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 ) [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 ) [price_high] => Array ( [0] => 0.00 [1] => 1.59 [2] => 1.94 [3] => 1.38 [4] => 1.04 [5] => 1.63 [6] => 3.29 [7] => 6.03 [8] => 9.21 [9] => 9.61 [10] => 8.69 [11] => 8.38 [12] => 8.09 [13] => 7.45 [14] => 11.15 [15] => 15.40 [16] => 17.33 [17] => 28.82 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 1.19 [3] => 1.03 [4] => 0.64 [5] => 0.79 [6] => 1.59 [7] => 2.96 [8] => 5.44 [9] => 7.71 [10] => 7.50 [11] => 6.55 [12] => 3.54 [13] => 4.26 [14] => 7.17 [15] => 9.95 [16] => 13.87 [17] => 17.05 ) [BS_share] => Array ( [0] => 45.714 [1] => 60.47 [2] => 60.47 [3] => 60.47 [4] => 60.47 [5] => 60.51 [6] => 62.67 [7] => 65.38 [8] => 65.72 [9] => 66.61 [10] => 66.93 [11] => 67.24 [12] => 67.42 [13] => 67.62 [14] => 68.21 [15] => 68.93 [16] => 70.54 [17] => 73.71 ) [Fiscal Year] => Array ( [0] => Dec96 [1] => Dec97 [2] => Dec98 [3] => Dec99 [4] => Dec00 [5] => Dec01 [6] => Dec02 [7] => Dec03 [8] => Dec04 [9] => Dec05 [10] => Dec06 [11] => Dec07 [12] => Dec08 [13] => Dec09 [14] => Dec10 [15] => Dec11 [16] => Dec12 [17] => Dec13 ) [quarter] => Array ( [0] => 199612 [1] => 199712 [2] => 199812 [3] => 199912 [4] => 200012 [5] => 200112 [6] => 200212 [7] => 200312 [8] => 200412 [9] => 200512 [10] => 200612 [11] => 200712 [12] => 200812 [13] => 200912 [14] => 201012 [15] => 201112 [16] => 201212 [17] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 45.714 [1] => 52.174 [2] => 60.952 [3] => 60.343 [4] => 60.400 [5] => 60.997 [6] => 62.635 [7] => 65.165 [8] => 66.367 [9] => 66.998 [10] => 67.075 [11] => 67.187 [12] => 67.496 [13] => 67.600 [14] => 68.180 [15] => 68.964 [16] => 69.776 [17] => 72.402 ) [Revenue] => Array ( [0] => 13.7 [1] => 17.4 [2] => 23.4 [3] => 28.9 [4] => 0 [5] => 0 [6] => 51.526 [7] => 66.159 [8] => 78.848 [9] => 87.828 [10] => 93.951 [11] => 100.593 [12] => 118.05 [13] => 169.374 [14] => 193.957 [15] => 285.817 [16] => 237.206 [17] => 265.456 ) [COGS] => 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 ) [Gross Profit] => 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 ) [SGA] => Array ( [0] => 4.3 [1] => 5.3 [2] => 7.2 [3] => 8.8 [4] => 0 [5] => 0 [6] => 15.272 [7] => 19.427 [8] => 22.1 [9] => 24.802 [10] => 29.051 [11] => 29.718 [12] => 30.132 [13] => 58.892 [14] => 40.161 [15] => 56.262 [16] => 59.028 [17] => 64.825 ) [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 ) [DDA] => Array ( [0] => 0.6 [1] => 0.6 [2] => 1.1 [3] => 1.6 [4] => 0 [5] => 0 [6] => 1.757 [7] => 2.882 [8] => 2.749 [9] => 2.052 [10] => 2.127 [11] => 3.548 [12] => 3.766 [13] => 4.282 [14] => 4.902 [15] => 7.035 [16] => 8.798 [17] => 10.001 ) [Operating Income] => Array ( [0] => 5 [1] => 7.1 [2] => 8.3 [3] => 9.9 [4] => 0 [5] => 0 [6] => 22.951 [7] => 30.302 [8] => 37.913 [9] => 45.448 [10] => 45.111 [11] => 46.191 [12] => 44.616 [13] => 55.942 [14] => 90.538 [15] => 151.511 [16] => 110.999 [17] => 127.312 ) [other_operating_charges] => Array ( [0] => 9.3 [1] => 12.4 [2] => 15.5 [3] => 18.7 [4] => 0 [5] => 0 [6] => 38.223 [7] => 49.729 [8] => 60.013 [9] => 70.25 [10] => 74.162 [11] => 75.909 [12] => 74.748 [13] => 114.834 [14] => 130.699 [15] => 207.773 [16] => 170.027 [17] => 192.137 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 1.594 [2] => 1.43 [3] => 1.219 [4] => 0.817 [5] => 1.588 [6] => 2.93 [7] => 5.813 [8] => 8.508 [9] => 9.225 [10] => 8.265 [11] => 6.55 [12] => 7.41 [13] => 7.318 [14] => 10.838 [15] => 14.815 [16] => 16.735 [17] => 28.295 ) [mktcap] => Array ( [0] => 0 [1] => 96.38918 [2] => 86.4721 [3] => 73.71293 [4] => 49.40399 [5] => 96.08988 [6] => 183.6231 [7] => 380.05394 [8] => 559.14576 [9] => 614.47725 [10] => 553.17645 [11] => 440.422 [12] => 499.5822 [13] => 494.84316 [14] => 739.25998 [15] => 1021.19795 [16] => 1180.4869 [17] => 2085.62445 ) [Cash and Equiv] => Array ( [0] => 6.8 [1] => 15.6 [2] => 15 [3] => 24.6 [4] => 20.54 [5] => 31.332 [6] => 25.182 [7] => 28.833 [8] => 41.548 [9] => 40.586 [10] => 42.734 [11] => 47.521 [12] => 40.982 [13] => 78.294 [14] => 49.029 [15] => 58.927 [16] => 207.967 [17] => 195.975 ) [ev_addition] => Array ( [0] => -1.4 [1] => -10.5 [2] => -2.6 [3] => 128.7 [4] => 77.252 [5] => 101.821 [6] => 142.173 [7] => 193.257 [8] => 180.071 [9] => 344.281 [10] => 216.877 [11] => 357.394 [12] => 524.216 [13] => 332.651 [14] => 301.475 [15] => 311.292 [16] => 141.188 [17] => 153.34 ) [ev_addition_per_share] => Array ( [0] => -0.031 [1] => -0.174 [2] => -0.043 [3] => 2.128 [4] => 1.278 [5] => 1.683 [6] => 2.269 [7] => 2.956 [8] => 2.74 [9] => 5.169 [10] => 3.24 [11] => 5.315 [12] => 7.775 [13] => 4.919 [14] => 4.42 [15] => 4.516 [16] => 2.002 [17] => 2.08 ) [ev] => Array ( [0] => 0 [1] => 85.88918 [2] => 83.8721 [3] => 202.41293 [4] => 126.65599 [5] => 197.91088 [6] => 325.7961 [7] => 573.31094 [8] => 739.21676 [9] => 958.75825 [10] => 770.05345 [11] => 797.816 [12] => 1023.7982 [13] => 827.49416 [14] => 1040.73498 [15] => 1332.48995 [16] => 1321.6749 [17] => 2238.96445 ) [Non Operating Income] => 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 ) [tax] => Array ( [0] => 2 [1] => 2.5 [2] => 2.6 [3] => 2.5 [4] => 0 [5] => 0 [6] => 8.545 [7] => 10.101 [8] => 12.03 [9] => 13.959 [10] => 13.418 [11] => 14.445 [12] => 9.926 [13] => 12.859 [14] => 26.614 [15] => 50.208 [16] => 33.935 [17] => 40.149 ) [Pretax Income] => Array ( [0] => 5 [1] => 7 [2] => 8.2 [3] => 9.9 [4] => 0 [5] => 0 [6] => 22.951 [7] => 30.302 [8] => 37.913 [9] => 45.448 [10] => 45.111 [11] => 46.191 [12] => 44.616 [13] => 55.942 [14] => 90.538 [15] => 151.511 [16] => 110.999 [17] => 127.312 ) [InterestIncome] => Array ( [0] => 21.8 [1] => 27.5 [2] => 38.9 [3] => 51.6 [4] => 0 [5] => 0 [6] => 60.913 [7] => 68.883 [8] => 85.231 [9] => 112.881 [10] => 155.198 [11] => 176.97 [12] => 183.003 [13] => 165.908 [14] => 157.972 [15] => 199.169 [16] => 195.946 [17] => 212.153 ) [InterestExpense] => Array ( [0] => -10 [1] => -13 [2] => -20.5 [3] => -27.8 [4] => 0 [5] => 0 [6] => -21.076 [7] => -20.115 [8] => -24.608 [9] => -44.305 [10] => -84.478 [11] => -99.352 [12] => -84.302 [13] => -47.585 [14] => -34.337 [15] => -30.435 [16] => -21.6 [17] => -18.634 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 0.6 [1] => 0.6 [2] => 1.1 [3] => 1.6 [4] => 0 [5] => 0 [6] => 1.757 [7] => 2.882 [8] => 2.749 [9] => 2.052 [10] => 2.127 [11] => 3.548 [12] => 3.766 [13] => 4.282 [14] => 4.902 [15] => 7.035 [16] => 8.798 [17] => 10.001 ) [ReconciledDepreciation] => Array ( [0] => 0.6 [1] => 0.6 [2] => 1.1 [3] => 1.6 [4] => 0 [5] => 0 [6] => 1.76 [7] => 2.88 [8] => 2.75 [9] => 2.05 [10] => 2.13 [11] => 3.55 [12] => 3.77 [13] => 4.28 [14] => 4.9 [15] => 7.04 [16] => 8.8 [17] => 10 ) [EBIT] => 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 ) [EBITDA_morn] => Array ( [0] => 5.6 [1] => 7.7 [2] => 9.4 [3] => 11.5 [4] => 0 [5] => 0 [6] => 24.708 [7] => 33.184 [8] => 40.662 [9] => 47.5 [10] => 47.238 [11] => 49.739 [12] => 48.382 [13] => 60.224 [14] => 95.44 [15] => 158.546 [16] => 119.797 [17] => 137.313 ) [EBITDA] => Array ( [0] => 5.6 [1] => 7.7 [2] => 9.4 [3] => 11.5 [4] => 0 [5] => 0 [6] => 24.708 [7] => 33.184 [8] => 40.662 [9] => 47.5 [10] => 47.238 [11] => 49.739 [12] => 48.382 [13] => 60.224 [14] => 95.44 [15] => 158.546 [16] => 119.797 [17] => 137.313 ) [EBITDA_1] => Array ( [0] => 0.6 [1] => 0.6 [2] => 1.1 [3] => 1.6 [4] => 0 [5] => 0 [6] => 1.757 [7] => 2.882 [8] => 2.749 [9] => 2.052 [10] => 2.127 [11] => 3.548 [12] => 3.766 [13] => 4.282 [14] => 4.902 [15] => 7.035 [16] => 8.798 [17] => 10.001 ) [DDA_new] => Array ( [0] => 0.6 [1] => 0.6 [2] => 1.1 [3] => 1.6 [4] => 0 [5] => 0 [6] => 1.76 [7] => 2.88 [8] => 2.75 [9] => 2.05 [10] => 2.13 [11] => 3.55 [12] => 3.77 [13] => 4.28 [14] => 4.9 [15] => 7.04 [16] => 8.8 [17] => 10 ) [EBITDA_new] => Array ( [0] => 5.6 [1] => 7.7 [2] => 9.4 [3] => 11.5 [4] => 0 [5] => 0 [6] => 24.708 [7] => 33.184 [8] => 40.662 [9] => 47.5 [10] => 47.238 [11] => 49.739 [12] => 48.382 [13] => 60.224 [14] => 95.44 [15] => 158.546 [16] => 119.797 [17] => 137.313 ) [EBITDA_per_share] => Array ( [0] => 0.12 [1] => 0.15 [2] => 0.15 [3] => 0.19 [4] => 0 [5] => 0 [6] => 0.39 [7] => 0.51 [8] => 0.61 [9] => 0.71 [10] => 0.7 [11] => 0.74 [12] => 0.72 [13] => 0.89 [14] => 1.4 [15] => 2.3 [16] => 1.72 [17] => 1.9 ) [Operating_Income_per_share] => Array ( [0] => 0.11 [1] => 0.14 [2] => 0.14 [3] => 0.16 [4] => 0 [5] => 0 [6] => 0.37 [7] => 0.47 [8] => 0.57 [9] => 0.68 [10] => 0.67 [11] => 0.69 [12] => 0.66 [13] => 0.83 [14] => 1.33 [15] => 2.2 [16] => 1.59 [17] => 1.76 ) [Net Income] => Array ( [0] => 3 [1] => 4.5 [2] => 5.6 [3] => 7.4 [4] => 7.627 [5] => 8.959 [6] => 14.406 [7] => 20.201 [8] => 25.883 [9] => 31.489 [10] => 31.693 [11] => 31.746 [12] => 34.247 [13] => 43.102 [14] => 64.001 [15] => 101.321 [16] => 77.044 [17] => 87.135 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.8 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => -0.227 [13] => 6.276 [14] => 0 [15] => 0 [16] => 0 [17] => 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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0.006 [2] => 0.018 [3] => 0.025 [4] => 0.027 [5] => 0.022 [6] => 0.039 [7] => 0.058 [8] => 0.075 [9] => 0.093 [10] => 0.1 [11] => 0.108 [12] => 0.125 [13] => 0.13 [14] => 0.15 [15] => 0.185 [16] => 0.25 [17] => 0.36 ) [Shares Outstanding] => Array ( [0] => 45.714 [1] => 52.174 [2] => 60.952 [3] => 60.343 [4] => 60.400 [5] => 60.997 [6] => 62.635 [7] => 65.165 [8] => 66.367 [9] => 66.998 [10] => 67.075 [11] => 67.187 [12] => 67.496 [13] => 67.600 [14] => 68.180 [15] => 68.964 [16] => 69.776 [17] => 72.402 ) [shares_diluted] => Array ( [0] => 45.714 [1] => 52.174 [2] => 60.952 [3] => 60.343 [4] => 60.400 [5] => 60.997 [6] => 62.635 [7] => 65.165 [8] => 66.367 [9] => 66.998 [10] => 67.075 [11] => 67.187 [12] => 67.496 [13] => 67.600 [14] => 68.180 [15] => 68.964 [16] => 69.776 [17] => 72.402 ) [shares_basic] => Array ( [0] => 45.714 [1] => 52.174 [2] => 60.134 [3] => 60.000 [4] => 60.400 [5] => 60.483 [6] => 61.302 [7] => 63.625 [8] => 65.527 [9] => 66.643 [10] => 66.722 [11] => 67.187 [12] => 67.396 [13] => 67.520 [14] => 67.876 [15] => 68.520 [16] => 69.274 [17] => 71.910 ) [COGS_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0 [5] => 0 [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 ) [Gross Profit_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0 [5] => 0 [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 ) [SGA_pct] => Array ( [0] => 31.39 [1] => 30.46 [2] => 30.77 [3] => 30.45 [4] => 0 [5] => 0 [6] => 29.64 [7] => 29.36 [8] => 28.03 [9] => 28.24 [10] => 30.92 [11] => 29.54 [12] => 25.52 [13] => 34.77 [14] => 20.71 [15] => 19.68 [16] => 24.88 [17] => 24.42 ) [Interest Expense_pct] => Array ( [0] => -72.99 [1] => -74.71 [2] => -87.61 [3] => -96.19 [4] => 0 [5] => 0 [6] => -40.90 [7] => -30.40 [8] => -31.21 [9] => -50.45 [10] => -89.92 [11] => -98.77 [12] => -71.41 [13] => -28.09 [14] => -17.70 [15] => -10.65 [16] => -9.11 [17] => -7.02 ) [Pretax Income_pct] => Array ( [0] => 36.50 [1] => 40.23 [2] => 35.04 [3] => 34.26 [4] => 0 [5] => 0 [6] => 44.54 [7] => 45.80 [8] => 48.08 [9] => 51.75 [10] => 48.02 [11] => 45.92 [12] => 37.79 [13] => 33.03 [14] => 46.68 [15] => 53.01 [16] => 46.79 [17] => 47.96 ) [Net Income_pct] => Array ( [0] => 21.90 [1] => 25.86 [2] => 23.93 [3] => 25.61 [4] => 0 [5] => 0 [6] => 27.96 [7] => 30.53 [8] => 32.83 [9] => 35.85 [10] => 33.73 [11] => 31.56 [12] => 29.01 [13] => 25.45 [14] => 33.00 [15] => 35.45 [16] => 32.48 [17] => 32.82 ) [DaysSalesOutstanding] => Array ( [0] => 69.27 [1] => 62.93 [2] => 85.79 [3] => 90.93 [4] => 0 [5] => 0 [6] => 42.71 [7] => 38.78 [8] => 39.63 [9] => 57.36 [10] => 67.54 [11] => 63.21 [12] => 58.37 [13] => 31.81 [14] => 314.29 [15] => 372.78 [16] => 254.51 [17] => 118.54 ) [Payable] => 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] => 24.645 [16] => 25.169 [17] => 25.897 ) [DaysPayable] => 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] => 31.47 [16] => 38.73 [17] => 35.61 ) [Accts Rec.] => Array ( [0] => 2.6 [1] => 3 [2] => 5.5 [3] => 7.2 [4] => 8.894 [5] => 5.821 [6] => 6.029 [7] => 7.029 [8] => 8.561 [9] => 13.802 [10] => 17.384 [11] => 17.42 [12] => 18.877 [13] => 14.76 [14] => 167.01 [15] => 291.913 [16] => 165.399 [17] => 86.213 ) [Inventory] => 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 ) [inventory2sales] => 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 ) [Total Current Assets] => 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 ) [Other Current Assets] => Array ( [0] => -9.4 [1] => -18.6 [2] => -20.5 [3] => -31.8 [4] => -29.434 [5] => -37.153 [6] => -31.211 [7] => -35.862 [8] => -50.109 [9] => -54.388 [10] => -60.118 [11] => -64.941 [12] => -59.859 [13] => -93.054 [14] => -216.039 [15] => -350.84 [16] => -373.366 [17] => -282.188 ) [Net PPE] => Array ( [0] => 6.9 [1] => 13.4 [2] => 27.2 [3] => 30.5 [4] => 30.535 [5] => 33.123 [6] => 39.05 [7] => 50.251 [8] => 65.181 [9] => 88.786 [10] => 116.679 [11] => 130.048 [12] => 152.586 [13] => 156.204 [14] => 170.497 [15] => 186.533 [16] => 225.754 [17] => 245.472 ) [Intangibles] => Array ( [0] => 1.4 [1] => 1.4 [2] => 3.7 [3] => 3.3 [4] => 3.064 [5] => 2.823 [6] => 2.671 [7] => 6.375 [8] => 6.664 [9] => 6.402 [10] => 6.14 [11] => 5.877 [12] => 5.664 [13] => 5.554 [14] => 7.925 [15] => 12.207 [16] => 11.827 [17] => 19.158 ) [Total Assets] => Array ( [0] => 270.6 [1] => 352.1 [2] => 612.4 [3] => 796 [4] => 826.952 [5] => 871.379 [6] => 1035.853 [7] => 1386.529 [8] => 1726.84 [9] => 2134.882 [10] => 2529.4 [11] => 2710.875 [12] => 3233.303 [13] => 2770.811 [14] => 3273.659 [15] => 3841.651 [16] => 4040.207 [17] => 4787.068 ) [Other Long-Term Assets] => Array ( [0] => 262.3 [1] => 337.3 [2] => 581.5 [3] => 762.2 [4] => 793.353 [5] => 835.433 [6] => 994.132 [7] => 1329.903 [8] => 1654.995 [9] => 2039.694 [10] => 2406.581 [11] => 2574.95 [12] => 3075.053 [13] => 2609.053 [14] => 3095.237 [15] => 3642.911 [16] => 3802.626 [17] => 4522.438 ) [Total Assets Non-liquid] => Array ( [0] => 263.8 [1] => 336.5 [2] => 597.4 [3] => 771.4 [4] => 806.412 [5] => 840.047 [6] => 1010.671 [7] => 1357.696 [8] => 1685.292 [9] => 2094.296 [10] => 2486.666 [11] => 2663.354 [12] => 3192.321 [13] => 2692.517 [14] => 3224.63 [15] => 3782.724 [16] => 3832.24 [17] => 4591.093 ) [HardAssets] => Array ( [0] => 262.4 [1] => 335.1 [2] => 593.7 [3] => 768.1 [4] => 803.348 [5] => 837.224 [6] => 1008 [7] => 1351.321 [8] => 1678.628 [9] => 2087.894 [10] => 2480.526 [11] => 2657.477 [12] => 3186.657 [13] => 2686.963 [14] => 3216.705 [15] => 3770.517 [16] => 3820.413 [17] => 4571.935 ) [Accts Payable] => Array ( [0] => 2.3 [1] => 1.8 [2] => 2.4 [3] => 3 [4] => 3.128 [5] => 3.866 [6] => 5.407 [7] => 3.889 [8] => 3.885 [9] => 8.969 [10] => 9.063 [11] => 11.984 [12] => 27.525 [13] => 17.575 [14] => 18.723 [15] => 70.152 [16] => 52.783 [17] => 42.665 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 9 [4] => 13.839 [5] => 16.213 [6] => 20.739 [7] => 29.898 [8] => 33.223 [9] => 35.671 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 9 [4] => 13.839 [5] => 16.213 [6] => 20.739 [7] => 29.898 [8] => 33.223 [9] => 35.671 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 17.3 [4] => 17.25 [5] => 17.25 [6] => 17.25 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 3.432 [12] => 3.421 [13] => 3.442 [14] => 3.415 [15] => 3.422 [16] => 3.442 [17] => 3.47 ) [Total Current Liabilities] => 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 ) [Other Current Liab.] => Array ( [0] => -2.3 [1] => -1.8 [2] => -2.4 [3] => -12 [4] => -16.967 [5] => -20.079 [6] => -26.146 [7] => -33.787 [8] => -37.108 [9] => -44.64 [10] => -9.063 [11] => -11.984 [12] => -27.525 [13] => -17.575 [14] => -18.723 [15] => -70.152 [16] => -52.783 [17] => -42.665 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.038 [5] => 0.038 [6] => 0.078 [7] => 0.162 [8] => 0.165 [9] => 0.167 [10] => 0.167 [11] => 0.168 [12] => 0.169 [13] => 0.169 [14] => 0.17 [15] => 0.345 [16] => 0.353 [17] => 0.369 ) [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] => 71.88 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 14.3 [4] => 14.314 [5] => 14.36 [6] => 17.01 [7] => 27.131 [8] => 30.76 [9] => 34.21 [10] => 36.779 [11] => 38.613 [12] => 43.314 [13] => 41.584 [14] => 45.278 [15] => 51.145 [16] => 73.043 [17] => 143.385 ) [Retained Earnings] => Array ( [0] => 17.3 [1] => 21.2 [2] => 25.9 [3] => 31 [4] => 35.498 [5] => 42.718 [6] => 54.755 [7] => 71.293 [8] => 92.262 [9] => 117.6 [10] => 142.609 [11] => 167.139 [12] => 193.195 [13] => 221.243 [14] => 275.074 [15] => 363.734 [16] => 423.485 [17] => 484.876 ) [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 ) [Total Equity] => Array ( [0] => 18.5 [1] => 35.7 [2] => 40.4 [3] => 43.9 [4] => 48.349 [5] => 56.617 [6] => 72.918 [7] => 98.486 [8] => 121.406 [9] => 149.403 [10] => 174.633 [11] => 190.829 [12] => 324.182 [13] => 269.028 [14] => 320.355 [15] => 424.551 [16] => 507.664 [17] => 624.958 ) [Long-Term Debt] => Array ( [0] => 5.4 [1] => 5.1 [2] => 12.4 [3] => 127 [4] => 66.703 [5] => 99.69 [6] => 129.366 [7] => 192.192 [8] => 188.396 [9] => 349.196 [10] => 259.611 [11] => 401.483 [12] => 489.897 [13] => 407.503 [14] => 347.089 [15] => 366.797 [16] => 345.713 [17] => 345.845 ) [Total Liabilities] => Array ( [0] => 252.1 [1] => 316.4 [2] => 572 [3] => 752.1 [4] => 778.603 [5] => 814.762 [6] => 962.935 [7] => 1288.043 [8] => 1605.434 [9] => 1985.479 [10] => 2354.767 [11] => 2520.046 [12] => 2909.121 [13] => 2501.783 [14] => 2953.304 [15] => 3417.1 [16] => 3532.543 [17] => 4162.11 ) [Other Long-Term Liab.] => Array ( [0] => 246.7 [1] => 311.3 [2] => 559.6 [3] => 625.1 [4] => 711.9 [5] => 715.072 [6] => 833.569 [7] => 1095.851 [8] => 1417.038 [9] => 1636.283 [10] => 2095.156 [11] => 2118.563 [12] => 2419.224 [13] => 2094.28 [14] => 2606.215 [15] => 3050.303 [16] => 3186.83 [17] => 3816.265 ) [Cash and Equiv_pct] => Array ( [0] => 2.51 [1] => 4.43 [2] => 2.45 [3] => 3.09 [4] => 2.48 [5] => 3.60 [6] => 2.43 [7] => 2.08 [8] => 2.41 [9] => 1.90 [10] => 1.69 [11] => 1.75 [12] => 1.27 [13] => 2.83 [14] => 1.50 [15] => 1.53 [16] => 5.15 [17] => 4.09 ) [Accts Rec._pct] => Array ( [0] => 0.96 [1] => 0.85 [2] => 0.90 [3] => 0.90 [4] => 1.08 [5] => 0.67 [6] => 0.58 [7] => 0.51 [8] => 0.50 [9] => 0.65 [10] => 0.69 [11] => 0.64 [12] => 0.58 [13] => 0.53 [14] => 5.10 [15] => 7.60 [16] => 4.09 [17] => 1.80 ) [Inventory_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 ) [Other Current Assets_pct] => Array ( [0] => -3.47 [1] => -5.28 [2] => -3.35 [3] => -3.99 [4] => -3.56 [5] => -4.26 [6] => -3.01 [7] => -2.59 [8] => -2.90 [9] => -2.55 [10] => -2.38 [11] => -2.40 [12] => -1.85 [13] => -3.36 [14] => -6.60 [15] => -9.13 [16] => -9.24 [17] => -5.89 ) [Total Current Assets_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 ) [Net PPE_pct] => Array ( [0] => 2.55 [1] => 3.81 [2] => 4.44 [3] => 3.83 [4] => 3.69 [5] => 3.80 [6] => 3.77 [7] => 3.62 [8] => 3.77 [9] => 4.16 [10] => 4.61 [11] => 4.80 [12] => 4.72 [13] => 5.64 [14] => 5.21 [15] => 4.86 [16] => 5.59 [17] => 5.13 ) [Intangibles_pct] => Array ( [0] => 0.52 [1] => 0.40 [2] => 0.60 [3] => 0.41 [4] => 0.37 [5] => 0.32 [6] => 0.26 [7] => 0.46 [8] => 0.39 [9] => 0.30 [10] => 0.24 [11] => 0.22 [12] => 0.18 [13] => 0.20 [14] => 0.24 [15] => 0.32 [16] => 0.29 [17] => 0.40 ) [Other Long-Term Assets_pct] => Array ( [0] => 96.93 [1] => 95.80 [2] => 94.95 [3] => 95.75 [4] => 95.94 [5] => 95.87 [6] => 95.97 [7] => 95.92 [8] => 95.84 [9] => 95.54 [10] => 95.14 [11] => 94.99 [12] => 95.11 [13] => 94.16 [14] => 94.55 [15] => 94.83 [16] => 94.12 [17] => 94.47 ) [Accts Payable_pct] => Array ( [0] => 0.85 [1] => 0.51 [2] => 0.39 [3] => 0.38 [4] => 0.38 [5] => 0.44 [6] => 0.52 [7] => 0.28 [8] => 0.22 [9] => 0.42 [10] => 0.36 [11] => 0.44 [12] => 0.85 [13] => 0.63 [14] => 0.57 [15] => 1.83 [16] => 1.31 [17] => 0.89 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 1.13 [4] => 1.67 [5] => 1.86 [6] => 2.00 [7] => 2.16 [8] => 1.92 [9] => 1.67 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => -0.85 [1] => -0.51 [2] => -0.39 [3] => -1.51 [4] => -2.05 [5] => -2.30 [6] => -2.52 [7] => -2.44 [8] => -2.15 [9] => -2.09 [10] => -0.36 [11] => -0.44 [12] => -0.85 [13] => -0.63 [14] => -0.57 [15] => -1.83 [16] => -1.31 [17] => -0.89 ) [Total Current Liabilities_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 ) [Long-Term Debt_pct] => Array ( [0] => 2.00 [1] => 1.45 [2] => 2.02 [3] => 15.95 [4] => 8.07 [5] => 11.44 [6] => 12.49 [7] => 13.86 [8] => 10.91 [9] => 16.36 [10] => 10.26 [11] => 14.81 [12] => 15.15 [13] => 14.71 [14] => 10.60 [15] => 9.55 [16] => 8.56 [17] => 7.22 ) [Other Long-Term Liab._pct] => Array ( [0] => 91.17 [1] => 88.41 [2] => 91.38 [3] => 78.53 [4] => 86.09 [5] => 82.06 [6] => 80.47 [7] => 79.04 [8] => 82.06 [9] => 76.65 [10] => 82.83 [11] => 78.15 [12] => 74.82 [13] => 75.58 [14] => 79.61 [15] => 79.40 [16] => 78.88 [17] => 79.72 ) [Total Liabilities_pct] => Array ( [0] => 93.16 [1] => 89.86 [2] => 93.40 [3] => 94.48 [4] => 94.15 [5] => 93.50 [6] => 92.96 [7] => 92.90 [8] => 92.97 [9] => 93.00 [10] => 93.10 [11] => 92.96 [12] => 89.97 [13] => 90.29 [14] => 90.21 [15] => 88.95 [16] => 87.43 [17] => 86.94 ) [netcash] => Array ( [0] => -5.37 [1] => -4.97 [2] => -9.21 [3] => -12.03 [4] => -12.54 [5] => -12.95 [6] => -14.96 [7] => -19.26 [8] => -23.8 [9] => -29.2 [10] => -34.54 [11] => -36.77 [12] => -42.54 [13] => -35.84 [14] => -42.58 [15] => -48.72 [16] => -47.13 [17] => -53.81 ) [NCAV] => Array ( [0] => -5.32 [1] => -4.94 [2] => -9.14 [3] => -11.94 [4] => -12.43 [5] => -12.87 [6] => -14.89 [7] => -19.18 [8] => -23.7 [9] => -29.04 [10] => -34.35 [11] => -36.58 [12] => -43.4 [13] => -35.68 [14] => -40.74 [15] => -45.54 [16] => -45.37 [17] => -52.93 ) [Book Value Per Share] => Array ( [0] => 0.4 [1] => 0.59 [2] => 0.67 [3] => 0.73 [4] => 0.8 [5] => 0.94 [6] => 1.16 [7] => 1.51 [8] => 1.85 [9] => 2.24 [10] => 2.61 [11] => 2.84 [12] => 3.74 [13] => 3.98 [14] => 4.7 [15] => 6.16 [16] => 7.2 [17] => 8.48 ) [Tangibles_book_per_share] => Array ( [0] => 0.37 [1] => 0.57 [2] => 0.61 [3] => 0.67 [4] => 0.75 [5] => 0.89 [6] => 1.12 [7] => 1.41 [8] => 1.75 [9] => 2.15 [10] => 2.52 [11] => 2.75 [12] => 3.66 [13] => 3.9 [14] => 4.58 [15] => 5.98 [16] => 7.03 [17] => 8.22 ) [deb2equity] => Array ( [0] => 0.292 [1] => 0.143 [2] => 0.307 [3] => 3.098 [4] => 1.666 [5] => 2.047 [6] => 2.059 [7] => 2.255 [8] => 1.825 [9] => 2.576 [10] => 1.487 [11] => 2.104 [12] => 1.511 [13] => 1.515 [14] => 1.083 [15] => 0.864 [16] => 0.681 [17] => 0.553 ) [debt2rev_totaldebt] => Array ( [0] => 5.4 [1] => 5.1 [2] => 12.4 [3] => 136 [4] => 80.542 [5] => 115.903 [6] => 150.105 [7] => 222.09 [8] => 221.619 [9] => 384.867 [10] => 259.611 [11] => 401.483 [12] => 489.897 [13] => 407.503 [14] => 347.089 [15] => 366.797 [16] => 345.713 [17] => 345.845 ) [debt2rev] => Array ( [0] => 0.394 [1] => 0.293 [2] => 0.53 [3] => 4.706 [4] => 0 [5] => 0 [6] => 2.913 [7] => 3.357 [8] => 2.811 [9] => 4.382 [10] => 2.763 [11] => 3.991 [12] => 4.15 [13] => 2.406 [14] => 1.79 [15] => 1.283 [16] => 1.457 [17] => 1.303 ) [cogs2rev] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0 [5] => 0 [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 ) [inventory2rev] => 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 ) [ar2asset] => Array ( [0] => 0.01 [1] => 0.009 [2] => 0.009 [3] => 0.009 [4] => 0 [5] => 0 [6] => 0.006 [7] => 0.005 [8] => 0.005 [9] => 0.006 [10] => 0.007 [11] => 0.006 [12] => 0.006 [13] => 0.005 [14] => 0.051 [15] => 0.076 [16] => 0.041 [17] => 0.018 ) [cash2asset] => Array ( [0] => 0.025 [1] => 0.044 [2] => 0.024 [3] => 0.031 [4] => 0 [5] => 0 [6] => 0.024 [7] => 0.021 [8] => 0.024 [9] => 0.019 [10] => 0.017 [11] => 0.018 [12] => 0.013 [13] => 0.028 [14] => 0.015 [15] => 0.015 [16] => 0.051 [17] => 0.041 ) [equity2asset] => Array ( [0] => 0.068 [1] => 0.101 [2] => 0.066 [3] => 0.055 [4] => 0 [5] => 0 [6] => 0.07 [7] => 0.071 [8] => 0.07 [9] => 0.07 [10] => 0.069 [11] => 0.07 [12] => 0.1 [13] => 0.097 [14] => 0.098 [15] => 0.111 [16] => 0.126 [17] => 0.131 ) [equity2liab_tangbile] => Array ( [0] => 0.068 [1] => 0.108 [2] => 0.064 [3] => 0.054 [4] => 0 [5] => 0 [6] => 0.073 [7] => 0.072 [8] => 0.071 [9] => 0.072 [10] => 0.072 [11] => 0.073 [12] => 0.109 [13] => 0.105 [14] => 0.106 [15] => 0.121 [16] => 0.14 [17] => 0.146 ) [ppe2asset] => Array ( [0] => 0.025 [1] => 0.038 [2] => 0.044 [3] => 0.038 [4] => 0 [5] => 0 [6] => 0.038 [7] => 0.036 [8] => 0.038 [9] => 0.042 [10] => 0.046 [11] => 0.048 [12] => 0.047 [13] => 0.056 [14] => 0.052 [15] => 0.049 [16] => 0.056 [17] => 0.051 ) [interest2rev] => Array ( [0] => -72.993 [1] => -74.713 [2] => -87.607 [3] => -96.194 [4] => 0 [5] => 0 [6] => -40.904 [7] => -30.404 [8] => -31.209 [9] => -50.445 [10] => -89.917 [11] => -98.766 [12] => -71.412 [13] => -28.095 [14] => -17.703 [15] => -10.648 [16] => -9.106 [17] => -7.02 ) [std2asset] => 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 ) [ltd2asset] => Array ( [0] => 0.02 [1] => 0.014 [2] => 0.02 [3] => 0.16 [4] => 0 [5] => 0 [6] => 0.125 [7] => 0.139 [8] => 0.109 [9] => 0.164 [10] => 0.103 [11] => 0.148 [12] => 0.152 [13] => 0.147 [14] => 0.106 [15] => 0.095 [16] => 0.086 [17] => 0.072 ) [turnover] => Array ( [0] => 0.051 [1] => 0.049 [2] => 0.038 [3] => 0.036 [4] => 0 [5] => 0 [6] => 0.05 [7] => 0.048 [8] => 0.046 [9] => 0.041 [10] => 0.037 [11] => 0.037 [12] => 0.037 [13] => 0.061 [14] => 0.059 [15] => 0.074 [16] => 0.059 [17] => 0.055 ) [CF_Net Income] => Array ( [0] => 3 [1] => 4.5 [2] => 5.6 [3] => 7.4 [4] => 0 [5] => 0 [6] => 14.406 [7] => 20.201 [8] => 25.883 [9] => 31.489 [10] => 31.693 [11] => 31.746 [12] => 34.69 [13] => 43.083 [14] => 63.924 [15] => 101.303 [16] => 77.064 [17] => 87.163 ) [buybackratio] => 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 ) [grahamnumber] => Array ( [0] => 0.74 [1] => 0.97 [2] => 1.12 [3] => 1.36 [4] => 1.46 [5] => 1.72 [6] => 2.41 [7] => 3.13 [8] => 3.93 [9] => 4.78 [10] => 5.18 [11] => 5.41 [12] => 7.4 [13] => 7.47 [14] => 9.83 [15] => 14.06 [16] => 13.14 [17] => 14.79 ) [CF_DDA] => Array ( [0] => 0.6 [1] => 0.6 [2] => 1.1 [3] => 1.6 [4] => 0 [5] => 0 [6] => 1.757 [7] => 2.882 [8] => 2.749 [9] => 2.052 [10] => 2.127 [11] => 3.548 [12] => 3.766 [13] => 4.282 [14] => 4.902 [15] => 7.035 [16] => 8.798 [17] => 10.001 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 2.8 [1] => 3.5 [2] => 2.2 [3] => 12.7 [4] => 0 [5] => 0 [6] => 21.391 [7] => 30.199 [8] => 34.842 [9] => 32.054 [10] => 22.616 [11] => 42.67 [12] => 46.082 [13] => 47.963 [14] => 40.9 [15] => 21.32 [16] => -15.698 [17] => 50.16 ) [Cash Flow from Others] => Array ( [0] => -0.3 [1] => -0.7 [2] => -2.3 [3] => 6.1 [4] => 0 [5] => 0 [6] => 4.169 [7] => 8.917 [8] => 3.12 [9] => -0.633 [10] => -1.318 [11] => 4.814 [12] => 20.066 [13] => 15.731 [14] => -45.085 [15] => -128.916 [16] => -85.647 [17] => -45.524 ) [Cash Flow_PPE] => Array ( [0] => -1 [1] => -7.3 [2] => -14.1 [3] => -5 [4] => 0 [5] => 0 [6] => -7.498 [7] => -12.25 [8] => -17.42 [9] => -26.966 [10] => -29.456 [11] => -11.899 [12] => -19.715 [13] => -9.199 [14] => -16.881 [15] => -21.138 [16] => 18.651 [17] => 3.017 ) [Cash Flow_EXPD] => 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] => -0.192 [13] => 0 [14] => 201.473 [15] => 365.394 [16] => 28.542 [17] => 56.786 ) [Cash Flow_CPEX] => 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] => -27.901 [13] => -9.199 [14] => -16.881 [15] => -21.138 [16] => -46.099 [17] => -10.106 ) [Cash Flow from Investing] => Array ( [0] => -59.6 [1] => -72.1 [2] => -231.9 [3] => -181.1 [4] => 0 [5] => 0 [6] => -173.591 [7] => -299.782 [8] => -337.982 [9] => -404.664 [10] => -384.682 [11] => -190.559 [12] => -493.439 [13] => 476.171 [14] => 492.1 [15] => 792.278 [16] => 187.596 [17] => -75.119 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 13.2 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.787 [7] => 1.58 [8] => 0.977 [9] => 0.974 [10] => 0.824 [11] => 0.546 [12] => 0 [13] => -2.65 [14] => 0 [15] => 0 [16] => -0.341 [17] => -1.37 ) [Issuance of 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 ) [Net Issuance of Debt] => Array ( [0] => 6.3 [1] => 1 [2] => 21.6 [3] => 95.3 [4] => 0 [5] => 0 [6] => 34.202 [7] => 53.572 [8] => -0.471 [9] => 163.248 [10] => -84.256 [11] => 146.957 [12] => 88.414 [13] => -82.394 [14] => -113.948 [15] => -73.111 [16] => -21.083 [17] => 0.132 ) [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] => 75 [13] => -75 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Dividends] => Array ( [0] => -0.9 [1] => -0.6 [2] => -0.9 [3] => -1.5 [4] => 0 [5] => 0 [6] => -2.369 [7] => -3.663 [8] => -4.914 [9] => -6.151 [10] => -6.684 [11] => -7.216 [12] => -8.418 [13] => -12.132 [14] => -10.17 [15] => -12.661 [16] => -17.293 [17] => -25.744 ) [Cash from Financing] => Array ( [0] => 54.6 [1] => 77.4 [2] => 229.2 [3] => 178 [4] => 0 [5] => 0 [6] => 146.05 [7] => 273.234 [8] => 315.855 [9] => 371.648 [10] => 364.213 [11] => 152.676 [12] => 440.818 [13] => -486.822 [14] => -562.265 [15] => -803.7 [16] => -22.858 [17] => 12.967 ) [Other Financing] => Array ( [0] => 49.2 [1] => 63.8 [2] => 208.5 [3] => 84.2 [4] => 0 [5] => 0 [6] => 112.43 [7] => 221.745 [8] => 320.263 [9] => 213.577 [10] => 454.329 [11] => 12.389 [12] => 285.822 [13] => -314.646 [14] => -438.147 [15] => -717.928 [16] => 15.859 [17] => 39.949 ) [Net Change in Cash] => Array ( [0] => -2.2 [1] => 8.8 [2] => -0.6 [3] => 9.5 [4] => 0 [5] => 0 [6] => -6.15 [7] => 3.651 [8] => 12.715 [9] => -0.962 [10] => 2.148 [11] => 4.787 [12] => -6.539 [13] => 37.312 [14] => -29.265 [15] => 9.898 [16] => 149.04 [17] => -11.992 ) [NetChangeinCash_others] => Array ( [0] => -2.6645352591E-15 [1] => -1.42108547152E-14 [2] => -0.1 [3] => -0.1 [4] => 0 [5] => 0 [6] => -7.1054273576E-15 [7] => 1.06581410364E-14 [8] => -1.42108547152E-14 [9] => -2.84217094304E-14 [10] => 0.00100000000002 [11] => 1.42108547152E-14 [12] => 4.97379915032E-14 [13] => 2.13162820728E-14 [14] => -2.13162820728E-14 [15] => 4.97379915032E-14 [16] => -7.1054273576E-15 [17] => 0 ) [total_freecashflow] => Array ( [0] => 2.8 [1] => 3.5 [2] => 2.2 [3] => 12.7 [4] => 0 [5] => 0 [6] => 21.391 [7] => 30.199 [8] => 34.842 [9] => 32.054 [10] => 22.616 [11] => 42.67 [12] => 18.181 [13] => 38.764 [14] => 24.019 [15] => 0.182 [16] => -61.797 [17] => 40.054 ) [CF_Net Income_pct] => Array ( [0] => 107.14 [1] => 128.57 [2] => 254.55 [3] => 58.27 [4] => 0 [5] => 0 [6] => 67.35 [7] => 66.89 [8] => 74.29 [9] => 98.24 [10] => 140.14 [11] => 74.40 [12] => 75.28 [13] => 89.83 [14] => 156.29 [15] => 475.15 [16] => 0 [17] => 173.77 ) [CF_DDA_pct] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 2 [4] => 0 [5] => 0 [6] => 2 [7] => 3 [8] => 3 [9] => 2 [10] => 2 [11] => 4 [12] => 4 [13] => 4 [14] => 5 [15] => 7 [16] => 0 [17] => 10 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0 [5] => 0 [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 [17] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0 [5] => 0 [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 [17] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0 [5] => 0 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => -60.55 [13] => -19.18 [14] => -41.27 [15] => -99.15 [16] => 0 [17] => -20.15 ) [Cash Flow from Investing_pct] => Array ( [0] => -2,128.57 [1] => -2,060.00 [2] => -10,540.91 [3] => -1,425.98 [4] => 0 [5] => 0 [6] => -811.51 [7] => -992.69 [8] => -970.04 [9] => -1,262.44 [10] => -1,700.93 [11] => -446.59 [12] => -1,070.78 [13] => 992.79 [14] => 1,203.18 [15] => 3,716.13 [16] => 0 [17] => -149.76 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 377.14 [2] => 0.00 [3] => 0.00 [4] => 0 [5] => 0 [6] => 8.35 [7] => 5.23 [8] => 2.80 [9] => 3.04 [10] => 3.64 [11] => 1.28 [12] => 0.00 [13] => -5.53 [14] => 0.00 [15] => 0.00 [16] => 0 [17] => -2.73 ) [Net Issuance of Debt_pct] => Array ( [0] => 225.00 [1] => 28.57 [2] => 981.82 [3] => 750.39 [4] => 0 [5] => 0 [6] => 159.89 [7] => 177.40 [8] => -1.35 [9] => 509.29 [10] => -372.55 [11] => 344.40 [12] => 191.86 [13] => -171.79 [14] => -278.60 [15] => -342.92 [16] => 0 [17] => 0.26 ) [Dividends_pct] => Array ( [0] => -32.14 [1] => -17.14 [2] => -40.91 [3] => -11.81 [4] => 0 [5] => 0 [6] => -11.07 [7] => -12.13 [8] => -14.10 [9] => -19.19 [10] => -29.55 [11] => -16.91 [12] => -18.27 [13] => -25.29 [14] => -24.87 [15] => -59.39 [16] => 0 [17] => -51.32 ) [Other Financing_pct] => Array ( [0] => 1,950.00 [1] => 2,211.43 [2] => 10,418.18 [3] => 1,401.57 [4] => 0 [5] => 0 [6] => 682.76 [7] => 904.78 [8] => 906.54 [9] => 1,159.44 [10] => 1,610.42 [11] => 357.81 [12] => 956.59 [13] => -1,014.99 [14] => -1,374.73 [15] => -3,769.70 [16] => 0 [17] => 25.85 ) [Cash from Financing_pct] => Array ( [0] => 192.86 [1] => 388.57 [2] => 940.91 [3] => 738.58 [4] => 0 [5] => 0 [6] => 157.17 [7] => 170.50 [8] => -12.65 [9] => 493.14 [10] => -398.46 [11] => 328.77 [12] => 173.59 [13] => -202.61 [14] => -303.47 [15] => -402.31 [16] => 0 [17] => -53.79 ) [Net Change in Cash_pct] => Array ( [0] => -78.57 [1] => 251.43 [2] => -27.27 [3] => 74.80 [4] => 0 [5] => 0 [6] => -28.75 [7] => 12.09 [8] => 36.49 [9] => -3.00 [10] => 9.50 [11] => 11.22 [12] => -14.19 [13] => 77.79 [14] => -71.55 [15] => 46.43 [16] => 0 [17] => -23.91 ) [total_freecashflow_pct] => Array ( [0] => 100.00 [1] => 100.00 [2] => 100.00 [3] => 100.00 [4] => 0 [5] => 0 [6] => 100.00 [7] => 100.00 [8] => 100.00 [9] => 100.00 [10] => 100.00 [11] => 100.00 [12] => 39.45 [13] => 80.82 [14] => 58.73 [15] => 0.85 [16] => 0 [17] => 79.85 ) [per share rev] => Array ( [0] => 0.3 [1] => 0.33 [2] => 0.38 [3] => 0.48 [4] => 0 [5] => 0 [6] => 0.82 [7] => 1.02 [8] => 1.19 [9] => 1.31 [10] => 1.4 [11] => 1.5 [12] => 1.75 [13] => 2.51 [14] => 2.84 [15] => 4.14 [16] => 3.4 [17] => 3.67 ) [per share eps] => Array ( [0] => 0.066 [1] => 0.086 [2] => 0.092 [3] => 0.109 [4] => 0.1 [5] => 0.147 [6] => 0.23 [7] => 0.31 [8] => 0.39 [9] => 0.47 [10] => 0.473 [11] => 0.473 [12] => 0.51 [13] => 0.545 [14] => 0.938 [15] => 1.47 [16] => 1.105 [17] => 1.205 ) [eps_nri] => Array ( [0] => 0.07 [1] => 0.09 [2] => 0.09 [3] => 0.11 [4] => 0.1 [5] => 0.15 [6] => 0.23 [7] => 0.31 [8] => 0.39 [9] => 0.47 [10] => 0.47 [11] => 0.47 [12] => 0.51 [13] => 0.54 [14] => 0.94 [15] => 1.47 [16] => 1.1 [17] => 1.2 ) [per share_freecashflow] => Array ( [0] => 0.06 [1] => 0.07 [2] => 0.04 [3] => 0.21 [4] => 0 [5] => 0 [6] => 0.34 [7] => 0.46 [8] => 0.52 [9] => 0.48 [10] => 0.34 [11] => 0.64 [12] => 0.27 [13] => 0.57 [14] => 0.35 [15] => 0 [16] => -0.89 [17] => 0.55 ) [ROE] => Array ( [0] => 16.22 [1] => 12.61 [2] => 13.86 [3] => 16.86 [4] => 15.77 [5] => 15.82 [6] => 19.76 [7] => 20.51 [8] => 21.32 [9] => 21.08 [10] => 18.15 [11] => 16.64 [12] => 10.56 [13] => 16.02 [14] => 19.98 [15] => 23.87 [16] => 15.18 [17] => 13.94 ) [payout] => Array ( [0] => 0 [1] => 0.07 [2] => 0.196 [3] => 0.229 [4] => 0.27 [5] => 0.15 [6] => 0.17 [7] => 0.187 [8] => 0.192 [9] => 0.198 [10] => 0.211 [11] => 0.228 [12] => 0.245 [13] => 0.239 [14] => 0.16 [15] => 0.126 [16] => 0.226 [17] => 0.299 ) [ROA] => Array ( [0] => 1.11 [1] => 1.28 [2] => 0.91 [3] => 0.93 [4] => 0.92 [5] => 1.03 [6] => 1.39 [7] => 1.46 [8] => 1.5 [9] => 1.47 [10] => 1.25 [11] => 1.17 [12] => 1.06 [13] => 1.56 [14] => 1.96 [15] => 2.64 [16] => 1.91 [17] => 1.82 ) [ROC_capital] => Array ( [0] => -2.5 [1] => -5.2 [2] => 6.7 [3] => -1.3 [4] => 1.101 [5] => -4.03 [6] => 7.839 [7] => 14.389 [8] => 15.072 [9] => 34.398 [10] => 56.561 [11] => 65.107 [12] => 92.727 [13] => 63.15 [14] => -45.542 [15] => -164.307 [16] => -147.612 [17] => -36.716 ) [ROC_JOEL_capital] => Array ( [0] => 6.9 [1] => 13.4 [2] => 27.2 [3] => 30.5 [4] => 30.535 [5] => 33.123 [6] => 39.05 [7] => 51.316 [8] => 65.181 [9] => 88.786 [10] => 116.679 [11] => 130.048 [12] => 152.586 [13] => 156.204 [14] => 170.497 [15] => 186.533 [16] => 225.754 [17] => 245.472 ) [ROC_JOEL] => Array ( [0] => 72.46 [1] => 52.99 [2] => 30.51 [3] => 32.46 [4] => 0 [5] => 0 [6] => 58.77 [7] => 59.05 [8] => 58.17 [9] => 51.19 [10] => 38.66 [11] => 35.52 [12] => 29.24 [13] => 35.81 [14] => 53.1 [15] => 81.22 [16] => 49.17 [17] => 51.86 ) [ROC_JOEL_new] => 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 ) [grossmargin] => 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 ) [pretaxmargin] => Array ( [0] => 36.5 [1] => 40.23 [2] => 35.04 [3] => 34.26 [4] => 0 [5] => 0 [6] => 44.54 [7] => 45.8 [8] => 48.08 [9] => 51.75 [10] => 48.02 [11] => 45.92 [12] => 37.79 [13] => 33.03 [14] => 46.68 [15] => 53.01 [16] => 46.79 [17] => 47.96 ) [operatingmargin] => Array ( [0] => 36.5 [1] => 40.8 [2] => 35.47 [3] => 34.26 [4] => 0 [5] => 0 [6] => 44.54 [7] => 45.8 [8] => 48.08 [9] => 51.75 [10] => 48.02 [11] => 45.92 [12] => 37.79 [13] => 33.03 [14] => 46.68 [15] => 53.01 [16] => 46.79 [17] => 47.96 ) [netmargin] => Array ( [0] => 21.9 [1] => 25.86 [2] => 23.93 [3] => 25.61 [4] => 0 [5] => 0 [6] => 27.96 [7] => 30.53 [8] => 32.83 [9] => 35.85 [10] => 33.73 [11] => 31.56 [12] => 29.01 [13] => 25.45 [14] => 33 [15] => 35.45 [16] => 32.48 [17] => 32.82 ) [pettm] => Array ( [0] => 0.000 [1] => 18.530 [2] => 15.380 [3] => 11.180 [4] => 8.170 [5] => 10.800 [6] => 12.740 [7] => 18.750 [8] => 21.820 [9] => 19.630 [10] => 17.470 [11] => 13.850 [12] => 14.530 [13] => 13.400 [14] => 11.530 [15] => 10.080 [16] => 15.130 [17] => 23.560 ) [penri] => Array ( [0] => 0.00 [1] => 19.93 [2] => 17.88 [3] => 10.16 [4] => 7.43 [5] => 10.59 [6] => 12.21 [7] => 18.75 [8] => 21.82 [9] => 19.63 [10] => 17.22 [11] => 13.65 [12] => 14.53 [13] => 13.55 [14] => 11.41 [15] => 10.15 [16] => 15.08 [17] => 23.58 ) [pe] => Array ( [0] => 0.000 [1] => 18.530 [2] => 15.380 [3] => 11.180 [4] => 8.170 [5] => 10.800 [6] => 12.740 [7] => 18.750 [8] => 21.820 [9] => 19.630 [10] => 17.470 [11] => 13.850 [12] => 14.530 [13] => 13.400 [14] => 11.530 [15] => 10.080 [16] => 15.130 [17] => 23.560 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.090 [5] => 1.790 [6] => 2.590 [7] => 4.050 [8] => 4.830 [9] => 4.330 [10] => 3.280 [11] => 2.380 [12] => 1.580 [13] => 1.880 [14] => 2.360 [15] => 2.470 [16] => 2.350 [17] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.6 [7] => 7.75 [8] => 9.75 [9] => 11.75 [10] => 11.88 [11] => 5.58 [12] => 2.96 [13] => 13.3 [14] => 11.35 [15] => 36.5 [16] => 27.75 [17] => 27.41 ) [pfcf] => Array ( [0] => 0.000 [1] => 26.570 [2] => 35.750 [3] => 5.540 [4] => 5.110 [5] => 22.690 [6] => 8.620 [7] => 12.370 [8] => 16.360 [9] => 19.220 [10] => 25.050 [11] => 10.230 [12] => 49.400 [13] => 12.840 [14] => 30.110 [15] => 24.090 [16] => 371.890 [17] => 50.530 ) [ps] => Array ( [0] => 0.000 [1] => 4.690 [2] => 3.670 [3] => 2.540 [4] => 1.700 [5] => 2.600 [6] => 3.530 [7] => 5.700 [8] => 7.150 [9] => 7.040 [10] => 5.900 [11] => 4.400 [12] => 4.260 [13] => 2.920 [14] => 3.800 [15] => 3.570 [16] => 4.920 [17] => 7.730 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.108 [7] => 0.144 [8] => 0.23 [9] => 0.304 [10] => 0.352 [11] => 0.414 [12] => 0.47 [13] => 0.478 [14] => 0.436 [15] => 0.42 [16] => 0.35 [17] => 0.102 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 14.990 [7] => 28.220 [8] => 36.900 [9] => 40.670 [10] => 24.760 [11] => 11.620 [12] => 5.810 [13] => 3.940 [14] => 11.950 [15] => 29.210 [16] => 31.070 [17] => 22.840 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 22.930 [7] => 33.250 [8] => 41.030 [9] => 44.760 [10] => 28.860 [11] => 16.510 [12] => 11.970 [13] => 11.020 [14] => 18.520 [15] => 33.740 [16] => 34.410 [17] => 23.430 ) [zscore] => Array ( [0] => 0.000 [1] => 0.260 [2] => 0.120 [3] => 0.080 [4] => 0.050 [5] => 0.120 [6] => 0.240 [7] => 0.320 [8] => 0.350 [9] => 0.310 [10] => 0.210 [11] => 0.160 [12] => 0.180 [13] => 0.300 [14] => 0.380 [15] => 0.490 [16] => 0.480 [17] => 0.570 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4 [4] => 3 [5] => 4 [6] => 5 [7] => 5 [8] => 4 [9] => 3 [10] => 4 [11] => 3 [12] => 5 [13] => 7 [14] => 5 [15] => 5 [16] => 2 [17] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 [17] => 0.000 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.13 [7] => 0.17 [8] => 0.23 [9] => 0.29 [10] => 0.36 [11] => 0.42 [12] => 0.46 [13] => 0.50 [14] => 0.59 [15] => 0.76 [16] => 0.87 [17] => 1.00 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 21.870 [7] => 33.950 [8] => 37.740 [9] => 31.770 [10] => 23.130 [11] => 15.580 [12] => 16.160 [13] => 14.580 [14] => 18.270 [15] => 19.370 [16] => 19.160 [17] => 28.230 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 2.270 [7] => 3.120 [8] => 4.140 [9] => 4.910 [10] => 5.600 [11] => 9.040 [12] => 9.260 [13] => 9.570 [14] => 9.920 [15] => 9.880 [16] => 7.750 [17] => 8.540 ) [medpsvalue] => Array ( [0] => 0 [1] => 1.74 [2] => 2 [3] => 2.46 [4] => 2.45 [5] => 3.11 [6] => 4.26 [7] => 5.23 [8] => 6.1 [9] => 6.72 [10] => 7.18 [11] => 7.64 [12] => 8.93 [13] => 12.88 [14] => 14.62 [15] => 21.29 [16] => 17.44 [17] => 18.78 ) [ev2rev] => Array ( [0] => 0.000 [1] => 4.880 [2] => 3.580 [3] => 7.010 [4] => 4.340 [5] => 5.340 [6] => 6.320 [7] => 8.670 [8] => 9.380 [9] => 10.920 [10] => 8.200 [11] => 7.930 [12] => 8.670 [13] => 4.890 [14] => 5.370 [15] => 4.660 [16] => 5.570 [17] => 8.430 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 11.010 [2] => 8.920 [3] => 17.650 [4] => 10.920 [5] => 12.100 [6] => 13.190 [7] => 17.280 [8] => 18.180 [9] => 20.180 [10] => 16.300 [11] => 16.040 [12] => 21.170 [13] => 13.740 [14] => 10.900 [15] => 8.400 [16] => 11.030 [17] => 16.310 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 11.930 [2] => 10.110 [3] => 20.510 [4] => 12.770 [5] => 13.530 [6] => 14.200 [7] => 18.920 [8] => 19.500 [9] => 21.100 [10] => 17.070 [11] => 17.270 [12] => 22.960 [13] => 14.790 [14] => 11.500 [15] => 8.790 [16] => 11.910 [17] => 17.590 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 1.64 [2] => 1.28 [3] => 0.9 [4] => 0.56 [5] => 0.92 [6] => 1.22 [7] => 1.86 [8] => 2.16 [9] => 1.93 [10] => 1.6 [11] => 1.21 [12] => 1 [13] => 0.98 [14] => 1.1 [15] => 1.05 [16] => 1.27 [17] => 1.91 ) [p2tangible_book] => Array ( [0] => 0 [1] => 2.8 [2] => 2.34 [3] => 1.82 [4] => 1.09 [5] => 1.78 [6] => 2.62 [7] => 4.12 [8] => 4.86 [9] => 4.29 [10] => 3.28 [11] => 2.38 [12] => 2.02 [13] => 1.88 [14] => 2.37 [15] => 2.48 [16] => 2.38 [17] => 3.44 ) [pb] => Array ( [0] => 0 [1] => 2.7 [2] => 2.13 [3] => 1.67 [4] => 1.02 [5] => 1.69 [6] => 2.53 [7] => 3.85 [8] => 4.6 [9] => 4.12 [10] => 3.17 [11] => 2.31 [12] => 1.98 [13] => 1.84 [14] => 2.31 [15] => 2.41 [16] => 2.32 [17] => 3.34 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 13.7 [1] => 17.4 [2] => 23.4 [3] => 28.9 [4] => 0 [5] => 0 [6] => 51.526 [7] => 66.159 [8] => 78.848 [9] => 87.828 [10] => 93.951 [11] => 100.593 [12] => 118.05 [13] => 169.374 [14] => 193.957 [15] => 285.817 [16] => 237.206 [17] => 265.456 ) [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 ) [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 ) [IS_DepreciationAndAmortization] => 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] => 1.677 [16] => 0 [17] => 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 ) [IS_InterestExpense] => Array ( [0] => 10 [1] => 13 [2] => 20.5 [3] => 27.8 [4] => 0 [5] => 0 [6] => 21.076 [7] => 20.115 [8] => 24.608 [9] => 44.305 [10] => 84.478 [11] => 99.352 [12] => 84.302 [13] => 47.585 [14] => 34.337 [15] => 30.435 [16] => 21.6 [17] => 18.634 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_NetLoan] => Array ( [0] => 211.4 [1] => 271.7 [2] => 382.8 [3] => 461.1 [4] => 503.938 [5] => 607.364 [6] => 706.959 [7] => 895.327 [8] => 1118.458 [9] => 1353.716 [10] => 1659.69 [11] => 1851.578 [12] => 1991.687 [13] => 1864.485 [14] => 2313.744 [15] => 2653.035 [16] => 2714.869 [17] => 3314.134 ) [BS_CashAndCashEquivalents] => Array ( [0] => 6.8 [1] => 15.6 [2] => 15 [3] => 24.6 [4] => 20.54 [5] => 31.332 [6] => 25.182 [7] => 28.833 [8] => 41.548 [9] => 40.586 [10] => 42.734 [11] => 47.521 [12] => 40.982 [13] => 78.294 [14] => 49.029 [15] => 58.927 [16] => 207.967 [17] => 195.975 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 252.9 [1] => 318.7 [2] => 561 [3] => 730.4 [4] => 763.919 [5] => 798.28 [6] => 962.921 [7] => 1294.041 [8] => 1604.886 [9] => 1985.306 [10] => 2346.463 [11] => 2510.009 [12] => 3015.194 [13] => 2515.999 [14] => 2879.198 [15] => 3292.071 [16] => 3429.26 [17] => 4240.25 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 2.3 [1] => 1.8 [2] => 2.4 [3] => 3 [4] => 3.128 [5] => 3.866 [6] => 5.407 [7] => 3.889 [8] => 3.885 [9] => 8.969 [10] => 9.063 [11] => 11.984 [12] => 27.525 [13] => 17.575 [14] => 18.723 [15] => 70.152 [16] => 52.783 [17] => 42.665 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 9 [4] => 13.839 [5] => 16.213 [6] => 20.739 [7] => 29.898 [8] => 33.223 [9] => 35.671 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 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 [17] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 244.4 [1] => 309.5 [2] => 557.2 [3] => 613.1 [4] => 694.933 [5] => 694.993 [6] => 807.423 [7] => 1062.064 [8] => 1379.93 [9] => 1591.643 [10] => 2086.093 [11] => 2106.579 [12] => 2391.699 [13] => 2076.705 [14] => 2587.492 [15] => 2980.151 [16] => 3134.047 [17] => 3773.6 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 10.3 [1] => 13.4 [2] => 16.4 [3] => 21.3 [4] => 0 [5] => 0 [6] => 36.177 [7] => 44.903 [8] => 57.293 [9] => 66.276 [10] => 68.27 [11] => 71.468 [12] => 79.676 [13] => 73.523 [14] => 107.635 [15] => 156.959 [16] => 162.601 [17] => 181.444 ) [IS_NetInterestIncome] => Array ( [0] => 11.8 [1] => 14.5 [2] => 18.4 [3] => 23.8 [4] => 0 [5] => 0 [6] => 39.837 [7] => 48.768 [8] => 60.623 [9] => 68.576 [10] => 70.72 [11] => 77.618 [12] => 98.701 [13] => 118.323 [14] => 123.635 [15] => 168.734 [16] => 174.346 [17] => 193.519 ) [IS_CreditLossesProvision] => Array ( [0] => 1.5 [1] => 1.1 [2] => 2 [3] => 2.5 [4] => 0 [5] => 0 [6] => 3.66 [7] => 3.865 [8] => 3.33 [9] => 2.3 [10] => 2.45 [11] => 6.15 [12] => 19.025 [13] => 44.8 [14] => 16 [15] => 11.775 [16] => 11.745 [17] => 12.075 ) [IS_NonInterestIncome] => Array ( [0] => 1.9 [1] => 2.9 [2] => 5 [3] => 5.1 [4] => 0 [5] => 0 [6] => 11.689 [7] => 17.391 [8] => 18.225 [9] => 19.252 [10] => 23.231 [11] => 22.975 [12] => 19.349 [13] => 51.051 [14] => 70.322 [15] => 117.083 [16] => 62.86 [17] => 71.937 ) [IS_otherExpense_bank] => Array ( [0] => 2.3 [1] => 3.3 [2] => 4.8 [3] => 6.1 [4] => 0 [5] => 0 [6] => 7.886 [7] => 9.683 [8] => 12.756 [9] => 13.226 [10] => 15.212 [11] => 14.986 [12] => 20.511 [13] => 5.458 [14] => 42.356 [15] => 59.234 [16] => 46.636 [17] => 51.243 ) [BS_MoneyMarket] => Array ( [0] => 0.4 [1] => 2.9 [2] => 0 [3] => 0 [4] => 2 [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 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 39.6 [1] => 42.5 [2] => 176.6 [3] => 263.4 [4] => 253.216 [5] => 187.167 [6] => 232.168 [7] => 364.32 [8] => 434.512 [9] => 574.12 [10] => 620.132 [11] => 578.348 [12] => 944.783 [13] => 506.678 [14] => 398.698 [15] => 438.91 [16] => 494.266 [17] => 669.384 ) [BS_other_assets_Bank] => Array ( [0] => 1.5 [1] => 1.6 [2] => 1.6 [3] => 5.9 [4] => 4.765 [5] => 3.749 [6] => 23.794 [7] => 34.394 [8] => 51.916 [9] => 57.47 [10] => 66.641 [11] => 80.083 [12] => 78.724 [13] => 144.836 [14] => 166.756 [15] => 200.126 [16] => 220.125 [17] => 256.732 ) [BS_TotalDeposits] => Array ( [0] => 231.7 [1] => 295.6 [2] => 529 [3] => 595.9 [4] => 677.683 [5] => 677.743 [6] => 790.173 [7] => 1062.064 [8] => 1379.93 [9] => 1591.643 [10] => 2045.092 [11] => 2057.061 [12] => 2341.414 [13] => 2028.994 [14] => 2540.753 [15] => 2943.919 [16] => 3101.055 [17] => 3717.027 ) [BS_other_liabilities_bank] => Array ( [0] => 12.7 [1] => 13.9 [2] => 28.2 [3] => 17.2 [4] => 17.25 [5] => 17.25 [6] => 17.25 [7] => -1.98951966013E-13 [8] => -8.52651282912E-14 [9] => 0 [10] => 41.001 [11] => 49.518 [12] => 50.285 [13] => 47.711 [14] => 46.739 [15] => 36.232 [16] => 32.992 [17] => 56.573 ) [cash2debt] => Array ( [0] => 1.259 [1] => 3.059 [2] => 1.21 [3] => 0.181 [4] => 0.255 [5] => 0.27 [6] => 0.168 [7] => 0.13 [8] => 0.187 [9] => 0.105 [10] => 0.165 [11] => 0.118 [12] => 0.084 [13] => 0.192 [14] => 0.141 [15] => 0.161 [16] => 0.602 [17] => 0.567 ) [interest_coverage] => Array ( [0] => 0.5 [1] => 0.55 [2] => 0.4 [3] => 0.36 [4] => 0 [5] => 0 [6] => 1.09 [7] => 1.51 [8] => 1.54 [9] => 1.03 [10] => 0.53 [11] => 0.46 [12] => 0.53 [13] => 1.18 [14] => 2.64 [15] => 4.98 [16] => 5.14 [17] => 6.83 ) [loanlosscoverage] => Array ( [0] => 3.33 [1] => 6.45 [2] => 4.15 [3] => 3.96 [4] => 10000 [5] => 10000 [6] => 6.27 [7] => 7.84 [8] => 11.39 [9] => 19.76 [10] => 18.41 [11] => 7.51 [12] => 2.35 [13] => 1.25 [14] => 5.66 [15] => 12.87 [16] => 9.45 [17] => 10.54 ) [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 ) [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] => 0.011 [13] => 0.019 [14] => 0.077 [15] => 0.018 [16] => -0.02 [17] => -0.028 ) [TaxProvision] => Array ( [0] => -2 [1] => -2.5 [2] => -2.6 [3] => -2.5 [4] => 0 [5] => 0 [6] => -8.545 [7] => -10.101 [8] => -12.03 [9] => -13.959 [10] => -13.418 [11] => -14.445 [12] => -9.926 [13] => -12.859 [14] => -26.614 [15] => -50.208 [16] => -33.935 [17] => -40.149 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 3 [1] => 4.5 [2] => 5.6 [3] => 7.4 [4] => 7.627 [5] => 8.959 [6] => 14.406 [7] => 20.201 [8] => 25.883 [9] => 31.489 [10] => 31.693 [11] => 31.746 [12] => 34.69 [13] => 43.083 [14] => 63.924 [15] => 101.303 [16] => 77.064 [17] => 87.163 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [eps_diluated] => Array ( [0] => 0.066 [1] => 0.086 [2] => 0.092 [3] => 0.109 [4] => 0.1 [5] => 0.147 [6] => 0.23 [7] => 0.31 [8] => 0.39 [9] => 0.47 [10] => 0.473 [11] => 0.473 [12] => 0.51 [13] => 0.545 [14] => 0.938 [15] => 1.47 [16] => 1.105 [17] => 1.205 ) [eps_basic] => Array ( [0] => 0.066 [1] => 0.086 [2] => 0.093 [3] => 0.11 [4] => 0.1 [5] => 0.148 [6] => 0.235 [7] => 0.318 [8] => 0.395 [9] => 0.473 [10] => 0.475 [11] => 0.473 [12] => 0.513 [13] => 0.545 [14] => 0.943 [15] => 1.48 [16] => 1.11 [17] => 1.21 ) [RawMaterials] => 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 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [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 ) [FinishedGoods] => 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 ) [OtherInventories] => 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 ) [CashAndCashEquivalents] => Array ( [0] => 6.8 [1] => 15.6 [2] => 15 [3] => 24.6 [4] => 20.54 [5] => 31.332 [6] => 25.182 [7] => 28.833 [8] => 41.548 [9] => 40.586 [10] => 42.734 [11] => 47.521 [12] => 40.982 [13] => 78.294 [14] => 49.029 [15] => 58.927 [16] => 207.967 [17] => 195.975 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 55.586 [13] => 54.76 [14] => 60.148 [15] => 64.226 [16] => 72.499 [17] => 75.77 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 84.579 [13] => 92.278 [14] => 105.741 [15] => 114.081 [16] => 135.84 [17] => 154.64 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 22.045 [13] => 23.752 [14] => 26.114 [15] => 36.212 [16] => 51.548 [17] => 56.526 ) [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] => 7.372 [13] => 5.827 [14] => 3.069 [15] => 1.849 [16] => 2.498 [17] => 2.781 ) [GrossPPE] => 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] => 174.51 [13] => 181.621 [14] => 200.152 [15] => 221.515 [16] => 267.543 [17] => 294.765 ) [AccumulatedDepreciation] => 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] => -21.924 [13] => -25.417 [14] => -29.655 [15] => -34.982 [16] => -41.789 [17] => -49.293 ) [AccountsPayable] => 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 ) [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 [17] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 2.3 [1] => 1.8 [2] => 2.4 [3] => 3 [4] => 3.128 [5] => 3.866 [6] => 5.407 [7] => 3.889 [8] => 3.885 [9] => 8.969 [10] => 9.063 [11] => 11.984 [12] => 27.525 [13] => 17.575 [14] => 18.723 [15] => 70.152 [16] => 52.783 [17] => 42.665 ) [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 ) [LongTermDebt] => Array ( [0] => 5.4 [1] => 5.1 [2] => 12.4 [3] => 127 [4] => 66.703 [5] => 99.69 [6] => 129.366 [7] => 192.192 [8] => 188.396 [9] => 349.196 [10] => 259.611 [11] => 401.483 [12] => 489.897 [13] => 407.503 [14] => 347.089 [15] => 366.797 [16] => 345.713 [17] => 345.845 ) [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 ) [DeferredTaxAndRevenue] => 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 ) [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 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 3 [1] => 4.5 [2] => 5.6 [3] => 7.4 [4] => 0 [5] => 0 [6] => 14.406 [7] => 20.201 [8] => 25.883 [9] => 31.489 [10] => 31.693 [11] => 31.746 [12] => 34.69 [13] => 43.083 [14] => 63.924 [15] => 101.303 [16] => 77.064 [17] => 87.163 ) [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 ) [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 ) [ChangeInReceivables] => 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] => -1.392 [13] => 4.117 [14] => 1.43 [15] => 1.551 [16] => 0.887 [17] => -0.034 ) [ChangeInInventory] => 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 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ChangeInPayablesAndAccruedExpense] => 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] => -0.909 [13] => -4.946 [14] => 1.015 [15] => 14.844 [16] => -12.784 [17] => 0.049 ) [ChangeInWorkingCapital] => Array ( [0] => -0.2 [1] => -0.9 [2] => -2 [3] => -2.5 [4] => 0 [5] => 0 [6] => 1.895 [7] => -2.145 [8] => 2.493 [9] => -0.875 [10] => -9.534 [11] => 3.619 [12] => -6.294 [13] => -13.427 [14] => 8.964 [15] => 30.032 [16] => -8.105 [17] => 8.668 ) [CF_DeferredTax] => Array ( [0] => -0.3 [1] => 0 [2] => -0.2 [3] => 0.1 [4] => 0 [5] => 0 [6] => -0.836 [7] => 0.344 [8] => 0.597 [9] => 0.021 [10] => -0.352 [11] => -1.057 [12] => -6.146 [13] => -1.706 [14] => 8.195 [15] => 11.866 [16] => -7.808 [17] => -10.148 ) [PurchaseOfPPE] => 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] => -27.901 [13] => -9.199 [14] => -16.881 [15] => -21.138 [16] => -46.099 [17] => -10.106 ) [SaleOfPPE] => 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] => 8.186 [13] => 0 [14] => 0 [15] => 0 [16] => 64.75 [17] => 13.123 ) [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 ) [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] => -0.192 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 201.473 [15] => 365.394 [16] => 0 [17] => 0 ) [PurchaseOfInvestment] => Array ( [0] => -32.9 [1] => -40.5 [2] => -255.1 [3] => -151.4 [4] => 0 [5] => 0 [6] => -175.939 [7] => -478.825 [8] => -243.411 [9] => -273.449 [10] => -256.389 [11] => -70.153 [12] => -1959.464 [13] => -321.925 [14] => -121.086 [15] => -13.453 [16] => -63.064 [17] => -141.454 ) [SaleOfInvestment] => Array ( [0] => 30.7 [1] => 37.7 [2] => 121.4 [3] => 62.2 [4] => 0 [5] => 0 [6] => 133.11 [7] => 345.977 [8] => 171.248 [9] => 133.734 [10] => 209.423 [11] => 98.462 [12] => 1656.025 [13] => 775.43 [14] => 315.119 [15] => 125.728 [16] => 100.519 [17] => 86.958 ) [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 ) [CashFromOtherInvestingActivities] => Array ( [0] => -57.4 [1] => -69.3 [2] => -98.2 [3] => -91.9 [4] => 0 [5] => 0 [6] => -130.762 [7] => -166.934 [8] => -265.819 [9] => -264.949 [10] => -337.716 [11] => -218.868 [12] => -170.093 [13] => 31.865 [14] => 113.475 [15] => 335.747 [16] => 131.49 [17] => -23.64 ) [sloanratio] => Array ( [0] => 0.22 [1] => 0.21 [2] => 0.38 [3] => 0.22 [4] => 0.01 [5] => 0.01 [6] => 0.16 [7] => 0.21 [8] => 0.19 [9] => 0.19 [10] => 0.16 [11] => 0.07 [12] => 0.15 [13] => -0.17 [14] => -0.14 [15] => -0.19 [16] => -0.02 [17] => 0.02 ) [ev_per_share] => Array ( [0] => 0 [1] => 1.424 [2] => 1.39 [3] => 3.349 [4] => 2.097 [5] => 3.268 [6] => 5.2 [7] => 8.773 [8] => 11.248 [9] => 14.395 [10] => 11.505 [11] => 11.87 [12] => 15.19 [13] => 12.238 [14] => 15.258 [15] => 19.335 [16] => 18.735 [17] => 30.375 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 8.38 [2] => 9.89 [3] => 4.88 [4] => 7.83 [5] => 7.39 [6] => 7.04 [7] => 5.29 [8] => 5.13 [9] => 4.74 [10] => 5.86 [11] => 5.79 [12] => 4.36 [13] => 6.76 [14] => 8.7 [15] => 11.38 [16] => 8.4 [17] => 5.69 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0.92 [2] => 0.72 [3] => 0.5 [4] => 0.33 [5] => 0.51 [6] => 0.69 [7] => 1.11 [8] => 1.39 [9] => 1.37 [10] => 1.15 [11] => 0.86 [12] => 0.83 [13] => 0.57 [14] => 0.74 [15] => 0.7 [16] => 0.96 [17] => 1.51 ) [dividend_yield] => Array ( [0] => 0 [1] => 0.38 [2] => 1.26 [3] => 2.05 [4] => 3.3 [5] => 1.39 [6] => 1.33 [7] => 1 [8] => 0.88 [9] => 1.01 [10] => 1.21 [11] => 1.65 [12] => 1.69 [13] => 1.78 [14] => 1.38 [15] => 1.25 [16] => 1.49 [17] => 1.27 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -32.28 [2] => 0 [3] => 0 [4] => 0 [5] => -0.07 [6] => -3.57 [7] => -4.32 [8] => -0.52 [9] => -1.35 [10] => -0.48 [11] => -0.46 [12] => -0.27 [13] => -0.3 [14] => -0.87 [15] => -1.06 [16] => -2.34 [17] => -4.49 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 10 [2] => 15.15 [3] => 26.32 [4] => -100 [5] => 0 [6] => 0 [7] => 24.39 [8] => 16.67 [9] => 10.08 [10] => 6.87 [11] => 7.14 [12] => 16.67 [13] => 43.43 [14] => 13.15 [15] => 45.77 [16] => -17.87 [17] => 7.94 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 30.3 [2] => 6.98 [3] => 18.48 [4] => -8.26 [5] => 47 [6] => 56.46 [7] => 34.78 [8] => 25.81 [9] => 20.51 [10] => 0.64 [11] => 0 [12] => 7.82 [13] => 6.86 [14] => 72.11 [15] => 56.72 [16] => -24.83 [17] => 9.05 ) [ROC] => Array ( [0] => 0 [1] => 0 [2] => 83.58 [3] => 0 [4] => 692.73 [5] => 0 [6] => 183.77 [7] => 140.39 [8] => 171.73 [9] => 91.54 [10] => 56.03 [11] => 48.76 [12] => 36.93 [13] => 68.25 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.814543028686 [7] => 0.664422395464 [8] => 0.591327913279 [9] => 0.482665355299 [10] => 0.695476575121 [11] => 1.17469879518 [12] => 2.5008605852 [13] => 3.43908629442 [14] => 0.954811715481 [15] => 0.347483738446 [16] => 0.485355648536 [17] => 1.03239929947 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.29 [7] => 1.86 [8] => 2.06 [9] => 1.88 [10] => 1.48 [11] => 0.72 [12] => 0.8 [13] => 0.76 [14] => 1.09 [15] => 1.5 [16] => 2.16 [17] => 3.31 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.81 [7] => 0.75 [8] => 0.87 [9] => 0.79 [10] => 0.7 [11] => 1.17 [12] => 2.5 [13] => 0.55 [14] => 0.95 [15] => 0.41 [16] => 0.6 [17] => 1.03 ) )
Bank of the Ozarks Inc (NAS:OZRK)
Days Inventory
0.00 (As of Mar. 2014)

Bank of the Ozarks Inc's inventory for the three months ended in Mar. 2014 was $0.0 Mil. Bank of the Ozarks Inc's cost of goods sold for the three months ended in Mar. 2014 was $0.0 Mil.

Bank of the Ozarks Inc's days inventory stayed the same from Mar. 2013 (0.00) to Mar. 2014 (0.00).

Inventory can be measured by Days Sales of Inventory (DSI). Bank of the Ozarks Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 0.00.

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

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. Bank of the Ozarks Inc's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.00.


Definition

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

Bank of the Ozarks Inc's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=0/0*365
=

Bank of the Ozarks Inc's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=0/0*91
=

* 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).

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

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=0/72.756*91
=0.00

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

Bank of the Ozarks Inc's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

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

Bank of the Ozarks Inc's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=0 / 72.756
=0.00

* 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.

Bank of the Ozarks Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 0.000.000.000.000.000.000.000.000.000.00

Bank of the Ozarks Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 0.000.000.000.000.000.000.000.000.000.00
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