Last Closing Price as per Oct 13, 2017, in USD |
50.45n/a |
Market Capitalisation in million USD |
45,415n/a |
Enterprise Value in million USD |
68,749n/a |
Common Shares Outstanding as per Jul 29, 2016 |
900,200,000n/a |
Preferred Shares Outstanding as per Jul 29, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
614,150,000n/a |
Average Diluted Shares Outstanding TTM |
616,675,000n/a |
Index Membership |
n/a
|
Revenues | 7,509n/a |
Gross Profit | 5,969n/a |
Operating Income | 2,374n/a |
EBITDA | 3,149n/a |
Net Profit | 990n/a |
Cash and Cash Equivalents | 693n/a |
Receivables | 2,412n/a |
Total Current Assets | 9,658n/a |
PP&E | 6,596n/a |
Total Assets | 70,721n/a |
Accounts Payable | 3,728n/a |
Current Debt | 2,715n/a |
Total Current Liabilities | 6,855n/a |
Long-Term Debt | 21,312n/a |
Total Liabilities | 40,958n/a |
Total Equity | 29,763n/a |
Depreciation & Amortisation | 775n/a |
Change in Working Capital | -244n/a |
Operating Cash Flow | 2,304n/a |
Net Change in PP&E and Intangibles | -100n/a |
Investing Cash Flow | -17,971n/a |
Dividends Paid | -154n/a |
Financing Cash Flow | 16,301n/a |
Total Change in Cash | 629n/a |
Free Cash Flow | 2,761n/a |
Gross Margin | 79.5%n/a |
Operating Margin | 31.6%n/a |
Net Profit Margin | 13.2%n/a |
Return on Equity | 3.3%n/a |
Return on Assets | 1.4%n/a |
Basic EPS | 1.61n/a |
Diluted EPS | 1.61n/a |
Sales per Share | 12.23n/a |
Book Value per Share | 48.46n/a |
FCF per Share | 4.50n/a |
Dividends per Share | 0.25n/a |
Price to Earnings Ratio | 31.29n/a |
Price to Sales Ratio | 4.13n/a |
Price to Book Value | 1.04n/a |
Price to Free Cash Flow | 11.22n/a |
EV/EBITDA | 21.83n/a |
EV/Sales | 9.16n/a |
Book to Market Value | 0.66n/a |
Current Ratio | 140.9%n/a |
Liabilities to Equity Ratio | 137.6%n/a |
Debt to Assets Ratio | 34.0%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
2,436
|
3,022
|
3,008
|
3,471
|
4,158
|
4,527
|
4,934
|
6,022
|
6,417
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-320
|
-408
|
-388
|
-463
|
-552
|
-586
|
-671
|
-979
|
-969
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,116
|
2,614
|
2,620
|
3,008
|
3,606
|
3,942
|
4,264
|
5,043
|
5,448
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,755
|
-1,950
|
-1,983
|
-2,188
|
-2,440
|
-2,901
|
-2,585
|
-3,093
|
-3,905
|
|
-1,211
|
-1,455
|
-1,343
|
-1,526
|
-1,676
|
-1,948
|
-1,651
|
-2,026
|
-2,341
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-545
|
-494
|
-640
|
-662
|
-765
|
-953
|
-933
|
-1,068
|
-1,564
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
361
|
665
|
637
|
820
|
1,166
|
1,041
|
1,679
|
1,950
|
1,543
|
|
-19
|
-146
|
23
|
-25
|
-19
|
-37
|
-40
|
3
|
-34
|
|
-20
|
-114
|
-38
|
-33
|
-37
|
-35
|
-36
|
-6
|
-37
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
-33
|
61
|
8
|
19
|
-2
|
-4
|
9
|
4
|
|
342
|
518
|
660
|
795
|
1,148
|
1,003
|
1,639
|
1,952
|
1,509
|
|
-1,740
|
-253
|
-17
|
-26
|
-30
|
5
|
55
|
1,384
|
-123
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,398
|
266
|
643
|
769
|
1,117
|
1,008
|
1,694
|
3,336
|
1,386
|
|
-56
|
-98
|
-139
|
-183
|
-237
|
-203
|
-278
|
-56
|
-46
|
|
0
|
0
|
0
|
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
|
2
|
-1
|
1
|
3
|
1
|
4
|
3
|
-2
|
|
-1,452
|
170
|
504
|
588
|
883
|
806
|
1,420
|
3,283
|
1,338
|
|
0
|
-18
|
-12
|
0
|
-18
|
-60
|
-755
|
123
|
-34
|
|
0
|
-18
|
-12
|
0
|
-18
|
-60
|
-755
|
123
|
-34
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,452
|
152
|
491
|
588
|
865
|
745
|
665
|
3,406
|
1,303
|
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,452
|
156
|
492
|
588
|
865
|
745
|
665
|
3,406
|
1,303
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,452
|
156
|
492
|
588
|
865
|
745
|
665
|
3,406
|
1,303
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 23, 2011
n/a
calculated values,
|
restated on Feb 23, 2012
n/a
calculated values,
|
restated on Feb 25, 2013
n/a
calculated values,
|
restated on Feb 24, 2014
n/a
calculated values,
|
restated on Feb 24, 2015
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
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 |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
|
n/a
|
218
|
499
|
551
|
620
|
1,482
|
2,239
|
2,982
|
136
|
|
n/a
|
218
|
499
|
551
|
620
|
1,482
|
2,239
|
2,982
|
136
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
395
|
598
|
693
|
845
|
824
|
961
|
1,035
|
1,201
|
|
n/a
|
395
|
598
|
693
|
845
|
824
|
961
|
1,035
|
1,201
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
155
|
190
|
260
|
340
|
437
|
455
|
545
|
635
|
|
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
|
277
|
284
|
377
|
403
|
469
|
632
|
621
|
283
|
|
n/a
|
141
|
115
|
168
|
175
|
222
|
263
|
222
|
197
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
17
|
0
|
0
|
0
|
0
|
32
|
0
|
0
|
|
n/a
|
90
|
136
|
182
|
208
|
230
|
316
|
345
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
29
|
33
|
27
|
21
|
17
|
22
|
55
|
86
|
|
n/a
|
1,044
|
1,570
|
1,880
|
2,208
|
3,212
|
4,288
|
5,183
|
2,256
|
|
n/a
|
534
|
677
|
853
|
932
|
956
|
892
|
838
|
828
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
43
|
106
|
102
|
30
|
39
|
32
|
44
|
51
|
|
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
|
2,312
|
2,265
|
2,552
|
3,210
|
3,111
|
3,111
|
7,568
|
13,475
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
351
|
385
|
403
|
593
|
645
|
625
|
2,475
|
4,148
|
|
n/a
|
1,825
|
1,791
|
1,979
|
2,493
|
2,388
|
2,313
|
4,934
|
9,173
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
118
|
79
|
110
|
51
|
47
|
141
|
112
|
121
|
|
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
|
18
|
10
|
61
|
74
|
32
|
33
|
46
|
33
|
|
n/a
|
2,889
|
3,047
|
3,507
|
4,172
|
4,105
|
4,035
|
8,449
|
14,354
|
|
n/a
|
3,934
|
4,618
|
5,388
|
6,380
|
7,317
|
8,323
|
13,632
|
16,610
|
Liabilities and owners' equity | |||||||||
|
n/a
|
709
708600000
|
929
929100000
|
1,239
1239300000
|
1,371
1370500000
|
1,502
1501500000
|
1,688
1688400000
|
1,909
1909400000
|
2,051
2050600000
|
|
n/a
|
709
708600000
|
929
929100000
|
1,239
1239300000
|
1,371
1370500000
|
1,502
1501500000
|
1,688
1688400000
|
1,909
1909400000
|
2,051
2050600000
|
|
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
|
1,100
1100000000
|
0
0
|
0
0
|
850
850000000
|
1,512
1511500000
|
|
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
|
115
115200000
|
91
90900000
|
54
54000000
|
64
63800000
|
144
144100000
|
120
119500000
|
263
262500000
|
144
144000000
|
|
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
|
11
10900000
|
3
2900000
|
4
4400000
|
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
|
104
104300000
|
88
88000000
|
50
49600000
|
64
63800000
|
144
144100000
|
120
119500000
|
263
262500000
|
144
144000000
|
|
n/a
|
824
823800000
|
1,020
1020000000
|
1,293
1293300000
|
2,534
2534300000
|
1,646
1645600000
|
1,808
1807900000
|
3,022
3021900000
|
3,706
3706100000
|
|
n/a
|
1,143
1143100000
|
1,144
1143600000
|
1,100
1100000000
|
0
0
|
1,100
1100000000
|
0
0
|
0
0
|
70
69900000
|
|
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
|
639
639300000
|
541
541400000
|
543
542900000
|
661
660900000
|
762
762400000
|
1,149
1149100000
|
1,947
1947300000
|
3,005
3004700000
|
|
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
|
348
348000000
|
294
294300000
|
352
352100000
|
517
516600000
|
521
520800000
|
561
560600000
|
1,211
1210600000
|
2,206
2205900000
|
|
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
|
291
291300000
|
247
247100000
|
191
190800000
|
144
144300000
|
242
241600000
|
589
588500000
|
737
736700000
|
799
798800000
|
|
n/a
|
1,782
1782400000
|
1,685
1685000000
|
1,643
1642900000
|
661
660900000
|
1,862
1862400000
|
1,149
1149100000
|
1,947
1947300000
|
3,075
3074600000
|
|
n/a
|
2,606
2606200000
|
2,705
2705000000
|
2,936
2936200000
|
3,195
3195200000
|
3,508
3508000000
|
2,957
2957000000
|
4,969
4969200000
|
6,781
6780700000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,650
2650100000
|
2,733
2733200000
|
2,802
2802100000
|
2,909
2909000000
|
3,037
3037200000
|
4,245
4244900000
|
4,397
4396700000
|
4,545
4545200000
|
|
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
|
-397
-397200000
|
-347
-347400000
|
-276
-276100000
|
-287
-287200000
|
-310
-310400000
|
-451
-450600000
|
-346
-345900000
|
-321
-320600000
|
|
n/a
|
-1,023
-1022700000
|
-622
-622400000
|
-160
-160300000
|
503
502900000
|
996
995500000
|
1,462
1461500000
|
4,644
4643600000
|
5,788
5788300000
|
|
n/a
|
97
97000000
|
149
149100000
|
86
85700000
|
60
60300000
|
87
86900000
|
110
110200000
|
-32
-31500000
|
-184
-183800000
|
|
n/a
|
1,327
1327200000
|
1,913
1912500000
|
2,451
2451400000
|
3,185
3185000000
|
3,809
3809200000
|
5,366
5366000000
|
8,663
8662900000
|
9,829
9829100000
|
|
n/a
|
0
300000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,328
1327500000
|
1,913
1912500000
|
2,451
2451400000
|
3,185
3185000000
|
3,809
3809200000
|
5,366
5366000000
|
8,663
8662900000
|
9,829
9829100000
|
|
n/a
|
3,934
3933700000
|
4,618
4617500000
|
5,388
5387600000
|
6,380
6380200000
|
7,317
7317200000
|
8,323
8323000000
|
13,632
13632100000
|
16,610
16609800000
|
Remarks | restated on n/a | restated on Feb 26, 2010 n/a | restated on Feb 23, 2011 n/a | restated on Feb 23, 2012 n/a | restated on Feb 25, 2013 n/a | restated on Feb 24, 2014 n/a | restated on Feb 24, 2015 n/a | restated on Feb 23, 2016 n/a | restated on Aug 5, 2016 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
-1,452
|
170
|
504
|
588
|
865
|
745
|
665
|
3,406
|
1,303
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
158
|
203
|
250
|
256
|
295
|
309
|
324
|
407
|
637
|
|
1,837
|
333
|
24
|
91
|
93
|
288
|
824
|
366
|
625
|
|
0
|
0
|
0
|
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
|
99
|
-146
|
21
|
-179
|
41
|
-350
|
50
|
-229
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
-5
|
-6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
475
|
800
|
627
|
955
|
1,074
|
1,383
|
1,463
|
4,228
|
2,337
|
|
66
|
-676
|
-261
|
-327
|
-188
|
-175
|
-138
|
50
|
-97
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-63
|
-2
|
-1
|
-3
|
-11
|
-18
|
-11
|
-23
|
-10
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,520
|
-499
|
-77
|
-450
|
-725
|
-97
|
-228
|
-4,104
|
-5,553
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
49
|
23
|
17
|
-18
|
114
|
19
|
15
|
47
|
40
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,468
|
-1,155
|
-322
|
-797
|
-809
|
-271
|
-361
|
-4,031
|
-5,620
|
|
-41
|
-47
|
-54
|
-62
|
-74
|
-86
|
-96
|
-121
|
-134
|
|
834
|
-2
|
-5
|
0
|
-13
|
0
|
0
|
298
|
650
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
722
|
-135
|
14
|
10
|
-138
|
-190
|
-227
|
17
|
17
|
|
908
|
11
|
15
|
11
|
13
|
16
|
17
|
17
|
17
|
|
-186
|
-147
|
-1
|
-2
|
-152
|
-206
|
-244
|
0
|
0
|
|
109
|
6
|
17
|
-47
|
30
|
32
|
-22
|
361
|
-93
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,623
|
-178
|
-29
|
-100
|
-195
|
-244
|
-345
|
555
|
439
|
|
-370
|
-533
|
276
|
58
|
69
|
868
|
758
|
752
|
-2,844
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-370
|
-533
|
276
|
58
|
69
|
868
|
758
|
752
|
-2,844
|
|
6
|
-12
|
5
|
-6
|
0
|
-5
|
0
|
-9
|
-3
|
|
-364
|
-544
|
281
|
52
|
69
|
862
|
757
|
743
|
-2,847
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 23, 2011
n/a
calculated values,
|
restated on Feb 23, 2012
n/a
calculated values,
|
restated on Feb 25, 2013
n/a
calculated values,
|
restated on Feb 24, 2014
n/a
calculated values,
|
restated on Feb 24, 2015
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|