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] => 7.04 [1] => 6.39 [2] => 8.75 [3] => 13.50 [4] => 11.06 [5] => 12.99 [6] => 14.73 [7] => 18.22 [8] => 19.96 [9] => 29.48 [10] => 37.70 [11] => 48.31 [12] => 49.10 [13] => 73.68 [14] => 87.10 [15] => 55.80 [16] => 65.04 [17] => 60.16 [18] => 55.01 [19] => 65.55 ) [price_low] => Array ( [0] => 0.00 [1] => 5.59 [2] => 6.21 [3] => 9.33 [4] => 7.61 [5] => 7.22 [6] => 10.52 [7] => 12.00 [8] => 14.01 [9] => 17.12 [10] => 25.06 [11] => 33.07 [12] => 38.94 [13] => 39.64 [14] => 31.93 [15] => 32.95 [16] => 41.80 [17] => 36.33 [18] => 37.67 [19] => 51.20 ) [BS_share] => Array ( [0] => 179.916 [1] => 179.019 [2] => 179.674 [3] => 180.136 [4] => 180.000 [5] => 180.121 [6] => 180.21 [7] => 181.24 [8] => 183.28 [9] => 183.71 [10] => 184.02 [11] => 185.53 [12] => 187.06 [13] => 189.26 [14] => 190.48 [15] => 191.12 [16] => 193.29 [17] => 193.72 [18] => 190.64 [19] => 186.98 ) [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] => 179.916 [1] => 179.019 [2] => 179.674 [3] => 180.136 [4] => 180.000 [5] => 180.121 [6] => 180.993 [7] => 182.819 [8] => 184.270 [9] => 185.030 [10] => 186.025 [11] => 187.889 [12] => 189.158 [13] => 191.141 [14] => 192.134 [15] => 192.468 [16] => 193.158 [17] => 194.512 [18] => 194.669 [19] => 189.271 ) [Revenue] => Array ( [0] => 1738.2 [1] => 1711.2 [2] => 2009.7 [3] => 2133.4 [4] => 2342.6 [5] => 2752.1 [6] => 3630.195 [7] => 3865.968 [8] => 3796.917 [9] => 5164.657 [10] => 8299.147 [11] => 11680.079 [12] => 14307.387 [13] => 18439.098 [14] => 27432.331 [15] => 19012.392 [16] => 20169.718 [17] => 27638.121 [18] => 4619.602 [19] => 5390.089 ) [COGS] => Array ( [0] => 1324.3 [1] => 1329.9 [2] => 1544.4 [3] => 1611.6 [4] => 1982.5 [5] => 2258.3 [6] => 2863.042 [7] => 3006.805 [8] => 3326.803 [9] => 4373.498 [10] => 7053.697 [11] => 9864.089 [12] => 12526.686 [13] => 16397.713 [14] => 21649.742 [15] => 16169.443 [16] => 17029.833 [17] => 23840.188 [18] => 1114.748 [19] => 1340.143 ) [Gross Profit] => Array ( [0] => 413.9 [1] => 381.3 [2] => 465.3 [3] => 521.8 [4] => 360.1 [5] => 493.8 [6] => 767.153 [7] => 859.163 [8] => 470.114 [9] => 791.159 [10] => 1245.45 [11] => 1815.99 [12] => 1780.701 [13] => 2041.385 [14] => 5782.589 [15] => 2842.949 [16] => 2847.621 [17] => 3308.587 [18] => 3123.93 [19] => 3547.731 ) [SGA] => Array ( [0] => 66.6 [1] => 67.5 [2] => 66.4 [3] => 65.9 [4] => 61.4 [5] => 81.8 [6] => 85.474 [7] => 97.835 [8] => 92.403 [9] => 119.538 [10] => 132.329 [11] => 158.889 [12] => 228.543 [13] => 229.3 [14] => 228.49 [15] => 325.764 [16] => 259.215 [17] => 297.52 [18] => 249.532 [19] => 379.167 ) [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] => 218.2 [1] => 236.6 [2] => 192.1 [3] => 219.9 [4] => 213.6 [5] => 216 [6] => 224.982 [7] => 252.895 [8] => 211.083 [9] => 273.577 [10] => 337.861 [11] => 419.694 [12] => 424.249 [13] => 545.159 [14] => 806.611 [15] => 1028.371 [16] => 1114.529 [17] => 1079.75 [18] => 1253.095 [19] => 1553.394 ) [Operating Income] => Array ( [0] => 129.1 [1] => 77.2 [2] => 206.8 [3] => 207.9 [4] => -2.3 [5] => 194.5 [6] => 442.857 [7] => 521.109 [8] => 148.534 [9] => 394.716 [10] => 781.658 [11] => 1250.522 [12] => 1047.93 [13] => 1262.296 [14] => 2818.365 [15] => 1277.173 [16] => 1423.438 [17] => 1492.644 [18] => 1382.942 [19] => 1544.587 ) [other_operating_charges] => Array ( [0] => -218.2 [1] => -236.6 [2] => -192.1 [3] => -248 [4] => -301 [5] => -217.5 [6] => -238.822 [7] => -240.219 [8] => -229.177 [9] => -276.905 [10] => -331.463 [11] => -406.579 [12] => -504.228 [13] => -549.789 [14] => -2735.734 [15] => -1240.012 [16] => -1164.968 [17] => -1518.423 [18] => -1491.456 [19] => -1623.977 ) [Month End Stock Price] => Array ( [0] => 6.195 [1] => 6.243 [2] => 8.616 [3] => 11.691 [4] => 8.9 [5] => 12.379 [6] => 13.04 [7] => 18.131 [8] => 18.489 [9] => 28.181 [10] => 34.714 [11] => 46.593 [12] => 43.883 [13] => 73.216 [14] => 38.273 [15] => 46.774 [16] => 64.335 [17] => 48.103 [18] => 51.391 [19] => 64.88 ) [mktcap] => Array ( [0] => 1114.57962 [1] => 1117.615617 [2] => 1548.071184 [3] => 2105.969976 [4] => 1602 [5] => 2229.717859 [6] => 2349.9384 [7] => 3286.06244 [8] => 3388.66392 [9] => 5177.13151 [10] => 6388.07028 [11] => 8644.39929 [12] => 8208.75398 [13] => 13856.86016 [14] => 7290.24104 [15] => 8939.44688 [16] => 12435.31215 [17] => 9318.51316 [18] => 9797.18024 [19] => 12131.2624 ) [Cash and Equiv] => Array ( [0] => 71.1 [1] => 62.3 [2] => 109.7 [3] => 24.3 [4] => 28.3 [5] => 34.1 [6] => 132.701 [7] => 82.652 [8] => 164.957 [9] => 252.425 [10] => 553.417 [11] => 585.333 [12] => 543.39 [13] => 673.707 [14] => 1086.45 [15] => 1080.169 [16] => 1152.383 [17] => 1045.966 [18] => 1062.919 [19] => 1124.997 ) [ev_addition] => Array ( [0] => 109 [1] => 142.2 [2] => 105.7 [3] => 190 [4] => 313.2 [5] => 359.2 [6] => 429.3 [7] => 486.383 [8] => 754.955 [9] => 876.209 [10] => 110.665 [11] => 28.731 [12] => 327.35 [13] => 882.084 [14] => -57.656 [15] => 273.052 [16] => -212.992 [17] => -446.408 [18] => 1182.282 [19] => 1811.566 ) [ev_addition_per_share] => Array ( [0] => 0.606 [1] => 0.794 [2] => 0.588 [3] => 1.055 [4] => 1.74 [5] => 1.994 [6] => 2.382 [7] => 2.684 [8] => 4.119 [9] => 4.77 [10] => 0.601 [11] => 0.155 [12] => 1.75 [13] => 4.661 [14] => -0.303 [15] => 1.429 [16] => -1.102 [17] => -2.304 [18] => 6.202 [19] => 9.689 ) [ev_per_share] => Array ( [0] => 6.805 [1] => 7.033 [2] => 9.206 [3] => 12.741 [4] => 10.64 [5] => 14.369 [6] => 15.42 [7] => 20.811 [8] => 22.609 [9] => 32.951 [10] => 35.314 [11] => 46.743 [12] => 45.633 [13] => 77.876 [14] => 37.973 [15] => 48.204 [16] => 63.235 [17] => 45.803 [18] => 57.591 [19] => 74.57 ) [ev] => Array ( [0] => 1223.57962 [1] => 1259.815617 [2] => 1653.771184 [3] => 2295.969976 [4] => 1915.2 [5] => 2588.917859 [6] => 2779.2384 [7] => 3772.44544 [8] => 4143.61892 [9] => 6053.34051 [10] => 6498.73528 [11] => 8673.13029 [12] => 8536.10398 [13] => 14738.94416 [14] => 7232.58504 [15] => 9212.49888 [16] => 12222.32015 [17] => 8872.10516 [18] => 10979.46224 [19] => 13942.8284 ) [Non Operating Income] => Array ( [0] => 30.3 [1] => -205.6 [2] => 12.4 [3] => -23.7 [4] => -87.4 [5] => -1.5 [6] => -23.906 [7] => 95.026 [8] => -22.492 [9] => 43.476 [10] => 56.227 [11] => 98.666 [12] => -110.777 [13] => -60.317 [14] => 0 [15] => 0 [16] => 56.93 [17] => -33.019 [18] => -10.973 [19] => -77.49 ) [tax] => Array ( [0] => 50.3 [1] => -15.4 [2] => 90.4 [3] => 79.3 [4] => 6.1 [5] => 58.8 [6] => 155.985 [7] => 173.673 [8] => 34.287 [9] => 95.795 [10] => 308.541 [11] => 534.156 [12] => 393.729 [13] => 470.703 [14] => 1073.616 [15] => 536.656 [16] => 609.151 [17] => 763.173 [18] => 561.516 [19] => 584.55 ) [Pretax Income] => Array ( [0] => 156.9 [1] => -134 [2] => 228.3 [3] => 211.7 [4] => -8.3 [5] => 178.5 [6] => 454.511 [7] => 502.103 [8] => 121.566 [9] => 374.205 [10] => 804.936 [11] => 1372.059 [12] => 1038.398 [13] => 1237.232 [14] => 2818.365 [15] => 1277.173 [16] => 1388.71 [17] => 1492.644 [18] => 1368.01 [19] => 1472.687 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 4.4 [5] => 4.4 [6] => 23.981 [7] => 16.478 [8] => 8.388 [9] => 8.615 [10] => 0 [11] => 21.932 [12] => 18.674 [13] => 15.692 [14] => 0 [15] => 0 [16] => -56.93 [17] => 48.15 [18] => 10.973 [19] => 77.49 ) [InterestExpense] => Array ( [0] => -2.6 [1] => -5.7 [2] => -2.9 [3] => -0.6 [4] => -10.5 [5] => -20.3 [6] => -16.337 [7] => -19.006 [8] => -26.968 [9] => -20.511 [10] => -42.966 [11] => -8.765 [12] => -9.476 [13] => -25.612 [14] => -105.07 [15] => -81.619 [16] => -34.728 [17] => -55.831 [18] => -14.932 [19] => -71.9 ) [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] => 218.2 [1] => 236.6 [2] => 192.1 [3] => 219.9 [4] => 213.6 [5] => 216 [6] => 224.982 [7] => 252.895 [8] => 211.083 [9] => 273.577 [10] => 337.861 [11] => 419.694 [12] => 424.249 [13] => 545.159 [14] => 139.346 [15] => 109.316 [16] => 1164.782 [17] => 0 [18] => 0 [19] => 0 ) [ReconciledDepreciation] => Array ( [0] => 218.2 [1] => 236.6 [2] => 192.1 [3] => 219.9 [4] => 213.6 [5] => 216 [6] => 224.98 [7] => 252.9 [8] => 211.08 [9] => 273.58 [10] => 337.86 [11] => 419.69 [12] => 424.25 [13] => 545.16 [14] => 806.61 [15] => 1028.37 [16] => 1114.53 [17] => 1079.75 [18] => 1253.1 [19] => 1553.39 ) [EBIT] => Array ( [0] => 159.5 [1] => -128.3 [2] => 231.2 [3] => 212.3 [4] => 2.2 [5] => 198.8 [6] => 470.848 [7] => 521.109 [8] => 148.534 [9] => 394.716 [10] => 847.902 [11] => 1380.824 [12] => 1047.874 [13] => 1262.844 [14] => 2923.435 [15] => 1358.792 [16] => 1423.438 [17] => 1548.475 [18] => 1382.942 [19] => 1544.587 ) [EBITDA_morn] => Array ( [0] => 377.7 [1] => 108.3 [2] => 423.3 [3] => 432.2 [4] => 215.8 [5] => 414.8 [6] => 695.83 [7] => 774.004 [8] => 359.617 [9] => 668.293 [10] => 1185.763 [11] => 1800.518 [12] => 1472.123 [13] => 1808.003 [14] => 3062.781 [15] => 1468.108 [16] => 1423.438 [17] => 1492.644 [18] => 1382.942 [19] => 1544.587 ) [EBITDA] => Array ( [0] => 377.7 [1] => 108.3 [2] => 423.3 [3] => 432.2 [4] => 215.8 [5] => 414.8 [6] => 695.83 [7] => 774.004 [8] => 359.617 [9] => 668.293 [10] => 1185.763 [11] => 1800.518 [12] => 1472.123 [13] => 1808.003 [14] => 3730.046 [15] => 2387.163 [16] => 2537.967 [17] => 2628.225 [18] => 2636.037 [19] => 3097.981 ) [EBITDA_1] => Array ( [0] => 377.7 [1] => 108.3 [2] => 423.3 [3] => 432.2 [4] => 215.8 [5] => 414.8 [6] => 695.83 [7] => 774.004 [8] => 359.617 [9] => 668.293 [10] => 1185.763 [11] => 1800.518 [12] => 1472.123 [13] => 1808.003 [14] => 3730.046 [15] => 2387.163 [16] => 2537.967 [17] => 2628.225 [18] => 2636.037 [19] => 3097.981 ) [DDA_new] => Array ( [0] => 218.2 [1] => 236.6 [2] => 192.1 [3] => 219.9 [4] => 213.6 [5] => 216 [6] => 224.98 [7] => 252.9 [8] => 211.08 [9] => 273.58 [10] => 337.86 [11] => 419.69 [12] => 424.25 [13] => 545.16 [14] => 806.61 [15] => 1028.37 [16] => 1114.53 [17] => 1079.75 [18] => 1253.1 [19] => 1553.39 ) [EBITDA_new] => Array ( [0] => 377.7 [1] => 108.3 [2] => 423.3 [3] => 432.2 [4] => 215.8 [5] => 414.8 [6] => 695.83 [7] => 774.004 [8] => 359.617 [9] => 668.293 [10] => 1185.763 [11] => 1800.518 [12] => 1472.123 [13] => 1808.003 [14] => 3062.781 [15] => 1468.108 [16] => 1423.438 [17] => 1492.644 [18] => 1382.942 [19] => 1544.587 ) [EBITDA_per_share] => Array ( [0] => 2.1 [1] => 0.6 [2] => 2.36 [3] => 2.4 [4] => 1.2 [5] => 2.3 [6] => 3.84 [7] => 4.23 [8] => 1.95 [9] => 3.61 [10] => 6.37 [11] => 9.58 [12] => 7.78 [13] => 9.46 [14] => 19.41 [15] => 12.4 [16] => 13.14 [17] => 13.51 [18] => 13.54 [19] => 16.37 ) [Operating_Income_per_share] => Array ( [0] => 0.72 [1] => 0.43 [2] => 1.15 [3] => 1.15 [4] => -0.01 [5] => 1.08 [6] => 2.45 [7] => 2.85 [8] => 0.81 [9] => 2.13 [10] => 4.2 [11] => 6.66 [12] => 5.54 [13] => 6.6 [14] => 14.67 [15] => 6.64 [16] => 7.37 [17] => 7.67 [18] => 7.1 [19] => 8.16 ) [Net Income] => Array ( [0] => 106.6 [1] => -118.6 [2] => 137.9 [3] => 132.4 [4] => -14.4 [5] => 119.7 [6] => 296.828 [7] => 330.903 [8] => 111.508 [9] => 294.197 [10] => 701.315 [11] => 846.452 [12] => 644.669 [13] => 766.529 [14] => 1739.986 [15] => 837.621 [16] => 798.081 [17] => 872.702 [18] => 970.876 [19] => 1123.473 ) [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] => 0.325 [1] => 0.325 [2] => 0.325 [3] => 0.338 [4] => 0.35 [5] => 0.35 [6] => 0.363 [7] => 0.375 [8] => 0.388 [9] => 0.4 [10] => 0.425 [11] => 0.45 [12] => 0.525 [13] => 0.675 [14] => 0.875 [15] => 1 [16] => 1.05 [17] => 1.1 [18] => 1.175 [19] => 1.25 ) [Shares Outstanding] => Array ( [0] => 179.916 [1] => 179.019 [2] => 179.674 [3] => 180.136 [4] => 180.000 [5] => 180.121 [6] => 180.993 [7] => 182.819 [8] => 184.270 [9] => 185.030 [10] => 186.025 [11] => 187.889 [12] => 189.158 [13] => 191.141 [14] => 192.134 [15] => 192.468 [16] => 193.158 [17] => 194.512 [18] => 194.669 [19] => 189.271 ) [shares_diluted] => Array ( [0] => 179.916 [1] => 179.019 [2] => 179.674 [3] => 180.136 [4] => 180.000 [5] => 180.121 [6] => 180.993 [7] => 182.819 [8] => 184.270 [9] => 185.030 [10] => 186.025 [11] => 187.889 [12] => 189.158 [13] => 191.141 [14] => 192.134 [15] => 192.468 [16] => 193.158 [17] => 194.512 [18] => 194.669 [19] => 189.271 ) [shares_basic] => Array ( [0] => 179.916 [1] => 179.019 [2] => 179.674 [3] => 179.525 [4] => 180.000 [5] => 179.882 [6] => 180.244 [7] => 180.761 [8] => 182.902 [9] => 183.599 [10] => 183.945 [11] => 184.355 [12] => 186.105 [13] => 188.028 [14] => 189.609 [15] => 190.767 [16] => 191.830 [17] => 193.410 [18] => 193.902 [19] => 187.921 ) [COGS_pct] => Array ( [0] => 0.76 [1] => 0.78 [2] => 0.77 [3] => 0.76 [4] => 0.85 [5] => 0.82 [6] => 0.79 [7] => 0.78 [8] => 0.88 [9] => 0.85 [10] => 0.85 [11] => 0.84 [12] => 0.88 [13] => 0.89 [14] => 0.79 [15] => 0.85 [16] => 0.84 [17] => 0.86 [18] => 0.24 [19] => 0.25 ) [Gross Profit_pct] => Array ( [0] => 23.81 [1] => 22.28 [2] => 23.15 [3] => 24.46 [4] => 15.37 [5] => 17.94 [6] => 21.13 [7] => 22.22 [8] => 12.38 [9] => 15.32 [10] => 15.01 [11] => 15.55 [12] => 12.45 [13] => 11.07 [14] => 21.08 [15] => 14.95 [16] => 14.12 [17] => 11.97 [18] => 67.62 [19] => 65.82 ) [SGA_pct] => Array ( [0] => 3.83 [1] => 3.94 [2] => 3.30 [3] => 3.09 [4] => 2.62 [5] => 2.97 [6] => 2.35 [7] => 2.53 [8] => 2.43 [9] => 2.31 [10] => 1.59 [11] => 1.36 [12] => 1.60 [13] => 1.24 [14] => 0.83 [15] => 1.71 [16] => 1.29 [17] => 1.08 [18] => 5.40 [19] => 7.03 ) [Interest Expense_pct] => Array ( [0] => -0.15 [1] => -0.33 [2] => -0.14 [3] => -0.03 [4] => -0.45 [5] => -0.74 [6] => -0.45 [7] => -0.49 [8] => -0.71 [9] => -0.40 [10] => -0.52 [11] => -0.08 [12] => -0.07 [13] => -0.14 [14] => -0.38 [15] => -0.43 [16] => -0.17 [17] => -0.20 [18] => -0.32 [19] => -1.33 ) [Pretax Income_pct] => Array ( [0] => 9.03 [1] => -7.83 [2] => 11.36 [3] => 9.92 [4] => -0.35 [5] => 6.49 [6] => 12.52 [7] => 12.99 [8] => 3.20 [9] => 7.25 [10] => 9.70 [11] => 11.75 [12] => 7.26 [13] => 6.71 [14] => 10.27 [15] => 6.72 [16] => 6.89 [17] => 5.40 [18] => 29.61 [19] => 27.32 ) [Net Income_pct] => Array ( [0] => 6.13 [1] => -6.93 [2] => 6.86 [3] => 6.21 [4] => -0.61 [5] => 4.35 [6] => 8.18 [7] => 8.56 [8] => 2.94 [9] => 5.70 [10] => 8.45 [11] => 7.25 [12] => 4.51 [13] => 4.16 [14] => 6.34 [15] => 4.41 [16] => 3.96 [17] => 3.16 [18] => 21.02 [19] => 20.84 ) [DaysSalesOutstanding] => Array ( [0] => 51.28 [1] => 50.08 [2] => 58.06 [3] => 46.6 [4] => 36.44 [5] => 47.41 [6] => 47.22 [7] => 24.74 [8] => 39.3 [9] => 31.82 [10] => 30.92 [11] => 27.04 [12] => 25.39 [13] => 28.12 [14] => 13.76 [15] => 28.09 [16] => 26.55 [17] => 20.53 [18] => 146.44 [19] => 67.71 ) [DaysInventory] => Array ( [0] => 42 [1] => 48.25 [2] => 31.05 [3] => 35.87 [4] => 23.9 [5] => 24.5 [6] => 21 [7] => 21.02 [8] => 22.09 [9] => 22.58 [10] => 15.31 [11] => 11.65 [12] => 11.98 [13] => 13.95 [14] => 10.19 [15] => 16.57 [16] => 16.34 [17] => 10.21 [18] => 246.33 [19] => 80.13 ) [Payable] => Array ( [0] => 295.1 [1] => 299.2 [2] => 406.6 [3] => 329.1 [4] => 249 [5] => 334.4 [6] => 528.416 [7] => 325.323 [8] => 599.229 [9] => 471.692 [10] => 709.378 [11] => 1176.634 [12] => 1008.597 [13] => 1987.71 [14] => 1778.033 [15] => 2092.621 [16] => 2803.635 [17] => 2312.327 [18] => 3196.077 [19] => 2388.474 ) [DaysPayable] => Array ( [0] => 61.97 [1] => 63.82 [2] => 73.85 [3] => 56.31 [4] => 38.8 [5] => 44.35 [6] => 53.13 [7] => 30.71 [8] => 57.6 [9] => 33.34 [10] => 31.2 [11] => 36.77 [12] => 25.73 [13] => 39.35 [14] => 23.66 [15] => 40.17 [16] => 50.74 [17] => 30.54 [18] => 252.53 [19] => 161.74 ) [InventoryTurnover] => Array ( [0] => 8.69 [1] => 7.56 [2] => 11.75 [3] => 10.17 [4] => 15.27 [5] => 14.9 [6] => 17.38 [7] => 17.37 [8] => 16.52 [9] => 16.17 [10] => 23.84 [11] => 31.32 [12] => 30.47 [13] => 26.17 [14] => 35.83 [15] => 22.03 [16] => 22.34 [17] => 35.76 [18] => 1.48 [19] => 4.56 ) [Accts Rec.] => Array ( [0] => 244.2 [1] => 234.8 [2] => 319.7 [3] => 272.4 [4] => 233.9 [5] => 357.5 [6] => 469.616 [7] => 262.022 [8] => 408.782 [9] => 450.201 [10] => 702.933 [11] => 865.155 [12] => 995.089 [13] => 1420.601 [14] => 1033.996 [15] => 1463.297 [16] => 1467.311 [17] => 1554.184 [18] => 1853.364 [19] => 999.872 ) [Inventory] => Array ( [0] => 152.4 [1] => 175.8 [2] => 131.4 [3] => 158.4 [4] => 129.8 [5] => 151.6 [6] => 164.755 [7] => 173.148 [8] => 201.344 [9] => 270.51 [10] => 295.845 [11] => 314.955 [12] => 411.077 [13] => 626.647 [14] => 604.173 [15] => 733.982 [16] => 762.213 [17] => 666.638 [18] => 752.31 [19] => 294.195 ) [inventory2sales] => Array ( [0] => 0.088 [1] => 0.103 [2] => 0.065 [3] => 0.074 [4] => 0.055 [5] => 0.055 [6] => 0.045 [7] => 0.045 [8] => 0.053 [9] => 0.052 [10] => 0.036 [11] => 0.027 [12] => 0.029 [13] => 0.034 [14] => 0.022 [15] => 0.039 [16] => 0.038 [17] => 0.024 [18] => 0.163 [19] => 0.055 ) [Total Current Assets] => Array ( [0] => 519.1 [1] => 520.1 [2] => 610.2 [3] => 517.8 [4] => 437.4 [5] => 593.1 [6] => 816.937 [7] => 598.661 [8] => 854.16 [9] => 1038.855 [10] => 1629.363 [11] => 1838.946 [12] => 2107.091 [13] => 2886.792 [14] => 2846.964 [15] => 3375.695 [16] => 3550.693 [17] => 3447.671 [18] => 4108.583 [19] => 3508.643 ) [Other Current Assets] => Array ( [0] => 51.4 [1] => 47.2 [2] => 49.4 [3] => 62.7 [4] => 45.4 [5] => 49.9 [6] => 49.865 [7] => 80.839 [8] => 79.077 [9] => 65.719 [10] => 77.168 [11] => 73.503 [12] => 157.535 [13] => 165.837 [14] => 122.345 [15] => 98.247 [16] => 168.786 [17] => 180.883 [18] => 439.99 [19] => 1089.579 ) [Net PPE] => Array ( [0] => 1722.7 [1] => 1487.2 [2] => 1556.8 [3] => 1655.8 [4] => 1662.4 [5] => 1782.7 [6] => 2184.719 [7] => 2525.807 [8] => 2886.599 [9] => 3530.8 [10] => 3685.594 [11] => 4374.229 [12] => 5106.282 [13] => 7109.822 [14] => 7727.718 [15] => 9065.088 [16] => 10367.847 [17] => 10475.149 [18] => 13011.606 [19] => 13481.055 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 48.396 [7] => 50.412 [8] => 51.037 [9] => 64.873 [10] => 43.582 [11] => 44.206 [12] => 44.057 [13] => 51.45 [14] => 37.37 [15] => 40.652 [16] => 42.85 [17] => 41.863 [18] => 43.103 [19] => 40.259 ) [Total Assets] => Array ( [0] => 2312 [1] => 2119.1 [2] => 2243.8 [3] => 2238.3 [4] => 2164.4 [5] => 2445.5 [6] => 3134.353 [7] => 3259.099 [8] => 3885.775 [9] => 4712.647 [10] => 5458.243 [11] => 6368.511 [12] => 7483.161 [13] => 10535.849 [14] => 11149.098 [15] => 12756.359 [16] => 14233.243 [17] => 14138.138 [18] => 17522.643 [19] => 17509.484 ) [Other Long-Term Assets] => Array ( [0] => 70.2 [1] => 111.8 [2] => 76.8 [3] => 64.7 [4] => 64.6 [5] => 69.7 [6] => 84.301 [7] => 84.219 [8] => 93.979 [9] => 78.119 [10] => 99.704 [11] => 111.13 [12] => 225.731 [13] => 487.785 [14] => 537.046 [15] => 274.924 [16] => 271.853 [17] => 173.455 [18] => 359.351 [19] => 479.527 ) [Total Assets Non-liquid] => Array ( [0] => 2240.9 [1] => 2056.8 [2] => 2134.1 [3] => 2214 [4] => 2136.1 [5] => 2411.4 [6] => 3001.652 [7] => 3176.447 [8] => 3720.818 [9] => 4460.222 [10] => 4904.826 [11] => 5783.178 [12] => 6939.771 [13] => 9862.142 [14] => 10062.648 [15] => 11676.19 [16] => 13080.86 [17] => 13092.172 [18] => 16459.724 [19] => 16384.487 ) [HardAssets] => Array ( [0] => 2240.9 [1] => 2056.8 [2] => 2134.1 [3] => 2214 [4] => 2136.1 [5] => 2411.4 [6] => 2953.256 [7] => 3126.035 [8] => 3669.781 [9] => 4395.349 [10] => 4861.244 [11] => 5738.972 [12] => 6895.714 [13] => 9810.692 [14] => 10025.278 [15] => 11635.538 [16] => 13038.01 [17] => 13050.309 [18] => 16416.621 [19] => 16344.228 ) [Accts Payable] => Array ( [0] => 295.1 [1] => 299.2 [2] => 406.6 [3] => 329.1 [4] => 249 [5] => 334.4 [6] => 574.38 [7] => 376.585 [8] => 599.229 [9] => 539.351 [10] => 764.87 [11] => 1176.634 [12] => 1089.542 [13] => 1987.71 [14] => 1885.574 [15] => 2181.57 [16] => 2913.553 [17] => 2452.351 [18] => 3358.953 [19] => 2558.642 ) [Short-Term Debt] => Array ( [0] => 7.6 [1] => 10.6 [2] => 13.6 [3] => 8.4 [4] => 8 [5] => 0.1 [6] => 37.242 [7] => 48.25 [8] => 57.104 [9] => 67.224 [10] => 50.727 [11] => 4.49 [12] => 7.125 [13] => 12.769 [14] => 2.572 [15] => 0.038 [16] => 0.041 [17] => 350.005 [18] => 0.046 [19] => 26.249 ) [ShortTermDebt_without_lease] => Array ( [0] => 7.6 [1] => 10.6 [2] => 13.6 [3] => 8.4 [4] => 8 [5] => 0.1 [6] => 37.242 [7] => 48.25 [8] => 57.104 [9] => 67.224 [10] => 50.727 [11] => 4.49 [12] => 7.125 [13] => 12.769 [14] => 2.572 [15] => 0.038 [16] => 0.041 [17] => 350.005 [18] => 0 [19] => 0 ) [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] => 23.34 [13] => 26.866 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Current Liabilities] => Array ( [0] => 439.5 [1] => 415.6 [2] => 554 [3] => 469.4 [4] => 380.8 [5] => 487.6 [6] => 745.227 [7] => 560.057 [8] => 717.892 [9] => 810.326 [10] => 1204.991 [11] => 1287.008 [12] => 1311.105 [13] => 2109.262 [14] => 1888.146 [15] => 2181.608 [16] => 2930.91 [17] => 2824.928 [18] => 3409.081 [19] => 3224.031 ) [Other Current Liab.] => Array ( [0] => 136.8 [1] => 105.8 [2] => 133.8 [3] => 131.9 [4] => 123.8 [5] => 153.1 [6] => 133.605 [7] => 135.222 [8] => 61.559 [9] => 203.751 [10] => 389.394 [11] => 105.884 [12] => 214.438 [13] => 108.783 [14] => 0 [15] => 0 [16] => 17.316 [17] => 22.572 [18] => 50.082 [19] => 639.14 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 48.8 [5] => 48.8 [6] => 48.775 [7] => 48.775 [8] => 94.613 [9] => 94.613 [10] => 94.613 [11] => 186.829 [12] => 187.692 [13] => 189.973 [14] => 191.249 [15] => 191.798 [16] => 193.294 [17] => 193.909 [18] => 194.616 [19] => 194.92 ) [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] => 510.1 [5] => 512.5 [6] => 514.474 [7] => 527.126 [8] => 504.983 [9] => 504.809 [10] => 511.045 [11] => 437.963 [12] => 454.86 [13] => 547.185 [14] => 631.859 [15] => 680.509 [16] => 767.762 [17] => 817.974 [18] => 873.934 [19] => 902.633 ) [Retained Earnings] => Array ( [0] => 820.6 [1] => 643.7 [2] => 550.7 [3] => 622.5 [4] => 545.2 [5] => 602 [6] => 833.49 [7] => 1096.567 [8] => 1137.177 [9] => 1357.91 [10] => 1981.02 [11] => 2744.274 [12] => 3349.832 [13] => 3983.998 [14] => 5557.483 [15] => 6204.316 [16] => 6800.992 [17] => 7460.942 [18] => 7717.389 [19] => 8058.792 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -100 [5] => -98.7 [6] => -97.503 [7] => -90.028 [8] => -76.43 [9] => -71.695 [10] => -67.293 [11] => -22.99 [12] => -3.11 [13] => -6.747 [14] => -13.949 [15] => -17.784 [16] => -11.926 [17] => -4.848 [18] => -252.805 [19] => -732.734 ) [Total Equity] => Array ( [0] => 1270.7 [1] => 1101.1 [2] => 1027.5 [3] => 1079.4 [4] => 978.2 [5] => 1057.2 [6] => 1259.56 [7] => 1498.163 [8] => 1593.553 [9] => 1950.883 [10] => 2649.156 [11] => 3460.99 [12] => 4121.273 [13] => 5066.174 [14] => 6278.945 [15] => 7346.026 [16] => 8199.55 [17] => 8778.397 [18] => 8942.035 [19] => 8595.73 ) [Long-Term Debt] => Array ( [0] => 172.5 [1] => 193.9 [2] => 201.8 [3] => 205.9 [4] => 333.5 [5] => 393.2 [6] => 524.759 [7] => 520.785 [8] => 862.808 [9] => 1061.41 [10] => 613.355 [11] => 609.574 [12] => 840.275 [13] => 1516.156 [14] => 1026.222 [15] => 1353.183 [16] => 939.35 [17] => 249.553 [18] => 2245.201 [19] => 2936.563 ) [Total Liabilities] => Array ( [0] => 1041.3 [1] => 1018 [2] => 1216.3 [3] => 1158.9 [4] => 1186.2 [5] => 1388.3 [6] => 1874.793 [7] => 1760.936 [8] => 2292.222 [9] => 2761.764 [10] => 2809.087 [11] => 2907.521 [12] => 3361.888 [13] => 5469.675 [14] => 4870.153 [15] => 5410.333 [16] => 6033.693 [17] => 5359.741 [18] => 8580.608 [19] => 8913.754 ) [Other Long-Term Liab.] => Array ( [0] => 288.7 [1] => 303.5 [2] => 333.2 [3] => 347.2 [4] => 347.4 [5] => 353.4 [6] => 374.839 [7] => 377.226 [8] => 383.751 [9] => 468.328 [10] => 413.698 [11] => 396.848 [12] => 589.179 [13] => 927.347 [14] => 1313.72 [15] => 476.938 [16] => 555.248 [17] => 615.545 [18] => 865.45 [19] => 948.032 ) [Cash and Equiv_pct] => Array ( [0] => 3.08 [1] => 2.94 [2] => 4.89 [3] => 1.09 [4] => 1.31 [5] => 1.39 [6] => 4.23 [7] => 2.54 [8] => 4.25 [9] => 5.36 [10] => 10.14 [11] => 9.19 [12] => 7.26 [13] => 6.39 [14] => 9.74 [15] => 8.47 [16] => 8.10 [17] => 7.40 [18] => 6.07 [19] => 6.43 ) [Accts Rec._pct] => Array ( [0] => 10.56 [1] => 11.08 [2] => 14.25 [3] => 12.17 [4] => 10.81 [5] => 14.62 [6] => 14.98 [7] => 8.04 [8] => 10.52 [9] => 9.55 [10] => 12.88 [11] => 13.58 [12] => 13.30 [13] => 13.48 [14] => 9.27 [15] => 11.47 [16] => 10.31 [17] => 10.99 [18] => 10.58 [19] => 5.71 ) [Inventory_pct] => Array ( [0] => 6.59 [1] => 8.30 [2] => 5.86 [3] => 7.08 [4] => 6.00 [5] => 6.20 [6] => 5.26 [7] => 5.31 [8] => 5.18 [9] => 5.74 [10] => 5.42 [11] => 4.95 [12] => 5.49 [13] => 5.95 [14] => 5.42 [15] => 5.75 [16] => 5.36 [17] => 4.72 [18] => 4.29 [19] => 1.68 ) [Other Current Assets_pct] => Array ( [0] => 2.22 [1] => 2.23 [2] => 2.20 [3] => 2.80 [4] => 2.10 [5] => 2.04 [6] => 1.59 [7] => 2.48 [8] => 2.04 [9] => 1.39 [10] => 1.41 [11] => 1.15 [12] => 2.11 [13] => 1.57 [14] => 1.10 [15] => 0.77 [16] => 1.19 [17] => 1.28 [18] => 2.51 [19] => 6.22 ) [Total Current Assets_pct] => Array ( [0] => 22.45 [1] => 24.54 [2] => 27.19 [3] => 23.13 [4] => 20.21 [5] => 24.25 [6] => 26.06 [7] => 18.37 [8] => 21.98 [9] => 22.04 [10] => 29.85 [11] => 28.88 [12] => 28.16 [13] => 27.40 [14] => 25.54 [15] => 26.46 [16] => 24.95 [17] => 24.39 [18] => 23.45 [19] => 20.04 ) [Net PPE_pct] => Array ( [0] => 74.51 [1] => 70.18 [2] => 69.38 [3] => 73.98 [4] => 76.81 [5] => 72.90 [6] => 69.70 [7] => 77.50 [8] => 74.29 [9] => 74.92 [10] => 67.52 [11] => 68.69 [12] => 68.24 [13] => 67.48 [14] => 69.31 [15] => 71.06 [16] => 72.84 [17] => 74.09 [18] => 74.26 [19] => 76.99 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 1.54 [7] => 1.55 [8] => 1.31 [9] => 1.38 [10] => 0.80 [11] => 0.69 [12] => 0.59 [13] => 0.49 [14] => 0.34 [15] => 0.32 [16] => 0.30 [17] => 0.30 [18] => 0.25 [19] => 0.23 ) [Other Long-Term Assets_pct] => Array ( [0] => 3.04 [1] => 5.28 [2] => 3.42 [3] => 2.89 [4] => 2.98 [5] => 2.85 [6] => 2.69 [7] => 2.58 [8] => 2.42 [9] => 1.66 [10] => 1.83 [11] => 1.74 [12] => 3.02 [13] => 4.63 [14] => 4.82 [15] => 2.16 [16] => 1.91 [17] => 1.23 [18] => 2.05 [19] => 2.74 ) [Accts Payable_pct] => Array ( [0] => 12.76 [1] => 14.12 [2] => 18.12 [3] => 14.70 [4] => 11.50 [5] => 13.67 [6] => 18.33 [7] => 11.55 [8] => 15.42 [9] => 11.44 [10] => 14.01 [11] => 18.48 [12] => 14.56 [13] => 18.87 [14] => 16.91 [15] => 17.10 [16] => 20.47 [17] => 17.35 [18] => 19.17 [19] => 14.61 ) [Short-Term Debt_pct] => Array ( [0] => 0.33 [1] => 0.50 [2] => 0.61 [3] => 0.38 [4] => 0.37 [5] => 0.00 [6] => 1.19 [7] => 1.48 [8] => 1.47 [9] => 1.43 [10] => 0.93 [11] => 0.07 [12] => 0.10 [13] => 0.12 [14] => 0.02 [15] => 0.00 [16] => 0.00 [17] => 2.48 [18] => 0.00 [19] => 0.15 ) [Other Current Liab._pct] => Array ( [0] => 5.92 [1] => 4.99 [2] => 5.96 [3] => 5.89 [4] => 5.72 [5] => 6.26 [6] => 4.26 [7] => 4.15 [8] => 1.58 [9] => 4.32 [10] => 7.13 [11] => 1.66 [12] => 2.87 [13] => 1.03 [14] => 0.00 [15] => 0.00 [16] => 0.12 [17] => 0.16 [18] => 0.29 [19] => 3.65 ) [Total Current Liabilities_pct] => Array ( [0] => 19.01 [1] => 19.61 [2] => 24.69 [3] => 20.97 [4] => 17.59 [5] => 19.94 [6] => 23.78 [7] => 17.18 [8] => 18.47 [9] => 17.19 [10] => 22.08 [11] => 20.21 [12] => 17.52 [13] => 20.02 [14] => 16.94 [15] => 17.10 [16] => 20.59 [17] => 19.98 [18] => 19.46 [19] => 18.41 ) [Long-Term Debt_pct] => Array ( [0] => 7.46 [1] => 9.15 [2] => 8.99 [3] => 9.20 [4] => 15.41 [5] => 16.08 [6] => 16.74 [7] => 15.98 [8] => 22.20 [9] => 22.52 [10] => 11.24 [11] => 9.57 [12] => 11.23 [13] => 14.39 [14] => 9.20 [15] => 10.61 [16] => 6.60 [17] => 1.77 [18] => 12.81 [19] => 16.77 ) [Other Long-Term Liab._pct] => Array ( [0] => 18.57 [1] => 19.28 [2] => 20.52 [3] => 21.61 [4] => 21.80 [5] => 20.75 [6] => 19.30 [7] => 20.87 [8] => 18.31 [9] => 18.89 [10] => 18.15 [11] => 15.87 [12] => 16.18 [13] => 17.50 [14] => 17.54 [15] => 14.70 [16] => 15.20 [17] => 16.16 [18] => 16.70 [19] => 15.72 ) [Total Liabilities_pct] => Array ( [0] => 45.04 [1] => 48.04 [2] => 54.21 [3] => 51.78 [4] => 54.81 [5] => 56.77 [6] => 59.81 [7] => 54.03 [8] => 58.99 [9] => 58.60 [10] => 51.47 [11] => 45.65 [12] => 44.93 [13] => 51.91 [14] => 43.68 [15] => 42.41 [16] => 42.39 [17] => 37.91 [18] => 48.97 [19] => 50.91 ) [netcash] => Array ( [0] => -5.39 [1] => -5.34 [2] => -6.16 [3] => -6.3 [4] => -6.43 [5] => -7.52 [6] => -9.67 [7] => -9.26 [8] => -11.61 [9] => -13.66 [10] => -12.26 [11] => -12.52 [12] => -15.07 [13] => -25.34 [14] => -19.86 [15] => -22.66 [16] => -25.25 [17] => -22.27 [18] => -39.43 [19] => -41.66 ) [NCAV] => Array ( [0] => -3.95 [1] => -3.86 [2] => -4.46 [3] => -4.72 [4] => -5.1 [5] => -5.61 [6] => -7.26 [7] => -7.7 [8] => -9.38 [9] => -11.09 [10] => -8.59 [11] => -8.17 [12] => -9.98 [13] => -18.06 [14] => -14.21 [15] => -14.99 [16] => -17.59 [17] => -14.53 [18] => -30.17 [19] => -36.86 ) [NCAV_real] => Array ( [0] => -2.9 [1] => -2.78 [2] => -3.37 [3] => -3.56 [4] => -4.16 [5] => -4.41 [6] => -5.87 [7] => -6.41 [8] => -7.85 [9] => -9.38 [10] => -6.41 [11] => -5.76 [12] => -6.71 [13] => -13.65 [14] => -10.62 [15] => -10.65 [16] => -12.85 [17] => -9.87 [18] => -23.46 [19] => -28.91 ) [Book Value Per Share] => Array ( [0] => 7.06 [1] => 6.15 [2] => 5.72 [3] => 5.99 [4] => 5.43 [5] => 5.87 [6] => 6.99 [7] => 8.27 [8] => 8.69 [9] => 10.62 [10] => 14.4 [11] => 18.65 [12] => 22.03 [13] => 26.77 [14] => 32.96 [15] => 38.44 [16] => 42.42 [17] => 45.31 [18] => 46.91 [19] => 45.97 ) [Tangibles_book_per_share] => Array ( [0] => 7.06 [1] => 6.15 [2] => 5.72 [3] => 5.99 [4] => 5.43 [5] => 5.87 [6] => 6.72 [7] => 7.99 [8] => 8.42 [9] => 10.27 [10] => 14.16 [11] => 18.42 [12] => 21.8 [13] => 26.5 [14] => 32.77 [15] => 38.22 [16] => 42.2 [17] => 45.1 [18] => 46.68 [19] => 45.76 ) [deb2equity] => Array ( [0] => 0.142 [1] => 0.186 [2] => 0.21 [3] => 0.199 [4] => 0.349 [5] => 0.372 [6] => 0.446 [7] => 0.38 [8] => 0.577 [9] => 0.579 [10] => 0.251 [11] => 0.177 [12] => 0.206 [13] => 0.302 [14] => 0.164 [15] => 0.184 [16] => 0.115 [17] => 0.068 [18] => 0.251 [19] => 0.345 ) [debt2rev_totaldebt] => Array ( [0] => 180.1 [1] => 204.5 [2] => 215.4 [3] => 214.3 [4] => 341.5 [5] => 393.3 [6] => 562.001 [7] => 569.035 [8] => 919.912 [9] => 1128.634 [10] => 664.082 [11] => 614.064 [12] => 847.4 [13] => 1528.925 [14] => 1028.794 [15] => 1353.221 [16] => 939.391 [17] => 599.558 [18] => 2245.247 [19] => 2962.812 ) [debt2rev] => Array ( [0] => 0.104 [1] => 0.12 [2] => 0.107 [3] => 0.1 [4] => 0.146 [5] => 0.143 [6] => 0.155 [7] => 0.147 [8] => 0.242 [9] => 0.219 [10] => 0.08 [11] => 0.053 [12] => 0.059 [13] => 0.083 [14] => 0.038 [15] => 0.071 [16] => 0.047 [17] => 0.022 [18] => 0.486 [19] => 0.55 ) [cogs2rev] => Array ( [0] => 0.76 [1] => 0.78 [2] => 0.77 [3] => 0.76 [4] => 0.85 [5] => 0.82 [6] => 0.79 [7] => 0.78 [8] => 0.88 [9] => 0.85 [10] => 0.85 [11] => 0.84 [12] => 0.88 [13] => 0.89 [14] => 0.79 [15] => 0.85 [16] => 0.84 [17] => 0.86 [18] => 0.24 [19] => 0.25 ) [inventory2rev] => Array ( [0] => 0.088 [1] => 0.103 [2] => 0.065 [3] => 0.074 [4] => 0.055 [5] => 0.055 [6] => 0.045 [7] => 0.045 [8] => 0.053 [9] => 0.052 [10] => 0.036 [11] => 0.027 [12] => 0.029 [13] => 0.034 [14] => 0.022 [15] => 0.039 [16] => 0.038 [17] => 0.024 [18] => 0.163 [19] => 0.055 ) [ar2asset] => Array ( [0] => 0.106 [1] => 0.111 [2] => 0.142 [3] => 0.122 [4] => 0.108 [5] => 0.146 [6] => 0.15 [7] => 0.08 [8] => 0.105 [9] => 0.096 [10] => 0.129 [11] => 0.136 [12] => 0.133 [13] => 0.135 [14] => 0.093 [15] => 0.115 [16] => 0.103 [17] => 0.11 [18] => 0.106 [19] => 0.057 ) [cash2asset] => Array ( [0] => 0.031 [1] => 0.029 [2] => 0.049 [3] => 0.011 [4] => 0.013 [5] => 0.014 [6] => 0.042 [7] => 0.025 [8] => 0.042 [9] => 0.054 [10] => 0.101 [11] => 0.092 [12] => 0.073 [13] => 0.064 [14] => 0.097 [15] => 0.085 [16] => 0.081 [17] => 0.074 [18] => 0.061 [19] => 0.064 ) [equity2asset] => Array ( [0] => 0.55 [1] => 0.52 [2] => 0.458 [3] => 0.482 [4] => 0.452 [5] => 0.432 [6] => 0.402 [7] => 0.46 [8] => 0.41 [9] => 0.414 [10] => 0.485 [11] => 0.543 [12] => 0.551 [13] => 0.481 [14] => 0.563 [15] => 0.576 [16] => 0.576 [17] => 0.621 [18] => 0.51 [19] => 0.491 ) [equity2liab_tangbile] => Array ( [0] => 1.22 [1] => 1.082 [2] => 0.845 [3] => 0.931 [4] => 0.825 [5] => 0.762 [6] => 0.646 [7] => 0.822 [8] => 0.673 [9] => 0.683 [10] => 0.928 [11] => 1.175 [12] => 1.213 [13] => 0.917 [14] => 1.282 [15] => 1.35 [16] => 1.352 [17] => 1.63 [18] => 1.037 [19] => 0.96 ) [ppe2asset] => Array ( [0] => 0.745 [1] => 0.702 [2] => 0.694 [3] => 0.74 [4] => 0.768 [5] => 0.729 [6] => 0.697 [7] => 0.775 [8] => 0.743 [9] => 0.749 [10] => 0.675 [11] => 0.687 [12] => 0.682 [13] => 0.675 [14] => 0.693 [15] => 0.711 [16] => 0.728 [17] => 0.741 [18] => 0.743 [19] => 0.77 ) [interest2rev] => Array ( [0] => -0.15 [1] => -0.333 [2] => -0.144 [3] => -0.028 [4] => -0.448 [5] => -0.738 [6] => -0.45 [7] => -0.492 [8] => -0.71 [9] => -0.397 [10] => -0.518 [11] => -0.075 [12] => -0.066 [13] => -0.139 [14] => -0.383 [15] => -0.429 [16] => -0.172 [17] => -0.202 [18] => -0.323 [19] => -1.334 ) [std2asset] => Array ( [0] => 0.19 [1] => 0.196 [2] => 0.247 [3] => 0.21 [4] => 0.176 [5] => 0.199 [6] => 0.238 [7] => 0.172 [8] => 0.185 [9] => 0.172 [10] => 0.221 [11] => 0.202 [12] => 0.175 [13] => 0.2 [14] => 0.169 [15] => 0.171 [16] => 0.206 [17] => 0.2 [18] => 0.195 [19] => 0.184 ) [ltd2asset] => Array ( [0] => 0.075 [1] => 0.092 [2] => 0.09 [3] => 0.092 [4] => 0.154 [5] => 0.161 [6] => 0.167 [7] => 0.16 [8] => 0.222 [9] => 0.225 [10] => 0.112 [11] => 0.096 [12] => 0.112 [13] => 0.144 [14] => 0.092 [15] => 0.106 [16] => 0.066 [17] => 0.018 [18] => 0.128 [19] => 0.168 ) [turnover] => Array ( [0] => 0.752 [1] => 0.808 [2] => 0.896 [3] => 0.953 [4] => 1.082 [5] => 1.125 [6] => 1.158 [7] => 1.186 [8] => 0.977 [9] => 1.096 [10] => 1.52 [11] => 1.834 [12] => 1.912 [13] => 1.75 [14] => 2.46 [15] => 1.49 [16] => 1.417 [17] => 1.955 [18] => 0.264 [19] => 0.308 ) [CF_Net Income] => Array ( [0] => 106.6 [1] => -118.6 [2] => 137.9 [3] => 132.4 [4] => -14.4 [5] => 119.7 [6] => 298.526 [7] => 328.43 [8] => 87.279 [9] => 278.41 [10] => 496.395 [11] => 837.903 [12] => 644.669 [13] => 766.529 [14] => 1739.986 [15] => 837.621 [16] => 798.081 [17] => 872.702 [18] => 970.876 [19] => 1123.473 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -0.06 [8] => -0.29 [9] => -0.01 [10] => -0.01 [11] => -0.03 [12] => -0.04 [13] => -0.05 [14] => 0 [15] => -0.02 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 9.7 [1] => 0 [2] => 9.5 [3] => 9.95 [4] => 0 [5] => 9.37 [6] => 15.83 [7] => 18.05 [8] => 9.5 [9] => 18.71 [10] => 29.32 [11] => 43.26 [12] => 41.11 [13] => 49.14 [14] => 82.18 [15] => 57.73 [16] => 61.88 [17] => 61.81 [18] => 66.66 [19] => 69.93 ) [CF_DDA] => Array ( [0] => 218.2 [1] => 236.6 [2] => 192.1 [3] => 219.9 [4] => 213.6 [5] => 216 [6] => 224.982 [7] => 252.895 [8] => 211.083 [9] => 273.577 [10] => 337.861 [11] => 419.694 [12] => 424.249 [13] => 545.159 [14] => 806.611 [15] => 1028.371 [16] => 1114.529 [17] => 1079.75 [18] => 1253.095 [19] => 1553.394 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 1.8 [3] => 0 [4] => 0 [5] => 0 [6] => 9.668 [7] => 5.073 [8] => 160.639 [9] => 151.151 [10] => 61.961 [11] => 8.549 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow from Operations] => Array ( [0] => 337.3 [1] => 322.9 [2] => 474.3 [3] => 401.8 [4] => 297.5 [5] => 341.7 [6] => 747.751 [7] => 635.704 [8] => 532.844 [9] => 652.278 [10] => 1097.018 [11] => 1225.262 [12] => 975.478 [13] => 1740.42 [14] => 3039.912 [15] => 1864.633 [16] => 3128.558 [17] => 2145.385 [18] => 3056.281 [19] => 3638.487 ) [Cash Flow from Others] => Array ( [0] => 7.4 [1] => 288.9 [2] => 99.8 [3] => 96 [4] => 103.1 [5] => 3.3 [6] => 96.312 [7] => -2.795 [8] => 112.063 [9] => -17.812 [10] => 114.695 [11] => -32.226 [12] => 129.439 [13] => 180.771 [14] => 161.766 [15] => 193.222 [16] => 459.679 [17] => 1004.886 [18] => 822.154 [19] => 772.519 ) [Cash Flow_PPE] => Array ( [0] => -408.1 [1] => -287.9 [2] => -362.6 [3] => -424.2 [4] => -355.7 [5] => -318.5 [6] => -491.626 [7] => -640.528 [8] => -697.8 [9] => -680.25 [10] => -878.045 [11] => -1073.589 [12] => -1180.603 [13] => -1927.583 [14] => -1874.654 [15] => -2007.235 [16] => -2196.86 [17] => -2580.791 [18] => -3541.625 [19] => -3588.694 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -127.476 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -348.292 [14] => 0 [15] => -10 [16] => -40 [17] => 0 [18] => 0 [19] => 282.205 ) [Cash Flow_CPEX] => Array ( [0] => -413.6 [1] => -296.3 [2] => -418.1 [3] => -468 [4] => -365.2 [5] => -359.4 [6] => -512.331 [7] => -813.5 [8] => -765.856 [9] => -868.87 [10] => -938.449 [11] => -1246.242 [12] => -1204.446 [13] => -1949.219 [14] => -2236.615 [15] => -2008.851 [16] => -2199.049 [17] => -2608.567 [18] => -3541.724 [19] => -3590.344 ) [Cash Flow from Investing] => Array ( [0] => -409.4 [1] => -298.3 [2] => -381.1 [3] => -423.6 [4] => -357.5 [5] => -322.1 [6] => -618.711 [7] => -641.938 [8] => -761.446 [9] => -747.847 [10] => -323.534 [11] => -1065.64 [12] => -1191.442 [13] => -2286.513 [14] => -2323.199 [15] => -2331.907 [16] => -2328.812 [17] => -1614.354 [18] => -3317.422 [19] => -3731.179 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 18.864 [8] => 25.131 [9] => 3.598 [10] => 3.156 [11] => 26.513 [12] => 24.864 [13] => 41.624 [14] => 0 [15] => 12.746 [16] => 0 [17] => 0 [18] => -250 [19] => -500 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 18.864 [8] => 25.131 [9] => 3.598 [10] => 3.156 [11] => 26.513 [12] => 24.864 [13] => 41.624 [14] => 0 [15] => 12.746 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 59.9 [1] => 24.6 [2] => 11.7 [3] => -1.2 [4] => 127.1 [5] => 51.9 [6] => 44.539 [7] => 10.528 [8] => 349.815 [9] => 232.932 [10] => -494.977 [11] => -50.579 [12] => 232.977 [13] => 680.466 [14] => 0 [15] => 240.928 [16] => -414.038 [17] => -340.041 [18] => 1645.467 [19] => 350 ) [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] => -58.2 [1] => -58.3 [2] => -58.3 [3] => -60.6 [4] => -62.9 [5] => -63 [6] => -65.294 [7] => -67.826 [8] => -70.898 [9] => -73.464 [10] => -78.205 [11] => -83.198 [12] => -98.162 [13] => -127.353 [14] => -166.501 [15] => -190.788 [16] => -201.405 [17] => -212.752 [18] => -714.429 [19] => -235.108 ) [Cash from Financing] => Array ( [0] => 1.8 [1] => -33.7 [2] => -46.6 [3] => -61.6 [4] => 64.7 [5] => -12.8 [6] => -24.88 [7] => -41.484 [8] => 301.27 [9] => 161.533 [10] => -570.026 [11] => -108.317 [12] => 171.435 [13] => 624.782 [14] => -609.373 [15] => 67.029 [16] => -565.946 [17] => -548.323 [18] => 685.709 [19] => -107.707 ) [Other Financing] => Array ( [0] => 0.1 [1] => -7.1054273576E-15 [2] => 0 [3] => 0.2 [4] => 0.5 [5] => -1.7 [6] => -4.125 [7] => -3.05 [8] => -2.778 [9] => -1.533 [10] => 1.42108547152E-14 [11] => -1.053 [12] => 11.756 [13] => 30.045 [14] => -442.872 [15] => 4.143 [16] => 49.497 [17] => 4.47 [18] => 4.671 [19] => 277.401 ) [Net Change in Cash] => Array ( [0] => -70.1 [1] => -8.9 [2] => 48.8 [3] => -85.4 [4] => 4 [5] => 5.9 [6] => 98.569 [7] => -50.049 [8] => 82.305 [9] => 87.468 [10] => 283.1 [11] => 49.808 [12] => -41.943 [13] => 130.317 [14] => -7.597 [15] => -364.966 [16] => 234.681 [17] => -21.952 [18] => 433.443 [19] => -197.161 ) [NetChangeinCash_others] => Array ( [0] => 0.2 [1] => 0.2 [2] => 2.2 [3] => -2 [4] => -0.7 [5] => -0.9 [6] => -5.591 [7] => -2.331 [8] => 9.637 [9] => 21.504 [10] => 79.642 [11] => -1.497 [12] => 2.586 [13] => 51.628 [14] => -114.937 [15] => 35.279 [16] => 0.881 [17] => -4.66 [18] => 8.875 [19] => 3.238 ) [total_freecashflow] => Array ( [0] => -76.3 [1] => 26.6 [2] => 56.2 [3] => -66.2 [4] => -67.7 [5] => -17.7 [6] => 235.42 [7] => -177.796 [8] => -233.012 [9] => -216.592 [10] => 158.569 [11] => -20.98 [12] => -228.968 [13] => -208.799 [14] => 803.297 [15] => -144.218 [16] => 929.509 [17] => -463.182 [18] => -485.443 [19] => 48.143 ) [CF_Net Income_pct] => Array ( [0] => 31.60 [1] => -36.73 [2] => 29.07 [3] => 32.95 [4] => -4.84 [5] => 35.03 [6] => 39.92 [7] => 51.66 [8] => 16.38 [9] => 42.68 [10] => 45.25 [11] => 68.39 [12] => 66.09 [13] => 44.04 [14] => 57.24 [15] => 44.92 [16] => 25.51 [17] => 40.68 [18] => 31.77 [19] => 30.88 ) [CF_DDA_pct] => Array ( [0] => 218 [1] => 237 [2] => 192 [3] => 220 [4] => 214 [5] => 216 [6] => 225 [7] => 253 [8] => 211 [9] => 274 [10] => 338 [11] => 420 [12] => 424 [13] => 545 [14] => 807 [15] => 1,028 [16] => 1,115 [17] => 1,080 [18] => 1,253 [19] => 1,553 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.38 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 1.29 [7] => 0.80 [8] => 30.15 [9] => 23.17 [10] => 5.65 [11] => 0.70 [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] => -122.62 [1] => -91.76 [2] => -88.15 [3] => -116.48 [4] => -122.76 [5] => -105.18 [6] => -68.52 [7] => -127.97 [8] => -143.73 [9] => -133.21 [10] => -85.55 [11] => -101.71 [12] => -123.47 [13] => -112.00 [14] => -73.57 [15] => -107.73 [16] => -70.29 [17] => -121.59 [18] => -115.88 [19] => -98.68 ) [Cash Flow from Investing_pct] => Array ( [0] => -121.38 [1] => -92.38 [2] => -80.35 [3] => -105.43 [4] => -120.17 [5] => -94.26 [6] => -82.74 [7] => -100.98 [8] => -142.90 [9] => -114.65 [10] => -29.49 [11] => -86.97 [12] => -122.14 [13] => -131.38 [14] => -76.42 [15] => -125.06 [16] => -74.44 [17] => -75.25 [18] => -108.54 [19] => -102.55 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 2.97 [8] => 4.72 [9] => 0.55 [10] => 0.29 [11] => 2.16 [12] => 2.55 [13] => 2.39 [14] => 0.00 [15] => 0.68 [16] => 0.00 [17] => 0.00 [18] => -8.18 [19] => -13.74 ) [Net Issuance of Debt_pct] => Array ( [0] => 17.76 [1] => 7.62 [2] => 2.47 [3] => -0.30 [4] => 42.72 [5] => 15.19 [6] => 5.96 [7] => 1.66 [8] => 65.65 [9] => 35.71 [10] => -45.12 [11] => -4.13 [12] => 23.88 [13] => 39.10 [14] => 0.00 [15] => 12.92 [16] => -13.23 [17] => -15.85 [18] => 53.84 [19] => 9.62 ) [Dividends_pct] => Array ( [0] => -17.25 [1] => -18.06 [2] => -12.29 [3] => -15.08 [4] => -21.14 [5] => -18.44 [6] => -8.73 [7] => -10.67 [8] => -13.31 [9] => -11.26 [10] => -7.13 [11] => -6.79 [12] => -10.06 [13] => -7.32 [14] => -5.48 [15] => -10.23 [16] => -6.44 [17] => -9.92 [18] => -23.38 [19] => -6.46 ) [Other Financing_pct] => Array ( [0] => 0.53 [1] => -10.44 [2] => -9.83 [3] => -15.33 [4] => 21.75 [5] => -3.75 [6] => -3.33 [7] => -6.53 [8] => 56.54 [9] => 24.76 [10] => -51.96 [11] => -8.84 [12] => 17.57 [13] => 35.90 [14] => -20.05 [15] => 3.59 [16] => -18.09 [17] => -25.56 [18] => 22.44 [19] => -2.96 ) [Cash from Financing_pct] => Array ( [0] => 0.50 [1] => -10.44 [2] => -9.83 [3] => -15.38 [4] => 21.58 [5] => -3.25 [6] => -2.78 [7] => -6.05 [8] => 57.06 [9] => 25.00 [10] => -51.96 [11] => -8.75 [12] => 16.37 [13] => 34.17 [14] => -5.48 [15] => 3.37 [16] => -19.67 [17] => -25.77 [18] => 22.28 [19] => -10.58 ) [Net Change in Cash_pct] => Array ( [0] => -20.78 [1] => -2.76 [2] => 10.29 [3] => -21.25 [4] => 1.34 [5] => 1.73 [6] => 13.18 [7] => -7.87 [8] => 15.45 [9] => 13.41 [10] => 25.81 [11] => 4.07 [12] => -4.30 [13] => 7.49 [14] => -0.25 [15] => -19.57 [16] => 7.50 [17] => -1.02 [18] => 14.18 [19] => -5.42 ) [total_freecashflow_pct] => Array ( [0] => -22.62 [1] => 8.24 [2] => 11.85 [3] => -16.48 [4] => -22.76 [5] => -5.18 [6] => 31.48 [7] => -27.97 [8] => -43.73 [9] => -33.21 [10] => 14.45 [11] => -1.71 [12] => -23.47 [13] => -12.00 [14] => 26.43 [15] => -7.73 [16] => 29.71 [17] => -21.59 [18] => -15.88 [19] => 1.32 ) [per share rev] => Array ( [0] => 9.66 [1] => 9.56 [2] => 11.19 [3] => 11.84 [4] => 13.01 [5] => 15.28 [6] => 20.06 [7] => 21.15 [8] => 20.61 [9] => 27.91 [10] => 44.61 [11] => 62.16 [12] => 75.64 [13] => 96.47 [14] => 142.78 [15] => 98.78 [16] => 104.42 [17] => 142.09 [18] => 23.73 [19] => 28.48 ) [per share eps] => Array ( [0] => 0.593 [1] => -0.663 [2] => 0.768 [3] => 0.735 [4] => -0.08 [5] => 0.665 [6] => 1.64 [7] => 1.81 [8] => 0.605 [9] => 1.59 [10] => 3.77 [11] => 4.55 [12] => 3.41 [13] => 4.01 [14] => 9.06 [15] => 4.35 [16] => 4.13 [17] => 4.49 [18] => 4.99 [19] => 5.94 ) [eps_nri] => Array ( [0] => 0.59 [1] => -0.71 [2] => 0.7 [3] => 0.74 [4] => -0.08 [5] => 0.67 [6] => 1.51 [7] => 1.63 [8] => 0.48 [9] => 1.5 [10] => 2.68 [11] => 4.5 [12] => 3.41 [13] => 4.01 [14] => 9.08 [15] => 3.85 [16] => 4.03 [17] => 3.75 [18] => 4.14 [19] => 4.69 ) [per share_freecashflow] => Array ( [0] => -0.42 [1] => 0.15 [2] => 0.31 [3] => -0.37 [4] => -0.38 [5] => -0.1 [6] => 1.3 [7] => -0.97 [8] => -1.26 [9] => -1.17 [10] => 0.85 [11] => -0.11 [12] => -1.21 [13] => -1.09 [14] => 4.18 [15] => -0.75 [16] => 4.81 [17] => -2.38 [18] => -2.49 [19] => 0.25 ) [ROE] => Array ( [0] => 8.39 [1] => -10.77 [2] => 13.42 [3] => 12.27 [4] => -1.47 [5] => 11.32 [6] => 23.57 [7] => 22.09 [8] => 7 [9] => 15.08 [10] => 26.47 [11] => 24.46 [12] => 15.64 [13] => 15.13 [14] => 27.71 [15] => 11.4 [16] => 9.73 [17] => 9.94 [18] => 10.86 [19] => 13.07 ) [payout] => Array ( [0] => 0.548 [1] => 0 [2] => 0.423 [3] => 0.46 [4] => 0 [5] => 0.526 [6] => 0.221 [7] => 0.207 [8] => 0.641 [9] => 0.252 [10] => 0.113 [11] => 0.099 [12] => 0.154 [13] => 0.168 [14] => 0.097 [15] => 0.23 [16] => 0.254 [17] => 0.245 [18] => 0.235 [19] => 0.21 ) [ROA] => Array ( [0] => 4.61 [1] => -5.6 [2] => 6.15 [3] => 5.92 [4] => -0.67 [5] => 4.89 [6] => 9.47 [7] => 10.15 [8] => 2.87 [9] => 6.24 [10] => 12.85 [11] => 13.29 [12] => 8.61 [13] => 7.28 [14] => 15.61 [15] => 6.57 [16] => 5.61 [17] => 6.17 [18] => 5.54 [19] => 6.42 ) [ROC_capital] => Array ( [0] => 2293.2 [1] => 2054.5 [2] => 2216.4 [3] => 2236.3 [4] => 2145.2 [5] => 2425.7 [6] => 3051.521 [7] => 3205.307 [8] => 3819.836 [9] => 4635.374 [10] => 5392.125 [11] => 6286.678 [12] => 7370.908 [13] => 10162.451 [14] => 10697.027 [15] => 12539.03 [16] => 14087.326 [17] => 14103.703 [18] => 17560.179 [19] => 18079.277 ) [ROC] => Array ( [0] => 4.65 [1] => -5.77 [2] => 6.22 [3] => 5.92 [4] => -0.67 [5] => 4.93 [6] => 9.73 [7] => 10.32 [8] => 2.92 [9] => 6.35 [10] => 13.01 [11] => 13.46 [12] => 8.75 [13] => 7.54 [14] => 16.27 [15] => 6.68 [16] => 5.67 [17] => 6.19 [18] => 5.53 [19] => 6.21 ) [ROC_JOEL_capital] => Array ( [0] => 1738.8 [1] => 1540 [2] => 1556.8 [3] => 1688.3 [4] => 1698.7 [5] => 1854.2 [6] => 2184.719 [7] => 2530.009 [8] => 2915.014 [9] => 3574.128 [10] => 3685.594 [11] => 4374.229 [12] => 5366.003 [13] => 7226.414 [14] => 7727.718 [15] => 9179.044 [16] => 10367.847 [17] => 10475.149 [18] => 13011.606 [19] => 13481.055 ) [ROC_JOEL] => Array ( [0] => 7.42 [1] => 5.01 [2] => 13.28 [3] => 12.31 [4] => -0.14 [5] => 10.49 [6] => 20.27 [7] => 20.6 [8] => 5.1 [9] => 11.04 [10] => 21.21 [11] => 28.59 [12] => 19.53 [13] => 17.47 [14] => 36.47 [15] => 13.91 [16] => 13.73 [17] => 14.25 [18] => 10.63 [19] => 11.46 ) [ROC_JOEL_new] => Array ( [0] => 8.81 [1] => -8.01 [2] => 14.29 [3] => 12.4 [4] => 0.13 [5] => 10.53 [6] => 20.53 [7] => 19.95 [8] => 4.82 [9] => 10.32 [10] => 21.08 [11] => 28.01 [12] => 17.73 [13] => 15.99 [14] => 33.64 [15] => 13.41 [16] => 13.13 [17] => 13.53 [18] => 10.63 [19] => 11.46 ) [grossmargin] => Array ( [0] => 23.81 [1] => 22.28 [2] => 23.15 [3] => 24.46 [4] => 15.37 [5] => 17.94 [6] => 21.13 [7] => 22.22 [8] => 12.38 [9] => 15.32 [10] => 15.01 [11] => 15.55 [12] => 12.45 [13] => 11.07 [14] => 21.08 [15] => 14.95 [16] => 14.12 [17] => 11.97 [18] => 67.62 [19] => 65.82 ) [pretaxmargin] => Array ( [0] => 9.03 [1] => -7.83 [2] => 11.36 [3] => 9.92 [4] => -0.35 [5] => 6.49 [6] => 12.52 [7] => 12.99 [8] => 3.2 [9] => 7.25 [10] => 9.7 [11] => 11.75 [12] => 7.26 [13] => 6.71 [14] => 10.27 [15] => 6.72 [16] => 6.89 [17] => 5.4 [18] => 29.61 [19] => 27.32 ) [operatingmargin] => Array ( [0] => 7.43 [1] => 4.51 [2] => 10.29 [3] => 9.75 [4] => -0.1 [5] => 7.07 [6] => 12.2 [7] => 13.48 [8] => 3.91 [9] => 7.64 [10] => 9.42 [11] => 10.71 [12] => 7.32 [13] => 6.85 [14] => 10.27 [15] => 6.72 [16] => 7.06 [17] => 5.4 [18] => 29.94 [19] => 28.66 ) [netmargin] => Array ( [0] => 6.13 [1] => -6.93 [2] => 6.86 [3] => 6.21 [4] => -0.61 [5] => 4.35 [6] => 8.18 [7] => 8.56 [8] => 2.94 [9] => 5.7 [10] => 8.45 [11] => 7.25 [12] => 4.51 [13] => 4.16 [14] => 6.34 [15] => 4.41 [16] => 3.96 [17] => 3.16 [18] => 21.02 [19] => 20.84 ) [pettm] => Array ( [0] => 10.410 [1] => 0.000 [2] => 11.220 [3] => 15.910 [4] => 0.000 [5] => 18.620 [6] => 7.950 [7] => 10.000 [8] => 30.460 [9] => 17.750 [10] => 9.240 [11] => 10.350 [12] => 12.920 [13] => 18.250 [14] => 4.220 [15] => 10.740 [16] => 15.590 [17] => 10.730 [18] => 10.300 [19] => 10.970 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 11.34 [3] => 15.80 [4] => 0.00 [5] => 18.48 [6] => 7.76 [7] => 9.96 [8] => 37.73 [9] => 17.72 [10] => 13.00 [11] => 10.47 [12] => 12.91 [13] => 18.26 [14] => 4.22 [15] => 12.15 [16] => 16.21 [17] => 12.53 [18] => 11.50 [19] => 12.65 ) [pe] => Array ( [0] => 10.410 [1] => 0.000 [2] => 11.220 [3] => 15.910 [4] => 0.000 [5] => 18.620 [6] => 7.950 [7] => 10.000 [8] => 30.460 [9] => 17.750 [10] => 9.240 [11] => 10.350 [12] => 12.920 [13] => 18.250 [14] => 4.220 [15] => 10.740 [16] => 15.590 [17] => 10.730 [18] => 10.300 [19] => 10.970 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 2.240 [7] => 2.630 [8] => 2.550 [9] => 3.180 [10] => 2.840 [11] => 2.930 [12] => 2.370 [13] => 3.200 [14] => 1.350 [15] => 1.420 [16] => 1.760 [17] => 1.240 [18] => 1.290 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 37.9 [7] => 37.07 [8] => 9.69 [9] => 23.88 [10] => 21.71 [11] => 90.56 [12] => 85 [13] => 100.25 [14] => 227 [15] => 63.56 [16] => 59.99 [17] => 33.48 [18] => 68.55 [19] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 41.620 [2] => 26.930 [3] => 0.000 [4] => 0.000 [5] => 103.160 [6] => 10.030 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 40.840 [11] => 58.240 [12] => 0.000 [13] => 0.000 [14] => 9.160 [15] => 0.000 [16] => 13.400 [17] => 0.000 [18] => 0.000 [19] => 231.710 ) [ps] => Array ( [0] => 0.640 [1] => 0.650 [2] => 0.760 [3] => 0.990 [4] => 0.680 [5] => 0.810 [6] => 0.650 [7] => 0.850 [8] => 0.900 [9] => 1.020 [10] => 0.780 [11] => 0.750 [12] => 0.580 [13] => 0.760 [14] => 0.270 [15] => 0.470 [16] => 0.580 [17] => 0.340 [18] => 0.750 [19] => 1.450 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.314 [6] => -0.032 [7] => 0.17 [8] => -0.272 [9] => -0.206 [10] => -0.206 [11] => -0.34 [12] => -0.692 [13] => -0.468 [14] => -0.654 [15] => 0.256 [16] => 0.562 [17] => 1.296 [18] => 1.46 [19] => 0.692 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 4.310 [6] => 22.560 [7] => 20.370 [8] => 19.770 [9] => 15.020 [10] => 3.320 [11] => 20.350 [12] => 40.150 [13] => 30.680 [14] => 28.140 [15] => 16.510 [16] => 15.110 [17] => 8.720 [18] => -2.040 [19] => 2.850 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.800 [6] => 22.300 [7] => 21.550 [8] => 18.460 [9] => 13.940 [10] => 2.560 [11] => 19.560 [12] => 38.540 [13] => 29.660 [14] => 27.220 [15] => 17.170 [16] => 16.270 [17] => 10.770 [18] => 0.970 [19] => 4.110 ) [zscore] => Array ( [0] => 2.150 [1] => 1.740 [2] => 2.380 [3] => 2.770 [4] => 2.250 [5] => 2.700 [6] => 2.760 [7] => 3.280 [8] => 2.400 [9] => 2.910 [10] => 3.940 [11] => 5.030 [12] => 4.580 [13] => 4.270 [14] => 4.970 [15] => 3.590 [16] => 3.780 [17] => 4.140 [18] => 2.390 [19] => 2.260 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 7 [3] => 5 [4] => 4 [5] => 7 [6] => 6 [7] => 5 [8] => 5 [9] => 8 [10] => 9 [11] => 8 [12] => 5 [13] => 5 [14] => 9 [15] => 4 [16] => 4 [17] => 6 [18] => 6 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -3.280 [3] => -3.350 [4] => -2.610 [5] => -2.590 [6] => -2.690 [7] => -3.420 [8] => -2.070 [9] => -2.920 [10] => -2.320 [11] => -2.580 [12] => -2.150 [13] => -2.310 [14] => -3.220 [15] => -2.320 [16] => -3.170 [17] => -2.780 [18] => -2.540 [19] => -3.940 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.51 [7] => 0.82 [8] => 0.94 [9] => 1.08 [10] => 1.76 [11] => 2.44 [12] => 2.74 [13] => 3.18 [14] => 4.52 [15] => 5.06 [16] => 5.12 [17] => 5.15 [18] => 5.44 [19] => 5.73 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 27.270 [6] => 17.120 [7] => 18.520 [8] => 19.630 [9] => 26.090 [10] => 19.760 [11] => 19.120 [12] => 15.990 [13] => 23.020 [14] => 8.460 [15] => 9.240 [16] => 12.560 [17] => 9.340 [18] => 9.450 [19] => 11.330 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 3.260 [6] => 7.360 [7] => 6.100 [8] => 3.290 [9] => 2.350 [10] => 8.140 [11] => 11.360 [12] => 8.010 [13] => 11.420 [14] => 29.880 [15] => 35.100 [16] => 48.230 [17] => 44.030 [18] => 40.390 [19] => 42.760 ) [medpsvalue] => Array ( [0] => 5.42 [1] => 6.02 [2] => 7.18 [3] => 7.46 [4] => 8.21 [5] => 9.62 [6] => 12.62 [7] => 13.37 [8] => 12.98 [9] => 17.41 [10] => 28.07 [11] => 39.15 [12] => 47.66 [13] => 60.82 [14] => 90 [15] => 62.21 [16] => 70.16 [17] => 89.69 [18] => 43.26 [19] => 28.17 ) [ev2rev] => Array ( [0] => 0.700 [1] => 0.740 [2] => 0.810 [3] => 1.070 [4] => 0.820 [5] => 0.940 [6] => 0.770 [7] => 0.970 [8] => 1.090 [9] => 1.180 [10] => 0.780 [11] => 0.740 [12] => 0.600 [13] => 0.800 [14] => 0.260 [15] => 0.480 [16] => 0.570 [17] => 0.320 [18] => 0.820 [19] => 1.630 ) [ev2ebitda] => Array ( [0] => 3.230 [1] => 11.690 [2] => 3.860 [3] => 5.350 [4] => 8.870 [5] => 6.250 [6] => 4.040 [7] => 4.870 [8] => 11.760 [9] => 9.440 [10] => 5.470 [11] => 4.790 [12] => 5.760 [13] => 8.150 [14] => 1.950 [15] => 3.880 [16] => 4.850 [17] => 3.330 [18] => 4.000 [19] => 4.320 ) [ev2ebit] => Array ( [0] => 9.440 [1] => 16.470 [2] => 7.750 [3] => 11.030 [4] => 0.000 [5] => 13.310 [6] => 6.340 [7] => 7.290 [8] => 27.700 [9] => 15.830 [10] => 8.440 [11] => 6.950 [12] => 8.150 [13] => 11.680 [14] => 2.570 [15] => 7.210 [16] => 8.700 [17] => 5.800 [18] => 7.360 [19] => 8.240 ) [earning_yield_greenblatt] => Array ( [0] => 10.59 [1] => 6.07 [2] => 12.9 [3] => 9.07 [4] => 0 [5] => 7.51 [6] => 15.77 [7] => 13.72 [8] => 3.61 [9] => 6.32 [10] => 11.85 [11] => 14.39 [12] => 12.27 [13] => 8.56 [14] => 38.91 [15] => 13.87 [16] => 11.49 [17] => 17.24 [18] => 13.59 [19] => 12.14 ) [p2medpsvalue] => Array ( [0] => 1.14 [1] => 1.04 [2] => 1.2 [3] => 1.57 [4] => 1.08 [5] => 1.29 [6] => 1.03 [7] => 1.36 [8] => 1.42 [9] => 1.62 [10] => 1.24 [11] => 1.19 [12] => 0.92 [13] => 1.2 [14] => 0.43 [15] => 0.75 [16] => 0.92 [17] => 0.54 [18] => 1.19 [19] => 2.3 ) [p2grahamnumber] => Array ( [0] => 0.64 [1] => 0 [2] => 0.91 [3] => 1.17 [4] => 0 [5] => 1.32 [6] => 0.82 [7] => 1 [8] => 1.95 [9] => 1.51 [10] => 1.18 [11] => 1.08 [12] => 1.07 [13] => 1.49 [14] => 0.47 [15] => 0.81 [16] => 1.04 [17] => 0.78 [18] => 0.77 [19] => 0.93 ) [p2tangible_book] => Array ( [0] => 0.88 [1] => 1.02 [2] => 1.51 [3] => 1.95 [4] => 1.64 [5] => 2.11 [6] => 1.94 [7] => 2.27 [8] => 2.2 [9] => 2.74 [10] => 2.45 [11] => 2.53 [12] => 2.01 [13] => 2.76 [14] => 1.17 [15] => 1.22 [16] => 1.52 [17] => 1.07 [18] => 1.1 [19] => 1.42 ) [pb] => Array ( [0] => 0.88 [1] => 1.02 [2] => 1.51 [3] => 1.95 [4] => 1.64 [5] => 2.11 [6] => 1.87 [7] => 2.19 [8] => 2.13 [9] => 2.65 [10] => 2.41 [11] => 2.5 [12] => 1.99 [13] => 2.74 [14] => 1.16 [15] => 1.22 [16] => 1.52 [17] => 1.06 [18] => 1.1 [19] => 1.41 ) [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] => 1738.2 [1] => 1711.2 [2] => 2009.7 [3] => 2133.4 [4] => 2342.6 [5] => 2752.1 [6] => 3630.195 [7] => 3865.968 [8] => 3796.917 [9] => 5164.657 [10] => 8299.147 [11] => 11680.079 [12] => 14307.387 [13] => 18439.098 [14] => 27432.331 [15] => 19012.392 [16] => 20169.718 [17] => 27638.121 [18] => 4619.602 [19] => 5390.089 ) [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] => 218.2 [1] => 236.6 [2] => 192.1 [3] => 219.9 [4] => 213.6 [5] => 216 [6] => 210.906 [7] => 229.741 [8] => 197.537 [9] => 258.857 [10] => 321.446 [11] => 396.875 [12] => 384.063 [13] => 489.837 [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] => 3.12 [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] => 2.6 [1] => 5.7 [2] => 2.9 [3] => 0.6 [4] => 10.5 [5] => 20.3 [6] => 16.337 [7] => 19.006 [8] => 26.968 [9] => 20.511 [10] => 42.966 [11] => 8.765 [12] => 9.476 [13] => 25.612 [14] => 105.07 [15] => 81.619 [16] => 34.728 [17] => 55.831 [18] => 14.932 [19] => 71.9 ) [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] => 17.892 [11] => 0 [12] => 0 [13] => 0 [14] => 420.34 [15] => 779.025 [16] => 616.558 [17] => 532.093 [18] => 115.603 [19] => 374.842 ) [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] => 71.1 [1] => 62.3 [2] => 109.7 [3] => 24.3 [4] => 28.3 [5] => 34.1 [6] => 132.701 [7] => 82.652 [8] => 164.957 [9] => 252.425 [10] => 535.525 [11] => 585.333 [12] => 543.39 [13] => 673.707 [14] => 666.11 [15] => 301.144 [16] => 535.825 [17] => 513.873 [18] => 947.316 [19] => 750.155 ) [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] => 274 [1] => 334.8 [2] => 257.6 [3] => 285.8 [4] => 239.8 [5] => 271.2 [6] => 298.921 [7] => 338.206 [8] => 374.4 [9] => 414.348 [10] => 490.609 [11] => 499.588 [12] => 794.343 [13] => 1280.269 [14] => 1683.904 [15] => 1886.178 [16] => 1819.41 [17] => 1553.069 [18] => 1667.254 [19] => 2238.143 ) [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] => 295.1 [1] => 299.2 [2] => 406.6 [3] => 329.1 [4] => 249 [5] => 334.4 [6] => 574.38 [7] => 376.585 [8] => 599.229 [9] => 539.351 [10] => 764.87 [11] => 1176.634 [12] => 1089.542 [13] => 1987.71 [14] => 1885.574 [15] => 2181.57 [16] => 2913.553 [17] => 2452.351 [18] => 3358.953 [19] => 2558.642 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 7.6 [1] => 10.6 [2] => 13.6 [3] => 8.4 [4] => 8 [5] => 0.1 [6] => 37.242 [7] => 48.25 [8] => 57.104 [9] => 67.224 [10] => 50.727 [11] => 4.49 [12] => 7.125 [13] => 12.769 [14] => 2.572 [15] => 0.038 [16] => 0.041 [17] => 350.005 [18] => 0.046 [19] => 26.249 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 61.559 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 17.316 [17] => 22.572 [18] => 2.611 [19] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 566.1 [1] => 514.3 [2] => 594.3 [3] => 615.5 [4] => 595.7 [5] => 660.6 [6] => 738.412 [7] => 815.316 [8] => 711.522 [9] => 1093.779 [10] => 1380.135 [11] => 1116.823 [12] => 1424.946 [13] => 1953.04 [14] => 1955.785 [15] => 1875.542 [16] => 2163.433 [17] => 2285.26 [18] => 2973.797 [19] => 3392.3 ) [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] => -2.6 [1] => -5.7 [2] => -2.9 [3] => -0.6 [4] => -6.1 [5] => -15.9 [6] => 7.644 [7] => -2.528 [8] => -18.58 [9] => -11.896 [10] => -42.966 [11] => 13.167 [12] => 9.198 [13] => -9.92 [14] => -105.07 [15] => -81.619 [16] => -34.728 [17] => -7.681 [18] => -14.932 [19] => -71.9 ) [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] => -284.8 [1] => -304.1 [2] => -258.5 [3] => -285.8 [4] => -275 [5] => -297.8 [6] => -310.456 [7] => -350.73 [8] => -303.486 [9] => -393.115 [10] => -470.19 [11] => -578.583 [12] => -652.792 [13] => -774.459 [14] => -1035.101 [15] => -1354.135 [16] => -1373.744 [17] => -1377.27 [18] => -1502.627 [19] => -1932.561 ) [BS_MoneyMarket] => Array ( [0] => -71.1 [1] => -62.3 [2] => -109.7 [3] => -24.3 [4] => -28.3 [5] => -34.1 [6] => -132.701 [7] => -82.652 [8] => -164.957 [9] => -252.425 [10] => -535.525 [11] => -585.333 [12] => -543.39 [13] => -673.707 [14] => -666.11 [15] => -301.144 [16] => -535.825 [17] => -513.873 [18] => -947.316 [19] => -750.155 ) [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] => 345.1 [1] => 397.1 [2] => 367.3 [3] => 310.1 [4] => 268.1 [5] => 305.3 [6] => 431.622 [7] => 420.858 [8] => 539.357 [9] => 666.773 [10] => 1026.134 [11] => 1084.921 [12] => 1337.733 [13] => 1953.976 [14] => 2350.014 [15] => 2187.322 [16] => 2355.235 [17] => 2066.942 [18] => 2614.57 [19] => 2988.298 ) [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] => 566.1 [1] => 514.3 [2] => 594.3 [3] => 615.5 [4] => 595.7 [5] => 660.6 [6] => 738.412 [7] => 815.316 [8] => 773.081 [9] => 1093.779 [10] => 1380.135 [11] => 1116.823 [12] => 1424.946 [13] => 1953.04 [14] => 1955.785 [15] => 1875.542 [16] => 2180.749 [17] => 2307.832 [18] => 2976.408 [19] => 3392.3 ) [cash2debt] => Array ( [0] => 0.395 [1] => 0.305 [2] => 0.509 [3] => 0.113 [4] => 0.083 [5] => 0.087 [6] => 0.236 [7] => 0.145 [8] => 0.179 [9] => 0.224 [10] => 0.833 [11] => 0.953 [12] => 0.641 [13] => 0.441 [14] => 1.056 [15] => 0.798 [16] => 1.227 [17] => 1.745 [18] => 0.473 [19] => 0.38 ) [interest_coverage] => Array ( [0] => 49.65 [1] => 13.54 [2] => 71.31 [3] => 346.5 [4] => 0 [5] => 9.58 [6] => 27.11 [7] => 27.42 [8] => 5.51 [9] => 19.24 [10] => 18.19 [11] => 142.67 [12] => 110.59 [13] => 49.29 [14] => 26.82 [15] => 15.65 [16] => 40.99 [17] => 26.74 [18] => 92.62 [19] => 21.48 ) [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] => -0.056 [13] => 0.548 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [TaxProvision] => Array ( [0] => -50.3 [1] => 15.4 [2] => -90.4 [3] => -79.3 [4] => -6.1 [5] => -58.8 [6] => -155.985 [7] => -173.673 [8] => -34.287 [9] => -95.795 [10] => -308.541 [11] => -534.156 [12] => -393.729 [13] => -470.703 [14] => -1073.616 [15] => -536.656 [16] => -609.151 [17] => -763.173 [18] => -561.516 [19] => -584.55 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 28.1 [4] => 87.4 [5] => 1.5 [6] => 27.916 [7] => 10.478 [8] => 31.64 [9] => 18.048 [10] => 10.017 [11] => 9.704 [12] => 120.165 [13] => 59.952 [14] => -24.484 [15] => 31.394 [16] => 18.582 [17] => 363.249 [18] => 200 [19] => 21.587 ) [Net Income (Continuing Operations)] => Array ( [0] => 106.6 [1] => -118.6 [2] => 126 [3] => 132.4 [4] => -14.4 [5] => 119.7 [6] => 298.526 [7] => 328.43 [8] => 87.279 [9] => 278.41 [10] => 496.395 [11] => 837.903 [12] => 644.669 [13] => 766.529 [14] => 1744.749 [15] => 740.517 [16] => 779.559 [17] => 729.471 [18] => 806.494 [19] => 888.137 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 11.9 [3] => 0 [4] => 0 [5] => 0 [6] => 7.035 [7] => 2.473 [8] => 24.229 [9] => 22.78 [10] => 204.92 [11] => 8.549 [12] => 0 [13] => 0 [14] => -4.763 [15] => 97.104 [16] => 18.522 [17] => 143.231 [18] => 164.382 [19] => 235.336 ) [eps_diluated] => Array ( [0] => 0.593 [1] => -0.663 [2] => 0.768 [3] => 0.735 [4] => -0.08 [5] => 0.665 [6] => 1.64 [7] => 1.81 [8] => 0.605 [9] => 1.59 [10] => 3.77 [11] => 4.55 [12] => 3.41 [13] => 4.01 [14] => 9.06 [15] => 4.35 [16] => 4.13 [17] => 4.49 [18] => 4.99 [19] => 5.94 ) [eps_basic] => Array ( [0] => 0.593 [1] => -0.663 [2] => 0.768 [3] => 0.738 [4] => -0.08 [5] => 0.665 [6] => 1.647 [7] => 1.826 [8] => 0.61 [9] => 1.601 [10] => 3.811 [11] => 4.64 [12] => 3.46 [13] => 4.08 [14] => 9.18 [15] => 4.39 [16] => 4.16 [17] => 4.51 [18] => 5.01 [19] => 5.98 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 48.416 [7] => 49.098 [8] => 41.961 [9] => 66.806 [10] => 69.54 [11] => 84.937 [12] => 112.912 [13] => 151.291 [14] => 288.833 [15] => 349.732 [16] => 374.051 [17] => 411.758 [18] => 486.003 [19] => 294.195 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 68.464 [7] => 85.133 [8] => 94.158 [9] => 157.078 [10] => 155.295 [11] => 146.753 [12] => 224.469 [13] => 315.977 [14] => 315.34 [15] => 384.25 [16] => 388.162 [17] => 254.88 [18] => 266.307 [19] => 0 ) [OtherInventories] => Array ( [0] => 152.4 [1] => 175.8 [2] => 131.4 [3] => 158.4 [4] => 129.8 [5] => 151.6 [6] => 47.875 [7] => 38.917 [8] => 65.225 [9] => 46.626 [10] => 71.01 [11] => 83.265 [12] => 73.696 [13] => 159.379 [14] => 0 [15] => -5.68434188608E-14 [16] => 0 [17] => 5.68434188608E-14 [18] => -5.68434188608E-14 [19] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 71.1 [1] => 62.3 [2] => 109.7 [3] => 24.3 [4] => 28.3 [5] => 34.1 [6] => 132.701 [7] => 82.652 [8] => 164.957 [9] => 252.425 [10] => 535.525 [11] => 585.333 [12] => 543.39 [13] => 673.707 [14] => 666.11 [15] => 301.144 [16] => 535.825 [17] => 513.873 [18] => 947.316 [19] => 750.155 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 17.892 [11] => 0 [12] => 0 [13] => 0 [14] => 420.34 [15] => 779.025 [16] => 616.558 [17] => 532.093 [18] => 115.603 [19] => 374.842 ) [LandAndImprovements] => 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 ) [BuildingsAndImprovements] => 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 ) [MachineryFurnitureEquipment] => 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 ) [ConstructionInProgress] => 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 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 5329.088 [7] => 5803.48 [8] => 6248.325 [9] => 7002.933 [10] => 6618.808 [11] => 6833.251 [12] => 7978.575 [13] => 10626.16 [14] => 11552.111 [15] => 13779.914 [16] => 16408.843 [17] => 17336.643 [18] => 21150.193 [19] => 22021.294 ) [AccumulatedDepreciation] => Array ( [0] => -2350.6 [1] => -270.2 [2] => -2573.6 [3] => -2762.8 [4] => -2985.9 [5] => -3007.6 [6] => -3144.369 [7] => -3277.673 [8] => -3361.726 [9] => -3472.133 [10] => -2933.214 [11] => -2459.022 [12] => -2872.293 [13] => -3516.338 [14] => -3824.393 [15] => -4714.826 [16] => -6040.996 [17] => -6861.494 [18] => -8138.587 [19] => -8540.239 ) [AccountsPayable] => Array ( [0] => 295.1 [1] => 299.2 [2] => 406.6 [3] => 329.1 [4] => 249 [5] => 334.4 [6] => 528.416 [7] => 325.323 [8] => 599.229 [9] => 471.692 [10] => 709.378 [11] => 1176.634 [12] => 1008.597 [13] => 1987.71 [14] => 1174.623 [15] => 1539.523 [16] => 2237.92 [17] => 1941.008 [18] => 2803.268 [19] => 2158.485 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 603.41 [15] => 553.098 [16] => 565.715 [17] => 371.319 [18] => 392.809 [19] => 229.989 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 45.964 [7] => 51.262 [8] => 0 [9] => 67.659 [10] => 55.492 [11] => 0 [12] => 80.945 [13] => 0 [14] => 107.541 [15] => 88.949 [16] => 109.918 [17] => 140.024 [18] => 162.876 [19] => 170.168 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 61.559 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 17.316 [17] => 22.572 [18] => 2.611 [19] => 0 ) [LongTermDebt] => Array ( [0] => 172.5 [1] => 193.9 [2] => 201.8 [3] => 205.9 [4] => 333.5 [5] => 393.2 [6] => 524.759 [7] => 520.785 [8] => 862.808 [9] => 1061.41 [10] => 613.355 [11] => 609.574 [12] => 840.275 [13] => 1516.156 [14] => 1026.222 [15] => 1353.183 [16] => 939.35 [17] => 249.553 [18] => 2245.2 [19] => 2936.6 ) [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] => 140.6 [1] => 105 [2] => 127.3 [3] => 136.4 [4] => 124.5 [5] => 154.1 [6] => 229.968 [7] => 302.868 [8] => 327.771 [9] => 421.7 [10] => 577.043 [11] => 614.091 [12] => 621.329 [13] => 916.91 [14] => 642.065 [15] => 1398.604 [16] => 1608.185 [17] => 1669.715 [18] => 2060.876 [19] => 1805.128 ) [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] => 106.6 [1] => -118.6 [2] => 137.9 [3] => 132.4 [4] => -14.4 [5] => 119.7 [6] => 298.526 [7] => 328.43 [8] => 87.279 [9] => 278.41 [10] => 496.395 [11] => 837.903 [12] => 644.669 [13] => 766.529 [14] => 1744.749 [15] => 740.517 [16] => 779.559 [17] => 729.471 [18] => 806.494 [19] => 888.137 ) [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] => -48 [1] => 9.4 [2] => -89.5 [3] => 47.2 [4] => 38.5 [5] => -123.6 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -128.004 [13] => -445.677 [14] => 386.605 [15] => 0 [16] => -4.363 [17] => -35.142 [18] => -389.355 [19] => 239.791 ) [ChangeInInventory] => Array ( [0] => -0.4 [1] => -23.4 [2] => 22.6 [3] => -27.1 [4] => 28.6 [5] => -21.9 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -96.122 [13] => -107.945 [14] => 22.474 [15] => 0 [16] => -28.231 [17] => -59.413 [18] => -94.907 [19] => 14.166 ) [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] => -103.435 [13] => 57.089 [14] => -12.959 [15] => 0 [16] => 14.567 [17] => 20.548 [18] => -245.881 [19] => 195.013 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 30.9 [1] => -19.9 [2] => 131.8 [3] => -67.6 [4] => -85.5 [5] => 99.4 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 95.069 [13] => 661.599 [14] => -701.45 [15] => 0 [16] => 766.067 [17] => -751.698 [18] => 561.963 [19] => -182.641 ) [ChangeInWorkingCapital] => Array ( [0] => -16.2 [1] => -36.8 [2] => 77.1 [3] => -72.5 [4] => -3.9 [5] => -35.3 [6] => 54.832 [7] => -27.951 [8] => -40.895 [9] => -37.285 [10] => -20.053 [11] => -49.413 [12] => -275.373 [13] => 210.845 [14] => 93.71 [15] => -194.69 [16] => 639.566 [17] => -825.705 [18] => -168.18 [19] => 266.329 ) [CF_DeferredTax] => Array ( [0] => 21.3 [1] => -47.2 [2] => -34.4 [3] => 26 [4] => -0.9 [5] => 38 [6] => 63.431 [7] => 80.052 [8] => 2.675 [9] => 4.237 [10] => 106.159 [11] => 40.755 [12] => 52.494 [13] => 37.116 [14] => 233.076 [15] => 97.213 [16] => 135.225 [17] => 156.983 [18] => 342.718 [19] => 158.108 ) [PurchaseOfPPE] => Array ( [0] => -413.6 [1] => -296.3 [2] => -418.1 [3] => -468 [4] => -365.2 [5] => -359.4 [6] => -512.331 [7] => -813.5 [8] => -765.856 [9] => -868.87 [10] => -938.449 [11] => -1246.242 [12] => -1204.446 [13] => -1949.219 [14] => -2236.615 [15] => -2008.851 [16] => -2199.049 [17] => -2608.567 [18] => -3541.724 [19] => -3590.344 ) [SaleOfPPE] => Array ( [0] => 5.5 [1] => 8.4 [2] => 55.5 [3] => 43.8 [4] => 9.5 [5] => 40.9 [6] => 20.705 [7] => 172.972 [8] => 68.056 [9] => 188.62 [10] => 60.404 [11] => 172.653 [12] => 23.843 [13] => 21.636 [14] => 361.961 [15] => 1.616 [16] => 2.189 [17] => 27.776 [18] => 0.099 [19] => 1.65 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -10 [16] => -40 [17] => 0 [18] => 0 [19] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 282.205 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -17.892 [11] => 0 [12] => 0 [13] => 0 [14] => -1043.473 [15] => -2531.515 [16] => -2388.72 [17] => -1689.087 [18] => -1619.308 [19] => -923.497 ) [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] => 17.892 [12] => 0 [13] => 0 [14] => 623.133 [15] => 2172.83 [16] => 2551.187 [17] => 1773.552 [18] => 2035.798 [19] => 664.258 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => -61.469 [9] => -68.906 [10] => 573.243 [11] => 0 [12] => 0 [13] => 0 [14] => -6.949 [15] => 78.063 [16] => 0 [17] => 873.958 [18] => -192.54 [19] => 116.463 ) [CashFromOtherInvestingActivities] => Array ( [0] => -1.3 [1] => -10.4 [2] => -18.5 [3] => 0.6 [4] => -1.8 [5] => -3.6 [6] => -127.085 [7] => -1.41 [8] => -2.177 [9] => 1.309 [10] => -0.84 [11] => -9.943 [12] => -10.839 [13] => -358.93 [14] => -21.256 [15] => -34.05 [16] => -254.419 [17] => 8.014 [18] => 0.253 [19] => -281.914 ) [sloanratio] => Array ( [0] => 0.08 [1] => -0.07 [2] => 0.02 [3] => 0.07 [4] => 0.02 [5] => 0.04 [6] => 0.05 [7] => 0.1 [8] => 0.09 [9] => 0.08 [10] => -0.01 [11] => 0.11 [12] => 0.12 [13] => 0.12 [14] => 0.09 [15] => 0.1 [16] => -0 [17] => 0.02 [18] => 0.07 [19] => 0.07 ) [dividend_yield] => Array ( [0] => 5.25 [1] => 5.21 [2] => 3.77 [3] => 2.89 [4] => 3.93 [5] => 2.83 [6] => 2.78 [7] => 2.07 [8] => 2.1 [9] => 1.42 [10] => 1.22 [11] => 0.97 [12] => 1.2 [13] => 0.92 [14] => 2.29 [15] => 2.14 [16] => 1.63 [17] => 2.29 [18] => 2.29 [19] => 1.93 ) [current_ratio] => Array ( [0] => 1.18 [1] => 1.25 [2] => 1.1 [3] => 1.1 [4] => 1.15 [5] => 1.22 [6] => 1.1 [7] => 1.07 [8] => 1.19 [9] => 1.28 [10] => 1.35 [11] => 1.43 [12] => 1.61 [13] => 1.37 [14] => 1.51 [15] => 1.55 [16] => 1.21 [17] => 1.22 [18] => 1.21 [19] => 1.09 ) [quick_ratio] => Array ( [0] => 0.83 [1] => 0.83 [2] => 0.86 [3] => 0.77 [4] => 0.81 [5] => 0.91 [6] => 0.88 [7] => 0.76 [8] => 0.91 [9] => 0.95 [10] => 1.11 [11] => 1.18 [12] => 1.29 [13] => 1.07 [14] => 1.19 [15] => 1.21 [16] => 0.95 [17] => 0.98 [18] => 0.98 [19] => 1 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0.5 [2] => -0.37 [3] => -0.26 [4] => 0.08 [5] => -0.07 [6] => -0.05 [7] => -0.57 [8] => -1.13 [9] => -0.23 [10] => -0.17 [11] => -0.82 [12] => -0.82 [13] => -1.18 [14] => -0.64 [15] => -0.34 [16] => -1.14 [17] => -0.22 [18] => 1.59 [19] => 1.92 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => -1.04 [2] => 17.05 [3] => 5.81 [4] => 9.88 [5] => 17.45 [6] => 31.28 [7] => 5.43 [8] => -2.55 [9] => 35.42 [10] => 59.84 [11] => 39.34 [12] => 21.69 [13] => 27.54 [14] => 48 [15] => -30.82 [16] => 5.71 [17] => 36.08 [18] => -83.3 [19] => 20.02 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -211.8 [2] => 0 [3] => -4.3 [4] => -110.88 [5] => 0 [6] => 146.62 [7] => 10.37 [8] => -66.57 [9] => 162.81 [10] => 137.11 [11] => 20.69 [12] => -25.05 [13] => 17.6 [14] => 125.94 [15] => -51.99 [16] => -5.06 [17] => 8.72 [18] => 11.14 [19] => 19.04 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 4.28770301624 [6] => 0.343971631206 [7] => 0.488954344624 [8] => 1.90844714213 [9] => 1.17976031957 [10] => 3.9156626506 [11] => 0.514496314496 [12] => 0.321544209215 [13] => 0.59517601043 [14] => 0.149964463397 [15] => 0.735917625681 [16] => 1.07279947055 [17] => 1.4369266055 [18] => 0 [19] => 4.43859649123 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.8 [6] => 1.77 [7] => 2.97 [8] => 5.62 [9] => 11.99 [10] => 4.26 [11] => 4.1 [12] => 5.48 [13] => 6.41 [14] => 1.28 [15] => 1.33 [16] => 1.33 [17] => 1.09 [18] => 1.27 [19] => 1.52 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.34 [7] => 0.49 [8] => 1.91 [9] => 1.18 [10] => 1.6 [11] => 0.51 [12] => 0.52 [13] => 0.73 [14] => 0.17 [15] => 0.74 [16] => 1.07 [17] => 1.44 [18] => 0.75 [19] => 0 ) )
Murphy Oil Corp (NYSE:MUR)
Days Inventory
101.75 (As of Mar. 2014)

Murphy Oil Corp's inventory for the three months ended in Mar. 2014 was $293 Mil. Murphy Oil Corp's cost of goods sold for the three months ended in Mar. 2014 was $262 Mil. Hence, Murphy Oil Corp's days inventory for the three months ended in Mar. 2014 was 101.75.

Murphy Oil Corp's days inventory declined from Mar. 2013 (169.90) to Mar. 2014 (101.75).

Inventory can be measured by Days Sales of Inventory (DSI). Murphy Oil Corp's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 20.74.

Inventory turnover measures how fast the company turns over its inventory within a year. Murphy Oil Corp's inventory turnover for the three months ended in Mar. 2014 was 0.89.

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. Murphy Oil Corp's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.23.


Definition

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

Murphy Oil Corp's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=294.195/1340.143*365
=80.13

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

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=293.236/262.255*91
=101.75

* 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).

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

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=293.236/1286.4*91
=20.74

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

Murphy Oil Corp's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

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

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

Inventory to Revenue=Inventory / Revenue
=293.236 / 1286.4
=0.23

* 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.

Murphy Oil Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 15.3111.6511.9813.9510.1916.5716.3410.21246.3380.13

Murphy Oil Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 10.5310.0311.2742.230.00169.9011.5631.480.00101.75
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