Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Denver, United States of AmericaDenver, United States of Americano data available |
Employees | 60,400 (as per Q1 2017)no data available |
Sector | Health Care Providers, HealthcareHealth Care Providers, Healthcareno data available |
Ticker | DVAno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
54.73n/a |
Market Capitalisation in million USD |
10,804n/a |
Enterprise Value in million USD |
19,535n/a |
Common Shares Outstanding as per Apr 28, 2017 |
197,400,000n/a |
Preferred Shares Outstanding as per Apr 28, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
198,643,640n/a |
Average Diluted Shares Outstanding TTM |
201,742,882n/a |
Index Membership |
n/a
|
Revenues | 14,563n/a |
Gross Profit | 4,097n/a |
Operating Income | 1,800n/a |
EBITDA | 2,495n/a |
Net Profit | 716n/a |
Cash and Cash Equivalents | 1,573n/a |
Receivables | 1,850n/a |
Total Current Assets | 4,261n/a |
PP&E | 3,045n/a |
Total Assets | 18,926n/a |
Accounts Payable | 498n/a |
Current Debt | 153n/a |
Total Current Liabilities | 2,639n/a |
Long-Term Debt | 8,972n/a |
Total Liabilities | 12,835n/a |
Total Equity | 6,091n/a |
Depreciation & Amortisation | 695n/a |
Change in Working Capital | 65n/a |
Operating Cash Flow | 1,918n/a |
Net Change in PP&E and Intangibles | -821n/a |
Investing Cash Flow | -989n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | -1,061n/a |
Total Change in Cash | -134n/a |
Free Cash Flow | 1,261n/a |
Gross Margin | 28.1%n/a |
Operating Margin | 12.4%n/a |
Net Profit Margin | 6.0%n/a |
Return on Equity | 14.4%n/a |
Return on Assets | 4.7%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 | 7.83n/a |
EV/Sales | 1.34n/a |
Book to Market Value | 0.56n/a |
Current Ratio | 161.5%n/a |
Liabilities to Equity Ratio | 210.7%n/a |
Debt to Assets Ratio | 48.2%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
5,264
|
5,660
|
6,101
|
6,220
|
6,732
|
8,186
|
11,764
|
12,795
|
13,782
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3,590
|
-3,920
|
-4,242
|
-4,428
|
-4,634
|
-5,584
|
-8,198
|
-9,119
|
-9,825
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,674
|
1,740
|
1,859
|
1,792
|
2,098
|
2,603
|
3,566
|
3,676
|
3,957
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-821
|
-871
|
-921
|
-807
|
-952
|
-1,236
|
-1,710
|
-1,867
|
-2,099
|
|
-491
|
-508
|
-532
|
-572
|
-685
|
-890
|
-1,176
|
-1,262
|
-1,452
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-193
|
-217
|
-228
|
-232
|
-264
|
-342
|
-529
|
-591
|
-638
|
|
-137
|
-146
|
-161
|
-4
|
-3
|
-4
|
-5
|
-14
|
-9
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
852
|
868
|
937
|
985
|
1,146
|
1,367
|
1,856
|
1,809
|
1,858
|
|
-233
|
-212
|
-180
|
-169
|
-229
|
-268
|
-391
|
-385
|
-381
|
|
-257
|
-225
|
-186
|
-182
|
-241
|
-289
|
-430
|
-410
|
-408
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
1
|
2
|
9
|
9
|
16
|
35
|
23
|
18
|
|
22
|
12
|
4
|
3
|
3
|
4
|
5
|
2
|
9
|
|
619
|
657
|
758
|
816
|
917
|
1,098
|
1,465
|
1,424
|
1,476
|
|
55
|
0
|
0
|
-74
|
0
|
-97
|
-340
|
-115
|
-753
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
674
|
657
|
758
|
741
|
917
|
1,001
|
1,125
|
1,310
|
723
|
|
-246
|
-235
|
-278
|
-259
|
-325
|
-360
|
-381
|
-446
|
-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
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
429
|
421
|
479
|
482
|
591
|
641
|
744
|
863
|
427
|
|
0
|
0
|
0
|
2
|
-18
|
0
|
13
|
0
|
0
|
|
0
|
0
|
0
|
2
|
-18
|
0
|
13
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
429
|
421
|
480
|
484
|
573
|
641
|
757
|
863
|
427
|
|
-47
|
-47
|
-57
|
-79
|
-95
|
-105
|
-124
|
-140
|
-158
|
|
382
|
374
|
423
|
406
|
478
|
536
|
633
|
723
|
270
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
382
|
374
|
423
|
406
|
478
|
536
|
633
|
723
|
270
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Mar 1, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 26, 2015
n/a
calculated values,
|
restated on Feb 26, 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
|
446
|
566
|
883
|
411
|
541
|
953
|
1,303
|
1,907
|
|
n/a
|
411
|
539
|
860
|
394
|
534
|
946
|
965
|
1,499
|
|
n/a
|
36
|
26
|
23
|
17
|
7
|
7
|
337
|
408
|
|
n/a
|
1,075
|
1,106
|
1,049
|
1,195
|
1,424
|
1,485
|
1,526
|
1,724
|
|
n/a
|
1,075
|
1,106
|
1,049
|
1,195
|
1,424
|
1,485
|
1,526
|
1,724
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
84
|
70
|
76
|
76
|
78
|
89
|
136
|
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
|
522
|
561
|
615
|
611
|
844
|
945
|
672
|
686
|
|
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
|
249
|
257
|
266
|
280
|
376
|
420
|
84
|
60
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
273
|
304
|
348
|
331
|
467
|
526
|
588
|
626
|
|
n/a
|
2,128
|
2,303
|
2,623
|
2,293
|
2,887
|
3,472
|
3,636
|
4,503
|
|
n/a
|
1,048
|
1,105
|
1,171
|
1,433
|
1,872
|
2,189
|
2,469
|
2,789
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
6
|
8
|
9
|
10
|
59
|
80
|
89
|
89
|
|
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
|
4,104
|
4,143
|
4,312
|
5,168
|
11,196
|
11,358
|
11,423
|
11,134
|
|
n/a
|
161
|
137
|
163
|
159
|
2,128
|
2,024
|
1,865
|
1,687
|
|
n/a
|
3,877
|
3,951
|
4,091
|
4,947
|
8,953
|
9,213
|
9,415
|
9,294
|
|
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
|
19
|
23
|
26
|
27
|
35
|
41
|
66
|
78
|
|
n/a
|
47
|
33
|
32
|
34
|
80
|
80
|
77
|
74
|
|
n/a
|
5,158
|
5,256
|
5,492
|
6,611
|
13,128
|
13,627
|
13,981
|
14,012
|
|
n/a
|
7,286
|
7,558
|
8,114
|
8,904
|
16,015
|
17,099
|
17,617
|
18,515
|
Liabilities and owners' equity | |||||||||
|
n/a
|
595
595099000
|
486
485842000
|
507
506510000
|
749
748800000
|
1,220
1220018000
|
1,723
1722930000
|
1,458
1458274000
|
1,588
1587978000
|
|
n/a
|
283
282883000
|
177
176657000
|
181
181033000
|
290
289653000
|
414
414143000
|
435
435465000
|
445
445453000
|
514
513950000
|
|
n/a
|
0
0
|
23
23064000
|
0
0
|
37
37412000
|
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
312216000
|
286
286121000
|
325
325477000
|
422
421735000
|
806
805875000
|
1,287
1287465000
|
1,013
1012821000
|
1,074
1074028000
|
|
n/a
|
73
72725000
|
100
100007000
|
75
74892000
|
87
87345000
|
233
233042000
|
275
274697000
|
120
120154000
|
129
129037000
|
|
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
|
73
72725000
|
100
100007000
|
75
74892000
|
87
87345000
|
233
233042000
|
275
274697000
|
120
120154000
|
129
129037000
|
|
n/a
|
495
495239000
|
461
461092000
|
343
342943000
|
329
328607000
|
563
563365000
|
464
464422000
|
510
510223000
|
682
682123000
|
|
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
|
1,163
1163063000
|
1,047
1046941000
|
924
924345000
|
1,165
1164752000
|
2,016
2016425000
|
2,462
2462049000
|
2,089
2088651000
|
2,399
2399138000
|
|
n/a
|
3,622
3622421000
|
3,532
3532217000
|
4,234
4233850000
|
4,418
4417624000
|
8,327
8326534000
|
8,141
8141231000
|
8,299
8298624000
|
9,001
9001308000
|
|
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
|
382
382303000
|
453
453194000
|
536
536043000
|
575
575091000
|
1,174
1174057000
|
1,193
1192756000
|
1,040
1039881000
|
1,166
1166191000
|
|
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
|
245
244884000
|
335
334855000
|
421
421436000
|
423
423098000
|
716
715657000
|
812
812419000
|
650
650075000
|
727
726962000
|
|
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
|
137
137419000
|
118
118339000
|
115
114607000
|
152
151993000
|
458
458400000
|
380
380337000
|
390
389806000
|
439
439229000
|
|
n/a
|
4,005
4004724000
|
3,985
3985411000
|
4,770
4769893000
|
4,993
4992715000
|
9,501
9500591000
|
9,334
9333987000
|
9,339
9338505000
|
10,167
10167499000
|
|
n/a
|
5,168
5167787000
|
5,032
5032352000
|
5,694
5694238000
|
6,157
6157467000
|
11,517
11517016000
|
11,796
11796036000
|
11,427
11427156000
|
12,567
12566637000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
584
584493000
|
622
621820000
|
621
620681000
|
596
596435000
|
1,209
1208935000
|
1,071
1071135000
|
1,108
1108427000
|
1,119
1118543000
|
|
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
|
-692
-691857000
|
-793
-793340000
|
-1,361
-1360579000
|
-1,632
-1631694000
|
-1,162
-1162336000
|
0
0
|
0
0
|
-545
-544772000
|
|
n/a
|
1,889
1889450000
|
2,312
2312134000
|
2,718
2717817000
|
3,196
3195818000
|
3,732
3731835000
|
3,364
3363989000
|
4,087
4087103000
|
4,357
4356835000
|
|
n/a
|
-14
-14339000
|
-6
-5548000
|
1
503000
|
-19
-19484000
|
-15
-15297000
|
-3
-2645000
|
-25
-25017000
|
-60
-59826000
|
|
n/a
|
1,768
1767747000
|
2,135
2135066000
|
1,978
1978422000
|
2,141
2141075000
|
3,763
3763137000
|
4,432
4432479000
|
5,171
5170513000
|
4,871
4870780000
|
|
n/a
|
351
350549000
|
391
390818000
|
442
441764000
|
605
605266000
|
734
734480000
|
870
870362000
|
1,020
1019763000
|
1,077
1077458000
|
|
n/a
|
2,118
2118296000
|
2,526
2525884000
|
2,420
2420186000
|
2,746
2746341000
|
4,498
4497617000
|
5,303
5302841000
|
6,190
6190276000
|
5,948
5948238000
|
|
n/a
|
7,286
7286083000
|
7,558
7558236000
|
8,114
8114424000
|
8,904
8903808000
|
16,015
16014633000
|
17,099
17098877000
|
17,617
17617432000
|
18,515
18514875000
|
Remarks | restated on n/a | restated on Feb 25, 2010 n/a | restated on Feb 25, 2011 n/a | restated on Feb 24, 2012 n/a | restated on Mar 1, 2013 n/a | restated on Feb 21, 2014 n/a | restated on Feb 26, 2015 n/a | restated on Feb 26, 2016 n/a | restated on Nov 2, 2016 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
429
|
421
|
480
|
484
|
573
|
641
|
757
|
863
|
427
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
193
|
217
|
229
|
234
|
267
|
344
|
528
|
591
|
638
|
|
13
|
168
|
127
|
222
|
164
|
150
|
414
|
445
|
943
|
|
34
|
41
|
44
|
46
|
49
|
45
|
60
|
57
|
57
|
|
19
|
95
|
51
|
75
|
53
|
44
|
-25
|
211
|
62
|
|
-39
|
32
|
32
|
101
|
62
|
61
|
379
|
178
|
825
|
|
-54
|
-193
|
-169
|
-101
|
175
|
-34
|
74
|
-440
|
-452
|
|
16
|
-150
|
-32
|
55
|
-89
|
-48
|
-60
|
-41
|
-203
|
|
11
|
-3
|
15
|
-4
|
10
|
4
|
-9
|
-46
|
-48
|
|
-9
|
57
|
-105
|
4
|
84
|
41
|
17
|
-3
|
31
|
|
-72
|
-98
|
-47
|
-157
|
169
|
-31
|
126
|
-350
|
-231
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
581
|
614
|
667
|
840
|
1,180
|
1,101
|
1,773
|
1,459
|
1,557
|
|
-275
|
-318
|
-277
|
-274
|
-403
|
-551
|
-620
|
-642
|
-708
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-275
|
-318
|
-277
|
-274
|
-403
|
-551
|
-620
|
-642
|
-708
|
|
-272
|
-318
|
-275
|
-274
|
-400
|
-550
|
-618
|
-641
|
-708
|
|
-2
|
0
|
-2
|
-1
|
-2
|
-1
|
-2
|
-1
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-38
|
20
|
8
|
3
|
5
|
10
|
-8
|
-338
|
-79
|
|
37
|
43
|
33
|
61
|
49
|
22
|
6
|
144
|
1,639
|
|
-75
|
-23
|
-25
|
-58
|
-44
|
-11
|
-13
|
-481
|
-1,719
|
|
-132
|
-101
|
-80
|
-166
|
-1,002
|
-4,292
|
-249
|
-299
|
-95
|
|
12
|
1
|
8
|
23
|
75
|
4
|
62
|
9
|
20
|
|
-18
|
0
|
0
|
0
|
0
|
-1
|
-1
|
-35
|
-18
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-127
|
-102
|
-88
|
-189
|
-1,077
|
-4,294
|
-310
|
-272
|
-96
|
|
-2
|
2
|
3
|
0
|
0
|
0
|
0
|
1
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-447
|
-398
|
-346
|
-437
|
-1,399
|
-4,832
|
-877
|
-1,278
|
-882
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-47
|
-14
|
-61
|
675
|
128
|
3,962
|
-437
|
-8
|
620
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-47
|
-14
|
-61
|
675
|
128
|
3,962
|
-437
|
-8
|
620
|
|
-13,161
|
-17,103
|
-18,829
|
-24,135
|
-36,267
|
-39,286
|
-66,723
|
-60,046
|
-53,922
|
|
13,114
|
17,089
|
18,768
|
24,809
|
36,395
|
43,248
|
66,286
|
60,039
|
54,542
|
|
57
|
-192
|
-86
|
-565
|
-312
|
7
|
16
|
20
|
-524
|
|
63
|
40
|
68
|
54
|
11
|
7
|
16
|
20
|
26
|
|
-6
|
-233
|
-153
|
-618
|
-323
|
0
|
0
|
0
|
-550
|
|
-7
|
-46
|
-45
|
-192
|
-63
|
-96
|
-62
|
-177
|
-235
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3
|
-252
|
-192
|
-82
|
-247
|
3,872
|
-483
|
-165
|
-139
|
|
137
|
-36
|
129
|
321
|
-466
|
141
|
413
|
17
|
536
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
137
|
-36
|
129
|
321
|
-466
|
141
|
413
|
17
|
536
|
|
0
|
0
|
0
|
0
|
0
|
-1
|
-1
|
2
|
-3
|
|
137
|
-36
|
129
|
321
|
-466
|
140
|
413
|
19
|
534
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Mar 1, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 26, 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 Feb 24, 2017
n/a
calculated values,
|