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] => 1 ) [price_high] => Array ( [0] => 5.03 [1] => 12.67 [2] => 19.00 [3] => 12.45 [4] => 16.38 [5] => 13.20 [6] => 14.86 [7] => 16.00 [8] => 14.00 [9] => 19.52 [10] => 22.93 [11] => 22.86 [12] => 28.38 [13] => 34.79 [14] => 28.53 [15] => 39.12 [16] => 46.15 [17] => 57.20 [18] => 65.91 [19] => 0.00 ) [price_low] => Array ( [0] => 3.54 [1] => 4.92 [2] => 12.19 [3] => 9.67 [4] => 7.94 [5] => 6.64 [6] => 8.80 [7] => 10.20 [8] => 9.83 [9] => 12.43 [10] => 17.37 [11] => 19.26 [12] => 19.05 [13] => 26.48 [14] => 19.29 [15] => 25.42 [16] => 33.61 [17] => 39.29 [18] => 43.89 [19] => 0.00 ) [BS_share] => Array ( [0] => 1143.12 [1] => 1174.432 [2] => 1187.761 [3] => 1184.000 [4] => 1150.064 [5] => 1093.81 [6] => 1084.79 [7] => 1073.74 [8] => 1055.94 [9] => 1055.97 [10] => 1050.12 [11] => 1034.47 [12] => 1004.22 [13] => 985.42 [14] => 875.70 [15] => 878.00 [16] => 846.00 [17] => 826.00 [18] => 894.00 [19] => 878.14 ) [Fiscal Year] => Array ( [0] => May95 [1] => May96 [2] => May97 [3] => May98 [4] => May99 [5] => May00 [6] => May01 [7] => May02 [8] => May03 [9] => May04 [10] => May05 [11] => May06 [12] => May07 [13] => May08 [14] => May09 [15] => May10 [16] => May11 [17] => May12 [18] => May13 [19] => May14 ) [quarter] => Array ( [0] => 199505 [1] => 199605 [2] => 199705 [3] => 199805 [4] => 199905 [5] => 200005 [6] => 200105 [7] => 200205 [8] => 200305 [9] => 200405 [10] => 200505 [11] => 200605 [12] => 200705 [13] => 200805 [14] => 200905 [15] => 201005 [16] => 201105 [17] => 201205 [18] => 201305 [19] => 201405 ) [Shares Outstanding (diluted)] => Array ( [0] => 1175.588 [1] => 1174.432 [2] => 1187.761 [3] => 1184.000 [4] => 1150.064 [5] => 1119.034 [6] => 1092.037 [7] => 1088.800 [8] => 1070.400 [9] => 1077.607 [10] => 1081.786 [11] => 1054.545 [12] => 1018.089 [13] => 1008.200 [14] => 981.400 [15] => 987.800 [16] => 971.300 [17] => 939.600 [18] => 916.400 [19] => 905.800 ) [Revenue] => Array ( [0] => 4760.8 [1] => 6470.6 [2] => 9186.5 [3] => 9553.1 [4] => 8776.9 [5] => 8995.1 [6] => 9488.8 [7] => 9893 [8] => 10697 [9] => 12253.1 [10] => 13739.7 [11] => 14954.9 [12] => 16325.9 [13] => 18627 [14] => 19176.1 [15] => 19014 [16] => 20117 [17] => 23331 [18] => 25313 [19] => 27799 ) [COGS] => Array ( [0] => 2775.1 [1] => 3774.3 [2] => 5334.7 [3] => 5832 [4] => 5264.7 [5] => 5180.2 [6] => 5784.9 [7] => 6004.7 [8] => 6313.6 [9] => 7001.4 [10] => 7624.3 [11] => 8367.9 [12] => 9165.4 [13] => 10239.6 [14] => 10571.7 [15] => 10214 [16] => 10915 [17] => 13183 [18] => 14279 [19] => 15353 ) [Gross Profit] => Array ( [0] => 1985.7 [1] => 2696.3 [2] => 3851.8 [3] => 3721.1 [4] => 3512.2 [5] => 3814.9 [6] => 3703.9 [7] => 3888.3 [8] => 4383.4 [9] => 5251.7 [10] => 6115.4 [11] => 6587 [12] => 7160.5 [13] => 8387.4 [14] => 8604.4 [15] => 8800 [16] => 9202 [17] => 10148 [18] => 11034 [19] => 12446 ) [SGA] => Array ( [0] => 1209.8 [1] => 1588.6 [2] => 2303.7 [3] => 2623.8 [4] => 2426.6 [5] => 2606.4 [6] => 2689.7 [7] => 2835.8 [8] => 3154.1 [9] => 3702 [10] => 4221.7 [11] => 4477.8 [12] => 5028.7 [13] => 5953.7 [14] => 6149.6 [15] => 6326 [16] => 6361 [17] => 7065 [18] => 7780 [19] => 8766 ) [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] => 90.2 [1] => 132.4 [2] => 168.3 [3] => 233.5 [4] => 228.8 [5] => 223.6 [6] => 214.1 [7] => 271.6 [8] => 262.5 [9] => 313.5 [10] => 287.7 [11] => 290.9 [12] => 270.2 [13] => 321.5 [14] => 383.3 [15] => 396 [16] => 358 [17] => 405 [18] => 513 [19] => 0 ) [Operating Income] => Array ( [0] => 685.7 [1] => 975.3 [2] => 1379.8 [3] => 863.8 [4] => 856.8 [5] => 984.9 [6] => 1014.3 [7] => 1052.5 [8] => 1229.3 [9] => 1549.7 [10] => 1893.7 [11] => 2109.2 [12] => 2131.8 [13] => 2433.7 [14] => 1858.5 [15] => 2474 [16] => 2841 [17] => 3083 [18] => 3254 [19] => 3680 ) [other_operating_charges] => Array ( [0] => -90.2 [1] => -132.4 [2] => -168.3 [3] => -233.5 [4] => -228.8 [5] => -223.6 [6] => 0.0999999999997 [7] => 0 [8] => 2.27373675443E-13 [9] => 2.27373675443E-13 [10] => 2.27373675443E-13 [11] => 0 [12] => 0 [13] => 0 [14] => -596.3 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Month End Stock Price] => Array ( [0] => 4.93 [1] => 12.547 [2] => 14.313 [3] => 11.5 [4] => 15.234 [5] => 10.719 [6] => 10.275 [7] => 13.439 [8] => 13.998 [9] => 17.773 [10] => 20.55 [11] => 20.078 [12] => 28.375 [13] => 34.185 [14] => 28.525 [15] => 36.19 [16] => 42.225 [17] => 54.09 [18] => 61.66 [19] => 0 ) [mktcap] => Array ( [0] => 5635.5816 [1] => 14735.598304 [2] => 17000.423193 [3] => 13616 [4] => 17520.074976 [5] => 11724.54939 [6] => 11146.21725 [7] => 14429.99186 [8] => 14781.04812 [9] => 18767.75481 [10] => 21579.966 [11] => 20770.08866 [12] => 28494.7425 [13] => 33686.5827 [14] => 24979.3425 [15] => 31774.82 [16] => 35722.35 [17] => 44678.34 [18] => 55124.04 [19] => 0 ) [Cash and Equiv] => Array ( [0] => 216.1 [1] => 262.1 [2] => 445.4 [3] => 108.6 [4] => 198.1 [5] => 254.3 [6] => 304 [7] => 575.5 [8] => 634 [9] => 1228.8 [10] => 1824.7 [11] => 2303 [12] => 2847 [13] => 2776.1 [14] => 3455.1 [15] => 5145.9 [16] => 4538 [17] => 3757 [18] => 5965 [19] => 5142 ) [ev_addition] => Array ( [0] => 223.8 [1] => 200.2 [2] => 406.3 [3] => 752.9 [4] => 608.4 [5] => 1190.6 [6] => 992.6 [7] => 530.9 [8] => 198.7 [9] => -393.8 [10] => -1061.4 [11] => -1593.6 [12] => -2305.8 [13] => -2151 [14] => -2643 [15] => -4554.1 [16] => -3875 [17] => -3372 [18] => -4577 [19] => -3769 ) [ev_addition_per_share] => Array ( [0] => 0.196 [1] => 0.17 [2] => 0.342 [3] => 0.636 [4] => 0.529 [5] => 1.088 [6] => 0.915 [7] => 0.494 [8] => 0.188 [9] => -0.373 [10] => -1.011 [11] => -1.54 [12] => -2.296 [13] => -2.183 [14] => -3.018 [15] => -5.187 [16] => -4.58 [17] => -4.082 [18] => -5.12 [19] => -4.292 ) [ev_per_share] => Array ( [0] => 5.13 [1] => 12.717 [2] => 14.653 [3] => 12.14 [4] => 15.764 [5] => 11.809 [6] => 11.195 [7] => 13.929 [8] => 14.188 [9] => 17.403 [10] => 19.54 [11] => 18.538 [12] => 26.075 [13] => 32.005 [14] => 25.505 [15] => 31 [16] => 37.645 [17] => 50.01 [18] => 56.54 [19] => 0 ) [ev] => Array ( [0] => 5859.3816 [1] => 14935.798304 [2] => 17406.723193 [3] => 14368.9 [4] => 18128.474976 [5] => 12915.14939 [6] => 12138.81725 [7] => 14960.89186 [8] => 14979.74812 [9] => 18373.95481 [10] => 20518.566 [11] => 19176.48866 [12] => 26188.9425 [13] => 31535.5827 [14] => 22336.3425 [15] => 27220.72 [16] => 31847.35 [17] => 41306.34 [18] => 50547.04 [19] => 0 ) [Non Operating Income] => Array ( [0] => -11.7 [1] => -36.7 [2] => -32.3 [3] => -150.8 [4] => -66.6 [5] => -20.7 [6] => -34.2 [7] => -1.2 [8] => -77.5 [9] => -74.7 [10] => -29.1 [11] => -4.4 [12] => 0.9 [13] => -7.9 [14] => 88.5 [15] => 49 [16] => -25 [17] => 54 [18] => -15 [19] => -103 ) [tax] => Array ( [0] => 250.2 [1] => 345.9 [2] => 499.4 [3] => 253.4 [4] => 294.7 [5] => 340.1 [6] => 331.7 [7] => 349 [8] => 382.9 [9] => 504.4 [10] => 648.2 [11] => 749.6 [12] => 708.4 [13] => 619.5 [14] => 469.8 [15] => 610 [16] => 690 [17] => 756 [18] => 808 [19] => 851 ) [Pretax Income] => Array ( [0] => 649.9 [1] => 899.1 [2] => 1295.2 [3] => 653 [4] => 746.1 [5] => 919.2 [6] => 921.4 [7] => 1017.3 [8] => 1123 [9] => 1450 [10] => 1859.8 [11] => 2141.6 [12] => 2199.9 [13] => 2502.9 [14] => 1956.5 [15] => 2517 [16] => 2862 [17] => 3025 [18] => 3272 [19] => 3544 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 36.8 [12] => 67.2 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [InterestExpense] => Array ( [0] => -24.2 [1] => -39.5 [2] => -52.3 [3] => -60 [4] => -44.1 [5] => -45 [6] => -58.7 [7] => 0 [8] => 0 [9] => -25 [10] => -4.8 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => -3 [18] => 0 [19] => 0 ) [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] => 90.2 [1] => 132.4 [2] => 168.3 [3] => 233.5 [4] => 228.8 [5] => 223.6 [6] => 214.1 [7] => 271.6 [8] => 262.5 [9] => 313.5 [10] => 287.7 [11] => 290.9 [12] => 270.2 [13] => 321.5 [14] => 383.3 [15] => 396 [16] => 358 [17] => 405 [18] => 513 [19] => 0 ) [ReconciledDepreciation] => Array ( [0] => 90.2 [1] => 132.4 [2] => 168.3 [3] => 233.5 [4] => 228.8 [5] => 223.6 [6] => 214.1 [7] => 271.6 [8] => 262.5 [9] => 313.5 [10] => 287.7 [11] => 290.9 [12] => 270.2 [13] => 321.5 [14] => 383.3 [15] => 396 [16] => 358 [17] => 405 [18] => 513 [19] => 0 ) [EBIT] => Array ( [0] => 674.1 [1] => 938.6 [2] => 1347.5 [3] => 713 [4] => 790.2 [5] => 964.2 [6] => 980.1 [7] => 1052.5 [8] => 1229.3 [9] => 1475 [10] => 1864.6 [11] => 2109.2 [12] => 2131.8 [13] => 0 [14] => 0 [15] => 2474 [16] => 2841 [17] => 3083 [18] => 3254 [19] => 3680 ) [EBITDA_morn] => Array ( [0] => 764.3 [1] => 1071 [2] => 1515.8 [3] => 946.5 [4] => 1019 [5] => 1187.8 [6] => 1194.2 [7] => 1324.1 [8] => 1491.8 [9] => 1788.5 [10] => 2152.3 [11] => 2400.1 [12] => 2402 [13] => 2755.2 [14] => 2241.8 [15] => 2870 [16] => 3199 [17] => 3488 [18] => 3767 [19] => 3680 ) [EBITDA] => Array ( [0] => 764.3 [1] => 1071 [2] => 1515.8 [3] => 946.5 [4] => 1019 [5] => 1187.8 [6] => 1194.2 [7] => 1324.1 [8] => 1491.8 [9] => 1788.5 [10] => 2152.3 [11] => 2400.1 [12] => 2402 [13] => 2755.2 [14] => 2241.8 [15] => 2870 [16] => 3199 [17] => 3488 [18] => 3767 [19] => 3680 ) [EBITDA_1] => Array ( [0] => 764.3 [1] => 1071 [2] => 1515.8 [3] => 946.5 [4] => 1019 [5] => 1187.8 [6] => 1194.2 [7] => 1324.1 [8] => 1491.8 [9] => 1788.5 [10] => 2152.3 [11] => 2400.1 [12] => 2402 [13] => 321.5 [14] => 383.3 [15] => 2870 [16] => 3199 [17] => 3488 [18] => 3767 [19] => 0 ) [DDA_new] => Array ( [0] => 90.2 [1] => 132.4 [2] => 168.3 [3] => 233.5 [4] => 228.8 [5] => 223.6 [6] => 214.1 [7] => 271.6 [8] => 262.5 [9] => 313.5 [10] => 287.7 [11] => 290.9 [12] => 270.2 [13] => 321.5 [14] => 383.3 [15] => 396 [16] => 358 [17] => 405 [18] => 513 [19] => 0 ) [EBITDA_new] => Array ( [0] => 764.3 [1] => 1071 [2] => 1515.8 [3] => 946.5 [4] => 1019 [5] => 1187.8 [6] => 1194.2 [7] => 1324.1 [8] => 1491.8 [9] => 1788.5 [10] => 2152.3 [11] => 2400.1 [12] => 2402 [13] => 2755.2 [14] => 2241.8 [15] => 2870 [16] => 3199 [17] => 3488 [18] => 3767 [19] => 3680 ) [EBITDA_per_share] => Array ( [0] => 0.65 [1] => 0.91 [2] => 1.28 [3] => 0.8 [4] => 0.89 [5] => 1.06 [6] => 1.09 [7] => 1.22 [8] => 1.39 [9] => 1.66 [10] => 1.99 [11] => 2.28 [12] => 2.36 [13] => 2.73 [14] => 2.28 [15] => 2.91 [16] => 3.29 [17] => 3.71 [18] => 4.11 [19] => 4.06 ) [Operating_Income_per_share] => Array ( [0] => 0.58 [1] => 0.83 [2] => 1.16 [3] => 0.73 [4] => 0.75 [5] => 0.88 [6] => 0.93 [7] => 0.97 [8] => 1.15 [9] => 1.44 [10] => 1.75 [11] => 2 [12] => 2.09 [13] => 2.41 [14] => 1.89 [15] => 2.5 [16] => 2.92 [17] => 3.28 [18] => 3.55 [19] => 4.06 ) [Net Income] => Array ( [0] => 399.7 [1] => 553.2 [2] => 795.8 [3] => 399.6 [4] => 451.4 [5] => 579.1 [6] => 589.7 [7] => 663.3 [8] => 474 [9] => 945.6 [10] => 1211.6 [11] => 1392 [12] => 1491.5 [13] => 1883.4 [14] => 1486.7 [15] => 1907 [16] => 2133 [17] => 2223 [18] => 2485 [19] => 2693 ) [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] => 0.059 [1] => 0.072 [2] => 0.069 [3] => 0.11 [4] => 0.12 [5] => 0.12 [6] => 0.12 [7] => 0.12 [8] => 0.13 [9] => 0.17 [10] => 0.225 [11] => 0.28 [12] => 0.525 [13] => 0.438 [14] => 0.49 [15] => 0.53 [16] => 0.6 [17] => 0.695 [18] => 0.81 [19] => 0.93 ) [Shares Outstanding] => Array ( [0] => 1175.588 [1] => 1174.432 [2] => 1187.761 [3] => 1184.000 [4] => 1150.064 [5] => 1119.034 [6] => 1092.037 [7] => 1088.800 [8] => 1070.400 [9] => 1077.607 [10] => 1081.786 [11] => 1054.545 [12] => 1018.089 [13] => 1008.200 [14] => 981.400 [15] => 987.800 [16] => 971.300 [17] => 939.600 [18] => 916.400 [19] => 905.800 ) [shares_diluted] => Array ( [0] => 1175.588 [1] => 1174.432 [2] => 1187.761 [3] => 1184.000 [4] => 1150.064 [5] => 1119.034 [6] => 1092.037 [7] => 1088.800 [8] => 1070.400 [9] => 1077.607 [10] => 1081.786 [11] => 1054.545 [12] => 1018.089 [13] => 1008.200 [14] => 981.400 [15] => 987.800 [16] => 971.300 [17] => 939.600 [18] => 916.400 [19] => 905.800 ) [shares_basic] => Array ( [0] => 1175.588 [1] => 1174.432 [2] => 1153.333 [3] => 1158.261 [4] => 1135.597 [5] => 1103.048 [6] => 1082.018 [7] => 1070.800 [8] => 1058.000 [9] => 1053.593 [10] => 1051.280 [11] => 1034.944 [12] => 1007.770 [13] => 991.200 [14] => 969.800 [15] => 971.000 [16] => 951.100 [17] => 920.000 [18] => 897.300 [19] => 883.400 ) [COGS_pct] => Array ( [0] => 0.58 [1] => 0.58 [2] => 0.58 [3] => 0.61 [4] => 0.60 [5] => 0.58 [6] => 0.61 [7] => 0.61 [8] => 0.59 [9] => 0.57 [10] => 0.55 [11] => 0.56 [12] => 0.56 [13] => 0.55 [14] => 0.55 [15] => 0.54 [16] => 0.54 [17] => 0.57 [18] => 0.56 [19] => 0.55 ) [Gross Profit_pct] => Array ( [0] => 41.71 [1] => 41.67 [2] => 41.93 [3] => 38.95 [4] => 40.02 [5] => 42.41 [6] => 39.03 [7] => 39.30 [8] => 40.98 [9] => 42.86 [10] => 44.51 [11] => 44.05 [12] => 43.86 [13] => 45.03 [14] => 44.87 [15] => 46.28 [16] => 45.74 [17] => 43.50 [18] => 43.59 [19] => 44.77 ) [SGA_pct] => Array ( [0] => 25.41 [1] => 24.55 [2] => 25.08 [3] => 27.47 [4] => 27.65 [5] => 28.98 [6] => 28.35 [7] => 28.66 [8] => 29.49 [9] => 30.21 [10] => 30.73 [11] => 29.94 [12] => 30.80 [13] => 31.96 [14] => 32.07 [15] => 33.27 [16] => 31.62 [17] => 30.28 [18] => 30.74 [19] => 31.53 ) [Interest Expense_pct] => Array ( [0] => -0.51 [1] => -0.61 [2] => -0.57 [3] => -0.63 [4] => -0.50 [5] => -0.50 [6] => -0.62 [7] => 0.00 [8] => 0.00 [9] => -0.20 [10] => -0.03 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => -0.01 [18] => 0.00 [19] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 13.65 [1] => 13.90 [2] => 14.10 [3] => 6.84 [4] => 8.50 [5] => 10.22 [6] => 9.71 [7] => 10.28 [8] => 10.50 [9] => 11.83 [10] => 13.54 [11] => 14.32 [12] => 13.47 [13] => 13.44 [14] => 10.20 [15] => 13.24 [16] => 14.23 [17] => 12.97 [18] => 12.93 [19] => 12.75 ) [Net Income_pct] => Array ( [0] => 8.40 [1] => 8.55 [2] => 8.66 [3] => 4.18 [4] => 5.14 [5] => 6.44 [6] => 6.21 [7] => 6.70 [8] => 4.43 [9] => 7.72 [10] => 8.82 [11] => 9.31 [12] => 9.14 [13] => 10.11 [14] => 7.75 [15] => 10.03 [16] => 10.60 [17] => 9.53 [18] => 9.82 [19] => 9.69 ) [DaysSalesOutstanding] => Array ( [0] => 80.75 [1] => 75.93 [2] => 69.69 [3] => 63.97 [4] => 64.71 [5] => 63.68 [6] => 62.37 [7] => 66.67 [8] => 71.11 [9] => 63.16 [10] => 60.09 [11] => 58.48 [12] => 55.77 [13] => 54.77 [14] => 54.89 [15] => 50.87 [16] => 56.94 [17] => 49 [18] => 44.95 [19] => 45.09 ) [DaysInventory] => Array ( [0] => 82.82 [1] => 90.05 [2] => 91.59 [3] => 87.41 [4] => 83.15 [5] => 101.89 [6] => 89.85 [7] => 83.51 [8] => 87.58 [9] => 86.03 [10] => 86.7 [11] => 90.58 [12] => 84.5 [13] => 86.92 [14] => 81.38 [15] => 72.93 [16] => 90.79 [17] => 89.21 [18] => 87.78 [19] => 93.84 ) [Payable] => Array ( [0] => 297.7 [1] => 455 [2] => 687.1 [3] => 584.6 [4] => 373.2 [5] => 543.8 [6] => 432 [7] => 504.4 [8] => 703.3 [9] => 780.4 [10] => 843.9 [11] => 952.2 [12] => 1040.3 [13] => 1287.6 [14] => 1239.6 [15] => 1444.5 [16] => 1586 [17] => 1948 [18] => 2124 [19] => 2362 ) [DaysPayable] => Array ( [0] => 22.82 [1] => 25.67 [2] => 27.3 [3] => 22.34 [4] => 15.52 [5] => 22.07 [6] => 16.62 [7] => 18.61 [8] => 24 [9] => 23.25 [10] => 22.42 [11] => 23.24 [12] => 23.26 [13] => 25.23 [14] => 23.59 [15] => 27.73 [16] => 28.78 [17] => 30.48 [18] => 30.63 [19] => 31.01 ) [InventoryTurnover] => Array ( [0] => 4.41 [1] => 4.05 [2] => 3.99 [3] => 4.18 [4] => 4.39 [5] => 3.58 [6] => 4.06 [7] => 4.37 [8] => 4.17 [9] => 4.24 [10] => 4.21 [11] => 4.03 [12] => 4.32 [13] => 4.2 [14] => 4.49 [15] => 5 [16] => 4.02 [17] => 4.09 [18] => 4.16 [19] => 3.89 ) [Accts Rec.] => Array ( [0] => 1053.2 [1] => 1346.1 [2] => 1754.1 [3] => 1674.4 [4] => 1556 [5] => 1569.4 [6] => 1621.4 [7] => 1807.1 [8] => 2083.9 [9] => 2120.2 [10] => 2262.1 [11] => 2395.9 [12] => 2494.7 [13] => 2795.3 [14] => 2883.9 [15] => 2649.8 [16] => 3138 [17] => 3132 [18] => 3117 [19] => 3434 ) [Inventory] => Array ( [0] => 629.7 [1] => 931.2 [2] => 1338.6 [3] => 1396.6 [4] => 1199.3 [5] => 1446 [6] => 1424.1 [7] => 1373.8 [8] => 1514.9 [9] => 1650.2 [10] => 1811.1 [11] => 2076.7 [12] => 2121.9 [13] => 2438.4 [14] => 2357 [15] => 2040.8 [16] => 2715 [17] => 3222 [18] => 3434 [19] => 3947 ) [inventory2sales] => Array ( [0] => 0.132 [1] => 0.144 [2] => 0.146 [3] => 0.146 [4] => 0.137 [5] => 0.161 [6] => 0.15 [7] => 0.139 [8] => 0.142 [9] => 0.135 [10] => 0.132 [11] => 0.139 [12] => 0.13 [13] => 0.131 [14] => 0.123 [15] => 0.107 [16] => 0.135 [17] => 0.138 [18] => 0.136 [19] => 0.142 ) [Total Current Assets] => Array ( [0] => 2045.9 [1] => 2726.9 [2] => 3830.9 [3] => 3532.6 [4] => 3264.9 [5] => 3596.4 [6] => 3625.3 [7] => 4157.7 [8] => 4787.1 [9] => 5528.6 [10] => 6351.1 [11] => 7359 [12] => 8076.5 [13] => 8839.3 [14] => 9734 [15] => 10959.2 [16] => 11297 [17] => 11845 [18] => 13626 [19] => 13696 ) [Other Current Assets] => Array ( [0] => 146.9 [1] => 187.5 [2] => 292.8 [3] => 353 [4] => 311.5 [5] => 326.7 [6] => 275.8 [7] => 401.3 [8] => 554.3 [9] => 529.4 [10] => 453.2 [11] => 583.4 [12] => 612.9 [13] => 829.5 [14] => 1038 [15] => 1122.7 [16] => 906 [17] => 1734 [18] => 1110 [19] => 1173 ) [Net PPE] => Array ( [0] => 554.9 [1] => 643.5 [2] => 922.4 [3] => 1153.1 [4] => 1265.8 [5] => 1583.4 [6] => 1618.8 [7] => 1614.5 [8] => 1620.8 [9] => 1611.8 [10] => 1605.8 [11] => 1657.7 [12] => 1678.3 [13] => 1891.1 [14] => 1957.7 [15] => 1931.9 [16] => 2115 [17] => 2209 [18] => 2452 [19] => 2834 ) [Intangibles] => Array ( [0] => 495.9 [1] => 474.8 [2] => 464.2 [3] => 435.8 [4] => 426.6 [5] => 410.9 [6] => 397.3 [7] => 437.8 [8] => 183.8 [9] => 501.7 [10] => 541.5 [11] => 536.3 [12] => 540.7 [13] => 1191.9 [14] => 660.9 [15] => 654.6 [16] => 692 [17] => 501 [18] => 513 [19] => 413 ) [Total Assets] => Array ( [0] => 3142.7 [1] => 3951.6 [2] => 5361.2 [3] => 5397.4 [4] => 5247.7 [5] => 5856.9 [6] => 5819.6 [7] => 6443 [8] => 6821.1 [9] => 7908.7 [10] => 8793.6 [11] => 9869.6 [12] => 10688.3 [13] => 12442.7 [14] => 13249.6 [15] => 14419.3 [16] => 14998 [17] => 15465 [18] => 17584 [19] => 18594 ) [Other Long-Term Assets] => Array ( [0] => 46 [1] => 106.4 [2] => 143.7 [3] => 275.9 [4] => 290.4 [5] => 266.2 [6] => 178.2 [7] => 233 [8] => 229.4 [9] => 266.6 [10] => 295.2 [11] => 316.6 [12] => 392.8 [13] => 520.4 [14] => 897 [15] => 873.6 [16] => 894 [17] => 910 [18] => 993 [19] => 1651 ) [Total Assets Non-liquid] => Array ( [0] => 2926.6 [1] => 3689.5 [2] => 4915.8 [3] => 5288.8 [4] => 5049.6 [5] => 5602.6 [6] => 5515.6 [7] => 5867.5 [8] => 6187.1 [9] => 6679.9 [10] => 6968.9 [11] => 7566.6 [12] => 7841.3 [13] => 9666.6 [14] => 9794.5 [15] => 9273.4 [16] => 10460 [17] => 11708 [18] => 11619 [19] => 13452 ) [HardAssets] => Array ( [0] => 2430.7 [1] => 3214.7 [2] => 4451.6 [3] => 4853 [4] => 4623 [5] => 5191.7 [6] => 5118.3 [7] => 5429.7 [8] => 6003.3 [9] => 6178.2 [10] => 6427.4 [11] => 7030.3 [12] => 7300.6 [13] => 8474.7 [14] => 9133.6 [15] => 8618.8 [16] => 9768 [17] => 11207 [18] => 11106 [19] => 13039 ) [Accts Payable] => Array ( [0] => 297.7 [1] => 455 [2] => 687.1 [3] => 584.6 [4] => 373.2 [5] => 543.8 [6] => 904.1 [7] => 1272.7 [8] => 1739.5 [9] => 1759.7 [10] => 1828.2 [11] => 2239.1 [12] => 2343.7 [13] => 3049.5 [14] => 2902.1 [15] => 3218.2 [16] => 3571 [17] => 3500 [18] => 3696 [19] => 4853 ) [Short-Term Debt] => Array ( [0] => 429 [1] => 452.4 [2] => 555.4 [3] => 481.8 [4] => 420.1 [5] => 974.3 [6] => 860.7 [7] => 480.5 [8] => 281.1 [9] => 152.6 [10] => 76 [11] => 298.7 [12] => 131.3 [13] => 184 [14] => 374.9 [15] => 146 [16] => 387 [17] => 157 [18] => 178 [19] => 174 ) [ShortTermDebt_without_lease] => Array ( [0] => 429 [1] => 452.4 [2] => 555.4 [3] => 481.8 [4] => 420.1 [5] => 974.3 [6] => 860.7 [7] => 480.5 [8] => 281.1 [9] => 152.6 [10] => 76 [11] => 298.7 [12] => 131.3 [13] => 184 [14] => 374.9 [15] => 146 [16] => 387 [17] => 157 [18] => 178 [19] => 174 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Current Liabilities] => Array ( [0] => 1107.5 [1] => 1467.1 [2] => 1866.9 [3] => 1703.8 [4] => 1446.9 [5] => 2140 [6] => 1786.7 [7] => 1836.2 [8] => 2020.6 [9] => 2030.5 [10] => 1999.2 [11] => 2623.3 [12] => 2584 [13] => 3321.5 [14] => 3277 [15] => 3364.2 [16] => 3958 [17] => 3882 [18] => 3926 [19] => 5027 ) [Other Current Liab.] => Array ( [0] => 380.8 [1] => 559.7 [2] => 624.4 [3] => 637.4 [4] => 653.6 [5] => 621.9 [6] => 21.9 [7] => 83 [8] => 0 [9] => 118.2 [10] => 95 [11] => 85.5 [12] => 109 [13] => 88 [14] => 0 [15] => 0 [16] => 0 [17] => 225 [18] => 52 [19] => 0 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.9 [5] => 2.8 [6] => 2.8 [7] => 2.8 [8] => 2.8 [9] => 2.8 [10] => 2.8 [11] => 2.8 [12] => 2.8 [13] => 2.8 [14] => 2.8 [15] => 2.8 [16] => 3 [17] => 3 [18] => 3 [19] => 0 ) [Preferred Stock] => Array ( [0] => 0.3 [1] => 0.3 [2] => 0.3 [3] => 0.3 [4] => 0.3 [5] => 0.3 [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] => 334.1 [5] => 369 [6] => 459.4 [7] => 538.7 [8] => 589 [9] => 887.8 [10] => 1182.9 [11] => 1447.3 [12] => 1960 [13] => 2497.8 [14] => 2871.4 [15] => 3440.6 [16] => 3944 [17] => 4641 [18] => 5184 [19] => 0 ) [Retained Earnings] => Array ( [0] => 1837.8 [1] => 2290.2 [2] => 2973.7 [3] => 3043.4 [4] => 3066.5 [5] => 2887 [6] => 3194.3 [7] => 3495 [8] => 3639.2 [9] => 3982.9 [10] => 4396.5 [11] => 4713.4 [12] => 4885.2 [13] => 5073.3 [14] => 5451.4 [15] => 6095.5 [16] => 5801 [17] => 5588 [18] => 5695 [19] => 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 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Equity] => Array ( [0] => 1965 [1] => 2431.4 [2] => 3156.1 [3] => 3261.9 [4] => 3334.9 [5] => 3136.3 [6] => 3494.5 [7] => 3839 [8] => 3990.7 [9] => 4781.7 [10] => 5644.2 [11] => 6285.2 [12] => 7025.4 [13] => 7825.3 [14] => 8693.1 [15] => 9753.7 [16] => 9843 [17] => 10381 [18] => 11156 [19] => 10824 ) [Long-Term Debt] => Array ( [0] => 10.6 [1] => 9.6 [2] => 296 [3] => 379.4 [4] => 386.1 [5] => 470.3 [6] => 435.9 [7] => 625.9 [8] => 551.6 [9] => 682.4 [10] => 687.3 [11] => 410.7 [12] => 409.9 [13] => 441.1 [14] => 437.2 [15] => 445.8 [16] => 276 [17] => 228 [18] => 1210 [19] => 1199 ) [Total Liabilities] => Array ( [0] => 1177.7 [1] => 1520.2 [2] => 2205.1 [3] => 2135.5 [4] => 1912.8 [5] => 2720.6 [6] => 2325.1 [7] => 2604 [8] => 2830.4 [9] => 3127 [10] => 3149.4 [11] => 3584.4 [12] => 3662.9 [13] => 4617.4 [14] => 4556.5 [15] => 4665.6 [16] => 5155 [17] => 5084 [18] => 6428 [19] => 7770 ) [Other Long-Term Liab.] => Array ( [0] => 41.8 [1] => 41.6 [2] => 26.2 [3] => -4.26325641456E-14 [4] => -2.70006239589E-13 [5] => -2.70006239589E-13 [6] => 0.3 [7] => 0.3 [8] => 0.3 [9] => 0.3 [10] => 0.3 [11] => 0.3 [12] => 0.3 [13] => 0.299999999999 [14] => 0.3 [15] => 0.3 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash and Equiv_pct] => Array ( [0] => 6.88 [1] => 6.63 [2] => 8.31 [3] => 2.01 [4] => 3.77 [5] => 4.34 [6] => 5.22 [7] => 8.93 [8] => 9.29 [9] => 15.54 [10] => 20.75 [11] => 23.33 [12] => 26.64 [13] => 22.31 [14] => 26.08 [15] => 35.69 [16] => 30.26 [17] => 24.29 [18] => 33.92 [19] => 27.65 ) [Accts Rec._pct] => Array ( [0] => 33.51 [1] => 34.06 [2] => 32.72 [3] => 31.02 [4] => 29.65 [5] => 26.80 [6] => 27.86 [7] => 28.05 [8] => 30.55 [9] => 26.81 [10] => 25.72 [11] => 24.28 [12] => 23.34 [13] => 22.47 [14] => 21.77 [15] => 18.38 [16] => 20.92 [17] => 20.25 [18] => 17.73 [19] => 18.47 ) [Inventory_pct] => Array ( [0] => 20.04 [1] => 23.57 [2] => 24.97 [3] => 25.88 [4] => 22.85 [5] => 24.69 [6] => 24.47 [7] => 21.32 [8] => 22.21 [9] => 20.87 [10] => 20.60 [11] => 21.04 [12] => 19.85 [13] => 19.60 [14] => 17.79 [15] => 14.15 [16] => 18.10 [17] => 20.83 [18] => 19.53 [19] => 21.23 ) [Other Current Assets_pct] => Array ( [0] => 4.67 [1] => 4.74 [2] => 5.46 [3] => 6.54 [4] => 5.94 [5] => 5.58 [6] => 4.74 [7] => 6.23 [8] => 8.13 [9] => 6.69 [10] => 5.15 [11] => 5.91 [12] => 5.73 [13] => 6.67 [14] => 7.83 [15] => 7.79 [16] => 6.04 [17] => 11.21 [18] => 6.31 [19] => 6.31 ) [Total Current Assets_pct] => Array ( [0] => 65.10 [1] => 69.01 [2] => 71.46 [3] => 65.45 [4] => 62.22 [5] => 61.40 [6] => 62.29 [7] => 64.53 [8] => 70.18 [9] => 69.91 [10] => 72.22 [11] => 74.56 [12] => 75.56 [13] => 71.04 [14] => 73.47 [15] => 76.00 [16] => 75.32 [17] => 76.59 [18] => 77.49 [19] => 73.66 ) [Net PPE_pct] => Array ( [0] => 17.66 [1] => 16.28 [2] => 17.21 [3] => 21.36 [4] => 24.12 [5] => 27.03 [6] => 27.82 [7] => 25.06 [8] => 23.76 [9] => 20.38 [10] => 18.26 [11] => 16.80 [12] => 15.70 [13] => 15.20 [14] => 14.78 [15] => 13.40 [16] => 14.10 [17] => 14.28 [18] => 13.94 [19] => 15.24 ) [Intangibles_pct] => Array ( [0] => 15.78 [1] => 12.02 [2] => 8.66 [3] => 8.07 [4] => 8.13 [5] => 7.02 [6] => 6.83 [7] => 6.79 [8] => 2.69 [9] => 6.34 [10] => 6.16 [11] => 5.43 [12] => 5.06 [13] => 9.58 [14] => 4.99 [15] => 4.54 [16] => 4.61 [17] => 3.24 [18] => 2.92 [19] => 2.22 ) [Other Long-Term Assets_pct] => Array ( [0] => 1.46 [1] => 2.69 [2] => 2.68 [3] => 5.11 [4] => 5.53 [5] => 4.55 [6] => 3.06 [7] => 3.62 [8] => 3.36 [9] => 3.37 [10] => 3.36 [11] => 3.21 [12] => 3.68 [13] => 4.18 [14] => 6.77 [15] => 6.06 [16] => 5.96 [17] => 5.88 [18] => 5.65 [19] => 8.88 ) [Accts Payable_pct] => Array ( [0] => 9.47 [1] => 11.51 [2] => 12.82 [3] => 10.83 [4] => 7.11 [5] => 9.28 [6] => 15.54 [7] => 19.75 [8] => 25.50 [9] => 22.25 [10] => 20.79 [11] => 22.69 [12] => 21.93 [13] => 24.51 [14] => 21.90 [15] => 22.32 [16] => 23.81 [17] => 22.63 [18] => 21.02 [19] => 26.10 ) [Short-Term Debt_pct] => Array ( [0] => 13.65 [1] => 11.45 [2] => 10.36 [3] => 8.93 [4] => 8.01 [5] => 16.64 [6] => 14.79 [7] => 7.46 [8] => 4.12 [9] => 1.93 [10] => 0.86 [11] => 3.03 [12] => 1.23 [13] => 1.48 [14] => 2.83 [15] => 1.01 [16] => 2.58 [17] => 1.02 [18] => 1.01 [19] => 0.94 ) [Other Current Liab._pct] => Array ( [0] => 12.12 [1] => 14.16 [2] => 11.65 [3] => 11.81 [4] => 12.45 [5] => 10.62 [6] => 0.38 [7] => 1.29 [8] => 0.00 [9] => 1.49 [10] => 1.08 [11] => 0.87 [12] => 1.02 [13] => 0.71 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 1.45 [18] => 0.30 [19] => 0.00 ) [Total Current Liabilities_pct] => Array ( [0] => 35.24 [1] => 37.13 [2] => 34.82 [3] => 31.57 [4] => 27.57 [5] => 36.54 [6] => 30.70 [7] => 28.50 [8] => 29.62 [9] => 25.67 [10] => 22.73 [11] => 26.58 [12] => 24.18 [13] => 26.69 [14] => 24.73 [15] => 23.33 [16] => 26.39 [17] => 25.10 [18] => 22.33 [19] => 27.04 ) [Long-Term Debt_pct] => Array ( [0] => 0.34 [1] => 0.24 [2] => 5.52 [3] => 7.03 [4] => 7.36 [5] => 8.03 [6] => 7.49 [7] => 9.71 [8] => 8.09 [9] => 8.63 [10] => 7.82 [11] => 4.16 [12] => 3.84 [13] => 3.55 [14] => 3.30 [15] => 3.09 [16] => 1.84 [17] => 1.47 [18] => 6.88 [19] => 6.45 ) [Other Long-Term Liab._pct] => Array ( [0] => 1.90 [1] => 1.10 [2] => 0.79 [3] => 0.97 [4] => 1.52 [5] => 1.88 [6] => 1.76 [7] => 2.20 [8] => 3.79 [9] => 5.24 [10] => 5.26 [11] => 5.58 [12] => 6.26 [13] => 6.87 [14] => 6.36 [15] => 5.93 [16] => 6.14 [17] => 6.30 [18] => 7.35 [19] => 8.30 ) [Total Liabilities_pct] => Array ( [0] => 37.47 [1] => 38.47 [2] => 41.13 [3] => 39.57 [4] => 36.45 [5] => 46.45 [6] => 39.95 [7] => 40.42 [8] => 41.49 [9] => 39.54 [10] => 35.81 [11] => 36.32 [12] => 34.27 [13] => 37.11 [14] => 34.39 [15] => 32.36 [16] => 34.37 [17] => 32.87 [18] => 36.56 [19] => 41.79 ) [netcash] => Array ( [0] => -0.84 [1] => -1.07 [2] => -1.48 [3] => -1.71 [4] => -1.49 [5] => -2.25 [6] => -1.86 [7] => -1.89 [8] => -2.08 [9] => -1.8 [10] => -1.26 [11] => -1.24 [12] => -0.81 [13] => -1.87 [14] => -1.26 [15] => 0.55 [16] => -0.73 [17] => -1.61 [18] => -0.52 [19] => -2.99 ) [NCAV] => Array ( [0] => 0.12 [1] => 0.18 [2] => 0.19 [3] => -0.06 [4] => 0.04 [5] => -0.52 [6] => -0.09 [7] => 0.01 [8] => 0.12 [9] => 0.49 [10] => 1.22 [11] => 1.5 [12] => 2.11 [13] => 1.5 [14] => 2.56 [15] => 3.97 [16] => 3.66 [17] => 3.19 [18] => 4.02 [19] => 2.19 ) [NCAV_real] => Array ( [0] => 0.76 [1] => 1.03 [2] => 1.37 [3] => 1.18 [4] => 1.18 [5] => 0.8 [6] => 1.2 [7] => 1.45 [8] => 1.85 [9] => 2.27 [10] => 3.05 [11] => 3.65 [12] => 4.4 [13] => 4.28 [14] => 5.91 [15] => 7.17 [16] => 7.26 [17] => 8.19 [18] => 8.05 [19] => 6.75 ) [Book Value Per Share] => Array ( [0] => 1.72 [1] => 2.07 [2] => 2.66 [3] => 2.75 [4] => 2.9 [5] => 2.87 [6] => 3.22 [7] => 3.58 [8] => 3.78 [9] => 4.53 [10] => 5.37 [11] => 6.08 [12] => 7 [13] => 7.94 [14] => 9.93 [15] => 11.11 [16] => 11.63 [17] => 12.57 [18] => 12.48 [19] => 12.33 ) [Tangibles_book_per_share] => Array ( [0] => 1.28 [1] => 1.67 [2] => 2.27 [3] => 2.39 [4] => 2.53 [5] => 2.49 [6] => 2.86 [7] => 3.17 [8] => 3.61 [9] => 4.05 [10] => 4.86 [11] => 5.56 [12] => 6.46 [13] => 6.73 [14] => 9.17 [15] => 10.36 [16] => 10.82 [17] => 11.96 [18] => 11.9 [19] => 11.86 ) [deb2equity] => Array ( [0] => 0.224 [1] => 0.19 [2] => 0.27 [3] => 0.264 [4] => 0.242 [5] => 0.461 [6] => 0.371 [7] => 0.288 [8] => 0.209 [9] => 0.175 [10] => 0.135 [11] => 0.113 [12] => 0.077 [13] => 0.08 [14] => 0.093 [15] => 0.061 [16] => 0.067 [17] => 0.037 [18] => 0.124 [19] => 0.127 ) [debt2rev_totaldebt] => Array ( [0] => 439.6 [1] => 462 [2] => 851.4 [3] => 861.2 [4] => 806.2 [5] => 1444.6 [6] => 1296.6 [7] => 1106.4 [8] => 832.7 [9] => 835 [10] => 763.3 [11] => 709.4 [12] => 541.2 [13] => 625.1 [14] => 812.1 [15] => 591.8 [16] => 663 [17] => 385 [18] => 1388 [19] => 1373 ) [debt2rev] => Array ( [0] => 0.092 [1] => 0.071 [2] => 0.093 [3] => 0.09 [4] => 0.092 [5] => 0.161 [6] => 0.137 [7] => 0.112 [8] => 0.078 [9] => 0.068 [10] => 0.056 [11] => 0.047 [12] => 0.033 [13] => 0.034 [14] => 0.042 [15] => 0.031 [16] => 0.033 [17] => 0.017 [18] => 0.055 [19] => 0.049 ) [cogs2rev] => Array ( [0] => 0.58 [1] => 0.58 [2] => 0.58 [3] => 0.61 [4] => 0.60 [5] => 0.58 [6] => 0.61 [7] => 0.61 [8] => 0.59 [9] => 0.57 [10] => 0.55 [11] => 0.56 [12] => 0.56 [13] => 0.55 [14] => 0.55 [15] => 0.54 [16] => 0.54 [17] => 0.57 [18] => 0.56 [19] => 0.55 ) [inventory2rev] => Array ( [0] => 0.132 [1] => 0.144 [2] => 0.146 [3] => 0.146 [4] => 0.137 [5] => 0.161 [6] => 0.15 [7] => 0.139 [8] => 0.142 [9] => 0.135 [10] => 0.132 [11] => 0.139 [12] => 0.13 [13] => 0.131 [14] => 0.123 [15] => 0.107 [16] => 0.135 [17] => 0.138 [18] => 0.136 [19] => 0.142 ) [ar2asset] => Array ( [0] => 0.335 [1] => 0.341 [2] => 0.327 [3] => 0.31 [4] => 0.297 [5] => 0.268 [6] => 0.279 [7] => 0.28 [8] => 0.306 [9] => 0.268 [10] => 0.257 [11] => 0.243 [12] => 0.233 [13] => 0.225 [14] => 0.218 [15] => 0.184 [16] => 0.209 [17] => 0.203 [18] => 0.177 [19] => 0.185 ) [cash2asset] => Array ( [0] => 0.069 [1] => 0.066 [2] => 0.083 [3] => 0.02 [4] => 0.038 [5] => 0.043 [6] => 0.052 [7] => 0.089 [8] => 0.093 [9] => 0.155 [10] => 0.208 [11] => 0.233 [12] => 0.266 [13] => 0.223 [14] => 0.261 [15] => 0.357 [16] => 0.303 [17] => 0.243 [18] => 0.339 [19] => 0.277 ) [equity2asset] => Array ( [0] => 0.625 [1] => 0.615 [2] => 0.589 [3] => 0.604 [4] => 0.635 [5] => 0.535 [6] => 0.6 [7] => 0.596 [8] => 0.585 [9] => 0.605 [10] => 0.642 [11] => 0.637 [12] => 0.657 [13] => 0.629 [14] => 0.656 [15] => 0.676 [16] => 0.656 [17] => 0.671 [18] => 0.634 [19] => 0.582 ) [equity2liab_tangbile] => Array ( [0] => 1.247 [1] => 1.287 [2] => 1.221 [3] => 1.323 [4] => 1.52 [5] => 1.002 [6] => 1.332 [7] => 1.306 [8] => 1.345 [9] => 1.369 [10] => 1.62 [11] => 1.604 [12] => 1.77 [13] => 1.437 [14] => 1.763 [15] => 1.95 [16] => 1.775 [17] => 1.943 [18] => 1.656 [19] => 1.34 ) [ppe2asset] => Array ( [0] => 0.177 [1] => 0.163 [2] => 0.172 [3] => 0.214 [4] => 0.241 [5] => 0.27 [6] => 0.278 [7] => 0.251 [8] => 0.238 [9] => 0.204 [10] => 0.183 [11] => 0.168 [12] => 0.157 [13] => 0.152 [14] => 0.148 [15] => 0.134 [16] => 0.141 [17] => 0.143 [18] => 0.139 [19] => 0.152 ) [interest2rev] => Array ( [0] => -0.508 [1] => -0.61 [2] => -0.569 [3] => -0.628 [4] => -0.502 [5] => -0.5 [6] => -0.619 [7] => 0 [8] => 0 [9] => -0.204 [10] => -0.035 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => -0.013 [18] => 0 [19] => 0 ) [std2asset] => Array ( [0] => 0.352 [1] => 0.371 [2] => 0.348 [3] => 0.316 [4] => 0.276 [5] => 0.365 [6] => 0.307 [7] => 0.285 [8] => 0.296 [9] => 0.257 [10] => 0.227 [11] => 0.266 [12] => 0.242 [13] => 0.267 [14] => 0.247 [15] => 0.233 [16] => 0.264 [17] => 0.251 [18] => 0.223 [19] => 0.27 ) [ltd2asset] => Array ( [0] => 0.003 [1] => 0.002 [2] => 0.055 [3] => 0.07 [4] => 0.074 [5] => 0.08 [6] => 0.075 [7] => 0.097 [8] => 0.081 [9] => 0.086 [10] => 0.078 [11] => 0.042 [12] => 0.038 [13] => 0.035 [14] => 0.033 [15] => 0.031 [16] => 0.018 [17] => 0.015 [18] => 0.069 [19] => 0.064 ) [turnover] => Array ( [0] => 1.515 [1] => 1.637 [2] => 1.714 [3] => 1.77 [4] => 1.673 [5] => 1.536 [6] => 1.63 [7] => 1.535 [8] => 1.568 [9] => 1.549 [10] => 1.562 [11] => 1.515 [12] => 1.527 [13] => 1.497 [14] => 1.447 [15] => 1.319 [16] => 1.341 [17] => 1.509 [18] => 1.44 [19] => 1.495 ) [CF_Net Income] => Array ( [0] => 399.7 [1] => 553.2 [2] => 795.8 [3] => 399.6 [4] => 451.4 [5] => 579.1 [6] => 589.7 [7] => 663.3 [8] => 474 [9] => 945.6 [10] => 1211.6 [11] => 1392 [12] => 1491.5 [13] => 1883.4 [14] => 1486.7 [15] => 1907 [16] => 2133 [17] => 2223 [18] => 2485 [19] => 0 ) [buybackratio] => Array ( [0] => -0.02 [1] => -0.04 [2] => -0.03 [3] => -0.08 [4] => -0.12 [5] => -0.04 [6] => -0.09 [7] => 0 [8] => 0 [9] => -0.27 [10] => -0.19 [11] => -0.16 [12] => -0.22 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 3.18 [1] => 4.2 [2] => 5.85 [3] => 4.26 [4] => 4.73 [5] => 5.45 [6] => 5.91 [7] => 6.66 [8] => 7.54 [9] => 9.04 [10] => 11.23 [11] => 12.97 [12] => 14.69 [13] => 17.01 [14] => 18.72 [15] => 22.5 [16] => 25 [17] => 27.19 [18] => 27.17 [19] => 28.6 ) [CF_DDA] => Array ( [0] => 90.2 [1] => 132.4 [2] => 168.3 [3] => 233.5 [4] => 228.8 [5] => 223.6 [6] => 214.1 [7] => 271.6 [8] => 262.5 [9] => 313.5 [10] => 287.7 [11] => 290.9 [12] => 270.2 [13] => 321.5 [14] => 383.3 [15] => 396 [16] => 358 [17] => 405 [18] => 513 [19] => 0 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow from Operations] => Array ( [0] => 254.9 [1] => 330 [2] => 323.1 [3] => 517.5 [4] => 961 [5] => 699.6 [6] => 656.5 [7] => 1082.2 [8] => 922 [9] => 1518.5 [10] => 1570.7 [11] => 1667.9 [12] => 1878.7 [13] => 1936.3 [14] => 1736.1 [15] => 3164 [16] => 1812 [17] => 1899 [18] => 3027 [19] => 0 ) [Cash Flow from Others] => Array ( [0] => -1.3 [1] => -0.4 [2] => -2.13162820728E-14 [3] => 59.3 [4] => 28 [5] => 14.9 [6] => 32.4 [7] => 18.9 [8] => 278.6 [9] => 47.2 [10] => 63.1 [11] => 54.2 [12] => 147.7 [13] => 80.4 [14] => 571.9 [15] => 159 [16] => 105 [17] => 130 [18] => 50 [19] => 0 ) [Cash Flow_PPE] => Array ( [0] => -145.1 [1] => -203.6 [2] => -441.6 [3] => -489.1 [4] => -356.9 [5] => -394.6 [6] => -304.9 [7] => -267.2 [8] => -171.1 [9] => -203.2 [10] => -249.9 [11] => -332.1 [12] => -285.2 [13] => -447.3 [14] => -423.7 [15] => -325 [16] => -431 [17] => -595 [18] => -622 [19] => 0 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -289.1 [10] => -47.2 [11] => 0 [12] => 0 [13] => -325.1 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 786 [19] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -154.1 [1] => -216.4 [2] => -465.9 [3] => -505.9 [4] => -384.1 [5] => -419.9 [6] => -317.6 [7] => -282.8 [8] => -185.9 [9] => -214.8 [10] => -257.1 [11] => -333.7 [12] => -313.5 [13] => -449.2 [14] => -455.7 [15] => -335 [16] => -432 [17] => -597 [18] => -636 [19] => 0 ) [Cash Flow from Investing] => Array ( [0] => -581.4 [1] => -230 [2] => -496.3 [3] => -595 [4] => -416.5 [5] => -440 [6] => -342.3 [7] => -302.8 [8] => -215.6 [9] => -950.6 [10] => -360.4 [11] => -1276.6 [12] => 92.9 [13] => -489.8 [14] => -798.1 [15] => -1268 [16] => -1021 [17] => 514 [18] => -1067 [19] => 0 ) [Net Issuance of Stock] => Array ( [0] => -136.7 [1] => 2.4 [2] => 26.3 [3] => -170.1 [4] => -245.4 [5] => -622.4 [6] => -101 [7] => -226.9 [8] => -196.3 [9] => -166.2 [10] => -329.4 [11] => -535.8 [12] => -662.3 [13] => -1248 [14] => -649.2 [15] => -741 [16] => -1859 [17] => -1814 [18] => -1674 [19] => 0 ) [Issuance of Stock] => Array ( [0] => 6.2 [1] => 21.2 [2] => 26.3 [3] => 32.2 [4] => 54.4 [5] => 23.9 [6] => 56 [7] => 0 [8] => 0 [9] => 253.6 [10] => 226.8 [11] => 225.3 [12] => 322.9 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 227 [1] => 22.6 [2] => 388.2 [3] => 26 [4] => -62.5 [5] => 503.4 [6] => -119.2 [7] => -183.5 [8] => -316.6 [9] => -53.1 [10] => -90.9 [11] => -24.2 [12] => -161.3 [13] => 28.5 [14] => 170.3 [15] => -237 [16] => 33 [17] => -268 [18] => 952 [19] => 0 ) [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] => -65.4 [1] => -78.8 [2] => -100.9 [3] => -127.3 [4] => -136.2 [5] => -133.1 [6] => -129.7 [7] => -128.9 [8] => -137.8 [9] => -179.2 [10] => -236.7 [11] => -290.9 [12] => -343.7 [13] => -412.9 [14] => -466.7 [15] => -505 [16] => -555 [17] => -619 [18] => -703 [19] => 0 ) [Cash from Financing] => Array ( [0] => 24.9 [1] => -53.8 [2] => 313.6 [3] => -271.4 [4] => -444.1 [5] => -252.1 [6] => -349.9 [7] => -479.8 [8] => -606.5 [9] => -398.5 [10] => -657 [11] => -850.9 [12] => -1111.5 [13] => -1226.1 [14] => -733.9 [15] => -1061 [16] => -1972 [17] => -2118 [18] => -1040 [19] => 0 ) [Other Financing] => Array ( [0] => 0 [1] => -1.42108547152E-14 [2] => 4.26325641456E-14 [3] => 1.42108547152E-14 [4] => -2.84217094304E-14 [5] => -2.84217094304E-14 [6] => 0 [7] => 59.5 [8] => 44.2 [9] => 0 [10] => -5.68434188608E-14 [11] => 0 [12] => 55.8 [13] => 406.3 [14] => 211.7 [15] => 422 [16] => 409 [17] => 583 [18] => 385 [19] => 0 ) [Net Change in Cash] => Array ( [0] => -302.7 [1] => 46 [2] => 183.3 [3] => -336.8 [4] => 89.5 [5] => 56.2 [6] => 49.7 [7] => 271.5 [8] => 58.5 [9] => 194 [10] => 560.1 [11] => -433.9 [12] => 902.5 [13] => 277.2 [14] => 157.2 [15] => 788 [16] => -1124 [17] => 362 [18] => 1020 [19] => 0 ) [NetChangeinCash_others] => Array ( [0] => -1.1 [1] => -0.2 [2] => 42.9 [3] => 12.1 [4] => -10.9 [5] => 48.7 [6] => 85.4 [7] => -28.1 [8] => -41.4 [9] => 24.6 [10] => 6.8 [11] => 25.7 [12] => 42.4 [13] => 56.8 [14] => -46.9 [15] => -47 [16] => 57 [17] => 67 [18] => 100 [19] => 0 ) [total_freecashflow] => Array ( [0] => 100.8 [1] => 113.6 [2] => -142.8 [3] => 11.6 [4] => 576.9 [5] => 279.7 [6] => 338.9 [7] => 799.4 [8] => 736.1 [9] => 1303.7 [10] => 1313.6 [11] => 1334.2 [12] => 1565.2 [13] => 1487.1 [14] => 1280.4 [15] => 2829 [16] => 1380 [17] => 1302 [18] => 2391 [19] => 0 ) [CF_Net Income_pct] => Array ( [0] => 156.81 [1] => 167.64 [2] => 246.30 [3] => 77.22 [4] => 46.97 [5] => 82.78 [6] => 89.82 [7] => 61.29 [8] => 51.41 [9] => 62.27 [10] => 77.14 [11] => 83.46 [12] => 79.39 [13] => 97.27 [14] => 85.63 [15] => 60.27 [16] => 117.72 [17] => 117.06 [18] => 82.09 [19] => 0 ) [CF_DDA_pct] => Array ( [0] => 90 [1] => 132 [2] => 168 [3] => 234 [4] => 229 [5] => 224 [6] => 214 [7] => 272 [8] => 263 [9] => 314 [10] => 288 [11] => 291 [12] => 270 [13] => 322 [14] => 383 [15] => 396 [16] => 358 [17] => 405 [18] => 513 [19] => 0 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0 ) [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 ) [Cash Flow_CPEX_pct] => Array ( [0] => -60.46 [1] => -65.58 [2] => -144.20 [3] => -97.76 [4] => -39.97 [5] => -60.02 [6] => -48.38 [7] => -26.13 [8] => -20.16 [9] => -14.15 [10] => -16.37 [11] => -20.01 [12] => -16.69 [13] => -23.20 [14] => -26.25 [15] => -10.59 [16] => -23.84 [17] => -31.44 [18] => -21.01 [19] => 0 ) [Cash Flow from Investing_pct] => Array ( [0] => -228.09 [1] => -69.70 [2] => -153.61 [3] => -114.98 [4] => -43.34 [5] => -62.89 [6] => -52.14 [7] => -27.98 [8] => -23.38 [9] => -62.60 [10] => -22.95 [11] => -76.54 [12] => 4.94 [13] => -25.30 [14] => -45.97 [15] => -40.08 [16] => -56.35 [17] => 27.07 [18] => -35.25 [19] => 0 ) [Net Issuance of Stock_pct] => Array ( [0] => -53.63 [1] => 0.73 [2] => 8.14 [3] => -32.87 [4] => -25.54 [5] => -88.97 [6] => -15.38 [7] => -20.97 [8] => -21.29 [9] => -10.95 [10] => -20.97 [11] => -32.12 [12] => -35.25 [13] => -64.45 [14] => -37.39 [15] => -23.42 [16] => -102.59 [17] => -95.52 [18] => -55.30 [19] => 0 ) [Net Issuance of Debt_pct] => Array ( [0] => 89.05 [1] => 6.85 [2] => 120.15 [3] => 5.02 [4] => -6.50 [5] => 71.96 [6] => -18.16 [7] => -16.96 [8] => -34.34 [9] => -3.50 [10] => -5.79 [11] => -1.45 [12] => -8.59 [13] => 1.47 [14] => 9.81 [15] => -7.49 [16] => 1.82 [17] => -14.11 [18] => 31.45 [19] => 0 ) [Dividends_pct] => Array ( [0] => -25.66 [1] => -23.88 [2] => -31.23 [3] => -24.60 [4] => -14.17 [5] => -19.03 [6] => -19.76 [7] => -11.91 [8] => -14.95 [9] => -11.80 [10] => -15.07 [11] => -17.44 [12] => -18.29 [13] => -21.32 [14] => -26.88 [15] => -15.96 [16] => -30.63 [17] => -32.60 [18] => -23.22 [19] => 0 ) [Other Financing_pct] => Array ( [0] => 9.77 [1] => -16.30 [2] => 97.06 [3] => -52.44 [4] => -46.21 [5] => -36.03 [6] => -53.30 [7] => -44.34 [8] => -65.78 [9] => -26.24 [10] => -41.83 [11] => -51.02 [12] => -59.16 [13] => -63.32 [14] => -42.27 [15] => -33.53 [16] => -108.83 [17] => -111.53 [18] => -34.36 [19] => 0 ) [Cash from Financing_pct] => Array ( [0] => 9.77 [1] => -16.30 [2] => 97.06 [3] => -52.44 [4] => -46.21 [5] => -36.03 [6] => -53.30 [7] => -49.83 [8] => -70.57 [9] => -26.24 [10] => -41.83 [11] => -51.02 [12] => -62.13 [13] => -84.31 [14] => -54.47 [15] => -46.87 [16] => -131.40 [17] => -142.23 [18] => -47.08 [19] => 0 ) [Net Change in Cash_pct] => Array ( [0] => -118.75 [1] => 13.94 [2] => 56.73 [3] => -65.08 [4] => 9.31 [5] => 8.03 [6] => 7.57 [7] => 25.09 [8] => 6.34 [9] => 12.78 [10] => 35.66 [11] => -26.01 [12] => 48.04 [13] => 14.32 [14] => 9.05 [15] => 24.91 [16] => -62.03 [17] => 19.06 [18] => 33.70 [19] => 0 ) [total_freecashflow_pct] => Array ( [0] => 39.54 [1] => 34.42 [2] => -44.20 [3] => 2.24 [4] => 60.03 [5] => 39.98 [6] => 51.62 [7] => 73.87 [8] => 79.84 [9] => 85.85 [10] => 83.63 [11] => 79.99 [12] => 83.31 [13] => 76.80 [14] => 73.75 [15] => 89.41 [16] => 76.16 [17] => 68.56 [18] => 78.99 [19] => 0 ) [per share rev] => Array ( [0] => 4.05 [1] => 5.51 [2] => 7.73 [3] => 8.07 [4] => 7.63 [5] => 8.04 [6] => 8.69 [7] => 9.09 [8] => 9.99 [9] => 11.37 [10] => 12.7 [11] => 14.18 [12] => 16.04 [13] => 18.48 [14] => 19.54 [15] => 19.25 [16] => 20.71 [17] => 24.83 [18] => 27.62 [19] => 30.69 ) [per share eps] => Array ( [0] => 0.34 [1] => 0.471 [2] => 0.67 [3] => 0.338 [4] => 0.393 [5] => 0.518 [6] => 0.54 [7] => 0.61 [8] => 0.443 [9] => 0.878 [10] => 1.12 [11] => 1.32 [12] => 1.465 [13] => 1.87 [14] => 1.515 [15] => 1.93 [16] => 2.2 [17] => 2.37 [18] => 2.71 [19] => 2.97 ) [eps_nri] => Array ( [0] => 0.34 [1] => 0.47 [2] => 0.67 [3] => 0.34 [4] => 0.39 [5] => 0.52 [6] => 0.54 [7] => 0.61 [8] => 0.69 [9] => 0.88 [10] => 1.12 [11] => 1.32 [12] => 1.47 [13] => 1.87 [14] => 1.51 [15] => 1.93 [16] => 2.24 [17] => 2.42 [18] => 2.69 [19] => 2.97 ) [per share_freecashflow] => Array ( [0] => 0.09 [1] => 0.1 [2] => -0.12 [3] => 0.01 [4] => 0.5 [5] => 0.25 [6] => 0.31 [7] => 0.73 [8] => 0.69 [9] => 1.21 [10] => 1.21 [11] => 1.27 [12] => 1.54 [13] => 1.48 [14] => 1.3 [15] => 2.86 [16] => 1.42 [17] => 1.39 [18] => 2.61 [19] => 0 ) [ROE] => Array ( [0] => 20.34 [1] => 22.75 [2] => 25.21 [3] => 12.25 [4] => 13.54 [5] => 18.46 [6] => 16.88 [7] => 17.28 [8] => 11.88 [9] => 19.78 [10] => 21.47 [11] => 22.15 [12] => 21.23 [13] => 24.07 [14] => 17.1 [15] => 19.55 [16] => 21.67 [17] => 21.41 [18] => 22.28 [19] => 24.88 ) [payout] => Array ( [0] => 0.174 [1] => 0.153 [2] => 0.103 [3] => 0.325 [4] => 0.305 [5] => 0.232 [6] => 0.222 [7] => 0.197 [8] => 0.293 [9] => 0.194 [10] => 0.201 [11] => 0.212 [12] => 0.358 [13] => 0.234 [14] => 0.323 [15] => 0.275 [16] => 0.273 [17] => 0.293 [18] => 0.299 [19] => 0.313 ) [ROA] => Array ( [0] => 12.72 [1] => 14 [2] => 14.84 [3] => 7.4 [4] => 8.6 [5] => 9.89 [6] => 10.13 [7] => 10.29 [8] => 6.95 [9] => 11.96 [10] => 13.78 [11] => 14.1 [12] => 13.95 [13] => 15.14 [14] => 11.22 [15] => 13.23 [16] => 14.22 [17] => 14.37 [18] => 14.13 [19] => 14.48 ) [ROC_capital] => Array ( [0] => 2747.7 [1] => 3557.9 [2] => 5046.1 [3] => 5038.7 [4] => 4842.2 [5] => 5506.5 [6] => 5519.9 [7] => 6173.5 [8] => 6962.2 [9] => 7669.8 [10] => 8410.1 [11] => 9600.1 [12] => 10367.7 [13] => 11559.9 [14] => 12729.7 [15] => 14013.8 [16] => 14318 [17] => 15788 [18] => 17188 [19] => 17703 ) [ROC] => Array ( [0] => 14.55 [1] => 15.55 [2] => 15.77 [3] => 7.93 [4] => 9.32 [5] => 10.52 [6] => 10.68 [7] => 10.74 [8] => 6.81 [9] => 12.33 [10] => 14.41 [11] => 14.5 [12] => 14.39 [13] => 16.29 [14] => 11.68 [15] => 13.61 [16] => 14.9 [17] => 14.08 [18] => 14.46 [19] => 15.21 ) [ROC_JOEL_capital] => Array ( [0] => 1706.2 [1] => 2093.6 [2] => 2996.4 [3] => 3355.1 [4] => 3305.8 [5] => 3759.8 [6] => 4014.1 [7] => 3841 [8] => 4034.4 [9] => 4033.7 [10] => 4209 [11] => 4389.1 [12] => 4455.1 [13] => 4816.8 [14] => 5334.5 [15] => 4527 [16] => 5303 [17] => 6572 [18] => 6365 [19] => 6535 ) [ROC_JOEL] => Array ( [0] => 40.19 [1] => 46.58 [2] => 46.05 [3] => 25.75 [4] => 25.92 [5] => 26.2 [6] => 25.27 [7] => 27.4 [8] => 30.47 [9] => 38.42 [10] => 44.99 [11] => 48.06 [12] => 47.85 [13] => 50.53 [14] => 34.84 [15] => 54.65 [16] => 53.57 [17] => 46.91 [18] => 51.12 [19] => 56.31 ) [ROC_JOEL_new] => Array ( [0] => 35.07 [1] => 39.84 [2] => 39.15 [3] => 20.58 [4] => 22.55 [5] => 24.02 [6] => 22.7 [7] => 24.28 [8] => 26.9 [9] => 31.75 [10] => 38.08 [11] => 41.06 [12] => 40.44 [13] => 0 [14] => 0 [15] => 45.16 [16] => 45.03 [17] => 39.84 [18] => 42.64 [19] => 46.44 ) [grossmargin] => Array ( [0] => 41.71 [1] => 41.67 [2] => 41.93 [3] => 38.95 [4] => 40.02 [5] => 42.41 [6] => 39.03 [7] => 39.3 [8] => 40.98 [9] => 42.86 [10] => 44.51 [11] => 44.05 [12] => 43.86 [13] => 45.03 [14] => 44.87 [15] => 46.28 [16] => 45.74 [17] => 43.5 [18] => 43.59 [19] => 44.77 ) [pretaxmargin] => Array ( [0] => 13.65 [1] => 13.9 [2] => 14.1 [3] => 6.84 [4] => 8.5 [5] => 10.22 [6] => 9.71 [7] => 10.28 [8] => 10.5 [9] => 11.83 [10] => 13.54 [11] => 14.32 [12] => 13.47 [13] => 13.44 [14] => 10.2 [15] => 13.24 [16] => 14.23 [17] => 12.97 [18] => 12.93 [19] => 12.75 ) [operatingmargin] => Array ( [0] => 14.4 [1] => 15.07 [2] => 15.02 [3] => 9.04 [4] => 9.76 [5] => 10.95 [6] => 10.69 [7] => 10.64 [8] => 11.49 [9] => 12.65 [10] => 13.78 [11] => 14.1 [12] => 13.06 [13] => 13.07 [14] => 9.69 [15] => 13.01 [16] => 14.12 [17] => 13.21 [18] => 12.86 [19] => 13.24 ) [netmargin] => Array ( [0] => 8.4 [1] => 8.55 [2] => 8.66 [3] => 4.18 [4] => 5.14 [5] => 6.44 [6] => 6.21 [7] => 6.7 [8] => 4.43 [9] => 7.72 [10] => 8.82 [11] => 9.31 [12] => 9.14 [13] => 10.11 [14] => 7.75 [15] => 10.03 [16] => 10.6 [17] => 9.53 [18] => 9.82 [19] => 9.69 ) [pettm] => Array ( [0] => 14.330 [1] => 26.580 [2] => 21.360 [3] => 34.120 [4] => 38.860 [5] => 20.810 [6] => 18.990 [7] => 22.070 [8] => 31.320 [9] => 20.270 [10] => 18.280 [11] => 15.230 [12] => 19.430 [13] => 18.350 [14] => 18.840 [15] => 18.730 [16] => 19.200 [17] => 22.860 [18] => 22.760 [19] => 0 ) [penri] => Array ( [0] => 14.50 [1] => 26.70 [2] => 21.36 [3] => 34.85 [4] => 39.06 [5] => 20.61 [6] => 19.03 [7] => 21.68 [8] => 20.29 [9] => 19.97 [10] => 18.35 [11] => 15.21 [12] => 19.43 [13] => 18.28 [14] => 18.77 [15] => 18.75 [16] => 19.19 [17] => 22.54 [18] => 22.92 [19] => 0 ) [pe] => Array ( [0] => 14.330 [1] => 26.580 [2] => 21.360 [3] => 34.120 [4] => 38.860 [5] => 20.810 [6] => 18.990 [7] => 22.070 [8] => 31.320 [9] => 20.270 [10] => 18.280 [11] => 15.230 [12] => 19.430 [13] => 18.350 [14] => 18.840 [15] => 18.730 [16] => 19.200 [17] => 22.860 [18] => 22.760 [19] => 0 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 4.240 [6] => 3.610 [7] => 4.150 [8] => 3.890 [9] => 4.370 [10] => 4.240 [11] => 3.600 [12] => 4.410 [13] => 5.050 [14] => 3.440 [15] => 3.850 [16] => 4.330 [17] => 5.140 [18] => 0.000 [19] => 0 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3.1 [5] => 0 [6] => 0 [7] => 3.46 [8] => 9.86 [9] => 10.4 [10] => 17.06 [11] => 24.54 [12] => 23 [13] => 23.39 [14] => 12.05 [15] => 18.37 [16] => 14.96 [17] => 21.43 [18] => 32.58 [19] => 0 ) [pfcf] => Array ( [0] => 61.630 [1] => 125.470 [2] => 0.000 [3] => 1150.000 [4] => 30.470 [5] => 41.230 [6] => 33.150 [7] => 18.160 [8] => 20.290 [9] => 14.690 [10] => 16.980 [11] => 15.810 [12] => 18.550 [13] => 23.410 [14] => 21.940 [15] => 12.650 [16] => 29.530 [17] => 38.910 [18] => 23.620 [19] => 0 ) [ps] => Array ( [0] => 1.210 [1] => 2.280 [2] => 1.850 [3] => 1.420 [4] => 1.990 [5] => 1.340 [6] => 1.180 [7] => 1.480 [8] => 1.400 [9] => 1.560 [10] => 1.610 [11] => 1.420 [12] => 1.780 [13] => 1.850 [14] => 1.460 [15] => 1.880 [16] => 2.040 [17] => 2.160 [18] => 2.230 [19] => 0 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.114 [5] => 0.114 [6] => 0.15 [7] => 0.192 [8] => 0.364 [9] => 0.5 [10] => 0.642 [11] => 0.832 [12] => 1.024 [13] => 1.182 [14] => 1.336 [15] => 1.354 [16] => 1.684 [17] => 1.716 [18] => 1.688 [19] => 0 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 7.910 [5] => 1.790 [6] => -1.240 [7] => 2.900 [8] => 14.290 [9] => 11.690 [10] => 15.230 [11] => 18.590 [12] => 15.750 [13] => 12.510 [14] => 7.930 [15] => 4.050 [16] => 6.800 [17] => 8.930 [18] => 12.110 [19] => 0 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 9.220 [5] => 2.540 [6] => 0.160 [7] => 4.770 [8] => 17.000 [9] => 15.260 [10] => 18.840 [11] => 22.640 [12] => 20.850 [13] => 16.680 [14] => 11.840 [15] => 8.800 [16] => 11.450 [17] => 12.990 [18] => 15.230 [19] => 0 ) [zscore] => Array ( [0] => 6.220 [1] => 9.250 [2] => 8.210 [3] => 7.040 [4] => 8.760 [5] => 5.570 [6] => 6.120 [7] => 6.530 [8] => 6.460 [9] => 6.970 [10] => 7.650 [11] => 6.910 [12] => 8.130 [13] => 7.640 [14] => 6.380 [15] => 7.200 [16] => 7.260 [17] => 8.560 [18] => 8.310 [19] => 0 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 5 [4] => 7 [5] => 7 [6] => 6 [7] => 7 [8] => 7 [9] => 7 [10] => 8 [11] => 6 [12] => 6 [13] => 8 [14] => 6 [15] => 7 [16] => 5 [17] => 7 [18] => 8 [19] => 0 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -1.850 [3] => -2.400 [4] => -2.890 [5] => -2.720 [6] => -2.430 [7] => -2.690 [8] => -2.790 [9] => -2.520 [10] => -2.580 [11] => -2.580 [12] => -2.570 [13] => -2.210 [14] => -2.620 [15] => -3.030 [16] => -2.200 [17] => -2.390 [18] => -2.690 [19] => 0 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.24 [6] => 0.34 [7] => 0.45 [8] => 0.50 [9] => 0.60 [10] => 0.73 [11] => 0.89 [12] => 1.05 [13] => 1.28 [14] => 1.43 [15] => 1.61 [16] => 1.83 [17] => 2.01 [18] => 2.20 [19] => 0.00 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 24.620 [6] => 21.510 [7] => 26.370 [8] => 27.860 [9] => 29.580 [10] => 28.050 [11] => 22.680 [12] => 27.060 [13] => 26.700 [14] => 19.910 [15] => 22.460 [16] => 23.120 [17] => 26.970 [18] => 28.010 [19] => 0 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 4.800 [5] => 4.080 [6] => 4.400 [7] => 5.540 [8] => 7.080 [9] => 11.550 [10] => 14.620 [11] => 18.700 [12] => 22.670 [13] => 25.310 [14] => 26.030 [15] => 27.830 [16] => 28.010 [17] => 30.180 [18] => 34.900 [19] => 0.000 ) [medpsvalue] => Array ( [0] => 7.1 [1] => 9.63 [2] => 13.55 [3] => 14.14 [4] => 13.39 [5] => 14.02 [6] => 15.19 [7] => 15.94 [8] => 17.48 [9] => 19.88 [10] => 22.31 [11] => 24.82 [12] => 27.97 [13] => 32.27 [14] => 34.21 [15] => 33.71 [16] => 36.3 [17] => 43.8 [18] => 48.37 [19] => 0 ) [ev2rev] => Array ( [0] => 1.230 [1] => 2.260 [2] => 1.850 [3] => 1.460 [4] => 2.040 [5] => 1.420 [6] => 1.270 [7] => 1.500 [8] => 1.400 [9] => 1.500 [10] => 1.490 [11] => 1.260 [12] => 1.600 [13] => 1.690 [14] => 1.160 [15] => 1.430 [16] => 1.580 [17] => 1.760 [18] => 2.000 [19] => 0 ) [ev2ebitda] => Array ( [0] => 7.670 [1] => 13.660 [2] => 11.220 [3] => 14.750 [4] => 17.540 [5] => 10.740 [6] => 10.100 [7] => 11.240 [8] => 10.030 [9] => 10.250 [10] => 9.460 [11] => 7.880 [12] => 10.900 [13] => 11.450 [14] => 9.960 [15] => 9.450 [16] => 9.930 [17] => 11.990 [18] => 13.420 [19] => 0 ) [ev2ebit] => Array ( [0] => 8.540 [1] => 15.010 [2] => 12.320 [3] => 16.170 [4] => 20.850 [5] => 12.950 [6] => 11.890 [7] => 14.130 [8] => 12.170 [9] => 11.830 [10] => 10.800 [11] => 8.970 [12] => 12.280 [13] => 12.960 [14] => 12.020 [15] => 11.000 [16] => 11.210 [17] => 13.480 [18] => 15.530 [19] => 0 ) [earning_yield_greenblatt] => Array ( [0] => 11.71 [1] => 6.66 [2] => 8.12 [3] => 6.18 [4] => 4.8 [5] => 7.72 [6] => 8.41 [7] => 7.08 [8] => 8.22 [9] => 8.45 [10] => 9.26 [11] => 11.15 [12] => 8.14 [13] => 7.72 [14] => 8.32 [15] => 9.09 [16] => 8.92 [17] => 7.42 [18] => 6.44 [19] => 0 ) [p2ncav] => Array ( [0] => 41.08 [1] => 69.71 [2] => 75.33 [3] => 0 [4] => 380.85 [5] => 0 [6] => 0 [7] => 1343.9 [8] => 116.65 [9] => 36.27 [10] => 16.84 [11] => 13.39 [12] => 13.45 [13] => 22.79 [14] => 11.14 [15] => 9.12 [16] => 11.54 [17] => 16.96 [18] => 15.34 [19] => 0 ) [p2medpsvalue] => Array ( [0] => 0.69 [1] => 1.3 [2] => 1.06 [3] => 0.81 [4] => 1.14 [5] => 0.76 [6] => 0.68 [7] => 0.84 [8] => 0.8 [9] => 0.89 [10] => 0.92 [11] => 0.81 [12] => 1.01 [13] => 1.06 [14] => 0.83 [15] => 1.07 [16] => 1.16 [17] => 1.23 [18] => 1.27 [19] => 0 ) [p2grahamnumber] => Array ( [0] => 1.55 [1] => 2.99 [2] => 2.45 [3] => 2.7 [4] => 3.22 [5] => 1.97 [6] => 1.74 [7] => 2.02 [8] => 1.86 [9] => 1.97 [10] => 1.83 [11] => 1.55 [12] => 1.93 [13] => 2.01 [14] => 1.52 [15] => 1.61 [16] => 1.69 [17] => 1.99 [18] => 2.27 [19] => 0 ) [p2tangible_book] => Array ( [0] => 3.85 [1] => 7.51 [2] => 6.31 [3] => 4.81 [4] => 6.02 [5] => 4.3 [6] => 3.59 [7] => 4.24 [8] => 3.88 [9] => 4.39 [10] => 4.23 [11] => 3.61 [12] => 4.39 [13] => 5.08 [14] => 3.11 [15] => 3.49 [16] => 3.9 [17] => 4.52 [18] => 5.18 [19] => 0 ) [pb] => Array ( [0] => 2.87 [1] => 6.06 [2] => 5.38 [3] => 4.18 [4] => 5.25 [5] => 3.73 [6] => 3.19 [7] => 3.75 [8] => 3.7 [9] => 3.92 [10] => 3.83 [11] => 3.3 [12] => 4.05 [13] => 4.31 [14] => 2.87 [15] => 3.26 [16] => 3.63 [17] => 4.3 [18] => 4.94 [19] => 0 ) [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] => 4760.8 [1] => 6470.6 [2] => 9186.5 [3] => 9553.1 [4] => 8776.9 [5] => 8995.1 [6] => 9488.8 [7] => 9893 [8] => 10697 [9] => 12253.1 [10] => 13739.7 [11] => 14954.9 [12] => 16325.9 [13] => 18627 [14] => 19176.1 [15] => 19014 [16] => 20117 [17] => 23331 [18] => 25313 [19] => 27799 ) [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] => 90.2 [1] => 132.4 [2] => 168.3 [3] => 233.5 [4] => 228.8 [5] => 223.6 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 24.2 [1] => 39.5 [2] => 52.3 [3] => 60 [4] => 44.1 [5] => 45 [6] => 58.7 [7] => 0 [8] => 0 [9] => 25 [10] => 4.8 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 3 [18] => 0 [19] => 0 ) [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] => 400.8 [10] => 436.6 [11] => 1348.8 [12] => 990.3 [13] => 642.2 [14] => 1164 [15] => 2066.8 [16] => 2583 [17] => 1440 [18] => 2628 [19] => 2922 ) [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] => 216.1 [1] => 262.1 [2] => 445.4 [3] => 108.6 [4] => 198.1 [5] => 254.3 [6] => 304 [7] => 575.5 [8] => 634 [9] => 828 [10] => 1388.1 [11] => 954.2 [12] => 1856.7 [13] => 2133.9 [14] => 2291.1 [15] => 3079.1 [16] => 1955 [17] => 2317 [18] => 3337 [19] => 2220 ) [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] => 822.6 [1] => 1225.1 [2] => 1775.1 [3] => 2025.5 [4] => 1801.2 [5] => 2038.9 [6] => 1878.1 [7] => 2008.1 [8] => 2298.6 [9] => 2847 [10] => 2996.1 [11] => 4325.5 [12] => 4117.9 [13] => 4430.5 [14] => 5456 [15] => 6103.9 [16] => 7098 [17] => 7306 [18] => 8165 [19] => 9693 ) [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] => 297.7 [1] => 455 [2] => 687.1 [3] => 584.6 [4] => 373.2 [5] => 543.8 [6] => 904.1 [7] => 1272.7 [8] => 1739.5 [9] => 1759.7 [10] => 1828.2 [11] => 2239.1 [12] => 2343.7 [13] => 3049.5 [14] => 2902.1 [15] => 3218.2 [16] => 3571 [17] => 3500 [18] => 3696 [19] => 4853 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 429 [1] => 452.4 [2] => 555.4 [3] => 481.8 [4] => 420.1 [5] => 974.3 [6] => 860.7 [7] => 480.5 [8] => 281.1 [9] => 152.6 [10] => 76 [11] => 298.7 [12] => 131.3 [13] => 184 [14] => 374.9 [15] => 146 [16] => 387 [17] => 157 [18] => 178 [19] => 174 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 440.4 [1] => 603.2 [2] => 666.6 [3] => 689.7 [4] => 733.4 [5] => 732.2 [6] => 124.4 [7] => 224.9 [8] => 258.2 [9] => 532.3 [10] => 557.9 [11] => 635.9 [12] => 778 [13] => 942.8 [14] => 842.3 [15] => 855.6 [16] => 921 [17] => 1199 [18] => 1344 [19] => 1544 ) [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] => -24.2 [1] => -39.5 [2] => -52.3 [3] => -60 [4] => -44.1 [5] => -45 [6] => -58.7 [7] => -34 [8] => -28.8 [9] => -25 [10] => -4.8 [11] => 36.8 [12] => 67.2 [13] => 77.1 [14] => 9.5 [15] => -6 [16] => 4 [17] => 4 [18] => -3 [19] => -33 ) [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] => -1300 [1] => -1721 [2] => -2472 [3] => -2857.3 [4] => -2655.4 [5] => -2830 [6] => -2903.8 [7] => -3107.4 [8] => -3416.6 [9] => -4015.5 [10] => -4509.4 [11] => -4768.7 [12] => -5298.9 [13] => -6275.2 [14] => -6532.9 [15] => -6722 [16] => -6719 [17] => -7470 [18] => -8293 [19] => -8766 ) [BS_MoneyMarket] => Array ( [0] => -216.1 [1] => -262.1 [2] => -445.4 [3] => -108.6 [4] => -198.1 [5] => -254.3 [6] => -304 [7] => -575.5 [8] => -634 [9] => -828 [10] => -1388.1 [11] => -954.2 [12] => -1856.7 [13] => -2133.9 [14] => -2291.1 [15] => -3079.1 [16] => -1955 [17] => -2317 [18] => -3337 [19] => -2220 ) [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] => 1038.7 [1] => 1487.2 [2] => 2220.5 [3] => 2134.1 [4] => 1999.3 [5] => 2293.2 [6] => 2182.1 [7] => 2583.6 [8] => 2932.6 [9] => 3675 [10] => 4384.2 [11] => 5279.7 [12] => 5974.6 [13] => 6564.4 [14] => 7747.1 [15] => 9183 [16] => 9053 [17] => 9623 [18] => 11502 [19] => 11913 ) [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] => 440.4 [1] => 603.2 [2] => 666.6 [3] => 689.7 [4] => 733.4 [5] => 732.2 [6] => 124.4 [7] => 224.9 [8] => 258.2 [9] => 532.3 [10] => 557.9 [11] => 635.9 [12] => 778 [13] => 942.8 [14] => 842.3 [15] => 855.6 [16] => 921 [17] => 1199 [18] => 1344 [19] => 1544 ) [cash2debt] => Array ( [0] => 0.492 [1] => 0.567 [2] => 0.523 [3] => 0.126 [4] => 0.246 [5] => 0.176 [6] => 0.234 [7] => 0.52 [8] => 0.761 [9] => 1.472 [10] => 2.391 [11] => 3.246 [12] => 5.261 [13] => 4.441 [14] => 4.255 [15] => 8.695 [16] => 6.845 [17] => 9.758 [18] => 4.298 [19] => 3.745 ) [interest_coverage] => Array ( [0] => 28.33 [1] => 24.69 [2] => 26.38 [3] => 14.4 [4] => 19.43 [5] => 21.89 [6] => 17.28 [7] => 0 [8] => 0 [9] => 61.99 [10] => 394.52 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 1027.67 [18] => 0 [19] => 0 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [TaxProvision] => Array ( [0] => -250.2 [1] => -345.9 [2] => -499.4 [3] => -253.4 [4] => -294.7 [5] => -340.1 [6] => -331.7 [7] => -349 [8] => -382.9 [9] => -504.4 [10] => -648.2 [11] => -749.6 [12] => -708.4 [13] => -619.5 [14] => -469.8 [15] => -610 [16] => -690 [17] => -756 [18] => -808 [19] => -851 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -0.1 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 596.3 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 399.7 [1] => 553.2 [2] => 795.8 [3] => 399.6 [4] => 451.4 [5] => 579.1 [6] => 589.7 [7] => 668.3 [8] => 740.1 [9] => 945.6 [10] => 1211.6 [11] => 1392 [12] => 1491.5 [13] => 1883.4 [14] => 1486.7 [15] => 1907 [16] => 2172 [17] => 2269 [18] => 2464 [19] => 2693 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => -39 [17] => -46 [18] => 21 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.34 [1] => 0.471 [2] => 0.67 [3] => 0.338 [4] => 0.393 [5] => 0.518 [6] => 0.54 [7] => 0.61 [8] => 0.443 [9] => 0.878 [10] => 1.12 [11] => 1.32 [12] => 1.465 [13] => 1.87 [14] => 1.515 [15] => 1.93 [16] => 2.2 [17] => 2.37 [18] => 2.71 [19] => 2.97 ) [eps_basic] => Array ( [0] => 0.34 [1] => 0.471 [2] => 0.69 [3] => 0.345 [4] => 0.398 [5] => 0.525 [6] => 0.545 [7] => 0.62 [8] => 0.448 [9] => 0.898 [10] => 1.153 [11] => 1.345 [12] => 1.48 [13] => 1.9 [14] => 1.535 [15] => 1.965 [16] => 2.24 [17] => 2.42 [18] => 2.77 [19] => 3.05 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 9.1 [7] => 12.6 [8] => 0 [9] => 13.3 [10] => 2.5 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 15.1 [7] => 13 [8] => 0 [9] => 10.6 [10] => 1.5 [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] => 1399.9 [7] => 1348.2 [8] => 0 [9] => 1626.3 [10] => 1807.1 [11] => 0 [12] => 2121.9 [13] => 0 [14] => 2357 [15] => 2040.8 [16] => 2715 [17] => 3222 [18] => 3434 [19] => 0 ) [OtherInventories] => Array ( [0] => 629.7 [1] => 931.2 [2] => 1338.6 [3] => 1396.6 [4] => 1199.3 [5] => 1446 [6] => 0 [7] => 0 [8] => 1514.9 [9] => 2.27373675443E-13 [10] => 0 [11] => 2076.7 [12] => 0 [13] => 2438.4 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 3947 ) [CashAndCashEquivalents] => Array ( [0] => 216.1 [1] => 262.1 [2] => 445.4 [3] => 108.6 [4] => 198.1 [5] => 254.3 [6] => 304 [7] => 575.5 [8] => 634 [9] => 828 [10] => 1388.1 [11] => 954.2 [12] => 1856.7 [13] => 2133.9 [14] => 2291.1 [15] => 3079.1 [16] => 1955 [17] => 2317 [18] => 3337 [19] => 2220 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 400.8 [10] => 436.6 [11] => 1348.8 [12] => 990.3 [13] => 642.2 [14] => 1164 [15] => 2066.8 [16] => 2583 [17] => 1440 [18] => 2628 [19] => 2922 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 177.2 [7] => 178.3 [8] => 0 [9] => 179.5 [10] => 185.4 [11] => 195.9 [12] => 193.8 [13] => 209.4 [14] => 221.6 [15] => 222.8 [16] => 237 [17] => 252 [18] => 268 [19] => 0 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1087.3 [7] => 1134.1 [8] => 0 [9] => 1334.9 [10] => 1392.3 [11] => 1469.3 [12] => 1513.7 [13] => 1691.9 [14] => 974 [15] => 951.9 [16] => 1124 [17] => 1158 [18] => 1174 [19] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1117.3 [7] => 1356.9 [8] => 0 [9] => 1608.6 [10] => 1528.4 [11] => 1661.7 [12] => 1817.2 [13] => 2005 [14] => 2094.3 [15] => 2217.5 [16] => 2487 [17] => 2654 [18] => 2985 [19] => 0 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 171 [7] => 72.4 [8] => 0 [9] => 60.4 [10] => 73.1 [11] => 81.4 [12] => 94.4 [13] => 196.7 [14] => 163.8 [15] => 177 [16] => 127 [17] => 110 [18] => 128 [19] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2552.8 [7] => 2741.7 [8] => 0 [9] => 3183.4 [10] => 3179.2 [11] => 3408.3 [12] => 3619.1 [13] => 4103 [14] => 4255.7 [15] => 4389.8 [16] => 4906 [17] => 5057 [18] => 5500 [19] => 6220 ) [AccumulatedDepreciation] => Array ( [0] => -336.3 [1] => -404.2 [2] => -503.4 [3] => -666.5 [4] => -735.5 [5] => -810.4 [6] => -934 [7] => -1127.2 [8] => 0 [9] => -1571.6 [10] => -1573.4 [11] => -1750.6 [12] => -1940.8 [13] => -2211.9 [14] => -2298 [15] => -2457.9 [16] => -2791 [17] => -2848 [18] => -3048 [19] => -3386 ) [AccountsPayable] => Array ( [0] => 297.7 [1] => 455 [2] => 687.1 [3] => 584.6 [4] => 373.2 [5] => 543.8 [6] => 432 [7] => 504.4 [8] => 572.7 [9] => 780.4 [10] => 843.9 [11] => 952.2 [12] => 1040.3 [13] => 1287.6 [14] => 1031.9 [15] => 1254.5 [16] => 1469 [17] => 1549 [18] => 1646 [19] => 1930 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 130.6 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 86.3 [15] => 59.3 [16] => 117 [17] => 234 [18] => 290 [19] => 432 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 472.1 [7] => 768.3 [8] => 1036.2 [9] => 979.3 [10] => 984.3 [11] => 1286.9 [12] => 1303.4 [13] => 1761.9 [14] => 1783.9 [15] => 1904.4 [16] => 1985 [17] => 1717 [18] => 1760 [19] => 2491 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LongTermDebt] => Array ( [0] => 10.6 [1] => 9.6 [2] => 296 [3] => 379.4 [4] => 386.1 [5] => 470.3 [6] => 435.9 [7] => 625.9 [8] => 551.6 [9] => 682.4 [10] => 687.3 [11] => 410.7 [12] => 409.9 [13] => 441.1 [14] => 437.2 [15] => 445.8 [16] => 276 [17] => 228 [18] => 1210 [19] => 1199 ) [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] => 17.8 [1] => 1.9 [2] => 16 [3] => 52.3 [4] => 79.8 [5] => 110.3 [6] => 102.2 [7] => 141.6 [8] => 257.9 [9] => 413.8 [10] => 462.6 [11] => 550.1 [12] => 668.7 [13] => 854.5 [14] => 842 [15] => 855.3 [16] => 921 [17] => 974 [18] => 1292 [19] => 1544 ) [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] => 399.7 [1] => 553.2 [2] => 795.8 [3] => 399.6 [4] => 451.4 [5] => 579.1 [6] => 589.7 [7] => 663.3 [8] => 474 [9] => 945.6 [10] => 1211.6 [11] => 1392 [12] => 1491.5 [13] => 1883.4 [14] => 1486.7 [15] => 1907 [16] => 2133 [17] => 2223 [18] => 2485 [19] => 0 ) [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] => -301.6 [1] => -292.9 [2] => -485.6 [3] => 79.7 [4] => 134.3 [5] => -82.6 [6] => -141.4 [7] => -135.2 [8] => -136.3 [9] => 97.1 [10] => -93.5 [11] => -85.1 [12] => -39.6 [13] => -118.3 [14] => -238 [15] => 182 [16] => -273 [17] => -323 [18] => 142 [19] => 0 ) [ChangeInInventory] => Array ( [0] => -69.7 [1] => -301.4 [2] => -416.7 [3] => -58 [4] => 197.3 [5] => -311.8 [6] => -16.7 [7] => 55.4 [8] => -102.8 [9] => -55.9 [10] => -103.3 [11] => -200.3 [12] => -49.5 [13] => -249.8 [14] => 32.2 [15] => 285 [16] => -551 [17] => -805 [18] => -197 [19] => 0 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 16.9 [8] => 60.9 [9] => -103.6 [10] => 71.4 [11] => -37.2 [12] => -60.8 [13] => -11.2 [14] => 14.1 [15] => -70 [16] => -35 [17] => -141 [18] => -28 [19] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 172.6 [1] => 332.5 [2] => 365.3 [3] => -70.1 [4] => -170.4 [5] => 178.4 [6] => -179.4 [7] => 175.4 [8] => 30.1 [9] => 255.6 [10] => 112.4 [11] => 279.4 [12] => 85.1 [13] => 330.9 [14] => -220 [15] => 297 [16] => 151 [17] => 470 [18] => 41 [19] => 0 ) [ChangeInWorkingCapital] => Array ( [0] => -209 [1] => -281.9 [2] => -593.9 [3] => -61 [4] => 214.9 [5] => -154.8 [6] => -259.5 [7] => 112.5 [8] => -148.1 [9] => 193.2 [10] => -13 [11] => -43.2 [12] => -64.8 [13] => -48.4 [14] => -411.7 [15] => 694 [16] => -708 [17] => -799 [18] => -42 [19] => 0 ) [CF_DeferredTax] => Array ( [0] => -24.7 [1] => -73.3 [2] => -47.1 [3] => -113.9 [4] => 37.9 [5] => 36.8 [6] => 79.8 [7] => 15.9 [8] => 55 [9] => 19 [10] => 21.3 [11] => -26 [12] => 34.1 [13] => -300.6 [14] => -294.1 [15] => 8 [16] => -76 [17] => -60 [18] => 21 [19] => 0 ) [PurchaseOfPPE] => Array ( [0] => -154.1 [1] => -216.4 [2] => -465.9 [3] => -505.9 [4] => -384.1 [5] => -419.9 [6] => -317.6 [7] => -282.8 [8] => -185.9 [9] => -214.8 [10] => -257.1 [11] => -333.7 [12] => -313.5 [13] => -449.2 [14] => -455.7 [15] => -335 [16] => -432 [17] => -597 [18] => -636 [19] => 0 ) [SaleOfPPE] => Array ( [0] => 9 [1] => 12.8 [2] => 24.3 [3] => 16.8 [4] => 27.2 [5] => 25.3 [6] => 12.7 [7] => 15.6 [8] => 14.8 [9] => 11.6 [10] => 7.2 [11] => 1.6 [12] => 28.3 [13] => 1.9 [14] => 32 [15] => 10 [16] => 1 [17] => 2 [18] => 14 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -571.1 [14] => 0 [15] => 0 [16] => 0 [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] => 246 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 786 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -400.8 [10] => -1527.2 [11] => -2619.7 [12] => -2133.8 [13] => -1865.6 [14] => -2908.7 [15] => -3724 [16] => -7616 [17] => -2705 [18] => -3702 [19] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1491.9 [11] => 1709.8 [12] => 2516.2 [13] => 2246 [14] => 2390 [15] => 2787 [16] => 7079 [17] => 3829 [18] => 2499 [19] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => -436.3 [1] => -26.4 [2] => -54.7 [3] => -105.9 [4] => -59.6 [5] => -45.4 [6] => -37.4 [7] => -35.6 [8] => -44.5 [9] => -346.6 [10] => -75.2 [11] => -34.6 [12] => -4.3 [13] => -97.8 [14] => 144.3 [15] => -6 [16] => -53 [17] => -15 [18] => -28 [19] => 0 ) [sloanratio] => Array ( [0] => 0.23 [1] => 0.11 [2] => 0.18 [3] => 0.09 [4] => -0.02 [5] => 0.05 [6] => 0.05 [7] => -0.02 [8] => -0.03 [9] => 0.05 [10] => 0 [11] => 0.1 [12] => -0.04 [13] => 0.04 [14] => 0.04 [15] => 0 [16] => 0.09 [17] => -0.01 [18] => 0.03 [19] => 0.14 ) [dividend_yield] => Array ( [0] => 1.2 [1] => 0.57 [2] => 0.48 [3] => 0.96 [4] => 0.79 [5] => 1.12 [6] => 1.17 [7] => 0.89 [8] => 0.93 [9] => 0.96 [10] => 1.09 [11] => 1.39 [12] => 1.85 [13] => 1.28 [14] => 1.72 [15] => 1.46 [16] => 1.42 [17] => 1.28 [18] => 1.31 [19] => 0 ) [current_ratio] => Array ( [0] => 1.85 [1] => 1.86 [2] => 2.05 [3] => 2.07 [4] => 2.26 [5] => 1.68 [6] => 2.03 [7] => 2.26 [8] => 2.37 [9] => 2.72 [10] => 3.18 [11] => 2.81 [12] => 3.13 [13] => 2.66 [14] => 2.97 [15] => 3.26 [16] => 2.85 [17] => 3.05 [18] => 3.47 [19] => 2.72 ) [quick_ratio] => Array ( [0] => 1.28 [1] => 1.22 [2] => 1.33 [3] => 1.25 [4] => 1.43 [5] => 1 [6] => 1.23 [7] => 1.52 [8] => 1.62 [9] => 1.91 [10] => 2.27 [11] => 2.01 [12] => 2.3 [13] => 1.93 [14] => 2.25 [15] => 2.65 [16] => 2.17 [17] => 2.22 [18] => 2.6 [19] => 1.94 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -2.74 [2] => -1.13 [3] => 0.32 [4] => 2.87 [5] => 4.89 [6] => 0.82 [7] => 1.02 [8] => 1.66 [9] => -0 [10] => 0.55 [11] => 1.49 [12] => 2.92 [13] => 1.87 [14] => 11.13 [15] => -0.26 [16] => 3.64 [17] => 2.36 [18] => -8.23 [19] => 1.77 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 36.05 [2] => 40.29 [3] => 4.4 [4] => -5.45 [5] => 5.37 [6] => 8.08 [7] => 4.6 [8] => 9.9 [9] => 13.81 [10] => 11.7 [11] => 11.65 [12] => 13.12 [13] => 15.21 [14] => 5.74 [15] => -1.48 [16] => 7.58 [17] => 19.89 [18] => 11.24 [19] => 0 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 38.53 [2] => 42.25 [3] => -49.55 [4] => 16.27 [5] => 31.81 [6] => 4.25 [7] => 12.96 [8] => -27.38 [9] => 98.19 [10] => 27.56 [11] => 17.86 [12] => 10.98 [13] => 27.65 [14] => -18.98 [15] => 27.39 [16] => 13.99 [17] => 7.73 [18] => 14.35 [19] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 4.93805309735 [5] => 11.5139664804 [6] => 0 [7] => 7.47586206897 [8] => 1.41987403779 [9] => 1.70829769033 [10] => 1.20485883125 [11] => 0.818181818182 [12] => 1.23365079365 [13] => 1.46123101519 [14] => 2.36696090794 [15] => 4.62962962963 [16] => 2.82205882353 [17] => 2.52407614782 [18] => 1.8926507019 [19] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3.17 [5] => 2.63 [6] => 2.34 [7] => 2.43 [8] => 1.98 [9] => 1.54 [10] => 1.41 [11] => 1.07 [12] => 1.25 [13] => 1.35 [14] => 1.1 [15] => 1.3 [16] => 1.51 [17] => 1.79 [18] => 1.77 [19] => 0 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 4.91 [5] => 0 [6] => 0 [7] => 3.88 [8] => 1.42 [9] => 1.71 [10] => 1.2 [11] => 0.82 [12] => 1.23 [13] => 1.46 [14] => 2.37 [15] => 1.97 [16] => 2.82 [17] => 2.52 [18] => 1.89 [19] => 0 ) [p2netcash] => 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] => 65.8 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) )
Nike Inc (NYSE:NKE)
Days Inventory
89.97 (As of Feb. 2014)

Nike Inc's inventory for the three months ended in Feb. 2014 was $3,825 Mil. Nike Inc's cost of goods sold for the three months ended in Feb. 2014 was $3,869 Mil. Hence, Nike Inc's days inventory for the three months ended in Feb. 2014 was 89.97.

Nike Inc's days inventory increased from Feb. 2013 (87.78) to Feb. 2014 (89.97). It might indicate that Nike Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Nike Inc's days sales of inventory (DSI) for the three months ended in Feb. 2014 was 49.92.

Inventory turnover measures how fast the company turns over its inventory within a year. Nike Inc's inventory turnover for the three months ended in Feb. 2014 was 1.01.

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. Nike Inc's inventory to revenue ratio for the three months ended in Feb. 2014 was 0.55.


Definition

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

Nike Inc's Days Inventory for the fiscal year that ended in May. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=3434/14279*365
=87.78

Nike Inc's Days Inventory for the quarter that ended in Feb. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=3825/3869*91
=89.97

* 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).

Nike Inc's Days Sales of Inventory for the three months ended in Feb. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=3825/6972*91
=49.92

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

Nike Inc's Inventory Turnover for the three months ended in Feb. 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.

Nike Inc's Inventory to Revenue for the three months ended in Feb. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=3825 / 6972
=0.55

* 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.

Nike Inc Annual Data

May05May06May07May08May09May10May11May12May13May14
DaysInventory 86.7090.5884.5086.9281.3872.9390.7989.2187.7893.84

Nike Inc Quarterly Data

Feb12May12Aug12Nov12Feb13May13Aug13Nov13Feb14May14
DaysInventory 96.3182.2085.1388.1687.7883.1882.3093.2789.9788.91
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