Switch to:
Array ( [fx_rate] => Array ( [0] => 8.279 [1] => 8.278 [2] => 8.277 [3] => 8.278 [4] => 8.277 [5] => 8.277 [6] => 8.065 [7] => 7.788 [8] => 7.241 [9] => 6.836 [10] => 6.827 [11] => 6.596 [12] => 6.317 [13] => 6.222 [14] => 6.051 ) [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 ) [price_high] => Array ( [0] => 0.00 [1] => 16.49 [2] => 15.42 [3] => 13.89 [4] => 34.16 [5] => 32.55 [6] => 38.91 [7] => 71.26 [8] => 137.56 [9] => 84.89 [10] => 71.92 [11] => 78.99 [12] => 82.15 [13] => 88.69 [14] => 90.15 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 9.85 [3] => 10.39 [4] => 13.31 [5] => 24.68 [6] => 27.35 [7] => 36.46 [8] => 56.09 [9] => 38.90 [10] => 36.22 [11] => 56.77 [12] => 64.01 [13] => 63.61 [14] => 65.95 ) [BS_share] => Array ( [0] => 894.400 [1] => 1090.73 [2] => 1127.13 [3] => 1127.13 [4] => 1127.13 [5] => 1127.13 [6] => 1127.13 [7] => 1127.13 [8] => 1127.13 [9] => 1127.13 [10] => 987.29 [11] => 987.29 [12] => 987.29 [13] => 988.58 [14] => 1165.65 ) [Fiscal Year] => Array ( [0] => Dec99 [1] => Dec00 [2] => Dec01 [3] => Dec02 [4] => Dec03 [5] => Dec04 [6] => Dec05 [7] => Dec06 [8] => Dec07 [9] => Dec08 [10] => Dec09 [11] => Dec10 [12] => Dec11 [13] => Dec12 [14] => Dec13 ) [quarter] => Array ( [0] => 199912 [1] => 200012 [2] => 200112 [3] => 200212 [4] => 200312 [5] => 200412 [6] => 200512 [7] => 200612 [8] => 200712 [9] => 200812 [10] => 200912 [11] => 201012 [12] => 201112 [13] => 201212 [14] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 894.400 [1] => 935.168 [2] => 1107.184 [3] => 1127.126 [4] => 1121.079 [5] => 1120.033 [6] => 1127.126 [7] => 1127.126 [8] => 1127.126 [9] => 1127.126 [10] => 1141.267 [11] => 1221.402 [12] => 1214.031 [13] => 1184.121 [14] => 1218.588 ) [Revenue] => Array ( [0] => 28988.7782341 [1] => 39680.1243054 [2] => 38476.0198139 [3] => 41068.396835 [4] => 54246.535943 [5] => 74896.4046152 [6] => 102110.504774 [7] => 136068.777992 [8] => 166532.246927 [9] => 218716.793446 [10] => 197019.481471 [11] => 290051.849606 [12] => 396657.115719 [13] => 447773.224044 [14] => 476005.784168 ) [COGS] => Array ( [0] => 20100.7660345 [1] => 27697.487799 [2] => 26640.4756554 [3] => 28540.2757913 [4] => 37844.2573396 [5] => 54234.5342515 [6] => 81563.8726596 [7] => 110498.624807 [8] => 135723.656953 [9] => 189352.837917 [10] => 145174.893804 [11] => 225603.547605 [12] => 323094.348583 [13] => 369848.762456 [14] => 391977.8549 ) [Gross Profit] => Array ( [0] => 8888.01219954 [1] => 11982.6365064 [2] => 11835.5441585 [3] => 12528.1210437 [4] => 16402.2786034 [5] => 20661.8703637 [6] => 20546.6321141 [7] => 25570.1531844 [8] => 30808.5899738 [9] => 29363.9555295 [10] => 51844.5876666 [11] => 64448.3020012 [12] => 73562.7671363 [13] => 77924.4615879 [14] => 84027.9292679 ) [SGA] => Array ( [0] => 3718.58678584 [1] => 3896.00471128 [2] => 4391.57291289 [3] => 4749.04590481 [4] => 6686.92895977 [5] => 6483.90068866 [6] => 6707.06137632 [7] => 7523.16576785 [8] => 7684.02154399 [9] => 9182.70918666 [10] => 10170.4994873 [11] => 13656.4584597 [12] => 16524.9327212 [13] => 18151.8804243 [14] => 20704.1811271 ) [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 ) [DDA] => Array ( [0] => 2162.75963281 [1] => 2418.89864702 [2] => 2710.35363054 [3] => 2933.0283885 [4] => 3376.46901051 [5] => 3925.54536668 [6] => 3921.1283323 [7] => 4300.23921418 [8] => 0 [9] => 6776.03861908 [10] => 7912.11366632 [11] => 8983.17161916 [12] => 10102.2637328 [13] => 11323.6901318 [14] => 13430.0115683 ) [Operating Income] => Array ( [0] => 1857.7935741 [1] => 4198.61681566 [2] => 3298.43034916 [3] => 3415.03297898 [4] => 4697.65265193 [5] => 7598.05557569 [6] => 8464.91208927 [7] => 10333.5898819 [8] => 11807.208949 [9] => 3852.54534816 [10] => 13285.33763 [11] => 15914.7968466 [12] => 16705.714738 [13] => 15856.9591771 [14] => 15994.8768799 ) [other_operating_charges] => Array ( [0] => -3311.63183959 [1] => -3888.01497946 [2] => -4145.54089646 [3] => -4364.04215994 [4] => -5017.69699166 [5] => -6579.91409931 [6] => -5374.65864848 [7] => -7713.39753467 [8] => -11317.3594807 [9] => -16328.7009947 [10] => -28388.7505493 [11] => -34877.046695 [12] => -40332.1196771 [13] => -43915.6219865 [14] => -47328.8712609 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 11.731 [2] => 10.354 [3] => 12.885 [4] => 34.162 [5] => 31.531 [6] => 38.154 [7] => 71.262 [8] => 114 [9] => 47.531 [10] => 67.746 [11] => 73.608 [12] => 80.808 [13] => 88.4 [14] => 82.17 ) [mktcap] => Array ( [0] => 0 [1] => 12795.35363 [2] => 11670.30402 [3] => 14523.07005 [4] => 38505.01506 [5] => 35539.53603 [6] => 43004.51802 [7] => 80321.53806 [8] => 128492.82 [9] => 53573.61603 [10] => 66884.94834 [11] => 72672.44232 [12] => 79780.93032 [13] => 87390.472 [14] => 95781.4605 ) [Cash and Equiv] => Array ( [0] => 2577.71349197 [1] => 2329.01389224 [2] => 2761.36027546 [3] => 2260.02186518 [4] => 2103.29213483 [5] => 2208.30675365 [6] => 1868.96776193 [7] => 986.201592193 [8] => 1155.13285458 [9] => 1135.16676419 [10] => 1467.40881793 [11] => 2750.15160703 [12] => 3988.76048757 [13] => 1746.06235937 [14] => 2495.62055859 ) [ev_addition] => Array ( [0] => 15119.3196038 [1] => 15806.7333897 [2] => 14123.8428174 [3] => 14006.1354192 [4] => 14106.9598888 [5] => 18288.5406548 [6] => 21223.3445753 [7] => 20689.2065999 [8] => 23859.2930534 [9] => 26135.6056173 [10] => 27263.2195694 [11] => 25267.586416 [12] => 30859.1103372 [13] => 42018.1613629 [14] => 48441.2493803 ) [ev_addition_per_share] => Array ( [0] => 16.904 [1] => 14.492 [2] => 12.531 [3] => 12.426 [4] => 12.516 [5] => 16.226 [6] => 18.83 [7] => 18.356 [8] => 21.168 [9] => 23.188 [10] => 27.614 [11] => 25.593 [12] => 31.256 [13] => 42.504 [14] => 41.557 ) [ev] => Array ( [0] => 0 [1] => 28602.0870197 [2] => 25794.1468374 [3] => 28529.2054692 [4] => 52611.9749488 [5] => 53828.0766848 [6] => 64227.8625953 [7] => 101010.74466 [8] => 152352.113053 [9] => 79709.2216473 [10] => 94148.1679094 [11] => 97940.028736 [12] => 110640.040657 [13] => 129408.633363 [14] => 144222.70988 ) [Non Operating Income] => Array ( [0] => -7.99915448726 [1] => 132.829669002 [2] => 1814.23667996 [3] => 28.0002416043 [4] => 25.0035036849 [5] => -587.081551287 [6] => 919.968629882 [7] => 920.121083719 [8] => 639.966855407 [9] => 1059.24517262 [10] => 474.146770177 [11] => 909.793814433 [12] => 1059.36362197 [13] => 312.279009965 [14] => 1206.57742522 ) [tax] => Array ( [0] => 33.9962555864 [1] => 1133.54662962 [2] => 970.126615924 [3] => 922.008939357 [4] => 1286.17868793 [5] => 2185.30361242 [6] => 2465.59590825 [7] => 3012.67051875 [8] => 3414.3074161 [9] => -415.447630193 [10] => 2870.8070895 [11] => 3893.4202547 [12] => 4134.87414912 [13] => 3832.5297332 [14] => 4092.38142456 ) [Pretax Income] => Array ( [0] => 785.912670612 [1] => 3426.60654748 [2] => 2980.38878821 [3] => 2999.02899251 [4] => 4233.5881358 [5] => 7181.99770448 [6] => 8019.44314941 [7] => 10065.2629687 [8] => 11441.3755006 [9] => 3235.22527794 [10] => 12685.5134027 [11] => 15716.0400243 [12] => 16552.9523508 [13] => 14567.9845709 [14] => 15708.4779375 ) [InterestIncome] => Array ( [0] => 149.98333132 [1] => 98.8732785697 [2] => 143.018605775 [3] => 41.0003624064 [4] => 39.0054367524 [5] => 46.0064032862 [6] => 48.0505889647 [7] => 69.084232152 [8] => 56.2077061179 [9] => 65.2428320655 [10] => 40.5741907133 [11] => 100.060642814 [12] => 250.751939212 [13] => 201.542912247 [14] => 259.130722195 ) [InterestExpense] => Array ( [0] => -1213.86508032 [1] => -787.989731819 [2] => -568.07406065 [3] => -485.004711283 [4] => -527.073214933 [5] => -554.076960251 [6] => -734.773589585 [7] => -910.108885465 [8] => -1062.00800994 [9] => -1741.8080749 [10] => -1114.54518822 [11] => -1208.61127956 [12] => -1462.87794839 [13] => -1802.79652845 [14] => -1752.10708974 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 2162.75963281 [1] => 2418.89864702 [2] => 2710.35363054 [3] => 2933.0283885 [4] => 3376.46901051 [5] => 3925.54536668 [6] => 3921.1283323 [7] => 4300.23921418 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 ) [ReconciledDepreciation] => Array ( [0] => 2162.75999517 [1] => 2418.89828461 [2] => 2710.35399299 [3] => 2933.0285093 [4] => 3376.46852724 [5] => 3925.5454875 [6] => 3921.1283323 [7] => 4300.23882897 [8] => 0 [9] => 6776.03861908 [10] => 7912.11366632 [11] => 8983.17161916 [12] => 10102.2637328 [13] => 11323.6901318 [14] => 13430.0115683 ) [EBIT] => Array ( [0] => 1999.77775094 [1] => 4214.59627929 [2] => 3548.46296968 [3] => 3484.03370379 [4] => 4760.66135073 [5] => 7736.07466473 [6] => 8754.216739 [7] => 10975.3717257 [8] => 12503.3835106 [9] => 4977.03335284 [10] => 13800.0585909 [11] => 16924.6513038 [12] => 18015.8302992 [13] => 16370.7810993 [14] => 17460.5850273 ) [EBITDA_morn] => Array ( [0] => 4162.53738374 [1] => 6633.49492631 [2] => 6258.81660022 [3] => 6417.06197149 [4] => 8137.13036124 [5] => 11661.6200314 [6] => 12675.3449473 [7] => 15275.6109399 [8] => 11807.208949 [9] => 3852.54534816 [10] => 13285.33763 [11] => 15914.7968466 [12] => 16705.714738 [13] => 15856.9591771 [14] => 15994.8768799 ) [EBITDA] => Array ( [0] => 4162.53738374 [1] => 6633.49492631 [2] => 6258.81660022 [3] => 6417.06209229 [4] => 8137.13036124 [5] => 11661.6200314 [6] => 12675.3450713 [7] => 15275.6109399 [8] => 12503.3835106 [9] => 11753.0719719 [10] => 21712.1722572 [11] => 25907.822923 [12] => 28118.094032 [13] => 27694.4712311 [14] => 30890.5965956 ) [EBITDA_1] => Array ( [0] => 4162.53738374 [1] => 6633.49492631 [2] => 6258.81660022 [3] => 6417.06209229 [4] => 8137.13036124 [5] => 11661.6200314 [6] => 12675.3450713 [7] => 15275.6109399 [8] => 0 [9] => 11753.0719719 [10] => 21712.1722572 [11] => 25907.822923 [12] => 28118.094032 [13] => 27694.4712311 [14] => 30890.5965956 ) [DDA_new] => Array ( [0] => 2162.75999517 [1] => 2418.89828461 [2] => 2710.35399299 [3] => 2933.0285093 [4] => 3376.46852724 [5] => 3925.5454875 [6] => 3921.1283323 [7] => 4300.23882897 [8] => 0 [9] => 6776.03861908 [10] => 7912.11366632 [11] => 8983.17161916 [12] => 10102.2637328 [13] => 11323.6901318 [14] => 13430.0115683 ) [EBITDA_new] => Array ( [0] => 4162.53738374 [1] => 6633.49492631 [2] => 6258.81660022 [3] => 6417.06197149 [4] => 8137.13036124 [5] => 11661.6200314 [6] => 12675.3449473 [7] => 15275.6109399 [8] => 11807.208949 [9] => 3852.54534816 [10] => 13285.33763 [11] => 15914.7968466 [12] => 16705.714738 [13] => 15856.9591771 [14] => 15994.8768799 ) [EBITDA_per_share] => Array ( [0] => 4.65 [1] => 7.09 [2] => 5.65 [3] => 5.69 [4] => 7.26 [5] => 10.41 [6] => 11.25 [7] => 13.55 [8] => 11.09 [9] => 10.43 [10] => 19.02 [11] => 21.21 [12] => 23.16 [13] => 23.39 [14] => 25.35 ) [Operating_Income_per_share] => Array ( [0] => 2.08 [1] => 4.49 [2] => 2.98 [3] => 3.03 [4] => 4.19 [5] => 6.78 [6] => 7.51 [7] => 9.17 [8] => 10.48 [9] => 3.42 [10] => 11.64 [11] => 13.03 [12] => 13.76 [13] => 13.39 [14] => 13.13 ) [Net Income] => Array ( [0] => 563.937311269 [1] => 2293.05991785 [2] => 1936.25262776 [3] => 1942.01872433 [4] => 2709.37634409 [5] => 4268.59296847 [6] => 5141.41301922 [7] => 6869.36928608 [8] => 7721.86162132 [9] => 4172.76184903 [10] => 9249.59718764 [11] => 10882.6561552 [12] => 11591.7365838 [13] => 10266.6345227 [14] => 10929.1026277 ) [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 ) [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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0.743506101244 [3] => 0.929089151969 [4] => 1.02235109339 [5] => 0.929201401474 [6] => 1.14432734036 [7] => 1.2772213662 [8] => 1.69893661097 [9] => 1.56231714453 [10] => 0.802695180899 [11] => 1.96816252274 [12] => 2.47696691467 [13] => 3.343780135 [14] => 3.57098000331 ) [Shares Outstanding] => Array ( [0] => 894.400 [1] => 935.168 [2] => 1107.184 [3] => 1127.126 [4] => 1121.079 [5] => 1120.033 [6] => 1127.126 [7] => 1127.126 [8] => 1127.126 [9] => 1127.126 [10] => 1141.267 [11] => 1221.402 [12] => 1214.031 [13] => 1184.121 [14] => 1218.588 ) [shares_diluted] => Array ( [0] => 894.400 [1] => 935.168 [2] => 1107.184 [3] => 1127.126 [4] => 1121.079 [5] => 1120.033 [6] => 1127.126 [7] => 1127.126 [8] => 1127.126 [9] => 1127.126 [10] => 1141.267 [11] => 1221.402 [12] => 1214.031 [13] => 1184.121 [14] => 1218.588 ) [shares_basic] => Array ( [0] => 894.400 [1] => 935.168 [2] => 1107.184 [3] => 1127.126 [4] => 1121.079 [5] => 1120.033 [6] => 1127.126 [7] => 1127.126 [8] => 1127.126 [9] => 1127.126 [10] => 1127.132 [11] => 1221.402 [12] => 1214.031 [13] => 1128.537 [14] => 1161.029 ) [COGS_pct] => Array ( [0] => 0.69 [1] => 0.70 [2] => 0.69 [3] => 0.69 [4] => 0.70 [5] => 0.72 [6] => 0.80 [7] => 0.81 [8] => 0.81 [9] => 0.87 [10] => 0.74 [11] => 0.78 [12] => 0.81 [13] => 0.83 [14] => 0.82 ) [Gross Profit_pct] => Array ( [0] => 30.66 [1] => 30.20 [2] => 30.76 [3] => 30.51 [4] => 30.24 [5] => 27.59 [6] => 20.12 [7] => 18.79 [8] => 18.50 [9] => 13.43 [10] => 26.31 [11] => 22.22 [12] => 18.55 [13] => 17.40 [14] => 17.65 ) [SGA_pct] => Array ( [0] => 12.83 [1] => 9.82 [2] => 11.41 [3] => 11.56 [4] => 12.33 [5] => 8.66 [6] => 6.57 [7] => 5.53 [8] => 4.61 [9] => 4.20 [10] => 5.16 [11] => 4.71 [12] => 4.17 [13] => 4.05 [14] => 4.35 ) [Interest Expense_pct] => Array ( [0] => -4.19 [1] => -1.99 [2] => -1.48 [3] => -1.18 [4] => -0.97 [5] => -0.74 [6] => -0.72 [7] => -0.67 [8] => -0.64 [9] => -0.80 [10] => -0.57 [11] => -0.42 [12] => -0.37 [13] => -0.40 [14] => -0.37 ) [Pretax Income_pct] => Array ( [0] => 2.71 [1] => 8.64 [2] => 7.75 [3] => 7.30 [4] => 7.80 [5] => 9.59 [6] => 7.85 [7] => 7.40 [8] => 6.87 [9] => 1.48 [10] => 6.44 [11] => 5.42 [12] => 4.17 [13] => 3.25 [14] => 3.30 ) [Net Income_pct] => Array ( [0] => 1.95 [1] => 5.78 [2] => 5.03 [3] => 4.73 [4] => 4.99 [5] => 5.70 [6] => 5.04 [7] => 5.05 [8] => 4.64 [9] => 1.91 [10] => 4.69 [11] => 3.75 [12] => 2.92 [13] => 2.29 [14] => 2.30 ) [DaysSalesOutstanding] => Array ( [0] => 17.84 [1] => 32.11 [2] => 31.9 [3] => 16.49 [4] => 12.39 [5] => 10.35 [6] => 10.55 [7] => 8.92 [8] => 11.32 [9] => 6.45 [10] => 7.79 [11] => 11.26 [12] => 12.63 [13] => 13.29 [14] => 12.32 ) [DaysInventory] => Array ( [0] => 62.31 [1] => 79.86 [2] => 76.46 [3] => 71.52 [4] => 53.73 [5] => 52.31 [6] => 49.68 [7] => 40.17 [8] => 43.1 [9] => 27.06 [10] => 52.19 [11] => 38.4 [12] => 36.38 [13] => 34.62 [14] => 34.15 ) [Payable] => Array ( [0] => 1241.86193985 [1] => 2340.99855037 [2] => 2029.26470944 [3] => 2320.0224692 [4] => 2743.38105594 [5] => 2874.39929926 [6] => 6675.02765034 [7] => 6762.23870056 [8] => 12850.7262809 [9] => 15892.7735518 [10] => 20327.0836385 [11] => 25152.9714979 [12] => 31524.1412063 [13] => 58812.27901 [14] => 62007.1062634 ) [DaysPayable] => Array ( [0] => 15.64 [1] => 21.53 [2] => 19.25 [3] => 20.62 [4] => 18.46 [5] => 14.01 [6] => 23.86 [7] => 18.14 [8] => 28.17 [9] => 26.52 [10] => 37.66 [11] => 31.65 [12] => 29.01 [13] => 47.94 [14] => 47.55 ) [InventoryTurnover] => Array ( [0] => 5.86 [1] => 4.57 [2] => 4.77 [3] => 5.1 [4] => 6.79 [5] => 6.98 [6] => 7.35 [7] => 9.09 [8] => 8.47 [9] => 13.49 [10] => 6.99 [11] => 9.51 [12] => 10.03 [13] => 10.54 [14] => 10.69 ) [Accts Rec.] => Array ( [0] => 1416.84249305 [1] => 3490.52464363 [2] => 3362.43868551 [3] => 1855.01787871 [4] => 1841.255769 [5] => 2123.29491362 [6] => 2951.10700558 [7] => 3325.05110426 [8] => 5164.30120149 [9] => 3866.88121709 [10] => 4204.18924857 [11] => 8951.3341419 [12] => 13722.0199462 [13] => 16303.4394086 [14] => 16069.5752768 ) [Inventory] => Array ( [0] => 3431.61867375 [1] => 6060.22988645 [2] => 5580.72804156 [3] => 5592.05399855 [4] => 5570.77395191 [5] => 7772.07973904 [6] => 11102.6892746 [7] => 12160.815999 [8] => 16025.5760254 [9] => 14040.2282036 [10] => 20759.7773546 [11] => 23733.4748332 [12] => 32201.5197087 [13] => 35079.0742527 [14] => 36672.6160965 ) [inventory2sales] => Array ( [0] => 0.118 [1] => 0.153 [2] => 0.145 [3] => 0.136 [4] => 0.103 [5] => 0.104 [6] => 0.109 [7] => 0.089 [8] => 0.096 [9] => 0.064 [10] => 0.105 [11] => 0.082 [12] => 0.081 [13] => 0.078 [14] => 0.077 ) [Total Current Assets] => Array ( [0] => 10512.8316222 [1] => 16191.240517 [2] => 13264.7305787 [3] => 12305.1188693 [4] => 12000.6671499 [5] => 14531.0186058 [6] => 18239.2027278 [7] => 18773.8730098 [8] => 25566.2666759 [9] => 24195.1433587 [10] => 29512.0843709 [11] => 39452.5469982 [12] => 54259.1419978 [13] => 58665.2201864 [14] => 61644.3563047 ) [Other Current Assets] => Array ( [0] => 3086.6569634 [1] => 4311.47209471 [2] => 1560.20357617 [3] => 2598.02512684 [4] => 2485.34529419 [5] => 2427.33719947 [6] => 2316.43868568 [7] => 2301.80431433 [8] => 3221.25659439 [9] => 5152.86717379 [10] => 3080.70894976 [11] => 4017.58641601 [12] => 4346.84185531 [13] => 5536.64416586 [14] => 6406.54437283 ) [Net PPE] => Array ( [0] => 20818.6863148 [1] => 24810.1897801 [2] => 29759.8825661 [3] => 31440.3038173 [4] => 34519.7954573 [5] => 39906.5437961 [6] => 46110.5464352 [7] => 52367.8017463 [8] => 64988.0738848 [9] => 78124.6342891 [10] => 88646.5504614 [11] => 95557.7622802 [12] => 107210.226373 [13] => 121817.100611 [14] => 137204.594282 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 273.287786733 [7] => 1836.23715973 [8] => 2139.77005938 [9] => 2082.65067291 [10] => 2061.22747913 [11] => 1244.23893269 [12] => 1299.9841697 [13] => 1005.6252009 [14] => 1033.7134358 ) [Total Assets] => Array ( [0] => 33447.2827636 [1] => 41913.2611742 [2] => 44303.7801136 [3] => 45396.4387533 [4] => 48425.7273167 [5] => 57338.9655672 [6] => 68097.6951023 [7] => 78281.3732666 [8] => 101197.704046 [9] => 113980.690462 [10] => 131575.069577 [11] => 150872.346877 [12] => 181182.206744 [13] => 202176.792028 [14] => 228543.381259 ) [Other Long-Term Assets] => Array ( [0] => 2115.76482667 [1] => 911.830877023 [2] => 1279.16696871 [3] => 1651.01606668 [4] => 1905.26470944 [5] => 2901.4031654 [6] => 3474.65815251 [7] => 5303.4613508 [8] => 8503.59342632 [9] => 9578.2621416 [10] => 11355.2072653 [11] => 14617.7986659 [12] => 18412.8542029 [13] => 20688.8460302 [14] => 28660.7172368 ) [Total Assets Non-liquid] => Array ( [0] => 30869.5692717 [1] => 39584.247282 [2] => 41542.4198381 [3] => 43136.4168881 [4] => 46322.4351818 [5] => 55130.6588136 [6] => 66228.7273404 [7] => 77295.1716744 [8] => 100042.571192 [9] => 112845.523698 [10] => 130107.660759 [11] => 148122.19527 [12] => 177193.446256 [13] => 200430.729669 [14] => 226047.760701 ) [HardAssets] => Array ( [0] => 30869.5692717 [1] => 39584.247282 [2] => 41542.4198381 [3] => 43136.4168881 [4] => 46322.4351818 [5] => 55130.6588136 [6] => 65955.4395536 [7] => 75458.9345146 [8] => 97902.8011324 [9] => 110762.873025 [10] => 128046.43328 [11] => 146877.956337 [12] => 175893.462086 [13] => 199425.104468 [14] => 225014.047265 ) [Accts Payable] => Array ( [0] => 1241.86193985 [1] => 3321.74100024 [2] => 5638.73565301 [3] => 5913.05713941 [4] => 7840.08916274 [5] => 8344.15911562 [6] => 9113.5950403 [7] => 9734.8604263 [8] => 16892.177876 [9] => 30886.4833236 [10] => 37581.8075289 [11] => 48421.3159491 [12] => 59524.4578123 [13] => 59450.8196721 [14] => 62520.7403735 ) [Short-Term Debt] => Array ( [0] => 9976.89117043 [1] => 7077.92510268 [2] => 5945.77576417 [3] => 4294.04155593 [4] => 3513.48809955 [5] => 4955.68841368 [6] => 5359.64277743 [7] => 10918.3022599 [8] => 10035.0270681 [9] => 11046.8110006 [10] => 8693.4231727 [11] => 2580.20012129 [12] => 10800.0633212 [13] => 11742.6872388 [14] => 18146.7526029 ) [ShortTermDebt_without_lease] => Array ( [0] => 9976.89117043 [1] => 7077.92510268 [2] => 5945.77576417 [3] => 4294.04155593 [4] => 3513.48809955 [5] => 4955.68841368 [6] => 5359.64277743 [7] => 10918.3022599 [8] => 10035.0270681 [9] => 11046.8110006 [10] => 8693.4231727 [11] => 2580.20012129 [12] => 10800.0633212 [13] => 11742.6872388 [14] => 18146.7526029 ) [Minority_interest] => Array ( [0] => 2641.7063655 [1] => 2772.44527664 [2] => 2844.37114897 [3] => 2889.02790529 [4] => 3125.4342153 [5] => 3750.52108252 [6] => 3805.00607564 [7] => 2860.48510529 [8] => 3497.6815357 [9] => 3021.21123464 [10] => 3790.24461696 [11] => 4748.48392965 [12] => 5543.1375653 [13] => 5966.2487946 [14] => 8729.63146587 ) [Total Current Liabilities] => Array ( [0] => 15066.3255224 [1] => 14920.8692921 [2] => 15066.9656881 [3] => 14182.1371104 [4] => 14740.0477226 [5] => 17672.4551166 [6] => 21706.8535648 [7] => 27729.7842835 [8] => 36648.4796299 [9] => 41933.2943242 [10] => 46275.2307016 [11] => 51001.5160703 [12] => 70324.5211334 [13] => 82509.3217615 [14] => 94500.4131549 ) [Other Current Liab.] => Array ( [0] => 3847.57241213 [1] => 4521.20318918 [2] => 3482.45427087 [3] => 3975.03841508 [4] => 3386.47046031 [5] => 4372.60758729 [6] => 7233.61574706 [7] => 7076.62159733 [8] => 9721.27468582 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 11315.8148505 [14] => 13832.9201785 ) [CommonStock] => Array ( [0] => 0 [1] => 10122.0221068 [2] => 10475.3666787 [3] => 10472.1012322 [4] => 10475.4552374 [5] => 10475.4552374 [6] => 10753.3213887 [7] => 11111.537622 [8] => 11975.0448833 [9] => 12683.1480398 [10] => 0 [11] => 0 [12] => 0 [13] => 13953.7126326 [14] => 19263.7580565 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 1112.57356849 [2] => 2183.28488583 [3] => 2183.02114037 [4] => 2183.30324997 [5] => 2183.30324997 [6] => 2241.35982641 [7] => 2315.82152029 [8] => 2495.8939373 [9] => 0 [10] => 16849.421415 [11] => 0 [12] => 0 [13] => 0 [14] => 0 ) [Retained Earnings] => Array ( [0] => 178.980070057 [1] => 1927.5286301 [2] => 2744.35810076 [3] => 2519.02440203 [4] => 3845.53425154 [5] => 6417.8916274 [6] => 9598.10514569 [7] => 12244.9184643 [8] => 18409.4876398 [9] => 35281.8899941 [10] => 42806.2106342 [11] => 50385.839903 [12] => 61045.7495647 [13] => 68160.3985857 [14] => 74737.7293009 ) [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 ) [Total Equity] => Array ( [0] => 10522.8305351 [1] => 15667.911452 [2] => 17840.3275341 [3] => 18658.1803576 [4] => 20284.8179292 [5] => 23322.239942 [6] => 27820.2900186 [7] => 33876.2728557 [8] => 42460.462229 [9] => 47965.0380339 [10] => 55506.0788047 [11] => 63530.4730139 [12] => 74770.9355707 [13] => 82114.1112183 [14] => 94001.4873575 ) [Long-Term Debt] => Array ( [0] => 5078.43555985 [1] => 8285.37690263 [2] => 8095.05617978 [3] => 9083.08782315 [4] => 9571.32970883 [5] => 11790.6379123 [6] => 13927.6634842 [7] => 7896.62082691 [8] => 11481.7173042 [9] => 13202.7501463 [10] => 16246.9605976 [11] => 20689.0539721 [12] => 18504.6699383 [13] => 26055.2876888 [14] => 24060.4858701 ) [Total Liabilities] => Array ( [0] => 22924.4522285 [1] => 26245.3497222 [2] => 26463.4525794 [3] => 26738.2583957 [4] => 28140.9093875 [5] => 34016.7256252 [6] => 40277.4052077 [7] => 44405.1005393 [8] => 58737.2418174 [9] => 66015.6524283 [10] => 76068.9907719 [11] => 87341.8738629 [12] => 106411.271173 [13] => 120062.68081 [14] => 134541.893902 ) [Other Long-Term Liab.] => Array ( [0] => 2738.6957362 [1] => 2825.37750664 [2] => 2941.38371391 [3] => 3038.02923411 [4] => 3273.45475414 [5] => 3872.53799686 [6] => 3902.10824551 [7] => 7966.70608629 [8] => 9828.21295401 [9] => 10113.8092452 [10] => 12124.945071 [11] => 13374.6209824 [12] => 15178.8823809 [13] => 10325.7794921 [14] => 14662.7003801 ) [Cash and Equiv_pct] => Array ( [0] => 7.71 [1] => 5.56 [2] => 6.23 [3] => 4.98 [4] => 4.34 [5] => 3.85 [6] => 2.74 [7] => 1.26 [8] => 1.14 [9] => 1.00 [10] => 1.12 [11] => 1.82 [12] => 2.20 [13] => 0.86 [14] => 1.09 ) [Accts Rec._pct] => Array ( [0] => 4.24 [1] => 8.33 [2] => 7.59 [3] => 4.09 [4] => 3.80 [5] => 3.70 [6] => 4.33 [7] => 4.25 [8] => 5.10 [9] => 3.39 [10] => 3.20 [11] => 5.93 [12] => 7.57 [13] => 8.06 [14] => 7.03 ) [Inventory_pct] => Array ( [0] => 10.26 [1] => 14.46 [2] => 12.60 [3] => 12.32 [4] => 11.50 [5] => 13.55 [6] => 16.30 [7] => 15.53 [8] => 15.84 [9] => 12.32 [10] => 15.78 [11] => 15.73 [12] => 17.77 [13] => 17.35 [14] => 16.05 ) [Other Current Assets_pct] => Array ( [0] => 9.23 [1] => 10.29 [2] => 3.52 [3] => 5.72 [4] => 5.13 [5] => 4.23 [6] => 3.40 [7] => 2.94 [8] => 3.18 [9] => 4.52 [10] => 2.34 [11] => 2.66 [12] => 2.40 [13] => 2.74 [14] => 2.80 ) [Total Current Assets_pct] => Array ( [0] => 31.43 [1] => 38.63 [2] => 29.94 [3] => 27.11 [4] => 24.78 [5] => 25.34 [6] => 26.78 [7] => 23.98 [8] => 25.26 [9] => 21.23 [10] => 22.43 [11] => 26.15 [12] => 29.95 [13] => 29.02 [14] => 26.97 ) [Net PPE_pct] => Array ( [0] => 62.24 [1] => 59.19 [2] => 67.17 [3] => 69.26 [4] => 71.28 [5] => 69.60 [6] => 67.71 [7] => 66.90 [8] => 64.22 [9] => 68.54 [10] => 67.37 [11] => 63.34 [12] => 59.17 [13] => 60.25 [14] => 60.03 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.40 [7] => 2.35 [8] => 2.11 [9] => 1.83 [10] => 1.57 [11] => 0.82 [12] => 0.72 [13] => 0.50 [14] => 0.45 ) [Other Long-Term Assets_pct] => Array ( [0] => 6.33 [1] => 2.18 [2] => 2.89 [3] => 3.64 [4] => 3.93 [5] => 5.06 [6] => 5.10 [7] => 6.77 [8] => 8.40 [9] => 8.40 [10] => 8.63 [11] => 9.69 [12] => 10.16 [13] => 10.23 [14] => 12.54 ) [Accts Payable_pct] => Array ( [0] => 3.71 [1] => 7.93 [2] => 12.73 [3] => 13.03 [4] => 16.19 [5] => 14.55 [6] => 13.38 [7] => 12.44 [8] => 16.69 [9] => 27.10 [10] => 28.56 [11] => 32.09 [12] => 32.85 [13] => 29.41 [14] => 27.36 ) [Short-Term Debt_pct] => Array ( [0] => 29.83 [1] => 16.89 [2] => 13.42 [3] => 9.46 [4] => 7.26 [5] => 8.64 [6] => 7.87 [7] => 13.95 [8] => 9.92 [9] => 9.69 [10] => 6.61 [11] => 1.71 [12] => 5.96 [13] => 5.81 [14] => 7.94 ) [Other Current Liab._pct] => Array ( [0] => 11.50 [1] => 10.79 [2] => 7.86 [3] => 8.76 [4] => 6.99 [5] => 7.63 [6] => 10.62 [7] => 9.04 [8] => 9.61 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 5.60 [14] => 6.05 ) [Total Current Liabilities_pct] => Array ( [0] => 45.04 [1] => 35.60 [2] => 34.01 [3] => 31.24 [4] => 30.44 [5] => 30.82 [6] => 31.88 [7] => 35.42 [8] => 36.21 [9] => 36.79 [10] => 35.17 [11] => 33.80 [12] => 38.81 [13] => 40.81 [14] => 41.35 ) [Long-Term Debt_pct] => Array ( [0] => 15.18 [1] => 19.77 [2] => 18.27 [3] => 20.01 [4] => 19.76 [5] => 20.56 [6] => 20.45 [7] => 10.09 [8] => 11.35 [9] => 11.58 [10] => 12.35 [11] => 13.71 [12] => 10.21 [13] => 12.89 [14] => 10.53 ) [Other Long-Term Liab._pct] => Array ( [0] => 8.31 [1] => 7.25 [2] => 7.45 [3] => 7.65 [4] => 7.91 [5] => 7.94 [6] => 6.82 [7] => 11.21 [8] => 10.48 [9] => 9.55 [10] => 10.30 [11] => 10.37 [12] => 9.70 [13] => 5.69 [14] => 6.99 ) [Total Liabilities_pct] => Array ( [0] => 68.54 [1] => 62.62 [2] => 59.73 [3] => 58.90 [4] => 58.11 [5] => 59.33 [6] => 59.15 [7] => 56.72 [8] => 58.04 [9] => 57.92 [10] => 57.81 [11] => 57.89 [12] => 58.73 [13] => 59.38 [14] => 58.87 ) [netcash] => Array ( [0] => -22.75 [1] => -21.93 [2] => -21.03 [3] => -21.72 [4] => -23.1 [5] => -28.22 [6] => -34.08 [7] => -38.52 [8] => -51.09 [9] => -57.56 [10] => -75.56 [11] => -85.68 [12] => -103.74 [13] => -119.68 [14] => -113.28 ) [NCAV] => Array ( [0] => -19.64 [1] => -16.75 [2] => -16.32 [3] => -18 [4] => -19.4 [5] => -23.36 [6] => -27.19 [7] => -30.91 [8] => -40.54 [9] => -48.76 [10] => -61.85 [11] => -66.86 [12] => -77.01 [13] => -89.57 [14] => -87.21 ) [NCAV_real] => Array ( [0] => -13.88 [1] => -9.22 [2] => -11.71 [3] => -12.81 [4] => -14.32 [5] => -17.29 [6] => -19.55 [7] => -22.74 [8] => -29.43 [9] => -37.1 [10] => -47.16 [11] => -48.51 [12] => -52.82 [13] => -62.11 [14] => -62.54 ) [Book Value Per Share] => Array ( [0] => 11.77 [1] => 14.36 [2] => 15.83 [3] => 16.55 [4] => 18 [5] => 20.69 [6] => 24.68 [7] => 30.06 [8] => 37.67 [9] => 42.56 [10] => 56.22 [11] => 64.35 [12] => 75.73 [13] => 83.06 [14] => 80.64 ) [Tangibles_book_per_share] => Array ( [0] => 11.77 [1] => 14.36 [2] => 15.83 [3] => 16.55 [4] => 18 [5] => 20.69 [6] => 24.44 [7] => 28.43 [8] => 35.77 [9] => 40.71 [10] => 54.13 [11] => 63.09 [12] => 74.42 [13] => 82.05 [14] => 79.76 ) [deb2equity] => Array ( [0] => 1.431 [1] => 0.981 [2] => 0.787 [3] => 0.717 [4] => 0.645 [5] => 0.718 [6] => 0.693 [7] => 0.555 [8] => 0.507 [9] => 0.506 [10] => 0.449 [11] => 0.366 [12] => 0.392 [13] => 0.46 [14] => 0.449 ) [debt2rev_totaldebt] => Array ( [0] => 15055.3267303 [1] => 15363.3020053 [2] => 14040.8319439 [3] => 13377.1293791 [4] => 13084.8178084 [5] => 16746.326326 [6] => 19287.3062616 [7] => 18814.9230868 [8] => 21516.7443723 [9] => 24249.5611469 [10] => 24940.3837703 [11] => 23269.2540934 [12] => 29304.7332595 [13] => 37797.9749277 [14] => 42207.238473 ) [debt2rev] => Array ( [0] => 0.519 [1] => 0.387 [2] => 0.365 [3] => 0.326 [4] => 0.241 [5] => 0.224 [6] => 0.189 [7] => 0.138 [8] => 0.129 [9] => 0.111 [10] => 0.127 [11] => 0.08 [12] => 0.074 [13] => 0.084 [14] => 0.089 ) [cogs2rev] => Array ( [0] => 0.69 [1] => 0.70 [2] => 0.69 [3] => 0.69 [4] => 0.70 [5] => 0.72 [6] => 0.80 [7] => 0.81 [8] => 0.81 [9] => 0.87 [10] => 0.74 [11] => 0.78 [12] => 0.81 [13] => 0.83 [14] => 0.82 ) [inventory2rev] => Array ( [0] => 0.118 [1] => 0.153 [2] => 0.145 [3] => 0.136 [4] => 0.103 [5] => 0.104 [6] => 0.109 [7] => 0.089 [8] => 0.096 [9] => 0.064 [10] => 0.105 [11] => 0.082 [12] => 0.081 [13] => 0.078 [14] => 0.077 ) [ar2asset] => Array ( [0] => 0.042 [1] => 0.083 [2] => 0.076 [3] => 0.041 [4] => 0.038 [5] => 0.037 [6] => 0.043 [7] => 0.042 [8] => 0.051 [9] => 0.034 [10] => 0.032 [11] => 0.059 [12] => 0.076 [13] => 0.081 [14] => 0.07 ) [cash2asset] => Array ( [0] => 0.077 [1] => 0.056 [2] => 0.062 [3] => 0.05 [4] => 0.043 [5] => 0.039 [6] => 0.027 [7] => 0.013 [8] => 0.011 [9] => 0.01 [10] => 0.011 [11] => 0.018 [12] => 0.022 [13] => 0.009 [14] => 0.011 ) [equity2asset] => Array ( [0] => 0.315 [1] => 0.374 [2] => 0.403 [3] => 0.411 [4] => 0.419 [5] => 0.407 [6] => 0.409 [7] => 0.433 [8] => 0.42 [9] => 0.421 [10] => 0.422 [11] => 0.421 [12] => 0.413 [13] => 0.406 [14] => 0.411 ) [equity2liab_tangbile] => Array ( [0] => 0.459 [1] => 0.597 [2] => 0.674 [3] => 0.698 [4] => 0.721 [5] => 0.686 [6] => 0.684 [7] => 0.722 [8] => 0.686 [9] => 0.695 [10] => 0.703 [11] => 0.713 [12] => 0.69 [13] => 0.676 [14] => 0.691 ) [ppe2asset] => Array ( [0] => 0.622 [1] => 0.592 [2] => 0.672 [3] => 0.693 [4] => 0.713 [5] => 0.696 [6] => 0.677 [7] => 0.669 [8] => 0.642 [9] => 0.685 [10] => 0.674 [11] => 0.633 [12] => 0.592 [13] => 0.603 [14] => 0.6 ) [interest2rev] => Array ( [0] => -4.187 [1] => -1.986 [2] => -1.476 [3] => -1.181 [4] => -0.972 [5] => -0.74 [6] => -0.72 [7] => -0.669 [8] => -0.638 [9] => -0.796 [10] => -0.566 [11] => -0.417 [12] => -0.369 [13] => -0.403 [14] => -0.368 ) [std2asset] => Array ( [0] => 0.45 [1] => 0.356 [2] => 0.34 [3] => 0.312 [4] => 0.304 [5] => 0.308 [6] => 0.319 [7] => 0.354 [8] => 0.362 [9] => 0.368 [10] => 0.352 [11] => 0.338 [12] => 0.388 [13] => 0.408 [14] => 0.413 ) [ltd2asset] => Array ( [0] => 0.152 [1] => 0.198 [2] => 0.183 [3] => 0.2 [4] => 0.198 [5] => 0.206 [6] => 0.205 [7] => 0.101 [8] => 0.113 [9] => 0.116 [10] => 0.123 [11] => 0.137 [12] => 0.102 [13] => 0.129 [14] => 0.105 ) [turnover] => Array ( [0] => 0.867 [1] => 0.947 [2] => 0.868 [3] => 0.905 [4] => 1.12 [5] => 1.306 [6] => 1.499 [7] => 1.738 [8] => 1.646 [9] => 1.919 [10] => 1.497 [11] => 1.922 [12] => 2.189 [13] => 2.215 [14] => 2.083 ) [CF_Net Income] => Array ( [0] => 563.937311269 [1] => 3643.32870259 [2] => 2980.38878821 [3] => 1942.01872433 [4] => 4233.5881358 [5] => 7181.99770448 [6] => 8019.44314941 [7] => 10065.2629687 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 ) [buybackratio] => Array ( [0] => -2.35 [1] => -6.67 [2] => -3.91 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 ) [grahamnumber] => Array ( [0] => 12.92 [1] => 26.07 [2] => 24.73 [3] => 25.33 [4] => 31.2 [5] => 41.99 [6] => 50.08 [7] => 62.43 [8] => 75.71 [9] => 54.47 [10] => 110.04 [11] => 130.38 [12] => 145.12 [13] => 141.59 [14] => 133.73 ) [CF_DDA] => Array ( [0] => 2162.75963281 [1] => 2418.89864702 [2] => 2710.35363054 [3] => 2933.0283885 [4] => 3376.46901051 [5] => 3925.54536668 [6] => 3921.1283323 [7] => 4300.23921418 [8] => 0 [9] => 6776.03861908 [10] => 7912.11366632 [11] => 8983.17161916 [12] => 10102.2637328 [13] => 11323.6901318 [14] => 13430.0115683 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 3057.66022466 [1] => 3368.68084078 [2] => 6678.87133019 [3] => 6509.06293791 [4] => 7502.04216504 [5] => 8329.15706174 [6] => 9701.21376317 [7] => 11855.4440164 [8] => 0 [9] => 9730.3978935 [10] => 24243.8845759 [11] => 25823.6810188 [12] => 23843.91325 [13] => 22883.3172613 [14] => 25102.131879 ) [Cash Flow from Others] => Array ( [0] => 467.94806136 [1] => -801.971732302 [2] => -656.085659055 [3] => 376.003624064 [4] => -546.075872901 [5] => -1208.16781443 [6] => -2098.20905146 [7] => -2442.97637391 [8] => 0 [9] => 1487.27325922 [10] => 14133.8801816 [11] => 16684.8089751 [12] => 13170.8089283 [13] => 17324.3330119 [14] => 18181.1270864 ) [Cash Flow_PPE] => Array ( [0] => -3981.55755526 [1] => -5228.29656922 [2] => -6711.87567959 [3] => -5014.04844165 [4] => -5816.80802223 [5] => -9059.25854778 [6] => -8894.36429014 [7] => -10105.3117617 [8] => 0 [9] => 38.7653598596 [10] => 87.0074703384 [11] => 2444.81503942 [12] => 192.496438183 [13] => 52.2340083574 [14] => 256.156007272 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -2815.43014895 [8] => 0 [9] => -252.047981276 [10] => -474.586201846 [11] => -1458.91449363 [12] => -704.290011081 [13] => -1646.73738348 [14] => -5534.12659065 ) [Cash Flow_CPEX] => Array ( [0] => -3998.55562266 [1] => -5246.27349601 [2] => -6756.8814788 [3] => -5066.04892486 [4] => -5864.81478797 [5] => -9098.26398454 [6] => -8964.43806572 [7] => -10158.3763482 [8] => 0 [9] => -15933.8794617 [10] => -17019.9209023 [11] => -16126.5918739 [12] => -20854.3612474 [13] => -23410.9611058 [14] => -23958.3539911 ) [Cash Flow from Investing] => Array ( [0] => -4130.54088658 [1] => -7479.41036482 [2] => -4649.60662076 [3] => -5152.04977048 [4] => -6123.85067053 [5] => -9160.27256252 [6] => -9615.12312461 [7] => -13249.1420134 [8] => 0 [9] => -16096.4014043 [10] => -17189.8344807 [11] => -16038.2049727 [12] => -22233.4969131 [13] => -26068.3060109 [14] => -29538.9191869 ) [Net Issuance of Stock] => Array ( [0] => 159.982244232 [1] => 2935.23665137 [2] => 1407.18364142 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 3207.07321104 ) [Issuance of Stock] => Array ( [0] => 159.982244232 [1] => 2935.23665137 [2] => 1407.18364142 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 3207.07321104 ) [Net Issuance of Debt] => Array ( [0] => 1622.81966421 [1] => 1078.61705726 [2] => -1628.2123958 [3] => -685.006644117 [4] => -832.115621602 [5] => 2070.28766461 [6] => 880.927464352 [7] => 1789.17989214 [8] => 0 [9] => 8548.42012873 [10] => -12373.0774865 [11] => -2927.98665858 [12] => 4049.86544246 [13] => 6710.06107361 [14] => 6186.25020658 ) [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 ) [Dividends] => Array ( [0] => 0 [1] => -69.9103648224 [2] => -811.105835448 [3] => -1047.01014738 [4] => -943.130965326 [5] => -1047.14546333 [6] => -1290.35858648 [7] => -1471.7931433 [8] => 0 [9] => -2044.47045056 [10] => -2007.17738392 [11] => -2582.4742268 [12] => -3350.32452113 [13] => -4310.35036966 [14] => -2800.85936209 ) [Cash from Financing] => Array ( [0] => 394.956154125 [1] => 3866.04312636 [2] => -1859.24259998 [3] => -1759.0170331 [4] => -1748.24284161 [5] => 1045.1452217 [6] => -601.633477991 [7] => 368.448895737 [8] => 0 [9] => 6263.8970158 [10] => -6798.15438699 [11] => -8534.56640388 [12] => -398.290327687 [13] => 904.532304725 [14] => 5208.89109238 ) [Other Financing] => Array ( [0] => -1387.84575432 [1] => -77.9002174438 [2] => -827.108010149 [3] => -27.0002416043 [4] => 27.0037453184 [5] => 22.003020418 [6] => -192.202355859 [7] => 51.0621468927 [8] => 0 [9] => -240.052662376 [10] => 7582.10048337 [11] => -3024.1055185 [12] => -1097.83124901 [13] => -1495.17839923 [14] => -1383.57296315 ) [Net Change in Cash] => Array ( [0] => -676.924749366 [1] => -245.684948055 [2] => 169.02210946 [3] => -401.003865668 [4] => -369.05122629 [5] => 214.029720913 [6] => -518.545939244 [7] => -1028.25282486 [8] => 0 [9] => -102.106495026 [10] => 255.895708217 [11] => 1250.90964221 [12] => 1212.12600918 [13] => -2280.45644487 [14] => 772.103784498 ) [NetChangeinCash_others] => Array ( [0] => 0.99975842493 [1] => -0.998550374486 [2] => -0.999999999999 [3] => 1 [4] => 1.00012081672 [5] => 0 [6] => -3.00309981401 [7] => -3.00372367745 [8] => 0 [9] => 1.81898940355E-12 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 ) [total_freecashflow] => Array ( [0] => -940.895397995 [1] => -1877.59265523 [2] => -78.0101486046 [3] => 1443.01401305 [4] => 1637.22737707 [5] => -769.106922798 [6] => 736.775697458 [7] => 1697.06766821 [8] => 0 [9] => -6203.48156817 [10] => 7223.96367365 [11] => 9697.08914494 [12] => 2989.55200253 [13] => -527.643844423 [14] => 1143.77788795 ) [CF_Net Income_pct] => Array ( [0] => 18.44 [1] => 108.15 [2] => 44.62 [3] => 29.84 [4] => 56.43 [5] => 86.23 [6] => 82.66 [7] => 84.90 [8] => 0 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 ) [CF_DDA_pct] => Array ( [0] => 2,163 [1] => 2,419 [2] => 2,710 [3] => 2,933 [4] => 3,376 [5] => 3,926 [6] => 3,921 [7] => 4,300 [8] => 0 [9] => 6,776 [10] => 7,912 [11] => 8,983 [12] => 10,102 [13] => 11,324 [14] => 13,430 ) [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 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -130.77 [1] => -155.74 [2] => -101.17 [3] => -77.83 [4] => -78.18 [5] => -109.23 [6] => -92.41 [7] => -85.69 [8] => 0 [9] => -163.75 [10] => -70.20 [11] => -62.45 [12] => -87.46 [13] => -102.31 [14] => -95.44 ) [Cash Flow from Investing_pct] => Array ( [0] => -135.09 [1] => -222.03 [2] => -69.62 [3] => -79.15 [4] => -81.63 [5] => -109.98 [6] => -99.11 [7] => -111.76 [8] => 0 [9] => -165.42 [10] => -70.90 [11] => -62.11 [12] => -93.25 [13] => -113.92 [14] => -117.67 ) [Net Issuance of Stock_pct] => Array ( [0] => 5.23 [1] => 87.13 [2] => 21.07 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 12.78 ) [Net Issuance of Debt_pct] => Array ( [0] => 53.07 [1] => 32.02 [2] => -24.38 [3] => -10.52 [4] => -11.09 [5] => 24.86 [6] => 9.08 [7] => 15.09 [8] => 0 [9] => 87.85 [10] => -51.04 [11] => -11.34 [12] => 16.98 [13] => 29.32 [14] => 24.64 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => -2.08 [2] => -12.14 [3] => -16.09 [4] => -12.57 [5] => -12.57 [6] => -13.30 [7] => -12.41 [8] => 0 [9] => -21.01 [10] => -8.28 [11] => -10.00 [12] => -14.05 [13] => -18.84 [14] => -11.16 ) [Other Financing_pct] => Array ( [0] => 12.92 [1] => 114.76 [2] => -27.84 [3] => -27.02 [4] => -23.30 [5] => 12.55 [6] => -6.20 [7] => 3.11 [8] => 0 [9] => 64.37 [10] => -28.04 [11] => -33.05 [12] => -1.67 [13] => 3.95 [14] => 20.75 ) [Cash from Financing_pct] => Array ( [0] => 58.31 [1] => 117.08 [2] => -15.45 [3] => -26.61 [4] => -23.66 [5] => 12.28 [6] => -4.22 [7] => 2.68 [8] => 0 [9] => 66.84 [10] => -59.31 [11] => -21.34 [12] => 2.93 [13] => 10.49 [14] => 26.26 ) [Net Change in Cash_pct] => Array ( [0] => -22.14 [1] => -7.29 [2] => 2.53 [3] => -6.16 [4] => -4.92 [5] => 2.57 [6] => -5.35 [7] => -8.67 [8] => 0 [9] => -1.05 [10] => 1.06 [11] => 4.84 [12] => 5.08 [13] => -9.97 [14] => 3.08 ) [total_freecashflow_pct] => Array ( [0] => -30.77 [1] => -55.74 [2] => -1.17 [3] => 22.17 [4] => 21.82 [5] => -9.23 [6] => 7.59 [7] => 14.31 [8] => 0 [9] => -63.75 [10] => 29.80 [11] => 37.55 [12] => 12.54 [13] => -2.31 [14] => 4.56 ) [per share rev] => Array ( [0] => 32.41 [1] => 42.43 [2] => 34.75 [3] => 36.44 [4] => 48.39 [5] => 66.87 [6] => 90.59 [7] => 120.72 [8] => 147.75 [9] => 194.05 [10] => 172.63 [11] => 237.47 [12] => 326.73 [13] => 378.15 [14] => 390.62 ) [per share eps] => Array ( [0] => 0.650199299432 [1] => 2.41241845856 [2] => 1.76609882808 [3] => 1.76576467746 [4] => 2.41681768757 [5] => 3.81116346502 [6] => 4.58003719777 [7] => 6.11787365177 [8] => 6.79892280072 [9] => 3.26331187829 [10] => 8.11264098433 [11] => 9.56291691935 [12] => 9.86354282096 [13] => 8.83960141434 [14] => 8.75888282928 ) [eps_nri] => Array ( [0] => 0.630510931272 [1] => 2.45228316018 [2] => 1.74821795336 [3] => 1.72263831843 [4] => 2.41633442068 [5] => 3.81055938142 [6] => 4.56168629882 [7] => 6.09399075501 [8] => 6.85126363762 [9] => 3.70245757753 [10] => 8.10458473707 [11] => 8.90994542147 [12] => 9.54883647301 [13] => 8.67084538734 [14] => 8.96876549331 ) [per share_freecashflow] => Array ( [0] => -1.05 [1] => -2.01 [2] => -0.07 [3] => 1.28 [4] => 1.46 [5] => -0.69 [6] => 0.65 [7] => 1.51 [8] => 0 [9] => -5.5 [10] => 6.33 [11] => 7.94 [12] => 2.46 [13] => -0.45 [14] => 0.94 ) [ROE] => Array ( [0] => 5.36 [1] => 14.64 [2] => 10.85 [3] => 10.41 [4] => 13.36 [5] => 18.3 [6] => 18.48 [7] => 20.28 [8] => 18.19 [9] => 8.7 [10] => 16.66 [11] => 17.13 [12] => 15.5 [13] => 12.5 [14] => 11.63 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0.421 [3] => 0.526 [4] => 0.423 [5] => 0.244 [6] => 0.25 [7] => 0.209 [8] => 0.25 [9] => 0.479 [10] => 0.099 [11] => 0.206 [12] => 0.251 [13] => 0.378 [14] => 0.408 ) [ROA] => Array ( [0] => 1.69 [1] => 5.47 [2] => 4.37 [3] => 4.28 [4] => 5.59 [5] => 7.44 [6] => 7.55 [7] => 8.78 [8] => 7.63 [9] => 3.66 [10] => 7.03 [11] => 7.21 [12] => 6.4 [13] => 5.08 [14] => 4.78 ) [ROC_capital] => Array ( [0] => 34418.1749004 [1] => 45312.9023919 [2] => 44584.816721 [3] => 46343.4478135 [4] => 49005.8079014 [5] => 56864.8996013 [6] => 66666.1878487 [7] => 73443.4790704 [8] => 93775.5971551 [9] => 107472.644822 [10] => 121239.343782 [11] => 139027.895694 [12] => 165816.210226 [13] => 186018.964963 [14] => 205255.49496 ) [ROC] => Array ( [0] => 1.64 [1] => 5.06 [2] => 4.34 [3] => 4.19 [4] => 5.53 [5] => 7.51 [6] => 7.71 [7] => 9.35 [8] => 8.23 [9] => 3.88 [10] => 7.63 [11] => 7.83 [12] => 6.99 [13] => 5.52 [14] => 5.32 ) [ROC_JOEL_capital] => Array ( [0] => 23664.370093 [1] => 30829.4722155 [2] => 31142.0629455 [3] => 31597.305267 [4] => 34519.7954573 [5] => 39906.5437961 [6] => 46133.5706138 [7] => 53343.9911402 [8] => 64988.0738848 [9] => 78124.6342891 [10] => 88646.5504614 [11] => 95557.7622802 [12] => 107210.226373 [13] => 121817.100611 [14] => 137204.594282 ) [ROC_JOEL] => Array ( [0] => 7.85 [1] => 13.62 [2] => 10.59 [3] => 10.81 [4] => 13.61 [5] => 19.04 [6] => 18.35 [7] => 19.37 [8] => 18.17 [9] => 4.93 [10] => 14.99 [11] => 16.65 [12] => 15.58 [13] => 13.02 [14] => 11.66 ) [ROC_JOEL_new] => Array ( [0] => 7.96 [1] => 12.84 [2] => 10.73 [3] => 10.35 [4] => 13.49 [5] => 18.54 [6] => 18.24 [7] => 20.2 [8] => 19.24 [9] => 6.37 [10] => 15.57 [11] => 17.71 [12] => 16.8 [13] => 13.44 [14] => 12.73 ) [grossmargin] => Array ( [0] => 30.66 [1] => 30.2 [2] => 30.76 [3] => 30.51 [4] => 30.24 [5] => 27.59 [6] => 20.12 [7] => 18.79 [8] => 18.5 [9] => 13.43 [10] => 26.31 [11] => 22.22 [12] => 18.55 [13] => 17.4 [14] => 17.65 ) [pretaxmargin] => Array ( [0] => 2.71 [1] => 8.64 [2] => 7.75 [3] => 7.3 [4] => 7.8 [5] => 9.59 [6] => 7.85 [7] => 7.4 [8] => 6.87 [9] => 1.48 [10] => 6.44 [11] => 5.42 [12] => 4.17 [13] => 3.25 [14] => 3.3 ) [operatingmargin] => Array ( [0] => 6.41 [1] => 10.58 [2] => 8.57 [3] => 8.32 [4] => 8.66 [5] => 10.14 [6] => 8.29 [7] => 7.59 [8] => 7.09 [9] => 1.76 [10] => 6.74 [11] => 5.49 [12] => 4.21 [13] => 3.54 [14] => 3.36 ) [netmargin] => Array ( [0] => 1.95 [1] => 5.78 [2] => 5.03 [3] => 4.73 [4] => 4.99 [5] => 5.7 [6] => 5.04 [7] => 5.05 [8] => 4.64 [9] => 1.91 [10] => 4.69 [11] => 3.75 [12] => 2.92 [13] => 2.29 [14] => 2.3 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 21.480 [3] => 19.400 [4] => 22.390 [5] => 11.130 [6] => 14.920 [7] => 36.690 [8] => 34.470 [9] => 277.480 [10] => 22.960 [11] => 11.930 [12] => 10.460 [13] => 11.440 [14] => 8.450 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 22.40 [3] => 19.54 [4] => 21.43 [5] => 11.33 [6] => 15.07 [7] => 35.74 [8] => 34.92 [9] => 0.00 [10] => 22.87 [11] => 12.85 [12] => 11.25 [13] => 11.65 [14] => 8.15 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 21.480 [3] => 19.400 [4] => 22.390 [5] => 11.130 [6] => 14.920 [7] => 36.690 [8] => 34.470 [9] => 277.480 [10] => 22.960 [11] => 11.930 [12] => 10.460 [13] => 11.440 [14] => 8.450 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 1.850 [4] => 2.540 [5] => 3.410 [6] => 1.810 [7] => 3.190 [8] => 6.950 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 72.35 [7] => 48.02 [8] => 128.84 [9] => 3.04 [10] => 226.71 [11] => 150.66 [12] => 177.43 [13] => 223.1 [14] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 313.600 [3] => 27.360 [4] => 37.500 [5] => 396.400 [6] => 84.720 [7] => 69.090 [8] => 236.670 [9] => 16.790 [10] => 26.690 [11] => 12.850 [12] => 50.210 [13] => 4.690 [14] => 0.000 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1.020 [3] => 0.910 [4] => 1.110 [5] => 0.780 [6] => 0.570 [7] => 0.920 [8] => 2.100 [9] => 0.630 [10] => 1.050 [11] => 0.390 [12] => 0.270 [13] => 0.230 [14] => 0.180 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -0.000991940483571 [7] => 0.00539291217257 [8] => 0.00883855821019 [9] => 0.0125804564073 [10] => -0.00205068111909 [11] => 0.000909642207398 [12] => 0.00886496754789 [13] => 0.0125361620058 [14] => 0.0165261940175 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 12.520 [7] => 12.980 [8] => 12.650 [9] => -13.640 [10] => 18.940 [11] => 54.190 [12] => 0.000 [13] => 0.000 [14] => 0.000 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 12.310 [7] => 13.890 [8] => 13.360 [9] => -13.240 [10] => 18.610 [11] => 54.340 [12] => 1.320 [13] => 0.940 [14] => 0.470 ) [zscore] => Array ( [0] => 0.000 [1] => 1.090 [2] => 1.920 [3] => 1.800 [4] => 2.530 [5] => 2.440 [6] => 2.630 [7] => 3.450 [8] => 5.180 [9] => 2.610 [10] => 3.260 [11] => 2.240 [12] => 3.400 [13] => 3.250 [14] => 2.960 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8 [5] => 6 [6] => 7 [7] => 6 [8] => 6 [9] => 3 [10] => 7 [11] => 4 [12] => 7 [13] => 3 [14] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => -2.880 [5] => -2.510 [6] => -2.240 [7] => -2.330 [8] => -1.840 [9] => -2.220 [10] => -3.290 [11] => -2.840 [12] => -2.890 [13] => -2.620 [14] => -2.760 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 2.89 [7] => 2.95 [8] => 4.09 [9] => 0.00 [10] => 5.24 [11] => 5.65 [12] => 6.85 [13] => 7.97 [14] => 8.02 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 17.790 [7] => 34.420 [8] => 65.660 [9] => 0.000 [10] => 30.890 [11] => 15.880 [12] => 12.290 [13] => 10.540 [14] => 7.760 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 21.700 [7] => 34.390 [8] => 47.430 [9] => 29.550 [10] => 42.230 [11] => 62.350 [12] => 71.800 [13] => 73.450 [14] => 76.120 ) [medpsvalue] => Array ( [0] => 0 [1] => 30.97 [2] => 25.19 [3] => 24.72 [4] => 33.37 [5] => 41.79 [6] => 61.61 [7] => 77.37 [8] => 91.85 [9] => 95.18 [10] => 125.63 [11] => 184.25 [12] => 265.59 [13] => 297.96 [14] => 282.08 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1.480 [3] => 1.250 [4] => 1.390 [5] => 0.960 [6] => 0.780 [7] => 1.080 [8] => 2.250 [9] => 0.480 [10] => 1.080 [11] => 0.470 [12] => 0.330 [13] => 0.320 [14] => 0.280 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 15.220 [3] => 14.310 [4] => 16.690 [5] => 12.700 [6] => 13.260 [7] => 21.440 [8] => 36.320 [9] => 26.510 [10] => 26.860 [11] => 7.870 [12] => 4.730 [13] => 5.140 [14] => 4.370 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 56.420 [3] => 74.860 [4] => 64.860 [5] => 39.720 [6] => 36.700 [7] => 62.670 [8] => 96.250 [9] => 199.110 [10] => 0.000 [11] => 17.920 [12] => 7.950 [13] => 8.950 [14] => 8.420 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0.45 [2] => 0.42 [3] => 0.51 [4] => 1.09 [5] => 0.75 [6] => 0.76 [7] => 1.14 [8] => 1.51 [9] => 0.87 [10] => 0.62 [11] => 0.56 [12] => 0.56 [13] => 0.62 [14] => 0.61 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0.82 [2] => 0.65 [3] => 0.78 [4] => 1.9 [5] => 1.52 [6] => 1.56 [7] => 2.51 [8] => 3.19 [9] => 1.17 [10] => 1.25 [11] => 1.17 [12] => 1.09 [13] => 1.08 [14] => 1.03 ) [pb] => Array ( [0] => 0 [1] => 0.82 [2] => 0.65 [3] => 0.78 [4] => 1.9 [5] => 1.52 [6] => 1.55 [7] => 2.37 [8] => 3.03 [9] => 1.12 [10] => 1.21 [11] => 1.14 [12] => 1.07 [13] => 1.06 [14] => 1.02 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 28988.7782341 [1] => 39680.1243054 [2] => 38476.0198139 [3] => 41068.396835 [4] => 54246.535943 [5] => 74896.4046152 [6] => 102110.504774 [7] => 136068.777992 [8] => 166532.246927 [9] => 218716.793446 [10] => 197019.481471 [11] => 290051.849606 [12] => 396657.115719 [13] => 447773.224044 [14] => 476005.784168 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 2162.75963281 [1] => 2418.89864702 [2] => 2710.35363054 [3] => 2932.0283885 [4] => 3376.46901051 [5] => 3925.54536668 [6] => 3921.1283323 [7] => 4300.23921418 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 ) [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 ) [IS_InterestExpense] => Array ( [0] => 1213.86508032 [1] => 787.989731819 [2] => 568.07406065 [3] => 485.004711283 [4] => 527.073214933 [5] => 554.076960251 [6] => 734.773589585 [7] => 910.108885465 [8] => 1062.00800994 [9] => 1741.8080749 [10] => 1114.54518822 [11] => 1208.61127956 [12] => 1462.87794839 [13] => 1802.79652845 [14] => 1752.10708974 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 221.028875196 [3] => 122.001208021 [4] => 264.036728283 [5] => 229.031774798 [6] => 124.130688159 [7] => 81.0988700565 [8] => 91.8052755144 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 65.5737704918 [14] => 9.08940670963 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 2577.71349197 [1] => 2329.01389224 [2] => 2540.33140027 [3] => 2138.02065716 [4] => 1839.25552736 [5] => 1979.27497886 [6] => 1744.83707378 [7] => 905.102722137 [8] => 1063.32744096 [9] => 1135.16676419 [10] => 1467.40881793 [11] => 2750.15160703 [12] => 3988.76048757 [13] => 1680.48858888 [14] => 2486.53115188 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 8634.04046382 [1] => 11283.5328582 [2] => 8641.12746164 [3] => 9963.0964001 [4] => 10225.420563 [5] => 13329.8518787 [6] => 17017.916801 [7] => 19847.1805342 [8] => 27842.2314597 [9] => 28771.357519 [10] => 35195.6935696 [11] => 42368.8599151 [12] => 54961.215767 [13] => 61370.1382192 [14] => 71748.9671129 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 1241.86193985 [1] => 3321.74100024 [2] => 5638.73565301 [3] => 5913.05713941 [4] => 7840.08916274 [5] => 8344.15911562 [6] => 9113.5950403 [7] => 9734.8604263 [8] => 16892.177876 [9] => 30886.4833236 [10] => 37581.8075289 [11] => 48421.3159491 [12] => 59524.4578123 [13] => 59450.8196721 [14] => 62520.7403735 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 9976.89117043 [1] => 7077.92510268 [2] => 5945.77576417 [3] => 4294.04155593 [4] => 3513.48809955 [5] => 4955.68841368 [6] => 5359.64277743 [7] => 10918.3022599 [8] => 10035.0270681 [9] => 11046.8110006 [10] => 8693.4231727 [11] => 2580.20012129 [12] => 10800.0633212 [13] => 11742.6872388 [14] => 18146.7526029 ) [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] => 11137.737062 [14] => 13399.2728475 ) [BS_other_liabilities_Insurance] => Array ( [0] => 6627.2635584 [1] => 7560.3067166 [2] => 6783.88498248 [3] => 7448.07187727 [4] => 7216.00241633 [5] => 8926.24018364 [6] => 11876.5039058 [7] => 15855.3170262 [8] => 20328.3195691 [9] => 10879.6079579 [10] => 13546.7994727 [11] => 15651.3038205 [12] => 17582.0801013 [13] => 11676.1491482 [14] => 16414.6422079 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -1063.881749 [1] => -689.11645325 [2] => -425.055454875 [3] => -444.004348877 [4] => -488.067778181 [5] => -508.070556965 [6] => -686.72300062 [7] => -841.024653313 [8] => -1005.80030383 [9] => -1676.56524283 [10] => -1073.97099751 [11] => -1108.55063675 [12] => -1212.12600918 [13] => -1601.2536162 [14] => -1492.97636754 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -5881.34641865 [1] => -6314.9033583 [2] => -7101.92654343 [3] => -7682.07429331 [4] => -10063.3979703 [5] => -10409.4460553 [6] => -10628.1897086 [7] => -11823.404982 [8] => -7684.02154399 [9] => -15958.7478057 [10] => -18082.6131537 [11] => -22639.6300788 [12] => -26627.196454 [13] => -29475.5705561 [14] => -34134.1926954 ) [BS_MoneyMarket] => Array ( [0] => -2577.71349197 [1] => -2329.01389224 [2] => -2540.33140027 [3] => -2138.02065716 [4] => -1839.25552736 [5] => -1979.27497886 [6] => -1744.83707378 [7] => -905.102722137 [8] => -1063.32744096 [9] => -1135.16676419 [10] => -1467.40881793 [11] => -2750.15160703 [12] => -3988.76048757 [13] => -1680.48858888 [14] => -2486.53115188 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 11211.7539558 [1] => 13612.5467504 [2] => 11181.4588619 [3] => 12101.1170573 [4] => 12064.6760904 [5] => 15309.1268576 [6] => 18762.7538748 [7] => 20752.2832563 [8] => 28905.5589007 [9] => 29906.5242832 [10] => 36663.1023876 [11] => 45119.0115221 [12] => 58949.9762546 [13] => 63050.6268081 [14] => 74235.4982647 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 6627.2635584 [1] => 7560.3067166 [2] => 6783.88498248 [3] => 7448.07187727 [4] => 7216.00241633 [5] => 8926.24018364 [6] => 11876.5039058 [7] => 15855.3170262 [8] => 20328.3195691 [9] => 10879.6079579 [10] => 13546.7994727 [11] => 15651.3038205 [12] => 17582.0801013 [13] => 22813.8862102 [14] => 29813.9150554 ) [cash2debt] => Array ( [0] => 0.171 [1] => 0.152 [2] => 0.197 [3] => 0.169 [4] => 0.161 [5] => 0.132 [6] => 0.097 [7] => 0.052 [8] => 0.054 [9] => 0.047 [10] => 0.059 [11] => 0.118 [12] => 0.136 [13] => 0.046 [14] => 0.059 ) [interest_coverage] => Array ( [0] => 1.53 [1] => 5.33 [2] => 5.81 [3] => 7.04 [4] => 8.91 [5] => 13.71 [6] => 11.52 [7] => 11.35 [8] => 11.12 [9] => 2.21 [10] => 11.92 [11] => 13.17 [12] => 11.42 [13] => 8.8 [14] => 9.13 ) [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 ) [OtherIncomeExpense] => Array ( [0] => -187.979103756 [1] => -216.72215511 [2] => -74.0096653377 [3] => -135.001328823 [4] => -238.033103782 [5] => -727.101002779 [6] => -411.433230006 [7] => -184.224447869 [8] => -305.206463196 [9] => 522.088940901 [10] => -565.109125531 [11] => -939.963614312 [12] => -826.341617857 [13] => -468.820315011 [14] => -686.993885308 ) [TaxProvision] => Array ( [0] => -33.9962555864 [1] => -1133.54662962 [2] => -970.126615924 [3] => -922.008939357 [4] => -1286.17868793 [5] => -2185.30361242 [6] => -2465.59590825 [7] => -3012.67051875 [8] => -3414.3074161 [9] => 415.447630193 [10] => -2870.8070895 [11] => -3893.4202547 [12] => -4134.87414912 [13] => -3832.5297332 [14] => -4092.38142456 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 473.065724296 [6] => 229.241413515 [7] => 43.0525166923 [8] => 0 [9] => 0 [10] => 1091.69474147 [11] => 2062.91691935 [12] => 160.360930822 [13] => -197.524911604 [14] => 310.196661709 ) [Net Income (Continuing Operations)] => Array ( [0] => 563.937311269 [1] => 2293.05991785 [2] => 1936.25262776 [3] => 1942.01872433 [4] => 2709.37634409 [5] => 4268.59296847 [6] => 5141.41301922 [7] => 6869.36928608 [8] => 8027.06808452 [9] => 3650.67290813 [10] => 9814.70631317 [11] => 11822.6197696 [12] => 12418.0782017 [13] => 10735.4548377 [14] => 11616.096513 ) [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 ) [eps_diluated] => Array ( [0] => 0.650199299432 [1] => 2.41241845856 [2] => 1.76609882808 [3] => 1.76576467746 [4] => 2.41681768757 [5] => 3.81116346502 [6] => 4.58003719777 [7] => 6.11787365177 [8] => 6.79892280072 [9] => 3.26331187829 [10] => 8.11264098433 [11] => 9.56291691935 [12] => 9.86354282096 [13] => 8.83960141434 [14] => 8.75888282928 ) [eps_basic] => Array ( [0] => 0.650199299432 [1] => 2.41241845856 [2] => 1.76609882808 [3] => 1.76576467746 [4] => 2.41681768757 [5] => 3.81116346502 [6] => 4.58003719777 [7] => 6.11787365177 [8] => 6.79892280072 [9] => 3.71342890579 [10] => 8.22528196865 [11] => 9.67950272893 [12] => 10.2287478233 [13] => 9.16104146577 [14] => 9.41993058999 ) [RawMaterials] => Array ( [0] => 0 [1] => 2248.11754047 [2] => 2144.27981153 [3] => 2572.02488524 [4] => 2844.39519149 [5] => 3933.54645403 [6] => 6617.96763794 [7] => 7181.7498716 [8] => 9769.69962712 [9] => 8567.14452896 [10] => 13390.8012304 [11] => 13432.8380837 [12] => 18672.9460187 [13] => 19049.3410479 [14] => 20853.9084449 ) [WorkInProcess] => Array ( [0] => 0 [1] => 703.098574535 [2] => 610.079618219 [3] => 748.007248128 [4] => 822.114171801 [5] => 1008.14002658 [6] => 1168.2300062 [7] => 1262.538264 [8] => 1633.32757906 [9] => 1571.82562902 [10] => 1700.45407939 [11] => 1984.38447544 [12] => 2372.80354599 [13] => 3332.36901318 [14] => 3500.41315485 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => -101.869412902 [2] => -73.009544521 [3] => -59.0006040106 [4] => -63.0086988039 [5] => -109.01510209 [6] => -111.117048977 [7] => -111.135464818 [8] => -631.539842563 [9] => -1344.20713868 [10] => -152.043357258 [11] => -165.403274712 [12] => -218.774734842 [13] => -78.9135326262 [14] => -289.373657247 ) [FinishedGoods] => Array ( [0] => 0 [1] => 2839.35950713 [2] => 2469.32221819 [3] => 1822.01763711 [4] => 1482.20587169 [5] => 2513.34916032 [6] => 2874.02591445 [7] => 3296.01566513 [8] => 4839.45159508 [9] => 5245.46518432 [10] => 5820.56540208 [11] => 8481.65554882 [12] => 11374.5448789 [13] => 12776.2777242 [14] => 12607.668154 ) [OtherInventories] => Array ( [0] => 414.496759724 [1] => 371.523677217 [2] => 430.056058959 [3] => 509.004952887 [4] => 485.06741573 [5] => 426.059200193 [6] => 553.582889027 [7] => 531.647791474 [8] => 414.637204806 [9] => 0 [10] => 2.66440516119E-13 [11] => 2.75771589379E-13 [12] => 5.75902929728E-13 [13] => 2.92348023714E-13 [14] => 6.01219435976E-13 ) [CashAndCashEquivalents] => Array ( [0] => 2577.71349197 [1] => 2329.01389224 [2] => 2540.33140027 [3] => 2138.02065716 [4] => 1839.25552736 [5] => 1979.27497886 [6] => 1744.83707378 [7] => 905.102722137 [8] => 1063.32744096 [9] => 1135.16676419 [10] => 1467.40881793 [11] => 2750.15160703 [12] => 3988.76048757 [13] => 1680.48858888 [14] => 2486.53115188 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 221.028875196 [3] => 122.001208021 [4] => 264.036728283 [5] => 229.031774798 [6] => 124.130688159 [7] => 81.0988700565 [8] => 91.8052755144 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 65.5737704918 [14] => 9.08940670963 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 16898.3338971 [2] => 19441.5364262 [3] => 17025.1645325 [4] => 19165.6624381 [5] => 20969.9131328 [6] => 24220.500062 [7] => 39593.2380586 [8] => 49218.7457533 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 2925.24945639 [2] => 4025.52519029 [3] => 4318.04167673 [4] => 4759.66122991 [5] => 5418.75280899 [6] => 14836.6204588 [7] => 6072.39830508 [8] => 6394.08879989 [9] => 7688.85313049 [10] => 8955.91035594 [11] => 10044.4208611 [12] => 10839.9556752 [13] => 13856.477017 [14] => 15995.2074037 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 20964.1209229 [2] => 23715.0939954 [3] => 30521.2949988 [4] => 33187.6103661 [5] => 39051.4250332 [6] => 35178.0364538 [7] => 39048.5744735 [8] => 43846.6215992 [9] => 53002.4868344 [10] => 57988.5747766 [11] => 64599.9090358 [12] => 96723.9195821 [13] => 111472.677596 [14] => 126938.026772 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 1947.50302005 [2] => 3195.4169385 [3] => 2597.02512684 [4] => 3500.4862873 [5] => 5579.77516008 [6] => 6745.10142591 [7] => 6775.2546225 [8] => 13176.5847259 [9] => 17864.3943827 [10] => 17632.1956936 [11] => 13583.8386901 [12] => 17620.8643343 [13] => 27157.9877853 [14] => 26546.0254503 ) [GrossPPE] => Array ( [0] => 0 [1] => 42735.2072964 [2] => 50377.5725504 [3] => 54461.5263349 [4] => 60613.4204422 [5] => 71019.8661351 [6] => 80980.2582765 [7] => 91488.4640473 [8] => 112636.040878 [9] => 138483.031012 [10] => 157408.671452 [11] => 175471.497878 [12] => 199457.020738 [13] => 225018.161363 [14] => 254705.007437 ) [AccumulatedDepreciation] => Array ( [0] => -16055.2157265 [1] => -17926.0163083 [2] => -20618.6899843 [3] => -23021.2225175 [4] => -26093.6249849 [5] => -31113.3222182 [6] => -34869.7118413 [7] => -39120.662301 [8] => -47648.975694 [9] => -60358.3967232 [10] => -68762.1209902 [11] => -79913.7355973 [12] => -92246.7943644 [13] => -103201.060752 [14] => -117500.413155 ) [AccountsPayable] => Array ( [0] => 1241.86193985 [1] => 2340.99855037 [2] => 2029.26470944 [3] => 2320.0224692 [4] => 2743.38105594 [5] => 2874.39929926 [6] => 6675.02765034 [7] => 6762.23870056 [8] => 12850.7262809 [9] => 11003.0719719 [10] => 17558.6641277 [11] => 20671.012735 [12] => 28019.946177 [13] => 34655.7377049 [14] => 33502.5615601 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 2.34055002926 [10] => 444.41189395 [11] => 1630.38204973 [12] => 641.76032927 [13] => 6790.26036644 [14] => 5930.92050901 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 980.742449867 [2] => 3609.47094358 [3] => 3593.03467021 [4] => 5096.7081068 [5] => 5469.75981636 [6] => 2438.56738996 [7] => 2972.62172573 [8] => 4041.45159508 [9] => 19881.0708016 [10] => 19578.7315073 [11] => 26119.9211643 [12] => 30862.751306 [13] => 18004.8216008 [14] => 23087.2583044 ) [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 ) [LongTermDebt] => Array ( [0] => 5078.43555985 [1] => 8285.37690263 [2] => 8095.05617978 [3] => 9083.08782315 [4] => 9571.32970883 [5] => 11790.6379123 [6] => 13927.6634842 [7] => 7896.62082691 [8] => 11481.7173042 [9] => 13202.7501463 [10] => 16246.9605976 [11] => 20689.0539721 [12] => 18504.6699383 [13] => 26055.2876888 [14] => 24060.4858701 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 40.9954100737 [1] => 213.726020778 [2] => 360.046997704 [3] => 435.004228074 [4] => 556.077201885 [5] => 681.094599493 [6] => 740.779913205 [7] => 811.989342578 [8] => 778.831929292 [9] => 765.798712697 [10] => 1421.85440164 [11] => 2276.68283808 [12] => 2403.19772044 [13] => 1172.29186757 [14] => 1318.29449678 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 563.937311269 [1] => 3643.32870259 [2] => 2980.38878821 [3] => 1942.01872433 [4] => 4233.5881358 [5] => 7181.99770448 [6] => 8019.44314941 [7] => 10065.2629687 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -30.5368048859 [14] => -154.354652124 ) [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 ) [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] => -30.5368048859 [14] => -154.354652124 ) [ChangeInReceivables] => Array ( [0] => 296.967025003 [1] => -737.054964967 [2] => 141.018364142 [3] => -99.000966417 [4] => 55.0076114534 [5] => -244.033949499 [6] => -509.536515809 [7] => -501.611196713 [8] => 0 [9] => 2938.99941486 [10] => -1742.932474 [11] => -4599.75742874 [12] => -4375.33639386 [13] => -4113.30761813 [14] => -1241.94348042 ) [ChangeInInventory] => Array ( [0] => -324.963884527 [1] => -2631.62587582 [2] => 522.068140631 [3] => -17.0001208021 [4] => 54.0074906367 [5] => -1996.27727437 [6] => -3105.26931184 [7] => -371.452619414 [8] => 0 [9] => 3071.38677589 [10] => -6680.24022265 [11] => -2246.66464524 [12] => -7419.81953459 [13] => -2385.88878174 [14] => -842.174847133 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => -1021.69002174 [2] => 87.0113567718 [3] => 498.004832085 [4] => 119.016551891 [5] => 354.049172405 [6] => 221.232982021 [7] => 1.00128402671 [8] => 0 [9] => -1676.41895846 [10] => 1947.26819979 [11] => -1125.98544572 [12] => -498.654424569 [13] => -1741.40147862 [14] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -57.9935982607 [1] => 1099.59011839 [2] => -334.043614836 [3] => 304.002899251 [4] => 397.055213242 [5] => 103.014256373 [6] => 3614.80582765 [7] => -164.200051361 [8] => 0 [9] => -2931.8314804 [10] => 8600.11718178 [11] => 8150.39417829 [12] => 12727.2439449 [13] => 4409.83606557 [14] => 24.9545529665 ) [ChangeInWorkingCapital] => Array ( [0] => -136.984780771 [1] => -1891.57477652 [2] => 1644.2145705 [3] => 1258.01220101 [4] => 438.060891627 [5] => -1570.218195 [6] => -141.14866708 [7] => -67.0817925013 [8] => 0 [9] => 1467.08601521 [10] => 2197.89072799 [11] => 155.7004245 [12] => 570.840588887 [13] => -2089.3603343 [14] => -2059.16377458 ) [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] => -3644.80874317 [14] => -4295.48834903 ) [PurchaseOfPPE] => Array ( [0] => -3998.55562266 [1] => -5246.27349601 [2] => -6756.8814788 [3] => -5066.04892486 [4] => -5864.81478797 [5] => -9098.26398454 [6] => -8964.43806572 [7] => -10158.3763482 [8] => 0 [9] => -15933.8794617 [10] => -16707.6314633 [11] => -16126.5918739 [12] => -20854.3612474 [13] => -23410.9611058 [14] => -23958.3539911 ) [SaleOfPPE] => Array ( [0] => 16.9980673994 [1] => 17.9769267939 [2] => 45.0059200193 [3] => 52.0004832085 [4] => 48.0066449197 [5] => 39.0054367524 [6] => 70.0737755735 [7] => 53.0647149461 [8] => 0 [9] => 38.7653598596 [10] => 87.0074703384 [11] => 2444.81503942 [12] => 192.496438183 [13] => 52.2340083574 [14] => 256.156007272 ) [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 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -451.872440023 [10] => -474.586201846 [11] => -1714.67556095 [12] => -1185.37280355 [13] => -1646.73738348 [14] => -5534.12659065 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 199.824458748 [10] => 0 [11] => 255.761067314 [12] => 481.082792465 [13] => 0 [14] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => -184.763107031 [2] => -2666.34783134 [3] => -249.002416043 [4] => -530.0736982 [5] => -391.054367524 [6] => -522.550154991 [7] => -599.730739599 [8] => 0 [9] => 0 [10] => -468.287681266 [11] => 0 [12] => 0 [13] => 0 [14] => -5534.12659065 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 9.98719497463 [2] => 4715.61519874 [3] => 12.0001208021 [4] => 222.030808264 [5] => 290.040352785 [6] => 338.356230626 [7] => 270.329352851 [8] => 0 [9] => 198.654183733 [10] => 816.90347151 [11] => 0 [12] => 0 [13] => 222.43651559 [14] => 693.769624855 ) [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 ) [CashFromOtherInvestingActivities] => Array ( [0] => -148.98333132 [1] => -2076.33788355 [2] => 13.0015706174 [3] => 99.000966417 [4] => 1.00036245016 [5] => 5.68434188608E-14 [6] => -536.564910105 [7] => -2814.42899332 [8] => 0 [9] => -147.893504974 [10] => -443.240076168 [11] => -897.513644633 [12] => -867.342092766 [13] => -1285.27804564 [14] => 4537.76235333 ) [sloanratio] => Array ( [0] => 0.05 [1] => 0.15 [2] => -0 [3] => 0.01 [4] => 0.03 [5] => 0.09 [6] => 0.07 [7] => 0.11 [8] => 0.08 [9] => 0.09 [10] => 0.02 [11] => 0.01 [12] => 0.06 [13] => 0.07 [14] => 0.07 ) [current_ratio] => Array ( [0] => 0.7 [1] => 1.09 [2] => 0.88 [3] => 0.87 [4] => 0.81 [5] => 0.82 [6] => 0.84 [7] => 0.68 [8] => 0.7 [9] => 0.58 [10] => 0.64 [11] => 0.77 [12] => 0.77 [13] => 0.71 [14] => 0.65 ) [quick_ratio] => Array ( [0] => 0.47 [1] => 0.68 [2] => 0.51 [3] => 0.47 [4] => 0.44 [5] => 0.38 [6] => 0.33 [7] => 0.24 [8] => 0.26 [9] => 0.24 [10] => 0.19 [11] => 0.31 [12] => 0.31 [13] => 0.29 [14] => 0.26 ) [ev_per_share] => Array ( [0] => 0 [1] => 26.221 [2] => 22.884 [3] => 25.315 [4] => 46.682 [5] => 47.761 [6] => 56.984 [7] => 89.622 [8] => 135.17 [9] => 70.721 [10] => 95.356 [11] => 99.198 [12] => 112.068 [13] => 130.9 [14] => 123.73 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0.38 [2] => 0.41 [3] => 0.52 [4] => 1.02 [5] => 0.75 [6] => 0.62 [7] => 0.92 [8] => 1.24 [9] => 0.5 [10] => 0.54 [11] => 0.4 [12] => 0.3 [13] => 0.3 [14] => 0.29 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 7.18 [3] => 7.21 [4] => 2.99 [5] => 2.95 [6] => 3 [7] => 1.79 [8] => 1.49 [9] => 3.29 [10] => 1.18 [11] => 2.67 [12] => 3.07 [13] => 3.78 [14] => 4.35 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -21.95 [2] => -3.34 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 12.41 [11] => 0 [12] => 0 [13] => -0.13 [14] => -17.91 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 30.92 [2] => -18.1 [3] => 4.86 [4] => 32.79 [5] => 38.19 [6] => 35.47 [7] => 33.26 [8] => 22.39 [9] => 31.34 [10] => -11.04 [11] => 37.56 [12] => 37.59 [13] => 15.74 [14] => 3.3 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 271.03 [2] => -26.79 [3] => -0.02 [4] => 36.87 [5] => 57.69 [6] => 20.17 [7] => 33.58 [8] => 11.13 [9] => -52 [10] => 148.6 [11] => 17.88 [12] => 3.14 [13] => -10.38 [14] => -0.91 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 1.77 [3] => 1.34 [4] => 1.54 [5] => 2.52 [6] => 2.72 [7] => 1.6 [8] => 1.04 [9] => 0.5 [10] => 0 [11] => 5.58 [12] => 12.58 [13] => 11.17 [14] => 11.88 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.20367412141 [7] => 2.75346687211 [8] => 2.7604743083 [9] => 0 [10] => 1.20749736008 [11] => 0.237128621517 [12] => 0 [13] => 0 [14] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.76 [7] => 2.07 [8] => 2.4 [9] => 1.61 [10] => 1.6 [11] => 1.18 [12] => 1.13 [13] => 1.2 [14] => 1.08 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.53 [7] => 1.48 [8] => 0.88 [9] => 15.64 [10] => 0.3 [11] => 0.49 [12] => 0.46 [13] => 0.4 [14] => 0 ) )
China Petroleum & Chemical Corp (NYSE:SNP)
Days Inventory
42.99 (As of Mar. 2014)

China Petroleum & Chemical Corp's inventory for the three months ended in Mar. 2014 was $39,212 Mil. China Petroleum & Chemical Corp's cost of goods sold for the three months ended in Mar. 2014 was $82,995 Mil. Hence, China Petroleum & Chemical Corp's days inventory for the three months ended in Mar. 2014 was 42.99.

China Petroleum & Chemical Corp's days inventory increased from Mar. 2013 (36.99) to Mar. 2014 (42.99). It might indicate that China Petroleum & Chemical Corp's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). China Petroleum & Chemical Corp's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 34.65.

Inventory turnover measures how fast the company turns over its inventory within a year. China Petroleum & Chemical Corp's inventory turnover for the three months ended in Mar. 2014 was 2.12.

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. China Petroleum & Chemical Corp's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.38.


Definition

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

China Petroleum & Chemical Corp'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
=36672.6160965/391977.8549*365
=34.15

China Petroleum & Chemical Corp's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=39211.8875502/82994.5381526*91
=42.99

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

An increase of Days Inventory may indicate the company's sales slowed.

1. Inventory can be measured by Days Sales of Inventory (DSI).

China Petroleum & Chemical Corp'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
=39211.8875502/102982.329317*91
=34.65

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

China Petroleum & Chemical Corp's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=82994.5381526 / 39211.8875502
=2.12

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.

China Petroleum & Chemical Corp's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=39211.8875502 / 102982.329317
=0.38

* 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.

China Petroleum & Chemical Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 52.3149.6840.1743.1027.0652.1938.4036.3834.6234.15

China Petroleum & Chemical Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 35.8838.8133.2632.4831.6536.9932.2734.5933.1742.99
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Email Hide