($ in millions)
Net Sales 
Gross Profit
 
 
 
Second Quarter
  Six Months 
Second Quarter
 
Six Months
 
 
2012
   
2011
   
2012
    2011   
2012
   
2011
   
2012
 
2011
 
 
 Agricultural Productivity
 $ 824     $ 710     $ 1,729 $ 1,383    $ 214     $ 179     $ 394   $ 324  
 
 TOTAL Agricultural Productivity
 $ 824     $ 710     $ 1,729 $ 1,383    $ 214     $ 179     $ 394   $ 324  

 
 ($ in millions)
 
Earnings Before Interest & Taxes (EBIT)
 
 
 
 
Second Quarter
   
Six Months
 
 Agricultural Productivity
 
2012
   
2011
   
2012
   
2011
 
 
 EBIT (For a reconciliation of EBIT, see note 1.)
  $ 82     $ 62     $ 164     $ 127  
 
 Unusual Items Affecting EBIT:
                               
 Restructuring
  $     $     $     $ 4  
 EBIT from Discontinued Operations
  $ 11     $ 4     $ 11     $ 4  
 Nitro Claims Settlement
  $ (44 )   $     $ (44 )   $  

The Agricultural Productivity segment consists of the crop protection products and lawn-and-garden herbicide products.

Sales in the second quarter for Monsanto’s Agricultural Productivity segment increased $114 million over the same period last year due to strong volume and mix benefit.


 
 

 


 
Webcast Information
In conjunction with this announcement, Monsanto will hold a conference call at 8:30 a.m. central time (9:30 a.m. eastern time) today.  The call will focus on these results and future expectations and may include a discussion of Monsanto’s strategic initiatives, product performance and other matters related to the company’s business.

Presentation slides and a simultaneous audio webcast of the conference call may be accessed by visiting the company’s web site at www.monsanto.com and clicking on “Investor Information.”  Visitors may need to download Windows Media Player™ prior to listening to the webcast.  Following the live broadcast, a replay of the webcast will be available on the Monsanto Web site for three weeks.

About Monsanto Company
Monsanto Company is a leading global provider of technology-based solutions and agricultural products that improve farm productivity and food quality.  Monsanto remains focused on enabling both small-holder and large-scale farmers to produce more from their land while conserving more of our world's natural resources such as water and energy.  To learn more about our business and our commitments, please visit: www.monsanto.com.  Follow our business on Twitter® at www.twitter.com/MonsantoCo, on the company blog, Beyond the Rows® at www.monsantoblog.com, or subscribe to our News Release RSS Feed.

 
Cautionary Statements Regarding Forward-Looking Information:
 
Certain statements contained in this release are "forward-looking statements," such as statements concerning the company's anticipated financial results, current and future product performance, regulatory approvals, business and financial plans and other non-historical facts. These statements are based on current expectations and currently available information. However, since these statements are based on factors that involve risks and uncertainties, the company's actual performance and results may differ materially from those described or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, among others: continued competition in seeds, traits and agricultural chemicals; the company's exposure to various contingencies, including those related to intellectual property protection, regulatory compliance and the speed with which approvals are received, and public acceptance of biotechnology products; the success of the company's research and development activities; the outcomes of major lawsuits and the previously-announced SEC investigation; the previously reported material weakness in our internal controls over financial reporting; developments related to foreign currencies and economies; successful operation of recent acquisitions; fluctuations in commodity prices; compliance with regulations affecting our manufacturing; the accuracy of the company's estimates related to distribution inventory levels; the company's ability to fund its short-term financing needs and to obtain payment for the products that it sells; the effect of weather conditions, natural disasters and accidents on the agriculture business or the company's facilities; and other risks and factors detailed in the company's most recent Form 10-K Report to the SEC. Undue reliance should not be placed on these forward-looking statements, which are current only as of the date of this release. The company disclaims any current intention or obligation to update any forward-looking statements or any of the factors that may affect actual results.
 
Notes to editors: Genuity and Roundup Ready 2 Yield are trademarks of Monsanto Company and its wholly-owned subsidiaries.
 
References to Roundup herbicides in this release mean Roundup-branded herbicides, excluding lawn-and-garden herbicide products.
 

-oOo-

 
 

 


Monsanto Company
Selected Financial Information
(Dollars in millions, except per share amounts)
Unaudited

Statements of Consolidated Operations
 
Three Months Ended
   
Six Months Ended
 
   
Feb. 29,
   
Feb. 28,
   
Feb. 29,
   
Feb. 28,
 
   
2012
   
2011
   
2012
   
2011
 
Net Sales
  $ 4,748     $ 4,131     $ 7,187     $ 5,967  
Cost of Goods Sold
    2,043       1,821       3,386       2,833  
Gross Profit
    2,705       2,310       3,801       3,134  
Operating Expenses:
                               
Selling, general and administrative expenses
    543       502       1,043       952  
Research and development expenses
    353       320       704       623  
Restructuring charges, net
          1             8  
Total Operating Expenses
    896       823       1,747       1,583  
Income From Operations
    1,809       1,487       2,054       1,551  
Interest Expense
    47       39       100       82  
Interest Income
    (20 )     (19 )     (38 )     (34 )
Other Expense, Net
    37       11       43       23  
Income from Continuing Operations Before Income Taxes
    1,745       1,456       1,949       1,480  
Income Tax Provision
    540       429       610       438  
Income from Continuing Operations Including Portion
                               
Attributable to Noncontrolling Interest
  $ 1,205     $ 1,027     $ 1,339     $ 1,042  
Discontinued Operations:
                               
Income from Operations of Discontinued Businesses
    11       4       11       4  
Income Tax Provision
    4       1       4       1  
Income on Discontinued Operations
    7       3       7       3  
Net Income
  $ 1,212     $ 1,030     $ 1,346     $ 1,045  
Less: Net Income Attributable to Noncontrolling Interest
    1       12       9       18  
Net Income Attributable to Monsanto Company
  $ 1,211     $ 1,018     $ 1,337     $ 1,027  
                                 
EBIT (see note 1)
  $ 1,781     $ 1,465     $ 2,010     $ 1,510  
                                 
Basic Earnings per Share Attributable to Monsanto Company:
                               
Income from Continuing Operations
  $ 2.25     $ 1.89     $ 2.49     $ 1.91  
Income on Discontinued Operations
    0.02       0.01       0.01        
Net Income Attributable to Monsanto Company
  $ 2.27     $ 1.90     $ 2.50     $ 1.91  
                                 
Diluted Earnings per Share Attributable to Monsanto Company:
                               
Income from Continuing Operations
  $ 2.23     $ 1.87     $ 2.46     $ 1.89  
Income on Discontinued Operations
    0.01       0.01       0.01        
Net Income Attributable to Monsanto Company
  $ 2.24     $ 1.88     $ 2.47     $ 1.89  
                                 
Weighted Average Shares Outstanding:
                               
Basic
    534.4       536.3       534.9       537.6  
Diluted
    540.5       542.4       540.9       543.7  

 
 

 


Monsanto Company
Selected Financial Information
(Dollars in millions, except per share amounts)
Unaudited

Condensed Statements of Consolidated Financial Position
 
As of
   
As of
 
   
Feb. 29, 2012
   
Aug. 31, 2011
 
Assets
           
Current Assets:
           
Cash and cash equivalents (variable interest entities restricted - 2012: $12 and 2011: $96)
  $ 3,123     $ 2,572  
Short-term investments
    302       302  
Trade receivables, net (variable interest entities restricted - 2012: $176 and 2011: $51)
    2,341       2,117  
Miscellaneous receivables
    661       629  
Deferred tax assets
    536       446  
Inventory, net
    2,862       2,591  
Other current assets
    199       152  
Total Current Assets
    10,024       8,809  
                 
Property, Plant and Equipment, Net
    4,259       4,394  
Goodwill
    3,377       3,365  
Other Intangible Assets, Net
    1,277       1,309  
Noncurrent Deferred Tax Assets
    799       873  
Long-Term Receivables, Net
    372       475  
Other Assets
    613       619  
Total Assets
  $ 20,721     $ 19,844  
                 
Liabilities and Shareowners’ Equity
               
Current Liabilities:
               
Short-term debt, including current portion of long-term debt
    610       678  
Accounts payable
    681       839  
Income taxes payable
    578       117  
Accrued compensation and benefits
    306       427  
Accrued marketing programs
    1,008       1,110  
Deferred revenues
    847       373  
Grower production accruals
    229       87  
Dividends payable
    160       161  
Customer payable
    9       94  
Restructuring reserves
    16       24  
Miscellaneous short-term accruals
    749       819  
Total Current Liabilities
    5,193       4,729  
                 
Long-Term Debt
    1,538       1,543  
Postretirement Liabilities
    494       509  
Long-Term Deferred Revenue
    292       337  
Noncurrent Deferred Tax Liabilities
    127       152  
Long-Term Portion of Environmental and Litigation Reserves
    178       176  
Other Liabilities
    703       682  
Monsanto Shareowners’ Equity
    11,994       11,545  
Noncontrolling Interest
    202       171  
Total Shareowners’ Equity
    12,196       11,716  
Total Liabilities and Shareowners’ Equity
  $ 20,721     $ 19,844  
                 
Debt to Capital Ratio:
    15 %     16 %

 
 

 


Monsanto Company
Selected Financial Information
(Dollars in millions, except per share amounts)
Unaudited

Statements of Consolidated Cash Flows
 
Six Months Ended
 
   
Feb. 29, 2012
   
Feb. 28, 2011
 
Operating Activities:
           
Net Income
  $ 1,346     $ 1,045  
Adjustments to reconcile cash provided by operating activities:
               
Items that did not require (provide) cash:
               
Depreciation and amortization
    311       310  
Bad-debt expense
    (8 )     (6 )
Stock-based compensation expense
    72       55  
Excess tax benefits from stock-based compensation
    (26 )     (19 )
Deferred income taxes
    (33 )     (10 )
Restructuring charges, net
          8  
Equity affiliate income, net
    (3 )     (8 )
Net gain on sales of a business or other assets
    (2 )     (4 )
Other items
    65       59  
Changes in assets and liabilities that provided (required) cash, net of acquisitions:
               
Trade receivables, net
    (265 )     (612 )
Inventory, net
    (356 )     (249 )
Deferred revenues
    445       656  
Accounts payable and other accrued liabilities
    142       472  
Restructuring cash payments
    (7 )     (152 )
Pension contributions
    (33 )     (44 )
Other items
    24       (60 )
Net Cash Provided by Operating Activities
    1,672       1,441  
                 
Cash Flows Provided (Required) by Investing Activities:
               
Purchases of short-term investments
    (429 )     (180 )
Maturities of short-term investments
    429        
Capital expenditures
    (239 )     (217 )
Acquisitions of businesses, net of cash acquired
    (113 )     (99 )
Technology and other investments
    (56 )     (44 )
Other investments and property disposal proceeds
    6       16  
Net Cash Required by Investing Activities
    (402 )     (524 )
                 
Cash Flows Provided (Required) by Financing Activities:
               
Net change in financing with less than 90-day maturities
    (8 )     (12 )
Short-term debt proceeds
    9       45  
Short-term debt reductions
    (17 )     (27 )
Long-term debt reductions
    (142 )     (2 )
Payments on other financing
          (2 )
Treasury stock purchases
    (299 )     (381 )
Stock option exercises
    52       37  
Excess tax benefits from stock-based compensation
    26       19  
Tax withholding on restricted stock and restricted stock units
    (1 )     (4 )
Dividend payments
    (322 )     (302 )
Proceeds from noncontrolling interests
    101       8  
Dividend payments to noncontrolling interests
    (71 )     (47 )
Net Cash Required by Financing Activities
    (672 )     (668 )
Cash Assumed from Initial Consolidations of Variable Interest Entities
          77  
Effect of Exchange Rate Changes on Cash and Cash Equivalents
    (47 )     26  
Net Increase in Cash and Cash Equivalents
    551       352  
Cash and Cash Equivalents at Beginning of Period
    2,572       1,485  
Cash and Cash Equivalents at End of Period
  $ 3,123     $ 1,837  

 
 

 


Monsanto Company
Selected Financial Information
(Dollars in millions)
Unaudited

1.  
EBIT, Ongoing EPS and Free Cash Flow:  The presentations of EBIT, ongoing EPS and free cash flow are not intended to replace net income (loss) attributable to Monsanto Company, cash flows, financial position or comprehensive income (loss), and they are not measures of financial performance as determined in accordance with generally accepted accounting principles (GAAP) in the United States.  The following tables reconcile EBIT, ongoing EPS and free cash flow to the respective most directly comparable financial measure calculated in accordance with GAAP.

Reconciliation of EBIT to Net Income (Loss):  EBIT is defined as earnings (loss) before interest and taxes.  Earnings (loss) is intended to mean net income (loss) attributable to Monsanto Company as presented in the Statements of Consolidated Operations under GAAP.  The following table reconciles EBIT to the most directly comparable financial measure, which is net income (loss) attributable to Monsanto Company.

 
 
Three Months Ended
 
Six Months Ended
 
Feb. 29, 2012
 
Feb. 28, 2011
 
Feb. 29, 2012
 
Feb. 28, 2011
 
 EBIT – Seeds and Genomics Segment
$
 1,699 
 
$
 1,403 
 
$
 1,846 
 
$
 1,383 
 
 EBIT – Agricultural Productivity Segment
 
 82 
   
 62 
   
 164 
   
 127 
 
 EBIT– Total
 
 1,781 
   
 1,465 
   
 2,010 
   
 1,510 
 
 Interest Expense, Net
 
 27 
   
 20 
   
 62 
   
 48 
 
 Income Tax Provision(A)
 
 543 
   
 427 
   
 611 
   
 435 
 
 Net Income Attributable to Monsanto Company
$
 1,211 
 
$
 1,018 
 
$
 1,337 
 
$
 1,027 

(A)  
Includes the income tax provision from continuing operations, the income tax benefit (provision) on noncontrolling interest, and the income tax on discontinued operations.

Reconciliation of EPS to Ongoing EPS:  Ongoing EPS is calculated excluding certain after-tax items which Monsanto does not consider part of ongoing operations.

 
 
Fiscal Year
 Three Months
 Three Months
 Six Months
 Six Months
 
2012 
 Ended
 Ended
 Ended
 Ended
 
Guidance
 Feb. 29, 2012
 Feb. 28, 2011
 Feb. 29, 2012
 Feb. 28, 2011
 
 Diluted Earnings per Share
$3.45-$3.50
$2.24
$1.88
$2.47
$1.89
 
 Restructuring Charges, Net
0.01 
 
 Income on Discontinued Operations
(0.01)
(0.01)
(0.01)
(0.01)
(0.01)
 
 Nitro Claims Settlement
0.05 
0.05 
0.05 
 
 Diluted Earnings per Share from Ongoing
 Business
$3.49-$3.54
$2.28
$1.87
$2.51
$1.89

Reconciliation of Free Cash Flow:  Free cash flow represents the total of cash flows from operating activities and investing activities, as reflected in the Statements of Consolidated Cash Flows presented in this release.  With respect to the fiscal year 2012 free cash flow guidance, Monsanto does not include any estimates or projections of Net Cash Provided (Required) by Financing Activities because in order to prepare any such estimate or projection, Monsanto would need to rely on market factors and conditions that are outside of its control.

 
 

 


 
 
 
Fiscal Year
 
Six Months Ended
 
 
 
 
2012 Guidance
Feb. 29, 2012
Feb. 28, 2011
 
 
 
Net Cash Provided by Operating Activities
$
2,500-2,800
$
 1,672 
$
 1,441 
 
 
 
Net Cash Required by Investing Activities
 
(900)-(1,000)
 
 (402)
 
 (524)
 
 
 
Free Cash Flow
$
1,600-1,800
 
 1,270 
 
 917 
 
 
 
Net Cash Required by Financing Activities
 
N/A
 
 (672)
 
 (668)
 
 
 
Cash Assumed from Initial Consolidations of Variable Interest Entities
 
N/A
 
 
 77 
 
 
 
Effect of Exchange Rate Changes on Cash and Cash Equivalents
 
N/A
 
 (47)
 
 26 
 
 
 
Net Increase in Cash and Cash Equivalents
 
N/A
 
 551 
 
 352 
 
 
 
Cash and Cash Equivalents at Beginning of Period
 
N/A
 
 2,572 
 
 1,485 
 
 
 
Cash and Cash Equivalents at End of Period
 
N/A
$
 3,123 
$
 1,837