Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [price_high] => Array ( [0] => 0.00 [1] => 11.00 [2] => 9.15 [3] => 14.04 [4] => 14.98 [5] => 17.65 [6] => 19.65 [7] => 23.92 [8] => 18.95 [9] => 21.67 [10] => 28.60 [11] => 34.49 [12] => 45.34 [13] => 63.27 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 7.25 [3] => 8.33 [4] => 11.80 [5] => 14.64 [6] => 15.41 [7] => 18.95 [8] => 11.08 [9] => 12.90 [10] => 20.52 [11] => 26.59 [12] => 32.51 [13] => 45.11 ) [BS_share] => Array ( [0] => 0 [1] => 22.72 [2] => 108.76 [3] => 108.76 [4] => 132.72 [5] => 121.36 [6] => 132.72 [7] => 133.09 [8] => 133.49 [9] => 213.18 [10] => 224.96 [11] => 225.47 [12] => 226.20 [13] => 226.68 ) [Fiscal Year] => Array ( [0] => Dec00 [1] => Dec01 [2] => Dec02 [3] => Dec03 [4] => Dec04 [5] => Dec05 [6] => Dec06 [7] => Dec07 [8] => Dec08 [9] => Dec09 [10] => Dec10 [11] => Dec11 [12] => Dec12 [13] => Dec13 ) [quarter] => Array ( [0] => 200012 [1] => 200112 [2] => 200212 [3] => 200312 [4] => 200412 [5] => 200512 [6] => 200612 [7] => 200712 [8] => 200812 [9] => 200912 [10] => 201012 [11] => 201112 [12] => 201212 [13] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 0.000 [1] => 45.436 [2] => 87.872 [3] => 108.940 [4] => 117.688 [5] => 133.250 [6] => 133.226 [7] => 133.400 [8] => 133.854 [9] => 114.290 [10] => 219.122 [11] => 225.974 [12] => 226.608 [13] => 227.094 ) [Revenue] => Array ( [0] => 426.846 [1] => 448.599 [2] => 434.477 [3] => 485.16 [4] => 695.374 [5] => 1137.072 [6] => 1223.56 [7] => 1318.121 [8] => 1213.638 [9] => 1014.171 [10] => 1557.447 [11] => 1748.667 [12] => 1772.074 [13] => 1897.606 ) [COGS] => Array ( [0] => 0 [1] => 95.268 [2] => 216.814 [3] => 264.519 [4] => 432.665 [5] => 812.426 [6] => 849.867 [7] => 885.51 [8] => 701.438 [9] => 537.926 [10] => 950.797 [11] => 1012.685 [12] => 985.562 [13] => 924.099 ) [Gross Profit] => Array ( [0] => 0 [1] => 353.331 [2] => 217.663 [3] => 220.641 [4] => 262.709 [5] => 324.646 [6] => 373.693 [7] => 432.611 [8] => 512.2 [9] => 476.245 [10] => 606.65 [11] => 735.982 [12] => 786.512 [13] => 973.507 ) [SGA] => Array ( [0] => 51.206 [1] => 208.245 [2] => 45.496 [3] => 59.117 [4] => 57.057 [5] => 61.131 [6] => 67.112 [7] => 72.587 [8] => 73.302 [9] => 84.049 [10] => 95.316 [11] => 98.669 [12] => 109.403 [13] => 132.496 ) [RD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [DDA] => Array ( [0] => 0 [1] => 36.02 [2] => 45.046 [3] => 38.911 [4] => 44.901 [5] => 59.178 [6] => 63.533 [7] => 65.936 [8] => 87.268 [9] => 98.328 [10] => 108.668 [11] => 121.179 [12] => 128.012 [13] => 142.23 ) [Operating Income] => Array ( [0] => 103.829 [1] => 109.319 [2] => 137.071 [3] => 125.443 [4] => 165.409 [5] => 210.312 [6] => 249.053 [7] => 300.259 [8] => 352.397 [9] => 298.411 [10] => 408.398 [11] => 522.897 [12] => 552.058 [13] => 705.056 ) [other_operating_charges] => Array ( [0] => 155.035 [1] => -35.767 [2] => -35.096 [3] => -36.081 [4] => -40.243 [5] => -53.203 [6] => -57.528 [7] => -59.765 [8] => -86.501 [9] => -93.785 [10] => -102.936 [11] => -114.416 [12] => -125.051 [13] => -135.955 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 10.45 [2] => 8.113 [3] => 12.5 [4] => 14.688 [5] => 16.115 [6] => 19.3 [7] => 21.68 [8] => 15.105 [9] => 21.665 [10] => 28.25 [11] => 34.44 [12] => 43.19 [13] => 63.27 ) [Cash and Equiv] => Array ( [0] => 0 [1] => 13.837 [2] => 75.151 [3] => 111.357 [4] => 117.635 [5] => 36.489 [6] => 6.39 [7] => 0 [8] => 37.912 [9] => 4.168 [10] => 7.483 [11] => 209.62 [12] => 328.278 [13] => 25.235 ) [ev_addition] => Array ( [0] => 0 [1] => 267.347 [2] => 494.849 [3] => 465.604 [4] => 687.033 [5] => 760.495 [6] => 783.058 [7] => 914.536 [8] => 2231.982 [9] => 1675.836 [10] => 1912.928 [11] => 1942.155 [12] => 2065.13 [13] => 2660.052 ) [ev] => Array ( [0] => 0 [1] => 504.771 [2] => 1377.21888 [3] => 1825.104 [4] => 2636.42436 [5] => 2716.2114 [6] => 3344.554 [7] => 3799.9272 [8] => 4248.34845 [9] => 6294.3807 [10] => 8268.048 [11] => 9707.3418 [12] => 11834.708 [13] => 17002.0956 ) [Non Operating Income] => Array ( [0] => -0.816 [1] => 0.431 [2] => -7.838 [3] => -2.738 [4] => -18.169 [5] => 0.533 [6] => 2.69 [7] => 1.315 [8] => 26.105 [9] => 1.088 [10] => -0.75 [11] => 0 [12] => 0 [13] => 0 ) [tax] => Array ( [0] => -30.414 [1] => 29.512 [2] => 8.322 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.568 [8] => 1.987 [9] => 1.661 [10] => 1.371 [11] => 1.866 [12] => 2.622 [13] => 4.613 ) [Pretax Income] => Array ( [0] => 79.316 [1] => 97.384 [2] => 107.475 [3] => 88.169 [4] => 110.203 [5] => 159.483 [6] => 0 [7] => 244.358 [8] => 332.09 [9] => 228.136 [10] => 312.951 [11] => 415.432 [12] => 438.292 [13] => 586.85 ) [InterestIncome] => Array ( [0] => 0 [1] => 2.493 [2] => 1.149 [3] => 2.061 [4] => 2.458 [5] => 4.296 [6] => 2.097 [7] => 1.767 [8] => 1.482 [9] => 0.66 [10] => 0.14 [11] => 0.061 [12] => 0.107 [13] => 0.342 ) [InterestExpense] => Array ( [0] => 0 [1] => -14.606 [2] => -22.907 [3] => -36.597 [4] => -37.893 [5] => -52.554 [6] => -55.107 [7] => -52.812 [8] => -51.961 [9] => -146.714 [10] => -94.837 [11] => -107.526 [12] => -113.873 [13] => -118.548 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 0 [1] => 36.02 [2] => 45.046 [3] => 38.911 [4] => 44.901 [5] => 59.178 [6] => 63.533 [7] => 65.936 [8] => 87.268 [9] => 98.328 [10] => 108.668 [11] => 121.179 [12] => 128.012 [13] => 142.23 ) [ReconciledDepreciation] => Array ( [0] => 0 [1] => 36.02 [2] => 45.05 [3] => 38.91 [4] => 44.9 [5] => 59.18 [6] => 63.53 [7] => 65.94 [8] => 87.27 [9] => 98.33 [10] => 108.67 [11] => 121.18 [12] => 128.01 [13] => 142.23 ) [EBIT] => Array ( [0] => 103.829 [1] => 111.99 [2] => 130.382 [3] => 124.766 [4] => 148.096 [5] => 212.037 [6] => 249.053 [7] => 297.17 [8] => 384.051 [9] => 374.85 [10] => 407.788 [11] => 522.958 [12] => 552.165 [13] => 705.398 ) [EBITDA_morn] => Array ( [0] => 103.829 [1] => 148.01 [2] => 175.428 [3] => 163.677 [4] => 192.997 [5] => 271.215 [6] => 312.586 [7] => 363.106 [8] => 471.319 [9] => 473.178 [10] => 516.456 [11] => 644.137 [12] => 680.177 [13] => 847.628 ) [EBITDA] => Array ( [0] => 103.829 [1] => 148.01 [2] => 175.428 [3] => 163.677 [4] => 192.997 [5] => 271.215 [6] => 312.586 [7] => 363.106 [8] => 471.319 [9] => 473.178 [10] => 516.456 [11] => 644.137 [12] => 680.177 [13] => 847.628 ) [DDA_new] => Array ( [0] => 0 [1] => 36.02 [2] => 45.05 [3] => 38.91 [4] => 44.9 [5] => 59.18 [6] => 63.53 [7] => 65.94 [8] => 87.27 [9] => 98.33 [10] => 108.67 [11] => 121.18 [12] => 128.01 [13] => 142.23 ) [EBITDA_new] => Array ( [0] => 103.829 [1] => 148.01 [2] => 175.428 [3] => 163.677 [4] => 192.997 [5] => 271.215 [6] => 312.586 [7] => 363.106 [8] => 471.319 [9] => 473.178 [10] => 516.456 [11] => 644.137 [12] => 680.177 [13] => 847.628 ) [Net Income] => Array ( [0] => 48.902 [1] => 67.872 [2] => 99.153 [3] => 88.169 [4] => 110.203 [5] => 159.483 [6] => 192.728 [7] => 242.79 [8] => 85.673 [9] => 126.746 [10] => 311.977 [11] => 413.629 [12] => 435.67 [13] => 582.237 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0.358 [2] => 0.644 [3] => 0.766 [4] => 0.86 [5] => 0.983 [6] => 1.143 [7] => 1.246 [8] => 1.36 [9] => 1.42 [10] => 1.454 [11] => 1.556 [12] => 1.784 [13] => 2.098 ) [Shares Outstanding] => Array ( [0] => 0.000 [1] => 45.436 [2] => 87.872 [3] => 108.940 [4] => 117.688 [5] => 133.250 [6] => 133.226 [7] => 133.400 [8] => 133.854 [9] => 114.290 [10] => 219.122 [11] => 225.974 [12] => 226.608 [13] => 227.094 ) [shares_diluted] => Array ( [0] => 0.000 [1] => 45.436 [2] => 87.872 [3] => 108.940 [4] => 117.688 [5] => 133.250 [6] => 133.226 [7] => 133.400 [8] => 133.854 [9] => 114.290 [10] => 219.122 [11] => 225.974 [12] => 226.608 [13] => 227.094 ) [shares_basic] => Array ( [0] => 0.000 [1] => 45.436 [2] => 87.644 [3] => 108.780 [4] => 117.432 [5] => 132.722 [6] => 132.722 [7] => 133.094 [8] => 133.710 [9] => 114.230 [10] => 218.970 [11] => 225.674 [12] => 226.369 [13] => 226.829 ) [COGS_pct] => Array ( [0] => 0.00 [1] => 0.21 [2] => 0.50 [3] => 0.55 [4] => 0.62 [5] => 0.71 [6] => 0.69 [7] => 0.67 [8] => 0.58 [9] => 0.53 [10] => 0.61 [11] => 0.58 [12] => 0.56 [13] => 0.49 ) [Gross Profit_pct] => Array ( [0] => 0.00 [1] => 78.76 [2] => 50.10 [3] => 45.48 [4] => 37.78 [5] => 28.55 [6] => 30.54 [7] => 32.82 [8] => 42.20 [9] => 46.96 [10] => 38.95 [11] => 42.09 [12] => 44.38 [13] => 51.30 ) [SGA_pct] => Array ( [0] => 12.00 [1] => 46.42 [2] => 10.47 [3] => 12.19 [4] => 8.21 [5] => 5.38 [6] => 5.48 [7] => 5.51 [8] => 6.04 [9] => 8.29 [10] => 6.12 [11] => 5.64 [12] => 6.17 [13] => 6.98 ) [Interest Expense_pct] => Array ( [0] => 0.00 [1] => -3.26 [2] => -5.27 [3] => -7.54 [4] => -5.45 [5] => -4.62 [6] => -4.50 [7] => -4.01 [8] => -4.28 [9] => -14.47 [10] => -6.09 [11] => -6.15 [12] => -6.43 [13] => -6.25 ) [Pretax Income_pct] => Array ( [0] => 18.58 [1] => 21.71 [2] => 24.74 [3] => 18.17 [4] => 15.85 [5] => 14.03 [6] => 0.00 [7] => 18.54 [8] => 27.36 [9] => 22.49 [10] => 20.09 [11] => 23.76 [12] => 24.73 [13] => 30.93 ) [Net Income_pct] => Array ( [0] => 11.46 [1] => 15.13 [2] => 22.82 [3] => 18.17 [4] => 15.85 [5] => 14.03 [6] => 15.75 [7] => 18.42 [8] => 7.06 [9] => 12.50 [10] => 20.03 [11] => 23.65 [12] => 24.59 [13] => 30.68 ) [DaysSalesOutstanding] => Array ( [0] => 0 [1] => 29.82 [2] => 33.83 [3] => 32.74 [4] => 33.84 [5] => 19.41 [6] => 19.54 [7] => 20.42 [8] => 14.83 [9] => 29.22 [10] => 23.05 [11] => 19.32 [12] => 21.31 [13] => 23.61 ) [Payable] => Array ( [0] => 0 [1] => 22.793 [2] => 16.967 [3] => 21.457 [4] => 20.891 [5] => 31.329 [6] => 66.557 [7] => 52.569 [8] => 60.202 [9] => 58.324 [10] => 68.378 [11] => 93.954 [12] => 145.091 [13] => 114.9 ) [DaysPayable] => Array ( [0] => 0 [1] => 18.55 [2] => 14.25 [3] => 16.14 [4] => 10.97 [5] => 10.06 [6] => 19.85 [7] => 14.56 [8] => 18.11 [9] => 20.99 [10] => 16.02 [11] => 19.61 [12] => 29.88 [13] => 22.1 ) [Accts Rec.] => Array ( [0] => 0 [1] => 36.654 [2] => 40.265 [3] => 43.518 [4] => 64.475 [5] => 60.474 [6] => 65.501 [7] => 73.738 [8] => 49.322 [9] => 81.194 [10] => 98.367 [11] => 92.576 [12] => 103.443 [13] => 122.757 ) [Inventory] => Array ( [0] => 0 [1] => 21.057 [2] => 5.224 [3] => 17.282 [4] => 43.397 [5] => 78.155 [6] => 91.55 [7] => 120.462 [8] => 47.734 [9] => 193.001 [10] => 216.408 [11] => 258.86 [12] => 221.888 [13] => 187.224 ) [inventory2sales] => Array ( [0] => 0 [1] => 0.047 [2] => 0.012 [3] => 0.036 [4] => 0.062 [5] => 0.069 [6] => 0.075 [7] => 0.091 [8] => 0.039 [9] => 0.19 [10] => 0.139 [11] => 0.148 [12] => 0.125 [13] => 0.099 ) [Total Current Assets] => Array ( [0] => 0 [1] => 75.066 [2] => 129.222 [3] => 184.321 [4] => 237.741 [5] => 185.689 [6] => 177.018 [7] => 205.082 [8] => 170.641 [9] => 323.968 [10] => 384.583 [11] => 612.19 [12] => 700.278 [13] => 396.733 ) [Other Current Assets] => Array ( [0] => 0 [1] => 3.518 [2] => 8.582 [3] => 12.164 [4] => 12.234 [5] => 10.571 [6] => 13.577 [7] => 10.882 [8] => 35.673 [9] => 45.605 [10] => 62.325 [11] => 51.134 [12] => 46.669 [13] => 61.517 ) [Net PPE] => Array ( [0] => 0 [1] => 963.74 [2] => 933.131 [3] => 940.549 [4] => 1493.618 [5] => 1609.517 [6] => 1702.739 [7] => 1820.561 [8] => 2361.316 [9] => 2780.617 [10] => 3178.556 [11] => 3249.722 [12] => 3465.302 [13] => 3916.258 ) [Intangibles] => Array ( [0] => 0 [1] => 24.921 [2] => 24.727 [3] => 33.474 [4] => 32.125 [5] => 36.082 [6] => 32.578 [7] => 31.031 [8] => 20.305 [9] => 20.662 [10] => 56.849 [11] => 68.436 [12] => 66.534 [13] => 60.55 ) [Total Assets] => Array ( [0] => 1050.159 [1] => 1104.559 [2] => 1120.359 [3] => 1194.624 [4] => 1817.832 [5] => 1876.518 [6] => 1952.649 [7] => 2101.194 [8] => 2600.708 [9] => 3163.148 [10] => 3717.9 [11] => 4045.001 [12] => 4420.067 [13] => 4820.812 ) [Other Long-Term Assets] => Array ( [0] => 1050.159 [1] => 40.832 [2] => 33.279 [3] => 36.28 [4] => 54.348 [5] => 45.23 [6] => 40.314 [7] => 44.52 [8] => 48.446 [9] => 37.901 [10] => 97.912 [11] => 114.653 [12] => 187.953 [13] => 447.271 ) [Total Assets Non-liquid] => Array ( [0] => 1050.159 [1] => 1090.722 [2] => 1045.208 [3] => 1083.267 [4] => 1700.197 [5] => 1840.029 [6] => 1946.259 [7] => 2101.194 [8] => 2562.796 [9] => 3158.98 [10] => 3710.417 [11] => 3835.381 [12] => 4091.789 [13] => 4795.577 ) [HardAssets] => Array ( [0] => 1050.159 [1] => 1065.801 [2] => 1020.481 [3] => 1049.793 [4] => 1668.072 [5] => 1803.947 [6] => 1913.681 [7] => 2070.163 [8] => 2542.491 [9] => 3138.318 [10] => 3653.568 [11] => 3766.945 [12] => 4025.255 [13] => 4735.027 ) [Accts Payable] => Array ( [0] => 0 [1] => 22.793 [2] => 43.962 [3] => 55.524 [4] => 72.203 [5] => 93.036 [6] => 156.381 [7] => 124.035 [8] => 140.671 [9] => 170.241 [10] => 196.096 [11] => 224.485 [12] => 291.633 [13] => 265.111 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7.861 [4] => 15.1 [5] => 14.345 [6] => 270.839 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 249.971 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7.861 [4] => 15.1 [5] => 14.345 [6] => 270.839 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 249.971 ) [Minority_interest] => Array ( [0] => 0 [1] => 2.25 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1186.409 [9] => 0 [10] => 14.263 [11] => 0 [12] => 0 [13] => 0 ) [Total Current Liabilities] => Array ( [0] => 0 [1] => 77.277 [2] => 81.894 [3] => 106.883 [4] => 166.004 [5] => 185.895 [6] => 518.389 [7] => 220.645 [8] => 200.285 [9] => 229.397 [10] => 275.047 [11] => 311.055 [12] => 392.62 [13] => 638.276 ) [Other Current Liab.] => Array ( [0] => 0 [1] => 54.484 [2] => 37.932 [3] => 43.498 [4] => 78.701 [5] => 78.514 [6] => 91.169 [7] => 96.61 [8] => 59.614 [9] => 59.156 [10] => 78.951 [11] => 86.57 [12] => 100.987 [13] => 123.194 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 844.682 [3] => 498.92 [4] => 791.031 [5] => 810.045 [6] => 825.333 [7] => 882.642 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [AdditionalPaidInCapital] => 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 ) [Retained Earnings] => 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 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Total Equity] => Array ( [0] => 388.503 [1] => 589.682 [2] => 451.757 [3] => 498.149 [4] => 789.109 [5] => 807.99 [6] => 806.482 [7] => 871.164 [8] => 67.723 [9] => 1196.354 [10] => 1455.308 [11] => 1463.403 [12] => 1515.702 [13] => 1647.442 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 278.934 [2] => 570 [3] => 569.1 [4] => 789.568 [5] => 782.639 [6] => 518.609 [7] => 914.536 [8] => 1083.485 [9] => 1680.004 [10] => 1906.148 [11] => 2151.775 [12] => 2393.408 [13] => 2435.316 ) [Total Liabilities] => Array ( [0] => 661.656 [1] => 514.877 [2] => 668.602 [3] => 696.475 [4] => 1028.723 [5] => 1068.528 [6] => 1146.167 [7] => 1230.03 [8] => 2532.985 [9] => 1966.794 [10] => 2262.592 [11] => 2581.598 [12] => 2904.365 [13] => 3173.37 ) [Other Long-Term Liab.] => Array ( [0] => 661.656 [1] => 11.637 [2] => 16.708 [3] => 20.492 [4] => 73.151 [5] => 99.994 [6] => 109.169 [7] => 94.849 [8] => 1217.428 [9] => 34.811 [10] => 52.432 [11] => 51.688 [12] => 50.203 [13] => 48.141 ) [Cash and Equiv_pct] => Array ( [0] => 0.00 [1] => 1.25 [2] => 6.71 [3] => 9.32 [4] => 6.47 [5] => 1.94 [6] => 0.33 [7] => 0.00 [8] => 1.46 [9] => 0.13 [10] => 0.20 [11] => 5.18 [12] => 7.43 [13] => 0.52 ) [Accts Rec._pct] => Array ( [0] => 0.00 [1] => 3.32 [2] => 3.59 [3] => 3.64 [4] => 3.55 [5] => 3.22 [6] => 3.35 [7] => 3.51 [8] => 1.90 [9] => 2.57 [10] => 2.65 [11] => 2.29 [12] => 2.34 [13] => 2.55 ) [Inventory_pct] => Array ( [0] => 0.00 [1] => 1.91 [2] => 0.47 [3] => 1.45 [4] => 2.39 [5] => 4.16 [6] => 4.69 [7] => 5.73 [8] => 1.84 [9] => 6.10 [10] => 5.82 [11] => 6.40 [12] => 5.02 [13] => 3.88 ) [Other Current Assets_pct] => Array ( [0] => 0.00 [1] => 0.32 [2] => 0.77 [3] => 1.02 [4] => 0.67 [5] => 0.56 [6] => 0.70 [7] => 0.52 [8] => 1.37 [9] => 1.44 [10] => 1.68 [11] => 1.26 [12] => 1.06 [13] => 1.28 ) [Total Current Assets_pct] => Array ( [0] => 0.00 [1] => 6.80 [2] => 11.53 [3] => 15.43 [4] => 13.08 [5] => 9.90 [6] => 9.07 [7] => 9.76 [8] => 6.56 [9] => 10.24 [10] => 10.34 [11] => 15.13 [12] => 15.84 [13] => 8.23 ) [Net PPE_pct] => Array ( [0] => 0.00 [1] => 87.25 [2] => 83.29 [3] => 78.73 [4] => 82.16 [5] => 85.77 [6] => 87.20 [7] => 86.64 [8] => 90.80 [9] => 87.91 [10] => 85.49 [11] => 80.34 [12] => 78.40 [13] => 81.24 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 2.26 [2] => 2.21 [3] => 2.80 [4] => 1.77 [5] => 1.92 [6] => 1.67 [7] => 1.48 [8] => 0.78 [9] => 0.65 [10] => 1.53 [11] => 1.69 [12] => 1.51 [13] => 1.26 ) [Other Long-Term Assets_pct] => Array ( [0] => 100.00 [1] => 3.70 [2] => 2.97 [3] => 3.04 [4] => 2.99 [5] => 2.41 [6] => 2.06 [7] => 2.12 [8] => 1.86 [9] => 1.20 [10] => 2.63 [11] => 2.83 [12] => 4.25 [13] => 9.28 ) [Accts Payable_pct] => Array ( [0] => 0.00 [1] => 2.06 [2] => 3.92 [3] => 4.65 [4] => 3.97 [5] => 4.96 [6] => 8.01 [7] => 5.90 [8] => 5.41 [9] => 5.38 [10] => 5.27 [11] => 5.55 [12] => 6.60 [13] => 5.50 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.66 [4] => 0.83 [5] => 0.76 [6] => 13.87 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 5.19 ) [Other Current Liab._pct] => Array ( [0] => 0.00 [1] => 4.93 [2] => 3.39 [3] => 3.64 [4] => 4.33 [5] => 4.18 [6] => 4.67 [7] => 4.60 [8] => 2.29 [9] => 1.87 [10] => 2.12 [11] => 2.14 [12] => 2.28 [13] => 2.56 ) [Total Current Liabilities_pct] => Array ( [0] => 0.00 [1] => 7.00 [2] => 7.31 [3] => 8.95 [4] => 9.13 [5] => 9.91 [6] => 26.55 [7] => 10.50 [8] => 7.70 [9] => 7.25 [10] => 7.40 [11] => 7.69 [12] => 8.88 [13] => 13.24 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 25.25 [2] => 50.88 [3] => 47.64 [4] => 43.43 [5] => 41.71 [6] => 26.56 [7] => 43.52 [8] => 41.66 [9] => 53.11 [10] => 51.27 [11] => 53.20 [12] => 54.15 [13] => 50.52 ) [Other Long-Term Liab._pct] => Array ( [0] => 63.01 [1] => 14.36 [2] => 1.49 [3] => 1.72 [4] => 4.02 [5] => 5.33 [6] => 5.59 [7] => 4.51 [8] => 48.03 [9] => 1.81 [10] => 2.19 [11] => 2.94 [12] => 2.68 [13] => 2.07 ) [Total Liabilities_pct] => Array ( [0] => 63.01 [1] => 46.61 [2] => 59.68 [3] => 58.30 [4] => 56.59 [5] => 56.94 [6] => 58.70 [7] => 58.54 [8] => 97.40 [9] => 62.18 [10] => 60.86 [11] => 63.82 [12] => 65.71 [13] => 65.83 ) [deb2equity] => Array ( [0] => 0 [1] => 0.473 [2] => 1.262 [3] => 1.158 [4] => 1.02 [5] => 0.986 [6] => 0.979 [7] => 1.05 [8] => 15.999 [9] => 1.404 [10] => 1.31 [11] => 1.47 [12] => 1.579 [13] => 1.63 ) [debt2rev_totaldebt] => Array ( [0] => 0 [1] => 278.934 [2] => 570 [3] => 576.961 [4] => 804.668 [5] => 796.984 [6] => 789.448 [7] => 914.536 [8] => 1083.485 [9] => 1680.004 [10] => 1906.148 [11] => 2151.775 [12] => 2393.408 [13] => 2685.287 ) [debt2rev] => Array ( [0] => 0 [1] => 0.622 [2] => 1.312 [3] => 1.189 [4] => 1.157 [5] => 0.701 [6] => 0.645 [7] => 0.694 [8] => 0.893 [9] => 1.657 [10] => 1.224 [11] => 1.231 [12] => 1.351 [13] => 1.415 ) [cogs2rev] => Array ( [0] => 0.00 [1] => 0.21 [2] => 0.50 [3] => 0.55 [4] => 0.62 [5] => 0.71 [6] => 0.69 [7] => 0.67 [8] => 0.58 [9] => 0.53 [10] => 0.61 [11] => 0.58 [12] => 0.56 [13] => 0.49 ) [inventory2rev] => Array ( [0] => 0 [1] => 0.047 [2] => 0.012 [3] => 0.036 [4] => 0.062 [5] => 0.069 [6] => 0.075 [7] => 0.091 [8] => 0.039 [9] => 0.19 [10] => 0.139 [11] => 0.148 [12] => 0.125 [13] => 0.099 ) [ar2asset] => Array ( [0] => 0 [1] => 0.033 [2] => 0.036 [3] => 0.036 [4] => 0.035 [5] => 0.032 [6] => 0.034 [7] => 0.035 [8] => 0.019 [9] => 0.026 [10] => 0.026 [11] => 0.023 [12] => 0.023 [13] => 0.025 ) [cash2asset] => Array ( [0] => 0 [1] => 0.013 [2] => 0.067 [3] => 0.093 [4] => 0.065 [5] => 0.019 [6] => 0.003 [7] => 0 [8] => 0.015 [9] => 0.001 [10] => 0.002 [11] => 0.052 [12] => 0.074 [13] => 0.005 ) [equity2asset] => Array ( [0] => 0.37 [1] => 0.534 [2] => 0.403 [3] => 0.417 [4] => 0.434 [5] => 0.431 [6] => 0.413 [7] => 0.415 [8] => 0.026 [9] => 0.378 [10] => 0.391 [11] => 0.362 [12] => 0.343 [13] => 0.342 ) [equity2liab_tangbile] => Array ( [0] => 0.587 [1] => 1.097 [2] => 0.639 [3] => 0.667 [4] => 0.736 [5] => 0.722 [6] => 0.675 [7] => 0.683 [8] => 0.019 [9] => 0.598 [10] => 0.618 [11] => 0.54 [12] => 0.499 [13] => 0.5 ) [ppe2asset] => Array ( [0] => 0 [1] => 0.873 [2] => 0.833 [3] => 0.787 [4] => 0.822 [5] => 0.858 [6] => 0.872 [7] => 0.866 [8] => 0.908 [9] => 0.879 [10] => 0.855 [11] => 0.803 [12] => 0.784 [13] => 0.812 ) [interest2rev] => Array ( [0] => 0 [1] => -3.256 [2] => -5.272 [3] => -7.543 [4] => -5.449 [5] => -4.622 [6] => -4.504 [7] => -4.007 [8] => -4.281 [9] => -14.466 [10] => -6.089 [11] => -6.149 [12] => -6.426 [13] => -6.247 ) [std2asset] => Array ( [0] => 0 [1] => 0.07 [2] => 0.073 [3] => 0.089 [4] => 0.091 [5] => 0.099 [6] => 0.265 [7] => 0.105 [8] => 0.077 [9] => 0.073 [10] => 0.074 [11] => 0.077 [12] => 0.089 [13] => 0.132 ) [ltd2asset] => Array ( [0] => 0 [1] => 0.253 [2] => 0.509 [3] => 0.476 [4] => 0.434 [5] => 0.417 [6] => 0.266 [7] => 0.435 [8] => 0.417 [9] => 0.531 [10] => 0.513 [11] => 0.532 [12] => 0.541 [13] => 0.505 ) [turnover] => Array ( [0] => 0.406 [1] => 0.406 [2] => 0.388 [3] => 0.406 [4] => 0.383 [5] => 0.606 [6] => 0.627 [7] => 0.627 [8] => 0.467 [9] => 0.321 [10] => 0.419 [11] => 0.432 [12] => 0.401 [13] => 0.394 ) [CF_Net Income] => Array ( [0] => 0 [1] => 67.872 [2] => 99.153 [3] => 88.169 [4] => 110.203 [5] => 159.483 [6] => 192.728 [7] => 242.79 [8] => 330.103 [9] => 226.475 [10] => 311.58 [11] => 413.566 [12] => 435.67 [13] => 582.237 ) [grahamnumber] => Array ( [0] => 0 [1] => 40.88 [2] => 8.97 [3] => 8.83 [4] => 10.32 [5] => 13.71 [6] => 13.8 [7] => 16.1 [8] => 4.45 [9] => 11.48 [10] => 13.92 [11] => 15.98 [12] => 16.66 [13] => 20.11 ) [CF_DDA] => Array ( [0] => 0 [1] => 36.02 [2] => 45.046 [3] => 38.911 [4] => 44.901 [5] => 59.178 [6] => 63.533 [7] => 65.936 [8] => 87.268 [9] => 98.328 [10] => 108.668 [11] => 121.179 [12] => 128.012 [13] => 142.23 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Cash Flow from Operations] => Array ( [0] => 0 [1] => 135.333 [2] => 161.033 [3] => 143.958 [4] => 236.501 [5] => 224.802 [6] => 304.679 [7] => 260.944 [8] => 434.889 [9] => 269.437 [10] => 424.656 [11] => 577.323 [12] => 645.091 [13] => 772.7 ) [Cash Flow from Others] => Array ( [0] => 0 [1] => 2.526 [2] => 0.42 [3] => 4.563 [4] => 21.827 [5] => 8.53 [6] => 10.602 [7] => 16.612 [8] => -14.649 [9] => 16.407 [10] => 20.589 [11] => 28.092 [12] => 38.71 [13] => 32.525 ) [Cash Flow_PPE] => Array ( [0] => 0 [1] => -38.093 [2] => -37.248 [3] => -34.636 [4] => -51.385 [5] => -100.66 [6] => -162.231 [7] => -189.221 [8] => -268.221 [9] => -216.36 [10] => -242.419 [11] => -211.173 [12] => -299.035 [13] => -421.435 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => -49.409 [2] => -692.493 [3] => -15.346 [4] => -25.441 [5] => -55.263 [6] => 0 [7] => 0 [8] => -38.302 [9] => -390.606 [10] => -291.292 [11] => -40.5 [12] => 0 [13] => -192 ) [Cash Flow_CPEX] => Array ( [0] => 0 [1] => -39.743 [2] => -37.248 [3] => -34.636 [4] => -51.385 [5] => -103.654 [6] => -168.544 [7] => -190.182 [8] => -272.083 [9] => -216.698 [10] => -250.719 [11] => -217.472 [12] => -354.168 [13] => -383.757 ) [Cash Flow from Investing] => Array ( [0] => 0 [1] => -87.502 [2] => -727.035 [3] => -45.948 [4] => -712.326 [5] => -75.687 [6] => -148.297 [7] => -193.655 [8] => -304.729 [9] => -604.918 [10] => -590.16 [11] => -258.741 [12] => -368.081 [13] => -882.046 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 77.302 [2] => 279.29 [3] => 9.477 [4] => 286.523 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 258.407 [11] => 0 [12] => 0 [13] => 0 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 89.362 [2] => 279.29 [3] => 9.477 [4] => 286.523 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 258.407 [11] => 0 [12] => 0 [13] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => -96.499 [2] => 400.72 [3] => 0 [4] => 231.182 [5] => 17.987 [6] => -6.845 [7] => 121.917 [8] => 157.103 [9] => 598.897 [10] => 212.314 [11] => 235.931 [12] => 245.793 [13] => 293.831 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [Dividends] => Array ( [0] => 0 [1] => -16.599 [2] => -53.373 [3] => -90.527 [4] => -116.943 [5] => 0 [6] => -207.966 [7] => -236.144 [8] => -264.31 [9] => -285.758 [10] => -318.817 [11] => -350.892 [12] => -403.485 [13] => -475.461 ) [Cash from Financing] => Array ( [0] => 0 [1] => -34.004 [2] => 627.316 [3] => -61.804 [4] => 394.301 [5] => -142.459 [6] => -186.481 [7] => -73.679 [8] => -93.186 [9] => 301.737 [10] => 168.819 [11] => -116.445 [12] => -158.352 [13] => -193.697 ) [Other Financing] => Array ( [0] => 0 [1] => 1.792 [2] => 0.679 [3] => 19.246 [4] => -6.461 [5] => -160.446 [6] => 28.33 [7] => 40.548 [8] => 14.021 [9] => -11.402 [10] => 16.915 [11] => -1.484 [12] => -0.66 [13] => -12.067 ) [Net Change in Cash] => Array ( [0] => 0 [1] => 13.827 [2] => 61.314 [3] => 36.206 [4] => -81.524 [5] => 6.656 [6] => -30.099 [7] => -6.39 [8] => 36.974 [9] => -33.744 [10] => 3.315 [11] => 202.137 [12] => 118.658 [13] => -303.043 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => -8.52651282912E-14 [3] => 0 [4] => 2.84217094304E-14 [5] => 2.84217094304E-14 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -5.68434188608E-14 [11] => 0 [12] => 0 [13] => 0 ) [total_freecashflow] => Array ( [0] => 0 [1] => 95.59 [2] => 123.785 [3] => 109.322 [4] => 185.116 [5] => 121.148 [6] => 136.135 [7] => 70.762 [8] => 162.806 [9] => 52.739 [10] => 173.937 [11] => 359.851 [12] => 290.923 [13] => 388.943 ) [per share eps] => Array ( [0] => 0 [1] => 0.468 [2] => 0.918 [3] => 0.828 [4] => 0.86 [5] => 1.015 [6] => 1.12 [7] => 1.3 [8] => 1.635 [9] => 1.11 [10] => 1.425 [11] => 1.83 [12] => 1.92 [13] => 2.56 ) [eps_nri] => Array ( [0] => 0 [1] => 0.48 [2] => 1.13 [3] => 0.81 [4] => 0.94 [5] => 1.2 [6] => 1.45 [7] => 1.82 [8] => 2.59 [9] => 1.11 [10] => 1.42 [11] => 1.83 [12] => 1.92 [13] => 2.56 ) [ROE] => Array ( [0] => 12.59 [1] => 11.51 [2] => 21.95 [3] => 17.7 [4] => 13.97 [5] => 19.74 [6] => 23.9 [7] => 27.87 [8] => 126.51 [9] => 10.59 [10] => 21.44 [11] => 28.26 [12] => 28.74 [13] => 35.34 ) [ROA] => Array ( [0] => 4.66 [1] => 6.14 [2] => 8.85 [3] => 7.38 [4] => 6.06 [5] => 8.5 [6] => 9.87 [7] => 11.55 [8] => 3.29 [9] => 4.01 [10] => 8.39 [11] => 10.23 [12] => 9.86 [13] => 12.08 ) [ROC_capital] => Array ( [0] => 0 [1] => 1042.324 [2] => 1070.935 [3] => 1137.034 [4] => 1743.593 [5] => 1805.777 [6] => 1893.334 [7] => 2036.525 [8] => 2567.63 [9] => 3150.19 [10] => 3625.464 [11] => 3913.046 [12] => 4212.249 [13] => 4374.508 ) [ROC_JOEL_capital] => Array ( [0] => 0 [1] => 963.74 [2] => 933.131 [3] => 940.549 [4] => 1493.618 [5] => 1609.517 [6] => 1702.739 [7] => 1820.561 [8] => 2361.316 [9] => 2871.02 [10] => 3280.609 [11] => 3341.237 [12] => 3465.302 [13] => 3916.258 ) [grossmargin] => Array ( [0] => 0 [1] => 78.76 [2] => 50.1 [3] => 45.48 [4] => 37.78 [5] => 28.55 [6] => 30.54 [7] => 32.82 [8] => 42.2 [9] => 46.96 [10] => 38.95 [11] => 42.09 [12] => 44.38 [13] => 51.3 ) [pretaxmargin] => Array ( [0] => 18.58 [1] => 21.71 [2] => 24.74 [3] => 18.17 [4] => 15.85 [5] => 14.03 [6] => 0 [7] => 18.54 [8] => 27.36 [9] => 22.49 [10] => 20.09 [11] => 23.76 [12] => 24.73 [13] => 30.93 ) [operatingmargin] => Array ( [0] => 24.32 [1] => 24.37 [2] => 31.55 [3] => 25.86 [4] => 23.79 [5] => 18.5 [6] => 20.35 [7] => 22.78 [8] => 29.04 [9] => 29.42 [10] => 26.22 [11] => 29.9 [12] => 31.15 [13] => 37.16 ) [netmargin] => Array ( [0] => 11.46 [1] => 15.13 [2] => 22.82 [3] => 18.17 [4] => 15.85 [5] => 14.03 [6] => 15.75 [7] => 18.42 [8] => 7.06 [9] => 12.5 [10] => 20.03 [11] => 23.65 [12] => 24.59 [13] => 30.68 ) [pettm] => Array ( [0] => 0.000 [1] => 15.760 [2] => 8.820 [3] => 15.410 [4] => 16.630 [5] => 15.030 [6] => 15.790 [7] => 14.770 [8] => 8.140 [9] => 21.860 [10] => 19.820 [11] => 18.810 [12] => 22.480 [13] => 24.680 ) [penri] => Array ( [0] => 0.00 [1] => 15.60 [2] => 8.45 [3] => 15.43 [4] => 15.63 [5] => 13.43 [6] => 13.40 [7] => 11.91 [8] => 5.81 [9] => 23.05 [10] => 19.89 [11] => 18.72 [12] => 22.49 [13] => 24.71 ) [pe] => Array ( [0] => 0.000 [1] => 15.760 [2] => 8.820 [3] => 15.410 [4] => 16.630 [5] => 15.030 [6] => 15.790 [7] => 14.770 [8] => 8.140 [9] => 21.860 [10] => 19.820 [11] => 18.810 [12] => 22.480 [13] => 24.680 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 2.070 [3] => 2.930 [4] => 2.560 [5] => 2.770 [6] => 3.310 [7] => 3.440 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 18.49 [7] => 23.51 [8] => 50.57 [9] => 15.3 [10] => 11.03 [11] => 14.37 [12] => 0 [13] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 17.420 [2] => 5.340 [3] => 12.250 [4] => 9.600 [5] => 17.710 [6] => 18.740 [7] => 40.150 [8] => 12.480 [9] => 51.580 [10] => 35.760 [11] => 21.530 [12] => 33.480 [13] => 37.000 ) [ps] => Array ( [0] => 0.000 [1] => 5.500 [2] => 1.460 [3] => 2.810 [4] => 2.520 [5] => 1.890 [6] => 2.100 [7] => 2.190 [8] => 1.670 [9] => 2.830 [10] => 3.980 [11] => 4.450 [12] => 5.520 [13] => 7.570 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.436 [7] => 1.068 [8] => 1.002 [9] => 1.05 [10] => 0.772 [11] => 0.838 [12] => 0.968 [13] => 1.068 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => -2.820 [7] => 12.920 [8] => 19.450 [9] => 16.280 [10] => 7.770 [11] => -0.310 [12] => -4.290 [13] => 1.080 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 5.920 [7] => 17.480 [8] => 24.400 [9] => 23.430 [10] => 11.020 [11] => 2.490 [12] => -1.610 [13] => 3.080 ) [zscore] => Array ( [0] => 0.000 [1] => 1.170 [2] => 1.480 [3] => 1.800 [4] => 1.500 [5] => 1.610 [6] => 1.660 [7] => 2.330 [8] => 1.300 [9] => 1.850 [10] => 2.330 [11] => 2.580 [12] => 2.740 [13] => 3.370 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 6 [4] => 6 [5] => 5 [6] => 7 [7] => 7 [8] => 5 [9] => 5 [10] => 6 [11] => 6 [12] => 4 [13] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.890 [4] => -2.180 [5] => -2.350 [6] => -2.790 [7] => -2.470 [8] => -3.590 [9] => -2.260 [10] => -1.670 [11] => -2.720 [12] => -2.540 [13] => -2.260 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.99 [7] => 1.14 [8] => 1.27 [9] => 1.31 [10] => 1.40 [11] => 1.54 [12] => 1.66 [13] => 1.84 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 19.530 [7] => 18.950 [8] => 11.910 [9] => 16.540 [10] => 20.150 [11] => 22.340 [12] => 26.030 [13] => 34.310 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 15.910 [7] => 18.950 [8] => 14.870 [9] => 11.580 [10] => 10.200 [11] => 11.840 [12] => 13.090 [13] => 15.730 ) [medpsvalue] => Array ( [0] => 0 [1] => 21.49 [2] => 14.96 [3] => 12.02 [4] => 15.71 [5] => 23.06 [6] => 24.79 [7] => 26.68 [8] => 24.46 [9] => 20.66 [10] => 19.17 [11] => 20.9 [12] => 21.11 [13] => 22.57 ) [ev2rev] => Array ( [0] => 0.000 [1] => 4.260 [2] => 3.170 [3] => 3.760 [4] => 3.790 [5] => 2.390 [6] => 2.730 [7] => 2.880 [8] => 3.500 [9] => 6.210 [10] => 5.310 [11] => 5.550 [12] => 6.680 [13] => 8.960 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 9.030 [2] => 7.850 [3] => 11.150 [4] => 13.660 [5] => 10.010 [6] => 10.680 [7] => 10.470 [8] => 8.860 [9] => 13.300 [10] => 16.010 [11] => 15.070 [12] => 17.390 [13] => 20.060 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 13.080 [2] => 10.050 [3] => 14.550 [4] => 15.940 [5] => 12.920 [6] => 13.430 [7] => 12.660 [8] => 11.790 [9] => 21.090 [10] => 20.250 [11] => 18.470 [12] => 21.440 [13] => 24.110 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 426.846 [1] => 448.599 [2] => 434.477 [3] => 485.16 [4] => 695.374 [5] => 1137.072 [6] => 1223.56 [7] => 1318.121 [8] => 1213.638 [9] => 1014.171 [10] => 1557.447 [11] => 1748.667 [12] => 1772.074 [13] => 1897.606 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 0 [1] => 36.02 [2] => 35.096 [3] => 36.081 [4] => 41.845 [5] => 56.307 [6] => 63.533 [7] => 65.936 [8] => 86.501 [9] => 97.216 [10] => 108.668 [11] => 121.179 [12] => 128.012 [13] => 142.23 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [IS_InterestExpense] => Array ( [0] => 0 [1] => 14.606 [2] => 22.907 [3] => 36.597 [4] => 37.893 [5] => 52.554 [6] => 55.107 [7] => 52.812 [8] => 51.961 [9] => 146.714 [10] => 94.837 [11] => 107.526 [12] => 113.873 [13] => 118.548 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 87.802 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_NetLoan] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 0 [1] => 13.837 [2] => 75.151 [3] => 111.357 [4] => 29.833 [5] => 36.489 [6] => 6.39 [7] => 0 [8] => 37.912 [9] => 4.168 [10] => 7.483 [11] => 209.62 [12] => 328.278 [13] => 25.235 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 1050.159 [1] => 65.407 [2] => 47.085 [3] => 65.726 [4] => 197.781 [5] => 133.956 [6] => 145.441 [7] => 175.864 [8] => 131.853 [9] => 276.507 [10] => 376.645 [11] => 424.647 [12] => 456.51 [13] => 696.012 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 0 [1] => 22.793 [2] => 43.962 [3] => 55.524 [4] => 72.203 [5] => 93.036 [6] => 156.381 [7] => 124.035 [8] => 140.671 [9] => 170.241 [10] => 196.096 [11] => 224.485 [12] => 291.633 [13] => 265.111 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 7.861 [4] => 15.1 [5] => 14.345 [6] => 270.839 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 249.971 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 5.103 [2] => 11.55 [3] => 10.868 [4] => 12.958 [5] => 17.522 [6] => 22.901 [7] => 20.797 [8] => 21.492 [9] => 27.776 [10] => 34.733 [11] => 39.983 [12] => 46.371 [13] => 63.164 ) [BS_other_liabilities_Insurance] => Array ( [0] => 661.656 [1] => 208.047 [2] => 43.09 [3] => 53.122 [4] => 138.894 [5] => 160.986 [6] => 177.437 [7] => 170.662 [8] => 1287.337 [9] => 88.773 [10] => 125.615 [11] => 165.355 [12] => 172.953 [13] => 159.808 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [IS_NetInterestIncome] => Array ( [0] => 0 [1] => -12.113 [2] => -21.758 [3] => -34.536 [4] => -35.435 [5] => -48.258 [6] => -53.01 [7] => -51.045 [8] => -50.479 [9] => -146.054 [10] => -94.697 [11] => -107.465 [12] => -113.766 [13] => -118.206 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -51.206 [1] => -244.265 [2] => -90.542 [3] => -98.028 [4] => -101.958 [5] => -120.309 [6] => -130.645 [7] => -138.523 [8] => -160.57 [9] => -182.377 [10] => -203.984 [11] => -219.848 [12] => -237.415 [13] => -274.726 ) [BS_MoneyMarket] => Array ( [0] => 0 [1] => -13.837 [2] => -75.151 [3] => -111.357 [4] => -29.833 [5] => -36.489 [6] => -6.39 [7] => 0 [8] => -37.912 [9] => -4.168 [10] => -7.483 [11] => -209.62 [12] => -328.278 [13] => -25.235 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 1050.159 [1] => 79.244 [2] => 122.236 [3] => 177.083 [4] => 227.614 [5] => 170.445 [6] => 151.831 [7] => 175.864 [8] => 169.765 [9] => 280.675 [10] => 384.128 [11] => 634.267 [12] => 784.788 [13] => 721.247 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 661.656 [1] => 213.15 [2] => 54.64 [3] => 63.99 [4] => 151.852 [5] => 178.508 [6] => 200.338 [7] => 191.459 [8] => 1308.829 [9] => 116.549 [10] => 160.348 [11] => 205.338 [12] => 219.324 [13] => 222.972 ) [cash2debt] => Array ( [0] => 10000 [1] => 0.05 [2] => 0.132 [3] => 0.193 [4] => 0.146 [5] => 0.046 [6] => 0.008 [7] => 0 [8] => 0.035 [9] => 0.002 [10] => 0.004 [11] => 0.097 [12] => 0.137 [13] => 0.009 ) [interest_coverage] => Array ( [0] => 10000 [1] => 7.48 [2] => 5.98 [3] => 3.43 [4] => 4.37 [5] => 4 [6] => 4.52 [7] => 5.69 [8] => 6.78 [9] => 2.03 [10] => 4.31 [11] => 4.86 [12] => 4.85 [13] => 5.95 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -244.43 [9] => -99.729 [10] => 0.397 [11] => 0.063 [12] => 0 [13] => 0 ) [TaxProvision] => Array ( [0] => 30.414 [1] => -29.512 [2] => -8.322 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -1.568 [8] => -1.987 [9] => -1.661 [10] => -1.371 [11] => -1.866 [12] => -2.622 [13] => -4.613 ) [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 ) [Net Income (Continuing Operations)] => Array ( [0] => 48.902 [1] => 67.872 [2] => 99.153 [3] => 88.169 [4] => 110.203 [5] => 159.483 [6] => 192.728 [7] => 242.79 [8] => 330.103 [9] => 226.475 [10] => 311.58 [11] => 413.566 [12] => 435.67 [13] => 582.237 ) [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 ) [eps_diluated] => Array ( [0] => 0 [1] => 0.468 [2] => 0.918 [3] => 0.828 [4] => 0.86 [5] => 1.015 [6] => 1.12 [7] => 1.3 [8] => 1.635 [9] => 1.11 [10] => 1.425 [11] => 1.83 [12] => 1.92 [13] => 2.56 ) [eps_basic] => Array ( [0] => 0 [1] => 0.468 [2] => 0.92 [3] => 0.83 [4] => 0.863 [5] => 1.02 [6] => 1.12 [7] => 1.3 [8] => 1.64 [9] => 1.11 [10] => 1.425 [11] => 1.835 [12] => 1.92 [13] => 2.57 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 3.863 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 7.534 [9] => 17.263 [10] => 27.982 [11] => 63.555 [12] => 63.1 [13] => 30.664 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 20.917 [9] => 152.776 [10] => 146.211 [11] => 127.999 [12] => 88.63 [13] => 77.144 ) [OtherInventories] => Array ( [0] => 0 [1] => 21.057 [2] => 1.361 [3] => 17.282 [4] => 43.397 [5] => 78.155 [6] => 91.55 [7] => 120.462 [8] => 19.283 [9] => 22.962 [10] => 42.215 [11] => 67.306 [12] => 70.158 [13] => 79.416 ) [CashAndCashEquivalents] => Array ( [0] => 0 [1] => 13.837 [2] => 75.151 [3] => 111.357 [4] => 29.833 [5] => 36.489 [6] => 6.39 [7] => 0 [8] => 37.912 [9] => 4.168 [10] => 7.483 [11] => 209.62 [12] => 328.278 [13] => 25.235 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 87.802 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 929.028 [3] => 923.832 [4] => 1341.685 [5] => 1422.269 [6] => 53.4 [7] => 52.937 [8] => 58.901 [9] => 68.603 [10] => 75.568 [11] => 74.509 [12] => 83.014 [13] => 78.405 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 8.281 [3] => 8.306 [4] => 10.892 [5] => 12.264 [6] => 12.717 [7] => 14.514 [8] => 20.129 [9] => 26.877 [10] => 34.323 [11] => 36.152 [12] => 37.672 [13] => 41.383 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 195.731 [3] => 390.804 [4] => 544.347 [5] => 608.086 [6] => 677.11 [7] => 922.189 [8] => 1151.654 [9] => 1377.15 [10] => 1666.075 [11] => 1856.554 [12] => 2099.948 [13] => 2450.77 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 4.909 [3] => 14.657 [4] => 18.162 [5] => 28.657 [6] => 67.33 [7] => 112.891 [8] => 120.521 [9] => 101.265 [10] => 106.699 [11] => 100.441 [12] => 247.571 [13] => 165.129 ) [GrossPPE] => Array ( [0] => 0 [1] => 1338.393 [2] => 1334.527 [3] => 1371.847 [4] => 1956.884 [5] => 2116.143 [6] => 2260.608 [7] => 2435.89 [8] => 2890.672 [9] => 3398.606 [10] => 3894.61 [11] => 4080.484 [12] => 4408.55 [13] => 4986.75 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => -374.653 [2] => -401.396 [3] => -431.298 [4] => -463.266 [5] => -506.626 [6] => -557.869 [7] => -615.329 [8] => -529.356 [9] => -617.989 [10] => -716.054 [11] => -830.762 [12] => -943.248 [13] => -1070.492 ) [AccountsPayable] => Array ( [0] => 0 [1] => 22.793 [2] => 16.967 [3] => 21.457 [4] => 20.891 [5] => 31.329 [6] => 66.557 [7] => 52.569 [8] => 40.051 [9] => 37.063 [10] => 41.425 [11] => 66.384 [12] => 112.002 [13] => 76.326 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 20.151 [9] => 21.261 [10] => 26.953 [11] => 27.57 [12] => 33.089 [13] => 38.574 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 26.995 [3] => 34.067 [4] => 51.312 [5] => 61.707 [6] => 89.824 [7] => 71.466 [8] => 80.469 [9] => 111.917 [10] => 127.718 [11] => 130.531 [12] => 146.542 [13] => 150.211 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [LongTermDebt] => Array ( [0] => 0 [1] => 278.934 [2] => 570 [3] => 569.1 [4] => 789.568 [5] => 782.639 [6] => 518.609 [7] => 914.536 [8] => 1083.485 [9] => 1680.004 [10] => 1906.148 [11] => 2151.775 [12] => 2393.408 [13] => 2435.316 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 147.029 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 31.787 [9] => 22.582 [10] => 28.965 [11] => 67.08 [12] => 68.134 [13] => 51.637 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 0 [1] => 67.872 [2] => 99.153 [3] => 88.169 [4] => 110.203 [5] => 159.483 [6] => 192.728 [7] => 242.79 [8] => 330.103 [9] => 226.475 [10] => 311.58 [11] => 413.566 [12] => 435.67 [13] => 582.237 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [ChangeInReceivables] => Array ( [0] => 0 [1] => 26.151 [2] => -13.883 [3] => -3.056 [4] => -20.959 [5] => 0 [6] => -3.791 [7] => -8.237 [8] => 24.27 [9] => -31.872 [10] => -17.173 [11] => 5.791 [12] => -10.867 [13] => -19.314 ) [ChangeInInventory] => Array ( [0] => 0 [1] => -12.919 [2] => 5.361 [3] => -6.812 [4] => 3.864 [5] => 0 [6] => -13.395 [7] => -28.912 [8] => 72.728 [9] => -59.135 [10] => -23.407 [11] => -42.452 [12] => 36.972 [13] => 34.664 ) [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 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 6.987 [2] => 14.242 [3] => -6.039 [4] => -0.222 [5] => 0 [6] => 21.294 [7] => -9.554 [8] => -14.362 [9] => 36.34 [10] => 28.714 [11] => 35.179 [12] => 10.355 [13] => 11.156 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 22.477 [2] => 14.773 [3] => 12.315 [4] => 59.57 [5] => -2.389 [6] => 37.816 [7] => -64.394 [8] => 32.167 [9] => -71.773 [10] => -16.181 [11] => 14.486 [12] => 42.699 [13] => 15.708 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 6.438 [2] => 1.641 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [PurchaseOfPPE] => Array ( [0] => 0 [1] => -39.743 [2] => -37.248 [3] => -34.636 [4] => -51.385 [5] => -103.654 [6] => -168.544 [7] => -190.182 [8] => -272.083 [9] => -216.698 [10] => -250.719 [11] => -217.472 [12] => -354.168 [13] => -383.757 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 1.65 [2] => 0 [3] => 0 [4] => 0 [5] => 2.994 [6] => 6.313 [7] => 0.961 [8] => 3.862 [9] => 0.338 [10] => 8.3 [11] => 6.299 [12] => 0 [13] => 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 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -38.302 [9] => -390.606 [10] => -291.292 [11] => -40.5 [12] => 0 [13] => -192 ) [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 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -345.237 [5] => -58.066 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => -8.094 [12] => -74.934 [13] => -250.495 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 232.403 [5] => 138.302 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0 [1] => -49.409 [2] => -689.787 [3] => -11.312 [4] => -548.107 [5] => -55.263 [6] => 13.934 [7] => -4.434 [8] => 1.794 [9] => 2.048 [10] => -56.449 [11] => 1.026 [12] => 61.021 [13] => -55.794 ) [sloanratio] => Array ( [0] => 0.05 [1] => 0.02 [2] => 0.59 [3] => -0.01 [4] => 0.32 [5] => 0.01 [6] => 0.02 [7] => 0.08 [8] => -0.02 [9] => 0.15 [10] => 0.13 [11] => 0.02 [12] => 0.04 [13] => 0.14 ) [mktcap] => Array ( [0] => 0 [1] => 237.424 [2] => 882.36988 [3] => 1359.5 [4] => 1949.39136 [5] => 1955.7164 [6] => 2561.496 [7] => 2885.3912 [8] => 2016.36645 [9] => 4618.5447 [10] => 6355.12 [11] => 7765.1868 [12] => 9769.578 [13] => 14342.0436 ) [ev_addition_per_share] => Array ( [0] => 0 [1] => 11.767 [2] => 4.55 [3] => 4.281 [4] => 5.177 [5] => 6.266 [6] => 5.9 [7] => 6.872 [8] => 16.72 [9] => 7.861 [10] => 8.503 [11] => 8.614 [12] => 9.13 [13] => 11.735 ) [ev_per_share] => Array ( [0] => 0 [1] => 22.22 [2] => 12.663 [3] => 16.78 [4] => 19.868 [5] => 22.385 [6] => 25.2 [7] => 28.55 [8] => 31.825 [9] => 29.525 [10] => 36.75 [11] => 43.05 [12] => 52.32 [13] => 75 ) [EBITDA_1] => Array ( [0] => 0 [1] => 148.01 [2] => 175.428 [3] => 163.677 [4] => 192.997 [5] => 271.215 [6] => 312.586 [7] => 363.106 [8] => 471.319 [9] => 473.178 [10] => 516.456 [11] => 644.137 [12] => 680.177 [13] => 847.628 ) [EBITDA_per_share] => Array ( [0] => 0 [1] => 3.26 [2] => 2 [3] => 1.5 [4] => 1.64 [5] => 2.04 [6] => 2.35 [7] => 2.72 [8] => 3.52 [9] => 4.14 [10] => 2.36 [11] => 2.85 [12] => 3 [13] => 3.73 ) [Operating_Income_per_share] => Array ( [0] => 0 [1] => 2.41 [2] => 1.56 [3] => 1.15 [4] => 1.41 [5] => 1.58 [6] => 1.87 [7] => 2.25 [8] => 2.63 [9] => 2.61 [10] => 1.86 [11] => 2.31 [12] => 2.44 [13] => 3.1 ) [DaysInventory] => Array ( [0] => 0 [1] => 80.68 [2] => 8.79 [3] => 23.85 [4] => 36.61 [5] => 35.11 [6] => 39.32 [7] => 49.65 [8] => 24.84 [9] => 130.96 [10] => 83.08 [11] => 93.3 [12] => 82.18 [13] => 73.95 ) [InventoryTurnover] => Array ( [0] => 0 [1] => 4.52 [2] => 41.5 [3] => 15.31 [4] => 9.97 [5] => 10.4 [6] => 9.28 [7] => 7.35 [8] => 14.69 [9] => 2.79 [10] => 4.39 [11] => 3.91 [12] => 4.44 [13] => 4.94 ) [netcash] => Array ( [0] => 0 [1] => -22.05 [2] => -5.46 [3] => -5.38 [4] => -6.86 [5] => -8.5 [6] => -8.59 [7] => -9.24 [8] => -18.69 [9] => -9.21 [10] => -10.02 [11] => -10.52 [12] => -11.39 [13] => -13.89 ) [NCAV] => Array ( [0] => 0 [1] => -20.38 [2] => -5.15 [3] => -5 [4] => -6.34 [5] => -7.81 [6] => -7.87 [7] => -8.37 [8] => -18.24 [9] => -8.47 [10] => -9.22 [11] => -9.64 [12] => -10.56 [13] => -13.07 ) [NCAV_real] => Array ( [0] => 0 [1] => -19.36 [2] => -4.96 [3] => -4.71 [4] => -5.96 [5] => -7.27 [6] => -7.3 [7] => -7.7 [8] => -17.7 [9] => -7.71 [10] => -8.35 [11] => -8.73 [12] => -9.74 [13] => -12.25 ) [Book Value Per Share] => Array ( [0] => 0 [1] => 25.95 [2] => 4.15 [3] => 4.58 [4] => 5.95 [5] => 6.66 [6] => 6.08 [7] => 6.55 [8] => 0.51 [9] => 5.61 [10] => 6.47 [11] => 6.49 [12] => 6.7 [13] => 7.27 ) [Tangibles_book_per_share] => Array ( [0] => 0 [1] => 24.86 [2] => 3.93 [3] => 4.27 [4] => 5.7 [5] => 6.36 [6] => 5.83 [7] => 6.31 [8] => 0.36 [9] => 5.52 [10] => 6.22 [11] => 6.19 [12] => 6.41 [13] => 7 ) [buybackratio] => Array ( [0] => 0 [1] => -1.32 [2] => -2.82 [3] => -0.11 [4] => -2.6 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -0.83 [11] => 0 [12] => 0 [13] => 0 ) [CF_Net Income_pct] => Array ( [0] => 0 [1] => 50.15 [2] => 61.57 [3] => 61.25 [4] => 46.60 [5] => 70.94 [6] => 63.26 [7] => 93.04 [8] => 75.91 [9] => 84.05 [10] => 73.37 [11] => 71.64 [12] => 67.54 [13] => 75.35 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 36 [2] => 45 [3] => 39 [4] => 45 [5] => 59 [6] => 64 [7] => 66 [8] => 87 [9] => 98 [10] => 109 [11] => 121 [12] => 128 [13] => 142 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0 [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 ) [Cash Flow from Others_pct] => Array ( [0] => 0 [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 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0 [1] => -29.37 [2] => -23.13 [3] => -24.06 [4] => -21.73 [5] => -46.11 [6] => -55.32 [7] => -72.88 [8] => -62.56 [9] => -80.43 [10] => -59.04 [11] => -37.67 [12] => -54.90 [13] => -49.66 ) [Cash Flow from Investing_pct] => Array ( [0] => 0 [1] => -64.66 [2] => -451.48 [3] => -31.92 [4] => -301.19 [5] => -33.67 [6] => -48.67 [7] => -74.21 [8] => -70.07 [9] => -224.51 [10] => -138.97 [11] => -44.82 [12] => -57.06 [13] => -114.15 ) [Net Issuance of Stock_pct] => Array ( [0] => 0 [1] => 57.12 [2] => 173.44 [3] => 6.58 [4] => 121.15 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 60.85 [11] => 0.00 [12] => 0.00 [13] => 0.00 ) [Net Issuance of Debt_pct] => Array ( [0] => 0 [1] => -71.30 [2] => 248.84 [3] => 0.00 [4] => 97.75 [5] => 8.00 [6] => -2.25 [7] => 46.72 [8] => 36.12 [9] => 222.28 [10] => 50.00 [11] => 40.87 [12] => 38.10 [13] => 38.03 ) [Dividends_pct] => Array ( [0] => 0 [1] => -12.27 [2] => -33.14 [3] => -62.88 [4] => -49.45 [5] => 0.00 [6] => -68.26 [7] => -90.50 [8] => -60.78 [9] => -106.06 [10] => -75.08 [11] => -60.78 [12] => -62.55 [13] => -61.53 ) [Other Financing_pct] => Array ( [0] => 0 [1] => -25.13 [2] => 389.56 [3] => -42.93 [4] => 166.72 [5] => -63.37 [6] => -61.21 [7] => -28.24 [8] => -21.43 [9] => 111.99 [10] => 39.75 [11] => -20.17 [12] => -24.55 [13] => -25.07 ) [Cash from Financing_pct] => Array ( [0] => 0 [1] => -26.45 [2] => 389.14 [3] => -56.30 [4] => 169.45 [5] => 8.00 [6] => -70.50 [7] => -43.77 [8] => -24.65 [9] => 116.22 [10] => 35.77 [11] => -19.91 [12] => -24.44 [13] => -23.51 ) [Net Change in Cash_pct] => Array ( [0] => 0 [1] => 10.22 [2] => 38.08 [3] => 25.15 [4] => -34.47 [5] => 2.96 [6] => -9.88 [7] => -2.45 [8] => 8.50 [9] => -12.52 [10] => 0.78 [11] => 35.01 [12] => 18.39 [13] => -39.22 ) [total_freecashflow_pct] => Array ( [0] => 0 [1] => 70.63 [2] => 76.87 [3] => 75.94 [4] => 78.27 [5] => 53.89 [6] => 44.68 [7] => 27.12 [8] => 37.44 [9] => 19.57 [10] => 40.96 [11] => 62.33 [12] => 45.10 [13] => 50.34 ) [per share rev] => Array ( [0] => 0 [1] => 9.87 [2] => 4.94 [3] => 4.45 [4] => 5.91 [5] => 8.53 [6] => 9.18 [7] => 9.88 [8] => 9.07 [9] => 8.87 [10] => 7.11 [11] => 7.74 [12] => 7.82 [13] => 8.36 ) [per share_freecashflow] => Array ( [0] => 0 [1] => 2.1 [2] => 1.41 [3] => 1 [4] => 1.57 [5] => 0.91 [6] => 1.02 [7] => 0.53 [8] => 1.22 [9] => 0.46 [10] => 0.79 [11] => 1.59 [12] => 1.28 [13] => 1.71 ) [payout] => Array ( [0] => 0 [1] => 0.765 [2] => 0.702 [3] => 0.925 [4] => 1 [5] => 0.968 [6] => 1.021 [7] => 0.958 [8] => 0.832 [9] => 1.279 [10] => 1.02 [11] => 0.85 [12] => 0.929 [13] => 0.82 ) [ROC] => Array ( [0] => 0 [1] => 6.51 [2] => 9.26 [3] => 7.75 [4] => 6.32 [5] => 8.83 [6] => 10.18 [7] => 11.92 [8] => 3.34 [9] => 4.02 [10] => 8.61 [11] => 10.57 [12] => 10.34 [13] => 13.31 ) [ROC_JOEL] => Array ( [0] => 0 [1] => 11.34 [2] => 14.69 [3] => 13.34 [4] => 11.07 [5] => 13.07 [6] => 14.63 [7] => 16.49 [8] => 14.92 [9] => 10.39 [10] => 12.45 [11] => 15.65 [12] => 15.93 [13] => 18 ) [ROC_JOEL_new] => Array ( [0] => 0 [1] => 11.62 [2] => 13.97 [3] => 13.27 [4] => 9.89 [5] => 13.06 [6] => 14.63 [7] => 16.32 [8] => 16.26 [9] => 13.04 [10] => 12.4 [11] => 15.25 [12] => 15.63 [13] => 17.97 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 7.65 [2] => 9.95 [3] => 6.87 [4] => 6.27 [5] => 7.74 [6] => 7.45 [7] => 7.9 [8] => 8.48 [9] => 4.74 [10] => 4.94 [11] => 5.41 [12] => 4.66 [13] => 4.15 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0.49 [2] => 0.54 [3] => 1.04 [4] => 0.93 [5] => 0.7 [6] => 0.78 [7] => 0.81 [8] => 0.62 [9] => 1.05 [10] => 1.47 [11] => 1.65 [12] => 2.05 [13] => 2.8 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0.26 [2] => 0.9 [3] => 1.42 [4] => 1.42 [5] => 1.18 [6] => 1.4 [7] => 1.35 [8] => 3.39 [9] => 1.89 [10] => 2.03 [11] => 2.16 [12] => 2.59 [13] => 3.15 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0.42 [2] => 2.06 [3] => 2.93 [4] => 2.58 [5] => 2.53 [6] => 3.31 [7] => 3.44 [8] => 41.96 [9] => 3.92 [10] => 4.54 [11] => 5.56 [12] => 6.74 [13] => 9.04 ) [pb] => Array ( [0] => 0 [1] => 0.4 [2] => 1.95 [3] => 2.73 [4] => 2.47 [5] => 2.42 [6] => 3.17 [7] => 3.31 [8] => 29.62 [9] => 3.86 [10] => 4.37 [11] => 5.31 [12] => 6.45 [13] => 8.7 ) [dividend_yield] => Array ( [0] => 0 [1] => 3.43 [2] => 7.94 [3] => 6.13 [4] => 5.86 [5] => 6.1 [6] => 5.92 [7] => 5.75 [8] => 9 [9] => 6.55 [10] => 5.15 [11] => 4.52 [12] => 4.13 [13] => 3.32 ) [current_ratio] => Array ( [0] => 0 [1] => 0.97 [2] => 1.58 [3] => 1.72 [4] => 1.43 [5] => 1 [6] => 0.34 [7] => 0.93 [8] => 0.85 [9] => 1.41 [10] => 1.4 [11] => 1.97 [12] => 1.78 [13] => 0.62 ) [quick_ratio] => Array ( [0] => 0 [1] => 0.7 [2] => 1.51 [3] => 1.56 [4] => 1.17 [5] => 0.58 [6] => 0.16 [7] => 0.38 [8] => 0.61 [9] => 0.57 [10] => 0.61 [11] => 1.14 [12] => 1.22 [13] => 0.33 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0 [2] => -378.7 [3] => 0 [4] => -22.03 [5] => 8.56 [6] => -9.36 [7] => -0.28 [8] => -0.3 [9] => -59.7 [10] => -5.53 [11] => -0.23 [12] => -0.32 [13] => -0.21 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => -49.95 [3] => -9.92 [4] => 32.81 [5] => 44.33 [6] => 7.62 [7] => 7.63 [8] => -8.2 [9] => -2.21 [10] => -19.84 [11] => 8.86 [12] => 1.03 [13] => 6.91 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => 96.15 [3] => -9.8 [4] => 3.86 [5] => 18.02 [6] => 10.34 [7] => 16.07 [8] => 25.77 [9] => -32.11 [10] => 28.38 [11] => 28.42 [12] => 4.92 [13] => 33.33 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.21 [7] => 1.14 [8] => 1.02 [9] => 1.87 [10] => 2.77 [11] => 2.91 [12] => 3.3 [13] => 4.02 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.04 [7] => 0.92 [8] => 0.3 [9] => 1.42 [10] => 2.56 [11] => 2.4 [12] => 0 [13] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.921826625387 [8] => 0.298714652956 [9] => 1.41584766585 [10] => 2.55984555985 [11] => 0 [12] => 0 [13] => 22.8796296296 ) )
Magellan Midstream Partners, L.P. (NYSE:MMP)
Days Inventory
70.46 (As of Mar. 2014)

Magellan Midstream Partners, L.P.'s inventory for the three months ended in Mar. 2014 was $210 Mil. Magellan Midstream Partners, L.P.'s cost of goods sold for the three months ended in Mar. 2014 was $272 Mil. Hence, Magellan Midstream Partners, L.P.'s days inventory for the three months ended in Mar. 2014 was 70.46.

Magellan Midstream Partners, L.P.'s days inventory declined from Mar. 2013 (82.76) to Mar. 2014 (70.46).

Inventory can be measured by Days Sales of Inventory (DSI). Magellan Midstream Partners, L.P.'s days sales of inventory (DSI) for the three months ended in Mar. 2014 was 30.93.

Inventory turnover measures how fast the company turns over its inventory within a year. Magellan Midstream Partners, L.P.'s inventory turnover for the three months ended in Mar. 2014 was 1.29.

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. Magellan Midstream Partners, L.P.'s inventory to revenue ratio for the three months ended in Mar. 2014 was 0.34.


Definition

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

Magellan Midstream Partners, L.P.'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
=187.224/924.099*365
=73.95

Magellan Midstream Partners, L.P.'s Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=210.235/271.537*91
=70.46

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

An increase of Days Inventory may indicate the company's sales slowed.

1. Inventory can be measured by Days Sales of Inventory (DSI).

Magellan Midstream Partners, L.P.'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
=210.235/618.606*91
=30.93

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

Magellan Midstream Partners, L.P.'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.

Magellan Midstream Partners, L.P.'s Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=210.235 / 618.606
=0.34

* 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.

Magellan Midstream Partners, L.P. Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 36.6135.1139.3249.6524.84130.9683.0893.3082.1873.95

Magellan Midstream Partners, L.P. Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 81.2568.9386.52106.2279.9482.7698.1684.8660.3770.46
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Email Hide