Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 0.83 [1] => 6.44 [2] => 9.16 [3] => 9.77 [4] => 9.45 [5] => 23.44 [6] => 43.88 [7] => 56.25 [8] => 34.50 [9] => 48.07 [10] => 19.36 [11] => 26.72 [12] => 23.59 [13] => 26.25 [14] => 11.02 [15] => 15.43 [16] => 30.28 [17] => 56.73 [18] => 61.03 [19] => 117.42 ) [price_low] => Array ( [0] => 0.00 [1] => 0.63 [2] => 5.34 [3] => 5.22 [4] => 5.44 [5] => 8.09 [6] => 19.22 [7] => 29.60 [8] => 20.84 [9] => 16.75 [10] => 14.70 [11] => 13.84 [12] => 14.64 [13] => 13.32 [14] => 7.39 [15] => 9.65 [16] => 13.74 [17] => 28.85 [18] => 43.73 [19] => 60.71 ) [BS_share] => Array ( [0] => 83.125 [1] => 101.31 [2] => 101.71 [3] => 106.64 [4] => 99.45 [5] => 248.78 [6] => 131.46 [7] => 157.50 [8] => 158.12 [9] => 158.80 [10] => 159.38 [11] => 159.59 [12] => 160.44 [13] => 161.02 [14] => 158.22 [15] => 158.31 [16] => 302.45 [17] => 306.37 [18] => 303.86 [19] => 332.97 ) [Fiscal Year] => Array ( [0] => Dec94 [1] => Dec95 [2] => Dec96 [3] => Dec97 [4] => Dec98 [5] => Dec99 [6] => Dec00 [7] => Dec01 [8] => Dec02 [9] => Dec03 [10] => Dec04 [11] => Dec05 [12] => Dec06 [13] => Dec07 [14] => Dec08 [15] => Dec09 [16] => Dec10 [17] => Dec11 [18] => Dec12 [19] => Dec13 ) [quarter] => Array ( [0] => 199412 [1] => 199512 [2] => 199612 [3] => 199712 [4] => 199812 [5] => 199912 [6] => 200012 [7] => 200112 [8] => 200212 [9] => 200312 [10] => 200412 [11] => 200512 [12] => 200612 [13] => 200712 [14] => 200812 [15] => 200912 [16] => 201012 [17] => 201112 [18] => 201212 [19] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 83.125 [1] => 100.000 [2] => 98.696 [3] => 100.571 [4] => 106.564 [5] => 108.174 [6] => 143.512 [7] => 150.690 [8] => 160.463 [9] => 212.342 [10] => 160.993 [11] => 159.681 [12] => 160.078 [13] => 160.875 [14] => 159.730 [15] => 158.510 [16] => 195.808 [17] => 326.119 [18] => 305.446 [19] => 320.996 ) [Revenue] => Array ( [0] => 17.244 [1] => 19.65 [2] => 66.4 [3] => 82.4 [4] => 112.8 [5] => 176.5 [6] => 309.17 [7] => 583.263 [8] => 788.025 [9] => 823.722 [10] => 879.153 [11] => 938.343 [12] => 1067.722 [13] => 842.818 [14] => 757.178 [15] => 820.43 [16] => 1181.237 [17] => 2463.45 [18] => 3480.376 [19] => 5769.605 ) [COGS] => Array ( [0] => 4.347 [1] => 4.179 [2] => 12.3 [3] => 13.3 [4] => 23.6 [5] => 28.2 [6] => 68.031 [7] => 125.995 [8] => 164.706 [9] => 139.456 [10] => 221.934 [11] => 201.33 [12] => 211.152 [13] => 223.68 [14] => 197.167 [15] => 218.158 [16] => 405.75 [17] => 726.832 [18] => 969.696 [19] => 1905.12 ) [Gross Profit] => Array ( [0] => 12.897 [1] => 15.47 [2] => 54.1 [3] => 69.1 [4] => 89.2 [5] => 148.3 [6] => 241.139 [7] => 457.268 [8] => 623.319 [9] => 684.266 [10] => 657.219 [11] => 737.013 [12] => 856.57 [13] => 619.138 [14] => 560.011 [15] => 602.272 [16] => 775.487 [17] => 1736.618 [18] => 2510.68 [19] => 3864.485 ) [SGA] => Array ( [0] => 6.769 [1] => 7.185 [2] => 17.7 [3] => 14 [4] => 17.6 [5] => 29.6 [6] => 58.088 [7] => 110.1 [8] => 165.697 [9] => 242.771 [10] => 253.53 [11] => 227.394 [12] => 293.241 [13] => 161.001 [14] => 221.487 [15] => 179.42 [16] => 329.156 [17] => 584.313 [18] => 756.083 [19] => 1305.164 ) [RD] => Array ( [0] => 2.565 [1] => 4.472 [2] => 10.9 [3] => 14.4 [4] => 17.5 [5] => 33.1 [6] => 52.659 [7] => 51.017 [8] => 52.15 [9] => 86.57 [10] => 68.382 [11] => 88.437 [12] => 95.479 [13] => 118.117 [14] => 92.844 [15] => 106.935 [16] => 157.556 [17] => 174.887 [18] => 79.052 [19] => 156.783 ) [DDA] => Array ( [0] => 0.784 [1] => 1.246 [2] => 2 [3] => 3.2 [4] => 5 [5] => 10.1 [6] => 21.526 [7] => 67.866 [8] => 89.964 [9] => 267.474 [10] => 93.677 [11] => 107.705 [12] => 95.741 [13] => 100.768 [14] => 102.905 [15] => 149.26 [16] => 254.504 [17] => 612.603 [18] => 986.222 [19] => 2015.806 ) [Operating Income] => Array ( [0] => 2.779 [1] => 2.566 [2] => 23.5 [3] => 37.5 [4] => 49.1 [5] => 75.5 [6] => 130.392 [7] => 251.638 [8] => 134.284 [9] => 4.793 [10] => 221.279 [11] => 313.279 [12] => 238.867 [13] => 188.014 [14] => 124.109 [15] => 181.154 [16] => -110.085 [17] => 299.959 [18] => 79.685 [19] => -409.502 ) [other_operating_charges] => Array ( [0] => -0.784 [1] => -1.247 [2] => -2 [3] => -3.2 [4] => -5 [5] => -10.1 [6] => -2.84217094304E-14 [7] => -44.513 [8] => -271.188 [9] => -350.132 [10] => -114.028 [11] => -107.903 [12] => -228.983 [13] => -152.006 [14] => -121.571 [15] => -134.763 [16] => -398.86 [17] => -677.459 [18] => -1595.86 [19] => -2812.04 ) [Month End Stock Price] => Array ( [0] => 0.688 [1] => 6.438 [2] => 6.407 [3] => 9.766 [4] => 9.454 [5] => 23.438 [6] => 38.84 [7] => 56.25 [8] => 26.41 [9] => 21.49 [10] => 16.53 [11] => 23.73 [12] => 21.16 [13] => 13.46 [14] => 9.45 [15] => 13.96 [16] => 28.29 [17] => 46.69 [18] => 59.77 [19] => 117.4 ) [mktcap] => Array ( [0] => 57.19 [1] => 652.23378 [2] => 651.65597 [3] => 1041.44624 [4] => 940.2003 [5] => 5830.90564 [6] => 5105.9064 [7] => 8859.375 [8] => 4175.9492 [9] => 3412.612 [10] => 2634.5514 [11] => 3787.0707 [12] => 3394.9104 [13] => 2167.3292 [14] => 1495.179 [15] => 2210.0076 [16] => 8556.3105 [17] => 14304.4153 [18] => 18161.7122 [19] => 39090.678 ) [Cash and Equiv] => Array ( [0] => 2.85 [1] => 24.342 [2] => 4.5 [3] => 8.3 [4] => 78.3 [5] => 243.979 [6] => 125.144 [7] => 434.891 [8] => 56.08 [9] => 133.261 [10] => 39.34 [11] => 445.784 [12] => 834.54 [13] => 437.536 [14] => 318.266 [15] => 124.029 [16] => 400.352 [17] => 170.449 [18] => 916.091 [19] => 600.34 ) [ev_addition] => Array ( [0] => 3.349 [1] => -14.151 [2] => 2.5 [3] => -3.4 [4] => 48.6 [5] => -106.475 [6] => 613.585 [7] => -388.73 [8] => 691.27 [9] => 679.265 [10] => 439.596 [11] => -8.926 [12] => -424.015 [13] => -437.536 [14] => -254.566 [15] => 268.256 [16] => 3291.027 [17] => 6480.562 [18] => 10099.534 [19] => 16881.961 ) [ev_addition_per_share] => Array ( [0] => 0.04 [1] => -0.14 [2] => 0.025 [3] => -0.032 [4] => 0.489 [5] => -0.428 [6] => 4.667 [7] => -2.468 [8] => 4.372 [9] => 4.277 [10] => 2.758 [11] => -0.056 [12] => -2.643 [13] => -2.717 [14] => -1.609 [15] => 1.694 [16] => 10.881 [17] => 21.153 [18] => 33.237 [19] => 50.701 ) [ev_per_share] => Array ( [0] => 0.728 [1] => 6.298 [2] => 6.427 [3] => 9.736 [4] => 9.944 [5] => 23.008 [6] => 43.51 [7] => 53.78 [8] => 30.78 [9] => 25.77 [10] => 19.29 [11] => 23.67 [12] => 18.52 [13] => 10.74 [14] => 7.84 [15] => 15.65 [16] => 39.17 [17] => 67.84 [18] => 93.01 [19] => 168.1 ) [ev] => Array ( [0] => 60.539 [1] => 638.08278 [2] => 654.15597 [3] => 1038.04624 [4] => 988.8003 [5] => 5724.43064 [6] => 5719.4914 [7] => 8470.645 [8] => 4867.2192 [9] => 4091.877 [10] => 3074.1474 [11] => 3778.1447 [12] => 2970.8954 [13] => 1729.7932 [14] => 1240.613 [15] => 2478.2636 [16] => 11847.3375 [17] => 20784.9773 [18] => 28261.2462 [19] => 55972.639 ) [Non Operating Income] => Array ( [0] => 7.696 [1] => 3.593 [2] => -0.1 [3] => -0.4 [4] => -1.7 [5] => 0.3 [6] => -208.424 [7] => -115.405 [8] => -28.536 [9] => -124.499 [10] => -47.735 [11] => -29.596 [12] => -160.289 [13] => -97.382 [14] => -5.587 [15] => 17.564 [16] => -43.165 [17] => 10.998 [18] => 1.697 [19] => -68.657 ) [tax] => Array ( [0] => 0.428 [1] => 0.22 [2] => 0.7 [3] => 1.9 [4] => 2 [5] => 4.2 [6] => 9.36 [7] => 15.285 [8] => 21.5 [9] => -4 [10] => 8.95 [11] => 22.55 [12] => 14.5 [13] => 13.2 [14] => -73 [15] => -1.5 [16] => -28.07 [17] => -177.559 [18] => -278.203 [19] => -450.783 ) [Pretax Income] => Array ( [0] => 9.905 [1] => 6.085 [2] => 23.4 [3] => 37.1 [4] => 47.4 [5] => 66.7 [6] => -138.616 [7] => 102.733 [8] => 109.295 [9] => -44.345 [10] => 175.158 [11] => 279.565 [12] => 229.974 [13] => 208.739 [14] => 126.904 [15] => 174.955 [16] => -236.263 [17] => -18 [18] => -394.228 [19] => -1314.452 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2.955 [7] => 2.742 [8] => 3.608 [9] => 7.165 [10] => 1.034 [11] => 7.175 [12] => 29.199 [13] => 24.563 [14] => 9.4 [15] => 1.118 [16] => 1.294 [17] => 4.084 [18] => 5.986 [19] => 8.023 ) [InterestExpense] => Array ( [0] => -0.57 [1] => -0.073 [2] => -0.3 [3] => -0.4 [4] => -1.7 [5] => -9.2 [6] => 0 [7] => -36.242 [8] => -32.005 [9] => -41.286 [10] => -40.104 [11] => -37.126 [12] => -35.203 [13] => -9.745 [14] => -1.018 [15] => -24.881 [16] => -84.307 [17] => -333.041 [18] => -481.596 [19] => -844.316 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 0.784 [1] => 1.246 [2] => 2 [3] => 3.2 [4] => 5 [5] => 10.1 [6] => 21.526 [7] => 67.866 [8] => 89.964 [9] => 267.474 [10] => 93.677 [11] => 107.705 [12] => 95.741 [13] => 100.768 [14] => 102.905 [15] => 149.26 [16] => 254.504 [17] => 612.603 [18] => 986.222 [19] => 2015.806 ) [ReconciledDepreciation] => Array ( [0] => 0.78 [1] => 1.25 [2] => 2 [3] => 3.2 [4] => 5 [5] => 10.1 [6] => 21.53 [7] => 67.87 [8] => 89.96 [9] => 267.47 [10] => 93.68 [11] => 107.71 [12] => 95.74 [13] => 100.77 [14] => 102.91 [15] => 149.26 [16] => 254.5 [17] => 612.6 [18] => 986.22 [19] => 2015.81 ) [EBIT] => Array ( [0] => 10.475 [1] => 6.159 [2] => 23.7 [3] => 37.5 [4] => 49.1 [5] => 75.9 [6] => 130.392 [7] => 138.975 [8] => 141.3 [9] => -3.059 [10] => 215.262 [11] => 316.691 [12] => 265.177 [13] => 218.484 [14] => 127.922 [15] => 199.836 [16] => -151.956 [17] => 315.041 [18] => 87.368 [19] => -470.136 ) [EBITDA_morn] => Array ( [0] => 11.258 [1] => 7.405 [2] => 25.7 [3] => 40.7 [4] => 54.1 [5] => 86 [6] => 151.918 [7] => 206.841 [8] => 231.264 [9] => 264.415 [10] => 308.939 [11] => 424.396 [12] => 360.918 [13] => 319.252 [14] => 230.827 [15] => 349.096 [16] => 102.548 [17] => 927.644 [18] => 1073.59 [19] => 1545.67 ) [EBITDA] => Array ( [0] => 11.259 [1] => 7.405 [2] => 25.7 [3] => 40.7 [4] => 54.1 [5] => 86 [6] => 151.918 [7] => 206.841 [8] => 231.264 [9] => 264.415 [10] => 308.939 [11] => 424.396 [12] => 360.918 [13] => 319.252 [14] => 230.827 [15] => 349.096 [16] => 102.548 [17] => 927.644 [18] => 1073.59 [19] => 1545.67 ) [EBITDA_1] => Array ( [0] => 11.259 [1] => 7.405 [2] => 25.7 [3] => 40.7 [4] => 54.1 [5] => 86 [6] => 151.918 [7] => 206.841 [8] => 231.264 [9] => 264.415 [10] => 308.939 [11] => 424.396 [12] => 360.918 [13] => 319.252 [14] => 230.827 [15] => 349.096 [16] => 102.548 [17] => 927.644 [18] => 1073.59 [19] => 1545.67 ) [DDA_new] => Array ( [0] => 0.78 [1] => 1.25 [2] => 2 [3] => 3.2 [4] => 5 [5] => 10.1 [6] => 21.53 [7] => 67.87 [8] => 89.96 [9] => 267.47 [10] => 93.68 [11] => 107.71 [12] => 95.74 [13] => 100.77 [14] => 102.91 [15] => 149.26 [16] => 254.5 [17] => 612.6 [18] => 986.22 [19] => 2015.81 ) [EBITDA_new] => Array ( [0] => 11.258 [1] => 7.405 [2] => 25.7 [3] => 40.7 [4] => 54.1 [5] => 86 [6] => 151.918 [7] => 206.841 [8] => 231.264 [9] => 264.415 [10] => 308.939 [11] => 424.396 [12] => 360.918 [13] => 319.252 [14] => 230.827 [15] => 349.096 [16] => 102.548 [17] => 927.644 [18] => 1073.59 [19] => 1545.67 ) [EBITDA_per_share] => Array ( [0] => 0.14 [1] => 0.07 [2] => 0.26 [3] => 0.4 [4] => 0.51 [5] => 0.8 [6] => 1.06 [7] => 1.37 [8] => 1.44 [9] => 1.25 [10] => 1.92 [11] => 2.66 [12] => 2.25 [13] => 1.98 [14] => 1.45 [15] => 2.2 [16] => 0.52 [17] => 2.84 [18] => 3.51 [19] => 4.82 ) [Operating_Income_per_share] => Array ( [0] => 0.03 [1] => 0.03 [2] => 0.24 [3] => 0.37 [4] => 0.46 [5] => 0.7 [6] => 0.91 [7] => 1.67 [8] => 0.84 [9] => 0.02 [10] => 1.37 [11] => 1.96 [12] => 1.49 [13] => 1.17 [14] => 0.78 [15] => 1.14 [16] => -0.56 [17] => 0.92 [18] => 0.26 [19] => -1.28 ) [Net Income] => Array ( [0] => 9.477 [1] => 5.866 [2] => 22.7 [3] => 35.2 [4] => 45.4 [5] => 62.5 [6] => -147.976 [7] => 87.448 [8] => 87.795 [9] => -40.345 [10] => 160.993 [11] => 246.44 [12] => 211.626 [13] => 195.539 [14] => 199.904 [15] => 176.455 [16] => -208.193 [17] => 159.559 [18] => -116.025 [19] => -866.142 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0.5 [12] => 0.5 [13] => 1.5 [14] => 1.5 [15] => 0.645 [16] => 0.28 [17] => 0 [18] => 0 [19] => 0 ) [Shares Outstanding] => Array ( [0] => 83.125 [1] => 100.000 [2] => 98.696 [3] => 100.571 [4] => 106.564 [5] => 108.174 [6] => 143.512 [7] => 150.690 [8] => 160.463 [9] => 212.342 [10] => 160.993 [11] => 159.681 [12] => 160.078 [13] => 160.875 [14] => 159.730 [15] => 158.510 [16] => 195.808 [17] => 326.119 [18] => 305.446 [19] => 320.996 ) [shares_diluted] => Array ( [0] => 83.125 [1] => 100.000 [2] => 98.696 [3] => 100.571 [4] => 106.564 [5] => 108.174 [6] => 143.512 [7] => 150.690 [8] => 160.463 [9] => 212.342 [10] => 160.993 [11] => 159.681 [12] => 160.078 [13] => 160.875 [14] => 159.730 [15] => 158.510 [16] => 195.808 [17] => 326.119 [18] => 305.446 [19] => 320.996 ) [shares_basic] => Array ( [0] => 83.125 [1] => 100.000 [2] => 98.696 [3] => 100.571 [4] => 106.564 [5] => 102.542 [6] => 128.824 [7] => 136.928 [8] => 151.960 [9] => 212.342 [10] => 160.993 [11] => 159.433 [12] => 160.060 [13] => 160.839 [14] => 159.730 [15] => 158.236 [16] => 195.808 [17] => 304.655 [18] => 305.446 [19] => 320.996 ) [COGS_pct] => Array ( [0] => 0.25 [1] => 0.21 [2] => 0.19 [3] => 0.16 [4] => 0.21 [5] => 0.16 [6] => 0.22 [7] => 0.22 [8] => 0.21 [9] => 0.17 [10] => 0.25 [11] => 0.21 [12] => 0.20 [13] => 0.27 [14] => 0.26 [15] => 0.27 [16] => 0.34 [17] => 0.30 [18] => 0.28 [19] => 0.33 ) [Gross Profit_pct] => Array ( [0] => 74.79 [1] => 78.73 [2] => 81.48 [3] => 83.86 [4] => 79.08 [5] => 84.02 [6] => 78.00 [7] => 78.40 [8] => 79.10 [9] => 83.07 [10] => 74.76 [11] => 78.54 [12] => 80.22 [13] => 73.46 [14] => 73.96 [15] => 73.41 [16] => 65.65 [17] => 70.50 [18] => 72.14 [19] => 66.98 ) [SGA_pct] => Array ( [0] => 39.25 [1] => 36.56 [2] => 26.66 [3] => 16.99 [4] => 15.60 [5] => 16.77 [6] => 18.79 [7] => 18.88 [8] => 21.03 [9] => 29.47 [10] => 28.84 [11] => 24.23 [12] => 27.46 [13] => 19.10 [14] => 29.25 [15] => 21.87 [16] => 27.87 [17] => 23.72 [18] => 21.72 [19] => 22.62 ) [Interest Expense_pct] => Array ( [0] => -3.31 [1] => -0.37 [2] => -0.45 [3] => -0.49 [4] => -1.51 [5] => -5.21 [6] => 0.00 [7] => -6.21 [8] => -4.06 [9] => -5.01 [10] => -4.56 [11] => -3.96 [12] => -3.30 [13] => -1.16 [14] => -0.13 [15] => -3.03 [16] => -7.14 [17] => -13.52 [18] => -13.84 [19] => -14.63 ) [Pretax Income_pct] => Array ( [0] => 57.44 [1] => 30.97 [2] => 35.24 [3] => 45.02 [4] => 42.02 [5] => 37.79 [6] => -44.83 [7] => 17.61 [8] => 13.87 [9] => -5.38 [10] => 19.92 [11] => 29.79 [12] => 21.54 [13] => 24.77 [14] => 16.76 [15] => 21.32 [16] => -20.00 [17] => -0.73 [18] => -11.33 [19] => -22.78 ) [Net Income_pct] => Array ( [0] => 54.96 [1] => 29.85 [2] => 34.19 [3] => 42.72 [4] => 40.25 [5] => 35.41 [6] => -47.86 [7] => 14.99 [8] => 11.14 [9] => -4.90 [10] => 18.31 [11] => 26.26 [12] => 19.82 [13] => 23.20 [14] => 26.40 [15] => 21.51 [16] => -17.62 [17] => 6.48 [18] => -3.33 [19] => -15.01 ) [DaysSalesOutstanding] => Array ( [0] => 113.12 [1] => 118.49 [2] => 57.17 [3] => 146.62 [4] => 138.49 [5] => 125.26 [6] => 124.96 [7] => 60.42 [8] => 88.46 [9] => 79.48 [10] => 61.76 [11] => 51.62 [12] => 44.18 [13] => 75.38 [14] => 43.8 [15] => 49.9 [16] => 87.47 [17] => 84.35 [18] => 95.84 [19] => 114.81 ) [DaysInventory] => Array ( [0] => 41.9 [1] => 339.41 [2] => 240.37 [3] => 455.56 [4] => 162.39 [5] => 164.39 [6] => 129.34 [7] => 111.55 [8] => 117.56 [9] => 220.01 [10] => 181.16 [11] => 162.21 [12] => 136.18 [13] => 131.76 [14] => 110.26 [15] => 138.49 [16] => 206.52 [17] => 178.38 [18] => 199.97 [19] => 169.17 ) [Payable] => Array ( [0] => 4.632 [1] => 5.646 [2] => 5.5 [3] => 4.6 [4] => 12.2 [5] => 22.685 [6] => 34.683 [7] => 31.811 [8] => 71.641 [9] => 67.932 [10] => 41.12 [11] => 61.452 [12] => 44.988 [13] => 50.415 [14] => 100.401 [15] => 93.114 [16] => 110.477 [17] => 167.955 [18] => 227.384 [19] => 326.97 ) [DaysPayable] => Array ( [0] => 98.04 [1] => 104.87 [2] => 30.23 [3] => 20.38 [4] => 39.48 [5] => 46.91 [6] => 40.95 [7] => 19.91 [8] => 33.18 [9] => 30.1 [10] => 17.07 [11] => 23.9 [12] => 15.38 [13] => 21.83 [14] => 48.4 [15] => 41.43 [16] => 34.14 [17] => 24.89 [18] => 23.85 [19] => 20.68 ) [InventoryTurnover] => Array ( [0] => 8.71 [1] => 1.08 [2] => 1.52 [3] => 0.8 [4] => 2.25 [5] => 2.22 [6] => 2.82 [7] => 3.27 [8] => 3.1 [9] => 1.66 [10] => 2.01 [11] => 2.25 [12] => 2.68 [13] => 2.77 [14] => 3.31 [15] => 2.64 [16] => 1.77 [17] => 2.05 [18] => 1.83 [19] => 2.16 ) [Accts Rec.] => Array ( [0] => 5.344 [1] => 6.379 [2] => 10.4 [3] => 33.1 [4] => 42.8 [5] => 60.571 [6] => 105.85 [7] => 96.556 [8] => 190.98 [9] => 179.374 [10] => 148.762 [11] => 132.696 [12] => 129.247 [13] => 174.056 [14] => 90.863 [15] => 112.165 [16] => 283.062 [17] => 569.268 [18] => 913.835 [19] => 1814.769 ) [Inventory] => Array ( [0] => 0.499 [1] => 3.886 [2] => 8.1 [3] => 16.6 [4] => 10.5 [5] => 12.701 [6] => 24.108 [7] => 38.506 [8] => 53.047 [9] => 84.058 [10] => 110.154 [11] => 89.471 [12] => 78.781 [13] => 80.745 [14] => 59.561 [15] => 82.773 [16] => 229.582 [17] => 355.212 [18] => 531.256 [19] => 882.966 ) [inventory2sales] => Array ( [0] => 0.029 [1] => 0.198 [2] => 0.122 [3] => 0.201 [4] => 0.093 [5] => 0.072 [6] => 0.078 [7] => 0.066 [8] => 0.067 [9] => 0.102 [10] => 0.125 [11] => 0.095 [12] => 0.074 [13] => 0.096 [14] => 0.079 [15] => 0.101 [16] => 0.194 [17] => 0.144 [18] => 0.153 [19] => 0.153 ) [Total Current Assets] => Array ( [0] => 8.693 [1] => 34.753 [2] => 26.6 [3] => 63 [4] => 137.9 [5] => 340.423 [6] => 260.449 [7] => 576.596 [8] => 321.631 [9] => 412.452 [10] => 314.651 [11] => 684.767 [12] => 1057.624 [13] => 707.017 [14] => 490.364 [15] => 342.886 [16] => 1020.166 [17] => 1357.506 [18] => 2777.451 [19] => 3885.889 ) [Other Current Assets] => Array ( [0] => -1.33226762955E-15 [1] => 0.146 [2] => 3.6 [3] => 5 [4] => 6.3 [5] => 23.172 [6] => 5.347 [7] => 6.643 [8] => 21.524 [9] => 15.759 [10] => 16.395 [11] => 16.816 [12] => 15.056 [13] => 14.68 [14] => 21.674 [15] => 23.919 [16] => 107.17 [17] => 262.577 [18] => 416.269 [19] => 587.814 ) [Net PPE] => Array ( [0] => 14.18 [1] => 19.943 [2] => 24.9 [3] => 24.2 [4] => 23.7 [5] => 45.3 [6] => 52.541 [7] => 85.581 [8] => 136.784 [9] => 173.804 [10] => 186.556 [11] => 199.562 [12] => 211.979 [13] => 238.457 [14] => 148.269 [15] => 103.848 [16] => 281.752 [17] => 414.242 [18] => 462.724 [19] => 1234.236 ) [Intangibles] => Array ( [0] => 2.708 [1] => 6.232 [2] => 3.4 [3] => 3.1 [4] => 3.3 [5] => 0 [6] => 770.536 [7] => 652.837 [8] => 1182.715 [9] => 1560.655 [10] => 1078.367 [11] => 1010.548 [12] => 797.939 [13] => 730.808 [14] => 820.666 [15] => 1435.516 [16] => 9374.156 [17] => 11222.99 [18] => 14450.035 [19] => 22600.26 ) [Total Assets] => Array ( [0] => 25.652 [1] => 60.855 [2] => 58.6 [3] => 93.7 [4] => 199.9 [5] => 472.213 [6] => 1107.267 [7] => 1331.483 [8] => 1833.804 [9] => 2297.604 [10] => 1711.06 [11] => 2028.766 [12] => 2192.442 [13] => 1782.115 [14] => 1623.565 [15] => 2059.29 [16] => 10795.117 [17] => 13108.119 [18] => 17950.379 [19] => 27970.797 ) [Other Long-Term Assets] => Array ( [0] => 0.071 [1] => -0.073 [2] => 3.7 [3] => 3.4 [4] => 35 [5] => 86.49 [6] => 23.741 [7] => 16.469 [8] => 192.674 [9] => 150.693 [10] => 131.486 [11] => 133.889 [12] => 124.9 [13] => 105.833 [14] => 164.266 [15] => 177.04 [16] => 119.043 [17] => 113.381 [18] => 260.169 [19] => 250.412 ) [Total Assets Non-liquid] => Array ( [0] => 22.802 [1] => 36.513 [2] => 54.1 [3] => 85.4 [4] => 121.6 [5] => 228.234 [6] => 982.123 [7] => 896.592 [8] => 1777.724 [9] => 2164.343 [10] => 1671.72 [11] => 1582.982 [12] => 1357.902 [13] => 1344.579 [14] => 1305.299 [15] => 1935.261 [16] => 10394.765 [17] => 12937.67 [18] => 17034.288 [19] => 27370.457 ) [HardAssets] => Array ( [0] => 20.094 [1] => 30.281 [2] => 50.7 [3] => 82.3 [4] => 118.3 [5] => 228.234 [6] => 211.587 [7] => 243.755 [8] => 595.009 [9] => 603.688 [10] => 593.353 [11] => 572.434 [12] => 559.963 [13] => 613.771 [14] => 484.633 [15] => 499.745 [16] => 1020.609 [17] => 1714.68 [18] => 2584.253 [19] => 4770.197 ) [Accts Payable] => Array ( [0] => 4.632 [1] => 5.646 [2] => 5.5 [3] => 4.6 [4] => 12.2 [5] => 22.685 [6] => 70.135 [7] => 91.8 [8] => 166.93 [9] => 173.133 [10] => 124.037 [11] => 150.32 [12] => 215.407 [13] => 317.843 [14] => 218.135 [15] => 215.208 [16] => 552.591 [17] => 795.801 [18] => 1235.608 [19] => 2127.163 ) [Short-Term Debt] => Array ( [0] => 1.496 [1] => 2.273 [2] => 2.3 [3] => 1.9 [4] => 0.7 [5] => 12.016 [6] => 182.564 [7] => 12.592 [8] => 122.59 [9] => 58.816 [10] => 33.465 [11] => 24.359 [12] => 11.146 [13] => 0 [14] => 0 [15] => 12.11 [16] => 116.9 [17] => 111.25 [18] => 480.182 [19] => 204.756 ) [ShortTermDebt_without_lease] => Array ( [0] => 1.496 [1] => 2.273 [2] => 2.3 [3] => 1.9 [4] => 0.7 [5] => 12.016 [6] => 182.564 [7] => 12.592 [8] => 122.59 [9] => 58.816 [10] => 33.465 [11] => 24.359 [12] => 11.146 [13] => 0 [14] => 0 [15] => 12.11 [16] => 116.9 [17] => 111.25 [18] => 480.182 [19] => 204.756 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 114.599 ) [Total Current Liabilities] => Array ( [0] => 8.123 [1] => 34.093 [2] => 17 [3] => 15.3 [4] => 22.5 [5] => 74.691 [6] => 285.744 [7] => 148.74 [8] => 345.158 [9] => 262.568 [10] => 190.237 [11] => 273.55 [12] => 410.287 [13] => 367.578 [14] => 267.166 [15] => 249.152 [16] => 692.456 [17] => 924.272 [18] => 1822.752 [19] => 2512.396 ) [Other Current Liab.] => Array ( [0] => 1.995 [1] => 26.174 [2] => 9.2 [3] => 8.8 [4] => 9.6 [5] => 39.99 [6] => 33.045 [7] => 44.348 [8] => 55.638 [9] => 30.619 [10] => 32.735 [11] => 98.871 [12] => 183.734 [13] => 49.735 [14] => 49.031 [15] => 21.834 [16] => 22.965 [17] => 17.221 [18] => 106.962 [19] => 180.477 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 19.4 [5] => 373.962 [6] => 492.733 [7] => 1407.507 [8] => 1433.624 [9] => 1469.627 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 13.396 [1] => 14.517 [2] => 0 [3] => 0 [4] => 8.2 [5] => 8.244 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1457.065 [11] => 1461.422 [12] => 1491.882 [13] => 1513.732 [14] => 1495.839 [15] => 1556.772 [16] => 5746.771 [17] => 6239.738 [18] => 6207.77 [19] => 8530.032 ) [Retained Earnings] => Array ( [0] => -6.413 [1] => -0.587 [2] => 22.7 [3] => 49.7 [4] => 24.7 [5] => -113.843 [6] => -261.819 [7] => -280.004 [8] => -580.413 [9] => -222.931 [10] => -446.684 [11] => -290.235 [12] => -232.733 [13] => -278.495 [14] => -319.909 [15] => -245.974 [16] => -934.511 [17] => -2030.292 [18] => -2370.976 [19] => -3278.529 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Equity] => Array ( [0] => 7.696 [1] => 14.591 [2] => 36.9 [3] => 75.5 [4] => 51.2 [5] => 267.336 [6] => 237.458 [7] => 1126.074 [8] => 845.686 [9] => 1266.826 [10] => 1053.913 [11] => 1220.329 [12] => 1302.257 [13] => 1297.819 [14] => 1201.599 [15] => 1354.372 [16] => 4911.096 [17] => 3929.83 [18] => 3717.398 [19] => 5118.723 ) [Long-Term Debt] => Array ( [0] => 4.703 [1] => 7.918 [2] => 4.7 [3] => 3 [4] => 126.2 [5] => 125.488 [6] => 556.165 [7] => 33.569 [8] => 624.76 [9] => 753.71 [10] => 445.471 [11] => 412.499 [12] => 399.379 [13] => 0 [14] => 63.7 [15] => 380.175 [16] => 3574.479 [17] => 6539.761 [18] => 10535.443 [19] => 17162.946 ) [Total Liabilities] => Array ( [0] => 17.956 [1] => 46.264 [2] => 21.7 [3] => 18.2 [4] => 148.7 [5] => 204.877 [6] => 869.809 [7] => 205.409 [8] => 988.118 [9] => 1030.778 [10] => 657.147 [11] => 808.437 [12] => 890.185 [13] => 484.296 [14] => 421.966 [15] => 704.918 [16] => 5884.021 [17] => 9178.289 [18] => 14232.981 [19] => 22852.074 ) [Other Long-Term Liab.] => Array ( [0] => 5.13 [1] => 4.253 [2] => 0 [3] => -0.1 [4] => -1.42108547152E-14 [5] => 7.1054273576E-15 [6] => 27.9 [7] => 23.1 [8] => 18.2 [9] => 14.5 [10] => 21.439 [11] => 122.388 [12] => 80.519 [13] => 116.718 [14] => 6.147 [15] => 6.344 [16] => 130.322 [17] => 396.499 [18] => 621.149 [19] => 685.514 ) [Cash and Equiv_pct] => Array ( [0] => 11.11 [1] => 40.00 [2] => 7.68 [3] => 8.86 [4] => 39.17 [5] => 51.67 [6] => 11.30 [7] => 32.66 [8] => 3.06 [9] => 5.80 [10] => 2.30 [11] => 21.97 [12] => 38.06 [13] => 24.55 [14] => 19.60 [15] => 6.02 [16] => 3.71 [17] => 1.30 [18] => 5.10 [19] => 2.15 ) [Accts Rec._pct] => Array ( [0] => 20.83 [1] => 10.48 [2] => 17.75 [3] => 35.33 [4] => 21.41 [5] => 12.83 [6] => 9.56 [7] => 7.25 [8] => 10.41 [9] => 7.81 [10] => 8.69 [11] => 6.54 [12] => 5.90 [13] => 9.77 [14] => 5.60 [15] => 5.45 [16] => 2.62 [17] => 4.34 [18] => 5.09 [19] => 6.49 ) [Inventory_pct] => Array ( [0] => 1.95 [1] => 6.39 [2] => 13.82 [3] => 17.72 [4] => 5.25 [5] => 2.69 [6] => 2.18 [7] => 2.89 [8] => 2.89 [9] => 3.66 [10] => 6.44 [11] => 4.41 [12] => 3.59 [13] => 4.53 [14] => 3.67 [15] => 4.02 [16] => 2.13 [17] => 2.71 [18] => 2.96 [19] => 3.16 ) [Other Current Assets_pct] => Array ( [0] => -0.00 [1] => 0.24 [2] => 6.14 [3] => 5.34 [4] => 3.15 [5] => 4.91 [6] => 0.48 [7] => 0.50 [8] => 1.17 [9] => 0.69 [10] => 0.96 [11] => 0.83 [12] => 0.69 [13] => 0.82 [14] => 1.33 [15] => 1.16 [16] => 0.99 [17] => 2.00 [18] => 2.32 [19] => 2.10 ) [Total Current Assets_pct] => Array ( [0] => 33.89 [1] => 57.11 [2] => 45.39 [3] => 67.24 [4] => 68.98 [5] => 72.09 [6] => 23.52 [7] => 43.30 [8] => 17.54 [9] => 17.95 [10] => 18.39 [11] => 33.75 [12] => 48.24 [13] => 39.67 [14] => 30.20 [15] => 16.65 [16] => 9.45 [17] => 10.36 [18] => 15.47 [19] => 13.89 ) [Net PPE_pct] => Array ( [0] => 55.28 [1] => 32.77 [2] => 42.49 [3] => 25.83 [4] => 11.86 [5] => 9.59 [6] => 4.75 [7] => 6.43 [8] => 7.46 [9] => 7.56 [10] => 10.90 [11] => 9.84 [12] => 9.67 [13] => 13.38 [14] => 9.13 [15] => 5.04 [16] => 2.61 [17] => 3.16 [18] => 2.58 [19] => 4.41 ) [Intangibles_pct] => Array ( [0] => 10.56 [1] => 10.24 [2] => 5.80 [3] => 3.31 [4] => 1.65 [5] => 0.00 [6] => 69.59 [7] => 49.03 [8] => 64.50 [9] => 67.93 [10] => 63.02 [11] => 49.81 [12] => 36.39 [13] => 41.01 [14] => 50.55 [15] => 69.71 [16] => 86.84 [17] => 85.62 [18] => 80.50 [19] => 80.80 ) [Other Long-Term Assets_pct] => Array ( [0] => 0.28 [1] => -0.12 [2] => 6.31 [3] => 3.63 [4] => 17.51 [5] => 18.32 [6] => 2.14 [7] => 1.24 [8] => 10.51 [9] => 6.56 [10] => 7.68 [11] => 6.60 [12] => 5.70 [13] => 5.94 [14] => 10.12 [15] => 8.60 [16] => 1.10 [17] => 0.86 [18] => 1.45 [19] => 0.90 ) [Accts Payable_pct] => Array ( [0] => 18.06 [1] => 9.28 [2] => 9.39 [3] => 4.91 [4] => 6.10 [5] => 4.80 [6] => 6.33 [7] => 6.89 [8] => 9.10 [9] => 7.54 [10] => 7.25 [11] => 7.41 [12] => 9.82 [13] => 17.84 [14] => 13.44 [15] => 10.45 [16] => 5.12 [17] => 6.07 [18] => 6.88 [19] => 7.60 ) [Short-Term Debt_pct] => Array ( [0] => 5.83 [1] => 3.74 [2] => 3.92 [3] => 2.03 [4] => 0.35 [5] => 2.54 [6] => 16.49 [7] => 0.95 [8] => 6.69 [9] => 2.56 [10] => 1.96 [11] => 1.20 [12] => 0.51 [13] => 0.00 [14] => 0.00 [15] => 0.59 [16] => 1.08 [17] => 0.85 [18] => 2.68 [19] => 0.73 ) [Other Current Liab._pct] => Array ( [0] => 7.78 [1] => 43.01 [2] => 15.70 [3] => 9.39 [4] => 4.80 [5] => 8.47 [6] => 2.98 [7] => 3.33 [8] => 3.03 [9] => 1.33 [10] => 1.91 [11] => 4.87 [12] => 8.38 [13] => 2.79 [14] => 3.02 [15] => 1.06 [16] => 0.21 [17] => 0.13 [18] => 0.60 [19] => 0.65 ) [Total Current Liabilities_pct] => Array ( [0] => 31.67 [1] => 56.02 [2] => 29.01 [3] => 16.33 [4] => 11.26 [5] => 15.82 [6] => 25.81 [7] => 11.17 [8] => 18.82 [9] => 11.43 [10] => 11.12 [11] => 13.48 [12] => 18.71 [13] => 20.63 [14] => 16.46 [15] => 12.10 [16] => 6.41 [17] => 7.05 [18] => 10.15 [19] => 8.98 ) [Long-Term Debt_pct] => Array ( [0] => 18.33 [1] => 13.01 [2] => 8.02 [3] => 3.20 [4] => 63.13 [5] => 26.57 [6] => 50.23 [7] => 2.52 [8] => 34.07 [9] => 32.80 [10] => 26.03 [11] => 20.33 [12] => 18.22 [13] => 0.00 [14] => 3.92 [15] => 18.46 [16] => 33.11 [17] => 49.89 [18] => 58.69 [19] => 61.36 ) [Other Long-Term Liab._pct] => Array ( [0] => 20.00 [1] => 6.99 [2] => 0.00 [3] => -0.11 [4] => -0.00 [5] => 0.99 [6] => 2.52 [7] => 1.73 [8] => 0.99 [9] => 0.63 [10] => 1.25 [11] => 6.03 [12] => 3.67 [13] => 6.55 [14] => 5.61 [15] => 3.67 [16] => 14.98 [17] => 13.08 [18] => 10.44 [19] => 11.36 ) [Total Liabilities_pct] => Array ( [0] => 70.00 [1] => 76.02 [2] => 37.03 [3] => 19.42 [4] => 74.39 [5] => 43.39 [6] => 78.55 [7] => 15.43 [8] => 53.88 [9] => 44.86 [10] => 38.41 [11] => 39.85 [12] => 40.60 [13] => 27.18 [14] => 25.99 [15] => 34.23 [16] => 54.51 [17] => 70.02 [18] => 79.29 [19] => 81.70 ) [netcash] => Array ( [0] => -0.18 [1] => -0.22 [2] => -0.17 [3] => -0.09 [4] => -0.71 [5] => 0.16 [6] => -5.66 [7] => 1.46 [8] => -5.89 [9] => -5.65 [10] => -3.88 [11] => -2.27 [12] => -0.35 [13] => -0.29 [14] => -0.66 [15] => -3.67 [16] => -18.13 [17] => -29.4 [18] => -43.83 [19] => -66.83 ) [NCAV] => Array ( [0] => -0.13 [1] => -0.15 [2] => -0.05 [3] => 0.22 [4] => -0.33 [5] => 0.37 [6] => -4.97 [7] => 2.04 [8] => -4.82 [9] => -4.54 [10] => -2.83 [11] => -1.37 [12] => 0.5 [13] => 0.77 [14] => -0.04 [15] => -2.88 [16] => -17.05 [17] => -27.43 [18] => -40.7 [19] => -61.41 ) [NCAV_real] => Array ( [0] => -0.11 [1] => -0.11 [2] => 0.05 [3] => 0.42 [4] => -0.11 [5] => 0.54 [6] => -4.64 [7] => 2.36 [8] => -4.22 [9] => -3.89 [10] => -2.15 [11] => -0.77 [12] => 1.04 [13] => 1.38 [14] => 0.43 [15] => -2.29 [16] => -16.08 [17] => -25.53 [18] => -37.7 [19] => -56.96 ) [Book Value Per Share] => Array ( [0] => 0.09 [1] => 0.14 [2] => 0.36 [3] => 0.71 [4] => 0.51 [5] => 1.07 [6] => 1.81 [7] => 7.15 [8] => 5.35 [9] => 7.98 [10] => 6.61 [11] => 7.65 [12] => 8.12 [13] => 8.06 [14] => 7.59 [15] => 8.56 [16] => 16.24 [17] => 12.83 [18] => 12.23 [19] => 15.37 ) [Tangibles_book_per_share] => Array ( [0] => 0.06 [1] => 0.08 [2] => 0.33 [3] => 0.68 [4] => 0.48 [5] => 1.07 [6] => -4.06 [7] => 3 [8] => -2.13 [9] => -1.85 [10] => -0.15 [11] => 1.31 [12] => 3.14 [13] => 3.52 [14] => 2.41 [15] => -0.51 [16] => -14.76 [17] => -23.81 [18] => -35.32 [19] => -52.5 ) [deb2equity] => Array ( [0] => 0.805 [1] => 0.698 [2] => 0.19 [3] => 0.065 [4] => 2.479 [5] => 0.514 [6] => 3.111 [7] => 0.041 [8] => 0.884 [9] => 0.641 [10] => 0.454 [11] => 0.358 [12] => 0.315 [13] => 0 [14] => 0.053 [15] => 0.29 [16] => 0.752 [17] => 1.692 [18] => 2.963 [19] => 3.393 ) [debt2rev_totaldebt] => Array ( [0] => 6.199 [1] => 10.191 [2] => 7 [3] => 4.9 [4] => 126.9 [5] => 137.504 [6] => 738.729 [7] => 46.161 [8] => 747.35 [9] => 812.526 [10] => 478.936 [11] => 436.858 [12] => 410.525 [13] => 0 [14] => 63.7 [15] => 392.285 [16] => 3691.379 [17] => 6651.011 [18] => 11015.625 [19] => 17367.702 ) [debt2rev] => Array ( [0] => 0.359 [1] => 0.519 [2] => 0.105 [3] => 0.059 [4] => 1.125 [5] => 0.779 [6] => 2.389 [7] => 0.079 [8] => 0.948 [9] => 0.986 [10] => 0.545 [11] => 0.466 [12] => 0.384 [13] => 0 [14] => 0.084 [15] => 0.478 [16] => 3.125 [17] => 2.7 [18] => 3.165 [19] => 3.01 ) [cogs2rev] => Array ( [0] => 0.25 [1] => 0.21 [2] => 0.19 [3] => 0.16 [4] => 0.21 [5] => 0.16 [6] => 0.22 [7] => 0.22 [8] => 0.21 [9] => 0.17 [10] => 0.25 [11] => 0.21 [12] => 0.20 [13] => 0.27 [14] => 0.26 [15] => 0.27 [16] => 0.34 [17] => 0.30 [18] => 0.28 [19] => 0.33 ) [inventory2rev] => Array ( [0] => 0.029 [1] => 0.198 [2] => 0.122 [3] => 0.201 [4] => 0.093 [5] => 0.072 [6] => 0.078 [7] => 0.066 [8] => 0.067 [9] => 0.102 [10] => 0.125 [11] => 0.095 [12] => 0.074 [13] => 0.096 [14] => 0.079 [15] => 0.101 [16] => 0.194 [17] => 0.144 [18] => 0.153 [19] => 0.153 ) [ar2asset] => Array ( [0] => 0.208 [1] => 0.105 [2] => 0.177 [3] => 0.353 [4] => 0.214 [5] => 0.128 [6] => 0.096 [7] => 0.073 [8] => 0.104 [9] => 0.078 [10] => 0.087 [11] => 0.065 [12] => 0.059 [13] => 0.098 [14] => 0.056 [15] => 0.054 [16] => 0.026 [17] => 0.043 [18] => 0.051 [19] => 0.065 ) [cash2asset] => Array ( [0] => 0.111 [1] => 0.4 [2] => 0.077 [3] => 0.089 [4] => 0.392 [5] => 0.517 [6] => 0.113 [7] => 0.327 [8] => 0.031 [9] => 0.058 [10] => 0.023 [11] => 0.22 [12] => 0.381 [13] => 0.246 [14] => 0.196 [15] => 0.06 [16] => 0.037 [17] => 0.013 [18] => 0.051 [19] => 0.021 ) [equity2asset] => Array ( [0] => 0.3 [1] => 0.24 [2] => 0.63 [3] => 0.806 [4] => 0.256 [5] => 0.566 [6] => 0.214 [7] => 0.846 [8] => 0.461 [9] => 0.551 [10] => 0.616 [11] => 0.602 [12] => 0.594 [13] => 0.728 [14] => 0.74 [15] => 0.658 [16] => 0.455 [17] => 0.3 [18] => 0.207 [19] => 0.183 ) [equity2liab_tangbile] => Array ( [0] => 0.278 [1] => 0.181 [2] => 1.544 [3] => 3.978 [4] => 0.322 [5] => 1.305 [6] => 0 [7] => 2.304 [8] => 0 [9] => 0 [10] => 0 [11] => 0.259 [12] => 0.567 [13] => 1.171 [14] => 0.903 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ppe2asset] => Array ( [0] => 0.553 [1] => 0.328 [2] => 0.425 [3] => 0.258 [4] => 0.119 [5] => 0.096 [6] => 0.047 [7] => 0.064 [8] => 0.075 [9] => 0.076 [10] => 0.109 [11] => 0.098 [12] => 0.097 [13] => 0.134 [14] => 0.091 [15] => 0.05 [16] => 0.026 [17] => 0.032 [18] => 0.026 [19] => 0.044 ) [interest2rev] => Array ( [0] => -3.305 [1] => -0.372 [2] => -0.452 [3] => -0.485 [4] => -1.507 [5] => -5.212 [6] => 0 [7] => -6.214 [8] => -4.061 [9] => -5.012 [10] => -4.562 [11] => -3.957 [12] => -3.297 [13] => -1.156 [14] => -0.134 [15] => -3.033 [16] => -7.137 [17] => -13.519 [18] => -13.837 [19] => -14.634 ) [std2asset] => Array ( [0] => 0.317 [1] => 0.56 [2] => 0.29 [3] => 0.163 [4] => 0.113 [5] => 0.158 [6] => 0.258 [7] => 0.112 [8] => 0.188 [9] => 0.114 [10] => 0.111 [11] => 0.135 [12] => 0.187 [13] => 0.206 [14] => 0.165 [15] => 0.121 [16] => 0.064 [17] => 0.071 [18] => 0.102 [19] => 0.09 ) [ltd2asset] => Array ( [0] => 0.183 [1] => 0.13 [2] => 0.08 [3] => 0.032 [4] => 0.631 [5] => 0.266 [6] => 0.502 [7] => 0.025 [8] => 0.341 [9] => 0.328 [10] => 0.26 [11] => 0.203 [12] => 0.182 [13] => 0 [14] => 0.039 [15] => 0.185 [16] => 0.331 [17] => 0.499 [18] => 0.587 [19] => 0.614 ) [turnover] => Array ( [0] => 0.672 [1] => 0.323 [2] => 1.133 [3] => 0.879 [4] => 0.564 [5] => 0.374 [6] => 0.279 [7] => 0.438 [8] => 0.43 [9] => 0.359 [10] => 0.514 [11] => 0.463 [12] => 0.487 [13] => 0.473 [14] => 0.466 [15] => 0.398 [16] => 0.109 [17] => 0.188 [18] => 0.194 [19] => 0.206 ) [CF_Net Income] => Array ( [0] => 9.477 [1] => 5.866 [2] => 22.7 [3] => 35.2 [4] => 45.4 [5] => 62.5 [6] => -147.976 [7] => 87.448 [8] => 87.795 [9] => -40.345 [10] => 160.994 [11] => 236.215 [12] => 211.626 [13] => 195.539 [14] => 199.904 [15] => 176.455 [16] => -208.193 [17] => 159.559 [18] => -116.025 [19] => -863.669 ) [buybackratio] => Array ( [0] => -0.01 [1] => -0.12 [2] => -0.01 [3] => -0.13 [4] => -0.09 [5] => -4.06 [6] => 0.74 [7] => -7.07 [8] => -1.51 [9] => 0.3 [10] => -0.05 [11] => -0.01 [12] => -0.07 [13] => -0.06 [14] => 0 [15] => 0 [16] => 0.28 [17] => -0.26 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 0.39 [1] => 0.33 [2] => 1.29 [3] => 2.25 [4] => 2.22 [5] => 2.46 [6] => 0 [7] => 6.13 [8] => 0 [9] => 0 [10] => 0 [11] => 6.9 [12] => 9.75 [13] => 9.81 [14] => 8.27 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CF_DDA] => Array ( [0] => 0.784 [1] => 1.246 [2] => 2 [3] => 3.2 [4] => 5 [5] => 10.1 [6] => 21.526 [7] => 67.866 [8] => 89.964 [9] => 267.474 [10] => 93.677 [11] => 107.705 [12] => 95.741 [13] => 100.768 [14] => 102.905 [15] => 149.26 [16] => 254.504 [17] => 612.603 [18] => 986.222 [19] => 2015.806 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow from Operations] => Array ( [0] => 2.565 [1] => 31.161 [2] => -5.6 [3] => 4.3 [4] => 53.6 [5] => 81 [6] => 102.494 [7] => 284.121 [8] => 334.104 [9] => 281.979 [10] => 277.089 [11] => 498.098 [12] => 521.959 [13] => 340.853 [14] => 204.325 [15] => 360.897 [16] => 263.191 [17] => 640.473 [18] => 656.578 [19] => 1041.957 ) [Cash Flow from Others] => Array ( [0] => -8.052 [1] => 0.074 [2] => 0.6 [3] => 0 [4] => -0.1 [5] => -0.3 [6] => 272.424 [7] => 106.043 [8] => 198.28 [9] => 88.154 [10] => 63.162 [11] => 36.936 [12] => 237.036 [13] => 92.622 [14] => -52.04 [15] => 61.387 [16] => 294.147 [17] => 228.389 [18] => 359.262 [19] => 783.995 ) [Cash Flow_PPE] => Array ( [0] => -1.14 [1] => -6.965 [2] => -6.7 [3] => -2.7 [4] => -3.7 [5] => -51.5 [6] => 4.155 [7] => -44.436 [8] => -61.382 [9] => -36.923 [10] => -25.024 [11] => 34.32 [12] => -40.802 [13] => -35.086 [14] => -21.999 [15] => 20.879 [16] => -1.777 [17] => -22.515 [18] => -107.638 [19] => -115.319 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -622.145 [7] => 0 [8] => -240.581 [9] => -25.741 [10] => -9.319 [11] => 0 [12] => 0 [13] => 0 [14] => -101.92 [15] => -761.829 [16] => 308.982 [17] => -2464.108 [18] => -3485.286 [19] => -5253.543 ) [Cash Flow_CPEX] => Array ( [0] => -1.14 [1] => -6.965 [2] => -6.7 [3] => -2.7 [4] => -3.7 [5] => -51.5 [6] => -15.845 [7] => -44.436 [8] => -61.382 [9] => -36.923 [10] => -28.024 [11] => -63.805 [12] => -44.802 [13] => -35.086 [14] => -21.999 [15] => -7.423 [16] => -101.355 [17] => -385.952 [18] => -181.133 [19] => -184.955 ) [Cash Flow from Investing] => Array ( [0] => -2.993 [1] => -10.485 [2] => -10.4 [3] => -3.2 [4] => -33 [5] => -129.4 [6] => -582.303 [7] => -57.747 [8] => -792.467 [9] => -278.446 [10] => -42.263 [11] => 31.778 [12] => -40.445 [13] => -15.045 [14] => -107.831 [15] => -742.772 [16] => 228.939 [17] => -2808.508 [18] => -2965.721 [19] => -5380.386 ) [Net Issuance of Stock] => Array ( [0] => 0.071 [1] => 0.733 [2] => 0.2 [3] => 4.5 [4] => -68.2 [5] => 223.1 [6] => 109.604 [7] => 488.268 [8] => -370.662 [9] => 12.079 [10] => 8.012 [11] => 2.99 [12] => 15.634 [13] => 11.217 [14] => -29.842 [15] => 0.866 [16] => -1.705 [17] => -597.504 [18] => -280.724 [19] => 2251.807 ) [Issuance of Stock] => Array ( [0] => 0.071 [1] => 0.733 [2] => 0.2 [3] => 4.5 [4] => 3.9 [5] => 253.7 [6] => 109.604 [7] => 618.243 [8] => 132.438 [9] => 12.079 [10] => 8.012 [11] => 2.99 [12] => 15.634 [13] => 11.217 [14] => 0 [15] => 0.866 [16] => 58.425 [17] => 41.738 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0.285 [1] => -0.44 [2] => -3.2 [3] => -1.8 [4] => 117.7 [5] => -75.2 [6] => 309.153 [7] => -404.666 [8] => 450.195 [9] => 60.444 [10] => -346.287 [11] => -39.586 [12] => -26.378 [13] => -418.006 [14] => 0 [15] => 323.726 [16] => 200.584 [17] => 2770.687 [18] => 3470.677 [19] => 2067.41 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -79.777 [12] => -80.062 [13] => -321.523 [14] => -180.287 [15] => -147.146 [16] => -356.291 [17] => -52.499 [18] => 0 [19] => 0 ) [Cash from Financing] => Array ( [0] => 0.356 [1] => 0.293 [2] => -3 [3] => 2.6 [4] => 49.5 [5] => 147.9 [6] => 427.054 [7] => 83.602 [8] => 79.533 [9] => 72.523 [10] => -334.525 [11] => -119.093 [12] => -92.256 [13] => -728.65 [14] => -210.311 [15] => 177.047 [16] => -213.283 [17] => 1948.165 [18] => 3057.368 [19] => 4027.752 ) [Other Financing] => Array ( [0] => 1.38777878078E-17 [1] => 0 [2] => 1.66533453694E-16 [3] => -0.1 [4] => 0 [5] => 2.84217094304E-14 [6] => 8.297 [7] => 5.68434188608E-14 [8] => 0 [9] => -7.1054273576E-15 [10] => 3.75 [11] => -2.72 [12] => -1.45 [13] => -0.338 [14] => -0.182 [15] => -0.399 [16] => -55.871 [17] => -172.519 [18] => -132.585 [19] => -291.465 ) [Net Change in Cash] => Array ( [0] => 0.214 [1] => 21.483 [2] => -19.8 [3] => 3.7 [4] => 70 [5] => 99.8 [6] => -52.942 [7] => 309.747 [8] => -378.811 [9] => 77.181 [10] => -98.937 [11] => 410.956 [12] => 389.251 [13] => -400.899 [14] => -116.094 [15] => -203.084 [16] => 279.806 [17] => -230.158 [18] => 751.98 [19] => -315.751 ) [NetChangeinCash_others] => Array ( [0] => 0.286 [1] => 0.514 [2] => -0.8 [3] => 8.881784197E-16 [4] => -0.1 [5] => 0.3 [6] => -0.187 [7] => -0.229 [8] => 0.019 [9] => 1.125 [10] => 0.762 [11] => 0.173 [12] => -0.00699999999995 [13] => 1.943 [14] => -2.277 [15] => 1.744 [16] => 0.959 [17] => -10.288 [18] => 3.755 [19] => -5.074 ) [total_freecashflow] => Array ( [0] => 1.425 [1] => 24.196 [2] => -12.3 [3] => 1.6 [4] => 49.9 [5] => 29.5 [6] => 86.649 [7] => 239.685 [8] => 272.722 [9] => 245.056 [10] => 249.065 [11] => 434.293 [12] => 477.157 [13] => 305.767 [14] => 182.326 [15] => 353.474 [16] => 161.836 [17] => 254.521 [18] => 475.445 [19] => 857.002 ) [CF_Net Income_pct] => Array ( [0] => 369.47 [1] => 18.82 [2] => 0 [3] => 818.60 [4] => 84.70 [5] => 77.16 [6] => -144.38 [7] => 30.78 [8] => 26.28 [9] => -14.31 [10] => 58.10 [11] => 47.42 [12] => 40.54 [13] => 57.37 [14] => 97.84 [15] => 48.89 [16] => -79.10 [17] => 24.91 [18] => -17.67 [19] => -82.89 ) [CF_DDA_pct] => Array ( [0] => 1 [1] => 1 [2] => 0 [3] => 3 [4] => 5 [5] => 10 [6] => 22 [7] => 68 [8] => 90 [9] => 267 [10] => 94 [11] => 108 [12] => 96 [13] => 101 [14] => 103 [15] => 149 [16] => 255 [17] => 613 [18] => 986 [19] => 2,016 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -44.44 [1] => -22.35 [2] => 0 [3] => -62.79 [4] => -6.90 [5] => -63.58 [6] => -15.46 [7] => -15.64 [8] => -18.37 [9] => -13.09 [10] => -10.11 [11] => -12.81 [12] => -8.58 [13] => -10.29 [14] => -10.77 [15] => -2.06 [16] => -38.51 [17] => -60.26 [18] => -27.59 [19] => -17.75 ) [Cash Flow from Investing_pct] => Array ( [0] => -116.69 [1] => -33.65 [2] => 0 [3] => -74.42 [4] => -61.57 [5] => -159.75 [6] => -568.13 [7] => -20.32 [8] => -237.19 [9] => -98.75 [10] => -15.25 [11] => 6.38 [12] => -7.75 [13] => -4.41 [14] => -52.77 [15] => -205.81 [16] => 86.99 [17] => -438.51 [18] => -451.69 [19] => -516.37 ) [Net Issuance of Stock_pct] => Array ( [0] => 2.77 [1] => 2.35 [2] => 0 [3] => 104.65 [4] => -127.24 [5] => 275.43 [6] => 106.94 [7] => 171.85 [8] => -110.94 [9] => 4.28 [10] => 2.89 [11] => 0.60 [12] => 3.00 [13] => 3.29 [14] => -14.61 [15] => 0.24 [16] => -0.65 [17] => -93.29 [18] => -42.76 [19] => 216.11 ) [Net Issuance of Debt_pct] => Array ( [0] => 11.11 [1] => -1.41 [2] => 0 [3] => -41.86 [4] => 219.59 [5] => -92.84 [6] => 301.63 [7] => -142.43 [8] => 134.75 [9] => 21.44 [10] => -124.97 [11] => -7.95 [12] => -5.05 [13] => -122.64 [14] => 0.00 [15] => 89.70 [16] => 76.21 [17] => 432.60 [18] => 528.60 [19] => 198.42 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0 [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] => -16.02 [12] => -15.34 [13] => -94.33 [14] => -88.24 [15] => -40.77 [16] => -135.37 [17] => -8.20 [18] => 0.00 [19] => 0.00 ) [Other Financing_pct] => Array ( [0] => 13.88 [1] => 0.94 [2] => 0 [3] => 60.47 [4] => 92.35 [5] => 182.59 [6] => 416.66 [7] => 29.42 [8] => 23.80 [9] => 25.72 [10] => -120.73 [11] => -23.91 [12] => -17.67 [13] => -213.77 [14] => -102.93 [15] => 49.06 [16] => -81.04 [17] => 304.18 [18] => 465.65 [19] => 386.56 ) [Cash from Financing_pct] => Array ( [0] => 13.88 [1] => 0.94 [2] => 0 [3] => 62.79 [4] => 92.35 [5] => 182.59 [6] => 408.57 [7] => 29.42 [8] => 23.80 [9] => 25.72 [10] => -122.08 [11] => -23.36 [12] => -17.40 [13] => -213.67 [14] => -102.84 [15] => 49.17 [16] => -59.81 [17] => 331.11 [18] => 485.85 [19] => 414.53 ) [Net Change in Cash_pct] => Array ( [0] => 8.34 [1] => 68.94 [2] => 0 [3] => 86.05 [4] => 130.60 [5] => 123.21 [6] => -51.65 [7] => 109.02 [8] => -113.38 [9] => 27.37 [10] => -35.71 [11] => 82.51 [12] => 74.58 [13] => -117.62 [14] => -56.82 [15] => -56.27 [16] => 106.31 [17] => -35.94 [18] => 114.53 [19] => -30.30 ) [total_freecashflow_pct] => Array ( [0] => 55.56 [1] => 77.65 [2] => 0 [3] => 37.21 [4] => 93.10 [5] => 36.42 [6] => 84.54 [7] => 84.36 [8] => 81.63 [9] => 86.91 [10] => 89.89 [11] => 87.19 [12] => 91.42 [13] => 89.71 [14] => 89.23 [15] => 97.94 [16] => 61.49 [17] => 39.74 [18] => 72.41 [19] => 82.25 ) [per share rev] => Array ( [0] => 0.21 [1] => 0.2 [2] => 0.67 [3] => 0.82 [4] => 1.06 [5] => 1.63 [6] => 2.15 [7] => 3.87 [8] => 4.91 [9] => 3.88 [10] => 5.46 [11] => 5.88 [12] => 6.67 [13] => 5.24 [14] => 4.74 [15] => 5.18 [16] => 6.03 [17] => 7.55 [18] => 11.39 [19] => 17.97 ) [per share eps] => Array ( [0] => 0.114 [1] => 0.059 [2] => 0.23 [3] => 0.35 [4] => 0.425 [5] => 0.47 [6] => -1.16 [7] => 0.58 [8] => 0.55 [9] => -0.19 [10] => 1 [11] => 1.54 [12] => 1.32 [13] => 1.22 [14] => 1.25 [15] => 1.11 [16] => -1.06 [17] => 0.49 [18] => -0.38 [19] => -2.7 ) [eps_nri] => Array ( [0] => 0.11 [1] => 0.06 [2] => 0.23 [3] => 0.35 [4] => 0.43 [5] => 0.58 [6] => -0.66 [7] => 0.58 [8] => 0.55 [9] => -0.19 [10] => 1.03 [11] => 1.61 [12] => 1.35 [13] => 1.22 [14] => 1.25 [15] => 1.11 [16] => -1.06 [17] => 0.49 [18] => -0.38 [19] => -2.7 ) [per share_freecashflow] => Array ( [0] => 0.02 [1] => 0.24 [2] => -0.12 [3] => 0.02 [4] => 0.47 [5] => 0.27 [6] => 0.6 [7] => 1.59 [8] => 1.7 [9] => 1.15 [10] => 1.55 [11] => 2.72 [12] => 2.98 [13] => 1.9 [14] => 1.14 [15] => 2.23 [16] => 0.83 [17] => 0.78 [18] => 1.56 [19] => 2.67 ) [ROE] => Array ( [0] => 123.14 [1] => 40.2 [2] => 61.52 [3] => 46.62 [4] => 88.67 [5] => 23.38 [6] => -62.32 [7] => 7.77 [8] => 10.38 [9] => -3.18 [10] => 15.28 [11] => 20.19 [12] => 16.25 [13] => 15.07 [14] => 16.64 [15] => 13.03 [16] => -4.24 [17] => 4.06 [18] => -3.12 [19] => -16.92 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0.325 [12] => 0.379 [13] => 1.23 [14] => 1.2 [15] => 0.581 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ROA] => Array ( [0] => 36.94 [1] => 9.64 [2] => 38.74 [3] => 37.57 [4] => 22.71 [5] => 13.24 [6] => -13.36 [7] => 6.57 [8] => 4.79 [9] => -1.76 [10] => 9.41 [11] => 12.15 [12] => 9.65 [13] => 10.97 [14] => 12.31 [15] => 8.57 [16] => -1.93 [17] => 1.22 [18] => -0.65 [19] => -3.1 ) [ROC_capital] => Array ( [0] => 22.873 [1] => 54.842 [2] => 55.1 [3] => 92.2 [4] => 167.9 [5] => 408.895 [6] => 318.337 [7] => 668.82 [8] => 479.939 [9] => 602.015 [10] => 517.602 [11] => 901.145 [12] => 1284.659 [13] => 960.154 [14] => 660.307 [15] => 470.653 [16] => 1409.088 [17] => 2034.325 [18] => 3656.444 [19] => 5707.939 ) [ROC] => Array ( [0] => 41.43 [1] => 10.7 [2] => 41.2 [3] => 38.18 [4] => 27.04 [5] => 15.29 [6] => -46.48 [7] => 13.07 [8] => 18.29 [9] => -6.7 [10] => 31.1 [11] => 27.35 [12] => 16.47 [13] => 20.37 [14] => 30.27 [15] => 37.49 [16] => -14.78 [17] => 7.84 [18] => -3.17 [19] => -15.17 ) [ROC_JOEL_capital] => Array ( [0] => 14.18 [1] => 19.943 [2] => 32.3 [3] => 65.5 [4] => 61.5 [5] => 79.069 [6] => 84.666 [7] => 91.138 [8] => 179.767 [9] => 249.243 [10] => 305.095 [11] => 199.562 [12] => 211.979 [13] => 238.457 [14] => 148.269 [15] => 103.848 [16] => 326.01 [17] => 788.277 [18] => 981.514 [19] => 2212.145 ) [ROC_JOEL] => Array ( [0] => 19.6 [1] => 12.87 [2] => 72.76 [3] => 57.25 [4] => 79.84 [5] => 95.49 [6] => 154.01 [7] => 276.11 [8] => 74.7 [9] => 1.92 [10] => 72.53 [11] => 156.98 [12] => 112.68 [13] => 78.85 [14] => 83.71 [15] => 174.44 [16] => -33.77 [17] => 38.05 [18] => 8.12 [19] => -18.51 ) [ROC_JOEL_new] => Array ( [0] => 73.47 [1] => 30.88 [2] => 66.54 [3] => 53.86 [4] => 73.13 [5] => 86.35 [6] => 130.23 [7] => 115.52 [8] => 64.47 [9] => -1.05 [10] => 62.5 [11] => 134.04 [12] => 125.1 [13] => 91.62 [14] => 86.28 [15] => 157.74 [16] => -39.46 [17] => 34.56 [18] => 7.56 [19] => -18.8 ) [grossmargin] => Array ( [0] => 74.79 [1] => 78.73 [2] => 81.48 [3] => 83.86 [4] => 79.08 [5] => 84.02 [6] => 78 [7] => 78.4 [8] => 79.1 [9] => 83.07 [10] => 74.76 [11] => 78.54 [12] => 80.22 [13] => 73.46 [14] => 73.96 [15] => 73.41 [16] => 65.65 [17] => 70.5 [18] => 72.14 [19] => 66.98 ) [pretaxmargin] => Array ( [0] => 57.44 [1] => 30.97 [2] => 35.24 [3] => 45.02 [4] => 42.02 [5] => 37.79 [6] => -44.83 [7] => 17.61 [8] => 13.87 [9] => -5.38 [10] => 19.92 [11] => 29.79 [12] => 21.54 [13] => 24.77 [14] => 16.76 [15] => 21.32 [16] => -20 [17] => -0.73 [18] => -11.33 [19] => -22.78 ) [operatingmargin] => Array ( [0] => 16.12 [1] => 13.06 [2] => 35.39 [3] => 45.51 [4] => 43.53 [5] => 42.78 [6] => 42.17 [7] => 43.14 [8] => 17.04 [9] => 0.58 [10] => 25.17 [11] => 33.39 [12] => 22.37 [13] => 22.31 [14] => 16.39 [15] => 22.08 [16] => -9.32 [17] => 12.18 [18] => 2.29 [19] => -7.1 ) [netmargin] => Array ( [0] => 54.96 [1] => 29.85 [2] => 34.19 [3] => 42.72 [4] => 40.25 [5] => 35.41 [6] => -47.86 [7] => 14.99 [8] => 11.14 [9] => -4.9 [10] => 18.31 [11] => 26.26 [12] => 19.82 [13] => 23.2 [14] => 26.4 [15] => 21.51 [16] => -17.62 [17] => 6.48 [18] => -3.33 [19] => -15.01 ) [pettm] => Array ( [0] => 0.000 [1] => 100.590 [2] => 27.380 [3] => 27.200 [4] => 21.730 [5] => 53.630 [6] => 99.470 [7] => 95.180 [8] => 48.370 [9] => 210.690 [10] => 16.600 [11] => 15.400 [12] => 15.960 [13] => 11.110 [14] => 7.500 [15] => 12.580 [16] => 0.000 [17] => 94.130 [18] => 0.000 [19] => 0.000 ) [penri] => Array ( [0] => 0.00 [1] => 107.30 [2] => 27.86 [3] => 27.13 [4] => 21.99 [5] => 53.27 [6] => 0.00 [7] => 95.34 [8] => 48.02 [9] => 214.90 [10] => 16.37 [11] => 14.74 [12] => 15.67 [13] => 11.12 [14] => 7.50 [15] => 12.58 [16] => 0.00 [17] => 93.38 [18] => 0.00 [19] => 0.00 ) [pe] => Array ( [0] => 0.000 [1] => 100.590 [2] => 27.380 [3] => 27.200 [4] => 21.730 [5] => 53.630 [6] => 99.470 [7] => 95.180 [8] => 48.370 [9] => 210.690 [10] => 16.600 [11] => 15.400 [12] => 15.960 [13] => 11.110 [14] => 7.500 [15] => 12.580 [16] => 0.000 [17] => 94.130 [18] => 0.000 [19] => 0.000 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 17.410 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 19.780 [12] => 6.960 [13] => 3.820 [14] => 3.940 [15] => 0.000 [16] => 0.000 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 15.13 [6] => -17.25 [7] => 14.75 [8] => 13.75 [9] => 2.5 [10] => 21.23 [11] => 8.82 [12] => 17.12 [13] => 21.26 [14] => 13.37 [15] => 0 [16] => 0 [17] => 0 [18] => -7.06 [19] => -65.25 ) [pfcf] => Array ( [0] => 0.000 [1] => 25.750 [2] => 0.000 [3] => 976.600 [4] => 20.550 [5] => 68.940 [6] => 64.730 [7] => 38.790 [8] => 15.440 [9] => 15.030 [10] => 10.730 [11] => 8.760 [12] => 7.100 [13] => 7.120 [14] => 8.290 [15] => 6.320 [16] => 25.720 [17] => 58.360 [18] => 38.560 [19] => 43.640 ) [ps] => Array ( [0] => 0.000 [1] => 25.750 [2] => 9.420 [3] => 11.490 [4] => 8.750 [5] => 14.470 [6] => 18.670 [7] => 15.800 [8] => 5.340 [9] => 4.860 [10] => 3.030 [11] => 4.040 [12] => 3.190 [13] => 2.570 [14] => 1.990 [15] => 2.690 [16] => 4.840 [17] => 6.170 [18] => 5.280 [19] => 6.610 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.162 [6] => 0.182 [7] => 0.184 [8] => 0.38 [9] => 0.712 [10] => 1.064 [11] => 1.162 [12] => 1.52 [13] => 1.864 [14] => 2.2 [15] => 2.09 [16] => 1.43 [17] => 2.114 [18] => 1.606 [19] => 1.432 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 102.040 [6] => 43.180 [7] => 37.810 [8] => 44.150 [9] => 44.230 [10] => 21.020 [11] => 5.480 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 [17] => 0.000 [18] => 18.580 [19] => 30.930 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 102.600 [6] => 44.610 [7] => 38.470 [8] => 45.020 [9] => 46.690 [10] => 23.280 [11] => 11.600 [12] => 9.790 [13] => 7.960 [14] => 8.650 [15] => 21.660 [16] => 10.630 [17] => 10.990 [18] => 21.670 [19] => 34.130 ) [zscore] => Array ( [0] => 38.680 [1] => 8.840 [2] => 21.200 [3] => 37.870 [4] => 5.980 [5] => 18.190 [6] => 2.950 [7] => 26.570 [8] => 2.650 [9] => 2.150 [10] => 2.900 [11] => 3.710 [12] => 2.510 [13] => 3.540 [14] => 2.740 [15] => 2.410 [16] => 0.800 [17] => 0.860 [18] => 0.680 [19] => 0.870 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7 [4] => 4 [5] => 5 [6] => 2 [7] => 6 [8] => 5 [9] => 5 [10] => 7 [11] => 9 [12] => 6 [13] => 4 [14] => 7 [15] => 4 [16] => 4 [17] => 5 [18] => 6 [19] => 4 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.720 [4] => -2.560 [5] => -2.120 [6] => -0.870 [7] => -2.250 [8] => -2.990 [9] => -3.020 [10] => -2.570 [11] => -3.140 [12] => -2.970 [13] => -1.850 [14] => -2.960 [15] => -2.770 [16] => -1.580 [17] => -1.910 [18] => -2.290 [19] => -1.980 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.08 [7] => 0.18 [8] => 0.27 [9] => 0.23 [10] => 0.32 [11] => 0.50 [12] => 0.90 [13] => 1.02 [14] => 1.12 [15] => 1.31 [16] => 0.95 [17] => 0.77 [18] => 0.46 [19] => -0.19 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 49.280 [6] => 332.790 [7] => 264.730 [8] => 96.600 [9] => 95.000 [10] => 52.050 [11] => 47.620 [12] => 23.610 [13] => 13.250 [14] => 8.460 [15] => 10.630 [16] => 29.830 [17] => 61.010 [18] => 128.760 [19] => 0.000 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 3.500 [6] => 4.410 [7] => 12.140 [8] => 14.930 [9] => 8.820 [10] => 21.730 [11] => 29.700 [12] => 31.480 [13] => 26.400 [14] => 25.020 [15] => 26.830 [16] => 23.000 [17] => 18.580 [18] => 23.160 [19] => 29.150 ) [medpsvalue] => Array ( [0] => 1.02 [1] => 0.98 [2] => 2.67 [3] => 3.34 [4] => 4.24 [5] => 6.37 [6] => 8.17 [7] => 13.99 [8] => 19.45 [9] => 17.37 [10] => 21.46 [11] => 23.11 [12] => 26.06 [13] => 20.59 [14] => 18.63 [15] => 20.36 [16] => 22.99 [17] => 29.75 [18] => 44.53 [19] => 69.8 ) [ev2rev] => Array ( [0] => 81.590 [1] => 32.980 [2] => 9.880 [3] => 12.600 [4] => 8.760 [5] => 32.430 [6] => 19.030 [7] => 14.520 [8] => 6.180 [9] => 4.970 [10] => 3.490 [11] => 4.020 [12] => 2.800 [13] => 2.050 [14] => 1.640 [15] => 3.020 [16] => 10.030 [17] => 8.440 [18] => 8.120 [19] => 9.700 ) [ev2ebitda] => Array ( [0] => 1471.980 [1] => 241.060 [2] => 25.510 [3] => 25.500 [4] => 18.310 [5] => 66.560 [6] => 44.600 [7] => 40.950 [8] => 21.040 [9] => 16.040 [10] => 10.070 [11] => 8.930 [12] => 8.140 [13] => 5.420 [14] => 5.370 [15] => 7.090 [16] => 115.530 [17] => 22.410 [18] => 26.320 [19] => 36.210 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 27.910 [3] => 27.680 [4] => 20.060 [5] => 75.820 [6] => 45.130 [7] => 33.660 [8] => 36.250 [9] => 665.450 [10] => 14.130 [11] => 12.110 [12] => 12.440 [13] => 9.200 [14] => 9.970 [15] => 13.680 [16] => 0.000 [17] => 69.290 [18] => 354.660 [19] => 0.000 ) [p2medpsvalue] => Array ( [0] => 0.67 [1] => 6.57 [2] => 2.4 [3] => 2.92 [4] => 2.23 [5] => 3.68 [6] => 4.75 [7] => 4.02 [8] => 1.36 [9] => 1.24 [10] => 0.77 [11] => 1.03 [12] => 0.81 [13] => 0.65 [14] => 0.51 [15] => 0.69 [16] => 1.23 [17] => 1.57 [18] => 1.34 [19] => 1.68 ) [p2grahamnumber] => Array ( [0] => 1.76 [1] => 19.51 [2] => 4.97 [3] => 4.34 [4] => 4.26 [5] => 9.53 [6] => 0 [7] => 9.18 [8] => 0 [9] => 0 [10] => 0 [11] => 3.44 [12] => 2.17 [13] => 1.37 [14] => 1.14 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [p2tangible_book] => Array ( [0] => 11.47 [1] => 80.48 [2] => 19.42 [3] => 14.36 [4] => 19.7 [5] => 21.9 [6] => 0 [7] => 18.75 [8] => 0 [9] => 0 [10] => 0 [11] => 18.11 [12] => 6.74 [13] => 3.82 [14] => 3.92 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [pb] => Array ( [0] => 7.64 [1] => 45.99 [2] => 17.8 [3] => 13.75 [4] => 18.54 [5] => 21.9 [6] => 21.46 [7] => 7.87 [8] => 4.94 [9] => 2.69 [10] => 2.5 [11] => 3.1 [12] => 2.61 [13] => 1.67 [14] => 1.25 [15] => 1.63 [16] => 1.74 [17] => 3.64 [18] => 4.89 [19] => 7.64 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 17.244 [1] => 19.65 [2] => 66.4 [3] => 82.4 [4] => 112.8 [5] => 176.5 [6] => 309.17 [7] => 583.263 [8] => 788.025 [9] => 823.722 [10] => 879.153 [11] => 938.343 [12] => 1067.722 [13] => 842.818 [14] => 757.178 [15] => 820.43 [16] => 1181.237 [17] => 2463.45 [18] => 3480.376 [19] => 5769.605 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 0.784 [1] => 1.246 [2] => 2 [3] => 3.2 [4] => 5 [5] => 10.1 [6] => 0 [7] => 44.513 [8] => 71.499 [9] => 240.65 [10] => 64.704 [11] => 62.26 [12] => 56.457 [13] => 48.049 [14] => 51.369 [15] => 104.73 [16] => 219.758 [17] => 557.814 [18] => 928.885 [19] => 1901.977 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 0.57 [1] => 0.073 [2] => 0.3 [3] => 0.4 [4] => 1.7 [5] => 9.2 [6] => 0 [7] => 36.242 [8] => 32.005 [9] => 41.286 [10] => 40.104 [11] => 37.126 [12] => 35.203 [13] => 9.745 [14] => 1.018 [15] => 24.881 [16] => 84.307 [17] => 333.041 [18] => 481.596 [19] => 844.316 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 65.893 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 5.016 [11] => 0.505 [12] => 0 [13] => 3.895 [14] => 0.719 [15] => 9.566 [16] => 6.083 [17] => 6.338 [18] => 0 [19] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 2.85 [1] => 24.342 [2] => 4.5 [3] => 8.3 [4] => 78.3 [5] => 178.086 [6] => 125.144 [7] => 434.891 [8] => 56.08 [9] => 133.261 [10] => 34.324 [11] => 445.279 [12] => 834.54 [13] => 433.641 [14] => 317.547 [15] => 114.463 [16] => 394.269 [17] => 164.111 [18] => 916.091 [19] => 600.34 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 0.57 [1] => 3.959 [2] => 15.4 [3] => 25 [4] => 51.8 [5] => 188.256 [6] => 53.196 [7] => 61.618 [8] => 267.245 [9] => 250.51 [10] => 263.051 [11] => 240.681 [12] => 218.737 [13] => 205.153 [14] => 246.22 [15] => 293.298 [16] => 461.878 [17] => 737.508 [18] => 1207.694 [19] => 1721.192 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 4.632 [1] => 5.646 [2] => 5.5 [3] => 4.6 [4] => 12.2 [5] => 22.685 [6] => 70.135 [7] => 91.8 [8] => 166.93 [9] => 173.133 [10] => 124.037 [11] => 150.32 [12] => 215.407 [13] => 317.843 [14] => 218.135 [15] => 215.208 [16] => 552.591 [17] => 795.801 [18] => 1235.608 [19] => 2127.163 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 1.496 [1] => 2.273 [2] => 2.3 [3] => 1.9 [4] => 0.7 [5] => 12.016 [6] => 182.564 [7] => 12.592 [8] => 122.59 [9] => 58.816 [10] => 33.465 [11] => 24.359 [12] => 11.146 [13] => 0 [14] => 0 [15] => 12.11 [16] => 116.9 [17] => 111.25 [18] => 480.182 [19] => 204.756 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 26.334 [7] => 27.03 [8] => 19.947 [9] => 5.765 [10] => 8.141 [11] => 61.159 [12] => 61.916 [13] => 49.088 [14] => 0 [15] => 21.834 [16] => 22.319 [17] => 17.221 [18] => 4.403 [19] => 66.017 ) [BS_other_liabilities_Insurance] => Array ( [0] => 7.125 [1] => 30.427 [2] => 9.2 [3] => 8.7 [4] => 9.6 [5] => 44.688 [6] => 34.611 [7] => 40.418 [8] => 53.891 [9] => 39.354 [10] => 46.033 [11] => 160.1 [12] => 202.337 [13] => 117.365 [14] => 140.131 [15] => 75.591 [16] => 1617.732 [17] => 1714.256 [18] => 1977.345 [19] => 3291.192 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -0.57 [1] => -0.073 [2] => -0.3 [3] => -0.4 [4] => -1.7 [5] => -9.2 [6] => 2.955 [7] => -33.5 [8] => -28.397 [9] => -34.121 [10] => -39.07 [11] => -29.951 [12] => -6.004 [13] => 14.818 [14] => 8.382 [15] => -23.763 [16] => -83.013 [17] => -328.957 [18] => -475.61 [19] => -836.293 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -7.553 [1] => -8.431 [2] => -19.7 [3] => -17.2 [4] => -22.6 [5] => -39.7 [6] => -79.614 [7] => -177.966 [8] => -255.661 [9] => -510.245 [10] => -347.207 [11] => -335.099 [12] => -388.982 [13] => -261.769 [14] => -324.392 [15] => -328.68 [16] => -583.66 [17] => -1196.916 [18] => -1742.305 [19] => -3320.97 ) [BS_MoneyMarket] => Array ( [0] => -2.85 [1] => -24.342 [2] => -4.5 [3] => -8.3 [4] => -78.3 [5] => -178.086 [6] => -125.144 [7] => -434.891 [8] => -56.08 [9] => -133.261 [10] => -34.324 [11] => -445.279 [12] => -834.54 [13] => -433.641 [14] => -317.547 [15] => -114.463 [16] => -394.269 [17] => -164.111 [18] => -916.091 [19] => -600.34 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 3.42 [1] => 28.301 [2] => 19.9 [3] => 33.3 [4] => 130.1 [5] => 366.342 [6] => 178.34 [7] => 496.509 [8] => 323.325 [9] => 383.771 [10] => 297.375 [11] => 685.96 [12] => 1053.277 [13] => 638.794 [14] => 563.767 [15] => 407.761 [16] => 856.147 [17] => 901.619 [18] => 2123.785 [19] => 2321.532 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 7.125 [1] => 30.427 [2] => 9.2 [3] => 8.7 [4] => 9.6 [5] => 44.688 [6] => 60.945 [7] => 67.448 [8] => 73.838 [9] => 45.119 [10] => 54.174 [11] => 221.259 [12] => 264.253 [13] => 166.453 [14] => 140.131 [15] => 97.425 [16] => 1640.051 [17] => 1731.477 [18] => 1981.748 [19] => 3357.209 ) [cash2debt] => Array ( [0] => 0.46 [1] => 2.389 [2] => 0.643 [3] => 1.694 [4] => 0.617 [5] => 1.774 [6] => 0.169 [7] => 9.421 [8] => 0.075 [9] => 0.164 [10] => 0.082 [11] => 1.02 [12] => 2.033 [13] => 10000 [14] => 4.996 [15] => 0.316 [16] => 0.108 [17] => 0.026 [18] => 0.083 [19] => 0.035 ) [interest_coverage] => Array ( [0] => 4.88 [1] => 35.15 [2] => 78.33 [3] => 93.75 [4] => 28.88 [5] => 8.21 [6] => 0 [7] => 6.94 [8] => 4.2 [9] => 0.12 [10] => 5.52 [11] => 8.44 [12] => 6.79 [13] => 19.29 [14] => 121.91 [15] => 7.28 [16] => 0 [17] => 0.9 [18] => 0.17 [19] => 0 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => -2.473 ) [TaxProvision] => Array ( [0] => -0.428 [1] => -0.22 [2] => -0.7 [3] => -1.9 [4] => -2 [5] => -4.2 [6] => -9.36 [7] => -15.285 [8] => -21.5 [9] => 4 [10] => -8.95 [11] => -22.55 [12] => -14.5 [13] => -13.2 [14] => 73 [15] => 1.5 [16] => 28.07 [17] => 177.559 [18] => 278.203 [19] => 450.783 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 167.745 [9] => 0 [10] => 8.64 [11] => 19.81 [12] => 15.126 [13] => 0.668 [14] => 70.202 [15] => 30.033 [16] => 179.102 [17] => 130.631 [18] => 534.288 [19] => 668.464 ) [Net Income (Continuing Operations)] => Array ( [0] => 9.477 [1] => 5.866 [2] => 22.7 [3] => 35.2 [4] => 45.4 [5] => 62.5 [6] => -84.437 [7] => 87.448 [8] => 87.795 [9] => -40.345 [10] => 166.208 [11] => 257.015 [12] => 215.474 [13] => 195.539 [14] => 199.904 [15] => 176.455 [16] => -208.193 [17] => 159.559 [18] => -116.025 [19] => -863.669 ) [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] => -5.215 [11] => -10.575 [12] => -3.848 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.114 [1] => 0.059 [2] => 0.23 [3] => 0.35 [4] => 0.425 [5] => 0.47 [6] => -1.16 [7] => 0.58 [8] => 0.55 [9] => -0.19 [10] => 1 [11] => 1.54 [12] => 1.32 [13] => 1.22 [14] => 1.25 [15] => 1.11 [16] => -1.06 [17] => 0.49 [18] => -0.38 [19] => -2.7 ) [eps_basic] => Array ( [0] => 0.114 [1] => 0.059 [2] => 0.23 [3] => 0.35 [4] => 0.425 [5] => 0.5 [6] => -1.16 [7] => 0.64 [8] => 0.58 [9] => -0.19 [10] => 1 [11] => 1.54 [12] => 1.32 [13] => 1.22 [14] => 1.25 [15] => 1.11 [16] => -1.06 [17] => 0.52 [18] => -0.38 [19] => -2.7 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 7.14 [7] => 12.11 [8] => 14.949 [9] => 25.937 [10] => 48.801 [11] => 54.524 [12] => 34.766 [13] => 32.577 [14] => 19.042 [15] => 15.322 [16] => 55.486 [17] => 63.368 [18] => 120.885 [19] => 221.762 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 5.079 [7] => 5.818 [8] => 11.901 [9] => 26.803 [10] => 14.862 [11] => 11.416 [12] => 15.23 [13] => 14.748 [14] => 13.563 [15] => 29.155 [16] => 43.587 [17] => 64.108 [18] => 60.384 [19] => 104.744 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -8.56 [16] => -28.065 [17] => -22.819 [18] => -56.031 [19] => -99.845 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 11.889 [7] => 20.578 [8] => 26.197 [9] => 31.318 [10] => 46.491 [11] => 23.531 [12] => 28.785 [13] => 33.42 [14] => 26.956 [15] => 46.856 [16] => 158.574 [17] => 250.555 [18] => 406.018 [19] => 656.305 ) [OtherInventories] => Array ( [0] => 0.499 [1] => 3.886 [2] => 8.1 [3] => 16.6 [4] => 10.5 [5] => 12.701 [6] => 0 [7] => 3.5527136788E-15 [8] => 0 [9] => 7.1054273576E-15 [10] => -7.1054273576E-15 [11] => 3.5527136788E-15 [12] => 7.1054273576E-15 [13] => 7.1054273576E-15 [14] => -3.5527136788E-15 [15] => -7.1054273576E-15 [16] => 0 [17] => -2.84217094304E-14 [18] => 0 [19] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 2.85 [1] => 24.342 [2] => 4.5 [3] => 8.3 [4] => 78.3 [5] => 178.086 [6] => 125.144 [7] => 434.891 [8] => 56.08 [9] => 133.261 [10] => 34.324 [11] => 445.279 [12] => 834.54 [13] => 433.641 [14] => 317.547 [15] => 114.463 [16] => 394.269 [17] => 164.111 [18] => 916.091 [19] => 600.34 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 65.893 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 5.016 [11] => 0.505 [12] => 0 [13] => 3.895 [14] => 0.719 [15] => 9.566 [16] => 6.083 [17] => 6.338 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 4.419 [7] => 7.357 [8] => 10.477 [9] => 11.378 [10] => 11.764 [11] => 11.941 [12] => 0 [13] => 13.034 [14] => 9.528 [15] => 3.398 [16] => 25.528 [17] => 44.11 [18] => 42.92 [19] => 76.94 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 19.489 [7] => 27.154 [8] => 59.341 [9] => 75.186 [10] => 83.136 [11] => 83.518 [12] => 0 [13] => 139.92 [14] => 103.355 [15] => 80.56 [16] => 159.712 [17] => 216.182 [18] => 220.039 [19] => 607.056 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 50.287 [7] => 80.828 [8] => 105.137 [9] => 144.677 [10] => 173.95 [11] => 171.263 [12] => 0 [13] => 207.11 [14] => 76.002 [15] => 74.56 [16] => 145.292 [17] => 207.136 [18] => 262.226 [19] => 1091.312 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 36.257 [12] => 0 [13] => 31.122 [14] => 4.651 [15] => 7.18 [16] => 8.334 [17] => 23.492 [18] => 55.84 [19] => 189.543 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 74.195 [7] => 115.339 [8] => 174.955 [9] => 231.241 [10] => 268.85 [11] => 302.981 [12] => 333.819 [13] => 391.186 [14] => 266.718 [15] => 221.946 [16] => 404.463 [17] => 540.034 [18] => 636.232 [19] => 2073.078 ) [AccumulatedDepreciation] => Array ( [0] => -2.209 [1] => -3.299 [2] => -4.7 [3] => -7.1 [4] => -9.8 [5] => -14.2 [6] => -21.654 [7] => -29.758 [8] => -38.171 [9] => -57.437 [10] => -82.294 [11] => -103.418 [12] => -121.84 [13] => -152.729 [14] => -118.449 [15] => -118.098 [16] => -122.711 [17] => -125.792 [18] => -173.508 [19] => -838.842 ) [AccountsPayable] => Array ( [0] => 4.632 [1] => 5.646 [2] => 5.5 [3] => 4.6 [4] => 12.2 [5] => 22.685 [6] => 34.683 [7] => 31.811 [8] => 71.641 [9] => 67.932 [10] => 41.12 [11] => 61.452 [12] => 44.988 [13] => 50.415 [14] => 41.07 [15] => 72.022 [16] => 101.324 [17] => 157.62 [18] => 227.384 [19] => 326.97 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 6.846 [16] => 9.153 [17] => 10.335 [18] => 0 [19] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 35.452 [7] => 59.989 [8] => 95.289 [9] => 105.201 [10] => 82.917 [11] => 88.868 [12] => 170.419 [13] => 267.428 [14] => 177.065 [15] => 136.34 [16] => 442.114 [17] => 627.846 [18] => 1008.224 [19] => 1800.193 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0.799 [17] => 4.438 [18] => 4.403 [19] => 66.017 ) [LongTermDebt] => Array ( [0] => 4.703 [1] => 7.918 [2] => 4.7 [3] => 3 [4] => 126.2 [5] => 125.488 [6] => 556.165 [7] => 33.569 [8] => 624.76 [9] => 753.71 [10] => 445.471 [11] => 412.499 [12] => 399.379 [13] => 0 [14] => 63.7 [15] => 380.175 [16] => 3574.479 [17] => 6539.761 [18] => 10535.443 [19] => 17162.946 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 4.698 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 84.953 [15] => 69.247 [16] => 1486.764 [17] => 1317.757 [18] => 1248.312 [19] => 2319.202 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 5.325 [19] => 172.016 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 9.477 [1] => 5.866 [2] => 22.7 [3] => 35.2 [4] => 45.4 [5] => 62.5 [6] => -147.976 [7] => 87.448 [8] => 87.795 [9] => -40.345 [10] => 160.994 [11] => 236.215 [12] => 211.626 [13] => 195.539 [14] => 199.904 [15] => 176.455 [16] => -208.193 [17] => 159.559 [18] => -116.025 [19] => -863.669 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => -1.539 [17] => -4.829 [18] => -23.839 [19] => 9.783 ) [ChangeInReceivables] => Array ( [0] => -2.494 [1] => -0.953 [2] => -4.2 [3] => -23.1 [4] => -10 [5] => -10 [6] => -35.95 [7] => 0 [8] => -93.241 [9] => 15.926 [10] => 28.413 [11] => 15.581 [12] => 4.688 [13] => 10.058 [14] => 27.619 [15] => -26.998 [16] => 25.187 [17] => -164.581 [18] => -219.431 [19] => -261.38 ) [ChangeInInventory] => Array ( [0] => -0.499 [1] => -3.813 [2] => -4.5 [3] => -8.6 [4] => 6.3 [5] => -1.6 [6] => -3.886 [7] => 0 [8] => -14.643 [9] => -30.023 [10] => -26.466 [11] => 16.624 [12] => 10.906 [13] => 3.023 [14] => 20.577 [15] => -33.582 [16] => 7.463 [17] => -11.521 [18] => -80.304 [19] => -122.701 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -12.265 [9] => 3.156 [10] => 0 [11] => 0 [12] => -0.311 [13] => 0.376 [14] => 0.318 [15] => -0.796 [16] => 7.394 [17] => -3.084 [18] => 54.827 [19] => 82.338 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 1.924 [1] => 2.639 [2] => 0.9 [3] => -0.9 [4] => 7.4 [5] => 16.6 [6] => -5.432 [7] => 0 [8] => 35.717 [9] => -3.59 [10] => -25.24 [11] => 17.027 [12] => -12.999 [13] => 3.273 [14] => 6.149 [15] => 64.277 [16] => -61.908 [17] => 42.067 [18] => -8.37 [19] => -76.548 ) [ChangeInWorkingCapital] => Array ( [0] => 0.356 [1] => 23.975 [2] => -30.9 [3] => -34.1 [4] => 3.3 [5] => 8.7 [6] => -47.23 [7] => 21.314 [8] => -41.935 [9] => -33.304 [10] => -40.744 [11] => 117.242 [12] => -22.444 [13] => -48.076 [14] => 43.556 [15] => -10.205 [16] => -21.864 [17] => -137.119 [18] => -253.278 [19] => -378.291 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.75 [7] => 1.45 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -90 [15] => -16 [16] => -55.403 [17] => -222.959 [18] => -319.603 [19] => -515.884 ) [PurchaseOfPPE] => Array ( [0] => -1.14 [1] => -6.965 [2] => -6.7 [3] => -2.7 [4] => -3.7 [5] => -51.5 [6] => -15.845 [7] => -44.436 [8] => -61.382 [9] => -36.923 [10] => -28.024 [11] => -63.805 [12] => -44.802 [13] => -35.086 [14] => -21.999 [15] => -7.423 [16] => -16.823 [17] => -58.515 [18] => -107.638 [19] => -115.319 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 20 [7] => 0 [8] => 0 [9] => 0 [10] => 3 [11] => 98.125 [12] => 4 [13] => 0 [14] => 0 [15] => 28.302 [16] => 15.046 [17] => 36 [18] => 0 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => -84.532 [17] => -327.437 [18] => -73.495 [19] => -69.636 ) [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] => 0 [13] => 0 [14] => -101.92 [15] => -761.829 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -54.7 [6] => -2.454 [7] => -0.866 [8] => -85.119 [9] => -4.555 [10] => -7.915 [11] => -8.791 [12] => -4.499 [13] => -35.91 [14] => -86.015 [15] => -3.823 [16] => 0 [17] => -81.087 [18] => -7.2 [19] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 65.893 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 6.296 [12] => 4.854 [13] => 55.951 [14] => 109.391 [15] => 1.078 [16] => 7.965 [17] => 86.639 [18] => 624.774 [19] => 17.02 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -0.005 [11] => -0.047 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -1.853 [1] => -3.52 [2] => -3.7 [3] => -0.5 [4] => -29.3 [5] => -23.2 [6] => -649.897 [7] => -12.445 [8] => -645.966 [9] => -236.968 [10] => -9.319 [11] => -1.48492329544E-15 [12] => 0.002 [13] => -7.1054273576E-15 [14] => -7.288 [15] => 0.923 [16] => 307.283 [17] => -2464.108 [18] => -3402.162 [19] => -5212.451 ) [sloanratio] => Array ( [0] => 0.39 [1] => -0.24 [2] => 0.66 [3] => 0.36 [4] => 0.12 [5] => 0.23 [6] => 0.3 [7] => -0.1 [8] => 0.3 [9] => -0.02 [10] => -0.04 [11] => -0.14 [12] => -0.12 [13] => -0.07 [14] => 0.06 [15] => 0.27 [16] => -0.06 [17] => 0.18 [18] => 0.12 [19] => 0.12 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 2.11 [12] => 2.36 [13] => 11.14 [14] => 15.87 [15] => 4.62 [16] => 0.99 [17] => 0 [18] => 0 [19] => 0 ) [current_ratio] => Array ( [0] => 1.07 [1] => 1.02 [2] => 1.56 [3] => 4.12 [4] => 6.13 [5] => 4.56 [6] => 0.91 [7] => 3.88 [8] => 0.93 [9] => 1.57 [10] => 1.65 [11] => 2.5 [12] => 2.58 [13] => 1.92 [14] => 1.84 [15] => 1.38 [16] => 1.47 [17] => 1.47 [18] => 1.52 [19] => 1.55 ) [quick_ratio] => Array ( [0] => 1.01 [1] => 0.91 [2] => 1.09 [3] => 3.03 [4] => 5.66 [5] => 4.39 [6] => 0.83 [7] => 3.62 [8] => 0.78 [9] => 1.25 [10] => 1.07 [11] => 2.18 [12] => 2.39 [13] => 1.7 [14] => 1.61 [15] => 1.04 [16] => 1.14 [17] => 1.08 [18] => 1.23 [19] => 1.2 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -21.88 [2] => -0.39 [3] => -4.85 [4] => 6.74 [5] => -150.16 [6] => 47.16 [7] => -19.81 [8] => -0.39 [9] => -0.43 [10] => -0.37 [11] => -0.13 [12] => -0.53 [13] => -0.36 [14] => 1.74 [15] => -0.06 [16] => -91.05 [17] => -1.3 [18] => 0.82 [19] => -9.58 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => -4.76 [2] => 235 [3] => 22.39 [4] => 29.27 [5] => 53.77 [6] => 31.9 [7] => 80 [8] => 26.87 [9] => -20.98 [10] => 40.72 [11] => 7.69 [12] => 13.44 [13] => -21.44 [14] => -9.54 [15] => 9.28 [16] => 16.41 [17] => 25.21 [18] => 50.86 [19] => 57.77 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -48.25 [2] => 289.83 [3] => 52.17 [4] => 21.43 [5] => 10.59 [6] => -346.81 [7] => 0 [8] => -5.17 [9] => -134.55 [10] => 0 [11] => 54 [12] => -14.29 [13] => -7.58 [14] => 2.46 [15] => -11.2 [16] => -195.5 [17] => 0 [18] => -177.55 [19] => 0 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 3.58 [3] => 3.61 [4] => 4.99 [5] => 1.32 [6] => 2.22 [7] => 2.97 [8] => 2.76 [9] => 0.15 [10] => 7.08 [11] => 8.26 [12] => 8.04 [13] => 10.87 [14] => 10.03 [15] => 7.31 [16] => 0 [17] => 1.44 [18] => 0.28 [19] => 0 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 44.39 [4] => 0 [5] => 63.35 [6] => 0 [7] => 27.57 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 42.32 [13] => 17.48 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.522050176401 [6] => 0 [7] => 2.52155514414 [8] => 1.08765571914 [9] => 4.85869319466 [10] => 0.778782112274 [11] => 2.6897810219 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [p2netcash] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 146.49 [6] => 0 [7] => 38.53 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 6.7 [6] => 8.81 [7] => 4.63 [8] => 1.77 [9] => 2.44 [10] => 0.76 [11] => 0.8 [12] => 0.67 [13] => 0.51 [14] => 0.38 [15] => 0.52 [16] => 1.23 [17] => 2.51 [18] => 2.58 [19] => 4.03 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.55 [6] => 0 [7] => 3.81 [8] => 1.92 [9] => 8.6 [10] => 0.78 [11] => 2.69 [12] => 1.24 [13] => 0.63 [14] => 0.71 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) )
Valeant Pharmaceuticals International Inc (NYSE:VRX)
Days Inventory
167.36 (As of Mar. 2014)

Valeant Pharmaceuticals International Inc's inventory for the three months ended in Mar. 2014 was $953 Mil. Valeant Pharmaceuticals International Inc's cost of goods sold for the three months ended in Mar. 2014 was $518 Mil. Hence, Valeant Pharmaceuticals International Inc's days inventory for the three months ended in Mar. 2014 was 167.36.

Valeant Pharmaceuticals International Inc's days inventory increased from Mar. 2013 (154.45) to Mar. 2014 (167.36). It might indicate that Valeant Pharmaceuticals International Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Valeant Pharmaceuticals International Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 46.00.

Inventory turnover measures how fast the company turns over its inventory within a year. Valeant Pharmaceuticals International Inc's inventory turnover for the three months ended in Mar. 2014 was 0.54.

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. Valeant Pharmaceuticals International Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.51.


Definition

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

Valeant Pharmaceuticals International Inc'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
=882.966/1905.12*365
=169.17

Valeant Pharmaceuticals International Inc's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=953.4/518.4*91
=167.36

* 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).

Valeant Pharmaceuticals International Inc'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
=953.4/1886.2*91
=46.00

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

Valeant Pharmaceuticals International Inc's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

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

Valeant Pharmaceuticals International Inc's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=953.4 / 1886.2
=0.51

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


Be Aware

A lot of business are seasonable. It makes more sense to compare Days Inventory from the same period in the previous year instead of from the previous quarter.


Related Terms

Cost of Goods Sold, Inventory, Revenue, Inventory Turnover, Inventory to Revenue


Historical Data

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

Valeant Pharmaceuticals International Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 181.16162.21136.18131.76110.26138.49206.52178.38199.97169.17

Valeant Pharmaceuticals International Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 175.06109.00168.64165.30221.92154.45151.97170.24109.78167.36
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