Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Charlotte, United States of AmericaCharlotte, United States of Americano data available |
Employees | 28,798 (as per Q1 2017)no data available |
Sector | Utilities - Regulated, UtilitiesUtilities - Regulated, Utilitiesno data available |
Ticker | DUKno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
86.79n/a |
Market Capitalisation in million USD |
60,743n/a |
Enterprise Value in million USD |
104,797n/a |
Common Shares Outstanding as per Mar 31, 2017 |
699,883,528n/a |
Preferred Shares Outstanding as per Mar 31, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
693,750,000n/a |
Average Diluted Shares Outstanding TTM |
693,750,000n/a |
Index Membership |
n/a
|
Revenues | 23,249n/a |
Gross Profit | 10,129n/a |
Operating Income | 5,670n/a |
EBITDA | 9,450n/a |
Net Profit | 2,856n/a |
Cash and Cash Equivalents | 6,179n/a |
Receivables | 583n/a |
Total Current Assets | 13,534n/a |
PP&E | 78,216n/a |
Total Assets | 129,686n/a |
Accounts Payable | 2,138n/a |
Current Debt | 6,212n/a |
Total Current Liabilities | 12,076n/a |
Long-Term Debt | 43,964n/a |
Total Liabilities | 89,140n/a |
Total Equity | 40,546n/a |
Depreciation & Amortisation | 3,780n/a |
Change in Working Capital | 85n/a |
Operating Cash Flow | 6,872n/a |
Net Change in PP&E and Intangibles | -7,366n/a |
Investing Cash Flow | -7,541n/a |
Dividends Paid | -2,300n/a |
Financing Cash Flow | 5,478n/a |
Total Change in Cash | 4,809n/a |
Free Cash Flow | 989n/a |
Gross Margin | 43.6%n/a |
Operating Margin | 24.4%n/a |
Net Profit Margin | 12.4%n/a |
Return on Equity | 7.1%n/a |
Return on Assets | 2.2%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 | 11.09n/a |
EV/Sales | 4.51n/a |
Book to Market Value | 0.67n/a |
Current Ratio | 112.1%n/a |
Liabilities to Equity Ratio | 219.9%n/a |
Debt to Assets Ratio | 38.7%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
12,720
|
13,207
|
12,731
|
14,272
|
14,529
|
17,912
|
22,756
|
23,925
|
23,459
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-7,827
|
-8,371
|
-7,757
|
-8,750
|
-8,915
|
-11,235
|
-13,545
|
-14,323
|
-13,728
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
4,893
|
4,836
|
4,974
|
5,522
|
5,614
|
6,677
|
9,211
|
9,602
|
9,731
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,395
|
-2,309
|
-2,341
|
-2,488
|
-2,510
|
-3,110
|
-3,942
|
-4,279
|
-4,279
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,746
|
-1,670
|
-1,656
|
-1,786
|
-1,806
|
-2,145
|
-2,668
|
-3,066
|
-3,144
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-649
|
-639
|
-685
|
-702
|
-704
|
-965
|
-1,274
|
-1,213
|
-1,135
|
|
2,498
|
2,527
|
2,633
|
3,034
|
3,104
|
3,567
|
5,269
|
5,323
|
5,452
|
|
-257
|
-611
|
-397
|
-354
|
-323
|
-699
|
-1,159
|
-1,141
|
-1,237
|
|
-685
|
-741
|
-751
|
-840
|
-859
|
-1,244
|
-1,543
|
-1,622
|
-1,613
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
157
|
-102
|
70
|
116
|
160
|
148
|
122
|
130
|
69
|
|
271
|
232
|
284
|
370
|
376
|
397
|
262
|
351
|
307
|
|
2,241
|
1,916
|
2,236
|
2,680
|
2,781
|
2,868
|
4,110
|
4,182
|
4,215
|
|
-5
|
-25
|
-405
|
-470
|
-316
|
-634
|
-315
|
-48
|
-78
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,236
|
1,891
|
1,831
|
2,210
|
2,465
|
2,234
|
3,795
|
4,134
|
4,137
|
|
-712
|
-616
|
-758
|
-890
|
-752
|
-623
|
-1,205
|
-1,669
|
-1,326
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,524
|
1,275
|
1,073
|
1,320
|
1,713
|
1,611
|
2,590
|
2,465
|
2,811
|
|
-22
|
83
|
12
|
3
|
1
|
171
|
86
|
-576
|
20
|
|
-22
|
83
|
12
|
3
|
1
|
171
|
86
|
-576
|
20
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,502
|
1,358
|
1,085
|
1,323
|
1,714
|
1,782
|
2,676
|
1,889
|
2,831
|
|
-2
|
4
|
-10
|
-3
|
-8
|
-14
|
-11
|
-6
|
-15
|
|
1,500
|
1,362
|
1,075
|
1,320
|
1,706
|
1,768
|
2,665
|
1,883
|
2,816
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,500
|
1,362
|
1,075
|
1,320
|
1,706
|
1,768
|
2,665
|
1,883
|
2,816
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 28, 2012
n/a
calculated values,
|
restated on Mar 1, 2013
n/a
calculated values,
|
restated on Feb 28, 2014
n/a
calculated values,
|
restated on Mar 2, 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,
|
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
|
n/a
|
1,037
|
1,542
|
1,670
|
2,300
|
1,757
|
1,545
|
2,036
|
857
|
|
n/a
|
986
|
1,542
|
1,670
|
2,110
|
1,424
|
1,501
|
2,036
|
857
|
|
n/a
|
51
|
0
|
0
|
190
|
333
|
44
|
0
|
0
|
|
n/a
|
1,653
|
845
|
764
|
784
|
1,516
|
1,286
|
791
|
703
|
|
n/a
|
1,653
|
845
|
764
|
784
|
1,516
|
1,286
|
791
|
703
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,135
|
1,515
|
1,318
|
1,588
|
3,223
|
3,250
|
3,459
|
3,810
|
|
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
|
1,448
|
1,864
|
2,471
|
2,208
|
3,626
|
4,435
|
5,289
|
2,952
|
|
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
|
364
|
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
|
1,448
|
1,864
|
2,471
|
2,208
|
3,626
|
4,435
|
4,925
|
2,952
|
|
n/a
|
5,273
|
5,766
|
6,223
|
6,880
|
10,122
|
10,516
|
11,575
|
8,322
|
|
n/a
|
34,036
|
37,950
|
40,344
|
42,661
|
68,558
|
69,490
|
70,046
|
75,709
|
|
n/a
|
50,304
|
55,362
|
58,539
|
61,370
|
100,527
|
103,115
|
104,870
|
113,374
|
|
n/a
|
-16,268
|
-17,412
|
-18,195
|
-18,709
|
-31,969
|
-33,625
|
-34,824
|
-37,665
|
|
n/a
|
10,020
|
9,807
|
9,255
|
9,160
|
23,994
|
25,401
|
27,875
|
25,709
|
|
n/a
|
10,020
|
9,807
|
9,255
|
9,160
|
23,994
|
25,401
|
27,875
|
25,709
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
3,748
|
3,517
|
3,268
|
3,825
|
11,182
|
9,372
|
11,061
|
11,416
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
3,748
|
3,517
|
3,268
|
3,825
|
11,182
|
9,372
|
11,061
|
11,416
|
|
n/a
|
47,804
|
51,274
|
52,867
|
55,646
|
103,734
|
104,263
|
108,982
|
112,834
|
|
n/a
|
53,077
|
57,040
|
59,090
|
62,526
|
113,856
|
114,779
|
120,557
|
121,156
|
Liabilities and owners' equity | |||||||||
|
n/a
|
2,026
2026000000
|
2,040
2040000000
|
2,036
2036000000
|
2,116
2116000000
|
3,351
3351000000
|
3,382
3382000000
|
3,258
3258000000
|
3,178
3178000000
|
|
n/a
|
1,477
1477000000
|
1,390
1390000000
|
1,387
1387000000
|
1,433
1433000000
|
2,444
2444000000
|
2,391
2391000000
|
2,271
2271000000
|
2,400
2400000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
187
187000000
|
222
222000000
|
237
237000000
|
252
252000000
|
448
448000000
|
440
440000000
|
418
418000000
|
430
430000000
|
|
n/a
|
362
362000000
|
428
428000000
|
412
412000000
|
431
431000000
|
459
459000000
|
551
551000000
|
569
569000000
|
348
348000000
|
|
n/a
|
1,189
1189000000
|
902
902000000
|
491
491000000
|
2,321
2321000000
|
4,167
4167000000
|
2,943
2943000000
|
5,321
5321000000
|
5,707
5707000000
|
|
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
|
1,130
1130000000
|
1,146
1146000000
|
1,370
1370000000
|
1,091
1091000000
|
2,511
2511000000
|
2,319
2319000000
|
2,654
2654000000
|
2,515
2515000000
|
|
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
|
1,130
1130000000
|
1,146
1146000000
|
1,370
1370000000
|
1,091
1091000000
|
2,511
2511000000
|
2,319
2319000000
|
2,654
2654000000
|
2,515
2515000000
|
|
n/a
|
4,345
4345000000
|
4,088
4088000000
|
3,897
3897000000
|
5,528
5528000000
|
10,029
10029000000
|
8,644
8644000000
|
11,233
11233000000
|
11,400
11400000000
|
|
n/a
|
13,250
13250000000
|
16,113
16113000000
|
17,935
17935000000
|
18,679
18679000000
|
36,351
36351000000
|
38,152
38152000000
|
37,061
37061000000
|
37,495
37495000000
|
|
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
|
14,331
14331000000
|
14,953
14953000000
|
14,605
14605000000
|
15,454
15454000000
|
26,442
26442000000
|
26,575
26575000000
|
31,364
31364000000
|
32,490
32490000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
944
944000000
|
856
856000000
|
2,520
2520000000
|
1,322
1322000000
|
1,145
1145000000
|
1,088
1088000000
|
|
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
|
5,117
5117000000
|
5,615
5615000000
|
6,978
6978000000
|
7,581
7581000000
|
10,490
10490000000
|
12,097
12097000000
|
13,423
13423000000
|
12,705
12705000000
|
|
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
|
9,214
9214000000
|
9,338
9338000000
|
6,683
6683000000
|
7,017
7017000000
|
13,432
13432000000
|
13,156
13156000000
|
16,796
16796000000
|
18,697
18697000000
|
|
n/a
|
27,581
27581000000
|
31,066
31066000000
|
32,540
32540000000
|
34,133
34133000000
|
62,793
62793000000
|
64,727
64727000000
|
68,425
68425000000
|
69,985
69985000000
|
|
n/a
|
31,926
31926000000
|
35,154
35154000000
|
36,437
36437000000
|
39,661
39661000000
|
72,822
72822000000
|
73,371
73371000000
|
79,658
79658000000
|
81,385
81385000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
93
93000000
|
0
0
|
0
0
|
0
0
|
|
n/a
|
20,107
20107000000
|
20,662
20662000000
|
21,024
21024000000
|
21,133
21133000000
|
39,280
39280000000
|
39,366
39366000000
|
39,406
39406000000
|
37,969
37969000000
|
|
n/a
|
1
1000000
|
1
1000000
|
1
1000000
|
1
1000000
|
1
1000000
|
1
1000000
|
1
1000000
|
1
1000000
|
|
n/a
|
20,106
20106000000
|
20,661
20661000000
|
21,023
21023000000
|
21,132
21132000000
|
39,279
39279000000
|
39,365
39365000000
|
39,405
39405000000
|
37,968
37968000000
|
|
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
|
1,607
1607000000
|
1,460
1460000000
|
1,496
1496000000
|
1,873
1873000000
|
1,889
1889000000
|
2,363
2363000000
|
2,012
2012000000
|
2,564
2564000000
|
|
n/a
|
-726
-726000000
|
-372
-372000000
|
2
2000000
|
-234
-234000000
|
-306
-306000000
|
-399
-399000000
|
-543
-543000000
|
-806
-806000000
|
|
n/a
|
20,988
20988000000
|
21,750
21750000000
|
22,522
22522000000
|
22,772
22772000000
|
40,956
40956000000
|
41,330
41330000000
|
40,875
40875000000
|
39,727
39727000000
|
|
n/a
|
163
163000000
|
136
136000000
|
131
131000000
|
93
93000000
|
78
78000000
|
78
78000000
|
24
24000000
|
44
44000000
|
|
n/a
|
21,151
21151000000
|
21,886
21886000000
|
22,653
22653000000
|
22,865
22865000000
|
41,034
41034000000
|
41,408
41408000000
|
40,899
40899000000
|
39,771
39771000000
|
|
n/a
|
53,077
53077000000
|
57,040
57040000000
|
59,090
59090000000
|
62,526
62526000000
|
113,856
113856000000
|
114,779
114779000000
|
120,557
120557000000
|
121,156
121156000000
|
Remarks | restated on n/a | restated on Feb 26, 2010 n/a | restated on Feb 25, 2011 n/a | restated on Feb 28, 2012 n/a | restated on Mar 1, 2013 n/a | restated on Feb 28, 2014 n/a | restated on Mar 2, 2015 n/a | restated on Feb 25, 2016 n/a | restated on Nov 30, -1 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
1,502
|
1,358
|
1,085
|
1,323
|
1,714
|
1,782
|
2,676
|
1,889
|
2,831
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,888
|
1,834
|
1,846
|
1,994
|
2,026
|
2,652
|
3,229
|
3,507
|
3,613
|
|
110
|
338
|
399
|
593
|
354
|
873
|
1,386
|
1,835
|
510
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
669
|
485
|
941
|
741
|
602
|
584
|
1,264
|
1,149
|
1,244
|
|
-559
|
-147
|
-542
|
-148
|
-248
|
289
|
122
|
686
|
-734
|
|
-292
|
-202
|
133
|
601
|
-422
|
-63
|
-909
|
-645
|
-278
|
|
-240
|
189
|
-38
|
19
|
2
|
39
|
-281
|
58
|
359
|
|
-36
|
-209
|
-298
|
198
|
-247
|
-258
|
-31
|
-269
|
-237
|
|
-172
|
-136
|
-80
|
167
|
41
|
131
|
73
|
-30
|
-6
|
|
156
|
-46
|
549
|
217
|
-218
|
25
|
-670
|
-404
|
-394
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3,208
|
3,328
|
3,463
|
4,511
|
3,672
|
5,244
|
6,382
|
6,586
|
6,676
|
|
-3,125
|
-4,386
|
-4,296
|
-4,803
|
-4,363
|
-5,501
|
-5,526
|
-5,384
|
-6,766
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3,125
|
-4,386
|
-4,296
|
-4,803
|
-4,363
|
-5,501
|
-5,526
|
-5,384
|
-6,766
|
|
974
|
101
|
-25
|
95
|
-131
|
-182
|
173
|
23
|
3
|
|
24,613
|
7,454
|
2,988
|
2,261
|
3,063
|
4,537
|
6,315
|
4,133
|
4,040
|
|
-23,639
|
-7,353
|
-3,013
|
-2,166
|
-3,194
|
-4,719
|
-6,142
|
-4,110
|
-4,037
|
|
88
|
-297
|
-54
|
406
|
67
|
-239
|
277
|
125
|
1,634
|
|
154
|
92
|
70
|
406
|
118
|
212
|
277
|
179
|
2,968
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-66
|
-389
|
-124
|
0
|
-51
|
-451
|
0
|
-54
|
-1,334
|
|
-88
|
-29
|
-117
|
-121
|
-7
|
-275
|
98
|
-137
|
-148
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,151
|
-4,611
|
-4,492
|
-4,423
|
-4,434
|
-6,197
|
-4,978
|
-5,373
|
-5,277
|
|
-1,089
|
-1,143
|
-1,222
|
-1,284
|
-1,329
|
-1,752
|
-2,188
|
-2,234
|
-2,254
|
|
82
|
2,591
|
2,328
|
1,036
|
2,500
|
1,950
|
933
|
1,565
|
1,171
|
|
507
|
-73
|
-548
|
-55
|
208
|
278
|
93
|
1,186
|
1,797
|
|
-425
|
2,664
|
2,876
|
1,091
|
2,292
|
1,672
|
840
|
379
|
-626
|
|
-1,248
|
-2,130
|
-1,533
|
-1,647
|
-278
|
-2,498
|
-2,761
|
-3,601
|
-3,960
|
|
823
|
4,794
|
4,409
|
2,738
|
2,570
|
4,170
|
3,601
|
3,980
|
3,334
|
|
50
|
133
|
519
|
302
|
67
|
23
|
9
|
25
|
-1,483
|
|
50
|
133
|
519
|
302
|
67
|
23
|
9
|
25
|
17
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-1,500
|
|
-370
|
10
|
-40
|
-14
|
-36
|
46
|
-81
|
-34
|
-12
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,327
|
1,591
|
1,585
|
40
|
1,202
|
267
|
-1,327
|
-678
|
-2,578
|
|
-270
|
308
|
556
|
128
|
440
|
-686
|
77
|
535
|
-1,179
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-270
|
308
|
556
|
128
|
440
|
-686
|
77
|
535
|
-1,179
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-270
|
308
|
556
|
128
|
440
|
-686
|
77
|
535
|
-1,179
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 28, 2012
n/a
calculated values,
|
restated on Mar 1, 2013
n/a
calculated values,
|
restated on Feb 28, 2014
n/a
calculated values,
|
restated on Mar 2, 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,
|