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 ) [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 ) [price_high] => Array ( [0] => 38.44 [1] => 50.81 [2] => 54.06 [3] => 47.90 [4] => 40.02 [5] => 45.03 [6] => 51.58 [7] => 70.28 [8] => 74.52 [9] => 87.65 [10] => 78.82 [11] => 61.63 [12] => 67.34 [13] => 76.37 [14] => 75.56 [15] => 75.11 ) [price_low] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 33.56 [4] => 35.56 [5] => 35.56 [6] => 35.56 [7] => 49.87 [8] => 63.03 [9] => 62.62 [10] => 41.80 [11] => 37.44 [12] => 47.43 [13] => 60.17 [14] => 63.35 [15] => 65.46 ) [BS_share] => Array ( [0] => 6043.90 [1] => 6043.90 [2] => 6043.90 [3] => 5937.64 [4] => 5883.39 [5] => 5875.50 [6] => 5853.31 [7] => 3262.55 [8] => 3149.38 [9] => 3105.18 [10] => 3060.87 [11] => 3061.15 [12] => 3077.10 [13] => 3110.04 [14] => 3152.94 [15] => 3167.48 ) [Fiscal Year] => Array ( [0] => Dec98 [1] => Dec99 [2] => Dec00 [3] => Dec01 [4] => Dec02 [5] => Dec03 [6] => Dec04 [7] => Dec05 [8] => Dec06 [9] => Dec07 [10] => Dec08 [11] => Dec09 [12] => Dec10 [13] => Dec11 [14] => Dec12 [15] => Dec13 ) [quarter] => Array ( [0] => 199812 [1] => 199912 [2] => 200012 [3] => 200112 [4] => 200212 [5] => 200312 [6] => 200412 [7] => 200512 [8] => 200612 [9] => 200712 [10] => 200812 [11] => 200912 [12] => 201012 [13] => 201112 [14] => 201212 [15] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 470.224 [5] => 560.953 [6] => 607.439 [7] => 3348.016 [8] => 3220.506 [9] => 3139.379 [10] => 3085.745 [11] => 3064.461 [12] => 3069.650 [13] => 3110.828 [14] => 3133.920 [15] => 3146.691 ) [Revenue] => Array ( [0] => 93692 [1] => 105366 [2] => 149146 [3] => 135211 [4] => 166601 [5] => 198362 [6] => 266386 [7] => 306731 [8] => 318845 [9] => 355782 [10] => 470940 [11] => 285129 [12] => 378152 [13] => 484489 [14] => 481700 [15] => 459599 ) [COGS] => Array ( [0] => 76674 [1] => 81839 [2] => 118328 [3] => 107839 [4] => 137997 [5] => 165147 [6] => 225068 [7] => 252622 [8] => 264551 [9] => 298409 [10] => 385152 [11] => 228376 [12] => 307634 [13] => 396597 [14] => 395940 [15] => 381585 ) [Gross Profit] => Array ( [0] => 17018 [1] => 23527 [2] => 30818 [3] => 27372 [4] => 28604 [5] => 33215 [6] => 43127 [7] => 54109 [8] => 55856 [9] => 59085 [10] => 85788 [11] => 56753 [12] => 70518 [13] => 87892 [14] => 85760 [15] => 78014 ) [SGA] => Array ( [0] => 10756 [1] => 9025 [2] => 9033 [3] => 9142 [4] => 11555 [5] => 13279 [6] => 15098 [7] => 16768 [8] => 16616 [9] => 16621 [10] => 16906 [11] => 17430 [12] => 15528 [13] => 14359 [14] => 14465 [15] => 14675 ) [RD] => Array ( [0] => 2402 [1] => 505 [2] => 1144 [3] => 1269 [4] => 472 [5] => 584 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1230 [11] => 1125 [12] => 1019 [13] => 1123 [14] => 1307 [15] => 1318 ) [DDA] => Array ( [0] => 9423 [1] => 6520 [2] => 7885 [3] => 6117 [4] => 8621 [5] => 11711 [6] => 12845 [7] => 11981 [8] => 12615 [9] => 13180 [10] => 13656 [11] => 14458 [12] => 15595 [13] => 13228 [14] => 14615 [15] => 21509 ) [Operating Income] => Array ( [0] => 3104 [1] => 15232 [2] => 24500 [3] => 20002 [4] => 18326 [5] => 19352 [6] => 28029 [7] => 37341 [8] => 39240 [9] => 41924 [10] => 50820 [11] => 21020 [12] => 35344 [13] => 56916 [14] => 52269 [15] => 35234 ) [other_operating_charges] => Array ( [0] => -756 [1] => 1235 [2] => 3859 [3] => 3041 [4] => 1749 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -540 [10] => -16832 [11] => -17178 [12] => -18627 [13] => -15494 [14] => -17719 [15] => -26787 ) [Month End Stock Price] => Array ( [0] => 37.188 [1] => 49 [2] => 49.375 [3] => 41.45 [4] => 38.92 [5] => 45.03 [6] => 51.4 [7] => 64.53 [8] => 71.15 [9] => 83 [10] => 51.43 [11] => 58.13 [12] => 66.67 [13] => 76.01 [14] => 70.89 [15] => 75.11 ) [mktcap] => Array ( [0] => 224760.5532 [1] => 296151.1 [2] => 298417.5625 [3] => 246115.178 [4] => 228981.5388 [5] => 264573.765 [6] => 300860.134 [7] => 210532.3515 [8] => 224078.387 [9] => 257729.94 [10] => 157420.5441 [11] => 177944.6495 [12] => 205150.257 [13] => 236394.1404 [14] => 223511.9166 [15] => 237909.4228 ) [Cash and Equiv] => Array ( [0] => 2736 [1] => 4051 [2] => 11435 [3] => 6670 [4] => 1556 [5] => 1952 [6] => 9201 [7] => 11730 [8] => 9002 [9] => 9656 [10] => 15188 [11] => 9719 [12] => 13444 [13] => 11292 [14] => 18550 [15] => 9696 ) [ev_addition] => Array ( [0] => 13775 [1] => 11722 [2] => -1127 [3] => 2627 [4] => 21717 [5] => 21590 [6] => 10704 [7] => 8186 [8] => 15990 [9] => 10451 [10] => 9662 [11] => 27018 [12] => 32655 [13] => 27369 [14] => 20637 [15] => 35967 ) [ev_addition_per_share] => Array ( [0] => 2.279 [1] => 1.939 [2] => -0.186 [3] => 0.442 [4] => 3.691 [5] => 3.675 [6] => 1.829 [7] => 2.509 [8] => 5.077 [9] => 3.366 [10] => 3.157 [11] => 8.826 [12] => 10.612 [13] => 8.8 [14] => 6.545 [15] => 11.355 ) [ev_per_share] => Array ( [0] => 39.468 [1] => 50.94 [2] => 49.185 [3] => 41.89 [4] => 42.61 [5] => 48.7 [6] => 53.23 [7] => 67.04 [8] => 76.23 [9] => 86.37 [10] => 54.59 [11] => 66.96 [12] => 77.28 [13] => 84.81 [14] => 77.44 [15] => 86.47 ) [ev] => Array ( [0] => 238535.5532 [1] => 307873.1 [2] => 297290.5625 [3] => 248742.178 [4] => 250698.5388 [5] => 286163.765 [6] => 311564.134 [7] => 218718.3515 [8] => 240068.387 [9] => 268180.94 [10] => 167082.5441 [11] => 204962.6495 [12] => 237805.257 [13] => 263763.1404 [14] => 244148.9166 [15] => 273876.4228 ) [Non Operating Income] => Array ( [0] => -699 [1] => -711 [2] => -464 [3] => -104 [4] => -629 [5] => 2383 [6] => 5731 [7] => 7123 [8] => 6685 [9] => 9167 [10] => -5133 [11] => -1965 [12] => -153 [13] => -755 [14] => -1073 [15] => -1074 ) [tax] => Array ( [0] => 1913 [1] => 5696 [2] => 11273 [3] => 8694 [4] => 7796 [5] => 9349 [6] => 12168 [7] => 17999 [8] => 18317 [9] => 18650 [10] => 24344 [11] => 8302 [12] => 14870 [13] => 24450 [14] => 23552 [15] => 17066 ) [Pretax Income] => Array ( [0] => 2405 [1] => 14521 [2] => 24036 [3] => 19898 [4] => 17697 [5] => 21735 [6] => 31659 [7] => 44567 [8] => 44628 [9] => 50576 [10] => 50820 [11] => 21020 [12] => 35344 [13] => 55543 [14] => 50512 [15] => 33592 ) [InterestIncome] => Array ( [0] => 629 [1] => 541 [2] => 974 [3] => 1059 [4] => 758 [5] => 1967 [6] => 670 [7] => 1171 [8] => 1561 [9] => 1225 [10] => 5133 [11] => 1965 [12] => 153 [13] => 5581 [14] => 5599 [15] => 1089 ) [InterestExpense] => Array ( [0] => -1333 [1] => -1253 [2] => -1324 [3] => -1133 [4] => -1364 [5] => -1324 [6] => -962 [7] => -1068 [8] => -1296 [9] => -568 [10] => -1181 [11] => -542 [12] => -1231 [13] => -618 [14] => -684 [15] => -568 ) [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 ) [DepreciationAndAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 12845 [7] => 11981 [8] => 12615 [9] => 13180 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [ReconciledDepreciation] => Array ( [0] => 9423 [1] => 6520 [2] => 7885 [3] => 6117 [4] => 8621 [5] => 11711 [6] => 12845 [7] => 11981 [8] => 12615 [9] => 13180 [10] => 13656 [11] => 14458 [12] => 15595 [13] => 13228 [14] => 14615 [15] => 21509 ) [EBIT] => Array ( [0] => 3738 [1] => 15774 [2] => 25360 [3] => 21031 [4] => 19061 [5] => 23059 [6] => 32621 [7] => 45635 [8] => 45924 [9] => 51144 [10] => 52001 [11] => 21562 [12] => 36575 [13] => 56161 [14] => 51196 [15] => 34160 ) [EBITDA_morn] => Array ( [0] => 3104 [1] => 15232 [2] => 24500 [3] => 20002 [4] => 18326 [5] => 19352 [6] => 45466 [7] => 57616 [8] => 58539 [9] => 64324 [10] => 50820 [11] => 21020 [12] => 35344 [13] => 56916 [14] => 52269 [15] => 35234 ) [EBITDA] => Array ( [0] => 13161 [1] => 22294 [2] => 33245 [3] => 27148 [4] => 27682 [5] => 34770 [6] => 45466 [7] => 57616 [8] => 58539 [9] => 64324 [10] => 65657 [11] => 36020 [12] => 52170 [13] => 69389 [14] => 65811 [15] => 55669 ) [EBITDA_1] => Array ( [0] => 13161 [1] => 22294 [2] => 33245 [3] => 27148 [4] => 27682 [5] => 34770 [6] => 45466 [7] => 57616 [8] => 58539 [9] => 64324 [10] => 65657 [11] => 36020 [12] => 52170 [13] => 69389 [14] => 65811 [15] => 55669 ) [DDA_new] => Array ( [0] => 9423 [1] => 6520 [2] => 7885 [3] => 6117 [4] => 8621 [5] => 11711 [6] => 12845 [7] => 11981 [8] => 12615 [9] => 13180 [10] => 13656 [11] => 14458 [12] => 15595 [13] => 13228 [14] => 14615 [15] => 21509 ) [EBITDA_new] => Array ( [0] => 3104 [1] => 15232 [2] => 24500 [3] => 20002 [4] => 18326 [5] => 19352 [6] => 45466 [7] => 57616 [8] => 58539 [9] => 64324 [10] => 50820 [11] => 21020 [12] => 35344 [13] => 56916 [14] => 52269 [15] => 35234 ) [Net Income] => Array ( [0] => 350 [1] => 8584 [2] => 12719 [3] => 10852 [4] => 9722 [5] => 12313 [6] => 18540 [7] => 25311 [8] => 25442 [9] => 31331 [10] => 26277 [11] => 12518 [12] => 20127 [13] => 30826 [14] => 26712 [15] => 16371 ) [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 ) [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 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.891 [9] => 2.81 [10] => 3.12 [11] => 3.32 [12] => 3.36 [13] => 3.36 [14] => 3.42 [15] => 3.56 ) [Shares Outstanding] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 470.224 [5] => 560.953 [6] => 607.439 [7] => 3348.016 [8] => 3220.506 [9] => 3139.379 [10] => 3085.745 [11] => 3064.461 [12] => 3069.650 [13] => 3110.828 [14] => 3133.920 [15] => 3146.691 ) [shares_diluted] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 470.224 [5] => 560.953 [6] => 607.439 [7] => 3348.016 [8] => 3220.506 [9] => 3139.379 [10] => 3085.745 [11] => 3064.461 [12] => 3069.650 [13] => 3110.828 [14] => 3133.920 [15] => 3146.691 ) [shares_basic] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 470.224 [5] => 560.953 [6] => 606.030 [7] => 3339.182 [8] => 3204.282 [9] => 3133.100 [10] => 3079.551 [11] => 3062.453 [12] => 3066.320 [13] => 3106.266 [14] => 3130.592 [15] => 3145.563 ) [COGS_pct] => Array ( [0] => 0.82 [1] => 0.78 [2] => 0.79 [3] => 0.80 [4] => 0.83 [5] => 0.83 [6] => 0.84 [7] => 0.82 [8] => 0.83 [9] => 0.84 [10] => 0.82 [11] => 0.80 [12] => 0.81 [13] => 0.82 [14] => 0.82 [15] => 0.83 ) [Gross Profit_pct] => Array ( [0] => 18.16 [1] => 22.33 [2] => 20.66 [3] => 20.24 [4] => 17.17 [5] => 16.74 [6] => 16.19 [7] => 17.64 [8] => 17.52 [9] => 16.61 [10] => 18.22 [11] => 19.90 [12] => 18.65 [13] => 18.14 [14] => 17.80 [15] => 16.97 ) [SGA_pct] => Array ( [0] => 11.48 [1] => 8.57 [2] => 6.06 [3] => 6.76 [4] => 6.94 [5] => 6.69 [6] => 5.67 [7] => 5.47 [8] => 5.21 [9] => 4.67 [10] => 3.59 [11] => 6.11 [12] => 4.11 [13] => 2.96 [14] => 3.00 [15] => 3.19 ) [Interest Expense_pct] => Array ( [0] => -1.42 [1] => -1.19 [2] => -0.89 [3] => -0.84 [4] => -0.82 [5] => -0.67 [6] => -0.36 [7] => -0.35 [8] => -0.41 [9] => -0.16 [10] => -0.25 [11] => -0.19 [12] => -0.33 [13] => -0.13 [14] => -0.14 [15] => -0.12 ) [Pretax Income_pct] => Array ( [0] => 2.57 [1] => 13.78 [2] => 16.12 [3] => 14.72 [4] => 10.62 [5] => 10.96 [6] => 11.88 [7] => 14.53 [8] => 14.00 [9] => 14.22 [10] => 10.79 [11] => 7.37 [12] => 9.35 [13] => 11.46 [14] => 10.49 [15] => 7.31 ) [Net Income_pct] => Array ( [0] => 0.37 [1] => 8.15 [2] => 8.53 [3] => 8.03 [4] => 5.84 [5] => 6.21 [6] => 6.96 [7] => 8.25 [8] => 7.98 [9] => 8.81 [10] => 5.58 [11] => 4.39 [12] => 5.32 [13] => 6.36 [14] => 5.55 [15] => 3.56 ) [DaysSalesOutstanding] => Array ( [0] => 54.1 [1] => 64.44 [2] => 65.12 [3] => 47.15 [4] => 63.01 [5] => 53.3 [6] => 51.35 [7] => 79 [8] => 42.68 [9] => 53.12 [10] => 63.58 [11] => 75.95 [12] => 67.66 [13] => 59.9 [14] => 39.99 [15] => 39.99 ) [DaysInventory] => Array ( [0] => 28.45 [1] => 34.51 [2] => 24.32 [3] => 21.46 [4] => 29.99 [5] => 28.05 [6] => 24.93 [7] => 28.57 [8] => 32.03 [9] => 38.53 [10] => 18.33 [11] => 43.81 [12] => 34.82 [13] => 26.67 [14] => 28.38 [15] => 28.7 ) [Payable] => Array ( [0] => 4053 [1] => 5092 [2] => 6116 [3] => 4494 [4] => 4985 [5] => 5927 [6] => 37909 [7] => 69013 [8] => 26509 [9] => 36349 [10] => 93198 [11] => 76350 [12] => 86856 [13] => 92452 [14] => 64902 [15] => 62991 ) [DaysPayable] => Array ( [0] => 15.79 [1] => 17.64 [2] => 14.97 [3] => 12.13 [4] => 10.92 [5] => 10.91 [6] => 51.94 [7] => 82.12 [8] => 30.35 [9] => 37.29 [10] => 72.23 [11] => 97.74 [12] => 83.84 [13] => 69.65 [14] => 49.18 [15] => 50.03 ) [InventoryTurnover] => Array ( [0] => 12.83 [1] => 10.58 [2] => 15.01 [3] => 17.01 [4] => 12.17 [5] => 13.01 [6] => 14.64 [7] => 12.77 [8] => 11.4 [9] => 9.47 [10] => 19.91 [11] => 8.33 [12] => 10.48 [13] => 13.69 [14] => 12.86 [15] => 12.72 ) [Accts Rec.] => Array ( [0] => 13887 [1] => 18603 [2] => 26611 [3] => 17467 [4] => 28761 [5] => 28969 [6] => 37473 [7] => 66386 [8] => 37286 [9] => 51774 [10] => 82040 [11] => 59328 [12] => 70102 [13] => 79509 [14] => 52770 [15] => 50357 ) [Inventory] => Array ( [0] => 5976 [1] => 7738 [2] => 7884 [3] => 6341 [4] => 11338 [5] => 12690 [6] => 15375 [7] => 19776 [8] => 23215 [9] => 31503 [10] => 19342 [11] => 27410 [12] => 29348 [13] => 28976 [14] => 30781 [15] => 30009 ) [inventory2sales] => Array ( [0] => 0.064 [1] => 0.073 [2] => 0.053 [3] => 0.047 [4] => 0.068 [5] => 0.064 [6] => 0.058 [7] => 0.064 [8] => 0.073 [9] => 0.089 [10] => 0.041 [11] => 0.096 [12] => 0.078 [13] => 0.06 [14] => 0.064 [15] => 0.065 ) [Total Current Assets] => Array ( [0] => 22599 [1] => 30392 [2] => 45930 [3] => 30478 [4] => 41655 [5] => 43611 [6] => 62049 [7] => 97892 [8] => 91885 [9] => 115397 [10] => 116570 [11] => 96457 [12] => 112894 [13] => 119777 [14] => 114734 [15] => 103343 ) [Other Current Assets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 22382 [9] => 22464 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 12633 [15] => 13281 ) [Net PPE] => Array ( [0] => 60777 [1] => 56598 [2] => 47314 [3] => 51370 [4] => 78687 [5] => 87088 [6] => 87918 [7] => 87558 [8] => 100988 [9] => 101521 [10] => 112038 [11] => 131619 [12] => 142705 [13] => 152081 [14] => 172293 [15] => 191897 ) [Intangibles] => Array ( [0] => 2609 [1] => 2641 [2] => 1005 [3] => 939 [4] => 4696 [5] => 4735 [6] => 4528 [7] => 4350 [8] => 4808 [9] => 5366 [10] => 5021 [11] => 5356 [12] => 5039 [13] => 4521 [14] => 4463 [15] => 4394 ) [Total Assets] => Array ( [0] => 110068 [1] => 113883 [2] => 122498 [3] => 111543 [4] => 153458 [5] => 169557 [6] => 187446 [7] => 219516 [8] => 235276 [9] => 269470 [10] => 282401 [11] => 292181 [12] => 322560 [13] => 337474 [14] => 350294 [15] => 357512 ) [Other Long-Term Assets] => Array ( [0] => 24083 [1] => 24252 [2] => 28249 [3] => 28756 [4] => 28420 [5] => 34123 [6] => 32951 [7] => 29716 [8] => 37595 [9] => 47186 [10] => 48772 [11] => 58749 [12] => 61922 [13] => 61095 [14] => 58804 [15] => 57878 ) [Total Assets Non-liquid] => Array ( [0] => 107332 [1] => 109832 [2] => 111063 [3] => 104873 [4] => 151902 [5] => 167605 [6] => 178245 [7] => 207786 [8] => 226274 [9] => 259814 [10] => 267213 [11] => 282462 [12] => 309116 [13] => 326182 [14] => 331744 [15] => 347816 ) [HardAssets] => Array ( [0] => 104723 [1] => 107191 [2] => 110058 [3] => 103934 [4] => 147206 [5] => 162870 [6] => 173717 [7] => 203436 [8] => 221466 [9] => 254448 [10] => 262192 [11] => 277106 [12] => 304077 [13] => 321661 [14] => 327281 [15] => 343422 ) [Accts Payable] => Array ( [0] => 19928 [1] => 23200 [2] => 32729 [3] => 23378 [4] => 32189 [5] => 32347 [6] => 37909 [7] => 69013 [8] => 62556 [9] => 46836 [10] => 93581 [11] => 76350 [12] => 86856 [13] => 92839 [14] => 65304 [15] => 63373 ) [Short-Term Debt] => Array ( [0] => 7778 [1] => 6922 [2] => 3357 [3] => 3988 [4] => 12874 [5] => 11027 [6] => 5734 [7] => 5338 [8] => 6060 [9] => 5736 [10] => 9497 [11] => 4171 [12] => 9951 [13] => 6712 [14] => 7833 [15] => 8344 ) [ShortTermDebt_without_lease] => Array ( [0] => 7778 [1] => 6922 [2] => 3357 [3] => 3988 [4] => 12874 [5] => 11027 [6] => 5734 [7] => 5338 [8] => 6060 [9] => 5736 [10] => 9497 [11] => 4171 [12] => 9951 [13] => 6712 [14] => 7833 [15] => 8344 ) [Minority_interest] => Array ( [0] => 2701 [1] => 2842 [2] => 2881 [3] => 3477 [4] => 3582 [5] => 3415 [6] => 5313 [7] => 7000 [8] => 9219 [9] => 2008 [10] => 1581 [11] => 1704 [12] => 1767 [13] => 1486 [14] => 1433 [15] => 1101 ) [Total Current Liabilities] => Array ( [0] => 31140 [1] => 33463 [2] => 42698 [3] => 33467 [4] => 55201 [5] => 54424 [6] => 54852 [7] => 84964 [8] => 76748 [9] => 94384 [10] => 105529 [11] => 84789 [12] => 100552 [13] => 102659 [14] => 96979 [15] => 93258 ) [Other Current Liab.] => Array ( [0] => 3434 [1] => 3341 [2] => 6612 [3] => 6101 [4] => 10138 [5] => 11050 [6] => 11209 [7] => 10613 [8] => 8132 [9] => 41812 [10] => 2451 [11] => 4268 [12] => 3745 [13] => 3108 [14] => 23842 [15] => 21541 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 604 [7] => 571 [8] => 545 [9] => 536 [10] => 527 [11] => 527 [12] => 529 [13] => 536 [14] => 542 [15] => 542 ) [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 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 5546 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Retained Earnings] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 80788 [7] => 90578 [8] => 99677 [9] => 111668 [10] => 125447 [11] => 127633 [12] => 140179 [13] => 162895 [14] => 180246 [15] => 183474 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -4187 [7] => -3809 [8] => -3316 [9] => -2392 [10] => -1867 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Total Equity] => Array ( [0] => 54962 [1] => 56171 [2] => 59967 [3] => 59637 [4] => 64026 [5] => 72497 [6] => 86070 [7] => 90924 [8] => 105726 [9] => 123960 [10] => 127285 [11] => 136431 [12] => 148013 [13] => 158480 [14] => 174749 [15] => 180047 ) [Long-Term Debt] => Array ( [0] => 6032 [1] => 6009 [2] => 4070 [3] => 1832 [4] => 6817 [5] => 9100 [6] => 8858 [7] => 7578 [8] => 9713 [9] => 12363 [10] => 13772 [11] => 30862 [12] => 34381 [13] => 30463 [14] => 29921 [15] => 36218 ) [Total Liabilities] => Array ( [0] => 55106 [1] => 57712 [2] => 62531 [3] => 51906 [4] => 89432 [5] => 97060 [6] => 101376 [7] => 128592 [8] => 129550 [9] => 145510 [10] => 155116 [11] => 155750 [12] => 174547 [13] => 178994 [14] => 175545 [15] => 177465 ) [Other Long-Term Liab.] => Array ( [0] => 10779 [1] => 11187 [2] => 8755 [3] => 9461 [4] => 14718 [5] => 18351 [6] => 24736 [7] => 25287 [8] => 29995 [9] => 25724 [10] => 17828 [11] => 20338 [12] => 20302 [13] => 22038 [14] => 21793 [15] => 23711 ) [Cash and Equiv_pct] => Array ( [0] => 2.49 [1] => 3.56 [2] => 9.33 [3] => 5.98 [4] => 1.01 [5] => 1.15 [6] => 4.91 [7] => 5.34 [8] => 3.83 [9] => 3.58 [10] => 5.38 [11] => 3.33 [12] => 4.17 [13] => 3.35 [14] => 5.30 [15] => 2.71 ) [Accts Rec._pct] => Array ( [0] => 12.62 [1] => 16.34 [2] => 21.72 [3] => 15.66 [4] => 18.74 [5] => 17.09 [6] => 19.99 [7] => 30.24 [8] => 15.85 [9] => 19.21 [10] => 29.05 [11] => 20.31 [12] => 21.73 [13] => 23.56 [14] => 15.06 [15] => 14.09 ) [Inventory_pct] => Array ( [0] => 5.43 [1] => 6.79 [2] => 6.44 [3] => 5.68 [4] => 7.39 [5] => 7.48 [6] => 8.20 [7] => 9.01 [8] => 9.87 [9] => 11.69 [10] => 6.85 [11] => 9.38 [12] => 9.10 [13] => 8.59 [14] => 8.79 [15] => 8.39 ) [Other 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] => 9.51 [9] => 8.34 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 3.61 [15] => 3.71 ) [Total Current Assets_pct] => Array ( [0] => 20.53 [1] => 26.69 [2] => 37.49 [3] => 27.32 [4] => 27.14 [5] => 25.72 [6] => 33.10 [7] => 44.59 [8] => 39.05 [9] => 42.82 [10] => 41.28 [11] => 33.01 [12] => 35.00 [13] => 35.49 [14] => 32.75 [15] => 28.91 ) [Net PPE_pct] => Array ( [0] => 55.22 [1] => 49.70 [2] => 38.62 [3] => 46.05 [4] => 51.28 [5] => 51.36 [6] => 46.90 [7] => 39.89 [8] => 42.92 [9] => 37.67 [10] => 39.67 [11] => 45.05 [12] => 44.24 [13] => 45.06 [14] => 49.19 [15] => 53.68 ) [Intangibles_pct] => Array ( [0] => 2.37 [1] => 2.32 [2] => 0.82 [3] => 0.84 [4] => 3.06 [5] => 2.79 [6] => 2.42 [7] => 1.98 [8] => 2.04 [9] => 1.99 [10] => 1.78 [11] => 1.83 [12] => 1.56 [13] => 1.34 [14] => 1.27 [15] => 1.23 ) [Other Long-Term Assets_pct] => Array ( [0] => 21.88 [1] => 21.30 [2] => 23.06 [3] => 25.78 [4] => 18.52 [5] => 20.12 [6] => 17.58 [7] => 13.54 [8] => 15.98 [9] => 17.51 [10] => 17.27 [11] => 20.11 [12] => 19.20 [13] => 18.10 [14] => 16.79 [15] => 16.19 ) [Accts Payable_pct] => Array ( [0] => 18.11 [1] => 20.37 [2] => 26.72 [3] => 20.96 [4] => 20.98 [5] => 19.08 [6] => 20.22 [7] => 31.44 [8] => 26.59 [9] => 17.38 [10] => 33.14 [11] => 26.13 [12] => 26.93 [13] => 27.51 [14] => 18.64 [15] => 17.73 ) [Short-Term Debt_pct] => Array ( [0] => 7.07 [1] => 6.08 [2] => 2.74 [3] => 3.58 [4] => 8.39 [5] => 6.50 [6] => 3.06 [7] => 2.43 [8] => 2.58 [9] => 2.13 [10] => 3.36 [11] => 1.43 [12] => 3.09 [13] => 1.99 [14] => 2.24 [15] => 2.33 ) [Other Current Liab._pct] => Array ( [0] => 3.12 [1] => 2.93 [2] => 5.40 [3] => 5.47 [4] => 6.61 [5] => 6.52 [6] => 5.98 [7] => 4.83 [8] => 3.46 [9] => 15.52 [10] => 0.87 [11] => 1.46 [12] => 1.16 [13] => 0.92 [14] => 6.81 [15] => 6.03 ) [Total Current Liabilities_pct] => Array ( [0] => 28.29 [1] => 29.38 [2] => 34.86 [3] => 30.00 [4] => 35.97 [5] => 32.10 [6] => 29.26 [7] => 38.71 [8] => 32.62 [9] => 35.03 [10] => 37.37 [11] => 29.02 [12] => 31.17 [13] => 30.42 [14] => 27.69 [15] => 26.09 ) [Long-Term Debt_pct] => Array ( [0] => 5.48 [1] => 5.28 [2] => 3.32 [3] => 1.64 [4] => 4.44 [5] => 5.37 [6] => 4.73 [7] => 3.45 [8] => 4.13 [9] => 4.59 [10] => 4.88 [11] => 10.56 [12] => 10.66 [13] => 9.03 [14] => 8.54 [15] => 10.13 ) [Other Long-Term Liab._pct] => Array ( [0] => 16.29 [1] => 16.02 [2] => 12.87 [3] => 14.89 [4] => 17.86 [5] => 19.78 [6] => 20.09 [7] => 16.42 [8] => 18.31 [9] => 14.38 [10] => 12.68 [11] => 13.72 [12] => 12.28 [13] => 13.59 [14] => 13.89 [15] => 13.42 ) [Total Liabilities_pct] => Array ( [0] => 50.07 [1] => 50.68 [2] => 51.05 [3] => 46.53 [4] => 58.28 [5] => 57.24 [6] => 54.08 [7] => 58.58 [8] => 55.06 [9] => 54.00 [10] => 54.93 [11] => 53.31 [12] => 54.11 [13] => 53.04 [14] => 50.11 [15] => 49.64 ) [netcash] => Array ( [0] => -8.66 [1] => -8.88 [2] => -8.45 [3] => -7.62 [4] => -14.94 [5] => -16.19 [6] => -15.75 [7] => -35.82 [8] => -38.28 [9] => -43.75 [10] => -45.72 [11] => -47.7 [12] => -52.36 [13] => -53.92 [14] => -49.79 [15] => -52.97 ) [NCAV] => Array ( [0] => -6.45 [1] => -5.93 [2] => -4.5 [3] => -4.88 [4] => -10.31 [5] => -11.41 [6] => -9.63 [7] => -17.53 [8] => -25.71 [9] => -26.17 [10] => -22.45 [11] => -28.69 [12] => -30.5 [13] => -30.09 [14] => -32.36 [15] => -36.31 ) [NCAV_real] => Array ( [0] => -5.38 [1] => -4.52 [2] => -2.75 [3] => -3.61 [4] => -8.12 [5] => -9.1 [6] => -6.72 [7] => -9.41 [8] => -11.96 [9] => -9.7 [10] => -12.59 [11] => -19.37 [12] => -20.04 [13] => -19.04 [14] => -19.29 [15] => -23.4 ) [Book Value Per Share] => Array ( [0] => 9.09 [1] => 9.29 [2] => 9.92 [3] => 10.04 [4] => 10.88 [5] => 12.34 [6] => 14.7 [7] => 27.87 [8] => 33.57 [9] => 39.92 [10] => 41.58 [11] => 44.57 [12] => 48.1 [13] => 50.96 [14] => 55.42 [15] => 56.84 ) [Tangibles_book_per_share] => Array ( [0] => 8.66 [1] => 8.86 [2] => 9.76 [3] => 9.89 [4] => 10.08 [5] => 11.53 [6] => 13.93 [7] => 26.54 [8] => 32.04 [9] => 38.19 [10] => 39.94 [11] => 42.82 [12] => 46.46 [13] => 49.5 [14] => 54.01 [15] => 55.46 ) [deb2equity] => Array ( [0] => 0.251 [1] => 0.23 [2] => 0.124 [3] => 0.098 [4] => 0.308 [5] => 0.278 [6] => 0.17 [7] => 0.142 [8] => 0.149 [9] => 0.146 [10] => 0.183 [11] => 0.257 [12] => 0.3 [13] => 0.235 [14] => 0.216 [15] => 0.248 ) [debt2rev_totaldebt] => Array ( [0] => 13810 [1] => 12931 [2] => 7427 [3] => 5820 [4] => 19691 [5] => 20127 [6] => 14592 [7] => 12916 [8] => 15773 [9] => 18099 [10] => 23269 [11] => 35033 [12] => 44332 [13] => 37175 [14] => 37754 [15] => 44562 ) [debt2rev] => Array ( [0] => 0.147 [1] => 0.123 [2] => 0.05 [3] => 0.043 [4] => 0.118 [5] => 0.101 [6] => 0.055 [7] => 0.042 [8] => 0.049 [9] => 0.051 [10] => 0.049 [11] => 0.123 [12] => 0.117 [13] => 0.077 [14] => 0.078 [15] => 0.097 ) [cogs2rev] => Array ( [0] => 0.82 [1] => 0.78 [2] => 0.79 [3] => 0.80 [4] => 0.83 [5] => 0.83 [6] => 0.84 [7] => 0.82 [8] => 0.83 [9] => 0.84 [10] => 0.82 [11] => 0.80 [12] => 0.81 [13] => 0.82 [14] => 0.82 [15] => 0.83 ) [inventory2rev] => Array ( [0] => 0.064 [1] => 0.073 [2] => 0.053 [3] => 0.047 [4] => 0.068 [5] => 0.064 [6] => 0.058 [7] => 0.064 [8] => 0.073 [9] => 0.089 [10] => 0.041 [11] => 0.096 [12] => 0.078 [13] => 0.06 [14] => 0.064 [15] => 0.065 ) [ar2asset] => Array ( [0] => 0.126 [1] => 0.163 [2] => 0.217 [3] => 0.157 [4] => 0.187 [5] => 0.171 [6] => 0.2 [7] => 0.302 [8] => 0.158 [9] => 0.192 [10] => 0.291 [11] => 0.203 [12] => 0.217 [13] => 0.236 [14] => 0.151 [15] => 0.141 ) [cash2asset] => Array ( [0] => 0.025 [1] => 0.036 [2] => 0.093 [3] => 0.06 [4] => 0.01 [5] => 0.012 [6] => 0.049 [7] => 0.053 [8] => 0.038 [9] => 0.036 [10] => 0.054 [11] => 0.033 [12] => 0.042 [13] => 0.033 [14] => 0.053 [15] => 0.027 ) [equity2asset] => Array ( [0] => 0.499 [1] => 0.493 [2] => 0.49 [3] => 0.535 [4] => 0.417 [5] => 0.428 [6] => 0.459 [7] => 0.414 [8] => 0.449 [9] => 0.46 [10] => 0.451 [11] => 0.467 [12] => 0.459 [13] => 0.47 [14] => 0.499 [15] => 0.504 ) [equity2liab_tangbile] => Array ( [0] => 0.95 [1] => 0.928 [2] => 0.943 [3] => 1.131 [4] => 0.663 [5] => 0.698 [6] => 0.804 [7] => 0.673 [8] => 0.779 [9] => 0.815 [10] => 0.788 [11] => 0.842 [12] => 0.819 [13] => 0.86 [14] => 0.97 [15] => 0.99 ) [ppe2asset] => Array ( [0] => 0.552 [1] => 0.497 [2] => 0.386 [3] => 0.461 [4] => 0.513 [5] => 0.514 [6] => 0.469 [7] => 0.399 [8] => 0.429 [9] => 0.377 [10] => 0.397 [11] => 0.45 [12] => 0.442 [13] => 0.451 [14] => 0.492 [15] => 0.537 ) [interest2rev] => Array ( [0] => -1.423 [1] => -1.189 [2] => -0.888 [3] => -0.838 [4] => -0.819 [5] => -0.667 [6] => -0.361 [7] => -0.348 [8] => -0.406 [9] => -0.16 [10] => -0.251 [11] => -0.19 [12] => -0.326 [13] => -0.128 [14] => -0.142 [15] => -0.124 ) [std2asset] => Array ( [0] => 0.283 [1] => 0.294 [2] => 0.349 [3] => 0.3 [4] => 0.36 [5] => 0.321 [6] => 0.293 [7] => 0.387 [8] => 0.326 [9] => 0.35 [10] => 0.374 [11] => 0.29 [12] => 0.312 [13] => 0.304 [14] => 0.277 [15] => 0.261 ) [ltd2asset] => Array ( [0] => 0.055 [1] => 0.053 [2] => 0.033 [3] => 0.016 [4] => 0.044 [5] => 0.054 [6] => 0.047 [7] => 0.035 [8] => 0.041 [9] => 0.046 [10] => 0.049 [11] => 0.106 [12] => 0.107 [13] => 0.09 [14] => 0.085 [15] => 0.101 ) [turnover] => Array ( [0] => 0.851 [1] => 0.925 [2] => 1.218 [3] => 1.212 [4] => 1.086 [5] => 1.17 [6] => 1.421 [7] => 1.397 [8] => 1.355 [9] => 1.32 [10] => 1.668 [11] => 0.976 [12] => 1.172 [13] => 1.436 [14] => 1.375 [15] => 1.286 ) [CF_Net Income] => Array ( [0] => 350 [1] => 8584 [2] => 12719 [3] => 10852 [4] => 9722 [5] => 12313 [6] => 19257 [7] => 26261 [8] => 26311 [9] => 31926 [10] => 26476 [11] => 12718 [12] => 20474 [13] => 31093 [14] => 26960 [15] => 16526 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => -0.02 [8] => -0.02 [9] => -0.03 [10] => -0.02 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [grahamnumber] => Array ( [0] => 3.98 [1] => 17.06 [2] => 21.53 [3] => 20.49 [4] => 19.36 [5] => 23.05 [6] => 31.71 [7] => 68.47 [8] => 76.32 [9] => 93.12 [10] => 88.17 [11] => 63.27 [12] => 83.4 [13] => 105.53 [14] => 101.94 [15] => 80.68 ) [CF_DDA] => Array ( [0] => 9423 [1] => 6520 [2] => 7885 [3] => 6117 [4] => 8621 [5] => 11711 [6] => 12845 [7] => 11981 [8] => 12615 [9] => 13180 [10] => 13656 [11] => 14458 [12] => 15595 [13] => 13228 [14] => 14615 [15] => 21509 ) [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 ) [Cash Flow from Operations] => Array ( [0] => 14729 [1] => 11059 [2] => 18359 [3] => 16933 [4] => 16283 [5] => 21719 [6] => 26537 [7] => 30113 [8] => 31696 [9] => 34461 [10] => 43918 [11] => 21488 [12] => 27350 [13] => 36771 [14] => 46140 [15] => 40440 ) [Cash Flow from Others] => Array ( [0] => 4956 [1] => -4045 [2] => -2245 [3] => -36 [4] => -2060 [5] => -2305 [6] => -496 [7] => -950 [8] => -5011 [9] => -3666 [10] => -3119 [11] => -1432 [12] => -856 [13] => -2939 [14] => 833 [15] => 2118 ) [Cash Flow_PPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -8424 [7] => -13232 [8] => -21311 [9] => -16010 [10] => 0 [11] => 0 [12] => 3325 [13] => 0 [14] => 6346 [15] => 0 ) [Cash Flow_EXPD] => Array ( [0] => -920 [1] => -475 [2] => 1122 [3] => -567 [4] => -9713 [5] => -275 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1325 [12] => 0 [13] => -1418 [14] => -2330 [15] => -1000 ) [Cash Flow_CPEX] => Array ( [0] => -12859 [1] => -7409 [2] => -6209 [3] => -9626 [4] => -12102 [5] => -12252 [6] => -13566 [7] => -15904 [8] => -22922 [9] => -24576 [10] => -35065 [11] => -26516 [12] => -26940 [13] => -26301 [14] => -32576 [15] => -40145 ) [Cash Flow from Investing] => Array ( [0] => -12500 [1] => -3023 [2] => -1571 [3] => -9108 [4] => -20633 [5] => -8252 [6] => -5964 [7] => -8761 [8] => -20861 [9] => -14570 [10] => -28915 [11] => -26234 [12] => -21972 [13] => -20443 [14] => -28453 [15] => -40146 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -1536 [7] => -4537 [8] => -7554 [9] => -3511 [10] => -3048 [11] => 0 [12] => 0 [13] => -1106 [14] => -1492 [15] => -5000 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 451 [8] => 493 [9] => 876 [10] => 525 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [Net Issuance of Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -4251 [7] => -1555 [8] => 2106 [9] => 1314 [10] => 4826 [11] => 10701 [12] => 9256 [13] => -7124 [14] => -17 [15] => 5395 ) [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 ) [Dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -7391 [7] => -12500 [8] => -8142 [9] => -9001 [10] => -9841 [11] => -10717 [12] => -9979 [13] => -7315 [14] => -7682 [15] => -7450 ) [Cash from Financing] => Array ( [0] => -3582 [1] => -6256 [2] => -9125 [3] => -11562 [4] => -53 [5] => -12586 [6] => -13592 [7] => -18573 [8] => -13741 [9] => -19393 [10] => -9394 [11] => -829 [12] => -1467 [13] => -18131 [14] => -10630 [15] => -8978 ) [Other Financing] => Array ( [0] => -3582 [1] => -6256 [2] => -9125 [3] => -11562 [4] => -53 [5] => -12586 [6] => -414 [7] => 19 [8] => -151 [9] => -8195 [10] => -1331 [11] => -813 [12] => -744 [13] => -2586 [14] => -1439 [15] => -1923 ) [Net Change in Cash] => Array ( [0] => -1589 [1] => 1326 [2] => 7388 [3] => -4761 [4] => -5114 [5] => 396 [6] => 7094 [7] => 2529 [8] => -2728 [9] => 654 [10] => 5532 [11] => -5469 [12] => 3725 [13] => -2152 [14] => 7258 [15] => -8854 ) [NetChangeinCash_others] => Array ( [0] => -236 [1] => -454 [2] => -275 [3] => -1024 [4] => -711 [5] => -485 [6] => 113 [7] => -250 [8] => 178 [9] => 156 [10] => -77 [11] => 106 [12] => -186 [13] => -349 [14] => 201 [15] => -170 ) [total_freecashflow] => Array ( [0] => 1870 [1] => 3650 [2] => 12150 [3] => 7307 [4] => 4181 [5] => 9467 [6] => 12971 [7] => 14209 [8] => 8774 [9] => 9885 [10] => 8853 [11] => -5028 [12] => 410 [13] => 10470 [14] => 13564 [15] => 295 ) [CF_Net Income_pct] => Array ( [0] => 2.38 [1] => 77.62 [2] => 69.28 [3] => 64.09 [4] => 59.71 [5] => 56.69 [6] => 72.57 [7] => 87.21 [8] => 83.01 [9] => 92.64 [10] => 60.29 [11] => 59.19 [12] => 74.86 [13] => 84.56 [14] => 58.43 [15] => 40.87 ) [CF_DDA_pct] => Array ( [0] => 9,423 [1] => 6,520 [2] => 7,885 [3] => 6,117 [4] => 8,621 [5] => 11,711 [6] => 12,845 [7] => 11,981 [8] => 12,615 [9] => 13,180 [10] => 13,656 [11] => 14,458 [12] => 15,595 [13] => 13,228 [14] => 14,615 [15] => 21,509 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -87.30 [1] => -67.00 [2] => -33.82 [3] => -56.85 [4] => -74.32 [5] => -56.41 [6] => -51.12 [7] => -52.81 [8] => -72.32 [9] => -71.32 [10] => -79.84 [11] => -123.40 [12] => -98.50 [13] => -71.53 [14] => -70.60 [15] => -99.27 ) [Cash Flow from Investing_pct] => Array ( [0] => -84.87 [1] => -27.34 [2] => -8.56 [3] => -53.79 [4] => -126.71 [5] => -37.99 [6] => -22.47 [7] => -29.09 [8] => -65.82 [9] => -42.28 [10] => -65.84 [11] => -122.09 [12] => -80.34 [13] => -55.60 [14] => -61.67 [15] => -99.27 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -5.79 [7] => -15.07 [8] => -23.83 [9] => -10.19 [10] => -6.94 [11] => 0.00 [12] => 0.00 [13] => -3.01 [14] => -3.23 [15] => -12.36 ) [Net Issuance of Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -16.02 [7] => -5.16 [8] => 6.64 [9] => 3.81 [10] => 10.99 [11] => 49.80 [12] => 33.84 [13] => -19.37 [14] => -0.04 [15] => 13.34 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -27.85 [7] => -41.51 [8] => -25.69 [9] => -26.12 [10] => -22.41 [11] => -49.87 [12] => -36.49 [13] => -19.89 [14] => -16.65 [15] => -18.42 ) [Other Financing_pct] => Array ( [0] => -24.32 [1] => -56.57 [2] => -49.70 [3] => -68.28 [4] => -0.33 [5] => -57.95 [6] => -51.22 [7] => -61.68 [8] => -43.35 [9] => -56.28 [10] => -21.39 [11] => -3.86 [12] => -5.36 [13] => -49.31 [14] => -23.04 [15] => -22.20 ) [Cash from Financing_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -49.66 [7] => -61.74 [8] => -42.88 [9] => -32.49 [10] => -18.36 [11] => -0.07 [12] => -2.64 [13] => -42.28 [14] => -19.92 [15] => -17.45 ) [Net Change in Cash_pct] => Array ( [0] => -10.79 [1] => 11.99 [2] => 40.24 [3] => -28.12 [4] => -31.41 [5] => 1.82 [6] => 26.73 [7] => 8.40 [8] => -8.61 [9] => 1.90 [10] => 12.60 [11] => -25.45 [12] => 13.62 [13] => -5.85 [14] => 15.73 [15] => -21.89 ) [total_freecashflow_pct] => Array ( [0] => 12.70 [1] => 33.00 [2] => 66.18 [3] => 43.15 [4] => 25.68 [5] => 43.59 [6] => 48.88 [7] => 47.19 [8] => 27.68 [9] => 28.68 [10] => 20.16 [11] => -23.40 [12] => 1.50 [13] => 28.47 [14] => 29.40 [15] => 0.73 ) [per share eps] => Array ( [0] => 0.058 [1] => 1.42 [2] => 2.104 [3] => 1.828 [4] => 1.601 [5] => 22.276 [6] => 29.934 [7] => 7.56 [8] => 7.9 [9] => 9.98 [10] => 8.52 [11] => 4.08 [12] => 6.56 [13] => 9.94 [14] => 8.48 [15] => 5.2 ) [eps_nri] => Array ( [0] => 0.06 [1] => 1.42 [2] => 2.1 [3] => 1.83 [4] => 1.6 [5] => 21.82 [6] => 27.36 [7] => 7.66 [8] => 7.9 [9] => 9.98 [10] => 8.52 [11] => 4.08 [12] => 6.56 [13] => 9.94 [14] => 8.49 [15] => 5.2 ) [ROE] => Array ( [0] => 0.64 [1] => 15.28 [2] => 21.21 [3] => 18.2 [4] => 15.18 [5] => 16.98 [6] => 21.54 [7] => 27.84 [8] => 24.06 [9] => 25.28 [10] => 20.64 [11] => 9.18 [12] => 13.6 [13] => 19.45 [14] => 15.29 [15] => 9.09 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0.239 [9] => 0.282 [10] => 0.366 [11] => 0.814 [12] => 0.512 [13] => 0.338 [14] => 0.403 [15] => 0.685 ) [ROA] => Array ( [0] => 0.32 [1] => 7.54 [2] => 10.38 [3] => 9.73 [4] => 6.34 [5] => 7.26 [6] => 9.89 [7] => 11.53 [8] => 10.81 [9] => 11.63 [10] => 9.3 [11] => 4.28 [12] => 6.24 [13] => 9.13 [14] => 7.63 [15] => 4.58 ) [ROC_capital] => Array ( [0] => 83376 [1] => 86990 [2] => 93244 [3] => 81848 [4] => 120342 [5] => 130699 [6] => 149967 [7] => 185450 [8] => 215255 [9] => 239382 [10] => 228608 [11] => 228076 [12] => 255599 [13] => 271858 [14] => 299660 [15] => 308521 ) [ROC] => Array ( [0] => 0.42 [1] => 9.87 [2] => 13.64 [3] => 13.26 [4] => 8.08 [5] => 9.42 [6] => 12.36 [7] => 13.65 [8] => 11.82 [9] => 13.09 [10] => 11.49 [11] => 5.49 [12] => 7.87 [13] => 11.34 [14] => 8.91 [15] => 5.31 ) [ROC_JOEL_capital] => Array ( [0] => 60777 [1] => 56598 [2] => 47314 [3] => 51370 [4] => 78687 [5] => 87088 [6] => 91648 [7] => 94094 [8] => 113183 [9] => 118614 [10] => 117388 [11] => 137739 [12] => 151554 [13] => 164619 [14] => 179331 [15] => 200630 ) [ROC_JOEL] => Array ( [0] => 5.11 [1] => 26.91 [2] => 51.78 [3] => 38.94 [4] => 23.29 [5] => 22.22 [6] => 30.58 [7] => 39.68 [8] => 34.67 [9] => 35.34 [10] => 43.29 [11] => 15.26 [12] => 23.32 [13] => 34.57 [14] => 29.15 [15] => 17.56 ) [ROC_JOEL_new] => Array ( [0] => 6.15 [1] => 26.09 [2] => 50.8 [3] => 40.16 [4] => 24.22 [5] => 26.41 [6] => 32.35 [7] => 43.12 [8] => 37.59 [9] => 39.87 [10] => 39.22 [11] => 14.62 [12] => 22.17 [13] => 31.93 [14] => 25.87 [15] => 16.24 ) [grossmargin] => Array ( [0] => 18.16 [1] => 22.33 [2] => 20.66 [3] => 20.24 [4] => 17.17 [5] => 16.74 [6] => 16.19 [7] => 17.64 [8] => 17.52 [9] => 16.61 [10] => 18.22 [11] => 19.9 [12] => 18.65 [13] => 18.14 [14] => 17.8 [15] => 16.97 ) [pretaxmargin] => Array ( [0] => 2.57 [1] => 13.78 [2] => 16.12 [3] => 14.72 [4] => 10.62 [5] => 10.96 [6] => 11.88 [7] => 14.53 [8] => 14 [9] => 14.22 [10] => 10.79 [11] => 7.37 [12] => 9.35 [13] => 11.46 [14] => 10.49 [15] => 7.31 ) [operatingmargin] => Array ( [0] => 3.31 [1] => 14.46 [2] => 16.43 [3] => 14.79 [4] => 11 [5] => 9.76 [6] => 10.52 [7] => 12.17 [8] => 12.31 [9] => 11.78 [10] => 10.79 [11] => 7.37 [12] => 9.35 [13] => 11.75 [14] => 10.85 [15] => 7.67 ) [netmargin] => Array ( [0] => 0.37 [1] => 8.15 [2] => 8.53 [3] => 8.03 [4] => 5.84 [5] => 6.21 [6] => 6.96 [7] => 8.25 [8] => 7.98 [9] => 8.81 [10] => 5.58 [11] => 4.39 [12] => 5.32 [13] => 6.36 [14] => 5.55 [15] => 3.56 ) [pettm] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 7.250 [8] => 9.000 [9] => 8.300 [10] => 6.060 [11] => 14.250 [12] => 10.180 [13] => 7.640 [14] => 8.340 [15] => 14.500 ) [penri] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 7.23 [8] => 9.01 [9] => 8.30 [10] => 6.07 [11] => 14.21 [12] => 10.16 [13] => 7.65 [14] => 8.35 [15] => 14.44 ) [pe] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 7.250 [8] => 9.000 [9] => 8.300 [10] => 6.060 [11] => 14.250 [12] => 10.180 [13] => 7.640 [14] => 8.340 [15] => 14.500 ) [ptb] => 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] => 1.400 [12] => 1.440 [13] => 1.380 [14] => 1.170 [15] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 211.75 [11] => 21.51 [12] => 0 [13] => 0 [14] => 48.04 [15] => 60.58 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 55.600 [5] => 27.970 [6] => 23.260 [7] => 15.260 [8] => 26.250 [9] => 26.520 [10] => 18.240 [11] => 8.280 [12] => 476.210 [13] => 22.550 [14] => 16.330 [15] => 938.880 ) [ps] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.710 [8] => 0.720 [9] => 0.730 [10] => 0.340 [11] => 0.620 [12] => 0.540 [13] => 0.490 [14] => 0.460 [15] => 0.510 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 4.282 [11] => 3.584 [12] => 1.916 [13] => 1.476 [14] => 1.642 [15] => 1.44 ) [editda_5y_growth] => 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] => 78.880 [11] => 5.260 [12] => -7.630 [13] => -2.000 [14] => 2.820 [15] => 11.650 ) [RateOfReturn] => 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] => 85.240 [11] => 13.480 [12] => -4.170 [13] => 0.020 [14] => 5.140 [15] => 13.810 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 3.700 [8] => 3.690 [9] => 3.680 [10] => 3.510 [11] => 2.550 [12] => 2.880 [13] => 3.500 [14] => 3.390 [15] => 2.420 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 7 [10] => 5 [11] => 5 [12] => 5 [13] => 7 [14] => 5 [15] => 4 ) [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] => -2.330 [10] => -2.200 [11] => -2.920 [12] => -2.340 [13] => -2.320 [14] => -3.030 [15] => -2.600 ) [e10] => 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] => 8.21 [12] => 8.06 [13] => 8.24 [14] => 8.31 [15] => 7.46 ) [ShillerPE] => 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] => 7.080 [12] => 8.270 [13] => 9.220 [14] => 8.530 [15] => 10.060 ) [iv_dcf_share] => 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] => 71.980 [11] => 72.160 [12] => 57.690 [13] => 58.460 [14] => 65.810 [15] => 61.810 ) [medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 49.43 [8] => 53.45 [9] => 61.2 [10] => 80.91 [11] => 50.24 [12] => 66.51 [13] => 84.09 [14] => 83 [15] => 78.86 ) [ev2rev] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.710 [8] => 0.750 [9] => 0.750 [10] => 0.360 [11] => 0.720 [12] => 0.630 [13] => 0.540 [14] => 0.510 [15] => 0.600 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 26.560 [5] => 22.590 [6] => 23.420 [7] => 3.630 [8] => 4.010 [9] => 4.220 [10] => 2.670 [11] => 5.690 [12] => 4.560 [13] => 3.800 [14] => 3.710 [15] => 4.830 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 5.860 [8] => 6.200 [9] => 6.510 [10] => 3.670 [11] => 9.750 [12] => 6.730 [13] => 4.670 [14] => 4.670 [15] => 7.770 ) [p2grahamnumber] => Array ( [0] => 9.34 [1] => 2.87 [2] => 2.29 [3] => 2.02 [4] => 2.01 [5] => 1.95 [6] => 1.62 [7] => 0.94 [8] => 0.93 [9] => 0.89 [10] => 0.58 [11] => 0.92 [12] => 0.8 [13] => 0.72 [14] => 0.7 [15] => 0.93 ) [p2tangible_book] => Array ( [0] => 4.29 [1] => 5.53 [2] => 5.06 [3] => 4.19 [4] => 3.86 [5] => 3.91 [6] => 3.69 [7] => 2.43 [8] => 2.22 [9] => 2.17 [10] => 1.29 [11] => 1.36 [12] => 1.43 [13] => 1.54 [14] => 1.31 [15] => 1.35 ) [pb] => Array ( [0] => 4.09 [1] => 5.27 [2] => 4.98 [3] => 4.13 [4] => 3.58 [5] => 3.65 [6] => 3.5 [7] => 2.32 [8] => 2.12 [9] => 2.08 [10] => 1.24 [11] => 1.3 [12] => 1.39 [13] => 1.49 [14] => 1.28 [15] => 1.32 ) [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 ) [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 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 93692 [1] => 105366 [2] => 149146 [3] => 135211 [4] => 166601 [5] => 198362 [6] => 266386 [7] => 306731 [8] => 318845 [9] => 355782 [10] => 470940 [11] => 285129 [12] => 378152 [13] => 484489 [14] => 481700 [15] => 459599 ) [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 ) [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 ) [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] => 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 ) [IS_InterestExpense] => Array ( [0] => 1333 [1] => 1253 [2] => 1324 [3] => 1133 [4] => 1364 [5] => 1324 [6] => 962 [7] => 1068 [8] => 1296 [9] => 568 [10] => 1181 [11] => 542 [12] => 1231 [13] => 618 [14] => 684 [15] => 568 ) [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 ) [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 ) [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 ) [BS_TradingAssets] => Array ( [0] => 19 [1] => 8 [2] => 4 [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 ) [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 ) [BS_CashAndCashEquivalents] => Array ( [0] => 2717 [1] => 4043 [2] => 11431 [3] => 6670 [4] => 1556 [5] => 1952 [6] => 9201 [7] => 11730 [8] => 9002 [9] => 9656 [10] => 15188 [11] => 9719 [12] => 13444 [13] => 11292 [14] => 18550 [15] => 9696 ) [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 ) [BS_other_assets_Insurance] => Array ( [0] => 30078 [1] => 31998 [2] => 36137 [3] => 35097 [4] => 39758 [5] => 46813 [6] => 48326 [7] => 49492 [8] => 83192 [9] => 101153 [10] => 68114 [11] => 86159 [12] => 91270 [13] => 90071 [14] => 102218 [15] => 101168 ) [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 ) [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 ) [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 ) [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 ) [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 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 19928 [1] => 23200 [2] => 32729 [3] => 23378 [4] => 32189 [5] => 32347 [6] => 37909 [7] => 69013 [8] => 62556 [9] => 46836 [10] => 93581 [11] => 76350 [12] => 86856 [13] => 92839 [14] => 65304 [15] => 63373 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 7778 [1] => 6922 [2] => 3357 [3] => 3988 [4] => 12874 [5] => 11027 [6] => 5734 [7] => 5338 [8] => 6060 [9] => 5736 [10] => 9497 [11] => 4171 [12] => 9951 [13] => 6712 [14] => 7833 [15] => 8344 ) [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] => 11476 [15] => 11820 ) [BS_other_liabilities_Insurance] => Array ( [0] => 21368 [1] => 21581 [2] => 22375 [3] => 22708 [4] => 37552 [5] => 44586 [6] => 48875 [7] => 46663 [8] => 51221 [9] => 80575 [10] => 38266 [11] => 44367 [12] => 43359 [13] => 48980 [14] => 61011 [15] => 57710 ) [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 ) [IS_NetInterestIncome] => Array ( [0] => -704 [1] => -712 [2] => -350 [3] => -74 [4] => -606 [5] => 643 [6] => -292 [7] => 103 [8] => 265 [9] => 657 [10] => 3952 [11] => 1423 [12] => -1231 [13] => -618 [14] => -684 [15] => -568 ) [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 ) [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 ) [IS_otherExpense_bank] => Array ( [0] => -20179 [1] => -15545 [2] => -16918 [3] => -15259 [4] => -20176 [5] => -24990 [6] => -27943 [7] => -28749 [8] => -29231 [9] => -29801 [10] => -30562 [11] => -31888 [12] => -31123 [13] => -27587 [14] => -29080 [15] => -36184 ) [BS_MoneyMarket] => Array ( [0] => -2717 [1] => -4043 [2] => -11431 [3] => -6670 [4] => -1556 [5] => -1952 [6] => -9201 [7] => -11730 [8] => -9002 [9] => -9656 [10] => -15188 [11] => -9719 [12] => -13444 [13] => -11292 [14] => -18550 [15] => -9696 ) [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 ) [BS_other_assets_Bank] => Array ( [0] => 32795 [1] => 36041 [2] => 47568 [3] => 41767 [4] => 41314 [5] => 48765 [6] => 57527 [7] => 61222 [8] => 92194 [9] => 110809 [10] => 83302 [11] => 95878 [12] => 104714 [13] => 101363 [14] => 120768 [15] => 110864 ) [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 ) [BS_other_liabilities_bank] => Array ( [0] => 21368 [1] => 21581 [2] => 22375 [3] => 22708 [4] => 37552 [5] => 44586 [6] => 48875 [7] => 46663 [8] => 51221 [9] => 80575 [10] => 38266 [11] => 44367 [12] => 43359 [13] => 48980 [14] => 72487 [15] => 69530 ) [cash2debt] => Array ( [0] => 0.198 [1] => 0.313 [2] => 1.54 [3] => 1.146 [4] => 0.079 [5] => 0.097 [6] => 0.631 [7] => 0.908 [8] => 0.571 [9] => 0.534 [10] => 0.653 [11] => 0.277 [12] => 0.303 [13] => 0.304 [14] => 0.491 [15] => 0.218 ) [interest_coverage] => Array ( [0] => 2.33 [1] => 12.16 [2] => 18.5 [3] => 17.65 [4] => 13.44 [5] => 14.62 [6] => 29.14 [7] => 34.96 [8] => 30.28 [9] => 73.81 [10] => 43.03 [11] => 38.78 [12] => 28.71 [13] => 92.1 [14] => 76.42 [15] => 62.03 ) [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 ) [OtherIncomeExpense] => Array ( [0] => -142 [1] => -241 [2] => -44 [3] => -352 [4] => -179 [5] => -353 [6] => -717 [7] => -950 [8] => -869 [9] => -595 [10] => -199 [11] => -200 [12] => -347 [13] => -267 [14] => -248 [15] => -155 ) [TaxProvision] => Array ( [0] => -1913 [1] => -5696 [2] => -11273 [3] => -8694 [4] => -7796 [5] => -9349 [6] => -12168 [7] => -17999 [8] => -18317 [9] => -18650 [10] => -24344 [11] => -8302 [12] => -14870 [13] => -24450 [14] => -23552 [15] => -17066 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 540 [10] => 0 [11] => 0 [12] => -13 [13] => 0 [14] => 0 [15] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 492 [1] => 8825 [2] => 12763 [3] => 11204 [4] => 9722 [5] => 12033 [6] => 18774 [7] => 25618 [8] => 25442 [9] => 31331 [10] => 26476 [11] => 12718 [12] => 20474 [13] => 31093 [14] => 26960 [15] => 16526 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 25 [6] => -234 [7] => -307 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [eps_diluated] => Array ( [0] => 0.058 [1] => 1.42 [2] => 2.104 [3] => 1.828 [4] => 1.601 [5] => 22.276 [6] => 29.934 [7] => 7.56 [8] => 7.9 [9] => 9.98 [10] => 8.52 [11] => 4.08 [12] => 6.56 [13] => 9.94 [14] => 8.48 [15] => 5.2 ) [eps_basic] => Array ( [0] => 0.058 [1] => 1.42 [2] => 2.104 [3] => 1.828 [4] => 1.601 [5] => 22.276 [6] => 30.003 [7] => 7.58 [8] => 7.94 [9] => 10 [10] => 8.54 [11] => 4.08 [12] => 6.56 [13] => 9.96 [14] => 8.5 [15] => 5.2 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1182 [11] => 1464 [12] => 1606 [13] => 1633 [14] => 1564 [15] => 1797 ) [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 ) [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 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 18160 [11] => 25946 [12] => 27742 [13] => 27343 [14] => 29217 [15] => 28212 ) [OtherInventories] => Array ( [0] => 5976 [1] => 7738 [2] => 7884 [3] => 6341 [4] => 11338 [5] => 12690 [6] => 15375 [7] => 19776 [8] => 23215 [9] => 31503 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 2717 [1] => 4043 [2] => 11431 [3] => 6670 [4] => 1556 [5] => 1952 [6] => 9201 [7] => 11730 [8] => 9002 [9] => 9656 [10] => 15188 [11] => 9719 [12] => 13444 [13] => 11292 [14] => 18550 [15] => 9696 ) [MarketableSecurities] => Array ( [0] => 19 [1] => 8 [2] => 4 [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 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 117841 [8] => 141652 [9] => 150740 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 45078 [8] => 49285 [9] => 53596 [10] => 49204 [11] => 55573 [12] => 57574 [13] => 65412 [14] => 67460 [15] => 76624 ) [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 ) [GrossPPE] => Array ( [0] => 60777 [1] => 56598 [2] => 47314 [3] => 51370 [4] => 78687 [5] => 87088 [6] => 192630 [7] => 190809 [8] => 219176 [9] => 235278 [10] => 233312 [11] => 270816 [12] => 285525 [13] => 295557 [14] => 325753 [15] => 371115 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -104712 [7] => -103251 [8] => -118188 [9] => -133757 [10] => -121274 [11] => -139197 [12] => -142820 [13] => -143476 [14] => -153460 [15] => -179218 ) [AccountsPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 37909 [7] => 69013 [8] => 26509 [9] => 36349 [10] => 85091 [11] => 67161 [12] => 76550 [13] => 81846 [14] => 42448 [15] => 41927 ) [TotalTaxPayable] => Array ( [0] => 4053 [1] => 5092 [2] => 6116 [3] => 4494 [4] => 4985 [5] => 5927 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 8107 [11] => 9189 [12] => 10306 [13] => 10606 [14] => 12684 [15] => 11173 ) [OtherAccruedExpenses] => Array ( [0] => 15875 [1] => 18108 [2] => 26613 [3] => 18884 [4] => 27204 [5] => 26420 [6] => 0 [7] => 0 [8] => 36047 [9] => 10487 [10] => 383 [11] => 0 [12] => 0 [13] => 387 [14] => 10172 [15] => 10273 ) [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 ) [LongTermDebt] => Array ( [0] => 6032 [1] => 6009 [2] => 4070 [3] => 1832 [4] => 6817 [5] => 9100 [6] => 8858 [7] => 7578 [8] => 9713 [9] => 12363 [10] => 13772 [11] => 30862 [12] => 34381 [13] => 30463 [14] => 29921 [15] => 36218 ) [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 ) [DeferredTaxAndRevenue] => Array ( [0] => 7155 [1] => 7053 [2] => 7008 [3] => 7146 [4] => 12696 [5] => 15185 [6] => 12930 [7] => 10763 [8] => 13094 [9] => 13039 [10] => 12518 [11] => 13838 [12] => 13388 [13] => 10096 [14] => 11562 [15] => 13096 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 5469 [11] => 5923 [12] => 5924 [13] => 13738 [14] => 15290 [15] => 11182 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 350 [1] => 8584 [2] => 12719 [3] => 10852 [4] => 9722 [5] => 12313 [6] => 19257 [7] => 26261 [8] => 26311 [9] => 31926 [10] => 26476 [11] => 12718 [12] => 20474 [13] => 31093 [14] => 26960 [15] => 16526 ) [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 ) [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 ) [ChangeInReceivables] => Array ( [0] => 1972 [1] => -5049 [2] => -10007 [3] => 8519 [4] => -5830 [5] => 1834 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -11160 [11] => 23679 [12] => -11931 [13] => -10109 [14] => 14145 [15] => 5648 ) [ChangeInInventory] => Array ( [0] => 1107 [1] => -2059 [2] => -1268 [3] => 1067 [4] => -2079 [5] => -236 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 8025 [11] => -7138 [12] => -2888 [13] => -1930 [14] => -1746 [15] => 608 ) [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 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 486 [1] => 3066 [2] => 9741 [3] => -7787 [4] => 6989 [5] => -212 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 11070 [11] => -28115 [12] => 8890 [13] => 5568 [14] => -9008 [15] => -3268 ) [ChangeInWorkingCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -4062 [7] => -5664 [8] => -4052 [9] => -6206 [10] => 7935 [11] => -2331 [12] => -5929 [13] => -6471 [14] => 3391 [15] => 2988 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -1007 [7] => -1515 [8] => 1833 [9] => -773 [10] => -1030 [11] => -1925 [12] => -1934 [13] => 1860 [14] => 341 [15] => -2701 ) [PurchaseOfPPE] => Array ( [0] => -12859 [1] => -7409 [2] => -6209 [3] => -9626 [4] => -12102 [5] => -12252 [6] => -13566 [7] => -15904 [8] => -22922 [9] => -24576 [10] => -35065 [11] => -26516 [12] => -26940 [13] => -26301 [14] => -32576 [15] => -40145 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 5142 [7] => 2672 [8] => 1611 [9] => 8566 [10] => 0 [11] => 0 [12] => 3325 [13] => 0 [14] => 6346 [15] => 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 ) [PurchaseOfBusiness] => Array ( [0] => -1282 [1] => -1024 [2] => -1161 [3] => -1074 [4] => -10214 [5] => -983 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => -1886 [14] => -3028 [15] => -1538 ) [SaleOfBusiness] => Array ( [0] => 362 [1] => 549 [2] => 2283 [3] => 507 [4] => 501 [5] => 708 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 1325 [12] => 0 [13] => 468 [14] => 698 [15] => 538 ) [PurchaseOfInvestment] => Array ( [0] => -142 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -1058 [7] => -705 [8] => -851 [9] => -1852 [10] => -1885 [11] => -2955 [12] => -2050 [13] => -1886 [14] => -2330 [15] => 0 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1316 [7] => 5176 [8] => 282 [9] => 1012 [10] => 2062 [11] => 2853 [12] => 3591 [13] => 468 [14] => 0 [15] => 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 ) [CashFromOtherInvestingActivities] => Array ( [0] => 1421 [1] => 4861 [2] => 3516 [3] => 1085 [4] => 1182 [5] => 4275 [6] => 2202 [7] => 0 [8] => 1019 [9] => 2280 [10] => 5973 [11] => -941 [12] => 102 [13] => 8694 [14] => 2437 [15] => 999 ) [sloanratio] => Array ( [0] => -0.02 [1] => 0 [2] => -0.03 [3] => 0.03 [4] => 0.09 [5] => -0.01 [6] => -0.01 [7] => 0.02 [8] => 0.06 [9] => 0.04 [10] => 0.04 [11] => 0.06 [12] => 0.05 [13] => 0.04 [14] => 0.03 [15] => 0.04 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 2.66 [9] => 3.39 [10] => 6.07 [11] => 5.71 [12] => 5.04 [13] => 4.42 [14] => 4.82 [15] => 4.74 ) [current_ratio] => Array ( [0] => 0.73 [1] => 0.91 [2] => 1.08 [3] => 0.91 [4] => 0.75 [5] => 0.8 [6] => 1.13 [7] => 1.15 [8] => 1.2 [9] => 1.22 [10] => 1.1 [11] => 1.14 [12] => 1.12 [13] => 1.17 [14] => 1.18 [15] => 1.11 ) [quick_ratio] => Array ( [0] => 0.53 [1] => 0.68 [2] => 0.89 [3] => 0.72 [4] => 0.55 [5] => 0.57 [6] => 0.85 [7] => 0.92 [8] => 0.89 [9] => 0.89 [10] => 0.92 [11] => 0.81 [12] => 0.83 [13] => 0.88 [14] => 0.87 [15] => 0.79 ) [EBITDA_per_share] => Array ( [0] => 0 [1] => 3.69 [2] => 5.5 [3] => 4.49 [4] => 58.87 [5] => 61.98 [6] => 74.85 [7] => 17.21 [8] => 18.18 [9] => 20.49 [10] => 21.28 [11] => 11.75 [12] => 17 [13] => 22.31 [14] => 21 [15] => 17.69 ) [Operating_Income_per_share] => Array ( [0] => 0 [1] => 2.52 [2] => 4.05 [3] => 3.31 [4] => 38.97 [5] => 34.5 [6] => 46.14 [7] => 11.15 [8] => 12.18 [9] => 13.35 [10] => 16.47 [11] => 6.86 [12] => 11.51 [13] => 18.3 [14] => 16.68 [15] => 11.2 ) [per share rev] => Array ( [0] => 0 [1] => 17.43 [2] => 24.68 [3] => 22.37 [4] => 354.3 [5] => 353.62 [6] => 438.54 [7] => 91.62 [8] => 99 [9] => 113.33 [10] => 152.62 [11] => 93.04 [12] => 123.19 [13] => 155.74 [14] => 153.71 [15] => 146.06 ) [per share_freecashflow] => Array ( [0] => 0 [1] => 0.6 [2] => 2.01 [3] => 1.21 [4] => 8.89 [5] => 16.88 [6] => 21.35 [7] => 4.24 [8] => 2.72 [9] => 3.15 [10] => 2.87 [11] => -1.64 [12] => 0.13 [13] => 3.37 [14] => 4.33 [15] => 0.09 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.76 [4] => 0.91 [5] => 0.13 [6] => 0.38 [7] => 44.26 [8] => 3.47 [9] => 1.4 [10] => 1.43 [11] => -0.01 [12] => -0.52 [13] => -1.07 [14] => -1.38 [15] => -0.46 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 2348.28 [2] => 48.17 [3] => -13.12 [4] => -12.42 [5] => 1291.38 [6] => 34.38 [7] => -74.74 [8] => 4.5 [9] => 26.33 [10] => -14.63 [11] => -52.11 [12] => 60.78 [13] => 51.52 [14] => -14.69 [15] => -38.68 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => 41.59 [3] => -9.36 [4] => 1483.82 [5] => -0.19 [6] => 24.01 [7] => -79.11 [8] => 8.06 [9] => 14.47 [10] => 34.67 [11] => -39.04 [12] => 32.41 [13] => 26.42 [14] => -1.3 [15] => -4.98 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 17.06 [8] => 16.13 [9] => 15.36 [10] => 27.25 [11] => 10.26 [12] => 14.86 [13] => 21.41 [14] => 21.41 [15] => 12.87 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.31 [8] => 1.33 [9] => 1.36 [10] => 0.64 [11] => 1.16 [12] => 1 [13] => 0.9 [14] => 0.85 [15] => 0.95 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.0769523326572 [11] => 2.70152091255 [12] => 0 [13] => 0 [14] => 2.9609929078 [15] => 1.23948497854 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.71 [11] => 0.81 [12] => 1.16 [13] => 1.3 [14] => 1.08 [15] => 1.22 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.24 [11] => 2.7 [12] => 0 [13] => 0 [14] => 1.48 [15] => 1.24 ) )
Royal Dutch Shell PLC (NYSE:RDS.B)
Days Inventory
30.64 (As of Jun. 2014)

Royal Dutch Shell PLC's inventory for the three months ended in Jun. 2014 was $31,361 Mil. Royal Dutch Shell PLC's cost of goods sold for the three months ended in Jun. 2014 was $93,135 Mil. Hence, Royal Dutch Shell PLC's days inventory for the three months ended in Jun. 2014 was 30.64.

Royal Dutch Shell PLC's days inventory increased from Jun. 2013 (27.54) to Jun. 2014 (30.64). It might indicate that Royal Dutch Shell PLC's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Royal Dutch Shell PLC's days sales of inventory (DSI) for the three months ended in Jun. 2014 was 24.76.

Inventory turnover measures how fast the company turns over its inventory within a year. Royal Dutch Shell PLC's inventory turnover for the three months ended in Jun. 2014 was 2.97.

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. Royal Dutch Shell PLC's inventory to revenue ratio for the three months ended in Jun. 2014 was 0.27.


Definition

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

Royal Dutch Shell PLC'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
=30009/381585*365
=28.70

Royal Dutch Shell PLC's Days Inventory for the quarter that ended in Jun. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=31361/93135*91
=30.64

* 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).

Royal Dutch Shell PLC's Days Sales of Inventory for the three months ended in Jun. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=31361/115274*91
=24.76

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

Royal Dutch Shell PLC's Inventory Turnover for the three months ended in Jun. 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.

Royal Dutch Shell PLC's Inventory to Revenue for the three months ended in Jun. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=31361 / 115274
=0.27

* 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.

Royal Dutch Shell PLC Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 24.9328.5732.0338.5318.3343.8134.8226.6728.3828.70

Royal Dutch Shell PLC Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
DaysInventory 31.0625.3931.4127.8230.8327.5427.3429.2528.8230.64
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