Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 6.19 [1] => 14.81 [2] => 12.63 [3] => 21.38 [4] => 24.00 [5] => 16.50 [6] => 22.31 [7] => 23.55 [8] => 23.85 [9] => 22.56 [10] => 32.98 [11] => 43.65 [12] => 46.28 [13] => 58.06 [14] => 62.44 [15] => 43.50 [16] => 60.44 [17] => 81.96 [18] => 68.66 [19] => 84.80 ) [price_low] => Array ( [0] => 0.00 [1] => 5.56 [2] => 9.88 [3] => 11.38 [4] => 16.00 [5] => 12.19 [6] => 9.69 [7] => 11.40 [8] => 13.30 [9] => 14.86 [10] => 21.80 [11] => 28.97 [12] => 31.40 [13] => 36.94 [14] => 26.87 [15] => 19.22 [16] => 37.71 [17] => 48.54 [18] => 48.66 [19] => 55.42 ) [BS_share] => Array ( [0] => 13.217 [1] => 13.755 [2] => 16.984 [3] => 17.569 [4] => 17.706 [5] => 17.692 [6] => 17.41 [7] => 20.77 [8] => 20.78 [9] => 21.03 [10] => 21.31 [11] => 25.31 [12] => 25.48 [13] => 25.81 [14] => 29.64 [15] => 29.77 [16] => 30.28 [17] => 30.61 [18] => 30.87 [19] => 31.38 ) [Fiscal Year] => Array ( [0] => Oct94 [1] => Oct95 [2] => Oct96 [3] => Oct97 [4] => Oct98 [5] => Oct99 [6] => Oct00 [7] => Oct01 [8] => Oct02 [9] => Oct03 [10] => Oct04 [11] => Oct05 [12] => Oct06 [13] => Oct07 [14] => Oct08 [15] => Oct09 [16] => Oct10 [17] => Oct11 [18] => Oct12 [19] => Oct13 ) [quarter] => Array ( [0] => 199410 [1] => 199510 [2] => 199610 [3] => 199710 [4] => 199810 [5] => 199910 [6] => 200010 [7] => 200110 [8] => 200210 [9] => 200310 [10] => 200410 [11] => 200510 [12] => 200610 [13] => 200710 [14] => 200810 [15] => 200910 [16] => 201010 [17] => 201110 [18] => 201210 [19] => 201310 ) [Shares Outstanding (diluted)] => Array ( [0] => 13.217 [1] => 13.755 [2] => 16.984 [3] => 17.569 [4] => 17.706 [5] => 17.692 [6] => 17.375 [7] => 19.641 [8] => 6.329 [9] => 21.144 [10] => 21.539 [11] => 25.302 [12] => 25.867 [13] => 26.217 [14] => 29.908 [15] => 29.951 [16] => 30.477 [17] => 31.154 [18] => 31.282 [19] => 31.738 ) [Revenue] => Array ( [0] => 294 [1] => 351.9 [2] => 352.8 [3] => 391 [4] => 453.9 [5] => 461 [6] => 372.551 [7] => 430.923 [8] => 434.809 [9] => 549.132 [10] => 613.61 [11] => 835.403 [12] => 920.447 [13] => 1207.033 [14] => 1483.172 [15] => 1407.459 [16] => 1526.601 [17] => 1717.985 [18] => 1992.318 [19] => 1969.754 ) [COGS] => Array ( [0] => 162 [1] => 194.2 [2] => 198.7 [3] => 225.8 [4] => 263.8 [5] => 265.6 [6] => 229.516 [7] => 269.582 [8] => 293.236 [9] => 376.931 [10] => 418.59 [11] => 573.453 [12] => 633.427 [13] => 833.973 [14] => 992.853 [15] => 954.161 [16] => 1010.39 [17] => 1128.265 [18] => 1273.365 [19] => 1243.758 ) [Gross Profit] => Array ( [0] => 132 [1] => 157.7 [2] => 154.1 [3] => 165.2 [4] => 190.1 [5] => 195.4 [6] => 143.035 [7] => 161.341 [8] => 141.573 [9] => 172.201 [10] => 195.02 [11] => 261.95 [12] => 287.02 [13] => 373.06 [14] => 490.319 [15] => 453.298 [16] => 516.211 [17] => 589.72 [18] => 718.953 [19] => 725.996 ) [SGA] => Array ( [0] => 100.8 [1] => 110.1 [2] => 103.4 [3] => 108.5 [4] => 122.6 [5] => 106.2 [6] => 81.968 [7] => 81.103 [8] => 79.086 [9] => 105.301 [10] => 118.746 [11] => 137.426 [12] => 152.068 [13] => 199.826 [14] => 239.282 [15] => 235.483 [16] => 258.29 [17] => 304.154 [18] => 382.887 [19] => 391.147 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 24 [6] => 12.431 [7] => 14.232 [8] => 15.433 [9] => 17.782 [10] => 25.856 [11] => 42.238 [12] => 49.077 [13] => 66.891 [14] => 86.798 [15] => 64.456 [16] => 69.753 [17] => 94.505 [18] => 107.745 [19] => 95.736 ) [DDA] => Array ( [0] => 16.4 [1] => 16.6 [2] => 16.3 [3] => 17.4 [4] => 18.3 [5] => 20.8 [6] => 21.709 [7] => 24.109 [8] => 17.563 [9] => 26.215 [10] => 31.145 [11] => 35.308 [12] => 42.833 [13] => 55.82 [14] => 66.299 [15] => 71.511 [16] => 72.117 [17] => 84.658 [18] => 107.792 [19] => 112.132 ) [Operating Income] => Array ( [0] => 14.8 [1] => 31 [2] => 34.4 [3] => 39.3 [4] => 49.2 [5] => 44.4 [6] => 48.636 [7] => 66.006 [8] => 47.054 [9] => 49.118 [10] => 50.418 [11] => 82.286 [12] => 91.255 [13] => 143.786 [14] => 164.153 [15] => 145.389 [16] => 188.176 [17] => 197.914 [18] => 189.306 [19] => 237.923 ) [other_operating_charges] => Array ( [0] => -16.4 [1] => -16.6 [2] => -16.3 [3] => -17.4 [4] => -18.3 [5] => -20.8 [6] => 2.13162820728E-14 [7] => -1.42108547152E-14 [8] => -1.42108547152E-14 [9] => 2.13162820728E-14 [10] => -2.13162820728E-14 [11] => 0 [12] => 5.38 [13] => 37.443 [14] => -0.086 [15] => -7.97 [16] => 0.00799999999998 [17] => 6.853 [18] => -39.015 [19] => -1.19 ) [Month End Stock Price] => Array ( [0] => 6.188 [1] => 11.563 [2] => 11.688 [3] => 18.188 [4] => 20 [5] => 13.75 [6] => 22.313 [7] => 13.52 [8] => 18.15 [9] => 22.15 [10] => 31.6 [11] => 37.65 [12] => 37.7 [13] => 54.78 [14] => 36.05 [15] => 42.11 [16] => 60.44 [17] => 55.9 [18] => 57.79 [19] => 80.16 ) [mktcap] => Array ( [0] => 81.786796 [1] => 159.049065 [2] => 198.508992 [3] => 319.544972 [4] => 354.12 [5] => 243.265 [6] => 388.46933 [7] => 280.8104 [8] => 377.157 [9] => 465.8145 [10] => 673.396 [11] => 952.9215 [12] => 960.596 [13] => 1413.8718 [14] => 1068.522 [15] => 1253.6147 [16] => 1830.1232 [17] => 1711.099 [18] => 1783.9773 [19] => 2515.4208 ) [Cash and Equiv] => Array ( [0] => 9.1 [1] => 22.1 [2] => 46.4 [3] => 56 [4] => 8.9 [5] => 80.9 [6] => 50.888 [7] => 119.94 [8] => 22.511 [9] => 144.16 [10] => 29.479 [11] => 180.96 [12] => 42.638 [13] => 147.069 [14] => 160.645 [15] => 176.794 [16] => 422.12 [17] => 185.035 [18] => 160.675 [19] => 179.178 ) [ev_addition] => Array ( [0] => 53.2 [1] => 20.4 [2] => -10.7 [3] => -26.4 [4] => 81 [5] => 48.5 [6] => 66.463 [7] => -9.284 [8] => 80.481 [9] => 135.417 [10] => 229.963 [11] => 70.4 [12] => 256.86 [13] => 331.701 [14] => 243.959 [15] => 357.4 [16] => 194.181 [17] => 862.671 [18] => 698.049 [19] => 521.107 ) [ev_addition_per_share] => Array ( [0] => 4.025 [1] => 1.483 [2] => -0.63 [3] => -1.503 [4] => 4.575 [5] => 2.741 [6] => 3.818 [7] => -0.447 [8] => 3.873 [9] => 6.439 [10] => 10.791 [11] => 2.782 [12] => 10.081 [13] => 12.852 [14] => 8.231 [15] => 12.005 [16] => 6.413 [17] => 28.183 [18] => 22.613 [19] => 16.606 ) [ev_per_share] => Array ( [0] => 10.218 [1] => 13.043 [2] => 11.058 [3] => 16.688 [4] => 24.57 [5] => 16.49 [6] => 26.133 [7] => 13.07 [8] => 22.02 [9] => 28.59 [10] => 42.39 [11] => 40.43 [12] => 47.78 [13] => 67.63 [14] => 44.28 [15] => 54.12 [16] => 66.85 [17] => 84.08 [18] => 80.4 [19] => 96.77 ) [ev] => Array ( [0] => 134.986796 [1] => 179.449065 [2] => 187.808992 [3] => 293.144972 [4] => 435.12 [5] => 291.765 [6] => 454.93233 [7] => 271.5264 [8] => 457.638 [9] => 601.2315 [10] => 903.359 [11] => 1023.3215 [12] => 1217.456 [13] => 1745.5728 [14] => 1312.481 [15] => 1611.0147 [16] => 2024.3042 [17] => 2573.77 [18] => 2482.0263 [19] => 3036.5278 ) [Non Operating Income] => Array ( [0] => -5.9 [1] => 1.2 [2] => 2 [3] => 2.4 [4] => 1.6 [5] => 10.9 [6] => 2.591 [7] => 5.417 [8] => -0.001 [9] => 2.61 [10] => 3.943 [11] => -0.514 [12] => 3.224 [13] => 36.343 [14] => 1.85 [15] => 0 [16] => -1.206 [17] => -0.831 [18] => 0 [19] => -0.946 ) [tax] => Array ( [0] => 1.3 [1] => 9.1 [2] => 10.7 [3] => 12.8 [4] => 16.9 [5] => 16.2 [6] => 15.764 [7] => 24.428 [8] => 10.461 [9] => 12.458 [10] => 9.592 [11] => 16.301 [12] => 15.91 [13] => 22.565 [14] => 26.563 [15] => 12.549 [16] => 24.504 [17] => 24.938 [18] => 29.958 [19] => 30.085 ) [Pretax Income] => Array ( [0] => 8.9 [1] => 26.5 [2] => 32.1 [3] => 38.1 [4] => 47 [5] => 46.1 [6] => 45.308 [7] => 67.067 [8] => 41.745 [9] => 28.147 [10] => 29.375 [11] => 51.034 [12] => 70.386 [13] => 110.48 [14] => 140.455 [15] => 118.334 [16] => 154.749 [17] => 158.482 [18] => 143.533 [19] => 197.849 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2.205 [7] => 3.307 [8] => 1.814 [9] => 0.868 [10] => 1.964 [11] => 4.057 [12] => 2.575 [13] => 3.093 [14] => 4.374 [15] => 1.634 [16] => 0.96 [17] => 1.615 [18] => 0.465 [19] => 0.539 ) [InterestExpense] => Array ( [0] => -6 [1] => -5.6 [2] => -4.3 [3] => -3.6 [4] => -3.8 [5] => -9 [6] => -8.124 [7] => -7.663 [8] => -7.122 [9] => -11.991 [10] => -17.336 [11] => -18.159 [12] => -21.288 [13] => -35.299 [14] => -29.922 [15] => -28.689 [16] => -33.181 [17] => -40.216 [18] => -46.238 [19] => -39.667 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 16.4 [1] => 16.6 [2] => 16.3 [3] => 17.4 [4] => 18.3 [5] => 20.8 [6] => 21.709 [7] => 24.109 [8] => 17.563 [9] => 26.215 [10] => 31.145 [11] => 35.308 [12] => 42.833 [13] => 55.82 [14] => 66.299 [15] => 71.511 [16] => 72.117 [17] => 84.658 [18] => 107.792 [19] => 112.132 ) [ReconciledDepreciation] => Array ( [0] => 16.4 [1] => 16.6 [2] => 16.3 [3] => 17.4 [4] => 18.3 [5] => 20.8 [6] => 21.71 [7] => 24.11 [8] => 17.56 [9] => 26.22 [10] => 31.15 [11] => 35.31 [12] => 42.83 [13] => 55.82 [14] => 66.3 [15] => 71.51 [16] => 72.12 [17] => 84.66 [18] => 107.79 [19] => 112.13 ) [EBIT] => Array ( [0] => 14.9 [1] => 32.1 [2] => 36.4 [3] => 41.7 [4] => 50.8 [5] => 55.1 [6] => 53.432 [7] => 74.73 [8] => 48.867 [9] => 40.138 [10] => 46.711 [11] => 69.193 [12] => 91.674 [13] => 145.779 [14] => 170.377 [15] => 147.023 [16] => 187.93 [17] => 198.698 [18] => 189.771 [19] => 237.516 ) [EBITDA_morn] => Array ( [0] => 31.3 [1] => 48.7 [2] => 52.7 [3] => 59.1 [4] => 69.1 [5] => 75.9 [6] => 75.141 [7] => 98.839 [8] => 66.43 [9] => 66.353 [10] => 77.856 [11] => 104.501 [12] => 134.507 [13] => 201.599 [14] => 236.676 [15] => 218.534 [16] => 260.047 [17] => 283.356 [18] => 297.563 [19] => 349.648 ) [EBITDA] => Array ( [0] => 31.3 [1] => 48.7 [2] => 52.7 [3] => 59.1 [4] => 69.1 [5] => 75.9 [6] => 75.141 [7] => 98.839 [8] => 66.43 [9] => 66.353 [10] => 77.856 [11] => 104.501 [12] => 134.507 [13] => 201.599 [14] => 236.676 [15] => 218.534 [16] => 260.047 [17] => 283.356 [18] => 297.563 [19] => 349.648 ) [EBITDA_1] => Array ( [0] => 31.3 [1] => 48.7 [2] => 52.7 [3] => 59.1 [4] => 69.1 [5] => 75.9 [6] => 75.141 [7] => 98.839 [8] => 66.43 [9] => 66.353 [10] => 77.856 [11] => 104.501 [12] => 134.507 [13] => 201.599 [14] => 236.676 [15] => 218.534 [16] => 260.047 [17] => 283.356 [18] => 297.563 [19] => 349.648 ) [DDA_new] => Array ( [0] => 16.4 [1] => 16.6 [2] => 16.3 [3] => 17.4 [4] => 18.3 [5] => 20.8 [6] => 21.71 [7] => 24.11 [8] => 17.56 [9] => 26.22 [10] => 31.15 [11] => 35.31 [12] => 42.83 [13] => 55.82 [14] => 66.3 [15] => 71.51 [16] => 72.12 [17] => 84.66 [18] => 107.79 [19] => 112.13 ) [EBITDA_new] => Array ( [0] => 31.3 [1] => 48.7 [2] => 52.7 [3] => 59.1 [4] => 69.1 [5] => 75.9 [6] => 75.141 [7] => 98.839 [8] => 66.43 [9] => 66.353 [10] => 77.856 [11] => 104.501 [12] => 134.507 [13] => 201.599 [14] => 236.676 [15] => 218.534 [16] => 260.047 [17] => 283.356 [18] => 297.563 [19] => 349.648 ) [EBITDA_per_share] => Array ( [0] => 2.37 [1] => 3.54 [2] => 3.1 [3] => 3.36 [4] => 3.9 [5] => 4.29 [6] => 4.32 [7] => 5.03 [8] => 10.5 [9] => 3.14 [10] => 3.61 [11] => 4.13 [12] => 5.2 [13] => 7.69 [14] => 7.91 [15] => 7.3 [16] => 8.53 [17] => 9.1 [18] => 9.51 [19] => 11.02 ) [Operating_Income_per_share] => Array ( [0] => 1.12 [1] => 2.25 [2] => 2.03 [3] => 2.24 [4] => 2.78 [5] => 2.51 [6] => 2.8 [7] => 3.36 [8] => 7.43 [9] => 2.32 [10] => 2.34 [11] => 3.25 [12] => 3.53 [13] => 5.48 [14] => 5.49 [15] => 4.85 [16] => 6.17 [17] => 6.35 [18] => 6.05 [19] => 7.5 ) [Net Income] => Array ( [0] => 7.6 [1] => 17.4 [2] => 21.4 [3] => 25.3 [4] => 30.1 [5] => 29.9 [6] => 32.587 [7] => 32.456 [8] => -1.329 [9] => 22.835 [10] => 39.583 [11] => 58.026 [12] => 55.615 [13] => 92.284 [14] => 120.533 [15] => 119.798 [16] => 141.92 [17] => 133.04 [18] => 112.535 [19] => 164.734 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Shares Outstanding] => Array ( [0] => 13.217 [1] => 13.755 [2] => 16.984 [3] => 17.569 [4] => 17.706 [5] => 17.692 [6] => 17.375 [7] => 19.641 [8] => 6.329 [9] => 21.144 [10] => 21.539 [11] => 25.302 [12] => 25.867 [13] => 26.217 [14] => 29.908 [15] => 29.951 [16] => 30.477 [17] => 31.154 [18] => 31.282 [19] => 31.738 ) [shares_diluted] => Array ( [0] => 13.217 [1] => 13.755 [2] => 16.984 [3] => 17.569 [4] => 17.706 [5] => 17.692 [6] => 17.375 [7] => 19.641 [8] => 6.329 [9] => 21.144 [10] => 21.539 [11] => 25.302 [12] => 25.867 [13] => 26.217 [14] => 29.908 [15] => 29.951 [16] => 30.477 [17] => 31.154 [18] => 31.282 [19] => 31.738 ) [shares_basic] => Array ( [0] => 13.217 [1] => 13.755 [2] => 16.212 [3] => 17.095 [4] => 17.299 [5] => 17.384 [6] => 17.375 [7] => 19.641 [8] => 20.719 [9] => 20.744 [10] => 21.195 [11] => 24.927 [12] => 25.395 [13] => 25.850 [14] => 29.507 [15] => 29.717 [16] => 29.973 [17] => 30.509 [18] => 30.749 [19] => 31.173 ) [COGS_pct] => Array ( [0] => 0.55 [1] => 0.55 [2] => 0.56 [3] => 0.58 [4] => 0.58 [5] => 0.58 [6] => 0.62 [7] => 0.63 [8] => 0.67 [9] => 0.69 [10] => 0.68 [11] => 0.69 [12] => 0.69 [13] => 0.69 [14] => 0.67 [15] => 0.68 [16] => 0.66 [17] => 0.66 [18] => 0.64 [19] => 0.63 ) [Gross Profit_pct] => Array ( [0] => 44.90 [1] => 44.81 [2] => 43.68 [3] => 42.25 [4] => 41.88 [5] => 42.39 [6] => 38.39 [7] => 37.44 [8] => 32.56 [9] => 31.36 [10] => 31.78 [11] => 31.36 [12] => 31.18 [13] => 30.91 [14] => 33.06 [15] => 32.21 [16] => 33.81 [17] => 34.33 [18] => 36.09 [19] => 36.86 ) [SGA_pct] => Array ( [0] => 34.29 [1] => 31.29 [2] => 29.31 [3] => 27.75 [4] => 27.01 [5] => 23.04 [6] => 22.00 [7] => 18.82 [8] => 18.19 [9] => 19.18 [10] => 19.35 [11] => 16.45 [12] => 16.52 [13] => 16.56 [14] => 16.13 [15] => 16.73 [16] => 16.92 [17] => 17.70 [18] => 19.22 [19] => 19.86 ) [Interest Expense_pct] => Array ( [0] => -2.04 [1] => -1.59 [2] => -1.22 [3] => -0.92 [4] => -0.84 [5] => -1.95 [6] => -2.18 [7] => -1.78 [8] => -1.64 [9] => -2.18 [10] => -2.83 [11] => -2.17 [12] => -2.31 [13] => -2.92 [14] => -2.02 [15] => -2.04 [16] => -2.17 [17] => -2.34 [18] => -2.32 [19] => -2.01 ) [Pretax Income_pct] => Array ( [0] => 3.03 [1] => 7.53 [2] => 9.10 [3] => 9.74 [4] => 10.35 [5] => 10.00 [6] => 12.16 [7] => 15.56 [8] => 9.60 [9] => 5.13 [10] => 4.79 [11] => 6.11 [12] => 7.65 [13] => 9.15 [14] => 9.47 [15] => 8.41 [16] => 10.14 [17] => 9.22 [18] => 7.20 [19] => 10.04 ) [Net Income_pct] => Array ( [0] => 2.59 [1] => 4.94 [2] => 6.07 [3] => 6.47 [4] => 6.63 [5] => 6.49 [6] => 8.75 [7] => 7.53 [8] => -0.31 [9] => 4.16 [10] => 6.45 [11] => 6.95 [12] => 6.04 [13] => 7.65 [14] => 8.13 [15] => 8.51 [16] => 9.30 [17] => 7.74 [18] => 5.65 [19] => 8.36 ) [DaysSalesOutstanding] => Array ( [0] => 79.08 [1] => 66.18 [2] => 71.49 [3] => 63.01 [4] => 62.32 [5] => 55.11 [6] => 81.65 [7] => 70.17 [8] => 66.71 [9] => 65.4 [10] => 78.64 [11] => 65.43 [12] => 78.5 [13] => 82.76 [14] => 74.58 [15] => 72.25 [16] => 78.19 [17] => 79.18 [18] => 71.12 [19] => 72.3 ) [DaysInventory] => Array ( [0] => 71.42 [1] => 75.18 [2] => 83.4 [3] => 86.32 [4] => 99.34 [5] => 98.12 [6] => 117.66 [7] => 119.51 [8] => 88.76 [9] => 73.93 [10] => 103.81 [11] => 83.04 [12] => 107.09 [13] => 112.99 [14] => 96.31 [15] => 105.31 [16] => 94.78 [17] => 130.23 [18] => 117.48 [19] => 131.37 ) [Payable] => Array ( [0] => 18.9 [1] => 23.1 [2] => 20.8 [3] => 20.5 [4] => 23.3 [5] => 16.9 [6] => 25.014 [7] => 22.111 [8] => 28.018 [9] => 23.273 [10] => 37.867 [11] => 41.453 [12] => 62.693 [13] => 90.257 [14] => 94.249 [15] => 83.973 [16] => 87.502 [17] => 121.806 [18] => 117.194 [19] => 137.481 ) [DaysPayable] => Array ( [0] => 23.46 [1] => 23.96 [2] => 21.52 [3] => 19.14 [4] => 18.74 [5] => 13.38 [6] => 24.51 [7] => 18.73 [8] => 23.52 [9] => 15.47 [10] => 22.52 [11] => 18.11 [12] => 24.86 [13] => 27.29 [14] => 23.19 [15] => 21.78 [16] => 20.92 [17] => 25.88 [18] => 21.47 [19] => 25.48 ) [InventoryTurnover] => Array ( [0] => 5.11 [1] => 4.86 [2] => 4.38 [3] => 4.23 [4] => 3.67 [5] => 3.72 [6] => 3.1 [7] => 3.05 [8] => 4.11 [9] => 4.94 [10] => 3.52 [11] => 4.4 [12] => 3.41 [13] => 3.23 [14] => 3.79 [15] => 3.47 [16] => 3.85 [17] => 2.8 [18] => 3.11 [19] => 2.78 ) [Accts Rec.] => Array ( [0] => 63.7 [1] => 63.8 [2] => 69.1 [3] => 67.5 [4] => 77.5 [5] => 69.6 [6] => 83.336 [7] => 82.844 [8] => 79.474 [9] => 98.395 [10] => 132.206 [11] => 149.751 [12] => 197.968 [13] => 273.667 [14] => 303.073 [15] => 278.614 [16] => 327.048 [17] => 372.683 [18] => 388.194 [19] => 390.192 ) [Inventory] => Array ( [0] => 31.7 [1] => 40 [2] => 45.4 [3] => 53.4 [4] => 71.8 [5] => 71.4 [6] => 73.984 [7] => 88.268 [8] => 71.305 [9] => 76.345 [10] => 119.054 [11] => 130.469 [12] => 185.846 [13] => 258.176 [14] => 261.973 [15] => 275.282 [16] => 262.373 [17] => 402.548 [18] => 409.837 [19] => 447.663 ) [inventory2sales] => Array ( [0] => 0.108 [1] => 0.114 [2] => 0.129 [3] => 0.137 [4] => 0.158 [5] => 0.155 [6] => 0.199 [7] => 0.205 [8] => 0.164 [9] => 0.139 [10] => 0.194 [11] => 0.156 [12] => 0.202 [13] => 0.214 [14] => 0.177 [15] => 0.196 [16] => 0.172 [17] => 0.234 [18] => 0.206 [19] => 0.227 ) [Total Current Assets] => Array ( [0] => 119.3 [1] => 142.2 [2] => 178.8 [3] => 194.4 [4] => 178 [5] => 242.5 [6] => 228.543 [7] => 313.74 [8] => 214.232 [9] => 354.672 [10] => 322.625 [11] => 507.499 [12] => 468.338 [13] => 729.145 [14] => 777.33 [15] => 796.597 [16] => 1076.585 [17] => 1039.313 [18] => 1035.693 [19] => 1091.715 ) [Other Current Assets] => Array ( [0] => 14.8 [1] => 16.3 [2] => 17.9 [3] => 17.5 [4] => 19.8 [5] => 20.6 [6] => 20.335 [7] => 22.688 [8] => 40.942 [9] => 35.772 [10] => 41.886 [11] => 46.319 [12] => 41.886 [13] => 50.233 [14] => 51.639 [15] => 65.907 [16] => 65.044 [17] => 79.047 [18] => 76.987 [19] => 74.682 ) [Net PPE] => Array ( [0] => 51.6 [1] => 49.2 [2] => 53.5 [3] => 58.4 [4] => 94.1 [5] => 89.3 [6] => 87.41 [7] => 88.271 [8] => 100.994 [9] => 117.09 [10] => 145.135 [11] => 138.214 [12] => 170.442 [13] => 217.421 [14] => 204.462 [15] => 263.251 [16] => 273.77 [17] => 368.416 [18] => 356.401 [19] => 371.197 ) [Intangibles] => Array ( [0] => 44.4 [1] => 34.3 [2] => 44.4 [3] => 37 [4] => 99.3 [5] => 121.3 [6] => 158.386 [7] => 135.543 [8] => 242.153 [9] => 300.283 [10] => 417.693 [11] => 427.285 [12] => 607.812 [13] => 1022.182 [14] => 867.301 [15] => 1158.89 [16] => 1128.747 [17] => 1857.64 [18] => 1708.007 [19] => 1709.926 ) [Total Assets] => Array ( [0] => 216 [1] => 225.7 [2] => 276.6 [3] => 289.8 [4] => 387.2 [5] => 453.1 [6] => 474.339 [7] => 559.808 [8] => 570.955 [9] => 800.63 [10] => 935.348 [11] => 1115.248 [12] => 1290.451 [13] => 2039.059 [14] => 1922.102 [15] => 2314.247 [16] => 2587.738 [17] => 3378.586 [18] => 3227.117 [19] => 3262.112 ) [Other Long-Term Assets] => Array ( [0] => 0.7 [1] => 0 [2] => -0.1 [3] => 0 [4] => 15.8 [5] => 0 [6] => -2.84217094304E-14 [7] => 22.254 [8] => 13.576 [9] => 28.585 [10] => 49.895 [11] => 42.25 [12] => 43.859 [13] => 70.311 [14] => 73.009 [15] => 95.509 [16] => 108.636 [17] => 113.217 [18] => 127.016 [19] => 89.274 ) [Total Assets Non-liquid] => Array ( [0] => 206.9 [1] => 203.6 [2] => 230.2 [3] => 233.8 [4] => 378.3 [5] => 372.2 [6] => 423.451 [7] => 439.868 [8] => 548.444 [9] => 656.47 [10] => 905.869 [11] => 934.288 [12] => 1247.813 [13] => 1891.99 [14] => 1761.457 [15] => 2137.453 [16] => 2165.618 [17] => 3193.551 [18] => 3066.442 [19] => 3082.934 ) [HardAssets] => Array ( [0] => 162.5 [1] => 169.3 [2] => 185.8 [3] => 196.8 [4] => 279 [5] => 250.9 [6] => 265.065 [7] => 304.325 [8] => 306.291 [9] => 356.187 [10] => 488.176 [11] => 507.003 [12] => 640.001 [13] => 869.808 [14] => 894.156 [15] => 978.563 [16] => 1036.871 [17] => 1335.911 [18] => 1358.435 [19] => 1373.008 ) [Accts Payable] => Array ( [0] => 18.9 [1] => 23.1 [2] => 20.8 [3] => 20.5 [4] => 23.3 [5] => 16.9 [6] => 25.014 [7] => 83.717 [8] => 92.044 [9] => 98.264 [10] => 134.905 [11] => 160.568 [12] => 184.112 [13] => 277.853 [14] => 304.671 [15] => 275.64 [16] => 302.596 [17] => 313.245 [18] => 380.611 [19] => 384.506 ) [Short-Term Debt] => Array ( [0] => 20.6 [1] => 7 [2] => 6.7 [3] => 6.4 [4] => 15.9 [5] => 12.4 [6] => 9.179 [7] => 8.531 [8] => 0.859 [9] => 32.785 [10] => 8.008 [11] => 72.965 [12] => 13.613 [13] => 20.8 [14] => 13.559 [15] => 11.305 [16] => 14.626 [17] => 16.595 [18] => 10.61 [19] => 21.279 ) [ShortTermDebt_without_lease] => Array ( [0] => 20.6 [1] => 7 [2] => 6.7 [3] => 6.4 [4] => 15.9 [5] => 12.4 [6] => 9.179 [7] => 8.531 [8] => 0.859 [9] => 32.785 [10] => 8.008 [11] => 72.965 [12] => 13.613 [13] => 20.8 [14] => 13.559 [15] => 11.305 [16] => 14.626 [17] => 16.595 [18] => 10.61 [19] => 21.279 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 2.378 [11] => 2.713 [12] => 3.578 [13] => 2.968 [14] => 2.797 [15] => 2.731 [16] => 2.703 [17] => 11.083 [18] => 10.054 [19] => 11.147 ) [Total Current Liabilities] => Array ( [0] => 108.8 [1] => 106.5 [2] => 105.3 [3] => 100.9 [4] => 107.9 [5] => 101.6 [6] => 106.922 [7] => 94.534 [8] => 92.995 [9] => 132.233 [10] => 149.591 [11] => 242.331 [12] => 200.599 [13] => 311.473 [14] => 321.119 [15] => 294.239 [16] => 324.377 [17] => 418.361 [18] => 396.346 [19] => 408.092 ) [Other Current Liab.] => Array ( [0] => 69.3 [1] => 76.4 [2] => 77.8 [3] => 74 [4] => 68.7 [5] => 72.3 [6] => 72.729 [7] => 2.286 [8] => 0.092 [9] => 1.184 [10] => 6.678 [11] => 8.798 [12] => 2.874 [13] => 12.82 [14] => 2.889 [15] => 7.294 [16] => 7.155 [17] => 88.521 [18] => 5.125 [19] => 2.307 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.5 [6] => 3.485 [7] => 4.143 [8] => 4.157 [9] => 4.213 [10] => 4.264 [11] => 5.064 [12] => 5.098 [13] => 5.873 [14] => 0 [15] => 0 [16] => 0 [17] => 6.123 [18] => 6.174 [19] => 6.288 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 46.8 [6] => 46.952 [7] => 113.284 [8] => 113.537 [9] => 116.761 [10] => 144.879 [11] => 260.095 [12] => 270.074 [13] => 475.816 [14] => 493.972 [15] => 504.549 [16] => 528.724 [17] => 551.703 [18] => 569.235 [19] => 604.511 ) [Retained Earnings] => Array ( [0] => 55 [1] => 72.3 [2] => 93.7 [3] => 119 [4] => 149.1 [5] => 179 [6] => 211.54 [7] => 243.996 [8] => 242.667 [9] => 266.6 [10] => 287.344 [11] => 345.37 [12] => 400.985 [13] => 493.269 [14] => 613.063 [15] => 732.861 [16] => 874.781 [17] => 1007.821 [18] => 1120.356 [19] => 1285.09 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Equity] => Array ( [0] => 65.5 [1] => 83.7 [2] => 142.3 [3] => 165.7 [4] => 196.4 [5] => 224.6 [6] => 249.695 [7] => 350.295 [8] => 354.441 [9] => 393.872 [10] => 461.028 [11] => 620.864 [12] => 707.989 [13] => 1121.826 [14] => 1026.341 [15] => 1253.021 [16] => 1412.796 [17] => 1562.835 [18] => 1610.481 [19] => 1873.605 ) [Long-Term Debt] => Array ( [0] => 41.7 [1] => 35.5 [2] => 29 [3] => 23.2 [4] => 74 [5] => 117 [6] => 108.172 [7] => 102.125 [8] => 102.133 [9] => 246.792 [10] => 249.056 [11] => 175.682 [12] => 282.307 [13] => 455.002 [14] => 388.248 [15] => 520.158 [16] => 598.972 [17] => 1020.028 [18] => 838.06 [19] => 667.859 ) [Total Liabilities] => Array ( [0] => 150.5 [1] => 142 [2] => 134.3 [3] => 124.1 [4] => 190.8 [5] => 228.5 [6] => 224.644 [7] => 209.513 [8] => 216.514 [9] => 406.758 [10] => 474.32 [11] => 494.384 [12] => 582.462 [13] => 917.233 [14] => 895.761 [15] => 1061.226 [16] => 1174.942 [17] => 1815.751 [18] => 1616.636 [19] => 1388.507 ) [Other Long-Term Liab.] => Array ( [0] => 0 [1] => 0 [2] => 1.42108547152E-14 [3] => -1.42108547152E-14 [4] => 5.3290705182E-15 [5] => 5.3290705182E-15 [6] => 1.06581410364E-14 [7] => 0 [8] => 1.06581410364E-14 [9] => 0.408 [10] => 32.23 [11] => 29.95 [12] => 27.207 [13] => 39.82 [14] => 18.923 [15] => 22.758 [16] => 19.179 [17] => 30.776 [18] => 44.958 [19] => 51.335 ) [Cash and Equiv_pct] => Array ( [0] => 4.21 [1] => 9.79 [2] => 16.78 [3] => 19.32 [4] => 2.30 [5] => 17.85 [6] => 10.73 [7] => 21.43 [8] => 3.94 [9] => 18.01 [10] => 3.15 [11] => 16.23 [12] => 3.30 [13] => 7.21 [14] => 8.36 [15] => 7.64 [16] => 16.31 [17] => 5.48 [18] => 4.98 [19] => 5.49 ) [Accts Rec._pct] => Array ( [0] => 29.49 [1] => 28.27 [2] => 24.98 [3] => 23.29 [4] => 20.02 [5] => 15.36 [6] => 17.57 [7] => 14.80 [8] => 13.92 [9] => 12.29 [10] => 14.13 [11] => 13.43 [12] => 15.34 [13] => 13.42 [14] => 15.77 [15] => 12.04 [16] => 12.64 [17] => 11.03 [18] => 12.03 [19] => 11.96 ) [Inventory_pct] => Array ( [0] => 14.68 [1] => 17.72 [2] => 16.41 [3] => 18.43 [4] => 18.54 [5] => 15.76 [6] => 15.60 [7] => 15.77 [8] => 12.49 [9] => 9.54 [10] => 12.73 [11] => 11.70 [12] => 14.40 [13] => 12.66 [14] => 13.63 [15] => 11.90 [16] => 10.14 [17] => 11.91 [18] => 12.70 [19] => 13.72 ) [Other Current Assets_pct] => Array ( [0] => 6.85 [1] => 7.22 [2] => 6.47 [3] => 6.04 [4] => 5.11 [5] => 4.55 [6] => 4.29 [7] => 4.05 [8] => 7.17 [9] => 4.47 [10] => 4.48 [11] => 4.15 [12] => 3.25 [13] => 2.46 [14] => 2.69 [15] => 2.85 [16] => 2.51 [17] => 2.34 [18] => 2.39 [19] => 2.29 ) [Total Current Assets_pct] => Array ( [0] => 55.23 [1] => 63.00 [2] => 64.64 [3] => 67.08 [4] => 45.97 [5] => 53.52 [6] => 48.18 [7] => 56.04 [8] => 37.52 [9] => 44.30 [10] => 34.49 [11] => 45.51 [12] => 36.29 [13] => 35.76 [14] => 40.44 [15] => 34.42 [16] => 41.60 [17] => 30.76 [18] => 32.09 [19] => 33.47 ) [Net PPE_pct] => Array ( [0] => 23.89 [1] => 21.80 [2] => 19.34 [3] => 20.15 [4] => 24.30 [5] => 19.71 [6] => 18.43 [7] => 15.77 [8] => 17.69 [9] => 14.62 [10] => 15.52 [11] => 12.39 [12] => 13.21 [13] => 10.66 [14] => 10.64 [15] => 11.38 [16] => 10.58 [17] => 10.90 [18] => 11.04 [19] => 11.38 ) [Intangibles_pct] => Array ( [0] => 20.56 [1] => 15.20 [2] => 16.05 [3] => 12.77 [4] => 25.65 [5] => 26.77 [6] => 33.39 [7] => 24.21 [8] => 42.41 [9] => 37.51 [10] => 44.66 [11] => 38.31 [12] => 47.10 [13] => 50.13 [14] => 45.12 [15] => 50.08 [16] => 43.62 [17] => 54.98 [18] => 52.93 [19] => 52.42 ) [Other Long-Term Assets_pct] => Array ( [0] => 0.32 [1] => 0.00 [2] => -0.04 [3] => 0.00 [4] => 4.08 [5] => 0.00 [6] => -0.00 [7] => 3.98 [8] => 2.38 [9] => 3.57 [10] => 5.33 [11] => 3.79 [12] => 3.40 [13] => 3.45 [14] => 3.80 [15] => 4.13 [16] => 4.20 [17] => 3.35 [18] => 3.94 [19] => 2.74 ) [Accts Payable_pct] => Array ( [0] => 8.75 [1] => 10.23 [2] => 7.52 [3] => 7.07 [4] => 6.02 [5] => 3.73 [6] => 5.27 [7] => 14.95 [8] => 16.12 [9] => 12.27 [10] => 14.42 [11] => 14.40 [12] => 14.27 [13] => 13.63 [14] => 15.85 [15] => 11.91 [16] => 11.69 [17] => 9.27 [18] => 11.79 [19] => 11.79 ) [Short-Term Debt_pct] => Array ( [0] => 9.54 [1] => 3.10 [2] => 2.42 [3] => 2.21 [4] => 4.11 [5] => 2.74 [6] => 1.94 [7] => 1.52 [8] => 0.15 [9] => 4.09 [10] => 0.86 [11] => 6.54 [12] => 1.05 [13] => 1.02 [14] => 0.71 [15] => 0.49 [16] => 0.57 [17] => 0.49 [18] => 0.33 [19] => 0.65 ) [Other Current Liab._pct] => Array ( [0] => 32.08 [1] => 33.85 [2] => 28.13 [3] => 25.53 [4] => 17.74 [5] => 15.96 [6] => 15.33 [7] => 0.41 [8] => 0.02 [9] => 0.15 [10] => 0.71 [11] => 0.79 [12] => 0.22 [13] => 0.63 [14] => 0.15 [15] => 0.32 [16] => 0.28 [17] => 2.62 [18] => 0.16 [19] => 0.07 ) [Total Current Liabilities_pct] => Array ( [0] => 50.37 [1] => 47.19 [2] => 38.07 [3] => 34.82 [4] => 27.87 [5] => 22.42 [6] => 22.54 [7] => 16.89 [8] => 16.29 [9] => 16.52 [10] => 15.99 [11] => 21.73 [12] => 15.54 [13] => 15.28 [14] => 16.71 [15] => 12.71 [16] => 12.54 [17] => 12.38 [18] => 12.28 [19] => 12.51 ) [Long-Term Debt_pct] => Array ( [0] => 19.31 [1] => 15.73 [2] => 10.48 [3] => 8.01 [4] => 19.11 [5] => 25.82 [6] => 22.80 [7] => 18.24 [8] => 17.89 [9] => 30.82 [10] => 26.63 [11] => 15.75 [12] => 21.88 [13] => 22.31 [14] => 20.20 [15] => 22.48 [16] => 23.15 [17] => 30.19 [18] => 25.97 [19] => 20.47 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => -0.00 [4] => 2.30 [5] => 2.18 [6] => 2.01 [7] => 2.30 [8] => 3.75 [9] => 3.46 [10] => 8.09 [11] => 6.85 [12] => 7.71 [13] => 7.39 [14] => 9.70 [15] => 10.67 [16] => 9.72 [17] => 11.17 [18] => 11.84 [19] => 9.58 ) [Total Liabilities_pct] => Array ( [0] => 69.68 [1] => 62.92 [2] => 48.55 [3] => 42.82 [4] => 49.28 [5] => 50.43 [6] => 47.36 [7] => 37.43 [8] => 37.92 [9] => 50.80 [10] => 50.71 [11] => 44.33 [12] => 45.14 [13] => 44.98 [14] => 46.60 [15] => 45.86 [16] => 45.40 [17] => 53.74 [18] => 50.10 [19] => 42.56 ) [netcash] => Array ( [0] => -10.7 [1] => -8.72 [2] => -5.18 [3] => -3.88 [4] => -10.27 [5] => -8.34 [6] => -9.98 [7] => -4.31 [8] => -9.34 [9] => -12.49 [10] => -20.87 [11] => -12.38 [12] => -21.19 [13] => -29.84 [14] => -24.8 [15] => -29.71 [16] => -24.86 [17] => -53.27 [18] => -47.16 [19] => -38.54 ) [NCAV] => Array ( [0] => -5.88 [1] => -3.78 [2] => -0.79 [3] => 0.53 [4] => -4.96 [5] => -3.37 [6] => -4.27 [7] => 0.8 [8] => -4.75 [9] => -7.16 [10] => -13.43 [11] => -5.37 [12] => -11.71 [13] => -16.89 [14] => -12.71 [15] => -18.07 [16] => -12.43 [17] => -37.57 [18] => -31.09 [19] => -22.08 ) [NCAV_real] => Array ( [0] => -2.36 [1] => 0.01 [2] => 2.62 [3] => 4 [4] => -0.72 [5] => 0.79 [6] => 0.22 [7] => 5.02 [8] => -0.11 [9] => -2.48 [10] => -7.12 [11] => 0.52 [12] => -4.48 [13] => -7.29 [14] => -4 [15] => -8.89 [16] => -3.25 [17] => -25.37 [18] => -18.82 [19] => -9.46 ) [Book Value Per Share] => Array ( [0] => 4.96 [1] => 6.09 [2] => 8.38 [3] => 9.43 [4] => 11.09 [5] => 12.7 [6] => 14.34 [7] => 16.87 [8] => 17.06 [9] => 18.73 [10] => 21.63 [11] => 24.53 [12] => 27.79 [13] => 43.46 [14] => 34.63 [15] => 42.09 [16] => 46.66 [17] => 51.06 [18] => 52.17 [19] => 59.71 ) [Tangibles_book_per_share] => Array ( [0] => 1.6 [1] => 3.59 [2] => 5.76 [3] => 7.33 [4] => 5.48 [5] => 5.84 [6] => 5.24 [7] => 10.34 [8] => 5.4 [9] => 4.45 [10] => 2.03 [11] => 7.65 [12] => 3.93 [13] => 3.86 [14] => 5.37 [15] => 3.16 [16] => 9.38 [17] => -9.63 [18] => -3.16 [19] => 5.22 ) [deb2equity] => Array ( [0] => 0.951 [1] => 0.508 [2] => 0.251 [3] => 0.179 [4] => 0.458 [5] => 0.576 [6] => 0.47 [7] => 0.316 [8] => 0.291 [9] => 0.71 [10] => 0.558 [11] => 0.4 [12] => 0.418 [13] => 0.424 [14] => 0.391 [15] => 0.424 [16] => 0.434 [17] => 0.663 [18] => 0.527 [19] => 0.368 ) [debt2rev_totaldebt] => Array ( [0] => 62.3 [1] => 42.5 [2] => 35.7 [3] => 29.6 [4] => 89.9 [5] => 129.4 [6] => 117.351 [7] => 110.656 [8] => 102.992 [9] => 279.577 [10] => 257.064 [11] => 248.647 [12] => 295.92 [13] => 475.802 [14] => 401.807 [15] => 531.463 [16] => 613.598 [17] => 1036.623 [18] => 848.67 [19] => 689.138 ) [debt2rev] => Array ( [0] => 0.212 [1] => 0.121 [2] => 0.101 [3] => 0.076 [4] => 0.198 [5] => 0.281 [6] => 0.315 [7] => 0.257 [8] => 0.237 [9] => 0.509 [10] => 0.419 [11] => 0.298 [12] => 0.321 [13] => 0.394 [14] => 0.271 [15] => 0.378 [16] => 0.402 [17] => 0.603 [18] => 0.426 [19] => 0.35 ) [cogs2rev] => Array ( [0] => 0.55 [1] => 0.55 [2] => 0.56 [3] => 0.58 [4] => 0.58 [5] => 0.58 [6] => 0.62 [7] => 0.63 [8] => 0.67 [9] => 0.69 [10] => 0.68 [11] => 0.69 [12] => 0.69 [13] => 0.69 [14] => 0.67 [15] => 0.68 [16] => 0.66 [17] => 0.66 [18] => 0.64 [19] => 0.63 ) [inventory2rev] => Array ( [0] => 0.108 [1] => 0.114 [2] => 0.129 [3] => 0.137 [4] => 0.158 [5] => 0.155 [6] => 0.199 [7] => 0.205 [8] => 0.164 [9] => 0.139 [10] => 0.194 [11] => 0.156 [12] => 0.202 [13] => 0.214 [14] => 0.177 [15] => 0.196 [16] => 0.172 [17] => 0.234 [18] => 0.206 [19] => 0.227 ) [ar2asset] => Array ( [0] => 0.295 [1] => 0.283 [2] => 0.25 [3] => 0.233 [4] => 0.2 [5] => 0.154 [6] => 0.176 [7] => 0.148 [8] => 0.139 [9] => 0.123 [10] => 0.141 [11] => 0.134 [12] => 0.153 [13] => 0.134 [14] => 0.158 [15] => 0.12 [16] => 0.126 [17] => 0.11 [18] => 0.12 [19] => 0.12 ) [cash2asset] => Array ( [0] => 0.042 [1] => 0.098 [2] => 0.168 [3] => 0.193 [4] => 0.023 [5] => 0.179 [6] => 0.107 [7] => 0.214 [8] => 0.039 [9] => 0.18 [10] => 0.032 [11] => 0.162 [12] => 0.033 [13] => 0.072 [14] => 0.084 [15] => 0.076 [16] => 0.163 [17] => 0.055 [18] => 0.05 [19] => 0.055 ) [equity2asset] => Array ( [0] => 0.303 [1] => 0.371 [2] => 0.514 [3] => 0.572 [4] => 0.507 [5] => 0.496 [6] => 0.526 [7] => 0.626 [8] => 0.621 [9] => 0.492 [10] => 0.493 [11] => 0.557 [12] => 0.549 [13] => 0.55 [14] => 0.534 [15] => 0.541 [16] => 0.546 [17] => 0.463 [18] => 0.499 [19] => 0.574 ) [equity2liab_tangbile] => Array ( [0] => 0.14 [1] => 0.348 [2] => 0.729 [3] => 1.037 [4] => 0.509 [5] => 0.452 [6] => 0.406 [7] => 1.025 [8] => 0.519 [9] => 0.23 [10] => 0.091 [11] => 0.392 [12] => 0.172 [13] => 0.109 [14] => 0.178 [15] => 0.089 [16] => 0.242 [17] => 0 [18] => 0 [19] => 0.118 ) [ppe2asset] => Array ( [0] => 0.239 [1] => 0.218 [2] => 0.193 [3] => 0.202 [4] => 0.243 [5] => 0.197 [6] => 0.184 [7] => 0.158 [8] => 0.177 [9] => 0.146 [10] => 0.155 [11] => 0.124 [12] => 0.132 [13] => 0.107 [14] => 0.106 [15] => 0.114 [16] => 0.106 [17] => 0.109 [18] => 0.11 [19] => 0.114 ) [interest2rev] => Array ( [0] => -2.041 [1] => -1.591 [2] => -1.219 [3] => -0.921 [4] => -0.837 [5] => -1.952 [6] => -2.181 [7] => -1.778 [8] => -1.638 [9] => -2.184 [10] => -2.825 [11] => -2.174 [12] => -2.313 [13] => -2.924 [14] => -2.017 [15] => -2.038 [16] => -2.174 [17] => -2.341 [18] => -2.321 [19] => -2.014 ) [std2asset] => Array ( [0] => 0.504 [1] => 0.472 [2] => 0.381 [3] => 0.348 [4] => 0.279 [5] => 0.224 [6] => 0.225 [7] => 0.169 [8] => 0.163 [9] => 0.165 [10] => 0.16 [11] => 0.217 [12] => 0.155 [13] => 0.153 [14] => 0.167 [15] => 0.127 [16] => 0.125 [17] => 0.124 [18] => 0.123 [19] => 0.125 ) [ltd2asset] => Array ( [0] => 0.193 [1] => 0.157 [2] => 0.105 [3] => 0.08 [4] => 0.191 [5] => 0.258 [6] => 0.228 [7] => 0.182 [8] => 0.179 [9] => 0.308 [10] => 0.266 [11] => 0.158 [12] => 0.219 [13] => 0.223 [14] => 0.202 [15] => 0.225 [16] => 0.231 [17] => 0.302 [18] => 0.26 [19] => 0.205 ) [turnover] => Array ( [0] => 1.361 [1] => 1.559 [2] => 1.275 [3] => 1.349 [4] => 1.172 [5] => 1.017 [6] => 0.785 [7] => 0.77 [8] => 0.762 [9] => 0.686 [10] => 0.656 [11] => 0.749 [12] => 0.713 [13] => 0.592 [14] => 0.772 [15] => 0.608 [16] => 0.59 [17] => 0.508 [18] => 0.617 [19] => 0.604 ) [CF_Net Income] => Array ( [0] => 7.6 [1] => 17.4 [2] => 21.4 [3] => 25.3 [4] => 30.1 [5] => 29.9 [6] => 50.025 [7] => 50.378 [8] => -1.329 [9] => 22.835 [10] => 39.583 [11] => 58.026 [12] => 55.615 [13] => 92.284 [14] => 120.533 [15] => 120.015 [16] => 142.126 [17] => 133.497 [18] => 113.575 [19] => 166.464 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => -1.79 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -1.32 [8] => 0 [9] => -0.11 [10] => -0.07 [11] => -1.95 [12] => -0.07 [13] => -2.13 [14] => -0.06 [15] => -0.03 [16] => -0.1 [17] => -0.1 [18] => -0.07 [19] => -0.14 ) [grahamnumber] => Array ( [0] => 4.54 [1] => 10.11 [2] => 12.78 [3] => 15.41 [4] => 14.48 [5] => 14.9 [6] => 14.15 [7] => 21.85 [8] => 13.53 [9] => 11.58 [10] => 7.94 [11] => 18.63 [12] => 13.64 [13] => 17.19 [14] => 21.5 [15] => 15.88 [16] => 30.13 [17] => 0 [18] => 0 [19] => 25.05 ) [CF_DDA] => Array ( [0] => 16.4 [1] => 16.6 [2] => 16.3 [3] => 17.4 [4] => 18.3 [5] => 20.8 [6] => 21.709 [7] => 24.109 [8] => 17.563 [9] => 26.215 [10] => 31.145 [11] => 35.308 [12] => 42.833 [13] => 55.82 [14] => 66.299 [15] => 71.511 [16] => 72.117 [17] => 84.658 [18] => 107.792 [19] => 112.132 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow from Operations] => Array ( [0] => 23.7 [1] => 32.6 [2] => 32.4 [3] => 34.5 [4] => 35.1 [5] => 39.2 [6] => 40.807 [7] => 30.298 [8] => 52.956 [9] => 65.788 [10] => 63.327 [11] => 76.412 [12] => 36.676 [13] => 121.724 [14] => 118.893 [15] => 156.669 [16] => 179.801 [17] => 192.429 [18] => 194.171 [19] => 250.772 ) [Cash Flow from Others] => Array ( [0] => -0.2 [1] => -2.1 [2] => 2.3 [3] => -1.1 [4] => -0.1 [5] => -6.3 [6] => -23.732 [7] => -22.694 [8] => 32.655 [9] => 10.776 [10] => -12.499 [11] => -7.66 [12] => 5.685 [13] => 7.055 [14] => 12.529 [15] => -34.688 [16] => -14.966 [17] => -21.032 [18] => 37.867 [19] => 6.177 ) [Cash Flow_PPE] => Array ( [0] => -8.3 [1] => -7.7 [2] => -16.1 [3] => -15.6 [4] => -133.7 [5] => -7.5 [6] => -13.871 [7] => -15.481 [8] => -15.15 [9] => -6.884 [10] => -6.219 [11] => 2.276 [12] => -25.897 [13] => -27.392 [14] => -39.564 [15] => -58.095 [16] => 0.595 [17] => 9.453 [18] => 0 [19] => 0 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -45.998 [7] => -6.885 [8] => -124.649 [9] => -111.735 [10] => -138.811 [11] => -28.261 [12] => -190.344 [13] => -354.948 [14] => 9.425 [15] => -255.206 [16] => -0.768 [17] => -814.934 [18] => 0 [19] => -40.689 ) [Cash Flow_CPEX] => Array ( [0] => -11.3 [1] => -11.5 [2] => -17.2 [3] => -17.4 [4] => -143.1 [5] => -36.5 [6] => -15.489 [7] => -15.758 [8] => -15.709 [9] => -17.13 [10] => -22.126 [11] => -23.776 [12] => -26.54 [13] => -30.467 [14] => -40.665 [15] => -59.184 [16] => -45.54 [17] => -49.507 [18] => 0 [19] => 0 ) [Cash Flow from Investing] => Array ( [0] => -8.3 [1] => -7.7 [2] => -36.6 [3] => -15.6 [4] => -133.7 [5] => -33.4 [6] => -33.936 [7] => -22.366 [8] => -143.299 [9] => -132.452 [10] => -144.733 [11] => -91.451 [12] => -152.975 [13] => -382.34 [14] => -30.139 [15] => -250.357 [16] => -20.719 [17] => -869.021 [18] => -48.502 [19] => -93.721 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 38.4 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 66.736 [8] => 0 [9] => 2.424 [10] => 2.807 [11] => 113.217 [12] => 4.038 [13] => 196.887 [14] => 7.516 [15] => 3.137 [16] => 13.654 [17] => 13.253 [18] => 7.658 [19] => 22.854 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 38.4 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 66.736 [8] => 0 [9] => 2.424 [10] => 2.807 [11] => 113.217 [12] => 4.038 [13] => 196.887 [14] => 7.516 [15] => 3.137 [16] => 13.654 [17] => 13.253 [18] => 7.658 [19] => 22.854 ) [Net Issuance of Debt] => Array ( [0] => -12.1 [1] => -12.3 [2] => -9 [3] => -8.3 [4] => 51.5 [5] => 40.1 [6] => -10.577 [7] => -6.964 [8] => -8.306 [9] => 176.547 [10] => -25.307 [11] => -8.131 [12] => 34.533 [13] => 169.471 [14] => -72.223 [15] => 89.397 [16] => 62.903 [17] => 411.973 [18] => -193.145 [19] => -170.428 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends] => Array ( [0] => 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] => -0.554 [15] => -0.283 [16] => -0.234 [17] => -0.238 [18] => 0 [19] => -1.048 ) [Cash from Financing] => Array ( [0] => -9.5 [1] => -12.4 [2] => 29.3 [3] => -8.3 [4] => 51.5 [5] => 40.1 [6] => -10.577 [7] => 59.772 [8] => -8.306 [9] => 171.236 [10] => -22.768 [11] => 105.086 [12] => 39.116 [13] => 361.914 [14] => -63.278 [15] => 103.515 [16] => 84.26 [17] => 436.42 [18] => -167.82 [19] => -141.023 ) [Other Financing] => Array ( [0] => 2.6 [1] => -0.1 [2] => -0.1 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -7.735 [10] => -0.268 [11] => 0 [12] => 0.545 [13] => -4.444 [14] => 1.983 [15] => 11.264 [16] => 7.937 [17] => 11.432 [18] => 17.667 [19] => 7.599 ) [Net Change in Cash] => Array ( [0] => 5.8 [1] => 13 [2] => 24.3 [3] => 9.6 [4] => -47.1 [5] => 46.2 [6] => -4.159 [7] => 69.052 [8] => -97.429 [9] => 108.852 [10] => -101.884 [11] => 88.825 [12] => -75.666 [13] => 104.431 [14] => 13.576 [15] => 16.149 [16] => 245.326 [17] => -237.085 [18] => -24.36 [19] => 18.503 ) [NetChangeinCash_others] => Array ( [0] => -0.1 [1] => 0.5 [2] => -0.8 [3] => -1 [4] => -7.1054273576E-15 [5] => 0.3 [6] => -0.453 [7] => 1.348 [8] => 1.22 [9] => 4.28 [10] => 2.29 [11] => -1.222 [12] => 1.517 [13] => 3.133 [14] => -11.9 [15] => 6.322 [16] => 1.984 [17] => 3.087 [18] => -2.209 [19] => 2.475 ) [total_freecashflow] => Array ( [0] => 12.4 [1] => 21.1 [2] => 15.2 [3] => 17.1 [4] => -108 [5] => 2.7 [6] => 25.318 [7] => 14.54 [8] => 37.247 [9] => 48.658 [10] => 41.201 [11] => 52.636 [12] => 10.136 [13] => 91.257 [14] => 78.228 [15] => 97.485 [16] => 134.261 [17] => 142.922 [18] => 194.171 [19] => 250.772 ) [CF_Net Income_pct] => Array ( [0] => 32.07 [1] => 53.37 [2] => 66.05 [3] => 73.33 [4] => 85.75 [5] => 76.28 [6] => 122.59 [7] => 166.28 [8] => -2.51 [9] => 34.71 [10] => 62.51 [11] => 75.94 [12] => 151.64 [13] => 75.81 [14] => 101.38 [15] => 76.60 [16] => 79.05 [17] => 69.37 [18] => 58.49 [19] => 66.38 ) [CF_DDA_pct] => Array ( [0] => 16 [1] => 17 [2] => 16 [3] => 17 [4] => 18 [5] => 21 [6] => 22 [7] => 24 [8] => 18 [9] => 26 [10] => 31 [11] => 35 [12] => 43 [13] => 56 [14] => 66 [15] => 72 [16] => 72 [17] => 85 [18] => 108 [19] => 112 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -47.68 [1] => -35.28 [2] => -53.09 [3] => -50.43 [4] => -407.69 [5] => -93.11 [6] => -37.96 [7] => -52.01 [8] => -29.66 [9] => -26.04 [10] => -34.94 [11] => -31.12 [12] => -72.36 [13] => -25.03 [14] => -34.20 [15] => -37.78 [16] => -25.33 [17] => -25.73 [18] => 0.00 [19] => 0.00 ) [Cash Flow from Investing_pct] => Array ( [0] => -35.02 [1] => -23.62 [2] => -112.96 [3] => -45.22 [4] => -380.91 [5] => -85.20 [6] => -83.16 [7] => -73.82 [8] => -270.60 [9] => -201.33 [10] => -228.55 [11] => -119.68 [12] => -417.10 [13] => -314.10 [14] => -25.35 [15] => -159.80 [16] => -11.52 [17] => -451.61 [18] => -24.98 [19] => -37.37 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 118.52 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 220.27 [8] => 0.00 [9] => 3.68 [10] => 4.43 [11] => 148.17 [12] => 11.01 [13] => 161.75 [14] => 6.32 [15] => 2.00 [16] => 7.59 [17] => 6.89 [18] => 3.94 [19] => 9.11 ) [Net Issuance of Debt_pct] => Array ( [0] => -51.05 [1] => -37.73 [2] => -27.78 [3] => -24.06 [4] => 146.72 [5] => 102.30 [6] => -25.92 [7] => -22.99 [8] => -15.68 [9] => 268.36 [10] => -39.96 [11] => -10.64 [12] => 94.16 [13] => 139.23 [14] => -60.75 [15] => 57.06 [16] => 34.98 [17] => 214.09 [18] => -99.47 [19] => -67.96 ) [Dividends_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] => -0.47 [15] => -0.18 [16] => -0.13 [17] => -0.12 [18] => 0.00 [19] => -0.42 ) [Other Financing_pct] => Array ( [0] => -40.08 [1] => -38.04 [2] => 90.43 [3] => -24.06 [4] => 146.72 [5] => 102.30 [6] => -25.92 [7] => 197.28 [8] => -15.68 [9] => 260.28 [10] => -35.95 [11] => 137.53 [12] => 106.65 [13] => 297.32 [14] => -53.22 [15] => 66.07 [16] => 46.86 [17] => 226.80 [18] => -86.43 [19] => -56.24 ) [Cash from Financing_pct] => Array ( [0] => -51.05 [1] => -37.73 [2] => 90.74 [3] => -24.06 [4] => 146.72 [5] => 102.30 [6] => -25.92 [7] => 197.28 [8] => -15.68 [9] => 272.04 [10] => -35.53 [11] => 137.53 [12] => 105.17 [13] => 300.97 [14] => -54.89 [15] => 58.88 [16] => 42.45 [17] => 220.85 [18] => -95.53 [19] => -59.27 ) [Net Change in Cash_pct] => Array ( [0] => 24.47 [1] => 39.88 [2] => 75.00 [3] => 27.83 [4] => -134.19 [5] => 117.86 [6] => -10.19 [7] => 227.91 [8] => -183.98 [9] => 165.46 [10] => -160.89 [11] => 116.24 [12] => -206.31 [13] => 85.79 [14] => 11.42 [15] => 10.31 [16] => 136.44 [17] => -123.21 [18] => -12.55 [19] => 7.38 ) [total_freecashflow_pct] => Array ( [0] => 52.32 [1] => 64.72 [2] => 46.91 [3] => 49.57 [4] => -307.69 [5] => 6.89 [6] => 62.04 [7] => 47.99 [8] => 70.34 [9] => 73.96 [10] => 65.06 [11] => 68.88 [12] => 27.64 [13] => 74.97 [14] => 65.80 [15] => 62.22 [16] => 74.67 [17] => 74.27 [18] => 100.00 [19] => 100.00 ) [per share rev] => Array ( [0] => 22.24 [1] => 25.58 [2] => 20.77 [3] => 22.26 [4] => 25.64 [5] => 26.06 [6] => 21.44 [7] => 21.94 [8] => 68.7 [9] => 25.97 [10] => 28.49 [11] => 33.02 [12] => 35.58 [13] => 46.04 [14] => 49.59 [15] => 46.99 [16] => 50.09 [17] => 55.14 [18] => 63.69 [19] => 62.06 ) [per share eps] => Array ( [0] => 0.575 [1] => 1.265 [2] => 1.26 [3] => 1.44 [4] => 1.7 [5] => 1.69 [6] => 1.85 [7] => 1.62 [8] => -0.21 [9] => 1.08 [10] => 1.84 [11] => 2.29 [12] => 2.15 [13] => 3.52 [14] => 4.03 [15] => 4 [16] => 4.66 [17] => 4.27 [18] => 3.6 [19] => 5.19 ) [eps_nri] => Array ( [0] => 0.58 [1] => 1.27 [2] => 1.26 [3] => 1.44 [4] => 1.7 [5] => 1.69 [6] => 1.68 [7] => 2.13 [8] => 1.35 [9] => 1.33 [10] => 1.37 [11] => 2.02 [12] => 2.08 [13] => 3.34 [14] => 3.8 [15] => 3.52 [16] => 4.27 [17] => 4.27 [18] => 3.6 [19] => 5.23 ) [per share_freecashflow] => Array ( [0] => 0.94 [1] => 1.53 [2] => 0.89 [3] => 0.97 [4] => -6.1 [5] => 0.15 [6] => 1.46 [7] => 0.74 [8] => 5.89 [9] => 2.3 [10] => 1.91 [11] => 2.08 [12] => 0.39 [13] => 3.48 [14] => 2.62 [15] => 3.25 [16] => 4.41 [17] => 4.59 [18] => 6.21 [19] => 7.9 ) [ROE] => Array ( [0] => 11.6 [1] => 20.79 [2] => 15.04 [3] => 15.27 [4] => 15.33 [5] => 13.31 [6] => 13.05 [7] => 9.27 [8] => -0.37 [9] => 5.8 [10] => 8.59 [11] => 9.35 [12] => 7.86 [13] => 8.23 [14] => 11.74 [15] => 9.56 [16] => 10.05 [17] => 8.51 [18] => 6.99 [19] => 8.79 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ROA] => Array ( [0] => 3.52 [1] => 7.71 [2] => 7.74 [3] => 8.73 [4] => 7.77 [5] => 6.6 [6] => 6.87 [7] => 5.8 [8] => -0.23 [9] => 2.85 [10] => 4.23 [11] => 5.2 [12] => 4.31 [13] => 4.53 [14] => 6.27 [15] => 5.18 [16] => 5.48 [17] => 3.94 [18] => 3.49 [19] => 5.05 ) [ROC_capital] => Array ( [0] => 185.7 [1] => 207.7 [2] => 250.2 [3] => 270.3 [4] => 291.9 [5] => 352.4 [6] => 336.288 [7] => 424.699 [8] => 356.168 [9] => 507.534 [10] => 509.646 [11] => 692.032 [12] => 680.666 [13] => 996.799 [14] => 1033.431 [15] => 1125.755 [16] => 1415.399 [17] => 1486.776 [18] => 1469.081 [19] => 1537.594 ) [ROC] => Array ( [0] => 4.09 [1] => 8.38 [2] => 8.55 [3] => 9.36 [4] => 10.31 [5] => 8.48 [6] => 9.69 [7] => 7.64 [8] => -0.37 [9] => 4.5 [10] => 7.77 [11] => 8.38 [12] => 8.17 [13] => 9.26 [14] => 11.66 [15] => 10.64 [16] => 10.03 [17] => 8.95 [18] => 7.66 [19] => 10.71 ) [ROC_JOEL_capital] => Array ( [0] => 73.6 [1] => 69.8 [2] => 87.3 [3] => 102.3 [4] => 171.2 [5] => 161.7 [6] => 167.322 [7] => 196.068 [8] => 200.579 [9] => 228.154 [10] => 296.698 [11] => 295.387 [12] => 409.156 [13] => 508.824 [14] => 513.587 [15] => 600.12 [16] => 618.484 [17] => 820.928 [18] => 845.683 [19] => 896.921 ) [ROC_JOEL] => Array ( [0] => 20.11 [1] => 44.41 [2] => 39.4 [3] => 38.42 [4] => 28.74 [5] => 27.46 [6] => 29.07 [7] => 33.66 [8] => 23.46 [9] => 21.53 [10] => 16.99 [11] => 27.86 [12] => 22.3 [13] => 28.26 [14] => 31.96 [15] => 24.23 [16] => 30.43 [17] => 24.11 [18] => 22.38 [19] => 26.53 ) [ROC_JOEL_new] => Array ( [0] => 18.02 [1] => 36.73 [2] => 34.69 [3] => 34.22 [4] => 28.21 [5] => 29.82 [6] => 28.73 [7] => 34.34 [8] => 21.98 [9] => 15.7 [10] => 14.32 [11] => 20.52 [12] => 20.29 [13] => 25.61 [14] => 28.99 [15] => 21.93 [16] => 27.05 [17] => 21.91 [18] => 20.08 [19] => 23.86 ) [grossmargin] => Array ( [0] => 44.9 [1] => 44.81 [2] => 43.68 [3] => 42.25 [4] => 41.88 [5] => 42.39 [6] => 38.39 [7] => 37.44 [8] => 32.56 [9] => 31.36 [10] => 31.78 [11] => 31.36 [12] => 31.18 [13] => 30.91 [14] => 33.06 [15] => 32.21 [16] => 33.81 [17] => 34.33 [18] => 36.09 [19] => 36.86 ) [pretaxmargin] => Array ( [0] => 3.03 [1] => 7.53 [2] => 9.1 [3] => 9.74 [4] => 10.35 [5] => 10 [6] => 12.16 [7] => 15.56 [8] => 9.6 [9] => 5.13 [10] => 4.79 [11] => 6.11 [12] => 7.65 [13] => 9.15 [14] => 9.47 [15] => 8.41 [16] => 10.14 [17] => 9.22 [18] => 7.2 [19] => 10.04 ) [operatingmargin] => Array ( [0] => 5.03 [1] => 8.81 [2] => 9.75 [3] => 10.05 [4] => 10.84 [5] => 9.63 [6] => 13.05 [7] => 15.32 [8] => 10.82 [9] => 8.94 [10] => 8.22 [11] => 9.85 [12] => 9.91 [13] => 11.91 [14] => 11.07 [15] => 10.33 [16] => 12.33 [17] => 11.52 [18] => 9.5 [19] => 12.08 ) [netmargin] => Array ( [0] => 2.59 [1] => 4.94 [2] => 6.07 [3] => 6.47 [4] => 6.63 [5] => 6.49 [6] => 8.75 [7] => 7.53 [8] => -0.31 [9] => 4.16 [10] => 6.45 [11] => 6.95 [12] => 6.04 [13] => 7.65 [14] => 8.13 [15] => 8.51 [16] => 9.3 [17] => 7.74 [18] => 5.65 [19] => 8.36 ) [pettm] => Array ( [0] => 10.760 [1] => 9.110 [2] => 9.330 [3] => 12.610 [4] => 11.760 [5] => 8.140 [6] => 12.040 [7] => 8.800 [8] => 0.000 [9] => 20.550 [10] => 17.060 [11] => 16.350 [12] => 17.620 [13] => 15.550 [14] => 8.960 [15] => 10.550 [16] => 13.020 [17] => 13.080 [18] => 16.110 [19] => 15.470 ) [penri] => Array ( [0] => 0.00 [1] => 9.10 [2] => 9.35 [3] => 12.63 [4] => 11.76 [5] => 8.14 [6] => 12.06 [7] => 7.31 [8] => 16.21 [9] => 16.65 [10] => 23.07 [11] => 18.73 [12] => 17.62 [13] => 15.56 [14] => 9.41 [15] => 11.96 [16] => 14.22 [17] => 13.09 [18] => 16.10 [19] => 15.36 ) [pe] => Array ( [0] => 10.760 [1] => 9.110 [2] => 9.330 [3] => 12.610 [4] => 11.760 [5] => 8.140 [6] => 12.040 [7] => 8.800 [8] => 0.000 [9] => 20.550 [10] => 17.060 [11] => 16.350 [12] => 17.620 [13] => 15.550 [14] => 8.960 [15] => 10.550 [16] => 13.020 [17] => 13.080 [18] => 16.110 [19] => 15.470 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 4.570 [7] => 1.560 [8] => 3.370 [9] => 4.980 [10] => 17.650 [11] => 4.900 [12] => 9.640 [13] => 14.570 [14] => 6.750 [15] => 13.330 [16] => 6.420 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 12.12 [6] => 13.28 [7] => 17.69 [8] => 0 [9] => 0 [10] => 0 [11] => 13.27 [12] => 16.86 [13] => 67.87 [14] => 94.29 [15] => 64.03 [16] => 60.56 [17] => 34.2 [18] => 19.84 [19] => 41.24 ) [pfcf] => Array ( [0] => 7.030 [1] => 7.610 [2] => 13.750 [3] => 18.560 [4] => 0.000 [5] => 91.670 [6] => 14.680 [7] => 20.180 [8] => 10.250 [9] => 9.670 [10] => 16.460 [11] => 18.190 [12] => 96.670 [13] => 15.650 [14] => 13.810 [15] => 12.960 [16] => 13.740 [17] => 12.210 [18] => 11.630 [19] => 11.950 ) [ps] => Array ( [0] => 0.280 [1] => 0.450 [2] => 0.550 [3] => 0.820 [4] => 0.780 [5] => 0.530 [6] => 1.050 [7] => 0.570 [8] => 0.840 [9] => 0.870 [10] => 1.100 [11] => 1.140 [12] => 1.060 [13] => 1.190 [14] => 0.720 [15] => 0.900 [16] => 1.210 [17] => 1.010 [18] => 0.900 [19] => 1.290 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.312 [6] => -1.14 [7] => -0.622 [8] => -0.514 [9] => -0.134 [10] => 1.218 [11] => 2.216 [12] => 1.748 [13] => 1.664 [14] => 2.136 [15] => 2.098 [16] => 2.422 [17] => 3.114 [18] => 3.866 [19] => 4.262 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 7.170 [6] => 7.180 [7] => 9.560 [8] => -0.490 [9] => -7.370 [10] => -8.640 [11] => -1.700 [12] => 7.880 [13] => 19.280 [14] => 24.620 [15] => 18.190 [16] => 14.250 [17] => 8.010 [18] => 4.930 [19] => 7.900 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 5.520 [6] => -3.010 [7] => 7.050 [8] => -3.440 [9] => -8.210 [10] => -4.250 [11] => 5.680 [12] => 12.110 [13] => 23.440 [14] => 29.210 [15] => 24.000 [16] => 20.660 [17] => 12.380 [18] => 11.250 [19] => 14.320 ) [zscore] => Array ( [0] => 2.180 [1] => 3.150 [2] => 3.440 [3] => 4.230 [4] => 3.410 [5] => 2.850 [6] => 3.010 [7] => 3.040 [8] => 2.840 [9] => 2.240 [10] => 2.200 [11] => 2.720 [12] => 2.510 [13] => 2.350 [14] => 2.420 [15] => 2.150 [16] => 2.500 [17] => 1.830 [18] => 2.100 [19] => 2.650 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 6 [4] => 5 [5] => 5 [6] => 5 [7] => 5 [8] => 3 [9] => 6 [10] => 7 [11] => 6 [12] => 3 [13] => 6 [14] => 5 [15] => 5 [16] => 5 [17] => 5 [18] => 6 [19] => 8 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.700 [4] => -1.870 [5] => -2.870 [6] => -2.110 [7] => -2.420 [8] => -2.550 [9] => -2.710 [10] => -2.210 [11] => -2.390 [12] => -2.060 [13] => -2.280 [14] => -2.440 [15] => -2.550 [16] => -2.470 [17] => -2.410 [18] => -2.590 [19] => -2.580 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 1.13 [7] => 1.41 [8] => 1.40 [9] => 1.38 [10] => 1.40 [11] => 1.52 [12] => 1.53 [13] => 1.87 [14] => 2.65 [15] => 3.11 [16] => 3.56 [17] => 3.97 [18] => 4.24 [19] => 4.48 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 8.000 [6] => 12.370 [7] => 7.590 [8] => 12.390 [9] => 16.040 [10] => 22.520 [11] => 24.790 [12] => 24.690 [13] => 29.310 [14] => 13.580 [15] => 13.530 [16] => 16.970 [17] => 14.080 [18] => 13.640 [19] => 17.880 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 6.010 [6] => 8.960 [7] => 10.990 [8] => 12.760 [9] => 16.210 [10] => 29.830 [11] => 35.550 [12] => 38.380 [13] => 59.700 [14] => 54.060 [15] => 63.540 [16] => 72.440 [17] => 76.690 [18] => 81.160 [19] => 95.580 ) [medpsvalue] => Array ( [0] => 23.59 [1] => 28.06 [2] => 23.38 [3] => 24.45 [4] => 28.28 [5] => 28.67 [6] => 23.31 [7] => 26.31 [8] => 23.72 [9] => 27.89 [10] => 31.55 [11] => 36.36 [12] => 39.05 [13] => 50.71 [14] => 55.1 [15] => 51.71 [16] => 55.08 [17] => 60.65 [18] => 70.32 [19] => 68.24 ) [ev2rev] => Array ( [0] => 0.490 [1] => 0.500 [2] => 0.630 [3] => 0.740 [4] => 0.960 [5] => 0.640 [6] => 1.220 [7] => 0.580 [8] => 1.010 [9] => 1.090 [10] => 1.470 [11] => 1.220 [12] => 1.320 [13] => 1.610 [14] => 0.880 [15] => 1.140 [16] => 1.330 [17] => 1.500 [18] => 1.250 [19] => 1.540 ) [ev2ebitda] => Array ( [0] => 4.560 [1] => 3.580 [2] => 4.200 [3] => 4.890 [4] => 6.320 [5] => 3.850 [6] => 6.060 [7] => 2.910 [8] => 7.760 [9] => 9.060 [10] => 11.630 [11] => 9.790 [12] => 9.050 [13] => 9.630 [14] => 5.510 [15] => 7.370 [16] => 7.780 [17] => 9.080 [18] => 8.340 [19] => 8.680 ) [ev2ebit] => Array ( [0] => 9.540 [1] => 5.640 [2] => 6.420 [3] => 7.320 [4] => 8.840 [5] => 6.610 [6] => 9.360 [7] => 4.500 [8] => 11.560 [9] => 12.240 [10] => 17.980 [11] => 12.440 [12] => 13.340 [13] => 13.500 [14] => 7.920 [15] => 11.080 [16] => 10.760 [17] => 13.000 [18] => 13.110 [19] => 12.760 ) [earning_yield_greenblatt] => Array ( [0] => 10.48 [1] => 17.73 [2] => 15.58 [3] => 13.66 [4] => 11.31 [5] => 15.13 [6] => 10.68 [7] => 22.22 [8] => 8.65 [9] => 8.17 [10] => 5.56 [11] => 8.04 [12] => 7.5 [13] => 7.41 [14] => 12.63 [15] => 9.03 [16] => 9.29 [17] => 7.69 [18] => 7.63 [19] => 7.84 ) [p2medpsvalue] => Array ( [0] => 0.26 [1] => 0.41 [2] => 0.5 [3] => 0.74 [4] => 0.71 [5] => 0.48 [6] => 0.96 [7] => 0.51 [8] => 0.77 [9] => 0.79 [10] => 1 [11] => 1.04 [12] => 0.97 [13] => 1.08 [14] => 0.65 [15] => 0.81 [16] => 1.1 [17] => 0.92 [18] => 0.82 [19] => 1.17 ) [p2grahamnumber] => Array ( [0] => 1.36 [1] => 1.14 [2] => 0.91 [3] => 1.18 [4] => 1.38 [5] => 0.92 [6] => 1.58 [7] => 0.62 [8] => 1.34 [9] => 1.91 [10] => 3.98 [11] => 2.02 [12] => 2.76 [13] => 3.19 [14] => 1.68 [15] => 2.65 [16] => 2.01 [17] => 0 [18] => 0 [19] => 3.2 ) [p2tangible_book] => Array ( [0] => 3.87 [1] => 3.22 [2] => 2.03 [3] => 2.48 [4] => 3.65 [5] => 2.35 [6] => 4.26 [7] => 1.31 [8] => 3.36 [9] => 4.98 [10] => 15.57 [11] => 4.92 [12] => 9.59 [13] => 14.19 [14] => 6.71 [15] => 13.33 [16] => 6.44 [17] => 0 [18] => 0 [19] => 15.36 ) [pb] => Array ( [0] => 1.25 [1] => 1.9 [2] => 1.39 [3] => 1.93 [4] => 1.8 [5] => 1.08 [6] => 1.56 [7] => 0.8 [8] => 1.06 [9] => 1.18 [10] => 1.46 [11] => 1.53 [12] => 1.36 [13] => 1.26 [14] => 1.04 [15] => 1 [16] => 1.3 [17] => 1.09 [18] => 1.11 [19] => 1.34 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 294 [1] => 351.9 [2] => 352.8 [3] => 391 [4] => 453.9 [5] => 461 [6] => 372.551 [7] => 430.923 [8] => 434.809 [9] => 549.132 [10] => 613.61 [11] => 835.403 [12] => 920.447 [13] => 1207.033 [14] => 1483.172 [15] => 1407.459 [16] => 1526.601 [17] => 1717.985 [18] => 1992.318 [19] => 1969.754 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 16.4 [1] => 16.6 [2] => 16.3 [3] => 17.4 [4] => 18.3 [5] => 20.8 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 6 [1] => 5.6 [2] => 4.3 [3] => 3.6 [4] => 3.8 [5] => 9 [6] => 8.124 [7] => 7.663 [8] => 7.122 [9] => 11.991 [10] => 17.336 [11] => 18.159 [12] => 21.288 [13] => 35.299 [14] => 29.922 [15] => 28.689 [16] => 33.181 [17] => 40.216 [18] => 46.238 [19] => 39.667 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 25.9 [6] => 0 [7] => 0 [8] => 0 [9] => 12.797 [10] => 0 [11] => 62.656 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 9.1 [1] => 22.1 [2] => 46.4 [3] => 56 [4] => 8.9 [5] => 55 [6] => 50.888 [7] => 119.94 [8] => 22.511 [9] => 131.363 [10] => 29.479 [11] => 118.304 [12] => 42.638 [13] => 147.069 [14] => 160.645 [15] => 176.794 [16] => 422.12 [17] => 185.035 [18] => 160.675 [19] => 179.178 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 47.2 [1] => 56.3 [2] => 63.2 [3] => 70.9 [4] => 107.4 [5] => 117.9 [6] => 94.319 [7] => 133.21 [8] => 125.823 [9] => 153.499 [10] => 210.835 [11] => 281.694 [12] => 271.591 [13] => 378.72 [14] => 386.621 [15] => 436.698 [16] => 436.053 [17] => 594.812 [18] => 613.84 [19] => 611.619 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 18.9 [1] => 23.1 [2] => 20.8 [3] => 20.5 [4] => 23.3 [5] => 16.9 [6] => 25.014 [7] => 83.717 [8] => 92.044 [9] => 98.264 [10] => 134.905 [11] => 160.568 [12] => 184.112 [13] => 277.853 [14] => 304.671 [15] => 275.64 [16] => 302.596 [17] => 313.245 [18] => 380.611 [19] => 384.506 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 20.6 [1] => 7 [2] => 6.7 [3] => 6.4 [4] => 15.9 [5] => 12.4 [6] => 9.179 [7] => 8.531 [8] => 0.859 [9] => 32.785 [10] => 8.008 [11] => 72.965 [12] => 13.613 [13] => 20.8 [14] => 13.559 [15] => 11.305 [16] => 14.626 [17] => 16.595 [18] => 10.61 [19] => 21.279 ) [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] => 1.573 [14] => 2.889 [15] => 7.294 [16] => 7.155 [17] => 70.333 [18] => 5.125 [19] => 2.307 ) [BS_other_liabilities_Insurance] => Array ( [0] => 69.3 [1] => 76.4 [2] => 77.8 [3] => 74 [4] => 77.6 [5] => 82.2 [6] => 82.279 [7] => 15.14 [8] => 21.478 [9] => 28.917 [10] => 82.351 [11] => 85.169 [12] => 102.43 [13] => 162.005 [14] => 186.394 [15] => 246.829 [16] => 251.593 [17] => 395.55 [18] => 382.23 [19] => 312.556 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -6 [1] => -5.6 [2] => -4.3 [3] => -3.6 [4] => -3.8 [5] => -9 [6] => -5.919 [7] => -4.356 [8] => -5.308 [9] => -11.123 [10] => -15.372 [11] => -14.102 [12] => -18.713 [13] => -32.206 [14] => -25.548 [15] => -27.055 [16] => -32.221 [17] => -38.601 [18] => -45.773 [19] => -39.128 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -117.2 [1] => -126.7 [2] => -119.7 [3] => -125.9 [4] => -140.9 [5] => -127 [6] => -103.677 [7] => -105.212 [8] => -96.649 [9] => -131.516 [10] => -149.891 [11] => -172.734 [12] => -194.901 [13] => -255.646 [14] => -305.581 [15] => -306.994 [16] => -330.407 [17] => -388.812 [18] => -490.679 [19] => -503.279 ) [BS_MoneyMarket] => Array ( [0] => -9.1 [1] => -22.1 [2] => -46.4 [3] => -56 [4] => -8.9 [5] => -55 [6] => -50.888 [7] => -119.94 [8] => -22.511 [9] => -131.363 [10] => -29.479 [11] => -118.304 [12] => -42.638 [13] => -147.069 [14] => -160.645 [15] => -176.794 [16] => -422.12 [17] => -185.035 [18] => -160.675 [19] => -179.178 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 56.3 [1] => 78.4 [2] => 109.6 [3] => 126.9 [4] => 116.3 [5] => 172.9 [6] => 145.207 [7] => 253.15 [8] => 148.334 [9] => 284.862 [10] => 240.314 [11] => 399.998 [12] => 314.229 [13] => 525.789 [14] => 547.266 [15] => 613.492 [16] => 858.173 [17] => 779.847 [18] => 774.515 [19] => 790.797 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 69.3 [1] => 76.4 [2] => 77.8 [3] => 74 [4] => 77.6 [5] => 82.2 [6] => 82.279 [7] => 15.14 [8] => 21.478 [9] => 28.917 [10] => 82.351 [11] => 85.169 [12] => 102.43 [13] => 163.578 [14] => 189.283 [15] => 254.123 [16] => 258.748 [17] => 465.883 [18] => 387.355 [19] => 314.863 ) [cash2debt] => Array ( [0] => 0.146 [1] => 0.52 [2] => 1.3 [3] => 1.892 [4] => 0.099 [5] => 0.625 [6] => 0.434 [7] => 1.084 [8] => 0.219 [9] => 0.516 [10] => 0.115 [11] => 0.728 [12] => 0.144 [13] => 0.309 [14] => 0.4 [15] => 0.333 [16] => 0.688 [17] => 0.178 [18] => 0.189 [19] => 0.26 ) [interest_coverage] => Array ( [0] => 2.47 [1] => 5.54 [2] => 8 [3] => 10.92 [4] => 12.95 [5] => 4.93 [6] => 5.99 [7] => 8.61 [8] => 6.61 [9] => 4.1 [10] => 2.91 [11] => 4.53 [12] => 4.29 [13] => 4.07 [14] => 5.49 [15] => 5.07 [16] => 5.67 [17] => 4.92 [18] => 4.09 [19] => 6 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -0.022 [11] => -0.335 [12] => -0.865 [13] => -0.153 [14] => 0 [15] => -0.217 [16] => -0.206 [17] => -0.457 [18] => -1.04 [19] => -1.73 ) [TaxProvision] => Array ( [0] => -1.3 [1] => -9.1 [2] => -10.7 [3] => -12.8 [4] => -16.9 [5] => -16.2 [6] => -15.764 [7] => -24.428 [8] => -10.461 [9] => -12.458 [10] => -9.592 [11] => -16.301 [12] => -15.91 [13] => -22.565 [14] => -26.563 [15] => -12.549 [16] => -24.504 [17] => -24.938 [18] => -29.958 [19] => -30.085 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 52.169 [19] => 3.454 ) [Net Income (Continuing Operations)] => Array ( [0] => 7.6 [1] => 17.4 [2] => 21.4 [3] => 25.3 [4] => 30.1 [5] => 29.9 [6] => 29.544 [7] => 42.639 [8] => 31.284 [9] => 28.147 [10] => 29.375 [11] => 51.034 [12] => 53.611 [13] => 87.762 [14] => 113.509 [15] => 105.568 [16] => 130.245 [17] => 133.544 [18] => 113.575 [19] => 167.764 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.043 [7] => -9.78 [8] => -25.039 [9] => -5.312 [10] => 10.208 [11] => 6.992 [12] => 2.004 [13] => 4.522 [14] => 7.024 [15] => 14.23 [16] => 11.881 [17] => -0.047 [18] => 0 [19] => -1.3 ) [eps_diluated] => Array ( [0] => 0.575 [1] => 1.265 [2] => 1.26 [3] => 1.44 [4] => 1.7 [5] => 1.69 [6] => 1.85 [7] => 1.62 [8] => -0.21 [9] => 1.08 [10] => 1.84 [11] => 2.29 [12] => 2.15 [13] => 3.52 [14] => 4.03 [15] => 4 [16] => 4.66 [17] => 4.27 [18] => 3.6 [19] => 5.19 ) [eps_basic] => Array ( [0] => 0.575 [1] => 1.265 [2] => 1.32 [3] => 1.48 [4] => 1.74 [5] => 1.72 [6] => 1.88 [7] => 1.65 [8] => -0.064 [9] => 1.086 [10] => 1.87 [11] => 2.33 [12] => 2.19 [13] => 3.57 [14] => 4.08 [15] => 4.03 [16] => 4.73 [17] => 4.36 [18] => 3.66 [19] => 5.28 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 41.332 [8] => 36.152 [9] => 38.678 [10] => 58.736 [11] => 64.377 [12] => 89.48 [13] => 111.998 [14] => 110.984 [15] => 113.521 [16] => 109.595 [17] => 130.444 [18] => 146.39 [19] => 165.231 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 30.464 [8] => 24.931 [9] => 26.855 [10] => 43.326 [11] => 45.798 [12] => 66.333 [13] => 99.103 [14] => 89.936 [15] => 82.952 [16] => 73.336 [17] => 168.934 [18] => 155.617 [19] => 169.165 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 16.472 [8] => 10.222 [9] => 10.812 [10] => 16.992 [11] => 20.294 [12] => 30.033 [13] => 47.075 [14] => 45.403 [15] => 61.726 [16] => 53.186 [17] => 84.18 [18] => 88.623 [19] => 99.55 ) [OtherInventories] => Array ( [0] => 31.7 [1] => 40 [2] => 45.4 [3] => 53.4 [4] => 71.8 [5] => 71.4 [6] => 73.984 [7] => 0 [8] => 5.3290705182E-15 [9] => 1.7763568394E-15 [10] => 3.5527136788E-15 [11] => -3.5527136788E-15 [12] => 0 [13] => 0 [14] => 15.65 [15] => 17.083 [16] => 26.256 [17] => 18.99 [18] => 19.207 [19] => 13.717 ) [CashAndCashEquivalents] => Array ( [0] => 9.1 [1] => 22.1 [2] => 46.4 [3] => 56 [4] => 8.9 [5] => 55 [6] => 50.888 [7] => 119.94 [8] => 22.511 [9] => 131.363 [10] => 29.479 [11] => 118.304 [12] => 42.638 [13] => 147.069 [14] => 160.645 [15] => 176.794 [16] => 422.12 [17] => 185.035 [18] => 160.675 [19] => 179.178 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 25.9 [6] => 0 [7] => 0 [8] => 0 [9] => 12.797 [10] => 0 [11] => 62.656 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 13.092 [8] => 14.732 [9] => 15.589 [10] => 17.341 [11] => 15.869 [12] => 16.903 [13] => 23.986 [14] => 22.34 [15] => 23.656 [16] => 28.583 [17] => 34.029 [18] => 32.597 [19] => 32.785 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 64.811 [8] => 52.644 [9] => 59.995 [10] => 80.998 [11] => 79.219 [12] => 96.451 [13] => 127.018 [14] => 123.542 [15] => 179.758 [16] => 186.435 [17] => 225.6 [18] => 231.21 [19] => 247.885 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 127.717 [8] => 127.942 [9] => 151.297 [10] => 177.098 [11] => 187.022 [12] => 226.037 [13] => 267.784 [14] => 284.942 [15] => 312.414 [16] => 330.986 [17] => 410.291 [18] => 437.734 [19] => 487.191 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 205.62 [8] => 195.318 [9] => 226.881 [10] => 275.437 [11] => 282.11 [12] => 339.391 [13] => 418.788 [14] => 430.824 [15] => 515.828 [16] => 546.004 [17] => 669.92 [18] => 701.541 [19] => 767.861 ) [AccumulatedDepreciation] => Array ( [0] => -94.1 [1] => -97.4 [2] => -106.8 [3] => -117.2 [4] => -112 [5] => -103.9 [6] => -113.158 [7] => -117.349 [8] => -94.324 [9] => -109.791 [10] => -130.302 [11] => -143.896 [12] => -168.949 [13] => -201.367 [14] => -226.362 [15] => -252.577 [16] => -272.234 [17] => -301.504 [18] => -345.14 [19] => -396.664 ) [AccountsPayable] => Array ( [0] => 18.9 [1] => 23.1 [2] => 20.8 [3] => 20.5 [4] => 23.3 [5] => 16.9 [6] => 25.014 [7] => 22.111 [8] => 28.018 [9] => 23.273 [10] => 37.867 [11] => 41.453 [12] => 62.693 [13] => 90.257 [14] => 89.807 [15] => 82.304 [16] => 82.275 [17] => 119.888 [18] => 108.689 [19] => 123.597 ) [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] => 4.442 [15] => 1.669 [16] => 5.227 [17] => 1.918 [18] => 8.505 [19] => 13.884 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 61.606 [8] => 64.026 [9] => 74.991 [10] => 97.038 [11] => 119.115 [12] => 121.419 [13] => 187.596 [14] => 210.422 [15] => 191.667 [16] => 215.094 [17] => 191.439 [18] => 263.417 [19] => 247.025 ) [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] => 1.573 [14] => 2.889 [15] => 7.294 [16] => 7.155 [17] => 9.538 [18] => 5.125 [19] => 2.307 ) [LongTermDebt] => Array ( [0] => 41.7 [1] => 35.5 [2] => 29 [3] => 23.2 [4] => 74 [5] => 117 [6] => 108.172 [7] => 102.125 [8] => 102.133 [9] => 246.792 [10] => 249.056 [11] => 175.682 [12] => 282.307 [13] => 455.002 [14] => 388.248 [15] => 520.158 [16] => 598.972 [17] => 1020.028 [18] => 838.06 [19] => 667.859 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8.9 [5] => 9.9 [6] => 9.55 [7] => 12.854 [8] => 21.386 [9] => 27.325 [10] => 43.443 [11] => 46.421 [12] => 72.349 [13] => 110.938 [14] => 97.83 [15] => 130.456 [16] => 127.081 [17] => 238.709 [18] => 205.198 [19] => 193.119 ) [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] => 69.641 [15] => 93.615 [16] => 105.333 [17] => 107.877 [18] => 132.074 [19] => 68.102 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 7.6 [1] => 17.4 [2] => 21.4 [3] => 25.3 [4] => 30.1 [5] => 29.9 [6] => 50.025 [7] => 50.378 [8] => -1.329 [9] => 22.835 [10] => 39.583 [11] => 58.026 [12] => 55.615 [13] => 92.284 [14] => 120.533 [15] => 120.015 [16] => 142.126 [17] => 133.497 [18] => 113.575 [19] => 166.464 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInReceivables] => Array ( [0] => -17.9 [1] => 0.3 [2] => -4.3 [3] => -0.4 [4] => -2.3 [5] => 4.8 [6] => -12.377 [7] => 1.715 [8] => 5.544 [9] => -9.516 [10] => -9.032 [11] => -17.645 [12] => -16.511 [13] => -8.021 [14] => -54.602 [15] => 54.546 [16] => -39.164 [17] => 23.811 [18] => -22.381 [19] => 5.015 ) [ChangeInInventory] => Array ( [0] => 6.8 [1] => -9.5 [2] => -2.7 [3] => -8.9 [4] => -4.9 [5] => -2.6 [6] => -1.394 [7] => -12.848 [8] => 2.936 [9] => 6.322 [10] => -9.095 [11] => -11.636 [12] => -39.241 [13] => -12.072 [14] => -28.424 [15] => 6.054 [16] => 10.734 [17] => 0.015 [18] => -19.303 [19] => -28.317 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -1.301 [8] => -0.457 [9] => 0.117 [10] => -0.659 [11] => 1.702 [12] => -1.305 [13] => -0.929 [14] => -1.624 [15] => -3.89 [16] => 1.114 [17] => 0.667 [18] => -2.506 [19] => 3.604 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 4.3 [1] => 4.1 [2] => -2.4 [3] => 0.4 [4] => 0.2 [5] => -7.8 [6] => 6.773 [7] => -3.076 [8] => 5.049 [9] => -4.396 [10] => 2.6 [11] => 4.166 [12] => 8.106 [13] => 7.52 [14] => 28.146 [15] => -29.983 [16] => 15.552 [17] => -14.267 [18] => 5.539 [19] => 11.674 ) [ChangeInWorkingCapital] => Array ( [0] => 1.2 [1] => 3.7 [2] => -7.2 [3] => -11.9 [4] => -12.8 [5] => -5.7 [6] => -7.195 [7] => -21.495 [8] => 4.789 [9] => -3.273 [10] => 1.834 [11] => -4.761 [12] => -65.834 [13] => -18.003 [14] => -57.562 [15] => 11.299 [16] => -9.479 [17] => 7.651 [18] => -39.653 [19] => -9.582 ) [CF_DeferredTax] => Array ( [0] => -1.3 [1] => -3 [2] => -0.4 [3] => 4.8 [4] => -0.4 [5] => 0.5 [6] => 0 [7] => 0 [8] => -0.722 [9] => 9.235 [10] => 3.264 [11] => -4.501 [12] => -1.623 [13] => -15.432 [14] => -22.906 [15] => -11.468 [16] => -9.997 [17] => -12.345 [18] => -25.41 [19] => -24.419 ) [PurchaseOfPPE] => Array ( [0] => -11.3 [1] => -11.5 [2] => -17.2 [3] => -17.4 [4] => -143.1 [5] => -36.5 [6] => -15.489 [7] => -15.758 [8] => -15.709 [9] => -17.13 [10] => -22.126 [11] => -23.776 [12] => -26.54 [13] => -30.467 [14] => -40.665 [15] => -59.184 [16] => -45.54 [17] => -49.507 [18] => 0 [19] => 0 ) [SaleOfPPE] => Array ( [0] => 3 [1] => 3.8 [2] => 1.1 [3] => 1.8 [4] => 9.4 [5] => 29 [6] => 1.618 [7] => 0.277 [8] => 0.559 [9] => 10.246 [10] => 15.907 [11] => 26.052 [12] => 0.643 [13] => 3.075 [14] => 1.101 [15] => 1.089 [16] => 0.595 [17] => 9.453 [18] => 0 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -255.206 [16] => -0.768 [17] => -814.934 [18] => 0 [19] => -40.689 ) [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] => 9.425 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -25.9 [6] => 0 [7] => 0 [8] => 0 [9] => -12.797 [10] => 0 [11] => -173.273 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 25.933 [7] => 0 [8] => 0 [9] => 0 [10] => 12.797 [11] => 112.014 [12] => 63.266 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 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 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => -20.5 [3] => -1.11022302463E-15 [4] => 5.3290705182E-15 [5] => 0 [6] => -45.998 [7] => -6.885 [8] => -128.149 [9] => -112.771 [10] => -151.311 [11] => -32.468 [12] => -190.344 [13] => -354.948 [14] => 0 [15] => 62.944 [16] => 24.994 [17] => -14.033 [18] => -48.502 [19] => -53.032 ) [sloanratio] => Array ( [0] => -0.04 [1] => -0.03 [2] => 0.09 [3] => 0.02 [4] => 0.33 [5] => 0.05 [6] => 0.05 [7] => 0.04 [8] => 0.16 [9] => 0.11 [10] => 0.13 [11] => 0.07 [12] => 0.13 [13] => 0.17 [14] => 0.02 [15] => 0.09 [16] => -0.01 [17] => 0.24 [18] => -0.01 [19] => 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 [18] => 0 [19] => 0 ) [current_ratio] => Array ( [0] => 1.1 [1] => 1.34 [2] => 1.7 [3] => 1.93 [4] => 1.65 [5] => 2.39 [6] => 2.14 [7] => 3.32 [8] => 2.3 [9] => 2.68 [10] => 2.16 [11] => 2.09 [12] => 2.33 [13] => 2.34 [14] => 2.42 [15] => 2.71 [16] => 3.32 [17] => 2.48 [18] => 2.61 [19] => 2.68 ) [quick_ratio] => Array ( [0] => 0.81 [1] => 0.96 [2] => 1.27 [3] => 1.4 [4] => 0.98 [5] => 1.68 [6] => 1.45 [7] => 2.39 [8] => 1.54 [9] => 2.1 [10] => 1.36 [11] => 1.56 [12] => 1.41 [13] => 1.51 [14] => 1.6 [15] => 1.77 [16] => 2.51 [17] => 1.52 [18] => 1.58 [19] => 1.58 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -4.07 [2] => -23.48 [3] => -3.44 [4] => -0.78 [5] => 0.08 [6] => 1.59 [7] => -19.3 [8] => -0.05 [9] => -1.2 [10] => -1.33 [11] => -18.77 [12] => -0.67 [13] => -1.3 [14] => -14.84 [15] => -0.44 [16] => -1.71 [17] => -1.09 [18] => -0.85 [19] => -1.65 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 15.02 [2] => -18.8 [3] => 7.17 [4] => 15.18 [5] => 1.64 [6] => -17.73 [7] => 2.33 [8] => 213.13 [9] => -62.2 [10] => 9.7 [11] => 15.9 [12] => 7.75 [13] => 29.4 [14] => 7.71 [15] => -5.24 [16] => 6.6 [17] => 10.08 [18] => 15.51 [19] => -2.56 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 120 [2] => -0.4 [3] => 14.29 [4] => 18.06 [5] => -0.59 [6] => 9.47 [7] => -12.43 [8] => -112.96 [9] => 0 [10] => 70.37 [11] => 24.46 [12] => -6.11 [13] => 63.72 [14] => 14.49 [15] => -0.74 [16] => 16.5 [17] => -8.37 [18] => -15.69 [19] => 44.17 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 34.32 [4] => 0 [5] => 0 [6] => 0 [7] => 16.9 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.13528591353 [6] => 1.67966573816 [7] => 0.764644351464 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 2.23604060914 [13] => 0.807053941909 [14] => 0.382209585703 [15] => 0.657504123145 [16] => 0.997894736842 [17] => 1.63420724095 [18] => 3.26572008114 [19] => 1.94430379747 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.29 [6] => 2.49 [7] => 1.23 [8] => 1.42 [9] => 1.37 [10] => 1.06 [11] => 1.06 [12] => 0.98 [13] => 0.92 [14] => 0.67 [15] => 0.66 [16] => 0.83 [17] => 0.73 [18] => 0.71 [19] => 0.84 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.13 [6] => 1.68 [7] => 0.76 [8] => 0 [9] => 0 [10] => 0 [11] => 2.84 [12] => 2.24 [13] => 0.81 [14] => 0.38 [15] => 0.66 [16] => 1 [17] => 1.63 [18] => 2.91 [19] => 1.94 ) )
Esterline Technologies (NYSE:ESL)
Days Inventory
128.21 (As of Apr. 2014)

Esterline Technologies's inventory for the three months ended in Apr. 2014 was $489 Mil. Esterline Technologies's cost of goods sold for the three months ended in Apr. 2014 was $347 Mil. Hence, Esterline Technologies's days inventory for the three months ended in Apr. 2014 was 128.21.

Esterline Technologies's days inventory increased from Apr. 2013 (122.97) to Apr. 2014 (128.21). It might indicate that Esterline Technologies's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Esterline Technologies's days sales of inventory (DSI) for the three months ended in Apr. 2014 was 84.07.

Inventory turnover measures how fast the company turns over its inventory within a year. Esterline Technologies's inventory turnover for the three months ended in Apr. 2014 was 0.71.

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. Esterline Technologies's inventory to revenue ratio for the three months ended in Apr. 2014 was 0.92.


Definition

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

Esterline Technologies's Days Inventory for the fiscal year that ended in Oct. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=447.663/1243.758*365
=131.37

Esterline Technologies's Days Inventory for the quarter that ended in Apr. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=489.23/347.229*91
=128.21

* 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).

Esterline Technologies's Days Sales of Inventory for the three months ended in Apr. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=489.23/529.574*91
=84.07

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

Esterline Technologies's Inventory Turnover for the three months ended in Apr. 2014 is calculated as

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

Esterline Technologies's Inventory to Revenue for the three months ended in Apr. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=489.23 / 529.574
=0.92

* 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.

Esterline Technologies Annual Data

Oct04Oct05Oct06Oct07Oct08Oct09Oct10Oct11Oct12Oct13
DaysInventory 103.8183.04107.09112.9996.31105.3194.78130.23117.48131.37

Esterline Technologies Quarterly Data

Jan12Apr12Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14
DaysInventory 114.93117.58119.03114.26128.92122.97135.60123.90130.23128.21
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