Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Cedar Rapids, United States of AmericaCedar Rapids, United States of Americano data available |
Employees | 19,000 (as per Q3 2017)no data available |
Sector | Aerospace & Defense, IndustrialsAerospace & Defense, Industrialsno data available |
Ticker | COLno data available |
Financial year endsFY ends | End of Septemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
134.71n/a |
Market Capitalisation in million USD |
21,887n/a |
Enterprise Value in million USD |
29,094n/a |
Common Shares Outstanding as per Jul 24, 2017 |
162,475,866n/a |
Preferred Shares Outstanding as per Jul 24, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
137,300,000n/a |
Average Diluted Shares Outstanding TTM |
139,000,000n/a |
Index Membership |
n/a
|
Revenues | 6,074n/a |
Gross Profit | 1,820n/a |
Operating Income | 1,149n/a |
EBITDA | 1,304n/a |
Net Profit | 700n/a |
Cash and Cash Equivalents | 578n/a |
Receivables | 1,644n/a |
Total Current Assets | 4,895n/a |
PP&E | 1,328n/a |
Total Assets | 18,351n/a |
Accounts Payable | 787n/a |
Current Debt | 511n/a |
Total Current Liabilities | 2,874n/a |
Long-Term Debt | 7,268n/a |
Total Liabilities | 12,742n/a |
Total Equity | 5,609n/a |
Depreciation & Amortisation | 155n/a |
Change in Working Capital | -150n/a |
Operating Cash Flow | 916n/a |
Net Change in PP&E and Intangibles | -225n/a |
Investing Cash Flow | -3,657n/a |
Dividends Paid | -183n/a |
Financing Cash Flow | 3,006n/a |
Total Change in Cash | 271n/a |
Free Cash Flow | 676n/a |
Gross Margin | 30.0%n/a |
Operating Margin | 18.9%n/a |
Net Profit Margin | 11.5%n/a |
Return on Equity | 12.5%n/a |
Return on Assets | 3.8%n/a |
Basic EPS | 5.10n/a |
Diluted EPS | 5.04n/a |
Sales per Share | 44.24n/a |
Book Value per Share | 40.81n/a |
FCF per Share | 4.92n/a |
Dividends per Share | 1.33n/a |
Price to Earnings Ratio | 26.42n/a |
Price to Sales Ratio | 3.05n/a |
Price to Book Value | 3.30n/a |
Price to Free Cash Flow | 27.36n/a |
EV/EBITDA | 22.31n/a |
EV/Sales | 4.79n/a |
Book to Market Value | 0.26n/a |
Current Ratio | 170.3%n/a |
Liabilities to Equity Ratio | 227.2%n/a |
Debt to Assets Ratio | 42.4%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 |
---|---|---|---|---|---|---|---|---|---|---|
|
4,415
|
4,769
|
4,428
|
4,631
|
4,806
|
4,531
|
4,474
|
4,979
|
5,244
|
5,259
|
|
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
|
|
-3,092
|
-3,334
|
-3,118
|
-3,353
|
-3,427
|
-3,168
|
-3,103
|
-3,469
|
-3,630
|
-3,642
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,323
|
1,435
|
1,310
|
1,278
|
1,379
|
1,363
|
1,371
|
1,510
|
1,614
|
1,617
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-482
|
-485
|
-457
|
-476
|
-533
|
-530
|
-495
|
-594
|
-606
|
-638
|
|
-482
|
-485
|
-457
|
-476
|
-533
|
-530
|
-495
|
-594
|
-606
|
-638
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
841
|
950
|
853
|
802
|
846
|
833
|
876
|
916
|
1,008
|
979
|
|
2
|
3
|
5
|
-6
|
9
|
-1
|
-11
|
-34
|
-46
|
-44
|
|
-13
|
-21
|
-18
|
-20
|
-19
|
-27
|
-28
|
-59
|
-61
|
-64
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
15
|
24
|
23
|
14
|
28
|
26
|
17
|
25
|
15
|
20
|
|
843
|
953
|
858
|
796
|
855
|
832
|
865
|
882
|
962
|
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
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
843
|
953
|
858
|
796
|
855
|
832
|
865
|
882
|
962
|
935
|
|
-258
|
-275
|
-269
|
-239
|
-240
|
-243
|
-235
|
-264
|
-268
|
-208
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
585
|
678
|
589
|
557
|
615
|
589
|
630
|
618
|
694
|
727
|
|
0
|
0
|
5
|
4
|
19
|
20
|
2
|
-14
|
-8
|
1
|
|
0
|
0
|
5
|
4
|
19
|
20
|
2
|
-14
|
-8
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
585
|
678
|
594
|
561
|
634
|
609
|
632
|
604
|
686
|
728
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
585
|
678
|
594
|
561
|
634
|
609
|
632
|
604
|
686
|
728
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
585
|
678
|
594
|
561
|
634
|
609
|
632
|
604
|
686
|
728
|
Remarks |
restated on Nov 23, 2009
n/a
calculated values,
|
restated on Nov 23, 2010
n/a
calculated values,
|
restated on Nov 15, 2011
n/a
calculated values,
|
restated on Nov 13, 2012
n/a
calculated values,
|
restated on Nov 12, 2013
n/a
calculated values,
|
restated on Nov 18, 2014
n/a
calculated values,
|
restated on Nov 17, 2015
n/a
calculated values,
|
restated on Nov 15, 2016
n/a
calculated values,
|
restated on Nov 15, 2016
n/a
calculated values,
|
restated on Nov 15, 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
|
175
|
235
|
435
|
530
|
335
|
391
|
323
|
252
|
340
|
|
n/a
|
175
|
235
|
435
|
530
|
335
|
391
|
323
|
252
|
340
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
950
|
913
|
1,024
|
969
|
971
|
1,058
|
1,033
|
1,038
|
1,094
|
|
n/a
|
950
|
913
|
1,024
|
969
|
971
|
1,058
|
1,033
|
1,038
|
1,094
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
970
|
943
|
1,004
|
1,195
|
1,332
|
1,518
|
1,709
|
1,824
|
1,939
|
|
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
|
243
|
271
|
226
|
195
|
149
|
127
|
139
|
110
|
117
|
|
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
|
17
|
15
|
0
|
0
|
|
n/a
|
139
|
154
|
129
|
106
|
58
|
19
|
9
|
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
|
104
|
117
|
97
|
89
|
91
|
91
|
115
|
110
|
117
|
|
n/a
|
2,338
|
2,362
|
2,689
|
2,889
|
2,787
|
3,094
|
3,204
|
3,224
|
3,490
|
|
n/a
|
680
|
719
|
707
|
754
|
773
|
773
|
919
|
964
|
1,035
|
|
n/a
|
680
|
719
|
707
|
754
|
773
|
773
|
919
|
964
|
1,035
|
|
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
|
1,126
|
1,564
|
1,668
|
1,746
|
1,754
|
1,533
|
2,940
|
3,116
|
3,174
|
|
n/a
|
198
|
269
|
306
|
308
|
291
|
288
|
688
|
703
|
667
|
|
n/a
|
609
|
695
|
766
|
780
|
780
|
779
|
1,863
|
1,904
|
1,919
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
144
|
371
|
389
|
448
|
455
|
245
|
101
|
165
|
219
|
|
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
|
175
|
229
|
207
|
210
|
228
|
221
|
288
|
344
|
369
|
|
n/a
|
1,806
|
2,283
|
2,375
|
2,500
|
2,527
|
2,306
|
3,859
|
4,080
|
4,209
|
|
n/a
|
4,144
|
4,645
|
5,064
|
5,389
|
5,314
|
5,400
|
7,063
|
7,304
|
7,699
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
419
419000000
|
366
366000000
|
420
420000000
|
613
613000000
|
649
649000000
|
647
647000000
|
737
737000000
|
719
719000000
|
773
773000000
|
|
n/a
|
419
419000000
|
366
366000000
|
420
420000000
|
485
485000000
|
475
475000000
|
463
463000000
|
535
535000000
|
487
487000000
|
527
527000000
|
|
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
|
128
128000000
|
174
174000000
|
184
184000000
|
202
202000000
|
232
232000000
|
246
246000000
|
|
n/a
|
287
287000000
|
0
0
|
24
24000000
|
0
0
|
0
0
|
436
436000000
|
504
504000000
|
448
448000000
|
740
740000000
|
|
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
|
1,034
1034000000
|
993
993000000
|
1,008
1008000000
|
882
882000000
|
791
791000000
|
898
898000000
|
957
957000000
|
893
893000000
|
833
833000000
|
|
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
|
57
57000000
|
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
|
1,034
1034000000
|
993
993000000
|
1,008
1008000000
|
882
882000000
|
791
791000000
|
898
898000000
|
900
900000000
|
893
893000000
|
833
833000000
|
|
n/a
|
1,740
1740000000
|
1,359
1359000000
|
1,452
1452000000
|
1,495
1495000000
|
1,440
1440000000
|
1,981
1981000000
|
2,198
2198000000
|
2,060
2060000000
|
2,346
2346000000
|
|
n/a
|
228
228000000
|
532
532000000
|
525
525000000
|
528
528000000
|
779
779000000
|
563
563000000
|
1,663
1663000000
|
1,680
1680000000
|
1,374
1374000000
|
|
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
|
768
768000000
|
1,459
1459000000
|
1,601
1601000000
|
1,838
1838000000
|
1,831
1831000000
|
1,233
1233000000
|
1,313
1313000000
|
1,684
1684000000
|
1,895
1895000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
600
600000000
|
1,254
1254000000
|
1,420
1420000000
|
1,633
1633000000
|
1,693
1693000000
|
1,078
1078000000
|
1,096
1096000000
|
1,466
1466000000
|
1,660
1660000000
|
|
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
|
1
1000000
|
|
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
|
168
168000000
|
205
205000000
|
181
181000000
|
205
205000000
|
138
138000000
|
155
155000000
|
217
217000000
|
218
218000000
|
234
234000000
|
|
n/a
|
996
996000000
|
1,991
1991000000
|
2,126
2126000000
|
2,366
2366000000
|
2,610
2610000000
|
1,796
1796000000
|
2,976
2976000000
|
3,364
3364000000
|
3,269
3269000000
|
|
n/a
|
2,736
2736000000
|
3,350
3350000000
|
3,578
3578000000
|
3,861
3861000000
|
4,050
4050000000
|
3,777
3777000000
|
5,174
5174000000
|
5,424
5424000000
|
5,615
5615000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,380
1380000000
|
1,397
1397000000
|
1,422
1422000000
|
1,439
1439000000
|
1,462
1462000000
|
1,471
1471000000
|
1,491
1491000000
|
1,521
1521000000
|
1,507
1507000000
|
|
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
|
-1,452
-1452000000
|
-1,469
-1469000000
|
-1,497
-1497000000
|
-1,707
-1707000000
|
-2,304
-2304000000
|
-2,729
-2729000000
|
-2,846
-2846000000
|
-3,071
-3071000000
|
-858
-858000000
|
|
n/a
|
2,058
2058000000
|
2,444
2444000000
|
2,816
2816000000
|
3,288
3288000000
|
3,708
3708000000
|
4,163
4163000000
|
4,605
4605000000
|
5,124
5124000000
|
3,327
3327000000
|
|
n/a
|
-578
-578000000
|
-1,080
-1080000000
|
-1,259
-1259000000
|
-1,497
-1497000000
|
-1,607
-1607000000
|
-1,287
-1287000000
|
-1,366
-1366000000
|
-1,699
-1699000000
|
-1,898
-1898000000
|
|
n/a
|
1,408
1408000000
|
1,292
1292000000
|
1,482
1482000000
|
1,523
1523000000
|
1,259
1259000000
|
1,618
1618000000
|
1,884
1884000000
|
1,875
1875000000
|
2,078
2078000000
|
|
n/a
|
0
0
|
3
3000000
|
4
4000000
|
5
5000000
|
5
5000000
|
5
5000000
|
5
5000000
|
5
5000000
|
6
6000000
|
|
n/a
|
1,408
1408000000
|
1,295
1295000000
|
1,486
1486000000
|
1,528
1528000000
|
1,264
1264000000
|
1,623
1623000000
|
1,889
1889000000
|
1,880
1880000000
|
2,084
2084000000
|
|
n/a
|
4,144
4144000000
|
4,645
4645000000
|
5,064
5064000000
|
5,389
5389000000
|
5,314
5314000000
|
5,400
5400000000
|
7,063
7063000000
|
7,304
7304000000
|
7,699
7699000000
|
Remarks | restated on n/a | restated on Nov 23, 2009 n/a | restated on Nov 23, 2010 n/a | restated on Nov 15, 2011 n/a | restated on Nov 13, 2012 n/a | restated on Nov 12, 2013 n/a | restated on Nov 18, 2014 n/a | restated on Nov 17, 2015 n/a | restated on Nov 15, 2016 n/a | restated on Jul 28, 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 |
---|---|---|---|---|---|---|---|---|---|---|
|
585
|
678
|
594
|
561
|
634
|
609
|
632
|
618
|
694
|
728
|
|
0
|
0
|
0
|
0
|
0
|
589
|
630
|
618
|
694
|
727
|
|
0
|
0
|
0
|
0
|
0
|
20
|
2
|
0
|
0
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
96
|
106
|
114
|
115
|
108
|
116
|
124
|
141
|
152
|
144
|
|
46
|
166
|
79
|
98
|
116
|
179
|
50
|
189
|
142
|
181
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-120
|
-330
|
-154
|
-63
|
-201
|
-371
|
-211
|
-288
|
-239
|
-329
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
607
|
620
|
633
|
711
|
657
|
533
|
595
|
660
|
749
|
724
|
|
-133
|
-179
|
-155
|
-116
|
-156
|
-142
|
-121
|
-164
|
-210
|
-193
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-18
|
-105
|
-146
|
-96
|
27
|
-3
|
0
|
-1,381
|
-74
|
-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
|
|
-2
|
0
|
-1
|
-20
|
37
|
16
|
3
|
8
|
-10
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-153
|
-284
|
-302
|
-232
|
-92
|
-129
|
-118
|
-1,537
|
-294
|
-209
|
|
-107
|
-129
|
-152
|
-151
|
-148
|
-157
|
-164
|
-162
|
-167
|
-172
|
|
-27
|
287
|
9
|
0
|
-24
|
247
|
235
|
1,158
|
-56
|
-8
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-272
|
-559
|
-134
|
-145
|
-306
|
-693
|
-528
|
-174
|
-281
|
-240
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
33
|
8
|
2
|
17
|
7
|
9
|
9
|
5
|
12
|
-2
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-373
|
-393
|
-275
|
-279
|
-471
|
-594
|
-448
|
827
|
-492
|
-422
|
|
81
|
-57
|
56
|
200
|
94
|
-190
|
29
|
-50
|
-37
|
93
|
|
0
|
0
|
0
|
0
|
0
|
21
|
24
|
-6
|
-11
|
0
|
|
81
|
-57
|
56
|
200
|
94
|
-169
|
53
|
-56
|
-48
|
93
|
|
6
|
1
|
4
|
0
|
1
|
0
|
5
|
-12
|
-23
|
-4
|
|
87
|
-56
|
60
|
200
|
95
|
-169
|
58
|
-68
|
-71
|
89
|
Remarks |
restated on Nov 23, 2009
n/a
calculated values,
|
restated on Nov 23, 2010
n/a
calculated values,
|
restated on Nov 15, 2011
n/a
calculated values,
|
restated on Nov 13, 2012
n/a
calculated values,
|
restated on Nov 12, 2013
n/a
calculated values,
|
restated on Nov 18, 2014
n/a
calculated values,
|
restated on Nov 17, 2015
n/a
calculated values,
|
restated on Nov 15, 2016
n/a
calculated values,
|
restated on Nov 15, 2016
n/a
calculated values,
|
restated on Nov 15, 2016
n/a
calculated values,
|