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 ) [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 ) [price_high] => 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] => 25.56 [15] => 24.80 [16] => 25.91 [17] => 7.61 ) [price_low] => 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] => 8.06 [16] => 5.60 [17] => 2.95 ) [BS_share] => Array ( [0] => 73.750 [1] => 13.687 [2] => 29.852 [3] => 30.615 [4] => 29.921 [5] => 31.016 [6] => 34.479 [7] => 36.509 [8] => 74.870 [9] => 75.153 [10] => 72.857 [11] => 26.442 [12] => 119.769 [13] => 119.770 [14] => 142.85 [15] => 129.81 [16] => 124.48 [17] => 124.60 ) [Fiscal Year] => Array ( [0] => Jun96 [1] => Jun97 [2] => Jun98 [3] => Jun99 [4] => Jun00 [5] => Jun01 [6] => Jun02 [7] => Jun03 [8] => Jun04 [9] => Jun05 [10] => Jun06 [11] => Jun07 [12] => Jun08 [13] => Jun09 [14] => Jun10 [15] => Jun11 [16] => Jun12 [17] => Jun13 ) [quarter] => Array ( [0] => 199606 [1] => 199706 [2] => 199806 [3] => 199906 [4] => 200006 [5] => 200106 [6] => 200206 [7] => 200306 [8] => 200406 [9] => 200506 [10] => 200606 [11] => 200706 [12] => 200806 [13] => 200906 [14] => 201006 [15] => 201106 [16] => 201206 [17] => 201306 ) [Shares Outstanding (diluted)] => Array ( [0] => 73.750 [1] => 13.687 [2] => 29.852 [3] => 30.615 [4] => 29.921 [5] => 31.016 [6] => 34.479 [7] => 36.509 [8] => 74.870 [9] => 75.153 [10] => 72.857 [11] => 26.442 [12] => 119.769 [13] => 119.770 [14] => 137.667 [15] => 138.316 [16] => 126.659 [17] => 124.560 ) [Revenue] => Array ( [0] => 147.9 [1] => 182.849 [2] => 221.732 [3] => 260.805 [4] => 307.249 [5] => 370.681 [6] => 500.576 [7] => 640.027 [8] => 853.019 [9] => 1019.338 [10] => 1170.16 [11] => 1363.69 [12] => 1684.158 [13] => 2011.458 [14] => 2508.521 [15] => 2887.629 [16] => 2760.967 [17] => 2498.599 ) [COGS] => Array ( [0] => 91.4 [1] => 120.918 [2] => 147.336 [3] => 170.742 [4] => 201.187 [5] => 242.313 [6] => 325.027 [7] => 417.557 [8] => 546.132 [9] => 640.445 [10] => 714.522 [11] => 729.883 [12] => 901.258 [13] => 1067.724 [14] => 1267.106 [15] => 1473.329 [16] => 1502.356 [17] => 1447.097 ) [Gross Profit] => Array ( [0] => 56.5 [1] => 61.931 [2] => 74.396 [3] => 90.063 [4] => 106.062 [5] => 128.368 [6] => 175.549 [7] => 222.47 [8] => 306.887 [9] => 378.893 [10] => 455.638 [11] => 633.807 [12] => 782.9 [13] => 943.734 [14] => 1241.415 [15] => 1414.3 [16] => 1258.611 [17] => 1051.502 ) [SGA] => Array ( [0] => 32.3 [1] => 41.036 [2] => 48.094 [3] => 57.162 [4] => 66.209 [5] => 76.716 [6] => 102.486 [7] => 125.294 [8] => 166.99 [9] => 203.813 [10] => 299.309 [11] => 315.3 [12] => 419.09 [13] => 512.675 [14] => 699.246 [15] => 766.546 [16] => 762.863 [17] => 689.143 ) [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 ) [DDA] => Array ( [0] => 0 [1] => 12.343 [2] => 14.316 [3] => 16.766 [4] => 21.043 [5] => 26.055 [6] => 34.064 [7] => 44.92 [8] => 55.287 [9] => 64.658 [10] => 70.281 [11] => 90.565 [12] => 100.272 [13] => 112.289 [14] => 123.359 [15] => 146.48 [16] => 158.663 [17] => 164.712 ) [Operating Income] => Array ( [0] => 0 [1] => 18.819 [2] => 24.691 [3] => 31.698 [4] => 38.342 [5] => 49.675 [6] => 68.967 [7] => 92.733 [8] => 132.986 [9] => 168.588 [10] => 150.66 [11] => 227.942 [12] => 263.538 [13] => 318.77 [14] => 418.81 [15] => 501.274 [16] => -1409.68 [17] => -126.043 ) [other_operating_charges] => Array ( [0] => -24.2 [1] => -2.076 [2] => -1.611 [3] => -1.203 [4] => -1.511 [5] => -1.977 [6] => -4.096 [7] => -4.443 [8] => -6.911 [9] => -6.492 [10] => -5.669 [11] => -90.565 [12] => -100.272 [13] => -112.289 [14] => -123.359 [15] => -146.48 [16] => -1905.428 [17] => -488.402 ) [Month End Stock Price] => 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] => 15.25 [15] => 23.94 [16] => 6.95 [17] => 5.62 ) [mktcap] => 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] => 2178.4625 [15] => 3107.6514 [16] => 865.136 [17] => 700.252 ) [Cash and Equiv] => Array ( [0] => 26.2 [1] => 32.646 [2] => 46.533 [3] => 32.146 [4] => 38.859 [5] => 47.072 [6] => 84.477 [7] => 79.896 [8] => 116.728 [9] => 171.974 [10] => 263.296 [11] => 290.674 [12] => 277.408 [13] => 363.318 [14] => 373.546 [15] => 403.224 [16] => 191.008 [17] => 130.695 ) [ev_addition] => Array ( [0] => 39.7 [1] => 1.385 [2] => -8.151 [3] => 5.085 [4] => 25.424 [5] => 6.588 [6] => -55.901 [7] => -41.396 [8] => 22.832 [9] => -163.554 [10] => 1686.669 [11] => 1649.305 [12] => 1624.037 [13] => 1525.325 [14] => 1165.192 [15] => 1154.626 [16] => 1385.836 [17] => 1229.545 ) [ev_addition_per_share] => Array ( [0] => 0.538 [1] => 0.101 [2] => -0.273 [3] => 0.166 [4] => 0.85 [5] => 0.212 [6] => -1.621 [7] => -1.134 [8] => 0.305 [9] => -2.176 [10] => 23.15 [11] => 62.374 [12] => 13.56 [13] => 12.735 [14] => 8.157 [15] => 8.895 [16] => 11.133 [17] => 9.868 ) [ev] => 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] => 3343.6545 [15] => 4262.2774 [16] => 2250.972 [17] => 1929.797 ) [Non Operating Income] => Array ( [0] => -1.4 [1] => -1.603 [2] => 0.003 [3] => 0.113 [4] => -0.726 [5] => -2.275 [6] => -1.552 [7] => -1.282 [8] => -2.475 [9] => 0.44 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -47.207 [15] => -11.368 [16] => -9.474 [17] => -5.232 ) [tax] => Array ( [0] => 4 [1] => 7.231 [2] => 10.372 [3] => 13.059 [4] => 15.086 [5] => 18.422 [6] => 25.101 [7] => 35.174 [8] => 53.497 [9] => 67.234 [10] => 61.194 [11] => 27.244 [12] => 41.194 [13] => 61.121 [14] => 81.641 [15] => 139.704 [16] => -13.743 [17] => 12.038 ) [Pretax Income] => Array ( [0] => 9.9 [1] => 17.216 [2] => 24.694 [3] => 31.811 [4] => 37.616 [5] => 47.4 [6] => 67.415 [7] => 91.451 [8] => 130.511 [9] => 168.808 [10] => 141.904 [11] => 59.655 [12] => 107.18 [13] => 165.526 [14] => 250.147 [15] => 369.212 [16] => -1529.484 [17] => -255.938 ) [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 ) [InterestExpense] => Array ( [0] => -3.4 [1] => -1.603 [2] => 0 [3] => 0 [4] => 0 [5] => -2.275 [6] => -1.552 [7] => -1.282 [8] => -2.475 [9] => -0.22 [10] => -8.756 [11] => -168.287 [12] => -156.358 [13] => -153.244 [14] => -121.456 [15] => -120.694 [16] => -110.33 [17] => -124.663 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 0 [1] => 12.343 [2] => 14.316 [3] => 16.766 [4] => 21.043 [5] => 26.055 [6] => 34.064 [7] => 44.92 [8] => 55.287 [9] => 64.658 [10] => 70.281 [11] => 90.565 [12] => 100.272 [13] => 112.289 [14] => 123.359 [15] => 146.48 [16] => 158.663 [17] => 164.712 ) [ReconciledDepreciation] => Array ( [0] => 0 [1] => 12.34 [2] => 14.32 [3] => 16.77 [4] => 21.04 [5] => 26.06 [6] => 34.06 [7] => 44.92 [8] => 55.29 [9] => 64.66 [10] => 70.28 [11] => 90.57 [12] => 100.27 [13] => 112.29 [14] => 123.36 [15] => 146.48 [16] => 158.66 [17] => 164.71 ) [EBIT] => Array ( [0] => 13.3 [1] => 18.819 [2] => 24.691 [3] => 31.698 [4] => 38.342 [5] => 49.675 [6] => 68.967 [7] => 92.733 [8] => 132.986 [9] => 169.028 [10] => 150.66 [11] => 227.942 [12] => 263.538 [13] => 318.77 [14] => 371.603 [15] => 489.906 [16] => -1419.154 [17] => -131.275 ) [EBITDA_morn] => Array ( [0] => 0 [1] => 31.162 [2] => 39.007 [3] => 48.464 [4] => 59.385 [5] => 75.73 [6] => 103.031 [7] => 137.653 [8] => 188.273 [9] => 233.686 [10] => 220.941 [11] => 318.507 [12] => 363.81 [13] => 431.059 [14] => 494.962 [15] => 636.386 [16] => -1260.491 [17] => 33.437 ) [EBITDA] => Array ( [0] => 13.3 [1] => 31.162 [2] => 39.007 [3] => 48.464 [4] => 59.385 [5] => 75.73 [6] => 103.031 [7] => 137.653 [8] => 188.273 [9] => 233.686 [10] => 220.941 [11] => 318.507 [12] => 363.81 [13] => 431.059 [14] => 494.962 [15] => 636.386 [16] => -1260.491 [17] => 33.437 ) [DDA_new] => Array ( [0] => 0 [1] => 12.34 [2] => 14.32 [3] => 16.77 [4] => 21.04 [5] => 26.06 [6] => 34.06 [7] => 44.92 [8] => 55.29 [9] => 64.66 [10] => 70.28 [11] => 90.57 [12] => 100.27 [13] => 112.29 [14] => 123.36 [15] => 146.48 [16] => 158.66 [17] => 164.71 ) [EBITDA_new] => Array ( [0] => 13.3 [1] => 31.162 [2] => 39.007 [3] => 48.464 [4] => 59.385 [5] => 75.73 [6] => 103.031 [7] => 137.653 [8] => 188.273 [9] => 233.686 [10] => 220.941 [11] => 318.507 [12] => 363.81 [13] => 431.059 [14] => 494.962 [15] => 636.386 [16] => -1260.491 [17] => 33.437 ) [EBITDA_per_share] => Array ( [0] => 0.18 [1] => 2.28 [2] => 1.31 [3] => 1.58 [4] => 1.98 [5] => 2.44 [6] => 2.99 [7] => 3.77 [8] => 2.51 [9] => 3.11 [10] => 3.03 [11] => 12.05 [12] => 3.04 [13] => 3.6 [14] => 3.6 [15] => 4.6 [16] => -9.95 [17] => 0.27 ) [Operating_Income_per_share] => Array ( [0] => 0 [1] => 1.37 [2] => 0.83 [3] => 1.04 [4] => 1.28 [5] => 1.6 [6] => 2 [7] => 2.54 [8] => 1.78 [9] => 2.24 [10] => 2.07 [11] => 8.62 [12] => 2.2 [13] => 2.66 [14] => 3.04 [15] => 3.62 [16] => -11.13 [17] => -1.01 ) [Net Income] => Array ( [0] => 5.9 [1] => 9.985 [2] => 14.322 [3] => 18.752 [4] => 22.53 [5] => 28.978 [6] => 42.314 [7] => 56.277 [8] => 77.014 [9] => 101.574 [10] => 80.71 [11] => 32.411 [12] => 65.986 [13] => 104.405 [14] => 168.506 [15] => 229.508 [16] => -1515.741 [17] => -267.976 ) [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 ) [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 ) [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 ) [Shares Outstanding] => Array ( [0] => 73.750 [1] => 13.687 [2] => 29.852 [3] => 30.615 [4] => 29.921 [5] => 31.016 [6] => 34.479 [7] => 36.509 [8] => 74.870 [9] => 75.153 [10] => 72.857 [11] => 26.442 [12] => 119.769 [13] => 119.770 [14] => 137.667 [15] => 138.316 [16] => 126.659 [17] => 124.560 ) [shares_diluted] => Array ( [0] => 73.750 [1] => 13.687 [2] => 29.852 [3] => 30.615 [4] => 29.921 [5] => 31.016 [6] => 34.479 [7] => 36.509 [8] => 74.870 [9] => 75.153 [10] => 72.857 [11] => 26.442 [12] => 119.769 [13] => 119.770 [14] => 137.667 [15] => 138.316 [16] => 126.659 [17] => 124.560 ) [shares_basic] => Array ( [0] => 45.385 [1] => 13.235 [2] => 28.908 [3] => 29.314 [4] => 28.964 [5] => 29.742 [6] => 33.026 [7] => 35.478 [8] => 72.786 [9] => 74.012 [10] => 71.252 [11] => 26.442 [12] => 119.769 [13] => 119.770 [14] => 136.917 [15] => 137.376 [16] => 126.659 [17] => 124.560 ) [COGS_pct] => Array ( [0] => 0.62 [1] => 0.66 [2] => 0.66 [3] => 0.65 [4] => 0.65 [5] => 0.65 [6] => 0.65 [7] => 0.65 [8] => 0.64 [9] => 0.63 [10] => 0.61 [11] => 0.54 [12] => 0.54 [13] => 0.53 [14] => 0.51 [15] => 0.51 [16] => 0.54 [17] => 0.58 ) [Gross Profit_pct] => Array ( [0] => 38.20 [1] => 33.87 [2] => 33.55 [3] => 34.53 [4] => 34.52 [5] => 34.63 [6] => 35.07 [7] => 34.76 [8] => 35.98 [9] => 37.17 [10] => 38.94 [11] => 46.48 [12] => 46.49 [13] => 46.92 [14] => 49.49 [15] => 48.98 [16] => 45.59 [17] => 42.08 ) [SGA_pct] => Array ( [0] => 21.84 [1] => 22.44 [2] => 21.69 [3] => 21.92 [4] => 21.55 [5] => 20.70 [6] => 20.47 [7] => 19.58 [8] => 19.58 [9] => 19.99 [10] => 25.58 [11] => 23.12 [12] => 24.88 [13] => 25.49 [14] => 27.87 [15] => 26.55 [16] => 27.63 [17] => 27.58 ) [Interest Expense_pct] => Array ( [0] => -2.30 [1] => -0.88 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => -0.61 [6] => -0.31 [7] => -0.20 [8] => -0.29 [9] => -0.02 [10] => -0.75 [11] => -12.34 [12] => -9.28 [13] => -7.62 [14] => -4.84 [15] => -4.18 [16] => -4.00 [17] => -4.99 ) [Pretax Income_pct] => Array ( [0] => 6.69 [1] => 9.42 [2] => 11.14 [3] => 12.20 [4] => 12.24 [5] => 12.79 [6] => 13.47 [7] => 14.29 [8] => 15.30 [9] => 16.56 [10] => 12.13 [11] => 4.37 [12] => 6.36 [13] => 8.23 [14] => 9.97 [15] => 12.79 [16] => -55.40 [17] => -10.24 ) [Net Income_pct] => Array ( [0] => 3.99 [1] => 5.46 [2] => 6.46 [3] => 7.19 [4] => 7.33 [5] => 7.82 [6] => 8.45 [7] => 8.79 [8] => 9.03 [9] => 9.96 [10] => 6.90 [11] => 2.38 [12] => 3.92 [13] => 5.19 [14] => 6.72 [15] => 7.95 [16] => -54.90 [17] => -10.73 ) [DaysSalesOutstanding] => Array ( [0] => 20.24 [1] => 21.05 [2] => 19.22 [3] => 21.46 [4] => 17.74 [5] => 22.19 [6] => 22.15 [7] => 22.65 [8] => 22.33 [9] => 20.76 [10] => 18.16 [11] => 21.08 [12] => 21.23 [13] => 24.67 [14] => 27.43 [15] => 21.86 [16] => 29.81 [17] => 34.91 ) [DaysInventory] => Array ( [0] => 5.19 [1] => 4.09 [2] => 4.79 [3] => 4.36 [4] => 5.71 [5] => 5.31 [6] => 4.42 [7] => 3.82 [8] => 3.34 [9] => 3.19 [10] => 3.15 [11] => 3.49 [12] => 3.44 [13] => 3.2 [14] => 3.36 [15] => 2.38 [16] => 2.04 [17] => 1.48 ) [Payable] => Array ( [0] => 0 [1] => 6.931 [2] => 6.982 [3] => 12.11 [4] => 19.898 [5] => 10.795 [6] => 17.55 [7] => 16.301 [8] => 36.865 [9] => 30.112 [10] => 41.522 [11] => 59.849 [12] => 69.137 [13] => 58.531 [14] => 89.062 [15] => 58.494 [16] => 54.834 [17] => 32.559 ) [DaysPayable] => Array ( [0] => 0 [1] => 13.84 [2] => 11.49 [3] => 16.95 [4] => 23.64 [5] => 10.63 [6] => 12.8 [7] => 9.3 [8] => 15.77 [9] => 10.78 [10] => 12.95 [11] => 16.02 [12] => 14.98 [13] => 10.62 [14] => 12.96 [15] => 7.39 [16] => 7.25 [17] => 4.76 ) [InventoryTurnover] => Array ( [0] => 70.31 [1] => 89.17 [2] => 76.22 [3] => 83.78 [4] => 63.97 [5] => 68.68 [6] => 82.66 [7] => 95.53 [8] => 109.18 [9] => 114.41 [10] => 115.82 [11] => 104.73 [12] => 106.16 [13] => 114.13 [14] => 108.72 [15] => 153.57 [16] => 179.24 [17] => 246.4 ) [Accts Rec.] => Array ( [0] => 8.2 [1] => 10.547 [2] => 11.678 [3] => 15.333 [4] => 14.931 [5] => 22.539 [6] => 30.378 [7] => 39.709 [8] => 52.196 [9] => 57.968 [10] => 58.232 [11] => 78.742 [12] => 97.97 [13] => 135.95 [14] => 188.537 [15] => 172.957 [16] => 225.515 [17] => 238.953 ) [Inventory] => Array ( [0] => 1.3 [1] => 1.356 [2] => 1.933 [3] => 2.038 [4] => 3.145 [5] => 3.528 [6] => 3.932 [7] => 4.371 [8] => 5.002 [9] => 5.598 [10] => 6.169 [11] => 6.969 [12] => 8.49 [13] => 9.355 [14] => 11.655 [15] => 9.594 [16] => 8.382 [17] => 5.873 ) [inventory2sales] => Array ( [0] => 0.009 [1] => 0.007 [2] => 0.009 [3] => 0.008 [4] => 0.01 [5] => 0.01 [6] => 0.008 [7] => 0.007 [8] => 0.006 [9] => 0.005 [10] => 0.005 [11] => 0.005 [12] => 0.005 [13] => 0.005 [14] => 0.005 [15] => 0.003 [16] => 0.003 [17] => 0.002 ) [Total Current Assets] => Array ( [0] => 39.9 [1] => 48.886 [2] => 65.623 [3] => 55.709 [4] => 66.713 [5] => 83.175 [6] => 140.042 [7] => 151.029 [8] => 205.054 [9] => 279.678 [10] => 403.277 [11] => 428.434 [12] => 460.37 [13] => 594.322 [14] => 692.961 [15] => 769.535 [16] => 842.648 [17] => 771.619 ) [Other Current Assets] => Array ( [0] => 4.2 [1] => 4.337 [2] => 5.479 [3] => 6.192 [4] => 9.778 [5] => 10.036 [6] => 21.255 [7] => 27.053 [8] => 31.128 [9] => 44.138 [10] => 75.58 [11] => 52.049 [12] => 76.502 [13] => 85.699 [14] => 119.223 [15] => 183.76 [16] => 417.743 [17] => 396.098 ) [Net PPE] => Array ( [0] => 41.2 [1] => 52.571 [2] => 57.42 [3] => 96.081 [4] => 134.738 [5] => 149.482 [6] => 191.698 [7] => 230.749 [8] => 276.148 [9] => 325.796 [10] => 376.136 [11] => 416.394 [12] => 504.56 [13] => 580.965 [14] => 678.846 [15] => 697.377 [16] => 651.797 [17] => 525.625 ) [Intangibles] => Array ( [0] => 14.5 [1] => 18.454 [2] => 19.453 [3] => 19.442 [4] => 30.068 [5] => 43.058 [6] => 149.938 [7] => 173.593 [8] => 332.121 [9] => 332.259 [10] => 3085.417 [11] => 3075.622 [12] => 3069.434 [13] => 3051.013 [14] => 3046.319 [15] => 3041.518 [16] => 1293.579 [17] => 969.525 ) [Total Assets] => Array ( [0] => 101.4 [1] => 126.292 [2] => 148.783 [3] => 178.746 [4] => 240.675 [5] => 287.54 [6] => 492.655 [7] => 566.573 [8] => 827.999 [9] => 956.027 [10] => 3945.41 [11] => 3988.69 [12] => 4095.43 [13] => 4285.245 [14] => 4511.567 [15] => 4555.043 [16] => 2839.095 [17] => 2315.293 ) [Other Long-Term Assets] => Array ( [0] => 5.8 [1] => 6.381 [2] => 6.287 [3] => 7.514 [4] => 9.156 [5] => 11.825 [6] => 10.977 [7] => 11.202 [8] => 14.676 [9] => 18.294 [10] => 80.58 [11] => 68.24 [12] => 61.066 [13] => 58.945 [14] => 93.441 [15] => 46.613 [16] => 51.071 [17] => 48.524 ) [Total Assets Non-liquid] => Array ( [0] => 75.2 [1] => 93.646 [2] => 102.25 [3] => 146.6 [4] => 201.816 [5] => 240.468 [6] => 408.178 [7] => 486.677 [8] => 711.271 [9] => 784.053 [10] => 3682.114 [11] => 3698.016 [12] => 3818.022 [13] => 3921.927 [14] => 4138.021 [15] => 4151.819 [16] => 2648.087 [17] => 2184.598 ) [HardAssets] => Array ( [0] => 60.7 [1] => 75.192 [2] => 82.797 [3] => 127.158 [4] => 171.748 [5] => 197.41 [6] => 258.24 [7] => 313.084 [8] => 379.15 [9] => 451.794 [10] => 596.697 [11] => 622.394 [12] => 748.588 [13] => 870.914 [14] => 1091.702 [15] => 1110.301 [16] => 1354.508 [17] => 1215.073 ) [Accts Payable] => Array ( [0] => 0 [1] => 16.709 [2] => 17.144 [3] => 23.548 [4] => 32.96 [5] => 25.487 [6] => 44.008 [7] => 44.762 [8] => 76.054 [9] => 82.693 [10] => 117.47 [11] => 172.641 [12] => 197.535 [13] => 222.016 [14] => 267.147 [15] => 193.62 [16] => 192.182 [17] => 189.976 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 3.637 [2] => 2.615 [3] => 0.731 [4] => 0.016 [5] => 0.026 [6] => 25.076 [7] => 35.074 [8] => 136.194 [9] => 4.151 [10] => 12.795 [11] => 38.121 [12] => 12.862 [13] => 12.622 [14] => 12.103 [15] => 91.076 [16] => 123.376 [17] => 87.076 ) [ShortTermDebt_without_lease] => Array ( [0] => 3.9 [1] => 3.637 [2] => 2.615 [3] => 0.731 [4] => 0.016 [5] => 0.026 [6] => 25.076 [7] => 35.074 [8] => 136.194 [9] => 4.151 [10] => 12.795 [11] => 38.121 [12] => 12.862 [13] => 12.622 [14] => 12.103 [15] => 91.076 [16] => 123.376 [17] => 87.076 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Total Current Liabilities] => Array ( [0] => 27.3 [1] => 36.178 [2] => 38.097 [3] => 45.188 [4] => 62.891 [5] => 73.897 [6] => 139.672 [7] => 130.208 [8] => 281.508 [9] => 232.638 [10] => 437.296 [11] => 431.051 [12] => 460.23 [13] => 520.399 [14] => 507.15 [15] => 536.941 [16] => 534.005 [17] => 486.098 ) [Other Current Liab.] => Array ( [0] => 27.3 [1] => 15.832 [2] => 18.338 [3] => 20.909 [4] => 29.915 [5] => 48.384 [6] => 70.588 [7] => 50.372 [8] => 69.26 [9] => 145.794 [10] => 307.031 [11] => 220.289 [12] => 249.833 [13] => 285.761 [14] => 227.9 [15] => 252.245 [16] => 218.447 [17] => 209.046 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0.751 [10] => 0.26 [11] => 0.268 [12] => 1.198 [13] => 1.198 [14] => 1.429 [15] => 1.431 [16] => 1.434 [17] => 1.435 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 87.893 [2] => 88.88 [3] => 93.736 [4] => 96.585 [5] => 108.463 [6] => 250.271 [7] => 273.063 [8] => 296.038 [9] => 328.972 [10] => 1299.74 [11] => 1339.232 [12] => 1338.302 [13] => 1338.316 [14] => 1749.456 [15] => 1761.848 [16] => 1777.732 [17] => 1794.846 ) [Retained Earnings] => Array ( [0] => -39.3 [1] => -29.805 [2] => -15.483 [3] => 3.269 [4] => 25.799 [5] => 54.777 [6] => 97.091 [7] => 153.368 [8] => 230.382 [9] => 331.956 [10] => -19.696 [11] => 12.715 [12] => 77.362 [13] => 181.767 [14] => 350.273 [15] => 579.781 [16] => -935.96 [17] => -1203.936 ) [Treasury Stock] => Array ( [0] => 0 [1] => -0.354 [2] => -0.354 [3] => -0.495 [4] => -9.733 [5] => -3.596 [6] => -1.495 [7] => -1.495 [8] => -1.495 [9] => -1.791 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -2.207 [15] => -226.926 [16] => -328.605 [17] => -328.605 ) [Total Equity] => Array ( [0] => 9.7 [1] => 57.756 [2] => 73.325 [3] => 96.805 [4] => 112.95 [5] => 159.949 [6] => 346.577 [7] => 427.779 [8] => 528.687 [9] => 666.01 [10] => 1282.722 [11] => 1350.754 [12] => 1392.177 [13] => 1485.653 [14] => 2076.695 [15] => 2103.944 [16] => 496.564 [17] => 250.099 ) [Long-Term Debt] => Array ( [0] => 62 [1] => 30.394 [2] => 35.767 [3] => 36.5 [4] => 64.267 [5] => 53.634 [6] => 3.5 [7] => 3.426 [8] => 3.366 [9] => 4.269 [10] => 1937.17 [11] => 1901.858 [12] => 1888.583 [13] => 1876.021 [14] => 1526.635 [15] => 1466.774 [16] => 1453.468 [17] => 1273.164 ) [Total Liabilities] => Array ( [0] => 91.7 [1] => 68.536 [2] => 75.458 [3] => 81.941 [4] => 127.725 [5] => 127.591 [6] => 146.078 [7] => 138.794 [8] => 299.312 [9] => 290.017 [10] => 2662.688 [11] => 2637.936 [12] => 2703.253 [13] => 2799.592 [14] => 2434.872 [15] => 2451.099 [16] => 2342.531 [17] => 2065.194 ) [Other Long-Term Liab.] => Array ( [0] => 2.4 [1] => 5.77315972805E-15 [2] => -5.99520433298E-15 [3] => 0.253 [4] => 0.567 [5] => -1.19348975147E-14 [6] => 5.77315972805E-15 [7] => 2.48689957516E-14 [8] => 8.546 [9] => 5.596 [10] => 6.769 [11] => 8.585 [12] => 71.473 [13] => 91.933 [14] => 54.345 [15] => 35.897 [16] => 45.533 [17] => 34.414 ) [Cash and Equiv_pct] => Array ( [0] => 25.84 [1] => 25.85 [2] => 31.28 [3] => 17.98 [4] => 16.15 [5] => 16.37 [6] => 17.15 [7] => 14.10 [8] => 14.10 [9] => 17.99 [10] => 6.67 [11] => 7.29 [12] => 6.77 [13] => 8.48 [14] => 8.28 [15] => 8.85 [16] => 6.73 [17] => 5.64 ) [Accts Rec._pct] => Array ( [0] => 8.09 [1] => 8.35 [2] => 7.85 [3] => 8.58 [4] => 6.20 [5] => 7.84 [6] => 6.17 [7] => 7.01 [8] => 6.30 [9] => 6.06 [10] => 1.48 [11] => 1.97 [12] => 2.39 [13] => 3.17 [14] => 4.18 [15] => 3.80 [16] => 7.94 [17] => 10.32 ) [Inventory_pct] => Array ( [0] => 1.28 [1] => 1.07 [2] => 1.30 [3] => 1.14 [4] => 1.31 [5] => 1.23 [6] => 0.80 [7] => 0.77 [8] => 0.60 [9] => 0.59 [10] => 0.16 [11] => 0.17 [12] => 0.21 [13] => 0.22 [14] => 0.26 [15] => 0.21 [16] => 0.30 [17] => 0.25 ) [Other Current Assets_pct] => Array ( [0] => 4.14 [1] => 3.43 [2] => 3.68 [3] => 3.46 [4] => 4.06 [5] => 3.49 [6] => 4.31 [7] => 4.77 [8] => 3.76 [9] => 4.62 [10] => 1.92 [11] => 1.30 [12] => 1.87 [13] => 2.00 [14] => 2.64 [15] => 4.03 [16] => 14.71 [17] => 17.11 ) [Total Current Assets_pct] => Array ( [0] => 39.35 [1] => 38.71 [2] => 44.11 [3] => 31.17 [4] => 27.72 [5] => 28.93 [6] => 28.43 [7] => 26.66 [8] => 24.77 [9] => 29.25 [10] => 10.22 [11] => 10.74 [12] => 11.24 [13] => 13.87 [14] => 15.36 [15] => 16.89 [16] => 29.68 [17] => 33.33 ) [Net PPE_pct] => Array ( [0] => 40.63 [1] => 41.63 [2] => 38.59 [3] => 53.75 [4] => 55.98 [5] => 51.99 [6] => 38.91 [7] => 40.73 [8] => 33.35 [9] => 34.08 [10] => 9.53 [11] => 10.44 [12] => 12.32 [13] => 13.56 [14] => 15.05 [15] => 15.31 [16] => 22.96 [17] => 22.70 ) [Intangibles_pct] => Array ( [0] => 14.30 [1] => 14.61 [2] => 13.07 [3] => 10.88 [4] => 12.49 [5] => 14.97 [6] => 30.43 [7] => 30.64 [8] => 40.11 [9] => 34.75 [10] => 78.20 [11] => 77.11 [12] => 74.95 [13] => 71.20 [14] => 67.52 [15] => 66.77 [16] => 45.56 [17] => 41.87 ) [Other Long-Term Assets_pct] => Array ( [0] => 5.72 [1] => 5.05 [2] => 4.23 [3] => 4.20 [4] => 3.80 [5] => 4.11 [6] => 2.23 [7] => 1.98 [8] => 1.77 [9] => 1.91 [10] => 2.04 [11] => 1.71 [12] => 1.49 [13] => 1.38 [14] => 2.07 [15] => 1.02 [16] => 1.80 [17] => 2.10 ) [Accts Payable_pct] => Array ( [0] => 0.00 [1] => 13.23 [2] => 11.52 [3] => 13.17 [4] => 13.69 [5] => 8.86 [6] => 8.93 [7] => 7.90 [8] => 9.19 [9] => 8.65 [10] => 2.98 [11] => 4.33 [12] => 4.82 [13] => 5.18 [14] => 5.92 [15] => 4.25 [16] => 6.77 [17] => 8.21 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 2.88 [2] => 1.76 [3] => 0.41 [4] => 0.01 [5] => 0.01 [6] => 5.09 [7] => 6.19 [8] => 16.45 [9] => 0.43 [10] => 0.32 [11] => 0.96 [12] => 0.31 [13] => 0.29 [14] => 0.27 [15] => 2.00 [16] => 4.35 [17] => 3.76 ) [Other Current Liab._pct] => Array ( [0] => 26.92 [1] => 12.54 [2] => 12.33 [3] => 11.70 [4] => 12.43 [5] => 16.83 [6] => 14.33 [7] => 8.89 [8] => 8.36 [9] => 15.25 [10] => 7.78 [11] => 5.52 [12] => 6.10 [13] => 6.67 [14] => 5.05 [15] => 5.54 [16] => 7.69 [17] => 9.03 ) [Total Current Liabilities_pct] => Array ( [0] => 26.92 [1] => 28.65 [2] => 25.61 [3] => 25.28 [4] => 26.13 [5] => 25.70 [6] => 28.35 [7] => 22.98 [8] => 34.00 [9] => 24.33 [10] => 11.08 [11] => 10.81 [12] => 11.24 [13] => 12.14 [14] => 11.24 [15] => 11.79 [16] => 18.81 [17] => 21.00 ) [Long-Term Debt_pct] => Array ( [0] => 61.14 [1] => 24.07 [2] => 24.04 [3] => 20.42 [4] => 26.70 [5] => 18.65 [6] => 0.71 [7] => 0.60 [8] => 0.41 [9] => 0.45 [10] => 49.10 [11] => 47.68 [12] => 46.11 [13] => 43.78 [14] => 33.84 [15] => 32.20 [16] => 51.19 [17] => 54.99 ) [Other Long-Term Liab._pct] => Array ( [0] => 2.37 [1] => 1.56 [2] => 1.07 [3] => 0.14 [4] => 0.24 [5] => 0.02 [6] => 0.59 [7] => 0.91 [8] => 1.74 [9] => 5.56 [10] => 7.31 [11] => 7.65 [12] => 8.65 [13] => 9.41 [14] => 8.89 [15] => 9.82 [16] => 12.51 [17] => 13.21 ) [Total Liabilities_pct] => Array ( [0] => 90.43 [1] => 54.27 [2] => 50.72 [3] => 45.84 [4] => 53.07 [5] => 44.37 [6] => 29.65 [7] => 24.50 [8] => 36.15 [9] => 30.34 [10] => 67.49 [11] => 66.14 [12] => 66.01 [13] => 65.33 [14] => 53.97 [15] => 53.81 [16] => 82.51 [17] => 89.20 ) [netcash] => Array ( [0] => -0.89 [1] => -2.62 [2] => -0.97 [3] => -1.63 [4] => -2.97 [5] => -2.6 [6] => -1.79 [7] => -1.61 [8] => -2.44 [9] => -1.57 [10] => -32.93 [11] => -88.77 [12] => -20.25 [13] => -20.34 [14] => -14.43 [15] => -15.78 [16] => -17.28 [17] => -15.53 ) [NCAV] => Array ( [0] => -0.8 [1] => -1.99 [2] => -0.64 [3] => -1.22 [4] => -2.54 [5] => -1.99 [6] => -1.07 [7] => -0.74 [8] => -1.88 [9] => -0.95 [10] => -32.29 [11] => -86.4 [12] => -19.61 [13] => -19.45 [14] => -13.4 [15] => -14.74 [16] => -15.89 [17] => -14.06 ) [NCAV_real] => Array ( [0] => -0.7 [1] => -1.44 [2] => -0.33 [3] => -0.86 [4] => -2.04 [5] => -1.43 [6] => -0.18 [7] => 0.34 [8] => -1.26 [9] => -0.14 [10] => -31.01 [11] => -83.56 [12] => -18.73 [13] => -18.41 [14] => -12.19 [15] => -12.95 [16] => -12.05 [17] => -10.38 ) [Book Value Per Share] => Array ( [0] => 0.13 [1] => 4.22 [2] => 2.46 [3] => 3.16 [4] => 3.77 [5] => 5.16 [6] => 10.05 [7] => 11.72 [8] => 7.06 [9] => 8.86 [10] => 17.61 [11] => 51.08 [12] => 11.62 [13] => 12.4 [14] => 14.54 [15] => 16.21 [16] => 3.99 [17] => 2.01 ) [Tangibles_book_per_share] => Array ( [0] => -0.07 [1] => 2.87 [2] => 1.8 [3] => 2.53 [4] => 2.77 [5] => 3.77 [6] => 5.7 [7] => 6.96 [8] => 2.63 [9] => 4.44 [10] => -24.74 [11] => -65.23 [12] => -14 [13] => -13.07 [14] => -6.79 [15] => -7.22 [16] => -6.4 [17] => -5.77 ) [deb2equity] => Array ( [0] => 6.392 [1] => 0.589 [2] => 0.523 [3] => 0.385 [4] => 0.569 [5] => 0.335 [6] => 0.082 [7] => 0.09 [8] => 0.264 [9] => 0.013 [10] => 1.52 [11] => 1.436 [12] => 1.366 [13] => 1.271 [14] => 0.741 [15] => 0.74 [16] => 3.176 [17] => 5.439 ) [debt2rev_totaldebt] => Array ( [0] => 62 [1] => 34.031 [2] => 38.382 [3] => 37.231 [4] => 64.283 [5] => 53.66 [6] => 28.576 [7] => 38.5 [8] => 139.56 [9] => 8.42 [10] => 1949.965 [11] => 1939.979 [12] => 1901.445 [13] => 1888.643 [14] => 1538.738 [15] => 1557.85 [16] => 1576.844 [17] => 1360.24 ) [debt2rev] => Array ( [0] => 0.419 [1] => 0.186 [2] => 0.173 [3] => 0.143 [4] => 0.209 [5] => 0.145 [6] => 0.057 [7] => 0.06 [8] => 0.164 [9] => 0.008 [10] => 1.666 [11] => 1.423 [12] => 1.129 [13] => 0.939 [14] => 0.613 [15] => 0.539 [16] => 0.571 [17] => 0.544 ) [cogs2rev] => Array ( [0] => 0.62 [1] => 0.66 [2] => 0.66 [3] => 0.65 [4] => 0.65 [5] => 0.65 [6] => 0.65 [7] => 0.65 [8] => 0.64 [9] => 0.63 [10] => 0.61 [11] => 0.54 [12] => 0.54 [13] => 0.53 [14] => 0.51 [15] => 0.51 [16] => 0.54 [17] => 0.58 ) [inventory2rev] => Array ( [0] => 0.009 [1] => 0.007 [2] => 0.009 [3] => 0.008 [4] => 0.01 [5] => 0.01 [6] => 0.008 [7] => 0.007 [8] => 0.006 [9] => 0.005 [10] => 0.005 [11] => 0.005 [12] => 0.005 [13] => 0.005 [14] => 0.005 [15] => 0.003 [16] => 0.003 [17] => 0.002 ) [ar2asset] => Array ( [0] => 0.081 [1] => 0.084 [2] => 0.078 [3] => 0.086 [4] => 0.062 [5] => 0.078 [6] => 0.062 [7] => 0.07 [8] => 0.063 [9] => 0.061 [10] => 0.015 [11] => 0.02 [12] => 0.024 [13] => 0.032 [14] => 0.042 [15] => 0.038 [16] => 0.079 [17] => 0.103 ) [cash2asset] => Array ( [0] => 0.258 [1] => 0.258 [2] => 0.313 [3] => 0.18 [4] => 0.161 [5] => 0.164 [6] => 0.171 [7] => 0.141 [8] => 0.141 [9] => 0.18 [10] => 0.067 [11] => 0.073 [12] => 0.068 [13] => 0.085 [14] => 0.083 [15] => 0.089 [16] => 0.067 [17] => 0.056 ) [equity2asset] => Array ( [0] => 0.096 [1] => 0.457 [2] => 0.493 [3] => 0.542 [4] => 0.469 [5] => 0.556 [6] => 0.703 [7] => 0.755 [8] => 0.639 [9] => 0.697 [10] => 0.325 [11] => 0.339 [12] => 0.34 [13] => 0.347 [14] => 0.46 [15] => 0.462 [16] => 0.175 [17] => 0.108 ) [ppe2asset] => Array ( [0] => 0.406 [1] => 0.416 [2] => 0.386 [3] => 0.538 [4] => 0.56 [5] => 0.52 [6] => 0.389 [7] => 0.407 [8] => 0.334 [9] => 0.341 [10] => 0.095 [11] => 0.104 [12] => 0.123 [13] => 0.136 [14] => 0.15 [15] => 0.153 [16] => 0.23 [17] => 0.227 ) [interest2rev] => Array ( [0] => -2.299 [1] => -0.877 [2] => 0 [3] => 0 [4] => 0 [5] => -0.614 [6] => -0.31 [7] => -0.2 [8] => -0.29 [9] => -0.022 [10] => -0.748 [11] => -12.341 [12] => -9.284 [13] => -7.619 [14] => -4.842 [15] => -4.18 [16] => -3.996 [17] => -4.989 ) [std2asset] => Array ( [0] => 0.269 [1] => 0.286 [2] => 0.256 [3] => 0.253 [4] => 0.261 [5] => 0.257 [6] => 0.284 [7] => 0.23 [8] => 0.34 [9] => 0.243 [10] => 0.111 [11] => 0.108 [12] => 0.112 [13] => 0.121 [14] => 0.112 [15] => 0.118 [16] => 0.188 [17] => 0.21 ) [ltd2asset] => Array ( [0] => 0.611 [1] => 0.241 [2] => 0.24 [3] => 0.204 [4] => 0.267 [5] => 0.187 [6] => 0.007 [7] => 0.006 [8] => 0.004 [9] => 0.004 [10] => 0.491 [11] => 0.477 [12] => 0.461 [13] => 0.438 [14] => 0.338 [15] => 0.322 [16] => 0.512 [17] => 0.55 ) [turnover] => Array ( [0] => 1.459 [1] => 1.448 [2] => 1.49 [3] => 1.459 [4] => 1.277 [5] => 1.289 [6] => 1.016 [7] => 1.13 [8] => 1.03 [9] => 1.066 [10] => 0.297 [11] => 0.342 [12] => 0.411 [13] => 0.469 [14] => 0.556 [15] => 0.634 [16] => 0.972 [17] => 1.079 ) [CF_Net Income] => Array ( [0] => 6.8 [1] => 9.985 [2] => 14.322 [3] => 18.752 [4] => 22.53 [5] => 28.978 [6] => 42.314 [7] => 56.277 [8] => 77.014 [9] => 101.574 [10] => 80.71 [11] => 32.411 [12] => 65.986 [13] => 104.405 [14] => 168.506 [15] => 229.508 [16] => -1515.741 [17] => -267.976 ) [buybackratio] => Array ( [0] => 0 [1] => -4.52 [2] => -0.05 [3] => -0.12 [4] => -0.09 [5] => -0.28 [6] => -3.21 [7] => -0.26 [8] => -0.16 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -2.31 [15] => -0.01 [16] => 0 [17] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 6.87 [2] => 4.41 [3] => 5.9 [4] => 6.85 [5] => 8.9 [6] => 12.55 [7] => 15.54 [8] => 7.8 [9] => 11.62 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [CF_DDA] => Array ( [0] => 0 [1] => 12.343 [2] => 14.316 [3] => 16.766 [4] => 21.043 [5] => 26.055 [6] => 34.064 [7] => 44.92 [8] => 55.287 [9] => 64.658 [10] => 70.281 [11] => 90.565 [12] => 100.272 [13] => 112.289 [14] => 123.359 [15] => 146.48 [16] => 158.663 [17] => 164.712 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 16.3 [1] => 28.546 [2] => 28.593 [3] => 35.684 [4] => 47.665 [5] => 71.386 [6] => 92.778 [7] => 77.971 [8] => 163.296 [9] => 192.497 [10] => 279.194 [11] => 179.861 [12] => 152.727 [13] => 293.398 [14] => 307.115 [15] => 399.733 [16] => -10.85 [17] => 191.307 ) [Cash Flow from Others] => Array ( [0] => 9.5 [1] => -1.238 [2] => -1.184 [3] => -1.992 [4] => -1.895 [5] => -2.728 [6] => -2.791 [7] => -0.097 [8] => -1.36 [9] => 18.802 [10] => 25.576 [11] => 13.332 [12] => 9.47 [13] => 78.298 [14] => 184.857 [15] => 181.159 [16] => 1921.57 [17] => 507.292 ) [Cash Flow_PPE] => Array ( [0] => 0 [1] => -18.098 [2] => -17.951 [3] => -49.862 [4] => -50.059 [5] => -47.477 [6] => -45.4 [7] => -80.809 [8] => -80.703 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -150.713 [14] => -175.782 [15] => -138.105 [16] => -93.546 [17] => -18.176 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => -9.753 [2] => -1.488 [3] => -0.5 [4] => -8.602 [5] => -12.065 [6] => -104.396 [7] => -23.661 [8] => -157.777 [9] => -12.298 [10] => -3527.504 [11] => -8.543 [12] => -1.947 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -15.7 [1] => -18.098 [2] => -17.951 [3] => -49.862 [4] => -50.059 [5] => -47.477 [6] => -45.4 [7] => -80.809 [8] => -80.703 [9] => -74.883 [10] => -65.596 [11] => -96.057 [12] => -150.908 [13] => -150.713 [14] => -175.782 [15] => -138.105 [16] => -93.546 [17] => -83.241 ) [Cash Flow from Investing] => Array ( [0] => -18.4 [1] => -27.732 [2] => -19.672 [3] => -51.036 [4] => -59.669 [5] => -60.692 [6] => -154.237 [7] => -108.436 [8] => -236.934 [9] => -98.099 [10] => -3590.372 [11] => -110.781 [12] => -157.255 [13] => -173.095 [14] => -190.198 [15] => -161.212 [16] => -108.853 [17] => -25.812 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 45.143 [2] => 0.737 [3] => 2.064 [4] => -7.313 [5] => 8.246 [6] => 135.808 [7] => 14.581 [8] => 12.018 [9] => 0 [10] => -3.694 [11] => 0 [12] => 0 [13] => 0 [14] => 387.234 [15] => -220.865 [16] => -101.455 [17] => 0.003 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 45.143 [2] => 0.737 [3] => 2.205 [4] => 1.925 [5] => 8.246 [6] => 135.808 [7] => 14.581 [8] => 12.018 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 389.441 [15] => 1.46 [16] => 2.618 [17] => 0.003 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -60.165 [10] => 2043 [11] => -40.486 [12] => -8.534 [13] => -32.802 [14] => -491.536 [15] => 16.668 [16] => 21.275 [17] => -220.408 ) [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 ) [Dividends] => Array ( [0] => -2.2 [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 ) [Cash from Financing] => Array ( [0] => -3.8 [1] => 5.67 [2] => 5.162 [3] => 0.913 [4] => 18.671 [5] => -2.481 [6] => 98.527 [7] => 24.252 [8] => 102.04 [9] => -38.996 [10] => 3402.36 [11] => -41.319 [12] => -8.534 [13] => -33.675 [14] => -106.442 [15] => -209.159 [16] => -92.108 [17] => -225.637 ) [Other Financing] => Array ( [0] => -1.6 [1] => -39.473 [2] => 4.425 [3] => -1.151 [4] => 25.984 [5] => -10.727 [6] => -37.281 [7] => 9.671 [8] => 90.022 [9] => 21.169 [10] => 1363.054 [11] => -0.833 [12] => 0 [13] => -0.873 [14] => -2.14 [15] => -4.962 [16] => -11.928 [17] => -5.232 ) [Net Change in Cash] => Array ( [0] => -6 [1] => 6.484 [2] => 14.083 [3] => -14.439 [4] => 6.667 [5] => 8.213 [6] => 37.405 [7] => -4.581 [8] => 27.771 [9] => 55.246 [10] => 91.322 [11] => 27.378 [12] => -13.266 [13] => 85.91 [14] => 10.228 [15] => 29.678 [16] => -212.216 [17] => -60.313 ) [NetChangeinCash_others] => Array ( [0] => -0.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.337 [7] => 1.632 [8] => -0.631 [9] => -0.156 [10] => 0.14 [11] => -0.383 [12] => -0.204 [13] => -0.718 [14] => -0.247 [15] => 0.316 [16] => -0.405 [17] => -0.171 ) [total_freecashflow] => Array ( [0] => 0.6 [1] => 10.448 [2] => 10.642 [3] => -14.178 [4] => -2.394 [5] => 23.909 [6] => 47.378 [7] => -2.838 [8] => 82.593 [9] => 117.614 [10] => 213.598 [11] => 83.804 [12] => 1.819 [13] => 142.685 [14] => 131.333 [15] => 261.628 [16] => -104.396 [17] => 108.066 ) [CF_Net Income_pct] => Array ( [0] => 41.72 [1] => 34.98 [2] => 50.09 [3] => 52.55 [4] => 47.27 [5] => 40.59 [6] => 45.61 [7] => 72.18 [8] => 47.16 [9] => 52.77 [10] => 28.91 [11] => 18.02 [12] => 43.21 [13] => 35.58 [14] => 54.87 [15] => 57.42 [16] => 0 [17] => -140.08 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 12 [2] => 14 [3] => 17 [4] => 21 [5] => 26 [6] => 34 [7] => 45 [8] => 55 [9] => 65 [10] => 70 [11] => 91 [12] => 100 [13] => 112 [14] => 123 [15] => 146 [16] => 0 [17] => 165 ) [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 [17] => 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 [17] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -96.32 [1] => -63.40 [2] => -62.78 [3] => -139.73 [4] => -105.02 [5] => -66.51 [6] => -48.93 [7] => -103.64 [8] => -49.42 [9] => -38.90 [10] => -23.49 [11] => -53.41 [12] => -98.81 [13] => -51.37 [14] => -57.24 [15] => -34.55 [16] => 0 [17] => -43.51 ) [Cash Flow from Investing_pct] => Array ( [0] => -112.88 [1] => -97.15 [2] => -68.80 [3] => -143.02 [4] => -125.18 [5] => -85.02 [6] => -166.24 [7] => -139.07 [8] => -145.09 [9] => -50.96 [10] => -1,285.98 [11] => -61.59 [12] => -102.96 [13] => -59.00 [14] => -61.93 [15] => -40.33 [16] => 0 [17] => -13.49 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 158.14 [2] => 2.58 [3] => 5.78 [4] => -15.34 [5] => 11.55 [6] => 146.38 [7] => 18.70 [8] => 7.36 [9] => 0.00 [10] => -1.32 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 126.09 [15] => -55.25 [16] => 0 [17] => 0.00 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => -31.26 [10] => 731.75 [11] => -22.51 [12] => -5.59 [13] => -11.18 [14] => -160.05 [15] => 4.17 [16] => 0 [17] => -115.21 ) [Dividends_pct] => Array ( [0] => -13.50 [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 [17] => 0.00 ) [Other Financing_pct] => Array ( [0] => -23.31 [1] => 19.86 [2] => 18.05 [3] => 2.56 [4] => 39.17 [5] => -3.48 [6] => 106.20 [7] => 31.10 [8] => 62.49 [9] => -20.26 [10] => 1,218.64 [11] => -22.97 [12] => -5.59 [13] => -11.48 [14] => -34.66 [15] => -52.32 [16] => 0 [17] => -117.94 ) [Cash from Financing_pct] => Array ( [0] => -13.50 [1] => 158.14 [2] => 2.58 [3] => 5.78 [4] => -15.34 [5] => 11.55 [6] => 146.38 [7] => 18.70 [8] => 7.36 [9] => -31.26 [10] => 730.43 [11] => -22.51 [12] => -5.59 [13] => -11.18 [14] => -33.96 [15] => -51.08 [16] => 0 [17] => -115.21 ) [Net Change in Cash_pct] => Array ( [0] => -36.81 [1] => 22.71 [2] => 49.25 [3] => -40.46 [4] => 13.99 [5] => 11.51 [6] => 40.32 [7] => -5.88 [8] => 17.01 [9] => 28.70 [10] => 32.71 [11] => 15.22 [12] => -8.69 [13] => 29.28 [14] => 3.33 [15] => 7.42 [16] => 0 [17] => -31.53 ) [total_freecashflow_pct] => Array ( [0] => 3.68 [1] => 36.60 [2] => 37.22 [3] => -39.73 [4] => -5.02 [5] => 33.49 [6] => 51.07 [7] => -3.64 [8] => 50.58 [9] => 61.10 [10] => 76.51 [11] => 46.59 [12] => 1.19 [13] => 48.63 [14] => 42.76 [15] => 65.45 [16] => 0 [17] => 56.49 ) [per share rev] => Array ( [0] => 2.01 [1] => 13.36 [2] => 7.43 [3] => 8.52 [4] => 10.27 [5] => 11.95 [6] => 14.52 [7] => 17.53 [8] => 11.39 [9] => 13.56 [10] => 16.06 [11] => 51.57 [12] => 14.06 [13] => 16.79 [14] => 18.22 [15] => 20.88 [16] => 21.8 [17] => 20.06 ) [per share eps] => Array ( [0] => 0.08 [1] => 0.72 [2] => 0.48 [3] => 0.61 [4] => 0.75 [5] => 0.93 [6] => 1.23 [7] => 1.54 [8] => 1.03 [9] => 1.35 [10] => 1.11 [11] => 1.23 [12] => 0.55 [13] => 0.87 [14] => 1.22 [15] => 1.66 [16] => -11.97 [17] => -2.15 ) [eps_nri] => Array ( [0] => 0.1 [1] => 0.72 [2] => 0.48 [3] => 0.61 [4] => 0.75 [5] => 0.93 [6] => 1.23 [7] => 1.54 [8] => 1.03 [9] => 1.35 [10] => 1.11 [11] => 1.23 [12] => 0.55 [13] => 0.87 [14] => 1.22 [15] => 1.66 [16] => -11.97 [17] => -2.15 ) [per share_freecashflow] => Array ( [0] => 0.01 [1] => 0.76 [2] => 0.36 [3] => -0.46 [4] => -0.08 [5] => 0.77 [6] => 1.37 [7] => -0.08 [8] => 1.1 [9] => 1.56 [10] => 2.93 [11] => 3.17 [12] => 0.02 [13] => 1.19 [14] => 0.95 [15] => 1.89 [16] => -0.82 [17] => 0.87 ) [ROE] => Array ( [0] => 60.82 [1] => 17.29 [2] => 19.53 [3] => 19.37 [4] => 19.95 [5] => 18.12 [6] => 12.21 [7] => 13.16 [8] => 14.57 [9] => 15.25 [10] => 6.29 [11] => 2.4 [12] => 4.74 [13] => 7.03 [14] => 8.11 [15] => 10.91 [16] => -305.25 [17] => -107.15 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ROA] => Array ( [0] => 5.82 [1] => 7.91 [2] => 9.63 [3] => 10.49 [4] => 9.36 [5] => 10.08 [6] => 8.59 [7] => 9.93 [8] => 9.3 [9] => 10.62 [10] => 2.05 [11] => 0.81 [12] => 1.61 [13] => 2.44 [14] => 3.73 [15] => 5.04 [16] => -53.39 [17] => -11.57 ) [ROC_capital] => Array ( [0] => 85.3 [1] => 105.794 [2] => 128.522 [3] => 157.982 [4] => 211.229 [5] => 242.693 [6] => 352.995 [7] => 408.831 [8] => 512.33 [9] => 649.612 [10] => 854.993 [11] => 896.877 [12] => 1041.432 [13] => 1260.986 [14] => 1491.03 [15] => 1650.672 [16] => 1912.188 [17] => 1693.342 ) [ROC] => Array ( [0] => 6.92 [1] => 9.44 [2] => 11.14 [3] => 11.87 [4] => 10.67 [5] => 11.94 [6] => 11.99 [7] => 13.77 [8] => 15.03 [9] => 15.64 [10] => 9.44 [11] => 3.61 [12] => 6.34 [13] => 8.28 [14] => 11.3 [15] => 13.9 [16] => -79.27 [17] => -15.83 ) [ROC_JOEL_capital] => Array ( [0] => 41.2 [1] => 52.571 [2] => 57.42 [3] => 96.081 [4] => 134.738 [5] => 149.482 [6] => 191.698 [7] => 230.749 [8] => 276.148 [9] => 325.796 [10] => 376.136 [11] => 416.394 [12] => 504.56 [13] => 580.965 [14] => 678.846 [15] => 697.377 [16] => 892.808 [17] => 767.527 ) [ROC_JOEL] => Array ( [0] => 0 [1] => 35.8 [2] => 43 [3] => 32.99 [4] => 28.46 [5] => 33.23 [6] => 35.98 [7] => 40.19 [8] => 48.16 [9] => 51.75 [10] => 40.05 [11] => 54.74 [12] => 52.23 [13] => 54.87 [14] => 61.69 [15] => 71.88 [16] => -157.89 [17] => -16.42 ) [ROC_JOEL_new] => Array ( [0] => 32.28 [1] => 35.8 [2] => 43 [3] => 32.99 [4] => 28.46 [5] => 33.23 [6] => 35.98 [7] => 38.84 [8] => 48.16 [9] => 51.88 [10] => 40.05 [11] => 54.74 [12] => 52.23 [13] => 54.87 [14] => 54.74 [15] => 64.27 [16] => -137.67 [17] => -14.71 ) [grossmargin] => Array ( [0] => 38.2 [1] => 33.87 [2] => 33.55 [3] => 34.53 [4] => 34.52 [5] => 34.63 [6] => 35.07 [7] => 34.76 [8] => 35.98 [9] => 37.17 [10] => 38.94 [11] => 46.48 [12] => 46.49 [13] => 46.92 [14] => 49.49 [15] => 48.98 [16] => 45.59 [17] => 42.08 ) [pretaxmargin] => Array ( [0] => 6.69 [1] => 9.42 [2] => 11.14 [3] => 12.2 [4] => 12.24 [5] => 12.79 [6] => 13.47 [7] => 14.29 [8] => 15.3 [9] => 16.56 [10] => 12.13 [11] => 4.37 [12] => 6.36 [13] => 8.23 [14] => 9.97 [15] => 12.79 [16] => -55.4 [17] => -10.24 ) [operatingmargin] => Array ( [0] => 0 [1] => 10.29 [2] => 11.14 [3] => 12.15 [4] => 12.48 [5] => 13.4 [6] => 13.78 [7] => 14.49 [8] => 15.59 [9] => 16.54 [10] => 12.88 [11] => 16.72 [12] => 15.65 [13] => 15.85 [14] => 16.7 [15] => 17.36 [16] => -51.06 [17] => -5.04 ) [netmargin] => Array ( [0] => 3.99 [1] => 5.46 [2] => 6.46 [3] => 7.19 [4] => 7.33 [5] => 7.82 [6] => 8.45 [7] => 8.79 [8] => 9.03 [9] => 9.96 [10] => 6.9 [11] => 2.38 [12] => 3.92 [13] => 5.19 [14] => 6.72 [15] => 7.95 [16] => -54.9 [17] => -10.73 ) [pettm] => 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] => 12.780 [15] => 14.500 [16] => 0.000 [17] => 0.000 ) [penri] => 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] => 12.82 [15] => 14.00 [16] => 0.00 [17] => 0.00 ) [pe] => 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] => 12.780 [15] => 14.500 [16] => 0.000 [17] => 0.000 ) [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 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 22.49 [7] => 48 [8] => 15.02 [9] => 8.87 [10] => 0 [11] => 0 [12] => 0 [13] => 22.5 [14] => 14.3 [15] => 11.76 [16] => -100.53 [17] => 0 ) [pfcf] => 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] => 13.380 [15] => 12.940 [16] => 0.000 [17] => 6.460 ) [ps] => 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] => 0.840 [15] => 1.150 [16] => 0.320 [17] => 0.280 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -0.008 [7] => 0.018 [8] => 0.282 [9] => 0.276 [10] => 0.642 [11] => 0.892 [12] => 0.898 [13] => 1.14 [14] => 2.858 [15] => 3.268 [16] => 3.216 [17] => 3.168 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 18.480 [7] => 25.730 [8] => 14.580 [9] => 4.720 [10] => 2.410 [11] => -1.160 [12] => 12.430 [13] => 27.520 [14] => 12.020 [15] => 3.020 [16] => 0.000 [17] => 0.000 ) [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] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 30.930 [16] => 21.910 [17] => 21.350 ) [zscore] => Array ( [0] => 0.000 [1] => 1.650 [2] => 2.110 [3] => 2.140 [4] => 1.960 [5] => 2.110 [6] => 1.730 [7] => 2.080 [8] => 1.820 [9] => 2.190 [10] => 0.400 [11] => 0.000 [12] => 0.000 [13] => 0.560 [14] => 1.360 [15] => 1.820 [16] => -1.040 [17] => 0.160 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 6 [4] => 4 [5] => 6 [6] => 7 [7] => 5 [8] => 7 [9] => 6 [10] => 5 [11] => 0 [12] => 0 [13] => 0 [14] => 7 [15] => 8 [16] => 3 [17] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.690 [4] => -2.960 [5] => -2.600 [6] => -2.240 [7] => -2.310 [8] => -2.730 [9] => -2.800 [10] => -2.750 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => -2.200 [15] => -2.700 [16] => -4.940 [17] => -1.800 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.82 [7] => 1.04 [8] => 1.15 [9] => 1.29 [10] => 1.36 [11] => 0.00 [12] => 0.00 [13] => 1.40 [14] => 1.18 [15] => 1.31 [16] => -1.57 [17] => -2.12 ) [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] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 12.870 [15] => 18.280 [16] => -7.960 [17] => 0.000 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 12.730 [7] => 13.560 [8] => 9.510 [9] => 13.540 [10] => 29.300 [11] => 14.330 [12] => 44.710 [13] => 22.060 [14] => 21.150 [15] => 24.540 [16] => 12.410 [17] => 10.150 ) [medpsvalue] => Array ( [0] => 0 [1] => 4.5 [2] => 4.87 [3] => 3.52 [4] => 6.17 [5] => 7.2 [6] => 8.64 [7] => 9.06 [8] => 6.79 [9] => 8.12 [10] => 9.73 [11] => 0 [12] => 22.3 [13] => 17.63 [14] => 10.93 [15] => 12.54 [16] => 13.01 [17] => 12.04 ) [ev2rev] => 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] => 1.330 [15] => 1.480 [16] => 0.820 [17] => 0.770 ) [ev2ebitda] => 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] => 7.430 [15] => 6.610 [16] => 0.000 [17] => 57.710 ) [ev2ebit] => 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] => 7.980 [15] => 8.500 [16] => 0.000 [17] => 0.000 ) [pb] => 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] => 1.05 [15] => 1.48 [16] => 1.74 [17] => 2.8 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 147.9 [1] => 182.849 [2] => 221.732 [3] => 260.805 [4] => 307.249 [5] => 370.681 [6] => 500.576 [7] => 640.027 [8] => 853.019 [9] => 1019.338 [10] => 1170.16 [11] => 1363.69 [12] => 1684.158 [13] => 2011.458 [14] => 2508.521 [15] => 2887.629 [16] => 2760.967 [17] => 2498.599 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 0 [1] => 2.076 [2] => 1.611 [3] => 1.203 [4] => 1.511 [5] => 1.977 [6] => 4.096 [7] => 4.443 [8] => 6.911 [9] => 6.492 [10] => 5.669 [11] => 90.565 [12] => 100.272 [13] => 112.289 [14] => 123.359 [15] => 146.48 [16] => 158.663 [17] => 164.712 ) [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 ) [IS_InterestExpense] => Array ( [0] => 3.4 [1] => 1.603 [2] => 0 [3] => 0 [4] => 0 [5] => 2.275 [6] => 1.552 [7] => 1.282 [8] => 2.475 [9] => 0.22 [10] => 8.756 [11] => 168.287 [12] => 156.358 [13] => 153.244 [14] => 121.456 [15] => 120.694 [16] => 110.33 [17] => 124.663 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 267.9 [17] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 26.2 [1] => 32.646 [2] => 46.533 [3] => 32.146 [4] => 38.859 [5] => 47.072 [6] => 84.477 [7] => 79.896 [8] => 116.728 [9] => 171.974 [10] => 263.296 [11] => 290.674 [12] => 277.408 [13] => 363.318 [14] => 373.546 [15] => 403.224 [16] => 191.008 [17] => 130.695 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 11.3 [1] => 12.074 [2] => 13.699 [3] => 15.744 [4] => 22.079 [5] => 25.389 [6] => 36.164 [7] => 42.626 [8] => 50.806 [9] => 68.03 [10] => 162.329 [11] => 127.258 [12] => 146.058 [13] => 153.999 [14] => 224.319 [15] => 239.967 [16] => 477.196 [17] => 450.495 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 0 [1] => 16.709 [2] => 17.144 [3] => 23.548 [4] => 32.96 [5] => 25.487 [6] => 44.008 [7] => 44.762 [8] => 76.054 [9] => 82.693 [10] => 117.47 [11] => 172.641 [12] => 197.535 [13] => 222.016 [14] => 267.147 [15] => 193.62 [16] => 192.182 [17] => 189.976 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 3.637 [2] => 2.615 [3] => 0.731 [4] => 0.016 [5] => 0.026 [6] => 25.076 [7] => 35.074 [8] => 136.194 [9] => 4.151 [10] => 12.795 [11] => 38.121 [12] => 12.862 [13] => 12.622 [14] => 12.103 [15] => 91.076 [16] => 123.376 [17] => 87.076 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 29.411 [10] => 36.641 [11] => 51.952 [12] => 69.154 [13] => 118.741 [14] => 227.9 [15] => 252.245 [16] => 218.447 [17] => 209.046 ) [BS_other_liabilities_Insurance] => Array ( [0] => 29.7 [1] => 17.796 [2] => 19.932 [3] => 21.162 [4] => 30.482 [5] => 48.444 [6] => 73.494 [7] => 55.532 [8] => 83.698 [9] => 169.493 [10] => 558.612 [11] => 473.364 [12] => 535.119 [13] => 570.192 [14] => 401.087 [15] => 447.384 [16] => 355.058 [17] => 305.932 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => 0 [1] => -1.603 [2] => -0.003 [3] => -0.113 [4] => 0.726 [5] => -2.275 [6] => -1.552 [7] => -1.282 [8] => -2.475 [9] => -0.22 [10] => -8.756 [11] => -168.287 [12] => -156.358 [13] => -153.244 [14] => -121.456 [15] => -120.694 [16] => -110.33 [17] => -124.663 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -32.3 [1] => -53.379 [2] => -62.41 [3] => -73.928 [4] => -87.252 [5] => -102.771 [6] => -136.55 [7] => -170.214 [8] => -222.277 [9] => -268.471 [10] => -369.59 [11] => -405.865 [12] => -519.362 [13] => -624.964 [14] => -822.605 [15] => -913.026 [16] => -921.526 [17] => -853.855 ) [BS_MoneyMarket] => Array ( [0] => -26.2 [1] => -32.646 [2] => -46.533 [3] => -32.146 [4] => -38.859 [5] => -47.072 [6] => -84.477 [7] => -79.896 [8] => -116.728 [9] => -171.974 [10] => -263.296 [11] => -290.674 [12] => -277.408 [13] => -363.318 [14] => -373.546 [15] => -403.224 [16] => -191.008 [17] => -130.695 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 37.5 [1] => 44.72 [2] => 60.232 [3] => 47.89 [4] => 60.938 [5] => 72.461 [6] => 120.641 [7] => 122.522 [8] => 167.534 [9] => 240.004 [10] => 425.625 [11] => 417.932 [12] => 423.466 [13] => 517.317 [14] => 597.865 [15] => 643.191 [16] => 668.204 [17] => 581.19 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 29.7 [1] => 17.796 [2] => 19.932 [3] => 21.162 [4] => 30.482 [5] => 48.444 [6] => 73.494 [7] => 55.532 [8] => 83.698 [9] => 198.904 [10] => 595.253 [11] => 525.316 [12] => 604.273 [13] => 688.933 [14] => 628.987 [15] => 699.629 [16] => 573.505 [17] => 514.978 ) [cash2debt] => Array ( [0] => 0.423 [1] => 0.959 [2] => 1.212 [3] => 0.863 [4] => 0.604 [5] => 0.877 [6] => 2.956 [7] => 2.075 [8] => 0.836 [9] => 20.424 [10] => 0.135 [11] => 0.15 [12] => 0.146 [13] => 0.192 [14] => 0.243 [15] => 0.259 [16] => 0.121 [17] => 0.096 ) [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 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [TaxProvision] => Array ( [0] => -4 [1] => -7.231 [2] => -10.372 [3] => -13.059 [4] => -15.086 [5] => -18.422 [6] => -25.101 [7] => -35.174 [8] => -53.497 [9] => -67.234 [10] => -61.194 [11] => -27.244 [12] => -41.194 [13] => -61.121 [14] => -81.641 [15] => -139.704 [16] => 13.743 [17] => -12.038 ) [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] => 1746.765 [17] => 323.69 ) [Net Income (Continuing Operations)] => Array ( [0] => 6.8 [1] => 9.985 [2] => 14.322 [3] => 18.752 [4] => 22.53 [5] => 28.978 [6] => 42.314 [7] => 56.277 [8] => 77.014 [9] => 101.574 [10] => 80.71 [11] => 32.411 [12] => 65.986 [13] => 104.405 [14] => 168.506 [15] => 229.508 [16] => -1515.741 [17] => -267.976 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [eps_diluated] => Array ( [0] => 0.08 [1] => 0.72 [2] => 0.48 [3] => 0.61 [4] => 0.75 [5] => 0.93 [6] => 1.23 [7] => 1.54 [8] => 1.03 [9] => 1.35 [10] => 1.11 [11] => 1.23 [12] => 0.55 [13] => 0.87 [14] => 1.22 [15] => 1.66 [16] => -11.97 [17] => -2.15 ) [eps_basic] => Array ( [0] => 0.13 [1] => 0.72 [2] => 0.5 [3] => 0.64 [4] => 0.78 [5] => 0.97 [6] => 1.28 [7] => 1.59 [8] => 1.06 [9] => 1.37 [10] => 1.13 [11] => 1.23 [12] => 0.55 [13] => 0.87 [14] => 1.23 [15] => 1.67 [16] => -11.97 [17] => -2.15 ) [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 ) [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 ) [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 ) [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 ) [OtherInventories] => Array ( [0] => 1.3 [1] => 1.356 [2] => 1.933 [3] => 2.038 [4] => 3.145 [5] => 3.528 [6] => 3.932 [7] => 4.371 [8] => 5.002 [9] => 5.598 [10] => 6.169 [11] => 6.969 [12] => 8.49 [13] => 9.355 [14] => 11.655 [15] => 9.594 [16] => 8.382 [17] => 5.873 ) [CashAndCashEquivalents] => Array ( [0] => 26.2 [1] => 32.646 [2] => 46.533 [3] => 32.146 [4] => 38.859 [5] => 47.072 [6] => 84.477 [7] => 79.896 [8] => 116.728 [9] => 171.974 [10] => 263.296 [11] => 290.674 [12] => 277.408 [13] => 363.318 [14] => 373.546 [15] => 403.224 [16] => 191.008 [17] => 130.695 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 267.9 [17] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 17.805 [11] => 17.805 [12] => 17.805 [13] => 17.805 [14] => 17.655 [15] => 17.648 [16] => 16.712 [17] => 5.495 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 72.133 [11] => 72.847 [12] => 73.428 [13] => 74.171 [14] => 74.764 [15] => 75.835 [16] => 74.783 [17] => 25.566 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 137.85 [11] => 177.209 [12] => 253.303 [13] => 314.252 [14] => 411.348 [15] => 491.871 [16] => 552.785 [17] => 586.535 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 31.25 [13] => 43.47 [14] => 29.85 [15] => 21.023 [16] => 21.725 [17] => 19.601 ) [GrossPPE] => Array ( [0] => 0 [1] => 52.571 [2] => 57.42 [3] => 96.081 [4] => 134.738 [5] => 149.482 [6] => 191.698 [7] => 230.749 [8] => 276.148 [9] => 0 [10] => 381.812 [11] => 492.562 [12] => 660.016 [13] => 808.925 [14] => 1015.66 [15] => 1161.026 [16] => 1254.357 [17] => 1251.731 ) [AccumulatedDepreciation] => Array ( [0] => -36.5 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -5.676 [11] => -76.168 [12] => -155.456 [13] => -227.96 [14] => -336.814 [15] => -463.649 [16] => -602.56 [17] => -726.106 ) [AccountsPayable] => Array ( [0] => 4.8 [1] => 6.931 [2] => 6.982 [3] => 12.11 [4] => 19.898 [5] => 10.795 [6] => 17.55 [7] => 16.301 [8] => 30.079 [9] => 30.112 [10] => 41.522 [11] => 50.419 [12] => 57.43 [13] => 53.516 [14] => 71.211 [15] => 58.494 [16] => 54.834 [17] => 32.559 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 6.786 [9] => 0 [10] => 0 [11] => 9.43 [12] => 11.707 [13] => 5.015 [14] => 17.851 [15] => 0 [16] => 0 [17] => 0 ) [OtherAccruedExpenses] => Array ( [0] => -4.8 [1] => 9.778 [2] => 10.162 [3] => 11.438 [4] => 13.062 [5] => 14.692 [6] => 26.458 [7] => 28.461 [8] => 39.189 [9] => 52.581 [10] => 75.948 [11] => 112.792 [12] => 128.398 [13] => 163.485 [14] => 178.085 [15] => 135.126 [16] => 137.348 [17] => 157.417 ) [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 ) [LongTermDebt] => Array ( [0] => 62 [1] => 30.394 [2] => 35.767 [3] => 36.5 [4] => 64.267 [5] => 53.634 [6] => 3.5 [7] => 3.426 [8] => 3.366 [9] => 4.269 [10] => 1937.17 [11] => 1901.858 [12] => 1888.583 [13] => 1876.021 [14] => 1526.635 [15] => 1466.774 [16] => 1453.468 [17] => 1273.164 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 1.964 [2] => 1.594 [3] => 0 [4] => 0 [5] => 0.06 [6] => 2.906 [7] => 5.16 [8] => 5.892 [9] => 47.514 [10] => 281.453 [11] => 296.442 [12] => 282.967 [13] => 311.239 [14] => 346.742 [15] => 411.487 [16] => 309.525 [17] => 271.518 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 6.8 [1] => 9.985 [2] => 14.322 [3] => 18.752 [4] => 22.53 [5] => 28.978 [6] => 42.314 [7] => 56.277 [8] => 77.014 [9] => 101.574 [10] => 80.71 [11] => 32.411 [12] => 65.986 [13] => 104.405 [14] => 168.506 [15] => 229.508 [16] => -1515.741 [17] => -267.976 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => -0.158 [2] => -1.084 [3] => -3.655 [4] => -1.237 [5] => -3.263 [6] => -1.842 [7] => -8.247 [8] => -5.226 [9] => -5.703 [10] => 1.682 [11] => -18.965 [12] => -16.625 [13] => -105.077 [14] => -144.318 [15] => -126.889 [16] => -220.319 [17] => -194.437 ) [ChangeInInventory] => Array ( [0] => -0.3 [1] => -0.073 [2] => -0.577 [3] => -0.105 [4] => -0.978 [5] => -0.383 [6] => -0.21 [7] => -0.398 [8] => -0.128 [9] => -0.545 [10] => -0.545 [11] => -0.784 [12] => -1.502 [13] => -0.899 [14] => -2.292 [15] => 2.08 [16] => 1.203 [17] => 2.505 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 55.867 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => -6.385 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 3.873 [2] => 0.474 [3] => 3.997 [4] => 1.424 [5] => 10.406 [6] => 12.431 [7] => 11.583 [8] => 26.486 [9] => 0.506 [10] => 57.57 [11] => 77.427 [12] => 27.084 [13] => 52.491 [14] => 43.391 [15] => -68.356 [16] => 18.817 [17] => -13.504 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 7.456 [2] => 1.139 [3] => 2.158 [4] => 5.987 [5] => 19.081 [6] => 19.191 [7] => -23.129 [8] => 32.355 [9] => 7.039 [10] => 109.851 [11] => 40.685 [12] => -2.392 [13] => 6.585 [14] => -133.748 [15] => -181.461 [16] => -442.842 [17] => -193.881 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0.424 [10] => -7.224 [11] => 2.868 [12] => -20.609 [13] => -8.179 [14] => -35.859 [15] => 24.047 [16] => -132.5 [17] => -18.84 ) [PurchaseOfPPE] => Array ( [0] => -15.7 [1] => -18.098 [2] => -17.951 [3] => -49.862 [4] => -50.059 [5] => -47.477 [6] => -45.4 [7] => -80.809 [8] => -80.703 [9] => -74.883 [10] => -65.596 [11] => -96.057 [12] => -150.908 [13] => -150.713 [14] => -175.782 [15] => -138.105 [16] => -93.546 [17] => -83.241 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 65.065 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => -9.753 [2] => -1.488 [3] => -0.5 [4] => -8.602 [5] => -12.065 [6] => -104.396 [7] => -23.661 [8] => -157.777 [9] => -12.298 [10] => -3527.504 [11] => -8.543 [12] => -1.947 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [16] => 0 [17] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -266.195 [10] => -832.221 [11] => -344.885 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 266.195 [10] => 832.221 [11] => 344.885 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [16] => 0 [17] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -2.7 [1] => 0.119 [2] => -0.233 [3] => -0.674 [4] => -1.008 [5] => -1.15 [6] => -4.441 [7] => -3.966 [8] => 1.546 [9] => -10.918 [10] => 2.728 [11] => -6.181 [12] => -4.4 [13] => -22.382 [14] => -14.416 [15] => -23.107 [16] => -15.307 [17] => -7.636 ) [sloanratio] => Array ( [0] => 0.08 [1] => 0.07 [2] => 0.04 [3] => 0.19 [4] => 0.14 [5] => 0.06 [6] => 0.21 [7] => 0.15 [8] => 0.18 [9] => 0.01 [10] => 0.86 [11] => -0.01 [12] => 0.02 [13] => -0 [14] => 0.01 [15] => -0 [16] => -0.49 [17] => -0.19 ) [current_ratio] => Array ( [0] => 1.46 [1] => 1.35 [2] => 1.72 [3] => 1.23 [4] => 1.06 [5] => 1.13 [6] => 1 [7] => 1.16 [8] => 0.73 [9] => 1.2 [10] => 0.92 [11] => 0.99 [12] => 1 [13] => 1.14 [14] => 1.37 [15] => 1.43 [16] => 1.58 [17] => 1.59 ) [quick_ratio] => Array ( [0] => 1.41 [1] => 1.31 [2] => 1.67 [3] => 1.19 [4] => 1.01 [5] => 1.08 [6] => 0.97 [7] => 1.13 [8] => 0.71 [9] => 1.18 [10] => 0.91 [11] => 0.98 [12] => 0.98 [13] => 1.12 [14] => 1.34 [15] => 1.42 [16] => 1.56 [17] => 1.58 ) [EBITDA_1] => Array ( [0] => 0 [1] => 31.162 [2] => 39.007 [3] => 48.464 [4] => 59.385 [5] => 75.73 [6] => 103.031 [7] => 137.653 [8] => 188.273 [9] => 233.686 [10] => 220.941 [11] => 318.507 [12] => 363.81 [13] => 431.059 [14] => 494.962 [15] => 636.386 [16] => -1260.491 [17] => 33.437 ) [equity2liab_tangbile] => Array ( [0] => 0 [1] => 0.573 [2] => 0.714 [3] => 0.944 [4] => 0.649 [5] => 0.916 [6] => 1.346 [7] => 1.831 [8] => 0.657 [9] => 1.151 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [p2medpsvalue] => 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] => 1.4 [15] => 1.91 [16] => 0.53 [17] => 0.47 ) [p2grahamnumber] => 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 ) [p2tangible_book] => 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 ) [interest_coverage] => Array ( [0] => 0 [1] => 11.74 [2] => 0 [3] => 0 [4] => 0 [5] => 21.84 [6] => 44.44 [7] => 72.33 [8] => 53.73 [9] => 766.31 [10] => 17.21 [11] => 1.35 [12] => 1.69 [13] => 2.08 [14] => 3.45 [15] => 4.15 [16] => 0 [17] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 81.44 [2] => -118.1 [3] => -2.56 [4] => 2.27 [5] => -3.66 [6] => -11.17 [7] => -5.89 [8] => -105.07 [9] => -0.38 [10] => 3.06 [11] => 63.71 [12] => -352.95 [13] => -0 [14] => -19.27 [15] => 9.13 [16] => 4.11 [17] => -0.1 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 564.68 [2] => -44.39 [3] => 14.67 [4] => 20.54 [5] => 16.36 [6] => 21.51 [7] => 20.73 [8] => -35.03 [9] => 19.05 [10] => 18.44 [11] => 221.11 [12] => -72.74 [13] => 19.42 [14] => 8.52 [15] => 14.6 [16] => 4.41 [17] => -7.98 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 800 [2] => -33.33 [3] => 27.08 [4] => 22.95 [5] => 24 [6] => 32.26 [7] => 25.2 [8] => -33.12 [9] => 31.07 [10] => -17.78 [11] => 10.81 [12] => -55.28 [13] => 58.18 [14] => 40.23 [15] => 36.07 [16] => -821.08 [17] => 0 ) [peg] => 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] => 1.06655574043 [15] => 4.6357615894 [16] => 0 [17] => 0 ) [p2iv_dcf_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] => 0.72 [15] => 0.98 [16] => 0.56 [17] => 0.55 ) [p2lynchvalue] => 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] => 1.07 [15] => 2.04 [16] => 0 [17] => 0 ) [ev_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] => 23.41 [15] => 32.83 [16] => 18.08 [17] => 15.49 ) [earning_yield_greenblatt] => 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] => 12.53 [15] => 11.76 [16] => 0 [17] => 0 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) )
Education Management Corp (NAS:EDMC)
Days Inventory
0.00 (As of Mar. 2014)

Education Management Corp's inventory for the three months ended in Mar. 2014 was $0 Mil. Education Management Corp's cost of goods sold for the three months ended in Mar. 2014 was $0 Mil.

Education Management Corp's days inventory stayed the same from Mar. 2013 (0.00) to Mar. 2014 (0.00).

Inventory can be measured by Days Sales of Inventory (DSI). Education Management Corp's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 0.00.

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

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. Education Management Corp's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.00.


Definition

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

Education Management Corp's Days Inventory for the fiscal year that ended in Jun. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=5.873/1447.097*365
=1.48

Education Management Corp's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=0/0*91
=

* 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).

Education Management Corp'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
=0/595.202*91
=0.00

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

Education Management Corp'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.

Education Management Corp's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=0 / 595.202
=0.00

* 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.

Education Management Corp Annual Data

Jun04Jun05Jun06Jun07Jun08Jun09Jun10Jun11Jun12Jun13
DaysInventory 3.343.193.153.493.443.203.362.382.041.48

Education Management Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 2.282.392.062.402.260.000.370.000.000.00
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