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 ) [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 ) [price_high] => Array ( [0] => 0.00 [1] => 22.25 [2] => 6.38 [3] => 3.75 [4] => 5.60 [5] => 8.69 [6] => 13.90 [7] => 26.76 [8] => 15.97 [9] => 16.89 [10] => 16.99 [11] => 13.99 [12] => 12.72 [13] => 16.25 [14] => 15.86 [15] => 16.24 [16] => 24.04 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 3.69 [3] => 2.66 [4] => 1.69 [5] => 3.15 [6] => 6.44 [7] => 10.36 [8] => 12.50 [9] => 12.27 [10] => 13.45 [11] => 10.60 [12] => 5.67 [13] => 10.57 [14] => 12.62 [15] => 10.74 [16] => 14.77 ) [BS_share] => Array ( [0] => 10.500 [1] => 11.72 [2] => 12.494 [3] => 10.91 [4] => 11.03 [5] => 11.16 [6] => 11.19 [7] => 11.68 [8] => 11.47 [9] => 11.25 [10] => 11.14 [11] => 10.84 [12] => 10.58 [13] => 10.35 [14] => 10.12 [15] => 9.84 [16] => 9.83 ) [Fiscal Year] => Array ( [0] => Sep97 [1] => Sep98 [2] => Sep99 [3] => Sep00 [4] => Sep01 [5] => Sep02 [6] => Sep03 [7] => Sep04 [8] => Sep05 [9] => Sep06 [10] => Sep07 [11] => Sep08 [12] => Sep09 [13] => Sep10 [14] => Sep11 [15] => Sep12 [16] => Sep13 ) [quarter] => Array ( [0] => 199709 [1] => 199809 [2] => 199909 [3] => 200009 [4] => 200109 [5] => 200209 [6] => 200309 [7] => 200409 [8] => 200509 [9] => 200609 [10] => 200709 [11] => 200809 [12] => 200909 [13] => 201009 [14] => 201109 [15] => 201209 [16] => 201309 ) [Shares Outstanding (diluted)] => Array ( [0] => 10.500 [1] => 11.902 [2] => 12.494 [3] => 12.205 [4] => 10.972 [5] => 11.329 [6] => 11.586 [7] => 11.816 [8] => 11.765 [9] => 11.517 [10] => 11.253 [11] => 11.128 [12] => 10.841 [13] => 10.504 [14] => 10.386 [15] => 9.934 [16] => 9.808 ) [Revenue] => Array ( [0] => 98.1 [1] => 104.7 [2] => 106.8 [3] => 106.813 [4] => 103.58 [5] => 110.888 [6] => 124.513 [7] => 140.755 [8] => 148.187 [9] => 150.405 [10] => 156.548 [11] => 166.885 [12] => 162.346 [13] => 180.052 [14] => 188.07 [15] => 200.367 [16] => 208.397 ) [COGS] => Array ( [0] => 48.8 [1] => 53.6 [2] => 52.9 [3] => 51.113 [4] => 52.243 [5] => 53.971 [6] => 60.407 [7] => 66.779 [8] => 71.682 [9] => 71.191 [10] => 71.622 [11] => 76.106 [12] => 77.137 [13] => 86.199 [14] => 92.877 [15] => 100.413 [16] => 105.518 ) [Gross Profit] => Array ( [0] => 49.3 [1] => 51.1 [2] => 53.9 [3] => 55.7 [4] => 51.337 [5] => 56.917 [6] => 64.106 [7] => 73.976 [8] => 76.505 [9] => 79.214 [10] => 84.926 [11] => 90.779 [12] => 85.209 [13] => 93.853 [14] => 95.193 [15] => 99.954 [16] => 102.879 ) [SGA] => Array ( [0] => 28.9 [1] => 31.2 [2] => 36.6 [3] => 37.178 [4] => 35.411 [5] => 38.224 [6] => 42.916 [7] => 50.786 [8] => 55.123 [9] => 55.389 [10] => 61.905 [11] => 66.973 [12] => 62.195 [13] => 65.666 [14] => 68.23 [15] => 71.425 [16] => 72.413 ) [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 ) [DDA] => Array ( [0] => 4.8 [1] => 5.6 [2] => 6.1 [3] => 6.28 [4] => 6.425 [5] => 4.632 [6] => 4.123 [7] => 4.468 [8] => 4.53 [9] => 4.699 [10] => 4.849 [11] => 5.859 [12] => 6.631 [13] => 0 [14] => 8.052 [15] => 8.777 [16] => 9.791 ) [Operating Income] => Array ( [0] => 15.6 [1] => 14.3 [2] => 11.2 [3] => 12.242 [4] => 14.158 [5] => 18.693 [6] => 21.057 [7] => 22.816 [8] => 21.005 [9] => 23.536 [10] => 22.18 [11] => 20.23 [12] => -15.202 [13] => 26.888 [14] => 25.309 [15] => 25.672 [16] => 28.133 ) [other_operating_charges] => Array ( [0] => -4.8 [1] => -5.6 [2] => -6.1 [3] => -6.28 [4] => -1.768 [5] => -3.5527136788E-15 [6] => -0.133 [7] => -0.374 [8] => -0.377 [9] => -0.289 [10] => -0.841 [11] => -3.576 [12] => -38.216 [13] => -1.299 [14] => -1.654 [15] => -2.857 [16] => -2.333 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 7.063 [2] => 3.875 [3] => 2.656 [4] => 3.369 [5] => 8.05 [6] => 10.37 [7] => 14.09 [8] => 14.22 [9] => 13.66 [10] => 15.21 [11] => 11.26 [12] => 11.27 [13] => 15.69 [14] => 12.78 [15] => 15.76 [16] => 23.74 ) [mktcap] => Array ( [0] => 0 [1] => 82.77836 [2] => 48.41425 [3] => 28.97696 [4] => 37.16007 [5] => 89.838 [6] => 116.0403 [7] => 164.5712 [8] => 163.1034 [9] => 153.675 [10] => 169.4394 [11] => 122.0584 [12] => 119.2366 [13] => 162.3915 [14] => 129.3336 [15] => 155.0784 [16] => 233.3642 ) [Cash and Equiv] => Array ( [0] => 4.4 [1] => 2 [2] => 0.9 [3] => 1.773 [4] => 2.074 [5] => 1.257 [6] => 2.196 [7] => 2.134 [8] => 3.371 [9] => 2.834 [10] => 4.605 [11] => 5.189 [12] => 5.858 [13] => 3.74 [14] => 2.441 [15] => 4.824 [16] => 8.235 ) [ev_addition] => Array ( [0] => 55.9 [1] => 35.2 [2] => 38 [3] => 36.249 [4] => 25.426 [5] => 13.243 [6] => 10.304 [7] => 4.366 [8] => -1.371 [9] => -0.334 [10] => 15.395 [11] => 22.811 [12] => 12.642 [13] => 24.26 [14] => 29.559 [15] => 29.176 [16] => 24.265 ) [ev_addition_per_share] => Array ( [0] => 5.324 [1] => 3.003 [2] => 3.041 [3] => 3.323 [4] => 2.305 [5] => 1.187 [6] => 0.921 [7] => 0.374 [8] => -0.12 [9] => -0.03 [10] => 1.382 [11] => 2.104 [12] => 1.195 [13] => 2.344 [14] => 2.921 [15] => 2.965 [16] => 2.468 ) [ev] => Array ( [0] => 0 [1] => 117.97836 [2] => 86.41425 [3] => 65.22596 [4] => 62.58607 [5] => 103.081 [6] => 126.3443 [7] => 168.9372 [8] => 161.7324 [9] => 153.341 [10] => 184.8344 [11] => 144.8694 [12] => 131.8786 [13] => 186.6515 [14] => 158.8926 [15] => 184.2544 [16] => 257.6292 ) [Non Operating Income] => Array ( [0] => -2 [1] => -1.1 [2] => -2.5 [3] => -3.06 [4] => -2.665 [5] => 1.106 [6] => -0.627 [7] => -0.81 [8] => -0.647 [9] => 0.757 [10] => -0.45 [11] => -2.54 [12] => -2.208 [13] => -1.1 [14] => -2.28 [15] => 0 [16] => 0 ) [tax] => Array ( [0] => 2.8 [1] => 3.5 [2] => 3.4 [3] => 3.581 [4] => 4.482 [5] => 7.425 [6] => 7.763 [7] => 8.472 [8] => 7.838 [9] => 9.353 [10] => 7.951 [11] => 7.017 [12] => -2.269 [13] => 9.955 [14] => 8.451 [15] => 8.408 [16] => 9.765 ) [Pretax Income] => Array ( [0] => 7 [1] => 6.1 [2] => 8.7 [3] => 9.182 [4] => 11.493 [5] => 19.799 [6] => 20.43 [7] => 22.006 [8] => 20.358 [9] => 24.293 [10] => 20.923 [11] => 18.96 [12] => -16.306 [13] => 26.338 [14] => 24.169 [15] => 24.175 [16] => 26.773 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.106 [6] => 0 [7] => 0 [8] => 0 [9] => 0.757 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [InterestExpense] => Array ( [0] => -6.6 [1] => -4 [2] => -2.5 [3] => -3.06 [4] => -2.665 [5] => 0 [6] => -0.627 [7] => -0.81 [8] => -0.647 [9] => 0 [10] => -1.257 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 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 ) [DepreciationAndAmortization] => Array ( [0] => 4.8 [1] => 5.6 [2] => 6.1 [3] => 6.28 [4] => 6.425 [5] => 4.632 [6] => 4.123 [7] => 4.468 [8] => 4.53 [9] => 4.699 [10] => 4.849 [11] => 5.859 [12] => 6.631 [13] => 0 [14] => 8.052 [15] => 8.777 [16] => 9.791 ) [ReconciledDepreciation] => Array ( [0] => 4.8 [1] => 5.6 [2] => 6.1 [3] => 6.28 [4] => 6.43 [5] => 4.63 [6] => 4.12 [7] => 4.47 [8] => 4.53 [9] => 4.7 [10] => 4.85 [11] => 5.86 [12] => 6.63 [13] => 1.3 [14] => 8.05 [15] => 8.78 [16] => 9.79 ) [EBIT] => Array ( [0] => 13.6 [1] => 10.1 [2] => 11.2 [3] => 12.242 [4] => 14.158 [5] => 18.693 [6] => 21.057 [7] => 22.816 [8] => 21.005 [9] => 23.536 [10] => 22.18 [11] => 20.23 [12] => -15.202 [13] => 26.888 [14] => 25.309 [15] => 25.672 [16] => 28.133 ) [EBITDA_morn] => Array ( [0] => 18.4 [1] => 15.7 [2] => 17.3 [3] => 18.522 [4] => 20.583 [5] => 23.325 [6] => 25.18 [7] => 27.284 [8] => 25.535 [9] => 28.235 [10] => 27.029 [11] => 26.089 [12] => -8.571 [13] => 28.187 [14] => 33.361 [15] => 34.449 [16] => 37.924 ) [EBITDA] => Array ( [0] => 18.4 [1] => 15.7 [2] => 17.3 [3] => 18.522 [4] => 20.583 [5] => 23.325 [6] => 25.18 [7] => 27.284 [8] => 25.535 [9] => 28.235 [10] => 27.029 [11] => 26.089 [12] => -8.571 [13] => 26.888 [14] => 33.361 [15] => 34.449 [16] => 37.924 ) [EBITDA_1] => Array ( [0] => 18.4 [1] => 15.7 [2] => 17.3 [3] => 18.522 [4] => 20.583 [5] => 23.325 [6] => 25.18 [7] => 27.284 [8] => 25.535 [9] => 28.235 [10] => 27.029 [11] => 26.089 [12] => -8.571 [13] => 0 [14] => 33.361 [15] => 34.449 [16] => 37.924 ) [DDA_new] => Array ( [0] => 4.8 [1] => 5.6 [2] => 6.1 [3] => 6.28 [4] => 6.43 [5] => 4.63 [6] => 4.12 [7] => 4.47 [8] => 4.53 [9] => 4.7 [10] => 4.85 [11] => 5.86 [12] => 6.63 [13] => 1.3 [14] => 8.05 [15] => 8.78 [16] => 9.79 ) [EBITDA_new] => Array ( [0] => 18.4 [1] => 15.7 [2] => 17.3 [3] => 18.522 [4] => 20.583 [5] => 23.325 [6] => 25.18 [7] => 27.284 [8] => 25.535 [9] => 28.235 [10] => 27.029 [11] => 26.089 [12] => -8.571 [13] => 28.187 [14] => 33.361 [15] => 34.449 [16] => 37.924 ) [EBITDA_per_share] => Array ( [0] => 1.75 [1] => 1.32 [2] => 1.38 [3] => 1.52 [4] => 1.88 [5] => 2.06 [6] => 2.17 [7] => 2.31 [8] => 2.17 [9] => 2.45 [10] => 2.4 [11] => 2.34 [12] => -0.79 [13] => 2.56 [14] => 3.21 [15] => 3.47 [16] => 3.87 ) [Operating_Income_per_share] => Array ( [0] => 1.49 [1] => 1.2 [2] => 0.9 [3] => 1 [4] => 1.29 [5] => 1.65 [6] => 1.82 [7] => 1.93 [8] => 1.79 [9] => 2.04 [10] => 1.97 [11] => 1.82 [12] => -1.4 [13] => 2.56 [14] => 2.44 [15] => 2.58 [16] => 2.87 ) [Net Income] => Array ( [0] => 4.2 [1] => 2.6 [2] => 5.3 [3] => 5.601 [4] => 7.011 [5] => -22.937 [6] => 12.667 [7] => 13.534 [8] => 12.52 [9] => 14.94 [10] => 12.972 [11] => 11.943 [12] => -14.037 [13] => 16.383 [14] => 15.718 [15] => 15.767 [16] => 17.008 ) [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 ) [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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Shares Outstanding] => Array ( [0] => 10.500 [1] => 11.902 [2] => 12.494 [3] => 12.205 [4] => 10.972 [5] => 11.329 [6] => 11.586 [7] => 11.816 [8] => 11.765 [9] => 11.517 [10] => 11.253 [11] => 11.128 [12] => 10.841 [13] => 10.504 [14] => 10.386 [15] => 9.934 [16] => 9.808 ) [shares_diluted] => Array ( [0] => 10.500 [1] => 11.902 [2] => 12.494 [3] => 12.205 [4] => 10.972 [5] => 11.329 [6] => 11.586 [7] => 11.816 [8] => 11.765 [9] => 11.517 [10] => 11.253 [11] => 11.128 [12] => 10.841 [13] => 10.504 [14] => 10.386 [15] => 9.934 [16] => 9.808 ) [shares_basic] => Array ( [0] => 9.130 [1] => 10.806 [2] => 11.730 [3] => 11.509 [4] => 10.963 [5] => 11.112 [6] => 11.180 [7] => 11.360 [8] => 11.521 [9] => 11.332 [10] => 11.055 [11] => 10.994 [12] => 10.841 [13] => 10.411 [14] => 10.322 [15] => 9.917 [16] => 9.783 ) [COGS_pct] => Array ( [0] => 0.50 [1] => 0.51 [2] => 0.50 [3] => 0.48 [4] => 0.50 [5] => 0.49 [6] => 0.49 [7] => 0.47 [8] => 0.48 [9] => 0.47 [10] => 0.46 [11] => 0.46 [12] => 0.48 [13] => 0.48 [14] => 0.49 [15] => 0.50 [16] => 0.51 ) [Gross Profit_pct] => Array ( [0] => 50.25 [1] => 48.81 [2] => 50.47 [3] => 52.15 [4] => 49.56 [5] => 51.33 [6] => 51.49 [7] => 52.56 [8] => 51.63 [9] => 52.67 [10] => 54.25 [11] => 54.40 [12] => 52.49 [13] => 52.13 [14] => 50.62 [15] => 49.89 [16] => 49.37 ) [SGA_pct] => Array ( [0] => 29.46 [1] => 29.80 [2] => 34.27 [3] => 34.81 [4] => 34.19 [5] => 34.47 [6] => 34.47 [7] => 36.08 [8] => 37.20 [9] => 36.83 [10] => 39.54 [11] => 40.13 [12] => 38.31 [13] => 36.47 [14] => 36.28 [15] => 35.65 [16] => 34.75 ) [Interest Expense_pct] => Array ( [0] => -6.73 [1] => -3.82 [2] => -2.34 [3] => -2.86 [4] => -2.57 [5] => 0.00 [6] => -0.50 [7] => -0.58 [8] => -0.44 [9] => 0.00 [10] => -0.80 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 7.14 [1] => 5.83 [2] => 8.15 [3] => 8.60 [4] => 11.10 [5] => 17.85 [6] => 16.41 [7] => 15.63 [8] => 13.74 [9] => 16.15 [10] => 13.37 [11] => 11.36 [12] => -10.04 [13] => 14.63 [14] => 12.85 [15] => 12.07 [16] => 12.85 ) [Net Income_pct] => Array ( [0] => 4.28 [1] => 2.48 [2] => 4.96 [3] => 5.24 [4] => 6.77 [5] => -20.68 [6] => 10.17 [7] => 9.62 [8] => 8.45 [9] => 9.93 [10] => 8.29 [11] => 7.16 [12] => -8.65 [13] => 9.10 [14] => 8.36 [15] => 7.87 [16] => 8.16 ) [DaysSalesOutstanding] => Array ( [0] => 29.77 [1] => 31.72 [2] => 30.76 [3] => 32.64 [4] => 35.72 [5] => 32.12 [6] => 30.82 [7] => 27.4 [8] => 26.07 [9] => 25.77 [10] => 26.93 [11] => 26.16 [12] => 25.94 [13] => 21.63 [14] => 26.53 [15] => 24.76 [16] => 23.99 ) [DaysInventory] => Array ( [0] => 155.57 [1] => 162.75 [2] => 185.6 [3] => 171.98 [4] => 136.4 [5] => 115.6 [6] => 121.17 [7] => 131.5 [8] => 129.51 [9] => 140.12 [10] => 154.22 [11] => 162.16 [12] => 138.35 [13] => 170.53 [14] => 156.62 [15] => 167.47 [16] => 170.64 ) [Payable] => Array ( [0] => 6.9 [1] => 9.6 [2] => 6.9 [3] => 6.418 [4] => 4.832 [5] => 6.023 [6] => 8.53 [7] => 9.844 [8] => 10.733 [9] => 9.124 [10] => 12.322 [11] => 12.333 [12] => 11.248 [13] => 10.621 [14] => 11.892 [15] => 12.838 [16] => 14.329 ) [DaysPayable] => Array ( [0] => 25.67 [1] => 33.47 [2] => 23.58 [3] => 21.93 [4] => 17.03 [5] => 19.83 [6] => 25.01 [7] => 25.53 [8] => 26.44 [9] => 22.14 [10] => 28.73 [11] => 26.97 [12] => 25.29 [13] => 21.53 [14] => 23.08 [15] => 23.39 [16] => 25.1 ) [InventoryTurnover] => Array ( [0] => 2.35 [1] => 2.24 [2] => 1.97 [3] => 2.12 [4] => 2.68 [5] => 3.16 [6] => 3.01 [7] => 2.78 [8] => 2.82 [9] => 2.6 [10] => 2.37 [11] => 2.25 [12] => 2.64 [13] => 2.14 [14] => 2.33 [15] => 2.18 [16] => 2.14 ) [Accts Rec.] => Array ( [0] => 8 [1] => 9.1 [2] => 9 [3] => 9.551 [4] => 10.138 [5] => 9.758 [6] => 10.514 [7] => 10.567 [8] => 10.586 [9] => 10.621 [10] => 11.549 [11] => 11.963 [12] => 11.539 [13] => 10.668 [14] => 13.671 [15] => 13.59 [16] => 13.697 ) [Inventory] => Array ( [0] => 20.8 [1] => 23.9 [2] => 26.9 [3] => 24.083 [4] => 19.523 [5] => 17.093 [6] => 20.054 [7] => 24.058 [8] => 25.434 [9] => 27.329 [10] => 30.261 [11] => 33.812 [12] => 29.238 [13] => 40.273 [14] => 39.853 [15] => 46.073 [16] => 49.329 ) [inventory2sales] => Array ( [0] => 0.212 [1] => 0.228 [2] => 0.252 [3] => 0.225 [4] => 0.188 [5] => 0.154 [6] => 0.161 [7] => 0.171 [8] => 0.172 [9] => 0.182 [10] => 0.193 [11] => 0.203 [12] => 0.18 [13] => 0.224 [14] => 0.212 [15] => 0.23 [16] => 0.237 ) [Total Current Assets] => Array ( [0] => 35.1 [1] => 37.8 [2] => 39.4 [3] => 37.545 [4] => 33.848 [5] => 30.703 [6] => 35.994 [7] => 41.249 [8] => 42.867 [9] => 44.437 [10] => 51.534 [11] => 55.577 [12] => 50.582 [13] => 58.294 [14] => 62.069 [15] => 68.268 [16] => 75.048 ) [Other Current Assets] => Array ( [0] => 1.9 [1] => 2.8 [2] => 2.6 [3] => 2.138 [4] => 2.113 [5] => 2.595 [6] => 3.23 [7] => 4.49 [8] => 3.476 [9] => 3.653 [10] => 5.119 [11] => 4.613 [12] => 3.947 [13] => 3.613 [14] => 6.104 [15] => 3.781 [16] => 3.787 ) [Net PPE] => Array ( [0] => 10.7 [1] => 10.8 [2] => 14.8 [3] => 16.939 [4] => 17.794 [5] => 21.263 [6] => 21.148 [7] => 22.657 [8] => 25.808 [9] => 32.669 [10] => 39.506 [11] => 52.356 [12] => 55.584 [13] => 61.733 [14] => 72.094 [15] => 75.454 [16] => 76.214 ) [Intangibles] => Array ( [0] => 42 [1] => 54.4 [2] => 53.4 [3] => 53.068 [4] => 51.765 [5] => 2.31 [6] => 14.469 [7] => 21.163 [8] => 25.403 [9] => 25.121 [10] => 51.731 [11] => 50.785 [12] => 15.629 [13] => 25.009 [14] => 28.546 [15] => 34.626 [16] => 34.901 ) [Total Assets] => Array ( [0] => 90.1 [1] => 104.3 [2] => 108.6 [3] => 108.329 [4] => 104.099 [5] => 67.552 [6] => 81.783 [7] => 93.387 [8] => 100.905 [9] => 107.96 [10] => 146.402 [11] => 161.664 [12] => 133.96 [13] => 156.331 [14] => 171.665 [15] => 185.918 [16] => 192.31 ) [Other Long-Term Assets] => Array ( [0] => 2.3 [1] => 1.3 [2] => 1 [3] => 0.777 [4] => 0.692 [5] => 13.276 [6] => 10.172 [7] => 8.318 [8] => 6.827 [9] => 5.733 [10] => 3.631 [11] => 2.946 [12] => 12.165 [13] => 11.295 [14] => 8.956 [15] => 7.57 [16] => 6.147 ) [Total Assets Non-liquid] => Array ( [0] => 85.7 [1] => 102.3 [2] => 107.7 [3] => 106.556 [4] => 102.025 [5] => 66.295 [6] => 79.587 [7] => 91.253 [8] => 97.534 [9] => 105.126 [10] => 141.797 [11] => 156.475 [12] => 128.102 [13] => 152.591 [14] => 169.224 [15] => 181.094 [16] => 184.075 ) [HardAssets] => Array ( [0] => 43.7 [1] => 47.9 [2] => 54.3 [3] => 53.488 [4] => 50.26 [5] => 63.985 [6] => 65.118 [7] => 70.09 [8] => 72.131 [9] => 80.005 [10] => 90.066 [11] => 105.69 [12] => 112.473 [13] => 127.582 [14] => 140.678 [15] => 146.468 [16] => 149.174 ) [Accts Payable] => Array ( [0] => 6.9 [1] => 9.6 [2] => 6.9 [3] => 6.418 [4] => 7.996 [5] => 10.245 [6] => 13.731 [7] => 14.794 [8] => 16.074 [9] => 14.494 [10] => 20.275 [11] => 19.239 [12] => 18.138 [13] => 17.673 [14] => 19.737 [15] => 20.67 [16] => 21.796 ) [Short-Term Debt] => Array ( [0] => 7.3 [1] => 0.1 [2] => 0.1 [3] => 0.022 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 28 [14] => 0 [15] => 0 [16] => 0 ) [ShortTermDebt_without_lease] => Array ( [0] => 7.3 [1] => 0.1 [2] => 0.1 [3] => 0.022 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 28 [14] => 0 [15] => 0 [16] => 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] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [Total Current Liabilities] => Array ( [0] => 19.5 [1] => 13.8 [2] => 10.1 [3] => 9.831 [4] => 7.996 [5] => 10.245 [6] => 13.731 [7] => 14.794 [8] => 16.074 [9] => 14.494 [10] => 20.275 [11] => 19.239 [12] => 18.138 [13] => 45.673 [14] => 19.737 [15] => 20.67 [16] => 21.796 ) [Other Current Liab.] => Array ( [0] => 5.3 [1] => 4.1 [2] => 3.1 [3] => 3.391 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 3.5527136788E-15 [14] => 0 [15] => 0 [16] => 0 ) [CommonStock] => Array ( [0] => 0 [1] => 0.1 [2] => 0.1 [3] => 0.118 [4] => 0.119 [5] => 0.112 [6] => 0.113 [7] => 0.119 [8] => 0.115 [9] => 0.11 [10] => 0.111 [11] => 0.108 [12] => 0.106 [13] => 0.104 [14] => 0.101 [15] => 0.098 [16] => 0.098 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 42.5 [2] => 42.6 [3] => 41.012 [4] => 41.238 [5] => 38.454 [6] => 39.431 [7] => 45.53 [8] => 39.317 [9] => 32.665 [10] => 34.135 [11] => 30.213 [12] => 26.458 [13] => 23.408 [14] => 19.794 [15] => 15.4 [16] => 15.126 ) [Retained Earnings] => Array ( [0] => 6.7 [1] => 9.3 [2] => 14.5 [3] => 20.105 [4] => 27.116 [5] => 4.179 [6] => 16.846 [7] => 30.38 [8] => 42.9 [9] => 57.84 [10] => 70.812 [11] => 82.788 [12] => 68.751 [13] => 85.134 [14] => 99.468 [15] => 115.235 [16] => 122.458 ) [Treasury Stock] => Array ( [0] => 0 [1] => -0.3 [2] => 0 [3] => -3.309 [4] => -3.309 [5] => 0 [6] => -1.427 [7] => -4.603 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -0.015 [16] => -0.007 ) [Total Equity] => Array ( [0] => 16.4 [1] => 51.6 [2] => 57.3 [3] => 57.944 [4] => 65.189 [5] => 42.807 [6] => 55.102 [7] => 71.599 [8] => 82.467 [9] => 90.782 [10] => 105.919 [11] => 113.46 [12] => 95.638 [13] => 108.919 [14] => 119.675 [15] => 131.056 [16] => 137.876 ) [Long-Term Debt] => Array ( [0] => 53 [1] => 37.1 [2] => 38.8 [3] => 38 [4] => 27.5 [5] => 14.5 [6] => 12.5 [7] => 6.5 [8] => 2 [9] => 2.5 [10] => 20 [11] => 28 [12] => 18.5 [13] => 0 [14] => 32 [15] => 34 [16] => 32.5 ) [Total Liabilities] => Array ( [0] => 73.7 [1] => 52.7 [2] => 51.3 [3] => 50.385 [4] => 38.91 [5] => 24.745 [6] => 26.681 [7] => 21.788 [8] => 18.438 [9] => 17.178 [10] => 40.483 [11] => 48.204 [12] => 38.322 [13] => 47.412 [14] => 51.99 [15] => 54.862 [16] => 54.434 ) [Other Long-Term Liab.] => Array ( [0] => -0.1 [1] => -0.1 [2] => -0.1 [3] => -1.33226762955E-15 [4] => -3.99680288865E-15 [5] => 1.7763568394E-15 [6] => 0.45 [7] => 0.494 [8] => 0.364 [9] => 0.184 [10] => 0.208 [11] => 0.965 [12] => 1.684 [13] => 1.739 [14] => 0.253 [15] => 0.192 [16] => 0.138 ) [Cash and Equiv_pct] => Array ( [0] => 4.88 [1] => 1.92 [2] => 0.83 [3] => 1.64 [4] => 1.99 [5] => 1.86 [6] => 2.69 [7] => 2.29 [8] => 3.34 [9] => 2.63 [10] => 3.15 [11] => 3.21 [12] => 4.37 [13] => 2.39 [14] => 1.42 [15] => 2.59 [16] => 4.28 ) [Accts Rec._pct] => Array ( [0] => 8.88 [1] => 8.72 [2] => 8.29 [3] => 8.82 [4] => 9.74 [5] => 14.45 [6] => 12.86 [7] => 11.32 [8] => 10.49 [9] => 9.84 [10] => 7.89 [11] => 7.40 [12] => 8.61 [13] => 6.82 [14] => 7.96 [15] => 7.31 [16] => 7.12 ) [Inventory_pct] => Array ( [0] => 23.09 [1] => 22.91 [2] => 24.77 [3] => 22.23 [4] => 18.75 [5] => 25.30 [6] => 24.52 [7] => 25.76 [8] => 25.21 [9] => 25.31 [10] => 20.67 [11] => 20.91 [12] => 21.83 [13] => 25.76 [14] => 23.22 [15] => 24.78 [16] => 25.65 ) [Other Current Assets_pct] => Array ( [0] => 2.11 [1] => 2.68 [2] => 2.39 [3] => 1.97 [4] => 2.03 [5] => 3.84 [6] => 3.95 [7] => 4.81 [8] => 3.44 [9] => 3.38 [10] => 3.50 [11] => 2.85 [12] => 2.95 [13] => 2.31 [14] => 3.56 [15] => 2.03 [16] => 1.97 ) [Total Current Assets_pct] => Array ( [0] => 38.96 [1] => 36.24 [2] => 36.28 [3] => 34.66 [4] => 32.52 [5] => 45.45 [6] => 44.01 [7] => 44.17 [8] => 42.48 [9] => 41.16 [10] => 35.20 [11] => 34.38 [12] => 37.76 [13] => 37.29 [14] => 36.16 [15] => 36.72 [16] => 39.02 ) [Net PPE_pct] => Array ( [0] => 11.88 [1] => 10.35 [2] => 13.63 [3] => 15.64 [4] => 17.09 [5] => 31.48 [6] => 25.86 [7] => 24.26 [8] => 25.58 [9] => 30.26 [10] => 26.98 [11] => 32.39 [12] => 41.49 [13] => 39.49 [14] => 42.00 [15] => 40.58 [16] => 39.63 ) [Intangibles_pct] => Array ( [0] => 46.61 [1] => 52.16 [2] => 49.17 [3] => 48.99 [4] => 49.73 [5] => 3.42 [6] => 17.69 [7] => 22.66 [8] => 25.18 [9] => 23.27 [10] => 35.33 [11] => 31.41 [12] => 11.67 [13] => 16.00 [14] => 16.63 [15] => 18.62 [16] => 18.15 ) [Other Long-Term Assets_pct] => Array ( [0] => 2.55 [1] => 1.25 [2] => 0.92 [3] => 0.72 [4] => 0.66 [5] => 19.65 [6] => 12.44 [7] => 8.91 [8] => 6.77 [9] => 5.31 [10] => 2.48 [11] => 1.82 [12] => 9.08 [13] => 7.23 [14] => 5.22 [15] => 4.07 [16] => 3.20 ) [Accts Payable_pct] => Array ( [0] => 7.66 [1] => 9.20 [2] => 6.35 [3] => 5.92 [4] => 7.68 [5] => 15.17 [6] => 16.79 [7] => 15.84 [8] => 15.93 [9] => 13.43 [10] => 13.85 [11] => 11.90 [12] => 13.54 [13] => 11.30 [14] => 11.50 [15] => 11.12 [16] => 11.33 ) [Short-Term Debt_pct] => Array ( [0] => 8.10 [1] => 0.10 [2] => 0.09 [3] => 0.02 [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] => 17.91 [14] => 0.00 [15] => 0.00 [16] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => 5.88 [1] => 3.93 [2] => 2.85 [3] => 3.13 [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 ) [Total Current Liabilities_pct] => Array ( [0] => 21.64 [1] => 13.23 [2] => 9.30 [3] => 9.08 [4] => 7.68 [5] => 15.17 [6] => 16.79 [7] => 15.84 [8] => 15.93 [9] => 13.43 [10] => 13.85 [11] => 11.90 [12] => 13.54 [13] => 29.22 [14] => 11.50 [15] => 11.12 [16] => 11.33 ) [Long-Term Debt_pct] => Array ( [0] => 58.82 [1] => 35.57 [2] => 35.73 [3] => 35.08 [4] => 26.42 [5] => 21.46 [6] => 15.28 [7] => 6.96 [8] => 1.98 [9] => 2.32 [10] => 13.66 [11] => 17.32 [12] => 13.81 [13] => 0.00 [14] => 18.64 [15] => 18.29 [16] => 16.90 ) [Other Long-Term Liab._pct] => Array ( [0] => 1.33 [1] => 1.73 [2] => 2.21 [3] => 2.36 [4] => 3.28 [5] => 0.00 [6] => 0.55 [7] => 0.53 [8] => 0.36 [9] => 0.17 [10] => 0.14 [11] => 0.60 [12] => 1.26 [13] => 1.11 [14] => 0.15 [15] => 0.10 [16] => 0.07 ) [Total Liabilities_pct] => Array ( [0] => 81.80 [1] => 50.53 [2] => 47.24 [3] => 46.51 [4] => 37.38 [5] => 36.63 [6] => 32.62 [7] => 23.33 [8] => 18.27 [9] => 15.91 [10] => 27.65 [11] => 29.82 [12] => 28.61 [13] => 30.33 [14] => 30.29 [15] => 29.51 [16] => 28.31 ) [netcash] => Array ( [0] => -6.6 [1] => -4.33 [2] => -4.03 [3] => -4.46 [4] => -3.34 [5] => -2.1 [6] => -2.19 [7] => -1.68 [8] => -1.31 [9] => -1.28 [10] => -3.22 [11] => -3.97 [12] => -3.07 [13] => -4.22 [14] => -4.9 [15] => -5.09 [16] => -4.7 ) [NCAV] => Array ( [0] => -5.04 [1] => -2.72 [2] => -2.42 [3] => -2.7 [4] => -1.77 [5] => -0.68 [6] => -0.59 [7] => 0.03 [8] => 0.49 [9] => 0.65 [10] => -1.08 [11] => -1.58 [12] => -0.87 [13] => -1.5 [14] => -1.91 [15] => -1.71 [16] => -1.15 ) [NCAV_real] => Array ( [0] => -3.68 [1] => -1.27 [2] => -0.95 [3] => -1.18 [4] => -0.46 [5] => 0.53 [6] => 0.83 [7] => 1.67 [8] => 2.13 [9] => 2.42 [10] => 0.99 [11] => 0.68 [12] => 1.16 [13] => 1.05 [14] => 1 [15] => 1.36 [16] => 2.1 ) [Book Value Per Share] => Array ( [0] => 1.56 [1] => 4.4 [2] => 4.59 [3] => 5.31 [4] => 5.91 [5] => 3.84 [6] => 4.92 [7] => 6.13 [8] => 7.19 [9] => 8.07 [10] => 9.51 [11] => 10.47 [12] => 9.04 [13] => 10.52 [14] => 11.83 [15] => 13.32 [16] => 14.03 ) [Tangibles_book_per_share] => Array ( [0] => -2.44 [1] => -0.24 [2] => 0.31 [3] => 0.45 [4] => 1.22 [5] => 3.63 [6] => 3.63 [7] => 4.32 [8] => 4.98 [9] => 5.84 [10] => 4.86 [11] => 5.78 [12] => 7.56 [13] => 8.11 [14] => 9 [15] => 9.8 [16] => 10.48 ) [deb2equity] => Array ( [0] => 3.677 [1] => 0.721 [2] => 0.679 [3] => 0.656 [4] => 0.422 [5] => 0.339 [6] => 0.227 [7] => 0.091 [8] => 0.024 [9] => 0.028 [10] => 0.189 [11] => 0.247 [12] => 0.193 [13] => 0.257 [14] => 0.267 [15] => 0.259 [16] => 0.236 ) [debt2rev_totaldebt] => Array ( [0] => 60.3 [1] => 37.2 [2] => 38.9 [3] => 38.022 [4] => 27.5 [5] => 14.5 [6] => 12.5 [7] => 6.5 [8] => 2 [9] => 2.5 [10] => 20 [11] => 28 [12] => 18.5 [13] => 28 [14] => 32 [15] => 34 [16] => 32.5 ) [debt2rev] => Array ( [0] => 0.615 [1] => 0.355 [2] => 0.364 [3] => 0.356 [4] => 0.265 [5] => 0.131 [6] => 0.1 [7] => 0.046 [8] => 0.013 [9] => 0.017 [10] => 0.128 [11] => 0.168 [12] => 0.114 [13] => 0.156 [14] => 0.17 [15] => 0.17 [16] => 0.156 ) [cogs2rev] => Array ( [0] => 0.50 [1] => 0.51 [2] => 0.50 [3] => 0.48 [4] => 0.50 [5] => 0.49 [6] => 0.49 [7] => 0.47 [8] => 0.48 [9] => 0.47 [10] => 0.46 [11] => 0.46 [12] => 0.48 [13] => 0.48 [14] => 0.49 [15] => 0.50 [16] => 0.51 ) [inventory2rev] => Array ( [0] => 0.212 [1] => 0.228 [2] => 0.252 [3] => 0.225 [4] => 0.188 [5] => 0.154 [6] => 0.161 [7] => 0.171 [8] => 0.172 [9] => 0.182 [10] => 0.193 [11] => 0.203 [12] => 0.18 [13] => 0.224 [14] => 0.212 [15] => 0.23 [16] => 0.237 ) [ar2asset] => Array ( [0] => 0.089 [1] => 0.087 [2] => 0.083 [3] => 0.088 [4] => 0.097 [5] => 0.144 [6] => 0.129 [7] => 0.113 [8] => 0.105 [9] => 0.098 [10] => 0.079 [11] => 0.074 [12] => 0.086 [13] => 0.068 [14] => 0.08 [15] => 0.073 [16] => 0.071 ) [cash2asset] => Array ( [0] => 0.049 [1] => 0.019 [2] => 0.008 [3] => 0.016 [4] => 0.02 [5] => 0.019 [6] => 0.027 [7] => 0.023 [8] => 0.033 [9] => 0.026 [10] => 0.031 [11] => 0.032 [12] => 0.044 [13] => 0.024 [14] => 0.014 [15] => 0.026 [16] => 0.043 ) [equity2asset] => Array ( [0] => 0.182 [1] => 0.495 [2] => 0.528 [3] => 0.535 [4] => 0.626 [5] => 0.634 [6] => 0.674 [7] => 0.767 [8] => 0.817 [9] => 0.841 [10] => 0.723 [11] => 0.702 [12] => 0.714 [13] => 0.697 [14] => 0.697 [15] => 0.705 [16] => 0.717 ) [ppe2asset] => Array ( [0] => 0.119 [1] => 0.104 [2] => 0.136 [3] => 0.156 [4] => 0.171 [5] => 0.315 [6] => 0.259 [7] => 0.243 [8] => 0.256 [9] => 0.303 [10] => 0.27 [11] => 0.324 [12] => 0.415 [13] => 0.395 [14] => 0.42 [15] => 0.406 [16] => 0.396 ) [interest2rev] => Array ( [0] => -6.728 [1] => -3.82 [2] => -2.341 [3] => -2.865 [4] => -2.573 [5] => 0 [6] => -0.504 [7] => -0.575 [8] => -0.437 [9] => 0 [10] => -0.803 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [std2asset] => Array ( [0] => 0.216 [1] => 0.132 [2] => 0.093 [3] => 0.091 [4] => 0.077 [5] => 0.152 [6] => 0.168 [7] => 0.158 [8] => 0.159 [9] => 0.134 [10] => 0.138 [11] => 0.119 [12] => 0.135 [13] => 0.292 [14] => 0.115 [15] => 0.111 [16] => 0.113 ) [ltd2asset] => Array ( [0] => 0.588 [1] => 0.356 [2] => 0.357 [3] => 0.351 [4] => 0.264 [5] => 0.215 [6] => 0.153 [7] => 0.07 [8] => 0.02 [9] => 0.023 [10] => 0.137 [11] => 0.173 [12] => 0.138 [13] => 0 [14] => 0.186 [15] => 0.183 [16] => 0.169 ) [turnover] => Array ( [0] => 1.089 [1] => 1.004 [2] => 0.983 [3] => 0.986 [4] => 0.995 [5] => 1.642 [6] => 1.522 [7] => 1.507 [8] => 1.469 [9] => 1.393 [10] => 1.069 [11] => 1.032 [12] => 1.212 [13] => 1.152 [14] => 1.096 [15] => 1.078 [16] => 1.084 ) [CF_Net Income] => Array ( [0] => 4.2 [1] => 5.7 [2] => 5.3 [3] => 5.601 [4] => 7.011 [5] => -22.937 [6] => 12.667 [7] => 13.534 [8] => 12.52 [9] => 14.94 [10] => 12.972 [11] => 11.943 [12] => -14.037 [13] => 0 [14] => 15.718 [15] => 15.767 [16] => 17.008 ) [buybackratio] => Array ( [0] => 0 [1] => -5.77 [2] => -0.02 [3] => -0.02 [4] => -0.03 [5] => 0.02 [6] => -0.07 [7] => -0.21 [8] => -0.08 [9] => -0.01 [10] => -0.09 [11] => -0.04 [12] => 0.04 [13] => 0 [14] => -0.05 [15] => -0.05 [16] => -0.14 ) [grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 1.73 [3] => 2.27 [4] => 4.17 [5] => 9.51 [6] => 9.62 [7] => 10.61 [8] => 11.05 [9] => 13.21 [10] => 11.29 [11] => 11.97 [12] => 0 [13] => 16.99 [14] => 17.74 [15] => 18.8 [16] => 20.19 ) [CF_DDA] => Array ( [0] => 4.8 [1] => 5.6 [2] => 6.1 [3] => 6.28 [4] => 6.425 [5] => 4.632 [6] => 4.123 [7] => 4.468 [8] => 4.53 [9] => 4.699 [10] => 4.849 [11] => 5.859 [12] => 6.631 [13] => 0 [14] => 8.052 [15] => 8.777 [16] => 9.791 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 9.4 [1] => 10.1 [2] => 6.5 [3] => 15.604 [4] => 15.958 [5] => 23.102 [6] => 22.034 [7] => 21.527 [8] => 20.639 [9] => 16.126 [10] => 23.768 [11] => 20.337 [12] => 27.781 [13] => 0 [14] => 26.34 [15] => 27.162 [16] => 26.77 ) [Cash Flow from Others] => Array ( [0] => 0.1 [1] => 0.1 [2] => 0.1 [3] => 0.036 [4] => 0.021 [5] => 35.325 [6] => 0.078 [7] => 3.329 [8] => 0.437 [9] => -1.104 [10] => 0.459 [11] => 2.936 [12] => 37.589 [13] => 0 [14] => 0.172 [15] => 0.791 [16] => -0.14 ) [Cash Flow_PPE] => Array ( [0] => -3.7 [1] => -3.4 [2] => -7.9 [3] => -6.552 [4] => -5.3 [5] => -4.433 [6] => -3.249 [7] => -5.384 [8] => -6.844 [9] => -9.995 [10] => -10.467 [11] => -17.865 [12] => -9.176 [13] => 0 [14] => -12.405 [15] => -9.953 [16] => -8.347 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => -14.4 [2] => -1.2 [3] => -2.401 [4] => 0 [5] => -3.042 [6] => -15.043 [7] => -9.679 [8] => -5.821 [9] => -0.095 [10] => -30.715 [11] => -5.869 [12] => 0 [13] => 0 [14] => -14.78 [15] => -12.248 [16] => -3.382 ) [Cash Flow_CPEX] => Array ( [0] => -3.7 [1] => -3.4 [2] => -7.9 [3] => -6.552 [4] => -5.3 [5] => -4.433 [6] => -3.249 [7] => -5.384 [8] => -6.844 [9] => -14.495 [10] => -10.467 [11] => -17.869 [12] => -9.176 [13] => 0 [14] => -12.405 [15] => -9.953 [16] => -8.347 ) [Cash Flow from Investing] => Array ( [0] => -3.7 [1] => -17.8 [2] => -9.1 [3] => -8.953 [4] => -5.3 [5] => -10.525 [6] => -18.617 [7] => -15.063 [8] => -12.665 [9] => -10.09 [10] => -41.182 [11] => -23.734 [12] => -13.8 [13] => 0 [14] => -27.185 [15] => -22.201 [16] => -11.729 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 32.6 [2] => -0.3 [3] => -3.208 [4] => 0.227 [5] => 0.518 [6] => -0.512 [7] => -0.313 [8] => -2.01 [9] => -6.668 [10] => 1.151 [11] => -3.993 [12] => -3.891 [13] => 0 [14] => -3.946 [15] => -4.842 [16] => -0.719 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 32.9 [2] => 0.1 [3] => 0.101 [4] => 0.227 [5] => 0.518 [6] => 0.915 [7] => 2.863 [8] => 1.04 [9] => 0.143 [10] => 1.151 [11] => 0.476 [12] => 0.516 [13] => 0 [14] => 0.775 [15] => 0.721 [16] => 2.391 ) [Net Issuance of Debt] => Array ( [0] => -3.6 [1] => -25.6 [2] => 1.7 [3] => -0.808 [4] => -10.522 [5] => -13 [6] => -2 [7] => -6 [8] => -4.5 [9] => 0.5 [10] => 17.5 [11] => 8 [12] => 9.5 [13] => 0 [14] => 4 [15] => 2 [16] => -1.5 ) [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 ) [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] => -9.785 ) [Cash from Financing] => Array ( [0] => -3.6 [1] => 5.3 [2] => 1.4 [3] => -5.742 [4] => -10.364 [5] => -13.396 [6] => -2.512 [7] => -6.538 [8] => -6.735 [9] => -6.587 [10] => 18.971 [11] => 4.075 [12] => -13.257 [13] => 0 [14] => -0.495 [15] => -2.598 [16] => -11.551 ) [Other Financing] => Array ( [0] => 0 [1] => -1.7 [2] => -5.55111512313E-17 [3] => -1.726 [4] => -0.069 [5] => -0.914 [6] => 0 [7] => -0.225 [8] => -0.225 [9] => -0.419 [10] => 0.32 [11] => 0.068 [12] => -18.866 [13] => 0 [14] => -0.549 [15] => 0.244 [16] => 0.453 ) [Net Change in Cash] => Array ( [0] => 2.1 [1] => -2.4 [2] => -1.1 [3] => 0.904 [4] => 0.301 [5] => -0.817 [6] => 0.939 [7] => -0.062 [8] => 1.237 [9] => -0.537 [10] => 1.771 [11] => 0.584 [12] => 0.669 [13] => 0 [14] => -1.299 [15] => 2.383 [16] => 3.411 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 1.7763568394E-15 [2] => 0.1 [3] => -0.005 [4] => 0.007 [5] => 0.002 [6] => 0.034 [7] => 0.012 [8] => -0.002 [9] => 0.014 [10] => 0.214 [11] => -0.094 [12] => -0.055 [13] => 0 [14] => 0.041 [15] => 0.02 [16] => -0.079 ) [total_freecashflow] => Array ( [0] => 5.7 [1] => 6.7 [2] => -1.4 [3] => 9.052 [4] => 10.658 [5] => 18.669 [6] => 18.785 [7] => 16.143 [8] => 13.795 [9] => 1.631 [10] => 13.301 [11] => 2.468 [12] => 18.605 [13] => 0 [14] => 13.935 [15] => 17.209 [16] => 18.423 ) [CF_Net Income_pct] => Array ( [0] => 44.68 [1] => 56.44 [2] => 81.54 [3] => 35.89 [4] => 43.93 [5] => -99.29 [6] => 57.49 [7] => 62.87 [8] => 60.66 [9] => 92.65 [10] => 54.58 [11] => 58.73 [12] => -50.53 [13] => 0 [14] => 59.67 [15] => 58.05 [16] => 63.53 ) [CF_DDA_pct] => Array ( [0] => 5 [1] => 6 [2] => 6 [3] => 6 [4] => 6 [5] => 5 [6] => 4 [7] => 4 [8] => 5 [9] => 5 [10] => 5 [11] => 6 [12] => 7 [13] => 0 [14] => 8 [15] => 9 [16] => 10 ) [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 [14] => 0.00 [15] => 0.00 [16] => 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 [14] => 0.00 [15] => 0.00 [16] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -39.36 [1] => -33.66 [2] => -121.54 [3] => -41.99 [4] => -33.21 [5] => -19.19 [6] => -14.75 [7] => -25.01 [8] => -33.16 [9] => -89.89 [10] => -44.04 [11] => -87.86 [12] => -33.03 [13] => 0 [14] => -47.10 [15] => -36.64 [16] => -31.18 ) [Cash Flow from Investing_pct] => Array ( [0] => -39.36 [1] => -176.24 [2] => -140.00 [3] => -57.38 [4] => -33.21 [5] => -45.56 [6] => -84.49 [7] => -69.97 [8] => -61.36 [9] => -62.57 [10] => -173.27 [11] => -116.70 [12] => -49.67 [13] => 0 [14] => -103.21 [15] => -81.74 [16] => -43.81 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 322.77 [2] => -4.62 [3] => -20.56 [4] => 1.42 [5] => 2.24 [6] => -2.32 [7] => -1.45 [8] => -9.74 [9] => -41.35 [10] => 4.84 [11] => -19.63 [12] => -14.01 [13] => 0 [14] => -14.98 [15] => -17.83 [16] => -2.69 ) [Net Issuance of Debt_pct] => Array ( [0] => -38.30 [1] => -253.47 [2] => 26.15 [3] => -5.18 [4] => -65.94 [5] => -56.27 [6] => -9.08 [7] => -27.87 [8] => -21.80 [9] => 3.10 [10] => 73.63 [11] => 39.34 [12] => 34.20 [13] => 0 [14] => 15.19 [15] => 7.36 [16] => -5.60 ) [Dividends_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 [14] => 0.00 [15] => 0.00 [16] => -36.55 ) [Other Financing_pct] => Array ( [0] => -38.30 [1] => 52.48 [2] => 21.54 [3] => -36.80 [4] => -64.95 [5] => -57.99 [6] => -11.40 [7] => -30.37 [8] => -32.63 [9] => -40.85 [10] => 79.82 [11] => 20.04 [12] => -47.72 [13] => 0 [14] => -1.88 [15] => -9.56 [16] => -43.15 ) [Cash from Financing_pct] => Array ( [0] => -38.30 [1] => 69.31 [2] => 21.54 [3] => -25.74 [4] => -64.51 [5] => -54.03 [6] => -11.40 [7] => -29.33 [8] => -31.54 [9] => -38.25 [10] => 78.47 [11] => 19.70 [12] => 20.19 [13] => 0 [14] => 0.21 [15] => -10.46 [16] => -44.84 ) [Net Change in Cash_pct] => Array ( [0] => 22.34 [1] => -23.76 [2] => -16.92 [3] => 5.79 [4] => 1.89 [5] => -3.54 [6] => 4.26 [7] => -0.29 [8] => 5.99 [9] => -3.33 [10] => 7.45 [11] => 2.87 [12] => 2.41 [13] => 0 [14] => -4.93 [15] => 8.77 [16] => 12.74 ) [total_freecashflow_pct] => Array ( [0] => 60.64 [1] => 66.34 [2] => -21.54 [3] => 58.01 [4] => 66.79 [5] => 80.81 [6] => 85.25 [7] => 74.99 [8] => 66.84 [9] => 10.11 [10] => 55.96 [11] => 12.14 [12] => 66.97 [13] => 0 [14] => 52.90 [15] => 63.36 [16] => 68.82 ) [per share rev] => Array ( [0] => 9.34 [1] => 8.8 [2] => 8.55 [3] => 8.75 [4] => 9.44 [5] => 9.79 [6] => 10.75 [7] => 11.91 [8] => 12.6 [9] => 13.06 [10] => 13.91 [11] => 15 [12] => 14.98 [13] => 17.14 [14] => 18.11 [15] => 20.17 [16] => 21.25 ) [per share eps] => Array ( [0] => 0.4 [1] => 0.22 [2] => 0.42 [3] => 0.46 [4] => 0.64 [5] => -2.07 [6] => 1.09 [7] => 1.15 [8] => 1.06 [9] => 1.3 [10] => 1.15 [11] => 1.07 [12] => -1.29 [13] => 1.56 [14] => 1.51 [15] => 1.59 [16] => 1.73 ) [eps_nri] => Array ( [0] => 0.4 [1] => 0.48 [2] => 0.42 [3] => 0.46 [4] => 0.64 [5] => 1.09 [6] => 1.09 [7] => 1.15 [8] => 1.06 [9] => 1.3 [10] => 1.15 [11] => 1.07 [12] => -1.29 [13] => 1.56 [14] => 1.51 [15] => 1.59 [16] => 1.73 ) [per share_freecashflow] => Array ( [0] => 0.54 [1] => 0.56 [2] => -0.11 [3] => 0.74 [4] => 0.97 [5] => 1.65 [6] => 1.62 [7] => 1.37 [8] => 1.17 [9] => 0.14 [10] => 1.18 [11] => 0.22 [12] => 1.72 [13] => 0 [14] => 1.34 [15] => 1.73 [16] => 1.88 ) [ROE] => Array ( [0] => 25.61 [1] => 5.04 [2] => 9.25 [3] => 9.67 [4] => 10.75 [5] => -53.58 [6] => 22.99 [7] => 18.9 [8] => 15.18 [9] => 16.46 [10] => 12.25 [11] => 10.53 [12] => -14.68 [13] => 15.04 [14] => 13.13 [15] => 12.03 [16] => 12.34 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [ROA] => Array ( [0] => 4.66 [1] => 2.49 [2] => 4.88 [3] => 5.17 [4] => 6.73 [5] => -33.95 [6] => 15.49 [7] => 14.49 [8] => 12.41 [9] => 13.84 [10] => 8.86 [11] => 7.39 [12] => -10.48 [13] => 10.48 [14] => 9.16 [15] => 8.48 [16] => 8.84 ) [ROC_capital] => Array ( [0] => 47.7 [1] => 51.4 [2] => 56.8 [3] => 56.622 [4] => 53.755 [5] => 54.561 [6] => 60.372 [7] => 68.396 [8] => 72.151 [9] => 80.759 [10] => 96.159 [11] => 112.546 [12] => 110.113 [13] => 123.64 [14] => 140.267 [15] => 147.503 [16] => 155.049 ) [ROC] => Array ( [0] => 8.81 [1] => 5.06 [2] => 9.33 [3] => 9.89 [4] => 13.04 [5] => -42.04 [6] => 20.98 [7] => 19.79 [8] => 17.35 [9] => 18.5 [10] => 13.49 [11] => 10.61 [12] => -12.75 [13] => 13.25 [14] => 11.21 [15] => 10.69 [16] => 10.97 ) [ROC_JOEL_capital] => Array ( [0] => 29.2 [1] => 32.9 [2] => 43.3 [3] => 42.902 [4] => 41.572 [5] => 40.464 [6] => 41.215 [7] => 46.978 [8] => 49.23 [9] => 59.778 [10] => 66.16 [11] => 83.505 [12] => 82.17 [13] => 98.614 [14] => 111.985 [15] => 118.228 [16] => 121.231 ) [ROC_JOEL] => Array ( [0] => 53.42 [1] => 43.47 [2] => 25.87 [3] => 28.53 [4] => 34.06 [5] => 46.2 [6] => 51.09 [7] => 48.57 [8] => 42.67 [9] => 39.37 [10] => 33.52 [11] => 24.23 [12] => -18.5 [13] => 27.27 [14] => 22.6 [15] => 21.71 [16] => 23.21 ) [ROC_JOEL_new] => Array ( [0] => 40.48 [1] => 28.94 [2] => 25.34 [3] => 27.4 [4] => 32.44 [5] => 44.8 [6] => 48.51 [7] => 46.46 [8] => 39.93 [9] => 37.59 [10] => 31.34 [11] => 22.81 [12] => -17.27 [13] => 26.27 [14] => 22.12 [15] => 20.86 [16] => 21.73 ) [grossmargin] => Array ( [0] => 50.25 [1] => 48.81 [2] => 50.47 [3] => 52.15 [4] => 49.56 [5] => 51.33 [6] => 51.49 [7] => 52.56 [8] => 51.63 [9] => 52.67 [10] => 54.25 [11] => 54.4 [12] => 52.49 [13] => 52.13 [14] => 50.62 [15] => 49.89 [16] => 49.37 ) [pretaxmargin] => Array ( [0] => 7.14 [1] => 5.83 [2] => 8.15 [3] => 8.6 [4] => 11.1 [5] => 17.85 [6] => 16.41 [7] => 15.63 [8] => 13.74 [9] => 16.15 [10] => 13.37 [11] => 11.36 [12] => -10.04 [13] => 14.63 [14] => 12.85 [15] => 12.07 [16] => 12.85 ) [operatingmargin] => Array ( [0] => 15.9 [1] => 13.66 [2] => 10.49 [3] => 11.46 [4] => 13.67 [5] => 16.86 [6] => 16.91 [7] => 16.21 [8] => 14.17 [9] => 15.65 [10] => 14.17 [11] => 12.12 [12] => -9.36 [13] => 14.93 [14] => 13.46 [15] => 12.81 [16] => 13.5 ) [netmargin] => Array ( [0] => 4.28 [1] => 2.48 [2] => 4.96 [3] => 5.24 [4] => 6.77 [5] => -20.68 [6] => 10.17 [7] => 9.62 [8] => 8.45 [9] => 9.93 [10] => 8.29 [11] => 7.16 [12] => -8.65 [13] => 9.1 [14] => 8.36 [15] => 7.87 [16] => 8.16 ) [pettm] => Array ( [0] => 0.000 [1] => 36.980 [2] => 9.140 [3] => 5.770 [4] => 5.270 [5] => 0.000 [6] => 9.460 [7] => 12.390 [8] => 13.420 [9] => 10.570 [10] => 13.230 [11] => 10.530 [12] => 0.000 [13] => 10.070 [14] => 8.420 [15] => 9.890 [16] => 13.640 ) [penri] => Array ( [0] => 0.00 [1] => 14.71 [2] => 9.23 [3] => 5.77 [4] => 5.26 [5] => 7.39 [6] => 9.43 [7] => 12.36 [8] => 13.42 [9] => 10.59 [10] => 13.23 [11] => 10.52 [12] => 0.00 [13] => 10.06 [14] => 8.41 [15] => 9.91 [16] => 13.64 ) [pe] => Array ( [0] => 0.000 [1] => 36.980 [2] => 9.140 [3] => 5.770 [4] => 5.270 [5] => 0.000 [6] => 9.460 [7] => 12.390 [8] => 13.420 [9] => 10.570 [10] => 13.230 [11] => 10.530 [12] => 0.000 [13] => 10.070 [14] => 8.420 [15] => 9.890 [16] => 13.640 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 5.900 [4] => 2.760 [5] => 2.220 [6] => 2.860 [7] => 3.230 [8] => 2.860 [9] => 2.330 [10] => 3.120 [11] => 1.950 [12] => 1.510 [13] => 1.940 [14] => 1.440 [15] => 1.610 [16] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 13.82 [7] => 13.94 [8] => 7.1 [9] => 6.64 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 16.820 [2] => 0.000 [3] => 3.540 [4] => 3.470 [5] => 4.880 [6] => 6.400 [7] => 10.280 [8] => 12.150 [9] => 85.380 [10] => 12.780 [11] => 51.180 [12] => 6.550 [13] => 26.150 [14] => 9.540 [15] => 9.110 [16] => 12.630 ) [ps] => Array ( [0] => 0.000 [1] => 0.810 [2] => 0.450 [3] => 0.300 [4] => 0.360 [5] => 0.820 [6] => 0.970 [7] => 1.180 [8] => 1.130 [9] => 1.050 [10] => 1.090 [11] => 0.750 [12] => 0.750 [13] => 0.920 [14] => 0.710 [15] => 0.780 [16] => 1.120 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.856 [7] => 1.062 [8] => 1.258 [9] => 1.348 [10] => 1.214 [11] => 1.004 [12] => 0.734 [13] => 0.868 [14] => 0.82 [15] => 0.976 [16] => 1.176 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 12.560 [7] => 12.230 [8] => 6.700 [9] => 3.770 [10] => 3.810 [11] => 1.990 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 20.040 [7] => 21.870 [8] => 14.860 [9] => 13.760 [10] => 11.740 [11] => 9.570 [12] => 9.540 [13] => 7.020 [14] => 5.780 [15] => 8.620 [16] => 7.110 ) [zscore] => Array ( [0] => 0.000 [1] => 2.410 [2] => 2.220 [3] => 2.080 [4] => 2.510 [5] => 5.150 [6] => 5.550 [7] => 7.580 [8] => 8.330 [9] => 8.580 [10] => 4.960 [11] => 3.900 [12] => 3.690 [13] => 4.620 [14] => 4.160 [15] => 4.370 [16] => 5.340 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 6 [4] => 7 [5] => 5 [6] => 7 [7] => 6 [8] => 5 [9] => 7 [10] => 5 [11] => 6 [12] => 4 [13] => 6 [14] => 5 [15] => 6 [16] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.800 [4] => -2.570 [5] => -5.980 [6] => -2.730 [7] => -2.730 [8] => -2.730 [9] => -2.550 [10] => -2.860 [11] => -2.680 [12] => -3.980 [13] => -2.340 [14] => -2.500 [15] => -2.740 [16] => -2.720 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.12 [7] => 0.28 [8] => 0.39 [9] => 0.52 [10] => 0.61 [11] => 1.26 [12] => 0.80 [13] => 0.85 [14] => 0.93 [15] => 0.97 [16] => 1.06 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 84.940 [7] => 50.390 [8] => 36.760 [9] => 26.070 [10] => 25.070 [11] => 8.910 [12] => 14.010 [13] => 18.420 [14] => 13.680 [15] => 16.230 [16] => 22.320 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 13.800 [7] => 16.840 [8] => 20.340 [9] => 19.510 [10] => 20.740 [11] => 18.450 [12] => 16.860 [13] => 16.570 [14] => 17.960 [15] => 22.640 [16] => 24.290 ) [medpsvalue] => Array ( [0] => 0 [1] => 8.32 [2] => 8.21 [3] => 8.31 [4] => 8.97 [5] => 9.29 [6] => 10.2 [7] => 11.32 [8] => 11.97 [9] => 12.4 [10] => 13.22 [11] => 14.26 [12] => 14.18 [13] => 16.28 [14] => 17.2 [15] => 19.17 [16] => 20.2 ) [ev2rev] => Array ( [0] => 0.000 [1] => 1.130 [2] => 0.780 [3] => 0.610 [4] => 0.600 [5] => 0.930 [6] => 1.010 [7] => 1.200 [8] => 1.090 [9] => 1.020 [10] => 1.180 [11] => 0.870 [12] => 0.810 [13] => 1.040 [14] => 0.840 [15] => 0.920 [16] => 1.240 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 7.470 [2] => 4.900 [3] => 3.520 [4] => 3.040 [5] => 4.410 [6] => 5.020 [7] => 6.190 [8] => 6.330 [9] => 5.430 [10] => 6.840 [11] => 5.550 [12] => 0.000 [13] => 5.770 [14] => 4.760 [15] => 5.350 [16] => 6.790 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 8.310 [2] => 7.480 [3] => 5.320 [4] => 4.420 [5] => 5.510 [6] => 6.000 [7] => 7.400 [8] => 7.700 [9] => 6.520 [10] => 8.330 [11] => 7.160 [12] => 0.000 [13] => 6.940 [14] => 6.280 [15] => 7.180 [16] => 9.160 ) [pb] => Array ( [0] => 0 [1] => 1.61 [2] => 0.84 [3] => 0.5 [4] => 0.57 [5] => 2.1 [6] => 2.11 [7] => 2.3 [8] => 1.98 [9] => 1.69 [10] => 1.6 [11] => 1.08 [12] => 1.25 [13] => 1.49 [14] => 1.08 [15] => 1.18 [16] => 1.69 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 98.1 [1] => 104.7 [2] => 106.8 [3] => 106.813 [4] => 103.58 [5] => 110.888 [6] => 124.513 [7] => 140.755 [8] => 148.187 [9] => 150.405 [10] => 156.548 [11] => 166.885 [12] => 162.346 [13] => 180.052 [14] => 188.07 [15] => 200.367 [16] => 208.397 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => Array ( [0] => 4.8 [1] => 5.6 [2] => 6.1 [3] => 6.28 [4] => 1.768 [5] => 0 [6] => 0.133 [7] => 0.374 [8] => 0.377 [9] => 0.289 [10] => 0.391 [11] => 0.701 [12] => 0.697 [13] => 1.299 [14] => 1.654 [15] => 2.007 [16] => 2.209 ) [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 ) [IS_InterestExpense] => Array ( [0] => 6.6 [1] => 4 [2] => 2.5 [3] => 3.06 [4] => 2.665 [5] => 0 [6] => 0.627 [7] => 0.81 [8] => 0.647 [9] => 0 [10] => 1.257 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 4.4 [1] => 2 [2] => 0.9 [3] => 1.773 [4] => 2.074 [5] => 1.257 [6] => 2.196 [7] => 2.134 [8] => 3.371 [9] => 2.834 [10] => 4.605 [11] => 5.189 [12] => 5.858 [13] => 3.74 [14] => 2.441 [15] => 4.824 [16] => 8.235 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 25 [1] => 28 [2] => 30.5 [3] => 26.998 [4] => 22.328 [5] => 32.964 [6] => 33.456 [7] => 36.866 [8] => 35.737 [9] => 36.715 [10] => 39.011 [11] => 41.371 [12] => 45.35 [13] => 55.181 [14] => 54.913 [15] => 57.424 [16] => 59.263 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 6.9 [1] => 9.6 [2] => 6.9 [3] => 6.418 [4] => 7.996 [5] => 10.245 [6] => 13.731 [7] => 14.794 [8] => 16.074 [9] => 14.494 [10] => 20.275 [11] => 19.239 [12] => 18.138 [13] => 17.673 [14] => 19.737 [15] => 20.67 [16] => 21.796 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 7.3 [1] => 0.1 [2] => 0.1 [3] => 0.022 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 28 [14] => 0 [15] => 0 [16] => 0 ) [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 ) [BS_other_liabilities_Insurance] => Array ( [0] => 6.5 [1] => 5.9 [2] => 5.5 [3] => 5.945 [4] => 3.414 [5] => 1.7763568394E-15 [6] => 0.45 [7] => 0.494 [8] => 0.364 [9] => 0.184 [10] => 0.208 [11] => 0.965 [12] => 1.684 [13] => 1.739 [14] => 0.253 [15] => 0.192 [16] => 0.138 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -6.6 [1] => -4 [2] => -2.5 [3] => -3.06 [4] => -2.665 [5] => 1.106 [6] => -0.627 [7] => -0.81 [8] => -0.647 [9] => 0.757 [10] => -1.257 [11] => 1.27 [12] => 1.104 [13] => 0.55 [14] => 1.14 [15] => -1.497 [16] => -1.36 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -33.7 [1] => -36.8 [2] => -42.7 [3] => -43.458 [4] => -41.836 [5] => -42.856 [6] => -47.039 [7] => -55.254 [8] => -59.653 [9] => -60.088 [10] => -66.754 [11] => -72.832 [12] => -68.826 [13] => -65.666 [14] => -76.282 [15] => -80.202 [16] => -82.204 ) [BS_MoneyMarket] => Array ( [0] => -4.4 [1] => -2 [2] => -0.9 [3] => -1.773 [4] => -2.074 [5] => -1.257 [6] => -2.196 [7] => -2.134 [8] => -3.371 [9] => -2.834 [10] => -4.605 [11] => -5.189 [12] => -5.858 [13] => -3.74 [14] => -2.441 [15] => -4.824 [16] => -8.235 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 29.4 [1] => 30 [2] => 31.4 [3] => 28.771 [4] => 24.402 [5] => 34.221 [6] => 35.652 [7] => 39 [8] => 39.108 [9] => 39.549 [10] => 43.616 [11] => 46.56 [12] => 51.208 [13] => 58.921 [14] => 57.354 [15] => 62.248 [16] => 67.498 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 6.5 [1] => 5.9 [2] => 5.5 [3] => 5.945 [4] => 3.414 [5] => 1.7763568394E-15 [6] => 0.45 [7] => 0.494 [8] => 0.364 [9] => 0.184 [10] => 0.208 [11] => 0.965 [12] => 1.684 [13] => 1.739 [14] => 0.253 [15] => 0.192 [16] => 0.138 ) [cash2debt] => Array ( [0] => 0.073 [1] => 0.054 [2] => 0.023 [3] => 0.047 [4] => 0.075 [5] => 0.087 [6] => 0.176 [7] => 0.328 [8] => 1.686 [9] => 1.134 [10] => 0.23 [11] => 0.185 [12] => 0.317 [13] => 0.134 [14] => 0.076 [15] => 0.142 [16] => 0.253 ) [interest_coverage] => Array ( [0] => 2.36 [1] => 3.58 [2] => 4.48 [3] => 4 [4] => 5.31 [5] => 0 [6] => 33.58 [7] => 28.17 [8] => 32.47 [9] => 0 [10] => 17.65 [11] => 0 [12] => 0 [13] => 10000 [14] => 0 [15] => 0 [16] => 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 ) [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 ) [TaxProvision] => Array ( [0] => -2.8 [1] => -3.5 [2] => -3.4 [3] => -3.581 [4] => -4.482 [5] => -7.425 [6] => -7.763 [7] => -8.472 [8] => -7.838 [9] => -9.353 [10] => -7.951 [11] => -7.017 [12] => 2.269 [13] => -9.955 [14] => -8.451 [15] => -8.408 [16] => -9.765 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 2.875 [12] => 37.519 [13] => 0 [14] => 0 [15] => 0.85 [16] => 0.124 ) [Net Income (Continuing Operations)] => Array ( [0] => 4.2 [1] => 5.7 [2] => 5.3 [3] => 5.601 [4] => 7.011 [5] => 12.374 [6] => 12.667 [7] => 13.534 [8] => 12.52 [9] => 14.94 [10] => 12.972 [11] => 11.943 [12] => -14.037 [13] => 16.383 [14] => 15.718 [15] => 15.767 [16] => 17.008 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [eps_diluated] => Array ( [0] => 0.4 [1] => 0.22 [2] => 0.42 [3] => 0.46 [4] => 0.64 [5] => -2.07 [6] => 1.09 [7] => 1.15 [8] => 1.06 [9] => 1.3 [10] => 1.15 [11] => 1.07 [12] => -1.29 [13] => 1.56 [14] => 1.51 [15] => 1.59 [16] => 1.73 ) [eps_basic] => Array ( [0] => 0.46 [1] => 0.24 [2] => 0.45 [3] => 0.49 [4] => 0.64 [5] => -2.07 [6] => 1.13 [7] => 1.19 [8] => 1.09 [9] => 1.32 [10] => 1.17 [11] => 1.09 [12] => -1.29 [13] => 1.57 [14] => 1.52 [15] => 1.59 [16] => 1.74 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 5.169 [5] => 3.541 [6] => 5.619 [7] => 7.477 [8] => 9.495 [9] => 11.712 [10] => 11.501 [11] => 12.941 [12] => 12.608 [13] => 15.369 [14] => 16.001 [15] => 16.394 [16] => 18.221 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3.524 [5] => 2.957 [6] => 2.715 [7] => 6.162 [8] => 6.8 [9] => 6.415 [10] => 6.063 [11] => 6.76 [12] => 4.847 [13] => 5.117 [14] => 5.626 [15] => 5.152 [16] => 6.048 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -1.871 [8] => -1.984 [9] => -1.902 [10] => -1.8 [11] => -1.836 [12] => -1.922 [13] => -1.595 [14] => 0 [15] => 0 [16] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 10.83 [5] => 10.595 [6] => 11.72 [7] => 12.29 [8] => 11.123 [9] => 11.104 [10] => 14.497 [11] => 15.947 [12] => 13.705 [13] => 21.382 [14] => 18.226 [15] => 24.527 [16] => 25.06 ) [OtherInventories] => Array ( [0] => 20.8 [1] => 23.9 [2] => 26.9 [3] => 24.083 [4] => -1.7763568394E-15 [5] => -1.7763568394E-15 [6] => -1.7763568394E-15 [7] => 1.7763568394E-15 [8] => 3.5527136788E-15 [9] => 1.7763568394E-15 [10] => 0 [11] => -3.5527136788E-15 [12] => -1.7763568394E-15 [13] => 0 [14] => 0 [15] => 0 [16] => 3.5527136788E-15 ) [CashAndCashEquivalents] => Array ( [0] => 4.4 [1] => 2 [2] => 0.9 [3] => 1.773 [4] => 2.074 [5] => 1.257 [6] => 2.196 [7] => 2.134 [8] => 3.371 [9] => 2.834 [10] => 4.605 [11] => 5.189 [12] => 5.858 [13] => 3.74 [14] => 2.441 [15] => 4.824 [16] => 8.235 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.422 [5] => 2.122 [6] => 2.122 [7] => 2.122 [8] => 2.207 [9] => 3.371 [10] => 3.436 [11] => 3.512 [12] => 3.553 [13] => 5.783 [14] => 7.854 [15] => 8.354 [16] => 8.379 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 10.582 [5] => 13.388 [6] => 14.909 [7] => 16.416 [8] => 20.644 [9] => 25.089 [10] => 31.486 [11] => 42.925 [12] => 48.591 [13] => 54.675 [14] => 63.484 [15] => 66.329 [16] => 68.604 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 24.981 [5] => 26.071 [6] => 27.897 [7] => 31.289 [8] => 33.565 [9] => 38.705 [10] => 43.4 [11] => 39.049 [12] => 41.876 [13] => 44.462 [14] => 47.943 [15] => 53.868 [16] => 58.116 ) [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 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 35.985 [5] => 41.581 [6] => 44.928 [7] => 49.827 [8] => 56.416 [9] => 67.165 [10] => 78.322 [11] => 89.219 [12] => 97.606 [13] => 107.951 [14] => 121.793 [15] => 131.29 [16] => 138.047 ) [AccumulatedDepreciation] => Array ( [0] => -5 [1] => -19.1 [2] => -12.2 [3] => -14.104 [4] => -18.191 [5] => -20.318 [6] => -23.78 [7] => -27.17 [8] => -30.608 [9] => -34.496 [10] => -38.816 [11] => -36.863 [12] => -42.022 [13] => -46.218 [14] => -49.699 [15] => -55.836 [16] => -61.833 ) [AccountsPayable] => Array ( [0] => 6.9 [1] => 9.6 [2] => 6.9 [3] => 6.418 [4] => 4.832 [5] => 6.023 [6] => 8.53 [7] => 9.844 [8] => 10.733 [9] => 9.124 [10] => 12.322 [11] => 12.333 [12] => 11.248 [13] => 10.621 [14] => 11.892 [15] => 12.838 [16] => 14.329 ) [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] => 0 [15] => 0 [16] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3.164 [5] => 4.222 [6] => 5.201 [7] => 4.95 [8] => 5.341 [9] => 5.37 [10] => 7.953 [11] => 6.906 [12] => 6.89 [13] => 7.052 [14] => 7.845 [15] => 7.832 [16] => 7.467 ) [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 ) [LongTermDebt] => Array ( [0] => 53 [1] => 37.1 [2] => 38.8 [3] => 38 [4] => 27.5 [5] => 14.5 [6] => 12.5 [7] => 6.5 [8] => 2 [9] => 2.5 [10] => 20 [11] => 28 [12] => 18.5 [13] => 0 [14] => 32 [15] => 34 [16] => 32.5 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 1.3 [1] => 1.9 [2] => 2.5 [3] => 2.554 [4] => 3.414 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 4.2 [1] => 5.7 [2] => 5.3 [3] => 5.601 [4] => 7.011 [5] => -22.937 [6] => 12.667 [7] => 13.534 [8] => 12.52 [9] => 14.94 [10] => 12.972 [11] => 11.943 [12] => -14.037 [13] => 0 [14] => 15.718 [15] => 15.767 [16] => 17.008 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => -0.8 [1] => -0.5 [2] => 0.2 [3] => -0.541 [4] => -0.587 [5] => 0.38 [6] => 0.508 [7] => 0.813 [8] => 0.199 [9] => -0.035 [10] => 0.848 [11] => 0.099 [12] => 1.495 [13] => 0 [14] => -2.159 [15] => 0.328 [16] => 0.01 ) [ChangeInInventory] => Array ( [0] => -3.4 [1] => -2.5 [2] => -2.6 [3] => 3.723 [4] => 4 [5] => 3.006 [6] => 1.214 [7] => -2.626 [8] => -0.54 [9] => -1.895 [10] => 0.463 [11] => -1.375 [12] => 5.089 [13] => 0 [14] => 2.477 [15] => -3.396 [16] => -2.625 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.369 [5] => -0.545 [6] => -0.243 [7] => -1.259 [8] => 1.36 [9] => 0.178 [10] => -1.537 [11] => 0.588 [12] => 0.692 [13] => 0 [14] => -1.713 [15] => 2.708 [16] => 0.401 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 1.9 [1] => 2 [2] => -2.9 [3] => -0.461 [4] => -1.586 [5] => 1.191 [6] => 1.52 [7] => 1.314 [8] => 0.889 [9] => -1.609 [10] => 1.712 [11] => -0.768 [12] => -1.175 [13] => 0 [14] => 0.944 [15] => 0.939 [16] => 1.068 ) [ChangeInWorkingCapital] => Array ( [0] => -0.3 [1] => -1.8 [2] => -5.5 [3] => 3.33 [4] => 1.985 [5] => 5.031 [6] => 2.724 [7] => -1.606 [8] => 2.285 [9] => -3.162 [10] => 3.561 [11] => -0.91 [12] => 6.209 [13] => 0 [14] => -0.495 [15] => 0.604 [16] => -1.1 ) [CF_DeferredTax] => Array ( [0] => 0.6 [1] => 0.5 [2] => 0.5 [3] => 0.357 [4] => 0.516 [5] => 1.051 [6] => 2.442 [7] => 1.802 [8] => 0.867 [9] => 0.753 [10] => 1.927 [11] => 0.509 [12] => -8.611 [13] => 0 [14] => 2.893 [15] => 1.223 [16] => 1.211 ) [PurchaseOfPPE] => Array ( [0] => -3.7 [1] => -3.4 [2] => -7.9 [3] => -6.552 [4] => -5.3 [5] => -4.433 [6] => -3.249 [7] => -5.384 [8] => -6.844 [9] => -14.495 [10] => -10.467 [11] => -17.869 [12] => -9.176 [13] => 0 [14] => -12.405 [15] => -9.953 [16] => -8.347 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 4.5 [10] => 0 [11] => 0.004 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 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 ) [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] => -5.869 [12] => 0 [13] => 0 [14] => -14.78 [15] => -12.248 [16] => -3.382 ) [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 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [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 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0 [1] => -14.4 [2] => -1.2 [3] => -2.401 [4] => 0 [5] => -6.092 [6] => -15.368 [7] => -9.679 [8] => -5.821 [9] => -0.095 [10] => -30.715 [11] => -1.7763568394E-15 [12] => -4.624 [13] => 0 [14] => 0 [15] => -1.7763568394E-15 [16] => 4.4408920985E-16 ) [sloanratio] => Array ( [0] => -0.02 [1] => 0.1 [2] => 0.07 [3] => -0.01 [4] => -0.04 [5] => -0.53 [6] => 0.11 [7] => 0.08 [8] => 0.05 [9] => 0.08 [10] => 0.21 [11] => 0.09 [12] => -0.21 [13] => 0.1 [14] => 0.1 [15] => 0.06 [16] => 0.01 ) [current_ratio] => Array ( [0] => 1.8 [1] => 2.74 [2] => 3.9 [3] => 3.82 [4] => 4.23 [5] => 3 [6] => 2.62 [7] => 2.79 [8] => 2.67 [9] => 3.07 [10] => 2.54 [11] => 2.89 [12] => 2.79 [13] => 1.28 [14] => 3.14 [15] => 3.3 [16] => 3.44 ) [quick_ratio] => Array ( [0] => 0.73 [1] => 1.01 [2] => 1.24 [3] => 1.37 [4] => 1.79 [5] => 1.33 [6] => 1.16 [7] => 1.16 [8] => 1.08 [9] => 1.18 [10] => 1.05 [11] => 1.13 [12] => 1.18 [13] => 0.39 [14] => 1.13 [15] => 1.07 [16] => 1.18 ) [ev_per_share] => Array ( [0] => 0 [1] => 10.063 [2] => 6.915 [3] => 5.976 [4] => 5.679 [5] => 9.24 [6] => 11.29 [7] => 14.46 [8] => 14.1 [9] => 13.63 [10] => 16.59 [11] => 13.36 [12] => 12.46 [13] => 18.03 [14] => 15.7 [15] => 18.73 [16] => 26.21 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 12.03 [2] => 13.37 [3] => 18.8 [4] => 22.62 [5] => 18.15 [6] => 16.67 [7] => 13.51 [8] => 12.99 [9] => 15.34 [10] => 12 [11] => 13.97 [12] => 0 [13] => 14.41 [14] => 15.92 [15] => 13.93 [16] => 10.92 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0.85 [2] => 0.47 [3] => 0.32 [4] => 0.38 [5] => 0.87 [6] => 1.02 [7] => 1.24 [8] => 1.19 [9] => 1.1 [10] => 1.15 [11] => 0.79 [12] => 0.79 [13] => 0.96 [14] => 0.74 [15] => 0.82 [16] => 1.18 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -11.62 [2] => -6.6 [3] => 12.68 [4] => -1.1 [5] => -1.18 [6] => -0.27 [7] => -4.38 [8] => 1.8 [9] => 1.92 [10] => 0.98 [11] => 2.69 [12] => 2.4 [13] => 2.17 [14] => 2.22 [15] => 2.77 [16] => 0.1 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => -5.78 [2] => -2.84 [3] => 2.34 [4] => 7.89 [5] => 3.71 [6] => 9.81 [7] => 10.79 [8] => 5.79 [9] => 3.65 [10] => 6.51 [11] => 7.84 [12] => -0.13 [13] => 14.42 [14] => 5.66 [15] => 11.37 [16] => 5.35 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => -45 [2] => 90.91 [3] => 9.52 [4] => 39.13 [5] => -423.44 [6] => 0 [7] => 5.5 [8] => -7.83 [9] => 22.64 [10] => -11.54 [11] => -6.96 [12] => -220.56 [13] => 0 [14] => -3.21 [15] => 5.3 [16] => 8.81 ) [equity2liab_tangbile] => Array ( [0] => 0 [1] => 0 [2] => 0.076 [3] => 0.097 [4] => 0.345 [5] => 1.637 [6] => 1.523 [7] => 2.315 [8] => 3.095 [9] => 3.822 [10] => 1.339 [11] => 1.3 [12] => 2.088 [13] => 1.77 [14] => 1.753 [15] => 1.758 [16] => 1.892 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 2.24 [3] => 1.17 [4] => 0.81 [5] => 0.85 [6] => 1.08 [7] => 1.33 [8] => 1.29 [9] => 1.03 [10] => 1.35 [11] => 0.94 [12] => 0 [13] => 0.92 [14] => 0.72 [15] => 0.84 [16] => 1.18 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 12.5 [3] => 5.9 [4] => 2.76 [5] => 2.22 [6] => 2.86 [7] => 3.26 [8] => 2.86 [9] => 2.34 [10] => 3.13 [11] => 1.95 [12] => 1.49 [13] => 1.93 [14] => 1.42 [15] => 1.61 [16] => 2.27 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.750796178344 [7] => 1.01062959935 [8] => 2.00298507463 [9] => 2.80901856764 [10] => 3.47244094488 [11] => 5.2864321608 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.75 [7] => 0.84 [8] => 0.7 [9] => 0.7 [10] => 0.73 [11] => 0.61 [12] => 0.67 [13] => 0.95 [14] => 0.71 [15] => 0.7 [16] => 0.98 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.75 [7] => 1.01 [8] => 2 [9] => 2.06 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) [p2ncav] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 469.67 [8] => 29.02 [9] => 21.02 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 ) )
Nutraceutical International Corp (NAS:NUTR)
Days Inventory
176.57 (As of Mar. 2014)

Nutraceutical International Corp's inventory for the three months ended in Mar. 2014 was $53.7 Mil. Nutraceutical International Corp's cost of goods sold for the three months ended in Mar. 2014 was $27.7 Mil. Hence, Nutraceutical International Corp's days inventory for the three months ended in Mar. 2014 was 176.57.

Nutraceutical International Corp's days inventory increased from Mar. 2013 (135.77) to Mar. 2014 (176.57). It might indicate that Nutraceutical International Corp's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Nutraceutical International Corp's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 89.15.

Inventory turnover measures how fast the company turns over its inventory within a year. Nutraceutical International Corp's inventory turnover for the three months ended in Mar. 2014 was 0.52.

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. Nutraceutical International Corp's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.98.


Definition

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

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

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=49.329/105.518*365
=170.64

Nutraceutical International 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
=53.746/27.699*91
=176.57

* 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).

Nutraceutical International 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
=53.746/54.859*91
=89.15

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

Nutraceutical International 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.

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

Inventory to Revenue=Inventory / Revenue
=53.746 / 54.859
=0.98

* 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.

Nutraceutical International Corp Annual Data

Sep04Sep05Sep06Sep07Sep08Sep09Sep10Sep11Sep12Sep13
DaysInventory 131.50129.51140.12154.22162.16138.35170.53156.62167.47170.64

Nutraceutical International Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 155.19140.86165.36165.84160.82135.77165.05175.71187.43176.57
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