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 | 856 (as per Q2 2017)no data available |
Sector | Oil & Gas - E&P, EnergyOil & Gas - E&P, Energyno data available |
Ticker | XECno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
114.86n/a |
Market Capitalisation in million USD |
10,944n/a |
Enterprise Value in million USD |
11,910n/a |
Common Shares Outstanding as per Jul 31, 2017 |
95,278,037n/a |
Preferred Shares Outstanding as per Jul 31, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
93,558,250n/a |
Average Diluted Shares Outstanding TTM |
93,557,000n/a |
Index Membership |
n/a
|
Revenues | 1,622n/a |
Gross Profit | 1,146n/a |
Operating Income | 581n/a |
EBITDA | 964n/a |
Net Profit | 265n/a |
Cash and Cash Equivalents | 520n/a |
Receivables | 0n/a |
Total Current Assets | 928n/a |
PP&E | 2,775n/a |
Total Assets | 4,563n/a |
Accounts Payable | 61n/a |
Current Debt | 0n/a |
Total Current Liabilities | 526n/a |
Long-Term Debt | 1,486n/a |
Total Liabilities | 2,251n/a |
Total Equity | 2,312n/a |
Depreciation & Amortisation | 383n/a |
Change in Working Capital | -57n/a |
Operating Cash Flow | 886n/a |
Net Change in PP&E and Intangibles | -931n/a |
Investing Cash Flow | -953n/a |
Dividends Paid | -31n/a |
Financing Cash Flow | -55n/a |
Total Change in Cash | -122n/a |
Free Cash Flow | -200n/a |
Gross Margin | 70.7%n/a |
Operating Margin | 35.8%n/a |
Net Profit Margin | 16.4%n/a |
Return on Equity | 11.5%n/a |
Return on Assets | 5.8%n/a |
Basic EPS | 2.84n/a |
Diluted EPS | 2.84n/a |
Sales per Share | 17.33n/a |
Book Value per Share | 24.71n/a |
FCF per Share | -2.14n/a |
Dividends per Share | 0.33n/a |
Price to Earnings Ratio | 40.50n/a |
Price to Sales Ratio | 6.63n/a |
Price to Book Value | 4.65n/a |
Price to Free Cash Flow | -53.80n/a |
EV/EBITDA | 12.35n/a |
EV/Sales | 7.35n/a |
Book to Market Value | 0.21n/a |
Current Ratio | 176.3%n/a |
Liabilities to Equity Ratio | 97.4%n/a |
Debt to Assets Ratio | 32.6%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 |
---|---|---|---|---|---|---|---|---|---|---|
|
1,431
|
1,970
|
1,010
|
1,614
|
1,758
|
1,624
|
1,998
|
2,424
|
1,453
|
1,257
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-258
|
-301
|
-233
|
-266
|
-327
|
-338
|
-406
|
-573
|
-520
|
-455
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,173
|
1,670
|
777
|
1,348
|
1,431
|
1,286
|
1,592
|
1,851
|
933
|
803
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-631
|
-868
|
-429
|
-499
|
-603
|
-715
|
-696
|
-1,011
|
-920
|
-561
|
|
-49
|
-45
|
-42
|
-49
|
-45
|
-54
|
-77
|
-81
|
-75
|
-74
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-462
|
-547
|
-266
|
-304
|
-390
|
-514
|
-616
|
-776
|
-731
|
-392
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-120
|
-276
|
-121
|
-146
|
-167
|
-147
|
-3
|
-154
|
-114
|
-95
|
|
542
|
802
|
348
|
849
|
828
|
571
|
896
|
841
|
12
|
242
|
|
-5
|
-1
|
-33
|
-1
|
3
|
6
|
-2
|
-8
|
-42
|
-51
|
|
-39
|
-33
|
-40
|
-37
|
-36
|
-49
|
-55
|
-73
|
-86
|
-83
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
32
|
7
|
35
|
39
|
55
|
53
|
65
|
44
|
32
|
|
536
|
801
|
316
|
847
|
831
|
577
|
894
|
833
|
-29
|
190
|
|
6
|
-2,253
|
-804
|
66
|
10
|
-16
|
0
|
4
|
-4,022
|
-813
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
543
|
-1,452
|
-488
|
914
|
841
|
561
|
894
|
836
|
-4,051
|
-623
|
|
-197
|
536
|
177
|
-339
|
-312
|
-207
|
-329
|
-310
|
1,472
|
214
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
345
|
-915
|
-312
|
575
|
530
|
354
|
565
|
526
|
-2,580
|
-409
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
345
|
-915
|
-312
|
575
|
530
|
354
|
565
|
526
|
-2,580
|
-409
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
345
|
-915
|
-312
|
575
|
530
|
354
|
565
|
526
|
-2,580
|
-409
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
345
|
-915
|
-312
|
575
|
530
|
354
|
565
|
526
|
-2,580
|
-409
|
Remarks |
restated on Sep 3, 2010
n/a
calculated values,
|
restated on Aug 16, 2011
n/a
calculated values,
|
restated on Feb 22, 2012
n/a
calculated values,
|
restated on Feb 26, 2013
n/a
calculated values,
|
restated on Feb 26, 2014
n/a
calculated values,
|
restated on Mar 9, 2015
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on May 10, 2017
n/a
calculated values,
|
restated on May 10, 2017
n/a
calculated values,
|
restated on May 10, 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
|
4
|
3
|
114
|
2
|
70
|
5
|
406
|
779
|
653
|
|
n/a
|
1
|
3
|
114
|
2
|
70
|
5
|
406
|
779
|
653
|
|
n/a
|
3
|
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
|
186
|
145
|
82
|
85
|
81
|
67
|
90
|
55
|
33
|
|
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
|
325
|
260
|
365
|
370
|
320
|
398
|
436
|
244
|
283
|
|
n/a
|
0
|
4
|
34
|
7
|
7
|
8
|
9
|
7
|
7
|
|
n/a
|
0
|
1
|
6
|
0
|
0
|
4
|
0
|
11
|
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
|
2
|
16
|
4
|
3
|
8
|
17
|
13
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
323
|
239
|
321
|
360
|
304
|
369
|
413
|
226
|
276
|
|
n/a
|
515
|
407
|
561
|
458
|
470
|
469
|
932
|
1,078
|
969
|
|
n/a
|
2,809
|
2,185
|
2,922
|
4,126
|
5,005
|
5,966
|
6,904
|
2,741
|
2,354
|
|
n/a
|
7,518
|
7,950
|
8,969
|
10,541
|
11,904
|
13,449
|
15,161
|
15,987
|
16,704
|
|
n/a
|
-4,710
|
-5,765
|
-6,047
|
-6,415
|
-6,899
|
-7,484
|
-8,258
|
-13,246
|
-14,350
|
|
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
|
841
|
852
|
875
|
773
|
830
|
818
|
873
|
889
|
861
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
691
|
691
|
691
|
620
|
620
|
620
|
620
|
620
|
620
|
|
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
|
1
|
3
|
|
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
|
150
|
161
|
183
|
153
|
210
|
198
|
253
|
268
|
238
|
|
n/a
|
3,650
|
3,037
|
3,797
|
4,899
|
5,835
|
6,784
|
7,777
|
3,630
|
3,215
|
|
n/a
|
4,165
|
3,445
|
4,358
|
5,357
|
6,305
|
7,253
|
8,708
|
4,708
|
4,184
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
194
193659000
|
127
127141000
|
169
168615000
|
216
215511000
|
237
237468000
|
235
235091000
|
293
293168000
|
149
149128000
|
169
168878000
|
|
n/a
|
89
89221000
|
18
18309000
|
34
34120000
|
65
64856000
|
88
88168000
|
81
80918000
|
102
102276000
|
53
53384000
|
49
49163000
|
|
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
|
104
104438000
|
109
108832000
|
134
134495000
|
151
150655000
|
149
149300000
|
154
154173000
|
191
190892000
|
96
95744000
|
120
119715000
|
|
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
|
276
275930000
|
262
261622000
|
344
343698000
|
401
400828000
|
408
408394000
|
448
448076000
|
483
483159000
|
261
260939000
|
353
353474000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
14
13902000
|
10
9587000
|
0
0
|
0
0
|
0
389000
|
0
0
|
0
0
|
49
49370000
|
|
n/a
|
26
26473000
|
28
27956000
|
35
35489000
|
34
33946000
|
29
29179000
|
28
27509000
|
27
26950000
|
18
17545000
|
19
18766000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
249
249457000
|
220
219764000
|
299
298622000
|
367
366882000
|
379
379215000
|
420
420178000
|
456
456209000
|
243
243394000
|
285
285338000
|
|
n/a
|
470
469589000
|
389
388763000
|
512
512313000
|
616
616339000
|
646
645862000
|
683
683167000
|
776
776327000
|
410
410067000
|
522
522352000
|
|
n/a
|
588
587630000
|
393
392793000
|
350
350000000
|
405
405000000
|
750
750000000
|
924
924000000
|
1,483
1483176000
|
1,486
1485620000
|
1,488
1487939000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
1,483
1483176000
|
1,486
1485620000
|
1,488
1487939000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
756
756067000
|
625
624875000
|
886
886102000
|
1,205
1205425000
|
1,435
1434554000
|
1,624
1623760000
|
1,948
1948334000
|
354
354378000
|
184
184444000
|
|
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
|
501
500945000
|
349
348897000
|
619
619040000
|
904
903732000
|
1,121
1121353000
|
1,460
1459841000
|
1,755
1754706000
|
157
157162000
|
3
2570000
|
|
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
|
255
255122000
|
276
275978000
|
267
267062000
|
302
301693000
|
313
313201000
|
164
163919000
|
194
193628000
|
197
197216000
|
182
181874000
|
|
n/a
|
1,344
1343697000
|
1,018
1017668000
|
1,236
1236102000
|
1,610
1610425000
|
2,185
2184554000
|
2,548
2547760000
|
3,432
3431510000
|
1,840
1839998000
|
1,672
1672383000
|
|
n/a
|
1,813
1813286000
|
1,406
1406431000
|
1,748
1748415000
|
2,227
2226764000
|
2,830
2830416000
|
3,231
3230927000
|
4,208
4207837000
|
2,250
2250065000
|
2,195
2194735000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,876
1875675000
|
1,860
1860090000
|
1,884
1883917000
|
1,909
1909364000
|
1,940
1940494000
|
1,971
1970985000
|
1,998
1997956000
|
2,764
2763924000
|
2,764
2764403000
|
|
n/a
|
1
841000
|
1
835000
|
1
852000
|
1
858000
|
1
866000
|
1
872000
|
1
876000
|
1
948000
|
1
951000
|
|
n/a
|
1,875
1874834000
|
1,859
1859255000
|
1,883
1883065000
|
1,909
1908506000
|
1,940
1939628000
|
1,970
1970113000
|
1,997
1997080000
|
2,763
2762976000
|
2,763
2763452000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-33
-33344000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
510
510271000
|
178
178035000
|
726
725651000
|
1,221
1221263000
|
1,534
1533768000
|
2,050
2050034000
|
2,502
2501574000
|
-306
-306008000
|
-722
-722359000
|
|
n/a
|
-1
-955000
|
0
-19000
|
0
264000
|
0
-14000
|
0
474000
|
1
1189000
|
1
1102000
|
0
441000
|
1
945000
|
|
n/a
|
2,352
2351647000
|
2,038
2038106000
|
2,610
2609832000
|
3,131
3130613000
|
3,475
3474736000
|
4,022
4022208000
|
4,501
4500632000
|
2,458
2458357000
|
2,043
2042989000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,352
2351647000
|
2,038
2038106000
|
2,610
2609832000
|
3,131
3130613000
|
3,475
3474736000
|
4,022
4022208000
|
4,501
4500632000
|
2,458
2458357000
|
2,043
2042989000
|
|
n/a
|
4,165
4164933000
|
3,445
3444537000
|
4,358
4358247000
|
5,357
5357377000
|
6,305
6305152000
|
7,253
7253135000
|
8,708
8708469000
|
4,708
4708422000
|
4,238
4237724000
|
Remarks | restated on n/a | restated on Sep 3, 2010 n/a | restated on Aug 16, 2011 n/a | restated on Feb 22, 2012 n/a | restated on Feb 26, 2013 n/a | restated on Feb 26, 2014 n/a | restated on Mar 9, 2015 n/a | restated on Feb 23, 2016 n/a | restated on May 10, 2017 n/a | restated on Aug 9, 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 |
---|---|---|---|---|---|---|---|---|---|---|
|
345
|
-915
|
-312
|
575
|
530
|
354
|
565
|
526
|
-2,580
|
-409
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
462
|
547
|
266
|
304
|
390
|
514
|
616
|
776
|
731
|
392
|
|
186
|
1,691
|
696
|
296
|
390
|
264
|
349
|
335
|
2,568
|
642
|
|
11
|
10
|
9
|
12
|
19
|
22
|
14
|
15
|
20
|
25
|
|
167
|
-603
|
-165
|
293
|
358
|
208
|
330
|
309
|
-1,486
|
-213
|
|
9
|
2,284
|
851
|
-9
|
14
|
34
|
5
|
10
|
4,035
|
830
|
|
1
|
44
|
26
|
-45
|
-18
|
61
|
-205
|
-17
|
-29
|
-26
|
|
-8
|
56
|
30
|
-83
|
-49
|
56
|
-65
|
-35
|
187
|
-49
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
9
|
-12
|
-4
|
38
|
30
|
5
|
-140
|
18
|
-216
|
23
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
995
|
1,367
|
675
|
1,130
|
1,292
|
1,193
|
1,324
|
1,619
|
692
|
599
|
|
-844
|
-1,556
|
-416
|
-926
|
-1,333
|
-1,350
|
-1,479
|
-1,650
|
-938
|
-670
|
|
177
|
39
|
120
|
34
|
229
|
313
|
93
|
458
|
41
|
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
|
0
|
0
|
0
|
0
|
0
|
|
-1,021
|
-1,595
|
-535
|
-960
|
-1,562
|
-1,663
|
-1,572
|
-2,108
|
-979
|
-700
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-31
|
-41
|
-29
|
-52
|
-97
|
-65
|
-52
|
-91
|
-71
|
-22
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-875
|
-1,597
|
-444
|
-978
|
-1,429
|
-1,415
|
-1,531
|
-1,740
|
-1,009
|
-692
|
|
-13
|
-20
|
-20
|
-25
|
-33
|
-40
|
-47
|
-54
|
-58
|
-38
|
|
255
|
220
|
-195
|
-25
|
55
|
695
|
174
|
576
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
255
|
220
|
-195
|
-25
|
55
|
695
|
174
|
576
|
0
|
0
|
|
-95
|
220
|
-195
|
-25
|
55
|
-55
|
174
|
-174
|
0
|
0
|
|
350
|
0
|
0
|
0
|
0
|
750
|
0
|
750
|
0
|
0
|
|
-32
|
13
|
3
|
29
|
10
|
11
|
14
|
12
|
774
|
5
|
|
10
|
13
|
3
|
29
|
10
|
11
|
14
|
12
|
774
|
5
|
|
-42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-210
|
-106
|
-18
|
-20
|
-7
|
-377
|
0
|
-12
|
-25
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1
|
107
|
-230
|
-41
|
25
|
289
|
142
|
522
|
691
|
-33
|
|
118
|
-122
|
1
|
112
|
-112
|
67
|
-65
|
401
|
374
|
-127
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
118
|
-122
|
1
|
112
|
-112
|
67
|
-65
|
401
|
374
|
-127
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
118
|
-122
|
1
|
112
|
-112
|
67
|
-65
|
401
|
374
|
-127
|
Remarks |
restated on Sep 3, 2010
n/a
calculated values,
|
restated on Aug 16, 2011
n/a
calculated values,
|
restated on Feb 22, 2012
n/a
calculated values,
|
restated on Feb 26, 2013
n/a
calculated values,
|
restated on Feb 26, 2014
n/a
calculated values,
|
restated on Mar 9, 2015
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on May 10, 2017
n/a
calculated values,
|
restated on May 10, 2017
n/a
calculated values,
|
restated on May 10, 2017
n/a
calculated values,
|