Switch to:
Array ( [fx_rate] => Array ( [0] => 0.161 [1] => 0.154 [2] => 0.143 [3] => 0.133 [4] => 0.134 [5] => 0.125 [6] => 0.114 [7] => 0.112 [8] => 0.145 [9] => 0.147 [10] => 0.16 [11] => 0.151 [12] => 0.157 [13] => 0.185 [14] => 0.144 [15] => 0.174 [16] => 0.171 [17] => 0.168 [18] => 0.18 [19] => 0.162 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 262.00 [14] => 0.00 [15] => 173.30 [16] => 205.90 [17] => 80.80 [18] => 27.33 [19] => 23.80 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 118.50 [16] => 148.70 [17] => 14.97 [18] => 17.63 [19] => 10.05 ) [BS_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 46.164 [5] => 60.96 [6] => 78.07 [7] => 76.41 [8] => 76.47 [9] => 73.65 [10] => 74.83 [11] => 74.83 [12] => 74.83 [13] => 74.83 [14] => 77.86 [15] => 77.86 [16] => 77.86 [17] => 77.86 [18] => 77.86 [19] => 86.51 ) [Fiscal Year] => Array ( [0] => Mar95 [1] => Mar96 [2] => Mar97 [3] => Dec97 [4] => Dec98 [5] => Dec99 [6] => Dec00 [7] => Dec01 [8] => Dec02 [9] => Dec03 [10] => Dec04 [11] => Dec05 [12] => Dec06 [13] => Dec07 [14] => Dec08 [15] => Dec09 [16] => Dec10 [17] => Dec11 [18] => Dec12 [19] => Dec13 ) [quarter] => Array ( [0] => 199503 [1] => 199603 [2] => 199703 [3] => 199712 [4] => 199812 [5] => 199912 [6] => 200012 [7] => 200112 [8] => 200212 [9] => 200312 [10] => 200412 [11] => 200512 [12] => 200612 [13] => 200712 [14] => 200812 [15] => 200912 [16] => 201012 [17] => 201112 [18] => 201212 [19] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 46.164 [5] => 49.373 [6] => 73.505 [7] => 76.853 [8] => 76.456 [9] => 74.902 [10] => 74.193 [11] => 74.825 [12] => 74.825 [13] => 74.867 [14] => 76.442 [15] => 77.867 [16] => 83.803 [17] => 77.859 [18] => 77.859 [19] => 79.751 ) [Revenue] => Array ( [0] => 181.366459627 [1] => 217.532467532 [2] => 1246.15384615 [3] => 1952.63157895 [4] => 1521.34328358 [5] => 2025.712 [6] => 5262.66666667 [7] => 6380.45535714 [8] => 3804.10344828 [9] => 7887.34013605 [10] => 11518.26875 [11] => 9907.1192053 [12] => 9925.91719745 [13] => 7665.37837838 [14] => 15599.3819444 [15] => 6530.72988506 [16] => 6693.19883041 [17] => 4822.03571429 [18] => 3213.11666667 [19] => 3192.5308642 ) [COGS] => Array ( [0] => 61.4906832298 [1] => 77.2727272727 [2] => 473.426573427 [3] => 468.421052632 [4] => 0 [5] => 0 [6] => 0 [7] => 2200.36607143 [8] => 2103.40689655 [9] => 3532.24489796 [10] => 3320.6 [11] => 3286.0794702 [12] => 0 [13] => 3273.38918919 [14] => 5596.90277778 [15] => 2446.87356322 [16] => 3584.43274854 [17] => 3264.27380952 [18] => 2364.92777778 [19] => 2554.25308642 ) [Gross Profit] => Array ( [0] => 119.875776398 [1] => 140.25974026 [2] => 772.727272727 [3] => 1484.21052632 [4] => 0 [5] => 0 [6] => 0 [7] => 4180.08928571 [8] => 1700.69655172 [9] => 4355.0952381 [10] => 8197.66875 [11] => 6621.0397351 [12] => 0 [13] => 4391.98918919 [14] => 10002.4791667 [15] => 4083.85632184 [16] => 3108.76608187 [17] => 1557.76190476 [18] => 848.188888889 [19] => 638.277777778 ) [SGA] => Array ( [0] => 22.3602484472 [1] => 28.5714285714 [2] => 544.055944056 [3] => 639.097744361 [4] => 57.8880597015 [5] => 94.264 [6] => 81.8070175439 [7] => 116.178571429 [8] => 88.3172413793 [9] => 142.843537415 [10] => 159.975 [11] => 139.397350993 [12] => 204.732484076 [13] => 196.810810811 [14] => 1015.19444444 [15] => 1340.04597701 [16] => 365.198830409 [17] => 216.476190476 [18] => 188.366666667 [19] => 195.234567901 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DDA] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 385.514925373 [5] => 731.48 [6] => 814.736842105 [7] => 1106.76785714 [8] => 980.372413793 [9] => 1018.83673469 [10] => 1213.01875 [11] => 1317.05298013 [12] => 1298.40127389 [13] => 1200.3027027 [14] => 1556.03472222 [15] => 1371.23563218 [16] => 1253.14035088 [17] => 1205.4702381 [18] => 641.044444444 [19] => 619.537037037 ) [Operating Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 937.52238806 [5] => 936.032 [6] => 4103.61403509 [7] => 3343.50892857 [8] => 634.744827586 [9] => 3272 [10] => 7031.925 [11] => 5683.02649007 [12] => 5117.20382166 [13] => 2806.43783784 [14] => 5906.11111111 [15] => 1379.94252874 [16] => 1679.73099415 [17] => -2378.55952381 [18] => 105.044444444 [19] => -619.962962963 ) [other_operating_charges] => Array ( [0] => -97.5155279503 [1] => -111.688311688 [2] => -228.671328671 [3] => -845.112781955 [4] => 995.410447761 [5] => 1030.296 [6] => 4185.42105263 [7] => -720.401785714 [8] => -977.634482759 [9] => -940.25170068 [10] => -1005.76875 [11] => -798.61589404 [12] => 5321.93630573 [13] => -1388.74054054 [14] => -3081.17361111 [15] => -1363.86781609 [16] => -1063.83625731 [17] => -3719.8452381 [18] => -554.777777778 [19] => -1063.00617284 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 262 [14] => 0 [15] => 162 [16] => 149.9 [17] => 24.96 [18] => 18.6 [19] => 23.6 ) [Cash and Equiv] => Array ( [0] => 200 [1] => 96.1038961039 [2] => 144.055944056 [3] => 653.383458647 [4] => 552.492537313 [5] => 610.672 [6] => 940.587719298 [7] => 1590.85714286 [8] => 635.310344828 [9] => 762.204081633 [10] => 1095.0375 [11] => 1569.12582781 [12] => 1415.65605096 [13] => 995.221621622 [14] => 1742.75694444 [15] => 836.17816092 [16] => 1343.01169591 [17] => 970.68452381 [18] => 783.3 [19] => 369.092592593 ) [ev_addition] => Array ( [0] => 145.962732919 [1] => 660.38961039 [2] => 602.097902098 [3] => 5160.15037594 [4] => 6037.21641791 [5] => 8178.488 [6] => 13551.377193 [7] => 10898.1875 [8] => 11214.0896552 [9] => 18932.4897959 [10] => 18141.29375 [11] => 21650.9072848 [12] => 22326.3121019 [13] => 14098.4432432 [14] => 18289.9027778 [15] => 13380.4770115 [16] => 14523.4795322 [17] => 7859.30952381 [18] => 6960.9 [19] => 7102.49382716 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 33703.9032432 [14] => 0 [15] => 25993.7970115 [16] => 26194.6935322 [17] => 9802.69512381 [18] => 8409.096 [19] => 9144.12982716 ) [Non Operating Income] => Array ( [0] => 13.6645962733 [1] => 6.49350649351 [2] => 49.6503496503 [3] => 59.3984962406 [4] => 117.537313433 [5] => 17.816 [6] => 238 [7] => 604.928571429 [8] => -217.137931034 [9] => -282.081632653 [10] => -963.575 [11] => 450.582781457 [12] => 68.2356687898 [13] => 729.832432432 [14] => -55.8819444444 [15] => 21.5057471264 [16] => 78.7953216374 [17] => 51.5416666667 [18] => 23.3277777778 [19] => 9.1049382716 ) [tax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.223880597015 [5] => -0.072 [6] => 0.359649122807 [7] => 3.96428571429 [8] => -0.151724137931 [9] => 0.0204081632653 [10] => 1.1125 [11] => -0.12582781457 [12] => 1.03184713376 [13] => 2.26486486486 [14] => 2.15277777778 [15] => 2.07471264368 [16] => 1.27485380117 [17] => 3.16666666667 [18] => 2.10555555556 [19] => 1.75308641975 ) [Pretax Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 237.932835821 [5] => -729.2 [6] => 2753.57894737 [7] => 3129.5625 [8] => 49.3103448276 [9] => 2989.91836735 [10] => 6068.35 [11] => 5040.25165563 [12] => 4212.29299363 [13] => 2724.27567568 [14] => 4869.88888889 [15] => 608.235632184 [16] => 960.362573099 [17] => -3145.70238095 [18] => -393.622222222 [19] => -1170.33333333 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 22.3731343284 [5] => 60.488 [6] => 60.1578947368 [7] => 115.633928571 [8] => 89.9448275862 [9] => 62.4829931973 [10] => 196.26875 [11] => 270.463576159 [12] => 303.261146497 [13] => 293.6 [14] => 286.138888889 [15] => 132.005747126 [16] => 78.5497076023 [17] => 23.5595238095 [18] => 0.722222222222 [19] => 0.512345679012 ) [InterestExpense] => Array ( [0] => -18.0124223602 [1] => -39.6103896104 [2] => -183.216783217 [3] => -345.112781955 [4] => -442.686567164 [5] => -709.824 [6] => -843.631578947 [7] => -803.142857143 [8] => -491.8 [9] => -504.653061224 [10] => -1214.8625 [11] => -1363.82119205 [12] => -1276.40764331 [13] => -1105.59459459 [14] => -1277.25694444 [15] => -925.218390805 [16] => -876.713450292 [17] => -842.244047619 [18] => -522.716666667 [19] => -559.987654321 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 385.514925373 [5] => 731.48 [6] => 814.736842105 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1317.05298013 [12] => 1298.40127389 [13] => 1200.3027027 [14] => 1556.03472222 [15] => 1371.23563218 [16] => 1253.14035088 [17] => 1205.4702381 [18] => 641.044444444 [19] => 619.537037037 ) [ReconciledDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 385.52238806 [5] => 731.52 [6] => 814.736842105 [7] => 1106.78571429 [8] => 980.344827586 [9] => 1018.84353741 [10] => 1213 [11] => 1317.08609272 [12] => 1298.40764331 [13] => 1200.32432432 [14] => 1556.04166667 [15] => 1371.26436782 [16] => 1253.15789474 [17] => 1205.47619048 [18] => 641.055555556 [19] => 619.567901235 ) [EBIT] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 680.619402985 [5] => -19.376 [6] => 3597.21052632 [7] => 3932.70535714 [8] => 541.110344828 [9] => 3494.57142857 [10] => 7283.2125 [11] => 6404.07284768 [12] => 5488.70063694 [13] => 3829.87027027 [14] => 6147.14583333 [15] => 1533.45402299 [16] => 1837.07602339 [17] => -2303.45833333 [18] => 129.094444444 [19] => -610.345679012 ) [EBITDA_morn] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1066.13432836 [5] => 712.104 [6] => 4411.94736842 [7] => 3343.50892857 [8] => 634.744827586 [9] => 3272 [10] => 7031.925 [11] => 7721.12582781 [12] => 6787.10191083 [13] => 5030.17297297 [14] => 7703.18055556 [15] => 2904.68965517 [16] => 3090.21637427 [17] => -1097.98809524 [18] => 770.138888889 [19] => 9.19135802469 ) [EBITDA] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1066.13432836 [5] => 712.104 [6] => 4411.94736842 [7] => 5039.47321429 [8] => 1521.48275862 [9] => 4513.40816327 [10] => 8496.23125 [11] => 7721.12582781 [12] => 6787.10191083 [13] => 5030.17297297 [14] => 7703.18055556 [15] => 2904.68965517 [16] => 3090.21637427 [17] => -1097.98809524 [18] => 770.138888889 [19] => 9.19135802469 ) [DDA_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 385.52238806 [5] => 731.52 [6] => 814.736842105 [7] => 1106.78571429 [8] => 980.344827586 [9] => 1018.84353741 [10] => 1213 [11] => 1317.08609272 [12] => 1298.40764331 [13] => 1200.32432432 [14] => 1556.04166667 [15] => 1371.26436782 [16] => 1253.15789474 [17] => 1205.47619048 [18] => 641.055555556 [19] => 619.567901235 ) [Net Income] => Array ( [0] => 52.1739130435 [1] => 11.6883116883 [2] => -97.9020979021 [3] => 130.827067669 [4] => 237.708955224 [5] => -695.168 [6] => 2753.21929825 [7] => 3417.21428571 [8] => -61.3724137931 [9] => 2784.76190476 [10] => 6396.1375 [11] => 4018.8013245 [12] => 3286.62420382 [13] => 3083.34054054 [14] => 4852.56944444 [15] => 590.235632184 [16] => 943.900584795 [17] => -3152.38690476 [18] => -459.744444444 [19] => -1163.63580247 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 10.2339181287 [17] => 1.30952380952 [18] => 0 [19] => 0 ) [Shares Outstanding] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 46.164 [5] => 49.373 [6] => 73.505 [7] => 76.853 [8] => 76.456 [9] => 74.902 [10] => 74.193 [11] => 74.825 [12] => 74.825 [13] => 74.867 [14] => 76.442 [15] => 77.867 [16] => 83.803 [17] => 77.859 [18] => 77.859 [19] => 79.751 ) [shares_diluted] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 46.164 [5] => 49.373 [6] => 73.505 [7] => 76.853 [8] => 76.456 [9] => 74.902 [10] => 74.193 [11] => 74.825 [12] => 74.825 [13] => 74.867 [14] => 76.442 [15] => 77.867 [16] => 83.803 [17] => 77.859 [18] => 77.859 [19] => 79.751 ) [shares_basic] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 46.164 [5] => 49.373 [6] => 73.333 [7] => 76.699 [8] => 76.456 [9] => 74.902 [10] => 74.193 [11] => 74.825 [12] => 74.825 [13] => 74.825 [14] => 76.353 [15] => 77.859 [16] => 77.859 [17] => 77.859 [18] => 77.859 [19] => 79.751 ) [COGS_pct] => Array ( [0] => 0.34 [1] => 0.36 [2] => 0.38 [3] => 0.24 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.34 [8] => 0.55 [9] => 0.45 [10] => 0.29 [11] => 0.33 [12] => 0.00 [13] => 0.43 [14] => 0.36 [15] => 0.37 [16] => 0.54 [17] => 0.68 [18] => 0.74 [19] => 0.80 ) [Gross Profit_pct] => Array ( [0] => 66.10 [1] => 64.48 [2] => 62.01 [3] => 76.01 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 65.51 [8] => 44.71 [9] => 55.22 [10] => 71.17 [11] => 66.83 [12] => 0.00 [13] => 57.30 [14] => 64.12 [15] => 62.53 [16] => 46.45 [17] => 32.31 [18] => 26.40 [19] => 19.99 ) [SGA_pct] => Array ( [0] => 12.33 [1] => 13.13 [2] => 43.66 [3] => 32.73 [4] => 3.81 [5] => 4.65 [6] => 1.55 [7] => 1.82 [8] => 2.32 [9] => 1.81 [10] => 1.39 [11] => 1.41 [12] => 2.06 [13] => 2.57 [14] => 6.51 [15] => 20.52 [16] => 5.46 [17] => 4.49 [18] => 5.86 [19] => 6.12 ) [Interest Expense_pct] => Array ( [0] => -9.93 [1] => -18.21 [2] => -14.70 [3] => -17.67 [4] => -29.10 [5] => -35.04 [6] => -16.03 [7] => -12.59 [8] => -12.93 [9] => -6.40 [10] => -10.55 [11] => -13.77 [12] => -12.86 [13] => -14.42 [14] => -8.19 [15] => -14.17 [16] => -13.10 [17] => -17.47 [18] => -16.27 [19] => -17.54 ) [Pretax Income_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 15.64 [5] => -36.00 [6] => 52.32 [7] => 49.05 [8] => 1.30 [9] => 37.91 [10] => 52.68 [11] => 50.88 [12] => 42.44 [13] => 35.54 [14] => 31.22 [15] => 9.31 [16] => 14.35 [17] => -65.24 [18] => -12.25 [19] => -36.66 ) [Net Income_pct] => Array ( [0] => 28.77 [1] => 5.37 [2] => -7.86 [3] => 6.70 [4] => 15.62 [5] => -34.32 [6] => 52.32 [7] => 53.56 [8] => -1.61 [9] => 35.31 [10] => 55.53 [11] => 40.56 [12] => 33.11 [13] => 40.22 [14] => 31.11 [15] => 9.04 [16] => 14.10 [17] => -65.37 [18] => -14.31 [19] => -36.45 ) [DaysSalesOutstanding] => Array ( [0] => 5 [1] => 46.85 [2] => 8.81 [3] => 16.16 [4] => 23.68 [5] => 40.78 [6] => 79.71 [7] => 32.94 [8] => 32.01 [9] => 21.31 [10] => 30.72 [11] => 22.63 [12] => 23.81 [13] => 26.48 [14] => 14.48 [15] => 40.3 [16] => 25.75 [17] => 34.34 [18] => 30.05 [19] => 26.46 ) [DaysInventory] => Array ( [0] => 18.43 [1] => 49.08 [2] => 8.09 [3] => 32.22 [4] => 0 [5] => 0 [6] => 0 [7] => 16.75 [8] => 34.37 [9] => 18.38 [10] => 22 [11] => 102.59 [12] => 0 [13] => 33.41 [14] => 19.12 [15] => 57.83 [16] => 51.93 [17] => 43.14 [18] => 95.69 [19] => 79.96 ) [Payable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 57.6417910448 [5] => 64.008 [6] => 93.0701754386 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 117.923566879 [13] => 362.32972973 [14] => 517.055555556 [15] => 404.465517241 [16] => 273.578947368 [17] => 98.1071428571 [18] => 332.905555556 [19] => 152.598765432 ) [DaysPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 13.83 [5] => 11.53 [6] => 6.46 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 4.34 [13] => 17.25 [14] => 12.1 [15] => 22.61 [16] => 14.92 [17] => 7.43 [18] => 37.82 [19] => 17.45 ) [InventoryTurnover] => Array ( [0] => 19.8 [1] => 7.44 [2] => 45.13 [3] => 11.33 [4] => 0 [5] => 0 [6] => 0 [7] => 21.79 [8] => 10.62 [9] => 19.86 [10] => 16.59 [11] => 3.56 [12] => 0 [13] => 10.92 [14] => 19.09 [15] => 6.31 [16] => 7.03 [17] => 8.46 [18] => 3.81 [19] => 4.56 ) [Accts Rec.] => Array ( [0] => 2.48447204969 [1] => 27.9220779221 [2] => 30.0699300699 [3] => 86.4661654135 [4] => 98.7164179104 [5] => 226.344 [6] => 1149.30701754 [7] => 575.785714286 [8] => 333.648275862 [9] => 460.557823129 [10] => 969.3 [11] => 614.19205298 [12] => 647.624203822 [13] => 556.167567568 [14] => 618.909722222 [15] => 721.126436782 [16] => 472.169590643 [17] => 453.630952381 [18] => 264.538888889 [19] => 231.450617284 ) [Inventory] => Array ( [0] => 3.10559006211 [1] => 10.3896103896 [2] => 10.4895104895 [3] => 41.3533834586 [4] => 50.8432835821 [5] => 114.24 [6] => 98.1578947368 [7] => 100.982142857 [8] => 198.089655172 [9] => 177.87755102 [10] => 200.10625 [11] => 923.59602649 [12] => 278.923566879 [13] => 299.648648649 [14] => 293.215277778 [15] => 387.649425287 [16] => 509.953216374 [17] => 385.827380952 [18] => 620.011111111 [19] => 559.530864198 ) [inventory2sales] => Array ( [0] => 0.017 [1] => 0.048 [2] => 0.008 [3] => 0.021 [4] => 0.033 [5] => 0.056 [6] => 0.019 [7] => 0.016 [8] => 0.052 [9] => 0.023 [10] => 0.017 [11] => 0.093 [12] => 0.028 [13] => 0.039 [14] => 0.019 [15] => 0.059 [16] => 0.076 [17] => 0.08 [18] => 0.193 [19] => 0.175 ) [Total Current Assets] => Array ( [0] => 208.074534161 [1] => 137.662337662 [2] => 187.412587413 [3] => 906.766917293 [4] => 793.947761194 [5] => 1101.976 [6] => 2567.09649123 [7] => 2481.41071429 [8] => 1606.93103448 [9] => 8149.68707483 [10] => 7308.7125 [11] => 7408.45695364 [12] => 7083.70700637 [13] => 3888.98918919 [14] => 5703.90277778 [15] => 4501.04597701 [16] => 3437.20467836 [17] => 2442.88690476 [18] => 2177.94444444 [19] => 1605.88271605 ) [Other Current Assets] => Array ( [0] => 2.48447204969 [1] => 3.24675324675 [2] => 2.7972027972 [3] => 125.563909774 [4] => 91.8955223881 [5] => 150.72 [6] => 379.043859649 [7] => 213.785714286 [8] => 439.882758621 [9] => 6749.04761905 [10] => 5044.26875 [11] => 4301.54304636 [12] => 4741.50318471 [13] => 2037.95135135 [14] => 3049.02083333 [15] => 2556.09195402 [16] => 1112.07017544 [17] => 632.744047619 [18] => 510.094444444 [19] => 445.808641975 ) [Net PPE] => Array ( [0] => 609.937888199 [1] => 1427.92207792 [2] => 1449.65034965 [3] => 7297.7443609 [4] => 8616.69402985 [5] => 12184.896 [6] => 20730.7719298 [7] => 22447.9196429 [8] => 18194.0758621 [9] => 19934.4557823 [10] => 18582.51875 [11] => 21678.0264901 [12] => 20633.7770701 [13] => 14560.0162162 [14] => 20785.4513889 [15] => 16283.4942529 [16] => 18023.2105263 [17] => 8020.91071429 [18] => 6683.04444444 [19] => 6168.39506173 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 97.624 [6] => 126.184210526 [7] => 125.4375 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Assets] => Array ( [0] => 1109.9378882 [1] => 1571.42857143 [2] => 1642.65734266 [3] => 10023.3082707 [4] => 11234.4328358 [5] => 13814.344 [6] => 24394.6315789 [7] => 27087.2678571 [8] => 20929.262069 [9] => 29383.2993197 [10] => 26319.75 [11] => 29502.0993377 [12] => 29235.2675159 [13] => 20335.627027 [14] => 27970.3333333 [15] => 21351.8275862 [16] => 22210.0584795 [17] => 10955.7678571 [18] => 9379.00555556 [19] => 8442.00617284 ) [Other Long-Term Assets] => Array ( [0] => 291.925465839 [1] => 5.84415584416 [2] => 5.59440559441 [3] => 1818.79699248 [4] => 1823.79104478 [5] => 429.848 [6] => 970.578947368 [7] => 2032.5 [8] => 1128.25517241 [9] => 1299.15646259 [10] => 428.51875 [11] => 415.61589404 [12] => 1517.78343949 [13] => 1886.62162162 [14] => 1480.97916667 [15] => 567.287356322 [16] => 749.643274854 [17] => 491.970238095 [18] => 518.016666667 [19] => 667.728395062 ) [Total Assets Non-liquid] => Array ( [0] => 909.937888199 [1] => 1475.32467532 [2] => 1498.6013986 [3] => 9369.92481203 [4] => 10681.9402985 [5] => 13203.672 [6] => 23454.0438596 [7] => 25496.4107143 [8] => 20293.9517241 [9] => 28621.0952381 [10] => 25224.7125 [11] => 27932.9735099 [12] => 27819.611465 [13] => 19340.4054054 [14] => 26227.5763889 [15] => 20515.6494253 [16] => 20867.0467836 [17] => 9985.08333333 [18] => 8595.70555556 [19] => 8072.91358025 ) [HardAssets] => Array ( [0] => 909.937888199 [1] => 1475.32467532 [2] => 1498.6013986 [3] => 9369.92481203 [4] => 10681.9402985 [5] => 13106.048 [6] => 23327.8596491 [7] => 25370.9732143 [8] => 20293.9517241 [9] => 28621.0952381 [10] => 25224.7125 [11] => 27932.9735099 [12] => 27819.611465 [13] => 19340.4054054 [14] => 26227.5763889 [15] => 20515.6494253 [16] => 20867.0467836 [17] => 9985.08333333 [18] => 8595.70555556 [19] => 8072.91358025 ) [Accts Payable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 195.059701493 [5] => 367.048 [6] => 450.763157895 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 693.184713376 [13] => 908.967567568 [14] => 1014.76388889 [15] => 781.356321839 [16] => 695.32748538 [17] => 397.964285714 [18] => 575.927777778 [19] => 358.777777778 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1272.76865672 [5] => 934.512 [6] => 1935.57017544 [7] => 2185.03571429 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 1976.21656051 [13] => 1494.13513514 [14] => 3727.52777778 [15] => 2354.23563218 [16] => 2146.04678363 [17] => 448.369047619 [18] => 404.277777778 [19] => 429.851851852 ) [ShortTermDebt_without_lease] => Array ( [0] => 22.3602484472 [1] => 62.987012987 [2] => 67.8321678322 [3] => 1857.89473684 [4] => 1272.76865672 [5] => 934.512 [6] => 1866.37719298 [7] => 2032.11607143 [8] => 1248.07586207 [9] => 1189.29251701 [10] => 858.325 [11] => 1510.82781457 [12] => 1792.41401274 [13] => 523.302702703 [14] => 2037.99305556 [15] => 711.977011494 [16] => 1015.1754386 [17] => 116.196428571 [18] => 115 [19] => 140.160493827 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 151.608 [6] => 53.2456140351 [7] => 60.9107142857 [8] => 0 [9] => 0 [10] => 2054.5625 [11] => 3117.54966887 [12] => 3446.63694268 [13] => 0 [14] => 46.0902777778 [15] => 54.0689655172 [16] => 69.6140350877 [17] => 74.375 [18] => 63.7444444444 [19] => 54.9444444444 ) [Total Current Liabilities] => Array ( [0] => 62.7329192547 [1] => 103.896103896 [2] => 118.181818182 [3] => 2126.31578947 [4] => 1481.36567164 [5] => 1353.696 [6] => 2547.28947368 [7] => 2813 [8] => 1791.86896552 [9] => 2185.79591837 [10] => 2161.64375 [11] => 2904.94701987 [12] => 2827.49044586 [13] => 3190.41081081 [14] => 4937.01388889 [15] => 3479.09195402 [16] => 2944.89473684 [17] => 996.333333333 [18] => 1036.78333333 [19] => 807.234567901 ) [Other Current Liab.] => Array ( [0] => 62.7329192547 [1] => 103.896103896 [2] => 118.181818182 [3] => 2126.31578947 [4] => 13.5373134328 [5] => 52.136 [6] => 160.956140351 [7] => 627.964285714 [8] => 1791.86896552 [9] => 2185.79591837 [10] => 2161.64375 [11] => 2904.94701987 [12] => 158.089171975 [13] => 787.308108108 [14] => 194.722222222 [15] => 343.5 [16] => 103.520467836 [17] => 150 [18] => 56.5777777778 [19] => 18.6049382716 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1705.52678571 [8] => 1318.3862069 [9] => 1252.5170068 [10] => 1169.14375 [11] => 1238.82781457 [12] => 0 [13] => 1011.15135135 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3253.2238806 [5] => 3699.792 [6] => 5058.57017544 [7] => 4930.05357143 [8] => 3808.55862069 [9] => 3495.63945578 [10] => 3532.0625 [11] => 3541.63576159 [12] => 3095.04458599 [13] => 1419.47027027 [14] => 1521.08333333 [15] => 2703.16666667 [16] => 2763.77192982 [17] => 2822.19642857 [18] => 2638.61111111 [19] => 3852.55555556 ) [Retained Earnings] => Array ( [0] => 119.254658385 [1] => 132.467532468 [2] => 156.643356643 [3] => -80.4511278195 [4] => 0 [5] => -482.472 [6] => 2224.19298246 [7] => 4652.5 [8] => 3400.44137931 [9] => 3839.39455782 [10] => 1002.25625 [11] => 0 [12] => 0 [13] => 0 [14] => 315.291666667 [15] => 448.442528736 [16] => 489.578947368 [17] => -2756.02380952 [18] => -3032.03333333 [19] => -4532.5617284 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Equity] => Array ( [0] => 720.49689441 [1] => 762.987012987 [2] => 834.965034965 [3] => 3904.5112782 [4] => 4355.02985075 [5] => 4458.4 [6] => 9030.61403509 [7] => 11182.1517857 [8] => 8461.88275862 [9] => 8540.25170068 [10] => 5737.3 [11] => 4736.1986755 [12] => 4258.34394904 [13] => 2410.64324324 [14] => 4876.50694444 [15] => 4260.57471264 [16] => 4369.19883041 [17] => 1196.33333333 [18] => 664.861111111 [19] => -166.37037037 ) [Long-Term Debt] => Array ( [0] => 323.602484472 [1] => 693.506493506 [2] => 678.321678322 [3] => 3955.63909774 [4] => 5316.94029851 [5] => 7703.04 [6] => 12572.3421053 [7] => 10396.0178571 [8] => 10601.3241379 [9] => 18505.4013605 [10] => 16323.44375 [11] => 18591.6556291 [12] => 18502.9171975 [13] => 14570.3621622 [14] => 17948.5763889 [15] => 13450.6091954 [16] => 14781.7017544 [17] => 8639.42261905 [18] => 7565.45555556 [19] => 7276.48148148 ) [Total Liabilities] => Array ( [0] => 389.440993789 [1] => 808.441558442 [2] => 807.692307692 [3] => 6118.79699248 [4] => 6879.40298507 [5] => 9355.944 [6] => 15364.0175439 [7] => 15905.1160714 [8] => 12467.3793103 [9] => 20843.047619 [10] => 20582.45 [11] => 24765.9006623 [12] => 24976.9235669 [13] => 17924.9837838 [14] => 23093.8263889 [15] => 17091.2528736 [16] => 17840.8596491 [17] => 9759.43452381 [18] => 8714.14444444 [19] => 8608.37654321 ) [Other Long-Term Liab.] => Array ( [0] => 3.10559006211 [1] => 11.038961039 [2] => 11.1888111888 [3] => 36.8421052632 [4] => 81.0970149254 [5] => 299.208 [6] => 244.385964912 [7] => 2696.09821429 [8] => 74.1862068966 [9] => 151.850340136 [10] => 2097.3625 [11] => 3269.29801325 [12] => 3508.0955414 [13] => 57.1297297297 [14] => 83.5555555556 [15] => 88.8563218391 [16] => 76.6023391813 [17] => 86.869047619 [18] => 97.6 [19] => 516.709876543 ) [Cash and Equiv_pct] => Array ( [0] => 18.02 [1] => 6.12 [2] => 8.77 [3] => 6.52 [4] => 4.92 [5] => 4.42 [6] => 3.86 [7] => 5.87 [8] => 3.04 [9] => 2.59 [10] => 4.16 [11] => 5.32 [12] => 4.84 [13] => 4.89 [14] => 6.23 [15] => 3.92 [16] => 6.05 [17] => 8.86 [18] => 8.35 [19] => 4.37 ) [Accts Rec._pct] => Array ( [0] => 0.22 [1] => 1.78 [2] => 1.83 [3] => 0.86 [4] => 0.88 [5] => 1.64 [6] => 4.71 [7] => 2.13 [8] => 1.59 [9] => 1.57 [10] => 3.68 [11] => 2.08 [12] => 2.22 [13] => 2.73 [14] => 2.21 [15] => 3.38 [16] => 2.13 [17] => 4.14 [18] => 2.82 [19] => 2.74 ) [Inventory_pct] => Array ( [0] => 0.28 [1] => 0.66 [2] => 0.64 [3] => 0.41 [4] => 0.45 [5] => 0.83 [6] => 0.40 [7] => 0.37 [8] => 0.95 [9] => 0.61 [10] => 0.76 [11] => 3.13 [12] => 0.95 [13] => 1.47 [14] => 1.05 [15] => 1.82 [16] => 2.30 [17] => 3.52 [18] => 6.61 [19] => 6.63 ) [Other Current Assets_pct] => Array ( [0] => 0.22 [1] => 0.21 [2] => 0.17 [3] => 1.25 [4] => 0.82 [5] => 1.09 [6] => 1.55 [7] => 0.79 [8] => 2.10 [9] => 22.97 [10] => 19.17 [11] => 14.58 [12] => 16.22 [13] => 10.02 [14] => 10.90 [15] => 11.97 [16] => 5.01 [17] => 5.78 [18] => 5.44 [19] => 5.28 ) [Total Current Assets_pct] => Array ( [0] => 18.75 [1] => 8.76 [2] => 11.41 [3] => 9.05 [4] => 7.07 [5] => 7.98 [6] => 10.52 [7] => 9.16 [8] => 7.68 [9] => 27.74 [10] => 27.77 [11] => 25.11 [12] => 24.23 [13] => 19.12 [14] => 20.39 [15] => 21.08 [16] => 15.48 [17] => 22.30 [18] => 23.22 [19] => 19.02 ) [Net PPE_pct] => Array ( [0] => 54.95 [1] => 90.87 [2] => 88.25 [3] => 72.81 [4] => 76.70 [5] => 88.20 [6] => 84.98 [7] => 82.87 [8] => 86.93 [9] => 67.84 [10] => 70.60 [11] => 73.48 [12] => 70.58 [13] => 71.60 [14] => 74.31 [15] => 76.26 [16] => 81.15 [17] => 73.21 [18] => 71.26 [19] => 73.07 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.71 [6] => 0.52 [7] => 0.46 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Other Long-Term Assets_pct] => Array ( [0] => 26.30 [1] => 0.37 [2] => 0.34 [3] => 18.15 [4] => 16.23 [5] => 3.11 [6] => 3.98 [7] => 7.50 [8] => 5.39 [9] => 4.42 [10] => 1.63 [11] => 1.41 [12] => 5.19 [13] => 9.28 [14] => 5.29 [15] => 2.66 [16] => 3.38 [17] => 4.49 [18] => 5.52 [19] => 7.91 ) [Accts Payable_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 1.74 [5] => 2.66 [6] => 1.85 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 2.37 [13] => 4.47 [14] => 3.63 [15] => 3.66 [16] => 3.13 [17] => 3.63 [18] => 6.14 [19] => 4.25 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 11.33 [5] => 6.76 [6] => 7.93 [7] => 8.07 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 6.76 [13] => 7.35 [14] => 13.33 [15] => 11.03 [16] => 9.66 [17] => 4.09 [18] => 4.31 [19] => 5.09 ) [Other Current Liab._pct] => Array ( [0] => 5.65 [1] => 6.61 [2] => 7.19 [3] => 21.21 [4] => 0.12 [5] => 0.38 [6] => 0.66 [7] => 2.32 [8] => 8.56 [9] => 7.44 [10] => 8.21 [11] => 9.85 [12] => 0.54 [13] => 3.87 [14] => 0.70 [15] => 1.61 [16] => 0.47 [17] => 1.37 [18] => 0.60 [19] => 0.22 ) [Total Current Liabilities_pct] => Array ( [0] => 5.65 [1] => 6.61 [2] => 7.19 [3] => 21.21 [4] => 13.19 [5] => 9.80 [6] => 10.44 [7] => 10.38 [8] => 8.56 [9] => 7.44 [10] => 8.21 [11] => 9.85 [12] => 9.67 [13] => 15.69 [14] => 17.65 [15] => 16.29 [16] => 13.26 [17] => 9.09 [18] => 11.05 [19] => 9.56 ) [Long-Term Debt_pct] => Array ( [0] => 29.16 [1] => 44.13 [2] => 41.29 [3] => 39.46 [4] => 47.33 [5] => 55.76 [6] => 51.54 [7] => 38.38 [8] => 50.65 [9] => 62.98 [10] => 62.02 [11] => 63.02 [12] => 63.29 [13] => 71.65 [14] => 64.17 [15] => 63.00 [16] => 66.55 [17] => 78.86 [18] => 80.66 [19] => 86.19 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.28 [1] => 0.70 [2] => 0.68 [3] => 0.37 [4] => 0.72 [5] => 2.17 [6] => 1.00 [7] => 9.95 [8] => 0.35 [9] => 0.52 [10] => 7.97 [11] => 11.08 [12] => 12.47 [13] => 0.81 [14] => 0.74 [15] => 0.76 [16] => 0.51 [17] => 1.13 [18] => 1.19 [19] => 6.21 ) [Total Liabilities_pct] => Array ( [0] => 35.09 [1] => 51.45 [2] => 49.17 [3] => 61.05 [4] => 61.23 [5] => 67.73 [6] => 62.98 [7] => 58.72 [8] => 59.57 [9] => 70.94 [10] => 78.20 [11] => 83.95 [12] => 85.43 [13] => 88.15 [14] => 82.57 [15] => 80.05 [16] => 80.33 [17] => 89.08 [18] => 92.91 [19] => 101.97 ) [deb2equity] => Array ( [0] => 0.449 [1] => 0.909 [2] => 0.812 [3] => 1.013 [4] => 1.513 [5] => 1.937 [6] => 1.607 [7] => 1.125 [8] => 1.253 [9] => 2.167 [10] => 2.845 [11] => 3.925 [12] => 4.809 [13] => 6.664 [14] => 4.445 [15] => 3.71 [16] => 3.874 [17] => 7.596 [18] => 11.987 [19] => -46.32 ) [debt2rev_totaldebt] => Array ( [0] => 323.602484472 [1] => 693.506493506 [2] => 678.321678322 [3] => 3955.63909774 [4] => 6589.70895522 [5] => 8637.552 [6] => 14507.9122807 [7] => 12581.0535714 [8] => 10601.3241379 [9] => 18505.4013605 [10] => 16323.44375 [11] => 18591.6556291 [12] => 20479.133758 [13] => 16064.4972973 [14] => 21676.1041667 [15] => 15804.8448276 [16] => 16927.748538 [17] => 9087.79166667 [18] => 7969.73333333 [19] => 7706.33333333 ) [debt2rev] => Array ( [0] => 1.784 [1] => 3.188 [2] => 0.544 [3] => 2.026 [4] => 4.332 [5] => 4.264 [6] => 2.757 [7] => 1.972 [8] => 2.787 [9] => 2.346 [10] => 1.417 [11] => 1.877 [12] => 2.063 [13] => 2.096 [14] => 1.39 [15] => 2.42 [16] => 2.529 [17] => 1.885 [18] => 2.48 [19] => 2.414 ) [cogs2rev] => Array ( [0] => 0.34 [1] => 0.36 [2] => 0.38 [3] => 0.24 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.34 [8] => 0.55 [9] => 0.45 [10] => 0.29 [11] => 0.33 [12] => 0.00 [13] => 0.43 [14] => 0.36 [15] => 0.37 [16] => 0.54 [17] => 0.68 [18] => 0.74 [19] => 0.80 ) [inventory2rev] => Array ( [0] => 0.017 [1] => 0.048 [2] => 0.008 [3] => 0.021 [4] => 0.033 [5] => 0.056 [6] => 0.019 [7] => 0.016 [8] => 0.052 [9] => 0.023 [10] => 0.017 [11] => 0.093 [12] => 0.028 [13] => 0.039 [14] => 0.019 [15] => 0.059 [16] => 0.076 [17] => 0.08 [18] => 0.193 [19] => 0.175 ) [ar2asset] => Array ( [0] => 0.002 [1] => 0.018 [2] => 0.018 [3] => 0.009 [4] => 0.009 [5] => 0.016 [6] => 0.047 [7] => 0.021 [8] => 0.016 [9] => 0.016 [10] => 0.037 [11] => 0.021 [12] => 0.022 [13] => 0.027 [14] => 0.022 [15] => 0.034 [16] => 0.021 [17] => 0.041 [18] => 0.028 [19] => 0.027 ) [cash2asset] => Array ( [0] => 0.18 [1] => 0.061 [2] => 0.088 [3] => 0.065 [4] => 0.049 [5] => 0.044 [6] => 0.039 [7] => 0.059 [8] => 0.03 [9] => 0.026 [10] => 0.042 [11] => 0.053 [12] => 0.048 [13] => 0.049 [14] => 0.062 [15] => 0.039 [16] => 0.06 [17] => 0.089 [18] => 0.084 [19] => 0.044 ) [equity2asset] => Array ( [0] => 0.649 [1] => 0.486 [2] => 0.508 [3] => 0.39 [4] => 0.388 [5] => 0.323 [6] => 0.37 [7] => 0.413 [8] => 0.404 [9] => 0.291 [10] => 0.218 [11] => 0.161 [12] => 0.146 [13] => 0.119 [14] => 0.174 [15] => 0.2 [16] => 0.197 [17] => 0.109 [18] => 0.071 [19] => -0.02 ) [equity2liab_tangbile] => Array ( [0] => 1.85 [1] => 0.944 [2] => 1.034 [3] => 0.638 [4] => 0.633 [5] => 0.466 [6] => 0.58 [7] => 0.695 [8] => 0.679 [9] => 0.41 [10] => 0.279 [11] => 0.191 [12] => 0.17 [13] => 0.134 [14] => 0.211 [15] => 0.249 [16] => 0.245 [17] => 0.123 [18] => 0.076 [19] => 0 ) [ppe2asset] => Array ( [0] => 0.55 [1] => 0.909 [2] => 0.883 [3] => 0.728 [4] => 0.767 [5] => 0.882 [6] => 0.85 [7] => 0.829 [8] => 0.869 [9] => 0.678 [10] => 0.706 [11] => 0.735 [12] => 0.706 [13] => 0.716 [14] => 0.743 [15] => 0.763 [16] => 0.811 [17] => 0.732 [18] => 0.713 [19] => 0.731 ) [interest2rev] => Array ( [0] => -9.932 [1] => -18.209 [2] => -14.703 [3] => -17.674 [4] => -29.098 [5] => -35.041 [6] => -16.03 [7] => -12.588 [8] => -12.928 [9] => -6.398 [10] => -10.547 [11] => -13.766 [12] => -12.859 [13] => -14.423 [14] => -8.188 [15] => -14.167 [16] => -13.099 [17] => -17.467 [18] => -16.268 [19] => -17.541 ) [std2asset] => Array ( [0] => 0.057 [1] => 0.066 [2] => 0.072 [3] => 0.212 [4] => 0.132 [5] => 0.098 [6] => 0.104 [7] => 0.104 [8] => 0.086 [9] => 0.074 [10] => 0.082 [11] => 0.098 [12] => 0.097 [13] => 0.157 [14] => 0.177 [15] => 0.163 [16] => 0.133 [17] => 0.091 [18] => 0.111 [19] => 0.096 ) [ltd2asset] => Array ( [0] => 0.292 [1] => 0.441 [2] => 0.413 [3] => 0.395 [4] => 0.473 [5] => 0.558 [6] => 0.515 [7] => 0.384 [8] => 0.507 [9] => 0.63 [10] => 0.62 [11] => 0.63 [12] => 0.633 [13] => 0.716 [14] => 0.642 [15] => 0.63 [16] => 0.666 [17] => 0.789 [18] => 0.807 [19] => 0.862 ) [turnover] => Array ( [0] => 0.163 [1] => 0.138 [2] => 0.759 [3] => 0.195 [4] => 0.135 [5] => 0.147 [6] => 0.216 [7] => 0.236 [8] => 0.182 [9] => 0.268 [10] => 0.438 [11] => 0.336 [12] => 0.34 [13] => 0.377 [14] => 0.558 [15] => 0.306 [16] => 0.301 [17] => 0.44 [18] => 0.343 [19] => 0.378 ) [CF_Net Income] => Array ( [0] => 52.1739130435 [1] => 11.6883116883 [2] => -97.9020979021 [3] => 130.827067669 [4] => 237.708955224 [5] => -695.168 [6] => 2753.21929825 [7] => 3417.21428571 [8] => -61.3724137931 [9] => 2784.76190476 [10] => 6396.1375 [11] => 4018.8013245 [12] => 3286.62420382 [13] => 3083.34054054 [14] => 4867.73611111 [15] => 606.16091954 [16] => 959.087719298 [17] => -3148.86904762 [18] => -465.416666667 [19] => -1179.51851852 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -0.01 [11] => 0 [12] => 0 [13] => 0 [14] => -0.04 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 104.55 [5] => 0 [6] => 300.84 [7] => 352.83 [8] => 40.13 [9] => 325.45 [10] => 361.26 [11] => 273.32 [12] => 234.02 [13] => 171.99 [14] => 296.82 [15] => 97.91 [16] => 124.71 [17] => 0 [18] => 0 [19] => 0 ) [CF_DDA] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 385.514925373 [5] => 731.48 [6] => 814.736842105 [7] => 1106.76785714 [8] => 980.372413793 [9] => 1018.83673469 [10] => 1213.01875 [11] => 1317.05298013 [12] => 1298.40127389 [13] => 1200.3027027 [14] => 1556.03472222 [15] => 1371.23563218 [16] => 1253.14035088 [17] => 1205.4702381 [18] => 641.044444444 [19] => 619.537037037 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow from Operations] => Array ( [0] => 116.770186335 [1] => 54.5454545455 [2] => 80.4195804196 [3] => 506.766917293 [4] => 519.343283582 [5] => 371.888 [6] => 2382.29824561 [7] => 4264.34821429 [8] => 979.482758621 [9] => 3635.86394558 [10] => 5662.41875 [11] => 6490.39735099 [12] => 5296.53503185 [13] => 2950.32432432 [14] => 5741.6875 [15] => 1847.81609195 [16] => 1841.58479532 [17] => 338.410714286 [18] => 380.966666667 [19] => -263.481481481 ) [Cash Flow from Others] => Array ( [0] => 64.5962732919 [1] => 42.8571428571 [2] => 178.321678322 [3] => 375.939849624 [4] => -103.880597015 [5] => 335.576 [6] => -1185.65789474 [7] => -259.633928571 [8] => 60.4827586207 [9] => -167.734693878 [10] => -1946.7375 [11] => 367.814569536 [12] => 379.414012739 [13] => -1719.65405405 [14] => -802.277777778 [15] => -25.5344827586 [16] => -167.900584795 [17] => 2546.19047619 [18] => 89.8222222222 [19] => 449.185185185 ) [Cash Flow_PPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -1045.14179104 [5] => 327.68 [6] => -3589.25438596 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -2038.56953642 [12] => -1876.61783439 [13] => 895.313513514 [14] => -3652.03472222 [15] => -963.557471264 [16] => -3145.52631579 [17] => 700.375 [18] => -24.05 [19] => -15.4567901235 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -1008 [6] => -367.649122807 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -236.377483444 [12] => -18.0191082803 [13] => -910.172972973 [14] => 77.8194444444 [15] => 0 [16] => 0.584795321637 [17] => 770.196428571 [18] => 0 [19] => 1.49382716049 ) [Cash Flow_CPEX] => Array ( [0] => -1.86335403727 [1] => -1.94805194805 [2] => -0.699300699301 [3] => -912.781954887 [4] => -2626.8880597 [5] => -1605.888 [6] => -3824.38596491 [7] => -3447.58928571 [8] => -2598.92413793 [9] => -452.986394558 [10] => -793.41875 [11] => -3696.44370861 [12] => -3629.42038217 [13] => -1825.80540541 [14] => -4565.57638889 [15] => -977.293103448 [16] => -3210.21052632 [17] => -490.345238095 [18] => -80.5722222222 [19] => -15.4567901235 ) [Cash Flow from Investing] => Array ( [0] => 126.086956522 [1] => -552.597402597 [2] => 317.482517483 [3] => -2130.07518797 [4] => -1074.29104478 [5] => 1404.256 [6] => -4358.92982456 [7] => -926.625 [8] => -1537.19310345 [9] => -1830.32653061 [10] => 1115.5625 [11] => -2372.34437086 [12] => -1048.17834395 [13] => 1357.4972973 [14] => -4351.56944444 [15] => -528.959770115 [16] => -1521.25146199 [17] => 2533.76190476 [18] => -16.6277777778 [19] => 82.012345679 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 1445.29861111 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 29.6419753086 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 75.7857142857 [8] => 1.53793103448 [9] => 19.9387755102 [10] => 393.1625 [11] => 0 [12] => 0 [13] => 0 [14] => 1445.29861111 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -917.232432432 [14] => 1777.63888889 [15] => -1538.22413793 [16] => 1140.38011696 [17] => -2865.88690476 [18] => -494.383333333 [19] => -337.839506173 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends] => Array ( [0] => -5.5900621118 [1] => -4.54545454545 [2] => 0 [3] => 0 [4] => 0 [5] => -37.712 [6] => 0 [7] => -1028.625 [8] => -131.84137931 [9] => -2299.54421769 [10] => -6489.46875 [11] => -6023.66887417 [12] => -4168.66242038 [13] => -3545.98918919 [14] => -4457.59027778 [15] => -402.724137931 [16] => -910.631578947 [17] => -101.958333333 [18] => 0 [19] => 0 ) [Cash from Financing] => Array ( [0] => -78.8819875776 [1] => 385.064935065 [2] => -468.531468531 [3] => 1839.84962406 [4] => 459.156716418 [5] => -1844.68 [6] => 2310.37719298 [7] => -2671.09821429 [8] => -36.0689655172 [9] => -1587.0952381 [10] => -6893.525 [11] => -4145.18543046 [12] => -3583.39490446 [13] => -4463.22162162 [14] => -1234.65277778 [15] => -1940.94827586 [16] => 229.748538012 [17] => -2967.8452381 [18] => -491.911111111 [19] => -336.086419753 ) [Other Financing] => Array ( [0] => -73.2919254658 [1] => 389.61038961 [2] => -468.531468531 [3] => 1839.84962406 [4] => 459.156716418 [5] => -1806.968 [6] => 2310.37719298 [7] => -1642.47321429 [8] => 95.7724137931 [9] => 712.448979592 [10] => -404.05625 [11] => 1878.48344371 [12] => 585.267515924 [13] => -4.54747350886E-13 [14] => 0 [15] => -1.70530256582E-13 [16] => 0 [17] => -1.56319401867E-13 [18] => 2.47222222222 [19] => -27.8888888889 ) [Net Change in Cash] => Array ( [0] => 163.97515528 [1] => -112.987012987 [2] => -70.6293706294 [3] => 217.293233083 [4] => -95.7910447761 [5] => -68.536 [6] => 333.745614035 [7] => 666.625 [8] => -593.779310345 [9] => 218.442176871 [10] => -115.54375 [11] => -27.1324503311 [12] => 664.961783439 [13] => -155.4 [14] => 155.465277778 [15] => -622.091954023 [16] => 550.081871345 [17] => -95.6726190476 [18] => -127.572222222 [19] => -517.555555556 ) [NetChangeinCash_others] => Array ( [0] => -1.42108547152E-14 [1] => 1.42108547152E-14 [2] => 5.68434188608E-14 [3] => 0.751879699248 [4] => 0 [5] => -5.68434188608E-14 [6] => 4.54747350886E-13 [7] => -9.09494701773E-13 [8] => -1.13686837722E-13 [9] => 0 [10] => 0 [11] => -9.09494701773E-13 [12] => 0 [13] => 9.09494701773E-13 [14] => 0 [15] => 2.27373675443E-13 [16] => 0 [17] => -5.68434188608E-14 [18] => -5.68434188608E-14 [19] => -5.68434188608E-14 ) [total_freecashflow] => Array ( [0] => 114.906832298 [1] => 52.5974025974 [2] => 79.7202797203 [3] => -406.015037594 [4] => -2107.54477612 [5] => -1234 [6] => -1442.0877193 [7] => 816.758928571 [8] => -1619.44137931 [9] => 3182.87755102 [10] => 4869 [11] => 2793.95364238 [12] => 1667.11464968 [13] => 1124.51891892 [14] => 1176.11111111 [15] => 870.522988506 [16] => -1368.62573099 [17] => -151.93452381 [18] => 300.394444444 [19] => -278.938271605 ) [CF_Net Income_pct] => Array ( [0] => 44.68 [1] => 21.43 [2] => -121.74 [3] => 25.82 [4] => 45.77 [5] => -186.93 [6] => 115.57 [7] => 80.13 [8] => -6.27 [9] => 76.59 [10] => 112.96 [11] => 61.92 [12] => 62.05 [13] => 104.51 [14] => 84.78 [15] => 32.80 [16] => 52.08 [17] => -930.49 [18] => -122.17 [19] => 0 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 386 [5] => 731 [6] => 815 [7] => 1,107 [8] => 980 [9] => 1,019 [10] => 1,213 [11] => 1,317 [12] => 1,298 [13] => 1,200 [14] => 1,556 [15] => 1,371 [16] => 1,253 [17] => 1,205 [18] => 641 [19] => 0 ) [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 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0 ) [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 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0 ) [Cash Flow_CPEX_pct] => Array ( [0] => -1.60 [1] => -3.57 [2] => -0.87 [3] => -180.12 [4] => -505.81 [5] => -431.82 [6] => -160.53 [7] => -80.85 [8] => -265.34 [9] => -12.46 [10] => -14.01 [11] => -56.95 [12] => -68.52 [13] => -61.88 [14] => -79.52 [15] => -52.89 [16] => -174.32 [17] => -144.90 [18] => -21.15 [19] => 0 ) [Cash Flow from Investing_pct] => Array ( [0] => 107.98 [1] => -1,013.10 [2] => 394.78 [3] => -420.33 [4] => -206.86 [5] => 377.60 [6] => -182.97 [7] => -21.73 [8] => -156.94 [9] => -50.34 [10] => 19.70 [11] => -36.55 [12] => -19.79 [13] => 46.01 [14] => -75.79 [15] => -28.63 [16] => -82.61 [17] => 748.72 [18] => -4.36 [19] => 0 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 25.17 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => -31.09 [14] => 30.96 [15] => -83.25 [16] => 61.92 [17] => -846.87 [18] => -129.77 [19] => 0 ) [Dividends_pct] => Array ( [0] => -4.79 [1] => -8.33 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => -10.14 [6] => 0.00 [7] => -24.12 [8] => -13.46 [9] => -63.25 [10] => -114.61 [11] => -92.81 [12] => -78.71 [13] => -120.19 [14] => -77.64 [15] => -21.79 [16] => -49.45 [17] => -30.13 [18] => 0.00 [19] => 0 ) [Other Financing_pct] => Array ( [0] => -67.55 [1] => 705.95 [2] => -582.61 [3] => 363.06 [4] => 88.41 [5] => -496.03 [6] => 96.98 [7] => -62.64 [8] => -3.68 [9] => -43.65 [10] => -121.74 [11] => -63.87 [12] => -67.66 [13] => -151.28 [14] => -21.50 [15] => -105.04 [16] => 12.48 [17] => -877.00 [18] => -129.12 [19] => 0 ) [Cash from Financing_pct] => Array ( [0] => -4.79 [1] => -8.33 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => -10.14 [6] => 0.00 [7] => -24.12 [8] => -13.46 [9] => -63.25 [10] => -114.61 [11] => -92.81 [12] => -78.71 [13] => -151.28 [14] => -21.50 [15] => -105.04 [16] => 12.48 [17] => -877.00 [18] => -129.77 [19] => 0 ) [Net Change in Cash_pct] => Array ( [0] => 140.43 [1] => -207.14 [2] => -87.83 [3] => 42.88 [4] => -18.44 [5] => -18.43 [6] => 14.01 [7] => 15.63 [8] => -60.62 [9] => 6.01 [10] => -2.04 [11] => -0.42 [12] => 12.55 [13] => -5.27 [14] => 2.71 [15] => -33.67 [16] => 29.87 [17] => -28.27 [18] => -33.49 [19] => 0 ) [total_freecashflow_pct] => Array ( [0] => 98.40 [1] => 96.43 [2] => 99.13 [3] => -80.12 [4] => -405.81 [5] => -331.82 [6] => -60.53 [7] => 19.15 [8] => -165.34 [9] => 87.54 [10] => 85.99 [11] => 43.05 [12] => 31.48 [13] => 38.12 [14] => 20.48 [15] => 47.11 [16] => -74.32 [17] => -44.90 [18] => 78.85 [19] => 0 ) [per share eps] => Array ( [0] => 0 [1] => 0 [2] => -2.12587412587 [3] => 2.83458646617 [4] => 5.14925373134 [5] => -14.08 [6] => 37.4561403509 [7] => 44.4642857143 [8] => -0.827586206897 [9] => 37.2108843537 [10] => 86.1875 [11] => 53.7086092715 [12] => 43.949044586 [13] => 41.1891891892 [14] => 63.4722222222 [15] => 7.58620689655 [16] => 11.7543859649 [17] => -40.4761904762 [18] => -5.88888888889 [19] => -14.5679012346 ) [eps_nri] => Array ( [0] => 0 [1] => 0 [2] => -2.0979020979 [3] => 2.85714285714 [4] => 5.14925373134 [5] => -14.08 [6] => 37.4561403509 [7] => 38.0357142857 [8] => 0.620689655172 [9] => 39.8639455782 [10] => 76.3125 [11] => 52.4503311258 [12] => 42.8025477707 [13] => 40.8108108108 [14] => 63.4722222222 [15] => 7.58620689655 [16] => 11.2865497076 [17] => -40.4761904762 [18] => -5 [19] => -14.5061728395 ) [ROE] => Array ( [0] => 7.24 [1] => 1.53 [2] => -11.73 [3] => 3.35 [4] => 5.46 [5] => -15.59 [6] => 30.49 [7] => 30.56 [8] => -0.73 [9] => 32.61 [10] => 111.48 [11] => 84.85 [12] => 77.18 [13] => 127.91 [14] => 99.51 [15] => 13.85 [16] => 21.6 [17] => -263.5 [18] => -69.15 [19] => 0 ) [ROA] => Array ( [0] => 4.7 [1] => 0.74 [2] => -5.96 [3] => 1.31 [4] => 2.12 [5] => -5.03 [6] => 11.29 [7] => 12.62 [8] => -0.29 [9] => 9.48 [10] => 24.3 [11] => 13.62 [12] => 11.24 [13] => 15.16 [14] => 17.35 [15] => 2.76 [16] => 4.25 [17] => -28.77 [18] => -4.9 [19] => -13.78 ) [ROC_capital] => Array ( [0] => 820.49689441 [1] => 1568.83116883 [2] => 1639.86013986 [3] => 8330.07518797 [4] => 9502.53731343 [5] => 13437.592 [6] => 23676.9122807 [7] => 25143.1160714 [8] => 20240.8896552 [9] => 34833.1904762 [10] => 30935.5 [11] => 33388.0264901 [12] => 32458.9872611 [13] => 20486.9567568 [14] => 29538.375 [15] => 23340.6321839 [16] => 22572.4853801 [17] => 11096.5416667 [18] => 9371.08333333 [19] => 8220.08641975 ) [ROC] => Array ( [0] => 6.36 [1] => 0.75 [2] => -5.97 [3] => 1.57 [4] => 2.5 [5] => -5.17 [6] => 11.63 [7] => 13.59 [8] => -0.3 [9] => 7.99 [10] => 20.68 [11] => 12.04 [12] => 10.13 [13] => 15.05 [14] => 16.43 [15] => 2.53 [16] => 4.18 [17] => -28.41 [18] => -4.91 [19] => -14.16 ) [ROC_JOEL_capital] => Array ( [0] => 609.937888199 [1] => 1427.92207792 [2] => 1449.65034965 [3] => 7297.7443609 [4] => 8649.55223881 [5] => 12257.016 [6] => 21745.5614035 [7] => 22710.5089286 [8] => 18194.0758621 [9] => 25136.1428571 [10] => 22634.55 [11] => 24612.410596 [12] => 25450.5541401 [13] => 15757.5081081 [14] => 23537.1111111 [15] => 18823.5057471 [16] => 19318.5555556 [17] => 8945.14880952 [18] => 7445.18333333 [19] => 7027.80246914 ) [ROC_JOEL] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 10.84 [5] => 7.64 [6] => 18.87 [7] => 14.72 [8] => 3.49 [9] => 13.02 [10] => 31.07 [11] => 23.09 [12] => 20.11 [13] => 17.81 [14] => 25.09 [15] => 7.33 [16] => 8.69 [17] => -26.59 [18] => 1.41 [19] => -8.82 ) [ROC_JOEL_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 7.8 [5] => -0.16 [6] => 16.34 [7] => 17.08 [8] => 2.97 [9] => 13.69 [10] => 31.38 [11] => 25.51 [12] => 21.15 [13] => 23.73 [14] => 25.28 [15] => 8.01 [16] => 9.35 [17] => -25.08 [18] => 1.7 [19] => -8.49 ) [grossmargin] => Array ( [0] => 66.1 [1] => 64.48 [2] => 62.01 [3] => 76.01 [4] => 0 [5] => 0 [6] => 0 [7] => 65.51 [8] => 44.71 [9] => 55.22 [10] => 71.17 [11] => 66.83 [12] => 0 [13] => 57.3 [14] => 64.12 [15] => 62.53 [16] => 46.45 [17] => 32.31 [18] => 26.4 [19] => 19.99 ) [pretaxmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 15.64 [5] => -36 [6] => 52.32 [7] => 49.05 [8] => 1.3 [9] => 37.91 [10] => 52.68 [11] => 50.88 [12] => 42.44 [13] => 35.54 [14] => 31.22 [15] => 9.31 [16] => 14.35 [17] => -65.24 [18] => -12.25 [19] => -36.66 ) [operatingmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 61.62 [5] => 46.21 [6] => 77.98 [7] => 52.4 [8] => 16.69 [9] => 41.48 [10] => 61.05 [11] => 57.36 [12] => 51.55 [13] => 36.61 [14] => 37.86 [15] => 21.13 [16] => 25.1 [17] => -49.33 [18] => 3.27 [19] => -19.42 ) [netmargin] => Array ( [0] => 28.77 [1] => 5.37 [2] => -7.86 [3] => 6.7 [4] => 15.62 [5] => -34.32 [6] => 52.32 [7] => 53.56 [8] => -1.61 [9] => 35.31 [10] => 55.53 [11] => 40.56 [12] => 33.11 [13] => 40.22 [14] => 31.11 [15] => 9.04 [16] => 14.1 [17] => -65.37 [18] => -14.31 [19] => -36.45 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.270 [5] => 0.000 [6] => 0.000 [7] => 1.380 [8] => 0.000 [9] => 2.920 [10] => 2.490 [11] => 4.230 [12] => 4.230 [13] => 5.520 [14] => 3.180 [15] => 20.700 [16] => 12.270 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 1.27 [5] => 0.00 [6] => 0.00 [7] => 1.38 [8] => 0.00 [9] => 2.92 [10] => 2.50 [11] => 4.34 [12] => 4.21 [13] => 5.56 [14] => 3.24 [15] => 20.70 [16] => 12.26 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.270 [5] => 0.000 [6] => 0.000 [7] => 1.380 [8] => 0.000 [9] => 2.920 [10] => 2.490 [11] => 4.230 [12] => 4.230 [13] => 5.520 [14] => 3.180 [15] => 20.700 [16] => 12.270 [17] => 0.000 [18] => 0.000 [19] => 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] => 0.390 [8] => 0.300 [9] => 0.920 [10] => 2.810 [11] => 3.600 [12] => 3.290 [13] => 8.050 [14] => 3.030 [15] => 2.870 [16] => 0.000 [17] => 1.660 [18] => 2.120 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1041.41 [8] => -12.97 [9] => 812.85 [10] => 2243.68 [11] => 1281.91 [12] => 1119.93 [13] => 482.72 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 5.320 [8] => 2.800 [9] => 2.530 [10] => 5.170 [11] => 6.170 [12] => 8.390 [13] => 17.650 [14] => 12.550 [15] => 14.080 [16] => 0.000 [17] => 1.910 [18] => 81.500 [19] => 62.330 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.200 [5] => 0.000 [6] => 0.000 [7] => 0.670 [8] => 0.770 [9] => 0.930 [10] => 1.380 [11] => 1.740 [12] => 1.400 [13] => 2.050 [14] => 1.000 [15] => 1.880 [16] => 1.790 [17] => 0.420 [18] => 0.470 [19] => 0.540 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -9.872 [6] => -16.298245614 [7] => -9.96428571429 [8] => -12.1793103448 [9] => -15.0612244898 [10] => -12.4375 [11] => -13.6026490066 [12] => -15.9363057325 [13] => -12.3135135135 [14] => -18.5833333333 [15] => -1.13793103448 [16] => 10.2105263158 [17] => 19.7023809524 [18] => 20.9555555556 [19] => 30.3950617284 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 128.210 [8] => 32.830 [9] => 22.520 [10] => 40.540 [11] => 74.160 [12] => 44.660 [13] => 14.390 [14] => 1.200 [15] => -13.570 [16] => -17.750 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.960 [8] => -14.060 [9] => -120.470 [10] => 9.110 [11] => 14.080 [12] => 42.620 [13] => -21.590 [14] => -47.760 [15] => -14.830 [16] => -12.630 [17] => 9.610 [18] => 12.840 [19] => 10.260 ) [zscore] => Array ( [0] => 0.440 [1] => 0.200 [2] => 0.570 [3] => 0.000 [4] => -0.040 [5] => -0.090 [6] => 0.230 [7] => 0.580 [8] => 0.470 [9] => 1.220 [10] => 1.790 [11] => 1.340 [12] => 1.180 [13] => 1.510 [14] => 1.450 [15] => 0.770 [16] => 0.760 [17] => -0.840 [18] => -0.420 [19] => -0.510 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 0 [4] => 5 [5] => 3 [6] => 7 [7] => 5 [8] => 4 [9] => 8 [10] => 6 [11] => 4 [12] => 3 [13] => 5 [14] => 8 [15] => 5 [16] => 5 [17] => 4 [18] => 5 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 13.620 [5] => -2.100 [6] => -0.120 [7] => -3.030 [8] => -2.900 [9] => -1.930 [10] => -1.640 [11] => -3.700 [12] => -1.540 [13] => -2.220 [14] => -2.970 [15] => -2.000 [16] => -2.660 [17] => -3.510 [18] => -2.920 [19] => -4.130 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 11.95 [7] => 19.04 [8] => 16.96 [9] => 24.62 [10] => 42.21 [11] => 47.63 [12] => 48.86 [13] => 51.06 [14] => 57.63 [15] => 53.13 [16] => 38.86 [17] => 23.17 [18] => 12.82 [19] => 2.60 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 2.830 [8] => 2.920 [9] => 5.320 [10] => 6.050 [11] => 5.260 [12] => 4.160 [13] => 6.030 [14] => 3.220 [15] => 3.170 [16] => 3.920 [17] => 1.090 [18] => 1.410 [19] => 7.140 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -43.660 [6] => -5.930 [7] => 40.250 [8] => -38.430 [9] => 39.090 [10] => 156.710 [11] => 277.390 [12] => 371.990 [13] => 362.860 [14] => 343.630 [15] => 261.820 [16] => 128.020 [17] => 75.960 [18] => 38.270 [19] => 6.420 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 34.5 [3] => 0 [4] => 48.2 [5] => 60.51 [6] => 118.29 [7] => 123.96 [8] => 75.99 [9] => 171.93 [10] => 237.06 [11] => 186.41 [12] => 195.03 [13] => 191.12 [14] => 249.98 [15] => 129.89 [16] => 123.63 [17] => 83.2 [18] => 57.43 [19] => 60.57 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 4.170 [5] => 0.000 [6] => 0.000 [7] => 2.350 [8] => 3.740 [9] => 3.130 [10] => 2.970 [11] => 3.910 [12] => 3.650 [13] => 3.490 [14] => 2.200 [15] => 3.920 [16] => 3.860 [17] => 2.070 [18] => 2.810 [19] => 2.660 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 16.440 [5] => 0.000 [6] => 0.000 [7] => 7.900 [8] => 9.270 [9] => 5.970 [10] => 4.030 [11] => 5.020 [12] => 5.310 [13] => 6.130 [14] => 4.450 [15] => 8.820 [16] => 8.440 [17] => 0.000 [18] => 17.170 [19] => 23.750 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 44.970 [8] => 12.820 [9] => 8.780 [10] => 4.670 [11] => 6.810 [12] => 7.050 [13] => 9.760 [14] => 5.810 [15] => 18.560 [16] => 15.520 [17] => 0.000 [18] => 208.210 [19] => 134.180 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 181.366459627 [1] => 217.532467532 [2] => 1246.15384615 [3] => 1952.63157895 [4] => 1521.34328358 [5] => 2025.712 [6] => 5262.66666667 [7] => 6380.45535714 [8] => 3804.10344828 [9] => 7887.34013605 [10] => 11518.26875 [11] => 9907.1192053 [12] => 9925.91719745 [13] => 7665.37837838 [14] => 15599.3819444 [15] => 6530.72988506 [16] => 6693.19883041 [17] => 4822.03571429 [18] => 3213.11666667 [19] => 3192.5308642 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 385.514925373 [5] => 731.48 [6] => 814.736842105 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1302.46357616 [12] => 1273.0955414 [13] => 1187.23243243 [14] => 1552.21527778 [15] => 1363.86781609 [16] => 1244.74269006 [17] => 1164.26785714 [18] => 596.872222222 [19] => 616.061728395 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 18.0124223602 [1] => 39.6103896104 [2] => 183.216783217 [3] => 345.112781955 [4] => 442.686567164 [5] => 709.824 [6] => 843.631578947 [7] => 803.142857143 [8] => 491.8 [9] => 504.653061224 [10] => 1214.8625 [11] => 1363.82119205 [12] => 1276.40764331 [13] => 1105.59459459 [14] => 1277.25694444 [15] => 925.218390805 [16] => 876.713450292 [17] => 842.244047619 [18] => 522.716666667 [19] => 559.987654321 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 86.936 [6] => 32.5701754386 [7] => 10.3482142857 [8] => 0.289655172414 [9] => 0.299319727891 [10] => 489.54375 [11] => 954.675496689 [12] => 159.72611465 [13] => 84.7783783784 [14] => 417.625 [15] => 361.609195402 [16] => 310.035087719 [17] => 14.9345238095 [18] => 18.8388888889 [19] => 37.2469135802 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 200 [1] => 96.1038961039 [2] => 144.055944056 [3] => 653.383458647 [4] => 552.492537313 [5] => 523.736 [6] => 908.01754386 [7] => 1590.85714286 [8] => 635.020689655 [9] => 761.904761905 [10] => 605.49375 [11] => 614.450331126 [12] => 1255.92993631 [13] => 910.443243243 [14] => 1325.13194444 [15] => 474.568965517 [16] => 1032.97660819 [17] => 955.75 [18] => 764.461111111 [19] => 331.845679012 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 297.51552795 [1] => 19.4805194805 [2] => 18.8811188811 [3] => 1985.71428571 [4] => 1966.52985075 [5] => 781.744 [6] => 1480.35087719 [7] => 2347.26785714 [8] => 1766.51724138 [9] => 8226.38095238 [10] => 6162.4375 [11] => 6595.43046358 [12] => 6697.93630573 [13] => 4309 [14] => 5240.84027778 [15] => 3872.63793103 [16] => 2681.70175439 [17] => 1525.47619048 [18] => 1666.96111111 [19] => 1710.31481481 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 195.059701493 [5] => 367.048 [6] => 450.763157895 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 693.184713376 [13] => 908.967567568 [14] => 1014.76388889 [15] => 781.356321839 [16] => 695.32748538 [17] => 397.964285714 [18] => 575.927777778 [19] => 358.777777778 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1272.76865672 [5] => 934.512 [6] => 1935.57017544 [7] => 2185.03571429 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 1976.21656051 [13] => 1494.13513514 [14] => 3727.52777778 [15] => 2354.23563218 [16] => 2146.04678363 [17] => 448.369047619 [18] => 404.277777778 [19] => 429.851851852 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 72.1189189189 [14] => 112.013888889 [15] => 88.7471264368 [16] => 40.1169590643 [17] => 33.5119047619 [18] => 15.7777777778 [19] => 0.604938271605 ) [BS_other_liabilities_Insurance] => Array ( [0] => 65.8385093168 [1] => 114.935064935 [2] => 129.370629371 [3] => 2163.15789474 [4] => 94.6343283582 [5] => 351.344 [6] => 405.342105263 [7] => 3324.0625 [8] => 1866.05517241 [9] => 2337.6462585 [10] => 4259.00625 [11] => 6174.24503311 [12] => 3804.60509554 [13] => 879.4 [14] => 290.944444444 [15] => 416.304597701 [16] => 177.666666667 [17] => 240.166666667 [18] => 152.705555556 [19] => 542.660493827 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -420.313432836 [5] => -649.336 [6] => -783.473684211 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -1093.35761589 [12] => -973.146496815 [13] => -811.994594595 [14] => -991.118055556 [15] => -793.212643678 [16] => -798.16374269 [17] => -818.68452381 [18] => -521.994444444 [19] => -559.475308642 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -22.3602484472 [1] => -28.5714285714 [2] => -544.055944056 [3] => -639.097744361 [4] => -443.402985075 [5] => -825.744 [6] => -896.543859649 [7] => -1222.94642857 [8] => -1068.68965517 [9] => -1161.68027211 [10] => -1372.99375 [11] => -1456.45033113 [12] => -1503.13375796 [13] => -1397.11351351 [14] => -2571.22916667 [15] => -2711.2816092 [16] => -1618.33918129 [17] => -1421.94642857 [18] => -829.411111111 [19] => -814.771604938 ) [BS_MoneyMarket] => Array ( [0] => -200 [1] => -96.1038961039 [2] => -144.055944056 [3] => -653.383458647 [4] => -552.492537313 [5] => -523.736 [6] => -908.01754386 [7] => -1590.85714286 [8] => -635.020689655 [9] => -761.904761905 [10] => -605.49375 [11] => -614.450331126 [12] => -1255.92993631 [13] => -910.443243243 [14] => -1325.13194444 [15] => -474.568965517 [16] => -1032.97660819 [17] => -955.75 [18] => -764.461111111 [19] => -331.845679012 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 497.51552795 [1] => 115.584415584 [2] => 162.937062937 [3] => 2639.09774436 [4] => 2519.02238806 [5] => 1305.48 [6] => 2388.36842105 [7] => 3938.125 [8] => 2401.53793103 [9] => 8988.28571429 [10] => 6767.93125 [11] => 7209.8807947 [12] => 7953.86624204 [13] => 5219.44324324 [14] => 6565.97222222 [15] => 4347.20689655 [16] => 3714.67836257 [17] => 2481.22619048 [18] => 2431.42222222 [19] => 2042.16049383 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 65.8385093168 [1] => 114.935064935 [2] => 129.370629371 [3] => 2163.15789474 [4] => 94.6343283582 [5] => 351.344 [6] => 405.342105263 [7] => 3324.0625 [8] => 1866.05517241 [9] => 2337.6462585 [10] => 4259.00625 [11] => 6174.24503311 [12] => 3804.60509554 [13] => 951.518918919 [14] => 402.958333333 [15] => 505.051724138 [16] => 217.783625731 [17] => 273.678571429 [18] => 168.483333333 [19] => 543.265432099 ) [cash2debt] => Array ( [0] => 0.618 [1] => 0.139 [2] => 0.212 [3] => 0.165 [4] => 0.084 [5] => 0.071 [6] => 0.065 [7] => 0.126 [8] => 0.06 [9] => 0.041 [10] => 0.067 [11] => 0.084 [12] => 0.069 [13] => 0.062 [14] => 0.08 [15] => 0.053 [16] => 0.079 [17] => 0.107 [18] => 0.098 [19] => 0.048 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 33.96 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 406.21875 [11] => -1122.24503311 [12] => -1010.7133758 [13] => -119.794594595 [14] => -15.1666666667 [15] => -15.9252873563 [16] => -15.1871345029 [17] => -3.51785714286 [18] => 5.67222222222 [19] => 15.8827160494 ) [TaxProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -0.223880597015 [5] => 0.072 [6] => -0.359649122807 [7] => -3.96428571429 [8] => 0.151724137931 [9] => -0.0204081632653 [10] => -1.1125 [11] => 0.12582781457 [12] => -1.03184713376 [13] => -2.26486486486 [14] => -2.15277777778 [15] => -2.07471264368 [16] => -1.27485380117 [17] => -3.16666666667 [18] => -2.10555555556 [19] => -1.75308641975 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 43.3566433566 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => -180.906432749 [17] => 2555.57738095 [18] => -42.0944444444 [19] => 446.944444444 ) [Net Income (Continuing Operations)] => Array ( [0] => 52.1739130435 [1] => 11.6883116883 [2] => -97.9020979021 [3] => 130.827067669 [4] => 237.708955224 [5] => -729.128 [6] => 2753.21929825 [7] => 2921.63392857 [8] => 49.4620689655 [9] => 2989.89795918 [10] => 5661.01875 [11] => 3925.45033113 [12] => 3200.5477707 [13] => 3053.92432432 [14] => 4867.73611111 [15] => 606.16091954 [16] => 959.087719298 [17] => -3148.86904762 [18] => -395.727777778 [19] => -1172.08641975 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 213.928571429 [8] => -13.3034482759 [9] => 24.5714285714 [10] => 735.11875 [11] => 93.3509933775 [12] => 86.076433121 [13] => 29.4162162162 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => -69.6888888889 [19] => -7.43209876543 ) [eps_diluated] => Array ( [0] => 0 [1] => 0 [2] => -2.12587412587 [3] => 2.83458646617 [4] => 5.14925373134 [5] => -14.08 [6] => 37.4561403509 [7] => 44.4642857143 [8] => -0.827586206897 [9] => 37.2108843537 [10] => 86.1875 [11] => 53.7086092715 [12] => 43.949044586 [13] => 41.1891891892 [14] => 63.4722222222 [15] => 7.58620689655 [16] => 11.7543859649 [17] => -40.4761904762 [18] => -5.88888888889 [19] => -14.5679012346 ) [eps_basic] => Array ( [0] => 0 [1] => 0 [2] => -2.12587412587 [3] => 2.83458646617 [4] => 5.14925373134 [5] => -14.08 [6] => 37.5438596491 [7] => 44.5535714286 [8] => -0.827586206897 [9] => 37.2108843537 [10] => 86.1875 [11] => 53.7086092715 [12] => 43.949044586 [13] => 41.1891891892 [14] => 63.5416666667 [15] => 7.58620689655 [16] => 12.1052631579 [17] => -40.4761904762 [18] => -5.88888888889 [19] => -14.5679012346 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 625.688741722 [12] => 0 [13] => 0 [14] => 0 [15] => 185.965517241 [16] => 158.403508772 [17] => 145.529761905 [18] => 300.538888889 [19] => 284.641975309 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherInventories] => Array ( [0] => 19.2893792678 [1] => 67.4650025299 [2] => 73.3532202064 [3] => 310.927695178 [4] => 379.427489419 [5] => 913.92 [6] => 861.034164358 [7] => 901.62627551 [8] => 1366.13555291 [9] => 1210.05136749 [10] => 1250.6640625 [11] => 297.907284768 [12] => 1776.58322853 [13] => 1619.72242513 [14] => 2036.21720679 [15] => 201.683908046 [16] => 351.549707602 [17] => 240.297619048 [18] => 319.472222222 [19] => 274.888888889 ) [CashAndCashEquivalents] => Array ( [0] => 200 [1] => 96.1038961039 [2] => 144.055944056 [3] => 653.383458647 [4] => 552.492537313 [5] => 523.736 [6] => 908.01754386 [7] => 1590.85714286 [8] => 635.020689655 [9] => 761.904761905 [10] => 605.49375 [11] => 614.450331126 [12] => 1255.92993631 [13] => 910.443243243 [14] => 1325.13194444 [15] => 474.568965517 [16] => 1032.97660819 [17] => 955.75 [18] => 764.461111111 [19] => 331.845679012 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 86.936 [6] => 32.5701754386 [7] => 10.3482142857 [8] => 0.289655172414 [9] => 0.299319727891 [10] => 489.54375 [11] => 954.675496689 [12] => 159.72611465 [13] => 84.7783783784 [14] => 417.625 [15] => 361.609195402 [16] => 310.035087719 [17] => 14.9345238095 [18] => 18.8388888889 [19] => 37.2469135802 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 105.476821192 [12] => 0 [13] => 866.475675676 [14] => 3154.35416667 [15] => 2379.12643678 [16] => 1311.80701754 [17] => 77.6726190476 [18] => 149.516666667 [19] => 183.135802469 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 26930.0982143 [8] => 0 [9] => 26193.5714286 [10] => 25227.86875 [11] => 29513.8609272 [12] => 0 [13] => 18524.3297297 [14] => 25131.875 [15] => 20473.591954 [16] => 22945.9356725 [17] => 2734 [18] => 2269.58333333 [19] => 2520.79012346 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8616.69402985 [5] => 12184.896 [6] => 20730.7719298 [7] => 26930.0982143 [8] => 23448.3586207 [9] => 26193.5714286 [10] => 25227.86875 [11] => 29619.3377483 [12] => 20633.7770701 [13] => 19390.8054054 [14] => 28286.2291667 [15] => 22852.7183908 [16] => 24257.7426901 [17] => 15155.5952381 [18] => 13198.1388889 [19] => 12751.4753086 ) [AccumulatedDepreciation] => Array ( [0] => -162.732919255 [1] => -235.714285714 [2] => -343.356643357 [3] => -1584.21052632 [4] => 0 [5] => 0 [6] => 0 [7] => -4482.17857143 [8] => -5254.28275862 [9] => -6259.11564626 [10] => -6645.35 [11] => -7941.31125828 [12] => 0 [13] => -4830.78918919 [14] => -7500.77777778 [15] => -6569.22413793 [16] => -6234.53216374 [17] => -7134.68452381 [18] => -6515.09444444 [19] => -6583.08024691 ) [AccountsPayable] => Array ( [0] => 6.21118012422 [1] => 8.44155844156 [2] => 0 [3] => 46.6165413534 [4] => 57.6417910448 [5] => 64.008 [6] => 93.0701754386 [7] => 62.4464285714 [8] => 53.2206896552 [9] => 49.5850340136 [10] => 51.675 [11] => 62.1324503311 [12] => 111.929936306 [13] => 86.7189189189 [14] => 187.736111111 [15] => 210.195402299 [16] => 78.4970760234 [17] => 33.9702380952 [18] => 33.1944444444 [19] => 82.1111111111 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0.473684210526 [17] => 0 [18] => 0 [19] => 0 ) [OtherAccruedExpenses] => Array ( [0] => -6.21118012422 [1] => -8.44155844156 [2] => 0 [3] => -46.6165413534 [4] => 137.417910448 [5] => 303.04 [6] => 357.692982456 [7] => -62.4464285714 [8] => -53.2206896552 [9] => -49.5850340136 [10] => -51.675 [11] => -62.1324503311 [12] => 581.25477707 [13] => 822.248648649 [14] => 827.027777778 [15] => 571.16091954 [16] => 616.356725146 [17] => 363.994047619 [18] => 542.733333333 [19] => 276.666666667 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LongTermDebt] => Array ( [0] => 323.602484472 [1] => 693.506493506 [2] => 678.321678322 [3] => 3955.63909774 [4] => 5316.94029851 [5] => 7703.04 [6] => 11678.7017544 [7] => 10396.0178571 [8] => 8811.48275862 [9] => 13377.3537415 [10] => 11747.4875 [11] => 13914.3112583 [12] => 13897.3566879 [13] => 2036.34054054 [14] => 4268.58333333 [15] => 4371.82758621 [16] => 6963.52631579 [17] => 2940.42857143 [18] => 2573.84444444 [19] => 2693.65432099 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 893.640350877 [7] => 2532.70535714 [8] => 1789.84137931 [9] => 5128.04761905 [10] => 4575.95625 [11] => 4677.34437086 [12] => 4605.56050955 [13] => 12534.0216216 [14] => 13679.9930556 [15] => 9078.7816092 [16] => 7818.1754386 [17] => 5698.99404762 [18] => 4991.61111111 [19] => 4582.82716049 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 138.420382166 [13] => 107.081081081 [14] => 124.680555556 [15] => 72.6954022989 [16] => 37.6608187135 [17] => 36.8095238095 [18] => 14.3055555556 [19] => 7.95061728395 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 52.1739130435 [1] => 11.6883116883 [2] => -97.9020979021 [3] => 130.827067669 [4] => 237.708955224 [5] => -695.168 [6] => 2753.21929825 [7] => 3417.21428571 [8] => -61.3724137931 [9] => 2784.76190476 [10] => 6396.1375 [11] => 4018.8013245 [12] => 3286.62420382 [13] => 3087.06486486 [14] => 4852.65277778 [15] => 606.16091954 [16] => 959.087719298 [17] => -3148.86904762 [18] => -465.416666667 [19] => -1179.51851852 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 3.72432432432 [14] => -15.0833333333 [15] => 3.94252873563 [16] => -0.80701754386 [17] => 0.434523809524 [18] => -0.0166666666667 [19] => 0.123456790123 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -12.0970149254 [5] => -9.24 [6] => -879.359649123 [7] => 594.044642857 [8] => 82.4 [9] => -176.836734694 [10] => -1130.76875 [11] => 387.337748344 [12] => -3.0127388535 [13] => 115.064864865 [14] => 76.2638888889 [15] => -102.022988506 [16] => 145.69005848 [17] => 58.1369047619 [18] => 70.7833333333 [19] => 69.462962963 ) [ChangeInInventory] => Array ( [0] => 0.621118012422 [1] => -7.14285714286 [2] => -14.6853146853 [3] => 9.02255639098 [4] => -10.0820895522 [5] => -39.32 [6] => 31.2280701754 [7] => -1.07142857143 [8] => -120.089655172 [9] => 23.7346938776 [10] => -37.2875 [11] => -85.8741721854 [12] => 7.59872611465 [13] => -63.6324324324 [14] => 91.75 [15] => 40.9827586207 [16] => -146.321637427 [17] => 104.714285714 [18] => -111.705555556 [19] => 54.3765432099 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 44.4553571429 [8] => -20.3517241379 [9] => -19.2993197279 [10] => -22.4 [11] => 14.1986754967 [12] => 0 [13] => 18.0594594595 [14] => -11.6875 [15] => -25.9540229885 [16] => 38.2631578947 [17] => 14.755952381 [18] => 7.94444444444 [19] => 2.77160493827 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -26.0298507463 [5] => 7.848 [6] => -42.9298245614 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 54.5695364238 [12] => 82.5987261146 [13] => 351.735135135 [14] => -12.9305555556 [15] => 15.2068965517 [16] => -95.6900584795 [17] => -177.916666667 [18] => -26.7388888889 [19] => -23.0308641975 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 786.728476821 [12] => 332.095541401 [13] => 382.610810811 [14] => 135.277777778 [15] => -104.045977011 [16] => -202.742690058 [17] => -264.380952381 [18] => 115.516666667 [19] => -152.685185185 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfPPE] => Array ( [0] => -1.86335403727 [1] => -1.94805194805 [2] => -0.699300699301 [3] => -912.781954887 [4] => -2626.8880597 [5] => -1605.888 [6] => -3824.38596491 [7] => -3447.58928571 [8] => -2598.92413793 [9] => -452.986394558 [10] => -793.41875 [11] => -3696.44370861 [12] => -3629.42038217 [13] => -1825.80540541 [14] => -4565.57638889 [15] => -977.293103448 [16] => -3210.21052632 [17] => -490.345238095 [18] => -80.5722222222 [19] => -15.4567901235 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 253.146853147 [3] => 380.45112782 [4] => 1581.74626866 [5] => 1933.568 [6] => 235.131578947 [7] => 3572.41964286 [8] => 1226.91034483 [9] => 2906.83673469 [10] => 373.66875 [11] => 1657.87417219 [12] => 1752.80254777 [13] => 2721.11891892 [14] => 913.541666667 [15] => 13.7356321839 [16] => 64.6842105263 [17] => 1190.7202381 [18] => 56.5222222222 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -1008 [6] => -367.649122807 [7] => -577.285714286 [8] => 0 [9] => -16.074829932 [10] => -117.8625 [11] => -236.377483444 [12] => -67.7006369427 [13] => -1118.62162162 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 208.448648649 [14] => 77.8194444444 [15] => 0 [16] => 0.584795321637 [17] => 770.196428571 [18] => 0 [19] => 1.49382716049 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -8.62280701754 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -234.459459459 [14] => -777.354166667 [15] => 0 [16] => 0 [17] => -149.089285714 [18] => -73.8777777778 [19] => -37.0432098765 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.92537313433 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 1606.81621622 [14] => 0 [15] => 0 [16] => 7.46783625731 [17] => 286.202380952 [18] => 10.1333333333 [19] => 13.3086419753 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 127.950310559 [1] => -550.649350649 [2] => 65.034965035 [3] => -1597.7443609 [4] => -32.0746268657 [5] => 2084.576 [6] => -393.403508772 [7] => -474.169642857 [8] => -165.179310345 [9] => -4268.10204082 [10] => 1653.175 [11] => -97.3973509934 [12] => 896.140127389 [13] => -2.27373675443E-13 [14] => -3.41060513165E-13 [15] => 434.597701149 [16] => 1616.22222222 [17] => 926.077380952 [18] => 71.1666666667 [19] => 119.709876543 ) [sloanratio] => Array ( [0] => -0.17 [1] => 0.32 [2] => -0.3 [3] => 0.18 [4] => 0.07 [5] => -0.18 [6] => 0.19 [7] => 0 [8] => 0.02 [9] => 0.03 [10] => -0.01 [11] => -0 [12] => -0.03 [13] => -0.06 [14] => 0.12 [15] => -0.03 [16] => 0.03 [17] => -0.55 [18] => -0.09 [19] => -0.12 ) [current_ratio] => Array ( [0] => 3.32 [1] => 1.33 [2] => 1.59 [3] => 0.43 [4] => 0.54 [5] => 0.81 [6] => 1.01 [7] => 0.88 [8] => 0.9 [9] => 3.73 [10] => 3.38 [11] => 2.55 [12] => 2.51 [13] => 1.22 [14] => 1.16 [15] => 1.29 [16] => 1.17 [17] => 2.45 [18] => 2.1 [19] => 1.99 ) [quick_ratio] => Array ( [0] => 3.27 [1] => 1.23 [2] => 1.5 [3] => 0.41 [4] => 0.5 [5] => 0.73 [6] => 0.97 [7] => 0.85 [8] => 0.79 [9] => 3.65 [10] => 3.29 [11] => 2.23 [12] => 2.41 [13] => 1.13 [14] => 1.1 [15] => 1.18 [16] => 0.99 [17] => 2.06 [18] => 1.5 [19] => 1.3 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 1.37 [14] => 0 [15] => 1.25 [16] => 1.21 [17] => 0.3 [18] => 0.32 [19] => 0.39 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0.871 [17] => 0 [18] => 0 [19] => 0 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 19605.46 [14] => 0 [15] => 12613.32 [16] => 11671.214 [17] => 1943.3856 [18] => 1448.196 [19] => 2041.636 ) [ev_addition_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 130.778 [5] => 134.162 [6] => 173.58 [7] => 142.628 [8] => 146.647 [9] => 257.06 [10] => 242.433 [11] => 289.335 [12] => 298.36 [13] => 188.406 [14] => 234.908 [15] => 171.853 [16] => 186.533 [17] => 100.942 [18] => 89.403 [19] => 82.1 ) [EBITDA_1] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1066.13432836 [5] => 712.104 [6] => 4411.94736842 [7] => 5039.47321429 [8] => 1521.48275862 [9] => 4513.40816327 [10] => 8496.23125 [11] => 7721.12582781 [12] => 6787.10191083 [13] => 5030.17297297 [14] => 7703.18055556 [15] => 2904.68965517 [16] => 3090.21637427 [17] => -1097.98809524 [18] => 770.138888889 [19] => 9.19135802469 ) [EBITDA_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1066.13432836 [5] => 712.104 [6] => 4411.94736842 [7] => 3343.50892857 [8] => 634.744827586 [9] => 3272 [10] => 7031.925 [11] => 7721.12582781 [12] => 6787.10191083 [13] => 5030.17297297 [14] => 7703.18055556 [15] => 2904.68965517 [16] => 3090.21637427 [17] => -1097.98809524 [18] => 770.138888889 [19] => 9.19135802469 ) [EBITDA_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 23.09 [5] => 14.42 [6] => 60.02 [7] => 65.57 [8] => 19.9 [9] => 60.26 [10] => 114.52 [11] => 103.19 [12] => 90.71 [13] => 67.19 [14] => 100.77 [15] => 37.3 [16] => 36.87 [17] => -14.1 [18] => 9.89 [19] => 0.12 ) [Operating_Income_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 20.31 [5] => 18.96 [6] => 55.83 [7] => 43.51 [8] => 8.3 [9] => 43.68 [10] => 94.78 [11] => 75.95 [12] => 68.39 [13] => 37.49 [14] => 77.26 [15] => 17.72 [16] => 20.04 [17] => -30.55 [18] => 1.35 [19] => -7.77 ) [netcash] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -137.05 [5] => -143.46 [6] => -184.75 [7] => -187.33 [8] => -154.73 [9] => -272.65 [10] => -260.42 [11] => -309.99 [12] => -314.86 [13] => -226.24 [14] => -274.22 [15] => -208.77 [16] => -211.89 [17] => -112.88 [18] => -101.86 [19] => -95.24 ) [NCAV] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -134.9 [5] => -139.74 [6] => -173.08 [7] => -181.02 [8] => -150.16 [9] => -266.75 [10] => -249.37 [11] => -297.67 [12] => -306.51 [13] => -218.67 [14] => -266.38 [15] => -199.34 [16] => -204.07 [17] => -106.03 [18] => -95.33 [19] => -90 ) [NCAV_real] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -131.82 [5] => -135.4 [6] => -163.92 [7] => -175.68 [8] => -142.02 [9] => -172.35 [10] => -177.39 [11] => -231.96 [12] => -239.12 [13] => -187.57 [14] => -223.35 [15] => -161.7 [16] => -184.99 [17] => -93.97 [18] => -83.95 [19] => -80.94 ) [Book Value Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 94.34 [5] => 73.14 [6] => 115.67 [7] => 146.34 [8] => 110.66 [9] => 115.96 [10] => 76.67 [11] => 63.29 [12] => 56.91 [13] => 32.21 [14] => 62.63 [15] => 54.72 [16] => 56.12 [17] => 15.37 [18] => 8.54 [19] => -1.92 ) [Tangibles_book_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 94.34 [5] => 71.54 [6] => 114.06 [7] => 144.7 [8] => 110.66 [9] => 115.96 [10] => 76.67 [11] => 63.29 [12] => 56.91 [13] => 32.21 [14] => 62.63 [15] => 54.72 [16] => 56.12 [17] => 15.37 [18] => 8.54 [19] => -1.92 ) [per share rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 32.96 [5] => 41.03 [6] => 71.6 [7] => 83.02 [8] => 49.76 [9] => 105.3 [10] => 155.25 [11] => 132.4 [12] => 132.66 [13] => 102.39 [14] => 204.07 [15] => 83.87 [16] => 79.87 [17] => 61.93 [18] => 41.27 [19] => 40.03 ) [per share_freecashflow] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -45.65 [5] => -24.99 [6] => -19.62 [7] => 10.63 [8] => -21.18 [9] => 42.49 [10] => 65.63 [11] => 37.34 [12] => 22.28 [13] => 15.02 [14] => 15.39 [15] => 11.18 [16] => -16.33 [17] => -1.95 [18] => 3.86 [19] => -3.5 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 1.52 [14] => 0 [15] => 1.65 [16] => 1.2 [17] => 0 [18] => 0 [19] => 0 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 8.13 [14] => 0 [15] => 2.96 [16] => 2.67 [17] => 1.62 [18] => 2.18 [19] => 0 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 8.13 [14] => 0 [15] => 2.96 [16] => 2.67 [17] => 1.62 [18] => 2.18 [19] => 0 ) [interest_coverage] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.12 [5] => 1.32 [6] => 4.86 [7] => 4.16 [8] => 1.29 [9] => 6.48 [10] => 5.79 [11] => 4.17 [12] => 4.01 [13] => 2.54 [14] => 4.62 [15] => 1.49 [16] => 1.92 [17] => 0 [18] => 0.2 [19] => 0 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 81.66 [5] => -373.44 [6] => 0 [7] => 18.71 [8] => -101.86 [9] => 0 [10] => 131.62 [11] => -37.68 [12] => -18.17 [13] => -6.28 [14] => 54.1 [15] => -88.05 [16] => 54.94 [17] => -444.35 [18] => 0 [19] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -32.05 [6] => -28.07 [7] => 2.13 [8] => -0.08 [9] => 3.69 [10] => -1.6 [11] => 0 [12] => 0 [13] => 0 [14] => -4.05 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => -11.11 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 24.48 [6] => 74.51 [7] => 15.95 [8] => -40.06 [9] => 111.62 [10] => 47.44 [11] => -14.72 [12] => 0.2 [13] => -22.82 [14] => 99.31 [15] => -58.9 [16] => -4.77 [17] => -22.46 [18] => -33.36 [19] => -3 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.0107635909835 [8] => 0 [9] => 0.129662522202 [10] => 0.0616674888999 [11] => 0.0585221143474 [12] => 0.0942678011644 [13] => 0.38637943016 [14] => 2.7 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 2.22 [8] => 7.8 [9] => 11.39 [10] => 21.41 [11] => 14.68 [12] => 14.18 [13] => 10.25 [14] => 17.21 [15] => 5.39 [16] => 6.44 [17] => 0 [18] => 0.48 [19] => 0.75 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.72 [14] => 0 [15] => 0.62 [16] => 1.17 [17] => 0.33 [18] => 0.49 [19] => 3.68 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.54 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 450.41 [14] => 0 [15] => 333.85 [16] => 336.43 [17] => 125.9 [18] => 108 [19] => 105.7 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 6.83 [17] => 5.25 [18] => 0 [19] => 0 ) )
Frontline Ltd (OSTO:FROO)
Days Inventory
76.20 (As of Mar. 2014)

Frontline Ltd's inventory for the three months ended in Mar. 2014 was Kr520 Mil. Frontline Ltd's cost of goods sold for the three months ended in Mar. 2014 was Kr621 Mil. Hence, Frontline Ltd's days inventory for the three months ended in Mar. 2014 was 76.20.

Frontline Ltd's days inventory increased from Mar. 2013 (0.00) to Mar. 2014 (76.20). It might indicate that Frontline Ltd'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). Frontline Ltd's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 46.50.

Inventory turnover measures how fast the company turns over its inventory within a year. Frontline Ltd's inventory turnover for the three months ended in Mar. 2014 was 1.19.

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. Frontline Ltd's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.51.


Definition

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

Frontline Ltd'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
=559.530864198/2554.25308642*365
=79.96

Frontline Ltd's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=520.215568862/621.275449102*91
=76.20

* 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).

Frontline Ltd's Days Sales of Inventory for the three months ended in Mar. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=520.215568862/1017.95209581*91
=46.50

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

Frontline Ltd's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=621.275449102 / 520.215568862
=1.19

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.

Frontline Ltd's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=520.215568862 / 1017.95209581
=0.51

* 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.

Frontline Ltd Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 22.00102.590.0033.4119.1257.8351.9343.1495.6979.96

Frontline Ltd Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 48.540.000.000.0087.090.000.0073.4279.7876.20
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