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 '08FY '09FY '10FY '11FY '12FY '13FY '14FY '15
Revenue
1,544
1,534
2,791
3,173
3,641
4,319
5,303
6,440
Sales & Services Revenue
1,372
1,376
1,432
1,670
1,868
2,206
2,829
3,372
Financing Revenue
99
72
1,284
1,402
1,643
1,957
2,304
2,871
Other Revenue
73
86
75
102
130
157
170
197
Cost of revenue
-1,342
-1,354
-1,545
-1,812
-2,107
-2,549
-3,219
-3,815
Cost of Goods & Services
0
0
0
0
0
0
0
0
Cost of Financing Revenue
0
0
0
0
0
0
0
0
Cost of Other Revenue
0
0
0
0
0
0
0
0
Gross Profit
202
179
1,246
1,361
1,535
1,770
2,084
2,625
Other Operating Income
0
0
0
0
0
0
0
0
Operating Expenses
-219
-225
-617
-549
-560
-671
-880
-1,299
Selling, General & Administrative
-83
-100
-86
-95
-108
-109
-141
-138
Selling & Marketing
0
0
0
0
0
0
0
0
General & Administrative
0
0
0
0
0
0
0
0
Research & Development
0
0
0
0
0
0
0
0
Depreciation & Amortization
-136
-125
-143
-153
-167
-216
-313
-492
Provision For Doubtful Accounts
0
0
-388
-300
-285
-346
-425
-668
Other Operating Expense
0
0
0
0
0
0
0
0
Operating Income (Loss)
-17
-46
629
813
974
1,099
1,204
1,326
Non-Operating Income (Loss)
-80
-145
-318
-299
-291
-306
-261
-330
Interest Expense, net
-80
-145
-318
-299
-291
-306
-261
-330
Interest Expense
-80
-145
-318
-299
-291
-306
-261
-330
Interest Income
0
0
0
0
0
0
0
0
Other Investment Income (Loss)
0
0
0
0
0
0
0
0
Foreign Exchange Gain (Loss)
0
0
0
0
0
0
0
0
Income (Loss) from Affiliates
0
0
0
0
0
0
0
0
Other Non-Operating Income (Loss)
0
0
0
0
0
0
0
0
Pretax Income (Loss), Adjusted
-97
-191
311
514
683
793
944
996
Abnormal Gains (Losses)
477
453
0
0
0
0
-106
-65
Acquired In-Process R&D
0
0
0
0
0
0
0
0
Merger / Acquisition Expense
0
0
0
0
0
0
0
0
Abnormal Derivatives
0
0
0
0
0
0
0
0
Disposal of Assets
0
0
0
0
0
0
0
0
Early extinguishment of Debt
0
0
0
0
0
0
0
0
Asset Write-Down
0
0
0
0
0
0
0
0
Impairment of Goodwill & Intangibles
0
0
0
0
0
0
0
0
Sale of Business
0
0
0
0
0
0
0
0
Legal Settlement
0
0
0
0
0
0
0
0
Restructuring Charges
0
0
0
0
0
0
0
0
Sale of and Unrealized Investments
0
0
0
0
0
0
0
0
Insurance Settlement
0
0
0
0
0
0
0
0
Other Abnormal Items
0
0
0
0
0
0
0
0
Pretax Income (Loss)
380
263
311
514
683
793
838
932
Income Tax (Expense) Benefit, net
-148
-86
-115
-199
-261
-297
-322
-326
Current Income Tax
0
0
0
0
0
0
0
0
Deferred Income Tax
0
0
0
0
0
0
0
0
Tax Allowance/Credit
0
0
0
0
0
0
0
0
Income (Loss) from Affiliates, net of taxes
0
0
0
0
0
0
0
0
Income (Loss) from Continuing Operations
233
177
196
315
422
496
516
605
Net Extraordinary Gains (Losses)
-26
-33
-2
0
0
0
0
0
Discontinued Operations
-26
-33
-2
0
0
0
0
0
XO & Accounting Charges & Other
0
0
0
0
0
0
0
0
Income (Loss) Including Minority Interest
206
144
194
315
422
496
516
605
Minority Interest
0
0
0
0
0
0
-10
-9
Net Income
206
144
194
315
422
496
506
597
Preferred Dividends
0
0
0
0
0
0
0
0
Other Adjustments
0
0
0
0
0
0
0
0
Net Income Available to Common Shareholders
206
144
194
315
422
496
506
597
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Feb 28, 2013 n/a
calculated values,
restated on Feb 28, 2014 n/a
calculated values,
restated on Feb 27, 2015 n/a
calculated values,
restated on Feb 25, 2016 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 '08FY '09FY '10FY '11FY '12FY '13FY '14FY '15
Assets
Cash, Cash Equivalents & Short Term Investments
n/a
213
139
216
893
970
1,077
1,168
Cash & Cash Equivalents
n/a
213
139
216
893
970
1,077
1,168
Short Term Investments
n/a
0
0
0
0
0
0
0
Accounts & Notes Receivable
n/a
842
5,099
5,499
7,338
8,465
11,417
13,764
Accounts Receivable, Net
n/a
225
261
301
370
395
743
707
Notes Receivable, Net
n/a
616
4,838
5,198
6,968
8,070
10,674
13,058
Unbilled Revenues
n/a
0
0
0
0
0
0
0
Inventories
n/a
0
0
0
0
0
0
228
Raw Materials
n/a
0
0
0
0
0
0
0
Work In Process
n/a
0
0
0
0
0
0
0
Finished Goods
n/a
0
0
0
0
0
0
0
Other Inventory
n/a
0
0
0
0
0
0
0
Other Short Term Assets
n/a
1,305
891
892
901
966
1,321
1,090
Prepaid Expenses
n/a
0
0
0
0
0
0
0
Derivative & Hedging Assets
n/a
0
0
0
0
0
0
0
Assets Held-for-Sale
n/a
0
0
0
0
62
125
96
Deferred Tax Assets
n/a
197
280
252
237
216
219
288
Income Taxes Receivable
n/a
0
0
0
0
0
0
0
Discontinued Operations
n/a
35
12
2
0
0
0
0
Miscellaneous Short Term Assets
n/a
1,073
599
637
664
688
977
706
Total Current Assets
n/a
2,360
6,130
6,607
9,132
10,401
13,815
16,250
Property, Plant & Equipment, Net
n/a
165
171
195
253
299
560
577
Property, Plant & Equipment
n/a
0
0
0
0
0
0
0
Accumulated Depreciation
n/a
0
0
0
0
0
0
0
Long Term Investments & Receivables
n/a
0
0
0
0
0
0
0
Long Term Investments
n/a
0
0
0
0
0
0
0
Long Term Marketable Securities
n/a
0
0
0
0
0
0
0
Long Term Receivables
n/a
0
0
0
0
0
0
0
Other Long Term Assets
n/a
2,701
1,972
2,178
2,615
2,544
5,890
5,523
Intangible Assets
n/a
317
314
384
583
460
1,516
1,204
Goodwill
n/a
1,166
1,222
1,449
1,751
1,736
3,865
3,814
Other Intangible Assets
n/a
0
0
0
0
0
0
0
Prepaid Expense
n/a
0
0
0
0
0
0
0
Deferred Tax Assets
n/a
0
46
43
30
2
0
1
Derivative & Hedging Assets
n/a
0
0
0
0
0
0
0
Prepaid Pension Costs
n/a
0
0
0
0
0
0
0
Discontinued Operations
n/a
0
0
0
0
0
0
0
Investments in Affiliates
n/a
0
0
0
0
0
0
0
Miscellaneous Long Term Assets
n/a
1,218
390
301
251
346
508
504
Total Noncurrent Assets
n/a
2,866
2,143
2,373
2,868
2,843
6,449
6,100
Total Assets
n/a
5,226
8,272
8,980
12,000
13,244
20,264
22,350
Liabilities and owners' equity
Payables & Accruals
n/a
232 231903000
290 290434000
356 356433000
490 490095000
472 472326000
913 913128000
1,009 1008900000
Accounts Payable
n/a
104 103891000
122 121856000
150 149812000
215 215470000
210 210019000
456 455656000
442 442400000
Accrued Taxes
n/a
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
Other Payables & Accruals
n/a
128 128012000
169 168578000
207 206621000
275 274625000
262 262307000
457 457472000
567 566500000
Short Term Debt
n/a
52 51963000
2,000 1999506000
1,714 1714032000
2,277 2277323000
1,389 1389489000
1,267 1266914000
1,419 1418700000
Short Term Borrowings
n/a
0 0
1,744 1743827000
1,694 1694198000
1,474 1474054000
1,025 1025000000
1,059 1058750000
1,049 1049300000
Short Term Capital Leases
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Current Portion of Long Term Debt
n/a
52 51963000
256 255679000
20 19834000
803 803269000
364 364489000
208 208164000
369 369400000
Other Short Term Liabilities
n/a
1,846 1846146000
1,572 1572248000
1,785 1784706000
2,265 2265359000
2,651 2650683000
4,125 4125441000
3,976 3975500000
Deferred Revenue
n/a
985 984930000
1,044 1044469000
1,036 1036251000
1,055 1055323000
966 966438000
846 846370000
699 699000000
Derivatives & Hedging
n/a
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
1 930000
2 1700000
Discontinued Operations
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Miscellaneous Short Term Liabilities
n/a
861 861216000
528 527779000
748 748455000
1,210 1210036000
1,684 1684245000
3,278 3278141000
3,275 3274800000
Total Current Liabilities
n/a
2,130 2130012000
3,862 3862188000
3,855 3855171000
5,033 5032777000
4,512 4512498000
6,305 6305483000
6,403 6403100000
Long Term Debt
n/a
1,730 1730389000
3,530 3530408000
3,730 3729729000
4,708 4708486000
6,003 6002708000
8,134 8134248000
10,081 10081400000
Long Term Borrowings
n/a
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
Other Long Term Liabilities
n/a
1,092 1092490000
856 856462000
1,219 1219383000
1,730 1730389000
1,873 1873290000
3,192 3192300000
3,688 3688000000
Accrued Liabilities
n/a
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
Pensions
n/a
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
Deferred Compensation
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Deferred Revenue
n/a
161 161216000
177 176773000
190 190185000
194 193738000
171 170748000
167 166807000
146 145900000
Deferred Tax Liabilities
n/a
141 140712000
83 82637000
152 151746000
277 277354000
276 275757000
690 690175000
632 631500000
Derivatives & Hedging
n/a
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
Miscellaneous Long Term Liabilities
n/a
791 790562000
597 597052000
877 877452000
1,259 1259297000
1,427 1426785000
2,335 2335318000
2,911 2910600000
Total Noncurrent Liabilities
n/a
2,823 2822879000
4,387 4386870000
4,949 4949112000
6,439 6438875000
7,876 7875998000
11,327 11326548000
13,769 13769400000
Total Liabilities
n/a
4,953 4952891000
8,249 8249058000
8,804 8804283000
11,472 11471652000
12,388 12388496000
17,632 17632031000
20,173 20172500000
Preferred Equity
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Share Capital & Additional Paid-In Capital
n/a
1,237 1236580000
1,322 1321695000
1,389 1388714000
1,455 1455180000
1,514 1513735000
2,907 2906680000
2,982 2982100000
Common Stock
n/a
1 911000
1 928000
1 941000
1 950000
1 983000
1 1117000
1 1100000
Additional Paid in Capital
n/a
1,236 1235669000
1,321 1320767000
1,388 1387773000
1,454 1454230000
1,513 1512752000
2,906 2905563000
2,981 2981000000
Other Share Capital
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Treasury Stock
n/a
-1,931 -1931102000
-2,080 -2079819000
-2,321 -2320696000
-2,458 -2458092000
-2,689 -2689177000
-2,976 -2975795000
-3,927 -3927300000
Retained Earnings
n/a
1,033 1033039000
816 815718000
1,131 1131004000
1,553 1553260000
2,049 2049430000
2,541 2540948000
3,093 3092500000
Other Equity
n/a
-66 -65741000
-35 -34500000
-23 -23056000
-22 -21861000
-18 -18227000
-75 -75453000
-137 -137300000
Equity Before Minority Interest
n/a
273 272776000
23 23094000
176 175966000
528 528487000
856 855761000
2,396 2396380000
2,010 2010000000
Minority Interest
n/a
0 0
0 0
0 0
0 0
0 0
236 235566000
167 167400000
Total Equity
n/a
273 272776000
23 23094000
176 175966000
528 528487000
856 855761000
2,632 2631946000
2,177 2177400000
Total Liabilities & Equity
n/a
5,226 5225667000
8,272 8272152000
8,980 8980249000
12,000 12000139000
13,244 13244257000
20,264 20263977000
22,350 22349900000
Remarks restated on 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 Feb 27, 2015 n/a restated on Feb 25, 2016 n/a restated on Nov 7, 2016 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 '08FY '09FY '10FY '11FY '12FY '13FY '14FY '15
Net Income/Starting Line
206
144
194
315
422
496
516
605
Net Income
0
0
0
0
0
0
0
0
Net Income From Discontinued Operations
0
0
0
0
0
0
0
0
Other Adjustments
0
0
0
0
0
0
0
0
Depreciation & Amortization
144
125
143
153
167
216
313
492
Non-Cash Items
195
233
495
439
507
468
612
715
Stock-Based Compensation
0
0
0
0
0
0
0
0
Deferred Income Taxes
0
0
0
0
0
0
0
0
Other Non-Cash Adjustments
0
0
0
0
0
0
0
0
Change in Working Capital
147
-231
71
104
38
-177
-97
-106
(Increase) Decrease in Accounts Receivable
0
0
0
0
0
0
0
0
(Increase) Decrease in Inventories
0
0
0
0
0
0
0
0
Increase (Decrease) in Accounts Payable
0
0
0
0
0
0
0
0
Increase (Decrease) in Other
0
0
0
0
0
0
0
0
Net Cash From Discontinued Operations (operating)
0
0
0
0
0
0
0
0
Cash from Operating Activities
692
271
903
1,011
1,134
1,003
1,344
1,706
Change in Fixed Assets & Intangibles
-556
-256
-16
-123
-79
-190
-218
-214
Disposition of Fixed Assets & Intangibles
0
0
0
0
0
0
0
0
Disposition of Fixed Assets
0
0
0
0
0
0
0
0
Disposition of Intangible Assets
0
0
0
0
0
0
0
0
Acquisition of Fixed Assets & Intangibles
0
0
0
0
0
0
0
0
Purchase of Fixed Assets
0
0
0
0
0
0
0
0
Acquisition of Intangible Assets
0
0
0
0
0
0
0
0
Other Change in Fixed Assets & Intangibles
0
0
0
0
0
0
0
0
Net Change in Long Term Investment
0
10
-5
-15
-18
-32
-119
-27
Decrease in Long Term Investment
0
0
0
0
0
0
0
0
Increase in Long Term Investment
0
0
0
0
0
0
0
0
Net Cash From Acquisitions & Divestitures
135
-164
-118
-377
-464
0
-1,196
-45
Net Cash from Divestitures
0
0
0
0
0
0
0
0
Cash for Acqusition of Subsidiaries
0
0
0
0
0
0
0
0
Cash for Joint Ventures
0
0
0
0
0
0
0
0
Net Cash from Other Acquisitions
0
0
0
0
0
0
0
0
Other Investing Activities
-334
-391
-202
-526
-2,110
-1,397
-3,204
-3,076
Net Cash From Discontinued Operations (investing)
0
0
0
0
0
0
0
0
Cash from Investing Activities
-754
-801
-341
-1,041
-2,671
-1,619
-4,737
-3,363
Dividends Paid
0
0
0
0
0
0
0
0
Cash From (Repayment of) Debt
27
1,128
-611
339
2,334
929
3,808
3,009
Cash From (Repayment of) Short Term Debt, net
0
0
0
0
0
0
0
0
Cash From (Repayment of) Long Term Debt, net
0
0
0
0
0
0
0
0
Repayments of Long Term Debt
0
0
0
0
0
0
0
0
Cash From Long Term Debt
0
0
0
0
0
0
0
0
Cash From (Repurchase of) Equity
-876
-387
-115
-211
-105
-217
-270
-934
Increase in Capital Stock
0
0
0
0
0
0
0
0
Decrease in Capital Stock
0
0
0
0
0
0
0
0
Other Financing Activities
828
-171
10
-18
-20
-8
-22
-303
Net Cash From Discontinued Operations (financing)
0
0
0
0
0
0
0
0
Cash from Financing Activities
-20
570
-716
109
2,209
704
3,516
1,773
Net Cash Before Disc. Operations and FX
-82
41
-154
80
672
88
123
116
Change in Cash from Disc. Operations and Other
0
0
0
0
0
0
0
0
Net Cash Before FX
-82
41
-154
80
672
88
123
116
Effect of Foreign Exchange Rates
-27
16
-2
-3
5
-12
-16
-25
Net Changes in Cash
-109
56
-156
77
677
76
107
91
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Feb 28, 2013 n/a
calculated values,
restated on Feb 28, 2014 n/a
calculated values,
restated on Feb 27, 2015 n/a
calculated values,
restated on Feb 25, 2016 n/a
calculated values,
restated on Feb 25, 2016 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
Sumo