Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 4.21 [9] => 14.52 [10] => 24.94 [11] => 23.73 [12] => 15.77 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 2.99 [10] => 10.49 [11] => 12.40 [12] => 8.85 ) [BS_share] => Array ( [0] => 2.978 [1] => 3.589 [2] => 5.782 [3] => 10.832 [4] => 22.261 [5] => 35.025 [6] => 56.720 [7] => 73.85 [8] => 92.65 [9] => 102.51 [10] => 105.57 [11] => 116.66 [12] => 117.02 ) [Fiscal Year] => Array ( [0] => Jun01 [1] => Jun02 [2] => Jun03 [3] => Jun04 [4] => Jun05 [5] => Jun06 [6] => Dec07 [7] => Dec08 [8] => Dec09 [9] => Dec10 [10] => Dec11 [11] => Dec12 [12] => Dec13 ) [quarter] => Array ( [0] => 200106 [1] => 200206 [2] => 200306 [3] => 200406 [4] => 200506 [5] => 200606 [6] => 200712 [7] => 200812 [8] => 200912 [9] => 201012 [10] => 201112 [11] => 201212 [12] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 2.978 [1] => 3.589 [2] => 5.782 [3] => 10.832 [4] => 22.261 [5] => 35.025 [6] => 56.720 [7] => 71.395 [8] => 85.913 [9] => 98.857 [10] => 107.368 [11] => 112.859 [12] => 116.935 ) [Revenue] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0 [4] => 0.746 [5] => 3.733 [6] => 43.345 [7] => 36.421 [8] => 56.834 [9] => 117.908 [10] => 245.514 [11] => 247.177 [12] => 251.313 ) [COGS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.013 [5] => 3.4 [6] => 27.254 [7] => 30.093 [8] => 39.203 [9] => 48.125 [10] => 66.787 [11] => 79.747 [12] => 115.658 ) [Gross Profit] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0 [4] => -0.267 [5] => 0.333 [6] => 16.092 [7] => 6.164 [8] => 17.631 [9] => 69.783 [10] => 178.727 [11] => 167.43 [12] => 135.655 ) [SGA] => Array ( [0] => 0.048 [1] => 0.041 [2] => 0.082 [3] => 1.222 [4] => 1.849 [5] => 3.99 [6] => 11.438 [7] => 6.203 [8] => 10.879 [9] => 14.904 [10] => 22.4 [11] => 31.845 [12] => 38.791 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [DDA] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0.001 [4] => 0.244 [5] => 1.793 [6] => 8.805 [7] => 5.097 [8] => 5.972 [9] => 10.109 [10] => 15.735 [11] => 25.98 [12] => 43.919 ) [Operating Income] => Array ( [0] => -0.094 [1] => -0.041 [2] => -0.373 [3] => -1.223 [4] => -3.2 [5] => -5.805 [6] => -5.871 [7] => -3.063 [8] => 4.278 [9] => 40.543 [10] => 139.83 [11] => 106.567 [12] => 22.689 ) [other_operating_charges] => Array ( [0] => -0.048 [1] => 0 [2] => -0.291 [3] => -0.001 [4] => -1.084 [5] => -2.148 [6] => -10.525 [7] => -3.024 [8] => -2.474 [9] => -14.336 [10] => -16.497 [11] => -29.018 [12] => -74.175 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 3.935 [9] => 14.52 [10] => 16.84 [11] => 20.19 [12] => 9.8 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 364.57775 [9] => 1488.4452 [10] => 1777.7988 [11] => 2355.3654 [12] => 1146.796 ) [Cash and Equiv] => Array ( [0] => 0.01 [1] => 0.155 [2] => 0.007 [3] => 7.298 [4] => 2.779 [5] => 14.873 [6] => 12.961 [7] => 14.317 [8] => 5.625 [9] => 41.163 [10] => 91.184 [11] => 118.828 [12] => 58.142 ) [ev_addition] => Array ( [0] => -0.01 [1] => -0.155 [2] => -0.007 [3] => -7.298 [4] => -2.779 [5] => 10.94 [6] => 0.511 [7] => -0.174 [8] => -3.51 [9] => -38.746 [10] => -80.575 [11] => -97.981 [12] => -19.971 ) [ev_addition_per_share] => Array ( [0] => -0.003 [1] => -0.043 [2] => -0.001 [3] => -0.674 [4] => -0.125 [5] => 0.312 [6] => 0.009 [7] => -0.002 [8] => -0.038 [9] => -0.378 [10] => -0.763 [11] => -0.84 [12] => -0.171 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 361.06775 [9] => 1449.6992 [10] => 1697.2238 [11] => 2257.3844 [12] => 1126.825 ) [Non Operating Income] => Array ( [0] => 0.009 [1] => -0.02 [2] => -0.015 [3] => -0.045 [4] => 0.067 [5] => -0.102 [6] => -0.222 [7] => -1.614 [8] => 0.671 [9] => 2.934 [10] => -1.671 [11] => 6.211 [12] => 5.152 ) [tax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.184 [6] => 1.398 [7] => -1.577 [8] => -3.085 [9] => 7.619 [10] => 33.963 [11] => 22.091 [12] => 64.425 ) [Pretax Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -5.78 [6] => -5.903 [7] => -5.805 [8] => 2.941 [9] => 42.75 [10] => 137.537 [11] => 110.989 [12] => 26.193 ) [InterestIncome] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0.024 [4] => 0.106 [5] => 0.249 [6] => 1.371 [7] => 0 [8] => 0 [9] => 0 [10] => 0.641 [11] => 0.504 [12] => 0.822 ) [InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.122 [6] => -1.181 [7] => -1.128 [8] => -2.007 [9] => -0.727 [10] => -1.263 [11] => -2.293 [12] => -2.47 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 2.493 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0.001 [4] => 0.244 [5] => 1.793 [6] => 8.805 [7] => 2.604 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [ReconciledDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.24 [5] => 1.79 [6] => 8.8 [7] => 5.1 [8] => 5.97 [9] => 10.11 [10] => 15.74 [11] => 25.98 [12] => 43.92 ) [EBIT] => Array ( [0] => -0.094 [1] => -0.041 [2] => -0.373 [3] => -1.223 [4] => -3.2 [5] => -5.658 [6] => -4.721 [7] => -4.677 [8] => 4.949 [9] => 43.477 [10] => 138.8 [11] => 113.282 [12] => 28.663 ) [EBITDA_morn] => Array ( [0] => -0.092 [1] => -0.041 [2] => -0.373 [3] => -1.222 [4] => -2.956 [5] => -3.865 [6] => 4.083 [7] => 0.421 [8] => 4.278 [9] => 40.543 [10] => 139.83 [11] => 113.857 [12] => 29.245 ) [EBITDA] => Array ( [0] => -0.092 [1] => -0.041 [2] => -0.373 [3] => -1.222 [4] => -2.956 [5] => -3.865 [6] => 4.084 [7] => 0.42 [8] => 10.921 [9] => 53.586 [10] => 154.535 [11] => 139.262 [12] => 72.582 ) [EBITDA_1] => Array ( [0] => -0.092 [1] => 0 [2] => 0 [3] => -1.222 [4] => -2.956 [5] => -3.865 [6] => 4.084 [7] => 0.42 [8] => 10.921 [9] => 53.586 [10] => 154.535 [11] => 139.262 [12] => 72.582 ) [DDA_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.24 [5] => 1.79 [6] => 8.8 [7] => 5.1 [8] => 5.97 [9] => 10.11 [10] => 15.74 [11] => 25.98 [12] => 43.92 ) [EBITDA_new] => Array ( [0] => -0.092 [1] => -0.041 [2] => -0.373 [3] => -1.222 [4] => -2.956 [5] => -3.865 [6] => 4.083 [7] => 0.421 [8] => 4.278 [9] => 40.543 [10] => 139.83 [11] => 113.857 [12] => 29.245 ) [EBITDA_per_share] => Array ( [0] => -0.03 [1] => -0.01 [2] => -0.06 [3] => -0.11 [4] => -0.13 [5] => -0.11 [6] => 0.07 [7] => 0.01 [8] => 0.13 [9] => 0.54 [10] => 1.44 [11] => 1.23 [12] => 0.62 ) [Operating_Income_per_share] => Array ( [0] => -0.03 [1] => -0.01 [2] => -0.06 [3] => -0.11 [4] => -0.14 [5] => -0.17 [6] => -0.1 [7] => -0.04 [8] => 0.05 [9] => 0.41 [10] => 1.3 [11] => 0.94 [12] => 0.19 ) [Net Income] => Array ( [0] => -0.086 [1] => -0.061 [2] => -0.388 [3] => -1.244 [4] => -3.027 [5] => -5.085 [6] => -7.301 [7] => -4.227 [8] => 6.026 [9] => 35.131 [10] => 103.574 [11] => 88.898 [12] => -38.232 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Shares Outstanding] => Array ( [0] => 2.978 [1] => 3.589 [2] => 5.782 [3] => 10.832 [4] => 22.261 [5] => 35.025 [6] => 56.720 [7] => 71.395 [8] => 85.913 [9] => 98.857 [10] => 107.368 [11] => 112.859 [12] => 116.935 ) [shares_diluted] => Array ( [0] => 2.978 [1] => 3.589 [2] => 5.782 [3] => 10.832 [4] => 22.261 [5] => 35.025 [6] => 56.720 [7] => 71.395 [8] => 85.913 [9] => 98.857 [10] => 107.368 [11] => 112.859 [12] => 116.935 ) [shares_basic] => Array ( [0] => 2.978 [1] => 3.589 [2] => 5.782 [3] => 10.832 [4] => 22.261 [5] => 35.025 [6] => 56.720 [7] => 71.395 [8] => 83.389 [9] => 93.588 [10] => 103.277 [11] => 110.775 [12] => 116.935 ) [COGS_pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 1.36 [5] => 0.91 [6] => 0.63 [7] => 0.83 [8] => 0.69 [9] => 0.41 [10] => 0.27 [11] => 0.32 [12] => 0.46 ) [Gross Profit_pct] => Array ( [0] => 100.00 [1] => 0 [2] => 0 [3] => 0 [4] => -35.79 [5] => 8.92 [6] => 37.13 [7] => 16.92 [8] => 31.02 [9] => 59.18 [10] => 72.80 [11] => 67.74 [12] => 53.98 ) [SGA_pct] => Array ( [0] => 2,400.00 [1] => 0 [2] => 0 [3] => 0 [4] => 247.86 [5] => 106.88 [6] => 26.39 [7] => 17.03 [8] => 19.14 [9] => 12.64 [10] => 9.12 [11] => 12.88 [12] => 15.44 ) [Interest Expense_pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 0.00 [5] => -3.27 [6] => -2.72 [7] => -3.10 [8] => -3.53 [9] => -0.62 [10] => -0.51 [11] => -0.93 [12] => -0.98 ) [Pretax Income_pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 0.00 [5] => -154.84 [6] => -13.62 [7] => -15.94 [8] => 5.17 [9] => 36.26 [10] => 56.02 [11] => 44.90 [12] => 10.42 ) [Net Income_pct] => Array ( [0] => -4,300.00 [1] => 0 [2] => 0 [3] => 0 [4] => -405.76 [5] => -136.22 [6] => -16.84 [7] => -11.61 [8] => 10.60 [9] => 29.80 [10] => 42.19 [11] => 35.97 [12] => -15.21 ) [DaysSalesOutstanding] => Array ( [0] => 365 [1] => 0 [2] => 0 [3] => 0 [4] => 281.82 [5] => 294.6 [6] => 84.74 [7] => 76.83 [8] => 53.97 [9] => 25.86 [10] => 37.65 [11] => 41.73 [12] => 32.02 ) [Payable] => Array ( [0] => 0.006 [1] => 0 [2] => 0 [3] => 0 [4] => 0.291 [5] => 4.032 [6] => 8.818 [7] => 0.458 [8] => 0.113 [9] => 6.463 [10] => 6.512 [11] => 25.204 [12] => 29.211 ) [DaysPayable] => Array ( [0] => 1095 [1] => 0 [2] => 0 [3] => 0 [4] => 142.38 [5] => 394.24 [6] => 74.25 [7] => 4.59 [8] => 0.73 [9] => 20.01 [10] => 9.68 [11] => 37.22 [12] => 42.43 ) [Accts Rec.] => Array ( [0] => 0.002 [1] => 0.028 [2] => 0.01 [3] => 0.461 [4] => 0.576 [5] => 3.013 [6] => 10.063 [7] => 7.666 [8] => 8.403 [9] => 8.354 [10] => 25.327 [11] => 28.262 [12] => 22.045 ) [Inventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.126 [5] => 0.915 [6] => 2.937 [7] => 4.06 [8] => 3.641 [9] => 8.651 [10] => 14.661 [11] => 23.641 [12] => 26.785 ) [inventory2sales] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.169 [5] => 0.245 [6] => 0.068 [7] => 0.111 [8] => 0.064 [9] => 0.073 [10] => 0.06 [11] => 0.096 [12] => 0.107 ) [Total Current Assets] => Array ( [0] => 0.042 [1] => 0.183 [2] => 0.017 [3] => 7.758 [4] => 3.482 [5] => 19.829 [6] => 27.016 [7] => 27.83 [8] => 19.071 [9] => 60.097 [10] => 137.572 [11] => 172.917 [12] => 109.533 ) [Other Current Assets] => Array ( [0] => 0.03 [1] => 0 [2] => 8.67361737988E-19 [3] => -0.001 [4] => 0.001 [5] => 1.028 [6] => 1.055 [7] => 1.787 [8] => 1.402 [9] => 1.929 [10] => 6.4 [11] => 2.186 [12] => 2.561 ) [Net PPE] => Array ( [0] => 0.037 [1] => 0.104 [2] => 0.021 [3] => 4.719 [4] => 6.686 [5] => 81.297 [6] => 158.504 [7] => 160.48 [8] => 216.978 [9] => 192.043 [10] => 286.905 [11] => 593.153 [12] => 739.766 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 24.591 [12] => 0 ) [Total Assets] => Array ( [0] => 0.082 [1] => 0.29 [2] => 0.038 [3] => 12.478 [4] => 10.168 [5] => 101.126 [6] => 186.815 [7] => 189.942 [8] => 240.162 [9] => 257.631 [10] => 443.312 [11] => 813.031 [12] => 854.952 ) [Other Long-Term Assets] => Array ( [0] => 0.003 [1] => 0.003 [2] => -3.46944695195E-18 [3] => 0.000999999999999 [4] => -8.881784197E-16 [5] => 7.1054273576E-15 [6] => 1.295 [7] => 1.632 [8] => 4.113 [9] => 5.491 [10] => 18.835 [11] => 22.37 [12] => 5.653 ) [Total Assets Non-liquid] => Array ( [0] => 0.072 [1] => 0.135 [2] => 0.031 [3] => 5.18 [4] => 7.389 [5] => 86.253 [6] => 173.854 [7] => 175.625 [8] => 234.537 [9] => 216.468 [10] => 352.128 [11] => 694.203 [12] => 796.81 ) [HardAssets] => Array ( [0] => 0.072 [1] => 0.135 [2] => 0.031 [3] => 5.18 [4] => 7.389 [5] => 86.253 [6] => 173.854 [7] => 175.625 [8] => 234.537 [9] => 216.468 [10] => 352.128 [11] => 669.612 [12] => 796.81 ) [Accts Payable] => Array ( [0] => 0.006 [1] => 0.003 [2] => 0.102 [3] => 2.356 [4] => 0.291 [5] => 4.032 [6] => 8.818 [7] => 14.706 [8] => 10.811 [9] => 12.742 [10] => 22.415 [11] => 41.775 [12] => 42.856 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.974 [6] => 15.554 [7] => 13.885 [8] => 3.52 [9] => 1.16 [10] => 5.053 [11] => 15.455 [12] => 33.867 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.974 [6] => 13.472 [7] => 12.583 [8] => 1.477 [9] => 0 [10] => 0.784 [11] => 6.662 [12] => 17.874 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.865 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Total Current Liabilities] => Array ( [0] => 0.006 [1] => 0.003 [2] => 0.102 [3] => 2.356 [4] => 0.291 [5] => 16.82 [6] => 25.88 [7] => 28.681 [8] => 14.482 [9] => 14 [10] => 27.869 [11] => 57.23 [12] => 76.723 ) [Other Current Liab.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.814 [6] => 1.508 [7] => 0.09 [8] => 0.151 [9] => 0.098 [10] => 0.401 [11] => 0 [12] => 0 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 5.301 [1] => 5.562 [2] => 6.263 [3] => 16.179 [4] => 19.105 [5] => 43.128 [6] => 164.612 [7] => 180.728 [8] => 260.077 [9] => 239.77 [10] => 273.304 [11] => 423.958 [12] => 425.707 ) [Retained Earnings] => Array ( [0] => -5.225 [1] => -5.276 [2] => -6.327 [3] => -7.606 [4] => -11.304 [5] => -17.514 [6] => -34.668 [7] => -32.438 [8] => -31.675 [9] => -54.124 [10] => 49.45 [11] => 138.348 [12] => 98.495 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Total Equity] => Array ( [0] => 0.076 [1] => 0.287 [2] => -0.065 [3] => 9.282 [4] => 8.958 [5] => 48.384 [6] => 123.985 [7] => 129.44 [8] => 189.973 [9] => 211.455 [10] => 350.598 [11] => 593.525 [12] => 570.745 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.974 [6] => 0 [7] => 1.56 [8] => 0.638 [9] => 2.417 [10] => 9.825 [11] => 14.185 [12] => 20.297 ) [Total Liabilities] => Array ( [0] => 0.006 [1] => 0.003 [2] => 0.102 [3] => 3.196 [4] => 1.21 [5] => 52.742 [6] => 62.83 [7] => 60.502 [8] => 50.189 [9] => 46.176 [10] => 92.714 [11] => 219.506 [12] => 284.207 ) [Other Long-Term Liab.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.84 [4] => 0.919 [5] => 4.958 [6] => 4.789 [7] => 5.043 [8] => 7.93 [9] => 7.688 [10] => 6.123 [11] => 53.932 [12] => 38.438 ) [Cash and Equiv_pct] => Array ( [0] => 12.20 [1] => 53.45 [2] => 18.42 [3] => 58.49 [4] => 27.33 [5] => 14.71 [6] => 6.94 [7] => 7.54 [8] => 2.34 [9] => 15.98 [10] => 20.57 [11] => 14.62 [12] => 6.80 ) [Accts Rec._pct] => Array ( [0] => 2.44 [1] => 9.66 [2] => 26.32 [3] => 3.69 [4] => 5.66 [5] => 2.98 [6] => 5.39 [7] => 4.04 [8] => 3.50 [9] => 3.24 [10] => 5.71 [11] => 3.48 [12] => 2.58 ) [Inventory_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 1.24 [5] => 0.90 [6] => 1.57 [7] => 2.14 [8] => 1.52 [9] => 3.36 [10] => 3.31 [11] => 2.91 [12] => 3.13 ) [Other Current Assets_pct] => Array ( [0] => 36.59 [1] => 0.00 [2] => 0.00 [3] => -0.01 [4] => 0.01 [5] => 1.02 [6] => 0.56 [7] => 0.94 [8] => 0.58 [9] => 0.75 [10] => 1.44 [11] => 0.27 [12] => 0.30 ) [Total Current Assets_pct] => Array ( [0] => 51.22 [1] => 63.10 [2] => 44.74 [3] => 62.17 [4] => 34.24 [5] => 19.61 [6] => 14.46 [7] => 14.65 [8] => 7.94 [9] => 23.33 [10] => 31.03 [11] => 21.27 [12] => 12.81 ) [Net PPE_pct] => Array ( [0] => 45.12 [1] => 35.86 [2] => 55.26 [3] => 37.82 [4] => 65.76 [5] => 80.39 [6] => 84.85 [7] => 84.49 [8] => 90.35 [9] => 74.54 [10] => 64.72 [11] => 72.96 [12] => 86.53 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 3.02 [12] => 0.00 ) [Other Long-Term Assets_pct] => Array ( [0] => 3.66 [1] => 1.03 [2] => -0.00 [3] => 0.01 [4] => -0.00 [5] => 0.00 [6] => 0.69 [7] => 0.86 [8] => 1.71 [9] => 2.13 [10] => 4.25 [11] => 2.75 [12] => 0.66 ) [Accts Payable_pct] => Array ( [0] => 7.32 [1] => 1.03 [2] => 268.42 [3] => 18.88 [4] => 2.86 [5] => 3.99 [6] => 4.72 [7] => 7.74 [8] => 4.50 [9] => 4.95 [10] => 5.06 [11] => 5.14 [12] => 5.01 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 11.84 [6] => 8.33 [7] => 7.31 [8] => 1.47 [9] => 0.45 [10] => 1.14 [11] => 1.90 [12] => 3.96 ) [Other Current Liab._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.80 [6] => 0.81 [7] => 0.05 [8] => 0.06 [9] => 0.04 [10] => 0.09 [11] => 0.00 [12] => 0.00 ) [Total Current Liabilities_pct] => Array ( [0] => 7.32 [1] => 1.03 [2] => 268.42 [3] => 18.88 [4] => 2.86 [5] => 16.63 [6] => 13.85 [7] => 15.10 [8] => 6.03 [9] => 5.43 [10] => 6.29 [11] => 7.04 [12] => 8.97 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 11.84 [6] => 0.00 [7] => 0.82 [8] => 0.27 [9] => 0.94 [10] => 2.22 [11] => 1.74 [12] => 2.37 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 6.73 [4] => 9.04 [5] => 23.68 [6] => 19.78 [7] => 15.93 [8] => 14.60 [9] => 11.55 [10] => 12.41 [11] => 18.21 [12] => 21.89 ) [Total Liabilities_pct] => Array ( [0] => 7.32 [1] => 1.03 [2] => 268.42 [3] => 25.61 [4] => 11.90 [5] => 52.15 [6] => 33.63 [7] => 31.85 [8] => 20.90 [9] => 17.92 [10] => 20.91 [11] => 27.00 [12] => 33.24 ) [netcash] => Array ( [0] => 0 [1] => 0.04 [2] => -0.02 [3] => 0.38 [4] => 0.07 [5] => -1.08 [6] => -0.88 [7] => -0.63 [8] => -0.48 [9] => -0.05 [10] => -0.01 [11] => -0.86 [12] => -1.93 ) [NCAV] => Array ( [0] => 0 [1] => 0.05 [2] => -0.02 [3] => 0.41 [4] => 0.09 [5] => -1 [6] => -0.72 [7] => -0.52 [8] => -0.39 [9] => 0.05 [10] => 0.23 [11] => -0.58 [12] => -1.68 ) [NCAV_real] => Array ( [0] => 0.01 [1] => 0.05 [2] => -0.01 [3] => 0.42 [4] => 0.1 [5] => -0.94 [6] => -0.63 [7] => -0.44 [8] => -0.34 [9] => 0.14 [10] => 0.42 [11] => -0.4 [12] => -1.49 ) [Book Value Per Share] => Array ( [0] => 0.03 [1] => 0.08 [2] => -0.01 [3] => 0.86 [4] => 0.4 [5] => 1.38 [6] => 2.19 [7] => 1.75 [8] => 2.05 [9] => 2.06 [10] => 3.32 [11] => 5.09 [12] => 4.88 ) [Tangibles_book_per_share] => Array ( [0] => 0.03 [1] => 0.08 [2] => -0.01 [3] => 0.86 [4] => 0.4 [5] => 1.38 [6] => 2.19 [7] => 1.75 [8] => 2.05 [9] => 2.06 [10] => 3.32 [11] => 4.88 [12] => 4.88 ) [deb2equity] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.495 [6] => 0.125 [7] => 0.119 [8] => 0.022 [9] => 0.017 [10] => 0.042 [11] => 0.05 [12] => 0.095 ) [debt2rev_totaldebt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 23.948 [6] => 15.554 [7] => 15.445 [8] => 4.158 [9] => 3.577 [10] => 14.878 [11] => 29.64 [12] => 54.164 ) [debt2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 6.415 [6] => 0.359 [7] => 0.424 [8] => 0.073 [9] => 0.03 [10] => 0.061 [11] => 0.12 [12] => 0.216 ) [cogs2rev] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 1.36 [5] => 0.91 [6] => 0.63 [7] => 0.83 [8] => 0.69 [9] => 0.41 [10] => 0.27 [11] => 0.32 [12] => 0.46 ) [inventory2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.169 [5] => 0.245 [6] => 0.068 [7] => 0.111 [8] => 0.064 [9] => 0.073 [10] => 0.06 [11] => 0.096 [12] => 0.107 ) [ar2asset] => Array ( [0] => 0.024 [1] => 0 [2] => 0 [3] => 0 [4] => 0.057 [5] => 0.03 [6] => 0.054 [7] => 0.04 [8] => 0.035 [9] => 0.032 [10] => 0.057 [11] => 0.035 [12] => 0.026 ) [cash2asset] => Array ( [0] => 0.122 [1] => 0 [2] => 0 [3] => 0 [4] => 0.273 [5] => 0.147 [6] => 0.069 [7] => 0.075 [8] => 0.023 [9] => 0.16 [10] => 0.206 [11] => 0.146 [12] => 0.068 ) [equity2asset] => Array ( [0] => 0.927 [1] => 0 [2] => 0 [3] => 0 [4] => 0.881 [5] => 0.478 [6] => 0.664 [7] => 0.681 [8] => 0.791 [9] => 0.821 [10] => 0.791 [11] => 0.73 [12] => 0.668 ) [equity2liab_tangbile] => Array ( [0] => 12.667 [1] => 0 [2] => 0 [3] => 0 [4] => 7.403 [5] => 0.917 [6] => 1.973 [7] => 2.139 [8] => 3.785 [9] => 4.579 [10] => 3.782 [11] => 2.592 [12] => 2.008 ) [ppe2asset] => Array ( [0] => 0.451 [1] => 0 [2] => 0 [3] => 0 [4] => 0.658 [5] => 0.804 [6] => 0.848 [7] => 0.845 [8] => 0.903 [9] => 0.745 [10] => 0.647 [11] => 0.73 [12] => 0.865 ) [interest2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -3.268 [6] => -2.725 [7] => -3.097 [8] => -3.531 [9] => -0.617 [10] => -0.514 [11] => -0.928 [12] => -0.983 ) [std2asset] => Array ( [0] => 0.073 [1] => 0 [2] => 0 [3] => 0 [4] => 0.029 [5] => 0.166 [6] => 0.139 [7] => 0.151 [8] => 0.06 [9] => 0.054 [10] => 0.063 [11] => 0.07 [12] => 0.09 ) [ltd2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.118 [6] => 0 [7] => 0.008 [8] => 0.003 [9] => 0.009 [10] => 0.022 [11] => 0.017 [12] => 0.024 ) [turnover] => Array ( [0] => 0.024 [1] => 0 [2] => 0 [3] => 0 [4] => 0.073 [5] => 0.037 [6] => 0.232 [7] => 0.192 [8] => 0.237 [9] => 0.458 [10] => 0.554 [11] => 0.304 [12] => 0.294 ) [CF_Net Income] => Array ( [0] => -0.086 [1] => -0.061 [2] => -0.388 [3] => -1.213 [4] => -3.027 [5] => -5.085 [6] => -7.301 [7] => -4.227 [8] => 6.026 [9] => 35.131 [10] => 103.574 [11] => 88.898 [12] => -38.232 ) [buybackratio] => Array ( [0] => 0 [1] => 4.46 [2] => 0 [3] => 8.24 [4] => 0.47 [5] => 8.31 [6] => 5.56 [7] => 8.08 [8] => -4.62 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.73 [9] => 3.99 [10] => 8.56 [11] => 9.14 [12] => 0 ) [CF_DDA] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0.001 [4] => 0.244 [5] => 1.793 [6] => 8.805 [7] => 5.097 [8] => 5.972 [9] => 10.109 [10] => 15.735 [11] => 25.98 [12] => 43.919 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Cash Flow from Operations] => Array ( [0] => -0.041 [1] => -0.06 [2] => 0.026 [3] => -0.643 [4] => -3.962 [5] => -1.98 [6] => 4.212 [7] => 5.39 [8] => 6.402 [9] => 57.836 [10] => 127.529 [11] => 136.159 [12] => 134.272 ) [Cash Flow from Others] => Array ( [0] => 0.046 [1] => 0.02 [2] => 0.305 [3] => 0.769 [4] => 1.227 [5] => 1.103 [6] => 6.128 [7] => 4.626 [8] => 5.468 [9] => 2.728 [10] => -12.04 [11] => -2.084 [12] => 59.807 ) [Cash Flow_PPE] => Array ( [0] => -0.055 [1] => -0.067 [2] => -0.194 [3] => -1.822 [4] => -2.626 [5] => -7.885 [6] => -31.038 [7] => -32.38 [8] => -32.362 [9] => -30.565 [10] => -95.926 [11] => -175.134 [12] => -178.742 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -20.956 [6] => -5.013 [7] => 0 [8] => -0.508 [9] => 0 [10] => 0 [11] => 8.614 [12] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -0.055 [1] => -0.067 [2] => -0.194 [3] => -1.844 [4] => -2.626 [5] => -7.885 [6] => -31.038 [7] => -32.38 [8] => -32.362 [9] => -30.565 [10] => -95.926 [11] => -175.134 [12] => -178.742 ) [Cash Flow from Investing] => Array ( [0] => -0.055 [1] => -0.067 [2] => -0.194 [3] => -1.822 [4] => -2.626 [5] => -28.437 [6] => -36.051 [7] => -33.362 [8] => -47.401 [9] => -30.223 [10] => -104.045 [11] => -172.978 [12] => -188.665 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0.272 [2] => 0 [3] => 9.756 [4] => 1.426 [5] => 42.235 [6] => 40.618 [7] => 34.162 [8] => 27.819 [9] => 0 [10] => 0 [11] => 0 [12] => -2.403 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0.272 [2] => 0 [3] => 9.993 [4] => 1.426 [5] => 42.235 [6] => 40.618 [7] => 34.162 [8] => 27.819 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -2.416 [8] => 1.926 [9] => -6.688 [10] => -2.081 [11] => 48.716 [12] => 0 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [Cash from Financing] => Array ( [0] => 0 [1] => 0.272 [2] => 0 [3] => 9.756 [4] => 1.426 [5] => 42.235 [6] => 26.754 [7] => 31.746 [8] => 29.968 [9] => 7.806 [10] => 26.918 [11] => 56.325 [12] => -1.741 ) [Other Financing] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -13.864 [7] => 0 [8] => 0.223 [9] => 14.494 [10] => 28.999 [11] => 7.609 [12] => 0.662 ) [Net Change in Cash] => Array ( [0] => -0.096 [1] => 0.145 [2] => -0.168 [3] => 7.291 [4] => -5.163 [5] => 11.818 [6] => -5.085 [7] => 3.774 [8] => -11.031 [9] => 35.419 [10] => 50.402 [11] => 19.506 [12] => -56.134 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => -2.77555756156E-17 [2] => -3.46944695195E-18 [3] => 2.22044604925E-16 [4] => -0.001 [5] => -4.4408920985E-16 [6] => 0 [7] => 4.4408920985E-15 [8] => 8.881784197E-16 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [total_freecashflow] => Array ( [0] => -0.096 [1] => -0.127 [2] => -0.168 [3] => -2.487 [4] => -6.588 [5] => -9.865 [6] => -26.826 [7] => -26.99 [8] => -25.96 [9] => 27.271 [10] => 31.603 [11] => -38.975 [12] => -44.47 ) [per share rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.03 [5] => 0.11 [6] => 0.76 [7] => 0.51 [8] => 0.66 [9] => 1.19 [10] => 2.29 [11] => 2.19 [12] => 2.15 ) [per share eps] => Array ( [0] => -0.029 [1] => -0.02 [2] => -0.067 [3] => -0.113 [4] => -0.139 [5] => -0.144 [6] => -0.131 [7] => -0.058 [8] => 0.067 [9] => 0.36 [10] => 0.96 [11] => 0.79 [12] => -0.33 ) [eps_nri] => Array ( [0] => -0.03 [1] => -0.02 [2] => -0.07 [3] => -0.11 [4] => -0.14 [5] => -0.15 [6] => -0.13 [7] => -0.06 [8] => 0.07 [9] => 0.36 [10] => 0.96 [11] => 0.79 [12] => -0.33 ) [per share_freecashflow] => Array ( [0] => -0.03 [1] => -0.04 [2] => -0.03 [3] => -0.23 [4] => -0.3 [5] => -0.28 [6] => -0.47 [7] => -0.38 [8] => -0.3 [9] => 0.28 [10] => 0.29 [11] => -0.35 [12] => -0.38 ) [ROE] => Array ( [0] => -113.16 [1] => -21.25 [2] => 0 [3] => -13.4 [4] => -33.79 [5] => -10.51 [6] => -5.89 [7] => -3.27 [8] => 3.17 [9] => 16.61 [10] => 29.54 [11] => 14.98 [12] => -6.7 ) [ROA] => Array ( [0] => -104.88 [1] => -21.03 [2] => -1021.05 [3] => -9.97 [4] => -29.77 [5] => -5.03 [6] => -3.91 [7] => -2.23 [8] => 2.51 [9] => 13.64 [10] => 23.36 [11] => 10.93 [12] => -4.47 ) [ROC_capital] => Array ( [0] => 0.109 [1] => 0.287 [2] => 0.038 [3] => 12.476 [4] => 10.169 [5] => 102.154 [6] => 186.575 [7] => 190.097 [8] => 237.451 [9] => 254.069 [10] => 430.877 [11] => 768.256 [12] => 851.86 ) [ROC] => Array ( [0] => -78.9 [1] => -21.25 [2] => -1021.05 [3] => -9.97 [4] => -29.77 [5] => -4.98 [6] => -3.91 [7] => -2.22 [8] => 2.54 [9] => 13.83 [10] => 24.04 [11] => 11.57 [12] => -4.49 ) [ROC_JOEL_capital] => Array ( [0] => 0.063 [1] => 0.129 [2] => 0.021 [3] => 4.719 [4] => 7.098 [5] => 81.407 [6] => 162.233 [7] => 160.48 [8] => 219.462 [9] => 198.137 [10] => 310.477 [11] => 605.467 [12] => 748.301 ) [ROC_JOEL] => Array ( [0] => -149.21 [1] => -31.78 [2] => -1776.19 [3] => -25.92 [4] => -45.08 [5] => -7.13 [6] => -3.62 [7] => -1.91 [8] => 1.95 [9] => 20.46 [10] => 45.04 [11] => 17.6 [12] => 3.03 ) [ROC_JOEL_new] => Array ( [0] => -148.97 [1] => -31.78 [2] => -1776.19 [3] => -25.92 [4] => -44.85 [5] => -6.93 [6] => -2.87 [7] => -2.9 [8] => 2.23 [9] => 21.31 [10] => 43.01 [11] => 18.34 [12] => 3.77 ) [grossmargin] => Array ( [0] => 100 [1] => 0 [2] => 0 [3] => 0 [4] => -35.79 [5] => 8.92 [6] => 37.13 [7] => 16.92 [8] => 31.02 [9] => 59.18 [10] => 72.8 [11] => 67.74 [12] => 53.98 ) [pretaxmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -154.84 [6] => -13.62 [7] => -15.94 [8] => 5.17 [9] => 36.26 [10] => 56.02 [11] => 44.9 [12] => 10.42 ) [operatingmargin] => Array ( [0] => -4700 [1] => 0 [2] => 0 [3] => 0 [4] => -428.95 [5] => -155.5 [6] => -13.54 [7] => -8.41 [8] => 7.53 [9] => 34.39 [10] => 56.95 [11] => 43.11 [12] => 9.03 ) [netmargin] => Array ( [0] => -4300 [1] => 0 [2] => 0 [3] => 0 [4] => -405.76 [5] => -136.22 [6] => -16.84 [7] => -11.61 [8] => 10.6 [9] => 29.8 [10] => 42.19 [11] => 35.97 [12] => -15.21 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 62.460 [9] => 42.090 [10] => 17.240 [11] => 25.920 [12] => 0.000 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 56.21 [9] => 42.71 [10] => 17.18 [11] => 25.88 [12] => 0.00 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 62.460 [9] => 42.090 [10] => 17.240 [11] => 25.920 [12] => 0.000 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 1.870 [9] => 5.440 [10] => 5.060 [11] => 4.140 [12] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 9.6 [10] => 25.33 [11] => 19.48 [12] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 53.780 [10] => 56.130 [11] => 0.000 [12] => 0.000 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 7.150 [9] => 12.200 [10] => 7.390 [11] => 9.260 [12] => 4.580 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -0.378 [7] => -0.146 [8] => -0.268 [9] => -0.338 [10] => -0.384 [11] => -0.366 [12] => -0.212 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => -7.580 [7] => -10.340 [8] => -7.740 [9] => -3.870 [10] => -11.090 [11] => -11.690 [12] => -1.000 ) [zscore] => Array ( [0] => 0.000 [1] => -24.730 [2] => -235.780 [3] => -0.330 [4] => -1.110 [5] => -0.170 [6] => -0.120 [7] => -0.170 [8] => 4.430 [9] => 20.260 [10] => 13.530 [11] => 7.590 [12] => 3.010 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 4 [5] => 3 [6] => 3 [7] => 4 [8] => 9 [9] => 7 [10] => 8 [11] => 4 [12] => 3 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -5.020 [6] => -9999999.999 [7] => -3.210 [8] => -1.960 [9] => -2.540 [10] => -1.100 [11] => -2.550 [12] => -4.030 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -0.13 [7] => -0.14 [8] => -0.12 [9] => -0.03 [10] => 0.17 [11] => 0.37 [12] => 0.35 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 96.770 [11] => 54.950 [12] => 27.610 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.080 [7] => -0.340 [8] => -0.280 [9] => -0.230 [10] => 1.650 [11] => 2.760 [12] => 2.260 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.28 [5] => 0.64 [6] => 5.18 [7] => 3.19 [8] => 3.9 [9] => 8.44 [10] => 16.17 [11] => 15.46 [12] => 15.17 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 6.710 [9] => 12.300 [10] => 6.910 [11] => 9.130 [12] => 4.480 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 33.530 [9] => 27.050 [10] => 10.980 [11] => 16.210 [12] => 15.520 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 87.890 [9] => 43.440 [10] => 12.140 [11] => 21.180 [12] => 49.660 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.92 [9] => 7.05 [10] => 5.07 [11] => 4.14 [12] => 2.01 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.92 [9] => 7.05 [10] => 5.07 [11] => 3.97 [12] => 2.01 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0 [4] => 0.746 [5] => 3.733 [6] => 43.345 [7] => 36.421 [8] => 56.834 [9] => 117.908 [10] => 245.514 [11] => 247.177 [12] => 251.313 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0.001 [4] => 0.244 [5] => 1.793 [6] => 8.805 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0.575 [12] => 0.582 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.435 [11] => 0.472 [12] => 0.539 ) [IS_InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.122 [6] => 1.181 [7] => 1.128 [8] => 2.007 [9] => 0.727 [10] => 1.263 [11] => 2.293 [12] => 2.47 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 7.237 [12] => 3.377 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 4.113 [9] => 0 [10] => 10.504 [11] => 0 [12] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 0.01 [1] => 0.155 [2] => 0.007 [3] => 7.298 [4] => 2.779 [5] => 14.873 [6] => 12.961 [7] => 14.317 [8] => 5.625 [9] => 41.163 [10] => 91.184 [11] => 111.591 [12] => 54.765 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 0.033 [1] => 0.003 [2] => -3.46944695195E-18 [3] => -8.881784197E-16 [4] => 0.127 [5] => 1.943 [6] => 5.287 [7] => 7.479 [8] => 9.156 [9] => 16.071 [10] => 39.896 [11] => 55.434 [12] => 38.376 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 0.006 [1] => 0.003 [2] => 0.102 [3] => 2.356 [4] => 0.291 [5] => 4.032 [6] => 8.818 [7] => 14.706 [8] => 10.811 [9] => 12.742 [10] => 22.415 [11] => 41.775 [12] => 42.856 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.974 [6] => 15.554 [7] => 13.885 [8] => 3.52 [9] => 1.16 [10] => 5.053 [11] => 15.455 [12] => 33.867 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.091 [8] => 0.151 [9] => 0.098 [10] => 0.018 [11] => 0.059 [12] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.84 [4] => 0.919 [5] => 24.762 [6] => 38.458 [7] => 30.26 [8] => 35.069 [9] => 29.759 [10] => 55.403 [11] => 148.032 [12] => 187.187 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [IS_NetInterestIncome] => Array ( [0] => 0.002 [1] => 0 [2] => 0 [3] => 0.024 [4] => 0.106 [5] => 0.127 [6] => 0.19 [7] => -1.128 [8] => -2.007 [9] => -0.727 [10] => -0.622 [11] => -1.789 [12] => -1.648 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -0.05 [1] => -0.041 [2] => -0.082 [3] => -1.223 [4] => -2.093 [5] => -5.783 [6] => -20.243 [7] => -11.3 [8] => -16.851 [9] => -25.013 [10] => -38.135 [11] => -57.825 [12] => -82.71 ) [BS_MoneyMarket] => Array ( [0] => -0.01 [1] => -0.155 [2] => -0.007 [3] => -7.298 [4] => -2.779 [5] => -14.873 [6] => -12.961 [7] => -14.317 [8] => -5.625 [9] => -41.163 [10] => -91.184 [11] => -111.591 [12] => -54.765 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 0.043 [1] => 0.158 [2] => 0.007 [3] => 7.298 [4] => 2.906 [5] => 16.816 [6] => 18.248 [7] => 21.796 [8] => 10.668 [9] => 57.234 [10] => 120.576 [11] => 167.025 [12] => 93.141 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.84 [4] => 0.919 [5] => 24.762 [6] => 38.458 [7] => 30.351 [8] => 35.22 [9] => 29.857 [10] => 55.421 [11] => 148.091 [12] => 187.187 ) [cash2debt] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 0.621 [6] => 0.833 [7] => 0.927 [8] => 1.353 [9] => 11.508 [10] => 6.129 [11] => 4.009 [12] => 1.073 ) [interest_coverage] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 0 [6] => 0 [7] => 0 [8] => 2.13 [9] => 55.77 [10] => 110.71 [11] => 46.47 [12] => 9.19 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.511 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [TaxProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.184 [6] => -1.398 [7] => 1.577 [8] => 3.085 [9] => -7.619 [10] => -33.963 [11] => -22.091 [12] => -64.425 ) [SpecialCharges] => Array ( [0] => 0.045 [1] => 0 [2] => 0.291 [3] => 0 [4] => 0.832 [5] => 0.345 [6] => 1.72 [7] => 0 [8] => 2.473 [9] => 0 [10] => 0 [11] => 0 [12] => 28.791 ) [Net Income (Continuing Operations)] => Array ( [0] => -0.086 [1] => -0.061 [2] => -0.388 [3] => -1.244 [4] => -3.027 [5] => -5.085 [6] => -7.301 [7] => -4.227 [8] => 6.026 [9] => 35.131 [10] => 103.574 [11] => 88.898 [12] => -38.232 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [eps_diluated] => Array ( [0] => -0.029 [1] => -0.02 [2] => -0.067 [3] => -0.113 [4] => -0.139 [5] => -0.144 [6] => -0.131 [7] => -0.058 [8] => 0.067 [9] => 0.36 [10] => 0.96 [11] => 0.79 [12] => -0.33 ) [eps_basic] => Array ( [0] => -0.029 [1] => -0.02 [2] => -0.067 [3] => -0.113 [4] => -0.139 [5] => -0.144 [6] => -0.131 [7] => -0.058 [8] => 0.076 [9] => 0.38 [10] => 1 [11] => 0.8 [12] => -0.33 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.74 [6] => 1.355 [7] => 2.593 [8] => 2.87 [9] => 5.199 [10] => 9.343 [11] => 17.349 [12] => 20.101 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.168 [6] => 0.249 [7] => 0.364 [8] => 0.443 [9] => 1.629 [10] => 4.519 [11] => 4.135 [12] => 5.548 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.006 [6] => 1.334 [7] => 1.103 [8] => 0.329 [9] => 1.823 [10] => 0.799 [11] => 2.157 [12] => 1.136 ) [OtherInventories] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.126 [5] => 0.001 [6] => -0.001 [7] => -2.22044604925E-16 [8] => -0.001 [9] => 0 [10] => -5.55111512313E-16 [11] => -1.7763568394E-15 [12] => 1.11022302463E-15 ) [CashAndCashEquivalents] => Array ( [0] => 0.01 [1] => 0.155 [2] => 0.007 [3] => 7.298 [4] => 2.779 [5] => 14.873 [6] => 12.961 [7] => 14.317 [8] => 5.625 [9] => 41.163 [10] => 91.184 [11] => 111.591 [12] => 54.765 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 7.237 [12] => 3.377 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 14.953 [10] => 20.675 [11] => 46.828 [12] => 83.767 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.425 [4] => 0.462 [5] => 0.911 [6] => 6.342 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.13 [4] => 1.447 [5] => 3.908 [6] => 22.979 [7] => 0.397 [8] => 0.733 [9] => 67.032 [10] => 92.098 [11] => 146.401 [12] => 215.296 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.376 [6] => 0.32 [7] => 0 [8] => 0 [9] => 2.731 [10] => 37.402 [11] => 63.218 [12] => 52.212 ) [GrossPPE] => Array ( [0] => 0.037 [1] => 0.104 [2] => 0.021 [3] => 4.72 [4] => 6.799 [5] => 81.619 [6] => 160.853 [7] => 160.48 [8] => 241.982 [9] => 206.454 [10] => 311.793 [11] => 637.023 [12] => 809.68 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -0.001 [4] => -0.113 [5] => -0.322 [6] => -2.349 [7] => 0 [8] => -25.004 [9] => -14.411 [10] => -24.888 [11] => -43.87 [12] => -69.914 ) [AccountsPayable] => Array ( [0] => 0.006 [1] => 0.003 [2] => 0.102 [3] => 2.356 [4] => 0.291 [5] => 4.032 [6] => 8.818 [7] => 0 [8] => 0 [9] => 6.023 [10] => 6.512 [11] => 20.827 [12] => 20.889 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.458 [8] => 0.113 [9] => 0.44 [10] => 0 [11] => 4.377 [12] => 8.322 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 14.248 [8] => 10.698 [9] => 6.279 [10] => 15.903 [11] => 16.571 [12] => 13.645 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [LongTermDebt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.974 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.56 [8] => 0.638 [9] => 2.417 [10] => 9.825 [11] => 14.185 [12] => 20.297 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 18.99 [6] => 32.161 [7] => 25.218 [8] => 27.139 [9] => 22.071 [10] => 48.897 [11] => 94.159 [12] => 148.749 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => -0.086 [1] => -0.061 [2] => -0.388 [3] => -1.213 [4] => -3.027 [5] => -5.085 [6] => -7.301 [7] => -4.227 [8] => 6.567 [9] => 38.323 [10] => 103.574 [11] => 88.898 [12] => -38.232 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.541 [9] => 3.192 [10] => -2.373 [11] => 0 [12] => 0 ) [ChangeInReceivables] => Array ( [0] => -0.001 [1] => -0.016 [2] => 0.01 [3] => -0.441 [4] => -0.006 [5] => -0.751 [6] => -2.186 [7] => 1.247 [8] => -0.917 [9] => 0.16 [10] => -9.35 [11] => 6.621 [12] => 5.851 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -0.126 [5] => 0.195 [6] => -1.232 [7] => -1.291 [8] => 0.35 [9] => -5.073 [10] => -6.01 [11] => -5.835 [12] => -3.143 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.071 [6] => -0.993 [7] => -0.484 [8] => -1.093 [9] => -0.575 [10] => -3.637 [11] => -0.489 [12] => -0.535 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -0.002 [1] => -0.003 [2] => 0.099 [3] => 0.241 [4] => -2.273 [5] => 0.769 [6] => 0.149 [7] => 0.867 [8] => -5.552 [9] => 4.979 [10] => 5.294 [11] => 0.977 [12] => 2.18 ) [ChangeInWorkingCapital] => Array ( [0] => -0.003 [1] => -0.019 [2] => 0.109 [3] => -0.2 [4] => -2.406 [5] => 0.576 [6] => -4.556 [7] => 1.583 [8] => -8.438 [9] => -0.509 [10] => -13.703 [11] => 1.274 [12] => 4.353 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.367 [6] => 1.136 [7] => -1.689 [8] => -3.167 [9] => 7.185 [10] => 33.963 [11] => 22.091 [12] => 64.425 ) [PurchaseOfPPE] => Array ( [0] => -0.055 [1] => -0.067 [2] => -0.194 [3] => -1.844 [4] => -2.626 [5] => -7.885 [6] => -31.038 [7] => -32.38 [8] => -32.362 [9] => -30.565 [10] => -95.926 [11] => -175.134 [12] => -178.742 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.021 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -0.508 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -0.982 [8] => -0.287 [9] => 0 [10] => 0 [11] => -10.349 [12] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.958 [9] => 3 [10] => 0 [11] => 5.244 [12] => 0.023 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.001 [4] => 0 [5] => -20.552 [6] => -5.013 [7] => 6.66133814775E-16 [8] => -15.202 [9] => -2.658 [10] => -8.119 [11] => 7.261 [12] => -9.946 ) [sloanratio] => Array ( [0] => 0.12 [1] => 0.23 [2] => -5.79 [3] => 0.1 [4] => 0.35 [5] => 0.25 [6] => 0.13 [7] => 0.13 [8] => 0.2 [9] => 0.03 [10] => 0.18 [11] => 0.15 [12] => 0.02 ) [current_ratio] => Array ( [0] => 7 [1] => 61 [2] => 0.17 [3] => 3.29 [4] => 11.97 [5] => 1.18 [6] => 1.04 [7] => 0.97 [8] => 1.32 [9] => 4.29 [10] => 4.94 [11] => 3.02 [12] => 1.43 ) [quick_ratio] => Array ( [0] => 7 [1] => 61 [2] => 0.17 [3] => 3.29 [4] => 11.53 [5] => 1.12 [6] => 0.93 [7] => 0.83 [8] => 1.07 [9] => 3.67 [10] => 4.41 [11] => 2.61 [12] => 1.08 ) [p2netcash] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 290.4 [10] => 73.22 [11] => 0 [12] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -20.52 [2] => -61.1 [3] => -87.34 [4] => -105.51 [5] => -57.34 [6] => -61.94 [7] => -30.2 [8] => -25.46 [9] => -10.64 [10] => -2.99 [11] => -10.5 [12] => -0.31 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 0 [2] => -1,492.31 [3] => 0 [4] => 0 [5] => 0 [6] => -173.34 [7] => -78.42 [8] => 94.13 [9] => 60.74 [10] => 81.22 [11] => 65.29 [12] => -28.47 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 9 [7] => 5 [8] => 6 [9] => 10 [10] => 16 [11] => 26 [12] => 44 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0 [1] => 0 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0 [1] => 0 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0 [1] => 0 [2] => -746.15 [3] => 0 [4] => 0 [5] => 0 [6] => -736.89 [7] => -600.74 [8] => -505.50 [9] => -52.85 [10] => -75.22 [11] => -128.62 [12] => -133.12 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => 0 [2] => -746.15 [3] => 0 [4] => 0 [5] => 0 [6] => -855.91 [7] => -618.96 [8] => -740.41 [9] => -52.26 [10] => -81.59 [11] => -127.04 [12] => -140.51 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => 0 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 964.34 [7] => 633.80 [8] => 434.54 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => -1.79 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => 0 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => -44.82 [8] => 30.08 [9] => -11.56 [10] => -1.63 [11] => 35.78 [12] => 0.00 ) [Dividends_pct] => Array ( [0] => 0 [1] => 0 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 ) [Other Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 635.19 [7] => 588.98 [8] => 468.10 [9] => 13.50 [10] => 21.11 [11] => 41.37 [12] => -1.30 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 964.34 [7] => 588.98 [8] => 464.62 [9] => -11.56 [10] => -1.63 [11] => 35.78 [12] => -1.79 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => 0 [2] => -646.15 [3] => 0 [4] => 0 [5] => 0 [6] => -120.73 [7] => 70.02 [8] => -172.31 [9] => 61.24 [10] => 39.52 [11] => 14.33 [12] => -41.81 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => 0 [2] => -646.15 [3] => 0 [4] => 0 [5] => 0 [6] => -636.89 [7] => -500.74 [8] => -405.50 [9] => 47.15 [10] => 24.78 [11] => -28.62 [12] => -33.12 ) [DaysInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 45.4 [5] => 98.23 [6] => 39.33 [7] => 49.24 [8] => 33.9 [9] => 65.61 [10] => 80.12 [11] => 108.2 [12] => 84.53 ) [InventoryTurnover] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8.04 [5] => 3.72 [6] => 9.28 [7] => 7.41 [8] => 10.77 [9] => 5.56 [10] => 4.56 [11] => 3.37 [12] => 4.32 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.01 [9] => 1.72 [10] => 1.04 [11] => 1.31 [12] => 0.65 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 266.67 [6] => 590.91 [7] => -32.89 [8] => 29.41 [9] => 80.3 [10] => 92.44 [11] => -4.37 [12] => -1.83 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 10.21 [11] => 7.32 [12] => 4.34 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 3.895 [9] => 14.14 [10] => 16.08 [11] => 19.35 [12] => 9.63 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.14 [9] => 2.3 [10] => 8.24 [11] => 4.72 [12] => 2.01 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 2.27 [9] => 3.64 [10] => 1.97 [11] => 2.21 [12] => 0 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1.51 [10] => 0.66 [11] => 1.04 [12] => 0 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 437.31 [10] => 166.67 [11] => -17.71 [12] => -141.77 ) )
First Majestic Silver Corp (NYSE:AG)
Days Inventory
75.95 (As of Mar. 2014)

First Majestic Silver Corp's inventory for the three months ended in Mar. 2014 was $29.4 Mil. First Majestic Silver Corp's cost of goods sold for the three months ended in Mar. 2014 was $35.3 Mil. Hence, First Majestic Silver Corp's days inventory for the three months ended in Mar. 2014 was 75.95.

First Majestic Silver Corp's days inventory declined from Mar. 2013 (89.88) to Mar. 2014 (75.95).

Inventory can be measured by Days Sales of Inventory (DSI). First Majestic Silver Corp's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 41.02.

Inventory turnover measures how fast the company turns over its inventory within a year. First Majestic Silver Corp's inventory turnover for the three months ended in Mar. 2014 was 1.20.

Inventory to revenue ratio determines the ability of a company to manage their inventory levels. It measures the percentage of Inventories the company currently has on hand to support the current amount of Revenue. First Majestic Silver Corp's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.45.


Definition

Days Inventory indicates the number of days of goods in sales that a company has in the inventory.

First Majestic Silver Corp's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=26.785/115.658*365
=84.53

First Majestic Silver Corp's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=29.437/35.27*91
=75.95

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

An increase of Days Inventory may indicate the company's sales slowed.

1. Inventory can be measured by Days Sales of Inventory (DSI).

First Majestic Silver Corp's Days Sales of Inventory for the three months ended in Mar. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=29.437/65.296*91
=41.02

2. Inventory Turnover measures how fast the company turns over its inventory within a year.

First Majestic Silver Corp's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

3. Inventory to Revenue determines the ability of a company to manage their inventory levels. It measures the percentage of Inventories the company currently has on hand to support the current amount of Revenue.

First Majestic Silver Corp's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=29.437 / 65.296
=0.45

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Be Aware

A lot of business are seasonable. It makes more sense to compare Days Inventory from the same period in the previous year instead of from the previous quarter.


Related Terms

Cost of Goods Sold, Inventory, Revenue, Inventory Turnover, Inventory to Revenue


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

First Majestic Silver Corp Annual Data

Jun04Jun05Jun06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.0045.4098.2339.3349.2433.9065.6180.12108.2084.53

First Majestic Silver Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 81.4499.8395.78108.7290.8389.88121.4566.9077.5375.95
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Email Hide