Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Plano, United States of AmericaPlano, United States of Americano data available |
Employees | 17,000 (as per Q2 2017)no data available |
Sector | Credit Services, Financial ServicesCredit Services, Financial Servicesno data available |
Ticker | ADSno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
230.86n/a |
Market Capitalisation in million USD |
12,809n/a |
Enterprise Value in million USD |
23,847n/a |
Common Shares Outstanding as per Jul 26, 2017 |
55,483,440n/a |
Preferred Shares Outstanding as per Jul 26, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
56,950,000n/a |
Average Diluted Shares Outstanding TTM |
57,250,000n/a |
Index Membership |
n/a
|
Revenues | 7,414n/a |
Gross Profit | 3,113n/a |
Operating Income | 1,304n/a |
EBITDA | 1,809n/a |
Net Profit | 502n/a |
Cash and Cash Equivalents | 1,946n/a |
Receivables | 697n/a |
Total Current Assets | 19,839n/a |
PP&E | 609n/a |
Total Assets | 25,728n/a |
Accounts Payable | 407n/a |
Current Debt | 2,160n/a |
Total Current Liabilities | 8,805n/a |
Long-Term Debt | 10,825n/a |
Total Liabilities | 24,304n/a |
Total Equity | 1,425n/a |
Depreciation & Amortisation | 504n/a |
Change in Working Capital | -237n/a |
Operating Cash Flow | 2,368n/a |
Net Change in PP&E and Intangibles | -294n/a |
Investing Cash Flow | -3,915n/a |
Dividends Paid | -88n/a |
Financing Cash Flow | 2,180n/a |
Total Change in Cash | 629n/a |
Free Cash Flow | 964n/a |
Gross Margin | 42.0%n/a |
Operating Margin | 17.6%n/a |
Net Profit Margin | 6.8%n/a |
Return on Equity | 35.2%n/a |
Return on Assets | 2.0%n/a |
Basic EPS | 8.82n/a |
Diluted EPS | 8.77n/a |
Sales per Share | 130.18n/a |
Book Value per Share | 25.02n/a |
FCF per Share | 16.93n/a |
Dividends per Share | 1.55n/a |
Price to Earnings Ratio | 26.19n/a |
Price to Sales Ratio | 1.77n/a |
Price to Book Value | 9.23n/a |
Price to Free Cash Flow | 13.64n/a |
EV/EBITDA | 13.18n/a |
EV/Sales | 3.22n/a |
Book to Market Value | 0.11n/a |
Current Ratio | 225.3%n/a |
Liabilities to Equity Ratio | 1,705.8%n/a |
Debt to Assets Ratio | 50.5%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
1,544
|
1,534
|
2,791
|
3,173
|
3,641
|
4,319
|
5,303
|
6,440
|
7,138
|
|
1,372
|
1,376
|
1,432
|
1,670
|
1,868
|
2,206
|
2,829
|
3,372
|
3,292
|
|
99
|
72
|
1,284
|
1,402
|
1,643
|
1,957
|
2,304
|
2,871
|
3,640
|
|
73
|
86
|
75
|
102
|
130
|
157
|
170
|
197
|
207
|
|
-1,342
|
-1,354
|
-1,545
|
-1,812
|
-2,107
|
-2,549
|
-3,219
|
-3,814
|
-4,277
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
202
|
179
|
1,246
|
1,361
|
1,535
|
1,770
|
2,084
|
2,625
|
2,861
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-219
|
-225
|
-617
|
-549
|
-560
|
-671
|
-986
|
-1,364
|
-1,596
|
|
-83
|
-100
|
-86
|
-95
|
-108
|
-109
|
-142
|
-139
|
-143
|
|
0
|
0
|
0
|
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
|
-125
|
-143
|
-153
|
-167
|
-216
|
-313
|
-492
|
-512
|
|
0
|
0
|
-388
|
-300
|
-285
|
-346
|
-425
|
-668
|
-941
|
|
0
|
0
|
0
|
0
|
0
|
0
|
-106
|
-65
|
0
|
|
-17
|
-46
|
629
|
813
|
974
|
1,099
|
1,098
|
1,262
|
1,266
|
|
-80
|
-145
|
-318
|
-299
|
-291
|
-306
|
-261
|
-330
|
-429
|
|
-80
|
-145
|
-318
|
-299
|
-291
|
-306
|
-261
|
-330
|
-429
|
|
-80
|
-145
|
-318
|
-299
|
-291
|
-306
|
-261
|
-330
|
-429
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-97
|
-191
|
311
|
514
|
683
|
793
|
838
|
932
|
837
|
|
477
|
453
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
380
|
263
|
311
|
514
|
683
|
793
|
838
|
932
|
837
|
|
-148
|
-86
|
-115
|
-199
|
-261
|
-297
|
-322
|
-326
|
-319
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
233
|
177
|
196
|
315
|
422
|
496
|
516
|
605
|
518
|
|
-26
|
-33
|
-2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-26
|
-33
|
-2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
206
|
144
|
194
|
315
|
422
|
496
|
516
|
605
|
518
|
|
0
|
0
|
0
|
0
|
0
|
0
|
-10
|
-9
|
-2
|
|
206
|
144
|
194
|
315
|
422
|
496
|
506
|
597
|
516
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
206
|
144
|
194
|
315
|
422
|
496
|
506
|
597
|
516
|
Remarks |
restated on Feb 28, 2011
n/a
calculated values,
|
restated on Feb 27, 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 25, 2016
n/a
calculated values,
|
restated on Feb 27, 2017
n/a
calculated values,
|
restated on Feb 27, 2017
n/a
calculated values,
|
restated on Feb 27, 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
|
213
|
139
|
216
|
893
|
970
|
1,077
|
1,168
|
1,859
|
|
n/a
|
213
|
139
|
216
|
893
|
970
|
1,077
|
1,168
|
1,859
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
842
|
5,099
|
5,499
|
7,338
|
8,465
|
11,417
|
13,764
|
16,393
|
|
n/a
|
225
|
261
|
301
|
370
|
395
|
743
|
707
|
797
|
|
n/a
|
616
|
4,838
|
5,198
|
6,968
|
8,070
|
10,674
|
13,058
|
15,596
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
228
|
271
|
|
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
|
1,305
|
891
|
892
|
901
|
966
|
1,321
|
1,090
|
1,066
|
|
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
|
62
|
125
|
96
|
417
|
|
n/a
|
197
|
280
|
252
|
237
|
216
|
219
|
288
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
35
|
12
|
2
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,073
|
599
|
637
|
664
|
688
|
977
|
706
|
648
|
|
n/a
|
2,360
|
6,130
|
6,607
|
9,132
|
10,401
|
13,815
|
16,250
|
19,589
|
|
n/a
|
165
|
171
|
195
|
253
|
299
|
560
|
577
|
586
|
|
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
|
2,701
|
1,972
|
2,178
|
2,615
|
2,544
|
5,890
|
5,523
|
5,339
|
|
n/a
|
317
|
314
|
384
|
583
|
460
|
1,516
|
1,204
|
1,003
|
|
n/a
|
1,166
|
1,222
|
1,449
|
1,751
|
1,736
|
3,865
|
3,814
|
3,801
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
46
|
43
|
30
|
2
|
0
|
1
|
20
|
|
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
|
1,218
|
390
|
301
|
251
|
346
|
508
|
504
|
515
|
|
n/a
|
2,866
|
2,143
|
2,373
|
2,868
|
2,843
|
6,449
|
6,100
|
5,925
|
|
n/a
|
5,226
|
8,272
|
8,980
|
12,000
|
13,244
|
20,264
|
22,350
|
25,514
|
Liabilities and owners' equity | |||||||||
|
n/a
|
232
231903000
|
290
290434000
|
356
356433000
|
490
490095000
|
472
472326000
|
913
913128000
|
1,009
1008900000
|
915
915100000
|
|
n/a
|
104
103891000
|
122
121856000
|
150
149812000
|
215
215470000
|
210
210019000
|
456
455656000
|
442
442400000
|
568
568300000
|
|
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
|
128
128012000
|
169
168578000
|
207
206621000
|
275
274625000
|
262
262307000
|
457
457472000
|
567
566500000
|
347
346800000
|
|
n/a
|
52
51963000
|
2,000
1999506000
|
1,714
1714032000
|
2,277
2277323000
|
1,389
1389489000
|
1,267
1266914000
|
1,419
1418700000
|
2,454
2453500000
|
|
n/a
|
0
0
|
1,744
1743827000
|
1,694
1694198000
|
1,474
1474054000
|
1,025
1025000000
|
1,059
1058750000
|
1,049
1049300000
|
1,639
1639000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
52
51963000
|
256
255679000
|
20
19834000
|
803
803269000
|
364
364489000
|
208
208164000
|
369
369400000
|
815
814500000
|
|
n/a
|
1,846
1846146000
|
1,572
1572248000
|
1,785
1784706000
|
2,265
2265359000
|
2,651
2650683000
|
4,125
4125441000
|
3,976
3975500000
|
5,861
5860900000
|
|
n/a
|
985
984930000
|
1,044
1044469000
|
1,036
1036251000
|
1,055
1055323000
|
966
966438000
|
846
846370000
|
699
699000000
|
788
788100000
|
|
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
|
1
930000
|
2
1700000
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
861
861216000
|
528
527779000
|
748
748455000
|
1,210
1210036000
|
1,684
1684245000
|
3,278
3278141000
|
3,275
3274800000
|
5,073
5072800000
|
|
n/a
|
2,130
2130012000
|
3,862
3862188000
|
3,855
3855171000
|
5,033
5032777000
|
4,512
4512498000
|
6,305
6305483000
|
6,403
6403100000
|
9,230
9229500000
|
|
n/a
|
1,730
1730389000
|
3,530
3530408000
|
3,730
3729729000
|
4,708
4708486000
|
6,003
6002708000
|
8,134
8134248000
|
10,081
10081400000
|
10,103
10103300000
|
|
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
|
1,092
1092490000
|
856
856462000
|
1,219
1219383000
|
1,730
1730389000
|
1,873
1873290000
|
3,192
3192300000
|
3,688
3688000000
|
4,523
4523100000
|
|
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
|
161
161216000
|
177
176773000
|
190
190185000
|
194
193738000
|
171
170748000
|
167
166807000
|
146
145900000
|
143
143400000
|
|
n/a
|
141
140712000
|
83
82637000
|
152
151746000
|
277
277354000
|
276
275757000
|
690
690175000
|
632
631500000
|
335
334800000
|
|
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
|
791
790562000
|
597
597052000
|
877
877452000
|
1,259
1259297000
|
1,427
1426785000
|
2,335
2335318000
|
2,911
2910600000
|
4,045
4044900000
|
|
n/a
|
2,823
2822879000
|
4,387
4386870000
|
4,949
4949112000
|
6,439
6438875000
|
7,876
7875998000
|
11,327
11326548000
|
13,769
13769400000
|
14,626
14626400000
|
|
n/a
|
4,953
4952891000
|
8,249
8249058000
|
8,804
8804283000
|
11,472
11471652000
|
12,388
12388496000
|
17,632
17632031000
|
20,173
20172500000
|
23,856
23855900000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,237
1236580000
|
1,322
1321695000
|
1,389
1388714000
|
1,455
1455180000
|
1,514
1513735000
|
2,907
2906680000
|
2,982
2982200000
|
3,047
3047200000
|
|
n/a
|
1
911000
|
1
928000
|
1
941000
|
1
950000
|
1
983000
|
1
1117000
|
1
1100000
|
1
1100000
|
|
n/a
|
1,236
1235669000
|
1,321
1320767000
|
1,388
1387773000
|
1,454
1454230000
|
1,513
1512752000
|
2,906
2905563000
|
2,981
2981100000
|
3,046
3046100000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-1,931
-1931102000
|
-2,080
-2079819000
|
-2,321
-2320696000
|
-2,458
-2458092000
|
-2,689
-2689177000
|
-2,976
-2975795000
|
-3,927
-3927400000
|
-4,733
-4733100000
|
|
n/a
|
1,033
1033039000
|
816
815718000
|
1,131
1131004000
|
1,553
1553260000
|
2,049
2049430000
|
2,541
2540948000
|
3,093
3092500000
|
3,495
3494800000
|
|
n/a
|
-66
-65741000
|
-35
-34500000
|
-23
-23056000
|
-22
-21861000
|
-18
-18227000
|
-75
-75453000
|
-137
-137300000
|
-151
-150700000
|
|
n/a
|
273
272776000
|
23
23094000
|
176
175966000
|
528
528487000
|
856
855761000
|
2,396
2396380000
|
2,010
2010000000
|
1,658
1658200000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
236
235566000
|
167
167400000
|
0
0
|
|
n/a
|
273
272776000
|
23
23094000
|
176
175966000
|
528
528487000
|
856
855761000
|
2,632
2631946000
|
2,177
2177400000
|
1,658
1658200000
|
|
n/a
|
5,226
5225667000
|
8,272
8272152000
|
8,980
8980249000
|
12,000
12000139000
|
13,244
13244257000
|
20,264
20263977000
|
22,350
22349900000
|
25,514
25514100000
|
Remarks | restated on n/a | restated on Feb 28, 2011 n/a | restated on Feb 27, 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 25, 2016 n/a | restated on Feb 27, 2017 n/a | restated on Aug 7, 2017 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
206
|
144
|
194
|
315
|
422
|
496
|
516
|
605
|
518
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
144
|
125
|
143
|
153
|
167
|
216
|
313
|
492
|
512
|
|
195
|
233
|
495
|
439
|
507
|
468
|
612
|
715
|
1,445
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
147
|
-231
|
71
|
104
|
38
|
-177
|
-97
|
-106
|
-386
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
692
|
271
|
903
|
1,011
|
1,134
|
1,003
|
1,344
|
1,706
|
2,088
|
|
-556
|
-256
|
-16
|
-123
|
-79
|
-190
|
-218
|
-214
|
-58
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
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
|
-5
|
-15
|
-18
|
-32
|
-119
|
-27
|
21
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
135
|
-164
|
-118
|
-377
|
-464
|
0
|
-1,196
|
-45
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-334
|
-391
|
-202
|
-526
|
-2,110
|
-1,397
|
-3,204
|
-3,076
|
-4,026
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-754
|
-801
|
-341
|
-1,041
|
-2,671
|
-1,619
|
-4,737
|
-3,363
|
-4,063
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-30
|
|
27
|
1,128
|
-611
|
339
|
2,334
|
929
|
3,808
|
3,009
|
3,865
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-876
|
-387
|
-115
|
-211
|
-105
|
-217
|
-270
|
-934
|
-780
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
828
|
-171
|
10
|
-18
|
-20
|
-8
|
-23
|
-303
|
-391
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-20
|
570
|
-716
|
109
|
2,209
|
704
|
3,516
|
1,773
|
2,663
|
|
-82
|
41
|
-154
|
80
|
672
|
88
|
123
|
116
|
689
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-82
|
41
|
-154
|
80
|
672
|
88
|
123
|
116
|
689
|
|
-27
|
16
|
-2
|
-3
|
5
|
-12
|
-16
|
-25
|
2
|
|
-109
|
56
|
-156
|
77
|
677
|
76
|
107
|
91
|
691
|
Remarks |
restated on Feb 28, 2011
n/a
calculated values,
|
restated on Feb 27, 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 25, 2016
n/a
calculated values,
|
restated on Feb 27, 2017
n/a
calculated values,
|
restated on Feb 27, 2017
n/a
calculated values,
|
restated on Feb 27, 2017
n/a
calculated values,
|