REPUBLIC SERVICES, INC.

Display and export data

General & Ratios

Financial Statements

In the 'original' view, the statements are displayed just as they are being reported by the company.

In the 'standardised' view, the statements are displayed in a standardised format (line items are identical for all companies).

Add data

Edit or review data

Legend (for Financial Statements)

Click on a coloured field in the profile to review the data

Close sidebar

Loading: 100%

REPUBLIC SERVICES, INC. listed company

no logo available

General Information

Investor relations pageIR page	no data available
Founding year	no data available
Headquarter	Phoenix, United States of AmericaPhoenix, United States of Americano data available
Employees	33,000 (as per Q1 2017)no data available
Sector	Waste Management, IndustrialsWaste Management, Industrialsno data available

Ticker	RSGno data available
Financial year endsFY ends	End of Decemberno data available

Stock Information (historical prices adjusted for splits and dividends)

dates	Closing price (adj.)
13.10.2017	63.33
11.10.2017	63.32
04.10.2017	63.31
27.09.2017	65.90
20.09.2017	65.90
13.09.2017	65.64
06.09.2017	63.80
30.08.2017	64.41
23.08.2017	63.70
16.08.2017	63.98
09.08.2017	63.71
02.08.2017	63.89
26.07.2017	64.13
19.07.2017	64.06
12.07.2017	63.76
05.07.2017	63.31
27.06.2017	63.00
20.06.2017	63.58
13.06.2017	63.39
06.06.2017	63.02
30.05.2017	61.92
23.05.2017	61.40
16.05.2017	61.23
09.05.2017	62.04
02.05.2017	62.36
25.04.2017	62.90
18.04.2017	61.90
11.04.2017	61.93
04.04.2017	61.65
28.03.2017	61.15
21.03.2017	61.31
14.03.2017	61.59
07.03.2017	60.82
28.02.2017	60.69
21.02.2017	59.98
14.02.2017	57.24
07.02.2017	56.48
31.01.2017	56.21
24.01.2017	56.37
17.01.2017	55.75
10.01.2017	55.54
03.01.2017	55.71
27.12.2016	55.93
19.12.2016	55.93
12.12.2016	55.45
05.12.2016	53.86
28.11.2016	54.42
21.11.2016	53.92
14.11.2016	52.71
07.11.2016	50.67
31.10.2016	51.27
24.10.2016	49.25
17.10.2016	48.86

no share price data source found

Share price data requested

Key Figures

Last Closing Price as per Oct 13, 2017, in USD	63.33n/a
Market Capitalisation in million USD	21,411n/a
Enterprise Value in million USD	29,383n/a
Common Shares Outstanding as per Apr 20, 2017	338,081,697n/a
Preferred Shares Outstanding as per Apr 20, 2017	n/a
Average Basic Shares Outstanding TTM	341,617,000n/a
Average Diluted Shares Outstanding TTM	343,177,750n/a
Index Membership	, US 500, US 1000, US 3000 n/a

Business Summary

Republic Services Inc is the second-largest provider of solid waste management services in the United States. In addition, the company operates landfill gas-to-energy projects, as well as an exploration and production waste business.

no data available

Key Financials & Ratios (all figures TTM as per Sep 30, 2016, million USD, full statements further below)

Profit & Loss

Revenues	9,299n/a
Gross Profit	3,596n/a
Operating Income	1,623n/a
EBITDA	2,692n/a
Net Profit	595n/a

Balance Sheet

Cash and Cash Equivalents	55n/a
Receivables	1,017n/a
Total Current Assets	1,302n/a
PP&E	7,616n/a
Total Assets	20,662n/a
Accounts Payable	543n/a
Current Debt	6n/a
Total Current Liabilities	1,818n/a
Long-Term Debt	8,020n/a
Total Liabilities	13,020n/a
Total Equity	7,642n/a

Cash Flow

Depreciation & Amortisation	1,070n/a
Change in Working Capital	-252n/a
Operating Cash Flow	1,715n/a
Net Change in PP&E and Intangibles	-941n/a
Investing Cash Flow	-992n/a
Dividends Paid	-414n/a
Financing Cash Flow	-770n/a
Total Change in Cash	-48n/a
Free Cash Flow	1,162n/a

Profitability Ratios

Gross Margin	38.7%n/a
Operating Margin	17.5%n/a
Net Profit Margin	6.4%n/a
Return on Equity	7.8%n/a
Return on Assets	2.9%n/a

Per Share Figures

Basic EPS	n/a
Diluted EPS	n/a
Sales per Share	n/a
Book Value per Share	n/a
FCF per Share	n/a
Dividends per Share	n/a

Price Multiples

Price to Earnings Ratio	n/a
Price to Sales Ratio	n/a
Price to Book Value	n/a
Price to Free Cash Flow	n/a

Valuation Metrics

EV/EBITDA	10.91n/a
EV/Sales	3.16n/a
Book to Market Value	0.36n/a

Other Ratios

Current Ratio	71.6%n/a
Liabilities to Equity Ratio	170.4%n/a
Debt to Assets Ratio	38.8%n/a

Profit & Loss StatementP&L data quality: 100% (?)

edit

No data available yet

Loading data...

No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.

Standardised statements can't be displayed.

Reason:

No data available for the selected time periods

in million USD	FY '07	FY '08	FY '09	FY '10	FY '11	FY '12	FY '13	FY '14	FY '15
Revenue	3,176	3,685	8,199	8,107	8,193	8,118	8,417	8,803	9,115
Sales & Services Revenue	0	0	0	0	0	0	0	0	0
Financing Revenue	0	0	0	0	0	0	0	0	0
Other Revenue	0	0	0	0	0	0	0	0	0
Cost of revenue	-2,004	-2,417	-4,844	-4,765	-4,865	-5,006	-5,235	-5,643	-5,519
Cost of Goods & Services	0	0	0	0	0	0	0	0	0
Cost of Financing Revenue	0	0	0	0	0	0	0	0	0
Cost of Other Revenue	0	0	0	0	0	0	0	0	0
Gross Profit	1,172	1,268	3,355	3,342	3,328	3,113	3,183	3,160	3,596
Other Operating Income	0	0	0	0	0	0	0	0	0
Operating Expenses	-619	-789	-1,750	-1,692	-1,669	-1,669	-1,731	-1,826	-1,954
Selling, General & Administrative	-314	-435	-880	-858	-825	-821	-854	-919	-983
Selling & Marketing	0	0	0	0	0	0	0	0	0
General & Administrative	0	0	0	0	0	0	0	0	0
Research & Development	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	-306	-354	-870	-834	-844	-849	-877	-907	-971
Provision For Doubtful Accounts	0	0	0	0	0	0	0	0	0
Other Operating Expense	0	0	0	0	0	0	0	0	0
Operating Income (Loss)	553	480	1,605	1,650	1,659	1,443	1,451	1,334	1,643
Non-Operating Income (Loss)	-68	-124	-591	-501	-436	-384	-357	-346	-363
Interest Expense, net	-82	-122	-594	-507	-440	-388	-359	-348	-364
Interest Expense	0	0	0	0	0	0	0	0	0
Interest Income	0	0	0	0	0	0	0	0	0
Other Investment Income (Loss)	0	0	0	0	0	0	0	0	0
Foreign Exchange Gain (Loss)	0	0	0	0	0	0	0	0	0
Income (Loss) from Affiliates	0	0	0	0	0	0	0	0	0
Other Non-Operating Income (Loss)	14	-2	3	5	4	3	2	2	1
Pretax Income (Loss), Adjusted	485	356	1,014	1,149	1,223	1,059	1,094	988	1,280
Abnormal Gains (Losses)	-17	-196	-149	-272	-317	-235	-243	-103	-84
Acquired In-Process R&D	0	0	0	0	0	0	0	0	0
Merger / Acquisition Expense	0	0	0	0	0	0	0	0	0
Abnormal Derivatives	0	0	0	0	0	0	0	0	0
Disposal of Assets	0	0	0	0	0	0	0	0	0
Early extinguishment of Debt	0	0	0	0	0	0	0	0	0
Asset Write-Down	0	0	0	0	0	0	0	0	0
Impairment of Goodwill & Intangibles	0	0	0	0	0	0	0	0	0
Sale of Business	0	0	0	0	0	0	0	0	0
Legal Settlement	0	0	0	0	0	0	0	0	0
Restructuring Charges	0	0	0	0	0	0	0	0	0
Sale of and Unrealized Investments	0	0	0	0	0	0	0	0	0
Insurance Settlement	0	0	0	0	0	0	0	0	0
Other Abnormal Items	0	0	0	0	0	0	0	0	0
Pretax Income (Loss)	468	159	865	877	906	824	851	885	1,196
Income Tax (Expense) Benefit, net	-178	-85	-369	-370	-317	-252	-262	-337	-446
Current Income Tax	0	0	0	0	0	0	0	0	0
Deferred Income Tax	0	0	0	0	0	0	0	0	0
Tax Allowance/Credit	0	0	0	0	0	0	0	0	0
Income (Loss) from Affiliates, net of taxes	0	0	0	0	0	0	0	0	0
Income (Loss) from Continuing Operations	290	74	497	508	589	572	589	548	750
Net Extraordinary Gains (Losses)	0	0	0	0	0	0	0	0	0
Discontinued Operations	0	0	0	0	0	0	0	0	0
XO & Accounting Charges & Other	0	0	0	0	0	0	0	0	0
Income (Loss) Including Minority Interest	290	74	497	508	589	572	589	548	750
Minority Interest	0	0	-2	-1	0	0	0	0	-1
Net Income	290	74	495	507	589	572	589	548	750
Preferred Dividends	0	0	0	0	0	0	0	0	0
Other Adjustments	0	0	0	0	0	0	0	0	0
Net Income Available to Common Shareholders	290	74	495	507	589	572	589	548	750

Remarks	restated on Feb 24, 2010 n/a calculated values,	restated on Feb 18, 2011 n/a calculated values,	restated on Feb 17, 2012 n/a calculated values,	restated on Feb 15, 2013 n/a calculated values,	restated on Feb 13, 2014 n/a calculated values,	restated on Feb 23, 2015 n/a calculated values,	restated on Feb 12, 2016 n/a calculated values,	restated on Feb 12, 2016 n/a calculated values,	restated on Nov 30, -1 n/a calculated values,

Balance SheetBS data quality: 100% (?)

edit

No data available yet

Loading data...

No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.

Standardised statements can't be displayed.

Reason:

No data available for the selected time periods

in million USD	FY '07	FY '08	FY '09	FY '10	FY '11	FY '12	FY '13	FY '14	FY '15
Assets
Cash, Cash Equivalents & Short Term Investments	n/a	69	48	88	66	68	213	75	32
Cash & Cash Equivalents	n/a	69	48	88	66	68	213	75	32
Short Term Investments	n/a	0	0	0	0	0	0	0	0
Accounts & Notes Receivable	n/a	946	865	829	826	837	891	930	963
Accounts Receivable, Net	n/a	946	865	829	826	837	891	930	963
Notes Receivable, Net	n/a	0	0	0	0	0	0	0	0
Unbilled Revenues	n/a	0	0	0	0	0	0	0	0
Inventories	n/a	0	0	0	0	0	0	0	0
Raw Materials	n/a	0	0	0	0	0	0	0	0
Work In Process	n/a	0	0	0	0	0	0	0	0
Finished Goods	n/a	0	0	0	0	0	0	0	0
Other Inventory	n/a	0	0	0	0	0	0	0	0
Other Short Term Assets	n/a	312	352	329	374	327	318	385	235
Prepaid Expenses	n/a	175	157	207	216	209	200	263	235
Derivative & Hedging Assets	n/a	0	0	0	0	0	0	0	0
Assets Held-for-Sale	n/a	0	0	0	0	0	0	0	0
Deferred Tax Assets	n/a	137	195	122	158	118	118	122	0
Income Taxes Receivable	n/a	0	0	0	0	0	0	0	0
Discontinued Operations	n/a	0	0	0	0	0	0	0	0
Miscellaneous Short Term Assets	n/a	0	0	0	0	0	0	0	0
Total Current Assets	n/a	1,326	1,265	1,246	1,266	1,231	1,422	1,391	1,230
Property, Plant & Equipment, Net	n/a	6,738	6,658	6,699	6,792	6,910	7,037	7,165	7,553
Property, Plant & Equipment	n/a	0	0	0	0	0	0	0	0
Accumulated Depreciation	n/a	0	0	0	0	0	0	0	0
Long Term Investments & Receivables	n/a	0	0	0	0	0	0	0	0
Long Term Investments	n/a	0	0	0	0	0	0	0	0
Long Term Marketable Securities	n/a	0	0	0	0	0	0	0	0
Long Term Receivables	n/a	0	0	0	0	0	0	0	0
Other Long Term Assets	n/a	11,858	11,618	11,517	11,494	11,475	11,491	11,538	11,753
Intangible Assets	n/a	0	0	0	0	0	0	0	0
Goodwill	n/a	10,522	10,667	10,655	10,647	10,690	10,724	10,831	11,146
Other Intangible Assets	n/a	564	500	451	410	359	316	299	246
Prepaid Expense	n/a	0	0	0	0	0	0	0	0
Deferred Tax Assets	n/a	0	0	0	0	0	0	0	0
Derivative & Hedging Assets	n/a	0	0	0	0	0	0	0	0
Prepaid Pension Costs	n/a	0	0	0	0	0	0	0	0
Discontinued Operations	n/a	0	0	0	0	0	0	0	0
Investments in Affiliates	n/a	0	0	0	0	0	0	0	0
Miscellaneous Long Term Assets	n/a	772	451	411	437	427	451	408	361
Total Noncurrent Assets	n/a	18,596	18,275	18,216	18,286	18,386	18,527	18,703	19,306
Total Assets	n/a	19,921	19,540	19,462	19,552	19,617	19,949	20,094	20,536

Liabilities and owners' equity
Payables & Accruals	n/a	1,702 1701900000	1,675 1674600000	1,503 1502900000	1,573 1572500000	1,362 1362400000	1,400 1399600000	1,509 1509300000	1,515 1515400000
Accounts Payable	n/a	564 564000000	593 592800000	607 606500000	564 563600000	475 474500000	511 511400000	527 527300000	577 577400000
Accrued Taxes	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Interest & Dividends Payable	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Other Payables & Accruals	n/a	1,138 1137900000	1,082 1081800000	896 896400000	1,009 1008900000	888 887900000	888 888200000	982 982000000	938 938000000
Short Term Debt	n/a	504 504000000	543 543000000	879 878500000	35 34800000	19 19400000	16 15700000	10 10400000	6 5500000
Short Term Borrowings	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Short Term Capital Leases	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Current Portion of Long Term Debt	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Other Short Term Liabilities	n/a	360 359900000	331 331100000	295 295100000	290 290200000	313 313200000	302 301800000	306 306300000	314 313900000
Deferred Revenue	n/a	360 359900000	331 331100000	295 295100000	290 290200000	313 313200000	302 301800000	306 306300000	314 313900000
Derivatives & Hedging	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Deferred Tax Liabilities	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Discontinued Operations	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Miscellaneous Short Term Liabilities	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Total Current Liabilities	n/a	2,566 2565800000	2,549 2548700000	2,677 2676500000	1,898 1897500000	1,695 1695000000	1,717 1717100000	1,826 1826000000	1,835 1834800000
Long Term Debt	n/a	7,433 7433000000	6,722 6721600000	6,170 6169600000	7,191 7190900000	7,342 7342000000	7,297 7297300000	7,349 7348800000	7,806 7805500000
Long Term Borrowings	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Long Term Capital Leases	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Other Long Term Liabilities	n/a	2,640 2640100000	2,703 2702900000	2,767 2766900000	2,780 2779700000	2,874 2874200000	3,029 3028700000	3,171 3171400000	3,119 3119000000
Accrued Liabilities	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Pension Liabilities	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Pensions	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Other Post-Retirement Benefits	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Deferred Compensation	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Deferred Revenue	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Deferred Tax Liabilities	n/a	1,240 1239900000	1,041 1040500000	1,045 1044800000	1,161 1161100000	1,233 1232700000	1,185 1185400000	1,149 1149000000	1,132 1131800000
Derivatives & Hedging	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Discontinued Operations	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Miscellaneous Long Term Liabilities	n/a	1,400 1400200000	1,662 1662400000	1,722 1722100000	1,619 1618600000	1,642 1641500000	1,843 1843300000	2,022 2022400000	1,987 1987200000
Total Noncurrent Liabilities	n/a	10,073 10073100000	9,425 9424500000	8,937 8936500000	9,971 9970600000	10,216 10216200000	10,326 10326000000	10,520 10520200000	10,925 10924500000
Total Liabilities	n/a	12,639 12638900000	11,973 11973200000	11,613 11613000000	11,868 11868100000	11,911 11911200000	12,043 12043100000	12,346 12346200000	12,759 12759300000
Preferred Equity	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Share Capital & Additional Paid-In Capital	n/a	6,264 6264000000	6,320 6320100000	6,435 6435100000	6,500 6499600000	6,593 6593000000	6,769 6769000000	6,881 6881000000	4,681 4681200000
Common Stock	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Additional Paid in Capital	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Other Share Capital	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Treasury Stock	n/a	-457 -456700000	-458 -457700000	-501 -500800000	-962 -961500000	-1,287 -1287100000	-1,501 -1501200000	-1,902 -1901800000	-15 -14900000
Retained Earnings	n/a	1,477 1477200000	1,683 1683100000	1,890 1890300000	2,165 2164700000	2,403 2403200000	2,633 2632700000	2,795 2795000000	3,138 3138300000
Other Equity	n/a	-3 -3100000	19 19000000	22 21900000	-22 -21500000	-6 -5800000	3 3000000	-29 -28900000	-31 -30500000
Equity Before Minority Interest	n/a	7,281 7281400000	7,565 7564500000	7,847 7846500000	7,681 7681300000	7,703 7703300000	7,904 7903500000	7,745 7745300000	7,774 7774100000
Minority Interest	n/a	1 1100000	3 2600000	2 2400000	2 2100000	2 2400000	3 2600000	3 2500000	3 2500000
Total Equity	n/a	7,283 7282500000	7,567 7567100000	7,849 7848900000	7,683 7683400000	7,706 7705700000	7,906 7906100000	7,748 7747800000	7,777 7776600000
Total Liabilities & Equity	n/a	19,921 19921400000	19,540 19540300000	19,462 19461900000	19,552 19551500000	19,617 19616900000	19,949 19949200000	20,094 20094000000	20,536 20535900000

Remarks	restated on n/a	restated on Feb 24, 2010 n/a	restated on Feb 18, 2011 n/a	restated on Feb 17, 2012 n/a	restated on Feb 15, 2013 n/a	restated on Feb 13, 2014 n/a	restated on Feb 23, 2015 n/a	restated on Feb 12, 2016 n/a	restated on Oct 28, 2016 n/a

Cash Flow StatementCF data quality: 94% (?)

edit

No data available yet

Loading data...

No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.

Standardised statements can't be displayed.

Reason:

No data available for the selected time periods

in million USD	FY '07	FY '08	FY '09	FY '10	FY '11	FY '12	FY '13	FY '14	FY '15
Net Income/Starting Line	290	74	497	508	589	572	589	548	750
Net Income	0	0	0	0	0	0	0	0	0
Net Income From Discontinued Operations	0	0	0	0	0	0	0	0	0
Other Adjustments	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	195	234	591	914	922	927	954	985	1,050
Non-Cash Items	122	212	337	209	509	281	38	137	28
Stock-Based Compensation	0	0	0	0	0	0	0	0	0
Deferred Income Taxes	0	0	0	0	0	0	0	0	0
Other Non-Cash Adjustments	0	0	0	0	0	0	0	0	0
Change in Working Capital	54	-8	-28	-197	-253	-125	-33	-140	-148
(Increase) Decrease in Accounts Receivable	0	0	0	0	0	0	0	0	0
(Increase) Decrease in Inventories	0	0	0	0	0	0	0	0	0
Increase (Decrease) in Accounts Payable	0	0	0	0	0	0	0	0	0
Increase (Decrease) in Other	0	0	0	0	0	0	0	0	0
Net Cash From Discontinued Operations (operating)	0	0	0	0	0	0	0	0	0
Cash from Operating Activities	661	512	1,397	1,434	1,767	1,654	1,548	1,530	1,680
Change in Fixed Assets & Intangibles	-286	-379	-795	-757	-902	-875	-857	-827	-924
Disposition of Fixed Assets & Intangibles	0	0	0	0	0	0	0	0	0
Disposition of Fixed Assets	0	0	0	0	0	0	0	0	0
Disposition of Intangible Assets	0	0	0	0	0	0	0	0	0
Acquisition of Fixed Assets & Intangibles	0	0	0	0	0	0	0	0	0
Purchase of Fixed Assets	0	0	0	0	0	0	0	0	0
Acquisition of Intangible Assets	0	0	0	0	0	0	0	0	0
Other Change in Fixed Assets & Intangibles	0	0	0	0	0	0	0	0	0
Net Change in Long Term Investment	0	0	0	0	0	0	0	0	0
Decrease in Long Term Investment	0	0	0	0	0	0	0	0	0
Increase in Long Term Investment	0	0	0	0	0	0	0	0	0
Net Cash From Acquisitions & Divestitures	38	-551	511	1	-28	-86	-66	-196	-573
Net Cash from Divestitures	0	0	0	0	0	0	0	0	0
Cash for Acqusition of Subsidiaries	0	0	0	0	0	0	0	0	0
Cash for Joint Ventures	0	0	0	0	0	0	0	0	0
Net Cash from Other Acquisitions	0	0	0	0	0	0	0	0	0
Other Investing Activities	-12	-6	41	66	-20	23	-11	63	14
Net Cash From Discontinued Operations (investing)	0	0	0	0	0	0	0	0	0
Cash from Investing Activities	-260	-935	-243	-691	-950	-938	-934	-960	-1,483
Dividends Paid	-94	-128	-288	-295	-309	-329	-349	-379	-399
Cash From (Repayment of) Debt	11	713	-866	-397	37	51	-59	-15	501
Cash From (Repayment of) Short Term Debt, net	0	0	0	0	0	0	0	0	0
Cash From (Repayment of) Long Term Debt, net	0	0	0	0	0	0	0	0	0
Repayments of Long Term Debt	0	0	0	0	0	0	0	0	0
Cash From Long Term Debt	0	0	0	0	0	0	0	0	0
Cash From (Repurchase of) Equity	-332	-114	39	43	-420	-255	-63	-312	-339
Increase in Capital Stock	0	0	0	0	0	0	0	0	0
Decrease in Capital Stock	0	0	0	0	0	0	0	0	0
Other Financing Activities	6	-1	-59	-54	-146	-42	2	-2	-2
Net Cash From Discontinued Operations (financing)	0	0	0	0	0	0	0	0	0
Cash from Financing Activities	-408	469	-1,175	-703	-839	-575	-469	-708	-240
Net Cash Before Disc. Operations and FX	-7	47	-21	40	-22	142	146	-138	-43
Change in Cash from Disc. Operations and Other	0	0	0	0	0	0	0	0	0
Net Cash Before FX	-7	47	-21	40	-22	142	146	-138	-43
Effect of Foreign Exchange Rates	0	0	0	0	0	0	0	0	0
Net Changes in Cash	-7	47	-21	40	-22	142	146	-138	-43

Remarks	restated on Feb 24, 2010 n/a calculated values,	restated on Feb 18, 2011 n/a calculated values,	restated on Feb 17, 2012 n/a calculated values,	restated on Feb 15, 2013 n/a calculated values,	restated on Feb 13, 2014 n/a calculated values,	restated on Feb 23, 2015 n/a calculated values,	restated on Feb 12, 2016 n/a calculated values,	restated on Feb 12, 2016 n/a calculated values,	restated on Feb 17, 2017 n/a calculated values,

Some of the data shown on this page is provided for free by IEX