Condensed Consolidating Financial Information |
Note 12. Condensed Consolidating Financial Information:
PM USA, which is a wholly-owned subsidiary of Altria Group, Inc., has issued guarantees relating to Altria Group, Inc.'s obligations under its outstanding debt securities, borrowings under its Credit Agreement and amounts outstanding under its commercial paper program (the "Guarantees"). Pursuant to the Guarantees, PM USA fully and unconditionally guarantees, as primary obligor, the payment and performance of Altria Group, Inc.'s obligations under the guaranteed debt instruments (the "Obligations").
The Guarantees provide that PM USA fully and unconditionally guarantees the punctual payment when due, whether at stated maturity, by acceleration or otherwise, of the Obligations. The liability of PM USA under the Guarantees is absolute and unconditional irrespective of: any lack of validity, enforceability or genuineness of any provision of any agreement or instrument relating thereto; any change in the time, manner or place of payment of, or in any other term of, all or any of the Obligations, or any other amendment or waiver of or any consent to departure from any agreement or instrument relating thereto; any exchange, release or non-perfection of any collateral, or any release or amendment or waiver of or consent to departure from any other guarantee, for all or any of the Obligations; or any other circumstance that might otherwise constitute a defense available to, or a discharge of, Altria Group, Inc. or PM USA.
The obligations of PM USA under the Guarantees are limited to the maximum amount as will, after giving effect to such maximum amount and all other contingent and fixed liabilities of PM USA that are relevant under Bankruptcy Law, the Uniform Fraudulent Conveyance Act, the Uniform Fraudulent Transfer Act or any similar federal or state law to the extent applicable to the Guarantees, result in PM USA's obligations under the Guarantees not constituting a fraudulent transfer or conveyance. For this purpose, "Bankruptcy Law" means Title 11, U.S. Code, or any similar federal or state law for the relief of debtors.
PM USA will be unconditionally released and discharged from its obligations under each of the Guarantees upon the earliest to occur of:
|
• |
|
the date, if any, on which PM USA consolidates with or merges into Altria Group, Inc. or any successor; |
|
• |
|
the date, if any, on which Altria Group, Inc. or any successor consolidates with or merges into PM USA; |
|
• |
|
the payment in full of the Obligations pertaining to such Guarantees; or |
|
• |
|
the rating of Altria Group, Inc.'s long-term senior unsecured debt by Standard & Poor's of A or higher. |
At June 30, 2011, the respective principal wholly-owned subsidiaries of Altria Group, Inc. and PM USA were not limited by long-term debt or other agreements in their ability to pay cash dividends or make other distributions with respect to their common stock.
The following sets forth the condensed consolidating balance sheets as of June 30, 2011 and December 31, 2010, condensed consolidating statements of earnings for the six and three months ended June 30, 2011 and 2010, and condensed consolidating statements of cash flows for the six months ended June 30, 2011 and 2010 for Altria Group, Inc., PM USA and Altria Group, Inc.'s other subsidiaries that are not
guarantors of Altria Group, Inc.'s debt instruments (the "Non-Guarantor Subsidiaries"). The financial information is based on Altria Group, Inc.'s understanding of the SEC interpretation and application of Rule 3-10 of SEC Regulation S-X.
The financial information may not necessarily be indicative of results of operations or financial position had PM USA and the Non-Guarantor Subsidiaries operated as independent entities. Altria Group, Inc. and PM USA account for investments in their subsidiaries under the equity method of accounting.
Condensed Consolidating Balance Sheets
June 30, 2011
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
2,041 |
|
|
$ |
— |
|
|
$ |
23 |
|
|
$ |
— |
|
|
$ |
2,064 |
|
Receivables |
|
|
86 |
|
|
|
15 |
|
|
|
65 |
|
|
|
|
|
|
|
166 |
|
Inventories: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leaf tobacco |
|
|
|
|
|
|
445 |
|
|
|
357 |
|
|
|
|
|
|
|
802 |
|
Other raw materials |
|
|
|
|
|
|
144 |
|
|
|
44 |
|
|
|
|
|
|
|
188 |
|
Work in process |
|
|
|
|
|
|
7 |
|
|
|
272 |
|
|
|
|
|
|
|
279 |
|
Finished product |
|
|
|
|
|
|
168 |
|
|
|
236 |
|
|
|
|
|
|
|
404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
764 |
|
|
|
909 |
|
|
|
|
|
|
|
1,673 |
|
Due from Altria Group, Inc. and subsidiaries |
|
|
551 |
|
|
|
1,843 |
|
|
|
1,367 |
|
|
|
(3,761 |
) |
|
|
|
|
Deferred income taxes |
|
|
18 |
|
|
|
1,189 |
|
|
|
|
|
|
|
(44 |
) |
|
|
1,163 |
|
Other current assets |
|
|
120 |
|
|
|
466 |
|
|
|
151 |
|
|
|
(146 |
) |
|
|
591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,816 |
|
|
|
4,277 |
|
|
|
2,515 |
|
|
|
(3,951 |
) |
|
|
5,657 |
|
Property, plant and equipment, at cost |
|
|
2 |
|
|
|
3,310 |
|
|
|
1,425 |
|
|
|
|
|
|
|
4,737 |
|
Less accumulated depreciation |
|
|
2 |
|
|
|
1,965 |
|
|
|
465 |
|
|
|
|
|
|
|
2,432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,345 |
|
|
|
960 |
|
|
|
|
|
|
|
2,305 |
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
5,174 |
|
|
|
|
|
|
|
5,174 |
|
Other intangible assets, net |
|
|
|
|
|
|
2 |
|
|
|
12,105 |
|
|
|
|
|
|
|
12,107 |
|
Investment in SABMiller |
|
|
5,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,927 |
|
Investment in consolidated subsidiaries |
|
|
7,228 |
|
|
|
331 |
|
|
|
|
|
|
|
(7,559 |
) |
|
|
|
|
Due from Altria Group, Inc. and subsidiaries |
|
|
6,500 |
|
|
|
|
|
|
|
|
|
|
|
(6,500 |
) |
|
|
|
|
Other assets |
|
|
1,473 |
|
|
|
634 |
|
|
|
110 |
|
|
|
(443 |
) |
|
|
1,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consumer products assets |
|
|
23,944 |
|
|
|
6,589 |
|
|
|
20,864 |
|
|
|
(18,453 |
) |
|
|
32,944 |
|
Financial services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance assets, net |
|
|
|
|
|
|
|
|
|
|
3,869 |
|
|
|
|
|
|
|
3,869 |
|
Due from Altria Group, Inc. and subsidiaries |
|
|
|
|
|
|
|
|
|
|
728 |
|
|
|
(728 |
) |
|
|
|
|
Other assets |
|
|
|
|
|
|
|
|
|
|
19 |
|
|
|
|
|
|
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial services assets |
|
|
|
|
|
|
|
|
|
|
4,616 |
|
|
|
(728 |
) |
|
|
3,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
23,944 |
|
|
$ |
6,589 |
|
|
$ |
25,480 |
|
|
$ |
(19,181 |
) |
|
$ |
36,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
— |
|
|
$ |
118 |
|
|
$ |
134 |
|
|
$ |
— |
|
|
$ |
252 |
|
Accrued liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing |
|
|
|
|
|
|
397 |
|
|
|
21 |
|
|
|
|
|
|
|
418 |
|
Taxes, except income taxes |
|
|
|
|
|
|
342 |
|
|
|
15 |
|
|
|
|
|
|
|
357 |
|
Employment costs |
|
|
27 |
|
|
|
13 |
|
|
|
98 |
|
|
|
|
|
|
|
138 |
|
Settlement charges |
|
|
|
|
|
|
2,132 |
|
|
|
5 |
|
|
|
|
|
|
|
2,137 |
|
Other |
|
|
340 |
|
|
|
663 |
|
|
|
351 |
|
|
|
(44 |
) |
|
|
1,310 |
|
Income taxes |
|
|
|
|
|
|
188 |
|
|
|
|
|
|
|
(146 |
) |
|
|
42 |
|
Dividends payable |
|
|
792 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
792 |
|
Due to Altria Group, Inc. and subsidiaries |
|
|
2,821 |
|
|
|
237 |
|
|
|
1,431 |
|
|
|
(4,489 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
3,980 |
|
|
|
4,090 |
|
|
|
2,055 |
|
|
|
(4,679 |
) |
|
|
5,446 |
|
Long-term debt |
|
|
12,789 |
|
|
|
|
|
|
|
899 |
|
|
|
|
|
|
|
13,688 |
|
Deferred income taxes |
|
|
1,994 |
|
|
|
|
|
|
|
3,310 |
|
|
|
(443 |
) |
|
|
4,861 |
|
Accrued pension costs |
|
|
204 |
|
|
|
|
|
|
|
782 |
|
|
|
|
|
|
|
986 |
|
Accrued postretirement health care costs |
|
|
|
|
|
|
1,497 |
|
|
|
923 |
|
|
|
|
|
|
|
2,420 |
|
Due to Altria Group, Inc. and subsidiaries |
|
|
|
|
|
|
|
|
|
|
6,500 |
|
|
|
(6,500 |
) |
|
|
|
|
Other liabilities |
|
|
344 |
|
|
|
286 |
|
|
|
177 |
|
|
|
|
|
|
|
807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consumer products liabilities |
|
|
19,311 |
|
|
|
5,873 |
|
|
|
14,646 |
|
|
|
(11,622 |
) |
|
|
28,208 |
|
Financial services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
|
|
|
|
|
|
|
|
3,351 |
|
|
|
|
|
|
|
3,351 |
|
Other liabilities |
|
|
|
|
|
|
|
|
|
|
605 |
|
|
|
|
|
|
|
605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial services liabilities |
|
|
|
|
|
|
|
|
|
|
3,956 |
|
|
|
|
|
|
|
3,956 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
19,311 |
|
|
|
5,873 |
|
|
|
18,602 |
|
|
|
(11,622 |
) |
|
|
32,164 |
|
Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
33 |
|
|
|
|
|
|
|
33 |
|
STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
935 |
|
|
|
|
|
|
|
9 |
|
|
|
(9 |
) |
|
|
935 |
|
Additional paid-in capital |
|
|
5,627 |
|
|
|
408 |
|
|
|
8,217 |
|
|
|
(8,625 |
) |
|
|
5,627 |
|
Earnings reinvested in the business |
|
|
23,256 |
|
|
|
577 |
|
|
|
4 |
|
|
|
(581 |
) |
|
|
23,256 |
|
Accumulated other comprehensive losses |
|
|
(1,279 |
) |
|
|
(269 |
) |
|
|
(1,387 |
) |
|
|
1,656 |
|
|
|
(1,279 |
) |
Cost of repurchased stock |
|
|
(23,906 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,906 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity attributable to Altria Group, Inc. |
|
|
4,633 |
|
|
|
716 |
|
|
|
6,843 |
|
|
|
(7,559 |
) |
|
|
4,633 |
|
Noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
|
|
4,633 |
|
|
|
716 |
|
|
|
6,845 |
|
|
|
(7,559 |
) |
|
|
4,635 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
$ |
23,944 |
|
|
$ |
6,589 |
|
|
$ |
25,480 |
|
|
$ |
(19,181 |
) |
|
$ |
36,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Balance Sheets
December 31, 2010
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
2,298 |
|
|
$ |
— |
|
|
$ |
16 |
|
|
$ |
— |
|
|
$ |
2,314 |
|
Receivables |
|
|
1 |
|
|
|
9 |
|
|
|
75 |
|
|
|
|
|
|
|
85 |
|
Inventories: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leaf tobacco |
|
|
|
|
|
|
594 |
|
|
|
366 |
|
|
|
|
|
|
|
960 |
|
Other raw materials |
|
|
|
|
|
|
121 |
|
|
|
39 |
|
|
|
|
|
|
|
160 |
|
Work in process |
|
|
|
|
|
|
|
|
|
|
299 |
|
|
|
|
|
|
|
299 |
|
Finished product |
|
|
|
|
|
|
145 |
|
|
|
239 |
|
|
|
|
|
|
|
384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
860 |
|
|
|
943 |
|
|
|
|
|
|
|
1,803 |
|
Due from Altria Group, Inc. and subsidiaries |
|
|
429 |
|
|
|
2,902 |
|
|
|
1,556 |
|
|
|
(4,887 |
) |
|
|
|
|
Deferred income taxes |
|
|
18 |
|
|
|
1,190 |
|
|
|
|
|
|
|
(43 |
) |
|
|
1,165 |
|
Other current assets |
|
|
64 |
|
|
|
420 |
|
|
|
130 |
|
|
|
|
|
|
|
614 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,810 |
|
|
|
5,381 |
|
|
|
2,720 |
|
|
|
(4,930 |
) |
|
|
5,981 |
|
Property, plant and equipment, at cost |
|
|
2 |
|
|
|
3,749 |
|
|
|
1,399 |
|
|
|
|
|
|
|
5,150 |
|
Less accumulated depreciation |
|
|
2 |
|
|
|
2,343 |
|
|
|
425 |
|
|
|
|
|
|
|
2,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,406 |
|
|
|
974 |
|
|
|
|
|
|
|
2,380 |
|
Goodwill |
|
|
|
|
|
|
|
|
|
|
5,174 |
|
|
|
|
|
|
|
5,174 |
|
Other intangible assets, net |
|
|
|
|
|
|
2 |
|
|
|
12,116 |
|
|
|
|
|
|
|
12,118 |
|
Investment in SABMiller |
|
|
5,367 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,367 |
|
Investment in consolidated subsidiaries |
|
|
7,561 |
|
|
|
325 |
|
|
|
|
|
|
|
(7,886 |
) |
|
|
|
|
Due from Altria Group, Inc. and subsidiaries |
|
|
6,500 |
|
|
|
|
|
|
|
|
|
|
|
(6,500 |
) |
|
|
|
|
Other assets |
|
|
1,511 |
|
|
|
680 |
|
|
|
98 |
|
|
|
(438 |
) |
|
|
1,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consumer products assets |
|
|
23,749 |
|
|
|
7,794 |
|
|
|
21,082 |
|
|
|
(19,754 |
) |
|
|
32,871 |
|
Financial services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance assets, net |
|
|
|
|
|
|
|
|
|
|
4,502 |
|
|
|
|
|
|
|
4,502 |
|
Due from Altria Group, Inc. and subsidiaries |
|
|
|
|
|
|
|
|
|
|
690 |
|
|
|
(690 |
) |
|
|
|
|
Other assets |
|
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial services assets |
|
|
|
|
|
|
|
|
|
|
5,221 |
|
|
|
(690 |
) |
|
|
4,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
$ |
23,749 |
|
|
$ |
7,794 |
|
|
$ |
26,303 |
|
|
$ |
(20,444 |
) |
|
$ |
37,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Balance Sheets (Continued)
December 31, 2010
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
— |
|
|
$ |
215 |
|
|
$ |
314 |
|
|
$ |
— |
|
|
$ |
529 |
|
Accrued liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing |
|
|
|
|
|
|
347 |
|
|
|
100 |
|
|
|
|
|
|
|
447 |
|
Taxes, except income taxes |
|
|
|
|
|
|
212 |
|
|
|
19 |
|
|
|
|
|
|
|
231 |
|
Employment costs |
|
|
30 |
|
|
|
18 |
|
|
|
184 |
|
|
|
|
|
|
|
232 |
|
Settlement charges |
|
|
|
|
|
|
3,531 |
|
|
|
4 |
|
|
|
|
|
|
|
3,535 |
|
Other |
|
|
312 |
|
|
|
467 |
|
|
|
333 |
|
|
|
(43 |
) |
|
|
1,069 |
|
Dividends payable |
|
|
797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
797 |
|
Due to Altria Group, Inc. and subsidiaries |
|
|
3,674 |
|
|
|
454 |
|
|
|
1,449 |
|
|
|
(5,577 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
4,813 |
|
|
|
5,244 |
|
|
|
2,403 |
|
|
|
(5,620 |
) |
|
|
6,840 |
|
Long-term debt |
|
|
11,295 |
|
|
|
|
|
|
|
899 |
|
|
|
|
|
|
|
12,194 |
|
Deferred income taxes |
|
|
1,800 |
|
|
|
|
|
|
|
3,256 |
|
|
|
(438 |
) |
|
|
4,618 |
|
Accrued pension costs |
|
|
204 |
|
|
|
|
|
|
|
987 |
|
|
|
|
|
|
|
1,191 |
|
Accrued postretirement health care costs |
|
|
|
|
|
|
1,500 |
|
|
|
902 |
|
|
|
|
|
|
|
2,402 |
|
Due to Altria Group, Inc. and subsidiaries |
|
|
|
|
|
|
|
|
|
|
6,500 |
|
|
|
(6,500 |
) |
|
|
|
|
Other liabilities |
|
|
445 |
|
|
|
335 |
|
|
|
169 |
|
|
|
|
|
|
|
949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consumer products liabilities |
|
|
18,557 |
|
|
|
7,079 |
|
|
|
15,116 |
|
|
|
(12,558 |
) |
|
|
28,194 |
|
Financial services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
|
|
|
|
|
|
|
|
3,880 |
|
|
|
|
|
|
|
3,880 |
|
Other liabilities |
|
|
|
|
|
|
|
|
|
|
101 |
|
|
|
|
|
|
|
101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial services liabilities |
|
|
|
|
|
|
|
|
|
|
3,981 |
|
|
|
|
|
|
|
3,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
18,557 |
|
|
|
7,079 |
|
|
|
19,097 |
|
|
|
(12,558 |
) |
|
|
32,175 |
|
Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable noncontrolling interest |
|
|
|
|
|
|
|
|
|
|
32 |
|
|
|
|
|
|
|
32 |
|
STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
|
935 |
|
|
|
|
|
|
|
9 |
|
|
|
(9 |
) |
|
|
935 |
|
Additional paid-in capital |
|
|
5,751 |
|
|
|
408 |
|
|
|
8,217 |
|
|
|
(8,625 |
) |
|
|
5,751 |
|
Earnings reinvested in the business |
|
|
23,459 |
|
|
|
583 |
|
|
|
385 |
|
|
|
(968 |
) |
|
|
23,459 |
|
Accumulated other comprehensive losses |
|
|
(1,484 |
) |
|
|
(276 |
) |
|
|
(1,440 |
) |
|
|
1,716 |
|
|
|
(1,484 |
) |
Cost of repurchased stock |
|
|
(23,469 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,469 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity attributable to Altria Group, Inc. |
|
|
5,192 |
|
|
|
715 |
|
|
|
7,171 |
|
|
|
(7,886 |
) |
|
|
5,192 |
|
Noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity |
|
|
5,192 |
|
|
|
715 |
|
|
|
7,174 |
|
|
|
(7,886 |
) |
|
|
5,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
$ |
23,749 |
|
|
$ |
7,794 |
|
|
$ |
26,303 |
|
|
$ |
(20,444 |
) |
|
$ |
37,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statements of Earnings
For the Six Months Ended June 30, 2011
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
Net revenues |
|
$ |
— |
|
|
$ |
10,698 |
|
|
$ |
877 |
|
|
$ |
(12 |
) |
|
$ |
11,563 |
|
Cost of sales |
|
|
|
|
|
|
3,455 |
|
|
|
382 |
|
|
|
(12 |
) |
|
|
3,825 |
|
Excise taxes on products |
|
|
|
|
|
|
3,452 |
|
|
|
166 |
|
|
|
|
|
|
|
3,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
3,791 |
|
|
|
329 |
|
|
|
|
|
|
|
4,120 |
|
Marketing, administration and research costs |
|
|
84 |
|
|
|
1,052 |
|
|
|
136 |
|
|
|
|
|
|
|
1,272 |
|
Asset impairment and exit costs |
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Amortization of intangibles |
|
|
|
|
|
|
|
|
|
|
11 |
|
|
|
|
|
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (expense) income |
|
|
(84 |
) |
|
|
2,736 |
|
|
|
182 |
|
|
|
|
|
|
|
2,834 |
|
Interest and other debt expense, net |
|
|
340 |
|
|
|
4 |
|
|
|
228 |
|
|
|
|
|
|
|
572 |
|
Earnings from equity investment in SABMiller |
|
|
(344 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(344 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings before income taxes and equity earnings of subsidiaries |
|
|
(80 |
) |
|
|
2,732 |
|
|
|
(46 |
) |
|
|
|
|
|
|
2,606 |
|
(Benefit) provision for income taxes |
|
|
(71 |
) |
|
|
1,016 |
|
|
|
279 |
|
|
|
|
|
|
|
1,224 |
|
Equity earnings of subsidiaries |
|
|
1,390 |
|
|
|
28 |
|
|
|
|
|
|
|
(1,418 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) |
|
|
1,381 |
|
|
|
1,744 |
|
|
|
(325 |
) |
|
|
(1,418 |
) |
|
|
1,382 |
|
Net earnings attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to Altria Group, Inc. |
|
$ |
1,381 |
|
|
$ |
1,744 |
|
|
$ |
(326 |
) |
|
$ |
(1,418 |
) |
|
$ |
1,381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statements of Earnings
For the Six Months Ended June 30, 2010
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
Net revenues |
|
$ |
— |
|
|
$ |
10,725 |
|
|
$ |
1,309 |
|
|
$ |
— |
|
|
$ |
12,034 |
|
Cost of sales |
|
|
|
|
|
|
3,494 |
|
|
|
340 |
|
|
|
|
|
|
|
3,834 |
|
Excise taxes on products |
|
|
|
|
|
|
3,578 |
|
|
|
164 |
|
|
|
|
|
|
|
3,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
3,653 |
|
|
|
805 |
|
|
|
|
|
|
|
4,458 |
|
Marketing, administration and research costs |
|
|
60 |
|
|
|
1,045 |
|
|
|
187 |
|
|
|
|
|
|
|
1,292 |
|
Reduction of Kraft and PMI tax-related receivables |
|
|
169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
169 |
|
Asset impairment and exit costs |
|
|
|
|
|
|
25 |
|
|
|
3 |
|
|
|
|
|
|
|
28 |
|
Amortization of intangibles |
|
|
|
|
|
|
5 |
|
|
|
5 |
|
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (expense) income |
|
|
(229 |
) |
|
|
2,578 |
|
|
|
610 |
|
|
|
|
|
|
|
2,959 |
|
Interest and other debt expense, net |
|
|
277 |
|
|
|
7 |
|
|
|
293 |
|
|
|
|
|
|
|
577 |
|
Earnings from equity investment in SABMiller |
|
|
(251 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(251 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings before income taxes and equity earnings of subsidiaries |
|
|
(255 |
) |
|
|
2,571 |
|
|
|
317 |
|
|
|
|
|
|
|
2,633 |
|
(Benefit) provision for income taxes |
|
|
(255 |
) |
|
|
914 |
|
|
|
118 |
|
|
|
|
|
|
|
777 |
|
Equity earnings of subsidiaries |
|
|
1,855 |
|
|
|
|
|
|
|
|
|
|
|
(1,855 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings |
|
|
1,855 |
|
|
|
1,657 |
|
|
|
199 |
|
|
|
(1,855 |
) |
|
|
1,856 |
|
Net earnings attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Altria Group, Inc. |
|
$ |
1,855 |
|
|
$ |
1,657 |
|
|
$ |
198 |
|
|
$ |
(1,855 |
) |
|
$ |
1,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statements of Earnings
For the Three Months Ended June 30, 2011
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
Net revenues |
|
$ |
— |
|
|
$ |
5,687 |
|
|
$ |
239 |
|
|
$ |
(6 |
) |
|
$ |
5,920 |
|
Cost of sales |
|
|
|
|
|
|
1,838 |
|
|
|
198 |
|
|
|
(6 |
) |
|
|
2,030 |
|
Excise taxes on products |
|
|
|
|
|
|
1,833 |
|
|
|
85 |
|
|
|
|
|
|
|
1,918 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (loss) |
|
|
|
|
|
|
2,016 |
|
|
|
(44 |
) |
|
|
|
|
|
|
1,972 |
|
Marketing, administration and research costs |
|
|
39 |
|
|
|
554 |
|
|
|
78 |
|
|
|
|
|
|
|
671 |
|
Asset impairment and exit costs |
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Amortization of intangibles |
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (expense) income |
|
|
(39 |
) |
|
|
1,461 |
|
|
|
(127 |
) |
|
|
|
|
|
|
1,295 |
|
Interest and other debt expense, net |
|
|
175 |
|
|
|
6 |
|
|
|
113 |
|
|
|
|
|
|
|
294 |
|
Earnings from equity investment in SABMiller |
|
|
(155 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(155 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings before income taxes and equity earnings of subsidiaries |
|
|
(59 |
) |
|
|
1,455 |
|
|
|
(240 |
) |
|
|
|
|
|
|
1,156 |
|
(Benefit) provision for income taxes |
|
|
(41 |
) |
|
|
543 |
|
|
|
210 |
|
|
|
|
|
|
|
712 |
|
Equity earnings of subsidiaries |
|
|
462 |
|
|
|
15 |
|
|
|
|
|
|
|
(477 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to Altria Group, Inc. |
|
$ |
444 |
|
|
$ |
927 |
|
|
$ |
(450 |
) |
|
$ |
(477 |
) |
|
$ |
444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statements of Earnings
For the Three Months Ended June 30, 2010
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
Net revenues |
|
$ |
— |
|
|
$ |
5,592 |
|
|
$ |
682 |
|
|
$ |
— |
|
|
$ |
6,274 |
|
Cost of sales |
|
|
|
|
|
|
1,791 |
|
|
|
176 |
|
|
|
|
|
|
|
1,967 |
|
Excise taxes on products |
|
|
|
|
|
|
1,847 |
|
|
|
86 |
|
|
|
|
|
|
|
1,933 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
|
|
|
|
1,954 |
|
|
|
420 |
|
|
|
|
|
|
|
2,374 |
|
Marketing, administration and research costs |
|
|
24 |
|
|
|
536 |
|
|
|
91 |
|
|
|
|
|
|
|
651 |
|
Reduction of Kraft and PMI tax-related receivables |
|
|
169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
169 |
|
Asset impairment and exit costs |
|
|
|
|
|
|
20 |
|
|
|
1 |
|
|
|
|
|
|
|
21 |
|
Amortization of intangibles |
|
|
|
|
|
|
2 |
|
|
|
2 |
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (expense) income |
|
|
(193 |
) |
|
|
1,396 |
|
|
|
326 |
|
|
|
|
|
|
|
1,529 |
|
Interest and other debt expense, net |
|
|
138 |
|
|
|
6 |
|
|
|
146 |
|
|
|
|
|
|
|
290 |
|
Earnings from equity investment in SABMiller |
|
|
(113 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(113 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings before income taxes and equity earnings of subsidiaries |
|
|
(218 |
) |
|
|
1,390 |
|
|
|
180 |
|
|
|
|
|
|
|
1,352 |
|
(Benefit) provision for income taxes |
|
|
(228 |
) |
|
|
480 |
|
|
|
57 |
|
|
|
|
|
|
|
309 |
|
Equity earnings of subsidiaries |
|
|
1,032 |
|
|
|
|
|
|
|
|
|
|
|
(1,032 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings |
|
|
1,042 |
|
|
|
910 |
|
|
|
123 |
|
|
|
(1,032 |
) |
|
|
1,043 |
|
Net earnings attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Altria Group, Inc. |
|
$ |
1,042 |
|
|
$ |
910 |
|
|
$ |
122 |
|
|
$ |
(1,032 |
) |
|
$ |
1,042 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statements of Cash Flows
For the Six Months Ended June 30, 2011
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by operating activities |
|
$ |
(427 |
) |
|
$ |
967 |
|
|
$ |
(61 |
) |
|
$ |
— |
|
|
$ |
479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
|
|
|
|
(10 |
) |
|
|
(30 |
) |
|
|
|
|
|
|
(40 |
) |
Other |
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Financial services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from finance assets |
|
|
|
|
|
|
|
|
|
|
129 |
|
|
|
|
|
|
|
129 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities |
|
|
|
|
|
|
(9 |
) |
|
|
99 |
|
|
|
|
|
|
|
90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt issued |
|
|
1,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,494 |
|
Repurchases of common stock |
|
|
(575 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(575 |
) |
Dividends paid on common stock |
|
|
(1,589 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,589 |
) |
Issuances of common stock |
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29 |
|
Changes in amounts due to/from Altria Group, Inc. and subsidiaries |
|
|
(975 |
) |
|
|
880 |
|
|
|
95 |
|
|
|
|
|
|
|
|
|
Financing fees and debt issuance costs |
|
|
(23 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23 |
) |
Cash dividends received from/(paid by) subsidiaries |
|
|
1,783 |
|
|
|
(1,728 |
) |
|
|
(55 |
) |
|
|
|
|
|
|
|
|
Other |
|
|
26 |
|
|
|
(110 |
) |
|
|
(71 |
) |
|
|
|
|
|
|
(155 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
170 |
|
|
|
(958 |
) |
|
|
(31 |
) |
|
|
|
|
|
|
(819 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) Increase |
|
|
(257 |
) |
|
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
(250 |
) |
Balance at beginning of period |
|
|
2,298 |
|
|
|
|
|
|
|
16 |
|
|
|
|
|
|
|
2,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
2,041 |
|
|
$ |
— |
|
|
$ |
23 |
|
|
$ |
— |
|
|
$ |
2,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Condensed Consolidating Statements of Cash Flows
For the Six Months Ended June 30, 2010
(in millions of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Altria Group, Inc. |
|
|
PM USA |
|
|
Non- Guarantor Subsidiaries |
|
|
Total Consolidating Adjustments |
|
|
Consolidated |
|
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by operating activities |
|
$ |
(201 |
) |
|
$ |
300 |
|
|
$ |
192 |
|
|
$ |
— |
|
|
$ |
291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
|
|
|
|
(22 |
) |
|
|
(47 |
) |
|
|
|
|
|
|
(69 |
) |
Other |
|
|
|
|
|
|
2 |
|
|
|
16 |
|
|
|
|
|
|
|
18 |
|
Financial services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from finance assets |
|
|
|
|
|
|
|
|
|
|
72 |
|
|
|
|
|
|
|
72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities |
|
|
|
|
|
|
(20 |
) |
|
|
41 |
|
|
|
|
|
|
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuances of short-term borrowings |
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200 |
|
Long-term debt issued |
|
|
797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
797 |
|
Long-term debt repaid |
|
|
(775 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(775 |
) |
Dividends paid on common stock |
|
|
(1,435 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,435 |
) |
Issuances of common stock |
|
|
39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 |
|
Changes in amounts due to/from Altria Group, Inc. and subsidiaries |
|
|
(1,441 |
) |
|
|
1,501 |
|
|
|
(60 |
) |
|
|
|
|
|
|
|
|
Financing fees and debt issuance costs |
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5 |
) |
Cash dividends received from/(paid by) subsidiaries |
|
|
1,766 |
|
|
|
(1,700 |
) |
|
|
(66 |
) |
|
|
|
|
|
|
|
|
Other |
|
|
27 |
|
|
|
(80 |
) |
|
|
(97 |
) |
|
|
|
|
|
|
(150 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(827 |
) |
|
|
(279 |
) |
|
|
(223 |
) |
|
|
|
|
|
|
(1,329 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) Increase |
|
|
(1,028 |
) |
|
|
1 |
|
|
|
10 |
|
|
|
— |
|
|
|
(1,017 |
) |
Balance at beginning of period |
|
|
1,862 |
|
|
|
|
|
|
|
9 |
|
|
|
|
|
|
|
1,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
834 |
|
|
$ |
1 |
|
|
$ |
19 |
|
|
$ |
— |
|
|
$ |
854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |