Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Minneapolis, United States of AmericaMinneapolis, United States of Americano data available |
Employees | 11,512 (as per Q1 2017)no data available |
Sector | Utilities - Regulated, UtilitiesUtilities - Regulated, Utilitiesno data available |
Ticker | XELno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
48.61n/a |
Market Capitalisation in million USD |
24,682n/a |
Enterprise Value in million USD |
38,858n/a |
Common Shares Outstanding as per Apr 24, 2017 |
507,762,881n/a |
Preferred Shares Outstanding as per Apr 24, 2017 |
1,049,800n/a |
Average Basic Shares Outstanding TTM |
508,696,750n/a |
Average Diluted Shares Outstanding TTM |
509,371,000n/a |
Index Membership |
n/a
|
Revenues | 10,958n/a |
Gross Profit | 6,565n/a |
Operating Income | 2,190n/a |
EBITDA | 3,474n/a |
Net Profit | 1,105n/a |
Cash and Cash Equivalents | 353n/a |
Receivables | 754n/a |
Total Current Assets | 3,076n/a |
PP&E | 32,207n/a |
Total Assets | 40,325n/a |
Accounts Payable | 917n/a |
Current Debt | 1,076n/a |
Total Current Liabilities | 3,454n/a |
Long-Term Debt | 13,403n/a |
Total Liabilities | 29,337n/a |
Total Equity | 10,988n/a |
Depreciation & Amortisation | 1,284n/a |
Change in Working Capital | -167n/a |
Operating Cash Flow | 2,949n/a |
Net Change in PP&E and Intangibles | -3,683n/a |
Investing Cash Flow | -3,690n/a |
Dividends Paid | -662n/a |
Financing Cash Flow | 690n/a |
Total Change in Cash | -51n/a |
Free Cash Flow | -959n/a |
Gross Margin | 59.9%n/a |
Operating Margin | 20.0%n/a |
Net Profit Margin | 10.1%n/a |
Return on Equity | 10.1%n/a |
Return on Assets | 2.7%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 | 11.19n/a |
EV/Sales | 3.55n/a |
Book to Market Value | 0.45n/a |
Current Ratio | 89.1%n/a |
Liabilities to Equity Ratio | 267.0%n/a |
Debt to Assets Ratio | 35.9%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
10,034
|
11,203
|
9,644
|
10,311
|
10,655
|
10,128
|
10,915
|
11,686
|
11,024
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-5,709
|
-6,802
|
-4,961
|
-5,203
|
-5,186
|
-4,534
|
-5,135
|
-5,617
|
-4,704
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
4,325
|
4,401
|
4,683
|
5,108
|
5,469
|
5,594
|
5,780
|
6,069
|
6,321
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,974
|
-3,011
|
-3,215
|
-3,488
|
-3,687
|
-3,772
|
-3,933
|
-4,121
|
-4,191
|
|
-1,789
|
-1,778
|
-1,908
|
-2,057
|
-2,140
|
-2,176
|
-2,274
|
-2,334
|
-2,330
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-806
|
-828
|
-818
|
-859
|
-891
|
-926
|
-978
|
-1,019
|
-1,125
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-379
|
-404
|
-489
|
-572
|
-656
|
-669
|
-681
|
-768
|
-736
|
|
1,351
|
1,391
|
1,469
|
1,620
|
1,782
|
1,823
|
1,848
|
1,948
|
2,130
|
|
-437
|
-406
|
-412
|
-431
|
-472
|
-467
|
-415
|
-403
|
-473
|
|
-520
|
-553
|
-562
|
-577
|
-591
|
-602
|
-575
|
-567
|
-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
|
4
|
25
|
30
|
31
|
30
|
30
|
30
|
34
|
|
81
|
143
|
125
|
116
|
89
|
104
|
130
|
133
|
88
|
|
914
|
984
|
1,057
|
1,189
|
1,309
|
1,355
|
1,432
|
1,545
|
1,657
|
|
-43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-129
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
870
|
984
|
1,057
|
1,189
|
1,309
|
1,355
|
1,432
|
1,545
|
1,527
|
|
-294
|
-339
|
-371
|
-437
|
-468
|
-450
|
-484
|
-524
|
-543
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
576
|
646
|
686
|
752
|
841
|
905
|
948
|
1,021
|
984
|
|
1
|
0
|
-5
|
4
|
0
|
0
|
0
|
0
|
0
|
|
1
|
0
|
-5
|
4
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
577
|
646
|
681
|
756
|
841
|
905
|
948
|
1,021
|
984
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
577
|
646
|
681
|
756
|
841
|
905
|
948
|
1,021
|
984
|
|
-4
|
-4
|
-4
|
-4
|
-7
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
573
|
641
|
677
|
752
|
834
|
905
|
948
|
1,021
|
984
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 28, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 20, 2015
n/a
calculated values,
|
restated on Feb 19, 2016
n/a
calculated values,
|
restated on Feb 19, 2016
n/a
calculated values,
|
restated on Feb 24, 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 |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
|
n/a
|
249
|
116
|
108
|
61
|
82
|
107
|
80
|
85
|
|
n/a
|
249
|
116
|
108
|
61
|
82
|
107
|
80
|
85
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
901
|
730
|
718
|
753
|
718
|
744
|
827
|
725
|
|
n/a
|
901
|
730
|
718
|
753
|
718
|
744
|
827
|
725
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
667
|
566
|
561
|
618
|
536
|
577
|
597
|
609
|
|
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
|
1,199
|
1,565
|
1,345
|
1,551
|
1,289
|
1,790
|
1,861
|
1,492
|
|
n/a
|
264
|
193
|
194
|
121
|
171
|
252
|
357
|
319
|
|
n/a
|
102
|
98
|
54
|
64
|
69
|
92
|
86
|
34
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
223
|
0
|
178
|
33
|
341
|
246
|
140
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
776
|
1,051
|
1,097
|
1,186
|
1,016
|
1,105
|
1,173
|
999
|
|
n/a
|
3,016
|
2,977
|
2,733
|
2,983
|
2,625
|
3,218
|
3,364
|
2,910
|
|
n/a
|
17,689
|
18,508
|
20,663
|
22,353
|
23,809
|
26,122
|
28,757
|
31,206
|
|
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
|
4,254
|
3,821
|
3,992
|
4,161
|
4,706
|
4,567
|
4,837
|
4,845
|
|
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
|
326
|
290
|
184
|
153
|
126
|
85
|
54
|
51
|
|
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
|
3,929
|
3,532
|
3,808
|
4,008
|
4,580
|
4,482
|
4,783
|
4,794
|
|
n/a
|
21,943
|
22,329
|
24,655
|
26,515
|
28,516
|
30,689
|
33,594
|
36,051
|
|
n/a
|
24,958
|
25,306
|
27,388
|
29,497
|
31,141
|
33,907
|
36,958
|
38,962
|
Liabilities and owners' equity | |||||||||
|
n/a
|
1,618
1618336000
|
1,614
1614144000
|
1,521
1520824000
|
1,495
1495389000
|
1,588
1587776000
|
1,939
1938808000
|
1,880
1879877000
|
1,728
1728410000
|
|
n/a
|
1,120
1120324000
|
1,084
1083572000
|
980
979750000
|
902
902078000
|
959
959093000
|
1,261
1261238000
|
1,173
1173006000
|
961
960982000
|
|
n/a
|
221
220542000
|
258
257739000
|
254
254320000
|
290
289713000
|
334
334441000
|
379
378766000
|
397
396615000
|
438
438189000
|
|
n/a
|
277
277470000
|
273
272833000
|
287
286754000
|
304
303598000
|
294
294242000
|
299
298804000
|
310
310256000
|
329
329239000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,014
1014022000
|
1,003
1002814000
|
522
521815000
|
1,279
1278922000
|
860
860155000
|
1,040
1039763000
|
1,277
1277226000
|
1,503
1503021000
|
|
n/a
|
455
455250000
|
459
459000000
|
466
466400000
|
219
219000000
|
602
602000000
|
759
759000000
|
1,020
1019500000
|
846
846000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
559
558772000
|
544
543814000
|
55
55415000
|
1,060
1059922000
|
258
258155000
|
281
280763000
|
258
257726000
|
657
657021000
|
|
n/a
|
414
413887000
|
473
473041000
|
494
493894000
|
814
814328000
|
489
489142000
|
676
675927000
|
907
907480000
|
827
826866000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
76
75539000
|
47
46554000
|
62
61745000
|
157
157414000
|
32
32482000
|
23
23382000
|
22
21632000
|
30
29839000
|
|
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
|
338
338348000
|
426
426487000
|
432
432149000
|
657
656914000
|
457
456660000
|
653
652545000
|
886
885848000
|
797
797027000
|
|
n/a
|
3,046
3046245000
|
3,090
3089999000
|
2,537
2536533000
|
3,589
3588639000
|
2,937
2937073000
|
3,654
3654498000
|
4,065
4064583000
|
4,058
4058297000
|
|
n/a
|
7,732
7731688000
|
7,889
7888628000
|
9,263
9263144000
|
8,849
8848513000
|
10,144
10143905000
|
10,911
10910754000
|
11,500
11499634000
|
12,399
12398880000
|
|
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
|
7,112
7111841000
|
6,939
6939109000
|
7,400
7399514000
|
8,578
8577917000
|
9,186
9185631000
|
9,776
9776288000
|
11,179
11179185000
|
11,904
11903599000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,031
1030532000
|
839
839051000
|
963
962767000
|
1,002
1001906000
|
1,163
1163265000
|
769
769222000
|
937
936907000
|
941
941002000
|
|
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
|
2,793
2792560000
|
3,156
3156369000
|
3,390
3390027000
|
4,020
4020377000
|
4,435
4434909000
|
5,331
5331046000
|
5,853
5852988000
|
6,294
6293661000
|
|
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
|
3,289
3288749000
|
2,944
2943689000
|
3,047
3046720000
|
3,556
3555634000
|
3,587
3587457000
|
3,676
3676020000
|
4,389
4389290000
|
4,669
4668936000
|
|
n/a
|
14,844
14843529000
|
14,828
14827737000
|
16,663
16662658000
|
17,426
17426430000
|
19,330
19329536000
|
20,687
20687042000
|
22,679
22678819000
|
24,302
24302479000
|
|
n/a
|
17,890
17889774000
|
17,918
17917736000
|
19,199
19199191000
|
21,015
21015069000
|
22,267
22266609000
|
24,342
24341540000
|
26,743
26743402000
|
28,361
28360776000
|
|
n/a
|
105
104980000
|
105
104980000
|
105
104980000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
5,914
5913753000
|
6,435
6434909000
|
6,544
6543677000
|
6,573
6572914000
|
6,864
6864242000
|
7,102
7101663000
|
7,158
7157945000
|
|
n/a
|
0
0
|
1,144
1143773000
|
1,206
1205834000
|
1,216
1216234000
|
1,220
1219899000
|
1,245
1244929000
|
1,264
1264333000
|
1,269
1268839000
|
|
n/a
|
0
0
|
4,770
4769980000
|
5,229
5229075000
|
5,327
5327443000
|
5,353
5353015000
|
5,619
5619313000
|
5,837
5837330000
|
5,889
5889106000
|
|
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
|
1,419
1419201000
|
1,702
1701703000
|
2,033
2032556000
|
2,414
2413816000
|
2,808
2807983000
|
3,221
3220958000
|
3,553
3552728000
|
|
n/a
|
0
0
|
-50
-49709000
|
-53
-53093000
|
-94
-94035000
|
-113
-112653000
|
-106
-106275000
|
-108
-108139000
|
-110
-109753000
|
|
n/a
|
105
104980000
|
7,388
7388225000
|
8,188
8188499000
|
8,482
8482198000
|
8,874
8874077000
|
9,566
9565950000
|
10,214
10214482000
|
10,601
10600920000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
105
104980000
|
7,388
7388225000
|
8,188
8188499000
|
8,482
8482198000
|
8,874
8874077000
|
9,566
9565950000
|
10,214
10214482000
|
10,601
10600920000
|
|
n/a
|
17,995
17994754000
|
25,306
25305961000
|
27,388
27387690000
|
29,497
29497267000
|
31,141
31140686000
|
33,907
33907490000
|
36,958
36957884000
|
38,962
38961696000
|
Remarks | restated on n/a | restated on Feb 26, 2010 n/a | restated on Feb 28, 2011 n/a | restated on Feb 24, 2012 n/a | restated on Feb 22, 2013 n/a | restated on Feb 21, 2014 n/a | restated on Feb 20, 2015 n/a | restated on Feb 19, 2016 n/a | restated on Oct 28, 2016 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
576
|
646
|
686
|
752
|
841
|
905
|
948
|
1,021
|
984
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
834
|
843
|
836
|
872
|
909
|
944
|
1,002
|
1,037
|
1,143
|
|
379
|
369
|
557
|
526
|
623
|
548
|
577
|
682
|
823
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-230
|
-170
|
-165
|
-256
|
33
|
-392
|
57
|
-91
|
75
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,632
|
1,688
|
1,913
|
1,894
|
2,406
|
2,005
|
2,584
|
2,648
|
3,026
|
|
-2,097
|
-2,114
|
-1,778
|
-2,949
|
-2,206
|
-2,570
|
-3,395
|
-3,200
|
-3,683
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-712
|
-958
|
-1,644
|
-3,781
|
-2,099
|
-1,102
|
-1,482
|
-596
|
-1,258
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-30
|
-98
|
-42
|
-8
|
-2
|
-1
|
-8
|
-2
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
718
|
1,013
|
1,730
|
3,931
|
2,059
|
1,340
|
1,671
|
680
|
1,320
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,121
|
-2,157
|
-1,735
|
-2,807
|
-2,248
|
-2,333
|
-3,213
|
-3,117
|
-3,623
|
|
-379
|
-382
|
-415
|
-432
|
-475
|
-487
|
-514
|
-561
|
-607
|
|
856
|
700
|
72
|
880
|
336
|
870
|
936
|
822
|
1,202
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
11
|
353
|
20
|
457
|
39
|
-34
|
232
|
181
|
7
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
34
|
0
|
0
|
0
|
-105
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
522
|
671
|
-322
|
906
|
-205
|
350
|
654
|
442
|
602
|
|
33
|
202
|
-144
|
-7
|
-48
|
22
|
25
|
-28
|
5
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
33
|
202
|
-144
|
-7
|
-48
|
22
|
25
|
-28
|
5
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
33
|
202
|
-144
|
-7
|
-48
|
22
|
25
|
-28
|
5
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 28, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Feb 22, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 20, 2015
n/a
calculated values,
|
restated on Feb 19, 2016
n/a
calculated values,
|
restated on Feb 19, 2016
n/a
calculated values,
|
restated on Nov 30, -1
n/a
calculated values,
|