Switch to:
Array ( [fx_rate] => Array ( [0] => 119.772 [1] => 105.627 [2] => 123.771 [3] => 130.772 [4] => 119.895 [5] => 107.656 [6] => 107.194 [7] => 117.07 [8] => 118.932 [9] => 102.678 [10] => 98.92 [11] => 93.453 [12] => 83.177 [13] => 81.252 [14] => 97.758 [15] => 102.458 ) [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 ) [price_high] => Array ( [0] => 0.00 [1] => 85.60 [2] => 42.40 [3] => 27.68 [4] => 21.68 [5] => 23.59 [6] => 18.57 [7] => 17.64 [8] => 18.81 [9] => 17.17 [10] => 19.80 [11] => 15.90 [12] => 19.10 [13] => 18.78 [14] => 15.77 [15] => 16.80 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 19.50 [4] => 16.50 [5] => 19.03 [6] => 16.21 [7] => 14.21 [8] => 13.85 [9] => 13.16 [10] => 13.08 [11] => 13.36 [12] => 14.49 [13] => 16.60 [14] => 13.86 [15] => 14.62 ) [BS_share] => Array ( [0] => 0 [1] => 4788.000 [2] => 5018.00 [3] => 2509.00 [4] => 5017.04 [5] => 4859.64 [6] => 4627.22 [7] => 4447.42 [8] => 4359.36 [9] => 4262.79 [10] => 4175.98 [11] => 4160.57 [12] => 4146.76 [13] => 4146.76 [14] => 4146.76 [15] => 4146.76 ) [Fiscal Year] => Array ( [0] => Mar99 [1] => Mar00 [2] => Mar01 [3] => Mar02 [4] => Mar03 [5] => Mar04 [6] => Mar05 [7] => Mar06 [8] => Mar07 [9] => Mar08 [10] => Mar09 [11] => Mar10 [12] => Mar11 [13] => Mar12 [14] => Mar13 [15] => Mar14 ) [quarter] => Array ( [0] => 199903 [1] => 200003 [2] => 200103 [3] => 200203 [4] => 200303 [5] => 200403 [6] => 200503 [7] => 200603 [8] => 200703 [9] => 200803 [10] => 200903 [11] => 201003 [12] => 201103 [13] => 201203 [14] => 201303 [15] => 201403 ) [Shares Outstanding (diluted)] => Array ( [0] => 0.000 [1] => 4788.000 [2] => 4811.315 [3] => 5018.000 [4] => 4995.291 [5] => 4962.260 [6] => 452134.241 [7] => 4525.003 [8] => 4398.508 [9] => 4312.059 [10] => 4223.872 [11] => 4170.574 [12] => 4157.686 [13] => 4146.760 [14] => 4146.760 [15] => 4146.760 ) [Revenue] => Array ( [0] => 26036.1186254 [1] => 35205.9037935 [2] => 37897.0694832 [3] => 39575.0384486 [4] => 40077.9514492 [5] => 46923.8027606 [6] => 45216.5969924 [7] => 40704.8019134 [8] => 40348.2982965 [9] => 45889.3531234 [10] => 44965.4266074 [11] => 45845.5480295 [12] => 50786.5515707 [13] => 52183.367794 [14] => 45726.406023 [15] => 43541.7732144 ) [COGS] => Array ( [0] => 0 [1] => 11190.8224223 [2] => 12141.1681573 [3] => 12345.3896476 [4] => 13572.7434422 [5] => 16795.8932154 [6] => 17386.8408027 [7] => 15882.328436 [8] => 16733.1166129 [9] => 19102.3783089 [10] => 17188.5766276 [11] => 17111.6711074 [12] => 18747.1416377 [13] => 19555.8386255 [14] => 18116.5019743 [15] => 18005.6998965 ) [Gross Profit] => Array ( [0] => 0 [1] => 24015.0813712 [2] => 25755.9013258 [3] => 27229.6487933 [4] => 26505.208007 [5] => 30127.9095452 [6] => 27829.756199 [7] => 24822.4734774 [8] => 23615.1816837 [9] => 26786.9748145 [10] => 27776.8499798 [11] => 28733.8769221 [12] => 32039.409933 [13] => 32627.5291685 [14] => 27609.9040488 [15] => 25536.0733178 ) [SGA] => Array ( [0] => 0 [1] => 13518.9676882 [2] => 14602.6027179 [3] => 14658.25091 [4] => 11455.0751908 [5] => 13173.8832113 [6] => 13083.1241767 [7] => 1140.66412403 [8] => 10815.9473817 [9] => 11352.9285728 [10] => 11247.1492115 [11] => 12304.3240987 [12] => 13551.2220926 [13] => 13437.318466 [14] => 11883.4571084 [15] => 10526.0887388 ) [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 ) [DDA] => Array ( [0] => 3742.23524697 [1] => 5675.49963551 [2] => 4833.93580079 [3] => 4905.61851161 [4] => 6243.65407231 [5] => 6701.95790295 [6] => 6863.9844301 [7] => 6295.20198172 [8] => 6270.83229072 [9] => 7561.74643059 [10] => 8129.38738374 [11] => 7502.65909067 [12] => 8332.38755906 [13] => 8427.89100576 [14] => 7162.64653532 [15] => 7014.52302407 ) [Operating Income] => Array ( [0] => 4245.97568714 [1] => 4820.61404754 [2] => 6319.36280712 [3] => 7665.77937173 [4] => 8806.4787439 [5] => 10252.0684309 [6] => 7318.92129224 [7] => 7111.48008029 [8] => 6518.49549322 [9] => 7872.29981106 [10] => 8400.31338455 [11] => 8926.89373268 [12] => 10155.8002813 [13] => 10762.3196967 [14] => 8563.80040508 [15] => 7995.46155498 ) [other_operating_charges] => Array ( [0] => 4245.97568714 [1] => -5675.49963551 [2] => -4833.93580079 [3] => -4905.61851161 [4] => -6243.65407231 [5] => -6701.95790295 [6] => -7427.71073008 [7] => -16570.3292731 [8] => -6280.73880873 [9] => -7561.74643059 [10] => -8129.38738374 [11] => -7502.65909067 [12] => -8332.38755906 [13] => -8427.89100576 [14] => -7162.64653532 [15] => -7014.52302407 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 83.2 [2] => 36.8 [3] => 27.36 [4] => 18.86 [5] => 22.16 [6] => 16.75 [7] => 14.77 [8] => 18.43 [9] => 15.25 [10] => 13.65 [11] => 15.2 [12] => 17.59 [13] => 16.67 [14] => 14.87 [15] => 15.77 ) [Cash and Equiv] => Array ( [0] => 5452.84373643 [1] => 4553.78833064 [2] => 961.150018987 [3] => 2305.72243294 [4] => 5674.90595938 [5] => 7789.82688378 [6] => 9516.44865384 [7] => 7618.14253011 [8] => 4150.83527562 [9] => 6808.79058805 [10] => 6085.68540235 [11] => 8140.18811595 [12] => 10899.3952655 [13] => 10997.661596 [14] => 5477.15787966 [15] => 5333.70747038 ) [ev_addition] => Array ( [0] => 3556.4823164 [1] => 3845.9011427 [2] => 11382.8538268 [3] => 9435.17423455 [4] => 5566.07481546 [5] => 2357.56578361 [6] => -665.241067597 [7] => -840.73150252 [8] => 929.232334443 [9] => -2136.39728082 [10] => 393.853619086 [11] => -1324.82638332 [12] => -5422.6889645 [13] => -7269.45798257 [14] => -2507.06847521 [15] => -2741.19151262 ) [ev] => Array ( [0] => 0 [1] => 402207.501143 [2] => 196045.253827 [3] => 78081.4142345 [4] => 100187.449215 [5] => 110047.188184 [6] => 76840.6939324 [7] => 64847.6618975 [8] => 81272.2371344 [9] => 62871.1502192 [10] => 57395.9806191 [11] => 61915.8376167 [12] => 67518.8194355 [13] => 61857.0312174 [14] => 59155.2527248 [15] => 62653.2136874 ) [Non Operating Income] => Array ( [0] => 1296.13766156 [1] => -6.02118776449 [2] => -8.4242350793 [3] => -5142.11341877 [4] => -2676.99778973 [5] => -115.784229397 [6] => 4094.28371924 [7] => -9224.07568122 [8] => 4.95326741331 [9] => -54.10117065 [10] => -485.543873837 [11] => 23.2309289161 [12] => -69.4182285968 [13] => 47.9495889332 [14] => -37.2245749708 [15] => 130.599855551 ) [tax] => Array ( [0] => 1061.29980296 [1] => 1998.2769557 [2] => 2575.54071632 [3] => 3060.86046707 [4] => 3787.60110096 [5] => 3988.8061325 [6] => 4925.32888035 [7] => 2915.7069531 [8] => 2643.06169912 [9] => 3145.31837395 [10] => 3117.67084513 [11] => 3618.89933978 [12] => 4061.66368107 [13] => 4954.14266726 [14] => 3304.68094683 [15] => 3005.90485858 ) [Pretax Income] => Array ( [0] => 2925.10770464 [1] => 4618.40249179 [2] => 6153.07185851 [3] => 2392.88947175 [4] => 5692.07330581 [5] => 10031.2559356 [6] => 12023.4591675 [7] => 8133.51779277 [8] => 6513.54222581 [9] => 7798.0482674 [10] => 7889.94136676 [11] => 8947.35321499 [12] => 10042.8964738 [13] => 10793.0635554 [14] => 8524.54019108 [15] => 8130.63889594 ) [InterestIncome] => Array ( [0] => 24.7303209431 [1] => 9.24006172664 [2] => 7.01203836117 [3] => 1.17997736519 [4] => 0.833420909963 [5] => 17.8194434124 [6] => 18.2656212101 [7] => 39.7918168617 [8] => 11.8878350654 [9] => 24.2213521884 [10] => 21.8560452891 [11] => 13.7930296513 [12] => 15.9419070176 [13] => 16.9349677546 [14] => 16.2339655067 [15] => 16.3969626579 ) [InterestExpense] => Array ( [0] => 0 [1] => -205.43042972 [2] => -164.878759968 [3] => -131.956458569 [4] => -140.590783602 [5] => -122.847709371 [6] => -92.008340019 [7] => -71.9144187238 [8] => -48.5419903811 [9] => -44.3717251992 [10] => -46.6841892438 [11] => -54.1555648294 [12] => -59.4274859637 [13] => -34.1406980751 [14] => -18.2696045336 [15] => -11.8194772492 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 3742.23524697 [1] => 5675.49963551 [2] => 4833.93580079 [3] => 4905.61851161 [4] => 6243.65407231 [5] => 6701.95790295 [6] => 6863.9844301 [7] => 6295.20198172 [8] => 6270.83229072 [9] => 7561.74643059 [10] => 8129.38738374 [11] => 7502.65909067 [12] => 8332.38755906 [13] => 8427.89100576 [14] => 7162.64653532 [15] => 7014.52302407 ) [ReconciledDepreciation] => Array ( [0] => 3742.23524697 [1] => 5675.49963551 [2] => 4833.93581695 [3] => 4905.61848102 [4] => 6243.65411402 [5] => 6701.95790295 [6] => 6863.98445809 [7] => 6295.20201589 [8] => 6270.83232435 [9] => 7561.74643059 [10] => 8129.38738374 [11] => 7502.65909067 [12] => 8332.38755906 [13] => 8427.89100576 [14] => 7162.64653532 [15] => 7014.52302407 ) [EBIT] => Array ( [0] => 4245.97568714 [1] => 4823.83292151 [2] => 6317.95061848 [3] => 2524.84593032 [4] => 5832.66408941 [5] => 10154.1036449 [6] => 12115.4675075 [7] => 8205.4322115 [8] => 6562.08421619 [9] => 7842.4199926 [10] => 7936.625556 [11] => 9001.50877981 [12] => 10102.3239597 [13] => 10827.2042534 [14] => 8542.80979562 [15] => 8142.45837319 ) [EBITDA_morn] => Array ( [0] => 7988.21093411 [1] => 10499.332557 [2] => 11151.8864193 [3] => 7430.46444193 [4] => 12076.3181617 [5] => 16856.0615386 [6] => 18979.4519469 [7] => 14500.6341847 [8] => 12832.9164985 [9] => 15404.1664232 [10] => 16066.0129397 [11] => 16504.1678705 [12] => 18434.7115188 [13] => 19255.0952592 [14] => 15705.4563309 [15] => 15156.9813973 ) [EBITDA] => Array ( [0] => 7988.21093411 [1] => 10499.332557 [2] => 11151.8864193 [3] => 7430.46444193 [4] => 12076.3181617 [5] => 16856.0615479 [6] => 18979.4519376 [7] => 14500.6341932 [8] => 12832.9165069 [9] => 15404.1664232 [10] => 16066.0129397 [11] => 16504.1678705 [12] => 18434.7115188 [13] => 19255.0952592 [14] => 15705.4563309 [15] => 15156.9813973 ) [EBITDA_1] => Array ( [0] => 7988.21093411 [1] => 10499.332557 [2] => 11151.8864193 [3] => 7430.46444193 [4] => 12076.3181617 [5] => 16856.0615479 [6] => 18979.4519376 [7] => 14500.6341932 [8] => 12832.9165069 [9] => 15404.1664232 [10] => 16066.0129397 [11] => 16504.1678705 [12] => 18434.7115188 [13] => 19255.0952592 [14] => 15705.4563309 [15] => 15156.9813973 ) [DDA_new] => Array ( [0] => 3742.23524697 [1] => 5675.49963551 [2] => 4833.93581695 [3] => 4905.61848102 [4] => 6243.65411402 [5] => 6701.95790295 [6] => 6863.98445809 [7] => 6295.20201589 [8] => 6270.83232435 [9] => 7561.74643059 [10] => 8129.38738374 [11] => 7502.65909067 [12] => 8332.38755906 [13] => 8427.89100576 [14] => 7162.64653532 [15] => 7014.52302407 ) [EBITDA_new] => Array ( [0] => 7988.21093411 [1] => 10499.332557 [2] => 11151.8864193 [3] => 7430.46444193 [4] => 12076.3181617 [5] => 16856.0615386 [6] => 18979.4519469 [7] => 14500.6341847 [8] => 12832.9164985 [9] => 15404.1664232 [10] => 16066.0129397 [11] => 16504.1678705 [12] => 18434.7115188 [13] => 19255.0952592 [14] => 15705.4563309 [15] => 15156.9813973 ) [Net Income] => Array ( [0] => 1710.04074408 [1] => 2428.96229184 [2] => 3260.68608963 [3] => -889.905706114 [4] => 1770.8567997 [5] => 6042.07794271 [6] => 6977.30049256 [7] => 5214.05264372 [8] => 3853.63943262 [9] => 4783.90697131 [10] => 4770.24868581 [11] => 5294.43677571 [12] => 5896.88255167 [13] => 5709.54561118 [14] => 5022.87280836 [15] => 4535.80003514 ) [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 [13] => 0 [14] => 0 [15] => 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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0.0118686929895 [3] => 0.0194078243049 [4] => 0.0347303890905 [5] => 0.121981125065 [6] => 0.187725059238 [7] => 0.348150679081 [8] => 0.328902229846 [9] => 0.423469487135 [10] => 0.474262029923 [11] => 0.515810086354 [12] => 0.584560635753 [13] => 0.652943927534 [14] => 0.573242087604 [15] => 0.262283081848 ) [Shares Outstanding] => Array ( [0] => 0.000 [1] => 4788.000 [2] => 4811.315 [3] => 5018.000 [4] => 4995.291 [5] => 4962.260 [6] => 452134.241 [7] => 4525.003 [8] => 4398.508 [9] => 4312.059 [10] => 4223.872 [11] => 4170.574 [12] => 4157.686 [13] => 4146.760 [14] => 4146.760 [15] => 4146.760 ) [shares_diluted] => Array ( [0] => 0.000 [1] => 4788.000 [2] => 4811.315 [3] => 5018.000 [4] => 4995.291 [5] => 4962.260 [6] => 452134.241 [7] => 4525.003 [8] => 4398.508 [9] => 4312.059 [10] => 4223.872 [11] => 4170.574 [12] => 4157.686 [13] => 4146.760 [14] => 4146.760 [15] => 4146.760 ) [shares_basic] => Array ( [0] => 0.000 [1] => 4788.000 [2] => 4811.315 [3] => 5018.000 [4] => 4995.291 [5] => 4962.260 [6] => 452134.241 [7] => 4525.003 [8] => 4398.508 [9] => 4312.059 [10] => 4223.872 [11] => 4170.574 [12] => 4157.686 [13] => 4146.760 [14] => 4146.760 [15] => 4146.760 ) [COGS_pct] => Array ( [0] => 0.00 [1] => 0.32 [2] => 0.32 [3] => 0.31 [4] => 0.34 [5] => 0.36 [6] => 0.38 [7] => 0.39 [8] => 0.41 [9] => 0.42 [10] => 0.38 [11] => 0.37 [12] => 0.37 [13] => 0.37 [14] => 0.40 [15] => 0.41 ) [Gross Profit_pct] => Array ( [0] => 0.00 [1] => 68.21 [2] => 67.96 [3] => 68.81 [4] => 66.13 [5] => 64.21 [6] => 61.55 [7] => 60.98 [8] => 58.53 [9] => 58.37 [10] => 61.77 [11] => 62.68 [12] => 63.09 [13] => 62.52 [14] => 60.38 [15] => 58.65 ) [SGA_pct] => Array ( [0] => 0.00 [1] => 38.40 [2] => 38.53 [3] => 37.04 [4] => 28.58 [5] => 28.08 [6] => 28.93 [7] => 2.80 [8] => 26.81 [9] => 24.74 [10] => 25.01 [11] => 26.84 [12] => 26.68 [13] => 25.75 [14] => 25.99 [15] => 24.17 ) [Interest Expense_pct] => Array ( [0] => 0.00 [1] => -0.58 [2] => -0.44 [3] => -0.33 [4] => -0.35 [5] => -0.26 [6] => -0.20 [7] => -0.18 [8] => -0.12 [9] => -0.10 [10] => -0.10 [11] => -0.12 [12] => -0.12 [13] => -0.07 [14] => -0.04 [15] => -0.03 ) [Pretax Income_pct] => Array ( [0] => 11.23 [1] => 13.12 [2] => 16.24 [3] => 6.05 [4] => 14.20 [5] => 21.38 [6] => 26.59 [7] => 19.98 [8] => 16.14 [9] => 16.99 [10] => 17.55 [11] => 19.52 [12] => 19.77 [13] => 20.68 [14] => 18.64 [15] => 18.67 ) [Net Income_pct] => Array ( [0] => 6.57 [1] => 6.90 [2] => 8.60 [3] => -2.25 [4] => 4.42 [5] => 12.88 [6] => 15.43 [7] => 12.81 [8] => 9.55 [9] => 10.42 [10] => 10.61 [11] => 11.55 [12] => 11.61 [13] => 10.94 [14] => 10.98 [15] => 10.42 ) [DaysSalesOutstanding] => Array ( [0] => 42.63 [1] => 43.57 [2] => 69.2 [3] => 59.68 [4] => 54.94 [5] => 44.55 [6] => 53.12 [7] => 45.58 [8] => 65.35 [9] => 52.03 [10] => 73.28 [11] => 80.81 [12] => 78.18 [13] => 101.2 [14] => 111.55 [15] => 130.16 ) [Payable] => Array ( [0] => 3696.40650569 [1] => 6233.69971693 [2] => 5489.36099733 [3] => 4272.57328786 [4] => 5322.54491013 [5] => 6198.52895333 [6] => 6587.38719518 [7] => 6902.20257111 [8] => 6399.61715098 [9] => 6987.40723427 [10] => 6758.23898099 [11] => 8756.56212214 [12] => 9273.82569701 [13] => 10942.6229508 [14] => 8660.65181366 [15] => 9506.31478264 ) [DaysPayable] => Array ( [0] => 51.82 [1] => 64.63 [2] => 52.87 [3] => 39.41 [4] => 48.47 [5] => 48.22 [6] => 53.18 [7] => 61.89 [8] => 57.89 [9] => 55.58 [10] => 54.86 [11] => 69.72 [12] => 66.65 [13] => 76.54 [14] => 69.13 [15] => 79.69 ) [InventoryTurnover] => Array ( [0] => 0 [1] => 17.38 [2] => 13.93 [3] => 16.79 [4] => 24.19 [5] => 14.2 [6] => 11.91 [7] => 8.1 [8] => 13.64 [9] => 13.38 [10] => 13.8 [11] => 11.32 [12] => 10.65 [13] => 10.84 [14] => 9.8 [15] => 7.95 ) [Accts Rec.] => Array ( [0] => 3040.64389006 [1] => 4202.98787242 [2] => 7185.0106891 [3] => 6470.43381611 [4] => 6032.05895158 [5] => 5727.18681727 [6] => 6580.38465772 [7] => 5082.65963099 [8] => 7223.84028689 [9] => 6541.18701182 [10] => 9027.36554792 [11] => 10150.5783656 [12] => 10878.4399534 [13] => 14468.9115345 [14] => 13974.3448107 [15] => 15526.6645845 ) [Inventory] => Array ( [0] => 806.206792907 [1] => 643.812661535 [2] => 871.702159634 [3] => 735.262342092 [4] => 560.989499145 [5] => 1183.01671063 [6] => 1459.52891953 [7] => 1960.33144273 [8] => 1226.42817745 [9] => 1427.6086406 [10] => 1245.51152446 [11] => 1511.74387125 [12] => 1759.58498143 [13] => 1803.80790627 [14] => 1848.81032754 [15] => 2265.57223448 ) [inventory2sales] => Array ( [0] => 0.031 [1] => 0.018 [2] => 0.023 [3] => 0.019 [4] => 0.014 [5] => 0.025 [6] => 0.032 [7] => 0.048 [8] => 0.03 [9] => 0.031 [10] => 0.028 [11] => 0.033 [12] => 0.035 [13] => 0.035 [14] => 0.04 [15] => 0.052 ) [Total Current Assets] => Array ( [0] => 9797.14791437 [1] => 10554.6593201 [2] => 10019.2195345 [3] => 10606.9679748 [4] => 13659.2482839 [5] => 16595.242699 [6] => 19982.2413475 [7] => 16456.2331938 [8] => 14562.5963071 [9] => 17216.7358149 [10] => 18476.8297614 [11] => 22053.6312371 [12] => 25912.1992859 [13] => 29024.0363314 [14] => 22877.9434931 [15] => 24661.4417615 ) [Other Current Assets] => Array ( [0] => 497.453494974 [1] => 1154.07045547 [2] => 1001.35666675 [3] => 1095.54938366 [4] => 1391.29387381 [5] => 1895.21228729 [6] => 2425.87911637 [7] => 1795.09958999 [8] => 1961.49256718 [9] => 2439.1495744 [10] => 2118.2672867 [11] => 2251.12088429 [12] => 2374.77908556 [13] => 1753.65529464 [14] => 1577.63047526 [15] => 1535.49747213 ) [Net PPE] => Array ( [0] => 15031.818789 [1] => 19331.9227092 [2] => 18986.6073151 [3] => 20058.8235249 [4] => 22302.3012219 [5] => 25120.8756038 [6] => 25027.0695281 [7] => 23721.9369693 [8] => 24390.8628376 [9] => 27606.760942 [10] => 27208.7040032 [11] => 27902.6890523 [12] => 30336.7397237 [13] => 31215.1947029 [14] => 26190.0202541 [15] => 24964.0438033 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 3936.67667709 [3] => 3329.28494632 [4] => 5175.38612119 [5] => 5950.27601806 [6] => 6305.28496931 [7] => 5870.99257709 [8] => 5876.55246696 [9] => 6955.21922905 [10] => 7411.17064294 [11] => 8850.72710346 [12] => 10553.7468291 [13] => 10900.9132083 [14] => 9301.44847481 [15] => 9061.48860997 ) [Total Assets] => Array ( [0] => 27812.318405 [1] => 34716.8621659 [2] => 48830.5922389 [3] => 46468.7921573 [4] => 50486.18663 [5] => 58210.2915397 [6] => 57253.7481202 [7] => 54364.977065 [8] => 51428.7499748 [9] => 60488.4590662 [10] => 65590.578245 [11] => 72301.3172397 [12] => 81652.2957067 [13] => 85512.7504554 [14] => 73341.5679535 [15] => 73279.0997287 ) [Other Long-Term Assets] => Array ( [0] => 2983.35170157 [1] => 4830.28013671 [2] => 15888.0887122 [3] => 12473.7157113 [4] => 9349.25100296 [5] => 10543.8972189 [6] => 5939.15227531 [7] => 8315.81432476 [8] => 6598.7383631 [9] => 8709.74308031 [10] => 12493.8738374 [11] => 13494.2698469 [12] => 14849.6098681 [13] => 14372.6062128 [14] => 14972.1557315 [15] => 14592.1255539 ) [Total Assets Non-liquid] => Array ( [0] => 22359.4746685 [1] => 30163.0738353 [2] => 47869.4422199 [3] => 44163.0697244 [4] => 44811.2806706 [5] => 50420.4646559 [6] => 47737.2994664 [7] => 46746.8345349 [8] => 47277.9146992 [9] => 53679.6684782 [10] => 59504.8928427 [11] => 64161.1291237 [12] => 70752.9004412 [13] => 74515.0888594 [14] => 67864.4100739 [15] => 67945.3922583 ) [HardAssets] => Array ( [0] => 22359.4746685 [1] => 30163.0738353 [2] => 43932.7655428 [3] => 40833.7847781 [4] => 39635.8945494 [5] => 44470.1886379 [6] => 41432.0144971 [7] => 40875.8419578 [8] => 41401.3622322 [9] => 46724.4492491 [10] => 52093.7221998 [11] => 55310.4020203 [12] => 60199.1536122 [13] => 63614.1756511 [14] => 58562.9615991 [15] => 58883.9036483 ) [Accts Payable] => Array ( [0] => 3840.43849982 [1] => 6507.29453643 [2] => 5489.36099733 [3] => 6871.75690515 [4] => 6823.50236457 [5] => 9573.95068552 [6] => 7527.72796985 [7] => 8709.88277099 [8] => 7373.42886692 [9] => 9499.07477746 [10] => 9776.39506672 [11] => 9351.24608092 [12] => 9943.6863556 [13] => 11640.2550091 [14] => 9240.38953334 [15] => 10039.6064729 ) [Short-Term Debt] => Array ( [0] => 1729.90348328 [1] => 2289.49037651 [2] => 3975.96632491 [3] => 2251.61920748 [4] => 1139.57141666 [5] => 1270.14225868 [6] => 1402.50825606 [7] => 1655.86545656 [8] => 1102.59657619 [9] => 753.559671984 [10] => 293.166194905 [11] => 1934.59814024 [12] => 2084.44642149 [13] => 937.343080786 [14] => 790.093905358 [15] => 95.0926233188 ) [ShortTermDebt_without_lease] => Array ( [0] => 1729.90348328 [1] => 2289.49037651 [2] => 3975.96632491 [3] => 2251.61920748 [4] => 1139.57141666 [5] => 1270.14225868 [6] => 1402.50825606 [7] => 1655.86545656 [8] => 1102.59657619 [9] => 753.559671984 [10] => 293.166194905 [11] => 1934.59814024 [12] => 2084.44642149 [13] => 937.343080786 [14] => 790.093905358 [15] => 95.0926233188 ) [Minority_interest] => Array ( [0] => 305.380222423 [1] => 545.760080283 [2] => 631.100071907 [3] => 793.662680084 [4] => 3.95851369949 [5] => 0.567483465854 [6] => 1.00036382633 [7] => 9.56539677116 [8] => 9.90652641846 [9] => 12.5440698105 [10] => 17.418115649 [11] => 284.303339647 [12] => 326.508530002 [13] => 569.142913405 [14] => 430.55299822 [15] => 344.316695622 ) [Total Current Liabilities] => Array ( [0] => 5647.16294292 [1] => 9132.98683102 [2] => 12038.6366596 [3] => 9787.35692656 [4] => 8769.9852204 [5] => 12006.2969087 [6] => 10207.6991529 [7] => 11686.4949859 [8] => 9778.73388995 [9] => 12021.2216833 [10] => 11609.7351395 [11] => 12714.0059709 [12] => 13503.3482814 [13] => 14202.7642396 [14] => 11567.9535179 [15] => 11770.5401238 ) [Other Current Liab.] => Array ( [0] => 76.8209598237 [1] => 336.20191807 [2] => 2573.30933741 [3] => 663.980813936 [4] => 806.911439176 [5] => 1162.20396448 [6] => 1277.46292703 [7] => 1320.74675835 [8] => 1302.70844684 [9] => 1768.58723388 [10] => 1540.17387788 [11] => 1428.16174976 [12] => 1475.21550429 [13] => 1625.16614976 [14] => 1537.47007918 [15] => 1635.84102754 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 9249.10886461 [10] => 9600.4852406 [11] => 10162.1135758 [12] => 11417.5793789 [13] => 0 [14] => 9714.60136255 [15] => 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 [13] => 0 [14] => 0 [15] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 6823.00537688 [1] => 12059.3503555 [2] => 10247.9800196 [3] => 9670.78694981 [4] => 10885.0026523 [5] => 12186.3951661 [6] => 12231.4325335 [7] => 11197.2209704 [8] => 9551.87439041 [9] => 9238.30810885 [10] => 7936.16053376 [11] => 8101.49486908 [12] => 20229.0777499 [13] => 20704.3765077 [14] => 17208.7092616 [15] => 16421.8997052 ) [Retained Earnings] => Array ( [0] => 3396.52005477 [1] => 6541.3861986 [2] => 8790.76522772 [3] => 7328.87644909 [4] => 9661.818291 [5] => 16355.7091848 [6] => 19597.1017688 [7] => 18898.7666524 [8] => 20964.1947668 [9] => 27209.4703831 [10] => 30952.7699151 [11] => 35823.6760725 [12] => 43545.2709283 [13] => 47530.5469404 [14] => 42067.8205364 [15] => 42245.4957153 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -21.5430668502 [5] => -3689.35510329 [6] => -4765.72704629 [7] => -3827.99394379 [8] => -3618.8547153 [9] => -4051.29628547 [10] => -3935.49332794 [11] => -4080.79997432 [12] => -4534.52276471 [13] => -4641.95342884 [14] => -3858.18040467 [15] => -3681.19619747 ) [Total Equity] => Array ( [0] => 14181.2109675 [1] => 18708.8339156 [2] => 26934.0038377 [3] => 25212.4867173 [4] => 28964.219784 [5] => 34436.6356729 [6] => 36461.2131369 [7] => 34607.8421457 [8] => 34990.8479047 [9] => 41649.5841368 [10] => 43889.8604933 [11] => 49606.5080843 [12] => 58314.6302463 [13] => 62306.4909171 [14] => 54915.9659568 [15] => 55079.7985516 ) [Long-Term Debt] => Array ( [0] => 6974.04234713 [1] => 5564.43901654 [2] => 7736.937449 [3] => 8695.61477992 [4] => 10097.4508445 [5] => 8876.68292524 [6] => 7447.69896636 [7] => 5111.98017425 [8] => 3967.56450745 [9] => 3906.28956544 [10] => 6168.95471088 [11] => 4596.46025275 [12] => 3065.75134953 [13] => 2221.71761926 [14] => 1749.44250087 [15] => 2153.10663882 ) [Total Liabilities] => Array ( [0] => 13631.1074375 [1] => 16008.0282504 [2] => 21896.5884012 [3] => 21256.30544 [4] => 21521.966846 [5] => 23773.6558668 [6] => 20792.5349833 [7] => 19757.1349193 [8] => 16437.9020785 [9] => 18838.8749294 [10] => 21700.7177517 [11] => 22694.8091554 [12] => 23337.6654604 [13] => 23206.2595382 [14] => 18425.6019968 [15] => 18199.3011771 ) [Other Long-Term Liab.] => Array ( [0] => 1009.90214741 [1] => 1310.60240279 [2] => 2121.01429252 [3] => 2773.33373352 [4] => 2654.5307811 [5] => 2890.67603292 [6] => 3137.136864 [7] => 2958.65975912 [8] => 2691.6036811 [9] => 1772.96986696 [10] => 2442.79215528 [11] => 3902.88166244 [12] => 4933.35898145 [13] => 4811.27849161 [14] => 3356.72783813 [15] => 2707.53869878 ) [Cash and Equiv_pct] => Array ( [0] => 19.61 [1] => 13.12 [2] => 1.97 [3] => 4.96 [4] => 11.24 [5] => 13.38 [6] => 16.62 [7] => 14.01 [8] => 8.07 [9] => 11.26 [10] => 9.28 [11] => 11.26 [12] => 13.35 [13] => 12.86 [14] => 7.47 [15] => 7.28 ) [Accts Rec._pct] => Array ( [0] => 10.93 [1] => 12.11 [2] => 14.71 [3] => 13.92 [4] => 11.95 [5] => 9.84 [6] => 11.49 [7] => 9.35 [8] => 14.05 [9] => 10.81 [10] => 13.76 [11] => 14.04 [12] => 13.32 [13] => 16.92 [14] => 19.05 [15] => 21.19 ) [Inventory_pct] => Array ( [0] => 2.90 [1] => 1.85 [2] => 1.79 [3] => 1.58 [4] => 1.11 [5] => 2.03 [6] => 2.55 [7] => 3.61 [8] => 2.38 [9] => 2.36 [10] => 1.90 [11] => 2.09 [12] => 2.15 [13] => 2.11 [14] => 2.52 [15] => 3.09 ) [Other Current Assets_pct] => Array ( [0] => 1.79 [1] => 3.32 [2] => 2.05 [3] => 2.36 [4] => 2.76 [5] => 3.26 [6] => 4.24 [7] => 3.30 [8] => 3.81 [9] => 4.03 [10] => 3.23 [11] => 3.11 [12] => 2.91 [13] => 2.05 [14] => 2.15 [15] => 2.10 ) [Total Current Assets_pct] => Array ( [0] => 35.23 [1] => 30.40 [2] => 20.52 [3] => 22.83 [4] => 27.06 [5] => 28.51 [6] => 34.90 [7] => 30.27 [8] => 28.32 [9] => 28.46 [10] => 28.17 [11] => 30.50 [12] => 31.73 [13] => 33.94 [14] => 31.19 [15] => 33.65 ) [Net PPE_pct] => Array ( [0] => 54.05 [1] => 55.68 [2] => 38.88 [3] => 43.17 [4] => 44.18 [5] => 43.16 [6] => 43.71 [7] => 43.63 [8] => 47.43 [9] => 45.64 [10] => 41.48 [11] => 38.59 [12] => 37.15 [13] => 36.50 [14] => 35.71 [15] => 34.07 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 8.06 [3] => 7.16 [4] => 10.25 [5] => 10.22 [6] => 11.01 [7] => 10.80 [8] => 11.43 [9] => 11.50 [10] => 11.30 [11] => 12.24 [12] => 12.93 [13] => 12.75 [14] => 12.68 [15] => 12.37 ) [Other Long-Term Assets_pct] => Array ( [0] => 10.73 [1] => 13.91 [2] => 32.54 [3] => 26.84 [4] => 18.52 [5] => 18.11 [6] => 10.37 [7] => 15.30 [8] => 12.83 [9] => 14.40 [10] => 19.05 [11] => 18.66 [12] => 18.19 [13] => 16.81 [14] => 20.41 [15] => 19.91 ) [Accts Payable_pct] => Array ( [0] => 13.81 [1] => 18.74 [2] => 11.24 [3] => 14.79 [4] => 13.52 [5] => 16.45 [6] => 13.15 [7] => 16.02 [8] => 14.34 [9] => 15.70 [10] => 14.91 [11] => 12.93 [12] => 12.18 [13] => 13.61 [14] => 12.60 [15] => 13.70 ) [Short-Term Debt_pct] => Array ( [0] => 6.22 [1] => 6.59 [2] => 8.14 [3] => 4.85 [4] => 2.26 [5] => 2.18 [6] => 2.45 [7] => 3.05 [8] => 2.14 [9] => 1.25 [10] => 0.45 [11] => 2.68 [12] => 2.55 [13] => 1.10 [14] => 1.08 [15] => 0.13 ) [Other Current Liab._pct] => Array ( [0] => 0.28 [1] => 0.97 [2] => 5.27 [3] => 1.43 [4] => 1.60 [5] => 2.00 [6] => 2.23 [7] => 2.43 [8] => 2.53 [9] => 2.92 [10] => 2.35 [11] => 1.98 [12] => 1.81 [13] => 1.90 [14] => 2.10 [15] => 2.23 ) [Total Current Liabilities_pct] => Array ( [0] => 20.30 [1] => 26.31 [2] => 24.65 [3] => 21.06 [4] => 17.37 [5] => 20.63 [6] => 17.83 [7] => 21.50 [8] => 19.01 [9] => 19.87 [10] => 17.70 [11] => 17.58 [12] => 16.54 [13] => 16.61 [14] => 15.77 [15] => 16.06 ) [Long-Term Debt_pct] => Array ( [0] => 25.08 [1] => 16.03 [2] => 15.84 [3] => 18.71 [4] => 20.00 [5] => 15.25 [6] => 13.01 [7] => 9.40 [8] => 7.71 [9] => 6.46 [10] => 9.41 [11] => 6.36 [12] => 3.75 [13] => 2.60 [14] => 2.39 [15] => 2.94 ) [Other Long-Term Liab._pct] => Array ( [0] => 3.63 [1] => 3.78 [2] => 4.34 [3] => 5.97 [4] => 5.26 [5] => 4.97 [6] => 5.48 [7] => 5.44 [8] => 5.23 [9] => 4.81 [10] => 5.98 [11] => 7.45 [12] => 8.29 [13] => 7.93 [14] => 6.96 [15] => 5.83 ) [Total Liabilities_pct] => Array ( [0] => 49.01 [1] => 46.11 [2] => 44.84 [3] => 45.74 [4] => 42.63 [5] => 40.84 [6] => 36.32 [7] => 36.34 [8] => 31.96 [9] => 31.14 [10] => 33.09 [11] => 31.39 [12] => 28.58 [13] => 27.14 [14] => 25.12 [15] => 24.84 ) [deb2equity] => Array ( [0] => 0.614 [1] => 0.42 [2] => 0.435 [3] => 0.434 [4] => 0.388 [5] => 0.295 [6] => 0.243 [7] => 0.196 [8] => 0.145 [9] => 0.112 [10] => 0.147 [11] => 0.132 [12] => 0.088 [13] => 0.051 [14] => 0.046 [15] => 0.041 ) [debt2rev_totaldebt] => Array ( [0] => 8703.94583041 [1] => 7853.92939305 [2] => 11712.9037739 [3] => 10947.2339874 [4] => 11237.0222611 [5] => 10146.8251839 [6] => 8850.20722242 [7] => 6767.84563082 [8] => 5070.16108364 [9] => 4659.84923742 [10] => 6462.12090578 [11] => 6531.05839299 [12] => 5150.19777102 [13] => 3159.06070004 [14] => 2539.53640623 [15] => 2248.19926214 ) [debt2rev] => Array ( [0] => 0.334 [1] => 0.223 [2] => 0.309 [3] => 0.277 [4] => 0.28 [5] => 0.216 [6] => 0.196 [7] => 0.166 [8] => 0.126 [9] => 0.102 [10] => 0.144 [11] => 0.142 [12] => 0.101 [13] => 0.061 [14] => 0.056 [15] => 0.052 ) [cogs2rev] => Array ( [0] => 0.00 [1] => 0.32 [2] => 0.32 [3] => 0.31 [4] => 0.34 [5] => 0.36 [6] => 0.38 [7] => 0.39 [8] => 0.41 [9] => 0.42 [10] => 0.38 [11] => 0.37 [12] => 0.37 [13] => 0.37 [14] => 0.40 [15] => 0.41 ) [inventory2rev] => Array ( [0] => 0.031 [1] => 0.018 [2] => 0.023 [3] => 0.019 [4] => 0.014 [5] => 0.025 [6] => 0.032 [7] => 0.048 [8] => 0.03 [9] => 0.031 [10] => 0.028 [11] => 0.033 [12] => 0.035 [13] => 0.035 [14] => 0.04 [15] => 0.052 ) [ar2asset] => Array ( [0] => 0.109 [1] => 0.121 [2] => 0.147 [3] => 0.139 [4] => 0.119 [5] => 0.098 [6] => 0.115 [7] => 0.093 [8] => 0.14 [9] => 0.108 [10] => 0.138 [11] => 0.14 [12] => 0.133 [13] => 0.169 [14] => 0.191 [15] => 0.212 ) [cash2asset] => Array ( [0] => 0.196 [1] => 0.131 [2] => 0.02 [3] => 0.05 [4] => 0.112 [5] => 0.134 [6] => 0.166 [7] => 0.14 [8] => 0.081 [9] => 0.113 [10] => 0.093 [11] => 0.113 [12] => 0.133 [13] => 0.129 [14] => 0.075 [15] => 0.073 ) [equity2asset] => Array ( [0] => 0.51 [1] => 0.539 [2] => 0.552 [3] => 0.543 [4] => 0.574 [5] => 0.592 [6] => 0.637 [7] => 0.637 [8] => 0.68 [9] => 0.689 [10] => 0.669 [11] => 0.686 [12] => 0.714 [13] => 0.729 [14] => 0.749 [15] => 0.752 ) [equity2liab_tangbile] => Array ( [0] => 1.04 [1] => 1.169 [2] => 1.05 [3] => 1.029 [4] => 1.105 [5] => 1.198 [6] => 1.45 [7] => 1.455 [8] => 1.771 [9] => 1.842 [10] => 1.681 [11] => 1.796 [12] => 2.047 [13] => 2.215 [14] => 2.476 [15] => 2.529 ) [ppe2asset] => Array ( [0] => 0.54 [1] => 0.557 [2] => 0.389 [3] => 0.432 [4] => 0.442 [5] => 0.432 [6] => 0.437 [7] => 0.436 [8] => 0.474 [9] => 0.456 [10] => 0.415 [11] => 0.386 [12] => 0.372 [13] => 0.365 [14] => 0.357 [15] => 0.341 ) [interest2rev] => Array ( [0] => 0 [1] => -0.584 [2] => -0.435 [3] => -0.333 [4] => -0.351 [5] => -0.262 [6] => -0.203 [7] => -0.177 [8] => -0.12 [9] => -0.097 [10] => -0.104 [11] => -0.118 [12] => -0.117 [13] => -0.065 [14] => -0.04 [15] => -0.027 ) [std2asset] => Array ( [0] => 0.203 [1] => 0.263 [2] => 0.247 [3] => 0.211 [4] => 0.174 [5] => 0.206 [6] => 0.178 [7] => 0.215 [8] => 0.19 [9] => 0.199 [10] => 0.177 [11] => 0.176 [12] => 0.165 [13] => 0.166 [14] => 0.158 [15] => 0.161 ) [ltd2asset] => Array ( [0] => 0.251 [1] => 0.16 [2] => 0.158 [3] => 0.187 [4] => 0.2 [5] => 0.152 [6] => 0.13 [7] => 0.094 [8] => 0.077 [9] => 0.065 [10] => 0.094 [11] => 0.064 [12] => 0.038 [13] => 0.026 [14] => 0.024 [15] => 0.029 ) [turnover] => Array ( [0] => 0.936 [1] => 1.014 [2] => 0.776 [3] => 0.852 [4] => 0.794 [5] => 0.806 [6] => 0.79 [7] => 0.749 [8] => 0.785 [9] => 0.759 [10] => 0.686 [11] => 0.634 [12] => 0.622 [13] => 0.61 [14] => 0.623 [15] => 0.594 ) [CF_Net Income] => Array ( [0] => 1710.04074408 [1] => 2428.96229184 [2] => 3260.68608963 [3] => -889.905706114 [4] => 1770.8567997 [5] => 6042.07794271 [6] => 6977.30049256 [7] => 5214.05264372 [8] => 3853.63943262 [9] => 4783.90697131 [10] => 4765.47715326 [11] => 5319.33699293 [12] => 5915.01256357 [13] => 5673.11573869 [14] => 4917.37760592 [15] => 4450.14542544 ) [buybackratio] => Array ( [0] => -745.77 [1] => 0 [2] => -286.51 [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 ) [grahamnumber] => Array ( [0] => 0 [1] => 6.91 [2] => 8.19 [3] => 0 [4] => 6.63 [5] => 12.81 [6] => 14.87 [7] => 13.06 [8] => 11.53 [9] => 14.34 [10] => 14.98 [11] => 16.79 [12] => 19.23 [13] => 19.53 [14] => 17.13 [15] => 16.37 ) [CF_DDA] => Array ( [0] => 3742.23524697 [1] => 5675.49963551 [2] => 4833.93580079 [3] => 4905.61851161 [4] => 6243.65407231 [5] => 6701.95790295 [6] => 6863.9844301 [7] => 6295.20198172 [8] => 6270.83229072 [9] => 7561.74643059 [10] => 8129.38738374 [11] => 7502.65909067 [12] => 8332.38755906 [13] => 8427.89100576 [14] => 7162.64653532 [15] => 7014.52302407 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 6058.68650436 [1] => 10036.6288922 [2] => 6962.36969888 [3] => 10271.3741091 [4] => 13205.8146962 [5] => 15897.3987423 [6] => 11028.1844879 [7] => 13758.8744939 [8] => 8263.03508728 [9] => 15194.4915172 [10] => 11864.9110392 [11] => 12656.8221459 [12] => 15473.4722339 [13] => 13668.0820164 [14] => 9537.88948219 [15] => 9766.36280232 ) [Cash Flow from Others] => Array ( [0] => 553.125939285 [1] => 459.579463584 [2] => 731.716048186 [3] => 9056.14574985 [4] => 5273.5244589 [5] => 487.803875307 [6] => -3558.54757729 [7] => -445.236388486 [8] => 503.251622776 [9] => 568.768382711 [10] => 1191.41730691 [11] => 553.411875488 [12] => 777.33027159 [13] => 791.918968148 [14] => 902.995151292 [15] => 1209.17839505 ) [Cash Flow_PPE] => Array ( [0] => -6076.45359516 [1] => -7053.1398222 [2] => -6520.45516316 [3] => -6611.1145964 [4] => -5837.55639518 [5] => -5812.26711005 [6] => -8503.46756348 [7] => -7121.96843769 [8] => -7994.56817341 [9] => -5342.10833869 [10] => -5234.29033562 [11] => -5137.12775406 [12] => -5086.97115789 [13] => -5912.66676513 [14] => -5482.91699912 [15] => -4867.04796112 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -144.110715051 [10] => 5.74201374848 [11] => -312.552834045 [12] => -92.3091720067 [13] => -44.6019790282 [14] => -182.962008224 [15] => -187.520740206 ) [Cash Flow_CPEX] => Array ( [0] => -6078.31546605 [1] => -8885.90038532 [2] => -6520.45516316 [3] => -6611.1145964 [4] => -5837.55639518 [5] => -5812.26711005 [6] => -8503.46756348 [7] => -7121.96843769 [8] => -7994.56817341 [9] => -7453.71939461 [10] => -7674.37323089 [11] => -7763.98831498 [12] => -8101.71080948 [13] => -8830.37955989 [14] => -7967.80826122 [15] => -6950.90671299 ) [Cash Flow from Investing] => Array ( [0] => -9991.6257556 [1] => -9466.93553732 [2] => -22272.3399019 [3] => -8617.07144496 [4] => -7262.31905417 [5] => -7876.07893661 [6] => -5397.76608765 [7] => -8123.04652772 [8] => -7985.65230552 [9] => -7390.57052144 [10] => -10422.3918318 [11] => -12454.6670519 [12] => -5474.710557 [13] => -11994.5970561 [14] => -7180.32283803 [15] => -6867.00892073 ) [Net Issuance of Stock] => Array ( [0] => 10647.7306883 [1] => 0 [2] => 7548.03516171 [3] => 0 [4] => -1954.02499687 [5] => -3670.7832262 [6] => -3968.99332052 [7] => -2562.93440677 [8] => -1324.50280833 [9] => -1684.8984203 [10] => -1383.40072786 [11] => -214.011321199 [12] => -240.451086238 [13] => 0 [14] => 0 [15] => 0 ) [Issuance of Stock] => Array ( [0] => 10647.7306883 [1] => 0 [2] => 7548.03516171 [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 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => -2015.60207144 [2] => 4881.21257807 [3] => -183.93856483 [4] => -738.523474707 [5] => -2427.28151705 [6] => -1413.6062746 [7] => -1324.28276245 [8] => -1663.30606565 [9] => -1304.34951986 [10] => 1599.74727052 [11] => -344.91134581 [12] => -2217.47598495 [13] => -2162.83906858 [14] => -202.858078111 [15] => -385.611665268 ) [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 ) [Dividends] => Array ( [0] => -13.2585245299 [1] => -135.987957624 [2] => -77.7203626051 [3] => -76.8653457927 [4] => -83.638533717 [5] => -463.032334473 [6] => -889.78844898 [7] => -1157.2060135 [8] => -1489.9418239 [9] => -1855.73345799 [10] => -2060.64496563 [11] => -2233.3044418 [12] => -2600.27411424 [13] => -2755.19371831 [14] => -2459.01102723 [15] => -2428.44873021 ) [Cash from Financing] => Array ( [0] => 7874.12750893 [1] => -2198.96427997 [2] => 12367.0298778 [3] => -255.596144435 [4] => -2777.46222945 [5] => -6561.2161886 [6] => -6272.39704648 [7] => -5044.43021269 [8] => -4477.75069788 [9] => -4845.00087653 [10] => -1844.32875051 [11] => -2792.25921051 [12] => -5073.14522043 [13] => -4659.77452863 [14] => -2669.52065304 [15] => -2633.2058014 ) [Other Financing] => Array ( [0] => -2760.34465484 [1] => -47.3742509018 [2] => 15.5025005858 [3] => 5.20776618848 [4] => -1.27522415447 [5] => -0.119110871666 [6] => -0.0090023695351 [7] => -0.00702998206179 [8] => 0 [9] => -0.0194783692709 [10] => -0.030327537404 [11] => -0.0321016981802 [12] => -14.9440350097 [13] => 258.258258258 [14] => -7.65154769942 [15] => 180.854594078 ) [Net Change in Cash] => Array ( [0] => 3941.18825769 [1] => -1629.27092505 [2] => -2942.7212675 [3] => 1398.70651974 [4] => 3166.03341257 [5] => 1460.1123393 [6] => -635.398259231 [7] => 604.455923806 [8] => -4193.43334847 [9] => 2959.18307719 [10] => -478.74039628 [11] => -2587.74999197 [12] => 4903.23046034 [13] => -2996.51700881 [14] => -290.554225741 [15] => 324.484178883 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => 0.219057776056 [3] => -1.81898940355E-12 [4] => 1.81898940355E-12 [5] => 0.00872222635189 [6] => 6.58038696196 [7] => 13.0581703254 [8] => 6.9345676521 [9] => 0.262957985158 [10] => -76.9308532147 [11] => 2.35412453319 [12] => -22.3859961287 [13] => -10.2274405553 [14] => 21.399783138 [15] => 58.3360986941 ) [total_freecashflow] => Array ( [0] => -19.6289616939 [1] => 1150.72850692 [2] => 441.914535715 [3] => 3660.25951274 [4] => 7368.25830101 [5] => 10085.1316322 [6] => 2524.71692445 [7] => 6636.90605621 [8] => 268.466913867 [9] => 7740.77212256 [10] => 4190.53780833 [11] => 4892.83383091 [12] => 7371.76142443 [13] => 4837.70245655 [14] => 1570.08122097 [15] => 2815.45608932 ) [CF_Net Income_pct] => Array ( [0] => 28.22 [1] => 24.20 [2] => 46.83 [3] => -8.66 [4] => 13.41 [5] => 38.01 [6] => 63.27 [7] => 37.90 [8] => 46.64 [9] => 31.48 [10] => 40.16 [11] => 42.03 [12] => 38.23 [13] => 41.51 [14] => 51.56 [15] => 45.57 ) [CF_DDA_pct] => Array ( [0] => 3,742 [1] => 5,675 [2] => 4,834 [3] => 4,906 [4] => 6,244 [5] => 6,702 [6] => 6,864 [7] => 6,295 [8] => 6,271 [9] => 7,562 [10] => 8,129 [11] => 7,503 [12] => 8,332 [13] => 8,428 [14] => 7,163 [15] => 7,015 ) [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 ) [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 ) [Cash Flow_CPEX_pct] => Array ( [0] => -100.32 [1] => -88.53 [2] => -93.65 [3] => -64.36 [4] => -44.20 [5] => -36.56 [6] => -77.11 [7] => -51.76 [8] => -96.75 [9] => -49.06 [10] => -64.68 [11] => -61.34 [12] => -52.36 [13] => -64.61 [14] => -83.54 [15] => -71.17 ) [Cash Flow from Investing_pct] => Array ( [0] => -164.91 [1] => -94.32 [2] => -319.90 [3] => -83.89 [4] => -54.99 [5] => -49.54 [6] => -48.95 [7] => -59.04 [8] => -96.64 [9] => -48.64 [10] => -87.84 [11] => -98.40 [12] => -35.38 [13] => -87.76 [14] => -75.28 [15] => -70.31 ) [Net Issuance of Stock_pct] => Array ( [0] => 175.74 [1] => 0.00 [2] => 108.41 [3] => 0.00 [4] => -14.80 [5] => -23.09 [6] => -35.99 [7] => -18.63 [8] => -16.03 [9] => -11.09 [10] => -11.66 [11] => -1.69 [12] => -1.55 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => -20.08 [2] => 70.11 [3] => -1.79 [4] => -5.59 [5] => -15.27 [6] => -12.82 [7] => -9.62 [8] => -20.13 [9] => -8.58 [10] => 13.48 [11] => -2.73 [12] => -14.33 [13] => -15.82 [14] => -2.13 [15] => -3.95 ) [Dividends_pct] => Array ( [0] => -0.22 [1] => -1.35 [2] => -1.12 [3] => -0.75 [4] => -0.63 [5] => -2.91 [6] => -8.07 [7] => -8.41 [8] => -18.03 [9] => -12.21 [10] => -17.37 [11] => -17.65 [12] => -16.80 [13] => -20.16 [14] => -25.78 [15] => -24.87 ) [Other Financing_pct] => Array ( [0] => 129.96 [1] => -21.91 [2] => 177.63 [3] => -2.49 [4] => -21.03 [5] => -41.27 [6] => -56.88 [7] => -36.66 [8] => -54.19 [9] => -31.89 [10] => -15.54 [11] => -22.06 [12] => -32.79 [13] => -34.09 [14] => -27.99 [15] => -26.96 ) [Cash from Financing_pct] => Array ( [0] => 175.52 [1] => -21.44 [2] => 177.40 [3] => -2.54 [4] => -21.02 [5] => -41.27 [6] => -56.88 [7] => -36.66 [8] => -54.19 [9] => -31.89 [10] => -15.54 [11] => -22.06 [12] => -32.69 [13] => -35.98 [14] => -27.91 [15] => -28.81 ) [Net Change in Cash_pct] => Array ( [0] => 65.05 [1] => -16.23 [2] => -42.27 [3] => 13.62 [4] => 23.97 [5] => 9.18 [6] => -5.76 [7] => 4.39 [8] => -50.75 [9] => 19.48 [10] => -4.03 [11] => -20.45 [12] => 31.69 [13] => -21.92 [14] => -3.05 [15] => 3.32 ) [total_freecashflow_pct] => Array ( [0] => -0.32 [1] => 11.47 [2] => 6.35 [3] => 35.64 [4] => 55.80 [5] => 63.44 [6] => 22.89 [7] => 48.24 [8] => 3.25 [9] => 50.94 [10] => 35.32 [11] => 38.66 [12] => 47.64 [13] => 35.39 [14] => 16.46 [15] => 28.83 ) [per share eps] => Array ( [0] => 0 [1] => 0.507304003711 [2] => 0.678898934322 [3] => -0.177560945768 [4] => 0.352983860878 [5] => 1.21930036412 [6] => 0.0154299680952 [7] => 1.14960280174 [8] => 0.872246325631 [9] => 1.10942947856 [10] => 1.12935705621 [11] => 1.26947235509 [12] => 1.41831275473 [13] => 1.37686456949 [14] => 1.21125636777 [15] => 1.09381405064 ) [eps_nri] => Array ( [0] => 0 [1] => 0.507256667329 [2] => 0.677703177643 [3] => -0.177331538862 [4] => 0.4122774094 [5] => 1.21758192762 [6] => 0.0153926525738 [7] => 1.15230204151 [8] => 0.876130898328 [9] => 1.10939052183 [10] => 1.12939749292 [11] => 1.26951515735 [12] => 1.41830073217 [13] => 1.37682764732 [14] => 1.21125636777 [15] => 1.09381405064 ) [ROE] => Array ( [0] => 12.06 [1] => 12.98 [2] => 12.11 [3] => -3.53 [4] => 6.11 [5] => 17.55 [6] => 19.14 [7] => 15.07 [8] => 11.01 [9] => 11.49 [10] => 10.87 [11] => 10.67 [12] => 10.11 [13] => 9.16 [14] => 9.15 [15] => 8.23 ) [ROA] => Array ( [0] => 6.15 [1] => 7 [2] => 6.68 [3] => -1.92 [4] => 3.51 [5] => 10.38 [6] => 12.19 [7] => 9.59 [8] => 7.49 [9] => 7.91 [10] => 7.27 [11] => 7.32 [12] => 7.22 [13] => 6.68 [14] => 6.85 [15] => 6.19 ) [ROC_capital] => Array ( [0] => 25326.4201984 [1] => 31040.6524847 [2] => 30007.1835163 [3] => 31761.3408834 [4] => 37352.8433796 [5] => 43611.33059 [6] => 47435.189992 [7] => 41973.2697531 [8] => 40914.9517119 [9] => 47262.6463312 [10] => 47803.8010514 [11] => 52207.4411736 [12] => 58623.7180951 [13] => 61992.886329 [14] => 50645.5942225 [15] => 51160.983037 ) [ROC] => Array ( [0] => 6.75 [1] => 7.83 [2] => 10.87 [3] => -2.8 [4] => 4.74 [5] => 13.85 [6] => 14.71 [7] => 12.42 [8] => 9.42 [9] => 10.12 [10] => 9.98 [11] => 10.14 [12] => 10.06 [13] => 9.21 [14] => 9.92 [15] => 8.87 ) [ROC_JOEL_capital] => Array ( [0] => 15458.8635073 [1] => 19331.9227092 [2] => 19982.0064959 [3] => 20824.3313477 [4] => 22656.2297427 [5] => 25120.8756038 [6] => 26687.6713249 [7] => 23721.9369693 [8] => 26126.4865553 [9] => 27606.760942 [10] => 28283.2794177 [11] => 31036.7243427 [12] => 33930.6418842 [13] => 35976.1482794 [14] => 32812.946255 [15] => 32616.330594 ) [ROC_JOEL] => Array ( [0] => 27.47 [1] => 24.94 [2] => 31.63 [3] => 36.81 [4] => 38.87 [5] => 40.81 [6] => 27.42 [7] => 29.98 [8] => 24.95 [9] => 28.52 [10] => 29.7 [11] => 28.76 [12] => 29.93 [13] => 29.92 [14] => 26.1 [15] => 24.51 ) [ROC_JOEL_new] => Array ( [0] => 25.33 [1] => 23.82 [2] => 30.17 [3] => 11.07 [4] => 23.65 [5] => 39.76 [6] => 41.85 [7] => 33.4 [8] => 23.32 [9] => 27 [10] => 25.99 [11] => 27.01 [12] => 27.7 [13] => 28.06 [14] => 24.34 [15] => 23.4 ) [grossmargin] => Array ( [0] => 0 [1] => 68.21 [2] => 67.96 [3] => 68.81 [4] => 66.13 [5] => 64.21 [6] => 61.55 [7] => 60.98 [8] => 58.53 [9] => 58.37 [10] => 61.77 [11] => 62.68 [12] => 63.09 [13] => 62.52 [14] => 60.38 [15] => 58.65 ) [pretaxmargin] => Array ( [0] => 11.23 [1] => 13.12 [2] => 16.24 [3] => 6.05 [4] => 14.2 [5] => 21.38 [6] => 26.59 [7] => 19.98 [8] => 16.14 [9] => 16.99 [10] => 17.55 [11] => 19.52 [12] => 19.77 [13] => 20.68 [14] => 18.64 [15] => 18.67 ) [operatingmargin] => Array ( [0] => 16.31 [1] => 13.69 [2] => 16.68 [3] => 19.37 [4] => 21.97 [5] => 21.85 [6] => 16.19 [7] => 17.47 [8] => 16.16 [9] => 17.15 [10] => 18.68 [11] => 19.47 [12] => 20 [13] => 20.62 [14] => 18.73 [15] => 18.36 ) [netmargin] => Array ( [0] => 6.57 [1] => 6.9 [2] => 8.6 [3] => -2.25 [4] => 4.42 [5] => 12.88 [6] => 15.43 [7] => 12.81 [8] => 9.55 [9] => 10.42 [10] => 10.61 [11] => 11.55 [12] => 11.61 [13] => 10.94 [14] => 10.98 [15] => 10.42 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 51.990 [5] => 17.540 [6] => 11.070 [7] => 13.130 [8] => 21.050 [9] => 13.290 [10] => 12.000 [11] => 12.010 [12] => 12.400 [13] => 12.280 [14] => 12.000 [15] => 14.530 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 44.36 [5] => 17.54 [6] => 11.08 [7] => 13.13 [8] => 20.96 [9] => 13.30 [10] => 12.00 [11] => 12.01 [12] => 12.40 [13] => 12.28 [14] => 12.00 [15] => 14.53 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 51.990 [5] => 17.540 [6] => 11.070 [7] => 13.130 [8] => 21.050 [9] => 13.290 [10] => 12.000 [11] => 12.010 [12] => 12.400 [13] => 12.280 [14] => 12.000 [15] => 14.530 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 3.670 [6] => 2.590 [7] => 2.300 [8] => 0.000 [9] => 1.820 [10] => 1.550 [11] => 1.560 [12] => 1.530 [13] => 1.360 [14] => 0.000 [15] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 17.65 [9] => 0 [10] => 0 [11] => 7.29 [12] => 14.52 [13] => 15.68 [14] => 7.86 [15] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 13.440 [4] => 12.490 [5] => 10.480 [6] => 183.860 [7] => 10.170 [8] => 285.710 [9] => 8.190 [10] => 13.520 [11] => 12.970 [12] => 9.900 [13] => 14.500 [14] => 38.400 [15] => 23.400 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 2.050 [4] => 2.290 [5] => 2.260 [6] => 2.290 [7] => 1.670 [8] => 2.010 [9] => 1.390 [10] => 1.270 [11] => 1.390 [12] => 1.440 [13] => 1.340 [14] => 1.320 [15] => 1.510 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.17958486376 [8] => 1.18173410016 [9] => 1.56847620717 [10] => 1.21805499393 [11] => 1.15249376692 [12] => 1.13793476562 [13] => 1.35307438586 [14] => 1.23552036662 [15] => 1.18735481856 ) [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] => 12.060 [9] => 1.080 [10] => -0.460 [11] => 0.860 [12] => 1.680 [13] => 1.200 [14] => -0.790 [15] => 0.500 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 8.420 [8] => 20.630 [9] => 10.670 [10] => 5.720 [11] => 7.760 [12] => 8.380 [13] => 9.370 [14] => 7.660 [15] => 9.670 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 3.010 [4] => 3.840 [5] => 4.480 [6] => 4.450 [7] => 3.830 [8] => 4.800 [9] => 3.910 [10] => 3.430 [11] => 3.560 [12] => 3.830 [13] => 3.820 [14] => 3.960 [15] => 4.150 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 8 [6] => 6 [7] => 5 [8] => 6 [9] => 7 [10] => 6 [11] => 8 [12] => 7 [13] => 6 [14] => 7 [15] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -7.560 [6] => -3.030 [7] => -2.320 [8] => -4.010 [9] => -3.440 [10] => -2.610 [11] => -2.860 [12] => -3.020 [13] => -2.630 [14] => -2.540 [15] => -2.670 ) [e10] => 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] => 0.85 [9] => 1.12 [10] => 1.23 [11] => 1.24 [12] => 1.21 [13] => 1.26 [14] => 1.35 [15] => 1.37 ) [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] => 23.280 [9] => 12.070 [10] => 9.890 [11] => 10.800 [12] => 11.800 [13] => 11.400 [14] => 11.660 [15] => 13.370 ) [iv_dcf_share] => 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] => 17.620 [9] => 20.310 [10] => 23.050 [11] => 25.020 [12] => 25.100 [13] => 26.090 [14] => 23.570 [15] => 20.570 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 20.12 [4] => 11.99 [5] => 13.72 [6] => 10.95 [7] => 13.48 [8] => 13.68 [9] => 14.57 [10] => 15.9 [11] => 16.58 [12] => 18.07 [13] => 19.4 [14] => 18.77 [15] => 15.88 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 2.050 [4] => 2.420 [5] => 2.260 [6] => 1.650 [7] => 1.610 [8] => 2.000 [9] => 1.320 [10] => 1.260 [11] => 1.350 [12] => 1.330 [13] => 1.200 [14] => 1.260 [15] => 1.450 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 9.630 [4] => 13.150 [5] => 6.300 [6] => 3.990 [7] => 4.530 [8] => 6.300 [9] => 3.930 [10] => 3.540 [11] => 3.760 [12] => 3.660 [13] => 3.260 [14] => 3.680 [15] => 4.170 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 36.090 [4] => 36.760 [5] => 10.350 [6] => 10.090 [7] => 9.270 [8] => 12.400 [9] => 7.700 [10] => 6.770 [11] => 6.950 [12] => 6.640 [13] => 5.840 [14] => 6.750 [15] => 7.900 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 26036.1186254 [1] => 35205.9037935 [2] => 37897.0694832 [3] => 39575.0384486 [4] => 40077.9514492 [5] => 46923.8027606 [6] => 45216.5969924 [7] => 40704.8019134 [8] => 40348.2982965 [9] => 45889.3531234 [10] => 44965.4266074 [11] => 45845.5480295 [12] => 50786.5515707 [13] => 52183.367794 [14] => 45726.406023 [15] => 43541.7732144 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 0 [1] => 5675.49963551 [2] => 4833.93580079 [3] => 4905.61851161 [4] => 6243.65407231 [5] => 6701.95790295 [6] => 6863.9844301 [7] => 6295.20198172 [8] => 6270.83229072 [9] => 7561.74643059 [10] => 8129.38738374 [11] => 7502.65909067 [12] => 8332.38755906 [13] => 8427.89100576 [14] => 7162.64653532 [15] => 7014.52302407 ) [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 ) [IS_InterestExpense] => Array ( [0] => 0 [1] => 205.43042972 [2] => 164.878759968 [3] => 131.956458569 [4] => 140.590783602 [5] => 122.847709371 [6] => 92.008340019 [7] => 71.9144187238 [8] => 48.5419903811 [9] => 44.3717251992 [10] => 46.6841892438 [11] => 54.1555648294 [12] => 59.4274859637 [13] => 34.1406980751 [14] => 18.2696045336 [15] => 11.8194772492 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2332.84540179 [7] => 437.60940463 [8] => 1266.05429153 [9] => 508.463351448 [10] => 24.7472705216 [11] => 4312.43512782 [12] => 1695.5167895 [13] => 4572.24437552 [14] => 427.197774095 [15] => 190.917253899 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 5452.84373643 [1] => 4553.78833064 [2] => 961.150018987 [3] => 2305.72243294 [4] => 5674.90595938 [5] => 7789.82688378 [6] => 7183.60326138 [7] => 7180.53312548 [8] => 2884.78098409 [9] => 6300.3272366 [10] => 6060.93813182 [11] => 3827.75298813 [12] => 9203.87847602 [13] => 6425.4172205 [14] => 5049.96010557 [15] => 5142.79021648 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 4287.01198945 [1] => 6628.16325371 [2] => 17761.1475386 [3] => 14304.5274371 [4] => 11301.5343759 [5] => 13622.1262168 [6] => 12157.4057037 [7] => 12508.8547621 [8] => 11052.7133993 [9] => 13084.9646468 [10] => 15882.3999191 [11] => 21569.5697302 [12] => 20679.4907246 [13] => 22502.3137892 [14] => 18825.7943084 [15] => 18584.1125144 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 3840.43849982 [1] => 6507.29453643 [2] => 5489.36099733 [3] => 6871.75690515 [4] => 6823.50236457 [5] => 9573.95068552 [6] => 7527.72796985 [7] => 8709.88277099 [8] => 7373.42886692 [9] => 9499.07477746 [10] => 9776.39506672 [11] => 9351.24608092 [12] => 9943.6863556 [13] => 11640.2550091 [14] => 9240.38953334 [15] => 10039.6064729 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 1729.90348328 [1] => 2289.49037651 [2] => 3975.96632491 [3] => 2251.61920748 [4] => 1139.57141666 [5] => 1270.14225868 [6] => 1402.50825606 [7] => 1655.86545656 [8] => 1102.59657619 [9] => 753.559671984 [10] => 293.166194905 [11] => 1934.59814024 [12] => 2084.44642149 [13] => 937.343080786 [14] => 790.093905358 [15] => 95.0926233188 ) [BS_CurrentDeferredLiabilities] => 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 ) [BS_other_liabilities_Insurance] => Array ( [0] => 1086.72310724 [1] => 1646.80432086 [2] => 4694.32362993 [3] => 3437.31454746 [4] => 3461.44222028 [5] => 4052.8799974 [6] => 4414.59979103 [7] => 4279.40651747 [8] => 3994.31212794 [9] => 4679.95091451 [10] => 5462.20177922 [11] => 6812.5046815 [12] => 8243.78133378 [13] => 8406.94382907 [14] => 6645.6760572 [15] => 5911.49544203 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => 24.7303209431 [1] => -196.190367993 [2] => -157.866721607 [3] => -130.776473557 [4] => -139.757354352 [5] => -105.028265958 [6] => -73.7427281378 [7] => -32.1226018621 [8] => -36.6541553156 [9] => -20.1503730108 [10] => -24.8281439547 [11] => -40.3625351781 [12] => -43.4855789461 [13] => -17.2057303205 [14] => -2.03563902699 [15] => 4.57748540866 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -3742.23524697 [1] => -19194.4673237 [2] => -19436.5385187 [3] => -19563.8694216 [4] => -17698.7292631 [5] => -19875.8411143 [6] => -19947.1086068 [7] => -7435.86610575 [8] => -17086.7796724 [9] => -18914.6750034 [10] => -19376.5365952 [11] => -19806.9831894 [12] => -21883.6096517 [13] => -21865.2094718 [14] => -19046.1036437 [15] => -17540.6117629 ) [BS_MoneyMarket] => Array ( [0] => -5452.84373643 [1] => -4553.78833064 [2] => -961.150018987 [3] => -2305.72243294 [4] => -5674.90595938 [5] => -7789.82688378 [6] => -7183.60326138 [7] => -7180.53312548 [8] => -2884.78098409 [9] => -6300.3272366 [10] => -6060.93813182 [11] => -3827.75298813 [12] => -9203.87847602 [13] => -6425.4172205 [14] => -5049.96010557 [15] => -5142.79021648 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 9739.85572588 [1] => 11181.9515843 [2] => 18722.2975576 [3] => 16610.24987 [4] => 16976.4403353 [5] => 21411.9531006 [6] => 19341.0089651 [7] => 19689.3878876 [8] => 13937.4943833 [9] => 19385.2918834 [10] => 21943.338051 [11] => 25397.3227184 [12] => 29883.3692006 [13] => 28927.7310097 [14] => 23875.754414 [15] => 23726.9027309 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 1086.72310724 [1] => 1646.80432086 [2] => 4694.32362993 [3] => 3437.31454746 [4] => 3461.44222028 [5] => 4052.8799974 [6] => 4414.59979103 [7] => 4279.40651747 [8] => 3994.31212794 [9] => 4679.95091451 [10] => 5462.20177922 [11] => 6812.5046815 [12] => 8243.78133378 [13] => 8406.94382907 [14] => 6645.6760572 [15] => 5911.49544203 ) [cash2debt] => Array ( [0] => 0.626 [1] => 0.58 [2] => 0.082 [3] => 0.211 [4] => 0.505 [5] => 0.768 [6] => 1.075 [7] => 1.126 [8] => 0.819 [9] => 1.461 [10] => 0.942 [11] => 1.246 [12] => 2.116 [13] => 3.481 [14] => 2.157 [15] => 2.372 ) [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 ) [OtherIncomeExpense] => Array ( [0] => -153.767157599 [1] => -174.784856145 [2] => -316.845052557 [3] => -221.934710794 [4] => -133.615405146 [5] => -0.371860370068 [6] => -0.560199264884 [7] => -0.649491757068 [8] => 0 [9] => -0.818091509379 [10] => 4.77153255156 [11] => -24.9002172215 [12] => -18.1300119023 [13] => 36.4298724954 [14] => 105.495202439 [15] => 85.6546096937 ) [TaxProvision] => Array ( [0] => -1061.29980296 [1] => -1998.2769557 [2] => -2575.54071632 [3] => -3060.86046707 [4] => -3787.60110096 [5] => -3988.8061325 [6] => -4925.32888035 [7] => -2915.7069531 [8] => -2643.06169912 [9] => -3145.31837395 [10] => -3117.67084513 [11] => -3618.89933978 [12] => -4061.66368107 [13] => -4954.14266726 [14] => -3304.68094683 [15] => -3005.90485858 ) [SpecialCharges] => 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 ) [Net Income (Continuing Operations)] => Array ( [0] => 1863.80790168 [1] => 2603.74714798 [2] => 3260.68608963 [3] => -889.905706114 [4] => 2068.50708537 [5] => 6042.07794271 [6] => 6977.30049256 [7] => 5214.05264372 [8] => 3853.63943262 [9] => 4784.72506282 [10] => 4765.47715326 [11] => 5319.33699293 [12] => 5915.01256357 [13] => 5673.11573869 [14] => 4917.37760592 [15] => 4450.14542544 ) [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] => 0 [15] => 0 ) [eps_diluated] => Array ( [0] => 0 [1] => 0.507304003711 [2] => 0.678898934322 [3] => -0.177560945768 [4] => 0.352983860878 [5] => 1.21930036412 [6] => 0.0154299680952 [7] => 1.14960280174 [8] => 0.872246325631 [9] => 1.10942947856 [10] => 1.12935705621 [11] => 1.26947235509 [12] => 1.41831275473 [13] => 1.37686456949 [14] => 1.21125636777 [15] => 1.09381405064 ) [eps_basic] => Array ( [0] => 0 [1] => 0.507304003711 [2] => 0.678898934322 [3] => -0.177560945768 [4] => 0.352983860878 [5] => 1.21930036412 [6] => 0.0154299680952 [7] => 1.14960280174 [8] => 0.872246325631 [9] => 1.10942947856 [10] => 1.12935705621 [11] => 1.26947235509 [12] => 1.41831275473 [13] => 1.37686456949 [14] => 1.21125636777 [15] => 1.09381405064 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 5.30029651534 [3] => 5.86635518307 [4] => 4.26649985404 [5] => 4.63861744817 [6] => 3.001091479 [7] => 0 [8] => 0 [9] => 2.98019049845 [10] => 2.41609381318 [11] => 10.6470632296 [12] => 30.7777390384 [13] => 36.8360163442 [14] => 27.7931217905 [15] => 25.8935368639 ) [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 ) [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 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 854.171033602 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1413.01934202 [10] => 1226.39506672 [11] => 1467.52913229 [12] => 1696.45454873 [13] => 1766.97188992 [14] => 1821.01720575 [15] => 2239.67869761 ) [OtherInventories] => Array ( [0] => 6.73117918133 [1] => 6.09515239035 [2] => 12.2308295158 [3] => 729.395986909 [4] => 556.722999291 [5] => 1178.37810247 [6] => 1456.52782805 [7] => 16.7449512491 [8] => 10.3120117163 [9] => 11.6091080855 [10] => 16.7003639304 [11] => 33.56767573 [12] => 32.3526936533 [13] => 0 [14] => 0 [15] => -4.43837817336E-15 ) [CashAndCashEquivalents] => Array ( [0] => 5452.84373643 [1] => 4553.78833064 [2] => 961.150018987 [3] => 2305.72243294 [4] => 5674.90595938 [5] => 7789.82688378 [6] => 7183.60326138 [7] => 7180.53312548 [8] => 2884.78098409 [9] => 6300.3272366 [10] => 6060.93813182 [11] => 3827.75298813 [12] => 9203.87847602 [13] => 6425.4172205 [14] => 5049.96010557 [15] => 5142.79021648 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2332.84540179 [7] => 437.60940463 [8] => 1266.05429153 [9] => 508.463351448 [10] => 24.7472705216 [11] => 4312.43512782 [12] => 1695.5167895 [13] => 4572.24437552 [14] => 427.197774095 [15] => 190.917253899 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 1163.59453549 [2] => 1229.95514297 [3] => 1331.64487046 [4] => 1542.01069269 [5] => 1754.20038827 [6] => 1829.66305017 [7] => 1690.20899462 [8] => 1673.21259207 [9] => 1937.6886967 [10] => 2011.57501011 [11] => 2129.60525612 [12] => 2390.58874448 [13] => 2459.04100822 [14] => 2049.77597741 [15] => 1962.96043257 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 2623.83670842 [2] => 3006.87910738 [3] => 3363.60496895 [4] => 4552.47729263 [5] => 5758.51246563 [6] => 6493.35311678 [7] => 6291.73434697 [8] => 6547.22442236 [9] => 7770.93437737 [10] => 8229.43792964 [11] => 8891.3250511 [12] => 10166.1276555 [13] => 10677.3125585 [14] => 9023.96734794 [15] => 8762.21476117 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 27399.9356225 [2] => 26698.4096194 [3] => 29798.0360704 [4] => 36318.3600734 [5] => 43594.6722524 [6] => 46479.8437786 [7] => 45727.0428974 [8] => 48459.7635035 [9] => 57297.6100041 [10] => 59444.5612616 [11] => 64149.0053824 [12] => 73069.8630631 [13] => 76569.4382907 [14] => 58145.5430758 [15] => 53966.7278299 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 1716.13318564 [2] => 1855.95869792 [3] => 1496.48118099 [4] => 1261.89477459 [5] => 1576.14738612 [6] => 967.350560666 [7] => 1146.52964039 [8] => 960.933222346 [9] => 1247.02467909 [10] => 1003.15406389 [11] => 894.65292714 [12] => 1145.16032076 [13] => 1637.7196869 [14] => 1305.18218458 [15] => 1543.78379434 ) [GrossPPE] => Array ( [0] => 23133.0361019 [1] => 32903.5000521 [2] => 32791.2025757 [3] => 35989.7670832 [4] => 43674.742825 [5] => 52683.5324924 [6] => 55770.2105062 [7] => 54855.5148714 [8] => 57642.1244072 [9] => 68253.2577573 [10] => 70688.7282653 [11] => 76064.5886167 [12] => 86771.7397838 [13] => 91343.5115443 [14] => 70524.4685857 [15] => 66235.686818 ) [AccumulatedDepreciation] => Array ( [0] => -8101.21731289 [1] => -13571.5773429 [2] => -13804.5952606 [3] => -15930.9435583 [4] => -21372.4416031 [5] => -27562.6568979 [6] => -30743.140978 [7] => -31133.5779021 [8] => -33251.2615696 [9] => -40646.4968153 [10] => -43480.024262 [11] => -48161.8995645 [12] => -56435.0000601 [13] => -60128.3168414 [14] => -44334.4483316 [15] => -41271.6430147 ) [AccountsPayable] => Array ( [0] => 3376.08122099 [1] => 4472.25614663 [2] => 5489.36099733 [3] => 4272.57328786 [4] => 5322.54491013 [5] => 6198.52895333 [6] => 6587.38719518 [7] => 6902.20257111 [8] => 6399.61715098 [9] => 6987.40723427 [10] => 6758.23898099 [11] => 6767.43389725 [12] => 5961.28737512 [13] => 7475.54521735 [14] => 5781.03070848 [15] => 6283.76505495 ) [TotalTaxPayable] => Array ( [0] => 320.325284708 [1] => 1761.4435703 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1989.12822488 [12] => 1948.03852026 [13] => 1850.13291981 [14] => 1385.23701385 [15] => 1714.68308966 ) [OtherAccruedExpenses] => Array ( [0] => 144.031994122 [1] => 273.594819506 [2] => 0 [3] => 2599.18361729 [4] => 1500.95745444 [5] => 3375.42173218 [6] => 940.34077467 [7] => 1807.68019988 [8] => 973.811715939 [9] => 2511.66754319 [10] => 3018.15608573 [11] => 594.683958781 [12] => 2034.36046022 [13] => 2314.57687195 [14] => 2074.121811 [15] => 2041.15832829 ) [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 [13] => 0 [14] => 0 [15] => 0 ) [LongTermDebt] => Array ( [0] => 6974.04234713 [1] => 5564.43901654 [2] => 7736.937449 [3] => 8695.61477992 [4] => 10097.4508445 [5] => 8876.68292524 [6] => 7447.69896636 [7] => 5111.98017425 [8] => 3967.56450745 [9] => 3906.28956544 [10] => 6168.95471088 [11] => 4596.46025275 [12] => 3065.75134953 [13] => 2221.71761926 [14] => 1749.44250087 [15] => 2153.10663882 ) [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 ) [DeferredTaxAndRevenue] => 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 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1138.39381367 [10] => 1479.23574606 [11] => 1481.4612693 [12] => 1835.20684805 [13] => 1970.49918771 [14] => 1751.4781399 [15] => 1568.11571571 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 1710.04074408 [1] => 2428.96229184 [2] => 3260.68608963 [3] => -889.905706114 [4] => 1770.8567997 [5] => 6042.07794271 [6] => 6977.30049256 [7] => 5214.05264372 [8] => 3853.63943262 [9] => 4783.90697131 [10] => 4765.47715326 [11] => 5319.33699293 [12] => 5915.01256357 [13] => 5673.11573869 [14] => 4917.37760592 [15] => 4450.14542544 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => -979.796832249 [2] => -3540.27826389 [3] => 309.89857156 [4] => 1008.4641478 [5] => 987.338912833 [6] => -828.608280314 [7] => 944.546322713 [8] => -2392.42653785 [9] => 1843.01408286 [10] => -1837.50505459 [11] => -332.766203332 [12] => 666.698726811 [13] => -2593.94230296 [14] => 4795.96554758 [15] => -439.136036229 ) [ChangeInInventory] => Array ( [0] => -61.6504692249 [1] => 253.24964261 [2] => -338.214355544 [3] => 87.3428715627 [4] => 239.054806289 [5] => -557.296890094 [6] => -272.133617553 [7] => -624.288485521 [8] => 705.344802072 [9] => -0.0973918463546 [10] => 235.816821674 [11] => -184.713171327 [12] => -62.7216658451 [13] => 3.01531039236 [14] => -228.881523763 [15] => -496.291163208 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -29.9138384611 [7] => 139.413111813 [8] => -160.485756567 [9] => 40.6708350377 [10] => 183.946623534 [11] => 16.9282955068 [12] => -33.0980920206 [13] => -24.8732338896 [14] => -128.52145093 [15] => -74.7721017392 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -375.847443476 [1] => 2159.9875032 [2] => 1282.50674229 [3] => -763.516800232 [4] => 231.84623212 [5] => 181.975979044 [6] => 835.001595239 [7] => 385.262125224 [8] => -353.663051155 [9] => 822.328054695 [10] => 235.15972503 [11] => -271.815779055 [12] => -82.1621361675 [13] => 695.921331167 [14] => -895.087870046 [15] => 750.746647407 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 1894.43986859 [2] => -1752.46128738 [3] => 1217.02831646 [4] => 397.546970266 [5] => 2782.11409489 [6] => -2372.78886878 [7] => 2275.48987785 [8] => -2996.72475028 [9] => 2304.1352578 [10] => -1335.54387384 [11] => -241.875595219 [12] => 720.00673263 [13] => -1866.99404322 [14] => -3629.59553182 [15] => -2793.25186906 ) [CF_DeferredTax] => Array ( [0] => 53.284574024 [1] => -421.852367292 [2] => -111.506952356 [3] => -4017.51276267 [4] => -479.767604988 [5] => -116.555073568 [6] => 3118.23601134 [7] => 419.366379089 [8] => 632.03649144 [9] => -24.0655252342 [10] => -885.826930853 [11] => -476.710217971 [12] => -271.264892939 [13] => 642.150347068 [14] => 184.465721475 [15] => -114.232173183 ) [PurchaseOfPPE] => Array ( [0] => -6078.31546605 [1] => -7053.1398222 [2] => -6520.45516316 [3] => -6611.1145964 [4] => -5837.55639518 [5] => -5812.26711005 [6] => -8503.46756348 [7] => -7121.96843769 [8] => -7994.56817341 [9] => -5342.10833869 [10] => -5234.29033562 [11] => -5137.12775406 [12] => -5086.97115789 [13] => -5912.66676513 [14] => -5482.91699912 [15] => -4867.04796112 ) [SaleOfPPE] => Array ( [0] => 1.86187088802 [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 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => -1832.76056311 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -2111.61105592 [10] => -2440.08289527 [11] => -2626.86056092 [12] => -3014.73965159 [13] => -2917.71279476 [14] => -2484.8912621 [15] => -2083.85875188 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -144.110715051 [10] => 0 [11] => -312.552834045 [12] => -92.3091720067 [13] => -44.6019790282 [14] => -182.962008224 [15] => -187.520740206 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 5.74201374848 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => -671.542313992 [2] => -14885.5307625 [3] => -522.258273942 [4] => -85.938070812 [5] => -118.859849892 [6] => -5014.95736702 [7] => -4655.04292304 [8] => -382.391988699 [9] => -1274.60604998 [10] => -3506.53052972 [11] => -4147.73201502 [12] => -9105.257463 [13] => -14766.2211392 [14] => -6880.94069028 [15] => -539.44055125 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 7816.01743568 [7] => 4497.41996242 [8] => 461.644208455 [9] => 1526.94832389 [10] => 838.20258795 [11] => 846.832097418 [12] => 12400.5193743 [13] => 12630.3106385 [14] => 10299.269625 [15] => 1407.13267876 ) [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] => 0 [15] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -3915.17216044 [1] => 90.5071619946 [2] => -866.353976295 [3] => -1483.69857462 [4] => -1338.82458818 [5] => -1944.95197667 [6] => 304.641407168 [7] => -843.45512941 [8] => -70.3363518649 [9] => -45.0826856776 [10] => -85.432672867 [11] => -1077.22598525 [12] => -575.952486865 [13] => -983.705016492 [14] => -2447.8815033 [15] => -596.273595034 ) [sloanratio] => Array ( [0] => 0.2 [1] => 0.05 [2] => 0.38 [3] => -0.05 [4] => -0.08 [5] => -0.03 [6] => 0.02 [7] => -0.01 [8] => 0.07 [9] => -0.05 [10] => 0.05 [11] => 0.07 [12] => -0.05 [13] => 0.05 [14] => 0.04 [15] => 0.02 ) [current_ratio] => Array ( [0] => 1.73 [1] => 1.16 [2] => 0.83 [3] => 1.08 [4] => 1.56 [5] => 1.38 [6] => 1.96 [7] => 1.41 [8] => 1.49 [9] => 1.43 [10] => 1.59 [11] => 1.73 [12] => 1.92 [13] => 2.04 [14] => 1.98 [15] => 2.1 ) [quick_ratio] => Array ( [0] => 1.59 [1] => 1.09 [2] => 0.76 [3] => 1.01 [4] => 1.49 [5] => 1.28 [6] => 1.81 [7] => 1.24 [8] => 1.36 [9] => 1.31 [10] => 1.48 [11] => 1.62 [12] => 1.79 [13] => 1.92 [14] => 1.82 [15] => 1.9 ) [mktcap] => Array ( [0] => 0 [1] => 398361.6 [2] => 184662.4 [3] => 68646.24 [4] => 94621.3744 [5] => 107689.6224 [6] => 77505.935 [7] => 65688.3934 [8] => 80343.0048 [9] => 65007.5475 [10] => 57002.127 [11] => 63240.664 [12] => 72941.5084 [13] => 69126.4892 [14] => 61662.3212 [15] => 65394.4052 ) [ev_addition_per_share] => Array ( [0] => 0 [1] => 0.803 [2] => 2.268 [3] => 3.761 [4] => 1.109 [5] => 0.485 [6] => -0.144 [7] => -0.189 [8] => 0.213 [9] => -0.501 [10] => 0.094 [11] => -0.318 [12] => -1.308 [13] => -1.753 [14] => -0.605 [15] => -0.661 ) [ev_per_share] => Array ( [0] => 0 [1] => 84 [2] => 39.07 [3] => 31.12 [4] => 19.97 [5] => 22.65 [6] => 16.61 [7] => 14.58 [8] => 18.64 [9] => 14.75 [10] => 13.74 [11] => 14.88 [12] => 16.28 [13] => 14.92 [14] => 14.27 [15] => 15.11 ) [EBITDA_per_share] => Array ( [0] => 0 [1] => 2.19 [2] => 2.32 [3] => 1.48 [4] => 2.42 [5] => 3.4 [6] => 0.04 [7] => 3.2 [8] => 2.92 [9] => 3.57 [10] => 3.8 [11] => 3.96 [12] => 4.43 [13] => 4.64 [14] => 3.79 [15] => 3.66 ) [Operating_Income_per_share] => Array ( [0] => 0 [1] => 1.01 [2] => 1.31 [3] => 1.53 [4] => 1.76 [5] => 2.07 [6] => 0.02 [7] => 1.57 [8] => 1.48 [9] => 1.83 [10] => 1.99 [11] => 2.14 [12] => 2.44 [13] => 2.6 [14] => 2.07 [15] => 1.93 ) [DaysInventory] => Array ( [0] => 0 [1] => 21 [2] => 26.21 [3] => 21.74 [4] => 15.09 [5] => 25.71 [6] => 30.64 [7] => 45.05 [8] => 26.75 [9] => 27.28 [10] => 26.45 [11] => 32.25 [12] => 34.26 [13] => 33.67 [14] => 37.25 [15] => 45.93 ) [netcash] => Array ( [0] => 0 [1] => -2.39 [2] => -4.17 [3] => -7.55 [4] => -3.16 [5] => -3.29 [6] => -2.44 [7] => -2.73 [8] => -2.82 [9] => -2.82 [10] => -3.74 [11] => -3.5 [12] => -3 [13] => -2.94 [14] => -3.12 [15] => -3.1 ) [NCAV] => Array ( [0] => 0 [1] => -1.67 [2] => -3.01 [3] => -5.47 [4] => -2.2 [5] => -2.28 [6] => -1.21 [7] => -1.65 [8] => -1.44 [9] => -1.5 [10] => -1.97 [11] => -1.49 [12] => -0.82 [13] => -0.11 [14] => -0.37 [15] => -0.02 ) [NCAV_real] => Array ( [0] => 0 [1] => -1.14 [2] => -2.37 [3] => -4.24 [4] => -1.57 [5] => -1.48 [6] => -0.18 [7] => -0.74 [8] => -0.43 [9] => -0.38 [10] => -0.77 [11] => -0.15 [12] => 0.62 [13] => 1.4 [14] => 1.07 [15] => 1.56 ) [Book Value Per Share] => Array ( [0] => 0 [1] => 3.91 [2] => 5.37 [3] => 10.05 [4] => 5.77 [5] => 7.09 [6] => 7.88 [7] => 7.78 [8] => 8.03 [9] => 9.77 [10] => 10.51 [11] => 11.92 [12] => 14.06 [13] => 15.03 [14] => 13.24 [15] => 13.28 ) [Tangibles_book_per_share] => Array ( [0] => 0 [1] => 3.91 [2] => 4.58 [3] => 8.72 [4] => 4.74 [5] => 5.86 [6] => 6.52 [7] => 6.46 [8] => 6.68 [9] => 8.14 [10] => 8.74 [11] => 9.8 [12] => 11.52 [13] => 12.4 [14] => 11 [15] => 11.1 ) [per share rev] => Array ( [0] => 0 [1] => 7.35 [2] => 7.88 [3] => 7.89 [4] => 8.02 [5] => 9.46 [6] => 0.1 [7] => 9 [8] => 9.17 [9] => 10.64 [10] => 10.65 [11] => 10.99 [12] => 12.22 [13] => 12.58 [14] => 11.03 [15] => 10.5 ) [per share_freecashflow] => Array ( [0] => 0 [1] => 0.24 [2] => 0.09 [3] => 0.73 [4] => 1.48 [5] => 2.03 [6] => 0.01 [7] => 1.47 [8] => 0.06 [9] => 1.8 [10] => 0.99 [11] => 1.17 [12] => 1.77 [13] => 1.17 [14] => 0.38 [15] => 0.68 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0.017 [3] => 0 [4] => 0.098 [5] => 0.1 [6] => 12.166 [7] => 0.303 [8] => 0.377 [9] => 0.382 [10] => 0.42 [11] => 0.406 [12] => 0.412 [13] => 0.474 [14] => 0.473 [15] => 0.24 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 12.04 [2] => 4.49 [3] => 0 [4] => 2.84 [5] => 1.73 [6] => 1.13 [7] => 1.13 [8] => 1.6 [9] => 1.06 [10] => 0.91 [11] => 0.91 [12] => 0.91 [13] => 0.85 [14] => 0.87 [15] => 0.96 ) [p2tangible_book] => Array ( [0] => 0 [1] => 21.28 [2] => 8.03 [3] => 3.14 [4] => 3.98 [5] => 3.78 [6] => 2.57 [7] => 2.29 [8] => 2.76 [9] => 1.87 [10] => 1.56 [11] => 1.55 [12] => 1.53 [13] => 1.34 [14] => 1.35 [15] => 1.42 ) [pb] => Array ( [0] => 0 [1] => 21.28 [2] => 6.85 [3] => 2.72 [4] => 3.27 [5] => 3.13 [6] => 2.13 [7] => 1.9 [8] => 2.3 [9] => 1.56 [10] => 1.3 [11] => 1.28 [12] => 1.25 [13] => 1.11 [14] => 1.12 [15] => 1.19 ) [interest_coverage] => Array ( [0] => 0 [1] => 23.47 [2] => 38.33 [3] => 58.09 [4] => 62.64 [5] => 83.45 [6] => 79.55 [7] => 98.89 [8] => 134.29 [9] => 177.42 [10] => 179.94 [11] => 164.84 [12] => 170.89 [13] => 315.23 [14] => 468.75 [15] => 676.46 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0.03 [3] => 0.07 [4] => 0.18 [5] => 0.55 [6] => 1.12 [7] => 2.36 [8] => 1.78 [9] => 2.78 [10] => 3.47 [11] => 3.39 [12] => 3.32 [13] => 3.92 [14] => 3.86 [15] => 1.66 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0 [2] => -4.8 [3] => 50 [4] => -99.96 [5] => 3.14 [6] => 4.78 [7] => 3.89 [8] => 1.98 [9] => 2.22 [10] => 2.04 [11] => 0.37 [12] => 0.33 [13] => 0 [14] => 0 [15] => 0 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => 7.21 [3] => 0.13 [4] => 1.65 [5] => 17.96 [6] => -98.94 [7] => 8900 [8] => 1.89 [9] => 16.03 [10] => 0.09 [11] => 3.19 [12] => 11.19 [13] => 2.95 [14] => -12.32 [15] => -4.81 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 33.82 [3] => -126.15 [4] => 0 [5] => 245.43 [6] => -98.73 [7] => 7350.45 [8] => -24.13 [9] => 27.19 [10] => 1.8 [11] => 12.41 [12] => 11.72 [13] => -2.92 [14] => -12.03 [15] => -9.7 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2.77 [4] => 2.72 [5] => 9.66 [6] => 9.91 [7] => 10.79 [8] => 8.06 [9] => 12.99 [10] => 14.77 [11] => 14.39 [12] => 15.06 [13] => 17.12 [14] => 14.81 [15] => 12.66 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.36 [4] => 1.57 [5] => 1.62 [6] => 1.53 [7] => 1.1 [8] => 1.35 [9] => 1.05 [10] => 0.86 [11] => 0.92 [12] => 0.97 [13] => 0.86 [14] => 0.79 [15] => 0.99 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.73797678275 [9] => 12.3148148148 [10] => 0 [11] => 13.9651162791 [12] => 7.38095238095 [13] => 10.2333333333 [14] => 0 [15] => 29.06 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.05 [9] => 0.75 [10] => 0.59 [11] => 0.61 [12] => 0.7 [13] => 0.64 [14] => 0.63 [15] => 0.77 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.04 [9] => 0 [10] => 0 [11] => 2.09 [12] => 1.21 [13] => 1.06 [14] => 1.89 [15] => 0 ) )
NTT DoCoMo Inc (NYSE:DCM)
Days Inventory
44.45 (As of Mar. 2014)

NTT DoCoMo Inc's inventory for the three months ended in Mar. 2014 was $2,266 Mil. NTT DoCoMo Inc's cost of goods sold for the three months ended in Mar. 2014 was $4,638 Mil. Hence, NTT DoCoMo Inc's days inventory for the three months ended in Mar. 2014 was 44.45.

NTT DoCoMo Inc's days inventory increased from Mar. 2013 (36.70) to Mar. 2014 (44.45). It might indicate that NTT DoCoMo Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). NTT DoCoMo Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 19.24.

Inventory turnover measures how fast the company turns over its inventory within a year. NTT DoCoMo Inc's inventory turnover for the three months ended in Mar. 2014 was 2.05.

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. NTT DoCoMo Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.21.


Definition

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

NTT DoCoMo Inc's Days Inventory for the fiscal year that ended in Mar. 2014 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=2265.57223448/18005.6998965*365
=45.93

NTT DoCoMo 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
=2265.57223448/4638.4372133*91
=44.45

* 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).

NTT DoCoMo 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
=2265.57223448/10713.0629136*91
=19.24

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

NTT DoCoMo Inc's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=4638.4372133 / 2265.57223448
=2.05

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.

NTT DoCoMo Inc's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=2265.57223448 / 10713.0629136
=0.21

* 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.

NTT DoCoMo Inc Annual Data

Mar05Mar06Mar07Mar08Mar09Mar10Mar11Mar12Mar13Mar14
DaysInventory 30.6445.0526.7527.2826.4532.2534.2633.6737.2545.93

NTT DoCoMo Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 40.7331.1732.8037.0940.8836.7038.9740.6844.1044.45
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