Last Closing Price as per Jul 2, 2015, in USD |
88.19n/a |
Market Capitalisation in million USD |
52,203n/a |
Enterprise Value in million USD |
61,057n/a |
Common Shares Outstanding as per Apr 25, 2015 |
591,940,002n/a |
Preferred Shares Outstanding as per Apr 25, 2015 |
n/a |
Average Basic Shares Outstanding TTM |
591,000,000n/a |
Average Diluted Shares Outstanding TTM |
596,000,000n/a |
Index Membership |
, US 500
n/a
|
Revenues | 18,205n/a |
Gross Profit | 4,845n/a |
Operating Income | 1,889n/a |
EBITDA | 0n/a |
Net Profit | 1,043n/a |
Cash and Cash Equivalents | 1,178n/a |
Receivables | 0n/a |
Total Current Assets | 5,004n/a |
PP&E | 4,194n/a |
Total Assets | 23,134n/a |
Accounts Payable | 1,629n/a |
Current Debt | 1,406n/a |
Total Current Liabilities | 4,884n/a |
Long-Term Debt | 8,626n/a |
Total Liabilities | 18,617n/a |
Total Equity | 4,517n/a |
Depreciation & Amortisation | 0n/a |
Change in Working Capital | 0n/a |
Operating Cash Flow | 0n/a |
Net Change in PP&E and Intangibles | 0n/a |
Investing Cash Flow | 0n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | 0n/a |
Total Change in Cash | 0n/a |
Free Cash Flow | 0n/a |
Gross Margin | 26.6%n/a |
Operating Margin | 10.4%n/a |
Net Profit Margin | 5.7%n/a |
Return on Equity | 0.0%n/a |
Return on Assets | 0.0%n/a |
Basic EPS | n/a |
Diluted EPS | n/a |
Sales per Share | n/a |
Book Value per Share | 7.64n/a |
FCF per Share | n/a |
Dividends per Share | n/a |
Price to Earnings Ratio | n/a |
Price to Sales Ratio | n/a |
Price to Book Value | 11.54n/a |
Price to Free Cash Flow | n/a |
EV/EBITDA | n/a |
EV/Sales | n/a |
Book to Market Value | 0.09n/a |
Current Ratio | 102.5%n/a |
Liabilities to Equity Ratio | 412.2%n/a |
Debt to Assets Ratio | 43.4%n/a |
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 |
---|---|---|---|---|---|
|
17,797
|
18,576
|
18,271
|
18,218
|
18,205
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
-11,777
|
-12,813
|
-12,499
|
-11,395
|
-13,360
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
6,020
|
5,763
|
5,772
|
6,823
|
4,845
|
|
0
|
0
|
0
|
0
|
0
|
|
-3,063
|
-2,937
|
-2,961
|
-2,124
|
-2,956
|
|
-3,063
|
-2,937
|
-2,961
|
-2,124
|
-2,956
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
2,957
|
2,826
|
2,811
|
4,699
|
1,889
|
|
37
|
48
|
-217
|
-501
|
-484
|
|
-6
|
-7
|
-258
|
-501
|
-484
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
43
|
55
|
41
|
0
|
0
|
|
2,994
|
2,874
|
2,594
|
4,198
|
1,405
|
|
8
|
2
|
-141
|
-108
|
1
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
3,002
|
2,876
|
2,453
|
4,090
|
1,406
|
|
-1,112
|
-1,101
|
-811
|
-1,375
|
-363
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
1,890
|
1,775
|
1,642
|
2,715
|
1,043
|
|
1,644
|
0
|
0
|
0
|
0
|
|
1,644
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
3,534
|
1,775
|
1,642
|
2,715
|
1,043
|
|
0
|
0
|
0
|
0
|
0
|
|
3,534
|
1,775
|
1,642
|
2,715
|
1,043
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
3,534
|
1,775
|
1,642
|
2,715
|
1,043
|
Remarks |
restated on Mar 21, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 19, 2015
n/a
calculated values,
|
restated on Feb 19, 2015
n/a
calculated values,
|
restated on Feb 19, 2015
n/a
calculated values,
|
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 |
---|---|---|---|---|---|
Assets | |||||
|
n/a
|
0
|
1,255
|
1,686
|
1,293
|
|
n/a
|
0
|
1,255
|
1,686
|
1,293
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
903
|
1,089
|
1,048
|
1,080
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
1,943
|
1,928
|
1,616
|
1,775
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
426
|
551
|
558
|
643
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
232
|
420
|
360
|
384
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
194
|
131
|
198
|
259
|
|
n/a
|
3,272
|
4,823
|
4,908
|
4,791
|
|
n/a
|
4,278
|
4,204
|
4,115
|
4,192
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
13,989
|
14,152
|
14,125
|
13,964
|
|
n/a
|
2,630
|
2,228
|
2,229
|
2,234
|
|
n/a
|
11,316
|
11,599
|
11,505
|
11,404
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
|
n/a
|
43
|
325
|
391
|
326
|
|
n/a
|
18,267
|
18,356
|
18,240
|
18,156
|
|
n/a
|
21,539
|
23,179
|
23,148
|
22,947
|
Liabilities and owners' equity | |||||
|
n/a
|
2,264
2264000000
|
3,022
3022000000
|
2,927
2927000000
|
2,727
2727000000
|
|
n/a
|
1,447
1447000000
|
1,556
1556000000
|
1,548
1548000000
|
1,537
1537000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
296
296000000
|
313
313000000
|
324
324000000
|
|
n/a
|
817
817000000
|
1,170
1170000000
|
1,066
1066000000
|
866
866000000
|
|
n/a
|
8
8000000
|
0
0
|
4
4000000
|
1,405
1405000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
300
300000000
|
584
584000000
|
479
479000000
|
641
641000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
300
300000000
|
584
584000000
|
479
479000000
|
641
641000000
|
|
n/a
|
2,572
2572000000
|
3,606
3606000000
|
3,410
3410000000
|
4,773
4773000000
|
|
n/a
|
27
27000000
|
9,966
9966000000
|
9,976
9976000000
|
8,627
8627000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
19,065
19065000000
|
6,035
6035000000
|
4,575
4575000000
|
5,182
5182000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
117
117000000
|
5,492
5492000000
|
3,485
3485000000
|
4,504
4504000000
|
|
n/a
|
117
117000000
|
1,990
1990000000
|
405
405000000
|
1,105
1105000000
|
|
n/a
|
0
0
|
3,502
3502000000
|
3,080
3080000000
|
3,399
3399000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,594
1594000000
|
138
138000000
|
662
662000000
|
340
340000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
17,354
17354000000
|
405
405000000
|
428
428000000
|
338
338000000
|
|
n/a
|
19,092
19092000000
|
16,001
16001000000
|
14,551
14551000000
|
13,809
13809000000
|
|
n/a
|
21,664
21664000000
|
19,607
19607000000
|
17,961
17961000000
|
18,582
18582000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
4,240
4240000000
|
4,434
4434000000
|
4,678
4678000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
-2
-2000000
|
-29
-29000000
|
-796
-796000000
|
|
n/a
|
0
0
|
-206
-206000000
|
1,281
1281000000
|
1,045
1045000000
|
|
n/a
|
-125
-125000000
|
-460
-460000000
|
-499
-499000000
|
-562
-562000000
|
|
n/a
|
-125
-125000000
|
3,572
3572000000
|
5,187
5187000000
|
4,365
4365000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-125
-125000000
|
3,572
3572000000
|
5,187
5187000000
|
4,365
4365000000
|
|
n/a
|
21,539
21539000000
|
23,179
23179000000
|
23,148
23148000000
|
22,947
22947000000
|
Remarks | restated on n/a | restated on Mar 21, 2013 n/a | restated on Feb 21, 2014 n/a | restated on Feb 19, 2015 n/a | restated on Apr 28, 2015 n/a |
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 |
---|---|---|---|---|---|
|
3,534
|
1,775
|
1,642
|
2,715
|
1,043
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
354
|
364
|
428
|
393
|
385
|
|
-1,561
|
312
|
934
|
-622
|
1,142
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
-1,499
|
213
|
31
|
-443
|
-550
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
828
|
2,664
|
3,035
|
2,043
|
2,020
|
|
-448
|
-401
|
-422
|
-426
|
-533
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
3,698
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
-2
|
|
0
|
0
|
0
|
0
|
0
|
|
3,250
|
-401
|
-422
|
-426
|
-535
|
|
0
|
0
|
0
|
-1,207
|
-1,266
|
|
-9
|
-9
|
5,963
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
-32
|
0
|
14
|
96
|
-625
|
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
|
-1,577
|
-1,287
|
-6,947
|
1,220
|
1,257
|
|
0
|
0
|
0
|
0
|
0
|
|
-1,618
|
-1,296
|
-970
|
109
|
-634
|
|
2,460
|
967
|
1,643
|
1,726
|
851
|
|
0
|
0
|
0
|
0
|
0
|
|
2,460
|
967
|
1,643
|
1,726
|
851
|
|
0
|
0
|
0
|
-15
|
-12
|
|
2,460
|
967
|
1,643
|
1,711
|
839
|
Remarks |
restated on Mar 21, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 19, 2015
n/a
calculated values,
|
restated on Feb 19, 2015
n/a
calculated values,
|
restated on Feb 19, 2015
n/a
calculated values,
|