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] => 13.28 [1] => 20.03 [2] => 27.00 [3] => 35.44 [4] => 43.97 [5] => 34.16 [6] => 31.53 [7] => 25.23 [8] => 28.64 [9] => 25.38 [10] => 25.58 [11] => 22.34 [12] => 24.50 [13] => 32.05 [14] => 27.71 [15] => 29.56 [16] => 32.89 [17] => 35.62 [18] => 40.56 [19] => 41.31 ) [price_low] => Array ( [0] => 0.00 [1] => 12.28 [2] => 18.19 [3] => 25.94 [4] => 28.09 [5] => 23.78 [6] => 21.69 [7] => 21.43 [8] => 21.74 [9] => 18.54 [10] => 19.33 [11] => 20.16 [12] => 20.05 [13] => 22.95 [14] => 20.51 [15] => 18.93 [16] => 25.02 [17] => 30.80 [18] => 33.50 [19] => 36.84 ) [BS_share] => Array ( [0] => 5160.000 [1] => 5098.000 [2] => 5046.000 [3] => 5030.000 [4] => 4992.000 [5] => 4974.000 [6] => 4959.58 [7] => 4973.55 [8] => 4958.23 [9] => 4903.02 [10] => 4838.87 [11] => 4758.34 [12] => 4687.59 [13] => 4621.95 [14] => 4627.11 [15] => 4606.00 [16] => 4584.00 [17] => 4526.00 [18] => 4469.00 [19] => 4415.92 ) [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] => 5160.000 [1] => 5098.000 [2] => 5046.000 [3] => 5030.000 [4] => 4992.000 [5] => 4974.000 [6] => 4974.000 [7] => 4974.000 [8] => 4966.000 [9] => 4924.000 [10] => 4858.000 [11] => 4786.000 [12] => 4700.000 [13] => 4662.000 [14] => 4672.000 [15] => 4658.000 [16] => 4667.000 [17] => 4646.000 [18] => 4584.000 [19] => 4509.000 ) [Revenue] => Array ( [0] => 16172 [1] => 18127 [2] => 18673 [3] => 18868 [4] => 18813 [5] => 19284 [6] => 19889 [7] => 17545 [8] => 19564 [9] => 21044 [10] => 21742 [11] => 23104 [12] => 24088 [13] => 28857 [14] => 31944 [15] => 30990 [16] => 35119 [17] => 46542 [18] => 48017 [19] => 46854 ) [COGS] => Array ( [0] => 5756 [1] => 6378 [2] => 6105 [3] => 5389 [4] => 4990 [5] => 6009 [6] => 6204 [7] => 6044 [8] => 7105 [9] => 7762 [10] => 7674 [11] => 8195 [12] => 8164 [13] => 10406 [14] => 11374 [15] => 11088 [16] => 12693 [17] => 18215 [18] => 19053 [19] => 18421 ) [Gross Profit] => Array ( [0] => 10416 [1] => 11749 [2] => 12568 [3] => 13479 [4] => 13823 [5] => 13275 [6] => 13685 [7] => 11501 [8] => 12459 [9] => 13282 [10] => 14068 [11] => 14909 [12] => 15924 [13] => 18451 [14] => 20570 [15] => 19902 [16] => 22426 [17] => 28327 [18] => 28964 [19] => 28433 ) [SGA] => Array ( [0] => 6297 [1] => 7161 [2] => 8020 [3] => 7852 [4] => 8211 [5] => 9293 [6] => 9994 [7] => 6149 [8] => 7001 [9] => 8061 [10] => 8370 [11] => 8824 [12] => 9616 [13] => 10945 [14] => 11774 [15] => 11358 [16] => 13194 [17] => 17422 [18] => 17738 [19] => 17310 ) [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] => 411 [1] => 562 [2] => 633 [3] => 626 [4] => 645 [5] => 792 [6] => 773 [7] => 803 [8] => 806 [9] => 850 [10] => 893 [11] => 932 [12] => 938 [13] => 1163 [14] => 1228 [15] => 1236 [16] => 1443 [17] => 1954 [18] => 1982 [19] => 1977 ) [Operating Income] => Array ( [0] => 3708 [1] => 4026 [2] => 3915 [3] => 5001 [4] => 4967 [5] => 3982 [6] => 3691 [7] => 5352 [8] => 5458 [9] => 5221 [10] => 5698 [11] => 6085 [12] => 6308 [13] => 7252 [14] => 8446 [15] => 8231 [16] => 8413 [17] => 10173 [18] => 10779 [19] => 10228 ) [other_operating_charges] => Array ( [0] => -411 [1] => -562 [2] => -633 [3] => -626 [4] => -645 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -254 [14] => -350 [15] => -313 [16] => -819 [17] => -732 [18] => -447 [19] => -895 ) [Month End Stock Price] => Array ( [0] => 12.875 [1] => 18.563 [2] => 26.313 [3] => 33.344 [4] => 33.5 [5] => 29.125 [6] => 30.469 [7] => 23.85 [8] => 22.05 [9] => 25.375 [10] => 20.82 [11] => 20.155 [12] => 24.125 [13] => 30.685 [14] => 22.635 [15] => 28.5 [16] => 32.885 [17] => 34.985 [18] => 36.25 [19] => 41.31 ) [mktcap] => Array ( [0] => 66435 [1] => 94634.174 [2] => 132775.398 [3] => 167720.32 [4] => 167232 [5] => 144867.75 [6] => 151113.44302 [7] => 118619.1675 [8] => 109328.9715 [9] => 124414.1325 [10] => 100745.2734 [11] => 95904.3427 [12] => 113088.10875 [13] => 141824.53575 [14] => 104734.63485 [15] => 131271 [16] => 150744.84 [17] => 158342.11 [18] => 162001.25 [19] => 182421.6552 ) [Cash and Equiv] => Array ( [0] => 1386 [1] => 1167 [2] => 1433 [3] => 1737 [4] => 1807 [5] => 1812 [6] => 1892 [7] => 1934 [8] => 2345 [9] => 3482 [10] => 6768 [11] => 4767 [12] => 2590 [13] => 4308 [14] => 4979 [15] => 9213 [16] => 11337 [17] => 14035 [18] => 16551 [19] => 20268 ) [ev_addition] => Array ( [0] => 2123 [1] => 2897 [2] => 3080 [3] => 2138 [4] => 3342 [5] => 4415 [6] => 3759 [7] => 3184 [8] => 3011 [9] => 1941 [10] => 410 [11] => 933 [12] => 1992 [13] => 5021 [14] => 4723 [15] => 3193 [16] => 12394 [17] => 14819 [18] => 16437 [19] => 17078 ) [ev_addition_per_share] => Array ( [0] => 0.411 [1] => 0.568 [2] => 0.61 [3] => 0.425 [4] => 0.669 [5] => 0.888 [6] => 0.758 [7] => 0.64 [8] => 0.607 [9] => 0.396 [10] => 0.085 [11] => 0.196 [12] => 0.425 [13] => 1.086 [14] => 1.021 [15] => 0.693 [16] => 2.704 [17] => 3.274 [18] => 3.678 [19] => 3.867 ) [ev_per_share] => Array ( [0] => 13.285 [1] => 19.133 [2] => 26.923 [3] => 33.774 [4] => 34.17 [5] => 30.015 [6] => 31.229 [7] => 24.49 [8] => 22.66 [9] => 25.775 [10] => 20.9 [11] => 20.355 [12] => 24.545 [13] => 31.775 [14] => 23.655 [15] => 29.19 [16] => 35.585 [17] => 38.255 [18] => 39.93 [19] => 45.18 ) [ev] => Array ( [0] => 68558 [1] => 97531.174 [2] => 135855.398 [3] => 169858.32 [4] => 170574 [5] => 149282.75 [6] => 154872.44302 [7] => 121803.1675 [8] => 112339.9715 [9] => 126355.1325 [10] => 101155.2734 [11] => 96837.3427 [12] => 115080.10875 [13] => 146845.53575 [14] => 109457.63485 [15] => 134464 [16] => 163138.84 [17] => 173161.11 [18] => 178438.25 [19] => 199499.6552 ) [Non Operating Income] => Array ( [0] => 219 [1] => 574 [2] => 967 [3] => 1312 [4] => 289 [5] => -86 [6] => -190 [7] => 282 [8] => 31 [9] => 276 [10] => 563 [11] => 610 [12] => 297 [13] => 841 [14] => -835 [15] => 821 [16] => 6210 [17] => 1219 [18] => 956 [19] => 1178 ) [tax] => Array ( [0] => 1174 [1] => 1342 [2] => 1104 [3] => 1926 [4] => 1665 [5] => 1388 [6] => 1222 [7] => 1691 [8] => 1523 [9] => 1148 [10] => 1375 [11] => 1818 [12] => 1498 [13] => 1892 [14] => 1632 [15] => 2040 [16] => 2370 [17] => 2812 [18] => 2723 [19] => 2851 ) [Pretax Income] => Array ( [0] => 3728 [1] => 4328 [2] => 4596 [3] => 6055 [4] => 5198 [5] => 3819 [6] => 3399 [7] => 5670 [8] => 5499 [9] => 5495 [10] => 6222 [11] => 6690 [12] => 6578 [13] => 7873 [14] => 7506 [15] => 8946 [16] => 14207 [17] => 11458 [18] => 11809 [19] => 11477 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 219 [5] => 260 [6] => 345 [7] => 325 [8] => 209 [9] => 176 [10] => 157 [11] => 235 [12] => 193 [13] => 236 [14] => 333 [15] => 249 [16] => 317 [17] => 483 [18] => 471 [19] => 534 ) [InterestExpense] => Array ( [0] => -199 [1] => -272 [2] => -286 [3] => -258 [4] => -277 [5] => -337 [6] => -447 [7] => -289 [8] => -199 [9] => -178 [10] => -196 [11] => -240 [12] => -220 [13] => -456 [14] => -438 [15] => -355 [16] => -733 [17] => -417 [18] => -397 [19] => -463 ) [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] => 411 [1] => 562 [2] => 633 [3] => 626 [4] => 645 [5] => 792 [6] => 773 [7] => 803 [8] => 806 [9] => 850 [10] => 893 [11] => 932 [12] => 938 [13] => 1163 [14] => 1228 [15] => 1236 [16] => 1443 [17] => 1954 [18] => 1982 [19] => 1977 ) [ReconciledDepreciation] => Array ( [0] => 411 [1] => 562 [2] => 633 [3] => 626 [4] => 645 [5] => 792 [6] => 773 [7] => 803 [8] => 806 [9] => 850 [10] => 893 [11] => 932 [12] => 938 [13] => 1163 [14] => 1228 [15] => 1236 [16] => 1443 [17] => 1954 [18] => 1982 [19] => 1977 ) [EBIT] => Array ( [0] => 3927 [1] => 4600 [2] => 4882 [3] => 6313 [4] => 5475 [5] => 4156 [6] => 3846 [7] => 5959 [8] => 5698 [9] => 5673 [10] => 6418 [11] => 6930 [12] => 6798 [13] => 8329 [14] => 7944 [15] => 9301 [16] => 14940 [17] => 11875 [18] => 12206 [19] => 11940 ) [EBITDA_morn] => Array ( [0] => 4338 [1] => 5162 [2] => 5515 [3] => 6939 [4] => 6120 [5] => 4948 [6] => 4619 [7] => 6762 [8] => 6504 [9] => 6523 [10] => 7311 [11] => 7862 [12] => 7736 [13] => 9492 [14] => 9172 [15] => 10537 [16] => 16383 [17] => 13829 [18] => 14188 [19] => 13917 ) [EBITDA] => Array ( [0] => 4338 [1] => 5162 [2] => 5515 [3] => 6939 [4] => 6120 [5] => 4948 [6] => 4619 [7] => 6762 [8] => 6504 [9] => 6523 [10] => 7311 [11] => 7862 [12] => 7736 [13] => 9492 [14] => 9172 [15] => 10537 [16] => 16383 [17] => 13829 [18] => 14188 [19] => 13917 ) [EBITDA_1] => Array ( [0] => 4338 [1] => 5162 [2] => 5515 [3] => 6939 [4] => 6120 [5] => 4948 [6] => 4619 [7] => 6762 [8] => 6504 [9] => 6523 [10] => 7311 [11] => 7862 [12] => 7736 [13] => 9492 [14] => 9172 [15] => 10537 [16] => 16383 [17] => 13829 [18] => 14188 [19] => 13917 ) [DDA_new] => Array ( [0] => 411 [1] => 562 [2] => 633 [3] => 626 [4] => 645 [5] => 792 [6] => 773 [7] => 803 [8] => 806 [9] => 850 [10] => 893 [11] => 932 [12] => 938 [13] => 1163 [14] => 1228 [15] => 1236 [16] => 1443 [17] => 1954 [18] => 1982 [19] => 1977 ) [EBITDA_new] => Array ( [0] => 4338 [1] => 5162 [2] => 5515 [3] => 6939 [4] => 6120 [5] => 4948 [6] => 4619 [7] => 6762 [8] => 6504 [9] => 6523 [10] => 7311 [11] => 7862 [12] => 7736 [13] => 9492 [14] => 9172 [15] => 10537 [16] => 16383 [17] => 13829 [18] => 14188 [19] => 13917 ) [EBITDA_per_share] => Array ( [0] => 0.84 [1] => 1.01 [2] => 1.09 [3] => 1.38 [4] => 1.23 [5] => 0.99 [6] => 0.93 [7] => 1.36 [8] => 1.31 [9] => 1.32 [10] => 1.5 [11] => 1.64 [12] => 1.65 [13] => 2.04 [14] => 1.96 [15] => 2.26 [16] => 3.51 [17] => 2.98 [18] => 3.1 [19] => 3.09 ) [Operating_Income_per_share] => Array ( [0] => 0.72 [1] => 0.79 [2] => 0.78 [3] => 0.99 [4] => 0.99 [5] => 0.8 [6] => 0.74 [7] => 1.08 [8] => 1.1 [9] => 1.06 [10] => 1.17 [11] => 1.27 [12] => 1.34 [13] => 1.56 [14] => 1.81 [15] => 1.77 [16] => 1.8 [17] => 2.19 [18] => 2.35 [19] => 2.27 ) [Net Income] => Array ( [0] => 2554 [1] => 2986 [2] => 3492 [3] => 4129 [4] => 3533 [5] => 2431 [6] => 2177 [7] => 3969 [8] => 3050 [9] => 4347 [10] => 4847 [11] => 4872 [12] => 5080 [13] => 5981 [14] => 5807 [15] => 6824 [16] => 11787 [17] => 8584 [18] => 9019 [19] => 8584 ) [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] => 0.195 [1] => 0.22 [2] => 0.25 [3] => 0.28 [4] => 0.3 [5] => 0.32 [6] => 0.34 [7] => 0.36 [8] => 0.4 [9] => 0.44 [10] => 0.5 [11] => 0.56 [12] => 0.62 [13] => 0.68 [14] => 0.76 [15] => 0.82 [16] => 0.88 [17] => 0.94 [18] => 1.02 [19] => 1.12 ) [Shares Outstanding] => Array ( [0] => 5160.000 [1] => 5098.000 [2] => 5046.000 [3] => 5030.000 [4] => 4992.000 [5] => 4974.000 [6] => 4974.000 [7] => 4974.000 [8] => 4966.000 [9] => 4924.000 [10] => 4858.000 [11] => 4786.000 [12] => 4700.000 [13] => 4662.000 [14] => 4672.000 [15] => 4658.000 [16] => 4667.000 [17] => 4646.000 [18] => 4584.000 [19] => 4509.000 ) [shares_diluted] => Array ( [0] => 5160.000 [1] => 5098.000 [2] => 5046.000 [3] => 5030.000 [4] => 4992.000 [5] => 4974.000 [6] => 4974.000 [7] => 4974.000 [8] => 4966.000 [9] => 4924.000 [10] => 4858.000 [11] => 4786.000 [12] => 4700.000 [13] => 4662.000 [14] => 4672.000 [15] => 4658.000 [16] => 4667.000 [17] => 4646.000 [18] => 4584.000 [19] => 4509.000 ) [shares_basic] => Array ( [0] => 5160.000 [1] => 5050.000 [2] => 4988.000 [3] => 4954.000 [4] => 4934.000 [5] => 4938.000 [6] => 4954.000 [7] => 4974.000 [8] => 4956.000 [9] => 4918.000 [10] => 4852.000 [11] => 4784.000 [12] => 4696.000 [13] => 4626.000 [14] => 4630.000 [15] => 4628.000 [16] => 4616.000 [17] => 4568.000 [18] => 4504.000 [19] => 4434.000 ) [COGS_pct] => Array ( [0] => 0.36 [1] => 0.35 [2] => 0.33 [3] => 0.29 [4] => 0.27 [5] => 0.31 [6] => 0.31 [7] => 0.34 [8] => 0.36 [9] => 0.37 [10] => 0.35 [11] => 0.35 [12] => 0.34 [13] => 0.36 [14] => 0.36 [15] => 0.36 [16] => 0.36 [17] => 0.39 [18] => 0.40 [19] => 0.39 ) [Gross Profit_pct] => Array ( [0] => 64.41 [1] => 64.81 [2] => 67.31 [3] => 71.44 [4] => 73.48 [5] => 68.84 [6] => 68.81 [7] => 65.55 [8] => 63.68 [9] => 63.12 [10] => 64.70 [11] => 64.53 [12] => 66.11 [13] => 63.94 [14] => 64.39 [15] => 64.22 [16] => 63.86 [17] => 60.86 [18] => 60.32 [19] => 60.68 ) [SGA_pct] => Array ( [0] => 38.94 [1] => 39.50 [2] => 42.95 [3] => 41.62 [4] => 43.65 [5] => 48.19 [6] => 50.25 [7] => 35.05 [8] => 35.79 [9] => 38.31 [10] => 38.50 [11] => 38.19 [12] => 39.92 [13] => 37.93 [14] => 36.86 [15] => 36.65 [16] => 37.57 [17] => 37.43 [18] => 36.94 [19] => 36.94 ) [Interest Expense_pct] => Array ( [0] => -1.23 [1] => -1.50 [2] => -1.53 [3] => -1.37 [4] => -1.47 [5] => -1.75 [6] => -2.25 [7] => -1.65 [8] => -1.02 [9] => -0.85 [10] => -0.90 [11] => -1.04 [12] => -0.91 [13] => -1.58 [14] => -1.37 [15] => -1.15 [16] => -2.09 [17] => -0.90 [18] => -0.83 [19] => -0.99 ) [Pretax Income_pct] => Array ( [0] => 23.05 [1] => 23.88 [2] => 24.61 [3] => 32.09 [4] => 27.63 [5] => 19.80 [6] => 17.09 [7] => 32.32 [8] => 28.11 [9] => 26.11 [10] => 28.62 [11] => 28.96 [12] => 27.31 [13] => 27.28 [14] => 23.50 [15] => 28.87 [16] => 40.45 [17] => 24.62 [18] => 24.59 [19] => 24.50 ) [Net Income_pct] => Array ( [0] => 15.79 [1] => 16.47 [2] => 18.70 [3] => 21.88 [4] => 18.78 [5] => 12.61 [6] => 10.95 [7] => 22.62 [8] => 15.59 [9] => 20.66 [10] => 22.29 [11] => 21.09 [12] => 21.09 [13] => 20.73 [14] => 18.18 [15] => 22.02 [16] => 33.56 [17] => 18.44 [18] => 18.78 [19] => 18.32 ) [DaysSalesOutstanding] => Array ( [0] => 34.42 [1] => 35.24 [2] => 32.08 [3] => 31.71 [4] => 32.32 [5] => 34.03 [6] => 32.24 [7] => 39.15 [8] => 39.12 [9] => 36.27 [10] => 37.67 [11] => 36.04 [12] => 39.2 [13] => 41.96 [14] => 35.31 [15] => 44.26 [16] => 46.04 [17] => 38.58 [18] => 36.18 [19] => 37.96 ) [DaysInventory] => Array ( [0] => 66.39 [1] => 63.92 [2] => 56.92 [3] => 64.95 [4] => 65.1 [5] => 65.36 [6] => 62.72 [7] => 63.71 [8] => 66.48 [9] => 58.87 [10] => 67.54 [11] => 61.42 [12] => 73.37 [13] => 77.87 [14] => 70.18 [15] => 77.49 [16] => 76.2 [17] => 61.96 [18] => 62.53 [19] => 64.93 ) [Payable] => Array ( [0] => 2564 [1] => 2894 [2] => 2972 [3] => 3249 [4] => 3141 [5] => 3714 [6] => 3905 [7] => 3679 [8] => 3692 [9] => 4058 [10] => 4403 [11] => 4493 [12] => 929 [13] => 1638 [14] => 1622 [15] => 1674 [16] => 2160 [17] => 2534 [18] => 2440 [19] => 2242 ) [DaysPayable] => Array ( [0] => 57.87 [1] => 58.27 [2] => 58.09 [3] => 62.85 [4] => 60.94 [5] => 70.3 [6] => 71.66 [7] => 76.54 [8] => 68.88 [9] => 70.38 [10] => 73.92 [11] => 70.98 [12] => 14.08 [13] => 20.72 [14] => 18.53 [15] => 19.72 [16] => 22.45 [17] => 19.87 [18] => 18.55 [19] => 17.47 ) [InventoryTurnover] => Array ( [0] => 5.5 [1] => 5.71 [2] => 6.41 [3] => 5.62 [4] => 5.61 [5] => 5.58 [6] => 5.82 [7] => 5.73 [8] => 5.49 [9] => 6.2 [10] => 5.4 [11] => 5.94 [12] => 4.98 [13] => 4.69 [14] => 5.2 [15] => 4.71 [16] => 4.79 [17] => 5.89 [18] => 5.84 [19] => 5.62 ) [Accts Rec.] => Array ( [0] => 1525 [1] => 1750 [2] => 1641 [3] => 1639 [4] => 1666 [5] => 1798 [6] => 1757 [7] => 1882 [8] => 2097 [9] => 2091 [10] => 2244 [11] => 2281 [12] => 2587 [13] => 3317 [14] => 3090 [15] => 3758 [16] => 4430 [17] => 4920 [18] => 4759 [19] => 4873 ) [Inventory] => Array ( [0] => 1047 [1] => 1117 [2] => 952 [3] => 959 [4] => 890 [5] => 1076 [6] => 1066 [7] => 1055 [8] => 1294 [9] => 1252 [10] => 1420 [11] => 1379 [12] => 1641 [13] => 2220 [14] => 2187 [15] => 2354 [16] => 2650 [17] => 3092 [18] => 3264 [19] => 3277 ) [inventory2sales] => Array ( [0] => 0.065 [1] => 0.062 [2] => 0.051 [3] => 0.051 [4] => 0.047 [5] => 0.056 [6] => 0.054 [7] => 0.06 [8] => 0.066 [9] => 0.059 [10] => 0.065 [11] => 0.06 [12] => 0.068 [13] => 0.077 [14] => 0.068 [15] => 0.076 [16] => 0.075 [17] => 0.066 [18] => 0.068 [19] => 0.07 ) [Total Current Assets] => Array ( [0] => 5205 [1] => 5450 [2] => 5910 [3] => 5969 [4] => 6380 [5] => 6480 [6] => 6620 [7] => 7171 [8] => 7352 [9] => 8396 [10] => 12281 [11] => 10205 [12] => 8441 [13] => 12105 [14] => 12176 [15] => 17551 [16] => 21579 [17] => 25497 [18] => 30328 [19] => 31304 ) [Other Current Assets] => Array ( [0] => 1247 [1] => 1416 [2] => 1884 [3] => 1634 [4] => 2017 [5] => 1794 [6] => 1905 [7] => 2300 [8] => 1616 [9] => 1571 [10] => 1849 [11] => 1778 [12] => 1623 [13] => 2260 [14] => 1920 [15] => 2226 [16] => 3162 [17] => 3450 [18] => 5754 [19] => 2886 ) [Net PPE] => Array ( [0] => 4080 [1] => 4336 [2] => 3550 [3] => 3743 [4] => 3669 [5] => 4267 [6] => 4168 [7] => 4453 [8] => 5911 [9] => 6097 [10] => 6091 [11] => 5831 [12] => 6903 [13] => 8493 [14] => 8326 [15] => 9561 [16] => 14727 [17] => 14939 [18] => 14476 [19] => 14967 ) [Intangibles] => Array ( [0] => 660 [1] => 944 [2] => 753 [3] => 668 [4] => 547 [5] => 1960 [6] => 1917 [7] => 2579 [8] => 3458 [9] => 3989 [10] => 3836 [11] => 3821 [12] => 5135 [13] => 12219 [14] => 12505 [15] => 12828 [16] => 26909 [17] => 27669 [18] => 27337 [19] => 27611 ) [Total Assets] => Array ( [0] => 13873 [1] => 15041 [2] => 16161 [3] => 16881 [4] => 19145 [5] => 21623 [6] => 20834 [7] => 22417 [8] => 24406 [9] => 27342 [10] => 31441 [11] => 29427 [12] => 29963 [13] => 43269 [14] => 40519 [15] => 48671 [16] => 72921 [17] => 79974 [18] => 86174 [19] => 90055 ) [Other Long-Term Assets] => Array ( [0] => 3928 [1] => 4311 [2] => 5948 [3] => 6501 [4] => 8549 [5] => 8916 [6] => 8129 [7] => 8214 [8] => 7685 [9] => 8860 [10] => 9233 [11] => 9570 [12] => 9484 [13] => 10452 [14] => 7512 [15] => 8731 [16] => 9706 [17] => 11869 [18] => 14033 [19] => 16173 ) [Total Assets Non-liquid] => Array ( [0] => 12487 [1] => 13874 [2] => 14728 [3] => 15144 [4] => 17338 [5] => 19811 [6] => 18942 [7] => 20483 [8] => 22061 [9] => 23860 [10] => 24673 [11] => 24660 [12] => 27373 [13] => 38961 [14] => 35540 [15] => 39458 [16] => 61584 [17] => 65939 [18] => 69623 [19] => 69787 ) [HardAssets] => Array ( [0] => 11827 [1] => 12930 [2] => 13975 [3] => 14476 [4] => 16791 [5] => 17851 [6] => 17025 [7] => 17904 [8] => 18603 [9] => 19871 [10] => 20837 [11] => 20839 [12] => 22238 [13] => 26742 [14] => 23035 [15] => 26630 [16] => 34675 [17] => 38270 [18] => 42286 [19] => 42176 ) [Accts Payable] => Array ( [0] => 2564 [1] => 2894 [2] => 2972 [3] => 3249 [4] => 3141 [5] => 3714 [6] => 3905 [7] => 4530 [8] => 4686 [9] => 4980 [10] => 5112 [11] => 5290 [12] => 5622 [13] => 7173 [14] => 6457 [15] => 6657 [16] => 8859 [17] => 9371 [18] => 9151 [19] => 9886 ) [Short-Term Debt] => Array ( [0] => 2083 [1] => 2923 [2] => 3397 [3] => 3074 [4] => 4462 [5] => 5373 [6] => 4816 [7] => 3899 [8] => 2655 [9] => 2906 [10] => 6021 [11] => 4546 [12] => 3268 [13] => 6052 [14] => 6531 [15] => 6800 [16] => 9376 [17] => 14912 [18] => 17874 [19] => 17925 ) [ShortTermDebt_without_lease] => Array ( [0] => 2083 [1] => 2923 [2] => 3397 [3] => 3074 [4] => 4462 [5] => 5373 [6] => 4816 [7] => 3899 [8] => 2655 [9] => 2906 [10] => 6021 [11] => 4546 [12] => 3268 [13] => 6052 [14] => 6531 [15] => 6800 [16] => 9376 [17] => 14912 [18] => 17874 [19] => 17925 ) [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] => 390 [15] => 547 [16] => 314 [17] => 286 [18] => 378 [19] => 267 ) [Total Current Liabilities] => Array ( [0] => 6177 [1] => 7348 [2] => 7406 [3] => 7379 [4] => 8640 [5] => 9856 [6] => 9321 [7] => 8429 [8] => 7341 [9] => 7886 [10] => 11133 [11] => 9836 [12] => 8890 [13] => 13225 [14] => 12988 [15] => 13721 [16] => 18508 [17] => 24283 [18] => 27821 [19] => 27811 ) [Other Current Liab.] => Array ( [0] => 1530 [1] => 1531 [2] => 1037 [3] => 1056 [4] => 1037 [5] => 769 [6] => 600 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 264 [16] => 273 [17] => 0 [18] => 796 [19] => 0 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 867 [6] => 870 [7] => 873 [8] => 873 [9] => 874 [10] => 875 [11] => 877 [12] => 878 [13] => 0 [14] => 880 [15] => 880 [16] => 880 [17] => 1760 [18] => 1760 [19] => 1760 ) [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] => 2584 [6] => 3196 [7] => 3520 [8] => 3857 [9] => 4395 [10] => 4928 [11] => 5492 [12] => 5983 [13] => 7378 [14] => 7966 [15] => 8537 [16] => 10057 [17] => 10332 [18] => 11379 [19] => 12276 ) [Retained Earnings] => Array ( [0] => 11006 [1] => 12882 [2] => 15127 [3] => 17869 [4] => 19922 [5] => 20773 [6] => 21265 [7] => 23443 [8] => 24506 [9] => 26687 [10] => 29105 [11] => 31299 [12] => 33468 [13] => 36235 [14] => 38513 [15] => 41537 [16] => 49278 [17] => 53621 [18] => 58045 [19] => 61660 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -13160 [6] => -13293 [7] => -13682 [8] => -14389 [9] => -15871 [10] => -17625 [11] => -19644 [12] => -22118 [13] => -23375 [14] => -24213 [15] => -25398 [16] => -27762 [17] => -31304 [18] => -35009 [19] => -39091 ) [Total Equity] => Array ( [0] => 5235 [1] => 5392 [2] => 6156 [3] => 7274 [4] => 8403 [5] => 9513 [6] => 9316 [7] => 11366 [8] => 11800 [9] => 14090 [10] => 15935 [11] => 16355 [12] => 16920 [13] => 21744 [14] => 20472 [15] => 24799 [16] => 31003 [17] => 31635 [18] => 32790 [19] => 33173 ) [Long-Term Debt] => Array ( [0] => 1426 [1] => 1141 [2] => 1116 [3] => 801 [4] => 687 [5] => 854 [6] => 835 [7] => 1219 [8] => 2701 [9] => 2517 [10] => 1157 [11] => 1154 [12] => 1314 [13] => 3277 [14] => 2781 [15] => 5059 [16] => 14041 [17] => 13656 [18] => 14736 [19] => 19154 ) [Total Liabilities] => Array ( [0] => 8638 [1] => 9649 [2] => 10005 [3] => 9607 [4] => 10742 [5] => 12110 [6] => 11518 [7] => 11051 [8] => 12606 [9] => 13252 [10] => 15506 [11] => 13072 [12] => 13043 [13] => 21525 [14] => 20047 [15] => 23872 [16] => 41918 [17] => 48339 [18] => 53384 [19] => 56882 ) [Other Long-Term Liab.] => Array ( [0] => 855 [1] => 966 [2] => 1182 [3] => 1001 [4] => 991 [5] => 902 [6] => 1004 [7] => 961 [8] => 2260 [9] => 2512 [10] => 2814 [11] => 1730 [12] => 2231 [13] => 3133 [14] => 3401 [15] => 3512 [16] => 5108 [17] => 5706 [18] => 5846 [19] => 3765 ) [Cash and Equiv_pct] => Array ( [0] => 9.99 [1] => 7.76 [2] => 8.87 [3] => 10.29 [4] => 9.44 [5] => 8.38 [6] => 9.08 [7] => 8.63 [8] => 9.61 [9] => 12.73 [10] => 21.53 [11] => 16.20 [12] => 8.64 [13] => 9.96 [14] => 12.29 [15] => 18.93 [16] => 15.55 [17] => 17.55 [18] => 19.21 [19] => 22.51 ) [Accts Rec._pct] => Array ( [0] => 10.99 [1] => 11.63 [2] => 10.15 [3] => 9.71 [4] => 8.70 [5] => 8.32 [6] => 8.43 [7] => 8.40 [8] => 8.59 [9] => 7.65 [10] => 7.14 [11] => 7.75 [12] => 8.63 [13] => 7.67 [14] => 7.63 [15] => 7.72 [16] => 6.08 [17] => 6.15 [18] => 5.52 [19] => 5.41 ) [Inventory_pct] => Array ( [0] => 7.55 [1] => 7.43 [2] => 5.89 [3] => 5.68 [4] => 4.65 [5] => 4.98 [6] => 5.12 [7] => 4.71 [8] => 5.30 [9] => 4.58 [10] => 4.52 [11] => 4.69 [12] => 5.48 [13] => 5.13 [14] => 5.40 [15] => 4.84 [16] => 3.63 [17] => 3.87 [18] => 3.79 [19] => 3.64 ) [Other Current Assets_pct] => Array ( [0] => 8.99 [1] => 9.41 [2] => 11.66 [3] => 9.68 [4] => 10.54 [5] => 8.30 [6] => 9.14 [7] => 10.26 [8] => 6.62 [9] => 5.75 [10] => 5.88 [11] => 6.04 [12] => 5.42 [13] => 5.22 [14] => 4.74 [15] => 4.57 [16] => 4.34 [17] => 4.31 [18] => 6.68 [19] => 3.20 ) [Total Current Assets_pct] => Array ( [0] => 37.52 [1] => 36.23 [2] => 36.57 [3] => 35.36 [4] => 33.32 [5] => 29.97 [6] => 31.77 [7] => 31.99 [8] => 30.12 [9] => 30.71 [10] => 39.06 [11] => 34.68 [12] => 28.17 [13] => 27.98 [14] => 30.05 [15] => 36.06 [16] => 29.59 [17] => 31.88 [18] => 35.19 [19] => 34.76 ) [Net PPE_pct] => Array ( [0] => 29.41 [1] => 28.83 [2] => 21.97 [3] => 22.17 [4] => 19.16 [5] => 19.73 [6] => 20.01 [7] => 19.86 [8] => 24.22 [9] => 22.30 [10] => 19.37 [11] => 19.82 [12] => 23.04 [13] => 19.63 [14] => 20.55 [15] => 19.64 [16] => 20.20 [17] => 18.68 [18] => 16.80 [19] => 16.62 ) [Intangibles_pct] => Array ( [0] => 4.76 [1] => 6.28 [2] => 4.66 [3] => 3.96 [4] => 2.86 [5] => 9.06 [6] => 9.20 [7] => 11.50 [8] => 14.17 [9] => 14.59 [10] => 12.20 [11] => 12.98 [12] => 17.14 [13] => 28.24 [14] => 30.86 [15] => 26.36 [16] => 36.90 [17] => 34.60 [18] => 31.72 [19] => 30.66 ) [Other Long-Term Assets_pct] => Array ( [0] => 28.31 [1] => 28.66 [2] => 36.80 [3] => 38.51 [4] => 44.65 [5] => 41.23 [6] => 39.02 [7] => 36.64 [8] => 31.49 [9] => 32.40 [10] => 29.37 [11] => 32.52 [12] => 31.65 [13] => 24.16 [14] => 18.54 [15] => 17.94 [16] => 13.31 [17] => 14.84 [18] => 16.28 [19] => 17.96 ) [Accts Payable_pct] => Array ( [0] => 18.48 [1] => 19.24 [2] => 18.39 [3] => 19.25 [4] => 16.41 [5] => 17.18 [6] => 18.74 [7] => 20.21 [8] => 19.20 [9] => 18.21 [10] => 16.26 [11] => 17.98 [12] => 18.76 [13] => 16.58 [14] => 15.94 [15] => 13.68 [16] => 12.15 [17] => 11.72 [18] => 10.62 [19] => 10.98 ) [Short-Term Debt_pct] => Array ( [0] => 15.01 [1] => 19.43 [2] => 21.02 [3] => 18.21 [4] => 23.31 [5] => 24.85 [6] => 23.12 [7] => 17.39 [8] => 10.88 [9] => 10.63 [10] => 19.15 [11] => 15.45 [12] => 10.91 [13] => 13.99 [14] => 16.12 [15] => 13.97 [16] => 12.86 [17] => 18.65 [18] => 20.74 [19] => 19.90 ) [Other Current Liab._pct] => Array ( [0] => 11.03 [1] => 10.18 [2] => 6.42 [3] => 6.26 [4] => 5.42 [5] => 3.56 [6] => 2.88 [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] => 0.54 [16] => 0.37 [17] => 0.00 [18] => 0.92 [19] => 0.00 ) [Total Current Liabilities_pct] => Array ( [0] => 44.53 [1] => 48.85 [2] => 45.83 [3] => 43.71 [4] => 45.13 [5] => 45.58 [6] => 44.74 [7] => 37.60 [8] => 30.08 [9] => 28.84 [10] => 35.41 [11] => 33.43 [12] => 29.67 [13] => 30.56 [14] => 32.05 [15] => 28.19 [16] => 25.38 [17] => 30.36 [18] => 32.28 [19] => 30.88 ) [Long-Term Debt_pct] => Array ( [0] => 10.28 [1] => 7.59 [2] => 6.91 [3] => 4.74 [4] => 3.59 [5] => 3.95 [6] => 4.01 [7] => 5.44 [8] => 11.07 [9] => 9.21 [10] => 3.68 [11] => 3.92 [12] => 4.39 [13] => 7.57 [14] => 6.86 [15] => 10.39 [16] => 19.26 [17] => 17.08 [18] => 17.10 [19] => 21.27 ) [Other Long-Term Liab._pct] => Array ( [0] => 7.46 [1] => 7.71 [2] => 9.18 [3] => 8.45 [4] => 7.39 [5] => 6.47 [6] => 6.54 [7] => 6.26 [8] => 10.51 [9] => 10.42 [10] => 10.23 [11] => 7.08 [12] => 9.48 [13] => 11.61 [14] => 10.56 [15] => 10.46 [16] => 12.85 [17] => 13.00 [18] => 12.56 [19] => 11.01 ) [Total Liabilities_pct] => Array ( [0] => 62.26 [1] => 64.15 [2] => 61.91 [3] => 56.91 [4] => 56.11 [5] => 56.01 [6] => 55.28 [7] => 49.30 [8] => 51.65 [9] => 48.47 [10] => 49.32 [11] => 44.42 [12] => 43.53 [13] => 49.75 [14] => 49.48 [15] => 49.05 [16] => 57.48 [17] => 60.44 [18] => 61.95 [19] => 63.16 ) [netcash] => Array ( [0] => -1.41 [1] => -1.66 [2] => -1.7 [3] => -1.56 [4] => -1.79 [5] => -2.07 [6] => -1.94 [7] => -1.83 [8] => -2.07 [9] => -1.99 [10] => -1.81 [11] => -1.75 [12] => -2.23 [13] => -3.73 [14] => -3.26 [15] => -3.18 [16] => -6.67 [17] => -7.58 [18] => -8.24 [19] => -8.29 ) [NCAV] => Array ( [0] => -1.08 [1] => -1.3 [2] => -1.36 [3] => -1.22 [4] => -1.45 [5] => -1.69 [6] => -1.57 [7] => -1.44 [8] => -1.62 [9] => -1.55 [10] => -1.31 [11] => -1.24 [12] => -1.64 [13] => -2.95 [14] => -2.52 [15] => -2.32 [16] => -5.66 [17] => -6.42 [18] => -7.08 [19] => -7.09 ) [NCAV_real] => Array ( [0] => -0.67 [1] => -0.82 [2] => -0.81 [3] => -0.72 [4] => -0.87 [5] => -1.13 [6] => -0.99 [7] => -0.78 [8] => -1.06 [9] => -0.99 [10] => -0.67 [11] => -0.6 [12] => -0.98 [13] => -2.04 [14] => -1.7 [15] => -1.37 [16] => -4.44 [17] => -5.05 [18] => -5.16 [19] => -5.79 ) [Book Value Per Share] => Array ( [0] => 1.01 [1] => 1.06 [2] => 1.22 [3] => 1.45 [4] => 1.68 [5] => 1.91 [6] => 1.88 [7] => 2.29 [8] => 2.38 [9] => 2.87 [10] => 3.29 [11] => 3.44 [12] => 3.61 [13] => 4.7 [14] => 4.42 [15] => 5.38 [16] => 6.76 [17] => 6.99 [18] => 7.34 [19] => 7.51 ) [Tangibles_book_per_share] => Array ( [0] => 0.89 [1] => 0.87 [2] => 1.07 [3] => 1.31 [4] => 1.57 [5] => 1.52 [6] => 1.49 [7] => 1.77 [8] => 1.68 [9] => 2.06 [10] => 2.5 [11] => 2.63 [12] => 2.51 [13] => 2.06 [14] => 1.72 [15] => 2.6 [16] => 0.89 [17] => 0.88 [18] => 1.22 [19] => 1.26 ) [deb2equity] => Array ( [0] => 0.67 [1] => 0.754 [2] => 0.733 [3] => 0.533 [4] => 0.613 [5] => 0.655 [6] => 0.607 [7] => 0.45 [8] => 0.454 [9] => 0.385 [10] => 0.45 [11] => 0.349 [12] => 0.271 [13] => 0.429 [14] => 0.455 [15] => 0.478 [16] => 0.755 [17] => 0.903 [18] => 0.995 [19] => 1.118 ) [debt2rev_totaldebt] => Array ( [0] => 3509 [1] => 4064 [2] => 4513 [3] => 3875 [4] => 5149 [5] => 6227 [6] => 5651 [7] => 5118 [8] => 5356 [9] => 5423 [10] => 7178 [11] => 5700 [12] => 4582 [13] => 9329 [14] => 9312 [15] => 11859 [16] => 23417 [17] => 28568 [18] => 32610 [19] => 37079 ) [debt2rev] => Array ( [0] => 0.217 [1] => 0.224 [2] => 0.242 [3] => 0.205 [4] => 0.274 [5] => 0.323 [6] => 0.284 [7] => 0.292 [8] => 0.274 [9] => 0.258 [10] => 0.33 [11] => 0.247 [12] => 0.19 [13] => 0.323 [14] => 0.292 [15] => 0.383 [16] => 0.667 [17] => 0.614 [18] => 0.679 [19] => 0.791 ) [cogs2rev] => Array ( [0] => 0.36 [1] => 0.35 [2] => 0.33 [3] => 0.29 [4] => 0.27 [5] => 0.31 [6] => 0.31 [7] => 0.34 [8] => 0.36 [9] => 0.37 [10] => 0.35 [11] => 0.35 [12] => 0.34 [13] => 0.36 [14] => 0.36 [15] => 0.36 [16] => 0.36 [17] => 0.39 [18] => 0.40 [19] => 0.39 ) [inventory2rev] => Array ( [0] => 0.065 [1] => 0.062 [2] => 0.051 [3] => 0.051 [4] => 0.047 [5] => 0.056 [6] => 0.054 [7] => 0.06 [8] => 0.066 [9] => 0.059 [10] => 0.065 [11] => 0.06 [12] => 0.068 [13] => 0.077 [14] => 0.068 [15] => 0.076 [16] => 0.075 [17] => 0.066 [18] => 0.068 [19] => 0.07 ) [ar2asset] => Array ( [0] => 0.11 [1] => 0.116 [2] => 0.102 [3] => 0.097 [4] => 0.087 [5] => 0.083 [6] => 0.084 [7] => 0.084 [8] => 0.086 [9] => 0.076 [10] => 0.071 [11] => 0.078 [12] => 0.086 [13] => 0.077 [14] => 0.076 [15] => 0.077 [16] => 0.061 [17] => 0.062 [18] => 0.055 [19] => 0.054 ) [cash2asset] => Array ( [0] => 0.1 [1] => 0.078 [2] => 0.089 [3] => 0.103 [4] => 0.094 [5] => 0.084 [6] => 0.091 [7] => 0.086 [8] => 0.096 [9] => 0.127 [10] => 0.215 [11] => 0.162 [12] => 0.086 [13] => 0.1 [14] => 0.123 [15] => 0.189 [16] => 0.155 [17] => 0.175 [18] => 0.192 [19] => 0.225 ) [equity2asset] => Array ( [0] => 0.377 [1] => 0.358 [2] => 0.381 [3] => 0.431 [4] => 0.439 [5] => 0.44 [6] => 0.447 [7] => 0.507 [8] => 0.483 [9] => 0.515 [10] => 0.507 [11] => 0.556 [12] => 0.565 [13] => 0.503 [14] => 0.505 [15] => 0.51 [16] => 0.425 [17] => 0.396 [18] => 0.381 [19] => 0.368 ) [equity2liab_tangbile] => Array ( [0] => 0.53 [1] => 0.461 [2] => 0.54 [3] => 0.688 [4] => 0.731 [5] => 0.624 [6] => 0.642 [7] => 0.795 [8] => 0.662 [9] => 0.762 [10] => 0.78 [11] => 0.959 [12] => 0.904 [13] => 0.443 [14] => 0.397 [15] => 0.501 [16] => 0.098 [17] => 0.082 [18] => 0.102 [19] => 0.098 ) [ppe2asset] => Array ( [0] => 0.294 [1] => 0.288 [2] => 0.22 [3] => 0.222 [4] => 0.192 [5] => 0.197 [6] => 0.2 [7] => 0.199 [8] => 0.242 [9] => 0.223 [10] => 0.194 [11] => 0.198 [12] => 0.23 [13] => 0.196 [14] => 0.205 [15] => 0.196 [16] => 0.202 [17] => 0.187 [18] => 0.168 [19] => 0.166 ) [interest2rev] => Array ( [0] => -1.231 [1] => -1.501 [2] => -1.532 [3] => -1.367 [4] => -1.472 [5] => -1.748 [6] => -2.247 [7] => -1.647 [8] => -1.017 [9] => -0.846 [10] => -0.901 [11] => -1.039 [12] => -0.913 [13] => -1.58 [14] => -1.371 [15] => -1.146 [16] => -2.087 [17] => -0.896 [18] => -0.827 [19] => -0.988 ) [std2asset] => Array ( [0] => 0.445 [1] => 0.489 [2] => 0.458 [3] => 0.437 [4] => 0.451 [5] => 0.456 [6] => 0.447 [7] => 0.376 [8] => 0.301 [9] => 0.288 [10] => 0.354 [11] => 0.334 [12] => 0.297 [13] => 0.306 [14] => 0.321 [15] => 0.282 [16] => 0.254 [17] => 0.304 [18] => 0.323 [19] => 0.309 ) [ltd2asset] => Array ( [0] => 0.103 [1] => 0.076 [2] => 0.069 [3] => 0.047 [4] => 0.036 [5] => 0.039 [6] => 0.04 [7] => 0.054 [8] => 0.111 [9] => 0.092 [10] => 0.037 [11] => 0.039 [12] => 0.044 [13] => 0.076 [14] => 0.069 [15] => 0.104 [16] => 0.193 [17] => 0.171 [18] => 0.171 [19] => 0.213 ) [turnover] => Array ( [0] => 1.166 [1] => 1.205 [2] => 1.155 [3] => 1.118 [4] => 0.983 [5] => 0.892 [6] => 0.955 [7] => 0.783 [8] => 0.802 [9] => 0.77 [10] => 0.692 [11] => 0.785 [12] => 0.804 [13] => 0.667 [14] => 0.788 [15] => 0.637 [16] => 0.482 [17] => 0.582 [18] => 0.557 [19] => 0.52 ) [CF_Net Income] => Array ( [0] => 2554 [1] => 2986 [2] => 3492 [3] => 4129 [4] => 3533 [5] => 2431 [6] => 2177 [7] => 3969 [8] => 3050 [9] => 4347 [10] => 4847 [11] => 4872 [12] => 5080 [13] => 5981 [14] => 5874 [15] => 6906 [16] => 11837 [17] => 8646 [18] => 9086 [19] => 8626 ) [buybackratio] => Array ( [0] => -0.03 [1] => -0.03 [2] => -0.04 [3] => -0.04 [4] => -0.09 [5] => -0.07 [6] => -0.15 [7] => -0.04 [8] => -0.04 [9] => -0.02 [10] => -0.04 [11] => -0.05 [12] => -0.03 [13] => -0.27 [14] => -0.1 [15] => -0.1 [16] => -0.14 [17] => -0.18 [18] => -0.16 [19] => -0.15 ) [grahamnumber] => Array ( [0] => 3.14 [1] => 3.39 [2] => 4.08 [3] => 4.93 [4] => 5.01 [5] => 4.09 [6] => 3.84 [7] => 5.64 [8] => 5.51 [9] => 6.41 [10] => 7.51 [11] => 7.79 [12] => 7.83 [13] => 7.75 [14] => 7.01 [15] => 9.36 [16] => 7.2 [17] => 6.14 [18] => 7.47 [19] => 7.44 ) [CF_DDA] => Array ( [0] => 411 [1] => 562 [2] => 633 [3] => 626 [4] => 645 [5] => 792 [6] => 773 [7] => 803 [8] => 806 [9] => 850 [10] => 893 [11] => 932 [12] => 938 [13] => 1163 [14] => 1228 [15] => 1236 [16] => 1443 [17] => 1954 [18] => 1982 [19] => 1977 ) [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] => 3183 [1] => 3328 [2] => 3463 [3] => 4033 [4] => 3433 [5] => 3883 [6] => 3585 [7] => 4110 [8] => 4742 [9] => 5456 [10] => 5968 [11] => 6423 [12] => 5957 [13] => 7150 [14] => 7571 [15] => 8186 [16] => 9532 [17] => 9474 [18] => 10645 [19] => 10542 ) [Cash Flow from Others] => Array ( [0] => 31 [1] => -78 [2] => -399 [3] => -1055 [4] => -157 [5] => 1120 [6] => 1484 [7] => -256 [8] => 1253 [9] => 615 [10] => 683 [11] => 277 [12] => 589 [13] => -118 [14] => 1626 [15] => 194 [16] => -4722 [17] => -268 [18] => 25 [19] => 223 ) [Cash Flow_PPE] => Array ( [0] => -769 [1] => -893 [2] => -909 [3] => -1022 [4] => -809 [5] => -1024 [6] => -688 [7] => -678 [8] => -782 [9] => -725 [10] => -414 [11] => -811 [12] => -1295 [13] => -1409 [14] => -1839 [15] => -1889 [16] => -2081 [17] => -2819 [18] => -2637 [19] => -2439 ) [Cash Flow_EXPD] => Array ( [0] => -311 [1] => -338 [2] => -645 [3] => -1100 [4] => -1428 [5] => -1876 [6] => -397 [7] => -651 [8] => -544 [9] => -359 [10] => -267 [11] => -637 [12] => -901 [13] => -5205 [14] => -280 [15] => -60 [16] => 972 [17] => 562 [18] => -1466 [19] => 519 ) [Cash Flow_CPEX] => Array ( [0] => -878 [1] => -937 [2] => -990 [3] => -1093 [4] => -863 [5] => -1069 [6] => -733 [7] => -769 [8] => -851 [9] => -812 [10] => -755 [11] => -899 [12] => -1407 [13] => -1648 [14] => -1968 [15] => -1993 [16] => -2215 [17] => -2920 [18] => -2780 [19] => -2550 ) [Cash Flow from Investing] => Array ( [0] => -1037 [1] => -1226 [2] => -1050 [3] => -500 [4] => -2161 [5] => -3421 [6] => -1165 [7] => -1188 [8] => -1065 [9] => -936 [10] => -503 [11] => -1496 [12] => -1700 [13] => -6719 [14] => -2363 [15] => -4149 [16] => -4405 [17] => -2524 [18] => -11404 [19] => -4214 ) [Net Issuance of Stock] => Array ( [0] => -1123 [1] => -1710 [2] => -1397 [3] => -1112 [4] => -1261 [5] => 153 [6] => 198 [7] => -113 [8] => -584 [9] => -1342 [10] => -1546 [11] => -1825 [12] => -2268 [13] => -219 [14] => -493 [15] => -854 [16] => -1295 [17] => -2944 [18] => -3070 [19] => -3504 ) [Issuance of Stock] => Array ( [0] => 69 [1] => 86 [2] => 124 [3] => 150 [4] => 302 [5] => 168 [6] => 331 [7] => 164 [8] => 107 [9] => 98 [10] => 193 [11] => 230 [12] => 148 [13] => 1619 [14] => 586 [15] => 664 [16] => 1666 [17] => 1569 [18] => 1489 [19] => 1328 ) [Net Issuance of Debt] => Array ( [0] => 337 [1] => 542 [2] => 542 [3] => -596 [4] => 1408 [5] => 956 [6] => -585 [7] => -926 [8] => -756 [9] => -93 [10] => 1714 [11] => -2282 [12] => -1404 [13] => 4341 [14] => 29 [15] => 2363 [16] => 1848 [17] => 4965 [18] => 4218 [19] => 4711 ) [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] => -1006 [1] => -1110 [2] => -1247 [3] => -1387 [4] => -1480 [5] => -1580 [6] => -1685 [7] => -1791 [8] => -1987 [9] => -2166 [10] => -2429 [11] => -2678 [12] => -2911 [13] => -3149 [14] => -3521 [15] => -3800 [16] => -4068 [17] => -4300 [18] => -4595 [19] => -4969 ) [Cash from Financing] => Array ( [0] => -1792 [1] => -2278 [2] => -2102 [3] => -3095 [4] => -1333 [5] => -471 [6] => -2072 [7] => -2830 [8] => -3327 [9] => -3601 [10] => -2261 [11] => -6785 [12] => -6583 [13] => 973 [14] => -3985 [15] => -2293 [16] => -3465 [17] => -2234 [18] => -3347 [19] => -3745 ) [Other Financing] => 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] => -2 [16] => 50 [17] => 45 [18] => 100 [19] => 17 ) [Net Change in Cash] => Array ( [0] => 388 [1] => -219 [2] => 266 [3] => 304 [4] => -89 [5] => -37 [6] => 208 [7] => 47 [8] => 394 [9] => 1102 [10] => 3345 [11] => -2006 [12] => -2261 [13] => 1653 [14] => 608 [15] => 2320 [16] => 1496 [17] => 4286 [18] => -4361 [19] => 1972 ) [NetChangeinCash_others] => Array ( [0] => 34 [1] => -43 [2] => -45 [3] => -134 [4] => -28 [5] => -28 [6] => -140 [7] => -45 [8] => 44 [9] => 183 [10] => 141 [11] => -148 [12] => 65 [13] => 249 [14] => -615 [15] => 576 [16] => -166 [17] => -430 [18] => -255 [19] => -611 ) [total_freecashflow] => Array ( [0] => 2305 [1] => 2391 [2] => 2473 [3] => 2940 [4] => 2570 [5] => 2814 [6] => 2852 [7] => 3341 [8] => 3891 [9] => 4644 [10] => 5213 [11] => 5524 [12] => 4550 [13] => 5502 [14] => 5603 [15] => 6193 [16] => 7317 [17] => 6554 [18] => 7865 [19] => 7992 ) [CF_Net Income_pct] => Array ( [0] => 80.24 [1] => 89.72 [2] => 100.84 [3] => 102.38 [4] => 102.91 [5] => 62.61 [6] => 60.73 [7] => 96.57 [8] => 64.32 [9] => 79.67 [10] => 81.22 [11] => 75.85 [12] => 85.28 [13] => 83.65 [14] => 77.59 [15] => 84.36 [16] => 124.18 [17] => 91.26 [18] => 85.35 [19] => 81.83 ) [CF_DDA_pct] => Array ( [0] => 411 [1] => 562 [2] => 633 [3] => 626 [4] => 645 [5] => 792 [6] => 773 [7] => 803 [8] => 806 [9] => 850 [10] => 893 [11] => 932 [12] => 938 [13] => 1,163 [14] => 1,228 [15] => 1,236 [16] => 1,443 [17] => 1,954 [18] => 1,982 [19] => 1,977 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -27.58 [1] => -28.16 [2] => -28.59 [3] => -27.10 [4] => -25.14 [5] => -27.53 [6] => -20.45 [7] => -18.71 [8] => -17.95 [9] => -14.88 [10] => -12.65 [11] => -14.00 [12] => -23.62 [13] => -23.05 [14] => -25.99 [15] => -24.35 [16] => -23.24 [17] => -30.82 [18] => -26.12 [19] => -24.19 ) [Cash Flow from Investing_pct] => Array ( [0] => -32.58 [1] => -36.84 [2] => -30.32 [3] => -12.40 [4] => -62.95 [5] => -88.10 [6] => -32.50 [7] => -28.91 [8] => -22.46 [9] => -17.16 [10] => -8.43 [11] => -23.29 [12] => -28.54 [13] => -93.97 [14] => -31.21 [15] => -50.68 [16] => -46.21 [17] => -26.64 [18] => -107.13 [19] => -39.97 ) [Net Issuance of Stock_pct] => Array ( [0] => -35.28 [1] => -51.38 [2] => -40.34 [3] => -27.57 [4] => -36.73 [5] => 3.94 [6] => 5.52 [7] => -2.75 [8] => -12.32 [9] => -24.60 [10] => -25.90 [11] => -28.41 [12] => -38.07 [13] => -3.06 [14] => -6.51 [15] => -10.43 [16] => -13.59 [17] => -31.07 [18] => -28.84 [19] => -33.24 ) [Net Issuance of Debt_pct] => Array ( [0] => 10.59 [1] => 16.29 [2] => 15.65 [3] => -14.78 [4] => 41.01 [5] => 24.62 [6] => -16.32 [7] => -22.53 [8] => -15.94 [9] => -1.70 [10] => 28.72 [11] => -35.53 [12] => -23.57 [13] => 60.71 [14] => 0.38 [15] => 28.87 [16] => 19.39 [17] => 52.41 [18] => 39.62 [19] => 44.69 ) [Dividends_pct] => Array ( [0] => -31.61 [1] => -33.35 [2] => -36.01 [3] => -34.39 [4] => -43.11 [5] => -40.69 [6] => -47.00 [7] => -43.58 [8] => -41.90 [9] => -39.70 [10] => -40.70 [11] => -41.69 [12] => -48.87 [13] => -44.04 [14] => -46.51 [15] => -46.42 [16] => -42.68 [17] => -45.39 [18] => -43.17 [19] => -47.14 ) [Other Financing_pct] => Array ( [0] => -56.30 [1] => -68.45 [2] => -60.70 [3] => -76.74 [4] => -38.83 [5] => -12.13 [6] => -57.80 [7] => -68.86 [8] => -70.16 [9] => -66.00 [10] => -37.89 [11] => -105.64 [12] => -110.51 [13] => 13.61 [14] => -52.64 [15] => -28.01 [16] => -36.35 [17] => -23.58 [18] => -31.44 [19] => -35.52 ) [Cash from Financing_pct] => Array ( [0] => -56.30 [1] => -68.45 [2] => -60.70 [3] => -76.74 [4] => -38.83 [5] => -12.13 [6] => -57.80 [7] => -68.86 [8] => -70.16 [9] => -66.00 [10] => -37.89 [11] => -105.64 [12] => -110.51 [13] => 13.61 [14] => -52.64 [15] => -27.99 [16] => -36.88 [17] => -24.06 [18] => -32.38 [19] => -35.69 ) [Net Change in Cash_pct] => Array ( [0] => 12.19 [1] => -6.58 [2] => 7.68 [3] => 7.54 [4] => -2.59 [5] => -0.95 [6] => 5.80 [7] => 1.14 [8] => 8.31 [9] => 20.20 [10] => 56.05 [11] => -31.23 [12] => -37.96 [13] => 23.12 [14] => 8.03 [15] => 28.34 [16] => 15.69 [17] => 45.24 [18] => -40.97 [19] => 18.71 ) [total_freecashflow_pct] => Array ( [0] => 72.42 [1] => 71.84 [2] => 71.41 [3] => 72.90 [4] => 74.86 [5] => 72.47 [6] => 79.55 [7] => 81.29 [8] => 82.05 [9] => 85.12 [10] => 87.35 [11] => 86.00 [12] => 76.38 [13] => 76.95 [14] => 74.01 [15] => 75.65 [16] => 76.76 [17] => 69.18 [18] => 73.88 [19] => 75.81 ) [per share rev] => Array ( [0] => 3.13 [1] => 3.56 [2] => 3.7 [3] => 3.75 [4] => 3.77 [5] => 3.88 [6] => 4 [7] => 3.53 [8] => 3.94 [9] => 4.27 [10] => 4.48 [11] => 4.83 [12] => 5.13 [13] => 6.19 [14] => 6.84 [15] => 6.65 [16] => 7.52 [17] => 10.02 [18] => 10.47 [19] => 10.39 ) [per share eps] => Array ( [0] => 0.495 [1] => 0.585 [2] => 0.69 [3] => 0.82 [4] => 0.71 [5] => 0.49 [6] => 0.44 [7] => 0.8 [8] => 0.615 [9] => 0.885 [10] => 1 [11] => 1.02 [12] => 1.08 [13] => 1.285 [14] => 1.245 [15] => 1.465 [16] => 2.53 [17] => 1.85 [18] => 1.97 [19] => 1.9 ) [eps_nri] => Array ( [0] => 0.49 [1] => 0.59 [2] => 0.69 [3] => 0.82 [4] => 0.71 [5] => 0.49 [6] => 0.44 [7] => 0.8 [8] => 0.8 [9] => 0.89 [10] => 1 [11] => 1.02 [12] => 1.08 [13] => 1.28 [14] => 1.24 [15] => 1.47 [16] => 2.53 [17] => 1.85 [18] => 1.97 [19] => 1.9 ) [per share_freecashflow] => Array ( [0] => 0.45 [1] => 0.47 [2] => 0.49 [3] => 0.58 [4] => 0.51 [5] => 0.57 [6] => 0.57 [7] => 0.67 [8] => 0.78 [9] => 0.94 [10] => 1.07 [11] => 1.15 [12] => 0.97 [13] => 1.18 [14] => 1.2 [15] => 1.33 [16] => 1.57 [17] => 1.41 [18] => 1.72 [19] => 1.77 ) [ROE] => Array ( [0] => 48.79 [1] => 55.38 [2] => 56.73 [3] => 56.76 [4] => 42.04 [5] => 25.55 [6] => 23.37 [7] => 34.92 [8] => 25.85 [9] => 30.85 [10] => 30.42 [11] => 29.79 [12] => 30.02 [13] => 27.51 [14] => 28.37 [15] => 27.52 [16] => 38.02 [17] => 27.13 [18] => 27.51 [19] => 25.88 ) [payout] => Array ( [0] => 0.394 [1] => 0.376 [2] => 0.362 [3] => 0.341 [4] => 0.423 [5] => 0.653 [6] => 0.773 [7] => 0.45 [8] => 0.65 [9] => 0.497 [10] => 0.5 [11] => 0.549 [12] => 0.574 [13] => 0.529 [14] => 0.61 [15] => 0.56 [16] => 0.348 [17] => 0.508 [18] => 0.518 [19] => 0.589 ) [ROA] => Array ( [0] => 18.41 [1] => 19.85 [2] => 21.61 [3] => 24.46 [4] => 18.45 [5] => 11.24 [6] => 10.45 [7] => 17.71 [8] => 12.5 [9] => 15.9 [10] => 15.42 [11] => 16.56 [12] => 16.95 [13] => 13.82 [14] => 14.33 [15] => 14.02 [16] => 16.16 [17] => 10.73 [18] => 10.47 [19] => 9.53 ) [ROC_capital] => Array ( [0] => 10532 [1] => 11202 [2] => 11344 [3] => 11346 [4] => 12066 [5] => 12541 [6] => 12693 [7] => 13924 [8] => 14879 [9] => 16064 [10] => 20221 [11] => 17814 [12] => 16967 [13] => 22858 [14] => 22422 [15] => 29338 [16] => 39468 [17] => 43886 [18] => 50558 [19] => 49157 ) [ROC] => Array ( [0] => 24.25 [1] => 26.66 [2] => 30.78 [3] => 36.39 [4] => 29.28 [5] => 19.38 [6] => 17.15 [7] => 28.5 [8] => 20.5 [9] => 27.06 [10] => 23.97 [11] => 27.35 [12] => 29.94 [13] => 26.17 [14] => 25.9 [15] => 23.26 [16] => 29.86 [17] => 19.56 [18] => 17.84 [19] => 17.46 ) [ROC_JOEL_capital] => Array ( [0] => 4080 [1] => 4336 [2] => 4018 [3] => 3743 [4] => 4064 [5] => 4452 [6] => 4391 [7] => 5160 [8] => 6232 [9] => 6097 [10] => 6492 [11] => 5979 [12] => 7132 [13] => 9117 [14] => 9066 [15] => 10978 [16] => 15837 [17] => 17030 [18] => 18306 [19] => 16117 ) [ROC_JOEL] => Array ( [0] => 90.88 [1] => 92.85 [2] => 97.44 [3] => 133.61 [4] => 122.22 [5] => 89.44 [6] => 84.06 [7] => 103.72 [8] => 87.58 [9] => 85.63 [10] => 87.77 [11] => 101.77 [12] => 88.45 [13] => 79.54 [14] => 93.16 [15] => 74.98 [16] => 53.12 [17] => 59.74 [18] => 58.88 [19] => 63.46 ) [ROC_JOEL_new] => Array ( [0] => 85.12 [1] => 90.19 [2] => 98.59 [3] => 136.84 [4] => 109.4 [5] => 76.73 [6] => 71.41 [7] => 98.7 [8] => 79.03 [9] => 80.09 [10] => 84.68 [11] => 97.14 [12] => 81.55 [13] => 78.87 [14] => 74.5 [15] => 74.24 [16] => 84.92 [17] => 61.35 [18] => 58.95 [19] => 64.68 ) [grossmargin] => Array ( [0] => 64.41 [1] => 64.81 [2] => 67.31 [3] => 71.44 [4] => 73.48 [5] => 68.84 [6] => 68.81 [7] => 65.55 [8] => 63.68 [9] => 63.12 [10] => 64.7 [11] => 64.53 [12] => 66.11 [13] => 63.94 [14] => 64.39 [15] => 64.22 [16] => 63.86 [17] => 60.86 [18] => 60.32 [19] => 60.68 ) [pretaxmargin] => Array ( [0] => 23.05 [1] => 23.88 [2] => 24.61 [3] => 32.09 [4] => 27.63 [5] => 19.8 [6] => 17.09 [7] => 32.32 [8] => 28.11 [9] => 26.11 [10] => 28.62 [11] => 28.96 [12] => 27.31 [13] => 27.28 [14] => 23.5 [15] => 28.87 [16] => 40.45 [17] => 24.62 [18] => 24.59 [19] => 24.5 ) [operatingmargin] => Array ( [0] => 22.93 [1] => 22.21 [2] => 20.97 [3] => 26.51 [4] => 26.4 [5] => 20.65 [6] => 18.56 [7] => 30.5 [8] => 27.9 [9] => 24.81 [10] => 26.21 [11] => 26.34 [12] => 26.19 [13] => 25.13 [14] => 26.44 [15] => 26.56 [16] => 23.96 [17] => 21.86 [18] => 22.45 [19] => 21.83 ) [netmargin] => Array ( [0] => 15.79 [1] => 16.47 [2] => 18.7 [3] => 21.88 [4] => 18.78 [5] => 12.61 [6] => 10.95 [7] => 22.62 [8] => 15.59 [9] => 20.66 [10] => 22.29 [11] => 21.09 [12] => 21.09 [13] => 20.73 [14] => 18.18 [15] => 22.02 [16] => 33.56 [17] => 18.44 [18] => 18.78 [19] => 18.32 ) [pettm] => Array ( [0] => 25.700 [1] => 31.460 [2] => 38.360 [3] => 40.760 [4] => 47.180 [5] => 59.320 [6] => 69.560 [7] => 29.850 [8] => 35.800 [9] => 28.700 [10] => 20.840 [11] => 19.720 [12] => 22.340 [13] => 23.900 [14] => 18.200 [15] => 19.470 [16] => 13.050 [17] => 18.920 [18] => 18.410 [19] => 21.720 ) [penri] => Array ( [0] => 0.00 [1] => 31.46 [2] => 38.13 [3] => 40.66 [4] => 47.18 [5] => 59.44 [6] => 67.71 [7] => 29.44 [8] => 27.22 [9] => 28.51 [10] => 20.82 [11] => 19.76 [12] => 22.55 [13] => 23.97 [14] => 18.25 [15] => 19.39 [16] => 13.05 [17] => 18.91 [18] => 18.40 [19] => 21.74 ) [pe] => Array ( [0] => 25.700 [1] => 31.460 [2] => 38.360 [3] => 40.760 [4] => 47.180 [5] => 59.320 [6] => 69.560 [7] => 29.850 [8] => 35.800 [9] => 28.700 [10] => 20.840 [11] => 19.720 [12] => 22.340 [13] => 23.900 [14] => 18.200 [15] => 19.470 [16] => 13.050 [17] => 18.920 [18] => 18.410 [19] => 21.720 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 20.450 [7] => 13.470 [8] => 13.200 [9] => 12.320 [10] => 8.290 [11] => 7.630 [12] => 9.540 [13] => 14.900 [14] => 13.160 [15] => 11.000 [16] => 36.950 [17] => 40.210 [18] => 29.710 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.47 [6] => 0 [7] => 0 [8] => 0 [9] => 7.9 [10] => 12.28 [11] => 6.08 [12] => 6.48 [13] => 10.12 [14] => 10.6 [15] => 11.6 [16] => 28.2 [17] => 31.36 [18] => 27.46 [19] => 17.92 ) [pfcf] => Array ( [0] => 29.260 [1] => 40.350 [2] => 53.700 [3] => 57.490 [4] => 64.420 [5] => 52.950 [6] => 52.530 [7] => 35.600 [8] => 27.910 [9] => 26.990 [10] => 19.460 [11] => 17.530 [12] => 24.620 [13] => 26.230 [14] => 18.860 [15] => 21.430 [16] => 21.080 [17] => 24.990 [18] => 21.080 [19] => 23.210 ) [ps] => Array ( [0] => 4.100 [1] => 5.210 [2] => 7.090 [3] => 8.890 [4] => 8.890 [5] => 7.490 [6] => 7.600 [7] => 6.360 [8] => 5.600 [9] => 5.940 [10] => 4.650 [11] => 4.170 [12] => 4.700 [13] => 4.970 [14] => 3.310 [15] => 4.290 [16] => 4.370 [17] => 3.500 [18] => 3.460 [19] => 3.980 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.488 [6] => 0.514 [7] => 0.548 [8] => 0.584 [9] => 0.624 [10] => 0.742 [11] => 0.862 [12] => 0.92 [13] => 0.98 [14] => 1.078 [15] => 1.092 [16] => 1.156 [17] => 1.222 [18] => 1.302 [19] => 1.41 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 5.040 [6] => -5.620 [7] => -4.560 [8] => 2.100 [9] => 8.880 [10] => 12.280 [11] => 5.960 [12] => 6.060 [13] => 7.910 [14] => 8.550 [15] => 7.890 [16] => 11.190 [17] => 16.950 [18] => 13.940 [19] => 9.430 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 6.630 [6] => -3.430 [7] => -2.130 [8] => 4.330 [9] => 11.960 [10] => 15.230 [11] => 10.100 [12] => 10.450 [13] => 11.990 [14] => 12.090 [15] => 12.860 [16] => 15.390 [17] => 20.630 [18] => 17.460 [19] => 12.920 ) [zscore] => Array ( [0] => 7.610 [1] => 9.150 [2] => 11.450 [3] => 14.080 [4] => 12.460 [5] => 9.850 [6] => 10.570 [7] => 9.460 [8] => 8.150 [9] => 8.430 [10] => 6.560 [11] => 7.410 [12] => 8.250 [13] => 6.330 [14] => 5.810 [15] => 5.810 [16] => 4.250 [17] => 3.960 [18] => 3.790 [19] => 3.850 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 7 [4] => 5 [5] => 3 [6] => 6 [7] => 6 [8] => 5 [9] => 7 [10] => 7 [11] => 4 [12] => 7 [13] => 5 [14] => 7 [15] => 6 [16] => 3 [17] => 5 [18] => 5 [19] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -2.770 [3] => -2.800 [4] => -2.490 [5] => -2.660 [6] => -2.790 [7] => -2.420 [8] => -2.610 [9] => -2.690 [10] => -2.740 [11] => -2.760 [12] => -2.490 [13] => -2.440 [14] => -2.670 [15] => -2.510 [16] => -2.540 [17] => -2.480 [18] => -2.680 [19] => -2.640 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.43 [7] => 0.57 [8] => 0.69 [9] => 0.69 [10] => 0.74 [11] => 0.84 [12] => 0.96 [13] => 1.06 [14] => 1.14 [15] => 1.24 [16] => 1.50 [17] => 1.65 [18] => 1.80 [19] => 1.90 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 41.750 [6] => 47.030 [7] => 34.830 [8] => 31.920 [9] => 36.670 [10] => 28.010 [11] => 23.940 [12] => 25.190 [13] => 29.000 [14] => 19.850 [15] => 22.920 [16] => 21.990 [17] => 21.210 [18] => 20.090 [19] => 21.760 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 6.390 [6] => 6.590 [7] => 7.250 [8] => 7.780 [9] => 8.800 [10] => 11.100 [11] => 12.980 [12] => 13.320 [13] => 16.570 [14] => 17.870 [15] => 18.940 [16] => 22.380 [17] => 24.680 [18] => 26.540 [19] => 27.200 ) [medpsvalue] => Array ( [0] => 13.35 [1] => 14.85 [2] => 15.47 [3] => 15.64 [4] => 15.72 [5] => 16.22 [6] => 16.72 [7] => 15.64 [8] => 16.43 [9] => 17.81 [10] => 18.68 [11] => 20.14 [12] => 21.39 [13] => 25.77 [14] => 28.52 [15] => 27.73 [16] => 31.4 [17] => 41.74 [18] => 43.66 [19] => 43.33 ) [ev2rev] => Array ( [0] => 4.210 [1] => 5.480 [2] => 7.480 [3] => 8.980 [4] => 9.050 [5] => 7.830 [6] => 7.790 [7] => 6.510 [8] => 5.740 [9] => 6.000 [10] => 4.640 [11] => 4.190 [12] => 4.780 [13] => 5.090 [14] => 3.430 [15] => 4.340 [16] => 4.650 [17] => 3.720 [18] => 3.720 [19] => 4.260 ) [ev2ebitda] => Array ( [0] => 15.700 [1] => 19.260 [2] => 25.380 [3] => 24.420 [4] => 27.810 [5] => 30.560 [6] => 33.530 [7] => 18.010 [8] => 16.790 [9] => 19.370 [10] => 13.840 [11] => 12.320 [12] => 14.880 [13] => 15.470 [14] => 11.930 [15] => 12.760 [16] => 9.960 [17] => 12.520 [18] => 12.580 [19] => 14.330 ) [ev2ebit] => Array ( [0] => 18.360 [1] => 24.700 [2] => 35.750 [3] => 33.880 [4] => 34.260 [5] => 37.970 [6] => 41.960 [7] => 22.760 [8] => 19.900 [9] => 24.200 [10] => 17.750 [11] => 15.910 [12] => 18.240 [13] => 20.250 [14] => 12.960 [15] => 16.340 [16] => 19.390 [17] => 17.020 [18] => 16.550 [19] => 19.510 ) [earning_yield_greenblatt] => Array ( [0] => 5.45 [1] => 4.05 [2] => 2.8 [3] => 2.95 [4] => 2.92 [5] => 2.63 [6] => 2.38 [7] => 4.39 [8] => 5.03 [9] => 4.13 [10] => 5.63 [11] => 6.29 [12] => 5.48 [13] => 4.94 [14] => 7.72 [15] => 6.12 [16] => 5.16 [17] => 5.88 [18] => 6.04 [19] => 5.13 ) [p2medpsvalue] => Array ( [0] => 0.96 [1] => 1.25 [2] => 1.7 [3] => 2.13 [4] => 2.13 [5] => 1.8 [6] => 1.82 [7] => 1.52 [8] => 1.34 [9] => 1.42 [10] => 1.11 [11] => 1 [12] => 1.13 [13] => 1.19 [14] => 0.79 [15] => 1.03 [16] => 1.05 [17] => 0.84 [18] => 0.83 [19] => 0.95 ) [p2grahamnumber] => Array ( [0] => 4.1 [1] => 5.48 [2] => 6.45 [3] => 6.76 [4] => 6.69 [5] => 7.12 [6] => 7.93 [7] => 4.23 [8] => 4 [9] => 3.96 [10] => 2.77 [11] => 2.59 [12] => 3.08 [13] => 3.96 [14] => 3.23 [15] => 3.04 [16] => 4.57 [17] => 5.7 [18] => 4.85 [19] => 5.55 ) [p2tangible_book] => Array ( [0] => 14.47 [1] => 21.34 [2] => 24.59 [3] => 25.45 [4] => 21.34 [5] => 19.16 [6] => 20.45 [7] => 13.47 [8] => 13.13 [9] => 12.32 [10] => 8.33 [11] => 7.66 [12] => 9.61 [13] => 14.9 [14] => 13.16 [15] => 10.96 [16] => 36.95 [17] => 39.76 [18] => 29.71 [19] => 32.79 ) [pb] => Array ( [0] => 12.75 [1] => 17.51 [2] => 21.57 [3] => 23 [4] => 19.94 [5] => 15.25 [6] => 16.21 [7] => 10.41 [8] => 9.26 [9] => 8.84 [10] => 6.33 [11] => 5.86 [12] => 6.68 [13] => 6.53 [14] => 5.12 [15] => 5.3 [16] => 4.86 [17] => 5.01 [18] => 4.94 [19] => 5.5 ) [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] => 16172 [1] => 18127 [2] => 18673 [3] => 18868 [4] => 18813 [5] => 19284 [6] => 19889 [7] => 17545 [8] => 19564 [9] => 21044 [10] => 21742 [11] => 23104 [12] => 24088 [13] => 28857 [14] => 31944 [15] => 30990 [16] => 35119 [17] => 46542 [18] => 48017 [19] => 46854 ) [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] => 411 [1] => 562 [2] => 633 [3] => 626 [4] => 645 [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_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] => 199 [1] => 272 [2] => 286 [3] => 258 [4] => 277 [5] => 337 [6] => 447 [7] => 289 [8] => 199 [9] => 178 [10] => 196 [11] => 240 [12] => 220 [13] => 456 [14] => 438 [15] => 355 [16] => 733 [17] => 417 [18] => 397 [19] => 463 ) [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] => 159 [5] => 201 [6] => 73 [7] => 68 [8] => 85 [9] => 120 [10] => 61 [11] => 66 [12] => 150 [13] => 215 [14] => 278 [15] => 2192 [16] => 2820 [17] => 1232 [18] => 8109 [19] => 9854 ) [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] => 1386 [1] => 1167 [2] => 1433 [3] => 1737 [4] => 1648 [5] => 1611 [6] => 1819 [7] => 1866 [8] => 2260 [9] => 3362 [10] => 6707 [11] => 4701 [12] => 2440 [13] => 4093 [14] => 4701 [15] => 7021 [16] => 8517 [17] => 12803 [18] => 8442 [19] => 10414 ) [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] => 6222 [1] => 6844 [2] => 8784 [3] => 9094 [4] => 11615 [5] => 11987 [6] => 11173 [7] => 11637 [8] => 10680 [9] => 11803 [10] => 12563 [11] => 12793 [12] => 12898 [13] => 15147 [14] => 11897 [15] => 15503 [16] => 18338 [17] => 19643 [18] => 31160 [19] => 32190 ) [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] => 2564 [1] => 2894 [2] => 2972 [3] => 3249 [4] => 3141 [5] => 3714 [6] => 3905 [7] => 4530 [8] => 4686 [9] => 4980 [10] => 5112 [11] => 5290 [12] => 5622 [13] => 7173 [14] => 6457 [15] => 6657 [16] => 8859 [17] => 9371 [18] => 9151 [19] => 9886 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 2083 [1] => 2923 [2] => 3397 [3] => 3074 [4] => 4462 [5] => 5373 [6] => 4816 [7] => 3899 [8] => 2655 [9] => 2906 [10] => 6021 [11] => 4546 [12] => 3268 [13] => 6052 [14] => 6531 [15] => 6800 [16] => 9376 [17] => 14912 [18] => 17874 [19] => 17925 ) [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] => 2565 [1] => 2691 [2] => 2520 [3] => 2483 [4] => 2452 [5] => 2169 [6] => 1962 [7] => 1403 [8] => 2564 [9] => 2849 [10] => 3216 [11] => 2082 [12] => 2839 [13] => 5023 [14] => 4278 [15] => 5356 [16] => 9642 [17] => 10400 [18] => 11623 [19] => 9917 ) [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] => -199 [1] => -272 [2] => -286 [3] => -258 [4] => -58 [5] => -77 [6] => -102 [7] => 36 [8] => 10 [9] => -2 [10] => -39 [11] => -5 [12] => -27 [13] => -220 [14] => -105 [15] => -106 [16] => -416 [17] => 66 [18] => 74 [19] => 71 ) [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] => -6708 [1] => -7723 [2] => -8653 [3] => -8478 [4] => -8856 [5] => -10085 [6] => -10767 [7] => -6952 [8] => -7807 [9] => -8911 [10] => -9263 [11] => -9756 [12] => -10554 [13] => -12108 [14] => -13002 [15] => -12594 [16] => -14637 [17] => -19376 [18] => -19720 [19] => -19287 ) [BS_MoneyMarket] => Array ( [0] => -1386 [1] => -1167 [2] => -1433 [3] => -1737 [4] => -1648 [5] => -1611 [6] => -1819 [7] => -1866 [8] => -2260 [9] => -3362 [10] => -6707 [11] => -4701 [12] => -2440 [13] => -4093 [14] => -4701 [15] => -7021 [16] => -8517 [17] => -12803 [18] => -8442 [19] => -10414 ) [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] => 7608 [1] => 8011 [2] => 10217 [3] => 10831 [4] => 13263 [5] => 13598 [6] => 12992 [7] => 13503 [8] => 12940 [9] => 15165 [10] => 19270 [11] => 17494 [12] => 15338 [13] => 19240 [14] => 16598 [15] => 22524 [16] => 26855 [17] => 32446 [18] => 39602 [19] => 42604 ) [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] => 2565 [1] => 2691 [2] => 2520 [3] => 2483 [4] => 2452 [5] => 2169 [6] => 1962 [7] => 1403 [8] => 2564 [9] => 2849 [10] => 3216 [11] => 2082 [12] => 2839 [13] => 5023 [14] => 4278 [15] => 5356 [16] => 9642 [17] => 10400 [18] => 11623 [19] => 9917 ) [cash2debt] => Array ( [0] => 0.395 [1] => 0.287 [2] => 0.318 [3] => 0.448 [4] => 0.351 [5] => 0.291 [6] => 0.335 [7] => 0.378 [8] => 0.438 [9] => 0.642 [10] => 0.943 [11] => 0.836 [12] => 0.565 [13] => 0.462 [14] => 0.535 [15] => 0.777 [16] => 0.484 [17] => 0.491 [18] => 0.508 [19] => 0.547 ) [interest_coverage] => Array ( [0] => 18.63 [1] => 14.8 [2] => 13.69 [3] => 19.38 [4] => 17.93 [5] => 11.82 [6] => 8.26 [7] => 18.52 [8] => 27.43 [9] => 29.33 [10] => 29.07 [11] => 25.35 [12] => 28.67 [13] => 15.9 [14] => 19.28 [15] => 23.19 [16] => 11.48 [17] => 24.4 [18] => 27.15 [19] => 22.09 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -67 [15] => -82 [16] => -50 [17] => -62 [18] => -67 [19] => -42 ) [TaxProvision] => Array ( [0] => -1174 [1] => -1342 [2] => -1104 [3] => -1926 [4] => -1665 [5] => -1388 [6] => -1222 [7] => -1691 [8] => -1523 [9] => -1148 [10] => -1375 [11] => -1818 [12] => -1498 [13] => -1892 [14] => -1632 [15] => -2040 [16] => -2370 [17] => -2812 [18] => -2723 [19] => -2851 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 2554 [1] => 2986 [2] => 3492 [3] => 4129 [4] => 3533 [5] => 2431 [6] => 2177 [7] => 3979 [8] => 3976 [9] => 4347 [10] => 4847 [11] => 4872 [12] => 5080 [13] => 5981 [14] => 5874 [15] => 6906 [16] => 11837 [17] => 8646 [18] => 9086 [19] => 8626 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.495 [1] => 0.585 [2] => 0.69 [3] => 0.82 [4] => 0.71 [5] => 0.49 [6] => 0.44 [7] => 0.8 [8] => 0.615 [9] => 0.885 [10] => 1 [11] => 1.02 [12] => 1.08 [13] => 1.285 [14] => 1.245 [15] => 1.465 [16] => 2.53 [17] => 1.85 [18] => 1.97 [19] => 1.9 ) [eps_basic] => Array ( [0] => 0.495 [1] => 0.59 [2] => 0.7 [3] => 0.835 [4] => 0.715 [5] => 0.49 [6] => 0.44 [7] => 0.8 [8] => 0.615 [9] => 0.885 [10] => 1 [11] => 1.02 [12] => 1.08 [13] => 1.295 [14] => 1.255 [15] => 1.475 [16] => 2.55 [17] => 1.88 [18] => 2 [19] => 1.94 ) [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] => 704 [12] => 923 [13] => 1199 [14] => 1191 [15] => 1366 [16] => 1425 [17] => 1680 [18] => 1773 [19] => 1692 ) [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] => 512 [12] => 548 [13] => 789 [14] => 706 [15] => 697 [16] => 1029 [17] => 1198 [18] => 1171 [19] => 1240 ) [OtherInventories] => Array ( [0] => 1047 [1] => 1117 [2] => 952 [3] => 959 [4] => 890 [5] => 1076 [6] => 1066 [7] => 1055 [8] => 1294 [9] => 1252 [10] => 1420 [11] => 163 [12] => 170 [13] => 232 [14] => 290 [15] => 291 [16] => 196 [17] => 214 [18] => 320 [19] => 345 ) [CashAndCashEquivalents] => Array ( [0] => 1386 [1] => 1167 [2] => 1433 [3] => 1737 [4] => 1648 [5] => 1611 [6] => 1819 [7] => 1866 [8] => 2260 [9] => 3362 [10] => 6707 [11] => 4701 [12] => 2440 [13] => 4093 [14] => 4701 [15] => 7021 [16] => 8517 [17] => 12803 [18] => 8442 [19] => 10414 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 159 [5] => 201 [6] => 73 [7] => 68 [8] => 85 [9] => 120 [10] => 61 [11] => 66 [12] => 150 [13] => 215 [14] => 278 [15] => 2192 [16] => 2820 [17] => 1232 [18] => 8109 [19] => 9854 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 215 [6] => 225 [7] => 217 [8] => 385 [9] => 419 [10] => 479 [11] => 447 [12] => 495 [13] => 731 [14] => 657 [15] => 699 [16] => 1122 [17] => 1141 [18] => 997 [19] => 1011 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1528 [6] => 1642 [7] => 1812 [8] => 2332 [9] => 2615 [10] => 2822 [11] => 2692 [12] => 3020 [13] => 3539 [14] => 3408 [15] => 3816 [16] => 4883 [17] => 5240 [18] => 5307 [19] => 5605 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 4527 [6] => 4547 [7] => 4881 [8] => 5888 [9] => 6159 [10] => 6138 [11] => 6739 [12] => 7889 [13] => 10174 [14] => 10335 [15] => 11952 [16] => 15701 [17] => 15504 [18] => 16203 [19] => 17551 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 230 [11] => 306 [12] => 507 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 1266 [18] => 979 [19] => 865 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 6471 [6] => 6614 [7] => 7105 [8] => 9001 [9] => 9622 [10] => 10149 [11] => 10184 [12] => 11911 [13] => 14444 [14] => 14400 [15] => 16467 [16] => 21706 [17] => 23151 [18] => 23486 [19] => 25032 ) [AccumulatedDepreciation] => Array ( [0] => -2077 [1] => -2321 [2] => -2031 [3] => -2028 [4] => -2016 [5] => -2204 [6] => -2446 [7] => -2652 [8] => -3090 [9] => -3525 [10] => -4058 [11] => -4353 [12] => -5008 [13] => -5951 [14] => -6074 [15] => -6906 [16] => -6979 [17] => -8212 [18] => -9010 [19] => -10065 ) [AccountsPayable] => Array ( [0] => 2564 [1] => 2894 [2] => 2972 [3] => 3249 [4] => 3141 [5] => 3714 [6] => 3905 [7] => 3679 [8] => 3692 [9] => 4058 [10] => 4403 [11] => 4493 [12] => 929 [13] => 1380 [14] => 1370 [15] => 1410 [16] => 1887 [17] => 2172 [18] => 1969 [19] => 1933 ) [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] => 258 [14] => 252 [15] => 264 [16] => 273 [17] => 362 [18] => 471 [19] => 309 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 851 [8] => 994 [9] => 922 [10] => 709 [11] => 797 [12] => 4693 [13] => 5535 [14] => 4835 [15] => 4983 [16] => 6699 [17] => 6837 [18] => 6711 [19] => 7644 ) [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] => 1426 [1] => 1141 [2] => 1116 [3] => 801 [4] => 687 [5] => 854 [6] => 835 [7] => 1219 [8] => 2701 [9] => 2517 [10] => 1157 [11] => 1154 [12] => 1314 [13] => 3277 [14] => 2781 [15] => 5059 [16] => 14041 [17] => 13656 [18] => 14736 [19] => 19154 ) [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] => 180 [1] => 194 [2] => 301 [3] => 426 [4] => 424 [5] => 498 [6] => 358 [7] => 442 [8] => 304 [9] => 337 [10] => 402 [11] => 352 [12] => 608 [13] => 1890 [14] => 877 [15] => 1580 [16] => 4261 [17] => 4694 [18] => 4981 [19] => 6152 ) [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] => 2554 [1] => 2986 [2] => 3492 [3] => 4129 [4] => 3533 [5] => 2431 [6] => 2177 [7] => 3969 [8] => 3050 [9] => 4347 [10] => 4847 [11] => 4872 [12] => 5080 [13] => 5990 [14] => 5832 [15] => 6967 [16] => 11837 [17] => 8646 [18] => 9086 [19] => 8626 ) [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] => 9 [14] => -42 [15] => 61 [16] => 151 [17] => 7 [18] => -130 [19] => 168 ) [ChangeInReceivables] => Array ( [0] => -169 [1] => -255 [2] => -230 [3] => -164 [4] => -237 [5] => -96 [6] => -39 [7] => -73 [8] => -83 [9] => 80 [10] => -5 [11] => -79 [12] => -214 [13] => -406 [14] => 148 [15] => -404 [16] => -41 [17] => -562 [18] => -33 [19] => 28 ) [ChangeInInventory] => Array ( [0] => 43 [1] => -80 [2] => -33 [3] => -43 [4] => -12 [5] => -163 [6] => -2 [7] => -17 [8] => -49 [9] => 111 [10] => -57 [11] => -79 [12] => -150 [13] => -258 [14] => -165 [15] => -50 [16] => 182 [17] => -447 [18] => -286 [19] => -105 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -349 [8] => 74 [9] => -276 [10] => -397 [11] => 244 [12] => -152 [13] => -244 [14] => 63 [15] => -332 [16] => -148 [17] => -350 [18] => -29 [19] => -163 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 197 [1] => 214 [2] => 361 [3] => 299 [4] => -70 [5] => 281 [6] => -84 [7] => -179 [8] => -442 [9] => -164 [10] => 45 [11] => 280 [12] => 173 [13] => 947 [14] => -697 [15] => 400 [16] => 390 [17] => -69 [18] => 214 [19] => -136 ) [ChangeInWorkingCapital] => Array ( [0] => 129 [1] => -299 [2] => -118 [3] => -47 [4] => -550 [5] => -557 [6] => -852 [7] => -462 [8] => -407 [9] => -168 [10] => -617 [11] => 430 [12] => -615 [13] => 6 [14] => -755 [15] => -564 [16] => 370 [17] => -1893 [18] => -1080 [19] => -932 ) [CF_DeferredTax] => Array ( [0] => 58 [1] => 157 [2] => -145 [3] => 380 [4] => -38 [5] => 97 [6] => 3 [7] => 56 [8] => 40 [9] => -188 [10] => 162 [11] => -88 [12] => -35 [13] => 109 [14] => -360 [15] => 353 [16] => 604 [17] => 1035 [18] => 632 [19] => 648 ) [PurchaseOfPPE] => Array ( [0] => -878 [1] => -937 [2] => -990 [3] => -1093 [4] => -863 [5] => -1069 [6] => -733 [7] => -769 [8] => -851 [9] => -812 [10] => -755 [11] => -899 [12] => -1407 [13] => -1648 [14] => -1968 [15] => -1993 [16] => -2215 [17] => -2920 [18] => -2780 [19] => -2550 ) [SaleOfPPE] => Array ( [0] => 109 [1] => 44 [2] => 81 [3] => 71 [4] => 54 [5] => 45 [6] => 45 [7] => 91 [8] => 69 [9] => 87 [10] => 341 [11] => 88 [12] => 112 [13] => 239 [14] => 129 [15] => 104 [16] => 134 [17] => 101 [18] => 143 [19] => 111 ) [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] => -5653 [14] => -759 [15] => -300 [16] => -2511 [17] => 0 [18] => -1486 [19] => -353 ) [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] => 448 [14] => 479 [15] => 240 [16] => 972 [17] => 562 [18] => 20 [19] => 872 ) [PurchaseOfInvestment] => Array ( [0] => -758 [1] => -403 [2] => -623 [3] => -459 [4] => -610 [5] => -518 [6] => -508 [7] => -456 [8] => -141 [9] => -177 [10] => -46 [11] => -53 [12] => -82 [13] => -105 [14] => -244 [15] => -2200 [16] => -7222 [17] => -5821 [18] => -14824 [19] => -14782 ) [SaleOfInvestment] => Array ( [0] => 856 [1] => 580 [2] => 1302 [3] => 1999 [4] => 1036 [5] => 176 [6] => 290 [7] => 455 [8] => 243 [9] => 147 [10] => 161 [11] => 33 [12] => 640 [13] => 0 [14] => 479 [15] => 0 [16] => 4032 [17] => 5647 [18] => 7791 [19] => 12791 ) [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] => -366 [1] => -510 [2] => -820 [3] => -1018 [4] => -1778 [5] => -2055 [6] => -259 [7] => -509 [8] => -385 [9] => -181 [10] => -204 [11] => -665 [12] => -963 [13] => 0 [14] => -479 [15] => 0 [16] => 2405 [17] => -93 [18] => -268 [19] => -303 ) [sloanratio] => Array ( [0] => 0.03 [1] => 0.06 [2] => 0.07 [3] => 0.04 [4] => 0.12 [5] => 0.09 [6] => -0.01 [7] => 0.05 [8] => -0.03 [9] => -0.01 [10] => -0.02 [11] => -0 [12] => 0.03 [13] => 0.13 [14] => 0.01 [15] => 0.06 [16] => 0.09 [17] => 0.02 [18] => 0.11 [19] => 0.03 ) [dividend_yield] => Array ( [0] => 1.51 [1] => 1.19 [2] => 0.95 [3] => 0.84 [4] => 0.9 [5] => 1.1 [6] => 1.12 [7] => 1.51 [8] => 1.81 [9] => 1.73 [10] => 2.4 [11] => 2.78 [12] => 2.57 [13] => 2.22 [14] => 3.36 [15] => 2.88 [16] => 2.68 [17] => 2.69 [18] => 2.81 [19] => 2.71 ) [current_ratio] => Array ( [0] => 0.84 [1] => 0.74 [2] => 0.8 [3] => 0.81 [4] => 0.74 [5] => 0.66 [6] => 0.71 [7] => 0.85 [8] => 1 [9] => 1.06 [10] => 1.1 [11] => 1.04 [12] => 0.95 [13] => 0.92 [14] => 0.94 [15] => 1.28 [16] => 1.17 [17] => 1.05 [18] => 1.09 [19] => 1.13 ) [quick_ratio] => Array ( [0] => 0.67 [1] => 0.59 [2] => 0.67 [3] => 0.68 [4] => 0.64 [5] => 0.55 [6] => 0.6 [7] => 0.73 [8] => 0.83 [9] => 0.91 [10] => 0.98 [11] => 0.9 [12] => 0.76 [13] => 0.75 [14] => 0.77 [15] => 1.11 [16] => 1.02 [17] => 0.92 [18] => 0.97 [19] => 1.01 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 1.2 [2] => 1.02 [3] => 0.32 [4] => 0.76 [5] => 0.36 [6] => 0.29 [7] => -0.28 [8] => 0.31 [9] => 1.11 [10] => 1.31 [11] => 1.66 [12] => 1.49 [13] => 1.4 [14] => -0.11 [15] => 0.46 [16] => 0.48 [17] => 1.27 [18] => 1.26 [19] => 1.19 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 13.74 [2] => 3.93 [3] => 1.35 [4] => 0.53 [5] => 2.92 [6] => 3.09 [7] => -11.75 [8] => 11.61 [9] => 8.38 [10] => 4.92 [11] => 7.81 [12] => 6.21 [13] => 20.66 [14] => 10.5 [15] => -2.78 [16] => 13.08 [17] => 33.24 [18] => 4.49 [19] => -0.76 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 18.18 [2] => 17.95 [3] => 18.84 [4] => -13.41 [5] => -30.99 [6] => -10.2 [7] => 81.82 [8] => -23.13 [9] => 43.9 [10] => 12.99 [11] => 2 [12] => 5.88 [13] => 18.98 [14] => -3.11 [15] => 17.67 [16] => 72.7 [17] => -26.88 [18] => 6.49 [19] => -3.55 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.7936507937 [6] => 0 [7] => 0 [8] => 12.9619047619 [9] => 3.21058558559 [10] => 1.69543973941 [11] => 3.31543624161 [12] => 3.72112211221 [13] => 3.03034134008 [14] => 2.13450292398 [15] => 2.45754119138 [16] => 1.16621983914 [17] => 1.11563421829 [18] => 1.31994261119 [19] => 2.30540827147 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 4.56 [6] => 4.62 [7] => 3.29 [8] => 2.83 [9] => 2.88 [10] => 1.88 [11] => 1.55 [12] => 1.81 [13] => 1.85 [14] => 1.27 [15] => 1.5 [16] => 1.47 [17] => 1.42 [18] => 1.37 [19] => 1.52 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.79 [6] => 0 [7] => 0 [8] => 0 [9] => 3.21 [10] => 1.7 [11] => 3.31 [12] => 3.72 [13] => 3.03 [14] => 2.14 [15] => 2.46 [16] => 1.17 [17] => 1.12 [18] => 1.32 [19] => 2.31 ) )
Coca-Cola Co (NYSE:KO)
Days Inventory
74.82 (As of Mar. 2014)

Coca-Cola Co's inventory for the three months ended in Mar. 2014 was $3,357 Mil. Coca-Cola Co's cost of goods sold for the three months ended in Mar. 2014 was $4,083 Mil. Hence, Coca-Cola Co's days inventory for the three months ended in Mar. 2014 was 74.82.

Coca-Cola Co's days inventory declined from Mar. 2013 (75.91) to Mar. 2014 (74.82).

Inventory can be measured by Days Sales of Inventory (DSI). Coca-Cola Co's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 28.88.

Inventory turnover measures how fast the company turns over its inventory within a year. Coca-Cola Co's inventory turnover for the three months ended in Mar. 2014 was 1.22.

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. Coca-Cola Co's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.32.


Definition

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

Coca-Cola Co'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
=3277/18421*365
=64.93

Coca-Cola Co's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=3357/4083*91
=74.82

* 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).

Coca-Cola Co'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
=3357/10576*91
=28.88

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

Coca-Cola Co'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.

Coca-Cola Co's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=3357 / 10576
=0.32

* 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.

Coca-Cola Co Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 67.5461.4273.3777.8770.1877.4976.2061.9662.5364.93

Coca-Cola Co Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DaysInventory 72.0462.4864.6464.1875.9166.4563.0569.1174.8266.77
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