BALL CORP - 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%

BALL CORP listed company

no logo available

General Information

Investor relations pageIR page	no data available
Founding year	no data available
Headquarter	Broomfield, United States of AmericaBroomfield, United States of Americano data available
Employees	18,450 (as per Q1 2017)no data available
Sector	Packaging & Containers, Consumer CyclicalPackaging & Containers, Consumer Cyclicalno data available

Ticker	BLLno 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	42.35
11.10.2017	42.30
04.10.2017	41.76
27.09.2017	40.99
20.09.2017	40.78
13.09.2017	40.36
06.09.2017	40.00
30.08.2017	39.51
23.08.2017	39.29
16.08.2017	40.72
09.08.2017	40.18
02.08.2017	41.77
26.07.2017	42.30
19.07.2017	42.42
12.07.2017	41.85
05.07.2017	42.47
27.06.2017	41.98
20.06.2017	41.68
13.06.2017	41.11
06.06.2017	40.89
30.05.2017	40.73
23.05.2017	39.93
16.05.2017	40.20
09.05.2017	39.62
02.05.2017	38.21
25.04.2017	37.39
18.04.2017	35.96
11.04.2017	35.95
04.04.2017	36.51
28.03.2017	36.82
21.03.2017	36.81
14.03.2017	36.84
07.03.2017	35.96
28.02.2017	36.58
21.02.2017	36.60
14.02.2017	36.62
07.02.2017	36.07
31.01.2017	37.87
24.01.2017	37.97
17.01.2017	37.99
10.01.2017	37.56
03.01.2017	37.62
27.12.2016	37.98
19.12.2016	38.01
12.12.2016	37.90
05.12.2016	36.55
28.11.2016	38.35
21.11.2016	37.73
14.11.2016	37.77
07.11.2016	38.98
31.10.2016	38.21
24.10.2016	39.82
17.10.2016	39.43

no share price data source found

Share price data requested

Key Figures

Last Closing Price as per Oct 13, 2017, in USD	42.35n/a
Market Capitalisation in million USD	14,871n/a
Enterprise Value in million USD	22,490n/a
Common Shares Outstanding as per Apr 30, 2017	351,155,912n/a
Preferred Shares Outstanding as per Apr 30, 2017	n/a
Average Basic Shares Outstanding TTM	166,578,750n/a
Average Diluted Shares Outstanding TTM	170,735,500n/a
Index Membership	, US 500, US 1000, US 3000 n/a

Business Summary

Ball Corp is the world\'s largest metal can manufacturer. The company primarily serves the North American food can market with its packaging products and the US defense industry by offering various components used in the space mission.

no data available

Key Financials & Ratios (all figures TTM as per Mar 31, 2017, million USD, full statements further below)

Profit & Loss

Revenues	9,778n/a
Gross Profit	1,923n/a
Operating Income	850n/a
EBITDA	1,376n/a
Net Profit	458n/a

Balance Sheet

Cash and Cash Equivalents	458n/a
Receivables	1,695n/a
Total Current Assets	3,907n/a
PP&E	4,403n/a
Total Assets	16,644n/a
Accounts Payable	1,830n/a
Current Debt	497n/a
Total Current Liabilities	3,018n/a
Long-Term Debt	7,476n/a
Total Liabilities	12,921n/a
Total Equity	3,723n/a

Cash Flow

Depreciation & Amortisation	526n/a
Change in Working Capital	-628n/a
Operating Cash Flow	182n/a
Net Change in PP&E and Intangibles	-593n/a
Investing Cash Flow	766n/a
Dividends Paid	-87n/a
Financing Cash Flow	-579n/a
Total Change in Cash	253n/a
Free Cash Flow	176n/a

Profitability Ratios

Gross Margin	19.7%n/a
Operating Margin	8.7%n/a
Net Profit Margin	4.7%n/a
Return on Equity	12.4%n/a
Return on Assets	2.8%n/a

Per Share Figures

Basic EPS	2.75n/a
Diluted EPS	2.68n/a
Sales per Share	58.70n/a
Book Value per Share	21.73n/a
FCF per Share	1.06n/a
Dividends per Share	0.52n/a

Price Multiples

Price to Earnings Ratio	15.40n/a
Price to Sales Ratio	0.72n/a
Price to Book Value	1.89n/a
Price to Free Cash Flow	40.08n/a

Valuation Metrics

EV/EBITDA	16.34n/a
EV/Sales	2.30n/a
Book to Market Value	0.25n/a

Other Ratios

Current Ratio	129.5%n/a
Liabilities to Equity Ratio	347.1%n/a
Debt to Assets Ratio	47.9%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	6,826	6,710	7,630	8,631	8,736	8,468	8,570	7,997	9,061
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	-5,700	-5,518	-6,254	-7,081	-7,174	-6,875	-6,903	-6,460	-7,296
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	1,127	1,193	1,376	1,550	1,562	1,593	1,667	1,537	1,765
Other Operating Income	0	0	0	0	0	0	0	0	0
Operating Expenses	-509	-552	-622	-683	-668	-719	-747	-736	-965
Selling, General & Administrative	-259	-309	-357	-381	-386	-419	-466	-450	-512
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	-250	-243	-266	-301	-283	-300	-281	-286	-453
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)	617	640	754	867	893	874	920	801	800
Non-Operating Income (Loss)	-138	-117	-149	-177	-180	-184	-160	-143	-229
Interest Expense, net	-138	-117	-149	-177	-180	-184	-160	-143	-229
Interest Expense	-138	-117	-149	-177	-180	-184	-160	-143	-229
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	480	523	604	690	714	690	760	658	571
Abnormal Gains (Losses)	-37	13	2	-30	-118	-107	-114	-312	-446
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	7	35	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	-44	-21	11	-30	-103	-79	-81	-195	-337
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	-9	0	-15	-28	-33	-117	-109
Pretax Income (Loss)	443	537	606	660	596	584	646	346	125
Income Tax (Expense) Benefit, net	-142	-160	-176	-201	-172	-150	-150	-47	126
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	15	14	118	10	-1	1	2	4	15
Income (Loss) from Continuing Operations	315	391	549	469	422	435	498	303	266
Net Extraordinary Gains (Losses)	5	-2	-75	-2	-3	0	0	0	0
Discontinued Operations	5	-2	-75	-2	-3	0	0	0	0
XO & Accounting Charges & Other	0	0	0	0	0	0	0	0	0
Income (Loss) Including Minority Interest	320	388	474	466	419	435	498	303	266
Minority Interest	0	-1	-6	-22	-23	-28	-28	-22	-3
Net Income	320	388	468	444	396	407	470	281	263
Preferred Dividends	0	0	0	0	0	0	0	0	0
Other Adjustments	-320	0	0	0	0	0	0	0	0
Net Income Available to Common Shareholders	0	388	468	444	396	407	470	281	263

Remarks	restated on Feb 28, 2011 n/a calculated values,	restated on Feb 22, 2012 n/a calculated values,	restated on Feb 22, 2013 n/a calculated values,	restated on Feb 24, 2014 n/a calculated values,	restated on Feb 20, 2015 n/a calculated values,	restated on Feb 16, 2016 n/a calculated values,	restated on Mar 2, 2017 n/a calculated values,	restated on Mar 2, 2017 n/a calculated values,	restated on Mar 2, 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	211	152	166	174	416	191	224	597
Cash & Cash Equivalents	n/a	211	152	166	174	416	191	224	597
Short Term Investments	n/a	0	0	0	0	0	0	0	0
Accounts & Notes Receivable	n/a	535	850	910	930	859	957	885	1,491
Accounts Receivable, Net	n/a	535	850	910	930	859	957	885	1,491
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	881	1,084	1,073	1,044	1,028	1,017	898	1,413
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	636	220	173	191	167	148	177	152
Prepaid Expenses	n/a	0	0	0	0	0	0	0	0
Derivative & Hedging Assets	n/a	100	0	0	0	0	0	0	0
Assets Held-for-Sale	n/a	416	0	0	0	0	0	0	0
Deferred Tax Assets	n/a	0	0	0	0	0	0	0	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	119	220	173	191	167	148	177	152
Total Current Assets	n/a	2,262	2,306	2,322	2,339	2,471	2,314	2,184	3,653
Property, Plant & Equipment, Net	n/a	1,752	2,048	2,220	2,277	2,372	2,431	2,686	4,387
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	2,475	2,574	2,743	2,891	2,977	2,827	4,827	8,133
Intangible Assets	n/a	0	0	0	0	0	0	195	1,934
Goodwill	n/a	2,008	2,105	2,247	2,359	2,400	2,255	2,177	5,095
Other Intangible Assets	n/a	386	469	495	532	578	572	301	1,104
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	81	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	0	0	0	0	0	2,154	0
Total Noncurrent Assets	n/a	4,226	4,622	4,963	5,168	5,350	5,258	7,513	12,520
Total Assets	n/a	6,488	6,928	7,285	7,507	7,820	7,571	9,697	16,173

Liabilities and owners' equity
Payables & Accruals	n/a	794 793800000	959 958500000	1,096 1095600000	1,225 1225300000	1,240 1240100000	1,610 1609900000	1,730 1730000000	2,348 2348000000
Accounts Payable	n/a	582 581800000	700 700300000	847 847300000	947 946900000	999 998800000	1,340 1340000000	1,501 1501000000	2,033 2033000000
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	212 212000000	258 258200000	248 248300000	278 278400000	241 241300000	270 269900000	229 229000000	315 315000000
Short Term Debt	n/a	312 312300000	111 110700000	447 447400000	220 219800000	423 422600000	175 175100000	77 77000000	222 222000000
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	324 324100000	314 314100000	313 313100000	241 240700000	265 264700000	222 221800000	335 335000000	399 399000000
Deferred Revenue	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Derivatives & Hedging	n/a	83 83200000	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	241 240900000	314 314100000	313 313100000	241 240700000	265 264700000	222 221800000	335 335000000	399 399000000
Total Current Liabilities	n/a	1,430 1430200000	1,383 1383300000	1,856 1856100000	1,686 1685800000	1,927 1927400000	2,007 2006800000	2,142 2142000000	2,969 2969000000
Long Term Debt	n/a	2,284 2283900000	2,702 2701600000	2,697 2696700000	3,085 3085300000	3,183 3182500000	2,994 2993800000	4,974 4974000000	7,310 7310000000
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	1,191 1191200000	1,185 1184700000	1,354 1353800000	1,446 1446000000	1,295 1294500000	1,331 1330800000	1,320 1320000000	2,353 2353000000
Accrued Liabilities	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Pension Liabilities	n/a	1,013 1013200000	963 963300000	1,144 1143700000	1,238 1238100000	1,033 1033000000	1,178 1178300000	1,147 1147000000	1,497 1497000000
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	130 130000000	221 221400000	210 210100000	208 207900000	262 261500000	153 152500000	173 173000000	856 856000000
Derivatives & Hedging	n/a	48 48000000	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	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Total Noncurrent Liabilities	n/a	3,475 3475100000	3,886 3886300000	4,051 4050500000	4,531 4531300000	4,477 4477000000	4,325 4324600000	6,294 6294000000	9,663 9663000000
Total Liabilities	n/a	4,905 4905300000	5,270 5269600000	5,907 5906600000	6,217 6217100000	6,404 6404400000	6,331 6331400000	8,436 8436000000	12,632 12632000000
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	831 830800000	893 893400000	942 941700000	1,026 1026300000	1,078 1078400000	1,131 1131300000	962 962000000	1,038 1038000000
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	-1,583 -1582800000	-2,123 -2123100000	-2,616 -2615700000	-3,140 -3140100000	-3,552 -3551600000	-3,923 -3923000000	-3,628 -3628000000	-1,401 -1401000000
Retained Earnings	n/a	2,397 2397100000	2,830 2829800000	3,228 3228300000	3,581 3580800000	3,948 3947700000	4,347 4346900000	4,557 4557000000	4,739 4739000000
Other Equity	n/a	-64 -63800000	-82 -82100000	-335 -335200000	-352 -352400000	-250 -249900000	-522 -522100000	-640 -640000000	-941 -941000000
Equity Before Minority Interest	n/a	1,581 1581300000	1,518 1518000000	1,219 1219100000	1,115 1114600000	1,225 1224600000	1,033 1033100000	1,251 1251000000	3,435 3435000000
Minority Interest	n/a	2 1700000	140 140100000	159 158900000	175 175400000	191 191400000	207 206500000	10 10000000	106 106000000
Total Equity	n/a	1,583 1583000000	1,658 1658100000	1,378 1378000000	1,290 1290000000	1,416 1416000000	1,240 1239600000	1,261 1261000000	3,541 3541000000
Total Liabilities & Equity	n/a	6,488 6488300000	6,928 6927700000	7,285 7284600000	7,507 7507100000	7,820 7820400000	7,571 7571000000	9,697 9697000000	16,173 16173000000

Remarks	restated on n/a	restated on Feb 28, 2011 n/a	restated on Feb 22, 2012 n/a	restated on Feb 22, 2013 n/a	restated on Feb 24, 2014 n/a	restated on Feb 20, 2015 n/a	restated on Feb 16, 2016 n/a	restated on Mar 2, 2017 n/a	restated on May 8, 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	315	391	549	469	422	435	498	303	266
Net Income	320	388	474	466	419	435	498	303	266
Net Income From Discontinued Operations	-5	2	75	2	3	0	0	0	0
Other Adjustments	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	250	243	266	301	283	300	281	286	453
Non-Cash Items	11	-37	-80	123	99	43	66	278	-16
Stock-Based Compensation	0	0	0	0	0	0	0	0	0
Deferred Income Taxes	20	-24	-29	28	21	-2	12	-62	-293
Other Non-Cash Adjustments	-9	-13	-51	95	78	45	54	340	277
Change in Working Capital	-40	-118	-234	64	55	64	167	140	-509
(Increase) Decrease in Accounts Receivable	16	34	-287	-4	1	80	-152	35	-53
(Increase) Decrease in Inventories	-14	75	-153	28	29	21	-24	97	30
Increase (Decrease) in Accounts Payable	28	-150	69	111	56	51	355	125	-55
Increase (Decrease) in Other	-70	-77	138	-71	-31	-89	-12	-117	-431
Net Cash From Discontinued Operations (operating)	91	82	15	-8	-5	-2	0	0	0
Cash from Operating Activities	628	560	515	948	853	839	1,012	1,007	194
Change in Fixed Assets & Intangibles	-285	-158	-250	-444	-305	-378	-391	-528	-606
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	-285	-158	-250	-444	-305	-378	-391	-528	-606
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	6	-538	136	-295	-71	-14	6	-28	-441
Net Cash from Divestitures	9	37	262	0	0	0	6	1	2,938
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	-2	-575	-126	-295	-71	-14	0	-29	-3,379
Other Investing Activities	-118	108	14	1	20	13	-6	-2,165	1,719
Net Cash From Discontinued Operations (investing)	-22	7	-9	0	0	0	0	0	0
Cash from Investing Activities	-418	-581	-110	-738	-356	-379	-391	-2,721	672
Dividends Paid	-38	-37	-36	-46	-62	-75	-73	-72	-83
Cash From (Repayment of) Debt	127	148	102	307	78	291	-418	2,001	-231
Cash From (Repayment of) Short Term Debt, net	108	-92	15	295	-337	-58	68	-93	23
Cash From (Repayment of) Long Term Debt, net	19	240	87	12	415	348	-486	2,094	-254
Repayments of Long Term Debt	-735	-1,097	-2,145	-816	-1,072	-1,295	-898	-2,430	-4,624
Cash From Long Term Debt	754	1,337	2,232	827	1,486	1,643	412	4,524	4,370
Cash From (Repurchase of) Equity	-300	-5	-507	-474	-494	-399	-360	-100	-59
Increase in Capital Stock	27	32	48	39	53	33	37	36	48
Decrease in Capital Stock	-327	-37	-554	-513	-547	-432	-397	-136	-107
Other Financing Activities	4	-5	-19	-4	-9	-21	5	-92	-14
Net Cash From Discontinued Operations (financing)	0	0	0	0	0	0	0	0	0
Cash from Financing Activities	-206	101	-460	-217	-487	-204	-846	1,737	-387
Net Cash Before Disc. Operations and FX	4	79	-55	-6	10	256	-225	23	479
Change in Cash from Disc. Operations and Other	0	0	0	0	0	0	0	0	0
Net Cash Before FX	4	79	-55	-6	10	256	-225	23	479
Effect of Foreign Exchange Rates	-28	4	-4	20	-2	-14	0	10	-106
Net Changes in Cash	-24	83	-59	14	8	242	-225	33	373

Remarks	restated on Feb 28, 2011 n/a calculated values,	restated on Feb 22, 2012 n/a calculated values,	restated on Feb 22, 2013 n/a calculated values,	restated on Feb 24, 2014 n/a calculated values,	restated on Feb 20, 2015 n/a calculated values,	restated on Feb 16, 2016 n/a calculated values,	restated on Mar 2, 2017 n/a calculated values,	restated on Mar 2, 2017 n/a calculated values,	restated on Mar 2, 2017 n/a calculated values,

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