Switch to:
Array ( [fx_rate] => Array ( [0] => 0.942 [1] => 0.791 [2] => 0.762 [3] => 0.824 [4] => 0.77 [5] => 0.679 [6] => 0.755 [7] => 0.701 [8] => 0.748 [9] => 0.775 [10] => 0.752 [11] => 0.734 ) [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 ) [price_high] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 45.15 [8] => 40.70 [9] => 32.80 [10] => 23.67 [11] => 26.41 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 28.45 [9] => 23.75 [10] => 19.41 [11] => 19.18 ) [BS_share] => Array ( [0] => 0 [1] => 0 [2] => 903.000 [3] => 1257.86 [4] => 1272.75 [5] => 1276.50 [6] => 2145.32 [7] => 2215.86 [8] => 2224.44 [9] => 2213.75 [10] => 2412.82 [11] => 2360.28 ) [Fiscal Year] => Array ( [0] => Dec02 [1] => Dec03 [2] => Dec04 [3] => Dec05 [4] => Dec06 [5] => Dec07 [6] => Dec08 [7] => Dec09 [8] => Dec10 [9] => Dec11 [10] => Dec12 [11] => Dec13 ) [quarter] => Array ( [0] => 200212 [1] => 200312 [2] => 200412 [3] => 200512 [4] => 200612 [5] => 200712 [6] => 200812 [7] => 200912 [8] => 201012 [9] => 201112 [10] => 201212 [11] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 0.000 [1] => 0.000 [2] => 903.000 [3] => 942.439 [4] => 1218.300 [5] => 1230.200 [6] => 165.290 [7] => 2203.000 [8] => 2197.000 [9] => 2247.000 [10] => 2284.000 [11] => 2374.000 ) [Revenue] => Array ( [0] => 15803.6093418 [1] => 21407.079646 [2] => 23892.3884514 [3] => 27757.2815534 [4] => 57518.4415584 [5] => 69919.5876289 [6] => 89965.2980132 [7] => 113991.440799 [8] => 112938.502674 [9] => 116997.419355 [10] => 129039.893617 [11] => 121662.125341 ) [COGS] => Array ( [0] => 10007.4309979 [1] => 13318.5840708 [2] => 15324.1469816 [3] => 19774.2718447 [4] => 27285.7142857 [5] => 31354.0500736 [6] => 47521.8543046 [7] => 59067.0470756 [8] => 59721.9251337 [9] => 60251.6129032 [10] => 69384.3085106 [11] => 69776.5667575 ) [Gross Profit] => Array ( [0] => 5796.17834395 [1] => 8088.49557522 [2] => 8568.24146982 [3] => 7983.00970874 [4] => 30232.7272727 [5] => 38565.5375552 [6] => 42443.4437086 [7] => 54924.3937233 [8] => 53216.5775401 [9] => 56745.8064516 [10] => 59655.5851064 [11] => 51885.5585831 ) [SGA] => 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 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 ) [DDA] => Array ( [0] => 1526.53927813 [1] => 3202.27560051 [2] => 1746.7191601 [3] => 1599.51456311 [4] => 2264.02597403 [5] => 2835.49337261 [6] => 5279.47019868 [7] => 6741.79743224 [8] => 9800.80213904 [9] => 9588.38709677 [10] => 12295.212766 [11] => 28459.1280654 ) [Operating Income] => Array ( [0] => 1766.45435244 [1] => 2498.10366625 [2] => 3332.02099738 [3] => 3423.54368932 [4] => 17811.038961 [5] => 23501.0309278 [6] => 10170.5960265 [7] => 11660.4850214 [8] => 12696.5240642 [9] => 12495.483871 [10] => 9485.37234043 [11] => -9119.89100817 ) [other_operating_charges] => Array ( [0] => -4029.72399151 [1] => -5590.39190898 [2] => -5236.22047244 [3] => -4559.46601942 [4] => -12421.6883117 [5] => -15064.5066274 [6] => -32272.8476821 [7] => -43263.9087019 [8] => -40520.0534759 [9] => -44250.3225806 [10] => -50170.212766 [11] => -61005.4495913 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 49.45 [7] => 42.8 [8] => 36.04 [9] => 27.17 [10] => 21.04 [11] => 23.67 ) [Cash and Equiv] => Array ( [0] => 629.511677282 [1] => 922.882427307 [2] => 1737.5328084 [3] => 3685.67961165 [4] => 11401.6883117 [5] => 11840.5007364 [6] => 13004.2384106 [7] => 17124.1084165 [8] => 17391.7112299 [9] => 29512.2580645 [10] => 21402.9255319 [11] => 18419.6185286 ) [ev_addition] => Array ( [0] => 6090.23354565 [1] => 8859.67130215 [2] => 4864.82939633 [3] => 2123.78640777 [4] => 18129.6103896 [5] => 23982.6215022 [6] => 45157.3509934 [7] => 50654.7788873 [8] => 57141.7112299 [9] => 13741.9354839 [10] => 68007.9787234 [11] => 42520.4359673 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 151243.424993 [7] => 145493.586887 [8] => 137310.52883 [9] => 73889.5229839 [10] => 118773.711523 [11] => 98388.2635673 ) [Non Operating Income] => Array ( [0] => -167.728237792 [1] => -128.950695322 [2] => 164.041994751 [3] => 229.368932039 [4] => -11603.6363636 [5] => -16556.7010309 [6] => 0 [7] => 574.893009986 [8] => 354.278074866 [9] => 596.129032258 [10] => 575.79787234 [11] => 667.57493188 ) [tax] => Array ( [0] => 642.250530786 [1] => 950.695322377 [2] => 560.367454068 [3] => 963.59223301 [4] => 1058.57142857 [5] => 776.877761414 [6] => 1207.81456954 [7] => 2452.21112696 [8] => 2557.48663102 [9] => 2734.19354839 [10] => 2724.73404255 [11] => 990.463215259 ) [Pretax Income] => Array ( [0] => 1575.37154989 [1] => 2193.42604298 [2] => 2061.67979003 [3] => 3121.3592233 [4] => 5258.05194805 [5] => 5880.85419735 [6] => 8191.65562914 [7] => 9912.98145506 [8] => 10080.2139037 [9] => 9730.32258065 [10] => 6371.0106383 [11] => -11145.7765668 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 527.559055118 [3] => 592.233009709 [4] => 1142.33766234 [5] => 1454.19734904 [6] => 1094.83443709 [7] => 1440.79885877 [8] => 787.43315508 [9] => 0 [10] => 0 [11] => 0 ) [InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => -1727.03412073 [3] => -878.640776699 [4] => -2091.68831169 [5] => -2517.6730486 [6] => -3073.90728477 [7] => -3763.19543509 [8] => -3756.68449198 [9] => 0 [10] => 0 [11] => 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 ) [DepreciationAndAmortization] => Array ( [0] => 1526.53927813 [1] => 3202.27560051 [2] => 1746.7191601 [3] => 1599.51456311 [4] => 2264.02597403 [5] => 2835.49337261 [6] => 5279.47019868 [7] => 6741.79743224 [8] => 9800.80213904 [9] => 9588.38709677 [10] => 12295.212766 [11] => 28459.1280654 ) [ReconciledDepreciation] => Array ( [0] => 1526.53927813 [1] => 3202.27560051 [2] => 1746.7191601 [3] => 1599.51456311 [4] => 2264.02597403 [5] => 2835.49337261 [6] => 5279.47019868 [7] => 6741.79743224 [8] => 9800.80213904 [9] => 9588.38709677 [10] => 12295.212766 [11] => 28459.1280654 ) [EBIT] => Array ( [0] => 1766.45435244 [1] => 2498.10366625 [2] => 3788.71391076 [3] => 4000 [4] => 7349.74025974 [5] => 8398.52724595 [6] => 11265.5629139 [7] => 13676.1768902 [8] => 13836.8983957 [9] => 12495.483871 [10] => 9485.37234043 [11] => -9119.89100817 ) [EBITDA_morn] => Array ( [0] => 3494.69214437 [1] => 5700.37926675 [2] => 6069.55380577 [3] => 5599.51456311 [4] => 9613.76623377 [5] => 11234.0206186 [6] => 16545.0331126 [7] => 21069.9001427 [8] => 23637.7005348 [9] => 22083.8709677 [10] => 21780.5851064 [11] => 19339.2370572 ) [EBITDA] => Array ( [0] => 3292.99363057 [1] => 5700.37926675 [2] => 5535.43307087 [3] => 5599.51456311 [4] => 9613.76623377 [5] => 11234.0206186 [6] => 16545.0331126 [7] => 20417.9743224 [8] => 23637.7005348 [9] => 22083.8709677 [10] => 21780.5851064 [11] => 19339.2370572 ) [EBITDA_1] => Array ( [0] => 3292.99363057 [1] => 5700.37926675 [2] => 5535.43307087 [3] => 5599.51456311 [4] => 9613.76623377 [5] => 11234.0206186 [6] => 16545.0331126 [7] => 20417.9743224 [8] => 23637.7005348 [9] => 22083.8709677 [10] => 21780.5851064 [11] => 19339.2370572 ) [DDA_new] => Array ( [0] => 1526.53927813 [1] => 3202.27560051 [2] => 1746.7191601 [3] => 1599.51456311 [4] => 2264.02597403 [5] => 2835.49337261 [6] => 5279.47019868 [7] => 6741.79743224 [8] => 9800.80213904 [9] => 9588.38709677 [10] => 12295.212766 [11] => 28459.1280654 ) [EBITDA_new] => Array ( [0] => 3494.69214437 [1] => 5700.37926675 [2] => 6069.55380577 [3] => 5599.51456311 [4] => 9613.76623377 [5] => 11234.0206186 [6] => 16545.0331126 [7] => 21069.9001427 [8] => 23637.7005348 [9] => 22083.8709677 [10] => 21780.5851064 [11] => 19339.2370572 ) [Net Income] => Array ( [0] => 3880.04246285 [1] => 1238.9380531 [2] => 1501.31233596 [3] => 2157.76699029 [4] => 5447.01298701 [5] => 6798.67452135 [6] => 7405.56291391 [7] => 7460.7703281 [8] => 7521.39037433 [9] => 5165.16129032 [10] => 2053.19148936 [11] => -12655.3133515 ) [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 ) [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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.13694721826 [8] => 0.597593582888 [9] => 1.6464516129 [10] => 1.94281914894 [11] => 1.5 ) [Shares Outstanding] => Array ( [0] => 0.000 [1] => 0.000 [2] => 903.000 [3] => 942.439 [4] => 1218.300 [5] => 1230.200 [6] => 165.290 [7] => 2203.000 [8] => 2197.000 [9] => 2247.000 [10] => 2284.000 [11] => 2374.000 ) [shares_diluted] => Array ( [0] => 0.000 [1] => 0.000 [2] => 903.000 [3] => 942.439 [4] => 1218.300 [5] => 1230.200 [6] => 165.290 [7] => 2203.000 [8] => 2197.000 [9] => 2247.000 [10] => 2284.000 [11] => 2374.000 ) [shares_basic] => Array ( [0] => 0.000 [1] => 0.000 [2] => 903.000 [3] => 942.439 [4] => 1204.000 [5] => 1211.900 [6] => 163.800 [7] => 2189.000 [8] => 2188.000 [9] => 2235.000 [10] => 2271.000 [11] => 2359.000 ) [COGS_pct] => Array ( [0] => 0.63 [1] => 0.62 [2] => 0.64 [3] => 0.71 [4] => 0.47 [5] => 0.45 [6] => 0.53 [7] => 0.52 [8] => 0.53 [9] => 0.51 [10] => 0.54 [11] => 0.57 ) [Gross Profit_pct] => Array ( [0] => 36.68 [1] => 37.78 [2] => 35.86 [3] => 28.76 [4] => 52.56 [5] => 55.16 [6] => 47.18 [7] => 48.18 [8] => 47.12 [9] => 48.50 [10] => 46.23 [11] => 42.65 ) [SGA_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 ) [Interest Expense_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => -7.23 [3] => -3.17 [4] => -3.64 [5] => -3.60 [6] => -3.42 [7] => -3.30 [8] => -3.33 [9] => 0.00 [10] => 0.00 [11] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 9.97 [1] => 10.25 [2] => 8.63 [3] => 11.25 [4] => 9.14 [5] => 8.41 [6] => 9.11 [7] => 8.70 [8] => 8.93 [9] => 8.32 [10] => 4.94 [11] => -9.16 ) [Net Income_pct] => Array ( [0] => 24.55 [1] => 5.79 [2] => 6.28 [3] => 7.77 [4] => 9.47 [5] => 9.72 [6] => 8.23 [7] => 6.55 [8] => 6.66 [9] => 4.41 [10] => 1.59 [11] => -10.40 ) [DaysSalesOutstanding] => 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 ) [DaysInventory] => Array ( [0] => 44.18 [1] => 37.49 [2] => 28.35 [3] => 32.53 [4] => 25.77 [5] => 26.95 [6] => 42.82 [7] => 34.79 [8] => 31.62 [9] => 42.48 [10] => 37.94 [11] => 36.13 ) [Payable] => Array ( [0] => 3576.43312102 [1] => 3953.22376738 [2] => 3820.20997375 [3] => 5492.7184466 [4] => 11960.2597403 [5] => 14783.65243 [6] => 23728.0794702 [7] => 18383.7375178 [8] => 19832.8877005 [9] => 23725.1612903 [10] => 25905.5851064 [11] => 22614.4414169 ) [DaysPayable] => Array ( [0] => 82.6 [1] => 67.4 [2] => 58.36 [3] => 72.23 [4] => 75.9 [5] => 77.17 [6] => 96.27 [7] => 58.86 [8] => 64.1 [9] => 74.02 [10] => 73.28 [11] => 67.85 ) [InventoryTurnover] => Array ( [0] => 8.26 [1] => 9.74 [2] => 12.87 [3] => 11.22 [4] => 14.16 [5] => 13.54 [6] => 8.52 [7] => 10.49 [8] => 11.54 [9] => 8.59 [10] => 9.62 [11] => 10.1 ) [Accts Rec.] => 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 ) [Inventory] => Array ( [0] => 1211.25265393 [1] => 1367.88874842 [2] => 1190.28871391 [3] => 1762.13592233 [4] => 1926.49350649 [5] => 2314.87481591 [6] => 5574.70198675 [7] => 5630.5278174 [8] => 5173.79679144 [9] => 7012.90322581 [10] => 7211.43617021 [11] => 6907.35694823 ) [inventory2sales] => Array ( [0] => 0.077 [1] => 0.064 [2] => 0.05 [3] => 0.063 [4] => 0.033 [5] => 0.033 [6] => 0.062 [7] => 0.049 [8] => 0.046 [9] => 0.06 [10] => 0.056 [11] => 0.057 ) [Total Current Assets] => Array ( [0] => 7403.3970276 [1] => 9849.55752212 [2] => 11611.5485564 [3] => 17634.7087379 [4] => 34582.987013 [5] => 40842.4153166 [6] => 68905.5629139 [7] => 70106.9900143 [8] => 68326.2032086 [9] => 81945.8064516 [10] => 80238.0319149 [11] => 71983.6512262 ) [Other Current Assets] => Array ( [0] => 5562.63269639 [1] => 7558.7863464 [2] => 8683.72703412 [3] => 12186.8932039 [4] => 21254.8051948 [5] => 26687.0397644 [6] => 50326.6225166 [7] => 47352.3537803 [8] => 45760.6951872 [9] => 45420.6451613 [10] => 51623.6702128 [11] => 46656.6757493 ) [Net PPE] => Array ( [0] => 19845.0106157 [1] => 26198.482933 [2] => 18349.0813648 [3] => 18389.5631068 [4] => 27276.3636364 [5] => 33279.9705449 [6] => 84082.2516556 [7] => 99379.4579173 [8] => 105217.914439 [9] => 116283.870968 [10] => 115155.585106 [11] => 88606.26703 ) [Intangibles] => Array ( [0] => 1496.81528662 [1] => 1762.32616941 [2] => 9032.80839895 [3] => 9285.19417476 [4] => 21938.5714286 [5] => 27099.4108984 [6] => 50598.2781457 [7] => 56218.2596291 [8] => 54429.144385 [9] => 57532.9032258 [10] => 57253.9893617 [11] => 38123.9782016 ) [Total Assets] => Array ( [0] => 30292.9936306 [1] => 39895.0695322 [2] => 41872.7034121 [3] => 48466.0194175 [4] => 95369.6103896 [5] => 116534.904271 [6] => 221467.549669 [7] => 244543.509272 [8] => 246564.171123 [9] => 275367.741935 [10] => 273202.12766 [11] => 217453.678474 ) [Other Long-Term Assets] => Array ( [0] => 1547.77070064 [1] => 2084.70290771 [2] => 2879.26509186 [3] => 3156.55339806 [4] => 11571.6883117 [5] => 15313.107511 [6] => 17881.4569536 [7] => 18838.8017118 [8] => 18590.9090909 [9] => 19605.1612903 [10] => 20554.5212766 [11] => 18739.7820163 ) [Total Assets Non-liquid] => Array ( [0] => 29663.4819533 [1] => 38972.1871049 [2] => 40135.1706037 [3] => 44780.3398058 [4] => 83967.9220779 [5] => 104694.403535 [6] => 208463.311258 [7] => 227419.400856 [8] => 229172.459893 [9] => 245855.483871 [10] => 251799.202128 [11] => 199034.059946 ) [HardAssets] => Array ( [0] => 28166.6666667 [1] => 37209.8609355 [2] => 31102.3622047 [3] => 35495.1456311 [4] => 62029.3506494 [5] => 77594.9926362 [6] => 157865.033113 [7] => 171201.141227 [8] => 174743.315508 [9] => 188322.580645 [10] => 194545.212766 [11] => 160910.081744 ) [Accts Payable] => 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 ) [Short-Term Debt] => 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 ) [ShortTermDebt_without_lease] => Array ( [0] => 1716.56050955 [1] => 2604.29835651 [2] => 1274.27821522 [3] => 1413.83495146 [4] => 8673.37662338 [5] => 10500.4418262 [6] => 19392.0529801 [7] => 14432.2396576 [8] => 12110.9625668 [9] => 2259.35483871 [10] => 13992.0212766 [11] => 13311.9891008 ) [Minority_interest] => Array ( [0] => 261.146496815 [1] => 340.07585335 [2] => 276.902887139 [3] => 361.650485437 [4] => 3974.02597403 [5] => 3929.455081 [6] => 6716.02649007 [7] => 7476.46219686 [8] => 11381.0160428 [9] => 22374.1935484 [10] => 15250 [11] => 7540.8719346 ) [Total Current Liabilities] => Array ( [0] => 5762.20806794 [1] => 7065.73957016 [2] => 8917.32283465 [3] => 14122.5728155 [4] => 33648.7012987 [5] => 39859.7938144 [6] => 68886.8874172 [7] => 62631.9543509 [8] => 60124.3315508 [9] => 72387.0967742 [10] => 74869.6808511 [11] => 67205.7220708 ) [Other Current Liab.] => Array ( [0] => 5762.20806794 [1] => 7065.73957016 [2] => 8917.32283465 [3] => 14122.5728155 [4] => 33648.7012987 [5] => 39859.7938144 [6] => 68886.8874172 [7] => 62631.9543509 [8] => 60124.3315508 [9] => 72387.0967742 [10] => 74869.6808511 [11] => 67205.7220708 ) [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 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2171.11650485 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 39683.1550802 [9] => 0 [10] => 0 [11] => 0 ) [Retained Earnings] => Array ( [0] => 8888.53503185 [1] => 11141.5929204 [2] => 13035.4330709 [3] => 13976.9417476 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -889.037433155 [9] => 0 [10] => 0 [11] => 0 ) [Total Equity] => Array ( [0] => 13750.5307856 [1] => 17225.0316056 [2] => 14633.8582677 [3] => 17939.3203883 [4] => 25329.6103896 [5] => 32684.5360825 [6] => 83203.0463576 [7] => 93476.4621969 [8] => 94421.1229947 [9] => 103574.193548 [10] => 94817.8191489 [11] => 72874.6594005 ) [Long-Term Debt] => Array ( [0] => 4742.03821656 [1] => 6838.1795196 [2] => 5051.18110236 [3] => 4033.98058252 [4] => 16883.8961039 [5] => 21393.2253314 [6] => 32053.5099338 [7] => 45870.1854494 [8] => 51041.4438503 [9] => 18620.6451613 [10] => 60168.8829787 [11] => 40087.1934605 ) [Total Liabilities] => Array ( [0] => 16281.3163482 [1] => 22329.9620733 [2] => 27238.8451444 [3] => 30526.6990291 [4] => 66065.974026 [5] => 79920.9131075 [6] => 138264.503311 [7] => 151067.047076 [8] => 152143.048128 [9] => 171793.548387 [10] => 178384.308511 [11] => 144579.019074 ) [Other Long-Term Liab.] => Array ( [0] => 5777.07006369 [1] => 8426.04298357 [2] => 13270.3412073 [3] => 12370.1456311 [4] => 15533.3766234 [5] => 18667.8939617 [6] => 37324.1059603 [7] => 42564.9072753 [8] => 40977.2727273 [9] => 80785.8064516 [10] => 43345.7446809 [11] => 37286.1035422 ) [Cash and Equiv_pct] => Array ( [0] => 2.08 [1] => 2.31 [2] => 4.15 [3] => 7.60 [4] => 11.96 [5] => 10.16 [6] => 5.87 [7] => 7.00 [8] => 7.05 [9] => 10.72 [10] => 7.83 [11] => 8.47 ) [Accts Rec._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 ) [Inventory_pct] => Array ( [0] => 4.00 [1] => 3.43 [2] => 2.84 [3] => 3.64 [4] => 2.02 [5] => 1.99 [6] => 2.52 [7] => 2.30 [8] => 2.10 [9] => 2.55 [10] => 2.64 [11] => 3.18 ) [Other Current Assets_pct] => Array ( [0] => 18.36 [1] => 18.95 [2] => 20.74 [3] => 25.15 [4] => 22.29 [5] => 22.90 [6] => 22.72 [7] => 19.36 [8] => 18.56 [9] => 16.49 [10] => 18.90 [11] => 21.46 ) [Total Current Assets_pct] => Array ( [0] => 24.44 [1] => 24.69 [2] => 27.73 [3] => 36.39 [4] => 36.26 [5] => 35.05 [6] => 31.11 [7] => 28.67 [8] => 27.71 [9] => 29.76 [10] => 29.37 [11] => 33.10 ) [Net PPE_pct] => Array ( [0] => 65.51 [1] => 65.67 [2] => 43.82 [3] => 37.94 [4] => 28.60 [5] => 28.56 [6] => 37.97 [7] => 40.64 [8] => 42.67 [9] => 42.23 [10] => 42.15 [11] => 40.75 ) [Intangibles_pct] => Array ( [0] => 4.94 [1] => 4.42 [2] => 21.57 [3] => 19.16 [4] => 23.00 [5] => 23.25 [6] => 22.85 [7] => 22.99 [8] => 22.08 [9] => 20.89 [10] => 20.96 [11] => 17.53 ) [Other Long-Term Assets_pct] => Array ( [0] => 5.11 [1] => 5.23 [2] => 6.88 [3] => 6.51 [4] => 12.13 [5] => 13.14 [6] => 8.07 [7] => 7.70 [8] => 7.54 [9] => 7.12 [10] => 7.52 [11] => 8.62 ) [Accts Payable_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 ) [Short-Term Debt_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 ) [Other Current Liab._pct] => Array ( [0] => 19.02 [1] => 17.71 [2] => 21.30 [3] => 29.14 [4] => 35.28 [5] => 34.20 [6] => 31.10 [7] => 25.61 [8] => 24.38 [9] => 26.29 [10] => 27.40 [11] => 30.91 ) [Total Current Liabilities_pct] => Array ( [0] => 19.02 [1] => 17.71 [2] => 21.30 [3] => 29.14 [4] => 35.28 [5] => 34.20 [6] => 31.10 [7] => 25.61 [8] => 24.38 [9] => 26.29 [10] => 27.40 [11] => 30.91 ) [Long-Term Debt_pct] => Array ( [0] => 15.65 [1] => 17.14 [2] => 12.06 [3] => 8.32 [4] => 17.70 [5] => 18.36 [6] => 14.47 [7] => 18.76 [8] => 20.70 [9] => 6.76 [10] => 22.02 [11] => 18.43 ) [Other Long-Term Liab._pct] => Array ( [0] => 19.07 [1] => 21.12 [2] => 31.69 [3] => 25.52 [4] => 16.29 [5] => 16.02 [6] => 16.85 [7] => 17.41 [8] => 16.62 [9] => 29.34 [10] => 15.87 [11] => 17.15 ) [Total Liabilities_pct] => Array ( [0] => 53.75 [1] => 55.97 [2] => 65.05 [3] => 62.99 [4] => 69.27 [5] => 68.58 [6] => 62.43 [7] => 61.78 [8] => 61.71 [9] => 62.39 [10] => 65.29 [11] => 66.49 ) [deb2equity] => Array ( [0] => 0.345 [1] => 0.397 [2] => 0.345 [3] => 0.225 [4] => 0.667 [5] => 0.655 [6] => 0.385 [7] => 0.491 [8] => 0.541 [9] => 0.18 [10] => 0.635 [11] => 0.55 ) [debt2rev_totaldebt] => Array ( [0] => 4742.03821656 [1] => 6838.1795196 [2] => 5051.18110236 [3] => 4033.98058252 [4] => 16883.8961039 [5] => 21393.2253314 [6] => 32053.5099338 [7] => 45870.1854494 [8] => 51041.4438503 [9] => 18620.6451613 [10] => 60168.8829787 [11] => 40087.1934605 ) [debt2rev] => Array ( [0] => 0.3 [1] => 0.319 [2] => 0.211 [3] => 0.145 [4] => 0.294 [5] => 0.306 [6] => 0.356 [7] => 0.402 [8] => 0.452 [9] => 0.159 [10] => 0.466 [11] => 0.329 ) [cogs2rev] => Array ( [0] => 0.63 [1] => 0.62 [2] => 0.64 [3] => 0.71 [4] => 0.47 [5] => 0.45 [6] => 0.53 [7] => 0.52 [8] => 0.53 [9] => 0.51 [10] => 0.54 [11] => 0.57 ) [inventory2rev] => Array ( [0] => 0.077 [1] => 0.064 [2] => 0.05 [3] => 0.063 [4] => 0.033 [5] => 0.033 [6] => 0.062 [7] => 0.049 [8] => 0.046 [9] => 0.06 [10] => 0.056 [11] => 0.057 ) [ar2asset] => 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 ) [cash2asset] => Array ( [0] => 0.021 [1] => 0.023 [2] => 0.041 [3] => 0.076 [4] => 0.12 [5] => 0.102 [6] => 0.059 [7] => 0.07 [8] => 0.071 [9] => 0.107 [10] => 0.078 [11] => 0.085 ) [equity2asset] => Array ( [0] => 0.454 [1] => 0.432 [2] => 0.349 [3] => 0.37 [4] => 0.266 [5] => 0.28 [6] => 0.376 [7] => 0.382 [8] => 0.383 [9] => 0.376 [10] => 0.347 [11] => 0.335 ) [equity2liab_tangbile] => Array ( [0] => 0.753 [1] => 0.692 [2] => 0.206 [3] => 0.283 [4] => 0.051 [5] => 0.07 [6] => 0.236 [7] => 0.247 [8] => 0.263 [9] => 0.268 [10] => 0.211 [11] => 0.24 ) [ppe2asset] => Array ( [0] => 0.655 [1] => 0.657 [2] => 0.438 [3] => 0.379 [4] => 0.286 [5] => 0.286 [6] => 0.38 [7] => 0.406 [8] => 0.427 [9] => 0.422 [10] => 0.422 [11] => 0.407 ) [interest2rev] => Array ( [0] => 0 [1] => 0 [2] => -7.228 [3] => -3.165 [4] => -3.637 [5] => -3.601 [6] => -3.417 [7] => -3.301 [8] => -3.326 [9] => 0 [10] => 0 [11] => 0 ) [std2asset] => Array ( [0] => 0.19 [1] => 0.177 [2] => 0.213 [3] => 0.291 [4] => 0.353 [5] => 0.342 [6] => 0.311 [7] => 0.256 [8] => 0.244 [9] => 0.263 [10] => 0.274 [11] => 0.309 ) [ltd2asset] => Array ( [0] => 0.157 [1] => 0.171 [2] => 0.121 [3] => 0.083 [4] => 0.177 [5] => 0.184 [6] => 0.145 [7] => 0.188 [8] => 0.207 [9] => 0.068 [10] => 0.22 [11] => 0.184 ) [turnover] => Array ( [0] => 0.522 [1] => 0.537 [2] => 0.571 [3] => 0.573 [4] => 0.603 [5] => 0.6 [6] => 0.406 [7] => 0.466 [8] => 0.458 [9] => 0.425 [10] => 0.472 [11] => 0.559 ) [CF_Net Income] => 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 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 14.97 [3] => 16.31 [4] => 14.85 [5] => 21.11 [6] => 32.02 [7] => 38.17 [8] => 33.5 [9] => 38.45 [10] => 23.01 [11] => 0 ) [CF_DDA] => Array ( [0] => 1526.53927813 [1] => 3202.27560051 [2] => 1746.7191601 [3] => 1599.51456311 [4] => 2264.02597403 [5] => 2835.49337261 [6] => 5279.47019868 [7] => 6741.79743224 [8] => 9800.80213904 [9] => 9588.38709677 [10] => 12295.212766 [11] => 28459.1280654 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 0 [1] => 0 [2] => 3954.06824147 [3] => 3383.49514563 [4] => 6717.14285714 [5] => 8860.97201767 [6] => 5818.67549669 [7] => 19440.7988588 [8] => 16486.631016 [9] => 17855.483871 [10] => 18094.4148936 [11] => 16381.4713896 ) [Cash Flow from Others] => Array ( [0] => -2027.60084926 [1] => -2603.03413401 [2] => 553.805774278 [3] => -549.757281553 [4] => 4746.49350649 [5] => 6385.2724595 [6] => 5157.21854305 [7] => 9863.05278174 [8] => 7030.7486631 [9] => 8816.77419355 [10] => 7070.4787234 [11] => -9949.59128065 ) [Cash Flow_PPE] => Array ( [0] => -1441.61358811 [1] => -2005.05689001 [2] => -45.9317585302 [3] => -41.2621359223 [4] => -2838.7012987 [5] => -4416.20029455 [6] => -11917.0860927 [7] => -13281.0271041 [8] => -11881.0160428 [9] => -11265.8064516 [10] => -11957.4468085 [11] => -9876.02179837 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1197.01298701 [5] => -1404.12371134 [6] => 2403.8410596 [7] => 840.228245364 [8] => 1470.58823529 [9] => 941.935483871 [10] => 569.14893617 [11] => 1918.25613079 ) [Cash Flow_CPEX] => Array ( [0] => -1722.92993631 [1] => -2125.15802781 [2] => -1950.1312336 [3] => -2163.83495146 [4] => -3074.80519481 [5] => -4609.27835052 [6] => -12086.0927152 [7] => -13760.342368 [8] => -12422.459893 [9] => -11481.2903226 [10] => -12203.4574468 [11] => -10257.493188 ) [Cash Flow from Investing] => Array ( [0] => -3714.4373673 [1] => -3495.57522124 [2] => -2206.03674541 [3] => -2560.67961165 [4] => -475.194805195 [5] => -6894.2562592 [6] => -9732.31788079 [7] => -11664.764622 [8] => -10405.0802139 [9] => -10200 [10] => -11238.0319149 [11] => -7644.41416894 ) [Net Issuance of Stock] => Array ( [0] => 1.06157112527 [1] => 6.3211125158 [2] => 0 [3] => 2268.2038835 [4] => 515.194805195 [5] => -331.811487482 [6] => -573.774834437 [7] => 119.828815977 [8] => 96.256684492 [9] => 267.096774194 [10] => -171.542553191 [11] => 2768.39237057 ) [Issuance of Stock] => Array ( [0] => 1.06157112527 [1] => 6.3211125158 [2] => 0 [3] => 2268.2038835 [4] => 515.194805195 [5] => 1226.65684831 [6] => 326.754966887 [7] => 119.828815977 [8] => 752.673796791 [9] => 734.193548387 [10] => 304.521276596 [11] => 2775.20435967 ) [Net Issuance of Debt] => Array ( [0] => 942.675159236 [1] => 884.955752212 [2] => -858.267716535 [3] => -1003.6407767 [4] => -6760.64935065 [5] => 1325.03681885 [6] => 13994.0397351 [7] => 2838.80171184 [8] => 1717.9144385 [9] => 2060.64516129 [10] => 5357.71276596 [11] => -3068.11989101 ) [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 ) [Dividends] => Array ( [0] => -402.335456476 [1] => -629.582806574 [2] => -422.572178478 [3] => -509.708737864 [4] => -2234.93506494 [5] => -2899.11634757 [6] => -5166.09271523 [7] => -5746.07703281 [8] => -5237.96791444 [9] => -5629.67741935 [10] => -2815.15957447 [11] => -6395.09536785 ) [Cash from Financing] => Array ( [0] => 541.401273885 [1] => 261.694058154 [2] => -1471.12860892 [3] => 362.86407767 [4] => -9010.51948052 [5] => -3707.65832106 [6] => 7321.7218543 [7] => -6108.41654779 [8] => -4923.79679144 [9] => -3220.64516129 [10] => -11065.1595745 [11] => -9512.26158038 ) [Other Financing] => Array ( [0] => -5.68434188608E-14 [1] => 0 [2] => -190.288713911 [3] => -391.990291262 [4] => -530.12987013 [5] => -1801.76730486 [6] => -932.450331126 [7] => -3320.9700428 [8] => -1500 [9] => 81.2903225806 [10] => -13436.1702128 [11] => -2817.4386921 ) [Net Change in Cash] => Array ( [0] => -112.526539278 [1] => 207.332490518 [2] => 284.776902887 [3] => 1197.81553398 [4] => -3153.37662338 [5] => -1805.7437408 [6] => 3079.07284768 [7] => 1667.61768902 [8] => 1299.46524064 [9] => 4360 [10] => -4208.77659574 [11] => -773.841961853 ) [NetChangeinCash_others] => Array ( [0] => 3060.50955414 [1] => 3441.2136536 [2] => 7.87401574803 [3] => 12.1359223301 [4] => -384.805194805 [5] => -64.8011782032 [6] => -329.006622517 [7] => 0 [8] => 141.711229947 [9] => -74.8387096774 [10] => 3.63797880709E-12 [11] => 1.36239782016 ) [total_freecashflow] => Array ( [0] => -1722.92993631 [1] => -2125.15802781 [2] => 2003.93700787 [3] => 1219.66019417 [4] => 3642.33766234 [5] => 4251.69366716 [6] => -6267.41721854 [7] => 5680.45649073 [8] => 4064.17112299 [9] => 6374.19354839 [10] => 5890.95744681 [11] => 6123.97820163 ) [per share eps] => Array ( [0] => 0 [1] => 0 [2] => 1.60104986877 [3] => 2.29368932039 [4] => 3.84415584416 [5] => 4.69808541973 [6] => 3.8940397351 [7] => 2.89586305278 [8] => 2.80748663102 [9] => 2.28387096774 [10] => 0.890957446809 [11] => -5.36784741144 ) [eps_nri] => Array ( [0] => 0 [1] => 0 [2] => 1.60104986877 [3] => 2.29368932039 [4] => 3.84415584416 [5] => 4.69808541973 [6] => 38.9271523179 [7] => 2.89586305278 [8] => 2.80748663102 [9] => 2.29677419355 [10] => 0.904255319149 [11] => -5.36784741144 ) [ROE] => Array ( [0] => 28.22 [1] => 7.19 [2] => 10.26 [3] => 12.03 [4] => 21.5 [5] => 20.8 [6] => 8.9 [7] => 7.98 [8] => 7.97 [9] => 4.99 [10] => 2.17 [11] => -17.37 ) [ROA] => Array ( [0] => 12.81 [1] => 3.11 [2] => 3.59 [3] => 4.45 [4] => 5.71 [5] => 5.83 [6] => 3.34 [7] => 3.05 [8] => 3.05 [9] => 1.88 [10] => 0.75 [11] => -5.82 ) [ROC_capital] => Array ( [0] => 32811.0403397 [1] => 43606.8268015 [2] => 38644.3569554 [3] => 48211.1650485 [4] => 83114.1558442 [5] => 100809.425626 [6] => 203314.437086 [7] => 216838.801712 [8] => 219304.812834 [9] => 243650.322581 [10] => 247017.287234 [11] => 207246.594005 ) [ROC] => Array ( [0] => 11.83 [1] => 2.84 [2] => 3.88 [3] => 4.48 [4] => 6.55 [5] => 6.74 [6] => 3.64 [7] => 3.44 [8] => 3.43 [9] => 2.12 [10] => 0.83 [11] => -6.11 ) [ROC_JOEL_capital] => Array ( [0] => 20856.6878981 [1] => 28059.4184576 [2] => 19305.7742782 [3] => 18389.5631068 [4] => 27276.3636364 [5] => 33279.9705449 [6] => 84082.2516556 [7] => 99379.4579173 [8] => 105217.914439 [9] => 116283.870968 [10] => 115155.585106 [11] => 88606.26703 ) [ROC_JOEL] => Array ( [0] => 8.47 [1] => 8.9 [2] => 17.26 [3] => 18.62 [4] => 65.3 [5] => 70.62 [6] => 12.1 [7] => 11.73 [8] => 12.07 [9] => 10.75 [10] => 8.24 [11] => -10.29 ) [ROC_JOEL_new] => Array ( [0] => 8.22 [1] => 8.62 [2] => 18.48 [3] => 20.4 [4] => 26.95 [5] => 25.24 [6] => 13.4 [7] => 13.76 [8] => 13.15 [9] => 10.75 [10] => 8.24 [11] => -10.29 ) [grossmargin] => Array ( [0] => 36.68 [1] => 37.78 [2] => 35.86 [3] => 28.76 [4] => 52.56 [5] => 55.16 [6] => 47.18 [7] => 48.18 [8] => 47.12 [9] => 48.5 [10] => 46.23 [11] => 42.65 ) [pretaxmargin] => Array ( [0] => 9.97 [1] => 10.25 [2] => 8.63 [3] => 11.25 [4] => 9.14 [5] => 8.41 [6] => 9.11 [7] => 8.7 [8] => 8.93 [9] => 8.32 [10] => 4.94 [11] => -9.16 ) [operatingmargin] => Array ( [0] => 11.18 [1] => 11.67 [2] => 13.95 [3] => 12.33 [4] => 30.97 [5] => 33.61 [6] => 11.31 [7] => 10.23 [8] => 11.24 [9] => 10.68 [10] => 7.35 [11] => -7.5 ) [netmargin] => Array ( [0] => 24.55 [1] => 5.79 [2] => 6.28 [3] => 7.77 [4] => 9.47 [5] => 9.72 [6] => 8.23 [7] => 6.55 [8] => 6.66 [9] => 4.41 [10] => 1.59 [11] => -10.4 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 16.080 [3] => 13.100 [4] => 11.770 [5] => 12.540 [6] => 12.020 [7] => 14.920 [8] => 12.790 [9] => 11.930 [10] => 23.250 [11] => 0.000 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 16.08 [3] => 13.10 [4] => 11.77 [5] => 12.54 [6] => 1.20 [7] => 14.92 [8] => 12.79 [9] => 11.87 [10] => 22.90 [11] => 0.00 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 16.080 [3] => 13.100 [4] => 11.770 [5] => 12.540 [6] => 12.020 [7] => 14.920 [8] => 12.790 [9] => 11.930 [10] => 23.250 [11] => 0.000 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 973.18 [7] => 72.4 [8] => 18.42 [9] => 0 [10] => 0 [11] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 11.610 [3] => 23.140 [4] => 15.150 [5] => 17.020 [6] => 0.000 [7] => 16.730 [8] => 19.460 [9] => 9.600 [10] => 8.030 [11] => 9.040 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.970 [3] => 1.020 [4] => 0.960 [5] => 1.040 [6] => 0.090 [7] => 0.830 [8] => 0.700 [9] => 0.520 [10] => 0.370 [11] => 0.450 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.31428571429 [5] => 2.18262150221 [6] => -5.62119205298 [7] => -6.01997146933 [8] => -5.55882352941 [9] => -5.39096774194 [10] => -5.66489361702 [11] => 2.51226158038 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 78.660 [7] => 36.140 [8] => 6.270 [9] => -16.700 [10] => -36.560 [11] => -2.790 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 2.900 [5] => 3.710 [6] => 66.650 [7] => 22.210 [8] => -9.220 [9] => -36.480 [10] => -63.910 [11] => 8.000 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.250 [5] => 1.270 [6] => 0.920 [7] => 0.970 [8] => 0.900 [9] => 0.790 [10] => 0.740 [11] => 0.640 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 6 [5] => 4 [6] => 6 [7] => 5 [8] => 7 [9] => 5 [10] => 3 [11] => 3 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 3.37 [7] => 3.36 [8] => 3.58 [9] => 3.63 [10] => 3.11 [11] => 1.38 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 14.030 [7] => 12.150 [8] => 10.120 [9] => 7.930 [10] => 6.890 [11] => 16.480 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 30.630 [6] => 428.860 [7] => 45.790 [8] => 48.580 [9] => 49.410 [10] => 47.100 [11] => 39.170 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 19.05 [3] => 21.2 [4] => 33.99 [5] => 40.92 [6] => 391.89 [7] => 37.25 [8] => 37.02 [9] => 37.49 [10] => 40.68 [11] => 36.9 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1.180 [3] => 1.440 [4] => 1.320 [5] => 1.420 [6] => 1.620 [7] => 1.280 [8] => 1.210 [9] => 0.630 [10] => 0.910 [11] => 0.800 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 5.080 [3] => 7.130 [4] => 7.880 [5] => 8.830 [6] => 8.800 [7] => 7.170 [8] => 5.800 [9] => 3.350 [10] => 5.420 [11] => 5.040 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 8.440 [3] => 11.660 [4] => 4.250 [5] => 4.220 [6] => 14.310 [7] => 12.550 [8] => 10.790 [9] => 5.930 [10] => 12.440 [11] => 0.000 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 15803.6093418 [1] => 21407.079646 [2] => 23892.3884514 [3] => 27757.2815534 [4] => 57518.4415584 [5] => 69919.5876289 [6] => 89965.2980132 [7] => 113991.440799 [8] => 112938.502674 [9] => 116997.419355 [10] => 129039.893617 [11] => 121662.125341 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 1728.23779193 [1] => 2728.19216182 [2] => 2280.83989501 [3] => 1262.13592233 [4] => 2188.05194805 [5] => 2816.93667158 [6] => 4918.54304636 [7] => 7393.7232525 [8] => 7886.36363636 [9] => 9180.64516129 [10] => 9458.77659574 [11] => 8991.82561308 ) [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 ) [IS_InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 1727.03412073 [3] => 878.640776699 [4] => 2091.68831169 [5] => 2517.6730486 [6] => 3073.90728477 [7] => 3763.19543509 [8] => 3756.68449198 [9] => 0 [10] => 0 [11] => 0 ) [BS_TotalInvestments] => Array ( [0] => 1547.77070064 [1] => 2084.70290771 [2] => 2229.65879265 [3] => 2379.85436893 [4] => 6610.77922078 [5] => 9536.22974963 [6] => 12326.7549669 [7] => 10935.8059914 [8] => 6994.65240642 [9] => 11392.2580645 [10] => 12589.0957447 [11] => 13626.7029973 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 151.804670913 [1] => 199.747155499 [2] => 723.097112861 [3] => 1383.49514563 [4] => 1081.81818182 [5] => 1943.29896907 [6] => 1018.41059603 [7] => 2396.57631954 [8] => 2290.10695187 [9] => 10576.7741935 [10] => 6265.95744681 [11] => 6579.01907357 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 477.707006369 [1] => 723.135271808 [2] => 1014.43569554 [3] => 2302.18446602 [4] => 10319.8701299 [5] => 9897.2017673 [6] => 11985.8278146 [7] => 14727.532097 [8] => 15101.6042781 [9] => 18935.483871 [10] => 15136.9680851 [11] => 11840.599455 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 6925.69002123 [1] => 9126.42225032 [2] => 11246.7191601 [3] => 16109.223301 [4] => 29224.025974 [5] => 36722.0913108 [6] => 62474.4370861 [7] => 63282.4536377 [8] => 64820.855615 [9] => 71223.2258065 [10] => 73066.4893617 [11] => 65256.1307902 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => 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 ) [BS_CurrentDebtAndCapitalLeaseObligation] => 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 ) [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 ) [BS_other_liabilities_Insurance] => Array ( [0] => 11539.2781316 [1] => 15491.7825537 [2] => 22187.664042 [3] => 26492.7184466 [4] => 49182.0779221 [5] => 58527.6877761 [6] => 106210.993377 [7] => 105196.861626 [8] => 101101.604278 [9] => 153172.903226 [10] => 118215.425532 [11] => 104491.825613 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -23.3545647558 [1] => -175.726927939 [2] => -1434.3832021 [3] => -531.553398058 [4] => -949.350649351 [5] => -1063.47569956 [6] => -1978.94039735 [7] => -2322.39657632 [8] => -2970.58823529 [9] => -3361.29032258 [10] => -3690.15957447 [11] => -2693.46049046 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -1526.53927813 [1] => -3202.27560051 [2] => -1746.7191601 [3] => -1599.51456311 [4] => -2264.02597403 [5] => -2835.49337261 [6] => -5279.47019868 [7] => -6741.79743224 [8] => -9800.80213904 [9] => -9588.38709677 [10] => -12295.212766 [11] => -28459.1280654 ) [BS_MoneyMarket] => Array ( [0] => -477.707006369 [1] => -723.135271808 [2] => -1014.43569554 [3] => -2302.18446602 [4] => -10319.8701299 [5] => -9897.2017673 [6] => -11985.8278146 [7] => -14727.532097 [8] => -15101.6042781 [9] => -18935.483871 [10] => -15136.9680851 [11] => -11840.599455 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 8951.16772824 [1] => 11934.2604298 [2] => 14490.8136483 [3] => 20791.2621359 [4] => 46154.6753247 [5] => 56155.5228277 [6] => 86787.0198675 [7] => 88945.7917261 [8] => 86917.1122995 [9] => 101550.967742 [10] => 100792.553191 [11] => 90723.4332425 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 11539.2781316 [1] => 15491.7825537 [2] => 22187.664042 [3] => 26492.7184466 [4] => 49182.0779221 [5] => 58527.6877761 [6] => 106210.993377 [7] => 105196.861626 [8] => 101101.604278 [9] => 153172.903226 [10] => 118215.425532 [11] => 104491.825613 ) [cash2debt] => Array ( [0] => 0.133 [1] => 0.135 [2] => 0.344 [3] => 0.914 [4] => 0.675 [5] => 0.553 [6] => 0.406 [7] => 0.373 [8] => 0.341 [9] => 1.585 [10] => 0.356 [11] => 0.459 ) [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 ) [OtherIncomeExpense] => Array ( [0] => 45.6475583864 [1] => 88.4955752212 [2] => 51.1811023622 [3] => -4.85436893204 [4] => 763.506493506 [5] => 1020.17673049 [6] => 972.185430464 [7] => -1074.17974322 [8] => 1350.26737968 [9] => -1829.67741935 [10] => -1594.41489362 [11] => -517.711171662 ) [TaxProvision] => Array ( [0] => -642.250530786 [1] => -950.695322377 [2] => -560.367454068 [3] => -963.59223301 [4] => -1058.57142857 [5] => -776.877761414 [6] => -1207.81456954 [7] => -2452.21112696 [8] => -2557.48663102 [9] => -2734.19354839 [10] => -2724.73404255 [11] => -990.463215259 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 310.519480519 [5] => 257.142857143 [6] => 1411.9205298 [7] => 928.673323823 [8] => 2237.96791444 [9] => -1046.4516129 [10] => 3319.14893617 [11] => 19478.2016349 ) [Net Income (Continuing Operations)] => Array ( [0] => 3834.39490446 [1] => 1150.44247788 [2] => 1450.1312336 [3] => 2162.62135922 [4] => 4683.50649351 [5] => 5778.49779087 [6] => 6433.37748344 [7] => 8534.95007133 [8] => 6171.12299465 [9] => 6994.83870968 [10] => 3646.27659574 [11] => -12136.239782 ) [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 ) [eps_diluated] => Array ( [0] => 0 [1] => 0 [2] => 1.60104986877 [3] => 2.29368932039 [4] => 3.84415584416 [5] => 4.69808541973 [6] => 3.8940397351 [7] => 2.89586305278 [8] => 2.80748663102 [9] => 2.28387096774 [10] => 0.890957446809 [11] => -5.36784741144 ) [eps_basic] => Array ( [0] => 0 [1] => 0 [2] => 1.60104986877 [3] => 2.29368932039 [4] => 3.8961038961 [5] => 4.77172312224 [6] => 3.93377483444 [7] => 2.92439372325 [8] => 2.80748663102 [9] => 2.30967741935 [10] => 0.904255319149 [11] => -5.36784741144 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 3365.69148936 [11] => 3062.67029973 ) [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 ) [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 ) [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 ) [OtherInventories] => Array ( [0] => 1285.83084281 [1] => 1729.31573757 [2] => 1562.05867967 [3] => 2138.51446885 [4] => 2501.93961882 [5] => 3409.24126054 [6] => 7383.71124074 [7] => 8032.13668674 [8] => 6916.84063027 [9] => 9048.90738814 [10] => 3845.74468085 [11] => 3844.6866485 ) [CashAndCashEquivalents] => Array ( [0] => 477.707006369 [1] => 723.135271808 [2] => 1014.43569554 [3] => 2302.18446602 [4] => 10319.8701299 [5] => 9897.2017673 [6] => 11985.8278146 [7] => 14727.532097 [8] => 15101.6042781 [9] => 18935.483871 [10] => 15136.9680851 [11] => 11840.599455 ) [MarketableSecurities] => Array ( [0] => 151.804670913 [1] => 199.747155499 [2] => 723.097112861 [3] => 1383.49514563 [4] => 1081.81818182 [5] => 1943.29896907 [6] => 1018.41059603 [7] => 2396.57631954 [8] => 2290.10695187 [9] => 10576.7741935 [10] => 6265.95744681 [11] => 6579.01907357 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2588.47682119 [7] => 3333.80884451 [8] => 3926.47058824 [9] => 4140.64516129 [10] => 4275.26595745 [11] => 1675.7493188 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 9637.74834437 [7] => 11720.3994294 [8] => 7771.39037433 [9] => 9161.29032258 [10] => 9724.73404255 [11] => 5557.22070845 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 94534.1721854 [7] => 109553.495007 [8] => 119463.903743 [9] => 133114.83871 [10] => 2519.94680851 [11] => 509.536784741 ) [ConstructionInProgress] => Array ( [0] => 1161.35881104 [1] => 1757.26927939 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 9318.2781457 [7] => 13937.232525 [8] => 14195.1871658 [9] => 14650.3225806 [10] => 16242.0212766 [11] => 12186.6485014 ) [GrossPPE] => Array ( [0] => 1161.35881104 [1] => 1757.26927939 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 117808.476821 [7] => 140315.263909 [8] => 149131.016043 [9] => 164992.258065 [10] => 172892.287234 [11] => 152212.53406 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -33726.2251656 [7] => -40934.3794579 [8] => -43914.4385027 [9] => -48708.3870968 [10] => -57736.7021277 [11] => -63606.26703 ) [AccountsPayable] => Array ( [0] => 1964.96815287 [1] => 2236.40960809 [2] => 2425.19685039 [3] => 3885.9223301 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 23725.1612903 [10] => 0 [11] => 0 ) [TotalTaxPayable] => Array ( [0] => 1611.46496815 [1] => 1716.81415929 [2] => 1395.01312336 [3] => 1606.7961165 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 ) [OtherAccruedExpenses] => Array ( [0] => -3576.43312102 [1] => -3953.22376738 [2] => -3820.20997375 [3] => -5492.7184466 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -23725.1612903 [10] => 0 [11] => 0 ) [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 ) [LongTermDebt] => Array ( [0] => 4742.03821656 [1] => 6838.1795196 [2] => 5051.18110236 [3] => 4033.98058252 [4] => 16883.8961039 [5] => 21393.2253314 [6] => 32053.5099338 [7] => 45870.1854494 [8] => 51041.4438503 [9] => 18620.6451613 [10] => 58954.787234 [11] => 39543.5967302 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1214.09574468 [11] => 543.596730245 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 0 [1] => 0 [2] => 2061.67979003 [3] => 3121.3592233 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => 292.993630573 [1] => -551.201011378 [2] => -1059.05511811 [3] => -1777.91262136 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 ) [ChangeInInventory] => Array ( [0] => 8.49256900212 [1] => 84.7029077118 [2] => 77.4278215223 [3] => -463.59223301 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 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 ) [ChangeInPayablesAndAccruedExpense] => 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 ) [ChangeInWorkingCapital] => Array ( [0] => 501.061571125 [1] => -599.241466498 [2] => -408.13648294 [3] => -787.621359223 [4] => -293.376623377 [5] => -359.793814433 [6] => -4618.01324503 [7] => 2835.94864479 [8] => -344.919786096 [9] => -549.677419355 [10] => -1323.13829787 [11] => -253.40599455 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 51.8617021277 [11] => -1874.65940054 ) [PurchaseOfPPE] => Array ( [0] => -1722.92993631 [1] => -2125.15802781 [2] => -45.9317585302 [3] => -41.2621359223 [4] => -3074.80519481 [5] => -4609.27835052 [6] => -12086.0927152 [7] => -13760.342368 [8] => -12422.459893 [9] => -11481.2903226 [10] => -12203.4574468 [11] => -10257.493188 ) [SaleOfPPE] => Array ( [0] => 281.316348195 [1] => 120.1011378 [2] => 0 [3] => 0 [4] => 236.103896104 [5] => 193.078055965 [6] => 169.006622517 [7] => 479.315263909 [8] => 541.443850267 [9] => 215.483870968 [10] => 246.010638298 [11] => 381.471389646 ) [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 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -1413.24675325 [5] => -2221.35493373 [6] => -957.880794702 [7] => -1085.59201141 [8] => -185.828877005 [9] => -2405.16129032 [10] => -543.882978723 [11] => -720.708446866 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2610.25974026 [5] => 817.231222386 [6] => 3361.7218543 [7] => 1925.82025678 [8] => 1656.4171123 [9] => 3347.09677419 [10] => 1113.03191489 [11] => 2638.96457766 ) [PurchaseOfInvestment] => Array ( [0] => -2041.40127389 [1] => -1503.16055626 [2] => -200.787401575 [3] => -817.961165049 [4] => -409.87012987 [5] => -2005.7437408 [6] => -685.430463576 [7] => -1286.73323823 [8] => -1667.11229947 [9] => -332.903225806 [10] => -188.829787234 [11] => -194.822888283 ) [SaleOfInvestment] => Array ( [0] => 107.218683652 [1] => 396.965865992 [2] => 233.595800525 [3] => 127.427184466 [4] => 1010.12987013 [5] => 598.379970545 [6] => 146.092715232 [7] => 977.175463623 [8] => 1683.15508021 [9] => 98.064516129 [10] => 123.670212766 [11] => 237.057220708 ) [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 ) [CashFromOtherInvestingActivities] => Array ( [0] => -338.64118896 [1] => -384.323640961 [2] => -2192.91338583 [3] => -1828.88349515 [4] => 566.233766234 [5] => 333.431516937 [6] => 320.264900662 [7] => 1085.59201141 [8] => -10.6951871658 [9] => 358.709677419 [10] => 215.425531915 [11] => 271.117166213 ) [sloanratio] => Array ( [0] => 0.25 [1] => 0.12 [2] => -0.01 [3] => 0.03 [4] => -0.01 [5] => 0.04 [6] => 0.05 [7] => -0 [8] => 0.01 [9] => -0.01 [10] => -0.02 [11] => -0.1 ) [current_ratio] => Array ( [0] => 1.28 [1] => 1.39 [2] => 1.3 [3] => 1.25 [4] => 1.03 [5] => 1.02 [6] => 1 [7] => 1.12 [8] => 1.14 [9] => 1.13 [10] => 1.07 [11] => 1.07 ) [quick_ratio] => Array ( [0] => 1.07 [1] => 1.2 [2] => 1.17 [3] => 1.12 [4] => 0.97 [5] => 0.97 [6] => 0.92 [7] => 1.03 [8] => 1.05 [9] => 1.04 [10] => 0.98 [11] => 0.97 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 106086.074 [7] => 94838.808 [8] => 80168.8176 [9] => 60147.5875 [10] => 50765.7328 [11] => 55867.8276 ) [ev_addition_per_share] => Array ( [0] => 0 [1] => 0 [2] => 5.387 [3] => 1.688 [4] => 14.244 [5] => 18.788 [6] => 21.049 [7] => 22.86 [8] => 25.688 [9] => 6.208 [10] => 28.186 [11] => 18.015 ) [EBITDA_per_share] => Array ( [0] => 0 [1] => 0 [2] => 6.13 [3] => 5.94 [4] => 7.89 [5] => 9.13 [6] => 100.1 [7] => 9.27 [8] => 10.76 [9] => 9.83 [10] => 9.54 [11] => 8.15 ) [Operating_Income_per_share] => Array ( [0] => 0 [1] => 0 [2] => 3.69 [3] => 3.63 [4] => 14.62 [5] => 19.1 [6] => 61.53 [7] => 5.29 [8] => 5.78 [9] => 5.56 [10] => 4.15 [11] => -3.84 ) [netcash] => Array ( [0] => 0 [1] => 0 [2] => -28.24 [3] => -21.34 [4] => -42.95 [5] => -53.33 [6] => -58.39 [7] => -60.45 [8] => -60.58 [9] => -64.27 [10] => -65.06 [11] => -53.45 ) [NCAV] => Array ( [0] => 0 [1] => 0 [2] => -27.58 [3] => -20.64 [4] => -42.19 [5] => -52.43 [6] => -57.09 [7] => -59.18 [8] => -59.41 [9] => -62.69 [10] => -63.57 [11] => -51.99 ) [NCAV_real] => Array ( [0] => 0 [1] => 0 [2] => -17.31 [3] => -10.25 [4] => -24.74 [5] => -30.61 [6] => -32.33 [7] => -36.54 [8] => -37.68 [9] => -40.59 [10] => -40.68 [11] => -30.76 ) [Book Value Per Share] => Array ( [0] => 0 [1] => 0 [2] => 16.21 [3] => 14.26 [4] => 19.9 [5] => 25.6 [6] => 38.78 [7] => 42.19 [8] => 42.45 [9] => 46.79 [10] => 39.3 [11] => 30.88 ) [Tangibles_book_per_share] => Array ( [0] => 0 [1] => 0 [2] => 6.2 [3] => 6.88 [4] => 2.66 [5] => 4.38 [6] => 15.2 [7] => 16.81 [8] => 17.98 [9] => 20.8 [10] => 15.57 [11] => 14.72 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 0 [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 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 1,747 [3] => 1,600 [4] => 2,264 [5] => 2,835 [6] => 5,279 [7] => 6,742 [8] => 9,801 [9] => 9,588 [10] => 12,295 [11] => 28,459 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0 [1] => 0 [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 ) [Cash Flow from Others_pct] => Array ( [0] => 0 [1] => 0 [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 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0 [1] => 0 [2] => -49.32 [3] => -63.95 [4] => -45.78 [5] => -52.02 [6] => -207.71 [7] => -70.78 [8] => -75.35 [9] => -64.30 [10] => -67.44 [11] => -62.62 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => 0 [2] => -55.79 [3] => -75.68 [4] => -7.07 [5] => -77.80 [6] => -167.26 [7] => -60.00 [8] => -63.11 [9] => -57.13 [10] => -62.11 [11] => -46.67 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => 0 [2] => 0.00 [3] => 67.04 [4] => 7.67 [5] => -3.74 [6] => -9.86 [7] => 0.62 [8] => 0.58 [9] => 1.50 [10] => -0.95 [11] => 16.90 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => 0 [2] => -21.71 [3] => -29.66 [4] => -100.65 [5] => 14.95 [6] => 240.50 [7] => 14.60 [8] => 10.42 [9] => 11.54 [10] => 29.61 [11] => -18.73 ) [Dividends_pct] => Array ( [0] => 0 [1] => 0 [2] => -10.69 [3] => -15.06 [4] => -33.27 [5] => -32.72 [6] => -88.78 [7] => -29.56 [8] => -31.77 [9] => -31.53 [10] => -15.56 [11] => -39.04 ) [Other Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => -37.21 [3] => 10.72 [4] => -134.14 [5] => -41.84 [6] => 125.83 [7] => -31.42 [8] => -29.87 [9] => -18.04 [10] => -61.15 [11] => -58.07 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => -32.39 [3] => 22.31 [4] => -126.25 [5] => -21.51 [6] => 141.86 [7] => -14.34 [8] => -20.77 [9] => -18.49 [10] => 13.10 [11] => -40.87 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => 0 [2] => 7.20 [3] => 35.40 [4] => -46.95 [5] => -20.38 [6] => 52.92 [7] => 8.58 [8] => 7.88 [9] => 24.42 [10] => -23.26 [11] => -4.72 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => 0 [2] => 50.68 [3] => 36.05 [4] => 54.22 [5] => 47.98 [6] => -107.71 [7] => 29.22 [8] => 24.65 [9] => 35.70 [10] => 32.56 [11] => 37.38 ) [per share rev] => Array ( [0] => 0 [1] => 0 [2] => 26.46 [3] => 29.45 [4] => 47.21 [5] => 56.84 [6] => 544.29 [7] => 51.74 [8] => 51.41 [9] => 52.07 [10] => 56.5 [11] => 51.25 ) [per share_freecashflow] => Array ( [0] => 0 [1] => 0 [2] => 2.22 [3] => 1.29 [4] => 2.99 [5] => 3.46 [6] => -37.92 [7] => 2.58 [8] => 1.85 [9] => 2.84 [10] => 2.58 [11] => 2.58 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.393 [8] => 0.213 [9] => 0.721 [10] => 2.181 [11] => 0 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 11.85 [3] => 8.58 [4] => 23.53 [5] => 23.7 [6] => 6.99 [7] => 7.97 [8] => 9.27 [9] => 16.86 [10] => 8.04 [11] => 0 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.13 [7] => 1.15 [8] => 0.97 [9] => 0.72 [10] => 0.52 [11] => 0.64 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.54 [7] => 1.12 [8] => 1.08 [9] => 0.71 [10] => 0.91 [11] => 0 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.25 [7] => 2.55 [8] => 2 [9] => 1.31 [10] => 1.35 [11] => 1.61 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.28 [7] => 1.01 [8] => 0.85 [9] => 0.58 [10] => 0.54 [11] => 0.77 ) [interest_coverage] => Array ( [0] => 0 [1] => 0 [2] => 1.93 [3] => 3.9 [4] => 8.52 [5] => 9.33 [6] => 3.31 [7] => 3.1 [8] => 3.38 [9] => 0 [10] => 0 [11] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -39.3 [4] => -1.18 [5] => -0.29 [6] => -68.06 [7] => -3.29 [8] => -0.39 [9] => 0.48 [10] => -8.99 [11] => 2.18 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 11.3 [4] => 60.31 [5] => 20.4 [6] => 857.58 [7] => -90.49 [8] => -0.64 [9] => 1.28 [10] => 8.51 [11] => -9.29 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 43.26 [4] => 67.6 [5] => 22.21 [6] => -17.11 [7] => -25.63 [8] => -3.05 [9] => -18.65 [10] => -60.99 [11] => -702.48 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.12 [7] => 0.93 [8] => 0.74 [9] => 0.55 [10] => 0.45 [11] => 0.6 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 70.5 [7] => 65.66 [8] => 61.73 [9] => 33.38 [10] => 49.23 [11] => 41.68 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.0152555301297 [7] => 0.412838959602 [8] => 2.03987240829 [9] => 0 [10] => 0 [11] => 0 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.05 [7] => 0.59 [8] => 1.96 [9] => 0 [10] => 0 [11] => 0 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 2.66 [8] => 1.66 [9] => 6.06 [10] => 9.23 [11] => 6.34 ) )
GDF Suez (OTCPK:GDFZY)
Days Inventory
19.50 (As of Dec. 2013)

GDF Suez's inventory for the six months ended in Dec. 2013 was $6,907 Mil. GDF Suez's cost of goods sold for the six months ended in Dec. 2013 was $32,232 Mil. Hence, GDF Suez's days inventory for the six months ended in Dec. 2013 was 19.50.

GDF Suez's days inventory declined from Dec. 2012 (20.04) to Dec. 2013 (19.50).

Inventory can be measured by Days Sales of Inventory (DSI). GDF Suez's days sales of inventory (DSI) for the six months ended in Dec. 2013 was 11.66.

Inventory turnover measures how fast the company turns over its inventory within a year. GDF Suez's inventory turnover for the six months ended in Dec. 2013 was 4.67.

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. GDF Suez's inventory to revenue ratio for the six months ended in Dec. 2013 was 0.13.


Definition

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

GDF Suez'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
=6907.35694823/69776.5667575*365
=36.13

GDF Suez's Days Inventory for the quarter that ended in Dec. 2013 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=6907.35694823/32231.6076294*91
=19.50

* 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).

GDF Suez's Days Sales of Inventory for the six months ended in Dec. 2013 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=6907.35694823/53892.3705722*91
=11.66

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

GDF Suez's Inventory Turnover for the six months ended in Dec. 2013 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=32231.6076294 / 6907.35694823
=4.67

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.

GDF Suez's Inventory to Revenue for the six months ended in Dec. 2013 is calculated as

Inventory to Revenue=Inventory / Revenue
=6907.35694823 / 53892.3705722
=0.13

* 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.

GDF Suez Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 28.3532.5325.7726.9542.8234.7931.6242.4837.9436.13

GDF Suez Semi-Annual Data

Jun09Dec09Jun10Dec10Jun11Dec11Jun12Dec12Jun13Dec13
DaysInventory 0.0018.9016.0315.8119.7521.3516.8920.0414.6819.50
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