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 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 17.13 [2] => 5.75 [3] => 2.25 [4] => 14.00 [5] => 6.81 [6] => 5.74 [7] => 7.90 [8] => 11.57 [9] => 30.78 [10] => 33.94 [11] => 56.76 [12] => 68.68 [13] => 29.33 [14] => 34.49 [15] => 43.47 [16] => 29.25 [17] => 46.80 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 1.13 [3] => 1.06 [4] => 1.69 [5] => 3.60 [6] => 3.60 [7] => 4.35 [8] => 6.55 [9] => 10.18 [10] => 22.20 [11] => 25.80 [12] => 12.82 [13] => 7.82 [14] => 15.53 [15] => 19.33 [16] => 19.52 [17] => 19.56 ) [BS_share] => Array ( [0] => 7.333 [1] => 10.38 [2] => 10.326 [3] => 10.546 [4] => 14.05 [5] => 14.06 [6] => 14.18 [7] => 14.57 [8] => 22.01 [9] => 24.24 [10] => 25.94 [11] => 27.98 [12] => 30.75 [13] => 31.10 [14] => 38.91 [15] => 39.56 [16] => 40.16 [17] => 45.42 ) [Fiscal Year] => Array ( [0] => Dec96 [1] => Dec97 [2] => Dec98 [3] => Dec99 [4] => Dec00 [5] => Dec01 [6] => Dec02 [7] => Dec03 [8] => Dec04 [9] => Dec05 [10] => Dec06 [11] => Dec07 [12] => Dec08 [13] => Dec09 [14] => Dec10 [15] => Dec11 [16] => Dec12 [17] => Dec13 ) [quarter] => Array ( [0] => 199612 [1] => 199712 [2] => 199812 [3] => 199912 [4] => 200012 [5] => 200112 [6] => 200212 [7] => 200312 [8] => 200412 [9] => 200512 [10] => 200612 [11] => 200712 [12] => 200812 [13] => 200912 [14] => 201012 [15] => 201112 [16] => 201212 [17] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 7.333 [1] => 10.000 [2] => 10.326 [3] => 10.546 [4] => 16.196 [5] => 16.722 [6] => 16.162 [7] => 16.744 [8] => 21.818 [9] => 24.361 [10] => 25.565 [11] => 27.120 [12] => 30.326 [13] => 31.006 [14] => 34.305 [15] => 39.668 [16] => 40.026 [17] => 41.355 ) [Revenue] => Array ( [0] => 5.2 [1] => 8.712 [2] => 7.9 [3] => 10.204 [4] => 26.834 [5] => 26.226 [6] => 26.802 [7] => 38.508 [8] => 52.397 [9] => 78.155 [10] => 82.945 [11] => 125.789 [12] => 216.677 [13] => 114.079 [14] => 138.123 [15] => 202.167 [16] => 368.18 [17] => 520.182 ) [COGS] => Array ( [0] => 2.4 [1] => 2.3 [2] => 2.8 [3] => 3.032 [4] => 4.941 [5] => 4.138 [6] => 4.908 [7] => 6.724 [8] => 8.392 [9] => 10.437 [10] => 16.428 [11] => 24.662 [12] => 44.455 [13] => 31.701 [14] => 31.014 [15] => 37.636 [16] => 54.826 [17] => 75.34 ) [Gross Profit] => Array ( [0] => 2.8 [1] => 6.412 [2] => 5.1 [3] => 7.172 [4] => 21.893 [5] => 22.088 [6] => 21.894 [7] => 31.784 [8] => 44.005 [9] => 67.718 [10] => 66.517 [11] => 101.127 [12] => 172.222 [13] => 82.378 [14] => 107.109 [15] => 164.531 [16] => 313.354 [17] => 444.842 ) [SGA] => Array ( [0] => 0.5 [1] => 1.6 [2] => 2.7 [3] => 2.195 [4] => 3.795 [5] => 3.333 [6] => 4.049 [7] => 5.993 [8] => 8.278 [9] => 11.313 [10] => 15.405 [11] => 18.912 [12] => 23.579 [13] => 30.136 [14] => 35.906 [15] => 41.539 [16] => 48.708 [17] => 77.492 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [DDA] => Array ( [0] => 1.1 [1] => 2.4 [2] => 4 [3] => 4.305 [4] => 7.17 [5] => 6.492 [6] => 10.574 [7] => 11.868 [8] => 15.464 [9] => 21.374 [10] => 31.129 [11] => 41.899 [12] => 58.311 [13] => 52.005 [14] => 47.03 [15] => 84.606 [16] => 165.621 [17] => 213.82 ) [Operating Income] => Array ( [0] => 1.2 [1] => 2.412 [2] => -21.9 [3] => 0.672 [4] => 10.928 [5] => 12.264 [6] => 7.271 [7] => 13.923 [8] => 20.263 [9] => 35.031 [10] => 19.983 [11] => 39.942 [12] => -88.138 [13] => -338.985 [14] => 23.957 [15] => 38.151 [16] => 98.653 [17] => 107.682 ) [other_operating_charges] => Array ( [0] => -1.1 [1] => -2.4 [2] => -24.3 [3] => -4.305 [4] => -7.17 [5] => -6.491 [6] => -10.574 [7] => -11.868 [8] => -15.464 [9] => -21.374 [10] => -31.129 [11] => -42.273 [12] => -236.781 [13] => -391.227 [14] => -47.246 [15] => -84.841 [16] => -165.993 [17] => -259.668 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 7.875 [2] => 1.375 [3] => 2 [4] => 9.125 [5] => 4.43 [6] => 5.271 [7] => 7.201 [8] => 11.3 [9] => 24.7 [10] => 29.02 [11] => 54.75 [12] => 16.1 [13] => 26.51 [14] => 34.49 [15] => 26.35 [16] => 20.92 [17] => 44.77 ) [mktcap] => Array ( [0] => 0 [1] => 81.7425 [2] => 14.19825 [3] => 21.092 [4] => 128.20625 [5] => 62.2858 [6] => 74.74278 [7] => 104.91857 [8] => 248.713 [9] => 598.728 [10] => 752.7788 [11] => 1531.905 [12] => 495.075 [13] => 824.461 [14] => 1342.0059 [15] => 1042.406 [16] => 840.1472 [17] => 2033.4534 ) [Cash and Equiv] => Array ( [0] => 1.5 [1] => 2.7 [2] => 1.2 [3] => 11.346 [4] => 8.217 [5] => 3.236 [6] => 4.743 [7] => 3.322 [8] => 5.668 [9] => 28.725 [10] => 5.408 [11] => 8.026 [12] => 5.184 [13] => 3.837 [14] => 4.128 [15] => 26.397 [16] => 52.095 [17] => 157.439 ) [ev_addition] => Array ( [0] => 8.2 [1] => 5.3 [2] => 40.6 [3] => 25.824 [4] => 26.338 [5] => 34.952 [6] => 37.269 [7] => 32.931 [8] => 57.386 [9] => 120.569 [10] => 183.35 [11] => 246.475 [12] => 470.777 [13] => 516.499 [14] => 554.126 [15] => 685.089 [16] => 949.513 [17] => 742.808 ) [ev_addition_per_share] => Array ( [0] => 1.118 [1] => 0.511 [2] => 3.932 [3] => 2.449 [4] => 1.875 [5] => 2.486 [6] => 2.628 [7] => 2.26 [8] => 2.607 [9] => 4.974 [10] => 7.068 [11] => 8.809 [12] => 15.31 [13] => 16.608 [14] => 14.241 [15] => 17.318 [16] => 23.643 [17] => 16.354 ) [ev] => Array ( [0] => 0 [1] => 87.0425 [2] => 54.79825 [3] => 46.916 [4] => 154.54425 [5] => 97.2378 [6] => 112.01178 [7] => 137.84957 [8] => 306.099 [9] => 719.297 [10] => 936.1288 [11] => 1778.38 [12] => 965.852 [13] => 1340.96 [14] => 1896.1319 [15] => 1727.495 [16] => 1789.6602 [17] => 2776.2614 ) [Non Operating Income] => Array ( [0] => 0 [1] => 0.1 [2] => -19.7 [3] => -0.065 [4] => 1.482 [5] => 5.506 [6] => 0.274 [7] => 2.118 [8] => 1.42 [9] => -6.757 [10] => 26.6 [11] => -1.61 [12] => 31.81 [13] => 39.423 [14] => 16.971 [15] => 47.623 [16] => 31.638 [17] => -18.232 ) [tax] => Array ( [0] => 0 [1] => 2.3 [2] => -2.2 [3] => -1.057 [4] => 1.004 [5] => 5.336 [6] => 2.809 [7] => 5.063 [8] => 7.009 [9] => 7.5 [10] => 10.233 [11] => 9.243 [12] => -20.725 [13] => -113.307 [14] => 6.685 [15] => 25.611 [16] => 30.956 [17] => 12.903 ) [Pretax Income] => Array ( [0] => 0 [1] => 0 [2] => -21.5 [3] => 0.607 [4] => 12.989 [5] => 14.868 [6] => 7.599 [7] => 13.103 [8] => 18.123 [9] => 18.134 [10] => 28.481 [11] => 24.712 [12] => -65.772 [13] => -318.152 [14] => 18.41 [15] => 58.145 [16] => 82.133 [17] => 34.761 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.047 [4] => 0.592 [5] => 0.276 [6] => 0.055 [7] => 0.058 [8] => 0.075 [9] => 0.904 [10] => 0.969 [11] => 0.691 [12] => 0.269 [13] => 0.013 [14] => 0.003 [15] => 0 [16] => 0 [17] => 0.155 ) [InterestExpense] => Array ( [0] => -0.1 [1] => -0.2 [2] => -0.3 [3] => -0.035 [4] => -0.013 [5] => -3.178 [6] => -0.001 [7] => -2.996 [8] => -3.635 [9] => -11.044 [10] => -19.071 [11] => -14.685 [12] => -9.73 [13] => -18.59 [14] => -22.518 [15] => -27.629 [16] => -48.158 [17] => -54.689 ) [depletion] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 1.1 [1] => 2.4 [2] => 4 [3] => 4.305 [4] => 7.17 [5] => 6.492 [6] => 10.574 [7] => 11.868 [8] => 15.464 [9] => 21.374 [10] => 31.129 [11] => 41.899 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ReconciledDepreciation] => Array ( [0] => 1.1 [1] => 2.4 [2] => 4 [3] => 4.3 [4] => 7.17 [5] => 6.49 [6] => 10.57 [7] => 11.87 [8] => 15.46 [9] => 21.37 [10] => 31.13 [11] => 41.9 [12] => 58.31 [13] => 52.01 [14] => 47.03 [15] => 84.61 [16] => 165.62 [17] => 213.82 ) [EBIT] => Array ( [0] => 1.2 [1] => 2.412 [2] => -21.2 [3] => 0.642 [4] => 13.002 [5] => 18.045 [6] => 7.6 [7] => 16.099 [8] => 21.758 [9] => 29.178 [10] => 47.552 [11] => 39.397 [12] => -56.042 [13] => -299.562 [14] => 40.928 [15] => 85.774 [16] => 130.291 [17] => 89.45 ) [EBITDA_morn] => Array ( [0] => 2.3 [1] => 4.812 [2] => -17.2 [3] => 4.947 [4] => 20.173 [5] => 24.537 [6] => 18.174 [7] => 27.967 [8] => 37.222 [9] => 50.552 [10] => 78.681 [11] => 81.296 [12] => -88.138 [13] => -338.985 [14] => 23.957 [15] => 38.151 [16] => 98.653 [17] => 107.682 ) [EBITDA] => Array ( [0] => 2.3 [1] => 4.812 [2] => -17.2 [3] => 4.947 [4] => 20.172 [5] => 24.537 [6] => 18.174 [7] => 27.967 [8] => 37.222 [9] => 50.552 [10] => 78.681 [11] => 81.296 [12] => 2.269 [13] => -247.557 [14] => 87.958 [15] => 170.38 [16] => 295.912 [17] => 303.27 ) [EBITDA_1] => Array ( [0] => 2.3 [1] => 4.812 [2] => -17.2 [3] => 4.947 [4] => 20.172 [5] => 24.537 [6] => 18.174 [7] => 27.967 [8] => 37.222 [9] => 50.552 [10] => 78.681 [11] => 81.296 [12] => 2.269 [13] => -247.557 [14] => 87.958 [15] => 170.38 [16] => 295.912 [17] => 303.27 ) [DDA_new] => Array ( [0] => 1.1 [1] => 2.4 [2] => 4 [3] => 4.3 [4] => 7.17 [5] => 6.49 [6] => 10.57 [7] => 11.87 [8] => 15.46 [9] => 21.37 [10] => 31.13 [11] => 41.9 [12] => 58.31 [13] => 52.01 [14] => 47.03 [15] => 84.61 [16] => 165.62 [17] => 213.82 ) [EBITDA_new] => Array ( [0] => 2.3 [1] => 4.812 [2] => -17.2 [3] => 4.947 [4] => 20.173 [5] => 24.537 [6] => 18.174 [7] => 27.967 [8] => 37.222 [9] => 50.552 [10] => 78.681 [11] => 81.296 [12] => -88.138 [13] => -338.985 [14] => 23.957 [15] => 38.151 [16] => 98.653 [17] => 107.682 ) [EBITDA_per_share] => Array ( [0] => 0.31 [1] => 0.48 [2] => -1.67 [3] => 0.47 [4] => 1.25 [5] => 1.47 [6] => 1.12 [7] => 1.67 [8] => 1.71 [9] => 2.08 [10] => 3.08 [11] => 3 [12] => 0.07 [13] => -7.98 [14] => 2.56 [15] => 4.3 [16] => 7.39 [17] => 7.33 ) [Operating_Income_per_share] => Array ( [0] => 0.16 [1] => 0.24 [2] => -2.12 [3] => 0.06 [4] => 0.67 [5] => 0.73 [6] => 0.45 [7] => 0.83 [8] => 0.93 [9] => 1.44 [10] => 0.78 [11] => 1.47 [12] => -2.91 [13] => -10.93 [14] => 0.7 [15] => 0.96 [16] => 2.46 [17] => 2.6 ) [Net Income] => Array ( [0] => 1.1 [1] => 0 [2] => -19.3 [3] => 1.664 [4] => 11.985 [5] => 9.532 [6] => 4.79 [7] => 7.912 [8] => 11.114 [9] => 10.634 [10] => 18.248 [11] => 15.469 [12] => -45.047 [13] => -204.845 [14] => 9.95 [15] => 36.629 [16] => 55.487 [17] => 43.683 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 2.9 [3] => 2.417 [4] => 0 [5] => 0 [6] => 0.588 [7] => 0.741 [8] => 0.35 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Shares Outstanding] => Array ( [0] => 7.333 [1] => 10.000 [2] => 10.326 [3] => 10.546 [4] => 16.196 [5] => 16.722 [6] => 16.162 [7] => 16.744 [8] => 21.818 [9] => 24.361 [10] => 25.565 [11] => 27.120 [12] => 30.326 [13] => 31.006 [14] => 34.305 [15] => 39.668 [16] => 40.026 [17] => 41.355 ) [shares_diluted] => Array ( [0] => 7.333 [1] => 10.000 [2] => 10.326 [3] => 10.546 [4] => 16.196 [5] => 16.722 [6] => 16.162 [7] => 16.744 [8] => 21.818 [9] => 24.361 [10] => 25.565 [11] => 27.120 [12] => 30.326 [13] => 31.006 [14] => 34.305 [15] => 39.668 [16] => 40.026 [17] => 41.355 ) [shares_basic] => Array ( [0] => 7.333 [1] => 10.000 [2] => 10.326 [3] => 10.544 [4] => 14.100 [5] => 14.017 [6] => 14.007 [7] => 14.312 [8] => 19.958 [9] => 23.492 [10] => 24.827 [11] => 26.287 [12] => 30.326 [13] => 31.006 [14] => 33.861 [15] => 39.077 [16] => 39.591 [17] => 40.781 ) [COGS_pct] => Array ( [0] => 0.46 [1] => 0.26 [2] => 0.35 [3] => 0.30 [4] => 0.18 [5] => 0.16 [6] => 0.18 [7] => 0.17 [8] => 0.16 [9] => 0.13 [10] => 0.20 [11] => 0.20 [12] => 0.21 [13] => 0.28 [14] => 0.22 [15] => 0.19 [16] => 0.15 [17] => 0.14 ) [Gross Profit_pct] => Array ( [0] => 53.85 [1] => 73.60 [2] => 64.56 [3] => 70.29 [4] => 81.59 [5] => 84.22 [6] => 81.69 [7] => 82.54 [8] => 83.98 [9] => 86.65 [10] => 80.19 [11] => 80.39 [12] => 79.48 [13] => 72.21 [14] => 77.55 [15] => 81.38 [16] => 85.11 [17] => 85.52 ) [SGA_pct] => Array ( [0] => 9.62 [1] => 18.37 [2] => 34.18 [3] => 21.51 [4] => 14.14 [5] => 12.71 [6] => 15.11 [7] => 15.56 [8] => 15.80 [9] => 14.48 [10] => 18.57 [11] => 15.03 [12] => 10.88 [13] => 26.42 [14] => 26.00 [15] => 20.55 [16] => 13.23 [17] => 14.90 ) [Interest Expense_pct] => Array ( [0] => -1.92 [1] => -2.30 [2] => -3.80 [3] => -0.34 [4] => -0.05 [5] => -12.12 [6] => -0.00 [7] => -7.78 [8] => -6.94 [9] => -14.13 [10] => -22.99 [11] => -11.67 [12] => -4.49 [13] => -16.30 [14] => -16.30 [15] => -13.67 [16] => -13.08 [17] => -10.51 ) [Pretax Income_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => -272.15 [3] => 5.95 [4] => 48.41 [5] => 56.69 [6] => 28.35 [7] => 34.03 [8] => 34.59 [9] => 23.20 [10] => 34.34 [11] => 19.65 [12] => -30.35 [13] => -278.89 [14] => 13.33 [15] => 28.76 [16] => 22.31 [17] => 6.68 ) [Net Income_pct] => Array ( [0] => 21.15 [1] => 0.00 [2] => -244.30 [3] => 16.31 [4] => 44.66 [5] => 36.35 [6] => 17.87 [7] => 20.55 [8] => 21.21 [9] => 13.61 [10] => 22.00 [11] => 12.30 [12] => -20.79 [13] => -179.56 [14] => 7.20 [15] => 18.12 [16] => 15.07 [17] => 8.40 ) [DaysSalesOutstanding] => Array ( [0] => 126.35 [1] => 150.83 [2] => 194.05 [3] => 158.25 [4] => 100.56 [5] => 112.88 [6] => 111.77 [7] => 85.02 [8] => 88.73 [9] => 116.28 [10] => 113.85 [11] => 76.64 [12] => 36.15 [13] => 68.28 [14] => 81.64 [15] => 98.9 [16] => 121.58 [17] => 78.02 ) [DaysInventory] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Payable] => Array ( [0] => 4.3 [1] => 10.4 [2] => 10 [3] => 4.096 [4] => 3.354 [5] => 10.263 [6] => 9.957 [7] => 19.515 [8] => 21.359 [9] => 17.571 [10] => 32.57 [11] => 49.7 [12] => 46.683 [13] => 47.404 [14] => 61.569 [15] => 81.32 [16] => 127.075 [17] => 137.344 ) [DaysPayable] => Array ( [0] => 301.83 [1] => 435.72 [2] => 462.03 [3] => 146.52 [4] => 45.62 [5] => 142.84 [6] => 135.6 [7] => 184.97 [8] => 148.79 [9] => 82.06 [10] => 143.32 [11] => 144.21 [12] => 78.64 [13] => 151.67 [14] => 162.7 [15] => 146.82 [16] => 125.98 [17] => 96.37 ) [Accts Rec.] => Array ( [0] => 1.8 [1] => 3.6 [2] => 4.2 [3] => 4.424 [4] => 7.393 [5] => 8.111 [6] => 8.207 [7] => 8.97 [8] => 12.738 [9] => 24.898 [10] => 25.871 [11] => 26.411 [12] => 21.458 [13] => 21.341 [14] => 30.896 [15] => 54.778 [16] => 122.636 [17] => 111.195 ) [Inventory] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [inventory2sales] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Total Current Assets] => Array ( [0] => 3.3 [1] => 8.2 [2] => 6.7 [3] => 17.524 [4] => 18.397 [5] => 12.504 [6] => 14.102 [7] => 14.325 [8] => 21.944 [9] => 60.184 [10] => 41.057 [11] => 41.616 [12] => 56.321 [13] => 35.4 [14] => 60.332 [15] => 120.397 [16] => 208.705 [17] => 279.761 ) [Other Current Assets] => Array ( [0] => -2.22044604925E-16 [1] => 1.9 [2] => 1.3 [3] => 1.754 [4] => 2.787 [5] => 1.157 [6] => 1.152 [7] => 2.033 [8] => 3.538 [9] => 6.561 [10] => 9.778 [11] => 7.179 [12] => 29.679 [13] => 10.222 [14] => 25.308 [15] => 39.222 [16] => 33.974 [17] => 11.127 ) [Net PPE] => Array ( [0] => 15.2 [1] => 45.1 [2] => 57.9 [3] => 64.337 [4] => 72.129 [5] => 104.132 [6] => 120.526 [7] => 135.273 [8] => 205.482 [9] => 314.074 [10] => 445.447 [11] => 646.81 [12] => 986.629 [13] => 733.7 [14] => 983.057 [15] => 1240.917 [16] => 1487.674 [17] => 1794.215 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Total Assets] => Array ( [0] => 18.9 [1] => 53.7 [2] => 64.988 [3] => 83.666 [4] => 93 [5] => 117.392 [6] => 135.388 [7] => 156.803 [8] => 234.345 [9] => 383.101 [10] => 494.795 [11] => 708.663 [12] => 1071.702 [13] => 863.107 [14] => 1144.134 [15] => 1527.68 [16] => 1883.996 [17] => 2110.76 ) [Other Long-Term Assets] => Array ( [0] => 0.4 [1] => 0.4 [2] => 0.388 [3] => 1.805 [4] => 2.474 [5] => 0.756 [6] => 0.76 [7] => 7.205 [8] => 6.919 [9] => 8.843 [10] => 8.291 [11] => 20.237 [12] => 28.752 [13] => 94.007 [14] => 100.745 [15] => 166.366 [16] => 187.617 [17] => 36.784 ) [Total Assets Non-liquid] => Array ( [0] => 17.4 [1] => 51 [2] => 63.788 [3] => 72.32 [4] => 84.783 [5] => 114.156 [6] => 130.645 [7] => 153.481 [8] => 228.677 [9] => 354.376 [10] => 489.387 [11] => 700.637 [12] => 1066.518 [13] => 859.27 [14] => 1140.006 [15] => 1501.283 [16] => 1831.901 [17] => 1953.321 ) [HardAssets] => Array ( [0] => 17.4 [1] => 51 [2] => 63.788 [3] => 72.32 [4] => 84.783 [5] => 114.156 [6] => 130.645 [7] => 153.481 [8] => 228.677 [9] => 354.376 [10] => 489.387 [11] => 700.637 [12] => 1066.518 [13] => 859.27 [14] => 1140.006 [15] => 1501.283 [16] => 1831.901 [17] => 1953.321 ) [Accts Payable] => Array ( [0] => 4.3 [1] => 10.4 [2] => 10 [3] => 4.096 [4] => 3.354 [5] => 10.263 [6] => 10.971 [7] => 20.572 [8] => 28.983 [9] => 40.892 [10] => 53.455 [11] => 85.791 [12] => 100.832 [13] => 77.59 [14] => 106.244 [15] => 182.079 [16] => 205.816 [17] => 240.226 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 3.543 [4] => 6.458 [5] => 2.107 [6] => 3.023 [7] => 2.14 [8] => 0.09 [9] => 1.535 [10] => 1.508 [11] => 2.251 [12] => 0.173 [13] => 0.148 [14] => 0.16 [15] => 0 [16] => 33.8 [17] => 0 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 3.543 [4] => 6.458 [5] => 2.107 [6] => 3.023 [7] => 2.14 [8] => 0.09 [9] => 1.535 [10] => 1.508 [11] => 2.251 [12] => 0.173 [13] => 0.148 [14] => 0.16 [15] => 0 [16] => 33.8 [17] => 0 ) [Minority_interest] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Total Current Liabilities] => Array ( [0] => 4.3 [1] => 10.5 [2] => 11.9 [3] => 9.186 [4] => 11.964 [5] => 13.086 [6] => 15.544 [7] => 26.142 [8] => 30.881 [9] => 49.877 [10] => 58.071 [11] => 91.669 [12] => 113.923 [13] => 82.728 [14] => 119.004 [15] => 271.32 [16] => 298.918 [17] => 322.835 ) [Other Current Liab.] => Array ( [0] => 0 [1] => 0.1 [2] => 1.9 [3] => 1.547 [4] => 2.152 [5] => 0.716 [6] => 1.55 [7] => 3.43 [8] => 1.808 [9] => 7.45 [10] => 3.108 [11] => 3.627 [12] => 12.918 [13] => 4.99 [14] => 12.6 [15] => 89.241 [16] => 59.302 [17] => 82.609 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0.1 [3] => 0.14 [4] => 0.141 [5] => 0.141 [6] => 0.142 [7] => 0.146 [8] => 0.221 [9] => 0.243 [10] => 0.26 [11] => 0.28 [12] => 0.309 [13] => 0.311 [14] => 0.389 [15] => 0.395 [16] => 0.402 [17] => 0.455 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 30.7 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.08 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 32.8 [3] => 62.608 [4] => 62.708 [5] => 62.736 [6] => 63.224 [7] => 65.103 [8] => 99.766 [9] => 124.586 [10] => 168.469 [11] => 246.099 [12] => 420.778 [13] => 431.757 [14] => 630.845 [15] => 647.429 [16] => 667.096 [17] => 879.948 ) [Retained Earnings] => Array ( [0] => 0.3 [1] => 0.4 [2] => -21.9 [3] => -22.66 [4] => -10.675 [5] => -1.144 [6] => 3.058 [7] => 10.229 [8] => 20.993 [9] => 31.627 [10] => 49.875 [11] => 65.344 [12] => 20.297 [13] => -184.548 [14] => -174.598 [15] => -137.969 [16] => -82.482 [17] => -38.799 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Total Equity] => Array ( [0] => 4.6 [1] => 32.9 [2] => 41.9 [3] => 40.853 [4] => 52.939 [5] => 63.204 [6] => 66.816 [7] => 76.072 [8] => 121.06 [9] => 155.385 [10] => 212.274 [11] => 310.721 [12] => 440.085 [13] => 247.609 [14] => 456.636 [15] => 509.855 [16] => 585.016 [17] => 841.604 ) [Long-Term Debt] => Array ( [0] => 9.7 [1] => 8 [2] => 11.1 [3] => 33.627 [4] => 28.097 [5] => 36.081 [6] => 38.989 [7] => 34.113 [8] => 62.884 [9] => 147.759 [10] => 187.25 [11] => 252.25 [12] => 475.788 [13] => 520.188 [14] => 558.094 [15] => 711.486 [16] => 967.808 [17] => 900.247 ) [Total Liabilities] => Array ( [0] => 14.3 [1] => 20.8 [2] => 23.088 [3] => 42.813 [4] => 40.061 [5] => 54.188 [6] => 68.572 [7] => 80.731 [8] => 113.285 [9] => 227.716 [10] => 282.521 [11] => 397.942 [12] => 631.617 [13] => 615.498 [14] => 687.498 [15] => 1017.825 [16] => 1298.98 [17] => 1269.156 ) [Other Long-Term Liab.] => Array ( [0] => 0.3 [1] => 8.881784197E-16 [2] => 0.088 [3] => 0 [4] => -1.7763568394E-15 [5] => 5.021 [6] => 6.373 [7] => 7.997 [8] => 1.407 [9] => 5.53 [10] => 4.462 [11] => 7.702 [12] => 6.503 [13] => 12.582 [14] => 10.4 [15] => 35.019 [16] => 32.254 [17] => 29.218 ) [Cash and Equiv_pct] => Array ( [0] => 7.94 [1] => 5.03 [2] => 1.85 [3] => 13.56 [4] => 8.84 [5] => 2.76 [6] => 3.50 [7] => 2.12 [8] => 2.42 [9] => 7.50 [10] => 1.09 [11] => 1.13 [12] => 0.48 [13] => 0.44 [14] => 0.36 [15] => 1.73 [16] => 2.77 [17] => 7.46 ) [Accts Rec._pct] => Array ( [0] => 9.52 [1] => 6.70 [2] => 6.46 [3] => 5.29 [4] => 7.95 [5] => 6.91 [6] => 6.06 [7] => 5.72 [8] => 5.44 [9] => 6.50 [10] => 5.23 [11] => 3.73 [12] => 2.00 [13] => 2.47 [14] => 2.70 [15] => 3.59 [16] => 6.51 [17] => 5.27 ) [Inventory_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] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Current Assets_pct] => Array ( [0] => -0.00 [1] => 3.54 [2] => 2.00 [3] => 2.10 [4] => 3.00 [5] => 0.99 [6] => 0.85 [7] => 1.30 [8] => 1.51 [9] => 1.71 [10] => 1.98 [11] => 1.01 [12] => 2.77 [13] => 1.18 [14] => 2.21 [15] => 2.57 [16] => 1.80 [17] => 0.53 ) [Total Current Assets_pct] => Array ( [0] => 17.46 [1] => 15.27 [2] => 10.31 [3] => 20.95 [4] => 19.78 [5] => 10.65 [6] => 10.42 [7] => 9.14 [8] => 9.36 [9] => 15.71 [10] => 8.30 [11] => 5.87 [12] => 5.26 [13] => 4.10 [14] => 5.27 [15] => 7.88 [16] => 11.08 [17] => 13.25 ) [Net PPE_pct] => Array ( [0] => 80.42 [1] => 83.99 [2] => 89.09 [3] => 76.90 [4] => 77.56 [5] => 88.70 [6] => 89.02 [7] => 86.27 [8] => 87.68 [9] => 81.98 [10] => 90.03 [11] => 91.27 [12] => 92.06 [13] => 85.01 [14] => 85.92 [15] => 81.23 [16] => 78.96 [17] => 85.00 ) [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] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Long-Term Assets_pct] => Array ( [0] => 2.12 [1] => 0.74 [2] => 0.60 [3] => 2.16 [4] => 2.66 [5] => 0.64 [6] => 0.56 [7] => 4.59 [8] => 2.95 [9] => 2.31 [10] => 1.68 [11] => 2.86 [12] => 2.68 [13] => 10.89 [14] => 8.81 [15] => 10.89 [16] => 9.96 [17] => 1.74 ) [Accts Payable_pct] => Array ( [0] => 22.75 [1] => 19.37 [2] => 15.39 [3] => 4.90 [4] => 3.61 [5] => 8.74 [6] => 8.10 [7] => 13.12 [8] => 12.37 [9] => 10.67 [10] => 10.80 [11] => 12.11 [12] => 9.41 [13] => 8.99 [14] => 9.29 [15] => 11.92 [16] => 10.92 [17] => 11.38 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 4.23 [4] => 6.94 [5] => 1.79 [6] => 2.23 [7] => 1.36 [8] => 0.04 [9] => 0.40 [10] => 0.30 [11] => 0.32 [12] => 0.02 [13] => 0.02 [14] => 0.01 [15] => 0.00 [16] => 1.79 [17] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => 0.00 [1] => 0.19 [2] => 2.92 [3] => 1.85 [4] => 2.31 [5] => 0.61 [6] => 1.14 [7] => 2.19 [8] => 0.77 [9] => 1.94 [10] => 0.63 [11] => 0.51 [12] => 1.21 [13] => 0.58 [14] => 1.10 [15] => 5.84 [16] => 3.15 [17] => 3.91 ) [Total Current Liabilities_pct] => Array ( [0] => 22.75 [1] => 19.55 [2] => 18.31 [3] => 10.98 [4] => 12.86 [5] => 11.15 [6] => 11.48 [7] => 16.67 [8] => 13.18 [9] => 13.02 [10] => 11.74 [11] => 12.94 [12] => 10.63 [13] => 9.58 [14] => 10.40 [15] => 17.76 [16] => 15.87 [17] => 15.29 ) [Long-Term Debt_pct] => Array ( [0] => 51.32 [1] => 14.90 [2] => 17.08 [3] => 40.19 [4] => 30.21 [5] => 30.74 [6] => 28.80 [7] => 21.76 [8] => 26.83 [9] => 38.57 [10] => 37.84 [11] => 35.60 [12] => 44.40 [13] => 60.27 [14] => 48.78 [15] => 46.57 [16] => 51.37 [17] => 42.65 ) [Other Long-Term Liab._pct] => Array ( [0] => 1.59 [1] => 4.28 [2] => 0.14 [3] => 0.00 [4] => -0.00 [5] => 4.28 [6] => 10.37 [7] => 13.06 [8] => 8.33 [9] => 7.85 [10] => 7.52 [11] => 7.62 [12] => 3.91 [13] => 1.46 [14] => 0.91 [15] => 2.29 [16] => 1.71 [17] => 2.18 ) [Total Liabilities_pct] => Array ( [0] => 75.66 [1] => 38.73 [2] => 35.53 [3] => 51.17 [4] => 43.08 [5] => 46.16 [6] => 50.65 [7] => 51.49 [8] => 48.34 [9] => 59.44 [10] => 57.10 [11] => 56.15 [12] => 58.94 [13] => 71.31 [14] => 60.09 [15] => 66.63 [16] => 68.95 [17] => 60.13 ) [netcash] => Array ( [0] => -1.75 [1] => -1.74 [2] => -2.12 [3] => -2.98 [4] => -2.27 [5] => -3.62 [6] => -4.5 [7] => -5.31 [8] => -4.89 [9] => -8.21 [10] => -10.68 [11] => -13.94 [12] => -20.37 [13] => -19.67 [14] => -17.56 [15] => -25.06 [16] => -31.05 [17] => -24.48 ) [NCAV] => Array ( [0] => -1.56 [1] => -1.48 [2] => -4.79 [3] => -2.67 [4] => -1.87 [5] => -3.19 [6] => -4.07 [7] => -4.85 [8] => -4.46 [9] => -7.44 [10] => -9.93 [11] => -13.23 [12] => -19.85 [13] => -19.15 [14] => -16.97 [15] => -24.02 [16] => -28.76 [17] => -22.64 ) [NCAV_real] => Array ( [0] => -1.5 [1] => -1.21 [2] => -4.56 [3] => -2.4 [4] => -1.54 [5] => -2.96 [6] => -3.84 [7] => -4.56 [8] => -4.15 [9] => -6.91 [10] => -9.31 [11] => -12.74 [12] => -18.71 [13] => -18.65 [14] => -16.12 [15] => -22.69 [16] => -27.15 [17] => -21.78 ) [Book Value Per Share] => Array ( [0] => 0.63 [1] => 3.17 [2] => 1.08 [3] => 3.87 [4] => 3.77 [5] => 4.5 [6] => 4.71 [7] => 5.22 [8] => 5.5 [9] => 6.41 [10] => 8.18 [11] => 11.11 [12] => 14.31 [13] => 7.96 [14] => 11.74 [15] => 12.89 [16] => 14.57 [17] => 18.53 ) [Tangibles_book_per_share] => Array ( [0] => 0.63 [1] => 3.17 [2] => 1.08 [3] => 3.87 [4] => 3.77 [5] => 4.5 [6] => 4.71 [7] => 5.22 [8] => 5.5 [9] => 6.41 [10] => 8.18 [11] => 11.11 [12] => 14.31 [13] => 7.96 [14] => 11.74 [15] => 12.89 [16] => 14.57 [17] => 18.53 ) [deb2equity] => Array ( [0] => 2.109 [1] => 0.243 [2] => 0.265 [3] => 0.91 [4] => 0.653 [5] => 0.604 [6] => 0.629 [7] => 0.477 [8] => 0.52 [9] => 0.961 [10] => 0.889 [11] => 0.819 [12] => 1.082 [13] => 2.101 [14] => 1.223 [15] => 1.395 [16] => 1.712 [17] => 1.07 ) [debt2rev_totaldebt] => Array ( [0] => 9.7 [1] => 8 [2] => 11.1 [3] => 37.17 [4] => 34.555 [5] => 38.188 [6] => 42.012 [7] => 36.253 [8] => 62.974 [9] => 149.294 [10] => 188.758 [11] => 254.501 [12] => 475.961 [13] => 520.336 [14] => 558.254 [15] => 711.486 [16] => 1001.608 [17] => 900.247 ) [debt2rev] => Array ( [0] => 1.865 [1] => 0.918 [2] => 1.405 [3] => 3.643 [4] => 1.288 [5] => 1.456 [6] => 1.567 [7] => 0.941 [8] => 1.202 [9] => 1.91 [10] => 2.276 [11] => 2.023 [12] => 2.197 [13] => 4.561 [14] => 4.042 [15] => 3.519 [16] => 2.72 [17] => 1.731 ) [cogs2rev] => Array ( [0] => 0.46 [1] => 0.26 [2] => 0.35 [3] => 0.30 [4] => 0.18 [5] => 0.16 [6] => 0.18 [7] => 0.17 [8] => 0.16 [9] => 0.13 [10] => 0.20 [11] => 0.20 [12] => 0.21 [13] => 0.28 [14] => 0.22 [15] => 0.19 [16] => 0.15 [17] => 0.14 ) [inventory2rev] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ar2asset] => Array ( [0] => 0.095 [1] => 0.067 [2] => 0.065 [3] => 0.053 [4] => 0.079 [5] => 0.069 [6] => 0.061 [7] => 0.057 [8] => 0.054 [9] => 0.065 [10] => 0.052 [11] => 0.037 [12] => 0.02 [13] => 0.025 [14] => 0.027 [15] => 0.036 [16] => 0.065 [17] => 0.053 ) [cash2asset] => Array ( [0] => 0.079 [1] => 0.05 [2] => 0.018 [3] => 0.136 [4] => 0.088 [5] => 0.028 [6] => 0.035 [7] => 0.021 [8] => 0.024 [9] => 0.075 [10] => 0.011 [11] => 0.011 [12] => 0.005 [13] => 0.004 [14] => 0.004 [15] => 0.017 [16] => 0.028 [17] => 0.075 ) [equity2asset] => Array ( [0] => 0.243 [1] => 0.613 [2] => 0.645 [3] => 0.488 [4] => 0.569 [5] => 0.538 [6] => 0.494 [7] => 0.485 [8] => 0.517 [9] => 0.406 [10] => 0.429 [11] => 0.438 [12] => 0.411 [13] => 0.287 [14] => 0.399 [15] => 0.334 [16] => 0.311 [17] => 0.399 ) [equity2liab_tangbile] => Array ( [0] => 0.322 [1] => 1.582 [2] => 1.815 [3] => 0.954 [4] => 1.321 [5] => 1.166 [6] => 0.974 [7] => 0.942 [8] => 1.069 [9] => 0.682 [10] => 0.751 [11] => 0.781 [12] => 0.697 [13] => 0.402 [14] => 0.664 [15] => 0.501 [16] => 0.45 [17] => 0.663 ) [ppe2asset] => Array ( [0] => 0.804 [1] => 0.84 [2] => 0.891 [3] => 0.769 [4] => 0.776 [5] => 0.887 [6] => 0.89 [7] => 0.863 [8] => 0.877 [9] => 0.82 [10] => 0.9 [11] => 0.913 [12] => 0.921 [13] => 0.85 [14] => 0.859 [15] => 0.812 [16] => 0.79 [17] => 0.85 ) [interest2rev] => Array ( [0] => -1.923 [1] => -2.296 [2] => -3.797 [3] => -0.343 [4] => -0.048 [5] => -12.118 [6] => -0.004 [7] => -7.78 [8] => -6.937 [9] => -14.131 [10] => -22.992 [11] => -11.674 [12] => -4.491 [13] => -16.296 [14] => -16.303 [15] => -13.666 [16] => -13.08 [17] => -10.513 ) [std2asset] => Array ( [0] => 0.228 [1] => 0.196 [2] => 0.183 [3] => 0.11 [4] => 0.129 [5] => 0.111 [6] => 0.115 [7] => 0.167 [8] => 0.132 [9] => 0.13 [10] => 0.117 [11] => 0.129 [12] => 0.106 [13] => 0.096 [14] => 0.104 [15] => 0.178 [16] => 0.159 [17] => 0.153 ) [ltd2asset] => Array ( [0] => 0.513 [1] => 0.149 [2] => 0.171 [3] => 0.402 [4] => 0.302 [5] => 0.307 [6] => 0.288 [7] => 0.218 [8] => 0.268 [9] => 0.386 [10] => 0.378 [11] => 0.356 [12] => 0.444 [13] => 0.603 [14] => 0.488 [15] => 0.466 [16] => 0.514 [17] => 0.427 ) [turnover] => Array ( [0] => 0.275 [1] => 0.162 [2] => 0.122 [3] => 0.122 [4] => 0.289 [5] => 0.223 [6] => 0.198 [7] => 0.246 [8] => 0.224 [9] => 0.204 [10] => 0.168 [11] => 0.178 [12] => 0.202 [13] => 0.132 [14] => 0.121 [15] => 0.132 [16] => 0.195 [17] => 0.246 ) [CF_Net Income] => Array ( [0] => 1.1 [1] => 0 [2] => -19.3 [3] => 1.742 [4] => 11.985 [5] => 9.532 [6] => 4.79 [7] => 8.04 [8] => 11.114 [9] => 10.634 [10] => 18.248 [11] => 15.469 [12] => -45.047 [13] => -204.845 [14] => 0 [15] => 0 [16] => 55.487 [17] => 43.683 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 1.49 [3] => -4.82 [4] => -0.01 [5] => 0 [6] => -1.21 [7] => -0.09 [8] => -0.17 [9] => -0.22 [10] => -1.87 [11] => -4.72 [12] => 3 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => -4.34 ) [grahamnumber] => Array ( [0] => 1.46 [1] => 0 [2] => 0 [3] => 3.79 [4] => 8.5 [5] => 8.28 [6] => 5.98 [7] => 8.05 [8] => 7.91 [9] => 7.95 [10] => 11.38 [11] => 11.75 [12] => 0 [13] => 0 [14] => 8.92 [15] => 15.44 [16] => 20.44 [17] => 14.16 ) [CF_DDA] => Array ( [0] => 1.1 [1] => 2.4 [2] => 4 [3] => 4.305 [4] => 7.17 [5] => 6.492 [6] => 10.574 [7] => 11.868 [8] => 15.464 [9] => 21.374 [10] => 31.129 [11] => 41.899 [12] => 58.311 [13] => 52.005 [14] => 47.03 [15] => 84.606 [16] => 165.621 [17] => 213.82 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash Flow from Operations] => Array ( [0] => 3.3 [1] => 3.1 [2] => 2.8 [3] => 2.2 [4] => 17.133 [5] => 23.951 [6] => 19.925 [7] => 33.631 [8] => 32.501 [9] => 38.839 [10] => 65.437 [11] => 95.231 [12] => 148.754 [13] => 133.372 [14] => 94.416 [15] => 154.338 [16] => 252.226 [17] => 366.851 ) [Cash Flow from Others] => Array ( [0] => 0.1 [1] => 0.1 [2] => 20.2 [3] => 0.048 [4] => 0.418 [5] => -2.385 [6] => 0.649 [7] => 1.423 [8] => 2.861 [9] => 13.125 [10] => -2.949 [11] => 14.718 [12] => 152.249 [13] => 398.546 [14] => 44.581 [15] => 5.049 [16] => 29.389 [17] => 113.142 ) [Cash Flow_PPE] => Array ( [0] => -9.5 [1] => -32.2 [2] => -36.6 [3] => -10.286 [4] => -14.671 [5] => -32.819 [6] => -24.341 [7] => -31.93 [8] => -83.891 [9] => -126.119 [10] => -163.454 [11] => -245.498 [12] => 15.067 [13] => 48.524 [14] => 75.914 [15] => 215.248 [16] => 341.597 [17] => 238.47 ) [Cash Flow_EXPD] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -9.5 [1] => -32.2 [2] => -36.6 [3] => -10.286 [4] => -19.746 [5] => -38.264 [6] => -24.696 [7] => -31.93 [8] => -83.891 [9] => -135.156 [10] => -201.773 [11] => -247.003 [12] => -571.291 [13] => -182.907 [14] => -341.627 [15] => -517.367 [16] => -749.767 [17] => -755.683 ) [Cash Flow from Investing] => Array ( [0] => -8.2 [1] => -28.1 [2] => -37.2 [3] => -13.5 [4] => -16.438 [5] => -31.225 [6] => -24.1 [7] => -29.673 [8] => -80.294 [9] => -111.417 [10] => -161.576 [11] => -227.724 [12] => -555.345 [13] => -162.453 [14] => -270.296 [15] => -285.998 [16] => -507.416 [17] => -385.352 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 28.1 [2] => 28.8 [3] => -3.604 [4] => 0.1 [5] => 0.028 [6] => 5.814 [7] => 0.691 [8] => 1.856 [9] => 2.379 [10] => 34.127 [11] => 72.957 [12] => 135.075 [13] => 0 [14] => 188.534 [15] => 0 [16] => 0 [17] => 189.686 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 28.1 [2] => 28.8 [3] => 8.396 [4] => 0.1 [5] => 0.028 [6] => 5.814 [7] => 0.691 [8] => 1.856 [9] => 2.379 [10] => 34.127 [11] => 72.957 [12] => 135.075 [13] => 0 [14] => 188.534 [15] => 0 [16] => 0 [17] => 189.686 ) [Net Issuance of Debt] => Array ( [0] => 6.2 [1] => -1.7 [2] => -8 [3] => 25.062 [4] => -3.923 [5] => 2.265 [6] => -0.132 [7] => -5.951 [8] => 26.463 [9] => 82.603 [10] => 39.464 [11] => 62.154 [12] => 279.259 [13] => 31.652 [14] => -7.021 [15] => 126.401 [16] => 244.772 [17] => -69.325 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Dividends] => Array ( [0] => -0.3 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash from Financing] => Array ( [0] => 6.3 [1] => 26.3 [2] => 32.9 [3] => 21.457 [4] => -3.823 [5] => 2.292 [6] => 5.682 [7] => -5.379 [8] => 50.139 [9] => 95.635 [10] => 72.822 [11] => 135.111 [12] => 403.749 [13] => 27.734 [14] => 176.171 [15] => 155.644 [16] => 279.692 [17] => 123.326 ) [Other Financing] => Array ( [0] => 0.4 [1] => -0.1 [2] => 12.1 [3] => -0.001 [4] => 8.32667268469E-17 [5] => -0.001 [6] => 0 [7] => -0.119 [8] => 21.82 [9] => 10.653 [10] => -0.769 [11] => 0 [12] => -10.585 [13] => -3.918 [14] => -5.342 [15] => 29.243 [16] => 34.92 [17] => 2.965 ) [Net Change in Cash] => Array ( [0] => 1.4 [1] => 1.2 [2] => -1.5 [3] => 10.158 [4] => -3.128 [5] => -4.982 [6] => 1.507 [7] => -1.421 [8] => 2.346 [9] => 23.057 [10] => -23.317 [11] => 2.618 [12] => -2.842 [13] => -1.347 [14] => 0.291 [15] => 23.984 [16] => 24.502 [17] => 104.825 ) [NetChangeinCash_others] => Array ( [0] => -8.881784197E-16 [1] => -0.1 [2] => 4.4408920985E-15 [3] => 0.000999999999999 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -7.1054273576E-15 [9] => 0 [10] => -1.42108547152E-14 [11] => 0 [12] => 2.84217094304E-14 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [total_freecashflow] => Array ( [0] => -6.2 [1] => -29.1 [2] => -33.8 [3] => -8.086 [4] => -2.613 [5] => -14.313 [6] => -4.771 [7] => 1.701 [8] => -51.39 [9] => -96.317 [10] => -136.336 [11] => -151.772 [12] => -422.537 [13] => -49.535 [14] => -247.211 [15] => -363.029 [16] => -497.541 [17] => -388.832 ) [CF_Net Income_pct] => Array ( [0] => 33.33 [1] => 0.00 [2] => -689.29 [3] => 79.18 [4] => 69.95 [5] => 39.80 [6] => 24.04 [7] => 23.91 [8] => 34.20 [9] => 27.38 [10] => 27.89 [11] => 16.24 [12] => -30.28 [13] => -153.59 [14] => 0.00 [15] => 0.00 [16] => 22.00 [17] => 11.91 ) [CF_DDA_pct] => Array ( [0] => 1 [1] => 2 [2] => 4 [3] => 4 [4] => 7 [5] => 6 [6] => 11 [7] => 12 [8] => 15 [9] => 21 [10] => 31 [11] => 42 [12] => 58 [13] => 52 [14] => 47 [15] => 85 [16] => 166 [17] => 214 ) [Cash Flow from Disc. Op._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] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow from Others_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] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -287.88 [1] => -1,038.71 [2] => -1,307.14 [3] => -467.55 [4] => -115.25 [5] => -159.76 [6] => -123.94 [7] => -94.94 [8] => -258.12 [9] => -347.99 [10] => -308.35 [11] => -259.37 [12] => -384.05 [13] => -137.14 [14] => -361.83 [15] => -335.22 [16] => -297.26 [17] => -205.99 ) [Cash Flow from Investing_pct] => Array ( [0] => -248.48 [1] => -906.45 [2] => -1,328.57 [3] => -613.64 [4] => -95.94 [5] => -130.37 [6] => -120.95 [7] => -88.23 [8] => -247.05 [9] => -286.87 [10] => -246.92 [11] => -239.13 [12] => -373.33 [13] => -121.80 [14] => -286.28 [15] => -185.31 [16] => -201.18 [17] => -105.04 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 906.45 [2] => 1,028.57 [3] => -163.82 [4] => 0.58 [5] => 0.12 [6] => 29.18 [7] => 2.05 [8] => 5.71 [9] => 6.13 [10] => 52.15 [11] => 76.61 [12] => 90.80 [13] => 0.00 [14] => 199.68 [15] => 0.00 [16] => 0.00 [17] => 51.71 ) [Net Issuance of Debt_pct] => Array ( [0] => 187.88 [1] => -54.84 [2] => -285.71 [3] => 1,139.18 [4] => -22.90 [5] => 9.46 [6] => -0.66 [7] => -17.69 [8] => 81.42 [9] => 212.68 [10] => 60.31 [11] => 65.27 [12] => 187.73 [13] => 23.73 [14] => -7.44 [15] => 81.90 [16] => 97.04 [17] => -18.90 ) [Dividends_pct] => Array ( [0] => -9.09 [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] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Financing_pct] => Array ( [0] => 190.91 [1] => 848.39 [2] => 1,175.00 [3] => 975.32 [4] => -22.31 [5] => 9.57 [6] => 28.52 [7] => -15.99 [8] => 154.27 [9] => 246.23 [10] => 111.29 [11] => 141.88 [12] => 271.42 [13] => 20.79 [14] => 186.59 [15] => 100.85 [16] => 110.89 [17] => 33.62 ) [Cash from Financing_pct] => Array ( [0] => 178.79 [1] => 851.61 [2] => 742.86 [3] => 975.36 [4] => -22.31 [5] => 9.57 [6] => 28.52 [7] => -15.64 [8] => 87.13 [9] => 218.81 [10] => 112.46 [11] => 141.88 [12] => 278.54 [13] => 23.73 [14] => 192.25 [15] => 81.90 [16] => 97.04 [17] => 32.81 ) [Net Change in Cash_pct] => Array ( [0] => 42.42 [1] => 38.71 [2] => -53.57 [3] => 461.73 [4] => -18.26 [5] => -20.80 [6] => 7.56 [7] => -4.23 [8] => 7.22 [9] => 59.37 [10] => -35.63 [11] => 2.75 [12] => -1.91 [13] => -1.01 [14] => 0.31 [15] => 15.54 [16] => 9.71 [17] => 28.57 ) [total_freecashflow_pct] => Array ( [0] => -187.88 [1] => -938.71 [2] => -1,207.14 [3] => -367.55 [4] => -15.25 [5] => -59.76 [6] => -23.94 [7] => 5.06 [8] => -158.12 [9] => -247.99 [10] => -208.35 [11] => -159.37 [12] => -284.05 [13] => -37.14 [14] => -261.83 [15] => -235.22 [16] => -197.26 [17] => -105.99 ) [per share rev] => Array ( [0] => 0.71 [1] => 0.87 [2] => 0.77 [3] => 0.97 [4] => 1.66 [5] => 1.57 [6] => 1.66 [7] => 2.3 [8] => 2.4 [9] => 3.21 [10] => 3.24 [11] => 4.64 [12] => 7.14 [13] => 3.68 [14] => 4.03 [15] => 5.1 [16] => 9.2 [17] => 12.58 ) [per share eps] => Array ( [0] => 0.15 [1] => 0 [2] => -2.15 [3] => 2 [4] => 0.74 [5] => 0.57 [6] => 0.26 [7] => 0.43 [8] => 0.49 [9] => 0.42 [10] => 0.71 [11] => 0.57 [12] => -1.49 [13] => -6.61 [14] => 0.29 [15] => 0.92 [16] => 1.39 [17] => 1.06 ) [eps_nri] => Array ( [0] => 0.15 [1] => 0 [2] => -2.15 [3] => -0.06 [4] => 0.74 [5] => 0.57 [6] => 0.26 [7] => 0.44 [8] => 0.49 [9] => 0.42 [10] => 0.71 [11] => 0.57 [12] => -1.49 [13] => -6.61 [14] => 0.34 [15] => 0.82 [16] => 1.28 [17] => 0.53 ) [per share_freecashflow] => Array ( [0] => -0.85 [1] => -2.91 [2] => -3.27 [3] => -0.77 [4] => -0.16 [5] => -0.86 [6] => -0.3 [7] => 0.1 [8] => -2.36 [9] => -3.95 [10] => -5.33 [11] => -5.6 [12] => -13.93 [13] => -1.6 [14] => -7.21 [15] => -9.15 [16] => -12.43 [17] => -9.4 ) [ROE] => Array ( [0] => 23.91 [1] => 0 [2] => -46.06 [3] => 4.07 [4] => 22.64 [5] => 15.08 [6] => 7.17 [7] => 10.4 [8] => 9.18 [9] => 6.84 [10] => 8.6 [11] => 4.98 [12] => -10.24 [13] => -82.73 [14] => 2.18 [15] => 7.18 [16] => 9.48 [17] => 5.19 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ROA] => Array ( [0] => 5.82 [1] => 0 [2] => -29.7 [3] => 1.99 [4] => 12.89 [5] => 8.12 [6] => 3.54 [7] => 5.05 [8] => 4.74 [9] => 2.78 [10] => 3.69 [11] => 2.18 [12] => -4.2 [13] => -23.73 [14] => 0.87 [15] => 2.4 [16] => 2.95 [17] => 2.07 ) [ROC_capital] => Array ( [0] => 18.5 [1] => 55.2 [2] => 65.9 [3] => 83.615 [4] => 93.313 [5] => 117.793 [6] => 135.78 [7] => 151.631 [8] => 230.964 [9] => 380.819 [10] => 496.282 [11] => 695.605 [12] => 1072.629 [13] => 779.322 [14] => 1068.697 [15] => 1400.536 [16] => 1730.353 [17] => 2085.103 ) [ROC] => Array ( [0] => 5.95 [1] => 0 [2] => -29.29 [3] => 1.99 [4] => 12.84 [5] => 8.09 [6] => 3.53 [7] => 5.22 [8] => 4.81 [9] => 2.79 [10] => 3.68 [11] => 2.22 [12] => -4.2 [13] => -26.29 [14] => 0.93 [15] => 2.62 [16] => 3.21 [17] => 2.1 ) [ROC_JOEL_capital] => Array ( [0] => 15.2 [1] => 45.1 [2] => 57.9 [3] => 64.872 [4] => 76.803 [5] => 104.132 [6] => 120.526 [7] => 135.273 [8] => 205.482 [9] => 314.074 [10] => 445.447 [11] => 646.81 [12] => 986.629 [13] => 733.7 [14] => 983.057 [15] => 1240.917 [16] => 1487.674 [17] => 1794.215 ) [ROC_JOEL] => Array ( [0] => 7.89 [1] => 5.35 [2] => -37.82 [3] => 1.04 [4] => 14.23 [5] => 11.78 [6] => 6.03 [7] => 10.29 [8] => 9.86 [9] => 11.15 [10] => 4.49 [11] => 6.18 [12] => -8.93 [13] => -46.2 [14] => 2.44 [15] => 3.07 [16] => 6.63 [17] => 6 ) [ROC_JOEL_new] => Array ( [0] => 7.89 [1] => 5.35 [2] => -36.61 [3] => 0.98 [4] => 16.64 [5] => 17.33 [6] => 6.31 [7] => 11.9 [8] => 10.59 [9] => 9.29 [10] => 10.68 [11] => 6.09 [12] => -5.68 [13] => -40.83 [14] => 4.16 [15] => 6.91 [16] => 8.76 [17] => 4.99 ) [grossmargin] => Array ( [0] => 53.85 [1] => 73.6 [2] => 64.56 [3] => 70.29 [4] => 81.59 [5] => 84.22 [6] => 81.69 [7] => 82.54 [8] => 83.98 [9] => 86.65 [10] => 80.19 [11] => 80.39 [12] => 79.48 [13] => 72.21 [14] => 77.55 [15] => 81.38 [16] => 85.11 [17] => 85.52 ) [pretaxmargin] => Array ( [0] => 0 [1] => 0 [2] => -272.15 [3] => 5.95 [4] => 48.41 [5] => 56.69 [6] => 28.35 [7] => 34.03 [8] => 34.59 [9] => 23.2 [10] => 34.34 [11] => 19.65 [12] => -30.35 [13] => -278.89 [14] => 13.33 [15] => 28.76 [16] => 22.31 [17] => 6.68 ) [operatingmargin] => Array ( [0] => 23.08 [1] => 27.69 [2] => -277.22 [3] => 6.59 [4] => 40.72 [5] => 46.76 [6] => 27.13 [7] => 36.16 [8] => 38.67 [9] => 44.82 [10] => 24.09 [11] => 31.75 [12] => -40.68 [13] => -297.15 [14] => 17.34 [15] => 18.87 [16] => 26.79 [17] => 20.7 ) [netmargin] => Array ( [0] => 21.15 [1] => 0 [2] => -244.3 [3] => 16.31 [4] => 44.66 [5] => 36.35 [6] => 17.87 [7] => 20.55 [8] => 21.21 [9] => 13.61 [10] => 22 [11] => 12.3 [12] => -20.79 [13] => -179.56 [14] => 7.2 [15] => 18.12 [16] => 15.07 [17] => 8.4 ) [pettm] => Array ( [0] => 0.000 [1] => 157.500 [2] => 0.000 [3] => 1.000 [4] => 12.090 [5] => 7.600 [6] => 19.740 [7] => 16.790 [8] => 22.600 [9] => 66.580 [10] => 40.760 [11] => 96.390 [12] => 0.000 [13] => 0.000 [14] => 95.010 [15] => 28.270 [16] => 15.040 [17] => 40.330 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 12.01 [5] => 7.64 [6] => 19.52 [7] => 16.37 [8] => 22.60 [9] => 66.76 [10] => 40.87 [11] => 96.05 [12] => 0.00 [13] => 0.00 [14] => 95.81 [15] => 28.33 [16] => 16.34 [17] => 79.95 ) [pe] => Array ( [0] => 0.000 [1] => 157.500 [2] => 0.000 [3] => 1.000 [4] => 12.090 [5] => 7.600 [6] => 19.740 [7] => 16.790 [8] => 22.600 [9] => 66.580 [10] => 40.760 [11] => 96.390 [12] => 0.000 [13] => 0.000 [14] => 95.010 [15] => 28.270 [16] => 15.040 [17] => 40.330 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 2.530 [5] => 0.960 [6] => 1.070 [7] => 1.430 [8] => 2.030 [9] => 3.820 [10] => 3.510 [11] => 4.870 [12] => 1.150 [13] => 3.330 [14] => 2.680 [15] => 2.040 [16] => 1.420 [17] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 12.5 [8] => 4.76 [9] => 2.23 [10] => 15.53 [11] => 12.85 [12] => -26.4 [13] => -125.61 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 53.680 [5] => 0.000 [6] => 0.000 [7] => 65.460 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 2.970 [13] => 4.520 [14] => 7.040 [15] => 2.820 [16] => 1.410 [17] => 3.100 ) [ps] => Array ( [0] => 0.000 [1] => 8.560 [2] => 1.790 [3] => 2.150 [4] => 5.340 [5] => 2.790 [6] => 3.010 [7] => 3.130 [8] => 4.610 [9] => 7.940 [10] => 8.960 [11] => 11.800 [12] => 2.260 [13] => 7.200 [14] => 8.500 [15] => 5.170 [16] => 2.270 [17] => 3.560 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -1.668 [7] => -0.824 [8] => -0.504 [9] => -0.8 [10] => -1.578 [11] => -2.552 [12] => -3.95 [13] => -6.136 [14] => -6.16 [15] => -6.838 [16] => -7.756 [17] => -8.932 ) [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] => 9.520 [9] => 6.030 [10] => 21.880 [11] => 22.540 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 [17] => 0.000 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => -30.050 [7] => -17.910 [8] => 2.570 [9] => 1.320 [10] => 15.810 [11] => 15.240 [12] => -6.660 [13] => -69.100 [14] => -26.840 [15] => -18.520 [16] => -27.450 [17] => -34.660 ) [zscore] => Array ( [0] => 0.000 [1] => 2.560 [2] => -1.170 [3] => 0.200 [4] => 2.590 [5] => 1.240 [6] => 1.070 [7] => 1.270 [8] => 1.820 [9] => 1.980 [10] => 1.910 [11] => 2.580 [12] => 0.430 [13] => -0.720 [14] => 1.000 [15] => 0.570 [16] => 0.520 [17] => 1.130 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7 [4] => 7 [5] => 4 [6] => 5 [7] => 7 [8] => 7 [9] => 5 [10] => 6 [11] => 6 [12] => 4 [13] => 4 [14] => 8 [15] => 7 [16] => 8 [17] => 7 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -1.940 [4] => -1.680 [5] => -3.410 [6] => -3.090 [7] => -0.190 [8] => -2.730 [9] => -2.190 [10] => -3.250 [11] => -2.500 [12] => -3.240 [13] => -3.260 [14] => -2.500 [15] => -2.330 [16] => -2.160 [17] => -3.440 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -0.16 [7] => -0.08 [8] => 0.45 [9] => 0.55 [10] => 0.53 [11] => 0.53 [12] => 0.21 [13] => -0.98 [14] => -1.03 [15] => -0.98 [16] => -0.90 [17] => -0.84 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 22.390 [7] => 22.090 [8] => 25.280 [9] => 44.980 [10] => 54.290 [11] => 102.780 [12] => 77.900 [13] => 3.350 [14] => 4.270 [15] => 3.170 [16] => 0.000 [17] => 0.000 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => -11.610 [7] => -5.440 [8] => -4.420 [9] => -9.100 [10] => -20.860 [11] => -29.450 [12] => -56.570 [13] => -58.910 [14] => -40.840 [15] => -43.920 [16] => -63.700 [17] => -96.370 ) [medpsvalue] => Array ( [0] => 0 [1] => 5.02 [2] => 4.2 [3] => 5.08 [4] => 9.34 [5] => 8.68 [6] => 9.56 [7] => 12.56 [8] => 13.38 [9] => 16.98 [10] => 17.69 [11] => 25.33 [12] => 38.88 [13] => 20.09 [14] => 22.17 [15] => 27.85 [16] => 50.34 [17] => 68.69 ) [ev2rev] => Array ( [0] => 0.000 [1] => 9.880 [2] => 6.990 [3] => 4.940 [4] => 5.760 [5] => 3.710 [6] => 4.180 [7] => 3.580 [8] => 5.840 [9] => 9.200 [10] => 11.290 [11] => 14.140 [12] => 4.460 [13] => 11.750 [14] => 13.730 [15] => 8.540 [16] => 4.860 [17] => 5.340 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 20.190 [2] => 0.000 [3] => 10.010 [4] => 7.660 [5] => 4.120 [6] => 6.450 [7] => 5.200 [8] => 8.220 [9] => 13.890 [10] => 11.540 [11] => 21.880 [12] => 24.270 [13] => 0.000 [14] => 21.560 [15] => 10.140 [16] => 6.050 [17] => 9.150 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 34.650 [2] => 0.000 [3] => 67.920 [4] => 14.140 [5] => 7.930 [6] => 15.290 [7] => 9.900 [8] => 15.110 [9] => 20.530 [10] => 42.590 [11] => 44.520 [12] => 0.000 [13] => 0.000 [14] => 79.150 [15] => 45.280 [16] => 18.140 [17] => 25.780 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.53 [4] => 1.07 [5] => 0.54 [6] => 0.88 [7] => 0.89 [8] => 1.43 [9] => 3.11 [10] => 2.55 [11] => 4.66 [12] => 0 [13] => 0 [14] => 3.87 [15] => 1.71 [16] => 1.02 [17] => 3.16 ) [p2tangible_book] => Array ( [0] => 0 [1] => 2.48 [2] => 1.27 [3] => 0.52 [4] => 2.42 [5] => 0.98 [6] => 1.12 [7] => 1.38 [8] => 2.05 [9] => 3.85 [10] => 3.55 [11] => 4.93 [12] => 1.13 [13] => 3.33 [14] => 2.94 [15] => 2.04 [16] => 1.44 [17] => 2.42 ) [pb] => Array ( [0] => 0 [1] => 2.48 [2] => 1.27 [3] => 0.52 [4] => 2.42 [5] => 0.98 [6] => 1.12 [7] => 1.38 [8] => 2.05 [9] => 3.85 [10] => 3.55 [11] => 4.93 [12] => 1.13 [13] => 3.33 [14] => 2.94 [15] => 2.04 [16] => 1.44 [17] => 2.42 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 5.2 [1] => 8.712 [2] => 7.9 [3] => 10.204 [4] => 26.834 [5] => 26.226 [6] => 26.802 [7] => 38.508 [8] => 52.397 [9] => 78.155 [10] => 82.945 [11] => 125.789 [12] => 216.677 [13] => 114.079 [14] => 138.123 [15] => 202.167 [16] => 368.18 [17] => 520.182 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 1.1 [1] => 2.4 [2] => 4 [3] => 4.305 [4] => 7.17 [5] => 6.492 [6] => 10.574 [7] => 11.868 [8] => 15.464 [9] => 21.374 [10] => 31.129 [11] => 41.899 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [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 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_InterestExpense] => Array ( [0] => 0.1 [1] => 0.2 [2] => 0.3 [3] => 0.035 [4] => 0.013 [5] => 3.178 [6] => 0.001 [7] => 2.996 [8] => 3.635 [9] => 11.044 [10] => 19.071 [11] => 14.685 [12] => 9.73 [13] => 18.59 [14] => 22.518 [15] => 27.629 [16] => 48.158 [17] => 54.689 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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] => 0 [12] => 0 [13] => 0 [14] => 17.698 [15] => 0 [16] => 0 [17] => 0 ) [BS_NetLoan] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 1.5 [1] => 2.7 [2] => 1.2 [3] => 11.346 [4] => 8.217 [5] => 3.236 [6] => 4.743 [7] => 3.322 [8] => 5.668 [9] => 28.725 [10] => 5.408 [11] => 8.026 [12] => 5.184 [13] => 3.837 [14] => 4.128 [15] => 26.397 [16] => 52.095 [17] => 157.439 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 0.4 [1] => 2.3 [2] => 1.688 [3] => 3.559 [4] => 5.261 [5] => 1.913 [6] => 1.912 [7] => 9.238 [8] => 10.457 [9] => 15.404 [10] => 18.069 [11] => 27.416 [12] => 58.431 [13] => 104.229 [14] => 126.053 [15] => 205.588 [16] => 221.591 [17] => 47.911 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 4.3 [1] => 10.4 [2] => 10 [3] => 4.096 [4] => 3.354 [5] => 10.263 [6] => 10.971 [7] => 20.572 [8] => 28.983 [9] => 40.892 [10] => 53.455 [11] => 85.791 [12] => 100.832 [13] => 77.59 [14] => 106.244 [15] => 182.079 [16] => 205.816 [17] => 240.226 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 3.543 [4] => 6.458 [5] => 2.107 [6] => 3.023 [7] => 2.14 [8] => 0.09 [9] => 1.535 [10] => 1.508 [11] => 2.251 [12] => 0.173 [13] => 0.148 [14] => 0.16 [15] => 0 [16] => 33.8 [17] => 0 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 2.008 [11] => 0 [12] => 9.103 [13] => 1.474 [14] => 5.286 [15] => 9.685 [16] => 15.994 [17] => 19.967 ) [BS_other_liabilities_Insurance] => Array ( [0] => 0.3 [1] => 2.4 [2] => 1.988 [3] => 1.547 [4] => 2.152 [5] => 5.737 [6] => 15.589 [7] => 23.906 [8] => 21.328 [9] => 37.53 [10] => 38.3 [11] => 57.65 [12] => 45.721 [13] => 16.098 [14] => 17.714 [15] => 114.575 [16] => 75.562 [17] => 108.716 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -0.1 [1] => -0.2 [2] => -0.3 [3] => 0.013 [4] => 0.579 [5] => -2.902 [6] => 0.054 [7] => -2.938 [8] => -3.56 [9] => -10.14 [10] => -18.102 [11] => -13.994 [12] => -9.461 [13] => -18.59 [14] => -22.518 [15] => -27.629 [16] => -48.158 [17] => -54.689 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -1.6 [1] => -4 [2] => -6.7 [3] => -6.5 [4] => -10.965 [5] => -9.825 [6] => -14.623 [7] => -17.861 [8] => -23.742 [9] => -32.687 [10] => -46.534 [11] => -60.811 [12] => -81.89 [13] => -82.141 [14] => -82.936 [15] => -126.145 [16] => -214.329 [17] => -291.312 ) [BS_MoneyMarket] => Array ( [0] => -1.5 [1] => -2.7 [2] => -1.2 [3] => -11.346 [4] => -8.217 [5] => -3.236 [6] => -4.743 [7] => -3.322 [8] => -5.668 [9] => -28.725 [10] => -5.408 [11] => -8.026 [12] => -5.184 [13] => -3.837 [14] => -4.128 [15] => -26.397 [16] => -52.095 [17] => -157.439 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 1.9 [1] => 5 [2] => 2.888 [3] => 14.905 [4] => 13.478 [5] => 5.149 [6] => 6.655 [7] => 12.56 [8] => 16.125 [9] => 44.129 [10] => 23.477 [11] => 35.442 [12] => 63.615 [13] => 108.066 [14] => 130.181 [15] => 231.985 [16] => 273.686 [17] => 205.35 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 0.3 [1] => 2.4 [2] => 1.988 [3] => 1.547 [4] => 2.152 [5] => 5.737 [6] => 15.589 [7] => 23.906 [8] => 21.328 [9] => 37.53 [10] => 40.308 [11] => 57.65 [12] => 54.824 [13] => 17.572 [14] => 23 [15] => 124.26 [16] => 91.556 [17] => 128.683 ) [cash2debt] => Array ( [0] => 0.155 [1] => 0.338 [2] => 0.108 [3] => 0.305 [4] => 0.238 [5] => 0.085 [6] => 0.113 [7] => 0.092 [8] => 0.09 [9] => 0.192 [10] => 0.029 [11] => 0.032 [12] => 0.011 [13] => 0.007 [14] => 0.007 [15] => 0.037 [16] => 0.052 [17] => 0.175 ) [interest_coverage] => Array ( [0] => 12 [1] => 12.06 [2] => 0 [3] => 19.2 [4] => 840.62 [5] => 3.86 [6] => 7271 [7] => 4.65 [8] => 5.57 [9] => 3.17 [10] => 1.05 [11] => 2.72 [12] => 0 [13] => 0 [14] => 1.06 [15] => 1.38 [16] => 2.05 [17] => 1.97 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [OtherIncomeExpense] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [TaxProvision] => Array ( [0] => 0 [1] => -2.3 [2] => 2.2 [3] => 1.057 [4] => -1.004 [5] => -5.336 [6] => -2.809 [7] => -5.063 [8] => -7.009 [9] => -7.5 [10] => -10.233 [11] => -9.243 [12] => 20.725 [13] => 113.307 [14] => -6.685 [15] => -25.611 [16] => -30.956 [17] => -12.903 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 20.3 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -2.919 [8] => -2.313 [9] => -5.845 [10] => 0.294 [11] => 0.374 [12] => 178.47 [13] => 339.222 [14] => 2.731 [15] => 0 [16] => 0 [17] => 0.03 ) [Net Income (Continuing Operations)] => Array ( [0] => 1.1 [1] => 0 [2] => -19.3 [3] => 1.742 [4] => 11.985 [5] => 9.532 [6] => 4.79 [7] => 8.04 [8] => 11.114 [9] => 10.634 [10] => 18.248 [11] => 15.469 [12] => -45.047 [13] => -204.845 [14] => 11.725 [15] => 32.534 [16] => 51.177 [17] => 21.858 ) [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 [13] => 0 [14] => -1.775 [15] => 4.095 [16] => 4.31 [17] => 21.825 ) [eps_diluated] => Array ( [0] => 0.15 [1] => 0 [2] => -2.15 [3] => 2 [4] => 0.74 [5] => 0.57 [6] => 0.26 [7] => 0.43 [8] => 0.49 [9] => 0.42 [10] => 0.71 [11] => 0.57 [12] => -1.49 [13] => -6.61 [14] => 0.29 [15] => 0.92 [16] => 1.39 [17] => 1.06 ) [eps_basic] => Array ( [0] => 0.15 [1] => 0 [2] => -2.15 [3] => 2 [4] => 0.85 [5] => 0.68 [6] => 0.3 [7] => 0.5 [8] => 0.54 [9] => 0.44 [10] => 0.74 [11] => 0.59 [12] => -1.49 [13] => -6.61 [14] => 0.29 [15] => 0.94 [16] => 1.4 [17] => 1.07 ) [RawMaterials] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [WorkInProcess] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [FinishedGoods] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [OtherInventories] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 1.5 [1] => 2.7 [2] => 1.2 [3] => 11.346 [4] => 8.217 [5] => 3.236 [6] => 4.743 [7] => 3.322 [8] => 5.668 [9] => 28.725 [10] => 5.408 [11] => 8.026 [12] => 5.184 [13] => 3.837 [14] => 4.128 [15] => 26.397 [16] => 52.095 [17] => 157.439 ) [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] => 0 [12] => 0 [13] => 0 [14] => 17.698 [15] => 0 [16] => 0 [17] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 825.894 [12] => 6.363 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BuildingsAndImprovements] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 149.03 [6] => 0.685 [7] => 0.742 [8] => 0.846 [9] => 0.891 [10] => 2.106 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ConstructionInProgress] => 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 [13] => 37.744 [14] => 55.558 [15] => 70.533 [16] => 0 [17] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 149.03 [6] => 175.737 [7] => 202.049 [8] => 287.659 [9] => 417.553 [10] => 579.957 [11] => 828.747 [12] => 1206.235 [13] => 1004.989 [14] => 1301.06 [15] => 1642.751 [16] => 2054.594 [17] => 2574.923 ) [AccumulatedDepreciation] => Array ( [0] => -1.5 [1] => -3.8 [2] => -3.8 [3] => -31.837 [4] => -38.637 [5] => -44.897 [6] => -55.211 [7] => -66.776 [8] => -82.177 [9] => -103.479 [10] => -134.51 [11] => -181.937 [12] => -219.606 [13] => -271.289 [14] => -318.003 [15] => -401.834 [16] => -566.92 [17] => -780.708 ) [AccountsPayable] => Array ( [0] => 4.3 [1] => 10.4 [2] => 10 [3] => 4.096 [4] => 3.354 [5] => 10.263 [6] => 9.957 [7] => 19.515 [8] => 21.359 [9] => 17.571 [10] => 32.57 [11] => 49.7 [12] => 46.683 [13] => 19.907 [14] => 33.653 [15] => 25.672 [16] => 44.775 [17] => 54.371 ) [TotalTaxPayable] => 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 [13] => 0.107 [14] => 4.052 [15] => 1.048 [16] => 0 [17] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.014 [7] => 1.057 [8] => 7.624 [9] => 23.321 [10] => 20.885 [11] => 36.091 [12] => 54.149 [13] => 57.576 [14] => 68.539 [15] => 155.359 [16] => 161.041 [17] => 185.855 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 2.008 [11] => 0 [12] => 9.103 [13] => 1.474 [14] => 5.286 [15] => 9.685 [16] => 7.925 [17] => 0 ) [LongTermDebt] => Array ( [0] => 9.7 [1] => 8 [2] => 11.1 [3] => 33.627 [4] => 28.097 [5] => 36.081 [6] => 38.989 [7] => 34.113 [8] => 62.884 [9] => 147.759 [10] => 187.25 [11] => 252.25 [12] => 475.788 [13] => 520.188 [14] => 558.094 [15] => 711.486 [16] => 967.808 [17] => 900.247 ) [LongTermCapitalLeaseObligation] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 2.3 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 7.666 [7] => 12.479 [8] => 18.113 [9] => 24.55 [10] => 32.738 [11] => 46.321 [12] => 35.403 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 16.856 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 1.1 [1] => 0 [2] => -19.3 [3] => 1.742 [4] => 11.985 [5] => 9.532 [6] => 4.79 [7] => 8.04 [8] => 11.114 [9] => 10.634 [10] => 18.248 [11] => 15.469 [12] => -45.047 [13] => -204.845 [14] => 11.725 [15] => 32.534 [16] => 51.177 [17] => 21.858 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [NetForeignCurrencyExchangeGainLoss] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInReceivables] => Array ( [0] => -1.5 [1] => -1.9 [2] => -0.6 [3] => -0.197 [4] => -2.968 [5] => -0.719 [6] => 0.53 [7] => -0.762 [8] => -4.094 [9] => -12.087 [10] => -0.99 [11] => -0.33 [12] => 5.119 [13] => -0.656 [14] => -10.04 [15] => -23.91 [16] => -67.12 [17] => 11.557 ) [ChangeInInventory] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInPrepaidAssets] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 2.4 [1] => 0.5 [2] => 0.8 [3] => 0.027 [4] => -0.155 [5] => 6.555 [6] => 0.643 [7] => 7.803 [8] => -0.689 [9] => -1.89 [10] => 5.56 [11] => 15.463 [12] => 2.703 [13] => 2.572 [14] => 0.844 [15] => 42.811 [16] => 48.774 [17] => 1.007 ) [ChangeInWorkingCapital] => Array ( [0] => 1 [1] => -1.7 [2] => 0.2 [3] => -2.81 [4] => -3.342 [5] => 5.108 [6] => 1.267 [7] => 7.417 [8] => -3.756 [9] => -13.53 [10] => 9.18 [11] => 14.816 [12] => 4.161 [13] => 1.04 [14] => -11.369 [15] => 7.603 [16] => -24.103 [17] => 7.097 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 2.3 [2] => -2.3 [3] => -1.085 [4] => 0.902 [5] => 5.204 [6] => 2.645 [7] => 4.883 [8] => 6.818 [9] => 7.236 [10] => 9.829 [11] => 8.329 [12] => -20.92 [13] => -113.374 [14] => 2.449 [15] => 24.546 [16] => 30.142 [17] => 10.934 ) [PurchaseOfPPE] => Array ( [0] => -9.5 [1] => -32.2 [2] => -36.6 [3] => -10.286 [4] => -19.746 [5] => -38.264 [6] => -24.696 [7] => -31.93 [8] => -83.891 [9] => -135.156 [10] => -201.773 [11] => -247.003 [12] => -571.291 [13] => -182.907 [14] => -0.843 [15] => -1.363 [16] => -749.767 [17] => -755.683 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 5.075 [5] => 5.445 [6] => 0.355 [7] => 0 [8] => 0 [9] => 9.037 [10] => 38.319 [11] => 1.505 [12] => 3.259 [13] => 48.524 [14] => 54.217 [15] => 167.265 [16] => 341.597 [17] => 238.47 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [PurchaseOfBusiness] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [PurchaseOfInvestment] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [SaleOfInvestment] => 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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [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 [13] => 0 [14] => -6.181 [15] => -35.93 [16] => -42.265 [17] => 124.533 ) [CashFromOtherInvestingActivities] => Array ( [0] => 1.3 [1] => 4.1 [2] => -0.6 [3] => -3.214 [4] => -1.767 [5] => 1.594 [6] => 0.241 [7] => 2.257 [8] => 3.597 [9] => 14.702 [10] => 1.878 [11] => 17.774 [12] => 12.687 [13] => -28.07 [14] => -317.489 [15] => -415.97 [16] => -56.981 [17] => 7.328 ) [sloanratio] => Array ( [0] => 0.32 [1] => 0.47 [2] => 0.23 [3] => 0.15 [4] => 0.12 [5] => 0.14 [6] => 0.07 [7] => 0.03 [8] => 0.25 [9] => 0.22 [10] => 0.23 [11] => 0.21 [12] => 0.34 [13] => -0.2 [14] => 0.16 [15] => 0.11 [16] => 0.16 [17] => 0.03 ) [current_ratio] => Array ( [0] => 0.77 [1] => 0.78 [2] => 0.56 [3] => 1.91 [4] => 1.54 [5] => 0.96 [6] => 0.91 [7] => 0.55 [8] => 0.71 [9] => 1.21 [10] => 0.71 [11] => 0.45 [12] => 0.49 [13] => 0.43 [14] => 0.51 [15] => 0.44 [16] => 0.7 [17] => 0.87 ) [quick_ratio] => Array ( [0] => 0.77 [1] => 0.78 [2] => 0.56 [3] => 1.91 [4] => 1.54 [5] => 0.96 [6] => 0.91 [7] => 0.55 [8] => 0.71 [9] => 1.21 [10] => 0.71 [11] => 0.45 [12] => 0.49 [13] => 0.43 [14] => 0.51 [15] => 0.44 [16] => 0.7 [17] => 0.87 ) [ev_per_share] => Array ( [0] => 0 [1] => 8.385 [2] => 5.305 [3] => 4.45 [4] => 10.995 [5] => 6.92 [6] => 7.901 [7] => 9.461 [8] => 13.91 [9] => 29.67 [10] => 36.09 [11] => 63.56 [12] => 31.41 [13] => 43.12 [14] => 48.73 [15] => 43.67 [16] => 44.56 [17] => 61.12 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 2.89 [2] => 0 [3] => 1.47 [4] => 7.07 [5] => 12.61 [6] => 6.54 [7] => 10.1 [8] => 6.62 [9] => 4.87 [10] => 2.35 [11] => 2.25 [12] => 0 [13] => 0 [14] => 1.26 [15] => 2.21 [16] => 5.51 [17] => 3.88 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 1.57 [2] => 0.33 [3] => 0.39 [4] => 0.98 [5] => 0.51 [6] => 0.55 [7] => 0.57 [8] => 0.84 [9] => 1.45 [10] => 1.64 [11] => 2.16 [12] => 0.41 [13] => 1.32 [14] => 1.56 [15] => 0.95 [16] => 0.42 [17] => 0.65 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -41.55 [2] => 0.52 [3] => -2.13 [4] => -33.23 [5] => -0.07 [6] => -0.85 [7] => -2.75 [8] => -51.06 [9] => -10.13 [10] => -7.01 [11] => -7.86 [12] => -9.9 [13] => -1.14 [14] => -25.11 [15] => -1.67 [16] => -1.52 [17] => -13.1 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 22.54 [2] => -11.49 [3] => 25.97 [4] => 71.13 [5] => -5.42 [6] => 5.73 [7] => 38.55 [8] => 4.35 [9] => 33.75 [10] => 0.93 [11] => 43.21 [12] => 53.88 [13] => -48.46 [14] => 9.51 [15] => 26.55 [16] => 80.39 [17] => 36.74 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -100 [2] => 0 [3] => 0 [4] => -63 [5] => -22.97 [6] => -54.39 [7] => 65.38 [8] => 13.95 [9] => -14.29 [10] => 69.05 [11] => -19.72 [12] => -361.4 [13] => 0 [14] => 0 [15] => 217.24 [16] => 51.09 [17] => -23.74 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.58 [8] => 2.37 [9] => 11.08 [10] => 1.87 [11] => 4.26 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 2.37394957983 [9] => 11.0713101161 [10] => 1.86791590494 [11] => 4.26131322094 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) )
Carrizo Oil & Gas Inc (NAS:CRZO)
Days Inventory
0.00 (As of Mar. 2014)

Carrizo Oil & Gas Inc's inventory for the three months ended in Mar. 2014 was $0.0 Mil. Carrizo Oil & Gas Inc's cost of goods sold for the three months ended in Mar. 2014 was $20.1 Mil. Hence, Carrizo Oil & Gas Inc's days inventory for the three months ended in Mar. 2014 was 0.00.

Carrizo Oil & Gas Inc's days inventory stayed the same from Mar. 2013 (0.00) to Mar. 2014 (0.00).

Inventory can be measured by Days Sales of Inventory (DSI). Carrizo Oil & Gas Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 0.00.

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

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. Carrizo Oil & Gas Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.00.


Definition

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

Carrizo Oil & Gas Inc'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
=0/75.34*365
=0.00

Carrizo Oil & Gas Inc's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=0/20.124*91
=0.00

* 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).

Carrizo Oil & Gas Inc'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
=0/157.212*91
=0.00

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

Carrizo Oil & Gas Inc'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.

Carrizo Oil & Gas Inc's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=0 / 157.212
=0.00

* 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.

Carrizo Oil & Gas Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.000.000.000.000.000.000.000.000.000.00

Carrizo Oil & Gas Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 0.000.000.000.000.000.000.000.000.000.00
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