Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Broomfield, United States of AmericaBroomfield, United States of Americano data available |
Employees | 18,450 (as per Q1 2017)no data available |
Sector | Packaging & Containers, Consumer CyclicalPackaging & Containers, Consumer Cyclicalno data available |
Ticker | BLLno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
42.35n/a |
Market Capitalisation in million USD |
14,871n/a |
Enterprise Value in million USD |
22,490n/a |
Common Shares Outstanding as per Apr 30, 2017 |
351,155,912n/a |
Preferred Shares Outstanding as per Apr 30, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
166,578,750n/a |
Average Diluted Shares Outstanding TTM |
170,735,500n/a |
Index Membership |
n/a
|
Revenues | 9,778n/a |
Gross Profit | 1,923n/a |
Operating Income | 850n/a |
EBITDA | 1,376n/a |
Net Profit | 458n/a |
Cash and Cash Equivalents | 458n/a |
Receivables | 1,695n/a |
Total Current Assets | 3,907n/a |
PP&E | 4,403n/a |
Total Assets | 16,644n/a |
Accounts Payable | 1,830n/a |
Current Debt | 497n/a |
Total Current Liabilities | 3,018n/a |
Long-Term Debt | 7,476n/a |
Total Liabilities | 12,921n/a |
Total Equity | 3,723n/a |
Depreciation & Amortisation | 526n/a |
Change in Working Capital | -628n/a |
Operating Cash Flow | 182n/a |
Net Change in PP&E and Intangibles | -593n/a |
Investing Cash Flow | 766n/a |
Dividends Paid | -87n/a |
Financing Cash Flow | -579n/a |
Total Change in Cash | 253n/a |
Free Cash Flow | 176n/a |
Gross Margin | 19.7%n/a |
Operating Margin | 8.7%n/a |
Net Profit Margin | 4.7%n/a |
Return on Equity | 12.4%n/a |
Return on Assets | 2.8%n/a |
Basic EPS | 2.75n/a |
Diluted EPS | 2.68n/a |
Sales per Share | 58.70n/a |
Book Value per Share | 21.73n/a |
FCF per Share | 1.06n/a |
Dividends per Share | 0.52n/a |
Price to Earnings Ratio | 15.40n/a |
Price to Sales Ratio | 0.72n/a |
Price to Book Value | 1.89n/a |
Price to Free Cash Flow | 40.08n/a |
EV/EBITDA | 16.34n/a |
EV/Sales | 2.30n/a |
Book to Market Value | 0.25n/a |
Current Ratio | 129.5%n/a |
Liabilities to Equity Ratio | 347.1%n/a |
Debt to Assets Ratio | 47.9%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
6,826
|
6,710
|
7,630
|
8,631
|
8,736
|
8,468
|
8,570
|
7,997
|
9,061
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-5,700
|
-5,518
|
-6,254
|
-7,081
|
-7,174
|
-6,875
|
-6,903
|
-6,460
|
-7,296
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,127
|
1,193
|
1,376
|
1,550
|
1,562
|
1,593
|
1,667
|
1,537
|
1,765
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-509
|
-552
|
-622
|
-683
|
-668
|
-719
|
-747
|
-736
|
-965
|
|
-259
|
-309
|
-357
|
-381
|
-386
|
-419
|
-466
|
-450
|
-512
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-250
|
-243
|
-266
|
-301
|
-283
|
-300
|
-281
|
-286
|
-453
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
617
|
640
|
754
|
867
|
893
|
874
|
920
|
801
|
800
|
|
-138
|
-117
|
-149
|
-177
|
-180
|
-184
|
-160
|
-143
|
-229
|
|
-138
|
-117
|
-149
|
-177
|
-180
|
-184
|
-160
|
-143
|
-229
|
|
-138
|
-117
|
-149
|
-177
|
-180
|
-184
|
-160
|
-143
|
-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
480
|
523
|
604
|
690
|
714
|
690
|
760
|
658
|
571
|
|
-37
|
13
|
2
|
-30
|
-118
|
-107
|
-114
|
-312
|
-446
|
|
0
|
0
|
0
|
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
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
-21
|
11
|
-30
|
-103
|
-79
|
-81
|
-195
|
-337
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
-9
|
0
|
-15
|
-28
|
-33
|
-117
|
-109
|
|
443
|
537
|
606
|
660
|
596
|
584
|
646
|
346
|
125
|
|
-142
|
-160
|
-176
|
-201
|
-172
|
-150
|
-150
|
-47
|
126
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
15
|
14
|
118
|
10
|
-1
|
1
|
2
|
4
|
15
|
|
315
|
391
|
549
|
469
|
422
|
435
|
498
|
303
|
266
|
|
5
|
-2
|
-75
|
-2
|
-3
|
0
|
0
|
0
|
0
|
|
5
|
-2
|
-75
|
-2
|
-3
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
320
|
388
|
474
|
466
|
419
|
435
|
498
|
303
|
266
|
|
0
|
-1
|
-6
|
-22
|
-23
|
-28
|
-28
|
-22
|
-3
|
|
320
|
388
|
468
|
444
|
396
|
407
|
470
|
281
|
263
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-320
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
388
|
468
|
444
|
396
|
407
|
470
|
281
|
263
|
Remarks |
restated on Feb 28, 2011
n/a
calculated values,
|
restated on Feb 22, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Feb 24, 2014
n/a
calculated values,
|
restated on Feb 20, 2015
n/a
calculated values,
|
restated on Feb 16, 2016
n/a
calculated values,
|
restated on Mar 2, 2017
n/a
calculated values,
|
restated on Mar 2, 2017
n/a
calculated values,
|
restated on Mar 2, 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
|
211
|
152
|
166
|
174
|
416
|
191
|
224
|
597
|
|
n/a
|
211
|
152
|
166
|
174
|
416
|
191
|
224
|
597
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
535
|
850
|
910
|
930
|
859
|
957
|
885
|
1,491
|
|
n/a
|
535
|
850
|
910
|
930
|
859
|
957
|
885
|
1,491
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
881
|
1,084
|
1,073
|
1,044
|
1,028
|
1,017
|
898
|
1,413
|
|
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
|
636
|
220
|
173
|
191
|
167
|
148
|
177
|
152
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
416
|
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
|
119
|
220
|
173
|
191
|
167
|
148
|
177
|
152
|
|
n/a
|
2,262
|
2,306
|
2,322
|
2,339
|
2,471
|
2,314
|
2,184
|
3,653
|
|
n/a
|
1,752
|
2,048
|
2,220
|
2,277
|
2,372
|
2,431
|
2,686
|
4,387
|
|
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
|
2,475
|
2,574
|
2,743
|
2,891
|
2,977
|
2,827
|
4,827
|
8,133
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
195
|
1,934
|
|
n/a
|
2,008
|
2,105
|
2,247
|
2,359
|
2,400
|
2,255
|
2,177
|
5,095
|
|
n/a
|
386
|
469
|
495
|
532
|
578
|
572
|
301
|
1,104
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
81
|
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
|
2,154
|
0
|
|
n/a
|
4,226
|
4,622
|
4,963
|
5,168
|
5,350
|
5,258
|
7,513
|
12,520
|
|
n/a
|
6,488
|
6,928
|
7,285
|
7,507
|
7,820
|
7,571
|
9,697
|
16,173
|
Liabilities and owners' equity | |||||||||
|
n/a
|
794
793800000
|
959
958500000
|
1,096
1095600000
|
1,225
1225300000
|
1,240
1240100000
|
1,610
1609900000
|
1,730
1730000000
|
2,348
2348000000
|
|
n/a
|
582
581800000
|
700
700300000
|
847
847300000
|
947
946900000
|
999
998800000
|
1,340
1340000000
|
1,501
1501000000
|
2,033
2033000000
|
|
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
|
212
212000000
|
258
258200000
|
248
248300000
|
278
278400000
|
241
241300000
|
270
269900000
|
229
229000000
|
315
315000000
|
|
n/a
|
312
312300000
|
111
110700000
|
447
447400000
|
220
219800000
|
423
422600000
|
175
175100000
|
77
77000000
|
222
222000000
|
|
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
|
324
324100000
|
314
314100000
|
313
313100000
|
241
240700000
|
265
264700000
|
222
221800000
|
335
335000000
|
399
399000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
83
83200000
|
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
|
241
240900000
|
314
314100000
|
313
313100000
|
241
240700000
|
265
264700000
|
222
221800000
|
335
335000000
|
399
399000000
|
|
n/a
|
1,430
1430200000
|
1,383
1383300000
|
1,856
1856100000
|
1,686
1685800000
|
1,927
1927400000
|
2,007
2006800000
|
2,142
2142000000
|
2,969
2969000000
|
|
n/a
|
2,284
2283900000
|
2,702
2701600000
|
2,697
2696700000
|
3,085
3085300000
|
3,183
3182500000
|
2,994
2993800000
|
4,974
4974000000
|
7,310
7310000000
|
|
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
|
1,191
1191200000
|
1,185
1184700000
|
1,354
1353800000
|
1,446
1446000000
|
1,295
1294500000
|
1,331
1330800000
|
1,320
1320000000
|
2,353
2353000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,013
1013200000
|
963
963300000
|
1,144
1143700000
|
1,238
1238100000
|
1,033
1033000000
|
1,178
1178300000
|
1,147
1147000000
|
1,497
1497000000
|
|
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
|
130
130000000
|
221
221400000
|
210
210100000
|
208
207900000
|
262
261500000
|
153
152500000
|
173
173000000
|
856
856000000
|
|
n/a
|
48
48000000
|
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
|
3,475
3475100000
|
3,886
3886300000
|
4,051
4050500000
|
4,531
4531300000
|
4,477
4477000000
|
4,325
4324600000
|
6,294
6294000000
|
9,663
9663000000
|
|
n/a
|
4,905
4905300000
|
5,270
5269600000
|
5,907
5906600000
|
6,217
6217100000
|
6,404
6404400000
|
6,331
6331400000
|
8,436
8436000000
|
12,632
12632000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
831
830800000
|
893
893400000
|
942
941700000
|
1,026
1026300000
|
1,078
1078400000
|
1,131
1131300000
|
962
962000000
|
1,038
1038000000
|
|
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
|
-1,583
-1582800000
|
-2,123
-2123100000
|
-2,616
-2615700000
|
-3,140
-3140100000
|
-3,552
-3551600000
|
-3,923
-3923000000
|
-3,628
-3628000000
|
-1,401
-1401000000
|
|
n/a
|
2,397
2397100000
|
2,830
2829800000
|
3,228
3228300000
|
3,581
3580800000
|
3,948
3947700000
|
4,347
4346900000
|
4,557
4557000000
|
4,739
4739000000
|
|
n/a
|
-64
-63800000
|
-82
-82100000
|
-335
-335200000
|
-352
-352400000
|
-250
-249900000
|
-522
-522100000
|
-640
-640000000
|
-941
-941000000
|
|
n/a
|
1,581
1581300000
|
1,518
1518000000
|
1,219
1219100000
|
1,115
1114600000
|
1,225
1224600000
|
1,033
1033100000
|
1,251
1251000000
|
3,435
3435000000
|
|
n/a
|
2
1700000
|
140
140100000
|
159
158900000
|
175
175400000
|
191
191400000
|
207
206500000
|
10
10000000
|
106
106000000
|
|
n/a
|
1,583
1583000000
|
1,658
1658100000
|
1,378
1378000000
|
1,290
1290000000
|
1,416
1416000000
|
1,240
1239600000
|
1,261
1261000000
|
3,541
3541000000
|
|
n/a
|
6,488
6488300000
|
6,928
6927700000
|
7,285
7284600000
|
7,507
7507100000
|
7,820
7820400000
|
7,571
7571000000
|
9,697
9697000000
|
16,173
16173000000
|
Remarks | restated on n/a | restated on Feb 28, 2011 n/a | restated on Feb 22, 2012 n/a | restated on Feb 22, 2013 n/a | restated on Feb 24, 2014 n/a | restated on Feb 20, 2015 n/a | restated on Feb 16, 2016 n/a | restated on Mar 2, 2017 n/a | restated on May 8, 2017 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
315
|
391
|
549
|
469
|
422
|
435
|
498
|
303
|
266
|
|
320
|
388
|
474
|
466
|
419
|
435
|
498
|
303
|
266
|
|
-5
|
2
|
75
|
2
|
3
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
250
|
243
|
266
|
301
|
283
|
300
|
281
|
286
|
453
|
|
11
|
-37
|
-80
|
123
|
99
|
43
|
66
|
278
|
-16
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
20
|
-24
|
-29
|
28
|
21
|
-2
|
12
|
-62
|
-293
|
|
-9
|
-13
|
-51
|
95
|
78
|
45
|
54
|
340
|
277
|
|
-40
|
-118
|
-234
|
64
|
55
|
64
|
167
|
140
|
-509
|
|
16
|
34
|
-287
|
-4
|
1
|
80
|
-152
|
35
|
-53
|
|
-14
|
75
|
-153
|
28
|
29
|
21
|
-24
|
97
|
30
|
|
28
|
-150
|
69
|
111
|
56
|
51
|
355
|
125
|
-55
|
|
-70
|
-77
|
138
|
-71
|
-31
|
-89
|
-12
|
-117
|
-431
|
|
91
|
82
|
15
|
-8
|
-5
|
-2
|
0
|
0
|
0
|
|
628
|
560
|
515
|
948
|
853
|
839
|
1,012
|
1,007
|
194
|
|
-285
|
-158
|
-250
|
-444
|
-305
|
-378
|
-391
|
-528
|
-606
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-285
|
-158
|
-250
|
-444
|
-305
|
-378
|
-391
|
-528
|
-606
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
6
|
-538
|
136
|
-295
|
-71
|
-14
|
6
|
-28
|
-441
|
|
9
|
37
|
262
|
0
|
0
|
0
|
6
|
1
|
2,938
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2
|
-575
|
-126
|
-295
|
-71
|
-14
|
0
|
-29
|
-3,379
|
|
-118
|
108
|
14
|
1
|
20
|
13
|
-6
|
-2,165
|
1,719
|
|
-22
|
7
|
-9
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-418
|
-581
|
-110
|
-738
|
-356
|
-379
|
-391
|
-2,721
|
672
|
|
-38
|
-37
|
-36
|
-46
|
-62
|
-75
|
-73
|
-72
|
-83
|
|
127
|
148
|
102
|
307
|
78
|
291
|
-418
|
2,001
|
-231
|
|
108
|
-92
|
15
|
295
|
-337
|
-58
|
68
|
-93
|
23
|
|
19
|
240
|
87
|
12
|
415
|
348
|
-486
|
2,094
|
-254
|
|
-735
|
-1,097
|
-2,145
|
-816
|
-1,072
|
-1,295
|
-898
|
-2,430
|
-4,624
|
|
754
|
1,337
|
2,232
|
827
|
1,486
|
1,643
|
412
|
4,524
|
4,370
|
|
-300
|
-5
|
-507
|
-474
|
-494
|
-399
|
-360
|
-100
|
-59
|
|
27
|
32
|
48
|
39
|
53
|
33
|
37
|
36
|
48
|
|
-327
|
-37
|
-554
|
-513
|
-547
|
-432
|
-397
|
-136
|
-107
|
|
4
|
-5
|
-19
|
-4
|
-9
|
-21
|
5
|
-92
|
-14
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-206
|
101
|
-460
|
-217
|
-487
|
-204
|
-846
|
1,737
|
-387
|
|
4
|
79
|
-55
|
-6
|
10
|
256
|
-225
|
23
|
479
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
4
|
79
|
-55
|
-6
|
10
|
256
|
-225
|
23
|
479
|
|
-28
|
4
|
-4
|
20
|
-2
|
-14
|
0
|
10
|
-106
|
|
-24
|
83
|
-59
|
14
|
8
|
242
|
-225
|
33
|
373
|
Remarks |
restated on Feb 28, 2011
n/a
calculated values,
|
restated on Feb 22, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Feb 24, 2014
n/a
calculated values,
|
restated on Feb 20, 2015
n/a
calculated values,
|
restated on Feb 16, 2016
n/a
calculated values,
|
restated on Mar 2, 2017
n/a
calculated values,
|
restated on Mar 2, 2017
n/a
calculated values,
|
restated on Mar 2, 2017
n/a
calculated values,
|