Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | , , no data available |
Employees | 14,000 (as per Q1 2017)no data available |
Sector | Packaging & Containers, Consumer CyclicalPackaging & Containers, Consumer Cyclicalno data available |
Ticker | PKGno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
115.69n/a |
Market Capitalisation in million USD |
10,899n/a |
Enterprise Value in million USD |
13,281n/a |
Common Shares Outstanding as per Apr 28, 2017 |
94,205,265n/a |
Preferred Shares Outstanding as per Apr 28, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
93,325,000n/a |
Average Diluted Shares Outstanding TTM |
93,550,000n/a |
Index Membership |
n/a
|
Revenues | 5,915n/a |
Gross Profit | 1,315n/a |
Operating Income | 803n/a |
EBITDA | 1,164n/a |
Net Profit | 464n/a |
Cash and Cash Equivalents | 254n/a |
Receivables | 733n/a |
Total Current Assets | 1,779n/a |
PP&E | 2,887n/a |
Total Assets | 5,843n/a |
Accounts Payable | 367n/a |
Current Debt | 158n/a |
Total Current Liabilities | 776n/a |
Long-Term Debt | 2,478n/a |
Total Liabilities | 4,019n/a |
Total Equity | 1,825n/a |
Depreciation & Amortisation | 362n/a |
Change in Working Capital | -49n/a |
Operating Cash Flow | 780n/a |
Net Change in PP&E and Intangibles | 108n/a |
Investing Cash Flow | -387n/a |
Dividends Paid | -222n/a |
Financing Cash Flow | -301n/a |
Total Change in Cash | 92n/a |
Free Cash Flow | 978n/a |
Gross Margin | 22.2%n/a |
Operating Margin | 13.6%n/a |
Net Profit Margin | 7.8%n/a |
Return on Equity | 25.4%n/a |
Return on Assets | 7.9%n/a |
Basic EPS | 4.97n/a |
Diluted EPS | 4.95n/a |
Sales per Share | 63.38n/a |
Book Value per Share | 19.55n/a |
FCF per Share | 10.47n/a |
Dividends per Share | 2.38n/a |
Price to Earnings Ratio | 23.29n/a |
Price to Sales Ratio | 1.83n/a |
Price to Book Value | 5.92n/a |
Price to Free Cash Flow | 11.05n/a |
EV/EBITDA | 11.41n/a |
EV/Sales | 2.25n/a |
Book to Market Value | 0.17n/a |
Current Ratio | 229.3%n/a |
Liabilities to Equity Ratio | 220.2%n/a |
Debt to Assets Ratio | 45.1%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
2,360
|
2,148
|
2,436
|
2,620
|
2,844
|
3,665
|
5,853
|
5,742
|
5,779
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,869
|
-1,721
|
-1,903
|
-2,078
|
-2,209
|
-2,798
|
-4,623
|
-4,534
|
-4,503
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
491
|
427
|
532
|
542
|
635
|
868
|
1,230
|
1,208
|
1,276
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-189
|
-188
|
-202
|
-269
|
-293
|
-386
|
-527
|
-458
|
-495
|
|
-173
|
-173
|
-182
|
-259
|
-281
|
-327
|
-470
|
-451
|
-471
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
-15
|
-20
|
-11
|
-12
|
-59
|
-57
|
-7
|
-24
|
|
303
|
239
|
330
|
273
|
342
|
482
|
703
|
750
|
780
|
|
-32
|
-35
|
-32
|
-29
|
-63
|
-58
|
-88
|
-86
|
-92
|
|
-32
|
-35
|
-32
|
-29
|
-63
|
-58
|
-88
|
-86
|
-92
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
271
|
203
|
297
|
244
|
279
|
424
|
614
|
665
|
689
|
|
-61
|
114
|
-143
|
0
|
96
|
0
|
3
|
-3
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
210
|
317
|
154
|
244
|
375
|
424
|
617
|
662
|
689
|
|
-75
|
-51
|
52
|
-85
|
-215
|
18
|
-222
|
-228
|
-239
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
136
|
266
|
207
|
158
|
160
|
441
|
395
|
434
|
450
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
136
|
266
|
207
|
158
|
160
|
441
|
395
|
434
|
450
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
136
|
266
|
207
|
158
|
160
|
441
|
395
|
434
|
450
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
136
|
266
|
207
|
158
|
160
|
441
|
395
|
434
|
450
|
Remarks |
restated on Feb 22, 2011
n/a
calculated values,
|
restated on Feb 21, 2012
n/a
calculated values,
|
restated on Feb 28, 2013
n/a
calculated values,
|
restated on Feb 28, 2014
n/a
calculated values,
|
restated on Feb 27, 2015
n/a
calculated values,
|
restated on Feb 26, 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 '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
|
n/a
|
261
|
197
|
156
|
207
|
191
|
125
|
184
|
239
|
|
n/a
|
261
|
197
|
156
|
207
|
191
|
125
|
184
|
239
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
243
|
294
|
320
|
352
|
643
|
646
|
637
|
689
|
|
n/a
|
243
|
294
|
320
|
352
|
643
|
646
|
637
|
689
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
213
|
241
|
255
|
269
|
594
|
665
|
677
|
724
|
|
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
|
168
|
68
|
81
|
109
|
103
|
67
|
57
|
44
|
|
n/a
|
13
|
18
|
18
|
21
|
32
|
62
|
29
|
30
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
22
|
50
|
63
|
22
|
48
|
0
|
0
|
0
|
|
n/a
|
5
|
0
|
0
|
65
|
23
|
5
|
28
|
14
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
128
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
885
|
800
|
812
|
937
|
1,531
|
1,503
|
1,555
|
1,696
|
|
n/a
|
1,183
|
1,338
|
1,477
|
1,366
|
2,806
|
2,858
|
2,832
|
2,896
|
|
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
|
85
|
88
|
124
|
151
|
907
|
912
|
886
|
1,185
|
|
n/a
|
12
|
11
|
25
|
38
|
311
|
294
|
271
|
367
|
|
n/a
|
39
|
39
|
58
|
67
|
527
|
547
|
544
|
738
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
34
|
38
|
41
|
45
|
70
|
72
|
71
|
80
|
|
n/a
|
1,268
|
1,426
|
1,600
|
1,517
|
3,713
|
3,770
|
3,718
|
4,081
|
|
n/a
|
2,153
|
2,226
|
2,412
|
2,454
|
5,244
|
5,273
|
5,272
|
5,777
|
Liabilities and owners' equity | |||||||||
|
n/a
|
261
261331000
|
295
294940000
|
361
360782000
|
244
243882000
|
621
620600000
|
603
603400000
|
554
554200000
|
598
598300000
|
|
n/a
|
127
126813000
|
155
155163000
|
155
154855000
|
118
117510000
|
358
357500000
|
331
330500000
|
294
294200000
|
324
323800000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
15
15451000
|
15
15351000
|
20
19680000
|
0
0
|
39
39300000
|
39
39400000
|
53
53400000
|
60
59900000
|
|
n/a
|
119
119067000
|
124
124426000
|
186
186247000
|
126
126372000
|
224
223800000
|
234
233500000
|
207
206600000
|
215
214600000
|
|
n/a
|
110
109626000
|
110
109670000
|
16
15718000
|
16
15964000
|
40
40000000
|
8
7600000
|
8
7700000
|
27
27100000
|
|
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
|
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
|
371
370957000
|
405
404610000
|
377
376500000
|
260
259846000
|
661
660600000
|
611
611000000
|
562
561900000
|
625
625400000
|
|
n/a
|
571
571252000
|
673
672982000
|
917
916613000
|
906
905585000
|
2,533
2532700000
|
2,372
2371700000
|
2,312
2312000000
|
2,640
2640300000
|
|
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
|
312
311786000
|
139
139317000
|
190
190476000
|
319
318876000
|
694
693700000
|
769
768700000
|
765
765100000
|
752
751500000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
79
78859000
|
98
97914000
|
149
148686000
|
165
164538000
|
194
193500000
|
362
361700000
|
359
358600000
|
357
357200000
|
|
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
|
205
205227000
|
9
9190000
|
12
11924000
|
125
125109000
|
435
434800000
|
334
334200000
|
347
347000000
|
335
334700000
|
|
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
|
28
27700000
|
32
32213000
|
30
29866000
|
29
29229000
|
65
65400000
|
73
72800000
|
60
59500000
|
60
59600000
|
|
n/a
|
883
883038000
|
812
812299000
|
1,107
1107089000
|
1,224
1224461000
|
3,226
3226400000
|
3,140
3140400000
|
3,077
3077100000
|
3,392
3391800000
|
|
n/a
|
1,254
1253995000
|
1,217
1216909000
|
1,484
1483589000
|
1,484
1484307000
|
3,887
3887000000
|
3,751
3751400000
|
3,639
3639000000
|
4,017
4017200000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
389
388526000
|
363
363271000
|
353
352787000
|
380
379775000
|
403
402700000
|
433
433100000
|
441
440900000
|
452
452300000
|
|
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
59000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
546
546355000
|
690
690111000
|
674
673960000
|
704
703728000
|
1,019
1019100000
|
1,242
1242200000
|
1,317
1317300000
|
1,447
1447100000
|
|
n/a
|
-72
-72072000
|
-89
-88762000
|
-196
-195556000
|
-114
-114042000
|
-65
-65000000
|
-154
-153900000
|
-125
-124900000
|
-140
-139600000
|
|
n/a
|
863
862809000
|
965
964620000
|
831
831250000
|
969
969461000
|
1,357
1356800000
|
1,521
1521400000
|
1,633
1633300000
|
1,760
1759800000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
863
862809000
|
965
964620000
|
831
831250000
|
969
969461000
|
1,357
1356800000
|
1,521
1521400000
|
1,633
1633300000
|
1,760
1759800000
|
|
n/a
|
2,117
2116804000
|
2,182
2181529000
|
2,315
2314839000
|
2,454
2453768000
|
5,244
5243800000
|
5,273
5272800000
|
5,272
5272300000
|
5,777
5777000000
|
Remarks | restated on n/a | restated on Feb 22, 2011 n/a | restated on Feb 21, 2012 n/a | restated on Feb 28, 2013 n/a | restated on Feb 28, 2014 n/a | restated on Feb 27, 2015 n/a | restated on Feb 26, 2016 n/a | restated on Feb 28, 2017 n/a | restated on May 5, 2017 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
136
|
266
|
205
|
158
|
160
|
441
|
393
|
437
|
450
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
148
|
151
|
156
|
163
|
175
|
218
|
382
|
357
|
358
|
|
3
|
-128
|
34
|
51
|
151
|
-34
|
72
|
65
|
6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-23
|
26
|
-45
|
-25
|
-78
|
-10
|
-98
|
-90
|
-7
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
264
|
315
|
351
|
347
|
408
|
616
|
748
|
769
|
807
|
|
17
|
-114
|
-320
|
-130
|
269
|
1,764
|
-21
|
-315
|
111
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
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
|
0
|
-57
|
-35
|
-1,175
|
-21
|
23
|
-485
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
-2
|
-1
|
-13
|
56
|
-3
|
-10
|
-7
|
-10
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
15
|
-119
|
-321
|
-200
|
290
|
587
|
-52
|
-298
|
-385
|
|
-125
|
-77
|
-62
|
-76
|
-118
|
-109
|
-157
|
-201
|
-216
|
|
-170
|
-1
|
-1
|
-1
|
-437
|
-1,075
|
-593
|
-48
|
-38
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-63
|
2
|
-31
|
-118
|
-25
|
-5
|
4
|
-155
|
-100
|
|
2
|
2
|
7
|
7
|
20
|
3
|
4
|
0
|
0
|
|
-66
|
0
|
-39
|
-125
|
-45
|
-8
|
0
|
-155
|
-100
|
|
1
|
-8
|
0
|
8
|
-66
|
-30
|
-16
|
-8
|
-13
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-358
|
-84
|
-94
|
-187
|
-647
|
-1,219
|
-762
|
-411
|
-367
|
|
-79
|
111
|
-64
|
-40
|
51
|
-16
|
-66
|
59
|
55
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-79
|
111
|
-64
|
-40
|
51
|
-16
|
-66
|
59
|
55
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-79
|
111
|
-64
|
-40
|
51
|
-16
|
-66
|
59
|
55
|
Remarks |
restated on Feb 22, 2011
n/a
calculated values,
|
restated on Feb 21, 2012
n/a
calculated values,
|
restated on Feb 28, 2013
n/a
calculated values,
|
restated on Feb 28, 2014
n/a
calculated values,
|
restated on Feb 27, 2015
n/a
calculated values,
|
restated on Feb 26, 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,
|