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 | 21,270 (as per FY 2016)no data available |
Sector | Entertainment, Consumer CyclicalEntertainment, Consumer Cyclicalno data available |
Ticker | CBSno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
57.00n/a |
Market Capitalisation in million USD |
0n/a |
Enterprise Value in million USD |
0n/a |
Common Shares Outstanding as per |
n/a |
Preferred Shares Outstanding as per |
n/a |
Average Basic Shares Outstanding TTM |
n/a |
Average Diluted Shares Outstanding TTM |
n/a |
Index Membership |
n/a
|
Revenues | 13,166n/a |
Gross Profit | 5,210n/a |
Operating Income | 2,870n/a |
EBITDA | 3,095n/a |
Net Profit | 1,261n/a |
Cash and Cash Equivalents | 598n/a |
Receivables | 3,314n/a |
Total Current Assets | 6,063n/a |
PP&E | 1,241n/a |
Total Assets | 24,238n/a |
Accounts Payable | 148n/a |
Current Debt | 473n/a |
Total Current Liabilities | 3,708n/a |
Long-Term Debt | 8,902n/a |
Total Liabilities | 20,549n/a |
Total Equity | 3,689n/a |
Depreciation & Amortisation | 225n/a |
Change in Working Capital | -667n/a |
Operating Cash Flow | 1,685n/a |
Net Change in PP&E and Intangibles | -196n/a |
Investing Cash Flow | -340n/a |
Dividends Paid | -288n/a |
Financing Cash Flow | -1,046n/a |
Total Change in Cash | 299n/a |
Free Cash Flow | 1,604n/a |
Gross Margin | 39.6%n/a |
Operating Margin | 21.8%n/a |
Net Profit Margin | 9.6%n/a |
Return on Equity | 34.2%n/a |
Return on Assets | 5.2%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 | n/a |
EV/Sales | n/a |
Book to Market Value | n/a |
Current Ratio | 163.5%n/a |
Liabilities to Equity Ratio | 557.0%n/a |
Debt to Assets Ratio | 38.7%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 |
---|---|---|---|---|---|---|---|---|---|---|
|
14,073
|
13,950
|
13,015
|
14,060
|
13,637
|
12,820
|
14,005
|
12,519
|
12,671
|
13,166
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-8,329
|
-8,651
|
-8,700
|
-8,985
|
-7,882
|
-7,264
|
-8,124
|
-7,689
|
-7,911
|
-7,956
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
5,744
|
5,300
|
4,315
|
5,075
|
5,755
|
5,556
|
5,881
|
4,830
|
4,760
|
5,210
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3,122
|
-3,140
|
-3,071
|
-3,178
|
-3,093
|
-2,748
|
-2,836
|
-2,221
|
-2,057
|
-2,340
|
|
-2,666
|
-2,609
|
-2,488
|
-2,615
|
-2,598
|
-2,442
|
-2,546
|
-1,971
|
-1,961
|
-2,124
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-456
|
-532
|
-583
|
-563
|
-495
|
-306
|
-290
|
-250
|
-235
|
-225
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
139
|
9
|
|
2,622
|
2,159
|
1,244
|
1,897
|
2,662
|
2,808
|
3,045
|
2,609
|
2,703
|
2,870
|
|
-489
|
-425
|
-538
|
-513
|
-440
|
-389
|
-360
|
-380
|
-394
|
-391
|
|
-455
|
-504
|
-536
|
-523
|
-429
|
-396
|
-367
|
-350
|
-368
|
-379
|
|
-571
|
-547
|
-542
|
-529
|
-435
|
-401
|
-375
|
-363
|
-392
|
-411
|
|
116
|
42
|
6
|
6
|
6
|
5
|
8
|
13
|
24
|
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
|
|
-34
|
80
|
-2
|
10
|
-11
|
7
|
7
|
-30
|
-26
|
-12
|
|
2,133
|
1,735
|
706
|
1,384
|
2,222
|
2,419
|
2,685
|
2,229
|
2,309
|
2,479
|
|
0
|
-14,310
|
-263
|
-162
|
-43
|
-62
|
-20
|
-371
|
-45
|
-249
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,133
|
-12,575
|
443
|
1,222
|
2,179
|
2,357
|
2,665
|
1,858
|
2,264
|
2,230
|
|
-822
|
919
|
-183
|
-463
|
-751
|
-812
|
-878
|
-659
|
-676
|
-628
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-81
|
-18
|
-33
|
-35
|
-37
|
-37
|
-49
|
-48
|
-34
|
-50
|
|
1,231
|
-11,673
|
227
|
724
|
1,391
|
1,508
|
1,738
|
1,151
|
1,554
|
1,552
|
|
16
|
0
|
0
|
0
|
-86
|
66
|
141
|
1,808
|
-141
|
-291
|
|
16
|
0
|
0
|
0
|
-86
|
66
|
141
|
1,808
|
-141
|
-291
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,247
|
-11,673
|
227
|
724
|
1,305
|
1,574
|
1,879
|
2,959
|
1,413
|
1,261
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,247
|
-11,673
|
227
|
724
|
1,305
|
1,574
|
1,879
|
2,959
|
1,413
|
1,261
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,247
|
-11,673
|
227
|
724
|
1,305
|
1,574
|
1,879
|
2,959
|
1,413
|
1,261
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 23, 2012
n/a
calculated values,
|
restated on Feb 23, 2012
n/a
calculated values,
|
restated on Feb 14, 2014
n/a
calculated values,
|
restated on Feb 13, 2015
n/a
calculated values,
|
restated on Feb 16, 2016
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
restated on Feb 17, 2017
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
|
420
|
717
|
480
|
660
|
708
|
368
|
428
|
317
|
598
|
|
n/a
|
420
|
717
|
480
|
660
|
708
|
368
|
428
|
317
|
598
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,750
|
2,900
|
3,248
|
3,254
|
3,137
|
3,234
|
3,459
|
3,375
|
3,314
|
|
n/a
|
2,750
|
2,900
|
3,248
|
3,254
|
3,137
|
3,234
|
3,459
|
3,375
|
3,314
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,027
|
1,085
|
751
|
735
|
859
|
772
|
922
|
1,270
|
1,427
|
|
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
|
1,019
|
935
|
916
|
894
|
1,016
|
996
|
676
|
785
|
724
|
|
n/a
|
181
|
175
|
212
|
213
|
206
|
109
|
129
|
133
|
185
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
319
|
303
|
303
|
319
|
253
|
152
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
45
|
10
|
27
|
0
|
161
|
101
|
30
|
|
n/a
|
8
|
1
|
5
|
9
|
218
|
351
|
0
|
323
|
305
|
|
n/a
|
511
|
456
|
351
|
343
|
312
|
384
|
386
|
228
|
204
|
|
n/a
|
5,216
|
5,637
|
5,395
|
5,543
|
5,720
|
5,370
|
5,485
|
5,747
|
6,063
|
|
n/a
|
3,008
|
2,859
|
2,694
|
2,510
|
2,271
|
1,461
|
1,433
|
1,253
|
1,241
|
|
n/a
|
4,900
|
4,998
|
5,320
|
5,334
|
4,988
|
3,060
|
3,164
|
2,880
|
2,935
|
|
n/a
|
-1,891
|
-2,139
|
-2,626
|
-2,824
|
-2,717
|
-1,599
|
-1,731
|
-1,627
|
-1,694
|
|
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
|
18,857
|
18,466
|
18,054
|
18,144
|
18,475
|
19,556
|
17,017
|
16,765
|
16,934
|
|
n/a
|
7,104
|
6,754
|
6,624
|
6,526
|
6,515
|
5,870
|
6,008
|
2,639
|
2,633
|
|
n/a
|
8,648
|
8,668
|
8,524
|
8,620
|
8,567
|
6,588
|
6,698
|
4,789
|
4,864
|
|
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
|
97
|
91
|
72
|
68
|
260
|
3,124
|
0
|
4,747
|
4,291
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
3,008
|
2,954
|
2,834
|
2,930
|
3,133
|
3,974
|
4,311
|
4,590
|
5,146
|
|
n/a
|
21,865
|
21,325
|
20,748
|
20,654
|
20,746
|
21,017
|
18,450
|
18,018
|
18,175
|
|
n/a
|
27,081
|
26,962
|
26,143
|
26,197
|
26,466
|
26,387
|
23,935
|
23,765
|
24,238
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
2,508
2508200000
|
2,172
2171800000
|
2,061
2061000000
|
1,390
1390000000
|
1,851
1851000000
|
1,709
1709000000
|
1,644
1644000000
|
1,398
1398000000
|
1,439
1439000000
|
|
n/a
|
463
462800000
|
436
436400000
|
439
439000000
|
410
410000000
|
386
386000000
|
286
286000000
|
302
302000000
|
159
159000000
|
148
148000000
|
|
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
|
2,045
2045400000
|
1,735
1735400000
|
1,622
1622000000
|
980
980000000
|
1,465
1465000000
|
1,423
1423000000
|
1,342
1342000000
|
1,239
1239000000
|
1,291
1291000000
|
|
n/a
|
21
21300000
|
444
443600000
|
27
27000000
|
24
24000000
|
18
18000000
|
495
495000000
|
636
636000000
|
222
222000000
|
473
473000000
|
|
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
|
2,271
2271400000
|
2,131
2131100000
|
1,938
1938000000
|
2,519
2519000000
|
2,072
2072000000
|
2,003
2003000000
|
1,753
1753000000
|
1,940
1940000000
|
1,796
1796000000
|
|
n/a
|
392
392000000
|
462
461500000
|
292
292000000
|
253
253000000
|
232
232000000
|
269
269000000
|
206
206000000
|
294
294000000
|
152
152000000
|
|
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
|
17
17300000
|
19
19200000
|
17
17000000
|
12
12000000
|
241
241000000
|
254
254000000
|
0
0
|
143
143000000
|
155
155000000
|
|
n/a
|
1,862
1862100000
|
1,650
1650400000
|
1,629
1629000000
|
2,254
2254000000
|
1,599
1599000000
|
1,480
1480000000
|
1,547
1547000000
|
1,503
1503000000
|
1,489
1489000000
|
|
n/a
|
4,801
4800900000
|
4,747
4746500000
|
4,026
4026000000
|
3,933
3933000000
|
3,941
3941000000
|
4,207
4207000000
|
4,033
4033000000
|
3,560
3560000000
|
3,708
3708000000
|
|
n/a
|
6,975
6974800000
|
6,553
6553300000
|
5,973
5973000000
|
5,958
5958000000
|
5,904
5904000000
|
5,940
5940000000
|
6,476
6476000000
|
8,226
8226000000
|
8,902
8902000000
|
|
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
|
6,708
6707900000
|
6,643
6642800000
|
6,323
6323000000
|
6,398
6398000000
|
6,408
6408000000
|
6,274
6274000000
|
6,456
6456000000
|
6,416
6416000000
|
7,939
7939000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,274
2273700000
|
2,117
2117400000
|
1,986
1986000000
|
1,839
1839000000
|
1,860
1860000000
|
1,327
1327000000
|
1,564
1564000000
|
1,575
1575000000
|
1,769
1769000000
|
|
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
|
345
345100000
|
632
631900000
|
715
715000000
|
1,025
1025000000
|
1,254
1254000000
|
1,314
1314000000
|
1,427
1427000000
|
495
495000000
|
590
590000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
280
280200000
|
257
256900000
|
202
202000000
|
183
183000000
|
172
172000000
|
477
477000000
|
118
118000000
|
1,139
1139000000
|
2,451
2451000000
|
|
n/a
|
3,809
3808900000
|
3,637
3636600000
|
3,420
3420000000
|
3,351
3351000000
|
3,122
3122000000
|
3,156
3156000000
|
3,347
3347000000
|
3,207
3207000000
|
3,129
3129000000
|
|
n/a
|
13,683
13682700000
|
13,196
13196100000
|
12,296
12296000000
|
12,356
12356000000
|
12,312
12312000000
|
12,214
12214000000
|
12,932
12932000000
|
14,642
14642000000
|
16,841
16841000000
|
|
n/a
|
18,484
18483600000
|
17,943
17942600000
|
16,322
16322000000
|
16,289
16289000000
|
16,253
16253000000
|
16,421
16421000000
|
16,965
16965000000
|
18,202
18202000000
|
20,549
20549000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
43,496
43495700000
|
43,480
43479900000
|
43,444
43444000000
|
43,396
43396000000
|
43,425
43425000000
|
43,475
43475000000
|
44,042
44042000000
|
44,056
44056000000
|
43,914
43914000000
|
|
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
|
-3,693
-3693400000
|
-3,693
-3693400000
|
-3,689
-3689000000
|
-4,706
-4706000000
|
-5,874
-5874000000
|
-8,074
-8074000000
|
-14,406
-14406000000
|
-17,205
-17205000000
|
-20,201
-20201000000
|
|
n/a
|
-30,598
-30598200000
|
-30,372
-30371700000
|
-29,648
-29648000000
|
-28,343
-28343000000
|
-26,769
-26769000000
|
-24,890
-24890000000
|
-21,931
-21931000000
|
-20,518
-20518000000
|
-19,257
-19257000000
|
|
n/a
|
-607
-606900000
|
-396
-395500000
|
-286
-286000000
|
-439
-439000000
|
-569
-569000000
|
-545
-545000000
|
-735
-735000000
|
-770
-770000000
|
-767
-767000000
|
|
n/a
|
8,597
8597200000
|
9,019
9019300000
|
9,821
9821000000
|
9,908
9908000000
|
10,213
10213000000
|
9,966
9966000000
|
6,970
6970000000
|
5,563
5563000000
|
3,689
3689000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
8,597
8597200000
|
9,019
9019300000
|
9,821
9821000000
|
9,908
9908000000
|
10,213
10213000000
|
9,966
9966000000
|
6,970
6970000000
|
5,563
5563000000
|
3,689
3689000000
|
|
n/a
|
27,081
27080800000
|
26,962
26961900000
|
26,143
26143000000
|
26,197
26197000000
|
26,466
26466000000
|
26,387
26387000000
|
23,935
23935000000
|
23,765
23765000000
|
24,238
24238000000
|
Remarks | restated on n/a | restated on Feb 25, 2010 n/a | restated on Feb 25, 2011 n/a | restated on Feb 23, 2012 n/a | restated on Nov 7, 2012 n/a | restated on Feb 14, 2014 n/a | restated on Feb 13, 2015 n/a | restated on Feb 16, 2016 n/a | restated on Feb 17, 2017 n/a | restated on Nov 30, -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 |
---|---|---|---|---|---|---|---|---|---|---|
|
1,231
|
-11,673
|
227
|
724
|
1,391
|
1,508
|
1,738
|
1,151
|
1,554
|
1,552
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
456
|
532
|
583
|
563
|
495
|
306
|
290
|
250
|
235
|
225
|
|
444
|
13,055
|
623
|
526
|
666
|
641
|
709
|
775
|
500
|
344
|
|
107
|
138
|
136
|
136
|
139
|
147
|
222
|
137
|
157
|
165
|
|
232
|
-1,222
|
217
|
276
|
452
|
453
|
433
|
592
|
445
|
144
|
|
105
|
14,139
|
270
|
114
|
75
|
41
|
54
|
46
|
-102
|
35
|
|
50
|
233
|
-494
|
-78
|
-720
|
-950
|
-958
|
-1,260
|
-1,100
|
-667
|
|
283
|
-127
|
-54
|
-13
|
-10
|
-237
|
-777
|
-599
|
-376
|
36
|
|
-75
|
244
|
-110
|
121
|
-159
|
-414
|
48
|
-214
|
-498
|
-804
|
|
-279
|
-142
|
-335
|
3
|
-107
|
-25
|
-135
|
-152
|
-220
|
23
|
|
121
|
258
|
5
|
-189
|
-444
|
-274
|
-94
|
-295
|
-6
|
78
|
|
5
|
0
|
0
|
0
|
-83
|
310
|
94
|
359
|
205
|
231
|
|
2,185
|
2,147
|
939
|
1,735
|
1,749
|
1,815
|
1,873
|
1,275
|
1,394
|
1,685
|
|
-469
|
-474
|
-262
|
-284
|
-245
|
-200
|
-212
|
-178
|
-171
|
-196
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-469
|
-474
|
-262
|
-284
|
-245
|
-200
|
-212
|
-178
|
-171
|
-196
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
49
|
206
|
-36
|
0
|
12
|
13
|
7
|
12
|
80
|
0
|
|
49
|
213
|
0
|
0
|
12
|
13
|
7
|
12
|
80
|
0
|
|
0
|
-6
|
-36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
325
|
-1,837
|
105
|
7
|
-57
|
-97
|
144
|
2
|
371
|
-72
|
|
735
|
198
|
131
|
18
|
18
|
49
|
164
|
4
|
383
|
20
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-410
|
-2,035
|
-26
|
-11
|
-75
|
-146
|
-20
|
-2
|
-12
|
-92
|
|
-40
|
-49
|
-56
|
-91
|
-79
|
-91
|
-153
|
-102
|
-101
|
-66
|
|
0
|
0
|
0
|
0
|
-20
|
-76
|
-58
|
-335
|
-25
|
-6
|
|
-135
|
-2,154
|
-249
|
-368
|
-389
|
-451
|
-272
|
-601
|
154
|
-340
|
|
-640
|
-705
|
-297
|
-142
|
-206
|
-276
|
-300
|
-292
|
-300
|
-288
|
|
3
|
-206
|
-51
|
-1,048
|
-19
|
-36
|
458
|
2,269
|
1,326
|
2,259
|
|
2
|
-5
|
0
|
0
|
0
|
0
|
475
|
141
|
-616
|
450
|
|
1
|
-200
|
-51
|
-1,048
|
-19
|
-36
|
-17
|
2,128
|
1,942
|
1,809
|
|
-677
|
-200
|
-1,024
|
-2,142
|
-19
|
-1,602
|
-17
|
-1,169
|
-17
|
-327
|
|
678
|
0
|
973
|
1,094
|
0
|
1,566
|
0
|
3,297
|
1,959
|
2,136
|
|
-3,150
|
-15
|
0
|
7
|
-940
|
-969
|
-2,039
|
-3,312
|
-2,671
|
-2,976
|
|
202
|
31
|
0
|
7
|
72
|
168
|
146
|
283
|
142
|
21
|
|
-3,351
|
-46
|
0
|
0
|
-1,012
|
-1,137
|
-2,185
|
-3,595
|
-2,813
|
-2,997
|
|
9
|
7
|
-45
|
-421
|
-15
|
-35
|
-31
|
692
|
-8
|
-41
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3,778
|
-920
|
-393
|
-1,604
|
-1,180
|
-1,316
|
-1,912
|
-643
|
-1,653
|
-1,046
|
|
-1,728
|
-927
|
297
|
-237
|
180
|
48
|
-311
|
31
|
-105
|
299
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,728
|
-927
|
297
|
-237
|
180
|
48
|
-311
|
31
|
-105
|
299
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,728
|
-927
|
297
|
-237
|
180
|
48
|
-311
|
31
|
-105
|
299
|
Remarks |
restated on Feb 25, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 23, 2012
n/a
calculated values,
|
restated on Feb 23, 2012
n/a
calculated values,
|
restated on Feb 14, 2014
n/a
calculated values,
|
restated on Feb 13, 2015
n/a
calculated values,
|
restated on Feb 16, 2016
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|
restated on Feb 17, 2017
n/a
calculated values,
|