Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Mc Lean, United States of AmericaMc Lean, United States of Americano data available |
Employees | 1,275 (as per FY 2016)no data available |
Sector | Entertainment, Consumer CyclicalEntertainment, Consumer Cyclicalno data available |
Ticker | TGNAno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Jun 1, 2017, in USD |
15.35n/a |
Market Capitalisation in million USD |
3,300n/a |
Enterprise Value in million USD |
7,595n/a |
Common Shares Outstanding as per Dec 31, 2016 |
215,000,000n/a |
Preferred Shares Outstanding as per Dec 31, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
216,358,000n/a |
Average Diluted Shares Outstanding TTM |
219,681,000n/a |
Index Membership |
n/a
|
Revenues | 3,341n/a |
Gross Profit | 2,303n/a |
Operating Income | 1,004n/a |
EBITDA | 1,209n/a |
Net Profit | 437n/a |
Cash and Cash Equivalents | 77n/a |
Receivables | 596n/a |
Total Current Assets | 791n/a |
PP&E | 450n/a |
Total Assets | 8,543n/a |
Accounts Payable | 121n/a |
Current Debt | 1n/a |
Total Current Liabilities | 619n/a |
Long-Term Debt | 4,043n/a |
Total Liabilities | 5,943n/a |
Total Equity | 2,599n/a |
Depreciation & Amortisation | 204n/a |
Change in Working Capital | -96n/a |
Operating Cash Flow | 683n/a |
Net Change in PP&E and Intangibles | -86n/a |
Investing Cash Flow | -273n/a |
Dividends Paid | -122n/a |
Financing Cash Flow | -462n/a |
Total Change in Cash | -52n/a |
Free Cash Flow | 810n/a |
Gross Margin | 68.9%n/a |
Operating Margin | 30.1%n/a |
Net Profit Margin | 14.6%n/a |
Return on Equity | 18.8%n/a |
Return on Assets | 5.7%n/a |
Basic EPS | 2.02n/a |
Diluted EPS | 1.99n/a |
Sales per Share | 15.44n/a |
Book Value per Share | 10.50n/a |
FCF per Share | 3.74n/a |
Dividends per Share | 0.56n/a |
Price to Earnings Ratio | 7.61n/a |
Price to Sales Ratio | 0.99n/a |
Price to Book Value | 1.28n/a |
Price to Free Cash Flow | 4.10n/a |
EV/EBITDA | 6.28n/a |
EV/Sales | 2.27n/a |
Book to Market Value | 0.79n/a |
Current Ratio | 127.7%n/a |
Liabilities to Equity Ratio | 228.7%n/a |
Debt to Assets Ratio | 47.3%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 |
---|---|---|---|---|---|---|---|---|---|---|
|
7,439
|
6,640
|
5,510
|
5,439
|
5,240
|
5,353
|
1,603
|
2,626
|
3,051
|
3,341
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-4,164
|
-3,916
|
-3,230
|
-2,980
|
-2,961
|
-2,944
|
-663
|
-955
|
-923
|
-1,039
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3,275
|
2,724
|
2,279
|
2,458
|
2,279
|
2,409
|
940
|
1,671
|
2,128
|
2,303
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,552
|
-1,512
|
-1,428
|
-1,402
|
-1,421
|
-1,497
|
-607
|
-919
|
-1,273
|
-1,298
|
|
-1,270
|
-1,253
|
-1,187
|
-1,188
|
-1,223
|
-1,303
|
-532
|
-767
|
-1,068
|
-1,094
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-282
|
-259
|
-241
|
-214
|
-197
|
-194
|
-75
|
-152
|
-205
|
-204
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,723
|
1,212
|
852
|
1,057
|
858
|
912
|
334
|
752
|
854
|
1,004
|
|
-200
|
-537
|
-149
|
-154
|
-178
|
-119
|
-199
|
283
|
-290
|
-260
|
|
-260
|
-191
|
-176
|
-173
|
-173
|
-150
|
-175
|
-273
|
-274
|
-232
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
41
|
-375
|
4
|
19
|
8
|
22
|
21
|
151
|
-5
|
-7
|
|
19
|
28
|
23
|
0
|
-13
|
9
|
-45
|
404
|
-12
|
-20
|
|
1,522
|
674
|
703
|
903
|
680
|
793
|
135
|
1,036
|
564
|
745
|
|
-72
|
-7,940
|
-133
|
-57
|
-27
|
-122
|
-23
|
-45
|
59
|
-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
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,450
|
-7,265
|
570
|
846
|
653
|
670
|
112
|
991
|
623
|
712
|
|
-473
|
645
|
-191
|
-244
|
-153
|
-195
|
-13
|
-234
|
-202
|
-217
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
977
|
-6,620
|
379
|
602
|
500
|
475
|
99
|
756
|
421
|
495
|
|
80
|
-21
|
4
|
21
|
0
|
0
|
347
|
374
|
102
|
-7
|
|
80
|
-21
|
4
|
21
|
0
|
0
|
347
|
374
|
102
|
-7
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,057
|
-6,641
|
382
|
623
|
500
|
475
|
446
|
1,130
|
523
|
488
|
|
-2
|
-7
|
-27
|
-35
|
-41
|
-51
|
-57
|
-68
|
-63
|
-51
|
|
1,056
|
-6,648
|
355
|
588
|
459
|
424
|
389
|
1,062
|
460
|
437
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,056
|
-6,648
|
355
|
588
|
459
|
424
|
389
|
1,062
|
460
|
437
|
Remarks |
restated on Feb 24, 2010
n/a
calculated values,
|
restated on Feb 23, 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 27, 2014
n/a
calculated values,
|
restated on Feb 25, 2015
n/a
calculated values,
|
restated on Feb 29, 2016
n/a
calculated values,
|
restated on Feb 28, 2017
n/a
calculated values,
|
restated on Feb 28, 2017
n/a
calculated values,
|
restated on Feb 28, 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
|
99
|
99
|
183
|
167
|
175
|
469
|
110
|
129
|
77
|
|
n/a
|
99
|
99
|
183
|
167
|
175
|
469
|
110
|
129
|
77
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
847
|
760
|
717
|
693
|
679
|
834
|
537
|
556
|
596
|
|
n/a
|
847
|
760
|
717
|
693
|
679
|
834
|
537
|
556
|
596
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
121
|
64
|
72
|
49
|
56
|
50
|
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
|
179
|
127
|
167
|
166
|
162
|
570
|
665
|
120
|
118
|
|
n/a
|
91
|
86
|
95
|
107
|
109
|
125
|
83
|
94
|
92
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
|
n/a
|
29
|
20
|
21
|
23
|
16
|
21
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
20
|
20
|
18
|
396
|
491
|
7
|
0
|
|
n/a
|
58
|
21
|
31
|
17
|
20
|
29
|
55
|
19
|
26
|
|
n/a
|
1,246
|
1,049
|
1,139
|
1,076
|
1,073
|
1,923
|
1,313
|
805
|
791
|
|
n/a
|
2,221
|
1,972
|
1,758
|
1,640
|
1,519
|
1,670
|
667
|
458
|
450
|
|
n/a
|
4,607
|
4,429
|
4,171
|
4,107
|
3,973
|
4,008
|
1,296
|
984
|
1,015
|
|
n/a
|
-2,386
|
-2,457
|
-2,413
|
-2,466
|
-2,454
|
-2,338
|
-629
|
-526
|
-565
|
|
n/a
|
413
|
405
|
393
|
325
|
283
|
380
|
249
|
257
|
221
|
|
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
|
3,916
|
3,722
|
3,526
|
3,576
|
3,505
|
5,268
|
9,013
|
6,985
|
7,081
|
|
n/a
|
583
|
566
|
519
|
502
|
500
|
1,477
|
3,178
|
3,065
|
3,013
|
|
n/a
|
2,873
|
2,854
|
2,837
|
2,865
|
2,847
|
3,790
|
3,915
|
3,920
|
4,068
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
461
|
302
|
170
|
209
|
158
|
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
|
1,920
|
1
|
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
|
6,551
|
6,099
|
5,678
|
5,541
|
5,307
|
7,317
|
9,929
|
7,701
|
7,752
|
|
n/a
|
7,797
|
7,148
|
6,817
|
6,616
|
6,380
|
9,241
|
11,242
|
8,506
|
8,543
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
443
443470000
|
333
332654000
|
301
300935000
|
265
264726000
|
325
324991000
|
337
337311000
|
271
270791000
|
221
221264000
|
207
206980000
|
|
n/a
|
288
287690000
|
217
216721000
|
201
200827000
|
189
188930000
|
188
187705000
|
176
176055000
|
114
114362000
|
125
124654000
|
121
120911000
|
|
n/a
|
0
0
|
45
45085000
|
32
31565000
|
4
3658000
|
45
44985000
|
18
17791000
|
11
11267000
|
16
15742000
|
13
13478000
|
|
n/a
|
119
118897000
|
35
34984000
|
36
36418000
|
45
45093000
|
68
68173000
|
104
104220000
|
110
110238000
|
81
80868000
|
73
72591000
|
|
n/a
|
37
36883000
|
36
35864000
|
32
32125000
|
27
27045000
|
24
24128000
|
39
39245000
|
35
34924000
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
6
5890000
|
8
7854000
|
1
646000
|
1
646000
|
|
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
|
714
713671000
|
567
567449000
|
592
592251000
|
637
637211000
|
610
609525000
|
664
663991000
|
855
854808000
|
385
384873000
|
412
411555000
|
|
n/a
|
272
272381000
|
223
222556000
|
224
224047000
|
231
231435000
|
229
229395000
|
223
223404000
|
132
131794000
|
133
132650000
|
113
113468000
|
|
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
|
441
441290000
|
345
344893000
|
368
368204000
|
406
405776000
|
380
380130000
|
441
440587000
|
723
723014000
|
252
252223000
|
298
298087000
|
|
n/a
|
1,157
1157141000
|
900
900103000
|
893
893186000
|
902
901937000
|
935
934516000
|
1,007
1007192000
|
1,133
1133453000
|
607
606783000
|
619
619181000
|
|
n/a
|
3,817
3816942000
|
3,062
3061951000
|
2,352
2352242000
|
1,760
1760363000
|
1,432
1432100000
|
3,707
3707010000
|
4,488
4488028000
|
4,169
4169016000
|
4,043
4042749000
|
|
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
|
1,575
1575203000
|
1,361
1360599000
|
1,153
1153167000
|
1,442
1442125000
|
1,463
1462704000
|
1,617
1617093000
|
2,111
2110971000
|
1,249
1248749000
|
1,282
1281525000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,100
1099654000
|
894
893566000
|
788
787662000
|
1,072
1071809000
|
1,157
1157262000
|
761
761273000
|
172
171675000
|
179
178844000
|
187
187290000
|
|
n/a
|
883
882511000
|
708
708133000
|
619
619340000
|
908
908110000
|
1,007
1007325000
|
632
632195000
|
172
171675000
|
179
178844000
|
187
187290000
|
|
n/a
|
217
217143000
|
185
185433000
|
168
168322000
|
164
163699000
|
150
149937000
|
129
129078000
|
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
|
227
227067000
|
206
206115000
|
137
137497000
|
112
112088000
|
83
83260000
|
638
637652000
|
738
738173000
|
901
901332000
|
952
951828000
|
|
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
|
1,025
1025413000
|
0
0
|
0
0
|
|
n/a
|
248
248482000
|
261
260918000
|
228
228008000
|
258
258228000
|
222
222182000
|
218
218168000
|
176
175710000
|
169
168573000
|
142
142407000
|
|
n/a
|
5,392
5392145000
|
4,423
4422550000
|
3,505
3505409000
|
3,202
3202488000
|
2,895
2894804000
|
5,324
5324103000
|
6,599
6598999000
|
5,418
5417765000
|
5,324
5324274000
|
|
n/a
|
6,549
6549286000
|
5,323
5322653000
|
4,399
4398595000
|
4,104
4104425000
|
3,829
3829320000
|
6,331
6331295000
|
7,732
7732452000
|
6,025
6024548000
|
5,943
5943455000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,068
1067618000
|
954
954133000
|
955
954735000
|
942
942146000
|
892
891934000
|
877
876787000
|
871
870825000
|
864
863924000
|
798
798161000
|
|
n/a
|
324
324419000
|
324
324419000
|
324
324419000
|
324
324419000
|
324
324419000
|
324
324419000
|
324
324419000
|
324
324419000
|
324
324419000
|
|
n/a
|
743
743199000
|
630
629714000
|
630
630316000
|
618
617727000
|
568
567515000
|
552
552368000
|
546
546406000
|
540
539505000
|
474
473742000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-5,549
-5549237000
|
-5,358
-5357962000
|
-5,300
-5300288000
|
-5,295
-5294616000
|
-5,355
-5355037000
|
-5,411
-5410537000
|
-5,440
-5439511000
|
-5,652
-5652131000
|
-5,750
-5749726000
|
|
n/a
|
6,007
6006753000
|
6,325
6324586000
|
6,875
6874641000
|
7,276
7276200000
|
7,515
7514858000
|
7,721
7720903000
|
8,602
8602369000
|
7,111
7111129000
|
7,385
7384556000
|
|
n/a
|
-469
-469252000
|
-317
-316832000
|
-365
-365334000
|
-596
-595839000
|
-701
-701141000
|
-494
-494055000
|
-779
-778769000
|
-131
-130951000
|
-162
-161573000
|
|
n/a
|
1,056
1055882000
|
1,604
1603925000
|
2,164
2163754000
|
2,328
2327891000
|
2,351
2350614000
|
2,693
2693098000
|
3,255
3254914000
|
2,192
2191971000
|
2,271
2271418000
|
|
n/a
|
192
191646000
|
222
221854000
|
254
254495000
|
184
184134000
|
200
199952000
|
216
216313000
|
255
254829000
|
289
289439000
|
328
327852000
|
|
n/a
|
1,248
1247528000
|
1,826
1825779000
|
2,418
2418249000
|
2,512
2512025000
|
2,551
2550566000
|
2,909
2909411000
|
3,510
3509743000
|
2,481
2481410000
|
2,599
2599270000
|
|
n/a
|
7,797
7796814000
|
7,148
7148432000
|
6,817
6816844000
|
6,616
6616450000
|
6,380
6379886000
|
9,241
9240706000
|
11,242
11242195000
|
8,506
8505958000
|
8,543
8542725000
|
Remarks | restated on n/a | restated on Feb 24, 2010 n/a | restated on Feb 23, 2011 n/a | restated on Feb 22, 2012 n/a | restated on Feb 26, 2013 n/a | restated on Feb 27, 2014 n/a | restated on Feb 25, 2015 n/a | restated on Feb 29, 2016 n/a | restated on Feb 28, 2017 n/a | restated on Feb 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 |
---|---|---|---|---|---|---|---|---|---|---|
|
1,057
|
-6,641
|
382
|
623
|
500
|
475
|
446
|
1,130
|
523
|
488
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
285
|
262
|
243
|
215
|
197
|
194
|
190
|
266
|
262
|
204
|
|
-151
|
7,451
|
196
|
71
|
115
|
118
|
17
|
-429
|
-67
|
87
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
151
|
-57
|
45
|
-136
|
2
|
-30
|
-141
|
-120
|
-67
|
-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
|
|
1,342
|
1,015
|
867
|
773
|
814
|
757
|
511
|
848
|
651
|
683
|
|
293
|
-86
|
-36
|
44
|
-35
|
-53
|
3
|
155
|
292
|
-86
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
-18
|
11
|
34
|
34
|
33
|
60
|
174
|
-21
|
19
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-31
|
-169
|
-10
|
-15
|
-23
|
-67
|
-1,451
|
-1,991
|
-54
|
-206
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
266
|
-273
|
-35
|
63
|
-25
|
-87
|
-1,387
|
-1,662
|
217
|
-273
|
|
-311
|
-367
|
-119
|
-38
|
-48
|
-159
|
-183
|
-181
|
-168
|
-122
|
|
-1,113
|
-275
|
-33
|
-666
|
14
|
-337
|
1,529
|
769
|
-308
|
-138
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-203
|
-73
|
0
|
3
|
-49
|
-120
|
-85
|
-75
|
-278
|
-182
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
-681
|
-50
|
-722
|
-48
|
-91
|
-48
|
-105
|
-21
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,627
|
-715
|
-833
|
-751
|
-805
|
-664
|
1,170
|
464
|
-858
|
-462
|
|
-19
|
28
|
-1
|
85
|
-16
|
6
|
294
|
-350
|
11
|
-52
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-19
|
28
|
-1
|
85
|
-16
|
6
|
294
|
-350
|
11
|
-52
|
|
2
|
-6
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
-17
|
22
|
0
|
84
|
-16
|
8
|
294
|
-351
|
11
|
-52
|
Remarks |
restated on Feb 24, 2010
n/a
calculated values,
|
restated on Feb 23, 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 27, 2014
n/a
calculated values,
|
restated on Feb 25, 2015
n/a
calculated values,
|
restated on Feb 29, 2016
n/a
calculated values,
|
restated on Feb 28, 2017
n/a
calculated values,
|
restated on Feb 28, 2017
n/a
calculated values,
|
restated on Feb 28, 2017
n/a
calculated values,
|