Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [price_high] => Array ( [0] => 16.31 [1] => 29.97 [2] => 49.23 [3] => 25.53 [4] => 19.77 [5] => 29.76 [6] => 30.58 [7] => 26.40 [8] => 30.29 [9] => 48.48 [10] => 52.88 [11] => 65.61 [12] => 75.09 [13] => 40.71 [14] => 37.31 [15] => 62.41 [16] => 58.65 [17] => 60.70 [18] => 79.45 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 14.61 [4] => 15.90 [5] => 16.10 [6] => 14.47 [7] => 15.99 [8] => 17.89 [9] => 28.46 [10] => 42.20 [11] => 48.26 [12] => 43.30 [13] => 11.44 [14] => 9.52 [15] => 33.32 [16] => 36.90 [17] => 48.46 [18] => 58.69 ) [BS_share] => Array ( [0] => 11.657 [1] => 29.884 [2] => 48.663 [3] => 187.000 [4] => 189.000 [5] => 193.11 [6] => 197.75 [7] => 199.47 [8] => 202.25 [9] => 207.28 [10] => 219.23 [11] => 214.85 [12] => 188.28 [13] => 183.03 [14] => 186.79 [15] => 192.97 [16] => 195.91 [17] => 193.12 [18] => 191.51 ) [Fiscal Year] => Array ( [0] => Dec95 [1] => Dec96 [2] => Dec97 [3] => Dec98 [4] => Dec99 [5] => Dec00 [6] => Dec01 [7] => Dec02 [8] => Dec03 [9] => Dec04 [10] => Dec05 [11] => Dec06 [12] => Dec07 [13] => Dec08 [14] => Dec09 [15] => Dec10 [16] => Dec11 [17] => Dec12 [18] => Dec13 ) [quarter] => Array ( [0] => 199512 [1] => 199612 [2] => 199712 [3] => 199812 [4] => 199912 [5] => 200012 [6] => 200112 [7] => 200212 [8] => 200312 [9] => 200412 [10] => 200512 [11] => 200612 [12] => 200712 [13] => 200812 [14] => 200912 [15] => 201012 [16] => 201112 [17] => 201212 [18] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 11.657 [1] => 29.884 [2] => 48.663 [3] => 187.000 [4] => 189.000 [5] => 205.000 [6] => 206.000 [7] => 205.000 [8] => 207.000 [9] => 215.000 [10] => 225.000 [11] => 223.000 [12] => 211.000 [13] => 185.000 [14] => 180.000 [15] => 190.000 [16] => 195.000 [17] => 197.000 [18] => 193.000 ) [Revenue] => Array ( [0] => 161.716 [1] => 428.538 [2] => 933.583 [3] => 3281 [4] => 3740 [5] => 4945 [6] => 4633 [7] => 4588 [8] => 4630 [9] => 5368 [10] => 5977 [11] => 5979 [12] => 6153 [13] => 5754 [14] => 4696 [15] => 5071 [16] => 5624 [17] => 6321 [18] => 6115 ) [COGS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 4344 [12] => 4428 [13] => 4313 [14] => 3668 [15] => 3917 [16] => 4309 [17] => 2352 [18] => 1924 ) [Gross Profit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1635 [12] => 1725 [13] => 1441 [14] => 1028 [15] => 1154 [16] => 1315 [17] => 3969 [18] => 4191 ) [SGA] => Array ( [0] => 5.712 [1] => 16.495 [2] => 27.241 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 200 [9] => 331 [10] => 370 [11] => 470 [12] => 508 [13] => 377 [14] => 314 [15] => 344 [16] => 352 [17] => 2818 [18] => 2998 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [DDA] => Array ( [0] => 15.469 [1] => 55.745 [2] => 125.446 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 429 [9] => 431 [10] => 407 [11] => 311 [12] => 229 [13] => 323 [14] => 317 [15] => 285 [16] => 265 [17] => 251 [18] => 267 ) [Operating Income] => Array ( [0] => 31.276 [1] => 12.775 [2] => -4.827 [3] => 537 [4] => 787 [5] => 968 [6] => 576 [7] => 551 [8] => 427 [9] => 653 [10] => 822 [11] => 839 [12] => 858 [13] => 610 [14] => 26 [15] => 600 [16] => 630 [17] => 912 [18] => 925 ) [other_operating_charges] => Array ( [0] => 36.988 [1] => 29.27 [2] => 22.414 [3] => 537 [4] => 787 [5] => 968 [6] => 576 [7] => 551 [8] => 627 [9] => 984 [10] => 1192 [11] => -326 [12] => -359 [13] => -454 [14] => -688 [15] => -210 [16] => -333 [17] => -239 [18] => -268 ) [Month End Stock Price] => Array ( [0] => 16.172 [1] => 29.966 [2] => 47.191 [3] => 18.5 [4] => 19.162 [5] => 28.743 [6] => 24.34 [7] => 19.357 [8] => 29.33 [9] => 47.619 [10] => 52.071 [11] => 62.5 [12] => 44.03 [13] => 17.9 [14] => 36.57 [15] => 60.78 [16] => 47.97 [17] => 57.36 [18] => 79.45 ) [mktcap] => Array ( [0] => 188.517004 [1] => 895.503944 [2] => 2296.455633 [3] => 3459.5 [4] => 3621.618 [5] => 5550.56073 [6] => 4813.235 [7] => 3861.14079 [8] => 5931.9925 [9] => 9870.46632 [10] => 11415.52533 [11] => 13428.125 [12] => 8289.9684 [13] => 3276.237 [14] => 6830.9103 [15] => 11728.7166 [16] => 9397.8027 [17] => 11077.3632 [18] => 15215.4695 ) [Cash and Equiv] => Array ( [0] => 9.332 [1] => 25.426 [2] => 23.462 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 427 [9] => 326 [10] => 897 [11] => 183 [12] => 162 [13] => 389 [14] => 87 [15] => 753 [16] => 454 [17] => 305 [18] => 616 ) [ev_addition] => Array ( [0] => 202.503 [1] => 138.533 [2] => 246.827 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 4227 [9] => 4143 [10] => 3273 [11] => 2474 [12] => 3459 [13] => 3642 [14] => 2894 [15] => 2613 [16] => 2276 [17] => 1508 [18] => 1009 ) [ev_addition_per_share] => Array ( [0] => 17.372 [1] => 4.636 [2] => 5.072 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 20.9 [9] => 19.987 [10] => 14.93 [11] => 11.515 [12] => 18.372 [13] => 19.898 [14] => 15.493 [15] => 13.541 [16] => 11.618 [17] => 7.809 [18] => 5.269 ) [ev_per_share] => Array ( [0] => 33.542 [1] => 34.606 [2] => 52.261 [3] => 18.5 [4] => 19.162 [5] => 28.743 [6] => 24.34 [7] => 19.357 [8] => 50.23 [9] => 67.609 [10] => 67.001 [11] => 74.02 [12] => 62.4 [13] => 37.8 [14] => 52.06 [15] => 74.32 [16] => 59.59 [17] => 65.17 [18] => 84.72 ) [ev] => Array ( [0] => 391.020004 [1] => 1034.036944 [2] => 2543.282633 [3] => 3459.5 [4] => 3621.618 [5] => 5550.56073 [6] => 4813.235 [7] => 3861.14079 [8] => 10158.9925 [9] => 14013.46632 [10] => 14688.52533 [11] => 15902.125 [12] => 11748.9684 [13] => 6918.237 [14] => 9724.9103 [15] => 14341.7166 [16] => 11673.8027 [17] => 12585.3632 [18] => 16224.4695 ) [Non Operating Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -438 [9] => -241 [10] => -180 [11] => 58 [12] => 22 [13] => -82 [14] => -95 [15] => -30 [16] => -5 [17] => -124 [18] => 3 ) [tax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -113 [9] => 43 [10] => 172 [11] => -434 [12] => 189 [13] => 72 [14] => -293 [15] => 27 [16] => -75 [17] => 148 [18] => 263 ) [Pretax Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -11 [9] => 412 [10] => 642 [11] => 682 [12] => 733 [13] => 321 [14] => -296 [15] => 335 [16] => 425 [17] => 618 [18] => 828 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 29 [12] => 21 [13] => 3 [14] => 3 [15] => 0 [16] => 0 [17] => 2 [18] => 3 ) [InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -244 [12] => -168 [13] => -210 [14] => -230 [15] => -235 [16] => -200 [17] => -172 [18] => -103 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 15.469 [1] => 55.745 [2] => 125.446 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 429 [9] => 431 [10] => 407 [11] => 311 [12] => 229 [13] => 323 [14] => 317 [15] => 285 [16] => 265 [17] => 251 [18] => 267 ) [ReconciledDepreciation] => Array ( [0] => 15.47 [1] => 55.75 [2] => 125.45 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 429 [9] => 431 [10] => 407 [11] => 311 [12] => 229 [13] => 323 [14] => 317 [15] => 285 [16] => 265 [17] => 251 [18] => 267 ) [EBIT] => Array ( [0] => 31.276 [1] => 12.775 [2] => -4.827 [3] => 537 [4] => 787 [5] => 968 [6] => 576 [7] => 551 [8] => 427 [9] => 653 [10] => 822 [11] => 926 [12] => 901 [13] => 531 [14] => -66 [15] => 570 [16] => 625 [17] => 790 [18] => 931 ) [EBITDA_morn] => Array ( [0] => 46.745 [1] => 68.52 [2] => 120.619 [3] => 537 [4] => 787 [5] => 968 [6] => 576 [7] => 551 [8] => 856 [9] => 1084 [10] => 1229 [11] => 1237 [12] => 1207 [13] => 854 [14] => 251 [15] => 855 [16] => 890 [17] => 1041 [18] => 1198 ) [EBITDA] => Array ( [0] => 46.745 [1] => 68.52 [2] => 120.619 [3] => 537 [4] => 787 [5] => 968 [6] => 576 [7] => 551 [8] => 856 [9] => 1084 [10] => 1229 [11] => 1237 [12] => 1130 [13] => 854 [14] => 251 [15] => 855 [16] => 890 [17] => 1041 [18] => 1198 ) [EBITDA_1] => Array ( [0] => 46.745 [1] => 68.52 [2] => 120.619 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 856 [9] => 1084 [10] => 1229 [11] => 1237 [12] => 1130 [13] => 854 [14] => 251 [15] => 855 [16] => 890 [17] => 1041 [18] => 1198 ) [DDA_new] => Array ( [0] => 15.47 [1] => 55.75 [2] => 125.45 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 429 [9] => 431 [10] => 407 [11] => 311 [12] => 229 [13] => 323 [14] => 317 [15] => 285 [16] => 265 [17] => 251 [18] => 267 ) [EBITDA_new] => Array ( [0] => 46.745 [1] => 68.52 [2] => 120.619 [3] => 537 [4] => 787 [5] => 968 [6] => 576 [7] => 551 [8] => 856 [9] => 1084 [10] => 1229 [11] => 1237 [12] => 1207 [13] => 854 [14] => 251 [15] => 855 [16] => 890 [17] => 1041 [18] => 1198 ) [EBITDA_per_share] => Array ( [0] => 4.01 [1] => 2.29 [2] => 2.48 [3] => 2.87 [4] => 4.16 [5] => 4.72 [6] => 2.8 [7] => 2.69 [8] => 4.14 [9] => 5.04 [10] => 5.46 [11] => 5.55 [12] => 5.36 [13] => 4.62 [14] => 1.39 [15] => 4.5 [16] => 4.56 [17] => 5.28 [18] => 6.21 ) [Operating_Income_per_share] => Array ( [0] => 2.68 [1] => 0.43 [2] => -0.1 [3] => 2.87 [4] => 4.16 [5] => 4.72 [6] => 2.8 [7] => 2.69 [8] => 2.06 [9] => 3.04 [10] => 3.65 [11] => 3.76 [12] => 4.07 [13] => 3.3 [14] => 0.14 [15] => 3.16 [16] => 3.23 [17] => 4.63 [18] => 4.79 ) [Net Income] => Array ( [0] => 8.97 [1] => 26.951 [2] => 38.072 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 309 [9] => 395 [10] => 422 [11] => 1043 [12] => 542 [13] => 329 [14] => 73 [15] => 477 [16] => 489 [17] => 562 [18] => 635 ) [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] => -1584 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [Dividends Per Share] => Array ( [0] => 0.627 [1] => 1.36 [2] => 1.74 [3] => 1.71 [4] => 0.6 [5] => 0.69 [6] => 0.8 [7] => 0.84 [8] => 0.84 [9] => 0.84 [10] => 0.84 [11] => 0.84 [12] => 0.9 [13] => 0.9 [14] => 0.2 [15] => 0.3 [16] => 0.5 [17] => 1.25 [18] => 1.35 ) [Shares Outstanding] => Array ( [0] => 11.657 [1] => 29.884 [2] => 48.663 [3] => 187.000 [4] => 189.000 [5] => 205.000 [6] => 206.000 [7] => 205.000 [8] => 207.000 [9] => 215.000 [10] => 225.000 [11] => 223.000 [12] => 211.000 [13] => 185.000 [14] => 180.000 [15] => 190.000 [16] => 195.000 [17] => 197.000 [18] => 193.000 ) [shares_diluted] => Array ( [0] => 11.657 [1] => 29.884 [2] => 48.663 [3] => 187.000 [4] => 189.000 [5] => 205.000 [6] => 206.000 [7] => 205.000 [8] => 207.000 [9] => 215.000 [10] => 225.000 [11] => 223.000 [12] => 211.000 [13] => 185.000 [14] => 180.000 [15] => 190.000 [16] => 195.000 [17] => 197.000 [18] => 193.000 ) [shares_basic] => Array ( [0] => 11.657 [1] => 29.884 [2] => 46.022 [3] => 185.000 [4] => 189.000 [5] => 196.000 [6] => 201.000 [7] => 201.000 [8] => 203.000 [9] => 207.000 [10] => 217.000 [11] => 213.000 [12] => 203.000 [13] => 181.000 [14] => 180.000 [15] => 183.000 [16] => 189.000 [17] => 193.000 [18] => 191.000 ) [COGS_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] => 0.73 [12] => 0.72 [13] => 0.75 [14] => 0.78 [15] => 0.77 [16] => 0.77 [17] => 0.37 [18] => 0.31 ) [Gross Profit_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] => 27.35 [12] => 28.04 [13] => 25.04 [14] => 21.89 [15] => 22.76 [16] => 23.38 [17] => 62.79 [18] => 68.54 ) [SGA_pct] => Array ( [0] => 3.53 [1] => 3.85 [2] => 2.92 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 4.32 [9] => 6.17 [10] => 6.19 [11] => 7.86 [12] => 8.26 [13] => 6.55 [14] => 6.69 [15] => 6.78 [16] => 6.26 [17] => 44.58 [18] => 49.03 ) [Interest Expense_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] => -4.08 [12] => -2.73 [13] => -3.65 [14] => -4.90 [15] => -4.63 [16] => -3.56 [17] => -2.72 [18] => -1.68 ) [Pretax Income_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] => -0.24 [9] => 7.68 [10] => 10.74 [11] => 11.41 [12] => 11.91 [13] => 5.58 [14] => -6.30 [15] => 6.61 [16] => 7.56 [17] => 9.78 [18] => 13.54 ) [Net Income_pct] => Array ( [0] => 5.55 [1] => 6.29 [2] => 4.08 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 6.67 [9] => 7.36 [10] => 7.06 [11] => 17.44 [12] => 8.81 [13] => 5.72 [14] => 1.55 [15] => 9.41 [16] => 8.69 [17] => 8.89 [18] => 10.38 ) [DaysSalesOutstanding] => Array ( [0] => 25.71 [1] => 39.36 [2] => 44.39 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 30.04 [9] => 32.77 [10] => 39.21 [11] => 36.2 [12] => 36.54 [13] => 35.02 [14] => 34.59 [15] => 41.17 [16] => 41.08 [17] => 37.59 [18] => 41.6 ) [Payable] => Array ( [0] => 32.691 [1] => 133.786 [2] => 495.825 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 171 [9] => 200 [10] => 156 [11] => 179 [12] => 201 [13] => 562 [14] => 507 [15] => 511 [16] => 307 [17] => 395 [18] => 329 ) [DaysPayable] => Array ( [0] => 73.78 [1] => 113.95 [2] => 193.85 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 13.48 [9] => 13.6 [10] => 9.53 [11] => 10.93 [12] => 11.92 [13] => 35.65 [14] => 39.41 [15] => 36.78 [16] => 19.92 [17] => 22.81 [18] => 19.64 ) [Accts Rec.] => Array ( [0] => 11.391 [1] => 46.208 [2] => 113.543 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 381 [9] => 482 [10] => 642 [11] => 593 [12] => 616 [13] => 552 [14] => 445 [15] => 572 [16] => 633 [17] => 651 [18] => 697 ) [Inventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 232 [9] => 371 [10] => 280 [11] => 566 [12] => 714 [13] => 986 [14] => 783 [15] => 802 [16] => 812 [17] => 361 [18] => 217 ) [inventory2sales] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.05 [9] => 0.069 [10] => 0.047 [11] => 0.095 [12] => 0.116 [13] => 0.171 [14] => 0.167 [15] => 0.158 [16] => 0.144 [17] => 0.057 [18] => 0.035 ) [Total Current Assets] => Array ( [0] => 40.917 [1] => 99.377 [2] => 327.706 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1225 [9] => 1683 [10] => 2283 [11] => 1810 [12] => 1824 [13] => 2166 [14] => 1489 [15] => 2306 [16] => 2534 [17] => 1889 [18] => 1996 ) [Other Current Assets] => Array ( [0] => 20.194 [1] => 27.743 [2] => 190.701 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 185 [9] => 504 [10] => 464 [11] => 468 [12] => 332 [13] => 239 [14] => 174 [15] => 179 [16] => 635 [17] => 572 [18] => 466 ) [Net PPE] => Array ( [0] => 419.077 [1] => 1213.363 [2] => 2681.758 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 7106 [9] => 4341 [10] => 4169 [11] => 3831 [12] => 3850 [13] => 3347 [14] => 3350 [15] => 3323 [16] => 3232 [17] => 3162 [18] => 3034 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 2488 [9] => 2011 [10] => 2315 [11] => 2302 [12] => 2302 [13] => 2161 [14] => 2063 [15] => 2067 [16] => 2053 [17] => 2025 [18] => 2032 ) [Total Assets] => Array ( [0] => 459.994 [1] => 1312.74 [2] => 3009.464 [3] => 13417 [4] => 12936 [5] => 12627 [6] => 12416 [7] => 12190 [8] => 11857 [9] => 12298 [10] => 12494 [11] => 9280 [12] => 9622 [13] => 9703 [14] => 8761 [15] => 9776 [16] => 9560 [17] => 8855 [18] => 8762 ) [Other Long-Term Assets] => Array ( [0] => 2.84217094304E-14 [1] => -4.26325641456E-14 [2] => 1.13686837722E-13 [3] => 13417 [4] => 12936 [5] => 12627 [6] => 12416 [7] => 12190 [8] => 1038 [9] => 4263 [10] => 3727 [11] => 1337 [12] => 1646 [13] => 2029 [14] => 1859 [15] => 2080 [16] => 1741 [17] => 1779 [18] => 1700 ) [Total Assets Non-liquid] => Array ( [0] => 450.662 [1] => 1287.314 [2] => 2986.002 [3] => 13417 [4] => 12936 [5] => 12627 [6] => 12416 [7] => 12190 [8] => 11430 [9] => 11972 [10] => 11597 [11] => 9097 [12] => 9460 [13] => 9314 [14] => 8674 [15] => 9023 [16] => 9106 [17] => 8550 [18] => 8146 ) [HardAssets] => Array ( [0] => 450.662 [1] => 1287.314 [2] => 2986.002 [3] => 13417 [4] => 12936 [5] => 12627 [6] => 12416 [7] => 12190 [8] => 8942 [9] => 9961 [10] => 9282 [11] => 6795 [12] => 7158 [13] => 7153 [14] => 6611 [15] => 6956 [16] => 7053 [17] => 6525 [18] => 6114 ) [Accts Payable] => Array ( [0] => 32.691 [1] => 133.786 [2] => 495.825 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1198 [9] => 1366 [10] => 1502 [11] => 1656 [12] => 2096 [13] => 2182 [14] => 2022 [15] => 2025 [16] => 1859 [17] => 1864 [18] => 1825 ) [Short-Term Debt] => Array ( [0] => 119.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 233 [9] => 619 [10] => 1219 [11] => 805 [12] => 5 [13] => 506 [14] => 5 [15] => 136 [16] => 133 [17] => 152 [18] => 99 ) [ShortTermDebt_without_lease] => Array ( [0] => 119.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 233 [9] => 619 [10] => 1219 [11] => 805 [12] => 5 [13] => 506 [14] => 5 [15] => 136 [16] => 133 [17] => 152 [18] => 99 ) [Minority_interest] => Array ( [0] => 92.735 [1] => 163.959 [2] => 270.289 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 28 [9] => 27 [10] => 25 [11] => 25 [12] => 26 [13] => 23 [14] => 21 [15] => 15 [16] => 1 [17] => 5 [18] => 3 ) [Total Current Liabilities] => Array ( [0] => 151.791 [1] => 556.12 [2] => 1717.552 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1607 [9] => 2128 [10] => 2879 [11] => 2461 [12] => 2101 [13] => 2688 [14] => 2027 [15] => 2161 [16] => 1992 [17] => 2016 [18] => 1924 ) [Other Current Liab.] => Array ( [0] => 0 [1] => 422.334 [2] => 1221.727 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 176 [9] => 143 [10] => 158 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [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] => 2 [12] => 2 [13] => 2 [14] => 2 [15] => 2 [16] => 2 [17] => 2 [18] => 2 ) [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 [16] => 0 [17] => 0 [18] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 434.107 [1] => 827.76 [2] => 1335.532 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 4952 [9] => 5121 [10] => 5412 [11] => 2286 [12] => 868 [13] => 493 [14] => 552 [15] => 805 [16] => 963 [17] => 816 [18] => 661 ) [Retained Earnings] => Array ( [0] => -218.915 [1] => -235.901 [2] => -314.935 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -287 [9] => -68 [10] => 170 [11] => 948 [12] => 1353 [13] => 1517 [14] => 1553 [15] => 1947 [16] => 2337 [17] => 2657 [18] => 3032 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [Total Equity] => Array ( [0] => 215.468 [1] => 592.661 [2] => 1021.623 [3] => 4456 [4] => 3690 [5] => 3851 [6] => 3746 [7] => 3997 [8] => 4326 [9] => 4788 [10] => 5211 [11] => 3009 [12] => 2076 [13] => 1621 [14] => 1824 [15] => 2471 [16] => 2954 [17] => 3137 [18] => 3360 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 4393 [9] => 3823 [10] => 2926 [11] => 1827 [12] => 3590 [13] => 3502 [14] => 2955 [15] => 3215 [16] => 2596 [17] => 1656 [18] => 1523 ) [Total Liabilities] => Array ( [0] => 244.526 [1] => 720.079 [2] => 1987.841 [3] => 8961 [4] => 9246 [5] => 8776 [6] => 8670 [7] => 8193 [8] => 7531 [9] => 7510 [10] => 7283 [11] => 6271 [12] => 7546 [13] => 8082 [14] => 6937 [15] => 7305 [16] => 6606 [17] => 5718 [18] => 5402 ) [Other Long-Term Liab.] => Array ( [0] => 92.735 [1] => 163.959 [2] => 270.289 [3] => 8961 [4] => 9246 [5] => 8776 [6] => 8670 [7] => 8193 [8] => 633 [9] => 679 [10] => 876 [11] => 1952 [12] => 1827 [13] => 1866 [14] => 882 [15] => 951 [16] => 1022 [17] => 933 [18] => 947 ) [Cash and Equiv_pct] => Array ( [0] => 2.03 [1] => 1.94 [2] => 0.78 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 3.60 [9] => 2.65 [10] => 7.18 [11] => 1.97 [12] => 1.68 [13] => 4.01 [14] => 0.99 [15] => 7.70 [16] => 4.75 [17] => 3.44 [18] => 7.03 ) [Accts Rec._pct] => Array ( [0] => 2.48 [1] => 3.52 [2] => 3.77 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 3.21 [9] => 3.92 [10] => 5.14 [11] => 6.39 [12] => 6.40 [13] => 5.69 [14] => 5.08 [15] => 5.85 [16] => 6.62 [17] => 7.35 [18] => 7.95 ) [Inventory_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 1.96 [9] => 3.02 [10] => 2.24 [11] => 6.10 [12] => 7.42 [13] => 10.16 [14] => 8.94 [15] => 8.20 [16] => 8.49 [17] => 4.08 [18] => 2.48 ) [Other Current Assets_pct] => Array ( [0] => 4.39 [1] => 2.11 [2] => 6.34 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 1.56 [9] => 4.10 [10] => 3.71 [11] => 5.04 [12] => 3.45 [13] => 2.46 [14] => 1.99 [15] => 1.83 [16] => 6.64 [17] => 6.46 [18] => 5.32 ) [Total Current Assets_pct] => Array ( [0] => 8.90 [1] => 7.57 [2] => 10.89 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 10.33 [9] => 13.69 [10] => 18.27 [11] => 19.50 [12] => 18.96 [13] => 22.32 [14] => 17.00 [15] => 23.59 [16] => 26.51 [17] => 21.33 [18] => 22.78 ) [Net PPE_pct] => Array ( [0] => 91.10 [1] => 92.43 [2] => 89.11 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 59.93 [9] => 35.30 [10] => 33.37 [11] => 41.28 [12] => 40.01 [13] => 34.49 [14] => 38.24 [15] => 33.99 [16] => 33.81 [17] => 35.71 [18] => 34.63 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 20.98 [9] => 16.35 [10] => 18.53 [11] => 24.81 [12] => 23.92 [13] => 22.27 [14] => 23.55 [15] => 21.14 [16] => 21.47 [17] => 22.87 [18] => 23.19 ) [Other Long-Term Assets_pct] => Array ( [0] => 0.00 [1] => -0.00 [2] => 0.00 [3] => 100.00 [4] => 100.00 [5] => 100.00 [6] => 100.00 [7] => 100.00 [8] => 8.75 [9] => 34.66 [10] => 29.83 [11] => 14.41 [12] => 17.11 [13] => 20.91 [14] => 21.22 [15] => 21.28 [16] => 18.21 [17] => 20.09 [18] => 19.40 ) [Accts Payable_pct] => Array ( [0] => 7.11 [1] => 10.19 [2] => 16.48 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 10.10 [9] => 11.11 [10] => 12.02 [11] => 17.84 [12] => 21.78 [13] => 22.49 [14] => 23.08 [15] => 20.71 [16] => 19.45 [17] => 21.05 [18] => 20.83 ) [Short-Term Debt_pct] => Array ( [0] => 25.89 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 1.97 [9] => 5.03 [10] => 9.76 [11] => 8.67 [12] => 0.05 [13] => 5.21 [14] => 0.06 [15] => 1.39 [16] => 1.39 [17] => 1.72 [18] => 1.13 ) [Other Current Liab._pct] => Array ( [0] => 0.00 [1] => 32.17 [2] => 40.60 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 1.48 [9] => 1.16 [10] => 1.26 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 ) [Total Current Liabilities_pct] => Array ( [0] => 33.00 [1] => 42.36 [2] => 57.07 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 13.55 [9] => 17.30 [10] => 23.04 [11] => 26.52 [12] => 21.84 [13] => 27.70 [14] => 23.14 [15] => 22.11 [16] => 20.84 [17] => 22.77 [18] => 21.96 ) [Long-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] => 37.05 [9] => 31.09 [10] => 23.42 [11] => 19.69 [12] => 37.31 [13] => 36.09 [14] => 33.73 [15] => 32.89 [16] => 27.15 [17] => 18.70 [18] => 17.38 ) [Other Long-Term Liab._pct] => Array ( [0] => 20.16 [1] => 12.49 [2] => 8.98 [3] => 66.79 [4] => 71.47 [5] => 69.50 [6] => 69.83 [7] => 67.21 [8] => 12.91 [9] => 12.68 [10] => 11.83 [11] => 21.37 [12] => 19.28 [13] => 19.50 [14] => 22.31 [15] => 19.73 [16] => 21.11 [17] => 23.11 [18] => 22.31 ) [Total Liabilities_pct] => Array ( [0] => 53.16 [1] => 54.85 [2] => 66.05 [3] => 66.79 [4] => 71.47 [5] => 69.50 [6] => 69.83 [7] => 67.21 [8] => 63.52 [9] => 61.07 [10] => 58.29 [11] => 67.58 [12] => 78.42 [13] => 83.29 [14] => 79.18 [15] => 74.72 [16] => 69.10 [17] => 64.57 [18] => 61.65 ) [netcash] => Array ( [0] => -20.18 [1] => -23.24 [2] => -40.37 [3] => -47.92 [4] => -48.92 [5] => -45.45 [6] => -43.84 [7] => -41.07 [8] => -35.12 [9] => -34.66 [10] => -29.13 [11] => -28.34 [12] => -39.22 [13] => -42.03 [14] => -36.67 [15] => -33.95 [16] => -31.4 [17] => -28.03 [18] => -24.99 ) [NCAV] => Array ( [0] => -19.44 [1] => -22.09 [2] => -38.62 [3] => -47.92 [4] => -48.92 [5] => -45.45 [6] => -43.84 [7] => -41.07 [8] => -33.14 [9] => -32.02 [10] => -26.29 [11] => -24.95 [12] => -34.87 [13] => -37.08 [14] => -32.79 [15] => -29.65 [16] => -26.91 [17] => -24.57 [18] => -21.69 ) [NCAV_real] => Array ( [0] => -17.47 [1] => -20.77 [2] => -34.11 [3] => -47.92 [4] => -48.92 [5] => -45.45 [6] => -43.84 [7] => -41.07 [8] => -31.18 [9] => -28.11 [10] => -22.81 [11] => -20.76 [12] => -30.39 [13] => -32.32 [14] => -29.17 [15] => -25.91 [16] => -20.79 [17] => -19.83 [18] => -17.78 ) [Book Value Per Share] => Array ( [0] => 18.48 [1] => 19.83 [2] => 20.99 [3] => 23.83 [4] => 19.52 [5] => 19.94 [6] => 18.94 [7] => 20.04 [8] => 21.39 [9] => 23.1 [10] => 23.77 [11] => 14.01 [12] => 11.03 [13] => 8.86 [14] => 9.76 [15] => 12.81 [16] => 15.08 [17] => 16.24 [18] => 17.54 ) [Tangibles_book_per_share] => Array ( [0] => 18.48 [1] => 19.83 [2] => 20.99 [3] => 23.83 [4] => 19.52 [5] => 19.94 [6] => 18.94 [7] => 20.04 [8] => 9.09 [9] => 13.4 [10] => 13.21 [11] => 3.29 [12] => -1.2 [13] => -2.95 [14] => -1.28 [15] => 2.09 [16] => 4.6 [17] => 5.76 [18] => 6.93 ) [deb2equity] => Array ( [0] => 0.553 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.069 [9] => 0.928 [10] => 0.795 [11] => 0.875 [12] => 1.732 [13] => 2.473 [14] => 1.623 [15] => 1.356 [16] => 0.924 [17] => 0.576 [18] => 0.483 ) [debt2rev_totaldebt] => Array ( [0] => 119.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 4626 [9] => 4442 [10] => 4145 [11] => 2632 [12] => 3595 [13] => 4008 [14] => 2960 [15] => 3351 [16] => 2729 [17] => 1808 [18] => 1622 ) [debt2rev] => Array ( [0] => 0.736 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.999 [9] => 0.827 [10] => 0.693 [11] => 0.44 [12] => 0.584 [13] => 0.697 [14] => 0.63 [15] => 0.661 [16] => 0.485 [17] => 0.286 [18] => 0.265 ) [cogs2rev] => 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] => 0.73 [12] => 0.72 [13] => 0.75 [14] => 0.78 [15] => 0.77 [16] => 0.77 [17] => 0.37 [18] => 0.31 ) [inventory2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.05 [9] => 0.069 [10] => 0.047 [11] => 0.095 [12] => 0.116 [13] => 0.171 [14] => 0.167 [15] => 0.158 [16] => 0.144 [17] => 0.057 [18] => 0.035 ) [ar2asset] => Array ( [0] => 0.025 [1] => 0.035 [2] => 0.038 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.032 [9] => 0.039 [10] => 0.051 [11] => 0.064 [12] => 0.064 [13] => 0.057 [14] => 0.051 [15] => 0.059 [16] => 0.066 [17] => 0.074 [18] => 0.08 ) [cash2asset] => Array ( [0] => 0.02 [1] => 0.019 [2] => 0.008 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.036 [9] => 0.027 [10] => 0.072 [11] => 0.02 [12] => 0.017 [13] => 0.04 [14] => 0.01 [15] => 0.077 [16] => 0.047 [17] => 0.034 [18] => 0.07 ) [equity2asset] => Array ( [0] => 0.468 [1] => 0.451 [2] => 0.339 [3] => 0.332 [4] => 0.285 [5] => 0.305 [6] => 0.302 [7] => 0.328 [8] => 0.365 [9] => 0.389 [10] => 0.417 [11] => 0.324 [12] => 0.216 [13] => 0.167 [14] => 0.208 [15] => 0.253 [16] => 0.309 [17] => 0.354 [18] => 0.383 ) [equity2liab_tangbile] => Array ( [0] => 0.881 [1] => 0.823 [2] => 0.514 [3] => 0.497 [4] => 0.399 [5] => 0.439 [6] => 0.432 [7] => 0.488 [8] => 0.244 [9] => 0.37 [10] => 0.398 [11] => 0.113 [12] => 0 [13] => 0 [14] => 0 [15] => 0.055 [16] => 0.136 [17] => 0.194 [18] => 0.246 ) [ppe2asset] => Array ( [0] => 0.911 [1] => 0.924 [2] => 0.891 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.599 [9] => 0.353 [10] => 0.334 [11] => 0.413 [12] => 0.4 [13] => 0.345 [14] => 0.382 [15] => 0.34 [16] => 0.338 [17] => 0.357 [18] => 0.346 ) [interest2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -4.081 [12] => -2.73 [13] => -3.65 [14] => -4.898 [15] => -4.634 [16] => -3.556 [17] => -2.721 [18] => -1.684 ) [std2asset] => Array ( [0] => 0.33 [1] => 0.424 [2] => 0.571 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.136 [9] => 0.173 [10] => 0.23 [11] => 0.265 [12] => 0.218 [13] => 0.277 [14] => 0.231 [15] => 0.221 [16] => 0.208 [17] => 0.228 [18] => 0.22 ) [ltd2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.37 [9] => 0.311 [10] => 0.234 [11] => 0.197 [12] => 0.373 [13] => 0.361 [14] => 0.337 [15] => 0.329 [16] => 0.272 [17] => 0.187 [18] => 0.174 ) [turnover] => Array ( [0] => 0.352 [1] => 0.326 [2] => 0.31 [3] => 0.245 [4] => 0.289 [5] => 0.392 [6] => 0.373 [7] => 0.376 [8] => 0.39 [9] => 0.436 [10] => 0.478 [11] => 0.644 [12] => 0.639 [13] => 0.593 [14] => 0.536 [15] => 0.519 [16] => 0.588 [17] => 0.714 [18] => 0.698 ) [CF_Net Income] => Array ( [0] => 8.97 [1] => 26.951 [2] => 38.072 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 309 [9] => 395 [10] => 422 [11] => 1043 [12] => 542 [13] => 329 [14] => 71 [15] => 475 [16] => 487 [17] => 562 [18] => 635 ) [buybackratio] => Array ( [0] => -27.39 [1] => -15.95 [2] => -10.06 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -0.17 [9] => -0.96 [10] => -0.96 [11] => -0.36 [12] => -0.35 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [grahamnumber] => Array ( [0] => 19.92 [1] => 19.66 [2] => 20.08 [3] => 25.12 [4] => 0 [5] => 30.37 [6] => 17.8 [7] => 23.82 [8] => 10.3 [9] => 23.17 [10] => 23.95 [11] => 19.6 [12] => 0 [13] => 0 [14] => 0 [15] => 8.67 [16] => 16.25 [17] => 17.76 [18] => 21.45 ) [CF_DDA] => Array ( [0] => 15.469 [1] => 55.745 [2] => 125.446 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 429 [9] => 431 [10] => 407 [11] => 311 [12] => 229 [13] => 323 [14] => 317 [15] => 285 [16] => 265 [17] => 251 [18] => 267 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [Cash Flow from Operations] => Array ( [0] => 16.411 [1] => 74.167 [2] => 156.933 [3] => 0 [4] => 0 [5] => 0 [6] => 751 [7] => 759 [8] => 766 [9] => 578 [10] => 764 [11] => 500 [12] => 884 [13] => 646 [14] => 571 [15] => 764 [16] => 641 [17] => 1184 [18] => 1151 ) [Cash Flow from Others] => Array ( [0] => 6.657 [1] => 2.775 [2] => 14.264 [3] => 0 [4] => 0 [5] => 0 [6] => 751 [7] => 759 [8] => 278 [9] => 25 [10] => -82 [11] => -723 [12] => 67 [13] => 223 [14] => 89 [15] => 65 [16] => 31 [17] => 11 [18] => -27 ) [Cash Flow_PPE] => Array ( [0] => -166.211 [1] => -720.969 [2] => -1100.401 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 740 [9] => -259 [10] => 46 [11] => 1144 [12] => -251 [13] => -476 [14] => -196 [15] => -227 [16] => -385 [17] => -362 [18] => -364 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -65 [10] => -242 [11] => -25 [12] => -74 [13] => 0 [14] => 0 [15] => -18 [16] => -28 [17] => -45 [18] => -67 ) [Cash Flow_CPEX] => Array ( [0] => -166.211 [1] => -720.969 [2] => -1100.401 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -302 [9] => -333 [10] => -464 [11] => -371 [12] => -384 [13] => -476 [14] => -196 [15] => -227 [16] => -385 [17] => -362 [18] => -364 ) [Cash Flow from Investing] => Array ( [0] => -181.995 [1] => -746.8 [2] => -1220.138 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 515 [9] => -415 [10] => 85 [11] => 1402 [12] => -215 [13] => -172 [14] => 116 [15] => -71 [16] => -176 [17] => 126 [18] => -158 ) [Net Issuance of Stock] => Array ( [0] => 245.701 [1] => 429.749 [2] => 357.357 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 26 [9] => 69 [10] => 177 [11] => -907 [12] => -1597 [13] => -593 [14] => 0 [15] => 0 [16] => 0 [17] => -320 [18] => -316 ) [Issuance of Stock] => Array ( [0] => 245.701 [1] => 429.749 [2] => 383.081 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 54 [9] => 379 [10] => 405 [11] => 380 [12] => 190 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [Net Issuance of 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] => -1459 [12] => 942 [13] => 412 [14] => -1057 [15] => -64 [16] => -565 [17] => -1050 [18] => -179 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [Dividends] => Array ( [0] => 13.599 [1] => -46.218 [2] => -99.608 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -170 [9] => -172 [10] => -176 [11] => -276 [12] => -90 [13] => -172 [14] => -165 [15] => -93 [16] => -99 [17] => -242 [18] => -256 ) [Cash from Financing] => Array ( [0] => 169.851 [1] => 688.727 [2] => 1061.241 [3] => -2056 [4] => -3335 [5] => -417 [6] => -162 [7] => -487 [8] => -979 [9] => -273 [10] => -253 [11] => -2635 [12] => -712 [13] => -243 [14] => -993 [15] => -26 [16] => -755 [17] => -1456 [18] => -678 ) [Other Financing] => Array ( [0] => -89.449 [1] => 305.196 [2] => 803.492 [3] => -2056 [4] => -3335 [5] => -417 [6] => -162 [7] => -487 [8] => -835 [9] => -170 [10] => -254 [11] => 7 [12] => 33 [13] => 110 [14] => 229 [15] => 131 [16] => -91 [17] => 156 [18] => 73 ) [Net Change in Cash] => Array ( [0] => 4.267 [1] => 16.094 [2] => -1.964 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 319 [9] => -101 [10] => 571 [11] => -714 [12] => -32 [13] => 238 [14] => -302 [15] => 666 [16] => -299 [17] => -149 [18] => 311 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 2.84217094304E-14 [2] => 0 [3] => 2056 [4] => 3335 [5] => 417 [6] => -589 [7] => -272 [8] => 17 [9] => 9 [10] => -25 [11] => 19 [12] => 11 [13] => 7 [14] => 4 [15] => -1 [16] => -9 [17] => -3 [18] => -4 ) [total_freecashflow] => Array ( [0] => -149.8 [1] => -646.802 [2] => -943.468 [3] => 0 [4] => 0 [5] => 0 [6] => 751 [7] => 759 [8] => 464 [9] => 245 [10] => 300 [11] => 129 [12] => 500 [13] => 170 [14] => 375 [15] => 537 [16] => 256 [17] => 822 [18] => 787 ) [CF_Net Income_pct] => Array ( [0] => 54.66 [1] => 36.34 [2] => 24.26 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 40.34 [9] => 68.34 [10] => 55.24 [11] => 208.60 [12] => 61.31 [13] => 50.93 [14] => 12.43 [15] => 62.17 [16] => 75.98 [17] => 47.47 [18] => 55.17 ) [CF_DDA_pct] => Array ( [0] => 15 [1] => 56 [2] => 125 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 429 [9] => 431 [10] => 407 [11] => 311 [12] => 229 [13] => 323 [14] => 317 [15] => 285 [16] => 265 [17] => 251 [18] => 267 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -1,012.80 [1] => -972.09 [2] => -701.19 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => -39.43 [9] => -57.61 [10] => -60.73 [11] => -74.20 [12] => -43.44 [13] => -73.68 [14] => -34.33 [15] => -29.71 [16] => -60.06 [17] => -30.57 [18] => -31.62 ) [Cash Flow from Investing_pct] => Array ( [0] => -1,108.98 [1] => -1,006.92 [2] => -777.49 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 67.23 [9] => -71.80 [10] => 11.13 [11] => 280.40 [12] => -24.32 [13] => -26.63 [14] => 20.32 [15] => -9.29 [16] => -27.46 [17] => 10.64 [18] => -13.73 ) [Net Issuance of Stock_pct] => Array ( [0] => 1,497.17 [1] => 579.43 [2] => 227.71 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 3.39 [9] => 11.94 [10] => 23.17 [11] => -181.40 [12] => -180.66 [13] => -91.80 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => -27.03 [18] => -27.45 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => -291.80 [12] => 106.56 [13] => 63.78 [14] => -185.11 [15] => -8.38 [16] => -88.14 [17] => -88.68 [18] => -15.55 ) [Dividends_pct] => Array ( [0] => 82.87 [1] => -62.32 [2] => -63.47 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => -22.19 [9] => -29.76 [10] => -23.04 [11] => -55.20 [12] => -10.18 [13] => -26.63 [14] => -28.90 [15] => -12.17 [16] => -15.44 [17] => -20.44 [18] => -22.24 ) [Other Financing_pct] => Array ( [0] => 1,034.98 [1] => 928.62 [2] => 676.24 [3] => 0 [4] => 0 [5] => 0 [6] => -21.57 [7] => -64.16 [8] => -127.81 [9] => -47.23 [10] => -33.12 [11] => -527.00 [12] => -80.54 [13] => -37.62 [14] => -173.91 [15] => -3.40 [16] => -117.78 [17] => -122.97 [18] => -58.91 ) [Cash from Financing_pct] => Array ( [0] => 1,580.04 [1] => 517.12 [2] => 164.24 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => -18.80 [9] => -17.82 [10] => 0.13 [11] => -528.40 [12] => -84.28 [13] => -54.64 [14] => -214.01 [15] => -20.55 [16] => -103.59 [17] => -136.15 [18] => -65.25 ) [Net Change in Cash_pct] => Array ( [0] => 26.00 [1] => 21.70 [2] => -1.25 [3] => 0 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 41.64 [9] => -17.47 [10] => 74.74 [11] => -142.80 [12] => -3.62 [13] => 36.84 [14] => -52.89 [15] => 87.17 [16] => -46.65 [17] => -12.58 [18] => 27.02 ) [total_freecashflow_pct] => Array ( [0] => -912.80 [1] => -872.09 [2] => -601.19 [3] => 0 [4] => 0 [5] => 0 [6] => 100.00 [7] => 100.00 [8] => 60.57 [9] => 42.39 [10] => 39.27 [11] => 25.80 [12] => 56.56 [13] => 26.32 [14] => 65.67 [15] => 70.29 [16] => 39.94 [17] => 69.43 [18] => 68.38 ) [per share rev] => Array ( [0] => 13.87 [1] => 14.34 [2] => 19.18 [3] => 17.55 [4] => 19.79 [5] => 24.12 [6] => 22.49 [7] => 22.38 [8] => 22.37 [9] => 24.97 [10] => 26.56 [11] => 26.81 [12] => 29.16 [13] => 31.1 [14] => 26.09 [15] => 26.69 [16] => 28.84 [17] => 32.09 [18] => 31.68 ) [per share eps] => Array ( [0] => 0.767 [1] => 0.9 [2] => 0.78 [3] => 6.63 [4] => -3.96 [5] => 1.97 [6] => 0.7 [7] => 1.22 [8] => 1.5 [9] => 1.84 [10] => 1.88 [11] => 4.69 [12] => 2.57 [13] => 1.77 [14] => 0.41 [15] => 2.51 [16] => 2.51 [17] => 2.86 [18] => 3.28 ) [eps_nri] => Array ( [0] => 0.95 [1] => 0.86 [2] => 0.85 [3] => 0.67 [4] => -3.41 [5] => 1.96 [6] => 0.73 [7] => 1.22 [8] => 0.51 [9] => 1.72 [10] => 1.88 [11] => 5.01 [12] => 2.57 [13] => 1.34 [14] => 0.41 [15] => 1.63 [16] => 2.57 [17] => 2.39 [18] => 2.92 ) [per share_freecashflow] => Array ( [0] => -12.85 [1] => -21.64 [2] => -19.39 [3] => 0 [4] => 0 [5] => 0 [6] => 3.65 [7] => 3.7 [8] => 2.24 [9] => 1.14 [10] => 1.33 [11] => 0.58 [12] => 2.37 [13] => 0.92 [14] => 2.08 [15] => 2.83 [16] => 1.31 [17] => 4.17 [18] => 4.08 ) [ROE] => Array ( [0] => 4.16 [1] => 4.55 [2] => 3.73 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 7.14 [9] => 8.25 [10] => 8.1 [11] => 34.66 [12] => 26.11 [13] => 20.3 [14] => 4 [15] => 19.3 [16] => 16.55 [17] => 17.92 [18] => 18.9 ) [payout] => Array ( [0] => 0.817 [1] => 1.511 [2] => 2.231 [3] => 0.258 [4] => 0 [5] => 0.35 [6] => 1.143 [7] => 0.689 [8] => 0.56 [9] => 0.457 [10] => 0.447 [11] => 0.179 [12] => 0.35 [13] => 0.508 [14] => 0.488 [15] => 0.12 [16] => 0.199 [17] => 0.437 [18] => 0.412 ) [ROA] => Array ( [0] => 1.95 [1] => 2.05 [2] => 1.27 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 2.61 [9] => 3.21 [10] => 3.38 [11] => 11.24 [12] => 5.63 [13] => 3.39 [14] => 0.83 [15] => 4.88 [16] => 5.12 [17] => 6.35 [18] => 7.25 ) [ROC_capital] => Array ( [0] => 480.188 [1] => 1340.483 [2] => 3200.165 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 8516 [9] => 6528 [10] => 6916 [11] => 6109 [12] => 6006 [13] => 5752 [14] => 5013 [15] => 5808 [16] => 6401 [17] => 5623 [18] => 5496 ) [ROC] => Array ( [0] => 1.87 [1] => 2.01 [2] => 1.19 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 3.63 [9] => 6.05 [10] => 6.1 [11] => 17.07 [12] => 9.02 [13] => 5.72 [14] => 1.46 [15] => 8.21 [16] => 7.64 [17] => 9.99 [18] => 11.55 ) [ROC_JOEL_capital] => Array ( [0] => 419.077 [1] => 1213.363 [2] => 2681.758 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 7106 [9] => 4341 [10] => 4169 [11] => 3831 [12] => 3850 [13] => 3347 [14] => 3350 [15] => 3323 [16] => 3453 [17] => 3162 [18] => 3034 ) [ROC_JOEL] => Array ( [0] => 7.46 [1] => 1.05 [2] => -0.18 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 6.01 [9] => 15.04 [10] => 19.72 [11] => 21.9 [12] => 22.29 [13] => 18.23 [14] => 0.78 [15] => 18.06 [16] => 18.25 [17] => 28.84 [18] => 30.49 ) [ROC_JOEL_new] => Array ( [0] => 7.34 [1] => 1.05 [2] => -0.18 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 6.01 [9] => 14.65 [10] => 19.6 [11] => 23.24 [12] => 23.4 [13] => 15.86 [14] => -1.97 [15] => 17.15 [16] => 16.74 [17] => 24.79 [18] => 30.69 ) [grossmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 27.35 [12] => 28.04 [13] => 25.04 [14] => 21.89 [15] => 22.76 [16] => 23.38 [17] => 62.79 [18] => 68.54 ) [pretaxmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -0.24 [9] => 7.68 [10] => 10.74 [11] => 11.41 [12] => 11.91 [13] => 5.58 [14] => -6.3 [15] => 6.61 [16] => 7.56 [17] => 9.78 [18] => 13.54 ) [operatingmargin] => Array ( [0] => 19.34 [1] => 2.98 [2] => -0.52 [3] => 16.37 [4] => 21.04 [5] => 19.58 [6] => 12.43 [7] => 12.01 [8] => 9.22 [9] => 12.16 [10] => 13.75 [11] => 14.03 [12] => 13.94 [13] => 10.6 [14] => 0.55 [15] => 11.83 [16] => 11.2 [17] => 14.43 [18] => 15.13 ) [netmargin] => Array ( [0] => 5.55 [1] => 6.29 [2] => 4.08 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 6.67 [9] => 7.36 [10] => 7.06 [11] => 17.44 [12] => 8.81 [13] => 5.72 [14] => 1.55 [15] => 9.41 [16] => 8.69 [17] => 8.89 [18] => 10.38 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 14.600 [6] => 35.220 [7] => 15.870 [8] => 19.980 [9] => 25.890 [10] => 27.880 [11] => 13.400 [12] => 17.110 [13] => 10.030 [14] => 3.980 [15] => 24.350 [16] => 19.070 [17] => 20.050 [18] => 24.190 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 14.66 [6] => 33.81 [7] => 15.87 [8] => 61.10 [9] => 27.69 [10] => 27.70 [11] => 12.58 [12] => 17.13 [13] => 13.56 [14] => 4.16 [15] => 37.52 [16] => 18.59 [17] => 24.00 [18] => 27.21 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 14.600 [6] => 35.220 [7] => 15.870 [8] => 19.980 [9] => 25.890 [10] => 27.880 [11] => 13.400 [12] => 17.110 [13] => 10.030 [14] => 3.980 [15] => 24.350 [16] => 19.070 [17] => 20.050 [18] => 24.190 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 5.260 [7] => 2.730 [8] => 3.290 [9] => 4.390 [10] => 3.890 [11] => 18.550 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 28.010 [16] => 10.100 [17] => 9.960 [18] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 13.56 [11] => 42.89 [12] => 22.46 [13] => 23.41 [14] => 0 [15] => 0 [16] => 0 [17] => 13.26 [18] => 73 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 638.730 [5] => 19.160 [6] => 11.760 [7] => 7.170 [8] => 13.150 [9] => 41.770 [10] => 38.570 [11] => 104.170 [12] => 18.500 [13] => 19.460 [14] => 17.750 [15] => 21.480 [16] => 36.620 [17] => 13.720 [18] => 19.520 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 2.030 [5] => 1.190 [6] => 1.080 [7] => 0.860 [8] => 1.310 [9] => 1.910 [10] => 1.960 [11] => 2.330 [12] => 1.510 [13] => 0.580 [14] => 1.420 [15] => 2.250 [16] => 1.660 [17] => 1.790 [18] => 2.510 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.278 [9] => 1.512 [10] => 1.8 [11] => 2.054 [12] => 1.576 [13] => 1.608 [14] => 1.374 [15] => 1.34 [16] => 1.236 [17] => 1.824 [18] => 2.214 ) [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] => 0.000 [9] => -3.310 [10] => -0.350 [11] => 8.630 [12] => 8.740 [13] => 2.960 [14] => -14.160 [15] => -21.180 [16] => -10.890 [17] => 5.550 [18] => 26.250 ) [RateOfReturn] => 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] => 6.590 [9] => 2.020 [10] => 4.410 [11] => 13.040 [12] => 11.500 [13] => 5.610 [14] => -9.280 [15] => -17.120 [16] => -8.540 [17] => 10.250 [18] => 30.070 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.880 [6] => 0.790 [7] => 0.710 [8] => 0.790 [9] => 1.280 [10] => 1.550 [11] => 2.140 [12] => 1.650 [13] => 1.030 [14] => 1.100 [15] => 1.810 [16] => 1.930 [17] => 2.440 [18] => 3.150 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 6 [8] => 6 [9] => 7 [10] => 7 [11] => 6 [12] => 7 [13] => 5 [14] => 6 [15] => 8 [16] => 6 [17] => 7 [18] => 9 ) [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] => -2.930 [12] => -2.680 [13] => -1.350 [14] => -2.820 [15] => -2.380 [16] => -2.440 [17] => -3.930 [18] => -2.980 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.50 [10] => 1.62 [11] => 2.06 [12] => 2.42 [13] => 2.48 [14] => 3.79 [15] => 3.92 [16] => 4.09 [17] => 3.76 [18] => 3.90 ) [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] => 0.000 [9] => 95.390 [10] => 32.120 [11] => 30.400 [12] => 18.160 [13] => 7.230 [14] => 9.650 [15] => 15.500 [16] => 11.720 [17] => 15.240 [18] => 20.350 ) [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] => 0.000 [9] => 31.730 [10] => 33.430 [11] => 26.530 [12] => 29.090 [13] => 23.440 [14] => 23.260 [15] => 26.780 [16] => 28.120 [17] => 34.160 [18] => 38.760 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 16.71 [5] => 44.18 [6] => 41.27 [7] => 41.05 [8] => 41.03 [9] => 45.71 [10] => 48.55 [11] => 49.14 [12] => 53.49 [13] => 56.73 [14] => 47.18 [15] => 49.36 [16] => 52.85 [17] => 58.71 [18] => 57.97 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 1.120 [6] => 1.040 [7] => 0.840 [8] => 2.190 [9] => 2.610 [10] => 2.460 [11] => 2.660 [12] => 1.910 [13] => 1.200 [14] => 2.070 [15] => 2.830 [16] => 2.080 [17] => 1.990 [18] => 2.650 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 3.700 [5] => 4.140 [6] => 4.980 [7] => 4.200 [8] => 11.870 [9] => 12.930 [10] => 11.950 [11] => 12.890 [12] => 10.400 [13] => 8.090 [14] => 39.060 [15] => 16.750 [16] => 13.090 [17] => 12.070 [18] => 13.510 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 5.730 [6] => 8.360 [7] => 6.970 [8] => 23.790 [9] => 21.460 [10] => 17.870 [11] => 18.950 [12] => 6.160 [13] => 11.340 [14] => 374.040 [15] => 23.900 [16] => 18.530 [17] => 13.800 [18] => 17.540 ) [p2grahamnumber] => Array ( [0] => 0.81 [1] => 1.52 [2] => 2.35 [3] => 0.74 [4] => 0 [5] => 0.95 [6] => 1.37 [7] => 0.81 [8] => 2.85 [9] => 2.06 [10] => 2.17 [11] => 3.19 [12] => 0 [13] => 0 [14] => 0 [15] => 7.01 [16] => 2.95 [17] => 3.23 [18] => 3.7 ) [p2tangible_book] => Array ( [0] => 0.88 [1] => 1.51 [2] => 2.25 [3] => 0.78 [4] => 0.98 [5] => 1.44 [6] => 1.29 [7] => 0.97 [8] => 3.23 [9] => 3.55 [10] => 3.94 [11] => 19 [12] => 0 [13] => 0 [14] => 0 [15] => 29.08 [16] => 10.43 [17] => 9.96 [18] => 11.46 ) [pb] => Array ( [0] => 0.88 [1] => 1.51 [2] => 2.25 [3] => 0.78 [4] => 0.98 [5] => 1.44 [6] => 1.29 [7] => 0.97 [8] => 1.37 [9] => 2.06 [10] => 2.19 [11] => 4.46 [12] => 3.99 [13] => 2.02 [14] => 3.75 [15] => 4.74 [16] => 3.18 [17] => 3.53 [18] => 4.53 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 161.716 [1] => 428.538 [2] => 933.583 [3] => 3281 [4] => 3740 [5] => 4945 [6] => 4633 [7] => 4588 [8] => 4630 [9] => 5368 [10] => 5977 [11] => 5979 [12] => 6153 [13] => 5754 [14] => 4696 [15] => 5071 [16] => 5624 [17] => 6321 [18] => 6115 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 15.469 [1] => 55.745 [2] => 125.446 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 429 [9] => 431 [10] => 407 [11] => 306 [12] => 306 [13] => 313 [14] => 309 [15] => 285 [16] => 265 [17] => 251 [18] => 267 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [IS_InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 244 [12] => 168 [13] => 210 [14] => 230 [15] => 235 [16] => 200 [17] => 172 [18] => 103 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 9.332 [1] => 25.426 [2] => 23.462 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 427 [9] => 326 [10] => 897 [11] => 183 [12] => 162 [13] => 389 [14] => 87 [15] => 753 [16] => 454 [17] => 305 [18] => 616 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 20.194 [1] => 27.743 [2] => 190.701 [3] => 13417 [4] => 12936 [5] => 12627 [6] => 12416 [7] => 12190 [8] => 1455 [9] => 5138 [10] => 4471 [11] => 2371 [12] => 2692 [13] => 3254 [14] => 2816 [15] => 3061 [16] => 3188 [17] => 2712 [18] => 2383 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 32.691 [1] => 133.786 [2] => 495.825 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1198 [9] => 1366 [10] => 1502 [11] => 1656 [12] => 2096 [13] => 2182 [14] => 2022 [15] => 2025 [16] => 1859 [17] => 1864 [18] => 1825 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 119.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 233 [9] => 619 [10] => 1219 [11] => 805 [12] => 5 [13] => 506 [14] => 5 [15] => 136 [16] => 133 [17] => 152 [18] => 99 ) [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 [16] => 0 [17] => 0 [18] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 92.735 [1] => 586.293 [2] => 1492.016 [3] => 8961 [4] => 9246 [5] => 8776 [6] => 8670 [7] => 8193 [8] => 1707 [9] => 1702 [10] => 1636 [11] => 1983 [12] => 1855 [13] => 1892 [14] => 1955 [15] => 1929 [16] => 2018 [17] => 2046 [18] => 1955 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -13.138 [1] => 23.337 [2] => 65.035 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -282 [9] => -254 [10] => -239 [11] => -215 [12] => -147 [13] => -207 [14] => -227 [15] => -235 [16] => -200 [17] => -170 [18] => -100 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -21.181 [1] => -72.24 [2] => -152.687 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -629 [9] => -762 [10] => -777 [11] => -781 [12] => -737 [13] => -700 [14] => -631 [15] => -629 [16] => -617 [17] => -3069 [18] => -3265 ) [BS_MoneyMarket] => Array ( [0] => -9.332 [1] => -25.426 [2] => -23.462 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -427 [9] => -326 [10] => -897 [11] => -183 [12] => -162 [13] => -389 [14] => -87 [15] => -753 [16] => -454 [17] => -305 [18] => -616 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 29.526 [1] => 53.169 [2] => 214.163 [3] => 13417 [4] => 12936 [5] => 12627 [6] => 12416 [7] => 12190 [8] => 1882 [9] => 5464 [10] => 5368 [11] => 2554 [12] => 2854 [13] => 3643 [14] => 2903 [15] => 3814 [16] => 3642 [17] => 3017 [18] => 2999 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 92.735 [1] => 586.293 [2] => 1492.016 [3] => 8961 [4] => 9246 [5] => 8776 [6] => 8670 [7] => 8193 [8] => 1707 [9] => 1702 [10] => 1636 [11] => 1983 [12] => 1855 [13] => 1892 [14] => 1955 [15] => 1929 [16] => 2018 [17] => 2046 [18] => 1955 ) [cash2debt] => Array ( [0] => 0.078 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 0.092 [9] => 0.073 [10] => 0.216 [11] => 0.07 [12] => 0.045 [13] => 0.097 [14] => 0.029 [15] => 0.225 [16] => 0.166 [17] => 0.169 [18] => 0.38 ) [interest_coverage] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 0 [9] => 0 [10] => 0 [11] => 3.44 [12] => 5.11 [13] => 2.9 [14] => 0.11 [15] => 2.55 [16] => 3.15 [17] => 5.3 [18] => 8.98 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [OtherIncomeExpense] => Array ( [0] => 7.013 [1] => 10.238 [2] => -18.684 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 3 [9] => 0 [10] => 0 [11] => -1 [12] => -1 [13] => 0 [14] => 2 [15] => 2 [16] => 2 [17] => 0 [18] => 0 ) [TaxProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 113 [9] => -43 [10] => -172 [11] => 434 [12] => -189 [13] => -72 [14] => 293 [15] => -27 [16] => 75 [17] => -148 [18] => -263 ) [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] => 20 [12] => 53 [13] => 141 [14] => 379 [15] => -75 [16] => 68 [17] => -12 [18] => 1 ) [Net Income (Continuing Operations)] => Array ( [0] => 11.125 [1] => 25.874 [2] => 41.524 [3] => 220 [4] => -672 [5] => 397 [6] => 147 [7] => 251 [8] => 105 [9] => 369 [10] => 423 [11] => 1115 [12] => 543 [13] => 249 [14] => -3 [15] => 308 [16] => 500 [17] => 470 [18] => 565 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 204 [9] => 26 [10] => -1 [11] => -2 [12] => -1 [13] => 80 [14] => 74 [15] => 167 [16] => -13 [17] => 92 [18] => 70 ) [eps_diluated] => Array ( [0] => 0.767 [1] => 0.9 [2] => 0.78 [3] => 6.63 [4] => -3.96 [5] => 1.97 [6] => 0.7 [7] => 1.22 [8] => 1.5 [9] => 1.84 [10] => 1.88 [11] => 4.69 [12] => 2.57 [13] => 1.77 [14] => 0.41 [15] => 2.51 [16] => 2.51 [17] => 2.86 [18] => 3.28 ) [eps_basic] => Array ( [0] => 0.767 [1] => 0.9 [2] => 0.83 [3] => 6.7 [4] => -3.96 [5] => 2.04 [6] => 0.72 [7] => 1.76 [8] => 1.53 [9] => 1.91 [10] => 1.95 [11] => 4.91 [12] => 2.67 [13] => 1.81 [14] => 0.41 [15] => 2.61 [16] => 2.58 [17] => 2.92 [18] => 3.33 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [OtherInventories] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 232 [9] => 371 [10] => 280 [11] => 566 [12] => 714 [13] => 986 [14] => 783 [15] => 802 [16] => 812 [17] => 361 [18] => 217 ) [CashAndCashEquivalents] => Array ( [0] => 9.332 [1] => 25.426 [2] => 23.462 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 427 [9] => 326 [10] => 897 [11] => 183 [12] => 162 [13] => 389 [14] => 87 [15] => 753 [16] => 454 [17] => 305 [18] => 616 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 760 [12] => 714 [13] => 591 [14] => 597 [15] => 600 [16] => 612 [17] => 554 [18] => 506 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 3603 [12] => 3589 [13] => 3144 [14] => 3222 [15] => 3300 [16] => 3031 [17] => 2985 [18] => 2895 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1566 [12] => 1690 [13] => 1702 [14] => 1824 [15] => 1901 [16] => 1852 [17] => 1876 [18] => 1865 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 153 [12] => 221 [13] => 194 [14] => 180 [15] => 170 [16] => 244 [17] => 169 [18] => 152 ) [GrossPPE] => Array ( [0] => 419.077 [1] => 1213.363 [2] => 2681.758 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 7106 [9] => 4341 [10] => 4169 [11] => 6082 [12] => 6214 [13] => 5631 [14] => 5823 [15] => 5971 [16] => 5739 [17] => 5584 [18] => 5418 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -2251 [12] => -2364 [13] => -2284 [14] => -2473 [15] => -2648 [16] => -2507 [17] => -2422 [18] => -2384 ) [AccountsPayable] => Array ( [0] => 19.022 [1] => 57.296 [2] => 121.164 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 171 [9] => 200 [10] => 156 [11] => 179 [12] => 201 [13] => 171 [14] => 139 [15] => 138 [16] => 144 [17] => 121 [18] => 105 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 391 [14] => 368 [15] => 373 [16] => 163 [17] => 274 [18] => 224 ) [OtherAccruedExpenses] => Array ( [0] => 13.669 [1] => 76.49 [2] => 374.661 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1027 [9] => 1166 [10] => 1346 [11] => 1477 [12] => 1895 [13] => 1620 [14] => 1515 [15] => 1514 [16] => 1552 [17] => 1469 [18] => 1496 ) [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 [16] => 0 [17] => 0 [18] => 0 ) [LongTermDebt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 4393 [9] => 3823 [10] => 2926 [11] => 1827 [12] => 3590 [13] => 3502 [14] => 2955 [15] => 3215 [16] => 2596 [17] => 1656 [18] => 1523 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 898 [9] => 880 [10] => 602 [11] => 31 [12] => 28 [13] => 26 [14] => 1073 [15] => 978 [16] => 996 [17] => 1113 [18] => 1008 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 8.97 [1] => 26.951 [2] => 38.072 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 105 [9] => 395 [10] => 422 [11] => 1043 [12] => 542 [13] => 329 [14] => 71 [15] => 307 [16] => 500 [17] => 562 [18] => 635 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -39 [16] => 12 [17] => -5 [18] => 14 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 6 [9] => -67 [10] => -152 [11] => 49 [12] => -34 [13] => -116 [14] => 230 [15] => -22 [16] => -45 [17] => -20 [18] => -55 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 6 [9] => -22 [10] => 105 [11] => -82 [12] => -143 [13] => -280 [14] => -98 [15] => -110 [16] => -14 [17] => 448 [18] => 156 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 8 [9] => -52 [10] => -8 [11] => -11 [12] => -2 [13] => 2 [14] => 10 [15] => 1 [16] => -15 [17] => -7 [18] => -4 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 6.65 [1] => 35.372 [2] => 56.451 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 55 [9] => 118 [10] => 157 [11] => 12 [12] => 177 [13] => 63 [14] => -94 [15] => 213 [16] => -117 [17] => -39 [18] => 68 ) [ChangeInWorkingCapital] => Array ( [0] => -14.685 [1] => -11.304 [2] => -20.849 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 92 [9] => -280 [10] => 17 [11] => -131 [12] => 46 [13] => -229 [14] => 94 [15] => 91 [16] => -218 [17] => 380 [18] => 211 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -138 [9] => 7 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 16 [16] => 63 [17] => -20 [18] => 65 ) [PurchaseOfPPE] => Array ( [0] => -166.211 [1] => -720.969 [2] => -1100.401 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -302 [9] => -333 [10] => -464 [11] => -371 [12] => -384 [13] => -476 [14] => -196 [15] => -227 [16] => -385 [17] => -362 [18] => -364 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1042 [9] => 74 [10] => 510 [11] => 1515 [12] => 133 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -65 [10] => -242 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -18 [16] => -28 [17] => 0 [18] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => -1.871 [2] => -1.45 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -49 [13] => -37 [14] => -5 [15] => -32 [16] => -8 [17] => -2 [18] => -1 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 3.764 [2] => 0.94 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 191 [12] => 112 [13] => 39 [14] => 0 [15] => 49 [16] => 4 [17] => 4 [18] => 4 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -15.784 [1] => -27.724 [2] => -119.227 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -225 [9] => -91 [10] => 281 [11] => 67 [12] => -27 [13] => 302 [14] => 317 [15] => 157 [16] => 241 [17] => 486 [18] => 203 ) [sloanratio] => Array ( [0] => 0.38 [1] => 0.53 [2] => 0.37 [3] => 0 [4] => 0 [5] => 0 [6] => -0.06 [7] => -0.06 [8] => -0.08 [9] => 0.02 [10] => -0.03 [11] => -0.09 [12] => -0.01 [13] => -0.01 [14] => -0.07 [15] => -0.02 [16] => 0 [17] => -0.08 [18] => -0.04 ) [dividend_yield] => Array ( [0] => 3.88 [1] => 4.54 [2] => 3.69 [3] => 9.24 [4] => 3.13 [5] => 2.4 [6] => 3.29 [7] => 4.34 [8] => 2.86 [9] => 1.76 [10] => 1.61 [11] => 1.34 [12] => 2.04 [13] => 5.03 [14] => 0.55 [15] => 0.49 [16] => 1.04 [17] => 2.18 [18] => 1.7 ) [current_ratio] => Array ( [0] => 0.27 [1] => 0.18 [2] => 0.19 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.76 [9] => 0.79 [10] => 0.79 [11] => 0.74 [12] => 0.87 [13] => 0.81 [14] => 0.73 [15] => 1.07 [16] => 1.27 [17] => 0.94 [18] => 1.04 ) [quick_ratio] => Array ( [0] => 0.27 [1] => 0.18 [2] => 0.19 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.62 [9] => 0.62 [10] => 0.7 [11] => 0.51 [12] => 0.53 [13] => 0.44 [14] => 0.35 [15] => 0.7 [16] => 0.86 [17] => 0.76 [18] => 0.92 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -156.36 [2] => -62.84 [3] => -284.28 [4] => -1.07 [5] => -2.17 [6] => -2.4 [7] => -0.87 [8] => -1.39 [9] => -2.49 [10] => -5.77 [11] => 2 [12] => 12.37 [13] => 2.79 [14] => -2.05 [15] => -3.31 [16] => -1.52 [17] => 1.42 [18] => 0.83 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 3.39 [2] => 33.75 [3] => -8.5 [4] => 12.76 [5] => 21.88 [6] => -6.76 [7] => -0.49 [8] => -0.04 [9] => 11.62 [10] => 6.37 [11] => 0.94 [12] => 8.77 [13] => 6.65 [14] => -16.11 [15] => 2.3 [16] => 8.06 [17] => 11.27 [18] => -1.28 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 17.34 [2] => -13.33 [3] => 750 [4] => -159.73 [5] => 0 [6] => -64.47 [7] => 74.29 [8] => 22.95 [9] => 22.67 [10] => 2.17 [11] => 149.47 [12] => -45.2 [13] => -31.13 [14] => -76.84 [15] => 512.2 [16] => 0 [17] => 13.94 [18] => 14.69 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.15 [5] => 0.65 [6] => 0.59 [7] => 0.47 [8] => 0.71 [9] => 1.04 [10] => 1.07 [11] => 1.27 [12] => 0.82 [13] => 0.32 [14] => 0.78 [15] => 1.23 [16] => 0.91 [17] => 0.98 [18] => 1.37 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 17.45 [6] => 11.96 [7] => 14.35 [8] => 4.2 [9] => 4.66 [10] => 5.6 [11] => 5.28 [12] => 16.23 [13] => 8.82 [14] => 0.27 [15] => 4.18 [16] => 5.4 [17] => 7.25 [18] => 5.7 ) [InventoryTurnover] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 7.67 [12] => 6.2 [13] => 4.37 [14] => 4.68 [15] => 4.88 [16] => 5.31 [17] => 6.52 [18] => 8.87 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1.5 [10] => 1.56 [11] => 2.36 [12] => 1.51 [13] => 0.76 [14] => 1.57 [15] => 2.27 [16] => 1.71 [17] => 1.68 [18] => 2.05 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 3.84 [11] => 1.46 [12] => 1.96 [13] => 0.76 [14] => 0 [15] => 0 [16] => 0 [17] => 4.33 [18] => 1.09 ) [DaysInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 47.56 [12] => 58.86 [13] => 83.44 [14] => 77.92 [15] => 74.73 [16] => 68.78 [17] => 56.02 [18] => 41.17 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1.45770567787 [12] => 1.95995423341 [13] => 4.58108108108 [14] => 0 [15] => 0 [16] => 0 [17] => 4.32432432432 [18] => 1.03657142857 ) )
Starwood Hotels & Resorts Worldwide Inc (NYSE:HOT)
Days Inventory
41.87 (As of Jun. 2014)

Starwood Hotels & Resorts Worldwide Inc's inventory for the three months ended in Jun. 2014 was $202 Mil. Starwood Hotels & Resorts Worldwide Inc's cost of goods sold for the three months ended in Jun. 2014 was $439 Mil. Hence, Starwood Hotels & Resorts Worldwide Inc's days inventory for the three months ended in Jun. 2014 was 41.87.

Starwood Hotels & Resorts Worldwide Inc's days inventory declined from Jun. 2013 (46.89) to Jun. 2014 (41.87).

Inventory can be measured by Days Sales of Inventory (DSI). Starwood Hotels & Resorts Worldwide Inc's days sales of inventory (DSI) for the three months ended in Jun. 2014 was 11.94.

Inventory turnover measures how fast the company turns over its inventory within a year. Starwood Hotels & Resorts Worldwide Inc's inventory turnover for the three months ended in Jun. 2014 was 2.17.

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. Starwood Hotels & Resorts Worldwide Inc's inventory to revenue ratio for the three months ended in Jun. 2014 was 0.13.


Definition

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

Starwood Hotels & Resorts Worldwide Inc's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=217/1924*365
=41.17

Starwood Hotels & Resorts Worldwide Inc's Days Inventory for the quarter that ended in Jun. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=202/439*91
=41.87

* 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).

Starwood Hotels & Resorts Worldwide Inc's Days Sales of Inventory for the three months ended in Jun. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=202/1539*91
=11.94

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

Starwood Hotels & Resorts Worldwide Inc's Inventory Turnover for the three months ended in Jun. 2014 is calculated as

3. Inventory to Revenue determines the ability of a company to manage their inventory levels. It measures the percentage of Inventories the company currently has on hand to support the current amount of Revenue.

Starwood Hotels & Resorts Worldwide Inc's Inventory to Revenue for the three months ended in Jun. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=202 / 1539
=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.

Starwood Hotels & Resorts Worldwide Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.000.0047.5658.8683.4477.9274.7368.7856.0241.17

Starwood Hotels & Resorts Worldwide Inc Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DaysInventory 39.0534.1674.7565.0552.4346.8945.4043.4044.3341.87
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