Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | , , no data available |
Employees | 209,001 (as per FY 2016)no data available |
Sector | Building Materials, Basic MaterialsBuilding Materials, Basic Materialsno data available |
Ticker | JCIno data available |
Financial year endsFY ends | End of Septemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
41.69n/a |
Market Capitalisation in million USD |
26,588n/a |
Enterprise Value in million USD |
34,777n/a |
Common Shares Outstanding as per Jun 30, 2016 |
637,745,892n/a |
Preferred Shares Outstanding as per Jun 30, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
647,775,000n/a |
Average Diluted Shares Outstanding TTM |
652,475,000n/a |
Index Membership |
n/a
|
Revenues | 36,866n/a |
Gross Profit | 7,059n/a |
Operating Income | 1,959n/a |
EBITDA | 2,859n/a |
Net Profit | -847n/a |
Cash and Cash Equivalents | 2,232n/a |
Receivables | 6,271n/a |
Total Current Assets | 13,171n/a |
PP&E | 6,649n/a |
Total Assets | 35,000n/a |
Accounts Payable | 5,975n/a |
Current Debt | 1,290n/a |
Total Current Liabilities | 13,397n/a |
Long-Term Debt | 8,193n/a |
Total Liabilities | 31,966n/a |
Total Equity | 2,800n/a |
Depreciation & Amortisation | 900n/a |
Change in Working Capital | 2,356n/a |
Operating Cash Flow | 1,844n/a |
Net Change in PP&E and Intangibles | -1,195n/a |
Investing Cash Flow | -1,327n/a |
Dividends Paid | -915n/a |
Financing Cash Flow | -928n/a |
Total Change in Cash | -399n/a |
Free Cash Flow | 1,761n/a |
Gross Margin | 19.2%n/a |
Operating Margin | 5.3%n/a |
Net Profit Margin | -1.7%n/a |
Return on Equity | -22.6%n/a |
Return on Assets | -1.8%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 | 12.16n/a |
EV/Sales | 0.94n/a |
Book to Market Value | 0.11n/a |
Current Ratio | 98.3%n/a |
Liabilities to Equity Ratio | 1,141.6%n/a |
Debt to Assets Ratio | 27.1%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
|
34,624
|
38,062
|
28,497
|
34,305
|
40,833
|
40,604
|
37,145
|
38,749
|
37,179
|
36,866
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-29,548
|
-32,536
|
-24,948
|
-29,084
|
-34,774
|
-34,767
|
-30,999
|
-32,444
|
-30,732
|
-29,807
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
5,076
|
5,526
|
3,549
|
5,221
|
6,059
|
5,837
|
6,146
|
6,305
|
6,447
|
7,059
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3,281
|
-3,565
|
-3,210
|
-3,796
|
-4,393
|
-4,311
|
-3,627
|
-4,216
|
-3,986
|
-5,100
|
|
-3,281
|
-3,565
|
-3,210
|
-3,796
|
-4,393
|
-4,311
|
-3,627
|
-4,216
|
-3,986
|
-5,100
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,795
|
1,961
|
339
|
1,425
|
1,666
|
1,526
|
2,519
|
2,089
|
2,461
|
1,959
|
|
89
|
116
|
-77
|
254
|
298
|
338
|
399
|
395
|
375
|
503
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-27
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
89
|
116
|
-77
|
254
|
298
|
338
|
399
|
395
|
375
|
530
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,884
|
2,077
|
262
|
1,679
|
1,964
|
1,864
|
2,918
|
2,484
|
2,836
|
2,462
|
|
-277
|
-753
|
-580
|
-170
|
-174
|
-478
|
-1,150
|
-568
|
-685
|
-835
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,607
|
1,324
|
-318
|
1,509
|
1,790
|
1,386
|
1,768
|
1,916
|
2,151
|
1,627
|
|
-300
|
-321
|
-32
|
-127
|
-258
|
-161
|
-674
|
-407
|
-600
|
-2,259
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,307
|
1,003
|
-350
|
1,382
|
1,532
|
1,225
|
1,094
|
1,509
|
1,551
|
-632
|
|
0
|
0
|
0
|
0
|
0
|
85
|
203
|
-166
|
128
|
0
|
|
0
|
0
|
0
|
0
|
0
|
85
|
203
|
-166
|
128
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,307
|
1,003
|
-350
|
1,382
|
1,532
|
1,310
|
1,297
|
1,343
|
1,679
|
-632
|
|
-55
|
-24
|
12
|
-75
|
-117
|
-126
|
-119
|
-128
|
-116
|
-215
|
|
1,252
|
979
|
-338
|
1,307
|
1,415
|
1,184
|
1,178
|
1,215
|
1,563
|
-847
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,252
|
979
|
-338
|
1,307
|
1,415
|
1,184
|
1,178
|
1,215
|
1,563
|
-847
|
Remarks |
restated on Nov 25, 2009
n/a
calculated values,
|
restated on Nov 23, 2010
n/a
calculated values,
|
restated on Nov 22, 2011
n/a
calculated values,
|
restated on Nov 19, 2012
n/a
calculated values,
|
restated on Nov 21, 2013
n/a
calculated values,
|
restated on Nov 19, 2014
n/a
calculated values,
|
restated on Nov 18, 2015
n/a
calculated values,
|
restated on Nov 23, 2016
n/a
calculated values,
|
restated on Nov 23, 2016
n/a
calculated values,
|
restated on Nov 23, 2016
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 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
|
n/a
|
384
|
761
|
560
|
257
|
265
|
1,055
|
409
|
597
|
2,232
|
|
n/a
|
384
|
761
|
560
|
257
|
265
|
1,055
|
409
|
597
|
2,232
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
6,472
|
5,528
|
6,095
|
7,151
|
7,308
|
7,206
|
5,871
|
5,751
|
6,271
|
|
n/a
|
6,472
|
5,528
|
6,095
|
7,151
|
7,308
|
7,206
|
5,871
|
5,751
|
6,271
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,099
|
1,521
|
1,786
|
2,316
|
2,343
|
2,325
|
2,477
|
2,377
|
2,810
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,721
|
2,016
|
2,211
|
2,291
|
2,827
|
3,112
|
4,350
|
1,744
|
1,858
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
804
|
2,157
|
55
|
17
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,721
|
2,016
|
2,211
|
2,291
|
2,827
|
2,308
|
2,193
|
1,689
|
1,841
|
|
n/a
|
10,676
|
9,826
|
10,652
|
12,015
|
12,743
|
13,698
|
13,107
|
10,469
|
13,171
|
|
n/a
|
4,389
|
3,986
|
4,096
|
5,616
|
6,440
|
6,585
|
6,314
|
5,870
|
6,649
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
9,922
|
10,276
|
10,995
|
12,045
|
11,771
|
11,235
|
13,383
|
13,283
|
15,180
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
6,513
|
6,542
|
6,501
|
7,016
|
6,982
|
6,589
|
7,127
|
6,824
|
7,101
|
|
n/a
|
769
|
746
|
741
|
945
|
947
|
999
|
1,639
|
1,516
|
1,514
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
863
|
718
|
728
|
811
|
948
|
1,024
|
1,018
|
2,143
|
2,735
|
|
n/a
|
1,777
|
2,270
|
3,025
|
3,273
|
2,894
|
2,623
|
3,599
|
2,800
|
3,830
|
|
n/a
|
14,311
|
14,262
|
15,091
|
17,661
|
18,211
|
17,820
|
19,697
|
19,153
|
21,829
|
|
n/a
|
24,987
|
24,088
|
25,743
|
29,676
|
30,954
|
31,518
|
32,804
|
29,622
|
35,000
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
6,249
6249000000
|
5,306
5306000000
|
6,548
6548000000
|
7,474
7474000000
|
7,204
7204000000
|
7,533
7533000000
|
6,394
6394000000
|
6,264
6264000000
|
7,473
7473000000
|
|
n/a
|
5,225
5225000000
|
4,434
4434000000
|
5,426
5426000000
|
6,159
6159000000
|
6,114
6114000000
|
6,318
6318000000
|
5,270
5270000000
|
5,174
5174000000
|
5,975
5975000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
1,024
1024000000
|
872
872000000
|
1,122
1122000000
|
1,315
1315000000
|
1,090
1090000000
|
1,215
1215000000
|
1,124
1124000000
|
1,090
1090000000
|
1,498
1498000000
|
|
n/a
|
743
743000000
|
798
798000000
|
737
737000000
|
613
613000000
|
747
747000000
|
938
938000000
|
323
323000000
|
865
865000000
|
1,290
1290000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,818
2818000000
|
2,612
2612000000
|
2,625
2625000000
|
2,695
2695000000
|
2,904
2904000000
|
3,646
3646000000
|
4,977
4977000000
|
3,317
3317000000
|
4,634
4634000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
2,818
2818000000
|
2,612
2612000000
|
2,625
2625000000
|
2,695
2695000000
|
2,904
2904000000
|
3,646
3646000000
|
4,977
4977000000
|
3,317
3317000000
|
4,634
4634000000
|
|
n/a
|
9,810
9810000000
|
8,716
8716000000
|
9,910
9910000000
|
10,782
10782000000
|
10,855
10855000000
|
12,117
12117000000
|
11,694
11694000000
|
10,446
10446000000
|
13,397
13397000000
|
|
n/a
|
3,201
3201000000
|
3,168
3168000000
|
2,652
2652000000
|
4,533
4533000000
|
5,321
5321000000
|
4,560
4560000000
|
6,357
6357000000
|
5,745
5745000000
|
8,193
8193000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
2,316
2316000000
|
2,865
2865000000
|
2,808
2808000000
|
2,921
2921000000
|
2,752
2752000000
|
2,110
2110000000
|
2,997
2997000000
|
2,721
2721000000
|
10,376
10376000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
236
236000000
|
255
255000000
|
993
993000000
|
1,102
1102000000
|
1,248
1248000000
|
750
750000000
|
865
865000000
|
767
767000000
|
1,022
1022000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,080
2080000000
|
2,610
2610000000
|
1,815
1815000000
|
1,819
1819000000
|
1,504
1504000000
|
1,360
1360000000
|
2,132
2132000000
|
1,954
1954000000
|
9,354
9354000000
|
|
n/a
|
5,517
5517000000
|
6,033
6033000000
|
5,460
5460000000
|
7,454
7454000000
|
8,073
8073000000
|
6,670
6670000000
|
9,354
9354000000
|
8,466
8466000000
|
18,569
18569000000
|
|
n/a
|
15,327
15327000000
|
14,749
14749000000
|
15,370
15370000000
|
18,236
18236000000
|
18,928
18928000000
|
18,787
18787000000
|
21,048
21048000000
|
18,912
18912000000
|
31,966
31966000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,555
1555000000
|
2,363
2363000000
|
2,457
2457000000
|
2,629
2629000000
|
2,735
2735000000
|
3,099
3099000000
|
3,376
3376000000
|
3,747
3747000000
|
251
251000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-102
-102000000
|
-70
-70000000
|
-74
-74000000
|
-74
-74000000
|
-179
-179000000
|
-531
-531000000
|
-1,784
-1784000000
|
-3,152
-3152000000
|
0
0
|
|
n/a
|
7,300
7300000000
|
6,615
6615000000
|
7,765
7765000000
|
7,838
7838000000
|
8,611
8611000000
|
9,328
9328000000
|
9,956
9956000000
|
10,797
10797000000
|
2,698
2698000000
|
|
n/a
|
671
671000000
|
192
192000000
|
-77
-77000000
|
649
649000000
|
458
458000000
|
418
418000000
|
-237
-237000000
|
-1,057
-1057000000
|
-1,087
-1087000000
|
|
n/a
|
9,424
9424000000
|
9,100
9100000000
|
10,071
10071000000
|
11,042
11042000000
|
11,625
11625000000
|
12,314
12314000000
|
11,311
11311000000
|
10,335
10335000000
|
1,862
1862000000
|
|
n/a
|
236
236000000
|
84
84000000
|
106
106000000
|
138
138000000
|
148
148000000
|
260
260000000
|
251
251000000
|
163
163000000
|
938
938000000
|
|
n/a
|
9,660
9660000000
|
9,184
9184000000
|
10,177
10177000000
|
11,180
11180000000
|
11,773
11773000000
|
12,574
12574000000
|
11,562
11562000000
|
10,498
10498000000
|
2,800
2800000000
|
|
n/a
|
24,987
24987000000
|
23,933
23933000000
|
25,547
25547000000
|
29,416
29416000000
|
30,701
30701000000
|
31,361
31361000000
|
32,610
32610000000
|
29,410
29410000000
|
34,766
34766000000
|
Remarks | restated on n/a | restated on Nov 25, 2009 n/a | restated on Nov 23, 2010 n/a | restated on Nov 22, 2011 n/a | restated on Nov 19, 2012 n/a | restated on Nov 21, 2013 n/a | restated on Nov 19, 2014 n/a | restated on Nov 18, 2015 n/a | restated on Nov 23, 2016 n/a | restated on Nov 23, 2016 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
|
1,264
|
1,003
|
-350
|
1,382
|
1,532
|
1,310
|
1,297
|
1,343
|
1,679
|
-632
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
732
|
783
|
745
|
691
|
731
|
824
|
952
|
955
|
860
|
900
|
|
42
|
84
|
578
|
-411
|
-340
|
-261
|
-345
|
12
|
-898
|
-780
|
|
48
|
48
|
60
|
49
|
59
|
56
|
64
|
82
|
90
|
128
|
|
-63
|
-40
|
6
|
-155
|
-256
|
-234
|
273
|
-329
|
327
|
-1,204
|
|
57
|
76
|
512
|
-305
|
-143
|
-83
|
-682
|
259
|
-1,315
|
296
|
|
-125
|
58
|
-148
|
-224
|
-847
|
-314
|
782
|
85
|
-41
|
2,356
|
|
-617
|
281
|
796
|
-608
|
-721
|
-114
|
-182
|
-18
|
-297
|
-244
|
|
-150
|
-49
|
557
|
-260
|
-388
|
109
|
-97
|
-311
|
-99
|
-77
|
|
1,052
|
-694
|
-635
|
812
|
343
|
-63
|
686
|
440
|
348
|
415
|
|
-410
|
520
|
-866
|
-168
|
-81
|
-246
|
375
|
-26
|
7
|
2,262
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,913
|
1,928
|
825
|
1,438
|
1,076
|
1,559
|
2,686
|
2,395
|
1,600
|
1,844
|
|
-745
|
-755
|
-619
|
-730
|
-1,271
|
-1,773
|
-1,261
|
-1,120
|
-1,098
|
-1,195
|
|
83
|
52
|
28
|
47
|
54
|
58
|
116
|
79
|
37
|
32
|
|
83
|
52
|
28
|
47
|
54
|
58
|
116
|
79
|
37
|
32
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-828
|
-807
|
-647
|
-777
|
-1,325
|
-1,831
|
-1,377
|
-1,199
|
-1,135
|
-1,227
|
|
-231
|
-32
|
-110
|
-101
|
-140
|
-100
|
-10
|
19
|
-44
|
-24
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
72
|
-277
|
-38
|
-61
|
-1,226
|
75
|
638
|
-1,508
|
1,624
|
-101
|
|
89
|
0
|
0
|
0
|
0
|
105
|
761
|
225
|
1,646
|
32
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-17
|
-277
|
-38
|
-61
|
-1,226
|
-30
|
-123
|
-1,733
|
-22
|
-133
|
|
-147
|
-206
|
31
|
0
|
0
|
6
|
53
|
16
|
-12
|
-7
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,051
|
-1,270
|
-736
|
-892
|
-2,637
|
-1,792
|
-580
|
-2,593
|
470
|
-1,327
|
|
-195
|
-297
|
-309
|
-339
|
-413
|
-477
|
-513
|
-568
|
-657
|
-915
|
|
-433
|
-522
|
705
|
-586
|
1,575
|
922
|
-573
|
1,241
|
40
|
763
|
|
-43
|
173
|
213
|
-575
|
510
|
-302
|
-197
|
73
|
-68
|
561
|
|
-390
|
-695
|
492
|
-11
|
1,065
|
1,224
|
-376
|
1,168
|
108
|
202
|
|
-505
|
-935
|
-391
|
-526
|
-787
|
-36
|
-490
|
-833
|
-191
|
-1,299
|
|
115
|
240
|
883
|
515
|
1,852
|
1,260
|
114
|
2,001
|
299
|
1,501
|
|
78
|
-35
|
8
|
52
|
105
|
-62
|
-96
|
-1,063
|
-1,087
|
-434
|
|
104
|
34
|
8
|
52
|
105
|
40
|
254
|
186
|
275
|
67
|
|
-26
|
-69
|
0
|
0
|
0
|
-102
|
-350
|
-1,249
|
-1,362
|
-501
|
|
8
|
-41
|
-126
|
-22
|
-28
|
-176
|
-32
|
-22
|
-117
|
-342
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-542
|
-895
|
278
|
-895
|
1,239
|
207
|
-1,214
|
-412
|
-1,821
|
-928
|
|
320
|
-237
|
367
|
-349
|
-322
|
-26
|
892
|
-610
|
249
|
-411
|
|
0
|
0
|
0
|
0
|
0
|
0
|
-4
|
-16
|
20
|
0
|
|
320
|
-237
|
367
|
-349
|
-322
|
-26
|
888
|
-626
|
269
|
-411
|
|
61
|
-53
|
10
|
148
|
19
|
34
|
-98
|
-20
|
-81
|
12
|
|
381
|
-290
|
377
|
-201
|
-303
|
8
|
790
|
-646
|
188
|
-399
|
Remarks |
restated on Nov 25, 2009
n/a
calculated values,
|
restated on Nov 23, 2010
n/a
calculated values,
|
restated on Nov 22, 2011
n/a
calculated values,
|
restated on Nov 19, 2012
n/a
calculated values,
|
restated on Nov 21, 2013
n/a
calculated values,
|
restated on Nov 19, 2014
n/a
calculated values,
|
restated on Nov 18, 2015
n/a
calculated values,
|
restated on Nov 23, 2016
n/a
calculated values,
|
restated on Nov 23, 2016
n/a
calculated values,
|
restated on Nov 23, 2016
n/a
calculated values,
|