Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | Auburn Hills, United States of AmericaAuburn Hills, United States of Americano data available |
Employees | 27,000 (as per Q1 2017)no data available |
Sector | Autos, Consumer CyclicalAutos, Consumer Cyclicalno data available |
Ticker | BWAno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
51.13n/a |
Market Capitalisation in million USD |
10,851n/a |
Enterprise Value in million USD |
13,028n/a |
Common Shares Outstanding as per Apr 21, 2017 |
212,219,590n/a |
Preferred Shares Outstanding as per Apr 21, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
212,926,000n/a |
Average Diluted Shares Outstanding TTM |
213,852,750n/a |
Index Membership |
n/a
|
Revenues | 8,935n/a |
Gross Profit | 1,879n/a |
Operating Income | 884n/a |
EBITDA | 1,273n/a |
Net Profit | 537n/a |
Cash and Cash Equivalents | 519n/a |
Receivables | 1,764n/a |
Total Current Assets | 3,117n/a |
PP&E | 2,519n/a |
Total Assets | 9,007n/a |
Accounts Payable | 1,763n/a |
Current Debt | 525n/a |
Total Current Liabilities | 2,445n/a |
Long-Term Debt | 2,090n/a |
Total Liabilities | 5,217n/a |
Total Equity | 3,791n/a |
Depreciation & Amortisation | 388n/a |
Change in Working Capital | -111n/a |
Operating Cash Flow | 991n/a |
Net Change in PP&E and Intangibles | -505n/a |
Investing Cash Flow | -1,674n/a |
Dividends Paid | -113n/a |
Financing Cash Flow | 187n/a |
Total Change in Cash | -515n/a |
Free Cash Flow | 382n/a |
Gross Margin | 21.0%n/a |
Operating Margin | 9.9%n/a |
Net Profit Margin | 6.5%n/a |
Return on Equity | 15.2%n/a |
Return on Assets | 6.4%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 | 10.24n/a |
EV/Sales | 1.46n/a |
Book to Market Value | 0.35n/a |
Current Ratio | 127.5%n/a |
Liabilities to Equity Ratio | 137.6%n/a |
Debt to Assets Ratio | 29.0%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
5,329
|
5,264
|
3,962
|
5,653
|
7,115
|
7,183
|
7,437
|
8,305
|
8,023
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-4,379
|
-4,425
|
-3,401
|
-4,560
|
-5,704
|
-5,716
|
-5,879
|
-6,549
|
-6,320
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
950
|
839
|
561
|
1,093
|
1,410
|
1,467
|
1,558
|
1,756
|
1,703
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-532
|
-547
|
-460
|
-589
|
-613
|
-714
|
-702
|
-793
|
-763
|
|
-532
|
-543
|
-460
|
-567
|
-621
|
-629
|
-640
|
-699
|
-662
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
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
|
0
|
-22
|
8
|
-85
|
-63
|
-94
|
-101
|
|
418
|
292
|
101
|
504
|
798
|
753
|
855
|
964
|
940
|
|
12
|
7
|
-33
|
-26
|
-32
|
8
|
14
|
16
|
-13
|
|
-28
|
-32
|
-55
|
-66
|
-70
|
-35
|
-29
|
-31
|
-53
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
40
|
38
|
22
|
40
|
38
|
43
|
44
|
47
|
40
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
430
|
298
|
68
|
478
|
766
|
761
|
869
|
980
|
927
|
|
0
|
-284
|
-50
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
430
|
14
|
18
|
478
|
766
|
761
|
869
|
980
|
927
|
|
-114
|
-33
|
19
|
-82
|
-195
|
-239
|
-218
|
-293
|
-280
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
317
|
-19
|
36
|
396
|
571
|
522
|
651
|
688
|
646
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
317
|
-19
|
36
|
396
|
571
|
522
|
651
|
688
|
646
|
|
-28
|
-16
|
-9
|
-19
|
-21
|
-22
|
-27
|
-32
|
-37
|
|
289
|
-36
|
27
|
377
|
550
|
501
|
624
|
656
|
610
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
289
|
-36
|
27
|
377
|
550
|
501
|
624
|
656
|
610
|
Remarks |
restated on Feb 11, 2010
n/a
calculated values,
|
restated on Feb 10, 2011
n/a
calculated values,
|
restated on Feb 14, 2012
n/a
calculated values,
|
restated on Feb 14, 2013
n/a
calculated values,
|
restated on Feb 13, 2014
n/a
calculated values,
|
restated on Feb 12, 2015
n/a
calculated values,
|
restated on Feb 11, 2016
n/a
calculated values,
|
restated on Feb 9, 2017
n/a
calculated values,
|
restated on Feb 9, 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
|
103
|
357
|
450
|
360
|
716
|
940
|
798
|
578
|
|
n/a
|
103
|
357
|
450
|
360
|
716
|
940
|
798
|
578
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
607
|
732
|
1,024
|
1,183
|
1,147
|
1,249
|
1,444
|
1,665
|
|
n/a
|
607
|
732
|
1,024
|
1,183
|
1,147
|
1,249
|
1,444
|
1,665
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
451
|
314
|
431
|
454
|
448
|
458
|
506
|
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
|
147
|
148
|
156
|
141
|
162
|
152
|
224
|
169
|
|
n/a
|
79
|
88
|
80
|
82
|
68
|
84
|
130
|
169
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
68
|
60
|
76
|
59
|
95
|
69
|
94
|
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
|
1,308
|
1,552
|
2,060
|
2,138
|
2,473
|
2,799
|
2,971
|
3,135
|
|
n/a
|
1,586
|
1,490
|
1,543
|
1,664
|
1,788
|
1,939
|
2,094
|
2,448
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
267
|
257
|
308
|
345
|
383
|
405
|
403
|
461
|
|
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
|
1,483
|
1,512
|
1,645
|
1,811
|
1,757
|
1,774
|
1,760
|
2,782
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,052
|
1,061
|
1,114
|
1,186
|
1,181
|
1,197
|
1,206
|
1,758
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
544
|
|
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
|
431
|
451
|
531
|
625
|
576
|
577
|
403
|
480
|
|
n/a
|
3,336
|
3,260
|
3,495
|
3,821
|
3,928
|
4,119
|
4,257
|
5,691
|
|
n/a
|
4,644
|
4,811
|
5,555
|
5,959
|
6,401
|
6,917
|
7,228
|
8,826
|
Liabilities and owners' equity | |||||||||
|
n/a
|
929
929300000
|
977
977100000
|
1,264
1263800000
|
1,328
1327600000
|
1,360
1359700000
|
1,422
1422300000
|
1,545
1544500000
|
1,916
1915800000
|
|
n/a
|
923
923000000
|
977
977100000
|
1,224
1224100000
|
1,298
1297800000
|
1,287
1287200000
|
1,384
1383800000
|
1,530
1530300000
|
1,866
1866400000
|
|
n/a
|
6
6300000
|
0
0
|
40
39700000
|
30
29800000
|
73
72500000
|
39
38500000
|
14
14200000
|
49
49400000
|
|
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
|
321
320700000
|
69
69100000
|
129
128500000
|
578
577800000
|
243
243400000
|
202
201600000
|
624
623700000
|
441
441400000
|
|
n/a
|
184
183800000
|
69
69100000
|
122
122400000
|
196
196300000
|
243
243400000
|
202
201600000
|
624
623700000
|
441
441400000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
137
136900000
|
0
0
|
6
6100000
|
382
381500000
|
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
|
1,250
1250000000
|
1,046
1046200000
|
1,392
1392300000
|
1,905
1905400000
|
1,603
1603100000
|
1,624
1623900000
|
2,168
2168200000
|
2,357
2357200000
|
|
n/a
|
460
459600000
|
773
773200000
|
1,052
1051900000
|
751
751300000
|
824
823800000
|
1,021
1021000000
|
716
716300000
|
2,109
2108900000
|
|
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
|
897
896900000
|
769
769300000
|
801
801000000
|
849
848900000
|
828
827800000
|
640
639700000
|
653
652600000
|
728
728100000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
544
543800000
|
474
473700000
|
438
438100000
|
457
457000000
|
510
509700000
|
313
312900000
|
327
326600000
|
313
312900000
|
|
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
|
353
353100000
|
296
295600000
|
363
362900000
|
392
391900000
|
318
318100000
|
327
326800000
|
326
326000000
|
415
415200000
|
|
n/a
|
1,357
1356500000
|
1,543
1542500000
|
1,853
1852900000
|
1,600
1600200000
|
1,652
1651600000
|
1,661
1660700000
|
1,369
1368900000
|
2,837
2837000000
|
|
n/a
|
2,607
2606500000
|
2,589
2588700000
|
3,245
3245200000
|
3,506
3505600000
|
3,255
3254700000
|
3,285
3284600000
|
3,537
3537100000
|
5,194
5194200000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
979
978800000
|
1,035
1035300000
|
1,102
1101600000
|
1,136
1135500000
|
1,162
1161900000
|
1,124
1124400000
|
1,115
1114900000
|
1,112
1112200000
|
|
n/a
|
1
1200000
|
1
1200000
|
1
1200000
|
1
1200000
|
1
1200000
|
3
2500000
|
3
2500000
|
3
2500000
|
|
n/a
|
978
977600000
|
1,034
1034100000
|
1,100
1100400000
|
1,134
1134300000
|
1,161
1160700000
|
1,122
1121900000
|
1,112
1112400000
|
1,110
1109700000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-87
-87400000
|
-58
-57900000
|
-350
-349500000
|
-707
-707100000
|
-569
-569200000
|
-727
-727200000
|
-832
-832200000
|
-1,158
-1158400000
|
|
n/a
|
1,201
1200500000
|
1,193
1193400000
|
1,560
1560200000
|
2,110
2110300000
|
2,611
2611200000
|
3,177
3177400000
|
3,717
3717100000
|
4,210
4210100000
|
|
n/a
|
-86
-85900000
|
15
14500000
|
-54
-53700000
|
-151
-150800000
|
-121
-121300000
|
-14
-14000000
|
-384
-383600000
|
-610
-610200000
|
|
n/a
|
2,006
2006000000
|
2,185
2185300000
|
2,259
2258600000
|
2,388
2387900000
|
3,083
3082600000
|
3,561
3560600000
|
3,616
3616200000
|
3,554
3553700000
|
|
n/a
|
32
31500000
|
37
37400000
|
51
51200000
|
65
65100000
|
64
63500000
|
72
71800000
|
75
74700000
|
78
77800000
|
|
n/a
|
2,038
2037500000
|
2,223
2222700000
|
2,310
2309800000
|
2,453
2453000000
|
3,146
3146100000
|
3,632
3632400000
|
3,691
3690900000
|
3,632
3631500000
|
|
n/a
|
4,644
4644000000
|
4,811
4811400000
|
5,555
5555000000
|
5,959
5958600000
|
6,401
6400800000
|
6,917
6917000000
|
7,228
7228000000
|
8,826
8825700000
|
Remarks | restated on n/a | restated on Feb 11, 2010 n/a | restated on Feb 10, 2011 n/a | restated on Feb 14, 2012 n/a | restated on Feb 14, 2013 n/a | restated on Feb 13, 2014 n/a | restated on Feb 12, 2015 n/a | restated on Feb 11, 2016 n/a | restated on Oct 27, 2016 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|---|
|
317
|
-19
|
36
|
396
|
571
|
522
|
651
|
688
|
646
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
243
|
260
|
235
|
225
|
252
|
260
|
299
|
330
|
320
|
|
-4
|
255
|
63
|
25
|
86
|
122
|
41
|
118
|
83
|
|
16
|
21
|
22
|
23
|
22
|
57
|
37
|
32
|
40
|
|
-30
|
-78
|
-58
|
-52
|
-1
|
-11
|
-23
|
42
|
13
|
|
10
|
312
|
99
|
54
|
65
|
76
|
27
|
44
|
29
|
|
48
|
-94
|
17
|
-107
|
-200
|
-26
|
-273
|
-334
|
-182
|
|
-6
|
164
|
-107
|
-239
|
-151
|
44
|
-92
|
-249
|
-82
|
|
-35
|
-26
|
143
|
-79
|
-39
|
-5
|
-15
|
-40
|
-53
|
|
94
|
-196
|
99
|
169
|
53
|
-27
|
33
|
129
|
23
|
|
-5
|
-36
|
-118
|
42
|
-64
|
-37
|
-199
|
-175
|
-70
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
604
|
401
|
351
|
539
|
708
|
879
|
719
|
802
|
868
|
|
-277
|
-364
|
-149
|
-270
|
-386
|
-402
|
-385
|
-555
|
-573
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-277
|
-364
|
-149
|
-270
|
-386
|
-402
|
-385
|
-555
|
-573
|
|
47
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
60
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
6
|
-6
|
-160
|
-179
|
57
|
0
|
-111
|
-1,200
|
|
0
|
6
|
2
|
5
|
25
|
57
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
-8
|
-165
|
-204
|
0
|
0
|
-111
|
-1,200
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-229
|
-344
|
-155
|
-430
|
-565
|
-345
|
-385
|
-665
|
-1,759
|
|
-39
|
-51
|
-14
|
0
|
0
|
0
|
-57
|
-116
|
-117
|
|
-102
|
108
|
102
|
256
|
123
|
110
|
168
|
82
|
1,223
|
|
-93
|
115
|
-115
|
-30
|
68
|
13
|
-44
|
493
|
-317
|
|
-9
|
-7
|
217
|
286
|
56
|
98
|
213
|
-411
|
1,539
|
|
-29
|
-7
|
-165
|
-86
|
-309
|
-216
|
-77
|
-542
|
-30
|
|
20
|
0
|
382
|
372
|
365
|
314
|
290
|
131
|
1,569
|
|
-1
|
-39
|
9
|
-259
|
-305
|
-244
|
-226
|
-140
|
-350
|
|
46
|
17
|
9
|
67
|
53
|
52
|
0
|
0
|
0
|
|
-47
|
-56
|
0
|
-326
|
-358
|
-296
|
-226
|
-140
|
-350
|
|
-156
|
-154
|
-53
|
-11
|
-38
|
-55
|
-21
|
-28
|
-20
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-298
|
-136
|
45
|
-13
|
-220
|
-189
|
-135
|
-202
|
737
|
|
76
|
-79
|
241
|
96
|
-76
|
345
|
199
|
-65
|
-155
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
76
|
-79
|
241
|
96
|
-76
|
345
|
199
|
-65
|
-155
|
|
-11
|
-6
|
13
|
-4
|
-14
|
11
|
25
|
-77
|
-66
|
|
65
|
-85
|
254
|
93
|
-90
|
356
|
224
|
-142
|
-220
|
Remarks |
restated on Feb 11, 2010
n/a
calculated values,
|
restated on Feb 10, 2011
n/a
calculated values,
|
restated on Feb 14, 2012
n/a
calculated values,
|
restated on Feb 14, 2013
n/a
calculated values,
|
restated on Feb 13, 2014
n/a
calculated values,
|
restated on Feb 12, 2015
n/a
calculated values,
|
restated on Feb 11, 2016
n/a
calculated values,
|
restated on Feb 11, 2016
n/a
calculated values,
|
restated on Feb 9, 2017
n/a
calculated values,
|