BORGWARNER INC

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%

BORGWARNER INC listed company

no logo available

General Information

Investor relations pageIR page	no data available
Founding year	no data available
Headquarter	Auburn Hills, United States of AmericaAuburn Hills, United States of Americano data available
Employees	27,000 (as per Q1 2017)no data available
Sector	Autos, Consumer CyclicalAutos, Consumer Cyclicalno data available

Ticker	BWAno 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	51.13
11.10.2017	52.01
04.10.2017	52.45
27.09.2017	50.46
20.09.2017	49.46
13.09.2017	47.64
06.09.2017	46.42
30.08.2017	44.78
23.08.2017	44.57
16.08.2017	45.22
09.08.2017	46.38
02.08.2017	46.01
26.07.2017	45.72
19.07.2017	46.61
12.07.2017	45.47
05.07.2017	43.05
27.06.2017	40.94
20.06.2017	40.60
13.06.2017	43.79
06.06.2017	43.78
30.05.2017	42.06
23.05.2017	40.56
16.05.2017	41.94
09.05.2017	41.63
02.05.2017	40.62
25.04.2017	40.57
18.04.2017	38.60
11.04.2017	38.00
04.04.2017	38.44
28.03.2017	41.48
21.03.2017	40.58
14.03.2017	42.74
07.03.2017	41.42
28.02.2017	41.92
21.02.2017	42.22
14.02.2017	41.10
07.02.2017	39.71
31.01.2017	40.43
24.01.2017	40.04
17.01.2017	39.40
10.01.2017	40.38
03.01.2017	39.68
27.12.2016	39.71
19.12.2016	39.46
12.12.2016	40.70
05.12.2016	37.13
28.11.2016	34.91
21.11.2016	35.67
14.11.2016	33.75
07.11.2016	34.74
31.10.2016	35.35
24.10.2016	34.98
17.10.2016	33.69

no share price data source found

Share price data requested

Key Figures

Last Closing Price as per Oct 13, 2017, in USD	51.13n/a
Market Capitalisation in million USD	10,851n/a
Enterprise Value in million USD	13,028n/a
Common Shares Outstanding as per Apr 21, 2017	212,219,590n/a
Preferred Shares Outstanding as per Apr 21, 2017	n/a
Average Basic Shares Outstanding TTM	212,926,000n/a
Average Diluted Shares Outstanding TTM	213,852,750n/a
Index Membership	, US 500, US 1000, US 3000 n/a

Business Summary

BorgWarner Inc is a supplier of engineered automotive systems and components for powertrain applications. Its products comprise key technologies for combustion, hybrid and electric vehicles.

no data available

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

Profit & Loss

Revenues	8,935n/a
Gross Profit	1,879n/a
Operating Income	884n/a
EBITDA	1,273n/a
Net Profit	537n/a

Balance Sheet

Cash and Cash Equivalents	519n/a
Receivables	1,764n/a
Total Current Assets	3,117n/a
PP&E	2,519n/a
Total Assets	9,007n/a
Accounts Payable	1,763n/a
Current Debt	525n/a
Total Current Liabilities	2,445n/a
Long-Term Debt	2,090n/a
Total Liabilities	5,217n/a
Total Equity	3,791n/a

Cash Flow

Depreciation & Amortisation	388n/a
Change in Working Capital	-111n/a
Operating Cash Flow	991n/a
Net Change in PP&E and Intangibles	-505n/a
Investing Cash Flow	-1,674n/a
Dividends Paid	-113n/a
Financing Cash Flow	187n/a
Total Change in Cash	-515n/a
Free Cash Flow	382n/a

Profitability Ratios

Gross Margin	21.0%n/a
Operating Margin	9.9%n/a
Net Profit Margin	6.5%n/a
Return on Equity	15.2%n/a
Return on Assets	6.4%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	10.24n/a
EV/Sales	1.46n/a
Book to Market Value	0.35n/a

Other Ratios

Current Ratio	127.5%n/a
Liabilities to Equity Ratio	137.6%n/a
Debt to Assets Ratio	29.0%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 '07	FY '08	FY '09	FY '10	FY '11	FY '12	FY '13	FY '14	FY '15
Revenue	5,329	5,264	3,962	5,653	7,115	7,183	7,437	8,305	8,023
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	-4,379	-4,425	-3,401	-4,560	-5,704	-5,716	-5,879	-6,549	-6,320
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	950	839	561	1,093	1,410	1,467	1,558	1,756	1,703
Other Operating Income	0	0	0	0	0	0	0	0	0
Operating Expenses	-532	-547	-460	-589	-613	-714	-702	-793	-763
Selling, General & Administrative	-532	-543	-460	-567	-621	-629	-640	-699	-662
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	-4	0	-22	8	-85	-63	-94	-101
Operating Income (Loss)	418	292	101	504	798	753	855	964	940
Non-Operating Income (Loss)	12	7	-33	-26	-32	8	14	16	-13
Interest Expense, net	-28	-32	-55	-66	-70	-35	-29	-31	-53
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	40	38	22	40	38	43	44	47	40
Other Non-Operating Income (Loss)	0	0	0	0	0	0	0	0	0
Pretax Income (Loss), Adjusted	430	298	68	478	766	761	869	980	927
Abnormal Gains (Losses)	0	-284	-50	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)	430	14	18	478	766	761	869	980	927
Income Tax (Expense) Benefit, net	-114	-33	19	-82	-195	-239	-218	-293	-280
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	317	-19	36	396	571	522	651	688	646
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	317	-19	36	396	571	522	651	688	646
Minority Interest	-28	-16	-9	-19	-21	-22	-27	-32	-37
Net Income	289	-36	27	377	550	501	624	656	610
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	289	-36	27	377	550	501	624	656	610

Remarks	restated on Feb 11, 2010 n/a calculated values,	restated on Feb 10, 2011 n/a calculated values,	restated on Feb 14, 2012 n/a calculated values,	restated on Feb 14, 2013 n/a calculated values,	restated on Feb 13, 2014 n/a calculated values,	restated on Feb 12, 2015 n/a calculated values,	restated on Feb 11, 2016 n/a calculated values,	restated on Feb 9, 2017 n/a calculated values,	restated on Feb 9, 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 '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	103	357	450	360	716	940	798	578
Cash & Cash Equivalents	n/a	103	357	450	360	716	940	798	578
Short Term Investments	n/a	0	0	0	0	0	0	0	0
Accounts & Notes Receivable	n/a	607	732	1,024	1,183	1,147	1,249	1,444	1,665
Accounts Receivable, Net	n/a	607	732	1,024	1,183	1,147	1,249	1,444	1,665
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	451	314	431	454	448	458	506	724
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	147	148	156	141	162	152	224	169
Prepaid Expenses	n/a	79	88	80	82	68	84	130	169
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	68	60	76	59	95	69	94	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	1,308	1,552	2,060	2,138	2,473	2,799	2,971	3,135
Property, Plant & Equipment, Net	n/a	1,586	1,490	1,543	1,664	1,788	1,939	2,094	2,448
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	267	257	308	345	383	405	403	461
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	1,483	1,512	1,645	1,811	1,757	1,774	1,760	2,782
Intangible Assets	n/a	0	0	0	0	0	0	0	0
Goodwill	n/a	1,052	1,061	1,114	1,186	1,181	1,197	1,206	1,758
Other Intangible Assets	n/a	0	0	0	0	0	0	151	544
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	431	451	531	625	576	577	403	480
Total Noncurrent Assets	n/a	3,336	3,260	3,495	3,821	3,928	4,119	4,257	5,691
Total Assets	n/a	4,644	4,811	5,555	5,959	6,401	6,917	7,228	8,826

Liabilities and owners' equity
Payables & Accruals	n/a	929 929300000	977 977100000	1,264 1263800000	1,328 1327600000	1,360 1359700000	1,422 1422300000	1,545 1544500000	1,916 1915800000
Accounts Payable	n/a	923 923000000	977 977100000	1,224 1224100000	1,298 1297800000	1,287 1287200000	1,384 1383800000	1,530 1530300000	1,866 1866400000
Accrued Taxes	n/a	6 6300000	0 0	40 39700000	30 29800000	73 72500000	39 38500000	14 14200000	49 49400000
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	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Short Term Debt	n/a	321 320700000	69 69100000	129 128500000	578 577800000	243 243400000	202 201600000	624 623700000	441 441400000
Short Term Borrowings	n/a	184 183800000	69 69100000	122 122400000	196 196300000	243 243400000	202 201600000	624 623700000	441 441400000
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	137 136900000	0 0	6 6100000	382 381500000	0 0	0 0	0 0	0 0
Other Short Term Liabilities	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
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	1,250 1250000000	1,046 1046200000	1,392 1392300000	1,905 1905400000	1,603 1603100000	1,624 1623900000	2,168 2168200000	2,357 2357200000
Long Term Debt	n/a	460 459600000	773 773200000	1,052 1051900000	751 751300000	824 823800000	1,021 1021000000	716 716300000	2,109 2108900000
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	897 896900000	769 769300000	801 801000000	849 848900000	828 827800000	640 639700000	653 652600000	728 728100000
Accrued Liabilities	n/a	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
Pension Liabilities	n/a	544 543800000	474 473700000	438 438100000	457 457000000	510 509700000	313 312900000	327 326600000	313 312900000
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	353 353100000	296 295600000	363 362900000	392 391900000	318 318100000	327 326800000	326 326000000	415 415200000
Total Noncurrent Liabilities	n/a	1,357 1356500000	1,543 1542500000	1,853 1852900000	1,600 1600200000	1,652 1651600000	1,661 1660700000	1,369 1368900000	2,837 2837000000
Total Liabilities	n/a	2,607 2606500000	2,589 2588700000	3,245 3245200000	3,506 3505600000	3,255 3254700000	3,285 3284600000	3,537 3537100000	5,194 5194200000
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	979 978800000	1,035 1035300000	1,102 1101600000	1,136 1135500000	1,162 1161900000	1,124 1124400000	1,115 1114900000	1,112 1112200000
Common Stock	n/a	1 1200000	1 1200000	1 1200000	1 1200000	1 1200000	3 2500000	3 2500000	3 2500000
Additional Paid in Capital	n/a	978 977600000	1,034 1034100000	1,100 1100400000	1,134 1134300000	1,161 1160700000	1,122 1121900000	1,112 1112400000	1,110 1109700000
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	-87 -87400000	-58 -57900000	-350 -349500000	-707 -707100000	-569 -569200000	-727 -727200000	-832 -832200000	-1,158 -1158400000
Retained Earnings	n/a	1,201 1200500000	1,193 1193400000	1,560 1560200000	2,110 2110300000	2,611 2611200000	3,177 3177400000	3,717 3717100000	4,210 4210100000
Other Equity	n/a	-86 -85900000	15 14500000	-54 -53700000	-151 -150800000	-121 -121300000	-14 -14000000	-384 -383600000	-610 -610200000
Equity Before Minority Interest	n/a	2,006 2006000000	2,185 2185300000	2,259 2258600000	2,388 2387900000	3,083 3082600000	3,561 3560600000	3,616 3616200000	3,554 3553700000
Minority Interest	n/a	32 31500000	37 37400000	51 51200000	65 65100000	64 63500000	72 71800000	75 74700000	78 77800000
Total Equity	n/a	2,038 2037500000	2,223 2222700000	2,310 2309800000	2,453 2453000000	3,146 3146100000	3,632 3632400000	3,691 3690900000	3,632 3631500000
Total Liabilities & Equity	n/a	4,644 4644000000	4,811 4811400000	5,555 5555000000	5,959 5958600000	6,401 6400800000	6,917 6917000000	7,228 7228000000	8,826 8825700000

Remarks	restated on n/a	restated on Feb 11, 2010 n/a	restated on Feb 10, 2011 n/a	restated on Feb 14, 2012 n/a	restated on Feb 14, 2013 n/a	restated on Feb 13, 2014 n/a	restated on Feb 12, 2015 n/a	restated on Feb 11, 2016 n/a	restated on Oct 27, 2016 n/a

Cash Flow StatementCF data quality: 94% (?)

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	317	-19	36	396	571	522	651	688	646
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	243	260	235	225	252	260	299	330	320
Non-Cash Items	-4	255	63	25	86	122	41	118	83
Stock-Based Compensation	16	21	22	23	22	57	37	32	40
Deferred Income Taxes	-30	-78	-58	-52	-1	-11	-23	42	13
Other Non-Cash Adjustments	10	312	99	54	65	76	27	44	29
Change in Working Capital	48	-94	17	-107	-200	-26	-273	-334	-182
(Increase) Decrease in Accounts Receivable	-6	164	-107	-239	-151	44	-92	-249	-82
(Increase) Decrease in Inventories	-35	-26	143	-79	-39	-5	-15	-40	-53
Increase (Decrease) in Accounts Payable	94	-196	99	169	53	-27	33	129	23
Increase (Decrease) in Other	-5	-36	-118	42	-64	-37	-199	-175	-70
Net Cash From Discontinued Operations (operating)	0	0	0	0	0	0	0	0	0
Cash from Operating Activities	604	401	351	539	708	879	719	802	868
Change in Fixed Assets & Intangibles	-277	-364	-149	-270	-386	-402	-385	-555	-573
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	-277	-364	-149	-270	-386	-402	-385	-555	-573
Net Change in Long Term Investment	47	15	0	0	0	0	0	0	0
Decrease in Long Term Investment	60	15	0	0	0	0	0	0	0
Increase in Long Term Investment	-13	0	0	0	0	0	0	0	0
Net Cash From Acquisitions & Divestitures	0	6	-6	-160	-179	57	0	-111	-1,200
Net Cash from Divestitures	0	6	2	5	25	57	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	-8	-165	-204	0	0	-111	-1,200
Other Investing Activities	0	0	0	0	0	0	0	0	13
Net Cash From Discontinued Operations (investing)	0	0	0	0	0	0	0	0	0
Cash from Investing Activities	-229	-344	-155	-430	-565	-345	-385	-665	-1,759
Dividends Paid	-39	-51	-14	0	0	0	-57	-116	-117
Cash From (Repayment of) Debt	-102	108	102	256	123	110	168	82	1,223
Cash From (Repayment of) Short Term Debt, net	-93	115	-115	-30	68	13	-44	493	-317
Cash From (Repayment of) Long Term Debt, net	-9	-7	217	286	56	98	213	-411	1,539
Repayments of Long Term Debt	-29	-7	-165	-86	-309	-216	-77	-542	-30
Cash From Long Term Debt	20	0	382	372	365	314	290	131	1,569
Cash From (Repurchase of) Equity	-1	-39	9	-259	-305	-244	-226	-140	-350
Increase in Capital Stock	46	17	9	67	53	52	0	0	0
Decrease in Capital Stock	-47	-56	0	-326	-358	-296	-226	-140	-350
Other Financing Activities	-156	-154	-53	-11	-38	-55	-21	-28	-20
Net Cash From Discontinued Operations (financing)	0	0	0	0	0	0	0	0	0
Cash from Financing Activities	-298	-136	45	-13	-220	-189	-135	-202	737
Net Cash Before Disc. Operations and FX	76	-79	241	96	-76	345	199	-65	-155
Change in Cash from Disc. Operations and Other	0	0	0	0	0	0	0	0	0
Net Cash Before FX	76	-79	241	96	-76	345	199	-65	-155
Effect of Foreign Exchange Rates	-11	-6	13	-4	-14	11	25	-77	-66
Net Changes in Cash	65	-85	254	93	-90	356	224	-142	-220

Remarks	restated on Feb 11, 2010 n/a calculated values,	restated on Feb 10, 2011 n/a calculated values,	restated on Feb 14, 2012 n/a calculated values,	restated on Feb 14, 2013 n/a calculated values,	restated on Feb 13, 2014 n/a calculated values,	restated on Feb 12, 2015 n/a calculated values,	restated on Feb 11, 2016 n/a calculated values,	restated on Feb 11, 2016 n/a calculated values,	restated on Feb 9, 2017 n/a calculated values,

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