Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 6.00 [2] => 9.23 [3] => 11.15 [4] => 11.67 [5] => 5.11 [6] => 5.83 [7] => 8.17 [8] => 8.82 [9] => 13.47 [10] => 19.81 [11] => 26.80 [12] => 29.68 [13] => 33.27 [14] => 30.01 [15] => 30.78 [16] => 37.06 [17] => 44.68 [18] => 57.49 [19] => 63.39 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 5.48 [3] => 5.63 [4] => 6.33 [5] => 1.96 [6] => 0.86 [7] => 4.87 [8] => 6.71 [9] => 6.55 [10] => 12.70 [11] => 19.63 [12] => 23.80 [13] => 25.77 [14] => 21.24 [15] => 21.17 [16] => 28.42 [17] => 30.32 [18] => 38.57 [19] => 53.76 ) [BS_share] => Array ( [0] => 61.219 [1] => 111.48 [2] => 132.30 [3] => 0.240 [4] => 245.103 [5] => 243.456 [6] => 245.38 [7] => 253.80 [8] => 181.50 [9] => 191.10 [10] => 195.20 [11] => 203.40 [12] => 208.00 [13] => 213.40 [14] => 207.60 [15] => 206.13 [16] => 192.00 [17] => 187.28 [18] => 211.00 [19] => 212.70 ) [Fiscal Year] => Array ( [0] => May95 [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] => 199505 [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] => 61.219 [1] => 79.525 [2] => 216.378 [3] => 0.240 [4] => 245.103 [5] => 243.456 [6] => 249.471 [7] => 278.816 [8] => 271.440 [9] => 227.520 [10] => 205.722 [11] => 208.136 [12] => 211.586 [13] => 214.836 [14] => 211.879 [15] => 208.335 [16] => 206.118 [17] => 193.064 [18] => 195.942 [19] => 214.764 ) [Revenue] => Array ( [0] => 99 [1] => 134.8 [2] => 498 [3] => 758.4 [4] => 1203.7 [5] => 1445.351 [6] => 1486.302 [7] => 1650.753 [8] => 1854.632 [9] => 1919.278 [10] => 2177.33 [11] => 2973.918 [12] => 4880.662 [13] => 5264.151 [14] => 5660.173 [15] => 6108.8 [16] => 6219.61 [17] => 6731.806 [18] => 8186.28 [19] => 11764.05 ) [COGS] => Array ( [0] => 65.6 [1] => 87 [2] => 344.2 [3] => 514.4 [4] => 779.7 [5] => 993.239 [6] => 1032.153 [7] => 1100.652 [8] => 1217.685 [9] => 1287.652 [10] => 1470.175 [11] => 2035.243 [12] => 3390.351 [13] => 3590.344 [14] => 3920.487 [15] => 4248.668 [16] => 4427.862 [17] => 4633.62 [18] => 5578.853 [19] => 8198.377 ) [Gross Profit] => Array ( [0] => 33.4 [1] => 47.8 [2] => 153.8 [3] => 244 [4] => 424 [5] => 452.112 [6] => 454.149 [7] => 550.101 [8] => 636.947 [9] => 631.626 [10] => 707.155 [11] => 938.675 [12] => 1490.311 [13] => 1673.807 [14] => 1739.686 [15] => 1860.132 [16] => 1791.748 [17] => 2098.186 [18] => 2607.427 [19] => 3565.673 ) [SGA] => Array ( [0] => 11.5 [1] => 14.6 [2] => 48.1 [3] => 78.8 [4] => 120.6 [5] => 263.808 [6] => 163.273 [7] => 126.9 [8] => 180.95 [9] => 193.587 [10] => 230.868 [11] => 334.379 [12] => 579.719 [13] => 627.918 [14] => 508.24 [15] => 531.531 [16] => 571.825 [17] => 684.715 [18] => 980.412 [19] => 1176.485 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DDA] => Array ( [0] => 4.7 [1] => 6.5 [2] => 32.4 [3] => 53.6 [4] => 90.4 [5] => 112.481 [6] => 111.605 [7] => 105.209 [8] => 64.665 [9] => 74.687 [10] => 86.666 [11] => 119.719 [12] => 173.295 [13] => 193.47 [14] => 216.917 [15] => 228.986 [16] => 234.378 [17] => 267.315 [18] => 343.908 [19] => 528.119 ) [Operating Income] => Array ( [0] => 17.2 [1] => 26.7 [2] => 73.3 [3] => 111.6 [4] => 213 [5] => 75.823 [6] => 179.271 [7] => 310.858 [8] => 383.826 [9] => 359.931 [10] => 381.126 [11] => 465.371 [12] => 739.432 [13] => 862.209 [14] => 869.096 [15] => 940.271 [16] => 993.808 [17] => 1154.713 [18] => 1297.084 [19] => 1550.134 ) [other_operating_charges] => Array ( [0] => -4.7 [1] => -6.5 [2] => -32.4 [3] => -53.6 [4] => -90.4 [5] => -112.481 [6] => -111.605 [7] => -112.343 [8] => -72.171 [9] => -78.108 [10] => -95.161 [11] => -138.925 [12] => -171.16 [13] => -183.68 [14] => -362.35 [15] => -388.33 [16] => -226.115 [17] => -258.758 [18] => -329.931 [19] => -839.054 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 6 [2] => 7.25 [3] => 9.167 [4] => 9.855 [5] => 2.23 [6] => 5.709 [7] => 8.167 [8] => 8.263 [9] => 13.243 [10] => 19.765 [11] => 25.32 [12] => 28.44 [13] => 28.175 [14] => 24.785 [15] => 29.37 [16] => 34.745 [17] => 37.905 [18] => 55.265 [19] => 63.37 ) [mktcap] => Array ( [0] => 0 [1] => 668.88 [2] => 959.175 [3] => 2.20008 [4] => 2415.490065 [5] => 542.90688 [6] => 1400.87442 [7] => 2072.7846 [8] => 1499.7345 [9] => 2530.7373 [10] => 3858.128 [11] => 5150.088 [12] => 5915.52 [13] => 6012.545 [14] => 5145.366 [15] => 6054.0381 [16] => 6671.04 [17] => 7098.8484 [18] => 11660.915 [19] => 13478.799 ) [Cash and Equiv] => Array ( [0] => 2 [1] => 30.2 [2] => 19.9 [3] => 6.1 [4] => 41.5 [5] => 107.981 [6] => 31.207 [7] => 36.711 [8] => 96.475 [9] => 61.657 [10] => 251.979 [11] => 431.811 [12] => 314.936 [13] => 487.324 [14] => 446.413 [15] => 565.934 [16] => 883.12 [17] => 411.151 [18] => 540.886 [19] => 953.05 ) [ev_addition] => Array ( [0] => 91.4 [1] => 29 [2] => 88.3 [3] => 764.6 [4] => 1229.5 [5] => -53.123 [6] => 963.351 [7] => 804.235 [8] => 1248.984 [9] => 1139.189 [10] => 1177.046 [11] => 3814.03 [12] => 3558.674 [13] => 3370.511 [14] => 3343.862 [15] => 3125.383 [16] => 3484.334 [17] => 4220.868 [18] => 8178.35 [19] => 7635.94 ) [ev_addition_per_share] => Array ( [0] => 1.493 [1] => 0.26 [2] => 0.667 [3] => 3185.833 [4] => 5.016 [5] => -0.218 [6] => 3.926 [7] => 3.169 [8] => 6.881 [9] => 5.961 [10] => 6.03 [11] => 18.751 [12] => 17.109 [13] => 15.794 [14] => 16.107 [15] => 15.162 [16] => 18.148 [17] => 22.538 [18] => 38.76 [19] => 35.9 ) [ev] => Array ( [0] => 0 [1] => 697.88 [2] => 1047.475 [3] => 766.80008 [4] => 3644.990065 [5] => 489.78388 [6] => 2364.22542 [7] => 2877.0196 [8] => 2748.7185 [9] => 3669.9263 [10] => 5035.174 [11] => 8964.118 [12] => 9474.194 [13] => 9383.056 [14] => 8489.228 [15] => 9179.4211 [16] => 10155.374 [17] => 11319.7164 [18] => 19839.265 [19] => 21114.739 ) [Non Operating Income] => Array ( [0] => -7.2 [1] => 0.9 [2] => 1.1 [3] => 3.2 [4] => -73.3 [5] => -141.7 [6] => -11.757 [7] => 4.147 [8] => -44.933 [9] => -23.459 [10] => 4.125 [11] => 5.312 [12] => -225.705 [13] => -179.412 [14] => 12.411 [15] => 3.708 [16] => -70.963 [17] => 2.982 [18] => -7.226 [19] => 4.787 ) [tax] => Array ( [0] => 3.5 [1] => 6.2 [2] => 23 [3] => 35.7 [4] => 38.4 [5] => -34.57 [6] => 27.96 [7] => 105.252 [8] => 109.928 [9] => 105.173 [10] => 128.332 [11] => 123.675 [12] => 186.43 [13] => 245.744 [14] => 235.471 [15] => 278.465 [16] => 258.874 [17] => 325.292 [18] => 359.845 [19] => 381.013 ) [Pretax Income] => Array ( [0] => 10 [1] => 14.8 [2] => 53.3 [3] => 85.7 [4] => 36.2 [5] => -176.674 [6] => 47.387 [7] => 242.567 [8] => 267.257 [9] => 269.651 [10] => 332.84 [11] => 331.097 [12] => 475.759 [13] => 627.522 [14] => 656.791 [15] => 758.224 [16] => 741.238 [17] => 916.605 [18] => 1001.304 [19] => 1124.978 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [InterestExpense] => Array ( [0] => -7.2 [1] => -10.1 [2] => -13.4 [3] => -29.1 [4] => -84 [5] => -110.797 [6] => -116.637 [7] => -72.438 [8] => -71.636 [9] => -66.821 [10] => -52.411 [11] => -139.586 [12] => 0 [13] => 0 [14] => -224.716 [15] => -185.755 [16] => -181.607 [17] => -241.09 [18] => -288.554 [19] => -429.943 ) [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] => 4.7 [1] => 6.5 [2] => 32.4 [3] => 53.6 [4] => 90.4 [5] => 112.481 [6] => 111.605 [7] => 105.209 [8] => 64.665 [9] => 74.687 [10] => 86.666 [11] => 119.719 [12] => 173.295 [13] => 193.47 [14] => 216.917 [15] => 228.986 [16] => 234.378 [17] => 267.315 [18] => 343.908 [19] => 528.119 ) [ReconciledDepreciation] => Array ( [0] => 4.7 [1] => 6.5 [2] => 32.4 [3] => 53.6 [4] => 90.4 [5] => 112.48 [6] => 111.61 [7] => 105.21 [8] => 64.67 [9] => 74.69 [10] => 86.67 [11] => 119.72 [12] => 173.3 [13] => 193.47 [14] => 216.92 [15] => 228.99 [16] => 234.38 [17] => 267.32 [18] => 343.91 [19] => 528.12 ) [EBIT] => Array ( [0] => 17.2 [1] => 24.9 [2] => 66.7 [3] => 114.8 [4] => 120.2 [5] => -65.877 [6] => 164.024 [7] => 315.005 [8] => 338.893 [9] => 336.472 [10] => 385.251 [11] => 470.683 [12] => 739.432 [13] => 862.209 [14] => 881.507 [15] => 943.979 [16] => 922.845 [17] => 1157.695 [18] => 1289.858 [19] => 1554.921 ) [EBITDA_morn] => Array ( [0] => 21.9 [1] => 31.4 [2] => 99.1 [3] => 168.4 [4] => 210.6 [5] => 46.604 [6] => 275.629 [7] => 420.214 [8] => 403.558 [9] => 411.159 [10] => 471.917 [11] => 590.402 [12] => 912.727 [13] => 1055.679 [14] => 1098.424 [15] => 1172.965 [16] => 1157.223 [17] => 1425.01 [18] => 1633.766 [19] => 2083.658 ) [EBITDA] => Array ( [0] => 21.9 [1] => 31.4 [2] => 99.1 [3] => 168.4 [4] => 210.6 [5] => 46.604 [6] => 275.629 [7] => 420.214 [8] => 403.558 [9] => 411.159 [10] => 471.917 [11] => 590.402 [12] => 912.727 [13] => 1055.679 [14] => 1098.424 [15] => 1172.965 [16] => 1157.223 [17] => 1425.01 [18] => 1633.766 [19] => 2083.04 ) [EBITDA_1] => Array ( [0] => 21.9 [1] => 31.4 [2] => 99.1 [3] => 168.4 [4] => 210.6 [5] => 46.604 [6] => 275.629 [7] => 420.214 [8] => 403.558 [9] => 411.159 [10] => 471.917 [11] => 590.402 [12] => 912.727 [13] => 1055.679 [14] => 1098.424 [15] => 1172.965 [16] => 1157.223 [17] => 1425.01 [18] => 1633.766 [19] => 2083.04 ) [DDA_new] => Array ( [0] => 4.7 [1] => 6.5 [2] => 32.4 [3] => 53.6 [4] => 90.4 [5] => 112.48 [6] => 111.61 [7] => 105.21 [8] => 64.67 [9] => 74.69 [10] => 86.67 [11] => 119.72 [12] => 173.3 [13] => 193.47 [14] => 216.92 [15] => 228.99 [16] => 234.38 [17] => 267.32 [18] => 343.91 [19] => 528.12 ) [EBITDA_new] => Array ( [0] => 21.9 [1] => 31.4 [2] => 99.1 [3] => 168.4 [4] => 210.6 [5] => 46.604 [6] => 275.629 [7] => 420.214 [8] => 403.558 [9] => 411.159 [10] => 471.917 [11] => 590.402 [12] => 912.727 [13] => 1055.679 [14] => 1098.424 [15] => 1172.965 [16] => 1157.223 [17] => 1425.01 [18] => 1633.766 [19] => 2083.658 ) [EBITDA_per_share] => Array ( [0] => 0.36 [1] => 0.39 [2] => 0.46 [3] => 701.67 [4] => 0.86 [5] => 0.19 [6] => 1.1 [7] => 1.51 [8] => 1.49 [9] => 1.81 [10] => 2.29 [11] => 2.84 [12] => 4.31 [13] => 4.91 [14] => 5.18 [15] => 5.63 [16] => 5.61 [17] => 7.38 [18] => 8.34 [19] => 9.7 ) [Operating_Income_per_share] => Array ( [0] => 0.28 [1] => 0.34 [2] => 0.34 [3] => 465 [4] => 0.87 [5] => 0.31 [6] => 0.72 [7] => 1.11 [8] => 1.41 [9] => 1.58 [10] => 1.85 [11] => 2.24 [12] => 3.49 [13] => 4.01 [14] => 4.1 [15] => 4.51 [16] => 4.82 [17] => 5.98 [18] => 6.62 [19] => 7.22 ) [Net Income] => Array ( [0] => 4.9 [1] => 6.1 [2] => 26.7 [3] => 45.5 [4] => -9.4 [5] => -147.256 [6] => 13.485 [7] => 137.315 [8] => 157.329 [9] => 175.791 [10] => 222.254 [11] => 228.643 [12] => 289.691 [13] => 381.778 [14] => 374.16 [15] => 422.684 [16] => 405.683 [17] => 478.001 [18] => 536.017 [19] => 633.446 ) [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 [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 ) [Shares Outstanding] => Array ( [0] => 61.219 [1] => 79.525 [2] => 216.378 [3] => 0.240 [4] => 245.103 [5] => 243.456 [6] => 249.471 [7] => 278.816 [8] => 271.440 [9] => 227.520 [10] => 205.722 [11] => 208.136 [12] => 211.586 [13] => 214.836 [14] => 211.879 [15] => 208.335 [16] => 206.118 [17] => 193.064 [18] => 195.942 [19] => 214.764 ) [shares_diluted] => Array ( [0] => 61.219 [1] => 79.525 [2] => 216.378 [3] => 0.240 [4] => 245.103 [5] => 243.456 [6] => 249.471 [7] => 278.816 [8] => 271.440 [9] => 227.520 [10] => 205.722 [11] => 208.136 [12] => 211.586 [13] => 214.836 [14] => 211.879 [15] => 208.335 [16] => 206.118 [17] => 193.064 [18] => 195.942 [19] => 214.764 ) [shares_basic] => Array ( [0] => 54.417 [1] => 73.163 [2] => 216.378 [3] => 0.232 [4] => 240.429 [5] => 243.456 [6] => 244.743 [7] => 251.304 [8] => 215.494 [9] => 188.692 [10] => 197.454 [11] => 201.524 [12] => 207.040 [13] => 211.786 [14] => 210.299 [15] => 207.208 [16] => 203.009 [17] => 189.316 [18] => 192.036 [19] => 209.939 ) [COGS_pct] => Array ( [0] => 0.66 [1] => 0.65 [2] => 0.69 [3] => 0.68 [4] => 0.65 [5] => 0.69 [6] => 0.69 [7] => 0.67 [8] => 0.66 [9] => 0.67 [10] => 0.68 [11] => 0.68 [12] => 0.69 [13] => 0.68 [14] => 0.69 [15] => 0.70 [16] => 0.71 [17] => 0.69 [18] => 0.68 [19] => 0.70 ) [Gross Profit_pct] => Array ( [0] => 33.74 [1] => 35.46 [2] => 30.88 [3] => 32.17 [4] => 35.22 [5] => 31.28 [6] => 30.56 [7] => 33.32 [8] => 34.34 [9] => 32.91 [10] => 32.48 [11] => 31.56 [12] => 30.54 [13] => 31.80 [14] => 30.74 [15] => 30.45 [16] => 28.81 [17] => 31.17 [18] => 31.85 [19] => 30.31 ) [SGA_pct] => Array ( [0] => 11.62 [1] => 10.83 [2] => 9.66 [3] => 10.39 [4] => 10.02 [5] => 18.25 [6] => 10.99 [7] => 7.69 [8] => 9.76 [9] => 10.09 [10] => 10.60 [11] => 11.24 [12] => 11.88 [13] => 11.93 [14] => 8.98 [15] => 8.70 [16] => 9.19 [17] => 10.17 [18] => 11.98 [19] => 10.00 ) [Interest Expense_pct] => Array ( [0] => -7.27 [1] => -7.49 [2] => -2.69 [3] => -3.84 [4] => -6.98 [5] => -7.67 [6] => -7.85 [7] => -4.39 [8] => -3.86 [9] => -3.48 [10] => -2.41 [11] => -4.69 [12] => 0.00 [13] => 0.00 [14] => -3.97 [15] => -3.04 [16] => -2.92 [17] => -3.58 [18] => -3.52 [19] => -3.65 ) [Pretax Income_pct] => Array ( [0] => 10.10 [1] => 10.98 [2] => 10.70 [3] => 11.30 [4] => 3.01 [5] => -12.22 [6] => 3.19 [7] => 14.69 [8] => 14.41 [9] => 14.05 [10] => 15.29 [11] => 11.13 [12] => 9.75 [13] => 11.92 [14] => 11.60 [15] => 12.41 [16] => 11.92 [17] => 13.62 [18] => 12.23 [19] => 9.56 ) [Net Income_pct] => Array ( [0] => 4.95 [1] => 4.53 [2] => 5.36 [3] => 6.00 [4] => -0.78 [5] => -10.19 [6] => 0.91 [7] => 8.32 [8] => 8.48 [9] => 9.16 [10] => 10.21 [11] => 7.69 [12] => 5.94 [13] => 7.25 [14] => 6.61 [15] => 6.92 [16] => 6.52 [17] => 7.10 [18] => 6.55 [19] => 5.38 ) [DaysSalesOutstanding] => Array ( [0] => 88.85 [1] => 109.39 [2] => 66.92 [3] => 119.79 [4] => 126.39 [5] => 110.1 [6] => 72.01 [7] => 73.75 [8] => 67.76 [9] => 73.78 [10] => 77.46 [11] => 119.07 [12] => 80.86 [13] => 78.12 [14] => 86.85 [15] => 81.82 [16] => 81.79 [17] => 80.06 [18] => 78.4 [19] => 57.23 ) [DaysInventory] => Array ( [0] => 9.46 [1] => 10.49 [2] => 0 [3] => 0 [4] => 11 [5] => 12.1 [6] => 7.3 [7] => 11.57 [8] => 10.47 [9] => 9.31 [10] => 7.91 [11] => 12.4 [12] => 9.59 [13] => 8.15 [14] => 7.84 [15] => 6.02 [16] => 6.27 [17] => 5.97 [18] => 5.11 [19] => 3.95 ) [Payable] => Array ( [0] => 4.8 [1] => 7.9 [2] => 0 [3] => 33.3 [4] => 45.7 [5] => 121.561 [6] => 74.882 [7] => 74.63 [8] => 77.89 [9] => 71.868 [10] => 96.231 [11] => 212.049 [12] => 251.686 [13] => 225.461 [14] => 282.883 [15] => 199.721 [16] => 181.033 [17] => 342.239 [18] => 676.107 [19] => 772.502 ) [DaysPayable] => Array ( [0] => 17.7 [1] => 21.39 [2] => 0 [3] => 16.03 [4] => 13.86 [5] => 30.7 [6] => 18.39 [7] => 16.5 [8] => 15.33 [9] => 13.67 [10] => 16.13 [11] => 26.03 [12] => 18.82 [13] => 15.63 [14] => 18.24 [15] => 11.93 [16] => 10.62 [17] => 18.56 [18] => 30.15 [19] => 23.97 ) [InventoryTurnover] => Array ( [0] => 38.59 [1] => 34.8 [2] => 0 [3] => 0 [4] => 33.18 [5] => 30.17 [6] => 50 [7] => 31.54 [8] => 34.86 [9] => 39.19 [10] => 46.17 [11] => 29.44 [12] => 38.04 [13] => 44.78 [14] => 46.58 [15] => 60.66 [16] => 58.26 [17] => 61.19 [18] => 71.41 [19] => 92.32 ) [Accts Rec.] => Array ( [0] => 24.1 [1] => 40.4 [2] => 91.3 [3] => 248.9 [4] => 416.8 [5] => 435.974 [6] => 293.242 [7] => 333.546 [8] => 344.292 [9] => 387.933 [10] => 462.095 [11] => 970.18 [12] => 1081.227 [13] => 1126.693 [14] => 1346.752 [15] => 1369.359 [16] => 1393.672 [17] => 1476.631 [18] => 1758.428 [19] => 1844.568 ) [Inventory] => Array ( [0] => 1.7 [1] => 2.5 [2] => 0 [3] => 0 [4] => 23.5 [5] => 32.916 [6] => 20.641 [7] => 34.901 [8] => 34.929 [9] => 32.853 [10] => 31.843 [11] => 69.13 [12] => 89.119 [13] => 80.173 [14] => 84.174 [15] => 70.041 [16] => 76.008 [17] => 75.731 [18] => 78.126 [19] => 88.805 ) [inventory2sales] => Array ( [0] => 0.017 [1] => 0.019 [2] => 0 [3] => 0 [4] => 0.02 [5] => 0.023 [6] => 0.014 [7] => 0.021 [8] => 0.019 [9] => 0.017 [10] => 0.015 [11] => 0.023 [12] => 0.018 [13] => 0.015 [14] => 0.015 [15] => 0.011 [16] => 0.012 [17] => 0.011 [18] => 0.01 [19] => 0.008 ) [Total Current Assets] => Array ( [0] => 29.8 [1] => 75.5 [2] => 131.3 [3] => 302.2 [4] => 566.5 [5] => 654.748 [6] => 397.875 [7] => 474.664 [8] => 544.526 [9] => 605.058 [10] => 868.72 [11] => 1654.408 [12] => 1709.496 [13] => 1976.25 [14] => 2128.296 [15] => 2302.521 [16] => 2622.854 [17] => 2293.244 [18] => 2903.294 [19] => 3472.278 ) [Other Current Assets] => Array ( [0] => 2 [1] => 2.4 [2] => 20.1 [3] => 47.2 [4] => 84.7 [5] => 77.877 [6] => 52.785 [7] => 69.506 [8] => 68.83 [9] => 122.615 [10] => 122.803 [11] => 183.287 [12] => 224.214 [13] => 282.06 [14] => 250.957 [15] => 297.187 [16] => 270.054 [17] => 329.731 [18] => 525.854 [19] => 585.855 ) [Net PPE] => Array ( [0] => 18.1 [1] => 25.5 [2] => 58.3 [3] => 172.8 [4] => 233.3 [5] => 285.449 [6] => 236.659 [7] => 252.778 [8] => 298.475 [9] => 342.447 [10] => 412.064 [11] => 750.078 [12] => 849.966 [13] => 939.326 [14] => 1048.075 [15] => 1104.925 [16] => 1170.808 [17] => 1432.651 [18] => 1872.37 [19] => 2189.411 ) [Intangibles] => Array ( [0] => 29.1 [1] => 59.8 [2] => 180.6 [3] => 774.3 [4] => 1073.5 [5] => 1069.672 [6] => 921.623 [7] => 928.868 [8] => 927.945 [9] => 984.159 [10] => 1216.945 [11] => 3830.327 [12] => 3871.574 [13] => 3950.975 [14] => 4037.452 [15] => 4087.928 [16] => 4253.942 [17] => 5106.467 [18] => 11092.747 [19] => 11237.347 ) [Total Assets] => Array ( [0] => 77.6 [1] => 164 [2] => 374.1 [3] => 1278.2 [4] => 1911.6 [5] => 2056.718 [6] => 1596.632 [7] => 1662.683 [8] => 1775.693 [9] => 1945.53 [10] => 2511.959 [11] => 6279.762 [12] => 6491.816 [13] => 6943.96 [14] => 7286.083 [15] => 7558.236 [16] => 8114.424 [17] => 8903.808 [18] => 16043.096 [19] => 17098.877 ) [Other Long-Term Assets] => Array ( [0] => 0.6 [1] => 3.2 [2] => 3.9 [3] => 28.9 [4] => 38.3 [5] => 46.849 [6] => 40.475 [7] => 6.373 [8] => 4.747 [9] => 13.866 [10] => 14.23 [11] => 44.949 [12] => 60.78 [13] => 77.409 [14] => 72.26 [15] => 62.862 [16] => 66.82 [17] => 71.446 [18] => 174.685 [19] => 199.841 ) [Total Assets Non-liquid] => Array ( [0] => 75.6 [1] => 133.8 [2] => 354.2 [3] => 1272.1 [4] => 1870.1 [5] => 1948.737 [6] => 1565.425 [7] => 1625.972 [8] => 1679.218 [9] => 1883.873 [10] => 2259.98 [11] => 5847.951 [12] => 6176.88 [13] => 6456.636 [14] => 6839.67 [15] => 6992.302 [16] => 7231.304 [17] => 8492.657 [18] => 15502.21 [19] => 16145.827 ) [HardAssets] => Array ( [0] => 46.5 [1] => 74 [2] => 173.6 [3] => 497.8 [4] => 796.6 [5] => 879.065 [6] => 643.802 [7] => 697.104 [8] => 751.273 [9] => 899.714 [10] => 1043.035 [11] => 2017.624 [12] => 2305.306 [13] => 2505.661 [14] => 2802.218 [15] => 2904.374 [16] => 2977.362 [17] => 3386.19 [18] => 4409.463 [19] => 4908.48 ) [Accts Payable] => Array ( [0] => 4.8 [1] => 7.9 [2] => 0 [3] => 33.3 [4] => 45.7 [5] => 121.561 [6] => 74.882 [7] => 163.456 [8] => 173.325 [9] => 172.777 [10] => 230.15 [11] => 444.043 [12] => 593.452 [13] => 621.314 [14] => 595.099 [15] => 485.842 [16] => 506.51 [17] => 854.278 [18] => 1243.018 [19] => 1506.059 ) [Short-Term Debt] => Array ( [0] => 0.3 [1] => 0.6 [2] => 0 [3] => 27.8 [4] => 21.8 [5] => 26.585 [6] => 1.676 [7] => 9.034 [8] => 7.978 [9] => 50.557 [10] => 53.364 [11] => 71.767 [12] => 20.871 [13] => 23.431 [14] => 72.725 [15] => 100.007 [16] => 74.892 [17] => 87.345 [18] => 227.791 [19] => 274.697 ) [ShortTermDebt_without_lease] => Array ( [0] => 0.3 [1] => 0.6 [2] => 0 [3] => 27.8 [4] => 21.8 [5] => 26.585 [6] => 1.676 [7] => 9.034 [8] => 7.978 [9] => 50.557 [10] => 53.364 [11] => 71.767 [12] => 20.871 [13] => 23.431 [14] => 72.725 [15] => 100.007 [16] => 74.892 [17] => 87.345 [18] => 227.791 [19] => 274.697 ) [Minority_interest] => Array ( [0] => 1.3 [1] => 3.3 [2] => 4.7 [3] => 19.1 [4] => 23.4 [5] => 22.577 [6] => 18.876 [7] => 20.722 [8] => 26.229 [9] => 33.287 [10] => 53.193 [11] => 88.639 [12] => 122.359 [13] => 150.517 [14] => 59.152 [15] => 59.093 [16] => 58.712 [17] => 127.05 [18] => 164.911 [19] => 173.062 ) [Total Current Liabilities] => Array ( [0] => 14.8 [1] => 20.8 [2] => 32 [3] => 102.5 [4] => 178.5 [5] => 1698.544 [6] => 249.527 [7] => 298.681 [8] => 292.601 [9] => 362.82 [10] => 441.735 [11] => 989.733 [12] => 1112.172 [13] => 1086.496 [14] => 1163.063 [15] => 1046.941 [16] => 924.345 [17] => 1164.752 [18] => 2034.174 [19] => 2462.049 ) [Other Current Liab.] => Array ( [0] => 9.7 [1] => 12.3 [2] => 32 [3] => 41.4 [4] => 111 [5] => 1550.398 [6] => 172.969 [7] => 126.191 [8] => 111.298 [9] => 139.486 [10] => 158.221 [11] => 473.923 [12] => 497.849 [13] => 441.751 [14] => 495.239 [15] => 461.092 [16] => 342.943 [17] => 223.129 [18] => 563.365 [19] => 681.293 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.1 [5] => 0.081 [6] => 0.082 [7] => 0.085 [8] => 0.089 [9] => 0.135 [10] => 0.135 [11] => 0.135 [12] => 0.135 [13] => 0.135 [14] => 0.135 [15] => 0.135 [16] => 0.135 [17] => 0.135 [18] => 0.135 [19] => 0.213 ) [Preferred Stock] => Array ( [0] => 4 [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] => 421.7 [5] => 426.025 [6] => 430.676 [7] => 467.904 [8] => 519.369 [9] => 539.575 [10] => 542.714 [11] => 569.751 [12] => 630.091 [13] => 707.08 [14] => 584.358 [15] => 621.685 [16] => 620.546 [17] => 596.3 [18] => 1208.8 [19] => 1070.922 ) [Retained Earnings] => Array ( [0] => -42.1 [1] => -38.2 [2] => -22.1 [3] => 73.3 [4] => 52.4 [5] => -94.792 [6] => -81.307 [7] => 56.008 [8] => 213.337 [9] => 389.083 [10] => 611.287 [11] => 839.93 [12] => 1129.621 [13] => 1515.29 [14] => 1889.45 [15] => 2312.134 [16] => 2717.817 [17] => 3195.818 [18] => 3731.835 [19] => 3363.989 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -20.36 [8] => -662.531 [9] => -620.998 [10] => -632.732 [11] => -574.013 [12] => -526.92 [13] => -487.744 [14] => -691.857 [15] => -793.34 [16] => -1360.579 [17] => -1631.694 [18] => -1162.336 [19] => 0 ) [Total Equity] => Array ( [0] => -26.9 [1] => 82.8 [2] => 231 [3] => 428.8 [4] => 473.9 [5] => 326.404 [6] => 349.368 [7] => 503.637 [8] => 70.264 [9] => 306.871 [10] => 523.134 [11] => 850.609 [12] => 1245.924 [13] => 1732.25 [14] => 1767.747 [15] => 2135.066 [16] => 1978.422 [17] => 2141.075 [18] => 3763.137 [19] => 4432.479 ) [Long-Term Debt] => Array ( [0] => 87.8 [1] => 55.3 [2] => 103.5 [3] => 723.8 [4] => 1225.8 [5] => 5.696 [6] => 974.006 [7] => 811.19 [8] => 1311.252 [9] => 1117.002 [10] => 1322.468 [11] => 4085.435 [12] => 3730.38 [13] => 3683.887 [14] => 3658.398 [15] => 3532.217 [16] => 4233.85 [17] => 4417.624 [18] => 8326.534 [19] => 8141.231 ) [Total Liabilities] => Array ( [0] => 104.5 [1] => 81.2 [2] => 143.1 [3] => 849.4 [4] => 1437.7 [5] => 1730.314 [6] => 1247.264 [7] => 1159.046 [8] => 1705.429 [9] => 1638.659 [10] => 1988.825 [11] => 5429.153 [12] => 5245.892 [13] => 5211.71 [14] => 5518.336 [15] => 5423.17 [16] => 6136.002 [17] => 6762.733 [18] => 12279.959 [19] => 12666.398 ) [Other Long-Term Liab.] => Array ( [0] => 1.4 [1] => 4.6 [2] => 4.7 [3] => 20.6 [4] => 25.2 [5] => 26.074 [6] => 23.731 [7] => 25.734 [8] => 35.646 [9] => 52.597 [10] => 75.763 [11] => 278.486 [12] => 277.698 [13] => 275.272 [14] => 451.991 [15] => 509.157 [16] => 556.371 [17] => 757.259 [18] => 1204.003 [19] => 1250.699 ) [Cash and Equiv_pct] => Array ( [0] => 2.58 [1] => 18.41 [2] => 5.32 [3] => 0.48 [4] => 2.17 [5] => 5.25 [6] => 1.95 [7] => 2.21 [8] => 5.43 [9] => 3.17 [10] => 10.03 [11] => 6.88 [12] => 4.85 [13] => 7.02 [14] => 6.13 [15] => 7.49 [16] => 10.88 [17] => 4.62 [18] => 3.37 [19] => 5.57 ) [Accts Rec._pct] => Array ( [0] => 31.06 [1] => 24.63 [2] => 24.41 [3] => 19.47 [4] => 21.80 [5] => 21.20 [6] => 18.37 [7] => 20.06 [8] => 19.39 [9] => 19.94 [10] => 18.40 [11] => 15.45 [12] => 16.66 [13] => 16.23 [14] => 18.48 [15] => 18.12 [16] => 17.18 [17] => 16.58 [18] => 10.96 [19] => 10.79 ) [Inventory_pct] => Array ( [0] => 2.19 [1] => 1.52 [2] => 0.00 [3] => 0.00 [4] => 1.23 [5] => 1.60 [6] => 1.29 [7] => 2.10 [8] => 1.97 [9] => 1.69 [10] => 1.27 [11] => 1.10 [12] => 1.37 [13] => 1.15 [14] => 1.16 [15] => 0.93 [16] => 0.94 [17] => 0.85 [18] => 0.49 [19] => 0.52 ) [Other Current Assets_pct] => Array ( [0] => 2.58 [1] => 1.46 [2] => 5.37 [3] => 3.69 [4] => 4.43 [5] => 3.79 [6] => 3.31 [7] => 4.18 [8] => 3.88 [9] => 6.30 [10] => 4.89 [11] => 2.92 [12] => 3.45 [13] => 4.06 [14] => 3.44 [15] => 3.93 [16] => 3.33 [17] => 3.70 [18] => 3.28 [19] => 3.43 ) [Total Current Assets_pct] => Array ( [0] => 38.40 [1] => 46.04 [2] => 35.10 [3] => 23.64 [4] => 29.63 [5] => 31.83 [6] => 24.92 [7] => 28.55 [8] => 30.67 [9] => 31.10 [10] => 34.58 [11] => 26.35 [12] => 26.33 [13] => 28.46 [14] => 29.21 [15] => 30.46 [16] => 32.32 [17] => 25.76 [18] => 18.10 [19] => 20.31 ) [Net PPE_pct] => Array ( [0] => 23.32 [1] => 15.55 [2] => 15.58 [3] => 13.52 [4] => 12.20 [5] => 13.88 [6] => 14.82 [7] => 15.20 [8] => 16.81 [9] => 17.60 [10] => 16.40 [11] => 11.94 [12] => 13.09 [13] => 13.53 [14] => 14.38 [15] => 14.62 [16] => 14.43 [17] => 16.09 [18] => 11.67 [19] => 12.80 ) [Intangibles_pct] => Array ( [0] => 37.50 [1] => 36.46 [2] => 48.28 [3] => 60.58 [4] => 56.16 [5] => 52.01 [6] => 57.72 [7] => 55.87 [8] => 52.26 [9] => 50.59 [10] => 48.45 [11] => 60.99 [12] => 59.64 [13] => 56.90 [14] => 55.41 [15] => 54.09 [16] => 52.42 [17] => 57.35 [18] => 69.14 [19] => 65.72 ) [Other Long-Term Assets_pct] => Array ( [0] => 0.77 [1] => 1.95 [2] => 1.04 [3] => 2.26 [4] => 2.00 [5] => 2.28 [6] => 2.54 [7] => 0.38 [8] => 0.27 [9] => 0.71 [10] => 0.57 [11] => 0.72 [12] => 0.94 [13] => 1.11 [14] => 0.99 [15] => 0.83 [16] => 0.82 [17] => 0.80 [18] => 1.09 [19] => 1.17 ) [Accts Payable_pct] => Array ( [0] => 6.19 [1] => 4.82 [2] => 0.00 [3] => 2.61 [4] => 2.39 [5] => 5.91 [6] => 4.69 [7] => 9.83 [8] => 9.76 [9] => 8.88 [10] => 9.16 [11] => 7.07 [12] => 9.14 [13] => 8.95 [14] => 8.17 [15] => 6.43 [16] => 6.24 [17] => 9.59 [18] => 7.75 [19] => 8.81 ) [Short-Term Debt_pct] => Array ( [0] => 0.39 [1] => 0.37 [2] => 0.00 [3] => 2.17 [4] => 1.14 [5] => 1.29 [6] => 0.10 [7] => 0.54 [8] => 0.45 [9] => 2.60 [10] => 2.12 [11] => 1.14 [12] => 0.32 [13] => 0.34 [14] => 1.00 [15] => 1.32 [16] => 0.92 [17] => 0.98 [18] => 1.42 [19] => 1.61 ) [Other Current Liab._pct] => Array ( [0] => 12.50 [1] => 7.50 [2] => 8.55 [3] => 3.24 [4] => 5.81 [5] => 75.38 [6] => 10.83 [7] => 7.59 [8] => 6.27 [9] => 7.17 [10] => 6.30 [11] => 7.55 [12] => 7.67 [13] => 6.36 [14] => 6.80 [15] => 6.10 [16] => 4.23 [17] => 2.51 [18] => 3.51 [19] => 3.98 ) [Total Current Liabilities_pct] => Array ( [0] => 19.07 [1] => 12.68 [2] => 8.55 [3] => 8.02 [4] => 9.34 [5] => 82.59 [6] => 15.63 [7] => 17.96 [8] => 16.48 [9] => 18.65 [10] => 17.59 [11] => 15.76 [12] => 17.13 [13] => 15.65 [14] => 15.96 [15] => 13.85 [16] => 11.39 [17] => 13.08 [18] => 12.68 [19] => 14.40 ) [Long-Term Debt_pct] => Array ( [0] => 113.14 [1] => 33.72 [2] => 27.67 [3] => 56.63 [4] => 64.12 [5] => 0.28 [6] => 61.00 [7] => 48.79 [8] => 73.84 [9] => 57.41 [10] => 52.65 [11] => 65.06 [12] => 57.46 [13] => 53.05 [14] => 50.21 [15] => 46.73 [16] => 52.18 [17] => 49.61 [18] => 51.90 [19] => 47.61 ) [Other Long-Term Liab._pct] => Array ( [0] => 2.45 [1] => 3.11 [2] => 2.03 [3] => 1.81 [4] => 1.75 [5] => 1.27 [6] => 1.49 [7] => 2.96 [8] => 5.72 [9] => 8.16 [10] => 8.94 [11] => 5.64 [12] => 6.21 [13] => 6.36 [14] => 9.56 [15] => 11.17 [16] => 12.05 [17] => 13.26 [18] => 11.96 [19] => 12.07 ) [Total Liabilities_pct] => Array ( [0] => 134.66 [1] => 49.51 [2] => 38.25 [3] => 66.45 [4] => 75.21 [5] => 84.13 [6] => 78.12 [7] => 69.71 [8] => 96.04 [9] => 84.23 [10] => 79.17 [11] => 86.45 [12] => 80.81 [13] => 75.05 [14] => 75.74 [15] => 71.75 [16] => 75.62 [17] => 75.95 [18] => 76.54 [19] => 74.08 ) [netcash] => Array ( [0] => -1.67 [1] => -0.46 [2] => -0.93 [3] => -3513.75 [4] => -5.7 [5] => -6.66 [6] => -4.96 [7] => -4.42 [8] => -8.86 [9] => -8.25 [10] => -8.9 [11] => -24.57 [12] => -23.71 [13] => -22.14 [14] => -24.43 [15] => -23.56 [16] => -27.36 [17] => -33.91 [18] => -55.64 [19] => -55.07 ) [NCAV] => Array ( [0] => -1.43 [1] => -0.17 [2] => -0.41 [3] => -2735.94 [4] => -4.37 [5] => -5.25 [6] => -4.02 [7] => -3.37 [8] => -7.35 [9] => -6.64 [10] => -7.04 [11] => -20.82 [12] => -19.59 [13] => -17.99 [14] => -19.36 [15] => -18.41 [16] => -21.72 [17] => -27.8 [18] => -49.2 [19] => -48.36 ) [NCAV_real] => Array ( [0] => -1.29 [1] => -0.05 [2] => -0.09 [3] => -2280 [4] => -3.55 [5] => -4.42 [6] => -3.46 [7] => -2.7 [8] => -6.4 [9] => -5.41 [10] => -5.74 [11] => -18.56 [12] => -17 [13] => -15.16 [14] => -16.33 [15] => -15.14 [16] => -18.3 [17] => -23.87 [18] => -44.44 [19] => -43.23 ) [Book Value Per Share] => Array ( [0] => -0.5 [1] => 0.74 [2] => 1.75 [3] => 1786.67 [4] => 1.93 [5] => 1.34 [6] => 1.42 [7] => 1.98 [8] => 0.39 [9] => 1.61 [10] => 2.68 [11] => 4.18 [12] => 5.99 [13] => 8.12 [14] => 8.52 [15] => 10.36 [16] => 10.3 [17] => 11.43 [18] => 17.83 [19] => 20.84 ) [Tangibles_book_per_share] => Array ( [0] => -0.98 [1] => 0.21 [2] => 0.38 [3] => -1439.58 [4] => -2.45 [5] => -3.05 [6] => -2.33 [7] => -1.68 [8] => -4.73 [9] => -3.54 [10] => -3.55 [11] => -14.65 [12] => -12.62 [13] => -10.4 [14] => -10.93 [15] => -9.47 [16] => -11.85 [17] => -15.83 [18] => -34.74 [19] => -31.99 ) [deb2equity] => Array ( [0] => -3.275 [1] => 0.675 [2] => 0.448 [3] => 1.753 [4] => 2.633 [5] => 0.099 [6] => 2.793 [7] => 1.629 [8] => 18.775 [9] => 3.805 [10] => 2.63 [11] => 4.887 [12] => 3.011 [13] => 2.14 [14] => 2.111 [15] => 1.701 [16] => 2.178 [17] => 2.104 [18] => 2.273 [19] => 1.899 ) [debt2rev_totaldebt] => Array ( [0] => 88.1 [1] => 55.9 [2] => 103.5 [3] => 751.6 [4] => 1247.6 [5] => 32.281 [6] => 975.682 [7] => 820.224 [8] => 1319.23 [9] => 1167.559 [10] => 1375.832 [11] => 4157.202 [12] => 3751.251 [13] => 3707.318 [14] => 3731.123 [15] => 3632.224 [16] => 4308.742 [17] => 4504.969 [18] => 8554.325 [19] => 8415.928 ) [debt2rev] => Array ( [0] => 0.89 [1] => 0.415 [2] => 0.208 [3] => 0.991 [4] => 1.036 [5] => 0.022 [6] => 0.656 [7] => 0.497 [8] => 0.711 [9] => 0.608 [10] => 0.632 [11] => 1.398 [12] => 0.769 [13] => 0.704 [14] => 0.659 [15] => 0.595 [16] => 0.693 [17] => 0.669 [18] => 1.045 [19] => 0.715 ) [cogs2rev] => Array ( [0] => 0.66 [1] => 0.65 [2] => 0.69 [3] => 0.68 [4] => 0.65 [5] => 0.69 [6] => 0.69 [7] => 0.67 [8] => 0.66 [9] => 0.67 [10] => 0.68 [11] => 0.68 [12] => 0.69 [13] => 0.68 [14] => 0.69 [15] => 0.70 [16] => 0.71 [17] => 0.69 [18] => 0.68 [19] => 0.70 ) [inventory2rev] => Array ( [0] => 0.017 [1] => 0.019 [2] => 0 [3] => 0 [4] => 0.02 [5] => 0.023 [6] => 0.014 [7] => 0.021 [8] => 0.019 [9] => 0.017 [10] => 0.015 [11] => 0.023 [12] => 0.018 [13] => 0.015 [14] => 0.015 [15] => 0.011 [16] => 0.012 [17] => 0.011 [18] => 0.01 [19] => 0.008 ) [ar2asset] => Array ( [0] => 0.311 [1] => 0.246 [2] => 0.244 [3] => 0.195 [4] => 0.218 [5] => 0.212 [6] => 0.184 [7] => 0.201 [8] => 0.194 [9] => 0.199 [10] => 0.184 [11] => 0.154 [12] => 0.167 [13] => 0.162 [14] => 0.185 [15] => 0.181 [16] => 0.172 [17] => 0.166 [18] => 0.11 [19] => 0.108 ) [cash2asset] => Array ( [0] => 0.026 [1] => 0.184 [2] => 0.053 [3] => 0.005 [4] => 0.022 [5] => 0.053 [6] => 0.02 [7] => 0.022 [8] => 0.054 [9] => 0.032 [10] => 0.1 [11] => 0.069 [12] => 0.049 [13] => 0.07 [14] => 0.061 [15] => 0.075 [16] => 0.109 [17] => 0.046 [18] => 0.034 [19] => 0.056 ) [equity2asset] => Array ( [0] => -0.347 [1] => 0.505 [2] => 0.617 [3] => 0.335 [4] => 0.248 [5] => 0.159 [6] => 0.219 [7] => 0.303 [8] => 0.04 [9] => 0.158 [10] => 0.208 [11] => 0.135 [12] => 0.192 [13] => 0.249 [14] => 0.243 [15] => 0.282 [16] => 0.244 [17] => 0.24 [18] => 0.235 [19] => 0.259 ) [ppe2asset] => Array ( [0] => 0.233 [1] => 0.155 [2] => 0.156 [3] => 0.135 [4] => 0.122 [5] => 0.139 [6] => 0.148 [7] => 0.152 [8] => 0.168 [9] => 0.176 [10] => 0.164 [11] => 0.119 [12] => 0.131 [13] => 0.135 [14] => 0.144 [15] => 0.146 [16] => 0.144 [17] => 0.161 [18] => 0.117 [19] => 0.128 ) [interest2rev] => Array ( [0] => -7.273 [1] => -7.493 [2] => -2.691 [3] => -3.837 [4] => -6.978 [5] => -7.666 [6] => -7.847 [7] => -4.388 [8] => -3.863 [9] => -3.482 [10] => -2.407 [11] => -4.694 [12] => 0 [13] => 0 [14] => -3.97 [15] => -3.041 [16] => -2.92 [17] => -3.581 [18] => -3.525 [19] => -3.655 ) [std2asset] => Array ( [0] => 0.191 [1] => 0.127 [2] => 0.086 [3] => 0.08 [4] => 0.093 [5] => 0.826 [6] => 0.156 [7] => 0.18 [8] => 0.165 [9] => 0.186 [10] => 0.176 [11] => 0.158 [12] => 0.171 [13] => 0.156 [14] => 0.16 [15] => 0.139 [16] => 0.114 [17] => 0.131 [18] => 0.127 [19] => 0.144 ) [ltd2asset] => Array ( [0] => 1.131 [1] => 0.337 [2] => 0.277 [3] => 0.566 [4] => 0.641 [5] => 0.003 [6] => 0.61 [7] => 0.488 [8] => 0.738 [9] => 0.574 [10] => 0.526 [11] => 0.651 [12] => 0.575 [13] => 0.531 [14] => 0.502 [15] => 0.467 [16] => 0.522 [17] => 0.496 [18] => 0.519 [19] => 0.476 ) [turnover] => Array ( [0] => 1.276 [1] => 0.822 [2] => 1.331 [3] => 0.593 [4] => 0.63 [5] => 0.703 [6] => 0.931 [7] => 0.993 [8] => 1.044 [9] => 0.987 [10] => 0.867 [11] => 0.474 [12] => 0.752 [13] => 0.758 [14] => 0.777 [15] => 0.808 [16] => 0.766 [17] => 0.756 [18] => 0.51 [19] => 0.688 ) [CF_Net Income] => Array ( [0] => 4.9 [1] => 8.7 [2] => 34.4 [3] => 45.5 [4] => 10.2 [5] => -147.256 [6] => 16.975 [7] => 137.315 [8] => 157.329 [9] => 175.791 [10] => 222.254 [11] => 228.643 [12] => 289.691 [13] => 381.778 [14] => 421.32 [15] => 479.759 [16] => 484.219 [17] => 573.395 [18] => 641.237 [19] => 757.201 ) [buybackratio] => Array ( [0] => -2.18 [1] => -11.57 [2] => -3.82 [3] => -0.08 [4] => -2.11 [5] => 0.01 [6] => -0.16 [7] => -0.14 [8] => -0.19 [9] => -0.13 [10] => -0.2 [11] => -0.19 [12] => -0.14 [13] => -0.16 [14] => -0.07 [15] => -0.05 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 0.6 [2] => 1.49 [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 ) [CF_DDA] => Array ( [0] => 4.7 [1] => 6.5 [2] => 32.4 [3] => 53.6 [4] => 90.4 [5] => 112.481 [6] => 111.605 [7] => 105.209 [8] => 64.665 [9] => 74.687 [10] => 86.666 [11] => 119.719 [12] => 173.295 [13] => 193.47 [14] => 216.917 [15] => 228.986 [16] => 234.378 [17] => 267.315 [18] => 343.908 [19] => 528.119 ) [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] => 15.1 [1] => 12.8 [2] => 31.9 [3] => 30.9 [4] => 10.5 [5] => 168.943 [6] => 307.648 [7] => 272.733 [8] => 341.995 [9] => 293.648 [10] => 419.945 [11] => 485.554 [12] => 519.571 [13] => 533.036 [14] => 613.701 [15] => 666.71 [16] => 839.683 [17] => 1180.046 [18] => 1100.848 [19] => 1773.341 ) [Cash Flow from Others] => Array ( [0] => 10.8 [1] => 16.4 [2] => 29.7 [3] => 13.5 [4] => 52.9 [5] => 147.377 [6] => 19.188 [7] => 26.236 [8] => 74.551 [9] => 51.584 [10] => 48.855 [11] => 41.822 [12] => 23.082 [13] => -6.535 [14] => 73.424 [15] => 76.454 [16] => 146.643 [17] => 110.766 [18] => 106.086 [19] => 439.22 ) [Cash Flow_PPE] => Array ( [0] => -3.8 [1] => -6.6 [2] => -220.5 [3] => -61.6 [4] => -82.8 [5] => -106.657 [6] => 93.209 [7] => -51.233 [8] => -102.712 [9] => -100.272 [10] => -128.328 [11] => -161.365 [12] => -268.305 [13] => -274.503 [14] => -317.962 [15] => -266.908 [16] => -273.602 [17] => -400.156 [18] => -550.146 [19] => -617.597 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -455.1 [4] => -338.2 [5] => -154.226 [6] => 0 [7] => -66.939 [8] => -18.511 [9] => -97.37 [10] => -265.042 [11] => -3202.404 [12] => -86.504 [13] => -127.094 [14] => -101.959 [15] => -87.617 [16] => -188.502 [17] => -1077.442 [18] => -4294.077 [19] => -310.394 ) [Cash Flow_CPEX] => Array ( [0] => -3.8 [1] => -6.9 [2] => -220.7 [3] => -61.6 [4] => -82.8 [5] => -106.657 [6] => -41.088 [7] => -51.233 [8] => -102.712 [9] => -100.272 [10] => -128.328 [11] => -161.365 [12] => -268.305 [13] => -274.503 [14] => -318.027 [15] => -274.605 [16] => -273.602 [17] => -400.156 [18] => -550.146 [19] => -3.696 ) [Cash Flow from Investing] => Array ( [0] => -26.6 [1] => -55.2 [2] => -273.1 [3] => -529.9 [4] => -468.6 [5] => -297.43 [6] => 93.355 [7] => -92.966 [8] => -116.501 [9] => -193.976 [10] => -379.661 [11] => -3045.363 [12] => -312.063 [13] => -426.472 [14] => -397.739 [15] => -346.06 [16] => -436.633 [17] => -1399.228 [18] => -4832.45 [19] => -876.882 ) [Net Issuance of Stock] => Array ( [0] => 10.7 [1] => 100.7 [2] => 131.5 [3] => 3.8 [4] => 21.5 [5] => 2.046 [6] => 2.658 [7] => -0.8 [8] => -612.914 [9] => -84.106 [10] => -53.108 [11] => 43.919 [12] => 40.593 [13] => 56.552 [14] => -227.349 [15] => -153.495 [16] => -618.496 [17] => -323.348 [18] => 0 [19] => 0 ) [Issuance of Stock] => Array ( [0] => 10.7 [1] => 100.7 [2] => 131.5 [3] => 3.8 [4] => 21.5 [5] => 2.046 [6] => 2.658 [7] => 19.56 [8] => 29.257 [9] => 23.056 [10] => 43.432 [11] => 43.919 [12] => 40.593 [13] => 62.902 [14] => 29.775 [15] => 22.446 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 78.6 [1] => -33.1 [2] => 164.1 [3] => 483.2 [4] => 472.3 [5] => 201.705 [6] => -477.036 [7] => -156.236 [8] => 457.996 [9] => -31.718 [10] => 207.299 [11] => 2773.606 [12] => -406.959 [13] => -47.302 [14] => -13.551 [15] => -61.232 [16] => 674.756 [17] => 145.521 [18] => 3962.148 [19] => -438.007 ) [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] => -75.5 [1] => 0 [2] => -0.7 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -7.942 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -59.357 [15] => -67.748 [16] => -97.805 [17] => -114.342 [18] => -140.265 [19] => -139.326 ) [Cash from Financing] => Array ( [0] => 12.1 [1] => 65.6 [2] => 224.1 [3] => 484.3 [4] => 492.8 [5] => 199.699 [6] => -477.777 [7] => -174.263 [8] => -165.73 [9] => -134.49 [10] => 150.038 [11] => 2739.641 [12] => -329.117 [13] => 30.28 [14] => -252.127 [15] => -192.072 [16] => -82.392 [17] => -247.183 [18] => 3872.384 [19] => -482.991 ) [Other Financing] => Array ( [0] => -1.7 [1] => -2 [2] => -70.8 [3] => -2.7 [4] => -1 [5] => -4.052 [6] => -3.399 [7] => -9.285 [8] => -10.812 [9] => -18.666 [10] => -4.153 [11] => -77.884 [12] => 37.249 [13] => 21.03 [14] => 48.13 [15] => 90.403 [16] => -40.847 [17] => 44.986 [18] => 50.501 [19] => 94.342 ) [Net Change in Cash] => Array ( [0] => 0.6 [1] => 23.2 [2] => -17.1 [3] => -14.6 [4] => 34.8 [5] => 66.494 [6] => -76.774 [7] => 5.504 [8] => 59.764 [9] => -34.818 [10] => 190.322 [11] => 179.832 [12] => -121.609 [13] => 136.844 [14] => -36.165 [15] => 128.578 [16] => 320.658 [17] => -466.365 [18] => 139.996 [19] => 412.501 ) [NetChangeinCash_others] => Array ( [0] => 1.7763568394E-15 [1] => 1.06581410364E-14 [2] => 3.5527136788E-14 [3] => 0.0999999999999 [4] => 0.1 [5] => -4.718 [6] => -5.68434188608E-14 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -3.41060513165E-13 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => -0.786 [19] => -0.967 ) [total_freecashflow] => Array ( [0] => 11.3 [1] => 5.9 [2] => -188.8 [3] => -30.7 [4] => -72.3 [5] => 62.286 [6] => 266.56 [7] => 221.5 [8] => 239.283 [9] => 193.376 [10] => 291.617 [11] => 324.189 [12] => 251.266 [13] => 258.533 [14] => 295.674 [15] => 392.105 [16] => 566.081 [17] => 779.89 [18] => 550.702 [19] => 1769.645 ) [CF_Net Income_pct] => Array ( [0] => 32.45 [1] => 67.97 [2] => 107.84 [3] => 147.25 [4] => 97.14 [5] => -87.16 [6] => 5.52 [7] => 50.35 [8] => 46.00 [9] => 59.86 [10] => 52.92 [11] => 47.09 [12] => 55.76 [13] => 71.62 [14] => 68.65 [15] => 71.96 [16] => 57.67 [17] => 48.59 [18] => 58.25 [19] => 42.70 ) [CF_DDA_pct] => Array ( [0] => 5 [1] => 7 [2] => 32 [3] => 54 [4] => 90 [5] => 112 [6] => 112 [7] => 105 [8] => 65 [9] => 75 [10] => 87 [11] => 120 [12] => 173 [13] => 193 [14] => 217 [15] => 229 [16] => 234 [17] => 267 [18] => 344 [19] => 528 ) [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] => -25.17 [1] => -53.91 [2] => -691.85 [3] => -199.35 [4] => -788.57 [5] => -63.13 [6] => -13.36 [7] => -18.79 [8] => -30.03 [9] => -34.15 [10] => -30.56 [11] => -33.23 [12] => -51.64 [13] => -51.50 [14] => -51.82 [15] => -41.19 [16] => -32.58 [17] => -33.91 [18] => -49.97 [19] => -0.21 ) [Cash Flow from Investing_pct] => Array ( [0] => -176.16 [1] => -431.25 [2] => -856.11 [3] => -1,714.89 [4] => -4,462.86 [5] => -176.05 [6] => 30.34 [7] => -34.09 [8] => -34.07 [9] => -66.06 [10] => -90.41 [11] => -627.19 [12] => -60.06 [13] => -80.01 [14] => -64.81 [15] => -51.91 [16] => -52.00 [17] => -118.57 [18] => -438.98 [19] => -49.45 ) [Net Issuance of Stock_pct] => Array ( [0] => 70.86 [1] => 786.72 [2] => 412.23 [3] => 12.30 [4] => 204.76 [5] => 1.21 [6] => 0.86 [7] => -0.29 [8] => -179.22 [9] => -28.64 [10] => -12.65 [11] => 9.05 [12] => 7.81 [13] => 10.61 [14] => -37.05 [15] => -23.02 [16] => -73.66 [17] => -27.40 [18] => 0.00 [19] => 0.00 ) [Net Issuance of Debt_pct] => Array ( [0] => 520.53 [1] => -258.59 [2] => 514.42 [3] => 1,563.75 [4] => 4,498.10 [5] => 119.39 [6] => -155.06 [7] => -57.29 [8] => 133.92 [9] => -10.80 [10] => 49.36 [11] => 571.23 [12] => -78.33 [13] => -8.87 [14] => -2.21 [15] => -9.18 [16] => 80.36 [17] => 12.33 [18] => 359.92 [19] => -24.70 ) [Dividends_pct] => Array ( [0] => -500.00 [1] => 0.00 [2] => -2.19 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => -2.91 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => -9.67 [15] => -10.16 [16] => -11.65 [17] => -9.69 [18] => -12.74 [19] => -7.86 ) [Other Financing_pct] => Array ( [0] => 80.13 [1] => 512.50 [2] => 702.51 [3] => 1,567.31 [4] => 4,693.33 [5] => 118.20 [6] => -155.30 [7] => -63.90 [8] => -48.46 [9] => -45.80 [10] => 35.73 [11] => 564.23 [12] => -63.34 [13] => 5.68 [14] => -41.08 [15] => -28.81 [16] => -9.81 [17] => -20.95 [18] => 351.76 [19] => -27.24 ) [Cash from Financing_pct] => Array ( [0] => 91.39 [1] => 528.13 [2] => 924.45 [3] => 1,576.05 [4] => 4,702.86 [5] => 120.60 [6] => -154.20 [7] => -60.49 [8] => -45.30 [9] => -39.44 [10] => 36.72 [11] => 580.27 [12] => -70.51 [13] => 1.74 [14] => -48.93 [15] => -42.37 [16] => -4.95 [17] => -24.76 [18] => 347.18 [19] => -32.56 ) [Net Change in Cash_pct] => Array ( [0] => 3.97 [1] => 181.25 [2] => -53.61 [3] => -47.25 [4] => 331.43 [5] => 39.36 [6] => -24.96 [7] => 2.02 [8] => 17.48 [9] => -11.86 [10] => 45.32 [11] => 37.04 [12] => -23.41 [13] => 25.67 [14] => -5.89 [15] => 19.29 [16] => 38.19 [17] => -39.52 [18] => 12.72 [19] => 23.26 ) [total_freecashflow_pct] => Array ( [0] => 74.83 [1] => 46.09 [2] => -591.85 [3] => -99.35 [4] => -688.57 [5] => 36.87 [6] => 86.64 [7] => 81.21 [8] => 69.97 [9] => 65.85 [10] => 69.44 [11] => 66.77 [12] => 48.36 [13] => 48.50 [14] => 48.18 [15] => 58.81 [16] => 67.42 [17] => 66.09 [18] => 50.03 [19] => 99.79 ) [per share rev] => Array ( [0] => 1.62 [1] => 1.7 [2] => 2.3 [3] => 3160 [4] => 4.91 [5] => 5.94 [6] => 5.96 [7] => 5.92 [8] => 6.83 [9] => 8.44 [10] => 10.58 [11] => 14.29 [12] => 23.07 [13] => 24.5 [14] => 26.71 [15] => 29.32 [16] => 30.17 [17] => 34.87 [18] => 41.78 [19] => 54.78 ) [per share eps] => Array ( [0] => 0.08 [1] => 0.077 [2] => 0.123 [3] => 0.19 [4] => -0.017 [5] => -0.603 [6] => 0.053 [7] => 0.475 [8] => 0.61 [9] => 0.78 [10] => 1.08 [11] => 1.1 [12] => 1.37 [13] => 1.775 [14] => 1.765 [15] => 2.03 [16] => 1.97 [17] => 2.48 [18] => 2.74 [19] => 2.95 ) [eps_nri] => Array ( [0] => 0.08 [1] => 0.11 [2] => 0.18 [3] => 0.19 [4] => 0.06 [5] => -0.6 [6] => 0.07 [7] => 0.48 [8] => 0.61 [9] => 0.78 [10] => 1 [11] => 1 [12] => 1.37 [13] => 1.78 [14] => 1.77 [15] => 2.03 [16] => 1.96 [17] => 2.57 [18] => 2.74 [19] => 2.89 ) [per share_freecashflow] => Array ( [0] => 0.18 [1] => 0.07 [2] => -0.87 [3] => -127.92 [4] => -0.29 [5] => 0.26 [6] => 1.07 [7] => 0.79 [8] => 0.88 [9] => 0.85 [10] => 1.42 [11] => 1.56 [12] => 1.19 [13] => 1.2 [14] => 1.4 [15] => 1.88 [16] => 2.75 [17] => 4.04 [18] => 2.81 [19] => 8.24 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ROA] => Array ( [0] => 6.31 [1] => 3.72 [2] => 7.14 [3] => 3.56 [4] => -0.49 [5] => -7.16 [6] => 0.84 [7] => 8.26 [8] => 8.86 [9] => 9.04 [10] => 8.85 [11] => 3.64 [12] => 4.46 [13] => 5.5 [14] => 5.14 [15] => 5.59 [16] => 5 [17] => 5.37 [18] => 3.34 [19] => 3.7 ) [ROC_capital] => Array ( [0] => 49.9 [1] => 103.4 [2] => 209.7 [3] => 522.2 [4] => 884.5 [5] => 1018.074 [6] => 687.319 [7] => 796.948 [8] => 911.831 [9] => 1070.12 [10] => 1403.587 [11] => 2587.773 [12] => 2783.676 [13] => 3197.636 [14] => 3427.328 [15] => 3704.633 [16] => 4063.716 [17] => 4055.626 [18] => 5301.518 [19] => 6247.544 ) [ROC] => Array ( [0] => 9.82 [1] => 5.9 [2] => 12.73 [3] => 8.71 [4] => -1.06 [5] => -14.46 [6] => 1.96 [7] => 17.23 [8] => 17.25 [9] => 16.43 [10] => 15.83 [11] => 8.84 [12] => 10.41 [13] => 11.94 [14] => 10.92 [15] => 11.41 [16] => 9.98 [17] => 11.79 [18] => 10.11 [19] => 10.14 ) [ROC_JOEL_capital] => Array ( [0] => 31.4 [1] => 50.6 [2] => 137.7 [3] => 394.2 [4] => 601.6 [5] => 285.449 [6] => 355.476 [7] => 401.084 [8] => 461.903 [9] => 573.585 [10] => 640.434 [11] => 1054.709 [12] => 1153.225 [13] => 1365.187 [14] => 1639.62 [15] => 1894.578 [16] => 2061.089 [17] => 2237.337 [18] => 2428.395 [19] => 2521.287 ) [ROC_JOEL] => Array ( [0] => 54.78 [1] => 52.77 [2] => 53.23 [3] => 28.31 [4] => 35.41 [5] => 26.56 [6] => 50.43 [7] => 77.5 [8] => 83.1 [9] => 62.75 [10] => 59.51 [11] => 44.12 [12] => 64.12 [13] => 63.16 [14] => 53.01 [15] => 49.63 [16] => 48.22 [17] => 51.61 [18] => 53.41 [19] => 61.48 ) [ROC_JOEL_new] => Array ( [0] => 51.5 [1] => 43.43 [2] => 42.32 [3] => 28.68 [4] => 18.69 [5] => -23.08 [6] => 42.42 [7] => 71.95 [8] => 61.1 [9] => 52.97 [10] => 51.41 [11] => 39.11 [12] => 52.92 [13] => 52.95 [14] => 45.85 [15] => 42.91 [16] => 38.9 [17] => 44.98 [18] => 45.45 [19] => 50.01 ) [grossmargin] => Array ( [0] => 33.74 [1] => 35.46 [2] => 30.88 [3] => 32.17 [4] => 35.22 [5] => 31.28 [6] => 30.56 [7] => 33.32 [8] => 34.34 [9] => 32.91 [10] => 32.48 [11] => 31.56 [12] => 30.54 [13] => 31.8 [14] => 30.74 [15] => 30.45 [16] => 28.81 [17] => 31.17 [18] => 31.85 [19] => 30.31 ) [pretaxmargin] => Array ( [0] => 10.1 [1] => 10.98 [2] => 10.7 [3] => 11.3 [4] => 3.01 [5] => -12.22 [6] => 3.19 [7] => 14.69 [8] => 14.41 [9] => 14.05 [10] => 15.29 [11] => 11.13 [12] => 9.75 [13] => 11.92 [14] => 11.6 [15] => 12.41 [16] => 11.92 [17] => 13.62 [18] => 12.23 [19] => 9.56 ) [operatingmargin] => Array ( [0] => 17.37 [1] => 19.81 [2] => 14.72 [3] => 14.72 [4] => 17.7 [5] => 5.25 [6] => 12.06 [7] => 18.83 [8] => 20.7 [9] => 18.75 [10] => 17.5 [11] => 15.65 [12] => 15.15 [13] => 16.38 [14] => 15.35 [15] => 15.39 [16] => 15.98 [17] => 17.15 [18] => 15.84 [19] => 13.18 ) [netmargin] => Array ( [0] => 4.95 [1] => 4.53 [2] => 5.36 [3] => 6 [4] => -0.78 [5] => -10.19 [6] => 0.91 [7] => 8.32 [8] => 8.48 [9] => 9.16 [10] => 10.21 [11] => 7.69 [12] => 5.94 [13] => 7.25 [14] => 6.61 [15] => 6.92 [16] => 6.52 [17] => 7.1 [18] => 6.55 [19] => 5.38 ) [pettm] => Array ( [0] => 0.000 [1] => 50.000 [2] => 67.760 [3] => 44.290 [4] => 0.000 [5] => 0.000 [6] => 66.380 [7] => 16.600 [8] => 14.350 [9] => 15.770 [10] => 18.330 [11] => 23.000 [12] => 20.700 [13] => 15.820 [14] => 14.030 [15] => 14.480 [16] => 17.690 [17] => 15.250 [18] => 20.260 [19] => 21.470 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 45.31 [3] => 43.65 [4] => 328.50 [5] => 0.00 [6] => 57.09 [7] => 16.33 [8] => 11.98 [9] => 16.98 [10] => 18.30 [11] => 25.32 [12] => 20.61 [13] => 15.74 [14] => 14.08 [15] => 14.47 [16] => 17.73 [17] => 14.69 [18] => 20.24 [19] => 21.85 ) [pe] => Array ( [0] => 0.000 [1] => 50.000 [2] => 67.760 [3] => 44.290 [4] => 0.000 [5] => 0.000 [6] => 66.380 [7] => 16.600 [8] => 14.350 [9] => 15.770 [10] => 18.330 [11] => 23.000 [12] => 20.700 [13] => 15.820 [14] => 14.030 [15] => 14.480 [16] => 17.690 [17] => 15.250 [18] => 20.260 [19] => 21.470 ) [ptb] => 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] => 0.000 [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] => -13.75 [6] => 0.61 [7] => 5.53 [8] => 17.25 [9] => 19.5 [10] => 27 [11] => 14.41 [12] => 32.26 [13] => 44.75 [14] => 44 [15] => 42.67 [16] => 20.33 [17] => 18.65 [18] => 31.8 [19] => 39.64 ) [pfcf] => Array ( [0] => 0.000 [1] => 24.000 [2] => 0.000 [3] => 15.280 [4] => 0.000 [5] => 15.930 [6] => 4.430 [7] => 10.340 [8] => 8.260 [9] => 15.960 [10] => 14.020 [11] => 16.230 [12] => 23.900 [13] => 23.480 [14] => 17.580 [15] => 15.620 [16] => 12.820 [17] => 9.410 [18] => 13.890 [19] => 6.270 ) [ps] => Array ( [0] => 0.000 [1] => 4.510 [2] => 3.780 [3] => 2.370 [4] => 2.050 [5] => 0.390 [6] => 0.830 [7] => 1.430 [8] => 1.110 [9] => 1.570 [10] => 1.870 [11] => 1.780 [12] => 1.230 [13] => 1.150 [14] => 0.930 [15] => 1.000 [16] => 1.150 [17] => 1.090 [18] => 1.320 [19] => 1.160 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.068 [6] => 0.026 [7] => 0.28 [8] => 0.542 [9] => 0.654 [10] => 0.972 [11] => 1.11 [12] => 1.012 [13] => 1.182 [14] => 1.228 [15] => 1.314 [16] => 1.574 [17] => 2.016 [18] => 2.44 [19] => 3.116 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 38.560 [6] => 1.360 [7] => 11.060 [8] => 25.040 [9] => 35.810 [10] => 48.880 [11] => 14.410 [12] => 23.380 [13] => 30.120 [14] => 25.980 [15] => 21.020 [16] => 10.370 [17] => 7.230 [18] => 11.650 [19] => 13.670 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 36.710 [6] => 3.860 [7] => 16.000 [8] => 31.430 [9] => 45.270 [10] => 54.940 [11] => 19.710 [12] => 26.740 [13] => 34.550 [14] => 31.120 [15] => 27.000 [16] => 15.340 [17] => 11.950 [18] => 17.060 [19] => 18.930 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 5.940 [3] => 1.760 [4] => 1.930 [5] => -0.210 [6] => 1.500 [7] => 2.580 [8] => 2.270 [9] => 2.690 [10] => 2.940 [11] => 1.460 [12] => 1.920 [13] => 2.120 [14] => 2.060 [15] => 2.360 [16] => 2.370 [17] => 2.290 [18] => 1.620 [19] => 1.810 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 5 [4] => 4 [5] => 4 [6] => 6 [7] => 7 [8] => 7 [9] => 6 [10] => 8 [11] => 4 [12] => 4 [13] => 8 [14] => 7 [15] => 8 [16] => 5 [17] => 8 [18] => 6 [19] => 4 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -1.810 [4] => -1.670 [5] => -2.960 [6] => -3.450 [7] => -2.750 [8] => -2.910 [9] => -2.540 [10] => -2.680 [11] => -1.760 [12] => -2.200 [13] => -2.440 [14] => -2.390 [15] => -2.620 [16] => -2.680 [17] => -2.810 [18] => -2.470 [19] => -2.640 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -0.05 [7] => 0.03 [8] => 0.13 [9] => 0.23 [10] => 0.43 [11] => 0.73 [12] => 0.96 [13] => 1.21 [14] => 1.38 [15] => 1.59 [16] => 1.74 [17] => 2.00 [18] => 2.23 [19] => 2.41 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 213.670 [8] => 63.960 [9] => 57.250 [10] => 46.370 [11] => 34.650 [12] => 29.600 [13] => 23.370 [14] => 17.950 [15] => 18.430 [16] => 19.920 [17] => 18.980 [18] => 24.800 [19] => 26.300 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 2.210 [7] => 3.450 [8] => 4.320 [9] => 9.600 [10] => 14.760 [11] => 21.390 [12] => 22.430 [13] => 24.220 [14] => 25.900 [15] => 29.890 [16] => 34.110 [17] => 36.970 [18] => 48.730 [19] => 73.710 ) [medpsvalue] => Array ( [0] => 1 [1] => 1.61 [2] => 2.34 [3] => 4.72 [4] => 5.87 [5] => 6.89 [6] => 8.42 [7] => 6.97 [8] => 9.09 [9] => 10.32 [10] => 12.9 [11] => 17.4 [12] => 28.15 [13] => 29.9 [14] => 32.59 [15] => 35.77 [16] => 36.82 [17] => 42.59 [18] => 51.04 [19] => 66.83 ) [ev2rev] => Array ( [0] => 0.000 [1] => 6.700 [2] => 2.100 [3] => 3.300 [4] => 3.230 [5] => 0.360 [6] => 1.590 [7] => 1.740 [8] => 1.480 [9] => 1.910 [10] => 2.310 [11] => 3.010 [12] => 1.940 [13] => 1.780 [14] => 1.500 [15] => 1.500 [16] => 1.630 [17] => 1.680 [18] => 2.410 [19] => 1.790 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 23.470 [2] => 10.570 [3] => 13.600 [4] => 18.720 [5] => 8.560 [6] => 8.580 [7] => 6.850 [8] => 6.810 [9] => 8.930 [10] => 10.670 [11] => 15.360 [12] => 10.380 [13] => 8.890 [14] => 7.580 [15] => 7.830 [16] => 8.770 [17] => 7.940 [18] => 12.100 [19] => 10.140 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 42.330 [2] => 14.310 [3] => 21.880 [4] => 18.510 [5] => 5.770 [6] => 13.190 [7] => 9.260 [8] => 2.510 [9] => 10.200 [10] => 13.210 [11] => 19.260 [12] => 12.810 [13] => 10.880 [14] => 9.530 [15] => 9.760 [16] => 10.210 [17] => 9.800 [18] => 15.290 [19] => 13.620 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 3.73 [2] => 3.1 [3] => 1.94 [4] => 1.68 [5] => 0.32 [6] => 0.68 [7] => 1.17 [8] => 0.91 [9] => 1.28 [10] => 1.53 [11] => 1.46 [12] => 1.01 [13] => 0.94 [14] => 0.76 [15] => 0.82 [16] => 0.94 [17] => 0.89 [18] => 1.08 [19] => 0.95 ) [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] => 99 [1] => 134.8 [2] => 498 [3] => 758.4 [4] => 1203.7 [5] => 1445.351 [6] => 1486.302 [7] => 1650.753 [8] => 1854.632 [9] => 1919.278 [10] => 2177.33 [11] => 2973.918 [12] => 4880.662 [13] => 5264.151 [14] => 5660.173 [15] => 6108.8 [16] => 6219.61 [17] => 6731.806 [18] => 8186.28 [19] => 11764.05 ) [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] => 4.7 [1] => 6.5 [2] => 32.4 [3] => 53.6 [4] => 90.4 [5] => 112.481 [6] => 111.605 [7] => 105.209 [8] => 64.665 [9] => 71.448 [10] => 82.912 [11] => 116.836 [12] => 173.295 [13] => 193.47 [14] => 216.917 [15] => 228.986 [16] => 231.548 [17] => 264.225 [18] => 341.969 [19] => 528.737 ) [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] => 7.2 [1] => 10.1 [2] => 13.4 [3] => 29.1 [4] => 84 [5] => 110.797 [6] => 116.637 [7] => 72.438 [8] => 71.636 [9] => 66.821 [10] => 52.411 [11] => 139.586 [12] => 0 [13] => 0 [14] => 224.716 [15] => 185.755 [16] => 181.607 [17] => 241.09 [18] => 288.554 [19] => 429.943 ) [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] => 4.734 [13] => 40.278 [14] => 35.532 [15] => 26.475 [16] => 23.003 [17] => 17.399 [18] => 7.138 [19] => 6.801 ) [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] => 30.2 [2] => 19.9 [3] => 6.1 [4] => 41.5 [5] => 107.981 [6] => 31.207 [7] => 36.711 [8] => 96.475 [9] => 61.657 [10] => 251.979 [11] => 431.811 [12] => 310.202 [13] => 447.046 [14] => 410.881 [15] => 539.459 [16] => 860.117 [17] => 393.752 [18] => 533.748 [19] => 946.249 ) [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] => 4.3 [1] => 8.1 [2] => 24 [3] => 76.1 [4] => 146.5 [5] => 157.642 [6] => 113.901 [7] => 110.78 [8] => 108.506 [9] => 169.334 [10] => 168.876 [11] => 297.366 [12] => 378.847 [13] => 479.92 [14] => 442.923 [15] => 456.565 [16] => 435.885 [17] => 494.307 [18] => 785.803 [19] => 881.302 ) [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] => 4.8 [1] => 7.9 [2] => 0 [3] => 33.3 [4] => 45.7 [5] => 121.561 [6] => 74.882 [7] => 163.456 [8] => 173.325 [9] => 172.777 [10] => 230.15 [11] => 444.043 [12] => 593.452 [13] => 621.314 [14] => 595.099 [15] => 485.842 [16] => 506.51 [17] => 854.278 [18] => 1243.018 [19] => 1506.059 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0.3 [1] => 0.6 [2] => 0 [3] => 27.8 [4] => 21.8 [5] => 26.585 [6] => 1.676 [7] => 9.034 [8] => 7.978 [9] => 50.557 [10] => 53.364 [11] => 71.767 [12] => 20.871 [13] => 23.431 [14] => 72.725 [15] => 100.007 [16] => 74.892 [17] => 87.345 [18] => 227.791 [19] => 274.697 ) [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] => 0 [19] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 11.6 [1] => 17.4 [2] => 39.6 [3] => 64.5 [4] => 144.4 [5] => 1576.472 [6] => 196.7 [7] => 175.366 [8] => 212.874 [9] => 298.323 [10] => 382.843 [11] => 827.908 [12] => 901.189 [13] => 883.078 [14] => 1192.114 [15] => 1305.104 [16] => 1320.75 [17] => 1403.486 [18] => 2482.616 [19] => 2744.411 ) [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] => -7.2 [1] => -10.1 [2] => -13.4 [3] => -29.1 [4] => -84 [5] => -110.797 [6] => -116.637 [7] => -72.438 [8] => -71.636 [9] => -66.821 [10] => -52.411 [11] => -139.586 [12] => 0 [13] => 0 [14] => -224.716 [15] => -185.755 [16] => -181.607 [17] => -241.09 [18] => -288.554 [19] => -429.943 ) [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] => -16.2 [1] => -21.1 [2] => -80.5 [3] => -132.4 [4] => -211 [5] => -376.289 [6] => -274.878 [7] => -232.109 [8] => -245.615 [9] => -268.274 [10] => -317.534 [11] => -454.098 [12] => -753.014 [13] => -821.388 [14] => -725.157 [15] => -760.517 [16] => -806.203 [17] => -952.03 [18] => -1324.32 [19] => -1704.604 ) [BS_MoneyMarket] => Array ( [0] => -2 [1] => -30.2 [2] => -19.9 [3] => -6.1 [4] => -41.5 [5] => -107.981 [6] => -31.207 [7] => -36.711 [8] => -96.475 [9] => -61.657 [10] => -251.979 [11] => -431.811 [12] => -310.202 [13] => -447.046 [14] => -410.881 [15] => -539.459 [16] => -860.117 [17] => -393.752 [18] => -533.748 [19] => -946.249 ) [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] => 6.3 [1] => 38.3 [2] => 43.9 [3] => 82.2 [4] => 188 [5] => 265.623 [6] => 145.108 [7] => 147.491 [8] => 204.981 [9] => 230.991 [10] => 420.855 [11] => 729.177 [12] => 689.049 [13] => 926.966 [14] => 853.804 [15] => 996.024 [16] => 1296.002 [17] => 888.059 [18] => 1319.551 [19] => 1827.551 ) [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] => 11.6 [1] => 17.4 [2] => 39.6 [3] => 64.5 [4] => 144.4 [5] => 1576.472 [6] => 196.7 [7] => 175.366 [8] => 212.874 [9] => 298.323 [10] => 382.843 [11] => 827.908 [12] => 901.189 [13] => 883.078 [14] => 1192.114 [15] => 1305.104 [16] => 1320.75 [17] => 1403.486 [18] => 2482.616 [19] => 2744.411 ) [cash2debt] => Array ( [0] => 0.023 [1] => 0.54 [2] => 0.192 [3] => 0.008 [4] => 0.033 [5] => 3.345 [6] => 0.032 [7] => 0.045 [8] => 0.073 [9] => 0.053 [10] => 0.183 [11] => 0.104 [12] => 0.084 [13] => 0.131 [14] => 0.12 [15] => 0.156 [16] => 0.205 [17] => 0.091 [18] => 0.063 [19] => 0.113 ) [interest_coverage] => Array ( [0] => 2.39 [1] => 2.64 [2] => 5.47 [3] => 3.84 [4] => 2.54 [5] => 0.68 [6] => 1.54 [7] => 4.29 [8] => 5.36 [9] => 5.39 [10] => 7.27 [11] => 3.33 [12] => 0 [13] => 0 [14] => 3.87 [15] => 5.06 [16] => 5.47 [17] => 4.79 [18] => 4.5 [19] => 3.61 ) [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] => -1.6 [1] => -2.5 [2] => -3.6 [3] => -4.5 [4] => -7.2 [5] => -5.152 [6] => -5.942 [7] => -7.134 [8] => -7.506 [9] => -6.66 [10] => -12.249 [11] => -22.089 [12] => -35.833 [13] => -45.485 [14] => -47.16 [15] => -57.075 [16] => -78.536 [17] => -95.394 [18] => -105.22 [19] => -123.755 ) [TaxProvision] => Array ( [0] => -3.5 [1] => -6.2 [2] => -23 [3] => -35.7 [4] => -38.4 [5] => 34.57 [6] => -27.96 [7] => -105.252 [8] => -109.928 [9] => -105.173 [10] => -128.332 [11] => -123.675 [12] => -186.43 [13] => -245.744 [14] => -235.471 [15] => -278.465 [16] => -258.874 [17] => -325.292 [18] => -359.845 [19] => -381.013 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 4.9 [1] => 8.7 [2] => 34.4 [3] => 45.5 [4] => 10.2 [5] => -147.256 [6] => 16.975 [7] => 137.315 [8] => 157.329 [9] => 164.478 [10] => 204.508 [11] => 207.422 [12] => 289.329 [13] => 381.778 [14] => 421.32 [15] => 479.759 [16] => 482.364 [17] => 591.313 [18] => 641.459 [19] => 743.965 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 11.313 [10] => 17.746 [11] => 21.221 [12] => 0.362 [13] => 0 [14] => 0 [15] => 0 [16] => 1.855 [17] => -17.918 [18] => -0.222 [19] => 13.236 ) [eps_diluated] => Array ( [0] => 0.08 [1] => 0.077 [2] => 0.123 [3] => 0.19 [4] => -0.017 [5] => -0.603 [6] => 0.053 [7] => 0.475 [8] => 0.61 [9] => 0.78 [10] => 1.08 [11] => 1.1 [12] => 1.37 [13] => 1.775 [14] => 1.765 [15] => 2.03 [16] => 1.97 [17] => 2.48 [18] => 2.74 [19] => 2.95 ) [eps_basic] => Array ( [0] => 0.09 [1] => 0.083 [2] => 0.123 [3] => 0.197 [4] => -0.017 [5] => -0.603 [6] => 0.057 [7] => 0.51 [8] => 0.68 [9] => 0.87 [10] => 1.125 [11] => 1.135 [12] => 1.4 [13] => 1.805 [14] => 1.78 [15] => 2.04 [16] => 2 [17] => 2.525 [18] => 2.79 [19] => 3.02 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherInventories] => Array ( [0] => 1.7 [1] => 2.5 [2] => 0 [3] => 0 [4] => 23.5 [5] => 32.916 [6] => 20.641 [7] => 34.901 [8] => 34.929 [9] => 32.853 [10] => 31.843 [11] => 69.13 [12] => 89.119 [13] => 80.173 [14] => 84.174 [15] => 70.041 [16] => 76.008 [17] => 75.731 [18] => 78.126 [19] => 88.805 ) [CashAndCashEquivalents] => Array ( [0] => 2 [1] => 30.2 [2] => 19.9 [3] => 6.1 [4] => 41.5 [5] => 107.981 [6] => 31.207 [7] => 36.711 [8] => 96.475 [9] => 61.657 [10] => 251.979 [11] => 431.811 [12] => 310.202 [13] => 447.046 [14] => 410.881 [15] => 539.459 [16] => 860.117 [17] => 393.752 [18] => 533.748 [19] => 946.249 ) [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] => 4.734 [13] => 40.278 [14] => 35.532 [15] => 26.475 [16] => 23.003 [17] => 17.399 [18] => 7.138 [19] => 6.801 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.039 [8] => 0.932 [9] => 0.82 [10] => 0.75 [11] => 14.859 [12] => 13.593 [13] => 11.827 [14] => 11.771 [15] => 11.771 [16] => 23.182 [17] => 23.004 [18] => 0 [19] => 34.96 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 6.959 [8] => 209.862 [9] => 266.931 [10] => 334.25 [11] => 556.612 [12] => 659.921 [13] => 763.874 [14] => 33.833 [15] => 34.294 [16] => 33.937 [17] => 34.173 [18] => 0 [19] => 157.998 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 260.142 [8] => 301.285 [9] => 361.365 [10] => 405.022 [11] => 552.199 [12] => 686.426 [13] => 814.512 [14] => 928.795 [15] => 999.305 [16] => 1107.778 [17] => 1269.343 [18] => 0 [19] => 1832.221 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 16.627 [8] => 49.466 [9] => 19.349 [10] => 19.541 [11] => 31.683 [12] => 48.747 [13] => 33.027 [14] => 36.875 [15] => 32.28 [16] => 38.721 [17] => 144.124 [18] => 0 [19] => 192.859 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 469.531 [8] => 561.545 [9] => 648.465 [10] => 759.563 [11] => 1155.353 [12] => 1408.687 [13] => 1623.24 [14] => 1884.58 [15] => 2075.318 [16] => 2310.553 [17] => 2737.143 [18] => 0 [19] => 3967.67 ) [AccumulatedDepreciation] => Array ( [0] => -19 [1] => -19.9 [2] => -26.4 [3] => -69.2 [4] => -108.1 [5] => -141.66 [6] => -168.842 [7] => -216.753 [8] => -263.07 [9] => -306.018 [10] => -347.499 [11] => -405.275 [12] => -558.721 [13] => -683.914 [14] => -836.505 [15] => -970.393 [16] => -1139.745 [17] => -1304.492 [18] => 0 [19] => -1778.259 ) [AccountsPayable] => Array ( [0] => 4.8 [1] => 7.9 [2] => 0 [3] => 33.3 [4] => 45.7 [5] => 121.561 [6] => 74.882 [7] => 74.63 [8] => 77.89 [9] => 71.868 [10] => 96.231 [11] => 212.049 [12] => 251.686 [13] => 225.461 [14] => 282.883 [15] => 176.657 [16] => 181.033 [17] => 289.653 [18] => 414.143 [19] => 435.465 ) [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] => 23.064 [16] => 0 [17] => 52.586 [18] => 0 [19] => 18.366 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 88.826 [8] => 95.435 [9] => 100.909 [10] => 133.919 [11] => 231.994 [12] => 341.766 [13] => 395.853 [14] => 312.216 [15] => 286.121 [16] => 325.477 [17] => 512.039 [18] => 828.875 [19] => 1052.228 ) [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] => 87.8 [1] => 55.3 [2] => 103.5 [3] => 723.8 [4] => 1225.8 [5] => 5.696 [6] => 974.006 [7] => 811.19 [8] => 1311.252 [9] => 1117.002 [10] => 1322.468 [11] => 4085.435 [12] => 3730.38 [13] => 3683.887 [14] => 3658.398 [15] => 3532.217 [16] => 4233.85 [17] => 4417.624 [18] => 8326.534 [19] => 8141.231 ) [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] => 0.5 [1] => 0.5 [2] => 2.9 [3] => 2.5 [4] => 8.2 [5] => 0 [6] => 0 [7] => 23.441 [8] => 65.93 [9] => 106.24 [10] => 148.859 [11] => 75.499 [12] => 125.642 [13] => 166.055 [14] => 244.884 [15] => 334.855 [16] => 421.436 [17] => 423.098 [18] => 715.248 [19] => 812.419 ) [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] => 4.9 [1] => 8.7 [2] => 34.4 [3] => 45.5 [4] => 10.2 [5] => -147.256 [6] => 16.975 [7] => 137.315 [8] => 157.329 [9] => 175.791 [10] => 222.254 [11] => 228.643 [12] => 289.691 [13] => 381.778 [14] => 421.32 [15] => 479.759 [16] => 484.219 [17] => 573.395 [18] => 641.237 [19] => 757.201 ) [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] => -9.5 [1] => -20.8 [2] => -52.9 [3] => -80.9 [4] => -155.4 [5] => 28.486 [6] => 59.564 [7] => -37.167 [8] => -17.699 [9] => -41.369 [10] => -61.424 [11] => -62.021 [12] => -108.781 [13] => -45.138 [14] => -190.899 [15] => -67.417 [16] => 10.66 [17] => -35.151 [18] => -11.943 [19] => -168.074 ) [ChangeInInventory] => Array ( [0] => -0.1 [1] => -0.2 [2] => -3 [3] => -1.8 [4] => -7.2 [5] => -8.742 [6] => 9.402 [7] => -13.575 [8] => -0.342 [9] => 3.159 [10] => 4.257 [11] => 11.98 [12] => -18.587 [13] => 11.271 [14] => -2.715 [15] => 15.115 [16] => -3.892 [17] => 10.27 [18] => 4.052 [19] => -8.971 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -0.5 [1] => -1 [2] => 2.1 [3] => -1 [4] => 10.1 [5] => 72.694 [6] => -28.716 [7] => -3.906 [8] => 10.822 [9] => -6.875 [10] => 17.764 [11] => 28.869 [12] => 40.712 [13] => -9.216 [14] => -4.267 [15] => -69.439 [16] => -1.921 [17] => 238.892 [18] => -70.594 [19] => 88.533 ) [ChangeInWorkingCapital] => Array ( [0] => -4.6 [1] => -18.1 [2] => -63.3 [3] => -72 [4] => -125.4 [5] => 77.887 [6] => 150.974 [7] => -6.12 [8] => -16.722 [9] => -29.328 [10] => 33.055 [11] => 158.727 [12] => 31.161 [13] => -54.278 [14] => -192.872 [15] => -169.358 [16] => -100.956 [17] => 175.132 [18] => -34.148 [19] => 74.181 ) [CF_DeferredTax] => Array ( [0] => -0.7 [1] => -0.7 [2] => -1.3 [3] => -9.7 [4] => -17.6 [5] => -21.546 [6] => 8.906 [7] => 10.093 [8] => 62.172 [9] => 20.914 [10] => 29.115 [11] => -63.357 [12] => 2.342 [13] => 18.601 [14] => 94.912 [15] => 50.869 [16] => 75.399 [17] => 53.438 [18] => 43.765 [19] => -25.38 ) [PurchaseOfPPE] => Array ( [0] => -3.8 [1] => -6.9 [2] => -220.7 [3] => -61.6 [4] => -82.8 [5] => -106.657 [6] => -41.088 [7] => -51.233 [8] => -102.712 [9] => -100.272 [10] => -128.328 [11] => -161.365 [12] => -268.305 [13] => -274.503 [14] => -317.962 [15] => -274.605 [16] => -273.602 [17] => -400.156 [18] => -550.146 [19] => -3.696 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0.3 [2] => 0.2 [3] => 0 [4] => 0 [5] => 0 [6] => 134.297 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 7.697 [16] => 0 [17] => 0 [18] => 0 [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] => -0.065 [15] => -0.329 [16] => 0 [17] => 0 [18] => 0 [19] => -3.696 ) [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] => -101.959 [15] => -87.617 [16] => -188.502 [17] => -1077.442 [18] => -4294.077 [19] => -310.394 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => -1 [2] => -55.3 [3] => 0 [4] => -16.8 [5] => -25.38 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -3.726 [13] => -75.146 [14] => -23.057 [15] => -27.155 [16] => -58.449 [17] => -45.997 [18] => -13.535 [19] => -17.18 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 14.1 [3] => 25.8 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 3.03 [13] => 37.069 [14] => 43.554 [15] => 35.62 [16] => 60.832 [17] => 48.844 [18] => 21.741 [19] => 5.534 ) [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] => 43.442 [13] => 12.289 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -22.8 [1] => -47.6 [2] => -11.4 [3] => -494.1 [4] => -369 [5] => -165.393 [6] => 0.146 [7] => -41.733 [8] => -13.789 [9] => -93.704 [10] => -251.333 [11] => -2883.998 [12] => -86.504 [13] => -126.181 [14] => 1.75 [15] => 0.329 [16] => 23.088 [17] => 75.523 [18] => 3.567 [19] => -547.45 ) [sloanratio] => Array ( [0] => 0.21 [1] => 0.3 [2] => 0.72 [3] => 0.43 [4] => 0.23 [5] => -0.01 [6] => -0.24 [7] => -0.03 [8] => -0.04 [9] => 0.04 [10] => 0.07 [11] => 0.44 [12] => 0.01 [13] => 0.04 [14] => 0.02 [15] => 0.01 [16] => 0 [17] => 0.08 [18] => 0.27 [19] => -0.02 ) [current_ratio] => Array ( [0] => 2.01 [1] => 3.63 [2] => 4.1 [3] => 2.95 [4] => 3.17 [5] => 0.39 [6] => 1.59 [7] => 1.59 [8] => 1.86 [9] => 1.67 [10] => 1.97 [11] => 1.67 [12] => 1.54 [13] => 1.82 [14] => 1.83 [15] => 2.2 [16] => 2.84 [17] => 1.97 [18] => 1.43 [19] => 1.41 ) [quick_ratio] => Array ( [0] => 1.9 [1] => 3.51 [2] => 4.1 [3] => 2.95 [4] => 3.04 [5] => 0.37 [6] => 1.51 [7] => 1.47 [8] => 1.74 [9] => 1.58 [10] => 1.89 [11] => 1.6 [12] => 1.46 [13] => 1.75 [14] => 1.76 [15] => 2.13 [16] => 2.76 [17] => 1.9 [18] => 1.39 [19] => 1.37 ) [ev_per_share] => Array ( [0] => 0 [1] => 6.26 [2] => 7.92 [3] => 3194.997 [4] => 14.875 [5] => 2.01 [6] => 9.639 [7] => 11.337 [8] => 15.143 [9] => 19.203 [10] => 25.795 [11] => 44.07 [12] => 45.55 [13] => 43.965 [14] => 40.895 [15] => 44.53 [16] => 52.895 [17] => 60.445 [18] => 94.025 [19] => 99.27 ) [equity2liab_tangbile] => Array ( [0] => 0 [1] => 0.283 [2] => 0.352 [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 ) [ROE] => Array ( [0] => 0 [1] => 7.37 [2] => 11.56 [3] => 10.61 [4] => -1.98 [5] => -45.11 [6] => 3.86 [7] => 27.26 [8] => 223.91 [9] => 57.28 [10] => 42.49 [11] => 26.88 [12] => 23.25 [13] => 22.04 [14] => 21.17 [15] => 19.8 [16] => 20.51 [17] => 22.33 [18] => 14.24 [19] => 14.29 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 2.36 [2] => 6.99 [3] => 4.57 [4] => 5.4 [5] => 17.33 [6] => 7.58 [7] => 10.8 [8] => 39.84 [9] => 9.8 [10] => 7.57 [11] => 5.19 [12] => 7.81 [13] => 9.19 [14] => 10.49 [15] => 10.25 [16] => 9.79 [17] => 10.2 [18] => 6.54 [19] => 7.34 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 10 [2] => 4.87 [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 ) [p2tangible_book] => Array ( [0] => 0 [1] => 28.57 [2] => 19.08 [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 ) [pb] => Array ( [0] => 0 [1] => 8.11 [2] => 4.14 [3] => 0.01 [4] => 5.11 [5] => 1.66 [6] => 4.02 [7] => 4.12 [8] => 21.19 [9] => 8.23 [10] => 7.38 [11] => 6.06 [12] => 4.75 [13] => 3.47 [14] => 2.91 [15] => 2.83 [16] => 3.37 [17] => 3.32 [18] => 3.1 [19] => 3.04 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -82.1 [2] => -18.68 [3] => 99.82 [4] => -102026.25 [5] => 0.67 [6] => -0.79 [7] => -3.43 [8] => 28.49 [9] => -5.29 [10] => -2.15 [11] => -4.2 [12] => -2.26 [13] => -2.6 [14] => 2.72 [15] => 0.71 [16] => 6.85 [17] => 2.46 [18] => -12.67 [19] => -0.81 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 4.94 [2] => 35.29 [3] => 137291.3 [4] => -99.84 [5] => 20.98 [6] => 0.34 [7] => -0.67 [8] => 15.37 [9] => 23.57 [10] => 25.36 [11] => 35.07 [12] => 61.44 [13] => 6.2 [14] => 9.02 [15] => 9.77 [16] => 2.9 [17] => 15.58 [18] => 19.82 [19] => 31.12 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -3.75 [2] => 59.74 [3] => 54.47 [4] => -108.95 [5] => 0 [6] => 0 [7] => 796.23 [8] => 28.42 [9] => 27.87 [10] => 38.46 [11] => 1.85 [12] => 24.55 [13] => 29.56 [14] => -0.56 [15] => 15.01 [16] => -2.96 [17] => 25.89 [18] => 10.48 [19] => 7.66 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 41.9779411765 [7] => 1.47649186257 [8] => 0.478434504792 [9] => 0.474169226473 [10] => 0.374386252046 [11] => 1.75711311589 [12] => 0.881522668948 [13] => 0.522576361222 [14] => 0.541955350269 [15] => 0.688392007612 [16] => 1.70973963356 [17] => 2.03181189488 [18] => 1.73733905579 [19] => 1.59839063643 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2.58 [7] => 2.37 [8] => 1.91 [9] => 1.38 [10] => 1.34 [11] => 1.18 [12] => 1.27 [13] => 1.16 [14] => 0.96 [15] => 0.98 [16] => 1.02 [17] => 1.03 [18] => 1.13 [19] => 0.86 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 9.36 [7] => 1.48 [8] => 0.48 [9] => 0.68 [10] => 0.73 [11] => 1.76 [12] => 0.88 [13] => 0.63 [14] => 0.56 [15] => 0.69 [16] => 1.71 [17] => 2.03 [18] => 1.74 [19] => 1.6 ) )
DaVita HealthCare Partners Inc (NYSE:DVA)
Days Inventory
4.22 (As of Mar. 2014)

DaVita HealthCare Partners Inc's inventory for the three months ended in Mar. 2014 was $101 Mil. DaVita HealthCare Partners Inc's cost of goods sold for the three months ended in Mar. 2014 was $2,180 Mil. Hence, DaVita HealthCare Partners Inc's days inventory for the three months ended in Mar. 2014 was 4.22.

DaVita HealthCare Partners Inc's days inventory increased from Mar. 2013 (3.55) to Mar. 2014 (4.22). It might indicate that DaVita HealthCare Partners Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). DaVita HealthCare Partners Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 3.03.

Inventory turnover measures how fast the company turns over its inventory within a year. DaVita HealthCare Partners Inc's inventory turnover for the three months ended in Mar. 2014 was 21.54.

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. DaVita HealthCare Partners Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.03.


Definition

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

DaVita HealthCare Partners Inc's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=88.805/8198.377*365
=3.95

DaVita HealthCare Partners Inc's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=101.173/2179.772*91
=4.22

* 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).

DaVita HealthCare Partners Inc's Days Sales of Inventory for the three months ended in Mar. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=101.173/3042.776*91
=3.03

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

DaVita HealthCare Partners Inc's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

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

DaVita HealthCare Partners Inc's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=101.173 / 3042.776
=0.03

* 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.

DaVita HealthCare Partners Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 7.9112.409.598.157.846.026.275.975.113.95

DaVita HealthCare Partners Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 5.915.265.395.324.183.553.523.693.804.22
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