Lowe’s Companies, Inc. (NYSE: LOW), the world’s second largest home
improvement retailer, today reported net earnings of $288 million and
diluted earnings per share of $0.26 for the fourth quarter of 2012. For
the fiscal year, net earnings were $2.0 billion and diluted earnings per
share were $1.69. Lowe’s fiscal year ends on the Friday nearest the end
of January; therefore, fourth quarter and fiscal year 2011 included an
extra week compared to 2012. As a result of the extra week in 2011, net
earnings for the fourth quarter declined 10.6 percent and diluted
earnings per share were flat from the fourth quarter of 2011. Net
earnings for the fiscal year increased 6.5 percent and diluted earnings
per share increased 18.2 percent from fiscal year 2011.
Sales for the fourth quarter decreased 5.0 percent to $11.0 billion from
$11.6 billion in the fourth quarter of 2011. For the fiscal year, sales
were $50.5 billion, a 0.6% increase over fiscal year 2011.
The 53rd week contributed $766 million to sales and
approximately $0.05 to diluted earnings per share in fourth quarter and
fiscal year 2011. The quarterly comparisons in 2012 were also impacted
by a week shift which negatively impacted sales by $119 million and
diluted earnings per share by approximately $0.02 in the fourth quarter
of 2012. For the fiscal year, the week shift had an insignificant impact
on sales and diluted earnings per share.
Comparable store sales for the fourth quarter of 2012 increased 1.9
percent on a consolidated basis as well as for the U.S. business. For
the fiscal year, comparable store sales increased 1.4 percent, while
comparable store sales for the U.S. business increased 1.5 percent.
Comparable store sales are based on comparable 13-week and 52-week
periods, respectively.
“We delivered solid results in the fourth quarter,” commented Robert A.
Niblock, Lowe’s chairman, president and CEO. “Our results are a
testament to the team’s success in driving more balanced performance
across the quarter, our response to the demand created by recovery
efforts in the wake of superstorm Sandy, and the momentum we’re creating
with our initiatives.
“I’d like to thank our employees for their perseverance in a year of
significant change, and for their continued dedication to serving
customers,” Niblock added.
Delivering on the commitment to return excess cash to shareholders, the
company repurchased $750 million or 21.3 million shares of stock and
paid $180 million in dividends in the fourth quarter of 2012. For the
fiscal year, the company repurchased $4.35 billion or 146 million shares
of common stock and paid $704 million in dividends.
To further deliver on this commitment, the Board of Directors has
authorized the repurchase of up to $5 billion of the company’s common
stock. The remaining prior authorization was simultaneously terminated.
Although this new repurchase authorization has no expiration date, the
company expects to use the full amount over the next two years. The
repurchases will be subject to market conditions and will be made from
time to time either in the open market or through off market private
transactions in accordance with the requirements of the Securities and
Exchange Commission. The company’s repurchase program may be suspended,
discontinued or resumed at any time.
As of February 1, 2013, Lowe’s operated 1,754 stores in the United
States, Canada and Mexico representing 197.4 million square feet of
retail selling space.
A conference call to discuss fourth quarter 2012 operating results is
scheduled for today (Monday, February 25) at 9:00 am ET. The conference
call will be available through a webcast and can be accessed by visiting
Lowe’s website at www.Lowes.com/investor
and clicking on Lowe’s Fourth Quarter 2012 Earnings Conference Call
Webcast. A replay of the call will be archived on Lowes.com/investor
until May 21, 2013.
Lowe’s Business Outlook
Fiscal Year 2013 (comparisons to fiscal year 2012; based on U.S.
GAAP unless otherwise noted)
-
Total sales are expected increase approximately 4 percent.
-
Comparable store sales are expected to increase approximately 3.5
percent.
-
The company expects to open approximately 10 stores in fiscal year
2013.
-
Earnings before interest and taxes as a percentage of sales (operating
margin) are expected to increase approximately 60 basis points.
-
The effective income tax rate is expected to be approximately 38.1%.
-
Diluted earnings per share of approximately $2.05 are expected for the
fiscal year ending January 31, 2014.
Disclosure Regarding Forward-Looking Statements
This news release includes "forward-looking statements" within the
meaning of the Private Securities Litigation Reform Act of 1995 (the
"Act"). Statements of the company's expectations for sales growth,
comparable store sales, earnings and performance, shareholder value,
capital expenditures, cash flows, store openings, the housing market,
the home improvement industry, demand for services, share repurchases,
the Company’s strategic initiatives and any statement of an assumption
underlying any of the foregoing, constitute "forward-looking statements"
under the Act. Although we believe that the expectations, opinions,
projections, and comments reflected in these forward-looking statements
are reasonable, we can give no assurance that such statements will prove
to be correct. A wide variety of potential risks, uncertainties, and
other factors could materially affect our ability to achieve the results
either expressed or implied by our forward-looking statements including,
but not limited to, changes in general economic conditions, such as
continued high rates of unemployment, interest rate and currency
fluctuations, higher fuel and other energy costs, slower growth in
personal income, changes in consumer spending, changes in the rate of
housing turnover, the availability and increasing regulation of consumer
credit and of mortgage financing, inflation or deflation of commodity
prices, and other factors which can negatively affect our customers, as
well as our ability to: (i) respond to adverse trends in the housing
industry, such as the psychological effects of lower home prices, and in
the level of repairs, remodeling, and additions to existing homes, as
well as a general reduction in commercial building activity; (ii)
secure, develop, and otherwise implement new technologies and processes
designed to enhance our efficiency and competitiveness; (iii) attract,
train, and retain highly-qualified associates; (iv) manage our business
effectively as we adapt our traditional operating model to meet the
changing expectations of our customers; (v) to maintain, improve,
upgrade and protect our critical information systems; (vi) respond to
fluctuations in the prices and availability of services, supplies, and
products; (vii) respond to the growth and impact of competition; (viii)
address changes in existing or new laws or regulations that affect
consumer credit, employment/labor, trade, product safety,
transportation/logistics, energy costs, health care, tax or
environmental issues; and (ix) respond to unanticipated weather
conditions that could adversely affect sales. In addition, we could
experience additional impairment losses if the actual results of our
operating stores are not consistent with the assumptions and judgments
we have made in estimating future cash flows and determining asset fair
values. For more information about these and other risks and
uncertainties that we are exposed to, you should read the "Risk Factors"
and "Critical Accounting Policies and Estimates" included in our Annual
Report on Form 10-K to the United States Securities and Exchange
Commission (the “SEC”) and the description of material changes therein
or updated version thereof, if any, included in our Quarterly Reports on
Form 10-Q.
The forward-looking statements contained in this news release are based
upon data available as of the date of this release or other specified
date and speak only as of such date. All subsequent written and oral
forward-looking statements attributable to us or any person acting on
our behalf about any of the matters covered in this release are
qualified by these cautionary statements and the “Risk Factors” included
in our Annual Report on Form 10-K to the SEC and the description of
material changes, if any, therein included in our Quarterly Reports on
Form 10-Q. We expressly disclaim any obligation to update or revise any
forward-looking statement, whether as a result of new information,
change in circumstances, future events, or otherwise.
With fiscal year 2012 sales of $50.5 billion, Lowe’s Companies, Inc. is
a FORTUNE® 100 company that serves approximately 15 million
customers a week at more than 1,750 home improvement stores in the
United States, Canada and Mexico. Founded in 1946 and based in
Mooresville, N.C., Lowe’s is the second-largest home improvement
retailer in the world. For more information, visit Lowes.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lowe's Companies, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Current and Retained Earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In Millions, Except Per Share and Percentage Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended (1) |
|
|
|
|
|
Year Ended (1)
|
|
|
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
February 1, 2013
|
|
|
|
February 3, 2012
|
|
|
|
|
|
February 1, 2013
|
|
|
|
February 3, 2012
|
Current Earnings
|
|
|
|
Amount
|
Percent
|
|
|
|
Amount
|
Percent
|
|
|
|
|
|
Amount
|
Percent
|
|
|
|
Amount
|
Percent
|
Net sales
|
|
|
$
|
11,046
|
|
100.00
|
|
|
$
|
11,629
|
|
100.00
|
|
|
|
|
$
|
50,521
|
|
100.00
|
|
|
$
|
50,208
|
|
100.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
7,261
|
|
65.73
|
|
|
|
7,650
|
|
65.78
|
|
|
|
|
|
33,194
|
|
65.70
|
|
|
|
32,858
|
|
65.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
|
3,785
|
|
34.27
|
|
|
|
3,979
|
|
34.22
|
|
|
|
|
|
17,327
|
|
34.30
|
|
|
|
17,350
|
|
34.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
|
2,809
|
|
25.43
|
|
|
|
3,009
|
|
25.88
|
|
|
|
|
|
12,244
|
|
24.24
|
|
|
|
12,593
|
|
25.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
412
|
|
3.73
|
|
|
|
383
|
|
3.29
|
|
|
|
|
|
1,523
|
|
3.01
|
|
|
|
1,480
|
|
2.95
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest - net
|
|
|
|
109
|
|
0.99
|
|
|
|
102
|
|
0.88
|
|
|
|
|
|
423
|
|
0.84
|
|
|
|
371
|
|
0.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
|
3,330
|
|
30.15
|
|
|
|
3,494
|
|
30.05
|
|
|
|
|
|
14,190
|
|
28.09
|
|
|
|
14,444
|
|
28.77
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax earnings
|
|
|
|
455
|
|
4.12
|
|
|
|
485
|
|
4.17
|
|
|
|
|
|
3,137
|
|
6.21
|
|
|
|
2,906
|
|
5.79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision
|
|
|
|
167
|
|
1.51
|
|
|
|
163
|
|
1.40
|
|
|
|
|
|
1,178
|
|
2.33
|
|
|
|
1,067
|
|
2.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
$
|
288
|
|
2.61
|
|
|
$
|
322
|
|
2.77
|
|
|
|
|
$
|
1,959
|
|
3.88
|
|
|
$
|
1,839
|
|
3.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic
|
|
|
|
1,109
|
|
|
|
|
|
1,239
|
|
|
|
|
|
|
|
1,150
|
|
|
|
|
|
1,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share (2) |
|
|
$
|
0.26
|
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
$
|
1.69
|
|
|
|
|
$
|
1.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted
|
|
|
|
1,112
|
|
|
|
|
|
1,241
|
|
|
|
|
|
|
|
1,152
|
|
|
|
|
|
1,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share (2) |
|
|
$
|
0.26
|
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
$
|
1.69
|
|
|
|
|
$
|
1.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends per share
|
|
|
$
|
0.16
|
|
|
|
|
$
|
0.14
|
|
|
|
|
|
|
$
|
0.62
|
|
|
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained Earnings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
$
|
13,602
|
|
|
|
|
$
|
16,109
|
|
|
|
|
|
|
$
|
15,852
|
|
|
|
|
$
|
17,371
|
|
|
Net earnings
|
|
|
|
288
|
|
|
|
|
|
322
|
|
|
|
|
|
|
|
1,959
|
|
|
|
|
|
1,839
|
|
|
Cash dividends
|
|
|
|
(178
|
)
|
|
|
|
|
(174
|
)
|
|
|
|
|
|
|
(708
|
)
|
|
|
|
|
(672
|
)
|
|
Share repurchases
|
|
|
|
(488
|
)
|
|
|
|
|
(405
|
)
|
|
|
|
|
|
|
(3,879
|
)
|
|
|
|
|
(2,686
|
)
|
|
Balance at end of period
|
|
|
$
|
13,224
|
|
|
|
|
$
|
15,852
|
|
|
|
|
|
|
$
|
13,224
|
|
|
|
|
$
|
15,852
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The fiscal year and three months ended
February 3, 2012, had 53 weeks and 14 weeks, respectively. The
fiscal year and three months ended February 1, 2013, had 52 weeks
and 13 weeks, respectively.
|
|
|
(2) Under the two-class method, earnings per share
is calculated using net earnings allocable to common shares, which
is derived by reducing net earnings by the earnings allocable to
participating securities. Net earnings allocable to common shares
used in the basic and diluted earnings per share calculation were
$286 million for the three months ended February 1, 2013 and $320
million for the three months ended February 3, 2012. Net earnings
allocable to common shares used in the basic and diluted earnings
per share calculation were $1,945 million for the fiscal year ended
February 1, 2013 and $1,824 million for the fiscal year ended
February 3, 2012.
|
|
Lowe's Companies, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In Millions, Except Percentage Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended (1) |
|
|
Year Ended (1) |
|
|
|
|
(Unaudited)
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
February 1, 2013
|
|
|
|
|
February 3, 2012
|
|
|
February 1, 2013
|
|
|
|
|
February 3, 2012
|
|
|
|
|
Amount
|
Percent
|
|
|
|
|
Amount
|
Percent
|
|
|
Amount
|
Percent
|
|
|
|
|
Amount
|
Percent
|
Net earnings
|
|
|
$
|
288
|
2.61
|
|
|
|
$
|
322
|
|
2.77
|
|
$
|
1,959
|
3.88
|
|
|
|
$
|
1,839
|
|
3.66
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
|
-
|
-
|
|
|
|
|
(1
|
)
|
-
|
|
|
6
|
0.01
|
|
|
|
|
(8
|
)
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized investment (losses)/gains
|
|
|
|
-
|
-
|
|
|
|
|
-
|
|
-
|
|
|
-
|
-
|
|
|
|
|
1
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive (loss)/income
|
|
|
|
-
|
-
|
|
|
|
|
(1
|
)
|
-
|
|
|
6
|
0.01
|
|
|
|
|
(7
|
)
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
$
|
288
|
2.61
|
|
|
|
$
|
321
|
|
2.77
|
|
$
|
1,965
|
3.89
|
|
|
|
$
|
1,832
|
|
3.64
|
|
(1) The fiscal year and three months ended
February 3, 2012, had 53 weeks and 14 weeks, respectively. The
fiscal year and three months ended February 1, 2013, had 52 weeks
and 13 weeks, respectively.
|
|
|
|
|
|
|
|
|
Lowe's Companies, Inc.
|
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
|
|
In Millions, Except Par Value Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
February 1, 2013
|
|
|
February 3, 2012
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
541
|
|
$
|
1,014
|
Short-term investments
|
|
|
125
|
|
|
286
|
Merchandise inventory - net
|
|
|
8,600
|
|
|
8,355
|
Deferred income taxes - net
|
|
|
217
|
|
|
183
|
Other current assets
|
|
|
301
|
|
|
234
|
|
|
|
|
|
|
|
Total current assets
|
|
|
9,784
|
|
|
10,072
|
|
|
|
|
|
|
|
Property, less accumulated depreciation
|
|
|
21,477
|
|
|
21,970
|
Long-term investments
|
|
|
271
|
|
|
504
|
Other assets
|
|
|
1,134
|
|
|
1,013
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
32,666
|
|
$
|
33,559
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
47
|
|
$
|
592
|
Accounts payable
|
|
|
4,657
|
|
|
4,352
|
Accrued compensation and employee benefits
|
|
670
|
|
|
613
|
Deferred revenue
|
|
|
824
|
|
|
801
|
Other current liabilities
|
|
|
1,510
|
|
|
1,533
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
7,708
|
|
|
7,891
|
|
|
|
|
|
|
|
Long-term debt, excluding current maturities
|
|
9,030
|
|
|
7,035
|
Deferred income taxes - net
|
|
|
455
|
|
|
531
|
Deferred revenue - extended protection plans
|
|
715
|
|
|
704
|
Other liabilities
|
|
|
901
|
|
|
865
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
18,809
|
|
|
17,026
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
Preferred stock - $5 par value, none issued
|
|
|
-
|
|
|
-
|
Common stock - $.50 par value;
|
|
|
|
|
|
|
Shares issued and outstanding
|
|
|
|
|
|
|
February 1, 2013
|
1,110
|
|
|
|
|
|
February 3, 2012
|
1,241
|
|
555
|
|
|
621
|
Capital in excess of par value
|
|
|
26
|
|
|
14
|
Retained earnings
|
|
|
13,224
|
|
|
15,852
|
Accumulated other comprehensive income
|
|
|
52
|
|
|
46
|
|
|
|
|
|
|
|
Total shareholders' equity
|
|
|
13,857
|
|
|
16,533
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
$
|
32,666
|
|
$
|
33,559
|
|
|
|
|
|
|
|
|
|
|
|
Lowe's Companies, Inc.
|
|
|
|
|
Consolidated Statements of Cash Flows
|
|
|
|
|
In Millions
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
(Unaudited)
|
|
|
|
|
February 1, 2013
|
|
February 3, 2012
|
Cash flows from operating activities:
|
|
|
|
|
Net earnings
|
|
$
|
1,959
|
|
|
$
|
1,839
|
|
Adjustments to reconcile net earnings to net cash provided by
|
|
|
|
|
operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
1,623
|
|
|
|
1,579
|
|
Deferred income taxes
|
|
|
(140
|
)
|
|
|
54
|
|
Loss on property and other assets - net
|
|
|
83
|
|
|
|
456
|
|
Loss on equity method investments
|
|
|
48
|
|
|
|
12
|
|
Share-based payment expense
|
|
|
100
|
|
|
|
107
|
|
Net changes in operating assets and liabilities:
|
|
|
|
|
Merchandise inventory - net
|
|
|
(244
|
)
|
|
|
(33
|
)
|
Other operating assets
|
|
|
(87
|
)
|
|
|
125
|
|
Accounts payable
|
|
|
303
|
|
|
|
(5
|
)
|
Other operating liabilities
|
|
|
117
|
|
|
|
215
|
|
Net cash provided by operating activities
|
|
|
3,762
|
|
|
|
4,349
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
Purchases of investments
|
|
|
(1,444
|
)
|
|
|
(1,433
|
)
|
Proceeds from sale/maturity of investments
|
|
|
1,837
|
|
|
|
2,120
|
|
Capital expenditures
|
|
|
(1,211
|
)
|
|
|
(1,829
|
)
|
Change in equity method investments
|
|
|
(219
|
)
|
|
|
(232
|
)
|
Proceeds from sale of property and other long-term assets
|
|
|
130
|
|
|
|
52
|
|
Other - net
|
|
|
4
|
|
|
|
(115
|
)
|
Net cash used in investing activities
|
|
|
(903
|
)
|
|
|
(1,437
|
)
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
Net proceeds from issuance of long-term debt
|
|
|
1,984
|
|
|
|
993
|
|
Repayment of long-term debt
|
|
|
(591
|
)
|
|
|
(37
|
)
|
Proceeds from issuance of common stock under share-based
payment plans
|
|
|
349
|
|
|
|
100
|
|
Cash dividend payments
|
|
|
(704
|
)
|
|
|
(647
|
)
|
Repurchase of common stock
|
|
|
(4,393
|
)
|
|
|
(2,937
|
)
|
Other - net
|
|
|
22
|
|
|
|
(21
|
)
|
Net cash used in financing activities
|
|
|
(3,333
|
)
|
|
|
(2,549
|
)
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
1
|
|
|
|
(1
|
)
|
|
|
|
|
|
Net (decrease)/increase in cash and cash equivalents
|
|
|
(473
|
)
|
|
|
362
|
|
Cash and cash equivalents, beginning of year
|
|
|
1,014
|
|
|
|
652
|
|
Cash and cash equivalents, end of year
|
|
$
|
541
|
|
|
$
|
1,014
|
|