Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 3.31 [1] => 4.30 [2] => 5.83 [3] => 7.97 [4] => 13.58 [5] => 15.50 [6] => 17.17 [7] => 16.03 [8] => 16.80 [9] => 22.99 [10] => 29.32 [11] => 29.04 [12] => 37.49 [13] => 44.31 [14] => 84.49 [15] => 38.05 [16] => 47.37 [17] => 55.05 [18] => 56.83 [19] => 77.20 ) [price_low] => Array ( [0] => 0.00 [1] => 3.05 [2] => 3.69 [3] => 4.95 [4] => 7.34 [5] => 10.78 [6] => 9.28 [7] => 11.38 [8] => 13.31 [9] => 15.11 [10] => 22.00 [11] => 24.28 [12] => 27.15 [13] => 34.94 [14] => 49.47 [15] => 24.02 [16] => 35.08 [17] => 40.42 [18] => 48.33 [19] => 57.48 ) [BS_share] => Array ( [0] => 933.225 [1] => 476.484 [2] => 544.651 [3] => 589.375 [4] => 575.948 [5] => 584.356 [6] => 567.44 [7] => 571.69 [8] => 609.64 [9] => 614.23 [10] => 617.23 [11] => 616.20 [12] => 615.60 [13] => 636.60 [14] => 639.22 [15] => 645.47 [16] => 656.36 [17] => 687.73 [18] => 687.50 [19] => 697.20 ) [Fiscal Year] => Array ( [0] => Dec94 [1] => Dec95 [2] => Dec96 [3] => Dec97 [4] => Dec98 [5] => Dec99 [6] => Dec00 [7] => Dec01 [8] => Dec02 [9] => Dec03 [10] => Dec04 [11] => Dec05 [12] => Dec06 [13] => Dec07 [14] => Dec08 [15] => Dec09 [16] => Dec10 [17] => Dec11 [18] => Dec12 [19] => Dec13 ) [quarter] => Array ( [0] => 199412 [1] => 199512 [2] => 199612 [3] => 199712 [4] => 199812 [5] => 199912 [6] => 200012 [7] => 200112 [8] => 200212 [9] => 200312 [10] => 200412 [11] => 200512 [12] => 200612 [13] => 200712 [14] => 200812 [15] => 200912 [16] => 201012 [17] => 201112 [18] => 201212 [19] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 933.225 [1] => 476.484 [2] => 544.651 [3] => 589.375 [4] => 575.948 [5] => 584.356 [6] => 581.996 [7] => 607.392 [8] => 633.928 [9] => 646.280 [10] => 655.402 [11] => 655.966 [12] => 650.502 [13] => 658.918 [14] => 671.726 [15] => 671.484 [16] => 683.300 [17] => 701.200 [18] => 713.100 [19] => 711.000 ) [Revenue] => Array ( [0] => 1288.7 [1] => 1486.8 [2] => 2233.2 [3] => 2619.1 [4] => 3047.1 [5] => 3197.2 [6] => 3777.777 [7] => 3782.444 [8] => 4577.232 [9] => 5293.876 [10] => 6889.301 [11] => 7871.498 [12] => 9466.056 [13] => 11025.917 [14] => 12697.456 [15] => 11184.938 [16] => 12550 [17] => 16090.5 [18] => 18260.4 [19] => 19118 ) [COGS] => Array ( [0] => 889.7 [1] => 981.1 [2] => 1327.3 [3] => 1565.2 [4] => 1774.7 [5] => 1834.4 [6] => 2166.01 [7] => 2338.027 [8] => 2791.175 [9] => 3154.809 [10] => 3996.636 [11] => 4467.303 [12] => 5268.996 [13] => 5985.022 [14] => 6757.262 [15] => 5904.718 [16] => 6145.5 [17] => 7913.9 [18] => 8846.1 [19] => 9160.4 ) [Gross Profit] => Array ( [0] => 399 [1] => 505.7 [2] => 905.9 [3] => 1053.9 [4] => 1272.4 [5] => 1362.8 [6] => 1611.767 [7] => 1444.417 [8] => 1786.057 [9] => 2139.067 [10] => 2892.665 [11] => 3404.195 [12] => 4197.06 [13] => 5040.895 [14] => 5940.194 [15] => 5280.22 [16] => 6404.5 [17] => 8176.6 [18] => 9414.3 [19] => 9957.6 ) [SGA] => Array ( [0] => 208.5 [1] => 266.9 [2] => 556.1 [3] => 636.3 [4] => 773.7 [5] => 778.4 [6] => 909.897 [7] => 872.68 [8] => 1091.208 [9] => 1315.572 [10] => 1795.673 [11] => 1777.717 [12] => 2273.227 [13] => 2713.097 [14] => 3345.274 [15] => 3190.211 [16] => 3603.7 [17] => 4607.7 [18] => 5181.2 [19] => 5432.8 ) [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] => 374.307 [12] => 440.002 [13] => 601.424 [14] => 725.443 [15] => 632.651 [16] => 774 [17] => 1018.5 [18] => 1137.9 [19] => 1249.9 ) [DDA] => Array ( [0] => 44.6 [1] => 58.5 [2] => 82.4 [3] => 98.3 [4] => 114.5 [5] => 126.4 [6] => 149.721 [7] => 178.39 [8] => 129.565 [9] => 133.436 [10] => 156.128 [11] => 175.242 [12] => 215.697 [13] => 268.492 [14] => 339.287 [15] => 341.587 [16] => 397.082 [17] => 635 [18] => 839.8 [19] => 895 ) [Operating Income] => Array ( [0] => 145.9 [1] => 180.3 [2] => 267.4 [3] => 319.3 [4] => 384.2 [5] => 458 [6] => 552.149 [7] => 502.011 [8] => 701.122 [9] => 845.995 [10] => 1105.133 [11] => 1247.575 [12] => 1500.21 [13] => 1740.709 [14] => 1869.477 [15] => 1542.476 [16] => 2049.6 [17] => 2617.2 [18] => 3165.1 [19] => 3274.9 ) [other_operating_charges] => Array ( [0] => -44.6 [1] => -58.5 [2] => -82.4 [3] => -98.3 [4] => -114.5 [5] => -126.4 [6] => -149.721 [7] => -69.726 [8] => 6.273 [9] => 22.5 [10] => 8.141 [11] => -4.596 [12] => 16.379 [13] => 14.335 [14] => -2.27373675443E-13 [15] => 85.118 [16] => 22.8 [17] => 66.8 [18] => 69.9 [19] => -4.54747350886E-13 ) [Month End Stock Price] => Array ( [0] => 3.266 [1] => 3.969 [2] => 5.829 [3] => 7.891 [4] => 13.579 [5] => 12.063 [6] => 17.094 [7] => 15.39 [8] => 16.425 [9] => 22.938 [10] => 28.705 [11] => 27.89 [12] => 36.22 [13] => 43.87 [14] => 56.61 [15] => 37.6 [16] => 47.17 [17] => 47.04 [18] => 55.9 [19] => 77.2 ) [mktcap] => Array ( [0] => 3047.91285 [1] => 1891.164996 [2] => 3174.770679 [3] => 4650.758125 [4] => 7820.797892 [5] => 7049.086428 [6] => 9699.81936 [7] => 8798.3091 [8] => 10013.337 [9] => 14089.20774 [10] => 17717.58715 [11] => 17185.818 [12] => 22297.032 [13] => 27927.642 [14] => 36186.2442 [15] => 24269.672 [16] => 30960.5012 [17] => 32350.8192 [18] => 38431.25 [19] => 53823.84 ) [Cash and Equiv] => Array ( [0] => 2 [1] => 7.9 [2] => 26.4 [3] => 70.8 [4] => 47.8 [5] => 260.281 [6] => 176.924 [7] => 706.559 [8] => 810.463 [9] => 1230.156 [10] => 609.115 [11] => 315.551 [12] => 317.81 [13] => 239.108 [14] => 392.854 [15] => 1721.92 [16] => 1632.98 [17] => 537 [18] => 1678.7 [19] => 3115.2 ) [ev_addition] => Array ( [0] => 183.3 [1] => 275.7 [2] => 210 [3] => 128.2 [4] => 455.8 [5] => 114.353 [6] => 618.266 [7] => 485.13 [8] => 499.501 [9] => 68.727 [10] => 741.183 [11] => 726.171 [12] => 2115.906 [13] => 3487.136 [14] => 2226.475 [15] => 1211.289 [16] => 1253.444 [17] => 4835.2 [18] => 3731.8 [19] => 449.9 ) [ev_addition_per_share] => Array ( [0] => 0.196 [1] => 0.579 [2] => 0.386 [3] => 0.218 [4] => 0.791 [5] => 0.196 [6] => 1.09 [7] => 0.849 [8] => 0.819 [9] => 0.112 [10] => 1.201 [11] => 1.178 [12] => 3.437 [13] => 5.478 [14] => 3.483 [15] => 1.877 [16] => 1.91 [17] => 7.031 [18] => 5.428 [19] => 0.645 ) [ev_per_share] => Array ( [0] => 3.466 [1] => 4.549 [2] => 6.219 [3] => 8.111 [4] => 14.369 [5] => 12.263 [6] => 18.184 [7] => 16.24 [8] => 17.245 [9] => 23.048 [10] => 29.905 [11] => 29.07 [12] => 39.66 [13] => 49.35 [14] => 60.09 [15] => 39.48 [16] => 49.08 [17] => 54.07 [18] => 61.33 [19] => 77.85 ) [ev] => Array ( [0] => 3231.21285 [1] => 2166.864996 [2] => 3384.770679 [3] => 4778.958125 [4] => 8276.597892 [5] => 7163.439428 [6] => 10318.08536 [7] => 9283.4391 [8] => 10512.838 [9] => 14157.93474 [10] => 18458.77015 [11] => 17911.989 [12] => 24412.938 [13] => 31414.778 [14] => 38412.7192 [15] => 25480.961 [16] => 32213.9452 [17] => 37186.0192 [18] => 42163.05 [19] => 54273.74 ) [Non Operating Income] => Array ( [0] => -9.3 [1] => -4.6 [2] => 63 [3] => -12.9 [4] => -40.8 [5] => -11.8 [6] => -29.225 [7] => -25.747 [8] => -43.654 [9] => 22.5 [10] => 8.141 [11] => -4.596 [12] => 16.379 [13] => 0 [14] => 0 [15] => 0 [16] => 291 [17] => -32.9 [18] => 0 [19] => 431.3 ) [tax] => Array ( [0] => 54.9 [1] => 67.3 [2] => 96.2 [3] => 117.8 [4] => 124.8 [5] => 167.9 [6] => 198.711 [7] => 178.599 [8] => 223.327 [9] => 260.201 [10] => 311.717 [11] => 332.133 [12] => 319.637 [13] => 423.101 [14] => 431.676 [15] => 273.15 [16] => 511.4 [17] => 512.5 [18] => 711.5 [19] => 871 ) [Pretax Income] => Array ( [0] => 136.6 [1] => 175.7 [2] => 330.4 [3] => 306.4 [4] => 317 [5] => 429.5 [6] => 522.924 [7] => 476.264 [8] => 657.468 [9] => 797.035 [10] => 1057.717 [11] => 1217.742 [12] => 1428.843 [13] => 1637.099 [14] => 1749.307 [15] => 1424.854 [16] => 2229.6 [17] => 2447.8 [18] => 3010.8 [19] => 3566 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 10.089 [10] => 7.568 [11] => 14.707 [12] => 8.008 [13] => 6.092 [14] => 10.004 [15] => 5.034 [16] => 6.1 [17] => 5.1 [18] => 3.2 [19] => 5.7 ) [InterestExpense] => Array ( [0] => -9.3 [1] => -7.2 [2] => -16.8 [3] => -13 [4] => -26.3 [5] => -16.7 [6] => -29.225 [7] => -25.747 [8] => -43.654 [9] => -59.049 [10] => -54.984 [11] => -44.54 [12] => -79.375 [13] => -109.702 [14] => -130.174 [15] => -122.656 [16] => -117.1 [17] => -141.6 [18] => -157.5 [19] => -145.9 ) [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] => 44.6 [1] => 58.5 [2] => 82.4 [3] => 98.3 [4] => 114.5 [5] => 126.4 [6] => 149.721 [7] => 178.39 [8] => 129.565 [9] => 133.436 [10] => 156.128 [11] => 175.242 [12] => 215.697 [13] => 268.492 [14] => 339.287 [15] => 341.587 [16] => 397.082 [17] => 635 [18] => 839.8 [19] => 895 ) [ReconciledDepreciation] => Array ( [0] => 44.6 [1] => 58.5 [2] => 82.4 [3] => 98.3 [4] => 114.5 [5] => 126.4 [6] => 149.72 [7] => 178.39 [8] => 129.57 [9] => 133.44 [10] => 156.13 [11] => 175.24 [12] => 215.7 [13] => 268.49 [14] => 339.29 [15] => 341.59 [16] => 397.08 [17] => 635 [18] => 839.8 [19] => 895 ) [EBIT] => Array ( [0] => 145.9 [1] => 182.9 [2] => 347.2 [3] => 319.4 [4] => 343.3 [5] => 446.2 [6] => 552.149 [7] => 502.011 [8] => 701.122 [9] => 856.084 [10] => 1112.701 [11] => 1262.282 [12] => 1508.218 [13] => 1746.801 [14] => 1879.481 [15] => 1547.51 [16] => 2346.7 [17] => 2589.4 [18] => 3168.3 [19] => 3711.9 ) [EBITDA_morn] => Array ( [0] => 190.5 [1] => 241.4 [2] => 429.6 [3] => 417.7 [4] => 457.8 [5] => 572.6 [6] => 701.87 [7] => 680.401 [8] => 830.687 [9] => 989.52 [10] => 1268.829 [11] => 1437.524 [12] => 1723.915 [13] => 2015.293 [14] => 2218.768 [15] => 1889.097 [16] => 2049.6 [17] => 3224.4 [18] => 4008.1 [19] => 4606.9 ) [EBITDA] => Array ( [0] => 190.5 [1] => 241.4 [2] => 429.6 [3] => 417.7 [4] => 457.8 [5] => 572.6 [6] => 701.87 [7] => 680.401 [8] => 830.687 [9] => 989.52 [10] => 1268.829 [11] => 1437.524 [12] => 1723.915 [13] => 2015.293 [14] => 2218.768 [15] => 1889.097 [16] => 2743.782 [17] => 3224.4 [18] => 4008.1 [19] => 4606.9 ) [EBITDA_1] => Array ( [0] => 190.5 [1] => 241.4 [2] => 429.6 [3] => 417.7 [4] => 457.8 [5] => 572.6 [6] => 701.87 [7] => 680.401 [8] => 830.687 [9] => 989.52 [10] => 1268.829 [11] => 1437.524 [12] => 1723.915 [13] => 2015.293 [14] => 2218.768 [15] => 1889.097 [16] => 2743.782 [17] => 3224.4 [18] => 4008.1 [19] => 4606.9 ) [DDA_new] => Array ( [0] => 44.6 [1] => 58.5 [2] => 82.4 [3] => 98.3 [4] => 114.5 [5] => 126.4 [6] => 149.72 [7] => 178.39 [8] => 129.57 [9] => 133.44 [10] => 156.13 [11] => 175.24 [12] => 215.7 [13] => 268.49 [14] => 339.29 [15] => 341.59 [16] => 397.08 [17] => 635 [18] => 839.8 [19] => 895 ) [EBITDA_new] => Array ( [0] => 190.5 [1] => 241.4 [2] => 429.6 [3] => 417.7 [4] => 457.8 [5] => 572.6 [6] => 701.87 [7] => 680.401 [8] => 830.687 [9] => 989.52 [10] => 1268.829 [11] => 1437.524 [12] => 1723.915 [13] => 2015.293 [14] => 2218.768 [15] => 1889.097 [16] => 2049.6 [17] => 3224.4 [18] => 4008.1 [19] => 4606.9 ) [EBITDA_per_share] => Array ( [0] => 0.2 [1] => 0.51 [2] => 0.79 [3] => 0.71 [4] => 0.79 [5] => 0.98 [6] => 1.21 [7] => 1.12 [8] => 1.31 [9] => 1.53 [10] => 1.94 [11] => 2.19 [12] => 2.65 [13] => 3.06 [14] => 3.3 [15] => 2.81 [16] => 4.02 [17] => 4.6 [18] => 5.62 [19] => 6.48 ) [Operating_Income_per_share] => Array ( [0] => 0.16 [1] => 0.38 [2] => 0.49 [3] => 0.54 [4] => 0.67 [5] => 0.78 [6] => 0.95 [7] => 0.83 [8] => 1.11 [9] => 1.31 [10] => 1.69 [11] => 1.9 [12] => 2.31 [13] => 2.64 [14] => 2.78 [15] => 2.3 [16] => 3 [17] => 3.73 [18] => 4.44 [19] => 4.61 ) [Net Income] => Array ( [0] => 81.7 [1] => 108.4 [2] => 234.2 [3] => 188.6 [4] => 192.2 [5] => 261.6 [6] => 324.213 [7] => 297.665 [8] => 290.391 [9] => 536.834 [10] => 746 [11] => 897.8 [12] => 1122.029 [13] => 1369.904 [14] => 1317.631 [15] => 1151.704 [16] => 1793 [17] => 2172.3 [18] => 2392.2 [19] => 2695 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0.008 [1] => 0.01 [2] => 0.011 [3] => 0.013 [4] => 0.014 [5] => 0.015 [6] => 0.018 [7] => 0.02 [8] => 0.023 [9] => 0.025 [10] => 0.029 [11] => 0.035 [12] => 0.04 [13] => 0.055 [14] => 0.06 [15] => 0.065 [16] => 0.08 [17] => 0.09 [18] => 0.1 [19] => 0.1 ) [Shares Outstanding] => Array ( [0] => 933.225 [1] => 476.484 [2] => 544.651 [3] => 589.375 [4] => 575.948 [5] => 584.356 [6] => 581.996 [7] => 607.392 [8] => 633.928 [9] => 646.280 [10] => 655.402 [11] => 655.966 [12] => 650.502 [13] => 658.918 [14] => 671.726 [15] => 671.484 [16] => 683.300 [17] => 701.200 [18] => 713.100 [19] => 711.000 ) [shares_diluted] => Array ( [0] => 933.225 [1] => 476.484 [2] => 544.651 [3] => 589.375 [4] => 575.948 [5] => 584.356 [6] => 581.996 [7] => 607.392 [8] => 633.928 [9] => 646.280 [10] => 655.402 [11] => 655.966 [12] => 650.502 [13] => 658.918 [14] => 671.726 [15] => 671.484 [16] => 683.300 [17] => 701.200 [18] => 713.100 [19] => 711.000 ) [shares_basic] => Array ( [0] => 933.225 [1] => 471.304 [2] => 532.273 [3] => 571.515 [4] => 559.264 [5] => 567.328 [6] => 569.876 [7] => 574.520 [8] => 600.896 [9] => 613.584 [10] => 617.928 [11] => 617.810 [12] => 615.968 [13] => 622.450 [14] => 638.722 [15] => 641.530 [16] => 653.200 [17] => 676.200 [18] => 693.400 [19] => 696.000 ) [COGS_pct] => Array ( [0] => 0.69 [1] => 0.66 [2] => 0.59 [3] => 0.60 [4] => 0.58 [5] => 0.57 [6] => 0.57 [7] => 0.62 [8] => 0.61 [9] => 0.60 [10] => 0.58 [11] => 0.57 [12] => 0.56 [13] => 0.54 [14] => 0.53 [15] => 0.53 [16] => 0.49 [17] => 0.49 [18] => 0.48 [19] => 0.48 ) [Gross Profit_pct] => Array ( [0] => 30.96 [1] => 34.01 [2] => 40.57 [3] => 40.24 [4] => 41.76 [5] => 42.62 [6] => 42.66 [7] => 38.19 [8] => 39.02 [9] => 40.41 [10] => 41.99 [11] => 43.25 [12] => 44.34 [13] => 45.72 [14] => 46.78 [15] => 47.21 [16] => 51.03 [17] => 50.82 [18] => 51.56 [19] => 52.08 ) [SGA_pct] => Array ( [0] => 16.18 [1] => 17.95 [2] => 24.90 [3] => 24.29 [4] => 25.39 [5] => 24.35 [6] => 24.09 [7] => 23.07 [8] => 23.84 [9] => 24.85 [10] => 26.06 [11] => 22.58 [12] => 24.01 [13] => 24.61 [14] => 26.35 [15] => 28.52 [16] => 28.71 [17] => 28.64 [18] => 28.37 [19] => 28.42 ) [Interest Expense_pct] => Array ( [0] => -0.72 [1] => -0.48 [2] => -0.75 [3] => -0.50 [4] => -0.86 [5] => -0.52 [6] => -0.77 [7] => -0.68 [8] => -0.95 [9] => -1.12 [10] => -0.80 [11] => -0.57 [12] => -0.84 [13] => -0.99 [14] => -1.03 [15] => -1.10 [16] => -0.93 [17] => -0.88 [18] => -0.86 [19] => -0.76 ) [Pretax Income_pct] => Array ( [0] => 10.60 [1] => 11.82 [2] => 14.79 [3] => 11.70 [4] => 10.40 [5] => 13.43 [6] => 13.84 [7] => 12.59 [8] => 14.36 [9] => 15.06 [10] => 15.35 [11] => 15.47 [12] => 15.09 [13] => 14.85 [14] => 13.78 [15] => 12.74 [16] => 17.77 [17] => 15.21 [18] => 16.49 [19] => 18.65 ) [Net Income_pct] => Array ( [0] => 6.34 [1] => 7.29 [2] => 10.49 [3] => 7.20 [4] => 6.31 [5] => 8.18 [6] => 8.58 [7] => 7.87 [8] => 6.34 [9] => 10.14 [10] => 10.83 [11] => 11.41 [12] => 11.85 [13] => 12.42 [14] => 10.38 [15] => 10.30 [16] => 14.29 [17] => 13.50 [18] => 13.10 [19] => 14.10 ) [DaysSalesOutstanding] => Array ( [0] => 54.78 [1] => 55.16 [2] => 43.59 [3] => 56.29 [4] => 58.16 [5] => 62.19 [6] => 68.04 [7] => 56.48 [8] => 60.53 [9] => 59.85 [10] => 65.22 [11] => 65.28 [12] => 63.8 [13] => 65.69 [14] => 54.46 [15] => 62.55 [16] => 64.54 [17] => 69.18 [18] => 65.31 [19] => 65.9 ) [DaysInventory] => Array ( [0] => 58.42 [1] => 75.11 [2] => 56.15 [3] => 61.82 [4] => 69.41 [5] => 64.6 [6] => 77.62 [7] => 63.73 [8] => 63.5 [9] => 62.04 [10] => 64.29 [11] => 67.43 [12] => 68.49 [13] => 72.79 [14] => 61.7 [15] => 61.38 [16] => 72.77 [17] => 82.16 [18] => 74.82 [19] => 71.06 ) [Payable] => Array ( [0] => 94.6 [1] => 92.3 [2] => 110.2 [3] => 152.1 [4] => 161.8 [5] => 213.209 [6] => 262.095 [7] => 235.501 [8] => 366.587 [9] => 472.994 [10] => 612.066 [11] => 782.854 [12] => 932.87 [13] => 1125.6 [14] => 1108.961 [15] => 1051.487 [16] => 1215.818 [17] => 1422.4 [18] => 1740.8 [19] => 2003.1 ) [DaysPayable] => Array ( [0] => 26.79 [1] => 22.66 [2] => 18.01 [3] => 21.2 [4] => 19.38 [5] => 24.34 [6] => 25.32 [7] => 22.73 [8] => 29.23 [9] => 32.61 [10] => 32.43 [11] => 36.3 [12] => 35.97 [13] => 37.26 [14] => 31.88 [15] => 34.31 [16] => 35.36 [17] => 32.27 [18] => 34.8 [19] => 38.24 ) [InventoryTurnover] => Array ( [0] => 6.25 [1] => 4.86 [2] => 6.5 [3] => 5.9 [4] => 5.26 [5] => 5.65 [6] => 4.7 [7] => 5.73 [8] => 5.75 [9] => 5.88 [10] => 5.68 [11] => 5.41 [12] => 5.33 [13] => 5.01 [14] => 5.92 [15] => 5.95 [16] => 5.02 [17] => 4.44 [18] => 4.88 [19] => 5.14 ) [Accts Rec.] => Array ( [0] => 193.4 [1] => 224.7 [2] => 266.7 [3] => 403.9 [4] => 485.5 [5] => 544.738 [6] => 704.214 [7] => 585.318 [8] => 759.028 [9] => 868.097 [10] => 1231.065 [11] => 1407.858 [12] => 1654.725 [13] => 1984.384 [14] => 1894.585 [15] => 1916.831 [16] => 2218.975 [17] => 3049.9 [18] => 3267.3 [19] => 3451.6 ) [Inventory] => Array ( [0] => 142.4 [1] => 201.9 [2] => 204.2 [3] => 265.1 [4] => 337.5 [5] => 324.673 [6] => 460.61 [7] => 408.236 [8] => 485.587 [9] => 536.227 [10] => 703.996 [11] => 825.263 [12] => 988.709 [13] => 1193.615 [14] => 1142.309 [15] => 993.016 [16] => 1225.151 [17] => 1781.4 [18] => 1813.4 [19] => 1783.5 ) [inventory2sales] => Array ( [0] => 0.11 [1] => 0.136 [2] => 0.091 [3] => 0.101 [4] => 0.111 [5] => 0.102 [6] => 0.122 [7] => 0.108 [8] => 0.106 [9] => 0.101 [10] => 0.102 [11] => 0.105 [12] => 0.104 [13] => 0.108 [14] => 0.09 [15] => 0.089 [16] => 0.098 [17] => 0.111 [18] => 0.099 [19] => 0.093 ) [Total Current Assets] => Array ( [0] => 388.7 [1] => 466.5 [2] => 546.7 [3] => 832.1 [4] => 931.7 [5] => 1202.117 [6] => 1474.306 [7] => 1874.615 [8] => 2387.266 [9] => 2942.151 [10] => 2918.69 [11] => 2945.019 [12] => 3436.739 [13] => 4049.767 [14] => 4187.119 [15] => 5220.628 [16] => 5729.513 [17] => 6272.4 [18] => 7587.8 [19] => 9113.7 ) [Other Current Assets] => Array ( [0] => 50.9 [1] => 32 [2] => 49.4 [3] => 92.3 [4] => 60.9 [5] => 72.425 [6] => 132.558 [7] => 174.502 [8] => 332.188 [9] => 307.671 [10] => 374.514 [11] => 396.347 [12] => 475.495 [13] => 632.66 [14] => 757.371 [15] => 588.861 [16] => 652.407 [17] => 904.1 [18] => 828.4 [19] => 763.4 ) [Net PPE] => Array ( [0] => 273.1 [1] => 291.9 [2] => 319.6 [3] => 403.5 [4] => 510.2 [5] => 500.189 [6] => 575.531 [7] => 533.572 [8] => 597.379 [9] => 573.365 [10] => 752.966 [11] => 748.172 [12] => 868.623 [13] => 1108.634 [14] => 1108.653 [15] => 1143.331 [16] => 1192.303 [17] => 2101 [18] => 2140.9 [19] => 2211.3 ) [Intangibles] => Array ( [0] => 442.7 [1] => 608.1 [2] => 792.8 [3] => 863.4 [4] => 1299.6 [5] => 1292.289 [6] => 1863.9 [7] => 2292.657 [8] => 3007.704 [9] => 3341.972 [10] => 4730.532 [11] => 5309.138 [12] => 8258.563 [13] => 11805.984 [14] => 11730.003 [15] => 12473.426 [16] => 14082.904 [17] => 20314.5 [18] => 21806 [19] => 22285.9 ) [Total Assets] => Array ( [0] => 1134.9 [1] => 1486 [2] => 1765.1 [3] => 2183.9 [4] => 2840.9 [5] => 3047.071 [6] => 4031.679 [7] => 4820.483 [8] => 6029.145 [9] => 6890.05 [10] => 8493.893 [11] => 9163.109 [12] => 12864.151 [13] => 17471.935 [14] => 17490.128 [15] => 19595.42 [16] => 22217.13 [17] => 29949.5 [18] => 32941 [19] => 34672.2 ) [Other Long-Term Assets] => Array ( [0] => 30.4 [1] => 119.5 [2] => 106 [3] => 84.9 [4] => 99.4 [5] => 52.476 [6] => 117.942 [7] => 119.639 [8] => 36.796 [9] => 32.562 [10] => 91.705 [11] => 160.78 [12] => 300.226 [13] => 507.55 [14] => 464.353 [15] => 758.035 [16] => 1212.41 [17] => 1261.6 [18] => 1406.3 [19] => 1061.3 ) [Total Assets Non-liquid] => Array ( [0] => 1132.9 [1] => 1478.1 [2] => 1738.7 [3] => 2113.1 [4] => 2793.1 [5] => 2786.79 [6] => 3854.755 [7] => 4113.924 [8] => 5218.682 [9] => 5659.894 [10] => 7884.778 [11] => 8847.558 [12] => 12546.341 [13] => 17232.827 [14] => 17097.274 [15] => 17873.5 [16] => 20584.15 [17] => 29412.5 [18] => 31262.3 [19] => 31557 ) [HardAssets] => Array ( [0] => 690.2 [1] => 870 [2] => 945.9 [3] => 1249.7 [4] => 1493.5 [5] => 1494.501 [6] => 1990.855 [7] => 1821.267 [8] => 2210.978 [9] => 2317.922 [10] => 3154.246 [11] => 3538.42 [12] => 4287.778 [13] => 5426.843 [14] => 5367.271 [15] => 5400.074 [16] => 6501.246 [17] => 9098 [18] => 9456.3 [19] => 9271.1 ) [Accts Payable] => Array ( [0] => 94.6 [1] => 92.3 [2] => 110.2 [3] => 152.1 [4] => 161.8 [5] => 213.209 [6] => 262.095 [7] => 944.938 [8] => 1152.77 [9] => 1365.618 [10] => 1777.523 [11] => 2084.635 [12] => 2448.859 [13] => 2569.373 [14] => 2678.938 [15] => 2716.774 [16] => 3263.993 [17] => 4073.6 [18] => 2576.7 [19] => 2895 ) [Short-Term Debt] => Array ( [0] => 68.8 [1] => 15 [2] => 16.8 [3] => 35.9 [4] => 59.7 [5] => 33.597 [6] => 81.633 [7] => 72.356 [8] => 112.542 [9] => 14.385 [10] => 424.763 [11] => 183.951 [12] => 10.855 [13] => 330.48 [14] => 66.159 [15] => 44.186 [16] => 40.761 [17] => 98.4 [18] => 55.5 [19] => 62.3 ) [ShortTermDebt_without_lease] => Array ( [0] => 68.8 [1] => 15 [2] => 16.8 [3] => 35.9 [4] => 59.7 [5] => 33.597 [6] => 81.633 [7] => 72.356 [8] => 112.542 [9] => 14.385 [10] => 424.763 [11] => 183.951 [12] => 10.855 [13] => 330.48 [14] => 66.159 [15] => 44.186 [16] => 40.761 [17] => 98.4 [18] => 55.5 [19] => 62.3 ) [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] => 61.756 [17] => 67 [18] => 67.4 [19] => 66.1 ) [Total Current Liabilities] => Array ( [0] => 396.2 [1] => 404.1 [2] => 474.6 [3] => 580.3 [4] => 701.2 [5] => 708.786 [6] => 1018.54 [7] => 1017.294 [8] => 1265.312 [9] => 1380.003 [10] => 2202.286 [11] => 2268.586 [12] => 2459.714 [13] => 2899.853 [14] => 2745.097 [15] => 2760.96 [16] => 3304.754 [17] => 4172 [18] => 4206.1 [19] => 4527.4 ) [Other Current Liab.] => Array ( [0] => 232.8 [1] => 296.8 [2] => 347.6 [3] => 392.3 [4] => 479.7 [5] => 461.98 [6] => 674.812 [7] => 0 [8] => 0 [9] => 0 [10] => 2.27373675443E-13 [11] => -4.54747350886E-13 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 1573.9 [19] => 1570.1 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.54 [6] => 1.556 [7] => 1.573 [8] => 1.665 [9] => 1.677 [10] => 3.369 [11] => 3.385 [12] => 3.412 [13] => 0 [14] => 0 [15] => 3.589 [16] => 7.295 [17] => 7.6 [18] => 7.7 [19] => 7.9 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 420.036 [6] => 364.426 [7] => 375.279 [8] => 915.562 [9] => 999.786 [10] => 1052.154 [11] => 861.875 [12] => 1027.454 [13] => 1718.716 [14] => 1812.963 [15] => 2074.501 [16] => 2412.401 [17] => 3877.2 [18] => 3688.1 [19] => 4157.6 ) [Retained Earnings] => Array ( [0] => 200.7 [1] => 304.4 [2] => 506.8 [3] => 806.2 [4] => 1069.6 [5] => 1321.283 [6] => 1635.481 [7] => 1921.47 [8] => 2198.345 [9] => 2719.853 [10] => 3448.122 [11] => 4324.369 [12] => 5421.809 [13] => 6820.756 [14] => 8095.155 [15] => 9205.142 [16] => 10945.928 [17] => 13056.9 [18] => 15379.9 [19] => 18005.3 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Equity] => Array ( [0] => 476.1 [1] => 586.3 [2] => 800.3 [3] => 1139.2 [4] => 1400.8 [5] => 1708.754 [6] => 1942.333 [7] => 2228.586 [8] => 3009.599 [9] => 3646.709 [10] => 4619.682 [11] => 5080.35 [12] => 6644.66 [13] => 9085.688 [14] => 9808.562 [15] => 11630.176 [16] => 13711.01 [17] => 16904.8 [18] => 19016.5 [19] => 22385.3 ) [Long-Term Debt] => Array ( [0] => 116.5 [1] => 268.6 [2] => 219.6 [3] => 163.1 [4] => 443.9 [5] => 341.037 [6] => 713.557 [7] => 1119.333 [8] => 1197.422 [9] => 1284.498 [10] => 925.535 [11] => 857.771 [12] => 2422.861 [13] => 3395.764 [14] => 2553.17 [15] => 2889.023 [16] => 2783.907 [17] => 5206.8 [18] => 5287.6 [19] => 3436.7 ) [Total Liabilities] => Array ( [0] => 658.8 [1] => 899.7 [2] => 964.8 [3] => 1044.7 [4] => 1440.1 [5] => 1338.317 [6] => 2089.346 [7] => 2591.897 [8] => 3019.546 [9] => 3243.341 [10] => 3874.211 [11] => 4082.759 [12] => 6219.491 [13] => 8386.247 [14] => 7681.566 [15] => 7965.244 [16] => 8506.12 [17] => 13044.7 [18] => 13924.5 [19] => 12286.9 ) [Other Long-Term Liab.] => Array ( [0] => 146.1 [1] => 227 [2] => 270.6 [3] => 301.3 [4] => 295 [5] => 288.494 [6] => 357.249 [7] => 455.27 [8] => 556.812 [9] => 578.84 [10] => 746.39 [11] => 956.402 [12] => 1336.916 [13] => 2090.63 [14] => 2383.299 [15] => 2315.261 [16] => 2417.459 [17] => 3665.9 [18] => 4430.8 [19] => 4322.8 ) [Cash and Equiv_pct] => Array ( [0] => 0.18 [1] => 0.53 [2] => 1.50 [3] => 3.24 [4] => 1.68 [5] => 8.54 [6] => 4.39 [7] => 14.66 [8] => 13.44 [9] => 17.85 [10] => 7.17 [11] => 3.44 [12] => 2.47 [13] => 1.37 [14] => 2.25 [15] => 8.79 [16] => 7.35 [17] => 1.79 [18] => 5.10 [19] => 8.98 ) [Accts Rec._pct] => Array ( [0] => 17.04 [1] => 15.12 [2] => 15.11 [3] => 18.49 [4] => 17.09 [5] => 17.88 [6] => 17.47 [7] => 12.14 [8] => 12.59 [9] => 12.60 [10] => 14.49 [11] => 15.36 [12] => 12.86 [13] => 11.36 [14] => 10.83 [15] => 9.78 [16] => 9.99 [17] => 10.18 [18] => 9.92 [19] => 9.95 ) [Inventory_pct] => Array ( [0] => 12.55 [1] => 13.59 [2] => 11.57 [3] => 12.14 [4] => 11.88 [5] => 10.66 [6] => 11.42 [7] => 8.47 [8] => 8.05 [9] => 7.78 [10] => 8.29 [11] => 9.01 [12] => 7.69 [13] => 6.83 [14] => 6.53 [15] => 5.07 [16] => 5.51 [17] => 5.95 [18] => 5.50 [19] => 5.14 ) [Other Current Assets_pct] => Array ( [0] => 4.48 [1] => 2.15 [2] => 2.80 [3] => 4.23 [4] => 2.14 [5] => 2.38 [6] => 3.29 [7] => 3.62 [8] => 5.51 [9] => 4.47 [10] => 4.41 [11] => 4.33 [12] => 3.70 [13] => 3.62 [14] => 4.33 [15] => 3.01 [16] => 2.94 [17] => 3.02 [18] => 2.51 [19] => 2.20 ) [Total Current Assets_pct] => Array ( [0] => 34.25 [1] => 31.39 [2] => 30.97 [3] => 38.10 [4] => 32.80 [5] => 39.45 [6] => 36.57 [7] => 38.89 [8] => 39.60 [9] => 42.70 [10] => 34.36 [11] => 32.14 [12] => 26.72 [13] => 23.18 [14] => 23.94 [15] => 26.64 [16] => 25.79 [17] => 20.94 [18] => 23.03 [19] => 26.29 ) [Net PPE_pct] => Array ( [0] => 24.06 [1] => 19.64 [2] => 18.11 [3] => 18.48 [4] => 17.96 [5] => 16.42 [6] => 14.28 [7] => 11.07 [8] => 9.91 [9] => 8.32 [10] => 8.86 [11] => 8.17 [12] => 6.75 [13] => 6.35 [14] => 6.34 [15] => 5.83 [16] => 5.37 [17] => 7.02 [18] => 6.50 [19] => 6.38 ) [Intangibles_pct] => Array ( [0] => 39.01 [1] => 40.92 [2] => 44.92 [3] => 39.53 [4] => 45.75 [5] => 42.41 [6] => 46.23 [7] => 47.56 [8] => 49.89 [9] => 48.50 [10] => 55.69 [11] => 57.94 [12] => 64.20 [13] => 67.57 [14] => 67.07 [15] => 63.65 [16] => 63.39 [17] => 67.83 [18] => 66.20 [19] => 64.28 ) [Other Long-Term Assets_pct] => Array ( [0] => 2.68 [1] => 8.04 [2] => 6.01 [3] => 3.89 [4] => 3.50 [5] => 1.72 [6] => 2.93 [7] => 2.48 [8] => 0.61 [9] => 0.47 [10] => 1.08 [11] => 1.75 [12] => 2.33 [13] => 2.90 [14] => 2.65 [15] => 3.87 [16] => 5.46 [17] => 4.21 [18] => 4.27 [19] => 3.06 ) [Accts Payable_pct] => Array ( [0] => 8.34 [1] => 6.21 [2] => 6.24 [3] => 6.96 [4] => 5.70 [5] => 7.00 [6] => 6.50 [7] => 19.60 [8] => 19.12 [9] => 19.82 [10] => 20.93 [11] => 22.75 [12] => 19.04 [13] => 14.71 [14] => 15.32 [15] => 13.86 [16] => 14.69 [17] => 13.60 [18] => 7.82 [19] => 8.35 ) [Short-Term Debt_pct] => Array ( [0] => 6.06 [1] => 1.01 [2] => 0.95 [3] => 1.64 [4] => 2.10 [5] => 1.10 [6] => 2.02 [7] => 1.50 [8] => 1.87 [9] => 0.21 [10] => 5.00 [11] => 2.01 [12] => 0.08 [13] => 1.89 [14] => 0.38 [15] => 0.23 [16] => 0.18 [17] => 0.33 [18] => 0.17 [19] => 0.18 ) [Other Current Liab._pct] => Array ( [0] => 20.51 [1] => 19.97 [2] => 19.69 [3] => 17.96 [4] => 16.89 [5] => 15.16 [6] => 16.74 [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] => 4.78 [19] => 4.53 ) [Total Current Liabilities_pct] => Array ( [0] => 34.91 [1] => 27.19 [2] => 26.89 [3] => 26.57 [4] => 24.68 [5] => 23.26 [6] => 25.26 [7] => 21.10 [8] => 20.99 [9] => 20.03 [10] => 25.93 [11] => 24.76 [12] => 19.12 [13] => 16.60 [14] => 15.70 [15] => 14.09 [16] => 14.87 [17] => 13.93 [18] => 12.77 [19] => 13.06 ) [Long-Term Debt_pct] => Array ( [0] => 10.27 [1] => 18.08 [2] => 12.44 [3] => 7.47 [4] => 15.63 [5] => 11.19 [6] => 17.70 [7] => 23.22 [8] => 19.86 [9] => 18.64 [10] => 10.90 [11] => 9.36 [12] => 18.83 [13] => 19.44 [14] => 14.60 [15] => 14.74 [16] => 12.53 [17] => 17.39 [18] => 16.05 [19] => 9.91 ) [Other Long-Term Liab._pct] => Array ( [0] => 12.87 [1] => 15.28 [2] => 15.33 [3] => 13.80 [4] => 10.38 [5] => 9.47 [6] => 8.86 [7] => 9.44 [8] => 9.24 [9] => 8.40 [10] => 8.79 [11] => 10.44 [12] => 10.39 [13] => 11.97 [14] => 13.63 [15] => 11.82 [16] => 10.88 [17] => 12.24 [18] => 13.45 [19] => 12.47 ) [Total Liabilities_pct] => Array ( [0] => 58.05 [1] => 60.55 [2] => 54.66 [3] => 47.84 [4] => 50.69 [5] => 43.92 [6] => 51.82 [7] => 53.77 [8] => 50.08 [9] => 47.07 [10] => 45.61 [11] => 44.56 [12] => 48.35 [13] => 48.00 [14] => 43.92 [15] => 40.65 [16] => 38.29 [17] => 43.56 [18] => 42.27 [19] => 35.44 ) [netcash] => Array ( [0] => -0.7 [1] => -1.87 [2] => -1.72 [3] => -1.65 [4] => -2.42 [5] => -1.84 [6] => -3.37 [7] => -3.3 [8] => -3.62 [9] => -3.28 [10] => -5.29 [11] => -6.11 [12] => -9.59 [13] => -12.8 [14] => -11.4 [15] => -9.67 [16] => -10.47 [17] => -18.19 [18] => -17.81 [19] => -13.16 ) [NCAV] => Array ( [0] => -0.47 [1] => -1.31 [2] => -1.17 [3] => -0.91 [4] => -1.49 [5] => -0.87 [6] => -2.03 [7] => -2.17 [8] => -2.29 [9] => -1.78 [10] => -3.22 [11] => -3.73 [12] => -6.77 [13] => -9.52 [14] => -8.29 [15] => -6.68 [16] => -7 [17] => -13.57 [18] => -12.93 [19] => -8.16 ) [NCAV_real] => Array ( [0] => -0.29 [1] => -0.91 [2] => -0.77 [3] => -0.36 [4] => -0.88 [5] => -0.23 [6] => -1.08 [7] => -1.25 [8] => -1.04 [9] => -0.49 [10] => -1.55 [11] => -1.85 [12] => -4.52 [13] => -6.81 [14] => -5.47 [15] => -4.25 [16] => -4.23 [17] => -9.85 [18] => -9.22 [19] => -4.55 ) [Book Value Per Share] => Array ( [0] => 0.51 [1] => 1.23 [2] => 1.47 [3] => 1.93 [4] => 2.43 [5] => 2.92 [6] => 3.42 [7] => 3.9 [8] => 4.94 [9] => 5.94 [10] => 7.48 [11] => 8.24 [12] => 10.79 [13] => 14.27 [14] => 15.34 [15] => 18.02 [16] => 20.89 [17] => 24.58 [18] => 27.66 [19] => 32.11 ) [Tangibles_book_per_share] => Array ( [0] => 0.04 [1] => -0.05 [2] => 0.01 [3] => 0.47 [4] => 0.18 [5] => 0.71 [6] => 0.14 [7] => -0.11 [8] => 0 [9] => 0.5 [10] => -0.18 [11] => -0.37 [12] => -2.62 [13] => -4.27 [14] => -3.01 [15] => -1.31 [16] => -0.57 [17] => -4.96 [18] => -4.06 [19] => 0.14 ) [deb2equity] => Array ( [0] => 0.389 [1] => 0.484 [2] => 0.295 [3] => 0.175 [4] => 0.36 [5] => 0.219 [6] => 0.409 [7] => 0.535 [8] => 0.435 [9] => 0.356 [10] => 0.292 [11] => 0.205 [12] => 0.366 [13] => 0.41 [14] => 0.267 [15] => 0.252 [16] => 0.206 [17] => 0.314 [18] => 0.281 [19] => 0.156 ) [debt2rev_totaldebt] => Array ( [0] => 185.3 [1] => 283.6 [2] => 236.4 [3] => 199 [4] => 503.6 [5] => 374.634 [6] => 795.19 [7] => 1191.689 [8] => 1309.964 [9] => 1298.883 [10] => 1350.298 [11] => 1041.722 [12] => 2433.716 [13] => 3726.244 [14] => 2619.329 [15] => 2933.209 [16] => 2824.668 [17] => 5305.2 [18] => 5343.1 [19] => 3499 ) [debt2rev] => Array ( [0] => 0.144 [1] => 0.191 [2] => 0.106 [3] => 0.076 [4] => 0.165 [5] => 0.117 [6] => 0.21 [7] => 0.315 [8] => 0.286 [9] => 0.245 [10] => 0.196 [11] => 0.132 [12] => 0.257 [13] => 0.338 [14] => 0.206 [15] => 0.262 [16] => 0.225 [17] => 0.33 [18] => 0.293 [19] => 0.183 ) [cogs2rev] => Array ( [0] => 0.69 [1] => 0.66 [2] => 0.59 [3] => 0.60 [4] => 0.58 [5] => 0.57 [6] => 0.57 [7] => 0.62 [8] => 0.61 [9] => 0.60 [10] => 0.58 [11] => 0.57 [12] => 0.56 [13] => 0.54 [14] => 0.53 [15] => 0.53 [16] => 0.49 [17] => 0.49 [18] => 0.48 [19] => 0.48 ) [inventory2rev] => Array ( [0] => 0.11 [1] => 0.136 [2] => 0.091 [3] => 0.101 [4] => 0.111 [5] => 0.102 [6] => 0.122 [7] => 0.108 [8] => 0.106 [9] => 0.101 [10] => 0.102 [11] => 0.105 [12] => 0.104 [13] => 0.108 [14] => 0.09 [15] => 0.089 [16] => 0.098 [17] => 0.111 [18] => 0.099 [19] => 0.093 ) [ar2asset] => Array ( [0] => 0.17 [1] => 0.151 [2] => 0.151 [3] => 0.185 [4] => 0.171 [5] => 0.179 [6] => 0.175 [7] => 0.121 [8] => 0.126 [9] => 0.126 [10] => 0.145 [11] => 0.154 [12] => 0.129 [13] => 0.114 [14] => 0.108 [15] => 0.098 [16] => 0.1 [17] => 0.102 [18] => 0.099 [19] => 0.1 ) [cash2asset] => Array ( [0] => 0.002 [1] => 0.005 [2] => 0.015 [3] => 0.032 [4] => 0.017 [5] => 0.085 [6] => 0.044 [7] => 0.147 [8] => 0.134 [9] => 0.179 [10] => 0.072 [11] => 0.034 [12] => 0.025 [13] => 0.014 [14] => 0.022 [15] => 0.088 [16] => 0.074 [17] => 0.018 [18] => 0.051 [19] => 0.09 ) [equity2asset] => Array ( [0] => 0.42 [1] => 0.395 [2] => 0.453 [3] => 0.522 [4] => 0.493 [5] => 0.561 [6] => 0.482 [7] => 0.462 [8] => 0.499 [9] => 0.529 [10] => 0.544 [11] => 0.554 [12] => 0.517 [13] => 0.52 [14] => 0.561 [15] => 0.594 [16] => 0.617 [17] => 0.564 [18] => 0.577 [19] => 0.646 ) [equity2liab_tangbile] => Array ( [0] => 0.051 [1] => 0 [2] => 0.008 [3] => 0.264 [4] => 0.07 [5] => 0.311 [6] => 0.038 [7] => 0 [8] => 0.001 [9] => 0.094 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0.008 ) [ppe2asset] => Array ( [0] => 0.241 [1] => 0.196 [2] => 0.181 [3] => 0.185 [4] => 0.18 [5] => 0.164 [6] => 0.143 [7] => 0.111 [8] => 0.099 [9] => 0.083 [10] => 0.089 [11] => 0.082 [12] => 0.068 [13] => 0.063 [14] => 0.063 [15] => 0.058 [16] => 0.054 [17] => 0.07 [18] => 0.065 [19] => 0.064 ) [interest2rev] => Array ( [0] => -0.722 [1] => -0.484 [2] => -0.752 [3] => -0.496 [4] => -0.863 [5] => -0.522 [6] => -0.774 [7] => -0.681 [8] => -0.954 [9] => -1.115 [10] => -0.798 [11] => -0.566 [12] => -0.839 [13] => -0.995 [14] => -1.025 [15] => -1.097 [16] => -0.933 [17] => -0.88 [18] => -0.863 [19] => -0.763 ) [std2asset] => Array ( [0] => 0.349 [1] => 0.272 [2] => 0.269 [3] => 0.266 [4] => 0.247 [5] => 0.233 [6] => 0.253 [7] => 0.211 [8] => 0.21 [9] => 0.2 [10] => 0.259 [11] => 0.248 [12] => 0.191 [13] => 0.166 [14] => 0.157 [15] => 0.141 [16] => 0.149 [17] => 0.139 [18] => 0.128 [19] => 0.131 ) [ltd2asset] => Array ( [0] => 0.103 [1] => 0.181 [2] => 0.124 [3] => 0.075 [4] => 0.156 [5] => 0.112 [6] => 0.177 [7] => 0.232 [8] => 0.199 [9] => 0.186 [10] => 0.109 [11] => 0.094 [12] => 0.188 [13] => 0.194 [14] => 0.146 [15] => 0.147 [16] => 0.125 [17] => 0.174 [18] => 0.161 [19] => 0.099 ) [turnover] => Array ( [0] => 1.136 [1] => 1.001 [2] => 1.265 [3] => 1.199 [4] => 1.073 [5] => 1.049 [6] => 0.937 [7] => 0.785 [8] => 0.759 [9] => 0.768 [10] => 0.811 [11] => 0.859 [12] => 0.736 [13] => 0.631 [14] => 0.726 [15] => 0.571 [16] => 0.565 [17] => 0.537 [18] => 0.554 [19] => 0.551 ) [CF_Net Income] => Array ( [0] => 81.7 [1] => 108.4 [2] => 234.2 [3] => 188.6 [4] => 192.2 [5] => 261.6 [6] => 324.213 [7] => 297.665 [8] => 290.391 [9] => 536.834 [10] => 746 [11] => 897.8 [12] => 1122.029 [13] => 1369.904 [14] => 1317.631 [15] => 1151.704 [16] => 1793 [17] => 2172.3 [18] => 2392.2 [19] => 2695 ) [buybackratio] => Array ( [0] => -0.01 [1] => -0.03 [2] => -0.04 [3] => -0.05 [4] => -0.16 [5] => -0.34 [6] => -0.08 [7] => -0.09 [8] => -1.76 [9] => -0.09 [10] => -0.06 [11] => -0.07 [12] => -0.09 [13] => -0.54 [14] => -0.06 [15] => -0.15 [16] => -0.1 [17] => -0.51 [18] => -0.09 [19] => -0.07 ) [grahamnumber] => Array ( [0] => 0.27 [1] => 0 [2] => 0.3 [3] => 1.84 [4] => 1.15 [5] => 2.68 [6] => 1.33 [7] => 0 [8] => 0.22 [9] => 3.12 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 3.52 ) [CF_DDA] => Array ( [0] => 44.6 [1] => 58.5 [2] => 82.4 [3] => 98.3 [4] => 114.5 [5] => 126.4 [6] => 149.721 [7] => 178.39 [8] => 129.565 [9] => 133.436 [10] => 156.128 [11] => 175.242 [12] => 215.697 [13] => 268.492 [14] => 339.287 [15] => 341.587 [16] => 397.082 [17] => 635 [18] => 839.8 [19] => 895 ) [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] => 144.4 [1] => 174.2 [2] => 254 [3] => 343.2 [4] => 352.7 [5] => 419.1 [6] => 512.245 [7] => 608.471 [8] => 710.347 [9] => 861.544 [10] => 1033.216 [11] => 1203.801 [12] => 1547.251 [13] => 1645.775 [14] => 1859.029 [15] => 1800.834 [16] => 2084.351 [17] => 2626.3 [18] => 3415 [19] => 3585.3 ) [Cash Flow from Others] => Array ( [0] => 30.7 [1] => 42.4 [2] => -95.7 [3] => 0.1 [4] => 0 [5] => 2.13162820728E-14 [6] => -2.13162820728E-14 [7] => 0 [8] => 143.75 [9] => 0 [10] => 8.103 [11] => 9.845 [12] => 70.89 [13] => 19.814 [14] => 86 [15] => 2.601 [16] => -225.683 [17] => -28.6 [18] => 182.3 [19] => 7.6 ) [Cash Flow_PPE] => Array ( [0] => -40.6 [1] => -59.2 [2] => -155.4 [3] => -244.2 [4] => -617.7 [5] => -153.7 [6] => -88.503 [7] => -80.585 [8] => 13.598 [9] => -55.769 [10] => -85.012 [11] => -100.95 [12] => -126.423 [13] => -146.534 [14] => -192.695 [15] => -182.457 [16] => -215.769 [17] => -325.9 [18] => -458.3 [19] => -551.5 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -706.794 [7] => -406.988 [8] => -1158.129 [9] => -312.283 [10] => -1591.719 [11] => -885.083 [12] => -2656.035 [13] => -3576.562 [14] => -423.208 [15] => -703.511 [16] => -2129.652 [17] => -6210.8 [18] => -1796.8 [19] => -249.8 ) [Cash Flow_CPEX] => Array ( [0] => -54.5 [1] => -59.2 [2] => -310.4 [3] => -244.2 [4] => -634 [5] => -153.7 [6] => -88.503 [7] => -80.585 [8] => -65.43 [9] => -80.343 [10] => -115.906 [11] => -119.733 [12] => -136.411 [13] => -162.071 [14] => -193.783 [15] => -188.547 [16] => -217.328 [17] => -334.5 [18] => -458.3 [19] => -551.5 ) [Cash Flow from Investing] => Array ( [0] => -198.7 [1] => -267.1 [2] => -155.4 [3] => -244.2 [4] => -617.7 [5] => -153.7 [6] => -795.297 [7] => -487.573 [8] => -1144.531 [9] => -368.052 [10] => -1633.631 [11] => -965.406 [12] => -2769.37 [13] => -3445.759 [14] => -567.399 [15] => -942.941 [16] => -2288.879 [17] => -5847.3 [18] => -1887.6 [19] => -552.5 ) [Net Issuance of Stock] => Array ( [0] => 1 [1] => 3.6 [2] => -3.2 [3] => -71.1 [4] => 28.4 [5] => 87.9 [6] => -55.594 [7] => 10.87 [8] => 512.105 [9] => 50.497 [10] => 45.957 [11] => -197.765 [12] => 98.415 [13] => 615.542 [14] => 8.265 [15] => 174.233 [16] => 178.406 [17] => 1112.5 [18] => -436.4 [19] => 177.4 ) [Issuance of Stock] => Array ( [0] => 1 [1] => 3.6 [2] => 8.9 [3] => 9.1 [4] => 30.5 [5] => 87.9 [6] => 26.58 [7] => 28.169 [8] => 512.105 [9] => 50.497 [10] => 45.957 [11] => 59.931 [12] => 98.415 [13] => 733.028 [14] => 82.43 [15] => 174.233 [16] => 178.406 [17] => 1112.5 [18] => 212 [19] => 177.4 ) [Net Issuance of Debt] => Array ( [0] => 51.7 [1] => 98.3 [2] => -55.4 [3] => -10.8 [4] => 214.9 [5] => -129.9 [6] => 266.09 [7] => 410.516 [8] => 17.708 [9] => -145.509 [10] => -66.281 [11] => -292.242 [12] => 1145.015 [13] => 1130.903 [14] => -1092.259 [15] => 274.716 [16] => -9.388 [17] => 1037.4 [18] => 134.4 [19] => -1731.1 ) [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] => -3.4 [1] => -4.7 [2] => -11.2 [3] => -14.5 [4] => -12.8 [5] => -9.9 [6] => -10.015 [7] => -11.676 [8] => -13.516 [9] => -15.326 [10] => -17.731 [11] => -21.553 [12] => -24.589 [13] => -34.275 [14] => -38.259 [15] => -41.717 [16] => -52.214 [17] => -61.3 [18] => -86.4 [19] => -52.1 ) [Cash from Financing] => Array ( [0] => 49.3 [1] => 97.2 [2] => -69.8 [3] => -96.5 [4] => 230.5 [5] => -51.8 [6] => 200.481 [7] => 409.71 [8] => 516.297 [9] => -110.338 [10] => -38.055 [11] => -511.56 [12] => 1218.841 [13] => 1712.17 [14] => -1122.253 [15] => 407.232 [16] => 116.804 [17] => 2088.6 [18] => -388.4 [19] => -1605.8 ) [Other Financing] => Array ( [0] => -5.77315972805E-15 [1] => 6.2172489379E-15 [2] => 0 [3] => -0.1 [4] => -3.5527136788E-15 [5] => 0.1 [6] => 2.13162820728E-14 [7] => -3.90798504668E-14 [8] => 3.73034936274E-14 [9] => -7.1054273576E-15 [10] => 7.1054273576E-15 [11] => 3.5527136788E-15 [12] => -2.13162820728E-13 [13] => 2.13162820728E-14 [14] => 8.52651282912E-14 [15] => 1.42108547152E-14 [16] => 0 [17] => -1.84741111298E-13 [18] => 2.84217094304E-14 [19] => -4.97379915032E-14 ) [Net Change in Cash] => Array ( [0] => -4.8 [1] => 4.3 [2] => 28.5 [3] => 1.1 [4] => -32.8 [5] => 212.5 [6] => -83.357 [7] => 529.635 [8] => 103.904 [9] => 419.693 [10] => -621.041 [11] => -293.564 [12] => 2.259 [13] => -78.702 [14] => 153.746 [15] => 1329.066 [16] => -88.94 [17] => -1096 [18] => 1141.7 [19] => 1436.5 ) [NetChangeinCash_others] => Array ( [0] => 0.2 [1] => 2.84217094304E-14 [2] => -0.3 [3] => -1.4 [4] => 1.7 [5] => -1.1 [6] => -0.786 [7] => -0.973 [8] => 21.791 [9] => 36.539 [10] => 17.429 [11] => -20.399 [12] => 5.537 [13] => 9.112 [14] => -15.631 [15] => 63.941 [16] => -1.216 [17] => 36.4 [18] => 2.7 [19] => 9.5 ) [total_freecashflow] => Array ( [0] => 89.9 [1] => 115 [2] => -56.4 [3] => 99 [4] => -281.3 [5] => 265.4 [6] => 423.742 [7] => 527.886 [8] => 644.917 [9] => 781.201 [10] => 917.31 [11] => 1084.068 [12] => 1410.84 [13] => 1483.704 [14] => 1665.246 [15] => 1612.287 [16] => 1867.023 [17] => 2291.8 [18] => 2956.7 [19] => 3033.8 ) [CF_Net Income_pct] => Array ( [0] => 56.58 [1] => 62.23 [2] => 92.20 [3] => 54.95 [4] => 54.49 [5] => 62.42 [6] => 63.29 [7] => 48.92 [8] => 40.88 [9] => 62.31 [10] => 72.20 [11] => 74.58 [12] => 72.52 [13] => 83.24 [14] => 70.88 [15] => 63.95 [16] => 86.02 [17] => 82.71 [18] => 70.05 [19] => 75.17 ) [CF_DDA_pct] => Array ( [0] => 45 [1] => 59 [2] => 82 [3] => 98 [4] => 115 [5] => 126 [6] => 150 [7] => 178 [8] => 130 [9] => 133 [10] => 156 [11] => 175 [12] => 216 [13] => 268 [14] => 339 [15] => 342 [16] => 397 [17] => 635 [18] => 840 [19] => 895 ) [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] => -37.74 [1] => -33.98 [2] => -122.20 [3] => -71.15 [4] => -179.76 [5] => -36.67 [6] => -17.28 [7] => -13.24 [8] => -9.21 [9] => -9.33 [10] => -11.22 [11] => -9.95 [12] => -8.82 [13] => -9.85 [14] => -10.42 [15] => -10.47 [16] => -10.43 [17] => -12.74 [18] => -13.42 [19] => -15.38 ) [Cash Flow from Investing_pct] => Array ( [0] => -137.60 [1] => -153.33 [2] => -61.18 [3] => -71.15 [4] => -175.13 [5] => -36.67 [6] => -155.26 [7] => -80.13 [8] => -161.12 [9] => -42.72 [10] => -158.11 [11] => -80.20 [12] => -178.99 [13] => -209.37 [14] => -30.52 [15] => -52.36 [16] => -109.81 [17] => -222.64 [18] => -55.27 [19] => -15.41 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.69 [1] => 2.07 [2] => -1.26 [3] => -20.72 [4] => 8.05 [5] => 20.97 [6] => -10.85 [7] => 1.79 [8] => 72.09 [9] => 5.86 [10] => 4.45 [11] => -16.43 [12] => 6.36 [13] => 37.40 [14] => 0.44 [15] => 9.68 [16] => 8.56 [17] => 42.36 [18] => -12.78 [19] => 4.95 ) [Net Issuance of Debt_pct] => Array ( [0] => 35.80 [1] => 56.43 [2] => -21.81 [3] => -3.15 [4] => 60.93 [5] => -30.99 [6] => 51.95 [7] => 67.47 [8] => 2.49 [9] => -16.89 [10] => -6.42 [11] => -24.28 [12] => 74.00 [13] => 68.72 [14] => -58.75 [15] => 15.25 [16] => -0.45 [17] => 39.50 [18] => 3.94 [19] => -48.28 ) [Dividends_pct] => Array ( [0] => -2.35 [1] => -2.70 [2] => -4.41 [3] => -4.22 [4] => -3.63 [5] => -2.36 [6] => -1.96 [7] => -1.92 [8] => -1.90 [9] => -1.78 [10] => -1.72 [11] => -1.79 [12] => -1.59 [13] => -2.08 [14] => -2.06 [15] => -2.32 [16] => -2.51 [17] => -2.33 [18] => -2.53 [19] => -1.45 ) [Other Financing_pct] => Array ( [0] => 34.14 [1] => 55.80 [2] => -27.48 [3] => -28.12 [4] => 65.35 [5] => -12.36 [6] => 39.14 [7] => 67.33 [8] => 72.68 [9] => -12.81 [10] => -3.68 [11] => -42.50 [12] => 78.77 [13] => 104.03 [14] => -60.37 [15] => 22.61 [16] => 5.60 [17] => 79.53 [18] => -11.37 [19] => -44.79 ) [Cash from Financing_pct] => Array ( [0] => 34.14 [1] => 55.80 [2] => -27.48 [3] => -28.09 [4] => 65.35 [5] => -12.38 [6] => 39.14 [7] => 67.33 [8] => 72.68 [9] => -12.81 [10] => -3.68 [11] => -42.50 [12] => 78.77 [13] => 104.03 [14] => -60.37 [15] => 22.61 [16] => 5.60 [17] => 79.53 [18] => -11.37 [19] => -44.79 ) [Net Change in Cash_pct] => Array ( [0] => -3.32 [1] => 2.47 [2] => 11.22 [3] => 0.32 [4] => -9.30 [5] => 50.70 [6] => -16.27 [7] => 87.04 [8] => 14.63 [9] => 48.71 [10] => -60.11 [11] => -24.39 [12] => 0.15 [13] => -4.78 [14] => 8.27 [15] => 73.80 [16] => -4.27 [17] => -41.73 [18] => 33.43 [19] => 40.07 ) [total_freecashflow_pct] => Array ( [0] => 62.26 [1] => 66.02 [2] => -22.20 [3] => 28.85 [4] => -79.76 [5] => 63.33 [6] => 82.72 [7] => 86.76 [8] => 90.79 [9] => 90.67 [10] => 88.78 [11] => 90.05 [12] => 91.18 [13] => 90.15 [14] => 89.58 [15] => 89.53 [16] => 89.57 [17] => 87.26 [18] => 86.58 [19] => 84.62 ) [per share rev] => Array ( [0] => 1.38 [1] => 3.12 [2] => 4.1 [3] => 4.44 [4] => 5.29 [5] => 5.47 [6] => 6.49 [7] => 6.23 [8] => 7.22 [9] => 8.19 [10] => 10.51 [11] => 12 [12] => 14.55 [13] => 16.73 [14] => 18.9 [15] => 16.66 [16] => 18.37 [17] => 22.95 [18] => 25.61 [19] => 26.89 ) [per share eps] => Array ( [0] => 0.088 [1] => 0.228 [2] => 0.43 [3] => 0.32 [4] => 0.333 [5] => 0.448 [6] => 0.558 [7] => 0.503 [8] => 0.47 [9] => 0.843 [10] => 1.15 [11] => 1.38 [12] => 1.74 [13] => 2.095 [14] => 1.975 [15] => 1.73 [16] => 2.64 [17] => 3.11 [18] => 3.36 [19] => 3.8 ) [eps_nri] => Array ( [0] => 0.09 [1] => 0.22 [2] => 0.28 [3] => 0.32 [4] => 0.33 [5] => 0.45 [6] => 0.56 [7] => 0.49 [8] => 0.7 [9] => 0.84 [10] => 1.15 [11] => 1.36 [12] => 1.72 [13] => 1.86 [14] => 1.98 [15] => 1.72 [16] => 2.53 [17] => 2.77 [18] => 3.23 [19] => 3.8 ) [per share_freecashflow] => Array ( [0] => 0.1 [1] => 0.24 [2] => -0.1 [3] => 0.17 [4] => -0.49 [5] => 0.45 [6] => 0.73 [7] => 0.87 [8] => 1.02 [9] => 1.21 [10] => 1.4 [11] => 1.65 [12] => 2.17 [13] => 2.25 [14] => 2.48 [15] => 2.4 [16] => 2.73 [17] => 3.27 [18] => 4.15 [19] => 4.27 ) [ROE] => Array ( [0] => 17.16 [1] => 18.49 [2] => 29.26 [3] => 16.56 [4] => 13.72 [5] => 15.31 [6] => 16.69 [7] => 13.36 [8] => 9.65 [9] => 14.72 [10] => 16.15 [11] => 17.67 [12] => 16.89 [13] => 15.08 [14] => 13.43 [15] => 9.9 [16] => 13.08 [17] => 12.85 [18] => 12.58 [19] => 12.04 ) [payout] => Array ( [0] => 0.091 [1] => 0.044 [2] => 0.026 [3] => 0.041 [4] => 0.042 [5] => 0.033 [6] => 0.032 [7] => 0.04 [8] => 0.049 [9] => 0.03 [10] => 0.025 [11] => 0.025 [12] => 0.023 [13] => 0.026 [14] => 0.03 [15] => 0.038 [16] => 0.03 [17] => 0.029 [18] => 0.03 [19] => 0.026 ) [ROA] => Array ( [0] => 7.2 [1] => 7.29 [2] => 13.27 [3] => 8.64 [4] => 6.77 [5] => 8.59 [6] => 8.04 [7] => 6.18 [8] => 4.82 [9] => 7.79 [10] => 8.78 [11] => 9.8 [12] => 8.72 [13] => 7.84 [14] => 7.53 [15] => 5.88 [16] => 8.07 [17] => 7.25 [18] => 7.26 [19] => 7.77 ) [ROC_capital] => Array ( [0] => 712.7 [1] => 790.4 [2] => 915.7 [3] => 1327.9 [4] => 1502.8 [5] => 1774.731 [6] => 2182.395 [7] => 2582.689 [8] => 3316.833 [9] => 3823.187 [10] => 4046.17 [11] => 4089.538 [12] => 4780.857 [13] => 5791.061 [14] => 6053.143 [15] => 6952.82 [16] => 7574.223 [17] => 9277.5 [18] => 10557.1 [19] => 12088.4 ) [ROC] => Array ( [0] => 11.46 [1] => 13.71 [2] => 25.58 [3] => 14.2 [4] => 12.79 [5] => 14.74 [6] => 14.86 [7] => 11.53 [8] => 8.76 [9] => 14.04 [10] => 18.44 [11] => 21.95 [12] => 23.47 [13] => 23.66 [14] => 21.77 [15] => 16.56 [16] => 23.67 [17] => 23.41 [18] => 22.66 [19] => 22.29 ) [ROC_JOEL_capital] => Array ( [0] => 332.4 [1] => 361.4 [2] => 382.1 [3] => 620.4 [4] => 752.6 [5] => 766.836 [6] => 936.006 [7] => 756.69 [8] => 1021.412 [9] => 919.742 [10] => 1285.018 [11] => 1293.005 [12] => 1538.693 [13] => 2349.92 [14] => 2223.98 [15] => 1925.265 [16] => 2024.843 [17] => 3762.8 [18] => 3899.4 [19] => 3744.7 ) [ROC_JOEL] => Array ( [0] => 43.89 [1] => 49.89 [2] => 69.98 [3] => 51.47 [4] => 51.05 [5] => 59.73 [6] => 58.99 [7] => 66.34 [8] => 68.64 [9] => 91.98 [10] => 86 [11] => 96.49 [12] => 97.5 [13] => 74.08 [14] => 84.06 [15] => 80.12 [16] => 101.22 [17] => 69.55 [18] => 81.17 [19] => 87.45 ) [ROC_JOEL_new] => Array ( [0] => 43.63 [1] => 49.53 [2] => 84.99 [3] => 46.21 [4] => 42.89 [5] => 48.15 [6] => 49.61 [7] => 53.08 [8] => 56.08 [9] => 72.28 [10] => 68.29 [11] => 78.47 [12] => 81.24 [13] => 67.47 [14] => 71.82 [15] => 62.29 [16] => 88.48 [17] => 60.22 [18] => 65.84 [19] => 78.97 ) [grossmargin] => Array ( [0] => 30.96 [1] => 34.01 [2] => 40.57 [3] => 40.24 [4] => 41.76 [5] => 42.62 [6] => 42.66 [7] => 38.19 [8] => 39.02 [9] => 40.41 [10] => 41.99 [11] => 43.25 [12] => 44.34 [13] => 45.72 [14] => 46.78 [15] => 47.21 [16] => 51.03 [17] => 50.82 [18] => 51.56 [19] => 52.08 ) [pretaxmargin] => Array ( [0] => 10.6 [1] => 11.82 [2] => 14.79 [3] => 11.7 [4] => 10.4 [5] => 13.43 [6] => 13.84 [7] => 12.59 [8] => 14.36 [9] => 15.06 [10] => 15.35 [11] => 15.47 [12] => 15.09 [13] => 14.85 [14] => 13.78 [15] => 12.74 [16] => 17.77 [17] => 15.21 [18] => 16.49 [19] => 18.65 ) [operatingmargin] => Array ( [0] => 11.32 [1] => 12.13 [2] => 11.97 [3] => 12.19 [4] => 12.61 [5] => 14.33 [6] => 14.62 [7] => 13.27 [8] => 15.32 [9] => 15.98 [10] => 16.04 [11] => 15.85 [12] => 15.85 [13] => 15.79 [14] => 14.72 [15] => 13.79 [16] => 16.33 [17] => 16.27 [18] => 17.33 [19] => 17.13 ) [netmargin] => Array ( [0] => 6.34 [1] => 7.29 [2] => 10.49 [3] => 7.2 [4] => 6.31 [5] => 8.18 [6] => 8.58 [7] => 7.87 [8] => 6.34 [9] => 10.14 [10] => 10.83 [11] => 11.41 [12] => 11.85 [13] => 12.42 [14] => 10.38 [15] => 10.3 [16] => 14.29 [17] => 13.5 [18] => 13.1 [19] => 14.1 ) [pettm] => Array ( [0] => 23.840 [1] => 17.180 [2] => 13.100 [3] => 24.280 [4] => 40.660 [5] => 26.870 [6] => 31.080 [7] => 30.780 [8] => 36.990 [9] => 27.310 [10] => 25.050 [11] => 20.250 [12] => 20.880 [13] => 21.000 [14] => 28.690 [15] => 21.810 [16] => 17.870 [17] => 15.120 [18] => 16.640 [19] => 20.340 ) [penri] => Array ( [0] => 0.00 [1] => 16.54 [2] => 20.82 [3] => 23.91 [4] => 39.94 [5] => 26.81 [6] => 31.08 [7] => 30.78 [8] => 21.90 [9] => 27.31 [10] => 24.96 [11] => 20.21 [12] => 21.06 [13] => 23.59 [14] => 28.59 [15] => 21.99 [16] => 18.79 [17] => 16.98 [18] => 17.31 [19] => 20.32 ) [pe] => Array ( [0] => 23.840 [1] => 17.180 [2] => 13.100 [3] => 24.280 [4] => 40.660 [5] => 26.870 [6] => 31.080 [7] => 30.780 [8] => 36.990 [9] => 27.310 [10] => 25.050 [11] => 20.250 [12] => 20.880 [13] => 21.000 [14] => 28.690 [15] => 21.810 [16] => 17.870 [17] => 15.120 [18] => 16.640 [19] => 20.340 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 122.100 [7] => 0.000 [8] => 0.000 [9] => 46.980 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 7.13 [6] => 6.64 [7] => 8.09 [8] => 8.69 [9] => 8.48 [10] => 13.64 [11] => 22.25 [12] => 34.9 [13] => 34.41 [14] => 32.59 [15] => 17.27 [16] => 21.18 [17] => 29.09 [18] => 48.64 [19] => 77.94 ) [pfcf] => Array ( [0] => 40.830 [1] => 16.540 [2] => 582.900 [3] => 43.840 [4] => 0.000 [5] => 26.220 [6] => 23.740 [7] => 17.490 [8] => 16.260 [9] => 18.960 [10] => 20.500 [11] => 16.800 [12] => 16.690 [13] => 19.580 [14] => 22.830 [15] => 15.730 [16] => 11.940 [17] => 14.430 [18] => 13.470 [19] => 18.120 ) [ps] => Array ( [0] => 1.480 [1] => 1.260 [2] => 1.470 [3] => 1.840 [4] => 2.590 [5] => 2.210 [6] => 2.650 [7] => 2.440 [8] => 2.280 [9] => 2.800 [10] => 2.730 [11] => 2.320 [12] => 2.470 [13] => 2.610 [14] => 2.990 [15] => 2.260 [16] => 2.570 [17] => 2.050 [18] => 2.180 [19] => 2.870 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.138 [6] => 0.124 [7] => 0.224 [8] => 0.41 [9] => 0.684 [10] => 0.894 [11] => 1.088 [12] => 1.278 [13] => 1.496 [14] => 1.762 [15] => 2.002 [16] => 2.206 [17] => 2.664 [18] => 2.924 [19] => 3.304 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 15.840 [6] => 12.080 [7] => 16.180 [8] => 11.580 [9] => 10.090 [10] => 11.860 [11] => 16.120 [12] => 20.290 [13] => 18.500 [14] => 16.460 [15] => 10.100 [16] => 8.440 [17] => 10.500 [18] => 15.060 [19] => 20.510 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 16.900 [6] => 13.050 [7] => 17.810 [8] => 13.870 [9] => 14.250 [10] => 15.690 [11] => 20.190 [12] => 24.310 [13] => 22.690 [14] => 18.780 [15] => 17.480 [16] => 13.960 [17] => 15.630 [18] => 20.280 [19] => 25.830 ) [zscore] => Array ( [0] => 8.700 [1] => 2.950 [2] => 5.020 [3] => 5.340 [4] => 5.240 [5] => 5.440 [6] => 4.830 [7] => 3.900 [8] => 3.820 [9] => 4.560 [10] => 4.610 [11] => 4.560 [12] => 3.910 [13] => 3.550 [14] => 4.600 [15] => 3.430 [16] => 3.880 [17] => 2.970 [18] => 3.270 [19] => 4.390 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 6 [4] => 6 [5] => 7 [6] => 6 [7] => 5 [8] => 7 [9] => 7 [10] => 7 [11] => 6 [12] => 7 [13] => 4 [14] => 7 [15] => 5 [16] => 7 [17] => 5 [18] => 7 [19] => 7 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -2.480 [3] => -2.330 [4] => -2.530 [5] => -2.580 [6] => -2.460 [7] => -2.870 [8] => -2.450 [9] => -2.600 [10] => -2.230 [11] => -2.460 [12] => -2.510 [13] => -2.340 [14] => -2.620 [15] => -2.620 [16] => -2.710 [17] => -2.200 [18] => -2.570 [19] => -2.570 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.29 [7] => 0.38 [8] => 0.46 [9] => 0.54 [10] => 0.69 [11] => 0.86 [12] => 1.06 [13] => 1.35 [14] => 1.59 [15] => 1.75 [16] => 2.01 [17] => 2.32 [18] => 2.59 [19] => 2.88 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 32.140 [6] => 39.480 [7] => 34.110 [8] => 35.830 [9] => 42.220 [10] => 41.460 [11] => 32.510 [12] => 34.090 [13] => 32.440 [14] => 35.680 [15] => 21.440 [16] => 23.510 [17] => 20.290 [18] => 21.570 [19] => 26.760 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 3.340 [6] => 4.780 [7] => 6.700 [8] => 9.900 [9] => 12.710 [10] => 19.020 [11] => 22.930 [12] => 28.430 [13] => 34.320 [14] => 39.020 [15] => 42.620 [16] => 47.060 [17] => 52.010 [18] => 62.340 [19] => 74.620 ) [medpsvalue] => Array ( [0] => 5.24 [1] => 7.76 [2] => 9.77 [3] => 10.58 [4] => 12.92 [5] => 13.46 [6] => 15.89 [7] => 15.55 [8] => 17.74 [9] => 20.15 [10] => 25.85 [11] => 29.52 [12] => 36.04 [13] => 41.28 [14] => 46.52 [15] => 40.98 [16] => 45.19 [17] => 56.33 [18] => 63.03 [19] => 66.12 ) [ev2rev] => Array ( [0] => 6.070 [1] => 1.430 [2] => 2.050 [3] => 2.350 [4] => 2.760 [5] => 2.230 [6] => 2.730 [7] => 2.450 [8] => 2.300 [9] => 2.670 [10] => 2.680 [11] => 2.280 [12] => 2.560 [13] => 2.840 [14] => 3.030 [15] => 2.280 [16] => 2.570 [17] => 2.310 [18] => 2.310 [19] => 2.840 ) [ev2ebitda] => Array ( [0] => 41.070 [1] => 8.840 [2] => 10.650 [3] => 13.840 [4] => 18.300 [5] => 12.450 [6] => 14.700 [7] => 13.640 [8] => 12.660 [9] => 14.370 [10] => 14.550 [11] => 12.460 [12] => 14.500 [13] => 15.550 [14] => 17.310 [15] => 13.490 [16] => 10.980 [17] => 11.530 [18] => 10.520 [19] => 11.780 ) [ev2ebit] => Array ( [0] => 53.620 [1] => 11.820 [2] => 17.100 [3] => 18.260 [4] => 21.890 [5] => 15.560 [6] => 18.690 [7] => 18.490 [8] => 14.990 [9] => 16.740 [10] => 16.700 [11] => 14.360 [12] => 16.200 [13] => 18.000 [14] => 20.550 [15] => 16.520 [16] => 15.720 [17] => 14.210 [18] => 13.320 [19] => 16.570 ) [earning_yield_greenblatt] => Array ( [0] => 1.86 [1] => 8.46 [2] => 5.85 [3] => 5.48 [4] => 4.57 [5] => 6.43 [6] => 5.35 [7] => 5.41 [8] => 6.67 [9] => 5.97 [10] => 5.99 [11] => 6.96 [12] => 6.17 [13] => 5.56 [14] => 4.87 [15] => 6.05 [16] => 6.36 [17] => 7.04 [18] => 7.51 [19] => 6.04 ) [p2medpsvalue] => Array ( [0] => 0.62 [1] => 0.51 [2] => 0.6 [3] => 0.75 [4] => 1.05 [5] => 0.9 [6] => 1.08 [7] => 0.99 [8] => 0.93 [9] => 1.14 [10] => 1.11 [11] => 0.94 [12] => 1 [13] => 1.06 [14] => 1.22 [15] => 0.92 [16] => 1.04 [17] => 0.84 [18] => 0.89 [19] => 1.17 ) [p2grahamnumber] => Array ( [0] => 12.1 [1] => 0 [2] => 19.43 [3] => 4.29 [4] => 11.81 [5] => 4.5 [6] => 12.85 [7] => 0 [8] => 74.66 [9] => 7.35 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 21.93 ) [p2tangible_book] => Array ( [0] => 81.65 [1] => 0 [2] => 582.9 [3] => 16.79 [4] => 75.44 [5] => 16.99 [6] => 122.1 [7] => 0 [8] => 0 [9] => 45.88 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 551.43 ) [pb] => Array ( [0] => 6.4 [1] => 3.23 [2] => 3.97 [3] => 4.09 [4] => 5.59 [5] => 4.13 [6] => 5 [7] => 3.95 [8] => 3.32 [9] => 3.86 [10] => 3.84 [11] => 3.38 [12] => 3.36 [13] => 3.07 [14] => 3.69 [15] => 2.09 [16] => 2.26 [17] => 1.91 [18] => 2.02 [19] => 2.4 ) [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] => 1288.7 [1] => 1486.8 [2] => 2233.2 [3] => 2619.1 [4] => 3047.1 [5] => 3197.2 [6] => 3777.777 [7] => 3782.444 [8] => 4577.232 [9] => 5293.876 [10] => 6889.301 [11] => 7871.498 [12] => 9466.056 [13] => 11025.917 [14] => 12697.456 [15] => 11184.938 [16] => 12550 [17] => 16090.5 [18] => 18260.4 [19] => 19118 ) [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] => 44.6 [1] => 58.5 [2] => 82.4 [3] => 98.3 [4] => 114.5 [5] => 126.4 [6] => 149.721 [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] => 9.3 [1] => 7.2 [2] => 16.8 [3] => 13 [4] => 26.3 [5] => 16.7 [6] => 29.225 [7] => 25.747 [8] => 43.654 [9] => 59.049 [10] => 54.984 [11] => 44.54 [12] => 79.375 [13] => 109.702 [14] => 130.174 [15] => 122.656 [16] => 117.1 [17] => 141.6 [18] => 157.5 [19] => 145.9 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 2 [1] => 7.9 [2] => 26.4 [3] => 70.8 [4] => 47.8 [5] => 260.281 [6] => 176.924 [7] => 706.559 [8] => 810.463 [9] => 1230.156 [10] => 609.115 [11] => 315.551 [12] => 317.81 [13] => 239.108 [14] => 392.854 [15] => 1721.92 [16] => 1632.98 [17] => 537 [18] => 1678.7 [19] => 3115.2 ) [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] => 223.7 [1] => 353.4 [2] => 359.6 [3] => 442.3 [4] => 497.8 [5] => 449.574 [6] => 711.11 [7] => 702.377 [8] => 854.571 [9] => 876.46 [10] => 1170.215 [11] => 1382.39 [12] => 1764.43 [13] => 2333.825 [14] => 2364.033 [15] => 2339.912 [16] => 3089.968 [17] => 3947.1 [18] => 4048.1 [19] => 3608.2 ) [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] => 94.6 [1] => 92.3 [2] => 110.2 [3] => 152.1 [4] => 161.8 [5] => 213.209 [6] => 262.095 [7] => 944.938 [8] => 1152.77 [9] => 1365.618 [10] => 1777.523 [11] => 2084.635 [12] => 2448.859 [13] => 2569.373 [14] => 2678.938 [15] => 2716.774 [16] => 3263.993 [17] => 4073.6 [18] => 2576.7 [19] => 2895 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 68.8 [1] => 15 [2] => 16.8 [3] => 35.9 [4] => 59.7 [5] => 33.597 [6] => 81.633 [7] => 72.356 [8] => 112.542 [9] => 14.385 [10] => 424.763 [11] => 183.951 [12] => 10.855 [13] => 330.48 [14] => 66.159 [15] => 44.186 [16] => 40.761 [17] => 98.4 [18] => 55.5 [19] => 62.3 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 730 [19] => 686.5 ) [BS_other_liabilities_Insurance] => Array ( [0] => 378.9 [1] => 523.8 [2] => 618.2 [3] => 693.6 [4] => 774.7 [5] => 750.474 [6] => 1032.061 [7] => 455.27 [8] => 556.812 [9] => 578.84 [10] => 746.39 [11] => 956.402 [12] => 1336.916 [13] => 2090.63 [14] => 2383.299 [15] => 2315.261 [16] => 2417.459 [17] => 3665.9 [18] => 5274.7 [19] => 5206.4 ) [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] => -9.3 [1] => -7.2 [2] => -16.8 [3] => -13 [4] => -26.3 [5] => -16.7 [6] => -29.225 [7] => -25.747 [8] => -43.654 [9] => -48.96 [10] => -47.416 [11] => -29.833 [12] => -71.367 [13] => -103.61 [14] => -120.17 [15] => -117.622 [16] => -111 [17] => -136.5 [18] => -154.3 [19] => -140.2 ) [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] => -253.1 [1] => -325.4 [2] => -638.5 [3] => -734.6 [4] => -888.2 [5] => -904.8 [6] => -1059.618 [7] => -1051.07 [8] => -1220.773 [9] => -1449.008 [10] => -1951.801 [11] => -1952.959 [12] => -2488.924 [13] => -2981.589 [14] => -3684.561 [15] => -3531.798 [16] => -4000.782 [17] => -5242.7 [18] => -6021 [19] => -6327.8 ) [BS_MoneyMarket] => Array ( [0] => -2 [1] => -7.9 [2] => -26.4 [3] => -70.8 [4] => -47.8 [5] => -260.281 [6] => -176.924 [7] => -706.559 [8] => -810.463 [9] => -1230.156 [10] => -609.115 [11] => -315.551 [12] => -317.81 [13] => -239.108 [14] => -392.854 [15] => -1721.92 [16] => -1632.98 [17] => -537 [18] => -1678.7 [19] => -3115.2 ) [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] => 225.7 [1] => 361.3 [2] => 386 [3] => 513.1 [4] => 545.6 [5] => 709.855 [6] => 888.034 [7] => 1408.936 [8] => 1665.034 [9] => 2106.616 [10] => 1779.33 [11] => 1697.941 [12] => 2082.24 [13] => 2572.933 [14] => 2756.887 [15] => 4061.832 [16] => 4722.948 [17] => 4484.1 [18] => 5726.8 [19] => 6723.4 ) [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] => 378.9 [1] => 523.8 [2] => 618.2 [3] => 693.6 [4] => 774.7 [5] => 750.474 [6] => 1032.061 [7] => 455.27 [8] => 556.812 [9] => 578.84 [10] => 746.39 [11] => 956.402 [12] => 1336.916 [13] => 2090.63 [14] => 2383.299 [15] => 2315.261 [16] => 2417.459 [17] => 3665.9 [18] => 6004.7 [19] => 5892.9 ) [cash2debt] => Array ( [0] => 0.011 [1] => 0.028 [2] => 0.112 [3] => 0.356 [4] => 0.095 [5] => 0.695 [6] => 0.222 [7] => 0.593 [8] => 0.619 [9] => 0.947 [10] => 0.451 [11] => 0.303 [12] => 0.131 [13] => 0.064 [14] => 0.15 [15] => 0.587 [16] => 0.578 [17] => 0.101 [18] => 0.314 [19] => 0.89 ) [interest_coverage] => Array ( [0] => 15.69 [1] => 25.04 [2] => 15.92 [3] => 24.56 [4] => 14.61 [5] => 27.43 [6] => 18.89 [7] => 19.5 [8] => 16.06 [9] => 14.33 [10] => 20.1 [11] => 28.01 [12] => 18.9 [13] => 15.87 [14] => 14.36 [15] => 12.58 [16] => 17.5 [17] => 18.48 [18] => 20.1 [19] => 22.45 ) [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] => -54.9 [1] => -67.3 [2] => -96.2 [3] => -117.8 [4] => -124.8 [5] => -167.9 [6] => -198.711 [7] => -178.599 [8] => -223.327 [9] => -260.201 [10] => -311.717 [11] => -332.133 [12] => -319.637 [13] => -423.101 [14] => -431.676 [15] => -273.15 [16] => -511.4 [17] => -512.5 [18] => -711.5 [19] => -871 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 69.726 [8] => -6.273 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => -69.9 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 81.7 [1] => 105.8 [2] => 154.4 [3] => 188.6 [4] => 192.2 [5] => 261.6 [6] => 324.213 [7] => 297.665 [8] => 434.141 [9] => 536.834 [10] => 746 [11] => 885.609 [12] => 1109.206 [13] => 1213.998 [14] => 1317.631 [15] => 1151.704 [16] => 1718.2 [17] => 1935.3 [18] => 2299.3 [19] => 2695 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 2.6 [2] => 79.8 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 30 [9] => 0 [10] => 0 [11] => 12.191 [12] => 12.823 [13] => 155.906 [14] => 0 [15] => 0 [16] => 74.8 [17] => 237 [18] => 92.9 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.088 [1] => 0.228 [2] => 0.43 [3] => 0.32 [4] => 0.333 [5] => 0.448 [6] => 0.558 [7] => 0.503 [8] => 0.47 [9] => 0.843 [10] => 1.15 [11] => 1.38 [12] => 1.74 [13] => 2.095 [14] => 1.975 [15] => 1.73 [16] => 2.64 [17] => 3.11 [18] => 3.36 [19] => 3.8 ) [eps_basic] => Array ( [0] => 0.088 [1] => 0.23 [2] => 0.44 [3] => 0.33 [4] => 0.343 [5] => 0.46 [6] => 0.57 [7] => 0.518 [8] => 0.483 [9] => 0.875 [10] => 1.205 [11] => 1.455 [12] => 1.82 [13] => 2.2 [14] => 2.065 [15] => 1.8 [16] => 2.74 [17] => 3.21 [18] => 3.45 [19] => 3.87 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 181.801 [8] => 200.654 [9] => 222.973 [10] => 284.41 [11] => 331.861 [12] => 376.16 [13] => 450.541 [14] => 386.96 [15] => 338.916 [16] => 437.751 [17] => 588.3 [18] => 622.3 [19] => 610.6 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 95.119 [8] => 119.872 [9] => 121.76 [10] => 138.261 [11] => 178.63 [12] => 182.809 [13] => 195.332 [14] => 211.353 [15] => 179.4 [16] => 202.2 [17] => 262.2 [18] => 291.2 [19] => 287 ) [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] => 131.316 [8] => 165.061 [9] => 191.494 [10] => 281.325 [11] => 314.772 [12] => 429.74 [13] => 547.742 [14] => 543.996 [15] => 474.7 [16] => 585.2 [17] => 930.9 [18] => 899.9 [19] => 885.9 ) [OtherInventories] => Array ( [0] => 142.4 [1] => 201.9 [2] => 204.2 [3] => 265.1 [4] => 337.5 [5] => 324.673 [6] => 460.61 [7] => 0 [8] => -2.84217094304E-14 [9] => -2.84217094304E-14 [10] => -5.68434188608E-14 [11] => 5.68434188608E-14 [12] => 0 [13] => 1.13686837722E-13 [14] => -1.13686837722E-13 [15] => -5.68434188608E-14 [16] => 0 [17] => 1.13686837722E-13 [18] => 1.13686837722E-13 [19] => 1.13686837722E-13 ) [CashAndCashEquivalents] => Array ( [0] => 2 [1] => 7.9 [2] => 26.4 [3] => 70.8 [4] => 47.8 [5] => 260.281 [6] => 176.924 [7] => 706.559 [8] => 810.463 [9] => 1230.156 [10] => 609.115 [11] => 315.551 [12] => 317.81 [13] => 239.108 [14] => 392.854 [15] => 1721.92 [16] => 1632.98 [17] => 537 [18] => 1678.7 [19] => 3115.2 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 31.641 [8] => 37.802 [9] => 43.954 [10] => 55.714 [11] => 66.672 [12] => 0 [13] => 105.096 [14] => 106.472 [15] => 110.6 [16] => 121.7 [17] => 180.1 [18] => 181 [19] => 189.7 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 287.655 [8] => 350.293 [9] => 326.108 [10] => 451.683 [11] => 474.363 [12] => 0 [13] => 679.575 [14] => 691.766 [15] => 725.7 [16] => 749 [17] => 937.4 [18] => 954.1 [19] => 1010.1 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 945.698 [8] => 1041.206 [9] => 1142.906 [10] => 1260.605 [11] => 1337.916 [12] => 0 [13] => 1726.426 [14] => 1793.617 [15] => 1877.631 [16] => 1844.003 [17] => 2649.5 [18] => 2968.1 [19] => 3311 ) [ConstructionInProgress] => Array ( [0] => 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 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1264.994 [8] => 1429.301 [9] => 1512.968 [10] => 1768.002 [11] => 1878.951 [12] => 2135.988 [13] => 2511.097 [14] => 2591.855 [15] => 2713.931 [16] => 2714.703 [17] => 3767 [18] => 4103.2 [19] => 4510.8 ) [AccumulatedDepreciation] => Array ( [0] => -148.6 [1] => -168.6 [2] => -218.8 [3] => -263.2 [4] => -493.3 [5] => -552.724 [6] => -632.573 [7] => -731.422 [8] => -831.922 [9] => -939.603 [10] => -1015.036 [11] => -1130.779 [12] => -1267.365 [13] => -1402.463 [14] => -1483.202 [15] => -1570.6 [16] => -1522.4 [17] => -1666 [18] => -1962.3 [19] => -2299.5 ) [AccountsPayable] => Array ( [0] => 94.6 [1] => 92.3 [2] => 110.2 [3] => 152.1 [4] => 161.8 [5] => 213.209 [6] => 262.095 [7] => 235.501 [8] => 366.587 [9] => 472.994 [10] => 612.066 [11] => 782.854 [12] => 932.87 [13] => 1125.6 [14] => 1108.961 [15] => 1051.487 [16] => 1215.818 [17] => 1422.4 [18] => 1546.3 [19] => 1778.2 ) [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] => 0 [16] => 0 [17] => 0 [18] => 194.5 [19] => 224.9 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 709.437 [8] => 786.183 [9] => 892.624 [10] => 1165.457 [11] => 1301.781 [12] => 1515.989 [13] => 1443.773 [14] => 1569.977 [15] => 1665.287 [16] => 2048.175 [17] => 2651.2 [18] => 835.9 [19] => 891.9 ) [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] => 116.5 [1] => 268.6 [2] => 219.6 [3] => 163.1 [4] => 443.9 [5] => 341.037 [6] => 713.557 [7] => 1119.333 [8] => 1197.422 [9] => 1284.498 [10] => 925.535 [11] => 857.771 [12] => 2422.861 [13] => 3395.764 [14] => 2553.17 [15] => 2889.023 [16] => 2783.907 [17] => 5206.8 [18] => 5287.6 [19] => 3436.7 ) [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] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 81.7 [1] => 108.4 [2] => 234.2 [3] => 188.6 [4] => 192.2 [5] => 261.6 [6] => 324.213 [7] => 297.665 [8] => 290.391 [9] => 536.834 [10] => 746 [11] => 897.8 [12] => 1122.029 [13] => 1213.998 [14] => 1317.631 [15] => 1151.704 [16] => 1793 [17] => 1935.3 [18] => 2299.3 [19] => 2695 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInReceivables] => Array ( [0] => -20.3 [1] => -20.1 [2] => -18.2 [3] => -51 [4] => 4.4 [5] => -60.3 [6] => -15.926 [7] => 142.308 [8] => 59.03 [9] => 1.505 [10] => -110.007 [11] => -66.534 [12] => -48.255 [13] => -72.555 [14] => 71.403 [15] => 106.132 [16] => -262.123 [17] => -135.3 [18] => -79.7 [19] => -48.7 ) [ChangeInInventory] => Array ( [0] => -1.3 [1] => -15.6 [2] => 40.2 [3] => 10.7 [4] => 13.9 [5] => 11.1 [6] => -38.451 [7] => 66.833 [8] => 77.544 [9] => 21.061 [10] => 65.528 [11] => -20.611 [12] => 3.683 [13] => 38.094 [14] => 33.119 [15] => 211.595 [16] => -166.454 [17] => 162 [18] => 69.8 [19] => 62.9 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -25.364 [11] => -38.258 [12] => -14.962 [13] => 38.601 [14] => -4.773 [15] => 142.396 [16] => 70.715 [17] => -111 [18] => -100.3 [19] => -120.2 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 9 [1] => 0.6 [2] => 11.1 [3] => 23 [4] => -13.9 [5] => 45.9 [6] => -0.081 [7] => -38.138 [8] => 54.008 [9] => 58.209 [10] => 65.315 [11] => 136.315 [12] => 75.927 [13] => 109.461 [14] => -11.329 [15] => -155.181 [16] => 434.461 [17] => -102.5 [18] => 203.8 [19] => 93.7 ) [ChangeInWorkingCapital] => Array ( [0] => -12.6 [1] => -35.1 [2] => 33.1 [3] => 56.2 [4] => 46 [5] => 31.1 [6] => 38.311 [7] => 132.416 [8] => 146.641 [9] => 191.274 [10] => -53.071 [11] => 18.004 [12] => 114.481 [13] => 143.471 [14] => 116.111 [15] => 304.942 [16] => 119.952 [17] => 84.6 [18] => 93.6 [19] => -12.3 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 176.056 [11] => 102.91 [12] => 24.154 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfPPE] => Array ( [0] => -54.5 [1] => -59.2 [2] => -310.4 [3] => -244.2 [4] => -634 [5] => -153.7 [6] => -88.503 [7] => -80.585 [8] => -65.43 [9] => -80.343 [10] => -115.906 [11] => -119.733 [12] => -136.411 [13] => -162.071 [14] => -193.783 [15] => -188.547 [16] => -217.328 [17] => -334.5 [18] => -458.3 [19] => -551.5 ) [SaleOfPPE] => Array ( [0] => 13.9 [1] => 0 [2] => 155 [3] => 0 [4] => 16.3 [5] => 0 [6] => 0 [7] => 0 [8] => 79.028 [9] => 24.574 [10] => 30.894 [11] => 18.783 [12] => 9.988 [13] => 15.537 [14] => 1.088 [15] => 6.09 [16] => 1.559 [17] => 8.6 [18] => 30 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 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] => -3576.562 [14] => -423.208 [15] => -703.511 [16] => -2129.652 [17] => -6210.8 [18] => -1796.8 [19] => -957.2 ) [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] => 707.4 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -84.102 [13] => -23.219 [14] => 0 [15] => -66.768 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 43.1 [11] => 22.1 [12] => 98.485 [13] => 301.278 [14] => 48.504 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 251.2 ) [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] => -1.473 [12] => -1.295 [13] => -0.722 [14] => 0 [15] => 0 [16] => 0 [17] => 674.6 [18] => 337.5 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -158.1 [1] => -207.9 [2] => -2.84217094304E-14 [3] => 0 [4] => -4.61852778244E-14 [5] => 0 [6] => -706.794 [7] => -406.988 [8] => -1158.129 [9] => -312.283 [10] => -1591.719 [11] => -885.083 [12] => -2656.035 [13] => -3.68594044176E-14 [14] => 2.13162820728E-14 [15] => 9.795 [16] => 56.542 [17] => 14.8 [18] => 0 [19] => -2.4 ) [sloanratio] => Array ( [0] => 0.12 [1] => 0.14 [2] => 0.08 [3] => 0.04 [4] => 0.16 [5] => -0 [6] => 0.15 [7] => 0.04 [8] => 0.12 [9] => 0.01 [10] => 0.16 [11] => 0.07 [12] => 0.18 [13] => 0.18 [14] => 0 [15] => 0.01 [16] => 0.09 [17] => 0.18 [18] => 0.03 [19] => -0.01 ) [dividend_yield] => Array ( [0] => 0.24 [1] => 0.25 [2] => 0.19 [3] => 0.16 [4] => 0.1 [5] => 0.12 [6] => 0.11 [7] => 0.13 [8] => 0.14 [9] => 0.11 [10] => 0.1 [11] => 0.13 [12] => 0.11 [13] => 0.13 [14] => 0.11 [15] => 0.17 [16] => 0.17 [17] => 0.19 [18] => 0.18 [19] => 0.13 ) [current_ratio] => Array ( [0] => 0.98 [1] => 1.15 [2] => 1.15 [3] => 1.43 [4] => 1.33 [5] => 1.7 [6] => 1.45 [7] => 1.84 [8] => 1.89 [9] => 2.13 [10] => 1.33 [11] => 1.3 [12] => 1.4 [13] => 1.4 [14] => 1.53 [15] => 1.89 [16] => 1.73 [17] => 1.5 [18] => 1.8 [19] => 2.01 ) [quick_ratio] => Array ( [0] => 0.62 [1] => 0.65 [2] => 0.72 [3] => 0.98 [4] => 0.85 [5] => 1.24 [6] => 1 [7] => 1.44 [8] => 1.5 [9] => 1.74 [10] => 1.01 [11] => 0.93 [12] => 1 [13] => 0.98 [14] => 1.11 [15] => 1.53 [16] => 1.36 [17] => 1.08 [18] => 1.37 [19] => 1.62 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 48.94 [2] => -14.31 [3] => -8.21 [4] => 2.28 [5] => -1.46 [6] => 2.89 [7] => -0.75 [8] => -6.64 [9] => -0.75 [10] => -0.49 [11] => 0.17 [12] => 0.1 [13] => -3.41 [14] => -0.41 [15] => -0.98 [16] => -1.69 [17] => -4.78 [18] => 0.03 [19] => -1.41 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 126.09 [2] => 31.41 [3] => 8.29 [4] => 19.14 [5] => 3.4 [6] => 18.65 [7] => -4.01 [8] => 15.89 [9] => 13.43 [10] => 28.33 [11] => 14.18 [12] => 21.25 [13] => 14.98 [14] => 12.97 [15] => -11.85 [16] => 10.26 [17] => 24.93 [18] => 11.59 [19] => 5 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 159.09 [2] => 88.6 [3] => -25.58 [4] => 4.06 [5] => 34.53 [6] => 24.55 [7] => -9.86 [8] => -6.56 [9] => 79.36 [10] => 36.42 [11] => 20 [12] => 26.09 [13] => 20.4 [14] => -5.73 [15] => -12.41 [16] => 52.6 [17] => 17.8 [18] => 8.04 [19] => 13.1 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.69255050505 [6] => 2.57284768212 [7] => 1.90234857849 [8] => 1.89119170984 [9] => 2.70664023786 [10] => 2.10455311973 [11] => 1.25372208437 [12] => 1.03794972893 [13] => 1.27513513514 [14] => 1.73693803159 [15] => 2.17722772277 [16] => 2.22630331754 [17] => 1.61714285714 [18] => 1.14940239044 [19] => 0.990736226231 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.61 [6] => 3.58 [7] => 2.3 [8] => 1.66 [9] => 1.8 [10] => 1.51 [11] => 1.22 [12] => 1.27 [13] => 1.28 [14] => 1.45 [15] => 0.88 [16] => 1 [17] => 0.9 [18] => 0.9 [19] => 1.03 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.69 [6] => 2.57 [7] => 1.9 [8] => 1.89 [9] => 2.7 [10] => 2.1 [11] => 1.25 [12] => 1.04 [13] => 1.27 [14] => 1.74 [15] => 2.18 [16] => 2.23 [17] => 1.62 [18] => 1.15 [19] => 0.99 ) )
Danaher Corp (NYSE:DHR)
Days Inventory
73.56 (As of Jun. 2014)

Danaher Corp's inventory for the three months ended in Jun. 2014 was $1,894 Mil. Danaher Corp's cost of goods sold for the three months ended in Jun. 2014 was $2,343 Mil. Hence, Danaher Corp's days inventory for the three months ended in Jun. 2014 was 73.56.

Danaher Corp's days inventory declined from Jun. 2013 (77.57) to Jun. 2014 (73.56).

Inventory can be measured by Days Sales of Inventory (DSI). Danaher Corp's days sales of inventory (DSI) for the three months ended in Jun. 2014 was 34.73.

Inventory turnover measures how fast the company turns over its inventory within a year. Danaher Corp's inventory turnover for the three months ended in Jun. 2014 was 1.24.

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. Danaher Corp's inventory to revenue ratio for the three months ended in Jun. 2014 was 0.38.


Definition

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

Danaher Corp's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1783.5/9160.4*365
=71.06

Danaher Corp's Days Inventory for the quarter that ended in Jun. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1894.2/2343.4*91
=73.56

* 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).

Danaher Corp's Days Sales of Inventory for the three months ended in Jun. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=1894.2/4963.6*91
=34.73

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

Danaher Corp's Inventory Turnover for the three months ended in Jun. 2014 is calculated as

3. Inventory to Revenue determines the ability of a company to manage their inventory levels. It measures the percentage of Inventories the company currently has on hand to support the current amount of Revenue.

Danaher Corp's Inventory to Revenue for the three months ended in Jun. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=1894.2 / 4963.6
=0.38

* 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.

Danaher Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 64.2967.4368.4972.7961.7061.3872.7782.1674.8271.06

Danaher Corp Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DaysInventory 82.6276.8380.1467.9180.1677.5779.7063.5277.0673.56
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