@item = FinModeling::MultiColumnCalculationSummary.new
@item.title = ""
@item.num_value_columns = 9
@item.key_width = 18
@item.val_width = 12
@item.max_decimals = 4
@item.totals_row_enabled = false
args = { }
args[:key] = ""
args[:vals] = ["Unknown...", "2010-03-31", "2010-06-30", "2010-09-30", "2010-12-31", "2011-03-31", "2011-06-30", "2011-09-30", "2011-12-31"]
@item_header_row = FinModeling::MultiColumnCalculationSummaryHeaderRow.new(args)
@item.header_row = @item_header_row
args = { }
args[:key] = "Revenue (000's)"
args[:type] = ""
args[:vals] = [0, 1596960.0, 1601379.0, 1601203.0, 1525109.0, 1214357.0, 1229024.0, 1216665.0, 1324153.0]
@item_row0 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "Core OI (000's)"
args[:type] = ""
args[:vals] = [0, 171660.0, 117788.0, 173458.0, 230022.0, 146258.0, 133437.0, 126070.0, 178193.0]
@item_row1 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "OI (000's)"
args[:type] = ""
args[:vals] = [0, 168792.0, 111254.0, 169715.0, 205495.0, 139384.0, 133283.0, 127839.0, 167579.0]
@item_row2 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "FI (000's)"
args[:type] = ""
args[:vals] = [0, 141399.0, 102067.0, 226416.0, 106525.0, 83608.0, 103689.0, 165452.0, 127993.0]
@item_row3 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "NI (000's)"
args[:type] = ""
args[:vals] = [0, 310191.0, 213321.0, 396131.0, 312020.0, 222992.0, 236972.0, 293291.0, 295572.0]
@item_row4 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "Gross Margin"
args[:type] = ""
args[:vals] = [0, 0.5576708245666767, 0.5736661964469373, 0.5748484108510913, 0.6343297429888618, 0.689167188890911, 0.6980083383237431, 0.7047042530195247, 0.7018796166304045]
@item_row5 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "Sales PM"
args[:type] = ""
args[:vals] = [0, 0.10749148381925659, 0.07355385577055774, 0.10832951849328286, 0.15082361326305202, 0.12044085882487604, 0.10857147622829172, 0.10361968988998616, 0.13457104277224763]
@item_row6 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "Operating PM"
args[:type] = ""
args[:vals] = [0, 0.10569569682396554, 0.06947374731403372, 0.10599208844849779, 0.13474099228317452, 0.1147804558297107, 0.10844613286640456, 0.10507337681284495, 0.12655546602243095]
@item_row7 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "FI / Sales"
args[:type] = ""
args[:vals] = [0, 0.0885427311892596, 0.06373706661571059, 0.14140377578608085, 0.06984766334734108, 0.06884923461552081, 0.08436702619314188, 0.13598804929869768, 0.09666043123415496]
@item_row8 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "NI / Sales"
args[:type] = ""
args[:vals] = [0, 0.19423842801322513, 0.1332108139297443, 0.24739586423457863, 0.2045886556305156, 0.1836296904452315, 0.19281315905954644, 0.24106142611154263, 0.22321589725658592]
@item_row9 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "Sales / NOA"
args[:type] = ""
args[:vals] = [0, 0, 0.31589471931674, 0.3027171516963245, 0.2812087090658527, 0.22230803971150923, 0.21556306903197936, 0.2058721704664517, 0.22777909563225565]
@item_row10 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "FI / NFA"
args[:type] = ""
args[:vals] = [0, 0, 0.01388443269851155, 0.03307811869055056, 0.01601019419285102, 0.011782960277534123, 0.014556844204896556, 0.0241571697495845, 0.019256398729732317]
@item_row11 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "Revenue Growth"
args[:type] = ""
args[:vals] = [0, 0, 0.01114526118072745, -0.00043596613617347124, -0.17565789513442365, -0.6030968787992619, 0.04933275376563051, -0.03930454685490847, 0.39916742999669985]
@item_row12 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "Core OI Growth"
args[:type] = ""
args[:vals] = [0, 0, -0.7792359004477285, 3.644010853978843, 2.0641568409990847, -0.8406048886193428, -0.30787317437309647, -0.20172411964684556, 2.9464409948934227]
@item_row13 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "OI Growth"
args[:type] = ""
args[:vals] = [0, 0, -0.8121268899268889, 4.341206465523186, 1.136062554145436, -0.7928481118131626, -0.16434540325239466, -0.1524844979682214, 1.926767066125802]
@item_row14 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
args = { }
args[:key] = "ReOI (000's)"
args[:type] = ""
args[:vals] = [0, 0, -10648.0, 41106.0, 73629.0, 9489.0, -3819.0, -15854.0, 26232.0]
@item_row15 = FinModeling::MultiColumnCalculationSummaryRow.new(args)
@item.rows = [@item_row0,@item_row1,@item_row2,@item_row3,@item_row4,@item_row5,@item_row6,@item_row7,@item_row8,@item_row9,@item_row10,@item_row11,@item_row12,@item_row13,@item_row14,@item_row15]
