Loading: 100%
Profit & Loss StatementP&L data quality: 93% (?)
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
98,785
103,630
95,759
99,871
106,916
102,874
98,368
92,793
81,742
79,920
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
-57,057
-57,969
-51,972
-53,857
-56,778
-52,513
-49,683
-46,386
-41,057
-41,624
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
41,728
45,661
43,787
46,014
50,138
50,361
48,685
46,407
40,685
38,296
Other Operating Income
0
0
0
0
0
0
0
0
0
0
Operating Expenses
-28,213
-29,723
-26,772
-27,863
-29,852
-29,279
-29,194
-28,617
-25,677
-26,820
Selling, General & Administrative
-22,060
-23,386
-20,952
-21,837
-23,594
-23,463
-23,451
-23,180
-20,430
-21,069
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
-6,153
-6,337
-5,820
-6,026
-6,258
-5,816
-5,743
-5,437
-5,247
-5,751
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)
13,515
15,938
17,015
18,151
20,286
21,082
19,491
17,790
15,008
11,476
Non-Operating Income (Loss)
15
-375
-51
419
-391
384
-69
1,454
256
-775
Interest Expense, net
-611
-673
-402
-368
-411
-459
-402
-484
-468
-630
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)
626
298
351
787
20
843
333
1,938
724
-145
Pretax Income (Loss), Adjusted
13,530
15,563
16,964
18,570
19,895
21,466
19,422
19,244
15,264
10,701
Abnormal Gains (Losses)
958
1,153
1,177
1,154
1,108
1,074
822
742
682
1,631
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)
14,488
16,716
18,141
19,724
21,003
22,540
20,244
19,986
15,946
12,332
Income Tax (Expense) Benefit, net
-4,071
-4,381
-4,713
-4,890
-5,148
-5,541
-3,363
-4,234
-2,581
-449
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
10,417
12,335
13,428
14,834
15,855
16,999
16,881
15,752
13,365
11,883
Net Extraordinary Gains (Losses)
0
0
0
0
0
-395
-398
-3,729
-174
-9
Discontinued Operations
0
0
0
0
0
-395
-398
-3,729
-174
-9
XO & Accounting Charges & Other
0
0
0
0
0
0
0
0
0
0
Income (Loss) Including Minority Interest
10,417
12,335
13,428
14,834
15,855
16,604
16,483
12,023
13,191
11,874
Minority Interest
0
0
0
0
0
0
0
0
0
0
Net Income
10,417
12,335
13,428
14,834
15,855
16,604
16,483
12,023
13,191
11,874
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
10,417
12,335
13,428
14,834
15,855
16,604
16,483
12,023
13,191
11,874
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Feb 28, 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 Feb 24, 2015 n/a
calculated values,
restated on Feb 23, 2016 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
12,907
13,974
11,651
11,922
11,129
11,066
8,476
8,194
8,527
Cash & Cash Equivalents
n/a
12,741
12,183
10,661
11,922
10,412
10,716
8,476
7,686
7,826
Short Term Investments
n/a
166
1,791
990
0
717
350
0
508
701
Accounts & Notes Receivable
n/a
10,906
10,736
10,834
11,179
10,667
10,465
9,090
8,333
9,182
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
2,701
2,494
2,450
2,595
2,287
2,310
2,103
1,551
1,553
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
22,490
21,733
23,181
25,232
25,350
27,510
27,708
24,426
24,627
Prepaid Expenses
n/a
4,299
3,946
4,226
5,249
4,024
4,488
4,967
4,205
4,564
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
1,542
1,730
1,564
1,601
1,415
1,651
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
16,649
16,057
17,391
18,382
19,911
21,371
22,741
20,221
20,063
Total Current Assets
n/a
49,004
48,937
48,116
50,928
49,433
51,351
47,377
42,504
43,889
Property, Plant & Equipment, Net
n/a
14,305
14,165
14,096
13,883
13,996
13,821
10,771
10,727
10,830
Property, Plant & Equipment
n/a
38,445
39,596
40,289
40,124
40,501
40,475
39,034
29,342
30,133
Accumulated Depreciation
n/a
-24,140
-25,431
-26,193
-26,241
-26,505
-26,654
-28,263
-18,615
-19,303
Long Term Investments & Receivables
n/a
5,058
5,379
5,778
4,895
5,021
4,639
5,520
5,187
4,585
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
41,158
40,543
45,460
46,727
50,764
56,412
53,604
52,077
58,166
Intangible Assets
n/a
2,878
2,513
3,488
3,392
3,787
3,871
3,104
3,487
4,688
Goodwill
n/a
18,226
20,190
25,136
26,213
29,247
31,184
30,556
32,021
36,199
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
7,270
4,195
3,220
3,503
3,973
3,051
6,675
4,822
5,224
Derivative & Hedging Assets
n/a
0
0
0
0
0
0
0
0
0
Prepaid Pension Costs
n/a
1,601
3,001
3,068
2,843
945
5,551
2,160
1,734
3,034
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
11,183
10,644
10,548
10,776
12,812
12,755
11,109
10,013
9,021
Total Noncurrent Assets
n/a
60,521
60,087
65,334
65,505
69,781
74,872
69,895
67,991
73,581
Total Assets
n/a
109,525
109,024
113,450
116,433
119,214
126,223
117,272
110,495
117,470
Liabilities and owners' equity
Payables & Accruals
n/a
7,014 7014000000
7,436 7436000000
7,804 7804000000
8,517 8517000000
7,952 7952000000
7,461 7461000000
6,864 6864000000
6,028 6028000000
6,209 6209000000
Accounts Payable
n/a
7,014 7014000000
7,436 7436000000
7,804 7804000000
8,517 8517000000
7,952 7952000000
7,461 7461000000
6,864 6864000000
6,028 6028000000
6,209 6209000000
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
11,236 11236000000
4,168 4168000000
6,778 6778000000
8,463 8463000000
9,181 9181000000
6,862 6862000000
5,731 5731000000
6,461 6461000000
7,513 7513000000
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
24,185 24185000000
24,399 24399000000
25,980 25980000000
25,144 25144000000
26,492 26492000000
25,831 25831000000
26,986 26986000000
21,781 21781000000
22,552 22552000000
Deferred Revenue
n/a
10,239 10239000000
10,845 10845000000
11,580 11580000000
12,197 12197000000
11,952 11952000000
12,557 12557000000
11,877 11877000000
11,021 11021000000
11,035 11035000000
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
2,743 2743000000
3,826 3826000000
4,216 4216000000
3,313 3313000000
4,948 4948000000
4,633 4633000000
5,084 5084000000
2,847 2847000000
3,235 3235000000
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
11,203 11203000000
9,728 9728000000
10,184 10184000000
9,634 9634000000
9,592 9592000000
8,641 8641000000
10,025 10025000000
7,913 7913000000
8,282 8282000000
Total Current Liabilities
n/a
42,435 42435000000
36,003 36003000000
40,562 40562000000
42,124 42124000000
43,625 43625000000
40,154 40154000000
39,581 39581000000
34,270 34270000000
36,274 36274000000
Long Term Debt
n/a
22,689 22689000000
21,932 21932000000
21,846 21846000000
22,857 22857000000
24,088 24088000000
32,856 32856000000
34,991 34991000000
33,428 33428000000
34,655 34655000000
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
30,815 30815000000
28,334 28334000000
27,870 27870000000
31,217 31217000000
32,516 32516000000
30,284 30284000000
30,685 30685000000
28,374 28374000000
28,147 28147000000
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
19,452 19452000000
15,953 15953000000
15,978 15978000000
18,374 18374000000
20,418 20418000000
16,242 16242000000
18,261 18261000000
16,504 16504000000
17,070 17070000000
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
3,171 3171000000
3,562 3562000000
3,666 3666000000
3,847 3847000000
4,491 4491000000
4,108 4108000000
3,691 3691000000
3,771 3771000000
3,600 3600000000
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
8,192 8192000000
8,819 8819000000
8,226 8226000000
8,996 8996000000
7,607 7607000000
9,934 9934000000
8,733 8733000000
8,099 8099000000
7,477 7477000000
Total Noncurrent Liabilities
n/a
53,504 53504000000
50,266 50266000000
49,716 49716000000
54,074 54074000000
56,604 56604000000
63,140 63140000000
65,676 65676000000
61,802 61802000000
62,802 62802000000
Total Liabilities
n/a
95,939 95939000000
86,269 86269000000
90,278 90278000000
96,198 96198000000
100,229 100229000000
103,294 103294000000
105,257 105257000000
96,072 96072000000
99,076 99076000000
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
39,129 39129000000
41,810 41810000000
45,418 45418000000
48,129 48129000000
50,110 50110000000
51,594 51594000000
52,666 52666000000
53,262 53262000000
53,935 53935000000
Common Stock
n/a
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
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
-74,171 -74171000000
-81,243 -81243000000
-96,161 -96161000000
-110,963 -110963000000
-123,131 -123131000000
-137,242 -137242000000
-150,715 -150715000000
-155,518 -155518000000
-159,050 -159050000000
Retained Earnings
n/a
70,353 70353000000
80,900 80900000000
92,532 92532000000
104,857 104857000000
117,641 117641000000
130,042 130042000000
137,793 137793000000
146,124 146124000000
152,759 152759000000
Other Equity
n/a
-21,845 -21845000000
-18,830 -18830000000
-18,743 -18743000000
-21,885 -21885000000
-25,759 -25759000000
-21,602 -21602000000
-27,875 -27875000000
-29,607 -29607000000
-29,398 -29398000000
Equity Before Minority Interest
n/a
13,466 13466000000
22,637 22637000000
23,046 23046000000
20,138 20138000000
18,861 18861000000
22,792 22792000000
11,869 11869000000
14,261 14261000000
18,246 18246000000
Minority Interest
n/a
119 119000000
118 118000000
126 126000000
97 97000000
124 124000000
137 137000000
146 146000000
162 162000000
146 146000000
Total Equity
n/a
13,585 13585000000
22,755 22755000000
23,172 23172000000
20,235 20235000000
18,985 18985000000
22,929 22929000000
12,015 12015000000
14,423 14423000000
18,392 18392000000
Total Liabilities & Equity
n/a
109,524 109524000000
109,024 109024000000
113,450 113450000000
116,433 116433000000
119,214 119214000000
126,223 126223000000
117,272 117272000000
110,495 110495000000
117,468 117468000000
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 Nov 30, -1 n/a restated on Nov 30, -1 n/a restated on Feb 23, 2016 n/a restated on Oct 25, 2016 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
10,418
12,334
13,425
14,833
15,855
16,604
16,483
12,022
13,190
11,872
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
5,201
5,450
4,994
4,831
4,815
4,676
4,678
4,492
3,855
4,381
Non-Cash Items
1,364
2,221
1,936
1,122
1,567
756
-1,232
2,121
2,407
-526
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
Deferred Income Taxes
0
0
0
0
0
0
0
0
0
0
Other Non-Cash Adjustments
0
0
0
0
0
0
0
0
0
0
Change in Working Capital
-890
-1,193
418
-1,237
-2,390
-2,449
-2,446
-1,766
-2,444
1,231
(Increase) Decrease in Accounts Receivable
0
0
0
0
0
0
0
0
0
0
(Increase) Decrease in Inventories
0
0
0
0
0
0
0
0
0
0
Increase (Decrease) in Accounts Payable
0
0
0
0
0
0
0
0
0
0
Increase (Decrease) in Other
0
0
0
0
0
0
0
0
0
0
Net Cash From Discontinued Operations (operating)
0
0
0
0
0
0
0
0
0
0
Cash from Operating Activities
16,093
18,812
20,773
19,549
19,847
19,587
17,483
16,869
17,008
16,958
Change in Fixed Assets & Intangibles
-4,093
-3,821
-3,117
-3,415
-3,500
-3,672
-3,251
-3,336
-3,209
-3,143
Disposition of Fixed Assets & Intangibles
537
350
330
770
608
410
372
404
370
424
Disposition of Fixed Assets
537
350
330
770
608
410
372
404
370
424
Disposition of Intangible Assets
0
0
0
0
0
0
0
0
0
0
Acquisition of Fixed Assets & Intangibles
-4,630
-4,171
-3,447
-4,185
-4,108
-4,082
-3,623
-3,740
-3,579
-3,567
Purchase of Fixed Assets
-4,630
-4,171
-3,447
-4,185
-4,108
-4,082
-3,623
-3,740
-3,579
-3,567
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
867
1,510
-2,005
1,748
1,751
-967
265
155
-231
-225
Decrease in Long Term Investment
24,984
6,100
3,599
7,877
3,345
3,142
4,873
2,493
2,842
5,692
Increase in Long Term Investment
-24,117
-4,590
-5,604
-6,129
-1,594
-4,109
-4,608
-2,338
-3,073
-5,917
Net Cash From Acquisitions & Divestitures
-699
-6,242
-794
-5,867
-1,797
-3,123
-2,759
1,701
-3,750
-6,133
Net Cash from Divestitures
310
71
400
55
14
599
297
2,357
-401
-454
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
-1,009
-6,313
-1,194
-5,922
-1,811
-3,722
-3,056
-656
-3,349
-5,679
Other Investing Activities
-750
-732
-814
-974
-850
-1,243
-1,580
-1,521
-970
-1,474
Net Cash From Discontinued Operations (investing)
0
0
0
0
0
0
0
0
0
0
Cash from Investing Activities
-4,675
-9,285
-6,730
-8,508
-4,396
-9,005
-7,325
-3,001
-8,160
-10,975
Dividends Paid
-2,147
-2,585
-2,860
-3,177
-3,473
-3,773
-4,058
-4,265
-4,897
-5,256
Cash From (Repayment of) Debt
12,112
-2,444
-7,463
2,350
2,370
2,252
6,961
1,783
19
2,763
Cash From (Repayment of) Short Term Debt, net
1,674
-6,025
-651
817
1,321
-441
621
-1,753
101
26
Cash From (Repayment of) Long Term Debt, net
10,438
3,581
-6,812
1,533
1,049
2,693
6,340
3,536
-82
2,737
Repayments of Long Term Debt
-11,306
-10,248
-13,495
-6,522
-8,947
-9,549
-10,013
-4,644
-5,622
-6,395
Cash From Long Term Debt
21,744
13,829
6,683
8,055
9,996
12,242
16,353
8,180
5,540
9,132
Cash From (Repurchase of) Equity
-14,705
-6,804
-4,377
-11,601
-12,593
-10,455
-12,785
-12,970
-4,287
-3,298
Increase in Capital Stock
0
0
0
0
0
0
0
0
0
0
Decrease in Capital Stock
0
0
0
0
0
0
0
0
0
0
Other Financing Activities
0
0
0
0
0
0
0
0
0
0
Net Cash From Discontinued Operations (financing)
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
-4,740
-11,833
-14,700
-12,428
-13,696
-11,976
-9,882
-15,452
-9,165
-5,791
Net Cash Before Disc. Operations and FX
6,678
-2,306
-657
-1,387
1,755
-1,394
276
-1,584
-317
192
Change in Cash from Disc. Operations and Other
-5
0
0
0
0
0
0
0
0
0
Net Cash Before FX
6,673
-2,306
-657
-1,387
1,755
-1,394
276
-1,584
-317
192
Effect of Foreign Exchange Rates
294
58
98
-135
-493
-116
28
-655
-473
-51
Net Changes in Cash
6,967
-2,248
-559
-1,522
1,262
-1,510
304
-2,239
-790
141
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,
Sumo