Loading: 100%
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 '07FY '08FY '09FY '10FY '11FY '12FY '13FY '14FY '15FY '16
Revenue
24,578
37,491
42,905
65,225
108,249
156,508
170,910
182,795
233,715
215,639
Sales & Services Revenue
0
0
0
0
0
0
0
0
0
0
Financing Revenue
0
0
0
0
0
0
0
0
0
0
Other Revenue
0
0
0
0
0
0
0
0
0
0
Cost of revenue
-16,426
-24,294
-25,683
-39,541
-64,431
-87,846
-106,606
-112,258
-140,089
-131,376
Cost of Goods & Services
0
0
0
0
0
0
0
0
0
0
Cost of Financing Revenue
0
0
0
0
0
0
0
0
0
0
Cost of Other Revenue
0
0
0
0
0
0
0
0
0
0
Gross Profit
8,152
13,197
17,222
25,684
43,818
68,662
64,304
70,537
93,626
84,263
Other Operating Income
0
0
0
0
0
0
0
0
0
0
Operating Expenses
-3,745
-4,870
-5,482
-7,299
-10,028
-13,421
-15,305
-18,034
-22,396
-24,239
Selling, General & Administrative
-2,963
-3,761
-4,149
-5,517
-7,599
-10,040
-10,830
-11,993
-14,329
-14,194
Selling & Marketing
0
0
0
0
0
0
0
0
0
0
General & Administrative
0
0
0
0
0
0
0
0
0
0
Research & Development
-782
-1,109
-1,333
-1,782
-2,429
-3,381
-4,475
-6,041
-8,067
-10,045
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
Provision For Doubtful Accounts
0
0
0
0
0
0
0
0
0
0
Other Operating Expense
0
0
0
0
0
0
0
0
0
0
Operating Income (Loss)
4,407
8,327
11,740
18,385
33,790
55,241
48,999
52,503
71,230
60,024
Non-Operating Income (Loss)
599
620
326
155
415
522
1,156
980
1,285
1,348
Interest Expense, net
0
0
0
0
0
0
0
0
0
0
Interest Expense
0
0
0
0
0
0
0
0
0
0
Interest Income
0
0
0
0
0
0
0
0
0
0
Other Investment Income (Loss)
0
0
0
0
0
0
0
0
0
0
Foreign Exchange Gain (Loss)
0
0
0
0
0
0
0
0
0
0
Income (Loss) from Affiliates
0
0
0
0
0
0
0
0
0
0
Other Non-Operating Income (Loss)
599
620
326
155
415
522
1,156
980
1,285
1,348
Pretax Income (Loss), Adjusted
5,006
8,947
12,066
18,540
34,205
55,763
50,155
53,483
72,515
61,372
Abnormal Gains (Losses)
0
0
0
0
0
0
0
0
0
0
Acquired In-Process R&D
0
0
0
0
0
0
0
0
0
0
Merger / Acquisition Expense
0
0
0
0
0
0
0
0
0
0
Abnormal Derivatives
0
0
0
0
0
0
0
0
0
0
Disposal of Assets
0
0
0
0
0
0
0
0
0
0
Early extinguishment of Debt
0
0
0
0
0
0
0
0
0
0
Asset Write-Down
0
0
0
0
0
0
0
0
0
0
Impairment of Goodwill & Intangibles
0
0
0
0
0
0
0
0
0
0
Sale of Business
0
0
0
0
0
0
0
0
0
0
Legal Settlement
0
0
0
0
0
0
0
0
0
0
Restructuring Charges
0
0
0
0
0
0
0
0
0
0
Sale of and Unrealized Investments
0
0
0
0
0
0
0
0
0
0
Insurance Settlement
0
0
0
0
0
0
0
0
0
0
Other Abnormal Items
0
0
0
0
0
0
0
0
0
0
Pretax Income (Loss)
5,006
8,947
12,066
18,540
34,205
55,763
50,155
53,483
72,515
61,372
Income Tax (Expense) Benefit, net
-1,511
-2,828
-3,831
-4,527
-8,283
-14,030
-13,118
-13,973
-19,121
-15,685
Current Income Tax
0
0
0
0
0
0
0
0
0
0
Deferred Income Tax
0
0
0
0
0
0
0
0
0
0
Tax Allowance/Credit
0
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
0
Income (Loss) from Continuing Operations
3,495
6,119
8,235
14,013
25,922
41,733
37,037
39,510
53,394
45,687
Net Extraordinary Gains (Losses)
0
0
0
0
0
0
0
0
0
0
Discontinued Operations
0
0
0
0
0
0
0
0
0
0
XO & Accounting Charges & Other
0
0
0
0
0
0
0
0
0
0
Income (Loss) Including Minority Interest
3,495
6,119
8,235
14,013
25,922
41,733
37,037
39,510
53,394
45,687
Minority Interest
0
0
0
0
0
0
0
0
0
0
Net Income
3,495
6,119
8,235
14,013
25,922
41,733
37,037
39,510
53,394
45,687
Preferred Dividends
0
0
0
0
0
0
0
0
0
0
Other Adjustments
0
0
0
0
0
0
0
0
0
0
Net Income Available to Common Shareholders
3,495
6,119
8,235
14,013
25,922
41,733
37,037
39,510
53,394
45,687
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 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: 98% (?)
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 '07FY '08FY '09FY '10FY '11FY '12FY '13FY '14FY '15FY '16
Assets
Cash, Cash Equivalents & Short Term Investments
n/a
22,111
23,464
25,620
25,952
29,129
40,546
25,077
41,601
67,155
Cash & Cash Equivalents
n/a
11,875
5,263
11,261
9,815
10,746
14,259
13,844
21,120
20,484
Short Term Investments
n/a
10,236
18,201
14,359
16,137
18,383
26,287
11,233
20,481
46,671
Accounts & Notes Receivable
n/a
2,422
3,361
5,510
5,369
10,930
13,102
17,460
16,849
15,754
Accounts Receivable, Net
n/a
2,422
3,361
5,510
5,369
10,930
13,102
17,460
16,849
15,754
Notes Receivable, Net
n/a
0
0
0
0
0
0
0
0
0
Unbilled Revenues
n/a
0
0
0
0
0
0
0
0
0
Inventories
n/a
509
455
1,051
776
791
1,764
2,111
2,349
2,132
Raw Materials
n/a
0
0
0
0
0
0
0
0
0
Work In Process
n/a
0
0
0
0
0
0
0
0
0
Finished Goods
n/a
0
0
0
0
0
0
0
0
0
Other Inventory
n/a
0
0
0
0
0
0
0
0
0
Other Short Term Assets
n/a
4,964
4,275
9,497
12,891
16,803
17,874
23,883
28,579
21,828
Prepaid Expenses
n/a
0
0
0
0
0
0
0
0
0
Derivative & Hedging Assets
n/a
0
0
0
0
0
0
0
0
0
Assets Held-for-Sale
n/a
0
0
0
0
0
0
0
0
0
Deferred Tax Assets
n/a
1,044
1,135
1,636
2,014
2,583
3,453
4,318
0
0
Income Taxes Receivable
n/a
0
0
0
0
0
0
0
0
0
Discontinued Operations
n/a
0
0
0
0
0
0
0
0
0
Miscellaneous Short Term Assets
n/a
3,920
3,140
7,861
10,877
14,220
14,421
19,565
28,579
21,828
Total Current Assets
n/a
30,006
31,555
41,678
44,988
57,653
73,286
68,531
89,378
106,869
Property, Plant & Equipment, Net
n/a
2,455
2,954
4,768
7,777
15,452
16,597
20,624
22,471
27,010
Property, Plant & Equipment
n/a
0
0
0
0
0
0
0
0
0
Accumulated Depreciation
n/a
0
0
0
0
0
0
0
0
0
Long Term Investments & Receivables
n/a
2,379
10,528
25,391
55,618
92,122
106,215
130,162
164,065
170,430
Long Term Investments
n/a
0
0
0
0
0
0
0
0
0
Long Term Marketable Securities
n/a
2,379
10,528
25,391
55,618
92,122
106,215
130,162
164,065
170,430
Long Term Receivables
n/a
0
0
0
0
0
0
0
0
0
Other Long Term Assets
n/a
1,331
2,464
3,346
7,988
10,837
10,902
12,522
14,431
17,377
Intangible Assets
n/a
0
0
0
0
0
0
0
0
0
Goodwill
n/a
207
206
741
896
1,135
1,577
4,616
5,116
5,414
Other Intangible Assets
n/a
285
247
342
3,536
4,224
4,179
4,142
3,893
3,206
Prepaid Expense
n/a
0
0
0
0
0
0
0
0
0
Deferred Tax Assets
n/a
0
0
0
0
0
0
0
0
0
Derivative & Hedging Assets
n/a
0
0
0
0
0
0
0
0
0
Prepaid Pension Costs
n/a
0
0
0
0
0
0
0
0
0
Discontinued Operations
n/a
0
0
0
0
0
0
0
0
0
Investments in Affiliates
n/a
0
0
0
0
0
0
0
0
0
Miscellaneous Long Term Assets
n/a
839
2,011
2,263
3,556
5,478
5,146
3,764
5,422
8,757
Total Noncurrent Assets
n/a
6,165
15,946
33,505
71,383
118,411
133,714
163,308
200,967
214,817
Total Assets
n/a
36,171
47,501
75,183
116,371
176,064
207,000
231,839
290,345
321,686
Liabilities and owners' equity
Payables & Accruals
n/a
9,744 9744000000
9,453 9453000000
17,738 17738000000
23,879 23879000000
32,589 32589000000
36,223 36223000000
48,649 48649000000
60,671 60671000000
59,321 59321000000
Accounts Payable
n/a
5,520 5520000000
5,601 5601000000
12,015 12015000000
14,632 14632000000
21,175 21175000000
22,367 22367000000
30,196 30196000000
35,490 35490000000
37,294 37294000000
Accrued Taxes
n/a
0 0
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
0 0
Other Payables & Accruals
n/a
4,224 4224000000
3,852 3852000000
5,723 5723000000
9,247 9247000000
11,414 11414000000
13,856 13856000000
18,453 18453000000
25,181 25181000000
22,027 22027000000
Short Term Debt
n/a
0 0
0 0
0 0
0 0
0 0
0 0
6,308 6308000000
10,999 10999000000
11,605 11605000000
Short Term Borrowings
n/a
0 0
0 0
0 0
0 0
0 0
0 0
6,308 6308000000
8,499 8499000000
8,105 8105000000
Short Term Capital Leases
n/a
0 0
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
2,500 2500000000
3,500 3500000000
Other Short Term Liabilities
n/a
1,617 1617000000
2,053 2053000000
2,984 2984000000
4,091 4091000000
5,953 5953000000
7,435 7435000000
8,491 8491000000
8,940 8940000000
8,080 8080000000
Deferred Revenue
n/a
1,617 1617000000
2,053 2053000000
2,984 2984000000
4,091 4091000000
5,953 5953000000
7,435 7435000000
8,491 8491000000
8,940 8940000000
8,080 8080000000
Derivatives & Hedging
n/a
0 0
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
0 0
Discontinued Operations
n/a
0 0
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
0 0
Total Current Liabilities
n/a
11,361 11361000000
11,506 11506000000
20,722 20722000000
27,970 27970000000
38,542 38542000000
43,658 43658000000
63,448 63448000000
80,610 80610000000
79,006 79006000000
Long Term Debt
n/a
0 0
0 0
0 0
0 0
0 0
16,960 16960000000
28,987 28987000000
53,329 53329000000
75,427 75427000000
Long Term Borrowings
n/a
0 0
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
0 0
Other Long Term Liabilities
n/a
2,513 2513000000
4,355 4355000000
6,670 6670000000
11,786 11786000000
19,312 19312000000
22,833 22833000000
27,857 27857000000
37,051 37051000000
39,004 39004000000
Accrued Liabilities
n/a
0 0
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
0 0
Pensions
n/a
0 0
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
0 0
Deferred Compensation
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Deferred Revenue
n/a
768 768000000
853 853000000
1,139 1139000000
1,686 1686000000
2,648 2648000000
2,625 2625000000
3,031 3031000000
3,624 3624000000
2,930 2930000000
Deferred Tax Liabilities
n/a
0 0
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
0 0
Discontinued Operations
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Miscellaneous Long Term Liabilities
n/a
1,745 1745000000
3,502 3502000000
5,531 5531000000
10,100 10100000000
16,664 16664000000
20,208 20208000000
24,826 24826000000
33,427 33427000000
36,074 36074000000
Total Noncurrent Liabilities
n/a
2,513 2513000000
4,355 4355000000
6,670 6670000000
11,786 11786000000
19,312 19312000000
39,793 39793000000
56,844 56844000000
90,380 90380000000
114,431 114431000000
Total Liabilities
n/a
13,874 13874000000
15,861 15861000000
27,392 27392000000
39,756 39756000000
57,854 57854000000
83,451 83451000000
120,292 120292000000
170,990 170990000000
193,437 193437000000
Preferred Equity
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Share Capital & Additional Paid-In Capital
n/a
7,177 7177000000
8,210 8210000000
10,668 10668000000
13,331 13331000000
16,422 16422000000
19,764 19764000000
23,313 23313000000
27,416 27416000000
31,251 31251000000
Common Stock
n/a
7,177 7177000000
8,210 8210000000
10,668 10668000000
13,331 13331000000
16,422 16422000000
19,764 19764000000
23,313 23313000000
27,416 27416000000
31,251 31251000000
Additional Paid in Capital
n/a
0 0
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
0 0
Treasury Stock
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Retained Earnings
n/a
15,129 15129000000
23,353 23353000000
37,169 37169000000
62,841 62841000000
101,289 101289000000
104,256 104256000000
87,152 87152000000
92,284 92284000000
96,364 96364000000
Other Equity
n/a
-9 -9000000
77 77000000
-46 -46000000
443 443000000
499 499000000
-471 -471000000
1,082 1082000000
-345 -345000000
634 634000000
Equity Before Minority Interest
n/a
22,297 22297000000
31,640 31640000000
47,791 47791000000
76,615 76615000000
118,210 118210000000
123,549 123549000000
111,547 111547000000
119,355 119355000000
128,249 128249000000
Minority Interest
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Total Equity
n/a
22,297 22297000000
31,640 31640000000
47,791 47791000000
76,615 76615000000
118,210 118210000000
123,549 123549000000
111,547 111547000000
119,355 119355000000
128,249 128249000000
Total Liabilities & Equity
n/a
36,171 36171000000
47,501 47501000000
75,183 75183000000
116,371 116371000000
176,064 176064000000
207,000 207000000000
231,839 231839000000
290,345 290345000000
321,686 321686000000
Remarks restated on n/a restated on Nov 30, -1 n/a restated on Oct 27, 2010 n/a restated on Nov 30, -1 n/a restated on Nov 30, -1 n/a restated on Nov 30, -1 n/a restated on Nov 30, -1 n/a restated on Nov 30, -1 n/a restated on Oct 26, 2016 n/a restated on Feb 1, 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 '07FY '08FY '09FY '10FY '11FY '12FY '13FY '14FY '15FY '16
Net Income/Starting Line
3,495
6,119
8,235
14,013
25,922
41,733
37,037
39,510
53,394
45,687
Net Income
0
0
0
0
0
0
0
0
0
0
Net Income From Discontinued Operations
0
0
0
0
0
0
0
0
0
0
Other Adjustments
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
327
496
734
1,027
1,814
3,277
6,757
7,946
11,257
10,505
Non-Cash Items
327
936
1,750
2,319
4,036
6,145
3,394
5,210
4,968
9,148
Stock-Based Compensation
242
516
710
879
1,168
1,740
2,253
2,863
3,586
4,210
Deferred Income Taxes
73
398
1,040
1,440
2,868
4,405
1,141
2,347
1,382
4,938
Other Non-Cash Adjustments
12
22
0
0
0
0
0
0
0
0
Change in Working Capital
1,321
2,045
-560
1,236
5,757
-299
6,478
7,047
11,647
484
(Increase) Decrease in Accounts Receivable
-385
-785
-939
-2,142
143
-5,551
-2,172
-4,232
611
1,095
(Increase) Decrease in Inventories
-76
-163
54
-596
275
-15
-973
-76
-238
217
Increase (Decrease) in Accounts Payable
1,494
596
92
6,307
2,515
4,467
2,340
5,938
5,400
1,791
Increase (Decrease) in Other
288
2,397
233
-2,333
2,824
800
7,283
5,417
5,874
-2,619
Net Cash From Discontinued Operations (operating)
0
0
0
0
0
0
0
0
0
0
Cash from Operating Activities
5,470
9,596
10,159
18,595
37,529
50,856
53,666
59,713
81,266
65,824
Change in Fixed Assets & Intangibles
-986
-1,199
-1,213
-2,121
-7,452
-9,402
-9,076
-9,813
-11,488
-13,548
Disposition of Fixed Assets & Intangibles
0
0
0
0
0
0
0
0
0
0
Disposition of Fixed Assets
0
0
0
0
0
0
0
0
0
0
Disposition of Intangible Assets
0
0
0
0
0
0
0
0
0
0
Acquisition of Fixed Assets & Intangibles
-986
-1,199
-1,213
-2,121
-7,452
-9,402
-9,076
-9,813
-11,488
-13,548
Purchase of Fixed Assets
-735
-1,091
-1,144
-2,005
-4,260
-8,295
-8,165
-9,571
-11,247
-12,734
Acquisition of Intangible Assets
-251
-108
-69
-116
-3,192
-1,107
-911
-242
-241
-814
Other Change in Fixed Assets & Intangibles
0
0
0
0
0
0
0
0
0
0
Net Change in Long Term Investment
-2,312
-6,760
-16,046
-11,075
-32,464
-38,427
-24,042
-9,027
-44,417
-32,022
Decrease in Long Term Investment
9,424
16,243
30,678
46,718
69,853
112,805
124,447
208,111
121,985
111,794
Increase in Long Term Investment
-11,736
-23,003
-46,724
-57,793
-102,317
-151,232
-148,489
-217,138
-166,402
-143,816
Net Cash From Acquisitions & Divestitures
0
-220
0
-638
-244
-350
-496
-3,765
-343
-297
Net Cash from Divestitures
0
0
0
0
0
0
0
0
0
0
Cash for Acqusition of Subsidiaries
0
0
0
0
0
0
0
0
0
0
Cash for Joint Ventures
0
0
0
0
0
0
0
0
0
0
Net Cash from Other Acquisitions
0
-220
0
-638
-244
-350
-496
-3,765
-343
-297
Other Investing Activities
49
-10
-175
-20
-259
-48
-160
26
-26
-110
Net Cash From Discontinued Operations (investing)
0
0
0
0
0
0
0
0
0
0
Cash from Investing Activities
-3,249
-8,189
-17,434
-13,854
-40,419
-48,227
-33,774
-22,579
-56,274
-45,977
Dividends Paid
0
0
0
0
0
-2,488
-10,564
-11,126
-11,561
-12,150
Cash From (Repayment of) Debt
0
0
0
0
0
0
16,896
18,266
29,305
22,057
Cash From (Repayment of) Short Term Debt, net
0
0
0
0
0
0
0
6,306
2,191
-397
Cash From (Repayment of) Long Term Debt, net
0
0
0
0
0
0
16,896
11,960
27,114
22,454
Repayments of Long Term Debt
0
0
0
0
0
0
0
0
0
-2,500
Cash From Long Term Debt
0
0
0
0
0
0
16,896
11,960
27,114
24,954
Cash From (Repurchase of) Equity
365
483
475
912
831
665
-22,330
-44,270
-34,710
-29,227
Increase in Capital Stock
365
483
475
912
831
665
530
730
543
495
Decrease in Capital Stock
0
0
0
0
0
0
-22,860
-45,000
-35,253
-29,722
Other Financing Activities
374
633
188
345
613
125
-381
-419
-750
-1,163
Net Cash From Discontinued Operations (financing)
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
739
1,116
663
1,257
1,444
-1,698
-16,379
-37,549
-17,716
-20,483
Net Cash Before Disc. Operations and FX
2,960
2,523
-6,612
5,998
-1,446
931
3,513
-415
7,276
-636
Change in Cash from Disc. Operations and Other
0
0
0
0
0
0
0
0
0
0
Net Cash Before FX
2,960
2,523
-6,612
5,998
-1,446
931
3,513
-415
7,276
-636
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
Net Changes in Cash
2,960
2,523
-6,612
5,998
-1,446
931
3,513
-415
7,276
-636
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Oct 26, 2011 n/a
calculated values,
restated on Oct 31, 2012 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Oct 26, 2016 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
Sumo