Last Closing Price as per Jan 4, 2017, in USD |
80.82n/a |
Market Capitalisation in million USD |
23,082n/a |
Enterprise Value in million USD |
28,462n/a |
Common Shares Outstanding as per Oct 1, 2016 |
285,600,918n/a |
Preferred Shares Outstanding as per Oct 1, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
283,850,000n/a |
Average Diluted Shares Outstanding TTM |
287,725,000n/a |
Index Membership |
, US 500
n/a
|
Revenues | 5,956n/a |
Gross Profit | 3,977n/a |
Operating Income | 991n/a |
EBITDA | 1,406n/a |
Net Profit | 658n/a |
Cash and Cash Equivalents | 394n/a |
Receivables | 1,290n/a |
Total Current Assets | 2,816n/a |
PP&E | 1,336n/a |
Total Assets | 12,541n/a |
Accounts Payable | 232n/a |
Current Debt | 371n/a |
Total Current Liabilities | 1,457n/a |
Long-Term Debt | 5,403n/a |
Total Liabilities | 8,055n/a |
Total Equity | 4,486n/a |
Depreciation & Amortisation | 415n/a |
Change in Working Capital | -120n/a |
Operating Cash Flow | 1,092n/a |
Net Change in PP&E and Intangibles | -251n/a |
Investing Cash Flow | -3,544n/a |
Dividends Paid | -340n/a |
Financing Cash Flow | 321n/a |
Total Change in Cash | -2,141n/a |
Free Cash Flow | 977n/a |
Gross Margin | 66.8%n/a |
Operating Margin | 16.6%n/a |
Net Profit Margin | 11.1%n/a |
Return on Equity | 14.7%n/a |
Return on Assets | 5.3%n/a |
Basic EPS | 2.32n/a |
Diluted EPS | 2.29n/a |
Sales per Share | 20.98n/a |
Book Value per Share | 15.80n/a |
FCF per Share | 3.44n/a |
Dividends per Share | 1.20n/a |
Price to Earnings Ratio | 34.86n/a |
Price to Sales Ratio | 3.85n/a |
Price to Book Value | 5.11n/a |
Price to Free Cash Flow | 23.48n/a |
EV/EBITDA | 20.24n/a |
EV/Sales | 4.78n/a |
Book to Market Value | 0.19n/a |
Current Ratio | 193.3%n/a |
Liabilities to Equity Ratio | 179.6%n/a |
Debt to Assets Ratio | 46.0%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
|
4,363
|
4,681
|
5,164
|
5,612
|
5,503
|
5,501
|
5,622
|
5,541
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,042
|
-1,171
|
-1,253
|
-1,410
|
-1,533
|
-1,538
|
-1,574
|
-1,653
|
-1,745
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,738
|
3,193
|
3,428
|
3,754
|
4,079
|
3,965
|
3,927
|
3,969
|
3,796
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,859
|
-2,168
|
-2,235
|
-2,449
|
-2,789
|
-2,567
|
-2,575
|
-2,637
|
-2,670
|
|
-1,382
|
-1,637
|
-1,675
|
-1,818
|
-2,084
|
-1,803
|
-1,805
|
-1,856
|
-1,878
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-476
|
-532
|
-560
|
-631
|
-705
|
-676
|
-691
|
-692
|
-676
|
|
0
|
0
|
0
|
0
|
0
|
-88
|
-79
|
-89
|
-116
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
879
|
1,024
|
1,193
|
1,305
|
1,290
|
1,398
|
1,352
|
1,332
|
1,126
|
|
-83
|
-74
|
-56
|
-68
|
-96
|
-95
|
-267
|
-83
|
-102
|
|
0
|
0
|
0
|
0
|
0
|
-68
|
-76
|
-80
|
-100
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-83
|
-74
|
-56
|
-68
|
-96
|
-27
|
-191
|
-3
|
-2
|
|
796
|
950
|
1,137
|
1,237
|
1,194
|
1,303
|
1,085
|
1,249
|
1,024
|
|
-85
|
-369
|
-80
|
-29
|
-175
|
-298
|
-301
|
-181
|
-96
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
710
|
581
|
1,057
|
1,208
|
1,019
|
1,005
|
784
|
1,068
|
928
|
|
-173
|
-228
|
-280
|
-301
|
-193
|
-253
|
-92
|
-113
|
-62
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
538
|
353
|
777
|
907
|
826
|
752
|
692
|
955
|
866
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
538
|
353
|
777
|
907
|
826
|
752
|
692
|
955
|
866
|
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
47
|
14
|
|
538
|
353
|
777
|
907
|
826
|
752
|
723
|
1,002
|
880
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
538
|
353
|
777
|
907
|
826
|
752
|
723
|
1,002
|
880
|
Remarks |
restated on Mar 2, 2010
n/a
calculated values,
|
restated on Mar 2, 2011
n/a
calculated values,
|
restated on Feb 29, 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 Feb 26, 2015
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 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 |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
|
n/a
|
389
|
393
|
500
|
986
|
1,194
|
1,373
|
1,373
|
667
|
|
n/a
|
389
|
393
|
500
|
986
|
1,194
|
1,373
|
1,373
|
667
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,101
|
1,171
|
1,331
|
1,367
|
1,349
|
1,422
|
1,215
|
1,237
|
|
n/a
|
1,101
|
1,171
|
1,331
|
1,367
|
1,349
|
1,422
|
1,215
|
1,237
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
546
|
660
|
668
|
624
|
610
|
708
|
784
|
909
|
|
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
|
296
|
337
|
413
|
407
|
398
|
407
|
459
|
452
|
|
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
|
137
|
165
|
197
|
225
|
220
|
229
|
291
|
264
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
159
|
172
|
216
|
182
|
178
|
178
|
168
|
188
|
|
n/a
|
2,333
|
2,560
|
2,912
|
3,384
|
3,551
|
3,910
|
3,831
|
3,265
|
|
n/a
|
980
|
1,153
|
1,324
|
1,388
|
1,425
|
1,410
|
1,343
|
1,320
|
|
n/a
|
1,676
|
1,949
|
2,224
|
2,454
|
2,629
|
2,799
|
2,775
|
2,767
|
|
n/a
|
-696
|
-796
|
-900
|
-1,066
|
-1,204
|
-1,389
|
-1,432
|
-1,447
|
|
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
|
2,662
|
2,713
|
4,330
|
4,346
|
4,295
|
4,928
|
4,942
|
8,479
|
|
n/a
|
494
|
456
|
987
|
856
|
804
|
911
|
851
|
2,226
|
|
n/a
|
1,985
|
2,006
|
2,956
|
2,953
|
2,961
|
3,524
|
3,524
|
5,651
|
|
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
|
130
|
116
|
113
|
132
|
|
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
|
184
|
251
|
388
|
537
|
400
|
377
|
454
|
470
|
|
n/a
|
3,642
|
3,866
|
5,654
|
5,734
|
5,720
|
6,338
|
6,285
|
9,799
|
|
n/a
|
5,975
|
6,426
|
8,566
|
9,118
|
9,271
|
10,248
|
10,116
|
13,064
|
Liabilities and owners' equity | |||||||||
|
n/a
|
553
553205000
|
415
415334000
|
618
617874000
|
575
575000000
|
763
763000000
|
663
663000000
|
580
580000000
|
793
793000000
|
|
n/a
|
238
238310000
|
133
132543000
|
298
297551000
|
202
202000000
|
254
254000000
|
247
247000000
|
151
151000000
|
201
201000000
|
|
n/a
|
18
17608000
|
13
13498000
|
0
0
|
1
1000000
|
142
142000000
|
32
32000000
|
60
60000000
|
201
201000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
67
67000000
|
68
68000000
|
72
72000000
|
77
77000000
|
82
82000000
|
|
n/a
|
297
297287000
|
269
269293000
|
320
320323000
|
305
305000000
|
299
299000000
|
312
312000000
|
292
292000000
|
309
309000000
|
|
n/a
|
76
75518000
|
335
334787000
|
80
79637000
|
83
83000000
|
530
530000000
|
62
62000000
|
1,593
1593000000
|
1,163
1163000000
|
|
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
|
400
399801000
|
317
317192000
|
320
319739000
|
403
403000000
|
482
482000000
|
655
655000000
|
493
493000000
|
517
517000000
|
|
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
|
400
399801000
|
317
317192000
|
320
319739000
|
403
403000000
|
482
482000000
|
655
655000000
|
493
493000000
|
517
517000000
|
|
n/a
|
1,029
1028524000
|
1,067
1067313000
|
1,017
1017250000
|
1,061
1061000000
|
1,775
1775000000
|
1,380
1380000000
|
2,666
2666000000
|
2,473
2473000000
|
|
n/a
|
1,126
1126084000
|
1,588
1587615000
|
2,432
2431966000
|
2,713
2713000000
|
2,550
2550000000
|
3,518
3518000000
|
2,259
2259000000
|
5,229
5229000000
|
|
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
|
332
331990000
|
447
447332000
|
746
745561000
|
869
869000000
|
852
852000000
|
946
946000000
|
1,024
1024000000
|
1,320
1320000000
|
|
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
|
112
112231000
|
132
132392000
|
311
310503000
|
392
392000000
|
323
323000000
|
240
240000000
|
240
240000000
|
738
738000000
|
|
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
|
220
219759000
|
315
314940000
|
435
435058000
|
477
477000000
|
529
529000000
|
706
706000000
|
784
784000000
|
582
582000000
|
|
n/a
|
1,458
1458074000
|
2,035
2034947000
|
3,178
3177527000
|
3,582
3582000000
|
3,402
3402000000
|
4,464
4464000000
|
3,283
3283000000
|
6,549
6549000000
|
|
n/a
|
2,487
2486598000
|
3,102
3102260000
|
4,195
4194777000
|
4,643
4643000000
|
5,177
5177000000
|
5,844
5844000000
|
5,949
5949000000
|
9,022
9022000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
254
253574000
|
38
38314000
|
189
189028000
|
75
75000000
|
30
30000000
|
249
249000000
|
147
147000000
|
176
176000000
|
|
n/a
|
35
34533000
|
32
32454000
|
33
32902000
|
32
32000000
|
30
30000000
|
29
29000000
|
29
29000000
|
28
28000000
|
|
n/a
|
219
219041000
|
6
5860000
|
156
156126000
|
43
43000000
|
0
0
|
220
220000000
|
118
118000000
|
148
148000000
|
|
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
|
2,978
2977630000
|
3,191
3191203000
|
4,099
4098639000
|
4,384
4384000000
|
4,018
4018000000
|
3,936
3936000000
|
4,225
4225000000
|
4,211
4211000000
|
|
n/a
|
5
4702000
|
94
94034000
|
84
84004000
|
16
16000000
|
46
46000000
|
46
46000000
|
46
46000000
|
-345
-345000000
|
|
n/a
|
3,236
3235906000
|
3,324
3323551000
|
4,372
4371671000
|
4,475
4475000000
|
4,094
4094000000
|
4,231
4231000000
|
4,418
4418000000
|
4,042
4042000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
173
173000000
|
45
45000000
|
0
0
|
|
n/a
|
3,236
3235906000
|
3,324
3323551000
|
4,372
4371671000
|
4,475
4475000000
|
4,094
4094000000
|
4,404
4404000000
|
4,463
4463000000
|
4,042
4042000000
|
|
n/a
|
5,723
5722504000
|
6,426
6425811000
|
8,566
8566448000
|
9,118
9118000000
|
9,271
9271000000
|
10,248
10248000000
|
10,412
10412000000
|
13,064
13064000000
|
Remarks | restated on n/a | restated on Mar 2, 2010 n/a | restated on Mar 2, 2011 n/a | restated on Mar 2, 2011 n/a | restated on Feb 26, 2013 n/a | restated on Feb 26, 2014 n/a | restated on Feb 26, 2014 n/a | restated on Feb 23, 2016 n/a | restated on Feb 23, 2016 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
538
|
353
|
777
|
907
|
826
|
752
|
692
|
955
|
866
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
198
|
202
|
213
|
244
|
296
|
284
|
297
|
310
|
334
|
|
30
|
424
|
46
|
58
|
109
|
72
|
148
|
39
|
-26
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
100
|
-33
|
-168
|
65
|
56
|
227
|
-176
|
0
|
-135
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
866
|
946
|
869
|
1,274
|
1,287
|
1,335
|
961
|
1,304
|
1,039
|
|
-287
|
-344
|
-326
|
-305
|
-307
|
-280
|
-222
|
-190
|
-186
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
13
|
0
|
0
|
8
|
0
|
19
|
10
|
7
|
30
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-12
|
-490
|
-130
|
-679
|
0
|
0
|
-292
|
-147
|
-3,252
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-20
|
-37
|
-35
|
-105
|
-30
|
-52
|
-18
|
-9
|
-37
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-306
|
-871
|
-491
|
-1,081
|
-337
|
-313
|
-522
|
-339
|
-3,445
|
|
0
|
0
|
0
|
0
|
-205
|
-284
|
-282
|
-303
|
-322
|
|
522
|
-238
|
717
|
346
|
247
|
321
|
554
|
275
|
2,562
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-813
|
-134
|
-874
|
-439
|
-507
|
-873
|
-390
|
-341
|
-361
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
32
|
49
|
26
|
7
|
9
|
23
|
-139
|
-458
|
-187
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-259
|
-322
|
-131
|
-86
|
-456
|
-813
|
-257
|
-827
|
1,692
|
|
300
|
-248
|
248
|
107
|
494
|
209
|
182
|
138
|
-714
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
300
|
-248
|
248
|
107
|
494
|
209
|
182
|
138
|
-714
|
|
9
|
-5
|
9
|
0
|
-8
|
-1
|
-3
|
-69
|
-61
|
|
309
|
-253
|
256
|
107
|
486
|
208
|
179
|
69
|
-775
|
Remarks |
restated on Mar 2, 2010
n/a
calculated values,
|
restated on Mar 2, 2011
n/a
calculated values,
|
restated on Feb 29, 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 Feb 26, 2015
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|
restated on Feb 23, 2016
n/a
calculated values,
|