Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | New York, United States of AmericaNew York, United States of Americano data available |
Employees | 78,500 (as per Q1 2017)no data available |
Sector | Advertising & Marketing Servic, Consumer CyclicalAdvertising & Marketing Servic, Consumer Cyclicalno data available |
Ticker | OMCno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
75.14n/a |
Market Capitalisation in million USD |
17,488n/a |
Enterprise Value in million USD |
21,273n/a |
Common Shares Outstanding as per May 1, 2017 |
232,744,011n/a |
Preferred Shares Outstanding as per May 1, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
236,550,000n/a |
Average Diluted Shares Outstanding TTM |
238,050,000n/a |
Index Membership |
n/a
|
Revenues | 15,328n/a |
Gross Profit | 15,206n/a |
Operating Income | 1,983n/a |
EBITDA | 2,275n/a |
Net Profit | 1,130n/a |
Cash and Cash Equivalents | 1,969n/a |
Receivables | 6,489n/a |
Total Current Assets | 10,832n/a |
PP&E | 679n/a |
Total Assets | 21,402n/a |
Accounts Payable | 8,817n/a |
Current Debt | 25n/a |
Total Current Liabilities | 11,961n/a |
Long-Term Debt | 5,007n/a |
Total Liabilities | 18,356n/a |
Total Equity | 3,046n/a |
Depreciation & Amortisation | 293n/a |
Change in Working Capital | 444n/a |
Operating Cash Flow | 2,048n/a |
Net Change in PP&E and Intangibles | -158n/a |
Investing Cash Flow | -480n/a |
Dividends Paid | -611n/a |
Financing Cash Flow | -1,065n/a |
Total Change in Cash | 509n/a |
Free Cash Flow | 1,968n/a |
Gross Margin | 99.2%n/a |
Operating Margin | 12.9%n/a |
Net Profit Margin | 8.0%n/a |
Return on Equity | 40.4%n/a |
Return on Assets | 5.8%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 | 9.35n/a |
EV/Sales | 1.39n/a |
Book to Market Value | 0.17n/a |
Current Ratio | 90.6%n/a |
Liabilities to Equity Ratio | 602.7%n/a |
Debt to Assets Ratio | 23.5%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
12,694
|
13,360
|
11,721
|
12,543
|
13,873
|
14,219
|
14,585
|
15,318
|
15,134
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
12,694
|
13,360
|
11,721
|
12,543
|
13,873
|
14,219
|
14,585
|
15,318
|
15,134
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11,035
|
-11,671
|
-10,346
|
-11,082
|
-12,201
|
-12,415
|
-12,759
|
-13,374
|
-13,214
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,659
|
1,689
|
1,375
|
1,460
|
1,671
|
1,804
|
1,825
|
1,944
|
1,920
|
|
-74
|
-74
|
-101
|
-110
|
-122
|
-145
|
-164
|
-134
|
-142
|
|
-74
|
-74
|
-101
|
-110
|
-122
|
-145
|
-164
|
-134
|
-142
|
|
-107
|
-125
|
-122
|
-135
|
-158
|
-180
|
-197
|
-177
|
-181
|
|
33
|
50
|
22
|
25
|
36
|
35
|
33
|
43
|
40
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,585
|
1,615
|
1,274
|
1,350
|
1,549
|
1,660
|
1,661
|
1,810
|
1,779
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,585
|
1,615
|
1,274
|
1,350
|
1,549
|
1,660
|
1,661
|
1,810
|
1,779
|
|
-537
|
-543
|
-434
|
-460
|
-506
|
-527
|
-565
|
-593
|
-584
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
38
|
42
|
31
|
34
|
17
|
-15
|
16
|
16
|
8
|
|
1,087
|
1,114
|
871
|
924
|
1,060
|
1,118
|
1,112
|
1,233
|
1,203
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,087
|
1,114
|
871
|
924
|
1,060
|
1,118
|
1,112
|
1,233
|
1,203
|
|
-111
|
-114
|
-78
|
-96
|
-108
|
-119
|
-121
|
-129
|
-110
|
|
976
|
1,000
|
793
|
828
|
953
|
998
|
991
|
1,104
|
1,094
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
976
|
1,000
|
793
|
828
|
953
|
998
|
991
|
1,104
|
1,094
|
Remarks |
restated on Feb 19, 2010
n/a
calculated values,
|
restated on Feb 24, 2011
n/a
calculated values,
|
restated on Feb 17, 2012
n/a
calculated values,
|
restated on Feb 19, 2013
n/a
calculated values,
|
restated on Feb 12, 2014
n/a
calculated values,
|
restated on Feb 10, 2015
n/a
calculated values,
|
restated on Feb 9, 2016
n/a
calculated values,
|
restated on Nov 30, -1
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
|
1,112
|
1,595
|
2,300
|
1,805
|
2,699
|
2,729
|
2,390
|
2,620
|
|
n/a
|
1,097
|
1,587
|
2,289
|
1,781
|
2,678
|
2,711
|
2,388
|
2,605
|
|
n/a
|
15
|
8
|
11
|
24
|
21
|
18
|
2
|
15
|
|
n/a
|
5,776
|
5,574
|
5,977
|
6,632
|
6,958
|
6,633
|
6,525
|
7,221
|
|
n/a
|
5,776
|
5,574
|
5,977
|
6,632
|
6,958
|
6,633
|
6,525
|
7,221
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
672
|
608
|
708
|
1,018
|
1,008
|
1,288
|
1,167
|
1,123
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
672
|
608
|
708
|
1,018
|
1,008
|
1,288
|
1,167
|
1,123
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,005
|
1,012
|
1,209
|
967
|
996
|
1,003
|
998
|
1,017
|
|
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
|
1,005
|
1,012
|
1,209
|
967
|
996
|
1,003
|
998
|
1,017
|
|
n/a
|
8,565
|
8,789
|
10,194
|
10,422
|
11,661
|
11,652
|
11,080
|
11,981
|
|
n/a
|
720
|
677
|
653
|
683
|
724
|
737
|
708
|
693
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
297
|
299
|
299
|
184
|
155
|
132
|
148
|
137
|
|
n/a
|
297
|
299
|
299
|
184
|
155
|
132
|
148
|
137
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
7,737
|
8,156
|
8,420
|
9,217
|
9,612
|
9,577
|
9,493
|
9,301
|
|
n/a
|
221
|
221
|
278
|
468
|
456
|
386
|
389
|
345
|
|
n/a
|
7,220
|
7,641
|
7,809
|
8,456
|
8,844
|
8,916
|
8,822
|
8,676
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
45
|
40
|
14
|
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
|
250
|
254
|
318
|
292
|
311
|
275
|
281
|
280
|
|
n/a
|
8,754
|
9,132
|
9,372
|
10,084
|
10,491
|
10,446
|
10,349
|
10,130
|
|
n/a
|
17,318
|
17,921
|
19,566
|
20,505
|
22,152
|
22,099
|
21,428
|
22,111
|
Liabilities and owners' equity | |||||||||
|
n/a
|
7,887
7886700000
|
8,203
8203200000
|
8,914
8914000000
|
9,285
9285300000
|
9,528
9528200000
|
9,601
9601100000
|
9,978
9978400000
|
11,096
11095500000
|
|
n/a
|
6,881
6881200000
|
7,144
7143900000
|
7,727
7726900000
|
8,060
8060000000
|
8,297
8296700000
|
8,359
8358900000
|
8,798
8797500000
|
9,812
9812000000
|
|
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
|
1,006
1005500000
|
1,059
1059300000
|
1,187
1187100000
|
1,225
1225300000
|
1,232
1231500000
|
1,242
1242200000
|
1,181
1180900000
|
1,284
1283500000
|
|
n/a
|
19
18900000
|
37
37100000
|
52
51600000
|
10
10200000
|
7
6800000
|
6
6300000
|
8
7600000
|
1,007
1006600000
|
|
n/a
|
16
16200000
|
19
19300000
|
50
50200000
|
10
9500000
|
6
6400000
|
6
5900000
|
7
7200000
|
5
5200000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
3
2700000
|
18
17800000
|
1
1400000
|
1
700000
|
0
400000
|
0
400000
|
0
400000
|
1,001
1001400000
|
|
n/a
|
1,849
1848600000
|
1,842
1842200000
|
2,058
2057500000
|
2,376
2375500000
|
2,341
2340800000
|
2,670
2670300000
|
2,075
2075100000
|
2,118
2117500000
|
|
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
|
1,849
1848600000
|
1,842
1842200000
|
2,058
2057500000
|
2,376
2375500000
|
2,341
2340800000
|
2,670
2670300000
|
2,075
2075100000
|
2,118
2117500000
|
|
n/a
|
9,754
9754200000
|
10,083
10082500000
|
11,023
11023100000
|
11,671
11671000000
|
11,876
11875800000
|
12,278
12277700000
|
12,061
12061100000
|
14,220
14219600000
|
|
n/a
|
3,054
3054300000
|
2,221
2220600000
|
3,125
3124600000
|
3,183
3182900000
|
4,449
4448500000
|
4,033
4033400000
|
4,542
4542100000
|
3,564
3564200000
|
|
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
|
757
756500000
|
950
950100000
|
1,324
1324200000
|
1,470
1469600000
|
1,673
1672900000
|
1,518
1517700000
|
1,318
1318200000
|
1,270
1269600000
|
|
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
|
312
312100000
|
488
488100000
|
748
747700000
|
868
867600000
|
933
933000000
|
833
832600000
|
544
543900000
|
469
469100000
|
|
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
|
444
444400000
|
462
462000000
|
577
576500000
|
602
602000000
|
740
739900000
|
685
685100000
|
774
774300000
|
801
800500000
|
|
n/a
|
3,811
3810800000
|
3,171
3170700000
|
4,449
4448800000
|
4,653
4652500000
|
6,121
6121400000
|
5,551
5551100000
|
5,860
5860300000
|
4,834
4833800000
|
|
n/a
|
13,565
13565000000
|
13,253
13253200000
|
15,472
15471900000
|
16,324
16323500000
|
17,997
17997200000
|
17,829
17828800000
|
17,921
17921400000
|
19,053
19053400000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,689
1688600000
|
1,468
1467800000
|
1,332
1331500000
|
1,103
1103100000
|
896
896200000
|
877
876700000
|
878
878200000
|
920
919500000
|
|
n/a
|
60
59600000
|
60
59600000
|
60
59600000
|
60
59600000
|
60
59600000
|
60
59600000
|
60
59600000
|
60
59600000
|
|
n/a
|
1,629
1629000000
|
1,408
1408200000
|
1,272
1271900000
|
1,044
1043500000
|
837
836600000
|
817
817100000
|
819
818600000
|
860
859900000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-3,778
-3778100000
|
-3,730
-3730400000
|
-4,697
-4697100000
|
-5,131
-5131200000
|
-5,700
-5700300000
|
-6,064
-6063900000
|
-6,987
-6986900000
|
-7,630
-7629900000
|
|
n/a
|
5,860
5859600000
|
6,465
6465400000
|
7,053
7052500000
|
7,724
7724100000
|
8,394
8394400000
|
8,961
8961200000
|
9,577
9576900000
|
10,178
10178200000
|
|
n/a
|
-247
-247300000
|
-8
-8000000
|
-106
-106400000
|
-192
-191700000
|
-130
-129500000
|
-192
-191600000
|
-618
-618200000
|
-1,015
-1015400000
|
|
n/a
|
3,523
3522800000
|
4,195
4194800000
|
3,581
3580500000
|
3,504
3504300000
|
3,461
3460800000
|
3,582
3582400000
|
2,850
2850000000
|
2,452
2452400000
|
|
n/a
|
231
230600000
|
473
472700000
|
514
513700000
|
678
677600000
|
694
693900000
|
688
687500000
|
657
657000000
|
605
604900000
|
|
n/a
|
3,753
3753400000
|
4,668
4667500000
|
4,094
4094200000
|
4,182
4181900000
|
4,155
4154700000
|
4,270
4269900000
|
3,507
3507000000
|
3,057
3057300000
|
|
n/a
|
17,318
17318400000
|
17,921
17920700000
|
19,566
19566100000
|
20,505
20505400000
|
22,152
22151900000
|
22,099
22098700000
|
21,428
21428400000
|
22,111
22110700000
|
Remarks | restated on n/a | restated on Feb 19, 2010 n/a | restated on Feb 24, 2011 n/a | restated on Feb 17, 2012 n/a | restated on Feb 19, 2013 n/a | restated on Feb 12, 2014 n/a | restated on Feb 10, 2015 n/a | restated on Feb 9, 2016 n/a | restated on Feb 9, 2017 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
1,087
|
1,114
|
871
|
924
|
1,060
|
1,118
|
1,112
|
1,233
|
1,203
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
209
|
236
|
243
|
253
|
274
|
283
|
285
|
294
|
291
|
|
63
|
58
|
53
|
1
|
-48
|
26
|
61
|
55
|
120
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
63
|
58
|
53
|
1
|
-48
|
26
|
61
|
55
|
120
|
|
241
|
-14
|
564
|
310
|
29
|
25
|
351
|
-106
|
558
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,599
|
1,394
|
1,732
|
1,488
|
1,315
|
1,451
|
1,809
|
1,477
|
2,172
|
|
-223
|
-212
|
-131
|
-154
|
-186
|
-226
|
-212
|
-213
|
-203
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-223
|
-212
|
-131
|
-154
|
-186
|
-226
|
-212
|
-213
|
-203
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-42
|
-13
|
-3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-42
|
-13
|
-3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-319
|
-362
|
-137
|
-152
|
-404
|
-133
|
-33
|
-75
|
-60
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-319
|
-362
|
-137
|
-152
|
-404
|
-133
|
-33
|
-75
|
-60
|
|
192
|
-10
|
45
|
12
|
15
|
9
|
17
|
21
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-392
|
-597
|
-226
|
-294
|
-575
|
-350
|
-228
|
-267
|
-264
|
|
-183
|
-300
|
-279
|
-311
|
-370
|
-496
|
-419
|
-579
|
-626
|
|
1
|
6
|
-816
|
959
|
-43
|
1,270
|
-407
|
497
|
-1
|
|
-1
|
5
|
3
|
35
|
-43
|
-3
|
0
|
2
|
-1
|
|
1
|
0
|
-818
|
924
|
0
|
1,273
|
-407
|
495
|
0
|
|
-2
|
-2
|
-1,316
|
-67
|
0
|
0
|
-407
|
-253
|
0
|
|
3
|
2
|
497
|
990
|
0
|
1,273
|
0
|
748
|
0
|
|
-799
|
-761
|
4
|
-1,173
|
-732
|
-917
|
-523
|
-1,024
|
-707
|
|
101
|
86
|
19
|
123
|
118
|
219
|
52
|
39
|
20
|
|
-900
|
-847
|
-15
|
-1,296
|
-849
|
-1,137
|
-575
|
-1,063
|
-728
|
|
-108
|
-81
|
-37
|
-12
|
-61
|
-77
|
-71
|
-152
|
-95
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,089
|
-1,136
|
-1,128
|
-537
|
-1,206
|
-220
|
-1,420
|
-1,258
|
-1,429
|
|
118
|
-340
|
378
|
657
|
-465
|
881
|
161
|
-49
|
480
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
118
|
-340
|
378
|
657
|
-465
|
881
|
161
|
-49
|
480
|
|
-64
|
-356
|
112
|
45
|
-43
|
16
|
-129
|
-274
|
-263
|
|
54
|
-696
|
490
|
702
|
-508
|
897
|
32
|
-322
|
217
|
Remarks |
restated on Feb 19, 2010
n/a
calculated values,
|
restated on Feb 24, 2011
n/a
calculated values,
|
restated on Feb 17, 2012
n/a
calculated values,
|
restated on Feb 19, 2013
n/a
calculated values,
|
restated on Feb 12, 2014
n/a
calculated values,
|
restated on Feb 10, 2015
n/a
calculated values,
|
restated on Feb 9, 2016
n/a
calculated values,
|
restated on Feb 9, 2016
n/a
calculated values,
|
restated on Feb 9, 2017
n/a
calculated values,
|