Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | , , no data available |
Employees | 24,100 (as per Q3 2017)no data available |
Sector | Agriculture, Basic MaterialsAgriculture, Basic Materialsno data available |
Ticker | MONno data available |
Financial year endsFY ends | End of Augustno data available |
Last Closing Price as per Oct 13, 2017, in USD |
122.30n/a |
Market Capitalisation in million USD |
53,729n/a |
Enterprise Value in million USD |
61,982n/a |
Common Shares Outstanding as per Jun 26, 2017 |
439,323,033n/a |
Preferred Shares Outstanding as per Jun 26, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
439,200,000n/a |
Average Diluted Shares Outstanding TTM |
445,325,000n/a |
Index Membership |
n/a
|
Revenues | 14,516n/a |
Gross Profit | 7,735n/a |
Operating Income | 3,140n/a |
EBITDA | 3,874n/a |
Net Profit | 2,049n/a |
Cash and Cash Equivalents | 1,620n/a |
Receivables | 3,913n/a |
Total Current Assets | 10,018n/a |
PP&E | 5,500n/a |
Total Assets | 21,758n/a |
Accounts Payable | 753n/a |
Current Debt | 2,611n/a |
Total Current Liabilities | 6,958n/a |
Long-Term Debt | 7,246n/a |
Total Liabilities | 15,210n/a |
Total Equity | 6,548n/a |
Depreciation & Amortisation | 734n/a |
Change in Working Capital | -131n/a |
Operating Cash Flow | 2,863n/a |
Net Change in PP&E and Intangibles | -968n/a |
Investing Cash Flow | -977n/a |
Dividends Paid | -949n/a |
Financing Cash Flow | -1,513n/a |
Total Change in Cash | 409n/a |
Free Cash Flow | 1,980n/a |
Gross Margin | 53.3%n/a |
Operating Margin | 21.6%n/a |
Net Profit Margin | 14.1%n/a |
Return on Equity | 31.2%n/a |
Return on Assets | 9.4%n/a |
Basic EPS | 4.67n/a |
Diluted EPS | 4.60n/a |
Sales per Share | 33.05n/a |
Book Value per Share | 14.87n/a |
FCF per Share | 4.51n/a |
Dividends per Share | 2.16n/a |
Price to Earnings Ratio | 26.21n/a |
Price to Sales Ratio | 3.70n/a |
Price to Book Value | 8.20n/a |
Price to Free Cash Flow | 27.13n/a |
EV/EBITDA | 16.00n/a |
EV/Sales | 4.27n/a |
Book to Market Value | 0.12n/a |
Current Ratio | 144.0%n/a |
Liabilities to Equity Ratio | 232.3%n/a |
Debt to Assets Ratio | 45.3%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
11,365
|
11,685
|
10,483
|
11,822
|
13,504
|
14,861
|
15,855
|
15,001
|
13,502
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-5,188
|
-4,965
|
-5,416
|
-5,743
|
-6,459
|
-7,208
|
-7,281
|
-6,819
|
-6,485
|
|
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
|
|
6,177
|
6,720
|
5,067
|
6,079
|
7,045
|
7,653
|
8,574
|
8,182
|
7,017
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3,292
|
-3,135
|
-3,254
|
-3,576
|
-3,897
|
-4,083
|
-4,499
|
-4,266
|
-4,345
|
|
-2,312
|
-2,037
|
-2,049
|
-2,190
|
-2,380
|
-2,550
|
-2,774
|
-2,686
|
-2,833
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-980
|
-1,098
|
-1,205
|
-1,386
|
-1,517
|
-1,533
|
-1,725
|
-1,580
|
-1,512
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,885
|
3,585
|
1,813
|
2,503
|
3,148
|
3,570
|
4,075
|
3,916
|
2,672
|
|
18
|
-143
|
-113
|
-128
|
-160
|
-141
|
-248
|
-362
|
-384
|
|
22
|
-58
|
-106
|
-88
|
-114
|
-80
|
-146
|
-328
|
-362
|
|
-110
|
-129
|
-162
|
-162
|
-191
|
-172
|
-248
|
-433
|
-436
|
|
132
|
71
|
56
|
74
|
77
|
92
|
102
|
105
|
74
|
|
0
|
0
|
0
|
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
|
-85
|
-7
|
-40
|
-46
|
-61
|
-102
|
-34
|
-22
|
|
2,903
|
3,442
|
1,700
|
2,375
|
2,988
|
3,429
|
3,827
|
3,554
|
2,288
|
|
23
|
-524
|
-210
|
-1
|
0
|
0
|
0
|
-393
|
-297
|
|
-164
|
-163
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
-361
|
-210
|
-1
|
0
|
0
|
0
|
-393
|
-297
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
187
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,926
|
2,918
|
1,490
|
2,374
|
2,988
|
3,429
|
3,827
|
3,161
|
1,991
|
|
-899
|
-813
|
-379
|
-717
|
-901
|
-915
|
-1,078
|
-864
|
-695
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,027
|
2,105
|
1,111
|
1,657
|
2,087
|
2,514
|
2,749
|
2,297
|
1,296
|
|
17
|
11
|
4
|
2
|
6
|
11
|
13
|
28
|
17
|
|
17
|
11
|
4
|
2
|
6
|
11
|
13
|
28
|
17
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,044
|
2,116
|
1,115
|
1,659
|
2,093
|
2,525
|
2,762
|
2,325
|
1,313
|
|
-20
|
-24
|
-19
|
-52
|
-48
|
-43
|
-22
|
-11
|
23
|
|
2,024
|
2,092
|
1,096
|
1,607
|
2,045
|
2,482
|
2,740
|
2,314
|
1,336
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,024
|
2,092
|
1,096
|
1,607
|
2,045
|
2,482
|
2,740
|
2,314
|
1,336
|
Remarks |
restated on Dec 1, 2011
n/a
calculated values,
|
restated on Dec 1, 2011
n/a
calculated values,
|
restated on Oct 19, 2012
n/a
calculated values,
|
restated on Oct 23, 2013
n/a
calculated values,
|
restated on Oct 29, 2014
n/a
calculated values,
|
restated on Oct 29, 2015
n/a
calculated values,
|
restated on Oct 19, 2016
n/a
calculated values,
|
restated on Oct 19, 2016
n/a
calculated values,
|
restated on Oct 19, 2016
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
|
1,956
|
1,485
|
2,874
|
3,585
|
3,922
|
2,407
|
3,748
|
1,736
|
|
n/a
|
1,956
|
1,485
|
2,572
|
3,283
|
3,668
|
2,367
|
3,701
|
1,676
|
|
n/a
|
0
|
0
|
302
|
302
|
254
|
40
|
47
|
60
|
|
n/a
|
1,556
|
1,590
|
2,117
|
1,897
|
1,715
|
2,014
|
1,636
|
1,926
|
|
n/a
|
1,556
|
1,590
|
2,117
|
1,897
|
1,715
|
2,014
|
1,636
|
1,926
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,851
|
2,649
|
2,591
|
2,839
|
2,947
|
3,597
|
3,496
|
3,241
|
|
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
|
1,420
|
1,326
|
1,227
|
1,337
|
1,493
|
1,657
|
1,745
|
1,254
|
|
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
|
680
|
529
|
446
|
534
|
579
|
635
|
743
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
272
|
|
n/a
|
740
|
797
|
781
|
803
|
914
|
1,022
|
995
|
982
|
|
n/a
|
7,783
|
7,050
|
8,809
|
9,658
|
10,077
|
9,675
|
10,625
|
8,157
|
|
n/a
|
3,609
|
4,227
|
4,394
|
4,365
|
4,654
|
5,082
|
4,973
|
5,231
|
|
n/a
|
7,158
|
8,068
|
8,697
|
8,835
|
9,491
|
10,357
|
10,428
|
11,116
|
|
n/a
|
-3,549
|
-3,841
|
-4,303
|
-4,470
|
-4,837
|
-5,275
|
-5,455
|
-5,885
|
|
n/a
|
557
|
513
|
475
|
376
|
237
|
92
|
42
|
101
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
557
|
513
|
475
|
376
|
237
|
92
|
42
|
101
|
|
n/a
|
5,882
|
6,062
|
6,166
|
5,825
|
5,696
|
7,069
|
6,280
|
6,247
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
3,218
|
3,204
|
3,365
|
3,435
|
3,520
|
4,319
|
4,061
|
4,020
|
|
n/a
|
1,371
|
1,263
|
1,309
|
1,237
|
1,226
|
1,554
|
1,332
|
1,125
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
756
|
1,014
|
873
|
551
|
454
|
450
|
277
|
613
|
|
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
|
537
|
581
|
619
|
602
|
496
|
746
|
610
|
489
|
|
n/a
|
10,048
|
10,802
|
11,035
|
10,566
|
10,587
|
12,243
|
11,295
|
11,579
|
|
n/a
|
17,831
|
17,852
|
19,844
|
20,224
|
20,664
|
21,918
|
21,920
|
19,736
|
Liabilities and owners' equity | |||||||||
|
n/a
|
2,478
2478000000
|
2,215
2215000000
|
2,835
2835000000
|
3,104
3104000000
|
2,956
2956000000
|
3,479
3479000000
|
3,231
3231000000
|
3,343
3343000000
|
|
n/a
|
676
676000000
|
752
752000000
|
839
839000000
|
794
794000000
|
995
995000000
|
1,111
1111000000
|
836
836000000
|
1,006
1006000000
|
|
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
|
1,802
1802000000
|
1,463
1463000000
|
1,996
1996000000
|
2,310
2310000000
|
1,961
1961000000
|
2,368
2368000000
|
2,395
2395000000
|
2,337
2337000000
|
|
n/a
|
79
79000000
|
241
241000000
|
678
678000000
|
36
36000000
|
51
51000000
|
233
233000000
|
615
615000000
|
1,587
1587000000
|
|
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
|
1,170
1170000000
|
1,100
1100000000
|
1,216
1216000000
|
1,081
1081000000
|
1,329
1329000000
|
1,400
1400000000
|
1,331
1331000000
|
1,799
1799000000
|
|
n/a
|
219
219000000
|
219
219000000
|
373
373000000
|
396
396000000
|
517
517000000
|
438
438000000
|
370
370000000
|
568
568000000
|
|
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
|
951
951000000
|
881
881000000
|
843
843000000
|
685
685000000
|
812
812000000
|
962
962000000
|
961
961000000
|
1,231
1231000000
|
|
n/a
|
3,727
3727000000
|
3,556
3556000000
|
4,729
4729000000
|
4,221
4221000000
|
4,336
4336000000
|
5,112
5112000000
|
5,177
5177000000
|
6,729
6729000000
|
|
n/a
|
1,724
1724000000
|
1,862
1862000000
|
1,543
1543000000
|
2,038
2038000000
|
2,061
2061000000
|
7,465
7465000000
|
8,429
8429000000
|
7,453
7453000000
|
|
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
|
2,272
2272000000
|
2,321
2321000000
|
1,856
1856000000
|
1,929
1929000000
|
1,539
1539000000
|
1,427
1427000000
|
1,309
1309000000
|
1,009
1009000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
793
793000000
|
920
920000000
|
509
509000000
|
543
543000000
|
357
357000000
|
345
345000000
|
336
336000000
|
371
371000000
|
|
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
|
488
488000000
|
395
395000000
|
337
337000000
|
245
245000000
|
138
138000000
|
47
47000000
|
47
47000000
|
35
35000000
|
|
n/a
|
153
153000000
|
137
137000000
|
152
152000000
|
313
313000000
|
469
469000000
|
509
509000000
|
340
340000000
|
68
68000000
|
|
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
|
838
838000000
|
869
869000000
|
858
858000000
|
828
828000000
|
575
575000000
|
526
526000000
|
586
586000000
|
535
535000000
|
|
n/a
|
3,996
3996000000
|
4,183
4183000000
|
3,399
3399000000
|
3,967
3967000000
|
3,600
3600000000
|
8,892
8892000000
|
9,738
9738000000
|
8,462
8462000000
|
|
n/a
|
7,723
7723000000
|
7,739
7739000000
|
8,128
8128000000
|
8,188
8188000000
|
7,936
7936000000
|
14,004
14004000000
|
14,915
14915000000
|
15,191
15191000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
9,701
9701000000
|
9,902
9902000000
|
10,102
10102000000
|
10,377
10377000000
|
10,789
10789000000
|
10,009
10009000000
|
11,470
11470000000
|
11,632
11632000000
|
|
n/a
|
6
6000000
|
6
6000000
|
6
6000000
|
6
6000000
|
6
6000000
|
6
6000000
|
6
6000000
|
6
6000000
|
|
n/a
|
9,695
9695000000
|
9,896
9896000000
|
10,096
10096000000
|
10,371
10371000000
|
10,783
10783000000
|
10,003
10003000000
|
11,464
11464000000
|
11,626
11626000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-1,577
-1577000000
|
-2,110
-2110000000
|
-2,613
-2613000000
|
-3,045
-3045000000
|
-4,140
-4140000000
|
-10,032
-10032000000
|
-12,053
-12053000000
|
-15,053
-15053000000
|
|
n/a
|
2,665
2665000000
|
3,178
3178000000
|
4,174
4174000000
|
5,537
5537000000
|
7,188
7188000000
|
9,012
9012000000
|
10,374
10374000000
|
10,763
10763000000
|
|
n/a
|
-750
-750000000
|
-901
-901000000
|
-118
-118000000
|
-1,036
-1036000000
|
-1,278
-1278000000
|
-1,114
-1114000000
|
-2,801
-2801000000
|
-2,808
-2808000000
|
|
n/a
|
10,039
10039000000
|
10,069
10069000000
|
11,545
11545000000
|
11,833
11833000000
|
12,559
12559000000
|
7,875
7875000000
|
6,990
6990000000
|
4,534
4534000000
|
|
n/a
|
69
69000000
|
44
44000000
|
171
171000000
|
203
203000000
|
169
169000000
|
39
39000000
|
15
15000000
|
11
11000000
|
|
n/a
|
10,108
10108000000
|
10,113
10113000000
|
11,716
11716000000
|
12,036
12036000000
|
12,728
12728000000
|
7,914
7914000000
|
7,005
7005000000
|
4,545
4545000000
|
|
n/a
|
17,831
17831000000
|
17,852
17852000000
|
19,844
19844000000
|
20,224
20224000000
|
20,664
20664000000
|
21,918
21918000000
|
21,920
21920000000
|
19,736
19736000000
|
Remarks | restated on n/a | restated on Dec 1, 2011 n/a | restated on Dec 1, 2011 n/a | restated on Oct 19, 2012 n/a | restated on Oct 23, 2013 n/a | restated on Oct 29, 2014 n/a | restated on Oct 29, 2015 n/a | restated on Oct 19, 2016 n/a | restated on Jun 29, 2017 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|
|
2,044
|
2,116
|
1,115
|
1,659
|
2,093
|
2,525
|
2,762
|
2,325
|
1,313
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
573
|
548
|
602
|
613
|
622
|
615
|
691
|
716
|
727
|
|
145
|
783
|
366
|
188
|
313
|
113
|
233
|
240
|
506
|
|
90
|
116
|
102
|
104
|
128
|
100
|
120
|
111
|
111
|
|
47
|
235
|
22
|
124
|
263
|
176
|
12
|
-271
|
97
|
|
8
|
432
|
242
|
-40
|
-78
|
-163
|
101
|
400
|
298
|
|
75
|
-1,201
|
-685
|
354
|
23
|
-513
|
-632
|
-173
|
42
|
|
-318
|
520
|
-22
|
-347
|
170
|
222
|
-172
|
68
|
-498
|
|
-691
|
-634
|
221
|
181
|
-427
|
-192
|
-650
|
-425
|
181
|
|
889
|
-302
|
-395
|
586
|
439
|
-104
|
709
|
235
|
176
|
|
195
|
-785
|
-489
|
-66
|
-159
|
-439
|
-519
|
-51
|
183
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,837
|
2,246
|
1,398
|
2,814
|
3,051
|
2,740
|
3,054
|
3,108
|
2,588
|
|
-869
|
-819
|
-738
|
-574
|
-712
|
-660
|
-1,375
|
-974
|
-847
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-918
|
-916
|
-755
|
-540
|
-646
|
-741
|
-1,005
|
-967
|
-923
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
49
|
97
|
17
|
-34
|
-66
|
81
|
-370
|
-7
|
76
|
|
-78
|
-7
|
-39
|
0
|
0
|
0
|
-12
|
-30
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-78
|
-7
|
-39
|
0
|
0
|
0
|
-12
|
-30
|
0
|
|
-1,022
|
-29
|
-57
|
-99
|
-322
|
-165
|
-922
|
-8
|
-2
|
|
0
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,022
|
-329
|
-57
|
-99
|
-322
|
-165
|
-922
|
-8
|
-2
|
|
-73
|
132
|
0
|
-302
|
0
|
48
|
214
|
-7
|
-15
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2,042
|
-723
|
-834
|
-975
|
-1,034
|
-777
|
-2,095
|
-1,019
|
-864
|
|
-419
|
-552
|
-577
|
-602
|
-642
|
-802
|
-904
|
-938
|
-964
|
|
374
|
-183
|
18
|
185
|
-258
|
127
|
5,536
|
1,238
|
156
|
|
82
|
-112
|
22
|
79
|
-128
|
97
|
64
|
66
|
453
|
|
292
|
-71
|
-4
|
106
|
-130
|
30
|
5,472
|
1,172
|
-297
|
|
-254
|
-71
|
-4
|
-193
|
-629
|
-2
|
-7
|
-107
|
-306
|
|
546
|
0
|
0
|
299
|
499
|
32
|
5,479
|
1,279
|
9
|
|
-247
|
-359
|
-476
|
-437
|
-315
|
-838
|
-6,834
|
-698
|
-2,920
|
|
114
|
39
|
56
|
65
|
117
|
257
|
248
|
137
|
81
|
|
-361
|
-398
|
-532
|
-502
|
-432
|
-1,095
|
-7,082
|
-835
|
-3,001
|
|
167
|
19
|
-3
|
-10
|
50
|
28
|
-57
|
-32
|
-14
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-125
|
-1,075
|
-1,038
|
-864
|
-1,165
|
-1,485
|
-2,259
|
-430
|
-3,742
|
|
670
|
448
|
-474
|
975
|
852
|
478
|
-1,300
|
1,659
|
-2,018
|
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
0
|
0
|
|
670
|
448
|
-474
|
1,052
|
852
|
478
|
-1,300
|
1,659
|
-2,018
|
|
77
|
-105
|
3
|
35
|
-141
|
-93
|
-1
|
-325
|
-7
|
|
747
|
343
|
-471
|
1,087
|
711
|
385
|
-1,301
|
1,334
|
-2,025
|
Remarks |
restated on Dec 1, 2011
n/a
calculated values,
|
restated on Dec 1, 2011
n/a
calculated values,
|
restated on Oct 19, 2012
n/a
calculated values,
|
restated on Oct 23, 2013
n/a
calculated values,
|
restated on Oct 29, 2014
n/a
calculated values,
|
restated on Oct 29, 2015
n/a
calculated values,
|
restated on Oct 19, 2016
n/a
calculated values,
|
restated on Oct 19, 2016
n/a
calculated values,
|
restated on Oct 19, 2016
n/a
calculated values,
|