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 ) [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 ) [price_high] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 2.31 [4] => 2.53 [5] => 4.46 [6] => 6.35 [7] => 11.31 [8] => 10.73 [9] => 10.01 [10] => 11.59 [11] => 15.27 [12] => 22.01 [13] => 33.86 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 1.72 [5] => 2.09 [6] => 4.47 [7] => 5.01 [8] => 4.44 [9] => 5.42 [10] => 8.75 [11] => 10.40 [12] => 14.71 [13] => 20.17 ) [BS_share] => Array ( [0] => 140.480 [1] => 153.818 [2] => 155.190 [3] => 155.51 [4] => 161.98 [5] => 201.55 [6] => 213.19 [7] => 266.31 [8] => 279.58 [9] => 284.01 [10] => 290.93 [11] => 293.90 [12] => 297.81 [13] => 300.81 ) [Fiscal Year] => Array ( [0] => Dec00 [1] => Dec01 [2] => Dec02 [3] => Dec03 [4] => Dec04 [5] => Dec05 [6] => Dec06 [7] => Dec07 [8] => Dec08 [9] => Dec09 [10] => Dec10 [11] => Dec11 [12] => Dec12 [13] => Dec13 ) [quarter] => Array ( [0] => 200012 [1] => 200112 [2] => 200212 [3] => 200312 [4] => 200412 [5] => 200512 [6] => 200612 [7] => 200712 [8] => 200812 [9] => 200912 [10] => 201012 [11] => 201112 [12] => 201212 [13] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 140.480 [1] => 153.818 [2] => 155.190 [3] => 145.758 [4] => 178.895 [5] => 196.108 [6] => 221.975 [7] => 239.640 [8] => 282.046 [9] => 287.980 [10] => 291.714 [11] => 296.750 [12] => 300.693 [13] => 304.131 ) [Revenue] => Array ( [0] => 226.304 [1] => 250.462 [2] => 287.125 [3] => 327.974 [4] => 424.756 [5] => 547.392 [6] => 789.381 [7] => 1126.825 [8] => 1908.532 [9] => 2047.942 [10] => 2469.881 [11] => 3269.862 [12] => 4122.93 [13] => 5062.528 ) [COGS] => Array ( [0] => 119.313 [1] => 132.52 [2] => 154.574 [3] => 174.238 [4] => 227.14 [5] => 289.788 [6] => 431.832 [7] => 621.076 [8] => 1064.706 [9] => 1120.129 [10] => 1376.401 [11] => 1877.869 [12] => 2398.79 [13] => 2987.126 ) [Gross Profit] => Array ( [0] => 106.991 [1] => 117.942 [2] => 132.551 [3] => 153.736 [4] => 197.616 [5] => 257.604 [6] => 357.549 [7] => 505.749 [8] => 843.826 [9] => 927.813 [10] => 1093.48 [11] => 1391.993 [12] => 1724.14 [13] => 2075.402 ) [SGA] => Array ( [0] => 0 [1] => 64.259 [2] => 106.693 [3] => 122.231 [4] => 155.837 [5] => 196.088 [6] => 268.56 [7] => 365.605 [8] => 611.753 [9] => 659.698 [10] => 756.939 [11] => 972.991 [12] => 1219.343 [13] => 1454.08 ) [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 ) [DDA] => Array ( [0] => 7.541 [1] => 0 [2] => 5.014 [3] => 5.446 [4] => 6.872 [5] => 8.574 [6] => 12.086 [7] => 18.018 [8] => 33.421 [9] => 38.062 [10] => 41.428 [11] => 54.505 [12] => 70.165 [13] => 86.463 ) [Operating Income] => Array ( [0] => 4.615 [1] => 13.112 [2] => 20.844 [3] => 26.059 [4] => 34.907 [5] => 52.942 [6] => 77.166 [7] => 122.657 [8] => 193.28 [9] => 231.448 [10] => 297.877 [11] => 361.483 [12] => 437.953 [13] => 530.18 ) [other_operating_charges] => Array ( [0] => -102.376 [1] => -40.571 [2] => -5.014 [3] => -5.446 [4] => -6.872 [5] => -8.574 [6] => -11.823 [7] => -17.487 [8] => -38.793 [9] => -36.667 [10] => -38.664 [11] => -57.519 [12] => -66.844 [13] => -91.142 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2.269 [4] => 2.513 [5] => 4.328 [6] => 5.748 [7] => 10.51 [8] => 5.83 [9] => 9.795 [10] => 11.36 [11] => 15.04 [12] => 21.1 [13] => 32.9 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 352.85219 [4] => 407.05574 [5] => 872.3084 [6] => 1225.41612 [7] => 2798.9181 [8] => 1629.9514 [9] => 2781.87795 [10] => 3304.9648 [11] => 4420.256 [12] => 6283.791 [13] => 9896.649 ) [Cash and Equiv] => Array ( [0] => 0 [1] => 0 [2] => 0.584 [3] => 16.082 [4] => 1.612 [5] => 3.173 [6] => 4.031 [7] => 74.241 [8] => 79.067 [9] => 108.906 [10] => 95.689 [11] => 48.247 [12] => 59.77 [13] => 150.488 ) [ev_addition] => Array ( [0] => 0 [1] => 0 [2] => 33.621 [3] => -12.085 [4] => 48.65 [5] => 44.304 [6] => 96.416 [7] => 584.221 [8] => 563.807 [9] => 494.139 [10] => 505.265 [11] => 907.829 [12] => 1058.708 [13] => 1155.293 ) [ev_addition_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0.217 [3] => -0.078 [4] => 0.3 [5] => 0.22 [6] => 0.452 [7] => 2.194 [8] => 2.017 [9] => 1.74 [10] => 1.737 [11] => 3.089 [12] => 3.555 [13] => 3.841 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 340.76719 [4] => 455.70574 [5] => 916.6124 [6] => 1321.83212 [7] => 3383.1391 [8] => 2193.7584 [9] => 3276.01695 [10] => 3810.2298 [11] => 5328.085 [12] => 7342.499 [13] => 11051.942 ) [Non Operating Income] => Array ( [0] => -4.856 [1] => -4.943 [2] => 0.172 [3] => 0.116 [4] => 0.455 [5] => 0.628 [6] => 1.479 [7] => 1.626 [8] => 1.375 [9] => 4.768 [10] => 0 [11] => -3.937 [12] => -1.643 [13] => -5.299 ) [tax] => Array ( [0] => 0.637 [1] => 0 [2] => 7.263 [3] => 9.577 [4] => 13.284 [5] => 20.796 [6] => 28.426 [7] => 42.37 [8] => 62.041 [9] => 78.18 [10] => 103.007 [11] => 125.507 [12] => 147.942 [13] => 164.204 ) [Pretax Income] => Array ( [0] => -0.241 [1] => 8.169 [2] => 18.268 [3] => 24.153 [4] => 33.857 [5] => 51.683 [6] => 72.821 [7] => 108.271 [8] => 159.133 [9] => 205.317 [10] => 270.125 [11] => 335.771 [12] => 409.167 [13] => 475.827 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0.166 [3] => 0.051 [4] => 0.046 [5] => 0.341 [6] => 0.131 [7] => 1.746 [8] => 2.308 [9] => 1.353 [10] => 2.013 [11] => 2.532 [12] => 0 [13] => 0 ) [InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => -2.913 [3] => -2.074 [4] => -1.551 [5] => -2.228 [6] => -5.955 [7] => -17.758 [8] => -37.83 [9] => -32.252 [10] => -29.765 [11] => -24.307 [12] => -31.429 [13] => -51.184 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 7.541 [1] => 0 [2] => 5.014 [3] => 5.446 [4] => 6.872 [5] => 8.574 [6] => 12.086 [7] => 18.018 [8] => 33.421 [9] => 38.062 [10] => 41.428 [11] => 54.505 [12] => 70.165 [13] => 86.463 ) [ReconciledDepreciation] => Array ( [0] => 7.54 [1] => 7.9 [2] => 5.01 [3] => 5.45 [4] => 6.87 [5] => 8.57 [6] => 12.09 [7] => 18.02 [8] => 33.42 [9] => 38.06 [10] => 41.43 [11] => 54.51 [12] => 70.17 [13] => 86.46 ) [EBIT] => Array ( [0] => 4.615 [1] => 13.112 [2] => 21.182 [3] => 26.227 [4] => 35.408 [5] => 53.911 [6] => 78.776 [7] => 126.029 [8] => 196.963 [9] => 237.569 [10] => 299.89 [11] => 360.078 [12] => 440.596 [13] => 527.011 ) [EBITDA_morn] => Array ( [0] => 12.156 [1] => 21.009 [2] => 26.195 [3] => 31.673 [4] => 42.28 [5] => 62.485 [6] => 90.862 [7] => 144.047 [8] => 230.384 [9] => 275.631 [10] => 341.318 [11] => 414.583 [12] => 510.761 [13] => 613.474 ) [EBITDA] => Array ( [0] => 12.156 [1] => 13.112 [2] => 26.196 [3] => 31.673 [4] => 42.28 [5] => 62.485 [6] => 90.862 [7] => 144.047 [8] => 230.384 [9] => 275.631 [10] => 341.318 [11] => 414.583 [12] => 510.761 [13] => 613.474 ) [EBITDA_1] => Array ( [0] => 12.156 [1] => 0 [2] => 26.196 [3] => 31.673 [4] => 42.28 [5] => 62.485 [6] => 90.862 [7] => 144.047 [8] => 230.384 [9] => 275.631 [10] => 341.318 [11] => 414.583 [12] => 510.761 [13] => 613.474 ) [DDA_new] => Array ( [0] => 7.54 [1] => 7.9 [2] => 5.01 [3] => 5.45 [4] => 6.87 [5] => 8.57 [6] => 12.09 [7] => 18.02 [8] => 33.42 [9] => 38.06 [10] => 41.43 [11] => 54.51 [12] => 70.17 [13] => 86.46 ) [EBITDA_new] => Array ( [0] => 12.156 [1] => 21.009 [2] => 26.195 [3] => 31.673 [4] => 42.28 [5] => 62.485 [6] => 90.862 [7] => 144.047 [8] => 230.384 [9] => 275.631 [10] => 341.318 [11] => 414.583 [12] => 510.761 [13] => 613.474 ) [EBITDA_per_share] => Array ( [0] => 0.09 [1] => 0.09 [2] => 0.17 [3] => 0.22 [4] => 0.24 [5] => 0.32 [6] => 0.41 [7] => 0.6 [8] => 0.82 [9] => 0.96 [10] => 1.17 [11] => 1.4 [12] => 1.7 [13] => 2.02 ) [Operating_Income_per_share] => Array ( [0] => 0.03 [1] => 0.09 [2] => 0.13 [3] => 0.18 [4] => 0.2 [5] => 0.27 [6] => 0.35 [7] => 0.51 [8] => 0.69 [9] => 0.8 [10] => 1.02 [11] => 1.22 [12] => 1.46 [13] => 1.74 ) [Net Income] => Array ( [0] => -0.878 [1] => 4.23 [2] => -38.894 [3] => 14.576 [4] => 20.573 [5] => 30.887 [6] => 44.395 [7] => 65.901 [8] => 99.899 [9] => 127.521 [10] => 169.071 [11] => 210.264 [12] => 261.225 [13] => 311.623 ) [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 ) [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 ) [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 ) [Shares Outstanding] => Array ( [0] => 140.480 [1] => 153.818 [2] => 155.190 [3] => 145.758 [4] => 178.895 [5] => 196.108 [6] => 221.975 [7] => 239.640 [8] => 282.046 [9] => 287.980 [10] => 291.714 [11] => 296.750 [12] => 300.693 [13] => 304.131 ) [shares_diluted] => Array ( [0] => 140.480 [1] => 153.818 [2] => 155.190 [3] => 145.758 [4] => 178.895 [5] => 196.108 [6] => 221.975 [7] => 239.640 [8] => 282.046 [9] => 287.980 [10] => 291.714 [11] => 296.750 [12] => 300.693 [13] => 304.131 ) [shares_basic] => Array ( [0] => 140.480 [1] => 141.000 [2] => 141.230 [3] => 129.562 [4] => 159.789 [5] => 176.497 [6] => 211.405 [7] => 227.245 [8] => 272.976 [9] => 281.082 [10] => 286.542 [11] => 292.252 [12] => 295.810 [13] => 299.574 ) [COGS_pct] => Array ( [0] => 0.53 [1] => 0.53 [2] => 0.54 [3] => 0.53 [4] => 0.53 [5] => 0.53 [6] => 0.55 [7] => 0.55 [8] => 0.56 [9] => 0.55 [10] => 0.56 [11] => 0.57 [12] => 0.58 [13] => 0.59 ) [Gross Profit_pct] => Array ( [0] => 47.28 [1] => 47.09 [2] => 46.16 [3] => 46.87 [4] => 46.52 [5] => 47.06 [6] => 45.29 [7] => 44.88 [8] => 44.21 [9] => 45.30 [10] => 44.27 [11] => 42.57 [12] => 41.82 [13] => 41.00 ) [SGA_pct] => Array ( [0] => 0.00 [1] => 25.66 [2] => 37.16 [3] => 37.27 [4] => 36.69 [5] => 35.82 [6] => 34.02 [7] => 32.45 [8] => 32.05 [9] => 32.21 [10] => 30.65 [11] => 29.76 [12] => 29.57 [13] => 28.72 ) [Interest Expense_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => -1.01 [3] => -0.63 [4] => -0.37 [5] => -0.41 [6] => -0.75 [7] => -1.58 [8] => -1.98 [9] => -1.57 [10] => -1.21 [11] => -0.74 [12] => -0.76 [13] => -1.01 ) [Pretax Income_pct] => Array ( [0] => -0.11 [1] => 3.26 [2] => 6.36 [3] => 7.36 [4] => 7.97 [5] => 9.44 [6] => 9.23 [7] => 9.61 [8] => 8.34 [9] => 10.03 [10] => 10.94 [11] => 10.27 [12] => 9.92 [13] => 9.40 ) [Net Income_pct] => Array ( [0] => -0.39 [1] => 1.69 [2] => -13.55 [3] => 4.44 [4] => 4.84 [5] => 5.64 [6] => 5.62 [7] => 5.85 [8] => 5.23 [9] => 6.23 [10] => 6.85 [11] => 6.43 [12] => 6.34 [13] => 6.16 ) [DaysSalesOutstanding] => Array ( [0] => 0 [1] => 0 [2] => 23.63 [3] => 25.09 [4] => 24.32 [5] => 26.34 [6] => 22.77 [7] => 40.68 [8] => 28.28 [9] => 27.17 [10] => 28.24 [11] => 31.45 [12] => 27.6 [13] => 33.03 ) [DaysInventory] => Array ( [0] => 0 [1] => 0 [2] => 126.99 [3] => 113.13 [4] => 119.15 [5] => 130.56 [6] => 105.27 [7] => 188.2 [8] => 113.31 [9] => 125.68 [10] => 130.65 [11] => 143.22 [12] => 137.07 [13] => 131.59 ) [Payable] => Array ( [0] => 0 [1] => 0 [2] => 4.536 [3] => 6.831 [4] => 8.424 [5] => 15.496 [6] => 19.242 [7] => 68.871 [8] => 65.363 [9] => 51.3 [10] => 76.437 [11] => 218.137 [12] => 222.083 [13] => 366.509 ) [DaysPayable] => Array ( [0] => 0 [1] => 0 [2] => 5.77 [3] => 7.6 [4] => 7.24 [5] => 10.33 [6] => 8.9 [7] => 22.31 [8] => 12.5 [9] => 9.14 [10] => 11.3 [11] => 24.35 [12] => 19.66 [13] => 26.42 ) [Accts Rec.] => Array ( [0] => 0 [1] => 0 [2] => 18.592 [3] => 22.542 [4] => 28.305 [5] => 39.5 [6] => 49.254 [7] => 125.572 [8] => 147.886 [9] => 152.443 [10] => 191.085 [11] => 281.764 [12] => 311.808 [13] => 458.094 ) [Inventory] => Array ( [0] => 0 [1] => 0 [2] => 53.779 [3] => 54.004 [4] => 74.15 [5] => 103.655 [6] => 124.541 [7] => 320.238 [8] => 330.511 [9] => 385.686 [10] => 492.688 [11] => 736.846 [12] => 900.803 [13] => 1076.952 ) [inventory2sales] => Array ( [0] => 0 [1] => 0 [2] => 0.187 [3] => 0.165 [4] => 0.175 [5] => 0.189 [6] => 0.158 [7] => 0.284 [8] => 0.173 [9] => 0.188 [10] => 0.199 [11] => 0.225 [12] => 0.218 [13] => 0.213 ) [Total Current Assets] => Array ( [0] => 0 [1] => 0 [2] => 74.404 [3] => 95.705 [4] => 107.442 [5] => 151.337 [6] => 183.814 [7] => 553.292 [8] => 630.117 [9] => 702.868 [10] => 836.876 [11] => 1149.735 [12] => 1384.351 [13] => 1799.817 ) [Other Current Assets] => Array ( [0] => 0 [1] => 0 [2] => 1.449 [3] => 3.077 [4] => 3.375 [5] => 5.009 [6] => 5.988 [7] => 33.241 [8] => 72.653 [9] => 55.833 [10] => 57.414 [11] => 82.878 [12] => 111.97 [13] => 114.283 ) [Net PPE] => Array ( [0] => 0 [1] => 0 [2] => 39.861 [3] => 43.893 [4] => 70.73 [5] => 97.218 [6] => 127.084 [7] => 217.059 [8] => 254.346 [9] => 289.902 [10] => 331.312 [11] => 424.098 [12] => 494.379 [13] => 546.651 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 49.328 [3] => 50.846 [4] => 100.364 [5] => 181.88 [6] => 246.3 [7] => 900.832 [8] => 978.368 [9] => 1006.022 [10] => 1102.275 [11] => 1584.973 [12] => 1796.999 [13] => 2091.183 ) [Total Assets] => Array ( [0] => 233.203 [1] => 227.217 [2] => 176.747 [3] => 203.154 [4] => 288.275 [5] => 439.426 [6] => 564.355 [7] => 1692.655 [8] => 1881.804 [9] => 2020.121 [10] => 2299.509 [11] => 3199.704 [12] => 3723.456 [13] => 4518.774 ) [Other Long-Term Assets] => Array ( [0] => 233.203 [1] => 227.217 [2] => 13.154 [3] => 12.71 [4] => 9.739 [5] => 8.991 [6] => 7.157 [7] => 21.472 [8] => 18.973 [9] => 21.329 [10] => 29.046 [11] => 40.898 [12] => 47.727 [13] => 81.123 ) [Total Assets Non-liquid] => Array ( [0] => 233.203 [1] => 227.217 [2] => 176.163 [3] => 187.072 [4] => 286.663 [5] => 436.253 [6] => 560.324 [7] => 1618.414 [8] => 1802.737 [9] => 1911.215 [10] => 2203.82 [11] => 3151.457 [12] => 3663.686 [13] => 4368.286 ) [HardAssets] => Array ( [0] => 233.203 [1] => 227.217 [2] => 126.835 [3] => 136.226 [4] => 186.299 [5] => 254.373 [6] => 314.024 [7] => 717.582 [8] => 824.369 [9] => 905.193 [10] => 1101.545 [11] => 1566.484 [12] => 1866.687 [13] => 2277.103 ) [Accts Payable] => Array ( [0] => 0 [1] => 0 [2] => 15.813 [3] => 17.938 [4] => 25.394 [5] => 39.21 [6] => 48.746 [7] => 142.043 [8] => 140.192 [9] => 145.327 [10] => 160.465 [11] => 349.162 [12] => 356.905 [13] => 565.278 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 6.449 [3] => 1.553 [4] => 0.317 [5] => 1.481 [6] => 8.485 [7] => 16.936 [8] => 21.934 [9] => 10.063 [10] => 52.888 [11] => 29.524 [12] => 71.716 [13] => 41.535 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 6.449 [3] => 1.553 [4] => 0.317 [5] => 1.481 [6] => 8.485 [7] => 16.936 [8] => 21.934 [9] => 10.063 [10] => 52.888 [11] => 29.524 [12] => 71.716 [13] => 41.535 ) [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 ) [Total Current Liabilities] => Array ( [0] => 0 [1] => 0 [2] => 23.734 [3] => 21.521 [4] => 29.563 [5] => 47.561 [6] => 61.394 [7] => 163.823 [8] => 167.213 [9] => 168.481 [10] => 225.321 [11] => 397.693 [12] => 487.944 [13] => 677.953 ) [Other Current Liab.] => Array ( [0] => 0 [1] => 0 [2] => 1.472 [3] => 2.03 [4] => 3.852 [5] => 6.87 [6] => 4.163 [7] => 4.844 [8] => 5.087 [9] => 13.091 [10] => 11.968 [11] => 19.007 [12] => 59.323 [13] => 71.14 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0.176 [3] => 0.195 [4] => 0.206 [5] => 0.514 [6] => 0.533 [7] => 1.341 [8] => 1.399 [9] => 1.42 [10] => 1.455 [11] => 2.939 [12] => 2.978 [13] => 3.008 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 154.491 [3] => 191.602 [4] => 201.485 [5] => 307.304 [6] => 323.189 [7] => 705.778 [8] => 790.933 [9] => 815.952 [10] => 869.798 [11] => 901.313 [12] => 950.338 [13] => 1006.084 ) [Retained Earnings] => Array ( [0] => 0 [1] => 0 [2] => -34.009 [3] => -19.433 [4] => 1.14 [5] => 32.027 [6] => 76.422 [7] => 142.039 [8] => 241.938 [9] => 369.459 [10] => 538.53 [11] => 748.794 [12] => 1010.019 [13] => 1321.642 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Total Equity] => Array ( [0] => 155.23 [1] => 160.105 [2] => 121.129 [3] => 174.011 [4] => 204.071 [5] => 341.22 [6] => 401.202 [7] => 849.777 [8] => 1020.506 [9] => 1179.434 [10] => 1414.161 [11] => 1644.085 [12] => 1964.094 [13] => 2350.745 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 27.756 [3] => 2.444 [4] => 49.945 [5] => 45.996 [6] => 91.962 [7] => 641.526 [8] => 620.94 [9] => 592.982 [10] => 548.066 [11] => 926.552 [12] => 1046.762 [13] => 1264.246 ) [Total Liabilities] => Array ( [0] => 77.973 [1] => 67.112 [2] => 55.618 [3] => 29.143 [4] => 84.204 [5] => 98.206 [6] => 163.153 [7] => 842.878 [8] => 861.298 [9] => 840.687 [10] => 885.348 [11] => 1555.619 [12] => 1759.362 [13] => 2168.029 ) [Other Long-Term Liab.] => Array ( [0] => 77.973 [1] => 67.112 [2] => 4.128 [3] => 5.178 [4] => 4.696 [5] => 4.649 [6] => 7.949 [7] => 11.922 [8] => 29.627 [9] => 27.015 [10] => 45.902 [11] => 142.578 [12] => 122.381 [13] => 92.008 ) [Cash and Equiv_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.33 [3] => 7.92 [4] => 0.56 [5] => 0.72 [6] => 0.71 [7] => 4.39 [8] => 4.20 [9] => 5.39 [10] => 4.16 [11] => 1.51 [12] => 1.61 [13] => 3.33 ) [Accts Rec._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 10.52 [3] => 11.10 [4] => 9.82 [5] => 8.99 [6] => 8.73 [7] => 7.42 [8] => 7.86 [9] => 7.55 [10] => 8.31 [11] => 8.81 [12] => 8.37 [13] => 10.14 ) [Inventory_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 30.43 [3] => 26.58 [4] => 25.72 [5] => 23.59 [6] => 22.07 [7] => 18.92 [8] => 17.56 [9] => 19.09 [10] => 21.43 [11] => 23.03 [12] => 24.19 [13] => 23.83 ) [Other Current Assets_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.82 [3] => 1.51 [4] => 1.17 [5] => 1.14 [6] => 1.06 [7] => 1.96 [8] => 3.86 [9] => 2.76 [10] => 2.50 [11] => 2.59 [12] => 3.01 [13] => 2.53 ) [Total Current Assets_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 42.10 [3] => 47.11 [4] => 37.27 [5] => 34.44 [6] => 32.57 [7] => 32.69 [8] => 33.48 [9] => 34.79 [10] => 36.39 [11] => 35.93 [12] => 37.18 [13] => 39.83 ) [Net PPE_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 22.55 [3] => 21.61 [4] => 24.54 [5] => 22.12 [6] => 22.52 [7] => 12.82 [8] => 13.52 [9] => 14.35 [10] => 14.41 [11] => 13.25 [12] => 13.28 [13] => 12.10 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 27.91 [3] => 25.03 [4] => 34.82 [5] => 41.39 [6] => 43.64 [7] => 53.22 [8] => 51.99 [9] => 49.80 [10] => 47.94 [11] => 49.53 [12] => 48.26 [13] => 46.28 ) [Other Long-Term Assets_pct] => Array ( [0] => 100.00 [1] => 100.00 [2] => 7.44 [3] => 6.26 [4] => 3.38 [5] => 2.05 [6] => 1.27 [7] => 1.27 [8] => 1.01 [9] => 1.06 [10] => 1.26 [11] => 1.28 [12] => 1.28 [13] => 1.80 ) [Accts Payable_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 8.95 [3] => 8.83 [4] => 8.81 [5] => 8.92 [6] => 8.64 [7] => 8.39 [8] => 7.45 [9] => 7.19 [10] => 6.98 [11] => 10.91 [12] => 9.59 [13] => 12.51 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 3.65 [3] => 0.76 [4] => 0.11 [5] => 0.34 [6] => 1.50 [7] => 1.00 [8] => 1.17 [9] => 0.50 [10] => 2.30 [11] => 0.92 [12] => 1.93 [13] => 0.92 ) [Other Current Liab._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.83 [3] => 1.00 [4] => 1.34 [5] => 1.56 [6] => 0.74 [7] => 0.29 [8] => 0.27 [9] => 0.65 [10] => 0.52 [11] => 0.59 [12] => 1.59 [13] => 1.57 ) [Total Current Liabilities_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 13.43 [3] => 10.59 [4] => 10.26 [5] => 10.82 [6] => 10.88 [7] => 9.68 [8] => 8.89 [9] => 8.34 [10] => 9.80 [11] => 12.43 [12] => 13.10 [13] => 15.00 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 15.70 [3] => 1.20 [4] => 17.33 [5] => 10.47 [6] => 16.30 [7] => 37.90 [8] => 33.00 [9] => 29.35 [10] => 23.83 [11] => 28.96 [12] => 28.11 [13] => 27.98 ) [Other Long-Term Liab._pct] => Array ( [0] => 33.44 [1] => 29.54 [2] => 2.34 [3] => 2.55 [4] => 1.63 [5] => 1.06 [6] => 1.74 [7] => 2.22 [8] => 3.89 [9] => 3.92 [10] => 4.87 [11] => 7.23 [12] => 6.03 [13] => 5.00 ) [Total Liabilities_pct] => Array ( [0] => 33.44 [1] => 29.54 [2] => 31.47 [3] => 14.35 [4] => 29.21 [5] => 22.35 [6] => 28.91 [7] => 49.80 [8] => 45.77 [9] => 41.62 [10] => 38.50 [11] => 48.62 [12] => 47.25 [13] => 47.98 ) [netcash] => Array ( [0] => -0.56 [1] => -0.44 [2] => -0.35 [3] => -0.08 [4] => -0.51 [5] => -0.47 [6] => -0.75 [7] => -2.89 [8] => -2.8 [9] => -2.58 [10] => -2.71 [11] => -5.13 [12] => -5.71 [13] => -6.71 ) [NCAV] => Array ( [0] => -0.56 [1] => -0.44 [2] => -0.09 [3] => 0.2 [4] => -0.15 [5] => -0.07 [6] => -0.28 [7] => -1.93 [8] => -1.81 [9] => -1.5 [10] => -1.37 [11] => -3.16 [12] => -3.41 [13] => -3.77 ) [NCAV_real] => Array ( [0] => -0.56 [1] => -0.44 [2] => 0.12 [3] => 0.43 [4] => 0.14 [5] => 0.26 [6] => 0.1 [7] => -1.09 [8] => -0.83 [9] => -0.49 [10] => -0.17 [11] => -1.38 [12] => -1.26 [13] => -1.22 ) [Book Value Per Share] => Array ( [0] => 1.1 [1] => 1.04 [2] => 0.78 [3] => 1.12 [4] => 1.26 [5] => 1.69 [6] => 1.88 [7] => 3.19 [8] => 3.65 [9] => 4.15 [10] => 4.86 [11] => 5.59 [12] => 6.6 [13] => 7.81 ) [Tangibles_book_per_share] => Array ( [0] => 1.1 [1] => 1.04 [2] => 0.46 [3] => 0.79 [4] => 0.64 [5] => 0.79 [6] => 0.73 [7] => -0.19 [8] => 0.15 [9] => 0.61 [10] => 1.07 [11] => 0.2 [12] => 0.56 [13] => 0.86 ) [deb2equity] => Array ( [0] => 0 [1] => 0 [2] => 0.282 [3] => 0.023 [4] => 0.246 [5] => 0.139 [6] => 0.25 [7] => 0.775 [8] => 0.63 [9] => 0.511 [10] => 0.425 [11] => 0.582 [12] => 0.569 [13] => 0.555 ) [debt2rev_totaldebt] => Array ( [0] => 0 [1] => 0 [2] => 34.205 [3] => 3.997 [4] => 50.262 [5] => 47.477 [6] => 100.447 [7] => 658.462 [8] => 642.874 [9] => 603.045 [10] => 600.954 [11] => 956.076 [12] => 1118.478 [13] => 1305.781 ) [debt2rev] => Array ( [0] => 0 [1] => 0 [2] => 0.119 [3] => 0.012 [4] => 0.118 [5] => 0.087 [6] => 0.127 [7] => 0.584 [8] => 0.337 [9] => 0.294 [10] => 0.243 [11] => 0.292 [12] => 0.271 [13] => 0.258 ) [cogs2rev] => Array ( [0] => 0.53 [1] => 0.53 [2] => 0.54 [3] => 0.53 [4] => 0.53 [5] => 0.53 [6] => 0.55 [7] => 0.55 [8] => 0.56 [9] => 0.55 [10] => 0.56 [11] => 0.57 [12] => 0.58 [13] => 0.59 ) [inventory2rev] => Array ( [0] => 0 [1] => 0 [2] => 0.187 [3] => 0.165 [4] => 0.175 [5] => 0.189 [6] => 0.158 [7] => 0.284 [8] => 0.173 [9] => 0.188 [10] => 0.199 [11] => 0.225 [12] => 0.218 [13] => 0.213 ) [ar2asset] => Array ( [0] => 0 [1] => 0 [2] => 0.105 [3] => 0.111 [4] => 0.098 [5] => 0.09 [6] => 0.087 [7] => 0.074 [8] => 0.079 [9] => 0.075 [10] => 0.083 [11] => 0.088 [12] => 0.084 [13] => 0.101 ) [cash2asset] => Array ( [0] => 0 [1] => 0 [2] => 0.003 [3] => 0.079 [4] => 0.006 [5] => 0.007 [6] => 0.007 [7] => 0.044 [8] => 0.042 [9] => 0.054 [10] => 0.042 [11] => 0.015 [12] => 0.016 [13] => 0.033 ) [equity2asset] => Array ( [0] => 0.666 [1] => 0.705 [2] => 0.685 [3] => 0.857 [4] => 0.708 [5] => 0.777 [6] => 0.711 [7] => 0.502 [8] => 0.542 [9] => 0.584 [10] => 0.615 [11] => 0.514 [12] => 0.527 [13] => 0.52 ) [equity2liab_tangbile] => Array ( [0] => 1.991 [1] => 2.386 [2] => 1.291 [3] => 4.226 [4] => 1.232 [5] => 1.623 [6] => 0.949 [7] => 0 [8] => 0.049 [9] => 0.206 [10] => 0.352 [11] => 0.038 [12] => 0.095 [13] => 0.12 ) [ppe2asset] => Array ( [0] => 0 [1] => 0 [2] => 0.226 [3] => 0.216 [4] => 0.245 [5] => 0.221 [6] => 0.225 [7] => 0.128 [8] => 0.135 [9] => 0.144 [10] => 0.144 [11] => 0.133 [12] => 0.133 [13] => 0.121 ) [interest2rev] => Array ( [0] => 0 [1] => 0 [2] => -1.015 [3] => -0.632 [4] => -0.365 [5] => -0.407 [6] => -0.754 [7] => -1.576 [8] => -1.982 [9] => -1.575 [10] => -1.205 [11] => -0.743 [12] => -0.762 [13] => -1.011 ) [std2asset] => Array ( [0] => 0 [1] => 0 [2] => 0.134 [3] => 0.106 [4] => 0.103 [5] => 0.108 [6] => 0.109 [7] => 0.097 [8] => 0.089 [9] => 0.083 [10] => 0.098 [11] => 0.124 [12] => 0.131 [13] => 0.15 ) [ltd2asset] => Array ( [0] => 0 [1] => 0 [2] => 0.157 [3] => 0.012 [4] => 0.173 [5] => 0.105 [6] => 0.163 [7] => 0.379 [8] => 0.33 [9] => 0.294 [10] => 0.238 [11] => 0.29 [12] => 0.281 [13] => 0.28 ) [turnover] => Array ( [0] => 0.97 [1] => 1.102 [2] => 1.624 [3] => 1.614 [4] => 1.473 [5] => 1.246 [6] => 1.399 [7] => 0.666 [8] => 1.014 [9] => 1.014 [10] => 1.074 [11] => 1.022 [12] => 1.107 [13] => 1.12 ) [CF_Net Income] => Array ( [0] => 0 [1] => 0 [2] => -38.894 [3] => 14.576 [4] => 20.573 [5] => 30.887 [6] => 44.395 [7] => 65.901 [8] => 99.899 [9] => 127.521 [10] => 169.071 [11] => 210.264 [12] => 261.225 [13] => 311.623 ) [grahamnumber] => Array ( [0] => 0 [1] => 0.8 [2] => 0.86 [3] => 1.29 [4] => 1.35 [5] => 1.65 [6] => 1.85 [7] => 0 [8] => 1.09 [9] => 2.48 [10] => 3.72 [11] => 1.8 [12] => 3.33 [13] => 4.48 ) [CF_DDA] => Array ( [0] => 7.541 [1] => 0 [2] => 5.014 [3] => 5.446 [4] => 6.872 [5] => 8.574 [6] => 12.086 [7] => 18.018 [8] => 33.421 [9] => 38.062 [10] => 41.428 [11] => 54.505 [12] => 70.165 [13] => 86.463 ) [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 ) [Cash Flow from Operations] => Array ( [0] => -3.384 [1] => 0 [2] => 17.74 [3] => 20.949 [4] => 25.901 [5] => 37.533 [6] => 52.381 [7] => 54.369 [8] => 132.961 [9] => 164.002 [10] => 159.183 [11] => 211.772 [12] => 206.19 [13] => 428.056 ) [Cash Flow from Others] => Array ( [0] => -10.925 [1] => 0 [2] => 50.17 [3] => -0.071 [4] => 0.526 [5] => -0.452 [6] => -5.379 [7] => -15.932 [8] => -3.697 [9] => -3.934 [10] => -5.073 [11] => 11.69 [12] => 4.412 [13] => 13.318 ) [Cash Flow_PPE] => Array ( [0] => 0 [1] => 0 [2] => -6.746 [3] => -8.936 [4] => -25.567 [5] => -25.393 [6] => -35.902 [7] => -37.799 [8] => -64.702 [9] => -54.8 [10] => -59.997 [11] => -84.673 [12] => -87.198 [13] => -88.086 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -3.286 [4] => -61.601 [5] => -103.769 [6] => -73.492 [7] => -868.022 [8] => -74.208 [9] => -47.694 [10] => -131.586 [11] => -486.934 [12] => -265.336 [13] => -408.384 ) [Cash Flow_CPEX] => Array ( [0] => 0 [1] => 0 [2] => -6.852 [3] => -9.097 [4] => -25.67 [5] => -26.218 [6] => -36.152 [7] => -38.401 [8] => -66.908 [9] => -55.87 [10] => -61.438 [11] => -86.416 [12] => -88.255 [13] => -90.186 ) [Cash Flow from Investing] => Array ( [0] => -8.308 [1] => 0 [2] => -6.746 [3] => -12.222 [4] => -87.823 [5] => -126.022 [6] => -110.657 [7] => -905.821 [8] => -138.91 [9] => -102.494 [10] => -191.583 [11] => -571.607 [12] => -352.534 [13] => -505.606 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => -0.06 [3] => 36.73 [4] => 4.942 [5] => 99.695 [6] => 6.262 [7] => 360.484 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0.044 [3] => 59.632 [4] => 4.942 [5] => 99.695 [6] => 6.262 [7] => 361.609 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => -11.937 [3] => -30.171 [4] => 42.759 [5] => -9.343 [6] => 45.771 [7] => 554.72 [8] => -11.156 [9] => -50.73 [10] => -7.476 [11] => 307.038 [12] => 128.188 [13] => 182 ) [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 ) [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 ) [Cash from Financing] => Array ( [0] => 14.928 [1] => 0 [2] => -11.997 [3] => 6.77 [4] => 47.452 [5] => 90.05 [6] => 59.134 [7] => 921.629 [8] => 11.793 [9] => -33.165 [10] => 18.962 [11] => 311.411 [12] => 157.072 [13] => 165.941 ) [Other Financing] => Array ( [0] => 14.928 [1] => 0 [2] => -4.99600361081E-16 [3] => 0.211 [4] => -0.249 [5] => -0.302 [6] => 7.101 [7] => 6.425 [8] => 22.949 [9] => 17.565 [10] => 26.438 [11] => 4.373 [12] => 28.884 [13] => -16.059 ) [Net Change in Cash] => Array ( [0] => 0 [1] => 0 [2] => -1.003 [3] => 15.497 [4] => -14.47 [5] => 1.561 [6] => 0.858 [7] => 70.21 [8] => 4.826 [9] => 29.839 [10] => -13.217 [11] => -47.442 [12] => 11.523 [13] => 90.718 ) [NetChangeinCash_others] => Array ( [0] => -3.236 [1] => 0 [2] => 3.5527136788E-15 [3] => -3.5527136788E-15 [4] => -3.5527136788E-15 [5] => 0 [6] => -7.1054273576E-15 [7] => 0.033 [8] => -1.018 [9] => 1.496 [10] => 0.221 [11] => 0.982 [12] => 0.795 [13] => 2.327 ) [total_freecashflow] => Array ( [0] => -3.384 [1] => 0 [2] => 10.888 [3] => 11.852 [4] => 0.231 [5] => 11.315 [6] => 16.229 [7] => 15.968 [8] => 66.053 [9] => 108.132 [10] => 97.745 [11] => 125.356 [12] => 117.935 [13] => 337.87 ) [per share rev] => Array ( [0] => 1.61 [1] => 1.63 [2] => 1.85 [3] => 2.25 [4] => 2.37 [5] => 2.79 [6] => 3.56 [7] => 4.7 [8] => 6.77 [9] => 7.11 [10] => 8.47 [11] => 11.02 [12] => 13.71 [13] => 16.65 ) [per share eps] => Array ( [0] => -0.006 [1] => 0.028 [2] => -0.275 [3] => 0.1 [4] => 0.115 [5] => 0.158 [6] => 0.2 [7] => 0.275 [8] => 0.355 [9] => 0.445 [10] => 0.58 [11] => 0.71 [12] => 0.87 [13] => 1.02 ) [eps_nri] => Array ( [0] => -0.01 [1] => 0.03 [2] => 0.07 [3] => 0.1 [4] => 0.12 [5] => 0.16 [6] => 0.2 [7] => 0.28 [8] => 0.35 [9] => 0.44 [10] => 0.58 [11] => 0.71 [12] => 0.87 [13] => 1.02 ) [per share_freecashflow] => Array ( [0] => -0.02 [1] => 0 [2] => 0.07 [3] => 0.08 [4] => 0 [5] => 0.06 [6] => 0.07 [7] => 0.07 [8] => 0.23 [9] => 0.38 [10] => 0.34 [11] => 0.42 [12] => 0.39 [13] => 1.11 ) [ROE] => Array ( [0] => -0.57 [1] => 2.64 [2] => -32.11 [3] => 8.38 [4] => 10.08 [5] => 9.05 [6] => 11.07 [7] => 7.76 [8] => 9.79 [9] => 10.81 [10] => 11.96 [11] => 12.79 [12] => 13.3 [13] => 13.26 ) [ROA] => Array ( [0] => -0.38 [1] => 1.86 [2] => -22.01 [3] => 7.17 [4] => 7.14 [5] => 7.03 [6] => 7.87 [7] => 3.89 [8] => 5.31 [9] => 6.31 [10] => 7.35 [11] => 6.57 [12] => 7.02 [13] => 6.9 ) [ROC_capital] => Array ( [0] => 0 [1] => 0 [2] => 115.714 [3] => 142.675 [4] => 181.547 [5] => 253.564 [6] => 316.886 [7] => 803.592 [8] => 957.116 [9] => 1048.603 [10] => 1225.602 [11] => 1656.711 [12] => 1990.7 [13] => 2460.751 ) [ROC_JOEL_capital] => Array ( [0] => 0 [1] => 0 [2] => 96.396 [3] => 103.548 [4] => 147.314 [5] => 199.302 [6] => 253.958 [7] => 549.223 [8] => 660.117 [9] => 725.446 [10] => 900.066 [11] => 1157.417 [12] => 1402.732 [13] => 1559.562 ) [grossmargin] => Array ( [0] => 47.28 [1] => 47.09 [2] => 46.16 [3] => 46.87 [4] => 46.52 [5] => 47.06 [6] => 45.29 [7] => 44.88 [8] => 44.21 [9] => 45.3 [10] => 44.27 [11] => 42.57 [12] => 41.82 [13] => 41 ) [pretaxmargin] => Array ( [0] => -0.11 [1] => 3.26 [2] => 6.36 [3] => 7.36 [4] => 7.97 [5] => 9.44 [6] => 9.23 [7] => 9.61 [8] => 8.34 [9] => 10.03 [10] => 10.94 [11] => 10.27 [12] => 9.92 [13] => 9.4 ) [operatingmargin] => Array ( [0] => 2.04 [1] => 5.24 [2] => 7.26 [3] => 7.95 [4] => 8.22 [5] => 9.67 [6] => 9.78 [7] => 10.89 [8] => 10.13 [9] => 11.3 [10] => 12.06 [11] => 11.05 [12] => 10.62 [13] => 10.47 ) [netmargin] => Array ( [0] => -0.39 [1] => 1.69 [2] => -13.55 [3] => 4.44 [4] => 4.84 [5] => 5.64 [6] => 5.62 [7] => 5.85 [8] => 5.23 [9] => 6.23 [10] => 6.85 [11] => 6.43 [12] => 6.34 [13] => 6.16 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 22.030 [4] => 21.850 [5] => 27.220 [6] => 28.460 [7] => 38.500 [8] => 16.420 [9] => 22.110 [10] => 19.550 [11] => 21.240 [12] => 24.230 [13] => 32.100 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 20.63 [4] => 20.94 [5] => 27.05 [6] => 28.74 [7] => 38.93 [8] => 16.19 [9] => 21.77 [10] => 19.59 [11] => 20.89 [12] => 24.25 [13] => 31.94 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 22.030 [4] => 21.850 [5] => 27.220 [6] => 28.460 [7] => 38.500 [8] => 16.420 [9] => 22.110 [10] => 19.550 [11] => 21.240 [12] => 24.230 [13] => 32.100 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 3.930 [5] => 5.550 [6] => 7.980 [7] => 0.000 [8] => 64.780 [9] => 16.060 [10] => 10.520 [11] => 75.200 [12] => 37.680 [13] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 9 [9] => 11.25 [10] => 14.5 [11] => 18 [12] => 17.32 [13] => 21.71 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 25.210 [4] => 251.300 [5] => 61.830 [6] => 95.800 [7] => 150.140 [8] => 24.290 [9] => 26.470 [10] => 33.410 [11] => 35.810 [12] => 52.750 [13] => 29.640 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 1.000 [4] => 1.060 [5] => 1.530 [6] => 1.610 [7] => 2.270 [8] => 0.850 [9] => 1.380 [10] => 1.340 [11] => 1.370 [12] => 1.540 [13] => 1.980 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.058 [9] => 0.088 [10] => 0.162 [11] => 0.216 [12] => 0.288 [13] => 0.354 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 37.270 [9] => 33.780 [10] => 30.990 [11] => 25.150 [12] => 19.910 [13] => 21.080 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 37.820 [9] => 35.290 [10] => 32.640 [11] => 27.050 [12] => 21.820 [13] => 22.760 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 9.340 [4] => 5.070 [5] => 7.330 [6] => 6.750 [7] => 3.230 [8] => 2.850 [9] => 3.860 [10] => 4.310 [11] => 3.660 [12] => 4.250 [13] => 4.910 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 6 [6] => 4 [7] => 5 [8] => 5 [9] => 7 [10] => 5 [11] => 5 [12] => 3 [13] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -2.080 [6] => -2.340 [7] => -1.480 [8] => -2.220 [9] => -2.540 [10] => -2.190 [11] => -2.120 [12] => -2.300 [13] => -2.230 ) [e10] => 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] => 0.21 [9] => 0.27 [10] => 0.35 [11] => 0.44 [12] => 0.56 [13] => 0.69 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 28.110 [9] => 36.690 [10] => 32.740 [11] => 33.850 [12] => 37.720 [13] => 47.660 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 3.920 [9] => 5.120 [10] => 6.510 [11] => 7.980 [12] => 9.560 [13] => 13.090 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 3.2 [4] => 3.34 [5] => 3.98 [6] => 5.02 [7] => 6.54 [8] => 9.63 [9] => 10.04 [10] => 11.93 [11] => 15.52 [12] => 19.35 [13] => 23.46 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 1.040 [4] => 1.070 [5] => 1.670 [6] => 1.670 [7] => 3.000 [8] => 1.140 [9] => 1.600 [10] => 1.540 [11] => 1.630 [12] => 1.780 [13] => 2.180 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 19.880 [4] => 10.780 [5] => 14.670 [6] => 14.550 [7] => 23.490 [8] => 9.330 [9] => 11.890 [10] => 11.160 [11] => 12.690 [12] => 14.320 [13] => 18.050 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 29.140 [4] => 13.050 [5] => 17.310 [6] => 17.130 [7] => 27.580 [8] => 11.080 [9] => 14.150 [10] => 12.790 [11] => 14.740 [12] => 16.770 [13] => 20.850 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2.87 [4] => 3.93 [5] => 5.48 [6] => 7.87 [7] => 0 [8] => 38.87 [9] => 16.06 [10] => 10.62 [11] => 75.2 [12] => 37.68 [13] => 38.26 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2.03 [4] => 1.99 [5] => 2.56 [6] => 3.06 [7] => 3.29 [8] => 1.6 [9] => 2.36 [10] => 2.34 [11] => 2.69 [12] => 3.2 [13] => 4.21 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 226.304 [1] => 250.462 [2] => 287.125 [3] => 327.974 [4] => 424.756 [5] => 547.392 [6] => 789.381 [7] => 1126.825 [8] => 1908.532 [9] => 2047.942 [10] => 2469.881 [11] => 3269.862 [12] => 4122.93 [13] => 5062.528 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 7.541 [1] => 7.897 [2] => 5.014 [3] => 5.446 [4] => 6.872 [5] => 8.574 [6] => 11.823 [7] => 17.099 [8] => 30.204 [9] => 34.113 [10] => 37.996 [11] => 49.929 [12] => 64.093 [13] => 80.969 ) [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 ) [IS_InterestExpense] => Array ( [0] => 0 [1] => 0 [2] => 2.913 [3] => 2.074 [4] => 1.551 [5] => 2.228 [6] => 5.955 [7] => 17.758 [8] => 37.83 [9] => 32.252 [10] => 29.765 [11] => 24.307 [12] => 31.429 [13] => 51.184 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 0 [1] => 0 [2] => 0.584 [3] => 16.082 [4] => 1.612 [5] => 3.173 [6] => 4.031 [7] => 74.241 [8] => 79.067 [9] => 108.906 [10] => 95.689 [11] => 48.247 [12] => 59.77 [13] => 150.488 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 233.203 [1] => 227.217 [2] => 68.382 [3] => 69.791 [4] => 87.264 [5] => 117.655 [6] => 137.686 [7] => 374.951 [8] => 422.137 [9] => 462.848 [10] => 579.148 [11] => 860.622 [12] => 1060.5 [13] => 1272.358 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 15.813 [3] => 17.938 [4] => 25.394 [5] => 39.21 [6] => 48.746 [7] => 142.043 [8] => 140.192 [9] => 145.327 [10] => 160.465 [11] => 349.162 [12] => 356.905 [13] => 565.278 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 6.449 [3] => 1.553 [4] => 0.317 [5] => 1.481 [6] => 8.485 [7] => 16.936 [8] => 21.934 [9] => 10.063 [10] => 52.888 [11] => 29.524 [12] => 71.716 [13] => 41.535 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 1.363 [3] => 2.03 [4] => 2.602 [5] => 3.44 [6] => 3.859 [7] => 4.844 [8] => 4.733 [9] => 9.259 [10] => 9.224 [11] => 0 [12] => 0 [13] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 77.973 [1] => 67.112 [2] => 4.237 [3] => 5.178 [4] => 5.946 [5] => 8.079 [6] => 10.101 [7] => 37.529 [8] => 73.499 [9] => 83.056 [10] => 114.705 [11] => 250.381 [12] => 283.979 [13] => 296.97 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => -2.748 [3] => -2.023 [4] => -1.505 [5] => -1.887 [6] => -5.824 [7] => -16.012 [8] => -35.522 [9] => -30.899 [10] => -27.752 [11] => -21.775 [12] => -31.429 [13] => -51.184 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -7.541 [1] => -64.259 [2] => -111.707 [3] => -127.677 [4] => -162.709 [5] => -204.662 [6] => -280.646 [7] => -383.623 [8] => -645.174 [9] => -697.76 [10] => -798.367 [11] => -1027.496 [12] => -1289.508 [13] => -1540.543 ) [BS_MoneyMarket] => Array ( [0] => 0 [1] => 0 [2] => -0.584 [3] => -16.082 [4] => -1.612 [5] => -3.173 [6] => -4.031 [7] => -74.241 [8] => -79.067 [9] => -108.906 [10] => -95.689 [11] => -48.247 [12] => -59.77 [13] => -150.488 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 233.203 [1] => 227.217 [2] => 68.966 [3] => 85.873 [4] => 88.876 [5] => 120.828 [6] => 141.717 [7] => 449.192 [8] => 501.204 [9] => 571.754 [10] => 674.837 [11] => 908.869 [12] => 1120.27 [13] => 1422.846 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 77.973 [1] => 67.112 [2] => 5.6 [3] => 7.208 [4] => 8.548 [5] => 11.519 [6] => 13.96 [7] => 42.373 [8] => 78.232 [9] => 92.315 [10] => 123.929 [11] => 250.381 [12] => 283.979 [13] => 296.97 ) [cash2debt] => Array ( [0] => 10000 [1] => 10000 [2] => 0.017 [3] => 4.024 [4] => 0.032 [5] => 0.067 [6] => 0.04 [7] => 0.113 [8] => 0.123 [9] => 0.181 [10] => 0.159 [11] => 0.05 [12] => 0.053 [13] => 0.115 ) [interest_coverage] => Array ( [0] => 10000 [1] => 10000 [2] => 7.16 [3] => 12.56 [4] => 22.51 [5] => 23.76 [6] => 12.96 [7] => 6.91 [8] => 5.11 [9] => 7.18 [10] => 10.01 [11] => 14.87 [12] => 13.93 [13] => 10.36 ) [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 ) [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 ) [TaxProvision] => Array ( [0] => -0.637 [1] => 0 [2] => -7.263 [3] => -9.577 [4] => -13.284 [5] => -20.796 [6] => -28.426 [7] => -42.37 [8] => -62.041 [9] => -78.18 [10] => -103.007 [11] => -125.507 [12] => -147.942 [13] => -164.204 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.388 [8] => 8.589 [9] => 2.554 [10] => 0.668 [11] => 7.59 [12] => 2.751 [13] => 10.173 ) [Net Income (Continuing Operations)] => Array ( [0] => -0.878 [1] => 4.23 [2] => 11.005 [3] => 14.576 [4] => 20.573 [5] => 30.887 [6] => 44.395 [7] => 65.901 [8] => 97.092 [9] => 127.137 [10] => 167.118 [11] => 210.264 [12] => 261.225 [13] => 311.623 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 2.807 [9] => 0.384 [10] => 1.953 [11] => 0 [12] => 0 [13] => 0 ) [eps_diluated] => Array ( [0] => -0.006 [1] => 0.028 [2] => -0.275 [3] => 0.1 [4] => 0.115 [5] => 0.158 [6] => 0.2 [7] => 0.275 [8] => 0.355 [9] => 0.445 [10] => 0.58 [11] => 0.71 [12] => 0.87 [13] => 1.02 ) [eps_basic] => Array ( [0] => -0.006 [1] => 0.03 [2] => -0.275 [3] => 0.113 [4] => 0.129 [5] => 0.175 [6] => 0.21 [7] => 0.29 [8] => 0.365 [9] => 0.455 [10] => 0.59 [11] => 0.72 [12] => 0.88 [13] => 1.04 ) [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 ) [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 ) [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 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 492.688 [11] => 736.846 [12] => 900.803 [13] => 1076.952 ) [OtherInventories] => Array ( [0] => 0 [1] => 0 [2] => 53.779 [3] => 54.004 [4] => 74.15 [5] => 103.655 [6] => 124.541 [7] => 320.238 [8] => 330.511 [9] => 385.686 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 0 [1] => 0 [2] => 0.584 [3] => 16.082 [4] => 1.612 [5] => 3.173 [6] => 4.031 [7] => 74.241 [8] => 79.067 [9] => 108.906 [10] => 95.689 [11] => 48.247 [12] => 59.77 [13] => 150.488 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 8.094 [3] => 9.166 [4] => 20.763 [5] => 28.145 [6] => 31.521 [7] => 40.397 [8] => 49.955 [9] => 63.601 [10] => 71.931 [11] => 81.17 [12] => 87.72 [13] => 101.018 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 21.09 [3] => 23.435 [4] => 33.56 [5] => 44.878 [6] => 55.401 [7] => 88.463 [8] => 72.665 [9] => 87.083 [10] => 103.198 [11] => 119.414 [12] => 133.368 [13] => 143.535 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 21.127 [3] => 24.761 [4] => 40.294 [5] => 54.134 [6] => 72.963 [7] => 122.888 [8] => 165.819 [9] => 195.507 [10] => 235.755 [11] => 312.534 [12] => 386.34 [13] => 455.667 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0.586 [3] => 2.301 [4] => 2.416 [5] => 5.19 [6] => 10.268 [7] => 19.219 [8] => 12.969 [9] => 14.062 [10] => 20.89 [11] => 21.851 [12] => 26.801 [13] => 31.989 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 56.02 [3] => 64.935 [4] => 97.033 [5] => 132.347 [6] => 170.153 [7] => 270.967 [8] => 331.06 [9] => 397.861 [10] => 473.713 [11] => 604.048 [12] => 725.509 [13] => 840.834 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => -16.159 [3] => -21.042 [4] => -26.303 [5] => -35.129 [6] => -43.069 [7] => -53.908 [8] => -76.714 [9] => -107.959 [10] => -142.401 [11] => -179.95 [12] => -231.13 [13] => -294.183 ) [AccountsPayable] => Array ( [0] => 0 [1] => 0 [2] => 4.536 [3] => 6.831 [4] => 8.424 [5] => 15.496 [6] => 19.242 [7] => 68.871 [8] => 65.363 [9] => 51.3 [10] => 76.437 [11] => 210.875 [12] => 219.335 [13] => 349.069 ) [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] => 7.262 [12] => 2.748 [13] => 17.44 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 11.277 [3] => 11.107 [4] => 16.97 [5] => 23.714 [6] => 29.504 [7] => 73.172 [8] => 74.829 [9] => 94.027 [10] => 84.028 [11] => 131.025 [12] => 134.822 [13] => 198.769 ) [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 ) [LongTermDebt] => Array ( [0] => 0 [1] => 0 [2] => 27.756 [3] => 2.444 [4] => 49.945 [5] => 45.996 [6] => 91.962 [7] => 641.526 [8] => 620.94 [9] => 592.982 [10] => 548.066 [11] => 926.552 [12] => 1046.762 [13] => 1264.246 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 592.982 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.848 [7] => 25.607 [8] => 43.518 [9] => 52.209 [10] => 66.059 [11] => 88.796 [12] => 102.275 [13] => 133.822 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 0 [1] => 0 [2] => -38.894 [3] => 14.576 [4] => 20.573 [5] => 30.887 [6] => 44.395 [7] => 65.901 [8] => 99.899 [9] => 127.521 [10] => 169.071 [11] => 210.264 [12] => 261.225 [13] => 311.623 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => 0 [2] => -1.816 [3] => -3.893 [4] => -2.143 [5] => -2.429 [6] => -4.133 [7] => -11.026 [8] => -15.026 [9] => -0.384 [10] => -12.309 [11] => -18.074 [12] => -12.813 [13] => -44.67 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => -1.161 [3] => 0.545 [4] => -5.175 [5] => -8.554 [6] => -8.671 [7] => -35.134 [8] => 4.232 [9] => -20.428 [10] => -67.795 [11] => -90.091 [12] => -95.042 [13] => -69.222 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 1.526 [3] => -1.706 [4] => 0.176 [5] => -0.996 [6] => -1.242 [7] => 17 [8] => 10.201 [9] => 18.753 [10] => 2.252 [11] => -2.843 [12] => -19.726 [13] => 44.769 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => 0.146 [3] => 2.273 [4] => -3.091 [5] => -2.166 [6] => -2.469 [7] => 0 [8] => -10.96 [9] => -8.96 [10] => 18.212 [11] => 25.286 [12] => -12.889 [13] => 72.897 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 0 [2] => 0.332 [3] => -1.33 [4] => -5.557 [5] => -3.143 [6] => -2.339 [7] => -17.922 [8] => -10.197 [9] => -3.529 [10] => -55.206 [11] => -73.989 [12] => -133.834 [13] => 12.373 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 1.118 [3] => 2.328 [4] => 3.487 [5] => 1.667 [6] => 3.618 [7] => 4.304 [8] => 13.535 [9] => 5.882 [10] => 8.963 [11] => 9.302 [12] => 4.222 [13] => 4.279 ) [PurchaseOfPPE] => Array ( [0] => 0 [1] => 0 [2] => -6.852 [3] => -9.097 [4] => -25.67 [5] => -26.218 [6] => -36.152 [7] => -38.401 [8] => -66.908 [9] => -55.87 [10] => -61.438 [11] => -86.416 [12] => -88.255 [13] => -90.186 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0.105 [3] => 0.161 [4] => 0.103 [5] => 0.825 [6] => 0.25 [7] => 0.602 [8] => 2.206 [9] => 1.07 [10] => 1.441 [11] => 1.743 [12] => 1.057 [13] => 2.1 ) [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 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -74.208 [9] => -65.171 [10] => -143.578 [11] => -486.934 [12] => 0 [13] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 17.477 [10] => 11.992 [11] => 0 [12] => 0 [13] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -0.65 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -9.136 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.433 [6] => 0.848 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 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 ) [CashFromOtherInvestingActivities] => Array ( [0] => -8.308 [1] => 0 [2] => 0.001 [3] => -3.286 [4] => -61.606 [5] => -101.062 [6] => -75.603 [7] => -868.022 [8] => 0 [9] => 3.5527136788E-15 [10] => 1.7763568394E-14 [11] => 5.68434188608E-14 [12] => -265.336 [13] => -408.384 ) [sloanratio] => Array ( [0] => 0.05 [1] => 0.02 [2] => -0.28 [3] => 0.03 [4] => 0.29 [5] => 0.27 [6] => 0.18 [7] => 0.54 [8] => 0.06 [9] => 0.03 [10] => 0.09 [11] => 0.18 [12] => 0.11 [13] => 0.09 ) [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 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.76 [4] => 1.86 [5] => 2.62 [6] => 3.11 [7] => 0 [8] => 5.35 [9] => 3.95 [10] => 3.05 [11] => 8.36 [12] => 6.34 [13] => 7.34 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -9.49 [2] => -0.89 [3] => -0.21 [4] => -4.16 [5] => -24.43 [6] => -5.78 [7] => -24.92 [8] => -4.98 [9] => -1.58 [10] => -2.44 [11] => -1.02 [12] => -1.33 [13] => -1.01 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 1.24 [2] => 13.5 [3] => 21.62 [4] => 5.33 [5] => 17.72 [6] => 27.6 [7] => 32.02 [8] => 44.04 [9] => 5.02 [10] => 19.13 [11] => 30.11 [12] => 24.41 [13] => 21.44 ) [InventoryTurnover] => Array ( [0] => 0 [1] => 0 [2] => 2.87 [3] => 3.23 [4] => 3.06 [5] => 2.8 [6] => 3.47 [7] => 1.94 [8] => 3.22 [9] => 2.9 [10] => 2.79 [11] => 2.55 [12] => 2.66 [13] => 2.77 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -4.09 [4] => -0.24 [5] => -3.23 [6] => -0.14 [7] => -5.49 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 0 [2] => -219.24 [3] => 69.58 [4] => 79.43 [5] => 82.29 [6] => 84.75 [7] => 121.21 [8] => 75.13 [9] => 77.76 [10] => 106.21 [11] => 99.29 [12] => 126.69 [13] => 72.80 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 5 [3] => 5 [4] => 7 [5] => 9 [6] => 12 [7] => 18 [8] => 33 [9] => 38 [10] => 41 [11] => 55 [12] => 70 [13] => 86 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0 [1] => 0 [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 ) [Cash Flow from Others_pct] => Array ( [0] => 0 [1] => 0 [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 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0 [1] => 0 [2] => -38.62 [3] => -43.42 [4] => -99.11 [5] => -69.85 [6] => -69.02 [7] => -70.63 [8] => -50.32 [9] => -34.07 [10] => -38.60 [11] => -40.81 [12] => -42.80 [13] => -21.07 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => 0 [2] => -38.03 [3] => -58.34 [4] => -339.07 [5] => -335.76 [6] => -211.25 [7] => -1,666.06 [8] => -104.47 [9] => -62.50 [10] => -120.35 [11] => -269.92 [12] => -170.98 [13] => -118.12 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => 0 [2] => -0.34 [3] => 175.33 [4] => 19.08 [5] => 265.62 [6] => 11.95 [7] => 663.03 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => 0 [2] => -67.29 [3] => -144.02 [4] => 165.09 [5] => -24.89 [6] => 87.38 [7] => 1,020.29 [8] => -8.39 [9] => -30.93 [10] => -4.70 [11] => 144.99 [12] => 62.17 [13] => 42.52 ) [Dividends_pct] => Array ( [0] => 0 [1] => 0 [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 ) [Other Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => -67.63 [3] => 32.32 [4] => 183.21 [5] => 239.92 [6] => 112.89 [7] => 1,695.14 [8] => 8.87 [9] => -20.22 [10] => 11.91 [11] => 147.05 [12] => 76.18 [13] => 38.77 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => 0 [2] => -67.63 [3] => 31.31 [4] => 184.17 [5] => 240.73 [6] => 99.34 [7] => 1,683.32 [8] => -8.39 [9] => -30.93 [10] => -4.70 [11] => 144.99 [12] => 62.17 [13] => 42.52 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => 0 [2] => -5.65 [3] => 73.97 [4] => -55.87 [5] => 4.16 [6] => 1.64 [7] => 129.14 [8] => 3.63 [9] => 18.19 [10] => -8.30 [11] => -22.40 [12] => 5.59 [13] => 21.19 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => 0 [2] => 61.38 [3] => 56.58 [4] => 0.89 [5] => 30.15 [6] => 30.98 [7] => 29.37 [8] => 49.68 [9] => 65.93 [10] => 61.40 [11] => 59.19 [12] => 57.20 [13] => 78.93 ) [ROC] => Array ( [0] => 0 [1] => 0 [2] => -33.61 [3] => 10.22 [4] => 11.33 [5] => 12.18 [6] => 14.01 [7] => 8.2 [8] => 10.44 [9] => 12.16 [10] => 13.79 [11] => 12.69 [12] => 13.12 [13] => 12.66 ) [ROC_JOEL] => Array ( [0] => 0 [1] => 0 [2] => 21.62 [3] => 25.17 [4] => 23.7 [5] => 26.56 [6] => 30.39 [7] => 22.33 [8] => 29.28 [9] => 31.9 [10] => 33.1 [11] => 31.23 [12] => 31.22 [13] => 34 ) [ROC_JOEL_new] => Array ( [0] => 0 [1] => 0 [2] => 21.84 [3] => 21.92 [4] => 23.78 [5] => 26.63 [6] => 30.53 [7] => 20.81 [8] => 26.65 [9] => 28.7 [10] => 30.12 [11] => 29.87 [12] => 30.13 [13] => 30.82 ) [current_ratio] => Array ( [0] => 0 [1] => 0 [2] => 3.13 [3] => 4.45 [4] => 3.63 [5] => 3.18 [6] => 2.99 [7] => 3.38 [8] => 3.77 [9] => 4.17 [10] => 3.71 [11] => 2.89 [12] => 2.84 [13] => 2.65 ) [quick_ratio] => Array ( [0] => 0 [1] => 0 [2] => 0.87 [3] => 1.94 [4] => 1.13 [5] => 1 [6] => 0.97 [7] => 1.42 [8] => 1.79 [9] => 1.88 [10] => 1.53 [11] => 1.04 [12] => 0.99 [13] => 1.07 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => -1082.14 [3] => 0 [4] => 15 [5] => 37.39 [6] => 26.58 [7] => 37.5 [8] => 29.09 [9] => 25.35 [10] => 30.34 [11] => 22.41 [12] => 22.54 [13] => 17.24 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 2.189 [4] => 2.813 [5] => 4.548 [6] => 6.198 [7] => 12.7 [8] => 7.85 [9] => 11.535 [10] => 13.1 [11] => 18.13 [12] => 24.65 [13] => 36.74 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 3.43 [4] => 7.66 [5] => 5.78 [6] => 5.84 [7] => 3.63 [8] => 9.03 [9] => 7.07 [10] => 7.82 [11] => 6.78 [12] => 5.96 [13] => 4.8 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 11.35 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.71 [4] => 0.75 [5] => 1.09 [6] => 1.15 [7] => 1.61 [8] => 0.61 [9] => 0.98 [10] => 0.95 [11] => 0.97 [12] => 1.09 [13] => 1.4 ) [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 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.434397638852 [9] => 0.644464179988 [10] => 0.632139399806 [11] => 0.830616302187 [12] => 1.21798091411 [13] => 1.51518026565 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.49 [9] => 1.91 [10] => 1.75 [11] => 1.88 [12] => 2.21 [13] => 2.51 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.65 [9] => 0.87 [10] => 0.78 [11] => 0.84 [12] => 1.22 [13] => 1.52 ) )
LKQ Corp (NAS:LKQ)
Days Inventory
117.34 (As of Mar. 2014)

LKQ Corp's inventory for the three months ended in Mar. 2014 was $1,256 Mil. LKQ Corp's cost of goods sold for the three months ended in Mar. 2014 was $974 Mil. Hence, LKQ Corp's days inventory for the three months ended in Mar. 2014 was 117.34.

LKQ Corp's days inventory increased from Mar. 2013 (115.83) to Mar. 2014 (117.34). It might indicate that LKQ Corp's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). LKQ Corp's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 70.29.

Inventory turnover measures how fast the company turns over its inventory within a year. LKQ Corp's inventory turnover for the three months ended in Mar. 2014 was 0.78.

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. LKQ Corp's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.77.


Definition

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

LKQ Corp'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
=1076.952/2987.126*365
=131.59

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

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1255.804/973.893*91
=117.34

* 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).

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

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=1255.804/1625.777*91
=70.29

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

LKQ Corp'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.

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

Inventory to Revenue=Inventory / Revenue
=1255.804 / 1625.777
=0.77

* 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.

LKQ Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 119.15130.56105.27188.20113.31125.68130.65143.22137.07131.59

LKQ Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 122.39114.71124.34123.88131.62115.83119.34118.76127.11117.34
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