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] => 4.13 [1] => 5.13 [2] => 7.63 [3] => 10.31 [4] => 13.94 [5] => 16.13 [6] => 14.75 [7] => 22.96 [8] => 28.67 [9] => 28.46 [10] => 36.08 [11] => 41.57 [12] => 38.25 [13] => 46.76 [14] => 55.35 [15] => 36.34 [16] => 36.40 [17] => 40.83 [18] => 32.79 [19] => 40.05 ) [price_low] => Array ( [0] => 0.00 [1] => 3.25 [2] => 4.63 [3] => 6.94 [4] => 9.66 [5] => 12.44 [6] => 10.06 [7] => 13.06 [8] => 21.42 [9] => 21.71 [10] => 26.33 [11] => 31.64 [12] => 31.87 [13] => 35.66 [14] => 39.99 [15] => 27.49 [16] => 28.44 [17] => 28.91 [18] => 28.35 [19] => 28.12 ) [BS_share] => Array ( [0] => 35.897 [1] => 35.40 [2] => 35.564 [3] => 35.315 [4] => 33.582 [5] => 32.488 [6] => 30.65 [7] => 30.31 [8] => 31.17 [9] => 32.23 [10] => 32.27 [11] => 32.02 [12] => 31.90 [13] => 31.30 [14] => 30.90 [15] => 30.30 [16] => 29.48 [17] => 28.45 [18] => 27.62 [19] => 27.43 ) [Fiscal Year] => Array ( [0] => Sep94 [1] => Sep95 [2] => Sep96 [3] => Sep97 [4] => Sep98 [5] => Sep99 [6] => Sep00 [7] => Sep01 [8] => Sep02 [9] => Sep03 [10] => Sep04 [11] => Sep05 [12] => Sep06 [13] => Sep07 [14] => Sep08 [15] => Sep09 [16] => Sep10 [17] => Sep11 [18] => Sep12 [19] => Sep13 ) [quarter] => Array ( [0] => 199409 [1] => 199509 [2] => 199609 [3] => 199709 [4] => 199809 [5] => 199909 [6] => 200009 [7] => 200109 [8] => 200209 [9] => 200309 [10] => 200409 [11] => 200509 [12] => 200609 [13] => 200709 [14] => 200809 [15] => 200909 [16] => 201009 [17] => 201109 [18] => 201209 [19] => 201309 ) [Shares Outstanding (diluted)] => Array ( [0] => 35.897 [1] => 35.401 [2] => 35.564 [3] => 35.315 [4] => 33.582 [5] => 32.488 [6] => 31.731 [7] => 31.286 [8] => 31.824 [9] => 33.254 [10] => 32.542 [11] => 32.381 [12] => 32.254 [13] => 31.728 [14] => 31.158 [15] => 30.435 [16] => 29.706 [17] => 28.812 [18] => 27.839 [19] => 27.423 ) [Revenue] => Array ( [0] => 158.7 [1] => 166.7 [2] => 172 [3] => 189.2 [4] => 211.6 [5] => 243.37 [6] => 266.987 [7] => 283.282 [8] => 428.086 [9] => 458.865 [10] => 508.801 [11] => 639.822 [12] => 715.891 [13] => 749.352 [14] => 818.623 [15] => 780.908 [16] => 821.829 [17] => 898.821 [18] => 900.317 [19] => 985.357 ) [COGS] => Array ( [0] => 82.8 [1] => 87.1 [2] => 88 [3] => 99.6 [4] => 110.5 [5] => 140.333 [6] => 148.898 [7] => 163.846 [8] => 267.722 [9] => 288.563 [10] => 315.047 [11] => 416.747 [12] => 443.958 [13] => 468.895 [14] => 495.659 [15] => 486.131 [16] => 498.442 [17] => 547.161 [18] => 563.747 [19] => 628.839 ) [Gross Profit] => Array ( [0] => 75.9 [1] => 79.6 [2] => 84 [3] => 89.6 [4] => 101.1 [5] => 103.037 [6] => 118.089 [7] => 119.436 [8] => 160.364 [9] => 170.302 [10] => 193.754 [11] => 223.075 [12] => 271.933 [13] => 280.457 [14] => 322.964 [15] => 294.777 [16] => 323.387 [17] => 351.66 [18] => 336.57 [19] => 356.518 ) [SGA] => Array ( [0] => 47.7 [1] => 50.3 [2] => 49.9 [3] => 52.6 [4] => 57.1 [5] => 62.089 [6] => 70.313 [7] => 68.256 [8] => 92.177 [9] => 89.174 [10] => 98.676 [11] => 124.662 [12] => 158.049 [13] => 168.633 [14] => 190.012 [15] => 193.766 [16] => 206.806 [17] => 233.144 [18] => 242.993 [19] => 260.726 ) [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] => 4.3 [1] => 4.9 [2] => 7.3 [3] => 6 [4] => 8 [5] => 10.609 [6] => 12.007 [7] => 12.932 [8] => 13.856 [9] => 14.872 [10] => 15.628 [11] => 19.893 [12] => 21.463 [13] => 20.528 [14] => 24.935 [15] => 30.292 [16] => 27.322 [17] => 27.661 [18] => 28.821 [19] => 37.865 ) [Operating Income] => Array ( [0] => 23.9 [1] => 24.4 [2] => 26.8 [3] => 31 [4] => 36 [5] => 40.948 [6] => 47.776 [7] => 53.357 [8] => 68.187 [9] => 80.084 [10] => 95.078 [11] => 98.413 [12] => 113.884 [13] => 111.824 [14] => 132.952 [15] => 101.011 [16] => 116.581 [17] => 118.516 [18] => 93.577 [19] => 95.792 ) [other_operating_charges] => Array ( [0] => -4.3 [1] => -4.9 [2] => -7.3 [3] => -6 [4] => -8 [5] => -7.1054273576E-15 [6] => 7.1054273576E-15 [7] => 2.177 [8] => 0 [9] => -1.044 [10] => 1.42108547152E-14 [11] => 1.42108547152E-14 [12] => 1.42108547152E-14 [13] => 1.42108547152E-14 [14] => 0 [15] => 0 [16] => 1.42108547152E-14 [17] => -1.42108547152E-14 [18] => 0 [19] => 2.84217094304E-14 ) [Month End Stock Price] => Array ( [0] => 3.781 [1] => 5.032 [2] => 7.063 [3] => 9.938 [4] => 12.5 [5] => 15.063 [6] => 14.688 [7] => 22.551 [8] => 23.37 [9] => 26.42 [10] => 33.88 [11] => 37.8 [12] => 36.79 [13] => 43.8 [14] => 50.74 [15] => 35.38 [16] => 35.36 [17] => 30.73 [18] => 29.82 [19] => 38.08 ) [mktcap] => Array ( [0] => 135.726557 [1] => 178.1328 [2] => 251.188532 [3] => 350.96047 [4] => 419.775 [5] => 489.366744 [6] => 450.1872 [7] => 683.52081 [8] => 728.4429 [9] => 851.5166 [10] => 1093.3076 [11] => 1210.356 [12] => 1173.601 [13] => 1370.94 [14] => 1567.866 [15] => 1072.014 [16] => 1042.4128 [17] => 874.2685 [18] => 823.6284 [19] => 1044.5344 ) [Cash and Equiv] => Array ( [0] => 24.3 [1] => 39.2 [2] => 12.4 [3] => 20 [4] => 25.6 [5] => 31.6 [6] => 30.471 [7] => 28.931 [8] => 61.666 [9] => 71.542 [10] => 66.688 [11] => 39.622 [12] => 29.812 [13] => 44.107 [14] => 50.729 [15] => 57.794 [16] => 61.11 [17] => 61.662 [18] => 58.259 [19] => 57.986 ) [ev_addition] => Array ( [0] => -23.2 [1] => -38.5 [2] => -12.1 [3] => -16.9 [4] => -23.4 [5] => -9.9 [6] => -13.085 [7] => 16.818 [8] => 40.948 [9] => -8.49 [10] => 4.704 [11] => 108.051 [12] => 118.928 [13] => 125.223 [14] => 234.43 [15] => 198.6 [16] => 208.002 [17] => 258.973 [18] => 264.068 [19] => 319.161 ) [ev_addition_per_share] => Array ( [0] => -0.646 [1] => -1.088 [2] => -0.34 [3] => -0.479 [4] => -0.697 [5] => -0.305 [6] => -0.427 [7] => 0.555 [8] => 1.314 [9] => -0.263 [10] => 0.146 [11] => 3.374 [12] => 3.728 [13] => 4.001 [14] => 7.587 [15] => 6.554 [16] => 7.056 [17] => 9.103 [18] => 9.561 [19] => 11.635 ) [ev_per_share] => Array ( [0] => 3.131 [1] => 3.942 [2] => 6.723 [3] => 9.458 [4] => 11.8 [5] => 14.763 [6] => 14.258 [7] => 23.101 [8] => 24.68 [9] => 26.16 [10] => 34.03 [11] => 41.17 [12] => 40.52 [13] => 47.8 [14] => 58.33 [15] => 41.93 [16] => 42.42 [17] => 39.83 [18] => 39.38 [19] => 49.72 ) [ev] => Array ( [0] => 112.526557 [1] => 139.6328 [2] => 239.088532 [3] => 334.06047 [4] => 396.375 [5] => 479.466744 [6] => 437.1022 [7] => 700.33881 [8] => 769.3909 [9] => 843.0266 [10] => 1098.0116 [11] => 1318.407 [12] => 1292.529 [13] => 1496.163 [14] => 1802.296 [15] => 1270.614 [16] => 1250.4148 [17] => 1133.2415 [18] => 1087.6964 [19] => 1363.6954 ) [Non Operating Income] => Array ( [0] => 0.1 [1] => 0.7 [2] => 6.9 [3] => 2.2 [4] => 2.1 [5] => 1.218 [6] => 1.953 [7] => 4.263 [8] => 1.468 [9] => -0.142 [10] => 1.555 [11] => 3.384 [12] => 1.49 [13] => 2.744 [14] => 2.318 [15] => 2.036 [16] => -1.285 [17] => 0.298 [18] => 1.82 [19] => -1.431 ) [tax] => Array ( [0] => 9.7 [1] => 9.6 [2] => 13.3 [3] => 12.7 [4] => 14.6 [5] => 16.261 [6] => 18.015 [7] => 19.859 [8] => 24.225 [9] => 28.461 [10] => 34.584 [11] => 34.985 [12] => 38.964 [13] => 38.99 [14] => 42.088 [15] => 31.313 [16] => 38.639 [17] => 38.556 [18] => 28.717 [19] => 26.664 ) [Pretax Income] => Array ( [0] => 23.7 [1] => 25.1 [2] => 33.6 [3] => 32.7 [4] => 37.6 [5] => 41.277 [6] => 45.938 [7] => 51.458 [8] => 62.457 [9] => 73.354 [10] => 89.117 [11] => 93.056 [12] => 105.408 [13] => 103.716 [14] => 124.865 [15] => 90.994 [16] => 110.413 [17] => 112.016 [18] => 83.921 [19] => 81.436 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 2.536 [17] => 1.443 [18] => 0 [19] => 0 ) [InterestExpense] => Array ( [0] => -0.3 [1] => -0.1 [2] => -0.1 [3] => -0.3 [4] => -0.5 [5] => -0.867 [6] => -1.488 [7] => -1.647 [8] => -4.171 [9] => -2.852 [10] => -1.998 [11] => -2.966 [12] => -6.995 [13] => -8.119 [14] => -10.405 [15] => -12.053 [16] => -7.419 [17] => -8.241 [18] => -11.476 [19] => -12.925 ) [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] => 4.3 [1] => 4.9 [2] => 7.3 [3] => 6 [4] => 8 [5] => 10.609 [6] => 12.007 [7] => 12.932 [8] => 13.856 [9] => 14.872 [10] => 15.628 [11] => 19.893 [12] => 21.463 [13] => 20.528 [14] => 24.935 [15] => 30.292 [16] => 27.322 [17] => 27.661 [18] => 28.821 [19] => 37.865 ) [ReconciledDepreciation] => Array ( [0] => 4.3 [1] => 4.9 [2] => 7.3 [3] => 6 [4] => 8 [5] => 10.61 [6] => 12.01 [7] => 12.93 [8] => 13.86 [9] => 14.87 [10] => 15.63 [11] => 19.89 [12] => 21.46 [13] => 20.53 [14] => 24.94 [15] => 30.29 [16] => 27.32 [17] => 27.66 [18] => 28.82 [19] => 37.87 ) [EBIT] => Array ( [0] => 24 [1] => 25.2 [2] => 33.7 [3] => 33 [4] => 38.1 [5] => 42.144 [6] => 47.426 [7] => 53.105 [8] => 66.628 [9] => 76.206 [10] => 91.115 [11] => 96.022 [12] => 112.403 [13] => 111.835 [14] => 135.27 [15] => 103.047 [16] => 117.832 [17] => 120.257 [18] => 95.397 [19] => 94.361 ) [EBITDA_morn] => Array ( [0] => 28.3 [1] => 30.1 [2] => 41 [3] => 39 [4] => 46.1 [5] => 52.753 [6] => 59.433 [7] => 66.037 [8] => 80.484 [9] => 91.078 [10] => 106.743 [11] => 115.915 [12] => 133.866 [13] => 132.363 [14] => 160.205 [15] => 133.339 [16] => 145.154 [17] => 147.918 [18] => 124.218 [19] => 132.226 ) [EBITDA] => Array ( [0] => 28.3 [1] => 30.1 [2] => 41 [3] => 39 [4] => 46.1 [5] => 52.753 [6] => 59.433 [7] => 66.037 [8] => 80.484 [9] => 91.078 [10] => 106.743 [11] => 115.915 [12] => 133.866 [13] => 132.363 [14] => 160.205 [15] => 133.339 [16] => 145.154 [17] => 147.918 [18] => 124.218 [19] => 132.226 ) [EBITDA_1] => Array ( [0] => 28.3 [1] => 30.1 [2] => 41 [3] => 39 [4] => 46.1 [5] => 52.753 [6] => 59.433 [7] => 66.037 [8] => 80.484 [9] => 91.078 [10] => 106.743 [11] => 115.915 [12] => 133.866 [13] => 132.363 [14] => 160.205 [15] => 133.339 [16] => 145.154 [17] => 147.918 [18] => 124.218 [19] => 132.226 ) [DDA_new] => Array ( [0] => 4.3 [1] => 4.9 [2] => 7.3 [3] => 6 [4] => 8 [5] => 10.61 [6] => 12.01 [7] => 12.93 [8] => 13.86 [9] => 14.87 [10] => 15.63 [11] => 19.89 [12] => 21.46 [13] => 20.53 [14] => 24.94 [15] => 30.29 [16] => 27.32 [17] => 27.66 [18] => 28.82 [19] => 37.87 ) [EBITDA_new] => Array ( [0] => 28.3 [1] => 30.1 [2] => 41 [3] => 39 [4] => 46.1 [5] => 52.753 [6] => 59.433 [7] => 66.037 [8] => 80.484 [9] => 91.078 [10] => 106.743 [11] => 115.915 [12] => 133.866 [13] => 132.363 [14] => 160.205 [15] => 133.339 [16] => 145.154 [17] => 147.918 [18] => 124.218 [19] => 132.226 ) [EBITDA_per_share] => Array ( [0] => 0.79 [1] => 0.85 [2] => 1.15 [3] => 1.1 [4] => 1.37 [5] => 1.62 [6] => 1.87 [7] => 2.11 [8] => 2.53 [9] => 2.74 [10] => 3.28 [11] => 3.58 [12] => 4.15 [13] => 4.17 [14] => 5.14 [15] => 4.38 [16] => 4.89 [17] => 5.13 [18] => 4.46 [19] => 4.82 ) [Operating_Income_per_share] => Array ( [0] => 0.67 [1] => 0.69 [2] => 0.75 [3] => 0.88 [4] => 1.07 [5] => 1.26 [6] => 1.51 [7] => 1.71 [8] => 2.14 [9] => 2.41 [10] => 2.92 [11] => 3.04 [12] => 3.53 [13] => 3.52 [14] => 4.27 [15] => 3.32 [16] => 3.92 [17] => 4.11 [18] => 3.36 [19] => 3.49 ) [Net Income] => Array ( [0] => 14 [1] => 15.5 [2] => 20.3 [3] => 19.6 [4] => 22.5 [5] => 25.016 [6] => 27.923 [7] => 31.599 [8] => 35.006 [9] => 44.893 [10] => 54.533 [11] => 58.071 [12] => 66.444 [13] => 64.726 [14] => 79.484 [15] => 57.732 [16] => 69.057 [17] => 72.372 [18] => 55.843 [19] => 54.888 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0.063 [2] => 0.073 [3] => 0.06 [4] => 0.085 [5] => 0.09 [6] => 0.095 [7] => 0.1 [8] => 0.105 [9] => 0.11 [10] => 0.16 [11] => 0.18 [12] => 0.2 [13] => 0.22 [14] => 0.24 [15] => 0.26 [16] => 0.28 [17] => 0.32 [18] => 0.36 [19] => 0.4 ) [Shares Outstanding] => Array ( [0] => 35.897 [1] => 35.401 [2] => 35.564 [3] => 35.315 [4] => 33.582 [5] => 32.488 [6] => 31.731 [7] => 31.286 [8] => 31.824 [9] => 33.254 [10] => 32.542 [11] => 32.381 [12] => 32.254 [13] => 31.728 [14] => 31.158 [15] => 30.435 [16] => 29.706 [17] => 28.812 [18] => 27.839 [19] => 27.423 ) [shares_diluted] => Array ( [0] => 35.897 [1] => 35.401 [2] => 35.564 [3] => 35.315 [4] => 33.582 [5] => 32.488 [6] => 31.731 [7] => 31.286 [8] => 31.824 [9] => 33.254 [10] => 32.542 [11] => 32.381 [12] => 32.254 [13] => 31.728 [14] => 31.158 [15] => 30.435 [16] => 29.706 [17] => 28.812 [18] => 27.839 [19] => 27.423 ) [shares_basic] => Array ( [0] => 35.897 [1] => 35.401 [2] => 35.564 [3] => 34.386 [4] => 32.609 [5] => 31.666 [6] => 31.026 [7] => 30.679 [8] => 30.707 [9] => 32.769 [10] => 32.217 [11] => 32.116 [12] => 31.944 [13] => 31.574 [14] => 30.928 [15] => 30.245 [16] => 29.656 [17] => 28.775 [18] => 27.753 [19] => 27.255 ) [COGS_pct] => Array ( [0] => 0.52 [1] => 0.52 [2] => 0.51 [3] => 0.53 [4] => 0.52 [5] => 0.58 [6] => 0.56 [7] => 0.58 [8] => 0.63 [9] => 0.63 [10] => 0.62 [11] => 0.65 [12] => 0.62 [13] => 0.63 [14] => 0.61 [15] => 0.62 [16] => 0.61 [17] => 0.61 [18] => 0.63 [19] => 0.64 ) [Gross Profit_pct] => Array ( [0] => 47.83 [1] => 47.75 [2] => 48.84 [3] => 47.36 [4] => 47.78 [5] => 42.34 [6] => 44.23 [7] => 42.16 [8] => 37.46 [9] => 37.11 [10] => 38.08 [11] => 34.87 [12] => 37.99 [13] => 37.43 [14] => 39.45 [15] => 37.75 [16] => 39.35 [17] => 39.12 [18] => 37.38 [19] => 36.18 ) [SGA_pct] => Array ( [0] => 30.06 [1] => 30.17 [2] => 29.01 [3] => 27.80 [4] => 26.98 [5] => 25.51 [6] => 26.34 [7] => 24.09 [8] => 21.53 [9] => 19.43 [10] => 19.39 [11] => 19.48 [12] => 22.08 [13] => 22.50 [14] => 23.21 [15] => 24.81 [16] => 25.16 [17] => 25.94 [18] => 26.99 [19] => 26.46 ) [Interest Expense_pct] => Array ( [0] => -0.19 [1] => -0.06 [2] => -0.06 [3] => -0.16 [4] => -0.24 [5] => -0.36 [6] => -0.56 [7] => -0.58 [8] => -0.97 [9] => -0.62 [10] => -0.39 [11] => -0.46 [12] => -0.98 [13] => -1.08 [14] => -1.27 [15] => -1.54 [16] => -0.90 [17] => -0.92 [18] => -1.27 [19] => -1.31 ) [Pretax Income_pct] => Array ( [0] => 14.93 [1] => 15.06 [2] => 19.53 [3] => 17.28 [4] => 17.77 [5] => 16.96 [6] => 17.21 [7] => 18.16 [8] => 14.59 [9] => 15.99 [10] => 17.52 [11] => 14.54 [12] => 14.72 [13] => 13.84 [14] => 15.25 [15] => 11.65 [16] => 13.44 [17] => 12.46 [18] => 9.32 [19] => 8.26 ) [Net Income_pct] => Array ( [0] => 8.82 [1] => 9.30 [2] => 11.80 [3] => 10.36 [4] => 10.63 [5] => 10.28 [6] => 10.46 [7] => 11.15 [8] => 8.18 [9] => 9.78 [10] => 10.72 [11] => 9.08 [12] => 9.28 [13] => 8.64 [14] => 9.71 [15] => 7.39 [16] => 8.40 [17] => 8.05 [18] => 6.20 [19] => 5.57 ) [DaysSalesOutstanding] => Array ( [0] => 62.33 [1] => 62.4 [2] => 55.6 [3] => 58.07 [4] => 62.27 [5] => 68.84 [6] => 61.27 [7] => 67.11 [8] => 56.48 [9] => 50.02 [10] => 62.76 [11] => 65.81 [12] => 62.07 [13] => 58.88 [14] => 64.78 [15] => 64.94 [16] => 67.08 [17] => 66.9 [18] => 70.8 [19] => 69.79 ) [DaysInventory] => Array ( [0] => 43.2 [1] => 43.16 [2] => 49.77 [3] => 43.24 [4] => 41.95 [5] => 42.66 [6] => 41.3 [7] => 41.82 [8] => 33.27 [9] => 34.23 [10] => 49.28 [11] => 62.48 [12] => 70.22 [13] => 73.04 [14] => 70.98 [15] => 70.92 [16] => 79.03 [17] => 83.76 [18] => 84.62 [19] => 75.9 ) [Payable] => Array ( [0] => 4.7 [1] => 5.2 [2] => 6 [3] => 5.9 [4] => 6.9 [5] => 9.8 [6] => 10.075 [7] => 12.971 [8] => 19.462 [9] => 19.805 [10] => 26.13 [11] => 43.524 [12] => 26.925 [13] => 22.859 [14] => 38.722 [15] => 36.724 [16] => 49.292 [17] => 53.273 [18] => 51.926 [19] => 51.142 ) [DaysPayable] => Array ( [0] => 10.81 [1] => 11.39 [2] => 12.73 [3] => 11.38 [4] => 11.9 [5] => 14.7 [6] => 13.77 [7] => 16.71 [8] => 16.59 [9] => 15.75 [10] => 18.74 [11] => 24.83 [12] => 13.73 [13] => 11.13 [14] => 17.27 [15] => 17.16 [16] => 21.89 [17] => 21.63 [18] => 21.05 [19] => 18.94 ) [InventoryTurnover] => Array ( [0] => 8.45 [1] => 8.46 [2] => 7.33 [3] => 8.44 [4] => 8.7 [5] => 8.56 [6] => 8.84 [7] => 8.73 [8] => 10.97 [9] => 10.66 [10] => 7.41 [11] => 5.84 [12] => 5.2 [13] => 5 [14] => 5.14 [15] => 5.15 [16] => 4.62 [17] => 4.36 [18] => 4.31 [19] => 4.81 ) [Accts Rec.] => Array ( [0] => 27.1 [1] => 28.5 [2] => 26.2 [3] => 30.1 [4] => 36.1 [5] => 45.9 [6] => 44.819 [7] => 52.086 [8] => 66.239 [9] => 62.883 [10] => 87.49 [11] => 115.362 [12] => 121.75 [13] => 120.882 [14] => 145.288 [15] => 138.927 [16] => 151.038 [17] => 164.738 [18] => 174.632 [19] => 188.405 ) [Inventory] => Array ( [0] => 9.8 [1] => 10.3 [2] => 12 [3] => 11.8 [4] => 12.7 [5] => 16.4 [6] => 16.849 [7] => 18.773 [8] => 24.403 [9] => 27.065 [10] => 42.536 [11] => 71.333 [12] => 85.415 [13] => 93.834 [14] => 96.388 [15] => 94.455 [16] => 107.926 [17] => 125.567 [18] => 130.69 [19] => 130.768 ) [inventory2sales] => Array ( [0] => 0.062 [1] => 0.062 [2] => 0.07 [3] => 0.062 [4] => 0.06 [5] => 0.067 [6] => 0.063 [7] => 0.066 [8] => 0.057 [9] => 0.059 [10] => 0.084 [11] => 0.111 [12] => 0.119 [13] => 0.125 [14] => 0.118 [15] => 0.121 [16] => 0.131 [17] => 0.14 [18] => 0.145 [19] => 0.133 ) [Total Current Assets] => Array ( [0] => 62.6 [1] => 79.2 [2] => 55.8 [3] => 67.1 [4] => 76.3 [5] => 96.9 [6] => 94.833 [7] => 102.328 [8] => 156.02 [9] => 166.054 [10] => 202.478 [11] => 232.133 [12] => 242.843 [13] => 266.514 [14] => 303.115 [15] => 305.422 [16] => 335.655 [17] => 369.846 [18] => 393.345 [19] => 405.982 ) [Other Current Assets] => Array ( [0] => 1.4 [1] => 1.2 [2] => 5.2 [3] => 5.2 [4] => 1.9 [5] => 3 [6] => 2.694 [7] => 2.538 [8] => 3.712 [9] => 4.564 [10] => 5.764 [11] => 5.816 [12] => 5.866 [13] => 7.691 [14] => 10.71 [15] => 14.246 [16] => 15.581 [17] => 17.879 [18] => 29.764 [19] => 28.823 ) [Net PPE] => Array ( [0] => 38.2 [1] => 38 [2] => 37.3 [3] => 42.5 [4] => 44.7 [5] => 50.7 [6] => 48.467 [7] => 49.009 [8] => 75.143 [9] => 69.633 [10] => 72.714 [11] => 88.867 [12] => 88.099 [13] => 88.926 [14] => 145.738 [15] => 138.06 [16] => 129.75 [17] => 134.504 [18] => 144.049 [19] => 180.731 ) [Intangibles] => Array ( [0] => 5.8 [1] => 5.4 [2] => 11.4 [3] => 16.5 [4] => 27.9 [5] => 53.2 [6] => 48.712 [7] => 104.585 [8] => 158.37 [9] => 167.752 [10] => 221.296 [11] => 307.069 [12] => 343.09 [13] => 369.604 [14] => 419.551 [15] => 440.22 [16] => 463.122 [17] => 527.828 [18] => 535.196 [19] => 589.653 ) [Total Assets] => Array ( [0] => 119.6 [1] => 138.2 [2] => 153.4 [3] => 169.2 [4] => 187.2 [5] => 225.7 [6] => 220.665 [7] => 288.952 [8] => 422.601 [9] => 440.182 [10] => 530.542 [11] => 665.455 [12] => 716.09 [13] => 771.069 [14] => 914.282 [15] => 949.653 [16] => 993.825 [17] => 1097.455 [18] => 1128.042 [19] => 1214.927 ) [Other Long-Term Assets] => Array ( [0] => 13 [1] => 15.6 [2] => 48.9 [3] => 43.1 [4] => 38.3 [5] => 24.9 [6] => 28.653 [7] => 33.03 [8] => 33.068 [9] => 36.743 [10] => 34.054 [11] => 37.386 [12] => 42.058 [13] => 46.025 [14] => 45.878 [15] => 65.951 [16] => 65.298 [17] => 65.277 [18] => 55.452 [19] => 38.561 ) [Total Assets Non-liquid] => Array ( [0] => 95.3 [1] => 99 [2] => 141 [3] => 149.2 [4] => 161.6 [5] => 194.1 [6] => 190.194 [7] => 260.021 [8] => 360.935 [9] => 368.64 [10] => 463.854 [11] => 625.833 [12] => 686.278 [13] => 726.962 [14] => 863.553 [15] => 891.859 [16] => 932.715 [17] => 1035.793 [18] => 1069.783 [19] => 1156.941 ) [HardAssets] => Array ( [0] => 89.5 [1] => 93.6 [2] => 129.6 [3] => 132.7 [4] => 133.7 [5] => 140.9 [6] => 141.482 [7] => 155.436 [8] => 202.565 [9] => 200.888 [10] => 242.558 [11] => 318.764 [12] => 343.188 [13] => 357.358 [14] => 444.002 [15] => 451.639 [16] => 469.593 [17] => 507.965 [18] => 534.587 [19] => 567.288 ) [Accts Payable] => Array ( [0] => 4.7 [1] => 5.2 [2] => 6 [3] => 5.9 [4] => 6.9 [5] => 9.8 [6] => 27.074 [7] => 30.356 [8] => 59.812 [9] => 45.824 [10] => 70.422 [11] => 88.022 [12] => 69.672 [13] => 59.856 [14] => 78.91 [15] => 72.316 [16] => 88.354 [17] => 84.612 [18] => 82.148 [19] => 93.058 ) [Short-Term Debt] => Array ( [0] => 0.4 [1] => 0.4 [2] => 0.3 [3] => 0.9 [4] => 0.8 [5] => 7.6 [6] => 3.478 [7] => 5.023 [8] => 6.127 [9] => 6.029 [10] => 17.003 [11] => 28.721 [12] => 28.451 [13] => 27.057 [14] => 35.144 [15] => 14.188 [16] => 12.073 [17] => 18.014 [18] => 21.566 [19] => 22.614 ) [ShortTermDebt_without_lease] => Array ( [0] => 0.4 [1] => 0.4 [2] => 0.3 [3] => 0.9 [4] => 0.8 [5] => 7.6 [6] => 3.478 [7] => 5.023 [8] => 6.127 [9] => 6.029 [10] => 17.003 [11] => 28.721 [12] => 28.451 [13] => 27.057 [14] => 35.144 [15] => 14.188 [16] => 12.073 [17] => 18.014 [18] => 21.566 [19] => 22.614 ) [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] => 30.891 [15] => 4.676 [16] => 31.783 [17] => 3.451 [18] => 2.613 [19] => 3.465 ) [Total Current Liabilities] => Array ( [0] => 21.6 [1] => 22.9 [2] => 24.9 [3] => 36 [4] => 43.9 [5] => 62.3 [6] => 46.832 [7] => 66.539 [8] => 87.186 [9] => 76.323 [10] => 111.572 [11] => 145.577 [12] => 137.209 [13] => 123.456 [14] => 161.71 [15] => 132.34 [16] => 148.113 [17] => 161.741 [18] => 180.873 [19] => 184.006 ) [Other Current Liab.] => Array ( [0] => 16.5 [1] => 17.3 [2] => 18.6 [3] => 29.2 [4] => 36.2 [5] => 44.9 [6] => 16.28 [7] => 31.16 [8] => 21.247 [9] => 24.47 [10] => 24.147 [11] => 28.834 [12] => 39.086 [13] => 36.543 [14] => 47.656 [15] => 45.836 [16] => 47.686 [17] => 59.115 [18] => 77.159 [19] => 68.334 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 18.2 [5] => 18.2 [6] => 18.167 [7] => 36.334 [8] => 36.334 [9] => 36.334 [10] => 36.334 [11] => 36.334 [12] => 36.334 [13] => 36.334 [14] => 36.334 [15] => 36.334 [16] => 36.334 [17] => 36.334 [18] => 36.334 [19] => 36.334 ) [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] => 0 [6] => 0 [7] => 0 [8] => 2.119 [9] => 6.476 [10] => 11.699 [11] => 29.524 [12] => 33.953 [13] => 41.57 [14] => 47.25 [15] => 47.436 [16] => 48.294 [17] => 48.554 [18] => 47.893 [19] => 47.315 ) [Retained Earnings] => Array ( [0] => 67.5 [1] => 80.7 [2] => 98.4 [3] => 115.2 [4] => 131.1 [5] => 152.1 [6] => 174.689 [7] => 184.845 [8] => 216.569 [9] => 257.559 [10] => 308.435 [11] => 350.311 [12] => 410.203 [13] => 467.846 [14] => 511.13 [15] => 559.786 [16] => 621.923 [17] => 681.658 [18] => 727.176 [19] => 775.762 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -40.1 [5] => -51.6 [6] => -56.817 [7] => -68.48 [8] => -58.431 [9] => -50.784 [10] => -55.756 [11] => -77.061 [12] => -92.451 [13] => -132.362 [14] => -157.78 [15] => -179.454 [16] => -207.47 [17] => -243.246 [18] => -268.499 [19] => -283.006 ) [Total Equity] => Array ( [0] => 71.4 [1] => 86.8 [2] => 102.5 [3] => 104.2 [4] => 104.3 [5] => 114.6 [6] => 126.856 [7] => 143.716 [8] => 181.375 [9] => 256.228 [10] => 312.25 [11] => 337.749 [12] => 392.425 [13] => 426.778 [14] => 433.955 [15] => 434.218 [16] => 461.945 [17] => 464.642 [18] => 477.821 [19] => 549.465 ) [Long-Term Debt] => Array ( [0] => 0.7 [1] => 0.3 [2] => 0 [3] => 2.2 [4] => 1.4 [5] => 14.1 [6] => 13.908 [7] => 40.726 [8] => 96.487 [9] => 57.023 [10] => 54.389 [11] => 118.952 [12] => 120.289 [13] => 142.273 [14] => 219.124 [15] => 237.53 [16] => 225.256 [17] => 299.17 [18] => 298.148 [19] => 351.068 ) [Total Liabilities] => Array ( [0] => 48.2 [1] => 51.4 [2] => 50.9 [3] => 65 [4] => 82.9 [5] => 111.1 [6] => 93.809 [7] => 145.236 [8] => 241.226 [9] => 183.954 [10] => 218.292 [11] => 327.706 [12] => 323.665 [13] => 344.291 [14] => 480.327 [15] => 515.435 [16] => 531.88 [17] => 632.813 [18] => 650.221 [19] => 665.462 ) [Other Long-Term Liab.] => Array ( [0] => 25.9 [1] => 28.2 [2] => 26 [3] => 26.8 [4] => 37.6 [5] => 34.7 [6] => 33.069 [7] => 37.971 [8] => 57.553 [9] => 47.167 [10] => 48.106 [11] => 55.588 [12] => 56.225 [13] => 66.763 [14] => 67.981 [15] => 107.502 [16] => 68.978 [17] => 61.764 [18] => 46.288 [19] => 30.458 ) [Cash and Equiv_pct] => Array ( [0] => 20.32 [1] => 28.36 [2] => 8.08 [3] => 11.82 [4] => 13.68 [5] => 14.00 [6] => 13.81 [7] => 10.01 [8] => 14.59 [9] => 16.25 [10] => 12.57 [11] => 5.95 [12] => 4.16 [13] => 5.72 [14] => 5.55 [15] => 6.09 [16] => 6.15 [17] => 5.62 [18] => 5.16 [19] => 4.77 ) [Accts Rec._pct] => Array ( [0] => 22.66 [1] => 20.62 [2] => 17.08 [3] => 17.79 [4] => 19.28 [5] => 20.34 [6] => 20.31 [7] => 18.03 [8] => 15.67 [9] => 14.29 [10] => 16.49 [11] => 17.34 [12] => 17.00 [13] => 15.68 [14] => 15.89 [15] => 14.63 [16] => 15.20 [17] => 15.01 [18] => 15.48 [19] => 15.51 ) [Inventory_pct] => Array ( [0] => 8.19 [1] => 7.45 [2] => 7.82 [3] => 6.97 [4] => 6.78 [5] => 7.27 [6] => 7.64 [7] => 6.50 [8] => 5.77 [9] => 6.15 [10] => 8.02 [11] => 10.72 [12] => 11.93 [13] => 12.17 [14] => 10.54 [15] => 9.95 [16] => 10.86 [17] => 11.44 [18] => 11.59 [19] => 10.76 ) [Other Current Assets_pct] => Array ( [0] => 1.17 [1] => 0.87 [2] => 3.39 [3] => 3.07 [4] => 1.01 [5] => 1.33 [6] => 1.22 [7] => 0.88 [8] => 0.88 [9] => 1.04 [10] => 1.09 [11] => 0.87 [12] => 0.82 [13] => 1.00 [14] => 1.17 [15] => 1.50 [16] => 1.57 [17] => 1.63 [18] => 2.64 [19] => 2.37 ) [Total Current Assets_pct] => Array ( [0] => 52.34 [1] => 57.31 [2] => 36.38 [3] => 39.66 [4] => 40.76 [5] => 42.93 [6] => 42.98 [7] => 35.41 [8] => 36.92 [9] => 37.72 [10] => 38.16 [11] => 34.88 [12] => 33.91 [13] => 34.56 [14] => 33.15 [15] => 32.16 [16] => 33.77 [17] => 33.70 [18] => 34.87 [19] => 33.42 ) [Net PPE_pct] => Array ( [0] => 31.94 [1] => 27.50 [2] => 24.32 [3] => 25.12 [4] => 23.88 [5] => 22.46 [6] => 21.96 [7] => 16.96 [8] => 17.78 [9] => 15.82 [10] => 13.71 [11] => 13.35 [12] => 12.30 [13] => 11.53 [14] => 15.94 [15] => 14.54 [16] => 13.06 [17] => 12.26 [18] => 12.77 [19] => 14.88 ) [Intangibles_pct] => Array ( [0] => 4.85 [1] => 3.91 [2] => 7.43 [3] => 9.75 [4] => 14.90 [5] => 23.57 [6] => 22.08 [7] => 36.19 [8] => 37.48 [9] => 38.11 [10] => 41.71 [11] => 46.14 [12] => 47.91 [13] => 47.93 [14] => 45.89 [15] => 46.36 [16] => 46.60 [17] => 48.10 [18] => 47.44 [19] => 48.53 ) [Other Long-Term Assets_pct] => Array ( [0] => 10.87 [1] => 11.29 [2] => 31.88 [3] => 25.47 [4] => 20.46 [5] => 11.03 [6] => 12.98 [7] => 11.43 [8] => 7.82 [9] => 8.35 [10] => 6.42 [11] => 5.62 [12] => 5.87 [13] => 5.97 [14] => 5.02 [15] => 6.94 [16] => 6.57 [17] => 5.95 [18] => 4.92 [19] => 3.17 ) [Accts Payable_pct] => Array ( [0] => 3.93 [1] => 3.76 [2] => 3.91 [3] => 3.49 [4] => 3.69 [5] => 4.34 [6] => 12.27 [7] => 10.51 [8] => 14.15 [9] => 10.41 [10] => 13.27 [11] => 13.23 [12] => 9.73 [13] => 7.76 [14] => 8.63 [15] => 7.61 [16] => 8.89 [17] => 7.71 [18] => 7.28 [19] => 7.66 ) [Short-Term Debt_pct] => Array ( [0] => 0.33 [1] => 0.29 [2] => 0.20 [3] => 0.53 [4] => 0.43 [5] => 3.37 [6] => 1.58 [7] => 1.74 [8] => 1.45 [9] => 1.37 [10] => 3.20 [11] => 4.32 [12] => 3.97 [13] => 3.51 [14] => 3.84 [15] => 1.49 [16] => 1.21 [17] => 1.64 [18] => 1.91 [19] => 1.86 ) [Other Current Liab._pct] => Array ( [0] => 13.80 [1] => 12.52 [2] => 12.13 [3] => 17.26 [4] => 19.34 [5] => 19.89 [6] => 7.38 [7] => 10.78 [8] => 5.03 [9] => 5.56 [10] => 4.55 [11] => 4.33 [12] => 5.46 [13] => 4.74 [14] => 5.21 [15] => 4.83 [16] => 4.80 [17] => 5.39 [18] => 6.84 [19] => 5.62 ) [Total Current Liabilities_pct] => Array ( [0] => 18.06 [1] => 16.57 [2] => 16.23 [3] => 21.28 [4] => 23.45 [5] => 27.60 [6] => 21.22 [7] => 23.03 [8] => 20.63 [9] => 17.34 [10] => 21.03 [11] => 21.88 [12] => 19.16 [13] => 16.01 [14] => 17.69 [15] => 13.94 [16] => 14.90 [17] => 14.74 [18] => 16.03 [19] => 15.15 ) [Long-Term Debt_pct] => Array ( [0] => 0.59 [1] => 0.22 [2] => 0.00 [3] => 1.30 [4] => 0.75 [5] => 6.25 [6] => 6.30 [7] => 14.09 [8] => 22.83 [9] => 12.95 [10] => 10.25 [11] => 17.88 [12] => 16.80 [13] => 18.45 [14] => 23.97 [15] => 25.01 [16] => 22.67 [17] => 27.26 [18] => 26.43 [19] => 28.90 ) [Other Long-Term Liab._pct] => Array ( [0] => 21.66 [1] => 20.41 [2] => 16.95 [3] => 15.84 [4] => 20.09 [5] => 15.37 [6] => 14.99 [7] => 13.14 [8] => 13.62 [9] => 11.50 [10] => 9.86 [11] => 9.49 [12] => 9.24 [13] => 10.19 [14] => 10.88 [15] => 15.33 [16] => 15.95 [17] => 15.66 [18] => 15.18 [19] => 10.73 ) [Total Liabilities_pct] => Array ( [0] => 40.30 [1] => 37.19 [2] => 33.18 [3] => 38.42 [4] => 44.28 [5] => 49.22 [6] => 42.51 [7] => 50.26 [8] => 57.08 [9] => 41.79 [10] => 41.15 [11] => 49.25 [12] => 45.20 [13] => 44.65 [14] => 52.54 [15] => 54.28 [16] => 53.52 [17] => 57.66 [18] => 57.64 [19] => 54.77 ) [netcash] => Array ( [0] => -0.67 [1] => -0.34 [2] => -1.08 [3] => -1.27 [4] => -1.71 [5] => -2.45 [6] => -2.07 [7] => -3.84 [8] => -5.76 [9] => -3.49 [10] => -4.7 [11] => -9 [12] => -9.21 [13] => -9.59 [14] => -13.9 [15] => -15.1 [16] => -15.97 [17] => -20.08 [18] => -21.43 [19] => -22.15 ) [NCAV] => Array ( [0] => 0.04 [1] => 0.4 [2] => -0.36 [3] => -0.47 [4] => -0.71 [5] => -1.14 [6] => -0.69 [7] => -2.24 [8] => -3.78 [9] => -1.6 [10] => -2.01 [11] => -5.18 [12] => -5.01 [13] => -5.2 [14] => -8.82 [15] => -10.11 [16] => -10.3 [17] => -13.53 [18] => -14.32 [19] => -14.61 ) [NCAV_real] => Array ( [0] => 0.4 [1] => 0.79 [2] => 0.14 [3] => 0.06 [4] => -0.2 [5] => -0.44 [6] => 0.03 [7] => -1.42 [8] => -2.73 [9] => -0.56 [10] => -0.49 [11] => -2.98 [12] => -2.53 [13] => -2.48 [14] => -5.74 [15] => -6.93 [16] => -6.66 [17] => -9.24 [18] => -9.3 [19] => -9.46 ) [Book Value Per Share] => Array ( [0] => 1.99 [1] => 2.45 [2] => 2.88 [3] => 2.95 [4] => 3.11 [5] => 3.53 [6] => 4.14 [7] => 4.74 [8] => 5.82 [9] => 7.95 [10] => 9.68 [11] => 10.55 [12] => 12.3 [13] => 13.64 [14] => 14.04 [15] => 14.33 [16] => 15.67 [17] => 16.33 [18] => 17.3 [19] => 20.03 ) [Tangibles_book_per_share] => Array ( [0] => 1.83 [1] => 2.3 [2] => 2.56 [3] => 2.48 [4] => 2.28 [5] => 1.89 [6] => 2.55 [7] => 1.29 [8] => 0.74 [9] => 2.75 [10] => 2.82 [11] => 0.96 [12] => 1.55 [13] => 1.83 [14] => 0.47 [15] => -0.2 [16] => -0.04 [17] => -2.22 [18] => -2.08 [19] => -1.47 ) [deb2equity] => Array ( [0] => 0.015 [1] => 0.008 [2] => 0.003 [3] => 0.03 [4] => 0.021 [5] => 0.189 [6] => 0.137 [7] => 0.318 [8] => 0.566 [9] => 0.246 [10] => 0.229 [11] => 0.437 [12] => 0.379 [13] => 0.397 [14] => 0.586 [15] => 0.58 [16] => 0.514 [17] => 0.683 [18] => 0.669 [19] => 0.68 ) [debt2rev_totaldebt] => Array ( [0] => 1.1 [1] => 0.7 [2] => 0.3 [3] => 3.1 [4] => 2.2 [5] => 21.7 [6] => 17.386 [7] => 45.749 [8] => 102.614 [9] => 63.052 [10] => 71.392 [11] => 147.673 [12] => 148.74 [13] => 169.33 [14] => 254.268 [15] => 251.718 [16] => 237.329 [17] => 317.184 [18] => 319.714 [19] => 373.682 ) [debt2rev] => Array ( [0] => 0.007 [1] => 0.004 [2] => 0.002 [3] => 0.016 [4] => 0.01 [5] => 0.089 [6] => 0.065 [7] => 0.161 [8] => 0.24 [9] => 0.137 [10] => 0.14 [11] => 0.231 [12] => 0.208 [13] => 0.226 [14] => 0.311 [15] => 0.322 [16] => 0.289 [17] => 0.353 [18] => 0.355 [19] => 0.379 ) [cogs2rev] => Array ( [0] => 0.52 [1] => 0.52 [2] => 0.51 [3] => 0.53 [4] => 0.52 [5] => 0.58 [6] => 0.56 [7] => 0.58 [8] => 0.63 [9] => 0.63 [10] => 0.62 [11] => 0.65 [12] => 0.62 [13] => 0.63 [14] => 0.61 [15] => 0.62 [16] => 0.61 [17] => 0.61 [18] => 0.63 [19] => 0.64 ) [inventory2rev] => Array ( [0] => 0.062 [1] => 0.062 [2] => 0.07 [3] => 0.062 [4] => 0.06 [5] => 0.067 [6] => 0.063 [7] => 0.066 [8] => 0.057 [9] => 0.059 [10] => 0.084 [11] => 0.111 [12] => 0.119 [13] => 0.125 [14] => 0.118 [15] => 0.121 [16] => 0.131 [17] => 0.14 [18] => 0.145 [19] => 0.133 ) [ar2asset] => Array ( [0] => 0.227 [1] => 0.206 [2] => 0.171 [3] => 0.178 [4] => 0.193 [5] => 0.203 [6] => 0.203 [7] => 0.18 [8] => 0.157 [9] => 0.143 [10] => 0.165 [11] => 0.173 [12] => 0.17 [13] => 0.157 [14] => 0.159 [15] => 0.146 [16] => 0.152 [17] => 0.15 [18] => 0.155 [19] => 0.155 ) [cash2asset] => Array ( [0] => 0.203 [1] => 0.284 [2] => 0.081 [3] => 0.118 [4] => 0.137 [5] => 0.14 [6] => 0.138 [7] => 0.1 [8] => 0.146 [9] => 0.163 [10] => 0.126 [11] => 0.06 [12] => 0.042 [13] => 0.057 [14] => 0.055 [15] => 0.061 [16] => 0.061 [17] => 0.056 [18] => 0.052 [19] => 0.048 ) [equity2asset] => Array ( [0] => 0.597 [1] => 0.628 [2] => 0.668 [3] => 0.616 [4] => 0.557 [5] => 0.508 [6] => 0.575 [7] => 0.497 [8] => 0.429 [9] => 0.582 [10] => 0.589 [11] => 0.508 [12] => 0.548 [13] => 0.553 [14] => 0.475 [15] => 0.457 [16] => 0.465 [17] => 0.423 [18] => 0.424 [19] => 0.452 ) [equity2liab_tangbile] => Array ( [0] => 1.361 [1] => 1.584 [2] => 1.79 [3] => 1.349 [4] => 0.922 [5] => 0.553 [6] => 0.833 [7] => 0.269 [8] => 0.095 [9] => 0.481 [10] => 0.417 [11] => 0.094 [12] => 0.152 [13] => 0.166 [14] => 0.03 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ppe2asset] => Array ( [0] => 0.319 [1] => 0.275 [2] => 0.243 [3] => 0.251 [4] => 0.239 [5] => 0.225 [6] => 0.22 [7] => 0.17 [8] => 0.178 [9] => 0.158 [10] => 0.137 [11] => 0.134 [12] => 0.123 [13] => 0.115 [14] => 0.159 [15] => 0.145 [16] => 0.131 [17] => 0.123 [18] => 0.128 [19] => 0.149 ) [interest2rev] => Array ( [0] => -0.189 [1] => -0.06 [2] => -0.058 [3] => -0.159 [4] => -0.236 [5] => -0.356 [6] => -0.557 [7] => -0.581 [8] => -0.974 [9] => -0.622 [10] => -0.393 [11] => -0.464 [12] => -0.977 [13] => -1.083 [14] => -1.271 [15] => -1.543 [16] => -0.903 [17] => -0.917 [18] => -1.275 [19] => -1.312 ) [std2asset] => Array ( [0] => 0.181 [1] => 0.166 [2] => 0.162 [3] => 0.213 [4] => 0.235 [5] => 0.276 [6] => 0.212 [7] => 0.23 [8] => 0.206 [9] => 0.173 [10] => 0.21 [11] => 0.219 [12] => 0.192 [13] => 0.16 [14] => 0.177 [15] => 0.139 [16] => 0.149 [17] => 0.147 [18] => 0.16 [19] => 0.151 ) [ltd2asset] => Array ( [0] => 0.006 [1] => 0.002 [2] => 0 [3] => 0.013 [4] => 0.007 [5] => 0.062 [6] => 0.063 [7] => 0.141 [8] => 0.228 [9] => 0.13 [10] => 0.103 [11] => 0.179 [12] => 0.168 [13] => 0.185 [14] => 0.24 [15] => 0.25 [16] => 0.227 [17] => 0.273 [18] => 0.264 [19] => 0.289 ) [turnover] => Array ( [0] => 1.327 [1] => 1.206 [2] => 1.121 [3] => 1.118 [4] => 1.13 [5] => 1.078 [6] => 1.21 [7] => 0.98 [8] => 1.013 [9] => 1.042 [10] => 0.959 [11] => 0.961 [12] => 1 [13] => 0.972 [14] => 0.895 [15] => 0.822 [16] => 0.827 [17] => 0.819 [18] => 0.798 [19] => 0.811 ) [CF_Net Income] => Array ( [0] => 14 [1] => 15.5 [2] => 20.3 [3] => 19.6 [4] => 22.5 [5] => 25.016 [6] => 27.923 [7] => 31.599 [8] => 35.006 [9] => 44.893 [10] => 54.533 [11] => 58.071 [12] => 66.444 [13] => 64.726 [14] => 79.484 [15] => 59.681 [16] => 71.774 [17] => 73.46 [18] => 55.204 [19] => 54.772 ) [buybackratio] => Array ( [0] => -0.04 [1] => 0 [2] => -0.02 [3] => -0.14 [4] => -0.18 [5] => -0.07 [6] => -0.12 [7] => -0.01 [8] => -0.19 [9] => -0.29 [10] => -0.19 [11] => -0.1 [12] => -0.03 [13] => -0.26 [14] => -0.24 [15] => -0.02 [16] => -0.02 [17] => -0.03 [18] => 0 [19] => -0.02 ) [grahamnumber] => Array ( [0] => 4 [1] => 4.76 [2] => 5.74 [3] => 5.57 [4] => 5.86 [5] => 5.72 [6] => 7.23 [7] => 5.5 [8] => 4.51 [9] => 9.28 [10] => 10.35 [11] => 6.25 [12] => 8.51 [13] => 9.22 [14] => 5.3 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CF_DDA] => Array ( [0] => 4.3 [1] => 4.9 [2] => 7.3 [3] => 6 [4] => 8 [5] => 10.609 [6] => 12.007 [7] => 12.932 [8] => 13.856 [9] => 14.872 [10] => 15.628 [11] => 19.893 [12] => 21.463 [13] => 20.528 [14] => 24.935 [15] => 30.292 [16] => 27.322 [17] => 27.661 [18] => 28.821 [19] => 37.865 ) [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] => 20.4 [1] => 20.2 [2] => 19.2 [3] => 37.5 [4] => 34.8 [5] => 27.775 [6] => 37.966 [7] => 38.4 [8] => 55.48 [9] => 61.942 [10] => 82.279 [11] => 70.901 [12] => 66.345 [13] => 74.598 [14] => 104.544 [15] => 90.858 [16] => 106.487 [17] => 95.564 [18] => 83.326 [19] => 109.326 ) [Cash Flow from Others] => Array ( [0] => 2.3 [1] => -0.1 [2] => -7.8 [3] => -0.1 [4] => 0.4 [5] => 0.456 [6] => -0.088 [7] => -7.608 [8] => 10.228 [9] => 6.171 [10] => 9.297 [11] => 8.449 [12] => 4.732 [13] => 3.136 [14] => -5.352 [15] => 5.546 [16] => 6.023 [17] => 4.14 [18] => 1.418 [19] => -0.376 ) [Cash Flow_PPE] => Array ( [0] => -3.9 [1] => -4.3 [2] => -4.9 [3] => -13.3 [4] => -23.1 [5] => -13.282 [6] => -7.674 [7] => 11.318 [8] => -6.835 [9] => -3.708 [10] => -8.919 [11] => -26.967 [12] => -16.283 [13] => -13.79 [14] => 0.98 [15] => 0.295 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -10.798 [6] => -12.245 [7] => -63.567 [8] => -88.767 [9] => -9.455 [10] => -74.487 [11] => -109.352 [12] => -32.278 [13] => -23.784 [14] => -98.07 [15] => -10.953 [16] => -32.323 [17] => -84.369 [18] => -12.541 [19] => -73.959 ) [Cash Flow_CPEX] => Array ( [0] => -3.9 [1] => -6 [2] => -5.4 [3] => -13.9 [4] => -23.6 [5] => -13.282 [6] => -7.674 [7] => -7.264 [8] => -10.063 [9] => -9.28 [10] => -10.403 [11] => -28.066 [12] => -19.397 [13] => -20.649 [14] => -12.053 [15] => -19.41 [16] => -21.437 [17] => -22.44 [18] => -33.236 [19] => -24.924 ) [Cash Flow from Investing] => Array ( [0] => -3.2 [1] => -2.7 [2] => -34.2 [3] => -7.7 [4] => -5.7 [5] => -17.952 [6] => -24.419 [7] => -54.497 [8] => -86.643 [9] => -13.327 [10] => -82.837 [11] => -138.958 [12] => -48.778 [13] => -38.688 [14] => -108.724 [15] => -32.688 [16] => -54.254 [17] => -106.816 [18] => -45.274 [19] => -98.631 ) [Net Issuance of Stock] => Array ( [0] => -6.9 [1] => 0 [2] => -8.8 [3] => -14.4 [4] => -19.1 [5] => -14.045 [6] => -9.922 [7] => -12.036 [8] => 6.695 [9] => 6.172 [10] => -4.265 [11] => -22.039 [12] => -15.463 [13] => -40.002 [14] => -24.075 [15] => -27.556 [16] => -33.803 [17] => -42.638 [18] => -30.75 [19] => -20.648 ) [Issuance of Stock] => Array ( [0] => 0.6 [1] => 0 [2] => 0.4 [3] => 2.8 [4] => 4 [5] => 1.678 [6] => 3.303 [7] => 0.269 [8] => 6.819 [9] => 12.795 [10] => 10.629 [11] => 5.894 [12] => 2.028 [13] => 16.524 [14] => 19.192 [15] => 1.206 [16] => 1.502 [17] => 1.929 [18] => 0.267 [19] => 0.974 ) [Net Issuance of Debt] => Array ( [0] => -4.6 [1] => -0.5 [2] => -0.4 [3] => -4.5 [4] => -1.2 [5] => 13.348 [6] => -1.458 [7] => 31.11 [8] => 55.123 [9] => -43.993 [10] => 6.428 [11] => 75.736 [12] => -2.117 [13] => 17.746 [14] => 43.062 [15] => -15.663 [16] => -8.842 [17] => 68.893 [18] => 0.274 [19] => 32.216 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends] => Array ( [0] => -0.9 [1] => -2.2 [2] => -2.6 [3] => -2.8 [4] => -2.8 [5] => -2.877 [6] => -2.978 [7] => -3.078 [8] => -3.282 [9] => -7.359 [10] => -5.319 [11] => -5.925 [12] => -6.552 [13] => -7.083 [14] => -9.003 [15] => -10.49 [16] => -8.922 [17] => -15.852 [18] => -10.495 [19] => -12.049 ) [Cash from Financing] => Array ( [0] => -12.3 [1] => -2.7 [2] => -11.9 [3] => -21.7 [4] => -23.1 [5] => -3.574 [6] => -14.358 [7] => 15.996 [8] => 58.536 [9] => -45.18 [10] => -2.163 [11] => 44.79 [12] => -29.031 [13] => -27.106 [14] => 13.118 [15] => -53.598 [16] => -51.489 [17] => 10.403 [18] => -40.971 [19] => -11.796 ) [Other Financing] => Array ( [0] => 0.1 [1] => 0 [2] => -0.1 [3] => 8.881784197E-16 [4] => -8.881784197E-16 [5] => -8.881784197E-16 [6] => 4.4408920985E-16 [7] => 4.4408920985E-16 [8] => 3.5527136788E-15 [9] => 2.6645352591E-15 [10] => 0.993 [11] => -2.982 [12] => -4.899 [13] => 2.233 [14] => 3.134 [15] => 0.111 [16] => 0.078 [17] => -3.5527136788E-15 [18] => 1.7763568394E-15 [19] => -11.315 ) [Net Change in Cash] => Array ( [0] => 5 [1] => 14.9 [2] => -26.8 [3] => 7.5 [4] => 5.4 [5] => 6.162 [6] => -2.382 [7] => -0.459 [8] => 28.41 [9] => 9.853 [10] => -1.124 [11] => -26.275 [12] => -9.835 [13] => 14.282 [14] => 6.665 [15] => 7.065 [16] => 1.983 [17] => 0.552 [18] => -3.403 [19] => -0.273 ) [NetChangeinCash_others] => Array ( [0] => 0.1 [1] => 0.1 [2] => 0.1 [3] => -0.6 [4] => -0.6 [5] => -0.087 [6] => -1.571 [7] => -0.358 [8] => 1.037 [9] => 6.418 [10] => 1.597 [11] => -3.008 [12] => 1.629 [13] => 5.478 [14] => -2.273 [15] => 2.493 [16] => 1.239 [17] => 1.401 [18] => -0.484 [19] => 0.828 ) [total_freecashflow] => Array ( [0] => 16.5 [1] => 14.2 [2] => 13.8 [3] => 23.6 [4] => 11.2 [5] => 14.493 [6] => 30.292 [7] => 31.136 [8] => 45.417 [9] => 52.662 [10] => 71.876 [11] => 42.835 [12] => 46.948 [13] => 53.949 [14] => 92.491 [15] => 71.448 [16] => 85.05 [17] => 73.124 [18] => 50.09 [19] => 84.402 ) [CF_Net Income_pct] => Array ( [0] => 68.63 [1] => 76.73 [2] => 105.73 [3] => 52.27 [4] => 64.66 [5] => 90.07 [6] => 73.55 [7] => 82.29 [8] => 63.10 [9] => 72.48 [10] => 66.28 [11] => 81.90 [12] => 100.15 [13] => 86.77 [14] => 76.03 [15] => 65.69 [16] => 67.40 [17] => 76.87 [18] => 66.25 [19] => 50.10 ) [CF_DDA_pct] => Array ( [0] => 4 [1] => 5 [2] => 7 [3] => 6 [4] => 8 [5] => 11 [6] => 12 [7] => 13 [8] => 14 [9] => 15 [10] => 16 [11] => 20 [12] => 21 [13] => 21 [14] => 25 [15] => 30 [16] => 27 [17] => 28 [18] => 29 [19] => 38 ) [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] => -19.12 [1] => -29.70 [2] => -28.13 [3] => -37.07 [4] => -67.82 [5] => -47.82 [6] => -20.21 [7] => -18.92 [8] => -18.14 [9] => -14.98 [10] => -12.64 [11] => -39.58 [12] => -29.24 [13] => -27.68 [14] => -11.53 [15] => -21.36 [16] => -20.13 [17] => -23.48 [18] => -39.89 [19] => -22.80 ) [Cash Flow from Investing_pct] => Array ( [0] => -15.69 [1] => -13.37 [2] => -178.13 [3] => -20.53 [4] => -16.38 [5] => -64.63 [6] => -64.32 [7] => -141.92 [8] => -156.17 [9] => -21.52 [10] => -100.68 [11] => -195.99 [12] => -73.52 [13] => -51.86 [14] => -104.00 [15] => -35.98 [16] => -50.95 [17] => -111.77 [18] => -54.33 [19] => -90.22 ) [Net Issuance of Stock_pct] => Array ( [0] => -33.82 [1] => 0.00 [2] => -45.83 [3] => -38.40 [4] => -54.89 [5] => -50.57 [6] => -26.13 [7] => -31.34 [8] => 12.07 [9] => 9.96 [10] => -5.18 [11] => -31.08 [12] => -23.31 [13] => -53.62 [14] => -23.03 [15] => -30.33 [16] => -31.74 [17] => -44.62 [18] => -36.90 [19] => -18.89 ) [Net Issuance of Debt_pct] => Array ( [0] => -22.55 [1] => -2.48 [2] => -2.08 [3] => -12.00 [4] => -3.45 [5] => 48.06 [6] => -3.84 [7] => 81.02 [8] => 99.36 [9] => -71.02 [10] => 7.81 [11] => 106.82 [12] => -3.19 [13] => 23.79 [14] => 41.19 [15] => -17.24 [16] => -8.30 [17] => 72.09 [18] => 0.33 [19] => 29.47 ) [Dividends_pct] => Array ( [0] => -4.41 [1] => -10.89 [2] => -13.54 [3] => -7.47 [4] => -8.05 [5] => -10.36 [6] => -7.84 [7] => -8.02 [8] => -5.92 [9] => -11.88 [10] => -6.46 [11] => -8.36 [12] => -9.88 [13] => -9.49 [14] => -8.61 [15] => -11.55 [16] => -8.38 [17] => -16.59 [18] => -12.60 [19] => -11.02 ) [Other Financing_pct] => Array ( [0] => -60.29 [1] => -13.37 [2] => -61.98 [3] => -57.87 [4] => -66.38 [5] => -12.87 [6] => -37.82 [7] => 41.66 [8] => 105.51 [9] => -72.94 [10] => -2.63 [11] => 63.17 [12] => -43.76 [13] => -36.34 [14] => 12.55 [15] => -58.99 [16] => -48.35 [17] => 10.89 [18] => -49.17 [19] => -10.79 ) [Cash from Financing_pct] => Array ( [0] => -60.78 [1] => -13.37 [2] => -61.46 [3] => -57.87 [4] => -66.38 [5] => -12.87 [6] => -37.82 [7] => 41.66 [8] => 105.51 [9] => -72.94 [10] => -3.84 [11] => 67.38 [12] => -36.37 [13] => -39.33 [14] => 9.55 [15] => -59.11 [16] => -48.43 [17] => 10.89 [18] => -49.17 [19] => -0.44 ) [Net Change in Cash_pct] => Array ( [0] => 24.51 [1] => 73.76 [2] => -139.58 [3] => 20.00 [4] => 15.52 [5] => 22.19 [6] => -6.27 [7] => -1.20 [8] => 51.21 [9] => 15.91 [10] => -1.37 [11] => -37.06 [12] => -14.82 [13] => 19.15 [14] => 6.38 [15] => 7.78 [16] => 1.86 [17] => 0.58 [18] => -4.08 [19] => -0.25 ) [total_freecashflow_pct] => Array ( [0] => 80.88 [1] => 70.30 [2] => 71.88 [3] => 62.93 [4] => 32.18 [5] => 52.18 [6] => 79.79 [7] => 81.08 [8] => 81.86 [9] => 85.02 [10] => 87.36 [11] => 60.42 [12] => 70.76 [13] => 72.32 [14] => 88.47 [15] => 78.64 [16] => 79.87 [17] => 76.52 [18] => 60.11 [19] => 77.20 ) [per share rev] => Array ( [0] => 4.42 [1] => 4.71 [2] => 4.84 [3] => 5.36 [4] => 6.3 [5] => 7.49 [6] => 8.41 [7] => 9.05 [8] => 13.45 [9] => 13.8 [10] => 15.64 [11] => 19.76 [12] => 22.2 [13] => 23.62 [14] => 26.27 [15] => 25.66 [16] => 27.67 [17] => 31.2 [18] => 32.34 [19] => 35.93 ) [per share eps] => Array ( [0] => 0.39 [1] => 0.438 [2] => 0.57 [3] => 0.555 [4] => 0.67 [5] => 0.77 [6] => 0.88 [7] => 1.01 [8] => 1.1 [9] => 1.35 [10] => 1.68 [11] => 1.79 [12] => 2.06 [13] => 2.04 [14] => 2.55 [15] => 1.9 [16] => 2.31 [17] => 2.46 [18] => 1.98 [19] => 1.98 ) [eps_nri] => Array ( [0] => 0.39 [1] => 0.44 [2] => 0.57 [3] => 0.56 [4] => 0.67 [5] => 0.77 [6] => 0.88 [7] => 1.01 [8] => 1.2 [9] => 1.35 [10] => 1.68 [11] => 1.79 [12] => 2.06 [13] => 2.04 [14] => 2.55 [15] => 1.9 [16] => 2.32 [17] => 2.51 [18] => 2.01 [19] => 2 ) [per share_freecashflow] => Array ( [0] => 0.46 [1] => 0.4 [2] => 0.39 [3] => 0.67 [4] => 0.33 [5] => 0.45 [6] => 0.95 [7] => 1 [8] => 1.43 [9] => 1.58 [10] => 2.21 [11] => 1.32 [12] => 1.46 [13] => 1.7 [14] => 2.97 [15] => 2.35 [16] => 2.86 [17] => 2.54 [18] => 1.8 [19] => 3.08 ) [ROE] => Array ( [0] => 19.61 [1] => 17.86 [2] => 19.8 [3] => 18.81 [4] => 21.57 [5] => 21.83 [6] => 22.01 [7] => 21.99 [8] => 19.3 [9] => 17.52 [10] => 17.46 [11] => 17.19 [12] => 16.93 [13] => 15.17 [14] => 18.32 [15] => 13.3 [16] => 14.95 [17] => 15.58 [18] => 11.69 [19] => 9.99 ) [payout] => Array ( [0] => 0 [1] => 0.144 [2] => 0.128 [3] => 0.108 [4] => 0.127 [5] => 0.117 [6] => 0.108 [7] => 0.099 [8] => 0.095 [9] => 0.081 [10] => 0.095 [11] => 0.101 [12] => 0.097 [13] => 0.108 [14] => 0.094 [15] => 0.137 [16] => 0.121 [17] => 0.13 [18] => 0.182 [19] => 0.202 ) [ROA] => Array ( [0] => 11.71 [1] => 11.22 [2] => 13.23 [3] => 11.58 [4] => 12.02 [5] => 11.08 [6] => 12.65 [7] => 10.94 [8] => 8.28 [9] => 10.2 [10] => 10.28 [11] => 8.73 [12] => 9.28 [13] => 8.39 [14] => 8.69 [15] => 6.08 [16] => 6.95 [17] => 6.59 [18] => 4.95 [19] => 4.52 ) [ROC_capital] => Array ( [0] => 102.2 [1] => 118.4 [2] => 98.3 [3] => 114.8 [4] => 122.9 [5] => 150.6 [6] => 145.994 [7] => 153.875 [8] => 234.875 [9] => 240.251 [10] => 280.956 [11] => 326.816 [12] => 336.808 [13] => 363.131 [14] => 459.563 [15] => 457.728 [16] => 480.986 [17] => 522.229 [18] => 567.158 [19] => 615.536 ) [ROC] => Array ( [0] => 13.7 [1] => 13.09 [2] => 20.65 [3] => 17.07 [4] => 18.31 [5] => 16.61 [6] => 19.13 [7] => 20.54 [8] => 14.9 [9] => 18.69 [10] => 19.41 [11] => 17.77 [12] => 19.73 [13] => 17.82 [14] => 17.3 [15] => 12.61 [16] => 14.36 [17] => 13.86 [18] => 9.85 [19] => 8.92 ) [ROC_JOEL_capital] => Array ( [0] => 55.3 [1] => 55.5 [2] => 56.1 [3] => 54.5 [4] => 52.3 [5] => 61.3 [6] => 69.475 [7] => 60.89 [8] => 88.438 [9] => 93.851 [10] => 113.935 [11] => 164.522 [12] => 192.372 [13] => 214.934 [14] => 271.558 [15] => 267.536 [16] => 268.255 [17] => 298.961 [18] => 319.828 [19] => 367.335 ) [ROC_JOEL] => Array ( [0] => 43.22 [1] => 43.96 [2] => 47.77 [3] => 56.88 [4] => 68.83 [5] => 66.8 [6] => 68.77 [7] => 87.63 [8] => 77.1 [9] => 85.33 [10] => 83.45 [11] => 59.82 [12] => 59.2 [13] => 52.03 [14] => 48.96 [15] => 37.76 [16] => 43.46 [17] => 39.64 [18] => 29.26 [19] => 26.08 ) [ROC_JOEL_new] => Array ( [0] => 37.95 [1] => 39.48 [2] => 52.09 [3] => 51.59 [4] => 60.59 [5] => 57.36 [6] => 57.26 [7] => 70.76 [8] => 60.66 [9] => 65.25 [10] => 65.37 [11] => 48.86 [12] => 50.59 [13] => 44.31 [14] => 43.29 [15] => 33.61 [16] => 38.09 [17] => 34.97 [18] => 26.15 [19] => 22.65 ) [grossmargin] => Array ( [0] => 47.83 [1] => 47.75 [2] => 48.84 [3] => 47.36 [4] => 47.78 [5] => 42.34 [6] => 44.23 [7] => 42.16 [8] => 37.46 [9] => 37.11 [10] => 38.08 [11] => 34.87 [12] => 37.99 [13] => 37.43 [14] => 39.45 [15] => 37.75 [16] => 39.35 [17] => 39.12 [18] => 37.38 [19] => 36.18 ) [pretaxmargin] => Array ( [0] => 14.93 [1] => 15.06 [2] => 19.53 [3] => 17.28 [4] => 17.77 [5] => 16.96 [6] => 17.21 [7] => 18.16 [8] => 14.59 [9] => 15.99 [10] => 17.52 [11] => 14.54 [12] => 14.72 [13] => 13.84 [14] => 15.25 [15] => 11.65 [16] => 13.44 [17] => 12.46 [18] => 9.32 [19] => 8.26 ) [operatingmargin] => Array ( [0] => 15.06 [1] => 14.64 [2] => 15.58 [3] => 16.38 [4] => 17.01 [5] => 16.83 [6] => 17.89 [7] => 18.84 [8] => 15.93 [9] => 17.45 [10] => 18.69 [11] => 15.38 [12] => 15.91 [13] => 14.92 [14] => 16.24 [15] => 12.94 [16] => 14.19 [17] => 13.19 [18] => 10.39 [19] => 9.72 ) [netmargin] => Array ( [0] => 8.82 [1] => 9.3 [2] => 11.8 [3] => 10.36 [4] => 10.63 [5] => 10.28 [6] => 10.46 [7] => 11.15 [8] => 8.18 [9] => 9.78 [10] => 10.72 [11] => 9.08 [12] => 9.28 [13] => 8.64 [14] => 9.71 [15] => 7.39 [16] => 8.4 [17] => 8.05 [18] => 6.2 [19] => 5.57 ) [pettm] => Array ( [0] => 0.000 [1] => 11.490 [2] => 12.370 [3] => 17.910 [4] => 18.660 [5] => 19.560 [6] => 16.670 [7] => 22.330 [8] => 19.480 [9] => 19.540 [10] => 20.260 [11] => 20.970 [12] => 17.860 [13] => 21.460 [14] => 19.900 [15] => 18.550 [16] => 15.270 [17] => 12.390 [18] => 14.970 [19] => 19.160 ) [penri] => Array ( [0] => 0.00 [1] => 11.44 [2] => 12.18 [3] => 17.75 [4] => 18.38 [5] => 19.07 [6] => 16.50 [7] => 22.11 [8] => 19.48 [9] => 19.57 [10] => 20.29 [11] => 21.00 [12] => 17.86 [13] => 21.47 [14] => 19.90 [15] => 18.52 [16] => 15.24 [17] => 12.24 [18] => 14.84 [19] => 19.04 ) [pe] => Array ( [0] => 0.000 [1] => 11.490 [2] => 12.370 [3] => 17.910 [4] => 18.660 [5] => 19.560 [6] => 16.670 [7] => 22.330 [8] => 19.480 [9] => 19.540 [10] => 20.260 [11] => 20.970 [12] => 17.860 [13] => 21.460 [14] => 19.900 [15] => 18.550 [16] => 15.270 [17] => 12.390 [18] => 14.970 [19] => 19.160 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 5.850 [7] => 17.620 [8] => 31.580 [9] => 9.470 [10] => 12.190 [11] => 44.470 [12] => 23.580 [13] => 23.680 [14] => 107.960 [15] => 0.000 [16] => 0.000 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 17.31 [7] => 19.98 [8] => 19.81 [9] => 20.44 [10] => 23.46 [11] => 26.14 [12] => 27.62 [13] => 24.46 [14] => 29.3 [15] => 15.43 [16] => 11.6 [17] => 0 [18] => 0 [19] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 12.580 [2] => 18.590 [3] => 15.060 [4] => 37.880 [5] => 33.470 [6] => 15.300 [7] => 22.550 [8] => 16.340 [9] => 17.160 [10] => 15.400 [11] => 28.420 [12] => 25.200 [13] => 25.760 [14] => 17.140 [15] => 14.990 [16] => 12.410 [17] => 12.100 [18] => 16.480 [19] => 12.360 ) [ps] => Array ( [0] => 0.000 [1] => 1.070 [2] => 1.460 [3] => 1.850 [4] => 1.980 [5] => 2.010 [6] => 1.740 [7] => 2.490 [8] => 1.740 [9] => 1.910 [10] => 2.170 [11] => 1.920 [12] => 1.660 [13] => 1.850 [14] => 1.930 [15] => 1.380 [16] => 1.280 [17] => 0.980 [18] => 0.920 [19] => 1.060 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.48 [7] => 0.58 [8] => 0.708 [9] => 0.908 [10] => 1.15 [11] => 1.462 [12] => 1.544 [13] => 1.586 [14] => 1.734 [15] => 1.958 [16] => 2.008 [17] => 2.304 [18] => 2.446 [19] => 2.334 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 19.450 [7] => 19.590 [8] => 16.510 [9] => 15.140 [10] => 14.050 [11] => 14.520 [12] => 13.410 [13] => 11.990 [14] => 11.490 [15] => 8.080 [16] => 4.960 [17] => 3.730 [18] => 1.520 [19] => -0.230 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 22.940 [7] => 23.270 [8] => 19.390 [9] => 19.210 [10] => 17.940 [11] => 18.490 [12] => 17.650 [13] => 16.020 [14] => 15.190 [15] => 13.420 [16] => 10.630 [17] => 10.320 [18] => 9.300 [19] => 7.040 ) [zscore] => Array ( [0] => 0.000 [1] => 5.190 [2] => 5.900 [3] => 5.970 [4] => 5.860 [5] => 5.340 [6] => 6.110 [7] => 5.430 [8] => 4.190 [9] => 5.410 [10] => 5.530 [11] => 4.520 [12] => 4.610 [13] => 4.820 [14] => 4.210 [15] => 3.390 [16] => 3.450 [17] => 3.060 [18] => 2.900 [19] => 3.050 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 8 [5] => 6 [6] => 6 [7] => 6 [8] => 5 [9] => 5 [10] => 8 [11] => 4 [12] => 6 [13] => 5 [14] => 7 [15] => 5 [16] => 8 [17] => 7 [18] => 5 [19] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => -2.710 [5] => -2.410 [6] => -2.740 [7] => -2.440 [8] => -2.330 [9] => -2.580 [10] => -2.420 [11] => -2.330 [12] => -2.460 [13] => -2.540 [14] => -2.540 [15] => -2.660 [16] => -2.580 [17] => -2.530 [18] => -2.540 [19] => -2.610 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.48 [7] => 0.66 [8] => 0.88 [9] => 1.04 [10] => 1.22 [11] => 1.43 [12] => 1.63 [13] => 1.81 [14] => 2.10 [15] => 2.12 [16] => 2.22 [17] => 2.38 [18] => 2.36 [19] => 2.33 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 19.030 [7] => 26.930 [8] => 25.590 [9] => 25.420 [10] => 27.880 [11] => 26.440 [12] => 22.610 [13] => 24.140 [14] => 24.140 [15] => 16.690 [16] => 15.910 [17] => 12.940 [18] => 12.630 [19] => 16.350 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 11.640 [7] => 13.540 [8] => 16.640 [9] => 18.240 [10] => 26.530 [11] => 29.170 [12] => 32.180 [13] => 35.450 [14] => 39.540 [15] => 39.170 [16] => 37.960 [17] => 40.330 [18] => 40.950 [19] => 44.890 ) [medpsvalue] => Array ( [0] => 0 [1] => 6.59 [2] => 6.76 [3] => 7.5 [4] => 8.82 [5] => 10.49 [6] => 11.79 [7] => 12.66 [8] => 18.8 [9] => 19.35 [10] => 21.84 [11] => 27.62 [12] => 31.08 [13] => 33.07 [14] => 36.75 [15] => 35.99 [16] => 38.71 [17] => 43.69 [18] => 45.35 [19] => 50.26 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.840 [2] => 1.370 [3] => 1.660 [4] => 1.780 [5] => 1.890 [6] => 1.640 [7] => 2.470 [8] => 1.800 [9] => 1.840 [10] => 2.160 [11] => 2.060 [12] => 1.810 [13] => 1.980 [14] => 2.180 [15] => 1.630 [16] => 1.520 [17] => 1.260 [18] => 1.210 [19] => 1.380 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 4.650 [2] => 6.960 [3] => 8.220 [4] => 8.180 [5] => 8.740 [6] => 7.430 [7] => 10.440 [8] => 9.560 [9] => 9.260 [10] => 10.290 [11] => 11.310 [12] => 9.660 [13] => 11.210 [14] => 11.150 [15] => 9.530 [16] => 8.610 [17] => 7.660 [18] => 8.760 [19] => 10.310 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 5.750 [2] => 8.740 [3] => 10.110 [4] => 10.430 [5] => 11.290 [6] => 9.150 [7] => 13.130 [8] => 11.280 [9] => 10.530 [10] => 11.550 [11] => 13.310 [12] => 11.350 [13] => 13.270 [14] => 13.430 [15] => 12.580 [16] => 10.730 [17] => 9.560 [18] => 11.620 [19] => 14.240 ) [p2ncav] => Array ( [0] => 94.53 [1] => 12.58 [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 ) [p2grahamnumber] => Array ( [0] => 0.95 [1] => 1.06 [2] => 1.23 [3] => 1.78 [4] => 2.13 [5] => 2.63 [6] => 2.03 [7] => 4.1 [8] => 5.18 [9] => 2.85 [10] => 3.27 [11] => 6.05 [12] => 4.32 [13] => 4.75 [14] => 9.57 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [p2tangible_book] => Array ( [0] => 2.07 [1] => 2.19 [2] => 2.76 [3] => 4.01 [4] => 5.48 [5] => 7.97 [6] => 5.76 [7] => 17.48 [8] => 31.58 [9] => 9.61 [10] => 12.01 [11] => 39.38 [12] => 23.74 [13] => 23.93 [14] => 107.96 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [pb] => Array ( [0] => 1.9 [1] => 2.05 [2] => 2.45 [3] => 3.37 [4] => 4.02 [5] => 4.27 [6] => 3.55 [7] => 4.76 [8] => 4.02 [9] => 3.32 [10] => 3.5 [11] => 3.58 [12] => 2.99 [13] => 3.21 [14] => 3.61 [15] => 2.47 [16] => 2.26 [17] => 1.88 [18] => 1.72 [19] => 1.9 ) [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] => 158.7 [1] => 166.7 [2] => 172 [3] => 189.2 [4] => 211.6 [5] => 243.37 [6] => 266.987 [7] => 283.282 [8] => 428.086 [9] => 458.865 [10] => 508.801 [11] => 639.822 [12] => 715.891 [13] => 749.352 [14] => 818.623 [15] => 780.908 [16] => 821.829 [17] => 898.821 [18] => 900.317 [19] => 985.357 ) [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] => 4.3 [1] => 4.9 [2] => 7.3 [3] => 6 [4] => 8 [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] => 0.3 [1] => 0.1 [2] => 0.1 [3] => 0.3 [4] => 0.5 [5] => 0.867 [6] => 1.488 [7] => 1.647 [8] => 4.171 [9] => 2.852 [10] => 1.998 [11] => 2.966 [12] => 6.995 [13] => 8.119 [14] => 10.405 [15] => 12.053 [16] => 7.419 [17] => 8.241 [18] => 11.476 [19] => 12.925 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.2 [5] => 0.1 [6] => 1.321 [7] => 0.24 [8] => 4.565 [9] => 4.588 [10] => 0.858 [11] => 0.067 [12] => 0.092 [13] => 0.105 [14] => 0.062 [15] => 0.062 [16] => 1.395 [17] => 0 [18] => 0 [19] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 24.3 [1] => 39.2 [2] => 12.4 [3] => 20 [4] => 25.4 [5] => 31.5 [6] => 29.15 [7] => 28.691 [8] => 57.101 [9] => 66.954 [10] => 65.83 [11] => 39.555 [12] => 29.72 [13] => 44.002 [14] => 50.667 [15] => 57.732 [16] => 59.715 [17] => 61.662 [18] => 58.259 [19] => 57.986 ) [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] => 24.2 [1] => 27.1 [2] => 66.1 [3] => 60.1 [4] => 53.1 [5] => 44.4 [6] => 49.517 [7] => 54.581 [8] => 65.748 [9] => 72.96 [10] => 83.212 [11] => 114.602 [12] => 133.431 [13] => 147.655 [14] => 153.038 [15] => 174.714 [16] => 190.2 [17] => 208.723 [18] => 215.906 [19] => 198.152 ) [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] => 4.7 [1] => 5.2 [2] => 6 [3] => 5.9 [4] => 6.9 [5] => 9.8 [6] => 27.074 [7] => 30.356 [8] => 59.812 [9] => 45.824 [10] => 70.422 [11] => 88.022 [12] => 69.672 [13] => 59.856 [14] => 78.91 [15] => 72.316 [16] => 88.354 [17] => 84.612 [18] => 82.148 [19] => 93.058 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0.4 [1] => 0.4 [2] => 0.3 [3] => 0.9 [4] => 0.8 [5] => 7.6 [6] => 3.478 [7] => 5.023 [8] => 6.127 [9] => 6.029 [10] => 17.003 [11] => 28.721 [12] => 28.451 [13] => 27.057 [14] => 35.144 [15] => 14.188 [16] => 12.073 [17] => 18.014 [18] => 21.566 [19] => 22.614 ) [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] => 15.883 [19] => 13.531 ) [BS_other_liabilities_Insurance] => Array ( [0] => 42.4 [1] => 45.5 [2] => 44.6 [3] => 56 [4] => 73.8 [5] => 79.6 [6] => 49.349 [7] => 69.131 [8] => 78.8 [9] => 75.078 [10] => 76.478 [11] => 92.011 [12] => 105.253 [13] => 115.105 [14] => 147.149 [15] => 191.401 [16] => 206.197 [17] => 231.017 [18] => 232.476 [19] => 185.191 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -0.3 [1] => -0.1 [2] => -0.1 [3] => -0.3 [4] => -0.5 [5] => -0.867 [6] => -1.488 [7] => -1.647 [8] => -4.171 [9] => -2.852 [10] => -1.998 [11] => -2.966 [12] => -6.995 [13] => -8.119 [14] => -10.405 [15] => -12.053 [16] => -4.883 [17] => -6.798 [18] => -11.476 [19] => -12.925 ) [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] => -52 [1] => -55.2 [2] => -57.2 [3] => -58.6 [4] => -65.1 [5] => -72.698 [6] => -82.32 [7] => -81.188 [8] => -106.033 [9] => -104.046 [10] => -114.304 [11] => -144.555 [12] => -179.512 [13] => -189.161 [14] => -214.947 [15] => -224.058 [16] => -234.128 [17] => -260.805 [18] => -271.814 [19] => -298.591 ) [BS_MoneyMarket] => Array ( [0] => -24.3 [1] => -39.2 [2] => -12.4 [3] => -20 [4] => -25.4 [5] => -31.5 [6] => -29.15 [7] => -28.691 [8] => -57.101 [9] => -66.954 [10] => -65.83 [11] => -39.555 [12] => -29.72 [13] => -44.002 [14] => -50.667 [15] => -57.732 [16] => -59.715 [17] => -61.662 [18] => -58.259 [19] => -57.986 ) [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] => 48.5 [1] => 66.3 [2] => 78.5 [3] => 80.1 [4] => 78.5 [5] => 75.9 [6] => 78.667 [7] => 83.272 [8] => 122.849 [9] => 139.914 [10] => 149.042 [11] => 154.157 [12] => 163.151 [13] => 191.657 [14] => 203.705 [15] => 232.446 [16] => 249.915 [17] => 270.385 [18] => 274.165 [19] => 256.138 ) [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] => 42.4 [1] => 45.5 [2] => 44.6 [3] => 56 [4] => 73.8 [5] => 79.6 [6] => 49.349 [7] => 69.131 [8] => 78.8 [9] => 75.078 [10] => 76.478 [11] => 92.011 [12] => 105.253 [13] => 115.105 [14] => 147.149 [15] => 191.401 [16] => 206.197 [17] => 231.017 [18] => 248.359 [19] => 198.722 ) [cash2debt] => Array ( [0] => 22.091 [1] => 56 [2] => 41.333 [3] => 6.452 [4] => 11.636 [5] => 1.456 [6] => 1.753 [7] => 0.632 [8] => 0.601 [9] => 1.135 [10] => 0.934 [11] => 0.268 [12] => 0.2 [13] => 0.26 [14] => 0.2 [15] => 0.23 [16] => 0.257 [17] => 0.194 [18] => 0.182 [19] => 0.155 ) [interest_coverage] => Array ( [0] => 79.67 [1] => 244 [2] => 268 [3] => 103.33 [4] => 72 [5] => 47.23 [6] => 32.11 [7] => 32.4 [8] => 16.35 [9] => 28.08 [10] => 47.59 [11] => 33.18 [12] => 16.28 [13] => 13.77 [14] => 12.78 [15] => 8.38 [16] => 15.71 [17] => 14.38 [18] => 8.15 [19] => 7.41 ) [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 [4] => -0.5 [5] => -0.022 [6] => -2.303 [7] => -2.338 [8] => -3.027 [9] => -4.78 [10] => -5.518 [11] => -5.775 [12] => -2.971 [13] => -2.733 [14] => -3.293 [15] => -1.949 [16] => -2.717 [17] => -1.088 [18] => 0.639 [19] => 0.116 ) [TaxProvision] => Array ( [0] => -9.7 [1] => -9.6 [2] => -13.3 [3] => -12.7 [4] => -14.6 [5] => -16.261 [6] => -18.015 [7] => -19.859 [8] => -24.225 [9] => -28.461 [10] => -34.584 [11] => -34.985 [12] => -38.964 [13] => -38.99 [14] => -42.088 [15] => -31.313 [16] => -38.639 [17] => -38.556 [18] => -28.717 [19] => -26.664 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -2.177 [8] => 0 [9] => 1.044 [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] => 14 [1] => 15.5 [2] => 20.3 [3] => 19.6 [4] => 22.5 [5] => 25.016 [6] => 27.923 [7] => 31.599 [8] => 38.232 [9] => 44.893 [10] => 54.533 [11] => 58.071 [12] => 66.444 [13] => 64.726 [14] => 82.777 [15] => 59.681 [16] => 71.774 [17] => 73.46 [18] => 55.204 [19] => 54.772 ) [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] => 0.39 [1] => 0.438 [2] => 0.57 [3] => 0.555 [4] => 0.67 [5] => 0.77 [6] => 0.88 [7] => 1.01 [8] => 1.1 [9] => 1.35 [10] => 1.68 [11] => 1.79 [12] => 2.06 [13] => 2.04 [14] => 2.55 [15] => 1.9 [16] => 2.31 [17] => 2.46 [18] => 1.98 [19] => 1.98 ) [eps_basic] => Array ( [0] => 0.39 [1] => 0.438 [2] => 0.57 [3] => 0.57 [4] => 0.69 [5] => 0.79 [6] => 0.9 [7] => 1.03 [8] => 1.14 [9] => 1.37 [10] => 1.69 [11] => 1.81 [12] => 2.08 [13] => 2.05 [14] => 2.57 [15] => 1.91 [16] => 2.32 [17] => 2.47 [18] => 1.98 [19] => 1.99 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 16.816 [8] => 22.32 [9] => 25.165 [10] => 38.395 [11] => 64.711 [12] => 79.715 [13] => 86.304 [14] => 84.925 [15] => 80.692 [16] => 28.266 [17] => 35.692 [18] => 41.003 [19] => 40.931 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.498 [7] => 0 [8] => 1.606 [9] => 1.489 [10] => 4.141 [11] => 6.622 [12] => 5.7 [13] => 7.53 [14] => 11.463 [15] => 13.763 [16] => 14.159 [17] => 21.461 [18] => 22.772 [19] => 25.293 ) [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] => 14.928 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 65.501 [17] => 68.414 [18] => 66.915 [19] => 64.544 ) [OtherInventories] => Array ( [0] => 9.8 [1] => 10.3 [2] => 12 [3] => 11.8 [4] => 12.7 [5] => 16.4 [6] => 0.423 [7] => 1.957 [8] => 0.477 [9] => 0.411 [10] => -1.7763568394E-15 [11] => 0 [12] => 2.6645352591E-15 [13] => 8.881784197E-16 [14] => 8.881784197E-15 [15] => 5.3290705182E-15 [16] => -1.42108547152E-14 [17] => 0 [18] => -1.42108547152E-14 [19] => 1.42108547152E-14 ) [CashAndCashEquivalents] => Array ( [0] => 24.3 [1] => 39.2 [2] => 12.4 [3] => 20 [4] => 25.4 [5] => 31.5 [6] => 29.15 [7] => 28.691 [8] => 57.101 [9] => 66.954 [10] => 65.83 [11] => 39.555 [12] => 29.72 [13] => 44.002 [14] => 50.667 [15] => 57.732 [16] => 59.715 [17] => 61.662 [18] => 58.259 [19] => 57.986 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.2 [5] => 0.1 [6] => 1.321 [7] => 0.24 [8] => 4.565 [9] => 4.588 [10] => 0.858 [11] => 0.067 [12] => 0.092 [13] => 0.105 [14] => 0.062 [15] => 0.062 [16] => 1.395 [17] => 0 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 3.159 [8] => 5.379 [9] => 5.283 [10] => 4.802 [11] => 4.679 [12] => 4.814 [13] => 4.159 [14] => 8.455 [15] => 8.638 [16] => 8.322 [17] => 9.114 [18] => 9.207 [19] => 15.534 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 25.666 [8] => 35.562 [9] => 36.534 [10] => 35.81 [11] => 44.745 [12] => 43.907 [13] => 42.493 [14] => 74.682 [15] => 65.824 [16] => 64.002 [17] => 65.01 [18] => 64.946 [19] => 77.936 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 65.515 [8] => 88.916 [9] => 96.978 [10] => 116.598 [11] => 128.362 [12] => 148.387 [13] => 166.183 [14] => 203.271 [15] => 221.723 [16] => 221.014 [17] => 241.147 [18] => 261.857 [19] => 303.674 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.078 [8] => 1.449 [9] => 1.692 [10] => 0.726 [11] => 8.446 [12] => 5.238 [13] => 6.086 [14] => 2.457 [15] => 8.913 [16] => 15.292 [17] => 15.624 [18] => 14.511 [19] => 17.378 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 95.418 [8] => 131.306 [9] => 140.487 [10] => 157.936 [11] => 186.232 [12] => 202.346 [13] => 218.921 [14] => 288.865 [15] => 305.098 [16] => 308.63 [17] => 330.895 [18] => 350.521 [19] => 414.522 ) [AccumulatedDepreciation] => Array ( [0] => -21.8 [1] => -24.4 [2] => -26.2 [3] => -29.7 [4] => -34.1 [5] => -39.1 [6] => -45.64 [7] => -46.409 [8] => -56.163 [9] => -70.854 [10] => -85.222 [11] => -97.365 [12] => -114.247 [13] => -129.995 [14] => -143.127 [15] => -167.038 [16] => -178.88 [17] => -196.391 [18] => -206.472 [19] => -233.791 ) [AccountsPayable] => Array ( [0] => 4.7 [1] => 5.2 [2] => 6 [3] => 5.9 [4] => 6.9 [5] => 9.8 [6] => 10.075 [7] => 12.971 [8] => 19.462 [9] => 19.805 [10] => 26.13 [11] => 43.524 [12] => 26.925 [13] => 22.859 [14] => 26.647 [15] => 28.604 [16] => 36.308 [17] => 43.001 [18] => 44.294 [19] => 45.232 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 12.075 [15] => 8.12 [16] => 12.984 [17] => 10.272 [18] => 7.632 [19] => 5.91 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 16.999 [7] => 17.385 [8] => 40.35 [9] => 26.019 [10] => 44.292 [11] => 44.498 [12] => 42.747 [13] => 36.997 [14] => 40.188 [15] => 35.592 [16] => 39.062 [17] => 31.339 [18] => 30.222 [19] => 41.916 ) [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] => 0.7 [1] => 0.3 [2] => 0 [3] => 2.2 [4] => 1.4 [5] => 14.1 [6] => 13.908 [7] => 40.726 [8] => 96.487 [9] => 57.023 [10] => 54.389 [11] => 118.952 [12] => 120.289 [13] => 142.273 [14] => 219.124 [15] => 237.53 [16] => 225.256 [17] => 299.17 [18] => 298.148 [19] => 351.068 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 3.441 [10] => 4.225 [11] => 7.589 [12] => 9.942 [13] => 11.799 [14] => 10.594 [15] => 13.464 [16] => 15.95 [17] => 17.007 [18] => 18.624 [19] => 20.332 ) [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] => 20.918 [15] => 24.599 [16] => 73.583 [17] => 93.131 [18] => 106.288 [19] => 79.598 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 14 [1] => 15.5 [2] => 20.3 [3] => 19.6 [4] => 22.5 [5] => 25.016 [6] => 27.923 [7] => 31.599 [8] => 35.006 [9] => 44.893 [10] => 54.533 [11] => 58.071 [12] => 66.444 [13] => 64.726 [14] => 79.484 [15] => 59.681 [16] => 71.774 [17] => 73.46 [18] => 55.204 [19] => 54.772 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInReceivables] => Array ( [0] => -0.2 [1] => 0 [2] => -2.5 [3] => -1 [4] => -1.1 [5] => -1.977 [6] => 1.603 [7] => -4.854 [8] => 0 [9] => 0 [10] => -2.367 [11] => -13.489 [12] => -4.11 [13] => 1.502 [14] => -6.677 [15] => 8.828 [16] => -7.715 [17] => -5.56 [18] => -7.554 [19] => -2.586 ) [ChangeInInventory] => Array ( [0] => 0.1 [1] => -0.4 [2] => 0.6 [3] => 2.1 [4] => -0.4 [5] => 1.126 [6] => -0.574 [7] => 0.728 [8] => 0 [9] => 0 [10] => -3.959 [11] => -9.886 [12] => -10.86 [13] => -2.135 [14] => 9.361 [15] => 4.751 [16] => -1.613 [17] => -13.627 [18] => -3.463 [19] => 2.87 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => 0.7 [3] => -1 [4] => 0.7 [5] => -2.311 [6] => 0.145 [7] => 0.806 [8] => 0 [9] => 0 [10] => 0.075 [11] => 7.529 [12] => -9.765 [13] => 1.064 [14] => 9.497 [15] => -6.949 [16] => 13.457 [17] => -4.434 [18] => -3.101 [19] => 3.66 ) [ChangeInWorkingCapital] => Array ( [0] => 0.9 [1] => 1.2 [2] => 0 [3] => 11.9 [4] => 6.1 [5] => -8.923 [6] => -2.917 [7] => 0.768 [8] => -8.896 [9] => -9.122 [10] => 2.86 [11] => -16.816 [12] => -24.409 [13] => -21.618 [14] => -1.793 [15] => -12.167 [16] => -2.931 [17] => -19.178 [18] => -8.167 [19] => 13.253 ) [CF_DeferredTax] => Array ( [0] => -1.1 [1] => -1.3 [2] => -0.6 [3] => 0.1 [4] => -2.2 [5] => 0.617 [6] => 1.041 [7] => 0.709 [8] => 5.286 [9] => 5.128 [10] => -0.039 [11] => 1.304 [12] => -1.885 [13] => 7.826 [14] => 7.27 [15] => 7.506 [16] => 4.299 [17] => 9.481 [18] => 6.05 [19] => 3.812 ) [PurchaseOfPPE] => Array ( [0] => -3.9 [1] => -6 [2] => -5.4 [3] => -13.9 [4] => -23.6 [5] => -13.282 [6] => -7.674 [7] => -7.264 [8] => -10.063 [9] => -9.28 [10] => -10.403 [11] => -28.066 [12] => -19.397 [13] => -20.649 [14] => -12.053 [15] => -19.41 [16] => -21.437 [17] => -22.44 [18] => -33.236 [19] => -24.924 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 1.7 [2] => 0.5 [3] => 0.6 [4] => 0.5 [5] => 0 [6] => 0 [7] => 18.582 [8] => 3.228 [9] => 5.572 [10] => 1.484 [11] => 1.099 [12] => 3.114 [13] => 6.859 [14] => 0.98 [15] => 0.295 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -98.07 [15] => -10.953 [16] => -32.323 [17] => -84.369 [18] => 0 [19] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -4 [4] => -1.8 [5] => -0.788 [6] => -6.967 [7] => -12.883 [8] => -4.771 [9] => -0.185 [10] => -15.26 [11] => -11.758 [12] => -0.232 [13] => -4.033 [14] => -5.118 [15] => -2.62 [16] => -1.616 [17] => -1.639 [18] => -0.958 [19] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 9.1 [4] => 18.6 [5] => 6.317 [6] => 2.053 [7] => 10.553 [8] => 13.73 [9] => 0.021 [10] => 15.829 [11] => 9.119 [12] => 0.015 [13] => 2.919 [14] => 5.537 [15] => 0 [16] => 0.926 [17] => 0.169 [18] => 0 [19] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0.7 [1] => 1.6 [2] => -29.3 [3] => 0.5 [4] => 0.6 [5] => -10.199 [6] => -11.831 [7] => -63.485 [8] => -88.767 [9] => -9.455 [10] => -74.487 [11] => -109.352 [12] => -32.278 [13] => -23.784 [14] => -1.68753899743E-14 [15] => -2.6645352591E-15 [16] => 0.196 [17] => 1.463 [18] => -11.08 [19] => -73.707 ) [sloanratio] => Array ( [0] => -0.03 [1] => -0.01 [2] => 0.23 [3] => -0.06 [4] => -0.04 [5] => 0.07 [6] => 0.07 [7] => 0.17 [8] => 0.16 [9] => -0.01 [10] => 0.1 [11] => 0.19 [12] => 0.07 [13] => 0.04 [14] => 0.09 [15] => -0 [16] => 0.02 [17] => 0.08 [18] => 0.02 [19] => 0.04 ) [dividend_yield] => Array ( [0] => 0 [1] => 1.25 [2] => 1.03 [3] => 0.6 [4] => 0.68 [5] => 0.6 [6] => 0.65 [7] => 0.44 [8] => 0.45 [9] => 0.42 [10] => 0.47 [11] => 0.48 [12] => 0.54 [13] => 0.5 [14] => 0.47 [15] => 0.73 [16] => 0.79 [17] => 1.04 [18] => 1.21 [19] => 1.05 ) [current_ratio] => Array ( [0] => 2.9 [1] => 3.46 [2] => 2.24 [3] => 1.86 [4] => 1.74 [5] => 1.56 [6] => 2.02 [7] => 1.54 [8] => 1.79 [9] => 2.18 [10] => 1.81 [11] => 1.59 [12] => 1.77 [13] => 2.16 [14] => 1.87 [15] => 2.31 [16] => 2.27 [17] => 2.29 [18] => 2.17 [19] => 2.21 ) [quick_ratio] => Array ( [0] => 2.44 [1] => 3.01 [2] => 1.76 [3] => 1.54 [4] => 1.45 [5] => 1.29 [6] => 1.67 [7] => 1.26 [8] => 1.51 [9] => 1.82 [10] => 1.43 [11] => 1.1 [12] => 1.15 [13] => 1.4 [14] => 1.28 [15] => 1.59 [16] => 1.54 [17] => 1.51 [18] => 1.45 [19] => 1.5 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 17.39 [2] => 11.44 [3] => 9.89 [4] => 9.59 [5] => 8.86 [6] => 10.93 [7] => 7.62 [8] => 8.87 [9] => 9.5 [10] => 8.66 [11] => 7.51 [12] => 8.81 [13] => 7.54 [14] => 7.45 [15] => 7.95 [16] => 9.32 [17] => 10.46 [18] => 8.61 [19] => 7.02 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0.76 [2] => 1.04 [3] => 1.33 [4] => 1.42 [5] => 1.44 [6] => 1.25 [7] => 1.78 [8] => 1.24 [9] => 1.37 [10] => 1.55 [11] => 1.37 [12] => 1.18 [13] => 1.32 [14] => 1.38 [15] => 0.98 [16] => 0.91 [17] => 0.7 [18] => 0.66 [19] => 0.76 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 1.38 [2] => -0.46 [3] => 0.7 [4] => 4.91 [5] => 3.26 [6] => 5.66 [7] => 1.11 [8] => -2.84 [9] => -3.4 [10] => -0.12 [11] => 0.77 [12] => 0.37 [13] => 1.88 [14] => 1.28 [15] => 1.94 [16] => 2.71 [17] => 3.49 [18] => 2.92 [19] => 0.69 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 6.56 [2] => 2.76 [3] => 10.74 [4] => 17.54 [5] => 18.89 [6] => 12.28 [7] => 7.61 [8] => 48.62 [9] => 2.6 [10] => 13.33 [11] => 26.34 [12] => 12.35 [13] => 6.4 [14] => 11.22 [15] => -2.32 [16] => 7.83 [17] => 12.76 [18] => 3.65 [19] => 11.1 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 12.31 [2] => 30.14 [3] => -2.63 [4] => 20.72 [5] => 14.93 [6] => 14.29 [7] => 14.77 [8] => 8.91 [9] => 22.73 [10] => 24.44 [11] => 6.55 [12] => 15.08 [13] => -0.97 [14] => 25 [15] => -25.49 [16] => 21.58 [17] => 6.49 [18] => -19.51 [19] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.848329048843 [7] => 1.12863705972 [8] => 1.17989097517 [9] => 1.29260237781 [10] => 1.44412811388 [11] => 1.44628099174 [12] => 1.33184190902 [13] => 1.7906588824 [14] => 1.7319408181 [15] => 2.29207920792 [16] => 3.07258064516 [17] => 3.28150134048 [18] => 9.76315789474 [19] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.26 [7] => 1.67 [8] => 1.4 [9] => 1.45 [10] => 1.28 [11] => 1.3 [12] => 1.14 [13] => 1.24 [14] => 1.28 [15] => 0.9 [16] => 0.93 [17] => 0.76 [18] => 0.73 [19] => 0.85 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.85 [7] => 1.13 [8] => 1.18 [9] => 1.29 [10] => 1.44 [11] => 1.45 [12] => 1.33 [13] => 1.79 [14] => 1.73 [15] => 2.29 [16] => 3.05 [17] => 0 [18] => 0 [19] => 0 ) )
Matthews International Corporation (NAS:MATW)
Days Inventory
83.07 (As of Mar. 2014)

Matthews International Corporation's inventory for the three months ended in Mar. 2014 was $143.0 Mil. Matthews International Corporation's cost of goods sold for the three months ended in Mar. 2014 was $156.7 Mil. Hence, Matthews International Corporation's days inventory for the three months ended in Mar. 2014 was 83.07.

Matthews International Corporation's days inventory increased from Mar. 2013 (77.43) to Mar. 2014 (83.07). It might indicate that Matthews International Corporation's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Matthews International Corporation's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 52.72.

Inventory turnover measures how fast the company turns over its inventory within a year. Matthews International Corporation's inventory turnover for the three months ended in Mar. 2014 was 1.10.

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. Matthews International Corporation's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.58.


Definition

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

Matthews International Corporation's Days Inventory for the fiscal year that ended in Sep. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=130.768/628.839*365
=75.90

Matthews International Corporation's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=143.005/156.657*91
=83.07

* 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).

Matthews International Corporation'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
=143.005/246.837*91
=52.72

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

Matthews International Corporation'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.

Matthews International Corporation's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=143.005 / 246.837
=0.58

* 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.

Matthews International Corporation Annual Data

Sep04Sep05Sep06Sep07Sep08Sep09Sep10Sep11Sep12Sep13
DaysInventory 49.2862.4870.2273.0470.9870.9279.0383.7684.6275.90

Matthews International Corporation Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 85.1982.8186.7082.6386.3577.4375.3373.2785.8483.07
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