Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Dallas, United States of AmericaDallas, United States of Americano data available |
Employees | 260,480 (as per Q2 2017)no data available |
Sector | Communication Services, Communication Servic...Communication Services, Communication Servicesno data available |
Ticker | Tno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
35.70n/a |
Market Capitalisation in million USD |
219,198n/a |
Enterprise Value in million USD |
338,369n/a |
Common Shares Outstanding as per Jul 31, 2017 |
6,140,000,000n/a |
Preferred Shares Outstanding as per Jul 31, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
6,164,500,000n/a |
Average Diluted Shares Outstanding TTM |
6,185,250,000n/a |
Index Membership |
n/a
|
Revenues | 161,933n/a |
Gross Profit | 85,783n/a |
Operating Income | 25,204n/a |
EBITDA | 50,186n/a |
Net Profit | 13,149n/a |
Cash and Cash Equivalents | 25,617n/a |
Receivables | 14,997n/a |
Total Current Assets | 53,547n/a |
PP&E | 126,184n/a |
Total Assets | 420,795n/a |
Accounts Payable | 0n/a |
Current Debt | 10,831n/a |
Total Current Liabilities | 48,012n/a |
Long-Term Debt | 132,824n/a |
Total Liabilities | 294,937n/a |
Total Equity | 125,858n/a |
Depreciation & Amortisation | 24,982n/a |
Change in Working Capital | -3,210n/a |
Operating Cash Flow | 39,297n/a |
Net Change in PP&E and Intangibles | -22,564n/a |
Investing Cash Flow | -24,146n/a |
Dividends Paid | -11,919n/a |
Financing Cash Flow | 3,258n/a |
Total Change in Cash | 18,409n/a |
Free Cash Flow | 18,101n/a |
Gross Margin | 53.0%n/a |
Operating Margin | 15.6%n/a |
Net Profit Margin | 8.4%n/a |
Return on Equity | 10.7%n/a |
Return on Assets | 3.2%n/a |
Basic EPS | 2.13n/a |
Diluted EPS | 2.13n/a |
Sales per Share | 26.27n/a |
Book Value per Share | 20.23n/a |
FCF per Share | 2.94n/a |
Dividends per Share | 1.93n/a |
Price to Earnings Ratio | 16.74n/a |
Price to Sales Ratio | 1.36n/a |
Price to Book Value | 1.75n/a |
Price to Free Cash Flow | 12.16n/a |
EV/EBITDA | 6.74n/a |
EV/Sales | 2.09n/a |
Book to Market Value | 0.57n/a |
Current Ratio | 111.5%n/a |
Liabilities to Equity Ratio | 234.3%n/a |
Debt to Assets Ratio | 34.1%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
|
118,928
|
123,443
|
122,513
|
124,280
|
126,723
|
127,434
|
128,752
|
132,447
|
146,801
|
163,786
|
|
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
|
|
-46,801
|
-56,688
|
-50,639
|
-50,257
|
-54,904
|
-55,228
|
-51,191
|
-60,145
|
-67,046
|
-76,884
|
|
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
|
|
72,127
|
66,755
|
71,874
|
74,023
|
71,819
|
72,206
|
77,561
|
72,302
|
79,755
|
86,902
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-51,723
|
-68,445
|
-50,874
|
-54,365
|
-59,691
|
-59,209
|
-46,809
|
-57,970
|
-54,935
|
-62,194
|
|
-30,146
|
-48,772
|
-31,359
|
-34,986
|
-41,314
|
-41,066
|
-28,414
|
-39,697
|
-32,919
|
-36,347
|
|
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
|
|
-21,577
|
-19,673
|
-19,515
|
-19,379
|
-18,377
|
-18,143
|
-18,395
|
-18,273
|
-22,016
|
-25,847
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
20,404
|
-1,690
|
21,000
|
19,658
|
12,128
|
12,997
|
30,752
|
14,332
|
24,820
|
24,708
|
|
-2,697
|
-3,701
|
-3,216
|
-2,097
|
-3,286
|
-3,310
|
-3,344
|
-2,032
|
-4,172
|
-4,633
|
|
-3,507
|
-3,369
|
-3,368
|
-2,994
|
-3,535
|
-3,444
|
-3,940
|
-3,613
|
-4,120
|
-4,910
|
|
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
|
|
810
|
-332
|
152
|
897
|
249
|
134
|
596
|
1,581
|
-52
|
277
|
|
17,707
|
-5,391
|
17,784
|
17,561
|
8,842
|
9,687
|
27,408
|
12,300
|
20,648
|
20,075
|
|
0
|
0
|
0
|
-85
|
-2,910
|
0
|
0
|
-2,120
|
-35
|
-361
|
|
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
|
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
|
|
17,707
|
-5,391
|
17,784
|
17,476
|
5,932
|
9,687
|
27,408
|
10,180
|
20,613
|
19,714
|
|
-6,252
|
2,210
|
-6,091
|
1,162
|
-2,532
|
-2,900
|
-9,328
|
-3,619
|
-7,005
|
-6,479
|
|
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
|
|
692
|
819
|
734
|
762
|
784
|
752
|
642
|
175
|
79
|
98
|
|
12,147
|
-2,362
|
12,427
|
19,400
|
4,184
|
7,539
|
18,722
|
6,736
|
13,687
|
13,333
|
|
0
|
-2
|
20
|
779
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
-2
|
20
|
779
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
12,147
|
-2,364
|
12,447
|
20,179
|
4,184
|
7,539
|
18,722
|
6,736
|
13,687
|
13,333
|
|
-196
|
-261
|
-309
|
-315
|
-240
|
-275
|
-304
|
-294
|
-342
|
-357
|
|
11,951
|
-2,625
|
12,138
|
19,864
|
3,944
|
7,264
|
18,418
|
6,442
|
13,345
|
12,976
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
11,951
|
-2,625
|
12,138
|
19,864
|
3,944
|
7,264
|
18,418
|
6,442
|
13,345
|
12,976
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Mar 1, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 20, 2015
n/a
calculated values,
|
restated on Feb 18, 2016
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
|
n/a
|
1,792
|
3,741
|
1,437
|
3,045
|
4,868
|
3,339
|
8,603
|
5,121
|
5,788
|
|
n/a
|
1,792
|
3,741
|
1,437
|
3,045
|
4,868
|
3,339
|
8,603
|
5,121
|
5,788
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
16,047
|
14,845
|
13,610
|
13,231
|
12,657
|
12,918
|
14,527
|
16,532
|
16,794
|
|
n/a
|
16,047
|
14,845
|
13,610
|
13,231
|
12,657
|
12,918
|
14,527
|
16,532
|
16,794
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
4,717
|
6,601
|
5,807
|
6,709
|
5,181
|
6,939
|
10,476
|
14,339
|
15,787
|
|
n/a
|
1,538
|
1,562
|
1,458
|
1,102
|
1,035
|
960
|
831
|
1,072
|
1,555
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,014
|
1,247
|
1,170
|
1,470
|
1,036
|
1,199
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,165
|
3,792
|
3,179
|
4,137
|
3,110
|
4,780
|
9,645
|
13,267
|
14,232
|
|
n/a
|
22,556
|
25,187
|
20,854
|
22,985
|
22,706
|
23,196
|
33,606
|
35,992
|
38,369
|
|
n/a
|
99,088
|
99,519
|
103,196
|
107,087
|
109,767
|
110,968
|
112,898
|
124,450
|
124,899
|
|
n/a
|
0
|
0
|
243,833
|
0
|
0
|
0
|
0
|
0
|
319,648
|
|
n/a
|
0
|
0
|
-140,637
|
0
|
0
|
0
|
0
|
0
|
-194,749
|
|
n/a
|
2,332
|
2,921
|
4,515
|
3,718
|
4,581
|
3,860
|
250
|
1,606
|
1,674
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
141,269
|
140,685
|
140,826
|
136,652
|
135,261
|
139,763
|
150,080
|
240,624
|
238,879
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
71,829
|
72,782
|
73,601
|
70,842
|
69,773
|
69,273
|
69,692
|
104,568
|
105,207
|
|
n/a
|
63,712
|
61,628
|
60,520
|
59,343
|
58,775
|
62,212
|
66,963
|
120,710
|
116,860
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
5,728
|
6,275
|
6,705
|
6,467
|
6,713
|
8,278
|
13,425
|
15,346
|
16,812
|
|
n/a
|
242,689
|
243,125
|
248,537
|
247,457
|
249,609
|
254,591
|
263,228
|
366,680
|
365,452
|
|
n/a
|
265,245
|
268,312
|
269,391
|
270,442
|
272,315
|
277,787
|
296,834
|
402,672
|
403,821
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
22,448
22448000000
|
23,739
23739000000
|
22,597
22597000000
|
22,564
22564000000
|
23,050
23050000000
|
23,511
23511000000
|
26,030
26030000000
|
33,322
33322000000
|
34,146
34146000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,416
2416000000
|
2,479
2479000000
|
2,542
2542000000
|
2,608
2608000000
|
2,556
2556000000
|
2,404
2404000000
|
2,438
2438000000
|
2,950
2950000000
|
3,008
3008000000
|
|
n/a
|
20,032
20032000000
|
21,260
21260000000
|
20,055
20055000000
|
19,956
19956000000
|
20,494
20494000000
|
21,107
21107000000
|
23,592
23592000000
|
30,372
30372000000
|
31,138
31138000000
|
|
n/a
|
14,119
14119000000
|
7,361
7361000000
|
7,196
7196000000
|
3,453
3453000000
|
3,486
3486000000
|
5,498
5498000000
|
6,056
6056000000
|
7,636
7636000000
|
9,832
9832000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
5,723
5723000000
|
5,851
5851000000
|
5,061
5061000000
|
4,875
4875000000
|
5,251
5251000000
|
5,986
5986000000
|
5,196
5196000000
|
6,858
6858000000
|
6,598
6598000000
|
|
n/a
|
3,849
3849000000
|
4,170
4170000000
|
4,086
4086000000
|
3,872
3872000000
|
4,225
4225000000
|
4,212
4212000000
|
4,105
4105000000
|
4,682
4682000000
|
4,519
4519000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,874
1874000000
|
1,681
1681000000
|
975
975000000
|
1,003
1003000000
|
1,026
1026000000
|
1,774
1774000000
|
1,091
1091000000
|
2,176
2176000000
|
2,079
2079000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
42,290
42290000000
|
36,951
36951000000
|
34,854
34854000000
|
30,892
30892000000
|
31,787
31787000000
|
34,995
34995000000
|
37,282
37282000000
|
47,816
47816000000
|
50,576
50576000000
|
|
n/a
|
60,872
60872000000
|
64,720
64720000000
|
58,971
58971000000
|
61,300
61300000000
|
66,358
66358000000
|
69,290
69290000000
|
75,778
75778000000
|
118,515
118515000000
|
113,681
113681000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
65,333
65333000000
|
64,652
64652000000
|
63,616
63616000000
|
72,453
72453000000
|
81,475
81475000000
|
82,020
82020000000
|
93,504
93504000000
|
112,701
112701000000
|
115,454
115454000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
31,930
31930000000
|
27,847
27847000000
|
28,803
28803000000
|
34,011
34011000000
|
41,392
41392000000
|
29,946
29946000000
|
37,079
37079000000
|
34,262
34262000000
|
33,578
33578000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
19,196
19196000000
|
23,579
23579000000
|
22,070
22070000000
|
25,748
25748000000
|
28,491
28491000000
|
36,308
36308000000
|
38,436
38436000000
|
56,181
56181000000
|
60,128
60128000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
14,207
14207000000
|
13,226
13226000000
|
12,743
12743000000
|
12,694
12694000000
|
11,592
11592000000
|
15,766
15766000000
|
17,989
17989000000
|
22,258
22258000000
|
21,748
21748000000
|
|
n/a
|
126,205
126205000000
|
129,372
129372000000
|
122,587
122587000000
|
133,753
133753000000
|
147,833
147833000000
|
151,310
151310000000
|
169,282
169282000000
|
231,216
231216000000
|
229,135
229135000000
|
|
n/a
|
168,495
168495000000
|
166,323
166323000000
|
157,441
157441000000
|
164,645
164645000000
|
179,620
179620000000
|
186,305
186305000000
|
206,564
206564000000
|
279,032
279032000000
|
279,711
279711000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
98,223
98223000000
|
98,202
98202000000
|
98,226
98226000000
|
97,651
97651000000
|
97,533
97533000000
|
97,586
97586000000
|
97,603
97603000000
|
96,258
96258000000
|
96,099
96099000000
|
|
n/a
|
6,495
6495000000
|
6,495
6495000000
|
6,495
6495000000
|
6,495
6495000000
|
6,495
6495000000
|
6,495
6495000000
|
6,495
6495000000
|
6,495
6495000000
|
6,495
6495000000
|
|
n/a
|
91,728
91728000000
|
91,707
91707000000
|
91,731
91731000000
|
91,156
91156000000
|
91,038
91038000000
|
91,091
91091000000
|
91,108
91108000000
|
89,763
89763000000
|
89,604
89604000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-21,410
-21410000000
|
-21,260
-21260000000
|
-21,083
-21083000000
|
-20,750
-20750000000
|
-32,888
-32888000000
|
-45,619
-45619000000
|
-47,029
-47029000000
|
-12,592
-12592000000
|
-12,659
-12659000000
|
|
n/a
|
36,591
36591000000
|
21,944
21944000000
|
31,792
31792000000
|
25,453
25453000000
|
22,481
22481000000
|
31,141
31141000000
|
31,081
31081000000
|
33,671
33671000000
|
34,734
34734000000
|
|
n/a
|
-17,057
-17057000000
|
2,678
2678000000
|
2,712
2712000000
|
3,180
3180000000
|
5,236
5236000000
|
7,880
7880000000
|
8,061
8061000000
|
5,334
5334000000
|
4,961
4961000000
|
|
n/a
|
96,347
96347000000
|
101,564
101564000000
|
111,647
111647000000
|
105,534
105534000000
|
92,362
92362000000
|
90,988
90988000000
|
89,716
89716000000
|
122,671
122671000000
|
123,135
123135000000
|
|
n/a
|
403
403000000
|
425
425000000
|
303
303000000
|
263
263000000
|
333
333000000
|
494
494000000
|
554
554000000
|
969
969000000
|
975
975000000
|
|
n/a
|
96,750
96750000000
|
101,989
101989000000
|
111,950
111950000000
|
105,797
105797000000
|
92,695
92695000000
|
91,482
91482000000
|
90,270
90270000000
|
123,640
123640000000
|
124,110
124110000000
|
|
n/a
|
265,245
265245000000
|
268,312
268312000000
|
269,391
269391000000
|
270,442
270442000000
|
272,315
272315000000
|
277,787
277787000000
|
296,834
296834000000
|
402,672
402672000000
|
403,821
403821000000
|
Remarks | restated on n/a | restated on Feb 25, 2010 n/a | restated on Mar 1, 2011 n/a | restated on Feb 24, 2012 n/a | restated on Feb 22, 2013 n/a | restated on Feb 21, 2014 n/a | restated on Feb 20, 2015 n/a | restated on Feb 18, 2016 n/a | restated on Feb 17, 2017 n/a | restated on Aug 3, 2017 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
|
11,951
|
-2,623
|
12,427
|
19,400
|
4,184
|
7,539
|
18,722
|
6,736
|
13,687
|
13,333
|
|
12,147
|
-2,364
|
12,447
|
20,179
|
4,184
|
7,539
|
18,722
|
6,736
|
13,687
|
13,333
|
|
0
|
2
|
-20
|
-779
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-196
|
-261
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
21,577
|
19,673
|
19,515
|
19,379
|
18,377
|
18,143
|
18,395
|
18,273
|
22,016
|
25,847
|
|
487
|
22,606
|
3,443
|
-745
|
11,543
|
12,224
|
-1,310
|
10,921
|
2,723
|
4,690
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-240
|
-4,202
|
1,885
|
-3,280
|
2,929
|
1,747
|
6,345
|
1,948
|
4,117
|
2,947
|
|
727
|
26,808
|
1,558
|
2,535
|
8,614
|
10,477
|
-7,655
|
8,973
|
-1,394
|
1,743
|
|
227
|
-6,046
|
-980
|
-2,812
|
639
|
1,270
|
-1,011
|
-4,592
|
-2,546
|
-4,526
|
|
-1,491
|
-1,475
|
-490
|
-101
|
-1,164
|
-1,365
|
-1,329
|
-693
|
30
|
-1,003
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,718
|
-4,571
|
-490
|
-2,711
|
1,803
|
2,635
|
318
|
-3,899
|
-2,576
|
-3,523
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
34,242
|
33,610
|
34,405
|
35,222
|
34,743
|
39,176
|
34,796
|
31,338
|
35,880
|
39,344
|
|
-17,717
|
-19,631
|
-16,554
|
-19,530
|
-20,110
|
-19,465
|
-20,944
|
-21,199
|
-19,218
|
-21,516
|
|
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
|
|
-17,717
|
-19,631
|
-16,554
|
-19,530
|
-20,110
|
-19,465
|
-20,944
|
-21,199
|
-19,218
|
-21,516
|
|
-17,717
|
-19,631
|
-16,554
|
-19,530
|
-20,110
|
-19,465
|
-20,944
|
-21,199
|
-19,218
|
-21,516
|
|
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
|
|
-1,279
|
-9,357
|
-696
|
-1,076
|
-1,067
|
-16
|
-2,190
|
4,982
|
-30,676
|
-2,313
|
|
1,594
|
1,615
|
287
|
1,830
|
1,301
|
812
|
1,923
|
8,123
|
83
|
646
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,873
|
-10,972
|
-983
|
-2,906
|
-2,368
|
-828
|
-4,113
|
-3,141
|
-30,759
|
-2,959
|
|
320
|
-110
|
-633
|
-843
|
-73
|
-199
|
10
|
-2,120
|
750
|
-386
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-18,676
|
-29,098
|
-17,883
|
-21,449
|
-21,250
|
-19,680
|
-23,124
|
-18,337
|
-49,144
|
-24,215
|
|
-8,743
|
-9,507
|
-9,670
|
-9,916
|
-10,172
|
-10,241
|
-9,696
|
-9,552
|
-10,200
|
-11,797
|
|
1,184
|
10,424
|
-4,401
|
-5,467
|
-1,291
|
4,754
|
9,158
|
5,617
|
23,926
|
-683
|
|
-3,411
|
2,017
|
-3,910
|
1,592
|
-1,653
|
1
|
20
|
-16
|
-1
|
0
|
|
4,595
|
8,407
|
-491
|
-7,059
|
362
|
4,753
|
9,138
|
5,633
|
23,927
|
-683
|
|
-6,772
|
-4,009
|
-8,652
|
-9,294
|
-7,574
|
-8,733
|
-7,698
|
-10,400
|
-10,042
|
-10,823
|
|
11,367
|
12,416
|
8,161
|
2,235
|
7,936
|
13,486
|
16,836
|
16,033
|
33,969
|
10,140
|
|
-8,404
|
-5,758
|
28
|
50
|
237
|
-12,275
|
-12,914
|
-1,578
|
-126
|
-366
|
|
1,986
|
319
|
28
|
50
|
237
|
477
|
114
|
39
|
143
|
146
|
|
-10,390
|
-6,077
|
0
|
0
|
0
|
-12,752
|
-13,028
|
-1,617
|
-269
|
-512
|
|
-51
|
151
|
-465
|
-516
|
-423
|
89
|
251
|
-2,224
|
-3,818
|
-1,616
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-16,014
|
-4,690
|
-14,508
|
-15,849
|
-11,649
|
-17,673
|
-13,201
|
-7,737
|
9,782
|
-14,462
|
|
-448
|
-178
|
2,014
|
-2,076
|
1,844
|
1,823
|
-1,529
|
5,264
|
-3,482
|
667
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-448
|
-178
|
2,014
|
-2,076
|
1,844
|
1,823
|
-1,529
|
5,264
|
-3,482
|
667
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-448
|
-178
|
2,014
|
-2,076
|
1,844
|
1,823
|
-1,529
|
5,264
|
-3,482
|
667
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Mar 1, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 20, 2015
n/a
calculated values,
|
restated on Feb 18, 2016
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|