Investor relations pageIR page | no data available |
Founding year | no data available |
Headquarter | New York, United States of AmericaNew York, United States of Americano data available |
Employees | 219,000 (as per Q1 2017)no data available |
Sector | Banks, Financial ServicesBanks, Financial Servicesno data available |
Ticker | Cno data available |
Financial year endsFY ends | End of Decemberno data available |
Last Closing Price as per Oct 13, 2017, in USD |
72.11n/a |
Market Capitalisation in million USD |
198,537n/a |
Enterprise Value in million USD |
763,898n/a |
Common Shares Outstanding as per Mar 31, 2017 |
2,753,257,797n/a |
Preferred Shares Outstanding as per Mar 31, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
2,843,675,000n/a |
Average Diluted Shares Outstanding TTM |
2,843,900,000n/a |
Index Membership |
n/a
|
Revenues | 70,440n/a |
Gross Profit | 0n/a |
Operating Income | 22,471n/a |
EBITDA | 26,179n/a |
Net Profit | 15,501n/a |
Cash and Cash Equivalents | 22,272n/a |
Receivables | 0n/a |
Total Current Assets | 0n/a |
PP&E | 0n/a |
Total Assets | 1,821,635n/a |
Accounts Payable | 0n/a |
Current Debt | 378,082n/a |
Total Current Liabilities | 0n/a |
Long-Term Debt | 208,530n/a |
Total Liabilities | 1,592,482n/a |
Total Equity | 229,153n/a |
Depreciation & Amortisation | 3,708n/a |
Change in Working Capital | 24,151n/a |
Operating Cash Flow | 51,464n/a |
Net Change in PP&E and Intangibles | -2,270n/a |
Investing Cash Flow | -59,641n/a |
Dividends Paid | -2,672n/a |
Financing Cash Flow | 8,552n/a |
Total Change in Cash | 32n/a |
Free Cash Flow | 41,232n/a |
Gross Margin | 0.0%n/a |
Operating Margin | 31.9%n/a |
Net Profit Margin | 22.1%n/a |
Return on Equity | 6.8%n/a |
Return on Assets | 0.9%n/a |
Basic EPS | 5.45n/a |
Diluted EPS | 5.45n/a |
Sales per Share | 24.77n/a |
Book Value per Share | 73.45n/a |
FCF per Share | 14.50n/a |
Dividends per Share | 0.94n/a |
Price to Earnings Ratio | 13.23n/a |
Price to Sales Ratio | 2.91n/a |
Price to Book Value | 0.89n/a |
Price to Free Cash Flow | 4.97n/a |
EV/EBITDA | 29.18n/a |
EV/Sales | 10.84n/a |
Book to Market Value | 1.15n/a |
Current Ratio | 0.0%n/a |
Liabilities to Equity Ratio | 694.9%n/a |
Debt to Assets Ratio | 32.2%n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
|
77,300
|
51,599
|
80,285
|
86,601
|
77,331
|
69,190
|
76,724
|
77,219
|
76,354
|
69,875
|
|
45,389
|
53,749
|
48,496
|
54,186
|
47,649
|
46,686
|
46,793
|
47,993
|
46,630
|
45,104
|
|
121,347
|
106,499
|
76,398
|
79,282
|
71,858
|
67,298
|
62,970
|
61,683
|
58,551
|
57,615
|
|
-75,958
|
-52,750
|
-27,902
|
-25,096
|
-24,209
|
-20,612
|
-16,177
|
-13,690
|
-11,921
|
-12,511
|
|
31,911
|
-2,150
|
31,789
|
32,415
|
29,682
|
22,504
|
29,931
|
29,226
|
29,724
|
24,771
|
|
-12,347
|
-23,889
|
6,068
|
7,517
|
7,234
|
4,980
|
7,302
|
6,698
|
6,008
|
7,585
|
|
1,168
|
679
|
1,996
|
2,411
|
1,997
|
3,251
|
748
|
570
|
682
|
948
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
20,068
|
12,855
|
15,485
|
13,658
|
12,665
|
12,584
|
12,941
|
13,032
|
11,848
|
10,521
|
|
0
|
-2,740
|
-2,906
|
-1,411
|
-2,254
|
-4,971
|
-535
|
-424
|
-265
|
-620
|
|
23,022
|
10,945
|
11,146
|
10,240
|
10,040
|
6,660
|
9,475
|
9,350
|
11,451
|
6,337
|
|
-17,917
|
-34,714
|
-40,262
|
-26,042
|
-12,359
|
-11,329
|
-8,514
|
-7,467
|
-7,913
|
-6,982
|
|
59,383
|
16,885
|
40,023
|
60,559
|
64,972
|
57,861
|
68,210
|
69,752
|
68,441
|
62,893
|
|
-57,209
|
-67,690
|
-47,935
|
-47,375
|
-50,250
|
-50,036
|
-48,408
|
-55,051
|
-43,615
|
-41,416
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-57,209
|
-67,690
|
-47,935
|
-47,375
|
-50,250
|
-50,036
|
-48,408
|
-55,051
|
-43,615
|
-41,416
|
|
2,174
|
-50,805
|
-7,912
|
13,184
|
14,722
|
7,825
|
19,802
|
14,701
|
24,826
|
21,477
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,174
|
-50,805
|
-7,912
|
13,184
|
14,722
|
7,825
|
19,802
|
14,701
|
24,826
|
21,477
|
|
-1,528
|
-1,550
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,528
|
-1,550
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
646
|
-52,355
|
-7,799
|
13,184
|
14,722
|
7,825
|
19,802
|
14,701
|
24,826
|
21,477
|
|
2,546
|
20,326
|
6,733
|
-2,233
|
-3,575
|
-7
|
-6,186
|
-7,197
|
-7,440
|
-6,444
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3,192
|
-32,029
|
-1,066
|
10,951
|
11,147
|
7,818
|
13,616
|
7,504
|
17,386
|
15,033
|
|
708
|
4,002
|
-445
|
-68
|
68
|
-58
|
270
|
-2
|
-54
|
-58
|
|
708
|
4,002
|
-445
|
-68
|
68
|
-58
|
270
|
-2
|
-54
|
-58
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3,900
|
-28,027
|
-1,511
|
10,883
|
11,215
|
7,760
|
13,886
|
7,502
|
17,332
|
14,975
|
|
-283
|
343
|
-95
|
-281
|
-148
|
-219
|
-227
|
-192
|
-90
|
-63
|
|
3,617
|
-27,684
|
-1,606
|
10,602
|
11,067
|
7,541
|
13,659
|
7,310
|
17,242
|
14,912
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
3,617
|
-27,684
|
-1,606
|
10,602
|
11,067
|
7,541
|
13,659
|
7,310
|
17,242
|
14,912
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Mar 1, 2013
n/a
calculated values,
|
restated on Mar 3, 2014
n/a
calculated values,
|
restated on Feb 25, 2015
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Feb 24, 2017
n/a
calculated values,
|
restated on Feb 24, 2017
n/a
calculated values,
|
restated on Feb 24, 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 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
|
n/a
|
29,253
|
25,472
|
27,972
|
28,701
|
36,453
|
29,885
|
32,108
|
20,900
|
23,043
|
|
n/a
|
354,464
|
389,436
|
409,154
|
431,633
|
363,445
|
426,042
|
370,659
|
331,872
|
374,264
|
|
n/a
|
184,133
|
222,022
|
246,717
|
275,849
|
261,311
|
257,037
|
242,570
|
219,675
|
236,813
|
|
n/a
|
170,331
|
167,414
|
162,437
|
155,784
|
102,134
|
169,005
|
128,089
|
112,197
|
137,451
|
|
n/a
|
633,655
|
648,892
|
635,436
|
585,147
|
633,255
|
594,908
|
630,229
|
584,170
|
597,229
|
|
n/a
|
377,635
|
342,773
|
317,272
|
291,734
|
320,929
|
285,928
|
296,786
|
241,215
|
243,925
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
256,020
|
306,119
|
318,164
|
293,413
|
312,326
|
308,980
|
333,443
|
342,955
|
353,304
|
|
n/a
|
0
|
0
|
31,213
|
27,777
|
22,490
|
25,674
|
28,419
|
27,683
|
28,887
|
|
n/a
|
664,600
|
555,471
|
608,139
|
617,127
|
630,009
|
645,824
|
628,635
|
604,991
|
612,309
|
|
n/a
|
-29,616
|
-36,033
|
-40,655
|
-30,115
|
-25,455
|
-19,648
|
-16,000
|
-12,626
|
-12,060
|
|
n/a
|
694,216
|
591,504
|
648,794
|
647,242
|
655,464
|
665,472
|
644,635
|
617,617
|
624,369
|
|
n/a
|
0
|
167,447
|
193,062
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
424,057
|
455,732
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
7,504
|
6,600
|
5,697
|
5,056
|
4,566
|
3,721
|
5,114
|
|
n/a
|
27,132
|
25,392
|
26,152
|
25,413
|
25,673
|
25,009
|
23,592
|
22,349
|
21,659
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
165,272
|
163,105
|
168,332
|
151,480
|
147,602
|
127,984
|
123,967
|
135,524
|
129,572
|
|
n/a
|
1,874,376
|
1,807,768
|
1,913,902
|
1,873,878
|
1,864,660
|
1,880,382
|
1,842,175
|
1,731,210
|
1,792,077
|
Liabilities and owners' equity | ||||||||||
|
n/a
|
774,185
774185000000
|
835,903
835903000000
|
844,968
844968000000
|
865,936
865936000000
|
930,560
930560000000
|
968,273
968273000000
|
899,332
899332000000
|
907,887
907887000000
|
929,406
929406000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
681,288
681288000000
|
719,674
719674000000
|
711,634
711634000000
|
689,142
689142000000
|
735,879
735879000000
|
770,468
770468000000
|
699,449
699449000000
|
697,061
697061000000
|
715,092
715092000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
92,897
92897000000
|
116,229
116229000000
|
133,334
133334000000
|
176,794
176794000000
|
194,681
194681000000
|
197,805
197805000000
|
199,883
199883000000
|
210,826
210826000000
|
214,314
214314000000
|
|
n/a
|
165,800
165800000000
|
206,391
206391000000
|
449,151
449151000000
|
435,592
435592000000
|
435,825
435825000000
|
424,925
424925000000
|
422,989
422989000000
|
338,809
338809000000
|
368,719
368719000000
|
|
n/a
|
0
0
|
0
0
|
189,558
189558000000
|
198,373
198373000000
|
211,236
211236000000
|
203,512
203512000000
|
173,438
173438000000
|
146,496
146496000000
|
141,821
141821000000
|
|
n/a
|
165,800
165800000000
|
137,512
137512000000
|
129,054
129054000000
|
126,082
126082000000
|
115,549
115549000000
|
108,762
108762000000
|
139,036
139036000000
|
117,512
117512000000
|
139,045
139045000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
68,879
68879000000
|
78,790
78790000000
|
54,441
54441000000
|
52,027
52027000000
|
58,944
58944000000
|
58,335
58335000000
|
21,079
21079000000
|
30,701
30701000000
|
|
n/a
|
0
0
|
0
0
|
51,749
51749000000
|
56,696
56696000000
|
57,013
57013000000
|
53,707
53707000000
|
52,180
52180000000
|
53,722
53722000000
|
57,152
57152000000
|
|
n/a
|
359,593
359593000000
|
364,019
364019000000
|
381,183
381183000000
|
323,505
323505000000
|
239,463
239463000000
|
221,116
221116000000
|
223,080
223080000000
|
201,275
201275000000
|
206,178
206178000000
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
0
0
|
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
|
0
0
|
|
n/a
|
91,970
91970000000
|
80,233
80233000000
|
72,811
72811000000
|
69,272
69272000000
|
67,815
67815000000
|
59,935
59935000000
|
85,084
85084000000
|
60,147
60147000000
|
61,631
61631000000
|
|
n/a
|
1,391,548
1391548000000
|
1,486,546
1486546000000
|
1,748,113
1748113000000
|
1,694,305
1694305000000
|
1,673,663
1673663000000
|
1,674,249
1674249000000
|
1,630,485
1630485000000
|
1,508,118
1508118000000
|
1,565,934
1565934000000
|
|
n/a
|
0
0
|
0
0
|
312
312000000
|
312
312000000
|
2,562
2562000000
|
6,738
6738000000
|
10,468
10468000000
|
16,718
16718000000
|
19,253
19253000000
|
|
n/a
|
19,222
19222000000
|
98,428
98428000000
|
101,316
101316000000
|
105,833
105833000000
|
106,421
106421000000
|
107,224
107224000000
|
108,010
108010000000
|
108,319
108319000000
|
108,073
108073000000
|
|
n/a
|
57
57000000
|
286
286000000
|
29
29000000
|
29
29000000
|
30
30000000
|
31
31000000
|
31
31000000
|
31
31000000
|
31
31000000
|
|
n/a
|
19,165
19165000000
|
98,142
98142000000
|
101,287
101287000000
|
105,804
105804000000
|
106,391
106391000000
|
107,193
107193000000
|
107,979
107979000000
|
108,288
108288000000
|
108,042
108042000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
-1,442
-1442000000
|
-1,071
-1071000000
|
-847
-847000000
|
-1,658
-1658000000
|
-2,929
-2929000000
|
-7,677
-7677000000
|
-16,302
-16302000000
|
|
n/a
|
86,521
86521000000
|
77,440
77440000000
|
79,559
79559000000
|
90,520
90520000000
|
97,809
97809000000
|
111,168
111168000000
|
117,852
117852000000
|
133,841
133841000000
|
146,477
146477000000
|
|
n/a
|
-25,195
-25195000000
|
-18,937
-18937000000
|
-16,277
-16277000000
|
-17,788
-17788000000
|
-16,896
-16896000000
|
-19,133
-19133000000
|
-23,216
-23216000000
|
-29,344
-29344000000
|
-32,381
-32381000000
|
|
n/a
|
80,548
80548000000
|
156,931
156931000000
|
163,468
163468000000
|
177,806
177806000000
|
189,049
189049000000
|
204,339
204339000000
|
210,185
210185000000
|
221,857
221857000000
|
225,120
225120000000
|
|
n/a
|
2,392
2392000000
|
2,273
2273000000
|
2,321
2321000000
|
1,767
1767000000
|
1,948
1948000000
|
1,794
1794000000
|
1,511
1511000000
|
1,235
1235000000
|
1,023
1023000000
|
|
n/a
|
82,940
82940000000
|
159,204
159204000000
|
165,789
165789000000
|
179,573
179573000000
|
190,997
190997000000
|
206,133
206133000000
|
211,696
211696000000
|
223,092
223092000000
|
226,143
226143000000
|
|
n/a
|
1,474,488
1474488000000
|
1,645,750
1645750000000
|
1,913,902
1913902000000
|
1,873,878
1873878000000
|
1,864,660
1864660000000
|
1,880,382
1880382000000
|
1,842,181
1842181000000
|
1,731,210
1731210000000
|
1,792,077
1792077000000
|
Remarks | restated on n/a | restated on Feb 26, 2010 n/a | restated on Feb 25, 2011 n/a | restated on Feb 24, 2012 n/a | restated on Mar 1, 2013 n/a | restated on Mar 3, 2014 n/a | restated on Feb 25, 2015 n/a | restated on Feb 26, 2016 n/a | restated on Feb 24, 2017 n/a | restated on May 1, 2017 n/a |
in million USD | FY '07 | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|---|---|
|
3,617
|
-27,684
|
-1,606
|
10,602
|
11,067
|
7,541
|
13,659
|
7,310
|
17,242
|
14,912
|
|
3,617
|
-27,684
|
-1,606
|
10,602
|
11,067
|
7,541
|
13,659
|
7,310
|
17,242
|
14,912
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,421
|
2,466
|
2,853
|
2,664
|
2,872
|
2,507
|
3,303
|
3,589
|
3,506
|
3,720
|
|
16,982
|
33,311
|
39,004
|
25,077
|
11,824
|
10,458
|
7,604
|
6,828
|
7,108
|
6,749
|
|
14,710
|
-36,540
|
-7,232
|
-379
|
81
|
-3,887
|
2,533
|
3,557
|
2,985
|
1,492
|
|
0
|
-2,932
|
43
|
283
|
-95
|
1
|
-360
|
0
|
0
|
0
|
|
-3,927
|
-20,535
|
-7,709
|
-964
|
-74
|
-4,091
|
2,699
|
3,347
|
2,794
|
1,459
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
18,637
|
-13,073
|
434
|
302
|
250
|
203
|
194
|
210
|
191
|
33
|
|
-51,590
|
226,153
|
-40,362
|
-12,645
|
59,241
|
-27,038
|
36,055
|
25,057
|
8,842
|
27,001
|
|
-41,905
|
109,241
|
482
|
7,143
|
35,266
|
-39,728
|
28,214
|
19,416
|
25,306
|
18,823
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
38,143
|
89,933
|
-43,726
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-30,649
|
29,009
|
-1,711
|
2,483
|
1,021
|
-1,106
|
4,321
|
-1,144
|
-7,207
|
6,603
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-17,179
|
-2,030
|
4,593
|
-22,271
|
22,954
|
13,796
|
3,520
|
6,785
|
-9,257
|
1,575
|
|
-708
|
-1,070
|
402
|
-215
|
27
|
57
|
90
|
2
|
54
|
58
|
|
-14,568
|
196,636
|
-6,941
|
25,104
|
85,112
|
-10,362
|
63,244
|
46,343
|
39,737
|
53,932
|
|
250
|
20,186
|
4,039
|
256
|
-2,125
|
-2,515
|
-2,774
|
-2,763
|
-2,621
|
-2,089
|
|
4,253
|
23,966
|
6,303
|
2,619
|
1,323
|
1,089
|
716
|
623
|
577
|
667
|
|
-4,003
|
-3,780
|
-2,264
|
-2,363
|
-3,448
|
-3,604
|
-3,490
|
-3,386
|
-3,198
|
-2,756
|
|
58,673
|
-41,358
|
-62,106
|
-32,544
|
8,275
|
-11,034
|
-4,892
|
-29,051
|
-18,845
|
-13,694
|
|
333,099
|
302,978
|
219,009
|
373,502
|
322,525
|
245,873
|
215,931
|
229,941
|
223,517
|
197,708
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-274,426
|
-344,336
|
-281,115
|
-406,046
|
-314,250
|
-256,907
|
-220,823
|
-258,992
|
-242,362
|
-211,402
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-105,686
|
-57,678
|
95,235
|
50,930
|
-44,054
|
43,884
|
-83,672
|
61,305
|
49,346
|
-64,070
|
|
-88,470
|
43,287
|
92,716
|
70,648
|
-21,575
|
-24,304
|
-21,075
|
5,922
|
10,963
|
-21,621
|
|
-17,216
|
-100,965
|
2,519
|
-19,718
|
-22,479
|
68,188
|
-62,597
|
55,383
|
38,383
|
-42,449
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-15,614
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-15,614
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
-909
|
-12,997
|
265
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-62,377
|
-78,850
|
37,168
|
18,642
|
-37,904
|
30,335
|
-91,338
|
28,582
|
14,883
|
-79,588
|
|
-10,778
|
-7,526
|
-3,237
|
-9
|
-107
|
-143
|
-314
|
-633
|
-1,253
|
-2,287
|
|
6,421
|
-155,233
|
-113,319
|
-54,145
|
-75,101
|
-79,033
|
-17,114
|
-23,260
|
-72,422
|
13,293
|
|
10,425
|
-13,796
|
-51,995
|
-47,189
|
-25,067
|
-2,164
|
199
|
-1,099
|
-37,256
|
9,622
|
|
-56,983
|
-98,950
|
-47,669
|
35,277
|
8,815
|
12,863
|
-7,724
|
-30,074
|
-26,942
|
-4,675
|
|
52,979
|
-42,487
|
-13,655
|
-42,233
|
-58,849
|
-89,732
|
-9,589
|
7,913
|
-8,224
|
8,346
|
|
-65,517
|
-132,901
|
-123,743
|
-75,910
|
-89,091
|
-117,575
|
-63,994
|
-58,923
|
-52,843
|
-55,460
|
|
118,496
|
90,414
|
110,088
|
33,677
|
30,242
|
27,843
|
54,405
|
66,836
|
44,619
|
63,806
|
|
-603
|
77,483
|
20,295
|
3,744
|
3,749
|
2,245
|
3,261
|
2,467
|
775
|
-6,792
|
|
1,060
|
6,864
|
20,298
|
3,750
|
3,750
|
2,250
|
4,192
|
3,699
|
6,227
|
2,498
|
|
-1,663
|
70,619
|
-3
|
-6
|
-1
|
-5
|
-931
|
-1,232
|
-5,452
|
-9,290
|
|
93,422
|
-37,811
|
61,718
|
9,065
|
23,858
|
64,624
|
37,713
|
-48,336
|
8,555
|
24,394
|
|
-951
|
-400
|
-120
|
-806
|
-230
|
-194
|
-452
|
-508
|
-428
|
-316
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
87,511
|
-123,487
|
-34,663
|
-42,151
|
-47,831
|
-12,501
|
23,094
|
-70,270
|
-64,773
|
28,292
|
|
10,566
|
-5,701
|
-4,436
|
1,595
|
-623
|
7,472
|
-5,000
|
4,655
|
-10,153
|
2,636
|
|
121
|
-304
|
23
|
214
|
2,653
|
6
|
-10
|
0
|
0
|
0
|
|
10,687
|
-6,005
|
-4,413
|
1,809
|
2,030
|
7,478
|
-5,010
|
4,655
|
-10,153
|
2,636
|
|
1,005
|
-2,948
|
632
|
691
|
-1,301
|
274
|
-1,558
|
-2,432
|
-1,055
|
-493
|
|
11,692
|
-8,953
|
-3,781
|
2,500
|
729
|
7,752
|
-6,568
|
2,223
|
-11,208
|
2,143
|
Remarks |
restated on Feb 26, 2010
n/a
calculated values,
|
restated on Feb 25, 2011
n/a
calculated values,
|
restated on Feb 24, 2012
n/a
calculated values,
|
restated on Mar 1, 2013
n/a
calculated values,
|
restated on Mar 3, 2014
n/a
calculated values,
|
restated on Feb 25, 2015
n/a
calculated values,
|
restated on Feb 26, 2016
n/a
calculated values,
|
restated on Feb 24, 2017
n/a
calculated values,
|
restated on Feb 24, 2017
n/a
calculated values,
|
restated on Feb 24, 2017
n/a
calculated values,
|