NORDSTROM 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%

NORDSTROM INC listed company

no logo available

General Information

Investor relations pageIR page	no data available
Founding year	no data available
Headquarter	Seattle, United States of AmericaSeattle, United States of Americano data available
Employees	72,500 (as per Q1 2018)no data available
Sector	Retail - Apparel & Specialty, Consumer CyclicalRetail - Apparel & Specialty, Consumer Cyclicalno data available

Ticker	JWNno data available
Financial year endsFY ends	End of Januaryno data available

Stock Information (historical prices adjusted for splits and dividends)

dates	Closing price (adj.)
13.10.2017	42.65
11.10.2017	42.92
04.10.2017	44.25
27.09.2017	47.44
20.09.2017	46.22
13.09.2017	47.74
06.09.2017	46.72
30.08.2017	44.29
23.08.2017	44.23
16.08.2017	44.21
09.08.2017	46.49
02.08.2017	46.10
26.07.2017	47.46
19.07.2017	46.55
12.07.2017	46.22
05.07.2017	47.72
27.06.2017	47.27
20.06.2017	45.77
13.06.2017	45.99
06.06.2017	39.80
30.05.2017	42.08
23.05.2017	40.84
16.05.2017	39.94
09.05.2017	48.50
02.05.2017	47.80
25.04.2017	46.33
18.04.2017	45.29
11.04.2017	45.77
04.04.2017	43.17
28.03.2017	42.83
21.03.2017	41.09
14.03.2017	43.03
07.03.2017	43.27
28.02.2017	45.86
21.02.2017	44.73
14.02.2017	44.31
07.02.2017	41.72
31.01.2017	43.13
24.01.2017	43.88
17.01.2017	43.28
10.01.2017	44.54
03.01.2017	46.44
27.12.2016	47.75
19.12.2016	49.58
12.12.2016	56.96
05.12.2016	55.78
28.11.2016	54.67
21.11.2016	55.95
14.11.2016	57.71
07.11.2016	50.22
31.10.2016	50.39
24.10.2016	53.10
17.10.2016	51.62

no share price data source found

Share price data requested

Key Figures

Last Closing Price as per Oct 13, 2017, in USD	42.65n/a
Market Capitalisation in million USD	7,080n/a
Enterprise Value in million USD	9,327n/a
Common Shares Outstanding as per Apr 29, 2017	166,000,000n/a
Preferred Shares Outstanding as per Apr 29, 2017	n/a
Average Basic Shares Outstanding TTM	171,750,000n/a
Average Diluted Shares Outstanding TTM	173,950,000n/a
Index Membership	, US 500, US 1000, US 3000 n/a

Business Summary

Nordstrom Inc operates as a fashion specialty retailer in the United States. It sells its products through various channels, including Nordstrom full-line stores, Nordstrom Rack off-price stores, Last Chance clearance stores, and Jeffrey boutiques.

no data available

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

Profit & Loss

Revenues	14,634n/a
Gross Profit	5,214n/a
Operating Income	870n/a
EBITDA	1,502n/a
Net Profit	333n/a

Balance Sheet

Cash and Cash Equivalents	531n/a
Receivables	216n/a
Total Current Assets	3,385n/a
PP&E	3,865n/a
Total Assets	7,966n/a
Accounts Payable	1,653n/a
Current Debt	11n/a
Total Current Liabilities	3,241n/a
Long-Term Debt	2,767n/a
Total Liabilities	7,106n/a
Total Equity	860n/a

Cash Flow

Depreciation & Amortisation	632n/a
Change in Working Capital	162n/a
Operating Cash Flow	1,578n/a
Net Change in PP&E and Intangibles	-850n/a
Investing Cash Flow	-791n/a
Dividends Paid	-261n/a
Financing Cash Flow	-1,077n/a
Total Change in Cash	-290n/a
Free Cash Flow	562n/a

Profitability Ratios

Gross Margin	35.6%n/a
Operating Margin	5.9%n/a
Net Profit Margin	2.3%n/a
Return on Equity	38.7%n/a
Return on Assets	4.2%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	6.21n/a
EV/Sales	0.64n/a
Book to Market Value	0.12n/a

Other Ratios

Current Ratio	104.4%n/a
Liabilities to Equity Ratio	826.3%n/a
Debt to Assets Ratio	34.9%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	9,080	8,573	8,627	9,700	10,860	12,134	12,540	13,506	14,437
Sales & Services Revenue	8,828	8,272	8,258	9,310	10,497	11,762	12,166	13,110	14,095
Financing Revenue	252	301	369	390	363	372	374	396	342
Other Revenue	0	0	0	0	0	0	0	0	0
Cost of revenue	-5,526	-5,417	-5,328	-5,897	-6,592	-7,432	-7,737	-8,406	-9,168
Cost of Goods & Services	-5,526	-5,417	-5,328	-5,897	-6,592	-7,432	-7,737	-8,406	-9,168
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	3,554	3,156	3,299	3,803	4,268	4,702	4,803	5,100	5,269
Other Operating Income	0	0	0	0	0	0	0	0	0
Operating Expenses	-2,359	-2,377	-2,465	-2,685	-3,019	-3,357	-3,453	-3,777	-4,168
Selling, General & Administrative	-2,359	-2,377	-2,465	-2,685	-3,019	-3,357	-3,453	-3,777	-4,168
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	0	0	0	0	0	0	0	0	0
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)	1,195	779	834	1,118	1,249	1,345	1,350	1,323	1,101
Non-Operating Income (Loss)	-74	-131	-138	-127	-130	-160	-161	-138	-125
Interest Expense, net	-74	-131	-138	-127	-130	-160	-161	-138	-125
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)	0	0	0	0	0	0	0	0	0
Pretax Income (Loss), Adjusted	1,121	648	696	991	1,119	1,185	1,189	1,185	976
Abnormal Gains (Losses)	52	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	34	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	18	0	0	0	0	0	0	0	0
Pretax Income (Loss)	1,173	648	696	991	1,119	1,185	1,189	1,185	976
Income Tax (Expense) Benefit, net	-458	-247	-255	-378	-436	-450	-455	-465	-376
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	715	401	441	613	683	735	734	720	600
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	715	401	441	613	683	735	734	720	600
Minority Interest	0	0	0	0	0	0	0	0	0
Net Income	715	401	441	613	683	735	734	720	600
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	715	401	441	613	683	735	734	720	600

Remarks	restated on Mar 22, 2010 n/a calculated values,	restated on Mar 18, 2011 n/a calculated values,	restated on Mar 16, 2012 n/a calculated values,	restated on Mar 18, 2013 n/a calculated values,	restated on Mar 17, 2014 n/a calculated values,	restated on Mar 16, 2015 n/a calculated values,	restated on Mar 14, 2016 n/a calculated values,	restated on Mar 20, 2017 n/a calculated values,	restated on Mar 20, 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	72	795	1,506	1,877	1,285	1,194	827	595
Cash & Cash Equivalents	n/a	72	795	1,506	1,877	1,285	1,194	827	595
Short Term Investments	n/a	0	0	0	0	0	0	0	0
Accounts & Notes Receivable	n/a	1,942	2,035	2,026	2,033	2,129	2,177	2,306	196
Accounts Receivable, Net	n/a	1,942	2,035	2,026	2,033	2,129	2,177	2,306	196
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	900	898	977	1,148	1,360	1,531	1,733	1,945
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	303	326	315	502	307	326	358	278
Prepaid Expenses	n/a	93	88	79	282	80	87	102	278
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	210	238	236	220	227	239	256	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	3,217	4,054	4,824	5,560	5,081	5,228	5,224	3,014
Property, Plant & Equipment, Net	n/a	2,221	2,242	2,318	2,469	2,579	2,949	3,340	3,735
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	223	283	320	462	429	397	681	949
Intangible Assets	n/a	0	0	0	0	0	0	0	0
Goodwill	n/a	53	53	53	175	175	175	435	435
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	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	170	230	267	287	254	222	246	514
Total Noncurrent Assets	n/a	2,444	2,525	2,638	2,931	3,008	3,346	4,021	4,684
Total Assets	n/a	5,661	6,579	7,462	8,491	8,089	8,574	9,245	7,698

Liabilities and owners' equity
Payables & Accruals	n/a	777 777000000	1,062 1062000000	1,221 1221000000	1,305 1305000000	1,415 1415000000	1,658 1658000000	1,744 1744000000	1,740 1740000000
Accounts Payable	n/a	563 563000000	726 726000000	846 846000000	917 917000000	1,011 1011000000	1,263 1263000000	1,328 1328000000	1,324 1324000000
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	214 214000000	336 336000000	375 375000000	388 388000000	404 404000000	395 395000000	416 416000000	416 416000000
Short Term Debt	n/a	299 299000000	356 356000000	6 6000000	506 506000000	7 7000000	7 7000000	8 8000000	10 10000000
Short Term Borrowings	n/a	275 275000000	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	24 24000000	356 356000000	6 6000000	506 506000000	7 7000000	7 7000000	8 8000000	10 10000000
Other Short Term Liabilities	n/a	525 525000000	596 596000000	652 652000000	764 764000000	804 804000000	876 876000000	1,048 1048000000	1,161 1161000000
Deferred Revenue	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
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	1,601 1601000000	2,014 2014000000	1,879 1879000000	2,575 2575000000	2,226 2226000000	2,541 2541000000	2,800 2800000000	2,911 2911000000
Long Term Debt	n/a	2,214 2214000000	2,257 2257000000	2,775 2775000000	3,141 3141000000	3,124 3124000000	3,106 3106000000	3,123 3123000000	2,795 2795000000
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	636 636000000	736 736000000	787 787000000	819 819000000	826 826000000	847 847000000	882 882000000	1,121 1121000000
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	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
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	636 636000000	736 736000000	787 787000000	819 819000000	826 826000000	847 847000000	882 882000000	1,121 1121000000
Total Noncurrent Liabilities	n/a	2,850 2850000000	2,993 2993000000	3,562 3562000000	3,960 3960000000	3,950 3950000000	3,953 3953000000	4,005 4005000000	3,916 3916000000
Total Liabilities	n/a	4,451 4451000000	5,007 5007000000	5,441 5441000000	6,535 6535000000	6,176 6176000000	6,494 6494000000	6,805 6805000000	6,827 6827000000
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	997 997000000	1,066 1066000000	1,168 1168000000	1,484 1484000000	1,645 1645000000	1,827 1827000000	2,338 2338000000	2,539 2539000000
Common Stock	n/a	997 997000000	1,066 1066000000	1,168 1168000000	1,484 1484000000	1,645 1645000000	1,827 1827000000	2,338 2338000000	2,539 2539000000
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	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Retained Earnings	n/a	223 223000000	525 525000000	882 882000000	517 517000000	315 315000000	292 292000000	166 166000000	-1,610 -1610000000
Other Equity	n/a	-10 -10000000	-19 -19000000	-29 -29000000	-45 -45000000	-47 -47000000	-39 -39000000	-64 -64000000	-58 -58000000
Equity Before Minority Interest	n/a	1,210 1210000000	1,572 1572000000	2,021 2021000000	1,956 1956000000	1,913 1913000000	2,080 2080000000	2,440 2440000000	871 871000000
Minority Interest	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Total Equity	n/a	1,210 1210000000	1,572 1572000000	2,021 2021000000	1,956 1956000000	1,913 1913000000	2,080 2080000000	2,440 2440000000	871 871000000
Total Liabilities & Equity	n/a	5,661 5661000000	6,579 6579000000	7,462 7462000000	8,491 8491000000	8,089 8089000000	8,574 8574000000	9,245 9245000000	7,698 7698000000

Remarks	restated on n/a	restated on Mar 22, 2010 n/a	restated on Mar 18, 2011 n/a	restated on Mar 16, 2012 n/a	restated on Mar 18, 2013 n/a	restated on Mar 17, 2014 n/a	restated on Mar 16, 2015 n/a	restated on Mar 14, 2016 n/a	restated on Mar 20, 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	715	401	441	613	683	735	734	720	600
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	269	302	313	327	371	429	454	508	576
Non-Cash Items	23	143	182	138	100	53	62	38	1,456
Stock-Based Compensation	26	28	32	42	50	53	58	68	70
Deferred Income Taxes	-42	-36	-58	2	14	22	12	7	142
Other Non-Cash Adjustments	39	151	208	94	36	-22	-8	-37	1,244
Change in Working Capital	-695	2	315	99	23	-107	70	-46	-181
(Increase) Decrease in Accounts Receivable	-1,083	-93	-159	-74	-81	-99	-93	-161	-56
(Increase) Decrease in Inventories	0	53	-1	-80	-137	-170	-157	-176	-203
Increase (Decrease) in Accounts Payable	-19	16	168	72	54	48	167	15	-2
Increase (Decrease) in Other	407	26	307	181	187	114	153	276	80
Net Cash From Discontinued Operations (operating)	0	0	0	0	0	0	0	0	0
Cash from Operating Activities	312	848	1,251	1,177	1,177	1,110	1,320	1,220	2,451
Change in Fixed Assets & Intangibles	-501	-563	-360	-399	-511	-513	-803	-861	-1,082
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	-501	-563	-360	-399	-511	-513	-803	-861	-1,082
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	216	0	0	0	0	0	0	0	0
Net Cash from Divestitures	216	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	-136	-229	-181	-63	-217	144	-19	-28	938
Net Cash From Discontinued Operations (investing)	0	0	0	0	0	0	0	0	0
Cash from Investing Activities	-421	-792	-541	-462	-728	-369	-822	-889	-144
Dividends Paid	-134	-138	-139	-167	-197	-220	-234	-251	-1,185
Cash From (Repayment of) Debt	1,830	15	99	142	818	-506	-8	27	8
Cash From (Repayment of) Short Term Debt, net	0	275	-275	0	0	0	0	0	0
Cash From (Repayment of) Long Term Debt, net	1,830	-260	374	142	818	-506	-8	27	8
Repayments of Long Term Debt	-680	-410	-25	-356	-6	-506	-407	-7	-8
Cash From Long Term Debt	2,510	150	399	498	824	0	399	34	16
Cash From (Repurchase of) Equity	-1,651	-234	34	-36	-764	-634	-412	-469	-1,098
Increase in Capital Stock	51	30	34	48	76	91	103	141	94
Decrease in Capital Stock	-1,702	-264	0	-84	-840	-725	-515	-610	-1,192
Other Financing Activities	19	15	19	57	65	27	65	-5	-264
Net Cash From Discontinued Operations (financing)	0	0	0	0	0	0	0	0	0
Cash from Financing Activities	64	-342	13	-4	-78	-1,333	-589	-698	-2,539
Net Cash Before Disc. Operations and FX	-45	-286	723	711	371	-592	-91	-367	-232
Change in Cash from Disc. Operations and Other	0	0	0	0	0	0	0	0	0
Net Cash Before FX	-45	-286	723	711	371	-592	-91	-367	-232
Effect of Foreign Exchange Rates	0	0	0	0	0	0	0	0	0
Net Changes in Cash	-45	-286	723	711	371	-592	-91	-367	-232

Remarks	restated on Mar 22, 2010 n/a calculated values,	restated on Mar 18, 2011 n/a calculated values,	restated on Mar 16, 2012 n/a calculated values,	restated on Mar 18, 2013 n/a calculated values,	restated on Mar 17, 2014 n/a calculated values,	restated on Mar 16, 2015 n/a calculated values,	restated on Mar 14, 2016 n/a calculated values,	restated on Mar 20, 2017 n/a calculated values,	restated on Mar 20, 2017 n/a calculated values,

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