Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 6.44 [2] => 6.50 [3] => 10.52 [4] => 16.25 [5] => 15.80 [6] => 16.43 [7] => 21.26 [8] => 28.20 [9] => 41.48 [10] => 54.85 [11] => 55.33 [12] => 58.75 [13] => 61.47 [14] => 80.50 [15] => 82.10 [16] => 63.76 [17] => 62.09 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 3.69 [3] => 6.25 [4] => 8.75 [5] => 11.79 [6] => 13.06 [7] => 13.96 [8] => 18.62 [9] => 23.65 [10] => 36.33 [11] => 42.89 [12] => 39.88 [13] => 38.05 [14] => 51.84 [15] => 62.95 [16] => 52.23 [17] => 54.33 ) [BS_share] => Array ( [0] => 167.196 [1] => 165.06 [2] => 165.236 [3] => 166.012 [4] => 168.94 [5] => 169.00 [6] => 168.97 [7] => 168.89 [8] => 170.64 [9] => 171.00 [10] => 174.16 [11] => 169.75 [12] => 169.20 [13] => 167.10 [14] => 166.05 [15] => 163.44 [16] => 161.33 [17] => 151.64 ) [Fiscal Year] => Array ( [0] => Dec96 [1] => Dec97 [2] => Dec98 [3] => Dec99 [4] => Dec00 [5] => Dec01 [6] => Dec02 [7] => Dec03 [8] => Dec04 [9] => Dec05 [10] => Dec06 [11] => Dec07 [12] => Dec08 [13] => Dec09 [14] => Dec10 [15] => Dec11 [16] => Dec12 [17] => Dec13 ) [quarter] => Array ( [0] => 199612 [1] => 199712 [2] => 199812 [3] => 199912 [4] => 200012 [5] => 200112 [6] => 200212 [7] => 200312 [8] => 200412 [9] => 200512 [10] => 200612 [11] => 200712 [12] => 200812 [13] => 200912 [14] => 201012 [15] => 201112 [16] => 201212 [17] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 167.196 [1] => 162.353 [2] => 165.236 [3] => 166.012 [4] => 171.434 [5] => 171.548 [6] => 171.514 [7] => 172.138 [8] => 173.144 [9] => 174.698 [10] => 174.787 [11] => 174.040 [12] => 172.733 [13] => 169.194 [14] => 165.972 [15] => 164.741 [16] => 161.946 [17] => 157.080 ) [Revenue] => Array ( [0] => 1605.9 [1] => 1790.8 [2] => 2038.1 [3] => 2261 [4] => 2882.175 [5] => 3090.072 [6] => 3294.473 [7] => 3613.645 [8] => 4341.538 [9] => 5688.948 [10] => 6556.194 [11] => 7316.223 [12] => 8578.614 [13] => 7577.189 [14] => 9274.305 [15] => 10336.346 [16] => 11359.113 [17] => 12752.076 ) [COGS] => Array ( [0] => 1426.8 [1] => 1584.8 [2] => 1792.5 [3] => 1967.7 [4] => 2462.832 [5] => 2633.5 [6] => 2810.695 [7] => 3068.797 [8] => 3680.547 [9] => 4809.198 [10] => 5473.65 [11] => 6072.445 [12] => 7203.651 [13] => 6195.23 [14] => 7806.327 [15] => 8703.688 [16] => 9641.542 [17] => 10915.981 ) [Gross Profit] => Array ( [0] => 179.1 [1] => 206 [2] => 245.6 [3] => 293.3 [4] => 419.343 [5] => 456.572 [6] => 483.778 [7] => 544.848 [8] => 660.991 [9] => 879.75 [10] => 1082.544 [11] => 1243.778 [12] => 1374.963 [13] => 1381.959 [14] => 1467.978 [15] => 1632.658 [16] => 1717.571 [17] => 1836.095 ) [SGA] => Array ( [0] => 129 [1] => 173.9 [2] => 177.2 [3] => 209.5 [4] => 302.335 [5] => 322.298 [6] => 334.846 [7] => 368.802 [8] => 438.223 [9] => 553.389 [10] => 664.699 [11] => 734.094 [12] => 803.377 [13] => 797.148 [14] => 845.118 [15] => 939.928 [16] => 1042.251 [17] => 1153.445 ) [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 ) [DDA] => Array ( [0] => 7.6 [1] => 8.7 [2] => 8.5 [3] => 10.1 [4] => 17.318 [5] => 19.136 [6] => 14.029 [7] => 10.992 [8] => 11.814 [9] => 18.5 [10] => 23.932 [11] => 27.366 [12] => 31.164 [13] => 30.514 [14] => 29.369 [15] => 32.498 [16] => 38.09 [17] => 56.882 ) [Operating Income] => Array ( [0] => 50.1 [1] => 32.1 [2] => 68.4 [3] => 83.8 [4] => 117.008 [5] => 134.274 [6] => 148.932 [7] => 176.046 [8] => 222.768 [9] => 326.361 [10] => 417.845 [11] => 509.684 [12] => 571.586 [13] => 584.811 [14] => 622.86 [15] => 692.73 [16] => 675.32 [17] => 682.65 ) [other_operating_charges] => Array ( [0] => 7.1054273576E-15 [1] => 7.1054273576E-15 [2] => 0 [3] => -1.42108547152E-14 [4] => -4.26325641456E-14 [5] => 0 [6] => -2.84217094304E-14 [7] => 5.68434188608E-14 [8] => 2.84217094304E-14 [9] => 0 [10] => -1.13686837722E-13 [11] => 5.68434188608E-14 [12] => 0 [13] => 0 [14] => 0 [15] => 1.13686837722E-13 [16] => 1.13686837722E-13 [17] => -1.13686837722E-13 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 5.594 [2] => 6.485 [3] => 9.938 [4] => 15.719 [5] => 14.905 [6] => 15.6 [7] => 18.955 [8] => 27.76 [9] => 37.03 [10] => 40.89 [11] => 54.12 [12] => 55.03 [13] => 58.73 [14] => 80.19 [15] => 69.78 [16] => 63.22 [17] => 58.35 ) [mktcap] => Array ( [0] => 0 [1] => 923.34564 [2] => 1071.55546 [3] => 1649.827256 [4] => 2655.56786 [5] => 2518.945 [6] => 2635.932 [7] => 3201.30995 [8] => 4736.9664 [9] => 6332.13 [10] => 7121.4024 [11] => 9186.87 [12] => 9311.076 [13] => 9813.783 [14] => 13315.5495 [15] => 11404.8432 [16] => 10199.2826 [17] => 8848.194 ) [Cash and Equiv] => Array ( [0] => 42.6 [1] => 62.5 [2] => 99.3 [3] => 49.637 [4] => 79.912 [5] => 115.741 [6] => 178.226 [7] => 244.249 [8] => 288.076 [9] => 353.179 [10] => 473.359 [11] => 454.727 [12] => 497.387 [13] => 385.618 [14] => 407.897 [15] => 373.669 [16] => 210.019 [17] => 162.047 ) [ev_addition] => Array ( [0] => -42.6 [1] => -62.5 [2] => -99.3 [3] => -49.637 [4] => -79.912 [5] => -115.741 [6] => -178.226 [7] => -244.249 [8] => -288.076 [9] => -353.179 [10] => -473.359 [11] => -454.727 [12] => -497.387 [13] => -363.077 [14] => -407.897 [15] => -373.669 [16] => 43.627 [17] => 712.953 ) [ev_addition_per_share] => Array ( [0] => -0.255 [1] => -0.379 [2] => -0.601 [3] => -0.299 [4] => -0.473 [5] => -0.685 [6] => -1.055 [7] => -1.446 [8] => -1.688 [9] => -2.065 [10] => -2.718 [11] => -2.679 [12] => -2.94 [13] => -2.173 [14] => -2.456 [15] => -2.286 [16] => 0.27 [17] => 4.702 ) [ev] => Array ( [0] => 0 [1] => 860.84564 [2] => 972.25546 [3] => 1600.190256 [4] => 2575.65586 [5] => 2403.204 [6] => 2457.706 [7] => 2957.06095 [8] => 4448.8904 [9] => 5978.951 [10] => 6648.0434 [11] => 8732.143 [12] => 8813.689 [13] => 9450.706 [14] => 12907.6525 [15] => 11031.1742 [16] => 10242.9096 [17] => 9561.147 ) [Non Operating Income] => Array ( [0] => 3.1 [1] => 2.9 [2] => 2.8 [3] => 4.6 [4] => 0.75 [5] => 4.099 [6] => -0.36 [7] => 0.342 [8] => 3.27 [9] => 6.392 [10] => 11.843 [11] => 13.83 [12] => 6.801 [13] => 2.25 [14] => 1.242 [15] => 1.974 [16] => 283.142 [17] => -9.289 ) [tax] => Array ( [0] => 20.7 [1] => 23.5 [2] => 28.3 [3] => 35.1 [4] => 46.516 [5] => 54.381 [6] => 60.468 [7] => 71.265 [8] => 88.784 [9] => 129.395 [10] => 162.763 [11] => 199.253 [12] => 219.21 [13] => 226.231 [14] => 237.076 [15] => 263.092 [16] => 364.658 [17] => 257.457 ) [Pretax Income] => Array ( [0] => 55.3 [1] => 51.1 [2] => 71.3 [3] => 88.4 [4] => 117.758 [5] => 138.373 [6] => 150.266 [7] => 178.634 [8] => 226.038 [9] => 332.753 [10] => 429.688 [11] => 523.514 [12] => 578.387 [13] => 587.061 [14] => 624.102 [15] => 694.704 [16] => 958.462 [17] => 673.361 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.694 [7] => 2.246 [8] => 3.27 [9] => 6.392 [10] => 11.843 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 ) [DepreciationAndAmortization] => Array ( [0] => 7.6 [1] => 8.7 [2] => 8.5 [3] => 10.1 [4] => 17.318 [5] => 19.136 [6] => 14.029 [7] => 10.992 [8] => 11.814 [9] => 18.5 [10] => 23.932 [11] => 27.366 [12] => 31.164 [13] => 30.514 [14] => 29.369 [15] => 32.498 [16] => 38.09 [17] => 56.882 ) [ReconciledDepreciation] => Array ( [0] => 7.6 [1] => 8.7 [2] => 8.5 [3] => 10.1 [4] => 17.32 [5] => 19.14 [6] => 14.03 [7] => 10.99 [8] => 11.81 [9] => 18.5 [10] => 23.93 [11] => 27.37 [12] => 31.16 [13] => 30.51 [14] => 29.37 [15] => 32.5 [16] => 38.09 [17] => 56.88 ) [EBIT] => Array ( [0] => 50.1 [1] => 32.1 [2] => 68.4 [3] => 83.8 [4] => 117.008 [5] => 134.274 [6] => 148.932 [7] => 176.046 [8] => 222.768 [9] => 326.361 [10] => 417.845 [11] => 509.684 [12] => 571.586 [13] => 584.811 [14] => 622.86 [15] => 692.73 [16] => 675.32 [17] => 682.65 ) [EBITDA_morn] => Array ( [0] => 57.7 [1] => 40.8 [2] => 76.9 [3] => 93.9 [4] => 134.326 [5] => 153.41 [6] => 162.961 [7] => 187.038 [8] => 234.582 [9] => 344.861 [10] => 441.777 [11] => 537.05 [12] => 602.75 [13] => 615.325 [14] => 652.229 [15] => 725.228 [16] => 713.41 [17] => 739.532 ) [EBITDA] => Array ( [0] => 57.7 [1] => 40.8 [2] => 76.9 [3] => 93.9 [4] => 134.326 [5] => 153.41 [6] => 162.961 [7] => 187.038 [8] => 234.582 [9] => 344.861 [10] => 441.777 [11] => 537.05 [12] => 602.75 [13] => 615.325 [14] => 652.229 [15] => 725.228 [16] => 713.41 [17] => 739.532 ) [EBITDA_1] => Array ( [0] => 57.7 [1] => 40.8 [2] => 76.9 [3] => 93.9 [4] => 134.326 [5] => 153.41 [6] => 162.961 [7] => 187.038 [8] => 234.582 [9] => 344.861 [10] => 441.777 [11] => 537.05 [12] => 602.75 [13] => 615.325 [14] => 652.229 [15] => 725.228 [16] => 713.41 [17] => 739.532 ) [DDA_new] => Array ( [0] => 7.6 [1] => 8.7 [2] => 8.5 [3] => 10.1 [4] => 17.32 [5] => 19.14 [6] => 14.03 [7] => 10.99 [8] => 11.81 [9] => 18.5 [10] => 23.93 [11] => 27.37 [12] => 31.16 [13] => 30.51 [14] => 29.37 [15] => 32.5 [16] => 38.09 [17] => 56.88 ) [EBITDA_new] => Array ( [0] => 57.7 [1] => 40.8 [2] => 76.9 [3] => 93.9 [4] => 134.326 [5] => 153.41 [6] => 162.961 [7] => 187.038 [8] => 234.582 [9] => 344.861 [10] => 441.777 [11] => 537.05 [12] => 602.75 [13] => 615.325 [14] => 652.229 [15] => 725.228 [16] => 713.41 [17] => 739.532 ) [EBITDA_per_share] => Array ( [0] => 0.35 [1] => 0.25 [2] => 0.47 [3] => 0.57 [4] => 0.78 [5] => 0.89 [6] => 0.95 [7] => 1.09 [8] => 1.35 [9] => 1.97 [10] => 2.53 [11] => 3.09 [12] => 3.49 [13] => 3.64 [14] => 3.93 [15] => 4.4 [16] => 4.41 [17] => 4.71 ) [Operating_Income_per_share] => Array ( [0] => 0.3 [1] => 0.2 [2] => 0.41 [3] => 0.5 [4] => 0.68 [5] => 0.78 [6] => 0.87 [7] => 1.02 [8] => 1.29 [9] => 1.87 [10] => 2.39 [11] => 2.93 [12] => 3.31 [13] => 3.46 [14] => 3.75 [15] => 4.2 [16] => 4.17 [17] => 4.35 ) [Net Income] => Array ( [0] => 34.6 [1] => 27.6 [2] => 43 [3] => 53.3 [4] => 71.242 [5] => 83.992 [6] => 89.798 [7] => 107.369 [8] => 137.254 [9] => 203.358 [10] => 266.925 [11] => 324.261 [12] => 359.177 [13] => 360.83 [14] => 387.026 [15] => 431.612 [16] => 593.804 [17] => 415.904 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0.015 [2] => 0.063 [3] => 0.073 [4] => 0.085 [5] => 0.105 [6] => 0.13 [7] => 0.18 [8] => 0.255 [9] => 0.355 [10] => 0.57 [11] => 0.76 [12] => 0.9 [13] => 0.97 [14] => 1.04 [15] => 1.2 [16] => 1.34 [17] => 1.4 ) [Shares Outstanding] => Array ( [0] => 167.196 [1] => 162.353 [2] => 165.236 [3] => 166.012 [4] => 171.434 [5] => 171.548 [6] => 171.514 [7] => 172.138 [8] => 173.144 [9] => 174.698 [10] => 174.787 [11] => 174.040 [12] => 172.733 [13] => 169.194 [14] => 165.972 [15] => 164.741 [16] => 161.946 [17] => 157.080 ) [shares_diluted] => Array ( [0] => 167.196 [1] => 162.353 [2] => 165.236 [3] => 166.012 [4] => 171.434 [5] => 171.548 [6] => 171.514 [7] => 172.138 [8] => 173.144 [9] => 174.698 [10] => 174.787 [11] => 174.040 [12] => 172.733 [13] => 169.194 [14] => 165.972 [15] => 164.741 [16] => 161.946 [17] => 157.080 ) [shares_basic] => Array ( [0] => 167.196 [1] => 162.353 [2] => 164.864 [3] => 164.912 [4] => 169.058 [5] => 168.748 [6] => 168.736 [7] => 168.774 [8] => 169.228 [9] => 170.052 [10] => 170.888 [11] => 170.493 [12] => 169.056 [13] => 167.695 [14] => 164.909 [15] => 164.114 [16] => 161.557 [17] => 156.915 ) [COGS_pct] => Array ( [0] => 0.89 [1] => 0.88 [2] => 0.88 [3] => 0.87 [4] => 0.85 [5] => 0.85 [6] => 0.85 [7] => 0.85 [8] => 0.85 [9] => 0.85 [10] => 0.83 [11] => 0.83 [12] => 0.84 [13] => 0.82 [14] => 0.84 [15] => 0.84 [16] => 0.85 [17] => 0.86 ) [Gross Profit_pct] => Array ( [0] => 11.15 [1] => 11.50 [2] => 12.05 [3] => 12.97 [4] => 14.55 [5] => 14.78 [6] => 14.68 [7] => 15.08 [8] => 15.22 [9] => 15.46 [10] => 16.51 [11] => 17.00 [12] => 16.03 [13] => 18.24 [14] => 15.83 [15] => 15.80 [16] => 15.12 [17] => 14.40 ) [SGA_pct] => Array ( [0] => 8.03 [1] => 9.71 [2] => 8.69 [3] => 9.27 [4] => 10.49 [5] => 10.43 [6] => 10.16 [7] => 10.21 [8] => 10.09 [9] => 9.73 [10] => 10.14 [11] => 10.03 [12] => 9.36 [13] => 10.52 [14] => 9.11 [15] => 9.09 [16] => 9.18 [17] => 9.05 ) [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] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 3.44 [1] => 2.85 [2] => 3.50 [3] => 3.91 [4] => 4.09 [5] => 4.48 [6] => 4.56 [7] => 4.94 [8] => 5.21 [9] => 5.85 [10] => 6.55 [11] => 7.16 [12] => 6.74 [13] => 7.75 [14] => 6.73 [15] => 6.72 [16] => 8.44 [17] => 5.28 ) [Net Income_pct] => Array ( [0] => 2.15 [1] => 1.54 [2] => 2.11 [3] => 2.36 [4] => 2.47 [5] => 2.72 [6] => 2.73 [7] => 2.97 [8] => 3.16 [9] => 3.57 [10] => 4.07 [11] => 4.43 [12] => 4.19 [13] => 4.76 [14] => 4.17 [15] => 4.18 [16] => 5.23 [17] => 3.26 ) [DaysSalesOutstanding] => Array ( [0] => 38.84 [1] => 45.66 [2] => 39.58 [3] => 43.63 [4] => 44.95 [5] => 43.75 [6] => 43.39 [7] => 46.21 [8] => 45.76 [9] => 45.98 [10] => 42.59 [11] => 45.49 [12] => 35.27 [13] => 42.66 [14] => 40.78 [15] => 42.01 [16] => 45.38 [17] => 41.49 ) [DaysInventory] => Array ( [0] => 1.36 [1] => 0.71 [2] => 0.71 [3] => 0.33 [4] => 0 [5] => 0.37 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Payable] => Array ( [0] => 140.4 [1] => 166.8 [2] => 192.9 [3] => 231.592 [4] => 285.932 [5] => 267.708 [6] => 275.157 [7] => 261.206 [8] => 303.082 [9] => 473.882 [10] => 468.499 [11] => 568.25 [12] => 568.758 [13] => 563.694 [14] => 615.016 [15] => 647.128 [16] => 761.041 [17] => 697.571 ) [DaysPayable] => Array ( [0] => 31.91 [1] => 34 [2] => 34.55 [3] => 37.39 [4] => 36.21 [5] => 31.62 [6] => 30.49 [7] => 26.38 [8] => 25.48 [9] => 30.4 [10] => 26.08 [11] => 28.35 [12] => 24.2 [13] => 27.15 [14] => 24.2 [15] => 22.85 [16] => 24.45 [17] => 19.97 ) [InventoryTurnover] => Array ( [0] => 269.21 [1] => 511.23 [2] => 512.14 [3] => 1102.35 [4] => 0 [5] => 990.04 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Accts Rec.] => Array ( [0] => 170.9 [1] => 224 [2] => 221 [3] => 270.296 [4] => 354.953 [5] => 370.378 [6] => 391.67 [7] => 457.455 [8] => 544.274 [9] => 716.725 [10] => 764.995 [11] => 911.78 [12] => 828.884 [13] => 885.543 [14] => 1036.07 [15] => 1189.637 [16] => 1412.136 [17] => 1449.581 ) [Inventory] => Array ( [0] => 5.3 [1] => 3.1 [2] => 3.5 [3] => 1.785 [4] => 0 [5] => 2.66 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [inventory2sales] => Array ( [0] => 0.003 [1] => 0.002 [2] => 0.002 [3] => 0.001 [4] => 0 [5] => 0.001 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Total Current Assets] => Array ( [0] => 280.4 [1] => 310.7 [2] => 374.8 [3] => 343.052 [4] => 460.239 [5] => 503.215 [6] => 588.572 [7] => 717.329 [8] => 845.987 [9] => 1084.781 [10] => 1256.148 [11] => 1389.156 [12] => 1347.871 [13] => 1307.269 [14] => 1481.768 [15] => 1611.543 [16] => 1672.29 [17] => 1664.485 ) [Other Current Assets] => Array ( [0] => 61.6 [1] => 21.1 [2] => 51 [3] => 21.334 [4] => 25.374 [5] => 14.436 [6] => 18.676 [7] => 15.625 [8] => 13.637 [9] => 14.877 [10] => 17.794 [11] => 22.649 [12] => 21.6 [13] => 36.108 [14] => 37.801 [15] => 48.237 [16] => 50.135 [17] => 52.857 ) [Net PPE] => Array ( [0] => 23 [1] => 22.2 [2] => 19.5 [3] => 24.747 [4] => 29.402 [5] => 30.92 [6] => 26.476 [7] => 25.625 [8] => 51.122 [9] => 60.721 [10] => 82.071 [11] => 101.665 [12] => 104.088 [13] => 117.699 [14] => 114.333 [15] => 126.83 [16] => 149.851 [17] => 160.703 ) [Intangibles] => Array ( [0] => 7.8 [1] => 6.7 [2] => 12.6 [3] => 153.576 [4] => 154.566 [5] => 148.146 [6] => 157.297 [7] => 158.871 [8] => 183.587 [9] => 241.657 [10] => 277.723 [11] => 293.209 [12] => 339.604 [13] => 380.037 [14] => 372.611 [15] => 369.717 [16] => 959.626 [17] => 946.54 ) [Total Assets] => Array ( [0] => 320.8 [1] => 340.6 [2] => 409.1 [3] => 522.661 [4] => 644.207 [5] => 683.49 [6] => 777.151 [7] => 908.149 [8] => 1080.696 [9] => 1395.068 [10] => 1631.693 [11] => 1811.307 [12] => 1815.721 [13] => 1834.248 [14] => 1995.699 [15] => 2138.041 [16] => 2804.225 [17] => 2802.818 ) [Other Long-Term Assets] => Array ( [0] => 9.6 [1] => 1 [2] => 2.2 [3] => 1.286 [4] => 0 [5] => 1.209 [6] => 4.806 [7] => 6.324 [8] => 0 [9] => 7.909 [10] => 15.751 [11] => 27.277 [12] => 24.158 [13] => 29.243 [14] => 26.987 [15] => 29.951 [16] => 22.458 [17] => 31.09 ) [Total Assets Non-liquid] => Array ( [0] => 278.2 [1] => 278.1 [2] => 309.8 [3] => 473.024 [4] => 564.295 [5] => 567.749 [6] => 598.925 [7] => 663.9 [8] => 792.62 [9] => 1041.889 [10] => 1158.334 [11] => 1356.58 [12] => 1318.334 [13] => 1448.63 [14] => 1587.802 [15] => 1764.372 [16] => 2594.206 [17] => 2640.771 ) [HardAssets] => Array ( [0] => 270.4 [1] => 271.4 [2] => 297.2 [3] => 319.448 [4] => 409.729 [5] => 419.603 [6] => 441.628 [7] => 505.029 [8] => 609.033 [9] => 800.232 [10] => 880.611 [11] => 1063.371 [12] => 978.73 [13] => 1068.593 [14] => 1215.191 [15] => 1394.655 [16] => 1634.58 [17] => 1694.231 ) [Accts Payable] => Array ( [0] => 140.4 [1] => 166.8 [2] => 192.9 [3] => 231.592 [4] => 346.251 [5] => 323.528 [6] => 343.474 [7] => 330.48 [8] => 396.972 [9] => 612.483 [10] => 615.319 [11] => 670.176 [12] => 614.062 [13] => 654.549 [14] => 712.007 [15] => 764.669 [16] => 910.555 [17] => 825.864 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 253.646 [17] => 375 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 253.646 [17] => 375 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Total Current Liabilities] => Array ( [0] => 166.4 [1] => 201.6 [2] => 239.6 [3] => 275.894 [4] => 346.251 [5] => 323.528 [6] => 343.474 [7] => 381.201 [8] => 452.819 [9] => 612.483 [10] => 686.949 [11] => 757.619 [12] => 697.653 [13] => 731.807 [14] => 771.607 [15] => 876.632 [16] => 1232.217 [17] => 1269.981 ) [Other Current Liab.] => Array ( [0] => 26 [1] => 34.8 [2] => 46.7 [3] => 44.302 [4] => 0 [5] => 0 [6] => 0 [7] => 50.721 [8] => 55.847 [9] => 0 [10] => 71.63 [11] => 87.443 [12] => 83.591 [13] => 77.258 [14] => 59.6 [15] => 111.963 [16] => 68.016 [17] => 69.117 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 4.1 [3] => 4.228 [4] => 8.462 [5] => 8.446 [6] => 8.451 [7] => 8.53 [8] => 8.524 [9] => 17.303 [10] => 17.266 [11] => 17.082 [12] => 17.044 [13] => 16.71 [14] => 16.605 [15] => 16.344 [16] => 16.133 [17] => 15.02 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 62.1 [3] => 98.958 [4] => 101.571 [5] => 99.551 [6] => 96.687 [7] => 174.009 [8] => 172.011 [9] => 157.074 [10] => 184.462 [11] => 190.32 [12] => 177.486 [13] => 165.104 [14] => 178.087 [15] => 205.794 [16] => 303.479 [17] => 217.894 ) [Retained Earnings] => Array ( [0] => 150.6 [1] => 73.5 [2] => 106.2 [3] => 147.586 [4] => 204.463 [5] => 270.711 [6] => 345.08 [7] => 404.75 [8] => 498.406 [9] => 640.551 [10] => 807.983 [11] => 1002.964 [12] => 1207.428 [13] => 1402.306 [14] => 1613.912 [15] => 1845.032 [16] => 2218.229 [17] => 2413.833 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => -1.7 [3] => -2.952 [4] => -9.451 [5] => -15.054 [6] => -15.633 [7] => -15.894 [8] => -25.452 [9] => -32.99 [10] => -65.787 [11] => -168.38 [12] => -296.902 [13] => -502.584 [14] => -598.111 [15] => -809.581 [16] => -1024.124 [17] => -1696.403 ) [Total Equity] => Array ( [0] => 154.4 [1] => 139 [2] => 169.5 [3] => 246.767 [4] => 297.016 [5] => 355.815 [6] => 425.83 [7] => 518.747 [8] => 620.856 [9] => 780.037 [10] => 943.722 [11] => 1042.249 [12] => 1107.221 [13] => 1079.9 [14] => 1204.068 [15] => 1248.474 [16] => 1504.372 [17] => 939.724 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 22.541 [14] => 0 [15] => 0 [16] => 0 [17] => 500 ) [Total Liabilities] => Array ( [0] => 166.4 [1] => 201.6 [2] => 239.6 [3] => 275.894 [4] => 347.191 [5] => 327.675 [6] => 351.321 [7] => 389.402 [8] => 459.84 [9] => 615.031 [10] => 687.971 [11] => 769.058 [12] => 708.5 [13] => 754.348 [14] => 791.631 [15] => 889.567 [16] => 1299.853 [17] => 1863.094 ) [Other Long-Term Liab.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.94 [5] => 0.906 [6] => 1.567 [7] => 2.603 [8] => 2.868 [9] => 1.079 [10] => 1.022 [11] => -3.5527136788E-14 [12] => 0.96 [13] => -10.546 [14] => 9.357 [15] => 12.093 [16] => 22.523 [17] => 22.495 ) [Cash and Equiv_pct] => Array ( [0] => 13.28 [1] => 18.35 [2] => 24.27 [3] => 9.50 [4] => 12.40 [5] => 16.93 [6] => 22.93 [7] => 26.90 [8] => 26.66 [9] => 25.32 [10] => 29.01 [11] => 25.10 [12] => 27.39 [13] => 21.02 [14] => 20.44 [15] => 17.48 [16] => 7.49 [17] => 5.78 ) [Accts Rec._pct] => Array ( [0] => 53.27 [1] => 65.77 [2] => 54.02 [3] => 51.72 [4] => 55.10 [5] => 54.19 [6] => 50.40 [7] => 50.37 [8] => 50.36 [9] => 51.38 [10] => 46.88 [11] => 50.34 [12] => 45.65 [13] => 48.28 [14] => 51.92 [15] => 55.64 [16] => 50.36 [17] => 51.72 ) [Inventory_pct] => Array ( [0] => 1.65 [1] => 0.91 [2] => 0.86 [3] => 0.34 [4] => 0.00 [5] => 0.39 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Current Assets_pct] => Array ( [0] => 19.20 [1] => 6.19 [2] => 12.47 [3] => 4.08 [4] => 3.94 [5] => 2.11 [6] => 2.40 [7] => 1.72 [8] => 1.26 [9] => 1.07 [10] => 1.09 [11] => 1.25 [12] => 1.19 [13] => 1.97 [14] => 1.89 [15] => 2.26 [16] => 1.79 [17] => 1.89 ) [Total Current Assets_pct] => Array ( [0] => 87.41 [1] => 91.22 [2] => 91.62 [3] => 65.64 [4] => 71.44 [5] => 73.62 [6] => 75.73 [7] => 78.99 [8] => 78.28 [9] => 77.76 [10] => 76.98 [11] => 76.69 [12] => 74.23 [13] => 71.27 [14] => 74.25 [15] => 75.37 [16] => 59.63 [17] => 59.39 ) [Net PPE_pct] => Array ( [0] => 7.17 [1] => 6.52 [2] => 4.77 [3] => 4.73 [4] => 4.56 [5] => 4.52 [6] => 3.41 [7] => 2.82 [8] => 4.73 [9] => 4.35 [10] => 5.03 [11] => 5.61 [12] => 5.73 [13] => 6.42 [14] => 5.73 [15] => 5.93 [16] => 5.34 [17] => 5.73 ) [Intangibles_pct] => Array ( [0] => 2.43 [1] => 1.97 [2] => 3.08 [3] => 29.38 [4] => 23.99 [5] => 21.67 [6] => 20.24 [7] => 17.49 [8] => 16.99 [9] => 17.32 [10] => 17.02 [11] => 16.19 [12] => 18.70 [13] => 20.72 [14] => 18.67 [15] => 17.29 [16] => 34.22 [17] => 33.77 ) [Other Long-Term Assets_pct] => Array ( [0] => 2.99 [1] => 0.29 [2] => 0.54 [3] => 0.25 [4] => 0.00 [5] => 0.18 [6] => 0.62 [7] => 0.70 [8] => 0.00 [9] => 0.57 [10] => 0.97 [11] => 1.51 [12] => 1.33 [13] => 1.59 [14] => 1.35 [15] => 1.40 [16] => 0.80 [17] => 1.11 ) [Accts Payable_pct] => Array ( [0] => 43.77 [1] => 48.97 [2] => 47.15 [3] => 44.31 [4] => 53.75 [5] => 47.33 [6] => 44.20 [7] => 36.39 [8] => 36.73 [9] => 43.90 [10] => 37.71 [11] => 37.00 [12] => 33.82 [13] => 35.68 [14] => 35.68 [15] => 35.76 [16] => 32.47 [17] => 29.47 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 9.05 [17] => 13.38 ) [Other Current Liab._pct] => Array ( [0] => 8.10 [1] => 10.22 [2] => 11.42 [3] => 8.48 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 5.59 [8] => 5.17 [9] => 0.00 [10] => 4.39 [11] => 4.83 [12] => 4.60 [13] => 4.21 [14] => 2.99 [15] => 5.24 [16] => 2.43 [17] => 2.47 ) [Total Current Liabilities_pct] => Array ( [0] => 51.87 [1] => 59.19 [2] => 58.57 [3] => 52.79 [4] => 53.75 [5] => 47.33 [6] => 44.20 [7] => 41.98 [8] => 41.90 [9] => 43.90 [10] => 42.10 [11] => 41.83 [12] => 38.42 [13] => 39.90 [14] => 38.66 [15] => 41.00 [16] => 43.94 [17] => 45.31 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 1.23 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 17.84 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.15 [5] => 0.61 [6] => 1.01 [7] => 0.90 [8] => 0.65 [9] => 0.18 [10] => 0.06 [11] => 0.63 [12] => 0.60 [13] => -0.00 [14] => 1.00 [15] => 0.60 [16] => 2.41 [17] => 3.32 ) [Total Liabilities_pct] => Array ( [0] => 51.87 [1] => 59.19 [2] => 58.57 [3] => 52.79 [4] => 53.89 [5] => 47.94 [6] => 45.21 [7] => 42.88 [8] => 42.55 [9] => 44.09 [10] => 42.16 [11] => 42.46 [12] => 39.02 [13] => 41.13 [14] => 39.67 [15] => 41.61 [16] => 46.35 [17] => 66.47 ) [netcash] => Array ( [0] => -0.74 [1] => -0.84 [2] => -0.85 [3] => -1.36 [4] => -1.58 [5] => -1.25 [6] => -1.02 [7] => -0.86 [8] => -1.01 [9] => -1.53 [10] => -1.23 [11] => -1.85 [12] => -1.25 [13] => -2.21 [14] => -2.31 [15] => -3.16 [16] => -6.76 [17] => -11.22 ) [NCAV] => Array ( [0] => 0.04 [1] => 0.18 [2] => 0.16 [3] => -0.14 [4] => -0.01 [5] => 0.4 [6] => 0.71 [7] => 1.17 [8] => 1.39 [9] => 1.61 [10] => 2.06 [11] => 2.18 [12] => 2.43 [13] => 1.77 [14] => 2.37 [15] => 2.3 [16] => -0.19 [17] => -4.05 ) [NCAV_real] => Array ( [0] => 0.68 [1] => 0.66 [2] => 0.82 [3] => 0.4 [4] => 0.67 [5] => 1.04 [6] => 1.4 [7] => 1.94 [8] => 2.26 [9] => 2.75 [10] => 3.26 [11] => 3.65 [12] => 3.78 [13] => 3.31 [14] => 4.16 [15] => 4.42 [16] => 2.31 [17] => -1.31 ) [Book Value Per Share] => Array ( [0] => 0.92 [1] => 0.84 [2] => 1.03 [3] => 1.49 [4] => 1.76 [5] => 2.11 [6] => 2.52 [7] => 3.07 [8] => 3.64 [9] => 4.56 [10] => 5.42 [11] => 6.14 [12] => 6.54 [13] => 6.46 [14] => 7.25 [15] => 7.64 [16] => 9.32 [17] => 6.2 ) [Tangibles_book_per_share] => Array ( [0] => 0.88 [1] => 0.8 [2] => 0.95 [3] => 0.56 [4] => 0.84 [5] => 1.23 [6] => 1.59 [7] => 2.13 [8] => 2.56 [9] => 3.15 [10] => 3.82 [11] => 4.41 [12] => 4.54 [13] => 4.19 [14] => 5.01 [15] => 5.38 [16] => 3.38 [17] => -0.04 ) [deb2equity] => 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] => 0.021 [14] => 0 [15] => 0 [16] => 0.169 [17] => 0.931 ) [debt2rev_totaldebt] => 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] => 22.541 [14] => 0 [15] => 0 [16] => 253.646 [17] => 875 ) [debt2rev] => 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] => 0.003 [14] => 0 [15] => 0 [16] => 0.022 [17] => 0.069 ) [cogs2rev] => Array ( [0] => 0.89 [1] => 0.88 [2] => 0.88 [3] => 0.87 [4] => 0.85 [5] => 0.85 [6] => 0.85 [7] => 0.85 [8] => 0.85 [9] => 0.85 [10] => 0.83 [11] => 0.83 [12] => 0.84 [13] => 0.82 [14] => 0.84 [15] => 0.84 [16] => 0.85 [17] => 0.86 ) [inventory2rev] => Array ( [0] => 0.003 [1] => 0.002 [2] => 0.002 [3] => 0.001 [4] => 0 [5] => 0.001 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ar2asset] => Array ( [0] => 0.533 [1] => 0.658 [2] => 0.54 [3] => 0.517 [4] => 0.551 [5] => 0.542 [6] => 0.504 [7] => 0.504 [8] => 0.504 [9] => 0.514 [10] => 0.469 [11] => 0.503 [12] => 0.457 [13] => 0.483 [14] => 0.519 [15] => 0.556 [16] => 0.504 [17] => 0.517 ) [cash2asset] => Array ( [0] => 0.133 [1] => 0.183 [2] => 0.243 [3] => 0.095 [4] => 0.124 [5] => 0.169 [6] => 0.229 [7] => 0.269 [8] => 0.267 [9] => 0.253 [10] => 0.29 [11] => 0.251 [12] => 0.274 [13] => 0.21 [14] => 0.204 [15] => 0.175 [16] => 0.075 [17] => 0.058 ) [equity2asset] => Array ( [0] => 0.481 [1] => 0.408 [2] => 0.414 [3] => 0.472 [4] => 0.461 [5] => 0.521 [6] => 0.548 [7] => 0.571 [8] => 0.574 [9] => 0.559 [10] => 0.578 [11] => 0.575 [12] => 0.61 [13] => 0.589 [14] => 0.603 [15] => 0.584 [16] => 0.536 [17] => 0.335 ) [equity2liab_tangbile] => Array ( [0] => 0.881 [1] => 0.656 [2] => 0.655 [3] => 0.338 [4] => 0.41 [5] => 0.634 [6] => 0.764 [7] => 0.924 [8] => 0.951 [9] => 0.875 [10] => 0.968 [11] => 0.974 [12] => 1.083 [13] => 0.928 [14] => 1.05 [15] => 0.988 [16] => 0.419 [17] => 0 ) [ppe2asset] => Array ( [0] => 0.072 [1] => 0.065 [2] => 0.048 [3] => 0.047 [4] => 0.046 [5] => 0.045 [6] => 0.034 [7] => 0.028 [8] => 0.047 [9] => 0.044 [10] => 0.05 [11] => 0.056 [12] => 0.057 [13] => 0.064 [14] => 0.057 [15] => 0.059 [16] => 0.053 [17] => 0.057 ) [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 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [std2asset] => Array ( [0] => 0.519 [1] => 0.592 [2] => 0.586 [3] => 0.528 [4] => 0.537 [5] => 0.473 [6] => 0.442 [7] => 0.42 [8] => 0.419 [9] => 0.439 [10] => 0.421 [11] => 0.418 [12] => 0.384 [13] => 0.399 [14] => 0.387 [15] => 0.41 [16] => 0.439 [17] => 0.453 ) [ltd2asset] => 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] => 0.012 [14] => 0 [15] => 0 [16] => 0 [17] => 0.178 ) [turnover] => Array ( [0] => 5.006 [1] => 5.258 [2] => 4.982 [3] => 4.326 [4] => 4.474 [5] => 4.521 [6] => 4.239 [7] => 3.979 [8] => 4.017 [9] => 4.078 [10] => 4.018 [11] => 4.039 [12] => 4.725 [13] => 4.131 [14] => 4.647 [15] => 4.834 [16] => 4.051 [17] => 4.55 ) [CF_Net Income] => Array ( [0] => 34.6 [1] => 27.6 [2] => 43 [3] => 53.3 [4] => 71.242 [5] => 83.992 [6] => 89.798 [7] => 107.369 [8] => 137.254 [9] => 203.358 [10] => 266.925 [11] => 324.261 [12] => 359.177 [13] => 360.83 [14] => 387.026 [15] => 431.612 [16] => 593.804 [17] => 415.904 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => -0.03 [3] => -0.03 [4] => -0.05 [5] => -0.06 [6] => -0.09 [7] => -0.09 [8] => -0.08 [9] => -0.08 [10] => -0.07 [11] => -0.04 [12] => -0.06 [13] => -0.05 [14] => -0.06 [15] => -0.04 [16] => -0.03 [17] => -0.04 ) [grahamnumber] => Array ( [0] => 1.96 [1] => 1.12 [2] => 2.36 [3] => 2.01 [4] => 2.83 [5] => 3.71 [6] => 4.36 [7] => 5.52 [8] => 6.81 [9] => 9.18 [10] => 11.48 [11] => 13.77 [12] => 14.72 [13] => 14.27 [14] => 16.2 [15] => 17.87 [16] => 16.72 [17] => 0 ) [CF_DDA] => Array ( [0] => 7.6 [1] => 8.7 [2] => 8.5 [3] => 10.1 [4] => 17.318 [5] => 19.136 [6] => 14.029 [7] => 10.992 [8] => 11.814 [9] => 18.5 [10] => 23.932 [11] => 27.366 [12] => 31.164 [13] => 30.514 [14] => 29.369 [15] => 32.498 [16] => 38.09 [17] => 56.882 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash Flow from Operations] => Array ( [0] => 35.4 [1] => 70.4 [2] => 77.6 [3] => 51.9 [4] => 74.49 [5] => 74.452 [6] => 114.139 [7] => 109.498 [8] => 153.373 [9] => 224.105 [10] => 343.377 [11] => 308.43 [12] => 447.579 [13] => 372.571 [14] => 344.779 [15] => 429.712 [16] => 460.342 [17] => 347.777 ) [Cash Flow from Others] => Array ( [0] => 1 [1] => 7.1 [2] => 0.2 [3] => 0 [4] => 0.318 [5] => -0.264 [6] => 14.922 [7] => 21.554 [8] => 30.147 [9] => 37.491 [10] => 54.456 [11] => 45.056 [12] => 35.388 [13] => 38.849 [14] => 54.014 [15] => 49.266 [16] => -207.99 [17] => 25 ) [Cash Flow_PPE] => Array ( [0] => -4.7 [1] => -4.9 [2] => -3.1 [3] => -9 [4] => -15.131 [5] => -12.101 [6] => -7.325 [7] => -8.265 [8] => -34.741 [9] => -21.824 [10] => -41.543 [11] => -43.713 [12] => -23.748 [13] => -34.466 [14] => -17.718 [15] => -35.932 [16] => -36.096 [17] => -40.354 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => -6.8 [3] => -112.2 [4] => -5.898 [5] => 0 [6] => -15.995 [7] => -2.089 [8] => -19.112 [9] => -60.153 [10] => -39.724 [11] => -22.22 [12] => -59.661 [13] => -41.145 [14] => 0 [15] => 0 [16] => -583.631 [17] => 19.126 ) [Cash Flow_CPEX] => Array ( [0] => -4.8 [1] => -6.3 [2] => -5.1 [3] => -9.4 [4] => -15.491 [5] => -17.101 [6] => -7.325 [7] => -8.574 [8] => -34.741 [9] => -21.824 [10] => -43.243 [11] => -43.713 [12] => -23.748 [13] => -34.466 [14] => -28.677 [15] => -52.806 [16] => -50.656 [17] => -48.206 ) [Cash Flow from Investing] => Array ( [0] => -12.7 [1] => 55.3 [2] => -31.6 [3] => -88.8 [4] => -24.092 [5] => -13.217 [6] => -91.293 [7] => -38.173 [8] => -54.816 [9] => -86.674 [10] => -81.237 [11] => -55.722 [12] => 31.48 [13] => -123.888 [14] => 8.598 [15] => -38.313 [16] => -359.066 [17] => -28.859 ) [Net Issuance of Stock] => Array ( [0] => -6.9 [1] => -1.3 [2] => -1.8 [3] => -1.2 [4] => -6.685 [5] => -8.506 [6] => -5.513 [7] => -5.953 [8] => -19.12 [9] => -23.293 [10] => -67.086 [11] => -153.583 [12] => -177.519 [13] => -249.165 [14] => -133.324 [15] => -231.338 [16] => -226.199 [17] => -742.139 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0.1 [2] => 1.3 [3] => 1.5 [4] => 3.25 [5] => 5.203 [6] => 7.708 [7] => 10.137 [8] => 10.496 [9] => 15.549 [10] => 18.184 [11] => 13.74 [12] => 23.327 [13] => 17.741 [14] => 24.057 [15] => 18.936 [16] => 18.868 [17] => 15.166 ) [Net Issuance of Debt] => 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] => -9.383 [13] => 0 [14] => 0 [15] => 0 [16] => 248.363 [17] => 621.354 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Dividends] => Array ( [0] => -7.7 [1] => -104.4 [2] => -7.4 [3] => -11.5 [4] => -13.438 [5] => -16.9 [6] => -20.266 [7] => -27.046 [8] => -40.902 [9] => -51.458 [10] => -90.837 [11] => -125.183 [12] => -151.195 [13] => -162.865 [14] => -168.902 [15] => -194.697 [16] => -275.353 [17] => -220.257 ) [Cash from Financing] => Array ( [0] => -14.5 [1] => -105.7 [2] => -9.2 [3] => -12.7 [4] => -20.123 [5] => -25.406 [6] => -25.779 [7] => -32.999 [8] => -57.454 [9] => -69.768 [10] => -145.845 [11] => -262.098 [12] => -326.04 [13] => -402.064 [14] => -289.134 [15] => -415.098 [16] => -264.338 [17] => -364.904 ) [Other Financing] => Array ( [0] => 0.1 [1] => 0 [2] => 8.881784197E-16 [3] => 0 [4] => -1.7763568394E-15 [5] => 0 [6] => 0 [7] => -3.5527136788E-15 [8] => 2.568 [9] => 4.983 [10] => 12.078 [11] => 16.668 [12] => 12.057 [13] => 9.966 [14] => 13.092 [15] => 10.937 [16] => -11.149 [17] => -23.862 ) [Net Change in Cash] => Array ( [0] => 8.1 [1] => 19.9 [2] => 36.8 [3] => -49.7 [4] => 30.275 [5] => 35.829 [6] => -3.792 [7] => 40.414 [8] => 43.063 [9] => 64.152 [10] => 117.964 [11] => -9.707 [12] => 155.858 [13] => -157.435 [14] => 61.299 [15] => -24.938 [16] => -163.65 [17] => -47.972 ) [NetChangeinCash_others] => Array ( [0] => -0.1 [1] => -0.1 [2] => 0 [3] => -0.1 [4] => 0 [5] => 0 [6] => -0.859 [7] => 2.088 [8] => 1.96 [9] => -3.511 [10] => 1.669 [11] => -0.317 [12] => 2.839 [13] => -4.054 [14] => -2.944 [15] => -1.239 [16] => -0.588 [17] => -1.986 ) [total_freecashflow] => Array ( [0] => 30.6 [1] => 64.1 [2] => 72.5 [3] => 42.5 [4] => 58.999 [5] => 57.351 [6] => 106.814 [7] => 100.924 [8] => 118.632 [9] => 202.281 [10] => 300.134 [11] => 264.717 [12] => 423.831 [13] => 338.105 [14] => 316.102 [15] => 376.906 [16] => 409.686 [17] => 299.571 ) [CF_Net Income_pct] => Array ( [0] => 97.74 [1] => 39.20 [2] => 55.41 [3] => 102.70 [4] => 95.64 [5] => 112.81 [6] => 78.67 [7] => 98.06 [8] => 89.49 [9] => 90.74 [10] => 77.74 [11] => 105.13 [12] => 80.25 [13] => 96.85 [14] => 112.25 [15] => 100.44 [16] => 128.99 [17] => 119.59 ) [CF_DDA_pct] => Array ( [0] => 8 [1] => 9 [2] => 9 [3] => 10 [4] => 17 [5] => 19 [6] => 14 [7] => 11 [8] => 12 [9] => 19 [10] => 24 [11] => 27 [12] => 31 [13] => 31 [14] => 29 [15] => 32 [16] => 38 [17] => 57 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -13.56 [1] => -8.95 [2] => -6.57 [3] => -18.11 [4] => -20.80 [5] => -22.97 [6] => -6.42 [7] => -7.83 [8] => -22.65 [9] => -9.74 [10] => -12.59 [11] => -14.17 [12] => -5.31 [13] => -9.25 [14] => -8.32 [15] => -12.29 [16] => -11.00 [17] => -13.86 ) [Cash Flow from Investing_pct] => Array ( [0] => -35.88 [1] => 78.55 [2] => -40.72 [3] => -171.10 [4] => -32.34 [5] => -17.75 [6] => -79.98 [7] => -34.86 [8] => -35.74 [9] => -38.68 [10] => -23.66 [11] => -18.07 [12] => 7.03 [13] => -33.25 [14] => 2.49 [15] => -8.92 [16] => -78.00 [17] => -8.30 ) [Net Issuance of Stock_pct] => Array ( [0] => -19.49 [1] => -1.85 [2] => -2.32 [3] => -2.31 [4] => -8.97 [5] => -11.42 [6] => -4.83 [7] => -5.44 [8] => -12.47 [9] => -10.39 [10] => -19.54 [11] => -49.80 [12] => -39.66 [13] => -66.88 [14] => -38.67 [15] => -53.84 [16] => -49.14 [17] => -213.40 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => -2.10 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 53.95 [17] => 178.66 ) [Dividends_pct] => Array ( [0] => -21.75 [1] => -148.30 [2] => -9.54 [3] => -22.16 [4] => -18.04 [5] => -22.70 [6] => -17.76 [7] => -24.70 [8] => -26.67 [9] => -22.96 [10] => -26.45 [11] => -40.59 [12] => -33.78 [13] => -43.71 [14] => -48.99 [15] => -45.31 [16] => -59.81 [17] => -63.33 ) [Other Financing_pct] => Array ( [0] => -40.96 [1] => -150.14 [2] => -11.86 [3] => -24.47 [4] => -27.01 [5] => -34.12 [6] => -22.59 [7] => -30.14 [8] => -37.46 [9] => -31.13 [10] => -42.47 [11] => -84.98 [12] => -72.85 [13] => -107.92 [14] => -83.86 [15] => -96.60 [16] => -57.42 [17] => -104.92 ) [Cash from Financing_pct] => Array ( [0] => -41.24 [1] => -150.14 [2] => -11.86 [3] => -24.47 [4] => -27.01 [5] => -34.12 [6] => -22.59 [7] => -30.14 [8] => -39.13 [9] => -33.36 [10] => -45.99 [11] => -90.38 [12] => -75.54 [13] => -110.59 [14] => -87.66 [15] => -99.14 [16] => -55.00 [17] => -98.06 ) [Net Change in Cash_pct] => Array ( [0] => 22.88 [1] => 28.27 [2] => 47.42 [3] => -95.76 [4] => 40.64 [5] => 48.12 [6] => -3.32 [7] => 36.91 [8] => 28.08 [9] => 28.63 [10] => 34.35 [11] => -3.15 [12] => 34.82 [13] => -42.26 [14] => 17.78 [15] => -5.80 [16] => -35.55 [17] => -13.79 ) [total_freecashflow_pct] => Array ( [0] => 86.44 [1] => 91.05 [2] => 93.43 [3] => 81.89 [4] => 79.20 [5] => 77.03 [6] => 93.58 [7] => 92.17 [8] => 77.35 [9] => 90.26 [10] => 87.41 [11] => 85.83 [12] => 94.69 [13] => 90.75 [14] => 91.68 [15] => 87.71 [16] => 89.00 [17] => 86.14 ) [per share rev] => Array ( [0] => 9.6 [1] => 11.03 [2] => 12.33 [3] => 13.62 [4] => 16.81 [5] => 18.01 [6] => 19.21 [7] => 20.99 [8] => 25.07 [9] => 32.56 [10] => 37.51 [11] => 42.04 [12] => 49.66 [13] => 44.78 [14] => 55.88 [15] => 62.74 [16] => 70.14 [17] => 81.18 ) [per share eps] => Array ( [0] => 0.21 [1] => 0.17 [2] => 0.26 [3] => 0.32 [4] => 0.405 [5] => 0.47 [6] => 0.52 [7] => 0.62 [8] => 0.79 [9] => 1.16 [10] => 1.53 [11] => 1.86 [12] => 2.08 [13] => 2.13 [14] => 2.33 [15] => 2.62 [16] => 3.67 [17] => 2.65 ) [eps_nri] => Array ( [0] => 0.2 [1] => 0.07 [2] => 0.26 [3] => 0.32 [4] => 0.42 [5] => 0.49 [6] => 0.52 [7] => 0.62 [8] => 0.79 [9] => 1.16 [10] => 1.53 [11] => 1.86 [12] => 2.08 [13] => 2.13 [14] => 2.33 [15] => 2.62 [16] => 3.67 [17] => 2.65 ) [per share_freecashflow] => Array ( [0] => 0.18 [1] => 0.39 [2] => 0.44 [3] => 0.26 [4] => 0.34 [5] => 0.33 [6] => 0.62 [7] => 0.59 [8] => 0.69 [9] => 1.16 [10] => 1.72 [11] => 1.52 [12] => 2.45 [13] => 2 [14] => 1.9 [15] => 2.29 [16] => 2.53 [17] => 1.91 ) [ROE] => Array ( [0] => 22.41 [1] => 19.86 [2] => 25.37 [3] => 21.6 [4] => 23.99 [5] => 23.61 [6] => 21.09 [7] => 20.7 [8] => 22.11 [9] => 26.07 [10] => 28.28 [11] => 31.11 [12] => 32.44 [13] => 33.41 [14] => 32.14 [15] => 34.57 [16] => 39.47 [17] => 44.26 ) [payout] => Array ( [0] => 0 [1] => 0.088 [2] => 0.242 [3] => 0.228 [4] => 0.21 [5] => 0.223 [6] => 0.25 [7] => 0.29 [8] => 0.323 [9] => 0.306 [10] => 0.373 [11] => 0.409 [12] => 0.433 [13] => 0.455 [14] => 0.446 [15] => 0.458 [16] => 0.365 [17] => 0.528 ) [ROA] => Array ( [0] => 10.79 [1] => 8.1 [2] => 10.51 [3] => 10.2 [4] => 11.06 [5] => 12.29 [6] => 11.55 [7] => 11.82 [8] => 12.7 [9] => 14.58 [10] => 16.36 [11] => 17.9 [12] => 19.78 [13] => 19.67 [14] => 19.39 [15] => 20.19 [16] => 21.18 [17] => 14.84 ) [ROC_capital] => Array ( [0] => 365 [1] => 354 [2] => 445.3 [3] => 389.133 [4] => 515.015 [5] => 548.571 [6] => 633.724 [7] => 758.579 [8] => 910.746 [9] => 1160.379 [10] => 1356.013 [11] => 1513.47 [12] => 1473.559 [13] => 1461.076 [14] => 1633.902 [15] => 1786.61 [16] => 1872.276 [17] => 1878.045 ) [ROC] => Array ( [0] => 9.48 [1] => 7.8 [2] => 9.66 [3] => 13.7 [4] => 13.83 [5] => 15.31 [6] => 14.17 [7] => 14.15 [8] => 15.07 [9] => 17.53 [10] => 19.68 [11] => 21.43 [12] => 24.37 [13] => 24.7 [14] => 23.69 [15] => 24.16 [16] => 31.72 [17] => 22.15 ) [ROC_JOEL_capital] => Array ( [0] => 94.4 [1] => 68.8 [2] => 55.4 [3] => 42.268 [4] => 63.478 [5] => 94.866 [6] => 93.348 [7] => 117.504 [8] => 156.214 [9] => 179.84 [10] => 177.911 [11] => 278.475 [12] => 256.919 [13] => 307.543 [14] => 416.597 [15] => 488.072 [16] => 633.551 [17] => 768.16 ) [ROC_JOEL] => Array ( [0] => 53.07 [1] => 46.66 [2] => 123.47 [3] => 198.26 [4] => 184.33 [5] => 141.54 [6] => 159.54 [7] => 149.82 [8] => 142.6 [9] => 181.47 [10] => 234.86 [11] => 183.03 [12] => 222.48 [13] => 190.16 [14] => 149.51 [15] => 141.93 [16] => 106.59 [17] => 88.87 ) [ROC_JOEL_new] => Array ( [0] => 36.57 [1] => 24.45 [2] => 44.21 [3] => 91.18 [4] => 81.6 [5] => 63.76 [6] => 57.71 [7] => 59.04 [8] => 59.68 [9] => 70.29 [10] => 82.62 [11] => 79.11 [12] => 83.34 [13] => 85.2 [14] => 75.54 [15] => 80.39 [16] => 80.06 [17] => 73.39 ) [grossmargin] => Array ( [0] => 11.15 [1] => 11.5 [2] => 12.05 [3] => 12.97 [4] => 14.55 [5] => 14.78 [6] => 14.68 [7] => 15.08 [8] => 15.22 [9] => 15.46 [10] => 16.51 [11] => 17 [12] => 16.03 [13] => 18.24 [14] => 15.83 [15] => 15.8 [16] => 15.12 [17] => 14.4 ) [pretaxmargin] => Array ( [0] => 3.44 [1] => 2.85 [2] => 3.5 [3] => 3.91 [4] => 4.09 [5] => 4.48 [6] => 4.56 [7] => 4.94 [8] => 5.21 [9] => 5.85 [10] => 6.55 [11] => 7.16 [12] => 6.74 [13] => 7.75 [14] => 6.73 [15] => 6.72 [16] => 8.44 [17] => 5.28 ) [operatingmargin] => Array ( [0] => 3.12 [1] => 1.79 [2] => 3.36 [3] => 3.71 [4] => 4.06 [5] => 4.35 [6] => 4.52 [7] => 4.87 [8] => 5.13 [9] => 5.74 [10] => 6.37 [11] => 6.97 [12] => 6.66 [13] => 7.72 [14] => 6.72 [15] => 6.7 [16] => 5.95 [17] => 5.35 ) [netmargin] => Array ( [0] => 2.15 [1] => 1.54 [2] => 2.11 [3] => 2.36 [4] => 2.47 [5] => 2.72 [6] => 2.73 [7] => 2.97 [8] => 3.16 [9] => 3.57 [10] => 4.07 [11] => 4.43 [12] => 4.19 [13] => 4.76 [14] => 4.17 [15] => 4.18 [16] => 5.23 [17] => 3.26 ) [pettm] => Array ( [0] => 0.000 [1] => 32.150 [2] => 24.750 [3] => 30.860 [4] => 43.540 [5] => 30.730 [6] => 30.060 [7] => 30.280 [8] => 35.050 [9] => 31.890 [10] => 26.870 [11] => 29.100 [12] => 26.470 [13] => 27.520 [14] => 34.390 [15] => 26.560 [16] => 17.240 [17] => 22.080 ) [penri] => Array ( [0] => 0.00 [1] => 79.91 [2] => 24.02 [3] => 29.23 [4] => 43.66 [5] => 30.42 [6] => 30.00 [7] => 30.09 [8] => 34.70 [9] => 31.92 [10] => 26.90 [11] => 29.10 [12] => 26.46 [13] => 27.57 [14] => 34.42 [15] => 26.53 [16] => 17.23 [17] => 22.10 ) [pe] => Array ( [0] => 0.000 [1] => 32.150 [2] => 24.750 [3] => 30.860 [4] => 43.540 [5] => 30.730 [6] => 30.060 [7] => 30.280 [8] => 35.050 [9] => 31.890 [10] => 26.870 [11] => 29.100 [12] => 26.470 [13] => 27.520 [14] => 34.390 [15] => 26.560 [16] => 17.240 [17] => 22.080 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 18.490 [5] => 12.120 [6] => 9.810 [7] => 8.940 [8] => 10.560 [9] => 11.680 [10] => 10.460 [11] => 12.240 [12] => 12.040 [13] => 13.950 [14] => 15.880 [15] => 12.950 [16] => 18.650 [17] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 12.13 [6] => 13 [7] => 11.38 [8] => 12.62 [9] => 23.7 [10] => 38 [11] => 46.5 [12] => 52 [13] => 43.11 [14] => 29.38 [15] => 24.77 [16] => 28.7 [17] => 17.56 ) [pfcf] => Array ( [0] => 0.000 [1] => 10.760 [2] => 14.740 [3] => 39.750 [4] => 62.880 [5] => 45.170 [6] => 25.160 [7] => 32.680 [8] => 40.820 [9] => 31.920 [10] => 23.770 [11] => 35.370 [12] => 22.280 [13] => 29.370 [14] => 41.980 [15] => 30.340 [16] => 24.990 [17] => 30.080 ) [ps] => Array ( [0] => 0.000 [1] => 0.430 [2] => 0.530 [3] => 0.730 [4] => 1.080 [5] => 0.830 [6] => 0.810 [7] => 0.900 [8] => 1.110 [9] => 1.140 [10] => 1.090 [11] => 1.290 [12] => 1.110 [13] => 1.310 [14] => 1.440 [15] => 1.110 [16] => 0.900 [17] => 0.720 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.338 [6] => 0.35 [7] => 0.374 [8] => 0.39 [9] => 0.426 [10] => 0.622 [11] => 0.876 [12] => 1.046 [13] => 1.236 [14] => 1.718 [15] => 1.754 [16] => 2.022 [17] => 2.152 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 70.030 [6] => 27.350 [7] => 18.060 [8] => 15.770 [9] => 20.430 [10] => 26.060 [11] => 30.830 [12] => 29.140 [13] => 20.240 [14] => 12.610 [15] => 9.420 [16] => 7.820 [17] => 6.650 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 72.500 [6] => 29.760 [7] => 20.740 [8] => 17.820 [9] => 22.270 [10] => 28.000 [11] => 32.800 [12] => 31.070 [13] => 22.670 [14] => 15.580 [15] => 11.930 [16] => 10.770 [17] => 10.320 ) [zscore] => Array ( [0] => 0.000 [1] => 8.900 [2] => 9.000 [3] => 9.040 [4] => 10.320 [5] => 10.670 [6] => 10.380 [7] => 10.630 [8] => 11.970 [9] => 12.090 [10] => 12.210 [11] => 13.350 [12] => 15.020 [13] => 14.440 [14] => 17.330 [15] => 15.220 [16] => 11.180 [17] => 9.570 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4 [4] => 6 [5] => 5 [6] => 6 [7] => 6 [8] => 6 [9] => 6 [10] => 7 [11] => 6 [12] => 6 [13] => 6 [14] => 6 [15] => 5 [16] => 5 [17] => 3 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.580 [4] => -2.420 [5] => -2.410 [6] => -2.560 [7] => -2.380 [8] => -2.350 [9] => -2.300 [10] => -2.680 [11] => -2.320 [12] => -2.660 [13] => -2.470 [14] => -2.150 [15] => -2.400 [16] => -2.220 [17] => -2.460 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.37 [7] => 0.45 [8] => 0.55 [9] => 0.69 [10] => 0.89 [11] => 1.15 [12] => 1.39 [13] => 1.66 [14] => 1.93 [15] => 2.20 [16] => 2.56 [17] => 2.68 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 41.860 [7] => 42.200 [8] => 50.930 [9] => 53.360 [10] => 45.720 [11] => 47.020 [12] => 39.660 [13] => 35.370 [14] => 41.570 [15] => 31.740 [16] => 24.670 [17] => 21.770 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 5.240 [6] => 6.310 [7] => 8.710 [8] => 9.790 [9] => 12.640 [10] => 16.940 [11] => 20.350 [12] => 25.580 [13] => 29.520 [14] => 33.160 [15] => 34.060 [16] => 36.290 [17] => 36.850 ) [medpsvalue] => Array ( [0] => 10.73 [1] => 14.09 [2] => 13.45 [3] => 14.82 [4] => 15.88 [5] => 19.64 [6] => 20.92 [7] => 22.88 [8] => 27.33 [9] => 35.49 [10] => 40.86 [11] => 45.8 [12] => 54.11 [13] => 48.85 [14] => 60.91 [15] => 68.39 [16] => 76.45 [17] => 88.4 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.480 [2] => 0.480 [3] => 0.710 [4] => 0.890 [5] => 0.780 [6] => 0.750 [7] => 0.820 [8] => 1.020 [9] => 1.050 [10] => 1.010 [11] => 1.190 [12] => 1.030 [13] => 1.240 [14] => 1.390 [15] => 1.070 [16] => 0.900 [17] => 0.750 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 61.050 [2] => 12.620 [3] => 17.120 [4] => 19.170 [5] => 15.670 [6] => 15.080 [7] => 15.810 [8] => 18.970 [9] => 17.340 [10] => 15.050 [11] => 16.260 [12] => 14.620 [13] => 15.320 [14] => 19.790 [15] => 15.210 [16] => 14.360 [17] => 12.930 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 159.420 [2] => 14.180 [3] => 19.190 [4] => 22.010 [5] => 17.900 [6] => 16.500 [7] => 16.800 [8] => 19.970 [9] => 18.320 [10] => 15.910 [11] => 17.130 [12] => 15.420 [13] => 16.120 [14] => 20.720 [15] => 15.920 [16] => 15.170 [17] => 14.010 ) [p2ncav] => Array ( [0] => 0 [1] => 31.08 [2] => 40.53 [3] => 0 [4] => 0 [5] => 37.26 [6] => 21.97 [7] => 16.2 [8] => 19.97 [9] => 23 [10] => 19.85 [11] => 24.83 [12] => 22.65 [13] => 33.18 [14] => 33.84 [15] => 30.34 [16] => 0 [17] => 0 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0.4 [2] => 0.48 [3] => 0.67 [4] => 0.99 [5] => 0.76 [6] => 0.75 [7] => 0.83 [8] => 1.02 [9] => 1.04 [10] => 1 [11] => 1.18 [12] => 1.02 [13] => 1.2 [14] => 1.32 [15] => 1.02 [16] => 0.83 [17] => 0.66 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 4.99 [2] => 2.75 [3] => 4.94 [4] => 5.55 [5] => 4.02 [6] => 3.58 [7] => 3.43 [8] => 4.08 [9] => 4.03 [10] => 3.56 [11] => 3.93 [12] => 3.74 [13] => 4.12 [14] => 4.95 [15] => 3.9 [16] => 3.78 [17] => 0 ) [p2tangible_book] => Array ( [0] => 0 [1] => 6.99 [2] => 6.83 [3] => 17.75 [4] => 18.71 [5] => 12.12 [6] => 9.81 [7] => 8.9 [8] => 10.84 [9] => 11.76 [10] => 10.7 [11] => 12.27 [12] => 12.12 [13] => 14.02 [14] => 16.01 [15] => 12.97 [16] => 18.7 [17] => 0 ) [pb] => Array ( [0] => 0 [1] => 6.66 [2] => 6.3 [3] => 6.67 [4] => 8.93 [5] => 7.06 [6] => 6.19 [7] => 6.17 [8] => 7.63 [9] => 8.12 [10] => 7.54 [11] => 8.81 [12] => 8.41 [13] => 9.09 [14] => 11.06 [15] => 9.13 [16] => 6.78 [17] => 9.41 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 1605.9 [1] => 1790.8 [2] => 2038.1 [3] => 2261 [4] => 2882.175 [5] => 3090.072 [6] => 3294.473 [7] => 3613.645 [8] => 4341.538 [9] => 5688.948 [10] => 6556.194 [11] => 7316.223 [12] => 8578.614 [13] => 7577.189 [14] => 9274.305 [15] => 10336.346 [16] => 11359.113 [17] => 12752.076 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 45.227 [7] => 120.836 [8] => 121.6 [9] => 122.551 [10] => 124.767 [11] => 115.842 [12] => 2.644 [13] => 48.31 [14] => 9.29 [15] => 0 [16] => 0 [17] => 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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 42.6 [1] => 62.5 [2] => 99.3 [3] => 49.637 [4] => 79.912 [5] => 115.741 [6] => 132.999 [7] => 123.413 [8] => 166.476 [9] => 230.628 [10] => 348.592 [11] => 338.885 [12] => 494.743 [13] => 337.308 [14] => 398.607 [15] => 373.669 [16] => 210.019 [17] => 162.047 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 76.5 [1] => 25.2 [2] => 56.7 [3] => 24.405 [4] => 25.374 [5] => 18.305 [6] => 68.709 [7] => 142.785 [8] => 135.237 [9] => 145.337 [10] => 158.312 [11] => 165.768 [12] => 48.402 [13] => 113.661 [14] => 74.078 [15] => 78.188 [16] => 72.593 [17] => 83.947 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 140.4 [1] => 166.8 [2] => 192.9 [3] => 231.592 [4] => 346.251 [5] => 323.528 [6] => 343.474 [7] => 330.48 [8] => 396.972 [9] => 612.483 [10] => 615.319 [11] => 670.176 [12] => 614.062 [13] => 654.549 [14] => 712.007 [15] => 764.669 [16] => 910.555 [17] => 825.864 ) [BS_CurrentDebtAndCapitalLeaseObligation] => 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] => 253.646 [17] => 375 ) [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 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 26 [1] => 34.8 [2] => 46.7 [3] => 44.302 [4] => 0.94 [5] => 4.147 [6] => 7.847 [7] => 58.922 [8] => 62.868 [9] => 2.548 [10] => 72.652 [11] => 98.882 [12] => 94.438 [13] => 77.258 [14] => 79.624 [15] => 124.898 [16] => 135.652 [17] => 162.23 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_NetInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.694 [7] => 2.246 [8] => 3.27 [9] => 6.392 [10] => 11.843 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -136.6 [1] => -182.6 [2] => -185.7 [3] => -219.6 [4] => -319.653 [5] => -341.434 [6] => -348.875 [7] => -379.794 [8] => -450.037 [9] => -571.889 [10] => -688.631 [11] => -761.46 [12] => -834.541 [13] => -827.662 [14] => -874.487 [15] => -972.426 [16] => -1080.341 [17] => -1210.327 ) [BS_MoneyMarket] => Array ( [0] => -42.6 [1] => -62.5 [2] => -99.3 [3] => -49.637 [4] => -79.912 [5] => -115.741 [6] => -132.999 [7] => -123.413 [8] => -166.476 [9] => -230.628 [10] => -348.592 [11] => -338.885 [12] => -494.743 [13] => -337.308 [14] => -398.607 [15] => -373.669 [16] => -210.019 [17] => -162.047 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 119.1 [1] => 87.7 [2] => 156 [3] => 74.042 [4] => 105.286 [5] => 134.046 [6] => 201.708 [7] => 266.198 [8] => 301.713 [9] => 375.965 [10] => 506.904 [11] => 504.653 [12] => 543.145 [13] => 450.969 [14] => 472.685 [15] => 451.857 [16] => 282.612 [17] => 245.994 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 26 [1] => 34.8 [2] => 46.7 [3] => 44.302 [4] => 0.94 [5] => 4.147 [6] => 7.847 [7] => 58.922 [8] => 62.868 [9] => 2.548 [10] => 72.652 [11] => 98.882 [12] => 94.438 [13] => 77.258 [14] => 79.624 [15] => 124.898 [16] => 135.652 [17] => 162.23 ) [cash2debt] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 10000 [12] => 10000 [13] => 17.107 [14] => 10000 [15] => 10000 [16] => 0.828 [17] => 0.185 ) [interest_coverage] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 10000 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 10000 [12] => 10000 [13] => 0 [14] => 10000 [15] => 10000 [16] => 10000 [17] => 0 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [TaxProvision] => Array ( [0] => -20.7 [1] => -23.5 [2] => -28.3 [3] => -35.1 [4] => -46.516 [5] => -54.381 [6] => -60.468 [7] => -71.265 [8] => -88.784 [9] => -129.395 [10] => -162.763 [11] => -199.253 [12] => -219.21 [13] => -226.231 [14] => -237.076 [15] => -263.092 [16] => -364.658 [17] => -257.457 ) [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] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 32.4 [1] => 11.5 [2] => 43 [3] => 53.3 [4] => 71.242 [5] => 83.992 [6] => 89.798 [7] => 107.369 [8] => 137.254 [9] => 203.358 [10] => 266.925 [11] => 324.261 [12] => 359.177 [13] => 360.83 [14] => 387.026 [15] => 431.612 [16] => 593.804 [17] => 415.904 ) [Net Income (Discontinued Operations)] => Array ( [0] => 2.2 [1] => 16.1 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [eps_diluated] => Array ( [0] => 0.21 [1] => 0.17 [2] => 0.26 [3] => 0.32 [4] => 0.405 [5] => 0.47 [6] => 0.52 [7] => 0.62 [8] => 0.79 [9] => 1.16 [10] => 1.53 [11] => 1.86 [12] => 2.08 [13] => 2.13 [14] => 2.33 [15] => 2.62 [16] => 3.67 [17] => 2.65 ) [eps_basic] => Array ( [0] => 0.21 [1] => 0.17 [2] => 0.26 [3] => 0.325 [4] => 0.41 [5] => 0.48 [6] => 0.53 [7] => 0.64 [8] => 0.81 [9] => 1.2 [10] => 1.56 [11] => 1.9 [12] => 2.12 [13] => 2.15 [14] => 2.35 [15] => 2.63 [16] => 3.68 [17] => 2.65 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [OtherInventories] => Array ( [0] => 5.3 [1] => 3.1 [2] => 3.5 [3] => 1.785 [4] => 0 [5] => 2.66 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 42.6 [1] => 62.5 [2] => 99.3 [3] => 49.637 [4] => 79.912 [5] => 115.741 [6] => 132.999 [7] => 123.413 [8] => 166.476 [9] => 230.628 [10] => 348.592 [11] => 338.885 [12] => 494.743 [13] => 337.308 [14] => 398.607 [15] => 373.669 [16] => 210.019 [17] => 162.047 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 45.227 [7] => 120.836 [8] => 121.6 [9] => 122.551 [10] => 124.767 [11] => 115.842 [12] => 2.644 [13] => 48.31 [14] => 9.29 [15] => 0 [16] => 0 [17] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 3.5 [10] => 13.374 [11] => 13.374 [12] => 14.327 [13] => 14.841 [14] => 14.841 [15] => 14.841 [16] => 15.004 [17] => 15.008 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 5.258 [7] => 3.927 [8] => 6.057 [9] => 22.789 [10] => 25.325 [11] => 38.46 [12] => 40.051 [13] => 55.29 [14] => 55.529 [15] => 55.682 [16] => 64.452 [17] => 64.639 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 56.491 [7] => 57.417 [8] => 96.36 [9] => 87.136 [10] => 101.95 [11] => 117.909 [12] => 119.266 [13] => 136.115 [14] => 145.915 [15] => 127.085 [16] => 157.08 [17] => 179.688 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0.39 [10] => 4.613 [11] => 0.459 [12] => 7.44 [13] => 0.189 [14] => 1.145 [15] => 4.684 [16] => 5.808 [17] => 16.971 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 66.387 [6] => 70.749 [7] => 70.344 [8] => 102.417 [9] => 113.815 [10] => 145.262 [11] => 179.688 [12] => 191.607 [13] => 220.519 [14] => 233.23 [15] => 220.073 [16] => 265.007 [17] => 300.795 ) [AccumulatedDepreciation] => Array ( [0] => -13.6 [1] => -18.6 [2] => -21.8 [3] => -26.6 [4] => -29.425 [5] => -35.467 [6] => -44.273 [7] => -44.719 [8] => -51.295 [9] => -53.094 [10] => -63.191 [11] => -78.023 [12] => -87.519 [13] => -102.82 [14] => -118.897 [15] => -93.243 [16] => -115.156 [17] => -140.092 ) [AccountsPayable] => Array ( [0] => 140.4 [1] => 166.8 [2] => 192.9 [3] => 231.592 [4] => 285.932 [5] => 267.708 [6] => 275.157 [7] => 261.206 [8] => 303.082 [9] => 473.882 [10] => 468.499 [11] => 530.752 [12] => 568.758 [13] => 529.256 [14] => 567.961 [15] => 642.672 [16] => 639.46 [17] => 685.89 ) [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] => 37.498 [12] => 35.464 [13] => 34.438 [14] => 47.055 [15] => 4.456 [16] => 121.581 [17] => 11.681 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 60.319 [5] => 55.82 [6] => 68.317 [7] => 69.274 [8] => 93.89 [9] => 138.601 [10] => 146.82 [11] => 101.926 [12] => 9.84 [13] => 90.855 [14] => 96.991 [15] => 117.541 [16] => 149.514 [17] => 128.293 ) [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 ) [LongTermDebt] => 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] => 22.541 [14] => 0 [15] => 0 [16] => 0 [17] => 500 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.241 [6] => 6.28 [7] => 5.598 [8] => 4.153 [9] => 1.469 [10] => 0 [11] => 11.439 [12] => 9.887 [13] => 10.546 [14] => 10.667 [15] => 0.842 [16] => 45.113 [17] => 70.618 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 34.6 [1] => 27.6 [2] => 43 [3] => 53.3 [4] => 71.242 [5] => 83.992 [6] => 89.798 [7] => 107.369 [8] => 137.254 [9] => 203.358 [10] => 266.925 [11] => 324.261 [12] => 359.177 [13] => 360.83 [14] => 387.026 [15] => 431.612 [16] => 593.804 [17] => 415.904 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInReceivables] => Array ( [0] => -22 [1] => -35.8 [2] => -11.1 [3] => -35.2 [4] => -82.196 [5] => -15.425 [6] => -22.985 [7] => -70.965 [8] => -90.262 [9] => -150.788 [10] => -55.489 [11] => -153.232 [12] => 100.171 [13] => -57.855 [14] => -164.114 [15] => -162.688 [16] => -88.107 [17] => -87.316 ) [ChangeInInventory] => Array ( [0] => 2.1 [1] => 2.2 [2] => -0.3 [3] => 1.7 [4] => -0.074 [5] => -0.801 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.024 [6] => 0.845 [7] => -1.993 [8] => 0.643 [9] => -2.366 [10] => -1.303 [11] => -5.206 [12] => 0.203 [13] => -12.904 [14] => 1.88 [15] => -11.574 [16] => 5.26 [17] => -5.254 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 14.5 [1] => 26.4 [2] => 20 [3] => 25.7 [4] => 52.875 [5] => -19.067 [6] => 4.453 [7] => 33.285 [8] => 39.863 [9] => 78.857 [10] => 57.59 [11] => 79.1 [12] => -81.475 [13] => 13.767 [14] => 23.868 [15] => 81.359 [16] => 133.727 [17] => -82.665 ) [ChangeInWorkingCapital] => Array ( [0] => -5.3 [1] => 22.2 [2] => 35.2 [3] => -6.7 [4] => -13.875 [5] => -39.768 [6] => -4.113 [7] => -38.716 [8] => -26.43 [9] => -34.741 [10] => 6.946 [11] => -79.338 [12] => 18.899 [13] => -56.992 [14] => -133.204 [15] => -89.414 [16] => 50.88 [17] => -175.235 ) [CF_DeferredTax] => Array ( [0] => -2.5 [1] => 4.8 [2] => -9.3 [3] => -4.8 [4] => -0.513 [5] => 11.356 [6] => -0.497 [7] => 8.299 [8] => 0.588 [9] => -0.503 [10] => -8.882 [11] => -8.915 [12] => 2.951 [13] => -0.63 [14] => 7.574 [15] => 5.75 [16] => -14.442 [17] => 25.226 ) [PurchaseOfPPE] => Array ( [0] => -4.8 [1] => -6.3 [2] => -5.1 [3] => -9.4 [4] => -15.491 [5] => -17.101 [6] => -7.325 [7] => -8.574 [8] => -34.741 [9] => -21.824 [10] => -43.243 [11] => -43.713 [12] => -23.748 [13] => -34.466 [14] => -17.718 [15] => -35.932 [16] => -36.096 [17] => -40.354 ) [SaleOfPPE] => Array ( [0] => 0.1 [1] => 1.4 [2] => 2 [3] => 0.4 [4] => 0.36 [5] => 5 [6] => 0 [7] => 0.309 [8] => 0 [9] => 0 [10] => 1.7 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -10.959 [15] => -16.874 [16] => -14.56 [17] => -7.852 ) [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] => -22.22 [12] => -59.661 [13] => -41.145 [14] => 0 [15] => 0 [16] => -583.631 [17] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 274.802 [17] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => -81.3 [2] => -57.9 [3] => -13.6 [4] => 0 [5] => 0 [6] => -105.334 [7] => -155.82 [8] => -70.139 [9] => -114.696 [10] => -119.864 [11] => -204.02 [12] => -136.954 [13] => -52.437 [14] => -10.752 [15] => 0 [16] => 0 [17] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 119.1 [2] => 37.6 [3] => 45.5 [4] => 0 [5] => 0 [6] => 39.075 [7] => 130.199 [8] => 69.366 [9] => 113.747 [10] => 118.838 [11] => 214.299 [12] => 251.074 [13] => 3.975 [14] => 53.111 [15] => 9.311 [16] => 0 [17] => 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 ) [CashFromOtherInvestingActivities] => Array ( [0] => -8 [1] => 22.4 [2] => -8.2 [3] => -111.7 [4] => -8.961 [5] => -1.116 [6] => -17.709 [7] => -4.287 [8] => -19.302 [9] => -63.901 [10] => -38.668 [11] => -0.068 [12] => 0.769 [13] => 0.185 [14] => -5.084 [15] => 5.182 [16] => 0.419 [17] => 19.347 ) [sloanratio] => Array ( [0] => 0.04 [1] => -0.29 [2] => -0.01 [3] => 0.17 [4] => 0.03 [5] => 0.03 [6] => 0.09 [7] => 0.04 [8] => 0.04 [9] => 0.05 [10] => 0 [11] => 0.04 [12] => -0.07 [13] => 0.06 [14] => 0.02 [15] => 0.02 [16] => 0.18 [17] => 0.03 ) [current_ratio] => Array ( [0] => 1.69 [1] => 1.54 [2] => 1.56 [3] => 1.24 [4] => 1.33 [5] => 1.56 [6] => 1.71 [7] => 1.88 [8] => 1.87 [9] => 1.77 [10] => 1.83 [11] => 1.83 [12] => 1.93 [13] => 1.79 [14] => 1.92 [15] => 1.84 [16] => 1.36 [17] => 1.31 ) [quick_ratio] => Array ( [0] => 1.65 [1] => 1.53 [2] => 1.55 [3] => 1.24 [4] => 1.33 [5] => 1.55 [6] => 1.71 [7] => 1.88 [8] => 1.87 [9] => 1.77 [10] => 1.83 [11] => 1.83 [12] => 1.93 [13] => 1.79 [14] => 1.92 [15] => 1.84 [16] => 1.36 [17] => 1.31 ) [ev_per_share] => Array ( [0] => 0 [1] => 5.214 [2] => 5.885 [3] => 9.638 [4] => 15.249 [5] => 14.225 [6] => 14.55 [7] => 17.505 [8] => 26.07 [9] => 34.96 [10] => 38.17 [11] => 51.44 [12] => 52.09 [13] => 56.56 [14] => 77.73 [15] => 67.49 [16] => 63.49 [17] => 63.05 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0.63 [2] => 7.05 [3] => 5.21 [4] => 4.54 [5] => 5.59 [6] => 6.06 [7] => 5.95 [8] => 5.01 [9] => 5.46 [10] => 6.29 [11] => 5.84 [12] => 6.49 [13] => 6.2 [14] => 4.83 [15] => 6.28 [16] => 6.59 [17] => 7.14 ) [dividend_yield] => Array ( [0] => 0 [1] => 0.27 [2] => 0.97 [3] => 0.73 [4] => 0.54 [5] => 0.7 [6] => 0.83 [7] => 0.95 [8] => 0.92 [9] => 0.96 [10] => 1.39 [11] => 1.4 [12] => 1.64 [13] => 1.65 [14] => 1.3 [15] => 1.72 [16] => 2.12 [17] => 2.4 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 1.28 [2] => -0.11 [3] => -0.47 [4] => -1.76 [5] => -0.04 [6] => 0.02 [7] => 0.05 [8] => -1.04 [9] => -0.21 [10] => -1.85 [11] => 2.53 [12] => 0.32 [13] => 1.24 [14] => 0.63 [15] => 1.57 [16] => 1.29 [17] => 6.01 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 14.9 [2] => 11.79 [3] => 10.46 [4] => 23.42 [5] => 7.14 [6] => 6.66 [7] => 9.27 [8] => 19.44 [9] => 29.88 [10] => 15.2 [11] => 12.08 [12] => 18.13 [13] => -9.83 [14] => 24.79 [15] => 12.28 [16] => 11.79 [17] => 15.74 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -19.05 [2] => 52.94 [3] => 23.08 [4] => 26.56 [5] => 16.05 [6] => 10.64 [7] => 19.23 [8] => 27.42 [9] => 46.84 [10] => 31.9 [11] => 21.57 [12] => 11.83 [13] => 2.4 [14] => 9.39 [15] => 12.45 [16] => 40.08 [17] => -27.79 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.434385263459 [6] => 1.09689213894 [7] => 1.66611295681 [8] => 2.20038046925 [9] => 1.5624082232 [10] => 1.03223330775 [11] => 0.943885825495 [12] => 0.908030199039 [13] => 1.3621541502 [14] => 2.72957969865 [15] => 2.81634819533 [16] => 2.20332480818 [17] => 3.32330827068 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.84 [6] => 2.47 [7] => 2.18 [8] => 2.84 [9] => 2.93 [10] => 2.41 [11] => 2.66 [12] => 2.15 [13] => 1.99 [14] => 2.42 [15] => 2.05 [16] => 1.74 [17] => 1.58 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.23 [6] => 1.2 [7] => 1.67 [8] => 2.2 [9] => 1.56 [10] => 1.08 [11] => 1.16 [12] => 1.06 [13] => 1.36 [14] => 2.73 [15] => 2.82 [16] => 2.2 [17] => 3.32 ) )
CH Robinson Worldwide Inc (NAS:CHRW)
Days Inventory
0.00 (As of Mar. 2014)

CH Robinson Worldwide Inc's inventory for the three months ended in Mar. 2014 was $0 Mil. CH Robinson Worldwide Inc's cost of goods sold for the three months ended in Mar. 2014 was $2,685 Mil. Hence, CH Robinson Worldwide Inc's days inventory for the three months ended in Mar. 2014 was 0.00.

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

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

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

Inventory to revenue ratio determines the ability of a company to manage their inventory levels. It measures the percentage of Inventories the company currently has on hand to support the current amount of Revenue. CH Robinson Worldwide Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.00.


Definition

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

CH Robinson Worldwide Inc's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=0/10915.981*365
=0.00

CH Robinson Worldwide Inc's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=0/2685.35*91
=0.00

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


Explanation

An increase of Days Inventory may indicate the company's sales slowed.

1. Inventory can be measured by Days Sales of Inventory (DSI).

CH Robinson Worldwide Inc's Days Sales of Inventory for the three months ended in Mar. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=0/3142.585*91
=0.00

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

CH Robinson Worldwide 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.

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

Inventory to Revenue=Inventory / Revenue
=0 / 3142.585
=0.00

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


Be Aware

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


Related Terms

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


Historical Data

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

CH Robinson Worldwide Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.000.000.000.000.000.000.000.000.000.00

CH Robinson Worldwide Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 0.000.000.000.000.000.000.000.000.000.00
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Email Hide