Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Palo Alto, United States of AmericaPalo Alto, United States of Americano data available |
Employees | 7,800 (as per Q3 2017)no data available |
Sector | Medical Devices, HealthcareMedical Devices, Healthcareno data available |
Ticker | VARno data available |
Financial year endsFY ends | End of Septemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
102.70n/a |
Market Capitalisation in million USD |
9,428n/a |
Enterprise Value in million USD |
9,138n/a |
Common Shares Outstanding as per Jul 28, 2017 |
91,800,894n/a |
Preferred Shares Outstanding as per Jul 28, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
92,983,250n/a |
Average Diluted Shares Outstanding TTM |
93,761,500n/a |
Index Membership |
n/a
|
Revenues | 3,132n/a |
Gross Profit | 1,354n/a |
Operating Income | 514n/a |
EBITDA | 596n/a |
Net Profit | 284n/a |
Cash and Cash Equivalents | 658n/a |
Receivables | 748n/a |
Total Current Assets | 2,059n/a |
PP&E | 249n/a |
Total Assets | 3,059n/a |
Accounts Payable | 153n/a |
Current Debt | 114n/a |
Total Current Liabilities | 1,273n/a |
Long-Term Debt | 250n/a |
Total Liabilities | 1,665n/a |
Total Equity | 1,394n/a |
Depreciation & Amortisation | 82n/a |
Change in Working Capital | -32n/a |
Operating Cash Flow | 421n/a |
Net Change in PP&E and Intangibles | -60n/a |
Investing Cash Flow | -128n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | -473n/a |
Total Change in Cash | -176n/a |
Free Cash Flow | 368n/a |
Gross Margin | 43.2%n/a |
Operating Margin | 16.4%n/a |
Net Profit Margin | 9.1%n/a |
Return on Equity | 20.5%n/a |
Return on Assets | 9.3%n/a |
Basic EPS | 3.06n/a |
Diluted EPS | 3.03n/a |
Sales per Share | 33.68n/a |
Book Value per Share | 14.95n/a |
FCF per Share | 3.96n/a |
Dividends per Share | 0.00n/a |
Price to Earnings Ratio | 33.58n/a |
Price to Sales Ratio | 3.05n/a |
Price to Book Value | 6.85n/a |
Price to Free Cash Flow | 25.94n/a |
EV/EBITDA | 15.33n/a |
EV/Sales | 2.92n/a |
Book to Market Value | 0.15n/a |
Current Ratio | 161.7%n/a |
Liabilities to Equity Ratio | 119.4%n/a |
Debt to Assets Ratio | 11.9%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 |
---|---|---|---|---|---|---|---|---|---|---|
|
1,755
|
2,070
|
2,214
|
2,357
|
2,597
|
2,807
|
2,943
|
3,050
|
3,099
|
3,218
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,022
|
-1,192
|
-1,254
|
-1,331
|
-1,461
|
-1,611
|
-1,693
|
-1,748
|
-1,816
|
-1,857
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
733
|
878
|
961
|
1,026
|
1,136
|
1,196
|
1,250
|
1,302
|
1,283
|
1,361
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-394
|
-458
|
-486
|
-491
|
-547
|
-602
|
-641
|
-705
|
-734
|
-794
|
|
-277
|
-323
|
-339
|
-335
|
-377
|
-417
|
-433
|
-471
|
-489
|
-540
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-117
|
-136
|
-147
|
-157
|
-171
|
-186
|
-208
|
-235
|
-245
|
-254
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
339
|
419
|
474
|
534
|
588
|
594
|
609
|
596
|
549
|
568
|
|
7
|
7
|
0
|
-1
|
0
|
2
|
3
|
3
|
6
|
6
|
|
7
|
7
|
0
|
-1
|
0
|
2
|
3
|
3
|
6
|
6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
346
|
426
|
475
|
533
|
589
|
596
|
612
|
600
|
555
|
573
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-25
|
0
|
-17
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
346
|
426
|
475
|
533
|
589
|
596
|
612
|
575
|
555
|
556
|
|
-103
|
-131
|
-143
|
-165
|
-180
|
-169
|
-174
|
-171
|
-143
|
-154
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
243
|
295
|
331
|
367
|
409
|
427
|
438
|
404
|
412
|
403
|
|
-3
|
-16
|
-12
|
-7
|
-10
|
0
|
0
|
0
|
0
|
0
|
|
-3
|
-16
|
-12
|
-7
|
-10
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
239
|
279
|
319
|
360
|
399
|
427
|
438
|
404
|
412
|
403
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-1
|
0
|
|
239
|
279
|
319
|
360
|
399
|
427
|
438
|
404
|
412
|
402
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
239
|
279
|
319
|
360
|
399
|
427
|
438
|
404
|
412
|
402
|
Remarks |
restated on Nov 25, 2009
n/a
calculated values,
|
restated on May 5, 2011
n/a
calculated values,
|
restated on Nov 23, 2011
n/a
calculated values,
|
restated on Nov 21, 2012
n/a
calculated values,
|
restated on Nov 26, 2013
n/a
calculated values,
|
restated on Nov 25, 2014
n/a
calculated values,
|
restated on Nov 25, 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
|
397
|
554
|
520
|
584
|
754
|
1,181
|
915
|
846
|
907
|
|
n/a
|
397
|
554
|
520
|
564
|
705
|
1,118
|
849
|
846
|
811
|
|
n/a
|
0
|
0
|
0
|
19
|
50
|
63
|
66
|
0
|
95
|
|
n/a
|
486
|
581
|
592
|
635
|
692
|
698
|
732
|
771
|
770
|
|
n/a
|
486
|
581
|
592
|
635
|
692
|
698
|
732
|
771
|
770
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
283
|
322
|
364
|
410
|
458
|
535
|
572
|
613
|
442
|
|
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
|
97
|
72
|
87
|
112
|
151
|
168
|
149
|
164
|
497
|
|
n/a
|
78
|
72
|
87
|
112
|
151
|
168
|
149
|
164
|
141
|
|
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
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
356
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,263
|
1,528
|
1,563
|
1,741
|
2,055
|
2,583
|
2,368
|
2,393
|
2,615
|
|
n/a
|
218
|
264
|
268
|
286
|
297
|
315
|
338
|
379
|
259
|
|
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
|
494
|
516
|
493
|
472
|
527
|
571
|
651
|
807
|
941
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
84
|
|
n/a
|
209
|
210
|
208
|
212
|
222
|
225
|
241
|
284
|
220
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
131
|
144
|
118
|
114
|
116
|
122
|
126
|
119
|
137
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
273
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
151
|
161
|
166
|
146
|
189
|
223
|
285
|
331
|
227
|
|
n/a
|
712
|
780
|
761
|
758
|
824
|
886
|
989
|
1,186
|
1,199
|
|
n/a
|
1,976
|
2,308
|
2,324
|
2,499
|
2,879
|
3,468
|
3,357
|
3,579
|
3,815
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
358
358196000
|
420
420495000
|
407
406869000
|
445
444955000
|
517
517304000
|
515
515156000
|
559
559085000
|
550
550100000
|
543
542800000
|
|
n/a
|
105
105281000
|
116
116093000
|
119
119018000
|
155
154946000
|
181
180736000
|
194
194272000
|
187
187377000
|
203
202900000
|
159
159200000
|
|
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
|
253
252915000
|
304
304402000
|
288
287851000
|
290
290009000
|
337
336568000
|
321
320884000
|
372
371708000
|
347
347200000
|
384
383600000
|
|
n/a
|
8
7987000
|
13
13450000
|
26
25525000
|
191
191276000
|
155
155000000
|
56
56250000
|
50
50000000
|
158
158400000
|
379
379000000
|
|
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
|
415
415494000
|
408
408375000
|
471
471147000
|
490
489681000
|
564
564227000
|
589
589173000
|
593
592569000
|
668
668200000
|
692
691600000
|
|
n/a
|
141
141368000
|
131
130588000
|
142
141916000
|
140
140173000
|
369
369456000
|
389
389479000
|
422
421845000
|
668
668200000
|
609
608600000
|
|
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
|
21
21202000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
83
83000000
|
|
n/a
|
253
252924000
|
278
277787000
|
329
329231000
|
350
349508000
|
195
194771000
|
200
199694000
|
171
170724000
|
0
0
|
0
0
|
|
n/a
|
782
781677000
|
842
842320000
|
904
903541000
|
1,126
1125912000
|
1,237
1236531000
|
1,161
1160579000
|
1,202
1201654000
|
1,377
1376700000
|
1,613
1613400000
|
|
n/a
|
32
32399000
|
23
23394000
|
18
17869000
|
6
6250000
|
6
6250000
|
450
450000000
|
388
387500000
|
338
337500000
|
287
286900000
|
|
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
|
134
134251000
|
131
130751000
|
127
127175000
|
123
122708000
|
126
126169000
|
144
144048000
|
152
151716000
|
138
138200000
|
160
160000000
|
|
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
|
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
|
4
4200000
|
|
n/a
|
134
134251000
|
131
130751000
|
127
127175000
|
123
122708000
|
126
126169000
|
144
144048000
|
152
151716000
|
138
138200000
|
156
155800000
|
|
n/a
|
167
166650000
|
154
154145000
|
145
145044000
|
129
128958000
|
132
132419000
|
594
594048000
|
539
539216000
|
476
475700000
|
447
446900000
|
|
n/a
|
948
948327000
|
996
996465000
|
1,049
1048585000
|
1,255
1254870000
|
1,369
1368950000
|
1,755
1754627000
|
1,741
1740870000
|
1,852
1852400000
|
2,060
2060300000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
594
593974000
|
642
641759000
|
626
626373000
|
613
613266000
|
673
673282000
|
744
743575000
|
744
743790000
|
780
780300000
|
772
772300000
|
|
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
|
451
451439000
|
696
696409000
|
687
686598000
|
677
677473000
|
893
893115000
|
1,010
1010343000
|
931
931241000
|
1,018
1017800000
|
1,069
1069000000
|
|
n/a
|
-18
-18228000
|
-26
-26385000
|
-38
-37604000
|
-47
-46848000
|
-57
-56621000
|
-40
-40071000
|
-59
-58611000
|
-87
-86500000
|
-101
-100800000
|
|
n/a
|
1,027
1027185000
|
1,312
1311783000
|
1,275
1275367000
|
1,244
1243891000
|
1,510
1509776000
|
1,714
1713847000
|
1,616
1616420000
|
1,712
1711600000
|
1,741
1740500000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
15
14700000
|
14
14000000
|
|
n/a
|
1,027
1027185000
|
1,312
1311783000
|
1,275
1275367000
|
1,244
1243891000
|
1,510
1509776000
|
1,714
1713847000
|
1,616
1616420000
|
1,726
1726300000
|
1,755
1754500000
|
|
n/a
|
1,976
1975512000
|
2,308
2308248000
|
2,324
2323952000
|
2,499
2498761000
|
2,879
2878726000
|
3,468
3468474000
|
3,357
3357290000
|
3,579
3578700000
|
3,815
3814800000
|
Remarks | restated on n/a | restated on Nov 25, 2009 n/a | restated on May 5, 2011 n/a | restated on Nov 23, 2011 n/a | restated on Nov 21, 2012 n/a | restated on Nov 26, 2013 n/a | restated on Nov 25, 2014 n/a | restated on Nov 25, 2015 n/a | restated on Nov 23, 2016 n/a | restated on Aug 8, 2017 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 |
---|---|---|---|---|---|---|---|---|---|---|
|
239
|
279
|
319
|
360
|
399
|
427
|
438
|
404
|
412
|
403
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
32
|
37
|
45
|
48
|
53
|
61
|
63
|
63
|
69
|
80
|
|
46
|
51
|
13
|
76
|
77
|
56
|
40
|
71
|
54
|
31
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-17
|
5
|
-88
|
-24
|
-56
|
-51
|
-86
|
-88
|
-65
|
-158
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
300
|
372
|
288
|
461
|
473
|
493
|
455
|
449
|
470
|
356
|
|
-64
|
-81
|
-63
|
-68
|
-71
|
-61
|
-76
|
-90
|
-91
|
-80
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
69
|
-8
|
0
|
0
|
-33
|
-31
|
-10
|
-7
|
-1
|
5
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-61
|
2
|
-15
|
-7
|
-14
|
-31
|
-10
|
-36
|
-118
|
-34
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-56
|
-88
|
-78
|
-75
|
-118
|
-122
|
-96
|
-133
|
-211
|
-109
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
26
|
-50
|
-4
|
-16
|
49
|
-36
|
345
|
-69
|
59
|
167
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
-262
|
-101
|
-498
|
-505
|
-257
|
-420
|
-628
|
-422
|
-461
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-319
|
-262
|
-101
|
-498
|
-505
|
-257
|
-420
|
-628
|
-422
|
-461
|
|
52
|
169
|
34
|
91
|
145
|
59
|
127
|
101
|
87
|
48
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-241
|
-142
|
-71
|
-422
|
-311
|
-235
|
52
|
-596
|
-277
|
-246
|
|
4
|
143
|
139
|
-36
|
44
|
136
|
411
|
-280
|
-18
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
4
|
143
|
139
|
-36
|
44
|
136
|
411
|
-280
|
-18
|
1
|
|
-13
|
-9
|
1
|
3
|
1
|
4
|
3
|
11
|
14
|
-3
|
|
-9
|
134
|
140
|
-33
|
44
|
140
|
413
|
-269
|
-4
|
-2
|
Remarks |
restated on Nov 25, 2009
n/a
calculated values,
|
restated on May 5, 2011
n/a
calculated values,
|
restated on Nov 23, 2011
n/a
calculated values,
|
restated on Nov 21, 2012
n/a
calculated values,
|
restated on Nov 26, 2013
n/a
calculated values,
|
restated on Nov 25, 2014
n/a
calculated values,
|
restated on Nov 25, 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,
|