Switch to:
Array ( [fx_rate] => Array ( [0] => 1.512 [1] => 1.806 [2] => 1.956 [3] => 2.38 [4] => 3.438 [5] => 2.853 [6] => 2.69 [7] => 2.267 [8] => 2.138 [9] => 1.771 [10] => 2.308 [11] => 1.782 [12] => 1.675 [13] => 1.785 [14] => 2.028 [15] => 2.386 ) [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 ) [price_high] => Array ( [0] => 31.25 [1] => 24.44 [2] => 18.88 [3] => 13.70 [4] => 11.80 [5] => 16.47 [6] => 19.43 [7] => 21.74 [8] => 25.63 [9] => 37.15 [10] => 30.42 [11] => 27.38 [12] => 25.35 [13] => 31.77 [14] => 25.66 [15] => 23.50 ) [price_low] => Array ( [0] => 0.00 [1] => 13.50 [2] => 12.06 [3] => 7.58 [4] => 7.65 [5] => 8.16 [6] => 12.45 [7] => 16.16 [8] => 18.84 [9] => 23.62 [10] => 18.62 [11] => 17.12 [12] => 18.01 [13] => 23.07 [14] => 21.17 [15] => 17.94 ) [BS_share] => Array ( [0] => 334.40 [1] => 489.49 [2] => 493.67 [3] => 493.67 [4] => 493.59 [5] => 493.59 [6] => 493.59 [7] => 492.03 [8] => 505.84 [9] => 505.841 [10] => 505.84 [11] => 505.84 [12] => 505.84 [13] => 1123.88 [14] => 1123.27 [15] => 1123.27 ) [Fiscal Year] => Array ( [0] => Dec98 [1] => Dec99 [2] => Dec00 [3] => Dec01 [4] => Dec02 [5] => Dec03 [6] => Dec04 [7] => Dec05 [8] => Dec06 [9] => Dec07 [10] => Dec08 [11] => Dec09 [12] => Dec10 [13] => Dec11 [14] => Dec12 [15] => Dec13 ) [quarter] => Array ( [0] => 199812 [1] => 199912 [2] => 200012 [3] => 200112 [4] => 200212 [5] => 200312 [6] => 200412 [7] => 200512 [8] => 200612 [9] => 200712 [10] => 200812 [11] => 200912 [12] => 201012 [13] => 201112 [14] => 201212 [15] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 334.853 [1] => 489.482 [2] => 490.414 [3] => 493.665 [4] => 493.592 [5] => 493.592 [6] => 493592.279 [7] => 492.030 [8] => 505.841 [9] => 505.841 [10] => 168.638 [11] => 168.609 [12] => 168.609 [13] => 313.748 [14] => 381.338 [15] => 381.336 ) [Revenue] => Array ( [0] => 2989.49603175 [1] => 3092.57807309 [2] => 3841.85940695 [3] => 3801.97016807 [4] => 2934.29464805 [5] => 4120.95198037 [6] => 4948.75539033 [7] => 6345.88178209 [8] => 6832.38353601 [9] => 8315.27272727 [10] => 6923.30372617 [11] => 8869.78395062 [12] => 9431.79164179 [13] => 16311.8453782 [14] => 16725.6686391 [15] => 14552.345767 ) [COGS] => Array ( [0] => 824.644179894 [1] => 885.780177187 [2] => 1098.56083845 [3] => 2418.88613445 [4] => 1931.34874927 [5] => 1430.59621451 [6] => 1859.36319703 [7] => 2345.48786943 [8] => 3630.35968195 [9] => 4529.7001694 [10] => 3780.93934142 [11] => 5101.99214366 [12] => 5280.48059701 [13] => 8423.0605042 [14] => 8164.42011834 [15] => 7352.12363789 ) [Gross Profit] => Array ( [0] => 2164.85119048 [1] => 2206.7978959 [2] => 2743.29907975 [3] => 1383.08361345 [4] => 1002.94706225 [5] => 1776.97160883 [6] => 2161.39739777 [7] => 2944.07101897 [8] => 3202.0243218 [9] => 3785.57312253 [10] => 3142.36438475 [11] => 3767.79180696 [12] => 4151.31104478 [13] => 7888.78487395 [14] => 8561.24852071 [15] => 7200.22212909 ) [SGA] => Array ( [0] => 614.488095238 [1] => 593.136766334 [2] => 688.281186094 [3] => 822.26302521 [4] => 553.611111111 [5] => 713.468279005 [6] => 761.127137546 [7] => 1178.92677547 [8] => 1221.02899906 [9] => 1700.74025974 [10] => 1346.9982669 [11] => 1847.29854097 [12] => 2149.53791045 [13] => 4045.90980392 [14] => 4351.4413215 [15] => 4084.06957251 ) [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 ) [DDA] => Array ( [0] => 1003.55687831 [1] => 1317.67718715 [2] => 1507.6206544 [3] => 1396.76386555 [4] => 1095.99331006 [5] => 995.944970207 [6] => 1029.58587361 [7] => 1197.52756948 [8] => 1248.62862488 [9] => 1523.94127612 [10] => 1202.61135182 [11] => 1405.99046016 [12] => 1142.38447761 [13] => 2568.40112045 [14] => 2707.97633136 [15] => 2365.17602682 ) [Operating Income] => Array ( [0] => 553.279100529 [1] => 289.895902547 [2] => 547.396728016 [3] => 560.821008403 [4] => 344.713496219 [5] => 634.45320715 [6] => 1065.38104089 [7] => 1488.04058227 [8] => 1820.02291862 [9] => 1811.73630717 [10] => 1615.92287695 [11] => 1906.8338945 [12] => 2128.55880597 [13] => 3247.11204482 [14] => 3555.9704142 [15] => 2044.05867561 ) [other_operating_charges] => Array ( [0] => -997.083994709 [1] => -1323.76522702 [2] => -1507.62116564 [3] => 0.000420168067308 [4] => -104.622454916 [5] => -429.050122678 [6] => -334.889219331 [7] => -277.103661226 [8] => -160.972404116 [9] => -273.096555618 [10] => -179.443240901 [11] => -13.6593714927 [12] => 126.785671642 [13] => -595.76302521 [14] => -653.83678501 [15] => -1072.09388097 ) [Month End Stock Price] => Array ( [0] => 22.125 [1] => 24.438 [2] => 13.375 [3] => 13.2 [4] => 9.2 [5] => 15.73 [6] => 19.43 [7] => 20.44 [8] => 25.63 [9] => 25.45 [10] => 19.41 [11] => 24.97 [12] => 24.47 [13] => 27.33 [14] => 24.06 [15] => 19.22 ) [mktcap] => Array ( [0] => 7398.6 [1] => 11962.15662 [2] => 6602.83625 [3] => 6516.444 [4] => 4541.028 [5] => 7764.1707 [6] => 9590.4537 [7] => 10057.0932 [8] => 12964.6792 [9] => 12873.65345 [10] => 9818.3544 [11] => 12630.8248 [12] => 12377.9048 [13] => 30715.6404 [14] => 27025.8762 [15] => 21589.2494 ) [Cash and Equiv] => Array ( [0] => 595.78968254 [1] => 37.9136212625 [2] => 49.604805726 [3] => 86.6785714286 [4] => 142.710878418 [5] => 75.0304942166 [6] => 88.7137546468 [7] => 204.307895898 [8] => 99.401777362 [9] => 526.932806324 [10] => 754.335355286 [11] => 1277.78675645 [12] => 929.382089552 [13] => 1684.01344538 [14] => 3579.93589744 [15] => 2828.20662196 ) [ev_addition] => Array ( [0] => 2746.57738095 [1] => 555.805647841 [2] => 920.832310838 [3] => 1595.65798319 [4] => 1191.31849913 [5] => 964.269540834 [6] => 936.182899628 [7] => 852.644464049 [8] => 991.574368569 [9] => 1341.44438171 [10] => 864.466204506 [11] => 697.5 [12] => 160.60358209 [13] => 1806.23529412 [14] => 365.07790927 [15] => 840.508801341 ) [ev_addition_per_share] => Array ( [0] => 8.213 [1] => 1.135 [2] => 1.865 [3] => 3.232 [4] => 2.414 [5] => 1.954 [6] => 1.897 [7] => 1.733 [8] => 1.96 [9] => 2.652 [10] => 1.709 [11] => 1.379 [12] => 0.317 [13] => 1.607 [14] => 0.325 [15] => 0.748 ) [ev_per_share] => Array ( [0] => 30.335 [1] => 25.578 [2] => 15.245 [3] => 16.43 [4] => 11.61 [5] => 17.68 [6] => 21.33 [7] => 22.17 [8] => 27.59 [9] => 28.1 [10] => 21.12 [11] => 26.35 [12] => 24.79 [13] => 28.94 [14] => 24.39 [15] => 19.97 ) [ev] => Array ( [0] => 10145.177381 [1] => 12517.9622678 [2] => 7523.66856084 [3] => 8112.10198319 [4] => 5732.34649913 [5] => 8728.44024083 [6] => 10526.6365996 [7] => 10909.737664 [8] => 13956.2535686 [9] => 14215.0978317 [10] => 10682.8206045 [11] => 13328.3248 [12] => 12538.5083821 [13] => 32521.8756941 [14] => 27390.9541093 [15] => 22429.7582013 ) [Non Operating Income] => Array ( [0] => 33.3214285714 [1] => 26.980620155 [2] => -12.6753578732 [3] => -55.1466386555 [4] => -117.752181501 [5] => -239.126182965 [6] => -52.6282527881 [7] => -113.802823114 [8] => 251.479420019 [9] => 167.078486731 [10] => 59.7759965338 [11] => 105.085297419 [12] => 120.238208955 [13] => 119.408403361 [14] => 104.800788955 [15] => 175.01969824 ) [tax] => Array ( [0] => 127.532407407 [1] => -181.434662237 [2] => 26.3246421268 [3] => -26.493697479 [4] => -20.7693426411 [5] => 97.5566070803 [6] => 269.242379182 [7] => 384.121746802 [8] => 517.038353601 [9] => 551.894409938 [10] => 468.671143847 [11] => 564.027497194 [12] => 624.335522388 [13] => 724.314285714 [14] => 1216.99358974 [15] => 396.655071249 ) [Pretax Income] => Array ( [0] => 704.303571429 [1] => 192.4213732 [2] => 501.784764826 [3] => 364.61092437 [4] => 112.015997673 [5] => 651.916929548 [6] => 1080.29330855 [7] => 1504.70401412 [8] => 1831.0453695 [9] => 1886.03613778 [10] => 1517.18544194 [11] => 1800.89001122 [12] => 2056.47641791 [13] => 3168.1232493 [14] => 3412.34911243 [15] => 1954.05029338 ) [InterestIncome] => Array ( [0] => 258.340608466 [1] => 117.247508306 [2] => 0 [3] => 0 [4] => 0 [5] => 85.3901156677 [6] => 61.2527881041 [7] => 79.4728716365 [8] => 83.7661365762 [9] => 76.9407114625 [10] => 23.1113518198 [11] => 25.5583613917 [12] => 20.1994029851 [13] => 73.1226890756 [14] => 92.2973372781 [15] => 80.999161777 ) [InterestExpense] => Array ( [0] => -140.716931217 [1] => -241.702104097 [2] => -32.9355828221 [3] => -141.064285714 [4] => -219.565735893 [5] => -174.638275499 [6] => -144.016728625 [7] => -226.109836789 [8] => -216.239476146 [9] => -246.578769057 [10] => -181.624783362 [11] => -236.587542088 [12] => -212.52 [13] => -271.519887955 [14] => -340.719428008 [15] => -346.027242246 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 1003.55687831 [1] => 1317.67718715 [2] => 1507.6206544 [3] => 1396.76386555 [4] => 1095.99331006 [5] => 995.944970207 [6] => 1029.58587361 [7] => 1197.52756948 [8] => 1248.62862488 [9] => 1523.94127612 [10] => 1202.61135182 [11] => 1405.99046016 [12] => 1142.38447761 [13] => 2568.40112045 [14] => 2707.97633136 [15] => 2365.17602682 ) [ReconciledDepreciation] => Array ( [0] => 1003.55820106 [1] => 1317.6799557 [2] => 1507.62269939 [3] => 1396.76470588 [4] => 1095.9947644 [5] => 995.944619699 [6] => 1029.58736059 [7] => 1197.52536392 [8] => 1248.62956034 [9] => 1523.94127612 [10] => 1202.61265165 [11] => 1405.99326599 [12] => 1142.38208955 [13] => 2568.40336134 [14] => 2707.97830375 [15] => 2365.17602682 ) [EBIT] => Array ( [0] => 845.021164021 [1] => 434.123477298 [2] => 534.720347648 [3] => 505.674789916 [4] => 331.581733566 [5] => 826.555205047 [6] => 1224.31003717 [7] => 1730.8138509 [8] => 2047.28484565 [9] => 2132.61490683 [10] => 1698.8102253 [11] => 2037.47755331 [12] => 2268.99641791 [13] => 3439.64313725 [14] => 3753.06854043 [15] => 2300.07753562 ) [EBITDA_morn] => Array ( [0] => 1848.57804233 [1] => 1751.80066445 [2] => 2042.34151329 [3] => 1902.43907563 [4] => 1427.57504363 [5] => 1823.15141956 [6] => 2253.89591078 [7] => 2928.34097927 [8] => 3295.91347053 [9] => 3656.55618295 [10] => 2901.42157712 [11] => 3443.46801347 [12] => 3411.38089552 [13] => 6008.0442577 [14] => 6461.04487179 [15] => 4665.25356245 ) [EBITDA] => Array ( [0] => 1848.57804233 [1] => 1751.80066445 [2] => 2042.34100204 [3] => 1902.43865546 [4] => 1427.57504363 [5] => 1822.50017525 [6] => 2253.89591078 [7] => 2928.34142038 [8] => 3295.91347053 [9] => 3656.55618295 [10] => 2901.42157712 [11] => 3443.46801347 [12] => 3411.38089552 [13] => 6008.0442577 [14] => 6461.04487179 [15] => 4665.25356245 ) [EBITDA_1] => Array ( [0] => 1848.57804233 [1] => 1751.80066445 [2] => 2042.34100204 [3] => 1902.43865546 [4] => 1427.57504363 [5] => 1822.50017525 [6] => 2253.89591078 [7] => 2928.34142038 [8] => 3295.91347053 [9] => 3656.55618295 [10] => 2901.42157712 [11] => 3443.46801347 [12] => 3411.38089552 [13] => 6008.0442577 [14] => 6461.04487179 [15] => 4665.25356245 ) [DDA_new] => Array ( [0] => 1003.55820106 [1] => 1317.6799557 [2] => 1507.62269939 [3] => 1396.76470588 [4] => 1095.9947644 [5] => 995.944619699 [6] => 1029.58736059 [7] => 1197.52536392 [8] => 1248.62956034 [9] => 1523.94127612 [10] => 1202.61265165 [11] => 1405.99326599 [12] => 1142.38208955 [13] => 2568.40336134 [14] => 2707.97830375 [15] => 2365.17602682 ) [EBITDA_new] => Array ( [0] => 1848.57804233 [1] => 1751.80066445 [2] => 2042.34151329 [3] => 1902.43907563 [4] => 1427.57504363 [5] => 1823.15141956 [6] => 2253.89591078 [7] => 2928.34097927 [8] => 3295.91347053 [9] => 3656.55618295 [10] => 2901.42157712 [11] => 3443.46801347 [12] => 3411.38089552 [13] => 6008.0442577 [14] => 6461.04487179 [15] => 4665.25356245 ) [EBITDA_per_share] => Array ( [0] => 5.52 [1] => 3.58 [2] => 4.16 [3] => 3.85 [4] => 2.89 [5] => 3.69 [6] => 0 [7] => 5.95 [8] => 6.52 [9] => 7.23 [10] => 17.21 [11] => 20.42 [12] => 20.23 [13] => 19.15 [14] => 16.94 [15] => 12.23 ) [Operating_Income_per_share] => Array ( [0] => 1.65 [1] => 0.59 [2] => 1.12 [3] => 1.14 [4] => 0.7 [5] => 1.29 [6] => 0 [7] => 3.02 [8] => 3.6 [9] => 3.58 [10] => 9.58 [11] => 11.31 [12] => 12.62 [13] => 10.35 [14] => 9.32 [15] => 5.36 ) [Net Income] => Array ( [0] => 363.898148148 [1] => 270.466777409 [2] => 474.670756646 [3] => 391.104621849 [4] => 132.785340314 [5] => 554.359270943 [6] => 811.050929368 [7] => 1120.5818262 [8] => 1314.00608045 [9] => 1334.14172784 [10] => 1048.51429809 [11] => 1236.86251403 [12] => 1432.14089552 [13] => 2439.95406162 [14] => 2196.04191321 [15] => 1557.39522213 ) [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] => 1666.2464986 [14] => 1496.82544379 [15] => 1061.4379715 ) [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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 1.01550387597 [2] => 0.351738241309 [3] => 0.284033613445 [4] => 0.530250145433 [5] => 2.01647388714 [6] => 1.06171003717 [7] => 3.1424790472 [8] => 2.41113189897 [9] => 3.23941276115 [10] => 1.7027729636 [11] => 1.06172839506 [12] => 0.968955223881 [13] => 1.83641456583 [14] => 0.855522682446 [15] => 1.40569991618 ) [Shares Outstanding] => Array ( [0] => 334.853 [1] => 489.482 [2] => 490.414 [3] => 493.665 [4] => 493.592 [5] => 493.592 [6] => 493592.279 [7] => 492.030 [8] => 505.841 [9] => 505.841 [10] => 168.638 [11] => 168.609 [12] => 168.609 [13] => 313.748 [14] => 381.338 [15] => 381.336 ) [shares_diluted] => Array ( [0] => 334.853 [1] => 489.482 [2] => 490.414 [3] => 493.665 [4] => 493.592 [5] => 493.592 [6] => 493592.279 [7] => 492.030 [8] => 505.841 [9] => 505.841 [10] => 168.638 [11] => 168.609 [12] => 168.609 [13] => 313.748 [14] => 381.338 [15] => 381.336 ) [shares_basic] => Array ( [0] => 334.853 [1] => 489.492 [2] => 490.414 [3] => 493.665 [4] => 493.592 [5] => 493.592 [6] => 493592.279 [7] => 492.030 [8] => 505.841 [9] => 505.841 [10] => 168.609 [11] => 168.609 [12] => 168.609 [13] => 313.748 [14] => 381.338 [15] => 381.336 ) [COGS_pct] => Array ( [0] => 0.28 [1] => 0.29 [2] => 0.29 [3] => 0.64 [4] => 0.66 [5] => 0.35 [6] => 0.38 [7] => 0.37 [8] => 0.53 [9] => 0.54 [10] => 0.55 [11] => 0.58 [12] => 0.56 [13] => 0.52 [14] => 0.49 [15] => 0.51 ) [Gross Profit_pct] => Array ( [0] => 72.42 [1] => 71.36 [2] => 71.41 [3] => 36.38 [4] => 34.18 [5] => 43.12 [6] => 43.68 [7] => 46.39 [8] => 46.87 [9] => 45.53 [10] => 45.39 [11] => 42.48 [12] => 44.01 [13] => 48.36 [14] => 51.19 [15] => 49.48 ) [SGA_pct] => Array ( [0] => 20.55 [1] => 19.18 [2] => 17.92 [3] => 21.63 [4] => 18.87 [5] => 17.31 [6] => 15.38 [7] => 18.58 [8] => 17.87 [9] => 20.45 [10] => 19.46 [11] => 20.83 [12] => 22.79 [13] => 24.80 [14] => 26.02 [15] => 28.06 ) [Interest Expense_pct] => Array ( [0] => -4.71 [1] => -7.82 [2] => -0.86 [3] => -3.71 [4] => -7.48 [5] => -4.24 [6] => -2.91 [7] => -3.56 [8] => -3.16 [9] => -2.97 [10] => -2.62 [11] => -2.67 [12] => -2.25 [13] => -1.66 [14] => -2.04 [15] => -2.38 ) [Pretax Income_pct] => Array ( [0] => 23.56 [1] => 6.22 [2] => 13.06 [3] => 9.59 [4] => 3.82 [5] => 15.82 [6] => 21.83 [7] => 23.71 [8] => 26.80 [9] => 22.68 [10] => 21.91 [11] => 20.30 [12] => 21.80 [13] => 19.42 [14] => 20.40 [15] => 13.43 ) [Net Income_pct] => Array ( [0] => 12.17 [1] => 8.75 [2] => 12.36 [3] => 10.29 [4] => 4.53 [5] => 13.45 [6] => 16.39 [7] => 17.66 [8] => 19.23 [9] => 16.04 [10] => 15.14 [11] => 13.94 [12] => 15.18 [13] => 14.96 [14] => 13.13 [15] => 10.70 ) [DaysSalesOutstanding] => Array ( [0] => 64.16 [1] => 80.16 [2] => 78.61 [3] => 71.85 [4] => 71.71 [5] => 75.17 [6] => 73.94 [7] => 70.57 [8] => 81.71 [9] => 70.19 [10] => 72.02 [11] => 88.25 [12] => 76.27 [13] => 95.56 [14] => 81.77 [15] => 84.04 ) [DaysInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 6.88 [11] => 5.96 [12] => 3.2 [13] => 11.45 [14] => 8.55 [15] => 10.52 ) [Payable] => Array ( [0] => 598.187169312 [1] => 785.38427464 [2] => 861.728527607 [3] => 531.657563025 [4] => 312.910703898 [5] => 449.957237995 [6] => 444.274349442 [7] => 664.32774592 [8] => 767.910664172 [9] => 1042.39412761 [10] => 1904.16161179 [11] => 2127.5325477 [12] => 2509.66686567 [13] => 5094.01960784 [14] => 4204.96005917 [15] => 4109.78583403 ) [DaysPayable] => Array ( [0] => 73.04 [1] => 92.69 [2] => 81.87 [3] => 51.04 [4] => 38.92 [5] => 39.85 [6] => 32.77 [7] => 38.21 [8] => 41.02 [9] => 45.76 [10] => 100.39 [11] => 87.55 [12] => 97.12 [13] => 113.99 [14] => 91.76 [15] => 103.08 ) [Accts Rec.] => Array ( [0] => 525.470899471 [1] => 679.217054264 [2] => 827.377300613 [3] => 748.466386555 [4] => 576.511925538 [5] => 848.634419909 [6] => 1002.49628253 [7] => 1226.9655933 [8] => 1529.52525725 [9] => 1598.99265951 [10] => 1366.04462738 [11] => 2144.62289562 [12] => 1970.76656716 [13] => 4270.70420168 [14] => 3747.21844181 [15] => 3350.72129086 ) [Inventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 71.2348353553 [11] => 83.2974186308 [12] => 46.2680597015 [13] => 264.269467787 [14] => 191.227317554 [15] => 211.909052808 ) [inventory2sales] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.01 [11] => 0.009 [12] => 0.005 [13] => 0.016 [14] => 0.011 [15] => 0.015 ) [Total Current Assets] => Array ( [0] => 1568.74206349 [1] => 1188.40753045 [2] => 1461.83742331 [3] => 1540.09579832 [4] => 1368.18353694 [5] => 1438.66736768 [6] => 1547.57100372 [7] => 1836.67093075 [8] => 2183.22918616 [9] => 2937.22924901 [10] => 2812.64948007 [11] => 3637.97979798 [12] => 3073.1038806 [13] => 6588.09187675 [14] => 7992.69280079 [15] => 6679.22590109 ) [Other Current Assets] => Array ( [0] => 447.481481481 [1] => 471.276854928 [2] => 584.855316973 [3] => 704.950840336 [4] => 648.960732984 [5] => 515.002453558 [6] => 456.360966543 [7] => 405.397441553 [8] => 554.302151543 [9] => 811.303783173 [10] => 621.034662045 [11] => 132.272727273 [12] => 126.687164179 [13] => 369.104761905 [14] => 474.311143984 [15] => 288.388935457 ) [Net PPE] => Array ( [0] => 9244.08862434 [1] => 9465.2641196 [2] => 10382.2781186 [3] => 8873.19411765 [4] => 5495.32024433 [5] => 5144.04977217 [6] => 4971.34944238 [7] => 5083.68636965 [8] => 5015.24321796 [9] => 5804.55053642 [10] => 4275.96750433 [11] => 5427.68630752 [12] => 6089.96835821 [13] => 9605.89411765 [14] => 8680.5443787 [15] => 7729.10603521 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 32.4795539033 [7] => 364.178209087 [8] => 421.296538821 [9] => 486.4743083 [10] => 687.607885615 [11] => 1006.43546577 [12] => 1033.11880597 [13] => 16834.4240896 [14] => 14795.7085799 [15] => 12365.0708298 ) [Total Assets] => Array ( [0] => 11232.7440476 [1] => 11963.9928018 [2] => 12578.2939673 [3] => 11117.8689076 [4] => 7287.83566027 [5] => 7024.723449 [6] => 6972.76171004 [7] => 7829.13277459 [8] => 8466.80589336 [9] => 10684.9649915 [10] => 8662.04896014 [11] => 11584.03367 [12] => 11920.1755224 [13] => 36688.2694678 [14] => 34640.5779093 [15] => 29145.4631182 ) [Other Long-Term Assets] => Array ( [0] => 419.913359788 [1] => 1310.32115172 [2] => 734.178425358 [3] => 704.578991597 [4] => 424.331878999 [5] => 442.006309148 [6] => 421.361710037 [7] => 544.597265108 [8] => 847.036950421 [9] => 1456.7108978 [10] => 885.824090121 [11] => 1511.93209877 [12] => 1723.98447761 [13] => 3659.85938375 [14] => 3171.6321499 [15] => 2372.06035205 ) [Total Assets Non-liquid] => Array ( [0] => 10636.9543651 [1] => 11926.0791805 [2] => 12528.6891616 [3] => 11031.1903361 [4] => 7145.12478185 [5] => 6949.69295478 [6] => 6884.04795539 [7] => 7624.82487869 [8] => 8367.404116 [9] => 10158.0321852 [10] => 7907.71360485 [11] => 10306.2469136 [12] => 10990.7934328 [13] => 35004.2560224 [14] => 31060.6420118 [15] => 26317.2564962 ) [HardAssets] => Array ( [0] => 10636.9543651 [1] => 11926.0791805 [2] => 12528.6891616 [3] => 11031.1903361 [4] => 7145.12478185 [5] => 6949.69295478 [6] => 6851.56840149 [7] => 7260.64666961 [8] => 7946.10757717 [9] => 9671.55787691 [10] => 7220.10571924 [11] => 9299.81144781 [12] => 9957.67462687 [13] => 18169.8319328 [14] => 16264.933432 [15] => 13952.1856664 ) [Accts Payable] => Array ( [0] => 598.187169312 [1] => 785.38427464 [2] => 861.728527607 [3] => 576.399579832 [4] => 312.910703898 [5] => 480.800911321 [6] => 528.523420074 [7] => 735.814292016 [8] => 862.272217025 [9] => 1191.92546584 [10] => 1979.84272097 [11] => 2207.32210999 [12] => 2693.09671642 [13] => 5380.11876751 [14] => 4416.73323471 [15] => 4298.42833194 ) [Short-Term Debt] => Array ( [0] => 299.413359788 [1] => 214.92248062 [2] => 610.255623722 [3] => 1107.6394958 [4] => 718.856311809 [5] => 691.922888188 [6] => 197.052416357 [7] => 108.778561976 [8] => 853.190364827 [9] => 455.151326934 [10] => 224.801559792 [11] => 991.896184063 [12] => 250.992238806 [13] => 822.804481793 [14] => 972.552761341 [15] => 638.605616094 ) [ShortTermDebt_without_lease] => Array ( [0] => 299.413359788 [1] => 214.92248062 [2] => 610.255623722 [3] => 1107.6394958 [4] => 718.856311809 [5] => 691.922888188 [6] => 197.052416357 [7] => 108.778561976 [8] => 853.190364827 [9] => 455.151326934 [10] => 224.801559792 [11] => 991.896184063 [12] => 250.992238806 [13] => 822.804481793 [14] => 972.552761341 [15] => 638.605616094 ) [Minority_interest] => Array ( [0] => 2717.9702381 [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] => 2.83921568627 [14] => 0 [15] => 0 ) [Total Current Liabilities] => Array ( [0] => 1669.58531746 [1] => 1701.55924695 [2] => 2350.17280164 [3] => 2626.84117647 [4] => 1531.14107039 [5] => 2079.88608482 [6] => 1548.29256506 [7] => 1977.07851787 [8] => 2921.62862488 [9] => 3260.65499718 [10] => 2533.30762565 [11] => 3575.95398429 [12] => 3414.83343284 [13] => 7137.6464986 [14] => 6674.94674556 [15] => 5770.42917016 ) [Other Current Liab.] => Array ( [0] => 771.98478836 [1] => 701.252491694 [2] => 878.188650307 [3] => 942.80210084 [4] => 499.374054683 [5] => 907.162285314 [6] => 822.716728625 [7] => 1132.48566387 [8] => 1206.16604303 [9] => 1613.5782044 [10] => 328.663344887 [11] => 376.735690236 [12] => 470.744477612 [13] => 934.7232493 [14] => 1285.66074951 [15] => 833.395222129 ) [CommonStock] => Array ( [0] => 2153.26521164 [1] => 3770.92967885 [2] => 3912.83128834 [3] => 3124.38613445 [4] => 2261.21407795 [5] => 2086.90010515 [6] => 2222.92081784 [7] => 2635.35200706 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 3925.67164179 [13] => 21175.4117647 [14] => 18638.1213018 [15] => 15841.6219614 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 1731.72812846 [2] => 1781.67791411 [3] => 1464.76638655 [4] => 1013.89063409 [5] => 957.920785138 [6] => 1017.7739777 [7] => 1184.51477724 [8] => 4313.6515435 [9] => 5220.17108978 [10] => 0 [11] => 0 [12] => 0 [13] => 1094.13389356 [14] => 1552.6474359 [15] => 492.681475272 ) [Retained Earnings] => Array ( [0] => 1641.85780423 [1] => 3039.81727575 [2] => 2871.13139059 [3] => 2240.98445378 [4] => 1295.11401978 [5] => 1046.04030845 [6] => 749.540520446 [7] => 387.761799735 [8] => 329.244621141 [9] => 0 [10] => 0 [11] => -4.9152637486 [12] => 0 [13] => 0 [14] => 0 [15] => 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 ) [Total Equity] => Array ( [0] => 6071.60449735 [1] => 8988.77851606 [2] => 8954.70756646 [3] => 7183.18109244 [4] => 4729.55788249 [5] => 4283.03645286 [6] => 4238.53122677 [7] => 4498.38464932 [8] => 4950.64265669 [9] => 5592.56126482 [10] => 4352.55285962 [11] => 6341.35914703 [12] => 6965.44119403 [13] => 24272.1103641 [14] => 22032.1104536 [15] => 17977.5532272 ) [Long-Term Debt] => Array ( [0] => 324.983465608 [1] => 378.796788483 [2] => 360.181492843 [3] => 574.697058824 [4] => 615.173065736 [5] => 347.377146863 [6] => 827.844237918 [7] => 948.173797971 [8] => 237.785781104 [9] => 1413.2258611 [10] => 1394 [11] => 983.390572391 [12] => 838.993432836 [13] => 2664.60504202 [14] => 2972.46104536 [15] => 3030.10980721 ) [Total Liabilities] => Array ( [0] => 5161.13955026 [1] => 2975.21428571 [2] => 3623.58640082 [3] => 3934.68739496 [4] => 2558.27777778 [5] => 2741.68699614 [6] => 2734.23011152 [7] => 3330.74856639 [8] => 3516.16323667 [9] => 5092.40429136 [10] => 4309.49610052 [11] => 5242.67452301 [12] => 4954.73432836 [13] => 12416.1591036 [14] => 12608.4674556 [15] => 11167.909891 ) [Other Long-Term Liab.] => Array ( [0] => 2838.23148148 [1] => 221.738095238 [2] => 115.539877301 [3] => 733.149159664 [4] => 411.963641652 [5] => 314.423764458 [6] => 358.09330855 [7] => 405.496250551 [8] => 356.748830683 [9] => 418.523433089 [10] => 317.730069324 [11] => 575.626823793 [12] => 547.056716418 [13] => 1911.3232493 [14] => 2018.11982249 [15] => 1802.97611065 ) [Cash and Equiv_pct] => Array ( [0] => 5.30 [1] => 0.32 [2] => 0.39 [3] => 0.78 [4] => 1.96 [5] => 1.07 [6] => 1.27 [7] => 2.61 [8] => 1.17 [9] => 4.93 [10] => 8.71 [11] => 11.03 [12] => 7.80 [13] => 4.59 [14] => 10.33 [15] => 9.70 ) [Accts Rec._pct] => Array ( [0] => 4.68 [1] => 5.68 [2] => 6.58 [3] => 6.73 [4] => 7.91 [5] => 12.08 [6] => 14.38 [7] => 15.67 [8] => 18.06 [9] => 14.96 [10] => 15.77 [11] => 18.51 [12] => 16.53 [13] => 11.64 [14] => 10.82 [15] => 11.50 ) [Inventory_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.82 [11] => 0.72 [12] => 0.39 [13] => 0.72 [14] => 0.55 [15] => 0.73 ) [Other Current Assets_pct] => Array ( [0] => 3.98 [1] => 3.94 [2] => 4.65 [3] => 6.34 [4] => 8.90 [5] => 7.33 [6] => 6.54 [7] => 5.18 [8] => 6.55 [9] => 7.59 [10] => 7.17 [11] => 1.14 [12] => 1.06 [13] => 1.01 [14] => 1.37 [15] => 0.99 ) [Total Current Assets_pct] => Array ( [0] => 13.97 [1] => 9.93 [2] => 11.62 [3] => 13.85 [4] => 18.77 [5] => 20.48 [6] => 22.19 [7] => 23.46 [8] => 25.79 [9] => 27.49 [10] => 32.47 [11] => 31.41 [12] => 25.78 [13] => 17.96 [14] => 23.07 [15] => 22.92 ) [Net PPE_pct] => Array ( [0] => 82.30 [1] => 79.11 [2] => 82.54 [3] => 79.81 [4] => 75.40 [5] => 73.23 [6] => 71.30 [7] => 64.93 [8] => 59.23 [9] => 54.32 [10] => 49.36 [11] => 46.85 [12] => 51.09 [13] => 26.18 [14] => 25.06 [15] => 26.52 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.47 [7] => 4.65 [8] => 4.98 [9] => 4.55 [10] => 7.94 [11] => 8.69 [12] => 8.67 [13] => 45.89 [14] => 42.71 [15] => 42.43 ) [Other Long-Term Assets_pct] => Array ( [0] => 3.74 [1] => 10.95 [2] => 5.84 [3] => 6.34 [4] => 5.82 [5] => 6.29 [6] => 6.04 [7] => 6.96 [8] => 10.00 [9] => 13.63 [10] => 10.23 [11] => 13.05 [12] => 14.46 [13] => 9.98 [14] => 9.16 [15] => 8.14 ) [Accts Payable_pct] => Array ( [0] => 5.33 [1] => 6.56 [2] => 6.85 [3] => 5.18 [4] => 4.29 [5] => 6.84 [6] => 7.58 [7] => 9.40 [8] => 10.18 [9] => 11.16 [10] => 22.86 [11] => 19.05 [12] => 22.59 [13] => 14.66 [14] => 12.75 [15] => 14.75 ) [Short-Term Debt_pct] => Array ( [0] => 2.67 [1] => 1.80 [2] => 4.85 [3] => 9.96 [4] => 9.86 [5] => 9.85 [6] => 2.83 [7] => 1.39 [8] => 10.08 [9] => 4.26 [10] => 2.60 [11] => 8.56 [12] => 2.11 [13] => 2.24 [14] => 2.81 [15] => 2.19 ) [Other Current Liab._pct] => Array ( [0] => 6.87 [1] => 5.86 [2] => 6.98 [3] => 8.48 [4] => 6.85 [5] => 12.91 [6] => 11.80 [7] => 14.47 [8] => 14.25 [9] => 15.10 [10] => 3.79 [11] => 3.25 [12] => 3.95 [13] => 2.55 [14] => 3.71 [15] => 2.86 ) [Total Current Liabilities_pct] => Array ( [0] => 14.86 [1] => 14.22 [2] => 18.68 [3] => 23.63 [4] => 21.01 [5] => 29.61 [6] => 22.20 [7] => 25.25 [8] => 34.51 [9] => 30.52 [10] => 29.25 [11] => 30.87 [12] => 28.65 [13] => 19.45 [14] => 19.27 [15] => 19.80 ) [Long-Term Debt_pct] => Array ( [0] => 2.89 [1] => 3.17 [2] => 2.86 [3] => 5.17 [4] => 8.44 [5] => 4.95 [6] => 11.87 [7] => 12.11 [8] => 2.81 [9] => 13.23 [10] => 16.09 [11] => 8.49 [12] => 7.04 [13] => 7.26 [14] => 8.58 [15] => 10.40 ) [Other Long-Term Liab._pct] => Array ( [0] => 28.19 [1] => 7.48 [2] => 7.26 [3] => 6.59 [4] => 5.65 [5] => 4.48 [6] => 5.14 [7] => 5.18 [8] => 4.21 [9] => 3.92 [10] => 4.41 [11] => 5.90 [12] => 5.88 [13] => 7.12 [14] => 8.55 [15] => 8.12 ) [Total Liabilities_pct] => Array ( [0] => 45.95 [1] => 24.87 [2] => 28.81 [3] => 35.39 [4] => 35.10 [5] => 39.03 [6] => 39.21 [7] => 42.54 [8] => 41.53 [9] => 47.66 [10] => 49.75 [11] => 45.26 [12] => 41.57 [13] => 33.84 [14] => 36.40 [15] => 38.32 ) [netcash] => Array ( [0] => -13.65 [1] => -6 [2] => -7.24 [3] => -7.79 [4] => -4.89 [5] => -5.4 [6] => -5.36 [7] => -6.35 [8] => -6.75 [9] => -9.03 [10] => -7.03 [11] => -7.84 [12] => -7.96 [13] => -9.55 [14] => -8.04 [15] => -7.42 ) [NCAV] => Array ( [0] => -12.47 [1] => -4.96 [2] => -5.98 [3] => -6.66 [4] => -4.02 [5] => -4.11 [6] => -3.84 [7] => -4.48 [8] => -4.49 [9] => -6.65 [10] => -4.93 [11] => -4.58 [12] => -4.99 [13] => -6.58 [14] => -5.45 [15] => -5.09 ) [NCAV_real] => Array ( [0] => -10.74 [1] => -3.65 [2] => -4.38 [3] => -4.85 [4] => -2.41 [5] => -2.64 [6] => -2.4 [7] => -3.04 [8] => -2.64 [9] => -4.26 [10] => -2.96 [11] => -3.17 [12] => -3.72 [13] => -5.19 [14] => -4.11 [15] => -4 ) [Book Value Per Share] => Array ( [0] => 18.16 [1] => 18.36 [2] => 18.14 [3] => 14.55 [4] => 9.58 [5] => 8.68 [6] => 8.59 [7] => 9.14 [8] => 9.79 [9] => 11.06 [10] => 8.6 [11] => 12.54 [12] => 13.77 [13] => 21.6 [14] => 19.61 [15] => 16 ) [Tangibles_book_per_share] => Array ( [0] => 18.16 [1] => 18.36 [2] => 18.14 [3] => 14.55 [4] => 9.58 [5] => 8.68 [6] => 8.52 [7] => 8.4 [8] => 8.95 [9] => 10.09 [10] => 7.25 [11] => 10.55 [12] => 11.73 [13] => 6.62 [14] => 6.44 [15] => 5 ) [deb2equity] => Array ( [0] => 0.103 [1] => 0.066 [2] => 0.108 [3] => 0.234 [4] => 0.282 [5] => 0.243 [6] => 0.242 [7] => 0.235 [8] => 0.22 [9] => 0.334 [10] => 0.372 [11] => 0.311 [12] => 0.156 [13] => 0.144 [14] => 0.179 [15] => 0.204 ) [debt2rev_totaldebt] => Array ( [0] => 624.396825397 [1] => 593.719269103 [2] => 970.437116564 [3] => 1682.33655462 [4] => 1334.02937755 [5] => 1039.30003505 [6] => 1024.89665428 [7] => 1056.95235995 [8] => 1090.97614593 [9] => 1868.37718803 [10] => 1618.80155979 [11] => 1975.28675645 [12] => 1089.98567164 [13] => 3487.40952381 [14] => 3945.01380671 [15] => 3668.7154233 ) [debt2rev] => Array ( [0] => 0.209 [1] => 0.192 [2] => 0.253 [3] => 0.442 [4] => 0.455 [5] => 0.252 [6] => 0.207 [7] => 0.167 [8] => 0.16 [9] => 0.225 [10] => 0.234 [11] => 0.223 [12] => 0.116 [13] => 0.214 [14] => 0.236 [15] => 0.252 ) [cogs2rev] => Array ( [0] => 0.28 [1] => 0.29 [2] => 0.29 [3] => 0.64 [4] => 0.66 [5] => 0.35 [6] => 0.38 [7] => 0.37 [8] => 0.53 [9] => 0.54 [10] => 0.55 [11] => 0.58 [12] => 0.56 [13] => 0.52 [14] => 0.49 [15] => 0.51 ) [inventory2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.01 [11] => 0.009 [12] => 0.005 [13] => 0.016 [14] => 0.011 [15] => 0.015 ) [ar2asset] => Array ( [0] => 0.047 [1] => 0.057 [2] => 0.066 [3] => 0.067 [4] => 0.079 [5] => 0.121 [6] => 0.144 [7] => 0.157 [8] => 0.181 [9] => 0.15 [10] => 0.158 [11] => 0.185 [12] => 0.165 [13] => 0.116 [14] => 0.108 [15] => 0.115 ) [cash2asset] => Array ( [0] => 0.053 [1] => 0.003 [2] => 0.004 [3] => 0.008 [4] => 0.02 [5] => 0.011 [6] => 0.013 [7] => 0.026 [8] => 0.012 [9] => 0.049 [10] => 0.087 [11] => 0.11 [12] => 0.078 [13] => 0.046 [14] => 0.103 [15] => 0.097 ) [equity2asset] => Array ( [0] => 0.541 [1] => 0.751 [2] => 0.712 [3] => 0.646 [4] => 0.649 [5] => 0.61 [6] => 0.608 [7] => 0.575 [8] => 0.585 [9] => 0.523 [10] => 0.502 [11] => 0.547 [12] => 0.584 [13] => 0.662 [14] => 0.636 [15] => 0.617 ) [equity2liab_tangbile] => Array ( [0] => 1.176 [1] => 3.021 [2] => 2.471 [3] => 1.826 [4] => 1.849 [5] => 1.562 [6] => 1.538 [7] => 1.241 [8] => 1.288 [9] => 1.003 [10] => 0.85 [11] => 1.018 [12] => 1.197 [13] => 0.599 [14] => 0.574 [15] => 0.503 ) [ppe2asset] => Array ( [0] => 0.823 [1] => 0.791 [2] => 0.825 [3] => 0.798 [4] => 0.754 [5] => 0.732 [6] => 0.713 [7] => 0.649 [8] => 0.592 [9] => 0.543 [10] => 0.494 [11] => 0.469 [12] => 0.511 [13] => 0.262 [14] => 0.251 [15] => 0.265 ) [interest2rev] => Array ( [0] => -4.707 [1] => -7.816 [2] => -0.857 [3] => -3.71 [4] => -7.483 [5] => -4.238 [6] => -2.91 [7] => -3.563 [8] => -3.165 [9] => -2.965 [10] => -2.623 [11] => -2.667 [12] => -2.253 [13] => -1.665 [14] => -2.037 [15] => -2.378 ) [std2asset] => Array ( [0] => 0.149 [1] => 0.142 [2] => 0.187 [3] => 0.236 [4] => 0.21 [5] => 0.296 [6] => 0.222 [7] => 0.253 [8] => 0.345 [9] => 0.305 [10] => 0.292 [11] => 0.309 [12] => 0.286 [13] => 0.195 [14] => 0.193 [15] => 0.198 ) [ltd2asset] => Array ( [0] => 0.029 [1] => 0.032 [2] => 0.029 [3] => 0.052 [4] => 0.084 [5] => 0.049 [6] => 0.119 [7] => 0.121 [8] => 0.028 [9] => 0.132 [10] => 0.161 [11] => 0.085 [12] => 0.07 [13] => 0.073 [14] => 0.086 [15] => 0.104 ) [turnover] => Array ( [0] => 0.266 [1] => 0.258 [2] => 0.305 [3] => 0.342 [4] => 0.403 [5] => 0.587 [6] => 0.71 [7] => 0.811 [8] => 0.807 [9] => 0.778 [10] => 0.799 [11] => 0.766 [12] => 0.791 [13] => 0.445 [14] => 0.483 [15] => 0.499 ) [CF_Net Income] => Array ( [0] => 363.898148148 [1] => 270.466777409 [2] => 474.670756646 [3] => 391.104621849 [4] => 132.785340314 [5] => 554.359270943 [6] => 811.050929368 [7] => 1120.5818262 [8] => 1314.00608045 [9] => 1334.14172784 [10] => 1048.51429809 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [buybackratio] => 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 ) [grahamnumber] => Array ( [0] => 21.08 [1] => 15.11 [2] => 19.81 [3] => 16.1 [4] => 7.62 [5] => 14.81 [6] => 17.75 [7] => 20.75 [8] => 22.88 [9] => 24.47 [10] => 18.38 [11] => 24.09 [12] => 27.33 [13] => 17.99 [14] => 16.83 [15] => 12.48 ) [CF_DDA] => Array ( [0] => 1003.55687831 [1] => 1317.67718715 [2] => 1507.6206544 [3] => 1396.76386555 [4] => 1095.99331006 [5] => 995.944970207 [6] => 1029.58587361 [7] => 1197.52756948 [8] => 1248.62862488 [9] => 1523.94127612 [10] => 1202.61135182 [11] => 1405.99046016 [12] => 1142.38447761 [13] => 2568.40112045 [14] => 2707.97633136 [15] => 2365.17602682 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 1414.36111111 [1] => 1487.3986711 [2] => 1350.71472393 [3] => 1583.72352941 [4] => 1330.30104712 [5] => 1737.30108658 [6] => 2084.68921933 [7] => 2441.01014557 [8] => 2336.30355472 [9] => 2670.80463015 [10] => 2222.65164645 [11] => 2496.89842873 [12] => 2705.82567164 [13] => 4553.56582633 [14] => 4957.59220907 [15] => 4013.52891869 ) [Cash Flow from Others] => Array ( [0] => 235.248015873 [1] => 139.985603544 [2] => 45.2305725971 [3] => 273.987394958 [4] => 601.491564863 [5] => -127.971959341 [6] => 110.081412639 [7] => 87.514336127 [8] => 178.58746492 [9] => 288.589497459 [10] => 370.340121317 [11] => 1657.99382716 [12] => 1637.92477612 [13] => 3730.24033613 [14] => 3736.51084813 [15] => 3085.40444258 ) [Cash Flow_PPE] => Array ( [0] => -1702.66732804 [1] => -1569.2414175 [2] => -2153.3803681 [3] => -1878.3289916 [4] => -442.963350785 [5] => -438.686295128 [6] => -492.456505576 [7] => -724.994265549 [8] => -795.128157156 [9] => -1041.07001694 [10] => 11.856152513 [11] => -1288.38439955 [12] => 174.840597015 [13] => -2264.84145658 [14] => -1681.47435897 [15] => -2263.53143336 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.61226765799 [7] => 0 [8] => 8.67165575304 [9] => -235.674760023 [10] => 0.188474870017 [11] => 0 [12] => -2.12358208955 [13] => 1128.28739496 [14] => 0 [15] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -1715.45238095 [1] => -1583.49335548 [2] => -2156.11656442 [3] => -1881.71386555 [4] => -456.296974985 [5] => -461.229933403 [6] => -497.866171004 [7] => -737.910454345 [8] => -802.958840037 [9] => -1124.45793337 [10] => -910.935008666 [11] => -1304.23176207 [12] => -1269.53134328 [13] => -2607.11932773 [14] => 0 [15] => 0 ) [Cash Flow from Investing] => Array ( [0] => -1725.76058201 [1] => -1661.90586932 [2] => -1911.32361963 [3] => -1901.55966387 [4] => -469.348458406 [5] => -446.2425517 [6] => -526.208921933 [7] => -734.276576974 [8] => -879.776894294 [9] => -1281.79051383 [10] => -898.890381282 [11] => -1288.38439955 [12] => -990.275223881 [13] => -1124.43081232 [14] => -1834.73323471 [15] => -2323.46982397 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0.00613496932515 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -25.9620644023 [8] => -8.26753975678 [9] => -63.3201581028 [10] => 0 [11] => 0 [12] => 0 [13] => -34.5210084034 [14] => -16.157790927 [15] => 0 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0.00613496932515 [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 ) [Net Issuance of Debt] => Array ( [0] => -19.1779100529 [1] => -208.236987818 [2] => 370.656441718 [3] => 727.157142857 [4] => -343.985456661 [5] => -291.452856642 [6] => -32.2643122677 [7] => -43.0229378033 [8] => -59.8376987839 [9] => 565.153020892 [10] => 100.941507799 [11] => -89.9685746352 [12] => -996.145074627 [13] => 422.497478992 [14] => 730.631656805 [15] => -36.1366303437 ) [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 ) [Dividends] => Array ( [0] => -75.4325396825 [1] => -284.396456257 [2] => -292.666155419 [3] => -340.069747899 [4] => -433.428155905 [5] => -1095.85383807 [6] => -1360.34684015 [7] => -1381.50771945 [8] => -1437.9494855 [9] => -1484.19536985 [10] => -960.924610052 [11] => -835.412457912 [12] => -1146.21253731 [13] => -3018.26386555 [14] => -1722.87820513 [15] => -1900.88809723 ) [Cash from Financing] => Array ( [0] => 336.490079365 [1] => -383.458471761 [2] => 67.9110429448 [3] => 363.743277311 [4] => -778.246655032 [5] => -1387.30564318 [6] => -1549.68884758 [7] => -1607.59770622 [8] => -1573.37184284 [9] => -982.362507058 [10] => -973.791161179 [11] => -907.722783389 [12] => -2145.58089552 [13] => -2649.25098039 [14] => -1030.18540434 [15] => -1937.1458508 ) [Other Financing] => Array ( [0] => 431.100529101 [1] => 109.174972315 [2] => -10.0853783231 [3] => -23.3441176471 [4] => -0.83304246655 [5] => 0.00105152471065 [6] => -157.077695167 [7] => -157.104984561 [8] => -67.3171188026 [9] => 2.27373675443E-13 [10] => -113.808058925 [11] => 17.6582491582 [12] => -3.22328358209 [13] => -18.9635854342 [14] => -21.7810650888 [15] => -0.121123218776 ) [Net Change in Cash] => Array ( [0] => 25.0906084656 [1] => -557.965669989 [2] => -492.698364008 [3] => 45.9075630252 [4] => 82.7059336824 [5] => -96.247108307 [6] => 8.79256505576 [7] => 99.1345390384 [8] => -116.844714687 [9] => 406.651044608 [10] => 349.970103986 [11] => 300.791245791 [12] => -430.030447761 [13] => 779.884033613 [14] => 2092.67357002 [15] => -247.086756077 ) [NetChangeinCash_others] => Array ( [0] => -2.27373675443E-13 [1] => -2.27373675443E-13 [2] => -0.000511247443683 [3] => 0.000420168067194 [4] => 0 [5] => 0 [6] => 0.00111524163503 [7] => -0.00132333480406 [8] => 0.000467726847546 [9] => -0.000564652738831 [10] => 0 [11] => -4.54747350886E-13 [12] => 0 [13] => 0 [14] => 0 [15] => -4.54747350886E-13 ) [total_freecashflow] => Array ( [0] => -301.091269841 [1] => -96.0946843854 [2] => -805.401840491 [3] => -297.990336134 [4] => 874.004072135 [5] => 1276.07115317 [6] => 1586.82304833 [7] => 1703.09969122 [8] => 1533.34471469 [9] => 1546.34669678 [10] => 1311.71663778 [11] => 1192.66666667 [12] => 1436.29432836 [13] => 1946.4464986 [14] => 4957.59220907 [15] => 4013.52891869 ) [CF_Net Income_pct] => Array ( [0] => 25.73 [1] => 18.18 [2] => 35.14 [3] => 24.70 [4] => 9.98 [5] => 31.91 [6] => 38.91 [7] => 45.91 [8] => 56.24 [9] => 49.95 [10] => 47.17 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [CF_DDA_pct] => Array ( [0] => 1,004 [1] => 1,318 [2] => 1,508 [3] => 1,397 [4] => 1,096 [5] => 996 [6] => 1,030 [7] => 1,198 [8] => 1,249 [9] => 1,524 [10] => 1,203 [11] => 1,406 [12] => 1,142 [13] => 2,568 [14] => 2,708 [15] => 2,365 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -121.29 [1] => -106.46 [2] => -159.63 [3] => -118.82 [4] => -34.30 [5] => -26.55 [6] => -23.88 [7] => -30.23 [8] => -34.37 [9] => -42.10 [10] => -40.98 [11] => -52.23 [12] => -46.92 [13] => -57.25 [14] => 0.00 [15] => 0.00 ) [Cash Flow from Investing_pct] => Array ( [0] => -122.02 [1] => -111.73 [2] => -141.50 [3] => -120.07 [4] => -35.28 [5] => -25.69 [6] => -25.24 [7] => -30.08 [8] => -37.66 [9] => -47.99 [10] => -40.44 [11] => -51.60 [12] => -36.60 [13] => -24.69 [14] => -37.01 [15] => -57.89 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => -1.06 [8] => -0.35 [9] => -2.37 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => -0.76 [14] => -0.33 [15] => 0.00 ) [Net Issuance of Debt_pct] => Array ( [0] => -1.36 [1] => -14.00 [2] => 27.44 [3] => 45.91 [4] => -25.86 [5] => -16.78 [6] => -1.55 [7] => -1.76 [8] => -2.56 [9] => 21.16 [10] => 4.54 [11] => -3.60 [12] => -36.81 [13] => 9.28 [14] => 14.74 [15] => -0.90 ) [Dividends_pct] => Array ( [0] => -5.33 [1] => -19.12 [2] => -21.67 [3] => -21.47 [4] => -32.58 [5] => -63.08 [6] => -65.25 [7] => -56.60 [8] => -61.55 [9] => -55.57 [10] => -43.23 [11] => -33.46 [12] => -42.36 [13] => -66.28 [14] => -34.75 [15] => -47.36 ) [Other Financing_pct] => Array ( [0] => 23.79 [1] => -25.78 [2] => 5.03 [3] => 22.97 [4] => -58.50 [5] => -79.85 [6] => -74.34 [7] => -65.86 [8] => -67.34 [9] => -36.78 [10] => -43.81 [11] => -36.35 [12] => -79.29 [13] => -58.18 [14] => -20.78 [15] => -48.27 ) [Cash from Financing_pct] => Array ( [0] => -6.69 [1] => -33.12 [2] => 5.77 [3] => 24.44 [4] => -58.44 [5] => -79.85 [6] => -66.80 [7] => -59.42 [8] => -64.46 [9] => -36.78 [10] => -38.69 [11] => -37.06 [12] => -79.18 [13] => -57.76 [14] => -20.34 [15] => -48.26 ) [Net Change in Cash_pct] => Array ( [0] => 1.77 [1] => -37.51 [2] => -36.48 [3] => 2.90 [4] => 6.22 [5] => -5.54 [6] => 0.42 [7] => 4.06 [8] => -5.00 [9] => 15.23 [10] => 15.75 [11] => 12.05 [12] => -15.89 [13] => 17.13 [14] => 42.21 [15] => -6.16 ) [total_freecashflow_pct] => Array ( [0] => -21.29 [1] => -6.46 [2] => -59.63 [3] => -18.82 [4] => 65.70 [5] => 73.45 [6] => 76.12 [7] => 69.77 [8] => 65.63 [9] => 57.90 [10] => 59.02 [11] => 47.77 [12] => 53.08 [13] => 42.75 [14] => 100.00 [15] => 100.00 ) [per share rev] => Array ( [0] => 8.93 [1] => 6.32 [2] => 7.83 [3] => 7.7 [4] => 5.94 [5] => 8.35 [6] => 0.01 [7] => 12.9 [8] => 13.51 [9] => 16.44 [10] => 41.05 [11] => 52.61 [12] => 55.94 [13] => 51.99 [14] => 43.86 [15] => 38.16 ) [per share eps] => Array ( [0] => 1.08664021164 [1] => 0.557585825028 [2] => 1.08384458078 [3] => 0.794117647059 [4] => 0.267597440372 [5] => 1.12863652296 [6] => 0.00148698884758 [7] => 2.27834142038 [8] => 2.60102899906 [9] => 2.63862224732 [10] => 2.00606585789 [11] => 2.28956228956 [12] => 2.65671641791 [13] => 2.4649859944 [14] => 1.83431952663 [15] => 1.29924559933 ) [eps_nri] => Array ( [0] => 1.08465608466 [1] => 0.559246954596 [2] => 1.08384458078 [3] => 0.794117647059 [4] => 0.267597440372 [5] => 1.12162635822 [6] => 0.00148698884758 [7] => 2.27613586237 [8] => 2.59588400374 [9] => 2.6369282891 [10] => 6.21750433276 [11] => 7.33445566779 [12] => 8.49552238806 [13] => 2.4649859944 [14] => 1.83431952663 [15] => 1.29924559933 ) [per share_freecashflow] => Array ( [0] => -0.9 [1] => -0.2 [2] => -1.64 [3] => -0.6 [4] => 1.77 [5] => 2.59 [6] => 0 [7] => 3.46 [8] => 3.03 [9] => 3.06 [10] => 7.78 [11] => 7.07 [12] => 8.52 [13] => 6.2 [14] => 13 [15] => 10.52 ) [ROE] => Array ( [0] => 5.99 [1] => 3.01 [2] => 5.3 [3] => 5.44 [4] => 2.81 [5] => 12.94 [6] => 19.14 [7] => 24.91 [8] => 26.54 [9] => 23.86 [10] => 24.09 [11] => 19.5 [12] => 20.56 [13] => 10.05 [14] => 9.97 [15] => 8.66 ) [payout] => Array ( [0] => 0 [1] => 1.821 [2] => 0.325 [3] => 0.358 [4] => 1.982 [5] => 1.787 [6] => 714 [7] => 1.379 [8] => 0.927 [9] => 1.228 [10] => 0.849 [11] => 0.464 [12] => 0.365 [13] => 0.745 [14] => 0.466 [15] => 1.082 ) [ROA] => Array ( [0] => 3.24 [1] => 2.26 [2] => 3.77 [3] => 3.52 [4] => 1.82 [5] => 7.89 [6] => 11.63 [7] => 14.31 [8] => 15.52 [9] => 12.49 [10] => 12.1 [11] => 10.68 [12] => 12.01 [13] => 6.65 [14] => 6.34 [15] => 5.34 ) [ROC_capital] => Array ( [0] => 11260.3121693 [1] => 11124.948505 [2] => 12428.9708589 [3] => 11118.2407563 [4] => 7512.46451425 [5] => 7097.71959341 [6] => 6975.28141264 [7] => 7325.75474195 [8] => 7752.77455566 [9] => 9553.08356861 [10] => 7709.65164645 [11] => 9197.93883277 [12] => 9289.75940299 [13] => 16563.0907563 [14] => 17147.5483235 [15] => 14696.7208718 ) [ROC] => Array ( [0] => 3.23 [1] => 2.43 [2] => 3.82 [3] => 3.52 [4] => 1.77 [5] => 7.81 [6] => 11.63 [7] => 15.3 [8] => 16.95 [9] => 13.97 [10] => 13.6 [11] => 13.45 [12] => 15.42 [13] => 14.73 [14] => 12.81 [15] => 10.6 ) [ROC_JOEL_capital] => Array ( [0] => 9244.08862434 [1] => 9465.2641196 [2] => 10382.2781186 [3] => 8873.19411765 [4] => 5908.50814427 [5] => 5144.04977217 [6] => 5078.96654275 [7] => 5083.68636965 [8] => 5030.6323667 [9] => 5804.55053642 [10] => 4275.96750433 [11] => 5427.68630752 [12] => 6089.96835821 [13] => 9605.89411765 [14] => 8680.5443787 [15] => 7729.10603521 ) [ROC_JOEL] => Array ( [0] => 5.99 [1] => 3.06 [2] => 5.27 [3] => 6.32 [4] => 5.83 [5] => 12.33 [6] => 20.98 [7] => 29.27 [8] => 36.18 [9] => 31.21 [10] => 37.79 [11] => 35.13 [12] => 34.95 [13] => 33.8 [14] => 40.96 [15] => 26.45 ) [ROC_JOEL_new] => Array ( [0] => 9.14 [1] => 4.59 [2] => 5.15 [3] => 5.69 [4] => 5.48 [5] => 15.91 [6] => 23.69 [7] => 34.05 [8] => 39.91 [9] => 36.61 [10] => 38.86 [11] => 36.08 [12] => 37.26 [13] => 35.81 [14] => 43.24 [15] => 29.76 ) [grossmargin] => Array ( [0] => 72.42 [1] => 71.36 [2] => 71.41 [3] => 36.38 [4] => 34.18 [5] => 43.12 [6] => 43.68 [7] => 46.39 [8] => 46.87 [9] => 45.53 [10] => 45.39 [11] => 42.48 [12] => 44.01 [13] => 48.36 [14] => 51.19 [15] => 49.48 ) [pretaxmargin] => Array ( [0] => 23.56 [1] => 6.22 [2] => 13.06 [3] => 9.59 [4] => 3.82 [5] => 15.82 [6] => 21.83 [7] => 23.71 [8] => 26.8 [9] => 22.68 [10] => 21.91 [11] => 20.3 [12] => 21.8 [13] => 19.42 [14] => 20.4 [15] => 13.43 ) [operatingmargin] => Array ( [0] => 18.51 [1] => 9.37 [2] => 14.25 [3] => 14.75 [4] => 11.75 [5] => 15.4 [6] => 21.53 [7] => 23.45 [8] => 26.64 [9] => 21.79 [10] => 23.34 [11] => 21.5 [12] => 22.57 [13] => 19.91 [14] => 21.26 [15] => 14.05 ) [netmargin] => Array ( [0] => 12.17 [1] => 8.75 [2] => 12.36 [3] => 10.29 [4] => 4.53 [5] => 13.45 [6] => 16.39 [7] => 17.66 [8] => 19.23 [9] => 16.04 [10] => 15.14 [11] => 13.94 [12] => 15.18 [13] => 14.96 [14] => 13.13 [15] => 10.7 ) [pettm] => Array ( [0] => 0.000 [1] => 38.960 [2] => 13.020 [3] => 16.800 [4] => 21.910 [5] => 14.150 [6] => 10.260 [7] => 10.960 [8] => 9.790 [9] => 10.150 [10] => 7.880 [11] => 12.110 [12] => 4.320 [13] => 10.380 [14] => 12.850 [15] => 12.890 ) [penri] => Array ( [0] => 0.00 [1] => 39.00 [2] => 13.01 [3] => 16.86 [4] => 0.00 [5] => 14.18 [6] => 0.00 [7] => 10.98 [8] => 9.81 [9] => 10.14 [10] => 2.91 [11] => 3.51 [12] => 2.96 [13] => 10.36 [14] => 12.84 [15] => 12.89 ) [pe] => Array ( [0] => 0.000 [1] => 38.960 [2] => 13.020 [3] => 16.800 [4] => 21.910 [5] => 14.150 [6] => 10.260 [7] => 10.960 [8] => 9.790 [9] => 10.150 [10] => 7.880 [11] => 12.110 [12] => 4.320 [13] => 10.380 [14] => 12.850 [15] => 12.890 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.740 [3] => 0.760 [4] => 0.560 [5] => 1.280 [6] => 1.700 [7] => 1.960 [8] => 2.690 [9] => 2.860 [10] => 2.410 [11] => 2.950 [12] => 2.500 [13] => 1.580 [14] => 0.000 [15] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 37.79 [7] => 35.3 [8] => 35.88 [9] => 62.75 [10] => 166.94 [11] => 168.68 [12] => 89.44 [13] => 40.12 [14] => 22.29 [15] => 9.9 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 5.200 [5] => 6.070 [6] => 5.240 [7] => 5.860 [8] => 8.430 [9] => 8.320 [10] => 7.160 [11] => 5.710 [12] => 4.180 [13] => 8.730 [14] => 4.160 [15] => 3.730 ) [ps] => Array ( [0] => 0.000 [1] => 3.530 [2] => 1.620 [3] => 1.470 [4] => 1.920 [5] => 1.920 [6] => 1.680 [7] => 1.650 [8] => 1.880 [9] => 1.330 [10] => 1.170 [11] => 0.910 [12] => 0.660 [13] => 0.930 [14] => 1.050 [15] => 0.930 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.108550185874 [7] => -0.0247022496692 [8] => -0.0168381665108 [9] => 0.563523433089 [10] => 0.943674176776 [11] => 1.367003367 [12] => 0.762985074627 [13] => 1.2056022409 [14] => 1.29487179487 [15] => 1.10813076278 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 18.670 [7] => 2.520 [8] => 13.730 [9] => 27.460 [10] => 27.240 [11] => 23.720 [12] => 10.810 [13] => 15.210 [14] => 11.900 [15] => 6.640 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 20.390 [7] => 2.160 [8] => 13.540 [9] => 32.340 [10] => 35.740 [11] => 33.290 [12] => 17.390 [13] => 23.830 [14] => 22.630 [15] => 16.310 ) [zscore] => Array ( [0] => 0.000 [1] => 2.950 [2] => 1.780 [3] => 1.550 [4] => 1.710 [5] => 2.590 [6] => 3.350 [7] => 3.160 [8] => 3.560 [9] => 2.680 [10] => 2.970 [11] => 2.680 [12] => 2.760 [13] => 2.120 [14] => 2.130 [15] => 1.900 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 5 [4] => 5 [5] => 7 [6] => 7 [7] => 7 [8] => 6 [9] => 5 [10] => 3 [11] => 8 [12] => 5 [13] => 6 [14] => 6 [15] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -3.380 [4] => -3.270 [5] => -3.080 [6] => -3.140 [7] => -2.730 [8] => -2.650 [9] => -3.000 [10] => -1.410 [11] => -2.590 [12] => -2.710 [13] => -1.380 [14] => -2.940 [15] => -3.050 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.87 [7] => 1.05 [8] => 1.32 [9] => 1.65 [10] => 2.09 [11] => 2.28 [12] => 2.97 [13] => 3.14 [14] => 3.02 [15] => 2.85 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 21.310 [7] => 19.530 [8] => 19.400 [9] => 15.460 [10] => 9.290 [11] => 10.950 [12] => 8.230 [13] => 8.700 [14] => 7.980 [15] => 6.740 ) [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] => 17.890 [8] => 25.340 [9] => 35.570 [10] => 25.780 [11] => 85.630 [12] => 117.120 [13] => 87.600 [14] => 87.420 [15] => 77.380 ) [medpsvalue] => Array ( [0] => 0 [1] => 9.2 [2] => 10.99 [3] => 11.9 [4] => 6.36 [5] => 10.88 [6] => 12.99 [7] => 16.47 [8] => 18.11 [9] => 25.54 [10] => 22.13 [11] => 36.32 [12] => 49.22 [13] => 39.1 [14] => 30.36 [15] => 27.42 ) [ev2rev] => Array ( [0] => 0.000 [1] => 4.040 [2] => 1.870 [3] => 1.870 [4] => 1.570 [5] => 2.160 [6] => 2.270 [7] => 1.790 [8] => 2.050 [9] => 1.800 [10] => 1.270 [11] => 1.430 [12] => 1.360 [13] => 2.160 [14] => 1.600 [15] => 1.430 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 7.110 [2] => 3.600 [3] => 5.810 [4] => 4.390 [5] => 4.830 [6] => 4.830 [7] => 3.820 [8] => 4.150 [9] => 3.940 [10] => 3.370 [11] => 4.270 [12] => 3.820 [13] => 5.560 [14] => 4.230 [15] => 4.310 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 42.710 [2] => 12.620 [3] => 21.660 [4] => 23.450 [5] => 13.990 [6] => 13.250 [7] => 7.660 [8] => 7.900 [9] => 8.520 [10] => 5.390 [11] => 7.770 [12] => 6.050 [13] => 11.510 [14] => 7.550 [15] => 10.040 ) [p2grahamnumber] => Array ( [0] => 1.05 [1] => 1.62 [2] => 0.68 [3] => 0.82 [4] => 1.21 [5] => 1.06 [6] => 1.09 [7] => 0.99 [8] => 1.12 [9] => 1.04 [10] => 1.06 [11] => 1.04 [12] => 0.9 [13] => 1.52 [14] => 1.43 [15] => 1.54 ) [p2tangible_book] => Array ( [0] => 1.22 [1] => 1.33 [2] => 0.74 [3] => 0.91 [4] => 0.96 [5] => 1.81 [6] => 2.28 [7] => 2.43 [8] => 2.86 [9] => 2.52 [10] => 2.68 [11] => 2.37 [12] => 2.09 [13] => 4.13 [14] => 3.74 [15] => 3.84 ) [pb] => Array ( [0] => 1.22 [1] => 1.33 [2] => 0.74 [3] => 0.91 [4] => 0.96 [5] => 1.81 [6] => 2.26 [7] => 2.24 [8] => 2.62 [9] => 2.3 [10] => 2.26 [11] => 1.99 [12] => 1.78 [13] => 1.27 [14] => 1.23 [15] => 1.2 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 2989.49603175 [1] => 3092.57807309 [2] => 3841.85940695 [3] => 3801.97016807 [4] => 2934.29464805 [5] => 4120.95198037 [6] => 4948.75539033 [7] => 6345.88178209 [8] => 6832.38353601 [9] => 8315.27272727 [10] => 6923.30372617 [11] => 8869.78395062 [12] => 9431.79164179 [13] => 16311.8453782 [14] => 16725.6686391 [15] => 14552.345767 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 1003.55687831 [1] => 1317.67718715 [2] => 1507.6206544 [3] => 0 [4] => 0 [5] => 996.596214511 [6] => 1029.58587361 [7] => 1056.32289369 [8] => 151.484097287 [9] => 41.4827780915 [10] => 170.593154246 [11] => 0 [12] => 61.4937313433 [13] => 561.709803922 [14] => 670.615384615 [15] => 577.618189438 ) [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 ) [IS_InterestExpense] => Array ( [0] => 140.716931217 [1] => 241.702104097 [2] => 32.9355828221 [3] => 141.064285714 [4] => 219.565735893 [5] => 174.638275499 [6] => 144.016728625 [7] => 226.109836789 [8] => 216.239476146 [9] => 246.578769057 [10] => 181.624783362 [11] => 236.587542088 [12] => 212.52 [13] => 271.519887955 [14] => 340.719428008 [15] => 346.027242246 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 33.419158361 [2] => 0 [3] => 0 [4] => 0 [5] => 60.5348755696 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 595.78968254 [1] => 4.49446290144 [2] => 49.604805726 [3] => 86.6785714286 [4] => 142.710878418 [5] => 14.495618647 [6] => 88.7137546468 [7] => 204.307895898 [8] => 99.401777362 [9] => 526.932806324 [10] => 754.335355286 [11] => 1277.78675645 [12] => 929.382089552 [13] => 1684.01344538 [14] => 3579.93589744 [15] => 2828.20662196 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 867.39484127 [1] => 1815.01716501 [2] => 1319.03374233 [3] => 1409.52983193 [4] => 1073.29261198 [5] => 1017.54363828 [6] => 877.72267658 [7] => 949.994706661 [8] => 1401.33910196 [9] => 2268.01468097 [10] => 1578.09358752 [11] => 1727.50224467 [12] => 1896.93970149 [13] => 4293.23361345 [14] => 3837.17061144 [15] => 2872.35834032 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 598.187169312 [1] => 785.38427464 [2] => 861.728527607 [3] => 576.399579832 [4] => 312.910703898 [5] => 480.800911321 [6] => 528.523420074 [7] => 735.814292016 [8] => 862.272217025 [9] => 1191.92546584 [10] => 1979.84272097 [11] => 2207.32210999 [12] => 2693.09671642 [13] => 5380.11876751 [14] => 4416.73323471 [15] => 4298.42833194 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 299.413359788 [1] => 214.92248062 [2] => 610.255623722 [3] => 1107.6394958 [4] => 718.856311809 [5] => 691.922888188 [6] => 197.052416357 [7] => 108.778561976 [8] => 853.190364827 [9] => 455.151326934 [10] => 224.801559792 [11] => 991.896184063 [12] => 250.992238806 [13] => 822.804481793 [14] => 972.552761341 [15] => 638.605616094 ) [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] => 426.480672269 [14] => 362.215483235 [15] => 342.645012573 ) [BS_other_liabilities_Insurance] => Array ( [0] => 3938.55555556 [1] => 1596.11074197 [2] => 1791.42075665 [3] => 1675.9512605 [4] => 911.337696335 [5] => 1221.58604977 [6] => 1180.81003717 [7] => 1537.98191442 [8] => 1562.91487371 [9] => 2032.10163749 [10] => 710.851819757 [11] => 1060.06565657 [12] => 1171.6519403 [13] => 3122.15014006 [14] => 3884.50493097 [15] => 2858.12112322 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => 117.623677249 [1] => -124.454595792 [2] => -32.9355828221 [3] => -141.064285714 [4] => -219.565735893 [5] => -89.2481598318 [6] => -82.7639405204 [7] => -146.636965152 [8] => -132.47333957 [9] => -169.638057595 [10] => -158.513431542 [11] => -211.029180696 [12] => -192.320597015 [13] => -198.39719888 [14] => -248.42209073 [15] => -265.028080469 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -1618.04497354 [1] => -1910.81395349 [2] => -2195.90184049 [3] => -2219.02689076 [4] => -1649.60442118 [5] => -1709.41324921 [6] => -1790.71301115 [7] => -2376.45434495 [8] => -2469.65762395 [9] => -3224.68153586 [10] => -2549.60961872 [11] => -3253.28900112 [12] => -3291.92238806 [13] => -6614.31092437 [14] => -7059.41765286 [15] => -6449.24559933 ) [BS_MoneyMarket] => Array ( [0] => -595.78968254 [1] => -4.49446290144 [2] => -49.604805726 [3] => -86.6785714286 [4] => -142.710878418 [5] => -14.495618647 [6] => -88.7137546468 [7] => -204.307895898 [8] => -99.401777362 [9] => -526.932806324 [10] => -754.335355286 [11] => -1277.78675645 [12] => -929.382089552 [13] => -1684.01344538 [14] => -3579.93589744 [15] => -2828.20662196 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 1463.18452381 [1] => 1819.51162791 [2] => 1368.63854806 [3] => 1496.20840336 [4] => 1216.0034904 [5] => 1032.03925692 [6] => 966.436431227 [7] => 1154.30260256 [8] => 1500.74087933 [9] => 2794.9474873 [10] => 2332.42894281 [11] => 3005.28900112 [12] => 2826.32179104 [13] => 5977.24705882 [14] => 7417.10650888 [15] => 5700.56496228 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 3938.55555556 [1] => 1596.11074197 [2] => 1791.42075665 [3] => 1675.9512605 [4] => 911.337696335 [5] => 1221.58604977 [6] => 1180.81003717 [7] => 1537.98191442 [8] => 1562.91487371 [9] => 2032.10163749 [10] => 710.851819757 [11] => 1060.06565657 [12] => 1171.6519403 [13] => 3548.63081232 [14] => 4246.7204142 [15] => 3200.76613579 ) [cash2debt] => Array ( [0] => 0.954 [1] => 0.064 [2] => 0.051 [3] => 0.052 [4] => 0.107 [5] => 0.072 [6] => 0.087 [7] => 0.193 [8] => 0.091 [9] => 0.282 [10] => 0.466 [11] => 0.647 [12] => 0.853 [13] => 0.483 [14] => 0.907 [15] => 0.771 ) [interest_coverage] => Array ( [0] => 3.93 [1] => 1.2 [2] => 16.62 [3] => 3.98 [4] => 1.57 [5] => 3.63 [6] => 7.4 [7] => 6.58 [8] => 8.42 [9] => 7.35 [10] => 8.9 [11] => 8.06 [12] => 10.02 [13] => 11.96 [14] => 10.44 [15] => 5.91 ) [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] => 412.113165266 [14] => 427.694280079 [15] => 351.132020117 ) [OtherIncomeExpense] => Array ( [0] => -212.873015873 [1] => -103.389811739 [2] => -0.78936605317 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -3.85490196078 [14] => 0.686390532544 [15] => 0 ) [TaxProvision] => Array ( [0] => -127.532407407 [1] => 181.434662237 [2] => -26.3246421268 [3] => 26.493697479 [4] => 20.7693426411 [5] => -97.5566070803 [6] => -269.242379182 [7] => -384.121746802 [8] => -517.038353601 [9] => -551.894409938 [10] => -468.671143847 [11] => -564.027497194 [12] => -624.335522388 [13] => -724.314285714 [14] => -1216.99358974 [15] => -396.655071249 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 21.9042461005 [11] => 0 [12] => -130.095522388 [13] => -84.1014005602 [14] => -163.259368836 [15] => 319.026823135 ) [Net Income (Continuing Operations)] => Array ( [0] => 363.898148148 [1] => 270.466777409 [2] => 474.670756646 [3] => 391.104621849 [4] => 132.785340314 [5] => 554.359270943 [6] => 811.050929368 [7] => 1120.5818262 [8] => 1314.00608045 [9] => 1334.14172784 [10] => 1048.51429809 [11] => 1236.86251403 [12] => 1432.14089552 [13] => 2443.80896359 [14] => 2195.35552268 [15] => 1557.39522213 ) [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 ) [eps_diluated] => Array ( [0] => 1.08664021164 [1] => 0.557585825028 [2] => 1.08384458078 [3] => 0.794117647059 [4] => 0.267597440372 [5] => 1.12863652296 [6] => 0.00148698884758 [7] => 2.27834142038 [8] => 2.60102899906 [9] => 2.63862224732 [10] => 2.00606585789 [11] => 2.28956228956 [12] => 2.65671641791 [13] => 2.4649859944 [14] => 1.83431952663 [15] => 1.29924559933 ) [eps_basic] => Array ( [0] => 1.08664021164 [1] => 0.557585825028 [2] => 1.08384458078 [3] => 0.794117647059 [4] => 0.267597440372 [5] => 1.12863652296 [6] => 0.00148698884758 [7] => 2.27834142038 [8] => 2.60102899906 [9] => 2.63862224732 [10] => 2.00606585789 [11] => 2.28956228956 [12] => 2.65671641791 [13] => 2.4649859944 [14] => 1.83431952663 [15] => 1.29924559933 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 56.1525129983 [11] => 66.2345679012 [12] => 44.5862686567 [13] => 52.9675070028 [14] => 29.2983234714 [15] => 24.5146689019 ) [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 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -37.0649913345 [11] => -42.608305275 [12] => -59.52 [13] => -36.0369747899 [14] => -27.5029585799 [15] => -24.3759430008 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 52.0775563258 [11] => 54.7272727273 [12] => 55.2005970149 [13] => 243.715406162 [14] => 187.457100592 [15] => 209.054065381 ) [OtherInventories] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.0697573656846 [11] => 4.94388327722 [12] => 6.00119402985 [13] => 3.62352941176 [14] => 1.97485207101 [15] => 2.71626152557 ) [CashAndCashEquivalents] => Array ( [0] => 595.78968254 [1] => 4.49446290144 [2] => 49.604805726 [3] => 86.6785714286 [4] => 142.710878418 [5] => 14.495618647 [6] => 88.7137546468 [7] => 204.307895898 [8] => 99.401777362 [9] => 526.932806324 [10] => 754.335355286 [11] => 1277.78675645 [12] => 929.382089552 [13] => 1684.01344538 [14] => 3579.93589744 [15] => 2828.20662196 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 33.419158361 [2] => 0 [3] => 0 [4] => 0 [5] => 60.5348755696 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 145.179831933 [4] => 101.922629436 [5] => 89.7760252366 [6] => 95.7617100372 [7] => 111.884869872 [8] => 118.518241347 [9] => 128.987012987 [10] => 98.8375216638 [11] => 0 [12] => 0 [13] => 0 [14] => 156.150394477 [15] => 131.834870075 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 3636.50630252 [4] => 2567.9107039 [5] => 2175.66281108 [6] => 2347.69256506 [7] => 2834.3193648 [8] => 3039.10664172 [9] => 3687.50367024 [10] => 2858.27383016 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 15136.1092437 [4] => 10918.9331006 [5] => 10130.7287066 [6] => 11205.1189591 [7] => 13638.7168064 [8] => 15191.8311506 [9] => 19481.9164314 [10] => 14581.4272097 [11] => 6171.68518519 [12] => 6415.79283582 [13] => 0 [14] => 34500.3560158 [15] => 31233.0196982 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 647.044537815 [4] => 154.351657941 [5] => 109.376445846 [6] => 115.371747212 [7] => 139.853109837 [8] => 169.026192703 [9] => 206.260304912 [10] => 263.43847487 [11] => 318.080808081 [12] => 482.071044776 [13] => 0 [14] => 727.993096647 [15] => 824.696563286 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 19905.4021008 [4] => 14176.8574753 [5] => 13057.171048 [6] => 14285.1981413 [7] => 16765.5937362 [8] => 18586.2455566 [9] => 23610.8498024 [10] => 18835.8782496 [11] => 6661.53310887 [12] => 7073.83462687 [13] => 9605.89411765 [14] => 37297.3658777 [15] => 33491.7988265 ) [AccumulatedDepreciation] => Array ( [0] => -9659.5271164 [1] => -10725.8028793 [2] => -12217.9412065 [3] => -11032.2079832 [4] => -8681.53723095 [5] => -7913.12127585 [6] => -9313.84944238 [7] => -11681.9086899 [8] => -13571.0037418 [9] => -17806.2987013 [10] => -14559.9107452 [11] => -1233.84680135 [12] => -983.866268657 [13] => 0 [14] => -28616.821499 [15] => -25762.6927913 ) [AccountsPayable] => Array ( [0] => 598.187169312 [1] => 785.38427464 [2] => 861.728527607 [3] => 531.657563025 [4] => 312.910703898 [5] => 449.957237995 [6] => 444.274349442 [7] => 664.32774592 [8] => 767.910664172 [9] => 1042.39412761 [10] => 1002.90207972 [11] => 1325.71380471 [12] => 1660.10268657 [13] => 3300.6789916 [14] => 2829.02317554 [15] => 2830.45138307 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 401.402512998 [11] => 523.736251403 [12] => 580.371940299 [13] => 947.751820728 [14] => 878.328402367 [15] => 551.200335289 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 44.7420168067 [4] => 0 [5] => 30.8436733263 [6] => 84.249070632 [7] => 71.4865460962 [8] => 94.3615528531 [9] => 149.531338227 [10] => 575.53812825 [11] => 357.872053872 [12] => 452.622089552 [13] => 1131.68795518 [14] => 709.381656805 [15] => 916.776613579 ) [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 ) [LongTermDebt] => Array ( [0] => 324.983465608 [1] => 378.796788483 [2] => 360.181492843 [3] => 574.697058824 [4] => 615.173065736 [5] => 347.377146863 [6] => 827.844237918 [7] => 948.173797971 [8] => 237.785781104 [9] => 1413.2258611 [10] => 1394 [11] => 983.390572391 [12] => 838.993432836 [13] => 2664.60504202 [14] => 2972.46104536 [15] => 3030.10980721 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 328.339285714 [1] => 673.120155039 [2] => 797.692229039 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 23.1044776119 [13] => 529.535014006 [14] => 749.513313609 [15] => 409.176445935 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 64.4584055459 [11] => 107.703142536 [12] => 130.746268657 [13] => 173.04929972 [14] => 193.4265286 [15] => 155.218357083 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 363.898148148 [1] => 270.466777409 [2] => 474.670756646 [3] => 391.104621849 [4] => 132.785340314 [5] => 554.359270943 [6] => 811.050929368 [7] => 1120.5818262 [8] => 1314.00608045 [9] => 1334.14172784 [10] => 1048.51429809 [11] => 0 [12] => -0.380895522388 [13] => 50.1675070028 [14] => -0.618343195266 [15] => 41.1169321039 ) [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 ) [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] => -0.380895522388 [13] => 50.1675070028 [14] => -0.618343195266 [15] => 41.1169321039 ) [ChangeInReceivables] => Array ( [0] => -217.667989418 [1] => -185.188815061 [2] => -171.416666667 [3] => -204.09789916 [4] => -166.3344968 [5] => -310.352611286 [6] => -254.919702602 [7] => -221.538597265 [8] => -385.482694107 [9] => -116.604743083 [10] => -359.807192374 [11] => -221.792929293 [12] => 52.2394029851 [13] => -522.997759104 [14] => -236.484220907 [15] => -653.817267393 ) [ChangeInInventory] => 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] => 23.7886567164 [13] => -26.5294117647 [14] => 40.9871794872 [15] => -46.9006705784 ) [ChangeInPrepaidAssets] => 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 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 377.882275132 [1] => 108.475636766 [2] => -129.895194274 [3] => -154.474789916 [4] => -55.1422338569 [5] => 74.4065895549 [6] => 21.4319702602 [7] => 142.465372739 [8] => 41.6973807297 [9] => 113.181818182 [10] => 78.4917677643 [11] => 3.16217732884 [12] => -54.9856716418 [13] => -1142.52380952 [14] => -1187.15927022 [15] => -627.28541492 ) [ChangeInWorkingCapital] => Array ( [0] => 116.82473545 [1] => -148.320598007 [2] => -676.807259714 [3] => -478.132352941 [4] => -499.969168121 [5] => 314.968804767 [6] => 133.971003717 [7] => 35.3864137627 [8] => -404.918615529 [9] => -475.867871259 [10] => -398.814124783 [11] => -567.085858586 [12] => -74.1026865672 [13] => -1795.24313725 [14] => -1486.27662722 [15] => -1478.16848282 ) [CF_DeferredTax] => Array ( [0] => -305.166666667 [1] => -92.4102990033 [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 ) [PurchaseOfPPE] => Array ( [0] => -1715.45238095 [1] => -1583.49335548 [2] => -2156.11656442 [3] => -1881.71386555 [4] => -456.296974985 [5] => -461.229933403 [6] => -497.866171004 [7] => -737.910454345 [8] => -802.958840037 [9] => -1124.45793337 [10] => -910.935008666 [11] => -1304.23176207 [12] => -1269.55223881 [13] => -2607.11932773 [14] => 0 [15] => 0 ) [SaleOfPPE] => Array ( [0] => 12.7850529101 [1] => 14.2519379845 [2] => 2.73619631902 [3] => 3.38487394958 [4] => 13.3336242001 [5] => 22.5432877673 [6] => 5.40966542751 [7] => 12.9161887958 [8] => 7.8306828812 [9] => 83.3879164314 [10] => 11.856152513 [11] => 15.847362514 [12] => 174.840597015 [13] => 342.197759104 [14] => 560.469921105 [15] => 182.894383906 ) [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] => -1269.53134328 [13] => 0 [14] => 0 [15] => 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] => 0 [12] => -2.12358208955 [13] => 0 [14] => 0 [15] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.188474870017 [11] => 0 [12] => 0 [13] => 1128.28739496 [14] => 0 [15] => 0 ) [PurchaseOfInvestment] => Array ( [0] => -1.75793650794 [1] => -92.6644518272 [2] => -142.862474438 [3] => 0 [4] => -4.09569517161 [5] => 0 [6] => -35.3646840149 [7] => -9.28231142479 [8] => 0 [9] => -5.0468661773 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 87.9984662577 [3] => 0.104201680672 [4] => 6.03984874927 [5] => 0.0778128286015 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 106.539104478 [13] => 0 [14] => 0 [15] => 9.42372170997 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -21.3353174603 [1] => -1.42108547152E-14 [2] => 296.920756646 [3] => -23.3348739496 [4] => -28.3292611984 [5] => -7.63371889239 [6] => 1.61226765799 [7] => 5.68434188608E-14 [8] => -84.6487371375 [9] => -235.673630717 [10] => 1.00475183729E-14 [11] => 1.4921397451E-13 [12] => 1269.55223881 [13] => 12.2033613445 [14] => -2395.20315582 [15] => -2515.78792959 ) [sloanratio] => Array ( [0] => 0.06 [1] => 0.04 [2] => 0.08 [3] => 0.06 [4] => -0.1 [5] => -0.1 [6] => -0.11 [7] => -0.07 [8] => -0.02 [9] => -0.01 [10] => -0.03 [11] => 0 [12] => -0.02 [13] => -0.03 [14] => -0.03 [15] => -0 ) [dividend_yield] => Array ( [0] => 0 [1] => 4.16 [2] => 2.63 [3] => 2.15 [4] => 5.76 [5] => 12.82 [6] => 5.46 [7] => 15.37 [8] => 9.41 [9] => 12.73 [10] => 8.77 [11] => 4.25 [12] => 3.96 [13] => 6.72 [14] => 3.56 [15] => 7.31 ) [current_ratio] => Array ( [0] => 0.94 [1] => 0.7 [2] => 0.62 [3] => 0.59 [4] => 0.89 [5] => 0.69 [6] => 1 [7] => 0.93 [8] => 0.75 [9] => 0.9 [10] => 1.11 [11] => 1.02 [12] => 0.9 [13] => 0.92 [14] => 1.2 [15] => 1.16 ) [quick_ratio] => Array ( [0] => 0.94 [1] => 0.7 [2] => 0.62 [3] => 0.59 [4] => 0.89 [5] => 0.69 [6] => 1 [7] => 0.93 [8] => 0.75 [9] => 0.9 [10] => 1.08 [11] => 0.99 [12] => 0.89 [13] => 0.89 [14] => 1.17 [15] => 1.12 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 2.34 [2] => 7.92 [3] => 4.62 [4] => 4.26 [5] => 7.15 [6] => 7.55 [7] => 13.05 [8] => 12.66 [9] => 11.74 [10] => 18.55 [11] => 12.87 [12] => 16.53 [13] => 8.69 [14] => 13.25 [15] => 9.96 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 2.66 [2] => 1.22 [3] => 1.11 [4] => 1.45 [5] => 1.45 [6] => 1.5 [7] => 1.24 [8] => 1.42 [9] => 1 [10] => 0.88 [11] => 0.69 [12] => 0.5 [13] => 0.7 [14] => 0.79 [15] => 0.7 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -46.38 [2] => -0.85 [3] => 0 [4] => 0.02 [5] => 0 [6] => 0 [7] => 0.32 [8] => -2.81 [9] => -0 [10] => 0 [11] => 0 [12] => 0 [13] => -122.18 [14] => 0.05 [15] => 0 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => -29.23 [2] => 23.89 [3] => -1.66 [4] => -22.86 [5] => 40.57 [6] => -99.88 [7] => 128900 [8] => 4.73 [9] => 21.69 [10] => 149.7 [11] => 28.16 [12] => 6.33 [13] => -7.06 [14] => -15.64 [15] => -13 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -48.69 [2] => 94.38 [3] => -26.73 [4] => -66.3 [5] => 321.77 [6] => -99.87 [7] => 153118.46 [8] => 14.16 [9] => 1.45 [10] => -23.97 [11] => 14.13 [12] => 16.04 [13] => -7.22 [14] => -25.58 [15] => -29.17 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 4.35714285714 [8] => 0.714493809177 [9] => 0.369264384559 [10] => 0.106828193833 [11] => 0.147976391231 [12] => 0.27382053654 [13] => 0.681130834977 [14] => 1.07899159664 [15] => 1.94126506024 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.51 [7] => 0.58 [8] => 0.71 [9] => 0.41 [10] => 0.12 [11] => 0.15 [12] => 0.27 [13] => 0.68 [14] => 1.08 [15] => 1.94 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.14 [8] => 1.01 [9] => 0.72 [10] => 0.75 [11] => 0.29 [12] => 0.21 [13] => 0.31 [14] => 0.28 [15] => 0.25 ) [InventoryTurnover] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 53.08 [11] => 61.25 [12] => 114.13 [13] => 31.87 [14] => 42.69 [15] => 34.69 ) )
Telefonica Brasil SA (NYSE:VIV)
Days Inventory
11.68 (As of Mar. 2014)

Telefonica Brasil SA's inventory for the three months ended in Mar. 2014 was $253 Mil. Telefonica Brasil SA's cost of goods sold for the three months ended in Mar. 2014 was $1,969 Mil. Hence, Telefonica Brasil SA's days inventory for the three months ended in Mar. 2014 was 11.68.

Telefonica Brasil SA's days inventory increased from Mar. 2013 (8.34) to Mar. 2014 (11.68). It might indicate that Telefonica Brasil SA's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Telefonica Brasil SA's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 5.96.

Inventory turnover measures how fast the company turns over its inventory within a year. Telefonica Brasil SA's inventory turnover for the three months ended in Mar. 2014 was 7.79.

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. Telefonica Brasil SA's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.07.


Definition

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

Telefonica Brasil SA'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
=211.909052808/7352.12363789*365
=10.52

Telefonica Brasil SA's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=252.682937752/1968.80609046*91
=11.68

* 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).

Telefonica Brasil SA'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
=252.682937752/3856.66368115*91
=5.96

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

Telefonica Brasil SA's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=1968.80609046 / 252.682937752
=7.79

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.

Telefonica Brasil SA's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=252.682937752 / 3856.66368115
=0.07

* 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.

Telefonica Brasil SA Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.000.000.000.006.885.963.2011.458.5510.52

Telefonica Brasil SA Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 10.139.3113.4811.706.058.3412.2615.0712.2611.68
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