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] => 0.00 [1] => 27.50 [2] => 37.50 [3] => 29.50 [4] => 37.38 [5] => 36.69 [6] => 29.75 [7] => 48.26 [8] => 83.42 [9] => 92.29 [10] => 89.93 [11] => 103.80 [12] => 101.06 [13] => 140.10 [14] => 138.96 [15] => 166.82 [16] => 214.65 [17] => 308.53 [18] => 397.13 [19] => 448.58 ) [price_low] => Array ( [0] => 0.00 [1] => 21.75 [2] => 24.13 [3] => 20.13 [4] => 24.31 [5] => 21.50 [6] => 21.13 [7] => 21.13 [8] => 38.49 [9] => 58.61 [10] => 72.25 [11] => 73.76 [12] => 77.76 [13] => 90.13 [14] => 103.43 [15] => 89.09 [16] => 135.31 [17] => 214.09 [18] => 310.85 [19] => 344.99 ) [BS_share] => Array ( [0] => 149.231 [1] => 147.05 [2] => 150.14 [3] => 152.344 [4] => 153.986 [5] => 150.184 [6] => 127.46 [7] => 111.99 [8] => 101.32 [9] => 89.48 [10] => 83.14 [11] => 77.24 [12] => 74.29 [13] => 64.91 [14] => 63.30 [15] => 50.80 [16] => 45.11 [17] => 40.11 [18] => 37.03 [19] => 34.29 ) [Fiscal Year] => Array ( [0] => Aug94 [1] => Aug95 [2] => Aug96 [3] => Aug97 [4] => Aug98 [5] => Aug99 [6] => Aug00 [7] => Aug01 [8] => Aug02 [9] => Aug03 [10] => Aug04 [11] => Aug05 [12] => Aug06 [13] => Aug07 [14] => Aug08 [15] => Aug09 [16] => Aug10 [17] => Aug11 [18] => Aug12 [19] => Aug13 ) [quarter] => Array ( [0] => 199408 [1] => 199508 [2] => 199608 [3] => 199708 [4] => 199808 [5] => 199908 [6] => 200008 [7] => 200108 [8] => 200208 [9] => 200308 [10] => 200408 [11] => 200508 [12] => 200608 [13] => 200708 [14] => 200808 [15] => 200908 [16] => 201008 [17] => 201108 [18] => 201208 [19] => 201308 ) [Shares Outstanding (diluted)] => Array ( [0] => 149.231 [1] => 149.247 [2] => 150.631 [3] => 152.344 [4] => 153.986 [5] => 150.184 [6] => 133.869 [7] => 113.801 [8] => 107.111 [9] => 96.963 [10] => 86.350 [11] => 79.508 [12] => 75.859 [13] => 69.844 [14] => 63.875 [15] => 55.992 [16] => 49.304 [17] => 43.603 [18] => 39.625 [19] => 36.581 ) [Revenue] => Array ( [0] => 1508 [1] => 1808.1 [2] => 2242.6 [3] => 2691.4 [4] => 3242.9 [5] => 4116.4 [6] => 4482.696 [7] => 4818.185 [8] => 5325.51 [9] => 5457.123 [10] => 5637.025 [11] => 5710.882 [12] => 5948.355 [13] => 6169.804 [14] => 6522.706 [15] => 6816.824 [16] => 7362.618 [17] => 8072.973 [18] => 8603.863 [19] => 9147.53 ) [COGS] => Array ( [0] => 853 [1] => 1008.7 [2] => 1244.1 [3] => 1481.5 [4] => 1793.1 [5] => 2256.4 [6] => 2602.386 [7] => 2804.896 [8] => 2950.123 [9] => 2942.114 [10] => 2880.446 [11] => 2918.334 [12] => 3009.835 [13] => 3105.554 [14] => 3254.645 [15] => 3400.375 [16] => 3650.874 [17] => 3953.51 [18] => 4171.827 [19] => 4406.595 ) [Gross Profit] => Array ( [0] => 655 [1] => 799.4 [2] => 998.5 [3] => 1209.9 [4] => 1449.8 [5] => 1860 [6] => 1880.31 [7] => 2013.289 [8] => 2375.387 [9] => 2515.009 [10] => 2756.579 [11] => 2792.548 [12] => 2938.52 [13] => 3064.25 [14] => 3268.061 [15] => 3416.449 [16] => 3711.744 [17] => 4119.463 [18] => 4432.036 [19] => 4740.935 ) [SGA] => Array ( [0] => 431.2 [1] => 523.4 [2] => 666.1 [3] => 810.8 [4] => 970.8 [5] => 1298.3 [6] => 1368.29 [7] => 1498.909 [8] => 1604.379 [9] => 1597.212 [10] => 1757.873 [11] => 1816.884 [12] => 1928.595 [13] => 2008.984 [14] => 2143.927 [15] => 2240.387 [16] => 2392.33 [17] => 2624.66 [18] => 2803.145 [19] => 2967.837 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DDA] => Array ( [0] => 33.1 [1] => 48.3 [2] => 63.5 [3] => 77.8 [4] => 96.6 [5] => 128.5 [6] => 126.8 [7] => 131.333 [8] => 118.255 [9] => 109.748 [10] => 111.121 [11] => 137.94 [12] => 141.024 [13] => 161.13 [14] => 169.509 [15] => 180.433 [16] => 198.579 [17] => 196.209 [18] => 211.831 [19] => 227.251 ) [Operating Income] => Array ( [0] => 190.7 [1] => 227.7 [2] => 268.9 [3] => 321.3 [4] => 382.4 [5] => 433.2 [6] => 512.02 [7] => 387.691 [8] => 771.008 [9] => 917.797 [10] => 998.706 [11] => 975.664 [12] => 1009.925 [13] => 1055.266 [14] => 1124.134 [15] => 1176.062 [16] => 1319.414 [17] => 1494.803 [18] => 1628.891 [19] => 1773.098 ) [other_operating_charges] => Array ( [0] => -33.1 [1] => -48.3 [2] => -63.5 [3] => -77.8 [4] => -96.6 [5] => -128.5 [6] => 0 [7] => -126.689 [8] => -2.27373675443E-13 [9] => 0 [10] => -1.13686837722E-13 [11] => 2.27373675443E-13 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => -2.27373675443E-13 [17] => 2.27373675443E-13 [18] => 0 [19] => -4.54747350886E-13 ) [Month End Stock Price] => Array ( [0] => 24.875 [1] => 26.875 [2] => 27.25 [3] => 28.25 [4] => 25.938 [5] => 23.813 [6] => 22.5 [7] => 46.2 [8] => 72.35 [9] => 92.29 [10] => 74.06 [11] => 94.5 [12] => 90.3 [13] => 121.29 [14] => 137.23 [15] => 147.25 [16] => 209.78 [17] => 307 [18] => 361.64 [19] => 419.94 ) [mktcap] => Array ( [0] => 3712.121125 [1] => 3951.96875 [2] => 4091.315 [3] => 4303.718 [4] => 3994.088868 [5] => 3576.331592 [6] => 2867.85 [7] => 5173.938 [8] => 7330.502 [9] => 8258.1092 [10] => 6157.3484 [11] => 7299.18 [12] => 6708.387 [13] => 7872.9339 [14] => 8686.659 [15] => 7480.3 [16] => 9463.1758 [17] => 12313.77 [18] => 13391.5292 [19] => 14399.7426 ) [Cash and Equiv] => Array ( [0] => 56.2 [1] => 6.4 [2] => 3.9 [3] => 4.7 [4] => 6.6 [5] => 5.918 [6] => 6.969 [7] => 7.286 [8] => 6.498 [9] => 93.102 [10] => 76.852 [11] => 74.81 [12] => 91.558 [13] => 86.654 [14] => 242.461 [15] => 92.706 [16] => 98.28 [17] => 97.606 [18] => 103.093 [19] => 142.191 ) [ev_addition] => Array ( [0] => -52 [1] => 7.1 [2] => 110.5 [3] => 193.7 [4] => 538.5 [5] => 882.422 [6] => 1242.968 [7] => 1218.116 [8] => 1188.019 [9] => 1453.743 [10] => 1792.398 [11] => 1787.04 [12] => 1765.599 [13] => 1864.979 [14] => 2007.539 [15] => 2634.194 [16] => 2810.206 [17] => 3254.076 [18] => 3665.09 [19] => 4044.809 ) [ev_addition_per_share] => Array ( [0] => -0.348 [1] => 0.048 [2] => 0.736 [3] => 1.271 [4] => 3.497 [5] => 5.876 [6] => 9.752 [7] => 10.877 [8] => 11.725 [9] => 16.247 [10] => 21.559 [11] => 23.136 [12] => 23.766 [13] => 28.732 [14] => 31.715 [15] => 51.854 [16] => 62.297 [17] => 81.129 [18] => 98.976 [19] => 117.959 ) [ev_per_share] => Array ( [0] => 24.525 [1] => 26.925 [2] => 27.99 [3] => 29.52 [4] => 29.438 [5] => 29.693 [6] => 32.25 [7] => 57.08 [8] => 84.08 [9] => 108.54 [10] => 95.62 [11] => 117.64 [12] => 114.07 [13] => 150.02 [14] => 168.94 [15] => 199.1 [16] => 272.08 [17] => 388.13 [18] => 460.62 [19] => 537.9 ) [ev] => Array ( [0] => 3660.121125 [1] => 3959.06875 [2] => 4201.815 [3] => 4497.418 [4] => 4532.588868 [5] => 4458.753592 [6] => 4110.818 [7] => 6392.054 [8] => 8518.521 [9] => 9711.8522 [10] => 7949.7464 [11] => 9086.22 [12] => 8473.986 [13] => 9737.9129 [14] => 10694.198 [15] => 10114.494 [16] => 12273.3818 [17] => 15567.846 [18] => 17056.6192 [19] => 18444.5516 ) [Non Operating Income] => Array ( [0] => 2.2 [1] => 0.6 [2] => -1.9 [3] => -8.8 [4] => -18.3 [5] => -45.4 [6] => -76.83 [7] => -100.665 [8] => -79.86 [9] => -84.79 [10] => -92.804 [11] => -102.44 [12] => -107.889 [13] => -119.116 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [tax] => Array ( [0] => 76.6 [1] => 89.5 [2] => 99.8 [3] => 117.5 [4] => 136.2 [5] => 143 [6] => 167.6 [7] => 111.5 [8] => 263 [9] => 315.403 [10] => 339.7 [11] => 302.202 [12] => 332.761 [13] => 340.478 [14] => 365.783 [15] => 376.697 [16] => 422.194 [17] => 475.272 [18] => 522.613 [19] => 571.203 ) [Pretax Income] => Array ( [0] => 193 [1] => 228.3 [2] => 267 [3] => 312.5 [4] => 364.1 [5] => 387.8 [6] => 435.19 [7] => 287.026 [8] => 691.148 [9] => 833.007 [10] => 905.902 [11] => 873.224 [12] => 902.036 [13] => 936.15 [14] => 1007.389 [15] => 1033.746 [16] => 1160.505 [17] => 1324.246 [18] => 1452.986 [19] => 1587.683 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 2.253 [13] => 2.819 [14] => 3.785 [15] => 3.887 [16] => 2.626 [17] => 2.058 [18] => 1.397 [19] => 1.606 ) [InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => -2 [3] => -8.8 [4] => -18.2 [5] => -45.3 [6] => -76.83 [7] => -100.665 [8] => -79.86 [9] => -84.79 [10] => -92.804 [11] => -102.443 [12] => -110.142 [13] => -121.935 [14] => -120.53 [15] => -146.203 [16] => -161.535 [17] => -172.615 [18] => -177.302 [19] => -187.021 ) [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] => 33.1 [1] => 48.3 [2] => 63.5 [3] => 77.8 [4] => 96.6 [5] => 128.5 [6] => 126.8 [7] => 131.333 [8] => 118.255 [9] => 109.748 [10] => 111.121 [11] => 137.94 [12] => 141.024 [13] => 161.13 [14] => 169.509 [15] => 180.433 [16] => 198.579 [17] => 196.209 [18] => 211.831 [19] => 227.251 ) [ReconciledDepreciation] => Array ( [0] => 33.1 [1] => 48.3 [2] => 63.5 [3] => 77.8 [4] => 96.6 [5] => 128.5 [6] => 126.8 [7] => 131.33 [8] => 118.26 [9] => 109.75 [10] => 111.12 [11] => 137.94 [12] => 141.02 [13] => 161.13 [14] => 169.51 [15] => 180.43 [16] => 198.58 [17] => 196.21 [18] => 211.83 [19] => 227.25 ) [EBIT] => Array ( [0] => 190.7 [1] => 227.7 [2] => 269 [3] => 321.3 [4] => 382.3 [5] => 433.1 [6] => 512.02 [7] => 387.691 [8] => 771.008 [9] => 917.797 [10] => 998.706 [11] => 975.667 [12] => 1012.178 [13] => 1058.085 [14] => 1127.919 [15] => 1179.949 [16] => 1322.04 [17] => 1496.861 [18] => 1630.288 [19] => 1774.704 ) [EBITDA_morn] => Array ( [0] => 223.8 [1] => 276 [2] => 332.5 [3] => 399.1 [4] => 478.9 [5] => 561.6 [6] => 638.82 [7] => 519.024 [8] => 889.263 [9] => 1027.545 [10] => 1109.827 [11] => 1113.607 [12] => 1153.202 [13] => 1219.215 [14] => 1297.428 [15] => 1360.382 [16] => 1520.619 [17] => 1693.07 [18] => 1842.119 [19] => 2001.955 ) [EBITDA] => Array ( [0] => 223.8 [1] => 276 [2] => 332.5 [3] => 399.1 [4] => 478.9 [5] => 561.6 [6] => 638.82 [7] => 519.024 [8] => 889.263 [9] => 1027.545 [10] => 1109.827 [11] => 1113.607 [12] => 1153.202 [13] => 1219.215 [14] => 1297.428 [15] => 1360.382 [16] => 1520.619 [17] => 1693.07 [18] => 1842.119 [19] => 2001.955 ) [EBITDA_1] => Array ( [0] => 223.8 [1] => 276 [2] => 332.5 [3] => 399.1 [4] => 478.9 [5] => 561.6 [6] => 638.82 [7] => 519.024 [8] => 889.263 [9] => 1027.545 [10] => 1109.827 [11] => 1113.607 [12] => 1153.202 [13] => 1219.215 [14] => 1297.428 [15] => 1360.382 [16] => 1520.619 [17] => 1693.07 [18] => 1842.119 [19] => 2001.955 ) [DDA_new] => Array ( [0] => 33.1 [1] => 48.3 [2] => 63.5 [3] => 77.8 [4] => 96.6 [5] => 128.5 [6] => 126.8 [7] => 131.33 [8] => 118.26 [9] => 109.75 [10] => 111.12 [11] => 137.94 [12] => 141.02 [13] => 161.13 [14] => 169.51 [15] => 180.43 [16] => 198.58 [17] => 196.21 [18] => 211.83 [19] => 227.25 ) [EBITDA_new] => Array ( [0] => 223.8 [1] => 276 [2] => 332.5 [3] => 399.1 [4] => 478.9 [5] => 561.6 [6] => 638.82 [7] => 519.024 [8] => 889.263 [9] => 1027.545 [10] => 1109.827 [11] => 1113.607 [12] => 1153.202 [13] => 1219.215 [14] => 1297.428 [15] => 1360.382 [16] => 1520.619 [17] => 1693.07 [18] => 1842.119 [19] => 2001.955 ) [EBITDA_per_share] => Array ( [0] => 1.5 [1] => 1.85 [2] => 2.21 [3] => 2.62 [4] => 3.11 [5] => 3.74 [6] => 4.77 [7] => 4.56 [8] => 8.3 [9] => 10.6 [10] => 12.85 [11] => 14.01 [12] => 15.2 [13] => 17.46 [14] => 20.31 [15] => 24.3 [16] => 30.84 [17] => 38.83 [18] => 46.49 [19] => 54.73 ) [Operating_Income_per_share] => Array ( [0] => 1.28 [1] => 1.53 [2] => 1.79 [3] => 2.11 [4] => 2.48 [5] => 2.88 [6] => 3.82 [7] => 3.41 [8] => 7.2 [9] => 9.47 [10] => 11.57 [11] => 12.27 [12] => 13.31 [13] => 15.11 [14] => 17.6 [15] => 21 [16] => 26.76 [17] => 34.28 [18] => 41.11 [19] => 48.47 ) [Net Income] => Array ( [0] => 116.4 [1] => 138.8 [2] => 167.2 [3] => 195 [4] => 227.9 [5] => 244.8 [6] => 267.59 [7] => 175.526 [8] => 428.148 [9] => 517.604 [10] => 566.202 [11] => 571.019 [12] => 569.275 [13] => 595.672 [14] => 641.606 [15] => 657.049 [16] => 738.311 [17] => 848.974 [18] => 930.373 [19] => 1016.48 ) [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 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Shares Outstanding] => Array ( [0] => 149.231 [1] => 149.247 [2] => 150.631 [3] => 152.344 [4] => 153.986 [5] => 150.184 [6] => 133.869 [7] => 113.801 [8] => 107.111 [9] => 96.963 [10] => 86.350 [11] => 79.508 [12] => 75.859 [13] => 69.844 [14] => 63.875 [15] => 55.992 [16] => 49.304 [17] => 43.603 [18] => 39.625 [19] => 36.581 ) [shares_diluted] => Array ( [0] => 149.231 [1] => 149.247 [2] => 150.631 [3] => 152.344 [4] => 153.986 [5] => 150.184 [6] => 133.869 [7] => 113.801 [8] => 107.111 [9] => 96.963 [10] => 86.350 [11] => 79.508 [12] => 75.859 [13] => 69.844 [14] => 63.875 [15] => 55.992 [16] => 49.304 [17] => 43.603 [18] => 39.625 [19] => 36.581 ) [shares_basic] => Array ( [0] => 149.231 [1] => 149.247 [2] => 147.965 [3] => 151.163 [4] => 151.933 [5] => 149.268 [6] => 137.855 [7] => 112.834 [8] => 104.446 [9] => 97.307 [10] => 86.432 [11] => 78.530 [12] => 75.237 [13] => 69.101 [14] => 63.295 [15] => 55.282 [16] => 48.488 [17] => 42.632 [18] => 38.696 [19] => 35.943 ) [COGS_pct] => Array ( [0] => 0.57 [1] => 0.56 [2] => 0.55 [3] => 0.55 [4] => 0.55 [5] => 0.55 [6] => 0.58 [7] => 0.58 [8] => 0.55 [9] => 0.54 [10] => 0.51 [11] => 0.51 [12] => 0.51 [13] => 0.50 [14] => 0.50 [15] => 0.50 [16] => 0.50 [17] => 0.49 [18] => 0.48 [19] => 0.48 ) [Gross Profit_pct] => Array ( [0] => 43.44 [1] => 44.21 [2] => 44.52 [3] => 44.95 [4] => 44.71 [5] => 45.19 [6] => 41.95 [7] => 41.79 [8] => 44.60 [9] => 46.09 [10] => 48.90 [11] => 48.90 [12] => 49.40 [13] => 49.67 [14] => 50.10 [15] => 50.12 [16] => 50.41 [17] => 51.03 [18] => 51.51 [19] => 51.83 ) [SGA_pct] => Array ( [0] => 28.59 [1] => 28.95 [2] => 29.70 [3] => 30.13 [4] => 29.94 [5] => 31.54 [6] => 30.52 [7] => 31.11 [8] => 30.13 [9] => 29.27 [10] => 31.18 [11] => 31.81 [12] => 32.42 [13] => 32.56 [14] => 32.87 [15] => 32.87 [16] => 32.49 [17] => 32.51 [18] => 32.58 [19] => 32.44 ) [Interest Expense_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => -0.09 [3] => -0.33 [4] => -0.56 [5] => -1.10 [6] => -1.71 [7] => -2.09 [8] => -1.50 [9] => -1.55 [10] => -1.65 [11] => -1.79 [12] => -1.85 [13] => -1.98 [14] => -1.85 [15] => -2.14 [16] => -2.19 [17] => -2.14 [18] => -2.06 [19] => -2.04 ) [Pretax Income_pct] => Array ( [0] => 12.80 [1] => 12.63 [2] => 11.91 [3] => 11.61 [4] => 11.23 [5] => 9.42 [6] => 9.71 [7] => 5.96 [8] => 12.98 [9] => 15.26 [10] => 16.07 [11] => 15.29 [12] => 15.16 [13] => 15.17 [14] => 15.44 [15] => 15.16 [16] => 15.76 [17] => 16.40 [18] => 16.89 [19] => 17.36 ) [Net Income_pct] => Array ( [0] => 7.72 [1] => 7.68 [2] => 7.46 [3] => 7.25 [4] => 7.03 [5] => 5.95 [6] => 5.97 [7] => 3.64 [8] => 8.04 [9] => 9.48 [10] => 10.04 [11] => 10.00 [12] => 9.57 [13] => 9.65 [14] => 9.84 [15] => 9.64 [16] => 10.03 [17] => 10.52 [18] => 10.81 [19] => 11.11 ) [DaysSalesOutstanding] => Array ( [0] => 1.72 [1] => 1.96 [2] => 2.52 [3] => 2.54 [4] => 5 [5] => 2.3 [6] => 1.74 [7] => 1.45 [8] => 1.63 [9] => 2.93 [10] => 4.43 [11] => 7.56 [12] => 4.93 [13] => 3.54 [14] => 3.99 [15] => 6.77 [16] => 6.24 [17] => 6.36 [18] => 6.85 [19] => 6.85 ) [DaysInventory] => Array ( [0] => 142.96 [1] => 143.22 [2] => 163.09 [3] => 174.78 [4] => 196.76 [5] => 182.74 [6] => 155.54 [7] => 161.74 [8] => 170.19 [9] => 187.49 [10] => 197.87 [11] => 208.1 [12] => 223.94 [13] => 235.94 [14] => 241.13 [15] => 236.96 [16] => 230.4 [17] => 227.68 [18] => 229.93 [19] => 236.98 ) [Payable] => Array ( [0] => 242.8 [1] => 300.6 [2] => 381.3 [3] => 449.8 [4] => 683.4 [5] => 757.447 [6] => 788.825 [7] => 945.666 [8] => 1145.533 [9] => 1360.482 [10] => 1429.128 [11] => 1539.776 [12] => 1699.667 [13] => 1870.668 [14] => 2054.853 [15] => 2153.891 [16] => 2458.435 [17] => 2781.038 [18] => 3041.335 [19] => 3415.608 ) [DaysPayable] => Array ( [0] => 58.77 [1] => 60.68 [2] => 62.06 [3] => 61 [4] => 76.92 [5] => 67.16 [6] => 64.23 [7] => 71.64 [8] => 78.51 [9] => 91 [10] => 92.54 [11] => 98.41 [12] => 104.29 [13] => 110.67 [14] => 114.99 [15] => 115.33 [16] => 121.88 [17] => 125.74 [18] => 129.02 [19] => 136.29 ) [InventoryTurnover] => Array ( [0] => 2.55 [1] => 2.55 [2] => 2.24 [3] => 2.09 [4] => 1.86 [5] => 2 [6] => 2.35 [7] => 2.26 [8] => 2.14 [9] => 1.95 [10] => 1.84 [11] => 1.75 [12] => 1.63 [13] => 1.55 [14] => 1.51 [15] => 1.54 [16] => 1.58 [17] => 1.6 [18] => 1.59 [19] => 1.54 ) [Accts Rec.] => Array ( [0] => 7.1 [1] => 9.7 [2] => 15.5 [3] => 18.7 [4] => 44.4 [5] => 25.917 [6] => 21.407 [7] => 19.135 [8] => 23.782 [9] => 43.746 [10] => 68.372 [11] => 118.263 [12] => 80.363 [13] => 59.876 [14] => 71.241 [15] => 126.514 [16] => 125.802 [17] => 140.69 [18] => 161.375 [19] => 171.638 ) [Inventory] => Array ( [0] => 334.1 [1] => 395.8 [2] => 555.9 [3] => 709.4 [4] => 966.6 [5] => 1129.693 [6] => 1108.978 [7] => 1242.896 [8] => 1375.584 [9] => 1511.316 [10] => 1561.479 [11] => 1663.86 [12] => 1846.65 [13] => 2007.43 [14] => 2150.109 [15] => 2207.497 [16] => 2304.579 [17] => 2466.107 [18] => 2627.983 [19] => 2861.014 ) [inventory2sales] => Array ( [0] => 0.222 [1] => 0.219 [2] => 0.248 [3] => 0.264 [4] => 0.298 [5] => 0.274 [6] => 0.247 [7] => 0.258 [8] => 0.258 [9] => 0.277 [10] => 0.277 [11] => 0.291 [12] => 0.31 [13] => 0.325 [14] => 0.33 [15] => 0.324 [16] => 0.313 [17] => 0.305 [18] => 0.305 [19] => 0.313 ) [Total Current Assets] => Array ( [0] => 424.4 [1] => 447.8 [2] => 613.1 [3] => 778.8 [4] => 1117.1 [5] => 1225.084 [6] => 1186.78 [7] => 1328.511 [8] => 1450.128 [9] => 1671.354 [10] => 1755.757 [11] => 1929.459 [12] => 2118.927 [13] => 2270.455 [14] => 2586.301 [15] => 2561.73 [16] => 2611.821 [17] => 2792.425 [18] => 2978.946 [19] => 3278.013 ) [Other Current Assets] => Array ( [0] => 27 [1] => 35.9 [2] => 37.8 [3] => 46 [4] => 99.5 [5] => 63.556 [6] => 49.426 [7] => 59.194 [8] => 44.264 [9] => 23.19 [10] => 49.054 [11] => 72.526 [12] => 100.356 [13] => 116.495 [14] => 122.49 [15] => 135.013 [16] => 83.16 [17] => 88.022 [18] => 86.495 [19] => 103.17 ) [Net PPE] => Array ( [0] => 436.1 [1] => 644.2 [2] => 862.9 [3] => 1081.1 [4] => 1427.5 [5] => 1638.486 [6] => 1758.44 [7] => 1710.443 [8] => 1661.728 [9] => 1715.753 [10] => 1790.089 [11] => 1937.615 [12] => 2051.308 [13] => 2177.842 [14] => 2289.656 [15] => 2354.357 [16] => 2519.946 [17] => 2668.875 [18] => 2855.928 [19] => 3071.361 ) [Intangibles] => Array ( [0] => 18.4 [1] => 17.8 [2] => 17.2 [3] => 16.6 [4] => 181.3 [5] => 337.261 [6] => 324.494 [7] => 305.39 [8] => 305.39 [9] => 294.348 [10] => 301.015 [11] => 302.699 [12] => 302.645 [13] => 302.645 [14] => 302.645 [15] => 302.645 [16] => 302.645 [17] => 302.645 [18] => 302.645 [19] => 367.829 ) [Total Assets] => Array ( [0] => 882.1 [1] => 1111.8 [2] => 1498.4 [3] => 1884 [4] => 2748.1 [5] => 3284.767 [6] => 3333.218 [7] => 3432.512 [8] => 3477.791 [9] => 3766.826 [10] => 3912.565 [11] => 4245.257 [12] => 4526.306 [13] => 4804.709 [14] => 5257.112 [15] => 5318.405 [16] => 5571.594 [17] => 5869.602 [18] => 6265.639 [19] => 6892.089 ) [Other Long-Term Assets] => Array ( [0] => 3.2 [1] => 2 [2] => 5.2 [3] => 7.5 [4] => 22.2 [5] => 83.936 [6] => 63.504 [7] => 88.168 [8] => 60.545 [9] => 85.371 [10] => 65.704 [11] => 75.484 [12] => 53.426 [13] => 53.767 [14] => 78.51 [15] => 99.673 [16] => 137.182 [17] => 105.657 [18] => 128.12 [19] => 174.886 ) [Total Assets Non-liquid] => Array ( [0] => 825.9 [1] => 1105.4 [2] => 1494.5 [3] => 1879.3 [4] => 2741.5 [5] => 3278.849 [6] => 3326.249 [7] => 3425.226 [8] => 3471.293 [9] => 3673.724 [10] => 3835.713 [11] => 4170.447 [12] => 4434.748 [13] => 4718.055 [14] => 5014.651 [15] => 5225.699 [16] => 5473.314 [17] => 5771.996 [18] => 6162.546 [19] => 6749.898 ) [HardAssets] => Array ( [0] => 807.5 [1] => 1087.6 [2] => 1477.3 [3] => 1862.7 [4] => 2560.2 [5] => 2941.588 [6] => 3001.755 [7] => 3119.836 [8] => 3165.903 [9] => 3379.376 [10] => 3534.698 [11] => 3867.748 [12] => 4132.103 [13] => 4415.41 [14] => 4712.006 [15] => 4923.054 [16] => 5170.669 [17] => 5469.351 [18] => 5859.901 [19] => 6382.069 ) [Accts Payable] => Array ( [0] => 242.8 [1] => 300.6 [2] => 381.3 [3] => 449.8 [4] => 683.4 [5] => 757.447 [6] => 788.825 [7] => 1237.819 [8] => 1490.133 [9] => 1721.948 [10] => 1672.944 [11] => 1795.448 [12] => 1699.667 [13] => 2003.01 [14] => 2382.517 [15] => 2535.162 [16] => 2868.856 [17] => 3230.365 [18] => 3392.036 [19] => 3760.249 ) [Short-Term Debt] => Array ( [0] => 0.2 [1] => 13.5 [2] => 114.4 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 16.015 [14] => 0 [15] => 0 [16] => 48.133 [17] => 34.082 [18] => 79.723 [19] => 205.979 ) [ShortTermDebt_without_lease] => Array ( [0] => 0.2 [1] => 13.5 [2] => 114.4 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 16.015 [14] => 0 [15] => 0 [16] => 26.186 [17] => 34.082 [18] => 49.881 [19] => 173.733 ) [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] => 0 ) [Total Current Liabilities] => Array ( [0] => 339 [1] => 417.5 [2] => 612.9 [3] => 592.5 [4] => 859.8 [5] => 1000.554 [6] => 1034.544 [7] => 1266.654 [8] => 1533.571 [9] => 1761.926 [10] => 1751.051 [11] => 1811.159 [12] => 2054.568 [13] => 2285.894 [14] => 2519.32 [15] => 2706.752 [16] => 3063.96 [17] => 3430.896 [18] => 3655.592 [19] => 4169.15 ) [Other Current Liab.] => Array ( [0] => 96 [1] => 103.4 [2] => 117.2 [3] => 142.7 [4] => 176.4 [5] => 243.107 [6] => 245.719 [7] => 28.835 [8] => 43.438 [9] => 39.978 [10] => 78.107 [11] => 15.711 [12] => 354.901 [13] => 266.869 [14] => 136.803 [15] => 171.59 [16] => 146.971 [17] => 166.449 [18] => 183.833 [19] => 202.922 ) [CommonStock] => 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] => 0.501 [17] => 0.441 [18] => 0.399 [19] => 0.368 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 301.901 [7] => 295.629 [8] => 370.457 [9] => 410.962 [10] => 414.231 [11] => 462.289 [12] => 500.88 [13] => 545.404 [14] => 537.005 [15] => 549.326 [16] => 557.955 [17] => 591.384 [18] => 689.89 [19] => 814.457 ) [Retained Earnings] => Array ( [0] => 347.8 [1] => 486.6 [2] => 628.8 [3] => 823.8 [4] => 1051.7 [5] => 0 [6] => 1564.118 [7] => 825.196 [8] => 974.141 [9] => 869.739 [10] => 580.147 [11] => 370.276 [12] => 559.208 [13] => 546.049 [14] => 206.099 [15] => 136.935 [16] => -245.344 [17] => -643.998 [18] => -1033.197 [19] => -1378.936 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -870.915 [7] => -248.588 [8] => -644.968 [9] => -870.653 [10] => -808.226 [11] => -405.788 [12] => -575.832 [13] => -679.416 [14] => -509.918 [15] => -1027.879 [16] => -945.409 [17] => -1082.368 [18] => -1053.104 [19] => -1002.42 ) [Total Equity] => Array ( [0] => 528.4 [1] => 684.7 [2] => 865.6 [3] => 1075.2 [4] => 1302.1 [5] => 1323.801 [6] => 992.179 [7] => 866.213 [8] => 689.127 [9] => 373.758 [10] => 171.393 [11] => 391.007 [12] => 469.528 [13] => 403.2 [14] => 229.687 [15] => -433.074 [16] => -738.765 [17] => -1254.232 [18] => -1548.025 [19] => -1687.319 ) [Long-Term Debt] => Array ( [0] => 4 [1] => 0 [2] => 0 [3] => 198.4 [4] => 545.1 [5] => 888.34 [6] => 1249.937 [7] => 1225.402 [8] => 1194.517 [9] => 1546.845 [10] => 1869.25 [11] => 1861.85 [12] => 1857.157 [13] => 1935.618 [14] => 2250 [15] => 2726.9 [16] => 2882.3 [17] => 3317.6 [18] => 3718.302 [19] => 4013.267 ) [Total Liabilities] => Array ( [0] => 353.7 [1] => 427.1 [2] => 632.8 [3] => 808.8 [4] => 1446 [5] => 1960.966 [6] => 2341.039 [7] => 2566.299 [8] => 2788.664 [9] => 3393.068 [10] => 3741.172 [11] => 3854.25 [12] => 4056.778 [13] => 4401.509 [14] => 5027.425 [15] => 5751.479 [16] => 6310.359 [17] => 7123.834 [18] => 7813.664 [19] => 8579.408 ) [Other Long-Term Liab.] => Array ( [0] => 7.7 [1] => 8.4 [2] => 19.9 [3] => 17.9 [4] => 41.1 [5] => 72.072 [6] => 56.558 [7] => 74.243 [8] => 60.576 [9] => 84.297 [10] => 115.143 [11] => 181.241 [12] => 145.053 [13] => 179.997 [14] => 258.105 [15] => 317.827 [16] => 364.099 [17] => 375.338 [18] => 439.77 [19] => 396.991 ) [Cash and Equiv_pct] => Array ( [0] => 6.37 [1] => 0.58 [2] => 0.26 [3] => 0.25 [4] => 0.24 [5] => 0.18 [6] => 0.21 [7] => 0.21 [8] => 0.19 [9] => 2.47 [10] => 1.96 [11] => 1.76 [12] => 2.02 [13] => 1.80 [14] => 4.61 [15] => 1.74 [16] => 1.76 [17] => 1.66 [18] => 1.65 [19] => 2.06 ) [Accts Rec._pct] => Array ( [0] => 0.80 [1] => 0.87 [2] => 1.03 [3] => 0.99 [4] => 1.62 [5] => 0.79 [6] => 0.64 [7] => 0.56 [8] => 0.68 [9] => 1.16 [10] => 1.75 [11] => 2.79 [12] => 1.78 [13] => 1.25 [14] => 1.36 [15] => 2.38 [16] => 2.26 [17] => 2.40 [18] => 2.58 [19] => 2.49 ) [Inventory_pct] => Array ( [0] => 37.88 [1] => 35.60 [2] => 37.10 [3] => 37.65 [4] => 35.17 [5] => 34.39 [6] => 33.27 [7] => 36.21 [8] => 39.55 [9] => 40.12 [10] => 39.91 [11] => 39.19 [12] => 40.80 [13] => 41.78 [14] => 40.90 [15] => 41.51 [16] => 41.36 [17] => 42.01 [18] => 41.94 [19] => 41.51 ) [Other Current Assets_pct] => Array ( [0] => 3.06 [1] => 3.23 [2] => 2.52 [3] => 2.44 [4] => 3.62 [5] => 1.93 [6] => 1.48 [7] => 1.72 [8] => 1.27 [9] => 0.62 [10] => 1.25 [11] => 1.71 [12] => 2.22 [13] => 2.42 [14] => 2.33 [15] => 2.54 [16] => 1.49 [17] => 1.50 [18] => 1.38 [19] => 1.50 ) [Total Current Assets_pct] => Array ( [0] => 48.11 [1] => 40.28 [2] => 40.92 [3] => 41.34 [4] => 40.65 [5] => 37.30 [6] => 35.60 [7] => 38.70 [8] => 41.70 [9] => 44.37 [10] => 44.87 [11] => 45.45 [12] => 46.81 [13] => 47.25 [14] => 49.20 [15] => 48.17 [16] => 46.88 [17] => 47.57 [18] => 47.54 [19] => 47.56 ) [Net PPE_pct] => Array ( [0] => 49.44 [1] => 57.94 [2] => 57.59 [3] => 57.38 [4] => 51.94 [5] => 49.88 [6] => 52.76 [7] => 49.83 [8] => 47.78 [9] => 45.55 [10] => 45.75 [11] => 45.64 [12] => 45.32 [13] => 45.33 [14] => 43.55 [15] => 44.27 [16] => 45.23 [17] => 45.47 [18] => 45.58 [19] => 44.56 ) [Intangibles_pct] => Array ( [0] => 2.09 [1] => 1.60 [2] => 1.15 [3] => 0.88 [4] => 6.60 [5] => 10.27 [6] => 9.74 [7] => 8.90 [8] => 8.78 [9] => 7.81 [10] => 7.69 [11] => 7.13 [12] => 6.69 [13] => 6.30 [14] => 5.76 [15] => 5.69 [16] => 5.43 [17] => 5.16 [18] => 4.83 [19] => 5.34 ) [Other Long-Term Assets_pct] => Array ( [0] => 0.36 [1] => 0.18 [2] => 0.35 [3] => 0.40 [4] => 0.81 [5] => 2.56 [6] => 1.91 [7] => 2.57 [8] => 1.74 [9] => 2.27 [10] => 1.68 [11] => 1.78 [12] => 1.18 [13] => 1.12 [14] => 1.49 [15] => 1.87 [16] => 2.46 [17] => 1.80 [18] => 2.04 [19] => 2.54 ) [Accts Payable_pct] => Array ( [0] => 27.53 [1] => 27.04 [2] => 25.45 [3] => 23.87 [4] => 24.87 [5] => 23.06 [6] => 23.67 [7] => 36.06 [8] => 42.85 [9] => 45.71 [10] => 42.76 [11] => 42.29 [12] => 37.55 [13] => 41.69 [14] => 45.32 [15] => 47.67 [16] => 51.49 [17] => 55.04 [18] => 54.14 [19] => 54.56 ) [Short-Term Debt_pct] => Array ( [0] => 0.02 [1] => 1.21 [2] => 7.63 [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] => 0.33 [14] => 0.00 [15] => 0.00 [16] => 0.86 [17] => 0.58 [18] => 1.27 [19] => 2.99 ) [Other Current Liab._pct] => Array ( [0] => 10.88 [1] => 9.30 [2] => 7.82 [3] => 7.57 [4] => 6.42 [5] => 7.40 [6] => 7.37 [7] => 0.84 [8] => 1.25 [9] => 1.06 [10] => 2.00 [11] => 0.37 [12] => 7.84 [13] => 5.55 [14] => 2.60 [15] => 3.23 [16] => 2.64 [17] => 2.84 [18] => 2.93 [19] => 2.94 ) [Total Current Liabilities_pct] => Array ( [0] => 38.43 [1] => 37.55 [2] => 40.90 [3] => 31.45 [4] => 31.29 [5] => 30.46 [6] => 31.04 [7] => 36.90 [8] => 44.10 [9] => 46.77 [10] => 44.75 [11] => 42.66 [12] => 45.39 [13] => 47.58 [14] => 47.92 [15] => 50.89 [16] => 54.99 [17] => 58.45 [18] => 58.34 [19] => 60.49 ) [Long-Term Debt_pct] => Array ( [0] => 0.45 [1] => 0.00 [2] => 0.00 [3] => 10.53 [4] => 19.84 [5] => 27.04 [6] => 37.50 [7] => 35.70 [8] => 34.35 [9] => 41.06 [10] => 47.78 [11] => 43.86 [12] => 41.03 [13] => 40.29 [14] => 42.80 [15] => 51.27 [16] => 51.73 [17] => 56.52 [18] => 59.34 [19] => 58.23 ) [Other Long-Term Liab._pct] => Array ( [0] => 1.21 [1] => 0.86 [2] => 1.33 [3] => 0.95 [4] => 1.50 [5] => 2.19 [6] => 1.70 [7] => 2.16 [8] => 1.74 [9] => 2.24 [10] => 3.09 [11] => 4.27 [12] => 3.20 [13] => 3.75 [14] => 4.91 [15] => 5.98 [16] => 6.53 [17] => 6.39 [18] => 7.02 [19] => 5.76 ) [Total Liabilities_pct] => Array ( [0] => 40.10 [1] => 38.42 [2] => 42.23 [3] => 42.93 [4] => 52.62 [5] => 59.70 [6] => 70.23 [7] => 74.76 [8] => 80.18 [9] => 90.08 [10] => 95.62 [11] => 90.79 [12] => 89.63 [13] => 91.61 [14] => 95.63 [15] => 108.14 [16] => 113.26 [17] => 121.37 [18] => 124.71 [19] => 124.48 ) [netcash] => Array ( [0] => -1.99 [1] => -2.86 [2] => -4.19 [3] => -5.28 [4] => -9.35 [5] => -13.02 [6] => -18.31 [7] => -22.85 [8] => -27.46 [9] => -36.88 [10] => -44.07 [11] => -48.93 [12] => -53.37 [13] => -66.47 [14] => -75.59 [15] => -111.39 [16] => -137.71 [17] => -175.17 [18] => -208.22 [19] => -246.05 ) [NCAV] => Array ( [0] => -0.84 [1] => -1.47 [2] => -2.26 [3] => -2.86 [4] => -5.99 [5] => -9.13 [6] => -13.84 [7] => -17.17 [8] => -20.49 [9] => -28.07 [10] => -34.07 [11] => -37.01 [12] => -40.13 [13] => -50.32 [14] => -57.76 [15] => -87.8 [16] => -110.07 [17] => -141.8 [18] => -169.47 [19] => -200.58 ) [NCAV_real] => Array ( [0] => 0.47 [1] => 0.14 [2] => -0.13 [3] => -0.2 [4] => -2.14 [5] => -4.9 [6] => -9.06 [7] => -11.05 [8] => -13.21 [9] => -19.24 [10] => -23.88 [11] => -24.92 [12] => -26.08 [13] => -32.83 [14] => -38.56 [15] => -62.79 [16] => -81.99 [17] => -107.99 [18] => -130.56 [19] => -154.6 ) [Book Value Per Share] => Array ( [0] => 3.54 [1] => 4.66 [2] => 5.77 [3] => 7.06 [4] => 8.46 [5] => 8.81 [6] => 7.78 [7] => 7.73 [8] => 6.8 [9] => 4.18 [10] => 2.06 [11] => 5.06 [12] => 6.32 [13] => 6.21 [14] => 3.63 [15] => -8.53 [16] => -16.38 [17] => -31.27 [18] => -41.8 [19] => -49.21 ) [Tangibles_book_per_share] => Array ( [0] => 3.42 [1] => 4.54 [2] => 5.65 [3] => 6.95 [4] => 7.28 [5] => 6.57 [6] => 5.24 [7] => 5.01 [8] => 3.79 [9] => 0.89 [10] => -1.56 [11] => 1.14 [12] => 2.25 [13] => 1.55 [14] => -1.15 [15] => -14.48 [16] => -23.09 [17] => -38.82 [18] => -49.98 [19] => -59.93 ) [deb2equity] => Array ( [0] => 0.008 [1] => 0.02 [2] => 0.132 [3] => 0.185 [4] => 0.419 [5] => 0.671 [6] => 1.26 [7] => 1.415 [8] => 1.733 [9] => 4.139 [10] => 10.906 [11] => 4.762 [12] => 3.955 [13] => 4.84 [14] => 9.796 [15] => -6.297 [16] => -3.967 [17] => -2.672 [18] => -2.453 [19] => -2.501 ) [debt2rev_totaldebt] => Array ( [0] => 4.2 [1] => 13.5 [2] => 114.4 [3] => 198.4 [4] => 545.1 [5] => 888.34 [6] => 1249.937 [7] => 1225.402 [8] => 1194.517 [9] => 1546.845 [10] => 1869.25 [11] => 1861.85 [12] => 1857.157 [13] => 1951.633 [14] => 2250 [15] => 2726.9 [16] => 2930.433 [17] => 3351.682 [18] => 3798.025 [19] => 4219.246 ) [debt2rev] => Array ( [0] => 0.003 [1] => 0.007 [2] => 0.051 [3] => 0.074 [4] => 0.168 [5] => 0.216 [6] => 0.279 [7] => 0.254 [8] => 0.224 [9] => 0.283 [10] => 0.332 [11] => 0.326 [12] => 0.312 [13] => 0.316 [14] => 0.345 [15] => 0.4 [16] => 0.398 [17] => 0.415 [18] => 0.441 [19] => 0.461 ) [cogs2rev] => Array ( [0] => 0.57 [1] => 0.56 [2] => 0.55 [3] => 0.55 [4] => 0.55 [5] => 0.55 [6] => 0.58 [7] => 0.58 [8] => 0.55 [9] => 0.54 [10] => 0.51 [11] => 0.51 [12] => 0.51 [13] => 0.50 [14] => 0.50 [15] => 0.50 [16] => 0.50 [17] => 0.49 [18] => 0.48 [19] => 0.48 ) [inventory2rev] => Array ( [0] => 0.222 [1] => 0.219 [2] => 0.248 [3] => 0.264 [4] => 0.298 [5] => 0.274 [6] => 0.247 [7] => 0.258 [8] => 0.258 [9] => 0.277 [10] => 0.277 [11] => 0.291 [12] => 0.31 [13] => 0.325 [14] => 0.33 [15] => 0.324 [16] => 0.313 [17] => 0.305 [18] => 0.305 [19] => 0.313 ) [ar2asset] => Array ( [0] => 0.008 [1] => 0.009 [2] => 0.01 [3] => 0.01 [4] => 0.016 [5] => 0.008 [6] => 0.006 [7] => 0.006 [8] => 0.007 [9] => 0.012 [10] => 0.017 [11] => 0.028 [12] => 0.018 [13] => 0.012 [14] => 0.014 [15] => 0.024 [16] => 0.023 [17] => 0.024 [18] => 0.026 [19] => 0.025 ) [cash2asset] => Array ( [0] => 0.064 [1] => 0.006 [2] => 0.003 [3] => 0.002 [4] => 0.002 [5] => 0.002 [6] => 0.002 [7] => 0.002 [8] => 0.002 [9] => 0.025 [10] => 0.02 [11] => 0.018 [12] => 0.02 [13] => 0.018 [14] => 0.046 [15] => 0.017 [16] => 0.018 [17] => 0.017 [18] => 0.016 [19] => 0.021 ) [equity2asset] => Array ( [0] => 0.599 [1] => 0.616 [2] => 0.578 [3] => 0.571 [4] => 0.474 [5] => 0.403 [6] => 0.298 [7] => 0.252 [8] => 0.198 [9] => 0.099 [10] => 0.044 [11] => 0.092 [12] => 0.104 [13] => 0.084 [14] => 0.044 [15] => -0.081 [16] => -0.133 [17] => -0.214 [18] => -0.247 [19] => -0.245 ) [equity2liab_tangbile] => Array ( [0] => 1.442 [1] => 1.561 [2] => 1.341 [3] => 1.309 [4] => 0.775 [5] => 0.503 [6] => 0.285 [7] => 0.219 [8] => 0.138 [9] => 0.023 [10] => 0 [11] => 0.023 [12] => 0.041 [13] => 0.023 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ppe2asset] => Array ( [0] => 0.494 [1] => 0.579 [2] => 0.576 [3] => 0.574 [4] => 0.519 [5] => 0.499 [6] => 0.528 [7] => 0.498 [8] => 0.478 [9] => 0.455 [10] => 0.458 [11] => 0.456 [12] => 0.453 [13] => 0.453 [14] => 0.436 [15] => 0.443 [16] => 0.452 [17] => 0.455 [18] => 0.456 [19] => 0.446 ) [interest2rev] => Array ( [0] => 0 [1] => 0 [2] => -0.089 [3] => -0.327 [4] => -0.561 [5] => -1.1 [6] => -1.714 [7] => -2.089 [8] => -1.5 [9] => -1.554 [10] => -1.646 [11] => -1.794 [12] => -1.852 [13] => -1.976 [14] => -1.848 [15] => -2.145 [16] => -2.194 [17] => -2.138 [18] => -2.061 [19] => -2.044 ) [std2asset] => Array ( [0] => 0.384 [1] => 0.376 [2] => 0.409 [3] => 0.314 [4] => 0.313 [5] => 0.305 [6] => 0.31 [7] => 0.369 [8] => 0.441 [9] => 0.468 [10] => 0.448 [11] => 0.427 [12] => 0.454 [13] => 0.476 [14] => 0.479 [15] => 0.509 [16] => 0.55 [17] => 0.585 [18] => 0.583 [19] => 0.605 ) [ltd2asset] => Array ( [0] => 0.005 [1] => 0 [2] => 0 [3] => 0.105 [4] => 0.198 [5] => 0.27 [6] => 0.375 [7] => 0.357 [8] => 0.343 [9] => 0.411 [10] => 0.478 [11] => 0.439 [12] => 0.41 [13] => 0.403 [14] => 0.428 [15] => 0.513 [16] => 0.517 [17] => 0.565 [18] => 0.593 [19] => 0.582 ) [turnover] => Array ( [0] => 1.71 [1] => 1.626 [2] => 1.497 [3] => 1.429 [4] => 1.18 [5] => 1.253 [6] => 1.345 [7] => 1.404 [8] => 1.531 [9] => 1.449 [10] => 1.441 [11] => 1.345 [12] => 1.314 [13] => 1.284 [14] => 1.241 [15] => 1.282 [16] => 1.321 [17] => 1.375 [18] => 1.373 [19] => 1.327 ) [CF_Net Income] => Array ( [0] => 116.4 [1] => 138.8 [2] => 167.2 [3] => 195 [4] => 227.9 [5] => 244.8 [6] => 267.59 [7] => 175.526 [8] => 428.148 [9] => 517.604 [10] => 566.202 [11] => 571.019 [12] => 569.275 [13] => 595.672 [14] => 641.606 [15] => 657.049 [16] => 0 [17] => 848.974 [18] => 930.373 [19] => 1016.48 ) [buybackratio] => Array ( [0] => -0.12 [1] => -0.13 [2] => -0.11 [3] => -0.07 [4] => -0.12 [5] => -0.05 [6] => -0.02 [7] => -0.28 [8] => -0.13 [9] => -0.09 [10] => -0.06 [11] => -0.11 [12] => -0.07 [13] => -0.1 [14] => -0.04 [15] => -0.06 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 7.74 [1] => 9.81 [2] => 11.9 [3] => 14.15 [4] => 15.57 [5] => 15.52 [6] => 15.73 [7] => 13.29 [8] => 18.98 [9] => 10.75 [10] => 0 [11] => 13.79 [12] => 19.68 [13] => 17.88 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CF_DDA] => Array ( [0] => 33.1 [1] => 48.3 [2] => 63.5 [3] => 77.8 [4] => 96.6 [5] => 128.5 [6] => 126.8 [7] => 131.333 [8] => 118.255 [9] => 109.748 [10] => 111.121 [11] => 137.94 [12] => 141.024 [13] => 161.13 [14] => 169.509 [15] => 180.433 [16] => 198.579 [17] => 196.209 [18] => 211.831 [19] => 227.251 ) [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] => 128.3 [1] => 180.1 [2] => 179.1 [3] => 177.6 [4] => 367.1 [5] => 307.4 [6] => 512.96 [7] => 458.937 [8] => 739.091 [9] => 698.255 [10] => 638.379 [11] => 648.083 [12] => 822.747 [13] => 845.194 [14] => 921.1 [15] => 923.808 [16] => 1196.252 [17] => 1291.538 [18] => 1223.981 [19] => 1415.011 ) [Cash Flow from Others] => Array ( [0] => 0.5 [1] => 2 [2] => 7.2 [3] => -2.8 [4] => -20.5 [5] => 0.1 [6] => 4.05 [7] => 170.317 [8] => 42.159 [9] => 37.402 [10] => -17.755 [11] => 51.619 [12] => 6.762 [13] => 0.0259999999999 [14] => 10.083 [15] => 14.372 [16] => 735.18 [17] => 0.642 [18] => -21.612 [19] => -21.206 ) [Cash Flow_PPE] => Array ( [0] => -171.8 [1] => -256.7 [2] => -280.2 [3] => -295.4 [4] => -437.2 [5] => -428.3 [6] => -237.886 [7] => -124.695 [8] => -66.422 [9] => -167.799 [10] => -182.28 [11] => -279.681 [12] => -253.735 [13] => -221.021 [14] => 4.014 [15] => 10.663 [16] => 11.489 [17] => 3.301 [18] => 6.573 [19] => 9.765 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -11.441 [11] => -3.09 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => -116.084 ) [Cash Flow_CPEX] => Array ( [0] => -173 [1] => -258.1 [2] => -280.2 [3] => -295.4 [4] => -437.2 [5] => -428.3 [6] => -249.657 [7] => -169.296 [8] => -117.239 [9] => -182.242 [10] => -184.87 [11] => -283.478 [12] => -263.58 [13] => -224.474 [14] => -243.594 [15] => -272.247 [16] => -315.4 [17] => -321.604 [18] => -378.054 [19] => -414.451 ) [Cash Flow from Investing] => Array ( [0] => -171.7 [1] => -256.7 [2] => -280.2 [3] => -295.4 [4] => -437.2 [5] => -428.3 [6] => -242.349 [7] => -122.143 [8] => -64.511 [9] => -167.799 [10] => -193.721 [11] => -282.771 [12] => -268.323 [13] => -228.715 [14] => -243.15 [15] => -263.722 [16] => -307.447 [17] => -318.994 [18] => -374.761 [19] => -527.295 ) [Net Issuance of Stock] => Array ( [0] => 14.1 [1] => 17.6 [2] => 17.7 [3] => 14.6 [4] => -1 [5] => -223 [6] => -634.47 [7] => -317.687 [8] => -643.307 [9] => -845.792 [10] => -814.55 [11] => -362.305 [12] => -539.813 [13] => -702.935 [14] => -822.131 [15] => -1260.147 [16] => -1070.733 [17] => -1410.956 [18] => -1287.526 [19] => -1290.161 ) [Issuance of Stock] => Array ( [0] => 14.1 [1] => 17.6 [2] => 17.7 [3] => 14.6 [4] => 27.7 [5] => 11.6 [6] => 5.455 [7] => 48.41 [8] => 55.676 [9] => 45.303 [10] => 33.552 [11] => 64.547 [12] => 38.253 [13] => 58.952 [14] => 27.065 [15] => 39.855 [16] => 52.922 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => -0.2 [1] => 9.3 [2] => 80.9 [3] => 104 [4] => 73 [5] => 342.8 [6] => 354.3 [7] => -21.853 [8] => -27.247 [9] => 329.8 [10] => 322.405 [11] => -4.7 [12] => -1.993 [13] => 72.94 [14] => 297.593 [15] => 459.86 [16] => 164.989 [17] => 419.42 [18] => 391.979 [19] => 391.107 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash from Financing] => Array ( [0] => 15.2 [1] => 26.8 [2] => 98.6 [3] => 118.6 [4] => 72.1 [5] => 120.2 [6] => -269.56 [7] => -336.477 [8] => -675.368 [9] => -530.212 [10] => -460.908 [11] => -367.354 [12] => -537.676 [13] => -621.383 [14] => -522.682 [15] => -806.896 [16] => -883.493 [17] => -973.771 [18] => -843.433 [19] => -847.022 ) [Other Financing] => Array ( [0] => 1.3 [1] => -0.1 [2] => -1.06581410364E-14 [3] => -5.3290705182E-15 [4] => 0.1 [5] => 0.4 [6] => 10.61 [7] => 3.063 [8] => -4.814 [9] => -14.22 [10] => 31.237 [11] => -0.349 [12] => 4.13 [13] => 8.612 [14] => 1.856 [15] => -6.609 [16] => 22.251 [17] => 17.765 [18] => 52.114 [19] => 52.032 ) [Net Change in Cash] => Array ( [0] => -28.3 [1] => -49.8 [2] => -2.5 [3] => 0.8 [4] => 2 [5] => -0.7 [6] => 1.051 [7] => 0.317 [8] => -0.788 [9] => 0.244 [10] => -16.25 [11] => -2.042 [12] => 16.748 [13] => -4.904 [14] => 155.807 [15] => -149.755 [16] => 5.574 [17] => -0.674 [18] => 5.487 [19] => 39.098 ) [NetChangeinCash_others] => Array ( [0] => -0.1 [1] => 0 [2] => 0 [3] => -2.84217094304E-14 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1.13686837722E-13 [12] => 1.13686837722E-13 [13] => 1.13686837722E-13 [14] => 0.539 [15] => -2.945 [16] => 0.262 [17] => 0.553 [18] => -0.3 [19] => -1.596 ) [total_freecashflow] => Array ( [0] => -44.7 [1] => -78 [2] => -101.1 [3] => -117.8 [4] => -70.1 [5] => -120.9 [6] => 263.303 [7] => 289.641 [8] => 621.852 [9] => 516.013 [10] => 453.509 [11] => 364.605 [12] => 559.167 [13] => 620.72 [14] => 677.506 [15] => 651.561 [16] => 880.852 [17] => 969.934 [18] => 845.927 [19] => 1000.56 ) [CF_Net Income_pct] => Array ( [0] => 90.72 [1] => 77.07 [2] => 93.36 [3] => 109.80 [4] => 62.08 [5] => 79.64 [6] => 52.17 [7] => 38.25 [8] => 57.93 [9] => 74.13 [10] => 88.69 [11] => 88.11 [12] => 69.19 [13] => 70.48 [14] => 69.66 [15] => 71.12 [16] => 0.00 [17] => 65.73 [18] => 76.01 [19] => 71.84 ) [CF_DDA_pct] => Array ( [0] => 33 [1] => 48 [2] => 64 [3] => 78 [4] => 97 [5] => 129 [6] => 127 [7] => 131 [8] => 118 [9] => 110 [10] => 111 [11] => 138 [12] => 141 [13] => 161 [14] => 170 [15] => 180 [16] => 199 [17] => 196 [18] => 212 [19] => 227 ) [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 [18] => 0.00 [19] => 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 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -134.84 [1] => -143.31 [2] => -156.45 [3] => -166.33 [4] => -119.10 [5] => -139.33 [6] => -48.67 [7] => -36.89 [8] => -15.86 [9] => -26.10 [10] => -28.96 [11] => -43.74 [12] => -32.04 [13] => -26.56 [14] => -26.45 [15] => -29.47 [16] => -26.37 [17] => -24.90 [18] => -30.89 [19] => -29.29 ) [Cash Flow from Investing_pct] => Array ( [0] => -133.83 [1] => -142.53 [2] => -156.45 [3] => -166.33 [4] => -119.10 [5] => -139.33 [6] => -47.25 [7] => -26.61 [8] => -8.73 [9] => -24.03 [10] => -30.35 [11] => -43.63 [12] => -32.61 [13] => -27.06 [14] => -26.40 [15] => -28.55 [16] => -25.70 [17] => -24.70 [18] => -30.62 [19] => -37.26 ) [Net Issuance of Stock_pct] => Array ( [0] => 10.99 [1] => 9.77 [2] => 9.88 [3] => 8.22 [4] => -0.27 [5] => -72.54 [6] => -123.69 [7] => -69.22 [8] => -87.04 [9] => -121.13 [10] => -127.60 [11] => -55.90 [12] => -65.61 [13] => -83.17 [14] => -89.26 [15] => -136.41 [16] => -89.51 [17] => -109.25 [18] => -105.19 [19] => -91.18 ) [Net Issuance of Debt_pct] => Array ( [0] => -0.16 [1] => 5.16 [2] => 45.17 [3] => 58.56 [4] => 19.89 [5] => 111.52 [6] => 69.07 [7] => -4.76 [8] => -3.69 [9] => 47.23 [10] => 50.50 [11] => -0.73 [12] => -0.24 [13] => 8.63 [14] => 32.31 [15] => 49.78 [16] => 13.79 [17] => 32.47 [18] => 32.02 [19] => 27.64 ) [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 [18] => 0.00 [19] => 0.00 ) [Other Financing_pct] => Array ( [0] => 11.85 [1] => 14.88 [2] => 55.05 [3] => 66.78 [4] => 19.64 [5] => 39.10 [6] => -52.55 [7] => -73.32 [8] => -91.38 [9] => -75.93 [10] => -72.20 [11] => -56.68 [12] => -65.35 [13] => -73.52 [14] => -56.75 [15] => -87.34 [16] => -73.86 [17] => -75.40 [18] => -68.91 [19] => -59.86 ) [Cash from Financing_pct] => Array ( [0] => 10.83 [1] => 14.94 [2] => 55.05 [3] => 66.78 [4] => 19.61 [5] => 38.97 [6] => -54.62 [7] => -73.98 [8] => -90.73 [9] => -73.90 [10] => -77.09 [11] => -56.63 [12] => -65.85 [13] => -74.54 [14] => -56.95 [15] => -86.63 [16] => -75.72 [17] => -76.77 [18] => -73.17 [19] => -63.54 ) [Net Change in Cash_pct] => Array ( [0] => -22.06 [1] => -27.65 [2] => -1.40 [3] => 0.45 [4] => 0.54 [5] => -0.23 [6] => 0.20 [7] => 0.07 [8] => -0.11 [9] => 0.03 [10] => -2.55 [11] => -0.32 [12] => 2.04 [13] => -0.58 [14] => 16.92 [15] => -16.21 [16] => 0.47 [17] => -0.05 [18] => 0.45 [19] => 2.76 ) [total_freecashflow_pct] => Array ( [0] => -34.84 [1] => -43.31 [2] => -56.45 [3] => -66.33 [4] => -19.10 [5] => -39.33 [6] => 51.33 [7] => 63.11 [8] => 84.14 [9] => 73.90 [10] => 71.04 [11] => 56.26 [12] => 67.96 [13] => 73.44 [14] => 73.55 [15] => 70.53 [16] => 73.63 [17] => 75.10 [18] => 69.11 [19] => 70.71 ) [per share rev] => Array ( [0] => 10.11 [1] => 12.11 [2] => 14.89 [3] => 17.67 [4] => 21.06 [5] => 27.41 [6] => 33.49 [7] => 42.34 [8] => 49.72 [9] => 56.28 [10] => 65.28 [11] => 71.83 [12] => 78.41 [13] => 88.34 [14] => 102.12 [15] => 121.75 [16] => 149.33 [17] => 185.15 [18] => 217.13 [19] => 250.06 ) [per share eps] => Array ( [0] => 0.78 [1] => 0.93 [2] => 1.11 [3] => 1.28 [4] => 1.48 [5] => 1.63 [6] => 2 [7] => 1.54 [8] => 4 [9] => 5.34 [10] => 6.56 [11] => 7.18 [12] => 7.5 [13] => 8.53 [14] => 10.04 [15] => 11.73 [16] => 14.97 [17] => 19.47 [18] => 23.48 [19] => 27.79 ) [eps_nri] => Array ( [0] => 0.78 [1] => 0.93 [2] => 1.11 [3] => 1.28 [4] => 1.48 [5] => 1.63 [6] => 2 [7] => 1.54 [8] => 4 [9] => 5.34 [10] => 6.56 [11] => 7.18 [12] => 7.5 [13] => 8.53 [14] => 10.04 [15] => 11.73 [16] => 14.97 [17] => 19.47 [18] => 23.48 [19] => 27.79 ) [per share_freecashflow] => Array ( [0] => -0.3 [1] => -0.52 [2] => -0.67 [3] => -0.77 [4] => -0.46 [5] => -0.81 [6] => 1.97 [7] => 2.55 [8] => 5.81 [9] => 5.32 [10] => 5.25 [11] => 4.59 [12] => 7.37 [13] => 8.89 [14] => 10.61 [15] => 11.64 [16] => 17.87 [17] => 22.24 [18] => 21.35 [19] => 27.35 ) [ROE] => Array ( [0] => 22.03 [1] => 20.27 [2] => 19.32 [3] => 18.14 [4] => 17.5 [5] => 18.49 [6] => 26.97 [7] => 20.26 [8] => 62.13 [9] => 138.49 [10] => 330.35 [11] => 146.04 [12] => 121.24 [13] => 147.74 [14] => 279.34 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [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 [18] => 0 [19] => 0 ) [ROA] => Array ( [0] => 13.2 [1] => 12.48 [2] => 11.16 [3] => 10.35 [4] => 8.29 [5] => 7.45 [6] => 8.03 [7] => 5.11 [8] => 12.31 [9] => 13.74 [10] => 14.47 [11] => 13.45 [12] => 12.58 [13] => 12.4 [14] => 12.2 [15] => 12.35 [16] => 13.25 [17] => 14.46 [18] => 14.85 [19] => 14.75 ) [ROC_capital] => Array ( [0] => 887.5 [1] => 1127.9 [2] => 1513.8 [3] => 1905.9 [4] => 2644.1 [5] => 2927.126 [6] => 2994.646 [7] => 3098.148 [8] => 3156.12 [9] => 3410.297 [10] => 3594.9 [11] => 3939.6 [12] => 4270.591 [13] => 4564.792 [14] => 4998.447 [15] => 5051.1 [16] => 5214.927 [17] => 5549.322 [18] => 5921.369 [19] => 6452.544 ) [ROC] => Array ( [0] => 13.12 [1] => 12.31 [2] => 11.05 [3] => 10.23 [4] => 8.62 [5] => 8.36 [6] => 8.94 [7] => 5.67 [8] => 13.57 [9] => 15.18 [10] => 15.75 [11] => 14.49 [12] => 13.33 [13] => 13.05 [14] => 12.84 [15] => 13.01 [16] => 14.16 [17] => 15.3 [18] => 15.71 [19] => 15.75 ) [ROC_JOEL_capital] => Array ( [0] => 465.5 [1] => 681.6 [2] => 973.6 [3] => 1262.7 [4] => 1678.2 [5] => 1857.098 [6] => 1903.707 [7] => 1765.014 [8] => 1661.728 [9] => 1715.753 [10] => 1790.089 [11] => 1981.105 [12] => 2051.308 [13] => 2177.842 [14] => 2289.656 [15] => 2354.357 [16] => 2519.946 [17] => 2668.875 [18] => 2855.928 [19] => 3071.361 ) [ROC_JOEL] => Array ( [0] => 40.97 [1] => 33.41 [2] => 27.62 [3] => 25.45 [4] => 22.79 [5] => 23.33 [6] => 26.9 [7] => 21.97 [8] => 46.4 [9] => 53.49 [10] => 55.79 [11] => 49.25 [12] => 49.23 [13] => 48.45 [14] => 49.1 [15] => 49.95 [16] => 52.36 [17] => 56.01 [18] => 57.04 [19] => 57.73 ) [ROC_JOEL_new] => Array ( [0] => 36.55 [1] => 33.1 [2] => 27.52 [3] => 25.35 [4] => 22.69 [5] => 23.25 [6] => 26.8 [7] => 21.88 [8] => 46.4 [9] => 53.49 [10] => 55.64 [11] => 47.46 [12] => 47.84 [13] => 48.57 [14] => 47.86 [15] => 50.12 [16] => 52.46 [17] => 56.09 [18] => 57.08 [19] => 57.78 ) [grossmargin] => Array ( [0] => 43.44 [1] => 44.21 [2] => 44.52 [3] => 44.95 [4] => 44.71 [5] => 45.19 [6] => 41.95 [7] => 41.79 [8] => 44.6 [9] => 46.09 [10] => 48.9 [11] => 48.9 [12] => 49.4 [13] => 49.67 [14] => 50.1 [15] => 50.12 [16] => 50.41 [17] => 51.03 [18] => 51.51 [19] => 51.83 ) [pretaxmargin] => Array ( [0] => 12.8 [1] => 12.63 [2] => 11.91 [3] => 11.61 [4] => 11.23 [5] => 9.42 [6] => 9.71 [7] => 5.96 [8] => 12.98 [9] => 15.26 [10] => 16.07 [11] => 15.29 [12] => 15.16 [13] => 15.17 [14] => 15.44 [15] => 15.16 [16] => 15.76 [17] => 16.4 [18] => 16.89 [19] => 17.36 ) [operatingmargin] => Array ( [0] => 12.65 [1] => 12.59 [2] => 11.99 [3] => 11.94 [4] => 11.79 [5] => 10.52 [6] => 11.42 [7] => 8.05 [8] => 14.48 [9] => 16.82 [10] => 17.72 [11] => 17.08 [12] => 16.98 [13] => 17.1 [14] => 17.23 [15] => 17.25 [16] => 17.92 [17] => 18.52 [18] => 18.93 [19] => 19.38 ) [netmargin] => Array ( [0] => 7.72 [1] => 7.68 [2] => 7.46 [3] => 7.25 [4] => 7.03 [5] => 5.95 [6] => 5.97 [7] => 3.64 [8] => 8.04 [9] => 9.48 [10] => 10.04 [11] => 10 [12] => 9.57 [13] => 9.65 [14] => 9.84 [15] => 9.64 [16] => 10.03 [17] => 10.52 [18] => 10.81 [19] => 11.11 ) [pettm] => Array ( [0] => 31.890 [1] => 28.530 [2] => 24.510 [3] => 22.420 [4] => 17.500 [5] => 14.490 [6] => 11.580 [7] => 30.020 [8] => 17.840 [9] => 17.540 [10] => 11.410 [11] => 13.080 [12] => 11.920 [13] => 14.070 [14] => 13.620 [15] => 12.380 [16] => 13.870 [17] => 15.600 [18] => 15.280 [19] => 15.010 ) [penri] => Array ( [0] => 0.00 [1] => 28.59 [2] => 24.55 [3] => 22.42 [4] => 17.53 [5] => 14.52 [6] => 11.60 [7] => 30.00 [8] => 17.82 [9] => 17.55 [10] => 11.41 [11] => 13.07 [12] => 11.91 [13] => 14.07 [14] => 13.61 [15] => 12.38 [16] => 13.87 [17] => 15.61 [18] => 15.28 [19] => 15.01 ) [pe] => Array ( [0] => 31.890 [1] => 28.530 [2] => 24.510 [3] => 22.420 [4] => 17.500 [5] => 14.490 [6] => 11.580 [7] => 30.020 [8] => 17.840 [9] => 17.540 [10] => 11.410 [11] => 13.080 [12] => 11.920 [13] => 14.070 [14] => 13.620 [15] => 12.380 [16] => 13.870 [17] => 15.600 [18] => 15.280 [19] => 15.010 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 3.980 [7] => 8.920 [8] => 18.650 [9] => 101.420 [10] => 0.000 [11] => 81.470 [12] => 38.760 [13] => 79.270 [14] => 0.000 [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] => 31.47 [6] => 39.05 [7] => 30.65 [8] => 83.68 [9] => 131.5 [10] => 162.25 [11] => 180.75 [12] => 178.74 [13] => 122.92 [14] => 126.91 [15] => 164.44 [16] => 263.72 [17] => 413.86 [18] => 554.82 [19] => 647.46 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 11.660 [7] => 17.570 [8] => 12.140 [9] => 17.380 [10] => 14.160 [11] => 20.320 [12] => 11.990 [13] => 13.420 [14] => 12.850 [15] => 12.300 [16] => 11.610 [17] => 13.720 [18] => 16.860 [19] => 15.250 ) [ps] => Array ( [0] => 2.470 [1] => 2.190 [2] => 1.830 [3] => 1.620 [4] => 1.230 [5] => 0.860 [6] => 0.690 [7] => 1.090 [8] => 1.440 [9] => 1.670 [10] => 1.150 [11] => 1.310 [12] => 1.140 [13] => 1.360 [14] => 1.340 [15] => 1.200 [16] => 1.400 [17] => 1.650 [18] => 1.660 [19] => 1.670 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.74 [6] => -0.676 [7] => -0.178 [8] => 0.55 [9] => 1.744 [10] => 3.428 [11] => 4.402 [12] => 4.982 [13] => 5.918 [14] => 6.87 [15] => 7.508 [16] => 9.338 [17] => 12.644 [18] => 15.632 [19] => 17.788 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 19.270 [6] => 20.130 [7] => 19.900 [8] => 20.610 [9] => 26.810 [10] => 30.870 [11] => 30.540 [12] => 23.580 [13] => 14.260 [14] => 12.590 [15] => 13.830 [16] => 17.430 [17] => 21.040 [18] => 23.440 [19] => 23.140 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 16.810 [6] => 17.680 [7] => 19.210 [8] => 21.430 [9] => 28.940 [10] => 34.450 [11] => 35.680 [12] => 29.170 [13] => 19.470 [14] => 18.740 [15] => 20.700 [16] => 23.750 [17] => 25.910 [18] => 28.200 [19] => 27.780 ) [zscore] => Array ( [0] => 9.510 [1] => 8.500 [2] => 6.550 [3] => 5.160 [4] => 3.860 [5] => 2.600 [6] => 3.080 [7] => 3.110 [8] => 4.010 [9] => 3.850 [10] => 3.280 [11] => 3.230 [12] => 3.030 [13] => 3.070 [14] => 2.940 [15] => 2.710 [16] => 2.680 [17] => 2.820 [18] => 2.770 [19] => 2.660 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4 [4] => 4 [5] => 5 [6] => 4 [7] => 6 [8] => 8 [9] => 8 [10] => 7 [11] => 6 [12] => 6 [13] => 6 [14] => 7 [15] => 5 [16] => 7 [17] => 7 [18] => 8 [19] => 7 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.300 [4] => 0.260 [5] => -2.540 [6] => -2.900 [7] => -2.850 [8] => -2.660 [9] => -1.900 [10] => -2.040 [11] => -1.810 [12] => -2.960 [13] => -2.870 [14] => -2.640 [15] => -2.000 [16] => -2.870 [17] => -2.800 [18] => -2.590 [19] => -2.580 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 1.02 [7] => 1.30 [8] => 2.02 [9] => 2.79 [10] => 3.66 [11] => 4.67 [12] => 5.76 [13] => 7.01 [14] => 8.28 [15] => 9.10 [16] => 10.54 [17] => 12.85 [18] => 15.50 [19] => 18.87 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 14.740 [6] => 12.820 [7] => 26.570 [8] => 32.910 [9] => 33.100 [10] => 20.250 [11] => 20.240 [12] => 15.670 [13] => 17.300 [14] => 16.570 [15] => 16.180 [16] => 19.910 [17] => 23.890 [18] => 23.330 [19] => 22.250 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -1.750 [6] => 1.720 [7] => 9.470 [8] => 26.590 [9] => 41.250 [10] => 59.580 [11] => 84.860 [12] => 101.400 [13] => 121.780 [14] => 129.380 [15] => 146.860 [16] => 178.400 [17] => 222.740 [18] => 253.260 [19] => 292.960 ) [medpsvalue] => Array ( [0] => 14.13 [1] => 17.62 [2] => 21.41 [3] => 24.98 [4] => 30.24 [5] => 39.58 [6] => 46.67 [7] => 61 [8] => 71.97 [9] => 79.37 [10] => 92.63 [11] => 103.51 [12] => 113.19 [13] => 127.54 [14] => 146.93 [15] => 176.36 [16] => 215.78 [17] => 267.63 [18] => 313.36 [19] => 360.64 ) [ev2rev] => Array ( [0] => 2.470 [1] => 2.190 [2] => 1.870 [3] => 1.310 [4] => 1.370 [5] => 0.940 [6] => 0.860 [7] => 1.290 [8] => 1.560 [9] => 1.770 [10] => 1.370 [11] => 1.580 [12] => 1.380 [13] => 1.580 [14] => 1.640 [15] => 1.480 [16] => 1.670 [17] => 1.930 [18] => 1.980 [19] => 2.020 ) [ev2ebitda] => Array ( [0] => 16.650 [1] => 14.340 [2] => 12.640 [3] => 8.810 [4] => 9.270 [5] => 6.930 [6] => 6.030 [7] => 11.940 [8] => 9.350 [9] => 9.390 [10] => 6.940 [11] => 8.110 [12] => 7.110 [13] => 7.990 [14] => 8.240 [15] => 7.440 [16] => 8.070 [17] => 9.200 [18] => 9.260 [19] => 9.210 ) [ev2ebit] => Array ( [0] => 19.530 [1] => 17.380 [2] => 15.620 [3] => 10.950 [4] => 11.600 [5] => 8.980 [6] => 7.520 [7] => 15.990 [8] => 10.790 [9] => 10.510 [10] => 7.710 [11] => 9.250 [12] => 8.120 [13] => 9.230 [14] => 9.510 [15] => 8.600 [16] => 9.300 [17] => 10.410 [18] => 10.470 [19] => 10.400 ) [earning_yield_greenblatt] => Array ( [0] => 5.12 [1] => 5.75 [2] => 6.4 [3] => 9.13 [4] => 8.62 [5] => 11.14 [6] => 13.3 [7] => 6.25 [8] => 9.27 [9] => 9.51 [10] => 12.97 [11] => 10.81 [12] => 12.32 [13] => 10.83 [14] => 10.52 [15] => 11.63 [16] => 10.75 [17] => 9.61 [18] => 9.55 [19] => 9.62 ) [p2medpsvalue] => Array ( [0] => 1.76 [1] => 1.53 [2] => 1.27 [3] => 1.13 [4] => 0.86 [5] => 0.6 [6] => 0.48 [7] => 0.76 [8] => 1.01 [9] => 1.16 [10] => 0.8 [11] => 0.91 [12] => 0.8 [13] => 0.95 [14] => 0.93 [15] => 0.83 [16] => 0.97 [17] => 1.15 [18] => 1.15 [19] => 1.16 ) [p2grahamnumber] => Array ( [0] => 3.21 [1] => 2.74 [2] => 2.29 [3] => 2 [4] => 1.67 [5] => 1.53 [6] => 1.43 [7] => 3.48 [8] => 3.81 [9] => 8.59 [10] => 0 [11] => 6.85 [12] => 4.59 [13] => 6.78 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [p2tangible_book] => Array ( [0] => 7.27 [1] => 5.92 [2] => 4.82 [3] => 4.06 [4] => 3.56 [5] => 3.62 [6] => 4.29 [7] => 9.22 [8] => 19.09 [9] => 103.7 [10] => 0 [11] => 82.89 [12] => 40.13 [13] => 78.25 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [pb] => Array ( [0] => 7.03 [1] => 5.77 [2] => 4.72 [3] => 4 [4] => 3.07 [5] => 2.7 [6] => 2.89 [7] => 5.98 [8] => 10.64 [9] => 22.08 [10] => 35.95 [11] => 18.68 [12] => 14.29 [13] => 19.53 [14] => 37.8 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [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] => 1508 [1] => 1808.1 [2] => 2242.6 [3] => 2691.4 [4] => 3242.9 [5] => 4116.4 [6] => 4482.696 [7] => 4818.185 [8] => 5325.51 [9] => 5457.123 [10] => 5637.025 [11] => 5710.882 [12] => 5948.355 [13] => 6169.804 [14] => 6522.706 [15] => 6816.824 [16] => 7362.618 [17] => 8072.973 [18] => 8603.863 [19] => 9147.53 ) [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] => 33.1 [1] => 48.3 [2] => 63.5 [3] => 77.8 [4] => 96.6 [5] => 128.5 [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_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 [1] => 0 [2] => 2 [3] => 8.8 [4] => 18.2 [5] => 45.3 [6] => 76.83 [7] => 100.665 [8] => 79.86 [9] => 84.79 [10] => 92.804 [11] => 102.443 [12] => 110.142 [13] => 121.935 [14] => 120.53 [15] => 146.203 [16] => 161.535 [17] => 172.615 [18] => 177.302 [19] => 187.021 ) [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] => 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_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] => 56.2 [1] => 6.4 [2] => 3.9 [3] => 4.7 [4] => 6.6 [5] => 5.918 [6] => 6.969 [7] => 7.286 [8] => 6.498 [9] => 93.102 [10] => 76.852 [11] => 74.81 [12] => 91.558 [13] => 86.654 [14] => 242.461 [15] => 92.706 [16] => 98.28 [17] => 97.606 [18] => 103.093 [19] => 142.191 ) [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] => 364.3 [1] => 433.7 [2] => 598.9 [3] => 762.9 [4] => 1088.3 [5] => 1277.185 [6] => 1221.908 [7] => 1390.258 [8] => 1480.393 [9] => 1619.877 [10] => 1676.237 [11] => 1811.87 [12] => 2000.432 [13] => 2177.692 [14] => 2351.109 [15] => 2442.183 [16] => 2524.921 [17] => 2659.786 [18] => 2842.598 [19] => 3139.07 ) [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] => 242.8 [1] => 300.6 [2] => 381.3 [3] => 449.8 [4] => 683.4 [5] => 757.447 [6] => 788.825 [7] => 1237.819 [8] => 1490.133 [9] => 1721.948 [10] => 1672.944 [11] => 1795.448 [12] => 1699.667 [13] => 2003.01 [14] => 2382.517 [15] => 2535.162 [16] => 2868.856 [17] => 3230.365 [18] => 3392.036 [19] => 3760.249 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0.2 [1] => 13.5 [2] => 114.4 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 16.015 [14] => 0 [15] => 0 [16] => 48.133 [17] => 34.082 [18] => 79.723 [19] => 205.979 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 6.011 [11] => 10.958 [12] => 50.104 [13] => 82.152 [14] => 136.803 [15] => 171.59 [16] => 146.971 [17] => 166.449 [18] => 183.833 [19] => 202.922 ) [BS_other_liabilities_Insurance] => Array ( [0] => 106.7 [1] => 113 [2] => 137.1 [3] => 160.6 [4] => 217.5 [5] => 315.179 [6] => 302.277 [7] => 103.078 [8] => 104.014 [9] => 124.275 [10] => 192.967 [11] => 185.994 [12] => 449.85 [13] => 364.714 [14] => 258.105 [15] => 317.827 [16] => 364.099 [17] => 375.338 [18] => 439.77 [19] => 396.991 ) [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 [1] => 0 [2] => -2 [3] => -8.8 [4] => -18.2 [5] => -45.3 [6] => -76.83 [7] => -100.665 [8] => -79.86 [9] => -84.79 [10] => -92.804 [11] => -102.443 [12] => -107.889 [13] => -119.116 [14] => -116.745 [15] => -142.316 [16] => -158.909 [17] => -170.557 [18] => -175.905 [19] => -185.415 ) [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] => -464.3 [1] => -571.7 [2] => -729.6 [3] => -888.6 [4] => -1067.4 [5] => -1426.8 [6] => -1495.09 [7] => -1630.242 [8] => -1722.634 [9] => -1706.96 [10] => -1868.994 [11] => -1954.824 [12] => -2069.619 [13] => -2170.114 [14] => -2313.436 [15] => -2420.82 [16] => -2590.909 [17] => -2820.869 [18] => -3014.976 [19] => -3195.088 ) [BS_MoneyMarket] => Array ( [0] => -56.2 [1] => -6.4 [2] => -3.9 [3] => -4.7 [4] => -6.6 [5] => -5.918 [6] => -6.969 [7] => -7.286 [8] => -6.498 [9] => -93.102 [10] => -76.852 [11] => -74.81 [12] => -91.558 [13] => -86.654 [14] => -242.461 [15] => -92.706 [16] => -98.28 [17] => -97.606 [18] => -103.093 [19] => -142.191 ) [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] => 420.5 [1] => 440.1 [2] => 602.8 [3] => 767.6 [4] => 1094.9 [5] => 1283.103 [6] => 1228.877 [7] => 1397.544 [8] => 1486.891 [9] => 1712.979 [10] => 1753.089 [11] => 1886.68 [12] => 2091.99 [13] => 2264.346 [14] => 2593.57 [15] => 2534.889 [16] => 2623.201 [17] => 2757.392 [18] => 2945.691 [19] => 3281.261 ) [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] => 106.7 [1] => 113 [2] => 137.1 [3] => 160.6 [4] => 217.5 [5] => 315.179 [6] => 302.277 [7] => 103.078 [8] => 104.014 [9] => 124.275 [10] => 198.978 [11] => 196.952 [12] => 499.954 [13] => 446.866 [14] => 394.908 [15] => 489.417 [16] => 511.07 [17] => 541.787 [18] => 623.603 [19] => 599.913 ) [cash2debt] => Array ( [0] => 13.381 [1] => 0.474 [2] => 0.034 [3] => 0.024 [4] => 0.012 [5] => 0.007 [6] => 0.006 [7] => 0.006 [8] => 0.005 [9] => 0.06 [10] => 0.041 [11] => 0.04 [12] => 0.049 [13] => 0.044 [14] => 0.108 [15] => 0.034 [16] => 0.034 [17] => 0.029 [18] => 0.027 [19] => 0.034 ) [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] => 0 ) [TaxProvision] => Array ( [0] => -76.6 [1] => -89.5 [2] => -99.8 [3] => -117.5 [4] => -136.2 [5] => -143 [6] => -167.6 [7] => -111.5 [8] => -263 [9] => -315.403 [10] => -339.7 [11] => -302.202 [12] => -332.761 [13] => -340.478 [14] => -365.783 [15] => -376.697 [16] => -422.194 [17] => -475.272 [18] => -522.613 [19] => -571.203 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 126.689 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 116.4 [1] => 138.8 [2] => 167.2 [3] => 195 [4] => 227.9 [5] => 244.8 [6] => 267.59 [7] => 175.526 [8] => 428.148 [9] => 517.604 [10] => 566.202 [11] => 571.019 [12] => 569.275 [13] => 595.672 [14] => 641.606 [15] => 657.049 [16] => 738.311 [17] => 848.974 [18] => 930.373 [19] => 1016.48 ) [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 [18] => 0 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.78 [1] => 0.93 [2] => 1.11 [3] => 1.28 [4] => 1.48 [5] => 1.63 [6] => 2 [7] => 1.54 [8] => 4 [9] => 5.34 [10] => 6.56 [11] => 7.18 [12] => 7.5 [13] => 8.53 [14] => 10.04 [15] => 11.73 [16] => 14.97 [17] => 19.47 [18] => 23.48 [19] => 27.79 ) [eps_basic] => Array ( [0] => 0.78 [1] => 0.93 [2] => 1.13 [3] => 1.29 [4] => 1.5 [5] => 1.64 [6] => 2.099 [7] => 1.56 [8] => 4.1 [9] => 5.784 [10] => 6.81 [11] => 7.27 [12] => 7.57 [13] => 8.62 [14] => 10.14 [15] => 11.89 [16] => 15.23 [17] => 19.91 [18] => 24.04 [19] => 28.28 ) [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 [18] => 0 [19] => 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 [18] => 0 [19] => 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 [18] => 0 [19] => 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 [18] => 0 [19] => 0 ) [OtherInventories] => Array ( [0] => 334.1 [1] => 395.8 [2] => 555.9 [3] => 709.4 [4] => 966.6 [5] => 1129.693 [6] => 1108.978 [7] => 1242.896 [8] => 1375.584 [9] => 1511.316 [10] => 1561.479 [11] => 1663.86 [12] => 1846.65 [13] => 2007.43 [14] => 2150.109 [15] => 2207.497 [16] => 2304.579 [17] => 2466.107 [18] => 2627.983 [19] => 2861.014 ) [CashAndCashEquivalents] => Array ( [0] => 56.2 [1] => 6.4 [2] => 3.9 [3] => 4.7 [4] => 6.6 [5] => 5.918 [6] => 6.969 [7] => 7.286 [8] => 6.498 [9] => 93.102 [10] => 76.852 [11] => 74.81 [12] => 91.558 [13] => 86.654 [14] => 242.461 [15] => 92.706 [16] => 98.28 [17] => 97.606 [18] => 103.093 [19] => 142.191 ) [MarketableSecurities] => 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 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 492.287 [8] => 502.302 [9] => 525.473 [10] => 538.92 [11] => 559.231 [12] => 588.444 [13] => 625.992 [14] => 643.699 [15] => 656.516 [16] => 690.098 [17] => 740.276 [18] => 800.175 [19] => 862.565 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1182.88 [8] => 1228.604 [9] => 1325.759 [10] => 1507.641 [11] => 1601.66 [12] => 1731.579 [13] => 1903.773 [14] => 1814.668 [15] => 1900.61 [16] => 2013.301 [17] => 2177.476 [18] => 2400.895 [19] => 2607.751 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 505.282 [8] => 533.121 [9] => 551.465 [10] => 574.882 [11] => 662.495 [12] => 729.426 [13] => 780.199 [14] => 850.679 [15] => 887.521 [16] => 923.595 [17] => 994.369 [18] => 1016.835 [19] => 1122.821 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 75.223 [8] => 53.786 [9] => 44.871 [10] => 87.694 [11] => 155.251 [12] => 134.359 [13] => 85.581 [14] => 128.133 [15] => 145.161 [16] => 192.519 [17] => 184.452 [18] => 127.297 [19] => 124.206 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 2372.311 [8] => 2432.13 [9] => 2573.16 [10] => 2709.137 [11] => 2978.637 [12] => 3183.808 [13] => 3395.545 [14] => 3639.277 [15] => 3809.414 [16] => 4067.261 [17] => 4371.872 [18] => 4659.761 [19] => 5058.525 ) [AccumulatedDepreciation] => Array ( [0] => -102.9 [1] => -148.1 [2] => -198.3 [3] => -255.8 [4] => -351 [5] => -450.566 [6] => -561.936 [7] => -661.868 [8] => -770.402 [9] => -857.407 [10] => -919.048 [11] => -1041.022 [12] => -1132.5 [13] => -1217.703 [14] => -1349.621 [15] => -1455.057 [16] => -1547.315 [17] => -1702.997 [18] => -1803.833 [19] => -1987.164 ) [AccountsPayable] => Array ( [0] => 242.8 [1] => 300.6 [2] => 381.3 [3] => 449.8 [4] => 683.4 [5] => 757.447 [6] => 788.825 [7] => 945.666 [8] => 1145.533 [9] => 1360.482 [10] => 1429.128 [11] => 1539.776 [12] => 1699.667 [13] => 1870.668 [14] => 2043.271 [15] => 2118.746 [16] => 2433.05 [17] => 2755.853 [18] => 2926.74 [19] => 3307.535 ) [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] => 11.582 [15] => 35.145 [16] => 25.385 [17] => 25.185 [18] => 114.595 [19] => 108.073 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 292.153 [8] => 344.6 [9] => 361.466 [10] => 243.816 [11] => 255.672 [12] => 0 [13] => 132.342 [14] => 327.664 [15] => 381.271 [16] => 410.421 [17] => 449.327 [18] => 350.701 [19] => 344.641 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 6.011 [11] => 10.958 [12] => 50.104 [13] => 82.152 [14] => 136.803 [15] => 171.59 [16] => 146.971 [17] => 166.449 [18] => 183.833 [19] => 202.922 ) [LongTermDebt] => Array ( [0] => 4 [1] => 0 [2] => 0 [3] => 198.4 [4] => 545.1 [5] => 888.34 [6] => 1249.937 [7] => 1225.402 [8] => 1194.517 [9] => 1546.845 [10] => 1869.25 [11] => 1861.85 [12] => 1857.157 [13] => 1935.618 [14] => 2250 [15] => 2726.9 [16] => 2882.3 [17] => 3317.6 [18] => 3718.302 [19] => 4013.267 ) [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] => 3 [1] => 1.2 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 5.728 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [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] => 0 [19] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 116.4 [1] => 138.8 [2] => 167.2 [3] => 195 [4] => 227.9 [5] => 244.8 [6] => 267.59 [7] => 175.526 [8] => 428.148 [9] => 517.604 [10] => 566.202 [11] => 571.019 [12] => 569.275 [13] => 595.672 [14] => 641.606 [15] => 657.049 [16] => 0 [17] => 848.974 [18] => 930.373 [19] => 1016.48 ) [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] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInReceivables] => Array ( [0] => -1.2 [1] => -6.1 [2] => -7.6 [3] => -5 [4] => -15.3 [5] => 20.4 [6] => 7.764 [7] => 10.562 [8] => -12.879 [9] => -27.468 [10] => -26.101 [11] => -42.485 [12] => 37.9 [13] => 20.487 [14] => -11.145 [15] => -56.823 [16] => 0.782 [17] => -14.605 [18] => -21.276 [19] => -8.196 ) [ChangeInInventory] => Array ( [0] => -74 [1] => -61.7 [2] => -158.7 [3] => -153.6 [4] => -47.3 [5] => -201.6 [6] => 20.715 [7] => -164.164 [8] => -168.15 [9] => -135.732 [10] => -119.539 [11] => -124.566 [12] => -182.79 [13] => -160.78 [14] => -137.841 [15] => -76.337 [16] => -96.077 [17] => -155.421 [18] => -167.914 [19] => -232.846 ) [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 [18] => 0 [19] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 52.9 [1] => 65.2 [2] => 94.9 [3] => 66.2 [4] => 127.7 [5] => 70.3 [6] => 61.382 [7] => 187.801 [8] => 285.329 [9] => 145.455 [10] => 60.154 [11] => 109.341 [12] => 184.986 [13] => 186.228 [14] => 171.872 [15] => 169.422 [16] => 361.596 [17] => 377.145 [18] => 254.16 [19] => 417.938 ) [ChangeInWorkingCapital] => Array ( [0] => -21.4 [1] => -1.8 [2] => -64.9 [3] => -84.6 [4] => 42.9 [5] => -108.9 [6] => 75.182 [7] => 28.742 [8] => 122.046 [9] => -32.2 [10] => -65.687 [11] => -95.867 [12] => 69.38 [13] => 63.522 [14] => 32.428 [15] => 25.636 [16] => 271.516 [17] => 201.046 [18] => 77.832 [19] => 172.782 ) [CF_DeferredTax] => Array ( [0] => -0.3 [1] => -7.2 [2] => 6.1 [3] => -7.8 [4] => 20.2 [5] => 42.9 [6] => 39.338 [7] => -46.981 [8] => 28.483 [9] => 65.701 [10] => 44.498 [11] => -16.628 [12] => 36.306 [13] => 24.844 [14] => 67.474 [15] => 46.318 [16] => -9.023 [17] => 44.667 [18] => 25.557 [19] => 19.704 ) [PurchaseOfPPE] => Array ( [0] => -173 [1] => -258.1 [2] => -280.2 [3] => -295.4 [4] => -437.2 [5] => -428.3 [6] => -249.657 [7] => -169.296 [8] => -117.239 [9] => -182.242 [10] => -184.87 [11] => -283.478 [12] => -263.58 [13] => -224.474 [14] => -243.594 [15] => -272.247 [16] => -315.4 [17] => -321.604 [18] => -378.054 [19] => -414.451 ) [SaleOfPPE] => Array ( [0] => 1.2 [1] => 1.4 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 11.771 [7] => 44.601 [8] => 50.817 [9] => 14.443 [10] => 2.59 [11] => 3.797 [12] => 9.845 [13] => 3.453 [14] => 4.014 [15] => 10.663 [16] => 11.489 [17] => 3.301 [18] => 6.573 [19] => 9.765 ) [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 [18] => 0 [19] => 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] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => -116.084 ) [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] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -159.957 [13] => -94.615 [14] => -54.282 [15] => -48.444 [16] => -56.156 [17] => -43.772 [18] => -45.665 [19] => -44.469 ) [SaleOfInvestment] => 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] => 145.369 [13] => 86.921 [14] => 50.712 [15] => 46.306 [16] => 52.62 [17] => 43.081 [18] => 42.385 [19] => 37.944 ) [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 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0.1 [1] => 3.41948691585E-14 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -4.463 [7] => 2.552 [8] => 1.911 [9] => -1.59872115546E-14 [10] => -11.441 [11] => -3.09 [12] => 0 [13] => -2.84217094304E-14 [14] => -2.13162820728E-14 [15] => 4.26325641456E-14 [16] => -2.13162820728E-14 [17] => -4.97379915032E-14 [18] => -4.97379915032E-14 [19] => 6.39488462184E-14 ) [sloanratio] => Array ( [0] => 0.18 [1] => 0.19 [2] => 0.18 [3] => 0.17 [4] => 0.11 [5] => 0.11 [6] => -0 [7] => -0.05 [8] => -0.07 [9] => -0 [10] => 0.03 [11] => 0.05 [12] => 0 [13] => -0 [14] => -0.01 [15] => -0 [16] => -0.03 [17] => -0.02 [18] => 0.01 [19] => 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 [18] => 0 [19] => 0 ) [current_ratio] => Array ( [0] => 1.25 [1] => 1.07 [2] => 1 [3] => 1.31 [4] => 1.3 [5] => 1.22 [6] => 1.15 [7] => 1.05 [8] => 0.95 [9] => 0.95 [10] => 1 [11] => 1.07 [12] => 1.03 [13] => 0.99 [14] => 1.03 [15] => 0.95 [16] => 0.85 [17] => 0.81 [18] => 0.81 [19] => 0.79 ) [quick_ratio] => Array ( [0] => 0.27 [1] => 0.12 [2] => 0.09 [3] => 0.12 [4] => 0.18 [5] => 0.1 [6] => 0.08 [7] => 0.07 [8] => 0.05 [9] => 0.09 [10] => 0.11 [11] => 0.15 [12] => 0.13 [13] => 0.12 [14] => 0.17 [15] => 0.13 [16] => 0.1 [17] => 0.1 [18] => 0.1 [19] => 0.1 ) [interest_coverage] => Array ( [0] => 0 [1] => 10000 [2] => 134.45 [3] => 36.51 [4] => 21.01 [5] => 9.56 [6] => 6.66 [7] => 3.85 [8] => 9.65 [9] => 10.82 [10] => 10.76 [11] => 9.52 [12] => 9.17 [13] => 8.65 [14] => 9.33 [15] => 8.04 [16] => 8.17 [17] => 8.66 [18] => 9.19 [19] => 9.48 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 1.46 [2] => -2.1 [3] => -1.47 [4] => -1.08 [5] => 2.47 [6] => 15.13 [7] => 12.14 [8] => 9.53 [9] => 11.69 [10] => 7.09 [11] => 7.1 [12] => 3.82 [13] => 12.63 [14] => 2.48 [15] => 19.75 [16] => 11.2 [17] => 11.08 [18] => 7.68 [19] => 7.4 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 19.78 [2] => 22.96 [3] => 18.67 [4] => 19.19 [5] => 30.15 [6] => 22.18 [7] => 26.43 [8] => 17.43 [9] => 13.19 [10] => 15.99 [11] => 10.03 [12] => 9.16 [13] => 12.66 [14] => 15.6 [15] => 19.22 [16] => 22.65 [17] => 23.99 [18] => 17.27 [19] => 15.17 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 19.23 [2] => 19.35 [3] => 15.32 [4] => 15.63 [5] => 10.14 [6] => 22.7 [7] => -23 [8] => 159.74 [9] => 33.5 [10] => 22.85 [11] => 9.45 [12] => 4.46 [13] => 13.73 [14] => 17.7 [15] => 16.83 [16] => 27.62 [17] => 30.06 [18] => 20.6 [19] => 18.36 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.753502854177 [6] => 0.576254346746 [7] => 1.50753768844 [8] => 0.864628820961 [9] => 0.654606490116 [10] => 0.369614512472 [11] => 0.427963326785 [12] => 0.505089058524 [13] => 0.98667601683 [14] => 1.0810166799 [15] => 0.895155459147 [16] => 0.795754446357 [17] => 0.741920152091 [18] => 0.651877133106 [19] => 0.648660328436 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.76 [6] => 0.58 [7] => 1.51 [8] => 0.86 [9] => 0.7 [10] => 0.46 [11] => 0.52 [12] => 0.51 [13] => 0.99 [14] => 1.08 [15] => 0.9 [16] => 0.8 [17] => 0.74 [18] => 0.65 [19] => 0.65 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 13.08 [7] => 4.88 [8] => 2.72 [9] => 2.24 [10] => 1.24 [11] => 1.11 [12] => 0.89 [13] => 1 [14] => 1.06 [15] => 1 [16] => 1.18 [17] => 1.38 [18] => 1.43 [19] => 1.43 ) )
AutoZone Inc (NYSE:AZO)
Days Inventory
253.55 (As of May. 2014)

AutoZone Inc's inventory for the three months ended in May. 2014 was $3,133 Mil. AutoZone Inc's cost of goods sold for the three months ended in May. 2014 was $1,125 Mil. Hence, AutoZone Inc's days inventory for the three months ended in May. 2014 was 253.55.

AutoZone Inc's days inventory increased from May. 2013 (239.39) to May. 2014 (253.55). It might indicate that AutoZone Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). AutoZone Inc's days sales of inventory (DSI) for the three months ended in May. 2014 was 121.77.

Inventory turnover measures how fast the company turns over its inventory within a year. AutoZone Inc's inventory turnover for the three months ended in May. 2014 was 0.36.

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. AutoZone Inc's inventory to revenue ratio for the three months ended in May. 2014 was 1.34.


Definition

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

AutoZone Inc's Days Inventory for the fiscal year that ended in Aug. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=2861.014/4406.595*365
=236.98

AutoZone Inc's Days Inventory for the quarter that ended in May. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=3133.35/1124.587*91
=253.55

* 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).

AutoZone Inc's Days Sales of Inventory for the three months ended in May. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=3133.35/2341.545*91
=121.77

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

AutoZone Inc's Inventory Turnover for the three months ended in May. 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.

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

Inventory to Revenue=Inventory / Revenue
=3133.35 / 2341.545
=1.34

* 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.

AutoZone Inc Annual Data

Aug04Aug05Aug06Aug07Aug08Aug09Aug10Aug11Aug12Aug13
DaysInventory 197.87208.10223.94235.94241.13236.96230.40227.68229.93236.98

AutoZone Inc Quarterly Data

Feb12May12Aug12Nov12Feb13May13Aug13Nov13Feb14May14
DaysInventory 267.21234.15179.65256.36281.04239.39174.61266.13294.84253.55
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