Expedia, Inc. - SimFin

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%

Expedia, Inc. listed company

no logo available

General Information

Investor relations pageIR page	no data available
Founding year	no data available
Headquarter	Bellevue, United States of AmericaBellevue, United States of Americano data available
Employees	20,075 (as per Q1 2017)no data available
Sector	Travel & Leisure, Consumer CyclicalTravel & Leisure, Consumer Cyclicalno data available

Ticker	EXPEno 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	150.11
11.10.2017	147.17
04.10.2017	147.60
27.09.2017	145.57
20.09.2017	143.01
13.09.2017	145.66
06.09.2017	144.39
30.08.2017	143.44
23.08.2017	148.09
16.08.2017	148.48
09.08.2017	147.60
02.08.2017	152.82
26.07.2017	156.62
19.07.2017	155.15
12.07.2017	152.03
05.07.2017	149.85
27.06.2017	147.59
20.06.2017	147.39
13.06.2017	145.62
06.06.2017	146.57
30.05.2017	143.86
23.05.2017	142.28
16.05.2017	144.79
09.05.2017	138.84
02.05.2017	138.45
25.04.2017	134.89
18.04.2017	129.95
11.04.2017	128.61
04.04.2017	124.52
28.03.2017	128.52
21.03.2017	127.09
14.03.2017	127.15
07.03.2017	121.90
28.02.2017	118.30
21.02.2017	118.65
14.02.2017	118.92
07.02.2017	121.57
31.01.2017	120.83
24.01.2017	119.47
17.01.2017	117.84
10.01.2017	116.88
03.01.2017	111.74
27.12.2016	112.92
19.12.2016	115.49
12.12.2016	119.50
05.12.2016	122.92
28.11.2016	125.13
21.11.2016	125.67
14.11.2016	118.17
07.11.2016	125.43
31.10.2016	128.15
24.10.2016	126.62
17.10.2016	120.76

no share price data source found

Share price data requested

Key Figures

Last Closing Price as per Oct 13, 2017, in USD	150.11n/a
Market Capitalisation in million USD	14,561n/a
Enterprise Value in million USD	17,412n/a
Common Shares Outstanding as per Dec 15, 2015	97,000,000n/a
Preferred Shares Outstanding as per Dec 15, 2015	1,000n/a
Average Basic Shares Outstanding TTM	150,236,750n/a
Average Diluted Shares Outstanding TTM	154,386,750n/a
Index Membership	, US 500, US 1000, US 3000 n/a

Business Summary

Expedia Inc is an online travel company. It offers holiday packages, rental cars, cruises, as well as destination services and activities.

no data available

Key Financials & Ratios (all figures TTM as per Dec 31, 2016, million USD, full statements further below)

Profit & Loss

Revenues	8,774n/a
Gross Profit	7,177n/a
Operating Income	462n/a
EBITDA	1,256n/a
Net Profit	282n/a

Balance Sheet

Cash and Cash Equivalents	1,869n/a
Receivables	1,343n/a
Total Current Assets	3,450n/a
PP&E	1,395n/a
Total Assets	15,778n/a
Accounts Payable	577n/a
Current Debt	0n/a
Total Current Liabilities	6,127n/a
Long-Term Debt	3,159n/a
Total Liabilities	10,084n/a
Total Equity	5,693n/a

Cash Flow

Depreciation & Amortisation	794n/a
Change in Working Capital	169n/a
Operating Cash Flow	1,564n/a
Net Change in PP&E and Intangibles	-749n/a
Investing Cash Flow	-718n/a
Dividends Paid	-150n/a
Financing Cash Flow	-691n/a
Total Change in Cash	121n/a
Free Cash Flow	660n/a

Profitability Ratios

Gross Margin	81.8%n/a
Operating Margin	5.3%n/a
Net Profit Margin	3.0%n/a
Return on Equity	4.6%n/a
Return on Assets	1.7%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	13.86n/a
EV/Sales	1.98n/a
Book to Market Value	0.39n/a

Other Ratios

Current Ratio	56.3%n/a
Liabilities to Equity Ratio	177.1%n/a
Debt to Assets Ratio	20.0%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 '08	FY '09	FY '10	FY '11	FY '12	FY '13	FY '14	FY '15	FY '16
Revenue	2,937	2,743	3,034	3,449	4,030	4,771	5,763	6,672	8,774
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	-639	-603	-685	-761	-899	-1,038	-1,179	-1,310	-1,597
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	2,298	2,140	2,348	2,688	3,132	3,733	4,584	5,363	7,177
Other Operating Income	0	0	0	0	0	0	0	0	0
Operating Expenses	-4,727	-1,743	-1,847	-2,208	-2,700	-3,367	-4,067	-4,440	-6,715
Selling, General & Administrative	-1,374	-1,334	-1,493	-1,784	-2,066	-2,573	-3,234	-3,955	-5,046
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	-69	-24	-23	-22	-32	-72	-77	-156	-317
Provision For Doubtful Accounts	0	0	0	0	0	0	0	0	0
Other Operating Expense	-3,284	-385	-331	-402	-602	-722	-756	-329	-1,352
Operating Income (Loss)	-2,429	398	501	480	432	366	518	922	462
Non-Operating Income (Loss)	-86	-78	-75	-78	-82	-65	-53	4	-185
Interest Expense, net	-42	-43	-59	-71	-61	-63	-71	-110	-153
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)	-44	-35	-16	-7	-20	-3	18	113	-32
Pretax Income (Loss), Adjusted	-2,515	320	426	402	350	301	465	926	277
Abnormal Gains (Losses)	0	0	0	0	0	0	0	0	0
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)	-2,515	320	426	402	350	301	465	926	277
Income Tax (Expense) Benefit, net	-6	-102	-120	-76	-47	-84	-92	-203	-15
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	-2,521	218	305	326	303	216	373	723	261
Net Extraordinary Gains (Losses)	0	85	120	148	-23	0	0	0	0
Discontinued Operations	0	85	120	148	-23	0	0	0	0
XO & Accounting Charges & Other	0	0	0	0	0	0	0	0	0
Income (Loss) Including Minority Interest	-2,521	304	426	475	280	216	373	723	261
Minority Interest	3	-4	-4	-2	0	16	25	42	21
Net Income	-2,518	300	422	472	280	233	398	764	282
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	-2,518	300	422	472	280	233	398	764	282

Remarks	restated on Feb 11, 2011 n/a calculated values,	restated on Feb 10, 2012 n/a calculated values,	restated on Feb 6, 2013 n/a calculated values,	restated on Feb 7, 2014 n/a calculated values,	restated on Feb 6, 2015 n/a calculated values,	restated on Feb 11, 2016 n/a calculated values,	restated on Feb 10, 2017 n/a calculated values,	restated on Feb 10, 2017 n/a calculated values,	restated on Feb 10, 2017 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 '08	FY '09	FY '10	FY '11	FY '12	FY '13	FY '14	FY '15	FY '16
Assets
Cash, Cash Equivalents & Short Term Investments	n/a	688	1,117	1,338	1,938	1,347	1,758	1,710	1,869
Cash & Cash Equivalents	n/a	643	621	689	1,293	1,021	1,403	1,676	1,797
Short Term Investments	n/a	46	495	649	645	326	356	34	72
Accounts & Notes Receivable	n/a	308	276	339	462	615	778	1,082	1,343
Accounts Receivable, Net	n/a	308	276	339	462	615	778	1,082	1,343
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	229	315	597	243	258	388	184	238
Prepaid Expenses	n/a	215	106	122	110	102	166	159	200
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	0	0	0	83	66	169	0	0
Income Taxes Receivable	n/a	0	0	0	28	64	17	14	19
Discontinued Operations	n/a	0	195	456	0	0	0	0	0
Miscellaneous Short Term Assets	n/a	14	14	19	21	26	35	11	19
Total Current Assets	n/a	1,225	1,708	2,274	2,642	2,219	2,924	2,976	3,450
Property, Plant & Equipment, Net	n/a	237	246	320	409	481	553	1,064	1,395
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	48	226	289	224	251	287	643	520
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	4,427	4,477	3,621	3,857	4,789	5,256	10,802	10,412
Intangible Assets	n/a	823	748	744	821	1,111	1,290	2,794	2,447
Goodwill	n/a	3,604	2,865	2,877	3,016	3,664	3,956	7,993	7,942
Other Intangible Assets	n/a	0	0	0	0	0	0	0	0
Prepaid Expense	n/a	0	0	0	0	0	0	0	0
Deferred Tax Assets	n/a	0	0	0	20	14	10	15	24
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	0	865	0	0	0	0	0	0
Total Noncurrent Assets	n/a	4,712	4,949	4,231	4,490	5,520	6,096	12,509	12,327
Total Assets	n/a	5,937	6,657	6,505	7,133	7,739	9,021	15,486	15,778

Liabilities and owners' equity
Payables & Accruals	n/a	1,139 1138548000	1,148 1148496000	1,285 1284694000	1,855 1855369000	1,904 1904316000	2,363 2363151000	3,353 3353171000	3,227 3226890000
Accounts Payable	n/a	160 160471000	176 175892000	174 173855000	283 283029000	261 261288000	361 361382000	486 485557000	577 577012000
Accrued Taxes	n/a	0 0	0 0	0 0	62 62025000	62 61874000	60 59661000	68 68019000	50 49739000
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	978 978077000	973 972604000	1,111 1110839000	1,510 1510315000	1,581 1581154000	1,942 1942108000	2,800 2799595000	2,600 2600139000
Short Term Debt	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
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	697 696509000	747 746851000	1,269 1268663000	1,155 1154706000	1,390 1390065000	1,823 1823464000	2,573 2572846000	2,900 2900308000
Deferred Revenue	n/a	697 696509000	671 671443000	849 848863000	1,155 1154706000	1,390 1390065000	1,823 1823464000	2,573 2572846000	2,900 2900308000
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	75 75408000	420 419800000	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	1,835 1835057000	1,895 1895347000	2,553 2553357000	3,010 3010075000	3,294 3294381000	4,187 4186615000	5,926 5926017000	6,127 6127198000
Long Term Debt	n/a	895 895086000	1,249 1249221000	1,249 1249281000	1,249 1249345000	1,249 1249412000	1,747 1746787000	3,183 3183140000	3,159 3159336000
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	457 457287000	776 775651000	397 397453000	470 470465000	572 571832000	633 633334000	788 788273000	798 797909000
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	224 223959000	264 264142000	280 279962000	344 343553000	434 433532000	453 452958000	474 473841000	485 484970000
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	396 396088000	0 0	0 0	0 0	0 0	0 0	0 0
Miscellaneous Long Term Liabilities	n/a	233 233328000	115 115421000	117 117491000	127 126912000	138 138300000	180 180376000	314 314432000	313 312939000
Total Noncurrent Liabilities	n/a	1,352 1352373000	2,025 2024872000	1,647 1646734000	1,720 1719810000	1,821 1821244000	2,380 2380121000	3,971 3971413000	3,957 3957245000
Total Liabilities	n/a	3,187 3187430000	3,920 3920219000	4,200 4200091000	4,730 4729885000	5,116 5115625000	6,567 6566736000	9,897 9897430000	10,084 10084443000
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	6,035 6034533000	6,117 6117071000	5,475 5474672000	5,675 5675095000	5,802 5802160000	5,921 5921161000	8,697 8696531000	8,794 8794321000
Common Stock	n/a	0 369000	0 18000	0 19000	0 20000	0 20000	0 21000	0 23000	0 23000
Additional Paid in Capital	n/a	6,034 6034164000	6,117 6117053000	5,475 5474653000	5,675 5675075000	5,802 5802140000	5,921 5921140000	8,697 8696508000	8,794 8794298000
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	-1,739 -1739198000	-2,241 -2241191000	-2,535 -2535219000	-2,953 -2952790000	-3,466 -3465675000	-3,998 -3998120000	-4,055 -4054909000	-4,511 -4510655000
Retained Earnings	n/a	-1,616 -1616033000	-1,195 -1194533000	-722 -722239000	-442 -442068000	-209 -209218000	0 0	508 507666000	129 129034000
Other Equity	n/a	3 3379000	-9 -8803000	-17 -17350000	0 22000	18 18197000	-139 -138774000	-285 -284894000	-280 -280399000
Equity Before Minority Interest	n/a	2,683 2682681000	2,673 2672544000	2,200 2199864000	2,280 2280259000	2,145 2145464000	1,784 1784267000	4,864 4864394000	4,132 4132301000
Minority Interest	n/a	67 67045000	64 64159000	105 105303000	123 122602000	478 478392000	670 669535000	724 723851000	1,561 1560802000
Total Equity	n/a	2,750 2749726000	2,737 2736703000	2,305 2305167000	2,403 2402861000	2,624 2623856000	2,454 2453802000	5,588 5588245000	5,693 5693103000
Total Liabilities & Equity	n/a	5,937 5937156000	6,657 6656922000	6,505 6505258000	7,133 7132746000	7,739 7739481000	9,021 9020538000	15,486 15485675000	15,778 15777546000

Remarks	restated on n/a	restated on Feb 11, 2011 n/a	restated on Feb 10, 2012 n/a	restated on Feb 6, 2013 n/a	restated on Feb 7, 2014 n/a	restated on Feb 6, 2015 n/a	restated on Feb 11, 2016 n/a	restated on Feb 10, 2017 n/a	restated on Apr 28, 2017 n/a

Cash Flow StatementCF 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 '08	FY '09	FY '10	FY '11	FY '12	FY '13	FY '14	FY '15	FY '16
Net Income/Starting Line	-2,521	218	305	326	303	216	373	723	261
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	146	117	128	155	196	283	343	493	794
Non-Cash Items	2,981	9	83	112	20	156	103	-372	340
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	-86	229	88	232	718	107	549	525	169
(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	521	574	605	826	1,237	763	1,367	1,368	1,564
Change in Fixed Assets & Intangibles	-160	-79	-136	-208	-236	-309	-328	-787	-749
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	-93	47	-604	-216	82	286	-32	-110	16
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	-538	0	-16	-35	-199	-541	-561	-1,540	66
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	-68	42	12	-4	-15	38	-4	66	-51
Net Cash From Discontinued Operations (investing)	0	0	0	0	0	0	0	0	0
Cash from Investing Activities	-860	10	-744	-463	-368	-526	-924	-2,371	-718
Dividends Paid	0	0	-79	-77	-130	-76	-85	-109	-150
Cash From (Repayment of) Debt	457	-650	742	0	0	0	493	1,442	-404
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	-7	8	-451	-260	-176	-441	-409	60	-315
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	14	-19	-84	-17	34	24	49	11	178
Net Cash From Discontinued Operations (financing)	0	0	0	0	0	0	0	0	0
Cash from Financing Activities	465	-661	128	-353	-273	-493	48	1,404	-691
Net Cash Before Disc. Operations and FX	126	-77	-11	9	597	-255	491	401	155
Change in Cash from Disc. Operations and Other	0	21	41	77	-8	14	0	0	0
Net Cash Before FX	126	-56	30	86	589	-241	491	401	155
Effect of Foreign Exchange Rates	-78	9	-20	-18	15	-31	-109	-127	-35
Net Changes in Cash	48	-46	10	68	604	-272	382	274	121

Remarks	restated on Feb 11, 2011 n/a calculated values,	restated on Feb 10, 2012 n/a calculated values,	restated on Feb 6, 2013 n/a calculated values,	restated on Feb 7, 2014 n/a calculated values,	restated on Feb 6, 2015 n/a calculated values,	restated on Feb 11, 2016 n/a calculated values,	restated on Feb 10, 2017 n/a calculated values,	restated on Feb 10, 2017 n/a calculated values,	restated on Feb 10, 2017 n/a calculated values,

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