Switch to:
Array ( [fx_rate] => Array ( [0] => 8.63615295481 [1] => 8.12968591692 [2] => 8.2382739212 [3] => 7.91526919682 [4] => 7.33970276008 [5] => 8.61188369153 [6] => 8.22440944882 [7] => 8.04490291262 [8] => 8.26753246753 [9] => 7.95139911635 [10] => 9.21456953642 [11] => 8.18830242511 [12] => 7.82887700535 [13] => 7.66709677419 [14] => 7.38031914894 [15] => 8.39509536785 ) [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] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 9.50 [6] => 12.23 [7] => 21.70 [8] => 24.49 [9] => 24.77 [10] => 23.37 [11] => 17.75 [12] => 18.13 [13] => 19.60 [14] => 20.74 [15] => 17.90 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 8.50 [7] => 11.40 [8] => 17.40 [9] => 18.47 [10] => 11.03 [11] => 12.28 [12] => 14.95 [13] => 14.42 [14] => 17.71 [15] => 14.96 ) [BS_share] => Array ( [0] => 0 [1] => 0 [2] => 1975.886 [3] => 2164.59 [4] => 2166.14 [5] => 2166.14 [6] => 2166.13 [7] => 2165.38 [8] => 3230.850 [9] => 3186.45 [10] => 3188.65 [11] => 3183.87 [12] => 3188.65 [13] => 3188.65 [14] => 3188.65 [15] => 3188.65 ) [Fiscal Year] => Array ( [0] => Dec98 [1] => Dec99 [2] => Dec00 [3] => Dec01 [4] => Dec02 [5] => Dec03 [6] => Dec04 [7] => Dec05 [8] => Dec06 [9] => Dec07 [10] => Dec08 [11] => Dec09 [12] => Dec10 [13] => Dec11 [14] => Dec12 [15] => Dec13 ) [quarter] => Array ( [0] => 199812 [1] => 199912 [2] => 200012 [3] => 200112 [4] => 200212 [5] => 200312 [6] => 200412 [7] => 200512 [8] => 200612 [9] => 200712 [10] => 200812 [11] => 200912 [12] => 201012 [13] => 201112 [14] => 201212 [15] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1975.886 [3] => 2076.181 [4] => 2165.422 [5] => 2166.144 [6] => 2166.143 [7] => 2165.740 [8] => 3230.850 [9] => 3195.867 [10] => 3185.954 [11] => 3189.902 [12] => 3189.689 [13] => 3190.044 [14] => 3190.200 [15] => 3180.700 ) [Revenue] => Array ( [0] => 12261.4780625 [1] => 17071.7542373 [2] => 27881.5079708 [3] => 29847.7551585 [4] => 33120.5601843 [5] => 29040.1051568 [6] => 36931.5111182 [7] => 48094.4344764 [8] => 62980.8654571 [9] => 65872.2026572 [10] => 71193.7760529 [11] => 56831.0714286 [12] => 67687.2301913 [13] => 87412.487378 [14] => 97827.7477477 [15] => 75579.8442064 ) [COGS] => Array ( [0] => 6545.15966725 [1] => 10241.4780658 [2] => 14790.9114416 [3] => 16252.5067438 [4] => 20389.865488 [5] => 17426.6956424 [6] => 22571.9267937 [7] => 28642.4084296 [8] => 31430.1971018 [9] => 34237.5028616 [10] => 43759.8303867 [11] => 32099.9379791 [12] => 40249.1953552 [13] => 49562.4368899 [14] => 57680.4324324 [15] => 45383.6416748 ) [Gross Profit] => Array ( [0] => 5716.31839528 [1] => 6830.27617149 [2] => 13090.5965293 [3] => 13595.2484147 [4] => 12730.6946963 [5] => 11613.4095144 [6] => 14359.5843246 [7] => 19452.0260468 [8] => 31550.6683553 [9] => 31634.6997955 [10] => 27433.9456662 [11] => 24731.1334495 [12] => 27438.0348361 [13] => 37850.0504881 [14] => 40147.3153153 [15] => 30196.2025316 ) [SGA] => Array ( [0] => 0 [1] => 0 [2] => 3976.0052061 [3] => 4247.31265154 [4] => 4587.57828493 [5] => 4022.37898708 [6] => 4264.02980278 [7] => 5050.35156313 [8] => 6717.77827521 [9] => 9385.96930024 [10] => 1189.85482248 [11] => 1260.45662021 [12] => 1415.40095628 [13] => 1721.6425446 [14] => 1504 [15] => 929.113924051 ) [RD] => Array ( [0] => 382.346169328 [1] => 271.843220339 [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] => 0 [1] => 0 [2] => 1908.95570485 [3] => 2274.73981646 [4] => 2288.60058085 [5] => 1895.43479507 [6] => 2138.29966874 [7] => 2618.63868698 [8] => 4764.63807729 [9] => 4960.58812076 [10] => 4666.08883139 [11] => 6574.01219512 [12] => 6475.25819672 [13] => 6703.97172669 [14] => 8197.47747748 [15] => 8624.08308991 ) [Operating Income] => Array ( [0] => 2339.69918154 [1] => 3470.12175972 [2] => 7205.63561831 [3] => 7073.1959467 [4] => 5854.51583049 [5] => 5695.59573224 [6] => 7973.52130972 [7] => 11799.8005732 [8] => 20068.2520028 [9] => 17287.4579667 [10] => 21578.0020124 [11] => 14858.8796167 [12] => 17532.6550546 [13] => 27624.5371929 [14] => 27993.3693694 [15] => 18522.7198961 ) [other_operating_charges] => Array ( [0] => -2994.27304441 [1] => -3088.31119143 [2] => -1908.95570485 [3] => -2274.73981646 [4] => -2288.60058085 [5] => -1895.43479507 [6] => -2122.03321206 [7] => -2601.87391039 [8] => -4764.63807729 [9] => -4961.27252862 [10] => -4666.08883139 [11] => -8611.79721254 [12] => -8489.97882514 [13] => -8503.87075059 [14] => -10649.9459459 [15] => -10744.3687115 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 9.23 [6] => 11.23 [7] => 19.6 [8] => 19.8 [9] => 21.16 [10] => 12.5 [11] => 17.75 [12] => 18.13 [13] => 19.5 [14] => 18.819 [15] => 17.7 ) [Cash and Equiv] => Array ( [0] => 69.9385482356 [1] => 499.527293121 [2] => 1649.76791619 [3] => 813.700436441 [4] => 1625.41582268 [5] => 1936.4715778 [6] => 2039.96154428 [7] => 1720.89161925 [8] => 1014.21736569 [9] => 2300.97920282 [10] => 4096.88155814 [11] => 3728.48954704 [12] => 4552.24931694 [13] => 7095.25412319 [14] => 10541.5495495 [15] => 14568.0298604 ) [ev_addition] => Array ( [0] => 5160.97853213 [1] => 5593.45102193 [2] => 3137.14016397 [3] => 4640.01666737 [4] => 3629.12053399 [5] => 2577.57452319 [6] => 2592.28168693 [7] => 2696.59438226 [8] => 3461.28970311 [9] => 4292.60605594 [10] => 4289.5112836 [11] => 9134.86045296 [12] => 10493.4590164 [13] => 9925.53012454 [14] => 5725.90414414 [15] => -12471.5676728 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 22571.0467232 [6] => 26917.9215869 [7] => 45138.0423823 [8] => 67432.1197031 [9] => 71717.8880559 [10] => 44147.6362836 [11] => 65648.552953 [12] => 68303.6835164 [13] => 72104.2051245 [14] => 65733.1084941 [15] => 43967.5373272 ) [Non Operating Income] => Array ( [0] => -1841.6765061 [1] => -1813.23118146 [2] => 72.0563561831 [3] => 668.841433988 [4] => 1341.46331559 [5] => -439.790426307 [6] => 1002.60523887 [7] => -461.866232614 [8] => 843.298774741 [9] => 1407.82695425 [10] => -3101.71841311 [11] => -744.354529617 [12] => -118.918715847 [13] => 417.367889599 [14] => 203.243243243 [15] => -1917.78643298 ) [tax] => Array ( [0] => 491.885683617 [1] => 1118.37038883 [2] => 4907.36049647 [3] => 4847.11966782 [4] => 4663.99064362 [5] => 3196.22337992 [6] => 5564.60695261 [7] => 7452.72623563 [8] => 14418.9031574 [9] => 12873.0273128 [10] => 14889.138278 [11] => 11869.9817073 [12] => 12668.3558743 [13] => 17659.8788287 [14] => 18589.981982 [15] => 11816.4232392 ) [Pretax Income] => Array ( [0] => 498.022675433 [1] => 1656.89057827 [2] => 6926.0139376 [3] => 7079.98624008 [4] => 6973.34533468 [5] => 5157.47188315 [6] => 8678.89402202 [7] => 11363.0813191 [8] => 20680.3965598 [9] => 18498.1754592 [10] => 19584.9626276 [11] => 14033.4337979 [12] => 17477.0915301 [13] => 27885.3921239 [14] => 28006.9189189 [15] => 16485.8162934 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 94.6412024892 [7] => 91.3674171067 [8] => 443.484802074 [9] => 290.188929802 [10] => 1324.74989219 [11] => 337.921080139 [12] => 296.466530055 [13] => 326.06866375 [14] => 149.045045045 [15] => 428.8218111 ) [InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => -351.678036894 [3] => 0 [4] => 0 [5] => 0 [6] => -94.6412024892 [7] => -67.0586091417 [8] => -369.696159284 [9] => -345.62596592 [10] => -216.070863878 [11] => -419.012369338 [12] => -233.111338798 [13] => -482.581622349 [14] => -338.738738739 [15] => -547.93898085 ) [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] => 0 [1] => 0 [2] => 1908.95570485 [3] => 2274.73981646 [4] => 2288.60058085 [5] => 1895.43479507 [6] => 2138.29966874 [7] => 2618.63868698 [8] => 4764.63807729 [9] => 4960.58812076 [10] => 0 [11] => 6574.01219512 [12] => 6475.25819672 [13] => 6703.97172669 [14] => 8197.47747748 [15] => 8624.08308991 ) [ReconciledDepreciation] => Array ( [0] => 1094.58459681 [1] => 1281.84533898 [2] => 1908.95570485 [3] => 2274.74006913 [4] => 2288.60085334 [5] => 1895.43433059 [6] => 2138.29942556 [7] => 2618.63818977 [8] => 4764.63807729 [9] => 4960.58862382 [10] => 4666.08883139 [11] => 6574.01219512 [12] => 6475.25819672 [13] => 6703.97172669 [14] => 8197.47747748 [15] => 8624.08308991 ) [EBIT] => Array ( [0] => 2339.69918154 [1] => 3470.12175972 [2] => 7277.69197449 [3] => 7073.1959467 [4] => 5854.51583049 [5] => 5695.59573224 [6] => 8773.53522451 [7] => 11430.1399282 [8] => 21050.0927191 [9] => 18843.8014251 [10] => 19801.0334914 [11] => 14452.4461672 [12] => 17710.2028689 [13] => 28367.9737462 [14] => 28345.6576577 [15] => 17033.7552743 ) [EBITDA_morn] => Array ( [0] => 3434.28377834 [1] => 4751.9670987 [2] => 9186.64767934 [3] => 9347.93576316 [4] => 8143.11641134 [5] => 7591.0305273 [6] => 10911.8348933 [7] => 14048.7786152 [8] => 25814.7307964 [9] => 23804.3895458 [10] => 24467.1223228 [11] => 21026.4583624 [12] => 24185.4610656 [13] => 35071.9454729 [14] => 36543.1351351 [15] => 25657.8383642 ) [EBITDA] => Array ( [0] => 2339.69918154 [1] => 3470.12175972 [2] => 9186.64767934 [3] => 9347.93576316 [4] => 8143.11641134 [5] => 7591.0305273 [6] => 10911.8348933 [7] => 14048.7786152 [8] => 25814.7307964 [9] => 23804.3895458 [10] => 24467.1223228 [11] => 21026.4583624 [12] => 24185.4610656 [13] => 35071.9454729 [14] => 36543.1351351 [15] => 25657.8383642 ) [DDA_new] => Array ( [0] => 1094.58459681 [1] => 1281.84533898 [2] => 1908.95570485 [3] => 2274.74006913 [4] => 2288.60085334 [5] => 1895.43433059 [6] => 2138.29942556 [7] => 2618.63818977 [8] => 4764.63807729 [9] => 4960.58862382 [10] => 4666.08883139 [11] => 6574.01219512 [12] => 6475.25819672 [13] => 6703.97172669 [14] => 8197.47747748 [15] => 8624.08308991 ) [EBITDA_new] => Array ( [0] => 3434.28377834 [1] => 4751.9670987 [2] => 9186.64767934 [3] => 9347.93576316 [4] => 8143.11641134 [5] => 7591.0305273 [6] => 10911.8348933 [7] => 14048.7786152 [8] => 25814.7307964 [9] => 23804.3895458 [10] => 24467.1223228 [11] => 21026.4583624 [12] => 24185.4610656 [13] => 35071.9454729 [14] => 36543.1351351 [15] => 25657.8383642 ) [Net Income] => Array ( [0] => 15.516167986 [1] => 577.636091725 [2] => 1959.50270098 [3] => 2171.75405821 [4] => 2288.60058085 [5] => 1927.95450969 [6] => 3052.91816467 [7] => 3814.7966897 [8] => 6173.3987983 [9] => 5556.02295314 [10] => 4695.28173063 [11] => 2236.48310105 [12] => 4864.29918033 [13] => 10277.6842814 [14] => 9335.63963964 [15] => 4740.86335605 ) [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 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.688787445305 [14] => 0.749019099099 [15] => 0.60511522233 ) [Shares Outstanding] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1975.886 [3] => 2076.181 [4] => 2165.422 [5] => 2166.144 [6] => 2166.143 [7] => 2165.740 [8] => 3230.850 [9] => 3195.867 [10] => 3185.954 [11] => 3189.902 [12] => 3189.689 [13] => 3190.044 [14] => 3190.200 [15] => 3180.700 ) [shares_diluted] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1975.886 [3] => 2076.181 [4] => 2165.422 [5] => 2166.144 [6] => 2166.143 [7] => 2165.740 [8] => 3230.850 [9] => 3195.867 [10] => 3185.954 [11] => 3189.902 [12] => 3189.689 [13] => 3190.044 [14] => 3190.200 [15] => 3180.700 ) [shares_basic] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1975.886 [3] => 2076.181 [4] => 2165.422 [5] => 2166.144 [6] => 2166.143 [7] => 2165.740 [8] => 3230.850 [9] => 3195.867 [10] => 3185.954 [11] => 3183.874 [12] => 3182.575 [13] => 3182.113 [14] => 3181.500 [15] => 3180.700 ) [COGS_pct] => Array ( [0] => 0.53 [1] => 0.60 [2] => 0.53 [3] => 0.54 [4] => 0.62 [5] => 0.60 [6] => 0.61 [7] => 0.60 [8] => 0.50 [9] => 0.52 [10] => 0.61 [11] => 0.56 [12] => 0.59 [13] => 0.57 [14] => 0.59 [15] => 0.60 ) [Gross Profit_pct] => Array ( [0] => 46.62 [1] => 40.01 [2] => 46.95 [3] => 45.55 [4] => 38.44 [5] => 39.99 [6] => 38.88 [7] => 40.45 [8] => 50.10 [9] => 48.02 [10] => 38.53 [11] => 43.52 [12] => 40.54 [13] => 43.30 [14] => 41.04 [15] => 39.95 ) [SGA_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 14.26 [3] => 14.23 [4] => 13.85 [5] => 13.85 [6] => 11.55 [7] => 10.50 [8] => 10.67 [9] => 14.25 [10] => 1.67 [11] => 2.22 [12] => 2.09 [13] => 1.97 [14] => 1.54 [15] => 1.23 ) [Interest Expense_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => -1.26 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -0.26 [7] => -0.14 [8] => -0.59 [9] => -0.52 [10] => -0.30 [11] => -0.74 [12] => -0.34 [13] => -0.55 [14] => -0.35 [15] => -0.72 ) [Pretax Income_pct] => Array ( [0] => 4.06 [1] => 9.71 [2] => 24.84 [3] => 23.72 [4] => 21.05 [5] => 17.76 [6] => 23.50 [7] => 23.63 [8] => 32.84 [9] => 28.08 [10] => 27.51 [11] => 24.69 [12] => 25.82 [13] => 31.90 [14] => 28.63 [15] => 21.81 ) [Net Income_pct] => Array ( [0] => 0.13 [1] => 3.38 [2] => 7.03 [3] => 7.28 [4] => 6.91 [5] => 6.64 [6] => 8.27 [7] => 7.93 [8] => 9.80 [9] => 8.43 [10] => 6.60 [11] => 3.94 [12] => 7.19 [13] => 11.76 [14] => 9.54 [15] => 6.27 ) [DaysSalesOutstanding] => Array ( [0] => 73.99 [1] => 105.66 [2] => 50.9 [3] => 42.72 [4] => 50.83 [5] => 44.19 [6] => 38.43 [7] => 40.34 [8] => 32.97 [9] => 48.44 [10] => 41.05 [11] => 46.41 [12] => 52.27 [13] => 56.53 [14] => 37.41 [15] => 47 ) [DaysInventory] => Array ( [0] => 27.28 [1] => 24.08 [2] => 12.66 [3] => 14.92 [4] => 13.19 [5] => 12.18 [6] => 13.81 [7] => 13.23 [8] => 20.15 [9] => 23.77 [10] => 13.71 [11] => 28.05 [12] => 27.37 [13] => 26.7 [14] => 21.69 [15] => 28.36 ) [Payable] => Array ( [0] => 1856.96108949 [1] => 4012.70114656 [2] => 3241.46056024 [3] => 2661.7851492 [4] => 3430.07078392 [5] => 2805.21252554 [6] => 3050.70001149 [7] => 4007.59019098 [8] => 4977.72160697 [9] => 2743.7910839 [10] => 12835.5426189 [11] => 10164.0114983 [12] => 12606.022541 [13] => 16525.1598788 [14] => 15893.6216216 [15] => 13460.2401818 ) [DaysPayable] => Array ( [0] => 55.28 [1] => 85.79 [2] => 42.43 [3] => 32.55 [4] => 37.8 [5] => 35.26 [6] => 30.15 [7] => 30.41 [8] => 28.85 [9] => 15.2 [10] => 65.81 [11] => 65.28 [12] => 67.98 [13] => 69 [14] => 59.3 [15] => 65 ) [InventoryTurnover] => Array ( [0] => 13.38 [1] => 15.16 [2] => 28.83 [3] => 24.47 [4] => 27.67 [5] => 29.97 [6] => 26.43 [7] => 27.58 [8] => 18.11 [9] => 15.35 [10] => 26.61 [11] => 13.01 [12] => 13.34 [13] => 13.67 [14] => 16.83 [15] => 12.87 ) [Accts Rec.] => Array ( [0] => 2485.48168523 [1] => 4942.01134098 [2] => 3887.81682988 [3] => 3493.59299253 [4] => 4612.10570871 [5] => 3516.00057369 [6] => 3888.4225304 [7] => 5315.23306924 [8] => 5689.25494816 [9] => 8741.25710243 [10] => 8005.90843754 [11] => 7226.28414634 [12] => 9693.08879781 [13] => 13538.3709189 [14] => 10026.6666667 [15] => 9731.87276858 ) [Inventory] => Array ( [0] => 489.222460754 [1] => 675.671859422 [2] => 512.998237304 [3] => 664.314613849 [4] => 736.767165751 [5] => 581.483468585 [6] => 853.988975586 [7] => 1038.57027123 [8] => 1735.53899623 [9] => 2229.80078607 [10] => 1644.24392698 [11] => 2466.44529617 [12] => 3017.92964481 [13] => 3625.8835409 [14] => 3428.03603604 [15] => 3525.8682246 ) [inventory2sales] => Array ( [0] => 0.04 [1] => 0.04 [2] => 0.018 [3] => 0.022 [4] => 0.022 [5] => 0.02 [6] => 0.023 [7] => 0.022 [8] => 0.028 [9] => 0.034 [10] => 0.023 [11] => 0.043 [12] => 0.045 [13] => 0.041 [14] => 0.035 [15] => 0.047 ) [Total Current Assets] => Array ( [0] => 3753.52314504 [1] => 7288.96547856 [2] => 6760.39186518 [3] => 6129.34870484 [4] => 7905.38880069 [5] => 6890.30810511 [6] => 7972.04254093 [7] => 9666.49850777 [8] => 10491.5402922 [9] => 16353.2412469 [10] => 13747.0339227 [11] => 14294.0494774 [12] => 24589.3504098 [13] => 25837.6809155 [14] => 24795.6756757 [15] => 28445.1801363 ) [Other Current Assets] => Array ( [0] => 708.880450825 [1] => 1171.75498504 [2] => 709.808881804 [3] => 1157.74066202 [4] => 931.100103558 [5] => 856.352485026 [6] => 1189.66949067 [7] => 1591.80354805 [8] => 2052.52898209 [9] => 3081.20415558 [10] => 1.81898940355E-12 [11] => 872.830487805 [12] => 7326.08265027 [13] => 1578.17233255 [14] => 799.423423423 [15] => 619.4092827 ) [Net PPE] => Array ( [0] => 10445.5074467 [1] => 11826.1641326 [2] => 16047.0580688 [3] => 15933.3640921 [4] => 16624.9004883 [5] => 14734.5278391 [6] => 18734.5217865 [7] => 22428.5901222 [8] => 22448.3122055 [9] => 35072.4804427 [10] => 35795.5950841 [11] => 41830.4041812 [12] => 44907.8456284 [13] => 53162.2349377 [14] => 59496.0720721 [15] => 58057.7085362 ) [Intangibles] => Array ( [0] => 319.239366698 [1] => 506.907652044 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 2575.82598963 [9] => 5651.15564475 [10] => 7166.47692971 [11] => 6633.24303136 [12] => 5514.32855191 [13] => 12090.6260518 [14] => 11869.4054054 [15] => 10899.2210321 ) [Total Assets] => Array ( [0] => 16453.275057 [1] => 21514.976321 [2] => 27056.6240128 [3] => 25153.4165231 [4] => 27906.5884131 [5] => 25805.9421098 [6] => 30413.8376812 [7] => 35874.6794256 [8] => 38639.6486805 [9] => 60884.9226301 [10] => 62855.1336783 [11] => 68769.3212544 [12] => 82165.1687158 [13] => 100246.549983 [14] => 106282.666667 [15] => 105490.165531 ) [Other Long-Term Assets] => Array ( [0] => 1935.00509862 [1] => 1892.93905783 [2] => 4249.1740788 [3] => 3090.70372614 [4] => 3376.2991241 [5] => 4181.10616559 [6] => 3707.27335376 [7] => 3779.5907956 [8] => 3123.97019321 [9] => 3808.0452958 [10] => 6146.02774184 [11] => 6011.62456446 [12] => 7153.64412568 [13] => 9156.00807809 [14] => 10121.5135135 [15] => 8088.05582603 ) [Total Assets Non-liquid] => Array ( [0] => 16383.3365088 [1] => 21015.4490279 [2] => 25406.8560966 [3] => 24339.7160866 [4] => 26281.1725904 [5] => 23869.470532 [6] => 28373.8761369 [7] => 34153.7878063 [8] => 37625.4313148 [9] => 58583.9434273 [10] => 58758.2521202 [11] => 65040.8317073 [12] => 77612.9193989 [13] => 93151.29586 [14] => 95741.1171171 [15] => 90922.1356702 ) [HardAssets] => Array ( [0] => 16064.0971421 [1] => 20508.5413759 [2] => 25406.8560966 [3] => 24339.7160866 [4] => 26281.1725904 [5] => 23869.470532 [6] => 28373.8761369 [7] => 34153.7878063 [8] => 35049.6053252 [9] => 52932.7877826 [10] => 51591.7751905 [11] => 58407.588676 [12] => 72098.590847 [13] => 81060.6698081 [14] => 83871.7117117 [15] => 80022.9146381 ) [Accts Payable] => Array ( [0] => 1856.96108949 [1] => 4012.70114656 [2] => 4226.58925074 [3] => 4403.48889384 [4] => 5004.54503413 [5] => 4139.29510393 [6] => 4567.91678889 [7] => 5749.43756343 [8] => 4977.72160697 [9] => 2743.7910839 [10] => 12835.5426189 [11] => 12340.0425087 [12] => 15380.75 [13] => 19342.3931336 [14] => 18210.5945946 [15] => 15723.466407 ) [Short-Term Debt] => Array ( [0] => 762.723869583 [1] => 471.235917248 [2] => 337.696952858 [3] => 832.939579951 [4] => 587.715625687 [5] => 499.409903112 [6] => 579.677365247 [7] => 189.440570825 [8] => 666.356621112 [9] => 776.802913503 [10] => 2245.89981314 [11] => 995.322299652 [12] => 1498.29918033 [13] => 2582.4638169 [14] => 2493.11711712 [15] => 2036.90360273 ) [ShortTermDebt_without_lease] => Array ( [0] => 762.723869583 [1] => 471.235917248 [2] => 337.696952858 [3] => 832.939579951 [4] => 587.715625687 [5] => 499.409903112 [6] => 579.677365247 [7] => 189.440570825 [8] => 666.356621112 [9] => 776.802913503 [10] => 2245.89981314 [11] => 924.245296167 [12] => 1423.06489071 [13] => 1643.3860653 [14] => 2493.11711712 [15] => 2036.90360273 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 301.131040765 [3] => 188.995846231 [4] => 210.370099508 [5] => 172.66419906 [6] => 198.155017712 [7] => 185.249469905 [8] => 189.742224317 [9] => 225.854591591 [10] => 214.443007043 [11] => 219.703658537 [12] => 875.349043716 [13] => 821.693032649 [14] => 94.8468468468 [15] => 59.558584875 ) [Total Current Liabilities] => Array ( [0] => 3658.57346035 [1] => 5991.86739781 [2] => 6719.52408107 [3] => 7330.09447402 [4] => 8085.57130171 [5] => 6696.73837522 [6] => 7489.96391575 [7] => 9632.9692032 [8] => 9676.10049482 [9] => 16299.8574343 [10] => 17240.523214 [11] => 13684.643554 [12] => 18588.6174863 [13] => 22316.139347 [14] => 22153.5135135 [15] => 19880.6556313 ) [Other Current Liab.] => Array ( [0] => 1038.88850127 [1] => 1507.930334 [2] => 2155.23787748 [3] => 2093.66600022 [4] => 2493.31064189 [5] => 2058.03336817 [6] => 2342.36976161 [7] => 3694.09106894 [8] => 4032.02226673 [9] => 12779.2634369 [10] => 2159.08078195 [11] => 349.278745645 [12] => 1709.56830601 [13] => 391.282396499 [14] => 1449.8018018 [15] => 2120.28562155 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 1039.76775496 [14] => 0 [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] => 0 [1] => 0 [2] => 5535.43381007 [3] => 4752.05593956 [4] => 5125.29556436 [5] => 4393.25858955 [6] => 4566.43802011 [7] => 4631.235256 [8] => 4077.1989868 [9] => 5212.45021078 [10] => 4434.71611327 [11] => 4993.09843206 [12] => 5216.20150273 [13] => 5308.39784584 [14] => 5501.11711712 [15] => 4800.42194093 ) [Retained Earnings] => Array ( [0] => 4064.07808936 [1] => 4715.43432203 [2] => 1791.72969255 [3] => 841.993220227 [4] => 2357.46617616 [5] => 3217.12891075 [6] => 5654.81184873 [7] => 8119.12110183 [8] => 10565.328935 [9] => 17754.2241226 [10] => 16061.3037229 [11] => 17819.2001742 [12] => 21067.5170765 [13] => 28498.4012117 [14] => 36692.1801802 [15] => 33888.8347939 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -7.92202999554 [4] => -7.54689962395 [5] => -6.96851027598 [6] => -7.39384394447 [7] => -19.2794122794 [8] => -6.77650801131 [9] => -45.8553261715 [10] => -0.976714100906 [11] => -1.8318815331 [12] => -2.29918032787 [13] => -2.60854931 [14] => 0 [15] => 0 ) [Total Equity] => Array ( [0] => 4791.36951563 [1] => 5513.25112164 [2] => 8228.40568891 [3] => 6520.92085772 [4] => 7745.01691119 [5] => 8171.73971697 [6] => 10417.1867334 [7] => 13239.0459098 [8] => 15089.7774505 [9] => 22336.3347005 [10] => 23232.6642231 [11] => 24219.7942509 [12] => 28042.5915301 [13] => 36376.2201279 [14] => 43250.1621622 [15] => 42346.1538462 ) [Long-Term Debt] => Array ( [0] => 4468.19321079 [1] => 5621.74239781 [2] => 4148.08008654 [3] => 4431.78167763 [4] => 4456.45063147 [5] => 3841.97199883 [6] => 3854.41084825 [7] => 4042.79596078 [8] => 3619.40822337 [9] => 5590.92775366 [10] => 5926.05002156 [11] => 11719.4010453 [12] => 12747.2943989 [13] => 14555.7051498 [14] => 13679.4897297 [15] => 0 ) [Total Liabilities] => Array ( [0] => 11661.9055414 [1] => 16001.7251994 [2] => 18828.2183238 [3] => 18632.4956654 [4] => 20161.5715019 [5] => 17634.2023928 [6] => 19996.6509478 [7] => 22635.6335158 [8] => 23549.87123 [9] => 38548.5879296 [10] => 39622.4694552 [11] => 44549.5270035 [12] => 54122.5771858 [13] => 63870.3298553 [14] => 63032.5045045 [15] => 63144.0116845 ) [Other Long-Term Liab.] => Array ( [0] => 1080.5737287 [1] => 788.714356929 [2] => 1538.99471191 [3] => 1535.73222814 [4] => 1757.48683859 [5] => 2688.29640869 [6] => 3228.15226616 [7] => 3582.60606909 [8] => 4490.56597549 [9] => 8155.40398 [10] => 6289.17061952 [11] => 7240.81707317 [12] => 9990.83265027 [13] => 12716.6778862 [14] => 13406.0598198 [15] => 32149.7241155 ) [Cash and Equiv_pct] => Array ( [0] => 0.43 [1] => 2.32 [2] => 6.10 [3] => 3.23 [4] => 5.82 [5] => 7.50 [6] => 6.71 [7] => 4.80 [8] => 2.62 [9] => 3.78 [10] => 6.52 [11] => 5.42 [12] => 5.54 [13] => 7.08 [14] => 9.92 [15] => 13.81 ) [Accts Rec._pct] => Array ( [0] => 15.11 [1] => 22.97 [2] => 14.37 [3] => 13.89 [4] => 16.53 [5] => 13.62 [6] => 12.79 [7] => 14.82 [8] => 14.72 [9] => 14.36 [10] => 12.74 [11] => 10.51 [12] => 11.80 [13] => 13.51 [14] => 9.43 [15] => 9.23 ) [Inventory_pct] => Array ( [0] => 2.97 [1] => 3.14 [2] => 1.90 [3] => 2.64 [4] => 2.64 [5] => 2.25 [6] => 2.81 [7] => 2.89 [8] => 4.49 [9] => 3.66 [10] => 2.62 [11] => 3.59 [12] => 3.67 [13] => 3.62 [14] => 3.23 [15] => 3.34 ) [Other Current Assets_pct] => Array ( [0] => 4.31 [1] => 5.45 [2] => 2.62 [3] => 4.60 [4] => 3.34 [5] => 3.32 [6] => 3.91 [7] => 4.44 [8] => 5.31 [9] => 5.06 [10] => 0.00 [11] => 1.27 [12] => 8.92 [13] => 1.57 [14] => 0.75 [15] => 0.59 ) [Total Current Assets_pct] => Array ( [0] => 22.81 [1] => 33.88 [2] => 24.99 [3] => 24.37 [4] => 28.33 [5] => 26.70 [6] => 26.21 [7] => 26.95 [8] => 27.15 [9] => 26.86 [10] => 21.87 [11] => 20.79 [12] => 29.93 [13] => 25.77 [14] => 23.33 [15] => 26.96 ) [Net PPE_pct] => Array ( [0] => 63.49 [1] => 54.97 [2] => 59.31 [3] => 63.34 [4] => 59.57 [5] => 57.10 [6] => 61.60 [7] => 62.52 [8] => 58.10 [9] => 57.60 [10] => 56.95 [11] => 60.83 [12] => 54.66 [13] => 53.03 [14] => 55.98 [15] => 55.04 ) [Intangibles_pct] => Array ( [0] => 1.94 [1] => 2.36 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 6.67 [9] => 9.28 [10] => 11.40 [11] => 9.65 [12] => 6.71 [13] => 12.06 [14] => 11.17 [15] => 10.33 ) [Other Long-Term Assets_pct] => Array ( [0] => 11.76 [1] => 8.80 [2] => 15.70 [3] => 12.29 [4] => 12.10 [5] => 16.20 [6] => 12.19 [7] => 10.54 [8] => 8.08 [9] => 6.25 [10] => 9.78 [11] => 8.74 [12] => 8.71 [13] => 9.13 [14] => 9.52 [15] => 7.67 ) [Accts Payable_pct] => Array ( [0] => 11.29 [1] => 18.65 [2] => 15.62 [3] => 17.51 [4] => 17.93 [5] => 16.04 [6] => 15.02 [7] => 16.03 [8] => 12.88 [9] => 4.51 [10] => 20.42 [11] => 17.94 [12] => 18.72 [13] => 19.29 [14] => 17.13 [15] => 14.91 ) [Short-Term Debt_pct] => Array ( [0] => 4.64 [1] => 2.19 [2] => 1.25 [3] => 3.31 [4] => 2.11 [5] => 1.94 [6] => 1.91 [7] => 0.53 [8] => 1.72 [9] => 1.28 [10] => 3.57 [11] => 1.45 [12] => 1.82 [13] => 2.58 [14] => 2.35 [15] => 1.93 ) [Other Current Liab._pct] => Array ( [0] => 6.31 [1] => 7.01 [2] => 7.97 [3] => 8.32 [4] => 8.93 [5] => 7.98 [6] => 7.70 [7] => 10.30 [8] => 10.43 [9] => 20.99 [10] => 3.44 [11] => 0.51 [12] => 2.08 [13] => 0.39 [14] => 1.36 [15] => 2.01 ) [Total Current Liabilities_pct] => Array ( [0] => 22.24 [1] => 27.85 [2] => 24.84 [3] => 29.14 [4] => 28.97 [5] => 25.95 [6] => 24.63 [7] => 26.85 [8] => 25.04 [9] => 26.77 [10] => 27.43 [11] => 19.90 [12] => 22.62 [13] => 22.26 [14] => 20.84 [15] => 18.85 ) [Long-Term Debt_pct] => Array ( [0] => 27.16 [1] => 26.13 [2] => 15.33 [3] => 17.62 [4] => 15.97 [5] => 14.89 [6] => 12.67 [7] => 11.27 [8] => 9.37 [9] => 9.18 [10] => 9.43 [11] => 17.04 [12] => 15.51 [13] => 14.52 [14] => 12.87 [15] => 0.00 ) [Other Long-Term Liab._pct] => Array ( [0] => 21.49 [1] => 20.40 [2] => 29.42 [3] => 27.31 [4] => 27.30 [5] => 27.50 [6] => 28.45 [7] => 24.98 [8] => 26.54 [9] => 27.36 [10] => 26.18 [11] => 27.84 [12] => 27.73 [13] => 26.93 [14] => 25.59 [15] => 41.01 ) [Total Liabilities_pct] => Array ( [0] => 70.88 [1] => 74.37 [2] => 69.59 [3] => 74.08 [4] => 72.25 [5] => 68.33 [6] => 65.75 [7] => 63.10 [8] => 60.95 [9] => 63.31 [10] => 63.04 [11] => 64.78 [12] => 65.87 [13] => 63.71 [14] => 59.31 [15] => 59.86 ) [deb2equity] => Array ( [0] => 1.092 [1] => 1.105 [2] => 0.545 [3] => 0.807 [4] => 0.651 [5] => 0.531 [6] => 0.426 [7] => 0.32 [8] => 0.284 [9] => 0.285 [10] => 0.352 [11] => 0.525 [12] => 0.508 [13] => 0.471 [14] => 0.374 [15] => 0.048 ) [debt2rev_totaldebt] => Array ( [0] => 5230.91708037 [1] => 6092.97831505 [2] => 4485.7770394 [3] => 5264.72125758 [4] => 5044.16625716 [5] => 4341.38190194 [6] => 4434.0882135 [7] => 4232.2365316 [8] => 4285.76484449 [9] => 6367.73066716 [10] => 8171.9498347 [11] => 12714.7233449 [12] => 14245.5935792 [13] => 17138.1689667 [14] => 16172.6068468 [15] => 2036.90360273 ) [debt2rev] => Array ( [0] => 0.427 [1] => 0.357 [2] => 0.161 [3] => 0.176 [4] => 0.152 [5] => 0.149 [6] => 0.12 [7] => 0.088 [8] => 0.068 [9] => 0.097 [10] => 0.115 [11] => 0.224 [12] => 0.21 [13] => 0.196 [14] => 0.165 [15] => 0.027 ) [cogs2rev] => Array ( [0] => 0.53 [1] => 0.60 [2] => 0.53 [3] => 0.54 [4] => 0.62 [5] => 0.60 [6] => 0.61 [7] => 0.60 [8] => 0.50 [9] => 0.52 [10] => 0.61 [11] => 0.56 [12] => 0.59 [13] => 0.57 [14] => 0.59 [15] => 0.60 ) [inventory2rev] => Array ( [0] => 0.04 [1] => 0.04 [2] => 0.018 [3] => 0.022 [4] => 0.022 [5] => 0.02 [6] => 0.023 [7] => 0.022 [8] => 0.028 [9] => 0.034 [10] => 0.023 [11] => 0.043 [12] => 0.045 [13] => 0.041 [14] => 0.035 [15] => 0.047 ) [ar2asset] => Array ( [0] => 0.151 [1] => 0.23 [2] => 0.144 [3] => 0.139 [4] => 0.165 [5] => 0.136 [6] => 0.128 [7] => 0.148 [8] => 0.147 [9] => 0.144 [10] => 0.127 [11] => 0.105 [12] => 0.118 [13] => 0.135 [14] => 0.094 [15] => 0.092 ) [cash2asset] => Array ( [0] => 0.004 [1] => 0.023 [2] => 0.061 [3] => 0.032 [4] => 0.058 [5] => 0.075 [6] => 0.067 [7] => 0.048 [8] => 0.026 [9] => 0.038 [10] => 0.065 [11] => 0.054 [12] => 0.055 [13] => 0.071 [14] => 0.099 [15] => 0.138 ) [equity2asset] => Array ( [0] => 0.291 [1] => 0.256 [2] => 0.304 [3] => 0.259 [4] => 0.278 [5] => 0.317 [6] => 0.343 [7] => 0.369 [8] => 0.391 [9] => 0.367 [10] => 0.37 [11] => 0.352 [12] => 0.341 [13] => 0.363 [14] => 0.407 [15] => 0.401 ) [equity2liab_tangbile] => Array ( [0] => 0.383 [1] => 0.313 [2] => 0.437 [3] => 0.35 [4] => 0.384 [5] => 0.463 [6] => 0.521 [7] => 0.585 [8] => 0.531 [9] => 0.433 [10] => 0.405 [11] => 0.395 [12] => 0.416 [13] => 0.38 [14] => 0.498 [15] => 0.498 ) [ppe2asset] => Array ( [0] => 0.635 [1] => 0.55 [2] => 0.593 [3] => 0.633 [4] => 0.596 [5] => 0.571 [6] => 0.616 [7] => 0.625 [8] => 0.581 [9] => 0.576 [10] => 0.569 [11] => 0.608 [12] => 0.547 [13] => 0.53 [14] => 0.56 [15] => 0.55 ) [interest2rev] => Array ( [0] => 0 [1] => 0 [2] => -1.261 [3] => 0 [4] => 0 [5] => 0 [6] => -0.256 [7] => -0.139 [8] => -0.587 [9] => -0.525 [10] => -0.303 [11] => -0.737 [12] => -0.344 [13] => -0.552 [14] => -0.346 [15] => -0.725 ) [std2asset] => Array ( [0] => 0.222 [1] => 0.278 [2] => 0.248 [3] => 0.291 [4] => 0.29 [5] => 0.26 [6] => 0.246 [7] => 0.269 [8] => 0.25 [9] => 0.268 [10] => 0.274 [11] => 0.199 [12] => 0.226 [13] => 0.223 [14] => 0.208 [15] => 0.188 ) [ltd2asset] => Array ( [0] => 0.272 [1] => 0.261 [2] => 0.153 [3] => 0.176 [4] => 0.16 [5] => 0.149 [6] => 0.127 [7] => 0.113 [8] => 0.094 [9] => 0.092 [10] => 0.094 [11] => 0.17 [12] => 0.155 [13] => 0.145 [14] => 0.129 [15] => 0 ) [turnover] => Array ( [0] => 0.745 [1] => 0.793 [2] => 1.03 [3] => 1.187 [4] => 1.187 [5] => 1.125 [6] => 1.214 [7] => 1.341 [8] => 1.63 [9] => 1.082 [10] => 1.133 [11] => 0.826 [12] => 0.824 [13] => 0.872 [14] => 0.92 [15] => 0.716 ) [CF_Net Income] => Array ( [0] => 0 [1] => 0 [2] => 1959.50270098 [3] => 2171.75405821 [4] => 2288.60058085 [5] => 1927.95450969 [6] => 3052.91816467 [7] => 3814.7966897 [8] => 20680.3965598 [9] => 18498.1754592 [10] => 19584.9626276 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 9.64 [3] => 8.25 [4] => 9.22 [5] => 8.69 [6] => 12.35 [7] => 15.57 [8] => 12.9 [9] => 14.33 [10] => 12.92 [11] => 9.19 [12] => 15.48 [13] => 23.44 [14] => 25.57 [15] => 18.03 ) [CF_DDA] => Array ( [0] => 0 [1] => 0 [2] => 1908.95570485 [3] => 2274.73981646 [4] => 2288.60058085 [5] => 1895.43479507 [6] => 2138.29966874 [7] => 2618.63868698 [8] => 4764.63807729 [9] => 4960.58812076 [10] => 4666.08883139 [11] => 6574.01219512 [12] => 6475.25819672 [13] => 6703.97172669 [14] => 8197.47747748 [15] => 8624.08308991 ) [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] => 1166.49161412 [1] => 2464.67086241 [2] => 6885.1461535 [3] => 4934.26149242 [4] => 3263.09549349 [5] => 3586.45995537 [6] => 4754.24165629 [7] => 6983.31597164 [8] => 10699.3532045 [9] => 11834.7805994 [10] => 11127.2696565 [11] => 8921.50731707 [12] => 10314.761612 [13] => 15520.8683945 [14] => 17343.4234234 [15] => 12066.5692957 ) [Cash Flow from Others] => Array ( [0] => 1166.49161412 [1] => 2464.67086241 [2] => 2097.16260533 [3] => 322.537735169 [4] => -1312.2189433 [5] => 756.470504404 [6] => -192.239942556 [7] => 140.823079197 [8] => -13321.1088596 [9] => -11702.6898837 [10] => 226.380623832 [11] => 2586.4945993 [12] => 5923.19945355 [13] => 9782.05991249 [14] => 8075.53153153 [15] => 3263.81045115 ) [Cash Flow_PPE] => Array ( [0] => -2397.82691534 [1] => -2341.54187438 [2] => -1370.14623548 [3] => -1453.11735002 [4] => -1984.83746225 [5] => -1768.45305226 [6] => -3498.76695452 [7] => -2798.02046644 [8] => -6311.94073987 [9] => -8806.27584849 [10] => -5768.9075751 [11] => -8310.14738676 [12] => -8740.71721311 [13] => -11099.377314 [14] => -12844.972973 [15] => -12304.8036352 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -1632.8771326 [8] => 0 [9] => 0 [10] => -1423.83211154 [11] => 0 [12] => 0 [13] => 534.752608549 [14] => 4037.76576577 [15] => 3228.07530023 ) [Cash Flow_CPEX] => Array ( [0] => -2568.15738629 [1] => -3157.80957129 [2] => -2098.23807333 [3] => -2097.06108374 [4] => -2432.93530865 [5] => -2570.60601292 [6] => -3895.81637434 [7] => -3896.9434859 [8] => -6725.30772856 [9] => -8942.4730113 [10] => -7092.02961046 [11] => -9286.90662021 [12] => -10653.5075137 [13] => -12038.4550656 [14] => -15229.6936937 [15] => -13627.0042194 ) [Cash Flow from Investing] => Array ( [0] => -2397.82691534 [1] => -2341.54187438 [2] => -1942.29521294 [3] => -1617.21549599 [4] => -2276.33686896 [5] => -2701.45915032 [6] => -3915.77975299 [7] => -4675.6615224 [8] => -6905.26166352 [9] => -9463.99179552 [10] => -9315.35647549 [11] => -9171.00958188 [12] => -9766.53483607 [13] => -11073.2918209 [14] => -13088.8648649 [15] => -13150.5355404 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1624.00578936 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -121.977144204 [9] => -27.3763141322 [10] => -33.4253270088 [11] => -41.8890243902 [12] => -37.5532786885 [13] => -53.2144059239 [14] => 0 [15] => 0 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1624.00578936 [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] => 0 [2] => -1674.50368026 [3] => 562.460592217 [4] => 232.067435927 [5] => -142.467321198 [6] => -258.045153662 [7] => -512.160189471 [8] => -222.871819039 [9] => -44.4865104649 [10] => 1104.98921949 [11] => 4188.65818815 [12] => 1659.11407104 [13] => 939.077751599 [14] => 338.738738739 [15] => 6611.00292113 ) [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] => -340.429357306 [1] => -16.6058075773 [2] => -2591.87788659 [3] => -714.109888046 [4] => -861.291145791 [5] => -772.730361715 [6] => -851.031438009 [7] => -1538.15690934 [8] => -2144.38831291 [9] => -3237.24914614 [10] => -2939.04125341 [11] => -2819.26567944 [12] => -2439.04713115 [13] => -2595.50656345 [14] => -2804.75675676 [15] => -2561.01914963 ) [Cash from Financing] => Array ( [0] => 1138.7014625 [1] => 302.348703888 [2] => -4265.30609884 [3] => -3964.38481367 [4] => -629.223709864 [5] => -915.197682913 [6] => -1109.07659167 [7] => -2050.31697451 [8] => -3789.57386899 [9] => -996.497834414 [10] => -1848.0516027 [11] => 1378.91829268 [12] => -116.364071038 [13] => -1656.42881185 [14] => -2466.01801802 [15] => 3168.51671535 ) [Other Financing] => Array ( [0] => 1479.1308198 [1] => 318.954511466 [2] => 1.07546800273 [3] => -5436.7413072 [4] => 0 [5] => 0 [6] => 0 [7] => 0.00012430230845 [8] => -1300.33659284 [9] => 2312.61413632 [10] => 19.4257582291 [11] => 51.4148083624 [12] => 701.12226776 [13] => 53.2144059239 [14] => -4.54747350886E-13 [15] => -881.467056151 ) [Net Change in Cash] => Array ( [0] => -92.6338387227 [1] => 425.477691924 [2] => 689.374989752 [3] => -674.499990745 [4] => 314.140105583 [5] => 71.2336605989 [6] => -280.226685495 [7] => 248.116853824 [8] => 9.78828934967 [9] => 1353.75873384 [10] => -36.1384217335 [11] => 1129.41602787 [12] => 431.862704918 [13] => 2791.1477617 [14] => 1788.54054054 [15] => 2084.55047063 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => 11.8301480301 [3] => -27.1611735058 [4] => -43.394809083 [5] => 101.430538462 [6] => -9.61199712781 [7] => -9.22062090813 [8] => 5.27061734213 [9] => -20.5322355992 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [total_freecashflow] => Array ( [0] => -1401.66577217 [1] => -693.138708873 [2] => 4786.90808016 [3] => 2837.20040868 [4] => 830.160184842 [5] => 1015.85394245 [6] => 858.425281953 [7] => 3086.37248574 [8] => 3974.04547597 [9] => 2892.30758807 [10] => 4035.240046 [11] => -365.399303136 [12] => -338.745901639 [13] => 3482.41332885 [14] => 2113.72972973 [15] => -1560.43492373 ) [CF_Net Income_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 28.46 [3] => 44.01 [4] => 70.14 [5] => 53.76 [6] => 64.21 [7] => 54.63 [8] => 193.29 [9] => 156.30 [10] => 176.01 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 1,909 [3] => 2,275 [4] => 2,289 [5] => 1,895 [6] => 2,138 [7] => 2,619 [8] => 4,765 [9] => 4,961 [10] => 4,666 [11] => 6,574 [12] => 6,475 [13] => 6,704 [14] => 8,197 [15] => 8,624 ) [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] => -220.16 [1] => -128.12 [2] => -30.47 [3] => -42.50 [4] => -74.56 [5] => -71.68 [6] => -81.94 [7] => -55.80 [8] => -62.86 [9] => -75.56 [10] => -63.74 [11] => -104.10 [12] => -103.28 [13] => -77.56 [14] => -87.81 [15] => -112.93 ) [Cash Flow from Investing_pct] => Array ( [0] => -205.56 [1] => -95.00 [2] => -28.21 [3] => -32.78 [4] => -69.76 [5] => -75.32 [6] => -82.36 [7] => -66.95 [8] => -64.54 [9] => -79.97 [10] => -83.72 [11] => -102.80 [12] => -94.69 [13] => -71.34 [14] => -75.47 [15] => -108.98 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 32.91 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => -1.14 [9] => -0.23 [10] => -0.30 [11] => -0.47 [12] => -0.36 [13] => -0.34 [14] => 0.00 [15] => 0.00 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => -24.32 [3] => 11.40 [4] => 7.11 [5] => -3.97 [6] => -5.43 [7] => -7.33 [8] => -2.08 [9] => -0.38 [10] => 9.93 [11] => 46.95 [12] => 16.08 [13] => 6.05 [14] => 1.95 [15] => 54.79 ) [Dividends_pct] => Array ( [0] => -29.18 [1] => -0.67 [2] => -37.64 [3] => -14.47 [4] => -26.39 [5] => -21.55 [6] => -17.90 [7] => -22.03 [8] => -20.04 [9] => -27.35 [10] => -26.41 [11] => -31.60 [12] => -23.65 [13] => -16.72 [14] => -16.17 [15] => -21.22 ) [Other Financing_pct] => Array ( [0] => 97.62 [1] => 12.27 [2] => -61.95 [3] => -80.34 [4] => -19.28 [5] => -25.52 [6] => -23.33 [7] => -29.36 [8] => -35.42 [9] => -8.42 [10] => -16.61 [11] => 15.46 [12] => -1.13 [13] => -10.67 [14] => -14.22 [15] => 26.26 ) [Cash from Financing_pct] => Array ( [0] => -29.18 [1] => -0.67 [2] => -61.97 [3] => 29.84 [4] => -19.28 [5] => -25.52 [6] => -23.33 [7] => -29.36 [8] => -23.27 [9] => -27.96 [10] => -16.78 [11] => 14.88 [12] => -7.93 [13] => -11.02 [14] => -14.22 [15] => 33.56 ) [Net Change in Cash_pct] => Array ( [0] => -7.94 [1] => 17.26 [2] => 10.01 [3] => -13.67 [4] => 9.63 [5] => 1.99 [6] => -5.89 [7] => 3.55 [8] => 0.09 [9] => 11.44 [10] => -0.32 [11] => 12.66 [12] => 4.19 [13] => 17.98 [14] => 10.31 [15] => 17.28 ) [total_freecashflow_pct] => Array ( [0] => -120.16 [1] => -28.12 [2] => 69.53 [3] => 57.50 [4] => 25.44 [5] => 28.32 [6] => 18.06 [7] => 44.20 [8] => 37.14 [9] => 24.44 [10] => 36.26 [11] => -4.10 [12] => -3.28 [13] => 22.44 [14] => 12.19 [15] => -12.93 ) [per share eps] => Array ( [0] => 0 [1] => 0 [2] => 0.997539057162 [3] => 1.04847981713 [4] => 1.05944344808 [5] => 0.889120229008 [6] => 1.40386979416 [7] => 1.75664021723 [8] => 1.91314640276 [9] => 1.73944230413 [10] => 1.47375305448 [11] => 0.701 [12] => 1.52512295082 [13] => 3.22155839785 [14] => 2.9267027027 [15] => 1.48896462188 ) [eps_nri] => Array ( [0] => 0 [1] => 0 [2] => 0.991712593942 [3] => 1.0460793934 [4] => 1.05726352329 [5] => 0.88946858485 [6] => 1.40921972236 [7] => 1.76136370493 [8] => 1.91109016651 [9] => 1.7380588998 [10] => 1.47375305448 [11] => 0.701 [12] => 1.52512295082 [13] => 3.22155839785 [14] => 2.9267027027 [15] => 1.49015579357 ) [ROE] => Array ( [0] => 0.32 [1] => 10.48 [2] => 23.81 [3] => 33.3 [4] => 29.55 [5] => 23.59 [6] => 29.31 [7] => 28.81 [8] => 40.91 [9] => 24.87 [10] => 20.21 [11] => 9.23 [12] => 17.35 [13] => 28.25 [14] => 21.59 [15] => 11.2 ) [ROA] => Array ( [0] => 0.09 [1] => 2.68 [2] => 7.24 [3] => 8.63 [4] => 8.2 [5] => 7.47 [6] => 10.04 [7] => 10.63 [8] => 15.98 [9] => 9.13 [10] => 7.47 [11] => 3.25 [12] => 5.92 [13] => 10.25 [14] => 8.78 [15] => 4.49 ) [ROC_capital] => Array ( [0] => 14907.9110425 [1] => 20286.8845962 [2] => 23517.2588158 [3] => 23220.453459 [4] => 25461.3893925 [5] => 22481.1884292 [6] => 27896.2338181 [7] => 33686.892178 [8] => 34992.3814797 [9] => 54506.9258452 [10] => 49542.6290068 [11] => 56997.2841463 [12] => 76823.2786885 [13] => 80578.0881858 [14] => 85091.1711712 [15] => 87122.2979552 ) [ROC] => Array ( [0] => 0.1 [1] => 2.85 [2] => 8.33 [3] => 9.35 [4] => 8.99 [5] => 8.58 [6] => 10.94 [7] => 11.32 [8] => 17.64 [9] => 10.19 [10] => 9.48 [11] => 3.92 [12] => 6.33 [13] => 12.75 [14] => 10.97 [15] => 5.44 ) [ROC_JOEL_capital] => Array ( [0] => 11233.2424527 [1] => 13094.9708375 [2] => 16047.0580688 [3] => 15933.3640921 [4] => 16624.9004883 [5] => 14734.5278391 [6] => 18734.5217865 [7] => 22428.5901222 [8] => 22915.8912582 [9] => 35072.4804427 [10] => 35795.5950841 [11] => 41830.4041812 [12] => 47854.6284153 [13] => 53162.2349377 [14] => 59496.0720721 [15] => 58057.7085362 ) [ROC_JOEL] => Array ( [0] => 20.83 [1] => 26.5 [2] => 44.9 [3] => 44.39 [4] => 35.22 [5] => 38.65 [6] => 42.56 [7] => 52.61 [8] => 87.57 [9] => 49.29 [10] => 60.28 [11] => 35.52 [12] => 36.64 [13] => 51.96 [14] => 47.05 [15] => 31.9 ) [ROC_JOEL_new] => Array ( [0] => 20.7 [1] => 25.53 [2] => 45.01 [3] => 44.39 [4] => 34.37 [5] => 38.12 [6] => 44.76 [7] => 50.46 [8] => 87.96 [9] => 52.49 [10] => 55.32 [11] => 33.97 [12] => 34.56 [13] => 50.17 [14] => 47.64 [15] => 29.34 ) [grossmargin] => Array ( [0] => 46.62 [1] => 40.01 [2] => 46.95 [3] => 45.55 [4] => 38.44 [5] => 39.99 [6] => 38.88 [7] => 40.45 [8] => 50.1 [9] => 48.02 [10] => 38.53 [11] => 43.52 [12] => 40.54 [13] => 43.3 [14] => 41.04 [15] => 39.95 ) [pretaxmargin] => Array ( [0] => 4.06 [1] => 9.71 [2] => 24.84 [3] => 23.72 [4] => 21.05 [5] => 17.76 [6] => 23.5 [7] => 23.63 [8] => 32.84 [9] => 28.08 [10] => 27.51 [11] => 24.69 [12] => 25.82 [13] => 31.9 [14] => 28.63 [15] => 21.81 ) [operatingmargin] => Array ( [0] => 19.08 [1] => 20.33 [2] => 25.84 [3] => 23.7 [4] => 17.68 [5] => 19.61 [6] => 21.59 [7] => 24.53 [8] => 31.86 [9] => 26.24 [10] => 30.31 [11] => 26.15 [12] => 25.9 [13] => 31.6 [14] => 28.61 [15] => 24.51 ) [netmargin] => Array ( [0] => 0.13 [1] => 3.38 [2] => 7.03 [3] => 7.28 [4] => 6.91 [5] => 6.64 [6] => 8.27 [7] => 7.93 [8] => 9.8 [9] => 8.43 [10] => 6.6 [11] => 3.94 [12] => 7.19 [13] => 11.76 [14] => 9.54 [15] => 6.27 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 36.870 [4] => 37.540 [5] => 48.890 [6] => 41.010 [7] => 54.650 [8] => 9.860 [9] => 9.870 [10] => 8.390 [11] => 23.910 [12] => 11.610 [13] => 6.230 [14] => 6.450 [15] => 11.780 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 36.87 [4] => 37.55 [5] => 48.92 [6] => 41.02 [7] => 54.65 [8] => 9.87 [9] => 11.22 [10] => 8.39 [11] => 26.00 [12] => 11.61 [13] => 6.22 [14] => 6.44 [15] => 11.78 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 36.870 [4] => 37.540 [5] => 48.890 [6] => 41.010 [7] => 54.650 [8] => 9.860 [9] => 9.870 [10] => 8.390 [11] => 23.910 [12] => 11.610 [13] => 6.230 [14] => 6.450 [15] => 11.780 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 8.090 [10] => 0.000 [11] => 3.200 [12] => 2.460 [13] => 2.610 [14] => 1.910 [15] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 42.02 [9] => 47.49 [10] => 38.15 [11] => 3.66 [12] => 0 [13] => 17.11 [14] => 22.09 [15] => 18.3 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 27.040 [4] => 104.460 [5] => 92.280 [6] => 1357.140 [7] => 67.570 [8] => 12.380 [9] => 19.380 [10] => 9.750 [11] => 63.230 [12] => 169.020 [13] => 18.380 [14] => 28.140 [15] => 0.000 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 2.670 [4] => 2.590 [5] => 3.250 [6] => 4.410 [7] => 4.320 [8] => 0.910 [9] => 0.940 [10] => 0.560 [11] => 0.990 [12] => 0.830 [13] => 0.730 [14] => 0.610 [15] => 0.740 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.659796651079 [8] => 0.726698083569 [9] => 0.805392850528 [10] => 0.823478510852 [11] => 1.11305121951 [12] => 1.13170765027 [13] => 0.835518343992 [14] => 0.732488648649 [15] => 0.553894839338 ) [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] => 21.770 [9] => 25.720 [10] => 21.930 [11] => 7.040 [12] => -3.160 [13] => 1.490 [14] => 5.210 [15] => 8.490 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 4.910 [8] => 22.550 [9] => 29.600 [10] => 26.420 [11] => 15.040 [12] => 2.960 [13] => 6.110 [14] => 8.730 [15] => 11.840 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 4.570 [4] => 4.670 [5] => 5.150 [6] => 6.160 [7] => 8.210 [8] => 7.040 [9] => 3.530 [10] => 3.030 [11] => 2.600 [12] => 2.600 [13] => 2.820 [14] => 2.870 [15] => 2.290 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 7 [6] => 8 [7] => 8 [8] => 8 [9] => 5 [10] => 3 [11] => 5 [12] => 7 [13] => 7 [14] => 4 [15] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -2.640 [6] => -2.850 [7] => -2.650 [8] => -2.950 [9] => -2.610 [10] => -2.340 [11] => -3.000 [12] => -2.560 [13] => -2.270 [14] => -3.010 [15] => -2.460 ) [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] => 1.46 [9] => 1.68 [10] => 1.75 [11] => 1.73 [12] => 1.75 [13] => 1.98 [14] => 2.11 [15] => 1.98 ) [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] => 14.140 [9] => 12.580 [10] => 8.070 [11] => 10.330 [12] => 9.870 [13] => 9.700 [14] => 8.410 [15] => 9.440 ) [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] => 5.440 [9] => 15.740 [10] => 18.840 [11] => 16.160 [12] => 13.870 [13] => 16.100 [14] => 18.120 [15] => 15.120 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 12.37 [4] => 13.07 [5] => 12.04 [6] => 11.14 [7] => 19.32 [8] => 19.33 [9] => 19.46 [10] => 20.96 [11] => 14.68 [12] => 17.92 [13] => 23.31 [14] => 26.11 [15] => 21.49 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 2.940 [4] => 2.700 [5] => 3.330 [6] => 3.460 [7] => 4.380 [8] => 2.100 [9] => 1.090 [10] => 0.620 [11] => 1.150 [12] => 0.990 [13] => 0.840 [14] => 0.670 [15] => 0.570 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 12.070 [4] => 11.000 [5] => 12.740 [6] => 11.760 [7] => 14.800 [8] => 5.110 [9] => 3.020 [10] => 1.790 [11] => 3.090 [12] => 2.790 [13] => 2.120 [14] => 1.810 [15] => 1.690 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 16.000 [4] => 15.260 [5] => 16.980 [6] => 16.040 [7] => 17.900 [8] => 6.590 [9] => 4.160 [10] => 2.030 [11] => 4.400 [12] => 3.820 [13] => 2.670 [14] => 2.350 [15] => 2.340 ) [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] => 12261.4780625 [1] => 17071.7542373 [2] => 27881.5079708 [3] => 29847.7551585 [4] => 33120.5601843 [5] => 29040.1051568 [6] => 36931.5111182 [7] => 48094.4344764 [8] => 62980.8654571 [9] => 65872.2026572 [10] => 71193.7760529 [11] => 56831.0714286 [12] => 67687.2301913 [13] => 87412.487378 [14] => 97827.7477477 [15] => 75579.8442064 ) [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] => 1094.58459681 [1] => 1281.84533898 [2] => 1908.95570485 [3] => 2274.73981646 [4] => 2288.60058085 [5] => 1895.43479507 [6] => 2122.03321206 [7] => 2601.8740347 [8] => 4764.63807729 [9] => 4960.58812076 [10] => 4666.08883139 [11] => 6574.01219512 [12] => 6475.25819672 [13] => 6703.97172669 [14] => 8197.47747748 [15] => 8624.08308991 ) [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] => 0 [2] => 351.678036894 [3] => 0 [4] => 0 [5] => 0 [6] => 94.6412024892 [7] => 67.0586091417 [8] => 369.696159284 [9] => 345.62596592 [10] => 216.070863878 [11] => 419.012369338 [12] => 233.111338798 [13] => 482.581622349 [14] => 338.738738739 [15] => 547.93898085 ) [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] => 467.828581189 [3] => 260.293610839 [4] => 715.069829332 [5] => 1084.76476629 [6] => 1424.05434371 [7] => 849.129700407 [8] => 124.235980207 [9] => 0 [10] => 2074.21517896 [11] => 857.564808362 [12] => 1470.07035519 [13] => 678.222820599 [14] => 2018.88288288 [15] => 4669.3930542 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 533.285899094 [11] => 701.854878049 [12] => 576.072404372 [13] => 0 [14] => 0 [15] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 0 [1] => 0 [2] => 1181.939335 [3] => 553.406825602 [4] => 910.346129592 [5] => 851.706811509 [6] => 615.907200574 [7] => 871.761918841 [8] => 889.981385485 [9] => 2300.97920282 [10] => 2022.66637919 [11] => 2870.92473868 [12] => 3082.17896175 [13] => 6417.03130259 [14] => 8522.66666667 [15] => 9898.63680623 ) [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] => 3203.04655843 [1] => 4239.89319541 [2] => 5939.80977909 [3] => 5173.05261285 [4] => 5759.23608649 [5] => 6703.7068855 [6] => 7174.98616371 [7] => 7259.09431528 [8] => 7036.27415174 [9] => 9119.05023745 [10] => 9864.48684778 [11] => 10208.4651568 [12] => 18967.726776 [13] => 15038.2867721 [14] => 16367.8558559 [15] => 16902.7263875 ) [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] => 1856.96108949 [1] => 4012.70114656 [2] => 4226.58925074 [3] => 4403.48889384 [4] => 5004.54503413 [5] => 4139.29510393 [6] => 4567.91678889 [7] => 5749.43756343 [8] => 4977.72160697 [9] => 2743.7910839 [10] => 12835.5426189 [11] => 12340.0425087 [12] => 15380.75 [13] => 19342.3931336 [14] => 18210.5945946 [15] => 15723.466407 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 762.723869583 [1] => 471.235917248 [2] => 337.696952858 [3] => 832.939579951 [4] => 587.715625687 [5] => 499.409903112 [6] => 579.677365247 [7] => 189.440570825 [8] => 666.356621112 [9] => 776.802913503 [10] => 2245.89981314 [11] => 995.322299652 [12] => 1498.29918033 [13] => 2582.4638169 [14] => 2493.11711712 [15] => 2036.90360273 ) [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] => 4574.02737153 [1] => 5896.04573779 [2] => 10115.8520337 [3] => 8964.28551394 [4] => 10112.8602106 [5] => 9153.52538696 [6] => 10994.6459454 [7] => 12653.9594207 [8] => 14286.3847785 [9] => 29437.0661786 [10] => 18614.9770016 [11] => 19494.7611498 [12] => 24496.2336066 [13] => 27389.767755 [14] => 28649.3030631 [15] => 45383.6416748 ) [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] => -263.890648061 [1] => 143.670987039 [2] => -351.678036894 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 24.308807965 [8] => 73.7886427898 [9] => -55.4370361178 [10] => 1108.67902832 [11] => -81.0912891986 [12] => 63.3551912568 [13] => -156.5129586 [14] => -189.693693694 [15] => -119.11716975 ) [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] => 0 [1] => 0 [2] => -5884.96091095 [3] => -6522.052468 [4] => -6876.17886578 [5] => -5917.81378215 [6] => -6402.32947152 [7] => -7668.99025011 [8] => -11482.4163525 [9] => -14346.557421 [10] => -5855.94365387 [11] => -7834.46881533 [12] => -7890.65915301 [13] => -8425.61427129 [14] => -9701.47747748 [15] => -9553.19701396 ) [BS_MoneyMarket] => Array ( [0] => 0 [1] => 0 [2] => -1181.939335 [3] => -553.406825602 [4] => -910.346129592 [5] => -851.706811509 [6] => -615.907200574 [7] => -871.761918841 [8] => -889.981385485 [9] => -2300.97920282 [10] => -2022.66637919 [11] => -2870.92473868 [12] => -3082.17896175 [13] => -6417.03130259 [14] => -8522.66666667 [15] => -9898.63680623 ) [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] => 3203.04655843 [1] => 4239.89319541 [2] => 7121.7491141 [3] => 5726.45943845 [4] => 6669.58221608 [5] => 7555.41369701 [6] => 7790.89336429 [7] => 8130.85623412 [8] => 7926.25553723 [9] => 11420.0294403 [10] => 11353.8673279 [11] => 12377.5350174 [12] => 21473.8333333 [13] => 21455.3180747 [14] => 24890.5225225 [15] => 26801.3631938 ) [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] => 4574.02737153 [1] => 5896.04573779 [2] => 10115.8520337 [3] => 8964.28551394 [4] => 10112.8602106 [5] => 9153.52538696 [6] => 10994.6459454 [7] => 12653.9594207 [8] => 14286.3847785 [9] => 29437.0661786 [10] => 18614.9770016 [11] => 19494.7611498 [12] => 24496.2336066 [13] => 27389.767755 [14] => 28649.3030631 [15] => 45383.6416748 ) [cash2debt] => Array ( [0] => 0.013 [1] => 0.082 [2] => 0.368 [3] => 0.155 [4] => 0.322 [5] => 0.446 [6] => 0.46 [7] => 0.407 [8] => 0.237 [9] => 0.361 [10] => 0.501 [11] => 0.293 [12] => 0.32 [13] => 0.414 [14] => 0.652 [15] => 7.152 ) [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] => 9.37917617067 [1] => 39.1159022931 [2] => -59.1507401503 [3] => -61.1123877119 [4] => -20.7539739659 [5] => -33.2939935408 [6] => -62.1082891336 [7] => -94.7203475637 [8] => -88.094604147 [9] => -68.4407853306 [10] => -0.542618944948 [11] => 73.031010453 [12] => 55.5635245902 [13] => 52.1709861999 [14] => -81.2972972973 [15] => 71.47030185 ) [TaxProvision] => Array ( [0] => -491.885683617 [1] => -1118.37038883 [2] => -4907.36049647 [3] => -4847.11966782 [4] => -4663.99064362 [5] => -3196.22337992 [6] => -5564.60695261 [7] => -7452.72623563 [8] => -14418.9031574 [9] => -12873.0273128 [10] => -14889.138278 [11] => -11869.9817073 [12] => -12668.3558743 [13] => -17659.8788287 [14] => -18589.981982 [15] => -11816.4232392 ) [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] => -23.82343395 ) [Net Income (Continuing Operations)] => Array ( [0] => 6.13699181538 [1] => 538.520189432 [2] => 1959.50270098 [3] => 2171.75405821 [4] => 2288.60058085 [5] => 1927.95450969 [6] => 3052.91816467 [7] => 3814.7966897 [8] => 6173.3987983 [9] => 5556.02295314 [10] => 4695.82434958 [11] => 2163.45209059 [12] => 4808.73565574 [13] => 10225.5132952 [14] => 9416.93693694 [15] => 4669.3930542 ) [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 [2] => 0.997539057162 [3] => 1.04847981713 [4] => 1.05944344808 [5] => 0.889120229008 [6] => 1.40386979416 [7] => 1.75664021723 [8] => 1.91314640276 [9] => 1.73944230413 [10] => 1.47375305448 [11] => 0.701 [12] => 1.52512295082 [13] => 3.22155839785 [14] => 2.9267027027 [15] => 1.48896462188 ) [eps_basic] => Array ( [0] => 0 [1] => 0 [2] => 0.997539057162 [3] => 1.04847981713 [4] => 1.05944344808 [5] => 0.889120229008 [6] => 1.40386979416 [7] => 1.75664021723 [8] => 1.91314640276 [9] => 1.73944230413 [10] => 1.47375305448 [11] => 0.702221254355 [12] => 1.52895491803 [13] => 3.22938404578 [14] => 2.93483243243 [15] => 1.49253813697 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 260.263256661 [3] => 367.806189228 [4] => 375.458801273 [5] => 255.512043453 [6] => 448.806327429 [7] => 0 [8] => 0 [9] => 0 [10] => 786.688946385 [11] => 1388.68832753 [12] => 1897.59016393 [13] => 2125.96768765 [14] => 1856.28828829 [15] => 1810.5809802 ) [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] => -162.395668413 [3] => -100.722285013 [4] => -113.203630605 [5] => -85.1706811509 [6] => -158.228260412 [7] => -283.322623623 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 354.904440902 [3] => 323.669471789 [4] => 359.421639572 [5] => 287.257479154 [6] => 409.618954524 [7] => 0 [8] => 0 [9] => 0 [10] => 687.823774615 [11] => 949.891637631 [12] => 920.949453552 [13] => 1160.80444295 [14] => 1327.85585586 [15] => 881.467056151 ) [OtherInventories] => Array ( [0] => 56.6481931612 [1] => 83.1116806143 [2] => 60.226208153 [3] => 73.5612378457 [4] => 115.090355511 [5] => 123.884627129 [6] => 153.791954045 [7] => 164.314337813 [8] => 209.922247423 [9] => 280.428733792 [10] => 169.73120598 [11] => 127.86533101 [12] => 199.390027322 [13] => 339.1114103 [14] => 243.891891892 [15] => 833.820188251 ) [CashAndCashEquivalents] => Array ( [0] => 0 [1] => 0 [2] => 1181.939335 [3] => 553.406825602 [4] => 910.346129592 [5] => 851.706811509 [6] => 615.907200574 [7] => 871.761918841 [8] => 889.981385485 [9] => 2300.97920282 [10] => 2022.66637919 [11] => 2870.92473868 [12] => 3082.17896175 [13] => 6417.03130259 [14] => 8522.66666667 [15] => 9898.63680623 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 467.828581189 [3] => 260.293610839 [4] => 715.069829332 [5] => 1084.76476629 [6] => 1424.05434371 [7] => 849.129700407 [8] => 124.235980207 [9] => 0 [10] => 2074.21517896 [11] => 857.564808362 [12] => 1470.07035519 [13] => 678.222820599 [14] => 2018.88288288 [15] => 4669.3930542 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 756.054005921 [3] => 30108.0487693 [4] => 34153.543569 [5] => 31729.1758444 [6] => 33367.678337 [7] => 0 [8] => 0 [9] => 1857.48291387 [10] => 1793.68118442 [11] => 1921.64372822 [12] => 2111.79713115 [13] => 2204.22416695 [14] => 1002.66666667 [15] => 1000.5842259 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 2434.85955819 [3] => 1371.63420852 [4] => 2712.17100347 [5] => 1472.67850499 [6] => 1223.68117281 [7] => 0 [8] => 0 [9] => 72669.7414562 [10] => 1977.73753054 [11] => 8148.94181185 [12] => 9913.93784153 [13] => 10016.8293504 [14] => 10162.1621622 [15] => 9684.22590068 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 1623.95668413 [3] => 1504.04436084 [4] => 1650.88674515 [5] => 2529.56923018 [6] => 2661.04443562 [7] => 0 [8] => 0 [9] => 6187.73140174 [10] => 8452.15825787 [11] => 11021.8205575 [12] => 9722.7226776 [13] => 12742.7633793 [14] => 13414.0540541 [15] => 16140.3765011 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 33008.2639399 [3] => 34559.0695904 [4] => 38991.1131765 [5] => 36172.7625637 [6] => 37716.7373451 [7] => 44674.4454102 [8] => 51511.2491753 [9] => 81300.8088942 [10] => 80501.7529107 [11] => 96625.4003484 [12] => 108378.506831 [13] => 122967.014473 [14] => 135197.405405 [15] => 130445.212593 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => -16961.2058711 [3] => -18625.705372 [4] => -22366.2126882 [5] => -21438.2347246 [6] => -18982.2155586 [7] => -22245.8554123 [8] => -29062.9369698 [9] => -46228.3284516 [10] => -44706.1578266 [11] => -54794.9961672 [12] => -63470.6612022 [13] => -69804.7795355 [14] => -75701.3333333 [15] => -72387.5040571 ) [AccountsPayable] => Array ( [0] => 1554.51160606 [1] => 3020.28888335 [2] => 3241.46056024 [3] => 2661.7851492 [4] => 3430.07078392 [5] => 2805.21252554 [6] => 3050.70001149 [7] => 4007.59019098 [8] => 4977.72160697 [9] => 2743.7910839 [10] => 6641.65588616 [11] => 2143.78989547 [12] => 2967.73087432 [13] => 4056.29417704 [14] => 3509.33333333 [15] => 3371.01590393 ) [TotalTaxPayable] => Array ( [0] => 286.817523145 [1] => 783.056081755 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 6193.88673279 [11] => 5006.41010453 [12] => 5964.32923497 [13] => 7082.21137664 [14] => 8427.81981982 [15] => 6289.3865628 ) [OtherAccruedExpenses] => Array ( [0] => 15.6319602844 [1] => 209.356181456 [2] => 985.128690503 [3] => 1741.70374465 [4] => 1574.47425022 [5] => 1334.08257839 [6] => 1517.21677741 [7] => 1741.84737245 [8] => 0 [9] => 0 [10] => 0 [11] => 5189.84250871 [12] => 6448.68989071 [13] => 8203.88757994 [14] => 6273.44144144 [15] => 6063.06394028 ) [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] => 4468.19321079 [1] => 5621.74239781 [2] => 4148.08008654 [3] => 4431.78167763 [4] => 4456.45063147 [5] => 3841.97199883 [6] => 3854.41084825 [7] => 4042.79596078 [8] => 3619.40822337 [9] => 5590.92775366 [10] => 5926.05002156 [11] => 11719.4010453 [12] => 12747.2943989 [13] => 0 [14] => 0 [15] => 0 ) [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] => 2454.56514155 [1] => 3599.40104686 [2] => 6421.61944432 [3] => 5334.88728557 [4] => 5862.06273011 [5] => 4407.1956101 [6] => 5424.12391766 [7] => 5377.2622827 [8] => 5763.79653629 [9] => 8502.39876162 [10] => 7395.2450769 [11] => 9322.44512195 [12] => 9971.41734973 [13] => 10760.2659037 [14] => 11002.2342342 [15] => 8457.31905226 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 2771.48052321 [11] => 2582.22020906 [12] => 2824.41530055 [13] => 3521.5415685 [14] => 2791.20720721 [15] => 2656.31288543 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 0 [1] => 0 [2] => 1959.50270098 [3] => 2171.75405821 [4] => 2288.60058085 [5] => 1927.95450969 [6] => 3052.91816467 [7] => 3814.7966897 [8] => 20680.3965598 [9] => 18498.1754592 [10] => 21239.1907431 [11] => 795.280836237 [12] => 196.579918033 [13] => 547.795355099 [14] => 447.135135135 [15] => 571.7624148 ) [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] => 1654.22811557 [11] => 795.280836237 [12] => 196.579918033 [13] => 547.795355099 [14] => 447.135135135 [15] => 571.7624148 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => 0 [2] => -180.678624459 [3] => 375.728219224 [4] => -421.683561469 [5] => 63.4908714034 [6] => -140.483034945 [7] => -1443.43656177 [8] => 128.00070688 [9] => -817.867384701 [10] => -122.523357769 [11] => 1342.76916376 [12] => -2133.7670765 [13] => -1878.1555032 [14] => 1463.35135135 [15] => -1417.49432003 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 16.132020041 [3] => -132.410278657 [4] => -19.8106115129 [5] => 40.2625038168 [6] => -201.851939684 [7] => -206.205223111 [8] => -344.096017908 [9] => -306.614718281 [10] => 268.053758804 [11] => -616.1228223 [12] => -438.24931694 [13] => -534.752608549 [14] => 108.396396396 [15] => -131.028886725 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -562.671524174 [7] => -228.837565847 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => -381.79114097 [3] => -690.343924398 [4] => 708.466292161 [5] => -110.721885496 [6] => -17.7452254667 [7] => 983.246918691 [8] => -422.402332705 [9] => 1316.11630191 [10] => -593.191030617 [11] => -164.869337979 [12] => 1216.1386612 [13] => 2660.7202962 [14] => -948.468468468 [15] => 1155.43654658 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 0 [2] => 771.110557959 [3] => 58.8490408118 [4] => -86.7894819207 [5] => -274.094737522 [6] => -857.685897559 [7] => 1039.4084417 [8] => -1424.57257304 [9] => 78.7069031302 [10] => 145.964496191 [11] => -1034.28031359 [12] => -2280.27595628 [13] => -1512.9585998 [14] => 623.279279279 [15] => -393.086660175 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 148.414584377 [3] => 106.380841771 [4] => 84.9027570148 [5] => -719.305116265 [6] => 612.949662997 [7] => -630.350925932 [8] => 0 [9] => 0 [10] => -15150.3550381 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [PurchaseOfPPE] => Array ( [0] => -2568.15738629 [1] => -3157.80957129 [2] => -2098.23807333 [3] => -2097.06108374 [4] => -2432.93530865 [5] => -2570.60601292 [6] => -3895.81637434 [7] => -3896.9434859 [8] => -6725.30772856 [9] => -8942.4730113 [10] => -6351.78884577 [11] => -8310.14738676 [12] => -8740.71721311 [13] => -11099.377314 [14] => -12844.972973 [15] => -12304.8036352 ) [SaleOfPPE] => Array ( [0] => 170.330470951 [1] => 816.267696909 [2] => 728.09183785 [3] => 643.94373372 [4] => 448.097846399 [5] => 802.152960658 [6] => 397.049419818 [7] => 1098.92301946 [8] => 413.36698869 [9] => 136.197162808 [10] => 582.881270663 [11] => 0 [12] => 243.840846995 [13] => 0 [14] => 0 [15] => 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] => -97.0897212544 [12] => -1409.39754098 [13] => -92.4730730394 [14] => 0 [15] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -1423.83211154 [11] => 0 [12] => 0 [13] => -3351.98586335 [14] => 0 [15] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 3886.73847189 [14] => 4037.76576577 [15] => 3228.07530023 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -67.9026810883 [4] => -202.823199884 [5] => -894.292152085 [6] => -324.589749162 [7] => 0 [8] => 0 [9] => 0 [10] => -207.28043697 [11] => -199.797212544 [12] => -507.352459016 [13] => 0 [14] => 0 [15] => -2763.5183382 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [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] => -2.55795384874E-13 [1] => 0 [2] => -572.148977454 [3] => -96.1954648751 [4] => -88.6762068267 [5] => -38.7139459777 [6] => -92.4230493059 [7] => -1877.64105597 [8] => -593.320923657 [9] => -657.715947027 [10] => -1915.33635188 [11] => -563.975261324 [12] => 647.091530055 [13] => -416.19404241 [14] => -4281.65765766 [15] => -1310.28886725 ) [sloanratio] => Array ( [0] => 0.08 [1] => 0.02 [2] => -0.11 [3] => -0.05 [4] => 0.05 [5] => 0.04 [6] => 0.07 [7] => 0.04 [8] => 0.06 [9] => 0.05 [10] => 0.05 [11] => 0.04 [12] => 0.05 [13] => 0.06 [14] => 0.05 [15] => 0.06 ) [current_ratio] => Array ( [0] => 1.03 [1] => 1.22 [2] => 1.01 [3] => 0.84 [4] => 0.98 [5] => 1.03 [6] => 1.06 [7] => 1 [8] => 1.08 [9] => 1 [10] => 0.8 [11] => 1.04 [12] => 1.32 [13] => 1.16 [14] => 1.12 [15] => 1.43 ) [quick_ratio] => Array ( [0] => 0.89 [1] => 1.1 [2] => 0.93 [3] => 0.75 [4] => 0.89 [5] => 0.94 [6] => 0.95 [7] => 0.9 [8] => 0.9 [9] => 0.87 [10] => 0.7 [11] => 0.86 [12] => 1.16 [13] => 1 [14] => 0.96 [15] => 1.25 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 19993.4722 [6] => 24325.6399 [7] => 42441.448 [8] => 63970.83 [9] => 67425.282 [10] => 39858.125 [11] => 56513.6925 [12] => 57810.2245 [13] => 62178.675 [14] => 60007.20435 [15] => 56439.105 ) [ev_addition_per_share] => Array ( [0] => 0 [1] => 0 [2] => 1.588 [3] => 2.144 [4] => 1.675 [5] => 1.19 [6] => 1.197 [7] => 1.245 [8] => 1.071 [9] => 1.347 [10] => 1.345 [11] => 2.869 [12] => 3.291 [13] => 3.113 [14] => 1.796 [15] => -3.911 ) [EBITDA_1] => Array ( [0] => 0 [1] => 0 [2] => 9186.64767934 [3] => 9347.93576316 [4] => 8143.11641134 [5] => 7591.0305273 [6] => 10911.8348933 [7] => 14048.7786152 [8] => 25814.7307964 [9] => 23804.3895458 [10] => 24467.1223228 [11] => 21026.4583624 [12] => 24185.4610656 [13] => 35071.9454729 [14] => 36543.1351351 [15] => 25657.8383642 ) [EBITDA_per_share] => Array ( [0] => 0 [1] => 0 [2] => 4.65 [3] => 4.5 [4] => 3.76 [5] => 3.5 [6] => 5.04 [7] => 6.49 [8] => 7.99 [9] => 7.45 [10] => 7.68 [11] => 6.59 [12] => 7.58 [13] => 10.99 [14] => 11.45 [15] => 8.07 ) [Operating_Income_per_share] => Array ( [0] => 0 [1] => 0 [2] => 3.65 [3] => 3.41 [4] => 2.7 [5] => 2.63 [6] => 3.68 [7] => 5.45 [8] => 6.21 [9] => 5.41 [10] => 6.77 [11] => 4.66 [12] => 5.5 [13] => 8.66 [14] => 8.77 [15] => 5.82 ) [netcash] => Array ( [0] => 0 [1] => 0 [2] => -8.69 [3] => -8.23 [4] => -8.56 [5] => -7.25 [6] => -8.29 [7] => -9.66 [8] => -6.98 [9] => -11.38 [10] => -11.14 [11] => -12.82 [12] => -15.55 [13] => -17.81 [14] => -16.46 [15] => -15.23 ) [NCAV] => Array ( [0] => 0 [1] => 0 [2] => -7.09 [3] => -6.87 [4] => -6.79 [5] => -5.9 [6] => -6.75 [7] => -7.58 [8] => -5.39 [9] => -8.97 [10] => -9 [11] => -10.73 [12] => -12.79 [13] => -14.05 [14] => -13.57 [15] => -12.39 ) [NCAV_real] => Array ( [0] => 0 [1] => 0 [2] => -6.11 [3] => -5.78 [4] => -5.66 [5] => -4.96 [6] => -5.55 [7] => -5.99 [8] => -4.04 [9] => -6.97 [10] => -8.11 [11] => -9.5 [12] => -9.26 [13] => -11.93 [14] => -11.99 [15] => -10.88 ) [Book Value Per Share] => Array ( [0] => 0 [1] => 0 [2] => 4.16 [3] => 3.01 [4] => 3.58 [5] => 3.77 [6] => 4.81 [7] => 6.11 [8] => 4.67 [9] => 7.01 [10] => 7.29 [11] => 7.61 [12] => 8.79 [13] => 11.41 [14] => 13.56 [15] => 13.28 ) [Tangibles_book_per_share] => Array ( [0] => 0 [1] => 0 [2] => 4.16 [3] => 3.01 [4] => 3.58 [5] => 3.77 [6] => 4.81 [7] => 6.11 [8] => 3.87 [9] => 5.24 [10] => 5.04 [11] => 5.52 [12] => 7.07 [13] => 7.62 [14] => 9.84 [15] => 9.86 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -5.92 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [per share rev] => Array ( [0] => 0 [1] => 0 [2] => 14.11 [3] => 14.38 [4] => 15.3 [5] => 13.41 [6] => 17.05 [7] => 22.21 [8] => 19.49 [9] => 20.61 [10] => 22.35 [11] => 17.82 [12] => 21.22 [13] => 27.4 [14] => 30.67 [15] => 23.76 ) [per share_freecashflow] => Array ( [0] => 0 [1] => 0 [2] => 2.42 [3] => 1.37 [4] => 0.38 [5] => 0.47 [6] => 0.4 [7] => 1.43 [8] => 1.23 [9] => 0.91 [10] => 1.27 [11] => -0.11 [12] => -0.11 [13] => 1.09 [14] => 0.66 [15] => -0.49 ) [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] => 0.214 [14] => 0.256 [15] => 0.406 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.06 [6] => 0.91 [7] => 1.26 [8] => 1.53 [9] => 1.48 [10] => 0.97 [11] => 1.93 [12] => 1.17 [13] => 0.83 [14] => 0.74 [15] => 0.98 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.45 [6] => 2.33 [7] => 3.21 [8] => 5.12 [9] => 4.04 [10] => 2.48 [11] => 3.22 [12] => 2.56 [13] => 2.56 [14] => 1.91 [15] => 1.8 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.45 [6] => 2.33 [7] => 3.21 [8] => 4.24 [9] => 3.02 [10] => 1.71 [11] => 2.33 [12] => 2.06 [13] => 1.71 [14] => 1.39 [15] => 1.33 ) [interest_coverage] => Array ( [0] => 0 [1] => 0 [2] => 20.49 [3] => 0 [4] => 0 [5] => 0 [6] => 84.25 [7] => 175.96 [8] => 54.28 [9] => 50.02 [10] => 99.87 [11] => 35.46 [12] => 75.21 [13] => 57.24 [14] => 82.64 [15] => 33.8 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 6.25 [4] => 6.55 [5] => 5.89 [6] => 6.23 [7] => 5.59 [8] => 15.17 [9] => 24.04 [10] => 49.26 [11] => 22.73 [12] => 26.18 [13] => 37.45 [14] => 42.55 [15] => 42.74 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.77 [6] => 1.01 [7] => 1.01 [8] => 1.02 [9] => 1.09 [10] => 0.6 [11] => 1.21 [12] => 1.01 [13] => 0.84 [14] => 0.72 [15] => 0.82 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -9.55 [4] => -0.07 [5] => 0 [6] => 0 [7] => 0.03 [8] => -49.2 [9] => 1.37 [10] => -0.07 [11] => 0.15 [12] => -0.15 [13] => 0 [14] => 0 [15] => 0 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.91 [4] => 6.4 [5] => -12.35 [6] => 27.14 [7] => 30.26 [8] => -12.25 [9] => 5.75 [10] => 8.44 [11] => -20.27 [12] => 19.08 [13] => 29.12 [14] => 11.93 [15] => -22.53 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 5.11 [4] => 1.05 [5] => -16.08 [6] => 57.89 [7] => 25.13 [8] => 8.91 [9] => -9.08 [10] => -15.27 [11] => -52.43 [12] => 117.56 [13] => 111.23 [14] => -9.15 [15] => -49.12 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 10.42 [6] => 12.43 [7] => 20.85 [8] => 20.87 [9] => 22.51 [10] => 13.85 [11] => 20.62 [12] => 21.42 [13] => 22.61 [14] => 20.619 [15] => 13.79 ) [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] => 3.53 [14] => 3.98 [15] => 3.42 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.453376205788 [9] => 0.436236391913 [10] => 0.382580939352 [11] => 3.69318181818 [12] => 0 [13] => 4.1744966443 [14] => 1.23608445298 [15] => 1.3875147232 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 3.64 [9] => 1.34 [10] => 0.66 [11] => 1.1 [12] => 1.31 [13] => 1.21 [14] => 1.04 [15] => 1.17 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.47 [9] => 0.45 [10] => 0.33 [11] => 4.85 [12] => 0 [13] => 1.14 [14] => 0.85 [15] => 0.97 ) )
Statoil ASA (FRA:DNQA)
Days Inventory
18.91 (As of Mar. 2014)

Statoil ASA's inventory for the three months ended in Mar. 2014 was €2,579 Mil. Statoil ASA's cost of goods sold for the three months ended in Mar. 2014 was €12,412 Mil. Hence, Statoil ASA's days inventory for the three months ended in Mar. 2014 was 18.91.

Statoil ASA's days inventory declined from Mar. 2013 (20.51) to Mar. 2014 (18.91).

Inventory can be measured by Days Sales of Inventory (DSI). Statoil ASA's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 11.06.

Inventory turnover measures how fast the company turns over its inventory within a year. Statoil ASA's inventory turnover for the three months ended in Mar. 2014 was 4.81.

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. Statoil ASA's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.12.


Definition

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

Statoil ASA's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=3525.8682246/45383.6416748*365
=28.36

Statoil ASA's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=2579.22729553/12411.7745442*91
=18.91

* 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).

Statoil ASA'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
=2579.22729553/21227.1617327*91
=11.06

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

Statoil ASA's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=12411.7745442 / 2579.22729553
=4.81

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.

Statoil ASA's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=2579.22729553 / 21227.1617327
=0.12

* 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.

Statoil ASA Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 13.8113.2320.1523.7713.7128.0527.3726.7021.6928.36

Statoil ASA Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 25.2519.8218.6422.3325.3020.5127.0821.8431.4318.91
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