Switch to:
Array ( [fx_rate] => Array ( [0] => 0.608 [1] => 0.635 [2] => 0.663 [3] => 0.707 [4] => 0.642 [5] => 0.617 [6] => 0.542 [7] => 0.571 [8] => 0.542 [9] => 0.491 [10] => 0.503 [11] => 0.611 [12] => 0.654 [13] => 0.619 [14] => 0.641 [15] => 0.659 ) [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 ) [price_high] => Array ( [0] => 0.00 [1] => 49.19 [2] => 36.25 [3] => 45.38 [4] => 55.01 [5] => 46.94 [6] => 56.39 [7] => 60.96 [8] => 68.76 [9] => 86.79 [10] => 85.99 [11] => 58.84 [12] => 71.99 [13] => 85.42 [14] => 104.01 [15] => 126.36 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 31.56 [3] => 31.56 [4] => 35.13 [5] => 38.59 [6] => 41.05 [7] => 43.66 [8] => 50.47 [9] => 57.53 [10] => 70.77 [11] => 45.54 [12] => 45.54 [13] => 59.22 [14] => 69.33 [15] => 75.15 ) [BS_share] => Array ( [0] => 898.50 [1] => 857.00 [2] => 855.50 [3] => 852.69 [4] => 803.73 [5] => 778.250 [6] => 764.37 [7] => 762.59 [8] => 762.75 [9] => 732.77 [10] => 645.750 [11] => 705.46 [12] => 688.49 [13] => 688.50 [14] => 688.53 [15] => 627.56 ) [Fiscal Year] => Array ( [0] => Jun98 [1] => Jun99 [2] => Jun00 [3] => Jun01 [4] => Jun02 [5] => Jun03 [6] => Jun04 [7] => Jun05 [8] => Jun06 [9] => Jun07 [10] => Jun08 [11] => Jun09 [12] => Jun10 [13] => Jun11 [14] => Jun12 [15] => Jun13 ) [quarter] => Array ( [0] => 199806 [1] => 199906 [2] => 200006 [3] => 200106 [4] => 200206 [5] => 200306 [6] => 200406 [7] => 200506 [8] => 200606 [9] => 200706 [10] => 200806 [11] => 200906 [12] => 201006 [13] => 201106 [14] => 201206 [15] => 201306 ) [Shares Outstanding (diluted)] => Array ( [0] => 770.968 [1] => 857.000 [2] => 851.580 [3] => 848.645 [4] => 833.858 [5] => 778.250 [6] => 757.500 [7] => 743.250 [8] => 713.000 [9] => 676.750 [10] => 645.750 [11] => 623.500 [12] => 622.750 [13] => 625.250 [14] => 627.250 [15] => 629.250 ) [Revenue] => Array ( [0] => 12164.4638158 [1] => 18588.680315 [2] => 17929.0482655 [3] => 18093.7510608 [4] => 17553.7071651 [5] => 10755.6855754 [6] => 12314.0719557 [7] => 11676.1120841 [8] => 13399.697417 [9] => 15231.99389 [10] => 16083.499006 [11] => 15238.9525368 [12] => 14954.1284404 [13] => 16051.6962843 [14] => 16789.3915757 [15] => 17349.0136571 ) [COGS] => Array ( [0] => 6566.56085526 [1] => 10006.2173228 [2] => 9462.60935143 [3] => 6797.63507779 [4] => 7005.83489097 [5] => 7672.83954619 [6] => 8793.01476015 [7] => 4602.7915937 [8] => 5390.83210332 [9] => 6114.09368635 [10] => 6451.29224652 [11] => 6371.52209493 [12] => 6267.58409786 [13] => 6478.19063005 [14] => 6644.30577223 [15] => 6783.00455235 ) [Gross Profit] => Array ( [0] => 5597.90296053 [1] => 8582.46299213 [2] => 8466.44042232 [3] => 11296.1145686 [4] => 10547.8722741 [5] => 3082.84602917 [6] => 3521.05904059 [7] => 7073.32049037 [8] => 8008.86531365 [9] => 9116.88594705 [10] => 9632.20675944 [11] => 8867.4304419 [12] => 8686.54434251 [13] => 9573.50565428 [14] => 10145.0858034 [15] => 10566.0091047 ) [SGA] => Array ( [0] => 3697.08223684 [1] => 5148.87874016 [2] => 5011.7254902 [3] => 4970.69024045 [4] => 6764.00934579 [5] => 0 [6] => 0 [7] => 4046.5061296 [8] => 4235.58302583 [9] => 4721.71486762 [10] => 2463.22067594 [11] => 2171.84942717 [12] => 2169.72477064 [13] => 2484.65266559 [14] => 2638.06552262 [15] => 2711.68437026 ) [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 ) [DDA] => Array ( [0] => 863.113486842 [1] => 534.157480315 [2] => 550.880844646 [3] => 569.048090523 [4] => 488.732087227 [5] => 447.541329011 [6] => 412.632841328 [7] => 421.367775832 [8] => 395.400369004 [9] => 427.955193483 [10] => 463.220675944 [11] => 490.998363339 [12] => 568.80733945 [13] => 568.659127625 [14] => 641.185647426 [15] => 611.53262519 ) [Operating Income] => Array ( [0] => 1037.70723684 [1] => 2899.42677165 [2] => 2903.83257919 [3] => 2285.17963225 [4] => 3295.13084112 [5] => 3082.84602917 [6] => 3522.07195572 [7] => 3026.81436077 [8] => 3772.28413284 [9] => 4396.18533605 [10] => 4425.4473161 [11] => 3957.44680851 [12] => 3935.77981651 [13] => 4192.24555735 [14] => 4926.67706708 [15] => 5206.37329287 ) [other_operating_charges] => Array ( [0] => -863.113486842 [1] => -534.157480315 [2] => -550.882352941 [3] => -4040.2446959 [4] => -488.732087227 [5] => 0 [6] => 1.01291512915 [7] => -4.54747350886E-13 [8] => -0.99815498155 [9] => 1.01425661915 [10] => -2743.5387674 [11] => -2738.13420622 [12] => -2581.03975535 [13] => -2896.60743134 [14] => -2580.34321373 [15] => -2647.95144158 ) [Month End Stock Price] => Array ( [0] => 48 [1] => 43 [2] => 35.563 [3] => 43.95 [4] => 51.65 [5] => 43.76 [6] => 54.75 [7] => 59.3 [8] => 67.55 [9] => 83.31 [10] => 73.87 [11] => 57.25 [12] => 62.74 [13] => 81.87 [14] => 103.07 [15] => 114.95 ) [mktcap] => Array ( [0] => 43128 [1] => 36851 [2] => 30424.1465 [3] => 37475.7255 [4] => 41512.6545 [5] => 34056.22 [6] => 41849.2575 [7] => 45221.587 [8] => 51523.7625 [9] => 61047.0687 [10] => 47701.5525 [11] => 40387.585 [12] => 43195.8626 [13] => 56367.495 [14] => 70966.7871 [15] => 72138.022 ) [Cash and Equiv] => Array ( [0] => 4910.37171053 [1] => 1729.27244094 [2] => 1605.82503771 [3] => 2599.65346535 [4] => 2483.28660436 [5] => 1930.20583468 [6] => 2150.35055351 [7] => 1376.53590193 [8] => 1290.04612546 [9] => 1802.0814664 [10] => 1626.24254473 [11] => 1656.30114566 [12] => 2371.55963303 [13] => 2702.74636511 [14] => 1744.14976599 [15] => 2787.5569044 ) [ev_addition] => Array ( [0] => 8506.83717105 [1] => 10669.1716535 [2] => 9505.44343891 [3] => 9032.89957567 [4] => 9982.93457944 [5] => 9082.05672609 [6] => 8551.72140221 [7] => 6865.08056042 [8] => 7826.14206642 [9] => 10140.1242363 [10] => 14049.7017893 [11] => 13531.9148936 [12] => 12573.3944954 [13] => 12035.5411955 [14] => 13625.5850234 [15] => 14150.2276176 ) [ev_addition_per_share] => Array ( [0] => 9.468 [1] => 12.449 [2] => 11.111 [3] => 10.593 [4] => 12.421 [5] => 11.67 [6] => 11.188 [7] => 9.002 [8] => 10.26 [9] => 13.838 [10] => 21.757 [11] => 19.182 [12] => 18.262 [13] => 17.481 [14] => 19.789 [15] => 22.548 ) [ev_per_share] => Array ( [0] => 57.47 [1] => 55.45 [2] => 46.673 [3] => 54.54 [4] => 64.07 [5] => 55.43 [6] => 65.94 [7] => 68.3 [8] => 77.81 [9] => 97.15 [10] => 95.63 [11] => 76.43 [12] => 81 [13] => 99.35 [14] => 122.86 [15] => 137.5 ) [ev] => Array ( [0] => 51634.8371711 [1] => 47520.1716535 [2] => 39929.5899389 [3] => 46508.6250757 [4] => 51495.5890794 [5] => 43138.2767261 [6] => 50400.9789022 [7] => 52086.6675604 [8] => 59349.9045664 [9] => 71187.1929363 [10] => 61751.2542893 [11] => 53919.4998936 [12] => 55769.2570954 [13] => 68403.0361955 [14] => 84592.3721234 [15] => 86288.2496176 ) [Non Operating Income] => Array ( [0] => 501.098684211 [1] => 395.376377953 [2] => 384.521870287 [3] => -2352.0678925 [4] => 559.856697819 [5] => 823.593192869 [6] => 786.73800738 [7] => 1075.41856392 [8] => 550.166051661 [9] => 380.293279022 [10] => 413.51888668 [11] => 144.026186579 [12] => 61.1620795107 [13] => 216.47819063 [14] => 538.221528861 [15] => 138.08801214 ) [tax] => Array ( [0] => 323.544407895 [1] => 729.848818898 [2] => 719.233785822 [3] => 641.926449788 [4] => 794.570093458 [5] => 873.53808752 [6] => 953.007380074 [7] => 1047.06654991 [8] => 334.492619926 [9] => 1380.20977597 [10] => 1037.77335984 [11] => 468.085106383 [12] => 729.357798165 [13] => 554.119547658 [14] => 1619.34477379 [15] => 802.731411229 ) [Pretax Income] => Array ( [0] => 1109.71710526 [1] => 2348.29606299 [2] => 2305.13423831 [3] => 2429.93776521 [4] => 3445.50934579 [5] => 3347.25769854 [6] => 3808.98892989 [7] => 3366.05954466 [8] => 3960.99815498 [9] => 4265.36456212 [10] => 4161.03379722 [11] => 3256.95581015 [12] => 3423.54740061 [13] => 3812.60096931 [14] => 4868.95475819 [15] => 4738.99848255 ) [InterestIncome] => Array ( [0] => 209.120065789 [1] => 174.724409449 [2] => 160.383107089 [3] => 145.756718529 [4] => 280.436137072 [5] => 393.679092382 [6] => 285.902214022 [7] => 211.173380035 [8] => 49.9243542435 [9] => 226.146639511 [10] => 304.174950298 [11] => 412.438625205 [12] => 717.125382263 [13] => 449.111470113 [14] => 408.736349454 [15] => 385.432473445 ) [InterestExpense] => Array ( [0] => -638.210526316 [1] => -685.918110236 [2] => -708.2760181 [3] => -638.932107496 [4] => -901.258566978 [5] => -952.862236629 [6] => -784.710332103 [7] => -947.34676007 [8] => -422.359778598 [9] => -737.260692464 [10] => -982.107355865 [11] => -1256.95581015 [12] => -1290.51987768 [13] => -1045.23424879 [14] => -1004.68018721 [15] => -990.895295903 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 863.113486842 [1] => 534.157480315 [2] => 550.880844646 [3] => 569.048090523 [4] => 488.732087227 [5] => 447.541329011 [6] => 412.632841328 [7] => 421.367775832 [8] => 395.400369004 [9] => 427.955193483 [10] => 463.220675944 [11] => 490.998363339 [12] => 568.80733945 [13] => 568.659127625 [14] => 641.185647426 [15] => 611.53262519 ) [ReconciledDepreciation] => Array ( [0] => 863.108552632 [1] => 534.157480315 [2] => 550.874811463 [3] => 569.052333805 [4] => 488.738317757 [5] => 447.536466775 [6] => 412.638376384 [7] => 421.366024518 [8] => 395.405904059 [9] => 427.963340122 [10] => 463.220675944 [11] => 490.998363339 [12] => 568.80733945 [13] => 568.659127625 [14] => 641.185647426 [15] => 611.53262519 ) [EBIT] => Array ( [0] => 1747.92598684 [1] => 3034.21417323 [2] => 3013.41176471 [3] => 3068.8698727 [4] => 4346.76791277 [5] => 4300.11993517 [6] => 4593.69926199 [7] => 4313.40630473 [8] => 4383.35793358 [9] => 5002.62525458 [10] => 5143.14115308 [11] => 4513.91162029 [12] => 4714.06727829 [13] => 4857.83521809 [14] => 5873.6349454 [15] => 5729.89377845 ) [EBITDA_morn] => Array ( [0] => 2611.03947368 [1] => 3568.37165354 [2] => 3564.29260935 [3] => 3753.7241867 [4] => 4891.38317757 [5] => 4747.66126418 [6] => 5006.3302583 [7] => 4734.77408056 [8] => 4778.75830258 [9] => 5430.58044807 [10] => 5606.36182903 [11] => 5004.90998363 [12] => 5282.87461774 [13] => 5426.49434572 [14] => 6514.82059282 [15] => 6341.42640364 ) [EBITDA] => Array ( [0] => 2611.03947368 [1] => 3568.37165354 [2] => 3564.29260935 [3] => 3637.91796322 [4] => 4835.5 [5] => 4747.66126418 [6] => 5006.33210332 [7] => 4734.77408056 [8] => 4778.75830258 [9] => 5430.58044807 [10] => 5606.36182903 [11] => 5004.90998363 [12] => 5282.87461774 [13] => 5426.49434572 [14] => 6514.82059282 [15] => 6341.42640364 ) [EBITDA_1] => Array ( [0] => 2611.03947368 [1] => 3568.37165354 [2] => 3564.29260935 [3] => 3637.91796322 [4] => 4835.5 [5] => 4747.66126418 [6] => 5006.33210332 [7] => 4734.77408056 [8] => 4778.75830258 [9] => 5430.58044807 [10] => 5606.36182903 [11] => 5004.90998363 [12] => 5282.87461774 [13] => 5426.49434572 [14] => 6514.82059282 [15] => 6341.42640364 ) [DDA_new] => Array ( [0] => 863.108552632 [1] => 534.157480315 [2] => 550.874811463 [3] => 569.052333805 [4] => 488.738317757 [5] => 447.536466775 [6] => 412.638376384 [7] => 421.366024518 [8] => 395.405904059 [9] => 427.963340122 [10] => 463.220675944 [11] => 490.998363339 [12] => 568.80733945 [13] => 568.659127625 [14] => 641.185647426 [15] => 611.53262519 ) [EBITDA_new] => Array ( [0] => 2611.03947368 [1] => 3568.37165354 [2] => 3564.29260935 [3] => 3753.7241867 [4] => 4891.38317757 [5] => 4747.66126418 [6] => 5006.3302583 [7] => 4734.77408056 [8] => 4778.75830258 [9] => 5430.58044807 [10] => 5606.36182903 [11] => 5004.90998363 [12] => 5282.87461774 [13] => 5426.49434572 [14] => 6514.82059282 [15] => 6341.42640364 ) [EBITDA_per_share] => Array ( [0] => 3.39 [1] => 4.16 [2] => 4.19 [3] => 4.29 [4] => 5.8 [5] => 6.1 [6] => 6.61 [7] => 6.37 [8] => 6.7 [9] => 8.02 [10] => 8.68 [11] => 8.03 [12] => 8.48 [13] => 8.68 [14] => 10.39 [15] => 10.08 ) [Operating_Income_per_share] => Array ( [0] => 1.35 [1] => 3.38 [2] => 3.41 [3] => 2.69 [4] => 3.95 [5] => 3.96 [6] => 4.65 [7] => 4.07 [8] => 5.29 [9] => 6.5 [10] => 6.85 [11] => 6.35 [12] => 6.32 [13] => 6.7 [14] => 7.85 [15] => 8.27 ) [Net Income] => Array ( [0] => 707.259868421 [1] => 1484.65826772 [2] => 1474.33031674 [3] => 1730.10749646 [4] => 2515.80062305 [5] => 88.1377633712 [6] => 2565.00922509 [7] => 2350.27845884 [8] => 3521.66420664 [9] => 3031.18737271 [10] => 3023.85685885 [11] => 2626.84124386 [12] => 2490.82568807 [13] => 3069.46688207 [14] => 3029.64118565 [15] => 3770.86494689 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1274.07293355 [6] => 1534.9501845 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 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 ) [Dividends Per Share] => Array ( [0] => 1.15131578947 [1] => 1.2031496063 [2] => 1.32880844646 [3] => 1.34653465347 [4] => 1.5046728972 [5] => 1.58833063209 [6] => 1.86162361624 [7] => 1.97898423818 [8] => 2.28782287823 [9] => 2.58655804481 [10] => 2.6282306163 [11] => 2.27495908347 [12] => 2.27217125382 [13] => 2.52504038772 [14] => 2.54758190328 [15] => 2.76176024279 ) [Shares Outstanding] => Array ( [0] => 770.968 [1] => 857.000 [2] => 851.580 [3] => 848.645 [4] => 833.858 [5] => 778.250 [6] => 757.500 [7] => 743.250 [8] => 713.000 [9] => 676.750 [10] => 645.750 [11] => 623.500 [12] => 622.750 [13] => 625.250 [14] => 627.250 [15] => 629.250 ) [shares_diluted] => Array ( [0] => 770.968 [1] => 857.000 [2] => 851.580 [3] => 848.645 [4] => 833.858 [5] => 778.250 [6] => 757.500 [7] => 743.250 [8] => 713.000 [9] => 676.750 [10] => 645.750 [11] => 623.500 [12] => 622.750 [13] => 625.250 [14] => 627.250 [15] => 629.250 ) [shares_basic] => Array ( [0] => 770.968 [1] => 857.000 [2] => 848.623 [3] => 848.645 [4] => 832.149 [5] => 778.250 [6] => 757.500 [7] => 743.000 [8] => 710.250 [9] => 672.000 [10] => 641.500 [11] => 621.250 [12] => 621.500 [13] => 623.250 [14] => 623.750 [15] => 625.500 ) [COGS_pct] => Array ( [0] => 0.54 [1] => 0.54 [2] => 0.53 [3] => 0.38 [4] => 0.40 [5] => 0.71 [6] => 0.71 [7] => 0.39 [8] => 0.40 [9] => 0.40 [10] => 0.40 [11] => 0.42 [12] => 0.42 [13] => 0.40 [14] => 0.40 [15] => 0.39 ) [Gross Profit_pct] => Array ( [0] => 46.02 [1] => 46.17 [2] => 47.22 [3] => 62.43 [4] => 60.09 [5] => 28.66 [6] => 28.59 [7] => 60.58 [8] => 59.77 [9] => 59.85 [10] => 59.89 [11] => 58.19 [12] => 58.09 [13] => 59.64 [14] => 60.43 [15] => 60.90 ) [SGA_pct] => Array ( [0] => 30.39 [1] => 27.70 [2] => 27.95 [3] => 27.47 [4] => 38.53 [5] => 0.00 [6] => 0.00 [7] => 34.66 [8] => 31.61 [9] => 31.00 [10] => 15.32 [11] => 14.25 [12] => 14.51 [13] => 15.48 [14] => 15.71 [15] => 15.63 ) [Interest Expense_pct] => Array ( [0] => -5.25 [1] => -3.69 [2] => -3.95 [3] => -3.53 [4] => -5.13 [5] => -8.86 [6] => -6.37 [7] => -8.11 [8] => -3.15 [9] => -4.84 [10] => -6.11 [11] => -8.25 [12] => -8.63 [13] => -6.51 [14] => -5.98 [15] => -5.71 ) [Pretax Income_pct] => Array ( [0] => 9.12 [1] => 12.63 [2] => 12.86 [3] => 13.43 [4] => 19.63 [5] => 31.12 [6] => 30.93 [7] => 28.83 [8] => 29.56 [9] => 28.00 [10] => 25.87 [11] => 21.37 [12] => 22.89 [13] => 23.75 [14] => 29.00 [15] => 27.32 ) [Net Income_pct] => Array ( [0] => 5.81 [1] => 7.99 [2] => 8.22 [3] => 9.56 [4] => 14.33 [5] => 0.82 [6] => 20.83 [7] => 20.13 [8] => 26.28 [9] => 19.90 [10] => 18.80 [11] => 17.24 [12] => 16.66 [13] => 19.12 [14] => 18.04 [15] => 21.74 ) [DaysSalesOutstanding] => Array ( [0] => 62.9 [1] => 100.85 [2] => 94.44 [3] => 61.52 [4] => 76.36 [5] => 112.96 [6] => 77.08 [7] => 79.09 [8] => 80.04 [9] => 81.38 [10] => 92.54 [11] => 77.5 [12] => 69.34 [13] => 66.71 [14] => 65.56 [15] => 73.97 ) [DaysInventory] => Array ( [0] => 255.07 [1] => 126.6 [2] => 124.61 [3] => 169.13 [4] => 187.71 [5] => 169.11 [6] => 166.44 [7] => 325.46 [8] => 298.21 [9] => 299.62 [10] => 308.08 [11] => 288.59 [12] => 292.16 [13] => 316.12 [14] => 338.95 [15] => 344.75 ) [Payable] => Array ( [0] => 1185.66940789 [1] => 0 [2] => 985.211161388 [3] => 1070.21074965 [4] => 1118.69781931 [5] => 860.80713128 [6] => 809.042435424 [7] => 804.609457093 [8] => 911.618081181 [9] => 1135.80855397 [10] => 5622.26640159 [11] => 4425.53191489 [12] => 4596.33027523 [13] => 5200.32310178 [14] => 3502.3400936 [15] => 3421.85128983 ) [DaysPayable] => Array ( [0] => 35.58 [1] => 0 [2] => 20.06 [3] => 21.59 [4] => 23.26 [5] => 29.21 [6] => 23.98 [7] => 25.15 [8] => 24.83 [9] => 27.22 [10] => 127.59 [11] => 106 [12] => 112.19 [13] => 118.25 [14] => 76.14 [15] => 71.99 ) [InventoryTurnover] => Array ( [0] => 1.43 [1] => 2.88 [2] => 2.93 [3] => 2.16 [4] => 1.94 [5] => 2.16 [6] => 2.19 [7] => 1.12 [8] => 1.22 [9] => 1.22 [10] => 1.18 [11] => 1.26 [12] => 1.25 [13] => 1.15 [14] => 1.08 [15] => 1.06 ) [Accts Rec.] => Array ( [0] => 2096.13157895 [1] => 5135.8992126 [2] => 4639.15837104 [3] => 3049.9009901 [4] => 3672.09345794 [5] => 3328.65153971 [6] => 2600.49446494 [7] => 2530.16637478 [8] => 2938.54797048 [9] => 3396.2688391 [10] => 4077.53479125 [11] => 3235.6792144 [12] => 2840.97859327 [13] => 2933.7641357 [14] => 3015.60062402 [15] => 3515.93323217 ) [Inventory] => Array ( [0] => 4588.79934211 [1] => 3470.52598425 [2] => 3230.57616893 [3] => 3149.73408769 [4] => 3603.00155763 [5] => 3554.87034036 [6] => 4009.72878229 [7] => 4104.18914186 [8] => 4404.32656827 [9] => 5018.85132383 [10] => 5445.32803181 [11] => 5037.64320786 [12] => 5016.81957187 [13] => 5610.66235864 [14] => 6170.04680187 [15] => 6406.676783 ) [inventory2sales] => Array ( [0] => 0.377 [1] => 0.187 [2] => 0.18 [3] => 0.174 [4] => 0.205 [5] => 0.331 [6] => 0.326 [7] => 0.352 [8] => 0.329 [9] => 0.329 [10] => 0.339 [11] => 0.331 [12] => 0.335 [13] => 0.35 [14] => 0.367 [15] => 0.369 ) [Total Current Assets] => Array ( [0] => 13040.3996711 [1] => 10335.6976378 [2] => 9475.55957768 [3] => 10334.7227723 [4] => 11406.4548287 [5] => 10460.9157212 [6] => 9337.44464945 [7] => 8276.81260946 [8] => 8927.47232472 [9] => 10560.9837067 [10] => 11149.1053678 [11] => 9929.62356792 [12] => 10629.969419 [13] => 11568.6591276 [14] => 11315.1326053 [15] => 13040.9711684 ) [Other Current Assets] => Array ( [0] => 1445.09703947 [1] => -6.8212102633E-13 [2] => -6.8212102633E-13 [3] => 1535.43422914 [4] => 1648.07320872 [5] => 1647.18800648 [6] => 576.870848708 [7] => 265.921190893 [8] => 294.551660517 [9] => 343.782077393 [10] => 1.5916157281E-12 [11] => 4.54747350886E-13 [12] => 400.611620795 [13] => 321.486268174 [14] => 385.335413417 [15] => 330.804248862 ) [Net PPE] => Array ( [0] => 4845.26809211 [1] => 5009.0992126 [2] => 4649.12066365 [3] => 4482.50636492 [4] => 3959.64330218 [5] => 3199.38249595 [6] => 3641.70479705 [7] => 3356.28371278 [8] => 3602.54059041 [9] => 3958.08757637 [10] => 4218.68787276 [11] => 3806.87397709 [12] => 3675.84097859 [13] => 4122.77867528 [14] => 4636.50546022 [15] => 5262.51896813 ) [Intangibles] => Array ( [0] => 22960.7697368 [1] => 8176.10393701 [2] => 7989.2745098 [3] => 8004.61810467 [4] => 8454.75856698 [5] => 6950.11345219 [6] => 7393.91881919 [7] => 7709.77408056 [8] => 8368.32103321 [9] => 8923.18940937 [10] => 10994.0357853 [11] => 10171.8494272 [12] => 10284.4036697 [13] => 10573.5056543 [14] => 13761.3104524 [15] => 13729.8937785 ) [Total Assets] => Array ( [0] => 45583.1990132 [1] => 25654.5354331 [2] => 24373.26546 [3] => 24900.3705799 [4] => 28773.2056075 [5] => 26252.178282 [6] => 25965.396679 [7] => 24343.5656743 [8] => 25705.0516605 [9] => 28414.4623218 [10] => 31862.8230616 [11] => 29489.3617021 [12] => 29746.17737 [13] => 31949.9192246 [14] => 34867.3946958 [15] => 38053.1107739 ) [Other Long-Term Assets] => Array ( [0] => 4736.76151316 [1] => 2133.63464567 [2] => 2259.3107089 [3] => 2078.52333805 [4] => 4952.34890966 [5] => 5641.76661264 [6] => 5592.32841328 [7] => 5000.69527145 [8] => 4806.71771218 [9] => 4972.20162933 [10] => 5500.99403579 [11] => 5581.01472995 [12] => 5155.96330275 [13] => 5684.97576737 [14] => 5154.44617785 [15] => 6019.72685888 ) [Total Assets Non-liquid] => Array ( [0] => 40672.8273026 [1] => 23925.2629921 [2] => 22767.4404223 [3] => 22300.7171146 [4] => 26289.9190031 [5] => 24321.9724473 [6] => 23815.0461255 [7] => 22967.0297723 [8] => 24415.0055351 [9] => 26612.3808554 [10] => 30236.5805169 [11] => 27833.0605565 [12] => 27374.617737 [13] => 29247.1728595 [14] => 33123.2449298 [15] => 35265.5538695 ) [HardAssets] => Array ( [0] => 17712.0575658 [1] => 15749.1590551 [2] => 14778.1659125 [3] => 14296.0990099 [4] => 17835.1604361 [5] => 17371.8589951 [6] => 16421.1273063 [7] => 15257.2556918 [8] => 16046.6845018 [9] => 17689.191446 [10] => 19242.5447316 [11] => 17661.2111293 [12] => 17090.2140673 [13] => 18673.6672052 [14] => 19361.9344774 [15] => 21535.660091 ) [Accts Payable] => Array ( [0] => 1185.66940789 [1] => 0 [2] => 985.211161388 [3] => 2364.04809052 [4] => 2252.63707165 [5] => 1620.7471637 [6] => 2028.6900369 [7] => 2095.11033275 [8] => 2105.8099631 [9] => 2302.03869654 [10] => 5622.26640159 [11] => 4425.53191489 [12] => 4596.33027523 [13] => 5200.32310178 [14] => 5143.52574103 [15] => 5213.96054628 ) [Short-Term Debt] => Array ( [0] => 7769.98684211 [1] => 6154.29291339 [2] => 4631.19004525 [3] => 5090.4893918 [4] => 5793.6588785 [5] => 5322.51215559 [6] => 3687.32841328 [7] => 1519.2732049 [8] => 1400.87822878 [9] => 3125.49898167 [10] => 3306.16302187 [11] => 1456.62847791 [12] => 897.55351682 [13] => 2337.64135703 [14] => 1918.87675507 [15] => 2819.42336874 ) [ShortTermDebt_without_lease] => Array ( [0] => 7769.98684211 [1] => 6154.29291339 [2] => 4631.19004525 [3] => 5090.4893918 [4] => 5793.6588785 [5] => 5322.51215559 [6] => 3687.32841328 [7] => 1519.2732049 [8] => 1400.87822878 [9] => 3125.49898167 [10] => 3306.16302187 [11] => 1456.62847791 [12] => 897.55351682 [13] => 2337.64135703 [14] => 1918.87675507 [15] => 2819.42336874 ) [Minority_interest] => Array ( [0] => 879.881578947 [1] => 893.590551181 [2] => 866.666666667 [3] => 855.570014144 [4] => 863.663551402 [5] => 857.868719611 [6] => 904.343173432 [7] => 292.318739054 [8] => 330.5 [9] => 403.617107943 [10] => 1345.92445328 [11] => 1153.84615385 [12] => 1191.13149847 [13] => 1195.47657512 [14] => 1907.95631825 [15] => 1625.18968134 ) [Total Current Liabilities] => Array ( [0] => 13321.5279605 [1] => 11720.5133858 [2] => 9578.16440422 [3] => 10015.2560113 [4] => 11456.2429907 [5] => 11096.4829822 [6] => 9256.33763838 [7] => 6305.86339755 [8] => 6155.67343173 [9] => 8548.98167006 [10] => 9322.06759443 [11] => 6523.73158756 [12] => 6030.58103976 [13] => 7940.22617124 [14] => 7463.33853354 [15] => 8412.74658574 ) [Other Current Liab.] => Array ( [0] => 4365.87171053 [1] => 5566.22047244 [2] => 3961.76319759 [3] => 2560.718529 [4] => 3409.9470405 [5] => 4153.22366288 [6] => 3540.31918819 [7] => 2691.47985989 [8] => 2648.98523985 [9] => 3121.44399185 [10] => 393.638170974 [11] => 641.571194763 [12] => 536.697247706 [13] => 402.261712439 [14] => 400.936037441 [15] => 379.362670713 ) [CommonStock] => Array ( [0] => 1872.21546053 [1] => 1563.53385827 [2] => 1495.24886878 [3] => 1392.6718529 [4] => 1446.89096573 [5] => 1453.28525122 [6] => 1631.26568266 [7] => 1543.7145359 [8] => 1629.53136531 [9] => 1727.03665988 [10] => 0 [11] => 0 [12] => 1218.65443425 [13] => 1287.56058158 [14] => 1243.36973479 [15] => 0 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 18630.4095395 [1] => 0 [2] => 1940.53695324 [3] => 1853.9009901 [4] => 2059.58411215 [5] => 2150.54943274 [6] => 2452.47416974 [7] => 2337.56917688 [8] => 2473.25276753 [9] => 2729.99592668 [10] => 2667.99204771 [11] => 2196.39934534 [12] => 2051.98776758 [13] => 2169.62843296 [14] => 2096.72386895 [15] => 2039.45371775 ) [Retained Earnings] => Array ( [0] => 1989.59868421 [1] => 0 [2] => -983.218702866 [3] => -379.366336634 [4] => 942.917445483 [5] => -707.056726094 [6] => -3123.63468635 [7] => -1647.34500876 [8] => -1640.51476015 [9] => -2856.75967413 [10] => -3624.25447316 [11] => -3680.85106383 [12] => -2105.50458716 [13] => -315.024232633 [14] => 365.054602184 [15] => 2641.88163885 ) [Treasury Stock] => Array ( [0] => -11.8371710526 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Total Equity] => Array ( [0] => 21510.7401316 [1] => 6344.99212598 [2] => 7115.63499246 [3] => 7229.91230552 [4] => 9336.71028037 [5] => 8029.30632091 [6] => 6803.86531365 [7] => 7797.76182137 [8] => 8309.4095941 [9] => 8087.56008147 [10] => 6954.27435388 [11] => 5186.57937807 [12] => 6126.91131498 [13] => 8473.34410339 [14] => 8717.62870515 [15] => 10676.7830046 ) [Long-Term Debt] => Array ( [0] => 4767.34046053 [1] => 5350.56062992 [2] => 5613.41176471 [3] => 5686.49363508 [4] => 5808.89875389 [5] => 4831.88168558 [6] => 6110.400369 [7] => 6430.02451839 [8] => 7384.8099631 [9] => 8413.08961303 [10] => 11023.8568588 [11] => 12577.7414075 [12] => 12856.2691131 [13] => 11205.1696284 [14] => 11542.9017161 [15] => 12493.1714719 ) [Total Liabilities] => Array ( [0] => 24072.4588816 [1] => 19309.5433071 [2] => 17257.6304676 [3] => 17670.4582744 [4] => 19436.4937695 [5] => 18222.8719611 [6] => 19161.5313653 [7] => 16545.8038529 [8] => 17395.6420664 [9] => 20326.9022403 [10] => 24908.5487078 [11] => 24302.7823241 [12] => 23619.266055 [13] => 23476.5751212 [14] => 26149.7659906 [15] => 27376.3277693 ) [Other Long-Term Liab.] => Array ( [0] => 2235.21546053 [1] => 2238.46929134 [2] => 2066.05429864 [3] => 1757.06223479 [4] => 1708.02180685 [5] => 1691.2560778 [6] => 3075.98154982 [7] => 3288.82661996 [8] => 2611.04428044 [9] => 2180.34623218 [10] => 3218.68787276 [11] => 4209.49263502 [12] => 3594.80122324 [13] => 1625.20193861 [14] => 3195.00780031 [15] => 2910.47040971 ) [Cash and Equiv_pct] => Array ( [0] => 10.77 [1] => 6.74 [2] => 6.59 [3] => 10.44 [4] => 8.63 [5] => 7.35 [6] => 8.28 [7] => 5.65 [8] => 5.02 [9] => 6.34 [10] => 5.10 [11] => 5.62 [12] => 7.97 [13] => 8.46 [14] => 5.00 [15] => 7.33 ) [Accts Rec._pct] => Array ( [0] => 4.60 [1] => 20.02 [2] => 19.03 [3] => 12.25 [4] => 12.76 [5] => 12.68 [6] => 10.02 [7] => 10.39 [8] => 11.43 [9] => 11.95 [10] => 12.80 [11] => 10.97 [12] => 9.55 [13] => 9.18 [14] => 8.65 [15] => 9.24 ) [Inventory_pct] => Array ( [0] => 10.07 [1] => 13.53 [2] => 13.25 [3] => 12.65 [4] => 12.52 [5] => 13.54 [6] => 15.44 [7] => 16.86 [8] => 17.13 [9] => 17.66 [10] => 17.09 [11] => 17.08 [12] => 16.87 [13] => 17.56 [14] => 17.70 [15] => 16.84 ) [Other Current Assets_pct] => Array ( [0] => 3.17 [1] => -0.00 [2] => -0.00 [3] => 6.17 [4] => 5.73 [5] => 6.27 [6] => 2.22 [7] => 1.09 [8] => 1.15 [9] => 1.21 [10] => 0.00 [11] => 0.00 [12] => 1.35 [13] => 1.01 [14] => 1.11 [15] => 0.87 ) [Total Current Assets_pct] => Array ( [0] => 28.61 [1] => 40.29 [2] => 38.88 [3] => 41.50 [4] => 39.64 [5] => 39.85 [6] => 35.96 [7] => 34.00 [8] => 34.73 [9] => 37.17 [10] => 34.99 [11] => 33.67 [12] => 35.74 [13] => 36.21 [14] => 32.45 [15] => 34.27 ) [Net PPE_pct] => Array ( [0] => 10.63 [1] => 19.53 [2] => 19.07 [3] => 18.00 [4] => 13.76 [5] => 12.19 [6] => 14.03 [7] => 13.79 [8] => 14.01 [9] => 13.93 [10] => 13.24 [11] => 12.91 [12] => 12.36 [13] => 12.90 [14] => 13.30 [15] => 13.83 ) [Intangibles_pct] => Array ( [0] => 50.37 [1] => 31.87 [2] => 32.78 [3] => 32.15 [4] => 29.38 [5] => 26.47 [6] => 28.48 [7] => 31.67 [8] => 32.56 [9] => 31.40 [10] => 34.50 [11] => 34.49 [12] => 34.57 [13] => 33.09 [14] => 39.47 [15] => 36.08 ) [Other Long-Term Assets_pct] => Array ( [0] => 10.39 [1] => 8.32 [2] => 9.27 [3] => 8.35 [4] => 17.21 [5] => 21.49 [6] => 21.54 [7] => 20.54 [8] => 18.70 [9] => 17.50 [10] => 17.26 [11] => 18.93 [12] => 17.33 [13] => 17.79 [14] => 14.78 [15] => 15.82 ) [Accts Payable_pct] => Array ( [0] => 2.60 [1] => 0.00 [2] => 4.04 [3] => 9.49 [4] => 7.83 [5] => 6.17 [6] => 7.81 [7] => 8.61 [8] => 8.19 [9] => 8.10 [10] => 17.65 [11] => 15.01 [12] => 15.45 [13] => 16.28 [14] => 14.75 [15] => 13.70 ) [Short-Term Debt_pct] => Array ( [0] => 17.05 [1] => 23.99 [2] => 19.00 [3] => 20.44 [4] => 20.14 [5] => 20.27 [6] => 14.20 [7] => 6.24 [8] => 5.45 [9] => 11.00 [10] => 10.38 [11] => 4.94 [12] => 3.02 [13] => 7.32 [14] => 5.50 [15] => 7.41 ) [Other Current Liab._pct] => Array ( [0] => 9.58 [1] => 21.70 [2] => 16.25 [3] => 10.28 [4] => 11.85 [5] => 15.82 [6] => 13.63 [7] => 11.06 [8] => 10.31 [9] => 10.99 [10] => 1.24 [11] => 2.18 [12] => 1.80 [13] => 1.26 [14] => 1.15 [15] => 1.00 ) [Total Current Liabilities_pct] => Array ( [0] => 29.22 [1] => 45.69 [2] => 39.30 [3] => 40.22 [4] => 39.82 [5] => 42.27 [6] => 35.65 [7] => 25.90 [8] => 23.95 [9] => 30.09 [10] => 29.26 [11] => 22.12 [12] => 20.27 [13] => 24.85 [14] => 21.40 [15] => 22.11 ) [Long-Term Debt_pct] => Array ( [0] => 10.46 [1] => 20.86 [2] => 23.03 [3] => 22.84 [4] => 20.19 [5] => 18.41 [6] => 23.53 [7] => 26.41 [8] => 28.73 [9] => 29.61 [10] => 34.60 [11] => 42.65 [12] => 43.22 [13] => 35.07 [14] => 33.11 [15] => 32.83 ) [Other Long-Term Liab._pct] => Array ( [0] => 13.13 [1] => 8.73 [2] => 8.48 [3] => 7.91 [4] => 7.55 [5] => 8.74 [6] => 14.61 [7] => 15.65 [8] => 15.00 [9] => 11.84 [10] => 14.32 [11] => 17.64 [12] => 15.91 [13] => 13.56 [14] => 20.49 [15] => 17.00 ) [Total Liabilities_pct] => Array ( [0] => 52.81 [1] => 75.27 [2] => 70.81 [3] => 70.96 [4] => 67.55 [5] => 69.41 [6] => 73.80 [7] => 67.97 [8] => 67.67 [9] => 71.54 [10] => 78.17 [11] => 82.41 [12] => 79.40 [13] => 73.48 [14] => 75.00 [15] => 71.94 ) [netcash] => Array ( [0] => -21.33 [1] => -20.51 [2] => -18.3 [3] => -17.67 [4] => -21.09 [5] => -20.94 [6] => -22.26 [7] => -19.89 [8] => -21.12 [9] => -25.28 [10] => -36.05 [11] => -32.1 [12] => -30.86 [13] => -30.17 [14] => -35.45 [15] => -39.18 ) [NCAV] => Array ( [0] => -17.02 [1] => -13.99 [2] => -12.34 [3] => -13.14 [4] => -15.43 [5] => -15.44 [6] => -17.08 [7] => -14.71 [8] => -15.34 [9] => -18.38 [10] => -27.1 [11] => -25.09 [12] => -24.12 [13] => -22.9 [14] => -27.68 [15] => -29.88 ) [NCAV_real] => Array ( [0] => -12.28 [1] => -10.47 [2] => -9.1 [3] => -8.6 [4] => -9.99 [5] => -9.97 [6] => -12.85 [7] => -10.84 [8] => -11.1 [9] => -13.33 [10] => -21.31 [11] => -20.37 [12] => -18.87 [13] => -17.3 [14] => -21.55 [15] => -22.84 ) [Book Value Per Share] => Array ( [0] => 23.94 [1] => 7.4 [2] => 8.32 [3] => 8.48 [4] => 11.62 [5] => 10.32 [6] => 8.9 [7] => 10.23 [8] => 10.89 [9] => 11.04 [10] => 10.77 [11] => 7.35 [12] => 8.9 [13] => 12.31 [14] => 12.66 [15] => 17.01 ) [Tangibles_book_per_share] => Array ( [0] => -1.61 [1] => -2.14 [2] => -1.02 [3] => -0.91 [4] => 1.1 [5] => 1.39 [6] => -0.77 [7] => 0.12 [8] => -0.08 [9] => -1.14 [10] => -6.26 [11] => -7.07 [12] => -6.04 [13] => -3.05 [14] => -7.33 [15] => -4.87 ) [deb2equity] => Array ( [0] => 0.583 [1] => 1.813 [2] => 1.44 [3] => 1.491 [4] => 1.243 [5] => 1.265 [6] => 1.44 [7] => 1.019 [8] => 1.057 [9] => 1.427 [10] => 2.061 [11] => 2.706 [12] => 2.245 [13] => 1.598 [14] => 1.544 [15] => 1.434 ) [debt2rev_totaldebt] => Array ( [0] => 12537.3273026 [1] => 11504.8535433 [2] => 10244.60181 [3] => 10776.9830269 [4] => 11602.5576324 [5] => 10154.3938412 [6] => 9797.72878229 [7] => 7949.29772329 [8] => 8785.68819188 [9] => 11538.5885947 [10] => 14330.0198807 [11] => 14034.3698854 [12] => 13753.82263 [13] => 13542.8109855 [14] => 13461.7784711 [15] => 15312.5948407 ) [debt2rev] => Array ( [0] => 1.031 [1] => 0.619 [2] => 0.571 [3] => 0.596 [4] => 0.661 [5] => 0.944 [6] => 0.796 [7] => 0.681 [8] => 0.656 [9] => 0.758 [10] => 0.891 [11] => 0.921 [12] => 0.92 [13] => 0.844 [14] => 0.802 [15] => 0.883 ) [cogs2rev] => Array ( [0] => 0.54 [1] => 0.54 [2] => 0.53 [3] => 0.38 [4] => 0.40 [5] => 0.71 [6] => 0.71 [7] => 0.39 [8] => 0.40 [9] => 0.40 [10] => 0.40 [11] => 0.42 [12] => 0.42 [13] => 0.40 [14] => 0.40 [15] => 0.39 ) [inventory2rev] => Array ( [0] => 0.377 [1] => 0.187 [2] => 0.18 [3] => 0.174 [4] => 0.205 [5] => 0.331 [6] => 0.326 [7] => 0.352 [8] => 0.329 [9] => 0.329 [10] => 0.339 [11] => 0.331 [12] => 0.335 [13] => 0.35 [14] => 0.367 [15] => 0.369 ) [ar2asset] => Array ( [0] => 0.046 [1] => 0.2 [2] => 0.19 [3] => 0.122 [4] => 0.128 [5] => 0.127 [6] => 0.1 [7] => 0.104 [8] => 0.114 [9] => 0.12 [10] => 0.128 [11] => 0.11 [12] => 0.096 [13] => 0.092 [14] => 0.086 [15] => 0.092 ) [cash2asset] => Array ( [0] => 0.108 [1] => 0.067 [2] => 0.066 [3] => 0.104 [4] => 0.086 [5] => 0.074 [6] => 0.083 [7] => 0.057 [8] => 0.05 [9] => 0.063 [10] => 0.051 [11] => 0.056 [12] => 0.08 [13] => 0.085 [14] => 0.05 [15] => 0.073 ) [equity2asset] => Array ( [0] => 0.472 [1] => 0.247 [2] => 0.292 [3] => 0.29 [4] => 0.324 [5] => 0.306 [6] => 0.262 [7] => 0.32 [8] => 0.323 [9] => 0.285 [10] => 0.218 [11] => 0.176 [12] => 0.206 [13] => 0.265 [14] => 0.25 [15] => 0.281 ) [ppe2asset] => Array ( [0] => 0.106 [1] => 0.195 [2] => 0.191 [3] => 0.18 [4] => 0.138 [5] => 0.122 [6] => 0.14 [7] => 0.138 [8] => 0.14 [9] => 0.139 [10] => 0.132 [11] => 0.129 [12] => 0.124 [13] => 0.129 [14] => 0.133 [15] => 0.138 ) [interest2rev] => Array ( [0] => -5.247 [1] => -3.69 [2] => -3.95 [3] => -3.531 [4] => -5.134 [5] => -8.859 [6] => -6.372 [7] => -8.114 [8] => -3.152 [9] => -4.84 [10] => -6.106 [11] => -8.248 [12] => -8.63 [13] => -6.512 [14] => -5.984 [15] => -5.712 ) [std2asset] => Array ( [0] => 0.292 [1] => 0.457 [2] => 0.393 [3] => 0.402 [4] => 0.398 [5] => 0.423 [6] => 0.356 [7] => 0.259 [8] => 0.239 [9] => 0.301 [10] => 0.293 [11] => 0.221 [12] => 0.203 [13] => 0.249 [14] => 0.214 [15] => 0.221 ) [ltd2asset] => Array ( [0] => 0.105 [1] => 0.209 [2] => 0.23 [3] => 0.228 [4] => 0.202 [5] => 0.184 [6] => 0.235 [7] => 0.264 [8] => 0.287 [9] => 0.296 [10] => 0.346 [11] => 0.427 [12] => 0.432 [13] => 0.351 [14] => 0.331 [15] => 0.328 ) [turnover] => Array ( [0] => 0.267 [1] => 0.725 [2] => 0.736 [3] => 0.727 [4] => 0.61 [5] => 0.41 [6] => 0.474 [7] => 0.48 [8] => 0.521 [9] => 0.536 [10] => 0.505 [11] => 0.517 [12] => 0.503 [13] => 0.502 [14] => 0.482 [15] => 0.456 ) [CF_Net Income] => Array ( [0] => 707.259868421 [1] => 1920.97007874 [2] => 1910.65158371 [3] => 2643.57991513 [4] => 2571.68535826 [5] => 3016.2528363 [6] => 3448.06273063 [7] => 2446.08756567 [8] => 3626.50553506 [9] => 3168.09164969 [10] => 3174.95029821 [11] => 2792.14402619 [12] => 2665.13761468 [13] => 0 [14] => 3232.44929797 [15] => 0 ) [buybackratio] => Array ( [0] => -0.12 [1] => -0.03 [2] => -0.01 [3] => -0.01 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8.31 [5] => 9.66 [6] => 0 [7] => 2.75 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [CF_DDA] => Array ( [0] => 863.113486842 [1] => 534.157480315 [2] => 550.880844646 [3] => 569.048090523 [4] => 488.732087227 [5] => 447.541329011 [6] => 412.632841328 [7] => 421.367775832 [8] => 395.400369004 [9] => 427.955193483 [10] => 463.220675944 [11] => 490.998363339 [12] => 568.80733945 [13] => 568.659127625 [14] => 641.185647426 [15] => 611.53262519 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 1275.43421053 [1] => 1563.53385827 [2] => 2099.92458522 [3] => 2357.05940594 [4] => 2153.0623053 [5] => 2545.20907618 [6] => 3220.96309963 [7] => 3017.0385289 [8] => 2943.54059041 [9] => 3311.0814664 [10] => 3101.3916501 [11] => 2649.75450082 [12] => 3513.76146789 [13] => 3526.65589661 [14] => 3265.21060842 [15] => 3107.73899848 ) [Cash Flow from Others] => Array ( [0] => -919.338815789 [1] => -937.521259843 [2] => -230.113122172 [3] => -737.765205092 [4] => -496.861370717 [5] => -675.717990276 [6] => -791.808118081 [7] => -5.86339754816 [8] => -723.902214022 [9] => 81.1303462322 [10] => 23.8568588469 [11] => -219.312602291 [12] => -230.886850153 [13] => -122.778675283 [14] => 199.68798752 [15] => -600.91047041 ) [Cash Flow_PPE] => Array ( [0] => 1750.88651316 [1] => 89.8582677165 [2] => 226.129713424 [3] => -542.093352192 [4] => 7113.53894081 [5] => 925.440842788 [6] => -565.721402214 [7] => -493.714535902 [8] => -431.346863469 [9] => -416.800407332 [10] => -520.874751491 [11] => -558.101472995 [12] => -353.211009174 [13] => -600.969305331 [14] => -694.227769111 [15] => -916.540212443 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => -599.05511811 [2] => -228.122171946 [3] => -191.678925035 [4] => -5588.41121495 [5] => -222.301458671 [6] => -62.8579335793 [7] => -479.050788091 [8] => -162.752767528 [9] => -134.877800407 [10] => -1135.1888668 [11] => -165.302782324 [12] => -313.455657492 [13] => -101.777059774 [14] => -2135.72542902 [15] => -1001.51745068 ) [Cash Flow_CPEX] => Array ( [0] => -529.703947368 [1] => -841.672440945 [2] => -826.820512821 [3] => -619.963224894 [4] => -910.403426791 [5] => -618.918962723 [6] => -602.219557196 [7] => -525 [8] => -474.282287823 [9] => -557.763747454 [10] => -652.087475149 [11] => -581.014729951 [12] => -571.865443425 [13] => -676.89822294 [14] => -755.070202808 [15] => -975.720789074 ) [Cash Flow from Investing] => Array ( [0] => 2500.56085526 [1] => -784.762204724 [2] => -58.7737556561 [3] => -783.690240453 [4] => 1425.5529595 [5] => 660.050243112 [6] => -611.34501845 [7] => 1143.85464098 [8] => 607.079335793 [9] => -666.272912424 [10] => -1747.51491054 [11] => -844.517184943 [12] => -732.415902141 [13] => -701.13085622 [14] => -2831.51326053 [15] => -1893.7784522 ) [Net Issuance of Stock] => Array ( [0] => -4417.16447368 [1] => -1830.11338583 [2] => -63.754147813 [3] => -163.725601132 [4] => -2562.54049844 [5] => -1373.96272285 [6] => -563.693726937 [7] => -1281.70402802 [8] => -2649.98523985 [9] => -2909.49287169 [10] => -2157.05765408 [11] => -641.571194763 [12] => 129.96941896 [13] => -12.9240710824 [14] => -240.249609984 [15] => -320.182094082 ) [Issuance of Stock] => Array ( [0] => 145.003289474 [1] => 78.8755905512 [2] => 17.9306184012 [3] => 43.9264497878 [4] => 17.2725856698 [5] => 6.85575364668 [6] => 7.09778597786 [7] => 10.7548161121 [8] => 5.99077490775 [9] => 2.02851323829 [10] => 1.98807157058 [11] => 0 [12] => 0 [13] => 1.6155088853 [14] => 1.5600624025 [15] => 0 ) [Net Issuance of Debt] => Array ( [0] => 3607.31743421 [1] => -1128.22047244 [2] => -821.840120664 [3] => 562.060820368 [4] => -213.375389408 [5] => -804.008103728 [6] => -455.21402214 [7] => -662.84938704 [8] => 570.136531365 [9] => 2495.73523422 [10] => 2174.95029821 [11] => 418.985270049 [12] => -645.259938838 [13] => -668.820678514 [14] => 798.751950078 [15] => 1872.53414264 ) [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 ) [Dividends] => Array ( [0] => -949.917763158 [1] => -1052.34015748 [2] => -1032.03167421 [3] => -1023.28995757 [4] => -1179.6635514 [5] => -1242.73581848 [6] => -1474.1199262 [7] => -1485.05604203 [8] => -1594.58302583 [9] => -1747.31771894 [10] => -1703.77733598 [11] => -1423.89525368 [12] => -1397.55351682 [13] => -1752.82714055 [14] => -1800.31201248 [15] => -1875.56904401 ) [Cash from Financing] => Array ( [0] => -1851.5 [1] => -551.130708661 [2] => -2247.35746606 [3] => -1432.60537482 [4] => -3812.31308411 [5] => -3006.46029173 [6] => -2673.49077491 [7] => -3957.54115587 [8] => -3674.43173432 [9] => -2160.06313646 [10] => -1685.88469185 [11] => -1646.4811784 [12] => -1912.8440367 [13] => -2434.57189015 [14] => -1224.64898596 [15] => -323.216995448 ) [Other Financing] => Array ( [0] => -91.7351973684 [1] => 3459.54330709 [2] => -329.731523379 [3] => -807.650636492 [4] => 143.26635514 [5] => 414.246353323 [6] => -180.463099631 [7] => -527.931698774 [8] => -2.27373675443E-13 [9] => 1.01221995927 [10] => 0 [11] => 0 [12] => -2.27373675443E-13 [13] => 2.27373675443E-13 [14] => 17.1606864275 [15] => 2.27373675443E-13 ) [Net Change in Cash] => Array ( [0] => 1872.21546053 [1] => 226.642519685 [2] => -207.20361991 [3] => 140.765205092 [4] => -233.697819315 [5] => 197.818476499 [6] => -64.8856088561 [7] => 106.563922942 [8] => -143.782287823 [9] => 382.321792261 [10] => -332.007952286 [11] => 158.75613748 [12] => 868.501529052 [13] => 390.953150242 [14] => -790.951638066 [15] => 890.743550835 ) [NetChangeinCash_others] => Array ( [0] => -52.2796052632 [1] => -0.998425196851 [2] => -0.996983408748 [3] => 0.00141442715676 [4] => -4.54747350886E-13 [5] => -0.980551053484 [6] => -1.01291512915 [7] => -96.7880910683 [8] => -19.9704797048 [9] => -102.423625255 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 4.54747350886E-13 ) [total_freecashflow] => Array ( [0] => 745.730263158 [1] => 721.861417323 [2] => 1273.1040724 [3] => 1737.09618105 [4] => 1242.6588785 [5] => 1926.29011345 [6] => 2618.74354244 [7] => 2492.0385289 [8] => 2469.25830258 [9] => 2753.31771894 [10] => 2449.30417495 [11] => 2068.73977087 [12] => 2941.89602446 [13] => 2849.75767367 [14] => 2510.14040562 [15] => 2132.01820941 ) [CF_Net Income_pct] => Array ( [0] => 55.45 [1] => 122.86 [2] => 90.99 [3] => 112.16 [4] => 119.44 [5] => 118.51 [6] => 107.05 [7] => 81.08 [8] => 123.20 [9] => 95.68 [10] => 102.37 [11] => 105.37 [12] => 75.85 [13] => 0.00 [14] => 99.00 [15] => 0.00 ) [CF_DDA_pct] => Array ( [0] => 863 [1] => 534 [2] => 551 [3] => 569 [4] => 489 [5] => 448 [6] => 413 [7] => 421 [8] => 395 [9] => 428 [10] => 463 [11] => 491 [12] => 569 [13] => 569 [14] => 641 [15] => 612 ) [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 ) [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 ) [Cash Flow_CPEX_pct] => Array ( [0] => -41.53 [1] => -53.83 [2] => -39.37 [3] => -26.30 [4] => -42.28 [5] => -24.32 [6] => -18.70 [7] => -17.40 [8] => -16.11 [9] => -16.85 [10] => -21.03 [11] => -21.93 [12] => -16.28 [13] => -19.19 [14] => -23.12 [15] => -31.40 ) [Cash Flow from Investing_pct] => Array ( [0] => 196.06 [1] => -50.19 [2] => -2.80 [3] => -33.25 [4] => 66.21 [5] => 25.93 [6] => -18.98 [7] => 37.91 [8] => 20.62 [9] => -20.12 [10] => -56.35 [11] => -31.87 [12] => -20.84 [13] => -19.88 [14] => -86.72 [15] => -60.94 ) [Net Issuance of Stock_pct] => Array ( [0] => -346.33 [1] => -117.05 [2] => -3.04 [3] => -6.95 [4] => -119.02 [5] => -53.98 [6] => -17.50 [7] => -42.48 [8] => -90.03 [9] => -87.87 [10] => -69.55 [11] => -24.21 [12] => 3.70 [13] => -0.37 [14] => -7.36 [15] => -10.30 ) [Net Issuance of Debt_pct] => Array ( [0] => 282.83 [1] => -72.16 [2] => -39.14 [3] => 23.85 [4] => -9.91 [5] => -31.59 [6] => -14.13 [7] => -21.97 [8] => 19.37 [9] => 75.38 [10] => 70.13 [11] => 15.81 [12] => -18.36 [13] => -18.96 [14] => 24.46 [15] => 60.25 ) [Dividends_pct] => Array ( [0] => -74.48 [1] => -67.31 [2] => -49.15 [3] => -43.41 [4] => -54.79 [5] => -48.83 [6] => -45.77 [7] => -49.22 [8] => -54.17 [9] => -52.77 [10] => -54.94 [11] => -53.74 [12] => -39.77 [13] => -49.70 [14] => -55.14 [15] => -60.35 ) [Other Financing_pct] => Array ( [0] => -145.17 [1] => -35.25 [2] => -107.02 [3] => -60.78 [4] => -177.06 [5] => -118.12 [6] => -83.00 [7] => -131.17 [8] => -124.83 [9] => -65.24 [10] => -54.36 [11] => -62.14 [12] => -54.44 [13] => -69.03 [14] => -37.51 [15] => -10.40 ) [Cash from Financing_pct] => Array ( [0] => -137.97 [1] => -256.51 [2] => -91.32 [3] => -26.51 [4] => -183.72 [5] => -134.40 [6] => -77.40 [7] => -113.67 [8] => -124.83 [9] => -65.27 [10] => -54.36 [11] => -62.14 [12] => -54.44 [13] => -69.03 [14] => -38.03 [15] => -10.40 ) [Net Change in Cash_pct] => Array ( [0] => 146.79 [1] => 14.50 [2] => -9.87 [3] => 5.97 [4] => -10.85 [5] => 7.77 [6] => -2.01 [7] => 3.53 [8] => -4.88 [9] => 11.55 [10] => -10.71 [11] => 5.99 [12] => 24.72 [13] => 11.09 [14] => -24.22 [15] => 28.66 ) [total_freecashflow_pct] => Array ( [0] => 58.47 [1] => 46.17 [2] => 60.63 [3] => 73.70 [4] => 57.72 [5] => 75.68 [6] => 81.30 [7] => 82.60 [8] => 83.89 [9] => 83.15 [10] => 78.97 [11] => 78.07 [12] => 83.72 [13] => 80.81 [14] => 76.88 [15] => 68.60 ) [per share rev] => Array ( [0] => 15.78 [1] => 21.69 [2] => 21.05 [3] => 21.32 [4] => 21.05 [5] => 13.82 [6] => 16.26 [7] => 15.71 [8] => 18.79 [9] => 22.51 [10] => 24.91 [11] => 24.44 [12] => 24.01 [13] => 25.67 [14] => 26.77 [15] => 27.57 ) [per share eps] => Array ( [0] => 0.917763157895 [1] => 1.67086614173 [2] => 1.73152337858 [3] => 2.03818953324 [4] => 3.01713395639 [5] => 0.155591572123 [6] => 3.37638376384 [7] => 3.23817863398 [8] => 4.94280442804 [9] => 4.47657841141 [10] => 4.68389662028 [11] => 4.21603927987 [12] => 4 [13] => 4.91114701131 [14] => 4.82995319813 [15] => 5.9908952959 ) [eps_nri] => Array ( [0] => 0.921052631579 [1] => 1.66929133858 [2] => 2.24736048265 [3] => 2.4045261669 [4] => 2.69470404984 [5] => 1.4262560778 [6] => 1.53136531365 [7] => 1.40105078809 [8] => 4.94464944649 [9] => 4.05295315682 [10] => 4.61232604374 [11] => 4.2062193126 [12] => 4.05198776758 [13] => 4.91114701131 [14] => 4.85179407176 [15] => 5.99393019727 ) [per share_freecashflow] => Array ( [0] => 0.97 [1] => 0.84 [2] => 1.49 [3] => 2.05 [4] => 1.49 [5] => 2.48 [6] => 3.46 [7] => 3.35 [8] => 3.46 [9] => 4.07 [10] => 3.79 [11] => 3.32 [12] => 4.72 [13] => 4.56 [14] => 4 [15] => 3.39 ) [ROE] => Array ( [0] => 3.29 [1] => 23.4 [2] => 20.72 [3] => 23.93 [4] => 26.95 [5] => 1.1 [6] => 37.7 [7] => 30.14 [8] => 42.38 [9] => 37.48 [10] => 43.48 [11] => 50.65 [12] => 40.65 [13] => 36.22 [14] => 34.75 [15] => 35.32 ) [payout] => Array ( [0] => 1.254 [1] => 0.72 [2] => 0.767 [3] => 0.661 [4] => 0.499 [5] => 10.208 [6] => 0.551 [7] => 0.611 [8] => 0.463 [9] => 0.578 [10] => 0.561 [11] => 0.54 [12] => 0.568 [13] => 0.514 [14] => 0.527 [15] => 0.461 ) [ROA] => Array ( [0] => 1.55 [1] => 5.79 [2] => 6.05 [3] => 6.95 [4] => 8.74 [5] => 0.34 [6] => 9.88 [7] => 9.65 [8] => 13.7 [9] => 10.67 [10] => 9.49 [11] => 8.91 [12] => 8.37 [13] => 9.61 [14] => 8.69 [15] => 9.91 ) [ROC_capital] => Array ( [0] => 19330.7648026 [1] => 15344.7968504 [2] => 14124.6802413 [3] => 16352.6633663 [4] => 17014.1713396 [5] => 15307.4862237 [6] => 13556.0202952 [7] => 11899.0175131 [8] => 12824.5645756 [9] => 14862.8533605 [10] => 15367.7932406 [11] => 13736.497545 [12] => 14706.4220183 [13] => 16012.9240711 [14] => 16336.9734789 [15] => 18634.2943854 ) [ROC] => Array ( [0] => 3.66 [1] => 9.68 [2] => 10.44 [3] => 10.58 [4] => 14.79 [5] => 0.58 [6] => 18.92 [7] => 19.75 [8] => 27.46 [9] => 20.39 [10] => 19.68 [11] => 19.12 [12] => 16.94 [13] => 19.17 [14] => 18.54 [15] => 20.24 ) [ROC_JOEL_capital] => Array ( [0] => 7423.75493421 [1] => 8049.30393701 [2] => 7571.88084465 [3] => 7292.80905233 [4] => 7220.22741433 [5] => 5956.12155592 [6] => 5259.7896679 [7] => 5469.97022767 [8] => 6485.17158672 [9] => 7293.50712831 [10] => 7725.64612326 [11] => 7013.09328969 [12] => 6801.22324159 [13] => 7386.10662359 [14] => 8663.02652106 [15] => 9922.61001517 ) [ROC_JOEL] => Array ( [0] => 13.98 [1] => 36.02 [2] => 38.35 [3] => 31.33 [4] => 45.64 [5] => 51.76 [6] => 66.96 [7] => 55.34 [8] => 58.17 [9] => 60.28 [10] => 57.28 [11] => 56.43 [12] => 57.87 [13] => 56.76 [14] => 56.87 [15] => 52.47 ) [ROC_JOEL_new] => Array ( [0] => 21.76 [1] => 33.79 [2] => 35.58 [3] => 37.44 [4] => 53.68 [5] => 66.22 [6] => 78.18 [7] => 71.25 [8] => 61.26 [9] => 62.11 [10] => 60.3 [11] => 58.06 [12] => 62.45 [13] => 59.32 [14] => 61.81 [15] => 53.1 ) [grossmargin] => Array ( [0] => 46.02 [1] => 46.17 [2] => 47.22 [3] => 62.43 [4] => 60.09 [5] => 28.66 [6] => 28.59 [7] => 60.58 [8] => 59.77 [9] => 59.85 [10] => 59.89 [11] => 58.19 [12] => 58.09 [13] => 59.64 [14] => 60.43 [15] => 60.9 ) [pretaxmargin] => Array ( [0] => 9.12 [1] => 12.63 [2] => 12.86 [3] => 13.43 [4] => 19.63 [5] => 31.12 [6] => 30.93 [7] => 28.83 [8] => 29.56 [9] => 28 [10] => 25.87 [11] => 21.37 [12] => 22.89 [13] => 23.75 [14] => 29 [15] => 27.32 ) [operatingmargin] => Array ( [0] => 8.53 [1] => 15.6 [2] => 16.2 [3] => 12.63 [4] => 18.77 [5] => 28.66 [6] => 28.6 [7] => 25.92 [8] => 28.15 [9] => 28.86 [10] => 27.52 [11] => 25.97 [12] => 26.32 [13] => 26.12 [14] => 29.34 [15] => 30.01 ) [netmargin] => Array ( [0] => 5.81 [1] => 7.99 [2] => 8.22 [3] => 9.56 [4] => 14.33 [5] => 0.82 [6] => 20.83 [7] => 20.13 [8] => 26.28 [9] => 19.9 [10] => 18.8 [11] => 17.24 [12] => 16.66 [13] => 19.12 [14] => 18.04 [15] => 21.74 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 19.230 [3] => 21.250 [4] => 0.000 [5] => 274.170 [6] => 16.270 [7] => 17.810 [8] => 13.580 [9] => 18.890 [10] => 15.690 [11] => 13.530 [12] => 16.210 [13] => 16.750 [14] => 21.210 [15] => 19.050 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 14.92 [3] => 18.21 [4] => 0.00 [5] => 29.91 [6] => 35.40 [7] => 41.15 [8] => 13.58 [9] => 20.74 [10] => 15.93 [11] => 13.62 [12] => 16.06 [13] => 16.75 [14] => 21.05 [15] => 18.99 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 19.230 [3] => 21.250 [4] => 0.000 [5] => 274.170 [6] => 16.270 [7] => 17.810 [8] => 13.580 [9] => 18.890 [10] => 15.690 [11] => 13.530 [12] => 16.210 [13] => 16.750 [14] => 21.210 [15] => 19.050 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 29.910 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 31.47 [5] => 16.43 [6] => 20.63 [7] => 13.52 [8] => 45.05 [9] => 23.39 [10] => 37.18 [11] => 31.5 [12] => 30.88 [13] => 52.68 [14] => 49.89 [15] => 40.76 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 22.080 [3] => 21.250 [4] => 0.000 [5] => 17.320 [6] => 15.820 [7] => 17.150 [8] => 19.360 [9] => 20.740 [10] => 19.250 [11] => 17.090 [12] => 13.770 [13] => 17.930 [14] => 25.660 [15] => 33.570 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1.580 [3] => 2.030 [4] => 0.000 [5] => 3.090 [6] => 3.380 [7] => 3.670 [8] => 3.570 [9] => 3.760 [10] => 2.950 [11] => 2.340 [12] => 2.700 [13] => 3.210 [14] => 3.830 [15] => 4.140 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.352024922118 [5] => 0.440842787682 [6] => 0.627306273063 [7] => 0.676007005254 [8] => 0.752767527675 [9] => 0.936863543788 [10] => 0.954274353877 [11] => 0.798690671031 [12] => 0.834862385321 [13] => 0.959612277868 [14] => 0.970358814353 [15] => 0.96813353566 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 14.370 [5] => 10.580 [6] => 7.720 [7] => 3.330 [8] => -0.760 [9] => 1.150 [10] => 4.780 [11] => 8.150 [12] => 11.230 [13] => 8.860 [14] => 9.710 [15] => 8.080 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 21.670 [5] => 14.710 [6] => 12.290 [7] => 8.020 [8] => 3.720 [9] => 5.590 [10] => 9.970 [11] => 13.750 [12] => 16.380 [13] => 13.530 [14] => 13.500 [15] => 11.470 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 1.650 [3] => 2.070 [4] => 0.950 [5] => 1.740 [6] => 2.010 [7] => 2.400 [8] => 2.780 [9] => 2.720 [10] => 1.890 [11] => 1.700 [12] => 1.960 [13] => 2.360 [14] => 2.610 [15] => 2.590 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 5 [5] => 5 [6] => 7 [7] => 8 [8] => 6 [9] => 6 [10] => 7 [11] => 6 [12] => 5 [13] => 6 [14] => 8 [15] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => -2.370 [5] => -2.240 [6] => 0.000 [7] => 0.000 [8] => -2.360 [9] => -2.600 [10] => -2.270 [11] => -2.500 [12] => -2.730 [13] => -2.600 [14] => -2.480 [15] => -2.250 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 2.12 [7] => 2.38 [8] => 2.97 [9] => 3.40 [10] => 3.75 [11] => 4.35 [12] => 4.42 [13] => 4.78 [14] => 4.74 [15] => 4.99 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 22.360 [7] => 22.490 [8] => 20.840 [9] => 22.080 [10] => 18.660 [11] => 14.800 [12] => 17.200 [13] => 18.810 [14] => 23.730 [15] => 24.510 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 23.840 [6] => 27.130 [7] => 32.500 [8] => 37.110 [9] => 42.550 [10] => 61.300 [11] => 58.100 [12] => 57.010 [13] => 53.050 [14] => 50.510 [15] => 51.280 ) [medpsvalue] => Array ( [0] => 57.2 [1] => 78.63 [2] => 76.31 [3] => 77.29 [4] => 76.31 [5] => 50.1 [6] => 58.94 [7] => 56.95 [8] => 68.11 [9] => 81.6 [10] => 90.3 [11] => 88.6 [12] => 87.04 [13] => 93.05 [14] => 97.04 [15] => 99.94 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 2.120 [3] => 2.540 [4] => 0.000 [5] => 3.930 [6] => 4.100 [7] => 4.350 [8] => 4.410 [9] => 4.730 [10] => 3.820 [11] => 3.530 [12] => 3.830 [13] => 4.280 [14] => 5.010 [15] => 4.940 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 10.660 [3] => 12.630 [4] => 0.000 [5] => 8.910 [6] => 10.090 [7] => 10.740 [8] => 12.360 [9] => 13.270 [10] => 10.970 [11] => 10.750 [12] => 10.830 [13] => 12.660 [14] => 12.920 [15] => 13.520 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 13.080 [3] => 20.100 [4] => 0.000 [5] => 13.710 [6] => 14.340 [7] => 16.790 [8] => 15.650 [9] => 16.390 [10] => 13.900 [11] => 13.590 [12] => 14.540 [13] => 16.380 [14] => 17.090 [15] => 16.470 ) [p2medpsvalue] => Array ( [0] => 0.84 [1] => 0.55 [2] => 0.47 [3] => 0.57 [4] => 0.68 [5] => 0.87 [6] => 0.93 [7] => 1.04 [8] => 0.99 [9] => 1.02 [10] => 0.82 [11] => 0.65 [12] => 0.72 [13] => 0.88 [14] => 1.06 [15] => 1.15 ) [pb] => Array ( [0] => 2.01 [1] => 5.81 [2] => 4.27 [3] => 5.18 [4] => 4.44 [5] => 4.24 [6] => 6.15 [7] => 5.8 [8] => 6.2 [9] => 7.55 [10] => 6.86 [11] => 7.79 [12] => 7.05 [13] => 6.65 [14] => 8.14 [15] => 6.76 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 12164.4638158 [1] => 18588.680315 [2] => 17929.0482655 [3] => 18093.7510608 [4] => 17553.7071651 [5] => 10755.6855754 [6] => 12314.0719557 [7] => 11676.1120841 [8] => 13399.697417 [9] => 15231.99389 [10] => 16083.499006 [11] => 15238.9525368 [12] => 14954.1284404 [13] => 16051.6962843 [14] => 16789.3915757 [15] => 17349.0136571 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 863.113486842 [1] => 534.157480315 [2] => 550.880844646 [3] => 684.85572843 [4] => 544.61682243 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 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 ) [IS_InterestExpense] => Array ( [0] => 638.210526316 [1] => 685.918110236 [2] => 708.2760181 [3] => 638.932107496 [4] => 901.258566978 [5] => 952.862236629 [6] => 784.710332103 [7] => 947.34676007 [8] => 422.359778598 [9] => 737.260692464 [10] => 982.107355865 [11] => 1256.95581015 [12] => 1290.51987768 [13] => 1045.23424879 [14] => 1004.68018721 [15] => 990.895295903 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 206.75944334 [11] => 160.392798691 [12] => 149.847094801 [13] => 143.780290792 [14] => 65.5226209048 [15] => 98.6342943854 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 4910.37171053 [1] => 1729.27244094 [2] => 1605.82503771 [3] => 2599.65346535 [4] => 2483.28660436 [5] => 1930.20583468 [6] => 2150.35055351 [7] => 1376.53590193 [8] => 1290.04612546 [9] => 1802.0814664 [10] => 1419.48310139 [11] => 1495.90834697 [12] => 2221.71253823 [13] => 2558.96607431 [14] => 1678.62714509 [15] => 2688.92261002 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 10770.6578947 [1] => 5604.16062992 [2] => 5489.88687783 [3] => 6763.69165488 [4] => 10203.423676 [5] => 10843.8249595 [6] => 10178.9280443 [7] => 9370.8056042 [8] => 9505.59594096 [9] => 10334.8350305 [10] => 11153.0815109 [11] => 10779.0507365 [12] => 10723.2415902 [13] => 11760.904685 [14] => 11775.351014 [15] => 12855.8421851 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 1185.66940789 [1] => 0 [2] => 985.211161388 [3] => 2364.04809052 [4] => 2252.63707165 [5] => 1620.7471637 [6] => 2028.6900369 [7] => 2095.11033275 [8] => 2105.8099631 [9] => 2302.03869654 [10] => 5622.26640159 [11] => 4425.53191489 [12] => 4596.33027523 [13] => 5200.32310178 [14] => 5143.52574103 [15] => 5213.96054628 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 7769.98684211 [1] => 6154.29291339 [2] => 4631.19004525 [3] => 5090.4893918 [4] => 5793.6588785 [5] => 5322.51215559 [6] => 3687.32841328 [7] => 1519.2732049 [8] => 1400.87822878 [9] => 3125.49898167 [10] => 3306.16302187 [11] => 1456.62847791 [12] => 897.55351682 [13] => 2337.64135703 [14] => 1918.87675507 [15] => 2819.42336874 ) [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] => 26.5210608424 [15] => 28.8315629742 ) [BS_other_liabilities_Insurance] => Array ( [0] => 10349.4621711 [1] => 7804.68976378 [2] => 6027.81749623 [3] => 4529.427157 [4] => 5581.29906542 [5] => 6447.73095624 [6] => 7335.11254613 [7] => 6501.39579685 [8] => 6504.14391144 [9] => 6486.27494908 [10] => 4956.26242545 [11] => 5842.88052373 [12] => 5269.11314985 [13] => 4733.44103393 [14] => 7517.94071763 [15] => 6820.94081942 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -429.090460526 [1] => -511.193700787 [2] => -547.892911011 [3] => -493.175388967 [4] => -620.822429907 [5] => -559.181523501 [6] => -498.808118081 [7] => -736.173380035 [8] => -372.435424354 [9] => -511.114052953 [10] => -677.932405567 [11] => -844.517184943 [12] => -573.394495413 [13] => -596.122778675 [14] => -595.943837754 [15] => -605.462822458 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -4560.19572368 [1] => -5683.03622047 [2] => -5562.60633484 [3] => -5539.73833098 [4] => -7252.74143302 [5] => -447.541329011 [6] => -412.632841328 [7] => -4467.87390543 [8] => -4630.98339483 [9] => -5149.6700611 [10] => -2926.44135189 [11] => -2662.84779051 [12] => -2738.53211009 [13] => -3053.31179321 [14] => -3279.25117005 [15] => -3323.21699545 ) [BS_MoneyMarket] => Array ( [0] => -4910.37171053 [1] => -1729.27244094 [2] => -1605.82503771 [3] => -2599.65346535 [4] => -2483.28660436 [5] => -1930.20583468 [6] => -2150.35055351 [7] => -1376.53590193 [8] => -1290.04612546 [9] => -1802.0814664 [10] => -1419.48310139 [11] => -1495.90834697 [12] => -2221.71253823 [13] => -2558.96607431 [14] => -1678.62714509 [15] => -2688.92261002 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 15681.0296053 [1] => 7333.43307087 [2] => 7095.71191554 [3] => 9363.34512023 [4] => 12686.7102804 [5] => 12774.0307942 [6] => 12329.2785978 [7] => 10747.3415061 [8] => 10795.6420664 [9] => 12136.9164969 [10] => 12572.5646123 [11] => 12274.9590835 [12] => 12944.9541284 [13] => 14319.8707593 [14] => 13453.9781591 [15] => 15544.7647951 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 10349.4621711 [1] => 7804.68976378 [2] => 6027.81749623 [3] => 4529.427157 [4] => 5581.29906542 [5] => 6447.73095624 [6] => 7335.11254613 [7] => 6501.39579685 [8] => 6504.14391144 [9] => 6486.27494908 [10] => 4956.26242545 [11] => 5842.88052373 [12] => 5269.11314985 [13] => 4733.44103393 [14] => 7544.46177847 [15] => 6849.7723824 ) [cash2debt] => Array ( [0] => 0.392 [1] => 0.15 [2] => 0.157 [3] => 0.241 [4] => 0.214 [5] => 0.19 [6] => 0.219 [7] => 0.173 [8] => 0.147 [9] => 0.156 [10] => 0.113 [11] => 0.118 [12] => 0.172 [13] => 0.2 [14] => 0.13 [15] => 0.182 ) [interest_coverage] => Array ( [0] => 1.63 [1] => 4.23 [2] => 4.1 [3] => 3.58 [4] => 3.66 [5] => 3.24 [6] => 4.49 [7] => 3.2 [8] => 8.93 [9] => 5.96 [10] => 4.51 [11] => 3.15 [12] => 3.05 [13] => 4.01 [14] => 4.9 [15] => 5.25 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2705.47666195 [4] => 2351.19626168 [5] => 0 [6] => 0 [7] => 1771.50788091 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [OtherIncomeExpense] => Array ( [0] => -78.9128289474 [1] => -133.788976378 [2] => -111.571644042 [3] => -112.811881188 [4] => -135.138629283 [5] => -147.875202593 [6] => -166.269372694 [7] => -95.8108581436 [8] => -104.841328413 [9] => -136.906313646 [10] => -151.093439364 [11] => -165.302782324 [12] => -174.311926606 [13] => -189.01453958 [14] => -202.808112324 [15] => -165.402124431 ) [TaxProvision] => Array ( [0] => -323.544407895 [1] => -729.848818898 [2] => -719.233785822 [3] => -641.926449788 [4] => -794.570093458 [5] => -873.53808752 [6] => -953.007380074 [7] => -1047.06654991 [8] => -334.492619926 [9] => -1380.20977597 [10] => -1037.77335984 [11] => -468.085106383 [12] => -729.357798165 [13] => -554.119547658 [14] => -1619.34477379 [15] => -802.731411229 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -10.9833948339 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 707.259868421 [1] => 1920.97007874 [2] => 1910.65158371 [3] => 2039.58981612 [4] => 2248.57320872 [5] => 2325.84440843 [6] => 2690.72509225 [7] => 2222.20665499 [8] => 3521.66420664 [9] => 2748.24847251 [10] => 3123.26043738 [11] => 2788.87070376 [12] => 2694.18960245 [13] => 3258.48142165 [14] => 3249.6099844 [15] => 3936.26707132 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 86.1782820097 [6] => 0 [7] => 128.071803853 [8] => 0 [9] => 282.936863544 [10] => 51.689860835 [11] => 3.27332242226 [12] => -29.0519877676 [13] => 0 [14] => -17.1606864275 [15] => 0 ) [eps_diluated] => Array ( [0] => 0.917763157895 [1] => 1.67086614173 [2] => 1.73152337858 [3] => 2.03818953324 [4] => 3.01713395639 [5] => 0.155591572123 [6] => 3.37638376384 [7] => 3.23817863398 [8] => 4.94280442804 [9] => 4.47657841141 [10] => 4.68389662028 [11] => 4.21603927987 [12] => 4 [13] => 4.91114701131 [14] => 4.82995319813 [15] => 5.9908952959 ) [eps_basic] => Array ( [0] => 0.917763157895 [1] => 1.68346456693 [2] => 1.73755656109 [3] => 2.03818953324 [4] => 3.02336448598 [5] => 0.155591572123 [6] => 3.37638376384 [7] => 3.24518388792 [8] => 4.96494464945 [9] => 4.50916496945 [10] => 4.71570576541 [11] => 4.22913256956 [12] => 4.00611620795 [13] => 4.92407108239 [14] => 4.85491419657 [15] => 6.02731411229 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 396.338048091 [4] => 333.27258567 [5] => 324.14910859 [6] => 348.760147601 [7] => 414.525394046 [8] => 435.339483395 [9] => 486.773930754 [10] => 584.49304175 [11] => 441.898527005 [12] => 454.128440367 [13] => 416.801292407 [14] => 521.060842434 [15] => 534.142640364 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 34.9420084866 [4] => 52.8364485981 [5] => 22.5235008104 [6] => 20.2767527675 [7] => 33.2399299475 [8] => 30.9538745387 [9] => 28.3951120163 [10] => 41.7495029821 [11] => 40.9165302782 [12] => 32.1100917431 [13] => 40.3877221325 [14] => 102.964118565 [15] => 100.151745068 ) [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 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 886.517680339 [4] => 924.627725857 [5] => 923.482982172 [6] => 878.998154982 [7] => 926.816112084 [8] => 902.632841328 [9] => 951.238289206 [10] => 4819.08548708 [11] => 4554.82815057 [12] => 4530.58103976 [13] => 5153.4733441 [14] => 939.157566303 [15] => 940.819423369 ) [OtherInventories] => Array ( [0] => 7547.36733899 [1] => 5465.39525079 [2] => 4872.66390487 [3] => 1831.93776521 [4] => 2292.26479751 [5] => 2284.71474878 [6] => 2761.69372694 [7] => 2729.60770578 [8] => 3035.400369 [9] => 3552.44195519 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 4606.86427457 [15] => 4831.5629742 ) [CashAndCashEquivalents] => Array ( [0] => 4910.37171053 [1] => 1729.27244094 [2] => 1605.82503771 [3] => 2599.65346535 [4] => 2483.28660436 [5] => 1930.20583468 [6] => 2150.35055351 [7] => 1376.53590193 [8] => 1290.04612546 [9] => 1802.0814664 [10] => 1419.48310139 [11] => 1495.90834697 [12] => 2221.71253823 [13] => 2558.96607431 [14] => 1678.62714509 [15] => 2688.92261002 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 206.75944334 [11] => 160.392798691 [12] => 149.847094801 [13] => 143.780290792 [14] => 65.5226209048 [15] => 98.6342943854 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2934.09476662 [4] => 2570.66978193 [5] => 1465.03727715 [6] => 1671.81918819 [7] => 1421.50788091 [8] => 1583.599631 [9] => 1822.36252546 [10] => 1872.76341948 [11] => 1746.31751227 [12] => 1620.79510703 [13] => 1765.75121163 [14] => 1907.95631825 [15] => 2025.79666161 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4095.15417256 [4] => 3337.80529595 [5] => 3055.42625608 [6] => 3490.64391144 [7] => 3107.95971979 [8] => 3501.69372694 [9] => 3852.6191446 [10] => 4129.22465209 [11] => 3595.74468085 [12] => 3740.06116208 [13] => 4389.33764136 [14] => 4541.34165367 [15] => 5335.35660091 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 239.599717115 [4] => 277.387850467 [5] => 262.453808752 [6] => 320.372693727 [7] => 326.535901926 [8] => 286.566420664 [9] => 333.643584521 [10] => 500.994035785 [11] => 342.062193126 [12] => 428.134556575 [13] => 507.269789984 [14] => 664.586583463 [15] => 572.078907436 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7268.84724187 [4] => 6184.84735202 [5] => 4782.91572123 [6] => 5482.83394834 [7] => 4856.00350263 [8] => 5370.86162362 [9] => 6008.62525458 [10] => 6502.98210736 [11] => 6189.85270049 [12] => 6325.68807339 [13] => 7311.79321486 [14] => 7750.3900156 [15] => 8690.4400607 ) [AccumulatedDepreciation] => Array ( [0] => -2579.47368421 [1] => -2808.57007874 [2] => -2550.19306184 [3] => -2787.33946252 [4] => -2225.20404984 [5] => -1583.53322528 [6] => -1841.12915129 [7] => -1500.69702277 [8] => -1768.32103321 [9] => -2050.53767821 [10] => -2284.29423459 [11] => -2382.9787234 [12] => -2649.8470948 [13] => -3189.01453958 [14] => -3113.88455538 [15] => -3427.92109256 ) [AccountsPayable] => Array ( [0] => 1185.66940789 [1] => 0 [2] => 985.211161388 [3] => 1070.21074965 [4] => 1118.69781931 [5] => 860.80713128 [6] => 809.042435424 [7] => 804.609457093 [8] => 911.618081181 [9] => 1135.80855397 [10] => 4260.43737575 [11] => 3554.82815057 [12] => 3998.47094801 [13] => 4584.81421648 [14] => 1681.74726989 [15] => 1667.67830046 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1361.82902584 [11] => 870.703764321 [12] => 597.859327217 [13] => 615.508885299 [14] => 1268.33073323 [15] => 1150.2276176 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1293.83734088 [4] => 1133.93925234 [5] => 759.940032415 [6] => 1219.64760148 [7] => 1290.50087566 [8] => 1194.19188192 [9] => 1166.23014257 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 2193.44773791 [15] => 2396.05462822 ) [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 ) [LongTermDebt] => Array ( [0] => 4767.34046053 [1] => 5350.56062992 [2] => 5613.41176471 [3] => 5635.57850071 [4] => 5774.35358255 [5] => 4831.88168558 [6] => 6110.400369 [7] => 6430.02451839 [8] => 7384.8099631 [9] => 8413.08961303 [10] => 11023.8568588 [11] => 12577.7414075 [12] => 12856.2691131 [13] => 11205.1696284 [14] => 11542.9017161 [15] => 12493.1714719 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 50.9151343706 [4] => 34.546728972 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 3748.375 [1] => 0 [2] => 0 [3] => 211.646393211 [4] => 463.330218069 [5] => 603.251215559 [6] => 718.811808118 [7] => 521.089316988 [8] => 1244.11439114 [9] => 1184.48472505 [10] => 1343.93638171 [11] => 991.816693944 [12] => 1137.6146789 [13] => 1255.25040388 [14] => 2221.52886115 [15] => 2248.86191199 ) [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] => 1450.726979 [14] => 1726.98907956 [15] => 1311.07738998 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 707.259868421 [1] => 1920.97007874 [2] => 1910.65158371 [3] => 2643.57991513 [4] => 2571.68535826 [5] => 3016.2528363 [6] => 3448.06273063 [7] => 2446.08756567 [8] => 3626.50553506 [9] => 3168.09164969 [10] => 3174.95029821 [11] => 2792.14402619 [12] => 2665.13761468 [13] => 3258.48142165 [14] => 3249.6099844 [15] => 3936.26707132 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => 606.644736842 [1] => 16.9732283465 [2] => 5.97737556561 [3] => -64.8910891089 [4] => -248.937694704 [5] => 58.7585089141 [6] => 65.9003690037 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 315.875613748 [12] => 105.504587156 [13] => 100.161550889 [14] => -340.093603744 [15] => -546.282245827 ) [ChangeInInventory] => Array ( [0] => 367.932565789 [1] => -2.99527559055 [2] => -31.8778280543 [3] => -41.9292786421 [4] => -225.568535826 [5] => 9.7925445705 [6] => -44.6088560886 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -386.252045827 [12] => -159.021406728 [13] => -329.563812601 [14] => -527.301092044 [15] => -403.641881639 ) [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 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -29.5921052632 [1] => 59.905511811 [2] => -67.7390648567 [3] => 30.9476661952 [4] => 280.436137072 [5] => -435.789303079 [6] => -45.6236162362 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -343.698854337 [12] => 564.220183486 [13] => 51.6962843296 [14] => 42.1216848674 [15] => 110.773899848 ) [ChangeInWorkingCapital] => Array ( [0] => 624.399671053 [1] => 45.9275590551 [2] => -131.494720965 [3] => -117.803394625 [4] => -410.49376947 [5] => -242.867098865 [6] => 152.075645756 [7] => 155.446584939 [8] => -354.463099631 [9] => -366.095723014 [10] => -560.636182903 [11] => -414.075286416 [12] => 510.703363914 [13] => -177.705977383 [14] => -825.27301092 [15] => -839.150227618 ) [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] => 0 ) [PurchaseOfPPE] => Array ( [0] => -529.703947368 [1] => -841.672440945 [2] => -826.820512821 [3] => -619.963224894 [4] => -910.403426791 [5] => -618.918962723 [6] => -602.219557196 [7] => -525 [8] => -474.282287823 [9] => -557.763747454 [10] => -652.087475149 [11] => -581.014729951 [12] => -571.865443425 [13] => -676.89822294 [14] => -755.070202808 [15] => -975.720789074 ) [SaleOfPPE] => Array ( [0] => 2280.59046053 [1] => 931.530708661 [2] => 1052.95022624 [3] => 77.8698727016 [4] => 8023.9423676 [5] => 1544.36142626 [6] => 36.4981549815 [7] => 31.2854640981 [8] => 42.9354243542 [9] => 140.961303462 [10] => 131.212723658 [11] => 22.9132569558 [12] => 218.654434251 [13] => 75.928917609 [14] => 60.8424336973 [15] => 59.1805766313 ) [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 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -1143.14115308 [11] => -166.939443535 [12] => -314.98470948 [13] => -156.704361874 [14] => -2215.28861154 [15] => -977.238239757 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 7.95228628231 [11] => 1.63666121113 [12] => 1.52905198777 [13] => 54.9273021002 [14] => 79.5631825273 [15] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -12.1690427699 [10] => 0 [11] => -39.2798690671 [12] => -65.749235474 [13] => 0 [14] => 0 [15] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 7.95228628231 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 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 ) [CashFromOtherInvestingActivities] => Array ( [0] => 749.674342105 [1] => -874.620472441 [2] => -284.90346908 [3] => -241.59688826 [4] => -5687.98598131 [5] => -265.392220421 [6] => -45.6236162362 [7] => 1637.56917688 [8] => 1038.42619926 [9] => -237.301425662 [10] => -99.4035785288 [11] => -81.8330605565 [12] => 1.42108547152E-14 [13] => 1.6155088853 [14] => -1.5600624025 [15] => -1.13686837722E-13 ) [sloanratio] => Array ( [0] => -0.07 [1] => 0.03 [2] => -0.02 [3] => 0.01 [4] => -0.04 [5] => -0.12 [6] => -0 [7] => -0.07 [8] => -0 [9] => 0.01 [10] => 0.05 [11] => 0.03 [12] => -0.01 [13] => 0.01 [14] => 0.07 [15] => 0.07 ) [dividend_yield] => Array ( [0] => 2.4 [1] => 2.8 [2] => 3.74 [3] => 3.06 [4] => 2.91 [5] => 3.63 [6] => 3.4 [7] => 3.34 [8] => 3.39 [9] => 3.1 [10] => 3.56 [11] => 3.97 [12] => 3.62 [13] => 3.08 [14] => 2.47 [15] => 2.4 ) [current_ratio] => Array ( [0] => 0.98 [1] => 0.88 [2] => 0.99 [3] => 1.03 [4] => 1 [5] => 0.94 [6] => 1.01 [7] => 1.31 [8] => 1.45 [9] => 1.24 [10] => 1.2 [11] => 1.52 [12] => 1.76 [13] => 1.46 [14] => 1.52 [15] => 1.55 ) [quick_ratio] => Array ( [0] => 0.63 [1] => 0.59 [2] => 0.65 [3] => 0.72 [4] => 0.68 [5] => 0.62 [6] => 0.58 [7] => 0.66 [8] => 0.73 [9] => 0.65 [10] => 0.61 [11] => 0.75 [12] => 0.93 [13] => 0.75 [14] => 0.69 [15] => 0.79 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 4.62 [2] => 0.18 [3] => 0.33 [4] => 5.74 [5] => 3.17 [6] => 1.78 [7] => 0.23 [8] => -0.02 [9] => 3.93 [10] => 11.88 [11] => -9.25 [12] => 2.41 [13] => -0 [14] => -0 [15] => 8.86 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 37.45 [2] => -2.95 [3] => 1.28 [4] => -1.27 [5] => -34.35 [6] => 17.66 [7] => -3.38 [8] => 19.61 [9] => 19.8 [10] => 10.66 [11] => -1.89 [12] => -1.76 [13] => 6.91 [14] => 4.29 [15] => 2.99 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 82.06 [2] => 3.63 [3] => 17.71 [4] => 48.03 [5] => -94.84 [6] => 2070.03 [7] => -4.09 [8] => 52.64 [9] => -9.43 [10] => 4.63 [11] => -9.99 [12] => -5.12 [13] => 22.78 [14] => -1.65 [15] => 24.04 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 7.65 [3] => 4.98 [4] => 0 [5] => 7.29 [6] => 6.97 [7] => 5.96 [8] => 6.39 [9] => 6.1 [10] => 7.19 [11] => 7.36 [12] => 6.88 [13] => 6.11 [14] => 5.85 [15] => 6.07 ) [equity2liab_tangbile] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.045 [5] => 0.059 [6] => 0 [7] => 0.005 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.82703213611 [6] => 4.58549222798 [7] => 12.3573573574 [8] => 0 [9] => 18.0347826087 [10] => 3.33263598326 [11] => 1.67116564417 [12] => 1.43009795191 [13] => 1.89051918736 [14] => 2.16786817714 [15] => 2.35024752475 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.64 [5] => 2.66 [6] => 2.65 [7] => 4.39 [8] => 1.5 [9] => 3.56 [10] => 1.99 [11] => 1.82 [12] => 2.03 [13] => 1.55 [14] => 2.07 [15] => 2.82 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 6.22 [5] => 4.53 [6] => 0 [7] => 21.56 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 46.95 [5] => 31.48 [6] => 0 [7] => 494.17 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.84 [6] => 2.02 [7] => 1.82 [8] => 1.82 [9] => 1.96 [10] => 1.21 [11] => 0.99 [12] => 1.1 [13] => 1.54 [14] => 2.04 [15] => 2.24 ) )
Diageo PLC (NYSE:DEO)
Days Inventory
178.69 (As of Dec. 2013)

Diageo PLC's inventory for the six months ended in Dec. 2013 was $7,117 Mil. Diageo PLC's cost of goods sold for the six months ended in Dec. 2013 was $3,624 Mil. Hence, Diageo PLC's days inventory for the six months ended in Dec. 2013 was 178.69.

Diageo PLC's days inventory increased from Dec. 2012 (169.14) to Dec. 2013 (178.69). It might indicate that Diageo PLC's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Diageo PLC's days sales of inventory (DSI) for the six months ended in Dec. 2013 was 66.27.

Inventory turnover measures how fast the company turns over its inventory within a year. Diageo PLC's inventory turnover for the six months ended in Dec. 2013 was 0.51.

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. Diageo PLC's inventory to revenue ratio for the six months ended in Dec. 2013 was 0.73.


Definition

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

Diageo PLC's Days Inventory for the fiscal year that ended in Jun. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=6406.676783/6783.00455235*365
=344.75

Diageo PLC's Days Inventory for the quarter that ended in Dec. 2013 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=7116.96869852/3624.38220758*91
=178.69

* 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).

Diageo PLC's Days Sales of Inventory for the six months ended in Dec. 2013 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=7116.96869852/9772.6523888*91
=66.27

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

Diageo PLC's Inventory Turnover for the six months ended in Dec. 2013 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=3624.38220758 / 7116.96869852
=0.51

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.

Diageo PLC's Inventory to Revenue for the six months ended in Dec. 2013 is calculated as

Inventory to Revenue=Inventory / Revenue
=7116.96869852 / 9772.6523888
=0.73

* 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.

Diageo PLC Annual Data

Jun04Jun05Jun06Jun07Jun08Jun09Jun10Jun11Jun12Jun13
DaysInventory 166.44325.46298.21299.62308.08288.59292.16316.12338.95344.75

Diageo PLC Semi-Annual Data

Jun09Dec09Jun10Dec10Jun11Dec11Jun12Dec12Jun13Dec13
DaysInventory 148.67140.55151.10149.37163.08156.10173.87169.14173.14178.69
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