Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 10.00 [2] => 10.09 [3] => 10.00 [4] => 14.75 [5] => 13.20 [6] => 16.40 [7] => 18.88 [8] => 23.76 [9] => 26.23 [10] => 32.53 [11] => 23.99 [12] => 26.52 [13] => 32.41 [14] => 36.73 [15] => 46.76 [16] => 57.38 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 5.19 [3] => 6.63 [4] => 9.75 [5] => 10.68 [6] => 12.25 [7] => 15.15 [8] => 18.35 [9] => 20.21 [10] => 24.58 [11] => 13.01 [12] => 17.58 [13] => 25.84 [14] => 28.52 [15] => 36.40 [16] => 46.99 ) [BS_share] => Array ( [0] => 34.008 [1] => 60.18 [2] => 63.266 [3] => 46.10 [4] => 63.83 [5] => 76.48 [6] => 88.27 [7] => 134.59 [8] => 147.54 [9] => 161.99 [10] => 231.96 [11] => 245.82 [12] => 272.27 [13] => 282.40 [14] => 310.75 [15] => 335.28 [16] => 343.44 ) [Fiscal Year] => Array ( [0] => Dec97 [1] => Dec98 [2] => Dec99 [3] => Dec00 [4] => Dec01 [5] => Dec02 [6] => Dec03 [7] => Dec04 [8] => Dec05 [9] => Dec06 [10] => Dec07 [11] => Dec08 [12] => Dec09 [13] => Dec10 [14] => Dec11 [15] => Dec12 [16] => Dec13 ) [quarter] => Array ( [0] => 199712 [1] => 199812 [2] => 199912 [3] => 200012 [4] => 200112 [5] => 200212 [6] => 200312 [7] => 200412 [8] => 200512 [9] => 200612 [10] => 200712 [11] => 200812 [12] => 200912 [13] => 201012 [14] => 201112 [15] => 201212 [16] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 34.008 [1] => 60.000 [2] => 63.266 [3] => 68.772 [4] => 75.056 [5] => 91.000 [6] => 106.000 [7] => 126.600 [8] => 141.000 [9] => 164.000 [10] => 228.000 [11] => 242.000 [12] => 262.000 [13] => 276.000 [14] => 299.000 [15] => 328.000 [16] => 343.000 ) [Revenue] => Array ( [0] => 752.522 [1] => 176.4 [2] => 10910.423 [3] => 6641.187 [4] => 6868.215 [5] => 8384.223 [6] => 12589.9 [7] => 20975 [8] => 31176.5 [9] => 22445 [10] => 20394 [11] => 30061 [12] => 18520 [13] => 25893 [14] => 34275 [15] => 37797 [16] => 42249 ) [COGS] => Array ( [0] => 740.042 [1] => 168.9 [2] => 10800.109 [3] => 6506.504 [4] => 6720.97 [5] => 8209.932 [6] => 12372.4 [7] => 20644.1 [8] => 30715 [9] => 21856 [10] => 19532 [11] => 29096 [12] => 17294 [13] => 24610 [14] => 32434 [15] => 35548 [16] => 39787 ) [Gross Profit] => Array ( [0] => 12.48 [1] => 7.5 [2] => 110.314 [3] => 134.683 [4] => 147.245 [5] => 174.291 [6] => 217.5 [7] => 330.9 [8] => 461.5 [9] => 589 [10] => 862 [11] => 965 [12] => 1226 [13] => 1283 [14] => 1841 [15] => 2249 [16] => 2462 ) [SGA] => Array ( [0] => 3.529 [1] => 0.8 [2] => 23.211 [3] => 40.821 [4] => 46.586 [5] => 45.663 [6] => 73.1 [7] => 82.7 [8] => 103.2 [9] => 134 [10] => 164 [11] => 160 [12] => 211 [13] => 260 [14] => 294 [15] => 342 [16] => 359 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [DDA] => Array ( [0] => 1.165 [1] => 1.2 [2] => 17.344 [3] => 24.523 [4] => 24.307 [5] => 34.068 [6] => 46.2 [7] => 68.7 [8] => 83.5 [9] => 102 [10] => 181 [11] => 211 [12] => 236 [13] => 256 [14] => 249 [15] => 482 [16] => 375 ) [Operating Income] => Array ( [0] => 7.786 [1] => 5.5 [2] => 69.759 [3] => 69.339 [4] => 76.352 [5] => 94.56 [6] => 98.2 [7] => 179.5 [8] => 274.8 [9] => 355 [10] => 518 [11] => 594 [12] => 779 [13] => 767 [14] => 1298 [15] => 1425 [16] => 1728 ) [other_operating_charges] => Array ( [0] => -1.165 [1] => -1.2 [2] => -17.344 [3] => -24.523 [4] => -24.307 [5] => -34.068 [6] => -46.2 [7] => -68.7 [8] => -83.5 [9] => -100 [10] => -180 [11] => -211 [12] => -236 [13] => -256 [14] => -249 [15] => -482 [16] => -375 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 8.657 [2] => 6.5 [3] => 9.563 [4] => 12.995 [5] => 12.2 [6] => 16.395 [7] => 18.87 [8] => 19.785 [9] => 25.6 [10] => 26 [11] => 17.345 [12] => 26.425 [13] => 31.395 [14] => 36.725 [15] => 45.24 [16] => 51.77 ) [mktcap] => Array ( [0] => 0 [1] => 520.97826 [2] => 411.229 [3] => 440.8543 [4] => 829.47085 [5] => 933.056 [6] => 1447.18665 [7] => 2539.7133 [8] => 2919.0789 [9] => 4146.944 [10] => 6030.96 [11] => 4263.7479 [12] => 7194.73475 [13] => 8865.948 [14] => 11412.29375 [15] => 15168.0672 [16] => 17779.8888 ) [Cash and Equiv] => Array ( [0] => 0.002 [1] => 5.5 [2] => 53.8 [3] => 3.426 [4] => 3.511 [5] => 3.501 [6] => 4.137 [7] => 13 [8] => 9.6 [9] => 11.3 [10] => 24 [11] => 11 [12] => 25 [13] => 36 [14] => 26 [15] => 24 [16] => 41 ) [ev_addition] => Array ( [0] => 17.998 [1] => 179.3 [2] => 429.1 [3] => 317.874 [4] => 452.648 [5] => 605.484 [6] => 642.113 [7] => 1111.5 [8] => 1320.5 [9] => 3616.2 [10] => 3560 [11] => 4275 [12] => 5254 [13] => 6152 [14] => 5697 [15] => 7891 [16] => 7846 ) [ev_addition_per_share] => Array ( [0] => 0.529 [1] => 2.979 [2] => 6.782 [3] => 6.895 [4] => 7.091 [5] => 7.917 [6] => 7.274 [7] => 8.258 [8] => 8.95 [9] => 22.324 [10] => 15.347 [11] => 17.391 [12] => 19.297 [13] => 21.785 [14] => 18.333 [15] => 23.536 [16] => 22.845 ) [ev] => Array ( [0] => 0 [1] => 700.27826 [2] => 840.329 [3] => 758.7283 [4] => 1282.11885 [5] => 1538.54 [6] => 2089.29965 [7] => 3651.2133 [8] => 4239.5789 [9] => 7763.144 [10] => 9590.96 [11] => 8538.7479 [12] => 12448.73475 [13] => 15017.948 [14] => 17109.29375 [15] => 23059.0672 [16] => 25625.8888 ) [Non Operating Income] => Array ( [0] => -4.378 [1] => 0 [2] => -151.393 [3] => 41.225 [4] => -4 [5] => 0 [6] => 0 [7] => 0.3 [8] => 1.8 [9] => 8 [10] => 15 [11] => 47 [12] => 31 [13] => -6 [14] => -6 [15] => 44 [16] => 65 ) [tax] => Array ( [0] => 1.268 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 16 [11] => 8 [12] => 6 [13] => -1 [14] => 45 [15] => 54 [16] => 99 ) [Pretax Income] => Array ( [0] => 3.408 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 279 [10] => 381 [11] => 445 [12] => 586 [13] => 513 [14] => 1039 [15] => 1181 [16] => 1490 ) [InterestIncome] => Array ( [0] => 0.138 [1] => 0 [2] => 0.958 [3] => 10.776 [4] => 0.401 [5] => -0.211 [6] => -3.6 [7] => 0 [8] => 0.6 [9] => 2 [10] => 10 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [InterestExpense] => Array ( [0] => -4.516 [1] => -1.4 [2] => -21.139 [3] => -28.691 [4] => -29.082 [5] => -29.057 [6] => -35.2 [7] => -46.7 [8] => -59.4 [9] => -86 [10] => -162 [11] => -196 [12] => -224 [13] => -248 [14] => -253 [15] => -288 [16] => -303 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 1.165 [1] => 1.2 [2] => 17.344 [3] => 24.523 [4] => 24.307 [5] => 34.068 [6] => 46.2 [7] => 68.7 [8] => 83.5 [9] => 102 [10] => 181 [11] => 211 [12] => 236 [13] => 256 [14] => 249 [15] => 482 [16] => 375 ) [ReconciledDepreciation] => Array ( [0] => 1.17 [1] => 1.2 [2] => 17.34 [3] => 24.52 [4] => 24.31 [5] => 34.07 [6] => 46.2 [7] => 68.7 [8] => 83.5 [9] => 102 [10] => 181 [11] => 211 [12] => 236 [13] => 256 [14] => 249 [15] => 482 [16] => 375 ) [EBIT] => Array ( [0] => 7.924 [1] => 5.5 [2] => 69.759 [3] => 69.339 [4] => 76.352 [5] => 94.56 [6] => 98.2 [7] => 179.5 [8] => 274.8 [9] => 365 [10] => 543 [11] => 641 [12] => 810 [13] => 761 [14] => 1292 [15] => 1469 [16] => 1793 ) [EBITDA_morn] => Array ( [0] => 9.089 [1] => 6.7 [2] => 87.103 [3] => 93.862 [4] => 100.659 [5] => 128.628 [6] => 144.4 [7] => 248.2 [8] => 358.3 [9] => 467 [10] => 724 [11] => 852 [12] => 1046 [13] => 1017 [14] => 1541 [15] => 1951 [16] => 2168 ) [EBITDA] => Array ( [0] => 9.089 [1] => 6.7 [2] => 87.103 [3] => 93.862 [4] => 100.659 [5] => 128.628 [6] => 144.4 [7] => 248.2 [8] => 358.3 [9] => 467 [10] => 724 [11] => 852 [12] => 1046 [13] => 1017 [14] => 1541 [15] => 1951 [16] => 2168 ) [EBITDA_1] => Array ( [0] => 9.089 [1] => 6.7 [2] => 87.103 [3] => 93.862 [4] => 100.659 [5] => 128.628 [6] => 144.4 [7] => 248.2 [8] => 358.3 [9] => 467 [10] => 724 [11] => 852 [12] => 1046 [13] => 1017 [14] => 1541 [15] => 1951 [16] => 2168 ) [DDA_new] => Array ( [0] => 1.17 [1] => 1.2 [2] => 17.34 [3] => 24.52 [4] => 24.31 [5] => 34.07 [6] => 46.2 [7] => 68.7 [8] => 83.5 [9] => 102 [10] => 181 [11] => 211 [12] => 236 [13] => 256 [14] => 249 [15] => 482 [16] => 375 ) [EBITDA_new] => Array ( [0] => 9.089 [1] => 6.7 [2] => 87.103 [3] => 93.862 [4] => 100.659 [5] => 128.628 [6] => 144.4 [7] => 248.2 [8] => 358.3 [9] => 467 [10] => 724 [11] => 852 [12] => 1046 [13] => 1017 [14] => 1541 [15] => 1951 [16] => 2168 ) [EBITDA_per_share] => Array ( [0] => 0.27 [1] => 0.11 [2] => 1.38 [3] => 1.36 [4] => 1.34 [5] => 1.41 [6] => 1.36 [7] => 1.96 [8] => 2.54 [9] => 2.85 [10] => 3.18 [11] => 3.52 [12] => 3.99 [13] => 3.68 [14] => 5.15 [15] => 5.95 [16] => 6.32 ) [Operating_Income_per_share] => Array ( [0] => 0.23 [1] => 0.09 [2] => 1.1 [3] => 1.01 [4] => 1.02 [5] => 1.04 [6] => 0.93 [7] => 1.42 [8] => 1.95 [9] => 2.16 [10] => 2.27 [11] => 2.45 [12] => 2.97 [13] => 2.78 [14] => 4.34 [15] => 4.34 [16] => 5.04 ) [Net Income] => Array ( [0] => 2.14 [1] => 4.2 [2] => -103.36 [3] => 77.502 [4] => 44.179 [5] => 65.292 [6] => 59.4 [7] => 130 [8] => 217.8 [9] => 285 [10] => 365 [11] => 437 [12] => 579 [13] => 1010 [14] => 966 [15] => 1094 [16] => 1361 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0.793 [3] => 0.913 [4] => 0.975 [5] => 1.056 [6] => 1.094 [7] => 1.151 [8] => 1.288 [9] => 1.435 [10] => 1.641 [11] => 1.748 [12] => 1.811 [13] => 1.878 [14] => 1.953 [15] => 2.11 [16] => 2.325 ) [Shares Outstanding] => Array ( [0] => 34.008 [1] => 60.000 [2] => 63.266 [3] => 68.772 [4] => 75.056 [5] => 91.000 [6] => 106.000 [7] => 126.600 [8] => 141.000 [9] => 164.000 [10] => 228.000 [11] => 242.000 [12] => 262.000 [13] => 276.000 [14] => 299.000 [15] => 328.000 [16] => 343.000 ) [shares_diluted] => Array ( [0] => 34.008 [1] => 60.000 [2] => 63.266 [3] => 68.772 [4] => 75.056 [5] => 91.000 [6] => 106.000 [7] => 126.600 [8] => 141.000 [9] => 164.000 [10] => 228.000 [11] => 242.000 [12] => 262.000 [13] => 276.000 [14] => 299.000 [15] => 328.000 [16] => 343.000 ) [shares_basic] => Array ( [0] => 34.008 [1] => 60.000 [2] => 63.266 [3] => 68.772 [4] => 75.056 [5] => 91.000 [6] => 106.000 [7] => 126.600 [8] => 138.600 [9] => 162.000 [10] => 226.000 [11] => 240.000 [12] => 260.000 [13] => 274.000 [14] => 297.000 [15] => 325.000 [16] => 341.000 ) [COGS_pct] => Array ( [0] => 0.98 [1] => 0.96 [2] => 0.99 [3] => 0.98 [4] => 0.98 [5] => 0.98 [6] => 0.98 [7] => 0.98 [8] => 0.99 [9] => 0.97 [10] => 0.96 [11] => 0.97 [12] => 0.93 [13] => 0.95 [14] => 0.95 [15] => 0.94 [16] => 0.94 ) [Gross Profit_pct] => Array ( [0] => 1.66 [1] => 4.25 [2] => 1.01 [3] => 2.03 [4] => 2.14 [5] => 2.08 [6] => 1.73 [7] => 1.58 [8] => 1.48 [9] => 2.62 [10] => 4.23 [11] => 3.21 [12] => 6.62 [13] => 4.96 [14] => 5.37 [15] => 5.95 [16] => 5.83 ) [SGA_pct] => Array ( [0] => 0.47 [1] => 0.45 [2] => 0.21 [3] => 0.61 [4] => 0.68 [5] => 0.54 [6] => 0.58 [7] => 0.39 [8] => 0.33 [9] => 0.60 [10] => 0.80 [11] => 0.53 [12] => 1.14 [13] => 1.00 [14] => 0.86 [15] => 0.90 [16] => 0.85 ) [Interest Expense_pct] => Array ( [0] => -0.60 [1] => -0.79 [2] => -0.19 [3] => -0.43 [4] => -0.42 [5] => -0.35 [6] => -0.28 [7] => -0.22 [8] => -0.19 [9] => -0.38 [10] => -0.79 [11] => -0.65 [12] => -1.21 [13] => -0.96 [14] => -0.74 [15] => -0.76 [16] => -0.72 ) [Pretax Income_pct] => Array ( [0] => 0.45 [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] => 1.24 [10] => 1.87 [11] => 1.48 [12] => 3.16 [13] => 1.98 [14] => 3.03 [15] => 3.12 [16] => 3.53 ) [Net Income_pct] => Array ( [0] => 0.28 [1] => 2.38 [2] => -0.95 [3] => 1.17 [4] => 0.64 [5] => 0.78 [6] => 0.47 [7] => 0.62 [8] => 0.70 [9] => 1.27 [10] => 1.79 [11] => 1.45 [12] => 3.13 [13] => 3.90 [14] => 2.82 [15] => 2.89 [16] => 3.22 ) [DaysSalesOutstanding] => Array ( [0] => 46.72 [1] => 247.26 [2] => 17.02 [3] => 19.11 [4] => 19.43 [5] => 21.76 [6] => 17.12 [7] => 9.08 [8] => 9.14 [9] => 28.06 [10] => 45.84 [11] => 18.52 [12] => 44.4 [13] => 38.71 [14] => 33.97 [15] => 34.41 [16] => 31.43 ) [DaysInventory] => Array ( [0] => 9.33 [1] => 81.47 [2] => 2.46 [3] => 2.62 [4] => 10.26 [5] => 3.64 [6] => 3.13 [7] => 8.81 [8] => 10.82 [9] => 21.54 [10] => 18.16 [11] => 10.05 [12] => 24.42 [13] => 22.11 [14] => 11.01 [15] => 12.41 [16] => 9.77 ) [Payable] => Array ( [0] => 95.41 [1] => 137 [2] => 485.4 [3] => 328.542 [4] => 386.993 [5] => 488.922 [6] => 603.46 [7] => 850.9 [8] => 1293.6 [9] => 1846.6 [10] => 2577 [11] => 1507 [12] => 2295 [13] => 2738 [14] => 3599 [15] => 3822 [16] => 3983 ) [DaysPayable] => Array ( [0] => 46.28 [1] => 283.48 [2] => 16.24 [3] => 18.06 [4] => 20.57 [5] => 21.28 [6] => 17.5 [7] => 14.81 [8] => 15.14 [9] => 30.03 [10] => 46.12 [11] => 18.3 [12] => 45.23 [13] => 38.6 [14] => 38.33 [15] => 36.91 [16] => 34.41 ) [InventoryTurnover] => Array ( [0] => 39.14 [1] => 4.48 [2] => 148.56 [3] => 139.09 [4] => 35.58 [5] => 100.31 [6] => 116.76 [7] => 41.44 [8] => 33.74 [9] => 16.94 [10] => 20.09 [11] => 36.32 [12] => 14.95 [13] => 16.51 [14] => 33.16 [15] => 29.4 [16] => 37.36 ) [Accts Rec.] => Array ( [0] => 96.319 [1] => 119.5 [2] => 508.9 [3] => 347.698 [4] => 365.697 [5] => 499.909 [6] => 590.645 [7] => 521.8 [8] => 781 [9] => 1725.4 [10] => 2561 [11] => 1525 [12] => 2253 [13] => 2746 [14] => 3190 [15] => 3563 [16] => 3638 ) [Inventory] => Array ( [0] => 18.909 [1] => 37.7 [2] => 72.7 [3] => 46.78 [4] => 188.874 [5] => 81.849 [6] => 105.967 [7] => 498.2 [8] => 910.3 [9] => 1290 [10] => 972 [11] => 801 [12] => 1157 [13] => 1491 [14] => 978 [15] => 1209 [16] => 1065 ) [inventory2sales] => Array ( [0] => 0.025 [1] => 0.214 [2] => 0.007 [3] => 0.007 [4] => 0.027 [5] => 0.01 [6] => 0.008 [7] => 0.024 [8] => 0.029 [9] => 0.057 [10] => 0.048 [11] => 0.027 [12] => 0.062 [13] => 0.058 [14] => 0.029 [15] => 0.032 [16] => 0.025 ) [Total Current Assets] => Array ( [0] => 115.427 [1] => 163.8 [2] => 739 [3] => 397.904 [4] => 558.082 [5] => 602.935 [6] => 732.974 [7] => 1101.2 [8] => 1805.2 [9] => 3157.6 [10] => 3673 [11] => 2596 [12] => 3658 [13] => 4381 [14] => 4351 [15] => 5147 [16] => 4964 ) [Other Current Assets] => Array ( [0] => 0.197 [1] => 1.1 [2] => 103.6 [3] => 4.4408920985E-14 [4] => -3.28626015289E-14 [5] => 17.676 [6] => 32.225 [7] => 68.2 [8] => 104.3 [9] => 130.9 [10] => 116 [11] => 259 [12] => 223 [13] => 108 [14] => 157 [15] => 351 [16] => 220 ) [Net PPE] => Array ( [0] => 32.386 [1] => 378 [2] => 443.3 [3] => 440.645 [4] => 604.919 [5] => 952.753 [6] => 1151.039 [7] => 1727.6 [8] => 1857.2 [9] => 3842 [10] => 4419 [11] => 5059 [12] => 6340 [13] => 6691 [14] => 7740 [15] => 9643 [16] => 10819 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 47.4 [9] => 1026.2 [10] => 1072 [11] => 1210 [12] => 1287 [13] => 1376 [14] => 2284 [15] => 3008 [16] => 2923 ) [Total Assets] => Array ( [0] => 149.619 [1] => 607.2 [2] => 1223 [3] => 885.801 [4] => 1261.251 [5] => 1666.575 [6] => 2095.631 [7] => 3160.4 [8] => 4120.3 [9] => 8714.9 [10] => 9906 [11] => 10032 [12] => 12358 [13] => 13703 [14] => 15381 [15] => 19235 [16] => 20360 ) [Other Long-Term Assets] => Array ( [0] => 1.806 [1] => 65.4 [2] => 40.7 [3] => 47.252 [4] => 98.25 [5] => 110.887 [6] => 211.618 [7] => 331.6 [8] => 410.5 [9] => 689.1 [10] => 742 [11] => 1167 [12] => 1073 [13] => 1255 [14] => 1006 [15] => 1437 [16] => 1654 ) [Total Assets Non-liquid] => Array ( [0] => 149.617 [1] => 601.7 [2] => 1169.2 [3] => 882.375 [4] => 1257.74 [5] => 1663.074 [6] => 2091.494 [7] => 3147.4 [8] => 4110.7 [9] => 8703.6 [10] => 9882 [11] => 10021 [12] => 12333 [13] => 13667 [14] => 15355 [15] => 19211 [16] => 20319 ) [HardAssets] => Array ( [0] => 149.617 [1] => 601.7 [2] => 1169.2 [3] => 882.375 [4] => 1257.74 [5] => 1663.074 [6] => 2091.494 [7] => 3147.4 [8] => 4063.3 [9] => 7677.4 [10] => 8810 [11] => 8811 [12] => 11046 [13] => 12291 [14] => 13071 [15] => 16203 [16] => 17396 ) [Accts Payable] => Array ( [0] => 95.41 [1] => 137 [2] => 485.4 [3] => 328.542 [4] => 386.993 [5] => 488.922 [6] => 603.46 [7] => 850.9 [8] => 1293.6 [9] => 1846.6 [10] => 2577 [11] => 1507 [12] => 2295 [13] => 2738 [14] => 3599 [15] => 3822 [16] => 3983 ) [Short-Term Debt] => Array ( [0] => 18 [1] => 9.8 [2] => 109.4 [3] => 1.3 [4] => 104.482 [5] => 99.249 [6] => 127.259 [7] => 175.5 [8] => 378.4 [9] => 1001.2 [10] => 960 [11] => 1027 [12] => 1074 [13] => 1326 [14] => 679 [15] => 1086 [16] => 1113 ) [ShortTermDebt_without_lease] => Array ( [0] => 18 [1] => 9.8 [2] => 109.4 [3] => 1.3 [4] => 104.482 [5] => 99.249 [6] => 127.259 [7] => 175.5 [8] => 378.4 [9] => 1001.2 [10] => 960 [11] => 1027 [12] => 1074 [13] => 1326 [14] => 679 [15] => 1086 [16] => 1113 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 63 [13] => 231 [14] => 524 [15] => 509 [16] => 59 ) [Total Current Liabilities] => Array ( [0] => 113.41 [1] => 154.5 [2] => 637.5 [3] => 350.793 [4] => 505.16 [5] => 637.249 [6] => 801.919 [7] => 1113.7 [8] => 1793.3 [9] => 3024.7 [10] => 3729 [11] => 2960 [12] => 3782 [13] => 4215 [14] => 4511 [15] => 5183 [16] => 5411 ) [Other Current Liab.] => Array ( [0] => 0 [1] => 7.7 [2] => 42.7 [3] => 20.951 [4] => 13.685 [5] => 49.078 [6] => 71.2 [7] => 87.3 [8] => 121.3 [9] => 176.9 [10] => 192 [11] => 426 [12] => 413 [13] => 151 [14] => 233 [15] => 275 [16] => 315 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 193.3 [3] => 210.799 [4] => 389.205 [5] => 542.891 [6] => 722.206 [7] => 1039 [8] => 0 [9] => 2906.1 [10] => 3343 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1294.1 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Retained Earnings] => 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 ) [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 ) [Total Equity] => Array ( [0] => 5.975 [1] => 277.6 [2] => 193 [3] => 213.999 [4] => 402.797 [5] => 511.61 [6] => 746.727 [7] => 1070.2 [8] => 1330.7 [9] => 2976.8 [10] => 3424 [11] => 3552 [12] => 4096 [13] => 4342 [14] => 5450 [15] => 6637 [16] => 7644 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 175 [2] => 373.5 [3] => 320 [4] => 351.677 [5] => 509.736 [6] => 518.991 [7] => 949 [8] => 951.7 [9] => 2626.3 [10] => 2624 [11] => 3259 [12] => 4142 [13] => 4631 [14] => 4520 [15] => 6320 [16] => 6715 ) [Total Liabilities] => Array ( [0] => 143.644 [1] => 329.6 [2] => 1030 [3] => 671.802 [4] => 858.454 [5] => 1154.965 [6] => 1348.904 [7] => 2090.2 [8] => 2789.6 [9] => 5738.1 [10] => 6482 [11] => 6480 [12] => 8262 [13] => 9361 [14] => 9931 [15] => 12598 [16] => 12716 ) [Other Long-Term Liab.] => Array ( [0] => 30.234 [1] => 0.1 [2] => 19 [3] => 1.009 [4] => 1.617 [5] => 7.98 [6] => 27.994 [7] => 27.5 [8] => 44.6 [9] => 87.1 [10] => 129 [11] => 0 [12] => 338 [13] => 231 [14] => 900 [15] => 1095 [16] => 590 ) [Cash and Equiv_pct] => Array ( [0] => 0.00 [1] => 0.91 [2] => 4.40 [3] => 0.39 [4] => 0.28 [5] => 0.21 [6] => 0.20 [7] => 0.41 [8] => 0.23 [9] => 0.13 [10] => 0.24 [11] => 0.11 [12] => 0.20 [13] => 0.26 [14] => 0.17 [15] => 0.12 [16] => 0.20 ) [Accts Rec._pct] => Array ( [0] => 64.38 [1] => 19.68 [2] => 41.61 [3] => 39.25 [4] => 28.99 [5] => 30.00 [6] => 28.18 [7] => 16.51 [8] => 18.95 [9] => 19.80 [10] => 25.85 [11] => 15.20 [12] => 18.23 [13] => 20.04 [14] => 20.74 [15] => 18.52 [16] => 17.87 ) [Inventory_pct] => Array ( [0] => 12.64 [1] => 6.21 [2] => 5.94 [3] => 5.28 [4] => 14.98 [5] => 4.91 [6] => 5.06 [7] => 15.76 [8] => 22.09 [9] => 14.80 [10] => 9.81 [11] => 7.98 [12] => 9.36 [13] => 10.88 [14] => 6.36 [15] => 6.29 [16] => 5.23 ) [Other Current Assets_pct] => Array ( [0] => 0.13 [1] => 0.18 [2] => 8.47 [3] => 0.00 [4] => -0.00 [5] => 1.06 [6] => 1.54 [7] => 2.16 [8] => 2.53 [9] => 1.50 [10] => 1.17 [11] => 2.58 [12] => 1.80 [13] => 0.79 [14] => 1.02 [15] => 1.82 [16] => 1.08 ) [Total Current Assets_pct] => Array ( [0] => 77.15 [1] => 26.98 [2] => 60.43 [3] => 44.92 [4] => 44.25 [5] => 36.18 [6] => 34.98 [7] => 34.84 [8] => 43.81 [9] => 36.23 [10] => 37.08 [11] => 25.88 [12] => 29.60 [13] => 31.97 [14] => 28.29 [15] => 26.76 [16] => 24.38 ) [Net PPE_pct] => Array ( [0] => 21.65 [1] => 62.25 [2] => 36.25 [3] => 49.75 [4] => 47.96 [5] => 57.17 [6] => 54.93 [7] => 54.66 [8] => 45.07 [9] => 44.09 [10] => 44.61 [11] => 50.43 [12] => 51.30 [13] => 48.83 [14] => 50.32 [15] => 50.13 [16] => 53.14 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 1.15 [9] => 11.78 [10] => 10.82 [11] => 12.06 [12] => 10.41 [13] => 10.04 [14] => 14.85 [15] => 15.64 [16] => 14.36 ) [Other Long-Term Assets_pct] => Array ( [0] => 1.21 [1] => 10.77 [2] => 3.33 [3] => 5.33 [4] => 7.79 [5] => 6.65 [6] => 10.10 [7] => 10.49 [8] => 9.96 [9] => 7.91 [10] => 7.49 [11] => 11.63 [12] => 8.68 [13] => 9.16 [14] => 6.54 [15] => 7.47 [16] => 8.12 ) [Accts Payable_pct] => Array ( [0] => 63.77 [1] => 22.56 [2] => 39.69 [3] => 37.09 [4] => 30.68 [5] => 29.34 [6] => 28.80 [7] => 26.92 [8] => 31.40 [9] => 21.19 [10] => 26.01 [11] => 15.02 [12] => 18.57 [13] => 19.98 [14] => 23.40 [15] => 19.87 [16] => 19.56 ) [Short-Term Debt_pct] => Array ( [0] => 12.03 [1] => 1.61 [2] => 8.95 [3] => 0.15 [4] => 8.28 [5] => 5.96 [6] => 6.07 [7] => 5.55 [8] => 9.18 [9] => 11.49 [10] => 9.69 [11] => 10.24 [12] => 8.69 [13] => 9.68 [14] => 4.41 [15] => 5.65 [16] => 5.47 ) [Other Current Liab._pct] => Array ( [0] => 0.00 [1] => 1.27 [2] => 3.49 [3] => 2.37 [4] => 1.09 [5] => 2.94 [6] => 3.40 [7] => 2.76 [8] => 2.94 [9] => 2.03 [10] => 1.94 [11] => 4.25 [12] => 3.34 [13] => 1.10 [14] => 1.51 [15] => 1.43 [16] => 1.55 ) [Total Current Liabilities_pct] => Array ( [0] => 75.80 [1] => 25.44 [2] => 52.13 [3] => 39.60 [4] => 40.05 [5] => 38.24 [6] => 38.27 [7] => 35.24 [8] => 43.52 [9] => 34.71 [10] => 37.64 [11] => 29.51 [12] => 30.60 [13] => 30.76 [14] => 29.33 [15] => 26.95 [16] => 26.58 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 28.82 [2] => 30.54 [3] => 36.13 [4] => 27.88 [5] => 30.59 [6] => 24.77 [7] => 30.03 [8] => 23.10 [9] => 30.14 [10] => 26.49 [11] => 32.49 [12] => 33.52 [13] => 33.80 [14] => 29.39 [15] => 32.86 [16] => 32.98 ) [Other Long-Term Liab._pct] => Array ( [0] => 20.21 [1] => 0.02 [2] => 1.55 [3] => 0.11 [4] => 0.13 [5] => 0.48 [6] => 1.34 [7] => 0.87 [8] => 1.08 [9] => 1.00 [10] => 1.30 [11] => 2.60 [12] => 2.74 [13] => 3.76 [14] => 5.85 [15] => 5.69 [16] => 2.90 ) [Total Liabilities_pct] => Array ( [0] => 96.01 [1] => 54.28 [2] => 84.22 [3] => 75.84 [4] => 68.06 [5] => 69.30 [6] => 64.37 [7] => 66.14 [8] => 67.70 [9] => 65.84 [10] => 65.44 [11] => 64.59 [12] => 66.86 [13] => 68.31 [14] => 64.57 [15] => 65.50 [16] => 62.46 ) [netcash] => Array ( [0] => -4.22 [1] => -5.39 [2] => -15.43 [3] => -14.5 [4] => -13.39 [5] => -15.06 [6] => -15.23 [7] => -15.43 [8] => -18.84 [9] => -35.35 [10] => -27.84 [11] => -26.32 [12] => -30.25 [13] => -33.02 [14] => -31.87 [15] => -37.5 [16] => -36.91 ) [NCAV] => Array ( [0] => -1.82 [1] => -3.58 [2] => -8.82 [3] => -8.33 [4] => -7.62 [5] => -9.62 [6] => -9.62 [7] => -10.68 [8] => -11.79 [9] => -23.38 [10] => -17.47 [11] => -20.03 [12] => -21.92 [13] => -23.09 [14] => -22.6 [15] => -27.73 [16] => -27.41 ) [NCAV_real] => Array ( [0] => -0.83 [1] => -2.76 [2] => -4.6 [3] => -5.94 [4] => -4.71 [5] => -7.22 [6] => -6.98 [7] => -7.35 [8] => -6.67 [9] => -15.93 [10] => -12.11 [11] => -15.8 [12] => -16.91 [13] => -17.63 [14] => -17.96 [15] => -22.22 [16] => -22.57 ) [Book Value Per Share] => Array ( [0] => 0.18 [1] => 4.61 [2] => 3.05 [3] => 4.64 [4] => 6.31 [5] => 6.69 [6] => 8.46 [7] => 7.95 [8] => 9.02 [9] => 18.38 [10] => 14.76 [11] => 14.45 [12] => 15.04 [13] => 15.38 [14] => 17.54 [15] => 19.8 [16] => 22.26 ) [Tangibles_book_per_share] => Array ( [0] => 0.18 [1] => 4.61 [2] => 3.05 [3] => 4.64 [4] => 6.31 [5] => 6.69 [6] => 8.46 [7] => 7.95 [8] => 8.7 [9] => 12.04 [10] => 10.14 [11] => 9.53 [12] => 10.32 [13] => 10.5 [14] => 10.19 [15] => 10.82 [16] => 13.75 ) [deb2equity] => Array ( [0] => 3.013 [1] => 0.666 [2] => 2.502 [3] => 1.501 [4] => 1.132 [5] => 1.19 [6] => 0.865 [7] => 1.051 [8] => 1 [9] => 1.219 [10] => 1.047 [11] => 1.207 [12] => 1.273 [13] => 1.372 [14] => 0.954 [15] => 1.116 [16] => 1.024 ) [debt2rev_totaldebt] => Array ( [0] => 18 [1] => 184.8 [2] => 482.9 [3] => 321.3 [4] => 456.159 [5] => 608.985 [6] => 646.25 [7] => 1124.5 [8] => 1330.1 [9] => 3627.5 [10] => 3584 [11] => 4286 [12] => 5216 [13] => 5957 [14] => 5199 [15] => 7406 [16] => 7828 ) [debt2rev] => Array ( [0] => 0.024 [1] => 1.048 [2] => 0.044 [3] => 0.048 [4] => 0.066 [5] => 0.073 [6] => 0.051 [7] => 0.054 [8] => 0.043 [9] => 0.162 [10] => 0.176 [11] => 0.143 [12] => 0.282 [13] => 0.23 [14] => 0.152 [15] => 0.196 [16] => 0.185 ) [cogs2rev] => Array ( [0] => 0.98 [1] => 0.96 [2] => 0.99 [3] => 0.98 [4] => 0.98 [5] => 0.98 [6] => 0.98 [7] => 0.98 [8] => 0.99 [9] => 0.97 [10] => 0.96 [11] => 0.97 [12] => 0.93 [13] => 0.95 [14] => 0.95 [15] => 0.94 [16] => 0.94 ) [inventory2rev] => Array ( [0] => 0.025 [1] => 0.214 [2] => 0.007 [3] => 0.007 [4] => 0.027 [5] => 0.01 [6] => 0.008 [7] => 0.024 [8] => 0.029 [9] => 0.057 [10] => 0.048 [11] => 0.027 [12] => 0.062 [13] => 0.058 [14] => 0.029 [15] => 0.032 [16] => 0.025 ) [ar2asset] => Array ( [0] => 0.644 [1] => 0.197 [2] => 0.416 [3] => 0.393 [4] => 0.29 [5] => 0.3 [6] => 0.282 [7] => 0.165 [8] => 0.19 [9] => 0.198 [10] => 0.259 [11] => 0.152 [12] => 0.182 [13] => 0.2 [14] => 0.207 [15] => 0.185 [16] => 0.179 ) [cash2asset] => Array ( [0] => 0 [1] => 0.009 [2] => 0.044 [3] => 0.004 [4] => 0.003 [5] => 0.002 [6] => 0.002 [7] => 0.004 [8] => 0.002 [9] => 0.001 [10] => 0.002 [11] => 0.001 [12] => 0.002 [13] => 0.003 [14] => 0.002 [15] => 0.001 [16] => 0.002 ) [equity2asset] => Array ( [0] => 0.04 [1] => 0.457 [2] => 0.158 [3] => 0.242 [4] => 0.319 [5] => 0.307 [6] => 0.356 [7] => 0.339 [8] => 0.323 [9] => 0.342 [10] => 0.346 [11] => 0.354 [12] => 0.331 [13] => 0.317 [14] => 0.354 [15] => 0.345 [16] => 0.375 ) [equity2liab_tangbile] => Array ( [0] => 0.042 [1] => 0.842 [2] => 0.187 [3] => 0.319 [4] => 0.469 [5] => 0.443 [6] => 0.554 [7] => 0.512 [8] => 0.46 [9] => 0.34 [10] => 0.363 [11] => 0.361 [12] => 0.34 [13] => 0.317 [14] => 0.319 [15] => 0.288 [16] => 0.371 ) [ppe2asset] => Array ( [0] => 0.216 [1] => 0.623 [2] => 0.362 [3] => 0.497 [4] => 0.48 [5] => 0.572 [6] => 0.549 [7] => 0.547 [8] => 0.451 [9] => 0.441 [10] => 0.446 [11] => 0.504 [12] => 0.513 [13] => 0.488 [14] => 0.503 [15] => 0.501 [16] => 0.531 ) [interest2rev] => Array ( [0] => -0.6 [1] => -0.794 [2] => -0.194 [3] => -0.432 [4] => -0.423 [5] => -0.347 [6] => -0.28 [7] => -0.223 [8] => -0.191 [9] => -0.383 [10] => -0.794 [11] => -0.652 [12] => -1.21 [13] => -0.958 [14] => -0.738 [15] => -0.762 [16] => -0.717 ) [std2asset] => Array ( [0] => 0.758 [1] => 0.254 [2] => 0.521 [3] => 0.396 [4] => 0.401 [5] => 0.382 [6] => 0.383 [7] => 0.352 [8] => 0.435 [9] => 0.347 [10] => 0.376 [11] => 0.295 [12] => 0.306 [13] => 0.308 [14] => 0.293 [15] => 0.269 [16] => 0.266 ) [ltd2asset] => Array ( [0] => 0 [1] => 0.288 [2] => 0.305 [3] => 0.361 [4] => 0.279 [5] => 0.306 [6] => 0.248 [7] => 0.3 [8] => 0.231 [9] => 0.301 [10] => 0.265 [11] => 0.325 [12] => 0.335 [13] => 0.338 [14] => 0.294 [15] => 0.329 [16] => 0.33 ) [turnover] => Array ( [0] => 5.03 [1] => 0.291 [2] => 8.921 [3] => 7.497 [4] => 5.446 [5] => 5.031 [6] => 6.008 [7] => 6.637 [8] => 7.567 [9] => 2.575 [10] => 2.059 [11] => 2.997 [12] => 1.499 [13] => 1.89 [14] => 2.228 [15] => 1.965 [16] => 2.075 ) [CF_Net Income] => Array ( [0] => 2.14 [1] => 4.2 [2] => -101.815 [3] => 77.502 [4] => 44.179 [5] => 65.292 [6] => 59.4 [7] => 130 [8] => 217.8 [9] => 285 [10] => 365 [11] => 437 [12] => 580 [13] => 0 [14] => 994 [15] => 1127 [16] => 1391 ) [buybackratio] => Array ( [0] => 0 [1] => -58.26 [2] => 0.75 [3] => 0 [4] => -5.15 [5] => -2.22 [6] => -4.21 [7] => -2.02 [8] => -1.21 [9] => -2.26 [10] => -1.05 [11] => -0.72 [12] => -0.79 [13] => 0 [14] => -0.89 [15] => -0.87 [16] => -0.38 ) [grahamnumber] => Array ( [0] => 0.5 [1] => 2.69 [2] => 0 [3] => 14.49 [4] => 9.86 [5] => 11.34 [6] => 11.32 [7] => 13.3 [8] => 17 [9] => 21.6 [10] => 18.95 [11] => 19.52 [12] => 22.24 [13] => 20.74 [14] => 27.08 [15] => 28.61 [16] => 35.39 ) [CF_DDA] => Array ( [0] => 1.165 [1] => 1.2 [2] => 17.344 [3] => 24.523 [4] => 24.307 [5] => 34.068 [6] => 46.2 [7] => 68.7 [8] => 83.5 [9] => 102 [10] => 181 [11] => 211 [12] => 236 [13] => 256 [14] => 249 [15] => 482 [16] => 375 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Cash Flow from Operations] => Array ( [0] => -12.869 [1] => 8.4 [2] => -71.245 [3] => -33.511 [4] => -29.953 [5] => 184.954 [6] => 115.3 [7] => 104 [8] => 24.1 [9] => -276 [10] => 796 [11] => 857 [12] => 365 [13] => 259 [14] => 2365 [15] => 1240 [16] => 1954 ) [Cash Flow from Others] => Array ( [0] => 1.103 [1] => 0 [2] => -15.942 [3] => -35.525 [4] => 12.026 [5] => -0.097 [6] => 22.2 [7] => 7 [8] => 46.8 [9] => 42 [10] => 44 [11] => 190 [12] => 32 [13] => 608 [14] => 120 [15] => 97 [16] => 114 ) [Cash Flow_PPE] => Array ( [0] => -0.593 [1] => -2.9 [2] => -12.507 [3] => 211.658 [4] => -20.329 [5] => -39.153 [6] => -56.9 [7] => -113.9 [8] => -154.7 [9] => -337 [10] => -508 [11] => -593 [12] => -454 [13] => -424 [14] => -645 [15] => -1248 [16] => -1695 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => -176.918 [3] => 0 [4] => -229.162 [5] => -324.628 [6] => -168.4 [7] => -535.3 [8] => -30 [9] => -1264 [10] => -127 [11] => -746 [12] => -223 [13] => -407 [14] => -1390 [15] => -2232 [16] => -161 ) [Cash Flow_CPEX] => Array ( [0] => -0.678 [1] => -2.9 [2] => -12.801 [3] => -12.603 [4] => -21.069 [5] => -40.59 [6] => -65.4 [7] => -116.9 [8] => -164.1 [9] => -341 [10] => -548 [11] => -644 [12] => -460 [13] => -426 [14] => -657 [15] => -1313 [16] => -1735 ) [Cash Flow from Investing] => Array ( [0] => -1.854 [1] => -3.1 [2] => -186.093 [3] => 211.001 [4] => -249.491 [5] => -374.841 [6] => -272.1 [7] => -651.2 [8] => -297.2 [9] => -1651 [10] => -663 [11] => -1339 [12] => -660 [13] => -851 [14] => -2020 [15] => -3392 [16] => -1653 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 244.7 [2] => 76.45 [3] => 0 [4] => 227.549 [5] => 145.046 [6] => 250.3 [7] => 262.1 [8] => 264.2 [9] => 643 [10] => 383 [11] => 315 [12] => 458 [13] => 296 [14] => 889 [15] => 979 [16] => 530 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 244.7 [2] => 76.45 [3] => 0 [4] => 227.549 [5] => 145.046 [6] => 250.3 [7] => 262.1 [8] => 264.2 [9] => 643 [10] => 383 [11] => 315 [12] => 458 [13] => 296 [14] => 889 [15] => 979 [16] => 530 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => 298.069 [3] => -161.519 [4] => 134.26 [5] => 149.686 [6] => 33.9 [7] => 455.8 [8] => 211.7 [9] => 1563 [10] => -54 [11] => 687 [12] => 471 [13] => 734 [14] => -759 [15] => 2207 [16] => 425 ) [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 ) [Dividends] => Array ( [0] => 0 [1] => 0 [2] => -51.673 [3] => -59.565 [4] => -75.929 [5] => -99.841 [6] => -121.8 [7] => -158.4 [8] => -197 [9] => -263 [10] => -451 [11] => -532 [12] => -2 [13] => -692 [14] => -831 [15] => -1017 [16] => -1209 ) [Cash from Financing] => Array ( [0] => 14.321 [1] => 0.2 [2] => 305.603 [3] => -227.832 [4] => 279.529 [5] => 189.456 [6] => 157.2 [7] => 554.5 [8] => 270.6 [9] => 1927 [10] => -124 [11] => 464 [12] => 312 [13] => 604 [14] => -345 [15] => 2151 [16] => -281 ) [Other Financing] => Array ( [0] => 14.321 [1] => -244.5 [2] => -17.243 [3] => -6.748 [4] => -6.351 [5] => -5.435 [6] => -5.2 [7] => -5 [8] => -8.3 [9] => -16 [10] => -2 [11] => -6 [12] => -615 [13] => 266 [14] => 356 [15] => -18 [16] => -27 ) [Net Change in Cash] => Array ( [0] => -0.402 [1] => 5.5 [2] => 48.265 [3] => -50.342 [4] => 0.085 [5] => -0.01 [6] => 0.6 [7] => 8.9 [8] => -3.4 [9] => 1 [10] => 13 [11] => -13 [12] => 14 [13] => 11 [14] => -10 [15] => -2 [16] => 17 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => -2.84217094304E-14 [3] => 7.1054273576E-15 [4] => -3.5527136788E-15 [5] => 0.421 [6] => 0.2 [7] => 1.6 [8] => -0.9 [9] => 1 [10] => 4 [11] => 5 [12] => -3 [13] => -1 [14] => -10 [15] => -1 [16] => -3 ) [total_freecashflow] => Array ( [0] => -13.547 [1] => 5.5 [2] => -84.046 [3] => -46.114 [4] => -51.022 [5] => 144.364 [6] => 49.9 [7] => -12.9 [8] => -140 [9] => -617 [10] => 248 [11] => 213 [12] => -95 [13] => -167 [14] => 1708 [15] => -73 [16] => 219 ) [per share rev] => Array ( [0] => 22.13 [1] => 2.94 [2] => 172.45 [3] => 96.57 [4] => 91.51 [5] => 92.13 [6] => 118.77 [7] => 165.68 [8] => 221.11 [9] => 136.86 [10] => 89.45 [11] => 124.22 [12] => 70.69 [13] => 93.82 [14] => 114.63 [15] => 115.23 [16] => 123.17 ) [per share eps] => Array ( [0] => 0.06 [1] => 0.07 [2] => -1.605 [3] => 1.1 [4] => 0.565 [5] => 0.67 [6] => 0.5 [7] => 0.945 [8] => 1.36 [9] => 1.44 [10] => 1.26 [11] => 1.32 [12] => 1.66 [13] => 1.2 [14] => 2.44 [15] => 2.4 [16] => 2.8 ) [eps_nri] => Array ( [0] => 0.06 [1] => 0.07 [2] => -1.61 [3] => 1.32 [4] => 0.56 [5] => 0.67 [6] => 0.5 [7] => 0.97 [8] => 1.36 [9] => 1.41 [10] => 1.26 [11] => 1.34 [12] => 1.69 [13] => 1.2 [14] => 2.44 [15] => 2.41 [16] => 2.82 ) [per share_freecashflow] => Array ( [0] => -0.4 [1] => 0.09 [2] => -1.33 [3] => -0.67 [4] => -0.68 [5] => 1.59 [6] => 0.47 [7] => -0.1 [8] => -0.99 [9] => -3.76 [10] => 1.09 [11] => 0.88 [12] => -0.36 [13] => -0.61 [14] => 5.71 [15] => -0.22 [16] => 0.64 ) [ROE] => Array ( [0] => 35.82 [1] => 1.51 [2] => -53.55 [3] => 36.22 [4] => 10.97 [5] => 12.76 [6] => 7.95 [7] => 12.15 [8] => 16.37 [9] => 9.57 [10] => 10.66 [11] => 12.3 [12] => 14.14 [13] => 23.26 [14] => 17.72 [15] => 16.48 [16] => 17.8 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.83 [4] => 1.726 [5] => 1.576 [6] => 2.188 [7] => 1.218 [8] => 0.947 [9] => 0.997 [10] => 1.302 [11] => 1.324 [12] => 1.091 [13] => 1.565 [14] => 0.8 [15] => 0.879 [16] => 0.83 ) [ROA] => Array ( [0] => 1.43 [1] => 0.69 [2] => -8.45 [3] => 8.75 [4] => 3.5 [5] => 3.92 [6] => 2.83 [7] => 4.11 [8] => 5.29 [9] => 3.27 [10] => 3.68 [11] => 4.36 [12] => 4.69 [13] => 7.37 [14] => 6.28 [15] => 5.69 [16] => 6.68 ) [ROC_capital] => Array ( [0] => 148.01 [1] => 542.9 [2] => 1285.9 [3] => 838.549 [4] => 1163.001 [5] => 1573.364 [6] => 1916.238 [7] => 2897 [8] => 3766.7 [9] => 7130.5 [10] => 8208 [11] => 7914 [12] => 10221 [13] => 11180 [14] => 12248 [15] => 15141 [16] => 16003 ) [ROC] => Array ( [0] => 1.45 [1] => 0.77 [2] => -8.04 [3] => 9.24 [4] => 3.8 [5] => 4.15 [6] => 3.1 [7] => 4.49 [8] => 5.78 [9] => 4 [10] => 4.45 [11] => 5.52 [12] => 5.66 [13] => 9.03 [14] => 7.89 [15] => 7.23 [16] => 8.5 ) [ROC_JOEL_capital] => Array ( [0] => 52.401 [1] => 391.6 [2] => 600.4 [3] => 485.63 [4] => 758.812 [5] => 1014.187 [6] => 1205.216 [7] => 1877.6 [8] => 2237.9 [9] => 4964.8 [10] => 5299 [11] => 5711 [12] => 7265 [13] => 8147 [14] => 8233 [15] => 10669 [16] => 11444 ) [ROC_JOEL] => Array ( [0] => 14.86 [1] => 1.4 [2] => 11.62 [3] => 14.28 [4] => 10.06 [5] => 9.32 [6] => 8.15 [7] => 9.56 [8] => 12.28 [9] => 7.15 [10] => 9.78 [11] => 10.4 [12] => 10.72 [13] => 9.41 [14] => 15.77 [15] => 13.36 [16] => 15.1 ) [ROC_JOEL_new] => Array ( [0] => 15.12 [1] => 1.39 [2] => 10.66 [3] => 14.18 [4] => 10.02 [5] => 9.29 [6] => 8.12 [7] => 9.49 [8] => 12.23 [9] => 7.34 [10] => 10.2 [11] => 11.2 [12] => 11.11 [13] => 9.3 [14] => 15.64 [15] => 13.74 [16] => 15.61 ) [grossmargin] => Array ( [0] => 1.66 [1] => 4.25 [2] => 1.01 [3] => 2.03 [4] => 2.14 [5] => 2.08 [6] => 1.73 [7] => 1.58 [8] => 1.48 [9] => 2.62 [10] => 4.23 [11] => 3.21 [12] => 6.62 [13] => 4.96 [14] => 5.37 [15] => 5.95 [16] => 5.83 ) [pretaxmargin] => Array ( [0] => 0.45 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1.24 [10] => 1.87 [11] => 1.48 [12] => 3.16 [13] => 1.98 [14] => 3.03 [15] => 3.12 [16] => 3.53 ) [operatingmargin] => Array ( [0] => 1.03 [1] => 3.12 [2] => 0.64 [3] => 1.04 [4] => 1.11 [5] => 1.13 [6] => 0.78 [7] => 0.86 [8] => 0.88 [9] => 1.58 [10] => 2.54 [11] => 1.98 [12] => 4.21 [13] => 2.96 [14] => 3.79 [15] => 3.77 [16] => 4.09 ) [netmargin] => Array ( [0] => 0.28 [1] => 2.38 [2] => -0.95 [3] => 1.17 [4] => 0.64 [5] => 0.78 [6] => 0.47 [7] => 0.62 [8] => 0.7 [9] => 1.27 [10] => 1.79 [11] => 1.45 [12] => 3.13 [13] => 3.9 [14] => 2.82 [15] => 2.89 [16] => 3.22 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 8.670 [4] => 22.520 [5] => 17.840 [6] => 30.760 [7] => 19.490 [8] => 14.800 [9] => 17.680 [10] => 19.200 [11] => 13.190 [12] => 15.670 [13] => 26.580 [14] => 15.070 [15] => 18.800 [16] => 18.440 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 7.14 [4] => 22.41 [5] => 17.43 [6] => 28.86 [7] => 18.87 [8] => 14.66 [9] => 18.03 [10] => 18.06 [11] => 12.85 [12] => 15.36 [13] => 25.95 [14] => 12.24 [15] => 18.77 [16] => 18.23 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 8.670 [4] => 22.520 [5] => 17.840 [6] => 30.760 [7] => 19.490 [8] => 14.800 [9] => 17.680 [10] => 19.200 [11] => 13.190 [12] => 15.670 [13] => 26.580 [14] => 15.070 [15] => 18.800 [16] => 18.440 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 3.070 [4] => 2.680 [5] => 2.360 [6] => 2.450 [7] => 2.370 [8] => 2.200 [9] => 2.450 [10] => 2.560 [11] => 1.780 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 6.13 [8] => 18.4 [9] => 28.66 [10] => 31.52 [11] => 25.29 [12] => 24.53 [13] => 10.59 [14] => 26.76 [15] => 30.7 [16] => 41.07 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 3.690 [4] => 0.000 [5] => 7.630 [6] => 27.790 [7] => 1887.000 [8] => 0.000 [9] => 0.000 [10] => 24.300 [11] => 17.520 [12] => 0.000 [13] => 0.000 [14] => 6.410 [15] => 266.120 [16] => 77.270 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.040 [3] => 0.110 [4] => 0.140 [5] => 0.130 [6] => 0.140 [7] => 0.110 [8] => 0.090 [9] => 0.180 [10] => 0.290 [11] => 0.140 [12] => 0.380 [13] => 0.330 [14] => 0.320 [15] => 0.390 [16] => 0.420 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.1 [8] => -0.168 [9] => -0.666 [10] => -0.382 [11] => -0.552 [12] => -0.54 [13] => -0.006 [14] => 0.512 [15] => 1.204 [16] => 1.172 ) [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] => 3.810 [8] => 13.630 [9] => 20.180 [10] => 21.890 [11] => 18.730 [12] => 14.260 [13] => 8.750 [14] => 8.920 [15] => 12.740 [16] => 14.460 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 4.380 [8] => 12.760 [9] => 17.220 [10] => 20.600 [11] => 16.410 [12] => 11.320 [13] => 8.730 [14] => 10.530 [15] => 15.810 [16] => 16.540 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 9.180 [3] => 7.010 [4] => 6.000 [5] => 5.500 [6] => 6.590 [7] => 7.310 [8] => 8.150 [9] => 3.050 [10] => 2.680 [11] => 3.430 [12] => 2.110 [13] => 2.540 [14] => 3.070 [15] => 2.840 [16] => 3.080 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3 [5] => 4 [6] => 5 [7] => 5 [8] => 5 [9] => 4 [10] => 5 [11] => 5 [12] => 5 [13] => 5 [14] => 6 [15] => 6 [16] => 3 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => -1.850 [5] => -2.470 [6] => -2.010 [7] => -2.170 [8] => -1.750 [9] => -0.500 [10] => -2.510 [11] => -2.470 [12] => -2.010 [13] => -1.790 [14] => -2.650 [15] => -2.500 [16] => -2.550 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.50 [8] => 0.93 [9] => 0.97 [10] => 1.13 [11] => 1.21 [12] => 1.42 [13] => 1.46 [14] => 1.65 [15] => 1.81 [16] => 2.04 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 37.380 [8] => 21.360 [9] => 26.270 [10] => 22.990 [11] => 14.320 [12] => 18.570 [13] => 21.500 [14] => 22.240 [15] => 25.010 [16] => 25.360 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 6.350 [8] => 6.150 [9] => 4.380 [10] => 8.940 [11] => 10.040 [12] => 9.620 [13] => 9.180 [14] => 20.800 [15] => 26.360 [16] => 28.200 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 48.86 [3] => 24.87 [4] => 26.61 [5] => 26.58 [6] => 34.34 [7] => 47.64 [8] => 63.97 [9] => 40.51 [10] => 25.84 [11] => 36.06 [12] => 20.42 [13] => 27.19 [14] => 33.22 [15] => 33.48 [16] => 35.72 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.080 [3] => 0.130 [4] => 0.190 [5] => 0.180 [6] => 0.170 [7] => 0.170 [8] => 0.140 [9] => 0.350 [10] => 0.470 [11] => 0.280 [12] => 0.670 [13] => 0.580 [14] => 0.500 [15] => 0.610 [16] => 0.610 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 9.770 [3] => 8.080 [4] => 12.740 [5] => 11.960 [6] => 14.460 [7] => 14.720 [8] => 11.830 [9] => 16.700 [10] => 13.250 [11] => 10.030 [12] => 11.900 [13] => 14.750 [14] => 11.110 [15] => 11.830 [16] => 11.820 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 12.200 [3] => 10.940 [4] => 16.790 [5] => 16.270 [6] => 21.280 [7] => 20.350 [8] => 15.420 [9] => 21.870 [10] => 18.500 [11] => 14.370 [12] => 16.000 [13] => 19.580 [14] => 13.170 [15] => 16.190 [16] => 14.820 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 3.22 [2] => 0 [3] => 0.66 [4] => 1.32 [5] => 1.08 [6] => 1.45 [7] => 1.42 [8] => 1.16 [9] => 1.19 [10] => 1.37 [11] => 0.89 [12] => 1.19 [13] => 1.51 [14] => 1.36 [15] => 1.58 [16] => 1.46 ) [p2tangible_book] => Array ( [0] => 0 [1] => 1.88 [2] => 2.13 [3] => 2.06 [4] => 2.06 [5] => 1.82 [6] => 1.94 [7] => 2.37 [8] => 2.27 [9] => 2.13 [10] => 2.56 [11] => 1.82 [12] => 2.56 [13] => 2.99 [14] => 3.6 [15] => 4.18 [16] => 3.77 ) [pb] => Array ( [0] => 0 [1] => 1.88 [2] => 2.13 [3] => 2.06 [4] => 2.06 [5] => 1.82 [6] => 1.94 [7] => 2.37 [8] => 2.19 [9] => 1.39 [10] => 1.76 [11] => 1.2 [12] => 1.76 [13] => 2.04 [14] => 2.09 [15] => 2.28 [16] => 2.33 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 752.522 [1] => 176.4 [2] => 10910.423 [3] => 6641.187 [4] => 6868.215 [5] => 8384.223 [6] => 12589.9 [7] => 20975 [8] => 31176.5 [9] => 22445 [10] => 20394 [11] => 30061 [12] => 18520 [13] => 25893 [14] => 34275 [15] => 37797 [16] => 42249 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 1.165 [1] => 1.2 [2] => 17.344 [3] => 24.523 [4] => 24.307 [5] => 34.068 [6] => 46.2 [7] => 68.7 [8] => 83.5 [9] => 100 [10] => 180 [11] => 211 [12] => 236 [13] => 256 [14] => 249 [15] => 482 [16] => 375 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_InterestExpense] => Array ( [0] => 4.516 [1] => 1.4 [2] => 21.139 [3] => 28.691 [4] => 29.082 [5] => 29.057 [6] => 35.2 [7] => 46.7 [8] => 59.4 [9] => 86 [10] => 162 [11] => 196 [12] => 224 [13] => 248 [14] => 253 [15] => 288 [16] => 303 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 0.002 [1] => 5.5 [2] => 53.8 [3] => 3.426 [4] => 3.511 [5] => 3.501 [6] => 4.137 [7] => 13 [8] => 9.6 [9] => 11.3 [10] => 24 [11] => 11 [12] => 25 [13] => 36 [14] => 26 [15] => 24 [16] => 41 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 20.912 [1] => 104.2 [2] => 217 [3] => 94.032 [4] => 287.124 [5] => 210.412 [6] => 349.81 [7] => 898 [8] => 1425.1 [9] => 2110 [10] => 1830 [11] => 2227 [12] => 2453 [13] => 2854 [14] => 2141 [15] => 2997 [16] => 2939 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 95.41 [1] => 137 [2] => 485.4 [3] => 328.542 [4] => 386.993 [5] => 488.922 [6] => 603.46 [7] => 850.9 [8] => 1293.6 [9] => 1846.6 [10] => 2577 [11] => 1507 [12] => 2295 [13] => 2738 [14] => 3599 [15] => 3822 [16] => 3983 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 18 [1] => 9.8 [2] => 109.4 [3] => 1.3 [4] => 104.482 [5] => 99.249 [6] => 127.259 [7] => 175.5 [8] => 378.4 [9] => 1001.2 [10] => 960 [11] => 1027 [12] => 1074 [13] => 1326 [14] => 679 [15] => 1086 [16] => 1113 ) [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] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 30.234 [1] => 7.8 [2] => 61.7 [3] => 21.96 [4] => 15.302 [5] => 57.058 [6] => 99.194 [7] => 114.8 [8] => 165.9 [9] => 264 [10] => 321 [11] => 687 [12] => 751 [13] => 666 [14] => 1133 [15] => 1370 [16] => 905 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -4.378 [1] => -1.4 [2] => -20.181 [3] => -17.915 [4] => -28.681 [5] => -29.268 [6] => -38.8 [7] => -46.7 [8] => -58.8 [9] => -84 [10] => -152 [11] => -196 [12] => -224 [13] => -248 [14] => -253 [15] => -288 [16] => -303 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -4.694 [1] => -2 [2] => -40.555 [3] => -65.344 [4] => -70.893 [5] => -79.731 [6] => -119.3 [7] => -151.4 [8] => -186.7 [9] => -236 [10] => -345 [11] => -371 [12] => -447 [13] => -516 [14] => -543 [15] => -824 [16] => -734 ) [BS_MoneyMarket] => Array ( [0] => -0.002 [1] => -5.5 [2] => -53.8 [3] => -3.426 [4] => -3.511 [5] => -3.501 [6] => -4.137 [7] => -13 [8] => -9.6 [9] => -11.3 [10] => -24 [11] => -11 [12] => -25 [13] => -36 [14] => -26 [15] => -24 [16] => -41 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 20.914 [1] => 109.7 [2] => 270.8 [3] => 97.458 [4] => 290.635 [5] => 213.913 [6] => 353.947 [7] => 911 [8] => 1434.7 [9] => 2121.3 [10] => 1854 [11] => 2238 [12] => 2478 [13] => 2890 [14] => 2167 [15] => 3021 [16] => 2980 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 30.234 [1] => 7.8 [2] => 61.7 [3] => 21.96 [4] => 15.302 [5] => 57.058 [6] => 99.194 [7] => 114.8 [8] => 165.9 [9] => 264 [10] => 321 [11] => 687 [12] => 751 [13] => 666 [14] => 1133 [15] => 1370 [16] => 905 ) [cash2debt] => Array ( [0] => 0 [1] => 0.03 [2] => 0.111 [3] => 0.011 [4] => 0.008 [5] => 0.006 [6] => 0.006 [7] => 0.012 [8] => 0.007 [9] => 0.003 [10] => 0.007 [11] => 0.003 [12] => 0.005 [13] => 0.006 [14] => 0.005 [15] => 0.003 [16] => 0.005 ) [interest_coverage] => Array ( [0] => 1.72 [1] => 3.93 [2] => 3.3 [3] => 2.42 [4] => 2.63 [5] => 3.25 [6] => 2.79 [7] => 3.84 [8] => 4.63 [9] => 4.13 [10] => 3.2 [11] => 3.03 [12] => 3.48 [13] => 3.09 [14] => 5.13 [15] => 4.95 [16] => 5.7 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -1 [13] => -9 [14] => -28 [15] => -33 [16] => -30 ) [TaxProvision] => Array ( [0] => -1.268 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -16 [11] => -8 [12] => -6 [13] => 1 [14] => -45 [15] => -54 [16] => -99 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 2.14 [1] => 4.2 [2] => -101.815 [3] => 92.649 [4] => 43.671 [5] => 65.292 [6] => 59.4 [7] => 133.1 [8] => 217.8 [9] => 279 [10] => 365 [11] => 437 [12] => 580 [13] => 514 [14] => 994 [15] => 1127 [16] => 1391 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [eps_diluated] => Array ( [0] => 0.06 [1] => 0.07 [2] => -1.605 [3] => 1.1 [4] => 0.565 [5] => 0.67 [6] => 0.5 [7] => 0.945 [8] => 1.36 [9] => 1.44 [10] => 1.26 [11] => 1.32 [12] => 1.66 [13] => 1.2 [14] => 2.44 [15] => 2.4 [16] => 2.8 ) [eps_basic] => Array ( [0] => 0.06 [1] => 0.07 [2] => -1.605 [3] => 1.1 [4] => 0.565 [5] => 0.67 [6] => 0.505 [7] => 0.945 [8] => 1.385 [9] => 1.455 [10] => 1.27 [11] => 1.33 [12] => 1.67 [13] => 1.205 [14] => 2.46 [15] => 2.41 [16] => 2.82 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 5.6 [9] => 0 [10] => 0 [11] => 426 [12] => 889 [13] => 391 [14] => 921 [15] => 1125 [16] => 892 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 904.7 [9] => 0 [10] => 0 [11] => 5 [12] => 21 [13] => 1100 [14] => 51 [15] => 60 [16] => 150 ) [OtherInventories] => Array ( [0] => 18.909 [1] => 37.7 [2] => 72.7 [3] => 46.78 [4] => 188.874 [5] => 81.849 [6] => 105.967 [7] => 498.2 [8] => -1.13686837722E-13 [9] => 1290 [10] => 972 [11] => 370 [12] => 247 [13] => 0 [14] => 6 [15] => 24 [16] => 23 ) [CashAndCashEquivalents] => Array ( [0] => 0.002 [1] => 5.5 [2] => 53.8 [3] => 3.426 [4] => 3.511 [5] => 3.501 [6] => 4.137 [7] => 13 [8] => 9.6 [9] => 11.3 [10] => 24 [11] => 11 [12] => 25 [13] => 36 [14] => 26 [15] => 24 [16] => 41 ) [MarketableSecurities] => 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 ) [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] => 45 [12] => 226 [13] => 266 [14] => 275 [15] => 326 [16] => 373 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 653.05 [5] => 1030.303 [6] => 1272.634 [7] => 1911.5 [8] => 2116.1 [9] => 211.6 [10] => 4499 [11] => 75 [12] => 194 [13] => 7244 [14] => 8061 [15] => 9795 [16] => 10967 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 439 [11] => 474 [12] => 476 [13] => 304 [14] => 693 [15] => 910 [16] => 1008 ) [GrossPPE] => Array ( [0] => 36.289 [1] => 0 [2] => 0 [3] => 0 [4] => 653.05 [5] => 1030.303 [6] => 1272.634 [7] => 1911.5 [8] => 2116.1 [9] => 4190.1 [10] => 4938 [11] => 5727 [12] => 7240 [13] => 7814 [14] => 9029 [15] => 11142 [16] => 12473 ) [AccumulatedDepreciation] => Array ( [0] => -3.903 [1] => -0.8 [2] => -11.6 [3] => -26.974 [4] => -48.131 [5] => -77.55 [6] => -121.595 [7] => -183.9 [8] => -258.9 [9] => -348.1 [10] => -519 [11] => -668 [12] => -900 [13] => -1123 [14] => -1289 [15] => -1499 [16] => -1654 ) [AccountsPayable] => Array ( [0] => 86.415 [1] => 137 [2] => 485.4 [3] => 328.542 [4] => 386.993 [5] => 488.922 [6] => 603.46 [7] => 850.9 [8] => 1293.6 [9] => 1846.6 [10] => 2577 [11] => 1507 [12] => 2295 [13] => 2738 [14] => 3599 [15] => 3822 [16] => 3983 ) [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 ) [OtherAccruedExpenses] => Array ( [0] => 8.995 [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 ) [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 ) [LongTermDebt] => Array ( [0] => 0 [1] => 175 [2] => 373.5 [3] => 320 [4] => 351.677 [5] => 509.736 [6] => 518.991 [7] => 949 [8] => 951.7 [9] => 2626.3 [10] => 2624 [11] => 3259 [12] => 4142 [13] => 4631 [14] => 4520 [15] => 6320 [16] => 6715 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 261 [12] => 0 [13] => 284 [14] => 0 [15] => 0 [16] => 0 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 2.14 [1] => 4.2 [2] => -101.815 [3] => 77.502 [4] => 44.179 [5] => 65.292 [6] => 59.4 [7] => 130 [8] => 217.8 [9] => 285 [10] => 365 [11] => 459 [12] => 567 [13] => 0 [14] => 994 [15] => 1127 [16] => 1391 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 22 [12] => -13 [13] => 0 [14] => 0 [15] => -112 [16] => 8 ) [ChangeInReceivables] => Array ( [0] => -10.415 [1] => -10.2 [2] => -224.181 [3] => 120.497 [4] => -18.856 [5] => -136.48 [6] => -98.3 [7] => -29.2 [8] => -299.2 [9] => -731 [10] => -743 [11] => 668 [12] => -744 [13] => -59 [14] => 83 [15] => 218 [16] => -186 ) [ChangeInInventory] => Array ( [0] => -16.45 [1] => -14.8 [2] => 34.772 [3] => -11.954 [4] => -117.878 [5] => 105.944 [6] => -38.9 [7] => -405.9 [8] => -425.1 [9] => -325 [10] => 340 [11] => -120 [12] => -319 [13] => -336 [14] => 518 [15] => -180 [16] => 134 ) [ChangeInPrepaidAssets] => Array ( [0] => -0.039 [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 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 9.577 [1] => 33 [2] => 164.783 [3] => -161.543 [4] => 46.671 [5] => 107.265 [6] => 121.3 [7] => 327.5 [8] => 427.8 [9] => 351 [10] => 596 [11] => -550 [12] => 602 [13] => -210 [14] => 401 [15] => -504 [16] => 126 ) [ChangeInWorkingCapital] => Array ( [0] => -17.277 [1] => 3 [2] => 29.168 [3] => -100.011 [4] => -110.465 [5] => 85.691 [6] => -12.5 [7] => -101.7 [8] => -324 [9] => -705 [10] => 193 [11] => -2 [12] => -461 [13] => -605 [14] => 1002 [15] => -466 [16] => 74 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 13 [11] => -1 [12] => -9 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [PurchaseOfPPE] => Array ( [0] => -0.678 [1] => -2.9 [2] => -12.801 [3] => -12.603 [4] => -21.069 [5] => -40.59 [6] => -65.4 [7] => -116.9 [8] => -164.1 [9] => -341 [10] => -548 [11] => -644 [12] => -460 [13] => -426 [14] => -657 [15] => -1313 [16] => -1735 ) [SaleOfPPE] => Array ( [0] => 0.085 [1] => 0 [2] => 0.294 [3] => 224.261 [4] => 0.74 [5] => 1.437 [6] => 8.5 [7] => 3 [8] => 9.4 [9] => 4 [10] => 40 [11] => 51 [12] => 6 [13] => 2 [14] => 12 [15] => 65 [16] => 40 ) [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 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -746 [12] => -223 [13] => -407 [14] => -1390 [15] => -2232 [16] => -161 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -46 [10] => -9 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 26 [13] => 0 [14] => 0 [15] => 59 [16] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -11.06 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -1.261 [1] => -0.2 [2] => -173.586 [3] => -0.657 [4] => -229.162 [5] => -324.628 [6] => -215.2 [7] => -537.3 [8] => -142.5 [9] => -1268 [10] => -146 [11] => 0 [12] => -9 [13] => -20 [14] => 15 [15] => 29 [16] => 203 ) [sloanratio] => Array ( [0] => 0.11 [1] => -0 [2] => 0.13 [3] => -0.11 [4] => 0.26 [5] => 0.15 [6] => 0.1 [7] => 0.21 [8] => 0.12 [9] => 0.25 [10] => 0.02 [11] => 0.09 [12] => 0.07 [13] => 0.12 [14] => 0.04 [15] => 0.17 [16] => 0.05 ) [current_ratio] => Array ( [0] => 1.02 [1] => 1.06 [2] => 1.16 [3] => 1.13 [4] => 1.1 [5] => 0.95 [6] => 0.91 [7] => 0.99 [8] => 1.01 [9] => 1.04 [10] => 0.98 [11] => 0.88 [12] => 0.97 [13] => 1.04 [14] => 0.96 [15] => 0.99 [16] => 0.92 ) [quick_ratio] => Array ( [0] => 0.85 [1] => 0.82 [2] => 1.05 [3] => 1 [4] => 0.73 [5] => 0.82 [6] => 0.78 [7] => 0.54 [8] => 0.5 [9] => 0.62 [10] => 0.72 [11] => 0.61 [12] => 0.66 [13] => 0.69 [14] => 0.75 [15] => 0.76 [16] => 0.72 ) [ev_per_share] => Array ( [0] => 0 [1] => 11.637 [2] => 13.28 [3] => 16.463 [4] => 20.085 [5] => 20.12 [6] => 23.665 [7] => 27.13 [8] => 28.735 [9] => 47.92 [10] => 41.35 [11] => 34.735 [12] => 45.725 [13] => 53.175 [14] => 55.055 [15] => 68.78 [16] => 74.62 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 50.00 [2] => 0 [3] => 0 [4] => 0 [5] => 35.30 [6] => 51.52 [7] => 125.00 [8] => 903.73 [9] => 0 [10] => 45.85 [11] => 50.99 [12] => 158.90 [13] => 0.00 [14] => 42.03 [15] => 90.89 [16] => 71.19 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 1 [2] => 0 [3] => 0 [4] => 0 [5] => 34 [6] => 46 [7] => 69 [8] => 84 [9] => 0 [10] => 181 [11] => 211 [12] => 236 [13] => 256 [14] => 249 [15] => 482 [16] => 375 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0 [1] => 0.00 [2] => 0 [3] => 0 [4] => 0 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0 [1] => 0.00 [2] => 0 [3] => 0 [4] => 0 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0 [1] => -34.52 [2] => 0 [3] => 0 [4] => 0 [5] => -21.95 [6] => -56.72 [7] => -112.40 [8] => -680.91 [9] => 0 [10] => -68.84 [11] => -75.15 [12] => -126.03 [13] => -164.48 [14] => -27.78 [15] => -105.89 [16] => -88.79 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => -36.90 [2] => 0 [3] => 0 [4] => 0 [5] => -202.67 [6] => -235.99 [7] => -626.15 [8] => -1,233.20 [9] => 0 [10] => -83.29 [11] => -156.24 [12] => -180.82 [13] => -328.57 [14] => -85.41 [15] => -273.55 [16] => -84.60 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => 2,913.10 [2] => 0 [3] => 0 [4] => 0 [5] => 78.42 [6] => 217.09 [7] => 252.02 [8] => 1,096.27 [9] => 0 [10] => 48.12 [11] => 36.76 [12] => 125.48 [13] => 114.29 [14] => 37.59 [15] => 78.95 [16] => 27.12 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => 0.00 [2] => 0 [3] => 0 [4] => 0 [5] => 80.93 [6] => 29.40 [7] => 438.27 [8] => 878.42 [9] => 0 [10] => -6.78 [11] => 80.16 [12] => 129.04 [13] => 283.40 [14] => -32.09 [15] => 177.98 [16] => 21.75 ) [Dividends_pct] => Array ( [0] => 0 [1] => 0.00 [2] => 0 [3] => 0 [4] => 0 [5] => -53.98 [6] => -105.64 [7] => -152.31 [8] => -817.43 [9] => 0 [10] => -56.66 [11] => -62.08 [12] => -0.55 [13] => -267.18 [14] => -35.14 [15] => -82.02 [16] => -61.87 ) [Other Financing_pct] => Array ( [0] => 0 [1] => 2.38 [2] => 0 [3] => 0 [4] => 0 [5] => 102.43 [6] => 136.34 [7] => 533.17 [8] => 1,122.82 [9] => 0 [10] => -15.58 [11] => 54.14 [12] => 85.48 [13] => 233.20 [14] => -14.59 [15] => 173.47 [16] => -14.38 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => 2,913.10 [2] => 0 [3] => 0 [4] => 0 [5] => 105.37 [6] => 140.85 [7] => 537.98 [8] => 1,157.26 [9] => 0 [10] => -15.33 [11] => 54.84 [12] => 253.97 [13] => 130.50 [14] => -29.64 [15] => 174.92 [16] => -13.00 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => 65.48 [2] => 0 [3] => 0 [4] => 0 [5] => -0.01 [6] => 0.52 [7] => 8.56 [8] => -14.11 [9] => 0 [10] => 1.63 [11] => -1.52 [12] => 3.84 [13] => 4.25 [14] => -0.42 [15] => -0.16 [16] => 0.87 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => 65.48 [2] => 0 [3] => 0 [4] => 0 [5] => 78.05 [6] => 43.28 [7] => -12.40 [8] => -580.91 [9] => 0 [10] => 31.16 [11] => 24.85 [12] => -26.03 [13] => -64.48 [14] => 72.22 [15] => -5.89 [16] => 11.21 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 12.2 [3] => 9.55 [4] => 7.5 [5] => 8.66 [6] => 6.67 [7] => 6.1 [8] => 6.51 [9] => 5.61 [10] => 6.31 [11] => 10.08 [12] => 6.85 [13] => 5.98 [14] => 5.32 [15] => 4.66 [16] => 4.49 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -76.96 [2] => -5.13 [3] => 27.13 [4] => -38.46 [5] => -19.82 [6] => -15.42 [7] => -52.48 [8] => -9.62 [9] => -9.79 [10] => -43.19 [11] => -5.98 [12] => -10.76 [13] => -3.72 [14] => -10.04 [15] => -7.89 [16] => -2.43 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => -86.71 [2] => 5765.65 [3] => -44 [4] => -5.24 [5] => 0.68 [6] => 28.92 [7] => 39.5 [8] => 33.46 [9] => -38.1 [10] => -34.64 [11] => 38.87 [12] => -43.09 [13] => 32.72 [14] => 22.18 [15] => 0.52 [16] => 6.89 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 16.67 [2] => -2392.86 [3] => 0 [4] => -48.64 [5] => 18.58 [6] => -25.37 [7] => 89 [8] => 43.92 [9] => 5.88 [10] => -12.5 [11] => 4.76 [12] => 25.76 [13] => -27.71 [14] => 103.33 [15] => -1.64 [16] => 16.67 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 8.2 [3] => 9.14 [4] => 5.96 [5] => 6.15 [6] => 4.7 [7] => 4.91 [8] => 6.49 [9] => 4.57 [10] => 5.41 [11] => 6.96 [12] => 6.25 [13] => 5.11 [14] => 7.59 [15] => 6.18 [16] => 6.75 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0.13 [3] => 0.38 [4] => 0.49 [5] => 0.46 [6] => 0.48 [7] => 0.4 [8] => 0.31 [9] => 0.63 [10] => 1.01 [11] => 0.48 [12] => 1.29 [13] => 1.15 [14] => 1.11 [15] => 1.35 [16] => 1.45 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 4.95275590551 [8] => 1.07556859868 [9] => 0.893458870168 [10] => 0.82503426222 [11] => 0.686065136145 [12] => 1.07713884993 [13] => 2.96571428571 [14] => 1.37219730942 [15] => 1.47331240188 [16] => 1.26071922545 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 2.97 [8] => 3.22 [9] => 5.84 [10] => 2.91 [11] => 1.73 [12] => 2.75 [13] => 3.42 [14] => 1.77 [15] => 1.72 [16] => 1.84 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 3.08 [8] => 1.08 [9] => 0.89 [10] => 0.82 [11] => 0.69 [12] => 1.08 [13] => 2.96 [14] => 1.37 [15] => 1.47 [16] => 1.26 ) )
Plains All American Pipeline LP (NYSE:PAA)
Days Inventory
7.56 (As of Mar. 2014)

Plains All American Pipeline LP's inventory for the three months ended in Mar. 2014 was $914 Mil. Plains All American Pipeline LP's cost of goods sold for the three months ended in Mar. 2014 was $11,006 Mil. Hence, Plains All American Pipeline LP's days inventory for the three months ended in Mar. 2014 was 7.56.

Plains All American Pipeline LP's days inventory declined from Mar. 2013 (9.60) to Mar. 2014 (7.56).

Inventory can be measured by Days Sales of Inventory (DSI). Plains All American Pipeline LP's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 7.12.

Inventory turnover measures how fast the company turns over its inventory within a year. Plains All American Pipeline LP's inventory turnover for the three months ended in Mar. 2014 was 12.04.

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. Plains All American Pipeline LP's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.08.


Definition

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

Plains All American Pipeline LP'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
=1065/39787*365
=9.77

Plains All American Pipeline LP's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=914/11006*91
=7.56

* 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).

Plains All American Pipeline LP'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
=914/11684*91
=7.12

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

Plains All American Pipeline LP's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

3. Inventory to Revenue determines the ability of a company to manage their inventory levels. It measures the percentage of Inventories the company currently has on hand to support the current amount of Revenue.

Plains All American Pipeline LP's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=914 / 11684
=0.08

* 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.

Plains All American Pipeline LP Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 8.8110.8221.5418.1610.0524.4222.1111.0112.419.77

Plains All American Pipeline LP Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 10.6311.2211.6613.6312.469.608.3410.659.657.56
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