Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | , , no data available |
Employees | 50,000 (as per Q2 2017)no data available |
Sector | Communication Services, Communication Servic...Communication Services, Communication Servicesno data available |
Ticker | TMUSno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
61.39n/a |
Market Capitalisation in million USD |
51,018n/a |
Enterprise Value in million USD |
79,331n/a |
Common Shares Outstanding as per Jul 17, 2017 |
831,048,573n/a |
Preferred Shares Outstanding as per Jul 17, 2017 |
20,000,000n/a |
Average Basic Shares Outstanding TTM |
826,681,840n/a |
Average Diluted Shares Outstanding TTM |
846,197,425n/a |
Index Membership |
n/a
|
Revenues | 39,117n/a |
Gross Profit | 21,952n/a |
Operating Income | 4,026n/a |
EBITDA | 10,225n/a |
Net Profit | 1,980n/a |
Cash and Cash Equivalents | 181n/a |
Receivables | 1,719n/a |
Total Current Assets | 6,780n/a |
PP&E | 21,423n/a |
Total Assets | 67,159n/a |
Accounts Payable | 0n/a |
Current Debt | 1,202n/a |
Total Current Liabilities | 8,828n/a |
Long-Term Debt | 27,292n/a |
Total Liabilities | 47,545n/a |
Total Equity | 19,614n/a |
Depreciation & Amortisation | 6,199n/a |
Change in Working Capital | -3,183n/a |
Operating Cash Flow | 6,884n/a |
Net Change in PP&E and Intangibles | -11,827n/a |
Investing Cash Flow | -11,836n/a |
Dividends Paid | -55n/a |
Financing Cash Flow | -405n/a |
Total Change in Cash | -5,357n/a |
Free Cash Flow | -5,495n/a |
Gross Margin | 56.1%n/a |
Operating Margin | 10.3%n/a |
Net Profit Margin | 5.2%n/a |
Return on Equity | 10.4%n/a |
Return on Assets | 3.0%n/a |
Basic EPS | 2.40n/a |
Diluted EPS | 2.34n/a |
Sales per Share | 47.32n/a |
Book Value per Share | 23.73n/a |
FCF per Share | -6.65n/a |
Dividends per Share | 0.07n/a |
Price to Earnings Ratio | 25.63n/a |
Price to Sales Ratio | 1.30n/a |
Price to Book Value | 2.59n/a |
Price to Free Cash Flow | -9.24n/a |
EV/EBITDA | 7.76n/a |
EV/Sales | 2.03n/a |
Book to Market Value | 0.38n/a |
Current Ratio | 76.8%n/a |
Liabilities to Equity Ratio | 242.4%n/a |
Debt to Assets Ratio | 42.4%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
2,752
|
3,481
|
4,069
|
20,618
|
19,719
|
24,420
|
29,564
|
32,053
|
37,242
|
|
2,437
|
3,130
|
3,690
|
18,481
|
17,213
|
19,068
|
22,375
|
24,821
|
27,844
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
314
|
350
|
380
|
2,137
|
2,506
|
5,352
|
7,189
|
7,232
|
9,398
|
|
-1,562
|
-2,004
|
-2,318
|
-8,598
|
-8,098
|
-12,255
|
-15,409
|
-14,898
|
-16,550
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,190
|
1,476
|
1,751
|
12,020
|
11,621
|
12,165
|
14,155
|
17,155
|
20,692
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-703
|
-946
|
-1,071
|
-9,879
|
-10,082
|
-11,063
|
-13,280
|
-14,877
|
-17,621
|
|
-448
|
-568
|
-622
|
-6,728
|
-6,796
|
-7,382
|
-8,863
|
-10,189
|
-11,378
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-255
|
-378
|
-450
|
-2,982
|
-3,187
|
-3,627
|
-4,412
|
-4,688
|
-6,243
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
-169
|
-99
|
-54
|
-5
|
0
|
0
|
|
487
|
531
|
680
|
2,141
|
1,539
|
1,102
|
875
|
2,278
|
3,071
|
|
-157
|
-269
|
-263
|
-655
|
-589
|
-945
|
-1,003
|
-1,087
|
-1,475
|
|
-156
|
-267
|
-261
|
-645
|
-584
|
-1,034
|
-992
|
-1,076
|
-1,469
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
-2
|
-2
|
-10
|
-5
|
89
|
-11
|
-11
|
-6
|
|
329
|
261
|
417
|
1,486
|
950
|
157
|
-128
|
1,191
|
1,596
|
|
-50
|
2
|
-105
|
-6,420
|
-7,936
|
-106
|
541
|
-213
|
731
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
279
|
264
|
312
|
-4,934
|
-6,986
|
51
|
413
|
978
|
2,327
|
|
-130
|
-87
|
-119
|
216
|
-350
|
-16
|
-166
|
-245
|
-867
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
149
|
177
|
193
|
-4,718
|
-7,336
|
35
|
247
|
733
|
1,460
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
149
|
177
|
193
|
-4,718
|
-7,336
|
35
|
247
|
733
|
1,460
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
149
|
177
|
193
|
-4,718
|
-7,336
|
35
|
247
|
733
|
1,460
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-55
|
-55
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
149
|
177
|
193
|
-4,718
|
-7,336
|
35
|
247
|
678
|
1,405
|
Remarks |
restated on Mar 1, 2011
n/a
calculated values,
|
restated on Feb 29, 2012
n/a
calculated values,
|
restated on Mar 1, 2013
n/a
calculated values,
|
restated on Feb 25, 2014
n/a
calculated values,
|
restated on Feb 19, 2015
n/a
calculated values,
|
restated on Feb 17, 2016
n/a
calculated values,
|
restated on Feb 14, 2017
n/a
calculated values,
|
restated on Feb 14, 2017
n/a
calculated values,
|
restated on Feb 14, 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
|
1,154
|
1,171
|
2,243
|
394
|
5,891
|
5,315
|
7,580
|
5,500
|
|
n/a
|
929
|
797
|
1,943
|
394
|
5,891
|
5,315
|
4,582
|
5,500
|
|
n/a
|
225
|
375
|
300
|
0
|
0
|
0
|
2,998
|
0
|
|
n/a
|
52
|
58
|
78
|
2,678
|
2,148
|
1,865
|
1,788
|
1,896
|
|
n/a
|
52
|
58
|
78
|
2,678
|
2,148
|
1,865
|
1,788
|
1,896
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
147
|
161
|
240
|
457
|
586
|
1,085
|
1,295
|
1,111
|
|
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
|
138
|
203
|
183
|
2,012
|
3,603
|
5,719
|
4,227
|
5,710
|
|
n/a
|
48
|
50
|
56
|
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
|
6
|
7
|
655
|
839
|
988
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
88
|
147
|
120
|
1,357
|
2,764
|
4,731
|
4,227
|
5,710
|
|
n/a
|
1,491
|
1,594
|
2,744
|
5,541
|
12,228
|
13,984
|
14,890
|
14,217
|
|
n/a
|
3,252
|
3,659
|
4,018
|
12,807
|
15,349
|
16,245
|
20,000
|
20,943
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
6
|
17
|
6
|
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
|
2,636
|
2,649
|
2,715
|
15,274
|
22,376
|
26,424
|
27,523
|
30,731
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
1,683
|
1,683
|
1,683
|
1,683
|
|
n/a
|
0
|
0
|
0
|
79
|
1,204
|
870
|
594
|
376
|
|
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
|
2,636
|
2,649
|
2,715
|
15,195
|
19,489
|
23,871
|
25,246
|
28,672
|
|
n/a
|
5,895
|
6,325
|
6,739
|
28,081
|
37,725
|
42,669
|
47,523
|
51,674
|
|
n/a
|
7,386
|
7,919
|
9,483
|
33,622
|
49,953
|
56,653
|
62,413
|
65,891
|
Liabilities and owners' equity | |||||||||
|
n/a
|
558
558366000
|
522
521788000
|
512
512346000
|
5,094
5094000000
|
4,766
4766000000
|
7,595
7595000000
|
8,219
8219000000
|
7,277
7277000000
|
|
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
|
558
558366000
|
522
521788000
|
512
512346000
|
5,094
5094000000
|
4,766
4766000000
|
7,595
7595000000
|
8,219
8219000000
|
7,277
7277000000
|
|
n/a
|
19
19326000
|
22
21996000
|
33
33460000
|
0
0
|
244
244000000
|
87
87000000
|
182
182000000
|
354
354000000
|
|
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
|
220
219777000
|
259
258636000
|
271
270917000
|
498
498000000
|
798
798000000
|
1,094
1094000000
|
1,127
1127000000
|
1,391
1391000000
|
|
n/a
|
188
187654000
|
224
224471000
|
246
245705000
|
290
290000000
|
445
445000000
|
459
459000000
|
717
717000000
|
986
986000000
|
|
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
|
32
32123000
|
34
34165000
|
25
25212000
|
208
208000000
|
353
353000000
|
635
635000000
|
410
410000000
|
405
405000000
|
|
n/a
|
797
797469000
|
802
802420000
|
817
816723000
|
5,592
5592000000
|
5,808
5808000000
|
8,776
8776000000
|
9,528
9528000000
|
9,022
9022000000
|
|
n/a
|
3,626
3625949000
|
3,757
3757287000
|
4,711
4711021000
|
13,655
13655000000
|
19,945
19945000000
|
21,873
21873000000
|
26,061
26061000000
|
27,432
27432000000
|
|
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
|
674
674457000
|
817
817297000
|
1,028
1027587000
|
8,260
8260000000
|
9,955
9955000000
|
10,341
10341000000
|
10,267
10267000000
|
11,201
11201000000
|
|
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
|
512
512306000
|
643
643058000
|
817
817106000
|
3,618
3618000000
|
4,645
4645000000
|
4,873
4873000000
|
4,061
4061000000
|
4,938
4938000000
|
|
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
|
162
162151000
|
174
174239000
|
210
210481000
|
4,642
4642000000
|
5,310
5310000000
|
5,468
5468000000
|
6,206
6206000000
|
6,263
6263000000
|
|
n/a
|
4,300
4300406000
|
4,575
4574584000
|
5,739
5738608000
|
21,915
21915000000
|
29,900
29900000000
|
32,214
32214000000
|
36,328
36328000000
|
38,633
38633000000
|
|
n/a
|
5,098
5097875000
|
5,377
5377004000
|
6,555
6555331000
|
27,507
27507000000
|
35,708
35708000000
|
40,990
40990000000
|
45,856
45856000000
|
47,655
47655000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,635
1634789000
|
1,687
1686797000
|
1,784
1784309000
|
29,197
29197000000
|
37,330
37330000000
|
38,503
38503000000
|
38,666
38666000000
|
38,846
38846000000
|
|
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
|
-2
-1914000
|
-7
-6832000
|
0
0
|
0
0
|
0
0
|
0
0
|
-1
-1000000
|
|
n/a
|
665
664693000
|
858
858108000
|
1,159
1159418000
|
-23,123
-23123000000
|
-23,088
-23088000000
|
-22,841
-22841000000
|
-22,108
-22108000000
|
-20,610
-20610000000
|
|
n/a
|
-11
-11340000
|
-1
-1415000
|
-9
-9295000
|
41
41000000
|
3
3000000
|
1
1000000
|
-1
-1000000
|
1
1000000
|
|
n/a
|
2,288
2288142000
|
2,542
2541576000
|
2,928
2927600000
|
6,115
6115000000
|
14,245
14245000000
|
15,663
15663000000
|
16,557
16557000000
|
18,236
18236000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
2,288
2288142000
|
2,542
2541576000
|
2,928
2927600000
|
6,115
6115000000
|
14,245
14245000000
|
15,663
15663000000
|
16,557
16557000000
|
18,236
18236000000
|
|
n/a
|
7,386
7386017000
|
7,919
7918580000
|
9,483
9482931000
|
33,622
33622000000
|
49,953
49953000000
|
56,653
56653000000
|
62,413
62413000000
|
65,891
65891000000
|
Remarks | restated on n/a | restated on Mar 1, 2011 n/a | restated on Feb 29, 2012 n/a | restated on Mar 1, 2013 n/a | restated on Feb 25, 2014 n/a | restated on Feb 19, 2015 n/a | restated on Feb 17, 2016 n/a | restated on Feb 14, 2017 n/a | restated on Jul 20, 2017 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
149
|
177
|
193
|
-4,718
|
-7,336
|
35
|
247
|
733
|
1,460
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
255
|
378
|
450
|
2,982
|
3,187
|
3,627
|
4,412
|
4,688
|
6,243
|
|
233
|
210
|
347
|
6,991
|
9,011
|
802
|
1,166
|
1,375
|
1,975
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-190
|
134
|
4
|
-275
|
-1,000
|
-919
|
-1,679
|
-1,382
|
-3,543
|
|
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
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
447
|
899
|
995
|
4,980
|
3,862
|
3,545
|
4,146
|
5,414
|
6,135
|
|
-1,269
|
-878
|
-762
|
-2,750
|
-3,237
|
-4,406
|
-7,217
|
-6,659
|
-8,670
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-25
|
-239
|
-178
|
-1,949
|
-678
|
2,314
|
-29
|
-2,901
|
2,990
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,294
|
-1,117
|
-950
|
-4,699
|
-3,915
|
-2,092
|
-7,246
|
-9,560
|
-5,680
|
|
0
|
0
|
0
|
0
|
-2,403
|
0
|
0
|
-55
|
-55
|
|
62
|
452
|
-150
|
0
|
-9
|
2,241
|
1,556
|
3,358
|
622
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
9
|
8
|
0
|
0
|
1,924
|
27
|
47
|
29
|
|
13
|
9
|
10
|
0
|
0
|
1,924
|
27
|
47
|
29
|
|
0
|
0
|
-2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
-12
|
-35
|
0
|
2,469
|
-121
|
941
|
63
|
-133
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
75
|
449
|
-177
|
0
|
57
|
4,044
|
2,524
|
3,413
|
463
|
|
-772
|
231
|
-133
|
281
|
4
|
5,497
|
-576
|
-733
|
918
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-772
|
231
|
-133
|
281
|
4
|
5,497
|
-576
|
-733
|
918
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-772
|
231
|
-133
|
281
|
4
|
5,497
|
-576
|
-733
|
918
|
Remarks |
restated on Mar 1, 2011
n/a
calculated values,
|
restated on Feb 29, 2012
n/a
calculated values,
|
restated on Mar 1, 2013
n/a
calculated values,
|
restated on Feb 25, 2014
n/a
calculated values,
|
restated on Feb 19, 2015
n/a
calculated values,
|
restated on Feb 17, 2016
n/a
calculated values,
|
restated on Feb 14, 2017
n/a
calculated values,
|
restated on Feb 14, 2017
n/a
calculated values,
|
restated on Feb 14, 2017
n/a
calculated values,
|