Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 2.38 [6] => 13.39 [7] => 23.88 [8] => 47.34 [9] => 68.95 [10] => 90.23 [11] => 57.03 [12] => 34.48 [13] => 45.38 [14] => 43.86 [15] => 10.55 [16] => 8.05 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 2.07 [7] => 12.71 [8] => 24.51 [9] => 44.07 [10] => 43.03 [11] => 12.61 [12] => 10.55 [13] => 31.42 [14] => 19.57 [15] => 4.94 [16] => 1.93 ) [BS_share] => Array ( [0] => 876.000 [1] => 1314.126 [2] => 438.718 [3] => 496.906 [4] => 1624.500 [5] => 121.52 [6] => 135.63 [7] => 139.66 [8] => 151.23 [9] => 154.71 [10] => 169.91 [11] => 165.78 [12] => 166.73 [13] => 169.66 [14] => 171.18 [15] => 171.65 [16] => 172.44 ) [Fiscal Year] => Array ( [0] => Dec97 [1] => Dec98 [2] => Dec99 [3] => Dec00 [4] => Dec01 [5] => Dec02 [6] => Dec03 [7] => Dec04 [8] => Dec05 [9] => Dec06 [10] => Dec07 [11] => Dec08 [12] => Dec09 [13] => Dec10 [14] => Dec11 [15] => Dec12 [16] => Dec13 ) [quarter] => Array ( [0] => 199712 [1] => 199812 [2] => 199912 [3] => 200012 [4] => 200112 [5] => 200212 [6] => 200312 [7] => 200412 [8] => 200512 [9] => 200612 [10] => 200712 [11] => 200812 [12] => 200912 [13] => 201012 [14] => 201112 [15] => 201212 [16] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 876.000 [1] => 1314.126 [2] => 438.718 [3] => 496.906 [4] => 1624.500 [5] => 471.780 [6] => 140.106 [7] => 145.015 [8] => 176.562 [9] => 184.282 [10] => 184.256 [11] => 175.290 [12] => 174.014 [13] => 175.709 [14] => 172.781 [15] => 171.499 [16] => 171.912 ) [Revenue] => Array ( [0] => 13.015 [1] => 67.903 [2] => 124.364 [3] => 324.328 [4] => 679.595 [5] => 143.278 [6] => 938.687 [7] => 1279.908 [8] => 1745.839 [9] => 2371.34 [10] => 3296.295 [11] => 4269.38 [12] => 4395.028 [13] => 5601.316 [14] => 6734.946 [15] => 5743.122 [16] => 4772.564 ) [COGS] => Array ( [0] => 6.189 [1] => 57.212 [2] => 96.199 [3] => 0 [4] => 335.548 [5] => 49.498 [6] => 374.28 [7] => 539.599 [8] => 715.843 [9] => 928.976 [10] => 1294.694 [11] => 1696.318 [12] => 1853.625 [13] => 2229.134 [14] => 2645.331 [15] => 2404.186 [16] => 2383.955 ) [Gross Profit] => Array ( [0] => 6.826 [1] => 10.691 [2] => 28.165 [3] => 0 [4] => 344.047 [5] => 93.78 [6] => 564.407 [7] => 740.309 [8] => 1029.996 [9] => 1442.364 [10] => 2001.601 [11] => 2573.062 [12] => 2541.403 [13] => 3372.182 [14] => 4089.615 [15] => 3338.936 [16] => 2388.609 ) [SGA] => Array ( [0] => 26.768 [1] => 131.386 [2] => 191.015 [3] => 275.361 [4] => 443.898 [5] => 47.108 [6] => 317.4 [7] => 391.571 [8] => 545.235 [9] => 780.373 [10] => 1077.893 [11] => 1400.642 [12] => 1439.283 [13] => 1941.789 [14] => 2343.123 [15] => 2167.688 [16] => 1913.454 ) [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 ) [DDA] => Array ( [0] => 18.381 [1] => 0 [2] => 108.091 [3] => 0 [4] => 421.858 [5] => 14.336 [6] => 104.796 [7] => 105.241 [8] => 130.107 [9] => 198.092 [10] => 305.029 [11] => 405.12 [12] => 434.584 [13] => 552.98 [14] => 653.087 [15] => 649.545 [16] => 698.347 ) [Operating Income] => Array ( [0] => -39.558 [1] => -176.734 [2] => -270.941 [3] => -282.718 [4] => -2081.314 [5] => 35.586 [6] => 160.695 [7] => 250.363 [8] => 354.629 [9] => 459.769 [10] => 618.679 [11] => 767.3 [12] => 667.536 [13] => 877.413 [14] => 931.552 [15] => -25.379 [16] => -510.858 ) [other_operating_charges] => Array ( [0] => -19.616 [1] => -56.039 [2] => -108.091 [3] => -7.357 [4] => -1981.463 [5] => -11.086 [6] => -86.312 [7] => -98.375 [8] => -130.132 [9] => -202.222 [10] => -305.029 [11] => -405.12 [12] => -434.584 [13] => -552.98 [14] => -814.94 [15] => -1196.627 [16] => -986.013 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.958 [6] => 12.483 [7] => 23.88 [8] => 43.68 [9] => 64.44 [10] => 48.32 [11] => 18.18 [12] => 33.58 [13] => 44.66 [14] => 21.3 [15] => 7.13 [16] => 2.75 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 237.93616 [6] => 1693.06929 [7] => 3335.0808 [8] => 6605.7264 [9] => 9969.5124 [10] => 8210.0512 [11] => 3013.8804 [12] => 5598.7934 [13] => 7577.0156 [14] => 3646.134 [15] => 1223.8645 [16] => 474.21 ) [Cash and Equiv] => Array ( [0] => 288.35 [1] => 112.155 [2] => 100.028 [3] => 473.707 [4] => 250.25 [5] => 231.161 [6] => 405.406 [7] => 369.385 [8] => 884.907 [9] => 708.591 [10] => 1611.929 [11] => 1325.253 [12] => 2620.353 [13] => 2305.04 [14] => 2666.341 [15] => 1576.007 [16] => 2319.543 ) [ev_addition] => Array ( [0] => 333.58 [1] => 1144.788 [2] => 1473.705 [3] => 2045.576 [4] => 3465.194 [5] => 253.174 [6] => 131.35 [7] => 234.124 [8] => 288.051 [9] => 449.09 [10] => 654.588 [11] => 807.887 [12] => 960.435 [13] => 960.378 [14] => 2151.876 [15] => 3189.498 [16] => 3377.089 ) [ev_addition_per_share] => Array ( [0] => 0.381 [1] => 0.871 [2] => 3.359 [3] => 4.117 [4] => 2.133 [5] => 2.083 [6] => 0.968 [7] => 1.676 [8] => 1.905 [9] => 2.903 [10] => 3.853 [11] => 4.873 [12] => 5.76 [13] => 5.661 [14] => 12.571 [15] => 18.581 [16] => 19.584 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 491.11016 [6] => 1824.41929 [7] => 3569.2048 [8] => 6893.7774 [9] => 10418.6024 [10] => 8864.6392 [11] => 3821.7674 [12] => 6559.2284 [13] => 8537.3936 [14] => 5798.01 [15] => 4413.3625 [16] => 3851.299 ) [Non Operating Income] => Array ( [0] => -3.755 [1] => -7.034 [2] => -78.06 [3] => -7.404 [4] => -1962.215 [5] => 1.059 [6] => 19.094 [7] => -72.437 [8] => -14.194 [9] => -7.513 [10] => -14.97 [11] => -149.378 [12] => 102.558 [13] => 33.688 [14] => -74.28 [15] => -82.297 [16] => -156.727 ) [tax] => Array ( [0] => -6.282 [1] => -22.358 [2] => -0.017 [3] => 67.66 [4] => -85.896 [5] => 24.874 [6] => 51.627 [7] => 79.191 [8] => 125.795 [9] => 119.444 [10] => 156.748 [11] => 138.862 [12] => 202.202 [13] => 256.686 [14] => 344.189 [15] => 158.144 [16] => 446.052 ) [Pretax Income] => Array ( [0] => -80.23 [1] => -253.662 [2] => -520.163 [3] => -290.122 [4] => -2583.217 [5] => 27.973 [6] => 132.841 [7] => 135.51 [8] => 300.576 [9] => 413.934 [10] => 510.496 [11] => 480.817 [12] => 572.204 [13] => 597.738 [14] => 569.385 [15] => -439.335 [16] => -1163.365 ) [InterestIncome] => Array ( [0] => 19.666 [1] => 16.655 [2] => 8.442 [3] => 22.116 [4] => 13.373 [5] => 1.797 [6] => 10.864 [7] => 12.697 [8] => 32.611 [9] => 51.057 [10] => 67.429 [11] => 68.411 [12] => 25.586 [13] => 28.841 [14] => 34.224 [15] => 33.862 [16] => 43.379 ) [InterestExpense] => Array ( [0] => -56.583 [1] => -106.824 [2] => -179.604 [3] => -237.743 [4] => -299.968 [5] => -10.469 [6] => -64.623 [7] => -55.113 [8] => -72.47 [9] => -89.379 [10] => -160.642 [11] => -205.516 [12] => -223.476 [13] => -342.204 [14] => -322.111 [15] => -365.521 [16] => -539.159 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 18.381 [1] => 0 [2] => 108.091 [3] => 0 [4] => 421.858 [5] => 14.336 [6] => 104.796 [7] => 105.241 [8] => 130.107 [9] => 198.092 [10] => 305.029 [11] => 405.12 [12] => 434.584 [13] => 552.98 [14] => 653.087 [15] => 649.545 [16] => 698.347 ) [ReconciledDepreciation] => Array ( [0] => 18.38 [1] => 0 [2] => 108.09 [3] => 0 [4] => 421.86 [5] => 14.34 [6] => 104.8 [7] => 105.24 [8] => 130.11 [9] => 198.09 [10] => 305.03 [11] => 405.12 [12] => 434.58 [13] => 552.98 [14] => 653.09 [15] => 649.55 [16] => 698.35 ) [EBIT] => Array ( [0] => -23.647 [1] => -146.838 [2] => -340.559 [3] => -52.379 [4] => -2283.249 [5] => 38.442 [6] => 197.464 [7] => 190.623 [8] => 373.046 [9] => 503.313 [10] => 671.138 [11] => 686.333 [12] => 795.68 [13] => 939.942 [14] => 891.496 [15] => -73.814 [16] => -624.206 ) [EBITDA_morn] => Array ( [0] => -5.266 [1] => -176.734 [2] => -232.468 [3] => -282.718 [4] => -1861.391 [5] => 52.778 [6] => 302.26 [7] => 295.864 [8] => 503.178 [9] => 705.535 [10] => 976.167 [11] => 1091.453 [12] => 1230.264 [13] => 1492.922 [14] => 1544.583 [15] => 575.731 [16] => 74.141 ) [EBITDA] => Array ( [0] => -5.266 [1] => -146.838 [2] => -232.468 [3] => -52.379 [4] => -1861.391 [5] => 52.778 [6] => 302.26 [7] => 295.864 [8] => 503.153 [9] => 701.405 [10] => 976.167 [11] => 1091.453 [12] => 1230.264 [13] => 1492.922 [14] => 1544.583 [15] => 575.731 [16] => 74.141 ) [EBITDA_1] => Array ( [0] => -5.266 [1] => 0 [2] => -232.468 [3] => 0 [4] => -1861.391 [5] => 52.778 [6] => 302.26 [7] => 295.864 [8] => 503.153 [9] => 701.405 [10] => 976.167 [11] => 1091.453 [12] => 1230.264 [13] => 1492.922 [14] => 1544.583 [15] => 575.731 [16] => 74.141 ) [DDA_new] => Array ( [0] => 18.38 [1] => 0 [2] => 108.09 [3] => 0 [4] => 421.86 [5] => 14.34 [6] => 104.8 [7] => 105.24 [8] => 130.11 [9] => 198.09 [10] => 305.03 [11] => 405.12 [12] => 434.58 [13] => 552.98 [14] => 653.09 [15] => 649.55 [16] => 698.35 ) [EBITDA_new] => Array ( [0] => -5.266 [1] => -176.734 [2] => -232.468 [3] => -282.718 [4] => -1861.391 [5] => 52.778 [6] => 302.26 [7] => 295.864 [8] => 503.178 [9] => 705.535 [10] => 976.167 [11] => 1091.453 [12] => 1230.264 [13] => 1492.922 [14] => 1544.583 [15] => 575.731 [16] => 74.141 ) [EBITDA_per_share] => Array ( [0] => -0.01 [1] => -0.11 [2] => -0.53 [3] => -0.11 [4] => -1.15 [5] => 0.11 [6] => 2.16 [7] => 2.04 [8] => 2.85 [9] => 3.81 [10] => 5.3 [11] => 6.23 [12] => 7.07 [13] => 8.5 [14] => 8.94 [15] => 3.36 [16] => 0.43 ) [Operating_Income_per_share] => Array ( [0] => -0.05 [1] => -0.13 [2] => -0.62 [3] => -0.57 [4] => -1.28 [5] => 0.08 [6] => 1.15 [7] => 1.73 [8] => 2.01 [9] => 2.49 [10] => 3.36 [11] => 4.38 [12] => 3.84 [13] => 4.99 [14] => 5.39 [15] => -0.15 [16] => -2.97 ) [Net Income] => Array ( [0] => -73.948 [1] => -237.135 [2] => -520.146 [3] => -417.206 [4] => -2497.321 [5] => 22.764 [6] => 81.214 [7] => 57.289 [8] => 174.781 [9] => 294.49 [10] => 353.748 [11] => 341.955 [12] => 370.002 [13] => 341.052 [14] => 225.196 [15] => -765.249 [16] => -1649.599 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Shares Outstanding] => Array ( [0] => 876.000 [1] => 1314.126 [2] => 438.718 [3] => 496.906 [4] => 1624.500 [5] => 471.780 [6] => 140.106 [7] => 145.015 [8] => 176.562 [9] => 184.282 [10] => 184.256 [11] => 175.290 [12] => 174.014 [13] => 175.709 [14] => 172.781 [15] => 171.499 [16] => 171.912 ) [shares_diluted] => Array ( [0] => 876.000 [1] => 1314.126 [2] => 438.718 [3] => 496.906 [4] => 1624.500 [5] => 471.780 [6] => 140.106 [7] => 145.015 [8] => 176.562 [9] => 184.282 [10] => 184.256 [11] => 175.290 [12] => 174.014 [13] => 175.709 [14] => 172.781 [15] => 171.499 [16] => 171.912 ) [shares_basic] => Array ( [0] => 876.000 [1] => 1314.126 [2] => 438.718 [3] => 496.906 [4] => 1624.500 [5] => 470.636 [6] => 126.258 [7] => 139.166 [8] => 146.336 [9] => 154.085 [10] => 166.749 [11] => 166.927 [12] => 166.042 [13] => 168.160 [14] => 170.601 [15] => 171.499 [16] => 171.912 ) [COGS_pct] => Array ( [0] => 0.48 [1] => 0.84 [2] => 0.77 [3] => 0.00 [4] => 0.49 [5] => 0.35 [6] => 0.40 [7] => 0.42 [8] => 0.41 [9] => 0.39 [10] => 0.39 [11] => 0.40 [12] => 0.42 [13] => 0.40 [14] => 0.39 [15] => 0.42 [16] => 0.50 ) [Gross Profit_pct] => Array ( [0] => 52.45 [1] => 15.74 [2] => 22.65 [3] => 0.00 [4] => 50.63 [5] => 65.45 [6] => 60.13 [7] => 57.84 [8] => 59.00 [9] => 60.82 [10] => 60.72 [11] => 60.27 [12] => 57.82 [13] => 60.20 [14] => 60.72 [15] => 58.14 [16] => 50.05 ) [SGA_pct] => Array ( [0] => 205.67 [1] => 193.49 [2] => 153.59 [3] => 84.90 [4] => 65.32 [5] => 32.88 [6] => 33.81 [7] => 30.59 [8] => 31.23 [9] => 32.91 [10] => 32.70 [11] => 32.81 [12] => 32.75 [13] => 34.67 [14] => 34.79 [15] => 37.74 [16] => 40.09 ) [Interest Expense_pct] => Array ( [0] => -434.75 [1] => -157.32 [2] => -144.42 [3] => -73.30 [4] => -44.14 [5] => -7.31 [6] => -6.88 [7] => -4.31 [8] => -4.15 [9] => -3.77 [10] => -4.87 [11] => -4.81 [12] => -5.08 [13] => -6.11 [14] => -4.78 [15] => -6.36 [16] => -11.30 ) [Pretax Income_pct] => Array ( [0] => -616.44 [1] => -373.57 [2] => -418.26 [3] => -89.45 [4] => -380.11 [5] => 19.52 [6] => 14.15 [7] => 10.59 [8] => 17.22 [9] => 17.46 [10] => 15.49 [11] => 11.26 [12] => 13.02 [13] => 10.67 [14] => 8.45 [15] => -7.65 [16] => -24.38 ) [Net Income_pct] => Array ( [0] => -568.18 [1] => -349.23 [2] => -418.24 [3] => -128.64 [4] => -367.47 [5] => 15.89 [6] => 8.65 [7] => 4.48 [8] => 10.01 [9] => 12.42 [10] => 10.73 [11] => 8.01 [12] => 8.42 [13] => 6.09 [14] => 3.34 [15] => -13.32 [16] => -34.56 ) [DaysSalesOutstanding] => Array ( [0] => 107.64 [1] => 0 [2] => 67.62 [3] => 0 [4] => 62.74 [5] => 257.18 [6] => 46.66 [7] => 45.84 [8] => 45.74 [9] => 48.41 [10] => 51.62 [11] => 38.88 [12] => 50.96 [13] => 51.35 [14] => 46.52 [15] => 42.86 [16] => 39.96 ) [DaysInventory] => Array ( [0] => 103.15 [1] => 0 [2] => 61.41 [3] => 0 [4] => 26.64 [5] => 132.39 [6] => 20.61 [7] => 21.67 [8] => 27.61 [9] => 27.6 [10] => 30.25 [11] => 29.97 [12] => 37.11 [13] => 37.2 [14] => 38.26 [15] => 49.09 [16] => 52.45 ) [Payable] => Array ( [0] => 24.456 [1] => 0 [2] => 68.835 [3] => 0 [4] => 129.8 [5] => 27.673 [6] => 33.681 [7] => 85.431 [8] => 82.25 [9] => 107.687 [10] => 125.04 [11] => 136.442 [12] => 186.996 [13] => 447.32 [14] => 547.544 [15] => 578.303 [16] => 483.416 ) [DaysPayable] => Array ( [0] => 685.86 [1] => 0 [2] => 202.03 [3] => 0 [4] => 69.71 [5] => 70.5 [6] => 13.1 [7] => 24.36 [8] => 17.2 [9] => 16.58 [10] => 13.85 [11] => 11.66 [12] => 15.53 [13] => 29.15 [14] => 29.67 [15] => 36.75 [16] => 36.97 ) [InventoryTurnover] => Array ( [0] => 3.54 [1] => 0 [2] => 5.94 [3] => 0 [4] => 13.7 [5] => 2.76 [6] => 17.71 [7] => 16.84 [8] => 13.22 [9] => 13.22 [10] => 12.06 [11] => 12.18 [12] => 9.83 [13] => 9.81 [14] => 9.54 [15] => 7.44 [16] => 6.96 ) [Accts Rec.] => Array ( [0] => 3.838 [1] => 0 [2] => 23.041 [3] => 0 [4] => 116.819 [5] => 100.953 [6] => 119.985 [7] => 160.727 [8] => 218.777 [9] => 314.505 [10] => 466.152 [11] => 454.769 [12] => 613.591 [13] => 788 [14] => 858.471 [15] => 674.459 [16] => 522.563 ) [Inventory] => Array ( [0] => 1.749 [1] => 0 [2] => 16.185 [3] => 0 [4] => 24.486 [5] => 17.954 [6] => 21.138 [7] => 32.034 [8] => 54.158 [9] => 70.247 [10] => 107.314 [11] => 139.285 [12] => 188.476 [13] => 227.191 [14] => 277.291 [15] => 323.329 [16] => 342.585 ) [inventory2sales] => Array ( [0] => 0.134 [1] => 0 [2] => 0.13 [3] => 0 [4] => 0.036 [5] => 0.125 [6] => 0.023 [7] => 0.025 [8] => 0.031 [9] => 0.03 [10] => 0.033 [11] => 0.033 [12] => 0.043 [13] => 0.041 [14] => 0.041 [15] => 0.056 [16] => 0.072 ) [Total Current Assets] => Array ( [0] => 309.821 [1] => 0 [2] => 161.122 [3] => 0 [4] => 551.102 [5] => 395.603 [6] => 646.754 [7] => 623.333 [8] => 1282.193 [9] => 1209.134 [10] => 2389.839 [11] => 2185.277 [12] => 3791.128 [13] => 3900.877 [14] => 4336.522 [15] => 3335.032 [16] => 3748.186 ) [Other Current Assets] => Array ( [0] => 15.884 [1] => -112.155 [2] => 21.868 [3] => -473.707 [4] => 159.547 [5] => 45.535 [6] => 100.225 [7] => 61.187 [8] => 124.351 [9] => 115.791 [10] => 204.444 [11] => 265.97 [12] => 368.708 [13] => 580.646 [14] => 534.419 [15] => 761.237 [16] => 563.495 ) [Net PPE] => Array ( [0] => 136.21 [1] => 530.571 [2] => 539.455 [3] => 1070.127 [4] => 350.001 [5] => 230.208 [6] => 368.434 [7] => 558.247 [8] => 933.923 [9] => 1389.15 [10] => 1853.082 [11] => 1892.113 [12] => 2502.189 [13] => 2960.046 [14] => 3481.869 [15] => 3531.271 [16] => 3388.06 ) [Intangibles] => Array ( [0] => 526 [1] => 580.282 [2] => 482.053 [3] => 936.88 [4] => 227.551 [5] => 200.098 [6] => 85.818 [7] => 67.956 [8] => 83.642 [9] => 369.196 [10] => 410.447 [11] => 317.878 [12] => 337.233 [13] => 433.208 [14] => 1182.38 [15] => 1125.382 [16] => 993.669 ) [Total Assets] => Array ( [0] => 1123.038 [1] => 1601.136 [2] => 1681.792 [3] => 3193.226 [4] => 1244.42 [5] => 848.917 [6] => 1128.436 [7] => 1491.28 [8] => 2620.964 [9] => 3297.678 [10] => 5436.736 [11] => 5090.073 [12] => 7554.693 [13] => 8190.687 [14] => 9822.136 [15] => 9223.078 [16] => 8679.954 ) [Other Long-Term Assets] => Array ( [0] => 151.007 [1] => 490.283 [2] => 499.162 [3] => 1186.219 [4] => 115.766 [5] => 23.008 [6] => 27.43 [7] => 241.744 [8] => 321.206 [9] => 330.198 [10] => 783.368 [11] => 694.805 [12] => 924.143 [13] => 896.556 [14] => 821.365 [15] => 1231.393 [16] => 550.039 ) [Total Assets Non-liquid] => Array ( [0] => 834.688 [1] => 1488.981 [2] => 1581.764 [3] => 2719.519 [4] => 994.17 [5] => 617.756 [6] => 723.03 [7] => 1121.895 [8] => 1736.057 [9] => 2589.087 [10] => 3824.807 [11] => 3764.82 [12] => 4934.34 [13] => 5885.647 [14] => 7155.795 [15] => 7647.071 [16] => 6360.411 ) [HardAssets] => Array ( [0] => 308.688 [1] => 908.699 [2] => 1099.711 [3] => 1782.639 [4] => 766.619 [5] => 417.658 [6] => 637.212 [7] => 1053.939 [8] => 1652.415 [9] => 2219.891 [10] => 3414.36 [11] => 3446.942 [12] => 4597.107 [13] => 5452.439 [14] => 5973.415 [15] => 6521.689 [16] => 5366.742 ) [Accts Payable] => Array ( [0] => 76.048 [1] => 0 [2] => 145.706 [3] => 0 [4] => 421.237 [5] => 179.323 [6] => 206.195 [7] => 321.614 [8] => 405.322 [9] => 203.701 [10] => 162.589 [11] => 595.878 [12] => 828.62 [13] => 1127.283 [14] => 1386.611 [15] => 1393.97 [16] => 1341.59 ) [Short-Term Debt] => Array ( [0] => 2.211 [1] => 0 [2] => 33.739 [3] => 0 [4] => 2665.144 [5] => 52.178 [6] => 1.466 [7] => 2.117 [8] => 24.112 [9] => 23.294 [10] => 70.448 [11] => 99.054 [12] => 564.544 [13] => 446.995 [14] => 573.465 [15] => 94.039 [16] => 96.839 ) [ShortTermDebt_without_lease] => Array ( [0] => 2.211 [1] => 0 [2] => 33.739 [3] => 0 [4] => 2665.144 [5] => 52.178 [6] => 1.466 [7] => 2.117 [8] => 24.112 [9] => 23.294 [10] => 70.448 [11] => 99.054 [12] => 564.544 [13] => 446.995 [14] => 573.465 [15] => 0 [16] => 0 ) [Minority_interest] => Array ( [0] => 21.91 [1] => 0 [2] => 25.237 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Total Current Liabilities] => Array ( [0] => 86.513 [1] => 0 [2] => 179.445 [3] => 0 [4] => 3226.252 [5] => 252.264 [6] => 253.161 [7] => 368.724 [8] => 489.029 [9] => 569.101 [10] => 754.27 [11] => 811.199 [12] => 1529.697 [13] => 1732.968 [14] => 2119.226 [15] => 1760.025 [16] => 2286.59 ) [Other Current Liab.] => Array ( [0] => 8.254 [1] => 0 [2] => 0 [3] => 0 [4] => 139.871 [5] => 20.763 [6] => 45.5 [7] => 44.993 [8] => 59.595 [9] => 342.106 [10] => 521.233 [11] => 116.267 [12] => 136.533 [13] => 158.69 [14] => 159.15 [15] => 272.016 [16] => 848.161 ) [CommonStock] => Array ( [0] => 395.428 [1] => 0 [2] => 399.401 [3] => 0 [4] => 0.271 [5] => 0.02 [6] => 0.069 [7] => 0.14 [8] => 0.152 [9] => 0.162 [10] => 0.17 [11] => 0.166 [12] => 0.166 [13] => 0.169 [14] => 0.171 [15] => 0.171 [16] => 0.172 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1050.3 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 934.948 [5] => 49.178 [6] => 164.705 [7] => 316.983 [8] => 508.209 [9] => 723.644 [10] => 1091.672 [11] => 1158.925 [12] => 1239.541 [13] => 1364.705 [14] => 1440.079 [15] => 1483.086 [16] => 1504.258 ) [Retained Earnings] => Array ( [0] => -102.689 [1] => 0 [2] => -859.97 [3] => 0 [4] => -3774.497 [5] => 42.566 [6] => 103.978 [7] => 161.267 [8] => 336.048 [9] => 630.538 [10] => 1003.799 [11] => 1293.407 [12] => 1674.898 [13] => 2015.95 [14] => 2221.882 [15] => 1456.633 [16] => -192.966 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -3.275 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Total Equity] => Array ( [0] => 296.029 [1] => 95.898 [2] => -179.59 [3] => 81.604 [4] => -2022.15 [5] => 91.414 [6] => 217.77 [7] => 421.947 [8] => 811.401 [9] => 1346.48 [10] => 2168.373 [11] => 1912.123 [12] => 2746.837 [13] => 3319.573 [14] => 3138.082 [15] => 2316.449 [16] => 355.387 ) [Long-Term Debt] => Array ( [0] => 597.809 [1] => 1256.943 [2] => 1514.757 [3] => 2519.283 [4] => 0 [5] => 432.157 [6] => 535.29 [7] => 601.392 [8] => 1148.846 [9] => 1134.387 [10] => 2196.069 [11] => 2034.086 [12] => 3016.244 [13] => 2818.423 [14] => 4244.752 [15] => 4765.505 [16] => 5696.632 ) [Total Liabilities] => Array ( [0] => 827.009 [1] => 1505.238 [2] => 1861.382 [3] => 3111.622 [4] => 3266.57 [5] => 757.503 [6] => 910.666 [7] => 1069.333 [8] => 1809.563 [9] => 1951.198 [10] => 3268.363 [11] => 3177.95 [12] => 4807.856 [13] => 4871.114 [14] => 6684.054 [15] => 6906.629 [16] => 8324.567 ) [Other Long-Term Liab.] => Array ( [0] => 21.91 [1] => 248.295 [2] => 25.237 [3] => 592.339 [4] => 25.184 [5] => 68.695 [6] => 122.215 [7] => 99.217 [8] => 153.918 [9] => 158.824 [10] => 159.403 [11] => 158.652 [12] => 145.912 [13] => 211.179 [14] => 243.335 [15] => 308.903 [16] => 221.116 ) [Cash and Equiv_pct] => Array ( [0] => 25.68 [1] => 7.00 [2] => 5.95 [3] => 14.83 [4] => 20.11 [5] => 27.23 [6] => 35.93 [7] => 24.77 [8] => 33.76 [9] => 21.49 [10] => 29.65 [11] => 26.04 [12] => 34.69 [13] => 28.14 [14] => 27.15 [15] => 17.09 [16] => 26.72 ) [Accts Rec._pct] => Array ( [0] => 0.34 [1] => 0.00 [2] => 1.37 [3] => 0.00 [4] => 9.39 [5] => 11.89 [6] => 10.63 [7] => 10.78 [8] => 8.35 [9] => 9.54 [10] => 8.57 [11] => 8.93 [12] => 8.12 [13] => 9.62 [14] => 8.74 [15] => 7.31 [16] => 6.02 ) [Inventory_pct] => Array ( [0] => 0.16 [1] => 0.00 [2] => 0.96 [3] => 0.00 [4] => 1.97 [5] => 2.11 [6] => 1.87 [7] => 2.15 [8] => 2.07 [9] => 2.13 [10] => 1.97 [11] => 2.74 [12] => 2.49 [13] => 2.77 [14] => 2.82 [15] => 3.51 [16] => 3.95 ) [Other Current Assets_pct] => Array ( [0] => 1.41 [1] => -7.00 [2] => 1.30 [3] => -14.83 [4] => 12.82 [5] => 5.36 [6] => 8.88 [7] => 4.10 [8] => 4.74 [9] => 3.51 [10] => 3.76 [11] => 5.23 [12] => 4.88 [13] => 7.09 [14] => 5.44 [15] => 8.25 [16] => 6.49 ) [Total Current Assets_pct] => Array ( [0] => 27.59 [1] => 0.00 [2] => 9.58 [3] => 0.00 [4] => 44.29 [5] => 46.60 [6] => 57.31 [7] => 41.80 [8] => 48.92 [9] => 36.67 [10] => 43.96 [11] => 42.93 [12] => 50.18 [13] => 47.63 [14] => 44.15 [15] => 36.16 [16] => 43.18 ) [Net PPE_pct] => Array ( [0] => 12.13 [1] => 33.14 [2] => 32.08 [3] => 33.51 [4] => 28.13 [5] => 27.12 [6] => 32.65 [7] => 37.43 [8] => 35.63 [9] => 42.13 [10] => 34.08 [11] => 37.17 [12] => 33.12 [13] => 36.14 [14] => 35.45 [15] => 38.29 [16] => 39.03 ) [Intangibles_pct] => Array ( [0] => 46.84 [1] => 36.24 [2] => 28.66 [3] => 29.34 [4] => 18.29 [5] => 23.57 [6] => 7.61 [7] => 4.56 [8] => 3.19 [9] => 11.20 [10] => 7.55 [11] => 6.25 [12] => 4.46 [13] => 5.29 [14] => 12.04 [15] => 12.20 [16] => 11.45 ) [Other Long-Term Assets_pct] => Array ( [0] => 13.45 [1] => 30.62 [2] => 29.68 [3] => 37.15 [4] => 9.30 [5] => 2.71 [6] => 2.43 [7] => 16.21 [8] => 12.26 [9] => 10.01 [10] => 14.41 [11] => 13.65 [12] => 12.23 [13] => 10.95 [14] => 8.36 [15] => 13.35 [16] => 6.34 ) [Accts Payable_pct] => Array ( [0] => 6.77 [1] => 0.00 [2] => 8.66 [3] => 0.00 [4] => 33.85 [5] => 21.12 [6] => 18.27 [7] => 21.57 [8] => 15.46 [9] => 6.18 [10] => 2.99 [11] => 11.71 [12] => 10.97 [13] => 13.76 [14] => 14.12 [15] => 15.11 [16] => 15.46 ) [Short-Term Debt_pct] => Array ( [0] => 0.20 [1] => 0.00 [2] => 2.01 [3] => 0.00 [4] => 214.17 [5] => 6.15 [6] => 0.13 [7] => 0.14 [8] => 0.92 [9] => 0.71 [10] => 1.30 [11] => 1.95 [12] => 7.47 [13] => 5.46 [14] => 5.84 [15] => 1.02 [16] => 1.12 ) [Other Current Liab._pct] => Array ( [0] => 0.73 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 11.24 [5] => 2.45 [6] => 4.03 [7] => 3.02 [8] => 2.27 [9] => 10.37 [10] => 9.59 [11] => 2.28 [12] => 1.81 [13] => 1.94 [14] => 1.62 [15] => 2.95 [16] => 9.77 ) [Total Current Liabilities_pct] => Array ( [0] => 7.70 [1] => 0.00 [2] => 10.67 [3] => 0.00 [4] => 259.26 [5] => 29.72 [6] => 22.43 [7] => 24.73 [8] => 18.66 [9] => 17.26 [10] => 13.87 [11] => 15.94 [12] => 20.25 [13] => 21.16 [14] => 21.58 [15] => 19.08 [16] => 26.34 ) [Long-Term Debt_pct] => Array ( [0] => 53.23 [1] => 78.50 [2] => 90.07 [3] => 78.89 [4] => 0.00 [5] => 50.91 [6] => 47.44 [7] => 40.33 [8] => 43.83 [9] => 34.40 [10] => 40.39 [11] => 39.96 [12] => 39.93 [13] => 34.41 [14] => 43.22 [15] => 51.67 [16] => 65.63 ) [Other Long-Term Liab._pct] => Array ( [0] => 12.71 [1] => 15.51 [2] => 9.94 [3] => 18.55 [4] => 3.24 [5] => 8.61 [6] => 10.83 [7] => 6.65 [8] => 6.55 [9] => 7.51 [10] => 5.85 [11] => 6.54 [12] => 3.47 [13] => 3.90 [14] => 3.26 [15] => 4.13 [16] => 3.93 ) [Total Liabilities_pct] => Array ( [0] => 73.64 [1] => 94.01 [2] => 110.68 [3] => 97.44 [4] => 262.50 [5] => 89.23 [6] => 80.70 [7] => 71.71 [8] => 69.04 [9] => 59.17 [10] => 60.12 [11] => 62.43 [12] => 63.64 [13] => 59.47 [14] => 68.05 [15] => 74.88 [16] => 95.91 ) [netcash] => Array ( [0] => -0.61 [1] => -1.06 [2] => -4.01 [3] => -5.31 [4] => -1.86 [5] => -4.33 [6] => -3.73 [7] => -5.01 [8] => -6.11 [9] => -8.03 [10] => -9.75 [11] => -11.18 [12] => -13.12 [13] => -15.12 [14] => -23.47 [15] => -31.06 [16] => -34.82 ) [NCAV] => Array ( [0] => -0.61 [1] => -1.06 [2] => -3.96 [3] => -5.31 [4] => -2.44 [5] => -3.63 [6] => -2.98 [7] => -4.03 [8] => -4.85 [9] => -6.28 [10] => -7.38 [11] => -8.7 [12] => -9.79 [13] => -10.97 [14] => -18.9 [15] => -27.17 [16] => -31.56 ) [NCAV_real] => Array ( [0] => -0.59 [1] => -1.15 [2] => -3.88 [3] => -6.26 [4] => -2.32 [5] => -2.98 [6] => -1.95 [7] => -3.19 [8] => -3.49 [9] => -4.8 [10] => -5.17 [11] => -5.99 [12] => -6.1 [13] => -5.72 [14] => -13.71 [15] => -20.81 [16] => -26.54 ) [Book Value Per Share] => Array ( [0] => 0.34 [1] => 0.07 [2] => -0.41 [3] => 0.16 [4] => -1.89 [5] => 0.75 [6] => 1.61 [7] => 3.02 [8] => 5.37 [9] => 8.7 [10] => 12.76 [11] => 11.53 [12] => 16.47 [13] => 19.57 [14] => 18.33 [15] => 13.5 [16] => 2.06 ) [Tangibles_book_per_share] => Array ( [0] => -0.26 [1] => -0.37 [2] => -1.51 [3] => -1.72 [4] => -2.03 [5] => -0.89 [6] => 0.97 [7] => 2.53 [8] => 4.81 [9] => 6.32 [10] => 10.35 [11] => 9.62 [12] => 14.45 [13] => 17.01 [14] => 11.42 [15] => 6.94 [16] => -3.7 ) [deb2equity] => Array ( [0] => 2.027 [1] => 13.107 [2] => -8.622 [3] => 30.872 [4] => -1.318 [5] => 5.298 [6] => 2.465 [7] => 1.43 [8] => 1.446 [9] => 0.86 [10] => 1.045 [11] => 1.116 [12] => 1.304 [13] => 0.984 [14] => 1.535 [15] => 2.098 [16] => 16.302 ) [debt2rev_totaldebt] => Array ( [0] => 600.02 [1] => 1256.943 [2] => 1548.496 [3] => 2519.283 [4] => 2665.144 [5] => 484.335 [6] => 536.756 [7] => 603.509 [8] => 1172.958 [9] => 1157.681 [10] => 2266.517 [11] => 2133.14 [12] => 3580.788 [13] => 3265.418 [14] => 4818.217 [15] => 4859.544 [16] => 5793.471 ) [debt2rev] => Array ( [0] => 46.102 [1] => 18.511 [2] => 12.451 [3] => 7.768 [4] => 3.922 [5] => 3.38 [6] => 0.572 [7] => 0.472 [8] => 0.672 [9] => 0.488 [10] => 0.688 [11] => 0.5 [12] => 0.815 [13] => 0.583 [14] => 0.715 [15] => 0.846 [16] => 1.214 ) [cogs2rev] => Array ( [0] => 0.48 [1] => 0.84 [2] => 0.77 [3] => 0.00 [4] => 0.49 [5] => 0.35 [6] => 0.40 [7] => 0.42 [8] => 0.41 [9] => 0.39 [10] => 0.39 [11] => 0.40 [12] => 0.42 [13] => 0.40 [14] => 0.39 [15] => 0.42 [16] => 0.50 ) [inventory2rev] => Array ( [0] => 0.134 [1] => 0 [2] => 0.13 [3] => 0 [4] => 0.036 [5] => 0.125 [6] => 0.023 [7] => 0.025 [8] => 0.031 [9] => 0.03 [10] => 0.033 [11] => 0.033 [12] => 0.043 [13] => 0.041 [14] => 0.041 [15] => 0.056 [16] => 0.072 ) [ar2asset] => Array ( [0] => 0.003 [1] => 0 [2] => 0.014 [3] => 0 [4] => 0.094 [5] => 0.119 [6] => 0.106 [7] => 0.108 [8] => 0.083 [9] => 0.095 [10] => 0.086 [11] => 0.089 [12] => 0.081 [13] => 0.096 [14] => 0.087 [15] => 0.073 [16] => 0.06 ) [cash2asset] => Array ( [0] => 0.257 [1] => 0.07 [2] => 0.059 [3] => 0.148 [4] => 0.201 [5] => 0.272 [6] => 0.359 [7] => 0.248 [8] => 0.338 [9] => 0.215 [10] => 0.296 [11] => 0.26 [12] => 0.347 [13] => 0.281 [14] => 0.271 [15] => 0.171 [16] => 0.267 ) [equity2asset] => Array ( [0] => 0.264 [1] => 0.06 [2] => -0.107 [3] => 0.026 [4] => -1.625 [5] => 0.108 [6] => 0.193 [7] => 0.283 [8] => 0.31 [9] => 0.408 [10] => 0.399 [11] => 0.376 [12] => 0.364 [13] => 0.405 [14] => 0.319 [15] => 0.251 [16] => 0.041 ) [ppe2asset] => Array ( [0] => 0.121 [1] => 0.331 [2] => 0.321 [3] => 0.335 [4] => 0.281 [5] => 0.271 [6] => 0.326 [7] => 0.374 [8] => 0.356 [9] => 0.421 [10] => 0.341 [11] => 0.372 [12] => 0.331 [13] => 0.361 [14] => 0.354 [15] => 0.383 [16] => 0.39 ) [interest2rev] => Array ( [0] => -434.752 [1] => -157.319 [2] => -144.418 [3] => -73.303 [4] => -44.139 [5] => -7.307 [6] => -6.884 [7] => -4.306 [8] => -4.151 [9] => -3.769 [10] => -4.873 [11] => -4.814 [12] => -5.085 [13] => -6.109 [14] => -4.783 [15] => -6.365 [16] => -11.297 ) [std2asset] => Array ( [0] => 0.077 [1] => 0 [2] => 0.107 [3] => 0 [4] => 2.593 [5] => 0.297 [6] => 0.224 [7] => 0.247 [8] => 0.187 [9] => 0.173 [10] => 0.139 [11] => 0.159 [12] => 0.202 [13] => 0.212 [14] => 0.216 [15] => 0.191 [16] => 0.263 ) [ltd2asset] => Array ( [0] => 0.532 [1] => 0.785 [2] => 0.901 [3] => 0.789 [4] => 0 [5] => 0.509 [6] => 0.474 [7] => 0.403 [8] => 0.438 [9] => 0.344 [10] => 0.404 [11] => 0.4 [12] => 0.399 [13] => 0.344 [14] => 0.432 [15] => 0.517 [16] => 0.656 ) [turnover] => Array ( [0] => 0.012 [1] => 0.042 [2] => 0.074 [3] => 0.102 [4] => 0.546 [5] => 0.169 [6] => 0.832 [7] => 0.858 [8] => 0.666 [9] => 0.719 [10] => 0.606 [11] => 0.839 [12] => 0.582 [13] => 0.684 [14] => 0.686 [15] => 0.623 [16] => 0.55 ) [CF_Net Income] => Array ( [0] => -73.948 [1] => 0 [2] => -520.146 [3] => 0 [4] => -2497.321 [5] => 22.764 [6] => 81.214 [7] => 56.319 [8] => 174.781 [9] => 294.49 [10] => 353.748 [11] => 341.955 [12] => 370.002 [13] => 341.052 [14] => 225.196 [15] => -765.249 [16] => -1649.599 ) [buybackratio] => Array ( [0] => 0.2 [1] => 0 [2] => 0 [3] => 0 [4] => 0.2 [5] => 0 [6] => -2.73 [7] => -0.13 [8] => -0.15 [9] => -0.19 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.62 [7] => 4.8 [8] => 11.19 [9] => 16.45 [10] => 22.02 [11] => 21.13 [12] => 26.86 [13] => 27.74 [14] => 18.39 [15] => 0 [16] => 0 ) [CF_DDA] => Array ( [0] => 18.381 [1] => 0 [2] => 108.091 [3] => 0 [4] => 421.858 [5] => 14.336 [6] => 104.796 [7] => 105.241 [8] => 130.107 [9] => 198.092 [10] => 305.029 [11] => 405.12 [12] => 434.584 [13] => 552.98 [14] => 653.087 [15] => 649.545 [16] => 698.347 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Cash Flow from Operations] => Array ( [0] => -16.464 [1] => 0 [2] => -163.831 [3] => 0 [4] => -132.001 [5] => 24.573 [6] => 210.979 [7] => 255.989 [8] => 316.319 [9] => 488.98 [10] => 661.349 [11] => 796.423 [12] => 864.755 [13] => 890.814 [14] => 982.391 [15] => 353.183 [16] => -192.451 ) [Cash Flow from Others] => Array ( [0] => 62.997 [1] => 0 [2] => 248.241 [3] => 0 [4] => 1999.245 [5] => -24.106 [6] => 4.607 [7] => 89.577 [8] => 35.082 [9] => 55.04 [10] => 118.659 [11] => 350.584 [12] => 210.741 [13] => 176.662 [14] => 342.059 [15] => 715.742 [16] => 519.43 ) [Cash Flow_PPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -641.477 [5] => -25.417 [6] => -197.376 [7] => -227.702 [8] => -385.908 [9] => -550.248 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 721.404 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -35.183 [5] => -0.058 [6] => -49.137 [7] => -24.307 [8] => -27.357 [9] => -209.65 [10] => -49.53 [11] => -10.579 [12] => -34.591 [13] => -61.888 [14] => 0 [15] => 0 [16] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -101.892 [1] => 0 [2] => -144.976 [3] => 0 [4] => -644.977 [5] => -25.417 [6] => -197.376 [7] => -227.702 [8] => -385.908 [9] => -551.256 [10] => -624.309 [11] => -806.61 [12] => -649.578 [13] => -691.759 [14] => -1199.214 [15] => -1141.646 [16] => -717.736 ) [Cash Flow from Investing] => Array ( [0] => -389.153 [1] => 0 [2] => -185.315 [3] => 0 [4] => -536.19 [5] => -24.748 [6] => -246.513 [7] => -293.152 [8] => -389.125 [9] => -752.924 [10] => -945.684 [11] => -690.541 [12] => -796.36 [13] => -1176.737 [14] => -910.283 [15] => -1055.16 [16] => -177.612 ) [Net Issuance of Stock] => Array ( [0] => 14.8 [1] => 0 [2] => 1.997 [3] => 0 [4] => 496.787 [5] => 0 [6] => 221.99 [7] => 7.474 [8] => 26.132 [9] => 55.404 [10] => -500.087 [11] => -242.665 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Issuance of Stock] => Array ( [0] => 14.8 [1] => 0 [2] => 1.997 [3] => 0 [4] => 500 [5] => 0 [6] => 221.99 [7] => 7.474 [8] => 26.132 [9] => 55.404 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -24.25 [5] => 0 [6] => -6.517 [7] => -37.323 [8] => 345.78 [9] => 28.565 [10] => 1356.691 [11] => 85.256 [12] => 1199.635 [13] => -518.848 [14] => 500.035 [15] => -616.451 [16] => 634.858 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 200 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Cash from Financing] => Array ( [0] => 512.378 [1] => 0 [2] => 344.605 [3] => 0 [4] => 446.013 [5] => 0 [6] => 210.045 [7] => -44.082 [8] => 611.628 [9] => 96.635 [10] => 943.37 [11] => -106.181 [12] => 1215.306 [13] => -461.163 [14] => 525.003 [15] => -238.295 [16] => 776.591 ) [Other Financing] => Array ( [0] => 497.578 [1] => 0 [2] => 142.608 [3] => 0 [4] => -26.524 [5] => 0 [6] => -5.428 [7] => -14.233 [8] => 239.716 [9] => 12.666 [10] => 86.766 [11] => 51.228 [12] => 15.671 [13] => 57.685 [14] => 24.968 [15] => 378.156 [16] => 141.733 ) [Net Change in Cash] => Array ( [0] => 106.761 [1] => 0 [2] => -21.088 [3] => 0 [4] => -223.457 [5] => 0.139 [6] => 174.245 [7] => -74.422 [8] => 546.552 [9] => -168.945 [10] => 661.574 [11] => -126.914 [12] => 1260.813 [13] => -736.563 [14] => 555.418 [15] => -939.486 [16] => 362.61 ) [NetChangeinCash_others] => Array ( [0] => -5.68434188608E-14 [1] => 0 [2] => -16.547 [3] => 0 [4] => -1.279 [5] => 0.314 [6] => -0.266 [7] => 6.823 [8] => 7.73 [9] => -1.636 [10] => 2.539 [11] => -126.615 [12] => -22.888 [13] => 10.523 [14] => -41.693 [15] => 0.786 [16] => -43.918 ) [total_freecashflow] => Array ( [0] => -118.356 [1] => 0 [2] => -308.807 [3] => 0 [4] => -776.978 [5] => -0.844 [6] => 13.603 [7] => 28.287 [8] => -69.589 [9] => -62.276 [10] => 37.04 [11] => -10.187 [12] => 215.177 [13] => 199.055 [14] => -216.823 [15] => -788.463 [16] => -910.187 ) [per share rev] => Array ( [0] => 0.01 [1] => 0.05 [2] => 0.28 [3] => 0.65 [4] => 0.42 [5] => 0.3 [6] => 6.7 [7] => 8.83 [8] => 9.89 [9] => 12.87 [10] => 17.89 [11] => 24.36 [12] => 25.26 [13] => 31.88 [14] => 38.98 [15] => 33.49 [16] => 27.76 ) [per share eps] => Array ( [0] => -0.085 [1] => -0.18 [2] => -1.185 [3] => -0.965 [4] => -1.537 [5] => 3.045 [6] => 0.595 [7] => 0.4 [8] => 1.06 [9] => 1.67 [10] => 2.02 [11] => 2.02 [12] => 2.2 [13] => 1.99 [14] => 1.3 [15] => -4.46 [16] => -9.6 ) [eps_nri] => Array ( [0] => -0.08 [1] => -0.18 [2] => -1.19 [3] => -0.85 [4] => -1.54 [5] => 3.02 [6] => 0.6 [7] => 0.39 [8] => 1.06 [9] => 1.67 [10] => 1.92 [11] => 1.95 [12] => 2.13 [13] => 1.94 [14] => 1.3 [15] => -3.48 [16] => -9.36 ) [per share_freecashflow] => Array ( [0] => -0.14 [1] => 0 [2] => -0.7 [3] => 0 [4] => -0.48 [5] => -0 [6] => 0.1 [7] => 0.2 [8] => -0.39 [9] => -0.34 [10] => 0.2 [11] => -0.06 [12] => 1.24 [13] => 1.13 [14] => -1.25 [15] => -4.6 [16] => -5.29 ) [ROE] => Array ( [0] => -24.98 [1] => -247.28 [2] => 0 [3] => -511.26 [4] => 0 [5] => 24.9 [6] => 37.29 [7] => 13.58 [8] => 21.54 [9] => 21.87 [10] => 16.31 [11] => 17.88 [12] => 13.47 [13] => 10.27 [14] => 7.18 [15] => -33.04 [16] => -464.17 ) [ROA] => Array ( [0] => -6.58 [1] => -14.81 [2] => -30.93 [3] => -13.07 [4] => -200.68 [5] => 2.68 [6] => 7.2 [7] => 3.84 [8] => 6.67 [9] => 8.93 [10] => 6.51 [11] => 6.72 [12] => 4.9 [13] => 4.16 [14] => 2.29 [15] => -8.3 [16] => -19 ) [ROC_capital] => Array ( [0] => 461.915 [1] => 418.416 [2] => 722.445 [3] => 596.42 [4] => 1060.65 [5] => 671.346 [6] => 1115.413 [7] => 1242.767 [8] => 2340.467 [9] => 2714.075 [10] => 4447.365 [11] => 4343.36 [12] => 6662.025 [13] => 7441.569 [14] => 8352.81 [15] => 7627.54 [16] => 7699.741 ) [ROC] => Array ( [0] => -16.01 [1] => -56.67 [2] => -72 [3] => -69.95 [4] => -235.45 [5] => 3.39 [6] => 7.28 [7] => 4.61 [8] => 7.47 [9] => 10.85 [10] => 7.95 [11] => 7.87 [12] => 5.55 [13] => 4.58 [14] => 2.7 [15] => -10.03 [16] => -21.42 ) [ROC_JOEL_capital] => Array ( [0] => 136.21 [1] => 530.571 [2] => 539.455 [3] => 1070.127 [4] => 350.001 [5] => 230.208 [6] => 368.434 [7] => 558.247 [8] => 933.923 [9] => 1389.15 [10] => 1947.17 [11] => 2039.992 [12] => 2707.811 [13] => 3269.91 [14] => 3606.289 [15] => 3624.31 [16] => 3388.06 ) [ROC_JOEL] => Array ( [0] => -29.04 [1] => -33.31 [2] => -50.22 [3] => -26.42 [4] => -594.66 [5] => 15.46 [6] => 43.62 [7] => 44.85 [8] => 37.97 [9] => 33.1 [10] => 31.77 [11] => 37.61 [12] => 24.65 [13] => 26.83 [14] => 25.83 [15] => -0.7 [16] => -15.08 ) [ROC_JOEL_new] => Array ( [0] => -17.36 [1] => -27.68 [2] => -63.13 [3] => -4.89 [4] => -652.35 [5] => 16.7 [6] => 48.75 [7] => 34.15 [8] => 39.12 [9] => 34.42 [10] => 31.78 [11] => 30.46 [12] => 27.18 [13] => 26.48 [14] => 22.61 [15] => -1.89 [16] => -18.42 ) [grossmargin] => Array ( [0] => 52.45 [1] => 15.74 [2] => 22.65 [3] => 0 [4] => 50.63 [5] => 65.45 [6] => 60.13 [7] => 57.84 [8] => 59 [9] => 60.82 [10] => 60.72 [11] => 60.27 [12] => 57.82 [13] => 60.2 [14] => 60.72 [15] => 58.14 [16] => 50.05 ) [pretaxmargin] => Array ( [0] => -616.44 [1] => -373.57 [2] => -418.26 [3] => -89.45 [4] => -380.11 [5] => 19.52 [6] => 14.15 [7] => 10.59 [8] => 17.22 [9] => 17.46 [10] => 15.49 [11] => 11.26 [12] => 13.02 [13] => 10.67 [14] => 8.45 [15] => -7.65 [16] => -24.38 ) [operatingmargin] => Array ( [0] => -303.94 [1] => -260.27 [2] => -217.86 [3] => -87.17 [4] => -306.26 [5] => 24.84 [6] => 17.12 [7] => 19.56 [8] => 20.31 [9] => 19.39 [10] => 18.77 [11] => 17.97 [12] => 15.19 [13] => 15.66 [14] => 13.83 [15] => -0.44 [16] => -10.7 ) [netmargin] => Array ( [0] => -568.18 [1] => -349.23 [2] => -418.24 [3] => -128.64 [4] => -367.47 [5] => 15.89 [6] => 8.65 [7] => 4.48 [8] => 10.01 [9] => 12.42 [10] => 10.73 [11] => 8.01 [12] => 8.42 [13] => 6.09 [14] => 3.34 [15] => -13.32 [16] => -34.56 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.640 [6] => 15.620 [7] => 64.720 [8] => 41.640 [9] => 38.800 [10] => 24.520 [11] => 9.040 [12] => 15.380 [13] => 22.640 [14] => 16.280 [15] => 0.000 [16] => 0.000 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.65 [6] => 15.80 [7] => 64.54 [8] => 44.12 [9] => 40.28 [10] => 25.30 [11] => 9.42 [12] => 15.69 [13] => 22.67 [14] => 16.26 [15] => 0.00 [16] => 0.00 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.640 [6] => 15.620 [7] => 64.720 [8] => 41.640 [9] => 38.800 [10] => 24.520 [11] => 9.040 [12] => 15.380 [13] => 22.640 [14] => 16.280 [15] => 0.000 [16] => 0.000 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 12.610 [7] => 9.440 [8] => 9.100 [9] => 10.290 [10] => 4.730 [11] => 2.050 [12] => 2.320 [13] => 2.620 [14] => 1.870 [15] => 1.060 [16] => 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] => 47.75 [11] => 48.25 [12] => 53.5 [13] => 43.44 [14] => 23.75 [15] => 0 [16] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 17.800 [6] => 96.020 [7] => 113.710 [8] => 0.000 [9] => 0.000 [10] => 230.100 [11] => 6.120 [12] => 27.520 [13] => 38.830 [14] => 3.740 [15] => 1.580 [16] => 0.890 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 1.850 [7] => 2.840 [8] => 4.430 [9] => 5.010 [10] => 2.700 [11] => 0.760 [12] => 1.320 [13] => 1.370 [14] => 0.540 [15] => 0.210 [16] => 0.100 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -0.126 [9] => -0.076 [10] => -0.118 [11] => -0.09 [12] => -0.118 [13] => -0.01 [14] => 0.486 [15] => 0.692 [16] => -0.256 ) [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] => 0.000 [10] => 36.080 [11] => 35.890 [12] => 26.310 [13] => 22.050 [14] => 18.130 [15] => 1.370 [16] => 0.000 ) [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] => -0.610 [9] => -0.180 [10] => 35.890 [11] => 35.780 [12] => 26.000 [13] => 22.020 [14] => 19.310 [15] => 3.940 [16] => -3.270 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -0.440 [4] => -13.930 [5] => 0.690 [6] => 2.680 [7] => 3.260 [8] => 3.690 [9] => 4.610 [10] => 2.950 [11] => 2.310 [12] => 2.100 [13] => 2.380 [14] => 1.680 [15] => 0.900 [16] => 0.160 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 7 [6] => 8 [7] => 6 [8] => 7 [9] => 5 [10] => 6 [11] => 5 [12] => 6 [13] => 6 [14] => 5 [15] => 3 [16] => 2 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.900 [6] => 1.170 [7] => -2.030 [8] => -2.450 [9] => -2.190 [10] => -2.340 [11] => -2.790 [12] => -2.580 [13] => -2.590 [14] => -2.670 [15] => -3.130 [16] => -3.550 ) [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] => 0.44 [9] => 0.94 [10] => 1.61 [11] => 1.35 [12] => 1.60 [13] => 1.89 [14] => 2.04 [15] => 0.98 [16] => -1.06 ) [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] => 99.420 [9] => 68.860 [10] => 29.950 [11] => 13.470 [12] => 21.040 [13] => 23.680 [14] => 10.430 [15] => 7.300 [16] => 0.000 ) [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] => -6.620 [9] => -1.620 [10] => 9.080 [11] => 7.940 [12] => 14.420 [13] => 19.890 [14] => 16.890 [15] => 3.450 [16] => -12.340 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.35 [4] => 0.58 [5] => -0.47 [6] => 9.3 [7] => 11.61 [8] => 13.62 [9] => 17.76 [10] => 24.69 [11] => 33.15 [12] => 35.13 [13] => 44.86 [14] => 53.96 [15] => 46.88 [16] => 38.31 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 3.530 [6] => 1.940 [7] => 2.790 [8] => 3.950 [9] => 4.390 [10] => 2.690 [11] => 0.900 [12] => 1.490 [13] => 1.520 [14] => 0.860 [15] => 0.760 [16] => 0.810 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 9.650 [6] => 6.120 [7] => 12.060 [8] => 13.700 [9] => 14.850 [10] => 9.080 [11] => 3.560 [12] => 5.330 [13] => 5.720 [14] => 3.750 [15] => 8.410 [16] => 0.000 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 13.440 [6] => 11.450 [7] => 14.260 [8] => 19.440 [9] => 22.660 [10] => 14.390 [11] => 4.980 [12] => 9.830 [13] => 9.730 [14] => 6.220 [15] => 0.000 [16] => 0.000 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.61 [6] => 7.75 [7] => 7.91 [8] => 8.13 [9] => 7.41 [10] => 3.79 [11] => 1.58 [12] => 2.04 [13] => 2.28 [14] => 1.16 [15] => 0.53 [16] => 1.33 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 13.015 [1] => 67.903 [2] => 124.364 [3] => 324.328 [4] => 679.595 [5] => 143.278 [6] => 938.687 [7] => 1279.908 [8] => 1745.839 [9] => 2371.34 [10] => 3296.295 [11] => 4269.38 [12] => 4395.028 [13] => 5601.316 [14] => 6734.946 [15] => 5743.122 [16] => 4772.564 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 18.381 [1] => 0 [2] => 108.091 [3] => 0 [4] => 234.556 [5] => 11.086 [6] => 79.501 [7] => 98.375 [8] => 130.132 [9] => 202.222 [10] => 305.029 [11] => 405.12 [12] => 434.584 [13] => 552.98 [14] => 653.087 [15] => 649.545 [16] => 698.347 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_InterestExpense] => Array ( [0] => 56.583 [1] => 106.824 [2] => 179.604 [3] => 237.743 [4] => 299.968 [5] => 10.469 [6] => 64.623 [7] => 55.113 [8] => 72.47 [9] => 89.379 [10] => 160.642 [11] => 205.516 [12] => 223.476 [13] => 342.204 [14] => 322.111 [15] => 365.521 [16] => 539.159 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_TradingAssets] => Array ( [0] => 128.56 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 38.401 [8] => 7.371 [9] => 0 [10] => 241.764 [11] => 82.002 [12] => 116.289 [13] => 537.539 [14] => 343.422 [15] => 204.834 [16] => 585.76 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 159.79 [1] => 112.155 [2] => 100.028 [3] => 473.707 [4] => 250.25 [5] => 231.161 [6] => 405.406 [7] => 330.984 [8] => 877.536 [9] => 708.591 [10] => 1370.165 [11] => 1243.251 [12] => 2504.064 [13] => 1767.501 [14] => 2322.919 [15] => 1371.173 [16] => 1733.783 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 297.2 [1] => 378.128 [2] => 537.215 [3] => 712.512 [4] => 299.799 [5] => 86.497 [6] => 148.793 [7] => 373.366 [8] => 507.086 [9] => 516.236 [10] => 1336.89 [11] => 1182.062 [12] => 1597.616 [13] => 2241.932 [14] => 1976.497 [15] => 2520.793 [16] => 2041.879 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 76.048 [1] => 0 [2] => 145.706 [3] => 0 [4] => 421.237 [5] => 179.323 [6] => 206.195 [7] => 321.614 [8] => 405.322 [9] => 203.701 [10] => 162.589 [11] => 595.878 [12] => 828.62 [13] => 1127.283 [14] => 1386.611 [15] => 1393.97 [16] => 1341.59 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 2.211 [1] => 0 [2] => 33.739 [3] => 0 [4] => 2665.144 [5] => 52.178 [6] => 1.466 [7] => 2.117 [8] => 24.112 [9] => 23.294 [10] => 70.448 [11] => 99.054 [12] => 564.544 [13] => 446.995 [14] => 573.465 [15] => 94.039 [16] => 96.839 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 20.763 [6] => 32.04 [7] => 44.993 [8] => 59.595 [9] => 91.708 [10] => 109.68 [11] => 116.267 [12] => 136.533 [13] => 158.69 [14] => 159.15 [15] => 144.105 [16] => 128.148 ) [BS_other_liabilities_Insurance] => Array ( [0] => 150.941 [1] => 248.295 [2] => 167.18 [3] => 592.339 [4] => 180.189 [5] => 73.082 [6] => 135.675 [7] => 99.217 [8] => 171.688 [9] => 498.108 [10] => 729.577 [11] => 332.665 [12] => 261.915 [13] => 319.723 [14] => 320.076 [15] => 509.01 [16] => 1061.358 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -36.917 [1] => -90.169 [2] => -171.162 [3] => 0 [4] => -286.595 [5] => -8.672 [6] => -53.759 [7] => -42.416 [8] => -39.859 [9] => -38.322 [10] => -93.213 [11] => -137.105 [12] => -197.89 [13] => -313.363 [14] => -287.887 [15] => -331.659 [16] => -495.78 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -45.149 [1] => -131.386 [2] => -299.106 [3] => -275.361 [4] => -865.756 [5] => -61.444 [6] => -422.196 [7] => -496.812 [8] => -675.342 [9] => -978.465 [10] => -1382.922 [11] => -1805.762 [12] => -1873.867 [13] => -2494.769 [14] => -2996.21 [15] => -2817.233 [16] => -2611.801 ) [BS_MoneyMarket] => Array ( [0] => -159.79 [1] => -112.155 [2] => -100.028 [3] => -473.707 [4] => -250.25 [5] => -231.161 [6] => -405.406 [7] => -330.984 [8] => -877.536 [9] => -708.591 [10] => -1370.165 [11] => -1243.251 [12] => -2504.064 [13] => -1767.501 [14] => -2322.919 [15] => -1371.173 [16] => -1733.783 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 456.99 [1] => 490.283 [2] => 637.243 [3] => 1186.219 [4] => 550.049 [5] => 317.658 [6] => 554.199 [7] => 704.35 [8] => 1384.622 [9] => 1224.827 [10] => 2707.055 [11] => 2425.313 [12] => 4101.68 [13] => 4009.433 [14] => 4299.416 [15] => 3891.966 [16] => 3775.662 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 150.941 [1] => 248.295 [2] => 167.18 [3] => 592.339 [4] => 180.189 [5] => 93.845 [6] => 167.715 [7] => 144.21 [8] => 231.283 [9] => 589.816 [10] => 839.257 [11] => 448.932 [12] => 398.448 [13] => 478.413 [14] => 479.226 [15] => 653.115 [16] => 1189.506 ) [cash2debt] => Array ( [0] => 0.481 [1] => 0.089 [2] => 0.065 [3] => 0.188 [4] => 0.094 [5] => 0.477 [6] => 0.755 [7] => 0.612 [8] => 0.754 [9] => 0.612 [10] => 0.711 [11] => 0.621 [12] => 0.732 [13] => 0.706 [14] => 0.553 [15] => 0.324 [16] => 0.4 ) [interest_coverage] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.4 [6] => 2.49 [7] => 4.54 [8] => 4.89 [9] => 5.14 [10] => 3.85 [11] => 3.73 [12] => 2.99 [13] => 2.56 [14] => 2.89 [15] => 0 [16] => 0 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [OtherIncomeExpense] => Array ( [0] => 2.085 [1] => 17.131 [2] => 19.314 [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 ) [TaxProvision] => Array ( [0] => 6.282 [1] => 22.358 [2] => 0.017 [3] => -67.66 [4] => 85.896 [5] => -24.874 [6] => -51.627 [7] => -79.191 [8] => -125.795 [9] => -119.444 [10] => -156.748 [11] => -138.862 [12] => -202.202 [13] => -256.686 [14] => -344.189 [15] => -158.144 [16] => -446.052 ) [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] => 329.767 [16] => 171.047 ) [Net Income (Continuing Operations)] => Array ( [0] => -76.033 [1] => -231.304 [2] => -539.46 [3] => -357.782 [4] => -2497.321 [5] => 3.099 [6] => 81.214 [7] => 56.319 [8] => 174.781 [9] => 294.49 [10] => 353.748 [11] => 341.955 [12] => 370.002 [13] => 341.052 [14] => 225.196 [15] => -597.479 [16] => -1609.417 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -59.973 [4] => 0 [5] => 19.665 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -167.77 [16] => -40.182 ) [eps_diluated] => Array ( [0] => -0.085 [1] => -0.18 [2] => -1.185 [3] => -0.965 [4] => -1.537 [5] => 3.045 [6] => 0.595 [7] => 0.4 [8] => 1.06 [9] => 1.67 [10] => 2.02 [11] => 2.02 [12] => 2.2 [13] => 1.99 [14] => 1.3 [15] => -4.46 [16] => -9.6 ) [eps_basic] => Array ( [0] => -0.085 [1] => -0.18 [2] => -1.185 [3] => -0.965 [4] => -1.537 [5] => 3.045 [6] => 0.645 [7] => 0.41 [8] => 1.19 [9] => 1.91 [10] => 2.12 [11] => 2.05 [12] => 2.22 [13] => 2.03 [14] => 1.31 [15] => -4.46 [16] => -9.6 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [OtherInventories] => Array ( [0] => 1.749 [1] => 0 [2] => 16.185 [3] => 0 [4] => 24.486 [5] => 17.954 [6] => 21.138 [7] => 32.034 [8] => 54.158 [9] => 70.247 [10] => 107.314 [11] => 139.285 [12] => 188.476 [13] => 227.191 [14] => 277.291 [15] => 323.329 [16] => 342.585 ) [CashAndCashEquivalents] => Array ( [0] => 159.79 [1] => 112.155 [2] => 100.028 [3] => 473.707 [4] => 250.25 [5] => 231.161 [6] => 405.406 [7] => 330.984 [8] => 877.536 [9] => 708.591 [10] => 1370.165 [11] => 1243.251 [12] => 2504.064 [13] => 1767.501 [14] => 2322.919 [15] => 1371.173 [16] => 1733.783 ) [MarketableSecurities] => Array ( [0] => 128.56 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 38.401 [8] => 7.371 [9] => 0 [10] => 241.764 [11] => 82.002 [12] => 116.289 [13] => 537.539 [14] => 343.422 [15] => 204.834 [16] => 585.76 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.846 [5] => 0.581 [6] => 0.56 [7] => 0.584 [8] => 3.91 [9] => 3.767 [10] => 4.949 [11] => 6.6 [12] => 7.365 [13] => 7.719 [14] => 10.999 [15] => 10.505 [16] => 9.652 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 30.404 [5] => 14.325 [6] => 16.711 [7] => 27.744 [8] => 26.523 [9] => 46.967 [10] => 74.333 [11] => 0 [12] => 0 [13] => 146.305 [14] => 211.568 [15] => 201.227 [16] => 193.376 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 229.55 [5] => 176.715 [6] => 378.542 [7] => 597.309 [8] => 1055.025 [9] => 1726.85 [10] => 2430.214 [11] => 2577.014 [12] => 3674.471 [13] => 4581.241 [14] => 4871.186 [15] => 5232.807 [16] => 5657.123 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 136.636 [5] => 43.625 [6] => 29.534 [7] => 78.586 [8] => 125.524 [9] => 86.086 [10] => 120.637 [11] => 152.204 [12] => 149.208 [13] => 253.047 [14] => 755.41 [15] => 771.367 [16] => 523.576 ) [GrossPPE] => Array ( [0] => 136.21 [1] => 530.571 [2] => 539.455 [3] => 1070.127 [4] => 398.436 [5] => 235.246 [6] => 425.347 [7] => 704.223 [8] => 1210.982 [9] => 1863.67 [10] => 2630.133 [11] => 2820.481 [12] => 3953.408 [13] => 4988.312 [14] => 5849.163 [15] => 6215.906 [16] => 6383.727 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -48.435 [5] => -5.038 [6] => -56.913 [7] => -145.976 [8] => -277.059 [9] => -474.52 [10] => -777.051 [11] => -928.368 [12] => -1451.219 [13] => -2028.266 [14] => -2367.294 [15] => -2684.635 [16] => -2995.667 ) [AccountsPayable] => Array ( [0] => 24.456 [1] => 0 [2] => 44.21 [3] => 0 [4] => 129.8 [5] => 27.673 [6] => 33.681 [7] => 85.431 [8] => 82.25 [9] => 107.687 [10] => 125.04 [11] => 136.442 [12] => 186.996 [13] => 300.03 [14] => 377.679 [15] => 424.177 [16] => 369.056 ) [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] => 147.29 [14] => 169.865 [15] => 154.126 [16] => 114.36 ) [OtherAccruedExpenses] => Array ( [0] => 51.592 [1] => 0 [2] => 101.496 [3] => 0 [4] => 291.437 [5] => 151.65 [6] => 172.514 [7] => 236.183 [8] => 323.072 [9] => 96.014 [10] => 37.549 [11] => 459.436 [12] => 641.624 [13] => 679.963 [14] => 839.067 [15] => 815.667 [16] => 858.174 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 7.756 [10] => 0.04 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [LongTermDebt] => Array ( [0] => 597.809 [1] => 1256.943 [2] => 1514.757 [3] => 2519.283 [4] => 0 [5] => 432.157 [6] => 535.29 [7] => 601.392 [8] => 1148.846 [9] => 1134.387 [10] => 2196.069 [11] => 0 [12] => 0 [13] => 0 [14] => 4244.752 [15] => 0 [16] => 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 ) [DeferredTaxAndRevenue] => Array ( [0] => 120.777 [1] => 0 [2] => 141.943 [3] => 0 [4] => 15.134 [5] => 4.387 [6] => 0 [7] => 0 [8] => 17.77 [9] => 88.886 [10] => 158.621 [11] => 174.013 [12] => 116.003 [13] => 108.544 [14] => 76.741 [15] => 72.196 [16] => 120.229 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => -73.948 [1] => 0 [2] => -520.146 [3] => 0 [4] => -2497.321 [5] => 22.764 [6] => 81.214 [7] => 56.319 [8] => 174.781 [9] => 294.49 [10] => 353.748 [11] => 341.955 [12] => 265.136 [13] => 341.052 [14] => 225.196 [15] => -597.479 [16] => -1609.417 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -19.008 [11] => 120.572 [12] => -104.866 [13] => -52.374 [14] => 36.975 [15] => 53.957 [16] => 143.745 ) [ChangeInReceivables] => Array ( [0] => 1.374 [1] => 0 [2] => -21.013 [3] => 0 [4] => -80.339 [5] => -5.583 [6] => -27.34 [7] => -53.855 [8] => -80.674 [9] => -108.353 [10] => -166.645 [11] => -207.63 [12] => -184.64 [13] => -223.259 [14] => -336.889 [15] => -100.25 [16] => -29.087 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 15.729 [3] => 0 [4] => 1.466 [5] => 0.152 [6] => -4.879 [7] => -13.605 [8] => -24.235 [9] => -15.414 [10] => -35.766 [11] => -58.623 [12] => -2.347 [13] => 37.299 [14] => -3.12 [15] => -68.182 [16] => -98.08 ) [ChangeInPrepaidAssets] => Array ( [0] => -13.167 [1] => 0 [2] => 0 [3] => 0 [4] => 1.631 [5] => -1.77 [6] => -9.691 [7] => 12.959 [8] => 7.002 [9] => -30.674 [10] => -33.729 [11] => -44.097 [12] => -47.373 [13] => -4.492 [14] => -32.866 [15] => -276.751 [16] => -39.081 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 8.052 [1] => 0 [2] => 8.2 [3] => 0 [4] => 152.464 [5] => -0.29 [6] => 42.382 [7] => 51.153 [8] => 33.642 [9] => 50.474 [10] => 90.992 [11] => 95.145 [12] => 212.201 [13] => 176.073 [14] => 150.15 [15] => 148.405 [16] => 36.609 ) [ChangeInWorkingCapital] => Array ( [0] => -9.602 [1] => 0 [2] => 0 [3] => 0 [4] => 75.222 [5] => -5.693 [6] => -30.733 [7] => -25.823 [8] => -73.344 [9] => -97.478 [10] => -154.556 [11] => -225.061 [12] => -20.105 [13] => -152.13 [14] => -218.163 [15] => -396.748 [16] => -182.881 ) [CF_DeferredTax] => Array ( [0] => -14.292 [1] => 0 [2] => -0.017 [3] => 0 [4] => -131.005 [5] => 17.272 [6] => 51.095 [7] => 30.675 [8] => 49.693 [9] => 38.836 [10] => 38.469 [11] => -76.175 [12] => -25.601 [13] => -27.75 [14] => -19.788 [15] => -17.877 [16] => 382.07 ) [PurchaseOfPPE] => Array ( [0] => -101.892 [1] => 0 [2] => -144.976 [3] => 0 [4] => -644.977 [5] => -25.417 [6] => -197.376 [7] => -227.702 [8] => -385.908 [9] => -551.256 [10] => -624.309 [11] => -806.61 [12] => -649.578 [13] => -691.759 [14] => -1199.214 [15] => -1141.646 [16] => -717.736 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3.5 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1.008 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 721.404 ) [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] => -134.381 [15] => -99.167 [16] => -52.859 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -49.53 [11] => -10.579 [12] => -34.591 [13] => -61.888 [14] => 0 [15] => 0 [16] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [PurchaseOfInvestment] => Array ( [0] => -348.933 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -87.849 [8] => -14.143 [9] => 0 [10] => -269.061 [11] => -672.875 [12] => -964.489 [13] => -1840.193 [14] => -2298.409 [15] => -1678.918 [16] => -2360.529 ) [SaleOfInvestment] => Array ( [0] => 100.729 [1] => 0 [2] => 0 [3] => 0 [4] => 139.08 [5] => 0 [6] => 0 [7] => 49.448 [8] => 45.629 [9] => 7.371 [10] => 23.927 [11] => 799.73 [12] => 959.368 [13] => 1416.545 [14] => 2476.986 [15] => 1813.783 [16] => 1942.886 ) [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] => -44.292 [16] => 275.799 ) [CashFromOtherInvestingActivities] => Array ( [0] => -39.057 [1] => 0 [2] => -40.339 [3] => 0 [4] => -33.793 [5] => 0.669 [6] => -49.137 [7] => -27.049 [8] => -34.703 [9] => -210.047 [10] => -26.711 [11] => -0.207 [12] => -107.07 [13] => 0.558 [14] => 244.735 [15] => 95.08 [16] => 13.423 ) [sloanratio] => Array ( [0] => 0.3 [1] => -0.15 [2] => -0.1 [3] => -0.13 [4] => -1.47 [5] => 0.03 [6] => 0.1 [7] => 0.06 [8] => 0.09 [9] => 0.17 [10] => 0.12 [11] => 0.05 [12] => 0.04 [13] => 0.08 [14] => 0.02 [15] => -0.01 [16] => -0.15 ) [current_ratio] => Array ( [0] => 3.58 [1] => 0 [2] => 0.9 [3] => 0 [4] => 0.17 [5] => 1.57 [6] => 2.55 [7] => 1.69 [8] => 2.62 [9] => 2.12 [10] => 3.17 [11] => 2.69 [12] => 2.48 [13] => 2.25 [14] => 2.05 [15] => 1.89 [16] => 1.64 ) [quick_ratio] => Array ( [0] => 3.56 [1] => 0 [2] => 0.81 [3] => 0 [4] => 0.16 [5] => 1.5 [6] => 2.47 [7] => 1.6 [8] => 2.51 [9] => 2 [10] => 3.03 [11] => 2.52 [12] => 2.36 [13] => 2.12 [14] => 1.92 [15] => 1.71 [16] => 1.49 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -50.01 [2] => 66.62 [3] => -13.26 [4] => -226.92 [5] => 92.52 [6] => -11.61 [7] => -2.97 [8] => -8.28 [9] => -2.3 [10] => -9.82 [11] => 2.43 [12] => -0.57 [13] => -1.76 [14] => -0.9 [15] => -0.27 [16] => -0.46 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 400 [2] => 460 [3] => 132.14 [4] => -35.38 [5] => -28.57 [6] => 2133.33 [7] => 31.79 [8] => 12 [9] => 30.13 [10] => 39.01 [11] => 36.17 [12] => 3.69 [13] => 26.21 [14] => 22.27 [15] => -14.08 [16] => -17.11 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.34 [7] => 2.06 [8] => 3.21 [9] => 3.63 [10] => 1.96 [11] => 0.55 [12] => 0.96 [13] => 1 [14] => 0.39 [15] => 0.15 [16] => 0.07 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 4.038 [6] => 13.453 [7] => 25.56 [8] => 45.58 [9] => 67.34 [10] => 52.17 [11] => 23.05 [12] => 39.34 [13] => 50.32 [14] => 33.87 [15] => 25.71 [16] => 22.33 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 92.64 [6] => 38.49 [7] => 22.00 [8] => 55.25 [9] => 60.23 [10] => 53.49 [11] => 42.94 [12] => 42.79 [13] => 38.29 [14] => 22.92 [15] => -216.67 [16] => 0 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 14 [6] => 105 [7] => 105 [8] => 130 [9] => 198 [10] => 305 [11] => 405 [12] => 435 [13] => 553 [14] => 653 [15] => 650 [16] => 0 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [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 ) [Cash Flow from Others_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [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 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -103.43 [6] => -93.55 [7] => -88.95 [8] => -122.00 [9] => -112.74 [10] => -94.40 [11] => -101.28 [12] => -75.12 [13] => -77.65 [14] => -122.07 [15] => -323.24 [16] => 0 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -100.71 [6] => -116.84 [7] => -114.52 [8] => -123.02 [9] => -153.98 [10] => -142.99 [11] => -86.71 [12] => -92.09 [13] => -132.10 [14] => -92.66 [15] => -298.76 [16] => 0 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.00 [6] => 105.22 [7] => 2.92 [8] => 8.26 [9] => 11.33 [10] => -75.62 [11] => -30.47 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.00 [6] => -3.09 [7] => -14.58 [8] => 109.31 [9] => 5.84 [10] => 205.14 [11] => 10.70 [12] => 138.73 [13] => -58.24 [14] => 50.90 [15] => -174.54 [16] => 0 ) [Dividends_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [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 ) [Other Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.00 [6] => 99.56 [7] => -17.22 [8] => 193.36 [9] => 19.76 [10] => 142.64 [11] => -13.33 [12] => 140.54 [13] => -51.77 [14] => 53.44 [15] => -67.47 [16] => 0 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.00 [6] => 102.13 [7] => -11.66 [8] => 117.57 [9] => 17.17 [10] => 129.52 [11] => -19.76 [12] => 138.73 [13] => -58.24 [14] => 50.90 [15] => -174.54 [16] => 0 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.57 [6] => 82.59 [7] => -29.07 [8] => 172.79 [9] => -34.55 [10] => 100.03 [11] => -15.94 [12] => 145.80 [13] => -82.68 [14] => 56.54 [15] => -266.01 [16] => 0 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -3.43 [6] => 6.45 [7] => 11.05 [8] => -22.00 [9] => -12.74 [10] => 5.60 [11] => -1.28 [12] => 24.88 [13] => 22.35 [14] => -22.07 [15] => -223.24 [16] => 0 ) [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 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 7.44 [6] => 8.73 [7] => 7.01 [8] => 5.14 [9] => 4.41 [10] => 6.95 [11] => 20.08 [12] => 10.17 [13] => 10.28 [14] => 16.08 [15] => 0 [16] => 0 ) [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 ) [equity2liab_tangbile] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.145 [7] => 0.331 [8] => 0.402 [9] => 0.501 [10] => 0.538 [11] => 0.502 [12] => 0.501 [13] => 0.593 [14] => 0.293 [15] => 0.172 [16] => 0 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.45 [7] => 4.98 [8] => 3.9 [9] => 3.92 [10] => 2.19 [11] => 0.86 [12] => 1.25 [13] => 1.61 [14] => 1.16 [15] => 0 [16] => 0 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 12.87 [7] => 9.44 [8] => 9.08 [9] => 10.2 [10] => 4.67 [11] => 1.89 [12] => 2.32 [13] => 2.63 [14] => 1.87 [15] => 1.03 [16] => 0 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -80.46 [7] => -32.77 [8] => 165 [9] => 57.55 [10] => 20.96 [11] => 0 [12] => 8.91 [13] => -9.55 [14] => -34.67 [15] => -443.08 [16] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.701219512195 [11] => 0.262468654221 [12] => 0.596351197263 [13] => 1.02811791383 [14] => 0.896856039713 [15] => 0 [16] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 5.32 [11] => 2.29 [12] => 2.33 [13] => 2.25 [14] => 1.26 [15] => 2.07 [16] => 0 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1.01 [11] => 0.38 [12] => 0.63 [13] => 1.03 [14] => 0.9 [15] => 0 [16] => 0 ) )
NII Holdings Inc (NAS:NIHD)
Days Inventory
61.99 (As of Mar. 2014)

NII Holdings Inc's inventory for the three months ended in Mar. 2014 was $411 Mil. NII Holdings Inc's cost of goods sold for the three months ended in Mar. 2014 was $603 Mil. Hence, NII Holdings Inc's days inventory for the three months ended in Mar. 2014 was 61.99.

NII Holdings Inc's days inventory increased from Mar. 2013 (50.11) to Mar. 2014 (61.99). It might indicate that NII Holdings Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). NII Holdings Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 38.55.

Inventory turnover measures how fast the company turns over its inventory within a year. NII Holdings Inc's inventory turnover for the three months ended in Mar. 2014 was 1.47.

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. NII Holdings Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.42.


Definition

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

NII Holdings 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
=342.585/2383.955*365
=52.45

NII Holdings 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
=411.058/603.388*91
=61.99

* 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).

NII Holdings 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
=411.058/970.214*91
=38.55

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

NII Holdings 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.

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

Inventory to Revenue=Inventory / Revenue
=411.058 / 970.214
=0.42

* 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.

NII Holdings Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 21.6727.6127.6030.2529.9737.1137.2038.2649.0952.45

NII Holdings Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 39.2837.8340.6840.5649.6050.1144.1960.3154.6861.99
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