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 ) [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] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 5.64 [5] => 13.31 [6] => 19.03 [7] => 18.68 [8] => 28.12 [9] => 32.51 [10] => 16.36 [11] => 26.05 [12] => 37.81 [13] => 42.21 [14] => 53.01 [15] => 58.58 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 4.33 [6] => 12.50 [7] => 13.50 [8] => 17.62 [9] => 24.67 [10] => 9.56 [11] => 10.77 [12] => 22.46 [13] => 29.86 [14] => 41.37 [15] => 45.11 ) [BS_share] => Array ( [0] => 5.644 [1] => 5.656 [2] => 74.008 [3] => 64.036 [4] => 81.916 [5] => 100.560 [6] => 105.842 [7] => 107.958 [8] => 110.790 [9] => 116.504 [10] => 111.662 [11] => 114.81 [12] => 118.73 [13] => 121.33 [14] => 125.995 [15] => 125.628 ) [Fiscal Year] => Array ( [0] => Jan99 [1] => Jan00 [2] => Jan01 [3] => Jan02 [4] => Jan03 [5] => Jan04 [6] => Jan05 [7] => Jan06 [8] => Jan07 [9] => Jan08 [10] => Jan09 [11] => Jan10 [12] => Jan11 [13] => Jan12 [14] => Jan13 [15] => Jan14 ) [quarter] => Array ( [0] => 199901 [1] => 200001 [2] => 200101 [3] => 200201 [4] => 200301 [5] => 200401 [6] => 200501 [7] => 200601 [8] => 200701 [9] => 200801 [10] => 200901 [11] => 201001 [12] => 201101 [13] => 201201 [14] => 201301 [15] => 201401 ) [Shares Outstanding (diluted)] => Array ( [0] => 5.644 [1] => 5.656 [2] => 74.008 [3] => 64.036 [4] => 81.916 [5] => 100.560 [6] => 105.842 [7] => 107.958 [8] => 110.790 [9] => 116.504 [10] => 111.662 [11] => 117.955 [12] => 121.724 [13] => 125.768 [14] => 125.995 [15] => 125.628 ) [Revenue] => Array ( [0] => 628.86 [1] => 728.342 [2] => 893.396 [3] => 1074.568 [4] => 1272.584 [5] => 1470.845 [6] => 2109.399 [7] => 2624.987 [8] => 3114.162 [9] => 3888.422 [10] => 4130.128 [11] => 4412.835 [12] => 4871.492 [13] => 5211.802 [14] => 5836.119 [15] => 6213.173 ) [COGS] => Array ( [0] => 490.125 [1] => 564.446 [2] => 684.384 [3] => 810.999 [4] => 935.192 [5] => 1063.106 [6] => 1522.873 [7] => 1887.347 [8] => 2217.463 [9] => 2730.359 [10] => 2946.079 [11] => 3195.899 [12] => 3422.462 [13] => 3616.921 [14] => 3998.956 [15] => 4269.223 ) [Gross Profit] => Array ( [0] => 138.735 [1] => 163.896 [2] => 209.012 [3] => 263.569 [4] => 337.392 [5] => 407.739 [6] => 586.526 [7] => 737.64 [8] => 896.699 [9] => 1158.063 [10] => 1184.049 [11] => 1216.936 [12] => 1449.03 [13] => 1594.881 [14] => 1837.163 [15] => 1943.95 ) [SGA] => Array ( [0] => 116.476 [1] => 132.403 [2] => 169.392 [3] => 218.209 [4] => 268.308 [5] => 321.413 [6] => 455.321 [7] => 567.101 [8] => 698.989 [9] => 889.246 [10] => 944.442 [11] => 981.252 [12] => 1139.781 [13] => 1162.861 [14] => 1313.489 [15] => 1407.138 ) [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] => 8.121 [1] => 8.662 [2] => 9.425 [3] => 12.082 [4] => 14.42 [5] => 17.554 [6] => 37.621 [7] => 49.861 [8] => 54.929 [9] => 75.052 [10] => 90.732 [11] => 100.948 [12] => 110.394 [13] => 116.581 [14] => 125.096 [15] => 154.928 ) [Operating Income] => Array ( [0] => 17.073 [1] => 28.005 [2] => 33.154 [3] => 45.36 [4] => 69.084 [5] => 86.326 [6] => 110.869 [7] => 132.749 [8] => 197.71 [9] => 268.817 [10] => 30.38 [11] => 225.571 [12] => 309.249 [13] => 432.02 [14] => 523.674 [15] => 536.812 ) [other_operating_charges] => Array ( [0] => -5.186 [1] => -3.488 [2] => -6.466 [3] => -1.42108547152E-14 [4] => 0 [5] => 2.84217094304E-14 [6] => -20.336 [7] => -37.79 [8] => 8.52651282912E-14 [9] => -1.13686837722E-13 [10] => -209.227 [11] => -10.113 [12] => 0 [13] => 0 [14] => 0 [15] => -1.13686837722E-13 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 4.75 [5] => 12.438 [6] => 17 [7] => 18.385 [8] => 25.745 [9] => 32.51 [10] => 11.01 [11] => 22.37 [12] => 36.09 [13] => 41.21 [14] => 47.59 [15] => 52.5 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 389.101 [5] => 1250.76528 [6] => 1799.314 [7] => 1984.80783 [8] => 2852.28855 [9] => 3787.54504 [10] => 1229.39862 [11] => 2568.2997 [12] => 4284.9657 [13] => 5000.0093 [14] => 5996.10205 [15] => 6595.47 ) [Cash and Equiv] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 8.976 [4] => 11.12 [5] => 93.674 [6] => 18.886 [7] => 36.564 [8] => 135.942 [9] => 50.307 [10] => 74.837 [11] => 225.611 [12] => 546.052 [13] => 734.402 [14] => 345.214 [15] => 181.731 ) [ev_addition] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 71.885 [4] => -7.543 [5] => -78.831 [6] => 254.351 [7] => 144.637 [8] => 45.075 [9] => 131.128 [10] => 106.1 [11] => -84.346 [12] => -406.206 [13] => -580.668 [14] => -337.452 [15] => -175.255 ) [ev_addition_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.123 [4] => -0.092 [5] => -0.784 [6] => 2.403 [7] => 1.34 [8] => 0.407 [9] => 1.126 [10] => 0.95 [11] => -0.735 [12] => -3.421 [13] => -4.786 [14] => -2.678 [15] => -1.395 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 381.558 [5] => 1171.93428 [6] => 2053.665 [7] => 2129.44483 [8] => 2897.36355 [9] => 3918.67304 [10] => 1335.49862 [11] => 2483.9537 [12] => 3878.7597 [13] => 4419.3413 [14] => 5658.65005 [15] => 6420.215 ) [Non Operating Income] => Array ( [0] => -4.831 [1] => -3.52 [2] => -6.963 [3] => -6.241 [4] => -2.447 [5] => 3.536 [6] => 11.981 [7] => 1.844 [8] => -10.025 [9] => -11.29 [10] => 2.356 [11] => 2.148 [12] => 2.278 [13] => 13.874 [14] => -27.815 [15] => 12.224 ) [tax] => Array ( [0] => 0 [1] => 0 [2] => 10.476 [3] => 15.648 [4] => 25.509 [5] => 35.212 [6] => 45.936 [7] => 48.654 [8] => 75.074 [9] => 102.491 [10] => 53.686 [11] => 87.817 [12] => 115.434 [13] => 168.12 [14] => 199.116 [15] => 208.509 ) [Pretax Income] => Array ( [0] => 12.242 [1] => 24.485 [2] => 26.191 [3] => 39.119 [4] => 63.773 [5] => 88.031 [6] => 114.841 [7] => 121.634 [8] => 187.685 [9] => 257.527 [10] => 13.821 [11] => 223.176 [12] => 297.511 [13] => 432.026 [14] => 489.825 [15] => 546.107 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1.566 [10] => 0.141 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -6.241 [4] => -2.864 [5] => -1.831 [6] => -8.009 [7] => -12.959 [8] => -10.025 [9] => -12.856 [10] => -19.056 [11] => -4.543 [12] => -14.016 [13] => -13.868 [14] => -6.034 [15] => -2.929 ) [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] => 8.121 [1] => 8.662 [2] => 9.425 [3] => 12.082 [4] => 14.42 [5] => 17.554 [6] => 37.621 [7] => 49.861 [8] => 54.929 [9] => 75.052 [10] => 90.732 [11] => 100.948 [12] => 110.394 [13] => 116.581 [14] => 125.096 [15] => 154.928 ) [ReconciledDepreciation] => Array ( [0] => 8.12 [1] => 8.66 [2] => 9.43 [3] => 12.08 [4] => 14.42 [5] => 17.55 [6] => 37.62 [7] => 49.86 [8] => 54.93 [9] => 75.05 [10] => 90.73 [11] => 100.95 [12] => 110.39 [13] => 116.58 [14] => 125.1 [15] => 154.93 ) [EBIT] => Array ( [0] => 17.073 [1] => 28.005 [2] => 33.154 [3] => 45.36 [4] => 66.637 [5] => 89.862 [6] => 122.85 [7] => 134.593 [8] => 197.71 [9] => 270.383 [10] => 32.877 [11] => 227.719 [12] => 311.527 [13] => 445.894 [14] => 495.859 [15] => 549.036 ) [EBITDA_morn] => Array ( [0] => 25.194 [1] => 36.667 [2] => 42.579 [3] => 57.442 [4] => 81.057 [5] => 107.416 [6] => 160.471 [7] => 184.454 [8] => 252.639 [9] => 345.435 [10] => 123.609 [11] => 328.667 [12] => 421.921 [13] => 562.475 [14] => 620.955 [15] => 703.964 ) [EBITDA] => Array ( [0] => 25.194 [1] => 36.667 [2] => 42.579 [3] => 57.442 [4] => 81.057 [5] => 107.416 [6] => 160.471 [7] => 184.454 [8] => 252.639 [9] => 345.435 [10] => 123.609 [11] => 328.667 [12] => 421.921 [13] => 562.475 [14] => 620.955 [15] => 703.964 ) [EBITDA_1] => Array ( [0] => 25.194 [1] => 36.667 [2] => 42.579 [3] => 57.442 [4] => 81.057 [5] => 107.416 [6] => 160.471 [7] => 184.454 [8] => 252.639 [9] => 345.435 [10] => 123.609 [11] => 328.667 [12] => 421.921 [13] => 562.475 [14] => 620.955 [15] => 703.964 ) [DDA_new] => Array ( [0] => 8.12 [1] => 8.66 [2] => 9.43 [3] => 12.08 [4] => 14.42 [5] => 17.55 [6] => 37.62 [7] => 49.86 [8] => 54.93 [9] => 75.05 [10] => 90.73 [11] => 100.95 [12] => 110.39 [13] => 116.58 [14] => 125.1 [15] => 154.93 ) [EBITDA_new] => Array ( [0] => 25.194 [1] => 36.667 [2] => 42.579 [3] => 57.442 [4] => 81.057 [5] => 107.416 [6] => 160.471 [7] => 184.454 [8] => 252.639 [9] => 345.435 [10] => 123.609 [11] => 328.667 [12] => 421.921 [13] => 562.475 [14] => 620.955 [15] => 703.964 ) [EBITDA_per_share] => Array ( [0] => 4.46 [1] => 6.48 [2] => 0.58 [3] => 0.9 [4] => 0.99 [5] => 1.07 [6] => 1.52 [7] => 1.71 [8] => 2.28 [9] => 2.97 [10] => 1.11 [11] => 2.79 [12] => 3.47 [13] => 4.47 [14] => 4.93 [15] => 5.6 ) [Operating_Income_per_share] => Array ( [0] => 3.02 [1] => 4.95 [2] => 0.45 [3] => 0.71 [4] => 0.84 [5] => 0.86 [6] => 1.05 [7] => 1.23 [8] => 1.78 [9] => 2.31 [10] => 0.27 [11] => 1.91 [12] => 2.54 [13] => 3.44 [14] => 4.16 [15] => 4.27 ) [Net Income] => Array ( [0] => 6.325 [1] => 11.177 [2] => 8.411 [3] => 23.471 [4] => 38.264 [5] => 52.819 [6] => 68.905 [7] => 72.98 [8] => 112.611 [9] => 155.036 [10] => -39.865 [11] => 135.359 [12] => 182.077 [13] => 263.906 [14] => 290.709 [15] => 337.598 ) [IS_preferred_dividends] => Array ( [0] => 13.16 [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 ) [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] => 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] => 0.5 [14] => 0.5 [15] => 0.5 ) [Shares Outstanding] => Array ( [0] => 5.644 [1] => 5.656 [2] => 74.008 [3] => 64.036 [4] => 81.916 [5] => 100.560 [6] => 105.842 [7] => 107.958 [8] => 110.790 [9] => 116.504 [10] => 111.662 [11] => 117.955 [12] => 121.724 [13] => 125.768 [14] => 125.995 [15] => 125.628 ) [shares_diluted] => Array ( [0] => 5.644 [1] => 5.656 [2] => 74.008 [3] => 64.036 [4] => 81.916 [5] => 100.560 [6] => 105.842 [7] => 107.958 [8] => 110.790 [9] => 116.504 [10] => 111.662 [11] => 117.955 [12] => 121.724 [13] => 125.768 [14] => 125.995 [15] => 125.628 ) [shares_basic] => Array ( [0] => 5.644 [1] => 5.656 [2] => 37.996 [3] => 64.036 [4] => 70.916 [5] => 89.548 [6] => 95.956 [7] => 99.584 [8] => 102.512 [9] => 109.383 [10] => 111.662 [11] => 113.184 [12] => 116.236 [13] => 120.232 [14] => 121.629 [15] => 122.878 ) [COGS_pct] => Array ( [0] => 0.78 [1] => 0.77 [2] => 0.77 [3] => 0.75 [4] => 0.73 [5] => 0.72 [6] => 0.72 [7] => 0.72 [8] => 0.71 [9] => 0.70 [10] => 0.71 [11] => 0.72 [12] => 0.70 [13] => 0.69 [14] => 0.69 [15] => 0.69 ) [Gross Profit_pct] => Array ( [0] => 22.06 [1] => 22.50 [2] => 23.40 [3] => 24.53 [4] => 26.51 [5] => 27.72 [6] => 27.81 [7] => 28.10 [8] => 28.79 [9] => 29.78 [10] => 28.67 [11] => 27.58 [12] => 29.75 [13] => 30.60 [14] => 31.48 [15] => 31.29 ) [SGA_pct] => Array ( [0] => 18.52 [1] => 18.18 [2] => 18.96 [3] => 20.31 [4] => 21.08 [5] => 21.85 [6] => 21.59 [7] => 21.60 [8] => 22.45 [9] => 22.87 [10] => 22.87 [11] => 22.24 [12] => 23.40 [13] => 22.31 [14] => 22.51 [15] => 22.65 ) [Interest Expense_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => -0.58 [4] => -0.23 [5] => -0.12 [6] => -0.38 [7] => -0.49 [8] => -0.32 [9] => -0.33 [10] => -0.46 [11] => -0.10 [12] => -0.29 [13] => -0.27 [14] => -0.10 [15] => -0.05 ) [Pretax Income_pct] => Array ( [0] => 1.95 [1] => 3.36 [2] => 2.93 [3] => 3.64 [4] => 5.01 [5] => 5.99 [6] => 5.44 [7] => 4.63 [8] => 6.03 [9] => 6.62 [10] => 0.33 [11] => 5.06 [12] => 6.11 [13] => 8.29 [14] => 8.39 [15] => 8.79 ) [Net Income_pct] => Array ( [0] => 1.01 [1] => 1.53 [2] => 0.94 [3] => 2.18 [4] => 3.01 [5] => 3.59 [6] => 3.27 [7] => 2.78 [8] => 3.62 [9] => 3.99 [10] => -0.97 [11] => 3.07 [12] => 3.74 [13] => 5.06 [14] => 4.98 [15] => 5.43 ) [DaysSalesOutstanding] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4.9 [4] => 4.7 [5] => 2.59 [6] => 6.54 [7] => 4.08 [8] => 6.49 [9] => 5.82 [10] => 5.61 [11] => 3.63 [12] => 3.3 [13] => 2.97 [14] => 3.15 [15] => 4 ) [DaysInventory] => Array ( [0] => 95.97 [1] => 90.26 [2] => 87.01 [3] => 90.73 [4] => 91.13 [5] => 87.33 [6] => 109.68 [7] => 103.6 [8] => 105.59 [9] => 118.62 [10] => 105.9 [11] => 102.31 [12] => 95.65 [13] => 102.43 [14] => 100.05 [15] => 105.34 ) [Payable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 95.573 [4] => 125.208 [5] => 118.383 [6] => 211.685 [7] => 253.395 [8] => 286.668 [9] => 365.75 [10] => 301.365 [11] => 440.053 [12] => 446.511 [13] => 621.094 [14] => 655.406 [15] => 664.242 ) [DaysPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 32.46 [4] => 35.91 [5] => 29.38 [6] => 36.63 [7] => 35.23 [8] => 33.6 [9] => 34.33 [10] => 26.63 [11] => 36.4 [12] => 33.46 [13] => 43.5 [14] => 40.99 [15] => 39.02 ) [InventoryTurnover] => Array ( [0] => 3.8 [1] => 4.04 [2] => 4.19 [3] => 4.02 [4] => 4.01 [5] => 4.18 [6] => 3.33 [7] => 3.52 [8] => 3.46 [9] => 3.08 [10] => 3.45 [11] => 3.57 [12] => 3.82 [13] => 3.56 [14] => 3.65 [15] => 3.47 ) [Accts Rec.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 14.416 [4] => 16.4 [5] => 10.417 [6] => 37.813 [7] => 29.365 [8] => 55.358 [9] => 62.035 [10] => 63.441 [11] => 43.855 [12] => 44.028 [13] => 42.451 [14] => 50.362 [15] => 68.054 ) [Inventory] => Array ( [0] => 128.869 [1] => 139.577 [2] => 163.149 [3] => 201.585 [4] => 233.497 [5] => 254.36 [6] => 457.618 [7] => 535.698 [8] => 641.464 [9] => 887.364 [10] => 854.771 [11] => 895.776 [12] => 896.895 [13] => 1014.997 [14] => 1096.186 [15] => 1232.065 ) [inventory2sales] => Array ( [0] => 0.205 [1] => 0.192 [2] => 0.183 [3] => 0.188 [4] => 0.183 [5] => 0.173 [6] => 0.217 [7] => 0.204 [8] => 0.206 [9] => 0.228 [10] => 0.207 [11] => 0.203 [12] => 0.184 [13] => 0.195 [14] => 0.188 [15] => 0.198 ) [Total Current Assets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 235.439 [4] => 275.286 [5] => 364.694 [6] => 531.055 [7] => 614.017 [8] => 869.779 [9] => 1069.694 [10] => 1049.864 [11] => 1222.361 [12] => 1564.33 [13] => 1868.393 [14] => 1595.889 [15] => 1620.071 ) [Other Current Assets] => Array ( [0] => -128.869 [1] => -139.577 [2] => -163.149 [3] => 10.462 [4] => 14.269 [5] => 6.243 [6] => 16.738 [7] => 12.39 [8] => 37.015 [9] => 69.988 [10] => 56.815 [11] => 57.119 [12] => 77.355 [13] => 76.543 [14] => 104.127 [15] => 138.221 ) [Net PPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 71.795 [4] => 80.109 [5] => 111.892 [6] => 364.331 [7] => 377.615 [8] => 446.158 [9] => 555.523 [10] => 568.036 [11] => 662.304 [12] => 684.886 [13] => 778.034 [14] => 840.135 [15] => 1084.529 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 157.245 [7] => 156.628 [8] => 156.628 [9] => 384.404 [10] => 247.44 [11] => 248.151 [12] => 251.664 [13] => 251.084 [14] => 299.497 [15] => 298.849 ) [Total Assets] => Array ( [0] => 200.994 [1] => 219.752 [2] => 299.218 [3] => 321.982 [4] => 376.235 [5] => 498.531 [6] => 1085.048 [7] => 1187.789 [8] => 1524.265 [9] => 2035.635 [10] => 1961.846 [11] => 2245.333 [12] => 2597.536 [13] => 2996.452 [14] => 2887.807 [15] => 3071.487 ) [Other Long-Term Assets] => Array ( [0] => 200.994 [1] => 219.752 [2] => 299.218 [3] => 14.748 [4] => 20.84 [5] => 21.945 [6] => 32.417 [7] => 39.529 [8] => 51.7 [9] => 26.014 [10] => 96.506 [11] => 112.517 [12] => 96.656 [13] => 98.941 [14] => 152.286 [15] => 68.038 ) [Total Assets Non-liquid] => Array ( [0] => 200.994 [1] => 219.752 [2] => 299.218 [3] => 313.006 [4] => 365.115 [5] => 404.857 [6] => 1066.162 [7] => 1151.225 [8] => 1388.323 [9] => 1985.328 [10] => 1887.009 [11] => 2019.722 [12] => 2051.484 [13] => 2262.05 [14] => 2542.593 [15] => 2889.756 ) [HardAssets] => Array ( [0] => 200.994 [1] => 219.752 [2] => 299.218 [3] => 313.006 [4] => 365.115 [5] => 404.857 [6] => 908.917 [7] => 994.597 [8] => 1231.695 [9] => 1600.924 [10] => 1639.569 [11] => 1771.571 [12] => 1799.82 [13] => 2010.966 [14] => 2243.096 [15] => 2590.907 ) [Accts Payable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 142.585 [4] => 184.456 [5] => 190.473 [6] => 353.15 [7] => 389.915 [8] => 477.033 [9] => 594.566 [10] => 509.651 [11] => 686.467 [12] => 725.795 [13] => 803.955 [14] => 845.893 [15] => 847.304 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.211 [4] => 0.213 [5] => 0.505 [6] => 0.635 [7] => 0.181 [8] => 0.152 [9] => 0.25 [10] => 0.606 [11] => 0.978 [12] => 0.995 [13] => 7.426 [14] => 8.513 [15] => 0.899 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.211 [4] => 0.213 [5] => 0.505 [6] => 0.635 [7] => 0.181 [8] => 0.152 [9] => 0.25 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Total Current Liabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 166.482 [4] => 220.184 [5] => 228.015 [6] => 402.667 [7] => 471.269 [8] => 564.983 [9] => 761.948 [10] => 613.123 [11] => 795.675 [12] => 848.543 [13] => 940.146 [14] => 1000.768 [15] => 1002.587 ) [Other Current Liab.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 23.686 [4] => 35.515 [5] => 37.037 [6] => 48.882 [7] => 81.173 [8] => 87.798 [9] => 167.132 [10] => 102.866 [11] => 108.23 [12] => 121.753 [13] => 128.765 [14] => 146.362 [15] => 154.384 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1.124 [11] => 0 [12] => 0 [13] => 1.214 [14] => 1.23 [15] => 1.21 ) [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] => 0 [1] => 0 [2] => 0 [3] => 96.279 [4] => 130.071 [5] => 175.748 [6] => 181.321 [7] => 209.526 [8] => 302.766 [9] => 416.423 [10] => 477.919 [11] => 526.715 [12] => 625.184 [13] => 699.766 [14] => 874.236 [15] => 958.943 ) [Retained Earnings] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -28.039 [4] => 10.225 [5] => 63.044 [6] => 129.862 [7] => 202.842 [8] => 315.453 [9] => 468.974 [10] => 413.032 [11] => 548.391 [12] => 730.468 [13] => 932.871 [14] => 911.704 [15] => 1187.514 ) [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] => -1.224 [14] => -199.958 [15] => -455.512 ) [Total Equity] => Array ( [0] => -59.587 [1] => -62.814 [2] => 37.423 [3] => 63.105 [4] => 140.499 [5] => 242.981 [6] => 313.667 [7] => 414.793 [8] => 620.55 [9] => 888.52 [10] => 893.577 [11] => 1083.227 [12] => 1363.581 [13] => 1632.745 [14] => 1587.324 [15] => 1692.179 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 80.65 [4] => 3.364 [5] => 14.338 [6] => 272.602 [7] => 181.02 [8] => 180.865 [9] => 181.185 [10] => 180.937 [11] => 141.265 [12] => 139.846 [13] => 153.734 [14] => 7.762 [15] => 6.476 ) [Total Liabilities] => Array ( [0] => 260.581 [1] => 282.566 [2] => 261.795 [3] => 258.877 [4] => 235.736 [5] => 255.55 [6] => 771.381 [7] => 772.996 [8] => 903.715 [9] => 1147.115 [10] => 1068.269 [11] => 1162.106 [12] => 1233.955 [13] => 1363.707 [14] => 1300.483 [15] => 1379.308 ) [Other Long-Term Liab.] => Array ( [0] => 260.581 [1] => 282.566 [2] => 261.795 [3] => 11.745 [4] => 12.188 [5] => 13.197 [6] => 96.112 [7] => 120.707 [8] => 157.867 [9] => 203.982 [10] => 52.054 [11] => 5.68434188608E-14 [12] => -8.52651282912E-14 [13] => 2.27373675443E-13 [14] => 0 [15] => -1.13686837722E-13 ) [Cash and Equiv_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 2.79 [4] => 2.96 [5] => 18.79 [6] => 1.74 [7] => 3.08 [8] => 8.92 [9] => 2.47 [10] => 3.81 [11] => 10.05 [12] => 21.02 [13] => 24.51 [14] => 11.95 [15] => 5.92 ) [Accts Rec._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 4.48 [4] => 4.36 [5] => 2.09 [6] => 3.48 [7] => 2.47 [8] => 3.63 [9] => 3.05 [10] => 3.23 [11] => 1.95 [12] => 1.69 [13] => 1.42 [14] => 1.74 [15] => 2.22 ) [Inventory_pct] => Array ( [0] => 64.12 [1] => 63.52 [2] => 54.53 [3] => 62.61 [4] => 62.06 [5] => 51.02 [6] => 42.17 [7] => 45.10 [8] => 42.08 [9] => 43.59 [10] => 43.57 [11] => 39.90 [12] => 34.53 [13] => 33.87 [14] => 37.96 [15] => 40.11 ) [Other Current Assets_pct] => Array ( [0] => -64.12 [1] => -63.52 [2] => -54.53 [3] => 3.25 [4] => 3.79 [5] => 1.25 [6] => 1.54 [7] => 1.04 [8] => 2.43 [9] => 3.44 [10] => 2.90 [11] => 2.54 [12] => 2.98 [13] => 2.55 [14] => 3.61 [15] => 4.50 ) [Total Current Assets_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 73.12 [4] => 73.17 [5] => 73.15 [6] => 48.94 [7] => 51.69 [8] => 57.06 [9] => 52.55 [10] => 53.51 [11] => 54.44 [12] => 60.22 [13] => 62.35 [14] => 55.26 [15] => 52.75 ) [Net PPE_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 22.30 [4] => 21.29 [5] => 22.44 [6] => 33.58 [7] => 31.79 [8] => 29.27 [9] => 27.29 [10] => 28.95 [11] => 29.50 [12] => 26.37 [13] => 25.97 [14] => 29.09 [15] => 35.31 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 14.49 [7] => 13.19 [8] => 10.28 [9] => 18.88 [10] => 12.61 [11] => 11.05 [12] => 9.69 [13] => 8.38 [14] => 10.37 [15] => 9.73 ) [Other Long-Term Assets_pct] => Array ( [0] => 100.00 [1] => 100.00 [2] => 100.00 [3] => 4.58 [4] => 5.54 [5] => 4.40 [6] => 2.99 [7] => 3.33 [8] => 3.39 [9] => 1.28 [10] => 4.92 [11] => 5.01 [12] => 3.72 [13] => 3.30 [14] => 5.27 [15] => 2.22 ) [Accts Payable_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 44.28 [4] => 49.03 [5] => 38.21 [6] => 32.55 [7] => 32.83 [8] => 31.30 [9] => 29.21 [10] => 25.98 [11] => 30.57 [12] => 27.94 [13] => 26.83 [14] => 29.29 [15] => 27.59 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.07 [4] => 0.06 [5] => 0.10 [6] => 0.06 [7] => 0.02 [8] => 0.01 [9] => 0.01 [10] => 0.03 [11] => 0.04 [12] => 0.04 [13] => 0.25 [14] => 0.29 [15] => 0.03 ) [Other Current Liab._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 7.36 [4] => 9.44 [5] => 7.43 [6] => 4.51 [7] => 6.83 [8] => 5.76 [9] => 8.21 [10] => 5.24 [11] => 4.82 [12] => 4.69 [13] => 4.30 [14] => 5.07 [15] => 5.03 ) [Total Current Liabilities_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 51.71 [4] => 58.52 [5] => 45.74 [6] => 37.11 [7] => 39.68 [8] => 37.07 [9] => 37.43 [10] => 31.25 [11] => 35.44 [12] => 32.67 [13] => 31.38 [14] => 34.65 [15] => 32.64 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 25.05 [4] => 0.89 [5] => 2.88 [6] => 25.12 [7] => 15.24 [8] => 11.87 [9] => 8.90 [10] => 9.22 [11] => 6.29 [12] => 5.38 [13] => 5.13 [14] => 0.27 [15] => 0.21 ) [Other Long-Term Liab._pct] => Array ( [0] => 129.65 [1] => 128.58 [2] => 87.49 [3] => 3.65 [4] => 3.24 [5] => 2.65 [6] => 8.86 [7] => 10.16 [8] => 10.36 [9] => 10.02 [10] => 13.98 [11] => 10.03 [12] => 9.45 [13] => 9.00 [14] => 10.11 [15] => 12.05 ) [Total Liabilities_pct] => Array ( [0] => 129.65 [1] => 128.58 [2] => 87.49 [3] => 80.40 [4] => 62.66 [5] => 51.26 [6] => 71.09 [7] => 65.08 [8] => 59.29 [9] => 56.35 [10] => 54.45 [11] => 51.76 [12] => 47.50 [13] => 45.51 [14] => 45.03 [15] => 44.91 ) [netcash] => Array ( [0] => -46.17 [1] => -49.96 [2] => -3.54 [3] => -3.9 [4] => -2.74 [5] => -1.61 [6] => -7.11 [7] => -6.82 [8] => -6.93 [9] => -9.41 [10] => -8.9 [11] => -8.16 [12] => -5.79 [13] => -5.19 [14] => -7.58 [15] => -9.53 ) [NCAV] => Array ( [0] => -34.75 [1] => -37.62 [2] => -2.44 [3] => -2.16 [4] => -1.17 [5] => -0.27 [6] => -4.68 [7] => -4.14 [8] => -3.66 [9] => -5.21 [10] => -4.64 [11] => -3.97 [12] => -1.74 [13] => -0.74 [14] => -2.93 [15] => -4.22 ) [NCAV_real] => Array ( [0] => -46.17 [1] => -49.96 [2] => -3.54 [3] => -0.37 [4] => 0.48 [5] => 1.09 [6] => -2.27 [7] => -1.47 [8] => -0.31 [9] => -0.66 [10] => -0.16 [11] => 0.52 [12] => 2.78 [13] => 4.16 [14] => 2.34 [15] => 1.92 ) [Book Value Per Share] => Array ( [0] => -10.56 [1] => -11.11 [2] => 0.51 [3] => 0.99 [4] => 1.72 [5] => 2.42 [6] => 2.96 [7] => 3.84 [8] => 5.6 [9] => 7.63 [10] => 8 [11] => 9.43 [12] => 11.48 [13] => 13.46 [14] => 12.6 [15] => 13.47 ) [Tangibles_book_per_share] => Array ( [0] => -10.56 [1] => -11.11 [2] => 0.51 [3] => 0.99 [4] => 1.72 [5] => 2.42 [6] => 1.48 [7] => 2.39 [8] => 4.19 [9] => 4.33 [10] => 5.79 [11] => 7.27 [12] => 9.37 [13] => 11.39 [14] => 10.22 [15] => 11.09 ) [deb2equity] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.281 [4] => 0.025 [5] => 0.061 [6] => 0.871 [7] => 0.437 [8] => 0.292 [9] => 0.204 [10] => 0.203 [11] => 0.131 [12] => 0.103 [13] => 0.099 [14] => 0.01 [15] => 0.004 ) [debt2rev_totaldebt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 80.861 [4] => 3.577 [5] => 14.843 [6] => 273.237 [7] => 181.201 [8] => 181.017 [9] => 181.435 [10] => 181.543 [11] => 142.243 [12] => 140.841 [13] => 161.16 [14] => 16.275 [15] => 7.375 ) [debt2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.075 [4] => 0.003 [5] => 0.01 [6] => 0.13 [7] => 0.069 [8] => 0.058 [9] => 0.047 [10] => 0.044 [11] => 0.032 [12] => 0.029 [13] => 0.031 [14] => 0.003 [15] => 0.001 ) [cogs2rev] => Array ( [0] => 0.78 [1] => 0.77 [2] => 0.77 [3] => 0.75 [4] => 0.73 [5] => 0.72 [6] => 0.72 [7] => 0.72 [8] => 0.71 [9] => 0.70 [10] => 0.71 [11] => 0.72 [12] => 0.70 [13] => 0.69 [14] => 0.69 [15] => 0.69 ) [inventory2rev] => Array ( [0] => 0.205 [1] => 0.192 [2] => 0.183 [3] => 0.188 [4] => 0.183 [5] => 0.173 [6] => 0.217 [7] => 0.204 [8] => 0.206 [9] => 0.228 [10] => 0.207 [11] => 0.203 [12] => 0.184 [13] => 0.195 [14] => 0.188 [15] => 0.198 ) [ar2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.045 [4] => 0.044 [5] => 0.021 [6] => 0.035 [7] => 0.025 [8] => 0.036 [9] => 0.03 [10] => 0.032 [11] => 0.02 [12] => 0.017 [13] => 0.014 [14] => 0.017 [15] => 0.022 ) [cash2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.028 [4] => 0.03 [5] => 0.188 [6] => 0.017 [7] => 0.031 [8] => 0.089 [9] => 0.025 [10] => 0.038 [11] => 0.1 [12] => 0.21 [13] => 0.245 [14] => 0.12 [15] => 0.059 ) [equity2asset] => Array ( [0] => -0.296 [1] => -0.286 [2] => 0.125 [3] => 0.196 [4] => 0.373 [5] => 0.487 [6] => 0.289 [7] => 0.349 [8] => 0.407 [9] => 0.436 [10] => 0.455 [11] => 0.482 [12] => 0.525 [13] => 0.545 [14] => 0.55 [15] => 0.551 ) [ppe2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.223 [4] => 0.213 [5] => 0.224 [6] => 0.336 [7] => 0.318 [8] => 0.293 [9] => 0.273 [10] => 0.29 [11] => 0.295 [12] => 0.264 [13] => 0.26 [14] => 0.291 [15] => 0.353 ) [interest2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -0.581 [4] => -0.225 [5] => -0.124 [6] => -0.38 [7] => -0.494 [8] => -0.322 [9] => -0.331 [10] => -0.461 [11] => -0.103 [12] => -0.288 [13] => -0.266 [14] => -0.103 [15] => -0.047 ) [std2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.517 [4] => 0.585 [5] => 0.457 [6] => 0.371 [7] => 0.397 [8] => 0.371 [9] => 0.374 [10] => 0.313 [11] => 0.354 [12] => 0.327 [13] => 0.314 [14] => 0.347 [15] => 0.326 ) [ltd2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.25 [4] => 0.009 [5] => 0.029 [6] => 0.251 [7] => 0.152 [8] => 0.119 [9] => 0.089 [10] => 0.092 [11] => 0.063 [12] => 0.054 [13] => 0.051 [14] => 0.003 [15] => 0.002 ) [turnover] => Array ( [0] => 3.129 [1] => 3.314 [2] => 2.986 [3] => 3.337 [4] => 3.382 [5] => 2.95 [6] => 1.944 [7] => 2.21 [8] => 2.043 [9] => 1.91 [10] => 2.105 [11] => 1.965 [12] => 1.875 [13] => 1.739 [14] => 2.021 [15] => 2.023 ) [CF_Net Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 23.471 [4] => 38.264 [5] => 52.408 [6] => 68.905 [7] => 72.98 [8] => 112.611 [9] => 155.036 [10] => -39.865 [11] => 135.359 [12] => 182.077 [13] => 263.906 [14] => 290.709 [15] => 337.598 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 1.55 [3] => 2.85 [4] => 4.25 [5] => 5.34 [6] => 4.65 [7] => 6.03 [8] => 9.79 [9] => 11.38 [10] => 0 [11] => 13.89 [12] => 17.98 [13] => 23.61 [14] => 23.04 [15] => 25.9 ) [CF_DDA] => Array ( [0] => 8.121 [1] => 8.662 [2] => 9.425 [3] => 12.082 [4] => 14.42 [5] => 17.554 [6] => 37.621 [7] => 49.861 [8] => 54.929 [9] => 75.052 [10] => 90.732 [11] => 100.948 [12] => 110.394 [13] => 116.581 [14] => 125.096 [15] => 154.928 ) [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] => 0 [1] => 0 [2] => 0 [3] => 12.007 [4] => 61.138 [5] => 99.214 [6] => 107.841 [7] => 168.481 [8] => 139.609 [9] => 262.834 [10] => 159.811 [11] => 401.329 [12] => 389.967 [13] => 410.421 [14] => 438.284 [15] => 403.87 ) [Cash Flow from Others] => Array ( [0] => -8.121 [1] => -8.662 [2] => -9.425 [3] => 3.513 [4] => 3.109 [5] => 28.392 [6] => 7.058 [7] => 15.286 [8] => -7.371 [9] => 2.328 [10] => 223.75 [11] => 8.458 [12] => 5.47 [13] => -8.703 [14] => 5.02 [15] => 0.794 ) [Cash Flow_PPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -21.965 [4] => -22.584 [5] => -52.338 [6] => -104.944 [7] => -149.659 [8] => -162.995 [9] => -172.366 [10] => 47.229 [11] => 31.64 [12] => 19.953 [13] => 21.126 [14] => 0 [15] => 0 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -351.554 [7] => 0 [8] => 0 [9] => -291.37 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Cash Flow_CPEX] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -32.219 [4] => -29.001 [5] => -67.064 [6] => -104.944 [7] => -149.659 [8] => -162.995 [9] => -172.366 [10] => -216.53 [11] => -140.269 [12] => -159.067 [13] => -201.807 [14] => -219.026 [15] => -285.668 ) [Cash Flow from Investing] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -21.965 [4] => -22.584 [5] => -46.109 [6] => -414.772 [7] => -109.87 [8] => -130.486 [9] => -435.296 [10] => -144.194 [11] => -108.629 [12] => -161.135 [13] => -199.616 [14] => -324.354 [15] => -339.175 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 39.36 [5] => 15.902 [6] => 8.25 [7] => 11.089 [8] => 26.776 [9] => 34.766 [10] => 4.788 [11] => 1.199 [12] => 0 [13] => -1.224 [14] => -198.774 [15] => -255.602 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 39.36 [5] => 15.902 [6] => 8.25 [7] => 11.089 [8] => 26.776 [9] => 34.766 [10] => 5.174 [11] => 1.199 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 10.655 [4] => -77.284 [5] => 13.364 [6] => 244.593 [7] => -69.223 [8] => 8.645 [9] => 3.727 [10] => -16.72 [11] => -175.671 [12] => 16.462 [13] => -11.058 [14] => -134.9 [15] => 34.524 ) [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] => 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] => -60.46 [14] => -306.972 [15] => -64.432 ) [Cash from Financing] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 10.655 [4] => -36.41 [5] => 29.449 [6] => 232.143 [7] => -40.933 [8] => 90.255 [9] => 86.693 [10] => 9.048 [11] => -142.034 [12] => 91.591 [13] => -22.451 [14] => -503.112 [15] => -228.09 ) [Other Financing] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.514 [5] => 0.183 [6] => -20.7 [7] => 17.201 [8] => 54.834 [9] => 48.2 [10] => 20.98 [11] => 32.438 [12] => 75.129 [13] => 50.291 [14] => 137.534 [15] => 57.42 ) [Net Change in Cash] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.697 [4] => 2.144 [5] => 82.554 [6] => -74.788 [7] => 17.678 [8] => 99.378 [9] => -85.635 [10] => 24.53 [11] => 150.774 [12] => 320.441 [13] => 188.35 [14] => -389.188 [15] => -163.483 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -7.1054273576E-15 [5] => 0 [6] => 1.42108547152E-14 [7] => 0 [8] => -2.84217094304E-14 [9] => 0.134 [10] => -0.135 [11] => 0.108 [12] => 0.018 [13] => -0.00399999999996 [14] => -0.00599999999997 [15] => -0.088 ) [total_freecashflow] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -20.212 [4] => 32.137 [5] => 32.15 [6] => 2.897 [7] => 18.822 [8] => -23.386 [9] => 90.468 [10] => -56.719 [11] => 261.06 [12] => 230.9 [13] => 208.614 [14] => 219.258 [15] => 118.202 ) [per share rev] => Array ( [0] => 111.42 [1] => 128.77 [2] => 12.07 [3] => 16.78 [4] => 15.54 [5] => 14.63 [6] => 19.93 [7] => 24.31 [8] => 28.11 [9] => 33.38 [10] => 36.99 [11] => 37.41 [12] => 40.02 [13] => 41.44 [14] => 46.32 [15] => 49.46 ) [per share eps] => Array ( [0] => -1.21 [1] => -0.57 [2] => 0.075 [3] => 0.368 [4] => 0.468 [5] => 0.525 [6] => 0.65 [7] => 0.675 [8] => 1.015 [9] => 1.33 [10] => -0.36 [11] => 1.15 [12] => 1.5 [13] => 2.1 [14] => 2.31 [15] => 2.69 ) [eps_nri] => Array ( [0] => 1.3 [1] => 1.98 [2] => 0.21 [3] => 0.37 [4] => 0.47 [5] => 0.53 [6] => 0.65 [7] => 0.68 [8] => 1.02 [9] => 1.33 [10] => -0.36 [11] => 1.15 [12] => 1.5 [13] => 2.1 [14] => 2.31 [15] => 2.69 ) [per share_freecashflow] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -0.32 [4] => 0.39 [5] => 0.32 [6] => 0.03 [7] => 0.17 [8] => -0.21 [9] => 0.78 [10] => -0.51 [11] => 2.21 [12] => 1.9 [13] => 1.66 [14] => 1.74 [15] => 0.94 ) [ROA] => Array ( [0] => 3.15 [1] => 5.09 [2] => 2.81 [3] => 7.29 [4] => 10.17 [5] => 10.59 [6] => 6.35 [7] => 6.14 [8] => 7.39 [9] => 7.62 [10] => -2.03 [11] => 6.03 [12] => 7.01 [13] => 8.81 [14] => 10.07 [15] => 10.99 ) [ROC_capital] => Array ( [0] => -128.869 [1] => -139.577 [2] => -163.149 [3] => 317.696 [4] => 369.664 [5] => 482.829 [6] => 912.124 [7] => 1004.022 [8] => 1352.952 [9] => 1695.205 [10] => 1674.715 [11] => 1941.784 [12] => 2326.571 [13] => 2722.97 [14] => 2540.151 [15] => 2842.821 ) [ROC_JOEL_capital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 131.987 [4] => 124.304 [5] => 155.402 [6] => 474.468 [7] => 483.98 [8] => 615.164 [9] => 813.212 [10] => 930.546 [11] => 864.357 [12] => 855.616 [13] => 979.305 [14] => 1098.555 [15] => 1521.181 ) [grossmargin] => Array ( [0] => 22.06 [1] => 22.5 [2] => 23.4 [3] => 24.53 [4] => 26.51 [5] => 27.72 [6] => 27.81 [7] => 28.1 [8] => 28.79 [9] => 29.78 [10] => 28.67 [11] => 27.58 [12] => 29.75 [13] => 30.6 [14] => 31.48 [15] => 31.29 ) [pretaxmargin] => Array ( [0] => 1.95 [1] => 3.36 [2] => 2.93 [3] => 3.64 [4] => 5.01 [5] => 5.99 [6] => 5.44 [7] => 4.63 [8] => 6.03 [9] => 6.62 [10] => 0.33 [11] => 5.06 [12] => 6.11 [13] => 8.29 [14] => 8.39 [15] => 8.79 ) [operatingmargin] => Array ( [0] => 2.71 [1] => 3.85 [2] => 3.71 [3] => 4.22 [4] => 5.43 [5] => 5.87 [6] => 5.26 [7] => 5.06 [8] => 6.35 [9] => 6.91 [10] => 0.74 [11] => 5.11 [12] => 6.35 [13] => 8.29 [14] => 8.97 [15] => 8.64 ) [netmargin] => Array ( [0] => 1.01 [1] => 1.53 [2] => 0.94 [3] => 2.18 [4] => 3.01 [5] => 3.59 [6] => 3.27 [7] => 2.78 [8] => 3.62 [9] => 3.99 [10] => -0.97 [11] => 3.07 [12] => 3.74 [13] => 5.06 [14] => 4.98 [15] => 5.43 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 9.810 [5] => 23.830 [6] => 26.110 [7] => 27.480 [8] => 25.540 [9] => 24.520 [10] => 0.000 [11] => 19.570 [12] => 24.140 [13] => 19.630 [14] => 20.640 [15] => 19.470 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 9.69 [5] => 23.92 [6] => 26.15 [7] => 27.44 [8] => 25.75 [9] => 24.63 [10] => 0.00 [11] => 19.62 [12] => 24.06 [13] => 19.62 [14] => 20.60 [15] => 19.44 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 9.810 [5] => 23.830 [6] => 26.110 [7] => 27.480 [8] => 25.540 [9] => 24.520 [10] => 0.000 [11] => 19.570 [12] => 24.140 [13] => 19.630 [14] => 20.640 [15] => 19.470 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 4.800 [6] => 10.560 [7] => 7.150 [8] => 5.840 [9] => 7.160 [10] => 1.900 [11] => 3.070 [12] => 3.830 [13] => 3.610 [14] => 4.550 [15] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 33 [10] => -6.86 [11] => 13.38 [12] => 13.46 [13] => 24.95 [14] => 57.75 [15] => 67.5 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 19.000 [5] => 44.420 [6] => 850.000 [7] => 167.140 [8] => 2574.500 [9] => 41.680 [10] => 5.860 [11] => 10.210 [12] => 19.610 [13] => 25.130 [14] => 27.190 [15] => 55.260 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.290 [5] => 0.850 [6] => 0.830 [7] => 0.740 [8] => 0.920 [9] => 0.970 [10] => 0.310 [11] => 0.600 [12] => 0.900 [13] => 0.990 [14] => 1.030 [15] => 1.060 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -0.032 [9] => -0.006 [10] => 0.12 [11] => 0.168 [12] => 0.254 [13] => 0.634 [14] => 1.008 [15] => 1.106 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 30.610 [10] => 18.550 [11] => -2.900 [12] => 0.840 [13] => 11.880 [14] => 30.210 [15] => 40.440 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => -0.150 [9] => 30.580 [10] => 18.980 [11] => -1.940 [12] => 2.120 [13] => 14.290 [14] => 32.930 [15] => 42.690 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 4.920 [5] => 6.790 [6] => 3.880 [7] => 4.330 [8] => 4.780 [9] => 4.700 [10] => 3.360 [11] => 4.180 [12] => 5.040 [13] => 5.210 [14] => 5.960 [15] => 6.150 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 5 [7] => 5 [8] => 8 [9] => 6 [10] => 4 [11] => 6 [12] => 7 [13] => 7 [14] => 5 [15] => 8 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.280 [7] => -2.980 [8] => -1.870 [9] => -2.390 [10] => -2.940 [11] => -3.320 [12] => -2.940 [13] => -2.800 [14] => -2.380 [15] => -2.360 ) [e10] => 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] => 0.83 [10] => 0.67 [11] => 0.78 [12] => 0.92 [13] => 1.17 [14] => 1.37 [15] => 1.60 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 39.090 [10] => 16.370 [11] => 28.690 [12] => 39.260 [13] => 35.250 [14] => 34.650 [15] => 32.740 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 4.970 [9] => 9.260 [10] => 7.800 [11] => 12.680 [12] => 16.920 [13] => 20.370 [14] => 22.940 [15] => 24.410 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 14.76 [5] => 12.99 [6] => 18.16 [7] => 22.08 [8] => 24.96 [9] => 29.69 [10] => 31.84 [11] => 33.27 [12] => 35.56 [13] => 36.86 [14] => 41.22 [15] => 44.03 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.310 [5] => 0.750 [6] => 0.910 [7] => 0.760 [8] => 0.900 [9] => 0.960 [10] => 0.330 [11] => 0.560 [12] => 0.800 [13] => 0.850 [14] => 0.950 [15] => 0.990 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 7.560 [5] => 10.210 [6] => 11.930 [7] => 10.820 [8] => 11.050 [9] => 10.850 [10] => 10.870 [11] => 7.560 [12] => 9.190 [13] => 7.860 [14] => 8.880 [15] => 8.770 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 9.820 [5] => 12.700 [6] => 17.250 [7] => 15.040 [8] => 14.120 [9] => 13.940 [10] => 44.210 [11] => 11.010 [12] => 12.540 [13] => 10.230 [14] => 10.530 [15] => 11.500 ) [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] => 628.86 [1] => 728.342 [2] => 893.396 [3] => 1074.568 [4] => 1272.584 [5] => 1470.845 [6] => 2109.399 [7] => 2624.987 [8] => 3114.162 [9] => 3888.422 [10] => 4130.128 [11] => 4412.835 [12] => 4871.492 [13] => 5211.802 [14] => 5836.119 [15] => 6213.173 ) [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] => 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_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] => 0 [1] => 0 [2] => 0 [3] => 6.241 [4] => 2.864 [5] => 1.831 [6] => 8.009 [7] => 12.959 [8] => 10.025 [9] => 12.856 [10] => 19.056 [11] => 4.543 [12] => 14.016 [13] => 13.868 [14] => 6.034 [15] => 2.929 ) [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] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 8.976 [4] => 11.12 [5] => 93.674 [6] => 18.886 [7] => 36.564 [8] => 135.942 [9] => 50.307 [10] => 74.837 [11] => 225.611 [12] => 546.052 [13] => 734.402 [14] => 345.214 [15] => 181.731 ) [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] => 200.994 [1] => 219.752 [2] => 299.218 [3] => 226.795 [4] => 268.606 [5] => 282.548 [6] => 506.773 [7] => 587.617 [8] => 730.179 [9] => 983.366 [10] => 1008.092 [11] => 1065.412 [12] => 1070.906 [13] => 1190.481 [14] => 1352.599 [15] => 1438.324 ) [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] => 0 [1] => 0 [2] => 0 [3] => 142.585 [4] => 184.456 [5] => 190.473 [6] => 353.15 [7] => 389.915 [8] => 477.033 [9] => 594.566 [10] => 509.651 [11] => 686.467 [12] => 725.795 [13] => 803.955 [14] => 845.893 [15] => 847.304 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.211 [4] => 0.213 [5] => 0.505 [6] => 0.635 [7] => 0.181 [8] => 0.152 [9] => 0.25 [10] => 0.606 [11] => 0.978 [12] => 0.995 [13] => 7.426 [14] => 8.513 [15] => 0.899 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 17.958 [4] => 22.752 [5] => 37.037 [6] => 48.882 [7] => 62.792 [8] => 87.798 [9] => 104.549 [10] => 102.866 [11] => 108.23 [12] => 121.753 [13] => 128.765 [14] => 125.817 [15] => 139.952 ) [BS_other_liabilities_Insurance] => Array ( [0] => 260.581 [1] => 282.566 [2] => 261.795 [3] => 17.473 [4] => 24.951 [5] => 13.197 [6] => 96.112 [7] => 139.088 [8] => 157.867 [9] => 266.565 [10] => 274.209 [11] => 225.166 [12] => 245.566 [13] => 269.827 [14] => 312.498 [15] => 384.677 ) [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] => -4.831 [1] => -3.52 [2] => 0 [3] => -6.241 [4] => -2.864 [5] => -1.831 [6] => -8.009 [7] => -12.959 [8] => -10.025 [9] => -11.29 [10] => -18.915 [11] => -4.543 [12] => -14.016 [13] => -13.868 [14] => -6.034 [15] => -2.929 ) [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] => -124.597 [1] => -141.065 [2] => -178.817 [3] => -230.291 [4] => -282.728 [5] => -338.967 [6] => -492.942 [7] => -616.962 [8] => -753.918 [9] => -964.298 [10] => -1035.174 [11] => -1082.2 [12] => -1250.175 [13] => -1279.442 [14] => -1438.585 [15] => -1562.066 ) [BS_MoneyMarket] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -8.976 [4] => -11.12 [5] => -93.674 [6] => -18.886 [7] => -36.564 [8] => -135.942 [9] => -50.307 [10] => -74.837 [11] => -225.611 [12] => -546.052 [13] => -734.402 [14] => -345.214 [15] => -181.731 ) [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] => 200.994 [1] => 219.752 [2] => 299.218 [3] => 235.771 [4] => 279.726 [5] => 376.222 [6] => 525.659 [7] => 624.181 [8] => 866.121 [9] => 1033.673 [10] => 1082.929 [11] => 1291.023 [12] => 1616.958 [13] => 1924.883 [14] => 1697.813 [15] => 1620.055 ) [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] => 260.581 [1] => 282.566 [2] => 261.795 [3] => 35.431 [4] => 47.703 [5] => 50.234 [6] => 144.994 [7] => 201.88 [8] => 245.665 [9] => 371.114 [10] => 377.075 [11] => 333.396 [12] => 367.319 [13] => 398.592 [14] => 438.315 [15] => 524.629 ) [cash2debt] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 0.111 [4] => 3.109 [5] => 6.311 [6] => 0.069 [7] => 0.202 [8] => 0.751 [9] => 0.277 [10] => 0.412 [11] => 1.586 [12] => 3.877 [13] => 4.557 [14] => 21.211 [15] => 24.641 ) [interest_coverage] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 7.27 [4] => 24.12 [5] => 47.15 [6] => 13.84 [7] => 10.24 [8] => 19.72 [9] => 20.91 [10] => 1.59 [11] => 49.65 [12] => 22.06 [13] => 31.15 [14] => 86.79 [15] => 183.27 ) [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 ) [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 ) [TaxProvision] => Array ( [0] => 0 [1] => 0 [2] => -10.476 [3] => -15.648 [4] => -25.509 [5] => -35.212 [6] => -45.936 [7] => -48.654 [8] => -75.074 [9] => -102.491 [10] => -53.686 [11] => -87.817 [12] => -115.434 [13] => -168.12 [14] => -199.116 [15] => -208.509 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 20.336 [7] => 37.79 [8] => 0 [9] => 0 [10] => 209.227 [11] => 10.113 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 7.341 [1] => 11.177 [2] => 15.715 [3] => 23.471 [4] => 38.264 [5] => 52.819 [6] => 68.905 [7] => 72.98 [8] => 112.611 [9] => 155.036 [10] => -39.865 [11] => 135.359 [12] => 182.077 [13] => 263.906 [14] => 290.709 [15] => 337.598 ) [Net Income (Discontinued Operations)] => Array ( [0] => 1.016 [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 ) [eps_diluated] => Array ( [0] => -1.21 [1] => -0.57 [2] => 0.075 [3] => 0.368 [4] => 0.468 [5] => 0.525 [6] => 0.65 [7] => 0.675 [8] => 1.015 [9] => 1.33 [10] => -0.36 [11] => 1.15 [12] => 1.5 [13] => 2.1 [14] => 2.31 [15] => 2.69 ) [eps_basic] => Array ( [0] => -1.21 [1] => -0.57 [2] => 0.075 [3] => 0.368 [4] => 0.54 [5] => 0.59 [6] => 0.72 [7] => 0.735 [8] => 1.1 [9] => 1.42 [10] => -0.36 [11] => 1.2 [12] => 1.57 [13] => 2.19 [14] => 2.39 [15] => 2.75 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -11.205 [4] => -16.726 [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] => 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 ) [OtherInventories] => Array ( [0] => 128.869 [1] => 139.577 [2] => 163.149 [3] => 212.79 [4] => 250.223 [5] => 254.36 [6] => 457.618 [7] => 535.698 [8] => 641.464 [9] => 887.364 [10] => 854.771 [11] => 895.776 [12] => 896.895 [13] => 1014.997 [14] => 1096.186 [15] => 1232.065 ) [CashAndCashEquivalents] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 8.976 [4] => 11.12 [5] => 93.674 [6] => 18.886 [7] => 36.564 [8] => 135.942 [9] => 50.307 [10] => 74.837 [11] => 225.611 [12] => 546.052 [13] => 734.402 [14] => 345.214 [15] => 181.731 ) [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 ) [LandAndImprovements] => 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 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 71.639 [4] => 74.294 [5] => 95.673 [6] => 289.329 [7] => 344.895 [8] => 406.699 [9] => 486.726 [10] => 34.003 [11] => 173.966 [12] => 173.499 [13] => 177.74 [14] => 215.816 [15] => 220.295 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 52.498 [4] => 69.638 [5] => 81.398 [6] => 189.723 [7] => 280.376 [8] => 330.757 [9] => 425.522 [10] => 479.827 [11] => 542.766 [12] => 571.869 [13] => 663.682 [14] => 735.184 [15] => 943.532 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 10.927 [6] => 15.233 [7] => 7.338 [8] => 13.087 [9] => 23.744 [10] => 52.054 [11] => 0 [12] => 0 [13] => 2.138 [14] => 0 [15] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 124.137 [4] => 143.932 [5] => 187.998 [6] => 494.285 [7] => 632.609 [8] => 750.543 [9] => 935.992 [10] => 1044.329 [11] => 1233.151 [12] => 1334.795 [13] => 1522.561 [14] => 1687.005 [15] => 2059.625 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -52.342 [4] => -63.823 [5] => -76.106 [6] => -129.954 [7] => -254.994 [8] => -304.385 [9] => -380.469 [10] => -476.293 [11] => -570.847 [12] => -649.909 [13] => -744.527 [14] => -846.87 [15] => -975.096 ) [AccountsPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 95.573 [4] => 125.208 [5] => 118.383 [6] => 211.685 [7] => 253.395 [8] => 286.668 [9] => 365.75 [10] => 299.113 [11] => 431.366 [12] => 446.511 [13] => 510.398 [14] => 507.247 [15] => 562.439 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 2.252 [11] => 8.687 [12] => 0 [13] => 110.696 [14] => 148.159 [15] => 101.803 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 47.012 [4] => 59.248 [5] => 72.09 [6] => 141.465 [7] => 136.52 [8] => 190.365 [9] => 228.816 [10] => 208.286 [11] => 246.414 [12] => 279.284 [13] => 182.861 [14] => 190.487 [15] => 183.062 ) [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] => 0 [1] => 0 [2] => 0 [3] => 77.073 [4] => 3.364 [5] => 3.411 [6] => 257.369 [7] => 181.02 [8] => 180.865 [9] => 181.185 [10] => 172.179 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 3.577 [4] => 0 [5] => 10.927 [6] => 15.233 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 2.138 [14] => 0 [15] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 222.155 [11] => 225.166 [12] => 245.566 [13] => 269.827 [14] => 291.953 [15] => 370.245 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 23.471 [4] => 38.264 [5] => 52.408 [6] => 68.905 [7] => 72.98 [8] => 112.611 [9] => 155.036 [10] => -39.865 [11] => 135.359 [12] => 182.077 [13] => 263.906 [14] => 290.709 [15] => 337.598 ) [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] => 0 [1] => 0 [2] => 0 [3] => -6.096 [4] => -1.975 [5] => 3.904 [6] => -3.47 [7] => 13.331 [8] => -2.142 [9] => -10.982 [10] => 3.09 [11] => 6.823 [12] => 9.265 [13] => -3.35 [14] => -4.328 [15] => -9.69 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -39.264 [4] => -31.912 [5] => -20.863 [6] => -44.813 [7] => -77.872 [8] => -105.766 [9] => -127.027 [10] => 29.581 [11] => -41.005 [12] => -1.119 [13] => -118.102 [14] => -81.189 [15] => -135.879 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -1.909 [4] => -8.218 [5] => 1.549 [6] => -2.177 [7] => -2.589 [8] => -29.039 [9] => -4.267 [10] => -10.868 [11] => -24.996 [12] => -1.97 [13] => -9.174 [14] => -8.693 [15] => -7.717 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 9.424 [4] => 28.122 [5] => -19.85 [6] => -4.26 [7] => 35.119 [8] => 24.444 [9] => 12.337 [10] => -64.59 [11] => 166.643 [12] => 21.714 [13] => 52.54 [14] => -19.164 [15] => 4.567 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -28.246 [4] => 10.364 [5] => -7.341 [6] => -23.867 [7] => 28.795 [8] => -19.45 [9] => 63.114 [10] => -68.9 [11] => 147.413 [12] => 74.021 [13] => 13.485 [14] => 19.821 [15] => -114.013 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.187 [4] => -5.019 [5] => 8.201 [6] => 18.124 [7] => 1.559 [8] => -1.11 [9] => -32.696 [10] => -45.906 [11] => 9.151 [12] => 18.005 [13] => 25.152 [14] => -2.362 [15] => 24.563 ) [PurchaseOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -32.219 [4] => -29.001 [5] => -67.064 [6] => -104.944 [7] => -149.659 [8] => -162.995 [9] => -172.366 [10] => -25.107 [11] => -140.269 [12] => -159.067 [13] => -201.807 [14] => -219.026 [15] => -285.668 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 10.254 [4] => 6.417 [5] => 14.726 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 72.336 [11] => 31.64 [12] => 19.953 [13] => 21.126 [14] => 0 [15] => 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 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [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 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -57.942 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -31.986 [15] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 4.15 [6] => 57.942 [7] => 1.922 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 14.14 [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] => 0 [1] => 0 [2] => 0 [3] => 1.7763568394E-15 [4] => 1.7763568394E-15 [5] => 2.079 [6] => -309.828 [7] => 37.867 [8] => 32.509 [9] => -262.93 [10] => -191.423 [11] => 0 [12] => -22.021 [13] => -33.075 [14] => -73.342 [15] => -53.507 ) [sloanratio] => Array ( [0] => 0.03 [1] => 0.05 [2] => 0.03 [3] => 0.1 [4] => -0 [5] => -0 [6] => 0.35 [7] => 0.01 [8] => 0.07 [9] => 0.16 [10] => -0.03 [11] => -0.07 [12] => -0.02 [13] => 0.02 [14] => 0.06 [15] => 0.09 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -0.21 [2] => -1208.49 [3] => 13.47 [4] => -27.92 [5] => -22.76 [6] => -5.25 [7] => -2 [8] => -2.62 [9] => -5.16 [10] => 4.16 [11] => -2.82 [12] => -3.41 [13] => -2.19 [14] => -3.84 [15] => 0.29 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 15.57 [2] => -90.63 [3] => 39.02 [4] => -7.39 [5] => -5.86 [6] => 36.23 [7] => 21.98 [8] => 15.63 [9] => 18.75 [10] => 10.81 [11] => 1.14 [12] => 6.98 [13] => 3.55 [14] => 11.78 [15] => 6.78 ) [equity2liab_tangbile] => Array ( [0] => 0 [1] => 0 [2] => 0.143 [3] => 0.244 [4] => 0.596 [5] => 0.951 [6] => 0.203 [7] => 0.334 [8] => 0.513 [9] => 0.439 [10] => 0.605 [11] => 0.719 [12] => 0.901 [13] => 1.013 [14] => 0.99 [15] => 1.01 ) [ROE] => Array ( [0] => 0 [1] => 0 [2] => 22.48 [3] => 37.19 [4] => 27.23 [5] => 21.74 [6] => 21.97 [7] => 17.59 [8] => 18.15 [9] => 17.45 [10] => -4.46 [11] => 12.5 [12] => 13.35 [13] => 16.16 [14] => 18.31 [15] => 19.95 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.238 [14] => 0.216 [15] => 0.186 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.12 [5] => 2.33 [6] => 3.66 [7] => 3.05 [8] => 2.63 [9] => 2.86 [10] => 0 [11] => 1.61 [12] => 2.01 [13] => 1.75 [14] => 2.07 [15] => 2.03 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.76 [5] => 5.14 [6] => 11.49 [7] => 7.69 [8] => 6.14 [9] => 7.51 [10] => 1.9 [11] => 3.08 [12] => 3.85 [13] => 3.62 [14] => 4.66 [15] => 4.73 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.76 [5] => 5.14 [6] => 5.74 [7] => 4.79 [8] => 4.6 [9] => 4.26 [10] => 1.38 [11] => 2.37 [12] => 3.14 [13] => 3.06 [14] => 3.78 [15] => 3.9 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -1.03 [5] => -0.3 [6] => -0.12 [7] => -0.15 [8] => -0.24 [9] => -0.22 [10] => 0.13 [11] => -0.01 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 195.48 [4] => 62.59 [5] => 52.82 [6] => 63.89 [7] => 43.32 [8] => 80.66 [9] => 58.99 [10] => -24.95 [11] => 33.73 [12] => 46.69 [13] => 64.30 [14] => 66.33 [15] => 83.59 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 12 [4] => 14 [5] => 18 [6] => 38 [7] => 50 [8] => 55 [9] => 75 [10] => 91 [11] => 101 [12] => 110 [13] => 117 [14] => 125 [15] => 155 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [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 [1] => 0 [2] => 0 [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] => 0 [1] => 0 [2] => 0 [3] => -268.34 [4] => -47.44 [5] => -67.60 [6] => -97.31 [7] => -88.83 [8] => -116.75 [9] => -65.58 [10] => -135.49 [11] => -34.95 [12] => -40.79 [13] => -49.17 [14] => -49.97 [15] => -70.73 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -182.93 [4] => -36.94 [5] => -46.47 [6] => -384.61 [7] => -65.21 [8] => -93.47 [9] => -165.62 [10] => -90.23 [11] => -27.07 [12] => -41.32 [13] => -48.64 [14] => -74.01 [15] => -83.98 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.00 [4] => 64.38 [5] => 16.03 [6] => 7.65 [7] => 6.58 [8] => 19.18 [9] => 13.23 [10] => 3.00 [11] => 0.30 [12] => 0.00 [13] => -0.30 [14] => -45.35 [15] => -63.29 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 88.74 [4] => -126.41 [5] => 13.47 [6] => 226.81 [7] => -41.09 [8] => 6.19 [9] => 1.42 [10] => -10.46 [11] => -43.77 [12] => 4.22 [13] => -2.69 [14] => -30.78 [15] => 8.55 ) [Dividends_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [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] => -14.73 [14] => -70.04 [15] => -15.95 ) [Other Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 88.74 [4] => -59.55 [5] => 29.68 [6] => 215.26 [7] => -24.30 [8] => 64.65 [9] => 32.98 [10] => 5.66 [11] => -35.39 [12] => 23.49 [13] => -5.47 [14] => -114.79 [15] => -56.48 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 88.74 [4] => -62.03 [5] => 29.50 [6] => 234.46 [7] => -34.50 [8] => 25.37 [9] => 14.65 [10] => -7.47 [11] => -43.47 [12] => 4.22 [13] => -17.72 [14] => -146.17 [15] => -70.69 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 5.80 [4] => 3.51 [5] => 83.21 [6] => -69.35 [7] => 10.49 [8] => 71.18 [9] => -32.58 [10] => 15.35 [11] => 37.57 [12] => 82.17 [13] => 45.89 [14] => -88.80 [15] => -40.48 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -168.34 [4] => 52.56 [5] => 32.40 [6] => 2.69 [7] => 11.17 [8] => -16.75 [9] => 34.42 [10] => -35.49 [11] => 65.05 [12] => 59.21 [13] => 50.83 [14] => 50.03 [15] => 29.27 ) [ROC] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7.39 [4] => 10.35 [5] => 10.94 [6] => 7.55 [7] => 7.27 [8] => 8.32 [9] => 9.15 [10] => -2.38 [11] => 6.97 [12] => 7.83 [13] => 9.69 [14] => 11.44 [15] => 11.88 ) [ROC_JOEL] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 34.37 [4] => 55.58 [5] => 55.55 [6] => 23.37 [7] => 27.43 [8] => 32.14 [9] => 33.06 [10] => 3.26 [11] => 26.1 [12] => 36.14 [13] => 44.11 [14] => 47.67 [15] => 35.29 ) [ROC_JOEL_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 32.18 [4] => 49.21 [5] => 39.25 [6] => 24.9 [7] => 25.86 [8] => 26.32 [9] => 31.31 [10] => 3.27 [11] => 20.99 [12] => 28.34 [13] => 35.96 [14] => 35.66 [15] => 32.24 ) [current_ratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.41 [4] => 1.25 [5] => 1.6 [6] => 1.32 [7] => 1.3 [8] => 1.54 [9] => 1.4 [10] => 1.71 [11] => 1.54 [12] => 1.84 [13] => 1.99 [14] => 1.59 [15] => 1.62 ) [quick_ratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.2 [4] => 0.19 [5] => 0.48 [6] => 0.18 [7] => 0.17 [8] => 0.4 [9] => 0.24 [10] => 0.32 [11] => 0.41 [12] => 0.79 [13] => 0.91 [14] => 0.5 [15] => 0.39 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 390.67 [4] => 27.17 [5] => 12.18 [6] => 23.81 [7] => 3.85 [8] => 50.37 [9] => 31.03 [10] => -127.07 [11] => 0 [12] => 30.43 [13] => 40 [14] => 10 [15] => 16.45 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 4.66 [5] => 11.658 [6] => 19.4 [7] => 19.725 [8] => 26.155 [9] => 33.64 [10] => 11.96 [11] => 21.64 [12] => 32.67 [13] => 36.42 [14] => 44.91 [15] => 51.1 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 10.18 [5] => 7.87 [6] => 5.8 [7] => 6.65 [8] => 7.08 [9] => 7.17 [10] => 2.26 [11] => 9.08 [12] => 7.97 [13] => 9.78 [14] => 9.5 [15] => 8.7 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.32 [5] => 0.96 [6] => 0.94 [7] => 0.83 [8] => 1.03 [9] => 1.09 [10] => 0.35 [11] => 0.67 [12] => 1.01 [13] => 1.12 [14] => 1.15 [15] => 1.19 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 1.21 [14] => 1.05 [15] => 0.95 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 5.18 [9] => 3.51 [10] => 1.41 [11] => 1.76 [12] => 2.13 [13] => 2.02 [14] => 2.07 [15] => 2.15 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0.804639006861 [10] => 0 [11] => 0 [12] => 28.6428571429 [13] => 1.65151515152 [14] => 0.681893412777 [15] => 0.480712166172 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0.99 [10] => 0 [11] => 1.67 [12] => 2.68 [13] => 1.65 [14] => 0.82 [15] => 0.78 ) )
Dick's Sporting Goods Inc (NYSE:DKS)
Days Inventory
135.01 (As of Apr. 2014)

Dick's Sporting Goods Inc's inventory for the three months ended in Apr. 2014 was $1,481 Mil. Dick's Sporting Goods Inc's cost of goods sold for the three months ended in Apr. 2014 was $998 Mil. Hence, Dick's Sporting Goods Inc's days inventory for the three months ended in Apr. 2014 was 135.01.

Dick's Sporting Goods Inc's days inventory increased from Apr. 2013 (129.56) to Apr. 2014 (135.01). It might indicate that Dick's Sporting Goods Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Dick's Sporting Goods Inc's days sales of inventory (DSI) for the three months ended in Apr. 2014 was 93.64.

Inventory turnover measures how fast the company turns over its inventory within a year. Dick's Sporting Goods Inc's inventory turnover for the three months ended in Apr. 2014 was 0.67.

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. Dick's Sporting Goods Inc's inventory to revenue ratio for the three months ended in Apr. 2014 was 1.03.


Definition

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

Dick's Sporting Goods Inc's Days Inventory for the fiscal year that ended in Jan. 2014 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1232.065/4269.223*365
=105.34

Dick's Sporting Goods Inc's Days Inventory for the quarter that ended in Apr. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1480.724/998.025*91
=135.01

* 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).

Dick's Sporting Goods Inc's Days Sales of Inventory for the three months ended in Apr. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=1480.724/1438.908*91
=93.64

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

Dick's Sporting Goods Inc's Inventory Turnover for the three months ended in Apr. 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.

Dick's Sporting Goods Inc's Inventory to Revenue for the three months ended in Apr. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=1480.724 / 1438.908
=1.03

* 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.

Dick's Sporting Goods Inc Annual Data

Jan05Jan06Jan07Jan08Jan09Jan10Jan11Jan12Jan13Jan14
DaysInventory 109.68103.60105.59118.62105.90102.3195.65102.43100.05105.34

Dick's Sporting Goods Inc Quarterly Data

Jan12Apr12Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14
DaysInventory 84.06123.28104.37138.8981.99129.56110.30146.4384.98135.01
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