Following the acquisition of Kraft during Year 8, the Philip Morris Companies released its Year 8 financial statements. The Year 8 financial statements and
other data are reproduced on the next page.
PHILIP MORRIS COMPANIES, INC. Balance Sheets ($ millions) |
||
December 31, Year 8 and Year 7 |
||
|
Year 8 |
Year 7 |
Assets |
||
Cash and cash equivalents |
$ 168 |
$ 90 |
Accounts receivable |
2,222 |
2,065 |
Inventories |
5,384 |
4,154 |
Current assets |
7,774 |
6,309 |
Property, plant, and equipment, net |
8,648 |
6,582 |
Goodwill, net |
15,071 |
4,052 |
Investments. |
3,260 |
3,665 |
Total assets |
$34,753 |
$20,608 |
Liabilities and Stockholders” Equity |
||
Short-term debt |
$ 1,259 |
$ 1,440 |
Accounts payable |
1,777 |
791 |
Accrued liabilities |
3,848 |
2,277 |
Income taxes payable |
1,089 |
727 |
Dividends payable |
260 |
213 |
Current liabilities |
8,233 |
5,448 |
Long-term debt |
17,122 |
6,293 |
Deferred income taxes |
1,719 |
2,044 |
Stockholders” equity |
7,679 |
6,823 |
Total liabilities and stockholders” equity |
$34,753 |
$20,608 |
PHILIP MORRIS COMPANIES, INC. |
|
Income Statement ($ millions) For Year Ending December 31, Year 8 |
|
Sales |
$ 31,742 |
Cost of goods sold |
(12,156) |
Selling and administrative expenses |
(14,410) |
Depreciation expense |
(654) |
Goodwill amortization |
(125) |
Interest expense |
(670) |
Pretax income |
3,727 |
Income tax expense |
(1,390) |
Net income |
$ 2,337 |
PHILIP MORRIS PURCHASE OF KRAFT |
|
Allocation of Purchase Price ($ millions) |
|
Accounts receivable |
$ 758 |
Inventories |
1,232 |
Property, plant, and equipment |
1,740 |
Goodwill |
10,361 |
Short-term debt |
(700) |
Accounts payable |
(578) |
Accrued liabilities. |
(530) |
Long-term debt |
(900) |
Purchase price (net of cash acquired) |
$11,383 |
Required:
a. Prepare a statement of cash flows (indirect method) for Philip Morris. (Hint: Acquisition of Kraft requires you to remove the assets acquired and
liabilities incurred as a result of that acquisition from the balance sheet before computing changes used in preparing the statement of cash flows. Philip
Morris pays $11.383 billion for Kraft, net of cash acquiredâsee the Allocation of Purchase Price table.)
b. Calculate cash flows from operations using the direct method for Philip Morris.
c. Based on your answer to a, compute Philip Morris”s free cash flow for Year 8. Discuss how free cash flow impacts the company”s future earnings and
financial condition.