Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [price_high] => Array ( [0] => 10.78 [1] => 10.19 [2] => 15.81 [3] => 25.98 [4] => 22.00 [5] => 24.70 [6] => 25.86 [7] => 27.45 [8] => 29.80 [9] => 33.49 [10] => 29.75 [11] => 32.15 [12] => 44.30 [13] => 46.41 [14] => 54.88 [15] => 66.30 ) [price_low] => Array ( [0] => 0.00 [1] => 7.56 [2] => 9.13 [3] => 13.44 [4] => 16.25 [5] => 18.01 [6] => 20.00 [7] => 23.47 [8] => 23.90 [9] => 28.46 [10] => 17.26 [11] => 17.95 [12] => 30.34 [13] => 37.50 [14] => 46.23 [15] => 51.85 ) [BS_share] => Array ( [0] => 133.93 [1] => 146.707 [2] => 93.07 [3] => 102.11 [4] => 141.69 [5] => 211.77 [6] => 361.99 [7] => 385.42 [8] => 431.83 [9] => 434.74 [10] => 437.85 [11] => 607.72 [12] => 848.20 [13] => 886.14 [14] => 903.33 [15] => 934.30 ) [Fiscal Year] => Array ( [0] => Dec98 [1] => Dec99 [2] => Dec00 [3] => Dec01 [4] => Dec02 [5] => Dec03 [6] => Dec04 [7] => Dec05 [8] => Dec06 [9] => Dec07 [10] => Dec08 [11] => Dec09 [12] => Dec10 [13] => Dec11 [14] => Dec12 [15] => Dec13 ) [quarter] => Array ( [0] => 199812 [1] => 199912 [2] => 200012 [3] => 200112 [4] => 200212 [5] => 200312 [6] => 200412 [7] => 200512 [8] => 200612 [9] => 200712 [10] => 200812 [11] => 200912 [12] => 201012 [13] => 201112 [14] => 201212 [15] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 120.248 [1] => 146.707 [2] => 167.050 [3] => 174.858 [4] => 198.958 [5] => 275.844 [6] => 308.346 [7] => 460.998 [8] => 492.750 [9] => 555.910 [10] => 437.582 [11] => 487.800 [12] => 278.500 [13] => 859.900 [14] => 893.200 [15] => 921.300 ) [Revenue] => Array ( [0] => 754.6 [1] => 1346.5 [2] => 3049.02 [3] => 3154.369 [4] => 3584.783 [5] => 5346.431 [6] => 8321.202 [7] => 12256.959 [8] => 13990.969 [9] => 16950.125 [10] => 35469.6 [11] => 25510.9 [12] => 33739.3 [13] => 44313 [14] => 42583.1 [15] => 47727 ) [COGS] => Array ( [0] => 666.7 [1] => 1176.3 [2] => 2760.044 [3] => 2862.582 [4] => 3382.839 [5] => 5046.777 [6] => 7904.336 [7] => 11546.225 [8] => 13089.091 [9] => 16009.051 [10] => 33618.9 [11] => 23565.8 [12] => 31449.3 [13] => 40488 [14] => 39367.9 [15] => 44238.7 ) [Gross Profit] => Array ( [0] => 87.9 [1] => 170.2 [2] => 288.976 [3] => 291.787 [4] => 201.944 [5] => 299.654 [6] => 416.866 [7] => 710.734 [8] => 901.878 [9] => 941.074 [10] => 1850.7 [11] => 1945.1 [12] => 2290 [13] => 3825 [14] => 3215.2 [15] => 3488.3 ) [SGA] => Array ( [0] => 18.2 [1] => 12.5 [2] => 28.345 [3] => 30.296 [4] => 42.89 [5] => 37.59 [6] => 46.659 [7] => 62.266 [8] => 63.391 [9] => 87.695 [10] => 137.2 [11] => 182.8 [12] => 204.8 [13] => 181.8 [14] => 170.3 [15] => 188.3 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [DDA] => Array ( [0] => 19.2 [1] => 25.3 [2] => 41.016 [3] => 51.903 [4] => 94.925 [5] => 128.435 [6] => 198.887 [7] => 420.777 [8] => 448.208 [9] => 523.762 [10] => 737.8 [11] => 836.8 [12] => 985.1 [13] => 1007 [14] => 1104.9 [15] => 1217.6 ) [Operating Income] => Array ( [0] => 50.5 [1] => 132.4 [2] => 219.615 [3] => 286.849 [4] => 194.307 [5] => 248.104 [6] => 422.994 [7] => 663.016 [8] => 860.052 [9] => 883.037 [10] => 1748.4 [11] => 1854.6 [12] => 2147.2 [13] => 2812.7 [14] => 3109.2 [15] => 3467.3 ) [other_operating_charges] => Array ( [0] => -19.2 [1] => -25.3 [2] => -41.016 [3] => 25.358 [4] => 35.253 [5] => -13.96 [6] => 52.787 [7] => 14.548 [8] => 21.565 [9] => 29.658 [10] => 34.9 [11] => 92.3 [12] => 62 [13] => -830.5 [14] => 64.3 [15] => 167.3 ) [Month End Stock Price] => Array ( [0] => 7.438 [1] => 9.219 [2] => 15.719 [3] => 23.525 [4] => 19.4 [5] => 24.55 [6] => 25.86 [7] => 24.01 [8] => 28.98 [9] => 31.88 [10] => 20.73 [11] => 31.41 [12] => 41.61 [13] => 46.38 [14] => 50.08 [15] => 66.3 ) [mktcap] => Array ( [0] => 996.17134 [1] => 1352.491833 [2] => 1462.96733 [3] => 2402.13775 [4] => 2748.786 [5] => 5198.9535 [6] => 9361.0614 [7] => 9253.9342 [8] => 12514.4334 [9] => 13859.5112 [10] => 9076.6305 [11] => 19088.4852 [12] => 35293.602 [13] => 41099.1732 [14] => 45238.7664 [15] => 61944.09 ) [Cash and Equiv] => Array ( [0] => 24.1 [1] => 5.2 [2] => 60.409 [3] => 137.823 [4] => 22.568 [5] => 44.317 [6] => 24.556 [7] => 42.098 [8] => 22.619 [9] => 39.722 [10] => 280.3 [11] => 55.3 [12] => 65.5 [13] => 19.8 [14] => 16.1 [15] => 56.9 ) [ev_addition] => Array ( [0] => 71.6 [1] => 297.9 [2] => 353.008 [3] => 729.171 [4] => 2292.778 [5] => 2181.587 [6] => 4327.72 [7] => 4894.852 [8] => 5402.101 [9] => 7296.841 [10] => 14564 [11] => 20906.6 [12] => 14024.6 [13] => 14615.5 [14] => 16294 [15] => 17520.2 ) [ev_addition_per_share] => Array ( [0] => 0.535 [1] => 2.031 [2] => 3.793 [3] => 7.141 [4] => 16.182 [5] => 10.302 [6] => 11.955 [7] => 12.7 [8] => 12.51 [9] => 16.784 [10] => 33.263 [11] => 34.402 [12] => 16.535 [13] => 16.493 [14] => 18.038 [15] => 18.752 ) [ev_per_share] => Array ( [0] => 7.968 [1] => 11.249 [2] => 19.509 [3] => 30.665 [4] => 35.58 [5] => 34.85 [6] => 37.82 [7] => 36.71 [8] => 41.49 [9] => 48.66 [10] => 53.99 [11] => 65.81 [12] => 58.14 [13] => 62.87 [14] => 68.12 [15] => 85.05 ) [ev] => Array ( [0] => 1067.77134 [1] => 1650.391833 [2] => 1815.97533 [3] => 3131.30875 [4] => 5041.564 [5] => 7380.5405 [6] => 13688.7814 [7] => 14148.7862 [8] => 17916.5344 [9] => 21156.3522 [10] => 23640.6305 [11] => 39995.0852 [12] => 49318.202 [13] => 55714.6732 [14] => 61532.7664 [15] => 79464.29 ) [Non Operating Income] => Array ( [0] => 0.4 [1] => 3.1 [2] => 30.938 [3] => 28.586 [4] => 40.294 [5] => -8.332 [6] => 52.819 [7] => 19.919 [8] => 22.032 [9] => 29.358 [10] => 4.8 [11] => -4 [12] => 2.7 [13] => 45.8 [14] => 72.6 [15] => -1.1 ) [tax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.634 [5] => 5.293 [6] => 3.761 [7] => 8.362 [8] => 21.323 [9] => 15.257 [10] => 31 [11] => 25.3 [12] => 26.1 [13] => 27.2 [14] => -17.2 [15] => 57.5 ) [Pretax Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 242.178 [4] => 100.081 [5] => 113.698 [6] => 269.369 [7] => 437.838 [8] => 630.085 [9] => 579.574 [10] => 1219.9 [11] => 1165.6 [12] => 1409.8 [13] => 2115.5 [14] => 2410.8 [15] => 2664.6 ) [InterestIncome] => Array ( [0] => 1.6 [1] => 2.6 [2] => 5.535 [3] => 7.029 [4] => 2.313 [5] => 0.772 [6] => 2.083 [7] => 0 [8] => 7.589 [9] => 8.601 [10] => 7.4 [11] => 2.3 [12] => 1.8 [13] => 1.1 [14] => 0.8 [15] => 0.9 ) [InterestExpense] => Array ( [0] => -15.1 [1] => -16.4 [2] => -33.329 [3] => -52.456 [4] => -101.58 [5] => -140.806 [6] => -155.74 [7] => -230.549 [8] => -238.023 [9] => -311.764 [10] => -540.7 [11] => -687.3 [12] => -741.9 [13] => -744.1 [14] => -771.8 [15] => -802.5 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 19.2 [1] => 25.3 [2] => 41.016 [3] => 51.903 [4] => 94.925 [5] => 128.435 [6] => 198.887 [7] => 420.777 [8] => 448.208 [9] => 523.762 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [ReconciledDepreciation] => Array ( [0] => 19.2 [1] => 25.3 [2] => 41.02 [3] => 51.9 [4] => 94.93 [5] => 128.44 [6] => 198.89 [7] => 420.78 [8] => 448.21 [9] => 523.76 [10] => 737.8 [11] => 836.8 [12] => 985.1 [13] => 1007 [14] => 1104.9 [15] => 1217.6 ) [EBIT] => Array ( [0] => 50.5 [1] => 132.4 [2] => 219.615 [3] => 294.634 [4] => 201.661 [5] => 254.504 [6] => 425.109 [7] => 668.387 [8] => 868.108 [9] => 891.338 [10] => 1760.6 [11] => 1852.9 [12] => 2151.7 [13] => 2859.6 [14] => 3182.6 [15] => 3467.1 ) [EBITDA_morn] => Array ( [0] => 69.7 [1] => 157.7 [2] => 260.631 [3] => 346.537 [4] => 296.586 [5] => 382.939 [6] => 623.996 [7] => 1089.164 [8] => 1316.316 [9] => 1415.1 [10] => 1748.4 [11] => 1854.6 [12] => 2147.2 [13] => 2812.7 [14] => 3109.2 [15] => 3467.3 ) [EBITDA] => Array ( [0] => 69.7 [1] => 157.7 [2] => 260.631 [3] => 346.537 [4] => 296.586 [5] => 382.939 [6] => 623.996 [7] => 1089.164 [8] => 1316.316 [9] => 1415.1 [10] => 2498.4 [11] => 2689.7 [12] => 3136.8 [13] => 3866.6 [14] => 4287.5 [15] => 4684.7 ) [EBITDA_1] => Array ( [0] => 69.7 [1] => 157.7 [2] => 260.631 [3] => 346.537 [4] => 296.586 [5] => 382.939 [6] => 623.996 [7] => 1089.164 [8] => 1316.316 [9] => 1415.1 [10] => 2498.4 [11] => 2689.7 [12] => 3136.8 [13] => 3866.6 [14] => 4287.5 [15] => 4684.7 ) [DDA_new] => Array ( [0] => 19.2 [1] => 25.3 [2] => 41.02 [3] => 51.9 [4] => 94.93 [5] => 128.44 [6] => 198.89 [7] => 420.78 [8] => 448.21 [9] => 523.76 [10] => 737.8 [11] => 836.8 [12] => 985.1 [13] => 1007 [14] => 1104.9 [15] => 1217.6 ) [EBITDA_new] => Array ( [0] => 69.7 [1] => 157.7 [2] => 260.631 [3] => 346.537 [4] => 296.586 [5] => 382.939 [6] => 623.996 [7] => 1089.164 [8] => 1316.316 [9] => 1415.1 [10] => 1748.4 [11] => 1854.6 [12] => 2147.2 [13] => 2812.7 [14] => 3109.2 [15] => 3467.3 ) [EBITDA_per_share] => Array ( [0] => 0.58 [1] => 1.07 [2] => 1.56 [3] => 1.98 [4] => 1.49 [5] => 1.39 [6] => 2.02 [7] => 2.36 [8] => 2.67 [9] => 2.55 [10] => 5.71 [11] => 5.51 [12] => 11.26 [13] => 4.5 [14] => 4.8 [15] => 5.08 ) [Operating_Income_per_share] => Array ( [0] => 0.42 [1] => 0.9 [2] => 1.31 [3] => 1.64 [4] => 0.98 [5] => 0.9 [6] => 1.37 [7] => 1.44 [8] => 1.75 [9] => 1.59 [10] => 4 [11] => 3.8 [12] => 7.71 [13] => 3.27 [14] => 3.48 [15] => 3.76 ) [Net Income] => Array ( [0] => 10.2 [1] => 120.3 [2] => 220.506 [3] => 242.178 [4] => 91.94 [5] => 104.546 [6] => 268.261 [7] => 419.508 [8] => 601.155 [9] => 533.674 [10] => 954 [11] => 204.1 [12] => 1704.5 [13] => 2046.9 [14] => 2419.9 [15] => 2596.9 ) [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 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Dividends Per Share] => Array ( [0] => 0.16 [1] => 0.9 [2] => 1.025 [3] => 1.156 [4] => 1.328 [5] => 1.443 [6] => 1.513 [7] => 1.66 [8] => 1.795 [9] => 1.915 [10] => 2.045 [11] => 2.165 [12] => 2.285 [13] => 2.405 [14] => 2.533 [15] => 2.7 ) [Shares Outstanding] => Array ( [0] => 120.248 [1] => 146.707 [2] => 167.050 [3] => 174.858 [4] => 198.958 [5] => 275.844 [6] => 308.346 [7] => 460.998 [8] => 492.750 [9] => 555.910 [10] => 437.582 [11] => 487.800 [12] => 278.500 [13] => 859.900 [14] => 893.200 [15] => 921.300 ) [shares_diluted] => Array ( [0] => 120.248 [1] => 146.707 [2] => 167.050 [3] => 174.858 [4] => 198.958 [5] => 275.844 [6] => 308.346 [7] => 460.998 [8] => 492.750 [9] => 555.910 [10] => 437.582 [11] => 487.800 [12] => 278.500 [13] => 859.900 [14] => 893.200 [15] => 921.300 ) [shares_basic] => Array ( [0] => 120.248 [1] => 134.413 [2] => 135.696 [3] => 142.878 [4] => 173.636 [5] => 269.276 [6] => 308.346 [7] => 460.998 [8] => 492.750 [9] => 555.910 [10] => 437.377 [11] => 486.800 [12] => 274.500 [13] => 820.500 [14] => 861.800 [15] => 894.000 ) [COGS_pct] => Array ( [0] => 0.88 [1] => 0.87 [2] => 0.91 [3] => 0.91 [4] => 0.94 [5] => 0.94 [6] => 0.95 [7] => 0.94 [8] => 0.94 [9] => 0.94 [10] => 0.95 [11] => 0.92 [12] => 0.93 [13] => 0.91 [14] => 0.92 [15] => 0.93 ) [Gross Profit_pct] => Array ( [0] => 11.65 [1] => 12.64 [2] => 9.48 [3] => 9.25 [4] => 5.63 [5] => 5.60 [6] => 5.01 [7] => 5.80 [8] => 6.45 [9] => 5.55 [10] => 5.22 [11] => 7.62 [12] => 6.79 [13] => 8.63 [14] => 7.55 [15] => 7.31 ) [SGA_pct] => Array ( [0] => 2.41 [1] => 0.93 [2] => 0.93 [3] => 0.96 [4] => 1.20 [5] => 0.70 [6] => 0.56 [7] => 0.51 [8] => 0.45 [9] => 0.52 [10] => 0.39 [11] => 0.72 [12] => 0.61 [13] => 0.41 [14] => 0.40 [15] => 0.39 ) [Interest Expense_pct] => Array ( [0] => -2.00 [1] => -1.22 [2] => -1.09 [3] => -1.66 [4] => -2.83 [5] => -2.63 [6] => -1.87 [7] => -1.88 [8] => -1.70 [9] => -1.84 [10] => -1.52 [11] => -2.69 [12] => -2.20 [13] => -1.68 [14] => -1.81 [15] => -1.68 ) [Pretax Income_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 7.68 [4] => 2.79 [5] => 2.13 [6] => 3.24 [7] => 3.57 [8] => 4.50 [9] => 3.42 [10] => 3.44 [11] => 4.57 [12] => 4.18 [13] => 4.77 [14] => 5.66 [15] => 5.58 ) [Net Income_pct] => Array ( [0] => 1.35 [1] => 8.93 [2] => 7.23 [3] => 7.68 [4] => 2.56 [5] => 1.96 [6] => 3.22 [7] => 3.42 [8] => 4.30 [9] => 3.15 [10] => 2.69 [11] => 0.80 [12] => 5.05 [13] => 4.62 [14] => 5.68 [15] => 5.44 ) [DaysSalesOutstanding] => Array ( [0] => 35.21 [1] => 86.31 [2] => 49.75 [3] => 30.24 [4] => 40.67 [5] => 31.58 [6] => 47.53 [7] => 43.32 [8] => 34.52 [9] => 43.29 [10] => 21.24 [11] => 44.89 [12] => 41.51 [13] => 37.44 [14] => 37.32 [15] => 41.93 ) [DaysInventory] => Array ( [0] => 9.64 [1] => 12.38 [2] => 12.33 [3] => 8.03 [4] => 18.06 [5] => 10.86 [6] => 8.73 [7] => 10.74 [8] => 11.82 [9] => 8.08 [10] => 4.4 [11] => 11.03 [12] => 13.16 [13] => 10.02 [14] => 10.09 [15] => 9.02 ) [Payable] => Array ( [0] => 36.6 [1] => 134.1 [2] => 153.006 [3] => 84.154 [4] => 108.055 [5] => 106.429 [6] => 244.435 [7] => 289.066 [8] => 283.855 [9] => 349.431 [10] => 406.3 [11] => 481.4 [12] => 675.1 [13] => 984.6 [14] => 891.6 [15] => 874.2 ) [DaysPayable] => Array ( [0] => 17.7 [1] => 36.35 [2] => 18.32 [3] => 9.74 [4] => 11 [5] => 7.27 [6] => 10.72 [7] => 8.61 [8] => 7.41 [9] => 7.52 [10] => 4.18 [11] => 6.89 [12] => 7.3 [13] => 8.11 [14] => 7.64 [15] => 6.69 ) [InventoryTurnover] => Array ( [0] => 37.88 [1] => 29.48 [2] => 29.61 [3] => 45.48 [4] => 20.21 [5] => 33.61 [6] => 41.82 [7] => 34 [8] => 30.88 [9] => 45.19 [10] => 83.01 [11] => 33.1 [12] => 27.74 [13] => 36.42 [14] => 36.17 [15] => 40.47 ) [Accts Rec.] => Array ( [0] => 72.8 [1] => 318.4 [2] => 415.618 [3] => 261.302 [4] => 399.415 [5] => 462.545 [6] => 1083.536 [7] => 1454.583 [8] => 1323.028 [9] => 2010.544 [10] => 2063.8 [11] => 3137.4 [12] => 3836.9 [13] => 4545.3 [14] => 4353.4 [15] => 5482.3 ) [Inventory] => Array ( [0] => 17.6 [1] => 39.9 [2] => 93.222 [3] => 62.942 [4] => 167.369 [5] => 150.161 [6] => 189.019 [7] => 339.606 [8] => 423.844 [9] => 354.282 [10] => 405 [11] => 711.9 [12] => 1133.8 [13] => 1111.7 [14] => 1088.4 [15] => 1093.1 ) [inventory2sales] => Array ( [0] => 0.023 [1] => 0.03 [2] => 0.031 [3] => 0.02 [4] => 0.047 [5] => 0.028 [6] => 0.023 [7] => 0.028 [8] => 0.03 [9] => 0.021 [10] => 0.011 [11] => 0.028 [12] => 0.034 [13] => 0.025 [14] => 0.026 [15] => 0.023 ) [Total Current Assets] => Array ( [0] => 137.7 [1] => 384.5 [2] => 581.356 [3] => 512.274 [4] => 637.568 [5] => 687.183 [6] => 1440.723 [7] => 1971.447 [8] => 1922.158 [9] => 2537.885 [10] => 3102.7 [11] => 4249.6 [12] => 5507.1 [13] => 6068.7 [14] => 5843.1 [15] => 7023.4 ) [Other Current Assets] => Array ( [0] => 23.2 [1] => 21 [2] => 12.107 [3] => 50.207 [4] => 48.216 [5] => 30.16 [6] => 143.612 [7] => 135.16 [8] => 152.667 [9] => 133.337 [10] => 353.6 [11] => 345 [12] => 470.9 [13] => 391.9 [14] => 385.2 [15] => 391.1 ) [Net PPE] => Array ( [0] => 499.8 [1] => 767.1 [2] => 975.322 [3] => 1306.79 [4] => 2810.839 [5] => 2963.505 [6] => 7831.467 [7] => 8689.024 [8] => 9832.547 [9] => 11587.264 [10] => 16732.8 [11] => 17689.2 [12] => 19332.9 [13] => 22191.6 [14] => 24846.4 [15] => 26946.6 ) [Intangibles] => Array ( [0] => 0 [1] => 61.6 [2] => 92.869 [3] => 202.226 [4] => 359.208 [5] => 351.32 [6] => 1439.799 [7] => 1407.659 [8] => 1594.496 [9] => 1508.652 [10] => 3202.5 [11] => 3083.1 [12] => 3949.4 [13] => 3748.5 [14] => 3653.6 [15] => 3542.2 ) [Total Assets] => Array ( [0] => 741 [1] => 1495 [2] => 1951.368 [3] => 2424.692 [4] => 4230.272 [5] => 4802.814 [6] => 11315.461 [7] => 12591.016 [8] => 13989.718 [9] => 16608.007 [10] => 24211.6 [11] => 27686.3 [12] => 31360.8 [13] => 34125.1 [14] => 35934.4 [15] => 40138.7 ) [Other Long-Term Assets] => Array ( [0] => 103.5 [1] => 281.8 [2] => 301.821 [3] => 403.402 [4] => 422.657 [5] => 800.806 [6] => 603.472 [7] => 522.886 [8] => 640.517 [9] => 974.206 [10] => 1173.6 [11] => 2664.4 [12] => 2571.4 [13] => 2116.3 [14] => 1591.3 [15] => 2626.5 ) [Total Assets Non-liquid] => Array ( [0] => 716.9 [1] => 1489.8 [2] => 1890.959 [3] => 2286.869 [4] => 4207.704 [5] => 4758.497 [6] => 11290.905 [7] => 12548.918 [8] => 13967.099 [9] => 16568.285 [10] => 23931.3 [11] => 27631 [12] => 31295.3 [13] => 34105.3 [14] => 35918.3 [15] => 40081.8 ) [HardAssets] => Array ( [0] => 716.9 [1] => 1428.2 [2] => 1798.09 [3] => 2084.643 [4] => 3848.496 [5] => 4407.177 [6] => 9851.106 [7] => 11141.259 [8] => 12372.603 [9] => 15059.633 [10] => 20728.8 [11] => 24547.9 [12] => 27345.9 [13] => 30356.8 [14] => 32264.7 [15] => 36539.6 ) [Accts Payable] => Array ( [0] => 36.6 [1] => 134.1 [2] => 153.006 [3] => 357.951 [4] => 143.815 [5] => 131.124 [6] => 1466.115 [7] => 1763.39 [8] => 1774.976 [9] => 2755.647 [10] => 2506 [11] => 4553.9 [12] => 5597.9 [13] => 6932.4 [14] => 5668.6 [15] => 6787.2 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 129 [2] => 0 [3] => 0 [4] => 15 [5] => 240 [6] => 15 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 282.3 [13] => 500 [14] => 1546.6 [15] => 1125 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 129 [2] => 0 [3] => 0 [4] => 15 [5] => 240 [6] => 15 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 282.3 [13] => 500 [14] => 1546.6 [15] => 1125 ) [Minority_interest] => Array ( [0] => 5.7 [1] => 8.1 [2] => 9.57 [3] => 11.716 [4] => 68.883 [5] => 86.356 [6] => 71.04 [7] => 103.169 [8] => 129.13 [9] => 430.418 [10] => 3206.4 [11] => 8534 [12] => 526.6 [13] => 105.9 [14] => 108.3 [15] => 225.6 ) [Total Current Liabilities] => Array ( [0] => 82.8 [1] => 531.1 [2] => 586.379 [3] => 402.715 [4] => 721.356 [5] => 1096.876 [6] => 1585.879 [7] => 1890.271 [8] => 1984.921 [9] => 3044.683 [10] => 3101.2 [11] => 4553.9 [12] => 5880.2 [13] => 7432.4 [14] => 7755.7 [15] => 8238.7 ) [Other Current Liab.] => Array ( [0] => 46.2 [1] => 268 [2] => 433.373 [3] => 44.764 [4] => 562.541 [5] => 725.752 [6] => 104.764 [7] => 126.881 [8] => 209.945 [9] => 289.036 [10] => 595.2 [11] => 0 [12] => 0 [13] => 0 [14] => 540.5 [15] => 326.5 ) [CommonStock] => Array ( [0] => 556.9 [1] => 786.3 [2] => 931.281 [3] => 1141.613 [4] => 1210.049 [5] => 1683.133 [6] => 5217.267 [7] => 5561.338 [8] => 6329.917 [9] => 5976.947 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 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 ) [Retained Earnings] => 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 ) [Treasury Stock] => Array ( [0] => 0 [1] => -4.7 [2] => -4.727 [3] => -6.222 [4] => -17.808 [5] => -16.519 [6] => -8.66 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Total Equity] => Array ( [0] => 562.5 [1] => 789.5 [2] => 935.959 [3] => 1146.922 [4] => 1200.904 [5] => 1705.953 [6] => 5328.785 [7] => 5679.309 [8] => 6480.233 [9] => 6131.649 [10] => -97.2 [11] => -33.3 [12] => -32.5 [13] => -351.4 [14] => -370.4 [15] => -359 ) [Long-Term Debt] => Array ( [0] => 90 [1] => 166 [2] => 403.847 [3] => 855.278 [4] => 2231.463 [5] => 1899.548 [6] => 4266.236 [7] => 4833.781 [8] => 5295.59 [9] => 6906.145 [10] => 11637.9 [11] => 12427.9 [12] => 13281.2 [13] => 14029.4 [14] => 14655.2 [15] => 16226.5 ) [Total Liabilities] => Array ( [0] => 178.5 [1] => 705.5 [2] => 1015.409 [3] => 1277.77 [4] => 3029.368 [5] => 3096.861 [6] => 5986.676 [7] => 6911.707 [8] => 7509.485 [9] => 10476.358 [10] => 18122.1 [11] => 25747.2 [12] => 19986.6 [13] => 22011.7 [14] => 22746.7 [15] => 24923.9 ) [Other Long-Term Liab.] => Array ( [0] => 5.7 [1] => 8.4 [2] => 25.183 [3] => 19.777 [4] => 76.549 [5] => 100.437 [6] => 134.561 [7] => 187.655 [8] => 215.251 [9] => 504.166 [10] => 3316.9 [11] => 8693.7 [12] => 747.2 [13] => 458.7 [14] => 313.3 [15] => 397.9 ) [Cash and Equiv_pct] => Array ( [0] => 3.25 [1] => 0.35 [2] => 3.10 [3] => 5.68 [4] => 0.53 [5] => 0.92 [6] => 0.22 [7] => 0.33 [8] => 0.16 [9] => 0.24 [10] => 1.16 [11] => 0.20 [12] => 0.21 [13] => 0.06 [14] => 0.04 [15] => 0.14 ) [Accts Rec._pct] => Array ( [0] => 9.82 [1] => 21.30 [2] => 21.30 [3] => 10.78 [4] => 9.44 [5] => 9.63 [6] => 9.58 [7] => 11.55 [8] => 9.46 [9] => 12.11 [10] => 8.52 [11] => 11.33 [12] => 12.23 [13] => 13.32 [14] => 12.11 [15] => 13.66 ) [Inventory_pct] => Array ( [0] => 2.38 [1] => 2.67 [2] => 4.78 [3] => 2.60 [4] => 3.96 [5] => 3.13 [6] => 1.67 [7] => 2.70 [8] => 3.03 [9] => 2.13 [10] => 1.67 [11] => 2.57 [12] => 3.62 [13] => 3.26 [14] => 3.03 [15] => 2.72 ) [Other Current Assets_pct] => Array ( [0] => 3.13 [1] => 1.40 [2] => 0.62 [3] => 2.07 [4] => 1.14 [5] => 0.63 [6] => 1.27 [7] => 1.07 [8] => 1.09 [9] => 0.80 [10] => 1.46 [11] => 1.25 [12] => 1.50 [13] => 1.15 [14] => 1.07 [15] => 0.97 ) [Total Current Assets_pct] => Array ( [0] => 18.58 [1] => 25.72 [2] => 29.79 [3] => 21.13 [4] => 15.07 [5] => 14.31 [6] => 12.73 [7] => 15.66 [8] => 13.74 [9] => 15.28 [10] => 12.81 [11] => 15.35 [12] => 17.56 [13] => 17.78 [14] => 16.26 [15] => 17.50 ) [Net PPE_pct] => Array ( [0] => 67.45 [1] => 51.31 [2] => 49.98 [3] => 53.90 [4] => 66.45 [5] => 61.70 [6] => 69.21 [7] => 69.01 [8] => 70.28 [9] => 69.77 [10] => 69.11 [11] => 63.89 [12] => 61.65 [13] => 65.03 [14] => 69.14 [15] => 67.13 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 4.12 [2] => 4.76 [3] => 8.34 [4] => 8.49 [5] => 7.31 [6] => 12.72 [7] => 11.18 [8] => 11.40 [9] => 9.08 [10] => 13.23 [11] => 11.14 [12] => 12.59 [13] => 10.98 [14] => 10.17 [15] => 8.82 ) [Other Long-Term Assets_pct] => Array ( [0] => 13.97 [1] => 18.85 [2] => 15.47 [3] => 16.64 [4] => 9.99 [5] => 16.67 [6] => 5.33 [7] => 4.15 [8] => 4.58 [9] => 5.87 [10] => 4.85 [11] => 9.62 [12] => 8.20 [13] => 6.20 [14] => 4.43 [15] => 6.54 ) [Accts Payable_pct] => Array ( [0] => 4.94 [1] => 8.97 [2] => 7.84 [3] => 14.76 [4] => 3.40 [5] => 2.73 [6] => 12.96 [7] => 14.01 [8] => 12.69 [9] => 16.59 [10] => 10.35 [11] => 16.45 [12] => 17.85 [13] => 20.31 [14] => 15.77 [15] => 16.91 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 8.63 [2] => 0.00 [3] => 0.00 [4] => 0.35 [5] => 5.00 [6] => 0.13 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.90 [13] => 1.47 [14] => 4.30 [15] => 2.80 ) [Other Current Liab._pct] => Array ( [0] => 6.23 [1] => 17.93 [2] => 22.21 [3] => 1.85 [4] => 13.30 [5] => 15.11 [6] => 0.93 [7] => 1.01 [8] => 1.50 [9] => 1.74 [10] => 2.46 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 1.50 [15] => 0.81 ) [Total Current Liabilities_pct] => Array ( [0] => 11.17 [1] => 35.53 [2] => 30.05 [3] => 16.61 [4] => 17.05 [5] => 22.84 [6] => 14.02 [7] => 15.01 [8] => 14.19 [9] => 18.33 [10] => 12.81 [11] => 16.45 [12] => 18.75 [13] => 21.78 [14] => 21.58 [15] => 20.53 ) [Long-Term Debt_pct] => Array ( [0] => 12.15 [1] => 11.10 [2] => 20.70 [3] => 35.27 [4] => 52.75 [5] => 39.55 [6] => 37.70 [7] => 38.39 [8] => 37.85 [9] => 41.58 [10] => 48.07 [11] => 44.89 [12] => 42.35 [13] => 41.11 [14] => 40.78 [15] => 40.43 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.77 [1] => 0.56 [2] => 1.29 [3] => 0.82 [4] => 1.81 [5] => 2.09 [6] => 1.19 [7] => 1.49 [8] => 1.64 [9] => 3.16 [10] => 13.97 [11] => 31.66 [12] => 2.63 [13] => 1.61 [14] => 0.93 [15] => 1.14 ) [Total Liabilities_pct] => Array ( [0] => 24.09 [1] => 47.19 [2] => 52.04 [3] => 52.70 [4] => 71.61 [5] => 64.48 [6] => 52.91 [7] => 54.89 [8] => 53.68 [9] => 63.08 [10] => 74.85 [11] => 93.00 [12] => 63.73 [13] => 64.50 [14] => 63.30 [15] => 62.09 ) [netcash] => Array ( [0] => -1.15 [1] => -4.77 [2] => -10.26 [3] => -11.16 [4] => -21.22 [5] => -14.41 [6] => -16.47 [7] => -17.82 [8] => -17.34 [9] => -24.01 [10] => -40.75 [11] => -42.28 [12] => -23.49 [13] => -24.82 [14] => -25.16 [15] => -26.62 ) [NCAV] => Array ( [0] => -0.68 [1] => -3.01 [2] => -6.41 [3] => -8.94 [4] => -18.52 [5] => -12.42 [6] => -13.96 [7] => -14.55 [8] => -14.55 [9] => -20.13 [10] => -36.75 [11] => -37.82 [12] => -19.43 [13] => -20.34 [14] => -20.95 [15] => -21.63 ) [NCAV_real] => Array ( [0] => -0.3 [1] => -2.19 [2] => -4.66 [3] => -7.5 [4] => -16.88 [5] => -11.38 [6] => -12.56 [7] => -12.82 [8] => -12.94 [9] => -18.26 [10] => -34.3 [11] => -35.37 [12] => -17.07 [13] => -17.99 [14] => -18.71 [15] => -19.16 ) [Book Value Per Share] => Array ( [0] => 4.2 [1] => 5.38 [2] => 10.06 [3] => 11.23 [4] => 8.48 [5] => 8.06 [6] => 14.72 [7] => 14.74 [8] => 15.01 [9] => 14.1 [10] => -0.22 [11] => -0.05 [12] => -0.04 [13] => -0.4 [14] => -0.41 [15] => -0.38 ) [Tangibles_book_per_share] => Array ( [0] => 4.2 [1] => 4.96 [2] => 9.06 [3] => 9.25 [4] => 5.94 [5] => 6.4 [6] => 10.74 [7] => 11.08 [8] => 11.31 [9] => 10.63 [10] => -7.54 [11] => -5.13 [12] => -4.69 [13] => -4.63 [14] => -4.45 [15] => -4.18 ) [deb2equity] => Array ( [0] => 0.16 [1] => 0.374 [2] => 0.431 [3] => 0.746 [4] => 1.871 [5] => 1.254 [6] => 0.803 [7] => 0.851 [8] => 0.817 [9] => 1.126 [10] => -119.731 [11] => -373.21 [12] => -417.338 [13] => -41.347 [14] => -43.741 [15] => -48.333 ) [debt2rev_totaldebt] => Array ( [0] => 90 [1] => 295 [2] => 403.847 [3] => 855.278 [4] => 2246.463 [5] => 2139.548 [6] => 4281.236 [7] => 4833.781 [8] => 5295.59 [9] => 6906.145 [10] => 11637.9 [11] => 12427.9 [12] => 13563.5 [13] => 14529.4 [14] => 16201.8 [15] => 17351.5 ) [debt2rev] => Array ( [0] => 0.119 [1] => 0.219 [2] => 0.132 [3] => 0.271 [4] => 0.627 [5] => 0.4 [6] => 0.514 [7] => 0.394 [8] => 0.379 [9] => 0.407 [10] => 0.328 [11] => 0.487 [12] => 0.402 [13] => 0.328 [14] => 0.38 [15] => 0.364 ) [cogs2rev] => Array ( [0] => 0.88 [1] => 0.87 [2] => 0.91 [3] => 0.91 [4] => 0.94 [5] => 0.94 [6] => 0.95 [7] => 0.94 [8] => 0.94 [9] => 0.94 [10] => 0.95 [11] => 0.92 [12] => 0.93 [13] => 0.91 [14] => 0.92 [15] => 0.93 ) [inventory2rev] => Array ( [0] => 0.023 [1] => 0.03 [2] => 0.031 [3] => 0.02 [4] => 0.047 [5] => 0.028 [6] => 0.023 [7] => 0.028 [8] => 0.03 [9] => 0.021 [10] => 0.011 [11] => 0.028 [12] => 0.034 [13] => 0.025 [14] => 0.026 [15] => 0.023 ) [ar2asset] => Array ( [0] => 0.098 [1] => 0.213 [2] => 0.213 [3] => 0.108 [4] => 0.094 [5] => 0.096 [6] => 0.096 [7] => 0.116 [8] => 0.095 [9] => 0.121 [10] => 0.085 [11] => 0.113 [12] => 0.122 [13] => 0.133 [14] => 0.121 [15] => 0.137 ) [cash2asset] => Array ( [0] => 0.033 [1] => 0.003 [2] => 0.031 [3] => 0.057 [4] => 0.005 [5] => 0.009 [6] => 0.002 [7] => 0.003 [8] => 0.002 [9] => 0.002 [10] => 0.012 [11] => 0.002 [12] => 0.002 [13] => 0.001 [14] => 0 [15] => 0.001 ) [equity2asset] => Array ( [0] => 0.759 [1] => 0.528 [2] => 0.48 [3] => 0.473 [4] => 0.284 [5] => 0.355 [6] => 0.471 [7] => 0.451 [8] => 0.463 [9] => 0.369 [10] => -0.004 [11] => -0.001 [12] => -0.001 [13] => -0.01 [14] => -0.01 [15] => -0.009 ) [equity2liab_tangbile] => Array ( [0] => 3.151 [1] => 1.032 [2] => 0.83 [3] => 0.739 [4] => 0.278 [5] => 0.437 [6] => 0.65 [7] => 0.618 [8] => 0.651 [9] => 0.441 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [ppe2asset] => Array ( [0] => 0.674 [1] => 0.513 [2] => 0.5 [3] => 0.539 [4] => 0.664 [5] => 0.617 [6] => 0.692 [7] => 0.69 [8] => 0.703 [9] => 0.698 [10] => 0.691 [11] => 0.639 [12] => 0.616 [13] => 0.65 [14] => 0.691 [15] => 0.671 ) [interest2rev] => Array ( [0] => -2.001 [1] => -1.218 [2] => -1.093 [3] => -1.663 [4] => -2.834 [5] => -2.634 [6] => -1.872 [7] => -1.881 [8] => -1.701 [9] => -1.839 [10] => -1.524 [11] => -2.694 [12] => -2.199 [13] => -1.679 [14] => -1.812 [15] => -1.681 ) [std2asset] => Array ( [0] => 0.112 [1] => 0.355 [2] => 0.3 [3] => 0.166 [4] => 0.171 [5] => 0.228 [6] => 0.14 [7] => 0.15 [8] => 0.142 [9] => 0.183 [10] => 0.128 [11] => 0.164 [12] => 0.188 [13] => 0.218 [14] => 0.216 [15] => 0.205 ) [ltd2asset] => Array ( [0] => 0.121 [1] => 0.111 [2] => 0.207 [3] => 0.353 [4] => 0.527 [5] => 0.396 [6] => 0.377 [7] => 0.384 [8] => 0.379 [9] => 0.416 [10] => 0.481 [11] => 0.449 [12] => 0.423 [13] => 0.411 [14] => 0.408 [15] => 0.404 ) [turnover] => Array ( [0] => 1.018 [1] => 0.901 [2] => 1.563 [3] => 1.301 [4] => 0.847 [5] => 1.113 [6] => 0.735 [7] => 0.973 [8] => 1 [9] => 1.021 [10] => 1.465 [11] => 0.921 [12] => 1.076 [13] => 1.299 [14] => 1.185 [15] => 1.189 ) [CF_Net Income] => Array ( [0] => 37.4 [1] => 120.3 [2] => 220.506 [3] => 242.178 [4] => 95.5 [5] => 104.546 [6] => 268.261 [7] => 419.508 [8] => 601.155 [9] => 533.674 [10] => 1188.9 [11] => 1140.3 [12] => 1383.7 [13] => 2088.3 [14] => 2428 [15] => 2607.1 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => -2.72 [3] => -0.09 [4] => -1.89 [5] => -6.47 [6] => -3.19 [7] => -1.54 [8] => -1.43 [9] => -0.13 [10] => -0.12 [11] => 0 [12] => -0.38 [13] => -0.26 [14] => -0.34 [15] => -0.69 ) [grahamnumber] => Array ( [0] => 5.14 [1] => 9.57 [2] => 21.97 [3] => 22.22 [4] => 9.49 [5] => 8.43 [6] => 13.11 [7] => 16.56 [8] => 18.8 [9] => 17.14 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [CF_DDA] => Array ( [0] => 19.2 [1] => 25.3 [2] => 41.016 [3] => 51.903 [4] => 94.925 [5] => 128.435 [6] => 198.887 [7] => 420.777 [8] => 448.208 [9] => 523.762 [10] => 737.8 [11] => 836.8 [12] => 985.1 [13] => 1007 [14] => 1104.9 [15] => 1217.6 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Cash Flow from Operations] => Array ( [0] => -20.3 [1] => 168.8 [2] => 360.688 [3] => 283.328 [4] => 329.761 [5] => 424.705 [6] => 391.541 [7] => 631.708 [8] => 1175.069 [9] => 1590.941 [10] => 1567.1 [11] => 2410.3 [12] => 2300 [13] => 3330.5 [14] => 2890.9 [15] => 3865.5 ) [Cash Flow from Others] => Array ( [0] => -76.6 [1] => -1.6 [2] => 28.208 [3] => 26.39 [4] => 44.601 [5] => 60.302 [6] => 8.51 [7] => 49.224 [8] => 27.861 [9] => 83.893 [10] => 45.3 [11] => 178.6 [12] => 113.7 [13] => -43.8 [14] => 6.7 [15] => 100.5 ) [Cash Flow_PPE] => Array ( [0] => -6.5 [1] => -229.3 [2] => -243.821 [3] => -149.328 [4] => -73.97 [5] => -146.578 [6] => -148.911 [7] => -819.707 [8] => -1337.143 [9] => -2185.005 [10] => 22.3 [11] => 3.6 [12] => 0 [13] => 1053.8 [14] => 1198.8 [15] => 280.6 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -225.665 [4] => -1620.727 [5] => -37.348 [6] => -724.661 [7] => -326.602 [8] => -276.5 [9] => -35.793 [10] => -553.5 [11] => -107.3 [12] => -1313.9 [13] => 0 [14] => -609.5 [15] => -1094.1 ) [Cash Flow_CPEX] => Array ( [0] => -8.4 [1] => -229.3 [2] => -243.913 [3] => -149.896 [4] => -74.135 [5] => -146.79 [6] => -155.793 [7] => -864.453 [8] => -1341.07 [9] => -2197.032 [10] => -2545.4 [11] => -1584.3 [12] => -2040.8 [13] => -3867.5 [14] => -3621.9 [15] => -3408.2 ) [Cash Flow from Investing] => Array ( [0] => -50.7 [1] => -265.2 [2] => -268.798 [3] => -491.213 [4] => -1708.348 [5] => -662.076 [6] => -941.424 [7] => -1130.395 [8] => -1689.288 [9] => -2553.607 [10] => -3246.9 [11] => -1547.7 [12] => -3251.6 [13] => -2777.6 [14] => -3018.8 [15] => -4257.5 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => -4.7 [2] => 598.23 [3] => 4.597 [4] => 167.878 [5] => 676.371 [6] => 854.471 [7] => 646.928 [8] => 857.187 [9] => 69.221 [10] => 140.9 [11] => -2.1 [12] => 524.7 [13] => 542.9 [14] => 816.8 [15] => 1792 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 599 [3] => 22.6 [4] => 180.666 [5] => 676.371 [6] => 854.471 [7] => 646.928 [8] => 857.187 [9] => 69.221 [10] => 142.8 [11] => 0 [12] => 528.5 [13] => 542.9 [14] => 816.8 [15] => 1792 ) [Net Issuance of Debt] => Array ( [0] => -167.4 [1] => 195.1 [2] => -490 [3] => 449.717 [4] => 1331 [5] => -106.79 [6] => 125.628 [7] => 561.734 [8] => 471.285 [9] => 1566.377 [10] => 2726.1 [11] => -272.5 [12] => 1140 [13] => 948.3 [14] => 1686.7 [15] => 1172.2 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Dividends] => Array ( [0] => -21.6 [1] => -111.8 [2] => -141.006 [3] => -165.995 [4] => -218.193 [5] => -318.031 [6] => -445.205 [7] => -722.423 [8] => -843.292 [9] => -957.705 [10] => -1421.3 [11] => -574.6 [12] => -682.4 [13] => -2026.5 [14] => -2185.3 [15] => -2293.8 ) [Cash from Financing] => Array ( [0] => 61.2 [1] => 77.5 [2] => -36.711 [3] => 279.547 [4] => 1260.333 [5] => 254.02 [6] => 543.973 [7] => 516.229 [8] => 494.972 [9] => 979.355 [10] => 1690.7 [11] => -863.9 [12] => 961.1 [13] => -598.6 [14] => 124.2 [15] => 432.8 ) [Other Financing] => Array ( [0] => 250.2 [1] => -1.1 [2] => -3.935 [3] => -8.772 [4] => -20.352 [5] => 2.47 [6] => 9.079 [7] => 29.99 [8] => 9.792 [9] => 301.462 [10] => 245 [11] => -14.7 [12] => -21.2 [13] => -63.3 [14] => -194 [15] => -237.6 ) [Net Change in Cash] => Array ( [0] => 5.2 [1] => -18.8 [2] => 55.179 [3] => 71.662 [4] => -118.254 [5] => 16.649 [6] => -5.91 [7] => 17.542 [8] => -19.479 [9] => 17.103 [10] => 10.9 [11] => -1.3 [12] => 9.5 [13] => -45.7 [14] => -3.7 [15] => 40.8 ) [NetChangeinCash_others] => Array ( [0] => 15 [1] => 0.1 [2] => 0 [3] => 0 [4] => -5.68434188608E-14 [5] => 5.68434188608E-14 [6] => 5.68434188608E-14 [7] => 0 [8] => -0.232 [9] => 0.414 [10] => 2.27373675443E-13 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [total_freecashflow] => Array ( [0] => -28.7 [1] => -60.5 [2] => 116.775 [3] => 133.432 [4] => 255.626 [5] => 277.915 [6] => 235.748 [7] => -232.745 [8] => -166.001 [9] => -606.091 [10] => -978.3 [11] => 826 [12] => 259.2 [13] => -537 [14] => -731 [15] => 457.3 ) [per share rev] => Array ( [0] => 6.28 [1] => 9.18 [2] => 18.25 [3] => 18.04 [4] => 18.02 [5] => 19.38 [6] => 26.99 [7] => 26.59 [8] => 28.39 [9] => 30.49 [10] => 81.06 [11] => 52.3 [12] => 121.15 [13] => 51.53 [14] => 47.67 [15] => 51.8 ) [per share eps] => Array ( [0] => 0.085 [1] => 0.82 [2] => 1.32 [3] => 1.385 [4] => 0.48 [5] => 0.41 [6] => 0.87 [7] => 0.91 [8] => 1.22 [9] => 0.96 [10] => 1.85 [11] => 1.73 [12] => 1.15 [13] => 2.38 [14] => 2.71 [15] => 2.82 ) [eps_nri] => Array ( [0] => 0.31 [1] => 0.82 [2] => 1.32 [3] => 1.39 [4] => 0.48 [5] => 0.38 [6] => 0.83 [7] => 0.92 [8] => 1.22 [9] => 0.96 [10] => 2.18 [11] => 2.11 [12] => 1.15 [13] => 2.38 [14] => 2.71 [15] => 2.82 ) [per share_freecashflow] => Array ( [0] => -0.24 [1] => -0.41 [2] => 0.7 [3] => 0.76 [4] => 1.28 [5] => 1.01 [6] => 0.76 [7] => -0.5 [8] => -0.34 [9] => -1.09 [10] => -2.24 [11] => 1.69 [12] => 0.93 [13] => -0.62 [14] => -0.82 [15] => 0.5 ) [ROE] => Array ( [0] => 1.81 [1] => 15.24 [2] => 23.56 [3] => 21.12 [4] => 7.66 [5] => 6.13 [6] => 5.03 [7] => 7.39 [8] => 9.28 [9] => 8.7 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [payout] => Array ( [0] => 1.882 [1] => 1.098 [2] => 0.777 [3] => 0.835 [4] => 2.767 [5] => 3.52 [6] => 1.739 [7] => 1.824 [8] => 1.471 [9] => 1.995 [10] => 1.105 [11] => 1.251 [12] => 1.987 [13] => 1.011 [14] => 0.935 [15] => 0.957 ) [ROA] => Array ( [0] => 1.38 [1] => 8.05 [2] => 11.3 [3] => 9.99 [4] => 2.17 [5] => 2.18 [6] => 2.37 [7] => 3.33 [8] => 4.3 [9] => 3.21 [10] => 3.94 [11] => 0.74 [12] => 5.44 [13] => 6 [14] => 6.73 [15] => 6.47 ) [ROC_capital] => Array ( [0] => 660.7 [1] => 1172.6 [2] => 1568.785 [3] => 1869.271 [4] => 3496.623 [5] => 3680.848 [6] => 9415.802 [7] => 10795.631 [8] => 11907.372 [9] => 14258.486 [10] => 20189.1 [11] => 22283.8 [12] => 25310.9 [13] => 28652.2 [14] => 31074.7 [15] => 34361.1 ) [ROC] => Array ( [0] => 1.54 [1] => 10.26 [2] => 14.06 [3] => 12.96 [4] => 2.63 [5] => 2.84 [6] => 2.85 [7] => 3.89 [8] => 5.05 [9] => 3.74 [10] => 4.73 [11] => 0.92 [12] => 6.73 [13] => 7.14 [14] => 7.79 [15] => 7.56 ) [ROC_JOEL_capital] => Array ( [0] => 530.6 [1] => 767.1 [2] => 975.322 [3] => 1306.79 [4] => 2810.839 [5] => 2963.505 [6] => 7831.467 [7] => 8728.102 [8] => 9832.547 [9] => 11587.264 [10] => 16732.8 [11] => 17689.2 [12] => 19332.9 [13] => 22191.6 [14] => 24846.4 [15] => 26946.6 ) [ROC_JOEL] => Array ( [0] => 9.52 [1] => 17.26 [2] => 22.52 [3] => 21.95 [4] => 6.91 [5] => 8.37 [6] => 5.4 [7] => 7.6 [8] => 8.75 [9] => 7.62 [10] => 10.45 [11] => 10.48 [12] => 11.11 [13] => 12.67 [14] => 12.51 [15] => 12.87 ) [ROC_JOEL_new] => Array ( [0] => 9.1 [1] => 17.26 [2] => 22.52 [3] => 20.8 [4] => 7.17 [5] => 8.59 [6] => 5.43 [7] => 7.62 [8] => 8.83 [9] => 7.69 [10] => 10.52 [11] => 10.47 [12] => 11.13 [13] => 12.89 [14] => 12.81 [15] => 12.87 ) [grossmargin] => Array ( [0] => 11.65 [1] => 12.64 [2] => 9.48 [3] => 9.25 [4] => 5.63 [5] => 5.6 [6] => 5.01 [7] => 5.8 [8] => 6.45 [9] => 5.55 [10] => 5.22 [11] => 7.62 [12] => 6.79 [13] => 8.63 [14] => 7.55 [15] => 7.31 ) [pretaxmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7.68 [4] => 2.79 [5] => 2.13 [6] => 3.24 [7] => 3.57 [8] => 4.5 [9] => 3.42 [10] => 3.44 [11] => 4.57 [12] => 4.18 [13] => 4.77 [14] => 5.66 [15] => 5.58 ) [operatingmargin] => Array ( [0] => 6.69 [1] => 9.83 [2] => 7.2 [3] => 9.09 [4] => 5.42 [5] => 4.64 [6] => 5.08 [7] => 5.41 [8] => 6.15 [9] => 5.21 [10] => 4.93 [11] => 7.27 [12] => 6.36 [13] => 6.35 [14] => 7.3 [15] => 7.26 ) [netmargin] => Array ( [0] => 1.35 [1] => 8.93 [2] => 7.23 [3] => 7.68 [4] => 2.56 [5] => 1.96 [6] => 3.22 [7] => 3.42 [8] => 4.3 [9] => 3.15 [10] => 2.69 [11] => 0.8 [12] => 5.05 [13] => 4.62 [14] => 5.68 [15] => 5.44 ) [pettm] => Array ( [0] => 0.000 [1] => 11.640 [2] => 11.860 [3] => 16.850 [4] => 38.650 [5] => 59.590 [6] => 31.230 [7] => 26.650 [8] => 23.870 [9] => 33.100 [10] => 10.750 [11] => 15.670 [12] => 36.500 [13] => 19.570 [14] => 18.470 [15] => 23.510 ) [penri] => Array ( [0] => 0.00 [1] => 11.52 [2] => 11.82 [3] => 16.68 [4] => 38.80 [5] => 59.88 [6] => 29.39 [7] => 26.68 [8] => 23.95 [9] => 33.21 [10] => 10.31 [11] => 14.34 [12] => 30.60 [13] => 19.57 [14] => 18.48 [15] => 23.51 ) [pe] => Array ( [0] => 0.000 [1] => 11.640 [2] => 11.860 [3] => 16.850 [4] => 38.650 [5] => 59.590 [6] => 31.230 [7] => 26.650 [8] => 23.870 [9] => 33.100 [10] => 10.750 [11] => 15.670 [12] => 36.500 [13] => 19.570 [14] => 18.470 [15] => 23.510 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 2.540 [3] => 3.780 [4] => 3.450 [5] => 6.330 [6] => 2.750 [7] => 2.760 [8] => 3.100 [9] => 3.680 [10] => 2.020 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 10.17 [6] => 4.74 [7] => 5.54 [8] => 13.77 [9] => 5.98 [10] => 35.96 [11] => 54.75 [12] => 34 [13] => 51.05 [14] => 20.68 [15] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 23.120 [3] => 31.370 [4] => 14.260 [5] => 17.050 [6] => 45.370 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 4.570 [11] => 23.620 [12] => 47.830 [13] => 9.150 [14] => 11.010 [15] => 135.310 ) [ps] => Array ( [0] => 0.000 [1] => 1.040 [2] => 0.860 [3] => 1.300 [4] => 0.930 [5] => 0.780 [6] => 0.980 [7] => 0.920 [8] => 1.030 [9] => 1.040 [10] => 0.270 [11] => 0.610 [12] => 0.570 [13] => 0.900 [14] => 1.050 [15] => 1.280 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.552 [6] => 0.76 [7] => 0.996 [8] => 0.796 [9] => 0.496 [10] => -0.214 [11] => -0.748 [12] => -0.402 [13] => -0.326 [14] => -0.336 [15] => -0.05 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 24.810 [6] => 5.390 [7] => 6.160 [8] => 11.380 [9] => 6.230 [10] => 17.890 [11] => 26.640 [12] => 27.280 [13] => 21.540 [14] => 4.640 [15] => -4.650 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 27.460 [6] => 8.630 [7] => 10.040 [8] => 14.600 [9] => 7.790 [10] => 17.170 [11] => 23.280 [12] => 26.120 [13] => 20.780 [14] => 3.970 [15] => -4.730 ) [zscore] => Array ( [0] => 0.000 [1] => 2.010 [2] => 2.370 [3] => 2.410 [4] => 1.360 [5] => 2.000 [6] => 1.690 [7] => 1.840 [8] => 2.090 [9] => 1.830 [10] => 1.860 [11] => 1.410 [12] => 2.190 [13] => 2.500 [14] => 2.460 [15] => 2.800 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 5 [4] => 4 [5] => 4 [6] => 7 [7] => 5 [8] => 7 [9] => 4 [10] => 7 [11] => 5 [12] => 8 [13] => 7 [14] => 5 [15] => 7 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -3.490 [3] => -2.860 [4] => -2.220 [5] => -2.350 [6] => -1.460 [7] => -2.410 [8] => -2.740 [9] => -2.380 [10] => -1.930 [11] => -2.340 [12] => -2.270 [13] => -2.600 [14] => -2.560 [15] => -2.360 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.94 [7] => 0.97 [8] => 0.94 [9] => 0.86 [10] => 1.08 [11] => 1.36 [12] => 1.42 [13] => 1.68 [14] => 1.93 [15] => 2.26 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 27.400 [7] => 24.740 [8] => 30.840 [9] => 37.070 [10] => 19.250 [11] => 23.100 [12] => 29.370 [13] => 27.620 [14] => 25.920 [15] => 29.330 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 7.060 [6] => 16.030 [7] => 12.660 [8] => 12.010 [9] => 8.250 [10] => -8.550 [11] => -4.040 [12] => -8.130 [13] => -3.880 [14] => -4.430 [15] => -1.680 ) [medpsvalue] => Array ( [0] => 4.19 [1] => 8.25 [2] => 16.97 [3] => 16.83 [4] => 19.33 [5] => 29.09 [6] => 24.46 [7] => 24.19 [8] => 26.19 [9] => 28.43 [10] => 71.68 [11] => 48.23 [12] => 67.39 [13] => 47.91 [14] => 44.32 [15] => 48.16 ) [ev2rev] => Array ( [0] => 0.000 [1] => 1.320 [2] => 0.600 [3] => 0.990 [4] => 1.410 [5] => 1.380 [6] => 1.650 [7] => 1.150 [8] => 1.280 [9] => 1.250 [10] => 0.670 [11] => 1.570 [12] => 1.460 [13] => 1.260 [14] => 1.450 [15] => 1.660 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 11.250 [2] => 6.970 [3] => 9.040 [4] => 17.230 [5] => 19.270 [6] => 21.940 [7] => 12.990 [8] => 13.610 [9] => 14.950 [10] => 9.460 [11] => 14.870 [12] => 15.720 [13] => 14.410 [14] => 14.350 [15] => 16.960 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 13.390 [2] => 8.270 [3] => 10.920 [4] => 25.950 [5] => 29.750 [6] => 32.360 [7] => 21.340 [8] => 20.830 [9] => 23.960 [10] => 13.520 [11] => 21.570 [12] => 22.970 [13] => 19.890 [14] => 19.790 [15] => 22.920 ) [p2medpsvalue] => Array ( [0] => 1.78 [1] => 1.12 [2] => 0.93 [3] => 1.4 [4] => 1 [5] => 0.84 [6] => 1.06 [7] => 0.99 [8] => 1.11 [9] => 1.12 [10] => 0.29 [11] => 0.65 [12] => 0.62 [13] => 0.97 [14] => 1.13 [15] => 1.38 ) [p2grahamnumber] => Array ( [0] => 1.45 [1] => 0.96 [2] => 0.72 [3] => 1.06 [4] => 2.04 [5] => 2.91 [6] => 1.97 [7] => 1.45 [8] => 1.54 [9] => 1.86 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [p2tangible_book] => Array ( [0] => 1.77 [1] => 1.86 [2] => 1.73 [3] => 2.54 [4] => 3.27 [5] => 3.84 [6] => 2.41 [7] => 2.17 [8] => 2.56 [9] => 3 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [pb] => Array ( [0] => 1.77 [1] => 1.71 [2] => 1.56 [3] => 2.09 [4] => 2.29 [5] => 3.05 [6] => 1.76 [7] => 1.63 [8] => 1.93 [9] => 2.26 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 754.6 [1] => 1346.5 [2] => 3049.02 [3] => 3154.369 [4] => 3584.783 [5] => 5346.431 [6] => 8321.202 [7] => 12256.959 [8] => 13990.969 [9] => 16950.125 [10] => 35469.6 [11] => 25510.9 [12] => 33739.3 [13] => 44313 [14] => 42583.1 [15] => 47727 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 19.2 [1] => 25.3 [2] => 41.016 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_InterestExpense] => Array ( [0] => 15.1 [1] => 16.4 [2] => 33.329 [3] => 52.456 [4] => 101.58 [5] => 140.806 [6] => 155.74 [7] => 230.549 [8] => 238.023 [9] => 311.764 [10] => 540.7 [11] => 687.3 [12] => 741.9 [13] => 744.1 [14] => 771.8 [15] => 802.5 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 218.6 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 24.1 [1] => 5.2 [2] => 60.409 [3] => 137.823 [4] => 22.568 [5] => 44.317 [6] => 24.556 [7] => 42.098 [8] => 22.619 [9] => 39.722 [10] => 61.7 [11] => 55.3 [12] => 65.5 [13] => 19.8 [14] => 16.1 [15] => 56.9 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 144.3 [1] => 342.7 [2] => 407.15 [3] => 516.551 [4] => 638.242 [5] => 981.127 [6] => 936.103 [7] => 997.652 [8] => 1217.028 [9] => 1461.825 [10] => 2150.8 [11] => 3721.3 [12] => 4176.1 [13] => 3619.9 [14] => 3064.9 [15] => 4110.7 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 36.6 [1] => 134.1 [2] => 153.006 [3] => 357.951 [4] => 143.815 [5] => 131.124 [6] => 1466.115 [7] => 1763.39 [8] => 1774.976 [9] => 2755.647 [10] => 2506 [11] => 4553.9 [12] => 5597.9 [13] => 6932.4 [14] => 5668.6 [15] => 6787.2 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 129 [2] => 0 [3] => 0 [4] => 15 [5] => 240 [6] => 15 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 282.3 [13] => 500 [14] => 1546.6 [15] => 1125 ) [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 ) [BS_other_liabilities_Insurance] => Array ( [0] => 51.9 [1] => 276.4 [2] => 458.556 [3] => 64.541 [4] => 639.09 [5] => 826.189 [6] => 239.325 [7] => 314.536 [8] => 438.919 [9] => 814.566 [10] => 3978.2 [11] => 8765.4 [12] => 825.2 [13] => 549.9 [14] => 876.3 [15] => 785.2 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -13.5 [1] => -13.8 [2] => -27.794 [3] => -45.427 [4] => -99.267 [5] => -140.034 [6] => -153.657 [7] => -230.549 [8] => -230.434 [9] => -303.163 [10] => -533.3 [11] => -685 [12] => -740.1 [13] => -743 [14] => -771 [15] => -801.6 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -37.4 [1] => -37.8 [2] => -69.361 [3] => -82.199 [4] => -137.815 [5] => -166.025 [6] => -245.546 [7] => -483.043 [8] => -511.599 [9] => -611.457 [10] => -875 [11] => -1019.6 [12] => -1189.9 [13] => -1188.8 [14] => -1275.2 [15] => -1405.9 ) [BS_MoneyMarket] => Array ( [0] => -24.1 [1] => -5.2 [2] => -60.409 [3] => -137.823 [4] => -22.568 [5] => -44.317 [6] => -24.556 [7] => -42.098 [8] => -22.619 [9] => -39.722 [10] => -61.7 [11] => -55.3 [12] => -65.5 [13] => -19.8 [14] => -16.1 [15] => -56.9 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 168.4 [1] => 347.9 [2] => 467.559 [3] => 654.374 [4] => 660.81 [5] => 1025.444 [6] => 960.659 [7] => 1039.75 [8] => 1239.647 [9] => 1501.547 [10] => 2212.5 [11] => 3776.6 [12] => 4241.6 [13] => 3639.7 [14] => 3081 [15] => 4167.6 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 51.9 [1] => 276.4 [2] => 458.556 [3] => 64.541 [4] => 639.09 [5] => 826.189 [6] => 239.325 [7] => 314.536 [8] => 438.919 [9] => 814.566 [10] => 3978.2 [11] => 8765.4 [12] => 825.2 [13] => 549.9 [14] => 876.3 [15] => 785.2 ) [cash2debt] => Array ( [0] => 0.268 [1] => 0.018 [2] => 0.15 [3] => 0.161 [4] => 0.01 [5] => 0.021 [6] => 0.006 [7] => 0.009 [8] => 0.004 [9] => 0.006 [10] => 0.024 [11] => 0.004 [12] => 0.005 [13] => 0.001 [14] => 0.001 [15] => 0.003 ) [interest_coverage] => Array ( [0] => 3.34 [1] => 8.07 [2] => 6.59 [3] => 5.47 [4] => 1.91 [5] => 1.76 [6] => 2.72 [7] => 2.88 [8] => 3.61 [9] => 2.83 [10] => 3.23 [11] => 2.7 [12] => 2.89 [13] => 3.78 [14] => 4.03 [15] => 4.32 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [OtherIncomeExpense] => Array ( [0] => -0.1 [1] => -1.2 [2] => -2.253 [3] => -2.472 [4] => -2.947 [5] => -3.859 [6] => -8.128 [7] => -5.76 [8] => -9.079 [9] => -30.643 [10] => -234.9 [11] => -936.2 [12] => -1062.9 [13] => -41.4 [14] => -8.1 [15] => -10.2 ) [TaxProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -1.634 [5] => -5.293 [6] => -3.761 [7] => -8.362 [8] => -21.323 [9] => -15.257 [10] => -31 [11] => -25.3 [12] => -26.1 [13] => -27.2 [14] => 17.2 [15] => -57.5 ) [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] => -128.2 [14] => 0 [15] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 37.4 [1] => 120.3 [2] => 220.506 [3] => 242.178 [4] => 95.5 [5] => 104.546 [6] => 257.48 [7] => 423.716 [8] => 599.683 [9] => 533.674 [10] => 1188.9 [11] => 1140.3 [12] => 1383.7 [13] => 2088.3 [14] => 2428 [15] => 2607.1 ) [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 ) [eps_diluated] => Array ( [0] => 0.085 [1] => 0.82 [2] => 1.32 [3] => 1.385 [4] => 0.48 [5] => 0.41 [6] => 0.87 [7] => 0.91 [8] => 1.22 [9] => 0.96 [10] => 1.85 [11] => 1.73 [12] => 1.15 [13] => 2.38 [14] => 2.71 [15] => 2.82 ) [eps_basic] => Array ( [0] => 0.085 [1] => 0.895 [2] => 1.625 [3] => 1.695 [4] => 0.55 [5] => 0.42 [6] => 0.87 [7] => 0.91 [8] => 1.22 [9] => 0.96 [10] => 1.85 [11] => 1.73 [12] => 1.17 [13] => 2.48 [14] => 2.81 [15] => 2.9 ) [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] => 734.1 [13] => 668.3 [14] => 783.9 [15] => 698 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 171.485 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 399.7 [13] => 443.4 [14] => 304.5 [15] => 395.1 ) [OtherInventories] => Array ( [0] => 17.6 [1] => 39.9 [2] => 93.222 [3] => 62.942 [4] => 167.369 [5] => 150.161 [6] => 17.534 [7] => 339.606 [8] => 423.844 [9] => 354.282 [10] => 405 [11] => 711.9 [12] => -5.68434188608E-14 [13] => 1.13686837722E-13 [14] => 1.13686837722E-13 [15] => -1.13686837722E-13 ) [CashAndCashEquivalents] => Array ( [0] => 24.1 [1] => 5.2 [2] => 60.409 [3] => 137.823 [4] => 22.568 [5] => 44.317 [6] => 24.556 [7] => 42.098 [8] => 22.619 [9] => 39.722 [10] => 61.7 [11] => 55.3 [12] => 65.5 [13] => 19.8 [14] => 16.1 [15] => 56.9 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 218.6 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 15.517 [4] => 23.817 [5] => 23.447 [6] => 29.142 [7] => 38.757 [8] => 40.01 [9] => 48.172 [10] => 0 [11] => 82.9 [12] => 123.4 [13] => 136.1 [14] => 167.2 [15] => 176.6 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 8921.31 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1530.479 [4] => 5.118 [5] => 5.676 [6] => 7.24 [7] => 24.939 [8] => 27.008 [9] => 32.627 [10] => 0 [11] => 20219.5 [12] => 22182.8 [13] => 25147.9 [14] => 28675.1 [15] => 31185.5 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 98.844 [4] => 49.586 [5] => 74.431 [6] => 230.375 [7] => 854.595 [8] => 1734.083 [9] => 1173.988 [10] => 0 [11] => 1207.2 [12] => 1607.2 [13] => 2145.6 [14] => 2113.1 [15] => 2655.5 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1644.84 [4] => 3221.815 [5] => 3606.216 [6] => 8651.993 [7] => 9839.601 [8] => 11334.272 [9] => 13498.213 [10] => 19879.2 [11] => 21509.6 [12] => 23913.4 [13] => 27429.6 [14] => 30955.4 [15] => 34017.6 ) [AccumulatedDepreciation] => Array ( [0] => -220.5 [1] => -262 [2] => -294.74 [3] => -338.05 [4] => -410.976 [5] => -642.711 [6] => -820.526 [7] => -1150.577 [8] => -1501.725 [9] => -1910.949 [10] => -3146.4 [11] => -3820.4 [12] => -4580.5 [13] => -5238 [14] => -6109 [15] => -7071 ) [AccountsPayable] => Array ( [0] => 36.6 [1] => 134.1 [2] => 153.006 [3] => 84.154 [4] => 108.055 [5] => 106.429 [6] => 244.435 [7] => 289.066 [8] => 283.855 [9] => 349.431 [10] => 406.3 [11] => 481.4 [12] => 675.1 [13] => 984.6 [14] => 764.5 [15] => 723.7 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 273.797 [4] => 35.76 [5] => 24.695 [6] => 1221.68 [7] => 1474.324 [8] => 1491.121 [9] => 2406.216 [10] => 2099.7 [11] => 4072.5 [12] => 4922.8 [13] => 5947.8 [14] => 4904.1 [15] => 6063.5 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [LongTermDebt] => Array ( [0] => 90 [1] => 166 [2] => 403.847 [3] => 855.278 [4] => 2231.463 [5] => 1899.548 [6] => 4266.236 [7] => 4833.781 [8] => 5295.59 [9] => 6906.145 [10] => 11637.9 [11] => 12427.9 [12] => 13281.2 [13] => 14029.4 [14] => 14655.2 [15] => 16226.5 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 13.723 [9] => 21.364 [10] => 66.1 [11] => 71.7 [12] => 78 [13] => 91.2 [14] => 22.5 [15] => 60.8 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 37.4 [1] => 120.3 [2] => 220.506 [3] => 242.178 [4] => 95.5 [5] => 104.546 [6] => 268.261 [7] => 419.508 [8] => 601.155 [9] => 533.674 [10] => 1188.9 [11] => 1140.3 [12] => 1383.7 [13] => 2088.3 [14] => 2428 [15] => 2607.1 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -54.388 [6] => -453.904 [7] => -363.857 [8] => 155.628 [9] => -703.346 [10] => 0 [11] => -1061.9 [12] => -680.8 [13] => -716 [14] => 196.8 [15] => -1139.8 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 49.932 [6] => -44.202 [7] => -148.846 [8] => -66.288 [9] => -14.051 [10] => 0 [11] => -317.4 [12] => -437.5 [13] => 135.8 [14] => -227.8 [15] => 38.6 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.073 [6] => 2.726 [7] => -51.163 [8] => 14.261 [9] => 41.266 [10] => 0 [11] => 71.1 [12] => -87.4 [13] => -27.7 [14] => -12.6 [15] => -6.3 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -6.72 [6] => 110.497 [7] => 45.802 [8] => -12.278 [9] => 53.981 [10] => 0 [11] => 1581.7 [12] => 948.4 [13] => 884 [14] => -460 [15] => 1060.8 ) [ChangeInWorkingCapital] => Array ( [0] => -0.3 [1] => 24.8 [2] => 70.958 [3] => -37.143 [4] => 92.655 [5] => 120.888 [6] => -93.725 [7] => -266.395 [8] => 83.418 [9] => 441.306 [10] => -411.1 [11] => 250.1 [12] => -190.4 [13] => 266.9 [14] => -582.5 [15] => -97.6 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.08 [5] => 10.534 [6] => 9.608 [7] => 8.594 [8] => 14.427 [9] => 8.306 [10] => 6.2 [11] => 4.5 [12] => 7.9 [13] => 12.1 [14] => -66.2 [15] => 37.9 ) [PurchaseOfPPE] => Array ( [0] => -8.4 [1] => -229.3 [2] => -243.913 [3] => -149.896 [4] => -74.135 [5] => -146.79 [6] => -155.793 [7] => -864.453 [8] => -1341.07 [9] => -2197.032 [10] => -2545.4 [11] => -1584.3 [12] => -2040.8 [13] => -3867.5 [14] => -3621.9 [15] => -3408.2 ) [SaleOfPPE] => Array ( [0] => 1.9 [1] => 0 [2] => 0.092 [3] => 0.568 [4] => 0.165 [5] => 0.212 [6] => 6.882 [7] => 44.746 [8] => 3.927 [9] => 12.027 [10] => 22.3 [11] => 3.6 [12] => 0 [13] => 1053.8 [14] => 1198.8 [15] => 280.6 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -5.8 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -553.5 [11] => -107.3 [12] => -1313.9 [13] => 0 [14] => -609.5 [15] => -1094.1 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -138.266 [9] => -332.909 [10] => -64.7 [11] => -19.6 [12] => -8 [13] => -30 [14] => 0 [15] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 27.2 [11] => 17.8 [12] => 38.7 [13] => 24.9 [14] => 0 [15] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -44.2 [1] => -35.9 [2] => -24.977 [3] => -341.885 [4] => -1634.378 [5] => -515.498 [6] => -792.513 [7] => -310.688 [8] => -213.879 [9] => -35.693 [10] => -127 [11] => 142.1 [12] => 72.4 [13] => 41.2 [14] => 13.8 [15] => -35.8 ) [sloanratio] => Array ( [0] => 0.11 [1] => 0.14 [2] => 0.07 [3] => 0.19 [4] => 0.35 [5] => 0.07 [6] => 0.07 [7] => 0.07 [8] => 0.08 [9] => 0.09 [10] => 0.11 [11] => -0.02 [12] => 0.08 [13] => 0.04 [14] => 0.07 [15] => 0.07 ) [dividend_yield] => Array ( [0] => 2.15 [1] => 9.76 [2] => 6.52 [3] => 4.91 [4] => 6.85 [5] => 5.88 [6] => 5.85 [7] => 6.91 [8] => 6.19 [9] => 6.01 [10] => 9.86 [11] => 6.89 [12] => 5.49 [13] => 5.19 [14] => 5.06 [15] => 4.07 ) [current_ratio] => Array ( [0] => 1.66 [1] => 0.72 [2] => 0.99 [3] => 1.27 [4] => 0.88 [5] => 0.63 [6] => 0.91 [7] => 1.04 [8] => 0.97 [9] => 0.83 [10] => 1 [11] => 0.93 [12] => 0.94 [13] => 0.82 [14] => 0.75 [15] => 0.85 ) [quick_ratio] => Array ( [0] => 1.45 [1] => 0.65 [2] => 0.83 [3] => 1.12 [4] => 0.65 [5] => 0.49 [6] => 0.79 [7] => 0.86 [8] => 0.75 [9] => 0.72 [10] => 0.87 [11] => 0.78 [12] => 0.74 [13] => 0.67 [14] => 0.61 [15] => 0.72 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 71.27 [2] => 61.13 [3] => 85.48 [4] => 28.96 [5] => 24.62 [6] => 68.51 [7] => 66.41 [8] => 51.16 [9] => 33.54 [10] => 75.87 [11] => 47.31 [12] => 60.16 [13] => 62.70 [14] => 83.99 [15] => 67.45 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 25 [2] => 41 [3] => 52 [4] => 95 [5] => 128 [6] => 199 [7] => 421 [8] => 448 [9] => 524 [10] => 738 [11] => 837 [12] => 985 [13] => 1,007 [14] => 1,105 [15] => 1,218 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0 [1] => -135.84 [2] => -67.62 [3] => -52.91 [4] => -22.48 [5] => -34.56 [6] => -39.79 [7] => -136.84 [8] => -114.13 [9] => -138.10 [10] => -162.43 [11] => -65.73 [12] => -88.73 [13] => -116.12 [14] => -125.29 [15] => -88.17 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => -157.11 [2] => -74.52 [3] => -173.37 [4] => -518.06 [5] => -155.89 [6] => -240.44 [7] => -178.94 [8] => -143.76 [9] => -160.51 [10] => -207.19 [11] => -64.21 [12] => -141.37 [13] => -83.40 [14] => -104.42 [15] => -110.14 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => -2.78 [2] => 165.86 [3] => 1.62 [4] => 50.91 [5] => 159.26 [6] => 218.23 [7] => 102.41 [8] => 72.95 [9] => 4.35 [10] => 8.99 [11] => -0.09 [12] => 22.81 [13] => 16.30 [14] => 28.25 [15] => 46.36 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => 115.58 [2] => -135.85 [3] => 158.73 [4] => 403.63 [5] => -25.14 [6] => 32.09 [7] => 88.92 [8] => 40.11 [9] => 98.46 [10] => 173.96 [11] => -11.31 [12] => 49.57 [13] => 28.47 [14] => 58.35 [15] => 30.32 ) [Dividends_pct] => Array ( [0] => 0 [1] => -66.23 [2] => -39.09 [3] => -58.59 [4] => -66.17 [5] => -74.88 [6] => -113.71 [7] => -114.36 [8] => -71.77 [9] => -60.20 [10] => -90.70 [11] => -23.84 [12] => -29.67 [13] => -60.85 [14] => -75.59 [15] => -59.34 ) [Other Financing_pct] => Array ( [0] => 0 [1] => 45.91 [2] => -10.18 [3] => 98.67 [4] => 382.20 [5] => 59.81 [6] => 138.93 [7] => 81.72 [8] => 42.12 [9] => 61.56 [10] => 107.89 [11] => -35.84 [12] => 41.79 [13] => -17.97 [14] => 4.30 [15] => 11.20 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => 46.56 [2] => -9.09 [3] => 101.76 [4] => 388.37 [5] => 59.23 [6] => 136.61 [7] => 76.97 [8] => 41.29 [9] => 42.61 [10] => 92.25 [11] => -35.23 [12] => 42.71 [13] => -16.07 [14] => 11.01 [15] => 17.34 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => -11.14 [2] => 15.30 [3] => 25.29 [4] => -35.86 [5] => 3.92 [6] => -1.51 [7] => 2.78 [8] => -1.66 [9] => 1.08 [10] => 0.70 [11] => -0.05 [12] => 0.41 [13] => -1.37 [14] => -0.13 [15] => 1.06 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => -35.84 [2] => 32.38 [3] => 47.09 [4] => 77.52 [5] => 65.44 [6] => 60.21 [7] => -36.84 [8] => -14.13 [9] => -38.10 [10] => -62.43 [11] => 34.27 [12] => 11.27 [13] => -16.12 [14] => -25.29 [15] => 11.83 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 7.47 [2] => 12.09 [3] => 9.16 [4] => 3.85 [5] => 3.36 [6] => 3.09 [7] => 4.69 [8] => 4.8 [9] => 4.17 [10] => 7.4 [11] => 4.64 [12] => 4.35 [13] => 5.03 [14] => 5.05 [15] => 4.36 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -9.54 [2] => 36.56 [3] => -9.71 [4] => -38.76 [5] => -49.46 [6] => -70.94 [7] => -6.47 [8] => -12.04 [9] => -0.67 [10] => -0.72 [11] => -38.8 [12] => -39.57 [13] => -4.47 [14] => -1.94 [15] => -3.43 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 46.18 [2] => 98.8 [3] => -1.15 [4] => -0.11 [5] => 7.55 [6] => 39.27 [7] => -1.48 [8] => 6.77 [9] => 7.4 [10] => 165.86 [11] => -35.48 [12] => 131.64 [13] => -57.47 [14] => -7.49 [15] => 8.66 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 864.71 [2] => 60.98 [3] => 4.92 [4] => -65.34 [5] => -14.58 [6] => 112.2 [7] => 4.6 [8] => 34.07 [9] => -21.31 [10] => 92.71 [11] => -6.49 [12] => -33.53 [13] => 106.96 [14] => 13.87 [15] => 4.06 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.41354292624 [6] => 5.45269016698 [7] => 4.33116883117 [8] => 2.10456942004 [9] => 5.33065810594 [10] => 0.57629960872 [11] => 0.538288288288 [12] => 1.12170087977 [13] => 0.908542246982 [14] => 3.98275862069 [15] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.48 [6] => 1.61 [7] => 1.9 [8] => 2.41 [9] => 3.86 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.41 [6] => 5.46 [7] => 4.33 [8] => 2.1 [9] => 5.33 [10] => 0.58 [11] => 0.57 [12] => 1.22 [13] => 0.91 [14] => 2.42 [15] => 0 ) )
Enterprise Products Partners LP (NYSE:EPD)
Days Inventory
7.49 (As of Mar. 2014)

Enterprise Products Partners LP's inventory for the three months ended in Mar. 2014 was $978 Mil. Enterprise Products Partners LP's cost of goods sold for the three months ended in Mar. 2014 was $11,881 Mil. Hence, Enterprise Products Partners LP's days inventory for the three months ended in Mar. 2014 was 7.49.

Enterprise Products Partners LP's days inventory declined from Mar. 2013 (10.12) to Mar. 2014 (7.49).

Inventory can be measured by Days Sales of Inventory (DSI). Enterprise Products Partners LP's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 6.89.

Inventory turnover measures how fast the company turns over its inventory within a year. Enterprise Products Partners LP's inventory turnover for the three months ended in Mar. 2014 was 12.15.

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. Enterprise Products Partners LP's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.08.


Definition

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

Enterprise Products Partners LP'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
=1093.1/44238.7*365
=9.02

Enterprise Products Partners LP's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=977.9/11880.5*91
=7.49

* 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).

Enterprise Products Partners LP'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
=977.9/12909.9*91
=6.89

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

Enterprise Products Partners LP'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.

Enterprise Products Partners LP's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=977.9 / 12909.9
=0.08

* 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.

Enterprise Products Partners LP Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 8.7310.7411.828.084.4011.0313.1610.0210.099.02

Enterprise Products Partners LP Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 10.318.129.0210.079.6810.1212.3915.038.177.49
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