Switch to:
Array ( [fx_rate] => Array ( [0] => 1.159 [1] => 1.159 [2] => 1.159 [3] => 1.159 [4] => 1.159 [5] => 1.071 [6] => 0.853 [7] => 0.905 [8] => 0.981 [9] => 1.171 [10] => 1.252 [11] => 1.202 [12] => 1.263 [13] => 1.422 [14] => 1.326 [15] => 1.481 [16] => 1.391 [17] => 1.374 [18] => 1.297 [19] => 1.364 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 48.00 [7] => 49.00 [8] => 29.05 [9] => 26.80 [10] => 39.60 [11] => 46.10 [12] => 31.86 [13] => 23.67 [14] => 12.00 [15] => 14.16 [16] => 22.98 [17] => 30.67 [18] => 46.61 [19] => 57.34 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 15.20 [8] => 16.00 [9] => 18.40 [10] => 24.70 [11] => 34.50 [12] => 22.67 [13] => 18.30 [14] => 8.66 [15] => 5.74 [16] => 12.84 [17] => 18.60 [18] => 27.31 [19] => 34.50 ) [BS_share] => Array ( [0] => 396.000 [1] => 567.66 [2] => 620.67 [3] => 649.412 [4] => 735.084 [5] => 753.333 [6] => 748.31 [7] => 762.56 [8] => 776.68 [9] => 782.17 [10] => 794.92 [11] => 768.47 [12] => 756.07 [13] => 746.29 [14] => 730.60 [15] => 742.90 [16] => 740.10 [17] => 742.60 [18] => 749.30 [19] => 751.40 ) [Fiscal Year] => Array ( [0] => Sep94 [1] => Sep95 [2] => Sep96 [3] => Sep97 [4] => Sep98 [5] => Sep99 [6] => Sep00 [7] => Sep01 [8] => Sep02 [9] => Sep03 [10] => Sep04 [11] => Sep05 [12] => Sep06 [13] => Sep07 [14] => Sep08 [15] => Sep09 [16] => Sep10 [17] => Sep11 [18] => Sep12 [19] => Sep13 ) [quarter] => Array ( [0] => 199409 [1] => 199509 [2] => 199609 [3] => 199709 [4] => 199809 [5] => 199909 [6] => 200009 [7] => 200109 [8] => 200209 [9] => 200309 [10] => 200409 [11] => 200509 [12] => 200609 [13] => 200709 [14] => 200809 [15] => 200909 [16] => 201009 [17] => 201109 [18] => 201209 [19] => 201309 ) [Shares Outstanding (diluted)] => Array ( [0] => 396.000 [1] => 580.000 [2] => 595.714 [3] => 649.412 [4] => 735.084 [5] => 753.333 [6] => 788.033 [7] => 787.870 [8] => 827.204 [9] => 803.296 [10] => 827.404 [11] => 815.417 [12] => 792.556 [13] => 770.100 [14] => 741.700 [15] => 745.900 [16] => 764.200 [17] => 769.700 [18] => 773.000 [19] => 762.300 ) [Revenue] => Array ( [0] => 245.815358067 [1] => 401.380500431 [2] => 602.157031924 [3] => 841.587575496 [4] => 1129.16307161 [5] => 1568.72082166 [6] => 2543.04572098 [7] => 2927.04972376 [8] => 3352.60754332 [9] => 3480.37745517 [10] => 4228.63178914 [11] => 5298.91846922 [12] => 6165.4330958 [13] => 6618.49296765 [14] => 7830.31674208 [15] => 6600 [16] => 7697.62760604 [17] => 8515.57496361 [18] => 10254.0478026 [19] => 10918.0351906 ) [COGS] => Array ( [0] => 109.836065574 [1] => 320.707506471 [2] => 487.230371009 [3] => 667.0405522 [4] => 889.559965487 [5] => 1235.29411765 [6] => 1974.55216882 [7] => 2300.09281768 [8] => 2648.62079511 [9] => 1439.73356106 [10] => 3317.2971246 [11] => 4133.23377704 [12] => 4850.90498812 [13] => 5073.8488045 [14] => 3503.2428356 [15] => 2920.25658339 [16] => 3175.05391804 [17] => 3577.51091703 [18] => 4482.11256746 [19] => 4679.10557185 ) [Gross Profit] => Array ( [0] => 135.979292494 [1] => 80.6729939603 [2] => 114.926660915 [3] => 174.547023296 [4] => 239.603106126 [5] => 333.426704015 [6] => 568.493552169 [7] => 626.956906077 [8] => 703.986748216 [9] => 2040.64389411 [10] => 911.334664537 [11] => 1165.68469218 [12] => 1314.52810768 [13] => 1544.64416315 [14] => 4327.07390649 [15] => 3679.74341661 [16] => 4522.57368799 [17] => 4938.06404658 [18] => 5771.93523516 [19] => 6238.92961877 ) [SGA] => Array ( [0] => 105.176876618 [1] => 24.6764452114 [2] => 32.1829163072 [3] => 49.2666091458 [4] => 66.9542709232 [5] => 83.7535014006 [6] => 129.193434936 [7] => 167.310497238 [8] => 206.076452599 [9] => 1507.66011956 [10] => 243.045527157 [11] => 297.099833611 [12] => 374.523357086 [13] => 550.903656821 [14] => 3168.25037707 [15] => 2618.56853477 [16] => 3002.51617541 [17] => 3161.71761281 [18] => 3638.62760216 [19] => 3829.91202346 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DDA] => Array ( [0] => 10.7851596204 [1] => 21.3977566868 [2] => 33.9948231234 [3] => 50.8196721311 [4] => 69.801553063 [5] => 100.373482726 [6] => 166.671746776 [7] => 195.676243094 [8] => 225.424057085 [9] => 221.409906063 [10] => 260.103833866 [11] => 313.896838602 [12] => 328.296120348 [13] => 345.914908579 [14] => 455.882352941 [15] => 380.351114112 [16] => 388.785046729 [17] => 400.291120815 [18] => 447.648419429 [19] => 480.64516129 ) [Operating Income] => Array ( [0] => 20.0172562554 [1] => 34.5987920621 [2] => 48.748921484 [3] => 74.460742019 [4] => 102.84728214 [5] => 149.299719888 [6] => 272.628370457 [7] => 310.601104972 [8] => 324.898063201 [9] => 362.692570453 [10] => 484.494408946 [11] => 649.430116473 [12] => 707.800475059 [13] => 741.170886076 [14] => 380.015082956 [15] => 379.473328832 [16] => 1020.41696621 [17] => 1258.00582242 [18] => 1540.0154202 [19] => -238.563049853 ) [other_operating_charges] => Array ( [0] => -10.7851596204 [1] => -21.3977566868 [2] => -33.9948231234 [3] => -50.8196721311 [4] => -69.801553063 [5] => -100.373482726 [6] => -166.671746776 [7] => -149.045303867 [8] => -173.012232416 [9] => -170.291204099 [10] => -183.794728435 [11] => -219.154742097 [12] => -232.204275534 [13] => -252.569620253 [14] => -778.808446456 [15] => -681.701553005 [16] => -499.64054637 [17] => -518.340611354 [18] => -593.292212799 [19] => -2647.58064516 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 47.5 [7] => 15.3 [8] => 20.3 [9] => 24.8 [10] => 36.3 [11] => 41.15 [12] => 27.13 [13] => 18.3 [14] => 10.3 [15] => 14.09 [16] => 18.79 [17] => 27.965 [18] => 39.4 [19] => 56.799 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 35544.725 [7] => 11667.168 [8] => 15766.604 [9] => 19397.816 [10] => 28855.596 [11] => 31622.5405 [12] => 20512.1791 [13] => 13657.107 [14] => 7525.18 [15] => 10467.461 [16] => 13906.479 [17] => 20766.809 [18] => 29522.42 [19] => 42678.7686 ) [Cash and Equiv] => Array ( [0] => 7.24762726488 [1] => 18.0327868852 [2] => 108.886971527 [3] => 60.483175151 [4] => 106.643658326 [5] => 109.990662932 [6] => 154.927315358 [7] => 243.700552486 [8] => 333.678899083 [9] => 298.899231426 [10] => 521.572683706 [11] => 255.437603993 [12] => 359.1797308 [13] => 308.509142053 [14] => 243.061840121 [15] => 449.763673194 [16] => 1042.19985622 [17] => 1492.50363901 [18] => 1570.54741712 [19] => 2370.82111437 ) [ev_addition] => Array ( [0] => 62.2088006903 [1] => 52.1138912856 [2] => 34.94391717 [3] => 81.8809318378 [4] => -77.6531492666 [5] => -42.8571428571 [6] => -76.2778429074 [7] => -168.043093923 [8] => -327.780835882 [9] => -294.564474808 [10] => -518.095846645 [11] => -21.9783693844 [12] => 197.209817894 [13] => 590.576652602 [14] => 709.653092006 [15] => -71.1681296421 [16] => -641.768511862 [17] => -1090.82969432 [18] => -1142.55975328 [19] => -1416.64222874 ) [ev_addition_per_share] => Array ( [0] => 0.157 [1] => 0.092 [2] => 0.056 [3] => 0.126 [4] => -0.106 [5] => -0.057 [6] => -0.102 [7] => -0.22 [8] => -0.422 [9] => -0.377 [10] => -0.652 [11] => -0.029 [12] => 0.261 [13] => 0.791 [14] => 0.971 [15] => -0.096 [16] => -0.867 [17] => -1.469 [18] => -1.525 [19] => -1.885 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 35468.4471571 [7] => 11499.1249061 [8] => 15438.8231641 [9] => 19103.2515252 [10] => 28337.5001534 [11] => 31600.5621306 [12] => 20709.3889179 [13] => 14247.6836526 [14] => 8234.83309201 [15] => 10396.2928704 [16] => 13264.7104881 [17] => 19675.9793057 [18] => 28379.8602467 [19] => 41262.1263713 ) [Non Operating Income] => Array ( [0] => -1.55306298533 [1] => 5.86712683348 [2] => 17.4288179465 [3] => 10.6988783434 [4] => -8.54184641933 [5] => -2.98786181139 [6] => -92.7221570926 [7] => 28.3701657459 [8] => 50.1457696228 [9] => 32.7890691716 [10] => 47.107028754 [11] => 63.7670549085 [12] => 74.3760886778 [13] => 75.9535864979 [14] => 0 [15] => 0 [16] => 36.1610352265 [17] => 84.3522561863 [18] => 0 [19] => 0 ) [tax] => Array ( [0] => 6.47109577222 [1] => 14.6678170837 [2] => 22.7782571182 [3] => 31.1475409836 [4] => 41.4150129422 [5] => 58.1699346405 [6] => 77.3810082063 [7] => 119.01878453 [8] => 128.759429154 [9] => 143.457728437 [10] => 185.107028754 [11] => 251.228785358 [12] => 257.141726049 [13] => 269.849507736 [14] => 108.597285068 [15] => 113.70695476 [16] => 351.329978433 [17] => 409.825327511 [18] => 519.969159599 [19] => -175 ) [Pretax Income] => Array ( [0] => 15.2717860224 [1] => 37.187230371 [2] => 58.7575496117 [3] => 78.7748058671 [4] => 100.431406385 [5] => 153.127917834 [6] => 188.241500586 [7] => 319.250828729 [8] => 347.997961264 [9] => 372.617421008 [10] => 495.714057508 [11] => 662.518302829 [12] => 717.532066508 [13] => 742.872011252 [14] => 346.53092006 [15] => 378.055367995 [16] => 1033.069734 [17] => 1318.12227074 [18] => 1587.58673863 [19] => -168.548387097 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 6.12597066437 [5] => 6.81605975724 [6] => 8.33528722157 [7] => 11.8983425414 [8] => 9.48012232416 [9] => 9.92485055508 [10] => 11.2939297125 [11] => 13.1688851913 [12] => 9.73159144893 [13] => 1.70112517581 [14] => 6.78733031674 [15] => 24.9831195138 [16] => 36.1610352265 [17] => 84.3522561863 [18] => 72.7833461835 [19] => 90.6158357771 ) [InterestExpense] => Array ( [0] => -3.27868852459 [1] => -3.27868852459 [2] => -7.50647109577 [3] => -6.29853321829 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -40.2714932127 [15] => -26.4010803511 [16] => -23.5082674335 [17] => -24.2358078603 [18] => -25.2120277564 [19] => -20.6011730205 ) [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] => 10.7851596204 [1] => 21.3977566868 [2] => 33.9948231234 [3] => 50.8196721311 [4] => 69.801553063 [5] => 100.373482726 [6] => 166.671746776 [7] => 195.676243094 [8] => 225.424057085 [9] => 221.409906063 [10] => 260.103833866 [11] => 313.896838602 [12] => 328.296120348 [13] => 345.914908579 [14] => 455.882352941 [15] => 380.351114112 [16] => 388.785046729 [17] => 400.291120815 [18] => 447.648419429 [19] => 480.64516129 ) [ReconciledDepreciation] => Array ( [0] => 10.7851596204 [1] => 21.3977566868 [2] => 33.9948231234 [3] => 50.8196721311 [4] => 69.801553063 [5] => 100.373482726 [6] => 166.670574443 [7] => 195.679558011 [8] => 225.423037717 [9] => 221.409052092 [10] => 260.103833866 [11] => 313.893510815 [12] => 328.29770388 [13] => 345.914205345 [14] => 455.882352941 [15] => 380.351114112 [16] => 388.785046729 [17] => 400.291120815 [18] => 447.648419429 [19] => 480.64516129 ) [EBIT] => Array ( [0] => 18.550474547 [1] => 40.4659188956 [2] => 66.2640207075 [3] => 85.0733390854 [4] => 102.84728214 [5] => 149.299719888 [6] => 272.628370457 [7] => 310.601104972 [8] => 324.898063201 [9] => 362.692570453 [10] => 484.494408946 [11] => 649.430116473 [12] => 707.800475059 [13] => 741.170886076 [14] => 386.802413273 [15] => 404.456448346 [16] => 1056.57800144 [17] => 1342.3580786 [18] => 1612.79876638 [19] => -147.947214076 ) [EBITDA_morn] => Array ( [0] => 29.3356341674 [1] => 61.8636755824 [2] => 100.258843831 [3] => 135.893011217 [4] => 172.648835203 [5] => 249.673202614 [6] => 439.300117233 [7] => 506.277348066 [8] => 550.322120285 [9] => 584.102476516 [10] => 744.598242812 [11] => 963.326955075 [12] => 1036.09659541 [13] => 1087.08579466 [14] => 842.684766214 [15] => 784.807562458 [16] => 1445.36304817 [17] => 1742.64919942 [18] => 2060.44718581 [19] => 332.697947214 ) [EBITDA] => Array ( [0] => 29.3356341674 [1] => 61.8636755824 [2] => 100.258843831 [3] => 135.893011217 [4] => 172.648835203 [5] => 249.673202614 [6] => 439.300117233 [7] => 506.277348066 [8] => 550.322120285 [9] => 584.102476516 [10] => 744.598242812 [11] => 963.326955075 [12] => 1036.09659541 [13] => 1087.08579466 [14] => 842.684766214 [15] => 784.807562458 [16] => 1445.36304817 [17] => 1742.64919942 [18] => 2060.44718581 [19] => 332.697947214 ) [EBITDA_1] => Array ( [0] => 29.3356341674 [1] => 61.8636755824 [2] => 100.258843831 [3] => 135.893011217 [4] => 172.648835203 [5] => 249.673202614 [6] => 439.300117233 [7] => 506.277348066 [8] => 550.322120285 [9] => 584.102476516 [10] => 744.598242812 [11] => 963.326955075 [12] => 1036.09659541 [13] => 1087.08579466 [14] => 842.684766214 [15] => 784.807562458 [16] => 1445.36304817 [17] => 1742.64919942 [18] => 2060.44718581 [19] => 332.697947214 ) [DDA_new] => Array ( [0] => 10.7851596204 [1] => 21.3977566868 [2] => 33.9948231234 [3] => 50.8196721311 [4] => 69.801553063 [5] => 100.373482726 [6] => 166.670574443 [7] => 195.679558011 [8] => 225.423037717 [9] => 221.409052092 [10] => 260.103833866 [11] => 313.893510815 [12] => 328.29770388 [13] => 345.914205345 [14] => 455.882352941 [15] => 380.351114112 [16] => 388.785046729 [17] => 400.291120815 [18] => 447.648419429 [19] => 480.64516129 ) [EBITDA_new] => Array ( [0] => 29.3356341674 [1] => 61.8636755824 [2] => 100.258843831 [3] => 135.893011217 [4] => 172.648835203 [5] => 249.673202614 [6] => 439.300117233 [7] => 506.277348066 [8] => 550.322120285 [9] => 584.102476516 [10] => 744.598242812 [11] => 963.326955075 [12] => 1036.09659541 [13] => 1087.08579466 [14] => 842.684766214 [15] => 784.807562458 [16] => 1445.36304817 [17] => 1742.64919942 [18] => 2060.44718581 [19] => 332.697947214 ) [EBITDA_per_share] => Array ( [0] => 0.07 [1] => 0.11 [2] => 0.17 [3] => 0.21 [4] => 0.23 [5] => 0.33 [6] => 0.56 [7] => 0.64 [8] => 0.67 [9] => 0.73 [10] => 0.9 [11] => 1.18 [12] => 1.31 [13] => 1.41 [14] => 1.14 [15] => 1.05 [16] => 1.89 [17] => 2.26 [18] => 2.67 [19] => 0.44 ) [Operating_Income_per_share] => Array ( [0] => 0.05 [1] => 0.06 [2] => 0.08 [3] => 0.11 [4] => 0.14 [5] => 0.2 [6] => 0.35 [7] => 0.39 [8] => 0.39 [9] => 0.45 [10] => 0.59 [11] => 0.8 [12] => 0.89 [13] => 0.96 [14] => 0.51 [15] => 0.51 [16] => 1.34 [17] => 1.63 [18] => 1.99 [19] => -0.31 ) [Net Income] => Array ( [0] => 8.80069025022 [1] => 22.5194132873 [2] => 35.9792924935 [3] => 47.6272648835 [4] => 59.0163934426 [5] => 94.9579831933 [6] => 110.86049238 [7] => 200.232044199 [8] => 219.23853211 [9] => 229.15969257 [10] => 310.607028754 [11] => 411.289517471 [12] => 446.760886778 [13] => 473.022503516 [14] => 237.933634992 [15] => 263.875759622 [16] => 679.798705967 [17] => 906.622998544 [18] => 1066.92367001 [19] => 6.08504398827 ) [IS_preferred_dividends] => Array ( [0] => 0.258843830889 [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] => 0.37845705968 [18] => 0.524286815729 [19] => 0.615835777126 ) [Shares Outstanding] => Array ( [0] => 396.000 [1] => 580.000 [2] => 595.714 [3] => 649.412 [4] => 735.084 [5] => 753.333 [6] => 788.033 [7] => 787.870 [8] => 827.204 [9] => 803.296 [10] => 827.404 [11] => 815.417 [12] => 792.556 [13] => 770.100 [14] => 741.700 [15] => 745.900 [16] => 764.200 [17] => 769.700 [18] => 773.000 [19] => 762.300 ) [shares_diluted] => Array ( [0] => 396.000 [1] => 580.000 [2] => 595.714 [3] => 649.412 [4] => 735.084 [5] => 753.333 [6] => 788.033 [7] => 787.870 [8] => 827.204 [9] => 803.296 [10] => 827.404 [11] => 815.417 [12] => 792.556 [13] => 770.100 [14] => 741.700 [15] => 745.900 [16] => 764.200 [17] => 769.700 [18] => 773.000 [19] => 762.300 ) [shares_basic] => Array ( [0] => 396.000 [1] => 580.000 [2] => 595.714 [3] => 613.333 [4] => 704.440 [5] => 729.474 [6] => 739.644 [7] => 759.736 [8] => 768.866 [9] => 781.506 [10] => 827.404 [11] => 789.570 [12] => 766.114 [13] => 749.800 [14] => 731.500 [15] => 738.700 [16] => 744.400 [17] => 748.300 [18] => 754.400 [19] => 749.300 ) [COGS_pct] => Array ( [0] => 0.45 [1] => 0.80 [2] => 0.81 [3] => 0.79 [4] => 0.79 [5] => 0.79 [6] => 0.78 [7] => 0.79 [8] => 0.79 [9] => 0.41 [10] => 0.78 [11] => 0.78 [12] => 0.79 [13] => 0.77 [14] => 0.45 [15] => 0.44 [16] => 0.41 [17] => 0.42 [18] => 0.44 [19] => 0.43 ) [Gross Profit_pct] => Array ( [0] => 55.32 [1] => 20.10 [2] => 19.09 [3] => 20.74 [4] => 21.22 [5] => 21.25 [6] => 22.35 [7] => 21.42 [8] => 21.00 [9] => 58.63 [10] => 21.55 [11] => 22.00 [12] => 21.32 [13] => 23.34 [14] => 55.26 [15] => 55.75 [16] => 58.75 [17] => 57.99 [18] => 56.29 [19] => 57.14 ) [SGA_pct] => Array ( [0] => 42.79 [1] => 6.15 [2] => 5.34 [3] => 5.85 [4] => 5.93 [5] => 5.34 [6] => 5.08 [7] => 5.72 [8] => 6.15 [9] => 43.32 [10] => 5.75 [11] => 5.61 [12] => 6.07 [13] => 8.32 [14] => 40.46 [15] => 39.68 [16] => 39.01 [17] => 37.13 [18] => 35.48 [19] => 35.08 ) [Interest Expense_pct] => Array ( [0] => -1.33 [1] => -0.82 [2] => -1.25 [3] => -0.75 [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] => -0.51 [15] => -0.40 [16] => -0.31 [17] => -0.28 [18] => -0.25 [19] => -0.19 ) [Pretax Income_pct] => Array ( [0] => 6.21 [1] => 9.26 [2] => 9.76 [3] => 9.36 [4] => 8.89 [5] => 9.76 [6] => 7.40 [7] => 10.91 [8] => 10.38 [9] => 10.71 [10] => 11.72 [11] => 12.50 [12] => 11.64 [13] => 11.22 [14] => 4.43 [15] => 5.73 [16] => 13.42 [17] => 15.48 [18] => 15.48 [19] => -1.54 ) [Net Income_pct] => Array ( [0] => 3.58 [1] => 5.61 [2] => 5.98 [3] => 5.66 [4] => 5.23 [5] => 6.05 [6] => 4.36 [7] => 6.84 [8] => 6.54 [9] => 6.58 [10] => 7.35 [11] => 7.76 [12] => 7.25 [13] => 7.15 [14] => 3.04 [15] => 4.00 [16] => 8.83 [17] => 10.65 [18] => 10.40 [19] => 0.06 ) [DaysSalesOutstanding] => Array ( [0] => 6.92 [1] => 8 [2] => 9.2 [3] => 11.68 [4] => 14.22 [5] => 10.34 [6] => 12.85 [7] => 12.46 [8] => 10.83 [9] => 10.25 [10] => 9.67 [11] => 10.93 [12] => 10.51 [13] => 11.17 [14] => 11.58 [15] => 10.12 [16] => 10.32 [17] => 12.06 [18] => 13.34 [19] => 13.76 ) [DaysInventory] => Array ( [0] => 160.85 [1] => 121.47 [2] => 53.91 [3] => 56.56 [4] => 50.66 [5] => 49.91 [6] => 43.7 [7] => 38.8 [8] => 36.97 [9] => 74.25 [10] => 37.14 [11] => 40.14 [12] => 37.9 [13] => 34.99 [14] => 54.44 [15] => 56.11 [16] => 44.9 [17] => 71.72 [18] => 77.95 [19] => 63.55 ) [Payable] => Array ( [0] => 7.85159620362 [1] => 24.7627264884 [2] => 32.7868852459 [3] => 41.4150129422 [4] => 43.0543572045 [5] => 52.380952381 [6] => 86.3458382181 [7] => 141.331491713 [8] => 138.627930683 [9] => 144.307429547 [10] => 159.222044728 [11] => 183.839434276 [12] => 269.942201108 [13] => 274.82419128 [14] => 302.413273002 [15] => 266.644159352 [16] => 275.197699497 [17] => 564.628820961 [18] => 534.926754048 [19] => 595.674486804 ) [DaysPayable] => Array ( [0] => 11.66 [1] => 22.52 [2] => 19.87 [3] => 17.96 [4] => 13.92 [5] => 12.19 [6] => 12.39 [7] => 17.62 [8] => 15.09 [9] => 15.13 [10] => 13.74 [11] => 12.66 [12] => 15.98 [13] => 15.16 [14] => 14.1 [15] => 14.75 [16] => 13.05 [17] => 24.2 [18] => 19.04 [19] => 19.91 ) [InventoryTurnover] => Array ( [0] => 2.27 [1] => 3 [2] => 6.77 [3] => 6.45 [4] => 7.2 [5] => 7.31 [6] => 8.35 [7] => 9.41 [8] => 9.87 [9] => 4.92 [10] => 9.83 [11] => 9.09 [12] => 9.63 [13] => 10.43 [14] => 6.71 [15] => 6.5 [16] => 8.13 [17] => 5.09 [18] => 4.68 [19] => 5.74 ) [Accts Rec.] => Array ( [0] => 4.659188956 [1] => 8.80069025022 [2] => 15.1855047455 [3] => 26.9197584124 [4] => 44.0034512511 [5] => 44.4444444444 [6] => 89.5486518171 [7] => 99.9171270718 [8] => 99.4627930683 [9] => 97.7352690009 [10] => 112.001597444 [11] => 158.703826955 [12] => 177.570071259 [13] => 202.461322082 [14] => 248.491704374 [15] => 182.984469953 [16] => 217.613227894 [17] => 281.295487627 [18] => 374.633770239 [19] => 411.583577713 ) [Inventory] => Array ( [0] => 48.4037963762 [1] => 106.729939603 [2] => 71.9585849871 [3] => 103.364969802 [4] => 123.468507334 [5] => 168.907563025 [6] => 236.407971864 [7] => 244.478453039 [8] => 268.271151886 [9] => 292.864218617 [10] => 337.590255591 [11] => 454.491680532 [12] => 503.73871734 [13] => 486.427566807 [14] => 522.473604827 [15] => 448.953409858 [16] => 390.582314881 [17] => 702.911208151 [18] => 957.208943716 [19] => 814.662756598 ) [inventory2sales] => Array ( [0] => 0.197 [1] => 0.266 [2] => 0.12 [3] => 0.123 [4] => 0.109 [5] => 0.108 [6] => 0.093 [7] => 0.084 [8] => 0.08 [9] => 0.084 [10] => 0.08 [11] => 0.086 [12] => 0.082 [13] => 0.073 [14] => 0.067 [15] => 0.068 [16] => 0.051 [17] => 0.083 [18] => 0.093 [19] => 0.075 ) [Total Current Assets] => Array ( [0] => 72.9939603106 [1] => 177.480586713 [2] => 292.924935289 [3] => 274.029335634 [4] => 291.026747196 [5] => 360.877684407 [6] => 537.202813599 [7] => 656.270718232 [8] => 787.607543323 [9] => 789.093936806 [10] => 1078.98961661 [11] => 1006.1014975 [12] => 1211.23357086 [13] => 1193.03797468 [14] => 1318.25037707 [15] => 1374.61174882 [16] => 1981.59597412 [17] => 2761.93595342 [18] => 3237.93369314 [19] => 4011.29032258 ) [Other Current Assets] => Array ( [0] => 12.6833477135 [1] => 43.9171699741 [2] => 96.8938740293 [3] => 83.2614322692 [4] => 16.9111302847 [5] => 37.5350140056 [6] => 56.3188745604 [7] => 68.1745856354 [8] => 86.1946992864 [9] => 99.5952177626 [10] => 107.825079872 [11] => 137.468386023 [12] => 170.745051465 [13] => 195.639943741 [14] => 304.223227753 [15] => 292.910195814 [16] => 331.200575126 [17] => 285.225618632 [18] => 335.543562066 [19] => 414.2228739 ) [Net PPE] => Array ( [0] => 121.484037964 [1] => 211.130284728 [2] => 318.809318378 [3] => 421.742881795 [4] => 518.377911993 [5] => 709.89729225 [6] => 1091.15943728 [7] => 1255.00994475 [8] => 1290.27115189 [9] => 1182.66609735 [10] => 1239.15015974 [11] => 1532.46173045 [12] => 1811.47980998 [13] => 2032.63009845 [14] => 2229.56259427 [15] => 1712.62660365 [16] => 1737.23939612 [17] => 1713.97379913 [18] => 2050.0385505 [19] => 2346.40762463 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.0862812769629 [5] => 13.258636788 [6] => 24.9835873388 [7] => 24.138121547 [8] => 30.3404689093 [9] => 75.3936806149 [10] => 76.4776357827 [11] => 106.391846922 [12] => 157.904196358 [13] => 181.223628692 [14] => 251.206636501 [15] => 220.999324781 [16] => 239.539899353 [17] => 315.502183406 [18] => 418.504240555 [19] => 834.090909091 ) [Total Assets] => Array ( [0] => 199.654874892 [1] => 403.96893874 [2] => 626.919758412 [3] => 739.603106126 [4] => 856.600517688 [5] => 1169.46778711 [6] => 1748.58851114 [7] => 2040.35248619 [8] => 2257.67889908 [9] => 2331.12382579 [10] => 2704.90495208 [11] => 2923.20549085 [12] => 3506.68329375 [13] => 3758.01687764 [14] => 4277.97888386 [15] => 3765.56380824 [16] => 4590.86987779 [17] => 5356.91411936 [18] => 6337.08558211 [19] => 8443.32844575 ) [Other Long-Term Assets] => Array ( [0] => 5.17687661777 [1] => 15.3580672994 [2] => 15.1855047455 [3] => 43.8308886972 [4] => 47.1095772217 [5] => 85.4341736695 [6] => 95.2426729191 [7] => 104.933701657 [8] => 149.459734964 [9] => 283.970111016 [10] => 310.287539936 [11] => 278.250415973 [12] => 326.065716548 [13] => 351.125175809 [14] => 478.959276018 [15] => 457.326130993 [16] => 632.494608196 [17] => 565.502183406 [18] => 630.609097918 [19] => 1251.53958944 ) [Total Assets Non-liquid] => Array ( [0] => 192.407247627 [1] => 385.936151855 [2] => 518.032786885 [3] => 679.119930975 [4] => 749.956859362 [5] => 1059.47712418 [6] => 1593.66119578 [7] => 1796.6519337 [8] => 1924 [9] => 2032.22459436 [10] => 2183.33226837 [11] => 2667.76788686 [12] => 3147.50356295 [13] => 3449.50773558 [14] => 4034.91704374 [15] => 3315.80013504 [16] => 3548.67002157 [17] => 3864.41048035 [18] => 4766.538165 [19] => 6072.50733138 ) [HardAssets] => Array ( [0] => 192.407247627 [1] => 385.936151855 [2] => 518.032786885 [3] => 679.119930975 [4] => 749.870578085 [5] => 1046.21848739 [6] => 1568.67760844 [7] => 1772.51381215 [8] => 1893.65953109 [9] => 1956.83091375 [10] => 2106.85463259 [11] => 2561.37603993 [12] => 2989.59936659 [13] => 3268.28410689 [14] => 3783.71040724 [15] => 3094.80081026 [16] => 3309.13012221 [17] => 3548.90829694 [18] => 4348.03392444 [19] => 5238.41642229 ) [Accts Payable] => Array ( [0] => 7.85159620362 [1] => 24.7627264884 [2] => 32.7868852459 [3] => 41.4150129422 [4] => 43.0543572045 [5] => 52.380952381 [6] => 86.3458382181 [7] => 392.99558011 [8] => 427.748216106 [9] => 456.45175064 [10] => 498.519968051 [11] => 644.093178037 [12] => 794.08709422 [13] => 807.032348805 [14] => 720.286576169 [15] => 700.87778528 [16] => 876.204169662 [17] => 1077.80203785 [18] => 1181.11025443 [19] => 3332.18475073 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 28.9905090595 [5] => 60.2240896359 [6] => 66.8429073857 [7] => 69.2640883978 [8] => 0.72375127421 [9] => 0.616567036721 [10] => 0.587060702875 [11] => 231.071547421 [12] => 554.839271576 [13] => 500.070323488 [14] => 538.235294118 [15] => 0.135043889264 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 28.9905090595 [5] => 60.2240896359 [6] => 66.8429073857 [7] => 69.2640883978 [8] => 0.72375127421 [9] => 0.616567036721 [10] => 0.587060702875 [11] => 231.071547421 [12] => 554.839271576 [13] => 500.070323488 [14] => 538.235294118 [15] => 0.135043889264 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.373482726424 [6] => 4.20633059789 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 12.1659634318 [14] => 0 [15] => 7.56245779878 [16] => 5.46369518332 [17] => 1.74672489083 [18] => 4.24055512722 [19] => 1.53958944282 ) [Total Current Liabilities] => Array ( [0] => 34.857635893 [1] => 61.2597066437 [2] => 87.2303710095 [3] => 125.539257981 [4] => 154.874892148 [5] => 234.547152194 [6] => 365.376318875 [7] => 492.00441989 [8] => 471.554536188 [9] => 519.814688301 [10] => 596.053514377 [11] => 1020.7953411 [12] => 1532.55740301 [13] => 1515.8931083 [14] => 1651.35746606 [15] => 1067.52194463 [16] => 1279.00790798 [17] => 1510.77147016 [18] => 1703.77794911 [19] => 3942.30205279 ) [Other Current Liab.] => Array ( [0] => 27.0060396894 [1] => 36.4969801553 [2] => 54.4434857636 [3] => 84.1242450388 [4] => 82.8300258844 [5] => 121.942110177 [6] => 212.187573271 [7] => 29.7447513812 [8] => 43.0825688073 [9] => 62.7463706234 [10] => 96.946485623 [11] => 145.630615641 [12] => 183.631037213 [13] => 208.790436006 [14] => 392.835595777 [15] => 366.509115463 [16] => 402.803738318 [17] => 432.969432314 [18] => 522.66769468 [19] => 610.117302053 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 508.369283865 [5] => 607.843137255 [6] => 880.271981243 [7] => 874.720441989 [8] => 908.297655454 [9] => 819.046114432 [10] => 764.125399361 [11] => 0.638103161398 [12] => 0.598574821853 [13] => 0.492264416315 [14] => 0 [15] => 0.472653612424 [16] => 0 [17] => 0.509461426492 [18] => 0.539707016191 [19] => 0.58651026393 ) [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] => 0 [6] => 0 [7] => 0 [8] => 40.1559633028 [9] => 33.6404782237 [10] => 31.464057508 [11] => 107.81530782 [12] => 31.190023753 [13] => 27.7074542897 [14] => 29.7134238311 [15] => 125.860904794 [16] => 104.672897196 [17] => 29.4759825328 [18] => 30.3777949113 [19] => 206.818181818 ) [Retained Earnings] => Array ( [0] => 17.2562553926 [1] => 40.2070750647 [2] => 77.9982743745 [3] => 122.864538395 [4] => 183.088869715 [5] => 293.090569561 [6] => 478.901524033 [7] => 651.616574586 [8] => 817.255861366 [9] => 913.47822374 [10] => 1154.06709265 [11] => 1613.13394343 [12] => 1703.1543943 [13] => 1539.66244726 [14] => 1811.76470588 [15] => 1886.02295746 [16] => 2495.47088426 [17] => 3127.65647744 [18] => 3890.67077872 [19] => 3028.07917889 ) [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] => 94.8231233822 [1] => 269.370146678 [2] => 389.732528041 [3] => 460.483175151 [4] => 685.332182916 [5] => 897.292250233 [6] => 1346.3059789 [7] => 1520.36132597 [8] => 1756.96228338 [9] => 1778.33219471 [10] => 1973.01198083 [11] => 1738.98668885 [12] => 1764.45447348 [13] => 1606.25879044 [14] => 1878.50678733 [15] => 2056.51586766 [16] => 2641.76851186 [17] => 3191.33915575 [18] => 3939.09020817 [19] => 3284.60410557 ) [Long-Term Debt] => Array ( [0] => 69.4564279551 [1] => 70.1466781708 [2] => 143.830888697 [3] => 142.364106989 [4] => 0 [5] => 6.53594771242 [6] => 7.60023446659 [7] => 6.39337016575 [8] => 5.17431192661 [9] => 3.71818958155 [10] => 2.88977635783 [11] => 2.38768718802 [12] => 1.55027711797 [13] => 386.849507736 [14] => 414.479638009 [15] => 370.898041864 [16] => 394.967649173 [17] => 399.927219796 [18] => 423.747108712 [19] => 952.639296188 ) [Total Liabilities] => Array ( [0] => 104.83175151 [1] => 134.598792062 [2] => 237.187230371 [3] => 279.119930975 [4] => 171.268334771 [5] => 272.175536881 [6] => 402.282532239 [7] => 519.991160221 [8] => 500.716615698 [9] => 552.791631085 [10] => 731.892971246 [11] => 1184.218802 [12] => 1742.22882027 [13] => 2151.7580872 [14] => 2399.47209653 [15] => 1709.04794058 [16] => 1949.10136592 [17] => 2165.57496361 [18] => 2397.99537394 [19] => 5158.72434018 ) [Other Long-Term Liab.] => Array ( [0] => 0 [1] => 0.172562553926 [2] => -2.30926389122E-14 [3] => 0.0862812769629 [4] => -1.7763568394E-14 [5] => 0.373482726424 [6] => 4.20633059789 [7] => 0.451933701657 [8] => 1.05606523955 [9] => 0.892399658412 [10] => 115.561501597 [11] => 161.03577371 [12] => 208.121140143 [13] => 249.015471167 [14] => 333.634992459 [15] => 270.627954085 [16] => 275.125808771 [17] => 254.876273654 [18] => 270.470316114 [19] => 263.782991202 ) [Cash and Equiv_pct] => Array ( [0] => 3.63 [1] => 4.46 [2] => 17.37 [3] => 8.18 [4] => 12.45 [5] => 9.41 [6] => 8.86 [7] => 11.94 [8] => 14.78 [9] => 12.82 [10] => 19.28 [11] => 8.74 [12] => 10.24 [13] => 8.21 [14] => 5.68 [15] => 11.94 [16] => 22.70 [17] => 27.86 [18] => 24.78 [19] => 28.08 ) [Accts Rec._pct] => Array ( [0] => 2.33 [1] => 2.18 [2] => 2.42 [3] => 3.64 [4] => 5.14 [5] => 3.80 [6] => 5.12 [7] => 4.90 [8] => 4.41 [9] => 4.19 [10] => 4.14 [11] => 5.43 [12] => 5.06 [13] => 5.39 [14] => 5.81 [15] => 4.86 [16] => 4.74 [17] => 5.25 [18] => 5.91 [19] => 4.87 ) [Inventory_pct] => Array ( [0] => 24.24 [1] => 26.42 [2] => 11.48 [3] => 13.98 [4] => 14.41 [5] => 14.44 [6] => 13.52 [7] => 11.98 [8] => 11.88 [9] => 12.56 [10] => 12.48 [11] => 15.55 [12] => 14.37 [13] => 12.94 [14] => 12.21 [15] => 11.92 [16] => 8.51 [17] => 13.12 [18] => 15.10 [19] => 9.65 ) [Other Current Assets_pct] => Array ( [0] => 6.35 [1] => 10.87 [2] => 15.46 [3] => 11.26 [4] => 1.97 [5] => 3.21 [6] => 3.22 [7] => 3.34 [8] => 3.82 [9] => 4.27 [10] => 3.99 [11] => 4.70 [12] => 4.87 [13] => 5.21 [14] => 7.11 [15] => 7.78 [16] => 7.21 [17] => 5.32 [18] => 5.29 [19] => 4.91 ) [Total Current Assets_pct] => Array ( [0] => 36.56 [1] => 43.93 [2] => 46.72 [3] => 37.05 [4] => 33.97 [5] => 30.86 [6] => 30.72 [7] => 32.16 [8] => 34.89 [9] => 33.85 [10] => 39.89 [11] => 34.42 [12] => 34.54 [13] => 31.75 [14] => 30.81 [15] => 36.50 [16] => 43.16 [17] => 51.56 [18] => 51.09 [19] => 47.51 ) [Net PPE_pct] => Array ( [0] => 60.85 [1] => 52.26 [2] => 50.85 [3] => 57.02 [4] => 60.52 [5] => 60.70 [6] => 62.40 [7] => 61.51 [8] => 57.15 [9] => 50.73 [10] => 45.81 [11] => 52.42 [12] => 51.66 [13] => 54.09 [14] => 52.12 [15] => 45.48 [16] => 37.84 [17] => 32.00 [18] => 32.35 [19] => 27.79 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.01 [5] => 1.13 [6] => 1.43 [7] => 1.18 [8] => 1.34 [9] => 3.23 [10] => 2.83 [11] => 3.64 [12] => 4.50 [13] => 4.82 [14] => 5.87 [15] => 5.87 [16] => 5.22 [17] => 5.89 [18] => 6.60 [19] => 9.88 ) [Other Long-Term Assets_pct] => Array ( [0] => 2.59 [1] => 3.80 [2] => 2.42 [3] => 5.93 [4] => 5.50 [5] => 7.31 [6] => 5.45 [7] => 5.14 [8] => 6.62 [9] => 12.18 [10] => 11.47 [11] => 9.52 [12] => 9.30 [13] => 9.34 [14] => 11.20 [15] => 12.14 [16] => 13.78 [17] => 10.56 [18] => 9.95 [19] => 14.82 ) [Accts Payable_pct] => Array ( [0] => 3.93 [1] => 6.13 [2] => 5.23 [3] => 5.60 [4] => 5.03 [5] => 4.48 [6] => 4.94 [7] => 19.26 [8] => 18.95 [9] => 19.58 [10] => 18.43 [11] => 22.03 [12] => 22.64 [13] => 21.47 [14] => 16.84 [15] => 18.61 [16] => 19.09 [17] => 20.12 [18] => 18.64 [19] => 39.47 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 3.38 [5] => 5.15 [6] => 3.82 [7] => 3.39 [8] => 0.03 [9] => 0.03 [10] => 0.02 [11] => 7.90 [12] => 15.82 [13] => 13.31 [14] => 12.58 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => 13.53 [1] => 9.03 [2] => 8.68 [3] => 11.37 [4] => 9.67 [5] => 10.43 [6] => 12.13 [7] => 1.46 [8] => 1.91 [9] => 2.69 [10] => 3.58 [11] => 4.98 [12] => 5.24 [13] => 5.56 [14] => 9.18 [15] => 9.73 [16] => 8.77 [17] => 8.08 [18] => 8.25 [19] => 7.23 ) [Total Current Liabilities_pct] => Array ( [0] => 17.46 [1] => 15.16 [2] => 13.91 [3] => 16.97 [4] => 18.08 [5] => 20.06 [6] => 20.90 [7] => 24.11 [8] => 20.89 [9] => 22.30 [10] => 22.04 [11] => 34.92 [12] => 43.70 [13] => 40.34 [14] => 38.60 [15] => 28.35 [16] => 27.86 [17] => 28.20 [18] => 26.89 [19] => 46.69 ) [Long-Term Debt_pct] => Array ( [0] => 34.79 [1] => 17.36 [2] => 22.94 [3] => 19.25 [4] => 0.00 [5] => 0.56 [6] => 0.43 [7] => 0.31 [8] => 0.23 [9] => 0.16 [10] => 0.11 [11] => 0.08 [12] => 0.04 [13] => 10.29 [14] => 9.69 [15] => 9.85 [16] => 8.60 [17] => 7.47 [18] => 6.69 [19] => 11.28 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.26 [1] => 0.79 [2] => 0.98 [3] => 1.52 [4] => 1.91 [5] => 2.66 [6] => 1.68 [7] => 1.06 [8] => 1.06 [9] => 1.26 [10] => 4.92 [11] => 5.51 [12] => 5.93 [13] => 6.63 [14] => 7.80 [15] => 7.19 [16] => 5.99 [17] => 4.76 [18] => 4.27 [19] => 3.12 ) [Total Liabilities_pct] => Array ( [0] => 52.51 [1] => 33.32 [2] => 37.83 [3] => 37.74 [4] => 19.99 [5] => 23.27 [6] => 23.01 [7] => 25.49 [8] => 22.18 [9] => 23.71 [10] => 27.06 [11] => 40.51 [12] => 49.68 [13] => 57.26 [14] => 56.09 [15] => 45.39 [16] => 42.46 [17] => 40.43 [18] => 37.84 [19] => 61.10 ) [netcash] => Array ( [0] => -0.25 [1] => -0.21 [2] => -0.21 [3] => -0.34 [4] => -0.09 [5] => -0.22 [6] => -0.33 [7] => -0.36 [8] => -0.22 [9] => -0.32 [10] => -0.26 [11] => -1.21 [12] => -1.83 [13] => -2.47 [14] => -2.95 [15] => -1.7 [16] => -1.23 [17] => -0.91 [18] => -1.1 [19] => -3.71 ) [NCAV] => Array ( [0] => -0.18 [1] => -0.1 [2] => -0.13 [3] => -0.23 [4] => 0.04 [5] => -0.06 [6] => -0.08 [7] => -0.1 [8] => 0.05 [9] => -0.04 [10] => 0.05 [11] => -0.76 [12] => -1.32 [13] => -1.94 [14] => -2.34 [15] => -1.21 [16] => -0.74 [17] => -0.15 [18] => -0.09 [19] => -2.76 ) [NCAV_real] => Array ( [0] => -0.08 [1] => 0.08 [2] => 0.09 [3] => -0.01 [4] => 0.16 [5] => 0.12 [6] => 0.18 [7] => 0.18 [8] => 0.37 [9] => 0.3 [10] => 0.44 [11] => -0.23 [12] => -0.7 [13] => -1.28 [14] => -1.48 [15] => -0.45 [16] => 0.04 [17] => 0.8 [18] => 1.12 [19] => -1.53 ) [Book Value Per Share] => Array ( [0] => 0.24 [1] => 0.47 [2] => 0.63 [3] => 0.71 [4] => 0.93 [5] => 1.19 [6] => 1.8 [7] => 1.99 [8] => 2.26 [9] => 2.27 [10] => 2.48 [11] => 2.26 [12] => 2.33 [13] => 2.15 [14] => 2.57 [15] => 2.77 [16] => 3.57 [17] => 4.3 [18] => 5.26 [19] => 4.37 ) [Tangibles_book_per_share] => Array ( [0] => 0.24 [1] => 0.47 [2] => 0.63 [3] => 0.71 [4] => 0.93 [5] => 1.17 [6] => 1.77 [7] => 1.96 [8] => 2.22 [9] => 2.18 [10] => 2.39 [11] => 2.12 [12] => 2.12 [13] => 1.91 [14] => 2.23 [15] => 2.47 [16] => 3.25 [17] => 3.87 [18] => 4.7 [19] => 3.26 ) [deb2equity] => Array ( [0] => 0.732 [1] => 0.26 [2] => 0.369 [3] => 0.309 [4] => 0.042 [5] => 0.074 [6] => 0.055 [7] => 0.05 [8] => 0.003 [9] => 0.002 [10] => 0.002 [11] => 0.134 [12] => 0.315 [13] => 0.552 [14] => 0.507 [15] => 0.18 [16] => 0.15 [17] => 0.125 [18] => 0.108 [19] => 0.29 ) [debt2rev_totaldebt] => Array ( [0] => 69.4564279551 [1] => 70.1466781708 [2] => 143.830888697 [3] => 142.364106989 [4] => 28.9905090595 [5] => 66.7600373483 [6] => 74.4431418523 [7] => 75.6574585635 [8] => 5.89806320082 [9] => 4.33475661827 [10] => 3.4768370607 [11] => 233.459234609 [12] => 556.389548694 [13] => 886.919831224 [14] => 952.714932127 [15] => 371.033085753 [16] => 394.967649173 [17] => 399.927219796 [18] => 423.747108712 [19] => 952.639296188 ) [debt2rev] => Array ( [0] => 0.283 [1] => 0.175 [2] => 0.239 [3] => 0.169 [4] => 0.026 [5] => 0.043 [6] => 0.029 [7] => 0.026 [8] => 0.002 [9] => 0.001 [10] => 0.001 [11] => 0.044 [12] => 0.09 [13] => 0.134 [14] => 0.122 [15] => 0.056 [16] => 0.051 [17] => 0.047 [18] => 0.041 [19] => 0.087 ) [cogs2rev] => Array ( [0] => 0.45 [1] => 0.80 [2] => 0.81 [3] => 0.79 [4] => 0.79 [5] => 0.79 [6] => 0.78 [7] => 0.79 [8] => 0.79 [9] => 0.41 [10] => 0.78 [11] => 0.78 [12] => 0.79 [13] => 0.77 [14] => 0.45 [15] => 0.44 [16] => 0.41 [17] => 0.42 [18] => 0.44 [19] => 0.43 ) [inventory2rev] => Array ( [0] => 0.197 [1] => 0.266 [2] => 0.12 [3] => 0.123 [4] => 0.109 [5] => 0.108 [6] => 0.093 [7] => 0.084 [8] => 0.08 [9] => 0.084 [10] => 0.08 [11] => 0.086 [12] => 0.082 [13] => 0.073 [14] => 0.067 [15] => 0.068 [16] => 0.051 [17] => 0.083 [18] => 0.093 [19] => 0.075 ) [ar2asset] => Array ( [0] => 0.023 [1] => 0.022 [2] => 0.024 [3] => 0.036 [4] => 0.051 [5] => 0.038 [6] => 0.051 [7] => 0.049 [8] => 0.044 [9] => 0.042 [10] => 0.041 [11] => 0.054 [12] => 0.051 [13] => 0.054 [14] => 0.058 [15] => 0.049 [16] => 0.047 [17] => 0.053 [18] => 0.059 [19] => 0.049 ) [cash2asset] => Array ( [0] => 0.036 [1] => 0.045 [2] => 0.174 [3] => 0.082 [4] => 0.124 [5] => 0.094 [6] => 0.089 [7] => 0.119 [8] => 0.148 [9] => 0.128 [10] => 0.193 [11] => 0.087 [12] => 0.102 [13] => 0.082 [14] => 0.057 [15] => 0.119 [16] => 0.227 [17] => 0.279 [18] => 0.248 [19] => 0.281 ) [equity2asset] => Array ( [0] => 0.475 [1] => 0.667 [2] => 0.622 [3] => 0.623 [4] => 0.8 [5] => 0.767 [6] => 0.77 [7] => 0.745 [8] => 0.778 [9] => 0.763 [10] => 0.729 [11] => 0.595 [12] => 0.503 [13] => 0.427 [14] => 0.439 [15] => 0.546 [16] => 0.575 [17] => 0.596 [18] => 0.622 [19] => 0.389 ) [equity2liab_tangbile] => Array ( [0] => 0.905 [1] => 2.001 [2] => 1.643 [3] => 1.65 [4] => 4.001 [5] => 3.248 [6] => 3.285 [7] => 2.877 [8] => 3.448 [9] => 3.081 [10] => 2.591 [11] => 1.379 [12] => 0.922 [13] => 0.662 [14] => 0.678 [15] => 1.074 [16] => 1.232 [17] => 1.328 [18] => 1.468 [19] => 0.475 ) [ppe2asset] => Array ( [0] => 0.608 [1] => 0.523 [2] => 0.509 [3] => 0.57 [4] => 0.605 [5] => 0.607 [6] => 0.624 [7] => 0.615 [8] => 0.572 [9] => 0.507 [10] => 0.458 [11] => 0.524 [12] => 0.517 [13] => 0.541 [14] => 0.521 [15] => 0.455 [16] => 0.378 [17] => 0.32 [18] => 0.323 [19] => 0.278 ) [interest2rev] => Array ( [0] => -1.334 [1] => -0.817 [2] => -1.247 [3] => -0.748 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -0.514 [15] => -0.4 [16] => -0.305 [17] => -0.285 [18] => -0.246 [19] => -0.189 ) [std2asset] => Array ( [0] => 0.175 [1] => 0.152 [2] => 0.139 [3] => 0.17 [4] => 0.181 [5] => 0.201 [6] => 0.209 [7] => 0.241 [8] => 0.209 [9] => 0.223 [10] => 0.22 [11] => 0.349 [12] => 0.437 [13] => 0.403 [14] => 0.386 [15] => 0.283 [16] => 0.279 [17] => 0.282 [18] => 0.269 [19] => 0.467 ) [ltd2asset] => Array ( [0] => 0.348 [1] => 0.174 [2] => 0.229 [3] => 0.192 [4] => 0 [5] => 0.006 [6] => 0.004 [7] => 0.003 [8] => 0.002 [9] => 0.002 [10] => 0.001 [11] => 0.001 [12] => 0 [13] => 0.103 [14] => 0.097 [15] => 0.098 [16] => 0.086 [17] => 0.075 [18] => 0.067 [19] => 0.113 ) [turnover] => Array ( [0] => 1.231 [1] => 0.994 [2] => 0.961 [3] => 1.138 [4] => 1.318 [5] => 1.341 [6] => 1.454 [7] => 1.435 [8] => 1.485 [9] => 1.493 [10] => 1.563 [11] => 1.813 [12] => 1.758 [13] => 1.761 [14] => 1.83 [15] => 1.753 [16] => 1.677 [17] => 1.59 [18] => 1.618 [19] => 1.293 ) [CF_Net Income] => Array ( [0] => 8.80069025022 [1] => 22.5194132873 [2] => 35.9792924935 [3] => 47.6272648835 [4] => 59.0163934426 [5] => 94.9579831933 [6] => 110.86049238 [7] => 200.232044199 [8] => 219.23853211 [9] => 229.15969257 [10] => 310.607028754 [11] => 411.289517471 [12] => 446.760886778 [13] => 473.022503516 [14] => 237.933634992 [15] => 264.348413234 [16] => 681.739755572 [17] => 908.296943231 [18] => 1067.61757903 [19] => 6.45161290323 ) [buybackratio] => Array ( [0] => -0.3 [1] => -7.65 [2] => -0.34 [3] => -0.37 [4] => -0.43 [5] => -0.45 [6] => -0.62 [7] => -0.3 [8] => -0.49 [9] => -0.47 [10] => -0.44 [11] => -0.4 [12] => -0.36 [13] => -0.37 [14] => -0.47 [15] => -0.22 [16] => -0.19 [17] => -0.28 [18] => -0.22 [19] => -38.32 ) [grahamnumber] => Array ( [0] => 0.35 [1] => 0.65 [2] => 0.9 [3] => 1.08 [4] => 1.3 [5] => 1.82 [6] => 2.43 [7] => 3.4 [8] => 3.76 [9] => 3.79 [10] => 4.58 [11] => 5.06 [12] => 5.4 [13] => 5.22 [14] => 4.04 [15] => 4.45 [16] => 8.2 [17] => 10.32 [18] => 12.27 [19] => 0.79 ) [CF_DDA] => Array ( [0] => 10.7851596204 [1] => 21.3977566868 [2] => 33.9948231234 [3] => 50.8196721311 [4] => 69.801553063 [5] => 100.373482726 [6] => 166.671746776 [7] => 195.676243094 [8] => 225.424057085 [9] => 221.409906063 [10] => 260.103833866 [11] => 313.896838602 [12] => 328.296120348 [13] => 345.914908579 [14] => 455.882352941 [15] => 380.351114112 [16] => 388.785046729 [17] => 400.291120815 [18] => 447.648419429 [19] => 480.64516129 ) [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] => -1.29421915444 [1] => 9.83606557377 [2] => 117.687661777 [3] => 86.5401207938 [4] => 131.320103538 [5] => 214.379084967 [6] => 373.474794842 [7] => 509.2 [8] => 486.936799185 [9] => 483.729291204 [10] => 689.231629393 [11] => 767.816139767 [12] => 895.988123515 [13] => 936.161040788 [14] => 949.245852187 [15] => 937.879810939 [16] => 1225.66498922 [17] => 1173.50800582 [18] => 1349.49884348 [19] => 2132.18475073 ) [Cash Flow from Others] => Array ( [0] => 2.41587575496 [1] => 3.45125107852 [2] => -5.78084555651 [3] => 3.19240724763 [4] => 15.2717860224 [5] => 17.6470588235 [6] => 94.4161781946 [7] => 32.2320441989 [8] => 36.4097859327 [9] => 23.5328778822 [10] => 70.2667731629 [11] => 92.1996672213 [12] => 11.9699129058 [13] => 31.4563994374 [14] => 286.802413273 [15] => 184.807562458 [16] => 106.973400431 [17] => 43.8136826783 [18] => 98.6121819584 [19] => 2062.39002933 ) [Cash Flow_PPE] => Array ( [0] => -73.5979292494 [1] => -111.64797239 [2] => -140.89732528 [3] => -150.474547023 [4] => -174.201898188 [5] => -240.802987862 [6] => -370.984759672 [7] => -424.546961326 [8] => -382.74617737 [9] => -305.108454313 [10] => -333.000798722 [11] => -535.188019967 [12] => -610.63341251 [13] => -759.738396624 [14] => -742.45852187 [15] => -272.180958812 [16] => -316.822429907 [17] => -301.673944687 [18] => -656.052428682 [19] => -832.771260997 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -14.6591970121 [6] => -15.8522860492 [7] => 0 [8] => 0 [9] => -59.7164816396 [10] => -6.00239616613 [11] => -17.955906822 [12] => -72.6318289786 [13] => -37.4774964838 [14] => -55.9577677225 [15] => 0 [16] => -8.62688713156 [17] => -40.6113537118 [18] => -99.5373939861 [19] => -368.328445748 ) [Cash Flow_CPEX] => Array ( [0] => -73.5979292494 [1] => -111.64797239 [2] => -140.89732528 [3] => -150.474547023 [4] => -174.201898188 [5] => -240.802987862 [6] => -370.984759672 [7] => -424.546961326 [8] => -382.74617737 [9] => -305.108454313 [10] => -333.000798722 [11] => -535.188019967 [12] => -610.63341251 [13] => -759.738396624 [14] => -742.45852187 [15] => -300.87778528 [16] => -320.488856937 [17] => -387.11790393 [18] => -660.138781804 [19] => -843.988269795 ) [Cash Flow from Investing] => Array ( [0] => -15.1855047455 [1] => -151.509922347 [2] => -183.433994823 [3] => -168.507333909 [4] => -128.386540121 [5] => -314.005602241 [6] => -437.552168816 [7] => -478.51160221 [8] => -494.740061162 [9] => -426.351836038 [10] => -602.150159744 [11] => -183.539933444 [12] => -665.906571655 [13] => -845.253867792 [14] => -819.457013575 [15] => -284.334908845 [16] => -567.577282531 [17] => -741.994177584 [18] => -750.963762529 [19] => -1034.60410557 ) [Net Issuance of Stock] => Array ( [0] => 2.24331320104 [1] => 148.57635893 [2] => 10.6988783434 [3] => 15.1855047455 [4] => 21.9154443486 [5] => 40.3361344538 [6] => 80.5638921454 [7] => 10.8850828729 [8] => 56.2884811417 [9] => 26.877028181 [10] => -52.5742811502 [11] => -790.425956739 [12] => -550.115597783 [13] => -576.554852321 [14] => -150.150829563 [15] => 38.6900742741 [16] => -109.849029475 [17] => -222.343522562 [18] => -240.940632228 [19] => -249.926686217 ) [Issuance of Stock] => Array ( [0] => 2.24331320104 [1] => 148.57635893 [2] => 10.6988783434 [3] => 15.1855047455 [4] => 21.9154443486 [5] => 40.3361344538 [6] => 80.5638921454 [7] => 65.8994475138 [8] => 109.54841998 [9] => 91.5311699402 [10] => 109.896166134 [11] => 136.069051581 [12] => 126.087885986 [13] => 124.428270042 [14] => 84.6907993967 [15] => 38.6900742741 [16] => 95.4708842559 [17] => 182.241630277 [18] => 182.420971473 [19] => 181.231671554 ) [Net Issuance of Debt] => Array ( [0] => 3.53753235548 [1] => -0.0862812769629 [2] => 138.136324418 [3] => 9.23209663503 [4] => 2.41587575496 [5] => 26.4239028945 [6] => -10.9824150059 [7] => 5.49171270718 [8] => 12.4475025484 [9] => -0.606319385141 [10] => -0.576677316294 [11] => 229.837770383 [12] => 334.205859066 [13] => 392.70323488 [14] => 1.20663650075 [15] => -481.971640783 [16] => 0 [17] => 22.4163027656 [18] => -23.7471087124 [19] => 523.826979472 ) [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 [15] => 0 [16] => -122.933141625 [17] => -283.478893741 [18] => -395.528141866 [19] => -461.070381232 ) [Cash from Financing] => Array ( [0] => 8.97325280414 [1] => 152.54529767 [2] => 157.463330457 [3] => 32.7868852459 [4] => 24.4176013805 [5] => 66.7600373483 [6] => 69.5814771395 [7] => 16.3767955801 [8] => 68.7359836901 [9] => 26.2707087959 [10] => -53.1509584665 [11] => -560.588186356 [12] => -122.98178939 [13] => -120.876933896 [14] => -139.140271493 [15] => -433.625928427 [16] => -248.741912293 [17] => -442.50363901 [18] => -574.787972244 [19] => -79.3255131965 ) [Other Financing] => Array ( [0] => 3.19240724763 [1] => 4.05522001726 [2] => 8.62812769629 [3] => 8.3692838654 [4] => 0.0862812769629 [5] => -7.1054273576E-15 [6] => 0 [7] => 0 [8] => 7.1054273576E-15 [9] => 3.5527136788E-15 [10] => 0 [11] => 0 [12] => 92.927949327 [13] => 62.9746835443 [14] => 9.80392156863 [15] => 9.65563808238 [16] => -15.9597411934 [17] => 40.9024745269 [18] => 85.4279105628 [19] => 107.84457478 ) [Net Change in Cash] => Array ( [0] => -7.50647109577 [1] => 10.8714408973 [2] => 91.6307161346 [3] => -49.1803278689 [4] => 27.1786022433 [5] => -32.8664799253 [6] => 5.15592028136 [7] => 46.8729281768 [8] => 62.5229357798 [9] => 86.4474807857 [10] => 36.4145367412 [11] => 23.9234608985 [12] => 109.89469517 [13] => -22.0428973277 [14] => -8.67269984917 [15] => 222.822417286 [16] => 405.607476636 [17] => -11.5720524017 [18] => 31.2259059368 [19] => 1016.93548387 ) [NetChangeinCash_others] => Array ( [0] => 3.77475828373E-15 [1] => -2.30926389122E-14 [2] => -0.0862812769629 [3] => 1.42108547152E-14 [4] => -0.172562553926 [5] => 2.84217094304E-14 [6] => -0.348182883939 [7] => -0.19226519337 [8] => 1.59021406728 [9] => 2.79931682323 [10] => 2.48402555911 [11] => 0.23544093178 [12] => 2.79493269992 [13] => 7.92686357243 [14] => 0.678733031674 [15] => 2.90344361918 [16] => -3.73831775701 [17] => -0.582241630276 [18] => 7.47879722436 [19] => -1.31964809384 ) [total_freecashflow] => Array ( [0] => -74.8921484038 [1] => -101.811906816 [2] => -23.209663503 [3] => -63.9344262295 [4] => -42.8817946506 [5] => -26.4239028945 [6] => 2.49003516999 [7] => 84.653038674 [8] => 104.190621814 [9] => 178.620836892 [10] => 356.230830671 [11] => 232.6281198 [12] => 285.354711006 [13] => 176.422644163 [14] => 206.787330317 [15] => 637.002025658 [16] => 905.176132279 [17] => 786.390101892 [18] => 689.360061681 [19] => 1288.19648094 ) [per share rev] => Array ( [0] => 0.62 [1] => 0.69 [2] => 1.01 [3] => 1.3 [4] => 1.54 [5] => 2.08 [6] => 3.23 [7] => 3.72 [8] => 4.05 [9] => 4.33 [10] => 5.11 [11] => 6.5 [12] => 7.78 [13] => 8.59 [14] => 10.56 [15] => 8.85 [16] => 10.07 [17] => 11.06 [18] => 13.27 [19] => 14.32 ) [per share eps] => Array ( [0] => 0.0215703192407 [1] => 0.0388265746333 [2] => 0.060396893874 [3] => 0.0733390854185 [4] => 0.0802415875755 [5] => 0.126050420168 [6] => 0.140679953107 [7] => 0.254143646409 [8] => 0.26503567788 [9] => 0.286080273271 [10] => 0.375399361022 [11] => 0.507487520799 [12] => 0.562153602534 [13] => 0.611814345992 [14] => 0.324283559578 [15] => 0.351114112086 [16] => 0.891445003595 [17] => 1.17903930131 [18] => 1.3801079414 [19] => 0.00733137829912 ) [eps_nri] => Array ( [0] => 0.0258843830889 [1] => 0.0431406384814 [2] => 0.060396893874 [3] => 0.0776531492666 [4] => 0.0776531492666 [5] => 0.130718954248 [6] => 0.140679953107 [7] => 0.254143646409 [8] => 0.26503567788 [9] => 0.281810418446 [10] => 0.375399361022 [11] => 0.507487520799 [12] => 0.577988915281 [13] => 0.611814345992 [14] => 0.324283559578 [15] => 0.351114112086 [16] => 0.891445003595 [17] => 1.17903930131 [18] => 1.3801079414 [19] => 0.00733137829912 ) [per share_freecashflow] => Array ( [0] => -0.19 [1] => -0.18 [2] => -0.04 [3] => -0.1 [4] => -0.06 [5] => -0.04 [6] => 0 [7] => 0.11 [8] => 0.13 [9] => 0.22 [10] => 0.43 [11] => 0.29 [12] => 0.36 [13] => 0.23 [14] => 0.28 [15] => 0.85 [16] => 1.18 [17] => 1.02 [18] => 0.89 [19] => 1.69 ) [ROE] => Array ( [0] => 9.28 [1] => 8.36 [2] => 9.23 [3] => 10.34 [4] => 8.61 [5] => 10.58 [6] => 8.23 [7] => 13.17 [8] => 12.48 [9] => 12.89 [10] => 15.74 [11] => 23.65 [12] => 25.32 [13] => 29.45 [14] => 12.67 [15] => 12.83 [16] => 25.73 [17] => 28.41 [18] => 27.09 [19] => 0.19 ) [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] => 0.321 [18] => 0.38 [19] => 84 ) [ROA] => Array ( [0] => 4.41 [1] => 5.57 [2] => 5.74 [3] => 6.44 [4] => 6.89 [5] => 8.12 [6] => 6.34 [7] => 9.81 [8] => 9.71 [9] => 9.83 [10] => 11.48 [11] => 14.07 [12] => 12.74 [13] => 12.59 [14] => 5.56 [15] => 7.01 [16] => 14.81 [17] => 16.92 [18] => 16.84 [19] => 0.07 ) [ROC_capital] => Array ( [0] => 207.161345988 [1] => 432.528041415 [2] => 708.628127696 [3] => 779.033649698 [4] => 826.315789474 [5] => 1108.30999066 [6] => 1684.68112544 [7] => 1979.45524862 [8] => 2164.0733945 [9] => 2071.35525192 [10] => 2425.96485623 [11] => 2676.03161398 [12] => 3193.4584323 [13] => 3421.30801688 [14] => 3852.0361991 [15] => 3380.14854828 [16] => 4050.03594536 [17] => 4761.13537118 [18] => 5623.51580571 [19] => 6771.92082111 ) [ROC] => Array ( [0] => 4.25 [1] => 5.21 [2] => 5.08 [3] => 6.11 [4] => 7.14 [5] => 8.57 [6] => 6.58 [7] => 10.12 [8] => 10.13 [9] => 11.06 [10] => 12.8 [11] => 15.37 [12] => 13.99 [13] => 13.83 [14] => 6.18 [15] => 7.81 [16] => 16.79 [17] => 19.04 [18] => 18.97 [19] => 0.09 ) [ROC_JOEL_capital] => Array ( [0] => 152.372735116 [1] => 309.318377912 [2] => 415.61691113 [3] => 509.749784297 [4] => 576.876617774 [5] => 786.461251167 [6] => 1174.90152403 [7] => 1255.00994475 [8] => 1290.27115189 [9] => 1182.66609735 [10] => 1239.15015974 [11] => 1532.46173045 [12] => 1811.47980998 [13] => 2032.63009845 [14] => 2229.56259427 [15] => 1712.62660365 [16] => 1737.23939612 [17] => 1713.97379913 [18] => 2050.0385505 [19] => 2346.40762463 ) [ROC_JOEL] => Array ( [0] => 13.14 [1] => 11.19 [2] => 11.73 [3] => 14.61 [4] => 17.83 [5] => 18.98 [6] => 23.2 [7] => 24.75 [8] => 25.18 [9] => 30.67 [10] => 39.1 [11] => 42.38 [12] => 39.07 [13] => 36.46 [14] => 17.04 [15] => 22.16 [16] => 58.74 [17] => 73.4 [18] => 75.12 [19] => -10.17 ) [ROC_JOEL_new] => Array ( [0] => 11.62 [1] => 12.36 [2] => 14.87 [3] => 15.42 [4] => 16.24 [5] => 17.26 [6] => 20.94 [7] => 22.33 [8] => 22.55 [9] => 27.32 [10] => 34.3 [11] => 37.13 [12] => 35.49 [13] => 33.54 [14] => 15.89 [15] => 21.29 [16] => 59.27 [17] => 70.71 [18] => 63.84 [19] => -6.31 ) [grossmargin] => Array ( [0] => 55.32 [1] => 20.1 [2] => 19.09 [3] => 20.74 [4] => 21.22 [5] => 21.25 [6] => 22.35 [7] => 21.42 [8] => 21 [9] => 58.63 [10] => 21.55 [11] => 22 [12] => 21.32 [13] => 23.34 [14] => 55.26 [15] => 55.75 [16] => 58.75 [17] => 57.99 [18] => 56.29 [19] => 57.14 ) [pretaxmargin] => Array ( [0] => 6.21 [1] => 9.26 [2] => 9.76 [3] => 9.36 [4] => 8.89 [5] => 9.76 [6] => 7.4 [7] => 10.91 [8] => 10.38 [9] => 10.71 [10] => 11.72 [11] => 12.5 [12] => 11.64 [13] => 11.22 [14] => 4.43 [15] => 5.73 [16] => 13.42 [17] => 15.48 [18] => 15.48 [19] => -1.54 ) [operatingmargin] => Array ( [0] => 8.14 [1] => 8.62 [2] => 8.1 [3] => 8.85 [4] => 9.11 [5] => 9.52 [6] => 10.72 [7] => 10.61 [8] => 9.69 [9] => 10.42 [10] => 11.46 [11] => 12.26 [12] => 11.48 [13] => 11.2 [14] => 4.85 [15] => 5.75 [16] => 13.26 [17] => 14.77 [18] => 15.02 [19] => -2.19 ) [netmargin] => Array ( [0] => 3.58 [1] => 5.61 [2] => 5.98 [3] => 5.66 [4] => 5.23 [5] => 6.05 [6] => 4.36 [7] => 6.84 [8] => 6.54 [9] => 6.58 [10] => 7.35 [11] => 7.76 [12] => 7.25 [13] => 7.15 [14] => 3.04 [15] => 4 [16] => 8.83 [17] => 10.65 [18] => 10.4 [19] => 0.06 ) [pettm] => Array ( [0] => 41.200 [1] => 45.540 [2] => 55.000 [3] => 58.080 [4] => 49.170 [5] => 44.580 [6] => 82.780 [7] => 32.340 [8] => 40.000 [9] => 42.860 [10] => 49.410 [11] => 41.450 [12] => 47.960 [13] => 30.150 [14] => 34.820 [15] => 39.860 [16] => 20.650 [17] => 23.080 [18] => 28.270 [19] => 34.060 ) [penri] => Array ( [0] => 0.00 [1] => 39.47 [2] => 51.56 [3] => 52.27 [4] => 45.24 [5] => 41.31 [6] => 76.46 [7] => 32.48 [8] => 39.69 [9] => 42.35 [10] => 48.36 [11] => 41.11 [12] => 47.96 [13] => 30.11 [14] => 34.58 [15] => 39.71 [16] => 20.60 [17] => 23.02 [18] => 28.33 [19] => 0.00 ) [pe] => Array ( [0] => 41.200 [1] => 45.540 [2] => 55.000 [3] => 58.080 [4] => 49.170 [5] => 44.580 [6] => 82.780 [7] => 32.340 [8] => 40.000 [9] => 42.860 [10] => 49.410 [11] => 41.450 [12] => 47.960 [13] => 30.150 [14] => 34.820 [15] => 39.860 [16] => 20.650 [17] => 23.080 [18] => 28.270 [19] => 34.060 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 6.680 [7] => 4.220 [8] => 4.710 [9] => 5.670 [10] => 7.580 [11] => 9.870 [12] => 12.750 [13] => 9.630 [14] => 5.060 [15] => 5.630 [16] => 5.670 [17] => 7.050 [18] => 8.400 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.35 [6] => 3.39 [7] => 6.39 [8] => 6.97 [9] => 6.86 [10] => 2.83 [11] => 3.24 [12] => 10.01 [13] => 12.28 [14] => 3.55 [15] => 6.36 [16] => 9.04 [17] => 12.89 [18] => 32.93 [19] => 0.69 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 500.800 [7] => 74.700 [8] => 86.000 [9] => 53.330 [10] => 42.890 [11] => 73.760 [12] => 75.670 [13] => 81.880 [14] => 40.190 [15] => 16.390 [16] => 15.390 [17] => 26.640 [18] => 43.720 [19] => 33.320 ) [ps] => Array ( [0] => 0.340 [1] => 2.630 [2] => 3.300 [3] => 3.290 [4] => 2.410 [5] => 2.680 [6] => 4.240 [7] => 2.200 [8] => 2.590 [9] => 2.840 [10] => 3.640 [11] => 3.210 [12] => 3.470 [13] => 2.140 [14] => 1.060 [15] => 1.580 [16] => 1.820 [17] => 2.450 [18] => 2.950 [19] => 3.950 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.332399626517 [6] => -0.0984759671747 [7] => -0.0353591160221 [8] => -0.0163098878695 [9] => 0.0461144321093 [10] => 0.126198083067 [11] => 0.212978369384 [12] => 0.289786223278 [13] => 0.303797468354 [14] => 0.371040723982 [15] => 0.313301823093 [16] => 0.47735442128 [17] => 0.609898107715 [18] => 0.755589822668 [19] => 0.909090909091 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 9.600 [6] => 30.700 [7] => 35.330 [8] => 25.790 [9] => 19.090 [10] => 13.640 [11] => 17.110 [12] => 26.900 [13] => 24.850 [14] => 17.360 [15] => 2.530 [16] => 3.950 [17] => 11.530 [18] => 21.040 [19] => 15.270 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 4.530 [6] => 29.310 [7] => 35.040 [8] => 25.620 [9] => 19.620 [10] => 14.590 [11] => 17.930 [12] => 28.100 [13] => 26.070 [14] => 19.760 [15] => 7.430 [16] => 6.830 [17] => 14.140 [18] => 23.170 [19] => 17.580 ) [zscore] => Array ( [0] => 4.230 [1] => 6.930 [2] => 7.390 [3] => 8.630 [4] => 12.000 [5] => 11.570 [6] => 15.420 [7] => 9.760 [8] => 12.460 [9] => 13.150 [10] => 14.810 [11] => 11.450 [12] => 10.020 [13] => 6.710 [14] => 4.660 [15] => 6.500 [16] => 7.550 [17] => 9.060 [18] => 10.910 [19] => 6.660 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 5 [4] => 7 [5] => 6 [6] => 5 [7] => 7 [8] => 7 [9] => 8 [10] => 7 [11] => 7 [12] => 7 [13] => 5 [14] => 7 [15] => 6 [16] => 8 [17] => 6 [18] => 5 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -1.670 [4] => -2.210 [5] => -2.760 [6] => -2.270 [7] => -3.130 [8] => -3.120 [9] => -3.990 [10] => -1.980 [11] => -3.070 [12] => -3.020 [13] => -3.440 [14] => -3.340 [15] => -3.500 [16] => -2.910 [17] => -2.600 [18] => -2.430 [19] => -3.450 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.07 [7] => 0.11 [8] => 0.16 [9] => 0.21 [10] => 0.26 [11] => 0.33 [12] => 0.41 [13] => 0.47 [14] => 0.49 [15] => 0.49 [16] => 0.57 [17] => 0.69 [18] => 0.83 [19] => 0.73 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 53.050 [6] => 85.900 [7] => 51.860 [8] => 62.050 [9] => 69.520 [10] => 83.640 [11] => 70.010 [12] => 73.480 [13] => 45.410 [14] => 23.610 [15] => 32.290 [16] => 33.480 [17] => 39.400 [18] => 44.910 [19] => 77.920 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -0.160 [6] => 0.210 [7] => 1.290 [8] => 1.650 [9] => 2.700 [10] => 3.580 [11] => 4.710 [12] => 5.760 [13] => 6.160 [14] => 6.870 [15] => 7.730 [16] => 9.230 [17] => 11.020 [18] => 14.490 [19] => 14.620 ) [medpsvalue] => Array ( [0] => 8.9 [1] => 2.3 [2] => 3.19 [3] => 4.09 [4] => 4.87 [5] => 6.36 [6] => 7.43 [7] => 11.25 [8] => 12.75 [9] => 13.58 [10] => 15.07 [11] => 18.72 [12] => 23.58 [13] => 26.84 [14] => 28.3 [15] => 28.39 [16] => 30.75 [17] => 32.57 [18] => 40.06 [19] => 43.94 ) [ev2rev] => Array ( [0] => 2.050 [1] => 3.020 [2] => 3.730 [3] => 3.800 [4] => 2.410 [5] => 2.670 [6] => 3.430 [7] => 2.090 [8] => 2.340 [9] => 2.680 [10] => 3.290 [11] => 3.020 [12] => 3.340 [13] => 2.170 [14] => 1.140 [15] => 1.560 [16] => 1.690 [17] => 2.230 [18] => 2.750 [19] => 3.760 ) [ev2ebitda] => Array ( [0] => 15.440 [1] => 19.590 [2] => 22.380 [3] => 23.540 [4] => 15.770 [5] => 16.910 [6] => 13.340 [7] => 8.160 [8] => 16.950 [9] => 15.960 [10] => 18.670 [11] => 16.620 [12] => 19.860 [13] => 13.030 [14] => 10.010 [15] => 13.110 [16] => 8.990 [17] => 10.920 [18] => 13.660 [19] => 122.410 ) [ev2ebit] => Array ( [0] => 23.380 [1] => 35.030 [2] => 46.110 [3] => 42.900 [4] => 26.470 [5] => 28.080 [6] => 17.910 [7] => 11.030 [8] => 33.070 [9] => 25.710 [10] => 28.690 [11] => 24.660 [12] => 29.080 [13] => 19.350 [14] => 23.510 [15] => 27.110 [16] => 12.190 [17] => 15.130 [18] => 18.280 [19] => 24.050 ) [earning_yield_greenblatt] => Array ( [0] => 4.28 [1] => 2.85 [2] => 2.17 [3] => 2.33 [4] => 3.78 [5] => 3.56 [6] => 5.58 [7] => 9.07 [8] => 3.02 [9] => 3.89 [10] => 3.49 [11] => 4.06 [12] => 3.44 [13] => 5.17 [14] => 4.25 [15] => 3.69 [16] => 8.2 [17] => 6.61 [18] => 5.47 [19] => 4.16 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 6.39 [7] => 1.36 [8] => 1.59 [9] => 1.83 [10] => 2.41 [11] => 2.2 [12] => 1.15 [13] => 0.68 [14] => 0.36 [15] => 0.5 [16] => 0.61 [17] => 0.86 [18] => 0.98 [19] => 1.29 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 19.55 [7] => 4.5 [8] => 5.4 [9] => 6.54 [10] => 7.93 [11] => 8.13 [12] => 5.02 [13] => 3.51 [14] => 2.55 [15] => 3.17 [16] => 2.29 [17] => 2.71 [18] => 3.21 [19] => 71.9 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 26.84 [7] => 7.81 [8] => 9.14 [9] => 11.38 [10] => 15.19 [11] => 19.41 [12] => 12.8 [13] => 9.58 [14] => 4.62 [15] => 5.7 [16] => 5.78 [17] => 7.23 [18] => 8.38 [19] => 17.42 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 26.39 [7] => 7.69 [8] => 8.98 [9] => 10.93 [10] => 14.64 [11] => 18.21 [12] => 11.64 [13] => 8.51 [14] => 4.01 [15] => 5.09 [16] => 5.26 [17] => 6.5 [18] => 7.49 [19] => 13 ) [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] => 245.815358067 [1] => 401.380500431 [2] => 602.157031924 [3] => 841.587575496 [4] => 1129.16307161 [5] => 1568.72082166 [6] => 2543.04572098 [7] => 2927.04972376 [8] => 3352.60754332 [9] => 3480.37745517 [10] => 4228.63178914 [11] => 5298.91846922 [12] => 6165.4330958 [13] => 6618.49296765 [14] => 7830.31674208 [15] => 6600 [16] => 7697.62760604 [17] => 8515.57496361 [18] => 10254.0478026 [19] => 10918.0351906 ) [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] => 10.7851596204 [1] => 21.3977566868 [2] => 33.9948231234 [3] => 50.8196721311 [4] => 69.801553063 [5] => 100.373482726 [6] => 166.671746776 [7] => 180.664088398 [8] => 209.5382263 [9] => 203.080273271 [10] => 230.976038339 [11] => 283.00249584 [12] => 306.580364212 [13] => 328.523206751 [14] => 414.253393665 [15] => 361.039837947 [16] => 366.930265996 [17] => 380.858806405 [18] => 424.286815729 [19] => 455.571847507 ) [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] => 3.27868852459 [1] => 3.27868852459 [2] => 7.50647109577 [3] => 6.29853321829 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 40.2714932127 [15] => 26.4010803511 [16] => 23.5082674335 [17] => 24.2358078603 [18] => 25.2120277564 [19] => 20.6011730205 ) [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] => 18.8955996549 [5] => 47.9925303455 [6] => 71.9062133646 [7] => 118.57679558 [8] => 232.071355759 [9] => 127.330486763 [10] => 405.715654952 [11] => 110.837770383 [12] => 111.669041964 [13] => 110.689170183 [14] => 39.592760181 [15] => 44.767049291 [16] => 205.391804457 [17] => 656.91411936 [18] => 654.124903624 [19] => 482.478005865 ) [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] => 7.24762726488 [1] => 18.0327868852 [2] => 108.886971527 [3] => 60.483175151 [4] => 87.7480586713 [5] => 61.9981325864 [6] => 83.021101993 [7] => 125.123756906 [8] => 101.607543323 [9] => 171.568744663 [10] => 115.857028754 [11] => 144.599833611 [12] => 247.510688836 [13] => 197.819971871 [14] => 203.46907994 [15] => 404.996623903 [16] => 836.808051761 [17] => 835.589519651 [18] => 916.422513493 [19] => 1888.3431085 ) [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] => 66.2640207075 [1] => 166.005176877 [2] => 184.037963762 [3] => 230.457290768 [4] => 206.384814495 [5] => 339.869281046 [6] => 459.875732708 [7] => 536.163535912 [8] => 735.996941896 [9] => 803.760034159 [10] => 1161.41853035 [11] => 981.048252912 [12] => 1112.21852732 [13] => 1143.88185654 [14] => 1345.24886878 [15] => 1243.95678596 [16] => 1559.66930266 [17] => 2210.55312955 [18] => 2577.48650732 [19] => 2962.90322581 ) [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] => 7.85159620362 [1] => 24.7627264884 [2] => 32.7868852459 [3] => 41.4150129422 [4] => 43.0543572045 [5] => 52.380952381 [6] => 86.3458382181 [7] => 392.99558011 [8] => 427.748216106 [9] => 456.45175064 [10] => 498.519968051 [11] => 644.093178037 [12] => 794.08709422 [13] => 807.032348805 [14] => 720.286576169 [15] => 700.87778528 [16] => 876.204169662 [17] => 1077.80203785 [18] => 1181.11025443 [19] => 3332.18475073 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 28.9905090595 [5] => 60.2240896359 [6] => 66.8429073857 [7] => 69.2640883978 [8] => 0.72375127421 [9] => 0.616567036721 [10] => 0.587060702875 [11] => 231.071547421 [12] => 554.839271576 [13] => 500.070323488 [14] => 538.235294118 [15] => 0.135043889264 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 29.7447513812 [8] => 43.0825688073 [9] => 62.7463706234 [10] => 96.946485623 [11] => 145.630615641 [12] => 183.631037213 [13] => 208.790436006 [14] => 277.828054299 [15] => 262.457798785 [16] => 297.699496765 [17] => 327.001455604 [18] => 393.369313801 [19] => 479.252199413 ) [BS_other_liabilities_Insurance] => Array ( [0] => 27.5237273512 [1] => 39.6893874029 [2] => 60.569456428 [3] => 95.340811044 [4] => 99.2234685073 [5] => 153.034547152 [6] => 241.493552169 [7] => 21.5933701657 [8] => 23.9877675841 [9] => 29.2587532024 [10] => 132.949680511 [11] => 161.03577371 [12] => 208.121140143 [13] => 249.015471167 [14] => 448.642533937 [15] => 374.679270763 [16] => 380.230050324 [17] => 360.844250364 [18] => 399.768696993 [19] => 394.648093842 ) [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] => -3.27868852459 [1] => -3.27868852459 [2] => -7.50647109577 [3] => -6.29853321829 [4] => 6.12597066437 [5] => 6.81605975724 [6] => 8.33528722157 [7] => 11.8983425414 [8] => 9.48012232416 [9] => 9.92485055508 [10] => 11.2939297125 [11] => 13.1688851913 [12] => 9.73159144893 [13] => 1.70112517581 [14] => -33.4841628959 [15] => -1.41796083727 [16] => -23.5082674335 [17] => -24.2358078603 [18] => -25.2120277564 [19] => -20.6011730205 ) [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] => -115.962036238 [1] => -46.0742018982 [2] => -66.1777394305 [3] => -100.086281277 [4] => -136.755823986 [5] => -184.126984127 [6] => -295.865181712 [7] => -362.986740331 [8] => -431.500509684 [9] => -1729.07002562 [10] => -503.149361022 [11] => -610.996672213 [12] => -702.819477435 [13] => -896.818565401 [14] => -3624.13273002 [15] => -2998.91964889 [16] => -3391.30122214 [17] => -3562.00873362 [18] => -4086.27602159 [19] => -4310.55718475 ) [BS_MoneyMarket] => Array ( [0] => -7.24762726488 [1] => -18.0327868852 [2] => -108.886971527 [3] => -60.483175151 [4] => -87.7480586713 [5] => -61.9981325864 [6] => -83.021101993 [7] => -125.123756906 [8] => -101.607543323 [9] => -171.568744663 [10] => -115.857028754 [11] => -144.599833611 [12] => -247.510688836 [13] => -197.819971871 [14] => -203.46907994 [15] => -404.996623903 [16] => -836.808051761 [17] => -835.589519651 [18] => -916.422513493 [19] => -1888.3431085 ) [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] => 73.5116479724 [1] => 184.037963762 [2] => 292.924935289 [3] => 290.940465919 [4] => 294.132873167 [5] => 401.867413632 [6] => 542.896834701 [7] => 661.287292818 [8] => 837.604485219 [9] => 975.328778822 [10] => 1277.27555911 [11] => 1125.64808652 [12] => 1359.72921615 [13] => 1341.70182841 [14] => 1548.71794872 [15] => 1648.95340986 [16] => 2396.47735442 [17] => 3046.1426492 [18] => 3493.90902082 [19] => 4851.24633431 ) [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] => 27.5237273512 [1] => 39.6893874029 [2] => 60.569456428 [3] => 95.340811044 [4] => 99.2234685073 [5] => 153.034547152 [6] => 241.493552169 [7] => 51.338121547 [8] => 67.0703363914 [9] => 92.0051238258 [10] => 229.896166134 [11] => 306.666389351 [12] => 391.752177356 [13] => 457.805907173 [14] => 726.470588235 [15] => 637.137069548 [16] => 677.929547088 [17] => 687.845705968 [18] => 793.138010794 [19] => 873.900293255 ) [cash2debt] => Array ( [0] => 0.104 [1] => 0.257 [2] => 0.757 [3] => 0.425 [4] => 3.679 [5] => 1.648 [6] => 2.081 [7] => 3.221 [8] => 56.574 [9] => 68.954 [10] => 150.014 [11] => 1.094 [12] => 0.646 [13] => 0.348 [14] => 0.255 [15] => 1.212 [16] => 2.639 [17] => 3.732 [18] => 3.706 [19] => 2.489 ) [interest_coverage] => Array ( [0] => 6.11 [1] => 10.55 [2] => 6.49 [3] => 11.82 [4] => 10000 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 9.44 [15] => 14.37 [16] => 43.41 [17] => 51.91 [18] => 61.08 [19] => 0 ) [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 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -0.472653612424 [16] => -1.9410496046 [17] => -1.67394468705 [18] => -0.693909020817 [19] => -0.366568914956 ) [TaxProvision] => Array ( [0] => -6.47109577222 [1] => -14.6678170837 [2] => -22.7782571182 [3] => -31.1475409836 [4] => -41.4150129422 [5] => -58.1699346405 [6] => -77.3810082063 [7] => -119.01878453 [8] => -128.759429154 [9] => -143.457728437 [10] => -185.107028754 [11] => -251.228785358 [12] => -257.141726049 [13] => -269.849507736 [14] => -108.597285068 [15] => -113.70695476 [16] => -351.329978433 [17] => -409.825327511 [18] => -519.969159599 [19] => 175 ) [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] => 201.282051282 [15] => 224.442943957 [16] => 38.1020848311 [17] => 0 [18] => 0 [19] => 2041.12903226 ) [Net Income (Continuing Operations)] => Array ( [0] => 8.80069025022 [1] => 22.5194132873 [2] => 35.9792924935 [3] => 47.6272648835 [4] => 59.0163934426 [5] => 94.9579831933 [6] => 110.86049238 [7] => 200.232044199 [8] => 219.23853211 [9] => 229.15969257 [10] => 310.607028754 [11] => 411.289517471 [12] => 460.390340459 [13] => 473.022503516 [14] => 237.933634992 [15] => 264.348413234 [16] => 681.739755572 [17] => 908.296943231 [18] => 1067.61757903 [19] => 6.45161290323 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.0215703192407 [1] => 0.0388265746333 [2] => 0.060396893874 [3] => 0.0733390854185 [4] => 0.0802415875755 [5] => 0.126050420168 [6] => 0.140679953107 [7] => 0.254143646409 [8] => 0.26503567788 [9] => 0.286080273271 [10] => 0.375399361022 [11] => 0.507487520799 [12] => 0.562153602534 [13] => 0.611814345992 [14] => 0.324283559578 [15] => 0.351114112086 [16] => 0.891445003595 [17] => 1.17903930131 [18] => 1.3801079414 [19] => 0.00733137829912 ) [eps_basic] => Array ( [0] => 0.0215703192407 [1] => 0.0388265746333 [2] => 0.060396893874 [3] => 0.0776531492666 [4] => 0.0845556514236 [5] => 0.13258636788 [6] => 0.147713950762 [7] => 0.262983425414 [8] => 0.282364933741 [9] => 0.294619982921 [10] => 0.375399361022 [11] => 0.524126455907 [12] => 0.585906571655 [13] => 0.632911392405 [14] => 0.324283559578 [15] => 0.35786630655 [16] => 0.913012221423 [17] => 1.20815138282 [18] => 1.41094834233 [19] => 0.00733137829912 ) [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] => 50.9392678869 [12] => 64.6294536817 [13] => 0 [14] => 431.523378582 [15] => 370.627954085 [16] => 307.476635514 [17] => 593.158660844 [18] => 817.193523516 [19] => 636.290322581 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 90.9502262443 [15] => 78.3254557731 [16] => 83.1056793674 [17] => 109.752547307 [18] => 140.0154202 [19] => 178.372434018 ) [OtherInventories] => Array ( [0] => 41.7634136119 [1] => 92.0879547913 [2] => 62.0867860113 [3] => 89.1846158771 [4] => 106.530204775 [5] => 157.710142881 [6] => 277.148853299 [7] => 270.141937059 [8] => 273.467025368 [9] => 250.097539382 [10] => 269.640779226 [11] => 403.552412646 [12] => 439.109263658 [13] => 342.072831791 [14] => -1.07170850039E-14 [15] => 1.91908909051E-14 [16] => 2.04325732785E-14 [17] => -2.06853780425E-14 [18] => -1.09567114227E-13 [19] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 7.24762726488 [1] => 18.0327868852 [2] => 108.886971527 [3] => 60.483175151 [4] => 87.7480586713 [5] => 61.9981325864 [6] => 83.021101993 [7] => 125.123756906 [8] => 101.607543323 [9] => 171.568744663 [10] => 115.857028754 [11] => 144.599833611 [12] => 247.510688836 [13] => 197.819971871 [14] => 203.46907994 [15] => 404.996623903 [16] => 836.808051761 [17] => 835.589519651 [18] => 916.422513493 [19] => 1888.3431085 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 18.8955996549 [5] => 47.9925303455 [6] => 71.9062133646 [7] => 118.57679558 [8] => 232.071355759 [9] => 127.330486763 [10] => 405.715654952 [11] => 110.837770383 [12] => 111.669041964 [13] => 110.689170183 [14] => 39.592760181 [15] => 44.767049291 [16] => 205.391804457 [17] => 656.91411936 [18] => 654.124903624 [19] => 482.478005865 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 6.65524861878 [8] => 11.5290519878 [9] => 9.74722459436 [10] => 10.4776357827 [11] => 11.5083194676 [12] => 25.613618369 [13] => 39.5485232068 [14] => 44.5701357466 [15] => 39.2977717758 [16] => 41.6966211359 [17] => 32.6055312955 [18] => 35.6206630686 [19] => 34.4574780059 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1083.45524862 [8] => 1184.85524975 [9] => 1174.59521776 [10] => 1335.76277955 [11] => 1677.32362729 [12] => 2015.54394299 [13] => 2295.95710267 [14] => 164.177978884 [15] => 156.313301823 [16] => 191.013659238 [17] => 159.024745269 [18] => 173.631457209 [19] => 190.322580645 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 730.44198895 [8] => 813.656472987 [9] => 845.157130658 [10] => 877.838658147 [11] => 1074.95673877 [12] => 1191.38796516 [13] => 1244.85372714 [14] => 1345.24886878 [15] => 1311.9513842 [16] => 1406.03882099 [17] => 1568.19505095 [18] => 1858.13415574 [19] => 1980.57184751 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 103.238674033 [8] => 110.431192661 [9] => 49.6737830914 [10] => 74.3889776358 [11] => 121.055740433 [12] => 138.557403009 [13] => 151.386075949 [14] => 221.417797888 [15] => 80.4861580014 [16] => 124.802300503 [17] => 92.7219796215 [18] => 203.623747109 [19] => 251.026392962 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1923.79116022 [8] => 2120.47196738 [9] => 2079.17335611 [10] => 2298.46805112 [11] => 2884.84442596 [12] => 3371.10292953 [13] => 3731.74542897 [14] => 4311.6892911 [15] => 3849.35854153 [16] => 4233.42918763 [17] => 4485.51673945 [18] => 5322.35929067 [19] => 5705.35190616 ) [AccumulatedDepreciation] => Array ( [0] => -25.8843830889 [1] => -45.0388265746 [2] => -75.9275237274 [3] => -123.641069888 [4] => -188.524590164 [5] => -299.719887955 [6] => -523.332942556 [7] => -668.78121547 [8] => -830.200815494 [9] => -896.507258753 [10] => -1059.31789137 [11] => -1352.38269551 [12] => -1559.62311956 [13] => -1699.11533052 [14] => -2082.12669683 [15] => -2136.73193788 [16] => -2496.18979152 [17] => -2771.54294032 [18] => -3272.32074017 [19] => -3358.94428152 ) [AccountsPayable] => Array ( [0] => 7.85159620362 [1] => 24.7627264884 [2] => 32.7868852459 [3] => 41.4150129422 [4] => 43.0543572045 [5] => 52.380952381 [6] => 86.3458382181 [7] => 141.331491713 [8] => 138.627930683 [9] => 144.307429547 [10] => 159.222044728 [11] => 183.839434276 [12] => 269.942201108 [13] => 274.82419128 [14] => 245.022624434 [15] => 180.351114112 [16] => 203.163191948 [17] => 393.013100437 [18] => 306.939090208 [19] => 360.483870968 ) [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] => 57.3906485671 [15] => 86.2930452397 [16] => 72.0345075485 [17] => 79.4759825328 [18] => 106.630686199 [19] => 91.642228739 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 251.664088398 [8] => 289.120285423 [9] => 312.144321093 [10] => 339.297923323 [11] => 460.25374376 [12] => 524.144893112 [13] => 532.208157525 [14] => 417.873303167 [15] => 434.233625928 [16] => 601.006470165 [17] => 605.312954876 [18] => 767.540478026 [19] => 2880.05865103 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LongTermDebt] => Array ( [0] => 69.4564279551 [1] => 70.1466781708 [2] => 143.830888697 [3] => 142.364106989 [4] => 0 [5] => 6.53594771242 [6] => 7.60023446659 [7] => 6.39337016575 [8] => 5.17431192661 [9] => 3.71818958155 [10] => 2.88977635783 [11] => 2.38768718802 [12] => 1.55027711797 [13] => 386.849507736 [14] => 414.479638009 [15] => 370.898041864 [16] => 394.967649173 [17] => 399.927219796 [18] => 423.747108712 [19] => 952.639296188 ) [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] => 0.517687661777 [1] => 3.0198446937 [2] => 6.12597066437 [3] => 11.1302847282 [4] => 16.393442623 [5] => 30.7189542484 [6] => 25.0996483001 [7] => 21.1414364641 [8] => 22.9317023445 [9] => 28.366353544 [10] => 17.3881789137 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 8.80069025022 [1] => 22.5194132873 [2] => 35.9792924935 [3] => 47.6272648835 [4] => 59.0163934426 [5] => 94.9579831933 [6] => 110.86049238 [7] => 200.232044199 [8] => 219.23853211 [9] => 229.15969257 [10] => 310.607028754 [11] => 411.289517471 [12] => 446.760886778 [13] => 473.022503516 [14] => 237.933634992 [15] => 264.348413234 [16] => 681.739755572 [17] => 908.296943231 [18] => 1067.61757903 [19] => 6.45161290323 ) [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] => -1.98446937015 [1] => -4.14150129422 [2] => -6.81622088007 [3] => -11.64797239 [4] => -17.0836928387 [5] => 3.54808590103 [6] => -33.1008206331 [7] => -18.9801104972 [8] => -6.83282364934 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => -24.0115025162 [17] => -64.5560407569 [18] => -69.6222050887 [19] => -50.073313783 ) [ChangeInInventory] => Array ( [0] => -25.9706643658 [1] => -58.3261432269 [2] => 34.6850733391 [3] => -31.4063848145 [4] => -20.2761000863 [5] => -33.9869281046 [6] => -22.8546307151 [7] => -21.7723756906 [8] => -42.1804281346 [9] => -55.3099914603 [10] => -62.0303514377 [11] => -101.179700499 [12] => -67.7173396675 [13] => -34.1603375527 [14] => -0.452488687783 [15] => 19.2437542201 [16] => 88.5693745507 [17] => -307.350800582 [18] => -210.717039322 [19] => 111.803519062 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -12.0651933702 [8] => -12.7013251784 [9] => -10.9829205807 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 12.4370956147 [17] => -16.3755458515 [18] => -15.1888974557 [19] => 55.9384164223 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 2.07075064711 [1] => 16.9111302847 [2] => 8.19672131148 [3] => 8.28300258844 [4] => 3.96893874029 [5] => 4.38842203548 [6] => 18.2426729191 [7] => 59.7977900552 [8] => 5.56880733945 [9] => 21.340734415 [10] => 22.3226837061 [11] => 8.0840266223 [12] => 83.1084718923 [13] => 25.3642756681 [14] => -42.6847662142 [15] => 2.83592167454 [16] => -16.0316319195 [17] => 106.040756914 [18] => -62.8373168851 [19] => 129.252199413 ) [ChangeInWorkingCapital] => Array ( [0] => -23.4685073339 [1] => -37.7049180328 [2] => 49.6980155306 [3] => -19.8446937015 [4] => -14.5815358067 [5] => 0.653594771242 [6] => 22.9237983587 [7] => 87.764640884 [8] => 12.0703363914 [9] => 29.1084543126 [10] => 51.2651757188 [11] => -23.5690515807 [12] => 175.726049089 [13] => 112.016174402 [14] => 56.9381598793 [15] => 155.367994598 [16] => 78.360891445 [17] => -256.186317322 [18] => -311.488049345 [19] => 349.486803519 ) [CF_DeferredTax] => Array ( [0] => 0.172562553926 [1] => 0.172562553926 [2] => 3.79637618637 [3] => 4.74547023296 [4] => 1.81190681622 [5] => 0.746965452848 [6] => -21.3974208675 [7] => -6.70497237569 [8] => -6.20591233435 [9] => -19.4816396243 [10] => -3.01118210863 [11] => -26.0008319468 [12] => -66.7648456057 [13] => -26.2489451477 [14] => -88.3107088989 [15] => -46.9952734639 [16] => -30.1941049605 [17] => 77.2925764192 [18] => 47.1087124133 [19] => -766.788856305 ) [PurchaseOfPPE] => Array ( [0] => -73.5979292494 [1] => -111.64797239 [2] => -140.89732528 [3] => -150.474547023 [4] => -174.201898188 [5] => -240.802987862 [6] => -370.984759672 [7] => -424.546961326 [8] => -382.74617737 [9] => -305.108454313 [10] => -333.000798722 [11] => -535.188019967 [12] => -610.63341251 [13] => -759.738396624 [14] => -742.45852187 [15] => -300.87778528 [16] => -320.488856937 [17] => -387.11790393 [18] => -660.138781804 [19] => -843.988269795 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 28.6968264686 [16] => 3.66642703091 [17] => 85.4439592431 [18] => 4.08635312259 [19] => 11.2170087977 ) [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] => -55.9577677225 [15] => 0 [16] => -8.62688713156 [17] => -40.6113537118 [18] => -99.5373939861 [19] => -447.507331378 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 79.1788856305 ) [PurchaseOfInvestment] => Array ( [0] => -91.5444348576 [1] => -128.386540121 [2] => -159.275237274 [3] => -148.058671268 [4] => -44.3485763589 [5] => -114.659197012 [6] => -138.922626026 [7] => -203.521546961 [8] => -346.552497452 [9] => -276.11528608 [10] => -709.240415335 [11] => -535.347753744 [12] => -506.090261283 [13] => -206.732770745 [14] => -93.3634992459 [15] => -87.2383524646 [16] => -394.680086269 [17] => -703.056768559 [18] => -1348.18812645 [19] => -576.173020528 ) [SaleOfInvestment] => Array ( [0] => 149.956859362 [1] => 88.438308887 [2] => 121.484037964 [3] => 157.808455565 [4] => 101.121656601 [5] => 82.8197945845 [6] => 126.597889801 [7] => 155.172375691 [8] => 227.430173293 [9] => 230.210076857 [10] => 497.808306709 [11] => 911.536605657 [12] => 554.485352336 [13] => 158.694796062 [14] => 72.322775264 [15] => 78.3254557731 [16] => 150.898634076 [17] => 312.954876274 [18] => 1385.04240555 [19] => 762.609970674 ) [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] => 0.0862812769629 [2] => -4.74547023296 [3] => -27.7825711821 [4] => -10.9577221743 [5] => -41.3632119514 [6] => -54.2426729191 [7] => -5.61546961326 [8] => 7.12844036697 [9] => -75.3381725021 [10] => -57.7172523962 [11] => -24.540765391 [12] => -103.668250198 [13] => -37.4774964838 [14] => 1.42108547152E-14 [15] => -3.24105334234 [16] => 1.65348670022 [17] => -9.60698689956 [18] => -32.2282189668 [19] => -19.9413489736 ) [sloanratio] => Array ( [0] => 0.13 [1] => 0.41 [2] => 0.16 [3] => 0.18 [4] => 0.07 [5] => 0.17 [6] => 0.1 [7] => 0.08 [8] => 0.1 [9] => 0.07 [10] => 0.08 [11] => -0.06 [12] => 0.06 [13] => 0.1 [14] => 0.03 [15] => -0.1 [16] => 0 [17] => 0.09 [18] => 0.07 [19] => -0.13 ) [current_ratio] => Array ( [0] => 2.09 [1] => 2.9 [2] => 3.36 [3] => 2.18 [4] => 1.88 [5] => 1.54 [6] => 1.47 [7] => 1.33 [8] => 1.67 [9] => 1.52 [10] => 1.81 [11] => 0.99 [12] => 0.79 [13] => 0.79 [14] => 0.8 [15] => 1.29 [16] => 1.55 [17] => 1.83 [18] => 1.9 [19] => 1.02 ) [quick_ratio] => Array ( [0] => 0.71 [1] => 1.15 [2] => 2.53 [3] => 1.36 [4] => 1.08 [5] => 0.82 [6] => 0.82 [7] => 0.84 [8] => 1.1 [9] => 0.95 [10] => 1.24 [11] => 0.54 [12] => 0.46 [13] => 0.47 [14] => 0.48 [15] => 0.87 [16] => 1.24 [17] => 1.36 [18] => 1.34 [19] => 0.81 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 228.95 [2] => 30.57 [3] => 55.03 [4] => 44.94 [5] => 44.29 [6] => 29.68 [7] => 39.32 [8] => 45.02 [9] => 47.37 [10] => 45.07 [11] => 53.57 [12] => 49.86 [13] => 50.53 [14] => 25.07 [15] => 28.19 [16] => 55.62 [17] => 77.40 [18] => 79.11 [19] => 0.30 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 21 [2] => 34 [3] => 51 [4] => 70 [5] => 100 [6] => 167 [7] => 196 [8] => 225 [9] => 221 [10] => 260 [11] => 314 [12] => 328 [13] => 346 [14] => 456 [15] => 380 [16] => 389 [17] => 400 [18] => 448 [19] => 481 ) [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 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 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 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0 [1] => -1,135.09 [2] => -119.72 [3] => -173.88 [4] => -132.65 [5] => -112.33 [6] => -99.33 [7] => -83.38 [8] => -78.60 [9] => -63.07 [10] => -48.31 [11] => -69.70 [12] => -68.15 [13] => -81.15 [14] => -78.22 [15] => -32.08 [16] => -26.15 [17] => -32.99 [18] => -48.92 [19] => -39.58 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => -1,540.35 [2] => -155.87 [3] => -194.72 [4] => -97.77 [5] => -146.47 [6] => -117.16 [7] => -93.97 [8] => -101.60 [9] => -88.14 [10] => -87.37 [11] => -23.90 [12] => -74.32 [13] => -90.29 [14] => -86.33 [15] => -30.32 [16] => -46.31 [17] => -63.23 [18] => -55.65 [19] => -48.52 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => 1,510.53 [2] => 9.09 [3] => 17.55 [4] => 16.69 [5] => 18.82 [6] => 21.57 [7] => 2.14 [8] => 11.56 [9] => 5.56 [10] => -7.63 [11] => -102.94 [12] => -61.40 [13] => -61.59 [14] => -15.82 [15] => 4.13 [16] => -8.96 [17] => -18.95 [18] => -17.85 [19] => -11.72 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => -0.88 [2] => 117.38 [3] => 10.67 [4] => 1.84 [5] => 12.33 [6] => -2.94 [7] => 1.08 [8] => 2.56 [9] => -0.13 [10] => -0.08 [11] => 29.93 [12] => 37.30 [13] => 41.95 [14] => 0.13 [15] => -51.39 [16] => 0.00 [17] => 1.91 [18] => -1.76 [19] => 24.57 ) [Dividends_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 [16] => -10.03 [17] => -24.16 [18] => -29.31 [19] => -21.62 ) [Other Financing_pct] => Array ( [0] => 0 [1] => 1,550.88 [2] => 133.80 [3] => 37.89 [4] => 18.59 [5] => 31.14 [6] => 18.63 [7] => 3.22 [8] => 14.12 [9] => 5.43 [10] => -7.71 [11] => -73.01 [12] => -13.73 [13] => -12.91 [14] => -14.66 [15] => -46.23 [16] => -20.29 [17] => -37.71 [18] => -42.59 [19] => -3.72 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => 1,509.65 [2] => 126.47 [3] => 28.22 [4] => 18.53 [5] => 31.14 [6] => 18.63 [7] => 3.22 [8] => 14.12 [9] => 5.43 [10] => -7.71 [11] => -73.01 [12] => -24.10 [13] => -19.64 [14] => -15.69 [15] => -47.26 [16] => -18.99 [17] => -41.19 [18] => -48.92 [19] => -8.78 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => 110.53 [2] => 77.86 [3] => -56.83 [4] => 20.70 [5] => -15.33 [6] => 1.38 [7] => 9.21 [8] => 12.84 [9] => 17.87 [10] => 5.28 [11] => 3.12 [12] => 12.27 [13] => -2.35 [14] => -0.91 [15] => 23.76 [16] => 33.09 [17] => -0.99 [18] => 2.31 [19] => 47.69 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => -1,035.09 [2] => -19.72 [3] => -73.88 [4] => -32.65 [5] => -12.33 [6] => 0.67 [7] => 16.62 [8] => 21.40 [9] => 36.93 [10] => 51.69 [11] => 30.30 [12] => 31.85 [13] => 18.85 [14] => 21.78 [15] => 67.92 [16] => 73.85 [17] => 67.01 [18] => 51.08 [19] => 60.42 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -43.35 [2] => -9.34 [3] => -4.63 [4] => -13.19 [5] => -2.48 [6] => 0.67 [7] => -1.9 [8] => -1.85 [9] => -0.71 [10] => -1.63 [11] => 3.33 [12] => 1.61 [13] => 1.29 [14] => 2.1 [15] => -1.68 [16] => 0.38 [17] => -0.34 [18] => -0.9 [19] => -0.28 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 11.29 [2] => 46.38 [3] => 28.71 [4] => 18.46 [5] => 35.06 [6] => 55.29 [7] => 15.17 [8] => 8.87 [9] => 6.91 [10] => 18.01 [11] => 27.2 [12] => 19.69 [13] => 10.41 [14] => 22.93 [15] => -16.19 [16] => 13.79 [17] => 9.83 [18] => 19.98 [19] => 7.91 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 80 [2] => 55.56 [3] => 21.43 [4] => 9.41 [5] => 57.09 [6] => 11.61 [7] => 80.65 [8] => 4.29 [9] => 7.94 [10] => 31.22 [11] => 35.19 [12] => 10.77 [13] => 8.83 [14] => -47 [15] => 8.27 [16] => 153.89 [17] => 32.26 [18] => 17.05 [19] => -99.47 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 406 [9] => 0 [10] => 726 [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] => 4.303125 [6] => 2.49055374593 [7] => 0.919332012454 [8] => 1.53896859248 [9] => 2.21843897328 [10] => 3.54545454545 [11] => 2.40268848627 [12] => 1.78289962825 [13] => 1.21167002012 [14] => 1.99193548387 [15] => 15.6956521739 [16] => 5.21518987342 [17] => 1.99653078925 [18] => 1.34648288973 [19] => 0 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 14.01 [7] => 2.39 [8] => 2.91 [9] => 3.62 [10] => 12.83 [11] => 12.7 [12] => 2.71 [13] => 1.49 [14] => 2.9 [15] => 2.22 [16] => 2.08 [17] => 2.17 [18] => 1.2 [19] => 82.32 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 47.4 [7] => 15.08 [8] => 19.88 [9] => 24.42 [10] => 35.65 [11] => 41.12 [12] => 27.39 [13] => 19.09 [14] => 11.27 [15] => 13.99 [16] => 17.92 [17] => 26.495 [18] => 37.88 [19] => 54.909 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 226.19 [7] => 11.86 [8] => 12.3 [9] => 9.19 [10] => 10.14 [11] => 8.74 [12] => 4.71 [13] => 2.97 [14] => 1.5 [15] => 1.82 [16] => 2.04 [17] => 2.54 [18] => 2.72 [19] => 3.89 ) [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] => 1.35 [18] => 1.33 [19] => 1.08 ) )
Starbucks Corp (FRA:SRB)
Days Inventory
30.22 (As of Mar. 2014)

Starbucks Corp's inventory for the three months ended in Mar. 2014 was €691 Mil. Starbucks Corp's cost of goods sold for the three months ended in Mar. 2014 was €2,082 Mil. Hence, Starbucks Corp's days inventory for the three months ended in Mar. 2014 was 30.22.

Starbucks Corp's days inventory declined from Mar. 2013 (38.26) to Mar. 2014 (30.22).

Inventory can be measured by Days Sales of Inventory (DSI). Starbucks Corp's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 22.43.

Inventory turnover measures how fast the company turns over its inventory within a year. Starbucks Corp's inventory turnover for the three months ended in Mar. 2014 was 3.01.

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. Starbucks Corp's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.25.


Definition

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

Starbucks Corp's Days Inventory for the fiscal year that ended in Sep. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=814.662756598/4679.10557185*365
=63.55

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

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=691.310644461/2081.53511948*91
=30.22

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

An increase of Days Inventory may indicate the company's sales slowed.

1. Inventory can be measured by Days Sales of Inventory (DSI).

Starbucks Corp's Days Sales of Inventory for the three months ended in Mar. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=691.310644461/2805.06879073*91
=22.43

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

Starbucks Corp's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=2081.53511948 / 691.310644461
=3.01

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.

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

Inventory to Revenue=Inventory / Revenue
=691.310644461 / 2805.06879073
=0.25

* 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.

Starbucks Corp Annual Data

Sep04Sep05Sep06Sep07Sep08Sep09Sep10Sep11Sep12Sep13
DaysInventory 37.1440.1437.9034.9954.4456.1144.9071.7277.9563.55

Starbucks Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 68.3777.6678.6177.4261.3838.2666.8661.9047.8230.22
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Email Hide