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 | 23,900 (as per Q1 2017)no data available |
Sector | Steel, Basic MaterialsSteel, Basic Materialsno data available |
Ticker | NUEno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
58.31n/a |
Market Capitalisation in million USD |
18,604n/a |
Enterprise Value in million USD |
20,981n/a |
Common Shares Outstanding as per Apr 1, 2017 |
319,051,856n/a |
Preferred Shares Outstanding as per Apr 1, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
319,809,000n/a |
Average Diluted Shares Outstanding TTM |
320,285,000n/a |
Index Membership |
n/a
|
Revenues | 15,708n/a |
Gross Profit | 1,860n/a |
Operating Income | 1,338n/a |
EBITDA | 2,026n/a |
Net Profit | 513n/a |
Cash and Cash Equivalents | 2,355n/a |
Receivables | 1,850n/a |
Total Current Assets | 6,700n/a |
PP&E | 4,913n/a |
Total Assets | 15,114n/a |
Accounts Payable | 926n/a |
Current Debt | 30n/a |
Total Current Liabilities | 1,898n/a |
Long-Term Debt | 4,338n/a |
Total Liabilities | 7,023n/a |
Total Equity | 8,091n/a |
Depreciation & Amortisation | 688n/a |
Change in Working Capital | -79n/a |
Operating Cash Flow | 1,571n/a |
Net Change in PP&E and Intangibles | -399n/a |
Investing Cash Flow | -1,090n/a |
Dividends Paid | -481n/a |
Financing Cash Flow | -678n/a |
Total Change in Cash | -191n/a |
Free Cash Flow | 1,232n/a |
Gross Margin | 11.8%n/a |
Operating Margin | 8.5%n/a |
Net Profit Margin | 4.1%n/a |
Return on Equity | 7.9%n/a |
Return on Assets | 4.3%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 | 10.35n/a |
EV/Sales | 1.34n/a |
Book to Market Value | 0.43n/a |
Current Ratio | 352.9%n/a |
Liabilities to Equity Ratio | 86.8%n/a |
Debt to Assets Ratio | 28.9%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
16,593
|
23,663
|
11,190
|
15,845
|
20,024
|
19,429
|
19,052
|
21,105
|
16,439
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-13,463
|
-19,612
|
-11,036
|
-15,061
|
-18,142
|
-17,916
|
-17,641
|
-19,199
|
-14,858
|
|
-13,463
|
-19,612
|
-11,036
|
-15,061
|
-18,142
|
-17,916
|
-17,641
|
-19,199
|
-14,858
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3,130
|
4,051
|
154
|
784
|
1,881
|
1,514
|
1,411
|
1,907
|
1,581
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-553
|
-714
|
-351
|
-331
|
-440
|
-455
|
-468
|
-521
|
-459
|
|
-553
|
-714
|
-351
|
-331
|
-440
|
-455
|
-468
|
-521
|
-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
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,577
|
3,337
|
-197
|
452
|
1,442
|
1,059
|
943
|
1,386
|
1,122
|
|
-30
|
-127
|
-217
|
-185
|
-176
|
-176
|
-138
|
-156
|
-168
|
|
-5
|
-90
|
-135
|
-153
|
-166
|
-162
|
-147
|
-169
|
-174
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-25
|
-37
|
-82
|
-32
|
-10
|
-13
|
9
|
14
|
5
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,547
|
3,210
|
-414
|
267
|
1,266
|
883
|
805
|
1,230
|
954
|
|
0
|
-105
|
0
|
0
|
-14
|
-30
|
-14
|
-25
|
-245
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
-105
|
0
|
0
|
-14
|
-30
|
-14
|
-25
|
-245
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,547
|
3,104
|
-414
|
267
|
1,252
|
853
|
791
|
1,205
|
709
|
|
-781
|
-959
|
177
|
-61
|
-391
|
-260
|
-206
|
-389
|
-213
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,765
|
2,145
|
-237
|
206
|
861
|
593
|
586
|
816
|
496
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,765
|
2,145
|
-237
|
206
|
861
|
593
|
586
|
816
|
496
|
|
-294
|
-314
|
-56
|
-72
|
-83
|
-89
|
-98
|
-102
|
-138
|
|
1,472
|
1,831
|
-294
|
134
|
778
|
505
|
488
|
714
|
358
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,472
|
1,831
|
-294
|
134
|
778
|
505
|
488
|
714
|
358
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Feb 28, 2011
n/a
calculated values,
|
restated on Feb 28, 2012
n/a
calculated values,
|
restated on Feb 28, 2013
n/a
calculated values,
|
restated on Feb 28, 2014
n/a
calculated values,
|
restated on Feb 27, 2015
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Feb 26, 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
|
2,355
|
2,242
|
2,479
|
2,563
|
1,157
|
1,511
|
1,124
|
2,039
|
|
n/a
|
2,355
|
2,017
|
1,325
|
1,201
|
1,053
|
1,483
|
1,024
|
1,939
|
|
n/a
|
0
|
225
|
1,154
|
1,363
|
104
|
28
|
100
|
100
|
|
n/a
|
1,229
|
1,116
|
1,440
|
1,711
|
1,707
|
1,811
|
2,068
|
1,384
|
|
n/a
|
1,229
|
1,116
|
1,440
|
1,711
|
1,707
|
1,811
|
2,068
|
1,384
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,408
|
1,313
|
1,558
|
1,987
|
2,324
|
2,606
|
2,745
|
2,145
|
|
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
|
405
|
511
|
385
|
447
|
473
|
482
|
504
|
186
|
|
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
|
405
|
511
|
385
|
447
|
473
|
482
|
504
|
186
|
|
n/a
|
6,397
|
5,182
|
5,861
|
6,708
|
5,661
|
6,410
|
6,442
|
5,754
|
|
n/a
|
4,132
|
4,014
|
3,852
|
3,756
|
4,283
|
4,917
|
5,288
|
4,891
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
598
|
586
|
275
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
598
|
586
|
275
|
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
|
3,345
|
3,376
|
3,610
|
3,521
|
3,932
|
3,876
|
3,886
|
3,581
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,732
|
1,803
|
1,836
|
1,831
|
2,005
|
1,974
|
2,069
|
2,011
|
|
n/a
|
947
|
903
|
856
|
785
|
959
|
874
|
862
|
771
|
|
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
|
667
|
670
|
918
|
906
|
969
|
1,028
|
956
|
799
|
|
n/a
|
7,477
|
7,390
|
8,061
|
7,862
|
8,491
|
8,793
|
9,174
|
8,473
|
|
n/a
|
13,874
|
12,572
|
13,922
|
14,570
|
14,152
|
15,203
|
15,616
|
14,227
|
Liabilities and owners' equity | |||||||||
|
n/a
|
534
534161000
|
707
707038000
|
897
896703000
|
959
958645000
|
1,047
1046713000
|
1,117
1117078000
|
994
993872000
|
567
566527000
|
|
n/a
|
534
534161000
|
707
707038000
|
897
896703000
|
959
958645000
|
1,047
1046713000
|
1,117
1117078000
|
994
993872000
|
567
566527000
|
|
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
|
189
189022000
|
8
7748000
|
13
13328000
|
652
651826000
|
280
279912000
|
33
32502000
|
224
223811000
|
51
51315000
|
|
n/a
|
9
8622000
|
2
1748000
|
13
13328000
|
2
1826000
|
30
29912000
|
29
29202000
|
207
207476000
|
51
51315000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
180
180400000
|
6
6000000
|
0
0
|
650
650000000
|
250
250000000
|
3
3300000
|
16
16335000
|
0
0
|
|
n/a
|
1,131
1131009000
|
512
512271000
|
594
594407000
|
786
785588000
|
703
702943000
|
811
810636000
|
880
880093000
|
767
767331000
|
|
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
|
199
199044000
|
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
|
932
931965000
|
512
512271000
|
594
594407000
|
786
785588000
|
703
702943000
|
811
810636000
|
880
880093000
|
767
767331000
|
|
n/a
|
1,854
1854192000
|
1,227
1227057000
|
1,504
1504438000
|
2,396
2396059000
|
2,030
2029568000
|
1,960
1960216000
|
2,098
2097776000
|
1,385
1385173000
|
|
n/a
|
3,086
3086200000
|
3,080
3080200000
|
4,280
4280200000
|
3,630
3630200000
|
3,380
3380200000
|
4,377
4376900000
|
4,361
4360600000
|
4,337
4337145000
|
|
n/a
|
3,086
3086200000
|
3,080
3080200000
|
4,280
4280200000
|
3,630
3630200000
|
3,380
3380200000
|
4,377
4376900000
|
4,361
4360600000
|
4,337
4337145000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
677
677370000
|
680
680358000
|
807
806578000
|
838
837511000
|
857
856917000
|
956
955889000
|
1,082
1082433000
|
719
718613000
|
|
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
|
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
|
677
677370000
|
680
680358000
|
807
806578000
|
838
837511000
|
857
856917000
|
956
955889000
|
1,082
1082433000
|
719
718613000
|
|
n/a
|
3,764
3763570000
|
3,761
3760558000
|
5,087
5086778000
|
4,468
4467711000
|
4,237
4237117000
|
5,333
5332789000
|
5,443
5443033000
|
5,056
5055758000
|
|
n/a
|
5,618
5617762000
|
4,988
4987615000
|
6,591
6591216000
|
6,864
6863770000
|
6,267
6266685000
|
7,293
7293005000
|
7,541
7540809000
|
6,441
6440931000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,780
1779609000
|
1,826
1825654000
|
1,862
1861699000
|
1,907
1907030000
|
1,962
1962264000
|
1,994
1994363000
|
2,035
2034593000
|
2,070
2070396000
|
|
n/a
|
150
149628000
|
150
149877000
|
150
150181000
|
150
150496000
|
151
150805000
|
151
151010000
|
151
151237000
|
151
151426000
|
|
n/a
|
1,630
1629981000
|
1,676
1675777000
|
1,712
1711518000
|
1,757
1756534000
|
1,811
1811459000
|
1,843
1843353000
|
1,883
1883356000
|
1,919
1918970000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-1,521
-1520772000
|
-1,514
-1514290000
|
-1,510
-1509841000
|
-1,506
-1505534000
|
-1,502
-1501977000
|
-1,498
-1498114000
|
-1,495
-1494629000
|
-1,558
-1558128000
|
|
n/a
|
7,861
7860629000
|
7,120
7120218000
|
6,796
6795988000
|
7,112
7111566000
|
7,125
7124523000
|
7,140
7140440000
|
7,378
7378214000
|
7,256
7255972000
|
|
n/a
|
-190
-190262000
|
-41
-41056000
|
-28
-27776000
|
-38
-38177000
|
57
56761000
|
9
9080000
|
-146
-145708000
|
-351
-351362000
|
|
n/a
|
7,929
7929204000
|
7,391
7390526000
|
7,120
7120070000
|
7,475
7474885000
|
7,642
7641571000
|
7,646
7645769000
|
7,772
7772470000
|
7,417
7416878000
|
|
n/a
|
327
327477000
|
194
193763000
|
211
210624000
|
232
231695000
|
244
243803000
|
265
264509000
|
303
302648000
|
369
369135000
|
|
n/a
|
8,257
8256681000
|
7,584
7584289000
|
7,331
7330694000
|
7,707
7706580000
|
7,885
7885374000
|
7,910
7910278000
|
8,075
8075118000
|
7,786
7786013000
|
|
n/a
|
13,874
13874443000
|
12,572
12571904000
|
13,922
13921910000
|
14,570
14570350000
|
14,152
14152059000
|
15,203
15203283000
|
15,616
15615927000
|
14,227
14226944000
|
Remarks | restated on n/a | restated on Feb 25, 2010 n/a | restated on Feb 28, 2011 n/a | restated on Feb 28, 2012 n/a | restated on Feb 28, 2013 n/a | restated on Feb 28, 2014 n/a | restated on Feb 27, 2015 n/a | restated on Feb 26, 2016 n/a | restated on Nov 9, 2016 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
1,765
|
2,145
|
-237
|
206
|
861
|
593
|
586
|
816
|
496
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
428
|
549
|
566
|
583
|
590
|
607
|
610
|
724
|
700
|
|
-13
|
-102
|
226
|
213
|
131
|
86
|
117
|
203
|
218
|
|
44
|
50
|
55
|
43
|
49
|
51
|
47
|
46
|
46
|
|
-81
|
-293
|
89
|
138
|
58
|
-25
|
57
|
91
|
-83
|
|
25
|
142
|
82
|
32
|
24
|
61
|
13
|
66
|
255
|
|
-245
|
-90
|
618
|
-136
|
-551
|
-86
|
-235
|
-400
|
743
|
|
-174
|
856
|
141
|
-310
|
-275
|
148
|
-104
|
-179
|
655
|
|
-102
|
-364
|
1,118
|
-232
|
-434
|
-66
|
-298
|
-46
|
594
|
|
57
|
-861
|
170
|
180
|
62
|
-111
|
39
|
-112
|
-439
|
|
-26
|
280
|
-811
|
227
|
95
|
-57
|
127
|
-63
|
-68
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,935
|
2,502
|
1,173
|
867
|
1,031
|
1,200
|
1,078
|
1,343
|
2,157
|
|
-518
|
-1,002
|
-379
|
-314
|
-414
|
-897
|
-1,163
|
-631
|
-345
|
|
3
|
17
|
11
|
25
|
25
|
51
|
34
|
37
|
29
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-520
|
-1,019
|
-391
|
-339
|
-439
|
-948
|
-1,197
|
-668
|
-374
|
|
1,200
|
210
|
-225
|
-929
|
-727
|
1,617
|
222
|
-72
|
0
|
|
1,688
|
500
|
36
|
395
|
1,333
|
2,026
|
241
|
28
|
111
|
|
-487
|
-289
|
-261
|
-1,323
|
-2,060
|
-409
|
-19
|
-100
|
-112
|
|
-1,545
|
-2,547
|
-96
|
-499
|
-100
|
-941
|
-85
|
-866
|
-99
|
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-31
|
-721
|
-64
|
-434
|
-96
|
-180
|
-85
|
-98
|
-80
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,543
|
-1,826
|
-33
|
-65
|
-4
|
-761
|
0
|
-769
|
-19
|
|
6
|
18
|
0
|
-515
|
580
|
17
|
186
|
132
|
3
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-856
|
-3,321
|
-700
|
-2,256
|
-660
|
-204
|
-840
|
-1,438
|
-442
|
|
-726
|
-658
|
-443
|
-457
|
-462
|
-466
|
-471
|
-475
|
-479
|
|
1,257
|
840
|
-187
|
1,205
|
-11
|
-622
|
748
|
173
|
-172
|
|
-66
|
-150
|
-7
|
12
|
-11
|
28
|
-1
|
178
|
-156
|
|
1,322
|
990
|
-180
|
1,193
|
0
|
-650
|
749
|
-5
|
-16
|
|
0
|
0
|
-180
|
-6
|
0
|
-650
|
-250
|
-5
|
-16
|
|
1,322
|
990
|
0
|
1,199
|
0
|
0
|
999
|
0
|
0
|
|
-742
|
1,873
|
4
|
5
|
8
|
11
|
0
|
6
|
-66
|
|
12
|
1,997
|
4
|
5
|
8
|
11
|
0
|
6
|
0
|
|
-754
|
-124
|
0
|
0
|
0
|
0
|
0
|
0
|
-67
|
|
-259
|
-271
|
-193
|
-60
|
-30
|
-69
|
-81
|
-62
|
-72
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-471
|
1,783
|
-820
|
692
|
-495
|
-1,147
|
196
|
-359
|
-790
|
|
608
|
965
|
-347
|
-697
|
-124
|
-150
|
434
|
-454
|
926
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
608
|
965
|
-347
|
-697
|
-124
|
-150
|
434
|
-454
|
926
|
|
0
|
-3
|
9
|
6
|
-1
|
3
|
-4
|
-5
|
-10
|
|
608
|
961
|
-338
|
-692
|
-125
|
-148
|
430
|
-459
|
915
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Feb 28, 2011
n/a
calculated values,
|
restated on Feb 28, 2012
n/a
calculated values,
|
restated on Feb 28, 2013
n/a
calculated values,
|
restated on Feb 28, 2014
n/a
calculated values,
|
restated on Feb 27, 2015
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Nov 30, -1
n/a
calculated values,
|