Switch to:
Array ( [fx_rate] => Array ( [0] => 34.2 [1] => 34.2 [2] => 34.2 [3] => 34.2 [4] => 34.2 [5] => 34.2 [6] => 34.2 [7] => 34.2 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [price_high] => Array ( [0] => 23.75 [1] => 28.95 [2] => 15.43 [3] => 13.80 [4] => 12.88 [5] => 14.96 [6] => 11.20 [7] => 9.82 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 5.66 [4] => 5.66 [5] => 8.96 [6] => 8.63 [7] => 6.48 ) [BS_share] => Array ( [0] => 11475.50 [1] => 11817.00 [2] => 11835.00 [3] => 11488.00 [4] => 11488.50 [5] => 11474.00 [6] => 11850.00 [7] => 11488.50 ) [Fiscal Year] => Array ( [0] => Dec06 [1] => Dec07 [2] => Dec08 [3] => Dec09 [4] => Dec10 [5] => Dec11 [6] => Dec12 [7] => Dec13 ) [quarter] => Array ( [0] => 200612 [1] => 200712 [2] => 200812 [3] => 200912 [4] => 201012 [5] => 201112 [6] => 201212 [7] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 11473.000 [1] => 11700.000 [2] => 11700.000 [3] => 11750.000 [4] => 11450.000 [5] => 11450.000 [6] => 11450.000 [7] => 11450.000 ) [Revenue] => Array ( [0] => 64470.4090058 [1] => 70855.1166959 [2] => 96066.8420468 [3] => 87456.169269 [4] => 105177.017339 [5] => 135587.426901 [6] => 139371.19883 [7] => 153507.748538 ) [COGS] => Array ( [0] => 38889.7951754 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 39157.6023392 [6] => 33258.0116959 [7] => 32952.0175439 ) [Gross Profit] => Array ( [0] => 25580.6138304 [1] => 70855.1166959 [2] => 96066.8420468 [3] => 87456.169269 [4] => 105177.017339 [5] => 104639.473684 [6] => 106113.187135 [7] => 120555.730994 ) [SGA] => Array ( [0] => 2673.85947368 [1] => 195.175146199 [2] => 218.86005848 [3] => 690.760087719 [4] => 793.275116959 [5] => 7134.56140351 [6] => 8222.45614035 [7] => 7473.15789474 ) [RD] => Array ( [0] => 0 [1] => 452.807046784 [2] => 583.391695906 [3] => 834.035409357 [4] => 706.374122807 [5] => 862.251461988 [6] => 577.953216374 [7] => 489.415204678 ) [DDA] => Array ( [0] => 0 [1] => 5367.74877193 [2] => 5702.22195906 [3] => 6467.74847953 [4] => 7123.24555556 [5] => 8046.31578947 [6] => 10107.8947368 [7] => 12252.0175439 ) [Operating Income] => Array ( [0] => 22897.4565205 [1] => 20519.8247953 [2] => 36851.0522515 [3] => 25055.9062865 [4] => 32567.8947661 [5] => 48445.7017544 [6] => 39493.4795322 [7] => 46409.619883 ) [other_operating_charges] => Array ( [0] => -9.29783625731 [1] => -49687.3097076 [2] => -58413.5380409 [3] => -60875.4674854 [4] => -71109.4733333 [5] => -48196.9590643 [6] => -57819.2982456 [7] => -66183.5380117 ) [Month End Stock Price] => Array ( [0] => 23.2 [1] => 28 [2] => 7.125 [3] => 12.525 [4] => 12.72 [5] => 10.681 [6] => 9.73 [7] => 8.65 ) [mktcap] => Array ( [0] => 266231.6 [1] => 330876 [2] => 84324.375 [3] => 143887.2 [4] => 146133.72 [5] => 122553.794 [6] => 115300.5 [7] => 99375.525 ) [Cash and Equiv] => Array ( [0] => 8302.16362573 [1] => 11328.7423392 [2] => 10520.0583918 [3] => 8969.82453216 [4] => 13213.1575439 [5] => 15360.6725146 [6] => 12943.9181287 [7] => 20866.4327485 ) [ev_addition] => Array ( [0] => 16287.9532456 [1] => 43431.3746784 [2] => 38416.3147368 [3] => 47904.3276023 [4] => 33630.6152047 [5] => 29541.0818713 [6] => 39974.3274854 [7] => 41025.1461988 ) [ev_addition_per_share] => Array ( [0] => 1.419 [1] => 3.675 [2] => 3.246 [3] => 4.17 [4] => 2.927 [5] => 2.575 [6] => 3.373 [7] => 3.571 ) [ev_per_share] => Array ( [0] => 24.62 [1] => 31.68 [2] => 10.375 [3] => 16.695 [4] => 15.65 [5] => 13.251 [6] => 13.1 [7] => 12.22 ) [ev] => Array ( [0] => 282519.553246 [1] => 374307.374678 [2] => 122740.689737 [3] => 191791.527602 [4] => 179764.335205 [5] => 152094.875871 [6] => 155274.827485 [7] => 140400.671199 ) [Non Operating Income] => Array ( [0] => 2160.08809942 [1] => 6519.21026316 [2] => -6303.68380117 [3] => 4676.25766082 [4] => 5201.84152047 [5] => 1057.69005848 [6] => 6358.33333333 [7] => -2682.92397661 ) [tax] => Array ( [0] => 6978.21652047 [1] => 6702.30997076 [2] => 7609.7077193 [3] => 5428.12824561 [4] => 8061.69564327 [5] => 9868.24561404 [6] => 8927.51461988 [7] => 9367.77777778 ) [Pretax Income] => Array ( [0] => 23898.9177778 [1] => 27023.508655 [2] => 30164.6783041 [3] => 28638.4501462 [4] => 37242.7779825 [5] => 49120.9356725 [6] => 45547.8362573 [7] => 43452.7192982 ) [InterestIncome] => Array ( [0] => 230.671432749 [1] => 2204.50283626 [2] => 1369.0644152 [3] => 1074.91222222 [4] => 605.029590643 [5] => 553.157894737 [6] => 778.538011696 [7] => 976.549707602 ) [InterestExpense] => Array ( [0] => -1389.29824561 [1] => -2250.73067251 [2] => -1751.7545614 [3] => -2168.62602339 [4] => -1131.98789474 [5] => -935.614035088 [6] => -1082.51461988 [7] => -1250.52631579 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 0 [1] => 5367.74877193 [2] => 5702.22195906 [3] => 6467.74847953 [4] => 7123.24555556 [5] => 8046.31578947 [6] => 10107.8947368 [7] => 12252.0175439 ) [ReconciledDepreciation] => Array ( [0] => 7828.71345029 [1] => 5367.74883041 [2] => 5702.22192982 [3] => 6467.74853801 [4] => 7123.24561404 [5] => 8046.31578947 [6] => 10107.8947368 [7] => 12252.0175439 ) [EBIT] => Array ( [0] => 25288.2160234 [1] => 29274.2393567 [2] => 31916.4328655 [3] => 30807.0761696 [4] => 38374.7658772 [5] => 50056.5497076 [6] => 46630.3508772 [7] => 44703.245614 ) [EBITDA_morn] => Array ( [0] => 33116.929386 [1] => 34641.9880994 [2] => 37618.6548246 [3] => 37274.8246199 [4] => 45498.0114327 [5] => 58102.8654971 [6] => 56738.245614 [7] => 56955.2631579 ) [EBITDA] => Array ( [0] => 25288.2160234 [1] => 34641.9881287 [2] => 37618.6548246 [3] => 37274.8246491 [4] => 45498.0114327 [5] => 58102.8654971 [6] => 56738.245614 [7] => 56955.2631579 ) [DDA_new] => Array ( [0] => 7828.71345029 [1] => 5367.74883041 [2] => 5702.22192982 [3] => 6467.74853801 [4] => 7123.24561404 [5] => 8046.31578947 [6] => 10107.8947368 [7] => 12252.0175439 ) [EBITDA_new] => Array ( [0] => 33116.929386 [1] => 34641.9880994 [2] => 37618.6548246 [3] => 37274.8246199 [4] => 45498.0114327 [5] => 58102.8654971 [6] => 56738.245614 [7] => 56955.2631579 ) [EBITDA_per_share] => Array ( [0] => 2.2 [1] => 2.96 [2] => 3.22 [3] => 3.17 [4] => 3.97 [5] => 5.07 [6] => 4.96 [7] => 4.97 ) [Operating_Income_per_share] => Array ( [0] => 2 [1] => 1.75 [2] => 3.15 [3] => 2.13 [4] => 2.84 [5] => 4.23 [6] => 3.45 [7] => 4.05 ) [Net Income] => Array ( [0] => 16151.4324561 [1] => 19240.8773684 [2] => 21723.0409649 [3] => 22794.8834211 [4] => 28320.3802047 [5] => 38216.9005848 [6] => 35803.3333333 [7] => 33311.7251462 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.208391812865 [4] => 0.104707602339 [5] => 0 [6] => 0 [7] => 0 ) [Shares Outstanding] => Array ( [0] => 11473.000 [1] => 11700.000 [2] => 11700.000 [3] => 11750.000 [4] => 11450.000 [5] => 11450.000 [6] => 11450.000 [7] => 11450.000 ) [shares_diluted] => Array ( [0] => 11473.000 [1] => 11700.000 [2] => 11700.000 [3] => 11750.000 [4] => 11450.000 [5] => 11450.000 [6] => 11450.000 [7] => 11450.000 ) [shares_basic] => Array ( [0] => 11473.000 [1] => 11700.000 [2] => 11700.000 [3] => 11750.000 [4] => 11450.000 [5] => 11450.000 [6] => 11450.000 [7] => 11450.000 ) [COGS_pct] => Array ( [0] => 0.60 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.29 [6] => 0.24 [7] => 0.21 ) [Gross Profit_pct] => Array ( [0] => 39.68 [1] => 100.00 [2] => 100.00 [3] => 100.00 [4] => 100.00 [5] => 77.17 [6] => 76.14 [7] => 78.53 ) [SGA_pct] => Array ( [0] => 4.15 [1] => 0.28 [2] => 0.23 [3] => 0.79 [4] => 0.75 [5] => 5.26 [6] => 5.90 [7] => 4.87 ) [Interest Expense_pct] => Array ( [0] => -2.15 [1] => -3.18 [2] => -1.82 [3] => -2.48 [4] => -1.08 [5] => -0.69 [6] => -0.78 [7] => -0.81 ) [Pretax Income_pct] => Array ( [0] => 37.07 [1] => 38.14 [2] => 31.40 [3] => 32.75 [4] => 35.41 [5] => 36.23 [6] => 32.68 [7] => 28.31 ) [Net Income_pct] => Array ( [0] => 25.05 [1] => 27.16 [2] => 22.61 [3] => 26.06 [4] => 26.93 [5] => 28.19 [6] => 25.69 [7] => 21.70 ) [DaysSalesOutstanding] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [DaysInventory] => Array ( [0] => 67.03 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 111.07 [6] => 148.5 [7] => 184.52 ) [Payable] => Array ( [0] => 8567.45616959 [1] => 15970.2341228 [2] => 14587.7194737 [3] => 16917.543655 [4] => 19483.9765497 [5] => 24315.0584795 [6] => 29471.1403509 [7] => 26709.7076023 ) [DaysPayable] => Array ( [0] => 48.5 [1] => 82.27 [2] => 55.43 [3] => 70.61 [4] => 67.62 [5] => 65.46 [6] => 77.18 [7] => 63.51 ) [InventoryTurnover] => Array ( [0] => 5.45 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.29 [6] => 2.46 [7] => 1.98 ) [Accts Rec.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [Inventory] => Array ( [0] => 7141.98807018 [1] => 7175.61432749 [2] => 8098.07038012 [3] => 8383.59690058 [4] => 9524.53225146 [5] => 11916.0818713 [6] => 13530.5847953 [7] => 16658.5964912 ) [inventory2sales] => Array ( [0] => 0.111 [1] => 0.101 [2] => 0.084 [3] => 0.096 [4] => 0.091 [5] => 0.088 [6] => 0.097 [7] => 0.109 ) [Total Current Assets] => Array ( [0] => 37556.695731 [1] => 45801.6665205 [2] => 45967.1059649 [3] => 49360.7023684 [4] => 54558.3330117 [5] => 65505.6432749 [6] => 70783.7134503 [7] => 83703.8011696 ) [Other Current Assets] => Array ( [0] => 22112.5440351 [1] => 27297.3098538 [2] => 27348.977193 [3] => 32007.2809357 [4] => 31820.6432164 [5] => 38228.8888889 [6] => 44309.2105263 [7] => 46178.7719298 ) [Net PPE] => Array ( [0] => 106684.970877 [1] => 102060.73076 [2] => 117559.122339 [3] => 143097.018012 [4] => 160421.900468 [5] => 196449.561404 [6] => 232431.871345 [7] => 261406.081871 ) [Intangibles] => Array ( [0] => 12963.0410526 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 4286.16959064 [7] => 4420.73099415 ) [Total Assets] => Array ( [0] => 175106.842047 [1] => 198612.74848 [2] => 209607.251257 [3] => 244538.452339 [4] => 270058.273655 [5] => 318733.80117 [6] => 349615.087719 [7] => 392872.397661 ) [Other Long-Term Assets] => Array ( [0] => 17902.134386 [1] => 50750.3511988 [2] => 46081.0229532 [3] => 52080.7319591 [4] => 55078.0401754 [5] => 56778.5964912 [6] => 42113.3333333 [7] => 43341.7836257 ) [Total Assets Non-liquid] => Array ( [0] => 166804.678421 [1] => 187284.00614 [2] => 199087.192865 [3] => 235568.627807 [4] => 256845.116111 [5] => 303373.128655 [6] => 336671.169591 [7] => 372005.964912 ) [HardAssets] => Array ( [0] => 153841.637368 [1] => 187284.00614 [2] => 199087.192865 [3] => 235568.627807 [4] => 256845.116111 [5] => 303373.128655 [6] => 332385 [7] => 367585.233918 ) [Accts Payable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [ShortTermDebt_without_lease] => Array ( [0] => 4400.20494152 [1] => 15366.2277485 [2] => 12885.7307018 [3] => 12766.5493275 [4] => 5586.31599415 [5] => 1898.42105263 [6] => 9433.71345029 [7] => 9705.43859649 ) [Minority_interest] => Array ( [0] => 2187.19336257 [1] => 10593.8012281 [2] => 9005.37953216 [3] => 9340.08812865 [4] => 8380.40979532 [5] => 8696.49122807 [6] => 9041.28654971 [7] => 9203.62573099 ) [Total Current Liabilities] => Array ( [0] => 16558.9480994 [1] => 31712.1047076 [2] => 28211.8418421 [3] => 30614.4732456 [4] => 29569.0345322 [5] => 38282.3099415 [6] => 43627.6608187 [7] => 40686.1111111 ) [Other Current Liab.] => Array ( [0] => 16558.9480994 [1] => 31712.1047076 [2] => 28211.8418421 [3] => 30614.4732456 [4] => 29569.0345322 [5] => 38282.3099415 [6] => 43627.6608187 [7] => 40686.1111111 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [Retained Earnings] => Array ( [0] => 49589.0934211 [1] => 106619.766287 [2] => 125161.345409 [3] => 149284.356345 [4] => 176273.186462 [5] => 211783.099415 [6] => 232445.409357 [7] => 266032.602339 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -3058.62573099 [6] => -3043.68421053 [7] => -3038.56725146 ) [Total Equity] => Array ( [0] => 136713.889123 [1] => 126113.947515 [2] => 143657.865409 [3] => 165086.142865 [4] => 191121.665088 [5] => 226929.561404 [6] => 247951.608187 [7] => 281706.25731 ) [Long-Term Debt] => Array ( [0] => 18002.7185673 [1] => 28800.0880409 [2] => 27045.2628947 [3] => 34767.5146784 [4] => 32877.0469591 [5] => 34306.8421053 [6] => 34443.245614 [7] => 42982.5146199 ) [Total Liabilities] => Array ( [0] => 38392.9529532 [1] => 72498.8009649 [2] => 65949.385848 [3] => 79452.3094444 [4] => 78936.6085673 [5] => 91804.2397661 [6] => 101663.479532 [7] => 111166.140351 ) [Other Long-Term Liab.] => Array ( [0] => 3831.28628655 [1] => 11986.6082164 [2] => 10692.2811111 [3] => 14070.3215205 [4] => 16490.527076 [5] => 19215.0877193 [6] => 23592.5730994 [7] => 27497.5146199 ) [Cash and Equiv_pct] => Array ( [0] => 4.74 [1] => 5.70 [2] => 5.02 [3] => 3.67 [4] => 4.89 [5] => 4.82 [6] => 3.70 [7] => 5.31 ) [Accts Rec._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 ) [Inventory_pct] => Array ( [0] => 4.08 [1] => 3.61 [2] => 3.86 [3] => 3.43 [4] => 3.53 [5] => 3.74 [6] => 3.87 [7] => 4.24 ) [Other Current Assets_pct] => Array ( [0] => 12.63 [1] => 13.74 [2] => 13.05 [3] => 13.09 [4] => 11.78 [5] => 11.99 [6] => 12.67 [7] => 11.75 ) [Total Current Assets_pct] => Array ( [0] => 21.45 [1] => 23.06 [2] => 21.93 [3] => 20.19 [4] => 20.20 [5] => 20.55 [6] => 20.25 [7] => 21.31 ) [Net PPE_pct] => Array ( [0] => 60.93 [1] => 51.39 [2] => 56.09 [3] => 58.52 [4] => 59.40 [5] => 61.63 [6] => 66.48 [7] => 66.54 ) [Intangibles_pct] => Array ( [0] => 7.40 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 1.23 [7] => 1.13 ) [Other Long-Term Assets_pct] => Array ( [0] => 10.22 [1] => 25.55 [2] => 21.98 [3] => 21.30 [4] => 20.39 [5] => 17.81 [6] => 12.05 [7] => 11.03 ) [Accts Payable_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => 9.46 [1] => 15.97 [2] => 13.46 [3] => 12.52 [4] => 10.95 [5] => 12.01 [6] => 12.48 [7] => 10.36 ) [Total Current Liabilities_pct] => Array ( [0] => 9.46 [1] => 15.97 [2] => 13.46 [3] => 12.52 [4] => 10.95 [5] => 12.01 [6] => 12.48 [7] => 10.36 ) [Long-Term Debt_pct] => Array ( [0] => 10.28 [1] => 14.50 [2] => 12.90 [3] => 14.22 [4] => 12.17 [5] => 10.76 [6] => 9.85 [7] => 10.94 ) [Other Long-Term Liab._pct] => Array ( [0] => 2.19 [1] => 6.04 [2] => 5.10 [3] => 5.75 [4] => 6.11 [5] => 6.03 [6] => 6.75 [7] => 7.00 ) [Total Liabilities_pct] => Array ( [0] => 21.93 [1] => 36.50 [2] => 31.46 [3] => 32.49 [4] => 29.23 [5] => 28.80 [6] => 29.08 [7] => 28.30 ) [netcash] => Array ( [0] => -2.62 [1] => -5.18 [2] => -4.68 [3] => -6.14 [4] => -5.72 [5] => -6.66 [6] => -7.49 [7] => -7.86 ) [NCAV] => Array ( [0] => -2.31 [1] => -4.87 [2] => -4.34 [3] => -5.77 [4] => -5.31 [5] => -6.14 [6] => -6.92 [7] => -7.13 ) [NCAV_real] => Array ( [0] => -0.07 [1] => -2.26 [2] => -1.69 [3] => -2.62 [4] => -2.12 [5] => -2.29 [6] => -2.61 [7] => -2.39 ) [Book Value Per Share] => Array ( [0] => 11.91 [1] => 10.67 [2] => 12.14 [3] => 14.37 [4] => 16.64 [5] => 19.78 [6] => 20.92 [7] => 24.52 ) [Tangibles_book_per_share] => Array ( [0] => 10.78 [1] => 10.67 [2] => 12.14 [3] => 14.37 [4] => 16.64 [5] => 19.78 [6] => 20.56 [7] => 24.14 ) [deb2equity] => Array ( [0] => 0.132 [1] => 0.228 [2] => 0.188 [3] => 0.211 [4] => 0.172 [5] => 0.151 [6] => 0.139 [7] => 0.153 ) [debt2rev_totaldebt] => Array ( [0] => 18002.7185673 [1] => 28800.0880409 [2] => 27045.2628947 [3] => 34767.5146784 [4] => 32877.0469591 [5] => 34306.8421053 [6] => 34443.245614 [7] => 42982.5146199 ) [debt2rev] => Array ( [0] => 0.279 [1] => 0.406 [2] => 0.282 [3] => 0.398 [4] => 0.313 [5] => 0.253 [6] => 0.247 [7] => 0.28 ) [cogs2rev] => Array ( [0] => 0.60 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.29 [6] => 0.24 [7] => 0.21 ) [inventory2rev] => Array ( [0] => 0.111 [1] => 0.101 [2] => 0.084 [3] => 0.096 [4] => 0.091 [5] => 0.088 [6] => 0.097 [7] => 0.109 ) [ar2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [cash2asset] => Array ( [0] => 0.047 [1] => 0.057 [2] => 0.05 [3] => 0.037 [4] => 0.049 [5] => 0.048 [6] => 0.037 [7] => 0.053 ) [equity2asset] => Array ( [0] => 0.781 [1] => 0.635 [2] => 0.685 [3] => 0.675 [4] => 0.708 [5] => 0.712 [6] => 0.709 [7] => 0.717 ) [equity2liab_tangbile] => Array ( [0] => 3.223 [1] => 1.74 [2] => 2.178 [3] => 2.078 [4] => 2.421 [5] => 2.472 [6] => 2.397 [7] => 2.494 ) [ppe2asset] => Array ( [0] => 0.609 [1] => 0.514 [2] => 0.561 [3] => 0.585 [4] => 0.594 [5] => 0.616 [6] => 0.665 [7] => 0.665 ) [interest2rev] => Array ( [0] => -2.155 [1] => -3.177 [2] => -1.823 [3] => -2.48 [4] => -1.076 [5] => -0.69 [6] => -0.777 [7] => -0.815 ) [std2asset] => Array ( [0] => 0.095 [1] => 0.16 [2] => 0.135 [3] => 0.125 [4] => 0.109 [5] => 0.12 [6] => 0.125 [7] => 0.104 ) [ltd2asset] => Array ( [0] => 0.103 [1] => 0.145 [2] => 0.129 [3] => 0.142 [4] => 0.122 [5] => 0.108 [6] => 0.099 [7] => 0.109 ) [turnover] => Array ( [0] => 0.368 [1] => 0.357 [2] => 0.458 [3] => 0.358 [4] => 0.389 [5] => 0.425 [6] => 0.399 [7] => 0.391 ) [CF_Net Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [grahamnumber] => Array ( [0] => 18.91 [1] => 20.32 [2] => 22.81 [3] => 25.56 [4] => 30.83 [5] => 39.02 [6] => 37.81 [7] => 40.14 ) [CF_DDA] => Array ( [0] => 0 [1] => 5367.74877193 [2] => 5702.22195906 [3] => 6467.74847953 [4] => 7123.24555556 [5] => 8046.31578947 [6] => 10107.8947368 [7] => 12252.0175439 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [Cash Flow from Operations] => Array ( [0] => 14296.9010234 [1] => 15154.0349708 [2] => 28479.239152 [3] => 24652.3384503 [4] => 41528.9473977 [5] => 47878.6549708 [6] => 43063.7134503 [7] => 51107.1052632 ) [Cash Flow from Others] => Array ( [0] => 14410.7311111 [1] => 6810.96511696 [2] => 18270.702076 [3] => 17944.8829532 [4] => 24814.824883 [5] => -8344.23976608 [6] => -13336.1111111 [7] => -154.590643275 ) [Cash Flow_PPE] => Array ( [0] => -10153.6837719 [1] => -16152.9243567 [2] => -21925.3219298 [3] => -24595.2043275 [4] => -32310.9358772 [5] => 0 [6] => 0 [7] => 0 ) [Cash Flow_EXPD] => Array ( [0] => -1204.47397661 [1] => -9217.2224269 [2] => -2371.08292398 [3] => -898.625994152 [4] => 1370.73154971 [5] => 40.8187134503 [6] => 3162.19298246 [7] => -1120.67251462 ) [Cash Flow_CPEX] => Array ( [0] => -10238.0993275 [1] => -16464.3569298 [2] => -21925.3219298 [3] => -24595.2043275 [4] => -32310.9358772 [5] => 0 [6] => -39447.7777778 [7] => -40853.6549708 ) [Cash Flow from Investing] => Array ( [0] => -14102.864386 [1] => -26088.9192982 [2] => -26187.0766959 [3] => -29038.3323099 [4] => -30710.731345 [5] => -46936.9883041 [6] => -37637.8947368 [7] => -43142.5438596 ) [Net Issuance of Stock] => Array ( [0] => 100.204707602 [1] => 517.837631579 [2] => -186.051900585 [3] => -1.69619883041 [4] => 6.37461988304 [5] => -18.0994152047 [6] => 14.9415204678 [7] => 5.11695906433 ) [Issuance of Stock] => Array ( [0] => 388.245701754 [1] => 19793.3638012 [2] => 3140.35154971 [3] => 0 [4] => 6.37461988304 [5] => 0 [6] => 14.9415204678 [7] => 5.11695906433 ) [Net Issuance of Debt] => Array ( [0] => 470.789239766 [1] => 12723.5671637 [2] => 1965.87722222 [3] => 2159.15166667 [4] => -3608.04099415 [5] => 4548.77192982 [6] => -914.766081871 [7] => 3784.8245614 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [Dividends] => Array ( [0] => 0 [1] => -2027.16356725 [2] => -1988.68383041 [3] => -489.268596491 [4] => -1611.28619883 [5] => -2747.86549708 [6] => -5761.31578947 [7] => -4012.48538012 ) [Cash from Financing] => Array ( [0] => 313.771491228 [1] => 11223.9195322 [2] => -399.647807018 [3] => 1635.29207602 [4] => -5232.63052632 [5] => 930.233918129 [6] => -7423.0994152 [7] => -887.660818713 ) [Other Financing] => Array ( [0] => -257.22245614 [1] => 9.67830409357 [2] => -190.789298246 [3] => -32.8947953216 [4] => -19.6779532164 [5] => -852.573099415 [6] => -761.959064327 [7] => -665.116959064 ) [Net Change in Cash] => Array ( [0] => 507.808128655 [1] => 289.035204678 [2] => 1892.51464912 [3] => -2750.70178363 [4] => 5585.58552632 [5] => 1770.70175439 [6] => -1997.28070175 [7] => 7076.9005848 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -101.198830409 [6] => 0 [7] => 0 ) [total_freecashflow] => Array ( [0] => 4058.80169591 [1] => -1310.32195906 [2] => 6553.91722222 [3] => 57.134122807 [4] => 9218.01152047 [5] => 47878.6549708 [6] => 3615.93567251 [7] => 10253.4502924 ) [CF_Net Income_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 5,368 [2] => 5,702 [3] => 6,468 [4] => 7,123 [5] => 8,046 [6] => 10,108 [7] => 12,252 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -71.61 [1] => -108.65 [2] => -76.99 [3] => -99.77 [4] => -77.80 [5] => 0.00 [6] => -91.60 [7] => -79.94 ) [Cash Flow from Investing_pct] => Array ( [0] => -98.64 [1] => -172.16 [2] => -91.95 [3] => -117.79 [4] => -73.95 [5] => -98.03 [6] => -87.40 [7] => -84.42 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.70 [1] => 3.42 [2] => -0.65 [3] => -0.01 [4] => 0.02 [5] => -0.04 [6] => 0.03 [7] => 0.01 ) [Net Issuance of Debt_pct] => Array ( [0] => 3.29 [1] => 83.96 [2] => 6.90 [3] => 8.76 [4] => -8.69 [5] => 9.50 [6] => -2.12 [7] => 7.41 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => -13.38 [2] => -6.98 [3] => -1.98 [4] => -3.88 [5] => -5.74 [6] => -13.38 [7] => -7.85 ) [Other Financing_pct] => Array ( [0] => 2.19 [1] => 74.07 [2] => -1.40 [3] => 6.63 [4] => -12.60 [5] => 1.94 [6] => -17.24 [7] => -1.74 ) [Cash from Financing_pct] => Array ( [0] => 3.99 [1] => 74.00 [2] => -0.73 [3] => 6.77 [4] => -12.55 [5] => 3.72 [6] => -15.47 [7] => -0.44 ) [Net Change in Cash_pct] => Array ( [0] => 3.55 [1] => 1.91 [2] => 6.65 [3] => -11.16 [4] => 13.45 [5] => 3.70 [6] => -4.64 [7] => 13.85 ) [total_freecashflow_pct] => Array ( [0] => 28.39 [1] => -8.65 [2] => 23.01 [3] => 0.23 [4] => 22.20 [5] => 100.00 [6] => 8.40 [7] => 20.06 ) [per share rev] => Array ( [0] => 5.62 [1] => 6.06 [2] => 8.21 [3] => 7.44 [4] => 9.19 [5] => 11.84 [6] => 12.17 [7] => 13.41 ) [per share eps] => Array ( [0] => 1.40760233918 [1] => 1.64152046784 [2] => 1.84152046784 [3] => 1.94035087719 [4] => 2.46783625731 [5] => 3.33040935673 [6] => 3.0134502924 [7] => 2.90292397661 ) [eps_nri] => Array ( [0] => 1.40760233918 [1] => 1.64152046784 [2] => 1.84152046784 [3] => 1.94035087719 [4] => 2.46783625731 [5] => 3.33040935673 [6] => 3.0201754386 [7] => 2.90935672515 ) [per share_freecashflow] => Array ( [0] => 0.35 [1] => -0.11 [2] => 0.56 [3] => 0 [4] => 0.81 [5] => 4.18 [6] => 0.32 [7] => 0.9 ) [ROE] => Array ( [0] => 11.81 [1] => 15.26 [2] => 15.12 [3] => 13.81 [4] => 14.82 [5] => 16.84 [6] => 14.44 [7] => 11.82 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.107 [4] => 0.042 [5] => 0 [6] => 0 [7] => 0 ) [ROA] => Array ( [0] => 9.22 [1] => 9.69 [2] => 10.36 [3] => 9.32 [4] => 10.49 [5] => 11.99 [6] => 10.24 [7] => 8.48 ) [ROC_capital] => Array ( [0] => 166354.210643 [1] => 175159.707135 [2] => 190875.205497 [3] => 224465.001316 [4] => 246800.876696 [5] => 300184.093567 [6] => 347524.795322 [7] => 391288.654971 ) [ROC] => Array ( [0] => 9.71 [1] => 10.98 [2] => 11.38 [3] => 10.16 [4] => 11.47 [5] => 12.73 [6] => 10.3 [7] => 8.51 ) [ROC_JOEL_capital] => Array ( [0] => 119380.554883 [1] => 104821.550234 [2] => 124794.32807 [3] => 152873.422602 [4] => 172198.041404 [5] => 208312.222222 [6] => 246644.005848 [7] => 283557.339181 ) [ROC_JOEL] => Array ( [0] => 19.18 [1] => 19.58 [2] => 29.53 [3] => 16.39 [4] => 18.91 [5] => 23.26 [6] => 16.01 [7] => 16.37 ) [ROC_JOEL_new] => Array ( [0] => 20.63 [1] => 27.01 [2] => 24.63 [3] => 19.59 [4] => 21.62 [5] => 23.27 [6] => 18.39 [7] => 15.35 ) [grossmargin] => Array ( [0] => 39.68 [1] => 100 [2] => 100 [3] => 100 [4] => 100 [5] => 77.17 [6] => 76.14 [7] => 78.53 ) [pretaxmargin] => Array ( [0] => 37.07 [1] => 38.14 [2] => 31.4 [3] => 32.75 [4] => 35.41 [5] => 36.23 [6] => 32.68 [7] => 28.31 ) [operatingmargin] => Array ( [0] => 35.52 [1] => 28.96 [2] => 38.36 [3] => 28.65 [4] => 30.96 [5] => 35.73 [6] => 28.34 [7] => 30.23 ) [netmargin] => Array ( [0] => 25.05 [1] => 27.16 [2] => 22.61 [3] => 26.06 [4] => 26.93 [5] => 28.19 [6] => 25.69 [7] => 21.7 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 4.590 [5] => 4.650 [6] => 2.780 [7] => 0.000 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 4.59 [5] => 4.65 [6] => 2.77 [7] => 0.00 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 4.590 [5] => 4.650 [6] => 2.780 [7] => 0.000 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 36.86 [5] => 60.34 [6] => 0 [7] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 14.110 [5] => 2.390 [6] => 26.610 [7] => 0.000 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.230 [5] => 1.180 [6] => 0.690 [7] => 0.000 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.161169590643 [5] => 0.124093567251 [6] => 0.504502923977 [7] => 0.538011695906 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 13.290 [5] => 13.760 [6] => 13.600 [7] => 11.520 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 16.140 [5] => 16.240 [6] => 25.610 [7] => 0.000 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 2.840 [5] => 2.410 [6] => 2.390 [7] => 1.790 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8 [5] => 6 [6] => 4 [7] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => -2.580 [5] => -2.400 [6] => -3.720 [7] => -2.670 ) [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 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 3.390 [7] => 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 ) [medpsvalue] => Array ( [0] => 8.03 [1] => 8.65 [2] => 11.74 [3] => 0 [4] => 0 [5] => 6.48 [6] => 9.25 [7] => 10.18 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.560 [5] => 1.490 [6] => 1.000 [7] => 0.000 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 18.260 [5] => 3.530 [6] => 2.290 [7] => 0.000 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 5.030 [5] => 4.270 [6] => 3.550 [7] => 0.000 ) [p2medpsvalue] => Array ( [0] => 2.89 [1] => 3.24 [2] => 0.61 [3] => 0 [4] => 0 [5] => 1.65 [6] => 1.05 [7] => 0.85 ) [p2grahamnumber] => Array ( [0] => 1.23 [1] => 1.38 [2] => 0.31 [3] => 0.49 [4] => 0.41 [5] => 0.27 [6] => 0.26 [7] => 0.22 ) [p2tangible_book] => Array ( [0] => 2.15 [1] => 2.62 [2] => 0.59 [3] => 0.87 [4] => 0.76 [5] => 0.54 [6] => 0.47 [7] => 0.36 ) [pb] => Array ( [0] => 1.95 [1] => 2.62 [2] => 0.59 [3] => 0.87 [4] => 0.76 [5] => 0.54 [6] => 0.47 [7] => 0.35 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 48.5382163743 [1] => 1483.56739766 [2] => -1483.56707602 [3] => 3083.91877193 [4] => 0 [5] => -1838.47953216 [6] => 2112.95321637 [7] => -4339.94152047 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 64421.8707895 [1] => 69371.5492982 [2] => 97550.4091228 [3] => 84372.2504971 [4] => 105177.017339 [5] => 137425.906433 [6] => 137258.245614 [7] => 157847.690058 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 7828.71336257 [1] => 5367.74877193 [2] => 5702.22195906 [3] => 6467.74847953 [4] => 7123.24555556 [5] => 8046.31578947 [6] => 10107.8947368 [7] => 12252.0175439 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_InterestExpense] => Array ( [0] => 1389.29824561 [1] => 2250.73067251 [2] => 1751.7545614 [3] => 2168.62602339 [4] => 1131.98789474 [5] => 935.614035088 [6] => 1082.51461988 [7] => 1250.52631579 ) [BS_TotalInvestments] => Array ( [0] => 16121.6076608 [1] => 21085.9943275 [2] => 22577.2807895 [3] => 23236.9885088 [4] => 22139.0935965 [5] => 26231.1111111 [6] => 20550.2046784 [7] => 21011.3450292 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_TradingAssets] => Array ( [0] => 3798.62570175 [1] => 2816.0525731 [2] => 356.900584795 [3] => 1524.47380117 [4] => 217.397222222 [5] => 701.49122807 [6] => 495.964912281 [7] => 716.432748538 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 4503.53792398 [1] => 8512.68976608 [2] => 10163.157807 [3] => 7445.35073099 [4] => 12995.7603216 [5] => 14659.1812865 [6] => 12447.9532164 [7] => 20150 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 34833.6845322 [1] => 66953.3336257 [2] => 59307.6903216 [3] => 70759.0950877 [4] => 74501.519269 [5] => 81393.9473684 [6] => 79898.8888889 [7] => 85884.2397661 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 20390.234386 [1] => 43698.712924 [2] => 38904.1229532 [3] => 44684.7947661 [4] => 46059.5616082 [5] => 57497.3976608 [6] => 67220.2339181 [7] => 68183.625731 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -1158.62681287 [1] => -15.526374269 [2] => -382.690146199 [3] => -1093.71380117 [4] => -526.958304094 [5] => -382.456140351 [6] => -303.976608187 [7] => -273.976608187 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -2673.85947368 [1] => -5562.92391813 [2] => -5921.08201754 [3] => -7158.50856725 [4] => -7916.52067251 [5] => -15180.877193 [6] => -18330.3508772 [7] => -19725.1754386 ) [BS_MoneyMarket] => Array ( [0] => -4503.53792398 [1] => -8512.68976608 [2] => -10163.157807 [3] => -7445.35073099 [4] => -12995.7603216 [5] => -14659.1812865 [6] => -12447.9532164 [7] => -20150 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 55458.830117 [1] => 96552.0177193 [2] => 92048.1289181 [3] => 101441.434327 [4] => 109636.373187 [5] => 122284.239766 [6] => 112897.046784 [7] => 127045.584795 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 20390.234386 [1] => 43698.712924 [2] => 38904.1229532 [3] => 44684.7947661 [4] => 46059.5616082 [5] => 57497.3976608 [6] => 67220.2339181 [7] => 68183.625731 ) [cash2debt] => Array ( [0] => 0.461 [1] => 0.393 [2] => 0.389 [3] => 0.258 [4] => 0.402 [5] => 0.448 [6] => 0.376 [7] => 0.485 ) [interest_coverage] => Array ( [0] => 16.48 [1] => 9.12 [2] => 21.04 [3] => 11.55 [4] => 28.77 [5] => 51.78 [6] => 36.48 [7] => 37.11 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [OtherIncomeExpense] => Array ( [0] => -769.268830409 [1] => -1080.32134503 [2] => -831.929649123 [3] => -415.438479532 [4] => -860.702163743 [5] => -1035.78947368 [6] => -816.988304094 [7] => -773.216374269 ) [TaxProvision] => Array ( [0] => -6978.21652047 [1] => -6702.30997076 [2] => -7609.7077193 [3] => -5428.12824561 [4] => -8061.69564327 [5] => -9868.24561404 [6] => -8927.51461988 [7] => -9367.77777778 ) [SpecialCharges] => Array ( [0] => 0 [1] => -1917.92438596 [2] => 1544.91207602 [3] => -98.362748538 [4] => 463.245935673 [5] => 0 [6] => -93.8011695906 [7] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 16920.7012573 [1] => 20321.1987135 [2] => 22554.970614 [3] => 23210.3219006 [4] => 29181.0823392 [5] => 39252.6900585 [6] => 36620.3216374 [7] => 34084.9415205 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [eps_diluated] => Array ( [0] => 1.40760233918 [1] => 1.64152046784 [2] => 1.84152046784 [3] => 1.94035087719 [4] => 2.46783625731 [5] => 3.33040935673 [6] => 3.0134502924 [7] => 2.90292397661 ) [eps_basic] => Array ( [0] => 1.40760233918 [1] => 1.64152046784 [2] => 1.84152046784 [3] => 1.94035087719 [4] => 2.46783625731 [5] => 3.33040935673 [6] => 3.0134502924 [7] => 2.90292397661 ) [RawMaterials] => Array ( [0] => 2805.32149123 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3010.26315789 [6] => 2862.39766082 [7] => 3225.81871345 ) [WorkInProcess] => Array ( [0] => 230.935438596 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [FinishedGoods] => Array ( [0] => 4105.73114035 [1] => 7175.61432749 [2] => 8098.07038012 [3] => 8383.59690058 [4] => 9524.53225146 [5] => 0 [6] => 747.426900585 [7] => 722.01754386 ) [OtherInventories] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 8905.81871345 [6] => 9920.76023392 [7] => 12710.7602339 ) [CashAndCashEquivalents] => Array ( [0] => 4503.53792398 [1] => 8512.68976608 [2] => 10163.157807 [3] => 7445.35073099 [4] => 12995.7603216 [5] => 14659.1812865 [6] => 12447.9532164 [7] => 20150 ) [MarketableSecurities] => Array ( [0] => 3798.62570175 [1] => 2816.0525731 [2] => 356.900584795 [3] => 1524.47380117 [4] => 217.397222222 [5] => 701.49122807 [6] => 495.964912281 [7] => 716.432748538 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 57975.3216374 [6] => 70254.2982456 [7] => 81212.2807018 ) [MachineryFurnitureEquipment] => Array ( [0] => 77938.6256433 [1] => 18702.0172807 [2] => 21718.5964035 [3] => 124948.040848 [4] => 148884.298246 [5] => 64455.6432749 [6] => 80930.6725146 [7] => 94538.245614 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 53468.4210526 [6] => 46151.4327485 [7] => 53298.0701754 ) [GrossPPE] => Array ( [0] => 106684.970877 [1] => 102060.73076 [2] => 117559.122339 [3] => 217412.163129 [4] => 242378.15807 [5] => 286491.432749 [6] => 335093.74269 [7] => 376021.315789 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -74315.145117 [4] => -81956.2575731 [5] => -90041.871345 [6] => -102661.871345 [7] => -114615.233918 ) [AccountsPayable] => Array ( [0] => 5178.65538012 [1] => 6649.76640351 [2] => 9425.17505848 [3] => 9318.77152047 [4] => 8043.80108187 [5] => 8048.2748538 [6] => 7984.26900585 [7] => 8253.94736842 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 673.479210526 [2] => 198.070380117 [3] => 3167.36856725 [4] => 3437.69002924 [5] => 4027.57309942 [6] => 3814.03508772 [7] => 4790.78947368 ) [OtherAccruedExpenses] => Array ( [0] => -5178.65538012 [1] => -7323.24561404 [2] => -9623.2454386 [3] => -12486.1400877 [4] => -11481.4911111 [5] => -12075.8479532 [6] => -11798.3040936 [7] => -13044.7368421 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [LongTermDebt] => Array ( [0] => 18002.7185673 [1] => 28800.0880409 [2] => 27045.2628947 [3] => 34767.5146784 [4] => 32877.0469591 [5] => 34306.8421053 [6] => 34443.245614 [7] => 42982.5146199 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => -113.830087719 [1] => -977.368421053 [2] => 5122.42660819 [3] => 967.660877193 [4] => -187.075906433 [5] => 49120.9356725 [6] => 45547.8362573 [7] => 43452.7192982 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => -113.830087719 [1] => -977.368421053 [2] => 5122.42660819 [3] => 967.660877193 [4] => -187.075906433 [5] => 1878.80116959 [6] => -2082.83625731 [7] => 0 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => -562.456403509 [2] => -7096.1697076 [3] => -4697.07622807 [4] => -1163.12877193 [5] => -1949.97076023 [6] => -5270.64327485 [7] => -3238.24561404 ) [ChangeInInventory] => Array ( [0] => 0 [1] => -797.573099415 [2] => -1229.44444444 [3] => 53.9180994152 [4] => -1054.21055556 [5] => -2424.26900585 [6] => -1161.14035088 [7] => -2977.28070175 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 3952.68950292 [2] => -616.111491228 [3] => -727.953859649 [4] => 9777.9528655 [5] => -944.356725146 [6] => 744.093567251 [7] => -4443.04093567 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [PurchaseOfPPE] => Array ( [0] => -10238.0993275 [1] => -16464.3569298 [2] => -21925.3219298 [3] => -24595.2043275 [4] => -32310.9358772 [5] => 0 [6] => -39447.7777778 [7] => -40853.6549708 ) [SaleOfPPE] => Array ( [0] => 84.4155555556 [1] => 311.432573099 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [PurchaseOfBusiness] => Array ( [0] => -1204.47397661 [1] => -10150.5848538 [2] => -3512.42766082 [3] => -3252.86546784 [4] => -4064.82412281 [5] => -3783.80116959 [6] => -2072.30994152 [7] => -4150.96491228 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 933.362426901 [2] => 1141.34473684 [3] => 2354.23947368 [4] => 5435.55567251 [5] => 3824.61988304 [6] => 5234.50292398 [7] => 3030.29239766 ) [PurchaseOfInvestment] => Array ( [0] => -8963.12842105 [1] => -1898.50888889 [2] => -603.771578947 [3] => -4050.49669591 [4] => 0 [5] => -40.0292397661 [6] => -33.3625730994 [7] => -49.5029239766 ) [SaleOfInvestment] => Array ( [0] => 6784.47391813 [1] => 0 [2] => 0 [3] => 59.4736842105 [4] => 109.005497076 [5] => 0 [6] => 0 [7] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -566.052134503 [1] => 1179.73637427 [2] => -1286.90026316 [3] => 446.521023392 [4] => 120.46748538 [5] => -46937.7777778 [6] => -1318.94736842 [7] => -1118.71345029 ) [sloanratio] => Array ( [0] => 0.09 [1] => 0.15 [2] => 0.09 [3] => 0.11 [4] => 0.06 [5] => 0.12 [6] => 0.09 [7] => 0.06 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.66 [4] => 0.82 [5] => 0 [6] => 0 [7] => 0 ) [current_ratio] => Array ( [0] => 2.27 [1] => 1.44 [2] => 1.63 [3] => 1.61 [4] => 1.85 [5] => 1.71 [6] => 1.62 [7] => 2.06 ) [quick_ratio] => Array ( [0] => 1.84 [1] => 1.22 [2] => 1.34 [3] => 1.34 [4] => 1.52 [5] => 1.4 [6] => 1.31 [7] => 1.65 ) [EBITDA_1] => Array ( [0] => 0 [1] => 34641.9881287 [2] => 37618.6548246 [3] => 37274.8246491 [4] => 45498.0114327 [5] => 58102.8654971 [6] => 56738.245614 [7] => 56955.2631579 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -2.98 [2] => -0.15 [3] => 2.93 [4] => -0 [5] => 0.13 [6] => -3.28 [7] => 3.05 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 7.83 [2] => 35.48 [3] => -9.38 [4] => 23.52 [5] => 28.84 [6] => 2.79 [7] => 10.19 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 16.62 [2] => 12.18 [3] => 5.37 [4] => 27.19 [5] => 34.95 [6] => -9.52 [7] => -3.67 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.345372460497 [5] => 0.337936046512 [6] => 0.203676470588 [7] => 0 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 19.88 [5] => 23.42 [6] => 28.17 [7] => 0 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.35 [5] => 0.18 [6] => 0 [7] => 0 ) )
OAO Gazprom (OTCPK:OGZPY)
Days Inventory
1,383.30 (As of Dec. 2013)

OAO Gazprom's inventory for the three months ended in Dec. 2013 was $16,659 Mil. OAO Gazprom's cost of goods sold for the three months ended in Dec. 2013 was $1,096 Mil. Hence, OAO Gazprom's days inventory for the three months ended in Dec. 2013 was 1,383.30.

OAO Gazprom's days inventory increased from Dec. 2012 (372.59) to Dec. 2013 (1,383.30). It might indicate that OAO Gazprom's sales slowed down.

Warning Sign:

If a company builds up inventory, it may mean it is having difficulties selling its goods.

Inventory can be measured by Days Sales of Inventory (DSI). OAO Gazprom's days sales of inventory (DSI) for the three months ended in Dec. 2013 was 35.09.

Inventory turnover measures how fast the company turns over its inventory within a year. OAO Gazprom's inventory turnover for the three months ended in Dec. 2013 was 0.07.

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. OAO Gazprom's inventory to revenue ratio for the three months ended in Dec. 2013 was 0.39.


Definition

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

OAO Gazprom'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
=16658.5964912/32952.0175439*365
=184.52

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

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=16658.5964912/1095.87719298*91
=1,383.30

* 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).

OAO Gazprom's Days Sales of Inventory for the three months ended in Dec. 2013 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=16658.5964912/43195.8187135*91
=35.09

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

OAO Gazprom's Inventory Turnover for the three months ended in Dec. 2013 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=1095.87719298 / 16658.5964912
=0.07

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.

OAO Gazprom's Inventory to Revenue for the three months ended in Dec. 2013 is calculated as

Inventory to Revenue=Inventory / Revenue
=16658.5964912 / 43195.8187135
=0.39

* 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.

OAO Gazprom Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.000.0067.030.000.000.000.00111.07148.50184.52

OAO Gazprom Quarterly Data

Sep11Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13
DaysInventory 0.0066.660.00141.74116.75372.59129.020.00139.781,383.30
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