Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | , , no data available |
Employees | 27,000 (as per Q1 2017)no data available |
Sector | Packaging & Containers, Consumer CyclicalPackaging & Containers, Consumer Cyclicalno data available |
Ticker | OIno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Apr 25, 2017, in USD |
21.99n/a |
Market Capitalisation in million USD |
3,578n/a |
Enterprise Value in million USD |
8,523n/a |
Common Shares Outstanding as per Mar 31, 2017 |
162,698,113n/a |
Preferred Shares Outstanding as per Mar 31, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
162,153,000n/a |
Average Diluted Shares Outstanding TTM |
163,336,750n/a |
Index Membership |
n/a
|
Revenues | 6,702n/a |
Gross Profit | 1,212n/a |
Operating Income | 644n/a |
EBITDA | 1,019n/a |
Net Profit | 209n/a |
Cash and Cash Equivalents | 492n/a |
Receivables | 580n/a |
Total Current Assets | 2,254n/a |
PP&E | 2,880n/a |
Total Assets | 9,135n/a |
Accounts Payable | 1,135n/a |
Current Debt | 195n/a |
Total Current Liabilities | 2,060n/a |
Long-Term Debt | 5,133n/a |
Total Liabilities | 8,772n/a |
Total Equity | 363n/a |
Depreciation & Amortisation | 375n/a |
Change in Working Capital | 40n/a |
Operating Cash Flow | 751n/a |
Net Change in PP&E and Intangibles | -454n/a |
Investing Cash Flow | -417n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | -228n/a |
Total Change in Cash | 93n/a |
Free Cash Flow | 486n/a |
Gross Margin | 18.1%n/a |
Operating Margin | 9.6%n/a |
Net Profit Margin | 3.4%n/a |
Return on Equity | 63.4%n/a |
Return on Assets | 2.5%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 | 8.36n/a |
EV/Sales | 1.27n/a |
Book to Market Value | 0.10n/a |
Current Ratio | 109.4%n/a |
Liabilities to Equity Ratio | 2,416.5%n/a |
Debt to Assets Ratio | 58.3%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 |
---|---|---|---|---|---|---|---|---|---|---|
|
7,567
|
7,540
|
6,652
|
6,633
|
7,358
|
7,000
|
6,967
|
6,784
|
6,156
|
6,702
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-5,971
|
-5,994
|
-5,317
|
-5,281
|
-5,969
|
-5,626
|
-5,636
|
-5,531
|
-5,046
|
-5,490
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,595
|
1,546
|
1,335
|
1,352
|
1,389
|
1,374
|
1,331
|
1,253
|
1,110
|
1,212
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-586
|
-565
|
-551
|
-554
|
-627
|
-617
|
-568
|
-586
|
-540
|
-568
|
|
-521
|
-499
|
-493
|
-492
|
-556
|
-555
|
-506
|
-523
|
-476
|
-503
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-66
|
-66
|
-58
|
-62
|
-71
|
-62
|
-62
|
-63
|
-64
|
-65
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,009
|
981
|
784
|
798
|
762
|
757
|
763
|
667
|
570
|
644
|
|
-502
|
-546
|
-569
|
-372
|
-1,158
|
-429
|
-295
|
-360
|
-302
|
-288
|
|
-306
|
-228
|
-204
|
-236
|
-303
|
-239
|
-229
|
-230
|
-251
|
-272
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
34
|
51
|
53
|
59
|
66
|
64
|
67
|
64
|
60
|
60
|
|
-230
|
-369
|
-418
|
-195
|
-921
|
-254
|
-133
|
-194
|
-111
|
-76
|
|
507
|
435
|
215
|
426
|
-396
|
328
|
468
|
307
|
268
|
356
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
507
|
435
|
215
|
426
|
-396
|
328
|
468
|
307
|
268
|
356
|
|
-148
|
-210
|
-83
|
-129
|
-85
|
-108
|
-120
|
-92
|
-106
|
-119
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
359
|
225
|
132
|
297
|
-481
|
220
|
348
|
215
|
162
|
237
|
|
1,042
|
103
|
66
|
-300
|
1
|
-2
|
-18
|
-23
|
-4
|
-7
|
|
1,042
|
103
|
66
|
-300
|
1
|
-2
|
-18
|
-23
|
-4
|
-7
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,400
|
328
|
198
|
-3
|
-480
|
218
|
330
|
192
|
158
|
230
|
|
-60
|
-70
|
-36
|
-42
|
-20
|
-34
|
-13
|
-28
|
-23
|
-21
|
|
1,341
|
258
|
162
|
-45
|
-500
|
184
|
317
|
164
|
135
|
209
|
|
-22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,319
|
258
|
162
|
-45
|
-500
|
184
|
317
|
164
|
135
|
209
|
Remarks |
restated on Feb 10, 2010
n/a
calculated values,
|
restated on Feb 10, 2011
n/a
calculated values,
|
restated on Feb 9, 2012
n/a
calculated values,
|
restated on Feb 13, 2013
n/a
calculated values,
|
restated on Feb 13, 2014
n/a
calculated values,
|
restated on Feb 11, 2015
n/a
calculated values,
|
restated on May 13, 2016
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
restated on Feb 10, 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
|
405
|
756
|
640
|
400
|
431
|
383
|
512
|
399
|
492
|
|
n/a
|
380
|
755
|
640
|
400
|
431
|
383
|
512
|
399
|
492
|
|
n/a
|
25
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
989
|
983
|
1,075
|
1,158
|
968
|
943
|
550
|
562
|
580
|
|
n/a
|
989
|
983
|
1,075
|
1,158
|
968
|
943
|
550
|
562
|
580
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,000
|
889
|
946
|
1,061
|
1,139
|
1,117
|
1,035
|
1,007
|
983
|
|
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
|
52
|
169
|
77
|
124
|
110
|
107
|
274
|
366
|
199
|
|
n/a
|
52
|
77
|
77
|
124
|
110
|
107
|
274
|
366
|
199
|
|
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
|
92
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,445
|
2,797
|
2,738
|
2,743
|
2,648
|
2,550
|
2,371
|
2,334
|
2,254
|
|
n/a
|
2,646
|
2,711
|
3,107
|
2,877
|
2,769
|
2,632
|
2,445
|
2,961
|
2,880
|
|
n/a
|
5,983
|
6,553
|
7,016
|
6,899
|
6,667
|
6,438
|
5,891
|
6,227
|
6,150
|
|
n/a
|
-3,338
|
-3,842
|
-3,909
|
-4,022
|
-3,898
|
-3,806
|
-3,446
|
-3,266
|
-3,270
|
|
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
|
2,886
|
3,219
|
3,909
|
3,355
|
3,181
|
3,237
|
3,027
|
4,126
|
4,001
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
597
|
464
|
|
n/a
|
2,208
|
2,381
|
2,821
|
2,082
|
2,079
|
2,059
|
1,893
|
2,489
|
2,462
|
|
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
|
46
|
54
|
116
|
0
|
68
|
22
|
32
|
40
|
|
n/a
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
102
|
114
|
299
|
315
|
294
|
315
|
427
|
409
|
433
|
|
n/a
|
577
|
644
|
735
|
842
|
808
|
795
|
685
|
599
|
602
|
|
n/a
|
5,532
|
5,930
|
7,016
|
6,232
|
5,950
|
5,869
|
5,472
|
7,087
|
6,881
|
|
n/a
|
7,977
|
8,727
|
9,754
|
8,975
|
8,598
|
8,419
|
7,843
|
9,421
|
9,135
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
1,435
1434500000
|
1,329
1329000000
|
1,395
1395000000
|
1,525
1525000000
|
1,516
1516000000
|
1,613
1613000000
|
1,552
1552000000
|
1,619
1619000000
|
1,576
1576000000
|
|
n/a
|
838
838200000
|
850
850000000
|
878
878000000
|
1,038
1038000000
|
1,032
1032000000
|
1,144
1144000000
|
1,137
1137000000
|
1,212
1212000000
|
1,135
1135000000
|
|
n/a
|
79
78700000
|
38
38000000
|
32
32000000
|
38
38000000
|
43
43000000
|
38
38000000
|
43
43000000
|
36
36000000
|
58
58000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
518
517600000
|
441
441000000
|
485
485000000
|
449
449000000
|
441
441000000
|
431
431000000
|
372
372000000
|
371
371000000
|
383
383000000
|
|
n/a
|
394
393800000
|
350
350000000
|
354
354000000
|
406
406000000
|
319
319000000
|
322
322000000
|
488
488000000
|
228
228000000
|
195
195000000
|
|
n/a
|
376
375600000
|
300
300000000
|
257
257000000
|
330
330000000
|
296
296000000
|
306
306000000
|
127
127000000
|
160
160000000
|
162
162000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
18
18200000
|
50
50000000
|
97
97000000
|
76
76000000
|
23
23000000
|
16
16000000
|
361
361000000
|
68
68000000
|
33
33000000
|
|
n/a
|
175
175000000
|
355
355000000
|
330
330000000
|
314
314000000
|
327
327000000
|
319
319000000
|
288
288000000
|
275
275000000
|
289
289000000
|
|
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
|
12
12000000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
175
175000000
|
343
343000000
|
330
330000000
|
314
314000000
|
327
327000000
|
319
319000000
|
288
288000000
|
275
275000000
|
289
289000000
|
|
n/a
|
2,003
2003300000
|
2,034
2034000000
|
2,079
2079000000
|
2,245
2245000000
|
2,162
2162000000
|
2,254
2254000000
|
2,328
2328000000
|
2,122
2122000000
|
2,060
2060000000
|
|
n/a
|
2,940
2940300000
|
3,258
3258000000
|
3,924
3924000000
|
3,627
3627000000
|
3,454
3454000000
|
3,245
3245000000
|
2,957
2957000000
|
5,345
5345000000
|
5,133
5133000000
|
|
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
|
1,740
1739500000
|
1,699
1699000000
|
1,725
1725000000
|
2,062
2062000000
|
1,927
1927000000
|
1,317
1317000000
|
1,787
1787000000
|
1,675
1675000000
|
1,579
1579000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
982
981500000
|
845
845000000
|
835
835000000
|
1,140
1140000000
|
1,110
1110000000
|
537
537000000
|
643
643000000
|
659
659000000
|
714
714000000
|
|
n/a
|
742
741800000
|
578
578000000
|
576
576000000
|
871
871000000
|
846
846000000
|
350
350000000
|
465
465000000
|
504
504000000
|
552
552000000
|
|
n/a
|
240
239700000
|
267
267000000
|
259
259000000
|
269
269000000
|
264
264000000
|
187
187000000
|
178
178000000
|
155
155000000
|
162
162000000
|
|
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
|
78
77600000
|
186
186000000
|
203
203000000
|
212
212000000
|
182
182000000
|
196
196000000
|
121
121000000
|
124
124000000
|
100
100000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
15
15000000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
680
680400000
|
653
653000000
|
687
687000000
|
710
710000000
|
635
635000000
|
584
584000000
|
1,023
1023000000
|
892
892000000
|
765
765000000
|
|
n/a
|
4,680
4679800000
|
4,957
4957000000
|
5,649
5649000000
|
5,689
5689000000
|
5,381
5381000000
|
4,562
4562000000
|
4,744
4744000000
|
7,020
7020000000
|
6,712
6712000000
|
|
n/a
|
6,683
6683100000
|
6,991
6991000000
|
7,728
7728000000
|
7,934
7934000000
|
7,543
7543000000
|
6,816
6816000000
|
7,072
7072000000
|
9,142
9142000000
|
8,772
8772000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,915
2915100000
|
2,944
2944000000
|
3,042
3042000000
|
2,993
2993000000
|
3,007
3007000000
|
3,042
3042000000
|
3,068
3068000000
|
3,066
3066000000
|
3,082
3082000000
|
|
n/a
|
2
1800000
|
2
2000000
|
2
2000000
|
2
2000000
|
2
2000000
|
2
2000000
|
2
2000000
|
2
2000000
|
2
2000000
|
|
n/a
|
2,913
2913300000
|
2,942
2942000000
|
3,040
3040000000
|
2,991
2991000000
|
3,005
3005000000
|
3,040
3040000000
|
3,066
3066000000
|
3,064
3064000000
|
3,080
3080000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-222
-221500000
|
-217
-217000000
|
-412
-412000000
|
-405
-405000000
|
-425
-425000000
|
-454
-454000000
|
-480
-480000000
|
-573
-573000000
|
-560
-560000000
|
|
n/a
|
-32
-32400000
|
129
129000000
|
82
82000000
|
-379
-379000000
|
-195
-195000000
|
-11
-11000000
|
-440
-440000000
|
-305
-305000000
|
-96
-96000000
|
|
n/a
|
-1,621
-1620600000
|
-1,318
-1318000000
|
-897
-897000000
|
-1,321
-1321000000
|
-1,506
-1506000000
|
-1,121
-1121000000
|
-1,494
-1494000000
|
-2,017
-2017000000
|
-2,172
-2172000000
|
|
n/a
|
1,041
1040600000
|
1,538
1538000000
|
1,815
1815000000
|
888
888000000
|
881
881000000
|
1,456
1456000000
|
654
654000000
|
171
171000000
|
254
254000000
|
|
n/a
|
253
252800000
|
198
198000000
|
211
211000000
|
153
153000000
|
174
174000000
|
147
147000000
|
117
117000000
|
108
108000000
|
109
109000000
|
|
n/a
|
1,293
1293400000
|
1,736
1736000000
|
2,026
2026000000
|
1,041
1041000000
|
1,055
1055000000
|
1,603
1603000000
|
771
771000000
|
279
279000000
|
363
363000000
|
|
n/a
|
7,977
7976500000
|
8,727
8727000000
|
9,754
9754000000
|
8,975
8975000000
|
8,598
8598000000
|
8,419
8419000000
|
7,843
7843000000
|
9,421
9421000000
|
9,135
9135000000
|
Remarks | restated on n/a | restated on Feb 10, 2010 n/a | restated on Feb 10, 2011 n/a | restated on Feb 9, 2012 n/a | restated on Feb 13, 2013 n/a | restated on Feb 13, 2014 n/a | restated on Feb 11, 2015 n/a | restated on May 13, 2016 n/a | restated on Feb 10, 2017 n/a | restated on Feb 10, 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 |
---|---|---|---|---|---|---|---|---|---|---|
|
299
|
225
|
132
|
297
|
-481
|
220
|
348
|
215
|
162
|
237
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
423
|
420
|
364
|
369
|
405
|
378
|
350
|
335
|
323
|
375
|
|
-30
|
245
|
105
|
65
|
798
|
-26
|
28
|
160
|
62
|
106
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3
|
21
|
16
|
-12
|
-42
|
-5
|
-3
|
-18
|
12
|
-4
|
|
-33
|
224
|
89
|
77
|
840
|
-21
|
31
|
178
|
50
|
110
|
|
-39
|
-230
|
128
|
-131
|
-217
|
8
|
-26
|
-12
|
65
|
40
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-39
|
-230
|
128
|
-131
|
-217
|
8
|
-26
|
-12
|
65
|
40
|
|
11
|
97
|
71
|
-8
|
-2
|
-5
|
-18
|
-23
|
-4
|
-7
|
|
665
|
757
|
800
|
592
|
503
|
575
|
682
|
675
|
608
|
751
|
|
-316
|
-362
|
-428
|
-503
|
-285
|
-290
|
-361
|
-369
|
-402
|
-454
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-316
|
-362
|
-428
|
-503
|
-285
|
-290
|
-361
|
-369
|
-402
|
-454
|
|
-316
|
-362
|
-428
|
-503
|
-285
|
-290
|
-361
|
-369
|
-402
|
-454
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,760
|
0
|
-5
|
-817
|
-144
|
-5
|
-4
|
-114
|
-2,351
|
-56
|
|
1,770
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-10
|
0
|
-5
|
-817
|
-144
|
-5
|
-4
|
-114
|
-2,351
|
-56
|
|
6
|
-60
|
29
|
27
|
-19
|
101
|
-37
|
28
|
5
|
93
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,450
|
-422
|
-404
|
-1,293
|
-448
|
-194
|
-402
|
-455
|
-2,748
|
-417
|
|
-22
|
-5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,008
|
-280
|
163
|
780
|
-252
|
-321
|
-264
|
7
|
2,268
|
-208
|
|
-22
|
-21
|
-85
|
-39
|
80
|
-38
|
8
|
-139
|
51
|
10
|
|
-1,987
|
-259
|
248
|
819
|
-332
|
-283
|
-272
|
146
|
2,217
|
-218
|
|
-2,393
|
-945
|
-832
|
-573
|
-1,797
|
-402
|
-1,040
|
-1,101
|
-2,321
|
-1,453
|
|
406
|
686
|
1,080
|
1,392
|
1,465
|
119
|
768
|
1,247
|
4,538
|
1,235
|
|
63
|
15
|
7
|
-194
|
5
|
-23
|
-33
|
-29
|
-99
|
5
|
|
63
|
15
|
7
|
5
|
5
|
4
|
0
|
3
|
1
|
5
|
|
0
|
0
|
0
|
-199
|
0
|
-27
|
-33
|
-32
|
-100
|
0
|
|
-35
|
-50
|
-70
|
-60
|
-54
|
-22
|
-24
|
-48
|
-112
|
-25
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,002
|
-320
|
100
|
526
|
-301
|
-366
|
-321
|
-70
|
2,057
|
-228
|
|
113
|
15
|
496
|
-175
|
-246
|
15
|
-41
|
150
|
-83
|
106
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
113
|
15
|
496
|
-175
|
-246
|
15
|
-41
|
150
|
-83
|
106
|
|
52
|
-23
|
-64
|
3
|
6
|
16
|
-7
|
-21
|
-30
|
-13
|
|
165
|
-8
|
432
|
-172
|
-240
|
31
|
-48
|
129
|
-113
|
93
|
Remarks |
restated on Feb 10, 2010
n/a
calculated values,
|
restated on Feb 10, 2011
n/a
calculated values,
|
restated on Feb 9, 2012
n/a
calculated values,
|
restated on Feb 13, 2013
n/a
calculated values,
|
restated on Feb 13, 2014
n/a
calculated values,
|
restated on Feb 11, 2015
n/a
calculated values,
|
restated on May 13, 2016
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|
restated on Feb 10, 2017
n/a
calculated values,
|