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 ) [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] => 1 ) [price_high] => Array ( [0] => 0.00 [1] => 12.54 [2] => 22.44 [3] => 19.14 [4] => 17.54 [5] => 17.69 [6] => 32.31 [7] => 58.89 [8] => 46.75 [9] => 33.90 [10] => 40.60 [11] => 28.65 [12] => 25.44 [13] => 31.21 [14] => 34.42 [15] => 52.82 [16] => 57.38 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 7.57 [3] => 6.99 [4] => 7.55 [5] => 12.28 [6] => 17.34 [7] => 31.50 [8] => 31.14 [9] => 22.99 [10] => 28.62 [11] => 11.17 [12] => 10.27 [13] => 19.26 [14] => 26.95 [15] => 30.16 [16] => 48.76 ) [BS_share] => Array ( [0] => 710.000 [1] => 966.08 [2] => 1092.132 [3] => 1071.59 [4] => 1100.48 [5] => 1234.93 [6] => 1291.97 [7] => 1325.82 [8] => 1393.77 [9] => 1394.11 [10] => 1353.53 [11] => 1276.94 [12] => 1297.80 [13] => 1297.71 [14] => 1286.49 [15] => 1294.00 [16] => 1294.60 ) [Fiscal Year] => Array ( [0] => Dec97 [1] => Dec98 [2] => Dec99 [3] => Dec00 [4] => Dec01 [5] => Dec02 [6] => Dec03 [7] => Dec04 [8] => Dec05 [9] => Dec06 [10] => Dec07 [11] => Dec08 [12] => Dec09 [13] => Dec10 [14] => Dec11 [15] => Dec12 [16] => Dec13 ) [quarter] => Array ( [0] => 199712 [1] => 199812 [2] => 199912 [3] => 200012 [4] => 200112 [5] => 200212 [6] => 200312 [7] => 200412 [8] => 200512 [9] => 200612 [10] => 200712 [11] => 200812 [12] => 200912 [13] => 201012 [14] => 201112 [15] => 201212 [16] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 710.000 [1] => 934.072 [2] => 1092.132 [3] => 1121.384 [4] => 1122.380 [5] => 1171.280 [6] => 1313.314 [7] => 1367.720 [8] => 1393.875 [9] => 1425.472 [10] => 1376.174 [11] => 1312.608 [12] => 1304.981 [13] => 1327.000 [14] => 1313.000 [15] => 1313.000 [16] => 1313.000 ) [Revenue] => Array ( [0] => 41.4 [1] => 86.1 [2] => 224.724 [3] => 431.424 [4] => 748.821 [5] => 1214.1 [6] => 2165.096 [7] => 3271.309 [8] => 4552.401 [9] => 5969.741 [10] => 7672.329 [11] => 8541.261 [12] => 8727.362 [13] => 9156 [14] => 11652 [15] => 14072 [16] => 16047 ) [COGS] => Array ( [0] => 6.9 [1] => 9.7 [2] => 57.588 [3] => 51.695 [4] => 134.816 [5] => 213.876 [6] => 416.058 [7] => 614.415 [8] => 818.104 [9] => 1256.792 [10] => 1762.972 [11] => 2228.069 [12] => 2479.762 [13] => 2564 [14] => 3461 [15] => 4216 [16] => 5036 ) [Gross Profit] => Array ( [0] => 34.5 [1] => 76.4 [2] => 167.136 [3] => 379.729 [4] => 614.005 [5] => 1000.224 [6] => 1749.038 [7] => 2656.894 [8] => 3734.297 [9] => 4712.949 [10] => 5909.357 [11] => 6313.192 [12] => 6247.6 [13] => 6592 [14] => 8191 [15] => 9856 [16] => 11011 ) [SGA] => Array ( [0] => 22.1 [1] => 51.8 [2] => 140.158 [3] => 239.794 [4] => 359.258 [5] => 521.435 [6] => 870.268 [7] => 1291.078 [8] => 1835.458 [9] => 2598.22 [10] => 3081.408 [11] => 2880.422 [12] => 3304.066 [13] => 3048 [14] => 3799 [15] => 4480 [16] => 4763 ) [RD] => Array ( [0] => 0.8 [1] => 4.6 [2] => 24.847 [3] => 55.863 [4] => 75.288 [5] => 104.636 [6] => 159.315 [7] => 240.647 [8] => 328.191 [9] => 494.693 [10] => 619.727 [11] => 725.6 [12] => 803.07 [13] => 908 [14] => 1235 [15] => 1573 [16] => 1768 ) [DDA] => Array ( [0] => 1.5 [1] => 7.2 [2] => 25.523 [3] => 45.191 [4] => 89.732 [5] => 76.576 [6] => 159.003 [7] => 259.522 [8] => 378.165 [9] => 544.552 [10] => 601.707 [11] => 719.814 [12] => 810.946 [13] => 762 [14] => 940 [15] => 1200 [16] => 1400 ) [Operating Income] => Array ( [0] => 10.1 [1] => 12.8 [2] => -3.373 [3] => 36.544 [4] => 140.426 [5] => 354.197 [6] => 629.241 [7] => 1059.242 [8] => 1441.707 [9] => 1422.956 [10] => 613.18 [11] => 2075.682 [12] => 1456.766 [13] => 2054 [14] => 2373 [15] => 2888 [16] => 3371 ) [other_operating_charges] => Array ( [0] => -1.5 [1] => -7.2 [2] => -5.504 [3] => -47.528 [4] => -39.033 [5] => -19.956 [6] => -90.214 [7] => -65.927 [8] => -128.941 [9] => -197.08 [10] => -1595.042 [11] => -631.488 [12] => -683.698 [13] => -582 [14] => -784 [15] => -915 [16] => -1109 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 10.053 [2] => 15.649 [3] => 8.25 [4] => 16.725 [5] => 16.955 [6] => 32.305 [7] => 58.17 [8] => 43.22 [9] => 30.07 [10] => 33.19 [11] => 13.96 [12] => 23.53 [13] => 27.83 [14] => 30.33 [15] => 50.998 [16] => 54.865 ) [mktcap] => Array ( [0] => 0 [1] => 9712.00224 [2] => 17090.773668 [3] => 8840.6175 [4] => 18405.528 [5] => 20938.23815 [6] => 41737.09085 [7] => 77122.9494 [8] => 60238.7394 [9] => 41920.8877 [10] => 44923.6607 [11] => 17826.0824 [12] => 30537.234 [13] => 36115.2693 [14] => 39019.2417 [15] => 65991.412 [16] => 71028.229 ) [Cash and Equiv] => Array ( [0] => 3.7 [1] => 37.3 [2] => 402.887 [3] => 556.039 [4] => 723.419 [5] => 1199.003 [6] => 1722.089 [7] => 2012.049 [8] => 2088.23 [9] => 3204.895 [10] => 4880.045 [11] => 3352.662 [12] => 4943.804 [13] => 6622.814 [14] => 5929 [15] => 9408 [16] => 9025 ) [ev_addition] => Array ( [0] => -0.1 [1] => -14.9 [2] => -370.351 [3] => -516.115 [4] => -657.549 [5] => -1149.003 [6] => -1555.365 [7] => -1551.801 [8] => -2088.23 [9] => -3204.895 [10] => -4880.045 [11] => -2352.662 [12] => -4943.804 [13] => -4828.587 [14] => -3839 [15] => -4889 [16] => -4902 ) [ev_addition_per_share] => Array ( [0] => -0 [1] => -0.015 [2] => -0.339 [3] => -0.482 [4] => -0.598 [5] => -0.93 [6] => -1.204 [7] => -1.17 [8] => -1.498 [9] => -2.299 [10] => -3.605 [11] => -1.842 [12] => -3.809 [13] => -3.721 [14] => -2.984 [15] => -3.778 [16] => -3.786 ) [ev] => Array ( [0] => 0 [1] => 9697.10224 [2] => 16720.422668 [3] => 8324.5025 [4] => 17747.979 [5] => 19789.23515 [6] => 40181.72585 [7] => 75571.1484 [8] => 58150.5094 [9] => 38715.9927 [10] => 40043.6157 [11] => 15473.4204 [12] => 25593.43 [13] => 31286.6823 [14] => 35180.2417 [15] => 61102.412 [16] => 66126.229 ) [Non Operating Income] => Array ( [0] => -0.3 [1] => 0.1 [2] => 0.2 [3] => -1.55 [4] => -16.245 [5] => -3.781 [6] => -31.195 [7] => 68.988 [8] => 107.67 [9] => 124.105 [10] => -1390.938 [11] => 0 [12] => 0 [13] => -38 [14] => 1451 [15] => 0 [16] => 0 ) [tax] => Array ( [0] => 1 [1] => 4.8 [2] => 8.472 [3] => 32.725 [4] => 80.009 [5] => 145.946 [6] => 206.738 [7] => 343.885 [8] => 467.285 [9] => 421.418 [10] => 402.6 [11] => 404.09 [12] => 490.054 [13] => 297 [14] => 681 [15] => 475 [16] => 610 ) [Pretax Income] => Array ( [0] => 8.4 [1] => 12.5 [2] => 18.141 [3] => 77.955 [4] => 162.943 [5] => 398.133 [6] => 661.5 [7] => 1128.23 [8] => 1549.377 [9] => 1547.061 [10] => 750.851 [11] => 2183.564 [12] => 2879.151 [13] => 2098 [14] => 3910 [15] => 3084 [16] => 3466 ) [InterestIncome] => Array ( [0] => 1.1 [1] => 1.8 [2] => 23.833 [3] => 46.337 [4] => 41.613 [5] => 49.209 [6] => 37.803 [7] => 77.867 [8] => 111.148 [9] => 130.021 [10] => 154.271 [11] => 0 [12] => 1422.385 [13] => 86 [14] => 111 [15] => 0 [16] => 0 ) [InterestExpense] => Array ( [0] => -2.4 [1] => -2.2 [2] => -2.319 [3] => -3.374 [4] => -2.851 [5] => -1.492 [6] => -4.314 [7] => -8.879 [8] => -3.478 [9] => -5.916 [10] => -16.6 [11] => 0 [12] => 0 [13] => -4 [14] => -25 [15] => 0 [16] => 0 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 1.5 [1] => 7.2 [2] => 25.523 [3] => 45.191 [4] => 89.732 [5] => 76.576 [6] => 159.003 [7] => 259.522 [8] => 378.165 [9] => 544.552 [10] => 601.707 [11] => 719.814 [12] => 810.946 [13] => 762 [14] => 940 [15] => 1200 [16] => 1400 ) [ReconciledDepreciation] => Array ( [0] => 1.5 [1] => 7.2 [2] => 25.52 [3] => 45.19 [4] => 89.73 [5] => 76.58 [6] => 159 [7] => 259.52 [8] => 378.17 [9] => 544.55 [10] => 601.71 [11] => 719.81 [12] => 810.95 [13] => 762 [14] => 940 [15] => 1200 [16] => 1400 ) [EBIT] => Array ( [0] => 10.8 [1] => 14.7 [2] => 20.46 [3] => 81.329 [4] => 165.794 [5] => 399.625 [6] => 665.814 [7] => 1137.109 [8] => 1552.855 [9] => 1552.977 [10] => 767.451 [11] => 2075.682 [12] => 1456.766 [13] => 2102 [14] => 3935 [15] => 2888 [16] => 3371 ) [EBITDA_morn] => Array ( [0] => 12.3 [1] => 21.9 [2] => 45.983 [3] => 126.52 [4] => 255.526 [5] => 476.201 [6] => 824.817 [7] => 1396.631 [8] => 1931.02 [9] => 2097.529 [10] => 1369.158 [11] => 2795.496 [12] => 2267.712 [13] => 2864 [14] => 4875 [15] => 4088 [16] => 4771 ) [EBITDA] => Array ( [0] => 12.3 [1] => 21.9 [2] => 45.983 [3] => 126.52 [4] => 255.526 [5] => 476.201 [6] => 824.817 [7] => 1396.631 [8] => 1931.02 [9] => 2097.529 [10] => 1369.158 [11] => 2795.496 [12] => 2267.712 [13] => 2864 [14] => 4875 [15] => 4088 [16] => 4771 ) [EBITDA_1] => Array ( [0] => 12.3 [1] => 21.9 [2] => 45.983 [3] => 126.52 [4] => 255.526 [5] => 476.201 [6] => 824.817 [7] => 1396.631 [8] => 1931.02 [9] => 2097.529 [10] => 1369.158 [11] => 2795.496 [12] => 2267.712 [13] => 2864 [14] => 4875 [15] => 4088 [16] => 4771 ) [DDA_new] => Array ( [0] => 1.5 [1] => 7.2 [2] => 25.52 [3] => 45.19 [4] => 89.73 [5] => 76.58 [6] => 159 [7] => 259.52 [8] => 378.17 [9] => 544.55 [10] => 601.71 [11] => 719.81 [12] => 810.95 [13] => 762 [14] => 940 [15] => 1200 [16] => 1400 ) [EBITDA_new] => Array ( [0] => 12.3 [1] => 21.9 [2] => 45.983 [3] => 126.52 [4] => 255.526 [5] => 476.201 [6] => 824.817 [7] => 1396.631 [8] => 1931.02 [9] => 2097.529 [10] => 1369.158 [11] => 2795.496 [12] => 2267.712 [13] => 2864 [14] => 4875 [15] => 4088 [16] => 4771 ) [EBITDA_per_share] => Array ( [0] => 0.02 [1] => 0.02 [2] => 0.04 [3] => 0.11 [4] => 0.23 [5] => 0.41 [6] => 0.63 [7] => 1.02 [8] => 1.39 [9] => 1.47 [10] => 0.99 [11] => 2.13 [12] => 1.74 [13] => 2.16 [14] => 3.71 [15] => 3.11 [16] => 3.63 ) [Operating_Income_per_share] => Array ( [0] => 0.01 [1] => 0.01 [2] => -0 [3] => 0.03 [4] => 0.13 [5] => 0.3 [6] => 0.48 [7] => 0.77 [8] => 1.03 [9] => 1 [10] => 0.45 [11] => 1.58 [12] => 1.12 [13] => 1.55 [14] => 1.81 [15] => 2.2 [16] => 2.57 ) [Net Income] => Array ( [0] => 7.1 [1] => 7.3 [2] => 9.567 [3] => 48.292 [4] => 90.448 [5] => 249.891 [6] => 441.771 [7] => 778.223 [8] => 1082.043 [9] => 1125.639 [10] => 348.251 [11] => 1779.474 [12] => 2389.097 [13] => 1801 [14] => 3229 [15] => 2609 [16] => 2856 ) [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 [16] => 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 ) [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 ) [Shares Outstanding] => Array ( [0] => 710.000 [1] => 934.072 [2] => 1092.132 [3] => 1121.384 [4] => 1122.380 [5] => 1171.280 [6] => 1313.314 [7] => 1367.720 [8] => 1393.875 [9] => 1425.472 [10] => 1376.174 [11] => 1312.608 [12] => 1304.981 [13] => 1327.000 [14] => 1313.000 [15] => 1313.000 [16] => 1313.000 ) [shares_diluted] => Array ( [0] => 710.000 [1] => 934.072 [2] => 1092.132 [3] => 1121.384 [4] => 1122.380 [5] => 1171.280 [6] => 1313.314 [7] => 1367.720 [8] => 1393.875 [9] => 1425.472 [10] => 1376.174 [11] => 1312.608 [12] => 1304.981 [13] => 1327.000 [14] => 1313.000 [15] => 1313.000 [16] => 1313.000 ) [shares_basic] => Array ( [0] => 189.333 [1] => 416.512 [2] => 870.696 [3] => 1007.104 [4] => 1075.884 [5] => 1149.984 [6] => 1276.576 [7] => 1319.458 [8] => 1361.708 [9] => 1399.251 [10] => 1358.797 [11] => 1303.454 [12] => 1289.848 [13] => 1306.000 [14] => 1293.000 [15] => 1292.000 [16] => 1295.000 ) [COGS_pct] => Array ( [0] => 0.17 [1] => 0.11 [2] => 0.26 [3] => 0.12 [4] => 0.18 [5] => 0.18 [6] => 0.19 [7] => 0.19 [8] => 0.18 [9] => 0.21 [10] => 0.23 [11] => 0.26 [12] => 0.28 [13] => 0.28 [14] => 0.30 [15] => 0.30 [16] => 0.31 ) [Gross Profit_pct] => Array ( [0] => 83.33 [1] => 88.73 [2] => 74.37 [3] => 88.02 [4] => 82.00 [5] => 82.38 [6] => 80.78 [7] => 81.22 [8] => 82.03 [9] => 78.95 [10] => 77.02 [11] => 73.91 [12] => 71.59 [13] => 72.00 [14] => 70.30 [15] => 70.04 [16] => 68.62 ) [SGA_pct] => Array ( [0] => 53.38 [1] => 60.16 [2] => 62.37 [3] => 55.58 [4] => 47.98 [5] => 42.95 [6] => 40.20 [7] => 39.47 [8] => 40.32 [9] => 43.52 [10] => 40.16 [11] => 33.72 [12] => 37.86 [13] => 33.29 [14] => 32.60 [15] => 31.84 [16] => 29.68 ) [Interest Expense_pct] => Array ( [0] => -5.80 [1] => -2.56 [2] => -1.03 [3] => -0.78 [4] => -0.38 [5] => -0.12 [6] => -0.20 [7] => -0.27 [8] => -0.08 [9] => -0.10 [10] => -0.22 [11] => 0.00 [12] => 0.00 [13] => -0.04 [14] => -0.21 [15] => 0.00 [16] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 20.29 [1] => 14.52 [2] => 8.07 [3] => 18.07 [4] => 21.76 [5] => 32.79 [6] => 30.55 [7] => 34.49 [8] => 34.03 [9] => 25.92 [10] => 9.79 [11] => 25.56 [12] => 32.99 [13] => 22.91 [14] => 33.56 [15] => 21.92 [16] => 21.60 ) [Net Income_pct] => Array ( [0] => 17.15 [1] => 8.48 [2] => 4.26 [3] => 11.19 [4] => 12.08 [5] => 20.58 [6] => 20.40 [7] => 23.79 [8] => 23.77 [9] => 18.86 [10] => 4.54 [11] => 20.83 [12] => 27.37 [13] => 19.67 [14] => 27.71 [15] => 18.54 [16] => 17.80 ) [DaysSalesOutstanding] => Array ( [0] => 8.82 [1] => 52.57 [2] => 59.35 [3] => 56.82 [4] => 49.57 [5] => 51.85 [6] => 51.55 [7] => 40.64 [8] => 46.35 [9] => 48.45 [10] => 43.19 [11] => 105.69 [12] => 133.34 [13] => 157.91 [14] => 192.68 [15] => 287.29 [16] => 294.51 ) [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 ) [Payable] => Array ( [0] => 0.3 [1] => 10 [2] => 32.133 [3] => 31.725 [4] => 33.235 [5] => 47.424 [6] => 64.633 [7] => 37.958 [8] => 642.343 [9] => 83.392 [10] => 156.613 [11] => 1738.717 [12] => 2560.879 [13] => 2776.162 [14] => 4647 [15] => 8458 [16] => 9676 ) [DaysPayable] => Array ( [0] => 2.64 [1] => 42.39 [2] => 52.19 [3] => 26.84 [4] => 16.2 [5] => 14.26 [6] => 10.9 [7] => 4.24 [8] => 51.5 [9] => 5.1 [10] => 7.45 [11] => 74.3 [12] => 107.1 [13] => 110.67 [14] => 145.57 [15] => 219.38 [16] => 220.09 ) [Accts Rec.] => Array ( [0] => 1 [1] => 12.4 [2] => 36.538 [3] => 67.163 [4] => 101.703 [5] => 172.467 [6] => 305.764 [7] => 364.28 [8] => 578.07 [9] => 792.492 [10] => 907.894 [11] => 2473.23 [12] => 3188.298 [13] => 3961.286 [14] => 6151 [15] => 11076 [16] => 12948 ) [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 ) [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 ) [Total Current Assets] => Array ( [0] => 5 [1] => 97.6 [2] => 465.307 [3] => 675.464 [4] => 883.805 [5] => 1468.458 [6] => 2145.882 [7] => 2911.149 [8] => 3183.237 [9] => 4970.586 [10] => 7122.505 [11] => 6286.59 [12] => 8460.208 [13] => 11065.338 [14] => 12661 [15] => 21583 [16] => 23283 ) [Other Current Assets] => Array ( [0] => 0.3 [1] => 47.9 [2] => 25.882 [3] => 52.262 [4] => 58.683 [5] => 96.988 [6] => 118.029 [7] => 534.82 [8] => 516.937 [9] => 973.199 [10] => 1334.566 [11] => 460.698 [12] => 328.106 [13] => 481.238 [14] => 581 [15] => 1099 [16] => 1310 ) [Net PPE] => Array ( [0] => 0.7 [1] => 44.1 [2] => 112.202 [3] => 125.161 [4] => 142.349 [5] => 218.028 [6] => 601.785 [7] => 709.773 [8] => 801.602 [9] => 998.196 [10] => 1120.452 [11] => 1198.714 [12] => 1314.328 [13] => 1523.333 [14] => 1986 [15] => 2491 [16] => 2760 ) [Intangibles] => Array ( [0] => 0 [1] => 7.9 [2] => 12.689 [3] => 23.299 [4] => 198.639 [5] => 1735.489 [6] => 1993.368 [7] => 3072.703 [8] => 6943.359 [9] => 7227.255 [10] => 6853.191 [11] => 7761.532 [12] => 6910.898 [13] => 6733.874 [14] => 9771 [15] => 9665 [16] => 10208 ) [Total Assets] => Array ( [0] => 5.6 [1] => 149.5 [2] => 969.825 [3] => 1182.403 [4] => 1678.529 [5] => 4040.226 [6] => 5820.134 [7] => 7991.051 [8] => 11788.986 [9] => 13494.011 [10] => 15366.037 [11] => 15592.439 [12] => 18408.32 [13] => 22003.762 [14] => 27320 [15] => 37274 [16] => 41488 ) [Other Long-Term Assets] => Array ( [0] => -0.1 [1] => -0.1 [2] => 379.627 [3] => 358.479 [4] => 453.736 [5] => 618.251 [6] => 1079.099 [7] => 1297.426 [8] => 860.788 [9] => 297.974 [10] => 269.889 [11] => 345.603 [12] => 1722.886 [13] => 2681.217 [14] => 2902 [15] => 3535 [16] => 5237 ) [Total Assets Non-liquid] => Array ( [0] => 1.9 [1] => 112.2 [2] => 566.938 [3] => 626.364 [4] => 955.11 [5] => 2841.223 [6] => 4098.045 [7] => 5979.002 [8] => 9700.756 [9] => 10289.116 [10] => 10485.992 [11] => 12239.777 [12] => 13464.516 [13] => 15380.948 [14] => 21391 [15] => 27866 [16] => 32463 ) [HardAssets] => Array ( [0] => 1.9 [1] => 104.3 [2] => 554.249 [3] => 603.065 [4] => 756.471 [5] => 1105.734 [6] => 2104.677 [7] => 2906.299 [8] => 2757.397 [9] => 3061.861 [10] => 3632.801 [11] => 4478.245 [12] => 6553.618 [13] => 8647.074 [14] => 11620 [15] => 18201 [16] => 22255 ) [Accts Payable] => Array ( [0] => 0.3 [1] => 10 [2] => 32.133 [3] => 31.725 [4] => 127.828 [5] => 246.747 [6] => 421.124 [7] => 459.927 [8] => 1220.9 [9] => 602.172 [10] => 938.339 [11] => 2523.491 [12] => 3542.663 [13] => 4120.05 [14] => 5524 [15] => 10516 [16] => 12475 ) [Short-Term Debt] => Array ( [0] => 0.3 [1] => 4 [2] => 15.781 [3] => 15.272 [4] => 16.111 [5] => 2.97 [6] => 2.84 [7] => 456.077 [8] => 0 [9] => 0 [10] => 0 [11] => 1000 [12] => 0 [13] => 300 [14] => 565 [15] => 413 [16] => 6 ) [ShortTermDebt_without_lease] => Array ( [0] => 0.3 [1] => 4 [2] => 15.781 [3] => 15.272 [4] => 16.111 [5] => 2.97 [6] => 2.84 [7] => 456.077 [8] => 0 [9] => 0 [10] => 0 [11] => 1000 [12] => 0 [13] => 300 [14] => 565 [15] => 413 [16] => 6 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 1.732 [3] => 13.248 [4] => 37.751 [5] => 33.232 [6] => 39.408 [7] => 4.096 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Total Current Liabilities] => Array ( [0] => 1.1 [1] => 24.7 [2] => 93.041 [3] => 137.442 [4] => 180.139 [5] => 386.224 [6] => 647.276 [7] => 1084.87 [8] => 1484.935 [9] => 2518.395 [10] => 3099.579 [11] => 3705.087 [12] => 3641.968 [13] => 4516.514 [14] => 6734 [15] => 11066 [16] => 12639 ) [Other Current Liab.] => Array ( [0] => 0.5 [1] => 10.7 [2] => 45.127 [3] => 90.445 [4] => 36.2 [5] => 136.507 [6] => 223.312 [7] => 168.866 [8] => 264.035 [9] => 1916.223 [10] => 2161.24 [11] => 181.596 [12] => 99.305 [13] => 96.464 [14] => 645 [15] => 137 [16] => 158 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0.263 [3] => 0.269 [4] => 0.277 [5] => 0.623 [6] => 0.649 [7] => 1.339 [8] => 1.412 [9] => 1.431 [10] => 1.458 [11] => 1.47 [12] => 1.486 [13] => 1.513 [14] => 2 [15] => 0 [16] => 0 ) [Preferred Stock] => Array ( [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 831.12 [3] => 941.285 [4] => 1275.24 [5] => 3108.131 [6] => 3937.16 [7] => 4855.717 [8] => 7272.742 [9] => 8034.282 [10] => 8996.303 [11] => 9585.853 [12] => 9986.199 [13] => 10480.709 [14] => 11145 [15] => 0 [16] => 0 ) [Retained Earnings] => Array ( [0] => 1 [1] => 17.9 [2] => 26.367 [3] => 74.504 [4] => 164.633 [5] => 414.474 [6] => 856.245 [7] => 1634.468 [8] => 2716.511 [9] => 3842.15 [10] => 4190.546 [11] => 5970.02 [12] => 8359.117 [13] => 10160.078 [14] => 13389 [15] => 0 [16] => 0 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -0.274 [9] => -1669.428 [10] => -3184.981 [11] => -5376.97 [12] => -5377.258 [13] => -6091.435 [14] => -7155 [15] => 0 [16] => 0 ) [Total Equity] => Array ( [0] => 4 [1] => 100.5 [2] => 854.129 [3] => 1013.76 [4] => 1429.138 [5] => 3556.473 [6] => 4896.242 [7] => 6728.341 [8] => 10047.981 [9] => 10904.632 [10] => 11704.602 [11] => 11083.858 [12] => 13787.648 [13] => 15302.179 [14] => 17930 [15] => 20875 [16] => 23647 ) [Long-Term Debt] => Array ( [0] => 0.3 [1] => 18.4 [2] => 15.023 [3] => 11.404 [4] => 12.008 [5] => 13.798 [6] => 124.476 [7] => 0.075 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 1494.227 [14] => 1525 [15] => 4106 [16] => 4117 ) [Total Liabilities] => Array ( [0] => 1.6 [1] => 49 [2] => 115.696 [3] => 168.643 [4] => 249.391 [5] => 483.753 [6] => 923.892 [7] => 1262.71 [8] => 1741.005 [9] => 2589.379 [10] => 3661.435 [11] => 4508.581 [12] => 4620.672 [13] => 6701.583 [14] => 9390 [15] => 16399 [16] => 17841 ) [Other Long-Term Liab.] => Array ( [0] => -5.55111512313E-17 [1] => 5.9 [2] => 7.632 [3] => 19.797 [4] => 57.244 [5] => 56.106 [6] => 72.902 [7] => 41.794 [8] => 40.388 [9] => 39.2 [10] => 51.299 [11] => 49.529 [12] => 49.561 [13] => 45.385 [14] => 58 [15] => 207 [16] => 244 ) [Cash and Equiv_pct] => Array ( [0] => 66.07 [1] => 24.95 [2] => 41.54 [3] => 47.03 [4] => 43.10 [5] => 29.68 [6] => 29.59 [7] => 25.18 [8] => 17.71 [9] => 23.75 [10] => 31.76 [11] => 21.50 [12] => 26.86 [13] => 30.10 [14] => 21.70 [15] => 25.24 [16] => 21.75 ) [Accts Rec._pct] => Array ( [0] => 17.86 [1] => 8.29 [2] => 3.77 [3] => 5.68 [4] => 6.06 [5] => 4.27 [6] => 5.25 [7] => 4.56 [8] => 4.90 [9] => 5.87 [10] => 5.91 [11] => 15.86 [12] => 17.32 [13] => 18.00 [14] => 22.51 [15] => 29.72 [16] => 31.21 ) [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 ) [Other Current Assets_pct] => Array ( [0] => 5.36 [1] => 32.04 [2] => 2.67 [3] => 4.42 [4] => 3.50 [5] => 2.40 [6] => 2.03 [7] => 6.69 [8] => 4.38 [9] => 7.21 [10] => 8.69 [11] => 2.95 [12] => 1.78 [13] => 2.19 [14] => 2.13 [15] => 2.95 [16] => 3.16 ) [Total Current Assets_pct] => Array ( [0] => 89.29 [1] => 65.28 [2] => 47.98 [3] => 57.13 [4] => 52.65 [5] => 36.35 [6] => 36.87 [7] => 36.43 [8] => 27.00 [9] => 36.84 [10] => 46.35 [11] => 40.32 [12] => 45.96 [13] => 50.29 [14] => 46.34 [15] => 57.90 [16] => 56.12 ) [Net PPE_pct] => Array ( [0] => 12.50 [1] => 29.50 [2] => 11.57 [3] => 10.59 [4] => 8.48 [5] => 5.40 [6] => 10.34 [7] => 8.88 [8] => 6.80 [9] => 7.40 [10] => 7.29 [11] => 7.69 [12] => 7.14 [13] => 6.92 [14] => 7.27 [15] => 6.68 [16] => 6.65 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 5.28 [2] => 1.31 [3] => 1.97 [4] => 11.83 [5] => 42.96 [6] => 34.25 [7] => 38.45 [8] => 58.90 [9] => 53.56 [10] => 44.60 [11] => 49.78 [12] => 37.54 [13] => 30.60 [14] => 35.77 [15] => 25.93 [16] => 24.60 ) [Other Long-Term Assets_pct] => Array ( [0] => -1.79 [1] => -0.07 [2] => 39.14 [3] => 30.32 [4] => 27.03 [5] => 15.30 [6] => 18.54 [7] => 16.24 [8] => 7.30 [9] => 2.21 [10] => 1.76 [11] => 2.22 [12] => 9.36 [13] => 12.19 [14] => 10.62 [15] => 9.48 [16] => 12.62 ) [Accts Payable_pct] => Array ( [0] => 5.36 [1] => 6.69 [2] => 3.31 [3] => 2.68 [4] => 7.62 [5] => 6.11 [6] => 7.24 [7] => 5.76 [8] => 10.36 [9] => 4.46 [10] => 6.11 [11] => 16.18 [12] => 19.24 [13] => 18.72 [14] => 20.22 [15] => 28.21 [16] => 30.07 ) [Short-Term Debt_pct] => Array ( [0] => 5.36 [1] => 2.68 [2] => 1.63 [3] => 1.29 [4] => 0.96 [5] => 0.07 [6] => 0.05 [7] => 5.71 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 6.41 [12] => 0.00 [13] => 1.36 [14] => 2.07 [15] => 1.11 [16] => 0.01 ) [Other Current Liab._pct] => Array ( [0] => 8.93 [1] => 7.16 [2] => 4.65 [3] => 7.65 [4] => 2.16 [5] => 3.38 [6] => 3.84 [7] => 2.11 [8] => 2.24 [9] => 14.20 [10] => 14.07 [11] => 1.16 [12] => 0.54 [13] => 0.44 [14] => 2.36 [15] => 0.37 [16] => 0.38 ) [Total Current Liabilities_pct] => Array ( [0] => 19.64 [1] => 16.52 [2] => 9.59 [3] => 11.62 [4] => 10.73 [5] => 9.56 [6] => 11.12 [7] => 13.58 [8] => 12.60 [9] => 18.66 [10] => 20.17 [11] => 23.76 [12] => 19.78 [13] => 20.53 [14] => 24.65 [15] => 29.69 [16] => 30.46 ) [Long-Term Debt_pct] => Array ( [0] => 5.36 [1] => 12.31 [2] => 1.55 [3] => 0.96 [4] => 0.72 [5] => 0.34 [6] => 2.14 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 6.79 [14] => 5.58 [15] => 11.02 [16] => 9.92 ) [Other Long-Term Liab._pct] => Array ( [0] => 3.57 [1] => 3.95 [2] => 0.79 [3] => 1.67 [4] => 3.41 [5] => 2.07 [6] => 2.61 [7] => 2.22 [8] => 2.17 [9] => 0.53 [10] => 3.66 [11] => 5.15 [12] => 5.32 [13] => 3.14 [14] => 4.14 [15] => 3.29 [16] => 2.62 ) [Total Liabilities_pct] => Array ( [0] => 28.57 [1] => 32.78 [2] => 11.93 [3] => 14.26 [4] => 14.86 [5] => 11.97 [6] => 15.87 [7] => 15.80 [8] => 14.77 [9] => 19.19 [10] => 23.83 [11] => 28.92 [12] => 25.10 [13] => 30.46 [14] => 34.37 [15] => 44.00 [16] => 43.00 ) [netcash] => Array ( [0] => 0 [1] => -0.01 [2] => 0.26 [3] => 0.36 [4] => 0.43 [5] => 0.58 [6] => 0.62 [7] => 0.57 [8] => 0.25 [9] => 0.44 [10] => 0.9 [11] => -0.91 [12] => 0.25 [13] => -0.06 [14] => -2.69 [15] => -5.4 [16] => -6.81 ) [NCAV] => Array ( [0] => -0 [1] => -0 [2] => 0.29 [3] => 0.41 [4] => 0.5 [5] => 0.68 [6] => 0.8 [7] => 0.77 [8] => 0.56 [9] => 0.87 [10] => 1.4 [11] => 0.55 [12] => 2.09 [13] => 2.23 [14] => 0.9 [15] => 1.02 [16] => 0.69 ) [NCAV_real] => Array ( [0] => 0 [1] => 0.05 [2] => 0.32 [3] => 0.47 [4] => 0.58 [5] => 0.8 [6] => 0.95 [7] => 1.24 [8] => 1.03 [9] => 1.71 [10] => 2.56 [11] => 1.39 [12] => 2.96 [13] => 3.36 [14] => 2.54 [15] => 4.01 [16] => 4.2 ) [Book Value Per Share] => Array ( [0] => 0 [1] => 0.1 [2] => 0.78 [3] => 0.95 [4] => 1.3 [5] => 2.88 [6] => 3.79 [7] => 5.07 [8] => 7.21 [9] => 7.82 [10] => 8.65 [11] => 8.68 [12] => 10.62 [13] => 11.79 [14] => 13.94 [15] => 16.13 [16] => 18.27 ) [Tangibles_book_per_share] => Array ( [0] => 0 [1] => 0.1 [2] => 0.77 [3] => 0.92 [4] => 1.12 [5] => 1.47 [6] => 2.25 [7] => 2.76 [8] => 2.23 [9] => 2.64 [10] => 3.58 [11] => 2.6 [12] => 5.3 [13] => 6.6 [14] => 6.34 [15] => 8.66 [16] => 10.38 ) [deb2equity] => Array ( [0] => 0.15 [1] => 0.223 [2] => 0.036 [3] => 0.026 [4] => 0.02 [5] => 0.005 [6] => 0.026 [7] => 0.068 [8] => 0 [9] => 0 [10] => 0 [11] => 0.09 [12] => 0 [13] => 0.117 [14] => 0.117 [15] => 0.216 [16] => 0.174 ) [debt2rev_totaldebt] => Array ( [0] => 0.6 [1] => 22.4 [2] => 30.804 [3] => 26.676 [4] => 28.119 [5] => 16.768 [6] => 127.316 [7] => 456.152 [8] => 0 [9] => 0 [10] => 0 [11] => 1000 [12] => 0 [13] => 1794.227 [14] => 2090 [15] => 4519 [16] => 4123 ) [debt2rev] => Array ( [0] => 0.014 [1] => 0.26 [2] => 0.137 [3] => 0.062 [4] => 0.038 [5] => 0.014 [6] => 0.059 [7] => 0.139 [8] => 0 [9] => 0 [10] => 0 [11] => 0.117 [12] => 0 [13] => 0.196 [14] => 0.179 [15] => 0.321 [16] => 0.257 ) [cogs2rev] => Array ( [0] => 0.17 [1] => 0.11 [2] => 0.26 [3] => 0.12 [4] => 0.18 [5] => 0.18 [6] => 0.19 [7] => 0.19 [8] => 0.18 [9] => 0.21 [10] => 0.23 [11] => 0.26 [12] => 0.28 [13] => 0.28 [14] => 0.30 [15] => 0.30 [16] => 0.31 ) [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 ) [ar2asset] => Array ( [0] => 0.179 [1] => 0.083 [2] => 0.038 [3] => 0.057 [4] => 0.061 [5] => 0.043 [6] => 0.053 [7] => 0.046 [8] => 0.049 [9] => 0.059 [10] => 0.059 [11] => 0.159 [12] => 0.173 [13] => 0.18 [14] => 0.225 [15] => 0.297 [16] => 0.312 ) [cash2asset] => Array ( [0] => 0.661 [1] => 0.249 [2] => 0.415 [3] => 0.47 [4] => 0.431 [5] => 0.297 [6] => 0.296 [7] => 0.252 [8] => 0.177 [9] => 0.238 [10] => 0.318 [11] => 0.215 [12] => 0.269 [13] => 0.301 [14] => 0.217 [15] => 0.252 [16] => 0.218 ) [equity2asset] => Array ( [0] => 0.714 [1] => 0.672 [2] => 0.881 [3] => 0.857 [4] => 0.851 [5] => 0.88 [6] => 0.841 [7] => 0.842 [8] => 0.852 [9] => 0.808 [10] => 0.762 [11] => 0.711 [12] => 0.749 [13] => 0.695 [14] => 0.656 [15] => 0.56 [16] => 0.57 ) [equity2liab_tangbile] => Array ( [0] => 2.5 [1] => 1.89 [2] => 7.273 [3] => 5.873 [4] => 4.934 [5] => 3.764 [6] => 3.142 [7] => 2.895 [8] => 1.783 [9] => 1.42 [10] => 1.325 [11] => 0.737 [12] => 1.488 [13] => 1.279 [14] => 0.869 [15] => 0.684 [16] => 0.753 ) [ppe2asset] => Array ( [0] => 0.125 [1] => 0.295 [2] => 0.116 [3] => 0.106 [4] => 0.085 [5] => 0.054 [6] => 0.103 [7] => 0.089 [8] => 0.068 [9] => 0.074 [10] => 0.073 [11] => 0.077 [12] => 0.071 [13] => 0.069 [14] => 0.073 [15] => 0.067 [16] => 0.067 ) [interest2rev] => Array ( [0] => -5.797 [1] => -2.555 [2] => -1.032 [3] => -0.782 [4] => -0.381 [5] => -0.123 [6] => -0.199 [7] => -0.271 [8] => -0.076 [9] => -0.099 [10] => -0.216 [11] => 0 [12] => 0 [13] => -0.044 [14] => -0.215 [15] => 0 [16] => 0 ) [std2asset] => Array ( [0] => 0.196 [1] => 0.165 [2] => 0.096 [3] => 0.116 [4] => 0.107 [5] => 0.096 [6] => 0.111 [7] => 0.136 [8] => 0.126 [9] => 0.187 [10] => 0.202 [11] => 0.238 [12] => 0.198 [13] => 0.205 [14] => 0.246 [15] => 0.297 [16] => 0.305 ) [ltd2asset] => Array ( [0] => 0.054 [1] => 0.123 [2] => 0.015 [3] => 0.01 [4] => 0.007 [5] => 0.003 [6] => 0.021 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.068 [14] => 0.056 [15] => 0.11 [16] => 0.099 ) [turnover] => Array ( [0] => 7.393 [1] => 0.576 [2] => 0.232 [3] => 0.365 [4] => 0.446 [5] => 0.301 [6] => 0.372 [7] => 0.409 [8] => 0.386 [9] => 0.442 [10] => 0.499 [11] => 0.548 [12] => 0.474 [13] => 0.416 [14] => 0.427 [15] => 0.378 [16] => 0.387 ) [CF_Net Income] => Array ( [0] => 7.1 [1] => 7.3 [2] => 9.567 [3] => 48.292 [4] => 90.448 [5] => 249.891 [6] => 441.771 [7] => 778.223 [8] => 1082.043 [9] => 1125.639 [10] => 348.251 [11] => 1779.474 [12] => 2389.097 [13] => 1801 [14] => 3229 [15] => 2609 [16] => 2856 ) [buybackratio] => Array ( [0] => -0.42 [1] => -9.78 [2] => -74.66 [3] => -1.72 [4] => -1.37 [5] => -1.01 [6] => -1.59 [7] => -0.84 [8] => -0.55 [9] => -0.28 [10] => -1.46 [11] => -0.09 [12] => -0.04 [13] => -0.13 [14] => -0.07 [15] => -0.19 [16] => -0.15 ) [grahamnumber] => Array ( [0] => 0.04 [1] => 0.13 [2] => 0.39 [3] => 0.97 [4] => 1.44 [5] => 2.59 [6] => 4.18 [7] => 6.03 [8] => 6.24 [9] => 6.92 [10] => 4.56 [11] => 9.03 [12] => 14.81 [13] => 14.36 [14] => 18.93 [15] => 19.82 [16] => 22.7 ) [CF_DDA] => Array ( [0] => 1.5 [1] => 7.2 [2] => 25.523 [3] => 45.191 [4] => 89.732 [5] => 76.576 [6] => 159.003 [7] => 259.522 [8] => 378.165 [9] => 544.552 [10] => 601.707 [11] => 719.814 [12] => 810.946 [13] => 762 [14] => 940 [15] => 1200 [16] => 1400 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 11.6 [1] => 6 [2] => 62.852 [3] => 100.148 [4] => 252.112 [5] => 479.903 [6] => 874.119 [7] => 1285.315 [8] => 2009.891 [9] => 2247.791 [10] => 2641.109 [11] => 2881.995 [12] => 2908.086 [13] => 2746 [14] => 3274 [15] => 3838 [16] => 4995 ) [Cash Flow from Others] => Array ( [0] => 0.2 [1] => 1.8 [2] => 22.126 [3] => 54.247 [4] => 113.023 [5] => 114.204 [6] => 233.007 [7] => 409.506 [8] => 462.186 [9] => 600.772 [10] => 1986.84 [11] => 696.075 [12] => -333.719 [13] => 731 [14] => -591 [15] => 987 [16] => 1325 ) [Cash Flow_PPE] => Array ( [0] => -3 [1] => -11.5 [2] => -86.734 [3] => -49.753 [4] => -52.86 [5] => -102.893 [6] => -365.384 [7] => -292.838 [8] => -309.991 [9] => -515.448 [10] => -453.967 [11] => -565.89 [12] => -567.094 [13] => -724 [14] => -963 [15] => -1257 [16] => -1250 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -111.73 [5] => -59.411 [6] => -216.367 [7] => -1036.476 [8] => -2732.23 [9] => -45.505 [10] => -863.565 [11] => -1360.293 [12] => 570.888 [13] => -91 [14] => -954 [15] => 1 [16] => -869 ) [Cash Flow_CPEX] => Array ( [0] => -3 [1] => -12.8 [2] => -86.907 [3] => -49.753 [4] => -57.42 [5] => -138.67 [6] => -365.384 [7] => -292.838 [8] => -338.281 [9] => -515.448 [10] => -453.967 [11] => -565.89 [12] => -567.094 [13] => -724 [14] => -963 [15] => -1257 [16] => 0 ) [Cash Flow from Investing] => Array ( [0] => -3 [1] => -53 [2] => -603.363 [3] => -206.054 [4] => -29.819 [5] => -157.759 [6] => -1319.542 [7] => -2013.22 [8] => -2452.731 [9] => 228.853 [10] => -693.146 [11] => -2057.346 [12] => -1149.383 [13] => -2284 [14] => -3307 [15] => -3763 [16] => -6012 ) [Net Issuance of Stock] => Array ( [0] => 3 [1] => 71.4 [2] => 714.314 [3] => 83.255 [4] => 123.71 [5] => 252.181 [6] => 700.817 [7] => 650.638 [8] => 599.845 [9] => -1353.058 [10] => -978.442 [11] => -2025.143 [12] => 102.526 [13] => -475 [14] => -822 [15] => -415 [16] => -905 ) [Issuance of Stock] => Array ( [0] => 3 [1] => 71.4 [2] => 714.314 [3] => 83.293 [4] => 123.71 [5] => 252.181 [6] => 700.817 [7] => 650.638 [8] => 599.845 [9] => 313.482 [10] => 506.955 [11] => 152.799 [12] => 102.526 [13] => 236 [14] => 242 [15] => 483 [16] => 437 ) [Net Issuance of Debt] => Array ( [0] => 1.5 [1] => -1.7 [2] => 8.401 [3] => 2.869 [4] => -21.886 [5] => -0.064 [6] => -11.951 [7] => -2.969 [8] => -128.239 [9] => 0 [10] => 200.22 [11] => 411.636 [12] => -1000 [13] => 1789 [14] => 51 [15] => 2426 [16] => -400 ) [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 ) [Dividends] => Array ( [0] => -4.6 [1] => -3.2 [2] => -3.892 [3] => -0.157 [4] => -0.319 [5] => -0.05 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Cash from Financing] => Array ( [0] => 0.6 [1] => 72.2 [2] => 725.027 [3] => 85.978 [4] => 101.505 [5] => 252.067 [6] => 688.866 [7] => 647.669 [8] => 471.606 [9] => -1260.687 [10] => -693.392 [11] => -1673.851 [12] => -945.656 [13] => 1235 [14] => -838 [15] => 1951 [16] => -1354 ) [Other Financing] => Array ( [0] => 0.7 [1] => 5.7 [2] => 6.204 [3] => 0.011 [4] => -2.60902410787E-15 [5] => -1.13659082146E-14 [6] => 0 [7] => 0 [8] => 0 [9] => 92.371 [10] => 84.83 [11] => -60.344 [12] => -48.182 [13] => -79 [14] => -67 [15] => -60 [16] => -49 ) [Net Change in Cash] => Array ( [0] => 9.2 [1] => 25.2 [2] => 184.516 [3] => -19.928 [4] => 322.096 [5] => 585.344 [6] => 272.2 [7] => -51.468 [8] => -16.465 [9] => 1349.212 [10] => 1558.399 [11] => -1032.263 [12] => 810.89 [13] => 1577 [14] => -886 [15] => 2126 [16] => -2323 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => -2.13162820728E-14 [3] => 1.42108547152E-14 [4] => -1.702 [5] => 11.133 [6] => 28.757 [7] => 28.768 [8] => -45.231 [9] => 133.255 [10] => 303.828 [11] => -183.061 [12] => -2.157 [13] => -120 [14] => -15 [15] => 100 [16] => 48 ) [total_freecashflow] => Array ( [0] => 8.6 [1] => -6.8 [2] => -24.055 [3] => 50.395 [4] => 194.692 [5] => 341.233 [6] => 508.735 [7] => 992.477 [8] => 1671.61 [9] => 1732.343 [10] => 2187.142 [11] => 2316.105 [12] => 2340.992 [13] => 2022 [14] => 2311 [15] => 2581 [16] => 4995 ) [CF_Net Income_pct] => Array ( [0] => 61.21 [1] => 121.67 [2] => 15.22 [3] => 48.22 [4] => 35.88 [5] => 52.07 [6] => 50.54 [7] => 60.55 [8] => 53.84 [9] => 50.08 [10] => 13.19 [11] => 61.74 [12] => 82.15 [13] => 65.59 [14] => 98.63 [15] => 67.98 [16] => 57.18 ) [CF_DDA_pct] => Array ( [0] => 2 [1] => 7 [2] => 26 [3] => 45 [4] => 90 [5] => 77 [6] => 159 [7] => 260 [8] => 378 [9] => 545 [10] => 602 [11] => 720 [12] => 811 [13] => 762 [14] => 940 [15] => 1,200 [16] => 1,400 ) [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 ) [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 ) [Cash Flow_CPEX_pct] => Array ( [0] => -25.86 [1] => -213.33 [2] => -138.27 [3] => -49.68 [4] => -22.78 [5] => -28.90 [6] => -41.80 [7] => -22.78 [8] => -16.83 [9] => -22.93 [10] => -17.19 [11] => -19.64 [12] => -19.50 [13] => -26.37 [14] => -29.41 [15] => -32.75 [16] => 0.00 ) [Cash Flow from Investing_pct] => Array ( [0] => -25.86 [1] => -883.33 [2] => -959.97 [3] => -205.75 [4] => -11.83 [5] => -32.87 [6] => -150.96 [7] => -156.63 [8] => -122.03 [9] => 10.18 [10] => -26.24 [11] => -71.39 [12] => -39.52 [13] => -83.18 [14] => -101.01 [15] => -98.05 [16] => -120.36 ) [Net Issuance of Stock_pct] => Array ( [0] => 25.86 [1] => 1,190.00 [2] => 1,136.50 [3] => 83.13 [4] => 49.07 [5] => 52.55 [6] => 80.17 [7] => 50.62 [8] => 29.84 [9] => -60.20 [10] => -37.05 [11] => -70.27 [12] => 3.53 [13] => -17.30 [14] => -25.11 [15] => -10.81 [16] => -18.12 ) [Net Issuance of Debt_pct] => Array ( [0] => 12.93 [1] => -28.33 [2] => 13.37 [3] => 2.86 [4] => -8.68 [5] => -0.01 [6] => -1.37 [7] => -0.23 [8] => -6.38 [9] => 0.00 [10] => 7.58 [11] => 14.28 [12] => -34.39 [13] => 65.15 [14] => 1.56 [15] => 63.21 [16] => -8.01 ) [Dividends_pct] => Array ( [0] => -39.66 [1] => -53.33 [2] => -6.19 [3] => -0.16 [4] => -0.13 [5] => -0.01 [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 ) [Other Financing_pct] => Array ( [0] => 5.17 [1] => 1,203.33 [2] => 1,153.55 [3] => 85.85 [4] => 40.26 [5] => 52.52 [6] => 78.81 [7] => 50.39 [8] => 23.46 [9] => -56.09 [10] => -26.25 [11] => -58.08 [12] => -32.52 [13] => 44.97 [14] => -25.60 [15] => 50.83 [16] => -27.11 ) [Cash from Financing_pct] => Array ( [0] => -0.86 [1] => 1,108.33 [2] => 1,143.68 [3] => 85.84 [4] => 40.26 [5] => 52.52 [6] => 78.81 [7] => 50.39 [8] => 23.46 [9] => -60.20 [10] => -29.47 [11] => -55.99 [12] => -30.86 [13] => 47.85 [14] => -23.55 [15] => 52.40 [16] => -26.13 ) [Net Change in Cash_pct] => Array ( [0] => 79.31 [1] => 420.00 [2] => 293.57 [3] => -19.90 [4] => 127.76 [5] => 121.97 [6] => 31.14 [7] => -4.00 [8] => -0.82 [9] => 60.02 [10] => 59.01 [11] => -35.82 [12] => 27.88 [13] => 57.43 [14] => -27.06 [15] => 55.39 [16] => -46.51 ) [total_freecashflow_pct] => Array ( [0] => 74.14 [1] => -113.33 [2] => -38.27 [3] => 50.32 [4] => 77.22 [5] => 71.10 [6] => 58.20 [7] => 77.22 [8] => 83.17 [9] => 77.07 [10] => 82.81 [11] => 80.36 [12] => 80.50 [13] => 73.63 [14] => 70.59 [15] => 67.25 [16] => 100.00 ) [per share rev] => Array ( [0] => 0.06 [1] => 0.09 [2] => 0.21 [3] => 0.38 [4] => 0.67 [5] => 1.04 [6] => 1.65 [7] => 2.39 [8] => 3.27 [9] => 4.19 [10] => 5.58 [11] => 6.51 [12] => 6.69 [13] => 6.9 [14] => 8.87 [15] => 10.72 [16] => 12.22 ) [per share eps] => Array ( [0] => 0.01 [1] => 0.008 [2] => 0.01 [3] => 0.043 [4] => 0.08 [5] => 0.215 [6] => 0.335 [7] => 0.57 [8] => 0.78 [9] => 0.79 [10] => 0.25 [11] => 1.36 [12] => 1.83 [13] => 1.36 [14] => 2.46 [15] => 1.99 [16] => 2.18 ) [eps_nri] => Array ( [0] => 0.01 [1] => 0.01 [2] => 0.01 [3] => 0.04 [4] => 0.08 [5] => 0.22 [6] => 0.34 [7] => 0.57 [8] => 0.78 [9] => 0.79 [10] => 0.25 [11] => 1.36 [12] => 1.83 [13] => 1.36 [14] => 2.46 [15] => 1.99 [16] => 2.18 ) [per share_freecashflow] => Array ( [0] => 0.01 [1] => -0.01 [2] => -0.02 [3] => 0.04 [4] => 0.17 [5] => 0.29 [6] => 0.39 [7] => 0.73 [8] => 1.2 [9] => 1.22 [10] => 1.59 [11] => 1.76 [12] => 1.79 [13] => 1.52 [14] => 1.76 [15] => 1.97 [16] => 3.8 ) [ROE] => Array ( [0] => 177.5 [1] => 7.26 [2] => 1.12 [3] => 4.76 [4] => 6.33 [5] => 7.03 [6] => 9.02 [7] => 11.57 [8] => 10.77 [9] => 10.32 [10] => 2.98 [11] => 16.05 [12] => 17.33 [13] => 11.77 [14] => 18.01 [15] => 12.5 [16] => 12.08 ) [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 ) [ROA] => Array ( [0] => 126.79 [1] => 4.88 [2] => 0.99 [3] => 4.08 [4] => 5.39 [5] => 6.19 [6] => 7.59 [7] => 9.74 [8] => 9.18 [9] => 8.34 [10] => 2.27 [11] => 11.41 [12] => 12.98 [13] => 8.18 [14] => 11.82 [15] => 7 [16] => 6.88 ) [ROC_capital] => Array ( [0] => 6 [1] => 189.6 [2] => 603.391 [3] => 852.887 [4] => 1084.837 [5] => 1783.474 [6] => 2865.696 [7] => 4155.742 [8] => 4501.776 [9] => 6941.981 [10] => 9577.523 [11] => 7946.002 [12] => 10102.642 [13] => 13069.909 [14] => 15228 [15] => 25173 [16] => 27353 ) [ROC] => Array ( [0] => 118.33 [1] => 3.85 [2] => 1.59 [3] => 5.66 [4] => 8.34 [5] => 14.01 [6] => 15.42 [7] => 18.73 [8] => 24.04 [9] => 16.21 [10] => 3.64 [11] => 22.39 [12] => 23.65 [13] => 13.78 [14] => 21.2 [15] => 10.36 [16] => 10.44 ) [ROC_JOEL_capital] => Array ( [0] => 1.2 [1] => 83.7 [2] => 112.202 [3] => 125.161 [4] => 142.349 [5] => 218.028 [6] => 601.785 [7] => 980.08 [8] => 801.602 [9] => 998.196 [10] => 1120.452 [11] => 1427.555 [12] => 1314.328 [13] => 1749.343 [14] => 2549 [15] => 4013 [16] => 4385 ) [ROC_JOEL] => Array ( [0] => 841.67 [1] => 15.29 [2] => -3.01 [3] => 29.2 [4] => 98.65 [5] => 162.45 [6] => 104.56 [7] => 108.08 [8] => 179.85 [9] => 142.55 [10] => 54.73 [11] => 145.4 [12] => 110.84 [13] => 117.42 [14] => 93.1 [15] => 71.97 [16] => 76.88 ) [ROC_JOEL_new] => Array ( [0] => 330.28 [1] => 16.7 [2] => 18.23 [3] => 56.48 [4] => 94.12 [5] => 183.29 [6] => 110.64 [7] => 99.43 [8] => 193.72 [9] => 155.58 [10] => 68.49 [11] => 111.92 [12] => 89.64 [13] => 95.24 [14] => 125.65 [15] => 61.23 [16] => 64.99 ) [grossmargin] => Array ( [0] => 83.33 [1] => 88.73 [2] => 74.37 [3] => 88.02 [4] => 82 [5] => 82.38 [6] => 80.78 [7] => 81.22 [8] => 82.03 [9] => 78.95 [10] => 77.02 [11] => 73.91 [12] => 71.59 [13] => 72 [14] => 70.3 [15] => 70.04 [16] => 68.62 ) [pretaxmargin] => Array ( [0] => 20.29 [1] => 14.52 [2] => 8.07 [3] => 18.07 [4] => 21.76 [5] => 32.79 [6] => 30.55 [7] => 34.49 [8] => 34.03 [9] => 25.92 [10] => 9.79 [11] => 25.56 [12] => 32.99 [13] => 22.91 [14] => 33.56 [15] => 21.92 [16] => 21.6 ) [operatingmargin] => Array ( [0] => 24.4 [1] => 14.87 [2] => -1.5 [3] => 8.47 [4] => 18.75 [5] => 29.17 [6] => 29.06 [7] => 32.38 [8] => 31.67 [9] => 23.84 [10] => 7.99 [11] => 24.3 [12] => 16.69 [13] => 22.43 [14] => 20.37 [15] => 20.52 [16] => 21.01 ) [netmargin] => Array ( [0] => 17.15 [1] => 8.48 [2] => 4.26 [3] => 11.19 [4] => 12.08 [5] => 20.58 [6] => 20.4 [7] => 23.79 [8] => 23.77 [9] => 18.86 [10] => 4.54 [11] => 20.83 [12] => 27.37 [13] => 19.67 [14] => 27.71 [15] => 18.54 [16] => 17.8 ) [pettm] => Array ( [0] => 0.000 [1] => 913.910 [2] => 652.040 [3] => 183.330 [4] => 199.110 [5] => 79.600 [6] => 95.860 [7] => 102.410 [8] => 55.700 [9] => 38.210 [10] => 148.830 [11] => 10.290 [12] => 12.890 [13] => 20.480 [14] => 12.380 [15] => 25.640 [16] => 25.180 ) [penri] => Array ( [0] => 0.00 [1] => 437.09 [2] => 652.04 [3] => 191.86 [4] => 209.06 [5] => 80.74 [6] => 92.30 [7] => 102.05 [8] => 55.41 [9] => 38.06 [10] => 150.86 [11] => 10.26 [12] => 12.93 [13] => 20.46 [14] => 12.33 [15] => 25.63 [16] => 25.17 ) [pe] => Array ( [0] => 0.000 [1] => 913.910 [2] => 652.040 [3] => 183.330 [4] => 199.110 [5] => 79.600 [6] => 95.860 [7] => 102.410 [8] => 55.700 [9] => 38.210 [10] => 148.830 [11] => 10.290 [12] => 12.890 [13] => 20.480 [14] => 12.380 [15] => 25.640 [16] => 25.180 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 8.680 [4] => 14.930 [5] => 11.460 [6] => 14.420 [7] => 21.230 [8] => 19.380 [9] => 11.260 [10] => 9.250 [11] => 5.370 [12] => 4.430 [13] => 4.260 [14] => 4.830 [15] => 5.900 [16] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 8.75 [7] => 14.25 [8] => 19.5 [9] => 19.75 [10] => 4.93 [11] => 16.18 [12] => 18.91 [13] => 14.96 [14] => 45.76 [15] => 46.73 [16] => 43.47 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 165.000 [4] => 98.380 [5] => 58.470 [6] => 82.830 [7] => 80.790 [8] => 36.320 [9] => 24.650 [10] => 20.870 [11] => 7.890 [12] => 13.150 [13] => 18.310 [14] => 17.330 [15] => 26.020 [16] => 19.250 ) [ps] => Array ( [0] => 0.000 [1] => 71.810 [2] => 16.300 [3] => 21.150 [4] => 25.340 [5] => 16.460 [6] => 19.580 [7] => 24.340 [8] => 13.220 [9] => 7.160 [10] => 6.000 [11] => 2.140 [12] => 3.520 [13] => 4.040 [14] => 3.420 [15] => 4.750 [16] => 4.490 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.066 [7] => 0.154 [8] => 0.324 [9] => 0.552 [10] => 0.762 [11] => 1.022 [12] => 1.298 [13] => 1.512 [14] => 1.578 [15] => 1.684 [16] => 1.758 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 61.060 [7] => 77.300 [8] => 61.930 [9] => 46.020 [10] => 22.430 [11] => 11.900 [12] => 10.390 [13] => 11.000 [14] => 18.600 [15] => 23.480 [16] => 19.940 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 61.450 [7] => 77.780 [8] => 62.490 [9] => 47.300 [10] => 24.960 [11] => 14.980 [12] => 19.690 [13] => 17.430 [14] => 24.270 [15] => 29.030 [16] => 23.390 ) [zscore] => Array ( [0] => 0.000 [1] => 120.370 [2] => 322.360 [3] => 32.660 [4] => 45.690 [5] => 27.060 [6] => 28.360 [7] => 38.080 [8] => 22.070 [9] => 11.150 [10] => 8.710 [11] => 4.120 [12] => 5.910 [13] => 4.970 [14] => 4.340 [15] => 3.400 [16] => 4.000 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 6 [4] => 6 [5] => 7 [6] => 3 [7] => 7 [8] => 7 [9] => 5 [10] => 6 [11] => 6 [12] => 7 [13] => 5 [14] => 7 [15] => 5 [16] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.930 [4] => -2.260 [5] => -1.840 [6] => -2.210 [7] => -2.570 [8] => -2.330 [9] => -2.820 [10] => -2.680 [11] => -1.360 [12] => -2.340 [13] => -2.590 [14] => -2.270 [15] => -2.220 [16] => -2.540 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.13 [7] => 0.22 [8] => 0.35 [9] => 0.48 [10] => 0.52 [11] => 0.70 [12] => 0.96 [13] => 1.09 [14] => 1.38 [15] => 1.59 [16] => 1.95 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 255.460 [7] => 265.220 [8] => 122.680 [9] => 62.110 [10] => 63.590 [11] => 19.930 [12] => 24.560 [13] => 25.440 [14] => 21.910 [15] => 32.030 [16] => 28.200 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 4.200 [7] => 7.560 [8] => 12.160 [9] => 15.830 [10] => 19.530 [11] => 25.060 [12] => 29.400 [13] => 30.730 [14] => 31.730 [15] => 34.580 [16] => 43.400 ) [medpsvalue] => Array ( [0] => 0 [1] => 0.66 [2] => 4.55 [3] => 1.85 [4] => 3.13 [5] => 4.88 [6] => 7.82 [7] => 11.33 [8] => 15.5 [9] => 19.91 [10] => 26.21 [11] => 30.86 [12] => 31.66 [13] => 32.66 [14] => 42 [15] => 50.86 [16] => 57.92 ) [ev2rev] => Array ( [0] => 0.000 [1] => 124.160 [2] => 274.280 [3] => 19.300 [4] => 23.700 [5] => 16.300 [6] => 18.560 [7] => 23.100 [8] => 12.770 [9] => 6.490 [10] => 5.220 [11] => 1.810 [12] => 2.930 [13] => 3.420 [14] => 3.020 [15] => 4.340 [16] => 4.120 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 532.810 [2] => 1334.650 [3] => 65.650 [4] => 69.070 [5] => 41.560 [6] => 48.720 [7] => 54.110 [8] => 30.110 [9] => 18.460 [10] => 29.250 [11] => 5.490 [12] => 11.290 [13] => 10.920 [14] => 7.210 [15] => 14.940 [16] => 13.320 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 999.700 [2] => 363.730 [3] => 233.050 [4] => 126.390 [5] => 55.870 [6] => 63.860 [7] => 71.340 [8] => 40.330 [9] => 27.210 [10] => 65.300 [11] => 7.450 [12] => 17.570 [13] => 15.230 [14] => 14.820 [15] => 21.150 [16] => 19.620 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 77.33 [2] => 40.13 [3] => 8.51 [4] => 11.61 [5] => 6.55 [6] => 7.73 [7] => 9.65 [8] => 6.93 [9] => 4.35 [10] => 7.28 [11] => 1.55 [12] => 1.59 [13] => 1.94 [14] => 1.6 [15] => 2.57 [16] => 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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 41.4 [1] => 86.1 [2] => 224.724 [3] => 431.424 [4] => 748.821 [5] => 1214.1 [6] => 2165.096 [7] => 3271.309 [8] => 4552.401 [9] => 5969.741 [10] => 7672.329 [11] => 8541.261 [12] => 8727.362 [13] => 9156 [14] => 11652 [15] => 14072 [16] => 16047 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 1.5 [1] => 7.2 [2] => 1.145 [3] => 45.191 [4] => 36.591 [5] => 15.941 [6] => 50.659 [7] => 65.927 [8] => 128.941 [9] => 197.078 [10] => 204.104 [11] => 234.916 [12] => 262.686 [13] => 190 [14] => 267 [15] => 335 [16] => 318 ) [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 ) [IS_InterestExpense] => Array ( [0] => 2.4 [1] => 2.2 [2] => 2.319 [3] => 3.374 [4] => 2.851 [5] => 1.492 [6] => 4.314 [7] => 8.879 [8] => 3.478 [9] => 5.916 [10] => 16.6 [11] => 0 [12] => 0 [13] => 4 [14] => 25 [15] => 0 [16] => 0 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 181.086 [3] => 354.166 [4] => 199.45 [5] => 89.69 [6] => 340.576 [7] => 682.004 [8] => 774.65 [9] => 542.103 [10] => 658.854 [11] => 163.734 [12] => 943.986 [13] => 1045.403 [14] => 1238 [15] => 2591 [16] => 4531 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 3.7 [1] => 37.3 [2] => 221.801 [3] => 201.873 [4] => 523.969 [5] => 1109.313 [6] => 1381.513 [7] => 1330.045 [8] => 1313.58 [9] => 2662.792 [10] => 4221.191 [11] => 3188.928 [12] => 3999.818 [13] => 5577.411 [14] => 4691 [15] => 6817 [16] => 4494 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 0.2 [1] => 47.8 [2] => 586.595 [3] => 764.907 [4] => 711.869 [5] => 804.929 [6] => 1537.704 [7] => 2514.25 [8] => 2152.375 [9] => 1813.276 [10] => 2263.309 [11] => 970.035 [12] => 2994.978 [13] => 4207.858 [14] => 4721 [15] => 7225 [16] => 11078 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 0.3 [1] => 10 [2] => 32.133 [3] => 31.725 [4] => 127.828 [5] => 246.747 [6] => 421.124 [7] => 459.927 [8] => 1220.9 [9] => 602.172 [10] => 938.339 [11] => 2523.491 [12] => 3542.663 [13] => 4120.05 [14] => 5524 [15] => 10516 [16] => 12475 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0.3 [1] => 4 [2] => 15.781 [3] => 15.272 [4] => 16.111 [5] => 2.97 [6] => 2.84 [7] => 456.077 [8] => 0 [9] => 0 [10] => 0 [11] => 1000 [12] => 0 [13] => 300 [14] => 565 [15] => 413 [16] => 6 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 15.583 [5] => 18.846 [6] => 28.874 [7] => 50.439 [8] => 81.94 [9] => 128.964 [10] => 316.575 [11] => 181.596 [12] => 99.305 [13] => 96.464 [14] => 110 [15] => 137 [16] => 158 ) [BS_other_liabilities_Insurance] => Array ( [0] => 0.7 [1] => 16.6 [2] => 52.759 [3] => 110.242 [4] => 77.861 [5] => 201.392 [6] => 346.578 [7] => 296.192 [8] => 438.165 [9] => 1858.243 [10] => 2406.521 [11] => 803.494 [12] => 978.704 [13] => 690.842 [14] => 1666 [15] => 1227 [16] => 1085 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -1.3 [1] => -0.4 [2] => 21.514 [3] => 42.963 [4] => 38.762 [5] => 47.717 [6] => 33.489 [7] => 68.988 [8] => 107.67 [9] => 124.105 [10] => 137.671 [11] => 107.882 [12] => 1422.385 [13] => 82 [14] => 86 [15] => 196 [16] => 95 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -23.6 [1] => -59 [2] => -165.681 [3] => -284.985 [4] => -448.99 [5] => -598.011 [6] => -1029.271 [7] => -1550.6 [8] => -2213.623 [9] => -3142.772 [10] => -3683.115 [11] => -3600.236 [12] => -4115.012 [13] => -3810 [14] => -4739 [15] => -5680 [16] => -6163 ) [BS_MoneyMarket] => Array ( [0] => -3.7 [1] => -37.3 [2] => -221.801 [3] => -201.873 [4] => -523.969 [5] => -1109.313 [6] => -1381.513 [7] => -1330.045 [8] => -1313.58 [9] => -2662.792 [10] => -4221.191 [11] => -3188.928 [12] => -3999.818 [13] => -5577.411 [14] => -4691 [15] => -6817 [16] => -4494 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 3.9 [1] => 85.1 [2] => 808.396 [3] => 966.78 [4] => 1235.838 [5] => 1914.242 [6] => 2919.217 [7] => 3844.295 [8] => 3465.955 [9] => 4476.068 [10] => 6484.5 [11] => 4158.963 [12] => 6994.796 [13] => 9785.269 [14] => 9412 [15] => 14042 [16] => 15572 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 0.7 [1] => 16.6 [2] => 52.759 [3] => 110.242 [4] => 93.444 [5] => 220.238 [6] => 375.452 [7] => 346.631 [8] => 520.105 [9] => 1987.207 [10] => 2723.096 [11] => 985.09 [12] => 1078.009 [13] => 787.306 [14] => 1776 [15] => 1364 [16] => 1243 ) [cash2debt] => Array ( [0] => 6.167 [1] => 1.665 [2] => 13.079 [3] => 20.844 [4] => 25.727 [5] => 71.505 [6] => 13.526 [7] => 4.411 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 3.353 [12] => 10000 [13] => 3.691 [14] => 2.837 [15] => 2.082 [16] => 2.189 ) [interest_coverage] => Array ( [0] => 4.21 [1] => 5.82 [2] => 0 [3] => 10.83 [4] => 49.25 [5] => 237.4 [6] => 145.86 [7] => 119.3 [8] => 414.52 [9] => 240.53 [10] => 36.94 [11] => 10000 [12] => 10000 [13] => 513.5 [14] => 94.92 [15] => 0 [16] => 0 ) [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 ) [OtherIncomeExpense] => Array ( [0] => -0.3 [1] => -0.4 [2] => -0.102 [3] => 3.062 [4] => 7.514 [5] => -2.296 [6] => -7.578 [7] => -6.122 [8] => -0.049 [9] => -0.004 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [TaxProvision] => Array ( [0] => -1 [1] => -4.8 [2] => -8.472 [3] => -32.725 [4] => -80.009 [5] => -145.946 [6] => -206.738 [7] => -343.885 [8] => -467.285 [9] => -421.418 [10] => -402.6 [11] => -404.09 [12] => -490.054 [13] => -297 [14] => -681 [15] => -475 [16] => -610 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 4.359 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 49.119 [12] => 38.187 [13] => 21.437 [14] => 0 [15] => 0 [16] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 7.1 [1] => 7.3 [2] => 9.567 [3] => 48.292 [4] => 90.448 [5] => 249.891 [6] => 447.184 [7] => 778.223 [8] => 1082.043 [9] => 1125.639 [10] => 348.251 [11] => 1779.474 [12] => 2389.097 [13] => 1801 [14] => 3229 [15] => 2609 [16] => 2856 ) [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 [16] => 0 ) [eps_diluated] => Array ( [0] => 0.01 [1] => 0.008 [2] => 0.01 [3] => 0.043 [4] => 0.08 [5] => 0.215 [6] => 0.335 [7] => 0.57 [8] => 0.78 [9] => 0.79 [10] => 0.25 [11] => 1.36 [12] => 1.83 [13] => 1.36 [14] => 2.46 [15] => 1.99 [16] => 2.18 ) [eps_basic] => Array ( [0] => 0.038 [1] => 0.018 [2] => 0.01 [3] => 0.048 [4] => 0.085 [5] => 0.215 [6] => 0.345 [7] => 0.59 [8] => 0.79 [9] => 0.8 [10] => 0.26 [11] => 1.37 [12] => 1.85 [13] => 1.38 [14] => 2.5 [15] => 2.02 [16] => 2.2 ) [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 ) [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 ) [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 ) [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 ) [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 ) [CashAndCashEquivalents] => Array ( [0] => 3.7 [1] => 37.3 [2] => 221.801 [3] => 201.873 [4] => 523.969 [5] => 1109.313 [6] => 1381.513 [7] => 1330.045 [8] => 1313.58 [9] => 2662.792 [10] => 4221.191 [11] => 3188.928 [12] => 3999.818 [13] => 5577.411 [14] => 4691 [15] => 6817 [16] => 4494 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 181.086 [3] => 354.166 [4] => 199.45 [5] => 89.69 [6] => 340.576 [7] => 682.004 [8] => 774.65 [9] => 542.103 [10] => 658.854 [11] => 163.734 [12] => 943.986 [13] => 1045.403 [14] => 1238 [15] => 2591 [16] => 4531 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 60.725 [5] => 31.926 [6] => 293.238 [7] => 278.709 [8] => 342.689 [9] => 355.222 [10] => 399.948 [11] => 430.495 [12] => 431.456 [13] => 688.282 [14] => 784 [15] => 0 [16] => 0 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 12.348 [5] => 18.916 [6] => 49.645 [7] => 99.623 [8] => 121.306 [9] => 197.835 [10] => 237.822 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 190.958 [5] => 328.844 [6] => 528.55 [7] => 758.014 [8] => 992.223 [9] => 1393.033 [10] => 1794.136 [11] => 1977.087 [12] => 2290.165 [13] => 2845.324 [14] => 3519 [15] => 0 [16] => 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] => 126.028 [12] => 331.556 [13] => 140.263 [14] => 236 [15] => 0 [16] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 264.031 [5] => 379.789 [6] => 871.433 [7] => 1136.346 [8] => 1456.218 [9] => 1946.09 [10] => 2431.906 [11] => 2812.009 [12] => 3316.333 [13] => 3962.781 [14] => 4877 [15] => 0 [16] => 0 ) [AccumulatedDepreciation] => Array ( [0] => -1.4 [1] => -13.7 [2] => -32.2 [3] => -69.017 [4] => -121.682 [5] => -161.761 [6] => -269.648 [7] => -426.573 [8] => -654.616 [9] => -947.894 [10] => -1311.454 [11] => -1613.295 [12] => -2002.005 [13] => -2439.448 [14] => -2891 [15] => 0 [16] => 0 ) [AccountsPayable] => Array ( [0] => 0.3 [1] => 10 [2] => 32.133 [3] => 31.725 [4] => 33.235 [5] => 47.424 [6] => 64.633 [7] => 37.958 [8] => 642.343 [9] => 83.392 [10] => 156.613 [11] => 170.332 [12] => 192.412 [13] => 184.963 [14] => 282 [15] => 301 [16] => 309 ) [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] => 100.423 [12] => 210.522 [13] => 40.468 [14] => 397 [15] => 63 [16] => 107 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 94.593 [5] => 199.323 [6] => 356.491 [7] => 421.969 [8] => 578.557 [9] => 518.78 [10] => 781.726 [11] => 2252.736 [12] => 3139.729 [13] => 3894.619 [14] => 4845 [15] => 10152 [16] => 12059 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 150.08 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [LongTermDebt] => Array ( [0] => 0.3 [1] => 18.4 [2] => 15.023 [3] => 11.404 [4] => 12.008 [5] => 13.798 [6] => 124.476 [7] => 0.075 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 1494.227 [14] => 1525 [15] => 4106 [16] => 4117 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 0.2 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 27.625 [6] => 79.238 [7] => 135.971 [8] => 215.682 [9] => 31.784 [10] => 510.557 [11] => 753.965 [12] => 929.143 [13] => 645.457 [14] => 1073 [15] => 1020 [16] => 841 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 7.1 [1] => 7.3 [2] => 9.567 [3] => 48.292 [4] => 90.448 [5] => 249.891 [6] => 441.771 [7] => 778.223 [8] => 1082.043 [9] => 1125.639 [10] => 348.251 [11] => 1779.474 [12] => 2389.097 [13] => 1801 [14] => 3229 [15] => 2609 [16] => 2856 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => -1.3 [1] => -8.4 [2] => -33.384 [3] => -48.862 [4] => -50.221 [5] => -66.402 [6] => -192.252 [7] => -150.291 [8] => -284.599 [9] => -316.65 [10] => -211.396 [11] => -66.853 [12] => -97.494 [13] => -112 [14] => -292 [15] => 0 [16] => 0 ) [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 ) [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 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 3.1 [1] => -3.1 [2] => 22.137 [3] => -0.408 [4] => -4.087 [5] => 14.631 [6] => 17.348 [7] => -33.975 [8] => 0.564 [9] => 32.986 [10] => 36.954 [11] => 32.801 [12] => 166.236 [13] => -604 [14] => -41 [15] => 0 [16] => 0 ) [ChangeInWorkingCapital] => Array ( [0] => 2.8 [1] => -10.3 [2] => 5.636 [3] => -47.582 [4] => -29.683 [5] => 31.098 [6] => -29.432 [7] => -190.588 [8] => -4.193 [9] => 204.678 [10] => -172.318 [11] => -106.732 [12] => 220.575 [13] => -897 [14] => -321 [15] => -958 [16] => -586 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -11.408 [5] => 8.134 [6] => 69.77 [7] => 28.652 [8] => 91.69 [9] => -227.85 [10] => -123.371 [11] => -206.636 [12] => -178.813 [13] => 349 [14] => 17 [15] => 0 [16] => 0 ) [PurchaseOfPPE] => Array ( [0] => -3 [1] => -12.8 [2] => -86.907 [3] => -49.753 [4] => -57.42 [5] => -138.67 [6] => -365.384 [7] => -292.838 [8] => -338.281 [9] => -515.448 [10] => -453.967 [11] => -565.89 [12] => -567.094 [13] => -724 [14] => -963 [15] => -1257 [16] => 0 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 1.3 [2] => 0.173 [3] => 0 [4] => 4.56 [5] => 35.777 [6] => 0 [7] => 0 [8] => 28.29 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 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] => -1360.293 [12] => -1209.433 [13] => -91 [14] => -3223 [15] => -143 [16] => 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] => 1780.321 [13] => 0 [14] => 2269 [15] => 144 [16] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => -40.4 [2] => -620.733 [3] => -398.998 [4] => -602.485 [5] => -723.307 [6] => -2035.053 [7] => -1754.808 [8] => -1324.353 [9] => -583.263 [10] => -270.676 [11] => -108.128 [12] => -1142.098 [13] => -2644 [14] => -2290 [15] => -3128 [16] => -7505 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 111.154 [3] => 248.547 [4] => 738.989 [5] => 727.455 [6] => 1297.262 [7] => 1079.548 [8] => 1928.539 [9] => 1380.227 [10] => 888.757 [11] => 136.2 [12] => 103.572 [13] => 1561 [14] => 1596 [15] => 1421 [16] => 3943 ) [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 [16] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0 [1] => -1.1 [2] => -7.05 [3] => -5.85 [4] => -113.463 [5] => -59.014 [6] => -216.367 [7] => -1045.122 [8] => -2746.926 [9] => -52.663 [10] => -857.26 [11] => -159.235 [12] => -114.651 [13] => -386 [14] => -696 [15] => -800 [16] => -2450 ) [sloanratio] => Array ( [0] => -0.27 [1] => 0.36 [2] => 0.57 [3] => 0.13 [4] => -0.08 [5] => -0.02 [6] => 0.15 [7] => 0.19 [8] => 0.13 [9] => -0.1 [10] => -0.1 [11] => 0.06 [12] => 0.03 [13] => 0.06 [14] => 0.12 [15] => 0.07 [16] => 0.09 ) [current_ratio] => Array ( [0] => 4.55 [1] => 3.95 [2] => 5 [3] => 4.91 [4] => 4.91 [5] => 3.8 [6] => 3.32 [7] => 2.68 [8] => 2.14 [9] => 1.97 [10] => 2.3 [11] => 1.7 [12] => 2.32 [13] => 2.45 [14] => 1.88 [15] => 1.95 [16] => 1.84 ) [quick_ratio] => Array ( [0] => 4.55 [1] => 3.95 [2] => 5 [3] => 4.91 [4] => 4.91 [5] => 3.8 [6] => 3.32 [7] => 2.68 [8] => 2.14 [9] => 1.97 [10] => 2.3 [11] => 1.7 [12] => 2.32 [13] => 2.45 [14] => 1.88 [15] => 1.95 [16] => 1.84 ) [ev_per_share] => Array ( [0] => 0 [1] => 10.033 [2] => 15.309 [3] => 7.77 [4] => 16.125 [5] => 16.025 [6] => 31.105 [7] => 57 [8] => 41.72 [9] => 27.77 [10] => 29.58 [11] => 12.12 [12] => 19.72 [13] => 24.11 [14] => 27.35 [15] => 47.218 [16] => 51.075 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0.1 [2] => 0.27 [3] => 0.43 [4] => 0.79 [5] => 1.79 [6] => 1.57 [7] => 1.4 [8] => 2.48 [9] => 3.68 [10] => 1.53 [11] => 13.42 [12] => 5.69 [13] => 6.57 [14] => 6.75 [15] => 4.73 [16] => 5.1 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 15.23 [2] => 3.44 [3] => 4.46 [4] => 5.34 [5] => 3.47 [6] => 4.13 [7] => 5.13 [8] => 2.79 [9] => 1.51 [10] => 1.27 [11] => 0.45 [12] => 0.74 [13] => 0.85 [14] => 0.72 [15] => 1 [16] => 0.95 ) [p2tangible_book] => Array ( [0] => 0 [1] => 100.53 [2] => 20.32 [3] => 8.97 [4] => 14.93 [5] => 11.53 [6] => 14.36 [7] => 21.08 [8] => 19.38 [9] => 11.39 [10] => 9.27 [11] => 5.37 [12] => 4.44 [13] => 4.22 [14] => 4.78 [15] => 5.89 [16] => 5.29 ) [pb] => Array ( [0] => 0 [1] => 100.53 [2] => 20.06 [3] => 8.68 [4] => 12.87 [5] => 5.89 [6] => 8.52 [7] => 11.47 [8] => 5.99 [9] => 3.85 [10] => 3.84 [11] => 1.61 [12] => 2.22 [13] => 2.36 [14] => 2.18 [15] => 3.16 [16] => 3 ) [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 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -36.07 [2] => -13.05 [3] => 1.88 [4] => -2.7 [5] => -12.22 [6] => -4.62 [7] => -2.62 [8] => -5.13 [9] => -0.02 [10] => 2.91 [11] => 5.66 [12] => -1.63 [13] => 0.01 [14] => 0.86 [15] => -0.58 [16] => -0.05 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 50 [2] => 133.33 [3] => 80.95 [4] => 76.32 [5] => 55.22 [6] => 58.65 [7] => 44.85 [8] => 36.82 [9] => 28.13 [10] => 33.17 [11] => 16.67 [12] => 2.76 [13] => 3.14 [14] => 28.55 [15] => 20.86 [16] => 13.99 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -20 [2] => 25 [3] => 330 [4] => 86.05 [5] => 168.75 [6] => 55.81 [7] => 70.15 [8] => 36.84 [9] => 1.28 [10] => -68.35 [11] => 444 [12] => 34.56 [13] => -25.68 [14] => 80.88 [15] => -19.11 [16] => 9.55 ) [p2netcash] => Array ( [0] => 0 [1] => 0 [2] => 60.19 [3] => 22.92 [4] => 38.9 [5] => 29.23 [6] => 52.1 [7] => 102.05 [8] => 172.88 [9] => 68.34 [10] => 36.88 [11] => 0 [12] => 94.12 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 53.96 [3] => 20.12 [4] => 33.45 [5] => 24.93 [6] => 40.38 [7] => 75.55 [8] => 77.18 [9] => 34.56 [10] => 23.71 [11] => 25.38 [12] => 11.26 [13] => 12.48 [14] => 33.7 [15] => 50 [16] => 79.51 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.51162790698 [7] => 1.32018111255 [8] => 0.894719844986 [9] => 0.827031725337 [10] => 6.72581364244 [11] => 0.86218487395 [12] => 1.24446583253 [13] => 1.86 [14] => 0.662903225806 [15] => 1.09156729131 [16] => 1.26228686058 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 7.69 [7] => 7.69 [8] => 3.55 [9] => 1.9 [10] => 1.7 [11] => 0.56 [12] => 0.8 [13] => 0.91 [14] => 0.96 [15] => 1.47 [16] => 1.26 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.69 [7] => 4.08 [8] => 2.22 [9] => 1.52 [10] => 6.73 [11] => 0.86 [12] => 1.24 [13] => 1.86 [14] => 0.66 [15] => 1.09 [16] => 1.26 ) )
eBay Inc (NAS:EBAY)
Days Inventory
0.00 (As of Jun. 2014)

eBay Inc's inventory for the three months ended in Jun. 2014 was $0 Mil. eBay Inc's cost of goods sold for the three months ended in Jun. 2014 was $1,392 Mil. Hence, eBay Inc's days inventory for the three months ended in Jun. 2014 was 0.00.

eBay Inc's days inventory stayed the same from Jun. 2013 (0.00) to Jun. 2014 (0.00).

Inventory can be measured by Days Sales of Inventory (DSI). eBay Inc's days sales of inventory (DSI) for the three months ended in Jun. 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. eBay Inc's inventory to revenue ratio for the three months ended in Jun. 2014 was 0.00.


Definition

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

eBay Inc's Days Inventory for the fiscal year that ended in Dec. 2012 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=0/4216*365
=0.00

eBay Inc's Days Inventory for the quarter that ended in Jun. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=0/1392*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).

eBay Inc's Days Sales of Inventory for the three months ended in Jun. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=0/4366*91
=0.00

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

eBay Inc's Inventory Turnover for the three months ended in Jun. 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.

eBay Inc's Inventory to Revenue for the three months ended in Jun. 2014 is calculated as

* 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.

eBay Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.000.000.000.000.000.000.000.000.000.00

eBay Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
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