Switch to:
Array ( [fx_rate] => Array ( [0] => 35.14 [1] => 35.14 [2] => 35.14 [3] => 35.14 [4] => 35.14 [5] => 35.14 [6] => 35.14 [7] => 35.14 ) [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] => 62745.8163916 [1] => 68959.7322425 [2] => 93497.0403529 [3] => 85116.7042971 [4] => 102363.51716 [5] => 131960.443939 [6] => 135642.999431 [7] => 149401.394422 ) [COGS] => Array ( [0] => 37849.4876209 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 38110.130905 [6] => 32368.3551508 [7] => 32070.5463859 ) [Gross Profit] => Array ( [0] => 24896.3287706 [1] => 68959.7322425 [2] => 93497.0403529 [3] => 85116.7042971 [4] => 102363.51716 [5] => 101840.352874 [6] => 103274.64428 [7] => 117330.848036 ) [SGA] => Array ( [0] => 2602.33335231 [1] => 189.954183267 [2] => 213.005520774 [3] => 672.282157086 [4] => 772.054894707 [5] => 6943.7108708 [6] => 8002.50426864 [7] => 7273.24985771 ) [RD] => Array ( [0] => 0 [1] => 440.694393853 [2] => 567.785885031 [3] => 811.724843483 [4] => 687.478514513 [5] => 839.186112692 [6] => 562.4928856 [7] => 476.323278315 ) [DDA] => Array ( [0] => 0 [1] => 5224.16072851 [2] => 5549.6867103 [3] => 6294.73528742 [4] => 6932.69772339 [5] => 7831.07569721 [6] => 9837.5071144 [7] => 11924.2743312 ) [Operating Income] => Array ( [0] => 22284.9463005 [1] => 19970.9165623 [2] => 35865.2813603 [3] => 24385.6572282 [4] => 31696.6989471 [5] => 47149.7723392 [6] => 38437.0233352 [7] => 45168.1559476 ) [other_operating_charges] => Array ( [0] => -9.04911781446 [1] => -48358.167103 [2] => -56850.9675868 [3] => -59247.0400683 [4] => -69207.2848036 [5] => -46907.6835515 [6] => -56272.6237906 [7] => -64413.1189528 ) [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] => 8080.07956744 [1] => 11025.6968697 [2] => 10238.645333 [3] => 8729.88044963 [4] => 12859.7036995 [5] => 14949.7723392 [6] => 12597.6664769 [7] => 20308.2527035 ) [ev_addition] => Array ( [0] => 15852.2481787 [1] => 42269.579226 [2] => 37388.6728515 [3] => 46622.8800228 [4] => 32730.9914627 [5] => 28750.8537279 [6] => 38905.0085373 [7] => 39927.7177006 ) [ev_addition_per_share] => Array ( [0] => 1.381 [1] => 3.577 [2] => 3.159 [3] => 4.058 [4] => 2.849 [5] => 2.506 [6] => 3.283 [7] => 3.475 ) [ev_per_share] => Array ( [0] => 24.58 [1] => 31.58 [2] => 10.285 [3] => 16.585 [4] => 15.57 [5] => 13.191 [6] => 13.01 [7] => 12.13 ) [ev] => Array ( [0] => 282083.848179 [1] => 373145.579226 [2] => 121713.047851 [3] => 190510.080023 [4] => 178864.711463 [5] => 151304.647728 [6] => 154205.508537 [7] => 139303.242701 ) [Non Operating Income] => Array ( [0] => 2102.3054354 [1] => 6344.82046101 [2] => -6135.05936255 [3] => 4551.16710302 [4] => 5062.69151964 [5] => 1029.39669892 [6] => 6188.24701195 [7] => -2611.15537849 ) [tax] => Array ( [0] => 6791.54823563 [1] => 6523.02222538 [2] => 7406.14695504 [3] => 5282.92504269 [4] => 7846.04413773 [5] => 9604.26863973 [6] => 8688.70233352 [7] => 9117.1883893 ) [Pretax Income] => Array ( [0] => 23259.6183267 [1] => 26300.6259533 [2] => 29357.7688674 [3] => 27872.3675299 [4] => 36246.5283722 [5] => 47806.943654 [6] => 44329.4251565 [7] => 42290.3528742 ) [InterestIncome] => Array ( [0] => 224.500939101 [1] => 2145.53207171 [2] => 1332.4417473 [3] => 1046.15816733 [4] => 588.844963005 [5] => 538.360842345 [6] => 757.712009106 [7] => 950.426863973 ) [InterestExpense] => Array ( [0] => -1352.13431986 [1] => -2190.52330677 [2] => -1704.89487763 [3] => -2110.6149687 [4] => -1101.70705748 [5] => -910.586226522 [6] => -1053.55719977 [7] => -1217.07455891 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 0 [1] => 5224.16072851 [2] => 5549.6867103 [3] => 6294.73528742 [4] => 6932.69772339 [5] => 7831.07569721 [6] => 9837.5071144 [7] => 11924.2743312 ) [ReconciledDepreciation] => Array ( [0] => 7619.29425157 [1] => 5224.16078543 [2] => 5549.68668184 [3] => 6294.73534434 [4] => 6932.69778031 [5] => 7831.07569721 [6] => 9837.5071144 [7] => 11924.2743312 ) [EBIT] => Array ( [0] => 24611.7526466 [1] => 28491.1492886 [2] => 31062.663745 [3] => 29982.9824986 [4] => 37348.2354297 [5] => 48717.5298805 [6] => 45382.9823563 [7] => 43507.4274331 ) [EBITDA_morn] => Array ( [0] => 32231.0468127 [1] => 33715.3099886 [2] => 36612.3504553 [3] => 36277.7177575 [4] => 44280.9331531 [5] => 56548.6055777 [6] => 55220.4894707 [7] => 55431.7017644 ) [EBITDA] => Array ( [0] => 24611.7526466 [1] => 33715.3100171 [2] => 36612.3504553 [3] => 36277.717786 [4] => 44280.9331531 [5] => 56548.6055777 [6] => 55220.4894707 [7] => 55431.7017644 ) [DDA_new] => Array ( [0] => 7619.29425157 [1] => 5224.16078543 [2] => 5549.68668184 [3] => 6294.73534434 [4] => 6932.69778031 [5] => 7831.07569721 [6] => 9837.5071144 [7] => 11924.2743312 ) [EBITDA_new] => Array ( [0] => 32231.0468127 [1] => 33715.3099886 [2] => 36612.3504553 [3] => 36277.7177575 [4] => 44280.9331531 [5] => 56548.6055777 [6] => 55220.4894707 [7] => 55431.7017644 ) [EBITDA_per_share] => Array ( [0] => 2.15 [1] => 2.88 [2] => 3.13 [3] => 3.09 [4] => 3.87 [5] => 4.94 [6] => 4.82 [7] => 4.84 ) [Operating_Income_per_share] => Array ( [0] => 1.94 [1] => 1.71 [2] => 3.07 [3] => 2.08 [4] => 2.77 [5] => 4.12 [6] => 3.36 [7] => 3.94 ) [Net Income] => Array ( [0] => 15719.3793398 [1] => 18726.1811611 [2] => 21141.9465282 [3] => 22185.1170461 [4] => 27562.8060046 [5] => 37194.5930563 [6] => 34845.5890723 [7] => 32420.6317587 ) [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] => 0.20281730222 [4] => 0.101906659078 [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] => 8338.27549801 [1] => 15543.0280876 [2] => 14197.4959021 [3] => 16464.996955 [4] => 18962.7774047 [5] => 23664.6272055 [6] => 28682.7831531 [7] => 25995.2191235 ) [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] => 6950.93887308 [1] => 6983.66562322 [2] => 7881.44584519 [3] => 8159.33449061 [4] => 9269.74965851 [5] => 11597.3249858 [6] => 13168.6397268 [7] => 16212.9766648 ) [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] => 36552.0487763 [1] => 44576.465424 [2] => 44737.4793398 [3] => 48040.2965566 [4] => 53098.8898406 [5] => 63753.3579966 [6] => 68890.2390438 [7] => 81464.7125783 ) [Other Current Assets] => Array ( [0] => 21521.0303358 [1] => 26567.1029311 [2] => 26617.3881616 [3] => 31151.0816164 [4] => 30969.4364826 [5] => 37206.2606716 [6] => 43123.9328401 [7] => 44943.48321 ) [Net PPE] => Array ( [0] => 103831.132726 [1] => 99330.5916904 [2] => 114414.399089 [3] => 139269.152419 [4] => 156130.591804 [5] => 191194.507684 [6] => 226214.285714 [7] => 254413.431986 ) [Intangibles] => Array ( [0] => 12616.27786 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 4171.51394422 [7] => 4302.47581104 ) [Total Assets] => Array ( [0] => 170422.709106 [1] => 193299.829197 [2] => 204000.227462 [3] => 237997.013944 [4] => 262834.176409 [5] => 310207.626636 [6] => 340262.834377 [7] => 382363.005122 ) [Other Long-Term Assets] => Array ( [0] => 17423.2497439 [1] => 49392.7720831 [2] => 44848.3490324 [3] => 50687.5649687 [4] => 53604.6947638 [5] => 55259.7609562 [6] => 40986.7956744 [7] => 42182.3847467 ) [Total Assets Non-liquid] => Array ( [0] => 162342.629539 [1] => 182274.132328 [2] => 193761.582129 [3] => 229267.133495 [4] => 249974.472709 [5] => 295257.854297 [6] => 327665.1679 [7] => 362054.752419 ) [HardAssets] => Array ( [0] => 149726.351679 [1] => 182274.132328 [2] => 193761.582129 [3] => 229267.133495 [4] => 249974.472709 [5] => 295257.854297 [6] => 323493.653956 [7] => 357752.276608 ) [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] => 4282.49883324 [1] => 14955.1789698 [2] => 12541.035572 [3] => 12425.0423164 [4] => 5436.88124644 [5] => 1847.63801935 [6] => 9181.36027319 [7] => 9445.81673307 ) [Minority_interest] => Array ( [0] => 2128.68562891 [1] => 10310.4155378 [2] => 8764.48434832 [3] => 9090.23944223 [4] => 8156.23264087 [5] => 8463.85885031 [6] => 8799.43084804 [7] => 8957.42743312 ) [Total Current Liabilities] => Array ( [0] => 16115.9938816 [1] => 30863.8013944 [2] => 27457.1710586 [3] => 29795.5317302 [4] => 28778.0586511 [5] => 37258.2527035 [6] => 42460.6146841 [7] => 39597.7518497 ) [Other Current Liab.] => Array ( [0] => 16115.9938816 [1] => 30863.8013944 [2] => 27457.1710586 [3] => 29795.5317302 [4] => 28778.0586511 [5] => 37258.2527035 [6] => 42460.6146841 [7] => 39597.7518497 ) [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] => 48262.5781161 [1] => 103767.672368 [2] => 121813.261611 [3] => 145290.978571 [4] => 171557.853643 [5] => 206117.871372 [6] => 226227.461582 [7] => 258916.192373 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -2976.80705748 [6] => -2962.26522482 [7] => -2957.28514513 ) [Total Equity] => Array ( [0] => 133056.773136 [1] => 122740.381474 [2] => 139814.997069 [3] => 160670.065054 [4] => 186009.133352 [5] => 220859.163347 [6] => 241318.867388 [7] => 274170.574843 ) [Long-Term Debt] => Array ( [0] => 17521.143284 [1] => 28029.6815879 [2] => 26321.7982641 [3] => 33837.4787137 [4] => 31997.5812749 [5] => 33389.1291975 [6] => 33521.883893 [7] => 41832.7262379 ) [Total Liabilities] => Array ( [0] => 37365.9359989 [1] => 70559.4477234 [2] => 64185.2303927 [3] => 77326.9488617 [4] => 76825.0430563 [5] => 89348.4632897 [6] => 98943.9669892 [7] => 108192.430279 ) [Other Long-Term Liab.] => Array ( [0] => 3728.79883324 [1] => 11665.964741 [2] => 10406.26107 [3] => 13693.9384178 [4] => 16049.4031303 [5] => 18701.0813887 [6] => 22961.4684121 [7] => 26761.9521912 ) [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] => -2.55 [1] => -5.04 [2] => -4.56 [3] => -5.97 [4] => -5.57 [5] => -6.48 [6] => -7.29 [7] => -7.65 ) [NCAV] => Array ( [0] => -2.25 [1] => -4.74 [2] => -4.23 [3] => -5.62 [4] => -5.16 [5] => -5.98 [6] => -6.73 [7] => -6.94 ) [NCAV_real] => Array ( [0] => -0.07 [1] => -2.2 [2] => -1.64 [3] => -2.55 [4] => -2.07 [5] => -2.23 [6] => -2.54 [7] => -2.33 ) [Book Value Per Share] => Array ( [0] => 11.59 [1] => 10.39 [2] => 11.81 [3] => 13.99 [4] => 16.19 [5] => 19.25 [6] => 20.36 [7] => 23.86 ) [Tangibles_book_per_share] => Array ( [0] => 10.5 [1] => 10.39 [2] => 11.81 [3] => 13.99 [4] => 16.19 [5] => 19.25 [6] => 20.01 [7] => 23.49 ) [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] => 17521.143284 [1] => 28029.6815879 [2] => 26321.7982641 [3] => 33837.4787137 [4] => 31997.5812749 [5] => 33389.1291975 [6] => 33521.883893 [7] => 41832.7262379 ) [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] => 18.41 [1] => 19.78 [2] => 22.2 [3] => 24.88 [4] => 30.01 [5] => 37.97 [6] => 36.8 [7] => 39.07 ) [CF_DDA] => Array ( [0] => 0 [1] => 5224.16072851 [2] => 5549.6867103 [3] => 6294.73528742 [4] => 6932.69772339 [5] => 7831.07569721 [6] => 9837.5071144 [7] => 11924.2743312 ) [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] => 13914.4568867 [1] => 14748.6623791 [2] => 27717.4154525 [3] => 23992.884889 [4] => 40418.0421457 [5] => 46597.8941377 [6] => 41911.752988 [7] => 49739.9829254 ) [Cash Flow from Others] => Array ( [0] => 14025.2420034 [1] => 6628.77083096 [2] => 17781.9581958 [3] => 17464.8547809 [4] => 24151.0247866 [5] => -8121.03016505 [6] => -12979.3682413 [7] => -150.455321571 ) [Cash Flow_PPE] => Array ( [0] => -9882.07128628 [1] => -15720.8313318 [2] => -21338.8164485 [3] => -23937.2791121 [4] => -31446.613745 [5] => 0 [6] => 0 [7] => 0 ) [Cash Flow_EXPD] => Array ( [0] => -1172.25412635 [1] => -8970.66041548 [2] => -2307.65611838 [3] => -874.587620945 [4] => 1334.06428571 [5] => 39.7268070575 [6] => 3077.60387023 [7] => -1090.6943654 ) [Cash Flow_CPEX] => Array ( [0] => -9964.22871372 [1] => -16023.9330393 [2] => -21338.8164485 [3] => -23937.2791121 [4] => -31446.613745 [5] => 0 [6] => -38392.5441093 [7] => -39760.8138873 ) [Cash Flow from Investing] => Array ( [0] => -13725.610757 [1] => -25391.0369949 [2] => -25486.5686682 [3] => -28261.5527888 [4] => -29889.2149118 [5] => -45681.4171884 [6] => -36631.0756972 [7] => -41988.4746727 ) [Net Issuance of Stock] => Array ( [0] => 97.5242174161 [1] => 503.985401252 [2] => -181.074985771 [3] => -1.65082527035 [4] => 6.20409789414 [5] => -17.6152532726 [6] => 14.5418326693 [7] => 4.98007968127 ) [Issuance of Stock] => Array ( [0] => 377.86007399 [1] => 19263.8885031 [2] => 3056.34669892 [3] => 0 [4] => 6.20409789414 [5] => 0 [6] => 14.5418326693 [7] => 4.98007968127 ) [Net Issuance of Debt] => Array ( [0] => 458.195560615 [1] => 12383.2099317 [2] => 1913.28972681 [3] => 2101.39405236 [4] => -3511.52538418 [5] => 4427.09163347 [6] => -890.295959021 [7] => 3683.57996585 ) [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] => -1972.93665339 [2] => -1935.48625498 [3] => -476.180591918 [4] => -1568.18406375 [5] => -2674.35970404 [6] => -5607.19977234 [7] => -3905.15082527 ) [Cash from Financing] => Array ( [0] => 305.378059192 [1] => 10923.6780876 [2] => -388.957171315 [3] => 1591.54778031 [4] => -5092.6569152 [5] => 905.350028458 [6] => -7224.53044963 [7] => -863.915765509 ) [Other Financing] => Array ( [0] => -250.341718839 [1] => 9.41940808196 [2] => -185.685657371 [3] => -32.0148548662 [4] => -19.1515651679 [5] => -829.766647695 [6] => -741.576550939 [7] => -647.324985771 ) [Net Change in Cash] => Array ( [0] => 494.224188958 [1] => 281.303471827 [2] => 1841.88961298 [3] => -2677.12011952 [4] => 5436.17031873 [5] => 1723.33523051 [6] => -1943.85315879 [7] => 6887.59248719 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => -1.81898940355E-12 [2] => 0 [3] => -3.63797880709E-12 [4] => 0 [5] => -98.4917472965 [6] => 0 [7] => -7.27595761418E-12 ) [total_freecashflow] => Array ( [0] => 3950.22817302 [1] => -1275.27066022 [2] => 6378.59900398 [3] => 55.6057768924 [4] => 8971.42840068 [5] => 46597.8941377 [6] => 3519.20887877 [7] => 9979.16903813 ) [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] => 5,224 [2] => 5,550 [3] => 6,295 [4] => 6,933 [5] => 7,831 [6] => 9,838 [7] => 11,924 ) [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] => 5.47 [1] => 5.89 [2] => 7.99 [3] => 7.24 [4] => 8.94 [5] => 11.52 [6] => 11.85 [7] => 13.05 ) [per share eps] => Array ( [0] => 1.36994877632 [1] => 1.59760956175 [2] => 1.7922595333 [3] => 1.88844621514 [4] => 2.40182128628 [5] => 3.24132043256 [6] => 2.9328400683 [7] => 2.82527034718 ) [eps_nri] => Array ( [0] => 1.36994877632 [1] => 1.59760956175 [2] => 1.7922595333 [3] => 1.88844621514 [4] => 2.40182128628 [5] => 3.24132043256 [6] => 2.93938531588 [7] => 2.83153101878 ) [per share_freecashflow] => Array ( [0] => 0.34 [1] => -0.11 [2] => 0.55 [3] => 0 [4] => 0.78 [5] => 4.07 [6] => 0.31 [7] => 0.87 ) [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] => 161904.211838 [1] => 170474.160046 [2] => 185769.266591 [3] => 218460.530592 [4] => 240198.918127 [5] => 292154.126352 [6] => 338228.457598 [7] => 380821.627775 ) [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] => 116187.108054 [1] => 102017.55885 [2] => 121456.062038 [3] => 148784.036796 [4] => 167591.719294 [5] => 202739.840637 [6] => 240046.243597 [7] => 275972.140011 ) [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] => 0.156858281161 [5] => 0.12077404667 [6] => 0.491007398976 [7] => 0.523619806488 ) [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] => 7 ) [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] => 6.23 [6] => 8.89 [7] => 9.77 ) [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] => 1.71 [6] => 1.09 [7] => 0.89 ) [p2grahamnumber] => Array ( [0] => 1.26 [1] => 1.42 [2] => 0.32 [3] => 0.5 [4] => 0.42 [5] => 0.28 [6] => 0.26 [7] => 0.22 ) [p2tangible_book] => Array ( [0] => 2.21 [1] => 2.69 [2] => 0.6 [3] => 0.9 [4] => 0.79 [5] => 0.55 [6] => 0.49 [7] => 0.37 ) [pb] => Array ( [0] => 2 [1] => 2.69 [2] => 0.6 [3] => 0.9 [4] => 0.79 [5] => 0.55 [6] => 0.48 [7] => 0.36 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 47.2398121799 [1] => 1443.88175868 [2] => -1443.88144565 [3] => 3001.42350598 [4] => 0 [5] => -1789.29994308 [6] => 2056.43141719 [7] => -4223.84746727 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 62698.5765794 [1] => 67515.8504838 [2] => 94940.9217985 [3] => 82115.2807911 [4] => 102363.51716 [5] => 133749.743882 [6] => 133586.568014 [7] => 153625.24189 ) [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] => 7619.29416619 [1] => 5224.16072851 [2] => 5549.6867103 [3] => 6294.73528742 [4] => 6932.69772339 [5] => 7831.07569721 [6] => 9837.5071144 [7] => 11924.2743312 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_InterestExpense] => Array ( [0] => 1352.13431986 [1] => 2190.52330677 [2] => 1704.89487763 [3] => 2110.6149687 [4] => 1101.70705748 [5] => 910.586226522 [6] => 1053.55719977 [7] => 1217.07455891 ) [BS_TotalInvestments] => Array ( [0] => 15690.352362 [1] => 20521.9409789 [2] => 21973.3353159 [3] => 22615.3957598 [4] => 21546.8696927 [5] => 25529.4251565 [6] => 20000.4837792 [7] => 20449.28856 ) [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] => 3697.01192373 [1] => 2740.72276608 [2] => 347.353443369 [3] => 1483.69391007 [4] => 211.581815595 [5] => 682.726237906 [6] => 482.697780307 [7] => 697.268070575 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 4383.06764371 [1] => 8284.97410359 [2] => 9891.29188958 [3] => 7246.18653956 [4] => 12648.1218839 [5] => 14267.0461013 [6] => 12114.9686966 [7] => 19610.9846329 ) [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] => 33901.8785145 [1] => 65162.3224246 [2] => 57721.2011668 [3] => 68866.279226 [4] => 72508.5930279 [5] => 79216.6476949 [6] => 77761.5822425 [7] => 83586.824132 ) [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] => 19844.7927149 [1] => 42529.7661355 [2] => 37863.4321286 [3] => 43489.470148 [4] => 44827.4617814 [5] => 55959.3340922 [6] => 65422.0830962 [7] => 66359.704041 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -1127.63338076 [1] => -15.1110415481 [2] => -372.453130336 [3] => -1064.45680137 [4] => -512.862094479 [5] => -372.225384178 [6] => -295.845190666 [7] => -266.647694935 ) [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] => -2602.33335231 [1] => -5414.11491178 [2] => -5762.69223108 [3] => -6967.01744451 [4] => -7704.7526181 [5] => -14774.786568 [6] => -17840.011383 [7] => -19197.524189 ) [BS_MoneyMarket] => Array ( [0] => -4383.06764371 [1] => -8284.97410359 [2] => -9891.29188958 [3] => -7246.18653956 [4] => -12648.1218839 [5] => -14267.0461013 [6] => -12114.9686966 [7] => -19610.9846329 ) [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] => 53975.2985202 [1] => 93969.2375071 [2] => 89585.8283722 [3] => 98727.8615253 [4] => 106703.584604 [5] => 119013.118953 [6] => 109877.034718 [7] => 123647.097325 ) [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] => 19844.7927149 [1] => 42529.7661355 [2] => 37863.4321286 [3] => 43489.470148 [4] => 44827.4617814 [5] => 55959.3340922 [6] => 65422.0830962 [7] => 66359.704041 ) [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] => -748.690779738 [1] => -1051.42259533 [2] => -809.675412635 [3] => -404.325441093 [4] => -837.678258395 [5] => -1008.08195788 [6] => -795.133750711 [7] => -752.532726238 ) [TaxProvision] => Array ( [0] => -6791.54823563 [1] => -6523.02222538 [2] => -7406.14695504 [3] => -5282.92504269 [4] => -7846.04413773 [5] => -9604.26863973 [6] => -8688.70233352 [7] => -9117.1883893 ) [SpecialCharges] => Array ( [0] => 0 [1] => -1866.61963574 [2] => 1503.58545817 [3] => -95.7315310188 [4] => 450.854040979 [5] => 0 [6] => -91.2919749573 [7] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 16468.0700911 [1] => 19777.6037564 [2] => 21951.6219408 [3] => 22589.4424872 [4] => 28400.4842345 [5] => 38202.6750142 [6] => 35640.722823 [7] => 33173.1644849 ) [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] => 1.36994877632 [1] => 1.59760956175 [2] => 1.7922595333 [3] => 1.88844621514 [4] => 2.40182128628 [5] => 3.24132043256 [6] => 2.9328400683 [7] => 2.82527034718 ) [eps_basic] => Array ( [0] => 1.36994877632 [1] => 1.59760956175 [2] => 1.7922595333 [3] => 1.88844621514 [4] => 2.40182128628 [5] => 3.24132043256 [6] => 2.9328400683 [7] => 2.82527034718 ) [RawMaterials] => Array ( [0] => 2730.27874217 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2929.7381901 [6] => 2785.82811611 [7] => 3139.52760387 ) [WorkInProcess] => Array ( [0] => 224.757882755 [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] => 3995.90224815 [1] => 6983.66562322 [2] => 7881.44584519 [3] => 8159.33449061 [4] => 9269.74965851 [5] => 0 [6] => 727.433124644 [7] => 702.703471827 ) [OtherInventories] => Array ( [0] => -1.29410173844E-14 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 8667.58679567 [6] => 9655.37848606 [7] => 12370.7455891 ) [CashAndCashEquivalents] => Array ( [0] => 4383.06764371 [1] => 8284.97410359 [2] => 9891.29188958 [3] => 7246.18653956 [4] => 12648.1218839 [5] => 14267.0461013 [6] => 12114.9686966 [7] => 19610.9846329 ) [MarketableSecurities] => Array ( [0] => 3697.01192373 [1] => 2740.72276608 [2] => 347.353443369 [3] => 1483.69391007 [4] => 211.581815595 [5] => 682.726237906 [6] => 482.697780307 [7] => 697.268070575 ) [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] => 56424.4735344 [6] => 68374.9857712 [7] => 79039.8406375 ) [MachineryFurnitureEquipment] => Array ( [0] => 75853.7563176 [1] => 18201.7356574 [2] => 21137.6208594 [3] => 121605.662977 [4] => 144901.622083 [5] => 62731.445646 [6] => 78765.7655094 [7] => 92009.3340922 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 52038.1331816 [6] => 44916.8753557 [7] => 51872.3392146 ) [GrossPPE] => Array ( [0] => 103831.132726 [1] => 99330.5916904 [2] => 114414.399089 [3] => 211596.35683 [4] => 235894.507854 [5] => 278827.746158 [6] => 326129.937393 [7] => 365962.692089 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -72327.2044109 [4] => -79763.9160216 [5] => -87633.2384747 [6] => -99915.651679 [7] => -111549.260102 ) [AccountsPayable] => Array ( [0] => 5040.12561184 [1] => 6471.88420603 [2] => 9173.05028458 [3] => 9069.49305635 [4] => 7828.62825839 [5] => 7832.98235629 [6] => 7770.68867388 [7] => 8033.15310188 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 655.463545817 [2] => 192.771969266 [3] => 3082.6410074 [4] => 3345.73133182 [5] => 3919.83494593 [6] => 3712.00910643 [7] => 4662.63517359 ) [OtherAccruedExpenses] => Array ( [0] => -5040.12561184 [1] => -7127.34775185 [2] => -9365.82225384 [3] => -12152.1340637 [4] => -11174.3595902 [5] => -11752.8173022 [6] => -11482.6977803 [7] => -12695.7882755 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [LongTermDebt] => Array ( [0] => 17521.143284 [1] => 28029.6815879 [2] => 26321.7982641 [3] => 33837.4787137 [4] => 31997.5812749 [5] => 33389.1291975 [6] => 33521.883893 [7] => 41832.7262379 ) [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] => -110.785116676 [1] => -951.223676722 [2] => 4985.40096756 [3] => 941.775811042 [4] => -182.071599317 [5] => 47806.943654 [6] => 44329.4251565 [7] => 42290.3528742 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => -110.785116676 [1] => -951.223676722 [2] => 4985.40096756 [3] => 941.775811042 [4] => -182.071599317 [5] => 1828.54297097 [6] => -2027.12009106 [7] => 0 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => -547.410614684 [2] => -6906.34615822 [3] => -4571.42877063 [4] => -1132.01491178 [5] => -1897.80876494 [6] => -5129.6528173 [7] => -3151.6220831 ) [ChangeInInventory] => Array ( [0] => 0 [1] => -776.237905521 [2] => -1196.55663062 [3] => 52.4757825839 [4] => -1026.01027319 [5] => -2359.419465 [6] => -1130.07968127 [7] => -2897.63801935 ) [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] => 3846.9544963 [2] => -599.630421172 [3] => -708.480990324 [4] => 9516.39123506 [5] => -919.095048378 [6] => 724.188958452 [7] => -4324.18895845 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 ) [PurchaseOfPPE] => Array ( [0] => -9964.22871372 [1] => -16023.9330393 [2] => -21338.8164485 [3] => -23937.2791121 [4] => -31446.613745 [5] => 0 [6] => -38392.5441093 [7] => -39760.8138873 ) [SaleOfPPE] => Array ( [0] => 82.1574274331 [1] => 303.101707456 [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] => -1172.25412635 [1] => -9879.05526466 [2] => -3418.46972112 [3] => -3165.85085373 [4] => -3956.08949915 [5] => -3682.58394991 [6] => -2016.87535572 [7] => -4039.92601024 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 908.394849175 [2] => 1110.81360273 [3] => 2291.26323278 [4] => 5290.15378486 [5] => 3722.31075697 [6] => 5094.47922595 [7] => 2949.23164485 ) [PurchaseOfInvestment] => Array ( [0] => -8723.36346044 [1] => -1847.72350598 [2] => -587.620603301 [3] => -3942.14533295 [4] => 0 [5] => -38.9584519067 [6] => -32.4701195219 [7] => -48.1787137166 ) [SaleOfInvestment] => Array ( [0] => 6602.98827547 [1] => 0 [2] => 0 [3] => 57.8827546955 [4] => 106.089584519 [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] => -550.910159363 [1] => 1148.17825839 [2] => -1252.47549801 [3] => 434.576522482 [4] => 117.244963005 [5] => -45682.1855435 [6] => -1283.66533865 [7] => -1088.78770632 ) [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] => 1.62 [4] => 0.8 [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] => 33715.3100171 [2] => 36612.3504553 [3] => 36277.717786 [4] => 44280.9331531 [5] => 56548.6055777 [6] => 55220.4894707 [7] => 55431.7017644 ) [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] => 7.68 [2] => 35.65 [3] => -9.39 [4] => 23.48 [5] => 28.86 [6] => 2.86 [7] => 10.13 ) [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 $16,213 Mil. OAO Gazprom's cost of goods sold for the three months ended in Dec. 2013 was $1,067 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
=16212.9766648/32070.5463859*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
=16212.9766648/1066.56232214*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
=16212.9766648/42040.3244166*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
=1066.56232214 / 16212.9766648
=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
=16212.9766648 / 42040.3244166
=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