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 ) [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 ) [price_high] => Array ( [0] => 8.40 [1] => 10.82 [2] => 6.02 [3] => 2.80 [4] => 54.81 [5] => 36.83 [6] => 24.03 [7] => 8.55 [8] => 9.13 [9] => 12.34 [10] => 13.58 [11] => 18.97 [12] => 24.02 [13] => 43.87 [14] => 26.92 [15] => 25.53 [16] => 26.71 [17] => 34.26 ) [price_low] => Array ( [0] => 0.00 [1] => 4.11 [2] => 3.46 [3] => 1.79 [4] => 2.06 [5] => 14.66 [6] => 8.24 [7] => 4.10 [8] => 5.31 [9] => 5.81 [10] => 7.53 [11] => 10.66 [12] => 16.58 [13] => 24.50 [14] => 14.95 [15] => 14.49 [16] => 17.86 [17] => 24.19 ) [BS_share] => Array ( [0] => 34.81 [1] => 36.89 [2] => 37.158 [3] => 37.564 [4] => 41.80 [5] => 46.53 [6] => 47.57 [7] => 54.04 [8] => 54.32 [9] => 61.54 [10] => 78.95 [11] => 87.11 [12] => 89.27 [13] => 95.90 [14] => 94.05 [15] => 86.24 [16] => 82.57 [17] => 80.58 ) [Fiscal Year] => Array ( [0] => Jun96 [1] => Jun97 [2] => Jun98 [3] => Jun99 [4] => Jun00 [5] => Jun01 [6] => Jun02 [7] => Jun03 [8] => Jun04 [9] => Jun05 [10] => Jun06 [11] => Jun07 [12] => Jun08 [13] => Jun09 [14] => Jun10 [15] => Jun11 [16] => Jun12 [17] => Jun13 ) [quarter] => Array ( [0] => 199606 [1] => 199706 [2] => 199806 [3] => 199906 [4] => 200006 [5] => 200106 [6] => 200206 [7] => 200306 [8] => 200406 [9] => 200506 [10] => 200606 [11] => 200706 [12] => 200806 [13] => 200906 [14] => 201006 [15] => 201106 [16] => 201206 [17] => 201306 ) [Shares Outstanding (diluted)] => Array ( [0] => 30.256 [1] => 35.616 [2] => 37.158 [3] => 37.564 [4] => 40.441 [5] => 45.630 [6] => 47.320 [7] => 51.460 [8] => 54.652 [9] => 61.440 [10] => 72.556 [11] => 82.110 [12] => 93.408 [13] => 98.573 [14] => 99.152 [15] => 91.704 [16] => 86.465 [17] => 83.327 ) [Revenue] => Array ( [0] => 6.6 [1] => 15.2 [2] => 23.2 [3] => 25.3 [4] => 34.013 [5] => 45.162 [6] => 53.836 [7] => 64.321 [8] => 56.648 [9] => 82.406 [10] => 114.279 [11] => 157.126 [12] => 222.855 [13] => 326.527 [14] => 362.648 [15] => 402.084 [16] => 496.005 [17] => 613.165 ) [COGS] => Array ( [0] => 1.6 [1] => 2.2 [2] => 1.9 [3] => 0.1 [4] => 0.702 [5] => 7.403 [6] => 10.717 [7] => 12.553 [8] => 13.751 [9] => 20.322 [10] => 27.644 [11] => 30.813 [12] => 32.34 [13] => 43.267 [14] => 44.286 [15] => 46.714 [16] => 64.659 [17] => 79.618 ) [Gross Profit] => Array ( [0] => 8.2 [1] => 17.4 [2] => 25.1 [3] => 25.4 [4] => 33.311 [5] => 37.759 [6] => 43.12 [7] => 51.768 [8] => 42.897 [9] => 62.084 [10] => 86.635 [11] => 126.313 [12] => 190.515 [13] => 283.26 [14] => 318.362 [15] => 355.37 [16] => 431.346 [17] => 533.547 ) [SGA] => Array ( [0] => 2.5 [1] => 8.8 [2] => 11.8 [3] => 11.1 [4] => 13.475 [5] => 17.078 [6] => 25.485 [7] => 31.525 [8] => 34.835 [9] => 43.586 [10] => 48.467 [11] => 73.332 [12] => 110.428 [13] => 138.884 [14] => 161.414 [15] => 169.841 [16] => 208.383 [17] => 251.839 ) [RD] => Array ( [0] => 13 [1] => 18.6 [2] => 23 [3] => 23.5 [4] => 28.099 [5] => 33.818 [6] => 36.295 [7] => 47.589 [8] => 50.697 [9] => 59.243 [10] => 83.757 [11] => 100.708 [12] => 18.482 [13] => 17.914 [14] => 21.873 [15] => 27.751 [16] => 42.645 [17] => 53.706 ) [DDA] => Array ( [0] => 1.6 [1] => 2.5 [2] => 3.3 [3] => 3.2 [4] => 3.285 [5] => 3.729 [6] => 4.496 [7] => 5.275 [8] => 5.766 [9] => 6.092 [10] => 6.855 [11] => 7.544 [12] => 8.781 [13] => 9.449 [14] => 7.084 [15] => 7.219 [16] => 9.069 [17] => 8.889 ) [Operating Income] => Array ( [0] => -8.9 [1] => -12.5 [2] => -13 [3] => -12.4 [4] => -11.547 [5] => -13.137 [6] => -18.66 [7] => -27.346 [8] => -42.635 [9] => -40.745 [10] => -45.589 [11] => -47.727 [12] => 61.605 [13] => 126.462 [14] => 135.075 [15] => 157.778 [16] => 180.318 [17] => 228.002 ) [other_operating_charges] => Array ( [0] => -1.6 [1] => -2.5 [2] => -3.3 [3] => -3.2 [4] => -3.284 [5] => -3.5527136788E-15 [6] => 3.5527136788E-15 [7] => -3.5527136788E-15 [8] => 7.1054273576E-15 [9] => 0 [10] => 0 [11] => -7.1054273576E-15 [12] => 7.1054273576E-15 [13] => -1.42108547152E-14 [14] => -5.68434188608E-14 [15] => -2.84217094304E-14 [16] => 0 [17] => 0 ) [Month End Stock Price] => Array ( [0] => 5.96 [1] => 6.437 [2] => 3.487 [3] => 2.146 [4] => 35.3 [5] => 30.192 [6] => 9.699 [7] => 6.432 [8] => 7.114 [9] => 7.462 [10] => 12.04 [11] => 17.733 [12] => 21.705 [13] => 35.65 [14] => 14.95 [15] => 22.71 [16] => 23.77 [17] => 26.87 ) [mktcap] => Array ( [0] => 207.4676 [1] => 237.46093 [2] => 129.569946 [3] => 80.612344 [4] => 1475.54 [5] => 1404.83376 [6] => 461.38143 [7] => 347.58528 [8] => 386.43248 [9] => 459.21148 [10] => 950.558 [11] => 1544.72163 [12] => 1937.60535 [13] => 3418.835 [14] => 1406.0475 [15] => 1958.5104 [16] => 1962.6889 [17] => 2165.1846 ) [Cash and Equiv] => Array ( [0] => 13.2 [1] => 15.7 [2] => 14.6 [3] => 9.9 [4] => 80.502 [5] => 127.219 [6] => 73.075 [7] => 72.775 [8] => 115.366 [9] => 113.843 [10] => 227.744 [11] => 214.111 [12] => 328.728 [13] => 316.855 [14] => 403.228 [15] => 346.457 [16] => 340.532 [17] => 372.316 ) [ev_addition] => Array ( [0] => -12.4 [1] => -15.3 [2] => -14.5 [3] => -9.9 [4] => -80.502 [5] => -127.219 [6] => -73.075 [7] => -72.775 [8] => -115.366 [9] => -113.843 [10] => -227.744 [11] => -214.111 [12] => -328.728 [13] => -316.855 [14] => -403.228 [15] => -346.457 [16] => -340.532 [17] => -372.316 ) [ev_addition_per_share] => Array ( [0] => -0.356 [1] => -0.415 [2] => -0.39 [3] => -0.264 [4] => -1.926 [5] => -2.734 [6] => -1.536 [7] => -1.347 [8] => -2.124 [9] => -1.85 [10] => -2.885 [11] => -2.458 [12] => -3.682 [13] => -3.304 [14] => -4.287 [15] => -4.017 [16] => -4.124 [17] => -4.62 ) [ev_per_share] => Array ( [0] => 5.6 [1] => 6.027 [2] => 3.097 [3] => 1.886 [4] => 33.37 [5] => 27.462 [6] => 8.159 [7] => 5.082 [8] => 4.994 [9] => 5.612 [10] => 9.16 [11] => 15.273 [12] => 18.025 [13] => 32.35 [14] => 10.66 [15] => 18.69 [16] => 19.65 [17] => 22.25 ) [ev] => Array ( [0] => 195.0676 [1] => 222.16093 [2] => 115.069946 [3] => 70.712344 [4] => 1395.038 [5] => 1277.61476 [6] => 388.30643 [7] => 274.81028 [8] => 271.06648 [9] => 345.36848 [10] => 722.814 [11] => 1330.61063 [12] => 1608.87735 [13] => 3101.98 [14] => 1002.8195 [15] => 1612.0534 [16] => 1622.1569 [17] => 1792.8686 ) [Non Operating Income] => Array ( [0] => 3.1 [1] => 3.3 [2] => 3.2 [3] => 0 [4] => -0.383 [5] => -0.305 [6] => -0.214 [7] => 0.038 [8] => -0.01 [9] => -2.031 [10] => -0.012 [11] => 0.653 [12] => -0.32 [13] => -2.493 [14] => 0.099 [15] => -0.353 [16] => -0.407 [17] => -0.223 ) [tax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.583 [6] => 0.5 [7] => 0.417 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0.608 [13] => 0.193 [14] => -11.469 [15] => 58.941 [16] => 72.389 [17] => 86.137 ) [Pretax Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -6.591 [6] => -13.489 [7] => -24.408 [8] => -40.62 [9] => -39.978 [10] => -38.189 [11] => 0 [12] => 74.994 [13] => 136.447 [14] => 140.834 [15] => 159.651 [16] => 184.54 [17] => 233.276 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2.3 [4] => 3.209 [5] => 6.85 [6] => 5.385 [7] => 2.9 [8] => 2.025 [9] => 2.798 [10] => 7.412 [11] => 12.112 [12] => 13.709 [13] => 12.478 [14] => 5.66 [15] => 2.226 [16] => 4.629 [17] => 5.497 ) [InterestExpense] => Array ( [0] => -0.1 [1] => -0.1 [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 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 1.6 [1] => 2.5 [2] => 3.3 [3] => 3.2 [4] => 3.285 [5] => 3.729 [6] => 4.496 [7] => 5.275 [8] => 5.766 [9] => 6.092 [10] => 6.855 [11] => 7.544 [12] => 8.781 [13] => 9.449 [14] => 7.084 [15] => 7.219 [16] => 9.069 [17] => 8.889 ) [ReconciledDepreciation] => Array ( [0] => 1.6 [1] => 2.5 [2] => 3.3 [3] => 3.2 [4] => 3.28 [5] => 3.73 [6] => 4.5 [7] => 5.28 [8] => 5.77 [9] => 6.09 [10] => 6.86 [11] => 7.54 [12] => 8.78 [13] => 9.45 [14] => 7.08 [15] => 7.22 [16] => 9.07 [17] => 8.89 ) [EBIT] => Array ( [0] => -8.9 [1] => -12.5 [2] => -13 [3] => -12.4 [4] => -11.547 [5] => -13.137 [6] => -18.66 [7] => -27.346 [8] => -42.635 [9] => -40.745 [10] => -45.589 [11] => -47.727 [12] => 61.605 [13] => 126.462 [14] => 135.075 [15] => 157.778 [16] => 180.318 [17] => 228.002 ) [EBITDA_morn] => Array ( [0] => -7.3 [1] => -10 [2] => -9.7 [3] => -9.2 [4] => -8.262 [5] => -9.408 [6] => -14.164 [7] => -22.071 [8] => -36.869 [9] => -34.653 [10] => -38.734 [11] => -40.183 [12] => 70.386 [13] => 135.911 [14] => 142.159 [15] => 164.997 [16] => 189.387 [17] => 236.891 ) [EBITDA] => Array ( [0] => -7.3 [1] => -10 [2] => -9.7 [3] => -9.2 [4] => -8.262 [5] => -9.408 [6] => -14.164 [7] => -22.071 [8] => -36.869 [9] => -34.653 [10] => -38.734 [11] => -40.183 [12] => 70.386 [13] => 135.911 [14] => 142.159 [15] => 164.997 [16] => 189.387 [17] => 236.891 ) [EBITDA_1] => Array ( [0] => -7.3 [1] => -10 [2] => -9.7 [3] => -9.2 [4] => -8.262 [5] => -9.408 [6] => -14.164 [7] => -22.071 [8] => -36.869 [9] => -34.653 [10] => -38.734 [11] => -40.183 [12] => 70.386 [13] => 135.911 [14] => 142.159 [15] => 164.997 [16] => 189.387 [17] => 236.891 ) [DDA_new] => Array ( [0] => 1.6 [1] => 2.5 [2] => 3.3 [3] => 3.2 [4] => 3.28 [5] => 3.73 [6] => 4.5 [7] => 5.28 [8] => 5.77 [9] => 6.09 [10] => 6.86 [11] => 7.54 [12] => 8.78 [13] => 9.45 [14] => 7.08 [15] => 7.22 [16] => 9.07 [17] => 8.89 ) [EBITDA_new] => Array ( [0] => -7.3 [1] => -10 [2] => -9.7 [3] => -9.2 [4] => -8.262 [5] => -9.408 [6] => -14.164 [7] => -22.071 [8] => -36.869 [9] => -34.653 [10] => -38.734 [11] => -40.183 [12] => 70.386 [13] => 135.911 [14] => 142.159 [15] => 164.997 [16] => 189.387 [17] => 236.891 ) [EBITDA_per_share] => Array ( [0] => -0.24 [1] => -0.28 [2] => -0.26 [3] => -0.24 [4] => -0.2 [5] => -0.21 [6] => -0.3 [7] => -0.43 [8] => -0.67 [9] => -0.56 [10] => -0.53 [11] => -0.49 [12] => 0.75 [13] => 1.38 [14] => 1.43 [15] => 1.8 [16] => 2.19 [17] => 2.84 ) [Operating_Income_per_share] => Array ( [0] => -0.29 [1] => -0.35 [2] => -0.35 [3] => -0.33 [4] => -0.29 [5] => -0.29 [6] => -0.39 [7] => -0.53 [8] => -0.78 [9] => -0.66 [10] => -0.63 [11] => -0.58 [12] => 0.66 [13] => 1.28 [14] => 1.36 [15] => 1.72 [16] => 2.09 [17] => 2.74 ) [Net Income] => Array ( [0] => -5.9 [1] => -9.2 [2] => -9.8 [3] => -10 [4] => -8.722 [5] => -7.174 [6] => -13.989 [7] => -24.825 [8] => -40.62 [9] => -39.978 [10] => -38.189 [11] => -34.962 [12] => 47.845 [13] => 84.615 [14] => 152.303 [15] => 100.71 [16] => 112.151 [17] => 147.139 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Shares Outstanding] => Array ( [0] => 30.256 [1] => 35.616 [2] => 37.158 [3] => 37.564 [4] => 40.441 [5] => 45.630 [6] => 47.320 [7] => 51.460 [8] => 54.652 [9] => 61.440 [10] => 72.556 [11] => 82.110 [12] => 93.408 [13] => 98.573 [14] => 99.152 [15] => 91.704 [16] => 86.465 [17] => 83.327 ) [shares_diluted] => Array ( [0] => 30.256 [1] => 35.616 [2] => 37.158 [3] => 37.564 [4] => 40.441 [5] => 45.630 [6] => 47.320 [7] => 51.460 [8] => 54.652 [9] => 61.440 [10] => 72.556 [11] => 82.110 [12] => 93.408 [13] => 98.573 [14] => 99.152 [15] => 91.704 [16] => 86.465 [17] => 83.327 ) [shares_basic] => Array ( [0] => 30.256 [1] => 35.616 [2] => 37.158 [3] => 37.564 [4] => 40.441 [5] => 45.630 [6] => 47.320 [7] => 51.460 [8] => 54.652 [9] => 61.440 [10] => 72.556 [11] => 82.110 [12] => 88.378 [13] => 93.492 [14] => 96.338 [15] => 89.794 [16] => 84.608 [17] => 80.948 ) [COGS_pct] => Array ( [0] => 0.24 [1] => 0.14 [2] => 0.08 [3] => 0.00 [4] => 0.02 [5] => 0.16 [6] => 0.20 [7] => 0.20 [8] => 0.24 [9] => 0.25 [10] => 0.24 [11] => 0.20 [12] => 0.15 [13] => 0.13 [14] => 0.12 [15] => 0.12 [16] => 0.13 [17] => 0.13 ) [Gross Profit_pct] => Array ( [0] => 124.24 [1] => 114.47 [2] => 108.19 [3] => 100.40 [4] => 97.94 [5] => 83.61 [6] => 80.10 [7] => 80.48 [8] => 75.73 [9] => 75.34 [10] => 75.81 [11] => 80.39 [12] => 85.49 [13] => 86.75 [14] => 87.79 [15] => 88.38 [16] => 86.96 [17] => 87.02 ) [SGA_pct] => Array ( [0] => 37.88 [1] => 57.89 [2] => 50.86 [3] => 43.87 [4] => 39.62 [5] => 37.81 [6] => 47.34 [7] => 49.01 [8] => 61.49 [9] => 52.89 [10] => 42.41 [11] => 46.67 [12] => 49.55 [13] => 42.53 [14] => 44.51 [15] => 42.24 [16] => 42.01 [17] => 41.07 ) [Interest Expense_pct] => Array ( [0] => -1.52 [1] => -0.66 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => -14.59 [6] => -25.06 [7] => -37.95 [8] => -71.71 [9] => -48.51 [10] => -33.42 [11] => 0.00 [12] => 33.65 [13] => 41.79 [14] => 38.83 [15] => 39.71 [16] => 37.21 [17] => 38.04 ) [Net Income_pct] => Array ( [0] => -89.39 [1] => -60.53 [2] => -42.24 [3] => -39.53 [4] => -25.64 [5] => -15.89 [6] => -25.98 [7] => -38.60 [8] => -71.71 [9] => -48.51 [10] => -33.42 [11] => -22.25 [12] => 21.47 [13] => 25.91 [14] => 42.00 [15] => 25.05 [16] => 22.61 [17] => 24.00 ) [DaysSalesOutstanding] => Array ( [0] => 0 [1] => 12.01 [2] => 9.44 [3] => 46.17 [4] => 29.52 [5] => 46.55 [6] => 50.53 [7] => 126.59 [8] => 93.74 [9] => 81.41 [10] => 70.96 [11] => 75.38 [12] => 74.41 [13] => 49.87 [14] => 48.45 [15] => 46.16 [16] => 46.43 [17] => 58.16 ) [DaysInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 44.29 [16] => 65.34 [17] => 22.95 ) [Payable] => Array ( [0] => 2.2 [1] => 2.6 [2] => 5.1 [3] => 2.9 [4] => 4.262 [5] => 9.657 [6] => 9.462 [7] => 11.454 [8] => 7.938 [9] => 11.897 [10] => 11.804 [11] => 15.763 [12] => 24.884 [13] => 14.177 [14] => 8.87 [15] => 11.395 [16] => 10.141 [17] => 18.132 ) [DaysPayable] => Array ( [0] => 121.67 [1] => 62.43 [2] => 80.24 [3] => 41.84 [4] => 45.74 [5] => 78.05 [6] => 64.15 [7] => 65 [8] => 51.15 [9] => 52.7 [10] => 37.7 [11] => 36.62 [12] => 40.76 [13] => 15.85 [14] => 8.93 [15] => 10.34 [16] => 7.46 [17] => 10.79 ) [Accts Rec.] => Array ( [0] => 0 [1] => 0.5 [2] => 0.6 [3] => 3.2 [4] => 2.751 [5] => 5.76 [6] => 7.453 [7] => 22.308 [8] => 14.548 [9] => 18.381 [10] => 22.217 [11] => 32.451 [12] => 45.432 [13] => 44.617 [14] => 48.134 [15] => 50.847 [16] => 63.101 [17] => 97.706 ) [Inventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 5.668 [16] => 11.574 [17] => 5.007 ) [inventory2sales] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0.014 [16] => 0.023 [17] => 0.008 ) [Total Current Assets] => Array ( [0] => 50.6 [1] => 48.6 [2] => 31.7 [3] => 13.7 [4] => 85.932 [5] => 137.199 [6] => 85.354 [7] => 102.823 [8] => 137.193 [9] => 135.555 [10] => 252.287 [11] => 252.534 [12] => 377.303 [13] => 366.12 [14] => 473.976 [15] => 418.261 [16] => 422.492 [17] => 483.992 ) [Other Current Assets] => Array ( [0] => 37.4 [1] => 32.4 [2] => 16.5 [3] => 0.6 [4] => 2.679 [5] => 4.22 [6] => 4.826 [7] => 7.74 [8] => 7.279 [9] => 3.331 [10] => 2.326 [11] => 5.972 [12] => 3.143 [13] => 4.648 [14] => 22.614 [15] => 15.289 [16] => 7.285 [17] => 8.963 ) [Net PPE] => Array ( [0] => 9.4 [1] => 12 [2] => 12.4 [3] => 10 [4] => 11.252 [5] => 12.731 [6] => 15.433 [7] => 18.682 [8] => 17.339 [9] => 18.466 [10] => 19.829 [11] => 24.888 [12] => 30.026 [13] => 22.623 [14] => 23.261 [15] => 23.08 [16] => 24.231 [17] => 27.602 ) [Intangibles] => 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] => 2.052 [15] => 72.766 [16] => 72.572 [17] => 70.18 ) [Total Assets] => Array ( [0] => 79.6 [1] => 76.1 [2] => 67.4 [3] => 53.6 [4] => 106.375 [5] => 172.145 [6] => 157.39 [7] => 182.823 [8] => 188.356 [9] => 158.958 [10] => 276.603 [11] => 375.54 [12] => 499.342 [13] => 466.388 [14] => 593.847 [15] => 610.827 [16] => 690.635 [17] => 803.821 ) [Other Long-Term Assets] => Array ( [0] => 19.6 [1] => 15.5 [2] => 23.3 [3] => 29.9 [4] => 9.191 [5] => 22.215 [6] => 56.603 [7] => 61.318 [8] => 33.824 [9] => 4.937 [10] => 4.487 [11] => 98.118 [12] => 92.013 [13] => 77.645 [14] => 94.558 [15] => 96.72 [16] => 171.34 [17] => 222.047 ) [Total Assets Non-liquid] => Array ( [0] => 66.4 [1] => 60.4 [2] => 52.8 [3] => 43.7 [4] => 25.873 [5] => 44.926 [6] => 84.315 [7] => 110.048 [8] => 72.99 [9] => 45.115 [10] => 48.859 [11] => 161.429 [12] => 170.614 [13] => 149.533 [14] => 190.619 [15] => 264.37 [16] => 350.103 [17] => 431.505 ) [HardAssets] => Array ( [0] => 66.4 [1] => 60.4 [2] => 52.8 [3] => 43.7 [4] => 25.873 [5] => 44.926 [6] => 84.315 [7] => 110.048 [8] => 72.99 [9] => 45.115 [10] => 48.859 [11] => 161.429 [12] => 170.614 [13] => 149.533 [14] => 188.567 [15] => 191.604 [16] => 277.531 [17] => 361.325 ) [Accts Payable] => Array ( [0] => 2.2 [1] => 2.6 [2] => 5.1 [3] => 2.9 [4] => 4.262 [5] => 12.74 [6] => 13.053 [7] => 16.379 [8] => 13.871 [9] => 22.942 [10] => 26.705 [11] => 34.794 [12] => 71.654 [13] => 32.169 [14] => 27.466 [15] => 33.04 [16] => 42.913 [17] => 62.466 ) [Short-Term Debt] => Array ( [0] => 0.3 [1] => 0.3 [2] => 0.1 [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 ) [ShortTermDebt_without_lease] => Array ( [0] => 0.3 [1] => 0.3 [2] => 0.1 [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 ) [Minority_interest] => 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 ) [Total Current Liabilities] => Array ( [0] => 9 [1] => 9.8 [2] => 9.9 [3] => 5.3 [4] => 28.669 [5] => 32.584 [6] => 28.521 [7] => 19.337 [8] => 15.08 [9] => 23.285 [10] => 26.822 [11] => 35.177 [12] => 73.687 [13] => 32.169 [14] => 27.466 [15] => 34.387 [16] => 44.967 [17] => 64.509 ) [Other Current Liab.] => Array ( [0] => 6.5 [1] => 6.9 [2] => 4.7 [3] => 2.4 [4] => 24.407 [5] => 19.844 [6] => 15.468 [7] => 2.958 [8] => 1.209 [9] => 0.343 [10] => 0.117 [11] => 0.383 [12] => 2.033 [13] => 0 [14] => 0 [15] => 1.347 [16] => 2.054 [17] => 2.043 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.1 [4] => 0.219 [5] => 0.234 [6] => 0.238 [7] => 0.271 [8] => 0.306 [9] => 0.309 [10] => 0.397 [11] => 0.434 [12] => 0 [13] => 0.959 [14] => 0.94 [15] => 0.862 [16] => 0.826 [17] => 0.806 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 92.4 [4] => 130.235 [5] => 198.8 [6] => 202.149 [7] => 261.155 [8] => 312.453 [9] => 315.147 [10] => 467.568 [11] => 592.727 [12] => 629.553 [13] => 550.432 [14] => 566.967 [15] => 604.409 [16] => 647.68 [17] => 697.346 ) [Retained Earnings] => Array ( [0] => -14.9 [1] => -24.1 [2] => -33.9 [3] => -43.9 [4] => -52.662 [5] => -59.836 [6] => -73.826 [7] => -98.651 [8] => -139.271 [9] => -179.249 [10] => -217.438 [11] => -252.4 [12] => -204.555 [13] => -119.94 [14] => -10.465 [15] => -38.63 [16] => -12.684 [17] => 30.866 ) [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 ) [Total Equity] => Array ( [0] => 70.2 [1] => 66.2 [2] => 57.5 [3] => 48.2 [4] => 77.707 [5] => 139.562 [6] => 128.87 [7] => 163.486 [8] => 173.276 [9] => 135.673 [10] => 249.781 [11] => 340.363 [12] => 425.655 [13] => 434.219 [14] => 557.581 [15] => 566.792 [16] => 635.66 [17] => 728.594 ) [Long-Term Debt] => Array ( [0] => 0.5 [1] => 0.1 [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 ) [Total Liabilities] => Array ( [0] => 9.4 [1] => 9.9 [2] => 9.9 [3] => 5.4 [4] => 28.669 [5] => 32.584 [6] => 28.521 [7] => 19.337 [8] => 15.08 [9] => 23.285 [10] => 26.822 [11] => 35.177 [12] => 73.687 [13] => 32.169 [14] => 36.266 [15] => 44.035 [16] => 54.975 [17] => 75.227 ) [Other Long-Term Liab.] => Array ( [0] => -0.1 [1] => 0 [2] => 0 [3] => 0.1 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -3.5527136788E-15 [15] => -3.5527136788E-15 [16] => 10.008 [17] => 10.718 ) [Cash and Equiv_pct] => Array ( [0] => 16.58 [1] => 20.63 [2] => 21.66 [3] => 18.47 [4] => 75.68 [5] => 73.90 [6] => 46.43 [7] => 39.81 [8] => 61.25 [9] => 71.62 [10] => 82.34 [11] => 57.01 [12] => 65.83 [13] => 67.94 [14] => 67.90 [15] => 56.72 [16] => 49.31 [17] => 46.32 ) [Accts Rec._pct] => Array ( [0] => 0.00 [1] => 0.66 [2] => 0.89 [3] => 5.97 [4] => 2.59 [5] => 3.35 [6] => 4.74 [7] => 12.20 [8] => 7.72 [9] => 11.56 [10] => 8.03 [11] => 8.64 [12] => 9.10 [13] => 9.57 [14] => 8.11 [15] => 8.32 [16] => 9.14 [17] => 12.16 ) [Inventory_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.93 [16] => 1.68 [17] => 0.62 ) [Other Current Assets_pct] => Array ( [0] => 46.98 [1] => 42.58 [2] => 24.48 [3] => 1.12 [4] => 2.52 [5] => 2.45 [6] => 3.07 [7] => 4.23 [8] => 3.86 [9] => 2.10 [10] => 0.84 [11] => 1.59 [12] => 0.63 [13] => 1.00 [14] => 3.81 [15] => 2.50 [16] => 1.05 [17] => 1.12 ) [Total Current Assets_pct] => Array ( [0] => 63.57 [1] => 63.86 [2] => 47.03 [3] => 25.56 [4] => 80.78 [5] => 79.70 [6] => 54.23 [7] => 56.24 [8] => 72.84 [9] => 85.28 [10] => 91.21 [11] => 67.25 [12] => 75.56 [13] => 78.50 [14] => 79.81 [15] => 68.47 [16] => 61.17 [17] => 60.21 ) [Net PPE_pct] => Array ( [0] => 11.81 [1] => 15.77 [2] => 18.40 [3] => 18.66 [4] => 10.58 [5] => 7.40 [6] => 9.81 [7] => 10.22 [8] => 9.21 [9] => 11.62 [10] => 7.17 [11] => 6.63 [12] => 6.01 [13] => 4.85 [14] => 3.92 [15] => 3.78 [16] => 3.51 [17] => 3.43 ) [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] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.35 [15] => 11.91 [16] => 10.51 [17] => 8.73 ) [Other Long-Term Assets_pct] => Array ( [0] => 24.62 [1] => 20.37 [2] => 34.57 [3] => 55.78 [4] => 8.64 [5] => 12.90 [6] => 35.96 [7] => 33.54 [8] => 17.96 [9] => 3.11 [10] => 1.62 [11] => 26.13 [12] => 18.43 [13] => 16.65 [14] => 15.92 [15] => 15.83 [16] => 24.81 [17] => 27.62 ) [Accts Payable_pct] => Array ( [0] => 2.76 [1] => 3.42 [2] => 7.57 [3] => 5.41 [4] => 4.01 [5] => 7.40 [6] => 8.29 [7] => 8.96 [8] => 7.36 [9] => 14.43 [10] => 9.65 [11] => 9.27 [12] => 14.35 [13] => 6.90 [14] => 4.63 [15] => 5.41 [16] => 6.21 [17] => 7.77 ) [Short-Term Debt_pct] => Array ( [0] => 0.38 [1] => 0.39 [2] => 0.15 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => 8.17 [1] => 9.07 [2] => 6.97 [3] => 4.48 [4] => 22.94 [5] => 11.53 [6] => 9.83 [7] => 1.62 [8] => 0.64 [9] => 0.22 [10] => 0.04 [11] => 0.10 [12] => 0.41 [13] => 0.00 [14] => 0.00 [15] => 0.22 [16] => 0.30 [17] => 0.25 ) [Total Current Liabilities_pct] => Array ( [0] => 11.31 [1] => 12.88 [2] => 14.69 [3] => 9.89 [4] => 26.95 [5] => 18.93 [6] => 18.12 [7] => 10.58 [8] => 8.01 [9] => 14.65 [10] => 9.70 [11] => 9.37 [12] => 14.76 [13] => 6.90 [14] => 4.63 [15] => 5.63 [16] => 6.51 [17] => 8.03 ) [Long-Term Debt_pct] => Array ( [0] => 0.63 [1] => 0.13 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Long-Term Liab._pct] => Array ( [0] => -0.13 [1] => 0.00 [2] => 0.00 [3] => 0.19 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 1.48 [15] => 1.58 [16] => 1.45 [17] => 1.33 ) [Total Liabilities_pct] => Array ( [0] => 11.81 [1] => 13.01 [2] => 14.69 [3] => 10.07 [4] => 26.95 [5] => 18.93 [6] => 18.12 [7] => 10.58 [8] => 8.01 [9] => 14.65 [10] => 9.70 [11] => 9.37 [12] => 14.76 [13] => 6.90 [14] => 6.11 [15] => 7.21 [16] => 7.96 [17] => 9.36 ) [netcash] => Array ( [0] => 0.11 [1] => 0.16 [2] => 0.13 [3] => 0.12 [4] => 1.24 [5] => 2.03 [6] => 0.94 [7] => 0.99 [8] => 1.85 [9] => 1.47 [10] => 2.54 [11] => 2.05 [12] => 2.86 [13] => 2.97 [14] => 3.9 [15] => 3.51 [16] => 3.46 [17] => 3.69 ) [NCAV] => Array ( [0] => 0.11 [1] => 0.17 [2] => 0.14 [3] => 0.18 [4] => 1.29 [5] => 2.13 [6] => 1.05 [7] => 1.3 [8] => 2.05 [9] => 1.7 [10] => 2.76 [11] => 2.33 [12] => 3.24 [13] => 3.32 [14] => 4.29 [15] => 3.98 [16] => 4.1 [17] => 4.63 ) [NCAV_real] => Array ( [0] => 1.18 [1] => 1.05 [2] => 0.59 [3] => 0.22 [4] => 1.37 [5] => 2.25 [6] => 1.19 [7] => 1.54 [8] => 2.25 [9] => 1.82 [10] => 2.86 [11] => 2.5 [12] => 3.4 [13] => 3.48 [14] => 4.65 [15] => 4.34 [16] => 4.45 [17] => 5.07 ) [Book Value Per Share] => Array ( [0] => 2.02 [1] => 1.79 [2] => 1.55 [3] => 1.28 [4] => 1.86 [5] => 3 [6] => 2.71 [7] => 3.03 [8] => 3.19 [9] => 2.2 [10] => 3.16 [11] => 3.91 [12] => 4.77 [13] => 4.53 [14] => 5.93 [15] => 6.57 [16] => 7.7 [17] => 9.04 ) [Tangibles_book_per_share] => Array ( [0] => 2.02 [1] => 1.79 [2] => 1.55 [3] => 1.28 [4] => 1.86 [5] => 3 [6] => 2.71 [7] => 3.03 [8] => 3.19 [9] => 2.2 [10] => 3.16 [11] => 3.91 [12] => 4.77 [13] => 4.53 [14] => 5.91 [15] => 5.73 [16] => 6.82 [17] => 8.17 ) [deb2equity] => Array ( [0] => 0.011 [1] => 0.006 [2] => 0.002 [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 ) [debt2rev_totaldebt] => Array ( [0] => 0.8 [1] => 0.4 [2] => 0.1 [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 ) [debt2rev] => Array ( [0] => 0.121 [1] => 0.026 [2] => 0.004 [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 ) [cogs2rev] => Array ( [0] => 0.24 [1] => 0.14 [2] => 0.08 [3] => 0.00 [4] => 0.02 [5] => 0.16 [6] => 0.20 [7] => 0.20 [8] => 0.24 [9] => 0.25 [10] => 0.24 [11] => 0.20 [12] => 0.15 [13] => 0.13 [14] => 0.12 [15] => 0.12 [16] => 0.13 [17] => 0.13 ) [inventory2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0.014 [16] => 0.023 [17] => 0.008 ) [ar2asset] => Array ( [0] => 0 [1] => 0.007 [2] => 0.009 [3] => 0.06 [4] => 0.026 [5] => 0.033 [6] => 0.047 [7] => 0.122 [8] => 0.077 [9] => 0.116 [10] => 0.08 [11] => 0.086 [12] => 0.091 [13] => 0.096 [14] => 0.081 [15] => 0.083 [16] => 0.091 [17] => 0.122 ) [cash2asset] => Array ( [0] => 0.166 [1] => 0.206 [2] => 0.217 [3] => 0.185 [4] => 0.757 [5] => 0.739 [6] => 0.464 [7] => 0.398 [8] => 0.612 [9] => 0.716 [10] => 0.823 [11] => 0.57 [12] => 0.658 [13] => 0.679 [14] => 0.679 [15] => 0.567 [16] => 0.493 [17] => 0.463 ) [equity2asset] => Array ( [0] => 0.882 [1] => 0.87 [2] => 0.853 [3] => 0.899 [4] => 0.731 [5] => 0.811 [6] => 0.819 [7] => 0.894 [8] => 0.92 [9] => 0.854 [10] => 0.903 [11] => 0.906 [12] => 0.852 [13] => 0.931 [14] => 0.939 [15] => 0.928 [16] => 0.92 [17] => 0.906 ) [equity2liab_tangbile] => Array ( [0] => 7.468 [1] => 6.687 [2] => 5.808 [3] => 8.926 [4] => 2.71 [5] => 4.283 [6] => 4.518 [7] => 8.455 [8] => 11.49 [9] => 5.827 [10] => 9.313 [11] => 9.676 [12] => 5.777 [13] => 13.498 [14] => 15.318 [15] => 11.219 [16] => 10.243 [17] => 8.752 ) [ppe2asset] => Array ( [0] => 0.118 [1] => 0.158 [2] => 0.184 [3] => 0.187 [4] => 0.106 [5] => 0.074 [6] => 0.098 [7] => 0.102 [8] => 0.092 [9] => 0.116 [10] => 0.072 [11] => 0.066 [12] => 0.06 [13] => 0.049 [14] => 0.039 [15] => 0.038 [16] => 0.035 [17] => 0.034 ) [interest2rev] => Array ( [0] => -1.515 [1] => -0.658 [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 ) [std2asset] => Array ( [0] => 0.113 [1] => 0.129 [2] => 0.147 [3] => 0.099 [4] => 0.27 [5] => 0.189 [6] => 0.181 [7] => 0.106 [8] => 0.08 [9] => 0.146 [10] => 0.097 [11] => 0.094 [12] => 0.148 [13] => 0.069 [14] => 0.046 [15] => 0.056 [16] => 0.065 [17] => 0.08 ) [ltd2asset] => Array ( [0] => 0.006 [1] => 0.001 [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 ) [turnover] => Array ( [0] => 0.083 [1] => 0.2 [2] => 0.344 [3] => 0.472 [4] => 0.32 [5] => 0.262 [6] => 0.342 [7] => 0.352 [8] => 0.301 [9] => 0.518 [10] => 0.413 [11] => 0.418 [12] => 0.446 [13] => 0.7 [14] => 0.611 [15] => 0.658 [16] => 0.718 [17] => 0.763 ) [CF_Net Income] => Array ( [0] => -5.9 [1] => -9.2 [2] => -9.8 [3] => -10 [4] => -8.722 [5] => -7.174 [6] => -13.989 [7] => -24.825 [8] => -40.62 [9] => -39.978 [10] => -38.189 [11] => -34.962 [12] => 47.845 [13] => 84.615 [14] => 152.303 [15] => 100.71 [16] => 112.151 [17] => 147.139 ) [buybackratio] => Array ( [0] => 10.03 [1] => 0.5 [2] => 0.06 [3] => 0.06 [4] => 4.35 [5] => 9.56 [6] => 0.24 [7] => 2.38 [8] => 1.26 [9] => 0.06 [10] => 3.93 [11] => 3.36 [12] => -0.43 [13] => -1 [14] => -0.15 [15] => -0.25 [16] => -0.22 [17] => -0.39 ) [grahamnumber] => 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] => 9.45 [13] => 12.03 [14] => 14.67 [15] => 12.27 [16] => 14.44 [17] => 18.32 ) [CF_DDA] => Array ( [0] => 1.6 [1] => 2.5 [2] => 3.3 [3] => 3.2 [4] => 3.285 [5] => 3.729 [6] => 4.496 [7] => 5.275 [8] => 5.766 [9] => 6.092 [10] => 6.855 [11] => 7.544 [12] => 8.781 [13] => 9.449 [14] => 7.084 [15] => 7.219 [16] => 9.069 [17] => 8.889 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 1.4 [1] => -6.6 [2] => -7 [3] => -14.1 [4] => 17.164 [5] => -3.775 [6] => -16.312 [7] => -46.54 [8] => -30.88 [9] => -23.304 [10] => -28.027 [11] => -25.851 [12] => 103.736 [13] => 84.042 [14] => 155.086 [15] => 130.83 [16] => 141.804 [17] => 173.866 ) [Cash Flow from Others] => Array ( [0] => 0.1 [1] => 0.2 [2] => 0.1 [3] => 0.2 [4] => 0.502 [5] => 0.415 [6] => 0.464 [7] => 0.352 [8] => 2.03 [9] => 4.506 [10] => 4.715 [11] => 12.742 [12] => 30.252 [13] => 44.121 [14] => 51.148 [15] => -15.712 [16] => 15.762 [17] => 51.394 ) [Cash Flow_PPE] => Array ( [0] => -6.4 [1] => -4.6 [2] => -3.2 [3] => -4 [4] => -4.602 [5] => -5.255 [6] => -6.853 [7] => -8.036 [8] => -3.883 [9] => -6.736 [10] => -7.68 [11] => -11.4 [12] => 0 [13] => 0 [14] => -7.895 [15] => -3.792 [16] => -9.408 [17] => -11.373 ) [Cash Flow_EXPD] => 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] => -79.417 [16] => -8.799 [17] => -5 ) [Cash Flow_CPEX] => Array ( [0] => -6.4 [1] => -4.7 [2] => -3.2 [3] => -4 [4] => -4.617 [5] => -5.255 [6] => -6.853 [7] => -8.036 [8] => -3.883 [9] => -6.736 [10] => -7.68 [11] => -11.4 [12] => -13.675 [13] => 0 [14] => -7.895 [15] => -3.792 [16] => -9.408 [17] => -11.373 ) [Cash Flow from Investing] => Array ( [0] => -59 [1] => 4.7 [2] => -2.7 [3] => 4.5 [4] => -4.336 [5] => -85.083 [6] => 38.089 [7] => -11.963 [8] => -31.226 [9] => 19.517 [10] => -72.829 [11] => -46.741 [12] => -31.305 [13] => -206.342 [14] => -76.668 [15] => -54.39 [16] => -38.888 [17] => -75.59 ) [Net Issuance of Stock] => Array ( [0] => 59.2 [1] => 4.6 [2] => 0.6 [3] => 0.6 [4] => 37.982 [5] => 68.581 [6] => 3.353 [7] => 59.039 [8] => 51.333 [9] => 2.466 [10] => 149.92 [11] => 117.451 [12] => 20.671 [13] => 84.209 [14] => -49.088 [15] => -175.43 [16] => -103.438 [17] => -88.443 ) [Issuance of Stock] => Array ( [0] => 59.2 [1] => 4.6 [2] => 0.6 [3] => 0.6 [4] => 37.982 [5] => 68.581 [6] => 3.353 [7] => 59.039 [8] => 51.333 [9] => 2.466 [10] => 149.92 [11] => 117.451 [12] => 20.671 [13] => 84.209 [14] => 22.305 [15] => 25.06 [16] => 25.029 [17] => 57.825 ) [Net Issuance of Debt] => Array ( [0] => -0.3 [1] => -0.3 [2] => -0.4 [3] => -0.1 [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 ) [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 ) [Dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash from Financing] => Array ( [0] => 58.9 [1] => 4.3 [2] => 0.2 [3] => 0.4 [4] => 37.982 [5] => 68.581 [6] => 3.353 [7] => 59.039 [8] => 51.333 [9] => 2.466 [10] => 149.92 [11] => 117.451 [12] => 21.871 [13] => -51.924 [14] => -49.088 [15] => -116.599 [16] => -69.245 [17] => -80.555 ) [Other Financing] => Array ( [0] => -7.1054273576E-15 [1] => 0 [2] => 1.11022302463E-16 [3] => -0.1 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 1.2 [13] => -136.133 [14] => 0 [15] => 58.831 [16] => 34.193 [17] => 7.888 ) [Net Change in Cash] => Array ( [0] => 1.3 [1] => 2.4 [2] => -9.5 [3] => -9.2 [4] => 50.81 [5] => -20.278 [6] => 25.13 [7] => 0.536 [8] => -10.773 [9] => -1.321 [10] => 49.064 [11] => 44.859 [12] => 94.302 [13] => -174.224 [14] => 29.33 [15] => -40.159 [16] => 33.671 [17] => 17.721 ) [NetChangeinCash_others] => Array ( [0] => -1.33226762955E-15 [1] => 0 [2] => 8.881784197E-16 [3] => 0 [4] => 0 [5] => -0.00100000000001 [6] => 0 [7] => 0 [8] => 3.5527136788E-15 [9] => 0 [10] => 0 [11] => 1.42108547152E-14 [12] => 1.42108547152E-14 [13] => 2.84217094304E-14 [14] => 0 [15] => -2.84217094304E-14 [16] => 0 [17] => 0 ) [total_freecashflow] => Array ( [0] => -5 [1] => -11.3 [2] => -10.2 [3] => -18.1 [4] => 12.547 [5] => -9.03 [6] => -23.165 [7] => -54.576 [8] => -34.763 [9] => -30.04 [10] => -35.707 [11] => -37.251 [12] => 90.061 [13] => 84.042 [14] => 147.191 [15] => 127.038 [16] => 132.396 [17] => 162.493 ) [CF_Net Income_pct] => Array ( [0] => -421.43 [1] => 0 [2] => 0 [3] => 0 [4] => -50.82 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 46.12 [13] => 100.68 [14] => 98.21 [15] => 76.98 [16] => 79.09 [17] => 84.63 ) [CF_DDA_pct] => Array ( [0] => 2 [1] => 0 [2] => 0 [3] => 0 [4] => 3 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 9 [13] => 9 [14] => 7 [15] => 7 [16] => 9 [17] => 9 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -457.14 [1] => 0 [2] => 0 [3] => 0 [4] => -26.90 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -13.18 [13] => 0.00 [14] => -5.09 [15] => -2.90 [16] => -6.63 [17] => -6.54 ) [Cash Flow from Investing_pct] => Array ( [0] => -4,214.29 [1] => 0 [2] => 0 [3] => 0 [4] => -25.26 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -30.18 [13] => -245.52 [14] => -49.44 [15] => -41.57 [16] => -27.42 [17] => -43.48 ) [Net Issuance of Stock_pct] => Array ( [0] => 4,228.57 [1] => 0 [2] => 0 [3] => 0 [4] => 221.29 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 19.93 [13] => 100.20 [14] => -31.65 [15] => -134.09 [16] => -72.94 [17] => -50.87 ) [Net Issuance of Debt_pct] => Array ( [0] => -21.43 [1] => 0 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Financing_pct] => Array ( [0] => 4,207.14 [1] => 0 [2] => 0 [3] => 0 [4] => 221.29 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 21.08 [13] => -61.78 [14] => -31.65 [15] => -89.12 [16] => -48.83 [17] => -46.33 ) [Cash from Financing_pct] => Array ( [0] => 4,207.14 [1] => 0 [2] => 0 [3] => 0 [4] => 221.29 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 19.93 [13] => 100.20 [14] => -31.65 [15] => -134.09 [16] => -72.94 [17] => -50.87 ) [Net Change in Cash_pct] => Array ( [0] => 92.86 [1] => 0 [2] => 0 [3] => 0 [4] => 296.03 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 90.91 [13] => -207.31 [14] => 18.91 [15] => -30.70 [16] => 23.74 [17] => 10.19 ) [total_freecashflow_pct] => Array ( [0] => -357.14 [1] => 0 [2] => 0 [3] => 0 [4] => 73.10 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 86.82 [13] => 100.00 [14] => 94.91 [15] => 97.10 [16] => 93.37 [17] => 93.46 ) [per share rev] => Array ( [0] => 0.22 [1] => 0.43 [2] => 0.62 [3] => 0.67 [4] => 0.84 [5] => 0.99 [6] => 1.14 [7] => 1.25 [8] => 1.04 [9] => 1.34 [10] => 1.58 [11] => 1.91 [12] => 2.39 [13] => 3.31 [14] => 3.66 [15] => 4.38 [16] => 5.74 [17] => 7.36 ) [per share eps] => Array ( [0] => -0.195 [1] => -0.258 [2] => -0.263 [3] => -0.265 [4] => -0.215 [5] => -0.155 [6] => -0.295 [7] => -0.48 [8] => -0.745 [9] => -0.65 [10] => -0.525 [11] => -0.425 [12] => 0.51 [13] => 0.86 [14] => 1.54 [15] => 1.1 [16] => 1.3 [17] => 1.77 ) [eps_nri] => Array ( [0] => -0.2 [1] => -0.26 [2] => -0.26 [3] => -0.27 [4] => -0.22 [5] => -0.16 [6] => -0.3 [7] => -0.48 [8] => -0.74 [9] => -0.65 [10] => -0.53 [11] => -0.43 [12] => 0.8 [13] => 1.38 [14] => 1.54 [15] => 1.1 [16] => 1.3 [17] => 1.77 ) [per share_freecashflow] => Array ( [0] => -0.17 [1] => -0.32 [2] => -0.27 [3] => -0.48 [4] => 0.31 [5] => -0.2 [6] => -0.49 [7] => -1.06 [8] => -0.64 [9] => -0.49 [10] => -0.49 [11] => -0.45 [12] => 0.96 [13] => 0.85 [14] => 1.48 [15] => 1.39 [16] => 1.53 [17] => 1.95 ) [ROE] => Array ( [0] => -8.4 [1] => -13.9 [2] => -17.04 [3] => -20.75 [4] => -11.22 [5] => -5.14 [6] => -10.86 [7] => -15.18 [8] => -23.44 [9] => -29.47 [10] => -15.29 [11] => -10.27 [12] => 11.24 [13] => 19.49 [14] => 27.31 [15] => 17.77 [16] => 17.64 [17] => 20.19 ) [ROA] => Array ( [0] => -7.41 [1] => -12.09 [2] => -14.54 [3] => -18.66 [4] => -8.2 [5] => -4.17 [6] => -8.89 [7] => -13.58 [8] => -21.57 [9] => -25.15 [10] => -13.81 [11] => -9.31 [12] => 9.58 [13] => 18.14 [14] => 25.65 [15] => 16.49 [16] => 16.24 [17] => 18.3 ) [ROC_capital] => Array ( [0] => 97.4 [1] => 93 [2] => 60.6 [3] => 24.3 [4] => 99.863 [5] => 154.15 [6] => 105.613 [7] => 129.245 [8] => 161.811 [9] => 157.352 [10] => 274.442 [11] => 283.394 [12] => 410.472 [13] => 393.391 [14] => 519.851 [15] => 456.63 [16] => 454.008 [17] => 520.557 ) [ROC] => Array ( [0] => -6.06 [1] => -9.89 [2] => -16.17 [3] => -41.15 [4] => -8.73 [5] => -4.65 [6] => -13.25 [7] => -19.21 [8] => -25.1 [9] => -25.41 [10] => -13.92 [11] => -12.34 [12] => 11.66 [13] => 21.51 [14] => 29.3 [15] => 22.06 [16] => 24.7 [17] => 28.27 ) [ROC_JOEL_capital] => Array ( [0] => 38.1 [1] => 35.4 [2] => 19.7 [3] => 10 [4] => 11.252 [5] => 12.731 [6] => 15.433 [7] => 29.393 [8] => 24.086 [9] => 18.466 [10] => 19.829 [11] => 28.134 [12] => 30.026 [13] => 39.719 [14] => 66.543 [15] => 60.497 [16] => 61.224 [17] => 74.769 ) [ROC_JOEL] => Array ( [0] => -23.36 [1] => -35.31 [2] => -65.99 [3] => -124 [4] => -102.62 [5] => -103.19 [6] => -120.91 [7] => -93.04 [8] => -177.01 [9] => -220.65 [10] => -229.91 [11] => -169.64 [12] => 205.17 [13] => 318.39 [14] => 202.99 [15] => 260.8 [16] => 294.52 [17] => 304.94 ) [ROC_JOEL_new] => Array ( [0] => -23.16 [1] => -34.57 [2] => -62.32 [3] => -124 [4] => -102.62 [5] => -103.19 [6] => -120.91 [7] => -83.86 [8] => -158.39 [9] => -193.9 [10] => -195.96 [11] => -132.61 [12] => 205.17 [13] => 225.64 [14] => 159.52 [15] => 195.75 [16] => 209.61 [17] => 216.26 ) [grossmargin] => Array ( [0] => 124.24 [1] => 114.47 [2] => 108.19 [3] => 100.4 [4] => 97.94 [5] => 83.61 [6] => 80.1 [7] => 80.48 [8] => 75.73 [9] => 75.34 [10] => 75.81 [11] => 80.39 [12] => 85.49 [13] => 86.75 [14] => 87.79 [15] => 88.38 [16] => 86.96 [17] => 87.02 ) [pretaxmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -14.59 [6] => -25.06 [7] => -37.95 [8] => -71.71 [9] => -48.51 [10] => -33.42 [11] => 0 [12] => 33.65 [13] => 41.79 [14] => 38.83 [15] => 39.71 [16] => 37.21 [17] => 38.04 ) [operatingmargin] => Array ( [0] => -134.85 [1] => -82.24 [2] => -56.03 [3] => -49.01 [4] => -33.95 [5] => -29.09 [6] => -34.66 [7] => -42.51 [8] => -75.26 [9] => -49.44 [10] => -39.89 [11] => -30.37 [12] => 27.64 [13] => 38.73 [14] => 37.25 [15] => 39.24 [16] => 36.35 [17] => 37.18 ) [netmargin] => Array ( [0] => -89.39 [1] => -60.53 [2] => -42.24 [3] => -39.53 [4] => -25.64 [5] => -15.89 [6] => -25.98 [7] => -38.6 [8] => -71.71 [9] => -48.51 [10] => -33.42 [11] => -22.25 [12] => 21.47 [13] => 25.91 [14] => 42 [15] => 25.05 [16] => 22.61 [17] => 24 ) [pettm] => 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 [12] => 53.730 [13] => 41.650 [14] => 9.690 [15] => 20.550 [16] => 18.310 [17] => 15.160 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 54.26 [13] => 27.85 [14] => 9.71 [15] => 20.65 [16] => 18.28 [17] => 15.18 ) [pe] => 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 [12] => 53.730 [13] => 41.650 [14] => 9.690 [15] => 20.550 [16] => 18.310 [17] => 15.160 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 19.180 [5] => 10.100 [6] => 3.580 [7] => 2.130 [8] => 2.290 [9] => 3.390 [10] => 3.810 [11] => 4.500 [12] => 4.550 [13] => 7.850 [14] => 2.580 [15] => 3.960 [16] => 3.560 [17] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -3.8 [6] => 0 [7] => -4.55 [8] => -18.75 [9] => -16 [10] => -12.32 [11] => -4.6 [12] => 12.74 [13] => 22.75 [14] => 38.58 [15] => 27.63 [16] => 32.45 [17] => 34.96 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 110.310 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 27.470 [13] => 42.440 [14] => 9.970 [15] => 16.220 [16] => 15.540 [17] => 13.780 ) [ps] => Array ( [0] => 0.000 [1] => 15.330 [2] => 5.620 [3] => 3.160 [4] => 42.020 [5] => 30.500 [6] => 8.510 [7] => 5.100 [8] => 6.910 [9] => 5.610 [10] => 7.620 [11] => 9.280 [12] => 9.080 [13] => 10.640 [14] => 4.080 [15] => 5.160 [16] => 4.150 [17] => 3.650 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.212 [6] => -0.222 [7] => -0.308 [8] => -0.414 [9] => -0.5 [10] => -0.59 [11] => -0.638 [12] => -0.584 [13] => -0.218 [14] => 0.118 [15] => 0.528 [16] => 0.922 [17] => 1.364 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -7.470 [6] => -1.440 [7] => 9.480 [8] => 31.470 [9] => 36.990 [10] => 23.700 [11] => -7.460 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 [17] => 19.750 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -7.980 [6] => -2.960 [7] => 5.400 [8] => 23.830 [9] => 30.860 [10] => 18.040 [11] => -12.890 [12] => -2.350 [13] => -0.700 [14] => 0.430 [15] => 3.220 [16] => 4.920 [17] => 24.810 ) [zscore] => Array ( [0] => 0.000 [1] => 14.760 [2] => 7.930 [3] => 8.520 [4] => 31.150 [5] => 26.310 [6] => 9.540 [7] => 10.490 [8] => 14.710 [9] => 11.410 [10] => 21.550 [11] => 26.520 [12] => 16.380 [13] => 65.870 [14] => 25.530 [15] => 28.870 [16] => 23.650 [17] => 19.670 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2 [4] => 5 [5] => 4 [6] => 1 [7] => 4 [8] => 3 [9] => 4 [10] => 5 [11] => 4 [12] => 7 [13] => 8 [14] => 9 [15] => 6 [16] => 7 [17] => 8 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 1.830 [4] => -4.500 [5] => -1.350 [6] => -1.440 [7] => -0.260 [8] => -3.220 [9] => -3.200 [10] => -2.480 [11] => 3.870 [12] => -2.990 [13] => -2.200 [14] => -2.320 [15] => -2.440 [16] => -2.410 [17] => -2.240 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -0.23 [7] => -0.30 [8] => -0.38 [9] => -0.45 [10] => -0.51 [11] => -0.56 [12] => -0.47 [13] => -0.22 [14] => 0.17 [15] => 0.50 [16] => 0.82 [17] => 1.22 ) [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] => -18.780 [9] => -16.770 [10] => -23.620 [11] => -31.310 [12] => -48.930 [13] => -185.510 [14] => 85.450 [15] => 45.770 [16] => 28.840 [17] => 22.030 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.210 [6] => -0.920 [7] => -2.280 [8] => -3.150 [9] => -3.830 [10] => -3.340 [11] => -1.640 [12] => 0.950 [13] => 4.340 [14] => 10.040 [15] => 15.640 [16] => 21.480 [17] => 29.290 ) [medpsvalue] => Array ( [0] => 1.4 [1] => 2.81 [2] => 4.14 [3] => 4.54 [4] => 5.61 [5] => 6.61 [6] => 7.62 [7] => 8.42 [8] => 6.88 [9] => 8.88 [10] => 10.55 [11] => 12.76 [12] => 15.97 [13] => 22.38 [14] => 24.45 [15] => 29.39 [16] => 38.28 [17] => 49.23 ) [ev2rev] => Array ( [0] => 0.000 [1] => 14.620 [2] => 4.990 [3] => 2.810 [4] => 40.940 [5] => 28.290 [6] => 7.210 [7] => 4.270 [8] => 4.790 [9] => 4.190 [10] => 6.330 [11] => 8.470 [12] => 7.220 [13] => 9.390 [14] => 2.770 [15] => 4.010 [16] => 3.270 [17] => 2.920 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 88.860 [2] => 35.100 [3] => 22.230 [4] => 215.180 [5] => 176.270 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 143.840 [11] => 62.900 [12] => 22.860 [13] => 24.650 [14] => 7.050 [15] => 9.770 [16] => 8.570 [17] => 7.570 ) [ev2ebit] => 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 [12] => 26.120 [13] => 26.650 [14] => 7.420 [15] => 10.220 [16] => 9.000 [17] => 7.860 ) [p2netcash] => Array ( [0] => 54.18 [1] => 40.23 [2] => 26.82 [3] => 17.88 [4] => 28.47 [5] => 14.87 [6] => 10.32 [7] => 6.5 [8] => 3.85 [9] => 5.08 [10] => 4.74 [11] => 8.65 [12] => 7.59 [13] => 12 [14] => 3.83 [15] => 6.47 [16] => 6.87 [17] => 7.28 ) [p2ncav] => Array ( [0] => 54.18 [1] => 37.86 [2] => 24.91 [3] => 11.92 [4] => 27.36 [5] => 14.17 [6] => 9.24 [7] => 4.95 [8] => 3.47 [9] => 4.39 [10] => 4.36 [11] => 7.61 [12] => 6.7 [13] => 10.74 [14] => 3.48 [15] => 5.71 [16] => 5.8 [17] => 5.8 ) [p2medpsvalue] => Array ( [0] => 4.26 [1] => 2.29 [2] => 0.84 [3] => 0.47 [4] => 6.29 [5] => 4.57 [6] => 1.27 [7] => 0.76 [8] => 1.03 [9] => 0.84 [10] => 1.14 [11] => 1.39 [12] => 1.36 [13] => 1.59 [14] => 0.61 [15] => 0.77 [16] => 0.62 [17] => 0.55 ) [p2tangible_book] => Array ( [0] => 2.95 [1] => 3.6 [2] => 2.25 [3] => 1.68 [4] => 18.98 [5] => 10.06 [6] => 3.58 [7] => 2.12 [8] => 2.23 [9] => 3.39 [10] => 3.81 [11] => 4.54 [12] => 4.55 [13] => 7.87 [14] => 2.53 [15] => 3.96 [16] => 3.49 [17] => 3.29 ) [pb] => Array ( [0] => 2.95 [1] => 3.6 [2] => 2.25 [3] => 1.68 [4] => 18.98 [5] => 10.06 [6] => 3.58 [7] => 2.12 [8] => 2.23 [9] => 3.39 [10] => 3.81 [11] => 4.54 [12] => 4.55 [13] => 7.87 [14] => 2.52 [15] => 3.46 [16] => 3.09 [17] => 2.97 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 6.6 [1] => 15.2 [2] => 23.2 [3] => 25.3 [4] => 34.013 [5] => 45.162 [6] => 53.836 [7] => 64.321 [8] => 56.648 [9] => 82.406 [10] => 114.279 [11] => 157.126 [12] => 222.855 [13] => 326.527 [14] => 362.648 [15] => 402.084 [16] => 496.005 [17] => 613.165 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 1.6 [1] => 2.5 [2] => 3.3 [3] => 3.2 [4] => 3.285 [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 ) [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 ) [IS_InterestExpense] => Array ( [0] => 0.1 [1] => 0.1 [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 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4.5 [4] => 24.287 [5] => 91.282 [6] => 12.008 [7] => 11.172 [8] => 31.383 [9] => 64.334 [10] => 129.171 [11] => 70.679 [12] => 90.994 [13] => 253.345 [14] => 310.388 [15] => 293.776 [16] => 254.18 [17] => 268.243 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 13.2 [1] => 15.7 [2] => 14.6 [3] => 5.4 [4] => 56.215 [5] => 35.937 [6] => 61.067 [7] => 61.603 [8] => 83.983 [9] => 49.509 [10] => 98.573 [11] => 143.432 [12] => 237.734 [13] => 63.51 [14] => 92.84 [15] => 52.681 [16] => 86.352 [17] => 104.073 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 57 [1] => 47.9 [2] => 39.8 [3] => 35 [4] => 36.157 [5] => 117.717 [6] => 73.437 [7] => 80.23 [8] => 72.486 [9] => 72.602 [10] => 135.984 [11] => 174.769 [12] => 186.15 [13] => 335.638 [14] => 427.56 [15] => 411.453 [16] => 444.379 [17] => 504.26 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 2.2 [1] => 2.6 [2] => 5.1 [3] => 2.9 [4] => 4.262 [5] => 12.74 [6] => 13.053 [7] => 16.379 [8] => 13.871 [9] => 22.942 [10] => 26.705 [11] => 34.794 [12] => 71.654 [13] => 32.169 [14] => 27.466 [15] => 33.04 [16] => 42.913 [17] => 62.466 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0.3 [1] => 0.3 [2] => 0.1 [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 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 19.843 [6] => 14.43 [7] => 2.958 [8] => 1.209 [9] => 0.343 [10] => 0.117 [11] => 0.383 [12] => 2.033 [13] => 0 [14] => 0 [15] => 1.347 [16] => 2.054 [17] => 2.043 ) [BS_other_liabilities_Insurance] => Array ( [0] => 6.4 [1] => 6.9 [2] => 4.7 [3] => 2.5 [4] => 24.407 [5] => 0.001 [6] => 1.038 [7] => -1.7763568394E-15 [8] => -4.4408920985E-16 [9] => -5.55111512313E-17 [10] => 8.74300631892E-16 [11] => 2.6645352591E-15 [12] => 1.33226762955E-15 [13] => 0 [14] => 8.8 [15] => 9.648 [16] => 10.008 [17] => 10.718 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -0.1 [1] => -0.1 [2] => 0 [3] => 2.3 [4] => 3.209 [5] => 6.85 [6] => 5.385 [7] => 2.9 [8] => 2.025 [9] => 2.798 [10] => 7.412 [11] => 12.112 [12] => 13.709 [13] => 12.478 [14] => 5.66 [15] => 2.226 [16] => 4.629 [17] => 5.497 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -4.1 [1] => -11.3 [2] => -15.1 [3] => -14.3 [4] => -16.76 [5] => -20.807 [6] => -29.981 [7] => -36.8 [8] => -40.601 [9] => -49.678 [10] => -55.322 [11] => -80.876 [12] => -119.209 [13] => -148.333 [14] => -168.498 [15] => -177.06 [16] => -217.452 [17] => -260.728 ) [BS_MoneyMarket] => Array ( [0] => -13.2 [1] => -15.7 [2] => -14.6 [3] => -5.4 [4] => -56.215 [5] => -35.937 [6] => -61.067 [7] => -61.603 [8] => -83.983 [9] => -49.509 [10] => -98.573 [11] => -143.432 [12] => -237.734 [13] => -63.51 [14] => -92.84 [15] => -52.681 [16] => -86.352 [17] => -104.073 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 70.2 [1] => 63.6 [2] => 54.4 [3] => 40.4 [4] => 92.372 [5] => 153.654 [6] => 134.504 [7] => 141.833 [8] => 156.469 [9] => 122.111 [10] => 234.557 [11] => 318.201 [12] => 423.884 [13] => 399.148 [14] => 520.4 [15] => 464.134 [16] => 530.731 [17] => 608.333 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 6.4 [1] => 6.9 [2] => 4.7 [3] => 2.5 [4] => 24.407 [5] => 19.844 [6] => 15.468 [7] => 2.958 [8] => 1.209 [9] => 0.343 [10] => 0.117 [11] => 0.383 [12] => 2.033 [13] => 0 [14] => 8.8 [15] => 10.995 [16] => 12.062 [17] => 12.761 ) [cash2debt] => Array ( [0] => 16.5 [1] => 39.25 [2] => 146 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 10000 [12] => 10000 [13] => 10000 [14] => 10000 [15] => 10000 [16] => 10000 [17] => 10000 ) [interest_coverage] => Array ( [0] => 0 [1] => 0 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 10000 [12] => 10000 [13] => 10000 [14] => 10000 [15] => 10000 [16] => 10000 [17] => 10000 ) [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 ) [OtherIncomeExpense] => 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 ) [TaxProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.583 [6] => -0.5 [7] => -0.417 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -0.608 [13] => -0.193 [14] => 11.469 [15] => -58.941 [16] => -72.389 [17] => -86.137 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => -5.9 [1] => -9.2 [2] => -9.8 [3] => -10 [4] => -8.722 [5] => -7.174 [6] => -13.989 [7] => -24.825 [8] => -40.62 [9] => -39.978 [10] => -38.189 [11] => -34.962 [12] => 74.386 [13] => 136.254 [14] => 152.303 [15] => 100.71 [16] => 112.151 [17] => 147.139 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -26.541 [13] => -51.639 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [eps_diluated] => Array ( [0] => -0.195 [1] => -0.258 [2] => -0.263 [3] => -0.265 [4] => -0.215 [5] => -0.155 [6] => -0.295 [7] => -0.48 [8] => -0.745 [9] => -0.65 [10] => -0.525 [11] => -0.425 [12] => 0.51 [13] => 0.86 [14] => 1.54 [15] => 1.1 [16] => 1.3 [17] => 1.77 ) [eps_basic] => Array ( [0] => -0.195 [1] => -0.258 [2] => -0.263 [3] => -0.265 [4] => -0.215 [5] => -0.155 [6] => -0.295 [7] => -0.48 [8] => -0.745 [9] => -0.65 [10] => -0.525 [11] => -0.425 [12] => 0.54 [13] => 0.91 [14] => 1.58 [15] => 1.12 [16] => 1.33 [17] => 1.82 ) [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 ) [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 ) [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 ) [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 ) [OtherInventories] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 5.668 [16] => 11.574 [17] => 5.007 ) [CashAndCashEquivalents] => Array ( [0] => 13.2 [1] => 15.7 [2] => 14.6 [3] => 5.4 [4] => 56.215 [5] => 35.937 [6] => 61.067 [7] => 61.603 [8] => 83.983 [9] => 49.509 [10] => 98.573 [11] => 143.432 [12] => 237.734 [13] => 63.51 [14] => 92.84 [15] => 52.681 [16] => 86.352 [17] => 104.073 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4.5 [4] => 24.287 [5] => 91.282 [6] => 12.008 [7] => 11.172 [8] => 31.383 [9] => 64.334 [10] => 129.171 [11] => 70.679 [12] => 90.994 [13] => 253.345 [14] => 310.388 [15] => 293.776 [16] => 254.18 [17] => 268.243 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.721 [6] => 0 [7] => 7.531 [8] => 7.692 [9] => 8.004 [10] => 8.331 [11] => 9.826 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 21.426 [6] => 26.409 [7] => 31.826 [8] => 34.212 [9] => 40.16 [10] => 47.255 [11] => 54.868 [12] => 63.095 [13] => 49.116 [14] => 48.941 [15] => 46.912 [16] => 54.728 [17] => 65.903 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 25.147 [6] => 31.793 [7] => 39.357 [8] => 41.904 [9] => 48.164 [10] => 55.586 [11] => 64.694 [12] => 74.796 [13] => 61.058 [14] => 65.273 [15] => 64.113 [16] => 72.528 [17] => 84.197 ) [AccumulatedDepreciation] => Array ( [0] => -1.4 [1] => -3.2 [2] => -5.9 [3] => -6.9 [4] => -9.72 [5] => -12.416 [6] => -16.36 [7] => -20.675 [8] => -24.565 [9] => -29.698 [10] => -35.757 [11] => -39.806 [12] => -44.77 [13] => -38.435 [14] => -42.012 [15] => -41.033 [16] => -48.297 [17] => -56.595 ) [AccountsPayable] => Array ( [0] => 2.2 [1] => 2.6 [2] => 5.1 [3] => 2.9 [4] => 4.262 [5] => 9.657 [6] => 9.462 [7] => 11.454 [8] => 7.938 [9] => 11.897 [10] => 11.804 [11] => 15.763 [12] => 24.884 [13] => 14.177 [14] => 8.87 [15] => 11.395 [16] => 10.141 [17] => 18.132 ) [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] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.083 [6] => 3.591 [7] => 4.925 [8] => 5.933 [9] => 11.045 [10] => 14.901 [11] => 19.031 [12] => 46.77 [13] => 17.992 [14] => 18.596 [15] => 21.645 [16] => 32.772 [17] => 44.334 ) [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] => 8.8 [15] => 9.648 [16] => 10.008 [17] => 10.718 ) [LongTermDebt] => Array ( [0] => 0.5 [1] => 0.1 [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 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 8.8 [15] => 9.648 [16] => 0 [17] => 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 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => -5.9 [1] => -9.2 [2] => -9.8 [3] => -10 [4] => -8.722 [5] => -7.174 [6] => -13.989 [7] => -24.825 [8] => -40.62 [9] => -39.978 [10] => -38.189 [11] => -34.962 [12] => 47.845 [13] => 84.615 [14] => 152.303 [15] => 100.71 [16] => 112.151 [17] => 147.139 ) [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 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInReceivables] => Array ( [0] => 0.1 [1] => -0.4 [2] => -0.2 [3] => -2.6 [4] => 0.356 [5] => -3.119 [6] => -1.942 [7] => -15.245 [8] => 5.74 [9] => -6.077 [10] => -5.95 [11] => -15.884 [12] => -24.481 [13] => -19.901 [14] => -21.638 [15] => -15.12 [16] => -37.298 [17] => -67.891 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0.203 [16] => -3.426 [17] => 6.567 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -1.54 [6] => -0.608 [7] => -2.913 [8] => 0.461 [9] => 3.948 [10] => 1.005 [11] => -0.173 [12] => 2.829 [13] => -1.09 [14] => -0.061 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0.5 [1] => 0.7 [2] => 3.3 [3] => -2.4 [4] => 4.496 [5] => 3.572 [6] => 0.313 [7] => 1.992 [8] => -3.516 [9] => 3.959 [10] => -0.093 [11] => 3.959 [12] => 36.86 [13] => -35.233 [14] => -5.7 [15] => 1.211 [16] => 9.969 [17] => 19.553 ) [ChangeInWorkingCapital] => Array ( [0] => 5.6 [1] => -0.1 [2] => -0.6 [3] => -7.5 [4] => 22.099 [5] => -0.745 [6] => -7.283 [7] => -27.342 [8] => 1.944 [9] => 6.076 [10] => -1.408 [11] => -11.175 [12] => 16.858 [13] => -54.143 [14] => -55.449 [15] => -14.543 [16] => -28.803 [17] => -41.025 ) [CF_DeferredTax] => 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] => 53.156 [16] => 33.625 [17] => 7.469 ) [PurchaseOfPPE] => Array ( [0] => -6.4 [1] => -4.7 [2] => -3.2 [3] => -4 [4] => -4.617 [5] => -5.255 [6] => -6.853 [7] => -8.036 [8] => -3.883 [9] => -6.736 [10] => -7.68 [11] => -11.4 [12] => -13.675 [13] => 0 [14] => -7.895 [15] => -3.792 [16] => -9.408 [17] => -11.373 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0.1 [2] => 0 [3] => 0 [4] => 0.015 [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 ) [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] => 0.3 [15] => 0 [16] => 0 [17] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -79.417 [16] => -8.799 [17] => -5 ) [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 ) [PurchaseOfInvestment] => Array ( [0] => -622.2 [1] => -582.8 [2] => -840.6 [3] => -291.7 [4] => -23.984 [5] => -249.334 [6] => -89.757 [7] => -51.784 [8] => -52.73 [9] => -44.603 [10] => -165.519 [11] => -197.841 [12] => -191.701 [13] => -308.566 [14] => -477.558 [15] => -425.153 [16] => -388.067 [17] => -443.777 ) [SaleOfInvestment] => Array ( [0] => 569.6 [1] => 592.2 [2] => 841.1 [3] => 300.2 [4] => 25.001 [5] => 172.206 [6] => 137.181 [7] => 50.707 [8] => 25.487 [9] => 70.956 [10] => 100.47 [11] => 162.48 [12] => 174.42 [13] => 0 [14] => 408.585 [15] => 456.072 [16] => 385.236 [17] => 384.56 ) [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 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0 [1] => -0.1 [2] => 0 [3] => 0 [4] => -0.751 [5] => -2.7 [6] => -2.482 [7] => -2.85 [8] => -0.1 [9] => -0.1 [10] => -0.1 [11] => 0.02 [12] => -0.349 [13] => 102.224 [14] => -0.1 [15] => -2.1 [16] => -17.85 [17] => 0 ) [sloanratio] => Array ( [0] => 0.65 [1] => -0.1 [2] => -0 [3] => -0.01 [4] => -0.2 [5] => 0.47 [6] => -0.23 [7] => 0.18 [8] => 0.11 [9] => -0.23 [10] => 0.23 [11] => 0.1 [12] => -0.05 [13] => 0.44 [14] => 0.12 [15] => 0.04 [16] => 0.01 [17] => 0.06 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [current_ratio] => Array ( [0] => 5.62 [1] => 4.96 [2] => 3.2 [3] => 2.58 [4] => 3 [5] => 4.21 [6] => 2.99 [7] => 5.32 [8] => 9.1 [9] => 5.82 [10] => 9.41 [11] => 7.18 [12] => 5.12 [13] => 11.38 [14] => 17.26 [15] => 12.16 [16] => 9.4 [17] => 7.5 ) [quick_ratio] => Array ( [0] => 5.62 [1] => 4.96 [2] => 3.2 [3] => 2.58 [4] => 3 [5] => 4.21 [6] => 2.99 [7] => 5.32 [8] => 9.1 [9] => 5.82 [10] => 9.41 [11] => 7.18 [12] => 5.12 [13] => 11.38 [14] => 17.26 [15] => 12 [16] => 9.14 [17] => 7.43 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -5.98 [2] => -0.73 [3] => -1.09 [4] => -11.28 [5] => -11.32 [6] => -2.24 [7] => -13.6 [8] => -0.52 [9] => -13.29 [10] => -28.29 [11] => -10.34 [12] => -2.48 [13] => -7.43 [14] => 1.93 [15] => 8.3 [16] => 4.26 [17] => 2.41 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 95.45 [2] => 44.19 [3] => 8.06 [4] => 25.37 [5] => 17.86 [6] => 15.15 [7] => 9.65 [8] => -16.8 [9] => 28.85 [10] => 17.91 [11] => 20.89 [12] => 25.13 [13] => 38.49 [14] => 10.57 [15] => 19.67 [16] => 31.05 [17] => 28.22 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 143.77 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 22.85 [13] => 8.21 [14] => 1.49 [15] => 1.45 [16] => 1.11 [17] => 0.92 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0.768607594937 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [earning_yield_greenblatt] => 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] => 3.83 [13] => 3.75 [14] => 13.48 [15] => 9.78 [16] => 11.11 [17] => 12.72 ) [p2lynchvalue] => 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] => 1.7 [13] => 1.57 [14] => 0.39 [15] => 0.82 [16] => 0.73 [17] => 0.77 ) [p2grahamnumber] => 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] => 2.3 [13] => 2.96 [14] => 1.02 [15] => 1.85 [16] => 1.65 [17] => 1.47 ) [growth_per_share_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] => 68.63 [14] => 79.07 [15] => -28.57 [16] => 18.18 [17] => 36.15 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 8.24 [16] => 5.59 [17] => 15.9 ) )
Myriad Genetics Inc (NAS:MYGN)
Days Inventory
64.66 (As of Mar. 2014)

Myriad Genetics Inc's inventory for the three months ended in Mar. 2014 was $18.9 Mil. Myriad Genetics Inc's cost of goods sold for the three months ended in Mar. 2014 was $26.6 Mil. Hence, Myriad Genetics Inc's days inventory for the three months ended in Mar. 2014 was 64.66.

Myriad Genetics Inc's days inventory increased from Mar. 2013 (31.94) to Mar. 2014 (64.66). It might indicate that Myriad Genetics Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Myriad Genetics Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 9.41.

Inventory turnover measures how fast the company turns over its inventory within a year. Myriad Genetics Inc's inventory turnover for the three months ended in Mar. 2014 was 1.41.

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. Myriad Genetics Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.10.


Definition

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

Myriad Genetics Inc's Days Inventory for the fiscal year that ended in Jun. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=5.007/79.618*365
=22.95

Myriad Genetics Inc's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=18.906/26.609*91
=64.66

* 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).

Myriad Genetics Inc's Days Sales of Inventory for the three months ended in Mar. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=18.906/182.924*91
=9.41

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

Myriad Genetics Inc's Inventory Turnover for the three months ended in Mar. 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.

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

Inventory to Revenue=Inventory / Revenue
=18.906 / 182.924
=0.10

* 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.

Myriad Genetics Inc Annual Data

Jun04Jun05Jun06Jun07Jun08Jun09Jun10Jun11Jun12Jun13
DaysInventory 0.000.000.000.000.000.000.0044.2965.3422.95

Myriad Genetics Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 58.1254.8462.1355.6847.9031.9420.640.000.0064.66
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