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 ) [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 ) [price_high] => Array ( [0] => 3.84 [1] => 2.75 [2] => 2.88 [3] => 2.97 [4] => 3.11 [5] => 7.23 [6] => 6.05 [7] => 10.32 [8] => 16.58 [9] => 22.55 [10] => 25.63 [11] => 42.12 [12] => 48.46 [13] => 43.78 [14] => 53.25 [15] => 61.98 [16] => 73.84 [17] => 89.55 ) [price_low] => Array ( [0] => 0.00 [1] => 1.41 [2] => 1.44 [3] => 1.63 [4] => 2.17 [5] => 2.53 [6] => 3.60 [7] => 4.63 [8] => 9.18 [9] => 14.40 [10] => 18.09 [11] => 21.60 [12] => 24.10 [13] => 18.06 [14] => 38.78 [15] => 45.98 [16] => 56.19 [17] => 69.77 ) [BS_share] => Array ( [0] => 64.63 [1] => 66.072 [2] => 66.324 [3] => 66.756 [4] => 63.43 [5] => 57.71 [6] => 58.24 [7] => 61.27 [8] => 62.49 [9] => 63.90 [10] => 77.05 [11] => 78.28 [12] => 89.70 [13] => 89.68 [14] => 91.65 [15] => 92.65 [16] => 92.67 [17] => 92.32 ) [Fiscal Year] => Array ( [0] => Dec96 [1] => Dec97 [2] => Dec98 [3] => Dec99 [4] => Dec00 [5] => Dec01 [6] => Dec02 [7] => Dec03 [8] => Dec04 [9] => Dec05 [10] => Dec06 [11] => Dec07 [12] => Dec08 [13] => Dec09 [14] => Dec10 [15] => Dec11 [16] => Dec12 [17] => Dec13 ) [quarter] => Array ( [0] => 199612 [1] => 199712 [2] => 199812 [3] => 199912 [4] => 200012 [5] => 200112 [6] => 200212 [7] => 200312 [8] => 200412 [9] => 200512 [10] => 200612 [11] => 200712 [12] => 200812 [13] => 200912 [14] => 201012 [15] => 201112 [16] => 201212 [17] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 60.348 [1] => 66.072 [2] => 66.324 [3] => 66.756 [4] => 65.076 [5] => 61.752 [6] => 62.376 [7] => 63.752 [8] => 65.956 [9] => 67.384 [10] => 76.398 [11] => 81.135 [12] => 86.768 [13] => 91.785 [14] => 93.209 [15] => 94.381 [16] => 94.954 [17] => 95.139 ) [Revenue] => Array ( [0] => 47.1 [1] => 50.5 [2] => 56.6 [3] => 63.139 [4] => 74.467 [5] => 84.836 [6] => 91.011 [7] => 113.535 [8] => 134.539 [9] => 158.036 [10] => 263.64 [11] => 385.34 [12] => 478.339 [13] => 516.885 [14] => 580.236 [15] => 691.449 [16] => 798.018 [17] => 861.26 ) [COGS] => Array ( [0] => 4.3 [1] => 3.8 [2] => 4.3 [3] => 4.711 [4] => 6.586 [5] => 11.353 [6] => 11.76 [7] => 18.477 [8] => 18.277 [9] => 24.039 [10] => 56.727 [11] => 78.047 [12] => 91.414 [13] => 97.236 [14] => 100.879 [15] => 119.014 [16] => 139.516 [17] => 146.692 ) [Gross Profit] => Array ( [0] => 42.8 [1] => 46.7 [2] => 52.3 [3] => 58.428 [4] => 67.881 [5] => 73.483 [6] => 79.251 [7] => 92.03 [8] => 133.232 [9] => 133.997 [10] => 206.913 [11] => 307.293 [12] => 386.925 [13] => 419.649 [14] => 479.357 [15] => 572.435 [16] => 658.502 [17] => 714.568 ) [SGA] => Array ( [0] => 17.4 [1] => 20.8 [2] => 22.7 [3] => 24.948 [4] => 29.467 [5] => 32.771 [6] => 30.283 [7] => 36.866 [8] => 39.824 [9] => 43.285 [10] => 86.901 [11] => 115.108 [12] => 134.887 [13] => 137.264 [14] => 155.096 [15] => 180.357 [16] => 205.178 [17] => 218.907 ) [RD] => Array ( [0] => 9.8 [1] => 11 [2] => 11.6 [3] => 13.475 [4] => 14.502 [5] => 16.893 [6] => 19.605 [7] => 23.792 [8] => 26.281 [9] => 30.688 [10] => 49.406 [11] => 56.481 [12] => 71.594 [13] => 79.856 [14] => 88.99 [15] => 108.53 [16] => 132.628 [17] => 151.439 ) [DDA] => Array ( [0] => 11.9 [1] => 4.2 [2] => 2.7 [3] => 2.762 [4] => 4.333 [5] => 7.631 [6] => 4.525 [7] => 7.098 [8] => 7.588 [9] => 8.107 [10] => 27.463 [11] => 38.949 [12] => 50.093 [13] => 64.186 [14] => 60.826 [15] => 65.955 [16] => 85.422 [17] => 80.701 ) [Operating Income] => Array ( [0] => 3.7 [1] => 10.7 [2] => 15.3 [3] => 17.243 [4] => 19.579 [5] => 18.548 [6] => 27.074 [7] => 30.317 [8] => 45.978 [9] => 58.84 [10] => 36.156 [11] => 126.769 [12] => 169.731 [13] => 183.477 [14] => 219.268 [15] => 265.559 [16] => 294.253 [17] => 321.863 ) [other_operating_charges] => Array ( [0] => -11.9 [1] => -4.2 [2] => -2.7 [3] => -2.762 [4] => -4.333 [5] => -5.271 [6] => -2.289 [7] => -1.055 [8] => -21.149 [9] => -1.184 [10] => -34.45 [11] => -8.935 [12] => -10.713 [13] => -19.052 [14] => -16.003 [15] => -17.989 [16] => -26.443 [17] => -22.359 ) [Month End Stock Price] => Array ( [0] => 3.375 [1] => 1.813 [2] => 2.75 [3] => 2.75 [4] => 2.813 [5] => 6.72 [6] => 5.05 [7] => 9.925 [8] => 16.03 [9] => 21.345 [10] => 21.745 [11] => 41.46 [12] => 27.89 [13] => 43.46 [14] => 52.07 [15] => 57.28 [16] => 67.34 [17] => 87.2 ) [mktcap] => Array ( [0] => 218.12625 [1] => 119.788536 [2] => 182.391 [3] => 183.579 [4] => 178.42859 [5] => 387.8112 [6] => 294.112 [7] => 608.10475 [8] => 1001.7147 [9] => 1363.9455 [10] => 1675.45225 [11] => 3245.4888 [12] => 2501.733 [13] => 3897.4928 [14] => 4772.2155 [15] => 5306.992 [16] => 6240.3978 [17] => 8050.304 ) [Cash and Equiv] => Array ( [0] => 17.1 [1] => 14 [2] => 6.6 [3] => 57.132 [4] => 47.54 [5] => 53.448 [6] => 61.132 [7] => 83.014 [8] => 138.446 [9] => 194.232 [10] => 104.486 [11] => 171.851 [12] => 233.875 [13] => 343.844 [14] => 472.934 [15] => 472.404 [16] => 577.155 [17] => 742.986 ) [ev_addition] => Array ( [0] => -17.1 [1] => -14 [2] => -6.6 [3] => -57.132 [4] => -47.54 [5] => -53.448 [6] => -61.132 [7] => -83.014 [8] => -138.446 [9] => -194.232 [10] => 18.834 [11] => -111.705 [12] => 15.92 [13] => -145.176 [14] => -345.371 [15] => -419.255 [16] => -577.155 [17] => -724.85 ) [ev_addition_per_share] => Array ( [0] => -0.265 [1] => -0.212 [2] => -0.1 [3] => -0.856 [4] => -0.749 [5] => -0.926 [6] => -1.05 [7] => -1.355 [8] => -2.215 [9] => -3.04 [10] => 0.244 [11] => -1.427 [12] => 0.177 [13] => -1.619 [14] => -3.768 [15] => -4.525 [16] => -6.228 [17] => -7.851 ) [ev_per_share] => Array ( [0] => 3.115 [1] => 1.603 [2] => 2.65 [3] => 1.89 [4] => 2.063 [5] => 5.79 [6] => 4 [7] => 8.575 [8] => 13.81 [9] => 18.305 [10] => 21.985 [11] => 40.03 [12] => 28.07 [13] => 41.84 [14] => 48.3 [15] => 52.75 [16] => 61.11 [17] => 79.35 ) [ev] => Array ( [0] => 201.02625 [1] => 105.788536 [2] => 175.791 [3] => 126.447 [4] => 130.88859 [5] => 334.3632 [6] => 232.98 [7] => 525.09075 [8] => 863.2687 [9] => 1169.7135 [10] => 1694.28625 [11] => 3133.7838 [12] => 2517.653 [13] => 3752.3168 [14] => 4426.8445 [15] => 4887.737 [16] => 5663.2428 [17] => 7325.454 ) [Non Operating Income] => Array ( [0] => 0.6 [1] => 0.9 [2] => 1.9 [3] => 2.626 [4] => 3.579 [5] => 1.434 [6] => 0.311 [7] => 0.357 [8] => 1.923 [9] => -0.023 [10] => -0.082 [11] => -0.6 [12] => 0.727 [13] => -1.287 [14] => -0.297 [15] => -0.369 [16] => -1.405 [17] => -1.046 ) [tax] => Array ( [0] => 1 [1] => 4.2 [2] => 5.8 [3] => 5.118 [4] => 6.848 [5] => 6.29 [6] => 8.426 [7] => 9.361 [8] => 13.334 [9] => 19.208 [10] => 18.905 [11] => 41.871 [12] => 55.02 [13] => 57.138 [14] => 63.262 [15] => 84.183 [16] => 90.064 [17] => 77.162 ) [Pretax Income] => Array ( [0] => 2.3 [1] => 11.6 [2] => 17.1 [3] => 19.869 [4] => 23.158 [5] => 19.982 [6] => 27.385 [7] => 30.674 [8] => 47.901 [9] => 63.111 [10] => 33.061 [11] => 124.263 [12] => 166.691 [13] => 173.529 [14] => 216.394 [15] => 264.858 [16] => 293.547 [17] => 322.489 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 4.294 [10] => 4.766 [11] => 4.916 [12] => 5.575 [13] => 1.74 [14] => 1.911 [15] => 3 [16] => 3.36 [17] => 2.841 ) [InterestExpense] => Array ( [0] => -1.7 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -7.779 [11] => -6.822 [12] => -9.342 [13] => -10.401 [14] => -4.488 [15] => -3.332 [16] => -2.661 [17] => -1.169 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 11.9 [1] => 4.2 [2] => 2.7 [3] => 2.762 [4] => 4.333 [5] => 7.631 [6] => 4.525 [7] => 7.098 [8] => 7.588 [9] => 8.107 [10] => 27.463 [11] => 38.949 [12] => 50.093 [13] => 64.186 [14] => 60.826 [15] => 65.955 [16] => 85.422 [17] => 80.701 ) [ReconciledDepreciation] => Array ( [0] => 11.9 [1] => 4.2 [2] => 2.7 [3] => 2.76 [4] => 4.33 [5] => 7.63 [6] => 4.53 [7] => 7.1 [8] => 7.59 [9] => 8.11 [10] => 27.46 [11] => 38.95 [12] => 50.09 [13] => 64.19 [14] => 60.83 [15] => 65.96 [16] => 85.42 [17] => 80.7 ) [EBIT] => Array ( [0] => 4 [1] => 10.7 [2] => 15.3 [3] => 17.243 [4] => 19.579 [5] => 18.548 [6] => 27.074 [7] => 30.317 [8] => 45.978 [9] => 58.84 [10] => 40.84 [11] => 131.085 [12] => 176.033 [13] => 183.93 [14] => 220.882 [15] => 268.19 [16] => 296.208 [17] => 323.658 ) [EBITDA_morn] => Array ( [0] => 15.9 [1] => 14.9 [2] => 18 [3] => 20.005 [4] => 23.912 [5] => 26.179 [6] => 31.599 [7] => 37.415 [8] => 53.566 [9] => 66.947 [10] => 68.303 [11] => 170.034 [12] => 226.126 [13] => 248.116 [14] => 281.708 [15] => 334.145 [16] => 381.63 [17] => 404.359 ) [EBITDA] => Array ( [0] => 15.9 [1] => 14.9 [2] => 18 [3] => 20.005 [4] => 23.912 [5] => 26.179 [6] => 31.599 [7] => 37.415 [8] => 53.566 [9] => 66.947 [10] => 68.303 [11] => 170.034 [12] => 226.126 [13] => 248.116 [14] => 281.708 [15] => 334.145 [16] => 381.63 [17] => 404.359 ) [EBITDA_1] => Array ( [0] => 15.9 [1] => 14.9 [2] => 18 [3] => 20.005 [4] => 23.912 [5] => 26.179 [6] => 31.599 [7] => 37.415 [8] => 53.566 [9] => 66.947 [10] => 68.303 [11] => 170.034 [12] => 226.126 [13] => 248.116 [14] => 281.708 [15] => 334.145 [16] => 381.63 [17] => 404.359 ) [DDA_new] => Array ( [0] => 11.9 [1] => 4.2 [2] => 2.7 [3] => 2.76 [4] => 4.33 [5] => 7.63 [6] => 4.53 [7] => 7.1 [8] => 7.59 [9] => 8.11 [10] => 27.46 [11] => 38.95 [12] => 50.09 [13] => 64.19 [14] => 60.83 [15] => 65.96 [16] => 85.42 [17] => 80.7 ) [EBITDA_new] => Array ( [0] => 15.9 [1] => 14.9 [2] => 18 [3] => 20.005 [4] => 23.912 [5] => 26.179 [6] => 31.599 [7] => 37.415 [8] => 53.566 [9] => 66.947 [10] => 68.303 [11] => 170.034 [12] => 226.126 [13] => 248.116 [14] => 281.708 [15] => 334.145 [16] => 381.63 [17] => 404.359 ) [EBITDA_per_share] => Array ( [0] => 0.26 [1] => 0.23 [2] => 0.27 [3] => 0.3 [4] => 0.37 [5] => 0.42 [6] => 0.51 [7] => 0.59 [8] => 0.81 [9] => 0.99 [10] => 0.89 [11] => 2.1 [12] => 2.61 [13] => 2.7 [14] => 3.02 [15] => 3.54 [16] => 4.02 [17] => 4.25 ) [Operating_Income_per_share] => Array ( [0] => 0.06 [1] => 0.16 [2] => 0.23 [3] => 0.26 [4] => 0.3 [5] => 0.3 [6] => 0.43 [7] => 0.48 [8] => 0.7 [9] => 0.87 [10] => 0.47 [11] => 1.56 [12] => 1.96 [13] => 2 [14] => 2.35 [15] => 2.81 [16] => 3.1 [17] => 3.38 ) [Net Income] => Array ( [0] => 1.3 [1] => 7.4 [2] => 11.3 [3] => 14.751 [4] => 16.31 [5] => 13.692 [6] => 18.959 [7] => 21.313 [8] => 34.567 [9] => 43.903 [10] => 14.156 [11] => 82.392 [12] => 111.671 [13] => 116.391 [14] => 153.132 [15] => 180.675 [16] => 203.483 [17] => 245.327 ) [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 ) [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 ) [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 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Shares Outstanding] => Array ( [0] => 60.348 [1] => 66.072 [2] => 66.324 [3] => 66.756 [4] => 65.076 [5] => 61.752 [6] => 62.376 [7] => 63.752 [8] => 65.956 [9] => 67.384 [10] => 76.398 [11] => 81.135 [12] => 86.768 [13] => 91.785 [14] => 93.209 [15] => 94.381 [16] => 94.954 [17] => 95.139 ) [shares_diluted] => Array ( [0] => 60.348 [1] => 66.072 [2] => 66.324 [3] => 66.756 [4] => 65.076 [5] => 61.752 [6] => 62.376 [7] => 63.752 [8] => 65.956 [9] => 67.384 [10] => 76.398 [11] => 81.135 [12] => 86.768 [13] => 91.785 [14] => 93.209 [15] => 94.381 [16] => 94.954 [17] => 95.139 ) [shares_basic] => Array ( [0] => 60.348 [1] => 62.968 [2] => 64.208 [3] => 65.464 [4] => 63.216 [5] => 58.216 [6] => 58.392 [7] => 59.832 [8] => 61.910 [9] => 63.498 [10] => 72.595 [11] => 77.792 [12] => 82.975 [13] => 88.486 [14] => 90.684 [15] => 92.120 [16] => 92.622 [17] => 92.691 ) [COGS_pct] => Array ( [0] => 0.09 [1] => 0.08 [2] => 0.08 [3] => 0.07 [4] => 0.09 [5] => 0.13 [6] => 0.13 [7] => 0.16 [8] => 0.14 [9] => 0.15 [10] => 0.22 [11] => 0.20 [12] => 0.19 [13] => 0.19 [14] => 0.17 [15] => 0.17 [16] => 0.17 [17] => 0.17 ) [Gross Profit_pct] => Array ( [0] => 90.87 [1] => 92.48 [2] => 92.40 [3] => 92.54 [4] => 91.16 [5] => 86.62 [6] => 87.08 [7] => 81.06 [8] => 99.03 [9] => 84.79 [10] => 78.48 [11] => 79.75 [12] => 80.89 [13] => 81.19 [14] => 82.61 [15] => 82.79 [16] => 82.52 [17] => 82.97 ) [SGA_pct] => Array ( [0] => 36.94 [1] => 41.19 [2] => 40.11 [3] => 39.51 [4] => 39.57 [5] => 38.63 [6] => 33.27 [7] => 32.47 [8] => 29.60 [9] => 27.39 [10] => 32.96 [11] => 29.87 [12] => 28.20 [13] => 26.56 [14] => 26.73 [15] => 26.08 [16] => 25.71 [17] => 25.42 ) [Interest Expense_pct] => Array ( [0] => -3.61 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => -2.95 [11] => -1.77 [12] => -1.95 [13] => -2.01 [14] => -0.77 [15] => -0.48 [16] => -0.33 [17] => -0.14 ) [Pretax Income_pct] => Array ( [0] => 4.88 [1] => 22.97 [2] => 30.21 [3] => 31.47 [4] => 31.10 [5] => 23.55 [6] => 30.09 [7] => 27.02 [8] => 35.60 [9] => 39.93 [10] => 12.54 [11] => 32.25 [12] => 34.85 [13] => 33.57 [14] => 37.29 [15] => 38.30 [16] => 36.78 [17] => 37.44 ) [Net Income_pct] => Array ( [0] => 2.76 [1] => 14.65 [2] => 19.96 [3] => 23.36 [4] => 21.90 [5] => 16.14 [6] => 20.83 [7] => 18.77 [8] => 25.69 [9] => 27.78 [10] => 5.37 [11] => 21.38 [12] => 23.35 [13] => 22.52 [14] => 26.39 [15] => 26.13 [16] => 25.50 [17] => 28.48 ) [DaysSalesOutstanding] => Array ( [0] => 56.57 [1] => 57.82 [2] => 57.39 [3] => 60.8 [4] => 115.51 [5] => 121.13 [6] => 118.76 [7] => 64.39 [8] => 115.04 [9] => 102.08 [10] => 125.27 [11] => 109.67 [12] => 120.02 [13] => 108.62 [14] => 140.91 [15] => 130.86 [16] => 143.1 [17] => 126.54 ) [DaysInventory] => 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 ) [Payable] => Array ( [0] => 0.5 [1] => 0.2 [2] => 0.2 [3] => 0.222 [4] => 0.459 [5] => 0.624 [6] => 0.627 [7] => 0.988 [8] => 1.1 [9] => 1.33 [10] => 3.599 [11] => 3.603 [12] => 13.711 [13] => 14.688 [14] => 8.42 [15] => 13.2 [16] => 13.106 [17] => 17.272 ) [DaysPayable] => Array ( [0] => 3.87 [1] => 1.45 [2] => 1.29 [3] => 1.28 [4] => 2.25 [5] => 2.68 [6] => 2.51 [7] => 3.18 [8] => 2.98 [9] => 3.07 [10] => 4.98 [11] => 3.41 [12] => 10.46 [13] => 10.37 [14] => 5.3 [15] => 6.97 [16] => 5.99 [17] => 7.32 ) [Accts Rec.] => Array ( [0] => 7.3 [1] => 8 [2] => 8.9 [3] => 10.518 [4] => 23.567 [5] => 28.155 [6] => 29.612 [7] => 20.028 [8] => 42.404 [9] => 44.199 [10] => 90.482 [11] => 115.78 [12] => 157.285 [13] => 153.819 [14] => 224.006 [15] => 247.898 [16] => 312.866 [17] => 298.579 ) [Inventory] => 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 ) [inventory2sales] => 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 ) [Total Current Assets] => Array ( [0] => 25.1 [1] => 37.9 [2] => 53.7 [3] => 70.915 [4] => 71.802 [5] => 83.402 [6] => 92.491 [7] => 122.559 [8] => 184.254 [9] => 242.486 [10] => 215.944 [11] => 305.169 [12] => 397.153 [13] => 515.49 [14] => 714.633 [15] => 740.033 [16] => 913.359 [17] => 1067.596 ) [Other Current Assets] => Array ( [0] => 0.7 [1] => 15.9 [2] => 38.2 [3] => 3.265 [4] => 0.695 [5] => 1.799 [6] => 1.747 [7] => 19.517 [8] => 3.404 [9] => 4.055 [10] => 20.976 [11] => 17.538 [12] => 5.993 [13] => 17.827 [14] => 17.693 [15] => 19.731 [16] => 23.338 [17] => 26.031 ) [Net PPE] => Array ( [0] => 4.3 [1] => 4.8 [2] => 3.7 [3] => 3.529 [4] => 5.152 [5] => 4.915 [6] => 4.302 [7] => 5.801 [8] => 5.551 [9] => 6.362 [10] => 25.53 [11] => 29.082 [12] => 36.812 [13] => 35.131 [14] => 36.921 [15] => 45.638 [16] => 52.253 [17] => 78.674 ) [Intangibles] => Array ( [0] => 2.2 [1] => 2.6 [2] => 2.3 [3] => 1.946 [4] => 18.197 [5] => 23.436 [6] => 23.713 [7] => 50.027 [8] => 48.385 [9] => 53.866 [10] => 658.205 [11] => 631.434 [12] => 1421.401 [13] => 1361.137 [14] => 1313.403 [15] => 1608.795 [16] => 1602.42 [17] => 1547.094 ) [Total Assets] => Array ( [0] => 43.4 [1] => 54.6 [2] => 68 [3] => 83.891 [4] => 101.12 [5] => 117.762 [6] => 127.001 [7] => 180.559 [8] => 239.646 [9] => 305.509 [10] => 902.696 [11] => 969.292 [12] => 1864.514 [13] => 1920.182 [14] => 2126.876 [15] => 2448.47 [16] => 2607.417 [17] => 2722.382 ) [Other Long-Term Assets] => Array ( [0] => 11.8 [1] => 9.3 [2] => 8.3 [3] => 7.501 [4] => 5.969 [5] => 6.009 [6] => 6.495 [7] => 2.172 [8] => 1.456 [9] => 2.795 [10] => 3.017 [11] => 3.607 [12] => 9.148 [13] => 8.424 [14] => 61.919 [15] => 54.004 [16] => 39.385 [17] => 29.018 ) [Total Assets Non-liquid] => Array ( [0] => 26.3 [1] => 40.6 [2] => 61.4 [3] => 26.759 [4] => 53.58 [5] => 64.314 [6] => 65.869 [7] => 97.545 [8] => 101.2 [9] => 111.277 [10] => 798.21 [11] => 797.441 [12] => 1630.639 [13] => 1576.338 [14] => 1653.942 [15] => 1976.066 [16] => 2030.262 [17] => 1979.396 ) [HardAssets] => Array ( [0] => 24.1 [1] => 38 [2] => 59.1 [3] => 24.813 [4] => 35.383 [5] => 40.878 [6] => 42.156 [7] => 47.518 [8] => 52.815 [9] => 57.411 [10] => 140.005 [11] => 166.007 [12] => 209.238 [13] => 215.201 [14] => 340.539 [15] => 367.271 [16] => 427.842 [17] => 432.302 ) [Accts Payable] => Array ( [0] => 0.5 [1] => 0.2 [2] => 0.2 [3] => 0.222 [4] => 11.959 [5] => 18.249 [6] => 9.213 [7] => 15.611 [8] => 20.271 [9] => 28.236 [10] => 64.385 [11] => 65.352 [12] => 69.846 [13] => 70.59 [14] => 79.386 [15] => 105.173 [16] => 117.036 [17] => 130.607 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 13.927 [11] => 7.716 [12] => 29.63 [13] => 26.758 [14] => 31.962 [15] => 74.423 [16] => 53.149 [17] => 0 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 13.927 [11] => 7.716 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [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 ) [Total Current Liabilities] => Array ( [0] => 10.5 [1] => 14.2 [2] => 15.6 [3] => 18.26 [4] => 31.756 [5] => 43.369 [6] => 35.608 [7] => 53.485 [8] => 64.177 [9] => 76.47 [10] => 179.538 [11] => 195.867 [12] => 267.664 [13] => 266.766 [14] => 311.369 [15] => 438.751 [16] => 477.387 [17] => 440.431 ) [Other Current Liab.] => Array ( [0] => 10 [1] => 14 [2] => 15.4 [3] => 18.038 [4] => 19.797 [5] => 25.12 [6] => 26.395 [7] => 37.874 [8] => 43.906 [9] => 48.234 [10] => 101.226 [11] => 122.799 [12] => 168.188 [13] => 169.418 [14] => 200.021 [15] => 259.155 [16] => 307.202 [17] => 309.824 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0.2 [3] => 0.166 [4] => 0.166 [5] => 0.166 [6] => 0.166 [7] => 0.332 [8] => 0.332 [9] => 0.332 [10] => 0.783 [11] => 0.783 [12] => 0.897 [13] => 0.897 [14] => 0.916 [15] => 0.927 [16] => 0.932 [17] => 0.932 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 36.7 [3] => 37.543 [4] => 37.588 [5] => 37.822 [6] => 41.416 [7] => 44.369 [8] => 50.868 [9] => 59.543 [10] => 344.615 [11] => 355.241 [12] => 806.755 [13] => 801.574 [14] => 856.718 [15] => 905.662 [16] => 927.368 [17] => 926.031 ) [Retained Earnings] => Array ( [0] => -3.1 [1] => 4.3 [2] => 15.7 [3] => 30.427 [4] => 46.737 [5] => 60.429 [6] => 79.388 [7] => 100.701 [8] => 135.268 [9] => 179.171 [10] => 193.327 [11] => 274.139 [12] => 385.81 [13] => 502.201 [14] => 655.333 [15] => 836.008 [16] => 1039.491 [17] => 1284.818 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -2.375 [4] => -15.127 [5] => -23.953 [6] => -30.337 [7] => -22.768 [8] => -17.7 [9] => -18.34 [10] => -11.65 [11] => -5.182 [12] => -9.079 [13] => -0.853 [14] => 0 [15] => 0 [16] => -36.151 [17] => -72.891 ) [Total Equity] => Array ( [0] => 33 [1] => 40.4 [2] => 52.4 [3] => 65.631 [4] => 69.364 [5] => 74.393 [6] => 91.393 [7] => 127.074 [8] => 175.469 [9] => 224.977 [10] => 534.793 [11] => 641.21 [12] => 1182.899 [13] => 1312.631 [14] => 1529.929 [15] => 1754.473 [16] => 1940.291 [17] => 2136.246 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 109.393 [11] => 52.43 [12] => 249.795 [13] => 198.668 [14] => 127.563 [15] => 53.149 [16] => 0 [17] => 18.136 ) [Total Liabilities] => Array ( [0] => 10.4 [1] => 14.2 [2] => 15.6 [3] => 18.26 [4] => 31.756 [5] => 43.369 [6] => 35.608 [7] => 53.485 [8] => 64.177 [9] => 80.532 [10] => 367.903 [11] => 328.082 [12] => 681.615 [13] => 607.551 [14] => 596.947 [15] => 693.997 [16] => 667.126 [17] => 586.136 ) [Other Long-Term Liab.] => Array ( [0] => -0.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 4.062 [10] => 7.53 [11] => 17.314 [12] => 36.629 [13] => 34.804 [14] => 82.989 [15] => 100.479 [16] => 96.917 [17] => 60.67 ) [Cash and Equiv_pct] => Array ( [0] => 39.40 [1] => 25.64 [2] => 9.71 [3] => 68.10 [4] => 47.01 [5] => 45.39 [6] => 48.14 [7] => 45.98 [8] => 57.77 [9] => 63.58 [10] => 11.57 [11] => 17.73 [12] => 12.54 [13] => 17.91 [14] => 22.24 [15] => 19.29 [16] => 22.14 [17] => 27.29 ) [Accts Rec._pct] => Array ( [0] => 16.82 [1] => 14.65 [2] => 13.09 [3] => 12.54 [4] => 23.31 [5] => 23.91 [6] => 23.32 [7] => 11.09 [8] => 17.69 [9] => 14.47 [10] => 10.02 [11] => 11.94 [12] => 8.44 [13] => 8.01 [14] => 10.53 [15] => 10.12 [16] => 12.00 [17] => 10.97 ) [Inventory_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Current Assets_pct] => Array ( [0] => 1.61 [1] => 29.12 [2] => 56.18 [3] => 3.89 [4] => 0.69 [5] => 1.53 [6] => 1.38 [7] => 10.81 [8] => 1.42 [9] => 1.33 [10] => 2.32 [11] => 1.81 [12] => 0.32 [13] => 0.93 [14] => 0.83 [15] => 0.81 [16] => 0.90 [17] => 0.96 ) [Total Current Assets_pct] => Array ( [0] => 57.83 [1] => 69.41 [2] => 78.97 [3] => 84.53 [4] => 71.01 [5] => 70.82 [6] => 72.83 [7] => 67.88 [8] => 76.89 [9] => 79.37 [10] => 23.92 [11] => 31.48 [12] => 21.30 [13] => 26.85 [14] => 33.60 [15] => 30.22 [16] => 35.03 [17] => 39.22 ) [Net PPE_pct] => Array ( [0] => 9.91 [1] => 8.79 [2] => 5.44 [3] => 4.21 [4] => 5.09 [5] => 4.17 [6] => 3.39 [7] => 3.21 [8] => 2.32 [9] => 2.08 [10] => 2.83 [11] => 3.00 [12] => 1.97 [13] => 1.83 [14] => 1.74 [15] => 1.86 [16] => 2.00 [17] => 2.89 ) [Intangibles_pct] => Array ( [0] => 5.07 [1] => 4.76 [2] => 3.38 [3] => 2.32 [4] => 18.00 [5] => 19.90 [6] => 18.67 [7] => 27.71 [8] => 20.19 [9] => 17.63 [10] => 72.92 [11] => 65.14 [12] => 76.23 [13] => 70.89 [14] => 61.75 [15] => 65.71 [16] => 61.46 [17] => 56.83 ) [Other Long-Term Assets_pct] => Array ( [0] => 27.19 [1] => 17.03 [2] => 12.21 [3] => 8.94 [4] => 5.90 [5] => 5.10 [6] => 5.11 [7] => 1.20 [8] => 0.61 [9] => 0.91 [10] => 0.33 [11] => 0.37 [12] => 0.49 [13] => 0.44 [14] => 2.91 [15] => 2.21 [16] => 1.51 [17] => 1.07 ) [Accts Payable_pct] => Array ( [0] => 1.15 [1] => 0.37 [2] => 0.29 [3] => 0.26 [4] => 11.83 [5] => 15.50 [6] => 7.25 [7] => 8.65 [8] => 8.46 [9] => 9.24 [10] => 7.13 [11] => 6.74 [12] => 3.75 [13] => 3.68 [14] => 3.73 [15] => 4.30 [16] => 4.49 [17] => 4.80 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 1.54 [11] => 0.80 [12] => 1.59 [13] => 1.39 [14] => 1.50 [15] => 3.04 [16] => 2.04 [17] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => 23.04 [1] => 25.64 [2] => 22.65 [3] => 21.50 [4] => 19.58 [5] => 21.33 [6] => 20.78 [7] => 20.98 [8] => 18.32 [9] => 15.79 [10] => 11.21 [11] => 12.67 [12] => 9.02 [13] => 8.82 [14] => 9.40 [15] => 10.58 [16] => 11.78 [17] => 11.38 ) [Total Current Liabilities_pct] => Array ( [0] => 24.19 [1] => 26.01 [2] => 22.94 [3] => 21.77 [4] => 31.40 [5] => 36.83 [6] => 28.04 [7] => 29.62 [8] => 26.78 [9] => 25.03 [10] => 19.89 [11] => 20.21 [12] => 14.36 [13] => 13.89 [14] => 14.64 [15] => 17.92 [16] => 18.31 [17] => 16.18 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 12.12 [11] => 5.41 [12] => 13.40 [13] => 10.35 [14] => 6.00 [15] => 2.17 [16] => 0.00 [17] => 0.67 ) [Other Long-Term Liab._pct] => Array ( [0] => -0.23 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 1.33 [10] => 8.75 [11] => 8.23 [12] => 8.80 [13] => 7.40 [14] => 7.43 [15] => 8.25 [16] => 7.28 [17] => 4.69 ) [Total Liabilities_pct] => Array ( [0] => 23.96 [1] => 26.01 [2] => 22.94 [3] => 21.77 [4] => 31.40 [5] => 36.83 [6] => 28.04 [7] => 29.62 [8] => 26.78 [9] => 26.36 [10] => 40.76 [11] => 33.85 [12] => 36.56 [13] => 31.64 [14] => 28.07 [15] => 28.34 [16] => 25.59 [17] => 21.53 ) [netcash] => Array ( [0] => 0.1 [1] => -0 [2] => -0.14 [3] => 0.58 [4] => 0.25 [5] => 0.17 [6] => 0.44 [7] => 0.48 [8] => 1.19 [9] => 1.78 [10] => -3.42 [11] => -2 [12] => -4.99 [13] => -2.94 [14] => -1.35 [15] => -2.39 [16] => -0.97 [17] => 1.7 ) [NCAV] => Array ( [0] => 0.19 [1] => 0.09 [2] => -0.04 [3] => 0.7 [4] => 0.53 [5] => 0.54 [6] => 0.82 [7] => 0.73 [8] => 1.7 [9] => 2.3 [10] => -2.54 [11] => -0.89 [12] => -3.68 [13] => -1.65 [14] => 0.48 [15] => -0.38 [16] => 1.56 [17] => 4.12 ) [NCAV_real] => Array ( [0] => 0.23 [1] => 0.36 [2] => 0.57 [3] => 0.79 [4] => 0.63 [5] => 0.69 [6] => 0.98 [7] => 1.13 [8] => 1.92 [9] => 2.53 [10] => -1.97 [11] => -0.29 [12] => -3.17 [13] => -1.03 [14] => 1.28 [15] => 0.5 [16] => 2.66 [17] => 5.22 ) [Book Value Per Share] => Array ( [0] => 0.51 [1] => 0.61 [2] => 0.79 [3] => 0.98 [4] => 1.09 [5] => 1.29 [6] => 1.57 [7] => 2.07 [8] => 2.81 [9] => 3.52 [10] => 6.94 [11] => 8.19 [12] => 13.19 [13] => 14.64 [14] => 16.69 [15] => 18.94 [16] => 20.94 [17] => 23.14 ) [Tangibles_book_per_share] => Array ( [0] => 0.48 [1] => 0.57 [2] => 0.76 [3] => 0.95 [4] => 0.81 [5] => 0.88 [6] => 1.16 [7] => 1.26 [8] => 2.03 [9] => 2.68 [10] => -1.6 [11] => 0.12 [12] => -2.66 [13] => -0.54 [14] => 2.36 [15] => 1.57 [16] => 3.65 [17] => 6.38 ) [deb2equity] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.231 [11] => 0.094 [12] => 0.236 [13] => 0.172 [14] => 0.104 [15] => 0.073 [16] => 0.027 [17] => 0.008 ) [debt2rev_totaldebt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 123.32 [11] => 60.146 [12] => 279.425 [13] => 225.426 [14] => 159.525 [15] => 127.572 [16] => 53.149 [17] => 18.136 ) [debt2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.468 [11] => 0.156 [12] => 0.584 [13] => 0.436 [14] => 0.275 [15] => 0.184 [16] => 0.067 [17] => 0.021 ) [cogs2rev] => Array ( [0] => 0.09 [1] => 0.08 [2] => 0.08 [3] => 0.07 [4] => 0.09 [5] => 0.13 [6] => 0.13 [7] => 0.16 [8] => 0.14 [9] => 0.15 [10] => 0.22 [11] => 0.20 [12] => 0.19 [13] => 0.19 [14] => 0.17 [15] => 0.17 [16] => 0.17 [17] => 0.17 ) [inventory2rev] => 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 ) [ar2asset] => Array ( [0] => 0.168 [1] => 0.147 [2] => 0.131 [3] => 0.125 [4] => 0.233 [5] => 0.239 [6] => 0.233 [7] => 0.111 [8] => 0.177 [9] => 0.145 [10] => 0.1 [11] => 0.119 [12] => 0.084 [13] => 0.08 [14] => 0.105 [15] => 0.101 [16] => 0.12 [17] => 0.11 ) [cash2asset] => Array ( [0] => 0.394 [1] => 0.256 [2] => 0.097 [3] => 0.681 [4] => 0.47 [5] => 0.454 [6] => 0.481 [7] => 0.46 [8] => 0.578 [9] => 0.636 [10] => 0.116 [11] => 0.177 [12] => 0.125 [13] => 0.179 [14] => 0.222 [15] => 0.193 [16] => 0.221 [17] => 0.273 ) [equity2asset] => Array ( [0] => 0.76 [1] => 0.74 [2] => 0.771 [3] => 0.782 [4] => 0.686 [5] => 0.632 [6] => 0.72 [7] => 0.704 [8] => 0.732 [9] => 0.736 [10] => 0.592 [11] => 0.662 [12] => 0.634 [13] => 0.684 [14] => 0.719 [15] => 0.717 [16] => 0.744 [17] => 0.785 ) [equity2liab_tangbile] => Array ( [0] => 2.962 [1] => 2.662 [2] => 3.212 [3] => 3.488 [4] => 1.611 [5] => 1.175 [6] => 1.901 [7] => 1.441 [8] => 1.98 [9] => 2.125 [10] => 0 [11] => 0.03 [12] => 0 [13] => 0 [14] => 0.363 [15] => 0.21 [16] => 0.506 [17] => 1.005 ) [ppe2asset] => Array ( [0] => 0.099 [1] => 0.088 [2] => 0.054 [3] => 0.042 [4] => 0.051 [5] => 0.042 [6] => 0.034 [7] => 0.032 [8] => 0.023 [9] => 0.021 [10] => 0.028 [11] => 0.03 [12] => 0.02 [13] => 0.018 [14] => 0.017 [15] => 0.019 [16] => 0.02 [17] => 0.029 ) [interest2rev] => Array ( [0] => -3.609 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -2.951 [11] => -1.77 [12] => -1.953 [13] => -2.012 [14] => -0.773 [15] => -0.482 [16] => -0.333 [17] => -0.136 ) [std2asset] => Array ( [0] => 0.242 [1] => 0.26 [2] => 0.229 [3] => 0.218 [4] => 0.314 [5] => 0.368 [6] => 0.28 [7] => 0.296 [8] => 0.268 [9] => 0.25 [10] => 0.199 [11] => 0.202 [12] => 0.144 [13] => 0.139 [14] => 0.146 [15] => 0.179 [16] => 0.183 [17] => 0.162 ) [ltd2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.121 [11] => 0.054 [12] => 0.134 [13] => 0.103 [14] => 0.06 [15] => 0.022 [16] => 0 [17] => 0.007 ) [turnover] => Array ( [0] => 1.085 [1] => 0.925 [2] => 0.832 [3] => 0.753 [4] => 0.736 [5] => 0.72 [6] => 0.717 [7] => 0.629 [8] => 0.561 [9] => 0.517 [10] => 0.292 [11] => 0.398 [12] => 0.257 [13] => 0.269 [14] => 0.273 [15] => 0.282 [16] => 0.306 [17] => 0.316 ) [CF_Net Income] => Array ( [0] => 1.6 [1] => 7.4 [2] => 11.3 [3] => 14.751 [4] => 16.31 [5] => 13.692 [6] => 18.959 [7] => 21.313 [8] => 34.567 [9] => 43.903 [10] => 14.156 [11] => 82.392 [12] => 111.671 [13] => 116.391 [14] => 153.132 [15] => 180.675 [16] => 203.483 [17] => 245.327 ) [buybackratio] => Array ( [0] => -25.88 [1] => -0.04 [2] => -0.04 [3] => -0.07 [4] => -0.12 [5] => -0.39 [6] => -0.24 [7] => -0.35 [8] => -0.17 [9] => -0.14 [10] => -0.44 [11] => -0.1 [12] => -0.02 [13] => -0.01 [14] => -0.01 [15] => -0.01 [16] => -0.01 [17] => -0.01 ) [grahamnumber] => Array ( [0] => 0.52 [1] => 1.2 [2] => 1.7 [3] => 2.18 [4] => 2.16 [5] => 2.17 [6] => 2.92 [7] => 3.14 [8] => 5.03 [9] => 6.43 [10] => 0 [11] => 1.72 [12] => 0 [13] => 0 [14] => 9.42 [15] => 8.31 [16] => 13.42 [17] => 19.53 ) [CF_DDA] => Array ( [0] => 11.9 [1] => 4.2 [2] => 2.7 [3] => 2.762 [4] => 4.333 [5] => 7.631 [6] => 4.525 [7] => 7.098 [8] => 7.588 [9] => 8.107 [10] => 27.463 [11] => 38.949 [12] => 50.093 [13] => 64.186 [14] => 60.826 [15] => 65.955 [16] => 85.422 [17] => 80.701 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 13.5 [1] => 12.7 [2] => 15.6 [3] => 18.341 [4] => 22.85 [5] => 23.638 [6] => 22.116 [7] => 38.806 [8] => 51.366 [9] => 67.825 [10] => 89.697 [11] => 127.128 [12] => 196.708 [13] => 173.689 [14] => 166.884 [15] => 307.661 [16] => 298.415 [17] => 332.983 ) [Cash Flow from Others] => Array ( [0] => 0.5 [1] => 1.2 [2] => 2.7 [3] => 0.464 [4] => 0.739 [5] => 0.868 [6] => 1.12 [7] => 1.133 [8] => 0.153 [9] => 0.796 [10] => 34.803 [11] => 11.499 [12] => 10.496 [13] => 1.87 [14] => 9.042 [15] => 13.626 [16] => 19.534 [17] => 26.865 ) [Cash Flow_PPE] => Array ( [0] => -2.5 [1] => -2.1 [2] => -0.9 [3] => -1.758 [4] => -3.173 [5] => -2.07 [6] => -1.612 [7] => -2.761 [8] => -3.191 [9] => -4.752 [10] => -7.843 [11] => -10.859 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -0.1 [4] => -7.881 [5] => -4.314 [6] => -4.277 [7] => -22.335 [8] => 0 [9] => -4.385 [10] => -304.812 [11] => -0.119 [12] => -320.13 [13] => 0 [14] => 0 [15] => -269.486 [16] => -45.075 [17] => -4.224 ) [Cash Flow_CPEX] => Array ( [0] => -2.5 [1] => -2.1 [2] => -0.9 [3] => -1.758 [4] => -3.173 [5] => -2.07 [6] => -1.612 [7] => -2.761 [8] => -3.191 [9] => -4.752 [10] => -7.843 [11] => -10.859 [12] => -16.639 [13] => -8.311 [14] => -14.26 [15] => -22.063 [16] => -23.977 [17] => -28.848 ) [Cash Flow from Investing] => Array ( [0] => -2.6 [1] => -16.1 [2] => -23.5 [3] => -13.042 [4] => -7.38 [5] => 8.983 [6] => 2.856 [7] => -15.888 [8] => -53.19 [9] => 28.162 [10] => -294.631 [11] => -15.418 [12] => -337.999 [13] => -10.731 [14] => -6.648 [15] => -291.643 [16] => -68.956 [17] => -33.177 ) [Net Issuance of Stock] => Array ( [0] => 36.3 [1] => 0.3 [2] => 0.5 [3] => -1.519 [4] => -19.611 [5] => -10.42 [6] => -7.455 [7] => 7.513 [8] => 5.893 [9] => -1.461 [10] => 6.256 [11] => -0.056 [12] => -8.288 [13] => -38.389 [14] => 1.592 [15] => -10.537 [16] => -93.031 [17] => -113.145 ) [Issuance of Stock] => Array ( [0] => 41.4 [1] => 0.3 [2] => 0.5 [3] => 1.031 [4] => 1.977 [5] => 5.295 [6] => 4.464 [7] => 7.513 [8] => 5.893 [9] => 6.031 [10] => 6.256 [11] => 7.956 [12] => 1.72 [13] => 1.515 [14] => 1.592 [15] => 2.167 [16] => 2.446 [17] => 2.987 ) [Net Issuance of Debt] => Array ( [0] => -38.2 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 121.267 [11] => -63.179 [12] => 218.995 [13] => -54.23 [14] => -65.913 [15] => -31.976 [16] => -74.408 [17] => -53.149 ) [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 ) [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 ) [Cash from Financing] => Array ( [0] => -1.9 [1] => 0.3 [2] => 0.5 [3] => -1.519 [4] => -19.611 [5] => -10.42 [6] => -7.455 [7] => 7.513 [8] => 5.893 [9] => -1.461 [10] => 130.774 [11] => -55.829 [12] => 217.75 [13] => -64.09 [14] => -29.639 [15] => -9.676 [16] => -124.846 [17] => -129.759 ) [Other Financing] => Array ( [0] => 7.1054273576E-15 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 3.251 [11] => 7.406 [12] => 7.043 [13] => 28.529 [14] => 34.682 [15] => 32.837 [16] => 42.593 [17] => 36.535 ) [Net Change in Cash] => Array ( [0] => 9 [1] => -3.1 [2] => -7.4 [3] => 3.812 [4] => -4.088 [5] => 22.232 [6] => 17.653 [7] => 31.84 [8] => 5.509 [9] => 92.619 [10] => -71.851 [11] => 62.909 [12] => 60.952 [13] => 107.702 [14] => 136.601 [15] => -0.651 [16] => 104.875 [17] => 165.783 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 1.7763568394E-15 [2] => 0 [3] => 0.032 [4] => 0.053 [5] => 0.031 [6] => 0.136 [7] => 1.409 [8] => 1.44 [9] => -1.907 [10] => 2.309 [11] => 7.028 [12] => -15.507 [13] => 8.834 [14] => 6.004 [15] => -6.993 [16] => 0.262 [17] => -4.264 ) [total_freecashflow] => Array ( [0] => 11 [1] => 10.6 [2] => 14.7 [3] => 16.583 [4] => 19.677 [5] => 21.568 [6] => 20.504 [7] => 36.045 [8] => 48.175 [9] => 63.073 [10] => 81.854 [11] => 116.269 [12] => 180.069 [13] => 165.378 [14] => 152.624 [15] => 285.598 [16] => 274.438 [17] => 304.135 ) [CF_Net Income_pct] => Array ( [0] => 11.85 [1] => 58.27 [2] => 72.44 [3] => 80.43 [4] => 71.38 [5] => 57.92 [6] => 85.73 [7] => 54.92 [8] => 67.30 [9] => 64.73 [10] => 15.78 [11] => 64.81 [12] => 56.77 [13] => 67.01 [14] => 91.76 [15] => 58.73 [16] => 68.19 [17] => 73.68 ) [CF_DDA_pct] => Array ( [0] => 12 [1] => 4 [2] => 3 [3] => 3 [4] => 4 [5] => 8 [6] => 5 [7] => 7 [8] => 8 [9] => 8 [10] => 27 [11] => 39 [12] => 50 [13] => 64 [14] => 61 [15] => 66 [16] => 85 [17] => 81 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -18.52 [1] => -16.54 [2] => -5.77 [3] => -9.59 [4] => -13.89 [5] => -8.76 [6] => -7.29 [7] => -7.11 [8] => -6.21 [9] => -7.01 [10] => -8.74 [11] => -8.54 [12] => -8.46 [13] => -4.78 [14] => -8.54 [15] => -7.17 [16] => -8.03 [17] => -8.66 ) [Cash Flow from Investing_pct] => Array ( [0] => -19.26 [1] => -126.77 [2] => -150.64 [3] => -71.11 [4] => -32.30 [5] => 38.00 [6] => 12.91 [7] => -40.94 [8] => -103.55 [9] => 41.52 [10] => -328.47 [11] => -12.13 [12] => -171.83 [13] => -6.18 [14] => -3.98 [15] => -94.79 [16] => -23.11 [17] => -9.96 ) [Net Issuance of Stock_pct] => Array ( [0] => 268.89 [1] => 2.36 [2] => 3.21 [3] => -8.28 [4] => -85.82 [5] => -44.08 [6] => -33.71 [7] => 19.36 [8] => 11.47 [9] => -2.15 [10] => 6.97 [11] => -0.04 [12] => -4.21 [13] => -22.10 [14] => 0.95 [15] => -3.42 [16] => -31.18 [17] => -33.98 ) [Net Issuance of Debt_pct] => Array ( [0] => -282.96 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 135.20 [11] => -49.70 [12] => 111.33 [13] => -31.22 [14] => -39.50 [15] => -10.39 [16] => -24.93 [17] => -15.96 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Financing_pct] => Array ( [0] => -14.07 [1] => 2.36 [2] => 3.21 [3] => -8.28 [4] => -85.82 [5] => -44.08 [6] => -33.71 [7] => 19.36 [8] => 11.47 [9] => -2.15 [10] => 145.80 [11] => -43.92 [12] => 110.70 [13] => -36.90 [14] => -17.76 [15] => -3.15 [16] => -41.84 [17] => -38.97 ) [Cash from Financing_pct] => Array ( [0] => -14.07 [1] => 2.36 [2] => 3.21 [3] => -8.28 [4] => -85.82 [5] => -44.08 [6] => -33.71 [7] => 19.36 [8] => 11.47 [9] => -2.15 [10] => 142.17 [11] => -49.74 [12] => 107.12 [13] => -53.32 [14] => -38.54 [15] => -13.82 [16] => -56.11 [17] => -49.94 ) [Net Change in Cash_pct] => Array ( [0] => 66.67 [1] => -24.41 [2] => -47.44 [3] => 20.78 [4] => -17.89 [5] => 94.05 [6] => 79.82 [7] => 82.05 [8] => 10.72 [9] => 136.56 [10] => -80.10 [11] => 49.48 [12] => 30.99 [13] => 62.01 [14] => 81.85 [15] => -0.21 [16] => 35.14 [17] => 49.79 ) [total_freecashflow_pct] => Array ( [0] => 81.48 [1] => 83.46 [2] => 94.23 [3] => 90.41 [4] => 86.11 [5] => 91.24 [6] => 92.71 [7] => 92.89 [8] => 93.79 [9] => 92.99 [10] => 91.26 [11] => 91.46 [12] => 91.54 [13] => 95.22 [14] => 91.46 [15] => 92.83 [16] => 91.97 [17] => 91.34 ) [per share rev] => Array ( [0] => 0.78 [1] => 0.76 [2] => 0.85 [3] => 0.95 [4] => 1.14 [5] => 1.37 [6] => 1.46 [7] => 1.78 [8] => 2.04 [9] => 2.35 [10] => 3.45 [11] => 4.75 [12] => 5.51 [13] => 5.63 [14] => 6.23 [15] => 7.33 [16] => 8.4 [17] => 9.05 ) [per share eps] => Array ( [0] => 0.018 [1] => 0.113 [2] => 0.17 [3] => 0.22 [4] => 0.25 [5] => 0.223 [6] => 0.305 [7] => 0.335 [8] => 0.525 [9] => 0.65 [10] => 0.185 [11] => 1.02 [12] => 1.29 [13] => 1.27 [14] => 1.64 [15] => 1.91 [16] => 2.14 [17] => 2.58 ) [eps_nri] => Array ( [0] => 0.02 [1] => 0.11 [2] => 0.17 [3] => 0.22 [4] => 0.25 [5] => 0.22 [6] => 0.3 [7] => 0.33 [8] => 0.52 [9] => 0.65 [10] => 0.19 [11] => 1.02 [12] => 1.29 [13] => 1.27 [14] => 1.64 [15] => 1.91 [16] => 2.14 [17] => 2.58 ) [per share_freecashflow] => Array ( [0] => 0.18 [1] => 0.16 [2] => 0.22 [3] => 0.25 [4] => 0.3 [5] => 0.35 [6] => 0.33 [7] => 0.57 [8] => 0.73 [9] => 0.94 [10] => 1.07 [11] => 1.43 [12] => 2.08 [13] => 1.8 [14] => 1.64 [15] => 3.03 [16] => 2.89 [17] => 3.2 ) [ROE] => Array ( [0] => 3.94 [1] => 18.32 [2] => 21.56 [3] => 22.48 [4] => 23.51 [5] => 18.4 [6] => 20.74 [7] => 16.77 [8] => 19.7 [9] => 19.51 [10] => 2.65 [11] => 12.85 [12] => 9.44 [13] => 8.87 [14] => 10.01 [15] => 10.3 [16] => 10.49 [17] => 11.48 ) [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 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ROA] => Array ( [0] => 3 [1] => 13.55 [2] => 16.62 [3] => 17.58 [4] => 16.13 [5] => 11.63 [6] => 14.93 [7] => 11.8 [8] => 14.42 [9] => 14.37 [10] => 1.57 [11] => 8.5 [12] => 5.99 [13] => 6.06 [14] => 7.2 [15] => 7.38 [16] => 7.8 [17] => 9.01 ) [ROC_capital] => Array ( [0] => 30.1 [1] => 58.6 [2] => 95.6 [3] => 77.709 [4] => 77.649 [5] => 90.116 [6] => 98.54 [7] => 147.877 [8] => 193.209 [9] => 252.903 [10] => 262.45 [11] => 351.789 [12] => 439.958 [13] => 568.448 [14] => 769.247 [15] => 805.402 [16] => 988.95 [17] => 1172.301 ) [ROC] => Array ( [0] => 4.32 [1] => 12.63 [2] => 11.82 [3] => 18.98 [4] => 21 [5] => 15.19 [6] => 19.24 [7] => 14.41 [8] => 17.89 [9] => 17.36 [10] => 5.39 [11] => 23.42 [12] => 25.38 [13] => 20.48 [14] => 19.91 [15] => 22.43 [16] => 20.58 [17] => 20.93 ) [ROC_JOEL_capital] => Array ( [0] => 4.3 [1] => 14.5 [2] => 35.2 [3] => 3.529 [4] => 5.152 [5] => 4.915 [6] => 4.302 [7] => 5.801 [8] => 5.551 [9] => 6.362 [10] => 25.53 [11] => 29.082 [12] => 36.812 [13] => 35.131 [14] => 36.921 [15] => 45.638 [16] => 52.253 [17] => 78.674 ) [ROC_JOEL] => Array ( [0] => 86.05 [1] => 73.79 [2] => 43.47 [3] => 488.61 [4] => 380.03 [5] => 377.38 [6] => 629.34 [7] => 522.62 [8] => 828.28 [9] => 924.87 [10] => 141.62 [11] => 435.9 [12] => 461.08 [13] => 522.27 [14] => 593.88 [15] => 581.88 [16] => 563.13 [17] => 409.11 ) [ROC_JOEL_new] => Array ( [0] => 93.02 [1] => 62.85 [2] => 40.23 [3] => 488.61 [4] => 380.03 [5] => 377.38 [6] => 588.11 [7] => 522.62 [8] => 828.28 [9] => 924.87 [10] => 159.97 [11] => 450.74 [12] => 478.19 [13] => 523.55 [14] => 598.26 [15] => 587.65 [16] => 566.87 [17] => 411.39 ) [grossmargin] => Array ( [0] => 90.87 [1] => 92.48 [2] => 92.4 [3] => 92.54 [4] => 91.16 [5] => 86.62 [6] => 87.08 [7] => 81.06 [8] => 99.03 [9] => 84.79 [10] => 78.48 [11] => 79.75 [12] => 80.89 [13] => 81.19 [14] => 82.61 [15] => 82.79 [16] => 82.52 [17] => 82.97 ) [pretaxmargin] => Array ( [0] => 4.88 [1] => 22.97 [2] => 30.21 [3] => 31.47 [4] => 31.1 [5] => 23.55 [6] => 30.09 [7] => 27.02 [8] => 35.6 [9] => 39.93 [10] => 12.54 [11] => 32.25 [12] => 34.85 [13] => 33.57 [14] => 37.29 [15] => 38.3 [16] => 36.78 [17] => 37.44 ) [operatingmargin] => Array ( [0] => 7.86 [1] => 21.19 [2] => 27.03 [3] => 27.31 [4] => 26.29 [5] => 21.86 [6] => 29.75 [7] => 26.7 [8] => 34.17 [9] => 37.23 [10] => 13.71 [11] => 32.9 [12] => 35.48 [13] => 35.5 [14] => 37.79 [15] => 38.41 [16] => 36.87 [17] => 37.37 ) [netmargin] => Array ( [0] => 2.76 [1] => 14.65 [2] => 19.96 [3] => 23.36 [4] => 21.9 [5] => 16.14 [6] => 20.83 [7] => 18.77 [8] => 25.69 [9] => 27.78 [10] => 5.37 [11] => 21.38 [12] => 23.35 [13] => 22.52 [14] => 26.39 [15] => 26.13 [16] => 25.5 [17] => 28.48 ) [pettm] => Array ( [0] => 0.000 [1] => 16.190 [2] => 16.080 [3] => 12.440 [4] => 11.120 [5] => 30.130 [6] => 16.560 [7] => 29.720 [8] => 30.710 [9] => 32.740 [10] => 119.480 [11] => 40.730 [12] => 21.590 [13] => 34.270 [14] => 31.670 [15] => 29.970 [16] => 31.470 [17] => 33.680 ) [penri] => Array ( [0] => 0.00 [1] => 15.11 [2] => 16.18 [3] => 12.50 [4] => 11.25 [5] => 30.55 [6] => 16.83 [7] => 30.08 [8] => 31.43 [9] => 33.35 [10] => 127.91 [11] => 40.65 [12] => 21.62 [13] => 34.22 [14] => 31.75 [15] => 29.99 [16] => 31.47 [17] => 33.67 ) [pe] => Array ( [0] => 0.000 [1] => 16.190 [2] => 16.080 [3] => 12.440 [4] => 11.120 [5] => 30.130 [6] => 16.560 [7] => 29.720 [8] => 30.710 [9] => 32.740 [10] => 119.480 [11] => 40.730 [12] => 21.590 [13] => 34.270 [14] => 31.670 [15] => 29.970 [16] => 31.470 [17] => 33.680 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 3.430 [5] => 7.640 [6] => 4.350 [7] => 7.880 [8] => 7.900 [9] => 7.990 [10] => 0.000 [11] => 345.500 [12] => 0.000 [13] => 0.000 [14] => 21.970 [15] => 36.480 [16] => 18.450 [17] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.32 [6] => 4.72 [7] => 5.7 [8] => 10.79 [9] => 15.71 [10] => 3.09 [11] => 25.5 [12] => 32.25 [13] => 31.75 [14] => 41 [15] => 34.82 [16] => 26.19 [17] => 33.7 ) [pfcf] => Array ( [0] => 0.000 [1] => 12.090 [2] => 12.500 [3] => 11.460 [4] => 9.380 [5] => 19.200 [6] => 14.850 [7] => 18.050 [8] => 21.960 [9] => 22.710 [10] => 20.320 [11] => 28.790 [12] => 13.410 [13] => 24.140 [14] => 31.750 [15] => 18.900 [16] => 23.220 [17] => 27.250 ) [ps] => Array ( [0] => 0.000 [1] => 2.390 [2] => 3.200 [3] => 2.890 [4] => 2.450 [5] => 4.940 [6] => 3.460 [7] => 5.640 [8] => 7.820 [9] => 9.080 [10] => 6.280 [11] => 8.730 [12] => 5.060 [13] => 7.720 [14] => 8.360 [15] => 7.830 [16] => 8.010 [17] => 9.640 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.24 [6] => 0.252 [7] => 0.308 [8] => 0.378 [9] => 0.472 [10] => 0.598 [11] => 0.768 [12] => 0.998 [13] => 1.318 [14] => 1.548 [15] => 1.746 [16] => 2.114 [17] => 2.396 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 10.540 [6] => 15.730 [7] => 17.260 [8] => 21.160 [9] => 24.550 [10] => 18.170 [11] => 25.970 [12] => 34.860 [13] => 36.050 [14] => 34.200 [15] => 18.230 [16] => 12.240 [17] => 13.010 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 18.140 [6] => 19.450 [7] => 22.400 [8] => 24.930 [9] => 27.310 [10] => 20.380 [11] => 29.000 [12] => 37.750 [13] => 41.300 [14] => 37.780 [15] => 21.450 [16] => 15.490 [17] => 15.950 ) [zscore] => Array ( [0] => 0.000 [1] => 7.150 [2] => 9.470 [3] => 8.770 [4] => 5.990 [5] => 7.770 [6] => 7.800 [7] => 9.250 [8] => 11.980 [9] => 12.830 [10] => 3.460 [11] => 7.270 [12] => 3.110 [13] => 4.920 [14] => 6.060 [15] => 5.850 [16] => 7.050 [17] => 9.880 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 6 [4] => 4 [5] => 5 [6] => 6 [7] => 5 [8] => 6 [9] => 5 [10] => 4 [11] => 7 [12] => 6 [13] => 7 [14] => 8 [15] => 7 [16] => 6 [17] => 7 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.770 [4] => -1.650 [5] => -3.010 [6] => -2.130 [7] => -3.050 [8] => -2.120 [9] => -2.940 [10] => -0.620 [11] => -2.380 [12] => -2.350 [13] => -2.620 [14] => -2.120 [15] => -2.580 [16] => -2.430 [17] => -2.650 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.23 [7] => 0.26 [8] => 0.33 [9] => 0.40 [10] => 0.39 [11] => 0.54 [12] => 0.69 [13] => 0.86 [14] => 1.05 [15] => 1.27 [16] => 1.61 [17] => 1.87 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 22.310 [7] => 37.600 [8] => 49.110 [9] => 52.980 [10] => 55.100 [11] => 76.910 [12] => 40.440 [13] => 50.810 [14] => 49.790 [15] => 45.130 [16] => 41.700 [17] => 46.590 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 3.520 [6] => 5.370 [7] => 6.450 [8] => 8.170 [9] => 10.330 [10] => 13.670 [11] => 17.370 [12] => 24.110 [13] => 28.960 [14] => 33.130 [15] => 37.670 [16] => 46.990 [17] => 53.460 ) [medpsvalue] => Array ( [0] => 11.5 [1] => 5.99 [2] => 6.78 [3] => 7.49 [4] => 9.06 [5] => 10.72 [6] => 11.5 [7] => 13.87 [8] => 16.15 [9] => 18.52 [10] => 27.26 [11] => 37.43 [12] => 43.42 [13] => 44.36 [14] => 49.09 [15] => 57.68 [16] => 66.27 [17] => 71.31 ) [ev2rev] => Array ( [0] => 0.000 [1] => 2.020 [2] => 3.020 [3] => 1.970 [4] => 1.760 [5] => 3.940 [6] => 2.560 [7] => 4.620 [8] => 6.420 [9] => 7.400 [10] => 6.430 [11] => 8.130 [12] => 5.260 [13] => 7.260 [14] => 7.630 [15] => 7.070 [16] => 7.100 [17] => 8.510 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 6.830 [2] => 9.480 [3] => 6.190 [4] => 5.470 [5] => 12.770 [6] => 7.370 [7] => 14.030 [8] => 16.120 [9] => 17.470 [10] => 24.870 [11] => 18.520 [12] => 11.130 [13] => 15.120 [14] => 15.710 [15] => 14.630 [16] => 14.840 [17] => 18.120 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 9.510 [2] => 11.160 [3] => 7.170 [4] => 6.690 [5] => 18.030 [6] => 8.610 [7] => 17.320 [8] => 18.780 [9] => 19.880 [10] => 46.860 [11] => 24.720 [12] => 14.830 [13] => 20.450 [14] => 20.190 [15] => 18.410 [16] => 19.250 [17] => 22.760 ) [p2netcash] => Array ( [0] => 33.75 [1] => 0 [2] => 0 [3] => 4.74 [4] => 11.25 [5] => 39.53 [6] => 11.48 [7] => 20.68 [8] => 13.47 [9] => 11.99 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 51.29 ) [p2ncav] => Array ( [0] => 17.76 [1] => 20.14 [2] => 0 [3] => 3.93 [4] => 5.31 [5] => 12.44 [6] => 6.16 [7] => 13.6 [8] => 9.43 [9] => 9.28 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 108.48 [15] => 0 [16] => 43.17 [17] => 21.17 ) [p2medpsvalue] => Array ( [0] => 0.29 [1] => 0.3 [2] => 0.41 [3] => 0.37 [4] => 0.31 [5] => 0.63 [6] => 0.44 [7] => 0.72 [8] => 0.99 [9] => 1.15 [10] => 0.8 [11] => 1.11 [12] => 0.64 [13] => 0.98 [14] => 1.06 [15] => 0.99 [16] => 1.02 [17] => 1.22 ) [p2grahamnumber] => Array ( [0] => 6.49 [1] => 1.51 [2] => 1.62 [3] => 1.26 [4] => 1.3 [5] => 3.1 [6] => 1.73 [7] => 3.16 [8] => 3.19 [9] => 3.32 [10] => 0 [11] => 24.1 [12] => 0 [13] => 0 [14] => 5.53 [15] => 6.89 [16] => 5.02 [17] => 4.46 ) [p2tangible_book] => Array ( [0] => 7.03 [1] => 3.18 [2] => 3.62 [3] => 2.89 [4] => 3.47 [5] => 7.64 [6] => 4.35 [7] => 7.88 [8] => 7.9 [9] => 7.96 [10] => 0 [11] => 345.5 [12] => 0 [13] => 0 [14] => 22.06 [15] => 36.48 [16] => 18.45 [17] => 13.67 ) [pb] => Array ( [0] => 6.62 [1] => 2.97 [2] => 3.48 [3] => 2.81 [4] => 2.58 [5] => 5.21 [6] => 3.22 [7] => 4.79 [8] => 5.7 [9] => 6.06 [10] => 3.13 [11] => 5.06 [12] => 2.11 [13] => 2.97 [14] => 3.12 [15] => 3.02 [16] => 3.22 [17] => 3.77 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 47.1 [1] => 50.5 [2] => 56.6 [3] => 63.139 [4] => 74.467 [5] => 84.836 [6] => 91.011 [7] => 113.535 [8] => 134.539 [9] => 158.036 [10] => 263.64 [11] => 385.34 [12] => 478.339 [13] => 516.885 [14] => 580.236 [15] => 691.449 [16] => 798.018 [17] => 861.26 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 11.9 [1] => 4.2 [2] => 2.7 [3] => 2.762 [4] => 4.333 [5] => 5.271 [6] => 2.289 [7] => 4.083 [8] => 4.179 [9] => 1.184 [10] => 6.35 [11] => 8.935 [12] => 10.713 [13] => 16.326 [14] => 16.003 [15] => 17.989 [16] => 26.443 [17] => 22.359 ) [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 ) [IS_InterestExpense] => Array ( [0] => 1.7 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 7.779 [11] => 6.822 [12] => 9.342 [13] => 10.401 [14] => 4.488 [15] => 3.332 [16] => 2.661 [17] => 1.169 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 41.227 [5] => 24.903 [6] => 14.934 [7] => 4.976 [8] => 54.899 [9] => 18.066 [10] => 0.171 [11] => 4.627 [12] => 5.699 [13] => 7.966 [14] => 0.455 [15] => 0.576 [16] => 0.452 [17] => 0.5 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 17.1 [1] => 14 [2] => 6.6 [3] => 57.132 [4] => 6.313 [5] => 28.545 [6] => 46.198 [7] => 78.038 [8] => 83.547 [9] => 176.166 [10] => 104.315 [11] => 167.224 [12] => 228.176 [13] => 335.878 [14] => 472.479 [15] => 471.828 [16] => 576.703 [17] => 742.486 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 12.5 [1] => 25.2 [2] => 46.5 [3] => 10.766 [4] => 47.891 [5] => 32.711 [6] => 23.176 [7] => 26.665 [8] => 59.759 [9] => 24.916 [10] => 24.164 [11] => 25.772 [12] => 20.84 [13] => 34.217 [14] => 80.067 [15] => 74.311 [16] => 63.175 [17] => 55.549 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 0.5 [1] => 0.2 [2] => 0.2 [3] => 0.222 [4] => 11.959 [5] => 18.249 [6] => 9.213 [7] => 15.611 [8] => 20.271 [9] => 28.236 [10] => 64.385 [11] => 65.352 [12] => 69.846 [13] => 70.59 [14] => 79.386 [15] => 105.173 [16] => 117.036 [17] => 130.607 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 13.927 [11] => 7.716 [12] => 29.63 [13] => 26.758 [14] => 31.962 [15] => 74.423 [16] => 53.149 [17] => 0 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 19.797 [5] => 25.12 [6] => 26.395 [7] => 37.874 [8] => 43.906 [9] => 48.234 [10] => 101.226 [11] => 122.799 [12] => 168.188 [13] => 169.418 [14] => 200.021 [15] => 259.155 [16] => 307.202 [17] => 309.824 ) [BS_other_liabilities_Insurance] => Array ( [0] => 9.9 [1] => 14 [2] => 15.4 [3] => 18.038 [4] => 0 [5] => 0 [6] => -3.5527136788E-15 [7] => -7.1054273576E-15 [8] => 7.1054273576E-15 [9] => 4.062 [10] => 78.972 [11] => 79.785 [12] => 164.156 [13] => 142.117 [14] => 158.015 [15] => 202.097 [16] => 189.739 [17] => 127.569 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -1.7 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 4.294 [10] => -3.013 [11] => -1.906 [12] => -3.767 [13] => -8.661 [14] => -2.577 [15] => -0.332 [16] => 0.699 [17] => 1.672 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -29.3 [1] => -25 [2] => -25.4 [3] => -27.71 [4] => -33.8 [5] => -40.402 [6] => -34.808 [7] => -43.964 [8] => -47.412 [9] => -51.392 [10] => -114.364 [11] => -154.057 [12] => -184.98 [13] => -201.45 [14] => -215.922 [15] => -246.312 [16] => -290.6 [17] => -299.608 ) [BS_MoneyMarket] => Array ( [0] => -17.1 [1] => -14 [2] => -6.6 [3] => -57.132 [4] => -6.313 [5] => -28.545 [6] => -46.198 [7] => -78.038 [8] => -83.547 [9] => -176.166 [10] => -104.315 [11] => -167.224 [12] => -228.176 [13] => -335.878 [14] => -472.479 [15] => -471.828 [16] => -576.703 [17] => -742.486 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 29.6 [1] => 39.2 [2] => 53.1 [3] => 67.898 [4] => 54.204 [5] => 61.256 [6] => 69.374 [7] => 104.703 [8] => 143.306 [9] => 201.082 [10] => 128.479 [11] => 192.996 [12] => 249.016 [13] => 370.095 [14] => 552.546 [15] => 546.139 [16] => 639.878 [17] => 798.035 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 9.9 [1] => 14 [2] => 15.4 [3] => 18.038 [4] => 19.797 [5] => 25.12 [6] => 26.395 [7] => 37.874 [8] => 43.906 [9] => 52.296 [10] => 180.198 [11] => 202.584 [12] => 332.344 [13] => 311.535 [14] => 358.036 [15] => 461.252 [16] => 496.941 [17] => 437.393 ) [cash2debt] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 10000 [9] => 10000 [10] => 0.847 [11] => 2.857 [12] => 0.837 [13] => 1.525 [14] => 2.965 [15] => 3.703 [16] => 10.859 [17] => 40.967 ) [interest_coverage] => Array ( [0] => 2.18 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 10000 [9] => 10000 [10] => 4.65 [11] => 18.58 [12] => 18.17 [13] => 17.64 [14] => 48.86 [15] => 79.7 [16] => 110.58 [17] => 275.33 ) [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 ) [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 ) [TaxProvision] => Array ( [0] => -1 [1] => -4.2 [2] => -5.8 [3] => -5.118 [4] => -6.848 [5] => -6.29 [6] => -8.426 [7] => -9.361 [8] => -13.334 [9] => -19.208 [10] => -18.905 [11] => -41.871 [12] => -55.02 [13] => -57.138 [14] => -63.262 [15] => -84.183 [16] => -90.064 [17] => -77.162 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 28.1 [11] => 0 [12] => 0 [13] => 2.726 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 1.6 [1] => 7.4 [2] => 11.3 [3] => 14.751 [4] => 16.31 [5] => 13.692 [6] => 18.959 [7] => 21.313 [8] => 34.567 [9] => 43.903 [10] => 14.156 [11] => 82.392 [12] => 111.671 [13] => 116.391 [14] => 153.132 [15] => 180.675 [16] => 203.483 [17] => 245.327 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [eps_diluated] => Array ( [0] => 0.018 [1] => 0.113 [2] => 0.17 [3] => 0.22 [4] => 0.25 [5] => 0.223 [6] => 0.305 [7] => 0.335 [8] => 0.525 [9] => 0.65 [10] => 0.185 [11] => 1.02 [12] => 1.29 [13] => 1.27 [14] => 1.64 [15] => 1.91 [16] => 2.14 [17] => 2.58 ) [eps_basic] => Array ( [0] => 0.018 [1] => 0.118 [2] => 0.178 [3] => 0.225 [4] => 0.258 [5] => 0.235 [6] => 0.325 [7] => 0.355 [8] => 0.56 [9] => 0.69 [10] => 0.195 [11] => 1.06 [12] => 1.35 [13] => 1.32 [14] => 1.69 [15] => 1.96 [16] => 2.2 [17] => 2.65 ) [RawMaterials] => 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 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [FinishedGoods] => 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 ) [OtherInventories] => 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 ) [CashAndCashEquivalents] => Array ( [0] => 17.1 [1] => 14 [2] => 6.6 [3] => 57.132 [4] => 6.313 [5] => 28.545 [6] => 46.198 [7] => 78.038 [8] => 83.547 [9] => 176.166 [10] => 104.315 [11] => 167.224 [12] => 228.176 [13] => 335.878 [14] => 472.479 [15] => 471.828 [16] => 576.703 [17] => 742.486 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 41.227 [5] => 24.903 [6] => 14.934 [7] => 4.976 [8] => 54.899 [9] => 18.066 [10] => 0.171 [11] => 4.627 [12] => 5.699 [13] => 7.966 [14] => 0.455 [15] => 0.576 [16] => 0.452 [17] => 0.5 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1.523 [11] => 1.538 [12] => 1.377 [13] => 1.367 [14] => 1.368 [15] => 1.749 [16] => 2.178 [17] => 2.178 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.845 [5] => 0.873 [6] => 0.885 [7] => 0.899 [8] => 1.037 [9] => 2.335 [10] => 13.508 [11] => 15.24 [12] => 9.755 [13] => 9.83 [14] => 9.921 [15] => 10.469 [16] => 15.122 [17] => 24.325 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8.988 [5] => 10.105 [6] => 11.441 [7] => 12.911 [8] => 15.036 [9] => 16.499 [10] => 26.993 [11] => 29.82 [12] => 55.475 [13] => 62.423 [14] => 72.471 [15] => 86.937 [16] => 90.901 [17] => 101.59 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 18.136 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 13.389 [5] => 15.253 [6] => 16.622 [7] => 20.186 [8] => 23.399 [9] => 26.581 [10] => 51.288 [11] => 57.581 [12] => 71.982 [13] => 79.212 [14] => 90.326 [15] => 106.549 [16] => 115.535 [17] => 154.354 ) [AccumulatedDepreciation] => Array ( [0] => -2.2 [1] => -3.1 [2] => -5.1 [3] => -6.891 [4] => -8.237 [5] => -10.338 [6] => -12.32 [7] => -14.385 [8] => -17.848 [9] => -20.219 [10] => -25.758 [11] => -28.499 [12] => -35.17 [13] => -44.081 [14] => -53.405 [15] => -60.911 [16] => -63.282 [17] => -75.68 ) [AccountsPayable] => Array ( [0] => 0.5 [1] => 0.2 [2] => 0.2 [3] => 0.222 [4] => 0.459 [5] => 0.624 [6] => 0.627 [7] => 0.988 [8] => 1.1 [9] => 1.33 [10] => 3.599 [11] => 3.603 [12] => 3.069 [13] => 2.426 [14] => 2.241 [15] => 6.987 [16] => 4.924 [17] => 7.939 ) [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] => 10.642 [13] => 12.262 [14] => 6.179 [15] => 6.213 [16] => 8.182 [17] => 9.333 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 11.5 [5] => 17.625 [6] => 8.586 [7] => 14.623 [8] => 19.171 [9] => 26.906 [10] => 60.786 [11] => 61.749 [12] => 56.135 [13] => 55.902 [14] => 70.966 [15] => 91.973 [16] => 103.93 [17] => 113.335 ) [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] => 1.999 [13] => 0.143 [14] => 0.216 [15] => 0 [16] => 1.409 [17] => 0.049 ) [LongTermDebt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 109.393 [11] => 52.43 [12] => 0 [13] => 0 [14] => 159.525 [15] => 0 [16] => 53.149 [17] => 0 ) [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] => 18.136 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 71.442 [11] => 62.471 [12] => 127.527 [13] => 107.313 [14] => 75.026 [15] => 101.618 [16] => 92.822 [17] => 66.899 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 1.6 [1] => 7.4 [2] => 11.3 [3] => 14.751 [4] => 16.31 [5] => 13.692 [6] => 18.959 [7] => 21.313 [8] => 34.567 [9] => 43.903 [10] => 14.156 [11] => 82.392 [12] => 111.671 [13] => 116.391 [14] => 153.132 [15] => 180.675 [16] => 203.483 [17] => 245.327 ) [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 ) [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] => 0 [17] => 0 ) [ChangeInReceivables] => Array ( [0] => 0.1 [1] => -2.9 [2] => -2.2 [3] => -4.255 [4] => -3.991 [5] => -5.085 [6] => -1.963 [7] => 2.218 [8] => -5.367 [9] => -3.426 [10] => -9.449 [11] => -23.975 [12] => -24.129 [13] => 3.732 [14] => -72.616 [15] => -25.012 [16] => -62.886 [17] => -47.145 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 1.2 [1] => -0.9 [2] => 0.3 [3] => 0.735 [4] => 2.279 [5] => 2.009 [6] => -2.031 [7] => 0.594 [8] => 8.889 [9] => 11.692 [10] => 14.937 [11] => 6.055 [12] => 9.467 [13] => 12.913 [14] => 27.15 [15] => 27.89 [16] => 24.164 [17] => 27.613 ) [ChangeInWorkingCapital] => Array ( [0] => 2.3 [1] => -0.8 [2] => -1.1 [3] => -0.491 [4] => 1.537 [5] => 2.247 [6] => -2.719 [7] => 9.279 [8] => 8.512 [9] => 17.07 [10] => 28.499 [11] => -0.078 [12] => 37.771 [13] => 19.388 [14] => -29.475 [15] => 50.426 [16] => 8.872 [17] => 4.115 ) [CF_DeferredTax] => Array ( [0] => -2.8 [1] => 0.7 [2] => 0 [3] => 0.855 [4] => -0.069 [5] => -0.8 [6] => 0.231 [7] => -0.017 [8] => 0.546 [9] => -2.051 [10] => -15.224 [11] => -5.634 [12] => -13.323 [13] => -28.146 [14] => -26.641 [15] => -3.021 [16] => -18.896 [17] => -24.025 ) [PurchaseOfPPE] => Array ( [0] => -2.5 [1] => -2.1 [2] => -0.9 [3] => -1.758 [4] => -3.173 [5] => -2.07 [6] => -1.612 [7] => -2.761 [8] => -3.191 [9] => -4.752 [10] => -7.843 [11] => -10.859 [12] => -16.639 [13] => -8.311 [14] => -14.26 [15] => -22.063 [16] => -23.977 [17] => -28.848 ) [SaleOfPPE] => 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 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -320.13 [13] => 0 [14] => 0 [15] => -269.486 [16] => 0 [17] => 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 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => -13.9 [2] => -28.5 [3] => -38.331 [4] => -33.188 [5] => -35.469 [6] => -99.136 [7] => -25.23 [8] => -74.455 [9] => -52.865 [10] => -6.094 [11] => -4.46 [12] => -12.993 [13] => -9.899 [14] => -1.075 [15] => -0.351 [16] => -0.228 [17] => -0.261 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 6.2 [3] => 27.738 [4] => 38.191 [5] => 51.293 [6] => 108.505 [7] => 34.988 [8] => 25 [9] => 90.164 [10] => 24.118 [11] => 0.02 [12] => 11.763 [13] => 7.491 [14] => 8.687 [15] => 0.257 [16] => 0.324 [17] => 0.156 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -0.1 [1] => -0.1 [2] => -0.3 [3] => -0.691 [4] => -9.21 [5] => -4.771 [6] => -4.901 [7] => -22.885 [8] => -0.544 [9] => -4.385 [10] => -304.812 [11] => -0.119 [12] => -1.7763568394E-14 [13] => -0.012 [14] => 0 [15] => 5.88418203051E-15 [16] => -45.075 [17] => -4.224 ) [sloanratio] => Array ( [0] => -0.22 [1] => 0.2 [2] => 0.28 [3] => 0.11 [4] => 0.01 [5] => -0.16 [6] => -0.05 [7] => -0.01 [8] => 0.15 [9] => -0.17 [10] => 0.24 [11] => -0.03 [12] => 0.14 [13] => -0.02 [14] => -0 [15] => 0.07 [16] => -0.01 [17] => -0.02 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [current_ratio] => Array ( [0] => 2.39 [1] => 2.67 [2] => 3.44 [3] => 3.88 [4] => 2.26 [5] => 1.92 [6] => 2.6 [7] => 2.29 [8] => 2.87 [9] => 3.17 [10] => 1.2 [11] => 1.56 [12] => 1.48 [13] => 1.93 [14] => 2.3 [15] => 1.69 [16] => 1.91 [17] => 2.42 ) [quick_ratio] => Array ( [0] => 2.39 [1] => 2.67 [2] => 3.44 [3] => 3.88 [4] => 2.26 [5] => 1.92 [6] => 2.6 [7] => 2.29 [8] => 2.87 [9] => 3.17 [10] => 1.2 [11] => 1.56 [12] => 1.48 [13] => 1.93 [14] => 2.3 [15] => 1.69 [16] => 1.91 [17] => 2.42 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 10.52 [2] => 8.96 [3] => 13.95 [4] => 14.95 [5] => 5.55 [6] => 11.61 [7] => 5.77 [8] => 5.32 [9] => 5.03 [10] => 2.13 [11] => 4.05 [12] => 6.74 [13] => 4.89 [14] => 4.95 [15] => 5.43 [16] => 5.19 [17] => 4.39 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -2.23 [2] => -0.38 [3] => -0.65 [4] => 4.98 [5] => 9.02 [6] => -0.92 [7] => -5.2 [8] => -1.99 [9] => -2.26 [10] => -20.58 [11] => -1.6 [12] => -14.59 [13] => 0.02 [14] => -2.2 [15] => -1.09 [16] => -0.02 [17] => 0.38 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => -2.56 [2] => 11.84 [3] => 11.76 [4] => 20 [5] => 20.18 [6] => 6.57 [7] => 21.92 [8] => 14.61 [9] => 15.2 [10] => 46.81 [11] => 37.68 [12] => 16 [13] => 2.18 [14] => 10.66 [15] => 17.66 [16] => 14.6 [17] => 7.74 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 527.78 [2] => 50.44 [3] => 29.41 [4] => 13.64 [5] => -10.8 [6] => 36.77 [7] => 9.84 [8] => 56.72 [9] => 23.81 [10] => -71.54 [11] => 451.35 [12] => 26.47 [13] => -1.55 [14] => 29.13 [15] => 16.46 [16] => 12.04 [17] => 20.56 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.89848197343 [6] => 1.06993006993 [7] => 1.74275782155 [8] => 1.48534971645 [9] => 1.35845213849 [10] => 7.03962575674 [11] => 1.56526761648 [12] => 0.620195065978 [13] => 0.949237170596 [14] => 0.928362573099 [15] => 1.64509051015 [16] => 2.57107843137 [17] => 2.58800922367 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.91 [6] => 0.94 [7] => 1.54 [8] => 1.96 [9] => 2.07 [10] => 1.59 [11] => 2.39 [12] => 1.16 [13] => 1.5 [14] => 1.57 [15] => 1.52 [16] => 1.43 [17] => 1.63 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.9 [6] => 1.07 [7] => 1.74 [8] => 1.49 [9] => 1.36 [10] => 7.04 [11] => 1.63 [12] => 0.86 [13] => 1.37 [14] => 1.27 [15] => 1.65 [16] => 2.57 [17] => 2.59 ) )
Ansys Inc (NAS:ANSS)
Days Inventory
0.00 (As of Mar. 2014)

Ansys Inc's inventory for the three months ended in Mar. 2014 was $0.0 Mil. Ansys Inc's cost of goods sold for the three months ended in Mar. 2014 was $37.7 Mil. Hence, Ansys Inc's days inventory for the three months ended in Mar. 2014 was 0.00.

Ansys Inc's days inventory stayed the same from Mar. 2013 (0.00) to Mar. 2014 (0.00).

Inventory can be measured by Days Sales of Inventory (DSI). Ansys Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 0.00.

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

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. Ansys Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.00.


Definition

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

Ansys 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
=0/146.692*365
=0.00

Ansys 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
=0/37.745*91
=0.00

* 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).

Ansys 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
=0/215.271*91
=0.00

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

Ansys 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.

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

Inventory to Revenue=Inventory / Revenue
=0 / 215.271
=0.00

* 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.

Ansys Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.000.000.000.000.000.000.000.000.000.00

Ansys Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 0.000.000.000.000.000.000.000.000.000.00
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