Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Phoenix, United States of AmericaPhoenix, United States of Americano data available |
Employees | 30,000 (as per Q1 2017)no data available |
Sector | Metals & Mining, Basic MaterialsMetals & Mining, Basic Materialsno data available |
Ticker | FCXno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
14.75n/a |
Market Capitalisation in million USD |
21,340n/a |
Enterprise Value in million USD |
44,322n/a |
Common Shares Outstanding as per Apr 28, 2017 |
1,446,812,870n/a |
Preferred Shares Outstanding as per Apr 28, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
n/a |
Average Diluted Shares Outstanding TTM |
1,368,750,000n/a |
Index Membership |
n/a
|
Revenues | 14,857n/a |
Gross Profit | 674n/a |
Operating Income | 37n/a |
EBITDA | 2,834n/a |
Net Profit | -8,527n/a |
Cash and Cash Equivalents | 1,108n/a |
Receivables | 788n/a |
Total Current Assets | 11,505n/a |
PP&E | 27,761n/a |
Total Assets | 41,400n/a |
Accounts Payable | 2,347n/a |
Current Debt | 802n/a |
Total Current Liabilities | 4,488n/a |
Long-Term Debt | 18,180n/a |
Total Liabilities | 31,560n/a |
Total Equity | 9,840n/a |
Depreciation & Amortisation | 2,797n/a |
Change in Working Capital | 371n/a |
Operating Cash Flow | 3,206n/a |
Net Change in PP&E and Intangibles | 986n/a |
Investing Cash Flow | -2,199n/a |
Dividends Paid | -63n/a |
Financing Cash Flow | -169n/a |
Total Change in Cash | 838n/a |
Free Cash Flow | 4,304n/a |
Gross Margin | 4.5%n/a |
Operating Margin | 0.3%n/a |
Net Profit Margin | -56.0%n/a |
Return on Equity | -84.5%n/a |
Return on Assets | -20.1%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 | 15.64n/a |
EV/Sales | 2.98n/a |
Book to Market Value | 0.46n/a |
Current Ratio | 256.3%n/a |
Liabilities to Equity Ratio | 320.7%n/a |
Debt to Assets Ratio | 45.9%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
16,939
|
17,796
|
15,040
|
18,982
|
20,880
|
18,010
|
20,921
|
21,438
|
15,877
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-9,773
|
-12,198
|
-8,020
|
-9,371
|
-10,920
|
-11,561
|
-14,634
|
-15,761
|
-15,042
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
7,166
|
5,598
|
7,020
|
9,611
|
9,960
|
6,449
|
6,287
|
5,677
|
835
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-611
|
-561
|
-411
|
-524
|
-686
|
-716
|
-867
|
-718
|
-696
|
|
-466
|
-269
|
-321
|
-381
|
-415
|
-431
|
-657
|
-592
|
-569
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-145
|
-292
|
-90
|
-143
|
-271
|
-285
|
-210
|
-126
|
-127
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
6,555
|
5,037
|
6,609
|
9,087
|
9,274
|
5,733
|
5,420
|
4,959
|
139
|
|
-356
|
-593
|
-639
|
-475
|
-254
|
-159
|
-531
|
-594
|
-639
|
|
-513
|
-584
|
-586
|
-462
|
-312
|
-186
|
-518
|
-630
|
-645
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
157
|
-9
|
-53
|
-13
|
58
|
27
|
-13
|
36
|
6
|
|
6,199
|
4,444
|
5,970
|
8,612
|
9,020
|
5,574
|
4,889
|
4,365
|
-500
|
|
-88
|
-17,753
|
-154
|
-100
|
-202
|
-87
|
24
|
-4,789
|
-13,521
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
6,111
|
-13,309
|
5,816
|
8,512
|
8,818
|
5,487
|
4,913
|
-424
|
-14,021
|
|
-2,400
|
2,844
|
-2,307
|
-2,983
|
-3,087
|
-1,510
|
-1,475
|
-324
|
1,935
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
22
|
15
|
25
|
15
|
16
|
3
|
3
|
3
|
-3
|
|
3,733
|
-10,450
|
3,534
|
5,544
|
5,747
|
3,980
|
3,441
|
-745
|
-12,089
|
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3,779
|
-10,450
|
3,534
|
5,544
|
5,747
|
3,980
|
3,441
|
-745
|
-12,089
|
|
-802
|
-617
|
-785
|
-1,208
|
-1,187
|
-939
|
-761
|
-523
|
-106
|
|
2,977
|
-11,067
|
2,749
|
4,336
|
4,560
|
3,041
|
2,680
|
-1,268
|
-12,195
|
|
-208
|
-274
|
-222
|
-63
|
0
|
0
|
-22
|
-40
|
-41
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,769
|
-11,341
|
2,527
|
4,273
|
4,560
|
3,041
|
2,658
|
-1,308
|
-12,236
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 27, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Feb 27, 2014
n/a
calculated values,
|
restated on Feb 27, 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 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
|
872
|
2,656
|
3,738
|
4,822
|
3,705
|
1,985
|
464
|
195
|
|
n/a
|
872
|
2,656
|
3,738
|
4,822
|
3,705
|
1,985
|
464
|
195
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
374
|
1,517
|
2,132
|
892
|
927
|
1,728
|
953
|
660
|
|
n/a
|
374
|
1,517
|
2,132
|
892
|
927
|
1,728
|
953
|
660
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,124
|
1,093
|
1,169
|
1,354
|
1,504
|
1,730
|
1,886
|
1,594
|
|
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
|
2,863
|
2,167
|
2,812
|
2,979
|
4,161
|
4,529
|
5,742
|
5,013
|
|
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
|
744
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
611
|
139
|
0
|
70
|
436
|
695
|
1,322
|
1,341
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,252
|
2,028
|
2,812
|
2,909
|
3,725
|
3,834
|
4,420
|
2,928
|
|
n/a
|
5,233
|
7,433
|
9,851
|
10,047
|
10,297
|
9,972
|
9,045
|
7,462
|
|
n/a
|
17,147
|
17,516
|
18,210
|
20,135
|
22,954
|
49,787
|
47,673
|
33,002
|
|
n/a
|
17,147
|
17,516
|
18,210
|
20,135
|
22,954
|
49,787
|
47,673
|
33,002
|
|
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
|
973
|
1,047
|
1,325
|
1,888
|
2,189
|
3,714
|
1,956
|
6,113
|
|
n/a
|
364
|
347
|
328
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
1,916
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
609
|
700
|
997
|
1,888
|
2,189
|
1,798
|
1,956
|
6,113
|
|
n/a
|
18,120
|
18,563
|
19,535
|
22,023
|
25,143
|
53,501
|
49,629
|
39,115
|
|
n/a
|
23,353
|
25,996
|
29,386
|
32,070
|
35,440
|
63,473
|
58,674
|
46,577
|
Liabilities and owners' equity | |||||||||
|
n/a
|
2,929
2929000000
|
2,611
2611000000
|
3,329
3329000000
|
2,597
2597000000
|
2,716
2716000000
|
4,225
4225000000
|
4,398
4398000000
|
3,278
3278000000
|
|
n/a
|
2,722
2722000000
|
2,038
2038000000
|
2,441
2441000000
|
2,194
2194000000
|
2,324
2324000000
|
3,708
3708000000
|
3,653
3653000000
|
3,255
3255000000
|
|
n/a
|
163
163000000
|
474
474000000
|
648
648000000
|
163
163000000
|
93
93000000
|
184
184000000
|
410
410000000
|
23
23000000
|
|
n/a
|
44
44000000
|
99
99000000
|
240
240000000
|
240
240000000
|
299
299000000
|
333
333000000
|
335
335000000
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
67
67000000
|
16
16000000
|
95
95000000
|
4
4000000
|
2
2000000
|
312
312000000
|
478
478000000
|
649
649000000
|
|
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
|
67
67000000
|
16
16000000
|
95
95000000
|
4
4000000
|
2
2000000
|
312
312000000
|
478
478000000
|
649
649000000
|
|
n/a
|
162
162000000
|
375
375000000
|
339
339000000
|
339
339000000
|
625
625000000
|
236
236000000
|
296
296000000
|
380
380000000
|
|
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
|
103
103000000
|
384
384000000
|
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
|
162
162000000
|
375
375000000
|
339
339000000
|
236
236000000
|
241
241000000
|
236
236000000
|
296
296000000
|
380
380000000
|
|
n/a
|
3,158
3158000000
|
3,002
3002000000
|
3,763
3763000000
|
2,940
2940000000
|
3,343
3343000000
|
4,773
4773000000
|
5,172
5172000000
|
4,307
4307000000
|
|
n/a
|
7,284
7284000000
|
6,330
6330000000
|
4,660
4660000000
|
3,533
3533000000
|
3,525
3525000000
|
20,394
20394000000
|
18,371
18371000000
|
19,779
19779000000
|
|
n/a
|
7,284
7284000000
|
6,330
6330000000
|
4,660
4660000000
|
3,533
3533000000
|
3,525
3525000000
|
20,394
20394000000
|
18,371
18371000000
|
19,779
19779000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
5,810
5810000000
|
5,907
5907000000
|
6,403
6403000000
|
7,044
7044000000
|
7,261
7261000000
|
12,359
12359000000
|
11,906
11906000000
|
9,683
9683000000
|
|
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
|
2,339
2339000000
|
2,503
2503000000
|
2,873
2873000000
|
3,255
3255000000
|
3,490
3490000000
|
7,410
7410000000
|
6,398
6398000000
|
3,607
3607000000
|
|
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
|
3,471
3471000000
|
3,404
3404000000
|
3,530
3530000000
|
3,789
3789000000
|
3,771
3771000000
|
4,949
4949000000
|
5,508
5508000000
|
6,076
6076000000
|
|
n/a
|
13,094
13094000000
|
12,237
12237000000
|
11,063
11063000000
|
10,577
10577000000
|
10,786
10786000000
|
32,753
32753000000
|
30,277
30277000000
|
29,462
29462000000
|
|
n/a
|
16,252
16252000000
|
15,239
15239000000
|
14,826
14826000000
|
13,517
13517000000
|
14,129
14129000000
|
37,526
37526000000
|
35,449
35449000000
|
33,769
33769000000
|
|
n/a
|
3,707
3707000000
|
2,875
2875000000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
14,040
14040000000
|
15,735
15735000000
|
18,858
18858000000
|
19,114
19114000000
|
19,226
19226000000
|
22,278
22278000000
|
22,398
22398000000
|
24,420
24420000000
|
|
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
|
-3,402
-3402000000
|
-3,413
-3413000000
|
-3,441
-3441000000
|
-3,553
-3553000000
|
-3,576
-3576000000
|
-3,681
-3681000000
|
-3,695
-3695000000
|
-3,702
-3702000000
|
|
n/a
|
-8,267
-8267000000
|
-5,805
-5805000000
|
-2,590
-2590000000
|
546
546000000
|
2,399
2399000000
|
2,742
2742000000
|
128
128000000
|
-12,387
-12387000000
|
|
n/a
|
-305
-305000000
|
-273
-273000000
|
-323
-323000000
|
-465
-465000000
|
-506
-506000000
|
-405
-405000000
|
-544
-544000000
|
-503
-503000000
|
|
n/a
|
5,773
5773000000
|
9,119
9119000000
|
12,504
12504000000
|
15,642
15642000000
|
17,543
17543000000
|
20,934
20934000000
|
18,287
18287000000
|
7,828
7828000000
|
|
n/a
|
1,328
1328000000
|
1,638
1638000000
|
2,056
2056000000
|
2,911
2911000000
|
3,768
3768000000
|
5,013
5013000000
|
4,938
4938000000
|
4,980
4980000000
|
|
n/a
|
7,101
7101000000
|
10,757
10757000000
|
14,560
14560000000
|
18,553
18553000000
|
21,311
21311000000
|
25,947
25947000000
|
23,225
23225000000
|
12,808
12808000000
|
|
n/a
|
23,353
23353000000
|
25,996
25996000000
|
29,386
29386000000
|
32,070
32070000000
|
35,440
35440000000
|
63,473
63473000000
|
58,674
58674000000
|
46,577
46577000000
|
Remarks | restated on n/a | restated on Feb 26, 2010 n/a | restated on Feb 25, 2011 n/a | restated on Feb 27, 2012 n/a | restated on Feb 22, 2013 n/a | restated on Feb 27, 2014 n/a | restated on Feb 27, 2015 n/a | restated on Feb 26, 2016 n/a | restated on Nov 9, 2016 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
3,779
|
-10,450
|
3,534
|
5,544
|
5,747
|
3,980
|
3,441
|
-745
|
-12,089
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,264
|
1,782
|
1,014
|
1,036
|
1,022
|
1,179
|
2,797
|
3,863
|
3,497
|
|
7
|
13,139
|
514
|
437
|
700
|
313
|
621
|
3,385
|
11,669
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,175
|
-1,101
|
-665
|
-744
|
-849
|
-1,698
|
-720
|
-872
|
143
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
6,225
|
3,370
|
4,397
|
6,273
|
6,620
|
3,774
|
6,139
|
5,631
|
3,220
|
|
118
|
-227
|
-71
|
-84
|
-158
|
-111
|
-240
|
188
|
-173
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-14,660
|
-1,376
|
-775
|
-1,139
|
-1,745
|
-2,599
|
-8,682
|
-3,702
|
-2,990
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
-715
|
-755
|
-646
|
-632
|
-753
|
-1,986
|
-287
|
-3,083
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-14,861
|
-2,318
|
-1,601
|
-1,869
|
-2,535
|
-3,463
|
-10,908
|
-3,801
|
-6,246
|
|
-421
|
-693
|
0
|
-885
|
-1,423
|
-1,129
|
-2,281
|
-1,305
|
-605
|
|
8,358
|
124
|
-1,050
|
-1,654
|
-1,265
|
-157
|
6,025
|
-1,596
|
1,595
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,816
|
-500
|
740
|
0
|
0
|
0
|
0
|
0
|
1,936
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,398
|
-737
|
-702
|
-783
|
-313
|
-142
|
-695
|
-450
|
-140
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
9,355
|
-1,806
|
-1,012
|
-3,322
|
-3,001
|
-1,428
|
3,049
|
-3,351
|
2,786
|
|
719
|
-754
|
1,784
|
1,082
|
1,084
|
-1,117
|
-1,720
|
-1,521
|
-240
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
719
|
-754
|
1,784
|
1,082
|
1,084
|
-1,117
|
-1,720
|
-1,521
|
-240
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
719
|
-754
|
1,784
|
1,082
|
1,084
|
-1,117
|
-1,720
|
-1,521
|
-240
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 27, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Feb 27, 2014
n/a
calculated values,
|
restated on Feb 27, 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 Nov 30, -1
n/a
calculated values,
|