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 ) [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 ) [price_high] => Array ( [0] => 13.94 [1] => 26.00 [2] => 25.50 [3] => 12.13 [4] => 34.50 [5] => 37.40 [6] => 40.19 [7] => 31.50 [8] => 32.72 [9] => 61.32 [10] => 42.36 [11] => 27.70 [12] => 34.47 [13] => 42.29 [14] => 51.80 [15] => 65.51 [16] => 81.74 ) [price_low] => Array ( [0] => 0.00 [1] => 8.75 [2] => 12.94 [3] => 8.13 [4] => 8.25 [5] => 18.97 [6] => 20.11 [7] => 26.68 [8] => 24.04 [9] => 32.02 [10] => 23.71 [11] => 5.65 [12] => 7.42 [13] => 22.49 [14] => 33.93 [15] => 44.29 [16] => 55.45 ) [BS_share] => Array ( [0] => 14.67 [1] => 17.905 [2] => 21.559 [3] => 19.94 [4] => 22.75 [5] => 22.49 [6] => 22.69 [7] => 23.11 [8] => 24.43 [9] => 24.09 [10] => 22.78 [11] => 23.31 [12] => 24.48 [13] => 23.79 [14] => 22.71 [15] => 22.73 [16] => 24.37 ) [Fiscal Year] => Array ( [0] => Dec97 [1] => Dec98 [2] => Dec99 [3] => Dec00 [4] => Dec01 [5] => Dec02 [6] => Dec03 [7] => Dec04 [8] => Dec05 [9] => Dec06 [10] => Dec07 [11] => Dec08 [12] => Dec09 [13] => Dec10 [14] => Dec11 [15] => Dec12 [16] => Dec13 ) [quarter] => Array ( [0] => 199712 [1] => 199812 [2] => 199912 [3] => 200012 [4] => 200112 [5] => 200212 [6] => 200312 [7] => 200412 [8] => 200512 [9] => 200612 [10] => 200712 [11] => 200812 [12] => 200912 [13] => 201012 [14] => 201112 [15] => 201212 [16] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 7.632 [1] => 17.905 [2] => 21.559 [3] => 21.710 [4] => 21.415 [5] => 23.968 [6] => 23.346 [7] => 23.494 [8] => 24.229 [9] => 24.446 [10] => 23.406 [11] => 22.671 [12] => 23.325 [13] => 22.788 [14] => 22.409 [15] => 22.688 [16] => 25.314 ) [Revenue] => Array ( [0] => 404 [1] => 1630.1 [2] => 2508.3 [3] => 3586.146 [4] => 3996.374 [5] => 4214.364 [6] => 4518.56 [7] => 5435.033 [8] => 5969.59 [9] => 6083.484 [10] => 6392.997 [11] => 5654.087 [12] => 4525.707 [13] => 5509.169 [14] => 6079.765 [15] => 7476.1 [16] => 8918.581 ) [COGS] => Array ( [0] => 349.4 [1] => 1393.5 [2] => 2132 [3] => 3058.709 [4] => 3389.122 [5] => 3562.069 [6] => 3795.149 [7] => 4603.267 [8] => 5037.184 [9] => 5118.684 [10] => 5396.618 [11] => 4738.426 [12] => 3749.87 [13] => 4632.136 [14] => 5119.165 [15] => 6358.848 [16] => 7626.035 ) [Gross Profit] => Array ( [0] => 54.6 [1] => 236.6 [2] => 376.3 [3] => 527.437 [4] => 607.252 [5] => 652.295 [6] => 723.411 [7] => 831.766 [8] => 932.406 [9] => 964.8 [10] => 996.379 [11] => 915.661 [12] => 775.837 [13] => 877.033 [14] => 960.6 [15] => 1117.252 [16] => 1292.546 ) [SGA] => Array ( [0] => 43.4 [1] => 178 [2] => 279.8 [3] => 393.679 [4] => 458.546 [5] => 502.732 [6] => 561.078 [7] => 672.21 [8] => 741.471 [9] => 739.765 [10] => 778.061 [11] => 739.43 [12] => 621.048 [13] => 693.635 [14] => 735.229 [15] => 848.446 [16] => 976.856 ) [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 ) [DDA] => Array ( [0] => 1 [1] => 6.4 [2] => 10.6 [3] => 16.038 [4] => 17.358 [5] => 11.606 [6] => 14.381 [7] => 17.67 [8] => 22.452 [9] => 19.739 [10] => 23.175 [11] => 25.652 [12] => 25.828 [13] => 26.455 [14] => 27.063 [15] => 31.534 [16] => 35.826 ) [Operating Income] => Array ( [0] => 10.2 [1] => 52.2 [2] => 85.9 [3] => 117.72 [4] => 131.348 [5] => 137.623 [6] => 149.823 [7] => 143.72 [8] => 172.008 [9] => 204.656 [10] => 180.637 [11] => -12.444 [12] => 108.074 [13] => 146.103 [14] => 193.503 [15] => 229.996 [16] => 273.322 ) [other_operating_charges] => Array ( [0] => -1 [1] => -6.4 [2] => -10.6 [3] => -16.038 [4] => -17.358 [5] => -11.94 [6] => -12.51 [7] => -15.836 [8] => -18.927 [9] => -20.379 [10] => -37.681 [11] => -188.675 [12] => -46.715 [13] => -37.295 [14] => -31.868 [15] => -38.81 [16] => -42.368 ) [Month End Stock Price] => Array ( [0] => 9.063 [1] => 26 [2] => 13.938 [3] => 9.375 [4] => 29.89 [5] => 23.88 [6] => 36.19 [7] => 31.5 [8] => 31.43 [9] => 51.72 [10] => 23.75 [11] => 10.77 [12] => 28.35 [13] => 41.76 [14] => 51.8 [15] => 61.99 [16] => 71.02 ) [mktcap] => Array ( [0] => 132.95421 [1] => 465.53 [2] => 300.489342 [3] => 186.9375 [4] => 679.9975 [5] => 537.0612 [6] => 821.1511 [7] => 727.965 [8] => 767.8349 [9] => 1245.9348 [10] => 541.025 [11] => 251.0487 [12] => 694.008 [13] => 993.4704 [14] => 1176.378 [15] => 1409.0327 [16] => 1730.7574 ) [Cash and Equiv] => Array ( [0] => 35.1 [1] => 66.4 [2] => 118.824 [3] => 140.878 [4] => 16.861 [5] => 24.333 [6] => 26.483 [7] => 37.75 [8] => 37.695 [9] => 39.313 [10] => 34.248 [11] => 23.144 [12] => 13.221 [13] => 19.843 [14] => 14.895 [15] => 4.65 [16] => 20.215 ) [ev_addition] => Array ( [0] => 32.8 [1] => 172.8 [2] => 358.915 [3] => 537.728 [4] => 445.279 [5] => 711.052 [6] => 698.173 [7] => 968.311 [8] => 844.75 [9] => 1115.446 [10] => 1472.23 [11] => 1394.1 [12] => 1000.826 [13] => 1111.579 [14] => 1248.087 [15] => 1650.387 [16] => 2113.177 ) [ev_addition_per_share] => Array ( [0] => 2.236 [1] => 9.651 [2] => 16.648 [3] => 26.967 [4] => 19.573 [5] => 31.616 [6] => 30.77 [7] => 41.9 [8] => 34.578 [9] => 46.303 [10] => 64.628 [11] => 59.807 [12] => 40.883 [13] => 46.725 [14] => 54.958 [15] => 72.608 [16] => 86.712 ) [ev_per_share] => Array ( [0] => 11.303 [1] => 35.65 [2] => 30.588 [3] => 36.345 [4] => 49.46 [5] => 55.5 [6] => 66.96 [7] => 73.4 [8] => 66.01 [9] => 98.02 [10] => 88.38 [11] => 70.58 [12] => 69.23 [13] => 88.48 [14] => 106.76 [15] => 134.6 [16] => 157.73 ) [ev] => Array ( [0] => 165.75421 [1] => 638.33 [2] => 659.404342 [3] => 724.6655 [4] => 1125.2765 [5] => 1248.1132 [6] => 1519.3241 [7] => 1696.276 [8] => 1612.5849 [9] => 2361.3808 [10] => 2013.255 [11] => 1645.1487 [12] => 1694.834 [13] => 2105.0494 [14] => 2424.465 [15] => 3059.4197 [16] => 3843.9344 ) [Non Operating Income] => Array ( [0] => 0.2 [1] => -17 [2] => 0.2 [3] => 1.142 [4] => -0.128 [5] => -1.045 [6] => 0.011 [7] => -51.12 [8] => -7.482 [9] => -2.084 [10] => -17.81 [11] => 18.428 [12] => 8.197 [13] => -3.872 [14] => -195.736 [15] => -259.875 [16] => -0.789 ) [tax] => Array ( [0] => 0.6 [1] => 14.5 [2] => 22.2 [3] => 25.014 [4] => 33.98 [5] => 40.217 [6] => 36.946 [7] => 20.171 [8] => 38.138 [9] => 50.958 [10] => 38.071 [11] => -31.166 [12] => 20.006 [13] => 30.6 [14] => 49.7 [15] => 60.526 [16] => 77.903 ) [Pretax Income] => Array ( [0] => 6.4 [1] => 35.2 [2] => 55.7 [3] => 65.826 [4] => 89.422 [5] => 107.282 [6] => 113.072 [7] => 47.952 [8] => 108.407 [9] => 139.348 [10] => 106.023 [11] => -77.176 [12] => 54.851 [13] => 80.904 [14] => 132.094 [15] => 160.735 [16] => 191.895 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 195.736 [15] => 259.875 [16] => 311.362 ) [InterestExpense] => Array ( [0] => -4 [1] => -16.8 [2] => -30.4 [3] => -53.036 [4] => -41.798 [5] => -29.296 [6] => -36.762 [7] => -44.648 [8] => -56.119 [9] => -65.465 [10] => -73.588 [11] => -83.16 [12] => -61.42 [13] => -61.327 [14] => -61.409 [15] => -69.261 [16] => -80.638 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 1 [1] => 6.4 [2] => 10.6 [3] => 16.038 [4] => 17.358 [5] => 11.606 [6] => 14.381 [7] => 17.67 [8] => 22.452 [9] => 19.739 [10] => 23.175 [11] => 25.652 [12] => 25.828 [13] => 26.455 [14] => 27.063 [15] => 31.534 [16] => 35.826 ) [ReconciledDepreciation] => Array ( [0] => 1 [1] => 6.4 [2] => 10.6 [3] => 16.04 [4] => 17.36 [5] => 11.61 [6] => 14.38 [7] => 17.67 [8] => 22.45 [9] => 19.74 [10] => 23.18 [11] => 25.65 [12] => 25.83 [13] => 26.46 [14] => 27.06 [15] => 31.53 [16] => 35.83 ) [EBIT] => Array ( [0] => 10.4 [1] => 52 [2] => 86.1 [3] => 118.862 [4] => 131.22 [5] => 136.578 [6] => 149.834 [7] => 92.6 [8] => 164.526 [9] => 204.813 [10] => 179.611 [11] => 5.984 [12] => 116.271 [13] => 142.231 [14] => 193.503 [15] => 229.996 [16] => 272.533 ) [EBITDA_morn] => Array ( [0] => 11.4 [1] => 58.4 [2] => 96.7 [3] => 134.9 [4] => 148.578 [5] => 148.518 [6] => 164.215 [7] => 110.27 [8] => 186.978 [9] => 224.552 [10] => 202.786 [11] => 31.636 [12] => 142.099 [13] => 168.686 [14] => 220.566 [15] => 261.53 [16] => 308.359 ) [EBITDA] => Array ( [0] => 11.4 [1] => 58.4 [2] => 96.7 [3] => 134.9 [4] => 148.578 [5] => 148.184 [6] => 164.215 [7] => 110.27 [8] => 186.978 [9] => 224.552 [10] => 202.786 [11] => 31.636 [12] => 142.099 [13] => 168.686 [14] => 220.566 [15] => 261.53 [16] => 308.359 ) [EBITDA_1] => Array ( [0] => 11.4 [1] => 58.4 [2] => 96.7 [3] => 134.9 [4] => 148.578 [5] => 148.184 [6] => 164.215 [7] => 110.27 [8] => 186.978 [9] => 224.552 [10] => 202.786 [11] => 31.636 [12] => 142.099 [13] => 168.686 [14] => 220.566 [15] => 261.53 [16] => 308.359 ) [DDA_new] => Array ( [0] => 1 [1] => 6.4 [2] => 10.6 [3] => 16.04 [4] => 17.36 [5] => 11.61 [6] => 14.38 [7] => 17.67 [8] => 22.45 [9] => 19.74 [10] => 23.18 [11] => 25.65 [12] => 25.83 [13] => 26.46 [14] => 27.06 [15] => 31.53 [16] => 35.83 ) [EBITDA_new] => Array ( [0] => 11.4 [1] => 58.4 [2] => 96.7 [3] => 134.9 [4] => 148.578 [5] => 148.518 [6] => 164.215 [7] => 110.27 [8] => 186.978 [9] => 224.552 [10] => 202.786 [11] => 31.636 [12] => 142.099 [13] => 168.686 [14] => 220.566 [15] => 261.53 [16] => 308.359 ) [EBITDA_per_share] => Array ( [0] => 1.49 [1] => 3.26 [2] => 4.49 [3] => 6.21 [4] => 6.94 [5] => 6.18 [6] => 7.03 [7] => 4.69 [8] => 7.72 [9] => 9.19 [10] => 8.66 [11] => 1.4 [12] => 6.09 [13] => 7.4 [14] => 9.84 [15] => 11.53 [16] => 12.18 ) [Operating_Income_per_share] => Array ( [0] => 1.34 [1] => 2.92 [2] => 3.98 [3] => 5.42 [4] => 6.13 [5] => 5.74 [6] => 6.42 [7] => 6.12 [8] => 7.1 [9] => 8.37 [10] => 7.72 [11] => -0.55 [12] => 4.63 [13] => 6.41 [14] => 8.64 [15] => 10.14 [16] => 10.8 ) [Net Income] => Array ( [0] => 5.8 [1] => 20.7 [2] => 33.5 [3] => 40.812 [4] => 55.442 [5] => 67.065 [6] => 76.126 [7] => 27.781 [8] => 54.231 [9] => 88.39 [10] => 67.952 [11] => -48.013 [12] => 34.845 [13] => 50.304 [14] => 82.394 [15] => 100.209 [16] => 113.992 ) [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 ) [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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0.55 [10] => 0.56 [11] => 0.47 [12] => 0 [13] => 0.1 [14] => 0.48 [15] => 0.59 [16] => 0.65 ) [Shares Outstanding] => Array ( [0] => 7.632 [1] => 17.905 [2] => 21.559 [3] => 21.710 [4] => 21.415 [5] => 23.968 [6] => 23.346 [7] => 23.494 [8] => 24.229 [9] => 24.446 [10] => 23.406 [11] => 22.671 [12] => 23.325 [13] => 22.788 [14] => 22.409 [15] => 22.688 [16] => 25.314 ) [shares_diluted] => Array ( [0] => 7.632 [1] => 17.905 [2] => 21.559 [3] => 21.710 [4] => 21.415 [5] => 23.968 [6] => 23.346 [7] => 23.494 [8] => 24.229 [9] => 24.446 [10] => 23.406 [11] => 22.671 [12] => 23.325 [13] => 22.788 [14] => 22.409 [15] => 22.688 [16] => 25.314 ) [shares_basic] => Array ( [0] => 7.436 [1] => 17.281 [2] => 20.683 [3] => 21.378 [4] => 20.138 [5] => 22.875 [6] => 22.524 [7] => 22.808 [8] => 23.866 [9] => 24.146 [10] => 23.270 [11] => 22.513 [12] => 22.888 [13] => 22.767 [14] => 22.157 [15] => 21.620 [16] => 23.096 ) [COGS_pct] => Array ( [0] => 0.86 [1] => 0.85 [2] => 0.85 [3] => 0.85 [4] => 0.85 [5] => 0.85 [6] => 0.84 [7] => 0.85 [8] => 0.84 [9] => 0.84 [10] => 0.84 [11] => 0.84 [12] => 0.83 [13] => 0.84 [14] => 0.84 [15] => 0.85 [16] => 0.86 ) [Gross Profit_pct] => Array ( [0] => 13.51 [1] => 14.51 [2] => 15.00 [3] => 14.71 [4] => 15.20 [5] => 15.48 [6] => 16.01 [7] => 15.30 [8] => 15.62 [9] => 15.86 [10] => 15.59 [11] => 16.19 [12] => 17.14 [13] => 15.92 [14] => 15.80 [15] => 14.94 [16] => 14.49 ) [SGA_pct] => Array ( [0] => 10.74 [1] => 10.92 [2] => 11.15 [3] => 10.98 [4] => 11.47 [5] => 11.93 [6] => 12.42 [7] => 12.37 [8] => 12.42 [9] => 12.16 [10] => 12.17 [11] => 13.08 [12] => 13.72 [13] => 12.59 [14] => 12.09 [15] => 11.35 [16] => 10.95 ) [Interest Expense_pct] => Array ( [0] => -0.99 [1] => -1.03 [2] => -1.21 [3] => -1.48 [4] => -1.05 [5] => -0.70 [6] => -0.81 [7] => -0.82 [8] => -0.94 [9] => -1.08 [10] => -1.15 [11] => -1.47 [12] => -1.36 [13] => -1.11 [14] => -1.01 [15] => -0.93 [16] => -0.90 ) [Pretax Income_pct] => Array ( [0] => 1.58 [1] => 2.16 [2] => 2.22 [3] => 1.84 [4] => 2.24 [5] => 2.55 [6] => 2.50 [7] => 0.88 [8] => 1.82 [9] => 2.29 [10] => 1.66 [11] => -1.36 [12] => 1.21 [13] => 1.47 [14] => 2.17 [15] => 2.15 [16] => 2.15 ) [Net Income_pct] => Array ( [0] => 1.44 [1] => 1.27 [2] => 1.34 [3] => 1.14 [4] => 1.39 [5] => 1.59 [6] => 1.68 [7] => 0.51 [8] => 0.91 [9] => 1.45 [10] => 1.06 [11] => -0.85 [12] => 0.77 [13] => 0.91 [14] => 1.36 [15] => 1.34 [16] => 1.28 ) [DaysSalesOutstanding] => Array ( [0] => 8.76 [1] => 4.79 [2] => 5.14 [3] => 4.04 [4] => 15.9 [5] => 20.51 [6] => 16.72 [7] => 16.73 [8] => 16.46 [9] => 15.95 [10] => 15.54 [11] => 10.99 [12] => 12.02 [13] => 12.55 [14] => 15.63 [15] => 15.41 [16] => 14.74 ) [DaysInventory] => Array ( [0] => 110.11 [1] => 57.42 [2] => 66.13 [3] => 62.9 [4] => 49 [5] => 63.76 [6] => 64.56 [7] => 69.58 [8] => 54.84 [9] => 59.23 [10] => 59.39 [11] => 65.16 [12] => 58.08 [13] => 61.29 [14] => 61.85 [15] => 68.55 [16] => 73.82 ) [Payable] => Array ( [0] => 45.4 [1] => 82.3 [2] => 108.73 [3] => 57.872 [4] => 73.089 [5] => 90.809 [6] => 87.675 [7] => 108.92 [8] => 124.857 [9] => 117.536 [10] => 111.458 [11] => 74.235 [12] => 72.276 [13] => 92.799 [14] => 148.048 [15] => 167.439 [16] => 254.93 ) [DaysPayable] => Array ( [0] => 41.02 [1] => 18.43 [2] => 15.82 [3] => 5.89 [4] => 6.68 [5] => 7.86 [6] => 7.08 [7] => 7.31 [8] => 7.63 [9] => 7.05 [10] => 6.36 [11] => 4.79 [12] => 5.83 [13] => 6.15 [14] => 8.89 [15] => 8.17 [16] => 10.43 ) [InventoryTurnover] => Array ( [0] => 3.31 [1] => 6.36 [2] => 5.52 [3] => 5.8 [4] => 7.45 [5] => 5.72 [6] => 5.65 [7] => 5.25 [8] => 6.66 [9] => 6.16 [10] => 6.15 [11] => 5.6 [12] => 6.28 [13] => 5.96 [14] => 5.9 [15] => 5.32 [16] => 4.94 ) [Accts Rec.] => Array ( [0] => 9.7 [1] => 21.4 [2] => 35.296 [3] => 39.709 [4] => 174.035 [5] => 236.817 [6] => 206.929 [7] => 249.089 [8] => 269.232 [9] => 265.797 [10] => 272.098 [11] => 170.184 [12] => 148.996 [13] => 189.469 [14] => 260.282 [15] => 315.624 [16] => 360.214 ) [Inventory] => Array ( [0] => 105.4 [1] => 219.2 [2] => 386.255 [3] => 527.101 [4] => 454.961 [5] => 622.205 [6] => 671.279 [7] => 877.575 [8] => 756.838 [9] => 830.628 [10] => 878.168 [11] => 845.944 [12] => 596.743 [13] => 777.771 [14] => 867.47 [15] => 1194.288 [16] => 1542.318 ) [inventory2sales] => Array ( [0] => 0.261 [1] => 0.134 [2] => 0.154 [3] => 0.147 [4] => 0.114 [5] => 0.148 [6] => 0.149 [7] => 0.161 [8] => 0.127 [9] => 0.137 [10] => 0.137 [11] => 0.15 [12] => 0.132 [13] => 0.141 [14] => 0.143 [15] => 0.16 [16] => 0.173 ) [Total Current Assets] => Array ( [0] => 161.7 [1] => 326.9 [2] => 553.423 [3] => 720.539 [4] => 661.932 [5] => 903.038 [6] => 932.03 [7] => 1205.215 [8] => 1105.828 [9] => 1178.012 [10] => 1262.983 [11] => 1096.624 [12] => 822.038 [13] => 1019.234 [14] => 1175.584 [15] => 1566.181 [16] => 1967.938 ) [Other Current Assets] => Array ( [0] => 11.5 [1] => 19.9 [2] => 13.048 [3] => 12.851 [4] => 16.075 [5] => 19.683 [6] => 27.339 [7] => 40.801 [8] => 42.063 [9] => 42.274 [10] => 78.469 [11] => 57.352 [12] => 63.078 [13] => 32.151 [14] => 32.937 [15] => 51.619 [16] => 45.191 ) [Net PPE] => Array ( [0] => 21.6 [1] => 22 [2] => 46.711 [3] => 70.901 [4] => 83.011 [5] => 116.27 [6] => 131.647 [7] => 160.297 [8] => 161.317 [9] => 230.385 [10] => 427.223 [11] => 514.891 [12] => 475.828 [13] => 506.288 [14] => 585.633 [15] => 667.768 [16] => 796.356 ) [Intangibles] => Array ( [0] => 27.1 [1] => 123.6 [2] => 235.312 [3] => 285.892 [4] => 282.527 [5] => 368.786 [6] => 405.147 [7] => 553.808 [8] => 537.054 [9] => 676.325 [10] => 787.245 [11] => 655.784 [12] => 658.281 [13] => 666.656 [14] => 702.145 [15] => 778.442 [16] => 1038.808 ) [Total Assets] => Array ( [0] => 213.1 [1] => 477.7 [2] => 842.91 [3] => 1099.553 [4] => 1054.425 [5] => 1422.393 [6] => 1502.445 [7] => 1947.22 [8] => 1833.618 [9] => 2113.955 [10] => 2506.181 [11] => 2288.114 [12] => 1969.414 [13] => 2201.964 [14] => 2476.343 [15] => 3023.015 [16] => 3819.478 ) [Other Long-Term Assets] => Array ( [0] => 2.7 [1] => 5.2 [2] => 7.464 [3] => 22.221 [4] => 26.955 [5] => 34.299 [6] => 33.621 [7] => 27.9 [8] => 29.419 [9] => 29.233 [10] => 28.73 [11] => 20.815 [12] => 13.267 [13] => 9.786 [14] => 12.981 [15] => 10.624 [16] => 16.376 ) [Total Assets Non-liquid] => Array ( [0] => 178 [1] => 411.3 [2] => 724.086 [3] => 958.675 [4] => 1037.564 [5] => 1398.06 [6] => 1475.962 [7] => 1909.47 [8] => 1795.923 [9] => 2074.642 [10] => 2471.933 [11] => 2264.97 [12] => 1956.193 [13] => 2182.121 [14] => 2461.448 [15] => 3018.365 [16] => 3799.263 ) [HardAssets] => Array ( [0] => 150.9 [1] => 287.7 [2] => 488.774 [3] => 672.783 [4] => 755.037 [5] => 1029.274 [6] => 1070.815 [7] => 1355.662 [8] => 1258.869 [9] => 1398.317 [10] => 1684.688 [11] => 1609.186 [12] => 1297.912 [13] => 1515.465 [14] => 1759.303 [15] => 2239.923 [16] => 2760.455 ) [Accts Payable] => Array ( [0] => 45.4 [1] => 82.3 [2] => 108.73 [3] => 57.872 [4] => 140.578 [5] => 154.593 [6] => 161.97 [7] => 200.448 [8] => 244.261 [9] => 214.838 [10] => 211.458 [11] => 168.63 [12] => 158.547 [13] => 176.462 [14] => 257.293 [15] => 295.557 [16] => 395.473 ) [Short-Term Debt] => Array ( [0] => 60.8 [1] => 196.4 [2] => 364.565 [3] => 538.213 [4] => 366.641 [5] => 653.535 [6] => 494.478 [7] => 849.314 [8] => 724.371 [9] => 726.12 [10] => 831.64 [11] => 835.866 [12] => 549.755 [13] => 718.472 [14] => 780.381 [15] => 1100.021 [16] => 1469.703 ) [ShortTermDebt_without_lease] => Array ( [0] => 60.8 [1] => 196.4 [2] => 364.565 [3] => 538.213 [4] => 366.641 [5] => 653.535 [6] => 494.478 [7] => 849.314 [8] => 724.371 [9] => 726.12 [10] => 831.64 [11] => 835.866 [12] => 549.755 [13] => 718.472 [14] => 780.381 [15] => 1100.021 [16] => 1469.703 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Total Current Liabilities] => Array ( [0] => 106.2 [1] => 278.7 [2] => 473.295 [3] => 665.77 [4] => 507.219 [5] => 808.128 [6] => 656.448 [7] => 1049.762 [8] => 968.632 [9] => 940.958 [10] => 1078.278 [11] => 1004.496 [12] => 718.813 [13] => 894.934 [14] => 1044.947 [15] => 1395.578 [16] => 1865.176 ) [Other Current Liab.] => Array ( [0] => 7.1054273576E-15 [1] => -1.42108547152E-14 [2] => 1.42108547152E-14 [3] => 69.685 [4] => -2.84217094304E-14 [5] => 8.52651282912E-14 [6] => -2.84217094304E-14 [7] => -2.84217094304E-14 [8] => -2.84217094304E-14 [9] => -2.84217094304E-14 [10] => 35.18 [11] => 0 [12] => 10.511 [13] => 0 [14] => 7.273 [15] => 0 [16] => -5.68434188608E-14 ) [CommonStock] => Array ( [0] => 0 [1] => 0.2 [2] => 0.218 [3] => 0.213 [4] => 0.23 [5] => 0.232 [6] => 0.235 [7] => 0.239 [8] => 0.246 [9] => 0.252 [10] => 0.255 [11] => 0.261 [12] => 0.262 [13] => 0.261 [14] => 0.26 [15] => 0.258 [16] => 0.257 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 118.5 [2] => 181.398 [3] => 170.683 [4] => 251.145 [5] => 254.145 [6] => 255.356 [7] => 265.645 [8] => 276.904 [9] => 292.278 [10] => 293.675 [11] => 351.405 [12] => 346.055 [13] => 363.966 [14] => 363.375 [15] => 332.836 [16] => 368.641 ) [Retained Earnings] => Array ( [0] => -2.5 [1] => 18.2 [2] => 51.705 [3] => 92.517 [4] => 147.959 [5] => 215.024 [6] => 291.15 [7] => 318.931 [8] => 373.162 [9] => 448.115 [10] => 502.783 [11] => 437.087 [12] => 471.932 [13] => 519.843 [14] => 591.037 [15] => 677.864 [16] => 776.101 ) [Treasury Stock] => Array ( [0] => 0 [1] => -0.7 [2] => -1.292 [3] => -15.997 [4] => -6.284 [5] => -22.625 [6] => -27.347 [7] => -17.468 [8] => -17.4 [9] => -48.396 [10] => -102.672 [11] => -88.527 [12] => -71.837 [13] => -80.947 [14] => -118.336 [15] => -117.617 [16] => -58.147 ) [Total Equity] => Array ( [0] => 89.4 [1] => 136.2 [2] => 232.029 [3] => 247.416 [4] => 392.243 [5] => 443.417 [6] => 518.109 [7] => 567.174 [8] => 626.793 [9] => 692.84 [10] => 684.481 [11] => 662.117 [12] => 720.156 [13] => 784.368 [14] => 807.1 [15] => 860.284 [16] => 1035.175 ) [Long-Term Debt] => Array ( [0] => 7.1 [1] => 42.8 [2] => 113.174 [3] => 140.393 [4] => 95.499 [5] => 81.85 [6] => 230.178 [7] => 156.747 [8] => 158.074 [9] => 428.639 [10] => 674.838 [11] => 581.378 [12] => 464.292 [13] => 412.95 [14] => 482.601 [15] => 555.016 [16] => 663.689 ) [Total Liabilities] => Array ( [0] => 123.7 [1] => 341.5 [2] => 610.881 [3] => 852.137 [4] => 662.182 [5] => 978.976 [6] => 984.336 [7] => 1380.046 [8] => 1206.825 [9] => 1421.115 [10] => 1821.7 [11] => 1625.997 [12] => 1249.258 [13] => 1417.596 [14] => 1669.243 [15] => 2162.731 [16] => 2784.303 ) [Other Long-Term Liab.] => Array ( [0] => 6.7 [1] => 20 [2] => 21.195 [3] => 37.306 [4] => 49.482 [5] => 81.347 [6] => 63.924 [7] => 140.34 [8] => 51.257 [9] => 48.731 [10] => 61.735 [11] => 27.135 [12] => 26.633 [13] => 50.742 [14] => 63.236 [15] => 118.007 [16] => 103.147 ) [Cash and Equiv_pct] => Array ( [0] => 16.47 [1] => 13.90 [2] => 14.10 [3] => 12.81 [4] => 1.60 [5] => 1.71 [6] => 1.76 [7] => 1.94 [8] => 2.06 [9] => 1.86 [10] => 1.37 [11] => 1.01 [12] => 0.67 [13] => 0.90 [14] => 0.60 [15] => 0.15 [16] => 0.53 ) [Accts Rec._pct] => Array ( [0] => 4.55 [1] => 4.48 [2] => 4.19 [3] => 3.61 [4] => 16.51 [5] => 16.65 [6] => 13.77 [7] => 12.79 [8] => 14.68 [9] => 12.57 [10] => 10.86 [11] => 7.44 [12] => 7.57 [13] => 8.60 [14] => 10.51 [15] => 10.44 [16] => 9.43 ) [Inventory_pct] => Array ( [0] => 49.46 [1] => 45.89 [2] => 45.82 [3] => 47.94 [4] => 43.15 [5] => 43.74 [6] => 44.68 [7] => 45.07 [8] => 41.28 [9] => 39.29 [10] => 35.04 [11] => 36.97 [12] => 30.30 [13] => 35.32 [14] => 35.03 [15] => 39.51 [16] => 40.38 ) [Other Current Assets_pct] => Array ( [0] => 5.40 [1] => 4.17 [2] => 1.55 [3] => 1.17 [4] => 1.52 [5] => 1.38 [6] => 1.82 [7] => 2.10 [8] => 2.29 [9] => 2.00 [10] => 3.13 [11] => 2.51 [12] => 3.20 [13] => 1.46 [14] => 1.33 [15] => 1.71 [16] => 1.18 ) [Total Current Assets_pct] => Array ( [0] => 75.88 [1] => 68.43 [2] => 65.66 [3] => 65.53 [4] => 62.78 [5] => 63.49 [6] => 62.03 [7] => 61.89 [8] => 60.31 [9] => 55.73 [10] => 50.39 [11] => 47.93 [12] => 41.74 [13] => 46.29 [14] => 47.47 [15] => 51.81 [16] => 51.52 ) [Net PPE_pct] => Array ( [0] => 10.14 [1] => 4.61 [2] => 5.54 [3] => 6.45 [4] => 7.87 [5] => 8.17 [6] => 8.76 [7] => 8.23 [8] => 8.80 [9] => 10.90 [10] => 17.05 [11] => 22.50 [12] => 24.16 [13] => 22.99 [14] => 23.65 [15] => 22.09 [16] => 20.85 ) [Intangibles_pct] => Array ( [0] => 12.72 [1] => 25.87 [2] => 27.92 [3] => 26.00 [4] => 26.79 [5] => 25.93 [6] => 26.97 [7] => 28.44 [8] => 29.29 [9] => 31.99 [10] => 31.41 [11] => 28.66 [12] => 33.43 [13] => 30.28 [14] => 28.35 [15] => 25.75 [16] => 27.20 ) [Other Long-Term Assets_pct] => Array ( [0] => 1.27 [1] => 1.09 [2] => 0.89 [3] => 2.02 [4] => 2.56 [5] => 2.41 [6] => 2.24 [7] => 1.43 [8] => 1.60 [9] => 1.38 [10] => 1.15 [11] => 0.91 [12] => 0.67 [13] => 0.44 [14] => 0.52 [15] => 0.35 [16] => 0.43 ) [Accts Payable_pct] => Array ( [0] => 21.30 [1] => 17.23 [2] => 12.90 [3] => 5.26 [4] => 13.33 [5] => 10.87 [6] => 10.78 [7] => 10.29 [8] => 13.32 [9] => 10.16 [10] => 8.44 [11] => 7.37 [12] => 8.05 [13] => 8.01 [14] => 10.39 [15] => 9.78 [16] => 10.35 ) [Short-Term Debt_pct] => Array ( [0] => 28.53 [1] => 41.11 [2] => 43.25 [3] => 48.95 [4] => 34.77 [5] => 45.95 [6] => 32.91 [7] => 43.62 [8] => 39.51 [9] => 34.35 [10] => 33.18 [11] => 36.53 [12] => 27.91 [13] => 32.63 [14] => 31.51 [15] => 36.39 [16] => 38.48 ) [Other Current Liab._pct] => Array ( [0] => 0.00 [1] => -0.00 [2] => 0.00 [3] => 6.34 [4] => -0.00 [5] => 0.00 [6] => -0.00 [7] => -0.00 [8] => -0.00 [9] => -0.00 [10] => 1.40 [11] => 0.00 [12] => 0.53 [13] => 0.00 [14] => 0.29 [15] => 0.00 [16] => -0.00 ) [Total Current Liabilities_pct] => Array ( [0] => 49.84 [1] => 58.34 [2] => 56.15 [3] => 60.55 [4] => 48.10 [5] => 56.81 [6] => 43.69 [7] => 53.91 [8] => 52.83 [9] => 44.51 [10] => 43.02 [11] => 43.90 [12] => 36.50 [13] => 40.64 [14] => 42.20 [15] => 46.17 [16] => 48.83 ) [Long-Term Debt_pct] => Array ( [0] => 3.33 [1] => 8.96 [2] => 13.43 [3] => 12.77 [4] => 9.06 [5] => 5.75 [6] => 15.32 [7] => 8.05 [8] => 8.62 [9] => 20.28 [10] => 26.93 [11] => 25.41 [12] => 23.58 [13] => 18.75 [14] => 19.49 [15] => 18.36 [16] => 17.38 ) [Other Long-Term Liab._pct] => Array ( [0] => 4.88 [1] => 4.19 [2] => 2.90 [3] => 4.18 [4] => 5.64 [5] => 6.26 [6] => 6.50 [7] => 8.91 [8] => 4.37 [9] => 2.44 [10] => 2.74 [11] => 1.75 [12] => 3.36 [13] => 4.98 [14] => 5.72 [15] => 7.02 [16] => 6.69 ) [Total Liabilities_pct] => Array ( [0] => 58.05 [1] => 71.49 [2] => 72.47 [3] => 77.50 [4] => 62.80 [5] => 68.83 [6] => 65.52 [7] => 70.87 [8] => 65.82 [9] => 67.23 [10] => 72.69 [11] => 71.06 [12] => 63.43 [13] => 64.38 [14] => 67.41 [15] => 71.54 [16] => 72.90 ) [netcash] => Array ( [0] => -6.04 [1] => -15.36 [2] => -22.82 [3] => -35.67 [4] => -28.37 [5] => -42.45 [6] => -42.21 [7] => -58.08 [8] => -47.86 [9] => -57.36 [10] => -78.47 [11] => -68.76 [12] => -50.49 [13] => -58.75 [14] => -72.85 [15] => -94.94 [16] => -113.42 ) [NCAV] => Array ( [0] => -1.95 [1] => -8.35 [2] => -12.64 [3] => -20.96 [4] => -12.63 [5] => -20.72 [6] => -20.58 [7] => -31.01 [8] => -24.1 [9] => -31.84 [10] => -50.23 [11] => -45.14 [12] => -33.74 [13] => -36.43 [14] => -45.15 [15] => -58.26 [16] => -70.69 ) [NCAV_real] => Array ( [0] => 2.59 [1] => -0.82 [2] => -2.67 [3] => -6.6 [4] => -0.01 [5] => -3.38 [6] => -2.31 [7] => -7.57 [8] => -4.13 [9] => -10.09 [10] => -24.53 [11] => -22.71 [12] => -17.45 [13] => -16.74 [14] => -21.74 [15] => -26.25 [16] => -33.5 ) [Book Value Per Share] => Array ( [0] => 6.09 [1] => 7.61 [2] => 10.76 [3] => 12.41 [4] => 17.24 [5] => 19.72 [6] => 22.83 [7] => 24.54 [8] => 25.66 [9] => 28.76 [10] => 30.05 [11] => 28.4 [12] => 29.42 [13] => 32.97 [14] => 35.54 [15] => 37.85 [16] => 42.48 ) [Tangibles_book_per_share] => Array ( [0] => 4.25 [1] => 0.7 [2] => -0.15 [3] => -1.93 [4] => 4.82 [5] => 3.32 [6] => 4.98 [7] => 0.58 [8] => 3.67 [9] => 0.69 [10] => -4.51 [11] => 0.27 [12] => 2.53 [13] => 4.95 [14] => 4.62 [15] => 3.6 [16] => -0.15 ) [deb2equity] => Array ( [0] => 0.76 [1] => 1.756 [2] => 2.059 [3] => 2.743 [4] => 1.178 [5] => 1.658 [6] => 1.399 [7] => 1.774 [8] => 1.408 [9] => 1.667 [10] => 2.201 [11] => 2.14 [12] => 1.408 [13] => 1.442 [14] => 1.565 [15] => 1.924 [16] => 2.061 ) [debt2rev_totaldebt] => Array ( [0] => 67.9 [1] => 239.2 [2] => 477.739 [3] => 678.606 [4] => 462.14 [5] => 735.385 [6] => 724.656 [7] => 1006.061 [8] => 882.445 [9] => 1154.759 [10] => 1506.478 [11] => 1417.244 [12] => 1014.047 [13] => 1131.422 [14] => 1262.982 [15] => 1655.037 [16] => 2133.392 ) [debt2rev] => Array ( [0] => 0.168 [1] => 0.147 [2] => 0.19 [3] => 0.189 [4] => 0.116 [5] => 0.174 [6] => 0.16 [7] => 0.185 [8] => 0.148 [9] => 0.19 [10] => 0.236 [11] => 0.251 [12] => 0.224 [13] => 0.205 [14] => 0.208 [15] => 0.221 [16] => 0.239 ) [cogs2rev] => Array ( [0] => 0.86 [1] => 0.85 [2] => 0.85 [3] => 0.85 [4] => 0.85 [5] => 0.85 [6] => 0.84 [7] => 0.85 [8] => 0.84 [9] => 0.84 [10] => 0.84 [11] => 0.84 [12] => 0.83 [13] => 0.84 [14] => 0.84 [15] => 0.85 [16] => 0.86 ) [inventory2rev] => Array ( [0] => 0.261 [1] => 0.134 [2] => 0.154 [3] => 0.147 [4] => 0.114 [5] => 0.148 [6] => 0.149 [7] => 0.161 [8] => 0.127 [9] => 0.137 [10] => 0.137 [11] => 0.15 [12] => 0.132 [13] => 0.141 [14] => 0.143 [15] => 0.16 [16] => 0.173 ) [ar2asset] => Array ( [0] => 0.046 [1] => 0.045 [2] => 0.042 [3] => 0.036 [4] => 0.165 [5] => 0.166 [6] => 0.138 [7] => 0.128 [8] => 0.147 [9] => 0.126 [10] => 0.109 [11] => 0.074 [12] => 0.076 [13] => 0.086 [14] => 0.105 [15] => 0.104 [16] => 0.094 ) [cash2asset] => Array ( [0] => 0.165 [1] => 0.139 [2] => 0.141 [3] => 0.128 [4] => 0.016 [5] => 0.017 [6] => 0.018 [7] => 0.019 [8] => 0.021 [9] => 0.019 [10] => 0.014 [11] => 0.01 [12] => 0.007 [13] => 0.009 [14] => 0.006 [15] => 0.002 [16] => 0.005 ) [equity2asset] => Array ( [0] => 0.42 [1] => 0.285 [2] => 0.275 [3] => 0.225 [4] => 0.372 [5] => 0.312 [6] => 0.345 [7] => 0.291 [8] => 0.342 [9] => 0.328 [10] => 0.273 [11] => 0.289 [12] => 0.366 [13] => 0.356 [14] => 0.326 [15] => 0.285 [16] => 0.271 ) [equity2liab_tangbile] => Array ( [0] => 0.504 [1] => 0.037 [2] => 0 [3] => 0 [4] => 0.166 [5] => 0.076 [6] => 0.115 [7] => 0.01 [8] => 0.074 [9] => 0.012 [10] => 0 [11] => 0.004 [12] => 0.05 [13] => 0.083 [14] => 0.063 [15] => 0.038 [16] => 0 ) [ppe2asset] => Array ( [0] => 0.101 [1] => 0.046 [2] => 0.055 [3] => 0.064 [4] => 0.079 [5] => 0.082 [6] => 0.088 [7] => 0.082 [8] => 0.088 [9] => 0.109 [10] => 0.17 [11] => 0.225 [12] => 0.242 [13] => 0.23 [14] => 0.236 [15] => 0.221 [16] => 0.208 ) [interest2rev] => Array ( [0] => -0.99 [1] => -1.031 [2] => -1.212 [3] => -1.479 [4] => -1.046 [5] => -0.695 [6] => -0.814 [7] => -0.821 [8] => -0.94 [9] => -1.076 [10] => -1.151 [11] => -1.471 [12] => -1.357 [13] => -1.113 [14] => -1.01 [15] => -0.926 [16] => -0.904 ) [std2asset] => Array ( [0] => 0.498 [1] => 0.583 [2] => 0.562 [3] => 0.605 [4] => 0.481 [5] => 0.568 [6] => 0.437 [7] => 0.539 [8] => 0.528 [9] => 0.445 [10] => 0.43 [11] => 0.439 [12] => 0.365 [13] => 0.406 [14] => 0.422 [15] => 0.462 [16] => 0.488 ) [ltd2asset] => Array ( [0] => 0.033 [1] => 0.09 [2] => 0.134 [3] => 0.128 [4] => 0.091 [5] => 0.058 [6] => 0.153 [7] => 0.08 [8] => 0.086 [9] => 0.203 [10] => 0.269 [11] => 0.254 [12] => 0.236 [13] => 0.188 [14] => 0.195 [15] => 0.184 [16] => 0.174 ) [turnover] => Array ( [0] => 1.896 [1] => 3.412 [2] => 2.976 [3] => 3.261 [4] => 3.79 [5] => 2.963 [6] => 3.007 [7] => 2.791 [8] => 3.256 [9] => 2.878 [10] => 2.551 [11] => 2.471 [12] => 2.298 [13] => 2.502 [14] => 2.455 [15] => 2.473 [16] => 2.335 ) [CF_Net Income] => Array ( [0] => 5.8 [1] => 20.7 [2] => 33.5 [3] => 40.812 [4] => 55.442 [5] => 67.065 [6] => 76.126 [7] => 27.781 [8] => 54.231 [9] => 88.39 [10] => 67.952 [11] => -48.013 [12] => 34.845 [13] => 50.304 [14] => 82.394 [15] => 100.209 [16] => 113.992 ) [buybackratio] => Array ( [0] => -8.93 [1] => -0.1 [2] => -1.41 [3] => -0.09 [4] => -1.87 [5] => -0.12 [6] => -0.12 [7] => -0.42 [8] => -0.35 [9] => -0.27 [10] => -0.07 [11] => 0.07 [12] => -0.1 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [grahamnumber] => Array ( [0] => 6.15 [1] => 4.28 [2] => 0 [3] => 0 [4] => 16.26 [5] => 14.92 [6] => 19.39 [7] => 3.96 [8] => 15.42 [9] => 7.52 [10] => 0 [11] => 0 [12] => 9 [13] => 15.34 [14] => 19.42 [15] => 18.9 [16] => 0 ) [CF_DDA] => Array ( [0] => 1 [1] => 6.4 [2] => 10.6 [3] => 16.038 [4] => 17.358 [5] => 11.606 [6] => 14.381 [7] => 17.67 [8] => 22.452 [9] => 19.739 [10] => 23.175 [11] => 25.652 [12] => 25.828 [13] => 26.455 [14] => 27.063 [15] => 31.534 [16] => 35.826 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 6.9 [1] => 24.3 [2] => 73.2 [3] => 74.591 [4] => 74.268 [5] => 79.256 [6] => 313.009 [7] => 27.253 [8] => 365.379 [9] => 53.444 [10] => 3.772 [11] => 170.373 [12] => 354.674 [13] => -68.466 [14] => 199.316 [15] => -75.322 [16] => 52.372 ) [Cash Flow from Others] => Array ( [0] => 0.7 [1] => 0.3 [2] => 1.1 [3] => 0.041 [4] => 1.852 [5] => 4.524 [6] => 0.652 [7] => 55.264 [8] => 32.709 [9] => 8.006 [10] => 24.619 [11] => 150.773 [12] => 28.421 [13] => 36.648 [14] => 27.03 [15] => 28.346 [16] => 23.958 ) [Cash Flow_PPE] => Array ( [0] => 10.9 [1] => -57.6 [2] => -125.6 [3] => -6.181 [4] => -14.666 [5] => -34.093 [6] => -10.444 [7] => -35.083 [8] => -12.087 [9] => -20.237 [10] => -113.989 [11] => -117.6 [12] => 0 [13] => -22.937 [14] => -54.519 [15] => -49.294 [16] => -0.672 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -69.98 [4] => -11.035 [5] => -81.422 [6] => -88.112 [7] => -331.457 [8] => -35.778 [9] => -246.322 [10] => -281.834 [11] => -48.602 [12] => -16.332 [13] => -34.693 [14] => -159.597 [15] => -177.956 [16] => -269.86 ) [Cash Flow_CPEX] => Array ( [0] => -2.2 [1] => -77.8 [2] => -137.3 [3] => -17.252 [4] => -20.857 [5] => -43.498 [6] => -34.627 [7] => -47.412 [8] => -58.556 [9] => -71.55 [10] => -146.697 [11] => -142.834 [12] => 0 [13] => -69.116 [14] => -60.558 [15] => -88.491 [16] => -102.858 ) [Cash Flow from Investing] => Array ( [0] => 10.7 [1] => -58.2 [2] => -126.9 [3] => -77.681 [4] => -27.229 [5] => -123.756 [6] => -101.688 [7] => -360.125 [8] => -49.962 [9] => -269.258 [10] => -393.165 [11] => -141.661 [12] => -3.997 [13] => -54.787 [14] => -212.773 [15] => -224.458 [16] => -268.654 ) [Net Issuance of Stock] => Array ( [0] => 51.7 [1] => -0.7 [2] => 41.3 [3] => -17.21 [4] => 75.113 [5] => -15.736 [6] => -5.413 [7] => 4.775 [8] => -0.098 [9] => -42.099 [10] => -58.001 [11] => 2.425 [12] => 3.492 [13] => -68.335 [14] => -51.486 [15] => -12.232 [16] => -5.375 ) [Issuance of Stock] => Array ( [0] => 51.8 [1] => 2.1 [2] => 47.1 [3] => 3.684 [4] => 103.523 [5] => 8.036 [6] => 8.991 [7] => 11.794 [8] => 19.158 [9] => 23.692 [10] => 5.038 [11] => 3.201 [12] => 3.492 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Net Issuance of Debt] => Array ( [0] => -33.9 [1] => 66 [2] => 64.9 [3] => 16.44 [4] => -128.538 [5] => 68.46 [6] => -203.502 [7] => 339.573 [8] => -312.501 [9] => 316.617 [10] => 458.627 [11] => -3.258 [12] => -364.569 [13] => 174.673 [14] => 68.868 [15] => 313.613 [16] => 254.18 ) [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 ) [Dividends] => Array ( [0] => -12 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -13.437 [10] => -13.284 [11] => -10.955 [12] => 0 [13] => -2.393 [14] => -11.211 [15] => -13.433 [16] => -15.805 ) [Cash from Financing] => Array ( [0] => 5.8 [1] => 65.3 [2] => 106.1 [3] => -0.77 [4] => -53.425 [5] => 52.724 [6] => -209.923 [7] => 344.139 [8] => -315.472 [9] => 217.432 [10] => 383.862 [11] => -33.99 [12] => -361.43 [13] => 129.71 [14] => 8.649 [15] => 290.823 [16] => 235.993 ) [Other Financing] => Array ( [0] => -7.1054273576E-15 [1] => -2.88657986403E-15 [2] => -0.1 [3] => 0 [4] => 1.42108547152E-14 [5] => 3.5527136788E-15 [6] => -1.008 [7] => -0.209 [8] => -2.873 [9] => -43.649 [10] => -3.48 [11] => -22.202 [12] => -0.353 [13] => 25.765 [14] => 2.478 [15] => 2.875 [16] => 2.993 ) [Net Change in Cash] => Array ( [0] => 23.4 [1] => 31.4 [2] => 52.4 [3] => -3.86 [4] => -6.386 [5] => 8.224 [6] => 1.398 [7] => 11.267 [8] => -0.055 [9] => 1.618 [10] => -5.564 [11] => -11.104 [12] => -9.923 [13] => 6.622 [14] => -4.948 [15] => -10.245 [16] => 15.565 ) [NetChangeinCash_others] => Array ( [0] => -1.7763568394E-15 [1] => 3.5527136788E-15 [2] => 1.42108547152E-14 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -1.42108547152E-14 [8] => -5.68434188608E-14 [9] => -1.42108547152E-14 [10] => -0.033 [11] => -5.826 [12] => 0.83 [13] => 0.165 [14] => -0.14 [15] => -1.288 [16] => -4.146 ) [total_freecashflow] => Array ( [0] => 4.7 [1] => -53.5 [2] => -64.1 [3] => 57.339 [4] => 53.411 [5] => 35.758 [6] => 278.382 [7] => -20.159 [8] => 306.823 [9] => -18.106 [10] => -142.925 [11] => 27.539 [12] => 354.674 [13] => -137.582 [14] => 138.758 [15] => -163.813 [16] => -50.486 ) [CF_Net Income_pct] => Array ( [0] => 84.06 [1] => 85.19 [2] => 45.77 [3] => 54.71 [4] => 74.65 [5] => 84.62 [6] => 24.32 [7] => 101.94 [8] => 14.84 [9] => 165.39 [10] => 1,801.48 [11] => -28.18 [12] => 9.82 [13] => 0 [14] => 41.34 [15] => 0 [16] => 217.66 ) [CF_DDA_pct] => Array ( [0] => 1 [1] => 6 [2] => 11 [3] => 16 [4] => 17 [5] => 12 [6] => 14 [7] => 18 [8] => 22 [9] => 20 [10] => 23 [11] => 26 [12] => 26 [13] => 0 [14] => 27 [15] => 0 [16] => 36 ) [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 [14] => 0.00 [15] => 0 [16] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0 [14] => 0.00 [15] => 0 [16] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -31.88 [1] => -320.16 [2] => -187.57 [3] => -23.13 [4] => -28.08 [5] => -54.88 [6] => -11.06 [7] => -173.97 [8] => -16.03 [9] => -133.88 [10] => -3,889.10 [11] => -83.84 [12] => 0.00 [13] => 0 [14] => -30.38 [15] => 0 [16] => -196.40 ) [Cash Flow from Investing_pct] => Array ( [0] => 155.07 [1] => -239.51 [2] => -173.36 [3] => -104.14 [4] => -36.66 [5] => -156.15 [6] => -32.49 [7] => -1,321.41 [8] => -13.67 [9] => -503.81 [10] => -10,423.25 [11] => -83.15 [12] => -1.13 [13] => 0 [14] => -106.75 [15] => 0 [16] => -512.97 ) [Net Issuance of Stock_pct] => Array ( [0] => 749.28 [1] => -2.88 [2] => 56.42 [3] => -23.07 [4] => 101.14 [5] => -19.85 [6] => -1.73 [7] => 17.52 [8] => -0.03 [9] => -78.77 [10] => -1,537.67 [11] => 1.42 [12] => 0.98 [13] => 0 [14] => -25.83 [15] => 0 [16] => -10.26 ) [Net Issuance of Debt_pct] => Array ( [0] => -491.30 [1] => 271.60 [2] => 88.66 [3] => 22.04 [4] => -173.07 [5] => 86.38 [6] => -65.01 [7] => 1,246.00 [8] => -85.53 [9] => 592.43 [10] => 12,158.72 [11] => -1.91 [12] => -102.79 [13] => 0 [14] => 34.55 [15] => 0 [16] => 485.34 ) [Dividends_pct] => Array ( [0] => -173.91 [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] => -25.14 [10] => -352.17 [11] => -6.43 [12] => 0.00 [13] => 0 [14] => -5.62 [15] => 0 [16] => -30.18 ) [Other Financing_pct] => Array ( [0] => 84.06 [1] => 268.72 [2] => 144.95 [3] => -1.03 [4] => -71.94 [5] => 66.52 [6] => -67.07 [7] => 1,262.76 [8] => -86.34 [9] => 406.84 [10] => 10,176.62 [11] => -19.95 [12] => -101.90 [13] => 0 [14] => 4.34 [15] => 0 [16] => 450.61 ) [Cash from Financing_pct] => Array ( [0] => 84.06 [1] => 268.72 [2] => 145.08 [3] => -1.03 [4] => -71.94 [5] => 66.52 [6] => -66.74 [7] => 1,263.52 [8] => -85.55 [9] => 488.51 [10] => 10,268.88 [11] => -6.92 [12] => -101.81 [13] => 0 [14] => 3.10 [15] => 0 [16] => 444.89 ) [Net Change in Cash_pct] => Array ( [0] => 339.13 [1] => 129.22 [2] => 71.58 [3] => -5.17 [4] => -8.60 [5] => 10.38 [6] => 0.45 [7] => 41.34 [8] => -0.02 [9] => 3.03 [10] => -147.51 [11] => -6.52 [12] => -2.80 [13] => 0 [14] => -2.48 [15] => 0 [16] => 29.72 ) [total_freecashflow_pct] => Array ( [0] => 68.12 [1] => -220.16 [2] => -87.57 [3] => 76.87 [4] => 71.92 [5] => 45.12 [6] => 88.94 [7] => -73.97 [8] => 83.97 [9] => -33.88 [10] => -3,789.10 [11] => 16.16 [12] => 100.00 [13] => 0 [14] => 69.62 [15] => 0 [16] => -96.40 ) [per share rev] => Array ( [0] => 52.94 [1] => 91.04 [2] => 116.35 [3] => 165.18 [4] => 186.62 [5] => 175.83 [6] => 193.55 [7] => 231.34 [8] => 246.38 [9] => 248.85 [10] => 273.13 [11] => 249.4 [12] => 194.03 [13] => 241.76 [14] => 271.31 [15] => 329.52 [16] => 352.32 ) [per share eps] => Array ( [0] => 0.76 [1] => 1.16 [2] => 1.55 [3] => 1.88 [4] => 2.59 [5] => 2.8 [6] => 3.26 [7] => 1.18 [8] => 2.24 [9] => 3.62 [10] => 2.9 [11] => -2.13 [12] => 1.49 [13] => 2.09 [14] => 3.47 [15] => 4.19 [16] => 4.32 ) [eps_nri] => Array ( [0] => 0.76 [1] => 1.16 [2] => 1.55 [3] => 1.88 [4] => 2.59 [5] => 2.8 [6] => 3.26 [7] => 1.18 [8] => 2.9 [9] => 3.62 [10] => 2.95 [11] => -2.04 [12] => 1.49 [13] => 2.21 [14] => 3.68 [15] => 4.42 [16] => 4.5 ) [per share_freecashflow] => Array ( [0] => 0.62 [1] => -2.99 [2] => -2.97 [3] => 2.64 [4] => 2.49 [5] => 1.49 [6] => 11.92 [7] => -0.86 [8] => 12.66 [9] => -0.74 [10] => -6.11 [11] => 1.21 [12] => 15.21 [13] => -6.04 [14] => 6.19 [15] => -7.22 [16] => -1.99 ) [ROE] => Array ( [0] => 6.49 [1] => 15.2 [2] => 14.44 [3] => 16.5 [4] => 14.13 [5] => 15.12 [6] => 14.69 [7] => 4.9 [8] => 8.65 [9] => 12.76 [10] => 9.93 [11] => -7.25 [12] => 4.84 [13] => 6.41 [14] => 10.21 [15] => 11.65 [16] => 11.01 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0.152 [10] => 0.193 [11] => 0 [12] => 0 [13] => 0.048 [14] => 0.138 [15] => 0.141 [16] => 0.15 ) [ROA] => Array ( [0] => 2.72 [1] => 4.33 [2] => 3.97 [3] => 3.71 [4] => 5.26 [5] => 4.71 [6] => 5.07 [7] => 1.43 [8] => 2.96 [9] => 4.18 [10] => 2.71 [11] => -2.1 [12] => 1.77 [13] => 2.28 [14] => 3.33 [15] => 3.31 [16] => 2.98 ) [ROC_capital] => Array ( [0] => 194.8 [1] => 368.8 [2] => 613.182 [3] => 804.291 [4] => 761.018 [5] => 1038.991 [6] => 1091.016 [7] => 1406.313 [8] => 1309.208 [9] => 1450.671 [10] => 1768.675 [11] => 1668.867 [12] => 1360.944 [13] => 1557.673 [14] => 1794.154 [15] => 2285.568 [16] => 2809.485 ) [ROC] => Array ( [0] => 2.98 [1] => 5.61 [2] => 5.46 [3] => 5.07 [4] => 7.29 [5] => 6.45 [6] => 6.98 [7] => 1.98 [8] => 4.14 [9] => 6.09 [10] => 3.84 [11] => -2.88 [12] => 2.56 [13] => 3.23 [14] => 4.59 [15] => 4.38 [16] => 4.06 ) [ROC_JOEL_capital] => Array ( [0] => 102.8 [1] => 200.2 [2] => 372.58 [3] => 523.005 [4] => 587.504 [5] => 840.382 [6] => 875.224 [7] => 1127.314 [8] => 985.189 [9] => 1154.246 [10] => 1409.32 [11] => 1419.741 [12] => 1115.587 [13] => 1329.217 [14] => 1481.756 [15] => 1933.742 [16] => 2348.606 ) [ROC_JOEL] => Array ( [0] => 9.92 [1] => 26.07 [2] => 23.06 [3] => 22.51 [4] => 22.36 [5] => 16.38 [6] => 17.12 [7] => 12.75 [8] => 17.46 [9] => 17.73 [10] => 12.82 [11] => -0.88 [12] => 9.69 [13] => 10.99 [14] => 13.06 [15] => 11.89 [16] => 11.64 ) [ROC_JOEL_new] => Array ( [0] => 8.46 [1] => 19.5 [2] => 17.52 [3] => 17.9 [4] => 21.71 [5] => 15.79 [6] => 16.62 [7] => 7.95 [8] => 16.08 [9] => 17.16 [10] => 12.44 [11] => 0.41 [12] => 10.3 [13] => 10.54 [14] => 12.93 [15] => 11.87 [16] => 11.51 ) [grossmargin] => Array ( [0] => 13.51 [1] => 14.51 [2] => 15 [3] => 14.71 [4] => 15.2 [5] => 15.48 [6] => 16.01 [7] => 15.3 [8] => 15.62 [9] => 15.86 [10] => 15.59 [11] => 16.19 [12] => 17.14 [13] => 15.92 [14] => 15.8 [15] => 14.94 [16] => 14.49 ) [pretaxmargin] => Array ( [0] => 1.58 [1] => 2.16 [2] => 2.22 [3] => 1.84 [4] => 2.24 [5] => 2.55 [6] => 2.5 [7] => 0.88 [8] => 1.82 [9] => 2.29 [10] => 1.66 [11] => -1.36 [12] => 1.21 [13] => 1.47 [14] => 2.17 [15] => 2.15 [16] => 2.15 ) [operatingmargin] => Array ( [0] => 2.52 [1] => 3.2 [2] => 3.42 [3] => 3.28 [4] => 3.29 [5] => 3.27 [6] => 3.32 [7] => 2.64 [8] => 2.88 [9] => 3.36 [10] => 2.83 [11] => -0.22 [12] => 2.39 [13] => 2.65 [14] => 3.18 [15] => 3.08 [16] => 3.06 ) [netmargin] => Array ( [0] => 1.44 [1] => 1.27 [2] => 1.34 [3] => 1.14 [4] => 1.39 [5] => 1.59 [6] => 1.68 [7] => 0.51 [8] => 0.91 [9] => 1.45 [10] => 1.06 [11] => -0.85 [12] => 0.77 [13] => 0.91 [14] => 1.36 [15] => 1.34 [16] => 1.28 ) [pettm] => Array ( [0] => 0.000 [1] => 22.690 [2] => 8.960 [3] => 4.960 [4] => 11.570 [5] => 8.560 [6] => 11.110 [7] => 26.880 [8] => 14.160 [9] => 14.310 [10] => 8.260 [11] => 0.000 [12] => 18.960 [13] => 19.510 [14] => 14.690 [15] => 14.670 [16] => 16.360 ) [penri] => Array ( [0] => 0.00 [1] => 22.61 [2] => 8.93 [3] => 4.96 [4] => 11.59 [5] => 8.56 [6] => 11.10 [7] => 26.92 [8] => 10.88 [9] => 14.33 [10] => 8.25 [11] => 0.00 [12] => 18.90 [13] => 18.98 [14] => 14.04 [15] => 13.96 [16] => 15.78 ) [pe] => Array ( [0] => 0.000 [1] => 22.690 [2] => 8.960 [3] => 4.960 [4] => 11.570 [5] => 8.560 [6] => 11.110 [7] => 26.880 [8] => 14.160 [9] => 14.310 [10] => 8.260 [11] => 0.000 [12] => 18.960 [13] => 19.510 [14] => 14.690 [15] => 14.670 [16] => 16.360 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 5.950 [5] => 7.190 [6] => 6.430 [7] => 54.310 [8] => 8.430 [9] => 76.060 [10] => 0.000 [11] => 0.000 [12] => 10.580 [13] => 7.950 [14] => 10.610 [15] => 16.400 [16] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 69.75 [6] => 39.58 [7] => 10.54 [8] => 0 [9] => 21.01 [10] => 30.53 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 111 [16] => 112.5 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 3.450 [4] => 11.150 [5] => 15.920 [6] => 3.050 [7] => 21.140 [8] => 2.490 [9] => 38.030 [10] => 0.000 [11] => 9.130 [12] => 1.910 [13] => 0.000 [14] => 8.580 [15] => 0.000 [16] => 32.280 ) [ps] => Array ( [0] => 0.000 [1] => 0.290 [2] => 0.120 [3] => 0.060 [4] => 0.160 [5] => 0.140 [6] => 0.190 [7] => 0.140 [8] => 0.130 [9] => 0.210 [10] => 0.090 [11] => 0.040 [12] => 0.150 [13] => 0.170 [14] => 0.190 [15] => 0.190 [16] => 0.200 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.016 [6] => 0.308 [7] => 3.316 [8] => 3.62 [9] => 5.316 [10] => 3.978 [11] => 2.41 [12] => 3.022 [13] => 4.036 [14] => 1.23 [15] => 2.642 [16] => 3.096 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 30.310 [6] => 12.140 [7] => -0.040 [8] => -2.410 [9] => 5.820 [10] => 10.600 [11] => -0.450 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 30.270 [6] => 13.580 [7] => 9.120 [8] => 11.350 [9] => 17.000 [10] => 20.600 [11] => 9.510 [12] => 21.630 [13] => 12.670 [14] => 2.870 [15] => 4.700 [16] => 5.150 ) [zscore] => Array ( [0] => 0.000 [1] => 4.570 [2] => 3.580 [3] => 3.610 [4] => 4.930 [5] => 3.760 [6] => 4.170 [7] => 3.440 [8] => 4.110 [9] => 3.950 [10] => 3.130 [11] => 2.660 [12] => 3.020 [13] => 3.350 [14] => 3.370 [15] => 3.370 [16] => 3.140 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 5 [3] => 5 [4] => 7 [5] => 8 [6] => 5 [7] => 4 [8] => 5 [9] => 6 [10] => 3 [11] => 4 [12] => 7 [13] => 5 [14] => 5 [15] => 4 [16] => 3 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -2.510 [3] => -2.460 [4] => 0.310 [5] => -2.160 [6] => -3.330 [7] => -2.160 [8] => -3.200 [9] => -2.340 [10] => -2.270 [11] => -3.390 [12] => -3.290 [13] => -1.960 [14] => -2.110 [15] => -1.630 [16] => -2.030 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 2.30 [7] => 2.36 [8] => 2.50 [9] => 2.80 [10] => 2.88 [11] => 1.98 [12] => 1.65 [13] => 1.81 [14] => 2.03 [15] => 2.08 [16] => 2.31 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 15.760 [7] => 13.340 [8] => 12.550 [9] => 18.440 [10] => 8.250 [11] => 5.430 [12] => 17.160 [13] => 23.020 [14] => 25.520 [15] => 29.730 [16] => 30.740 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 18.880 [6] => 50.060 [7] => 47.360 [8] => 70.600 [9] => 71.220 [10] => 65.890 [11] => 53.360 [12] => 57.820 [13] => 54.680 [14] => 44.470 [15] => 34.030 [16] => 43.750 ) [medpsvalue] => Array ( [0] => 9.44 [1] => 14.52 [2] => 18.63 [3] => 26.46 [4] => 29.92 [5] => 28.14 [6] => 30.95 [7] => 37.27 [8] => 39.42 [9] => 39.83 [10] => 43.49 [11] => 40.1 [12] => 31.03 [13] => 38.31 [14] => 43.44 [15] => 52.72 [16] => 56.34 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.410 [2] => 0.270 [3] => 0.200 [4] => 0.280 [5] => 0.300 [6] => 0.340 [7] => 0.310 [8] => 0.270 [9] => 0.390 [10] => 0.320 [11] => 0.290 [12] => 0.370 [13] => 0.380 [14] => 0.400 [15] => 0.410 [16] => 0.430 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 11.380 [2] => 6.890 [3] => 5.370 [4] => 7.570 [5] => 8.420 [6] => 9.250 [7] => 15.530 [8] => 8.620 [9] => 10.520 [10] => 9.970 [11] => 52.460 [12] => 11.930 [13] => 12.480 [14] => 10.990 [15] => 12.570 [16] => 13.280 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 12.680 [2] => 7.750 [3] => 6.160 [4] => 8.570 [5] => 9.250 [6] => 10.140 [7] => 11.880 [8] => 9.380 [9] => 11.540 [10] => 11.200 [11] => 0.000 [12] => 15.680 [13] => 14.410 [14] => 12.530 [15] => 13.300 [16] => 14.060 ) [p2medpsvalue] => Array ( [0] => 0.96 [1] => 1.79 [2] => 0.75 [3] => 0.35 [4] => 1 [5] => 0.85 [6] => 1.17 [7] => 0.85 [8] => 0.8 [9] => 1.3 [10] => 0.55 [11] => 0.27 [12] => 0.91 [13] => 1.09 [14] => 1.19 [15] => 1.18 [16] => 1.26 ) [p2grahamnumber] => Array ( [0] => 1.47 [1] => 6.07 [2] => 0 [3] => 0 [4] => 1.84 [5] => 1.6 [6] => 1.87 [7] => 7.95 [8] => 2.04 [9] => 6.88 [10] => 0 [11] => 0 [12] => 3.15 [13] => 2.72 [14] => 2.67 [15] => 3.28 [16] => 0 ) [p2tangible_book] => Array ( [0] => 2.13 [1] => 37.14 [2] => 0 [3] => 0 [4] => 6.2 [5] => 7.19 [6] => 7.27 [7] => 54.31 [8] => 8.56 [9] => 74.96 [10] => 0 [11] => 39.89 [12] => 11.21 [13] => 8.44 [14] => 11.21 [15] => 17.22 [16] => 0 ) [pb] => Array ( [0] => 1.49 [1] => 3.42 [2] => 1.3 [3] => 0.76 [4] => 1.73 [5] => 1.21 [6] => 1.59 [7] => 1.28 [8] => 1.22 [9] => 1.8 [10] => 0.79 [11] => 0.38 [12] => 0.96 [13] => 1.27 [14] => 1.46 [15] => 1.64 [16] => 1.67 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 404 [1] => 1630.1 [2] => 2508.3 [3] => 3586.146 [4] => 3996.374 [5] => 4214.364 [6] => 4518.56 [7] => 5435.033 [8] => 5969.59 [9] => 6083.484 [10] => 6392.997 [11] => 5654.087 [12] => 4525.707 [13] => 5509.169 [14] => 6079.765 [15] => 7476.1 [16] => 8918.581 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 1 [1] => 6.4 [2] => 10.6 [3] => 16.038 [4] => 17.358 [5] => 11.94 [6] => 12.51 [7] => 15.836 [8] => 18.927 [9] => 18.138 [10] => 20.897 [11] => 25.652 [12] => 25.828 [13] => 26.455 [14] => 27.063 [15] => 31.534 [16] => 35.826 ) [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 ) [IS_InterestExpense] => Array ( [0] => 4 [1] => 16.8 [2] => 30.4 [3] => 53.036 [4] => 41.798 [5] => 29.296 [6] => 36.762 [7] => 44.648 [8] => 56.119 [9] => 65.465 [10] => 73.588 [11] => 83.16 [12] => 61.42 [13] => 61.327 [14] => 61.409 [15] => 69.261 [16] => 80.638 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 35.1 [1] => 66.4 [2] => 118.824 [3] => 140.878 [4] => 16.861 [5] => 24.333 [6] => 26.483 [7] => 37.75 [8] => 37.695 [9] => 39.313 [10] => 34.248 [11] => 23.144 [12] => 13.221 [13] => 19.843 [14] => 14.895 [15] => 4.65 [16] => 20.215 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 119.6 [1] => 244.3 [2] => 406.767 [3] => 562.173 [4] => 497.991 [5] => 676.187 [6] => 732.239 [7] => 946.276 [8] => 828.32 [9] => 902.135 [10] => 985.367 [11] => 924.111 [12] => 673.088 [13] => 819.708 [14] => 913.388 [15] => 1256.531 [16] => 1603.885 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 45.4 [1] => 82.3 [2] => 108.73 [3] => 57.872 [4] => 140.578 [5] => 154.593 [6] => 161.97 [7] => 200.448 [8] => 244.261 [9] => 214.838 [10] => 211.458 [11] => 168.63 [12] => 158.547 [13] => 176.462 [14] => 257.293 [15] => 295.557 [16] => 395.473 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 60.8 [1] => 196.4 [2] => 364.565 [3] => 538.213 [4] => 366.641 [5] => 653.535 [6] => 494.478 [7] => 849.314 [8] => 724.371 [9] => 726.12 [10] => 831.64 [11] => 835.866 [12] => 549.755 [13] => 718.472 [14] => 780.381 [15] => 1100.021 [16] => 1469.703 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 10.4 [1] => 20 [2] => 24.412 [3] => 115.659 [4] => 59.464 [5] => 88.998 [6] => 97.71 [7] => 173.537 [8] => 80.119 [9] => 51.518 [10] => 103.764 [11] => 40.123 [12] => 76.664 [13] => 109.712 [14] => 148.968 [15] => 212.137 [16] => 255.438 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -4 [1] => -16.8 [2] => -30.4 [3] => -53.036 [4] => -41.798 [5] => -29.296 [6] => -36.762 [7] => -44.648 [8] => -56.119 [9] => -65.465 [10] => -73.588 [11] => -83.16 [12] => -61.42 [13] => -61.327 [14] => 134.327 [15] => -69.261 [16] => -80.638 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -44.4 [1] => -184.4 [2] => -290.4 [3] => -409.717 [4] => -475.904 [5] => -514.338 [6] => -575.459 [7] => -689.88 [8] => -763.923 [9] => -759.504 [10] => -801.236 [11] => -765.082 [12] => -646.876 [13] => -720.09 [14] => -762.292 [15] => -879.98 [16] => -1012.682 ) [BS_MoneyMarket] => Array ( [0] => -35.1 [1] => -66.4 [2] => -118.824 [3] => -140.878 [4] => -16.861 [5] => -24.333 [6] => -26.483 [7] => -37.75 [8] => -37.695 [9] => -39.313 [10] => -34.248 [11] => -23.144 [12] => -13.221 [13] => -19.843 [14] => -14.895 [15] => -4.65 [16] => -20.215 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 154.7 [1] => 310.7 [2] => 525.591 [3] => 703.051 [4] => 514.852 [5] => 700.52 [6] => 758.722 [7] => 984.026 [8] => 866.015 [9] => 941.448 [10] => 1019.615 [11] => 947.255 [12] => 686.309 [13] => 839.551 [14] => 928.283 [15] => 1261.181 [16] => 1624.1 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 10.4 [1] => 20 [2] => 24.412 [3] => 115.659 [4] => 59.464 [5] => 88.998 [6] => 97.71 [7] => 173.537 [8] => 80.119 [9] => 51.518 [10] => 103.764 [11] => 40.123 [12] => 76.664 [13] => 109.712 [14] => 148.968 [15] => 212.137 [16] => 255.438 ) [cash2debt] => Array ( [0] => 0.517 [1] => 0.278 [2] => 0.249 [3] => 0.208 [4] => 0.036 [5] => 0.033 [6] => 0.037 [7] => 0.038 [8] => 0.043 [9] => 0.034 [10] => 0.023 [11] => 0.016 [12] => 0.013 [13] => 0.018 [14] => 0.012 [15] => 0.003 [16] => 0.009 ) [interest_coverage] => Array ( [0] => 2.55 [1] => 3.11 [2] => 2.83 [3] => 2.22 [4] => 3.14 [5] => 4.7 [6] => 4.08 [7] => 3.22 [8] => 3.07 [9] => 3.13 [10] => 2.45 [11] => 0 [12] => 1.76 [13] => 2.38 [14] => 3.15 [15] => 3.32 [16] => 3.39 ) [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 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [TaxProvision] => Array ( [0] => -0.6 [1] => -14.5 [2] => -22.2 [3] => -25.014 [4] => -33.98 [5] => -40.217 [6] => -36.946 [7] => -20.171 [8] => -38.138 [9] => -50.958 [10] => -38.071 [11] => 31.166 [12] => -20.006 [13] => -30.6 [14] => -49.7 [15] => -60.526 [16] => -77.903 ) [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] => 163.023 [12] => 20.887 [13] => 10.84 [14] => 4.805 [15] => 7.276 [16] => 6.542 ) [Net Income (Continuing Operations)] => Array ( [0] => 5.8 [1] => 20.7 [2] => 33.5 [3] => 40.812 [4] => 55.442 [5] => 67.065 [6] => 76.126 [7] => 27.781 [8] => 70.269 [9] => 88.39 [10] => 67.952 [11] => -46.01 [12] => 34.845 [13] => 50.304 [14] => 82.394 [15] => 100.209 [16] => 113.992 ) [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] => -2.003 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [eps_diluated] => Array ( [0] => 0.76 [1] => 1.16 [2] => 1.55 [3] => 1.88 [4] => 2.59 [5] => 2.8 [6] => 3.26 [7] => 1.18 [8] => 2.24 [9] => 3.62 [10] => 2.9 [11] => -2.13 [12] => 1.49 [13] => 2.09 [14] => 3.47 [15] => 4.19 [16] => 4.32 ) [eps_basic] => Array ( [0] => 0.78 [1] => 1.2 [2] => 1.62 [3] => 1.91 [4] => 2.75 [5] => 2.93 [6] => 3.38 [7] => 1.22 [8] => 2.27 [9] => 3.66 [10] => 2.92 [11] => -2.13 [12] => 1.52 [13] => 2.09 [14] => 3.5 [15] => 4.39 [16] => 4.72 ) [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] => 732.925 [12] => 459.289 [13] => 603.487 [14] => 656.376 [15] => 1198.643 [16] => 1549.974 ) [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] => 65.216 [12] => 93.139 [13] => 120.648 [14] => 154.42 [15] => 0 [16] => 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] => -2.422 [15] => -4.355 [16] => -7.656 ) [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 ) [OtherInventories] => Array ( [0] => 105.4 [1] => 219.2 [2] => 386.255 [3] => 527.101 [4] => 454.961 [5] => 622.205 [6] => 671.279 [7] => 877.575 [8] => 756.838 [9] => 830.628 [10] => 878.168 [11] => 47.803 [12] => 44.315 [13] => 53.636 [14] => 59.096 [15] => 2.09610107049E-13 [16] => 5.06261699229E-14 ) [CashAndCashEquivalents] => Array ( [0] => 35.1 [1] => 66.4 [2] => 118.824 [3] => 140.878 [4] => 16.861 [5] => 24.333 [6] => 26.483 [7] => 37.75 [8] => 37.695 [9] => 39.313 [10] => 34.248 [11] => 23.144 [12] => 13.221 [13] => 19.843 [14] => 14.895 [15] => 4.65 [16] => 20.215 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 19.576 [5] => 20.168 [6] => 22.282 [7] => 28.417 [8] => 30.539 [9] => 66.383 [10] => 137.344 [11] => 181.46 [12] => 155.623 [13] => 183.391 [14] => 211.754 [15] => 232.944 [16] => 269.778 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 33.767 [5] => 22.958 [6] => 29.672 [7] => 84.6 [8] => 87.083 [9] => 108.582 [10] => 227.426 [11] => 226.166 [12] => 236.261 [13] => 241.355 [14] => 284.638 [15] => 331.526 [16] => 405.918 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 50.766 [5] => 65.852 [6] => 74.778 [7] => 95.062 [8] => 104.204 [9] => 109.877 [10] => 129.395 [11] => 124.671 [12] => 113.621 [13] => 112.548 [14] => 123.599 [15] => 140.496 [16] => 158.635 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 8.849 [6] => 9.579 [7] => 9.505 [8] => 12.48 [9] => 30.163 [10] => 30.558 [11] => 17.871 [12] => 6.505 [13] => 17.333 [14] => 16.719 [15] => 28.188 [16] => 19.224 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 108.346 [5] => 151.525 [6] => 175.749 [7] => 217.584 [8] => 234.306 [9] => 315.005 [10] => 524.723 [11] => 621.018 [12] => 584.356 [13] => 623.435 [14] => 722.794 [15] => 830.805 [16] => 974.086 ) [AccumulatedDepreciation] => Array ( [0] => -3.4 [1] => -6 [2] => -10.6 [3] => -17.838 [4] => -25.335 [5] => -35.255 [6] => -44.102 [7] => -57.287 [8] => -72.989 [9] => -84.62 [10] => -97.5 [11] => -106.127 [12] => -108.528 [13] => -117.147 [14] => -137.161 [15] => -163.037 [16] => -177.73 ) [AccountsPayable] => Array ( [0] => 45.4 [1] => 82.3 [2] => 108.73 [3] => 57.872 [4] => 73.089 [5] => 90.809 [6] => 87.675 [7] => 108.92 [8] => 124.857 [9] => 117.536 [10] => 111.458 [11] => 74.235 [12] => 72.276 [13] => 92.799 [14] => 148.048 [15] => 167.439 [16] => 254.93 ) [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 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 67.489 [5] => 63.784 [6] => 74.295 [7] => 91.528 [8] => 119.404 [9] => 97.302 [10] => 100 [11] => 94.395 [12] => 86.271 [13] => 83.663 [14] => 109.245 [15] => 128.118 [16] => 140.543 ) [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 ) [LongTermDebt] => Array ( [0] => 7.1 [1] => 42.8 [2] => 113.174 [3] => 140.393 [4] => 95.499 [5] => 81.85 [6] => 230.178 [7] => 156.747 [8] => 158.074 [9] => 428.639 [10] => 647.925 [11] => 581.378 [12] => 464.292 [13] => 412.95 [14] => 482.601 [15] => 555.016 [16] => 663.689 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 26.913 [11] => 0 [12] => 37.686 [13] => 38.819 [14] => 0 [15] => 0 [16] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 3.7 [1] => 0 [2] => 3.217 [3] => 8.668 [4] => 9.982 [5] => 7.651 [6] => 33.786 [7] => 33.197 [8] => 28.862 [9] => 2.787 [10] => 6.849 [11] => 12.988 [12] => 39.52 [13] => 58.97 [14] => 78.459 [15] => 94.13 [16] => 152.291 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 5.8 [1] => 20.7 [2] => 33.5 [3] => 40.812 [4] => 55.442 [5] => 67.065 [6] => 76.126 [7] => 27.781 [8] => 54.231 [9] => 88.39 [10] => 67.952 [11] => -48.013 [12] => 34.845 [13] => 50.304 [14] => 82.394 [15] => 100.209 [16] => 113.992 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => 1.6 [1] => -4.5 [2] => -4.7 [3] => -22.931 [4] => -17.716 [5] => -40.805 [6] => 33.905 [7] => -43.106 [8] => -18.958 [9] => 1.832 [10] => -11.296 [11] => 97.492 [12] => 27.351 [13] => -41.062 [14] => -71.696 [15] => -35.868 [16] => -28.463 ) [ChangeInInventory] => Array ( [0] => 5.7 [1] => 0 [2] => -49.1 [3] => -78.48 [4] => 68.472 [5] => -107.487 [6] => 4.709 [7] => -64.294 [8] => 130.584 [9] => -33.128 [10] => 14.269 [11] => 57.374 [12] => 242.996 [13] => -174.249 [14] => -7.41 [15] => -278.232 [16] => -241.871 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -6.689 [5] => -6.063 [6] => -2.565 [7] => -2.015 [8] => 4.961 [9] => 1.215 [10] => -3.185 [11] => 1.695 [12] => 0.845 [13] => 6.922 [14] => -11.246 [15] => 2.448 [16] => 1.941 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -5.6 [1] => 10 [2] => 12.7 [3] => 1.484 [4] => 37.9 [5] => 136.959 [6] => 1.115 [7] => 30.936 [8] => 39.22 [9] => -24.346 [10] => -10.812 [11] => -79.93 [12] => -30.626 [13] => 5.55 [14] => 129.784 [15] => 29.874 [16] => 41.144 ) [ChangeInWorkingCapital] => Array ( [0] => 0.4 [1] => 1.1 [2] => 24 [3] => 11.33 [4] => 0.841 [5] => -10.822 [6] => 209.899 [7] => -68.761 [8] => 252.115 [9] => -82.764 [10] => -130.116 [11] => 70.32 [12] => 235.934 [13] => -205.147 [14] => 38.005 [15] => -248.693 [16] => -143.816 ) [CF_DeferredTax] => Array ( [0] => -1 [1] => -4.2 [2] => 4 [3] => 6.37 [4] => -1.225 [5] => 6.883 [6] => 11.951 [7] => -4.701 [8] => 3.872 [9] => 20.073 [10] => 18.142 [11] => -28.359 [12] => 29.646 [13] => 23.274 [14] => 24.824 [15] => 13.282 [16] => 22.412 ) [PurchaseOfPPE] => Array ( [0] => -2.2 [1] => -77.8 [2] => -137.3 [3] => -17.252 [4] => -20.857 [5] => -43.498 [6] => -34.627 [7] => -47.412 [8] => -58.556 [9] => -71.55 [10] => -146.697 [11] => -142.834 [12] => 0 [13] => -69.116 [14] => -60.558 [15] => -88.491 [16] => -102.858 ) [SaleOfPPE] => Array ( [0] => 13.1 [1] => 20.2 [2] => 11.7 [3] => 11.071 [4] => 6.191 [5] => 9.405 [6] => 24.183 [7] => 12.329 [8] => 46.469 [9] => 51.313 [10] => 32.708 [11] => 25.234 [12] => 0 [13] => 46.179 [14] => 6.039 [15] => 39.197 [16] => 102.186 ) [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 ) [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] => -48.602 [12] => -16.332 [13] => 0 [14] => -159.597 [15] => -177.956 [16] => -269.86 ) [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 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -11.851 [6] => -5.52 [7] => -2.074 [8] => -2.166 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.61 [6] => 1.991 [7] => 8.489 [8] => 1.342 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 23.051 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -0.2 [1] => -0.6 [2] => -1.3 [3] => -71.5 [4] => -12.563 [5] => -81.422 [6] => -87.715 [7] => -331.457 [8] => -37.051 [9] => -249.021 [10] => -279.176 [11] => 1.49 [12] => 12.335 [13] => -31.85 [14] => 1.343 [15] => 2.792 [16] => 1.878 ) [sloanratio] => Array ( [0] => -0.06 [1] => 0.11 [2] => 0.1 [3] => 0.04 [4] => 0.01 [5] => 0.08 [6] => -0.09 [7] => 0.19 [8] => -0.14 [9] => 0.14 [10] => 0.18 [11] => -0.03 [12] => -0.16 [13] => 0.08 [14] => 0.04 [15] => 0.13 [16] => 0.09 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1.06 [10] => 2.36 [11] => 4.36 [12] => 0 [13] => 0.24 [14] => 0.93 [15] => 0.95 [16] => 0.92 ) [current_ratio] => Array ( [0] => 1.52 [1] => 1.17 [2] => 1.17 [3] => 1.08 [4] => 1.31 [5] => 1.12 [6] => 1.42 [7] => 1.15 [8] => 1.14 [9] => 1.25 [10] => 1.17 [11] => 1.09 [12] => 1.14 [13] => 1.14 [14] => 1.13 [15] => 1.12 [16] => 1.06 ) [quick_ratio] => Array ( [0] => 0.53 [1] => 0.39 [2] => 0.35 [3] => 0.29 [4] => 0.41 [5] => 0.35 [6] => 0.4 [7] => 0.31 [8] => 0.36 [9] => 0.37 [10] => 0.36 [11] => 0.25 [12] => 0.31 [13] => 0.27 [14] => 0.29 [15] => 0.27 [16] => 0.23 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 7.89 [2] => 12.9 [3] => 16.23 [4] => 11.67 [5] => 10.81 [6] => 9.86 [7] => 8.42 [8] => 10.66 [9] => 8.67 [10] => 8.93 [11] => 0 [12] => 6.38 [13] => 6.94 [14] => 7.98 [15] => 7.52 [16] => 7.11 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -22.05 [2] => -20.41 [3] => 7.51 [4] => -14.09 [5] => 1.14 [6] => -0.89 [7] => -1.85 [8] => -5.71 [9] => 1.39 [10] => 5.44 [11] => -2.33 [12] => -5.02 [13] => 2.82 [14] => 4.54 [15] => -0.09 [16] => -7.22 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 71.97 [2] => 27.8 [3] => 41.97 [4] => 12.98 [5] => -5.78 [6] => 10.08 [7] => 19.52 [8] => 6.5 [9] => 1 [10] => 9.76 [11] => -8.69 [12] => -22.2 [13] => 24.6 [14] => 12.22 [15] => 21.46 [16] => 6.92 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 52.63 [2] => 33.62 [3] => 21.29 [4] => 37.77 [5] => 8.11 [6] => 16.43 [7] => -63.8 [8] => 89.83 [9] => 61.61 [10] => -19.89 [11] => -173.45 [12] => 0 [13] => 40.27 [14] => 66.03 [15] => 20.75 [16] => 3.1 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.28241504454 [6] => 0.914332784185 [7] => 0 [8] => 0 [9] => 2.46219931271 [10] => 0.778301886792 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.26 [6] => 0.72 [7] => 0.67 [8] => 0.45 [9] => 0.73 [10] => 0.36 [11] => 0.2 [12] => 0.49 [13] => 0.76 [14] => 1.16 [15] => 1.82 [16] => 1.62 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.34 [6] => 0.91 [7] => 2.99 [8] => 0 [9] => 2.46 [10] => 0.78 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0.56 [16] => 0.63 ) )
Group 1 Automotive Inc (NYSE:GPI)
Days Inventory
72.75 (As of Mar. 2014)

Group 1 Automotive Inc's inventory for the three months ended in Mar. 2014 was $1,537 Mil. Group 1 Automotive Inc's cost of goods sold for the three months ended in Mar. 2014 was $1,923 Mil. Hence, Group 1 Automotive Inc's days inventory for the three months ended in Mar. 2014 was 72.75.

Group 1 Automotive Inc's days inventory declined from Mar. 2013 (74.03) to Mar. 2014 (72.75).

Inventory can be measured by Days Sales of Inventory (DSI). Group 1 Automotive Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 61.87.

Inventory turnover measures how fast the company turns over its inventory within a year. Group 1 Automotive Inc's inventory turnover for the three months ended in Mar. 2014 was 1.25.

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. Group 1 Automotive Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.68.


Definition

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

Group 1 Automotive Inc'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
=1542.318/7626.035*365
=73.82

Group 1 Automotive Inc's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1537.112/1922.741*91
=72.75

* 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).

Group 1 Automotive Inc'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
=1537.112/2260.863*91
=61.87

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

Group 1 Automotive Inc'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.

Group 1 Automotive Inc's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=1537.112 / 2260.863
=0.68

* 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.

Group 1 Automotive Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 69.5854.8459.2359.3965.1658.0861.2961.8568.5573.82

Group 1 Automotive Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 57.2062.6160.5759.7865.5274.0361.9961.1871.6772.75
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