Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.94 [5] => 2.40 [6] => 0.00 [7] => 10.31 [8] => 5.90 [9] => 16.92 [10] => 48.85 [11] => 42.12 [12] => 40.61 [13] => 52.95 [14] => 68.69 [15] => 29.76 [16] => 33.61 [17] => 14.85 [18] => 4.68 [19] => 3.86 ) [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] => 4.16 [8] => 2.12 [9] => 5.62 [10] => 15.72 [11] => 31.71 [12] => 27.48 [13] => 27.99 [14] => 25.10 [15] => 16.40 [16] => 25.03 [17] => 2.69 [18] => 3.08 [19] => 1.76 ) [BS_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 46.164 [5] => 60.96 [6] => 78.07 [7] => 76.41 [8] => 76.47 [9] => 73.65 [10] => 74.83 [11] => 74.83 [12] => 74.83 [13] => 74.83 [14] => 77.86 [15] => 77.86 [16] => 77.86 [17] => 77.86 [18] => 77.86 [19] => 86.51 ) [Fiscal Year] => Array ( [0] => Mar95 [1] => Mar96 [2] => Mar97 [3] => Dec97 [4] => Dec98 [5] => Dec99 [6] => Dec00 [7] => Dec01 [8] => Dec02 [9] => Dec03 [10] => Dec04 [11] => Dec05 [12] => Dec06 [13] => Dec07 [14] => Dec08 [15] => Dec09 [16] => Dec10 [17] => Dec11 [18] => Dec12 [19] => Dec13 ) [quarter] => Array ( [0] => 199503 [1] => 199603 [2] => 199703 [3] => 199712 [4] => 199812 [5] => 199912 [6] => 200012 [7] => 200112 [8] => 200212 [9] => 200312 [10] => 200412 [11] => 200512 [12] => 200612 [13] => 200712 [14] => 200812 [15] => 200912 [16] => 201012 [17] => 201112 [18] => 201212 [19] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 46.164 [5] => 49.373 [6] => 73.505 [7] => 76.853 [8] => 76.456 [9] => 74.902 [10] => 74.193 [11] => 74.825 [12] => 74.825 [13] => 74.867 [14] => 76.442 [15] => 77.867 [16] => 83.803 [17] => 77.859 [18] => 77.859 [19] => 79.751 ) [Revenue] => Array ( [0] => 29.2 [1] => 33.5 [2] => 178.2 [3] => 259.7 [4] => 203.86 [5] => 253.214 [6] => 599.944 [7] => 714.611 [8] => 551.595 [9] => 1159.439 [10] => 1842.923 [11] => 1495.975 [12] => 1558.369 [13] => 1418.095 [14] => 2246.311 [15] => 1136.347 [16] => 1144.537 [17] => 810.102 [18] => 578.361 [19] => 517.19 ) [COGS] => Array ( [0] => 9.9 [1] => 11.9 [2] => 67.7 [3] => 62.3 [4] => 0 [5] => 0 [6] => 0 [7] => 246.441 [8] => 304.994 [9] => 519.24 [10] => 531.296 [11] => 496.198 [12] => 0 [13] => 605.577 [14] => 805.954 [15] => 425.756 [16] => 612.938 [17] => 548.398 [18] => 425.687 [19] => 413.789 ) [Gross Profit] => Array ( [0] => 19.3 [1] => 21.6 [2] => 110.5 [3] => 197.4 [4] => 0 [5] => 0 [6] => 0 [7] => 468.17 [8] => 246.601 [9] => 640.199 [10] => 1311.627 [11] => 999.777 [12] => 0 [13] => 812.518 [14] => 1440.357 [15] => 710.591 [16] => 531.599 [17] => 261.704 [18] => 152.674 [19] => 103.401 ) [SGA] => Array ( [0] => 3.6 [1] => 4.4 [2] => 77.8 [3] => 85 [4] => 7.757 [5] => 11.783 [6] => 9.326 [7] => 13.012 [8] => 12.806 [9] => 20.998 [10] => 25.596 [11] => 21.049 [12] => 32.143 [13] => 36.41 [14] => 146.188 [15] => 233.168 [16] => 62.449 [17] => 36.368 [18] => 33.906 [19] => 31.628 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 51.659 [5] => 91.435 [6] => 92.88 [7] => 123.958 [8] => 142.154 [9] => 149.769 [10] => 194.083 [11] => 198.875 [12] => 203.849 [13] => 222.056 [14] => 224.069 [15] => 238.595 [16] => 214.287 [17] => 202.519 [18] => 115.388 [19] => 100.365 ) [Operating Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 125.628 [5] => 117.004 [6] => 467.812 [7] => 374.473 [8] => 92.038 [9] => 480.984 [10] => 1125.108 [11] => 858.137 [12] => 803.401 [13] => 519.191 [14] => 850.48 [15] => 240.11 [16] => 287.234 [17] => -399.598 [18] => 18.908 [19] => -100.434 ) [other_operating_charges] => Array ( [0] => -15.7 [1] => -17.2 [2] => -32.7 [3] => -112.4 [4] => 133.385 [5] => 128.787 [6] => 477.138 [7] => -80.685 [8] => -141.757 [9] => -138.217 [10] => -160.923 [11] => -120.591 [12] => 835.544 [13] => -256.917 [14] => -443.689 [15] => -237.313 [16] => -181.916 [17] => -624.934 [18] => -99.86 [19] => -172.207 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.877 [5] => 0 [6] => 0 [7] => 6.331 [8] => 5.466 [9] => 15.731 [10] => 34.11 [11] => 34.452 [12] => 29.37 [13] => 48 [14] => 29.61 [15] => 27.32 [16] => 25.37 [17] => 4.29 [18] => 3.26 [19] => 3.74 ) [Cash and Equiv] => Array ( [0] => 32.2 [1] => 14.8 [2] => 20.6 [3] => 86.9 [4] => 74.034 [5] => 76.334 [6] => 107.227 [7] => 178.176 [8] => 92.12 [9] => 112.044 [10] => 175.206 [11] => 236.938 [12] => 222.258 [13] => 184.116 [14] => 250.957 [15] => 145.495 [16] => 229.655 [17] => 163.075 [18] => 140.994 [19] => 59.793 ) [ev_addition] => Array ( [0] => 23.5 [1] => 101.7 [2] => 86.1 [3] => 686.3 [4] => 808.987 [5] => 1022.311 [6] => 1544.857 [7] => 1220.597 [8] => 1626.043 [9] => 2783.076 [10] => 2902.607 [11] => 3269.287 [12] => 3505.231 [13] => 2608.212 [14] => 2633.746 [15] => 2328.203 [16] => 2483.515 [17] => 1320.364 [18] => 1252.962 [19] => 1150.604 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 849.472828 [5] => 0 [6] => 0 [7] => 1704.34871 [8] => 2044.02802 [9] => 3941.66415 [10] => 5455.0583 [11] => 5847.33016 [12] => 5702.9881 [13] => 6200.052 [14] => 4939.1806 [15] => 4455.3382 [16] => 4458.8232 [17] => 1654.3834 [18] => 1506.7856 [19] => 1474.1514 ) [Non Operating Income] => Array ( [0] => 2.2 [1] => 1 [2] => 7.1 [3] => 7.9 [4] => 15.75 [5] => 2.227 [6] => 27.132 [7] => 67.752 [8] => -31.485 [9] => -41.466 [10] => -154.172 [11] => 68.038 [12] => 10.713 [13] => 135.019 [14] => -8.047 [15] => 3.742 [16] => 13.474 [17] => 8.659 [18] => 4.199 [19] => 1.475 ) [tax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.03 [5] => -0.009 [6] => 0.041 [7] => 0.444 [8] => -0.022 [9] => 0.003 [10] => 0.178 [11] => -0.019 [12] => 0.162 [13] => 0.419 [14] => 0.31 [15] => 0.361 [16] => 0.218 [17] => 0.532 [18] => 0.379 [19] => 0.284 ) [Pretax Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 31.883 [5] => -91.15 [6] => 313.908 [7] => 350.511 [8] => 7.15 [9] => 439.518 [10] => 970.936 [11] => 761.078 [12] => 661.33 [13] => 503.991 [14] => 701.264 [15] => 105.833 [16] => 164.222 [17] => -528.478 [18] => -70.852 [19] => -189.594 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.998 [5] => 7.561 [6] => 6.858 [7] => 12.951 [8] => 13.042 [9] => 9.185 [10] => 31.403 [11] => 40.84 [12] => 47.612 [13] => 54.316 [14] => 41.204 [15] => 22.969 [16] => 13.432 [17] => 3.958 [18] => 0.13 [19] => 0.083 ) [InterestExpense] => Array ( [0] => -2.9 [1] => -6.1 [2] => -26.2 [3] => -45.9 [4] => -59.32 [5] => -88.728 [6] => -96.174 [7] => -89.952 [8] => -71.311 [9] => -74.184 [10] => -194.378 [11] => -205.937 [12] => -200.396 [13] => -204.535 [14] => -183.925 [15] => -160.988 [16] => -149.918 [17] => -141.497 [18] => -94.089 [19] => -90.718 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 51.659 [5] => 91.435 [6] => 92.88 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 198.875 [12] => 203.849 [13] => 222.056 [14] => 224.069 [15] => 238.595 [16] => 214.287 [17] => 202.519 [18] => 115.388 [19] => 100.365 ) [ReconciledDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 51.66 [5] => 91.44 [6] => 92.88 [7] => 123.96 [8] => 142.15 [9] => 149.77 [10] => 194.08 [11] => 198.88 [12] => 203.85 [13] => 222.06 [14] => 224.07 [15] => 238.6 [16] => 214.29 [17] => 202.52 [18] => 115.39 [19] => 100.37 ) [EBIT] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 91.203 [5] => -2.422 [6] => 410.082 [7] => 440.463 [8] => 78.461 [9] => 513.702 [10] => 1165.314 [11] => 967.015 [12] => 861.726 [13] => 708.526 [14] => 885.189 [15] => 266.821 [16] => 314.14 [17] => -386.981 [18] => 23.237 [19] => -98.876 ) [EBITDA_morn] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 142.862 [5] => 89.013 [6] => 502.962 [7] => 374.473 [8] => 92.038 [9] => 480.984 [10] => 1125.108 [11] => 1165.89 [12] => 1065.575 [13] => 930.582 [14] => 1109.258 [15] => 505.416 [16] => 528.427 [17] => -184.462 [18] => 138.625 [19] => 1.489 ) [EBITDA] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 142.862 [5] => 89.013 [6] => 502.962 [7] => 564.421 [8] => 220.615 [9] => 663.471 [10] => 1359.397 [11] => 1165.89 [12] => 1065.575 [13] => 930.582 [14] => 1109.258 [15] => 505.416 [16] => 528.427 [17] => -184.462 [18] => 138.625 [19] => 1.489 ) [DDA_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 51.66 [5] => 91.44 [6] => 92.88 [7] => 123.96 [8] => 142.15 [9] => 149.77 [10] => 194.08 [11] => 198.88 [12] => 203.85 [13] => 222.06 [14] => 224.07 [15] => 238.6 [16] => 214.29 [17] => 202.52 [18] => 115.39 [19] => 100.37 ) [Net Income] => Array ( [0] => 8.4 [1] => 1.8 [2] => -14 [3] => 17.4 [4] => 31.853 [5] => -86.896 [6] => 313.867 [7] => 382.728 [8] => -8.899 [9] => 409.36 [10] => 1023.382 [11] => 606.839 [12] => 516 [13] => 570.418 [14] => 698.77 [15] => 102.701 [16] => 161.407 [17] => -529.601 [18] => -82.754 [19] => -188.509 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0.15 [1] => 0.1 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.48 [8] => 0.25 [9] => 1.65 [10] => 4.6 [11] => 10.1 [12] => 7 [13] => 6.55 [14] => 8.25 [15] => 0.9 [16] => 2 [17] => 0.22 [18] => 0 [19] => 0 ) [Shares Outstanding] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 46.164 [5] => 49.373 [6] => 73.505 [7] => 76.853 [8] => 76.456 [9] => 74.902 [10] => 74.193 [11] => 74.825 [12] => 74.825 [13] => 74.867 [14] => 76.442 [15] => 77.867 [16] => 83.803 [17] => 77.859 [18] => 77.859 [19] => 79.751 ) [shares_diluted] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 46.164 [5] => 49.373 [6] => 73.505 [7] => 76.853 [8] => 76.456 [9] => 74.902 [10] => 74.193 [11] => 74.825 [12] => 74.825 [13] => 74.867 [14] => 76.442 [15] => 77.867 [16] => 83.803 [17] => 77.859 [18] => 77.859 [19] => 79.751 ) [shares_basic] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 46.164 [5] => 49.373 [6] => 73.333 [7] => 76.699 [8] => 76.456 [9] => 74.902 [10] => 74.193 [11] => 74.825 [12] => 74.825 [13] => 74.825 [14] => 76.353 [15] => 77.859 [16] => 77.859 [17] => 77.859 [18] => 77.859 [19] => 79.751 ) [COGS_pct] => Array ( [0] => 0.34 [1] => 0.36 [2] => 0.38 [3] => 0.24 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.34 [8] => 0.55 [9] => 0.45 [10] => 0.29 [11] => 0.33 [12] => 0.00 [13] => 0.43 [14] => 0.36 [15] => 0.37 [16] => 0.54 [17] => 0.68 [18] => 0.74 [19] => 0.80 ) [Gross Profit_pct] => Array ( [0] => 66.10 [1] => 64.48 [2] => 62.01 [3] => 76.01 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 65.51 [8] => 44.71 [9] => 55.22 [10] => 71.17 [11] => 66.83 [12] => 0.00 [13] => 57.30 [14] => 64.12 [15] => 62.53 [16] => 46.45 [17] => 32.31 [18] => 26.40 [19] => 19.99 ) [SGA_pct] => Array ( [0] => 12.33 [1] => 13.13 [2] => 43.66 [3] => 32.73 [4] => 3.81 [5] => 4.65 [6] => 1.55 [7] => 1.82 [8] => 2.32 [9] => 1.81 [10] => 1.39 [11] => 1.41 [12] => 2.06 [13] => 2.57 [14] => 6.51 [15] => 20.52 [16] => 5.46 [17] => 4.49 [18] => 5.86 [19] => 6.12 ) [Interest Expense_pct] => Array ( [0] => -9.93 [1] => -18.21 [2] => -14.70 [3] => -17.67 [4] => -29.10 [5] => -35.04 [6] => -16.03 [7] => -12.59 [8] => -12.93 [9] => -6.40 [10] => -10.55 [11] => -13.77 [12] => -12.86 [13] => -14.42 [14] => -8.19 [15] => -14.17 [16] => -13.10 [17] => -17.47 [18] => -16.27 [19] => -17.54 ) [Pretax Income_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 15.64 [5] => -36.00 [6] => 52.32 [7] => 49.05 [8] => 1.30 [9] => 37.91 [10] => 52.68 [11] => 50.88 [12] => 42.44 [13] => 35.54 [14] => 31.22 [15] => 9.31 [16] => 14.35 [17] => -65.24 [18] => -12.25 [19] => -36.66 ) [Net Income_pct] => Array ( [0] => 28.77 [1] => 5.37 [2] => -7.86 [3] => 6.70 [4] => 15.62 [5] => -34.32 [6] => 52.32 [7] => 53.56 [8] => -1.61 [9] => 35.31 [10] => 55.53 [11] => 40.56 [12] => 33.11 [13] => 40.22 [14] => 31.11 [15] => 9.04 [16] => 14.10 [17] => -65.37 [18] => -14.31 [19] => -36.45 ) [DaysSalesOutstanding] => Array ( [0] => 5 [1] => 46.85 [2] => 8.81 [3] => 16.16 [4] => 23.68 [5] => 40.78 [6] => 79.71 [7] => 32.94 [8] => 32.01 [9] => 21.31 [10] => 30.72 [11] => 22.63 [12] => 23.81 [13] => 26.48 [14] => 14.48 [15] => 40.3 [16] => 25.75 [17] => 34.34 [18] => 30.05 [19] => 26.46 ) [DaysInventory] => Array ( [0] => 18.43 [1] => 49.08 [2] => 8.09 [3] => 32.22 [4] => 0 [5] => 0 [6] => 0 [7] => 16.75 [8] => 34.37 [9] => 18.38 [10] => 22 [11] => 102.59 [12] => 0 [13] => 33.41 [14] => 19.12 [15] => 57.83 [16] => 51.93 [17] => 43.14 [18] => 95.69 [19] => 79.96 ) [Payable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 7.724 [5] => 8.001 [6] => 10.61 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 18.514 [13] => 67.031 [14] => 74.456 [15] => 70.377 [16] => 46.782 [17] => 16.482 [18] => 59.923 [19] => 24.721 ) [DaysPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 13.83 [5] => 11.53 [6] => 6.46 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 4.34 [13] => 17.25 [14] => 12.1 [15] => 22.61 [16] => 14.92 [17] => 7.43 [18] => 37.82 [19] => 17.45 ) [InventoryTurnover] => Array ( [0] => 19.8 [1] => 7.44 [2] => 45.13 [3] => 11.33 [4] => 0 [5] => 0 [6] => 0 [7] => 21.79 [8] => 10.62 [9] => 19.86 [10] => 16.59 [11] => 3.56 [12] => 0 [13] => 10.92 [14] => 19.09 [15] => 6.31 [16] => 7.03 [17] => 8.46 [18] => 3.81 [19] => 4.56 ) [Accts Rec.] => Array ( [0] => 0.4 [1] => 4.3 [2] => 4.3 [3] => 11.5 [4] => 13.228 [5] => 28.293 [6] => 131.021 [7] => 64.488 [8] => 48.379 [9] => 67.702 [10] => 155.088 [11] => 92.743 [12] => 101.677 [13] => 102.891 [14] => 89.123 [15] => 125.476 [16] => 80.741 [17] => 76.21 [18] => 47.617 [19] => 37.495 ) [Inventory] => Array ( [0] => 0.5 [1] => 1.6 [2] => 1.5 [3] => 5.5 [4] => 6.813 [5] => 14.28 [6] => 11.19 [7] => 11.31 [8] => 28.723 [9] => 26.148 [10] => 32.017 [11] => 139.463 [12] => 43.791 [13] => 55.435 [14] => 42.223 [15] => 67.451 [16] => 87.202 [17] => 64.819 [18] => 111.602 [19] => 90.644 ) [inventory2sales] => Array ( [0] => 0.017 [1] => 0.048 [2] => 0.008 [3] => 0.021 [4] => 0.033 [5] => 0.056 [6] => 0.019 [7] => 0.016 [8] => 0.052 [9] => 0.023 [10] => 0.017 [11] => 0.093 [12] => 0.028 [13] => 0.039 [14] => 0.019 [15] => 0.059 [16] => 0.076 [17] => 0.08 [18] => 0.193 [19] => 0.175 ) [Total Current Assets] => Array ( [0] => 33.5 [1] => 21.2 [2] => 26.8 [3] => 120.6 [4] => 106.389 [5] => 137.747 [6] => 292.649 [7] => 277.918 [8] => 233.005 [9] => 1198.004 [10] => 1169.394 [11] => 1118.677 [12] => 1112.142 [13] => 719.463 [14] => 821.362 [15] => 783.182 [16] => 587.762 [17] => 410.405 [18] => 392.03 [19] => 260.153 ) [Other Current Assets] => Array ( [0] => 0.4 [1] => 0.5 [2] => 0.4 [3] => 16.7 [4] => 12.314 [5] => 18.84 [6] => 43.211 [7] => 23.944 [8] => 63.783 [9] => 992.11 [10] => 807.083 [11] => 649.533 [12] => 744.416 [13] => 377.021 [14] => 439.059 [15] => 444.76 [16] => 190.164 [17] => 106.301 [18] => 91.817 [19] => 72.221 ) [Net PPE] => Array ( [0] => 98.2 [1] => 219.9 [2] => 207.3 [3] => 970.6 [4] => 1154.637 [5] => 1523.112 [6] => 2363.308 [7] => 2514.167 [8] => 2638.141 [9] => 2930.365 [10] => 2973.203 [11] => 3273.382 [12] => 3239.503 [13] => 2693.603 [14] => 2993.105 [15] => 2833.328 [16] => 3081.969 [17] => 1347.513 [18] => 1202.948 [19] => 999.28 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 12.203 [6] => 14.385 [7] => 14.049 [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 Assets] => Array ( [0] => 178.7 [1] => 242 [2] => 234.9 [3] => 1333.1 [4] => 1505.414 [5] => 1726.793 [6] => 2780.988 [7] => 3033.774 [8] => 3034.743 [9] => 4319.345 [10] => 4211.16 [11] => 4454.817 [12] => 4589.937 [13] => 3762.091 [14] => 4027.728 [15] => 3715.218 [16] => 3797.92 [17] => 1840.569 [18] => 1688.221 [19] => 1367.605 ) [Other Long-Term Assets] => Array ( [0] => 47 [1] => 0.9 [2] => 0.8 [3] => 241.9 [4] => 244.388 [5] => 53.731 [6] => 110.646 [7] => 227.64 [8] => 163.597 [9] => 190.976 [10] => 68.563 [11] => 62.758 [12] => 238.292 [13] => 349.025 [14] => 213.261 [15] => 98.708 [16] => 128.189 [17] => 82.651 [18] => 93.243 [19] => 108.172 ) [Total Assets Non-liquid] => Array ( [0] => 146.5 [1] => 227.2 [2] => 214.3 [3] => 1246.2 [4] => 1431.38 [5] => 1650.459 [6] => 2673.761 [7] => 2855.598 [8] => 2942.623 [9] => 4207.301 [10] => 4035.954 [11] => 4217.879 [12] => 4367.679 [13] => 3577.975 [14] => 3776.771 [15] => 3569.723 [16] => 3568.265 [17] => 1677.494 [18] => 1547.227 [19] => 1307.812 ) [HardAssets] => Array ( [0] => 146.5 [1] => 227.2 [2] => 214.3 [3] => 1246.2 [4] => 1431.38 [5] => 1638.256 [6] => 2659.376 [7] => 2841.549 [8] => 2942.623 [9] => 4207.301 [10] => 4035.954 [11] => 4217.879 [12] => 4367.679 [13] => 3577.975 [14] => 3776.771 [15] => 3569.723 [16] => 3568.265 [17] => 1677.494 [18] => 1547.227 [19] => 1307.812 ) [Accts Payable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 26.138 [5] => 45.881 [6] => 51.387 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 108.83 [13] => 168.159 [14] => 146.126 [15] => 135.956 [16] => 118.901 [17] => 66.858 [18] => 103.667 [19] => 58.122 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 170.551 [5] => 116.814 [6] => 220.655 [7] => 244.724 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 310.266 [13] => 276.415 [14] => 536.764 [15] => 409.637 [16] => 366.974 [17] => 75.326 [18] => 72.77 [19] => 69.636 ) [ShortTermDebt_without_lease] => Array ( [0] => 3.6 [1] => 9.7 [2] => 9.7 [3] => 247.1 [4] => 170.551 [5] => 116.814 [6] => 212.767 [7] => 227.597 [8] => 180.971 [9] => 174.826 [10] => 137.332 [11] => 228.135 [12] => 281.409 [13] => 96.811 [14] => 293.471 [15] => 123.884 [16] => 173.595 [17] => 19.521 [18] => 20.7 [19] => 22.706 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 18.951 [6] => 6.07 [7] => 6.822 [8] => 0 [9] => 0 [10] => 328.73 [11] => 470.75 [12] => 541.122 [13] => 0 [14] => 6.637 [15] => 9.408 [16] => 11.904 [17] => 12.495 [18] => 11.474 [19] => 8.901 ) [Total Current Liabilities] => Array ( [0] => 10.1 [1] => 16 [2] => 16.9 [3] => 282.8 [4] => 198.503 [5] => 169.212 [6] => 290.391 [7] => 315.056 [8] => 259.821 [9] => 321.312 [10] => 345.863 [11] => 438.647 [12] => 443.916 [13] => 590.226 [14] => 710.93 [15] => 605.362 [16] => 503.577 [17] => 167.384 [18] => 186.621 [19] => 130.772 ) [Other Current Liab.] => Array ( [0] => 10.1 [1] => 16 [2] => 16.9 [3] => 282.8 [4] => 1.814 [5] => 6.517 [6] => 18.349 [7] => 70.332 [8] => 259.821 [9] => 321.312 [10] => 345.863 [11] => 438.647 [12] => 24.82 [13] => 145.652 [14] => 28.04 [15] => 59.769 [16] => 17.702 [17] => 25.2 [18] => 10.184 [19] => 3.014 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 191.019 [8] => 191.166 [9] => 184.12 [10] => 187.063 [11] => 187.063 [12] => 0 [13] => 187.063 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 435.932 [5] => 462.474 [6] => 576.677 [7] => 552.166 [8] => 552.241 [9] => 513.859 [10] => 565.13 [11] => 534.787 [12] => 485.922 [13] => 262.602 [14] => 219.036 [15] => 470.351 [16] => 472.605 [17] => 474.129 [18] => 474.95 [19] => 624.114 ) [Retained Earnings] => Array ( [0] => 19.2 [1] => 20.4 [2] => 22.4 [3] => -10.7 [4] => 0 [5] => -60.309 [6] => 253.558 [7] => 521.08 [8] => 493.064 [9] => 564.391 [10] => 160.361 [11] => 0 [12] => 0 [13] => 0 [14] => 45.402 [15] => 78.029 [16] => 83.718 [17] => -463.012 [18] => -545.766 [19] => -734.275 ) [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] => 116 [1] => 117.5 [2] => 119.4 [3] => 519.3 [4] => 583.574 [5] => 557.3 [6] => 1029.49 [7] => 1252.401 [8] => 1226.973 [9] => 1255.417 [10] => 917.968 [11] => 715.166 [12] => 668.56 [13] => 445.969 [14] => 702.217 [15] => 741.34 [16] => 747.133 [17] => 200.984 [18] => 119.675 [19] => -26.952 ) [Long-Term Debt] => Array ( [0] => 52.1 [1] => 106.8 [2] => 97 [3] => 526.1 [4] => 712.47 [5] => 962.88 [6] => 1433.247 [7] => 1164.354 [8] => 1537.192 [9] => 2720.294 [10] => 2611.751 [11] => 2807.34 [12] => 2904.958 [13] => 2695.517 [14] => 2584.595 [15] => 2340.406 [16] => 2527.671 [17] => 1451.423 [18] => 1361.782 [19] => 1178.79 ) [Total Liabilities] => Array ( [0] => 62.7 [1] => 124.5 [2] => 115.5 [3] => 813.8 [4] => 921.84 [5] => 1169.493 [6] => 1751.498 [7] => 1781.373 [8] => 1807.77 [9] => 3063.928 [10] => 3293.192 [11] => 3739.651 [12] => 3921.377 [13] => 3316.122 [14] => 3325.511 [15] => 2973.878 [16] => 3050.787 [17] => 1639.585 [18] => 1568.546 [19] => 1394.557 ) [Other Long-Term Liab.] => Array ( [0] => 0.5 [1] => 1.7 [2] => 1.6 [3] => 4.9 [4] => 10.867 [5] => 37.401 [6] => 27.86 [7] => 301.963 [8] => 10.757 [9] => 22.322 [10] => 335.578 [11] => 493.664 [12] => 550.771 [13] => 10.569 [14] => 12.032 [15] => 15.461 [16] => 13.099 [17] => 14.594 [18] => 17.568 [19] => 83.707 ) [Cash and Equiv_pct] => Array ( [0] => 18.02 [1] => 6.12 [2] => 8.77 [3] => 6.52 [4] => 4.92 [5] => 4.42 [6] => 3.86 [7] => 5.87 [8] => 3.04 [9] => 2.59 [10] => 4.16 [11] => 5.32 [12] => 4.84 [13] => 4.89 [14] => 6.23 [15] => 3.92 [16] => 6.05 [17] => 8.86 [18] => 8.35 [19] => 4.37 ) [Accts Rec._pct] => Array ( [0] => 0.22 [1] => 1.78 [2] => 1.83 [3] => 0.86 [4] => 0.88 [5] => 1.64 [6] => 4.71 [7] => 2.13 [8] => 1.59 [9] => 1.57 [10] => 3.68 [11] => 2.08 [12] => 2.22 [13] => 2.73 [14] => 2.21 [15] => 3.38 [16] => 2.13 [17] => 4.14 [18] => 2.82 [19] => 2.74 ) [Inventory_pct] => Array ( [0] => 0.28 [1] => 0.66 [2] => 0.64 [3] => 0.41 [4] => 0.45 [5] => 0.83 [6] => 0.40 [7] => 0.37 [8] => 0.95 [9] => 0.61 [10] => 0.76 [11] => 3.13 [12] => 0.95 [13] => 1.47 [14] => 1.05 [15] => 1.82 [16] => 2.30 [17] => 3.52 [18] => 6.61 [19] => 6.63 ) [Other Current Assets_pct] => Array ( [0] => 0.22 [1] => 0.21 [2] => 0.17 [3] => 1.25 [4] => 0.82 [5] => 1.09 [6] => 1.55 [7] => 0.79 [8] => 2.10 [9] => 22.97 [10] => 19.17 [11] => 14.58 [12] => 16.22 [13] => 10.02 [14] => 10.90 [15] => 11.97 [16] => 5.01 [17] => 5.78 [18] => 5.44 [19] => 5.28 ) [Total Current Assets_pct] => Array ( [0] => 18.75 [1] => 8.76 [2] => 11.41 [3] => 9.05 [4] => 7.07 [5] => 7.98 [6] => 10.52 [7] => 9.16 [8] => 7.68 [9] => 27.74 [10] => 27.77 [11] => 25.11 [12] => 24.23 [13] => 19.12 [14] => 20.39 [15] => 21.08 [16] => 15.48 [17] => 22.30 [18] => 23.22 [19] => 19.02 ) [Net PPE_pct] => Array ( [0] => 54.95 [1] => 90.87 [2] => 88.25 [3] => 72.81 [4] => 76.70 [5] => 88.20 [6] => 84.98 [7] => 82.87 [8] => 86.93 [9] => 67.84 [10] => 70.60 [11] => 73.48 [12] => 70.58 [13] => 71.60 [14] => 74.31 [15] => 76.26 [16] => 81.15 [17] => 73.21 [18] => 71.26 [19] => 73.07 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.71 [6] => 0.52 [7] => 0.46 [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 ) [Other Long-Term Assets_pct] => Array ( [0] => 26.30 [1] => 0.37 [2] => 0.34 [3] => 18.15 [4] => 16.23 [5] => 3.11 [6] => 3.98 [7] => 7.50 [8] => 5.39 [9] => 4.42 [10] => 1.63 [11] => 1.41 [12] => 5.19 [13] => 9.28 [14] => 5.29 [15] => 2.66 [16] => 3.38 [17] => 4.49 [18] => 5.52 [19] => 7.91 ) [Accts Payable_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 1.74 [5] => 2.66 [6] => 1.85 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 2.37 [13] => 4.47 [14] => 3.63 [15] => 3.66 [16] => 3.13 [17] => 3.63 [18] => 6.14 [19] => 4.25 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 11.33 [5] => 6.76 [6] => 7.93 [7] => 8.07 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 6.76 [13] => 7.35 [14] => 13.33 [15] => 11.03 [16] => 9.66 [17] => 4.09 [18] => 4.31 [19] => 5.09 ) [Other Current Liab._pct] => Array ( [0] => 5.65 [1] => 6.61 [2] => 7.19 [3] => 21.21 [4] => 0.12 [5] => 0.38 [6] => 0.66 [7] => 2.32 [8] => 8.56 [9] => 7.44 [10] => 8.21 [11] => 9.85 [12] => 0.54 [13] => 3.87 [14] => 0.70 [15] => 1.61 [16] => 0.47 [17] => 1.37 [18] => 0.60 [19] => 0.22 ) [Total Current Liabilities_pct] => Array ( [0] => 5.65 [1] => 6.61 [2] => 7.19 [3] => 21.21 [4] => 13.19 [5] => 9.80 [6] => 10.44 [7] => 10.38 [8] => 8.56 [9] => 7.44 [10] => 8.21 [11] => 9.85 [12] => 9.67 [13] => 15.69 [14] => 17.65 [15] => 16.29 [16] => 13.26 [17] => 9.09 [18] => 11.05 [19] => 9.56 ) [Long-Term Debt_pct] => Array ( [0] => 29.16 [1] => 44.13 [2] => 41.29 [3] => 39.46 [4] => 47.33 [5] => 55.76 [6] => 51.54 [7] => 38.38 [8] => 50.65 [9] => 62.98 [10] => 62.02 [11] => 63.02 [12] => 63.29 [13] => 71.65 [14] => 64.17 [15] => 63.00 [16] => 66.55 [17] => 78.86 [18] => 80.66 [19] => 86.19 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.28 [1] => 0.70 [2] => 0.68 [3] => 0.37 [4] => 0.72 [5] => 2.17 [6] => 1.00 [7] => 9.95 [8] => 0.35 [9] => 0.52 [10] => 7.97 [11] => 11.08 [12] => 12.47 [13] => 0.81 [14] => 0.74 [15] => 0.76 [16] => 0.51 [17] => 1.13 [18] => 1.19 [19] => 6.21 ) [Total Liabilities_pct] => Array ( [0] => 35.09 [1] => 51.45 [2] => 49.17 [3] => 61.05 [4] => 61.23 [5] => 67.73 [6] => 62.98 [7] => 58.72 [8] => 59.57 [9] => 70.94 [10] => 78.20 [11] => 83.95 [12] => 85.43 [13] => 88.15 [14] => 82.57 [15] => 80.05 [16] => 80.33 [17] => 89.08 [18] => 92.91 [19] => 101.97 ) [deb2equity] => Array ( [0] => 0.449 [1] => 0.909 [2] => 0.812 [3] => 1.013 [4] => 1.513 [5] => 1.937 [6] => 1.607 [7] => 1.125 [8] => 1.253 [9] => 2.167 [10] => 2.845 [11] => 3.925 [12] => 4.809 [13] => 6.664 [14] => 4.445 [15] => 3.71 [16] => 3.874 [17] => 7.596 [18] => 11.987 [19] => -46.32 ) [debt2rev_totaldebt] => Array ( [0] => 52.1 [1] => 106.8 [2] => 97 [3] => 526.1 [4] => 883.021 [5] => 1079.694 [6] => 1653.902 [7] => 1409.078 [8] => 1537.192 [9] => 2720.294 [10] => 2611.751 [11] => 2807.34 [12] => 3215.224 [13] => 2971.932 [14] => 3121.359 [15] => 2750.043 [16] => 2894.645 [17] => 1526.749 [18] => 1434.552 [19] => 1248.426 ) [debt2rev] => Array ( [0] => 1.784 [1] => 3.188 [2] => 0.544 [3] => 2.026 [4] => 4.332 [5] => 4.264 [6] => 2.757 [7] => 1.972 [8] => 2.787 [9] => 2.346 [10] => 1.417 [11] => 1.877 [12] => 2.063 [13] => 2.096 [14] => 1.39 [15] => 2.42 [16] => 2.529 [17] => 1.885 [18] => 2.48 [19] => 2.414 ) [cogs2rev] => Array ( [0] => 0.34 [1] => 0.36 [2] => 0.38 [3] => 0.24 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.34 [8] => 0.55 [9] => 0.45 [10] => 0.29 [11] => 0.33 [12] => 0.00 [13] => 0.43 [14] => 0.36 [15] => 0.37 [16] => 0.54 [17] => 0.68 [18] => 0.74 [19] => 0.80 ) [inventory2rev] => Array ( [0] => 0.017 [1] => 0.048 [2] => 0.008 [3] => 0.021 [4] => 0.033 [5] => 0.056 [6] => 0.019 [7] => 0.016 [8] => 0.052 [9] => 0.023 [10] => 0.017 [11] => 0.093 [12] => 0.028 [13] => 0.039 [14] => 0.019 [15] => 0.059 [16] => 0.076 [17] => 0.08 [18] => 0.193 [19] => 0.175 ) [ar2asset] => Array ( [0] => 0.002 [1] => 0.018 [2] => 0.018 [3] => 0.009 [4] => 0.009 [5] => 0.016 [6] => 0.047 [7] => 0.021 [8] => 0.016 [9] => 0.016 [10] => 0.037 [11] => 0.021 [12] => 0.022 [13] => 0.027 [14] => 0.022 [15] => 0.034 [16] => 0.021 [17] => 0.041 [18] => 0.028 [19] => 0.027 ) [cash2asset] => Array ( [0] => 0.18 [1] => 0.061 [2] => 0.088 [3] => 0.065 [4] => 0.049 [5] => 0.044 [6] => 0.039 [7] => 0.059 [8] => 0.03 [9] => 0.026 [10] => 0.042 [11] => 0.053 [12] => 0.048 [13] => 0.049 [14] => 0.062 [15] => 0.039 [16] => 0.06 [17] => 0.089 [18] => 0.084 [19] => 0.044 ) [equity2asset] => Array ( [0] => 0.649 [1] => 0.486 [2] => 0.508 [3] => 0.39 [4] => 0.388 [5] => 0.323 [6] => 0.37 [7] => 0.413 [8] => 0.404 [9] => 0.291 [10] => 0.218 [11] => 0.161 [12] => 0.146 [13] => 0.119 [14] => 0.174 [15] => 0.2 [16] => 0.197 [17] => 0.109 [18] => 0.071 [19] => -0.02 ) [equity2liab_tangbile] => Array ( [0] => 1.85 [1] => 0.944 [2] => 1.034 [3] => 0.638 [4] => 0.633 [5] => 0.466 [6] => 0.58 [7] => 0.695 [8] => 0.679 [9] => 0.41 [10] => 0.279 [11] => 0.191 [12] => 0.17 [13] => 0.134 [14] => 0.211 [15] => 0.249 [16] => 0.245 [17] => 0.123 [18] => 0.076 [19] => 0 ) [ppe2asset] => Array ( [0] => 0.55 [1] => 0.909 [2] => 0.883 [3] => 0.728 [4] => 0.767 [5] => 0.882 [6] => 0.85 [7] => 0.829 [8] => 0.869 [9] => 0.678 [10] => 0.706 [11] => 0.735 [12] => 0.706 [13] => 0.716 [14] => 0.743 [15] => 0.763 [16] => 0.811 [17] => 0.732 [18] => 0.713 [19] => 0.731 ) [interest2rev] => Array ( [0] => -9.932 [1] => -18.209 [2] => -14.703 [3] => -17.674 [4] => -29.098 [5] => -35.041 [6] => -16.03 [7] => -12.588 [8] => -12.928 [9] => -6.398 [10] => -10.547 [11] => -13.766 [12] => -12.859 [13] => -14.423 [14] => -8.188 [15] => -14.167 [16] => -13.099 [17] => -17.467 [18] => -16.268 [19] => -17.541 ) [std2asset] => Array ( [0] => 0.057 [1] => 0.066 [2] => 0.072 [3] => 0.212 [4] => 0.132 [5] => 0.098 [6] => 0.104 [7] => 0.104 [8] => 0.086 [9] => 0.074 [10] => 0.082 [11] => 0.098 [12] => 0.097 [13] => 0.157 [14] => 0.177 [15] => 0.163 [16] => 0.133 [17] => 0.091 [18] => 0.111 [19] => 0.096 ) [ltd2asset] => Array ( [0] => 0.292 [1] => 0.441 [2] => 0.413 [3] => 0.395 [4] => 0.473 [5] => 0.558 [6] => 0.515 [7] => 0.384 [8] => 0.507 [9] => 0.63 [10] => 0.62 [11] => 0.63 [12] => 0.633 [13] => 0.716 [14] => 0.642 [15] => 0.63 [16] => 0.666 [17] => 0.789 [18] => 0.807 [19] => 0.862 ) [turnover] => Array ( [0] => 0.163 [1] => 0.138 [2] => 0.759 [3] => 0.195 [4] => 0.135 [5] => 0.147 [6] => 0.216 [7] => 0.236 [8] => 0.182 [9] => 0.268 [10] => 0.438 [11] => 0.336 [12] => 0.34 [13] => 0.377 [14] => 0.558 [15] => 0.306 [16] => 0.301 [17] => 0.44 [18] => 0.343 [19] => 0.378 ) [CF_Net Income] => Array ( [0] => 8.4 [1] => 1.8 [2] => -14 [3] => 17.4 [4] => 31.853 [5] => -86.896 [6] => 313.867 [7] => 382.728 [8] => -8.899 [9] => 409.36 [10] => 1023.382 [11] => 606.839 [12] => 516 [13] => 570.418 [14] => 700.954 [15] => 105.472 [16] => 164.004 [17] => -529.01 [18] => -83.775 [19] => -191.082 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -0.02 [8] => 0.03 [9] => -0.01 [10] => -0.06 [11] => 0 [12] => 0 [13] => 0 [14] => -0.3 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 14.01 [5] => 0 [6] => 34.3 [7] => 39.52 [8] => 5.82 [9] => 47.84 [10] => 57.8 [11] => 41.27 [12] => 36.74 [13] => 31.82 [14] => 42.74 [15] => 17.04 [16] => 21.33 [17] => 0 [18] => 0 [19] => 0 ) [CF_DDA] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 51.659 [5] => 91.435 [6] => 92.88 [7] => 123.958 [8] => 142.154 [9] => 149.769 [10] => 194.083 [11] => 198.875 [12] => 203.849 [13] => 222.056 [14] => 224.069 [15] => 238.595 [16] => 214.287 [17] => 202.519 [18] => 115.388 [19] => 100.365 ) [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] => 18.8 [1] => 8.4 [2] => 11.5 [3] => 67.4 [4] => 69.592 [5] => 46.486 [6] => 271.582 [7] => 477.607 [8] => 142.025 [9] => 534.472 [10] => 905.987 [11] => 980.05 [12] => 831.556 [13] => 545.81 [14] => 826.803 [15] => 321.52 [16] => 314.911 [17] => 56.853 [18] => 68.574 [19] => -42.684 ) [Cash Flow from Others] => Array ( [0] => 10.4 [1] => 6.6 [2] => 25.5 [3] => 50 [4] => -13.92 [5] => 41.947 [6] => -135.165 [7] => -29.079 [8] => 8.77 [9] => -24.657 [10] => -311.478 [11] => 55.54 [12] => 59.568 [13] => -318.136 [14] => -115.528 [15] => -4.443 [16] => -28.711 [17] => 427.76 [18] => 16.168 [19] => 72.768 ) [Cash Flow_PPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -140.049 [5] => 40.96 [6] => -409.175 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -307.824 [12] => -294.629 [13] => 165.633 [14] => -525.893 [15] => -167.659 [16] => -537.885 [17] => 117.663 [18] => -4.329 [19] => -2.504 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -126 [6] => -41.912 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -35.693 [12] => -2.829 [13] => -168.382 [14] => 11.206 [15] => 0 [16] => 0.1 [17] => 129.393 [18] => 0 [19] => 0.242 ) [Cash Flow_CPEX] => Array ( [0] => -0.3 [1] => -0.3 [2] => -0.1 [3] => -121.4 [4] => -352.003 [5] => -200.736 [6] => -435.98 [7] => -386.13 [8] => -376.844 [9] => -66.589 [10] => -126.947 [11] => -558.163 [12] => -569.819 [13] => -337.774 [14] => -657.443 [15] => -170.049 [16] => -548.946 [17] => -82.378 [18] => -14.503 [19] => -2.504 ) [Cash Flow from Investing] => Array ( [0] => 20.3 [1] => -85.1 [2] => 45.4 [3] => -283.3 [4] => -143.955 [5] => 175.532 [6] => -496.918 [7] => -103.782 [8] => -222.893 [9] => -269.058 [10] => 178.49 [11] => -358.224 [12] => -164.564 [13] => 251.137 [14] => -626.626 [15] => -92.039 [16] => -260.134 [17] => 425.672 [18] => -2.993 [19] => 13.286 ) [Net Issuance of 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] => 208.123 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 4.802 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 8.488 [8] => 0.223 [9] => 2.931 [10] => 62.906 [11] => 0 [12] => 0 [13] => 0 [14] => 208.123 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 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] => -169.688 [14] => 255.98 [15] => -267.651 [16] => 195.005 [17] => -481.469 [18] => -88.989 [19] => -54.73 ) [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] => -0.9 [1] => -0.7 [2] => 0 [3] => 0 [4] => 0 [5] => -4.714 [6] => 0 [7] => -115.206 [8] => -19.117 [9] => -338.033 [10] => -1038.315 [11] => -909.574 [12] => -654.48 [13] => -656.008 [14] => -641.893 [15] => -70.074 [16] => -155.718 [17] => -17.129 [18] => 0 [19] => 0 ) [Cash from Financing] => Array ( [0] => -12.7 [1] => 59.3 [2] => -67 [3] => 244.7 [4] => 61.527 [5] => -230.585 [6] => 263.383 [7] => -299.163 [8] => -5.23 [9] => -233.303 [10] => -1102.964 [11] => -625.923 [12] => -562.593 [13] => -825.696 [14] => -177.79 [15] => -337.725 [16] => 39.287 [17] => -498.598 [18] => -88.544 [19] => -54.446 ) [Other Financing] => Array ( [0] => -11.8 [1] => 60 [2] => -67 [3] => 244.7 [4] => 61.527 [5] => -225.871 [6] => 263.383 [7] => -183.957 [8] => 13.887 [9] => 104.73 [10] => -64.649 [11] => 283.651 [12] => 91.887 [13] => 0 [14] => 0 [15] => -1.42108547152E-14 [16] => 0 [17] => -1.7763568394E-14 [18] => 0.445 [19] => -4.518 ) [Net Change in Cash] => Array ( [0] => 26.4 [1] => -17.4 [2] => -10.1 [3] => 28.9 [4] => -12.836 [5] => -8.567 [6] => 38.047 [7] => 74.662 [8] => -86.098 [9] => 32.111 [10] => -18.487 [11] => -4.097 [12] => 104.399 [13] => -28.749 [14] => 22.387 [15] => -108.244 [16] => 94.064 [17] => -16.073 [18] => -22.963 [19] => -83.844 ) [NetChangeinCash_others] => Array ( [0] => -7.1054273576E-15 [1] => 5.3290705182E-15 [2] => 0 [3] => 0.1 [4] => 1.42108547152E-14 [5] => -7.1054273576E-15 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -1.13686837722E-13 [11] => 0 [12] => -1.13686837722E-13 [13] => 0 [14] => 0 [15] => 5.68434188608E-14 [16] => 0 [17] => 7.1054273576E-15 [18] => -1.42108547152E-14 [19] => 0 ) [total_freecashflow] => Array ( [0] => 18.5 [1] => 8.1 [2] => 11.4 [3] => -54 [4] => -282.411 [5] => -154.25 [6] => -164.398 [7] => 91.477 [8] => -234.819 [9] => 467.883 [10] => 779.04 [11] => 421.887 [12] => 261.737 [13] => 208.036 [14] => 169.36 [15] => 151.471 [16] => -234.035 [17] => -25.525 [18] => 54.071 [19] => -45.188 ) [CF_Net Income_pct] => Array ( [0] => 44.68 [1] => 21.43 [2] => -121.74 [3] => 25.82 [4] => 45.77 [5] => -186.93 [6] => 115.57 [7] => 80.13 [8] => -6.27 [9] => 76.59 [10] => 112.96 [11] => 61.92 [12] => 62.05 [13] => 104.51 [14] => 84.78 [15] => 32.80 [16] => 52.08 [17] => -930.49 [18] => -122.17 [19] => 0 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 52 [5] => 91 [6] => 93 [7] => 124 [8] => 142 [9] => 150 [10] => 194 [11] => 199 [12] => 204 [13] => 222 [14] => 224 [15] => 239 [16] => 214 [17] => 203 [18] => 115 [19] => 0 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0 ) [Cash Flow_CPEX_pct] => Array ( [0] => -1.60 [1] => -3.57 [2] => -0.87 [3] => -180.12 [4] => -505.81 [5] => -431.82 [6] => -160.53 [7] => -80.85 [8] => -265.34 [9] => -12.46 [10] => -14.01 [11] => -56.95 [12] => -68.52 [13] => -61.88 [14] => -79.52 [15] => -52.89 [16] => -174.32 [17] => -144.90 [18] => -21.15 [19] => 0 ) [Cash Flow from Investing_pct] => Array ( [0] => 107.98 [1] => -1,013.10 [2] => 394.78 [3] => -420.33 [4] => -206.86 [5] => 377.60 [6] => -182.97 [7] => -21.73 [8] => -156.94 [9] => -50.34 [10] => 19.70 [11] => -36.55 [12] => -19.79 [13] => 46.01 [14] => -75.79 [15] => -28.63 [16] => -82.61 [17] => 748.72 [18] => -4.36 [19] => 0 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 25.17 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => -31.09 [14] => 30.96 [15] => -83.25 [16] => 61.92 [17] => -846.87 [18] => -129.77 [19] => 0 ) [Dividends_pct] => Array ( [0] => -4.79 [1] => -8.33 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => -10.14 [6] => 0.00 [7] => -24.12 [8] => -13.46 [9] => -63.25 [10] => -114.61 [11] => -92.81 [12] => -78.71 [13] => -120.19 [14] => -77.64 [15] => -21.79 [16] => -49.45 [17] => -30.13 [18] => 0.00 [19] => 0 ) [Other Financing_pct] => Array ( [0] => -67.55 [1] => 705.95 [2] => -582.61 [3] => 363.06 [4] => 88.41 [5] => -496.03 [6] => 96.98 [7] => -62.64 [8] => -3.68 [9] => -43.65 [10] => -121.74 [11] => -63.87 [12] => -67.66 [13] => -151.28 [14] => -21.50 [15] => -105.04 [16] => 12.48 [17] => -877.00 [18] => -129.12 [19] => 0 ) [Cash from Financing_pct] => Array ( [0] => -4.79 [1] => -8.33 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => -10.14 [6] => 0.00 [7] => -24.12 [8] => -13.46 [9] => -63.25 [10] => -114.61 [11] => -92.81 [12] => -78.71 [13] => -151.28 [14] => -21.50 [15] => -105.04 [16] => 12.48 [17] => -877.00 [18] => -129.77 [19] => 0 ) [Net Change in Cash_pct] => Array ( [0] => 140.43 [1] => -207.14 [2] => -87.83 [3] => 42.88 [4] => -18.44 [5] => -18.43 [6] => 14.01 [7] => 15.63 [8] => -60.62 [9] => 6.01 [10] => -2.04 [11] => -0.42 [12] => 12.55 [13] => -5.27 [14] => 2.71 [15] => -33.67 [16] => 29.87 [17] => -28.27 [18] => -33.49 [19] => 0 ) [total_freecashflow_pct] => Array ( [0] => 98.40 [1] => 96.43 [2] => 99.13 [3] => -80.12 [4] => -405.81 [5] => -331.82 [6] => -60.53 [7] => 19.15 [8] => -165.34 [9] => 87.54 [10] => 85.99 [11] => 43.05 [12] => 31.48 [13] => 38.12 [14] => 20.48 [15] => 47.11 [16] => -74.32 [17] => -44.90 [18] => 78.85 [19] => 0 ) [per share eps] => Array ( [0] => 0 [1] => 0 [2] => -0.304 [3] => 0.377 [4] => 0.69 [5] => -1.76 [6] => 4.27 [7] => 4.98 [8] => -0.12 [9] => 5.47 [10] => 13.79 [11] => 8.11 [12] => 6.9 [13] => 7.62 [14] => 9.14 [15] => 1.32 [16] => 2.01 [17] => -6.8 [18] => -1.06 [19] => -2.36 ) [eps_nri] => Array ( [0] => 0 [1] => 0 [2] => -0.3 [3] => 0.38 [4] => 0.69 [5] => -1.76 [6] => 4.27 [7] => 4.26 [8] => 0.09 [9] => 5.86 [10] => 12.21 [11] => 7.92 [12] => 6.72 [13] => 7.55 [14] => 9.14 [15] => 1.32 [16] => 1.93 [17] => -6.8 [18] => -0.9 [19] => -2.35 ) [ROE] => Array ( [0] => 7.24 [1] => 1.53 [2] => -11.73 [3] => 3.35 [4] => 5.46 [5] => -15.59 [6] => 30.49 [7] => 30.56 [8] => -0.73 [9] => 32.61 [10] => 111.48 [11] => 84.85 [12] => 77.18 [13] => 127.91 [14] => 99.51 [15] => 13.85 [16] => 21.6 [17] => -263.5 [18] => -69.15 [19] => 0 ) [ROA] => Array ( [0] => 4.7 [1] => 0.74 [2] => -5.96 [3] => 1.31 [4] => 2.12 [5] => -5.03 [6] => 11.29 [7] => 12.62 [8] => -0.29 [9] => 9.48 [10] => 24.3 [11] => 13.62 [12] => 11.24 [13] => 15.16 [14] => 17.35 [15] => 2.76 [16] => 4.25 [17] => -28.77 [18] => -4.9 [19] => -13.78 ) [ROC_capital] => Array ( [0] => 132.1 [1] => 241.6 [2] => 234.5 [3] => 1107.9 [4] => 1273.34 [5] => 1679.699 [6] => 2699.168 [7] => 2816.029 [8] => 2934.929 [9] => 5120.479 [10] => 4949.68 [11] => 5041.592 [12] => 5096.061 [13] => 3790.087 [14] => 4253.526 [15] => 4061.27 [16] => 3859.895 [17] => 1864.219 [18] => 1686.795 [19] => 1331.654 ) [ROC] => Array ( [0] => 6.36 [1] => 0.75 [2] => -5.97 [3] => 1.57 [4] => 2.5 [5] => -5.17 [6] => 11.63 [7] => 13.59 [8] => -0.3 [9] => 7.99 [10] => 20.68 [11] => 12.04 [12] => 10.13 [13] => 15.05 [14] => 16.43 [15] => 2.53 [16] => 4.18 [17] => -28.41 [18] => -4.91 [19] => -14.16 ) [ROC_JOEL_capital] => Array ( [0] => 98.2 [1] => 219.9 [2] => 207.3 [3] => 970.6 [4] => 1159.04 [5] => 1532.127 [6] => 2478.994 [7] => 2543.577 [8] => 2638.141 [9] => 3695.013 [10] => 3621.528 [11] => 3716.474 [12] => 3995.737 [13] => 2915.139 [14] => 3389.344 [15] => 3275.29 [16] => 3303.473 [17] => 1502.785 [18] => 1340.133 [19] => 1138.504 ) [ROC_JOEL] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 10.84 [5] => 7.64 [6] => 18.87 [7] => 14.72 [8] => 3.49 [9] => 13.02 [10] => 31.07 [11] => 23.09 [12] => 20.11 [13] => 17.81 [14] => 25.09 [15] => 7.33 [16] => 8.69 [17] => -26.59 [18] => 1.41 [19] => -8.82 ) [ROC_JOEL_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 7.8 [5] => -0.16 [6] => 16.34 [7] => 17.08 [8] => 2.97 [9] => 13.69 [10] => 31.38 [11] => 25.51 [12] => 21.15 [13] => 23.73 [14] => 25.28 [15] => 8.01 [16] => 9.35 [17] => -25.08 [18] => 1.7 [19] => -8.49 ) [grossmargin] => Array ( [0] => 66.1 [1] => 64.48 [2] => 62.01 [3] => 76.01 [4] => 0 [5] => 0 [6] => 0 [7] => 65.51 [8] => 44.71 [9] => 55.22 [10] => 71.17 [11] => 66.83 [12] => 0 [13] => 57.3 [14] => 64.12 [15] => 62.53 [16] => 46.45 [17] => 32.31 [18] => 26.4 [19] => 19.99 ) [pretaxmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 15.64 [5] => -36 [6] => 52.32 [7] => 49.05 [8] => 1.3 [9] => 37.91 [10] => 52.68 [11] => 50.88 [12] => 42.44 [13] => 35.54 [14] => 31.22 [15] => 9.31 [16] => 14.35 [17] => -65.24 [18] => -12.25 [19] => -36.66 ) [operatingmargin] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 61.62 [5] => 46.21 [6] => 77.98 [7] => 52.4 [8] => 16.69 [9] => 41.48 [10] => 61.05 [11] => 57.36 [12] => 51.55 [13] => 36.61 [14] => 37.86 [15] => 21.13 [16] => 25.1 [17] => -49.33 [18] => 3.27 [19] => -19.42 ) [netmargin] => Array ( [0] => 28.77 [1] => 5.37 [2] => -7.86 [3] => 6.7 [4] => 15.62 [5] => -34.32 [6] => 52.32 [7] => 53.56 [8] => -1.61 [9] => 35.31 [10] => 55.53 [11] => 40.56 [12] => 33.11 [13] => 40.22 [14] => 31.11 [15] => 9.04 [16] => 14.1 [17] => -65.37 [18] => -14.31 [19] => -36.45 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.270 [5] => 0.000 [6] => 0.000 [7] => 1.380 [8] => 0.000 [9] => 2.920 [10] => 2.490 [11] => 4.230 [12] => 4.230 [13] => 5.520 [14] => 3.180 [15] => 20.700 [16] => 12.270 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 1.27 [5] => 0.00 [6] => 0.00 [7] => 1.38 [8] => 0.00 [9] => 2.92 [10] => 2.50 [11] => 4.34 [12] => 4.21 [13] => 5.56 [14] => 3.24 [15] => 20.70 [16] => 12.26 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.270 [5] => 0.000 [6] => 0.000 [7] => 1.380 [8] => 0.000 [9] => 2.920 [10] => 2.490 [11] => 4.230 [12] => 4.230 [13] => 5.520 [14] => 3.180 [15] => 20.700 [16] => 12.270 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.390 [8] => 0.300 [9] => 0.920 [10] => 2.810 [11] => 3.600 [12] => 3.290 [13] => 8.050 [14] => 3.030 [15] => 2.870 [16] => 0.000 [17] => 1.660 [18] => 2.120 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 114.5 [8] => -1.2 [9] => 121 [10] => 342.33 [11] => 198.25 [12] => 174.25 [13] => 124.19 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 5.320 [8] => 2.800 [9] => 2.530 [10] => 5.170 [11] => 6.170 [12] => 8.390 [13] => 17.650 [14] => 12.550 [15] => 14.080 [16] => 0.000 [17] => 1.910 [18] => 81.500 [19] => 62.330 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.200 [5] => 0.000 [6] => 0.000 [7] => 0.670 [8] => 0.770 [9] => 0.930 [10] => 1.380 [11] => 1.740 [12] => 1.400 [13] => 2.050 [14] => 1.000 [15] => 1.880 [16] => 1.790 [17] => 0.420 [18] => 0.470 [19] => 0.540 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -1.234 [6] => -1.858 [7] => -1.116 [8] => -1.766 [9] => -2.214 [10] => -1.99 [11] => -2.054 [12] => -2.502 [13] => -2.278 [14] => -2.676 [15] => -0.198 [16] => 1.746 [17] => 3.31 [18] => 3.772 [19] => 4.924 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 128.210 [8] => 32.830 [9] => 22.520 [10] => 40.540 [11] => 74.160 [12] => 44.660 [13] => 14.390 [14] => 1.200 [15] => -13.570 [16] => -17.750 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.960 [8] => -14.060 [9] => -120.470 [10] => 9.110 [11] => 14.080 [12] => 42.620 [13] => -21.590 [14] => -47.760 [15] => -14.830 [16] => -12.630 [17] => 9.610 [18] => 12.840 [19] => 10.260 ) [zscore] => Array ( [0] => 0.440 [1] => 0.200 [2] => 0.570 [3] => 0.000 [4] => -0.040 [5] => -0.090 [6] => 0.230 [7] => 0.580 [8] => 0.470 [9] => 1.220 [10] => 1.790 [11] => 1.340 [12] => 1.180 [13] => 1.510 [14] => 1.450 [15] => 0.770 [16] => 0.760 [17] => -0.840 [18] => -0.420 [19] => -0.510 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 0 [4] => 5 [5] => 3 [6] => 7 [7] => 5 [8] => 4 [9] => 8 [10] => 6 [11] => 4 [12] => 4 [13] => 5 [14] => 8 [15] => 5 [16] => 5 [17] => 4 [18] => 5 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 13.620 [5] => -2.100 [6] => -0.120 [7] => -3.030 [8] => -2.900 [9] => -1.930 [10] => -1.640 [11] => -3.700 [12] => -1.540 [13] => -2.220 [14] => -2.970 [15] => -2.000 [16] => -2.660 [17] => -3.510 [18] => -2.920 [19] => -4.130 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 1.33 [7] => 2.11 [8] => 1.86 [9] => 2.95 [10] => 5.66 [11] => 6.58 [12] => 7.10 [13] => 7.93 [14] => 9.17 [15] => 8.59 [16] => 6.46 [17] => 3.94 [18] => 2.32 [19] => 0.53 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 2.820 [8] => 2.930 [9] => 5.330 [10] => 6.020 [11] => 5.230 [12] => 4.130 [13] => 6.050 [14] => 3.230 [15] => 3.180 [16] => 3.930 [17] => 1.090 [18] => 1.410 [19] => 7.020 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -6.030 [6] => -1.770 [7] => 3.560 [8] => -3.620 [9] => 7.690 [10] => 25.960 [11] => 43.090 [12] => 56.700 [13] => 57.940 [14] => 63.380 [15] => 42.140 [16] => 21.160 [17] => 12.890 [18] => 6.770 [19] => 0.920 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 4.96 [3] => 0 [4] => 6.42 [5] => 7.73 [6] => 13.27 [7] => 13.7 [8] => 10.31 [9] => 24.43 [10] => 35.82 [11] => 28.68 [12] => 30.32 [13] => 34.02 [14] => 42.89 [15] => 21.05 [16] => 20.6 [17] => 14.86 [18] => 9.99 [19] => 10.11 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 4.170 [5] => 0.000 [6] => 0.000 [7] => 2.350 [8] => 3.740 [9] => 3.130 [10] => 2.970 [11] => 3.910 [12] => 3.650 [13] => 3.490 [14] => 2.200 [15] => 3.920 [16] => 3.860 [17] => 2.070 [18] => 2.810 [19] => 2.660 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 16.440 [5] => 0.000 [6] => 0.000 [7] => 7.900 [8] => 9.270 [9] => 5.970 [10] => 4.030 [11] => 5.020 [12] => 5.310 [13] => 6.130 [14] => 4.450 [15] => 8.820 [16] => 8.440 [17] => 0.000 [18] => 17.170 [19] => 23.750 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 44.970 [8] => 12.820 [9] => 8.780 [10] => 4.670 [11] => 6.810 [12] => 7.050 [13] => 9.760 [14] => 5.810 [15] => 18.560 [16] => 15.520 [17] => 0.000 [18] => 208.210 [19] => 134.180 ) [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] => 29.2 [1] => 33.5 [2] => 178.2 [3] => 259.7 [4] => 203.86 [5] => 253.214 [6] => 599.944 [7] => 714.611 [8] => 551.595 [9] => 1159.439 [10] => 1842.923 [11] => 1495.975 [12] => 1558.369 [13] => 1418.095 [14] => 2246.311 [15] => 1136.347 [16] => 1144.537 [17] => 810.102 [18] => 578.361 [19] => 517.19 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 51.659 [5] => 91.435 [6] => 92.88 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 196.672 [12] => 199.876 [13] => 219.638 [14] => 223.519 [15] => 237.313 [16] => 212.851 [17] => 195.597 [18] => 107.437 [19] => 99.802 ) [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] => 2.9 [1] => 6.1 [2] => 26.2 [3] => 45.9 [4] => 59.32 [5] => 88.728 [6] => 96.174 [7] => 89.952 [8] => 71.311 [9] => 74.184 [10] => 194.378 [11] => 205.937 [12] => 200.396 [13] => 204.535 [14] => 183.925 [15] => 160.988 [16] => 149.918 [17] => 141.497 [18] => 94.089 [19] => 90.718 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 10.867 [6] => 3.713 [7] => 1.159 [8] => 0.042 [9] => 0.044 [10] => 78.327 [11] => 144.156 [12] => 25.077 [13] => 15.684 [14] => 60.138 [15] => 62.92 [16] => 53.016 [17] => 2.509 [18] => 3.391 [19] => 6.034 ) [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] => 32.2 [1] => 14.8 [2] => 20.6 [3] => 86.9 [4] => 74.034 [5] => 65.467 [6] => 103.514 [7] => 178.176 [8] => 92.078 [9] => 112 [10] => 96.879 [11] => 92.782 [12] => 197.181 [13] => 168.432 [14] => 190.819 [15] => 82.575 [16] => 176.639 [17] => 160.566 [18] => 137.603 [19] => 53.759 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 47.9 [1] => 3 [2] => 2.7 [3] => 264.1 [4] => 263.515 [5] => 97.718 [6] => 168.76 [7] => 262.894 [8] => 256.145 [9] => 1209.278 [10] => 985.99 [11] => 995.91 [12] => 1051.576 [13] => 797.165 [14] => 754.681 [15] => 673.839 [16] => 458.571 [17] => 256.28 [18] => 300.053 [19] => 277.071 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 26.138 [5] => 45.881 [6] => 51.387 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 108.83 [13] => 168.159 [14] => 146.126 [15] => 135.956 [16] => 118.901 [17] => 66.858 [18] => 103.667 [19] => 58.122 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 170.551 [5] => 116.814 [6] => 220.655 [7] => 244.724 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 310.266 [13] => 276.415 [14] => 536.764 [15] => 409.637 [16] => 366.974 [17] => 75.326 [18] => 72.77 [19] => 69.636 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 13.342 [14] => 16.13 [15] => 15.442 [16] => 6.86 [17] => 5.63 [18] => 2.84 [19] => 0.098 ) [BS_other_liabilities_Insurance] => Array ( [0] => 10.6 [1] => 17.7 [2] => 18.5 [3] => 287.7 [4] => 12.681 [5] => 43.918 [6] => 46.209 [7] => 372.295 [8] => 270.578 [9] => 343.634 [10] => 681.441 [11] => 932.311 [12] => 597.323 [13] => 162.689 [14] => 41.896 [15] => 72.437 [16] => 30.381 [17] => 40.348 [18] => 27.487 [19] => 87.911 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -56.322 [5] => -81.167 [6] => -89.316 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -165.097 [12] => -152.784 [13] => -150.219 [14] => -142.721 [15] => -138.019 [16] => -136.486 [17] => -137.539 [18] => -93.959 [19] => -90.635 ) [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] => -3.6 [1] => -4.4 [2] => -77.8 [3] => -85 [4] => -59.416 [5] => -103.218 [6] => -102.206 [7] => -136.97 [8] => -154.96 [9] => -170.767 [10] => -219.679 [11] => -219.924 [12] => -235.992 [13] => -258.466 [14] => -370.257 [15] => -471.763 [16] => -276.736 [17] => -238.887 [18] => -149.294 [19] => -131.993 ) [BS_MoneyMarket] => Array ( [0] => -32.2 [1] => -14.8 [2] => -20.6 [3] => -86.9 [4] => -74.034 [5] => -65.467 [6] => -103.514 [7] => -178.176 [8] => -92.078 [9] => -112 [10] => -96.879 [11] => -92.782 [12] => -197.181 [13] => -168.432 [14] => -190.819 [15] => -82.575 [16] => -176.639 [17] => -160.566 [18] => -137.603 [19] => -53.759 ) [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] => 80.1 [1] => 17.8 [2] => 23.3 [3] => 351 [4] => 337.549 [5] => 163.185 [6] => 272.274 [7] => 441.07 [8] => 348.223 [9] => 1321.278 [10] => 1082.869 [11] => 1088.692 [12] => 1248.757 [13] => 965.597 [14] => 945.5 [15] => 756.414 [16] => 635.21 [17] => 416.846 [18] => 437.656 [19] => 330.83 ) [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] => 10.6 [1] => 17.7 [2] => 18.5 [3] => 287.7 [4] => 12.681 [5] => 43.918 [6] => 46.209 [7] => 372.295 [8] => 270.578 [9] => 343.634 [10] => 681.441 [11] => 932.311 [12] => 597.323 [13] => 176.031 [14] => 58.026 [15] => 87.879 [16] => 37.241 [17] => 45.978 [18] => 30.327 [19] => 88.009 ) [cash2debt] => Array ( [0] => 0.618 [1] => 0.139 [2] => 0.212 [3] => 0.165 [4] => 0.084 [5] => 0.071 [6] => 0.065 [7] => 0.126 [8] => 0.06 [9] => 0.041 [10] => 0.067 [11] => 0.084 [12] => 0.069 [13] => 0.062 [14] => 0.08 [15] => 0.053 [16] => 0.079 [17] => 0.107 [18] => 0.098 [19] => 0.048 ) [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] => 4.245 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 64.995 [11] => -169.459 [12] => -158.682 [13] => -22.162 [14] => -2.184 [15] => -2.771 [16] => -2.597 [17] => -0.591 [18] => 1.021 [19] => 2.573 ) [TaxProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -0.03 [5] => 0.009 [6] => -0.041 [7] => -0.444 [8] => 0.022 [9] => -0.003 [10] => -0.178 [11] => 0.019 [12] => -0.162 [13] => -0.419 [14] => -0.31 [15] => -0.361 [16] => -0.218 [17] => -0.532 [18] => -0.379 [19] => -0.284 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 6.2 [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] => -30.935 [17] => 429.337 [18] => -7.577 [19] => 72.405 ) [Net Income (Continuing Operations)] => Array ( [0] => 8.4 [1] => 1.8 [2] => -14 [3] => 17.4 [4] => 31.853 [5] => -91.141 [6] => 313.867 [7] => 327.223 [8] => 7.172 [9] => 439.515 [10] => 905.763 [11] => 592.743 [12] => 502.486 [13] => 564.976 [14] => 700.954 [15] => 105.472 [16] => 164.004 [17] => -529.01 [18] => -71.231 [19] => -189.878 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 23.96 [8] => -1.929 [9] => 3.612 [10] => 117.619 [11] => 14.096 [12] => 13.514 [13] => 5.442 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => -12.544 [19] => -1.204 ) [eps_diluated] => Array ( [0] => 0 [1] => 0 [2] => -0.304 [3] => 0.377 [4] => 0.69 [5] => -1.76 [6] => 4.27 [7] => 4.98 [8] => -0.12 [9] => 5.47 [10] => 13.79 [11] => 8.11 [12] => 6.9 [13] => 7.62 [14] => 9.14 [15] => 1.32 [16] => 2.01 [17] => -6.8 [18] => -1.06 [19] => -2.36 ) [eps_basic] => Array ( [0] => 0 [1] => 0 [2] => -0.304 [3] => 0.377 [4] => 0.69 [5] => -1.76 [6] => 4.28 [7] => 4.99 [8] => -0.12 [9] => 5.47 [10] => 13.79 [11] => 8.11 [12] => 6.9 [13] => 7.62 [14] => 9.15 [15] => 1.32 [16] => 2.07 [17] => -6.8 [18] => -1.06 [19] => -2.36 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 94.479 [12] => 0 [13] => 0 [14] => 0 [15] => 32.358 [16] => 27.087 [17] => 24.449 [18] => 54.097 [19] => 46.112 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherInventories] => Array ( [0] => 0.5 [1] => 1.6 [2] => 1.5 [3] => 5.5 [4] => 6.813 [5] => 14.28 [6] => 11.19 [7] => 11.31 [8] => 28.723 [9] => 26.148 [10] => 32.017 [11] => 44.984 [12] => 43.791 [13] => 55.435 [14] => 42.223 [15] => 35.093 [16] => 60.115 [17] => 40.37 [18] => 57.505 [19] => 44.532 ) [CashAndCashEquivalents] => Array ( [0] => 32.2 [1] => 14.8 [2] => 20.6 [3] => 86.9 [4] => 74.034 [5] => 65.467 [6] => 103.514 [7] => 178.176 [8] => 92.078 [9] => 112 [10] => 96.879 [11] => 92.782 [12] => 197.181 [13] => 168.432 [14] => 190.819 [15] => 82.575 [16] => 176.639 [17] => 160.566 [18] => 137.603 [19] => 53.759 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 10.867 [6] => 3.713 [7] => 1.159 [8] => 0.042 [9] => 0.044 [10] => 78.327 [11] => 144.156 [12] => 25.077 [13] => 15.684 [14] => 60.138 [15] => 62.92 [16] => 53.016 [17] => 2.509 [18] => 3.391 [19] => 6.034 ) [LandAndImprovements] => Array ( [0] => 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 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 15.927 [12] => 0 [13] => 160.298 [14] => 454.227 [15] => 413.968 [16] => 224.319 [17] => 13.049 [18] => 26.913 [19] => 29.668 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 3016.171 [8] => 0 [9] => 3850.455 [10] => 4036.459 [11] => 4456.593 [12] => 0 [13] => 3427.001 [14] => 3618.99 [15] => 3562.405 [16] => 3923.755 [17] => 459.312 [18] => 408.525 [19] => 408.368 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1154.637 [5] => 1523.112 [6] => 2363.308 [7] => 3016.171 [8] => 3400.012 [9] => 3850.455 [10] => 4036.459 [11] => 4472.52 [12] => 3239.503 [13] => 3587.299 [14] => 4073.217 [15] => 3976.373 [16] => 4148.074 [17] => 2546.14 [18] => 2375.665 [19] => 2065.739 ) [AccumulatedDepreciation] => Array ( [0] => -26.2 [1] => -36.3 [2] => -49.1 [3] => -210.7 [4] => 0 [5] => 0 [6] => 0 [7] => -502.004 [8] => -761.871 [9] => -920.09 [10] => -1063.256 [11] => -1199.138 [12] => 0 [13] => -893.696 [14] => -1080.112 [15] => -1143.045 [16] => -1066.105 [17] => -1198.627 [18] => -1172.717 [19] => -1066.459 ) [AccountsPayable] => Array ( [0] => 1 [1] => 1.3 [2] => 0 [3] => 6.2 [4] => 7.724 [5] => 8.001 [6] => 10.61 [7] => 6.994 [8] => 7.717 [9] => 7.289 [10] => 8.268 [11] => 9.382 [12] => 17.573 [13] => 16.043 [14] => 27.034 [15] => 36.574 [16] => 13.423 [17] => 5.707 [18] => 5.975 [19] => 13.302 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0.081 [17] => 0 [18] => 0 [19] => 0 ) [OtherAccruedExpenses] => Array ( [0] => -1 [1] => -1.3 [2] => 0 [3] => -6.2 [4] => 18.414 [5] => 37.88 [6] => 40.777 [7] => -6.994 [8] => -7.717 [9] => -7.289 [10] => -8.268 [11] => -9.382 [12] => 91.257 [13] => 152.116 [14] => 119.092 [15] => 99.382 [16] => 105.397 [17] => 61.151 [18] => 97.692 [19] => 44.82 ) [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] => 52.1 [1] => 106.8 [2] => 97 [3] => 526.1 [4] => 712.47 [5] => 962.88 [6] => 1331.372 [7] => 1164.354 [8] => 1277.665 [9] => 1966.471 [10] => 1879.598 [11] => 2101.061 [12] => 2181.885 [13] => 376.723 [14] => 614.676 [15] => 760.698 [16] => 1190.763 [17] => 493.992 [18] => 463.292 [19] => 436.372 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 101.875 [7] => 283.663 [8] => 259.527 [9] => 753.823 [10] => 732.153 [11] => 706.279 [12] => 723.073 [13] => 2318.794 [14] => 1969.919 [15] => 1579.708 [16] => 1336.908 [17] => 957.431 [18] => 898.49 [19] => 742.418 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 21.732 [13] => 19.81 [14] => 17.954 [15] => 12.649 [16] => 6.44 [17] => 6.184 [18] => 2.575 [19] => 1.288 ) [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] => 8.4 [1] => 1.8 [2] => -14 [3] => 17.4 [4] => 31.853 [5] => -86.896 [6] => 313.867 [7] => 382.728 [8] => -8.899 [9] => 409.36 [10] => 1023.382 [11] => 606.839 [12] => 516 [13] => 571.107 [14] => 698.782 [15] => 105.472 [16] => 164.004 [17] => -529.01 [18] => -83.775 [19] => -191.082 ) [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] => 0.689 [14] => -2.172 [15] => 0.686 [16] => -0.138 [17] => 0.073 [18] => -0.003 [19] => 0.02 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -1.621 [5] => -1.155 [6] => -100.247 [7] => 66.533 [8] => 11.948 [9] => -25.995 [10] => -180.923 [11] => 58.488 [12] => -0.473 [13] => 21.287 [14] => 10.982 [15] => -17.752 [16] => 24.913 [17] => 9.767 [18] => 12.741 [19] => 11.253 ) [ChangeInInventory] => Array ( [0] => 0.1 [1] => -1.1 [2] => -2.1 [3] => 1.2 [4] => -1.351 [5] => -4.915 [6] => 3.56 [7] => -0.12 [8] => -17.413 [9] => 3.489 [10] => -5.966 [11] => -12.967 [12] => 1.193 [13] => -11.772 [14] => 13.212 [15] => 7.131 [16] => -25.021 [17] => 17.592 [18] => -20.107 [19] => 8.809 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 4.979 [8] => -2.951 [9] => -2.837 [10] => -3.584 [11] => 2.144 [12] => 0 [13] => 3.341 [14] => -1.683 [15] => -4.516 [16] => 6.543 [17] => 2.479 [18] => 1.43 [19] => 0.449 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -3.488 [5] => 0.981 [6] => -4.894 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 8.24 [12] => 12.968 [13] => 65.071 [14] => -1.862 [15] => 2.646 [16] => -16.363 [17] => -29.89 [18] => -4.813 [19] => -3.731 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 118.796 [12] => 52.139 [13] => 70.783 [14] => 19.48 [15] => -18.104 [16] => -34.669 [17] => -44.416 [18] => 20.793 [19] => -24.735 ) [CF_DeferredTax] => Array ( [0] => 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 ) [PurchaseOfPPE] => Array ( [0] => -0.3 [1] => -0.3 [2] => -0.1 [3] => -121.4 [4] => -352.003 [5] => -200.736 [6] => -435.98 [7] => -386.13 [8] => -376.844 [9] => -66.589 [10] => -126.947 [11] => -558.163 [12] => -569.819 [13] => -337.774 [14] => -657.443 [15] => -170.049 [16] => -548.946 [17] => -82.378 [18] => -14.503 [19] => -2.504 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 36.2 [3] => 50.6 [4] => 211.954 [5] => 241.696 [6] => 26.805 [7] => 400.111 [8] => 177.902 [9] => 427.305 [10] => 59.787 [11] => 250.339 [12] => 275.19 [13] => 503.407 [14] => 131.55 [15] => 2.39 [16] => 11.061 [17] => 200.041 [18] => 10.174 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -126 [6] => -41.912 [7] => -64.656 [8] => 0 [9] => -2.363 [10] => -18.858 [11] => -35.693 [12] => -10.629 [13] => -206.945 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 38.563 [14] => 11.206 [15] => 0 [16] => 0.1 [17] => 129.393 [18] => 0 [19] => 0.242 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -0.983 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -43.375 [14] => -111.939 [15] => 0 [16] => 0 [17] => -25.047 [18] => -13.298 [19] => -6.001 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.392 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 297.261 [14] => 0 [15] => 0 [16] => 1.277 [17] => 48.082 [18] => 1.824 [19] => 2.156 ) [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] => 20.6 [1] => -84.8 [2] => 9.3 [3] => -212.5 [4] => -4.298 [5] => 260.572 [6] => -44.848 [7] => -53.107 [8] => -23.951 [9] => -627.411 [10] => 264.508 [11] => -14.707 [12] => 140.694 [13] => 5.68434188608E-14 [14] => -1.42108547152E-14 [15] => 75.62 [16] => 276.374 [17] => 155.581 [18] => 12.81 [19] => 19.393 ) [sloanratio] => Array ( [0] => -0.17 [1] => 0.32 [2] => -0.3 [3] => 0.18 [4] => 0.07 [5] => -0.18 [6] => 0.19 [7] => 0 [8] => 0.02 [9] => 0.03 [10] => -0.01 [11] => -0 [12] => -0.03 [13] => -0.06 [14] => 0.12 [15] => -0.03 [16] => 0.03 [17] => -0.55 [18] => -0.09 [19] => -0.12 ) [current_ratio] => Array ( [0] => 3.32 [1] => 1.33 [2] => 1.59 [3] => 0.43 [4] => 0.54 [5] => 0.81 [6] => 1.01 [7] => 0.88 [8] => 0.9 [9] => 3.73 [10] => 3.38 [11] => 2.55 [12] => 2.51 [13] => 1.22 [14] => 1.16 [15] => 1.29 [16] => 1.17 [17] => 2.45 [18] => 2.1 [19] => 1.99 ) [quick_ratio] => Array ( [0] => 3.27 [1] => 1.23 [2] => 1.5 [3] => 0.41 [4] => 0.5 [5] => 0.73 [6] => 0.97 [7] => 0.85 [8] => 0.79 [9] => 3.65 [10] => 3.29 [11] => 2.23 [12] => 2.41 [13] => 1.13 [14] => 1.1 [15] => 1.18 [16] => 0.99 [17] => 2.06 [18] => 1.5 [19] => 1.3 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.14 [5] => 0 [6] => 0 [7] => 0.46 [8] => 0.53 [9] => 0.64 [10] => 0.95 [11] => 1.2 [12] => 0.97 [13] => 1.41 [14] => 0.69 [15] => 1.3 [16] => 1.23 [17] => 0.29 [18] => 0.33 [19] => 0.37 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.297 [8] => 0 [9] => 0.302 [10] => 0.334 [11] => 1.245 [12] => 1.014 [13] => 0.86 [14] => 0.903 [15] => 0.682 [16] => 0.995 [17] => 0 [18] => 0 [19] => 0 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 40.485828 [5] => 0 [6] => 0 [7] => 483.75171 [8] => 417.98502 [9] => 1158.58815 [10] => 2552.4513 [11] => 2578.04316 [12] => 2197.7571 [13] => 3591.84 [14] => 2305.4346 [15] => 2127.1352 [16] => 1975.3082 [17] => 334.0194 [18] => 253.8236 [19] => 323.5474 ) [ev_addition_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 17.524 [5] => 16.77 [6] => 19.788 [7] => 15.974 [8] => 21.264 [9] => 37.788 [10] => 38.789 [11] => 43.69 [12] => 46.843 [13] => 34.855 [14] => 33.827 [15] => 29.902 [16] => 31.897 [17] => 16.958 [18] => 16.092 [19] => 13.3 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 18.397 [5] => 0 [6] => 0 [7] => 22.301 [8] => 26.726 [9] => 53.521 [10] => 72.9 [11] => 78.142 [12] => 76.21 [13] => 82.86 [14] => 63.44 [15] => 57.22 [16] => 57.27 [17] => 21.25 [18] => 19.35 [19] => 17.04 ) [EBITDA_1] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 142.862 [5] => 89.013 [6] => 502.962 [7] => 564.421 [8] => 220.615 [9] => 663.471 [10] => 1359.397 [11] => 1165.89 [12] => 1065.575 [13] => 930.582 [14] => 1109.258 [15] => 505.416 [16] => 528.427 [17] => -184.462 [18] => 138.625 [19] => 1.489 ) [EBITDA_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 142.862 [5] => 89.013 [6] => 502.962 [7] => 374.473 [8] => 92.038 [9] => 480.984 [10] => 1125.108 [11] => 1165.89 [12] => 1065.575 [13] => 930.582 [14] => 1109.258 [15] => 505.416 [16] => 528.427 [17] => -184.462 [18] => 138.625 [19] => 1.489 ) [EBITDA_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3.09 [5] => 1.8 [6] => 6.84 [7] => 7.34 [8] => 2.89 [9] => 8.86 [10] => 18.32 [11] => 15.58 [12] => 14.24 [13] => 12.43 [14] => 14.51 [15] => 6.49 [16] => 6.31 [17] => -2.37 [18] => 1.78 [19] => 0.02 ) [Operating_Income_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.72 [5] => 2.37 [6] => 6.36 [7] => 4.87 [8] => 1.2 [9] => 6.42 [10] => 15.16 [11] => 11.47 [12] => 10.74 [13] => 6.93 [14] => 11.13 [15] => 3.08 [16] => 3.43 [17] => -5.13 [18] => 0.24 [19] => -1.26 ) [netcash] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -18.37 [5] => -17.93 [6] => -21.06 [7] => -20.98 [8] => -22.44 [9] => -40.08 [10] => -41.67 [11] => -46.81 [12] => -49.43 [13] => -41.85 [14] => -39.49 [15] => -36.33 [16] => -36.23 [17] => -18.96 [18] => -18.33 [19] => -15.43 ) [NCAV] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -18.08 [5] => -17.47 [6] => -19.73 [7] => -20.27 [8] => -21.77 [9] => -39.21 [10] => -39.9 [11] => -44.95 [12] => -48.12 [13] => -40.45 [14] => -38.36 [15] => -34.68 [16] => -34.9 [17] => -17.81 [18] => -17.16 [19] => -14.58 ) [NCAV_real] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -17.66 [5] => -16.92 [6] => -18.69 [7] => -19.68 [8] => -20.59 [9] => -25.34 [10] => -28.38 [11] => -35.03 [12] => -37.54 [13] => -34.7 [14] => -32.16 [15] => -28.14 [16] => -31.63 [17] => -15.79 [18] => -15.11 [19] => -13.11 ) [Book Value Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 12.64 [5] => 9.14 [6] => 13.19 [7] => 16.39 [8] => 16.05 [9] => 17.05 [10] => 12.27 [11] => 9.56 [12] => 8.93 [13] => 5.96 [14] => 9.02 [15] => 9.52 [16] => 9.6 [17] => 2.58 [18] => 1.54 [19] => -0.31 ) [Tangibles_book_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 12.64 [5] => 8.94 [6] => 13 [7] => 16.21 [8] => 16.05 [9] => 17.05 [10] => 12.27 [11] => 9.56 [12] => 8.93 [13] => 5.96 [14] => 9.02 [15] => 9.52 [16] => 9.6 [17] => 2.58 [18] => 1.54 [19] => -0.31 ) [per share rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 4.42 [5] => 5.13 [6] => 8.16 [7] => 9.3 [8] => 7.21 [9] => 15.48 [10] => 24.84 [11] => 19.99 [12] => 20.83 [13] => 18.94 [14] => 29.39 [15] => 14.59 [16] => 13.66 [17] => 10.4 [18] => 7.43 [19] => 6.49 ) [per share_freecashflow] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -6.12 [5] => -3.12 [6] => -2.24 [7] => 1.19 [8] => -3.07 [9] => 6.25 [10] => 10.5 [11] => 5.64 [12] => 3.5 [13] => 2.78 [14] => 2.22 [15] => 1.95 [16] => -2.79 [17] => -0.33 [18] => 0.69 [19] => -0.57 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.06 [5] => 0 [6] => 0 [7] => 0.16 [8] => 0.94 [9] => 0.33 [10] => 0.59 [11] => 0.83 [12] => 0.8 [13] => 1.51 [14] => 0.69 [15] => 1.6 [16] => 1.19 [17] => 0 [18] => 0 [19] => 0 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.07 [5] => 0 [6] => 0 [7] => 0.39 [8] => 0.34 [9] => 0.92 [10] => 2.78 [11] => 3.6 [12] => 3.29 [13] => 8.05 [14] => 3.28 [15] => 2.87 [16] => 2.64 [17] => 1.66 [18] => 2.12 [19] => 0 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.07 [5] => 0 [6] => 0 [7] => 0.39 [8] => 0.34 [9] => 0.92 [10] => 2.78 [11] => 3.6 [12] => 3.29 [13] => 8.05 [14] => 3.28 [15] => 2.87 [16] => 2.64 [17] => 1.66 [18] => 2.12 [19] => 0 ) [interest_coverage] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.12 [5] => 1.32 [6] => 4.86 [7] => 4.16 [8] => 1.29 [9] => 6.48 [10] => 5.79 [11] => 4.17 [12] => 4.01 [13] => 2.54 [14] => 4.62 [15] => 1.49 [16] => 1.92 [17] => 0 [18] => 0.2 [19] => 0 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 23.38 [8] => 4.57 [9] => 10.49 [10] => 13.49 [11] => 29.32 [12] => 23.83 [13] => 13.65 [14] => 27.86 [15] => 3.29 [16] => 7.88 [17] => 5.13 [18] => 0 [19] => 0 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 83.02 [5] => -355.07 [6] => 0 [7] => 16.63 [8] => -102.41 [9] => 0 [10] => 152.1 [11] => -41.19 [12] => -14.92 [13] => 10.43 [14] => 19.95 [15] => -85.56 [16] => 52.27 [17] => -438.31 [18] => 0 [19] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -32.05 [6] => -28.07 [7] => 2.13 [8] => -0.08 [9] => 3.69 [10] => -1.6 [11] => 0 [12] => 0 [13] => 0 [14] => -4.05 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => -11.11 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 16.06 [6] => 59.06 [7] => 13.97 [8] => -22.47 [9] => 114.7 [10] => 60.47 [11] => -19.52 [12] => 4.2 [13] => -9.07 [14] => 55.17 [15] => -50.36 [16] => -6.37 [17] => -23.87 [18] => -28.56 [19] => -12.65 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.0107635909835 [8] => 0 [9] => 0.129662522202 [10] => 0.0616674888999 [11] => 0.0585221143474 [12] => 0.0942678011644 [13] => 0.38637943016 [14] => 2.7 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 2.22 [8] => 7.8 [9] => 11.39 [10] => 21.41 [11] => 14.68 [12] => 14.18 [13] => 10.25 [14] => 17.21 [15] => 5.39 [16] => 6.44 [17] => 0 [18] => 0.48 [19] => 0.75 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.78 [8] => 0 [9] => 2.05 [10] => 1.31 [11] => 0.8 [12] => 0.52 [13] => 0.83 [14] => 0.47 [15] => 0.65 [16] => 1.2 [17] => 0.33 [18] => 0.48 [19] => 4.07 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.06 [8] => 0 [9] => 0.13 [10] => 0.1 [11] => 0.17 [12] => 0.17 [13] => 0.39 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) )
Frontline Ltd (NYSE:FRO)
Days Inventory
76.20 (As of Mar. 2014)

Frontline Ltd's inventory for the three months ended in Mar. 2014 was $86.9 Mil. Frontline Ltd's cost of goods sold for the three months ended in Mar. 2014 was $103.8 Mil. Hence, Frontline Ltd's days inventory for the three months ended in Mar. 2014 was 76.20.

Frontline Ltd's days inventory increased from Mar. 2013 (0.00) to Mar. 2014 (76.20). It might indicate that Frontline Ltd's sales slowed down.

Warning Sign:

If a company builds up inventory, it may mean it is having difficulties selling its goods.

Inventory can be measured by Days Sales of Inventory (DSI). Frontline Ltd's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 46.50.

Inventory turnover measures how fast the company turns over its inventory within a year. Frontline Ltd's inventory turnover for the three months ended in Mar. 2014 was 1.19.

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. Frontline Ltd's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.51.


Definition

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

Frontline Ltd's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=90.644/413.789*365
=79.96

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

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=86.876/103.753*91
=76.20

* 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).

Frontline Ltd'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
=86.876/169.998*91
=46.50

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

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

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

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

Inventory to Revenue=Inventory / Revenue
=86.876 / 169.998
=0.51

* 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.

Frontline Ltd Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 22.00102.590.0033.4119.1257.8351.9343.1495.6979.96

Frontline Ltd Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 48.540.000.000.0087.090.000.0073.4279.7876.20
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