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] => 14.75 [2] => 20.50 [3] => 20.06 [4] => 25.13 [5] => 15.81 [6] => 17.91 [7] => 20.75 [8] => 27.97 [9] => 34.42 [10] => 35.19 [11] => 45.58 [12] => 53.79 [13] => 63.33 [14] => 60.04 [15] => 56.50 [16] => 62.32 [17] => 74.91 [18] => 82.23 [19] => 115.22 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 11.81 [3] => 12.28 [4] => 14.00 [5] => 5.41 [6] => 6.00 [7] => 14.06 [8] => 17.91 [9] => 17.49 [10] => 29.05 [11] => 33.00 [12] => 43.68 [13] => 46.27 [14] => 33.07 [15] => 34.24 [16] => 51.30 [17] => 59.52 [18] => 65.56 [19] => 82.37 ) [BS_share] => Array ( [0] => 545.000 [1] => 36.61 [2] => 44.42 [3] => 146.667 [4] => 83.098 [5] => 82.876 [6] => 83.10 [7] => 85.36 [8] => 88.00 [9] => 87.29 [10] => 86.53 [11] => 87.17 [12] => 88.57 [13] => 89.63 [14] => 89.35 [15] => 90.63 [16] => 91.94 [17] => 89.93 [18] => 87.85 [19] => 85.62 ) [Fiscal Year] => Array ( [0] => Dec94 [1] => Dec95 [2] => Dec96 [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] => 199412 [1] => 199512 [2] => 199612 [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] => 545.000 [1] => 50.000 [2] => 56.832 [3] => 146.667 [4] => 83.098 [5] => 82.876 [6] => 84.014 [7] => 87.090 [8] => 89.007 [9] => 89.099 [10] => 88.646 [11] => 88.489 [12] => 89.820 [13] => 91.163 [14] => 91.221 [15] => 90.556 [16] => 93.268 [17] => 92.620 [18] => 89.823 [19] => 87.622 ) [Revenue] => Array ( [0] => 486.6 [1] => 958.7 [2] => 1374.3 [3] => 1698.5 [4] => 1922.851 [5] => 2284.5 [6] => 2381.721 [7] => 2558.243 [8] => 2825.001 [9] => 3194.031 [10] => 3898.485 [11] => 4526.022 [12] => 5048.191 [13] => 5904.416 [14] => 6380.413 [15] => 6538.336 [16] => 7526.79 [17] => 8530.242 [18] => 8939.967 [19] => 9560.647 ) [COGS] => Array ( [0] => 340.1 [1] => 654.4 [2] => 949 [3] => 1172.4 [4] => 1379.036 [5] => 1647.675 [6] => 1700.058 [7] => 1858.919 [8] => 2030.097 [9] => 2285.868 [10] => 2844.02 [11] => 3217.609 [12] => 3576.234 [13] => 4187.842 [14] => 4506.118 [15] => 4621.516 [16] => 5355.914 [17] => 6112.187 [18] => 6432.454 [19] => 6904.633 ) [Gross Profit] => Array ( [0] => 146.5 [1] => 304.3 [2] => 425.3 [3] => 526.1 [4] => 543.815 [5] => 636.825 [6] => 681.663 [7] => 699.324 [8] => 794.904 [9] => 908.163 [10] => 1054.465 [11] => 1308.413 [12] => 1471.957 [13] => 1716.574 [14] => 1874.295 [15] => 1916.82 [16] => 2170.876 [17] => 2418.055 [18] => 2507.513 [19] => 2656.014 ) [SGA] => Array ( [0] => 152.2 [1] => 261 [2] => 369.6 [3] => 447.8 [4] => 427.635 [5] => 489.364 [6] => 520.288 [7] => 551.574 [8] => 597.901 [9] => 675.867 [10] => 862.267 [11] => 1046.008 [12] => 1167.822 [13] => 1328.635 [14] => 1431.769 [15] => 1449.715 [16] => 1637.46 [17] => 1835.906 [18] => 1873.36 [19] => 1978.96 ) [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] => 3.8 [1] => 9.1 [2] => 12.6 [3] => 15.7 [4] => 19.984 [5] => 28.273 [6] => 33.762 [7] => 35.642 [8] => 28.272 [9] => 36.843 [10] => 51.326 [11] => 60.345 [12] => 64.93 [13] => 73.936 [14] => 78.127 [15] => 81.493 [16] => 101.214 [17] => 115.896 [18] => 125.322 [19] => 128.035 ) [Operating Income] => Array ( [0] => -9.5 [1] => 34.2 [2] => 43.1 [3] => 62.6 [4] => 96.196 [5] => 119.188 [6] => 127.613 [7] => 147.75 [8] => 197.003 [9] => 232.296 [10] => 192.198 [11] => 262.405 [12] => 304.135 [13] => 387.939 [14] => 419.286 [15] => 464.085 [16] => 521.131 [17] => 582.149 [18] => 618.961 [19] => 677.054 ) [other_operating_charges] => Array ( [0] => -3.8 [1] => -9.1 [2] => -12.6 [3] => -15.7 [4] => -19.984 [5] => -28.273 [6] => -33.762 [7] => 0 [8] => -5.68434188608E-14 [9] => -5.68434188608E-14 [10] => 1.42108547152E-13 [11] => 0 [12] => -2.27373675443E-13 [13] => -5.68434188608E-14 [14] => -23.24 [15] => -3.02 [16] => -12.285 [17] => 1.13686837722E-13 [18] => -15.192 [19] => -1.13686837722E-13 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 14.75 [2] => 17.188 [3] => 17.5 [4] => 22.375 [5] => 6.657 [6] => 17.313 [7] => 18.515 [8] => 22.5 [9] => 33.79 [10] => 34.82 [11] => 43.64 [12] => 49.65 [13] => 61.4 [14] => 36.69 [15] => 52.6 [16] => 61.39 [17] => 64.43 [18] => 80.42 [19] => 114.26 ) [mktcap] => Array ( [0] => 0 [1] => 539.9975 [2] => 763.49096 [3] => 2566.6725 [4] => 1859.31775 [5] => 551.705532 [6] => 1438.7103 [7] => 1580.4404 [8] => 1980 [9] => 2949.5291 [10] => 3012.9746 [11] => 3804.0988 [12] => 4397.5005 [13] => 5503.282 [14] => 3278.2515 [15] => 4767.138 [16] => 5644.1966 [17] => 5794.1899 [18] => 7064.897 [19] => 9782.9412 ) [Cash and Equiv] => Array ( [0] => 4.5 [1] => 7.6 [2] => 45.8 [3] => 11.8 [4] => 28.2 [5] => 26 [6] => 58.362 [7] => 193.367 [8] => 231.86 [9] => 160.363 [10] => 186.621 [11] => 334.693 [12] => 296.646 [13] => 248.587 [14] => 369.57 [15] => 471.154 [16] => 150.348 [17] => 147.284 [18] => 122.08 [19] => 188.616 ) [ev_addition] => Array ( [0] => 58.4 [1] => 40 [2] => 8.4 [3] => 139.1 [4] => 187.1 [5] => 345.5 [6] => 226.327 [7] => 74.836 [8] => 24.901 [9] => 107.581 [10] => 361.374 [11] => 202.286 [12] => 224.47 [13] => 243.906 [14] => 48.681 [15] => -203.26 [16] => 292.288 [17] => 295.474 [18] => 413.478 [19] => 299.37 ) [ev_addition_per_share] => Array ( [0] => 0.107 [1] => 1.093 [2] => 0.189 [3] => 0.948 [4] => 2.252 [5] => 4.169 [6] => 2.724 [7] => 0.877 [8] => 0.283 [9] => 1.232 [10] => 4.176 [11] => 2.321 [12] => 2.534 [13] => 2.721 [14] => 0.545 [15] => -2.243 [16] => 3.179 [17] => 3.286 [18] => 4.707 [19] => 3.496 ) [ev] => Array ( [0] => 0 [1] => 579.9975 [2] => 771.89096 [3] => 2705.7725 [4] => 2046.41775 [5] => 897.205532 [6] => 1665.0373 [7] => 1655.2764 [8] => 2004.901 [9] => 3057.1101 [10] => 3374.3486 [11] => 4006.3848 [12] => 4621.9705 [13] => 5747.188 [14] => 3326.9325 [15] => 4563.878 [16] => 5936.4846 [17] => 6089.6639 [18] => 7478.375 [19] => 10082.3112 ) [Non Operating Income] => Array ( [0] => 1.3 [1] => -16.2 [2] => 9.9 [3] => -39.9 [4] => -54.313 [5] => -15.825 [6] => -18.827 [7] => 0.261 [8] => 1.599 [9] => 2.552 [10] => 2.064 [11] => 2.461 [12] => 2.88 [13] => 4.63 [14] => -5.587 [15] => 2.026 [16] => 0.447 [17] => 1.942 [18] => 2.735 [19] => 2.325 ) [tax] => Array ( [0] => -1.6 [1] => 10.8 [2] => 18.6 [3] => 17.7 [4] => 20.325 [5] => 35.589 [6] => 36.15 [7] => 51.93 [8] => 70.51 [9] => 83.373 [10] => 67.016 [11] => 90.189 [12] => 104.932 [13] => 130.603 [14] => 131.21 [15] => 127.521 [16] => 160.069 [17] => 180.212 [18] => 187.858 [19] => 190.891 ) [Pretax Income] => Array ( [0] => -11.9 [1] => 10.8 [2] => 47.5 [3] => 15.1 [4] => 36.797 [5] => 87.591 [6] => 94.656 [7] => 140.351 [8] => 190.429 [9] => 223.323 [10] => 181.077 [11] => 246.04 [12] => 294.931 [13] => 384.264 [14] => 395.449 [15] => 452.72 [16] => 502.035 [17] => 569.307 [18] => 604.188 [19] => 664.694 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 6.964 [5] => 7.777 [6] => 6.279 [7] => 10.078 [8] => 10.446 [9] => 6.41 [10] => 6.11 [11] => 7.302 [12] => 16.378 [13] => 16.531 [14] => 16.355 [15] => 9.979 [16] => 14.098 [17] => 15.593 [18] => 13.394 [19] => 12.853 ) [InterestExpense] => Array ( [0] => -3.8 [1] => -7.3 [2] => -5.5 [3] => -7.6 [4] => -12.05 [5] => -23.593 [6] => -20.409 [7] => -17.324 [8] => -17.96 [9] => -17.004 [10] => -17.596 [11] => -25.301 [12] => -27.627 [13] => -24.836 [14] => -34.605 [15] => -23.37 [16] => -33.641 [17] => -30.377 [18] => -30.902 [19] => -27.538 ) [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] => 3.8 [1] => 9.1 [2] => 12.6 [3] => 15.7 [4] => 19.984 [5] => 28.273 [6] => 33.762 [7] => 35.642 [8] => 28.272 [9] => 36.843 [10] => 51.326 [11] => 60.345 [12] => 64.93 [13] => 73.936 [14] => 78.127 [15] => 81.493 [16] => 101.214 [17] => 115.896 [18] => 125.322 [19] => 128.035 ) [ReconciledDepreciation] => Array ( [0] => 3.8 [1] => 9.1 [2] => 12.6 [3] => 15.7 [4] => 19.98 [5] => 28.27 [6] => 33.76 [7] => 35.64 [8] => 28.27 [9] => 36.84 [10] => 51.33 [11] => 60.35 [12] => 64.93 [13] => 73.94 [14] => 78.13 [15] => 81.49 [16] => 101.21 [17] => 115.9 [18] => 125.32 [19] => 128.04 ) [EBIT] => Array ( [0] => -8.1 [1] => 18.1 [2] => 53 [3] => 22.7 [4] => 48.847 [5] => 111.184 [6] => 115.065 [7] => 157.675 [8] => 208.389 [9] => 240.327 [10] => 198.673 [11] => 271.341 [12] => 322.558 [13] => 409.1 [14] => 430.054 [15] => 476.09 [16] => 535.676 [17] => 599.684 [18] => 635.09 [19] => 692.232 ) [EBITDA_morn] => Array ( [0] => -4.3 [1] => 27.2 [2] => 65.6 [3] => 38.4 [4] => 68.831 [5] => 139.457 [6] => 148.827 [7] => 193.317 [8] => 236.661 [9] => 277.17 [10] => 249.999 [11] => 331.686 [12] => 387.488 [13] => 483.036 [14] => 508.181 [15] => 557.583 [16] => 636.89 [17] => 715.58 [18] => 760.412 [19] => 820.267 ) [EBITDA] => Array ( [0] => -4.3 [1] => 27.2 [2] => 65.6 [3] => 38.4 [4] => 68.831 [5] => 139.457 [6] => 148.827 [7] => 193.317 [8] => 236.661 [9] => 277.17 [10] => 249.999 [11] => 331.686 [12] => 387.488 [13] => 483.036 [14] => 508.181 [15] => 557.583 [16] => 636.89 [17] => 715.58 [18] => 760.412 [19] => 820.267 ) [EBITDA_1] => Array ( [0] => -4.3 [1] => 27.2 [2] => 65.6 [3] => 38.4 [4] => 68.831 [5] => 139.457 [6] => 148.827 [7] => 193.317 [8] => 236.661 [9] => 277.17 [10] => 249.999 [11] => 331.686 [12] => 387.488 [13] => 483.036 [14] => 508.181 [15] => 557.583 [16] => 636.89 [17] => 715.58 [18] => 760.412 [19] => 820.267 ) [DDA_new] => Array ( [0] => 3.8 [1] => 9.1 [2] => 12.6 [3] => 15.7 [4] => 19.98 [5] => 28.27 [6] => 33.76 [7] => 35.64 [8] => 28.27 [9] => 36.84 [10] => 51.33 [11] => 60.35 [12] => 64.93 [13] => 73.94 [14] => 78.13 [15] => 81.49 [16] => 101.21 [17] => 115.9 [18] => 125.32 [19] => 128.04 ) [EBITDA_new] => Array ( [0] => -4.3 [1] => 27.2 [2] => 65.6 [3] => 38.4 [4] => 68.831 [5] => 139.457 [6] => 148.827 [7] => 193.317 [8] => 236.661 [9] => 277.17 [10] => 249.999 [11] => 331.686 [12] => 387.488 [13] => 483.036 [14] => 508.181 [15] => 557.583 [16] => 636.89 [17] => 715.58 [18] => 760.412 [19] => 820.267 ) [EBITDA_per_share] => Array ( [0] => -0.01 [1] => 0.54 [2] => 1.15 [3] => 0.26 [4] => 0.83 [5] => 1.68 [6] => 1.77 [7] => 2.22 [8] => 2.66 [9] => 3.11 [10] => 2.82 [11] => 3.75 [12] => 4.31 [13] => 5.3 [14] => 5.57 [15] => 6.16 [16] => 6.83 [17] => 7.73 [18] => 8.47 [19] => 9.36 ) [Operating_Income_per_share] => Array ( [0] => -0.02 [1] => 0.68 [2] => 0.76 [3] => 0.43 [4] => 1.16 [5] => 1.44 [6] => 1.52 [7] => 1.7 [8] => 2.21 [9] => 2.61 [10] => 2.17 [11] => 2.97 [12] => 3.39 [13] => 4.26 [14] => 4.6 [15] => 5.12 [16] => 5.59 [17] => 6.29 [18] => 6.89 [19] => 7.73 ) [Net Income] => Array ( [0] => -10.9 [1] => -0.5 [2] => 28.7 [3] => -2.2 [4] => 16.327 [5] => 50.312 [6] => 56.749 [7] => 87.373 [8] => 117.987 [9] => 137.51 [10] => 116.839 [11] => 139.759 [12] => 163.759 [13] => 215.173 [14] => 239.457 [15] => 311.153 [16] => 325.789 [17] => 367.661 [18] => 388.076 [19] => 431.554 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Shares Outstanding] => Array ( [0] => 545.000 [1] => 50.000 [2] => 56.832 [3] => 146.667 [4] => 83.098 [5] => 82.876 [6] => 84.014 [7] => 87.090 [8] => 89.007 [9] => 89.099 [10] => 88.646 [11] => 88.489 [12] => 89.820 [13] => 91.163 [14] => 91.221 [15] => 90.556 [16] => 93.268 [17] => 92.620 [18] => 89.823 [19] => 87.622 ) [shares_diluted] => Array ( [0] => 545.000 [1] => 50.000 [2] => 56.832 [3] => 146.667 [4] => 83.098 [5] => 82.876 [6] => 84.014 [7] => 87.090 [8] => 89.007 [9] => 89.099 [10] => 88.646 [11] => 88.489 [12] => 89.820 [13] => 91.163 [14] => 91.221 [15] => 90.556 [16] => 93.268 [17] => 92.620 [18] => 89.823 [19] => 87.622 ) [shares_basic] => Array ( [0] => 545.000 [1] => 50.000 [2] => 54.151 [3] => 146.667 [4] => 78.610 [5] => 81.170 [6] => 82.488 [7] => 84.732 [8] => 86.978 [9] => 87.417 [10] => 87.253 [11] => 87.006 [12] => 87.952 [13] => 88.559 [14] => 89.080 [15] => 88.872 [16] => 90.097 [17] => 90.120 [18] => 87.499 [19] => 85.926 ) [COGS_pct] => Array ( [0] => 0.70 [1] => 0.68 [2] => 0.69 [3] => 0.69 [4] => 0.72 [5] => 0.72 [6] => 0.71 [7] => 0.73 [8] => 0.72 [9] => 0.72 [10] => 0.73 [11] => 0.71 [12] => 0.71 [13] => 0.71 [14] => 0.71 [15] => 0.71 [16] => 0.71 [17] => 0.72 [18] => 0.72 [19] => 0.72 ) [Gross Profit_pct] => Array ( [0] => 30.11 [1] => 31.74 [2] => 30.95 [3] => 30.97 [4] => 28.28 [5] => 27.88 [6] => 28.62 [7] => 27.34 [8] => 28.14 [9] => 28.43 [10] => 27.05 [11] => 28.91 [12] => 29.16 [13] => 29.07 [14] => 29.38 [15] => 29.32 [16] => 28.84 [17] => 28.35 [18] => 28.05 [19] => 27.78 ) [SGA_pct] => Array ( [0] => 31.28 [1] => 27.22 [2] => 26.89 [3] => 26.36 [4] => 22.24 [5] => 21.42 [6] => 21.85 [7] => 21.56 [8] => 21.16 [9] => 21.16 [10] => 22.12 [11] => 23.11 [12] => 23.13 [13] => 22.50 [14] => 22.44 [15] => 22.17 [16] => 21.76 [17] => 21.52 [18] => 20.95 [19] => 20.70 ) [Interest Expense_pct] => Array ( [0] => -0.78 [1] => -0.76 [2] => -0.40 [3] => -0.45 [4] => -0.63 [5] => -1.03 [6] => -0.86 [7] => -0.68 [8] => -0.64 [9] => -0.53 [10] => -0.45 [11] => -0.56 [12] => -0.55 [13] => -0.42 [14] => -0.54 [15] => -0.36 [16] => -0.45 [17] => -0.36 [18] => -0.35 [19] => -0.29 ) [Pretax Income_pct] => Array ( [0] => -2.45 [1] => 1.13 [2] => 3.46 [3] => 0.89 [4] => 1.91 [5] => 3.83 [6] => 3.97 [7] => 5.49 [8] => 6.74 [9] => 6.99 [10] => 4.64 [11] => 5.44 [12] => 5.84 [13] => 6.51 [14] => 6.20 [15] => 6.92 [16] => 6.67 [17] => 6.67 [18] => 6.76 [19] => 6.95 ) [Net Income_pct] => Array ( [0] => -2.24 [1] => -0.05 [2] => 2.09 [3] => -0.13 [4] => 0.85 [5] => 2.20 [6] => 2.38 [7] => 3.42 [8] => 4.18 [9] => 4.31 [10] => 3.00 [11] => 3.09 [12] => 3.24 [13] => 3.64 [14] => 3.75 [15] => 4.76 [16] => 4.33 [17] => 4.31 [18] => 4.34 [19] => 4.51 ) [DaysSalesOutstanding] => Array ( [0] => 43.13 [1] => 34.72 [2] => 55.03 [3] => 61.18 [4] => 64.18 [5] => 62.01 [6] => 56.96 [7] => 51.89 [8] => 47.58 [9] => 53.38 [10] => 51.93 [11] => 46.99 [12] => 44.11 [13] => 43.79 [14] => 41.99 [15] => 40.49 [16] => 42.95 [17] => 38.01 [18] => 41.45 [19] => 40.29 ) [DaysInventory] => Array ( [0] => 82.53 [1] => 53.82 [2] => 69.54 [3] => 70.98 [4] => 71.46 [5] => 63.27 [6] => 59.36 [7] => 57.18 [8] => 58.09 [9] => 61.61 [10] => 62.44 [11] => 57.35 [12] => 59.62 [13] => 58.12 [14] => 59.26 [15] => 61.22 [16] => 59.3 [17] => 56.6 [18] => 68.29 [19] => 66.1 ) [Payable] => Array ( [0] => 45.2 [1] => 65.1 [2] => 120.7 [3] => 138 [4] => 169.9 [5] => 199 [6] => 216.535 [7] => 263.19 [8] => 243.166 [9] => 278.163 [10] => 367.213 [11] => 371.392 [12] => 414.062 [13] => 474.009 [14] => 554.773 [15] => 607.113 [16] => 681.61 [17] => 742.702 [18] => 920.432 [19] => 969.656 ) [DaysPayable] => Array ( [0] => 33.9 [1] => 24.79 [2] => 32.06 [3] => 29.66 [4] => 32.25 [5] => 31.79 [6] => 33.18 [7] => 37.55 [8] => 31.42 [9] => 31.79 [10] => 34.38 [11] => 29.95 [12] => 29.94 [13] => 29.3 [14] => 31.74 [15] => 33.89 [16] => 33.05 [17] => 31.78 [18] => 37.58 [19] => 37.02 ) [InventoryTurnover] => Array ( [0] => 4.42 [1] => 6.78 [2] => 5.25 [3] => 5.14 [4] => 5.11 [5] => 5.77 [6] => 6.15 [7] => 6.38 [8] => 6.28 [9] => 5.92 [10] => 5.85 [11] => 6.36 [12] => 6.12 [13] => 6.28 [14] => 6.16 [15] => 5.96 [16] => 6.15 [17] => 6.45 [18] => 5.34 [19] => 5.52 ) [Accts Rec.] => Array ( [0] => 57.5 [1] => 91.2 [2] => 207.2 [3] => 284.7 [4] => 338.1 [5] => 388.1 [6] => 371.668 [7] => 363.7 [8] => 368.263 [9] => 467.085 [10] => 554.666 [11] => 582.617 [12] => 610.02 [13] => 708.307 [14] => 734.027 [15] => 725.397 [16] => 885.784 [17] => 888.248 [18] => 1015.194 [19] => 1055.216 ) [Inventory] => Array ( [0] => 76.9 [1] => 96.5 [2] => 180.8 [3] => 228 [4] => 270 [5] => 285.6 [6] => 276.473 [7] => 291.231 [8] => 323.08 [9] => 385.846 [10] => 486.494 [11] => 505.542 [12] => 584.103 [13] => 666.786 [14] => 731.654 [15] => 775.199 [16] => 870.206 [17] => 947.849 [18] => 1203.507 [19] => 1250.403 ) [inventory2sales] => Array ( [0] => 0.158 [1] => 0.101 [2] => 0.132 [3] => 0.134 [4] => 0.14 [5] => 0.125 [6] => 0.116 [7] => 0.114 [8] => 0.114 [9] => 0.121 [10] => 0.125 [11] => 0.112 [12] => 0.116 [13] => 0.113 [14] => 0.115 [15] => 0.119 [16] => 0.116 [17] => 0.111 [18] => 0.135 [19] => 0.131 ) [Total Current Assets] => Array ( [0] => 158.2 [1] => 221.8 [2] => 473.7 [3] => 579 [4] => 704.5 [5] => 778.8 [6] => 788.404 [7] => 926.971 [8] => 1027.529 [9] => 1156.484 [10] => 1430.743 [11] => 1584.409 [12] => 1644.848 [13] => 1848.799 [14] => 2066.066 [15] => 2203.533 [16] => 2169.302 [17] => 2272.508 [18] => 2704.377 [19] => 2834.665 ) [Other Current Assets] => Array ( [0] => 19.3 [1] => 26.5 [2] => 39.9 [3] => 54.5 [4] => 68.2 [5] => 79.1 [6] => 81.901 [7] => 78.673 [8] => 104.326 [9] => 143.19 [10] => 202.962 [11] => 161.557 [12] => 154.079 [13] => 225.119 [14] => 230.815 [15] => 231.783 [16] => 262.964 [17] => 289.127 [18] => 363.596 [19] => 340.43 ) [Net PPE] => Array ( [0] => 19.9 [1] => 29.7 [2] => 48 [3] => 63.2 [4] => 67.6 [5] => 86.6 [6] => 94.663 [7] => 117.98 [8] => 142.532 [9] => 154.205 [10] => 176.103 [11] => 190.746 [12] => 225.038 [13] => 247.671 [14] => 247.835 [15] => 259.576 [16] => 252.573 [17] => 262.088 [18] => 273.458 [19] => 275.888 ) [Intangibles] => Array ( [0] => 5 [1] => 24.4 [2] => 77.7 [3] => 130.8 [4] => 148.4 [5] => 295.1 [6] => 292.018 [7] => 288.004 [8] => 310.348 [9] => 436.439 [10] => 756.5 [11] => 750.073 [12] => 944.724 [13] => 1109.614 [14] => 1137.045 [15] => 1190.84 [16] => 1830.262 [17] => 1906.72 [18] => 2063.228 [19] => 2052.138 ) [Total Assets] => Array ( [0] => 190 [1] => 296.9 [2] => 628.9 [3] => 803.9 [4] => 962 [5] => 1204.1 [6] => 1231.068 [7] => 1385.428 [8] => 1558.052 [9] => 1819.37 [10] => 2433.67 [11] => 2583.12 [12] => 2881.146 [13] => 3313.984 [14] => 3599.21 [15] => 3835.985 [16] => 4547.471 [17] => 4740.144 [18] => 5333.997 [19] => 5624.636 ) [Other Long-Term Assets] => Array ( [0] => 6.9 [1] => 21 [2] => 29.5 [3] => 30.9 [4] => 41.5 [5] => 43.6 [6] => 55.983 [7] => 52.473 [8] => 77.643 [9] => 72.242 [10] => 70.324 [11] => 57.892 [12] => 66.536 [13] => 107.9 [14] => 148.264 [15] => 182.036 [16] => 295.334 [17] => 298.828 [18] => 292.934 [19] => 461.945 ) [Total Assets Non-liquid] => Array ( [0] => 185.5 [1] => 289.3 [2] => 583.1 [3] => 792.1 [4] => 933.8 [5] => 1178.1 [6] => 1172.706 [7] => 1192.061 [8] => 1326.192 [9] => 1659.007 [10] => 2247.049 [11] => 2248.427 [12] => 2584.5 [13] => 3065.397 [14] => 3229.64 [15] => 3364.831 [16] => 4397.123 [17] => 4592.86 [18] => 5211.917 [19] => 5436.02 ) [HardAssets] => Array ( [0] => 180.5 [1] => 264.9 [2] => 505.4 [3] => 661.3 [4] => 785.4 [5] => 883 [6] => 880.688 [7] => 904.057 [8] => 1015.844 [9] => 1222.568 [10] => 1490.549 [11] => 1498.354 [12] => 1639.776 [13] => 1955.783 [14] => 2092.595 [15] => 2173.991 [16] => 2566.861 [17] => 2686.14 [18] => 3148.689 [19] => 3383.882 ) [Accts Payable] => Array ( [0] => 45.2 [1] => 65.1 [2] => 120.7 [3] => 138 [4] => 169.9 [5] => 199 [6] => 216.535 [7] => 417.814 [8] => 415.878 [9] => 509.876 [10] => 684.024 [11] => 689.008 [12] => 766.524 [13] => 907.343 [14] => 1022.324 [15] => 1051.762 [16] => 1122.092 [17] => 933.875 [18] => 1127.813 [19] => 1186.285 ) [Short-Term Debt] => Array ( [0] => 9.6 [1] => 12.7 [2] => 15.6 [3] => 41.7 [4] => 29 [5] => 45.4 [6] => 10.469 [7] => 19.248 [8] => 7.452 [9] => 9.312 [10] => 9.875 [11] => 35.106 [12] => 43.564 [13] => 33.296 [14] => 161.341 [15] => 24.492 [16] => 45.995 [17] => 77.833 [18] => 45.158 [19] => 34.949 ) [ShortTermDebt_without_lease] => Array ( [0] => 9.6 [1] => 12.7 [2] => 15.6 [3] => 41.7 [4] => 29 [5] => 45.4 [6] => 10.469 [7] => 19.248 [8] => 7.452 [9] => 9.312 [10] => 9.875 [11] => 35.106 [12] => 43.564 [13] => 33.296 [14] => 161.341 [15] => 24.492 [16] => 45.995 [17] => 77.833 [18] => 45.158 [19] => 34.949 ) [Minority_interest] => Array ( [0] => 1.8 [1] => 4.5 [2] => 5.3 [3] => 2.2 [4] => 5.9 [5] => 7.9 [6] => 7.996 [7] => 6.786 [8] => 6.748 [9] => 11.532 [10] => 12.438 [11] => 12.353 [12] => 21.746 [13] => 35.923 [14] => 0.262 [15] => 0.029 [16] => 1.332 [17] => 1.401 [18] => 2.279 [19] => 2.804 ) [Total Current Liabilities] => Array ( [0] => 81.8 [1] => 117.9 [2] => 187.3 [3] => 263.9 [4] => 300.9 [5] => 350.4 [6] => 364.857 [7] => 437.062 [8] => 423.33 [9] => 519.188 [10] => 693.899 [11] => 724.114 [12] => 810.088 [13] => 940.639 [14] => 1183.665 [15] => 1076.254 [16] => 1168.087 [17] => 1271.64 [18] => 1472.709 [19] => 1550.663 ) [Other Current Liab.] => Array ( [0] => 27 [1] => 40.1 [2] => 51 [3] => 84.2 [4] => 102 [5] => 106 [6] => 137.853 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 259.932 [18] => 299.738 [19] => 329.429 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.4 [6] => 0.419 [7] => 0.427 [8] => 0.44 [9] => 0.875 [10] => 0.867 [11] => 0.871 [12] => 0.885 [13] => 0 [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] => 0 [5] => 361.8 [6] => 373.413 [7] => 393.047 [8] => 436.554 [9] => 444.681 [10] => 445.573 [11] => 559.266 [12] => 614.551 [13] => 673.763 [14] => 560.023 [15] => 603.772 [16] => 601.014 [17] => 401.262 [18] => 375.946 [19] => 318.225 ) [Retained Earnings] => Array ( [0] => 30 [1] => 19.7 [2] => 89.7 [3] => 99.6 [4] => 119.1 [5] => 167.8 [6] => 225.029 [7] => 312.402 [8] => 430.389 [9] => 533.654 [10] => 615.265 [11] => 667.958 [12] => 808.164 [13] => 1005.055 [14] => 1181.454 [15] => 1492.607 [16] => 1779.178 [17] => 2007.477 [18] => 2183.905 [19] => 2398.267 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -1.2 [6] => -1.156 [7] => -1.156 [8] => -1.156 [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] => 39.6 [1] => 142.9 [2] => 399.5 [3] => 424.2 [4] => 463 [5] => 517.9 [6] => 579.06 [7] => 680.457 [8] => 861.217 [9] => 1004.118 [10] => 1106.053 [11] => 1249.154 [12] => 1470.963 [13] => 1779.982 [14] => 1772.092 [15] => 2161.479 [16] => 2411.625 [17] => 2432.222 [18] => 2613.585 [19] => 2785.197 ) [Long-Term Debt] => Array ( [0] => 51.5 [1] => 30.4 [2] => 33.3 [3] => 107 [4] => 180.4 [5] => 318.2 [6] => 266.224 [7] => 242.169 [8] => 242.561 [9] => 247.1 [10] => 525.682 [11] => 489.52 [12] => 455.806 [13] => 423.274 [14] => 256.648 [15] => 243.373 [16] => 395.309 [17] => 363.524 [18] => 488.121 [19] => 450.233 ) [Total Liabilities] => Array ( [0] => 150.4 [1] => 154 [2] => 229.4 [3] => 379.7 [4] => 499 [5] => 686.2 [6] => 652.008 [7] => 704.971 [8] => 696.835 [9] => 815.252 [10] => 1327.617 [11] => 1333.966 [12] => 1410.183 [13] => 1534.002 [14] => 1827.118 [15] => 1674.506 [16] => 2135.846 [17] => 2307.922 [18] => 2720.412 [19] => 2839.439 ) [Other Long-Term Liab.] => Array ( [0] => 17.1 [1] => 5.7 [2] => 8.8 [3] => 8.8 [4] => 17.7 [5] => 17.6 [6] => 20.927 [7] => 25.74 [8] => 30.944 [9] => 16.026 [10] => 41.437 [11] => 65.9 [12] => 81.955 [13] => 89.829 [14] => 291.406 [15] => 253.903 [16] => 382.225 [17] => 484.019 [18] => 562.768 [19] => 639.869 ) [Cash and Equiv_pct] => Array ( [0] => 2.37 [1] => 2.56 [2] => 7.28 [3] => 1.47 [4] => 2.93 [5] => 2.16 [6] => 4.74 [7] => 13.96 [8] => 14.88 [9] => 8.81 [10] => 7.67 [11] => 12.96 [12] => 10.30 [13] => 7.50 [14] => 10.27 [15] => 12.28 [16] => 3.31 [17] => 3.11 [18] => 2.29 [19] => 3.35 ) [Accts Rec._pct] => Array ( [0] => 30.26 [1] => 30.72 [2] => 32.95 [3] => 35.41 [4] => 35.15 [5] => 32.23 [6] => 30.19 [7] => 26.25 [8] => 23.64 [9] => 25.67 [10] => 22.79 [11] => 22.55 [12] => 21.17 [13] => 21.37 [14] => 20.39 [15] => 18.91 [16] => 19.48 [17] => 18.74 [18] => 19.03 [19] => 18.76 ) [Inventory_pct] => Array ( [0] => 40.47 [1] => 32.50 [2] => 28.75 [3] => 28.36 [4] => 28.07 [5] => 23.72 [6] => 22.46 [7] => 21.02 [8] => 20.74 [9] => 21.21 [10] => 19.99 [11] => 19.57 [12] => 20.27 [13] => 20.12 [14] => 20.33 [15] => 20.21 [16] => 19.14 [17] => 20.00 [18] => 22.56 [19] => 22.23 ) [Other Current Assets_pct] => Array ( [0] => 10.16 [1] => 8.93 [2] => 6.34 [3] => 6.78 [4] => 7.09 [5] => 6.57 [6] => 6.65 [7] => 5.68 [8] => 6.70 [9] => 7.87 [10] => 8.34 [11] => 6.25 [12] => 5.35 [13] => 6.79 [14] => 6.41 [15] => 6.04 [16] => 5.78 [17] => 6.10 [18] => 6.82 [19] => 6.05 ) [Total Current Assets_pct] => Array ( [0] => 83.26 [1] => 74.71 [2] => 75.32 [3] => 72.02 [4] => 73.23 [5] => 64.68 [6] => 64.04 [7] => 66.91 [8] => 65.95 [9] => 63.57 [10] => 58.79 [11] => 61.34 [12] => 57.09 [13] => 55.79 [14] => 57.40 [15] => 57.44 [16] => 47.70 [17] => 47.94 [18] => 50.70 [19] => 50.40 ) [Net PPE_pct] => Array ( [0] => 10.47 [1] => 10.00 [2] => 7.63 [3] => 7.86 [4] => 7.03 [5] => 7.19 [6] => 7.69 [7] => 8.52 [8] => 9.15 [9] => 8.48 [10] => 7.24 [11] => 7.38 [12] => 7.81 [13] => 7.47 [14] => 6.89 [15] => 6.77 [16] => 5.55 [17] => 5.53 [18] => 5.13 [19] => 4.90 ) [Intangibles_pct] => Array ( [0] => 2.63 [1] => 8.22 [2] => 12.35 [3] => 16.27 [4] => 15.43 [5] => 24.51 [6] => 23.72 [7] => 20.79 [8] => 19.92 [9] => 23.99 [10] => 31.08 [11] => 29.04 [12] => 32.79 [13] => 33.48 [14] => 31.59 [15] => 31.04 [16] => 40.25 [17] => 40.22 [18] => 38.68 [19] => 36.48 ) [Other Long-Term Assets_pct] => Array ( [0] => 3.63 [1] => 7.07 [2] => 4.69 [3] => 3.84 [4] => 4.31 [5] => 3.62 [6] => 4.55 [7] => 3.79 [8] => 4.98 [9] => 3.97 [10] => 2.89 [11] => 2.24 [12] => 2.31 [13] => 3.26 [14] => 4.12 [15] => 4.75 [16] => 6.49 [17] => 6.30 [18] => 5.49 [19] => 8.21 ) [Accts Payable_pct] => Array ( [0] => 23.79 [1] => 21.93 [2] => 19.19 [3] => 17.17 [4] => 17.66 [5] => 16.53 [6] => 17.59 [7] => 30.16 [8] => 26.69 [9] => 28.02 [10] => 28.11 [11] => 26.67 [12] => 26.60 [13] => 27.38 [14] => 28.40 [15] => 27.42 [16] => 24.68 [17] => 19.70 [18] => 21.14 [19] => 21.09 ) [Short-Term Debt_pct] => Array ( [0] => 5.05 [1] => 4.28 [2] => 2.48 [3] => 5.19 [4] => 3.01 [5] => 3.77 [6] => 0.85 [7] => 1.39 [8] => 0.48 [9] => 0.51 [10] => 0.41 [11] => 1.36 [12] => 1.51 [13] => 1.00 [14] => 4.48 [15] => 0.64 [16] => 1.01 [17] => 1.64 [18] => 0.85 [19] => 0.62 ) [Other Current Liab._pct] => Array ( [0] => 14.21 [1] => 13.51 [2] => 8.11 [3] => 10.47 [4] => 10.60 [5] => 8.80 [6] => 11.20 [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] => 5.48 [18] => 5.62 [19] => 5.86 ) [Total Current Liabilities_pct] => Array ( [0] => 43.05 [1] => 39.71 [2] => 29.78 [3] => 32.83 [4] => 31.28 [5] => 29.10 [6] => 29.64 [7] => 31.55 [8] => 27.17 [9] => 28.54 [10] => 28.51 [11] => 28.03 [12] => 28.12 [13] => 28.38 [14] => 32.89 [15] => 28.06 [16] => 25.69 [17] => 26.83 [18] => 27.61 [19] => 27.57 ) [Long-Term Debt_pct] => Array ( [0] => 27.11 [1] => 10.24 [2] => 5.29 [3] => 13.31 [4] => 18.75 [5] => 26.43 [6] => 21.63 [7] => 17.48 [8] => 15.57 [9] => 13.58 [10] => 21.60 [11] => 18.95 [12] => 15.82 [13] => 12.77 [14] => 7.13 [15] => 6.34 [16] => 8.69 [17] => 7.67 [18] => 9.15 [19] => 8.00 ) [Other Long-Term Liab._pct] => Array ( [0] => 9.00 [1] => 1.92 [2] => 1.40 [3] => 1.09 [4] => 1.84 [5] => 1.46 [6] => 1.70 [7] => 1.86 [8] => 1.99 [9] => 2.69 [10] => 4.44 [11] => 4.66 [12] => 5.01 [13] => 5.13 [14] => 10.75 [15] => 9.25 [16] => 12.59 [17] => 14.19 [18] => 14.24 [19] => 14.91 ) [Total Liabilities_pct] => Array ( [0] => 79.16 [1] => 51.87 [2] => 36.48 [3] => 47.23 [4] => 51.87 [5] => 56.99 [6] => 52.96 [7] => 50.88 [8] => 44.72 [9] => 44.81 [10] => 54.55 [11] => 51.64 [12] => 48.95 [13] => 46.29 [14] => 50.76 [15] => 43.65 [16] => 46.97 [17] => 48.69 [18] => 51.00 [19] => 50.48 ) [netcash] => Array ( [0] => -0.27 [1] => -4 [2] => -4.13 [3] => -2.51 [4] => -5.67 [5] => -7.97 [6] => -7.14 [7] => -5.99 [8] => -5.28 [9] => -7.5 [10] => -13.19 [11] => -11.46 [12] => -12.57 [13] => -14.34 [14] => -16.31 [15] => -13.28 [16] => -21.6 [17] => -24.03 [18] => -29.58 [19] => -30.96 ) [NCAV] => Array ( [0] => -0.12 [1] => -0.81 [2] => 1.4 [3] => -0.28 [4] => -0.99 [5] => -2.73 [6] => -2.13 [7] => -1.09 [8] => -0.31 [9] => -1.28 [10] => -5.57 [11] => -3.55 [12] => -4.11 [13] => -4.69 [14] => -6.06 [15] => -3 [16] => -9.64 [17] => -11.35 [18] => -14.06 [19] => -14.41 ) [NCAV_real] => Array ( [0] => 0.01 [1] => 1.85 [2] => 5.5 [3] => 1.36 [4] => 2.47 [5] => 1.12 [6] => 1.64 [7] => 2.6 [8] => 3.76 [9] => 3.91 [10] => 1.19 [11] => 2.87 [12] => 2.65 [13] => 3.51 [14] => 2.67 [15] => 5.84 [16] => 0.36 [17] => -0.39 [18] => -0.18 [19] => -0.06 ) [Book Value Per Share] => Array ( [0] => 0.07 [1] => 3.9 [2] => 8.99 [3] => 2.89 [4] => 5.57 [5] => 6.25 [6] => 6.97 [7] => 7.97 [8] => 9.79 [9] => 11.5 [10] => 12.78 [11] => 14.33 [12] => 16.61 [13] => 19.86 [14] => 19.83 [15] => 23.85 [16] => 26.23 [17] => 27.05 [18] => 29.75 [19] => 32.53 ) [Tangibles_book_per_share] => Array ( [0] => 0.06 [1] => 3.24 [2] => 7.24 [3] => 2 [4] => 3.79 [5] => 2.69 [6] => 3.45 [7] => 4.6 [8] => 6.26 [9] => 6.5 [10] => 4.04 [11] => 5.73 [12] => 5.94 [13] => 7.48 [14] => 7.11 [15] => 10.71 [16] => 6.32 [17] => 5.84 [18] => 6.26 [19] => 8.56 ) [deb2equity] => Array ( [0] => 1.543 [1] => 0.302 [2] => 0.122 [3] => 0.351 [4] => 0.452 [5] => 0.702 [6] => 0.478 [7] => 0.384 [8] => 0.29 [9] => 0.255 [10] => 0.484 [11] => 0.42 [12] => 0.339 [13] => 0.257 [14] => 0.236 [15] => 0.124 [16] => 0.183 [17] => 0.181 [18] => 0.204 [19] => 0.174 ) [debt2rev_totaldebt] => Array ( [0] => 61.1 [1] => 43.1 [2] => 48.9 [3] => 148.7 [4] => 209.4 [5] => 363.6 [6] => 276.693 [7] => 261.417 [8] => 250.013 [9] => 256.412 [10] => 535.557 [11] => 524.626 [12] => 499.37 [13] => 456.57 [14] => 417.989 [15] => 267.865 [16] => 441.304 [17] => 441.357 [18] => 533.279 [19] => 485.182 ) [debt2rev] => Array ( [0] => 0.126 [1] => 0.045 [2] => 0.036 [3] => 0.088 [4] => 0.109 [5] => 0.159 [6] => 0.116 [7] => 0.102 [8] => 0.089 [9] => 0.08 [10] => 0.137 [11] => 0.116 [12] => 0.099 [13] => 0.077 [14] => 0.066 [15] => 0.041 [16] => 0.059 [17] => 0.052 [18] => 0.06 [19] => 0.051 ) [cogs2rev] => Array ( [0] => 0.70 [1] => 0.68 [2] => 0.69 [3] => 0.69 [4] => 0.72 [5] => 0.72 [6] => 0.71 [7] => 0.73 [8] => 0.72 [9] => 0.72 [10] => 0.73 [11] => 0.71 [12] => 0.71 [13] => 0.71 [14] => 0.71 [15] => 0.71 [16] => 0.71 [17] => 0.72 [18] => 0.72 [19] => 0.72 ) [inventory2rev] => Array ( [0] => 0.158 [1] => 0.101 [2] => 0.132 [3] => 0.134 [4] => 0.14 [5] => 0.125 [6] => 0.116 [7] => 0.114 [8] => 0.114 [9] => 0.121 [10] => 0.125 [11] => 0.112 [12] => 0.116 [13] => 0.113 [14] => 0.115 [15] => 0.119 [16] => 0.116 [17] => 0.111 [18] => 0.135 [19] => 0.131 ) [ar2asset] => Array ( [0] => 0.303 [1] => 0.307 [2] => 0.329 [3] => 0.354 [4] => 0.351 [5] => 0.322 [6] => 0.302 [7] => 0.263 [8] => 0.236 [9] => 0.257 [10] => 0.228 [11] => 0.226 [12] => 0.212 [13] => 0.214 [14] => 0.204 [15] => 0.189 [16] => 0.195 [17] => 0.187 [18] => 0.19 [19] => 0.188 ) [cash2asset] => Array ( [0] => 0.024 [1] => 0.026 [2] => 0.073 [3] => 0.015 [4] => 0.029 [5] => 0.022 [6] => 0.047 [7] => 0.14 [8] => 0.149 [9] => 0.088 [10] => 0.077 [11] => 0.13 [12] => 0.103 [13] => 0.075 [14] => 0.103 [15] => 0.123 [16] => 0.033 [17] => 0.031 [18] => 0.023 [19] => 0.034 ) [equity2asset] => Array ( [0] => 0.208 [1] => 0.481 [2] => 0.635 [3] => 0.528 [4] => 0.481 [5] => 0.43 [6] => 0.47 [7] => 0.491 [8] => 0.553 [9] => 0.552 [10] => 0.454 [11] => 0.484 [12] => 0.511 [13] => 0.537 [14] => 0.492 [15] => 0.563 [16] => 0.53 [17] => 0.513 [18] => 0.49 [19] => 0.495 ) [equity2liab_tangbile] => Array ( [0] => 0.23 [1] => 0.769 [2] => 1.403 [3] => 0.773 [4] => 0.63 [5] => 0.325 [6] => 0.44 [7] => 0.557 [8] => 0.791 [9] => 0.696 [10] => 0.263 [11] => 0.374 [12] => 0.373 [13] => 0.437 [14] => 0.348 [15] => 0.58 [16] => 0.272 [17] => 0.228 [18] => 0.202 [19] => 0.258 ) [ppe2asset] => Array ( [0] => 0.105 [1] => 0.1 [2] => 0.076 [3] => 0.079 [4] => 0.07 [5] => 0.072 [6] => 0.077 [7] => 0.085 [8] => 0.091 [9] => 0.085 [10] => 0.072 [11] => 0.074 [12] => 0.078 [13] => 0.075 [14] => 0.069 [15] => 0.068 [16] => 0.056 [17] => 0.055 [18] => 0.051 [19] => 0.049 ) [interest2rev] => Array ( [0] => -0.781 [1] => -0.761 [2] => -0.4 [3] => -0.447 [4] => -0.627 [5] => -1.033 [6] => -0.857 [7] => -0.677 [8] => -0.636 [9] => -0.532 [10] => -0.451 [11] => -0.559 [12] => -0.547 [13] => -0.421 [14] => -0.542 [15] => -0.357 [16] => -0.447 [17] => -0.356 [18] => -0.346 [19] => -0.288 ) [std2asset] => Array ( [0] => 0.431 [1] => 0.397 [2] => 0.298 [3] => 0.328 [4] => 0.313 [5] => 0.291 [6] => 0.296 [7] => 0.315 [8] => 0.272 [9] => 0.285 [10] => 0.285 [11] => 0.28 [12] => 0.281 [13] => 0.284 [14] => 0.329 [15] => 0.281 [16] => 0.257 [17] => 0.268 [18] => 0.276 [19] => 0.276 ) [ltd2asset] => Array ( [0] => 0.271 [1] => 0.102 [2] => 0.053 [3] => 0.133 [4] => 0.188 [5] => 0.264 [6] => 0.216 [7] => 0.175 [8] => 0.156 [9] => 0.136 [10] => 0.216 [11] => 0.19 [12] => 0.158 [13] => 0.128 [14] => 0.071 [15] => 0.063 [16] => 0.087 [17] => 0.077 [18] => 0.092 [19] => 0.08 ) [turnover] => Array ( [0] => 2.561 [1] => 3.229 [2] => 2.185 [3] => 2.113 [4] => 1.999 [5] => 1.897 [6] => 1.935 [7] => 1.847 [8] => 1.813 [9] => 1.756 [10] => 1.602 [11] => 1.752 [12] => 1.752 [13] => 1.782 [14] => 1.773 [15] => 1.704 [16] => 1.655 [17] => 1.8 [18] => 1.676 [19] => 1.7 ) [CF_Net Income] => Array ( [0] => -10.9 [1] => -0.5 [2] => 28.7 [3] => -2.2 [4] => 16.327 [5] => 50.312 [6] => 56.749 [7] => 87.373 [8] => 117.987 [9] => 137.51 [10] => 116.839 [11] => 139.759 [12] => 163.759 [13] => 215.173 [14] => 261.374 [15] => 333.157 [16] => 352.131 [17] => 404.656 [18] => 423.388 [19] => 471.462 ) [buybackratio] => Array ( [0] => 0 [1] => 146.2 [2] => -4.55 [3] => 2.41 [4] => -0.67 [5] => -0.25 [6] => -0.11 [7] => -0.16 [8] => -0.29 [9] => -0.16 [10] => -0.18 [11] => -0.21 [12] => -0.22 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 10.26 [3] => 0 [4] => 4.09 [5] => 6.06 [6] => 7.29 [7] => 10.29 [8] => 13.74 [9] => 15.21 [10] => 10.96 [11] => 14.92 [12] => 16.61 [13] => 21.82 [14] => 21.95 [15] => 29.64 [16] => 23.34 [17] => 24.32 [18] => 26.06 [19] => 32.57 ) [CF_DDA] => Array ( [0] => 3.8 [1] => 9.1 [2] => 12.6 [3] => 15.7 [4] => 19.984 [5] => 28.273 [6] => 33.762 [7] => 35.642 [8] => 28.272 [9] => 36.843 [10] => 51.326 [11] => 60.345 [12] => 64.93 [13] => 73.936 [14] => 78.127 [15] => 81.493 [16] => 101.214 [17] => 115.896 [18] => 125.322 [19] => 128.035 ) [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] => 6.3 [1] => -16.4 [2] => -15 [3] => -41.9 [4] => 2.7 [5] => 48 [6] => 152.994 [7] => 190.911 [8] => 134.669 [9] => 132.51 [10] => 182.621 [11] => 254.776 [12] => 235.317 [13] => 270.211 [14] => 384.782 [15] => 396.89 [16] => 395.48 [17] => 554.625 [18] => 408.099 [19] => 664.175 ) [Cash Flow from Others] => Array ( [0] => 20 [1] => 21.1 [2] => 1.1 [3] => 11.2 [4] => 18.589 [5] => 6.215 [6] => 13.694 [7] => 18.328 [8] => 12.379 [9] => 14.662 [10] => 25.959 [11] => 44.836 [12] => 50.453 [13] => 63.634 [14] => 39.634 [15] => 10.496 [16] => 45.345 [17] => 54.56 [18] => 63.354 [19] => 86.579 ) [Cash Flow_PPE] => Array ( [0] => -5.9 [1] => -12.7 [2] => -48.1 [3] => -64.2 [4] => -39.3 [5] => -158.5 [6] => -29.743 [7] => -46.127 [8] => -47.543 [9] => -38.978 [10] => -37.837 [11] => -50.829 [12] => -67 [13] => -56.821 [14] => -50.87 [15] => -51.627 [16] => -39 [17] => -45.176 [18] => -51.237 [19] => -60.215 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -6.838 [7] => -8.588 [8] => -36.224 [9] => -118.18 [10] => -149.814 [11] => -68.213 [12] => -163.353 [13] => -190.355 [14] => -128.47 [15] => -43.932 [16] => -352.598 [17] => -149.403 [18] => -220.238 [19] => -195.727 ) [Cash Flow_CPEX] => Array ( [0] => -5.9 [1] => -12.7 [2] => -48.1 [3] => -64.2 [4] => -47.4 [5] => -167.1 [6] => -29.743 [7] => -46.127 [8] => -47.543 [9] => -38.978 [10] => -37.837 [11] => -50.829 [12] => -67 [13] => -56.821 [14] => -50.87 [15] => -51.627 [16] => -39 [17] => -45.176 [18] => -51.237 [19] => -60.215 ) [Cash Flow from Investing] => Array ( [0] => -7.9 [1] => -35.6 [2] => -54.5 [3] => -70.3 [4] => -48.7 [5] => -164.1 [6] => -46.226 [7] => -55.07 [8] => -142.758 [9] => -126.998 [10] => -171.829 [11] => -206.681 [12] => -180.361 [13] => -242.047 [14] => -168.01 [15] => -97.448 [16] => -387.623 [17] => -193.222 [18] => -269.604 [19] => -266.605 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 70.1 [2] => 130.1 [3] => 4.7 [4] => 11 [5] => 12.5 [6] => 6.283 [7] => 14.155 [8] => 34.122 [9] => -39.406 [10] => -60.788 [11] => -22.776 [12] => -4.641 [13] => -30.689 [14] => -82.788 [15] => 0 [16] => -57.735 [17] => -200.002 [18] => -299.883 [19] => -300.251 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 73.1 [2] => 130.7 [3] => 5.3 [4] => 11 [5] => 12.5 [6] => 6.283 [7] => 14.155 [8] => 34.122 [9] => 22.348 [10] => 21.425 [11] => 29.5 [12] => 35.622 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 3.8 [1] => -20.8 [2] => -21.4 [3] => 76.6 [4] => 53.3 [5] => 256.2 [6] => -84.48 [7] => -13.628 [8] => -14.547 [9] => -8.847 [10] => 93.584 [11] => -12.008 [12] => -33.152 [13] => -46.208 [14] => -40.918 [15] => -158.81 [16] => -162.528 [17] => -17.305 [18] => 82.225 [19] => -49.021 ) [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] => -0.6 [1] => -2.4 [2] => -4.6 [3] => -2.4 [4] => -2 [5] => -146.9 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -2.604 [16] => -159.342 [17] => -180.254 [18] => 0 [19] => 0 ) [Cash from Financing] => Array ( [0] => 3.7 [1] => 48.8 [2] => 103.5 [3] => 78.2 [4] => 62.4 [5] => 121.9 [6] => -77.851 [7] => 0.371 [8] => 18.683 [9] => -48.375 [10] => 34.748 [11] => -28.501 [12] => -21.274 [13] => -31.12 [14] => -87.97 [15] => -197.675 [16] => -330.643 [17] => -357.214 [18] => -170.601 [19] => -335.974 ) [Other Financing] => Array ( [0] => 0.5 [1] => 1.9 [2] => -0.6 [3] => -0.7 [4] => 0.1 [5] => 0.1 [6] => 0.346 [7] => -0.156 [8] => -0.892 [9] => -0.122 [10] => 1.952 [11] => 6.283 [12] => 16.519 [13] => 45.777 [14] => 35.736 [15] => -36.261 [16] => 48.962 [17] => 40.347 [18] => 47.057 [19] => 13.298 ) [Net Change in Cash] => Array ( [0] => 2.1 [1] => -3.2 [2] => 33.9 [3] => -34 [4] => 16.4 [5] => -2.2 [6] => 32.343 [7] => 135.005 [8] => 7.284 [9] => -43.3 [10] => 29.27 [11] => 24.062 [12] => 37.964 [13] => -2.956 [14] => 128.802 [15] => 101.767 [16] => -322.786 [17] => 4.189 [18] => -25.204 [19] => 66.536 ) [NetChangeinCash_others] => Array ( [0] => 8.881784197E-16 [1] => 0 [2] => -0.1 [3] => -7.1054273576E-15 [4] => 2.6645352591E-15 [5] => -8 [6] => 3.426 [7] => -1.207 [8] => -3.31 [9] => -0.437 [10] => -16.27 [11] => 4.468 [12] => 4.282 [13] => 0 [14] => 0 [15] => 0 [16] => -5.68434188608E-14 [17] => 0 [18] => 6.902 [19] => 4.94 ) [total_freecashflow] => Array ( [0] => 0.4 [1] => -29.1 [2] => -63.1 [3] => -106.1 [4] => -44.7 [5] => -119.1 [6] => 123.251 [7] => 144.784 [8] => 87.126 [9] => 93.532 [10] => 144.784 [11] => 203.947 [12] => 168.317 [13] => 213.39 [14] => 333.912 [15] => 345.263 [16] => 356.48 [17] => 509.449 [18] => 356.862 [19] => 603.96 ) [CF_Net Income_pct] => Array ( [0] => -173.02 [1] => 0 [2] => 0 [3] => 0 [4] => 604.70 [5] => 104.82 [6] => 37.09 [7] => 45.77 [8] => 87.61 [9] => 103.77 [10] => 63.98 [11] => 54.86 [12] => 69.59 [13] => 79.63 [14] => 67.93 [15] => 83.94 [16] => 89.04 [17] => 72.96 [18] => 103.75 [19] => 70.98 ) [CF_DDA_pct] => Array ( [0] => 4 [1] => 0 [2] => 0 [3] => 0 [4] => 20 [5] => 28 [6] => 34 [7] => 36 [8] => 28 [9] => 37 [10] => 51 [11] => 60 [12] => 65 [13] => 74 [14] => 78 [15] => 81 [16] => 101 [17] => 116 [18] => 125 [19] => 128 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -93.65 [1] => 0 [2] => 0 [3] => 0 [4] => -1,755.56 [5] => -348.13 [6] => -19.44 [7] => -24.16 [8] => -35.30 [9] => -29.42 [10] => -20.72 [11] => -19.95 [12] => -28.47 [13] => -21.03 [14] => -13.22 [15] => -13.01 [16] => -9.86 [17] => -8.15 [18] => -12.56 [19] => -9.07 ) [Cash Flow from Investing_pct] => Array ( [0] => -125.40 [1] => 0 [2] => 0 [3] => 0 [4] => -1,803.70 [5] => -341.88 [6] => -30.21 [7] => -28.85 [8] => -106.01 [9] => -95.84 [10] => -94.09 [11] => -81.12 [12] => -76.65 [13] => -89.58 [14] => -43.66 [15] => -24.55 [16] => -98.01 [17] => -34.84 [18] => -66.06 [19] => -40.14 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0 [2] => 0 [3] => 0 [4] => 407.41 [5] => 26.04 [6] => 4.11 [7] => 7.41 [8] => 25.34 [9] => -29.74 [10] => -33.29 [11] => -8.94 [12] => -1.97 [13] => -11.36 [14] => -21.52 [15] => 0.00 [16] => -14.60 [17] => -36.06 [18] => -73.48 [19] => -45.21 ) [Net Issuance of Debt_pct] => Array ( [0] => 60.32 [1] => 0 [2] => 0 [3] => 0 [4] => 1,974.07 [5] => 533.75 [6] => -55.22 [7] => -7.14 [8] => -10.80 [9] => -6.68 [10] => 51.24 [11] => -4.71 [12] => -14.09 [13] => -17.10 [14] => -10.63 [15] => -40.01 [16] => -41.10 [17] => -3.12 [18] => 20.15 [19] => -7.38 ) [Dividends_pct] => Array ( [0] => -9.52 [1] => 0 [2] => 0 [3] => 0 [4] => -74.07 [5] => -306.04 [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] => -0.66 [16] => -40.29 [17] => -32.50 [18] => 0.00 [19] => 0.00 ) [Other Financing_pct] => Array ( [0] => 58.73 [1] => 0 [2] => 0 [3] => 0 [4] => 2,311.11 [5] => 253.96 [6] => -50.89 [7] => 0.19 [8] => 13.87 [9] => -36.51 [10] => 19.03 [11] => -11.19 [12] => -9.04 [13] => -11.52 [14] => -22.86 [15] => -49.81 [16] => -83.61 [17] => -64.41 [18] => -41.80 [19] => -50.59 ) [Cash from Financing_pct] => Array ( [0] => 50.79 [1] => 0 [2] => 0 [3] => 0 [4] => 2,307.41 [5] => 253.75 [6] => -51.11 [7] => 0.28 [8] => 14.54 [9] => -36.41 [10] => 17.96 [11] => -13.65 [12] => -16.06 [13] => -28.46 [14] => -32.15 [15] => -40.67 [16] => -95.99 [17] => -71.68 [18] => -53.33 [19] => -52.59 ) [Net Change in Cash_pct] => Array ( [0] => 33.33 [1] => 0 [2] => 0 [3] => 0 [4] => 607.41 [5] => -4.58 [6] => 21.14 [7] => 70.72 [8] => 5.41 [9] => -32.68 [10] => 16.03 [11] => 9.44 [12] => 16.13 [13] => -1.09 [14] => 33.47 [15] => 25.64 [16] => -81.62 [17] => 0.76 [18] => -6.18 [19] => 10.02 ) [total_freecashflow_pct] => Array ( [0] => 6.35 [1] => 0 [2] => 0 [3] => 0 [4] => -1,655.56 [5] => -248.13 [6] => 80.56 [7] => 75.84 [8] => 64.70 [9] => 70.58 [10] => 79.28 [11] => 80.05 [12] => 71.53 [13] => 78.97 [14] => 86.78 [15] => 86.99 [16] => 90.14 [17] => 91.85 [18] => 87.44 [19] => 90.93 ) [per share rev] => Array ( [0] => 0.89 [1] => 19.17 [2] => 24.18 [3] => 11.58 [4] => 23.14 [5] => 27.57 [6] => 28.35 [7] => 29.37 [8] => 31.74 [9] => 35.85 [10] => 43.98 [11] => 51.15 [12] => 56.2 [13] => 64.77 [14] => 69.94 [15] => 72.2 [16] => 80.7 [17] => 92.1 [18] => 99.53 [19] => 109.11 ) [per share eps] => Array ( [0] => -0.02 [1] => -0.01 [2] => 0.505 [3] => -0.015 [4] => 0.195 [5] => 0.605 [6] => 0.675 [7] => 1 [8] => 1.25 [9] => 1.44 [10] => 1.32 [11] => 1.58 [12] => 1.82 [13] => 2.36 [14] => 2.63 [15] => 3.44 [16] => 3.49 [17] => 3.97 [18] => 4.32 [19] => 4.93 ) [eps_nri] => Array ( [0] => -0.02 [1] => -0.01 [2] => 0.51 [3] => -0.02 [4] => 0.2 [5] => 0.61 [6] => 0.68 [7] => 0.97 [8] => 1.21 [9] => 1.45 [10] => 1.29 [11] => 1.7 [12] => 2.03 [13] => 2.59 [14] => 2.71 [15] => 3.41 [16] => 3.49 [17] => 3.97 [18] => 4.32 [19] => 4.93 ) [per share_freecashflow] => Array ( [0] => 0 [1] => -0.58 [2] => -1.11 [3] => -0.72 [4] => -0.54 [5] => -1.44 [6] => 1.47 [7] => 1.66 [8] => 0.98 [9] => 1.05 [10] => 1.63 [11] => 2.3 [12] => 1.87 [13] => 2.34 [14] => 3.66 [15] => 3.81 [16] => 3.82 [17] => 5.5 [18] => 3.97 [19] => 6.89 ) [ROE] => Array ( [0] => -27.53 [1] => -0.35 [2] => 7.18 [3] => -0.52 [4] => 3.53 [5] => 9.71 [6] => 9.8 [7] => 12.84 [8] => 13.7 [9] => 13.69 [10] => 10.56 [11] => 11.19 [12] => 11.13 [13] => 12.09 [14] => 13.51 [15] => 14.4 [16] => 13.51 [17] => 15.12 [18] => 14.85 [19] => 15.49 ) [ROA] => Array ( [0] => -5.74 [1] => -0.17 [2] => 4.56 [3] => -0.27 [4] => 1.7 [5] => 4.18 [6] => 4.61 [7] => 6.31 [8] => 7.57 [9] => 7.56 [10] => 4.8 [11] => 5.41 [12] => 5.68 [13] => 6.49 [14] => 6.65 [15] => 8.11 [16] => 7.16 [17] => 7.76 [18] => 7.28 [19] => 7.67 ) [ROC_capital] => Array ( [0] => 197.4 [1] => 278 [2] => 561.6 [3] => 696.7 [4] => 840.3 [5] => 944.5 [6] => 964.968 [7] => 1123.624 [8] => 1274.387 [9] => 1453.879 [10] => 1809.808 [11] => 1936.712 [12] => 2023.965 [13] => 2321.589 [14] => 2544.716 [15] => 2694.892 [16] => 2684.839 [17] => 2823.723 [18] => 3341.431 [19] => 3450.983 ) [ROC] => Array ( [0] => -5.52 [1] => -0.18 [2] => 5.11 [3] => -0.32 [4] => 1.94 [5] => 5.33 [6] => 5.88 [7] => 7.78 [8] => 9.26 [9] => 9.46 [10] => 6.46 [11] => 7.22 [12] => 8.09 [13] => 9.27 [14] => 9.41 [15] => 11.55 [16] => 12.13 [17] => 13.02 [18] => 11.61 [19] => 12.51 ) [ROC_JOEL_capital] => Array ( [0] => 101.4 [1] => 138.7 [2] => 304.2 [3] => 408.2 [4] => 472 [5] => 534.4 [6] => 470.317 [7] => 433.77 [8] => 522.323 [9] => 640.45 [10] => 736.201 [11] => 751.454 [12] => 806.716 [13] => 940.54 [14] => 922.007 [15] => 940.193 [16] => 1149.435 [17] => 1193.505 [18] => 1428.204 [19] => 1406.223 ) [ROC_JOEL] => Array ( [0] => -9.37 [1] => 24.66 [2] => 14.17 [3] => 15.34 [4] => 20.38 [5] => 22.3 [6] => 27.13 [7] => 34.06 [8] => 37.72 [9] => 36.27 [10] => 26.11 [11] => 34.92 [12] => 37.7 [13] => 41.25 [14] => 45.48 [15] => 49.36 [16] => 45.34 [17] => 48.78 [18] => 43.34 [19] => 48.15 ) [ROC_JOEL_new] => Array ( [0] => -7.65 [1] => 12.37 [2] => 15.14 [3] => 5.4 [4] => 9.77 [5] => 19.84 [6] => 21.76 [7] => 28.07 [8] => 31.4 [9] => 30.04 [10] => 21.53 [11] => 27.75 [12] => 30.46 [13] => 34.4 [14] => 34.65 [15] => 37.57 [16] => 41.21 [17] => 44.73 [18] => 40.97 [19] => 43.4 ) [grossmargin] => Array ( [0] => 30.11 [1] => 31.74 [2] => 30.95 [3] => 30.97 [4] => 28.28 [5] => 27.88 [6] => 28.62 [7] => 27.34 [8] => 28.14 [9] => 28.43 [10] => 27.05 [11] => 28.91 [12] => 29.16 [13] => 29.07 [14] => 29.38 [15] => 29.32 [16] => 28.84 [17] => 28.35 [18] => 28.05 [19] => 27.78 ) [pretaxmargin] => Array ( [0] => -2.45 [1] => 1.13 [2] => 3.46 [3] => 0.89 [4] => 1.91 [5] => 3.83 [6] => 3.97 [7] => 5.49 [8] => 6.74 [9] => 6.99 [10] => 4.64 [11] => 5.44 [12] => 5.84 [13] => 6.51 [14] => 6.2 [15] => 6.92 [16] => 6.67 [17] => 6.67 [18] => 6.76 [19] => 6.95 ) [operatingmargin] => Array ( [0] => -1.95 [1] => 3.57 [2] => 3.14 [3] => 3.69 [4] => 5 [5] => 5.22 [6] => 5.36 [7] => 5.78 [8] => 6.97 [9] => 7.27 [10] => 4.93 [11] => 5.8 [12] => 6.02 [13] => 6.57 [14] => 6.57 [15] => 7.1 [16] => 6.92 [17] => 6.82 [18] => 6.92 [19] => 7.08 ) [netmargin] => Array ( [0] => -2.24 [1] => -0.05 [2] => 2.09 [3] => -0.13 [4] => 0.85 [5] => 2.2 [6] => 2.38 [7] => 3.42 [8] => 4.18 [9] => 4.31 [10] => 3 [11] => 3.09 [12] => 3.24 [13] => 3.64 [14] => 3.75 [15] => 4.76 [16] => 4.33 [17] => 4.31 [18] => 4.34 [19] => 4.51 ) [pettm] => Array ( [0] => 0.000 [1] => 268.180 [2] => 34.310 [3] => 301.720 [4] => 110.770 [5] => 10.970 [6] => 25.570 [7] => 18.530 [8] => 16.960 [9] => 21.840 [10] => 26.680 [11] => 27.660 [12] => 27.360 [13] => 26.150 [14] => 13.960 [15] => 15.360 [16] => 17.580 [17] => 16.220 [18] => 18.650 [19] => 23.200 ) [penri] => Array ( [0] => 0.00 [1] => 1475.00 [2] => 33.70 [3] => 350.00 [4] => 105.54 [5] => 10.91 [6] => 25.46 [7] => 18.70 [8] => 16.92 [9] => 21.66 [10] => 26.58 [11] => 25.67 [12] => 24.34 [13] => 23.80 [14] => 13.49 [15] => 15.47 [16] => 17.59 [17] => 16.23 [18] => 18.66 [19] => 23.18 ) [pe] => Array ( [0] => 0.000 [1] => 268.180 [2] => 34.310 [3] => 301.720 [4] => 110.770 [5] => 10.970 [6] => 25.570 [7] => 18.530 [8] => 16.960 [9] => 21.840 [10] => 26.680 [11] => 27.660 [12] => 27.360 [13] => 26.150 [14] => 13.960 [15] => 15.360 [16] => 17.580 [17] => 16.220 [18] => 18.650 [19] => 23.200 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 5.050 [7] => 4.030 [8] => 3.590 [9] => 5.210 [10] => 8.620 [11] => 7.930 [12] => 8.330 [13] => 8.250 [14] => 4.090 [15] => 4.820 [16] => 9.560 [17] => 10.880 [18] => 12.640 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 17 [7] => 24.75 [8] => 33.25 [9] => 34.62 [10] => 21.33 [11] => 21.61 [12] => 24.77 [13] => 45.67 [14] => 60.49 [15] => 60.66 [16] => 35.6 [17] => 22.11 [18] => 31.2 [19] => 56.6 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 11.940 [7] => 11.290 [8] => 22.960 [9] => 31.290 [10] => 21.100 [11] => 18.970 [12] => 26.690 [13] => 26.350 [14] => 9.890 [15] => 13.840 [16] => 16.110 [17] => 11.610 [18] => 20.160 [19] => 16.490 ) [ps] => Array ( [0] => 0.000 [1] => 0.500 [2] => 0.710 [3] => 1.040 [4] => 0.940 [5] => 0.240 [6] => 0.610 [7] => 0.630 [8] => 0.710 [9] => 0.940 [10] => 0.780 [11] => 0.850 [12] => 0.880 [13] => 0.950 [14] => 0.520 [15] => 0.730 [16] => 0.760 [17] => 0.700 [18] => 0.810 [19] => 1.050 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -1.058 [6] => -1.072 [7] => -0.908 [8] => -0.432 [9] => 0.042 [10] => 0.498 [11] => 1.17 [12] => 1.334 [13] => 1.42 [14] => 1.738 [15] => 2.052 [16] => 2.378 [17] => 2.938 [18] => 3.53 [19] => 3.95 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 31.140 [7] => 25.070 [8] => 37.350 [9] => 22.190 [10] => 16.280 [11] => 12.710 [12] => 12.140 [13] => 17.700 [14] => 22.240 [15] => 17.840 [16] => 10.200 [17] => 5.570 [18] => 7.240 [19] => 11.480 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -8.380 [6] => 24.370 [7] => 14.540 [8] => 35.090 [9] => 22.380 [10] => 18.180 [11] => 16.420 [12] => 15.350 [13] => 20.730 [14] => 25.490 [15] => 21.820 [16] => 15.160 [17] => 10.920 [18] => 12.170 [19] => 16.510 ) [zscore] => Array ( [0] => 0.000 [1] => 5.850 [2] => 5.040 [3] => 12.440 [4] => 5.000 [5] => 3.180 [6] => 4.130 [7] => 4.220 [8] => 4.740 [9] => 5.130 [10] => 3.940 [11] => 4.490 [12] => 4.760 [13] => 5.150 [14] => 3.940 [15] => 4.680 [16] => 4.390 [17] => 4.530 [18] => 4.440 [19] => 5.010 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 5 [5] => 4 [6] => 4 [7] => 7 [8] => 8 [9] => 7 [10] => 5 [11] => 6 [12] => 7 [13] => 6 [14] => 6 [15] => 6 [16] => 4 [17] => 5 [18] => 7 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -1.710 [4] => -1.960 [5] => -2.150 [6] => -2.740 [7] => -2.910 [8] => -2.440 [9] => -2.210 [10] => -2.400 [11] => -2.710 [12] => -2.400 [13] => -2.380 [14] => -2.640 [15] => -2.550 [16] => -2.240 [17] => -2.650 [18] => -2.410 [19] => -2.620 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.27 [7] => 0.44 [8] => 0.67 [9] => 0.92 [10] => 1.14 [11] => 1.32 [12] => 1.53 [13] => 1.78 [14] => 1.95 [15] => 2.27 [16] => 2.65 [17] => 3.08 [18] => 3.51 [19] => 3.96 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 43.400 [7] => 35.390 [8] => 33.680 [9] => 36.560 [10] => 30.510 [11] => 32.950 [12] => 32.470 [13] => 34.490 [14] => 18.820 [15] => 23.150 [16] => 23.190 [17] => 20.910 [18] => 22.890 [19] => 28.820 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -1.920 [6] => 0.970 [7] => 4.760 [8] => 9.860 [9] => 17.260 [10] => 23.240 [11] => 33.540 [12] => 36.020 [13] => 39.870 [14] => 48.070 [15] => 57.690 [16] => 60.840 [17] => 68.460 [18] => 75.120 [19] => 92.680 ) [medpsvalue] => Array ( [0] => 0 [1] => 24.39 [2] => 20.01 [3] => 14.03 [4] => 19.78 [5] => 22.94 [6] => 23.52 [7] => 24.28 [8] => 26.37 [9] => 29.75 [10] => 37.22 [11] => 42.49 [12] => 46.84 [13] => 53.76 [14] => 58.13 [15] => 59.93 [16] => 66.96 [17] => 76.53 [18] => 82.49 [19] => 90.53 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.600 [2] => 0.590 [3] => 3.920 [4] => 1.070 [5] => 0.390 [6] => 0.700 [7] => 0.650 [8] => 0.710 [9] => 0.960 [10] => 0.850 [11] => 0.890 [12] => 0.910 [13] => 0.970 [14] => 0.520 [15] => 0.700 [16] => 0.790 [17] => 0.710 [18] => 0.840 [19] => 1.050 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 63.740 [2] => 12.100 [3] => 167.390 [4] => 29.710 [5] => 6.450 [6] => 11.190 [7] => 8.560 [8] => 8.470 [9] => 11.010 [10] => 13.280 [11] => 12.580 [12] => 10.030 [13] => 9.830 [14] => 6.550 [15] => 8.190 [16] => 9.320 [17] => 8.510 [18] => 9.830 [19] => 12.290 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 18.420 [3] => 100.810 [4] => 21.240 [5] => 7.540 [6] => 15.910 [7] => 13.630 [8] => 10.180 [9] => 13.160 [10] => 17.280 [11] => 15.270 [12] => 15.180 [13] => 14.810 [14] => 7.940 [15] => 9.830 [16] => 11.390 [17] => 10.460 [18] => 12.080 [19] => 14.890 ) [p2tangible_book] => Array ( [0] => 0 [1] => 4.55 [2] => 2.37 [3] => 8.75 [4] => 5.9 [5] => 2.47 [6] => 5.02 [7] => 4.03 [8] => 3.59 [9] => 5.2 [10] => 8.62 [11] => 7.62 [12] => 8.36 [13] => 8.21 [14] => 5.16 [15] => 4.91 [16] => 9.71 [17] => 11.03 [18] => 12.85 [19] => 13.35 ) [pb] => Array ( [0] => 0 [1] => 3.78 [2] => 1.91 [3] => 6.06 [4] => 4.02 [5] => 1.07 [6] => 2.48 [7] => 2.32 [8] => 2.3 [9] => 2.94 [10] => 2.72 [11] => 3.05 [12] => 2.99 [13] => 3.09 [14] => 1.85 [15] => 2.21 [16] => 2.34 [17] => 2.38 [18] => 2.7 [19] => 3.51 ) [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] => 486.6 [1] => 958.7 [2] => 1374.3 [3] => 1698.5 [4] => 1922.851 [5] => 2284.5 [6] => 2381.721 [7] => 2558.243 [8] => 2825.001 [9] => 3194.031 [10] => 3898.485 [11] => 4526.022 [12] => 5048.191 [13] => 5904.416 [14] => 6380.413 [15] => 6538.336 [16] => 7526.79 [17] => 8530.242 [18] => 8939.967 [19] => 9560.647 ) [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] => 3.8 [1] => 9.1 [2] => 12.6 [3] => 15.7 [4] => 19.984 [5] => 28.273 [6] => 33.762 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 3.8 [1] => 7.3 [2] => 5.5 [3] => 7.6 [4] => 12.05 [5] => 23.593 [6] => 20.409 [7] => 17.324 [8] => 17.96 [9] => 17.004 [10] => 17.596 [11] => 25.301 [12] => 27.627 [13] => 24.836 [14] => 34.605 [15] => 23.37 [16] => 33.641 [17] => 30.377 [18] => 30.902 [19] => 27.538 ) [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] => 0 [6] => 0 [7] => 0 [8] => 31.209 [9] => 3.012 [10] => 0 [11] => 124.01 [12] => 47.999 [13] => 0.997 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 4.5 [1] => 7.6 [2] => 45.8 [3] => 11.8 [4] => 28.2 [5] => 26 [6] => 58.362 [7] => 193.367 [8] => 200.651 [9] => 157.351 [10] => 186.621 [11] => 210.683 [12] => 248.647 [13] => 247.59 [14] => 369.57 [15] => 471.154 [16] => 150.348 [17] => 147.284 [18] => 122.08 [19] => 188.616 ) [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] => 103.1 [1] => 144 [2] => 250.2 [3] => 313.4 [4] => 379.7 [5] => 408.3 [6] => 414.357 [7] => 422.377 [8] => 536.258 [9] => 604.29 [10] => 759.78 [11] => 849.001 [12] => 852.717 [13] => 1000.802 [14] => 1110.733 [15] => 1189.018 [16] => 1428.504 [17] => 1535.804 [18] => 1860.037 [19] => 2052.778 ) [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] => 45.2 [1] => 65.1 [2] => 120.7 [3] => 138 [4] => 169.9 [5] => 199 [6] => 216.535 [7] => 417.814 [8] => 415.878 [9] => 509.876 [10] => 684.024 [11] => 689.008 [12] => 766.524 [13] => 907.343 [14] => 1022.324 [15] => 1051.762 [16] => 1122.092 [17] => 933.875 [18] => 1127.813 [19] => 1186.285 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 9.6 [1] => 12.7 [2] => 15.6 [3] => 41.7 [4] => 29 [5] => 45.4 [6] => 10.469 [7] => 19.248 [8] => 7.452 [9] => 9.312 [10] => 9.875 [11] => 35.106 [12] => 43.564 [13] => 33.296 [14] => 161.341 [15] => 24.492 [16] => 45.995 [17] => 77.833 [18] => 45.158 [19] => 34.949 ) [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 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 44.1 [1] => 45.8 [2] => 59.8 [3] => 93 [4] => 119.7 [5] => 123.6 [6] => 158.78 [7] => 25.74 [8] => 30.944 [9] => 48.964 [10] => 108.036 [11] => 120.332 [12] => 144.289 [13] => 170.089 [14] => 386.805 [15] => 354.879 [16] => 572.45 [17] => 932.69 [18] => 1059.32 [19] => 1167.972 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -3.8 [1] => -7.3 [2] => -5.5 [3] => -7.6 [4] => -5.086 [5] => -15.816 [6] => -14.13 [7] => -7.246 [8] => -7.514 [9] => -10.594 [10] => -11.486 [11] => -17.999 [12] => -11.249 [13] => -8.305 [14] => -18.25 [15] => -13.391 [16] => -19.543 [17] => -14.784 [18] => -17.508 [19] => -14.685 ) [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] => -156 [1] => -270.1 [2] => -382.2 [3] => -463.5 [4] => -447.619 [5] => -517.637 [6] => -554.05 [7] => -587.216 [8] => -626.173 [9] => -712.71 [10] => -913.593 [11] => -1106.353 [12] => -1232.752 [13] => -1402.571 [14] => -1509.896 [15] => -1531.208 [16] => -1738.674 [17] => -1951.802 [18] => -1998.682 [19] => -2106.995 ) [BS_MoneyMarket] => Array ( [0] => -4.5 [1] => -7.6 [2] => -45.8 [3] => -11.8 [4] => -28.2 [5] => -26 [6] => -58.362 [7] => -193.367 [8] => -200.651 [9] => -157.351 [10] => -186.621 [11] => -210.683 [12] => -248.647 [13] => -247.59 [14] => -369.57 [15] => -471.154 [16] => -150.348 [17] => -147.284 [18] => -122.08 [19] => -188.616 ) [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] => 107.6 [1] => 151.6 [2] => 296 [3] => 325.2 [4] => 407.9 [5] => 434.3 [6] => 472.719 [7] => 615.744 [8] => 736.909 [9] => 761.641 [10] => 946.401 [11] => 1059.684 [12] => 1101.364 [13] => 1248.392 [14] => 1480.303 [15] => 1660.172 [16] => 1578.852 [17] => 1683.088 [18] => 1982.117 [19] => 2241.394 ) [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] => 44.1 [1] => 45.8 [2] => 59.8 [3] => 93 [4] => 119.7 [5] => 123.6 [6] => 158.78 [7] => 25.74 [8] => 30.944 [9] => 48.964 [10] => 108.036 [11] => 120.332 [12] => 144.289 [13] => 170.089 [14] => 386.805 [15] => 354.879 [16] => 572.45 [17] => 932.69 [18] => 1059.32 [19] => 1167.972 ) [cash2debt] => Array ( [0] => 0.074 [1] => 0.176 [2] => 0.937 [3] => 0.079 [4] => 0.135 [5] => 0.072 [6] => 0.211 [7] => 0.74 [8] => 0.927 [9] => 0.625 [10] => 0.348 [11] => 0.638 [12] => 0.594 [13] => 0.544 [14] => 0.884 [15] => 1.759 [16] => 0.341 [17] => 0.334 [18] => 0.229 [19] => 0.389 ) [interest_coverage] => Array ( [0] => 0 [1] => 4.68 [2] => 7.84 [3] => 8.24 [4] => 7.98 [5] => 5.05 [6] => 6.25 [7] => 8.53 [8] => 10.97 [9] => 13.66 [10] => 10.92 [11] => 10.37 [12] => 11.01 [13] => 15.62 [14] => 12.12 [15] => 19.86 [16] => 15.49 [17] => 19.16 [18] => 20.03 [19] => 24.59 ) [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] => -0.6 [1] => -0.5 [2] => -0.2 [3] => 0.4 [4] => -0.145 [5] => -1.69 [6] => -1.757 [7] => -1.462 [8] => -2.591 [9] => -2.807 [10] => -1.486 [11] => -5.963 [12] => -8.09 [13] => -17.442 [14] => -21.917 [15] => -22.004 [16] => -26.342 [17] => -36.995 [18] => -35.312 [19] => -39.908 ) [TaxProvision] => Array ( [0] => 1.6 [1] => -10.8 [2] => -18.6 [3] => -17.7 [4] => -20.325 [5] => -35.589 [6] => -36.15 [7] => -51.93 [8] => -70.51 [9] => -83.373 [10] => -67.016 [11] => -90.189 [12] => -104.932 [13] => -130.603 [14] => -131.21 [15] => -127.521 [16] => -160.069 [17] => -180.212 [18] => -187.858 [19] => -190.891 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 23.24 [15] => 3.02 [16] => 12.285 [17] => 0 [18] => 15.192 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => -10.9 [1] => -0.5 [2] => 28.7 [3] => -2.2 [4] => 16.327 [5] => 50.312 [6] => 56.749 [7] => 87.373 [8] => 117.987 [9] => 138.074 [10] => 114.274 [11] => 150.715 [12] => 182.744 [13] => 253.588 [14] => 269.276 [15] => 330.442 [16] => 352.131 [17] => 404.656 [18] => 423.388 [19] => 471.462 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -0.564 [10] => 2.565 [11] => -10.956 [12] => -18.985 [13] => -20.973 [14] => -7.902 [15] => 2.715 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [eps_diluated] => Array ( [0] => -0.02 [1] => -0.01 [2] => 0.505 [3] => -0.015 [4] => 0.195 [5] => 0.605 [6] => 0.675 [7] => 1 [8] => 1.25 [9] => 1.44 [10] => 1.32 [11] => 1.58 [12] => 1.82 [13] => 2.36 [14] => 2.63 [15] => 3.44 [16] => 3.49 [17] => 3.97 [18] => 4.32 [19] => 4.93 ) [eps_basic] => Array ( [0] => -0.02 [1] => -0.01 [2] => 0.53 [3] => -0.015 [4] => 0.21 [5] => 0.62 [6] => 0.69 [7] => 1.03 [8] => 1.28 [9] => 1.47 [10] => 1.34 [11] => 1.61 [12] => 1.86 [13] => 2.43 [14] => 2.69 [15] => 3.5 [16] => 3.62 [17] => 4.08 [18] => 4.44 [19] => 5.02 ) [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] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherInventories] => Array ( [0] => 76.9 [1] => 96.5 [2] => 180.8 [3] => 228 [4] => 270 [5] => 285.6 [6] => 276.473 [7] => 291.231 [8] => 323.08 [9] => 385.846 [10] => 486.494 [11] => 505.542 [12] => 584.103 [13] => 666.786 [14] => 731.654 [15] => 775.199 [16] => 870.206 [17] => 947.849 [18] => 1203.507 [19] => 1250.403 ) [CashAndCashEquivalents] => Array ( [0] => 4.5 [1] => 7.6 [2] => 45.8 [3] => 11.8 [4] => 28.2 [5] => 26 [6] => 58.362 [7] => 193.367 [8] => 200.651 [9] => 157.351 [10] => 186.621 [11] => 210.683 [12] => 248.647 [13] => 247.59 [14] => 369.57 [15] => 471.154 [16] => 150.348 [17] => 147.284 [18] => 122.08 [19] => 188.616 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 31.209 [9] => 3.012 [10] => 0 [11] => 124.01 [12] => 47.999 [13] => 0.997 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 3.54 [8] => 7.061 [9] => 7.754 [10] => 7.935 [11] => 8.902 [12] => 10.393 [13] => 11.908 [14] => 12.38 [15] => 12.644 [16] => 13.151 [17] => 13.238 [18] => 13.531 [19] => 19.981 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 52.257 [8] => 62.724 [9] => 64.41 [10] => 71.145 [11] => 85.06 [12] => 108.042 [13] => 79.709 [14] => 80.026 [15] => 97.983 [16] => 98.501 [17] => 104.126 [18] => 112.979 [19] => 112.514 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 153.006 [8] => 174.266 [9] => 214.517 [10] => 232.249 [11] => 236.762 [12] => 293.868 [13] => 325.314 [14] => 349.276 [15] => 385.615 [16] => 342.428 [17] => 387.762 [18] => 429.963 [19] => 469.766 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 208.803 [8] => 244.051 [9] => 286.681 [10] => 311.329 [11] => 330.724 [12] => 412.303 [13] => 470.974 [14] => 498.278 [15] => 556.634 [16] => 512.308 [17] => 569.888 [18] => 627.198 [19] => 676.235 ) [AccumulatedDepreciation] => Array ( [0] => -27.9 [1] => -33.9 [2] => -48.8 [3] => -63.3 [4] => -53.8 [5] => -60.7 [6] => -73.134 [7] => -90.823 [8] => -101.519 [9] => -132.476 [10] => -135.226 [11] => -139.978 [12] => -187.265 [13] => -223.303 [14] => -250.443 [15] => -297.058 [16] => -259.735 [17] => -307.8 [18] => -353.74 [19] => -400.347 ) [AccountsPayable] => Array ( [0] => 45.2 [1] => 65.1 [2] => 120.7 [3] => 138 [4] => 169.9 [5] => 199 [6] => 216.535 [7] => 263.19 [8] => 243.166 [9] => 278.163 [10] => 367.213 [11] => 371.392 [12] => 414.062 [13] => 474.009 [14] => 554.773 [15] => 521.079 [16] => 590.029 [17] => 621.468 [18] => 787.658 [19] => 824.495 ) [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] => 86.034 [16] => 91.581 [17] => 121.234 [18] => 132.774 [19] => 145.161 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 154.624 [8] => 172.712 [9] => 231.713 [10] => 316.811 [11] => 317.616 [12] => 352.462 [13] => 433.334 [14] => 467.551 [15] => 444.649 [16] => 440.482 [17] => 191.173 [18] => 207.381 [19] => 216.629 ) [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] => 51.5 [1] => 30.4 [2] => 33.3 [3] => 107 [4] => 180.4 [5] => 318.2 [6] => 266.224 [7] => 242.169 [8] => 242.561 [9] => 247.1 [10] => 525.682 [11] => 489.52 [12] => 455.806 [13] => 423.274 [14] => 256.648 [15] => 243.373 [16] => 395.309 [17] => 363.524 [18] => 488.121 [19] => 450.233 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 32.938 [10] => 66.599 [11] => 54.432 [12] => 62.334 [13] => 80.26 [14] => 95.399 [15] => 100.976 [16] => 190.225 [17] => 188.739 [18] => 196.814 [19] => 198.674 ) [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] => -10.9 [1] => -0.5 [2] => 28.7 [3] => -2.2 [4] => 16.327 [5] => 50.312 [6] => 56.749 [7] => 87.373 [8] => 117.987 [9] => 137.51 [10] => 116.839 [11] => 139.759 [12] => 163.759 [13] => 215.173 [14] => 261.374 [15] => 333.157 [16] => 352.131 [17] => 404.656 [18] => 423.388 [19] => 471.462 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInReceivables] => Array ( [0] => -12.8 [1] => -38.7 [2] => -52.7 [3] => -50.7 [4] => -48.9 [5] => -22.3 [6] => 5.186 [7] => 3.194 [8] => -6.714 [9] => -67.355 [10] => -35.075 [11] => -14.002 [12] => -9.705 [13] => -21.964 [14] => -26.834 [15] => 20.445 [16] => -76.129 [17] => 36.204 [18] => -73.925 [19] => -45.11 ) [ChangeInInventory] => Array ( [0] => -5.4 [1] => -16.6 [2] => -18.6 [3] => -19.9 [4] => -34.5 [5] => 12.1 [6] => 4.63 [7] => -17.85 [8] => -23.075 [9] => -25.331 [10] => -28.614 [11] => 6.484 [12] => -41.958 [13] => -15.946 [14] => -68.36 [15] => -19.242 [16] => -21.307 [17] => -44.155 [18] => -193.585 [19] => -48.087 ) [ChangeInPrepaidAssets] => 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 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 18.8 [1] => 15.5 [2] => 18.8 [3] => 13.1 [4] => 43.1 [5] => -33.4 [6] => 44.936 [7] => 55.124 [8] => 24.039 [9] => 46.608 [10] => 67.873 [11] => 1.441 [12] => -11.883 [13] => 13.572 [14] => 89.58 [15] => -29.834 [16] => 26.917 [17] => 17.276 [18] => 115.863 [19] => 67.063 ) [ChangeInWorkingCapital] => Array ( [0] => -3 [1] => -45.2 [2] => -60.3 [3] => -62.7 [4] => -52.4 [5] => -36.8 [6] => 50.124 [7] => 49.276 [8] => -24.195 [9] => -62.479 [10] => -18.113 [11] => 13.705 [12] => -45.122 [13] => -82.532 [14] => 5.647 [15] => -28.256 [16] => -97.159 [17] => -1.168 [18] => -214.037 [19] => -10.387 ) [CF_DeferredTax] => Array ( [0] => -3.6 [1] => -0.9 [2] => 2.9 [3] => -3.9 [4] => 0.2 [5] => 0 [6] => -1.335 [7] => 0.292 [8] => 0.226 [9] => 5.974 [10] => 6.61 [11] => -3.869 [12] => 1.297 [13] => 0 [14] => 0 [15] => 0 [16] => -6.051 [17] => -19.319 [18] => 10.072 [19] => -11.514 ) [PurchaseOfPPE] => Array ( [0] => -5.9 [1] => -12.7 [2] => -48.1 [3] => -64.2 [4] => -47.4 [5] => -167.1 [6] => -29.743 [7] => -46.127 [8] => -47.543 [9] => -38.978 [10] => -37.837 [11] => -50.829 [12] => -67 [13] => -56.821 [14] => -50.87 [15] => -51.627 [16] => -39 [17] => -45.176 [18] => -51.237 [19] => -60.215 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8.1 [5] => 8.6 [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 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -206.182 [14] => -128.47 [15] => -56.648 [16] => -352.598 [17] => -149.403 [18] => -220.238 [19] => -195.727 ) [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] => 15.827 [14] => 0 [15] => 12.716 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -55.211 [9] => -39.667 [10] => 0 [11] => -161.445 [12] => -222.036 [13] => -115.066 [14] => -35.925 [15] => 0 [16] => -26.984 [17] => 0 [18] => 0 [19] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 79.649 [10] => 14.472 [11] => 37.434 [12] => 298.047 [13] => 163.065 [14] => 5.722 [15] => 9.955 [16] => 32.984 [17] => 2.6 [18] => 9.225 [19] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -2 [1] => -22.9 [2] => -6.4 [3] => -6.1 [4] => -9.4 [5] => -5.6 [6] => -16.483 [7] => -8.943 [8] => -40.004 [9] => -128.002 [10] => -148.464 [11] => -31.841 [12] => -189.372 [13] => -42.87 [14] => 41.533 [15] => -11.844 [16] => -2.025 [17] => -1.243 [18] => -7.354 [19] => -10.663 ) [sloanratio] => Array ( [0] => -0.05 [1] => 0.17 [2] => 0.16 [3] => 0.14 [4] => 0.06 [5] => 0.14 [6] => -0.04 [7] => -0.03 [8] => 0.08 [9] => 0.07 [10] => 0.04 [11] => 0.04 [12] => 0.04 [13] => 0.06 [14] => 0.01 [15] => 0 [16] => 0.07 [17] => 0 [18] => 0.05 [19] => 0.01 ) [current_ratio] => Array ( [0] => 1.93 [1] => 1.88 [2] => 2.53 [3] => 2.19 [4] => 2.34 [5] => 2.22 [6] => 2.16 [7] => 2.12 [8] => 2.43 [9] => 2.23 [10] => 2.06 [11] => 2.19 [12] => 2.03 [13] => 1.97 [14] => 1.75 [15] => 2.05 [16] => 1.86 [17] => 1.79 [18] => 1.84 [19] => 1.83 ) [quick_ratio] => Array ( [0] => 0.99 [1] => 1.06 [2] => 1.56 [3] => 1.33 [4] => 1.44 [5] => 1.41 [6] => 1.4 [7] => 1.45 [8] => 1.66 [9] => 1.48 [10] => 1.36 [11] => 1.49 [12] => 1.31 [13] => 1.26 [14] => 1.13 [15] => 1.33 [16] => 1.11 [17] => 1.04 [18] => 1.02 [19] => 1.02 ) [ev_per_share] => Array ( [0] => 0 [1] => 15.84 [2] => 17.378 [3] => 18.45 [4] => 24.625 [5] => 10.827 [6] => 20.033 [7] => 19.395 [8] => 22.78 [9] => 35.02 [10] => 39 [11] => 45.96 [12] => 52.18 [13] => 64.12 [14] => 37.23 [15] => 50.36 [16] => 64.57 [17] => 67.72 [18] => 85.13 [19] => 117.76 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0.6 [2] => 0.86 [3] => 1.25 [4] => 1.13 [5] => 0.29 [6] => 0.74 [7] => 0.76 [8] => 0.85 [9] => 1.14 [10] => 0.94 [11] => 1.03 [12] => 1.06 [13] => 1.14 [14] => 0.63 [15] => 0.88 [16] => 0.92 [17] => 0.84 [18] => 0.97 [19] => 1.26 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 93.28 [2] => -21.33 [3] => -230.18 [4] => 43.34 [5] => 0.27 [6] => -0.27 [7] => -2.72 [8] => -3.09 [9] => 0.81 [10] => 0.87 [11] => -0.74 [12] => -1.61 [13] => -1.2 [14] => 0.31 [15] => -1.43 [16] => -1.45 [17] => 2.19 [18] => 2.31 [19] => 2.54 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 2053.93 [2] => 26.13 [3] => -52.11 [4] => 99.83 [5] => 19.14 [6] => 2.83 [7] => 3.6 [8] => 8.07 [9] => 12.95 [10] => 22.68 [11] => 16.3 [12] => 9.87 [13] => 15.25 [14] => 7.98 [15] => 3.23 [16] => 11.77 [17] => 14.13 [18] => 8.07 [19] => 9.63 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 5.43 [3] => 0.99 [4] => 4.71 [5] => 13.26 [6] => 6.29 [7] => 7.34 [8] => 9.82 [9] => 7.6 [10] => 5.79 [11] => 6.55 [12] => 6.59 [13] => 6.75 [14] => 12.59 [15] => 10.17 [16] => 8.78 [17] => 9.56 [18] => 8.28 [19] => 6.72 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 12.28 [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 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 1.68 [3] => 0 [4] => 5.47 [5] => 1.1 [6] => 2.37 [7] => 1.8 [8] => 1.64 [9] => 2.22 [10] => 3.18 [11] => 2.92 [12] => 2.99 [13] => 2.81 [14] => 1.67 [15] => 1.77 [16] => 2.63 [17] => 2.65 [18] => 3.09 [19] => 3.51 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -102.97 [4] => 0 [5] => 210.26 [6] => 11.57 [7] => 48.15 [8] => 25 [9] => 15.2 [10] => -8.33 [11] => 19.7 [12] => 15.19 [13] => 29.67 [14] => 11.44 [15] => 30.8 [16] => 1.45 [17] => 13.75 [18] => 8.82 [19] => 14.12 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.817597944766 [7] => 0.745911447946 [8] => 0.453012048193 [9] => 0.976115367283 [10] => 1.63267813268 [11] => 2.01966955153 [12] => 2.00494233937 [13] => 1.34463276836 [14] => 0.606564748201 [15] => 0.867152466368 [16] => 1.72450980392 [17] => 2.91382405745 [18] => 2.5773480663 [19] => 2.01916376307 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 17.85 [7] => 3.89 [8] => 2.28 [9] => 1.96 [10] => 1.5 [11] => 1.3 [12] => 1.38 [13] => 1.54 [14] => 0.76 [15] => 0.91 [16] => 1.01 [17] => 0.94 [18] => 1.07 [19] => 1.23 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.02 [7] => 0.75 [8] => 0.68 [9] => 0.98 [10] => 1.63 [11] => 2.02 [12] => 2 [13] => 1.34 [14] => 0.61 [15] => 0.87 [16] => 1.72 [17] => 2.91 [18] => 2.58 [19] => 2.02 ) )
Henry Schein Inc (NAS:HSIC)
Days Inventory
65.46 (As of Mar. 2014)

Henry Schein Inc's inventory for the three months ended in Mar. 2014 was $1,247 Mil. Henry Schein Inc's cost of goods sold for the three months ended in Mar. 2014 was $1,733 Mil. Hence, Henry Schein Inc's days inventory for the three months ended in Mar. 2014 was 65.46.

Henry Schein Inc's days inventory increased from Mar. 2013 (62.79) to Mar. 2014 (65.46). It might indicate that Henry Schein Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Henry Schein Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 46.69.

Inventory turnover measures how fast the company turns over its inventory within a year. Henry Schein Inc's inventory turnover for the three months ended in Mar. 2014 was 1.39.

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. Henry Schein Inc'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.

Henry Schein 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
=1250.403/6904.633*365
=66.10

Henry Schein 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
=1246.873/1733.446*91
=65.46

* 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).

Henry Schein 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
=1246.873/2430.159*91
=46.69

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

Henry Schein 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.

Henry Schein Inc's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=1246.873 / 2430.159
=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.

Henry Schein Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 62.4457.3559.6258.1259.2661.2259.3056.6068.2966.10

Henry Schein Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 51.1159.6656.3860.0862.7662.7958.0859.7962.2965.46
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