DOVER 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%

DOVER Corp listed company

no logo available

General Information

Investor relations pageIR page	no data available
Founding year	no data available
Headquarter	Downers Grove, United States of AmericaDowners Grove, United States of Americano data available
Employees	29,000 (as per Q1 2017)no data available
Sector	Industrial Products, IndustrialsIndustrial Products, Industrialsno data available

Ticker	DOVno 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	94.48
11.10.2017	93.82
04.10.2017	93.69
27.09.2017	91.44
20.09.2017	92.28
13.09.2017	88.58
06.09.2017	85.96
30.08.2017	84.74
23.08.2017	84.02
16.08.2017	84.88
09.08.2017	86.35
02.08.2017	83.83
26.07.2017	82.90
19.07.2017	84.73
12.07.2017	83.93
05.07.2017	81.17
27.06.2017	77.70
20.06.2017	80.50
13.06.2017	83.00
06.06.2017	83.24
30.05.2017	82.93
23.05.2017	82.59
16.05.2017	80.31
09.05.2017	78.57
02.05.2017	76.99
25.04.2017	80.39
18.04.2017	79.23
11.04.2017	80.23
04.04.2017	80.34
28.03.2017	78.47
21.03.2017	77.44
14.03.2017	76.22
07.03.2017	78.53
28.02.2017	79.23
21.02.2017	79.57
14.02.2017	78.45
07.02.2017	76.39
31.01.2017	76.49
24.01.2017	79.20
17.01.2017	76.91
10.01.2017	75.77
03.01.2017	75.18
27.12.2016	75.08
19.12.2016	74.44
12.12.2016	75.50
05.12.2016	73.43
28.11.2016	69.58
21.11.2016	70.48
14.11.2016	69.44
07.11.2016	65.22
31.10.2016	65.40
24.10.2016	67.41
17.10.2016	66.11

no share price data source found

Share price data requested

Key Figures

Last Closing Price as per Oct 13, 2017, in USD	94.48n/a
Market Capitalisation in million USD	14,708n/a
Enterprise Value in million USD	17,321n/a
Common Shares Outstanding as per Apr 13, 2017	155,669,697n/a
Preferred Shares Outstanding as per Apr 13, 2017	n/a
Average Basic Shares Outstanding TTM	155,350,000n/a
Average Diluted Shares Outstanding TTM	156,945,500n/a
Index Membership	, US 500, US 1000, US 3000 n/a

Business Summary

Dover Corp is a multi-business operator in North America. It has footprint in engineered systems, energy, fluids and refrigeration and food equipment businesses.

no data available

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

Profit & Loss

Revenues	6,711n/a
Gross Profit	2,466n/a
Operating Income	750n/a
EBITDA	1,105n/a
Net Profit	490n/a

Balance Sheet

Cash and Cash Equivalents	515n/a
Receivables	1,199n/a
Total Current Assets	2,739n/a
PP&E	839n/a
Total Assets	9,298n/a
Accounts Payable	749n/a
Current Debt	514n/a
Total Current Liabilities	1,891n/a
Long-Term Debt	2,614n/a
Total Liabilities	5,509n/a
Total Equity	3,789n/a

Cash Flow

Depreciation & Amortisation	355n/a
Change in Working Capital	30n/a
Operating Cash Flow	890n/a
Net Change in PP&E and Intangibles	-144n/a
Investing Cash Flow	-1,177n/a
Dividends Paid	-265n/a
Financing Cash Flow	168n/a
Total Change in Cash	-148n/a
Free Cash Flow	832n/a

Profitability Ratios

Gross Margin	36.8%n/a
Operating Margin	11.2%n/a
Net Profit Margin	7.3%n/a
Return on Equity	12.9%n/a
Return on Assets	5.3%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	15.68n/a
EV/Sales	2.58n/a
Book to Market Value	0.26n/a

Other Ratios

Current Ratio	144.8%n/a
Liabilities to Equity Ratio	145.4%n/a
Debt to Assets Ratio	33.6%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	7,317	7,569	5,344	6,110	7,369	6,627	7,155	7,753	6,956
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	-4,698	-4,839	-3,331	-3,687	-4,524	-4,047	-4,377	-4,778	-4,388
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	2,620	2,730	2,013	2,423	2,845	2,580	2,779	2,974	2,568
Other Operating Income	0	0	0	0	0	0	0	0	0
Operating Expenses	-1,614	-1,701	-1,422	-1,500	-1,721	-1,521	-1,617	-1,759	-1,647
Selling, General & Administrative	-1,614	-1,701	-1,422	-1,500	-1,721	-1,521	-1,617	-1,759	-1,647
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)	1,005	1,029	591	923	1,124	1,059	1,162	1,215	921
Non-Operating Income (Loss)	-93	-83	-97	-110	-114	-128	-116	-121	-120
Interest Expense, net	-90	-96	-100	-106	-116	-121	-121	-127	-127
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)	-4	13	4	-4	2	-7	5	6	7
Pretax Income (Loss), Adjusted	912	946	494	813	1,010	931	1,046	1,094	801
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)	912	946	494	813	1,010	931	1,046	1,094	801
Income Tax (Expense) Benefit, net	-243	-251	-121	-194	-237	-281	-248	-316	-205
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	670	695	373	619	773	650	798	778	596
Net Extraordinary Gains (Losses)	-9	-104	-17	81	122	161	206	-3	274
Discontinued Operations	-9	-104	-17	81	122	161	206	-3	274
XO & Accounting Charges & Other	0	0	0	0	0	0	0	0	0
Income (Loss) Including Minority Interest	661	591	356	700	895	811	1,003	775	870
Minority Interest	0	0	0	0	0	0	0	0	0
Net Income	661	591	356	700	895	811	1,003	775	870
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	661	591	356	700	895	811	1,003	775	870

Remarks	restated on Feb 19, 2010 n/a calculated values,	restated on Feb 11, 2011 n/a calculated values,	restated on Feb 10, 2012 n/a calculated values,	restated on Feb 15, 2013 n/a calculated values,	restated on Feb 14, 2014 n/a calculated values,	restated on Feb 13, 2015 n/a calculated values,	restated on Feb 12, 2016 n/a calculated values,	restated on Nov 30, -1 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	827	938	1,311	1,207	800	804	682	362
Cash & Cash Equivalents	n/a	547	714	1,189	1,207	800	804	682	362
Short Term Investments	n/a	279	224	122	0	0	0	0	0
Accounts & Notes Receivable	n/a	1,013	879	1,023	1,119	1,226	1,077	1,187	1,120
Accounts Receivable, Net	n/a	1,013	879	1,023	1,119	1,226	1,077	1,187	1,120
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	636	571	658	734	873	715	864	803
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	154	135	140	189	129	122	102	133
Prepaid Expenses	n/a	80	65	57	148	79	62	102	133
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	74	70	83	40	50	60	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	0	0	0	0	0	0	0	0
Total Current Assets	n/a	2,630	2,523	3,132	3,248	3,028	2,718	2,834	2,419
Property, Plant & Equipment, Net	n/a	872	829	786	971	1,167	788	837	854
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	4,381	4,531	4,641	5,282	6,249	7,349	5,359	5,333
Intangible Assets	n/a	952	951	799	1,185	1,625	1,259	1,370	1,413
Goodwill	n/a	3,256	3,350	3,107	3,507	4,115	3,109	3,492	3,737
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	69	117	627	487	398	2,779	327	0
Investments in Affiliates	n/a	0	0	0	0	0	0	0	0
Miscellaneous Long Term Assets	n/a	104	113	108	103	111	203	171	182
Total Noncurrent Assets	n/a	5,253	5,360	5,427	6,252	7,416	8,137	6,196	6,187
Total Assets	n/a	7,883	7,882	8,559	9,501	10,444	10,855	9,030	8,606

Liabilities and owners' equity
Payables & Accruals	n/a	819 818951000	714 714257000	900 900454000	920 920025000	1,120 1120230000	893 893361000	995 994616000	980 980089000
Accounts Payable	n/a	373 373436000	357 357004000	438 438288000	516 515847000	651 651358000	523 522713000	615 615332000	651 650880000
Accrued Taxes	n/a	35 35005000	39 38994000	87 87372000	30 30399000	31 30920000	10 10469000	11 10566000	7 6528000
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	411 410510000	318 318259000	375 374794000	374 373779000	438 437952000	360 360179000	369 368718000	323 322681000
Short Term Debt	n/a	225 224944000	36 35624000	17 16590000	1 1022000	611 610766000	229 229278000	778 777956000	151 151122000
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	210 209619000	219 219295000	228 228004000	219 218957000	256 255632000	220 219609000	266 266277000	236 235971000
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	210 209619000	219 219295000	228 228004000	219 218957000	256 255632000	220 219609000	266 266277000	236 235971000
Total Current Liabilities	n/a	1,254 1253514000	969 969176000	1,145 1145048000	1,140 1140004000	1,987 1986628000	1,342 1342248000	2,039 2038849000	1,367 1367182000
Long Term Debt	n/a	1,861 1860729000	1,825 1825260000	1,791 1790886000	2,186 2186230000	2,189 2189350000	2,599 2599201000	2,253 2253041000	2,604 2603655000
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	976 976129000	1,004 1004359000	1,096 1096247000	1,244 1243763000	1,349 1348735000	1,536 1536336000	1,038 1037676000	991 990664000
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	314 314405000	292 292344000	305 304711000	349 348522000	462 462244000	492 491851000	505 504618000	576 575709000
Derivatives & Hedging	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Discontinued Operations	n/a	79 79123000	139 138878000	230 229527000	276 275904000	209 208958000	536 535621000	51 50718000	0 0
Miscellaneous Long Term Liabilities	n/a	583 582601000	573 573137000	562 562009000	619 619337000	678 677533000	509 508864000	482 482340000	415 414955000
Total Noncurrent Liabilities	n/a	2,837 2836858000	2,830 2829619000	2,887 2887133000	3,430 3429993000	3,538 3538085000	4,136 4135537000	3,291 3290717000	3,594 3594319000
Total Liabilities	n/a	4,090 4090372000	3,799 3798795000	4,032 4032181000	4,570 4569997000	5,525 5524713000	5,478 5477785000	5,330 5329566000	4,962 4961501000
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	702 701843000	745 744633000	846 845818000	914 913881000	1,089 1088796000	1,127 1126895000	1,157 1156726000	0 0
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	-2,206 -2206251000	-2,199 -2198889000	-2,322 -2322444000	-2,565 -2564932000	-3,314 -3313887000	-3,772 -3771758000	-4,372 -4371852000	0 0
Retained Earnings	n/a	5,286 5286458000	5,453 5453022000	5,953 5953027000	6,629 6629116000	7,199 7199227000	7,955 7954536000	7,075 7074782000	0 0
Other Equity	n/a	11 10816000	85 84842000	50 50161000	-48 -47510000	-55 -54906000	68 67723000	-159 -158931000	0 0
Equity Before Minority Interest	n/a	3,793 3792866000	4,084 4083608000	4,527 4526562000	4,931 4930555000	4,919 4919230000	5,377 5377396000	3,701 3700725000	0 0
Minority Interest	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Total Equity	n/a	3,793 3792866000	4,084 4083608000	4,527 4526562000	4,931 4930555000	4,919 4919230000	5,377 5377396000	3,701 3700725000	3,645 3644575000
Total Liabilities & Equity	n/a	7,883 7883238000	7,882 7882403000	8,559 8558743000	9,501 9500552000	10,444 10443943000	10,855 10855181000	9,030 9030291000	8,606 8606076000

Remarks	restated on n/a	restated on Feb 19, 2010 n/a	restated on Feb 11, 2011 n/a	restated on Feb 10, 2012 n/a	restated on Feb 15, 2013 n/a	restated on Feb 14, 2014 n/a	restated on Feb 13, 2015 n/a	restated on Feb 12, 2016 n/a	restated on Oct 19, 2016 n/a

Cash Flow StatementCF data quality: 97% (?)

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	670	695	373	619	773	650	798	778	596
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	244	261	231	229	290	230	278	307	327
Non-Cash Items	30	44	-24	63	11	26	49	13	43
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	-16	10	163	-82	-125	62	-145	-148	-17
(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	928	1,010	743	830	949	968	980	950	949
Change in Fixed Assets & Intangibles	-149	-163	-91	-153	-253	-137	-118	-152	-140
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	-183	-11	-218	-100	-865	-1,080	-246	-611	121
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	0	-279	58	87	106	-8	3	-20	-16
Net Cash From Discontinued Operations (investing)	0	0	0	0	0	0	0	0	0
Cash from Investing Activities	-332	-453	-252	-166	-1,012	-1,225	-362	-783	-35
Dividends Paid	-154	-169	-190	-200	-219	-241	-248	-258	-258
Cash From (Repayment of) Debt	318	-5	-225	-61	371	604	20	245	-233
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	-509	-387	27	-44	-203	-683	-419	-581	-596
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	0	0	0	0	0	-23	-31	339	-5
Net Cash From Discontinued Operations (financing)	0	0	0	0	0	0	0	0	0
Cash from Financing Activities	-346	-561	-388	-305	-51	-343	-679	-255	-1,092
Net Cash Before Disc. Operations and FX	250	-3	103	359	-114	-600	-61	-88	-177
Change in Cash from Disc. Operations and Other	-51	-9	43	100	117	171	66	6	-116
Net Cash Before FX	199	-13	146	459	3	-429	5	-82	-293
Effect of Foreign Exchange Rates	34	-46	21	10	16	22	-1	-40	-26
Net Changes in Cash	233	-59	167	469	19	-407	4	-122	-319

Remarks	restated on Feb 19, 2010 n/a calculated values,	restated on Feb 11, 2011 n/a calculated values,	restated on Feb 10, 2012 n/a calculated values,	restated on Feb 15, 2013 n/a calculated values,	restated on Feb 14, 2014 n/a calculated values,	restated on Feb 13, 2015 n/a calculated values,	restated on Feb 12, 2016 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