Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 13.33 [1] => 12.67 [2] => 18.46 [3] => 21.94 [4] => 42.06 [5] => 30.50 [6] => 29.00 [7] => 55.36 [8] => 62.83 [9] => 75.48 [10] => 91.57 [11] => 90.98 [12] => 79.24 [13] => 103.73 [14] => 74.34 [15] => 52.97 [16] => 60.75 [17] => 61.60 [18] => 91.29 [19] => 148.90 ) [price_low] => Array ( [0] => 0.00 [1] => 7.67 [2] => 8.33 [3] => 12.92 [4] => 20.63 [5] => 19.38 [6] => 19.19 [7] => 27.39 [8] => 42.86 [9] => 44.26 [10] => 69.41 [11] => 75.22 [12] => 65.00 [13] => 74.40 [14] => 25.80 [15] => 17.11 [16] => 41.41 [17] => 40.75 [18] => 59.39 [19] => 92.74 ) [BS_share] => Array ( [0] => 50.000 [1] => 49.55 [2] => 51.68 [3] => 52.403 [4] => 57.984 [5] => 60.349 [6] => 52.62 [7] => 52.61 [8] => 66.34 [9] => 66.48 [10] => 66.68 [11] => 66.89 [12] => 67.72 [13] => 79.39 [14] => 68.41 [15] => 68.48 [16] => 68.63 [17] => 68.78 [18] => 69.15 [19] => 72.62 ) [Fiscal Year] => Array ( [0] => Dec94 [1] => Dec95 [2] => Dec96 [3] => Dec97 [4] => Dec98 [5] => Dec99 [6] => Dec00 [7] => Dec01 [8] => Dec02 [9] => Dec03 [10] => Dec04 [11] => Dec05 [12] => Dec06 [13] => Dec07 [14] => Dec08 [15] => Dec09 [16] => Dec10 [17] => Dec11 [18] => Dec12 [19] => Dec13 ) [quarter] => Array ( [0] => 199412 [1] => 199512 [2] => 199612 [3] => 199712 [4] => 199812 [5] => 199912 [6] => 200012 [7] => 200112 [8] => 200212 [9] => 200312 [10] => 200412 [11] => 200512 [12] => 200612 [13] => 200712 [14] => 200812 [15] => 200912 [16] => 201012 [17] => 201112 [18] => 201212 [19] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 50.000 [1] => 49.231 [2] => 51.849 [3] => 52.403 [4] => 57.984 [5] => 60.349 [6] => 54.255 [7] => 53.141 [8] => 64.861 [9] => 67.121 [10] => 67.557 [11] => 67.644 [12] => 68.056 [13] => 68.492 [14] => 68.401 [15] => 68.452 [16] => 68.784 [17] => 68.964 [18] => 69.306 [19] => 71.773 ) [Revenue] => Array ( [0] => 1437.4 [1] => 1648.6 [2] => 2153 [3] => 2429.1 [4] => 2744.6 [5] => 3083.3 [6] => 3255.846 [7] => 3445.945 [8] => 4516.957 [9] => 4999.381 [10] => 5880.372 [11] => 6620.099 [12] => 7905.842 [13] => 7586.018 [14] => 6826.348 [15] => 5344.024 [16] => 5319.072 [17] => 5642.258 [18] => 5787.98 [19] => 7348.754 ) [COGS] => Array ( [0] => 1058.4 [1] => 1243.2 [2] => 1612.9 [3] => 1796.3 [4] => 1990.7 [5] => 2201.1 [6] => 2350.651 [7] => 2613.043 [8] => 3247.865 [9] => 3605.579 [10] => 4259.531 [11] => 4896.965 [12] => 5674.531 [13] => 5471.234 [14] => 5088.584 [15] => 4111.794 [16] => 3916.472 [17] => 4225.379 [18] => 4297.922 [19] => 5427.945 ) [Gross Profit] => Array ( [0] => 379 [1] => 405.4 [2] => 540.1 [3] => 632.8 [4] => 753.9 [5] => 882.2 [6] => 905.195 [7] => 832.902 [8] => 1269.092 [9] => 1393.802 [10] => 1620.841 [11] => 1723.134 [12] => 2231.311 [13] => 2114.784 [14] => 1737.764 [15] => 1232.23 [16] => 1402.6 [17] => 1416.879 [18] => 1490.058 [19] => 1920.809 ) [SGA] => Array ( [0] => 231.1 [1] => 304.8 [2] => 340.8 [3] => 391.6 [4] => 435.1 [5] => 482.1 [6] => 505.734 [7] => 505.745 [8] => 747.027 [9] => 851.773 [10] => 985.251 [11] => 1095.862 [12] => 1392.251 [13] => 1364.678 [14] => 1318.501 [15] => 1188.5 [16] => 1088.431 [17] => 1101.337 [18] => 1110.55 [19] => 1373.878 ) [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] => 49.5 [1] => 52.6 [2] => 62.3 [3] => 72.9 [4] => 72.6 [5] => 105.3 [6] => 82.346 [7] => 84.167 [8] => 101.942 [9] => 106.615 [10] => 123.088 [11] => 150.657 [12] => 274.952 [13] => 306.437 [14] => 295.054 [15] => 303.004 [16] => 296.773 [17] => 297.734 [18] => 280.293 [19] => 308.871 ) [Operating Income] => Array ( [0] => 98.4 [1] => 48 [2] => 137 [3] => 168.3 [4] => 246.2 [5] => 294.8 [6] => 317.115 [7] => 327.157 [8] => 522.065 [9] => 542.029 [10] => 635.59 [11] => 627.272 [12] => 839.06 [13] => 750.106 [14] => -1124.134 [15] => 43.73 [16] => 314.169 [17] => 315.542 [18] => 379.508 [19] => 546.931 ) [other_operating_charges] => Array ( [0] => -49.5 [1] => -52.6 [2] => -62.3 [3] => -72.9 [4] => -72.6 [5] => -105.3 [6] => -82.346 [7] => -5.68434188608E-14 [8] => 0 [9] => 1.13686837722E-13 [10] => 1.13686837722E-13 [11] => 1.13686837722E-13 [12] => -2.27373675443E-13 [13] => 0 [14] => -1543.397 [15] => -2.13162820728E-14 [16] => 1.13686837722E-13 [17] => 5.68434188608E-14 [18] => -5.68434188608E-14 [19] => 0 ) [Month End Stock Price] => Array ( [0] => 8.5 [1] => 10.417 [2] => 14.667 [3] => 21.938 [4] => 42.063 [5] => 26.375 [6] => 27.375 [7] => 54.88 [8] => 56.95 [9] => 70.54 [10] => 91.25 [11] => 86.98 [12] => 74.86 [13] => 74.4 [14] => 42.97 [15] => 47.6 [16] => 56.76 [17] => 59.85 [18] => 90.47 [19] => 148.9 ) [mktcap] => Array ( [0] => 425 [1] => 516.16235 [2] => 757.99056 [3] => 1149.617014 [4] => 2438.980992 [5] => 1591.704875 [6] => 1440.4725 [7] => 2887.2368 [8] => 3778.063 [9] => 4689.4992 [10] => 6084.55 [11] => 5818.0922 [12] => 5069.5192 [13] => 5906.616 [14] => 2939.5777 [15] => 3259.648 [16] => 3895.4388 [17] => 4116.483 [18] => 6256.0005 [19] => 10813.118 ) [Cash and Equiv] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.1 [4] => 2.4 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 134.585 [12] => 63.492 [13] => 89.604 [14] => 93.519 [15] => 531.458 [16] => 354.217 [17] => 311.945 [18] => 477.672 [19] => 54.066 ) [ev_addition] => Array ( [0] => 399.4 [1] => 403.1 [2] => 387.5 [3] => 377.6 [4] => 374.7 [5] => 596.1 [6] => 589.828 [7] => 308.433 [8] => 820.427 [9] => 1012.413 [10] => 891.341 [11] => 3173.785 [12] => 2720.189 [13] => 2192.23 [14] => 1892.397 [15] => 1323.021 [16] => 1334.806 [17] => 1308.217 [18] => 905.27 [19] => 2215.191 ) [ev_addition_per_share] => Array ( [0] => 7.988 [1] => 8.135 [2] => 7.498 [3] => 7.206 [4] => 6.462 [5] => 9.878 [6] => 11.209 [7] => 5.863 [8] => 12.367 [9] => 15.229 [10] => 13.367 [11] => 47.448 [12] => 40.168 [13] => 27.613 [14] => 27.663 [15] => 19.32 [16] => 19.449 [17] => 19.02 [18] => 13.091 [19] => 30.504 ) [ev_per_share] => Array ( [0] => 16.49 [1] => 18.557 [2] => 22.167 [3] => 29.148 [4] => 48.523 [5] => 36.255 [6] => 38.585 [7] => 60.74 [8] => 69.32 [9] => 85.77 [10] => 104.62 [11] => 134.43 [12] => 115.03 [13] => 102.01 [14] => 70.63 [15] => 66.92 [16] => 76.21 [17] => 78.87 [18] => 103.56 [19] => 179.4 ) [ev] => Array ( [0] => 824.4 [1] => 919.26235 [2] => 1145.49056 [3] => 1527.217014 [4] => 2813.680992 [5] => 2187.804875 [6] => 2030.3005 [7] => 3195.6698 [8] => 4598.49 [9] => 5701.9122 [10] => 6975.891 [11] => 8991.8772 [12] => 7789.7082 [13] => 8098.846 [14] => 4831.9747 [15] => 4582.669 [16] => 5230.2448 [17] => 5424.7 [18] => 7161.2705 [19] => 13028.309 ) [Non Operating Income] => Array ( [0] => -13.2 [1] => -2.4 [2] => -7.9 [3] => -0.3 [4] => -20.4 [5] => -2.3 [6] => -11.442 [7] => -5.954 [8] => -9.464 [9] => 1.98 [10] => -4.809 [11] => -3.46 [12] => 10.948 [13] => 8.48 [14] => -21.288 [15] => 5.588 [16] => 11.63 [17] => -14.051 [18] => -0.303 [19] => -9.114 ) [tax] => Array ( [0] => 25.2 [1] => 4 [2] => 38.3 [3] => 51.9 [4] => 79.6 [5] => 102.7 [6] => 105.03 [7] => 102.824 [8] => 159.14 [9] => 178.285 [10] => 208.767 [11] => 198.826 [12] => 220.478 [13] => -102.697 [14] => 180.062 [15] => -76.694 [16] => 2.713 [17] => 21.649 [18] => 53.599 [19] => 78.385 ) [Pretax Income] => Array ( [0] => 58.2 [1] => 10.4 [2] => 91.7 [3] => 131.5 [4] => 194.9 [5] => 259.9 [6] => 267.629 [7] => 291.416 [8] => 443.629 [9] => 488.434 [10] => 577.389 [11] => 557.021 [12] => 676.311 [13] => 604.117 [14] => -1272.472 [15] => -77.713 [16] => 192.648 [17] => 199.874 [18] => 304.492 [19] => 445.571 ) [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] => 0 [17] => 0 [18] => 0 [19] => 0 ) [InterestExpense] => Array ( [0] => -27.1 [1] => -35 [2] => -37.5 [3] => -36.5 [4] => -31 [5] => -32.6 [6] => -38.044 [7] => -29.787 [8] => -68.972 [9] => -55.575 [10] => -53.392 [11] => -66.791 [12] => -173.697 [13] => -154.469 [14] => -127.05 [15] => -127.031 [16] => -133.151 [17] => -101.617 [18] => -74.713 [19] => -92.246 ) [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] => 49.5 [1] => 52.6 [2] => 62.3 [3] => 72.9 [4] => 72.6 [5] => 105.3 [6] => 82.346 [7] => 84.167 [8] => 101.942 [9] => 106.615 [10] => 123.088 [11] => 150.657 [12] => 274.952 [13] => 306.437 [14] => 295.054 [15] => 303.004 [16] => 296.773 [17] => 297.734 [18] => 280.293 [19] => 308.871 ) [ReconciledDepreciation] => Array ( [0] => 49.5 [1] => 52.6 [2] => 62.3 [3] => 72.9 [4] => 72.6 [5] => 105.3 [6] => 82.35 [7] => 84.17 [8] => 101.94 [9] => 106.62 [10] => 123.09 [11] => 150.66 [12] => 274.95 [13] => 306.44 [14] => 295.05 [15] => 303 [16] => 296.77 [17] => 297.73 [18] => 280.29 [19] => 308.87 ) [EBIT] => Array ( [0] => 85.3 [1] => 45.4 [2] => 129.2 [3] => 168 [4] => 225.9 [5] => 292.5 [6] => 305.673 [7] => 321.203 [8] => 512.601 [9] => 544.009 [10] => 630.781 [11] => 623.812 [12] => 850.008 [13] => 758.586 [14] => -1145.422 [15] => 49.318 [16] => 325.799 [17] => 301.491 [18] => 379.205 [19] => 537.817 ) [EBITDA_morn] => Array ( [0] => 134.8 [1] => 98 [2] => 191.5 [3] => 240.9 [4] => 298.5 [5] => 397.8 [6] => 388.019 [7] => 405.37 [8] => 614.543 [9] => 650.624 [10] => 753.869 [11] => 774.469 [12] => 1124.96 [13] => 1065.023 [14] => -850.368 [15] => 352.322 [16] => 622.572 [17] => 599.225 [18] => 659.498 [19] => 846.688 ) [EBITDA] => Array ( [0] => 134.8 [1] => 98 [2] => 191.5 [3] => 240.9 [4] => 298.5 [5] => 397.8 [6] => 388.019 [7] => 405.37 [8] => 614.543 [9] => 650.624 [10] => 753.869 [11] => 774.469 [12] => 1124.96 [13] => 1065.023 [14] => -850.368 [15] => 352.322 [16] => 622.572 [17] => 599.225 [18] => 659.498 [19] => 846.688 ) [EBITDA_1] => Array ( [0] => 134.8 [1] => 98 [2] => 191.5 [3] => 240.9 [4] => 298.5 [5] => 397.8 [6] => 388.019 [7] => 405.37 [8] => 614.543 [9] => 650.624 [10] => 753.869 [11] => 774.469 [12] => 1124.96 [13] => 1065.023 [14] => -850.368 [15] => 352.322 [16] => 622.572 [17] => 599.225 [18] => 659.498 [19] => 846.688 ) [DDA_new] => Array ( [0] => 49.5 [1] => 52.6 [2] => 62.3 [3] => 72.9 [4] => 72.6 [5] => 105.3 [6] => 82.35 [7] => 84.17 [8] => 101.94 [9] => 106.62 [10] => 123.09 [11] => 150.66 [12] => 274.95 [13] => 306.44 [14] => 295.05 [15] => 303 [16] => 296.77 [17] => 297.73 [18] => 280.29 [19] => 308.87 ) [EBITDA_new] => Array ( [0] => 134.8 [1] => 98 [2] => 191.5 [3] => 240.9 [4] => 298.5 [5] => 397.8 [6] => 388.019 [7] => 405.37 [8] => 614.543 [9] => 650.624 [10] => 753.869 [11] => 774.469 [12] => 1124.96 [13] => 1065.023 [14] => -850.368 [15] => 352.322 [16] => 622.572 [17] => 599.225 [18] => 659.498 [19] => 846.688 ) [EBITDA_per_share] => Array ( [0] => 2.7 [1] => 1.99 [2] => 3.69 [3] => 4.6 [4] => 5.15 [5] => 6.59 [6] => 7.15 [7] => 7.63 [8] => 9.47 [9] => 9.69 [10] => 11.16 [11] => 11.45 [12] => 16.53 [13] => 15.55 [14] => -12.43 [15] => 5.15 [16] => 9.05 [17] => 8.69 [18] => 9.52 [19] => 11.8 ) [Operating_Income_per_share] => Array ( [0] => 1.97 [1] => 0.97 [2] => 2.64 [3] => 3.21 [4] => 4.25 [5] => 4.88 [6] => 5.84 [7] => 6.16 [8] => 8.05 [9] => 8.08 [10] => 9.41 [11] => 9.27 [12] => 12.33 [13] => 10.95 [14] => -16.43 [15] => 0.64 [16] => 4.57 [17] => 4.58 [18] => 5.48 [19] => 7.62 ) [Net Income] => Array ( [0] => 33 [1] => 6.4 [2] => 53.4 [3] => 79.6 [4] => 115.3 [5] => 157.2 [6] => 162.599 [7] => 188.592 [8] => 284.489 [9] => 310.149 [10] => 368.622 [11] => 358.195 [12] => 455.833 [13] => 706.814 [14] => -1458.228 [15] => -5.499 [16] => 185.471 [17] => 173.922 [18] => 250.258 [19] => 348.786 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Shares Outstanding] => Array ( [0] => 50.000 [1] => 49.231 [2] => 51.849 [3] => 52.403 [4] => 57.984 [5] => 60.349 [6] => 54.255 [7] => 53.141 [8] => 64.861 [9] => 67.121 [10] => 67.557 [11] => 67.644 [12] => 68.056 [13] => 68.492 [14] => 68.401 [15] => 68.452 [16] => 68.784 [17] => 68.964 [18] => 69.306 [19] => 71.773 ) [shares_diluted] => Array ( [0] => 50.000 [1] => 49.231 [2] => 51.849 [3] => 52.403 [4] => 57.984 [5] => 60.349 [6] => 54.255 [7] => 53.141 [8] => 64.861 [9] => 67.121 [10] => 67.557 [11] => 67.644 [12] => 68.056 [13] => 68.492 [14] => 68.401 [15] => 68.452 [16] => 68.784 [17] => 68.964 [18] => 69.306 [19] => 71.773 ) [shares_basic] => Array ( [0] => 48.529 [1] => 49.231 [2] => 51.849 [3] => 51.912 [4] => 57.243 [5] => 59.730 [6] => 53.769 [7] => 52.418 [8] => 63.723 [9] => 66.251 [10] => 66.682 [11] => 66.932 [12] => 67.674 [13] => 68.172 [14] => 68.401 [15] => 68.452 [16] => 68.578 [17] => 68.736 [18] => 68.988 [19] => 71.773 ) [COGS_pct] => Array ( [0] => 0.74 [1] => 0.75 [2] => 0.75 [3] => 0.74 [4] => 0.73 [5] => 0.71 [6] => 0.72 [7] => 0.76 [8] => 0.72 [9] => 0.72 [10] => 0.72 [11] => 0.74 [12] => 0.72 [13] => 0.72 [14] => 0.75 [15] => 0.77 [16] => 0.74 [17] => 0.75 [18] => 0.74 [19] => 0.74 ) [Gross Profit_pct] => Array ( [0] => 26.37 [1] => 24.59 [2] => 25.09 [3] => 26.05 [4] => 27.47 [5] => 28.61 [6] => 27.80 [7] => 24.17 [8] => 28.10 [9] => 27.88 [10] => 27.56 [11] => 26.03 [12] => 28.22 [13] => 27.88 [14] => 25.46 [15] => 23.06 [16] => 26.37 [17] => 25.11 [18] => 25.74 [19] => 26.14 ) [SGA_pct] => Array ( [0] => 16.08 [1] => 18.49 [2] => 15.83 [3] => 16.12 [4] => 15.85 [5] => 15.64 [6] => 15.53 [7] => 14.68 [8] => 16.54 [9] => 17.04 [10] => 16.75 [11] => 16.55 [12] => 17.61 [13] => 17.99 [14] => 19.31 [15] => 22.24 [16] => 20.46 [17] => 19.52 [18] => 19.19 [19] => 18.70 ) [Interest Expense_pct] => Array ( [0] => -1.89 [1] => -2.12 [2] => -1.74 [3] => -1.50 [4] => -1.13 [5] => -1.06 [6] => -1.17 [7] => -0.86 [8] => -1.53 [9] => -1.11 [10] => -0.91 [11] => -1.01 [12] => -2.20 [13] => -2.04 [14] => -1.86 [15] => -2.38 [16] => -2.50 [17] => -1.80 [18] => -1.29 [19] => -1.26 ) [Pretax Income_pct] => Array ( [0] => 4.05 [1] => 0.63 [2] => 4.26 [3] => 5.41 [4] => 7.10 [5] => 8.43 [6] => 8.22 [7] => 8.46 [8] => 9.82 [9] => 9.77 [10] => 9.82 [11] => 8.41 [12] => 8.55 [13] => 7.96 [14] => -18.64 [15] => -1.45 [16] => 3.62 [17] => 3.54 [18] => 5.26 [19] => 6.06 ) [Net Income_pct] => Array ( [0] => 2.30 [1] => 0.39 [2] => 2.48 [3] => 3.28 [4] => 4.20 [5] => 5.10 [6] => 4.99 [7] => 5.47 [8] => 6.30 [9] => 6.20 [10] => 6.27 [11] => 5.41 [12] => 5.77 [13] => 9.32 [14] => -21.36 [15] => -0.10 [16] => 3.49 [17] => 3.08 [18] => 4.32 [19] => 4.75 ) [DaysSalesOutstanding] => Array ( [0] => 45.66 [1] => 39.36 [2] => 36.55 [3] => 43.11 [4] => 44.14 [5] => 39.99 [6] => 40.22 [7] => 42.89 [8] => 40.49 [9] => 41.87 [10] => 41.01 [11] => 46.79 [12] => 42.01 [13] => 39.51 [14] => 37.23 [15] => 46.03 [16] => 42.17 [17] => 44.39 [18] => 42.85 [19] => 52.79 ) [DaysInventory] => Array ( [0] => 87.15 [1] => 87.84 [2] => 68.52 [3] => 74.59 [4] => 77.7 [5] => 82.05 [6] => 89.22 [7] => 74.23 [8] => 76.2 [9] => 84.27 [10] => 87.23 [11] => 90.59 [12] => 78.85 [13] => 85.16 [14] => 83.8 [15] => 79.27 [16] => 93.9 [17] => 96.2 [18] => 96.28 [19] => 105.73 ) [Payable] => Array ( [0] => 156.6 [1] => 201.7 [2] => 201.3 [3] => 285.1 [4] => 364 [5] => 340.4 [6] => 375.268 [7] => 423.495 [8] => 630.306 [9] => 637.94 [10] => 623.061 [11] => 401.543 [12] => 371.538 [13] => 441.231 [14] => 355.851 [15] => 421.1 [16] => 362.688 [17] => 372.616 [18] => 389.945 [19] => 632.827 ) [DaysPayable] => Array ( [0] => 39.77 [1] => 44.66 [2] => 34.13 [3] => 42.84 [4] => 48.41 [5] => 40.3 [6] => 42.07 [7] => 44.86 [8] => 50.93 [9] => 46.58 [10] => 38.67 [11] => 22.14 [12] => 17.15 [13] => 21.23 [14] => 19.03 [15] => 28.76 [16] => 24.89 [17] => 24.1 [18] => 24.59 [19] => 31.43 ) [InventoryTurnover] => Array ( [0] => 4.19 [1] => 4.16 [2] => 5.33 [3] => 4.89 [4] => 4.7 [5] => 4.45 [6] => 4.09 [7] => 4.92 [8] => 4.79 [9] => 4.33 [10] => 4.18 [11] => 4.03 [12] => 4.63 [13] => 4.29 [14] => 4.36 [15] => 4.6 [16] => 3.89 [17] => 3.79 [18] => 3.79 [19] => 3.45 ) [Accts Rec.] => Array ( [0] => 179.8 [1] => 177.8 [2] => 215.6 [3] => 286.9 [4] => 331.9 [5] => 337.8 [6] => 358.809 [7] => 404.875 [8] => 501.129 [9] => 573.5 [10] => 660.65 [11] => 848.666 [12] => 910.021 [13] => 821.113 [14] => 696.284 [15] => 673.931 [16] => 614.473 [17] => 686.165 [18] => 679.473 [19] => 1062.875 ) [Inventory] => Array ( [0] => 252.7 [1] => 299.2 [2] => 302.8 [3] => 367.1 [4] => 423.8 [5] => 494.8 [6] => 574.595 [7] => 531.405 [8] => 678.008 [9] => 832.415 [10] => 1017.983 [11] => 1215.427 [12] => 1225.874 [13] => 1276.568 [14] => 1168.272 [15] => 892.981 [16] => 1007.503 [17] => 1113.63 [18] => 1133.736 [19] => 1572.325 ) [inventory2sales] => Array ( [0] => 0.176 [1] => 0.181 [2] => 0.141 [3] => 0.151 [4] => 0.154 [5] => 0.16 [6] => 0.176 [7] => 0.154 [8] => 0.15 [9] => 0.167 [10] => 0.173 [11] => 0.184 [12] => 0.155 [13] => 0.168 [14] => 0.171 [15] => 0.167 [16] => 0.189 [17] => 0.197 [18] => 0.196 [19] => 0.214 ) [Total Current Assets] => Array ( [0] => 454.2 [1] => 507.8 [2] => 554.8 [3] => 708.7 [4] => 846.9 [5] => 934.4 [6] => 1026.851 [7] => 1031.222 [8] => 1298.579 [9] => 1533.218 [10] => 1783.325 [11] => 2389.001 [12] => 2412.726 [13] => 2449.72 [14] => 2246.249 [15] => 2359 [16] => 2248.613 [17] => 2398.164 [18] => 2550.046 [19] => 3085.718 ) [Other Current Assets] => Array ( [0] => 21.7 [1] => 30.8 [2] => 36.4 [3] => 54.6 [4] => 88.8 [5] => 101.8 [6] => 93.447 [7] => 94.942 [8] => 119.442 [9] => 127.303 [10] => 104.692 [11] => 190.323 [12] => 213.339 [13] => 262.435 [14] => 288.174 [15] => 260.63 [16] => 272.42 [17] => 286.424 [18] => 259.165 [19] => 396.452 ) [Net PPE] => Array ( [0] => 339.3 [1] => 318 [2] => 324.7 [3] => 391.1 [4] => 454.9 [5] => 624.8 [6] => 650.053 [7] => 619.703 [8] => 855.324 [9] => 919.085 [10] => 905.332 [11] => 1810.728 [12] => 1888.088 [13] => 1975.721 [14] => 1925.742 [15] => 1791.412 [16] => 1687.124 [17] => 1712.154 [18] => 1692.852 [19] => 2701.743 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 109.167 [8] => 1424.153 [9] => 1694.039 [10] => 1699.995 [11] => 3796.06 [12] => 3879.733 [13] => 3969.208 [14] => 2247.284 [15] => 2196.47 [16] => 2046.521 [17] => 1980.275 [18] => 1939.57 [19] => 2547.694 ) [Total Assets] => Array ( [0] => 854.8 [1] => 903.5 [2] => 954.3 [3] => 1176.6 [4] => 1405.5 [5] => 1682.9 [6] => 1795.378 [7] => 1768.485 [8] => 3596.743 [9] => 4163.575 [10] => 4403.118 [11] => 8040.037 [12] => 8212.209 [13] => 8680.05 [14] => 6446.175 [15] => 6391.446 [16] => 6098.926 [17] => 6206.228 [18] => 6303.684 [19] => 8494.177 ) [Other Long-Term Assets] => Array ( [0] => 61.3 [1] => 77.7 [2] => 74.8 [3] => 76.8 [4] => 103.7 [5] => 123.7 [6] => 118.474 [7] => 8.393 [8] => 18.687 [9] => 17.233 [10] => 14.466 [11] => 44.248 [12] => 31.662 [13] => 285.401 [14] => 26.9 [15] => 44.564 [16] => 116.668 [17] => 115.635 [18] => 121.216 [19] => 159.022 ) [Total Assets Non-liquid] => Array ( [0] => 854.8 [1] => 903.5 [2] => 954.3 [3] => 1176.5 [4] => 1403.1 [5] => 1682.9 [6] => 1795.378 [7] => 1768.485 [8] => 3596.743 [9] => 4163.575 [10] => 4403.118 [11] => 7905.452 [12] => 8148.717 [13] => 8590.446 [14] => 6352.656 [15] => 5859.988 [16] => 5744.709 [17] => 5894.283 [18] => 5826.012 [19] => 8440.111 ) [HardAssets] => Array ( [0] => 854.8 [1] => 903.5 [2] => 954.3 [3] => 1176.5 [4] => 1403.1 [5] => 1682.9 [6] => 1795.378 [7] => 1659.318 [8] => 2172.59 [9] => 2469.536 [10] => 2703.123 [11] => 4109.392 [12] => 4268.984 [13] => 4621.238 [14] => 4105.372 [15] => 3663.518 [16] => 3698.188 [17] => 3914.008 [18] => 3886.442 [19] => 5892.417 ) [Accts Payable] => Array ( [0] => 156.6 [1] => 201.7 [2] => 201.3 [3] => 285.1 [4] => 364 [5] => 340.4 [6] => 375.268 [7] => 423.495 [8] => 630.306 [9] => 637.94 [10] => 623.061 [11] => 779.183 [12] => 1048.879 [13] => 939.171 [14] => 722.641 [15] => 828.279 [16] => 693.237 [17] => 706.331 [18] => 767.127 [19] => 1182.358 ) [Short-Term Debt] => Array ( [0] => 5.5 [1] => 61.3 [2] => 41.8 [3] => 41.5 [4] => 44.4 [5] => 34 [6] => 224.391 [7] => 158.366 [8] => 27.427 [9] => 302.968 [10] => 191.341 [11] => 113.809 [12] => 576.134 [13] => 260.439 [14] => 94.785 [15] => 52.907 [16] => 350.588 [17] => 386.255 [18] => 55.213 [19] => 127.218 ) [ShortTermDebt_without_lease] => Array ( [0] => 5.5 [1] => 61.3 [2] => 41.8 [3] => 41.5 [4] => 44.4 [5] => 34 [6] => 224.391 [7] => 158.366 [8] => 27.427 [9] => 302.968 [10] => 191.341 [11] => 113.809 [12] => 576.134 [13] => 260.439 [14] => 94.785 [15] => 52.907 [16] => 350.588 [17] => 386.255 [18] => 55.213 [19] => 127.218 ) [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] => 31.13 [15] => 0 [16] => 35.441 [17] => 33.723 [18] => 0 [19] => 9.249 ) [Total Current Liabilities] => Array ( [0] => 162 [1] => 263 [2] => 243.1 [3] => 326.6 [4] => 408.5 [5] => 374.4 [6] => 599.659 [7] => 581.861 [8] => 657.733 [9] => 940.908 [10] => 814.402 [11] => 1111.914 [12] => 1629.578 [13] => 1211.5 [14] => 876.916 [15] => 884.022 [16] => 1048.914 [17] => 1101.346 [18] => 828.649 [19] => 1320.811 ) [Other Current Liab.] => Array ( [0] => -0.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0.1 [5] => 0 [6] => 5.68434188608E-14 [7] => 0 [8] => -1.13686837722E-13 [9] => 0 [10] => 0 [11] => 218.922 [12] => 4.565 [13] => 11.89 [14] => 59.49 [15] => 2.836 [16] => 5.089 [17] => 8.76 [18] => 6.309 [19] => 11.235 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.6 [5] => 0.6 [6] => 0.608 [7] => 0.614 [8] => 0.763 [9] => 0.77 [10] => 0.775 [11] => 0.785 [12] => 0.788 [13] => 0.794 [14] => 0.795 [15] => 0.795 [16] => 0.797 [17] => 0.798 [18] => 0.802 [19] => 0.808 ) [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] => 172 [5] => 180 [6] => 183.303 [7] => 197.247 [8] => 1006.55 [9] => 1035.733 [10] => 1058.537 [11] => 1123.991 [12] => 1152.42 [13] => 1203.957 [14] => 1217.903 [15] => 1227.856 [16] => 1235.445 [17] => 1248.131 [18] => 1277.521 [19] => 1566.985 ) [Retained Earnings] => Array ( [0] => 145.8 [1] => 152.2 [2] => 201.3 [3] => 312.4 [4] => 438.4 [5] => 595.9 [6] => 758.531 [7] => 947.123 [8] => 1231.612 [9] => 1541.761 [10] => 1910.383 [11] => 2299.696 [12] => 2755.529 [13] => 3462.343 [14] => 2004.115 [15] => 1998.616 [16] => 2180.843 [17] => 2354.765 [18] => 2605.023 [19] => 2953.809 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -84 [6] => -188.082 [7] => -193.596 [8] => -257.172 [9] => -282.776 [10] => -300.917 [11] => -318.801 [12] => -323.846 [13] => -323.718 [14] => -323.545 [15] => -323.361 [16] => -323.626 [17] => -323.548 [18] => -323.462 [19] => -239.234 ) [Total Equity] => Array ( [0] => 264 [1] => 274.9 [2] => 333.2 [3] => 477.1 [4] => 611.1 [5] => 692.5 [6] => 754.36 [7] => 948.551 [8] => 1982.879 [9] => 2297.801 [10] => 2666.337 [11] => 3058.238 [12] => 3715.263 [13] => 4707.357 [14] => 3153.803 [15] => 3200.823 [16] => 3271.556 [17] => 3415.785 [18] => 3719.617 [19] => 4461.057 ) [Long-Term Debt] => Array ( [0] => 393.9 [1] => 341.8 [2] => 345.7 [3] => 336.2 [4] => 332.7 [5] => 562.1 [6] => 365.437 [7] => 150.067 [8] => 793 [9] => 709.445 [10] => 700 [11] => 3194.561 [12] => 2207.547 [13] => 2021.395 [14] => 1860.001 [15] => 1801.572 [16] => 1302.994 [17] => 1200.184 [18] => 1327.729 [19] => 2132.79 ) [Total Liabilities] => Array ( [0] => 590.8 [1] => 628.6 [2] => 621.1 [3] => 699.5 [4] => 794.4 [5] => 990.4 [6] => 1041.018 [7] => 819.934 [8] => 1613.864 [9] => 1865.774 [10] => 1736.781 [11] => 4981.799 [12] => 4496.946 [13] => 3972.693 [14] => 3292.372 [15] => 3190.623 [16] => 2827.37 [17] => 2790.443 [18] => 2584.067 [19] => 4033.12 ) [Other Long-Term Liab.] => Array ( [0] => 2.2 [1] => 2.1 [2] => 4.8 [3] => 6.4 [4] => 5.3 [5] => 0.1 [6] => 0.114 [7] => 3.051 [8] => 17.158 [9] => 31.752 [10] => 30.618 [11] => 32.041 [12] => 31.51 [13] => 125.179 [14] => 135.47 [15] => 134.126 [16] => 128.959 [17] => 133.26 [18] => 97.879 [19] => 133.696 ) [Cash and Equiv_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.01 [4] => 0.17 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 1.67 [12] => 0.77 [13] => 1.03 [14] => 1.45 [15] => 8.32 [16] => 5.81 [17] => 5.03 [18] => 7.58 [19] => 0.64 ) [Accts Rec._pct] => Array ( [0] => 21.03 [1] => 19.68 [2] => 22.59 [3] => 24.38 [4] => 23.61 [5] => 20.07 [6] => 19.99 [7] => 22.89 [8] => 13.93 [9] => 13.77 [10] => 15.00 [11] => 10.56 [12] => 11.08 [13] => 9.46 [14] => 10.80 [15] => 10.54 [16] => 10.08 [17] => 11.06 [18] => 10.78 [19] => 12.51 ) [Inventory_pct] => Array ( [0] => 29.56 [1] => 33.12 [2] => 31.73 [3] => 31.20 [4] => 30.15 [5] => 29.40 [6] => 32.00 [7] => 30.05 [8] => 18.85 [9] => 19.99 [10] => 23.12 [11] => 15.12 [12] => 14.93 [13] => 14.71 [14] => 18.12 [15] => 13.97 [16] => 16.52 [17] => 17.94 [18] => 17.99 [19] => 18.51 ) [Other Current Assets_pct] => Array ( [0] => 2.54 [1] => 3.41 [2] => 3.81 [3] => 4.64 [4] => 6.32 [5] => 6.05 [6] => 5.20 [7] => 5.37 [8] => 3.32 [9] => 3.06 [10] => 2.38 [11] => 2.37 [12] => 2.60 [13] => 3.02 [14] => 4.47 [15] => 4.08 [16] => 4.47 [17] => 4.62 [18] => 4.11 [19] => 4.67 ) [Total Current Assets_pct] => Array ( [0] => 53.14 [1] => 56.20 [2] => 58.14 [3] => 60.23 [4] => 60.26 [5] => 55.52 [6] => 57.19 [7] => 58.31 [8] => 36.10 [9] => 36.82 [10] => 40.50 [11] => 29.71 [12] => 29.38 [13] => 28.22 [14] => 34.85 [15] => 36.91 [16] => 36.87 [17] => 38.64 [18] => 40.45 [19] => 36.33 ) [Net PPE_pct] => Array ( [0] => 39.69 [1] => 35.20 [2] => 34.02 [3] => 33.24 [4] => 32.37 [5] => 37.13 [6] => 36.21 [7] => 35.04 [8] => 23.78 [9] => 22.07 [10] => 20.56 [11] => 22.52 [12] => 22.99 [13] => 22.76 [14] => 29.87 [15] => 28.03 [16] => 27.66 [17] => 27.59 [18] => 26.85 [19] => 31.81 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 6.17 [8] => 39.60 [9] => 40.69 [10] => 38.61 [11] => 47.21 [12] => 47.24 [13] => 45.73 [14] => 34.86 [15] => 34.37 [16] => 33.56 [17] => 31.91 [18] => 30.77 [19] => 29.99 ) [Other Long-Term Assets_pct] => Array ( [0] => 7.17 [1] => 8.60 [2] => 7.84 [3] => 6.53 [4] => 7.38 [5] => 7.35 [6] => 6.60 [7] => 0.47 [8] => 0.52 [9] => 0.41 [10] => 0.33 [11] => 0.55 [12] => 0.39 [13] => 3.29 [14] => 0.42 [15] => 0.70 [16] => 1.91 [17] => 1.86 [18] => 1.92 [19] => 1.87 ) [Accts Payable_pct] => Array ( [0] => 18.32 [1] => 22.32 [2] => 21.09 [3] => 24.23 [4] => 25.90 [5] => 20.23 [6] => 20.90 [7] => 23.95 [8] => 17.52 [9] => 15.32 [10] => 14.15 [11] => 9.69 [12] => 12.77 [13] => 10.82 [14] => 11.21 [15] => 12.96 [16] => 11.37 [17] => 11.38 [18] => 12.17 [19] => 13.92 ) [Short-Term Debt_pct] => Array ( [0] => 0.64 [1] => 6.78 [2] => 4.38 [3] => 3.53 [4] => 3.16 [5] => 2.02 [6] => 12.50 [7] => 8.95 [8] => 0.76 [9] => 7.28 [10] => 4.35 [11] => 1.42 [12] => 7.02 [13] => 3.00 [14] => 1.47 [15] => 0.83 [16] => 5.75 [17] => 6.22 [18] => 0.88 [19] => 1.50 ) [Other Current Liab._pct] => Array ( [0] => -0.01 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.01 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => -0.00 [9] => 0.00 [10] => 0.00 [11] => 2.72 [12] => 0.06 [13] => 0.14 [14] => 0.92 [15] => 0.04 [16] => 0.08 [17] => 0.14 [18] => 0.10 [19] => 0.13 ) [Total Current Liabilities_pct] => Array ( [0] => 18.95 [1] => 29.11 [2] => 25.47 [3] => 27.76 [4] => 29.06 [5] => 22.25 [6] => 33.40 [7] => 32.90 [8] => 18.29 [9] => 22.60 [10] => 18.50 [11] => 13.83 [12] => 19.84 [13] => 13.96 [14] => 13.60 [15] => 13.83 [16] => 17.20 [17] => 17.75 [18] => 13.15 [19] => 15.55 ) [Long-Term Debt_pct] => Array ( [0] => 46.08 [1] => 37.83 [2] => 36.23 [3] => 28.57 [4] => 23.67 [5] => 33.40 [6] => 20.35 [7] => 8.49 [8] => 22.05 [9] => 17.04 [10] => 15.90 [11] => 39.73 [12] => 26.88 [13] => 23.29 [14] => 28.85 [15] => 28.19 [16] => 21.36 [17] => 19.34 [18] => 21.06 [19] => 25.11 ) [Other Long-Term Liab._pct] => Array ( [0] => 4.08 [1] => 2.63 [2] => 3.38 [3] => 3.12 [4] => 3.79 [5] => 3.20 [6] => 4.23 [7] => 4.98 [8] => 4.54 [9] => 5.17 [10] => 5.05 [11] => 8.40 [12] => 8.03 [13] => 8.52 [14] => 8.62 [15] => 7.90 [16] => 7.80 [17] => 7.88 [18] => 6.78 [19] => 6.82 ) [Total Liabilities_pct] => Array ( [0] => 69.12 [1] => 69.57 [2] => 65.08 [3] => 59.45 [4] => 56.52 [5] => 58.85 [6] => 57.98 [7] => 46.36 [8] => 44.87 [9] => 44.81 [10] => 39.44 [11] => 61.96 [12] => 54.76 [13] => 45.77 [14] => 51.07 [15] => 49.92 [16] => 46.36 [17] => 44.96 [18] => 40.99 [19] => 47.48 ) [netcash] => Array ( [0] => -11.82 [1] => -12.69 [2] => -12.02 [3] => -13.35 [4] => -13.66 [5] => -16.41 [6] => -19.78 [7] => -15.59 [8] => -24.33 [9] => -28.07 [10] => -26.05 [11] => -72.47 [12] => -65.47 [13] => -48.91 [14] => -46.76 [15] => -38.83 [16] => -36.04 [17] => -36.04 [18] => -30.46 [19] => -54.79 ) [NCAV] => Array ( [0] => -6.59 [1] => -6.98 [2] => -5.96 [3] => -5.74 [4] => -5.71 [5] => -8.11 [6] => -9.21 [7] => -4.76 [8] => -13.55 [9] => -15.33 [10] => -10.98 [11] => -53.86 [12] => -46.34 [13] => -33.11 [14] => -30.59 [15] => -24.93 [16] => -21.98 [17] => -20.46 [18] => -14.89 [19] => -32.99 ) [NCAV_real] => Array ( [0] => -2.73 [1] => -2.44 [2] => -1.28 [3] => 0.18 [4] => 0.91 [5] => -0.93 [6] => -0.27 [7] => 4.02 [8] => -4.75 [9] => -5 [10] => 0.7 [11] => -38.76 [12] => -30.78 [13] => -19.18 [14] => -15.29 [15] => -12.14 [16] => -8.43 [17] => -5.7 [18] => -0.49 [19] => -13.05 ) [Book Value Per Share] => Array ( [0] => 5.28 [1] => 5.55 [2] => 6.45 [3] => 9.1 [4] => 10.54 [5] => 11.47 [6] => 14.34 [7] => 18.03 [8] => 29.89 [9] => 34.56 [10] => 39.99 [11] => 45.72 [12] => 54.86 [13] => 59.29 [14] => 46.1 [15] => 46.74 [16] => 47.67 [17] => 49.66 [18] => 53.79 [19] => 61.43 ) [Tangibles_book_per_share] => Array ( [0] => 5.28 [1] => 5.55 [2] => 6.45 [3] => 9.1 [4] => 10.54 [5] => 11.47 [6] => 14.34 [7] => 15.95 [8] => 8.42 [9] => 9.08 [10] => 14.49 [11] => -11.03 [12] => -2.43 [13] => 9.3 [14] => 13.25 [15] => 14.67 [16] => 17.85 [17] => 20.87 [18] => 25.74 [19] => 26.35 ) [deb2equity] => Array ( [0] => 1.513 [1] => 1.466 [2] => 1.163 [3] => 0.792 [4] => 0.617 [5] => 0.861 [6] => 0.782 [7] => 0.325 [8] => 0.414 [9] => 0.441 [10] => 0.334 [11] => 1.082 [12] => 0.749 [13] => 0.485 [14] => 0.62 [15] => 0.579 [16] => 0.505 [17] => 0.464 [18] => 0.372 [19] => 0.507 ) [debt2rev_totaldebt] => Array ( [0] => 399.4 [1] => 403.1 [2] => 387.5 [3] => 377.7 [4] => 377.1 [5] => 596.1 [6] => 589.828 [7] => 308.433 [8] => 820.427 [9] => 1012.413 [10] => 891.341 [11] => 3308.37 [12] => 2783.681 [13] => 2281.834 [14] => 1954.786 [15] => 1854.479 [16] => 1653.582 [17] => 1586.439 [18] => 1382.942 [19] => 2260.008 ) [debt2rev] => Array ( [0] => 0.278 [1] => 0.245 [2] => 0.18 [3] => 0.155 [4] => 0.137 [5] => 0.193 [6] => 0.181 [7] => 0.09 [8] => 0.182 [9] => 0.203 [10] => 0.152 [11] => 0.5 [12] => 0.352 [13] => 0.301 [14] => 0.286 [15] => 0.347 [16] => 0.311 [17] => 0.281 [18] => 0.239 [19] => 0.308 ) [cogs2rev] => Array ( [0] => 0.74 [1] => 0.75 [2] => 0.75 [3] => 0.74 [4] => 0.73 [5] => 0.71 [6] => 0.72 [7] => 0.76 [8] => 0.72 [9] => 0.72 [10] => 0.72 [11] => 0.74 [12] => 0.72 [13] => 0.72 [14] => 0.75 [15] => 0.77 [16] => 0.74 [17] => 0.75 [18] => 0.74 [19] => 0.74 ) [inventory2rev] => Array ( [0] => 0.176 [1] => 0.181 [2] => 0.141 [3] => 0.151 [4] => 0.154 [5] => 0.16 [6] => 0.176 [7] => 0.154 [8] => 0.15 [9] => 0.167 [10] => 0.173 [11] => 0.184 [12] => 0.155 [13] => 0.168 [14] => 0.171 [15] => 0.167 [16] => 0.189 [17] => 0.197 [18] => 0.196 [19] => 0.214 ) [ar2asset] => Array ( [0] => 0.21 [1] => 0.197 [2] => 0.226 [3] => 0.244 [4] => 0.236 [5] => 0.201 [6] => 0.2 [7] => 0.229 [8] => 0.139 [9] => 0.138 [10] => 0.15 [11] => 0.106 [12] => 0.111 [13] => 0.095 [14] => 0.108 [15] => 0.105 [16] => 0.101 [17] => 0.111 [18] => 0.108 [19] => 0.125 ) [cash2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.002 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0.017 [12] => 0.008 [13] => 0.01 [14] => 0.015 [15] => 0.083 [16] => 0.058 [17] => 0.05 [18] => 0.076 [19] => 0.006 ) [equity2asset] => Array ( [0] => 0.309 [1] => 0.304 [2] => 0.349 [3] => 0.405 [4] => 0.435 [5] => 0.411 [6] => 0.42 [7] => 0.536 [8] => 0.551 [9] => 0.552 [10] => 0.606 [11] => 0.38 [12] => 0.452 [13] => 0.542 [14] => 0.489 [15] => 0.501 [16] => 0.536 [17] => 0.55 [18] => 0.59 [19] => 0.525 ) [equity2liab_tangbile] => Array ( [0] => 0.447 [1] => 0.437 [2] => 0.536 [3] => 0.682 [4] => 0.769 [5] => 0.699 [6] => 0.725 [7] => 1.024 [8] => 0.346 [9] => 0.324 [10] => 0.556 [11] => 0 [12] => 0 [13] => 0.186 [14] => 0.275 [15] => 0.315 [16] => 0.433 [17] => 0.514 [18] => 0.689 [19] => 0.474 ) [ppe2asset] => Array ( [0] => 0.397 [1] => 0.352 [2] => 0.34 [3] => 0.332 [4] => 0.324 [5] => 0.371 [6] => 0.362 [7] => 0.35 [8] => 0.238 [9] => 0.221 [10] => 0.206 [11] => 0.225 [12] => 0.23 [13] => 0.228 [14] => 0.299 [15] => 0.28 [16] => 0.277 [17] => 0.276 [18] => 0.269 [19] => 0.318 ) [interest2rev] => Array ( [0] => -1.885 [1] => -2.123 [2] => -1.742 [3] => -1.503 [4] => -1.129 [5] => -1.057 [6] => -1.168 [7] => -0.864 [8] => -1.527 [9] => -1.112 [10] => -0.908 [11] => -1.009 [12] => -2.197 [13] => -2.036 [14] => -1.861 [15] => -2.377 [16] => -2.503 [17] => -1.801 [18] => -1.291 [19] => -1.255 ) [std2asset] => Array ( [0] => 0.19 [1] => 0.291 [2] => 0.255 [3] => 0.278 [4] => 0.291 [5] => 0.222 [6] => 0.334 [7] => 0.329 [8] => 0.183 [9] => 0.226 [10] => 0.185 [11] => 0.138 [12] => 0.198 [13] => 0.14 [14] => 0.136 [15] => 0.138 [16] => 0.172 [17] => 0.177 [18] => 0.131 [19] => 0.155 ) [ltd2asset] => Array ( [0] => 0.461 [1] => 0.378 [2] => 0.362 [3] => 0.286 [4] => 0.237 [5] => 0.334 [6] => 0.204 [7] => 0.085 [8] => 0.22 [9] => 0.17 [10] => 0.159 [11] => 0.397 [12] => 0.269 [13] => 0.233 [14] => 0.289 [15] => 0.282 [16] => 0.214 [17] => 0.193 [18] => 0.211 [19] => 0.251 ) [turnover] => Array ( [0] => 1.682 [1] => 1.825 [2] => 2.256 [3] => 2.065 [4] => 1.953 [5] => 1.832 [6] => 1.813 [7] => 1.949 [8] => 1.256 [9] => 1.201 [10] => 1.336 [11] => 0.823 [12] => 0.963 [13] => 0.874 [14] => 1.059 [15] => 0.836 [16] => 0.872 [17] => 0.909 [18] => 0.918 [19] => 0.865 ) [CF_Net Income] => Array ( [0] => 33 [1] => 6.4 [2] => 53.4 [3] => 79.6 [4] => 115.3 [5] => 157.2 [6] => 162.599 [7] => 188.592 [8] => 284.489 [9] => 310.149 [10] => 368.622 [11] => 387.138 [12] => 455.833 [13] => 706.814 [14] => -1452.534 [15] => -1.019 [16] => 189.935 [17] => 178.225 [18] => 250.893 [19] => 349.291 ) [buybackratio] => Array ( [0] => 0 [1] => -0.7 [2] => -0.17 [3] => -0.06 [4] => -0.02 [5] => -0.05 [6] => -0.02 [7] => -0.05 [8] => -0.18 [9] => -0.06 [10] => -0.04 [11] => -0.15 [12] => -0.03 [13] => -0.04 [14] => 0 [15] => 0.87 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 8.85 [1] => 4.02 [2] => 12.24 [3] => 17.64 [4] => 21.71 [5] => 25.93 [6] => 31.57 [7] => 35.87 [8] => 28.51 [9] => 30.88 [10] => 42.46 [11] => 0 [12] => 0 [13] => 43.16 [14] => 0 [15] => 0 [16] => 33.34 [17] => 34.88 [18] => 45.84 [19] => 54.75 ) [CF_DDA] => Array ( [0] => 49.5 [1] => 52.6 [2] => 62.3 [3] => 72.9 [4] => 72.6 [5] => 105.3 [6] => 82.346 [7] => 84.167 [8] => 101.942 [9] => 106.615 [10] => 123.088 [11] => 150.657 [12] => 274.952 [13] => 306.437 [14] => 295.054 [15] => 303.004 [16] => 296.773 [17] => 297.734 [18] => 280.293 [19] => 308.871 ) [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] => 23.1 [1] => 110.9 [2] => 56.2 [3] => 184.2 [4] => 172.2 [5] => 171.4 [6] => 216.819 [7] => 331.247 [8] => 549.51 [9] => 309.39 [10] => 242.837 [11] => 561.544 [12] => 782.045 [13] => 875.077 [14] => 576.086 [15] => 672.205 [16] => 319.712 [17] => 300.993 [18] => 587.59 [19] => 525.163 ) [Cash Flow from Others] => Array ( [0] => 6.4 [1] => 37.4 [2] => 17.5 [3] => 16 [4] => 18.2 [5] => 18.4 [6] => 15.922 [7] => 7.757 [8] => 8.225 [9] => 12.024 [10] => 10.582 [11] => 9.914 [12] => 13.972 [13] => 14.455 [14] => 1586.943 [15] => 68.888 [16] => 21.768 [17] => 31.954 [18] => 37.428 [19] => 101.539 ) [Cash Flow_PPE] => Array ( [0] => -78 [1] => -32.5 [2] => -48.8 [3] => -45.4 [4] => -83.2 [5] => -145.6 [6] => -73.475 [7] => -52.913 [8] => -111.934 [9] => -114.631 [10] => -106.601 [11] => -247.306 [12] => -165.769 [13] => -163.076 [14] => -217.824 [15] => -108.925 [16] => -156.18 [17] => -275.573 [18] => -208.294 [19] => -366.55 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -36.844 [7] => 0 [8] => -717.638 [9] => -384.121 [10] => -14.998 [11] => -2613.529 [12] => -70.907 [13] => -147.097 [14] => -8.276 [15] => -5.924 [16] => 0 [17] => -24.097 [18] => 0 [19] => -443.466 ) [Cash Flow_CPEX] => Array ( [0] => -78 [1] => -39 [2] => -52.1 [3] => -47.6 [4] => -83.2 [5] => -145.6 [6] => -73.475 [7] => -52.913 [8] => -111.934 [9] => -114.631 [10] => -106.601 [11] => -247.306 [12] => -165.769 [13] => -163.076 [14] => -217.824 [15] => -108.925 [16] => -156.18 [17] => -275.573 [18] => -208.294 [19] => -366.55 ) [Cash Flow from Investing] => Array ( [0] => -92 [1] => -74.7 [2] => -48.7 [3] => -78.7 [4] => -119.8 [5] => -308.1 [6] => -110.319 [7] => -52.913 [8] => -829.572 [9] => -498.752 [10] => -121.599 [11] => -2860.835 [12] => -236.676 [13] => -310.173 [14] => -226.1 [15] => -114.849 [16] => -231.482 [17] => -299.67 [18] => -215.301 [19] => -810.016 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 4.5 [2] => 9.2 [3] => 4.7 [4] => 2 [5] => -75.8 [6] => -100.785 [7] => 0.944 [8] => -13.849 [9] => -9.549 [10] => -3.456 [11] => 42.988 [12] => 7.489 [13] => 30.875 [14] => 1.915 [15] => 0.884 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 4.5 [2] => 9.2 [3] => 4.7 [4] => 2 [5] => 8.2 [6] => 3.311 [7] => 9.103 [8] => 50.185 [9] => 18.29 [10] => 14.957 [11] => 57.509 [12] => 12.669 [13] => 30.875 [14] => 1.915 [15] => 0.884 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 70.9 [1] => -47.4 [2] => -16.7 [3] => -111 [4] => 50 [5] => 231 [6] => -197.341 [7] => -214.176 [8] => 434.43 [9] => 9.986 [10] => -29.072 [11] => 2397.679 [12] => -602.659 [13] => -534.201 [14] => -345.119 [15] => -98.27 [16] => -208.318 [17] => -69.406 [18] => -203.654 [19] => -138.412 ) [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] => -4.7 [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] => -6.052 [15] => -4.402 [16] => -3.472 [17] => -4.764 [18] => -0.423 [19] => 0 ) [Cash from Financing] => Array ( [0] => 66.3 [1] => -36.2 [2] => -7.4 [3] => -106.4 [4] => -50.3 [5] => 134.3 [6] => -106.5 [7] => -278.334 [8] => 280.062 [9] => 189.362 [10] => -121.238 [11] => 2440.667 [12] => -620.842 [13] => -540.018 [14] => -348.922 [15] => -125.844 [16] => -255.199 [17] => -33.124 [18] => -216.831 [19] => -106.773 ) [Other Financing] => Array ( [0] => 0.1 [1] => 6.7 [2] => 0.1 [3] => -0.1 [4] => -102.3 [5] => -20.9 [6] => 191.626 [7] => -65.102 [8] => -140.519 [9] => 188.925 [10] => -88.71 [11] => -1.70530256582E-13 [12] => -25.672 [13] => -36.692 [14] => 0.334 [15] => -24.056 [16] => -43.409 [17] => 41.046 [18] => -12.754 [19] => 31.639 ) [Net Change in Cash] => Array ( [0] => -2.6 [1] => 0 [2] => 0.2 [3] => -0.9 [4] => 2.2 [5] => -2.4 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 134.585 [12] => -71.093 [13] => 26.112 [14] => 3.915 [15] => 437.939 [16] => -177.241 [17] => -42.272 [18] => 165.727 [19] => -423.606 ) [NetChangeinCash_others] => Array ( [0] => 7.1054273576E-15 [1] => 0 [2] => 0.1 [3] => 0 [4] => 0.1 [5] => 0 [6] => 2.84217094304E-14 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -6.791 [12] => 4.38 [13] => 1.226 [14] => 2.851 [15] => 6.427 [16] => -10.272 [17] => -10.471 [18] => 10.269 [19] => -31.98 ) [total_freecashflow] => Array ( [0] => -54.9 [1] => 71.9 [2] => 4.1 [3] => 136.6 [4] => 89 [5] => 25.8 [6] => 143.344 [7] => 278.334 [8] => 437.576 [9] => 194.759 [10] => 136.236 [11] => 314.238 [12] => 616.276 [13] => 712.001 [14] => 358.262 [15] => 563.28 [16] => 163.532 [17] => 25.42 [18] => 379.296 [19] => 158.613 ) [CF_Net Income_pct] => Array ( [0] => 142.86 [1] => 5.77 [2] => 95.02 [3] => 43.21 [4] => 66.96 [5] => 91.72 [6] => 74.99 [7] => 56.93 [8] => 51.77 [9] => 100.25 [10] => 151.80 [11] => 68.94 [12] => 58.29 [13] => 80.77 [14] => -252.14 [15] => -0.15 [16] => 59.41 [17] => 59.21 [18] => 42.70 [19] => 66.51 ) [CF_DDA_pct] => Array ( [0] => 50 [1] => 53 [2] => 62 [3] => 73 [4] => 73 [5] => 105 [6] => 82 [7] => 84 [8] => 102 [9] => 107 [10] => 123 [11] => 151 [12] => 275 [13] => 306 [14] => 295 [15] => 303 [16] => 297 [17] => 298 [18] => 280 [19] => 309 ) [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] => -337.66 [1] => -35.17 [2] => -92.70 [3] => -25.84 [4] => -48.32 [5] => -84.95 [6] => -33.89 [7] => -15.97 [8] => -20.37 [9] => -37.05 [10] => -43.90 [11] => -44.04 [12] => -21.20 [13] => -18.64 [14] => -37.81 [15] => -16.20 [16] => -48.85 [17] => -91.55 [18] => -35.45 [19] => -69.80 ) [Cash Flow from Investing_pct] => Array ( [0] => -398.27 [1] => -67.36 [2] => -86.65 [3] => -42.73 [4] => -69.57 [5] => -179.75 [6] => -50.88 [7] => -15.97 [8] => -150.97 [9] => -161.20 [10] => -50.07 [11] => -509.46 [12] => -30.26 [13] => -35.45 [14] => -39.25 [15] => -17.09 [16] => -72.40 [17] => -99.56 [18] => -36.64 [19] => -154.24 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 4.06 [2] => 16.37 [3] => 2.55 [4] => 1.16 [5] => -44.22 [6] => -46.48 [7] => 0.28 [8] => -2.52 [9] => -3.09 [10] => -1.42 [11] => 7.66 [12] => 0.96 [13] => 3.53 [14] => 0.33 [15] => 0.13 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Net Issuance of Debt_pct] => Array ( [0] => 306.93 [1] => -42.74 [2] => -29.72 [3] => -60.26 [4] => 29.04 [5] => 134.77 [6] => -91.02 [7] => -64.66 [8] => 79.06 [9] => 3.23 [10] => -11.97 [11] => 426.98 [12] => -77.06 [13] => -61.05 [14] => -59.91 [15] => -14.62 [16] => -65.16 [17] => -23.06 [18] => -34.66 [19] => -26.36 ) [Dividends_pct] => Array ( [0] => -20.35 [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] => -1.05 [15] => -0.65 [16] => -1.09 [17] => -1.58 [18] => -0.07 [19] => 0.00 ) [Other Financing_pct] => Array ( [0] => 287.01 [1] => -32.64 [2] => -13.17 [3] => -57.76 [4] => -29.21 [5] => 78.35 [6] => -49.12 [7] => -84.03 [8] => 50.97 [9] => 61.20 [10] => -49.93 [11] => 434.64 [12] => -79.39 [13] => -61.71 [14] => -60.57 [15] => -18.72 [16] => -79.82 [17] => -11.00 [18] => -36.90 [19] => -20.33 ) [Cash from Financing_pct] => Array ( [0] => 286.58 [1] => -38.68 [2] => -13.35 [3] => -57.71 [4] => 30.20 [5] => 90.55 [6] => -137.50 [7] => -64.37 [8] => 76.54 [9] => 0.14 [10] => -13.39 [11] => 434.64 [12] => -76.10 [13] => -57.52 [14] => -60.63 [15] => -15.14 [16] => -66.24 [17] => -24.64 [18] => -34.73 [19] => -26.36 ) [Net Change in Cash_pct] => Array ( [0] => -11.26 [1] => 0.00 [2] => 0.36 [3] => -0.49 [4] => 1.28 [5] => -1.40 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 23.97 [12] => -9.09 [13] => 2.98 [14] => 0.68 [15] => 65.15 [16] => -55.44 [17] => -14.04 [18] => 28.20 [19] => -80.66 ) [total_freecashflow_pct] => Array ( [0] => -237.66 [1] => 64.83 [2] => 7.30 [3] => 74.16 [4] => 51.68 [5] => 15.05 [6] => 66.11 [7] => 84.03 [8] => 79.63 [9] => 62.95 [10] => 56.10 [11] => 55.96 [12] => 78.80 [13] => 81.36 [14] => 62.19 [15] => 83.80 [16] => 51.15 [17] => 8.45 [18] => 64.55 [19] => 30.20 ) [per share rev] => Array ( [0] => 28.75 [1] => 33.49 [2] => 41.52 [3] => 46.35 [4] => 47.33 [5] => 51.09 [6] => 60.01 [7] => 64.85 [8] => 69.64 [9] => 74.48 [10] => 87.04 [11] => 97.87 [12] => 116.17 [13] => 110.76 [14] => 99.8 [15] => 78.07 [16] => 77.33 [17] => 81.81 [18] => 83.51 [19] => 102.39 ) [per share eps] => Array ( [0] => 0.66 [1] => 0.13 [2] => 0.947 [3] => 1.3 [4] => 1.86 [5] => 2.61 [6] => 3 [7] => 3.55 [8] => 4.39 [9] => 4.62 [10] => 5.46 [11] => 5.3 [12] => 6.7 [13] => 10.32 [14] => -21.32 [15] => -0.08 [16] => 2.65 [17] => 2.52 [18] => 3.61 [19] => 4.82 ) [eps_nri] => Array ( [0] => 0.66 [1] => 0.13 [2] => 0.95 [3] => 1.3 [4] => 1.86 [5] => 2.6 [6] => 3 [7] => 3.55 [8] => 4.39 [9] => 4.62 [10] => 5.46 [11] => 5.3 [12] => 6.7 [13] => 10.32 [14] => -21.32 [15] => -0.08 [16] => 2.7 [17] => 2.52 [18] => 3.61 [19] => 5.07 ) [per share_freecashflow] => Array ( [0] => -1.1 [1] => 1.46 [2] => 0.08 [3] => 2.61 [4] => 1.53 [5] => 0.43 [6] => 2.64 [7] => 5.24 [8] => 6.75 [9] => 2.9 [10] => 2.02 [11] => 4.65 [12] => 9.06 [13] => 10.4 [14] => 5.24 [15] => 8.23 [16] => 2.38 [17] => 0.37 [18] => 5.47 [19] => 2.21 ) [ROE] => Array ( [0] => 12.5 [1] => 2.33 [2] => 16.03 [3] => 16.68 [4] => 18.87 [5] => 22.7 [6] => 21.55 [7] => 19.88 [8] => 14.35 [9] => 13.5 [10] => 13.83 [11] => 11.71 [12] => 12.27 [13] => 15.02 [14] => -46.24 [15] => -0.17 [16] => 5.67 [17] => 5.09 [18] => 6.73 [19] => 7.82 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ROA] => Array ( [0] => 3.86 [1] => 0.71 [2] => 5.6 [3] => 6.77 [4] => 8.2 [5] => 9.34 [6] => 9.06 [7] => 10.66 [8] => 7.91 [9] => 7.45 [10] => 8.37 [11] => 4.46 [12] => 5.55 [13] => 8.14 [14] => -22.62 [15] => -0.09 [16] => 3.04 [17] => 2.8 [18] => 3.97 [19] => 4.11 ) [ROC_capital] => Array ( [0] => 815.2 [1] => 856.6 [2] => 915.9 [3] => 1154.4 [4] => 1390.6 [5] => 1661 [6] => 1770.351 [7] => 1745.867 [8] => 2273.345 [9] => 2579.606 [10] => 2793.349 [11] => 4390.052 [12] => 4514.153 [13] => 4687.876 [14] => 4460.165 [15] => 4411.042 [16] => 4208.157 [17] => 4396.742 [18] => 4502.063 [19] => 6183.913 ) [ROC] => Array ( [0] => 4.05 [1] => 0.75 [2] => 5.83 [3] => 6.9 [4] => 8.29 [5] => 9.46 [6] => 9.18 [7] => 10.8 [8] => 12.51 [9] => 12.02 [10] => 13.2 [11] => 8.16 [12] => 10.1 [13] => 15.08 [14] => -32.69 [15] => -0.12 [16] => 4.41 [17] => 3.96 [18] => 5.56 [19] => 5.64 ) [ROC_JOEL_capital] => Array ( [0] => 637 [1] => 624.1 [2] => 678.2 [3] => 814.6 [4] => 935.3 [5] => 1218.8 [6] => 1301.636 [7] => 1227.43 [8] => 1523.597 [9] => 1814.363 [10] => 2065.596 [11] => 3067.039 [12] => 3183.878 [13] => 3384.776 [14] => 3296.341 [15] => 2787.839 [16] => 2883.194 [17] => 3083.282 [18] => 2991.79 [19] => 4539.802 ) [ROC_JOEL] => Array ( [0] => 15.45 [1] => 7.69 [2] => 20.2 [3] => 20.66 [4] => 26.32 [5] => 24.19 [6] => 24.36 [7] => 26.65 [8] => 34.27 [9] => 29.87 [10] => 30.77 [11] => 20.45 [12] => 26.35 [13] => 22.16 [14] => -34.1 [15] => 1.57 [16] => 10.9 [17] => 10.23 [18] => 12.68 [19] => 12.05 ) [ROC_JOEL_new] => Array ( [0] => 13.39 [1] => 7.27 [2] => 19.05 [3] => 20.62 [4] => 24.09 [5] => 24 [6] => 23.48 [7] => 26.17 [8] => 33.64 [9] => 29.98 [10] => 30.54 [11] => 19.48 [12] => 26.18 [13] => 21.83 [14] => -33.79 [15] => 1.61 [16] => 10.35 [17] => 8.96 [18] => 11.56 [19] => 11.71 ) [grossmargin] => Array ( [0] => 26.37 [1] => 24.59 [2] => 25.09 [3] => 26.05 [4] => 27.47 [5] => 28.61 [6] => 27.8 [7] => 24.17 [8] => 28.1 [9] => 27.88 [10] => 27.56 [11] => 26.03 [12] => 28.22 [13] => 27.88 [14] => 25.46 [15] => 23.06 [16] => 26.37 [17] => 25.11 [18] => 25.74 [19] => 26.14 ) [pretaxmargin] => Array ( [0] => 4.05 [1] => 0.63 [2] => 4.26 [3] => 5.41 [4] => 7.1 [5] => 8.43 [6] => 8.22 [7] => 8.46 [8] => 9.82 [9] => 9.77 [10] => 9.82 [11] => 8.41 [12] => 8.55 [13] => 7.96 [14] => -18.64 [15] => -1.45 [16] => 3.62 [17] => 3.54 [18] => 5.26 [19] => 6.06 ) [operatingmargin] => Array ( [0] => 6.85 [1] => 2.91 [2] => 6.36 [3] => 6.93 [4] => 8.97 [5] => 9.56 [6] => 9.74 [7] => 9.49 [8] => 11.56 [9] => 10.84 [10] => 10.81 [11] => 9.48 [12] => 10.61 [13] => 9.89 [14] => -16.47 [15] => 0.82 [16] => 5.91 [17] => 5.59 [18] => 6.56 [19] => 7.44 ) [netmargin] => Array ( [0] => 2.3 [1] => 0.39 [2] => 2.48 [3] => 3.28 [4] => 4.2 [5] => 5.1 [6] => 4.99 [7] => 5.47 [8] => 6.3 [9] => 6.2 [10] => 6.27 [11] => 5.41 [12] => 5.77 [13] => 9.32 [14] => -21.36 [15] => -0.1 [16] => 3.49 [17] => 3.08 [18] => 4.32 [19] => 4.75 ) [pettm] => Array ( [0] => 12.880 [1] => 96.450 [2] => 15.800 [3] => 16.900 [4] => 22.410 [5] => 10.070 [6] => 9.090 [7] => 15.480 [8] => 13.050 [9] => 15.280 [10] => 16.720 [11] => 16.430 [12] => 11.370 [13] => 7.220 [14] => 0.000 [15] => 0.000 [16] => 21.060 [17] => 23.730 [18] => 25.100 [19] => 30.940 ) [penri] => Array ( [0] => 0.00 [1] => 94.70 [2] => 15.77 [3] => 16.88 [4] => 22.37 [5] => 10.07 [6] => 9.09 [7] => 15.46 [8] => 13.06 [9] => 15.30 [10] => 16.71 [11] => 16.44 [12] => 11.38 [13] => 7.22 [14] => 0.00 [15] => 0.00 [16] => 21.10 [17] => 23.75 [18] => 25.06 [19] => 29.43 ) [pe] => Array ( [0] => 12.880 [1] => 96.450 [2] => 15.800 [3] => 16.900 [4] => 22.410 [5] => 10.070 [6] => 9.090 [7] => 15.480 [8] => 13.050 [9] => 15.280 [10] => 16.720 [11] => 16.430 [12] => 11.370 [13] => 7.220 [14] => 0.000 [15] => 0.000 [16] => 21.060 [17] => 23.730 [18] => 25.100 [19] => 30.940 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 1.910 [7] => 3.440 [8] => 6.760 [9] => 7.770 [10] => 6.300 [11] => 0.000 [12] => 0.000 [13] => 6.890 [14] => 3.240 [15] => 3.240 [16] => 3.180 [17] => 2.870 [18] => 3.510 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 65.26 [6] => 75.25 [7] => 54.81 [8] => 51.97 [9] => 56.15 [10] => 63.94 [11] => 63.69 [12] => 85.61 [13] => 151.87 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 7.180 [2] => 293.340 [3] => 8.410 [4] => 32.360 [5] => 41.870 [6] => 10.290 [7] => 10.490 [8] => 8.440 [9] => 24.410 [10] => 45.170 [11] => 18.750 [12] => 8.260 [13] => 7.170 [14] => 8.220 [15] => 5.790 [16] => 23.850 [17] => 157.500 [18] => 16.570 [19] => 70.240 ) [ps] => Array ( [0] => 0.280 [1] => 0.310 [2] => 0.360 [3] => 0.470 [4] => 0.880 [5] => 0.510 [6] => 0.450 [7] => 0.850 [8] => 0.820 [9] => 0.950 [10] => 1.050 [11] => 0.890 [12] => 0.640 [13] => 0.670 [14] => 0.430 [15] => 0.610 [16] => 0.730 [17] => 0.730 [18] => 1.080 [19] => 1.460 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.162 [6] => 1.354 [7] => 1.55 [8] => 2.614 [9] => 3.272 [10] => 4.202 [11] => 3.796 [12] => 4.402 [13] => 5.094 [14] => 5.394 [15] => 6.328 [16] => 7.256 [17] => 6.532 [18] => 4.878 [19] => 4.44 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 24.910 [6] => 28.290 [7] => 15.440 [8] => 11.920 [9] => 12.180 [10] => 11.710 [11] => 12.040 [12] => 13.010 [13] => 14.730 [14] => 0.000 [15] => 0.000 [16] => 0.000 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 25.450 [6] => 34.340 [7] => 20.960 [8] => 16.270 [9] => 19.010 [10] => 16.810 [11] => 16.540 [12] => 18.460 [13] => 20.940 [14] => 7.530 [15] => 21.190 [16] => 13.340 [17] => 10.680 [18] => 7.330 [19] => 3.930 ) [zscore] => Array ( [0] => 2.890 [1] => 2.790 [2] => 3.860 [3] => 4.090 [4] => 5.470 [5] => 4.090 [6] => 3.940 [7] => 5.600 [8] => 3.700 [9] => 3.740 [10] => 4.700 [11] => 2.310 [12] => 2.430 [13] => 2.670 [14] => 1.570 [15] => 2.060 [16] => 2.470 [17] => 2.630 [18] => 3.400 [19] => 3.350 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 8 [3] => 8 [4] => 6 [5] => 7 [6] => 5 [7] => 6 [8] => 7 [9] => 3 [10] => 6 [11] => 4 [12] => 5 [13] => 6 [14] => 4 [15] => 6 [16] => 7 [17] => 6 [18] => 7 [19] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -2.400 [3] => -2.680 [4] => -2.390 [5] => -2.540 [6] => -2.520 [7] => -2.570 [8] => -0.630 [9] => -2.330 [10] => -2.190 [11] => -2.350 [12] => -2.650 [13] => -2.590 [14] => -4.200 [15] => -2.940 [16] => -2.700 [17] => -2.430 [18] => -2.730 [19] => -2.150 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 1.52 [7] => 2.13 [8] => 2.93 [9] => 3.49 [10] => 4.15 [11] => 4.66 [12] => 5.29 [13] => 6.55 [14] => 2.29 [15] => 1.44 [16] => 0.86 [17] => 0.29 [18] => -0.36 [19] => -1.48 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 13.310 [6] => 11.980 [7] => 21.440 [8] => 19.450 [9] => 20.190 [10] => 21.980 [11] => 18.670 [12] => 14.160 [13] => 11.370 [14] => 18.740 [15] => 33.150 [16] => 65.980 [17] => 208.380 [18] => 0.000 [19] => 0.000 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 21.390 [6] => 33.420 [7] => 45.540 [8] => 64.560 [9] => 67.630 [10] => 73.450 [11] => 87.690 [12] => 115.650 [13] => 141.990 [14] => 94.790 [15] => 99.970 [16] => 100.880 [17] => 95.660 [18] => 93.110 [19] => 85.080 ) [medpsvalue] => Array ( [0] => 23.68 [1] => 26.69 [2] => 31.84 [3] => 36.67 [4] => 37.92 [5] => 40.57 [6] => 47.55 [7] => 51.22 [8] => 54.75 [9] => 58.84 [10] => 68.76 [11] => 77.31 [12] => 91.78 [13] => 87.5 [14] => 78.72 [15] => 61.59 [16] => 61.08 [17] => 64.63 [18] => 65.97 [19] => 80.34 ) [ev2rev] => Array ( [0] => 0.580 [1] => 0.560 [2] => 0.530 [3] => 0.630 [4] => 1.260 [5] => 0.680 [6] => 0.620 [7] => 0.930 [8] => 1.020 [9] => 1.140 [10] => 1.190 [11] => 1.360 [12] => 0.990 [13] => 1.070 [14] => 0.710 [15] => 0.860 [16] => 0.980 [17] => 0.960 [18] => 1.240 [19] => 1.770 ) [ev2ebitda] => Array ( [0] => 6.220 [1] => 9.400 [2] => 5.980 [3] => 6.340 [4] => 11.560 [5] => 5.310 [6] => 5.230 [7] => 7.880 [8] => 7.480 [9] => 8.760 [10] => 9.250 [11] => 11.700 [12] => 6.920 [13] => 7.600 [14] => 0.000 [15] => 13.010 [16] => 8.340 [17] => 9.000 [18] => 10.860 [19] => 15.390 ) [ev2ebit] => Array ( [0] => 8.440 [1] => 19.150 [2] => 8.350 [3] => 9.080 [4] => 14.020 [5] => 7.170 [6] => 6.400 [7] => 9.770 [8] => 8.810 [9] => 10.520 [10] => 10.980 [11] => 14.470 [12] => 9.280 [13] => 10.800 [14] => 0.000 [15] => 104.790 [16] => 16.540 [17] => 17.080 [18] => 18.870 [19] => 23.820 ) [earning_yield_greenblatt] => Array ( [0] => 11.85 [1] => 5.22 [2] => 11.98 [3] => 11.01 [4] => 7.13 [5] => 13.95 [6] => 15.63 [7] => 10.24 [8] => 11.35 [9] => 9.51 [10] => 9.11 [11] => 6.91 [12] => 10.78 [13] => 9.26 [14] => 0 [15] => 0.95 [16] => 6.05 [17] => 5.85 [18] => 5.3 [19] => 4.2 ) [p2medpsvalue] => Array ( [0] => 0.36 [1] => 0.39 [2] => 0.46 [3] => 0.6 [4] => 1.11 [5] => 0.65 [6] => 0.58 [7] => 1.07 [8] => 1.04 [9] => 1.2 [10] => 1.33 [11] => 1.13 [12] => 0.82 [13] => 0.85 [14] => 0.55 [15] => 0.77 [16] => 0.93 [17] => 0.93 [18] => 1.37 [19] => 1.85 ) [p2grahamnumber] => Array ( [0] => 0.96 [1] => 2.59 [2] => 1.2 [3] => 1.24 [4] => 1.94 [5] => 1.02 [6] => 0.87 [7] => 1.53 [8] => 2 [9] => 2.28 [10] => 2.15 [11] => 0 [12] => 0 [13] => 1.72 [14] => 0 [15] => 0 [16] => 1.7 [17] => 1.72 [18] => 1.97 [19] => 2.72 ) [p2tangible_book] => Array ( [0] => 1.61 [1] => 1.88 [2] => 2.27 [3] => 2.41 [4] => 3.99 [5] => 2.3 [6] => 1.91 [7] => 3.44 [8] => 6.76 [9] => 7.77 [10] => 6.3 [11] => 0 [12] => 0 [13] => 8 [14] => 3.24 [15] => 3.24 [16] => 3.18 [17] => 2.87 [18] => 3.51 [19] => 5.65 ) [pb] => Array ( [0] => 1.61 [1] => 1.88 [2] => 2.27 [3] => 2.41 [4] => 3.99 [5] => 2.3 [6] => 1.91 [7] => 3.04 [8] => 1.91 [9] => 2.04 [10] => 2.28 [11] => 1.9 [12] => 1.36 [13] => 1.25 [14] => 0.93 [15] => 1.02 [16] => 1.19 [17] => 1.21 [18] => 1.68 [19] => 2.42 ) [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] => 1437.4 [1] => 1648.6 [2] => 2153 [3] => 2429.1 [4] => 2744.6 [5] => 3083.3 [6] => 3255.846 [7] => 3445.945 [8] => 4516.957 [9] => 4999.381 [10] => 5880.372 [11] => 6620.099 [12] => 7905.842 [13] => 7586.018 [14] => 6826.348 [15] => 5344.024 [16] => 5319.072 [17] => 5642.258 [18] => 5787.98 [19] => 7348.754 ) [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] => 49.5 [1] => 52.6 [2] => 62.3 [3] => 72.9 [4] => 72.6 [5] => 105.3 [6] => 82.346 [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] => 27.1 [1] => 35 [2] => 37.5 [3] => 36.5 [4] => 31 [5] => 32.6 [6] => 38.044 [7] => 29.787 [8] => 68.972 [9] => 55.575 [10] => 53.392 [11] => 66.791 [12] => 173.697 [13] => 154.469 [14] => 127.05 [15] => 127.031 [16] => 133.151 [17] => 101.617 [18] => 74.713 [19] => 92.246 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.1 [4] => 2.4 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 134.585 [12] => 63.492 [13] => 89.604 [14] => 93.519 [15] => 531.458 [16] => 354.217 [17] => 311.945 [18] => 477.672 [19] => 54.066 ) [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] => 335.7 [1] => 407.7 [2] => 414 [3] => 498.5 [4] => 616.3 [5] => 720.3 [6] => 786.516 [7] => 634.74 [8] => 816.137 [9] => 976.951 [10] => 1137.141 [11] => 1449.998 [12] => 1470.875 [13] => 1824.404 [14] => 1483.346 [15] => 1198.175 [16] => 1396.591 [17] => 1515.689 [18] => 1514.117 [19] => 2127.799 ) [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] => 156.6 [1] => 201.7 [2] => 201.3 [3] => 285.1 [4] => 364 [5] => 340.4 [6] => 375.268 [7] => 423.495 [8] => 630.306 [9] => 637.94 [10] => 623.061 [11] => 779.183 [12] => 1048.879 [13] => 939.171 [14] => 722.641 [15] => 828.279 [16] => 693.237 [17] => 706.331 [18] => 767.127 [19] => 1182.358 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 5.5 [1] => 61.3 [2] => 41.8 [3] => 41.5 [4] => 44.4 [5] => 34 [6] => 224.391 [7] => 158.366 [8] => 27.427 [9] => 302.968 [10] => 191.341 [11] => 113.809 [12] => 576.134 [13] => 260.439 [14] => 94.785 [15] => 52.907 [16] => 350.588 [17] => 386.255 [18] => 55.213 [19] => 127.218 ) [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] => 4.565 [13] => 11.89 [14] => 3.03 [15] => 2.836 [16] => 5.089 [17] => 8.76 [18] => 6.309 [19] => 11.235 ) [BS_other_liabilities_Insurance] => Array ( [0] => 34.8 [1] => 23.8 [2] => 32.3 [3] => 36.7 [4] => 53.3 [5] => 53.9 [6] => 75.922 [7] => 88.006 [8] => 163.131 [9] => 215.421 [10] => 222.379 [11] => 894.246 [12] => 659.821 [13] => 739.798 [14] => 611.915 [15] => 505.029 [16] => 475.462 [17] => 488.913 [18] => 427.689 [19] => 579.519 ) [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] => -27.1 [1] => -35 [2] => -37.5 [3] => -36.5 [4] => -31 [5] => -32.6 [6] => -38.044 [7] => -29.787 [8] => -68.972 [9] => -55.575 [10] => -53.392 [11] => -66.791 [12] => -173.697 [13] => -154.469 [14] => -127.05 [15] => -127.031 [16] => -133.151 [17] => -101.617 [18] => -74.713 [19] => -92.246 ) [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] => -280.6 [1] => -357.4 [2] => -403.1 [3] => -464.5 [4] => -507.7 [5] => -587.4 [6] => -588.08 [7] => -589.912 [8] => -848.969 [9] => -958.388 [10] => -1108.339 [11] => -1246.519 [12] => -1667.203 [13] => -1671.115 [14] => -1613.555 [15] => -1491.504 [16] => -1385.204 [17] => -1399.071 [18] => -1390.843 [19] => -1682.749 ) [BS_MoneyMarket] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -0.1 [4] => -2.4 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -134.585 [12] => -63.492 [13] => -89.604 [14] => -93.519 [15] => -531.458 [16] => -354.217 [17] => -311.945 [18] => -477.672 [19] => -54.066 ) [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] => 335.7 [1] => 407.7 [2] => 414 [3] => 498.6 [4] => 618.7 [5] => 720.3 [6] => 786.516 [7] => 634.74 [8] => 816.137 [9] => 976.951 [10] => 1137.141 [11] => 1584.583 [12] => 1534.367 [13] => 1914.008 [14] => 1576.865 [15] => 1729.633 [16] => 1750.808 [17] => 1827.634 [18] => 1991.789 [19] => 2181.865 ) [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] => 34.8 [1] => 23.8 [2] => 32.3 [3] => 36.7 [4] => 53.3 [5] => 53.9 [6] => 75.922 [7] => 88.006 [8] => 163.131 [9] => 215.421 [10] => 222.379 [11] => 894.246 [12] => 664.386 [13] => 751.688 [14] => 614.945 [15] => 507.865 [16] => 480.551 [17] => 497.673 [18] => 433.998 [19] => 590.754 ) [cash2debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.006 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0.041 [12] => 0.023 [13] => 0.039 [14] => 0.048 [15] => 0.287 [16] => 0.214 [17] => 0.197 [18] => 0.345 [19] => 0.024 ) [interest_coverage] => Array ( [0] => 3.63 [1] => 1.37 [2] => 3.65 [3] => 4.61 [4] => 7.94 [5] => 9.04 [6] => 8.34 [7] => 10.98 [8] => 7.57 [9] => 9.75 [10] => 11.9 [11] => 9.39 [12] => 4.83 [13] => 4.86 [14] => 0 [15] => 0.34 [16] => 2.36 [17] => 3.11 [18] => 5.08 [19] => 5.93 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -5.694 [15] => -4.48 [16] => -4.464 [17] => -4.303 [18] => -0.635 [19] => -0.505 ) [TaxProvision] => Array ( [0] => -25.2 [1] => -4 [2] => -38.3 [3] => -51.9 [4] => -79.6 [5] => -102.7 [6] => -105.03 [7] => -102.824 [8] => -159.14 [9] => -178.285 [10] => -208.767 [11] => -198.826 [12] => -220.478 [13] => 102.697 [14] => -180.062 [15] => 76.694 [16] => -2.713 [17] => -21.649 [18] => -53.599 [19] => -78.385 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 1543.397 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 33 [1] => 6.4 [2] => 53.4 [3] => 79.6 [4] => 115.3 [5] => 157.2 [6] => 162.599 [7] => 188.592 [8] => 284.489 [9] => 310.149 [10] => 368.622 [11] => 358.195 [12] => 455.833 [13] => 706.814 [14] => -1452.534 [15] => -1.019 [16] => 189.935 [17] => 178.225 [18] => 250.893 [19] => 367.186 ) [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] => -17.895 ) [eps_diluated] => Array ( [0] => 0.66 [1] => 0.13 [2] => 0.947 [3] => 1.3 [4] => 1.86 [5] => 2.61 [6] => 3 [7] => 3.55 [8] => 4.39 [9] => 4.62 [10] => 5.46 [11] => 5.3 [12] => 6.7 [13] => 10.32 [14] => -21.32 [15] => -0.08 [16] => 2.65 [17] => 2.52 [18] => 3.61 [19] => 4.82 ) [eps_basic] => Array ( [0] => 0.68 [1] => 0.13 [2] => 0.947 [3] => 1.31 [4] => 1.88 [5] => 2.63 [6] => 3.02 [7] => 3.6 [8] => 4.46 [9] => 4.68 [10] => 5.53 [11] => 5.35 [12] => 6.74 [13] => 10.37 [14] => -21.32 [15] => -0.08 [16] => 2.66 [17] => 2.53 [18] => 3.63 [19] => 4.86 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 175.792 [8] => 174.021 [9] => 223.789 [10] => 265.535 [11] => 334.124 [12] => 323.665 [13] => 371.578 [14] => 296.74 [15] => 249.227 [16] => 286.164 [17] => 329.442 [18] => 334.445 [19] => 403.767 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 68.088 [8] => 67.907 [9] => 72.981 [10] => 86.883 [11] => 93.266 [12] => 95.746 [13] => 100.582 [14] => 104.394 [15] => 84.414 [16] => 97.257 [17] => 113.311 [18] => 103.685 [19] => 129.08 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 287.525 [8] => 436.08 [9] => 535.645 [10] => 665.565 [11] => 788.037 [12] => 806.463 [13] => 804.408 [14] => 767.138 [15] => 559.34 [16] => 624.082 [17] => 670.877 [18] => 695.606 [19] => 1039.478 ) [OtherInventories] => Array ( [0] => 252.7 [1] => 299.2 [2] => 302.8 [3] => 367.1 [4] => 423.8 [5] => 494.8 [6] => 574.595 [7] => 0 [8] => 1.13686837722E-13 [9] => 0 [10] => -2.27373675443E-13 [11] => -1.13686837722E-13 [12] => 1.13686837722E-13 [13] => 0 [14] => -1.13686837722E-13 [15] => 0 [16] => 1.13686837722E-13 [17] => 1.13686837722E-13 [18] => 2.27373675443E-13 [19] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.1 [4] => 2.4 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 134.585 [12] => 63.492 [13] => 89.604 [14] => 93.519 [15] => 531.458 [16] => 354.217 [17] => 311.945 [18] => 477.672 [19] => 54.066 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1238.2 [7] => 24.355 [8] => 56.671 [9] => 59.621 [10] => 59.638 [11] => 155.67 [12] => 178.553 [13] => 193.867 [14] => 191.523 [15] => 195.171 [16] => 186.406 [17] => 180.584 [18] => 178.11 [19] => 325.976 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 281.579 [8] => 355.984 [9] => 386.919 [10] => 402.509 [11] => 588.507 [12] => 732.58 [13] => 747.542 [14] => 719.806 [15] => 722.533 [16] => 703.939 [17] => 682.395 [18] => 730.668 [19] => 1059.136 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 945.131 [8] => 1094.988 [9] => 1200.067 [10] => 1277.511 [11] => 1847.135 [12] => 2060.81 [13] => 2178.177 [14] => 2305.819 [15] => 2429.411 [16] => 2443.892 [17] => 2561.448 [18] => 2649.298 [19] => 3282.411 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 26.654 [8] => 77.468 [9] => 88.883 [10] => 78.165 [11] => 233.525 [12] => 96.579 [13] => 151.741 [14] => 148.886 [15] => 67.415 [16] => 129.999 [17] => 160.929 [18] => 145.368 [19] => 222.337 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1238.2 [7] => 1277.719 [8] => 1585.111 [9] => 1735.49 [10] => 1817.823 [11] => 2824.837 [12] => 3068.522 [13] => 3313.635 [14] => 3413.557 [15] => 3469.525 [16] => 3518.392 [17] => 3639.857 [18] => 3758.324 [19] => 4950.149 ) [AccumulatedDepreciation] => Array ( [0] => -129.2 [1] => -153.1 [2] => -205.3 [3] => -260.9 [4] => -428.8 [5] => -514.8 [6] => -588.147 [7] => -658.016 [8] => -729.787 [9] => -816.405 [10] => -912.491 [11] => -1014.109 [12] => -1180.434 [13] => -1337.914 [14] => -1487.815 [15] => -1678.113 [16] => -1831.268 [17] => -1927.703 [18] => -2065.472 [19] => -2248.406 ) [AccountsPayable] => Array ( [0] => 156.6 [1] => 201.7 [2] => 201.3 [3] => 285.1 [4] => 364 [5] => 340.4 [6] => 375.268 [7] => 423.495 [8] => 630.306 [9] => 637.94 [10] => 623.061 [11] => 401.543 [12] => 371.538 [13] => 399.141 [14] => 315.053 [15] => 335.401 [16] => 353.387 [17] => 372.616 [18] => 387.871 [19] => 631.732 ) [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] => 42.09 [14] => 40.798 [15] => 85.699 [16] => 9.301 [17] => 0 [18] => 2.074 [19] => 1.095 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 377.64 [12] => 677.341 [13] => 497.94 [14] => 366.79 [15] => 407.179 [16] => 330.549 [17] => 333.715 [18] => 377.182 [19] => 549.531 ) [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] => 4.565 [13] => 11.89 [14] => 3.03 [15] => 2.836 [16] => 5.089 [17] => 8.76 [18] => 6.309 [19] => 11.235 ) [LongTermDebt] => Array ( [0] => 393.9 [1] => 341.8 [2] => 345.7 [3] => 336.2 [4] => 332.7 [5] => 562.1 [6] => 365.437 [7] => 150.067 [8] => 793 [9] => 709.445 [10] => 700 [11] => 3194.561 [12] => 2207.547 [13] => 2021.395 [14] => 1860.001 [15] => 1801.572 [16] => 1302.994 [17] => 1200.184 [18] => 1327.729 [19] => 2132.79 ) [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] => 32.7 [1] => 21.7 [2] => 27.5 [3] => 30.3 [4] => 47.9 [5] => 53.8 [6] => 75.808 [7] => 84.955 [8] => 145.973 [9] => 183.669 [10] => 191.761 [11] => 643.283 [12] => 628.311 [13] => 614.619 [14] => 419.985 [15] => 370.903 [16] => 346.503 [17] => 355.653 [18] => 329.81 [19] => 445.823 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 33 [1] => 6.4 [2] => 53.4 [3] => 79.6 [4] => 115.3 [5] => 157.2 [6] => 162.599 [7] => 188.592 [8] => 284.489 [9] => 310.149 [10] => 368.622 [11] => 387.138 [12] => 455.833 [13] => 706.814 [14] => -1452.534 [15] => -1.019 [16] => 189.935 [17] => 178.225 [18] => 250.893 [19] => 349.291 ) [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] => -24.6 [1] => 21.1 [2] => -69.6 [3] => -33.7 [4] => -36.5 [5] => 2.9 [6] => -33.965 [7] => -46.066 [8] => 34.657 [9] => -47.443 [10] => -85.417 [11] => 3.574 [12] => 11.623 [13] => 127.475 [14] => 118.199 [15] => 30.284 [16] => 56.467 [17] => -83.76 [18] => 10.888 [19] => -96.313 ) [ChangeInInventory] => Array ( [0] => -21.9 [1] => -5.5 [2] => -12.7 [3] => 23.6 [4] => -31.1 [5] => -32.4 [6] => -70.209 [7] => 43.19 [8] => -15.215 [9] => -104.964 [10] => -179.765 [11] => -33.57 [12] => 4.823 [13] => 20.976 [14] => 102.706 [15] => 276.169 [16] => -118.903 [17] => -100.205 [18] => -17.079 [19] => -20.211 ) [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] => 31.007 [14] => -23.774 [15] => 17.32 [16] => -11.791 [17] => -12.434 [18] => -9.864 [19] => -6.554 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -34.8 [1] => 13.1 [2] => 3.4 [3] => 30 [4] => 57.3 [5] => -57.3 [6] => 31.177 [7] => 48.754 [8] => 117.039 [9] => -2.769 [10] => -25.241 [11] => 91.96 [12] => 79.063 [13] => -58.776 [14] => -127.905 [15] => 11.51 [16] => -86.947 [17] => -11.124 [18] => 39.181 [19] => -23.921 ) [ChangeInWorkingCapital] => Array ( [0] => -71.1 [1] => 24.8 [2] => -81.3 [3] => 18.8 [4] => -19.7 [5] => -108.2 [6] => -76.227 [7] => 45.168 [8] => 132.717 [9] => -154.173 [10] => -298.155 [11] => 4.531 [12] => 106.244 [13] => 137.273 [14] => 76.781 [15] => 321.911 [16] => -167.485 [17] => -202.304 [18] => 9.939 [19] => -172.013 ) [CF_DeferredTax] => Array ( [0] => 5.3 [1] => -10.3 [2] => 4.3 [3] => -3.1 [4] => -14.2 [5] => -1.3 [6] => 32.179 [7] => 5.563 [8] => 22.137 [9] => 34.775 [10] => 38.7 [11] => 9.304 [12] => -68.956 [13] => -289.902 [14] => 69.842 [15] => -20.579 [16] => -21.279 [17] => -4.616 [18] => 9.037 [19] => -62.525 ) [PurchaseOfPPE] => Array ( [0] => -78 [1] => -39 [2] => -52.1 [3] => -47.6 [4] => -83.2 [5] => -145.6 [6] => -73.475 [7] => -52.913 [8] => -111.934 [9] => -114.631 [10] => -106.601 [11] => -247.306 [12] => -165.769 [13] => -163.076 [14] => -217.824 [15] => -108.925 [16] => -156.18 [17] => -275.573 [18] => -208.294 [19] => -366.55 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 6.5 [2] => 3.3 [3] => 2.2 [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 ) [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] => -147.097 [14] => -8.276 [15] => -5.924 [16] => 0 [17] => -24.097 [18] => 0 [19] => -443.466 ) [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] => 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] => -79.917 [17] => 0 [18] => -7.007 [19] => 0 ) [SaleOfInvestment] => 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 ) [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] => -14 [1] => -42.2 [2] => 0.1 [3] => -33.3 [4] => -36.6 [5] => -162.5 [6] => -36.844 [7] => 0 [8] => -717.638 [9] => -384.121 [10] => -14.998 [11] => -2613.529 [12] => -70.907 [13] => 0 [14] => 1.7763568394E-14 [15] => -6.2172489379E-15 [16] => 4.615 [17] => -3.5527136788E-14 [18] => 2.30926389122E-14 [19] => 5.68434188608E-14 ) [sloanratio] => Array ( [0] => 0.12 [1] => -0.03 [2] => 0.05 [3] => -0.02 [4] => 0.04 [5] => 0.17 [6] => 0.03 [7] => -0.05 [8] => 0.16 [9] => 0.12 [10] => 0.06 [11] => 0.33 [12] => -0.01 [13] => 0.02 [14] => -0.28 [15] => -0.09 [16] => 0.02 [17] => 0.03 [18] => -0.02 [19] => 0.07 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [current_ratio] => Array ( [0] => 2.8 [1] => 1.93 [2] => 2.28 [3] => 2.17 [4] => 2.07 [5] => 2.5 [6] => 1.71 [7] => 1.77 [8] => 1.97 [9] => 1.63 [10] => 2.19 [11] => 2.15 [12] => 1.48 [13] => 2.02 [14] => 2.56 [15] => 2.67 [16] => 2.14 [17] => 2.18 [18] => 3.08 [19] => 2.34 ) [quick_ratio] => Array ( [0] => 1.24 [1] => 0.79 [2] => 1.04 [3] => 1.05 [4] => 1.04 [5] => 1.17 [6] => 0.75 [7] => 0.86 [8] => 0.94 [9] => 0.74 [10] => 0.94 [11] => 1.06 [12] => 0.73 [13] => 0.97 [14] => 1.23 [15] => 1.66 [16] => 1.18 [17] => 1.17 [18] => 1.71 [19] => 1.15 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0.9 [2] => -4.3 [3] => -1.4 [4] => -10.65 [5] => -4.08 [6] => 12.81 [7] => 0.02 [8] => -26.1 [9] => -0.21 [10] => -0.3 [11] => -0.31 [12] => -1.24 [13] => -17.23 [14] => 13.83 [15] => -0.1 [16] => -0.22 [17] => -0.22 [18] => -0.54 [19] => -5.02 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 16.49 [2] => 23.98 [3] => 11.63 [4] => 2.11 [5] => 7.94 [6] => 17.46 [7] => 8.07 [8] => 7.39 [9] => 6.95 [10] => 16.86 [11] => 12.44 [12] => 18.7 [13] => -4.66 [14] => -9.9 [15] => -21.77 [16] => -0.95 [17] => 5.79 [18] => 2.08 [19] => 22.61 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -80.3 [2] => 628.46 [3] => 37.28 [4] => 43.08 [5] => 40.32 [6] => 14.94 [7] => 18.33 [8] => 23.66 [9] => 5.24 [10] => 18.18 [11] => -2.93 [12] => 26.42 [13] => 54.03 [14] => -306.59 [15] => 0 [16] => 0 [17] => -4.91 [18] => 43.25 [19] => 33.52 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.404255319149 [6] => 0.32131495228 [7] => 1.00129533679 [8] => 1.09563758389 [9] => 1.25615763547 [10] => 1.42698548249 [11] => 1.36544850498 [12] => 0.874711760184 [13] => 0.490156143924 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.23 [6] => 0.82 [7] => 1.21 [8] => 0.88 [9] => 1.04 [10] => 1.24 [11] => 0.99 [12] => 0.65 [13] => 0.52 [14] => 0.45 [15] => 0.48 [16] => 0.56 [17] => 0.63 [18] => 0.97 [19] => 1.75 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.4 [6] => 0.36 [7] => 1 [8] => 1.1 [9] => 1.26 [10] => 1.43 [11] => 1.37 [12] => 0.87 [13] => 0.49 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) )
Mohawk Industries Inc (NYSE:MHK)
Days Inventory
111.53 (As of Mar. 2014)

Mohawk Industries Inc's inventory for the three months ended in Mar. 2014 was $1,632 Mil. Mohawk Industries Inc's cost of goods sold for the three months ended in Mar. 2014 was $1,332 Mil. Hence, Mohawk Industries Inc's days inventory for the three months ended in Mar. 2014 was 111.53.

Mohawk Industries Inc's days inventory increased from Mar. 2013 (100.88) to Mar. 2014 (111.53). It might indicate that Mohawk Industries Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Mohawk Industries Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 81.92.

Inventory turnover measures how fast the company turns over its inventory within a year. Mohawk Industries Inc's inventory turnover for the three months ended in Mar. 2014 was 0.82.

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. Mohawk Industries Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.90.


Definition

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

Mohawk Industries Inc's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1572.325/5427.945*365
=105.73

Mohawk Industries Inc's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=1632.236/1331.74*91
=111.53

* 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).

Mohawk Industries Inc's Days Sales of Inventory for the three months ended in Mar. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=1632.236/1813.095*91
=81.92

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

Mohawk Industries Inc's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

3. Inventory to Revenue determines the ability of a company to manage their inventory levels. It measures the percentage of Inventories the company currently has on hand to support the current amount of Revenue.

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

Inventory to Revenue=Inventory / Revenue
=1632.236 / 1813.095
=0.90

* 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.

Mohawk Industries Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 87.2390.5978.8585.1683.8079.2793.9096.2096.28105.73

Mohawk Industries Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 97.17101.0097.7194.2096.75100.8899.05101.59101.38111.53
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