Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 0.74 [2] => 1.51 [3] => 4.33 [4] => 12.43 [5] => 50.00 [6] => 52.69 [7] => 32.56 [8] => 29.67 [9] => 30.94 [10] => 36.52 [11] => 42.38 [12] => 32.89 [13] => 27.62 [14] => 30.25 [15] => 12.93 [16] => 16.06 [17] => 14.52 [18] => 17.23 [19] => 13.37 ) [price_low] => Array ( [0] => 0.00 [1] => 0.31 [2] => 0.63 [3] => 0.88 [4] => 3.88 [5] => 13.07 [6] => 33.06 [7] => 16.63 [8] => 16.63 [9] => 22.33 [10] => 22.86 [11] => 31.20 [12] => 29.02 [13] => 19.91 [14] => 20.04 [15] => 9.30 [16] => 7.99 [17] => 11.59 [18] => 13.45 [19] => 8.86 ) [BS_share] => Array ( [0] => 1980.000 [1] => 3028.608 [2] => 3168.000 [3] => 3152.000 [4] => 2952.000 [5] => 2772.000 [6] => 2728.000 [7] => 2746.000 [8] => 2726.000 [9] => 2644.000 [10] => 2619.000 [11] => 2568.000 [12] => 2449.000 [13] => 2271.000 [14] => 2247.000 [15] => 1986.000 [16] => 1962.000 [17] => 1955.000 [18] => 1853.000 [19] => 1755.000 ) [Fiscal Year] => Array ( [0] => Jan94 [1] => Jan95 [2] => Jan96 [3] => Jan97 [4] => Jan98 [5] => Jan99 [6] => Jan00 [7] => Jan01 [8] => Jan02 [9] => Jan03 [10] => Jan04 [11] => Jan05 [12] => Jan06 [13] => Jan07 [14] => Jan08 [15] => Jan09 [16] => Jan10 [17] => Jan11 [18] => Jan12 [19] => Jan13 ) [quarter] => Array ( [0] => 199401 [1] => 199501 [2] => 199601 [3] => 199701 [4] => 199801 [5] => 199901 [6] => 200001 [7] => 200101 [8] => 200201 [9] => 200301 [10] => 200401 [11] => 200501 [12] => 200601 [13] => 200701 [14] => 200801 [15] => 200901 [16] => 201001 [17] => 201101 [18] => 201201 [19] => 201301 ) [Shares Outstanding (diluted)] => Array ( [0] => 1980.000 [1] => 3028.608 [2] => 3168.000 [3] => 3152.000 [4] => 2952.000 [5] => 2772.000 [6] => 2728.000 [7] => 2746.000 [8] => 2726.000 [9] => 2644.000 [10] => 2619.000 [11] => 2568.000 [12] => 2449.000 [13] => 2271.000 [14] => 2247.000 [15] => 1986.000 [16] => 1962.000 [17] => 1955.000 [18] => 1853.000 [19] => 1755.000 ) [Revenue] => Array ( [0] => 2873.2 [1] => 3475 [2] => 5296 [3] => 7759 [4] => 12327 [5] => 18243 [6] => 25265 [7] => 31888 [8] => 31168 [9] => 35404 [10] => 41444 [11] => 49121 [12] => 55788 [13] => 57420 [14] => 61133 [15] => 61101 [16] => 52902 [17] => 61494 [18] => 62071 [19] => 56940 ) [COGS] => Array ( [0] => 2409.7 [1] => 2704 [2] => 4191 [3] => 6046 [4] => 9538 [5] => 14034 [6] => 20047 [7] => 25445 [8] => 25661 [9] => 29055 [10] => 33892 [11] => 40103 [12] => 45897 [13] => 47904 [14] => 49462 [15] => 50144 [16] => 43641 [17] => 50098 [18] => 48260 [19] => 44754 ) [Gross Profit] => Array ( [0] => 463.5 [1] => 771 [2] => 1105 [3] => 1713 [4] => 2789 [5] => 4209 [6] => 5218 [7] => 6443 [8] => 5507 [9] => 6349 [10] => 7552 [11] => 9018 [12] => 9891 [13] => 9516 [14] => 11671 [15] => 10957 [16] => 9261 [17] => 11396 [18] => 13811 [19] => 12186 ) [SGA] => Array ( [0] => 422.9 [1] => 424 [2] => 595 [3] => 826 [4] => 1202 [5] => 1788 [6] => 2387 [7] => 3193 [8] => 2784 [9] => 3050 [10] => 3544 [11] => 4352 [12] => 5051 [13] => 5948 [14] => 7538 [15] => 7102 [16] => 6465 [17] => 7302 [18] => 8524 [19] => 8102 ) [RD] => Array ( [0] => 48.9 [1] => 65 [2] => 95 [3] => 126 [4] => 204 [5] => 272 [6] => 374 [7] => 482 [8] => 452 [9] => 455 [10] => 464 [11] => 460 [12] => 458 [13] => 498 [14] => 610 [15] => 663 [16] => 624 [17] => 661 [18] => 856 [19] => 1072 ) [DDA] => Array ( [0] => 30.6 [1] => 33 [2] => 38 [3] => 47 [4] => 67 [5] => 103 [6] => 156 [7] => 240 [8] => 239 [9] => 211 [10] => 263 [11] => 331 [12] => 394 [13] => 471 [14] => 607 [15] => 769 [16] => 852 [17] => 970 [18] => 936 [19] => 1144 ) [Operating Income] => Array ( [0] => -38.9 [1] => 249 [2] => 377 [3] => 714 [4] => 1316 [5] => 2046 [6] => 2263 [7] => 2663 [8] => 1789 [9] => 2844 [10] => 3544 [11] => 4206 [12] => 4382 [13] => 3070 [14] => 3440 [15] => 3190 [16] => 2172 [17] => 3433 [18] => 4431 [19] => 3012 ) [other_operating_charges] => Array ( [0] => -30.6 [1] => -33 [2] => -38 [3] => -47 [4] => -67 [5] => -103 [6] => -194 [7] => -105 [8] => -482 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -83 [15] => -2 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0.667 [2] => 0.856 [3] => 4.133 [4] => 12.43 [5] => 50 [6] => 38.438 [7] => 26.125 [8] => 27.49 [9] => 23.86 [10] => 33.44 [11] => 41.76 [12] => 29.31 [13] => 24.22 [14] => 20.04 [15] => 9.5 [16] => 12.9 [17] => 13.16 [18] => 17.23 [19] => 13.24 ) [mktcap] => Array ( [0] => 0 [1] => 2020.081536 [2] => 2711.808 [3] => 13027.216 [4] => 36693.36 [5] => 138600 [6] => 104858.864 [7] => 71739.25 [8] => 74937.74 [9] => 63085.84 [10] => 87579.36 [11] => 107239.68 [12] => 71780.19 [13] => 55003.62 [14] => 45029.88 [15] => 18867 [16] => 25309.8 [17] => 25727.8 [18] => 31927.19 [19] => 23236.2 ) [Cash and Equiv] => Array ( [0] => 3.4 [1] => 43 [2] => 55 [3] => 115 [4] => 320 [5] => 3181 [6] => 4132 [7] => 5435 [8] => 3914 [9] => 4638 [10] => 5152 [11] => 9807 [12] => 9070 [13] => 10298 [14] => 7972 [15] => 9092 [16] => 11008 [17] => 14365 [18] => 14818 [19] => 12777 ) [ev_addition] => Array ( [0] => 96.6 [1] => 70 [2] => 64 [3] => -97 [4] => -303 [5] => -2669 [6] => -3624 [7] => -4926 [8] => -3394 [9] => -4132 [10] => -4647 [11] => -9302 [12] => -8380 [13] => -9541 [14] => -7385 [15] => -7081 [16] => -6928 [17] => -8368 [18] => -5564 [19] => -3671 ) [ev_addition_per_share] => Array ( [0] => 0.049 [1] => 0.023 [2] => 0.02 [3] => -0.031 [4] => -0.103 [5] => -0.963 [6] => -1.328 [7] => -1.794 [8] => -1.245 [9] => -1.563 [10] => -1.774 [11] => -3.622 [12] => -3.422 [13] => -4.201 [14] => -3.287 [15] => -3.565 [16] => -3.531 [17] => -4.28 [18] => -3.003 [19] => -2.092 ) [ev] => Array ( [0] => 0 [1] => 2090.081536 [2] => 2775.808 [3] => 12930.216 [4] => 36390.36 [5] => 135931 [6] => 101234.864 [7] => 66813.25 [8] => 71543.74 [9] => 58953.84 [10] => 82932.36 [11] => 97937.68 [12] => 63400.19 [13] => 45462.62 [14] => 37644.88 [15] => 11786 [16] => 18381.8 [17] => 17359.8 [18] => 26363.19 [19] => 19565.2 ) [Non Operating Income] => Array ( [0] => 8.6 [1] => -24 [2] => 21 [3] => 40 [4] => 55 [5] => 38 [6] => -6 [7] => 426 [8] => -540 [9] => 200 [10] => 194 [11] => -12 [12] => -53 [13] => -48 [14] => -64 [15] => 227 [16] => -45 [17] => 69 [18] => 7 [19] => -1 ) [tax] => Array ( [0] => -2.9 [1] => 64 [2] => 111 [3] => 216 [4] => 424 [5] => 624 [6] => 785 [7] => 958 [8] => 485 [9] => 905 [10] => 1079 [11] => 1385 [12] => 1006 [13] => 762 [14] => 880 [15] => 846 [16] => 591 [17] => 715 [18] => 748 [19] => 469 ) [Pretax Income] => Array ( [0] => -38.8 [1] => 213 [2] => 383 [3] => 734 [4] => 1368 [5] => 2084 [6] => 2451 [7] => 3194 [8] => 1731 [9] => 3027 [10] => 3724 [11] => 4403 [12] => 4608 [13] => 3345 [14] => 3827 [15] => 3324 [16] => 2024 [17] => 3350 [18] => 4240 [19] => 2841 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 226 [12] => 308 [13] => 368 [14] => 496 [15] => 0 [16] => 57 [17] => 47 [18] => 81 [19] => 100 ) [InterestExpense] => Array ( [0] => -8.4 [1] => -12 [2] => -15 [3] => -7 [4] => -3 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -17 [10] => -14 [11] => -15 [12] => -29 [13] => -45 [14] => -45 [15] => -93 [16] => -160 [17] => -199 [18] => -279 [19] => -270 ) [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] => 30.6 [1] => 33 [2] => 38 [3] => 47 [4] => 67 [5] => 103 [6] => 156 [7] => 240 [8] => 239 [9] => 211 [10] => 263 [11] => 331 [12] => 394 [13] => 471 [14] => 607 [15] => 769 [16] => 852 [17] => 970 [18] => 936 [19] => 1144 ) [ReconciledDepreciation] => 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 ) [EBIT] => 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 ) [EBITDA_morn] => 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 ) [EBITDA] => Array ( [0] => -8.3 [1] => 282 [2] => 415 [3] => 761 [4] => 1383 [5] => 2149 [6] => 2419 [7] => 2903 [8] => 2028 [9] => 3055 [10] => 3807 [11] => 4537 [12] => 4776 [13] => 3541 [14] => 4047 [15] => 3959 [16] => 3024 [17] => 4403 [18] => 5367 [19] => 4156 ) [EBITDA_1] => Array ( [0] => 30.6 [1] => 33 [2] => 38 [3] => 47 [4] => 67 [5] => 103 [6] => 156 [7] => 240 [8] => 239 [9] => 211 [10] => 263 [11] => 331 [12] => 394 [13] => 471 [14] => 607 [15] => 769 [16] => 852 [17] => 970 [18] => 936 [19] => 1144 ) [DDA_new] => 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 ) [EBITDA_new] => Array ( [0] => -38.9 [1] => 249 [2] => 377 [3] => 714 [4] => 1316 [5] => 2046 [6] => 2263 [7] => 2663 [8] => 1789 [9] => 2844 [10] => 3544 [11] => 4206 [12] => 4382 [13] => 3070 [14] => 3440 [15] => 3190 [16] => 2172 [17] => 3433 [18] => 4431 [19] => 3012 ) [EBITDA_per_share] => Array ( [0] => -0 [1] => 0.09 [2] => 0.13 [3] => 0.24 [4] => 0.47 [5] => 0.78 [6] => 0.89 [7] => 1.06 [8] => 0.74 [9] => 1.16 [10] => 1.45 [11] => 1.77 [12] => 1.95 [13] => 1.56 [14] => 1.8 [15] => 1.99 [16] => 1.54 [17] => 2.25 [18] => 2.9 [19] => 2.37 ) [Operating_Income_per_share] => Array ( [0] => -0.02 [1] => 0.08 [2] => 0.12 [3] => 0.23 [4] => 0.45 [5] => 0.74 [6] => 0.83 [7] => 0.97 [8] => 0.66 [9] => 1.08 [10] => 1.35 [11] => 1.64 [12] => 1.79 [13] => 1.35 [14] => 1.53 [15] => 1.61 [16] => 1.11 [17] => 1.76 [18] => 2.39 [19] => 1.72 ) [Net Income] => Array ( [0] => -35.9 [1] => 149 [2] => 272 [3] => 518 [4] => 944 [5] => 1460 [6] => 1666 [7] => 2177 [8] => 1246 [9] => 2122 [10] => 2645 [11] => 3018 [12] => 3602 [13] => 2583 [14] => 2947 [15] => 2478 [16] => 1433 [17] => 2635 [18] => 3492 [19] => 2372 ) [IS_preferred_dividends] => Array ( [0] => 3.7 [1] => 9 [2] => 12 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0.16 ) [Shares Outstanding] => Array ( [0] => 1980.000 [1] => 3028.608 [2] => 3168.000 [3] => 3152.000 [4] => 2952.000 [5] => 2772.000 [6] => 2728.000 [7] => 2746.000 [8] => 2726.000 [9] => 2644.000 [10] => 2619.000 [11] => 2568.000 [12] => 2449.000 [13] => 2271.000 [14] => 2247.000 [15] => 1986.000 [16] => 1962.000 [17] => 1955.000 [18] => 1853.000 [19] => 1755.000 ) [shares_diluted] => Array ( [0] => 1980.000 [1] => 3028.608 [2] => 3168.000 [3] => 3152.000 [4] => 2952.000 [5] => 2772.000 [6] => 2728.000 [7] => 2746.000 [8] => 2726.000 [9] => 2644.000 [10] => 2619.000 [11] => 2568.000 [12] => 2449.000 [13] => 2271.000 [14] => 2247.000 [15] => 1986.000 [16] => 1962.000 [17] => 1955.000 [18] => 1853.000 [19] => 1755.000 ) [shares_basic] => Array ( [0] => 1980.000 [1] => 2658.688 [2] => 3104.000 [3] => 3072.000 [4] => 2632.000 [5] => 2531.000 [6] => 2536.000 [7] => 2582.000 [8] => 2602.000 [9] => 2584.000 [10] => 2565.000 [11] => 2509.000 [12] => 2403.000 [13] => 2255.000 [14] => 2223.000 [15] => 1980.000 [16] => 1954.000 [17] => 1944.000 [18] => 1838.000 [19] => 1745.000 ) [COGS_pct] => Array ( [0] => 0.84 [1] => 0.78 [2] => 0.79 [3] => 0.78 [4] => 0.77 [5] => 0.77 [6] => 0.79 [7] => 0.80 [8] => 0.82 [9] => 0.82 [10] => 0.82 [11] => 0.82 [12] => 0.82 [13] => 0.83 [14] => 0.81 [15] => 0.82 [16] => 0.82 [17] => 0.81 [18] => 0.78 [19] => 0.79 ) [Gross Profit_pct] => Array ( [0] => 16.13 [1] => 22.19 [2] => 20.86 [3] => 22.08 [4] => 22.63 [5] => 23.07 [6] => 20.65 [7] => 20.21 [8] => 17.67 [9] => 17.93 [10] => 18.22 [11] => 18.36 [12] => 17.73 [13] => 16.57 [14] => 19.09 [15] => 17.93 [16] => 17.51 [17] => 18.53 [18] => 22.25 [19] => 21.40 ) [SGA_pct] => Array ( [0] => 14.72 [1] => 12.20 [2] => 11.23 [3] => 10.65 [4] => 9.75 [5] => 9.80 [6] => 9.45 [7] => 10.01 [8] => 8.93 [9] => 8.61 [10] => 8.55 [11] => 8.86 [12] => 9.05 [13] => 10.36 [14] => 12.33 [15] => 11.62 [16] => 12.22 [17] => 11.87 [18] => 13.73 [19] => 14.23 ) [Interest Expense_pct] => Array ( [0] => -0.29 [1] => -0.35 [2] => -0.28 [3] => -0.09 [4] => -0.02 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => -0.05 [10] => -0.03 [11] => -0.03 [12] => -0.05 [13] => -0.08 [14] => -0.07 [15] => -0.15 [16] => -0.30 [17] => -0.32 [18] => -0.45 [19] => -0.47 ) [Pretax Income_pct] => Array ( [0] => -1.35 [1] => 6.13 [2] => 7.23 [3] => 9.46 [4] => 11.10 [5] => 11.42 [6] => 9.70 [7] => 10.02 [8] => 5.55 [9] => 8.55 [10] => 8.99 [11] => 8.96 [12] => 8.26 [13] => 5.83 [14] => 6.26 [15] => 5.44 [16] => 3.83 [17] => 5.45 [18] => 6.83 [19] => 4.99 ) [Net Income_pct] => Array ( [0] => -1.25 [1] => 4.29 [2] => 5.14 [3] => 6.68 [4] => 7.66 [5] => 8.00 [6] => 6.59 [7] => 6.83 [8] => 4.00 [9] => 5.99 [10] => 6.38 [11] => 6.14 [12] => 6.46 [13] => 4.50 [14] => 4.82 [15] => 4.06 [16] => 2.71 [17] => 4.28 [18] => 5.63 [19] => 4.17 ) [DaysSalesOutstanding] => Array ( [0] => 52.19 [1] => 56.51 [2] => 50.04 [3] => 42.48 [4] => 44 [5] => 41.9 [6] => 37.68 [7] => 27.75 [8] => 26.57 [9] => 26.66 [10] => 32.01 [11] => 32.8 [12] => 35.64 [13] => 39.11 [14] => 45.93 [15] => 38.49 [16] => 58.94 [17] => 60.16 [18] => 57.65 [19] => 63.09 ) [DaysInventory] => Array ( [0] => 33.37 [1] => 39.55 [2] => 37.36 [3] => 15.15 [4] => 8.92 [5] => 7.1 [6] => 7.12 [7] => 5.74 [8] => 3.95 [9] => 3.84 [10] => 3.52 [11] => 4.18 [12] => 4.68 [13] => 5.03 [14] => 8.71 [15] => 6.31 [16] => 8.79 [17] => 9.48 [18] => 10.62 [19] => 11.27 ) [Payable] => Array ( [0] => 282.7 [1] => 447 [2] => 466 [3] => 1040 [4] => 1643 [5] => 2397 [6] => 3538 [7] => 4286 [8] => 5075 [9] => 5989 [10] => 7316 [11] => 8895 [12] => 9868 [13] => 10430 [14] => 11492 [15] => 8315 [16] => 11799 [17] => 11822 [18] => 12088 [19] => 12386 ) [DaysPayable] => Array ( [0] => 35.91 [1] => 46.95 [2] => 32.12 [3] => 48.92 [4] => 48.65 [5] => 47.96 [6] => 51.11 [7] => 49.06 [8] => 59.43 [9] => 61.74 [10] => 64.43 [11] => 66.1 [12] => 64.56 [13] => 66.3 [14] => 68.61 [15] => 49.67 [16] => 81.41 [17] => 70.17 [18] => 71.08 [19] => 79.4 ) [InventoryTurnover] => Array ( [0] => 10.94 [1] => 9.23 [2] => 9.77 [3] => 24.09 [4] => 40.94 [5] => 51.41 [6] => 51.27 [7] => 63.61 [8] => 92.31 [9] => 94.95 [10] => 103.65 [11] => 87.37 [12] => 78.06 [13] => 72.58 [14] => 41.92 [15] => 57.84 [16] => 41.52 [17] => 38.51 [18] => 34.37 [19] => 32.38 ) [Accts Rec.] => Array ( [0] => 410.8 [1] => 538 [2] => 726 [3] => 903 [4] => 1486 [5] => 2094 [6] => 2608 [7] => 2424 [8] => 2269 [9] => 2586 [10] => 3635 [11] => 4414 [12] => 5448 [13] => 6152 [14] => 7693 [15] => 6443 [16] => 8543 [17] => 10136 [18] => 9803 [19] => 9842 ) [Inventory] => Array ( [0] => 220.3 [1] => 293 [2] => 429 [3] => 251 [4] => 233 [5] => 273 [6] => 391 [7] => 400 [8] => 278 [9] => 306 [10] => 327 [11] => 459 [12] => 588 [13] => 660 [14] => 1180 [15] => 867 [16] => 1051 [17] => 1301 [18] => 1404 [19] => 1382 ) [inventory2sales] => Array ( [0] => 0.077 [1] => 0.084 [2] => 0.081 [3] => 0.032 [4] => 0.019 [5] => 0.015 [6] => 0.015 [7] => 0.013 [8] => 0.009 [9] => 0.009 [10] => 0.008 [11] => 0.009 [12] => 0.011 [13] => 0.011 [14] => 0.019 [15] => 0.014 [16] => 0.02 [17] => 0.021 [18] => 0.023 [19] => 0.024 ) [Total Current Assets] => Array ( [0] => 1048.4 [1] => 1470 [2] => 1957 [3] => 2747 [4] => 3912 [5] => 6339 [6] => 7681 [7] => 9726 [8] => 7877 [9] => 8924 [10] => 10633 [11] => 16897 [12] => 17794 [13] => 19939 [14] => 19880 [15] => 20151 [16] => 24245 [17] => 29021 [18] => 29448 [19] => 27968 ) [Other Current Assets] => Array ( [0] => 413.9 [1] => 596 [2] => 747 [3] => 1478 [4] => 1873 [5] => 791 [6] => 550 [7] => 1467 [8] => 1416 [9] => 1394 [10] => 1519 [11] => 2217 [12] => 2688 [13] => 2829 [14] => 3035 [15] => 3749 [16] => 3643 [17] => 3219 [18] => 3423 [19] => 3967 ) [Net PPE] => Array ( [0] => 86.9 [1] => 117 [2] => 179 [3] => 235 [4] => 342 [5] => 523 [6] => 765 [7] => 996 [8] => 826 [9] => 913 [10] => 1517 [11] => 1691 [12] => 1993 [13] => 2409 [14] => 2668 [15] => 2277 [16] => 2181 [17] => 1953 [18] => 2124 [19] => 2126 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 304 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 2428 [15] => 2461 [16] => 5768 [17] => 5860 [18] => 7695 [19] => 12678 ) [Total Assets] => Array ( [0] => 1140.5 [1] => 1594 [2] => 2148 [3] => 2993 [4] => 4268 [5] => 6877 [6] => 11471 [7] => 13670 [8] => 13535 [9] => 15470 [10] => 19311 [11] => 23215 [12] => 23252 [13] => 25635 [14] => 27561 [15] => 26500 [16] => 33652 [17] => 38599 [18] => 44533 [19] => 47540 ) [Other Long-Term Assets] => Array ( [0] => 5.2 [1] => 7 [2] => 12 [3] => 11 [4] => 14 [5] => 15 [6] => 2721 [7] => 2948 [8] => 4832 [9] => 5633 [10] => 7161 [11] => 4627 [12] => 3465 [13] => 3287 [14] => 2585 [15] => 1611 [16] => 1458 [17] => 1765 [18] => 5266 [19] => 4768 ) [Total Assets Non-liquid] => Array ( [0] => 1137.1 [1] => 1551 [2] => 2093 [3] => 2878 [4] => 3948 [5] => 3696 [6] => 7339 [7] => 8235 [8] => 9621 [9] => 10832 [10] => 14159 [11] => 13408 [12] => 14182 [13] => 15337 [14] => 19589 [15] => 17408 [16] => 22644 [17] => 24234 [18] => 29715 [19] => 34763 ) [HardAssets] => Array ( [0] => 1137.1 [1] => 1551 [2] => 2093 [3] => 2878 [4] => 3948 [5] => 3696 [6] => 7035 [7] => 8235 [8] => 9621 [9] => 10832 [10] => 14159 [11] => 13408 [12] => 14182 [13] => 15337 [14] => 17161 [15] => 14947 [16] => 16876 [17] => 18374 [18] => 22020 [19] => 22085 ) [Accts Payable] => Array ( [0] => 282.7 [1] => 447 [2] => 466 [3] => 1040 [4] => 1643 [5] => 2397 [6] => 3538 [7] => 6778 [8] => 7519 [9] => 8933 [10] => 10896 [11] => 14136 [12] => 12297 [13] => 13200 [14] => 13412 [15] => 12045 [16] => 15257 [17] => 15474 [18] => 14264 [19] => 14060 ) [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] => 65 [13] => 188 [14] => 225 [15] => 113 [16] => 663 [17] => 851 [18] => 2867 [19] => 3843 ) [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] => 65 [13] => 188 [14] => 225 [15] => 113 [16] => 663 [17] => 851 [18] => 2867 [19] => 3843 ) [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] => 21 ) [Total Current Liabilities] => Array ( [0] => 538 [1] => 751 [2] => 939 [3] => 1658 [4] => 2697 [5] => 3695 [6] => 5192 [7] => 6778 [8] => 7519 [9] => 8933 [10] => 10896 [11] => 14136 [12] => 16173 [13] => 17791 [14] => 18526 [15] => 14859 [16] => 18960 [17] => 19483 [18] => 22001 [19] => 23439 ) [Other Current Liab.] => Array ( [0] => 255.3 [1] => 304 [2] => 473 [3] => 618 [4] => 1054 [5] => 1298 [6] => 1654 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 3811 [13] => 4403 [14] => 4889 [15] => 2701 [16] => 3040 [17] => 3158 [18] => 4870 [19] => 5536 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1781 [6] => 3583 [7] => 4795 [8] => 5605 [9] => 6018 [10] => 6823 [11] => 8195 [12] => 9503 [13] => 10107 [14] => 10589 [15] => 11189 [16] => 11472 [17] => 11797 [18] => 12187 [19] => 12554 ) [Preferred Stock] => 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] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 9503 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Retained Earnings] => Array ( [0] => 170.8 [1] => 311 [2] => 570 [3] => 647 [4] => 607 [5] => 606 [6] => 1260 [7] => 839 [8] => 1364 [9] => 3486 [10] => 6131 [11] => 9174 [12] => 12699 [13] => 15282 [14] => 18199 [15] => 20677 [16] => 22110 [17] => 24744 [18] => 28236 [19] => 30330 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -2249 [9] => -4539 [10] => -6539 [11] => -10758 [12] => -18007 [13] => -21033 [14] => -25037 [15] => -27904 [16] => -27904 [17] => -28704 [18] => -31445 [19] => -32145 ) [Total Equity] => Array ( [0] => 471.1 [1] => 653 [2] => 973 [3] => 806 [4] => 1293 [5] => 2321 [6] => 5308 [7] => 5622 [8] => 4694 [9] => 4873 [10] => 6280 [11] => 6485 [12] => 4047 [13] => 4328 [14] => 3735 [15] => 4271 [16] => 5641 [17] => 7766 [18] => 8917 [19] => 10680 ) [Long-Term Debt] => Array ( [0] => 100 [1] => 113 [2] => 113 [3] => 18 [4] => 17 [5] => 512 [6] => 508 [7] => 509 [8] => 520 [9] => 506 [10] => 505 [11] => 505 [12] => 625 [13] => 569 [14] => 362 [15] => 1898 [16] => 3417 [17] => 5146 [18] => 6387 [19] => 5242 ) [Total Liabilities] => Array ( [0] => 669.4 [1] => 941 [2] => 1175 [3] => 2187 [4] => 2975 [5] => 4556 [6] => 6163 [7] => 8048 [8] => 8841 [9] => 10597 [10] => 13031 [11] => 16730 [12] => 19205 [13] => 21307 [14] => 23826 [15] => 22229 [16] => 28011 [17] => 30833 [18] => 35616 [19] => 36860 ) [Other Long-Term Liab.] => Array ( [0] => 31.4 [1] => 77 [2] => 123 [3] => 511 [4] => 261 [5] => 349 [6] => 463 [7] => 761 [8] => 802 [9] => 1158 [10] => 1630 [11] => 2089 [12] => 2407 [13] => 2947 [14] => 4938 [15] => 2472 [16] => 2605 [17] => 2686 [18] => 3373 [19] => 4208 ) [Cash and Equiv_pct] => Array ( [0] => 0.30 [1] => 2.70 [2] => 2.56 [3] => 3.84 [4] => 7.50 [5] => 46.26 [6] => 36.02 [7] => 39.76 [8] => 28.92 [9] => 29.98 [10] => 26.68 [11] => 42.24 [12] => 39.01 [13] => 40.17 [14] => 28.92 [15] => 34.31 [16] => 32.71 [17] => 37.22 [18] => 33.27 [19] => 26.88 ) [Accts Rec._pct] => Array ( [0] => 36.02 [1] => 33.75 [2] => 33.80 [3] => 30.17 [4] => 34.82 [5] => 30.45 [6] => 22.74 [7] => 17.73 [8] => 16.76 [9] => 16.72 [10] => 18.82 [11] => 19.01 [12] => 23.43 [13] => 24.00 [14] => 27.91 [15] => 24.31 [16] => 25.39 [17] => 26.26 [18] => 22.01 [19] => 20.70 ) [Inventory_pct] => Array ( [0] => 19.32 [1] => 18.38 [2] => 19.97 [3] => 8.39 [4] => 5.46 [5] => 3.97 [6] => 3.41 [7] => 2.93 [8] => 2.05 [9] => 1.98 [10] => 1.69 [11] => 1.98 [12] => 2.53 [13] => 2.57 [14] => 4.28 [15] => 3.27 [16] => 3.12 [17] => 3.37 [18] => 3.15 [19] => 2.91 ) [Other Current Assets_pct] => Array ( [0] => 36.29 [1] => 37.39 [2] => 34.78 [3] => 49.38 [4] => 43.88 [5] => 11.50 [6] => 4.79 [7] => 10.73 [8] => 10.46 [9] => 9.01 [10] => 7.87 [11] => 9.55 [12] => 11.56 [13] => 11.04 [14] => 11.01 [15] => 14.15 [16] => 10.83 [17] => 8.34 [18] => 7.69 [19] => 8.34 ) [Total Current Assets_pct] => Array ( [0] => 91.92 [1] => 92.22 [2] => 91.11 [3] => 91.78 [4] => 91.66 [5] => 92.18 [6] => 66.96 [7] => 71.15 [8] => 58.20 [9] => 57.69 [10] => 55.06 [11] => 72.78 [12] => 76.53 [13] => 77.78 [14] => 72.13 [15] => 76.04 [16] => 72.05 [17] => 75.19 [18] => 66.13 [19] => 58.83 ) [Net PPE_pct] => Array ( [0] => 7.62 [1] => 7.34 [2] => 8.33 [3] => 7.85 [4] => 8.01 [5] => 7.61 [6] => 6.67 [7] => 7.29 [8] => 6.10 [9] => 5.90 [10] => 7.86 [11] => 7.28 [12] => 8.57 [13] => 9.40 [14] => 9.68 [15] => 8.59 [16] => 6.48 [17] => 5.06 [18] => 4.77 [19] => 4.47 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 2.65 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 8.81 [15] => 9.29 [16] => 17.14 [17] => 15.18 [18] => 17.28 [19] => 26.67 ) [Other Long-Term Assets_pct] => Array ( [0] => 0.46 [1] => 0.44 [2] => 0.56 [3] => 0.37 [4] => 0.33 [5] => 0.22 [6] => 23.72 [7] => 21.57 [8] => 35.70 [9] => 36.41 [10] => 37.08 [11] => 19.93 [12] => 14.90 [13] => 12.82 [14] => 9.38 [15] => 6.08 [16] => 4.33 [17] => 4.57 [18] => 11.82 [19] => 10.03 ) [Accts Payable_pct] => Array ( [0] => 24.79 [1] => 28.04 [2] => 21.69 [3] => 34.75 [4] => 38.50 [5] => 34.86 [6] => 30.84 [7] => 49.58 [8] => 55.55 [9] => 57.74 [10] => 56.42 [11] => 60.89 [12] => 52.89 [13] => 51.49 [14] => 48.66 [15] => 45.45 [16] => 45.34 [17] => 40.09 [18] => 32.03 [19] => 29.58 ) [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] => 0.28 [13] => 0.73 [14] => 0.82 [15] => 0.43 [16] => 1.97 [17] => 2.20 [18] => 6.44 [19] => 8.08 ) [Other Current Liab._pct] => Array ( [0] => 22.38 [1] => 19.07 [2] => 22.02 [3] => 20.65 [4] => 24.70 [5] => 18.87 [6] => 14.42 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 16.39 [13] => 17.18 [14] => 17.74 [15] => 10.19 [16] => 9.03 [17] => 8.18 [18] => 10.94 [19] => 11.64 ) [Total Current Liabilities_pct] => Array ( [0] => 47.17 [1] => 47.11 [2] => 43.72 [3] => 55.40 [4] => 63.19 [5] => 53.73 [6] => 45.26 [7] => 49.58 [8] => 55.55 [9] => 57.74 [10] => 56.42 [11] => 60.89 [12] => 69.56 [13] => 69.40 [14] => 67.22 [15] => 56.07 [16] => 56.34 [17] => 50.48 [18] => 49.40 [19] => 49.30 ) [Long-Term Debt_pct] => Array ( [0] => 8.77 [1] => 7.09 [2] => 5.26 [3] => 0.60 [4] => 0.40 [5] => 7.45 [6] => 4.43 [7] => 3.72 [8] => 3.84 [9] => 3.27 [10] => 2.62 [11] => 2.18 [12] => 2.69 [13] => 2.22 [14] => 1.31 [15] => 7.16 [16] => 10.15 [17] => 13.33 [18] => 14.34 [19] => 11.03 ) [Other Long-Term Liab._pct] => Array ( [0] => 2.75 [1] => 4.83 [2] => 5.73 [3] => 17.07 [4] => 6.12 [5] => 5.07 [6] => 4.04 [7] => 5.57 [8] => 5.93 [9] => 7.49 [10] => 8.44 [11] => 9.00 [12] => 10.35 [13] => 11.50 [14] => 17.92 [15] => 20.65 [16] => 16.74 [17] => 16.07 [18] => 16.23 [19] => 17.20 ) [Total Liabilities_pct] => Array ( [0] => 58.69 [1] => 59.03 [2] => 54.70 [3] => 73.07 [4] => 69.70 [5] => 66.25 [6] => 53.73 [7] => 58.87 [8] => 65.32 [9] => 68.50 [10] => 67.48 [11] => 72.07 [12] => 82.60 [13] => 83.12 [14] => 86.45 [15] => 83.88 [16] => 83.24 [17] => 79.88 [18] => 79.98 [19] => 77.53 ) [netcash] => Array ( [0] => -0.34 [1] => -0.3 [2] => -0.35 [3] => -0.66 [4] => -0.9 [5] => -0.5 [6] => -0.74 [7] => -0.95 [8] => -1.81 [9] => -2.25 [10] => -3.01 [11] => -2.7 [12] => -4.14 [13] => -4.85 [14] => -7.06 [15] => -6.61 [16] => -8.67 [17] => -8.42 [18] => -11.22 [19] => -13.72 ) [NCAV] => Array ( [0] => -0.13 [1] => -0.11 [2] => -0.12 [3] => -0.4 [4] => -0.48 [5] => 0.12 [6] => 0.04 [7] => -0.22 [8] => -1.13 [9] => -1.46 [10] => -1.91 [11] => -1.32 [12] => -2.35 [13] => -2.67 [14] => -4.23 [15] => -3.96 [16] => -5.13 [17] => -4.2 [18] => -6.88 [19] => -9.12 ) [NCAV_real] => Array ( [0] => 0.19 [1] => 0.17 [2] => 0.24 [3] => 0.18 [4] => 0.32 [5] => 0.64 [6] => 0.56 [7] => 0.61 [8] => -0.35 [9] => -0.63 [10] => -0.92 [11] => 0.07 [12] => -0.58 [13] => -0.6 [14] => -1.76 [15] => -1.05 [16] => -1.92 [17] => -0.93 [18] => -3.33 [19] => -5.07 ) [Book Value Per Share] => Array ( [0] => 0.24 [1] => 0.22 [2] => 0.31 [3] => 0.26 [4] => 0.44 [5] => 0.84 [6] => 1.95 [7] => 2.05 [8] => 1.72 [9] => 1.84 [10] => 2.4 [11] => 2.53 [12] => 1.65 [13] => 1.91 [14] => 1.66 [15] => 2.15 [16] => 2.88 [17] => 3.97 [18] => 4.81 [19] => 6.09 ) [Tangibles_book_per_share] => Array ( [0] => 0.24 [1] => 0.22 [2] => 0.31 [3] => 0.26 [4] => 0.44 [5] => 0.84 [6] => 1.83 [7] => 2.05 [8] => 1.72 [9] => 1.84 [10] => 2.4 [11] => 2.53 [12] => 1.65 [13] => 1.91 [14] => 0.58 [15] => 0.91 [16] => -0.06 [17] => 0.97 [18] => 0.66 [19] => -1.14 ) [deb2equity] => Array ( [0] => 0.212 [1] => 0.173 [2] => 0.116 [3] => 0.022 [4] => 0.013 [5] => 0.221 [6] => 0.096 [7] => 0.091 [8] => 0.111 [9] => 0.104 [10] => 0.08 [11] => 0.078 [12] => 0.17 [13] => 0.175 [14] => 0.157 [15] => 0.471 [16] => 0.723 [17] => 0.772 [18] => 1.038 [19] => 0.851 ) [debt2rev_totaldebt] => Array ( [0] => 100 [1] => 113 [2] => 113 [3] => 18 [4] => 17 [5] => 512 [6] => 508 [7] => 509 [8] => 520 [9] => 506 [10] => 505 [11] => 505 [12] => 690 [13] => 757 [14] => 587 [15] => 2011 [16] => 4080 [17] => 5997 [18] => 9254 [19] => 9085 ) [debt2rev] => Array ( [0] => 0.035 [1] => 0.033 [2] => 0.021 [3] => 0.002 [4] => 0.001 [5] => 0.028 [6] => 0.02 [7] => 0.016 [8] => 0.017 [9] => 0.014 [10] => 0.012 [11] => 0.01 [12] => 0.012 [13] => 0.013 [14] => 0.01 [15] => 0.033 [16] => 0.077 [17] => 0.098 [18] => 0.149 [19] => 0.16 ) [cogs2rev] => Array ( [0] => 0.84 [1] => 0.78 [2] => 0.79 [3] => 0.78 [4] => 0.77 [5] => 0.77 [6] => 0.79 [7] => 0.80 [8] => 0.82 [9] => 0.82 [10] => 0.82 [11] => 0.82 [12] => 0.82 [13] => 0.83 [14] => 0.81 [15] => 0.82 [16] => 0.82 [17] => 0.81 [18] => 0.78 [19] => 0.79 ) [inventory2rev] => Array ( [0] => 0.077 [1] => 0.084 [2] => 0.081 [3] => 0.032 [4] => 0.019 [5] => 0.015 [6] => 0.015 [7] => 0.013 [8] => 0.009 [9] => 0.009 [10] => 0.008 [11] => 0.009 [12] => 0.011 [13] => 0.011 [14] => 0.019 [15] => 0.014 [16] => 0.02 [17] => 0.021 [18] => 0.023 [19] => 0.024 ) [ar2asset] => Array ( [0] => 0.36 [1] => 0.338 [2] => 0.338 [3] => 0.302 [4] => 0.348 [5] => 0.304 [6] => 0.227 [7] => 0.177 [8] => 0.168 [9] => 0.167 [10] => 0.188 [11] => 0.19 [12] => 0.234 [13] => 0.24 [14] => 0.279 [15] => 0.243 [16] => 0.254 [17] => 0.263 [18] => 0.22 [19] => 0.207 ) [cash2asset] => Array ( [0] => 0.003 [1] => 0.027 [2] => 0.026 [3] => 0.038 [4] => 0.075 [5] => 0.463 [6] => 0.36 [7] => 0.398 [8] => 0.289 [9] => 0.3 [10] => 0.267 [11] => 0.422 [12] => 0.39 [13] => 0.402 [14] => 0.289 [15] => 0.343 [16] => 0.327 [17] => 0.372 [18] => 0.333 [19] => 0.269 ) [equity2asset] => Array ( [0] => 0.413 [1] => 0.41 [2] => 0.453 [3] => 0.269 [4] => 0.303 [5] => 0.338 [6] => 0.463 [7] => 0.411 [8] => 0.347 [9] => 0.315 [10] => 0.325 [11] => 0.279 [12] => 0.174 [13] => 0.169 [14] => 0.136 [15] => 0.161 [16] => 0.168 [17] => 0.201 [18] => 0.2 [19] => 0.225 ) [equity2liab_tangbile] => Array ( [0] => 0.704 [1] => 0.694 [2] => 0.828 [3] => 0.369 [4] => 0.435 [5] => 0.509 [6] => 0.812 [7] => 0.699 [8] => 0.531 [9] => 0.46 [10] => 0.482 [11] => 0.388 [12] => 0.211 [13] => 0.203 [14] => 0.055 [15] => 0.081 [16] => 0 [17] => 0.062 [18] => 0.034 [19] => 0 ) [ppe2asset] => Array ( [0] => 0.076 [1] => 0.073 [2] => 0.083 [3] => 0.079 [4] => 0.08 [5] => 0.076 [6] => 0.067 [7] => 0.073 [8] => 0.061 [9] => 0.059 [10] => 0.079 [11] => 0.073 [12] => 0.086 [13] => 0.094 [14] => 0.097 [15] => 0.086 [16] => 0.065 [17] => 0.051 [18] => 0.048 [19] => 0.045 ) [interest2rev] => Array ( [0] => -0.292 [1] => -0.345 [2] => -0.283 [3] => -0.09 [4] => -0.024 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -0.048 [10] => -0.034 [11] => -0.031 [12] => -0.052 [13] => -0.078 [14] => -0.074 [15] => -0.152 [16] => -0.302 [17] => -0.324 [18] => -0.449 [19] => -0.474 ) [std2asset] => Array ( [0] => 0.472 [1] => 0.471 [2] => 0.437 [3] => 0.554 [4] => 0.632 [5] => 0.537 [6] => 0.453 [7] => 0.496 [8] => 0.556 [9] => 0.577 [10] => 0.564 [11] => 0.609 [12] => 0.696 [13] => 0.694 [14] => 0.672 [15] => 0.561 [16] => 0.563 [17] => 0.505 [18] => 0.494 [19] => 0.493 ) [ltd2asset] => Array ( [0] => 0.088 [1] => 0.071 [2] => 0.053 [3] => 0.006 [4] => 0.004 [5] => 0.074 [6] => 0.044 [7] => 0.037 [8] => 0.038 [9] => 0.033 [10] => 0.026 [11] => 0.022 [12] => 0.027 [13] => 0.022 [14] => 0.013 [15] => 0.072 [16] => 0.102 [17] => 0.133 [18] => 0.143 [19] => 0.11 ) [turnover] => Array ( [0] => 2.519 [1] => 2.18 [2] => 2.466 [3] => 2.592 [4] => 2.888 [5] => 2.653 [6] => 2.203 [7] => 2.333 [8] => 2.303 [9] => 2.289 [10] => 2.146 [11] => 2.116 [12] => 2.399 [13] => 2.24 [14] => 2.218 [15] => 2.306 [16] => 1.572 [17] => 1.593 [18] => 1.394 [19] => 1.198 ) [CF_Net Income] => Array ( [0] => -35.9 [1] => 149 [2] => 272 [3] => 531 [4] => 944 [5] => 1460 [6] => 1666 [7] => 2236 [8] => 1246 [9] => 2122 [10] => 2645 [11] => 3018 [12] => 3602 [13] => 2583 [14] => 2947 [15] => 2478 [16] => 1433 [17] => 2635 [18] => 3492 [19] => 2372 ) [buybackratio] => Array ( [0] => 3.96 [1] => -0.23 [2] => -0.18 [3] => -0.11 [4] => -0.09 [5] => -0.15 [6] => -0.17 [7] => -0.18 [8] => -0.24 [9] => -0.12 [10] => -0.23 [11] => -0.37 [12] => -0.29 [13] => -0.12 [14] => -0.05 [15] => -0.03 [16] => 0 [17] => 0 [18] => -0.01 [19] => -0.02 ) [grahamnumber] => Array ( [0] => 0 [1] => 0.49 [2] => 0.77 [3] => 0.98 [4] => 1.78 [5] => 3.15 [6] => 5.02 [7] => 6.12 [8] => 4.21 [9] => 5.77 [10] => 7.38 [11] => 8.17 [12] => 7.4 [13] => 6.98 [14] => 4.14 [15] => 5.06 [16] => 0 [17] => 5.44 [18] => 5.29 [19] => 0 ) [CF_DDA] => Array ( [0] => 30.6 [1] => 33 [2] => 38 [3] => 47 [4] => 67 [5] => 103 [6] => 156 [7] => 240 [8] => 239 [9] => 211 [10] => 263 [11] => 331 [12] => 394 [13] => 471 [14] => 607 [15] => 769 [16] => 852 [17] => 970 [18] => 936 [19] => 1144 ) [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] => 113 [1] => 243 [2] => 175 [3] => 1362 [4] => 1592 [5] => 2436 [6] => 3926 [7] => 4195 [8] => 3797 [9] => 3538 [10] => 3670 [11] => 5821 [12] => 4751 [13] => 3969 [14] => 3949 [15] => 1894 [16] => 3906 [17] => 3969 [18] => 5527 [19] => 3283 ) [Cash Flow from Others] => Array ( [0] => -1.1 [1] => 10 [2] => -24 [3] => -24 [4] => -107 [5] => 506 [6] => 1210 [7] => 1048 [8] => 1424 [9] => -217 [10] => -383 [11] => 312 [12] => 395 [13] => 386 [14] => 563 [15] => 762 [16] => 843 [17] => 736 [18] => 612 [19] => 642 ) [Cash Flow_PPE] => Array ( [0] => -48.1 [1] => -64 [2] => -101 [3] => -114 [4] => -187 [5] => -296 [6] => -397 [7] => -482 [8] => -303 [9] => -305 [10] => -329 [11] => -515 [12] => -747 [13] => -856 [14] => -831 [15] => 44 [16] => 16 [17] => 18 [18] => 14 [19] => 135 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -4 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -118 [14] => -2217 [15] => -176 [16] => -3613 [17] => -376 [18] => -2562 [19] => -4844 ) [Cash Flow_CPEX] => Array ( [0] => -48.1 [1] => -64 [2] => -101 [3] => -114 [4] => -187 [5] => -296 [6] => -397 [7] => -482 [8] => -303 [9] => -305 [10] => -329 [11] => -515 [12] => -747 [13] => -896 [14] => -831 [15] => -440 [16] => -367 [17] => -444 [18] => -675 [19] => -513 ) [Cash Flow from Investing] => Array ( [0] => -301.4 [1] => -244 [2] => -204 [3] => -761 [4] => -475 [5] => -1414 [6] => -1183 [7] => -757 [8] => -2260 [9] => -1381 [10] => -2814 [11] => -1678 [12] => 4149 [13] => 1003 [14] => -1763 [15] => 177 [16] => -3809 [17] => -1165 [18] => -6166 [19] => -3316 ) [Net Issuance of Stock] => Array ( [0] => 142.1 [1] => 35 [2] => 48 [3] => -438 [4] => -935 [5] => -1306 [6] => -772 [7] => -2296 [8] => -2705 [9] => 265 [10] => 617 [11] => -3107 [12] => -6198 [13] => -2712 [14] => -3868 [15] => -2788 [16] => 2 [17] => -788 [18] => -2677 [19] => -672 ) [Issuance of Stock] => Array ( [0] => 142.1 [1] => 35 [2] => 48 [3] => 57 [4] => 88 [5] => 212 [6] => 289 [7] => 404 [8] => 295 [9] => 265 [10] => 617 [11] => 1112 [12] => 1051 [13] => 314 [14] => 136 [15] => 79 [16] => 2 [17] => 12 [18] => 40 [19] => 52 ) [Net Issuance of Debt] => Array ( [0] => 38.3 [1] => 13 [2] => 0 [3] => -95 [4] => 0 [5] => 494 [6] => 14 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 100 [14] => -199 [15] => 1382 [16] => 2012 [17] => 1263 [18] => 3250 [19] => -268 ) [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] => -1.9 [1] => -9 [2] => -14 [3] => 0 [4] => -1 [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] => -278 ) [Cash from Financing] => Array ( [0] => 178.5 [1] => 39 [2] => 34 [3] => -533 [4] => -898 [5] => -812 [6] => -695 [7] => -2305 [8] => -2702 [9] => -2025 [10] => -1383 [11] => -3129 [12] => -6252 [13] => -2551 [14] => -4120 [15] => -1406 [16] => 2012 [17] => 477 [18] => 577 [19] => -1210 ) [Other Financing] => Array ( [0] => -5.77315972805E-15 [1] => 0 [2] => 0 [3] => 0 [4] => 38 [5] => 0 [6] => 63 [7] => -9 [8] => 3 [9] => -2290 [10] => -2000 [11] => -22 [12] => -54 [13] => 61 [14] => -53 [15] => 0 [16] => -2 [17] => 2 [18] => 4 [19] => 8 ) [Net Change in Cash] => Array ( [0] => -11.6 [1] => 40 [2] => 12 [3] => 60 [4] => 205 [5] => 200 [6] => 2083 [7] => 1101 [8] => -1269 [9] => 591 [10] => 85 [11] => 1060 [12] => 2575 [13] => 2492 [14] => -1782 [15] => 588 [16] => 2283 [17] => 3278 [18] => -61 [19] => -1283 ) [NetChangeinCash_others] => Array ( [0] => -1.7 [1] => 2 [2] => 7 [3] => -8 [4] => -14 [5] => -10 [6] => 35 [7] => -32 [8] => -104 [9] => 459 [10] => 612 [11] => 46 [12] => -73 [13] => 71 [14] => 152 [15] => -77 [16] => 174 [17] => -3 [18] => 1 [19] => -40 ) [total_freecashflow] => Array ( [0] => 64.9 [1] => 179 [2] => 74 [3] => 1248 [4] => 1405 [5] => 2140 [6] => 3529 [7] => 3713 [8] => 3494 [9] => 3233 [10] => 3341 [11] => 5306 [12] => 4004 [13] => 3073 [14] => 3118 [15] => 1454 [16] => 3539 [17] => 3525 [18] => 4852 [19] => 2770 ) [CF_Net Income_pct] => Array ( [0] => -31.77 [1] => 61.32 [2] => 155.43 [3] => 38.99 [4] => 59.30 [5] => 59.93 [6] => 42.44 [7] => 53.30 [8] => 32.82 [9] => 59.98 [10] => 72.07 [11] => 51.85 [12] => 75.82 [13] => 65.08 [14] => 74.63 [15] => 130.83 [16] => 36.69 [17] => 66.39 [18] => 63.18 [19] => 72.25 ) [CF_DDA_pct] => Array ( [0] => 31 [1] => 33 [2] => 38 [3] => 47 [4] => 67 [5] => 103 [6] => 156 [7] => 240 [8] => 239 [9] => 211 [10] => 263 [11] => 331 [12] => 394 [13] => 471 [14] => 607 [15] => 769 [16] => 852 [17] => 970 [18] => 936 [19] => 1,144 ) [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] => -42.57 [1] => -26.34 [2] => -57.71 [3] => -8.37 [4] => -11.75 [5] => -12.15 [6] => -10.11 [7] => -11.49 [8] => -7.98 [9] => -8.62 [10] => -8.96 [11] => -8.85 [12] => -15.72 [13] => -22.57 [14] => -21.04 [15] => -23.23 [16] => -9.40 [17] => -11.19 [18] => -12.21 [19] => -15.63 ) [Cash Flow from Investing_pct] => Array ( [0] => -266.73 [1] => -100.41 [2] => -116.57 [3] => -55.87 [4] => -29.84 [5] => -58.05 [6] => -30.13 [7] => -18.05 [8] => -59.52 [9] => -39.03 [10] => -76.68 [11] => -28.83 [12] => 87.33 [13] => 25.27 [14] => -44.64 [15] => 9.35 [16] => -97.52 [17] => -29.35 [18] => -111.56 [19] => -101.01 ) [Net Issuance of Stock_pct] => Array ( [0] => 125.75 [1] => 14.40 [2] => 27.43 [3] => -32.16 [4] => -58.73 [5] => -53.61 [6] => -19.66 [7] => -54.73 [8] => -71.24 [9] => 7.49 [10] => 16.81 [11] => -53.38 [12] => -130.46 [13] => -68.33 [14] => -97.95 [15] => -147.20 [16] => 0.05 [17] => -19.85 [18] => -48.43 [19] => -20.47 ) [Net Issuance of Debt_pct] => Array ( [0] => 33.89 [1] => 5.35 [2] => 0.00 [3] => -6.98 [4] => 0.00 [5] => 20.28 [6] => 0.36 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 2.52 [14] => -5.04 [15] => 72.97 [16] => 51.51 [17] => 31.82 [18] => 58.80 [19] => -8.16 ) [Dividends_pct] => Array ( [0] => -1.68 [1] => -3.70 [2] => -8.00 [3] => 0.00 [4] => -0.06 [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] => -8.47 ) [Other Financing_pct] => Array ( [0] => 157.96 [1] => 16.05 [2] => 19.43 [3] => -39.13 [4] => -56.41 [5] => -33.33 [6] => -17.70 [7] => -54.95 [8] => -71.16 [9] => -57.24 [10] => -37.68 [11] => -53.75 [12] => -131.59 [13] => -64.27 [14] => -104.33 [15] => -74.23 [16] => 51.51 [17] => 12.02 [18] => 10.44 [19] => -36.86 ) [Cash from Financing_pct] => Array ( [0] => 157.96 [1] => 16.05 [2] => 19.43 [3] => -39.13 [4] => -58.79 [5] => -33.33 [6] => -19.31 [7] => -54.73 [8] => -71.24 [9] => 7.49 [10] => 16.81 [11] => -53.38 [12] => -130.46 [13] => -65.81 [14] => -102.99 [15] => -74.23 [16] => 51.56 [17] => 11.97 [18] => 10.37 [19] => -37.10 ) [Net Change in Cash_pct] => Array ( [0] => -10.27 [1] => 16.46 [2] => 6.86 [3] => 4.41 [4] => 12.88 [5] => 8.21 [6] => 53.06 [7] => 26.25 [8] => -33.42 [9] => 16.70 [10] => 2.32 [11] => 18.21 [12] => 54.20 [13] => 62.79 [14] => -45.13 [15] => 31.05 [16] => 58.45 [17] => 82.59 [18] => -1.10 [19] => -39.08 ) [total_freecashflow_pct] => Array ( [0] => 57.43 [1] => 73.66 [2] => 42.29 [3] => 91.63 [4] => 88.25 [5] => 87.85 [6] => 89.89 [7] => 88.51 [8] => 92.02 [9] => 91.38 [10] => 91.04 [11] => 91.15 [12] => 84.28 [13] => 77.43 [14] => 78.96 [15] => 76.77 [16] => 90.60 [17] => 88.81 [18] => 87.79 [19] => 84.37 ) [per share rev] => Array ( [0] => 1.45 [1] => 1.15 [2] => 1.67 [3] => 2.46 [4] => 4.18 [5] => 6.58 [6] => 9.26 [7] => 11.61 [8] => 11.43 [9] => 13.39 [10] => 15.82 [11] => 19.13 [12] => 22.78 [13] => 25.28 [14] => 27.21 [15] => 30.77 [16] => 26.96 [17] => 31.45 [18] => 33.5 [19] => 32.44 ) [per share eps] => Array ( [0] => -0.02 [1] => 0.05 [2] => 0.09 [3] => 0.17 [4] => 0.32 [5] => 0.53 [6] => 0.61 [7] => 0.79 [8] => 0.46 [9] => 0.8 [10] => 1.01 [11] => 1.18 [12] => 1.46 [13] => 1.14 [14] => 1.31 [15] => 1.25 [16] => 0.73 [17] => 1.35 [18] => 1.88 [19] => 1.35 ) [eps_nri] => Array ( [0] => -0.02 [1] => 0.05 [2] => 0.09 [3] => 0.17 [4] => 0.32 [5] => 0.53 [6] => 0.61 [7] => 0.79 [8] => 0.46 [9] => 0.8 [10] => 1.01 [11] => 1.18 [12] => 1.46 [13] => 1.14 [14] => 1.31 [15] => 1.25 [16] => 0.73 [17] => 1.35 [18] => 1.88 [19] => 1.35 ) [per share_freecashflow] => Array ( [0] => 0.03 [1] => 0.06 [2] => 0.02 [3] => 0.4 [4] => 0.48 [5] => 0.77 [6] => 1.29 [7] => 1.35 [8] => 1.28 [9] => 1.22 [10] => 1.28 [11] => 2.07 [12] => 1.63 [13] => 1.35 [14] => 1.39 [15] => 0.73 [16] => 1.8 [17] => 1.8 [18] => 2.62 [19] => 1.58 ) [ROE] => Array ( [0] => -7.62 [1] => 22.82 [2] => 27.95 [3] => 64.27 [4] => 73.01 [5] => 62.9 [6] => 31.39 [7] => 38.72 [8] => 26.54 [9] => 43.55 [10] => 42.12 [11] => 46.54 [12] => 89 [13] => 59.68 [14] => 78.9 [15] => 58.02 [16] => 25.4 [17] => 33.93 [18] => 39.16 [19] => 22.21 ) [ROA] => Array ( [0] => -3.15 [1] => 9.35 [2] => 12.66 [3] => 17.31 [4] => 22.12 [5] => 21.23 [6] => 14.52 [7] => 15.93 [8] => 9.21 [9] => 13.72 [10] => 13.7 [11] => 13 [12] => 15.49 [13] => 10.08 [14] => 10.69 [15] => 9.35 [16] => 4.26 [17] => 6.83 [18] => 7.84 [19] => 4.99 ) [ROC_capital] => Array ( [0] => 1549.2 [1] => 2183 [2] => 2883 [3] => 4460 [4] => 6127 [5] => 7653 [6] => 8996 [7] => 12189 [8] => 10119 [9] => 11231 [10] => 13669 [11] => 20805 [12] => 22475 [13] => 25177 [14] => 25583 [15] => 26177 [16] => 30069 [17] => 34193 [18] => 34995 [19] => 34061 ) [ROC] => Array ( [0] => -2.32 [1] => 6.83 [2] => 9.43 [3] => 11.61 [4] => 15.41 [5] => 19.08 [6] => 18.52 [7] => 17.86 [8] => 12.31 [9] => 18.89 [10] => 19.35 [11] => 14.51 [12] => 16.03 [13] => 10.26 [14] => 11.52 [15] => 9.47 [16] => 4.77 [17] => 7.71 [18] => 9.98 [19] => 6.96 ) [ROC_JOEL_capital] => Array ( [0] => 593.9 [1] => 793 [2] => 1142 [3] => 1209 [4] => 1237 [5] => 523 [6] => 765 [7] => 996 [8] => 826 [9] => 913 [10] => 1517 [11] => 1691 [12] => 1993 [13] => 2409 [14] => 2668 [15] => 2277 [16] => 2181 [17] => 1953 [18] => 2124 [19] => 2126 ) [ROC_JOEL] => Array ( [0] => -6.55 [1] => 31.4 [2] => 33.01 [3] => 59.06 [4] => 106.39 [5] => 391.2 [6] => 295.82 [7] => 267.37 [8] => 216.59 [9] => 311.5 [10] => 233.62 [11] => 248.73 [12] => 219.87 [13] => 127.44 [14] => 128.94 [15] => 140.1 [16] => 99.59 [17] => 175.78 [18] => 208.62 [19] => 141.67 ) [ROC_JOEL_new] => 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 ) [grossmargin] => Array ( [0] => 16.13 [1] => 22.19 [2] => 20.86 [3] => 22.08 [4] => 22.63 [5] => 23.07 [6] => 20.65 [7] => 20.21 [8] => 17.67 [9] => 17.93 [10] => 18.22 [11] => 18.36 [12] => 17.73 [13] => 16.57 [14] => 19.09 [15] => 17.93 [16] => 17.51 [17] => 18.53 [18] => 22.25 [19] => 21.4 ) [pretaxmargin] => Array ( [0] => -1.35 [1] => 6.13 [2] => 7.23 [3] => 9.46 [4] => 11.1 [5] => 11.42 [6] => 9.7 [7] => 10.02 [8] => 5.55 [9] => 8.55 [10] => 8.99 [11] => 8.96 [12] => 8.26 [13] => 5.83 [14] => 6.26 [15] => 5.44 [16] => 3.83 [17] => 5.45 [18] => 6.83 [19] => 4.99 ) [operatingmargin] => Array ( [0] => -1.35 [1] => 7.17 [2] => 7.12 [3] => 9.2 [4] => 10.68 [5] => 11.22 [6] => 8.96 [7] => 8.35 [8] => 5.74 [9] => 8.03 [10] => 8.55 [11] => 8.56 [12] => 7.85 [13] => 5.35 [14] => 5.63 [15] => 5.22 [16] => 4.11 [17] => 5.58 [18] => 7.14 [19] => 5.29 ) [netmargin] => Array ( [0] => -1.25 [1] => 4.29 [2] => 5.14 [3] => 6.68 [4] => 7.66 [5] => 8 [6] => 6.59 [7] => 6.83 [8] => 4 [9] => 5.99 [10] => 6.38 [11] => 6.14 [12] => 6.46 [13] => 4.5 [14] => 4.82 [15] => 4.06 [16] => 2.71 [17] => 4.28 [18] => 5.63 [19] => 4.17 ) [pettm] => Array ( [0] => 0 [1] => 11.310 [2] => 8.390 [3] => 25.670 [4] => 37.330 [5] => 93.110 [6] => 62.000 [7] => 32.860 [8] => 59.760 [9] => 29.830 [10] => 32.910 [11] => 35.360 [12] => 20.120 [13] => 21.380 [14] => 15.200 [15] => 7.660 [16] => 17.700 [17] => 9.760 [18] => 9.130 [19] => 9.790 ) [penri] => Array ( [0] => 0 [1] => 11.31 [2] => 8.39 [3] => 25.67 [4] => 37.33 [5] => 93.11 [6] => 62.00 [7] => 32.86 [8] => 59.76 [9] => 29.83 [10] => 32.91 [11] => 35.36 [12] => 20.12 [13] => 21.38 [14] => 15.20 [15] => 7.66 [16] => 17.70 [17] => 9.76 [18] => 9.13 [19] => 9.79 ) [pe] => Array ( [0] => 0 [1] => 11.310 [2] => 8.390 [3] => 25.670 [4] => 37.330 [5] => 93.110 [6] => 62.000 [7] => 32.860 [8] => 59.760 [9] => 29.830 [10] => 32.910 [11] => 35.360 [12] => 20.120 [13] => 21.380 [14] => 15.200 [15] => 7.660 [16] => 17.700 [17] => 9.760 [18] => 9.130 [19] => 9.790 ) [ptb] => Array ( [0] => 0 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 19.610 [7] => 12.040 [8] => 15.190 [9] => 12.620 [10] => 13.590 [11] => 16.000 [12] => 16.650 [13] => 12.480 [14] => 33.400 [15] => 10.220 [16] => 0.000 [17] => 13.290 [18] => 24.970 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 15.5 [7] => 19.88 [8] => 9.87 [9] => 6.54 [10] => 8.65 [11] => 18.99 [12] => 34.95 [13] => 18.24 [14] => 7.57 [15] => 7.79 [16] => 0 [17] => 0 [18] => 18.93 [19] => 15.15 ) [pfcf] => Array ( [0] => 0 [1] => 11.120 [2] => 42.800 [3] => 10.330 [4] => 25.900 [5] => 64.100 [6] => 29.570 [7] => 19.350 [8] => 21.150 [9] => 19.240 [10] => 26.330 [11] => 20.170 [12] => 17.870 [13] => 17.810 [14] => 14.420 [15] => 13.010 [16] => 7.170 [17] => 7.270 [18] => 6.550 [19] => 8.380 ) [ps] => Array ( [0] => 0 [1] => 0.560 [2] => 0.510 [3] => 1.650 [4] => 2.970 [5] => 7.560 [6] => 4.150 [7] => 2.250 [8] => 2.370 [9] => 1.780 [10] => 2.110 [11] => 2.180 [12] => 1.280 [13] => 0.960 [14] => 0.740 [15] => 0.310 [16] => 0.480 [17] => 0.420 [18] => 0.510 [19] => 0.410 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.422 [7] => 0.646 [8] => 0.898 [9] => 1.062 [10] => 1.224 [11] => 1.288 [12] => 1.48 [13] => 1.52 [14] => 1.452 [15] => 1.49 [16] => 1.438 [17] => 1.32 [18] => 1.38 [19] => 1.664 ) [editda_5y_growth] => Array ( [0] => 0 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 70.180 [7] => 53.160 [8] => 21.460 [9] => 8.180 [10] => 8.510 [11] => 16.080 [12] => 23.990 [13] => 16.100 [14] => 5.740 [15] => 2.830 [16] => -1.910 [17] => 1.010 [18] => 10.030 [19] => 11.200 ) [RateOfReturn] => Array ( [0] => 0 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 71.200 [7] => 54.450 [8] => 24.880 [9] => 12.210 [10] => 12.730 [11] => 19.780 [12] => 28.240 [13] => 21.900 [14] => 11.500 [15] => 10.830 [16] => 10.470 [17] => 9.160 [18] => 18.950 [19] => 21.360 ) [zscore] => Array ( [0] => 0 [1] => 4.750 [2] => 5.380 [3] => 7.660 [4] => 12.190 [5] => 22.100 [6] => 13.520 [7] => 8.870 [8] => 7.920 [9] => 6.790 [10] => 7.240 [11] => 7.270 [12] => 6.080 [13] => 5.140 [14] => 4.770 [15] => 4.540 [16] => 3.410 [17] => 3.550 [18] => 3.300 [19] => 2.760 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7 [4] => 8 [5] => 8 [6] => 4 [7] => 4 [8] => 4 [9] => 8 [10] => 8 [11] => 7 [12] => 4 [13] => 7 [14] => 7 [15] => 4 [16] => 3 [17] => 7 [18] => 6 [19] => 5 ) [mscore] => Array ( [0] => 0 [1] => 0.000 [2] => 0.000 [3] => -3.790 [4] => -2.780 [5] => -2.920 [6] => 45.420 [7] => -3.430 [8] => -2.930 [9] => -2.820 [10] => -2.400 [11] => -3.090 [12] => -2.630 [13] => -2.650 [14] => -2.350 [15] => -2.590 [16] => -2.310 [17] => -2.550 [18] => -2.640 [19] => -2.430 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.25 [7] => 0.40 [8] => 0.48 [9] => 0.63 [10] => 0.74 [11] => 0.86 [12] => 1.02 [13] => 1.07 [14] => 1.25 [15] => 1.30 [16] => 1.25 [17] => 1.27 [18] => 1.35 [19] => 1.37 ) [ShillerPE] => Array ( [0] => 0 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 75.390 [7] => 43.720 [8] => 47.940 [9] => 38.080 [10] => 45.020 [11] => 48.540 [12] => 28.760 [13] => 22.620 [14] => 16.040 [15] => 7.330 [16] => 10.290 [17] => 10.330 [18] => 12.800 [19] => 9.670 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 9.350 [7] => 12.400 [8] => 15.700 [9] => 18.030 [10] => 20.340 [11] => 23.950 [12] => 25.520 [13] => 26.260 [14] => 26.190 [15] => 25.500 [16] => 20.200 [17] => 19.510 [18] => 24.850 [19] => 24.380 ) [medpsvalue] => Array ( [0] => 0 [1] => 0.79 [2] => 1.1 [3] => 1.65 [4] => 2.76 [5] => 4.36 [6] => 6.11 [7] => 7.66 [8] => 7.64 [9] => 8.84 [10] => 10.45 [11] => 12.63 [12] => 15.08 [13] => 16.69 [14] => 17.97 [15] => 20.29 [16] => 17.79 [17] => 20.77 [18] => 22.14 [19] => 21.42 ) [ev2rev] => Array ( [0] => 0 [1] => 0.620 [2] => 0.520 [3] => 1.640 [4] => 3.070 [5] => 7.290 [6] => 4.000 [7] => 2.120 [8] => 2.260 [9] => 1.650 [10] => 2.000 [11] => 1.980 [12] => 1.090 [13] => 0.780 [14] => 0.600 [15] => 0.190 [16] => 0.350 [17] => 0.280 [18] => 0.410 [19] => 0.340 ) [ev2ebitda] => Array ( [0] => 0 [1] => 7.580 [2] => 6.690 [3] => 16.730 [4] => 27.390 [5] => 61.860 [6] => 41.800 [7] => 23.340 [8] => 34.790 [9] => 19.130 [10] => 21.760 [11] => 21.480 [12] => 12.680 [13] => 12.700 [14] => 9.080 [15] => 2.890 [16] => 6.120 [17] => 3.890 [18] => 4.710 [19] => 4.690 ) [ev2ebit] => Array ( [0] => 0 [1] => 8.590 [2] => 7.360 [3] => 17.830 [4] => 28.790 [5] => 64.970 [6] => 44.680 [7] => 25.440 [8] => 39.440 [9] => 20.550 [10] => 23.370 [11] => 23.170 [12] => 13.810 [13] => 14.640 [14] => 10.680 [15] => 3.590 [16] => 8.520 [17] => 4.990 [18] => 5.700 [19] => 6.470 ) [p2tangible_book] => Array ( [0] => 0 [1] => 3.03 [2] => 2.76 [3] => 15.9 [4] => 28.25 [5] => 59.52 [6] => 21 [7] => 12.74 [8] => 15.98 [9] => 12.97 [10] => 13.93 [11] => 16.51 [12] => 17.76 [13] => 12.68 [14] => 34.55 [15] => 10.44 [16] => 0 [17] => 13.57 [18] => 26.11 [19] => 0 ) [pb] => Array ( [0] => 0 [1] => 3.03 [2] => 2.76 [3] => 15.9 [4] => 28.25 [5] => 59.52 [6] => 19.71 [7] => 12.74 [8] => 15.98 [9] => 12.97 [10] => 13.93 [11] => 16.51 [12] => 17.76 [13] => 12.68 [14] => 12.07 [15] => 4.42 [16] => 4.48 [17] => 3.31 [18] => 3.58 [19] => 2.17 ) [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] => 2873.2 [1] => 3475 [2] => 5296 [3] => 7759 [4] => 12327 [5] => 18243 [6] => 25265 [7] => 31888 [8] => 31168 [9] => 35404 [10] => 41444 [11] => 49121 [12] => 55788 [13] => 57420 [14] => 61133 [15] => 61101 [16] => 52902 [17] => 61494 [18] => 62071 [19] => 56940 ) [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] => 30.6 [1] => 33 [2] => 38 [3] => 47 [4] => 67 [5] => 103 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 8.4 [1] => 12 [2] => 15 [3] => 7 [4] => 3 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 17 [10] => 14 [11] => 15 [12] => 29 [13] => 45 [14] => 45 [15] => 93 [16] => 160 [17] => 199 [18] => 279 [19] => 270 ) [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] => 2661 [6] => 323 [7] => 525 [8] => 273 [9] => 406 [10] => 835 [11] => 5060 [12] => 2016 [13] => 752 [14] => 208 [15] => 740 [16] => 373 [17] => 452 [18] => 966 [19] => 208 ) [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] => 332 [17] => 0 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 3.4 [1] => 43 [2] => 55 [3] => 115 [4] => 320 [5] => 520 [6] => 3809 [7] => 4910 [8] => 3641 [9] => 4232 [10] => 4317 [11] => 4747 [12] => 7054 [13] => 9546 [14] => 7764 [15] => 8352 [16] => 10635 [17] => 13913 [18] => 13852 [19] => 12569 ) [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] => 639.4 [1] => 896 [2] => 1188 [3] => 1740 [4] => 2120 [5] => 3740 [6] => 3985 [7] => 5340 [8] => 6799 [9] => 7739 [10] => 9842 [11] => 12363 [12] => 8757 [13] => 7528 [14] => 7008 [15] => 6967 [16] => 6525 [17] => 6737 [18] => 11059 [19] => 10325 ) [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] => 282.7 [1] => 447 [2] => 466 [3] => 1040 [4] => 1643 [5] => 2397 [6] => 3538 [7] => 6778 [8] => 7519 [9] => 8933 [10] => 10896 [11] => 14136 [12] => 12297 [13] => 13200 [14] => 13412 [15] => 12045 [16] => 15257 [17] => 15474 [18] => 14264 [19] => 14060 ) [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] => 65 [13] => 188 [14] => 225 [15] => 113 [16] => 663 [17] => 851 [18] => 2867 [19] => 3843 ) [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] => 1842 [13] => 2032 [14] => 2486 [15] => 2701 [16] => 3040 [17] => 3158 [18] => 3738 [19] => 4373 ) [BS_other_liabilities_Insurance] => Array ( [0] => 286.7 [1] => 381 [2] => 596 [3] => 1129 [4] => 1315 [5] => 1647 [6] => 2117 [7] => 761 [8] => 802 [9] => 1158 [10] => 1630 [11] => 2089 [12] => 4376 [13] => 5318 [14] => 7341 [15] => 5472 [16] => 5634 [17] => 6204 [18] => 8360 [19] => 9342 ) [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] => -8.4 [1] => -12 [2] => -15 [3] => -7 [4] => -3 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -17 [10] => -14 [11] => 211 [12] => 279 [13] => 323 [14] => 451 [15] => -93 [16] => -103 [17] => -152 [18] => -198 [19] => -170 ) [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] => -453.5 [1] => -457 [2] => -633 [3] => -873 [4] => -1269 [5] => -1891 [6] => -2543 [7] => -3433 [8] => -3023 [9] => -3261 [10] => -3807 [11] => -4683 [12] => -5445 [13] => -6419 [14] => -8145 [15] => -7871 [16] => -7317 [17] => -8272 [18] => -9460 [19] => -9246 ) [BS_MoneyMarket] => Array ( [0] => -3.4 [1] => -43 [2] => -55 [3] => -115 [4] => -320 [5] => -520 [6] => -3809 [7] => -4910 [8] => -3641 [9] => -4232 [10] => -4317 [11] => -4747 [12] => -7054 [13] => -9546 [14] => -7764 [15] => -8352 [16] => -10635 [17] => -13913 [18] => -13852 [19] => -12569 ) [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] => 642.8 [1] => 939 [2] => 1243 [3] => 1855 [4] => 2440 [5] => 4260 [6] => 7794 [7] => 10250 [8] => 10440 [9] => 11971 [10] => 14159 [11] => 17110 [12] => 15811 [13] => 17074 [14] => 14772 [15] => 15319 [16] => 16828 [17] => 20650 [18] => 24911 [19] => 22894 ) [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] => 286.7 [1] => 381 [2] => 596 [3] => 1129 [4] => 1315 [5] => 1647 [6] => 2117 [7] => 761 [8] => 802 [9] => 1158 [10] => 1630 [11] => 2089 [12] => 6218 [13] => 7350 [14] => 9827 [15] => 8173 [16] => 8674 [17] => 9362 [18] => 12098 [19] => 13715 ) [cash2debt] => Array ( [0] => 0.034 [1] => 0.381 [2] => 0.487 [3] => 6.389 [4] => 18.824 [5] => 6.213 [6] => 8.134 [7] => 10.678 [8] => 7.527 [9] => 9.166 [10] => 10.202 [11] => 19.42 [12] => 13.145 [13] => 13.604 [14] => 13.581 [15] => 4.521 [16] => 2.698 [17] => 2.395 [18] => 1.601 [19] => 1.406 ) [interest_coverage] => Array ( [0] => 0 [1] => 20.75 [2] => 25.13 [3] => 102 [4] => 438.67 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 167.29 [10] => 253.14 [11] => 280.4 [12] => 151.1 [13] => 68.22 [14] => 76.44 [15] => 34.3 [16] => 13.58 [17] => 17.25 [18] => 15.88 [19] => 11.16 ) [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] => 2.9 [1] => -64 [2] => -111 [3] => -216 [4] => -424 [5] => -624 [6] => -785 [7] => -958 [8] => -485 [9] => -905 [10] => -1079 [11] => -1385 [12] => -1006 [13] => -762 [14] => -880 [15] => -846 [16] => -591 [17] => -715 [18] => -748 [19] => -469 ) [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] => 83 [15] => 2 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => -35.9 [1] => 149 [2] => 272 [3] => 531 [4] => 944 [5] => 1460 [6] => 1666 [7] => 2236 [8] => 1246 [9] => 2122 [10] => 2645 [11] => 3018 [12] => 3602 [13] => 2583 [14] => 2947 [15] => 2478 [16] => 1433 [17] => 2635 [18] => 3492 [19] => 2372 ) [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] => -0.02 [1] => 0.05 [2] => 0.09 [3] => 0.17 [4] => 0.32 [5] => 0.53 [6] => 0.61 [7] => 0.79 [8] => 0.46 [9] => 0.8 [10] => 1.01 [11] => 1.18 [12] => 1.46 [13] => 1.14 [14] => 1.31 [15] => 1.25 [16] => 0.73 [17] => 1.35 [18] => 1.88 [19] => 1.35 ) [eps_basic] => Array ( [0] => -0.02 [1] => 0.06 [2] => 0.09 [3] => 0.18 [4] => 0.36 [5] => 0.58 [6] => 0.66 [7] => 0.81 [8] => 0.48 [9] => 0.82 [10] => 1.03 [11] => 1.21 [12] => 1.49 [13] => 1.15 [14] => 1.33 [15] => 1.25 [16] => 0.73 [17] => 1.36 [18] => 1.9 [19] => 1.36 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 335 [7] => 95 [8] => 153 [9] => 164 [10] => 161 [11] => 228 [12] => 325 [13] => 361 [14] => 744 [15] => 454 [16] => 487 [17] => 593 [18] => 753 [19] => 593 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 56 [7] => 305 [8] => 125 [9] => 72 [10] => 69 [11] => 58 [12] => 43 [13] => 61 [14] => 160 [15] => 150 [16] => 168 [17] => 232 [18] => 239 [19] => 283 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 70 [10] => 97 [11] => 173 [12] => 220 [13] => 238 [14] => 276 [15] => 263 [16] => 396 [17] => 476 [18] => 412 [19] => 506 ) [OtherInventories] => Array ( [0] => 220.3 [1] => 293 [2] => 429 [3] => 251 [4] => 233 [5] => 273 [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 ) [CashAndCashEquivalents] => Array ( [0] => 3.4 [1] => 43 [2] => 55 [3] => 115 [4] => 320 [5] => 520 [6] => 3809 [7] => 4910 [8] => 3641 [9] => 4232 [10] => 4317 [11] => 4747 [12] => 7054 [13] => 9546 [14] => 7764 [15] => 8352 [16] => 10635 [17] => 13913 [18] => 13852 [19] => 12569 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2661 [6] => 323 [7] => 525 [8] => 273 [9] => 406 [10] => 835 [11] => 5060 [12] => 2016 [13] => 752 [14] => 208 [15] => 740 [16] => 373 [17] => 452 [18] => 966 [19] => 208 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 229 [7] => 337 [8] => 374 [9] => 427 [10] => 1158 [11] => 1207 [12] => 1372 [13] => 1480 [14] => 1635 [15] => 1544 [16] => 1686 [17] => 1674 [18] => 1843 [19] => 1957 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 251 [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 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 660 [7] => 874 [8] => 1064 [9] => 1235 [10] => 1492 [11] => 1810 [12] => 2185 [13] => 2569 [14] => 2979 [15] => 2966 [16] => 2966 [17] => 3055 [18] => 3091 [19] => 3343 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 323 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1140 [7] => 1534 [8] => 1438 [9] => 1662 [10] => 2650 [11] => 3017 [12] => 3557 [13] => 4049 [14] => 4614 [15] => 4510 [16] => 4652 [17] => 4729 [18] => 4934 [19] => 5300 ) [AccumulatedDepreciation] => Array ( [0] => -64.8 [1] => -91 [2] => -113 [3] => -139 [4] => -167 [5] => -252 [6] => -375 [7] => -538 [8] => -612 [9] => -749 [10] => -1133 [11] => -1326 [12] => -1564 [13] => -1640 [14] => -1946 [15] => -2233 [16] => -2471 [17] => -2776 [18] => -2810 [19] => -3174 ) [AccountsPayable] => Array ( [0] => 282.7 [1] => 447 [2] => 466 [3] => 1040 [4] => 1643 [5] => 2397 [6] => 3538 [7] => 4286 [8] => 5075 [9] => 5989 [10] => 7316 [11] => 8895 [12] => 9868 [13] => 10430 [14] => 11492 [15] => 8309 [16] => 11373 [17] => 11293 [18] => 11656 [19] => 11579 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 6 [16] => 426 [17] => 529 [18] => 432 [19] => 807 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 2492 [8] => 2444 [9] => 2944 [10] => 3580 [11] => 5241 [12] => 2429 [13] => 2770 [14] => 1920 [15] => 3730 [16] => 3458 [17] => 3652 [18] => 2176 [19] => 1674 ) [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] => 100 [1] => 113 [2] => 113 [3] => 18 [4] => 17 [5] => 512 [6] => 508 [7] => 509 [8] => 520 [9] => 506 [10] => 505 [11] => 505 [12] => 625 [13] => 569 [14] => 362 [15] => 1898 [16] => 3417 [17] => 5146 [18] => 6387 [19] => 5242 ) [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] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 3000 [16] => 3029 [17] => 3518 [18] => 3855 [19] => 3971 ) [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] => -35.9 [1] => 149 [2] => 272 [3] => 531 [4] => 944 [5] => 1460 [6] => 1666 [7] => 2236 [8] => 1246 [9] => 2122 [10] => 2645 [11] => 3018 [12] => 3602 [13] => 2583 [14] => 2947 [15] => 2363 [16] => 1492 [17] => 2635 [18] => 3492 [19] => 2372 ) [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] => -115 [16] => 59 [17] => -4 [18] => -5 [19] => 18 ) [ChangeInReceivables] => Array ( [0] => -44.9 [1] => -125 [2] => -196 [3] => -200 [4] => -638 [5] => -598 [6] => -394 [7] => -346 [8] => 222 [9] => 190 [10] => 0 [11] => -841 [12] => -980 [13] => -707 [14] => -1300 [15] => 178 [16] => -1745 [17] => -1416 [18] => -425 [19] => -343 ) [ChangeInInventory] => Array ( [0] => 81.6 [1] => -72 [2] => -138 [3] => 177 [4] => 16 [5] => -41 [6] => -123 [7] => -7 [8] => 111 [9] => -21 [10] => 0 [11] => -183 [12] => -72 [13] => -72 [14] => -498 [15] => 309 [16] => -183 [17] => -248 [18] => -52 [19] => 48 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -5.3 [1] => 129 [2] => 59 [3] => 581 [4] => 638 [5] => 743 [6] => 988 [7] => 748 [8] => 826 [9] => 844 [10] => 0 [11] => 1661 [12] => 1018 [13] => 505 [14] => 837 [15] => -3130 [16] => 2789 [17] => 514 [18] => 272 [19] => -200 ) [ChangeInWorkingCapital] => Array ( [0] => 119.4 [1] => 51 [2] => -111 [3] => 808 [4] => 688 [5] => 367 [6] => 894 [7] => 671 [8] => 888 [9] => 1422 [10] => 1145 [11] => 2160 [12] => 360 [13] => 529 [14] => -168 [15] => -2086 [16] => 771 [17] => -327 [18] => 468 [19] => -447 ) [CF_DeferredTax] => 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] => 86 [16] => -52 [17] => -45 [18] => 19 [19] => -428 ) [PurchaseOfPPE] => Array ( [0] => -48.1 [1] => -64 [2] => -101 [3] => -114 [4] => -187 [5] => -296 [6] => -397 [7] => -482 [8] => -303 [9] => -305 [10] => -329 [11] => -515 [12] => -747 [13] => -896 [14] => -831 [15] => -440 [16] => -367 [17] => -444 [18] => -675 [19] => -513 ) [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] => 40 [14] => 0 [15] => 44 [16] => 16 [17] => 18 [18] => 14 [19] => 135 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -176 [16] => -3613 [17] => -376 [18] => -2562 [19] => -4844 ) [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] => -2587.9 [1] => -4644 [2] => -4545 [3] => -9538 [4] => -12305 [5] => -16459 [6] => -3101 [7] => -2606 [8] => -5382 [9] => -8736 [10] => -12099 [11] => -13006 [12] => -6796 [13] => -8343 [14] => -2394 [15] => -1584 [16] => -1383 [17] => -1360 [18] => -4656 [19] => -2615 ) [SaleOfInvestment] => Array ( [0] => 2334.6 [1] => 4464 [2] => 4442 [3] => 8891 [4] => 12017 [5] => 15341 [6] => 2319 [7] => 2331 [8] => 3425 [9] => 7660 [10] => 10078 [11] => 11843 [12] => 11692 [13] => 10320 [14] => 3679 [15] => 2333 [16] => 1538 [17] => 1358 [18] => 1435 [19] => 4354 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -4 [7] => 0 [8] => 0 [9] => 0 [10] => -464 [11] => 0 [12] => 0 [13] => -118 [14] => -2217 [15] => 0 [16] => 0 [17] => -361 [18] => 278 [19] => 167 ) [sloanratio] => Array ( [0] => 0.13 [1] => 0.09 [2] => 0.14 [3] => -0.03 [4] => -0.04 [5] => 0.06 [6] => -0.09 [7] => -0.09 [8] => -0.02 [9] => -0 [10] => 0.09 [11] => -0.05 [12] => -0.23 [13] => -0.09 [14] => 0.03 [15] => 0.02 [16] => 0.04 [17] => -0 [18] => 0.09 [19] => 0.05 ) [current_ratio] => Array ( [0] => 1.95 [1] => 1.96 [2] => 2.08 [3] => 1.66 [4] => 1.45 [5] => 1.72 [6] => 1.48 [7] => 1.43 [8] => 1.05 [9] => 1 [10] => 0.98 [11] => 1.2 [12] => 1.1 [13] => 1.12 [14] => 1.07 [15] => 1.36 [16] => 1.28 [17] => 1.49 [18] => 1.34 [19] => 1.19 ) [quick_ratio] => Array ( [0] => 1.54 [1] => 1.57 [2] => 1.63 [3] => 1.51 [4] => 1.36 [5] => 1.64 [6] => 1.4 [7] => 1.38 [8] => 1.01 [9] => 0.96 [10] => 0.95 [11] => 1.16 [12] => 1.06 [13] => 1.08 [14] => 1.01 [15] => 1.3 [16] => 1.22 [17] => 1.42 [18] => 1.27 [19] => 1.13 ) [ev_per_share] => Array ( [0] => 0 [1] => 0.687 [2] => 0.876 [3] => 4.103 [4] => 12.33 [5] => 49.04 [6] => 37.108 [7] => 24.335 [8] => 26.24 [9] => 22.3 [10] => 31.67 [11] => 38.14 [12] => 25.89 [13] => 20.02 [14] => 16.75 [15] => 5.93 [16] => 9.37 [17] => 8.88 [18] => 14.23 [19] => 11.15 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0.119 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 11.64 [2] => 13.59 [3] => 5.61 [4] => 3.47 [5] => 1.54 [6] => 2.24 [7] => 3.93 [8] => 2.54 [9] => 4.87 [10] => 4.28 [11] => 4.32 [12] => 7.24 [13] => 6.83 [14] => 9.36 [15] => 27.86 [16] => 11.74 [17] => 20.04 [18] => 17.54 [19] => 15.46 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0.84 [2] => 0.78 [3] => 2.5 [4] => 4.5 [5] => 11.47 [6] => 6.29 [7] => 3.41 [8] => 3.6 [9] => 2.7 [10] => 3.2 [11] => 3.31 [12] => 1.94 [13] => 1.45 [14] => 1.12 [15] => 0.47 [16] => 0.73 [17] => 0.63 [18] => 0.78 [19] => 0.62 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 1.36 [2] => 1.11 [3] => 4.22 [4] => 6.98 [5] => 15.87 [6] => 7.66 [7] => 4.27 [8] => 6.53 [9] => 4.14 [10] => 4.53 [11] => 5.11 [12] => 3.96 [13] => 3.47 [14] => 4.84 [15] => 1.88 [16] => 0 [17] => 2.42 [18] => 3.26 [19] => 0 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 1.21 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -52.96 [2] => -4.6 [3] => 0.51 [4] => 6.35 [5] => 6.1 [6] => 1.59 [7] => -0.66 [8] => 0.73 [9] => 3.01 [10] => 0.95 [11] => 1.95 [12] => 4.63 [13] => 7.27 [14] => 1.06 [15] => 11.62 [16] => 1.21 [17] => 0.36 [18] => 5.22 [19] => 5.29 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => -20.69 [2] => 45.22 [3] => 47.31 [4] => 69.92 [5] => 57.42 [6] => 40.73 [7] => 25.38 [8] => -1.55 [9] => 17.15 [10] => 18.15 [11] => 20.92 [12] => 19.08 [13] => 10.97 [14] => 7.63 [15] => 13.08 [16] => -12.38 [17] => 16.65 [18] => 6.52 [19] => -3.16 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 80 [3] => 88.89 [4] => 88.24 [5] => 65.63 [6] => 15.09 [7] => 29.51 [8] => -41.77 [9] => 73.91 [10] => 26.25 [11] => 16.83 [12] => 23.73 [13] => -21.92 [14] => 14.91 [15] => -4.58 [16] => -41.6 [17] => 84.93 [18] => 39.26 [19] => -28.19 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 416.67 [6] => 960.95 [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] => 0 [6] => 0.883442576233 [7] => 0.61813393529 [8] => 2.78471575023 [9] => 3.6466992665 [10] => 3.86721504113 [11] => 2.19900497512 [12] => 0.838682784494 [13] => 1.32795031056 [14] => 2.64808362369 [15] => 2.70671378092 [16] => 0 [17] => 9.66336633663 [18] => 0.910269192423 [19] => 0.874107142857 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 4.11 [7] => 2.11 [8] => 1.75 [9] => 1.32 [10] => 1.64 [11] => 1.74 [12] => 1.15 [13] => 0.92 [14] => 0.77 [15] => 0.37 [16] => 0.64 [17] => 0.67 [18] => 0.69 [19] => 0.54 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2.48 [7] => 1.31 [8] => 2.79 [9] => 3.65 [10] => 3.87 [11] => 2.2 [12] => 0.84 [13] => 1.33 [14] => 2.65 [15] => 1.22 [16] => 0 [17] => 0 [18] => 0.91 [19] => 0.87 ) )
Dell Inc (NAS:DELL)
Days Inventory
11.30 (As of Jul. 2013)

Dell Inc's inventory for the three months ended in Jul. 2013 was $1,468 Mil. Dell Inc's cost of goods sold for the three months ended in Jul. 2013 was $11,825 Mil. Hence, Dell Inc's days inventory for the three months ended in Jul. 2013 was 11.30.

Dell Inc's days inventory declined from Jul. 2012 (12.95) to Jul. 2013 (11.30).

Inventory can be measured by Days Sales of Inventory (DSI). Dell Inc's days sales of inventory (DSI) for the three months ended in Jul. 2013 was 9.20.

Inventory turnover measures how fast the company turns over its inventory within a year. Dell Inc's inventory turnover for the three months ended in Jul. 2013 was 8.06.

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. Dell Inc's inventory to revenue ratio for the three months ended in Jul. 2013 was 0.10.


Definition

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

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

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1382/44754*365
=11.27

Dell Inc's Days Inventory for the quarter that ended in Jul. 2013 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1468/11825*91
=11.30

* 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).

Dell Inc's Days Sales of Inventory for the three months ended in Jul. 2013 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=1468/14514*91
=9.20

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

Dell Inc's Inventory Turnover for the three months ended in Jul. 2013 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.

Dell Inc's Inventory to Revenue for the three months ended in Jul. 2013 is calculated as

Inventory to Revenue=Inventory / Revenue
=1468 / 14514
=0.10

* 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.

Dell Inc Annual Data

Jan04Jan05Jan06Jan07Jan08Jan09Jan10Jan11Jan12Jan13
DaysInventory 3.524.184.685.038.716.318.799.4810.6211.27

Dell Inc Quarterly Data

Apr11Jul11Oct11Jan12Apr12Jul12Oct12Jan13Apr13Jul13
DaysInventory 10.0210.1010.6910.1011.8012.9511.4411.2211.1411.30
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