DAVITA 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%

DAVITA INC. listed company

no logo available

General Information

Investor relations pageIR page	no data available
Founding year	no data available
Headquarter	Denver, United States of AmericaDenver, United States of Americano data available
Employees	60,400 (as per Q1 2017)no data available
Sector	Health Care Providers, HealthcareHealth Care Providers, Healthcareno data available

Ticker	DVAno 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	54.73
11.10.2017	54.56
04.10.2017	59.92
27.09.2017	58.31
20.09.2017	60.53
13.09.2017	59.78
06.09.2017	57.42
30.08.2017	57.52
23.08.2017	56.71
16.08.2017	57.34
09.08.2017	56.52
02.08.2017	58.46
26.07.2017	64.89
19.07.2017	65.41
12.07.2017	63.88
05.07.2017	64.10
27.06.2017	64.12
20.06.2017	65.08
13.06.2017	65.61
06.06.2017	65.48
30.05.2017	65.20
23.05.2017	64.88
16.05.2017	62.09
09.05.2017	65.87
02.05.2017	70.09
25.04.2017	68.51
18.04.2017	67.72
11.04.2017	68.31
04.04.2017	67.18
28.03.2017	67.69
21.03.2017	66.01
14.03.2017	68.70
07.03.2017	68.13
28.02.2017	69.41
21.02.2017	68.89
14.02.2017	64.73
07.02.2017	64.27
31.01.2017	63.75
24.01.2017	63.56
17.01.2017	63.85
10.01.2017	63.63
03.01.2017	65.09
27.12.2016	65.01
19.12.2016	65.19
12.12.2016	66.59
05.12.2016	64.11
28.11.2016	63.20
21.11.2016	62.85
14.11.2016	60.59
07.11.2016	57.85
31.10.2016	58.62
24.10.2016	58.10
17.10.2016	62.26

no share price data source found

Share price data requested

Key Figures

Last Closing Price as per Oct 13, 2017, in USD	54.73n/a
Market Capitalisation in million USD	10,804n/a
Enterprise Value in million USD	19,535n/a
Common Shares Outstanding as per Apr 28, 2017	197,400,000n/a
Preferred Shares Outstanding as per Apr 28, 2017	n/a
Average Basic Shares Outstanding TTM	198,643,640n/a
Average Diluted Shares Outstanding TTM	201,742,882n/a
Index Membership	, US 500, US 1000, US 3000 n/a

Business Summary

DaVita Inc is engaged in operating kidney dialysis centers and providing related lab services in dialysis centers and in contracted hospitals across USA. It also operates other ancillary services and strategic initiatives.

no data available

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

Profit & Loss

Revenues	14,563n/a
Gross Profit	4,097n/a
Operating Income	1,800n/a
EBITDA	2,495n/a
Net Profit	716n/a

Balance Sheet

Cash and Cash Equivalents	1,573n/a
Receivables	1,850n/a
Total Current Assets	4,261n/a
PP&E	3,045n/a
Total Assets	18,926n/a
Accounts Payable	498n/a
Current Debt	153n/a
Total Current Liabilities	2,639n/a
Long-Term Debt	8,972n/a
Total Liabilities	12,835n/a
Total Equity	6,091n/a

Cash Flow

Depreciation & Amortisation	695n/a
Change in Working Capital	65n/a
Operating Cash Flow	1,918n/a
Net Change in PP&E and Intangibles	-821n/a
Investing Cash Flow	-989n/a
Dividends Paid	0n/a
Financing Cash Flow	-1,061n/a
Total Change in Cash	-134n/a
Free Cash Flow	1,261n/a

Profitability Ratios

Gross Margin	28.1%n/a
Operating Margin	12.4%n/a
Net Profit Margin	6.0%n/a
Return on Equity	14.4%n/a
Return on Assets	4.7%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	7.83n/a
EV/Sales	1.34n/a
Book to Market Value	0.56n/a

Other Ratios

Current Ratio	161.5%n/a
Liabilities to Equity Ratio	210.7%n/a
Debt to Assets Ratio	48.2%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	5,264	5,660	6,101	6,220	6,732	8,186	11,764	12,795	13,782
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	-3,590	-3,920	-4,242	-4,428	-4,634	-5,584	-8,198	-9,119	-9,825
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	1,674	1,740	1,859	1,792	2,098	2,603	3,566	3,676	3,957
Other Operating Income	0	0	0	0	0	0	0	0	0
Operating Expenses	-821	-871	-921	-807	-952	-1,236	-1,710	-1,867	-2,099
Selling, General & Administrative	-491	-508	-532	-572	-685	-890	-1,176	-1,262	-1,452
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	-193	-217	-228	-232	-264	-342	-529	-591	-638
Provision For Doubtful Accounts	-137	-146	-161	-4	-3	-4	-5	-14	-9
Other Operating Expense	0	0	0	0	0	0	0	0	0
Operating Income (Loss)	852	868	937	985	1,146	1,367	1,856	1,809	1,858
Non-Operating Income (Loss)	-233	-212	-180	-169	-229	-268	-391	-385	-381
Interest Expense, net	-257	-225	-186	-182	-241	-289	-430	-410	-408
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	1	1	2	9	9	16	35	23	18
Other Non-Operating Income (Loss)	22	12	4	3	3	4	5	2	9
Pretax Income (Loss), Adjusted	619	657	758	816	917	1,098	1,465	1,424	1,476
Abnormal Gains (Losses)	55	0	0	-74	0	-97	-340	-115	-753
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)	674	657	758	741	917	1,001	1,125	1,310	723
Income Tax (Expense) Benefit, net	-246	-235	-278	-259	-325	-360	-381	-446	-296
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	429	421	479	482	591	641	744	863	427
Net Extraordinary Gains (Losses)	0	0	0	2	-18	0	13	0	0
Discontinued Operations	0	0	0	2	-18	0	13	0	0
XO & Accounting Charges & Other	0	0	0	0	0	0	0	0	0
Income (Loss) Including Minority Interest	429	421	480	484	573	641	757	863	427
Minority Interest	-47	-47	-57	-79	-95	-105	-124	-140	-158
Net Income	382	374	423	406	478	536	633	723	270
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	382	374	423	406	478	536	633	723	270

Remarks	restated on Feb 25, 2010 n/a calculated values,	restated on Feb 25, 2011 n/a calculated values,	restated on Feb 24, 2012 n/a calculated values,	restated on Mar 1, 2013 n/a calculated values,	restated on Feb 21, 2014 n/a calculated values,	restated on Feb 26, 2015 n/a calculated values,	restated on Feb 26, 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	446	566	883	411	541	953	1,303	1,907
Cash & Cash Equivalents	n/a	411	539	860	394	534	946	965	1,499
Short Term Investments	n/a	36	26	23	17	7	7	337	408
Accounts & Notes Receivable	n/a	1,075	1,106	1,049	1,195	1,424	1,485	1,526	1,724
Accounts Receivable, Net	n/a	1,075	1,106	1,049	1,195	1,424	1,485	1,526	1,724
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	84	70	76	76	78	89	136	186
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	522	561	615	611	844	945	672	686
Prepaid Expenses	n/a	0	0	0	0	0	0	0	0
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	0	0	0	0	0
Income Taxes Receivable	n/a	249	257	266	280	376	420	84	60
Discontinued Operations	n/a	0	0	0	0	0	0	0	0
Miscellaneous Short Term Assets	n/a	273	304	348	331	467	526	588	626
Total Current Assets	n/a	2,128	2,303	2,623	2,293	2,887	3,472	3,636	4,503
Property, Plant & Equipment, Net	n/a	1,048	1,105	1,171	1,433	1,872	2,189	2,469	2,789
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	6	8	9	10	59	80	89	89
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	4,104	4,143	4,312	5,168	11,196	11,358	11,423	11,134
Intangible Assets	n/a	161	137	163	159	2,128	2,024	1,865	1,687
Goodwill	n/a	3,877	3,951	4,091	4,947	8,953	9,213	9,415	9,294
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	19	23	26	27	35	41	66	78
Miscellaneous Long Term Assets	n/a	47	33	32	34	80	80	77	74
Total Noncurrent Assets	n/a	5,158	5,256	5,492	6,611	13,128	13,627	13,981	14,012
Total Assets	n/a	7,286	7,558	8,114	8,904	16,015	17,099	17,617	18,515

Liabilities and owners' equity
Payables & Accruals	n/a	595 595099000	486 485842000	507 506510000	749 748800000	1,220 1220018000	1,723 1722930000	1,458 1458274000	1,588 1587978000
Accounts Payable	n/a	283 282883000	177 176657000	181 181033000	290 289653000	414 414143000	435 435465000	445 445453000	514 513950000
Accrued Taxes	n/a	0 0	23 23064000	0 0	37 37412000	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	312 312216000	286 286121000	325 325477000	422 421735000	806 805875000	1,287 1287465000	1,013 1012821000	1,074 1074028000
Short Term Debt	n/a	73 72725000	100 100007000	75 74892000	87 87345000	233 233042000	275 274697000	120 120154000	129 129037000
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	73 72725000	100 100007000	75 74892000	87 87345000	233 233042000	275 274697000	120 120154000	129 129037000
Other Short Term Liabilities	n/a	495 495239000	461 461092000	343 342943000	329 328607000	563 563365000	464 464422000	510 510223000	682 682123000
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	1,163 1163063000	1,047 1046941000	924 924345000	1,165 1164752000	2,016 2016425000	2,462 2462049000	2,089 2088651000	2,399 2399138000
Long Term Debt	n/a	3,622 3622421000	3,532 3532217000	4,234 4233850000	4,418 4417624000	8,327 8326534000	8,141 8141231000	8,299 8298624000	9,001 9001308000
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	382 382303000	453 453194000	536 536043000	575 575091000	1,174 1174057000	1,193 1192756000	1,040 1039881000	1,166 1166191000
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	245 244884000	335 334855000	421 421436000	423 423098000	716 715657000	812 812419000	650 650075000	727 726962000
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	137 137419000	118 118339000	115 114607000	152 151993000	458 458400000	380 380337000	390 389806000	439 439229000
Total Noncurrent Liabilities	n/a	4,005 4004724000	3,985 3985411000	4,770 4769893000	4,993 4992715000	9,501 9500591000	9,334 9333987000	9,339 9338505000	10,167 10167499000
Total Liabilities	n/a	5,168 5167787000	5,032 5032352000	5,694 5694238000	6,157 6157467000	11,517 11517016000	11,796 11796036000	11,427 11427156000	12,567 12566637000
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	584 584493000	622 621820000	621 620681000	596 596435000	1,209 1208935000	1,071 1071135000	1,108 1108427000	1,119 1118543000
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	-692 -691857000	-793 -793340000	-1,361 -1360579000	-1,632 -1631694000	-1,162 -1162336000	0 0	0 0	-545 -544772000
Retained Earnings	n/a	1,889 1889450000	2,312 2312134000	2,718 2717817000	3,196 3195818000	3,732 3731835000	3,364 3363989000	4,087 4087103000	4,357 4356835000
Other Equity	n/a	-14 -14339000	-6 -5548000	1 503000	-19 -19484000	-15 -15297000	-3 -2645000	-25 -25017000	-60 -59826000
Equity Before Minority Interest	n/a	1,768 1767747000	2,135 2135066000	1,978 1978422000	2,141 2141075000	3,763 3763137000	4,432 4432479000	5,171 5170513000	4,871 4870780000
Minority Interest	n/a	351 350549000	391 390818000	442 441764000	605 605266000	734 734480000	870 870362000	1,020 1019763000	1,077 1077458000
Total Equity	n/a	2,118 2118296000	2,526 2525884000	2,420 2420186000	2,746 2746341000	4,498 4497617000	5,303 5302841000	6,190 6190276000	5,948 5948238000
Total Liabilities & Equity	n/a	7,286 7286083000	7,558 7558236000	8,114 8114424000	8,904 8903808000	16,015 16014633000	17,099 17098877000	17,617 17617432000	18,515 18514875000

Remarks	restated on n/a	restated on Feb 25, 2010 n/a	restated on Feb 25, 2011 n/a	restated on Feb 24, 2012 n/a	restated on Mar 1, 2013 n/a	restated on Feb 21, 2014 n/a	restated on Feb 26, 2015 n/a	restated on Feb 26, 2016 n/a	restated on Nov 2, 2016 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 '07	FY '08	FY '09	FY '10	FY '11	FY '12	FY '13	FY '14	FY '15
Net Income/Starting Line	429	421	480	484	573	641	757	863	427
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	193	217	229	234	267	344	528	591	638
Non-Cash Items	13	168	127	222	164	150	414	445	943
Stock-Based Compensation	34	41	44	46	49	45	60	57	57
Deferred Income Taxes	19	95	51	75	53	44	-25	211	62
Other Non-Cash Adjustments	-39	32	32	101	62	61	379	178	825
Change in Working Capital	-54	-193	-169	-101	175	-34	74	-440	-452
(Increase) Decrease in Accounts Receivable	16	-150	-32	55	-89	-48	-60	-41	-203
(Increase) Decrease in Inventories	11	-3	15	-4	10	4	-9	-46	-48
Increase (Decrease) in Accounts Payable	-9	57	-105	4	84	41	17	-3	31
Increase (Decrease) in Other	-72	-98	-47	-157	169	-31	126	-350	-231
Net Cash From Discontinued Operations (operating)	0	0	0	0	0	0	0	0	0
Cash from Operating Activities	581	614	667	840	1,180	1,101	1,773	1,459	1,557
Change in Fixed Assets & Intangibles	-275	-318	-277	-274	-403	-551	-620	-642	-708
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	-275	-318	-277	-274	-403	-551	-620	-642	-708
Purchase of Fixed Assets	-272	-318	-275	-274	-400	-550	-618	-641	-708
Acquisition of Intangible Assets	-2	0	-2	-1	-2	-1	-2	-1	0
Other Change in Fixed Assets & Intangibles	0	0	0	0	0	0	0	0	0
Net Change in Long Term Investment	-38	20	8	3	5	10	-8	-338	-79
Decrease in Long Term Investment	37	43	33	61	49	22	6	144	1,639
Increase in Long Term Investment	-75	-23	-25	-58	-44	-11	-13	-481	-1,719
Net Cash From Acquisitions & Divestitures	-132	-101	-80	-166	-1,002	-4,292	-249	-299	-95
Net Cash from Divestitures	12	1	8	23	75	4	62	9	20
Cash for Acqusition of Subsidiaries	-18	0	0	0	0	-1	-1	-35	-18
Cash for Joint Ventures	0	0	0	0	0	0	0	0	0
Net Cash from Other Acquisitions	-127	-102	-88	-189	-1,077	-4,294	-310	-272	-96
Other Investing Activities	-2	2	3	0	0	0	0	1	0
Net Cash From Discontinued Operations (investing)	0	0	0	0	0	0	0	0	0
Cash from Investing Activities	-447	-398	-346	-437	-1,399	-4,832	-877	-1,278	-882
Dividends Paid	0	0	0	0	0	0	0	0	0
Cash From (Repayment of) Debt	-47	-14	-61	675	128	3,962	-437	-8	620
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	-47	-14	-61	675	128	3,962	-437	-8	620
Repayments of Long Term Debt	-13,161	-17,103	-18,829	-24,135	-36,267	-39,286	-66,723	-60,046	-53,922
Cash From Long Term Debt	13,114	17,089	18,768	24,809	36,395	43,248	66,286	60,039	54,542
Cash From (Repurchase of) Equity	57	-192	-86	-565	-312	7	16	20	-524
Increase in Capital Stock	63	40	68	54	11	7	16	20	26
Decrease in Capital Stock	-6	-233	-153	-618	-323	0	0	0	-550
Other Financing Activities	-7	-46	-45	-192	-63	-96	-62	-177	-235
Net Cash From Discontinued Operations (financing)	0	0	0	0	0	0	0	0	0
Cash from Financing Activities	3	-252	-192	-82	-247	3,872	-483	-165	-139
Net Cash Before Disc. Operations and FX	137	-36	129	321	-466	141	413	17	536
Change in Cash from Disc. Operations and Other	0	0	0	0	0	0	0	0	0
Net Cash Before FX	137	-36	129	321	-466	141	413	17	536
Effect of Foreign Exchange Rates	0	0	0	0	0	-1	-1	2	-3
Net Changes in Cash	137	-36	129	321	-466	140	413	19	534

Remarks	restated on Feb 25, 2010 n/a calculated values,	restated on Feb 25, 2011 n/a calculated values,	restated on Feb 24, 2012 n/a calculated values,	restated on Mar 1, 2013 n/a calculated values,	restated on Feb 21, 2014 n/a calculated values,	restated on Feb 26, 2015 n/a calculated values,	restated on Feb 26, 2016 n/a calculated values,	restated on Feb 26, 2016 n/a calculated values,	restated on Feb 24, 2017 n/a calculated values,

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