Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Denver, United States of AmericaDenver, United States of Americano data available |
Employees | 12,400 (as per Q1 2017)no data available |
Sector | Metals & Mining, Basic MaterialsMetals & Mining, Basic Materialsno data available |
Ticker | NEMno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
38.59n/a |
Market Capitalisation in million USD |
20,577n/a |
Enterprise Value in million USD |
23,389n/a |
Common Shares Outstanding as per Apr 17, 2017 |
533,233,294n/a |
Preferred Shares Outstanding as per Apr 17, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
530,500,000n/a |
Average Diluted Shares Outstanding TTM |
532,500,000n/a |
Index Membership |
n/a
|
Revenues | 6,908n/a |
Gross Profit | 3,054n/a |
Operating Income | 1,107n/a |
EBITDA | 2,344n/a |
Net Profit | -633n/a |
Cash and Cash Equivalents | 2,970n/a |
Receivables | 285n/a |
Total Current Assets | 4,838n/a |
PP&E | 12,378n/a |
Total Assets | 20,969n/a |
Accounts Payable | 305n/a |
Current Debt | 572n/a |
Total Current Liabilities | 1,565n/a |
Long-Term Debt | 4,049n/a |
Total Liabilities | 9,053n/a |
Total Equity | 11,916n/a |
Depreciation & Amortisation | 1,237n/a |
Change in Working Capital | -408n/a |
Operating Cash Flow | 2,633n/a |
Net Change in PP&E and Intangibles | -1,028n/a |
Investing Cash Flow | -129n/a |
Dividends Paid | -81n/a |
Financing Cash Flow | -1,111n/a |
Total Change in Cash | 1,390n/a |
Free Cash Flow | 462n/a |
Gross Margin | 44.2%n/a |
Operating Margin | 16.0%n/a |
Net Profit Margin | -14.5%n/a |
Return on Equity | -8.4%n/a |
Return on Assets | -4.8%n/a |
Basic EPS | -1.19n/a |
Diluted EPS | -1.19n/a |
Sales per Share | 13.02n/a |
Book Value per Share | 20.27n/a |
FCF per Share | 0.87n/a |
Dividends per Share | 0.15n/a |
Price to Earnings Ratio | -32.34n/a |
Price to Sales Ratio | 2.96n/a |
Price to Book Value | 1.72n/a |
Price to Free Cash Flow | 44.31n/a |
EV/EBITDA | 9.98n/a |
EV/Sales | 3.39n/a |
Book to Market Value | 0.58n/a |
Current Ratio | 309.1%n/a |
Liabilities to Equity Ratio | 76.0%n/a |
Debt to Assets Ratio | 22.0%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 |
---|---|---|---|---|---|---|---|---|---|---|
|
5,465
|
6,124
|
7,705
|
9,540
|
10,358
|
9,964
|
8,414
|
6,819
|
6,085
|
6,711
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,826
|
-3,038
|
-3,008
|
-3,484
|
-3,890
|
-4,334
|
-5,299
|
-3,919
|
-3,578
|
-3,772
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,639
|
3,086
|
4,697
|
6,056
|
6,468
|
5,630
|
3,115
|
2,900
|
2,507
|
2,939
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,093
|
-1,403
|
-1,346
|
-1,622
|
-2,077
|
-2,044
|
-2,115
|
-1,789
|
-1,878
|
-1,914
|
|
-142
|
-144
|
-159
|
-178
|
-198
|
-212
|
-203
|
-237
|
-241
|
-233
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-239
|
-379
|
-322
|
-434
|
-723
|
-704
|
-469
|
-322
|
-282
|
-282
|
|
-685
|
-738
|
-806
|
-945
|
-1,036
|
-1,032
|
-1,362
|
-1,088
|
-1,102
|
-1,220
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-27
|
-142
|
-59
|
-65
|
-120
|
-96
|
-81
|
-142
|
-253
|
-179
|
|
1,546
|
1,683
|
3,351
|
4,434
|
4,391
|
3,586
|
1,000
|
1,111
|
629
|
1,025
|
|
-261
|
-252
|
-390
|
-431
|
-497
|
-420
|
-254
|
-264
|
-278
|
-262
|
|
-118
|
-135
|
-120
|
-279
|
-244
|
-249
|
-303
|
-330
|
-297
|
-273
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-143
|
-117
|
-270
|
-152
|
-253
|
-171
|
49
|
66
|
19
|
11
|
|
1,285
|
1,431
|
2,961
|
4,003
|
3,894
|
3,166
|
746
|
847
|
351
|
763
|
|
-1,674
|
-137
|
-7
|
-6
|
-2,084
|
-52
|
-4,352
|
-26
|
-56
|
-977
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-389
|
1,294
|
2,954
|
3,997
|
1,810
|
3,114
|
-3,606
|
821
|
295
|
-214
|
|
-190
|
-142
|
-829
|
-856
|
-713
|
-876
|
755
|
-204
|
-391
|
-563
|
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
-5
|
-16
|
3
|
11
|
-51
|
-5
|
-4
|
-45
|
-13
|
|
-580
|
1,147
|
2,109
|
3,144
|
1,108
|
2,187
|
-2,856
|
613
|
-141
|
-790
|
|
-905
|
13
|
-16
|
-28
|
-136
|
-76
|
61
|
-284
|
445
|
-133
|
|
-905
|
13
|
-16
|
-28
|
-136
|
-76
|
61
|
-284
|
445
|
-133
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,485
|
1,160
|
2,093
|
3,116
|
972
|
2,111
|
-2,795
|
329
|
304
|
-923
|
|
-410
|
-329
|
-796
|
-839
|
-606
|
-309
|
261
|
179
|
-84
|
296
|
|
-1,895
|
831
|
1,297
|
2,277
|
366
|
1,802
|
-2,534
|
508
|
220
|
-627
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,895
|
831
|
1,297
|
2,277
|
366
|
1,802
|
-2,534
|
508
|
220
|
-627
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Feb 24, 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 17, 2016
n/a
calculated values,
|
restated on Feb 21, 2017
n/a
calculated values,
|
restated on Feb 21, 2017
n/a
calculated values,
|
restated on Feb 21, 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
|
447
|
3,271
|
4,169
|
1,854
|
1,647
|
1,633
|
2,476
|
2,382
|
2,812
|
|
n/a
|
435
|
3,215
|
4,056
|
1,760
|
1,561
|
1,555
|
2,403
|
2,363
|
2,756
|
|
n/a
|
12
|
56
|
113
|
94
|
86
|
78
|
73
|
19
|
56
|
|
n/a
|
318
|
540
|
670
|
620
|
860
|
482
|
476
|
215
|
343
|
|
n/a
|
318
|
540
|
670
|
620
|
860
|
482
|
476
|
215
|
343
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
797
|
896
|
1,275
|
1,385
|
1,582
|
1,522
|
1,366
|
1,343
|
1,380
|
|
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
|
739
|
1,115
|
1,139
|
1,529
|
1,856
|
1,252
|
1,121
|
83
|
142
|
|
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
|
284
|
215
|
177
|
396
|
195
|
246
|
240
|
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
|
455
|
900
|
962
|
1,133
|
1,661
|
1,006
|
881
|
83
|
142
|
|
n/a
|
2,301
|
5,822
|
7,253
|
5,388
|
5,945
|
4,889
|
5,439
|
4,023
|
4,677
|
|
n/a
|
10,128
|
12,370
|
12,907
|
15,881
|
18,010
|
14,277
|
13,650
|
13,210
|
12,485
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
655
|
1,186
|
1,568
|
1,472
|
1,446
|
439
|
334
|
402
|
227
|
|
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
|
2,643
|
2,921
|
3,935
|
3,370
|
4,249
|
5,002
|
5,493
|
7,495
|
3,642
|
|
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
|
1,039
|
937
|
1,437
|
242
|
481
|
1,478
|
1,790
|
1,712
|
1,331
|
|
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
|
1,604
|
1,984
|
2,498
|
3,128
|
3,768
|
3,524
|
3,703
|
5,783
|
2,311
|
|
n/a
|
13,426
|
16,477
|
18,410
|
20,723
|
23,705
|
19,718
|
19,477
|
21,107
|
16,354
|
|
n/a
|
15,727
|
22,299
|
25,663
|
26,111
|
29,650
|
24,607
|
24,916
|
25,130
|
21,031
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
642
642000000
|
846
846000000
|
1,070
1070000000
|
1,118
1118000000
|
1,047
1047000000
|
832
832000000
|
787
787000000
|
631
631000000
|
777
777000000
|
|
n/a
|
411
411000000
|
396
396000000
|
427
427000000
|
561
561000000
|
657
657000000
|
478
478000000
|
406
406000000
|
315
315000000
|
320
320000000
|
|
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
|
231
231000000
|
450
450000000
|
643
643000000
|
557
557000000
|
390
390000000
|
354
354000000
|
381
381000000
|
316
316000000
|
457
457000000
|
|
n/a
|
165
165000000
|
157
157000000
|
259
259000000
|
689
689000000
|
10
10000000
|
595
595000000
|
166
166000000
|
9
9000000
|
566
566000000
|
|
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
|
770
770000000
|
1,317
1317000000
|
1,418
1418000000
|
2,133
2133000000
|
2,084
2084000000
|
1,313
1313000000
|
1,245
1245000000
|
487
487000000
|
407
407000000
|
|
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
|
770
770000000
|
1,317
1317000000
|
1,418
1418000000
|
2,133
2133000000
|
2,084
2084000000
|
1,313
1313000000
|
1,245
1245000000
|
487
487000000
|
407
407000000
|
|
n/a
|
1,577
1577000000
|
2,320
2320000000
|
2,747
2747000000
|
3,940
3940000000
|
3,141
3141000000
|
2,740
2740000000
|
2,198
2198000000
|
1,127
1127000000
|
1,750
1750000000
|
|
n/a
|
3,072
3072000000
|
4,652
4652000000
|
4,182
4182000000
|
3,624
3624000000
|
6,288
6288000000
|
6,145
6145000000
|
6,480
6480000000
|
5,854
5854000000
|
4,049
4049000000
|
|
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
|
2,417
2417000000
|
2,714
2714000000
|
3,018
3018000000
|
2,776
2776000000
|
3,273
3273000000
|
2,813
2813000000
|
3,149
3149000000
|
3,857
3857000000
|
3,358
3358000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
379
379000000
|
381
381000000
|
325
325000000
|
459
459000000
|
586
586000000
|
323
323000000
|
492
492000000
|
409
409000000
|
411
411000000
|
|
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
|
1,051
1051000000
|
1,341
1341000000
|
1,488
1488000000
|
784
784000000
|
858
858000000
|
635
635000000
|
656
656000000
|
538
538000000
|
592
592000000
|
|
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
|
987
987000000
|
992
992000000
|
1,205
1205000000
|
1,533
1533000000
|
1,829
1829000000
|
1,855
1855000000
|
2,001
2001000000
|
2,910
2910000000
|
2,355
2355000000
|
|
n/a
|
5,489
5489000000
|
7,366
7366000000
|
7,200
7200000000
|
6,400
6400000000
|
9,561
9561000000
|
8,958
8958000000
|
9,629
9629000000
|
9,711
9711000000
|
7,407
7407000000
|
|
n/a
|
7,066
7066000000
|
9,686
9686000000
|
9,947
9947000000
|
10,340
10340000000
|
12,702
12702000000
|
11,698
11698000000
|
11,827
11827000000
|
10,838
10838000000
|
9,157
9157000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
7,540
7540000000
|
8,928
8928000000
|
9,057
9057000000
|
9,192
9192000000
|
9,117
9117000000
|
9,327
9327000000
|
9,510
9510000000
|
10,274
10274000000
|
10,339
10339000000
|
|
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
|
4
4000000
|
1,149
1149000000
|
3,180
3180000000
|
3,052
3052000000
|
4,166
4166000000
|
848
848000000
|
1,242
1242000000
|
1,410
1410000000
|
716
716000000
|
|
n/a
|
-253
-253000000
|
626
626000000
|
1,108
1108000000
|
652
652000000
|
490
490000000
|
-182
-182000000
|
-478
-478000000
|
-334
-334000000
|
-334
-334000000
|
|
n/a
|
7,291
7291000000
|
10,703
10703000000
|
13,345
13345000000
|
12,896
12896000000
|
13,773
13773000000
|
9,993
9993000000
|
10,274
10274000000
|
11,350
11350000000
|
10,721
10721000000
|
|
n/a
|
1,370
1370000000
|
1,910
1910000000
|
2,371
2371000000
|
2,875
2875000000
|
3,175
3175000000
|
2,916
2916000000
|
2,815
2815000000
|
2,942
2942000000
|
1,153
1153000000
|
|
n/a
|
8,661
8661000000
|
12,613
12613000000
|
15,716
15716000000
|
15,771
15771000000
|
16,948
16948000000
|
12,909
12909000000
|
13,089
13089000000
|
14,292
14292000000
|
11,874
11874000000
|
|
n/a
|
15,727
15727000000
|
22,299
22299000000
|
25,663
25663000000
|
26,111
26111000000
|
29,650
29650000000
|
24,607
24607000000
|
24,916
24916000000
|
25,130
25130000000
|
21,031
21031000000
|
Remarks | restated on n/a | restated on Feb 25, 2010 n/a | restated on Feb 24, 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 17, 2016 n/a | restated on Feb 21, 2017 n/a | restated on Apr 24, 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 |
---|---|---|---|---|---|---|---|---|---|---|
|
-580
|
1,147
|
2,109
|
3,144
|
1,108
|
2,187
|
-2,856
|
613
|
-141
|
-790
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
685
|
738
|
806
|
945
|
1,036
|
1,032
|
1,362
|
1,088
|
1,102
|
1,220
|
|
1,152
|
139
|
226
|
-155
|
1,758
|
242
|
4,141
|
412
|
833
|
1,977
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-729
|
-627
|
-227
|
-754
|
-311
|
-1,073
|
-1,086
|
-690
|
-206
|
-490
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
137
|
-104
|
33
|
-13
|
-7
|
-16
|
-18
|
15
|
557
|
869
|
|
665
|
1,293
|
2,947
|
3,167
|
3,584
|
2,372
|
1,543
|
1,438
|
2,145
|
2,786
|
|
-1,669
|
-1,818
|
-1,751
|
-1,346
|
-2,778
|
-3,169
|
-1,837
|
-379
|
-1,108
|
-1,124
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-34
|
33
|
12
|
-25
|
60
|
-10
|
588
|
-1
|
29
|
195
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-953
|
-325
|
-1,007
|
-4
|
-2,309
|
-25
|
-13
|
-28
|
-823
|
914
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
184
|
-36
|
-35
|
-44
|
-40
|
-60
|
-51
|
-29
|
-49
|
-19
|
|
1,359
|
-11
|
0
|
0
|
0
|
0
|
0
|
-70
|
-90
|
-46
|
|
-1,113
|
-2,157
|
-2,781
|
-1,419
|
-5,067
|
-3,264
|
-1,313
|
-507
|
-2,041
|
-80
|
|
-181
|
-182
|
-196
|
-246
|
-494
|
-695
|
-610
|
-114
|
-52
|
-67
|
|
965
|
595
|
1,568
|
-430
|
-262
|
1,548
|
388
|
-87
|
-229
|
-1,312
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
51
|
29
|
1,278
|
60
|
40
|
24
|
2
|
0
|
675
|
0
|
|
51
|
29
|
1,278
|
60
|
40
|
24
|
2
|
0
|
675
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-377
|
-315
|
-78
|
-299
|
-138
|
-188
|
8
|
164
|
135
|
-101
|
|
7
|
-4
|
-2
|
0
|
0
|
0
|
0
|
-28
|
-233
|
-321
|
|
465
|
123
|
2,570
|
-915
|
-854
|
689
|
-212
|
-65
|
296
|
-1,801
|
|
17
|
-741
|
2,736
|
833
|
-2,337
|
-203
|
18
|
866
|
400
|
905
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
17
|
-741
|
2,736
|
833
|
-2,337
|
-203
|
18
|
866
|
400
|
905
|
|
50
|
-54
|
44
|
8
|
41
|
4
|
-24
|
-17
|
-22
|
1
|
|
67
|
-795
|
2,780
|
841
|
-2,296
|
-199
|
-6
|
849
|
378
|
906
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Feb 24, 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 17, 2016
n/a
calculated values,
|
restated on Feb 21, 2017
n/a
calculated values,
|
restated on Feb 21, 2017
n/a
calculated values,
|
restated on Feb 21, 2017
n/a
calculated values,
|