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
390,328
459,579
301,500
370,125
467,029
451,509
420,836
394,105
259,488
218,608
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
-231,383
-287,359
-185,833
-233,751
-306,802
-302,056
-284,681
-266,831
-165,590
-136,098
Cost of Goods & Services
-231,383
-287,359
-185,833
-233,751
-306,802
-302,056
-284,681
-266,831
-165,590
-136,098
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
158,945
172,220
115,667
136,374
160,227
149,453
136,155
127,274
93,898
82,510
Other Operating Income
0
0
0
0
0
0
0
0
0
0
Operating Expenses
-28,609
-29,703
-28,673
-31,587
-32,647
-31,605
-32,035
-31,564
-31,072
-34,574
Selling, General & Administrative
-14,890
-15,873
-14,735
-14,683
-14,983
-13,877
-12,877
-12,598
-11,501
-10,799
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
-1,469
-1,451
-2,021
-2,144
-2,081
-1,840
-1,976
-1,669
-1,523
-1,467
Depreciation & Amortization
-12,250
-12,379
-11,917
-14,760
-15,583
-15,888
-17,182
-17,297
-18,048
-22,308
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)
130,336
142,517
86,994
104,787
127,580
117,848
104,120
95,710
62,826
47,936
Non-Operating Income (Loss)
-58,857
-59,120
-52,217
-51,828
-54,323
-39,122
-46,409
-44,080
-40,860
-39,967
Interest Expense, net
-400
-673
-548
-259
-247
-327
-9
-286
-311
-453
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
8,901
11,081
7,143
10,677
15,289
15,010
13,927
13,323
7,644
4,806
Other Non-Operating Income (Loss)
-67,358
-69,528
-58,812
-62,246
-69,365
-53,805
-60,327
-57,117
-48,193
-44,320
Pretax Income (Loss), Adjusted
71,479
83,397
34,777
52,959
73,257
78,726
57,711
51,630
21,966
7,969
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)
71,479
83,397
34,777
52,959
73,257
78,726
57,711
51,630
21,966
7,969
Income Tax (Expense) Benefit, net
-29,864
-36,530
-15,119
-21,561
-31,051
-31,045
-24,263
-18,015
-5,415
406
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
41,615
46,867
19,658
31,398
42,206
47,681
33,448
33,615
16,551
8,375
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
41,615
46,867
19,658
31,398
42,206
47,681
33,448
33,615
16,551
8,375
Minority Interest
-1,005
-1,647
-378
-938
-1,146
-2,801
-868
-1,095
-401
-535
Net Income
40,610
45,220
19,280
30,460
41,060
44,880
32,580
32,520
16,150
7,840
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
40,610
45,220
19,280
30,460
41,060
44,880
32,580
32,520
16,150
7,840
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 Feb 25, 2015 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: 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
Assets
Cash, Cash Equivalents & Short Term Investments
n/a
32,007
10,862
7,825
12,664
9,582
4,644
4,616
3,705
3,657
Cash & Cash Equivalents
n/a
31,437
10,693
7,825
12,664
9,582
4,644
4,616
3,705
3,657
Short Term Investments
n/a
570
169
0
0
0
0
0
0
0
Accounts & Notes Receivable
n/a
24,702
27,645
32,284
38,642
34,987
33,152
28,009
19,875
21,394
Accounts Receivable, Net
n/a
0
0
0
0
0
0
0
0
0
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
11,646
11,553
12,976
15,024
14,542
16,135
16,678
16,245
15,080
Raw Materials
n/a
9,331
8,718
9,852
11,665
10,836
12,117
12,384
12,037
10,877
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
2,315
2,835
3,124
3,359
3,706
4,018
4,294
4,208
4,203
Other Short Term Assets
n/a
3,911
5,175
5,899
6,633
5,349
5,377
3,607
2,798
1,285
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
0
0
0
0
0
0
0
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
3,911
5,175
5,899
6,633
5,349
5,377
3,607
2,798
1,285
Total Current Assets
n/a
72,266
55,235
58,984
72,963
64,460
59,308
52,910
42,623
41,416
Property, Plant & Equipment, Net
n/a
121,346
139,116
199,548
214,664
226,949
243,650
252,668
251,605
244,224
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
28,556
31,665
35,338
34,333
34,718
36,328
35,239
34,245
35,102
Long Term Investments
n/a
0
0
0
0
0
0
0
0
0
Long Term Marketable Securities
n/a
0
0
0
0
0
0
0
0
0
Long Term Receivables
n/a
0
0
0
0
0
0
0
0
0
Other Long Term Assets
n/a
5,884
7,307
8,640
9,092
7,668
7,522
8,676
8,285
9,572
Intangible Assets
n/a
0
0
0
0
0
0
0
0
0
Goodwill
n/a
0
0
0
0
0
0
0
0
0
Other Intangible Assets
n/a
0
0
0
0
0
0
0
0
0
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
5,884
7,307
8,640
9,092
7,668
7,522
8,676
8,285
9,572
Total Noncurrent Assets
n/a
155,786
178,088
243,526
258,089
269,335
287,500
296,583
294,135
288,898
Total Assets
n/a
228,052
233,323
302,510
331,052
333,795
346,808
349,493
336,758
330,314
Liabilities and owners' equity
Payables & Accruals
n/a
36,643 36643000000
41,275 41275000000
50,034 50034000000
57,067 57067000000
50,728 50728000000
48,085 48085000000
42,227 42227000000
32,412 32412000000
31,193 31193000000
Accounts Payable
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
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
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Short Term Debt
n/a
2,400 2400000000
2,476 2476000000
2,787 2787000000
7,711 7711000000
3,653 3653000000
15,808 15808000000
17,468 17468000000
18,762 18762000000
13,830 13830000000
Short Term Borrowings
n/a
0 0
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
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
0 0
Other Short Term Liabilities
n/a
10,057 10057000000
8,310 8310000000
9,812 9812000000
12,727 12727000000
9,758 9758000000
7,831 7831000000
4,938 4938000000
2,802 2802000000
2,615 2615000000
Deferred Revenue
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
Deferred Tax Liabilities
n/a
10,057 10057000000
8,310 8310000000
9,812 9812000000
12,727 12727000000
9,758 9758000000
7,831 7831000000
4,938 4938000000
2,802 2802000000
2,615 2615000000
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
49,100 49100000000
52,061 52061000000
62,633 62633000000
77,505 77505000000
64,139 64139000000
71,724 71724000000
64,633 64633000000
53,976 53976000000
47,638 47638000000
Long Term Debt
n/a
7,025 7025000000
7,129 7129000000
12,227 12227000000
9,322 9322000000
7,928 7928000000
6,891 6891000000
11,653 11653000000
19,925 19925000000
28,932 28932000000
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
54,404 54404000000
58,741 58741000000
74,971 74971000000
83,481 83481000000
90,068 90068000000
87,698 87698000000
92,143 92143000000
86,047 86047000000
79,914 79914000000
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
20,729 20729000000
17,942 17942000000
19,367 19367000000
24,994 24994000000
25,267 25267000000
20,646 20646000000
25,802 25802000000
22,647 22647000000
20,680 20680000000
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
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Deferred Tax Liabilities
n/a
19,726 19726000000
23,148 23148000000
35,150 35150000000
36,618 36618000000
37,570 37570000000
40,530 40530000000
39,230 39230000000
36,818 36818000000
34,041 34041000000
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
13,949 13949000000
17,651 17651000000
20,454 20454000000
21,869 21869000000
27,231 27231000000
26,522 26522000000
27,111 27111000000
26,582 26582000000
25,193 25193000000
Total Noncurrent Liabilities
n/a
61,429 61429000000
65,870 65870000000
87,198 87198000000
92,803 92803000000
97,996 97996000000
94,589 94589000000
103,796 103796000000
105,972 105972000000
108,846 108846000000
Total Liabilities
n/a
110,529 110529000000
117,931 117931000000
149,831 149831000000
170,308 170308000000
162,135 162135000000
166,313 166313000000
168,429 168429000000
159,948 159948000000
156,484 156484000000
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
5,314 5314000000
5,503 5503000000
9,371 9371000000
9,512 9512000000
9,653 9653000000
10,077 10077000000
10,792 10792000000
11,612 11612000000
12,157 12157000000
Common Stock
n/a
5,314 5314000000
5,503 5503000000
9,371 9371000000
9,512 9512000000
9,653 9653000000
10,077 10077000000
10,792 10792000000
11,612 11612000000
12,157 12157000000
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
-148,098 -148098000000
-166,410 -166410000000
-156,608 -156608000000
-176,932 -176932000000
-197,333 -197333000000
-212,781 -212781000000
-225,820 -225820000000
-229,734 -229734000000
-230,424 -230424000000
Retained Earnings
n/a
265,680 265680000000
276,937 276937000000
298,899 298899000000
330,939 330939000000
365,727 365727000000
387,432 387432000000
408,384 408384000000
412,444 412444000000
407,831 407831000000
Other Equity
n/a
-9,931 -9931000000
-5,461 -5461000000
-4,823 -4823000000
-9,123 -9123000000
-12,184 -12184000000
-10,725 -10725000000
-18,957 -18957000000
-23,511 -23511000000
-22,239 -22239000000
Equity Before Minority Interest
n/a
112,965 112965000000
110,569 110569000000
146,839 146839000000
154,396 154396000000
165,863 165863000000
174,003 174003000000
174,399 174399000000
170,811 170811000000
167,325 167325000000
Minority Interest
n/a
4,558 4558000000
4,823 4823000000
5,840 5840000000
6,348 6348000000
5,797 5797000000
6,492 6492000000
6,665 6665000000
5,999 5999000000
6,505 6505000000
Total Equity
n/a
117,523 117523000000
115,392 115392000000
152,679 152679000000
160,744 160744000000
171,660 171660000000
180,495 180495000000
181,064 181064000000
176,810 176810000000
173,830 173830000000
Total Liabilities & Equity
n/a
228,052 228052000000
233,323 233323000000
302,510 302510000000
331,052 331052000000
333,795 333795000000
346,808 346808000000
349,493 349493000000
336,758 336758000000
330,314 330314000000
Remarks restated on n/a restated on Nov 30, -1 n/a restated on Nov 30, -1 n/a restated on Feb 24, 2012 n/a restated on Feb 27, 2013 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
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
41,615
46,867
19,658
31,398
42,206
47,681
33,448
33,615
16,551
8,375
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
12,250
12,379
11,917
14,760
15,583
15,888
17,182
17,297
18,048
22,308
Non-Cash Items
-839
2,314
-1,474
129
262
3,313
482
3,110
-750
-5,313
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
Deferred Income Taxes
124
1,399
0
-1,135
142
3,142
754
1,540
-1,832
-4,386
Other Non-Cash Adjustments
-963
915
-1,474
1,264
120
171
-272
1,570
1,082
-927
Change in Working Capital
-1,024
-1,835
-1,663
2,126
-2,706
-10,712
-6,198
-8,906
-3,505
-3,288
(Increase) Decrease in Accounts Receivable
-5,441
8,641
-3,170
-5,863
-7,906
-1,082
-305
3,118
4,692
-2,090
(Increase) Decrease in Inventories
72
-1,285
459
-1,148
-2,208
-1,873
-1,812
-1,343
-379
-388
Increase (Decrease) in Accounts Payable
6,228
-5,415
1,420
9,943
8,880
3,624
-2,498
-6,639
-7,471
915
Increase (Decrease) in Other
-1,883
-3,776
-372
-806
-1,472
-11,381
-1,583
-4,042
-347
-1,725
Net Cash From Discontinued Operations (operating)
0
0
0
0
0
0
0
0
0
0
Cash from Operating Activities
52,002
59,725
28,438
48,413
55,345
56,170
44,914
45,116
30,344
22,082
Change in Fixed Assets & Intangibles
-15,387
-19,318
-22,491
-26,871
-30,975
-34,271
-33,669
-32,952
-26,490
-16,163
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
-15,387
-19,318
-22,491
-26,871
-30,975
-34,271
-33,669
-32,952
-26,490
-16,163
Purchase of Fixed Assets
-15,387
-19,318
-22,491
-26,871
-30,975
-34,271
-33,669
-32,952
-26,490
-16,163
Acquisition of Intangible Assets
0
0
0
0
0
0
0
0
0
0
Other Change in Fixed Assets & Intangibles
0
0
0
0
0
0
0
0
0
0
Net Change in Long Term Investment
-502
-245
555
140
-80
0
0
0
0
0
Decrease in Long Term Investment
144
1,868
571
155
1,674
0
0
0
0
0
Increase in Long Term Investment
-646
-2,113
-16
-15
-1,754
0
0
0
0
0
Net Cash From Acquisitions & Divestitures
0
0
0
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
Other Investing Activities
6,161
4,064
-483
2,527
8,890
8,670
-532
5,977
2,666
3,760
Net Cash From Discontinued Operations (investing)
0
0
0
0
0
0
0
0
0
0
Cash from Investing Activities
-9,728
-15,499
-22,419
-24,204
-22,165
-25,601
-34,201
-26,975
-23,824
-12,403
Dividends Paid
-7,621
-8,058
-8,023
-8,498
-9,020
-10,092
-10,875
-11,568
-12,090
-12,453
Cash From (Repayment of) Debt
598
-527
-153
-6,210
1,957
-2,908
11,604
6,966
9,255
4,293
Cash From (Repayment of) Short Term Debt, net
215
-414
-310
-1,129
1,521
-3,756
11,272
1,304
1,253
-7,773
Cash From (Repayment of) Long Term Debt, net
383
-113
157
-5,081
436
848
332
5,662
8,002
12,066
Repayments of Long Term Debt
-209
-192
-68
-6,224
-266
-147
-13
-69
-26
0
Cash From Long Term Debt
592
79
225
1,143
702
995
345
5,731
8,028
12,066
Cash From (Repurchase of) Equity
-30,743
-34,981
-18,951
-12,050
-21,131
-20,875
-15,948
-13,153
-4,034
-971
Increase in Capital Stock
1,079
753
752
1,043
924
193
50
30
5
6
Decrease in Capital Stock
-31,822
-35,734
-19,703
-13,093
-22,055
-21,068
-15,998
-13,183
-4,039
-977
Other Financing Activities
-579
-461
-156
-166
-62
7
-257
-133
-168
-162
Net Cash From Discontinued Operations (financing)
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
-38,345
-44,027
-27,283
-26,924
-28,256
-33,868
-15,476
-17,888
-7,037
-9,293
Net Cash Before Disc. Operations and FX
3,929
199
-21,264
-2,715
4,924
-3,299
-4,763
253
-517
386
Change in Cash from Disc. Operations and Other
0
0
0
0
0
0
0
0
0
0
Net Cash Before FX
3,929
199
-21,264
-2,715
4,924
-3,299
-4,763
253
-517
386
Effect of Foreign Exchange Rates
1,808
-2,743
520
-153
-85
217
-175
-281
-394
-434
Net Changes in Cash
5,737
-2,544
-20,744
-2,868
4,839
-3,082
-4,938
-28
-911
-48
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Feb 24, 2012 n/a
calculated values,
restated on Feb 27, 2013 n/a
calculated values,
restated on Feb 26, 2014 n/a
calculated values,
restated on Feb 25, 2015 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,
Sumo