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] => 3.90 [1] => 5.83 [2] => 5.43 [3] => 6.62 [4] => 8.91 [5] => 10.37 [6] => 21.36 [7] => 24.17 [8] => 25.11 [9] => 29.79 [10] => 33.50 [11] => 38.30 [12] => 28.98 [13] => 27.92 [14] => 17.09 [15] => 22.51 [16] => 33.56 [17] => 33.83 [18] => 35.82 [19] => 49.44 ) [price_low] => Array ( [0] => 0.00 [1] => 2.77 [2] => 3.41 [3] => 3.51 [4] => 4.30 [5] => 5.80 [6] => 8.42 [7] => 14.61 [8] => 16.97 [9] => 18.80 [10] => 25.52 [11] => 29.80 [12] => 21.93 [13] => 21.66 [14] => 5.32 [15] => 7.07 [16] => 20.94 [17] => 23.96 [18] => 28.80 [19] => 32.95 ) [BS_share] => Array ( [0] => 52.206 [1] => 54.84 [2] => 55.27 [3] => 57.058 [4] => 69.431 [5] => 71.512 [6] => 70.15 [7] => 72.67 [8] => 75.98 [9] => 77.54 [10] => 77.78 [11] => 78.53 [12] => 77.82 [13] => 71.30 [14] => 59.72 [15] => 60.28 [16] => 59.71 [17] => 55.36 [18] => 53.70 [19] => 52.35 ) [Fiscal Year] => Array ( [0] => Dec94 [1] => Dec95 [2] => Dec96 [3] => Dec97 [4] => Dec98 [5] => Dec99 [6] => Dec00 [7] => Dec01 [8] => Dec02 [9] => Dec03 [10] => Dec04 [11] => Dec05 [12] => Dec06 [13] => Dec07 [14] => Dec08 [15] => Dec09 [16] => Dec10 [17] => Dec11 [18] => Dec12 [19] => Dec13 ) [quarter] => Array ( [0] => 199412 [1] => 199512 [2] => 199612 [3] => 199712 [4] => 199812 [5] => 199912 [6] => 200012 [7] => 200112 [8] => 200212 [9] => 200312 [10] => 200412 [11] => 200512 [12] => 200612 [13] => 200712 [14] => 200812 [15] => 200912 [16] => 201012 [17] => 201112 [18] => 201212 [19] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 52.206 [1] => 55.231 [2] => 56.071 [3] => 57.058 [4] => 69.431 [5] => 71.512 [6] => 75.287 [7] => 74.846 [8] => 76.737 [9] => 77.772 [10] => 79.395 [11] => 80.176 [12] => 79.460 [13] => 73.504 [14] => 64.009 [15] => 60.082 [16] => 60.446 [17] => 58.190 [18] => 55.211 [19] => 54.377 ) [Revenue] => Array ( [0] => 85.6 [1] => 117.2 [2] => 160.3 [3] => 208.6 [4] => 265.2 [5] => 347.5 [6] => 438.281 [7] => 539.13 [8] => 651.97 [9] => 773.835 [10] => 969.232 [11] => 1182.053 [12] => 1315.325 [13] => 1511.577 [14] => 1606.406 [15] => 1602.02 [16] => 1659.404 [17] => 1757.624 [18] => 1809.017 [19] => 1877.91 ) [COGS] => Array ( [0] => 26.9 [1] => 36.7 [2] => 50.6 [3] => 62 [4] => 140.2 [5] => 278.3 [6] => 346.688 [7] => 431.236 [8] => 516.525 [9] => 376.333 [10] => 555.863 [11] => 667.062 [12] => 754.485 [13] => 872.61 [14] => 949.881 [15] => 1325.864 [16] => 1358.171 [17] => 1444.268 [18] => 1469.904 [19] => 1511.325 ) [Gross Profit] => Array ( [0] => 58.7 [1] => 80.5 [2] => 109.7 [3] => 146.6 [4] => 125 [5] => 69.2 [6] => 91.593 [7] => 107.894 [8] => 135.445 [9] => 397.502 [10] => 413.369 [11] => 514.991 [12] => 560.84 [13] => 638.967 [14] => 656.525 [15] => 276.156 [16] => 301.233 [17] => 313.356 [18] => 339.113 [19] => 366.585 ) [SGA] => Array ( [0] => 46.1 [1] => 64.3 [2] => 90.2 [3] => 119 [4] => 98.8 [5] => 27.5 [6] => 31.774 [7] => 34.998 [8] => 42.333 [9] => 287.377 [10] => 56.751 [11] => 71.82 [12] => 97.695 [13] => 110.415 [14] => 95.614 [15] => 97.432 [16] => 95.729 [17] => 96.263 [18] => 104.156 [19] => 114.728 ) [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] => 3.6 [1] => 5.9 [2] => 10.7 [3] => 13.3 [4] => 8.5 [5] => 10.9 [6] => 13.682 [7] => 17.457 [8] => 22.855 [9] => 28.228 [10] => 35.981 [11] => 45.177 [12] => 53.064 [13] => 64.202 [14] => 73.29 [15] => 75.184 [16] => 72.14 [17] => 71.958 [18] => 74.433 [19] => 78.558 ) [Operating Income] => Array ( [0] => 9 [1] => 10.3 [2] => 8.8 [3] => 14.3 [4] => 17.7 [5] => 30.8 [6] => 46.137 [7] => 55.439 [8] => 70.257 [9] => 81.897 [10] => 96.955 [11] => 129.741 [12] => 106.841 [13] => 110.803 [14] => 87.171 [15] => 73.717 [16] => 128.211 [17] => 133.45 [18] => 138.699 [19] => 160.954 ) [other_operating_charges] => Array ( [0] => -3.6 [1] => -5.9 [2] => -10.7 [3] => -13.3 [4] => -8.5 [5] => -10.9 [6] => -13.682 [7] => -17.457 [8] => -22.855 [9] => -28.228 [10] => -259.663 [11] => -313.43 [12] => -356.304 [13] => -417.749 [14] => -473.74 [15] => -105.007 [16] => -77.293 [17] => -83.643 [18] => -96.258 [19] => -90.903 ) [Month End Stock Price] => Array ( [0] => 3.111 [1] => 4.247 [2] => 3.58 [3] => 6.025 [4] => 8.787 [5] => 10.37 [6] => 17.055 [7] => 23.18 [8] => 24.173 [9] => 29.36 [10] => 32.47 [11] => 37.39 [12] => 24.6 [13] => 23.71 [14] => 10.1 [15] => 21.59 [16] => 30.66 [17] => 29.35 [18] => 32.71 [19] => 48.27 ) [mktcap] => Array ( [0] => 162.412866 [1] => 232.90548 [2] => 197.8666 [3] => 343.77445 [4] => 610.090197 [5] => 741.57944 [6] => 1196.40825 [7] => 1684.4906 [8] => 1836.66454 [9] => 2276.5744 [10] => 2525.5166 [11] => 2936.2367 [12] => 1914.372 [13] => 1690.523 [14] => 603.172 [15] => 1301.4452 [16] => 1830.7086 [17] => 1624.816 [18] => 1756.527 [19] => 2526.9345 ) [Cash and Equiv] => Array ( [0] => 0.4 [1] => 10.1 [2] => 8.5 [3] => 43.5 [4] => 17.5 [5] => 24 [6] => 51.106 [7] => 22.985 [8] => 22.852 [9] => 49.155 [10] => 45.41 [11] => 94.274 [12] => 101.058 [13] => 41.881 [14] => 81.361 [15] => 73.715 [16] => 81.619 [17] => 48.211 [18] => 83.569 [19] => 61.751 ) [ev_addition] => Array ( [0] => 0.1 [1] => -10.1 [2] => -2.5 [3] => -43.5 [4] => -17.5 [5] => -24 [6] => -51.106 [7] => -22.985 [8] => -22.852 [9] => -49.155 [10] => -45.41 [11] => -94.274 [12] => -101.058 [13] => 133.119 [14] => 193.639 [15] => 26.285 [16] => -81.619 [17] => -48.211 [18] => -83.569 [19] => -61.751 ) [ev_addition_per_share] => Array ( [0] => 0.002 [1] => -0.184 [2] => -0.045 [3] => -0.762 [4] => -0.252 [5] => -0.336 [6] => -0.729 [7] => -0.316 [8] => -0.301 [9] => -0.634 [10] => -0.584 [11] => -1.2 [12] => -1.299 [13] => 1.867 [14] => 3.242 [15] => 0.436 [16] => -1.367 [17] => -0.871 [18] => -1.556 [19] => -1.18 ) [ev_per_share] => Array ( [0] => 3.111 [1] => 4.067 [2] => 3.53 [3] => 5.265 [4] => 8.537 [5] => 10.03 [6] => 16.325 [7] => 22.86 [8] => 23.873 [9] => 28.73 [10] => 31.89 [11] => 36.19 [12] => 23.3 [13] => 25.58 [14] => 13.34 [15] => 22.03 [16] => 29.29 [17] => 28.48 [18] => 31.15 [19] => 47.09 ) [ev] => Array ( [0] => 162.512866 [1] => 222.80548 [2] => 195.3666 [3] => 300.27445 [4] => 592.590197 [5] => 717.57944 [6] => 1145.30225 [7] => 1661.5056 [8] => 1813.81254 [9] => 2227.4194 [10] => 2480.1066 [11] => 2841.9627 [12] => 1813.314 [13] => 1823.642 [14] => 796.811 [15] => 1327.7302 [16] => 1749.0896 [17] => 1576.605 [18] => 1672.958 [19] => 2465.1835 ) [Non Operating Income] => Array ( [0] => 1.8 [1] => 1.3 [2] => 0.2 [3] => 0.9 [4] => 3.4 [5] => 0.6 [6] => -0.439 [7] => 1.654 [8] => 2.178 [9] => 2.944 [10] => 0.966 [11] => 0.557 [12] => 2.048 [13] => 1.009 [14] => -0.977 [15] => 0.651 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [tax] => Array ( [0] => 3.5 [1] => 3 [2] => 3 [3] => 5.2 [4] => 7.1 [5] => 12.5 [6] => 18.257 [7] => 22.112 [8] => 27.245 [9] => 30.965 [10] => 34.819 [11] => 46.268 [12] => 31.852 [13] => 31.699 [14] => 20.962 [15] => 8.474 [16] => 29.376 [17] => 33.423 [18] => 35.551 [19] => 42.094 ) [Pretax Income] => Array ( [0] => 10.7 [1] => 11.6 [2] => 8.9 [3] => 15.1 [4] => 14.8 [5] => 34.2 [6] => 50.358 [7] => 61.421 [8] => 76.32 [9] => 88.195 [10] => 100.155 [11] => 134.216 [12] => 113.134 [13] => 105.663 [14] => 73.255 [15] => 51.307 [16] => 111.089 [17] => 129.143 [18] => 133.974 [19] => 156.45 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.8 [6] => 4.66 [7] => 4.328 [8] => 3.885 [9] => 3.354 [10] => 0 [11] => 4.86 [12] => 6.123 [13] => 4.703 [14] => 1.849 [15] => 0.372 [16] => 0.192 [17] => 0.842 [18] => 0 [19] => 0 ) [InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -0.942 [12] => -1.878 [13] => -10.852 [14] => -14.788 [15] => -23.433 [16] => -16.808 [17] => -4.918 [18] => 0 [19] => 0 ) [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] => 3.6 [1] => 5.9 [2] => 10.7 [3] => 13.3 [4] => 8.5 [5] => 10.9 [6] => 13.682 [7] => 17.457 [8] => 22.855 [9] => 28.228 [10] => 35.981 [11] => 45.177 [12] => 53.064 [13] => 64.202 [14] => 73.29 [15] => 75.184 [16] => 72.14 [17] => 71.958 [18] => 74.433 [19] => 78.558 ) [ReconciledDepreciation] => Array ( [0] => 3.6 [1] => 5.9 [2] => 10.7 [3] => 13.3 [4] => 8.5 [5] => 10.9 [6] => 13.68 [7] => 17.46 [8] => 22.86 [9] => 28.23 [10] => 35.98 [11] => 45.18 [12] => 53.06 [13] => 64.2 [14] => 73.29 [15] => 75.18 [16] => 72.14 [17] => 71.96 [18] => 74.43 [19] => 78.56 ) [EBIT] => Array ( [0] => 9 [1] => 10.3 [2] => 8.8 [3] => 14.3 [4] => 17.7 [5] => 30.8 [6] => 46.137 [7] => 55.439 [8] => 70.257 [9] => 81.897 [10] => 96.955 [11] => 135.158 [12] => 115.012 [13] => 116.515 [14] => 88.043 [15] => 74.74 [16] => 128.211 [17] => 133.45 [18] => 138.699 [19] => 160.954 ) [EBITDA_morn] => Array ( [0] => 12.6 [1] => 16.2 [2] => 19.5 [3] => 27.6 [4] => 26.2 [5] => 41.7 [6] => 59.819 [7] => 72.896 [8] => 93.112 [9] => 110.125 [10] => 132.936 [11] => 180.335 [12] => 168.076 [13] => 180.717 [14] => 161.333 [15] => 149.924 [16] => 200.351 [17] => 205.408 [18] => 213.132 [19] => 239.512 ) [EBITDA] => Array ( [0] => 12.6 [1] => 16.2 [2] => 19.5 [3] => 27.6 [4] => 26.2 [5] => 41.7 [6] => 59.819 [7] => 72.896 [8] => 93.112 [9] => 110.125 [10] => 132.936 [11] => 180.335 [12] => 168.076 [13] => 180.717 [14] => 161.333 [15] => 149.924 [16] => 200.351 [17] => 205.408 [18] => 213.132 [19] => 239.512 ) [EBITDA_1] => Array ( [0] => 12.6 [1] => 16.2 [2] => 19.5 [3] => 27.6 [4] => 26.2 [5] => 41.7 [6] => 59.819 [7] => 72.896 [8] => 93.112 [9] => 110.125 [10] => 132.936 [11] => 180.335 [12] => 168.076 [13] => 180.717 [14] => 161.333 [15] => 149.924 [16] => 200.351 [17] => 205.408 [18] => 213.132 [19] => 239.512 ) [DDA_new] => Array ( [0] => 3.6 [1] => 5.9 [2] => 10.7 [3] => 13.3 [4] => 8.5 [5] => 10.9 [6] => 13.68 [7] => 17.46 [8] => 22.86 [9] => 28.23 [10] => 35.98 [11] => 45.18 [12] => 53.06 [13] => 64.2 [14] => 73.29 [15] => 75.18 [16] => 72.14 [17] => 71.96 [18] => 74.43 [19] => 78.56 ) [EBITDA_new] => Array ( [0] => 12.6 [1] => 16.2 [2] => 19.5 [3] => 27.6 [4] => 26.2 [5] => 41.7 [6] => 59.819 [7] => 72.896 [8] => 93.112 [9] => 110.125 [10] => 132.936 [11] => 180.335 [12] => 168.076 [13] => 180.717 [14] => 161.333 [15] => 149.924 [16] => 200.351 [17] => 205.408 [18] => 213.132 [19] => 239.512 ) [EBITDA_per_share] => Array ( [0] => 0.24 [1] => 0.29 [2] => 0.35 [3] => 0.48 [4] => 0.38 [5] => 0.58 [6] => 0.79 [7] => 0.97 [8] => 1.21 [9] => 1.42 [10] => 1.67 [11] => 2.25 [12] => 2.12 [13] => 2.46 [14] => 2.52 [15] => 2.5 [16] => 3.31 [17] => 3.53 [18] => 3.86 [19] => 4.4 ) [Operating_Income_per_share] => Array ( [0] => 0.17 [1] => 0.19 [2] => 0.16 [3] => 0.25 [4] => 0.25 [5] => 0.43 [6] => 0.61 [7] => 0.74 [8] => 0.92 [9] => 1.05 [10] => 1.22 [11] => 1.62 [12] => 1.34 [13] => 1.51 [14] => 1.36 [15] => 1.23 [16] => 2.12 [17] => 2.29 [18] => 2.51 [19] => 2.96 ) [Net Income] => Array ( [0] => 7.2 [1] => 8.6 [2] => 5.9 [3] => 9.9 [4] => 7.7 [5] => 21.7 [6] => 32.101 [7] => 39.309 [8] => 49.075 [9] => 57.23 [10] => 65.336 [11] => 87.948 [12] => 81.282 [13] => 73.964 [14] => 52.293 [15] => 42.833 [16] => 81.713 [17] => 95.72 [18] => 98.423 [19] => 114.356 ) [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] => 0.24 [19] => 0.52 ) [Shares Outstanding] => Array ( [0] => 52.206 [1] => 55.231 [2] => 56.071 [3] => 57.058 [4] => 69.431 [5] => 71.512 [6] => 75.287 [7] => 74.846 [8] => 76.737 [9] => 77.772 [10] => 79.395 [11] => 80.176 [12] => 79.460 [13] => 73.504 [14] => 64.009 [15] => 60.082 [16] => 60.446 [17] => 58.190 [18] => 55.211 [19] => 54.377 ) [shares_diluted] => Array ( [0] => 52.206 [1] => 55.231 [2] => 56.071 [3] => 57.058 [4] => 69.431 [5] => 71.512 [6] => 75.287 [7] => 74.846 [8] => 76.737 [9] => 77.772 [10] => 79.395 [11] => 80.176 [12] => 79.460 [13] => 73.504 [14] => 64.009 [15] => 60.082 [16] => 60.446 [17] => 58.190 [18] => 55.211 [19] => 54.377 ) [shares_basic] => Array ( [0] => 52.206 [1] => 55.231 [2] => 56.071 [3] => 57.058 [4] => 67.446 [5] => 67.707 [6] => 69.370 [7] => 71.199 [8] => 73.889 [9] => 75.633 [10] => 77.613 [11] => 78.354 [12] => 78.181 [13] => 72.475 [14] => 63.822 [15] => 59.362 [16] => 58.905 [17] => 56.378 [18] => 53.185 [19] => 52.229 ) [COGS_pct] => Array ( [0] => 0.31 [1] => 0.31 [2] => 0.32 [3] => 0.30 [4] => 0.53 [5] => 0.80 [6] => 0.79 [7] => 0.80 [8] => 0.79 [9] => 0.49 [10] => 0.57 [11] => 0.56 [12] => 0.57 [13] => 0.58 [14] => 0.59 [15] => 0.83 [16] => 0.82 [17] => 0.82 [18] => 0.81 [19] => 0.80 ) [Gross Profit_pct] => Array ( [0] => 68.57 [1] => 68.69 [2] => 68.43 [3] => 70.28 [4] => 47.13 [5] => 19.91 [6] => 20.90 [7] => 20.01 [8] => 20.77 [9] => 51.37 [10] => 42.65 [11] => 43.57 [12] => 42.64 [13] => 42.27 [14] => 40.87 [15] => 17.24 [16] => 18.15 [17] => 17.83 [18] => 18.75 [19] => 19.52 ) [SGA_pct] => Array ( [0] => 53.86 [1] => 54.86 [2] => 56.27 [3] => 57.05 [4] => 37.25 [5] => 7.91 [6] => 7.25 [7] => 6.49 [8] => 6.49 [9] => 37.14 [10] => 5.86 [11] => 6.08 [12] => 7.43 [13] => 7.30 [14] => 5.95 [15] => 6.08 [16] => 5.77 [17] => 5.48 [18] => 5.76 [19] => 6.11 ) [Interest Expense_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] => -0.08 [12] => -0.14 [13] => -0.72 [14] => -0.92 [15] => -1.46 [16] => -1.01 [17] => -0.28 [18] => 0.00 [19] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 12.50 [1] => 9.90 [2] => 5.55 [3] => 7.24 [4] => 5.58 [5] => 9.84 [6] => 11.49 [7] => 11.39 [8] => 11.71 [9] => 11.40 [10] => 10.33 [11] => 11.35 [12] => 8.60 [13] => 6.99 [14] => 4.56 [15] => 3.20 [16] => 6.69 [17] => 7.35 [18] => 7.41 [19] => 8.33 ) [Net Income_pct] => Array ( [0] => 8.41 [1] => 7.34 [2] => 3.68 [3] => 4.75 [4] => 2.90 [5] => 6.24 [6] => 7.32 [7] => 7.29 [8] => 7.53 [9] => 7.40 [10] => 6.74 [11] => 7.44 [12] => 6.18 [13] => 4.89 [14] => 3.26 [15] => 2.67 [16] => 4.92 [17] => 5.45 [18] => 5.44 [19] => 6.09 ) [DaysSalesOutstanding] => Array ( [0] => 20.04 [1] => 15.26 [2] => 10.7 [3] => 18.02 [4] => 12.39 [5] => 12.71 [6] => 16.65 [7] => 12.87 [8] => 14.67 [9] => 14.52 [10] => 11.9 [11] => 10.65 [12] => 16.48 [13] => 17.48 [14] => 13.19 [15] => 9.27 [16] => 10.41 [17] => 10.16 [18] => 12.64 [19] => 13.62 ) [DaysInventory] => Array ( [0] => 16.28 [1] => 26.85 [2] => 30.3 [3] => 30.02 [4] => 15.36 [5] => 10.62 [6] => 9.82 [7] => 9.12 [8] => 12.71 [9] => 19.82 [10] => 14.79 [11] => 10.46 [12] => 10.05 [13] => 10.06 [14] => 8.89 [15] => 6.11 [16] => 6.19 [17] => 7.13 [18] => 7.16 [19] => 8.57 ) [Payable] => Array ( [0] => 3.8 [1] => 9.3 [2] => 8.9 [3] => 12.1 [4] => 11.3 [5] => 13.1 [6] => 17.712 [7] => 18.885 [8] => 14.839 [9] => 25.996 [10] => 32.041 [11] => 32.15 [12] => 45.57 [13] => 69.46 [14] => 37.875 [15] => 33.948 [16] => 32.651 [17] => 51.679 [18] => 48.211 [19] => 35.418 ) [DaysPayable] => Array ( [0] => 16.2 [1] => 28.96 [2] => 20.27 [3] => 21.17 [4] => 15.55 [5] => 13.76 [6] => 14.75 [7] => 12.79 [8] => 8.31 [9] => 12.26 [10] => 12.07 [11] => 9.93 [12] => 12.65 [13] => 16.77 [14] => 8.61 [15] => 7.73 [16] => 7.18 [17] => 10.73 [18] => 9.73 [19] => 6.88 ) [InventoryTurnover] => Array ( [0] => 22.42 [1] => 13.59 [2] => 12.05 [3] => 12.16 [4] => 23.76 [5] => 34.36 [6] => 37.17 [7] => 40.04 [8] => 28.72 [9] => 18.42 [10] => 24.68 [11] => 34.89 [12] => 36.32 [13] => 36.27 [14] => 41.06 [15] => 59.72 [16] => 58.96 [17] => 51.2 [18] => 50.97 [19] => 42.6 ) [Accts Rec.] => Array ( [0] => 4.7 [1] => 4.9 [2] => 4.7 [3] => 10.3 [4] => 9 [5] => 12.1 [6] => 19.989 [7] => 19.011 [8] => 26.207 [9] => 30.776 [10] => 31.595 [11] => 34.498 [12] => 59.383 [13] => 72.392 [14] => 58.071 [15] => 40.702 [16] => 47.32 [17] => 48.902 [18] => 62.658 [19] => 70.071 ) [Inventory] => Array ( [0] => 1.2 [1] => 2.7 [2] => 4.2 [3] => 5.1 [4] => 5.9 [5] => 8.1 [6] => 9.328 [7] => 10.771 [8] => 17.985 [9] => 20.434 [10] => 22.527 [11] => 19.119 [12] => 20.775 [13] => 24.058 [14] => 23.132 [15] => 22.202 [16] => 23.036 [17] => 28.21 [18] => 28.836 [19] => 35.478 ) [inventory2sales] => Array ( [0] => 0.014 [1] => 0.023 [2] => 0.026 [3] => 0.024 [4] => 0.022 [5] => 0.023 [6] => 0.021 [7] => 0.02 [8] => 0.028 [9] => 0.026 [10] => 0.023 [11] => 0.016 [12] => 0.016 [13] => 0.016 [14] => 0.014 [15] => 0.014 [16] => 0.014 [17] => 0.016 [18] => 0.016 [19] => 0.019 ) [Total Current Assets] => Array ( [0] => 21 [1] => 29.6 [2] => 27.4 [3] => 78 [4] => 54.7 [5] => 68.5 [6] => 82.607 [7] => 58.053 [8] => 76.254 [9] => 115.493 [10] => 114.546 [11] => 172.254 [12] => 202.477 [13] => 181.213 [14] => 190.219 [15] => 172.227 [16] => 186.052 [17] => 176.395 [18] => 230.207 [19] => 225.903 ) [Other Current Assets] => Array ( [0] => 14.7 [1] => 11.9 [2] => 10 [3] => 19.1 [4] => 22.3 [5] => 24.3 [6] => 2.184 [7] => 5.286 [8] => 9.21 [9] => 15.128 [10] => 15.014 [11] => 24.363 [12] => 21.261 [13] => 42.882 [14] => 27.655 [15] => 35.608 [16] => 34.077 [17] => 51.072 [18] => 55.144 [19] => 58.603 ) [Net PPE] => Array ( [0] => 27.6 [1] => 54.4 [2] => 73 [3] => 88.1 [4] => 107.7 [5] => 135.5 [6] => 161.223 [7] => 218.284 [8] => 282.213 [9] => 359.969 [10] => 485.972 [11] => 609.918 [12] => 732.204 [13] => 862.331 [14] => 860.489 [15] => 788.402 [16] => 755.468 [17] => 758.503 [18] => 764.418 [19] => 795.379 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.3 [4] => 1.6 [5] => 1.8 [6] => 1.905 [7] => 1.965 [8] => 1.94 [9] => 2.046 [10] => 2.327 [11] => 2.73 [12] => 3.12 [13] => 3.49 [14] => 4.177 [15] => 4.338 [16] => 4.498 [17] => 14.674 [18] => 17.829 [19] => 18.647 ) [Total Assets] => Array ( [0] => 73.2 [1] => 91.8 [2] => 108.2 [3] => 177.7 [4] => 185.4 [5] => 221.8 [6] => 288.392 [7] => 356.927 [8] => 466.808 [9] => 584.808 [10] => 758.717 [11] => 925.922 [12] => 1039.731 [13] => 1145.753 [14] => 1142.63 [15] => 1046.751 [16] => 1028.397 [17] => 1022.57 [18] => 1092.167 [19] => 1124.114 ) [Other Long-Term Assets] => Array ( [0] => 24.6 [1] => 7.8 [2] => 7.8 [3] => 10.3 [4] => 21.4 [5] => 16 [6] => 42.657 [7] => 78.625 [8] => 106.401 [9] => 107.3 [10] => 155.872 [11] => 141.02 [12] => 101.93 [13] => 98.719 [14] => 87.745 [15] => 81.784 [16] => 82.379 [17] => 72.998 [18] => 79.713 [19] => 84.185 ) [Total Assets Non-liquid] => Array ( [0] => 72.8 [1] => 81.7 [2] => 99.7 [3] => 134.2 [4] => 167.9 [5] => 197.8 [6] => 237.286 [7] => 333.942 [8] => 443.956 [9] => 535.653 [10] => 713.307 [11] => 831.648 [12] => 938.673 [13] => 1103.872 [14] => 1061.269 [15] => 973.036 [16] => 946.778 [17] => 974.359 [18] => 1008.598 [19] => 1062.363 ) [HardAssets] => Array ( [0] => 72.8 [1] => 81.7 [2] => 99.7 [3] => 132.9 [4] => 166.3 [5] => 196 [6] => 235.381 [7] => 331.977 [8] => 442.016 [9] => 533.607 [10] => 710.98 [11] => 828.918 [12] => 935.553 [13] => 1100.382 [14] => 1057.092 [15] => 968.698 [16] => 942.28 [17] => 959.685 [18] => 990.769 [19] => 1043.716 ) [Accts Payable] => Array ( [0] => 3.8 [1] => 9.3 [2] => 8.9 [3] => 12.1 [4] => 11.3 [5] => 13.1 [6] => 17.712 [7] => 54.27 [8] => 58.078 [9] => 81.554 [10] => 106.435 [11] => 123.795 [12] => 162.697 [13] => 217.072 [14] => 185.833 [15] => 200.461 [16] => 202.705 [17] => 223.24 [18] => 253.034 [19] => 264.247 ) [Short-Term Debt] => Array ( [0] => 0.5 [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 ) [ShortTermDebt_without_lease] => Array ( [0] => 0.5 [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 ) [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] => 8.9 [1] => 15.6 [2] => 18.6 [3] => 21 [4] => 24.4 [5] => 32.9 [6] => 43.127 [7] => 57.107 [8] => 58.078 [9] => 81.554 [10] => 109.846 [11] => 129.892 [12] => 162.796 [13] => 217.072 [14] => 185.833 [15] => 200.461 [16] => 202.705 [17] => 223.24 [18] => 253.034 [19] => 264.247 ) [Other Current Liab.] => Array ( [0] => 4.6 [1] => 6.3 [2] => 9.7 [3] => 8.9 [4] => 13.1 [5] => 19.8 [6] => 25.415 [7] => 2.837 [8] => 0 [9] => 0 [10] => 3.411 [11] => 6.097 [12] => 0.099 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.2 [6] => 0.319 [7] => 0.486 [8] => 0.51 [9] => 0.521 [10] => 0.799 [11] => 0.809 [12] => 0.819 [13] => 0.827 [14] => 0.828 [15] => 0.834 [16] => 0.849 [17] => 0.859 [18] => 0.878 [19] => 0.906 ) [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] => 123.7 [6] => 147.694 [7] => 159.075 [8] => 205.994 [9] => 229.157 [10] => 258.812 [11] => 280.427 [12] => 319.943 [13] => 354.328 [14] => 370.919 [15] => 386.562 [16] => 428.527 [17] => 455.339 [18] => 508.13 [19] => 602.469 ) [Retained Earnings] => Array ( [0] => 13.8 [1] => 22.4 [2] => 28.3 [3] => 38.2 [4] => 45.9 [5] => 67.6 [6] => 99.581 [7] => 138.701 [8] => 187.776 [9] => 245.612 [10] => 310.624 [11] => 398.17 [12] => 471.798 [13] => 544.418 [14] => 596.711 [15] => 639.544 [16] => 721.257 [17] => 816.977 [18] => 902.532 [19] => 989.451 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -5.8 [6] => -7.123 [7] => -9.321 [8] => -16.38 [9] => -17.227 [10] => -26.486 [11] => -30.471 [12] => -80.465 [13] => -333.749 [14] => -506.208 [15] => -506.208 [16] => -558.296 [17] => -730.422 [18] => -831.814 [19] => -1015.473 ) [Total Equity] => Array ( [0] => 64.3 [1] => 76.2 [2] => 83.5 [3] => 152.5 [4] => 160.3 [5] => 185.6 [6] => 240.836 [7] => 289.471 [8] => 379.564 [9] => 457.903 [10] => 542.852 [11] => 647.7 [12] => 711.542 [13] => 562.926 [14] => 452.566 [15] => 516.113 [16] => 592.337 [17] => 542.753 [18] => 579.726 [19] => 577.353 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 175 [14] => 275 [15] => 100 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Liabilities] => Array ( [0] => 8.9 [1] => 15.6 [2] => 24.7 [3] => 25.2 [4] => 25.1 [5] => 36.2 [6] => 47.556 [7] => 67.456 [8] => 87.244 [9] => 126.905 [10] => 215.865 [11] => 278.222 [12] => 328.189 [13] => 582.827 [14] => 690.064 [15] => 530.638 [16] => 436.06 [17] => 479.817 [18] => 512.441 [19] => 546.761 ) [Other Long-Term Liab.] => Array ( [0] => 0 [1] => 0 [2] => 0.1 [3] => -8.881784197E-16 [4] => 2.88657986403E-15 [5] => 4.4408920985E-15 [6] => -5.3290705182E-15 [7] => 3.5527136788E-15 [8] => 6.881 [9] => 9.63 [10] => 54.029 [11] => 73.074 [12] => 54.157 [13] => 74.528 [14] => 84.9 [15] => 78.92 [16] => 79.179 [17] => 82.908 [18] => 91.411 [19] => 110.587 ) [Cash and Equiv_pct] => Array ( [0] => 0.55 [1] => 11.00 [2] => 7.86 [3] => 24.48 [4] => 9.44 [5] => 10.82 [6] => 17.72 [7] => 6.44 [8] => 4.90 [9] => 8.41 [10] => 5.99 [11] => 10.18 [12] => 9.72 [13] => 3.66 [14] => 7.12 [15] => 7.04 [16] => 7.94 [17] => 4.71 [18] => 7.65 [19] => 5.49 ) [Accts Rec._pct] => Array ( [0] => 6.42 [1] => 5.34 [2] => 4.34 [3] => 5.80 [4] => 4.85 [5] => 5.46 [6] => 6.93 [7] => 5.33 [8] => 5.61 [9] => 5.26 [10] => 4.16 [11] => 3.73 [12] => 5.71 [13] => 6.32 [14] => 5.08 [15] => 3.89 [16] => 4.60 [17] => 4.78 [18] => 5.74 [19] => 6.23 ) [Inventory_pct] => Array ( [0] => 1.64 [1] => 2.94 [2] => 3.88 [3] => 2.87 [4] => 3.18 [5] => 3.65 [6] => 3.23 [7] => 3.02 [8] => 3.85 [9] => 3.49 [10] => 2.97 [11] => 2.06 [12] => 2.00 [13] => 2.10 [14] => 2.02 [15] => 2.12 [16] => 2.24 [17] => 2.76 [18] => 2.64 [19] => 3.16 ) [Other Current Assets_pct] => Array ( [0] => 20.08 [1] => 12.96 [2] => 9.24 [3] => 10.75 [4] => 12.03 [5] => 10.96 [6] => 0.76 [7] => 1.48 [8] => 1.97 [9] => 2.59 [10] => 1.98 [11] => 2.63 [12] => 2.04 [13] => 3.74 [14] => 2.42 [15] => 3.40 [16] => 3.31 [17] => 4.99 [18] => 5.05 [19] => 5.21 ) [Total Current Assets_pct] => Array ( [0] => 28.69 [1] => 32.24 [2] => 25.32 [3] => 43.89 [4] => 29.50 [5] => 30.88 [6] => 28.64 [7] => 16.26 [8] => 16.34 [9] => 19.75 [10] => 15.10 [11] => 18.60 [12] => 19.47 [13] => 15.82 [14] => 16.65 [15] => 16.45 [16] => 18.09 [17] => 17.25 [18] => 21.08 [19] => 20.10 ) [Net PPE_pct] => Array ( [0] => 37.70 [1] => 59.26 [2] => 67.47 [3] => 49.58 [4] => 58.09 [5] => 61.09 [6] => 55.90 [7] => 61.16 [8] => 60.46 [9] => 61.55 [10] => 64.05 [11] => 65.87 [12] => 70.42 [13] => 75.26 [14] => 75.31 [15] => 75.32 [16] => 73.46 [17] => 74.18 [18] => 69.99 [19] => 70.76 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.73 [4] => 0.86 [5] => 0.81 [6] => 0.66 [7] => 0.55 [8] => 0.42 [9] => 0.35 [10] => 0.31 [11] => 0.29 [12] => 0.30 [13] => 0.30 [14] => 0.37 [15] => 0.41 [16] => 0.44 [17] => 1.44 [18] => 1.63 [19] => 1.66 ) [Other Long-Term Assets_pct] => Array ( [0] => 33.61 [1] => 8.50 [2] => 7.21 [3] => 5.80 [4] => 11.54 [5] => 7.21 [6] => 14.79 [7] => 22.03 [8] => 22.79 [9] => 18.35 [10] => 20.54 [11] => 15.23 [12] => 9.80 [13] => 8.62 [14] => 7.68 [15] => 7.81 [16] => 8.01 [17] => 7.14 [18] => 7.30 [19] => 7.49 ) [Accts Payable_pct] => Array ( [0] => 5.19 [1] => 10.13 [2] => 8.23 [3] => 6.81 [4] => 6.09 [5] => 5.91 [6] => 6.14 [7] => 15.20 [8] => 12.44 [9] => 13.95 [10] => 14.03 [11] => 13.37 [12] => 15.65 [13] => 18.95 [14] => 16.26 [15] => 19.15 [16] => 19.71 [17] => 21.83 [18] => 23.17 [19] => 23.51 ) [Short-Term Debt_pct] => Array ( [0] => 0.68 [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 Current Liab._pct] => Array ( [0] => 6.28 [1] => 6.86 [2] => 8.96 [3] => 5.01 [4] => 7.07 [5] => 8.93 [6] => 8.81 [7] => 0.79 [8] => 0.00 [9] => 0.00 [10] => 0.45 [11] => 0.66 [12] => 0.01 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Total Current Liabilities_pct] => Array ( [0] => 12.16 [1] => 16.99 [2] => 17.19 [3] => 11.82 [4] => 13.16 [5] => 14.83 [6] => 14.95 [7] => 16.00 [8] => 12.44 [9] => 13.95 [10] => 14.48 [11] => 14.03 [12] => 15.66 [13] => 18.95 [14] => 16.26 [15] => 19.15 [16] => 19.71 [17] => 21.83 [18] => 23.17 [19] => 23.51 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 5.55 [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] => 15.27 [14] => 24.07 [15] => 9.55 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.09 [3] => 2.36 [4] => 0.38 [5] => 1.49 [6] => 1.54 [7] => 2.90 [8] => 6.25 [9] => 7.75 [10] => 13.97 [11] => 16.02 [12] => 15.91 [13] => 16.65 [14] => 20.06 [15] => 21.99 [16] => 22.69 [17] => 25.09 [18] => 23.75 [19] => 25.13 ) [Total Liabilities_pct] => Array ( [0] => 12.16 [1] => 16.99 [2] => 22.83 [3] => 14.18 [4] => 13.54 [5] => 16.32 [6] => 16.49 [7] => 18.90 [8] => 18.69 [9] => 21.70 [10] => 28.45 [11] => 30.05 [12] => 31.56 [13] => 50.87 [14] => 60.39 [15] => 50.69 [16] => 42.40 [17] => 46.92 [18] => 46.92 [19] => 48.64 ) [netcash] => Array ( [0] => -0.16 [1] => -0.1 [2] => -0.29 [3] => 0.32 [4] => -0.11 [5] => -0.17 [6] => 0.05 [7] => -0.61 [8] => -0.85 [9] => -1 [10] => -2.19 [11] => -2.34 [12] => -2.92 [13] => -7.59 [14] => -10.19 [15] => -7.58 [16] => -5.94 [17] => -7.8 [18] => -7.99 [19] => -9.26 ) [NCAV] => Array ( [0] => -0.08 [1] => -0.01 [2] => -0.19 [3] => 0.5 [4] => 0.03 [5] => 0.01 [6] => 0.33 [7] => -0.34 [8] => -0.47 [9] => -0.57 [10] => -1.74 [11] => -1.89 [12] => -2.21 [13] => -6.66 [14] => -9.27 [15] => -6.89 [16] => -5.15 [17] => -6.88 [18] => -6.84 [19] => -7.92 ) [NCAV_real] => Array ( [0] => 0.23 [1] => 0.26 [2] => 0.05 [3] => 0.93 [4] => 0.43 [5] => 0.45 [6] => 0.5 [7] => -0.13 [8] => -0.14 [9] => -0.15 [10] => -1.3 [11] => -1.35 [12] => -1.62 [13] => -5.63 [14] => -8.37 [15] => -5.95 [16] => -4.19 [17] => -5.48 [18] => -5.26 [19] => -6.13 ) [Book Value Per Share] => Array ( [0] => 1.23 [1] => 1.39 [2] => 1.51 [3] => 2.67 [4] => 2.31 [5] => 2.6 [6] => 3.43 [7] => 3.98 [8] => 5 [9] => 5.91 [10] => 6.98 [11] => 8.25 [12] => 9.14 [13] => 7.9 [14] => 7.58 [15] => 8.56 [16] => 9.92 [17] => 9.8 [18] => 10.8 [19] => 11.03 ) [Tangibles_book_per_share] => Array ( [0] => 1.23 [1] => 1.39 [2] => 1.51 [3] => 2.65 [4] => 2.29 [5] => 2.57 [6] => 3.41 [7] => 3.96 [8] => 4.97 [9] => 5.88 [10] => 6.95 [11] => 8.21 [12] => 9.1 [13] => 7.85 [14] => 7.51 [15] => 8.49 [16] => 9.84 [17] => 9.54 [18] => 10.46 [19] => 10.67 ) [deb2equity] => Array ( [0] => 0.008 [1] => 0 [2] => 0.072 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.311 [14] => 0.608 [15] => 0.194 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [debt2rev_totaldebt] => Array ( [0] => 0.5 [1] => 0 [2] => 6 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 175 [14] => 275 [15] => 100 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [debt2rev] => Array ( [0] => 0.006 [1] => 0 [2] => 0.037 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.116 [14] => 0.171 [15] => 0.062 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [cogs2rev] => Array ( [0] => 0.31 [1] => 0.31 [2] => 0.32 [3] => 0.30 [4] => 0.53 [5] => 0.80 [6] => 0.79 [7] => 0.80 [8] => 0.79 [9] => 0.49 [10] => 0.57 [11] => 0.56 [12] => 0.57 [13] => 0.58 [14] => 0.59 [15] => 0.83 [16] => 0.82 [17] => 0.82 [18] => 0.81 [19] => 0.80 ) [inventory2rev] => Array ( [0] => 0.014 [1] => 0.023 [2] => 0.026 [3] => 0.024 [4] => 0.022 [5] => 0.023 [6] => 0.021 [7] => 0.02 [8] => 0.028 [9] => 0.026 [10] => 0.023 [11] => 0.016 [12] => 0.016 [13] => 0.016 [14] => 0.014 [15] => 0.014 [16] => 0.014 [17] => 0.016 [18] => 0.016 [19] => 0.019 ) [ar2asset] => Array ( [0] => 0.064 [1] => 0.053 [2] => 0.043 [3] => 0.058 [4] => 0.049 [5] => 0.055 [6] => 0.069 [7] => 0.053 [8] => 0.056 [9] => 0.053 [10] => 0.042 [11] => 0.037 [12] => 0.057 [13] => 0.063 [14] => 0.051 [15] => 0.039 [16] => 0.046 [17] => 0.048 [18] => 0.057 [19] => 0.062 ) [cash2asset] => Array ( [0] => 0.005 [1] => 0.11 [2] => 0.079 [3] => 0.245 [4] => 0.094 [5] => 0.108 [6] => 0.177 [7] => 0.064 [8] => 0.049 [9] => 0.084 [10] => 0.06 [11] => 0.102 [12] => 0.097 [13] => 0.037 [14] => 0.071 [15] => 0.07 [16] => 0.079 [17] => 0.047 [18] => 0.077 [19] => 0.055 ) [equity2asset] => Array ( [0] => 0.878 [1] => 0.83 [2] => 0.772 [3] => 0.858 [4] => 0.865 [5] => 0.837 [6] => 0.835 [7] => 0.811 [8] => 0.813 [9] => 0.783 [10] => 0.715 [11] => 0.7 [12] => 0.684 [13] => 0.491 [14] => 0.396 [15] => 0.493 [16] => 0.576 [17] => 0.531 [18] => 0.531 [19] => 0.514 ) [equity2liab_tangbile] => Array ( [0] => 7.225 [1] => 4.885 [2] => 3.381 [3] => 6 [4] => 6.323 [5] => 5.077 [6] => 5.024 [7] => 4.262 [8] => 4.328 [9] => 3.592 [10] => 2.504 [11] => 2.318 [12] => 2.159 [13] => 0.96 [14] => 0.65 [15] => 0.964 [16] => 1.348 [17] => 1.101 [18] => 1.097 [19] => 1.022 ) [ppe2asset] => Array ( [0] => 0.377 [1] => 0.593 [2] => 0.675 [3] => 0.496 [4] => 0.581 [5] => 0.611 [6] => 0.559 [7] => 0.612 [8] => 0.605 [9] => 0.616 [10] => 0.641 [11] => 0.659 [12] => 0.704 [13] => 0.753 [14] => 0.753 [15] => 0.753 [16] => 0.735 [17] => 0.742 [18] => 0.7 [19] => 0.708 ) [interest2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -0.08 [12] => -0.143 [13] => -0.718 [14] => -0.921 [15] => -1.463 [16] => -1.013 [17] => -0.28 [18] => 0 [19] => 0 ) [std2asset] => Array ( [0] => 0.122 [1] => 0.17 [2] => 0.172 [3] => 0.118 [4] => 0.132 [5] => 0.148 [6] => 0.15 [7] => 0.16 [8] => 0.124 [9] => 0.139 [10] => 0.145 [11] => 0.14 [12] => 0.157 [13] => 0.189 [14] => 0.163 [15] => 0.192 [16] => 0.197 [17] => 0.218 [18] => 0.232 [19] => 0.235 ) [ltd2asset] => Array ( [0] => 0 [1] => 0 [2] => 0.055 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.153 [14] => 0.241 [15] => 0.096 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [turnover] => Array ( [0] => 1.169 [1] => 1.277 [2] => 1.482 [3] => 1.174 [4] => 1.43 [5] => 1.567 [6] => 1.52 [7] => 1.51 [8] => 1.397 [9] => 1.323 [10] => 1.277 [11] => 1.277 [12] => 1.265 [13] => 1.319 [14] => 1.406 [15] => 1.53 [16] => 1.614 [17] => 1.719 [18] => 1.656 [19] => 1.671 ) [CF_Net Income] => Array ( [0] => 7.2 [1] => 8.6 [2] => 5.9 [3] => 9.9 [4] => 14 [5] => 21.7 [6] => 32.101 [7] => 39.309 [8] => 49.075 [9] => 57.23 [10] => 65.336 [11] => 87.948 [12] => 81.282 [13] => 73.964 [14] => 52.293 [15] => 42.833 [16] => 81.713 [17] => 95.72 [18] => 98.423 [19] => 114.356 ) [buybackratio] => Array ( [0] => -4.07 [1] => -0.35 [2] => -0.2 [3] => -5.95 [4] => -0.25 [5] => -0.28 [6] => -0.42 [7] => -0.15 [8] => -0.44 [9] => -0.22 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 1.95 [1] => 2.21 [2] => 1.9 [3] => 3.22 [4] => 3.22 [5] => 4.19 [6] => 5.92 [7] => 6.94 [8] => 8.5 [9] => 9.88 [10] => 11.46 [11] => 14.39 [12] => 14.63 [13] => 13.53 [14] => 12.16 [15] => 11.65 [16] => 17.41 [17] => 19.26 [18] => 20.77 [19] => 22.9 ) [CF_DDA] => Array ( [0] => 3.6 [1] => 5.9 [2] => 10.7 [3] => 13.3 [4] => 8.5 [5] => 10.9 [6] => 13.682 [7] => 17.457 [8] => 22.855 [9] => 28.228 [10] => 35.981 [11] => 45.177 [12] => 53.064 [13] => 64.202 [14] => 73.29 [15] => 75.184 [16] => 72.14 [17] => 71.958 [18] => 74.433 [19] => 78.558 ) [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] => 7.6 [1] => 12.8 [2] => 9.6 [3] => 11.5 [4] => 27 [5] => 37.8 [6] => 56.336 [7] => 75.853 [8] => 93.452 [9] => 117.561 [10] => 150.138 [11] => 165.512 [12] => 152.655 [13] => 160.101 [14] => 169.185 [15] => 197.135 [16] => 167.057 [17] => 196.064 [18] => 195.371 [19] => 204.785 ) [Cash Flow from Others] => Array ( [0] => 0.2 [1] => -0.2 [2] => -0.3 [3] => 0.3 [4] => 0.2 [5] => 0.3 [6] => -0.011 [7] => -1.549 [8] => 23.564 [9] => 8.063 [10] => 13.997 [11] => 9.299 [12] => 18.349 [13] => 18.611 [14] => 14.707 [15] => 48.555 [16] => 15.343 [17] => 12.308 [18] => 17.2 [19] => 16.359 ) [Cash Flow_PPE] => Array ( [0] => -13.1 [1] => -29.5 [2] => -23.2 [3] => -21.7 [4] => -28 [5] => -38.6 [6] => -39.216 [7] => -74.324 [8] => -86.618 [9] => -113.327 [10] => -161.898 [11] => -170.162 [12] => -185.738 [13] => -211.025 [14] => -84.907 [15] => -37.243 [16] => -41.847 [17] => -76.746 [18] => -86.442 [19] => -106.289 ) [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] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -13.1 [1] => -29.5 [2] => -23.2 [3] => -21.7 [4] => -28 [5] => -38.6 [6] => -39.216 [7] => -74.324 [8] => -86.618 [9] => -113.327 [10] => -161.898 [11] => -170.162 [12] => -185.738 [13] => -211.025 [14] => -84.907 [15] => -37.243 [16] => -43.668 [17] => -77.616 [18] => -88.154 [19] => -107.943 ) [Cash Flow from Investing] => Array ( [0] => -37.5 [1] => -6.1 [2] => -18.3 [3] => -29.4 [4] => -53.2 [5] => -34.9 [6] => -58.251 [7] => -99.746 [8] => -108.251 [9] => -132.097 [10] => -178.465 [11] => -180.31 [12] => -127.236 [13] => -133.106 [14] => -73.438 [15] => -36.243 [16] => -43.668 [17] => -77.616 [18] => -88.154 [19] => -107.943 ) [Net Issuance of Stock] => Array ( [0] => 29.3 [1] => 3 [2] => 1.2 [3] => 58.9 [4] => 0 [5] => 3.7 [6] => 12.203 [7] => 3.662 [8] => 14.523 [9] => 11.808 [10] => -9.259 [11] => -3.985 [12] => -49.994 [13] => -249.028 [14] => -172.459 [15] => 0 [16] => -52.088 [17] => -172.126 [18] => -101.392 [19] => -183.659 ) [Issuance of Stock] => Array ( [0] => 29.3 [1] => 3 [2] => 1.2 [3] => 58.9 [4] => 3.5 [5] => 6 [6] => 13.521 [7] => 5.86 [8] => 21.582 [9] => 12.655 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => -6 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 6.862 [10] => 20.23 [11] => 22.834 [12] => 26.567 [13] => 204.282 [14] => 116.615 [15] => -170.082 [16] => -97.331 [17] => 3.383 [18] => 0 [19] => 0 ) [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] => -0.03 [7] => -0.028 [8] => 0 [9] => 0 [10] => -0.083 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => -12.762 [19] => -27.191 ) [Cash from Financing] => Array ( [0] => 29.3 [1] => 3 [2] => 7.2 [3] => 52.9 [4] => 0.1 [5] => 3.6 [6] => 12.173 [7] => 3.634 [8] => 14.523 [9] => 18.67 [10] => 27.201 [11] => 31.809 [12] => -11.681 [13] => -34.918 [14] => -52.249 [15] => -167.542 [16] => -115.485 [17] => -151.856 [18] => -71.859 [19] => -118.66 ) [Other Financing] => Array ( [0] => 0 [1] => 0 [2] => 2.22044604925E-16 [3] => 0 [4] => 0.1 [5] => -0.1 [6] => 6.38378239159E-16 [7] => -2.42861286637E-17 [8] => 0 [9] => 1.7763568394E-15 [10] => 16.313 [11] => 12.96 [12] => 11.746 [13] => 9.828 [14] => 3.595 [15] => 2.54 [16] => 33.934 [17] => 16.887 [18] => 42.295 [19] => 92.19 ) [Net Change in Cash] => Array ( [0] => -0.7 [1] => 9.7 [2] => -1.5 [3] => 35 [4] => -26.1 [5] => 6.6 [6] => 10.258 [7] => -20.259 [8] => -0.276 [9] => 4.134 [10] => -1.126 [11] => 17.011 [12] => 13.738 [13] => -7.923 [14] => 43.498 [15] => -6.65 [16] => 7.904 [17] => -33.408 [18] => 35.358 [19] => -21.818 ) [NetChangeinCash_others] => Array ( [0] => -0.1 [1] => -1.7763568394E-15 [2] => 1.7763568394E-15 [3] => 0 [4] => 0 [5] => 0.1 [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] => -2.84217094304E-14 [19] => 0 ) [total_freecashflow] => Array ( [0] => -5.5 [1] => -16.7 [2] => -13.6 [3] => -10.2 [4] => -1 [5] => -0.8 [6] => 17.12 [7] => 1.529 [8] => 6.834 [9] => 4.234 [10] => -11.76 [11] => -4.65 [12] => -33.083 [13] => -50.924 [14] => 84.278 [15] => 159.892 [16] => 123.389 [17] => 118.448 [18] => 107.217 [19] => 96.842 ) [CF_Net Income_pct] => Array ( [0] => 94.74 [1] => 67.19 [2] => 61.46 [3] => 86.09 [4] => 51.85 [5] => 57.41 [6] => 56.98 [7] => 51.82 [8] => 52.51 [9] => 48.68 [10] => 43.52 [11] => 53.14 [12] => 53.25 [13] => 46.20 [14] => 30.91 [15] => 21.73 [16] => 48.91 [17] => 48.82 [18] => 50.38 [19] => 55.84 ) [CF_DDA_pct] => Array ( [0] => 4 [1] => 6 [2] => 11 [3] => 13 [4] => 9 [5] => 11 [6] => 14 [7] => 17 [8] => 23 [9] => 28 [10] => 36 [11] => 45 [12] => 53 [13] => 64 [14] => 73 [15] => 75 [16] => 72 [17] => 72 [18] => 74 [19] => 79 ) [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] => -172.37 [1] => -230.47 [2] => -241.67 [3] => -188.70 [4] => -103.70 [5] => -102.12 [6] => -69.61 [7] => -97.98 [8] => -92.69 [9] => -96.40 [10] => -107.83 [11] => -102.81 [12] => -121.67 [13] => -131.81 [14] => -50.19 [15] => -18.89 [16] => -26.14 [17] => -39.59 [18] => -45.12 [19] => -52.71 ) [Cash Flow from Investing_pct] => Array ( [0] => -493.42 [1] => -47.66 [2] => -190.63 [3] => -255.65 [4] => -197.04 [5] => -92.33 [6] => -103.40 [7] => -131.50 [8] => -115.84 [9] => -112.36 [10] => -118.87 [11] => -108.94 [12] => -83.35 [13] => -83.14 [14] => -43.41 [15] => -18.38 [16] => -26.14 [17] => -39.59 [18] => -45.12 [19] => -52.71 ) [Net Issuance of Stock_pct] => Array ( [0] => 385.53 [1] => 23.44 [2] => 12.50 [3] => 512.17 [4] => 0.00 [5] => 9.79 [6] => 21.66 [7] => 4.83 [8] => 15.54 [9] => 10.04 [10] => -6.17 [11] => -2.41 [12] => -32.75 [13] => -155.54 [14] => -101.94 [15] => 0.00 [16] => -31.18 [17] => -87.79 [18] => -51.90 [19] => -89.68 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 62.50 [3] => -52.17 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 5.84 [10] => 13.47 [11] => 13.80 [12] => 17.40 [13] => 127.60 [14] => 68.93 [15] => -86.28 [16] => -58.26 [17] => 1.73 [18] => 0.00 [19] => 0.00 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -0.05 [7] => -0.04 [8] => 0.00 [9] => 0.00 [10] => -0.06 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => -6.53 [19] => -13.28 ) [Other Financing_pct] => Array ( [0] => 385.53 [1] => 23.44 [2] => 75.00 [3] => 460.00 [4] => 0.37 [5] => 9.52 [6] => 21.61 [7] => 4.79 [8] => 15.54 [9] => 15.88 [10] => 18.12 [11] => 19.22 [12] => -7.65 [13] => -21.81 [14] => -30.88 [15] => -84.99 [16] => -69.13 [17] => -77.45 [18] => -36.78 [19] => -57.94 ) [Cash from Financing_pct] => Array ( [0] => 385.53 [1] => 23.44 [2] => 75.00 [3] => 460.00 [4] => 0.00 [5] => 9.79 [6] => 21.61 [7] => 4.79 [8] => 15.54 [9] => 15.88 [10] => 7.25 [11] => 11.39 [12] => -15.35 [13] => -27.95 [14] => -33.01 [15] => -86.28 [16] => -89.44 [17] => -86.07 [18] => -58.43 [19] => -102.96 ) [Net Change in Cash_pct] => Array ( [0] => -9.21 [1] => 75.78 [2] => -15.63 [3] => 304.35 [4] => -96.67 [5] => 17.46 [6] => 18.21 [7] => -26.71 [8] => -0.30 [9] => 3.52 [10] => -0.75 [11] => 10.28 [12] => 9.00 [13] => -4.95 [14] => 25.71 [15] => -3.37 [16] => 4.73 [17] => -17.04 [18] => 18.10 [19] => -10.65 ) [total_freecashflow_pct] => Array ( [0] => -72.37 [1] => -130.47 [2] => -141.67 [3] => -88.70 [4] => -3.70 [5] => -2.12 [6] => 30.39 [7] => 2.02 [8] => 7.31 [9] => 3.60 [10] => -7.83 [11] => -2.81 [12] => -21.67 [13] => -31.81 [14] => 49.81 [15] => 81.11 [16] => 73.86 [17] => 60.41 [18] => 54.88 [19] => 47.29 ) [per share rev] => Array ( [0] => 1.64 [1] => 2.12 [2] => 2.86 [3] => 3.66 [4] => 3.82 [5] => 4.86 [6] => 5.82 [7] => 7.2 [8] => 8.5 [9] => 9.95 [10] => 12.21 [11] => 14.74 [12] => 16.55 [13] => 20.56 [14] => 25.1 [15] => 26.66 [16] => 27.45 [17] => 30.2 [18] => 32.77 [19] => 34.54 ) [per share eps] => Array ( [0] => 0.138 [1] => 0.156 [2] => 0.105 [3] => 0.174 [4] => 0.11 [5] => 0.302 [6] => 0.427 [7] => 0.527 [8] => 0.61 [9] => 0.71 [10] => 0.82 [11] => 1.1 [12] => 1.02 [13] => 1.01 [14] => 0.82 [15] => 0.71 [16] => 1.35 [17] => 1.64 [18] => 1.78 [19] => 2.1 ) [eps_nri] => Array ( [0] => 0.14 [1] => 0.16 [2] => 0.11 [3] => 0.17 [4] => 0.2 [5] => 0.3 [6] => 0.43 [7] => 0.53 [8] => 0.64 [9] => 0.74 [10] => 0.82 [11] => 1.1 [12] => 1.02 [13] => 1.01 [14] => 0.82 [15] => 0.71 [16] => 1.35 [17] => 1.64 [18] => 1.78 [19] => 2.1 ) [per share_freecashflow] => Array ( [0] => -0.11 [1] => -0.3 [2] => -0.24 [3] => -0.18 [4] => -0.01 [5] => -0.01 [6] => 0.23 [7] => 0.02 [8] => 0.09 [9] => 0.05 [10] => -0.15 [11] => -0.06 [12] => -0.42 [13] => -0.69 [14] => 1.32 [15] => 2.66 [16] => 2.04 [17] => 2.04 [18] => 1.94 [19] => 1.78 ) [ROE] => Array ( [0] => 11.2 [1] => 11.29 [2] => 7.07 [3] => 6.49 [4] => 4.8 [5] => 11.69 [6] => 13.33 [7] => 13.58 [8] => 12.93 [9] => 12.5 [10] => 12.04 [11] => 13.58 [12] => 11.42 [13] => 13.14 [14] => 11.55 [15] => 8.3 [16] => 13.8 [17] => 17.64 [18] => 16.98 [19] => 19.81 ) [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] => 0.135 [19] => 0.248 ) [ROA] => Array ( [0] => 9.84 [1] => 9.37 [2] => 5.45 [3] => 5.57 [4] => 4.15 [5] => 9.78 [6] => 11.13 [7] => 11.01 [8] => 10.51 [9] => 9.79 [10] => 8.61 [11] => 9.5 [12] => 7.82 [13] => 6.46 [14] => 4.58 [15] => 4.09 [16] => 7.95 [17] => 9.36 [18] => 9.01 [19] => 10.17 ) [ROC_capital] => Array ( [0] => 63.3 [1] => 95.9 [2] => 110.4 [3] => 185.2 [4] => 184.7 [5] => 228.3 [6] => 246.014 [7] => 281.623 [8] => 367.677 [9] => 490.59 [10] => 615.532 [11] => 806.535 [12] => 955.942 [13] => 1086.426 [14] => 1078.363 [15] => 996.237 [16] => 975.597 [17] => 985.97 [18] => 1049.769 [19] => 1079.885 ) [ROC] => Array ( [0] => 11.37 [1] => 8.97 [2] => 5.34 [3] => 5.35 [4] => 4.17 [5] => 9.51 [6] => 13.05 [7] => 13.96 [8] => 13.35 [9] => 11.67 [10] => 10.61 [11] => 10.9 [12] => 8.5 [13] => 6.81 [14] => 4.85 [15] => 4.3 [16] => 8.38 [17] => 9.71 [18] => 9.38 [19] => 10.59 ) [ROC_JOEL_capital] => Array ( [0] => 39.8 [1] => 58.3 [2] => 73.3 [3] => 101.6 [4] => 120.5 [5] => 147.1 [6] => 161.223 [7] => 218.284 [8] => 282.213 [9] => 359.969 [10] => 485.972 [11] => 609.918 [12] => 732.204 [13] => 862.331 [14] => 860.489 [15] => 788.402 [16] => 755.468 [17] => 758.503 [18] => 764.418 [19] => 795.379 ) [ROC_JOEL] => Array ( [0] => 22.61 [1] => 17.67 [2] => 12.01 [3] => 14.07 [4] => 14.69 [5] => 20.94 [6] => 28.62 [7] => 25.4 [8] => 24.9 [9] => 22.75 [10] => 19.95 [11] => 21.27 [12] => 14.59 [13] => 12.85 [14] => 10.13 [15] => 9.35 [16] => 16.97 [17] => 17.59 [18] => 18.14 [19] => 20.24 ) [ROC_JOEL_new] => Array ( [0] => 22.39 [1] => 16.05 [2] => 10.82 [3] => 12.76 [4] => 13.23 [5] => 18.73 [6] => 26.9 [7] => 25.29 [8] => 23.39 [9] => 21.36 [10] => 19.76 [11] => 21.9 [12] => 15.61 [13] => 13.51 [14] => 10.19 [15] => 9.48 [16] => 16.97 [17] => 17.59 [18] => 18.14 [19] => 20.24 ) [grossmargin] => Array ( [0] => 68.57 [1] => 68.69 [2] => 68.43 [3] => 70.28 [4] => 47.13 [5] => 19.91 [6] => 20.9 [7] => 20.01 [8] => 20.77 [9] => 51.37 [10] => 42.65 [11] => 43.57 [12] => 42.64 [13] => 42.27 [14] => 40.87 [15] => 17.24 [16] => 18.15 [17] => 17.83 [18] => 18.75 [19] => 19.52 ) [pretaxmargin] => Array ( [0] => 12.5 [1] => 9.9 [2] => 5.55 [3] => 7.24 [4] => 5.58 [5] => 9.84 [6] => 11.49 [7] => 11.39 [8] => 11.71 [9] => 11.4 [10] => 10.33 [11] => 11.35 [12] => 8.6 [13] => 6.99 [14] => 4.56 [15] => 3.2 [16] => 6.69 [17] => 7.35 [18] => 7.41 [19] => 8.33 ) [operatingmargin] => Array ( [0] => 10.51 [1] => 8.79 [2] => 5.49 [3] => 6.86 [4] => 6.67 [5] => 8.86 [6] => 10.53 [7] => 10.28 [8] => 10.78 [9] => 10.58 [10] => 10 [11] => 10.98 [12] => 8.12 [13] => 7.33 [14] => 5.43 [15] => 4.6 [16] => 7.73 [17] => 7.59 [18] => 7.67 [19] => 8.57 ) [netmargin] => Array ( [0] => 8.41 [1] => 7.34 [2] => 3.68 [3] => 4.75 [4] => 2.9 [5] => 6.24 [6] => 7.32 [7] => 7.29 [8] => 7.53 [9] => 7.4 [10] => 6.74 [11] => 7.44 [12] => 6.18 [13] => 4.89 [14] => 3.26 [15] => 2.67 [16] => 4.92 [17] => 5.45 [18] => 5.44 [19] => 6.09 ) [pettm] => Array ( [0] => 21.760 [1] => 27.400 [2] => 32.550 [3] => 35.860 [4] => 75.100 [5] => 34.340 [6] => 39.850 [7] => 43.820 [8] => 37.540 [9] => 39.460 [10] => 39.360 [11] => 33.990 [12] => 23.930 [13] => 23.270 [14] => 12.480 [15] => 29.990 [16] => 22.510 [17] => 17.680 [18] => 18.360 [19] => 22.920 ) [penri] => Array ( [0] => 0.00 [1] => 28.31 [2] => 32.55 [3] => 37.66 [4] => 41.84 [5] => 34.57 [6] => 40.61 [7] => 43.74 [8] => 37.77 [9] => 39.68 [10] => 39.12 [11] => 33.99 [12] => 23.88 [13] => 23.25 [14] => 12.47 [15] => 0.00 [16] => 22.54 [17] => 17.68 [18] => 18.38 [19] => 22.88 ) [pe] => Array ( [0] => 21.760 [1] => 27.400 [2] => 32.550 [3] => 35.860 [4] => 75.100 [5] => 34.340 [6] => 39.850 [7] => 43.820 [8] => 37.540 [9] => 39.460 [10] => 39.360 [11] => 33.990 [12] => 23.930 [13] => 23.270 [14] => 12.480 [15] => 29.990 [16] => 22.510 [17] => 17.680 [18] => 18.360 [19] => 22.920 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 5.030 [7] => 5.770 [8] => 4.790 [9] => 4.920 [10] => 4.680 [11] => 4.570 [12] => 2.700 [13] => 2.950 [14] => 1.340 [15] => 2.510 [16] => 3.050 [17] => 3.010 [18] => 3.080 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.94 [6] => 7.3 [7] => 12.29 [8] => 16 [9] => 18.5 [10] => 18.5 [11] => 23.29 [12] => 19.2 [13] => 16.03 [14] => 9.57 [15] => 0 [16] => 8.98 [17] => 14.72 [18] => 20.59 [19] => 27.49 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 71.060 [7] => 1159.000 [8] => 302.160 [9] => 587.200 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 7.590 [15] => 8.120 [16] => 15.030 [17] => 14.320 [18] => 16.770 [19] => 27.120 ) [ps] => Array ( [0] => 1.840 [1] => 2.010 [2] => 1.250 [3] => 1.680 [4] => 2.260 [5] => 2.130 [6] => 2.930 [7] => 3.210 [8] => 2.840 [9] => 2.950 [10] => 2.660 [11] => 2.540 [12] => 1.490 [13] => 1.150 [14] => 0.400 [15] => 0.810 [16] => 1.120 [17] => 0.970 [18] => 1.000 [19] => 1.400 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.164 [6] => -0.122 [7] => -0.042 [8] => 0.014 [9] => 0.086 [10] => 0.092 [11] => 0.052 [12] => 0.002 [13] => -0.08 [14] => -0.228 [15] => 0.082 [16] => 0.672 [17] => 1.126 [18] => 1.54 [19] => 2.062 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 13.140 [6] => 17.380 [7] => 23.180 [8] => 28.280 [9] => 30.050 [10] => 22.290 [11] => 21.170 [12] => 18.640 [13] => 15.720 [14] => 11.810 [15] => 7.050 [16] => 6.600 [17] => 8.870 [18] => 11.570 [19] => 13.030 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 10.810 [6] => 16.390 [7] => 22.920 [8] => 28.340 [9] => 30.450 [10] => 22.590 [11] => 21.320 [12] => 18.650 [13] => 15.420 [14] => 10.760 [15] => 7.770 [16] => 9.080 [17] => 12.610 [18] => 16.810 [19] => 18.370 ) [zscore] => Array ( [0] => 12.480 [1] => 11.180 [2] => 7.020 [3] => 11.530 [4] => 16.680 [5] => 15.610 [6] => 17.840 [7] => 17.610 [8] => 15.180 [9] => 13.240 [10] => 9.310 [11] => 8.750 [12] => 5.810 [13] => 3.960 [14] => 2.830 [15] => 3.910 [16] => 5.400 [17] => 5.220 [18] => 5.250 [19] => 6.090 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 4 [3] => 9 [4] => 2 [5] => 5 [6] => 6 [7] => 4 [8] => 6 [9] => 5 [10] => 3 [11] => 6 [12] => 5 [13] => 5 [14] => 5 [15] => 4 [16] => 8 [17] => 6 [18] => 7 [19] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -2.800 [3] => -1.550 [4] => -2.920 [5] => -1.520 [6] => -1.990 [7] => -2.740 [8] => -3.160 [9] => -3.280 [10] => -2.260 [11] => -2.610 [12] => -2.380 [13] => -3.080 [14] => -3.190 [15] => -2.640 [16] => -2.630 [17] => -2.920 [18] => -1.820 [19] => -2.810 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.17 [7] => 0.27 [8] => 0.38 [9] => 0.48 [10] => 0.61 [11] => 0.75 [12] => 0.86 [13] => 0.97 [14] => 0.97 [15] => 0.00 [16] => 1.11 [17] => 1.21 [18] => 1.33 [19] => 1.51 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 45.200 [6] => 65.040 [7] => 72.880 [8] => 63.450 [9] => 61.360 [10] => 53.300 [11] => 49.590 [12] => 28.580 [13] => 24.550 [14] => 10.400 [15] => 0.000 [16] => 27.720 [17] => 24.340 [18] => 24.510 [19] => 31.860 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.400 [6] => 1.680 [7] => 2.840 [8] => 4.370 [9] => 5.530 [10] => 5.990 [11] => 6.840 [12] => 6.040 [13] => 3.250 [14] => 5.600 [15] => 12.890 [16] => 19.200 [17] => 25.190 [18] => 29.710 [19] => 35.710 ) [medpsvalue] => Array ( [0] => 2.01 [1] => 2.51 [2] => 3.42 [3] => 4.26 [4] => 4.63 [5] => 5.8 [6] => 6.94 [7] => 8.58 [8] => 10.14 [9] => 11.83 [10] => 14.52 [11] => 17.54 [12] => 19.71 [13] => 24.55 [14] => 29.92 [15] => 31.83 [16] => 32.67 [17] => 36.15 [18] => 38.96 [19] => 41.1 ) [ev2rev] => Array ( [0] => 1.800 [1] => 1.900 [2] => 1.220 [3] => 1.680 [4] => 2.250 [5] => 2.170 [6] => 2.610 [7] => 3.080 [8] => 2.780 [9] => 2.880 [10] => 2.560 [11] => 2.400 [12] => 1.380 [13] => 1.210 [14] => 0.500 [15] => 0.830 [16] => 1.050 [17] => 0.900 [18] => 0.920 [19] => 1.310 ) [ev2ebitda] => Array ( [0] => 10.760 [1] => 13.750 [2] => 10.180 [3] => 12.670 [4] => 22.320 [5] => 18.170 [6] => 19.150 [7] => 22.790 [8] => 19.480 [9] => 20.230 [10] => 18.660 [11] => 15.730 [12] => 10.790 [13] => 10.090 [14] => 4.940 [15] => 8.860 [16] => 8.730 [17] => 7.680 [18] => 7.850 [19] => 10.290 ) [ev2ebit] => Array ( [0] => 17.100 [1] => 21.630 [2] => 22.460 [3] => 24.710 [4] => 32.740 [5] => 24.630 [6] => 24.820 [7] => 29.970 [8] => 25.820 [9] => 27.200 [10] => 25.580 [11] => 21.840 [12] => 16.970 [13] => 16.460 [14] => 9.140 [15] => 18.010 [16] => 13.640 [17] => 11.810 [18] => 12.060 [19] => 15.320 ) [earning_yield_greenblatt] => Array ( [0] => 5.85 [1] => 4.62 [2] => 4.45 [3] => 4.05 [4] => 3.05 [5] => 4.06 [6] => 4.03 [7] => 3.34 [8] => 3.87 [9] => 3.68 [10] => 3.91 [11] => 4.58 [12] => 5.89 [13] => 6.08 [14] => 10.94 [15] => 5.55 [16] => 7.33 [17] => 8.47 [18] => 8.29 [19] => 6.53 ) [p2medpsvalue] => Array ( [0] => 1.55 [1] => 1.69 [2] => 1.05 [3] => 1.41 [4] => 1.9 [5] => 1.79 [6] => 2.46 [7] => 2.7 [8] => 2.38 [9] => 2.48 [10] => 2.24 [11] => 2.13 [12] => 1.25 [13] => 0.97 [14] => 0.34 [15] => 0.68 [16] => 0.94 [17] => 0.81 [18] => 0.84 [19] => 1.17 ) [p2grahamnumber] => Array ( [0] => 1.6 [1] => 1.92 [2] => 1.88 [3] => 1.87 [4] => 2.73 [5] => 2.47 [6] => 2.88 [7] => 3.34 [8] => 2.84 [9] => 2.97 [10] => 2.83 [11] => 2.6 [12] => 1.68 [13] => 1.75 [14] => 0.83 [15] => 1.85 [16] => 1.76 [17] => 1.52 [18] => 1.57 [19] => 2.11 ) [p2tangible_book] => Array ( [0] => 2.53 [1] => 3.06 [2] => 2.37 [3] => 2.27 [4] => 3.84 [5] => 4.04 [6] => 5 [7] => 5.85 [8] => 4.86 [9] => 4.99 [10] => 4.67 [11] => 4.55 [12] => 2.7 [13] => 3.02 [14] => 1.34 [15] => 2.54 [16] => 3.12 [17] => 3.08 [18] => 3.13 [19] => 4.52 ) [pb] => Array ( [0] => 2.53 [1] => 3.06 [2] => 2.37 [3] => 2.26 [4] => 3.8 [5] => 3.99 [6] => 4.97 [7] => 5.82 [8] => 4.83 [9] => 4.97 [10] => 4.65 [11] => 4.53 [12] => 2.69 [13] => 3 [14] => 1.33 [15] => 2.52 [16] => 3.09 [17] => 2.99 [18] => 3.03 [19] => 4.38 ) [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] => 85.6 [1] => 117.2 [2] => 160.3 [3] => 208.6 [4] => 265.2 [5] => 347.5 [6] => 438.281 [7] => 539.13 [8] => 651.97 [9] => 773.835 [10] => 969.232 [11] => 1182.053 [12] => 1315.325 [13] => 1511.577 [14] => 1606.406 [15] => 1602.02 [16] => 1659.404 [17] => 1757.624 [18] => 1809.017 [19] => 1877.91 ) [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] => 3.6 [1] => 5.9 [2] => 10.7 [3] => 13.3 [4] => 8.5 [5] => 10.9 [6] => 13.682 [7] => 17.457 [8] => 22.855 [9] => 28.228 [10] => 35.981 [11] => 45.177 [12] => 53.064 [13] => 64.202 [14] => 73.29 [15] => 75.184 [16] => 72.14 [17] => 71.958 [18] => 74.433 [19] => 78.558 ) [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] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0.942 [12] => 1.878 [13] => 10.852 [14] => 14.788 [15] => 23.433 [16] => 16.808 [17] => 4.918 [18] => 0 [19] => 0 ) [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] => 16.822 [7] => 8.96 [8] => 11.819 [9] => 33.988 [10] => 31.369 [11] => 63.222 [12] => 56.268 [13] => 5.014 [14] => 0.996 [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] => 0.4 [1] => 10.1 [2] => 8.5 [3] => 43.5 [4] => 17.5 [5] => 24 [6] => 34.284 [7] => 14.025 [8] => 11.033 [9] => 15.167 [10] => 14.041 [11] => 31.052 [12] => 44.79 [13] => 36.867 [14] => 80.365 [15] => 73.715 [16] => 81.619 [17] => 48.211 [18] => 83.569 [19] => 61.751 ) [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] => 40.5 [1] => 22.4 [2] => 22 [3] => 34.5 [4] => 49.6 [5] => 48.4 [6] => 70.991 [7] => 103.642 [8] => 145.415 [9] => 176.85 [10] => 224.782 [11] => 247.724 [12] => 200.234 [13] => 170.673 [14] => 139.528 [15] => 139.594 [16] => 139.492 [17] => 152.28 [18] => 163.693 [19] => 178.266 ) [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] => 3.8 [1] => 9.3 [2] => 8.9 [3] => 12.1 [4] => 11.3 [5] => 13.1 [6] => 17.712 [7] => 54.27 [8] => 58.078 [9] => 81.554 [10] => 106.435 [11] => 123.795 [12] => 162.697 [13] => 217.072 [14] => 185.833 [15] => 200.461 [16] => 202.705 [17] => 223.24 [18] => 253.034 [19] => 264.247 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0.5 [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_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0.099 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 4.6 [1] => 6.3 [2] => 9.8 [3] => 13.1 [4] => 13.8 [5] => 23.1 [6] => 29.844 [7] => 13.186 [8] => 29.166 [9] => 45.351 [10] => 109.43 [11] => 154.427 [12] => 165.393 [13] => 190.755 [14] => 229.231 [15] => 230.177 [16] => 233.355 [17] => 256.577 [18] => 259.407 [19] => 282.514 ) [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] => 0 [3] => 0 [4] => 0 [5] => 2.8 [6] => 4.66 [7] => 4.328 [8] => 3.885 [9] => 3.354 [10] => 2.234 [11] => 3.918 [12] => 4.245 [13] => -6.149 [14] => -12.939 [15] => -23.061 [16] => -17.122 [17] => -4.307 [18] => -4.725 [19] => -4.504 ) [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] => -49.7 [1] => -70.2 [2] => -100.9 [3] => -132.3 [4] => -107.3 [5] => -38.4 [6] => -45.456 [7] => -52.455 [8] => -65.188 [9] => -315.605 [10] => -92.732 [11] => -116.997 [12] => -150.759 [13] => -174.617 [14] => -168.904 [15] => -172.616 [16] => -167.869 [17] => -168.221 [18] => -178.589 [19] => -193.286 ) [BS_MoneyMarket] => Array ( [0] => -0.4 [1] => -10.1 [2] => -8.5 [3] => -43.5 [4] => -17.5 [5] => -24 [6] => -34.284 [7] => -14.025 [8] => -11.033 [9] => -15.167 [10] => -14.041 [11] => -31.052 [12] => -44.79 [13] => -36.867 [14] => -80.365 [15] => -73.715 [16] => -81.619 [17] => -48.211 [18] => -83.569 [19] => -61.751 ) [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] => 40.9 [1] => 32.5 [2] => 30.5 [3] => 78 [4] => 67.1 [5] => 72.4 [6] => 105.275 [7] => 117.667 [8] => 156.448 [9] => 192.017 [10] => 238.823 [11] => 278.776 [12] => 245.024 [13] => 207.54 [14] => 219.893 [15] => 213.309 [16] => 221.111 [17] => 200.491 [18] => 247.262 [19] => 240.017 ) [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] => 4.6 [1] => 6.3 [2] => 9.8 [3] => 13.1 [4] => 13.8 [5] => 23.1 [6] => 29.844 [7] => 13.186 [8] => 29.166 [9] => 45.351 [10] => 109.43 [11] => 154.427 [12] => 165.492 [13] => 190.755 [14] => 229.231 [15] => 230.177 [16] => 233.355 [17] => 256.577 [18] => 259.407 [19] => 282.514 ) [cash2debt] => Array ( [0] => 0.8 [1] => 10000 [2] => 1.417 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 10000 [12] => 10000 [13] => 0.239 [14] => 0.296 [15] => 0.737 [16] => 10000 [17] => 10000 [18] => 10000 [19] => 10000 ) [interest_coverage] => Array ( [0] => 10000 [1] => 10000 [2] => 0 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 137.73 [12] => 56.89 [13] => 10.21 [14] => 5.89 [15] => 3.15 [16] => 7.63 [17] => 27.14 [18] => 10000 [19] => 10000 ) [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] => -3.5 [1] => -3 [2] => -3 [3] => -5.2 [4] => -7.1 [5] => -12.5 [6] => -18.257 [7] => -22.112 [8] => -27.245 [9] => -30.965 [10] => -34.819 [11] => -46.268 [12] => -31.852 [13] => -31.699 [14] => -20.962 [15] => -8.474 [16] => -29.376 [17] => -33.423 [18] => -35.551 [19] => -42.094 ) [SpecialCharges] => 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] => 2.952 [15] => 26.541 [16] => 0 [17] => 1.547 [18] => 9.536 [19] => -0.561 ) [Net Income (Continuing Operations)] => Array ( [0] => 7.2 [1] => 8.6 [2] => 5.9 [3] => 9.9 [4] => 14 [5] => 21.7 [6] => 32.101 [7] => 39.309 [8] => 49.075 [9] => 57.23 [10] => 65.336 [11] => 87.948 [12] => 81.282 [13] => 73.964 [14] => 52.293 [15] => 42.833 [16] => 81.713 [17] => 95.72 [18] => 98.423 [19] => 114.356 ) [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] => 0.138 [1] => 0.156 [2] => 0.105 [3] => 0.174 [4] => 0.11 [5] => 0.302 [6] => 0.427 [7] => 0.527 [8] => 0.61 [9] => 0.71 [10] => 0.82 [11] => 1.1 [12] => 1.02 [13] => 1.01 [14] => 0.82 [15] => 0.71 [16] => 1.35 [17] => 1.64 [18] => 1.78 [19] => 2.1 ) [eps_basic] => Array ( [0] => 0.138 [1] => 0.156 [2] => 0.105 [3] => 0.174 [4] => 0.113 [5] => 0.32 [6] => 0.462 [7] => 0.553 [8] => 0.64 [9] => 0.73 [10] => 0.84 [11] => 1.12 [12] => 1.04 [13] => 1.02 [14] => 0.82 [15] => 0.72 [16] => 1.39 [17] => 1.7 [18] => 1.85 [19] => 2.19 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.365 [8] => 1.663 [9] => 1.2 [10] => 2.132 [11] => 2.257 [12] => 13.828 [13] => 14.372 [14] => 15.709 [15] => 16.672 [16] => 18.327 [17] => 18.219 [18] => 18.766 [19] => 20.806 ) [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] => 0.584 [8] => 3.96 [9] => 3.641 [10] => 1.225 [11] => 7.836 [12] => 6.947 [13] => 9.686 [14] => 7.423 [15] => 5.53 [16] => 4.709 [17] => 9.991 [18] => 10.07 [19] => 14.672 ) [OtherInventories] => Array ( [0] => 1.2 [1] => 2.7 [2] => 4.2 [3] => 5.1 [4] => 5.9 [5] => 8.1 [6] => 9.328 [7] => 8.822 [8] => 12.362 [9] => 15.593 [10] => 19.17 [11] => 9.026 [12] => -8.881784197E-16 [13] => 0 [14] => 1.7763568394E-15 [15] => 8.881784197E-16 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 0.4 [1] => 10.1 [2] => 8.5 [3] => 43.5 [4] => 17.5 [5] => 24 [6] => 34.284 [7] => 14.025 [8] => 11.033 [9] => 15.167 [10] => 14.041 [11] => 31.052 [12] => 44.79 [13] => 36.867 [14] => 80.365 [15] => 73.715 [16] => 81.619 [17] => 48.211 [18] => 83.569 [19] => 61.751 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 16.822 [7] => 8.96 [8] => 11.819 [9] => 33.988 [10] => 31.369 [11] => 63.222 [12] => 56.268 [13] => 5.014 [14] => 0.996 [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] => 142.594 [8] => 1.783 [9] => 1.783 [10] => 11.91 [11] => 11.91 [12] => 13.41 [13] => 13.41 [14] => 13.41 [15] => 13.41 [16] => 13.41 [17] => 13.41 [18] => 15.632 [19] => 15.852 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 6.464 [8] => 6.464 [9] => 278.114 [10] => 399.968 [11] => 507.369 [12] => 17.692 [13] => 17.692 [14] => 17.692 [15] => 17.692 [16] => 17.692 [17] => 17.692 [18] => 20.143 [19] => 20.835 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 100.511 [8] => 137.988 [9] => 161.017 [10] => 198.754 [11] => 252.09 [12] => 285.047 [13] => 339.424 [14] => 350.325 [15] => 349.123 [16] => 359.992 [17] => 383.973 [18] => 411.408 [19] => 413.75 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 25.548 [8] => 20.46 [9] => 37.509 [10] => 30.98 [11] => 36.497 [12] => 44.728 [13] => 22.615 [14] => 22.37 [15] => 18.612 [16] => 14.086 [17] => 19.606 [18] => 10.727 [19] => 21.517 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 289.142 [8] => 375.76 [9] => 478.423 [10] => 641.612 [11] => 807.866 [12] => 981.006 [13] => 1169.42 [14] => 1222.912 [15] => 1209.962 [16] => 1237.324 [17] => 1323.73 [18] => 1392.403 [19] => 1449.827 ) [AccumulatedDepreciation] => Array ( [0] => -9.8 [1] => -12.3 [2] => -16.9 [3] => -22 [4] => -30.4 [5] => -41.2 [6] => -54.41 [7] => -70.858 [8] => -93.547 [9] => -118.454 [10] => -155.64 [11] => -197.948 [12] => -248.802 [13] => -307.089 [14] => -362.423 [15] => -421.56 [16] => -481.856 [17] => -565.227 [18] => -627.985 [19] => -654.448 ) [AccountsPayable] => Array ( [0] => 3.8 [1] => 9.3 [2] => 8.9 [3] => 12.1 [4] => 11.3 [5] => 13.1 [6] => 17.712 [7] => 18.885 [8] => 14.839 [9] => 25.996 [10] => 32.041 [11] => 32.15 [12] => 45.57 [13] => 57.924 [14] => 37.875 [15] => 33.948 [16] => 32.651 [17] => 36.159 [18] => 46.998 [19] => 35.418 ) [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] => 11.536 [14] => 0 [15] => 0 [16] => 0 [17] => 15.52 [18] => 1.213 [19] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 35.385 [8] => 43.239 [9] => 55.558 [10] => 74.394 [11] => 91.645 [12] => 117.127 [13] => 147.612 [14] => 147.958 [15] => 166.513 [16] => 170.054 [17] => 171.561 [18] => 204.823 [19] => 228.829 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LongTermDebt] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 175 [14] => 275 [15] => 100 [16] => 0 [17] => 0 [18] => 0 [19] => 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] => 0 [18] => 0 [19] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4.2 [4] => 0.7 [5] => 3.3 [6] => 4.429 [7] => 10.349 [8] => 22.285 [9] => 35.721 [10] => 51.99 [11] => 75.256 [12] => 111.236 [13] => 116.227 [14] => 144.331 [15] => 151.257 [16] => 154.176 [17] => 173.669 [18] => 167.996 [19] => 171.927 ) [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] => 7.2 [1] => 8.6 [2] => 5.9 [3] => 9.9 [4] => 14 [5] => 21.7 [6] => 32.101 [7] => 39.309 [8] => 49.075 [9] => 57.23 [10] => 65.336 [11] => 87.948 [12] => 81.282 [13] => 73.964 [14] => 52.293 [15] => 42.833 [16] => 81.713 [17] => 95.72 [18] => 98.423 [19] => 114.356 ) [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] => -2.7 [1] => -1.2 [2] => -1.5 [3] => -7.4 [4] => 2.9 [5] => -1.8 [6] => -9.25 [7] => 0.745 [8] => -7.555 [9] => -3.664 [10] => -5.738 [11] => -2.903 [12] => -24.885 [13] => -17.952 [14] => 27.034 [15] => 6.531 [16] => -4.653 [17] => 0.05 [18] => -19.228 [19] => -2.009 ) [ChangeInInventory] => Array ( [0] => -0.2 [1] => -1.5 [2] => -1.5 [3] => -0.9 [4] => -0.8 [5] => -2.3 [6] => -1.207 [7] => -1.443 [8] => -7.214 [9] => -2.449 [10] => -2.093 [11] => -8.632 [12] => -1.656 [13] => -3.283 [14] => 0.926 [15] => 0.93 [16] => -0.834 [17] => -5.174 [18] => -0.626 [19] => -6.642 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -1.663 [8] => -3.976 [9] => -3.705 [10] => 0.613 [11] => -4.937 [12] => -6.678 [13] => -6.618 [14] => 3.225 [15] => -3.217 [16] => -0.474 [17] => -8.153 [18] => -3.389 [19] => -2.708 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 1.2 [1] => 5.5 [2] => -0.4 [3] => 3.2 [4] => -0.8 [5] => 1.8 [6] => 4.608 [7] => 1.173 [8] => -4.046 [9] => 11.157 [10] => 36.241 [11] => 28.124 [12] => 40.265 [13] => 54.302 [14] => -27.123 [15] => 33.525 [16] => 14.723 [17] => 21.993 [18] => 41.164 [19] => 11.977 ) [ChangeInWorkingCapital] => Array ( [0] => -3.8 [1] => -2.4 [2] => -6.1 [3] => -14.4 [4] => 7.3 [5] => 3 [6] => 10.219 [7] => 16.248 [8] => -13.4 [9] => 12.483 [10] => 18.623 [11] => 3.518 [12] => -4.843 [13] => 3.513 [14] => 6.716 [15] => 35.361 [16] => 1.948 [17] => 8.171 [18] => 18.073 [19] => -9.121 ) [CF_DeferredTax] => Array ( [0] => 0.4 [1] => 0.9 [2] => -0.6 [3] => 2.4 [4] => -3 [5] => 1.9 [6] => 0.345 [7] => 4.388 [8] => 11.358 [9] => 11.557 [10] => 16.201 [11] => 19.57 [12] => 4.803 [13] => -0.189 [14] => 22.179 [15] => -4.798 [16] => -4.087 [17] => 7.907 [18] => -12.758 [19] => 4.633 ) [PurchaseOfPPE] => Array ( [0] => -13.1 [1] => -29.5 [2] => -23.2 [3] => -21.7 [4] => -28 [5] => -38.6 [6] => -39.216 [7] => -74.324 [8] => -86.618 [9] => -113.327 [10] => -161.898 [11] => -170.162 [12] => -185.738 [13] => -211.025 [14] => -84.907 [15] => -37.243 [16] => -41.847 [17] => -76.746 [18] => -86.442 [19] => -106.289 ) [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 [18] => 0 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => -1.821 [17] => -0.87 [18] => -1.712 [19] => -1.654 ) [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] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => -111.2 [1] => -1.1 [2] => 0 [3] => -10.6 [4] => -51.8 [5] => -35.8 [6] => -64.446 [7] => -121.67 [8] => -119.971 [9] => -174.205 [10] => -113.467 [11] => -97.863 [12] => -57.473 [13] => -47.865 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [SaleOfInvestment] => Array ( [0] => 86.8 [1] => 24.5 [2] => 5 [3] => 2.8 [4] => 26.6 [5] => 39.5 [6] => 45.411 [7] => 96.248 [8] => 98.338 [9] => 155.435 [10] => 96.9 [11] => 87.715 [12] => 115.975 [13] => 125.784 [14] => 11.469 [15] => 1 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [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] => 1.42108547152E-14 [1] => 0 [2] => -0.1 [3] => 0.1 [4] => -7.1054273576E-15 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -1.42108547152E-14 [11] => 0 [12] => 0 [13] => 1.42108547152E-14 [14] => -5.3290705182E-15 [15] => 0 [16] => 1.99840144433E-15 [17] => -4.55191440096E-15 [18] => -3.33066907388E-15 [19] => 3.5527136788E-15 ) [sloanratio] => Array ( [0] => 0.51 [1] => 0.02 [2] => 0.13 [3] => 0.16 [4] => 0.18 [5] => 0.08 [6] => 0.12 [7] => 0.18 [8] => 0.14 [9] => 0.12 [10] => 0.12 [11] => 0.11 [12] => 0.05 [13] => 0.04 [14] => -0.04 [15] => -0.11 [16] => -0.04 [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] => 0.73 [19] => 1.08 ) [current_ratio] => Array ( [0] => 2.36 [1] => 1.9 [2] => 1.47 [3] => 3.71 [4] => 2.24 [5] => 2.08 [6] => 1.92 [7] => 1.02 [8] => 1.31 [9] => 1.42 [10] => 1.04 [11] => 1.33 [12] => 1.24 [13] => 0.83 [14] => 1.02 [15] => 0.86 [16] => 0.92 [17] => 0.79 [18] => 0.91 [19] => 0.85 ) [quick_ratio] => Array ( [0] => 2.22 [1] => 1.72 [2] => 1.25 [3] => 3.47 [4] => 2 [5] => 1.84 [6] => 1.7 [7] => 0.83 [8] => 1 [9] => 1.17 [10] => 0.84 [11] => 1.18 [12] => 1.12 [13] => 0.72 [14] => 0.9 [15] => 0.75 [16] => 0.8 [17] => 0.66 [18] => 0.8 [19] => 0.72 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -5.05 [2] => -0.78 [3] => -3.24 [4] => -21.68 [5] => -3 [6] => 1.9 [7] => -3.59 [8] => -4.55 [9] => -2.05 [10] => -0.31 [11] => -0.96 [12] => 0.9 [13] => 8.38 [14] => 16.24 [15] => -0.94 [16] => 0.95 [17] => 7.29 [18] => 3 [19] => 2.51 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 29.27 [2] => 34.91 [3] => 27.97 [4] => 4.37 [5] => 27.23 [6] => 19.75 [7] => 23.71 [8] => 18.06 [9] => 17.06 [10] => 22.71 [11] => 20.72 [12] => 12.28 [13] => 24.23 [14] => 22.08 [15] => 6.22 [16] => 2.96 [17] => 10.02 [18] => 8.51 [19] => 5.4 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 13.04 [2] => -32.69 [3] => 65.71 [4] => -36.78 [5] => 174.55 [6] => 41.39 [7] => 23.42 [8] => 15.75 [9] => 16.39 [10] => 15.49 [11] => 34.15 [12] => -7.27 [13] => -0.98 [14] => -18.81 [15] => -13.41 [16] => 90.14 [17] => 21.48 [18] => 8.54 [19] => 17.98 ) [p2netcash] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 18.83 [4] => 0 [5] => 0 [6] => 341.1 [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 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 12.05 [4] => 292.9 [5] => 1037 [6] => 51.68 [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 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.63089802131 [6] => 2.33659378596 [7] => 1.88697152718 [8] => 1.335572843 [9] => 1.32046589018 [10] => 1.75504710633 [11] => 1.60557392537 [12] => 1.28111587983 [13] => 1.47900763359 [14] => 1.05588484335 [15] => 0 [16] => 3.41515151515 [17] => 1.9932356257 [18] => 1.5885911841 [19] => 1.75594781274 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 25.93 [6] => 10.15 [7] => 8.16 [8] => 5.53 [9] => 5.31 [10] => 5.42 [11] => 5.47 [12] => 4.07 [13] => 7.3 [14] => 1.8 [15] => 1.67 [16] => 1.6 [17] => 1.17 [18] => 1.1 [19] => 1.35 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.63 [6] => 2.34 [7] => 1.89 [8] => 1.51 [9] => 1.59 [10] => 1.76 [11] => 1.61 [12] => 1.28 [13] => 1.48 [14] => 1.06 [15] => 0 [16] => 3.41 [17] => 1.99 [18] => 1.59 [19] => 1.76 ) )
Cheesecake Factory Inc (NAS:CAKE)
Days Inventory
8.00 (As of Mar. 2014)

Cheesecake Factory Inc's inventory for the three months ended in Mar. 2014 was $35 Mil. Cheesecake Factory Inc's cost of goods sold for the three months ended in Mar. 2014 was $394 Mil. Hence, Cheesecake Factory Inc's days inventory for the three months ended in Mar. 2014 was 8.00.

Cheesecake Factory Inc's days inventory declined from Mar. 2013 (8.18) to Mar. 2014 (8.00).

Inventory can be measured by Days Sales of Inventory (DSI). Cheesecake Factory Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 6.55.

Inventory turnover measures how fast the company turns over its inventory within a year. Cheesecake Factory Inc's inventory turnover for the three months ended in Mar. 2014 was 11.38.

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. Cheesecake Factory Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.07.


Definition

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

Cheesecake Factory 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
=35.478/1511.325*365
=8.57

Cheesecake Factory 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
=34.655/394.445*91
=8.00

* 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).

Cheesecake Factory 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
=34.655/481.431*91
=6.55

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

Cheesecake Factory 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.

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

Inventory to Revenue=Inventory / Revenue
=34.655 / 481.431
=0.07

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


Be Aware

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


Related Terms

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


Historical Data

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

Cheesecake Factory Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 14.7910.4610.0510.068.896.116.197.137.168.57

Cheesecake Factory Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 6.568.497.8310.953.728.188.5912.804.498.00
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