Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Bellevue, United States of AmericaBellevue, United States of Americano data available |
Employees | 20,075 (as per Q1 2017)no data available |
Sector | Travel & Leisure, Consumer CyclicalTravel & Leisure, Consumer Cyclicalno data available |
Ticker | EXPEno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
150.11n/a |
Market Capitalisation in million USD |
14,561n/a |
Enterprise Value in million USD |
17,412n/a |
Common Shares Outstanding as per Dec 15, 2015 |
97,000,000n/a |
Preferred Shares Outstanding as per Dec 15, 2015 |
1,000n/a |
Average Basic Shares Outstanding TTM |
150,236,750n/a |
Average Diluted Shares Outstanding TTM |
154,386,750n/a |
Index Membership |
n/a
|
Revenues | 8,774n/a |
Gross Profit | 7,177n/a |
Operating Income | 462n/a |
EBITDA | 1,256n/a |
Net Profit | 282n/a |
Cash and Cash Equivalents | 1,869n/a |
Receivables | 1,343n/a |
Total Current Assets | 3,450n/a |
PP&E | 1,395n/a |
Total Assets | 15,778n/a |
Accounts Payable | 577n/a |
Current Debt | 0n/a |
Total Current Liabilities | 6,127n/a |
Long-Term Debt | 3,159n/a |
Total Liabilities | 10,084n/a |
Total Equity | 5,693n/a |
Depreciation & Amortisation | 794n/a |
Change in Working Capital | 169n/a |
Operating Cash Flow | 1,564n/a |
Net Change in PP&E and Intangibles | -749n/a |
Investing Cash Flow | -718n/a |
Dividends Paid | -150n/a |
Financing Cash Flow | -691n/a |
Total Change in Cash | 121n/a |
Free Cash Flow | 660n/a |
Gross Margin | 81.8%n/a |
Operating Margin | 5.3%n/a |
Net Profit Margin | 3.0%n/a |
Return on Equity | 4.6%n/a |
Return on Assets | 1.7%n/a |
Basic EPS | n/a |
Diluted EPS | n/a |
Sales per Share | n/a |
Book Value per Share | n/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 | n/a |
Price to Free Cash Flow | n/a |
EV/EBITDA | 13.86n/a |
EV/Sales | 1.98n/a |
Book to Market Value | 0.39n/a |
Current Ratio | 56.3%n/a |
Liabilities to Equity Ratio | 177.1%n/a |
Debt to Assets Ratio | 20.0%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
2,937
|
2,743
|
3,034
|
3,449
|
4,030
|
4,771
|
5,763
|
6,672
|
8,774
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-639
|
-603
|
-685
|
-761
|
-899
|
-1,038
|
-1,179
|
-1,310
|
-1,597
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,298
|
2,140
|
2,348
|
2,688
|
3,132
|
3,733
|
4,584
|
5,363
|
7,177
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-4,727
|
-1,743
|
-1,847
|
-2,208
|
-2,700
|
-3,367
|
-4,067
|
-4,440
|
-6,715
|
|
-1,374
|
-1,334
|
-1,493
|
-1,784
|
-2,066
|
-2,573
|
-3,234
|
-3,955
|
-5,046
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-69
|
-24
|
-23
|
-22
|
-32
|
-72
|
-77
|
-156
|
-317
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3,284
|
-385
|
-331
|
-402
|
-602
|
-722
|
-756
|
-329
|
-1,352
|
|
-2,429
|
398
|
501
|
480
|
432
|
366
|
518
|
922
|
462
|
|
-86
|
-78
|
-75
|
-78
|
-82
|
-65
|
-53
|
4
|
-185
|
|
-42
|
-43
|
-59
|
-71
|
-61
|
-63
|
-71
|
-110
|
-153
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-44
|
-35
|
-16
|
-7
|
-20
|
-3
|
18
|
113
|
-32
|
|
-2,515
|
320
|
426
|
402
|
350
|
301
|
465
|
926
|
277
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,515
|
320
|
426
|
402
|
350
|
301
|
465
|
926
|
277
|
|
-6
|
-102
|
-120
|
-76
|
-47
|
-84
|
-92
|
-203
|
-15
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,521
|
218
|
305
|
326
|
303
|
216
|
373
|
723
|
261
|
|
0
|
85
|
120
|
148
|
-23
|
0
|
0
|
0
|
0
|
|
0
|
85
|
120
|
148
|
-23
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,521
|
304
|
426
|
475
|
280
|
216
|
373
|
723
|
261
|
|
3
|
-4
|
-4
|
-2
|
0
|
16
|
25
|
42
|
21
|
|
-2,518
|
300
|
422
|
472
|
280
|
233
|
398
|
764
|
282
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,518
|
300
|
422
|
472
|
280
|
233
|
398
|
764
|
282
|
Remarks |
restated on Feb 11, 2011
n/a
calculated values,
|
restated on Feb 10, 2012
n/a
calculated values,
|
restated on Feb 6, 2013
n/a
calculated values,
|
restated on Feb 7, 2014
n/a
calculated values,
|
restated on Feb 6, 2015
n/a
calculated values,
|
restated on Feb 11, 2016
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
|
n/a
|
688
|
1,117
|
1,338
|
1,938
|
1,347
|
1,758
|
1,710
|
1,869
|
|
n/a
|
643
|
621
|
689
|
1,293
|
1,021
|
1,403
|
1,676
|
1,797
|
|
n/a
|
46
|
495
|
649
|
645
|
326
|
356
|
34
|
72
|
|
n/a
|
308
|
276
|
339
|
462
|
615
|
778
|
1,082
|
1,343
|
|
n/a
|
308
|
276
|
339
|
462
|
615
|
778
|
1,082
|
1,343
|
|
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
|
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
|
229
|
315
|
597
|
243
|
258
|
388
|
184
|
238
|
|
n/a
|
215
|
106
|
122
|
110
|
102
|
166
|
159
|
200
|
|
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
|
83
|
66
|
169
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
28
|
64
|
17
|
14
|
19
|
|
n/a
|
0
|
195
|
456
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
14
|
14
|
19
|
21
|
26
|
35
|
11
|
19
|
|
n/a
|
1,225
|
1,708
|
2,274
|
2,642
|
2,219
|
2,924
|
2,976
|
3,450
|
|
n/a
|
237
|
246
|
320
|
409
|
481
|
553
|
1,064
|
1,395
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
48
|
226
|
289
|
224
|
251
|
287
|
643
|
520
|
|
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
|
4,427
|
4,477
|
3,621
|
3,857
|
4,789
|
5,256
|
10,802
|
10,412
|
|
n/a
|
823
|
748
|
744
|
821
|
1,111
|
1,290
|
2,794
|
2,447
|
|
n/a
|
3,604
|
2,865
|
2,877
|
3,016
|
3,664
|
3,956
|
7,993
|
7,942
|
|
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
|
20
|
14
|
10
|
15
|
24
|
|
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
|
0
|
865
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
4,712
|
4,949
|
4,231
|
4,490
|
5,520
|
6,096
|
12,509
|
12,327
|
|
n/a
|
5,937
|
6,657
|
6,505
|
7,133
|
7,739
|
9,021
|
15,486
|
15,778
|
Liabilities and owners' equity | |||||||||
|
n/a
|
1,139
1138548000
|
1,148
1148496000
|
1,285
1284694000
|
1,855
1855369000
|
1,904
1904316000
|
2,363
2363151000
|
3,353
3353171000
|
3,227
3226890000
|
|
n/a
|
160
160471000
|
176
175892000
|
174
173855000
|
283
283029000
|
261
261288000
|
361
361382000
|
486
485557000
|
577
577012000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
62
62025000
|
62
61874000
|
60
59661000
|
68
68019000
|
50
49739000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
978
978077000
|
973
972604000
|
1,111
1110839000
|
1,510
1510315000
|
1,581
1581154000
|
1,942
1942108000
|
2,800
2799595000
|
2,600
2600139000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
697
696509000
|
747
746851000
|
1,269
1268663000
|
1,155
1154706000
|
1,390
1390065000
|
1,823
1823464000
|
2,573
2572846000
|
2,900
2900308000
|
|
n/a
|
697
696509000
|
671
671443000
|
849
848863000
|
1,155
1154706000
|
1,390
1390065000
|
1,823
1823464000
|
2,573
2572846000
|
2,900
2900308000
|
|
n/a
|
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
|
|
n/a
|
0
0
|
75
75408000
|
420
419800000
|
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
|
|
n/a
|
1,835
1835057000
|
1,895
1895347000
|
2,553
2553357000
|
3,010
3010075000
|
3,294
3294381000
|
4,187
4186615000
|
5,926
5926017000
|
6,127
6127198000
|
|
n/a
|
895
895086000
|
1,249
1249221000
|
1,249
1249281000
|
1,249
1249345000
|
1,249
1249412000
|
1,747
1746787000
|
3,183
3183140000
|
3,159
3159336000
|
|
n/a
|
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
|
|
n/a
|
457
457287000
|
776
775651000
|
397
397453000
|
470
470465000
|
572
571832000
|
633
633334000
|
788
788273000
|
798
797909000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
224
223959000
|
264
264142000
|
280
279962000
|
344
343553000
|
434
433532000
|
453
452958000
|
474
473841000
|
485
484970000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
396
396088000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
233
233328000
|
115
115421000
|
117
117491000
|
127
126912000
|
138
138300000
|
180
180376000
|
314
314432000
|
313
312939000
|
|
n/a
|
1,352
1352373000
|
2,025
2024872000
|
1,647
1646734000
|
1,720
1719810000
|
1,821
1821244000
|
2,380
2380121000
|
3,971
3971413000
|
3,957
3957245000
|
|
n/a
|
3,187
3187430000
|
3,920
3920219000
|
4,200
4200091000
|
4,730
4729885000
|
5,116
5115625000
|
6,567
6566736000
|
9,897
9897430000
|
10,084
10084443000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
6,035
6034533000
|
6,117
6117071000
|
5,475
5474672000
|
5,675
5675095000
|
5,802
5802160000
|
5,921
5921161000
|
8,697
8696531000
|
8,794
8794321000
|
|
n/a
|
0
369000
|
0
18000
|
0
19000
|
0
20000
|
0
20000
|
0
21000
|
0
23000
|
0
23000
|
|
n/a
|
6,034
6034164000
|
6,117
6117053000
|
5,475
5474653000
|
5,675
5675075000
|
5,802
5802140000
|
5,921
5921140000
|
8,697
8696508000
|
8,794
8794298000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-1,739
-1739198000
|
-2,241
-2241191000
|
-2,535
-2535219000
|
-2,953
-2952790000
|
-3,466
-3465675000
|
-3,998
-3998120000
|
-4,055
-4054909000
|
-4,511
-4510655000
|
|
n/a
|
-1,616
-1616033000
|
-1,195
-1194533000
|
-722
-722239000
|
-442
-442068000
|
-209
-209218000
|
0
0
|
508
507666000
|
129
129034000
|
|
n/a
|
3
3379000
|
-9
-8803000
|
-17
-17350000
|
0
22000
|
18
18197000
|
-139
-138774000
|
-285
-284894000
|
-280
-280399000
|
|
n/a
|
2,683
2682681000
|
2,673
2672544000
|
2,200
2199864000
|
2,280
2280259000
|
2,145
2145464000
|
1,784
1784267000
|
4,864
4864394000
|
4,132
4132301000
|
|
n/a
|
67
67045000
|
64
64159000
|
105
105303000
|
123
122602000
|
478
478392000
|
670
669535000
|
724
723851000
|
1,561
1560802000
|
|
n/a
|
2,750
2749726000
|
2,737
2736703000
|
2,305
2305167000
|
2,403
2402861000
|
2,624
2623856000
|
2,454
2453802000
|
5,588
5588245000
|
5,693
5693103000
|
|
n/a
|
5,937
5937156000
|
6,657
6656922000
|
6,505
6505258000
|
7,133
7132746000
|
7,739
7739481000
|
9,021
9020538000
|
15,486
15485675000
|
15,778
15777546000
|
Remarks | restated on n/a | restated on Feb 11, 2011 n/a | restated on Feb 10, 2012 n/a | restated on Feb 6, 2013 n/a | restated on Feb 7, 2014 n/a | restated on Feb 6, 2015 n/a | restated on Feb 11, 2016 n/a | restated on Feb 10, 2017 n/a | restated on Apr 28, 2017 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
-2,521
|
218
|
305
|
326
|
303
|
216
|
373
|
723
|
261
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
146
|
117
|
128
|
155
|
196
|
283
|
343
|
493
|
794
|
|
2,981
|
9
|
83
|
112
|
20
|
156
|
103
|
-372
|
340
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-86
|
229
|
88
|
232
|
718
|
107
|
549
|
525
|
169
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
521
|
574
|
605
|
826
|
1,237
|
763
|
1,367
|
1,368
|
1,564
|
|
-160
|
-79
|
-136
|
-208
|
-236
|
-309
|
-328
|
-787
|
-749
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-93
|
47
|
-604
|
-216
|
82
|
286
|
-32
|
-110
|
16
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-538
|
0
|
-16
|
-35
|
-199
|
-541
|
-561
|
-1,540
|
66
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-68
|
42
|
12
|
-4
|
-15
|
38
|
-4
|
66
|
-51
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-860
|
10
|
-744
|
-463
|
-368
|
-526
|
-924
|
-2,371
|
-718
|
|
0
|
0
|
-79
|
-77
|
-130
|
-76
|
-85
|
-109
|
-150
|
|
457
|
-650
|
742
|
0
|
0
|
0
|
493
|
1,442
|
-404
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-7
|
8
|
-451
|
-260
|
-176
|
-441
|
-409
|
60
|
-315
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
14
|
-19
|
-84
|
-17
|
34
|
24
|
49
|
11
|
178
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
465
|
-661
|
128
|
-353
|
-273
|
-493
|
48
|
1,404
|
-691
|
|
126
|
-77
|
-11
|
9
|
597
|
-255
|
491
|
401
|
155
|
|
0
|
21
|
41
|
77
|
-8
|
14
|
0
|
0
|
0
|
|
126
|
-56
|
30
|
86
|
589
|
-241
|
491
|
401
|
155
|
|
-78
|
9
|
-20
|
-18
|
15
|
-31
|
-109
|
-127
|
-35
|
|
48
|
-46
|
10
|
68
|
604
|
-272
|
382
|
274
|
121
|
Remarks |
restated on Feb 11, 2011
n/a
calculated values,
|
restated on Feb 10, 2012
n/a
calculated values,
|
restated on Feb 6, 2013
n/a
calculated values,
|
restated on Feb 7, 2014
n/a
calculated values,
|
restated on Feb 6, 2015
n/a
calculated values,
|
restated on Feb 11, 2016
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|