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] => 8.95 [1] => 21.33 [2] => 32.00 [3] => 33.75 [4] => 24.38 [5] => 29.60 [6] => 15.61 [7] => 21.01 [8] => 29.95 [9] => 37.58 [10] => 46.58 [11] => 51.52 [12] => 38.86 [13] => 41.97 [14] => 47.08 [15] => 51.25 [16] => 49.28 [17] => 61.00 ) [price_low] => Array ( [0] => 0.00 [1] => 8.00 [2] => 14.50 [3] => 14.31 [4] => 12.25 [5] => 13.06 [6] => 9.50 [7] => 9.85 [8] => 14.65 [9] => 28.51 [10] => 35.84 [11] => 40.11 [12] => 18.21 [13] => 18.69 [14] => 33.65 [15] => 37.54 [16] => 40.49 [17] => 44.12 ) [BS_share] => Array ( [0] => 16.18 [1] => 16.712 [2] => 17.019 [3] => 21.893 [4] => 16.63 [5] => 15.76 [6] => 15.98 [7] => 16.46 [8] => 17.33 [9] => 17.11 [10] => 16.82 [11] => 16.11 [12] => 15.53 [13] => 15.30 [14] => 15.54 [15] => 15.17 [16] => 14.66 [17] => 14.67 ) [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] => 14.558 [1] => 16.712 [2] => 17.019 [3] => 21.893 [4] => 15.831 [5] => 15.934 [6] => 21.195 [7] => 16.603 [8] => 17.636 [9] => 18.136 [10] => 17.680 [11] => 16.990 [12] => 15.433 [13] => 14.764 [14] => 15.069 [15] => 15.217 [16] => 15.052 [17] => 14.818 ) [Revenue] => Array ( [0] => 69.6 [1] => 84 [2] => 101.4 [3] => 129.783 [4] => 161.816 [5] => 188.888 [6] => 249.825 [7] => 280.574 [8] => 341.491 [9] => 397.218 [10] => 470.142 [11] => 529.22 [12] => 540.769 [13] => 490.577 [14] => 620.385 [15] => 701.632 [16] => 811.481 [17] => 855.462 ) [COGS] => Array ( [0] => 51.5 [1] => 61.5 [2] => 73.4 [3] => 93.305 [4] => 121.42 [5] => 144.467 [6] => 195.428 [7] => 221.074 [8] => 265.806 [9] => 310.61 [10] => 364.516 [11] => 410.641 [12] => 413.913 [13] => 384.188 [14] => 476.074 [15] => 543.095 [16] => 631.605 [17] => 669.241 ) [Gross Profit] => Array ( [0] => 18.1 [1] => 22.5 [2] => 28 [3] => 36.478 [4] => 40.396 [5] => 44.421 [6] => 54.397 [7] => 59.5 [8] => 75.685 [9] => 86.608 [10] => 105.626 [11] => 118.579 [12] => 126.856 [13] => 106.389 [14] => 144.311 [15] => 158.537 [16] => 179.876 [17] => 186.221 ) [SGA] => Array ( [0] => 7.4 [1] => 8.2 [2] => 9.8 [3] => 11.971 [4] => 16.355 [5] => 20.74 [6] => 26.754 [7] => 31.297 [8] => 37.331 [9] => 43.185 [10] => 59.104 [11] => 70.896 [12] => 76.659 [13] => 63.25 [14] => 89.458 [15] => 98.824 [16] => 114.104 [17] => 126.632 ) [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] => 3.1 [1] => 1.8 [2] => 1 [3] => 2.748 [4] => 2.381 [5] => 5.148 [6] => 7 [7] => 8.208 [8] => 8.553 [9] => 9.792 [10] => 10.139 [11] => 12.445 [12] => 11.956 [13] => 10.801 [14] => 14.791 [15] => 15.797 [16] => 19.49 [17] => 22.059 ) [Operating Income] => Array ( [0] => 7.6 [1] => 12.5 [2] => 17.2 [3] => 21.759 [4] => 23.39 [5] => 17.911 [6] => 27.643 [7] => 28.203 [8] => 38.354 [9] => 43.423 [10] => 46.522 [11] => 47.683 [12] => 50.197 [13] => 43.139 [14] => 54.853 [15] => 59.713 [16] => 65.772 [17] => 59.589 ) [other_operating_charges] => Array ( [0] => -3.1 [1] => -1.8 [2] => -1 [3] => -2.748 [4] => -0.651 [5] => -5.77 [6] => 3.5527136788E-15 [7] => 0 [8] => 0 [9] => 0 [10] => -7.1054273576E-15 [11] => 7.1054273576E-15 [12] => 1.42108547152E-14 [13] => 7.1054273576E-15 [14] => -7.1054273576E-15 [15] => -7.1054273576E-15 [16] => 0 [17] => 0 ) [Month End Stock Price] => Array ( [0] => 8.945 [1] => 20.583 [2] => 32 [3] => 16.688 [4] => 14 [5] => 21.25 [6] => 13.94 [7] => 14.28 [8] => 29.88 [9] => 35.56 [10] => 45.5 [11] => 44.16 [12] => 29.52 [13] => 39.76 [14] => 46.7 [15] => 45.39 [16] => 48.318 [17] => 49.19 ) [mktcap] => Array ( [0] => 144.7301 [1] => 343.983096 [2] => 544.608 [3] => 365.350384 [4] => 232.82 [5] => 334.9 [6] => 222.7612 [7] => 235.0488 [8] => 517.8204 [9] => 608.4316 [10] => 765.31 [11] => 711.4176 [12] => 458.4456 [13] => 608.328 [14] => 725.718 [15] => 688.5663 [16] => 708.34188 [17] => 721.6173 ) [Cash and Equiv] => Array ( [0] => 13.6 [1] => 12.3 [2] => 31.9 [3] => 30.154 [4] => 36.181 [5] => 10.757 [6] => 15.175 [7] => 20.434 [8] => 50.384 [9] => 50.707 [10] => 38.909 [11] => 30.51 [12] => 30.572 [13] => 52.851 [14] => 61.731 [15] => 62.645 [16] => 75.028 [17] => 75.252 ) [ev_addition] => Array ( [0] => -13.2 [1] => -12.2 [2] => -31.9 [3] => -30.151 [4] => -36.16 [5] => 47.373 [6] => 33.548 [7] => 8.895 [8] => -47.018 [9] => -50.707 [10] => -38.909 [11] => -22.81 [12] => -20.488 [13] => 20.403 [14] => -22.494 [15] => 112.355 [16] => 73.472 [17] => 17.887 ) [ev_addition_per_share] => Array ( [0] => -0.816 [1] => -0.73 [2] => -1.874 [3] => -1.377 [4] => -2.174 [5] => 3.006 [6] => 2.099 [7] => 0.54 [8] => -2.713 [9] => -2.964 [10] => -2.313 [11] => -1.416 [12] => -1.319 [13] => 1.334 [14] => -1.447 [15] => 7.406 [16] => 5.012 [17] => 1.219 ) [ev_per_share] => Array ( [0] => 8.125 [1] => 19.853 [2] => 30.13 [3] => 15.308 [4] => 11.83 [5] => 24.26 [6] => 16.04 [7] => 14.82 [8] => 27.17 [9] => 32.6 [10] => 43.19 [11] => 42.74 [12] => 28.2 [13] => 41.09 [14] => 45.25 [15] => 52.8 [16] => 53.328 [17] => 50.41 ) [ev] => Array ( [0] => 131.5301 [1] => 331.783096 [2] => 512.708 [3] => 335.199384 [4] => 196.66 [5] => 382.273 [6] => 256.3092 [7] => 243.9438 [8] => 470.8024 [9] => 557.7246 [10] => 726.401 [11] => 688.6076 [12] => 437.9576 [13] => 628.731 [14] => 703.224 [15] => 800.9213 [16] => 781.81388 [17] => 739.5043 ) [Non Operating Income] => Array ( [0] => 0.1 [1] => 0.9 [2] => 1.7 [3] => -0.195 [4] => 1.667 [5] => 1.342 [6] => 0.501 [7] => 0.783 [8] => 1.971 [9] => 0.553 [10] => 1.933 [11] => 1.595 [12] => 0.463 [13] => 0.216 [14] => 0.151 [15] => 0.682 [16] => 0.823 [17] => 0.894 ) [tax] => Array ( [0] => 5 [1] => 1.1 [2] => 1.3 [3] => 1.341 [4] => 1.289 [5] => 0.738 [6] => 1.67 [7] => 1.615 [8] => 2.912 [9] => 3.302 [10] => 2.248 [11] => 4.214 [12] => 4.509 [13] => 5.014 [14] => 7.293 [15] => 6.744 [16] => 7.341 [17] => 6.817 ) [Pretax Income] => Array ( [0] => 7.5 [1] => 13.3 [2] => 19 [3] => 23.216 [4] => 25.055 [5] => 17.411 [6] => -39.598 [7] => 25.321 [8] => 38.508 [9] => 43.701 [10] => 48.168 [11] => 48.911 [12] => 50.391 [13] => 43.006 [14] => 51.616 [15] => 57.679 [16] => 60.443 [17] => 56.256 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 1.659 [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 ) [InterestExpense] => Array ( [0] => -0.3 [1] => 0 [2] => 0 [3] => -0.007 [4] => -0.002 [5] => -1.696 [6] => -3.714 [7] => -3.392 [8] => -1.525 [9] => -0.275 [10] => -0.287 [11] => -0.367 [12] => -0.269 [13] => -0.349 [14] => -3.388 [15] => -2.716 [16] => -6.152 [17] => -4.227 ) [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] => 3.1 [1] => 1.8 [2] => 1 [3] => 2.748 [4] => 2.381 [5] => 5.148 [6] => 7 [7] => 8.208 [8] => 8.553 [9] => 9.792 [10] => 10.139 [11] => 12.445 [12] => 11.956 [13] => 10.801 [14] => 14.791 [15] => 15.797 [16] => 19.49 [17] => 22.059 ) [ReconciledDepreciation] => Array ( [0] => 3.1 [1] => 1.8 [2] => 1 [3] => 2.75 [4] => 2.38 [5] => 5.15 [6] => 7 [7] => 8.21 [8] => 8.55 [9] => 9.79 [10] => 10.14 [11] => 12.45 [12] => 11.96 [13] => 10.8 [14] => 14.79 [15] => 15.8 [16] => 19.49 [17] => 22.06 ) [EBIT] => Array ( [0] => 7.8 [1] => 12.5 [2] => 17.2 [3] => 23.223 [4] => 25.057 [5] => 19.107 [6] => -35.884 [7] => 28.713 [8] => 40.033 [9] => 43.976 [10] => 48.455 [11] => 49.278 [12] => 50.66 [13] => 43.355 [14] => 55.004 [15] => 60.395 [16] => 66.595 [17] => 60.483 ) [EBITDA_morn] => Array ( [0] => 10.9 [1] => 14.3 [2] => 18.2 [3] => 25.971 [4] => 27.438 [5] => 24.255 [6] => -28.884 [7] => 36.921 [8] => 48.586 [9] => 53.768 [10] => 58.594 [11] => 61.723 [12] => 62.616 [13] => 54.156 [14] => 69.795 [15] => 76.192 [16] => 86.085 [17] => 82.542 ) [EBITDA] => Array ( [0] => 10.9 [1] => 14.3 [2] => 18.2 [3] => 25.971 [4] => 27.438 [5] => 24.255 [6] => -28.884 [7] => 36.921 [8] => 48.586 [9] => 53.768 [10] => 58.594 [11] => 61.723 [12] => 62.616 [13] => 54.156 [14] => 69.795 [15] => 76.192 [16] => 86.085 [17] => 82.542 ) [EBITDA_1] => Array ( [0] => 10.9 [1] => 14.3 [2] => 18.2 [3] => 25.971 [4] => 27.438 [5] => 24.255 [6] => -28.884 [7] => 36.921 [8] => 48.586 [9] => 53.768 [10] => 58.594 [11] => 61.723 [12] => 62.616 [13] => 54.156 [14] => 69.795 [15] => 76.192 [16] => 86.085 [17] => 82.542 ) [DDA_new] => Array ( [0] => 3.1 [1] => 1.8 [2] => 1 [3] => 2.75 [4] => 2.38 [5] => 5.15 [6] => 7 [7] => 8.21 [8] => 8.55 [9] => 9.79 [10] => 10.14 [11] => 12.45 [12] => 11.96 [13] => 10.8 [14] => 14.79 [15] => 15.8 [16] => 19.49 [17] => 22.06 ) [EBITDA_new] => Array ( [0] => 10.9 [1] => 14.3 [2] => 18.2 [3] => 25.971 [4] => 27.438 [5] => 24.255 [6] => -28.884 [7] => 36.921 [8] => 48.586 [9] => 53.768 [10] => 58.594 [11] => 61.723 [12] => 62.616 [13] => 54.156 [14] => 69.795 [15] => 76.192 [16] => 86.085 [17] => 82.542 ) [EBITDA_per_share] => Array ( [0] => 0.75 [1] => 0.86 [2] => 1.07 [3] => 1.19 [4] => 1.73 [5] => 1.52 [6] => -1.36 [7] => 2.22 [8] => 2.75 [9] => 2.96 [10] => 3.31 [11] => 3.63 [12] => 4.06 [13] => 3.67 [14] => 4.63 [15] => 5.01 [16] => 5.72 [17] => 5.57 ) [Operating_Income_per_share] => Array ( [0] => 0.52 [1] => 0.75 [2] => 1.01 [3] => 0.99 [4] => 1.48 [5] => 1.12 [6] => 1.3 [7] => 1.7 [8] => 2.17 [9] => 2.39 [10] => 2.63 [11] => 2.81 [12] => 3.25 [13] => 2.92 [14] => 3.64 [15] => 3.92 [16] => 4.37 [17] => 4.02 ) [Net Income] => Array ( [0] => 2.5 [1] => 12.2 [2] => 17.7 [3] => 21.893 [4] => 23.746 [5] => 16.89 [6] => -42.39 [7] => 20.422 [8] => 35.978 [9] => 41.168 [10] => 46.145 [11] => 44.697 [12] => 45.882 [13] => 37.992 [14] => 44.323 [15] => 50.935 [16] => 53.102 [17] => 49.439 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [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 [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 ) [Shares Outstanding] => Array ( [0] => 14.558 [1] => 16.712 [2] => 17.019 [3] => 21.893 [4] => 15.831 [5] => 15.934 [6] => 21.195 [7] => 16.603 [8] => 17.636 [9] => 18.136 [10] => 17.680 [11] => 16.990 [12] => 15.433 [13] => 14.764 [14] => 15.069 [15] => 15.217 [16] => 15.052 [17] => 14.818 ) [shares_diluted] => Array ( [0] => 14.558 [1] => 16.712 [2] => 17.019 [3] => 21.893 [4] => 15.831 [5] => 15.934 [6] => 21.195 [7] => 16.603 [8] => 17.636 [9] => 18.136 [10] => 17.680 [11] => 16.990 [12] => 15.433 [13] => 14.764 [14] => 15.069 [15] => 15.217 [16] => 15.052 [17] => 14.818 ) [shares_basic] => Array ( [0] => 14.558 [1] => 16.267 [2] => 16.389 [3] => 21.893 [4] => 15.320 [5] => 15.216 [6] => 20.882 [7] => 16.469 [8] => 16.891 [9] => 17.444 [10] => 17.154 [11] => 16.626 [12] => 15.253 [13] => 14.577 [14] => 14.832 [15] => 15.013 [16] => 14.878 [17] => 14.649 ) [COGS_pct] => Array ( [0] => 0.74 [1] => 0.73 [2] => 0.72 [3] => 0.72 [4] => 0.75 [5] => 0.76 [6] => 0.78 [7] => 0.79 [8] => 0.78 [9] => 0.78 [10] => 0.78 [11] => 0.78 [12] => 0.77 [13] => 0.78 [14] => 0.77 [15] => 0.77 [16] => 0.78 [17] => 0.78 ) [Gross Profit_pct] => Array ( [0] => 26.01 [1] => 26.79 [2] => 27.61 [3] => 28.11 [4] => 24.96 [5] => 23.52 [6] => 21.77 [7] => 21.21 [8] => 22.16 [9] => 21.80 [10] => 22.47 [11] => 22.41 [12] => 23.46 [13] => 21.69 [14] => 23.26 [15] => 22.60 [16] => 22.17 [17] => 21.77 ) [SGA_pct] => Array ( [0] => 10.63 [1] => 9.76 [2] => 9.66 [3] => 9.22 [4] => 10.11 [5] => 10.98 [6] => 10.71 [7] => 11.15 [8] => 10.93 [9] => 10.87 [10] => 12.57 [11] => 13.40 [12] => 14.18 [13] => 12.89 [14] => 14.42 [15] => 14.08 [16] => 14.06 [17] => 14.80 ) [Interest Expense_pct] => Array ( [0] => -0.43 [1] => 0.00 [2] => 0.00 [3] => -0.01 [4] => -0.00 [5] => -0.90 [6] => -1.49 [7] => -1.21 [8] => -0.45 [9] => -0.07 [10] => -0.06 [11] => -0.07 [12] => -0.05 [13] => -0.07 [14] => -0.55 [15] => -0.39 [16] => -0.76 [17] => -0.49 ) [Pretax Income_pct] => Array ( [0] => 10.78 [1] => 15.83 [2] => 18.74 [3] => 17.89 [4] => 15.48 [5] => 9.22 [6] => -15.85 [7] => 9.02 [8] => 11.28 [9] => 11.00 [10] => 10.25 [11] => 9.24 [12] => 9.32 [13] => 8.77 [14] => 8.32 [15] => 8.22 [16] => 7.45 [17] => 6.58 ) [Net Income_pct] => Array ( [0] => 3.59 [1] => 14.52 [2] => 17.46 [3] => 16.87 [4] => 14.67 [5] => 8.94 [6] => -16.97 [7] => 7.28 [8] => 10.54 [9] => 10.36 [10] => 9.82 [11] => 8.45 [12] => 8.48 [13] => 7.74 [14] => 7.14 [15] => 7.26 [16] => 6.54 [17] => 5.78 ) [DaysSalesOutstanding] => Array ( [0] => 17.83 [1] => 17.38 [2] => 17.28 [3] => 26.51 [4] => 27.75 [5] => 27.45 [6] => 24.59 [7] => 24.1 [8] => 19.61 [9] => 21.77 [10] => 29.93 [11] => 29.25 [12] => 26.4 [13] => 30.28 [14] => 26.94 [15] => 28.5 [16] => 29.69 [17] => 29.34 ) [DaysInventory] => Array ( [0] => 36.85 [1] => 29.08 [2] => 39.78 [3] => 29.39 [4] => 30.22 [5] => 39.23 [6] => 31.07 [7] => 27.48 [8] => 28.23 [9] => 25.37 [10] => 27.95 [11] => 30.19 [12] => 21.58 [13] => 33.98 [14] => 39.8 [15] => 35.38 [16] => 29.64 [17] => 32.99 ) [Payable] => Array ( [0] => 2 [1] => 1.9 [2] => 2.6 [3] => 2.368 [4] => 3.846 [5] => 7.548 [6] => 7.981 [7] => 8.687 [8] => 5.474 [9] => 7.418 [10] => 15.217 [11] => 15.149 [12] => 10.976 [13] => 14.401 [14] => 14.546 [15] => 17.516 [16] => 19.852 [17] => 25.3 ) [DaysPayable] => Array ( [0] => 10.49 [1] => 8.26 [2] => 9.36 [3] => 6.66 [4] => 8.68 [5] => 14.59 [6] => 11.66 [7] => 11.3 [8] => 5.85 [9] => 6.82 [10] => 11.81 [11] => 10.45 [12] => 7.41 [13] => 10.71 [14] => 8.56 [15] => 9.11 [16] => 8.93 [17] => 10.79 ) [InventoryTurnover] => Array ( [0] => 9.9 [1] => 12.55 [2] => 9.18 [3] => 12.42 [4] => 12.08 [5] => 9.3 [6] => 11.75 [7] => 13.28 [8] => 12.93 [9] => 14.39 [10] => 13.06 [11] => 12.09 [12] => 16.92 [13] => 10.74 [14] => 9.17 [15] => 10.32 [16] => 12.31 [17] => 11.06 ) [Accts Rec.] => Array ( [0] => 3.4 [1] => 4 [2] => 4.8 [3] => 9.427 [4] => 12.302 [5] => 14.205 [6] => 16.829 [7] => 18.527 [8] => 18.348 [9] => 23.69 [10] => 38.547 [11] => 42.406 [12] => 39.113 [13] => 40.696 [14] => 45.787 [15] => 54.786 [16] => 66.01 [17] => 68.77 ) [Inventory] => Array ( [0] => 5.2 [1] => 4.9 [2] => 8 [3] => 7.514 [4] => 10.053 [5] => 15.528 [6] => 16.637 [7] => 16.644 [8] => 20.561 [9] => 21.591 [10] => 27.916 [11] => 33.964 [12] => 24.47 [13] => 35.767 [14] => 51.908 [15] => 52.648 [16] => 51.293 [17] => 60.487 ) [inventory2sales] => Array ( [0] => 0.075 [1] => 0.058 [2] => 0.079 [3] => 0.058 [4] => 0.062 [5] => 0.082 [6] => 0.067 [7] => 0.059 [8] => 0.06 [9] => 0.054 [10] => 0.059 [11] => 0.064 [12] => 0.045 [13] => 0.073 [14] => 0.084 [15] => 0.075 [16] => 0.063 [17] => 0.071 ) [Total Current Assets] => Array ( [0] => 23.1 [1] => 34.2 [2] => 45.8 [3] => 49.637 [4] => 60.536 [5] => 46.094 [6] => 55.173 [7] => 60.01 [8] => 95.234 [9] => 101.93 [10] => 112.104 [11] => 116.651 [12] => 102.327 [13] => 142.012 [14] => 169.718 [15] => 191.154 [16] => 208.599 [17] => 219.904 ) [Other Current Assets] => Array ( [0] => 0.9 [1] => 13 [2] => 1.1 [3] => 2.542 [4] => 2 [5] => 5.604 [6] => 6.532 [7] => 4.405 [8] => 5.941 [9] => 5.942 [10] => 6.732 [11] => 9.771 [12] => 8.172 [13] => 12.698 [14] => 10.292 [15] => 21.075 [16] => 16.268 [17] => 15.395 ) [Net PPE] => Array ( [0] => 2.2 [1] => 2.3 [2] => 5.8 [3] => 8.111 [4] => 11.843 [5] => 46.114 [6] => 49.087 [7] => 49.838 [8] => 50.147 [9] => 51.308 [10] => 62.486 [11] => 65.183 [12] => 57.607 [13] => 85.231 [14] => 79.157 [15] => 87.22 [16] => 100.545 [17] => 114.724 ) [Intangibles] => Array ( [0] => 1.1 [1] => 0.2 [2] => 1 [3] => 8.571 [4] => 14.899 [5] => 92.533 [6] => 52.32 [7] => 51.526 [8] => 51.001 [9] => 50.545 [10] => 77.504 [11] => 77.14 [12] => 81.326 [13] => 142.129 [14] => 141.808 [15] => 419.15 [16] => 89.512 [17] => 88.414 ) [Total Assets] => Array ( [0] => 26.7 [1] => 37.2 [2] => 53.7 [3] => 68.674 [4] => 88.227 [5] => 188.497 [6] => 159.611 [7] => 165.605 [8] => 200.018 [9] => 210.649 [10] => 257.77 [11] => 272.211 [12] => 250.035 [13] => 382.378 [14] => 400.895 [15] => 712.429 [16] => 747.582 [17] => 776.313 ) [Other Long-Term Assets] => Array ( [0] => 0.3 [1] => 0.5 [2] => 1.1 [3] => 2.355 [4] => 0.949 [5] => 3.756 [6] => 3.031 [7] => 4.231 [8] => 3.636 [9] => 6.866 [10] => 5.676 [11] => 13.237 [12] => 8.775 [13] => 13.006 [14] => 10.212 [15] => 14.905 [16] => 348.926 [17] => 353.271 ) [Total Assets Non-liquid] => Array ( [0] => 13.1 [1] => 24.9 [2] => 21.8 [3] => 38.52 [4] => 52.046 [5] => 177.74 [6] => 144.436 [7] => 145.171 [8] => 149.634 [9] => 159.942 [10] => 218.861 [11] => 241.701 [12] => 219.463 [13] => 329.527 [14] => 339.164 [15] => 649.784 [16] => 672.554 [17] => 701.061 ) [HardAssets] => Array ( [0] => 12 [1] => 24.7 [2] => 20.8 [3] => 29.949 [4] => 37.147 [5] => 85.207 [6] => 92.116 [7] => 93.645 [8] => 98.633 [9] => 109.397 [10] => 141.357 [11] => 164.561 [12] => 138.137 [13] => 187.398 [14] => 197.356 [15] => 230.634 [16] => 583.042 [17] => 612.647 ) [Accts Payable] => Array ( [0] => 2 [1] => 1.9 [2] => 2.6 [3] => 2.368 [4] => 16.196 [5] => 20.785 [6] => 23.505 [7] => 25.264 [8] => 27.537 [9] => 33.398 [10] => 45.494 [11] => 46.271 [12] => 36.944 [13] => 48.937 [14] => 49.52 [15] => 64.793 [16] => 68.351 [17] => 78.299 ) [Short-Term Debt] => Array ( [0] => 0.3 [1] => 0.1 [2] => 0 [3] => 0.002 [4] => 0 [5] => 19.827 [6] => 19.814 [7] => 9.214 [8] => 0.321 [9] => 0 [10] => 0 [11] => 7.7 [12] => 10.084 [13] => 27.754 [14] => 19.237 [15] => 26.5 [16] => 24.75 [17] => 0 ) [ShortTermDebt_without_lease] => Array ( [0] => 0.3 [1] => 0.1 [2] => 0 [3] => 0.002 [4] => 0 [5] => 19.827 [6] => 19.814 [7] => 9.214 [8] => 0.321 [9] => 0 [10] => 0 [11] => 7.7 [12] => 10.084 [13] => 27.754 [14] => 19.237 [15] => 26.5 [16] => 24.75 [17] => 0 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0.001 [4] => 0.021 [5] => 6.323 [6] => 0.05 [7] => 0.047 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Total Current Liabilities] => Array ( [0] => 10.5 [1] => 8.6 [2] => 9.9 [3] => 14.532 [4] => 23.563 [5] => 49.94 [6] => 54.256 [7] => 45.992 [8] => 39.715 [9] => 45.181 [10] => 68.216 [11] => 76.332 [12] => 66.852 [13] => 98.463 [14] => 92.012 [15] => 185.113 [16] => 205.722 [17] => 215.163 ) [Other Current Liab.] => Array ( [0] => 8.2 [1] => 6.6 [2] => 7.3 [3] => 12.162 [4] => 7.367 [5] => 9.328 [6] => 10.937 [7] => 11.514 [8] => 11.857 [9] => 11.783 [10] => 22.722 [11] => 22.361 [12] => 19.824 [13] => 21.772 [14] => 23.255 [15] => 93.82 [16] => 112.621 [17] => 136.864 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0.2 [3] => 0.166 [4] => 0.166 [5] => 0.176 [6] => 0.182 [7] => 0.183 [8] => 0.2 [9] => 0.209 [10] => 0.221 [11] => 0.224 [12] => 0.229 [13] => 0.232 [14] => 0.236 [15] => 0.232 [16] => 0.238 [17] => 0.24 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 12.8 [3] => 13.338 [4] => 13.431 [5] => 32.105 [6] => 39.701 [7] => 40.85 [8] => 65.569 [9] => 81.693 [10] => 106.218 [11] => 119.428 [12] => 130.289 [13] => 139.575 [14] => 150.399 [15] => 169.339 [16] => 178.712 [17] => 188.541 ) [Retained Earnings] => Array ( [0] => 5.3 [1] => 17.5 [2] => 35.2 [3] => 57.074 [4] => 80.82 [5] => 97.71 [6] => 65.32 [7] => 85.742 [8] => 121.72 [9] => 162.888 [10] => 205.625 [11] => 250.322 [12] => 296.204 [13] => 334.196 [14] => 378.519 [15] => 429.454 [16] => 482.556 [17] => 531.995 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => -4.9 [3] => -16.516 [4] => -29.371 [5] => -29.371 [6] => -29.371 [7] => -29.371 [8] => -29.371 [9] => -84.354 [10] => -134.228 [11] => -193.72 [12] => -251.664 [13] => -254.325 [14] => -260.946 [15] => -273.401 [16] => -309.301 [17] => -319.449 ) [Total Equity] => Array ( [0] => 16.1 [1] => 28.5 [2] => 43.7 [3] => 53.997 [4] => 64.562 [5] => 100.254 [6] => 76.446 [7] => 99.285 [8] => 157.129 [9] => 159.628 [10] => 183.626 [11] => 182.975 [12] => 169.083 [13] => 217.127 [14] => 264.805 [15] => 322.03 [16] => 350.259 [17] => 401.069 ) [Long-Term Debt] => Array ( [0] => 0.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 31.98 [6] => 28.859 [7] => 20.068 [8] => 3.045 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 45.5 [14] => 20 [15] => 148.5 [16] => 123.75 [17] => 93.139 ) [Total Liabilities] => Array ( [0] => 10.6 [1] => 8.7 [2] => 10 [3] => 14.677 [4] => 23.665 [5] => 88.243 [6] => 83.165 [7] => 66.32 [8] => 42.889 [9] => 51.021 [10] => 74.144 [11] => 89.236 [12] => 80.952 [13] => 165.251 [14] => 136.09 [15] => 390.399 [16] => 397.323 [17] => 375.244 ) [Other Long-Term Liab.] => Array ( [0] => 0 [1] => 0.1 [2] => 0.1 [3] => 0.145 [4] => 0.102 [5] => 6.323 [6] => 0.05 [7] => 0.26 [8] => 0.129 [9] => 5.84 [10] => 5.928 [11] => 11.53 [12] => -5.3290705182E-15 [13] => 1.06581410364E-14 [14] => 3.5527136788E-15 [15] => 0 [16] => -2.84217094304E-14 [17] => 1.42108547152E-14 ) [Cash and Equiv_pct] => Array ( [0] => 50.94 [1] => 33.06 [2] => 59.40 [3] => 43.91 [4] => 41.01 [5] => 5.71 [6] => 9.51 [7] => 12.34 [8] => 25.19 [9] => 24.07 [10] => 15.09 [11] => 11.21 [12] => 12.23 [13] => 13.82 [14] => 15.40 [15] => 8.79 [16] => 10.04 [17] => 9.69 ) [Accts Rec._pct] => Array ( [0] => 12.73 [1] => 10.75 [2] => 8.94 [3] => 13.73 [4] => 13.94 [5] => 7.54 [6] => 10.54 [7] => 11.19 [8] => 9.17 [9] => 11.25 [10] => 14.95 [11] => 15.58 [12] => 15.64 [13] => 10.64 [14] => 11.42 [15] => 7.69 [16] => 8.83 [17] => 8.86 ) [Inventory_pct] => Array ( [0] => 19.48 [1] => 13.17 [2] => 14.90 [3] => 10.94 [4] => 11.39 [5] => 8.24 [6] => 10.42 [7] => 10.05 [8] => 10.28 [9] => 10.25 [10] => 10.83 [11] => 12.48 [12] => 9.79 [13] => 9.35 [14] => 12.95 [15] => 7.39 [16] => 6.86 [17] => 7.79 ) [Other Current Assets_pct] => Array ( [0] => 3.37 [1] => 34.95 [2] => 2.05 [3] => 3.70 [4] => 2.27 [5] => 2.97 [6] => 4.09 [7] => 2.66 [8] => 2.97 [9] => 2.82 [10] => 2.61 [11] => 3.59 [12] => 3.27 [13] => 3.32 [14] => 2.57 [15] => 2.96 [16] => 2.18 [17] => 1.98 ) [Total Current Assets_pct] => Array ( [0] => 86.52 [1] => 91.94 [2] => 85.29 [3] => 72.28 [4] => 68.61 [5] => 24.45 [6] => 34.57 [7] => 36.24 [8] => 47.61 [9] => 48.39 [10] => 43.49 [11] => 42.85 [12] => 40.93 [13] => 37.14 [14] => 42.33 [15] => 26.83 [16] => 27.90 [17] => 28.33 ) [Net PPE_pct] => Array ( [0] => 8.24 [1] => 6.18 [2] => 10.80 [3] => 11.81 [4] => 13.42 [5] => 24.46 [6] => 30.75 [7] => 30.09 [8] => 25.07 [9] => 24.36 [10] => 24.24 [11] => 23.95 [12] => 23.04 [13] => 22.29 [14] => 19.75 [15] => 12.24 [16] => 13.45 [17] => 14.78 ) [Intangibles_pct] => Array ( [0] => 4.12 [1] => 0.54 [2] => 1.86 [3] => 12.48 [4] => 16.89 [5] => 49.09 [6] => 32.78 [7] => 31.11 [8] => 25.50 [9] => 23.99 [10] => 30.07 [11] => 28.34 [12] => 32.53 [13] => 37.17 [14] => 35.37 [15] => 58.83 [16] => 11.97 [17] => 11.39 ) [Other Long-Term Assets_pct] => Array ( [0] => 1.12 [1] => 1.34 [2] => 2.05 [3] => 3.43 [4] => 1.08 [5] => 1.99 [6] => 1.90 [7] => 2.55 [8] => 1.82 [9] => 3.26 [10] => 2.20 [11] => 4.86 [12] => 3.51 [13] => 3.40 [14] => 2.55 [15] => 2.09 [16] => 46.67 [17] => 45.51 ) [Accts Payable_pct] => Array ( [0] => 7.49 [1] => 5.11 [2] => 4.84 [3] => 3.45 [4] => 18.36 [5] => 11.03 [6] => 14.73 [7] => 15.26 [8] => 13.77 [9] => 15.85 [10] => 17.65 [11] => 17.00 [12] => 14.78 [13] => 12.80 [14] => 12.35 [15] => 9.09 [16] => 9.14 [17] => 10.09 ) [Short-Term Debt_pct] => Array ( [0] => 1.12 [1] => 0.27 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 10.52 [6] => 12.41 [7] => 5.56 [8] => 0.16 [9] => 0.00 [10] => 0.00 [11] => 2.83 [12] => 4.03 [13] => 7.26 [14] => 4.80 [15] => 3.72 [16] => 3.31 [17] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => 30.71 [1] => 17.74 [2] => 13.59 [3] => 17.71 [4] => 8.35 [5] => 4.95 [6] => 6.85 [7] => 6.95 [8] => 5.93 [9] => 5.59 [10] => 8.81 [11] => 8.21 [12] => 7.93 [13] => 5.69 [14] => 5.80 [15] => 13.17 [16] => 15.06 [17] => 17.63 ) [Total Current Liabilities_pct] => Array ( [0] => 39.33 [1] => 23.12 [2] => 18.44 [3] => 21.16 [4] => 26.71 [5] => 26.49 [6] => 33.99 [7] => 27.77 [8] => 19.86 [9] => 21.45 [10] => 26.46 [11] => 28.04 [12] => 26.74 [13] => 25.75 [14] => 22.95 [15] => 25.98 [16] => 27.52 [17] => 27.72 ) [Long-Term Debt_pct] => Array ( [0] => 0.37 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 16.97 [6] => 18.08 [7] => 12.12 [8] => 1.52 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 11.90 [14] => 4.99 [15] => 20.84 [16] => 16.55 [17] => 12.00 ) [Other Long-Term Liab._pct] => Array ( [0] => 0.00 [1] => 0.27 [2] => 0.19 [3] => 0.21 [4] => 0.12 [5] => 3.35 [6] => 0.03 [7] => 0.16 [8] => 0.06 [9] => 2.77 [10] => 2.30 [11] => 4.74 [12] => 5.64 [13] => 5.57 [14] => 6.01 [15] => 7.97 [16] => 9.08 [17] => 8.62 ) [Total Liabilities_pct] => Array ( [0] => 39.70 [1] => 23.39 [2] => 18.62 [3] => 21.37 [4] => 26.82 [5] => 46.81 [6] => 52.10 [7] => 40.05 [8] => 21.44 [9] => 24.22 [10] => 28.76 [11] => 32.78 [12] => 32.38 [13] => 43.22 [14] => 33.95 [15] => 54.80 [16] => 53.15 [17] => 48.34 ) [netcash] => Array ( [0] => 0.19 [1] => 0.22 [2] => 1.29 [3] => 0.71 [4] => 0.75 [5] => -4.92 [6] => -4.25 [7] => -2.79 [8] => 0.43 [9] => -0.02 [10] => -2.09 [11] => -3.65 [12] => -3.24 [13] => -7.35 [14] => -4.79 [15] => -21.61 [16] => -21.98 [17] => -20.45 ) [NCAV] => Array ( [0] => 0.5 [1] => 0.54 [2] => 1.73 [3] => 1.2 [4] => 1.61 [5] => -3.75 [6] => -2.94 [7] => -1.44 [8] => 1.82 [9] => 1.65 [10] => 0.45 [11] => -0.62 [12] => -0.57 [13] => -4.18 [14] => -0.91 [15] => -17.16 [16] => -16.86 [17] => -14.87 ) [NCAV_real] => Array ( [0] => 0.77 [1] => 1.53 [2] => 2.1 [3] => 1.6 [4] => 2.22 [5] => -2.67 [6] => -1.75 [7] => -0.38 [8] => 3.02 [9] => 2.98 [10] => 2.26 [11] => 1.7 [12] => 1.38 [13] => -1.52 [14] => 2.16 [15] => -13.13 [16] => -12.87 [17] => -10.59 ) [Book Value Per Share] => Array ( [0] => 1 [1] => 1.71 [2] => 2.57 [3] => 2.47 [4] => 3.88 [5] => 6.36 [6] => 4.78 [7] => 6.03 [8] => 9.07 [9] => 9.33 [10] => 10.92 [11] => 11.36 [12] => 10.89 [13] => 14.19 [14] => 17.04 [15] => 21.23 [16] => 23.89 [17] => 27.34 ) [Tangibles_book_per_share] => Array ( [0] => 0.93 [1] => 1.69 [2] => 2.51 [3] => 2.07 [4] => 2.99 [5] => 0.49 [6] => 1.51 [7] => 2.9 [8] => 6.12 [9] => 6.38 [10] => 6.31 [11] => 6.57 [12] => 5.65 [13] => 4.9 [14] => 7.91 [15] => -6.4 [16] => 17.79 [17] => 21.31 ) [deb2equity] => Array ( [0] => 0.025 [1] => 0.004 [2] => 0 [3] => 0 [4] => 0 [5] => 0.517 [6] => 0.637 [7] => 0.295 [8] => 0.021 [9] => 0 [10] => 0 [11] => 0.042 [12] => 0.06 [13] => 0.337 [14] => 0.148 [15] => 0.543 [16] => 0.424 [17] => 0.232 ) [debt2rev_totaldebt] => Array ( [0] => 0.4 [1] => 0.1 [2] => 0 [3] => 0.002 [4] => 0 [5] => 51.807 [6] => 48.673 [7] => 29.282 [8] => 3.366 [9] => 0 [10] => 0 [11] => 7.7 [12] => 10.084 [13] => 73.254 [14] => 39.237 [15] => 175 [16] => 148.5 [17] => 93.139 ) [debt2rev] => Array ( [0] => 0.006 [1] => 0.001 [2] => 0 [3] => 0 [4] => 0 [5] => 0.274 [6] => 0.195 [7] => 0.104 [8] => 0.01 [9] => 0 [10] => 0 [11] => 0.015 [12] => 0.019 [13] => 0.149 [14] => 0.063 [15] => 0.249 [16] => 0.183 [17] => 0.109 ) [cogs2rev] => Array ( [0] => 0.74 [1] => 0.73 [2] => 0.72 [3] => 0.72 [4] => 0.75 [5] => 0.76 [6] => 0.78 [7] => 0.79 [8] => 0.78 [9] => 0.78 [10] => 0.78 [11] => 0.78 [12] => 0.77 [13] => 0.78 [14] => 0.77 [15] => 0.77 [16] => 0.78 [17] => 0.78 ) [inventory2rev] => Array ( [0] => 0.075 [1] => 0.058 [2] => 0.079 [3] => 0.058 [4] => 0.062 [5] => 0.082 [6] => 0.067 [7] => 0.059 [8] => 0.06 [9] => 0.054 [10] => 0.059 [11] => 0.064 [12] => 0.045 [13] => 0.073 [14] => 0.084 [15] => 0.075 [16] => 0.063 [17] => 0.071 ) [ar2asset] => Array ( [0] => 0.127 [1] => 0.108 [2] => 0.089 [3] => 0.137 [4] => 0.139 [5] => 0.075 [6] => 0.105 [7] => 0.112 [8] => 0.092 [9] => 0.112 [10] => 0.15 [11] => 0.156 [12] => 0.156 [13] => 0.106 [14] => 0.114 [15] => 0.077 [16] => 0.088 [17] => 0.089 ) [cash2asset] => Array ( [0] => 0.509 [1] => 0.331 [2] => 0.594 [3] => 0.439 [4] => 0.41 [5] => 0.057 [6] => 0.095 [7] => 0.123 [8] => 0.252 [9] => 0.241 [10] => 0.151 [11] => 0.112 [12] => 0.122 [13] => 0.138 [14] => 0.154 [15] => 0.088 [16] => 0.1 [17] => 0.097 ) [equity2asset] => Array ( [0] => 0.603 [1] => 0.766 [2] => 0.814 [3] => 0.786 [4] => 0.732 [5] => 0.532 [6] => 0.479 [7] => 0.6 [8] => 0.786 [9] => 0.758 [10] => 0.712 [11] => 0.672 [12] => 0.676 [13] => 0.568 [14] => 0.661 [15] => 0.452 [16] => 0.469 [17] => 0.517 ) [equity2liab_tangbile] => Array ( [0] => 1.415 [1] => 3.253 [2] => 4.27 [3] => 3.095 [4] => 2.099 [5] => 0.087 [6] => 0.29 [7] => 0.72 [8] => 2.474 [9] => 2.138 [10] => 1.431 [11] => 1.186 [12] => 1.084 [13] => 0.454 [14] => 0.904 [15] => 0 [16] => 0.656 [17] => 0.833 ) [ppe2asset] => Array ( [0] => 0.082 [1] => 0.062 [2] => 0.108 [3] => 0.118 [4] => 0.134 [5] => 0.245 [6] => 0.308 [7] => 0.301 [8] => 0.251 [9] => 0.244 [10] => 0.242 [11] => 0.239 [12] => 0.23 [13] => 0.223 [14] => 0.197 [15] => 0.122 [16] => 0.134 [17] => 0.148 ) [interest2rev] => Array ( [0] => -0.431 [1] => 0 [2] => 0 [3] => -0.005 [4] => -0.001 [5] => -0.898 [6] => -1.487 [7] => -1.209 [8] => -0.447 [9] => -0.069 [10] => -0.061 [11] => -0.069 [12] => -0.05 [13] => -0.071 [14] => -0.546 [15] => -0.387 [16] => -0.758 [17] => -0.494 ) [std2asset] => Array ( [0] => 0.393 [1] => 0.231 [2] => 0.184 [3] => 0.212 [4] => 0.267 [5] => 0.265 [6] => 0.34 [7] => 0.278 [8] => 0.199 [9] => 0.214 [10] => 0.265 [11] => 0.28 [12] => 0.267 [13] => 0.258 [14] => 0.23 [15] => 0.26 [16] => 0.275 [17] => 0.277 ) [ltd2asset] => Array ( [0] => 0.004 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.17 [6] => 0.181 [7] => 0.121 [8] => 0.015 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.119 [14] => 0.05 [15] => 0.208 [16] => 0.166 [17] => 0.12 ) [turnover] => Array ( [0] => 2.607 [1] => 2.258 [2] => 1.888 [3] => 1.89 [4] => 1.834 [5] => 1.002 [6] => 1.565 [7] => 1.694 [8] => 1.707 [9] => 1.886 [10] => 1.824 [11] => 1.944 [12] => 2.163 [13] => 1.283 [14] => 1.547 [15] => 0.985 [16] => 1.085 [17] => 1.102 ) [CF_Net Income] => Array ( [0] => 2.5 [1] => 12.2 [2] => 17.7 [3] => 21.893 [4] => 23.746 [5] => 16.89 [6] => -32.39 [7] => 20.422 [8] => 35.978 [9] => 40.399 [10] => 46.145 [11] => 44.697 [12] => 45.882 [13] => 37.992 [14] => 44.323 [15] => 50.935 [16] => 53.102 [17] => 49.439 ) [buybackratio] => Array ( [0] => -3.88 [1] => -0.02 [2] => -0.12 [3] => 0 [4] => 0 [5] => -0.23 [6] => 0 [7] => -0.05 [8] => -0.57 [9] => -0.38 [10] => -0.43 [11] => -0.12 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [grahamnumber] => Array ( [0] => 1.8 [1] => 5.27 [2] => 7.66 [3] => 6.83 [4] => 9.8 [5] => 3.92 [6] => 6.78 [7] => 9.75 [8] => 16.89 [9] => 18.4 [10] => 19.69 [11] => 20.25 [12] => 19.38 [13] => 16.55 [14] => 22.54 [15] => 0 [16] => 38.07 [17] => 40.2 ) [CF_DDA] => Array ( [0] => 3.1 [1] => 1.8 [2] => 1 [3] => 2.748 [4] => 2.381 [5] => 5.148 [6] => 7 [7] => 8.208 [8] => 8.553 [9] => 9.792 [10] => 10.139 [11] => 12.445 [12] => 11.956 [13] => 10.801 [14] => 14.791 [15] => 15.797 [16] => 19.49 [17] => 22.059 ) [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] => 9 [1] => 11.6 [2] => 15.2 [3] => 23.388 [4] => 23.977 [5] => 19.944 [6] => 17.59 [7] => 26.737 [8] => 41.307 [9] => 48.652 [10] => 57.701 [11] => 56.555 [12] => 66.724 [13] => 65.034 [14] => 51.754 [15] => 74.526 [16] => 99.113 [17] => 98.836 ) [Cash Flow from Others] => Array ( [0] => 0.5 [1] => 0.1 [2] => -0.2 [3] => 0.267 [4] => 0.02 [5] => -0.222 [6] => 48.33 [7] => -5.295 [8] => -2.597 [9] => 1.184 [10] => 6.769 [11] => 9.283 [12] => 10.534 [13] => 9.825 [14] => 9.528 [15] => 12.534 [16] => 11.81 [17] => 18.386 ) [Cash Flow_PPE] => Array ( [0] => -0.2 [1] => -0.8 [2] => -5.3 [3] => -3.647 [4] => -3.376 [5] => -19.732 [6] => -6.741 [7] => -6.861 [8] => -6.788 [9] => -9.495 [10] => -14.656 [11] => -19.107 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -7.866 [4] => -4.829 [5] => -65.049 [6] => 0 [7] => -0.25 [8] => 0 [9] => 0 [10] => -25.534 [11] => -0.19 [12] => -3.778 [13] => -89.967 [14] => 3.895 [15] => -194.276 [16] => 3.614 [17] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -0.2 [1] => -0.8 [2] => -5.3 [3] => -3.647 [4] => -3.376 [5] => -24.702 [6] => -6.741 [7] => -6.861 [8] => -6.788 [9] => -9.495 [10] => -16.989 [11] => -19.107 [12] => -6.248 [13] => -2.539 [14] => -7.022 [15] => -13.56 [16] => -29.783 [17] => -34.119 ) [Cash Flow from Investing] => Array ( [0] => 0.1 [1] => -12.8 [2] => -14.6 [3] => 2.835 [4] => -7.06 [5] => -80.119 [6] => -6.226 [7] => -7.111 [8] => -3.359 [9] => -9.495 [10] => -39.736 [11] => -19.297 [12] => -10.026 [13] => -92.506 [14] => -3.127 [15] => -207.836 [16] => -26.169 [17] => -34.119 ) [Net Issuance of Stock] => Array ( [0] => 9.7 [1] => 0.2 [2] => -2.8 [3] => -12.082 [4] => -9.537 [5] => 0.602 [6] => 0 [7] => 1.051 [8] => 20.447 [9] => -39.627 [10] => -29.828 [11] => -54.046 [12] => -57.944 [13] => -2.661 [14] => -6.621 [15] => -12.455 [16] => -35.901 [17] => -10.148 ) [Issuance of Stock] => Array ( [0] => 9.7 [1] => 0.2 [2] => 2.1 [3] => 0.106 [4] => 0.093 [5] => 3.827 [6] => 0 [7] => 1.051 [8] => 20.447 [9] => 15.356 [10] => 20.046 [11] => 5.446 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Net Issuance of Debt] => Array ( [0] => -5.8 [1] => -0.3 [2] => -0.1 [3] => -0.128 [4] => -0.002 [5] => 41.059 [6] => -8.016 [7] => -14.347 [8] => -28.372 [9] => 0 [10] => 0 [11] => 7.7 [12] => -1.7 [13] => 51.455 [14] => -35.5 [15] => 150 [16] => -26.5 [17] => -55.361 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [Cash from Financing] => Array ( [0] => 3 [1] => -0.1 [2] => -2.9 [3] => -12.21 [4] => -9.539 [5] => 39.799 [6] => -6.247 [7] => -13.97 [8] => -7.951 [9] => -39.737 [10] => -29.828 [11] => -45.828 [12] => -57.34 [13] => 49.944 [14] => -40.287 [15] => 133.866 [16] => -61.729 [17] => -64.893 ) [Other Financing] => Array ( [0] => -0.9 [1] => -2.77555756156E-17 [2] => 0 [3] => 0 [4] => 1.7763568394E-15 [5] => -1.862 [6] => 1.769 [7] => -0.674 [8] => -0.026 [9] => -0.11 [10] => 0 [11] => 0.518 [12] => 2.304 [13] => 1.15 [14] => 1.834 [15] => -3.679 [16] => 0.672 [17] => 0.616 ) [Net Change in Cash] => Array ( [0] => 12.2 [1] => -1.3 [2] => -2.3 [3] => 13.835 [4] => 7.127 [5] => -20.778 [6] => 4.933 [7] => 5.259 [8] => 29.95 [9] => 0.323 [10] => -11.798 [11] => -8.399 [12] => 0.062 [13] => 22.279 [14] => 8.88 [15] => 0.914 [16] => 12.383 [17] => 0.224 ) [NetChangeinCash_others] => Array ( [0] => 0.1 [1] => 1.7763568394E-15 [2] => 0 [3] => -0.178 [4] => -0.251 [5] => -0.402 [6] => -0.184 [7] => -0.397 [8] => -0.047 [9] => 0.903 [10] => 0.065 [11] => 0.171 [12] => 0.704 [13] => -0.193 [14] => 0.54 [15] => 0.358 [16] => 1.168 [17] => 0.4 ) [total_freecashflow] => Array ( [0] => 8.8 [1] => 10.8 [2] => 9.9 [3] => 19.741 [4] => 20.601 [5] => -4.758 [6] => 10.849 [7] => 19.876 [8] => 34.519 [9] => 39.157 [10] => 40.712 [11] => 37.448 [12] => 60.476 [13] => 62.495 [14] => 44.732 [15] => 60.966 [16] => 69.33 [17] => 64.717 ) [CF_Net Income_pct] => Array ( [0] => 27.78 [1] => 105.17 [2] => 116.45 [3] => 93.61 [4] => 99.04 [5] => 84.69 [6] => -184.14 [7] => 76.38 [8] => 87.10 [9] => 83.04 [10] => 79.97 [11] => 79.03 [12] => 68.76 [13] => 58.42 [14] => 85.64 [15] => 68.35 [16] => 53.58 [17] => 50.02 ) [CF_DDA_pct] => Array ( [0] => 3 [1] => 2 [2] => 1 [3] => 3 [4] => 2 [5] => 5 [6] => 7 [7] => 8 [8] => 9 [9] => 10 [10] => 10 [11] => 12 [12] => 12 [13] => 11 [14] => 15 [15] => 16 [16] => 19 [17] => 22 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -2.22 [1] => -6.90 [2] => -34.87 [3] => -15.59 [4] => -14.08 [5] => -123.86 [6] => -38.32 [7] => -25.66 [8] => -16.43 [9] => -19.52 [10] => -29.44 [11] => -33.78 [12] => -9.36 [13] => -3.90 [14] => -13.57 [15] => -18.19 [16] => -30.05 [17] => -34.52 ) [Cash Flow from Investing_pct] => Array ( [0] => 1.11 [1] => -110.34 [2] => -96.05 [3] => 12.12 [4] => -29.44 [5] => -401.72 [6] => -35.40 [7] => -26.60 [8] => -8.13 [9] => -19.52 [10] => -68.87 [11] => -34.12 [12] => -15.03 [13] => -142.24 [14] => -6.04 [15] => -278.88 [16] => -26.40 [17] => -34.52 ) [Net Issuance of Stock_pct] => Array ( [0] => 107.78 [1] => 1.72 [2] => -18.42 [3] => -51.66 [4] => -39.78 [5] => 3.02 [6] => 0.00 [7] => 3.93 [8] => 49.50 [9] => -81.45 [10] => -51.69 [11] => -95.56 [12] => -86.84 [13] => -4.09 [14] => -12.79 [15] => -16.71 [16] => -36.22 [17] => -10.27 ) [Net Issuance of Debt_pct] => Array ( [0] => -64.44 [1] => -2.59 [2] => -0.66 [3] => -0.55 [4] => -0.01 [5] => 205.87 [6] => -45.57 [7] => -53.66 [8] => -68.69 [9] => 0.00 [10] => 0.00 [11] => 13.62 [12] => -2.55 [13] => 79.12 [14] => -68.59 [15] => 201.27 [16] => -26.74 [17] => -56.01 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 ) [Other Financing_pct] => Array ( [0] => 33.33 [1] => -0.86 [2] => -19.08 [3] => -52.21 [4] => -39.78 [5] => 199.55 [6] => -35.51 [7] => -52.25 [8] => -19.25 [9] => -81.68 [10] => -51.69 [11] => -81.03 [12] => -85.94 [13] => 76.80 [14] => -77.84 [15] => 179.62 [16] => -62.28 [17] => -65.66 ) [Cash from Financing_pct] => Array ( [0] => 43.33 [1] => -0.86 [2] => -19.08 [3] => -52.21 [4] => -39.78 [5] => 208.89 [6] => -45.57 [7] => -49.73 [8] => -19.19 [9] => -81.45 [10] => -51.69 [11] => -81.95 [12] => -89.39 [13] => 75.03 [14] => -81.39 [15] => 184.56 [16] => -62.96 [17] => -66.28 ) [Net Change in Cash_pct] => Array ( [0] => 135.56 [1] => -11.21 [2] => -15.13 [3] => 59.15 [4] => 29.72 [5] => -104.18 [6] => 28.04 [7] => 19.67 [8] => 72.51 [9] => 0.66 [10] => -20.45 [11] => -14.85 [12] => 0.09 [13] => 34.26 [14] => 17.16 [15] => 1.23 [16] => 12.49 [17] => 0.23 ) [total_freecashflow_pct] => Array ( [0] => 97.78 [1] => 93.10 [2] => 65.13 [3] => 84.41 [4] => 85.92 [5] => -23.86 [6] => 61.68 [7] => 74.34 [8] => 83.57 [9] => 80.48 [10] => 70.56 [11] => 66.22 [12] => 90.64 [13] => 96.10 [14] => 86.43 [15] => 81.81 [16] => 69.95 [17] => 65.48 ) [per share rev] => Array ( [0] => 4.78 [1] => 5.03 [2] => 5.96 [3] => 5.93 [4] => 10.22 [5] => 11.85 [6] => 11.79 [7] => 16.9 [8] => 19.36 [9] => 21.9 [10] => 26.59 [11] => 31.15 [12] => 35.04 [13] => 33.23 [14] => 41.17 [15] => 46.11 [16] => 53.91 [17] => 57.73 ) [per share eps] => Array ( [0] => 0.169 [1] => 0.73 [2] => 1.04 [3] => 1.31 [4] => 1.5 [5] => 1.06 [6] => -2.03 [7] => 1.23 [8] => 2.04 [9] => 2.27 [10] => 2.61 [11] => 2.63 [12] => 2.96 [13] => 2.56 [14] => 2.94 [15] => 3.35 [16] => 3.53 [17] => 3.34 ) [eps_nri] => Array ( [0] => 0.17 [1] => 0.73 [2] => 1.04 [3] => 1.31 [4] => 1.5 [5] => 1.38 [6] => 1.33 [7] => 1.44 [8] => 2.03 [9] => 2.23 [10] => 2.6 [11] => 2.63 [12] => 2.97 [13] => 2.57 [14] => 2.94 [15] => 3.35 [16] => 3.53 [17] => 3.34 ) [per share_freecashflow] => Array ( [0] => 0.6 [1] => 0.65 [2] => 0.58 [3] => 0.9 [4] => 1.3 [5] => -0.3 [6] => 0.51 [7] => 1.2 [8] => 1.96 [9] => 2.16 [10] => 2.3 [11] => 2.2 [12] => 3.92 [13] => 4.23 [14] => 2.97 [15] => 4.01 [16] => 4.61 [17] => 4.37 ) [ROE] => Array ( [0] => 15.53 [1] => 42.81 [2] => 40.5 [3] => 40.54 [4] => 36.78 [5] => 16.85 [6] => -55.45 [7] => 20.57 [8] => 22.9 [9] => 25.79 [10] => 25.13 [11] => 24.43 [12] => 27.14 [13] => 17.5 [14] => 16.74 [15] => 15.82 [16] => 15.16 [17] => 12.33 ) [payout] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [ROA] => Array ( [0] => 9.36 [1] => 32.8 [2] => 32.96 [3] => 31.88 [4] => 26.91 [5] => 8.96 [6] => -26.56 [7] => 12.33 [8] => 17.99 [9] => 19.54 [10] => 17.9 [11] => 16.42 [12] => 18.35 [13] => 9.94 [14] => 11.06 [15] => 7.15 [16] => 7.1 [17] => 6.37 ) [ROC_capital] => Array ( [0] => 26.2 [1] => 49.5 [2] => 52.7 [3] => 60.29 [4] => 74.379 [5] => 97.812 [6] => 110.792 [7] => 114.253 [8] => 151.322 [9] => 159.18 [10] => 181.322 [11] => 191.605 [12] => 168.106 [13] => 239.941 [14] => 259.167 [15] => 299.449 [16] => 325.412 [17] => 350.023 ) [ROC] => Array ( [0] => 9.54 [1] => 24.65 [2] => 33.59 [3] => 36.31 [4] => 31.93 [5] => 17.27 [6] => -38.26 [7] => 17.87 [8] => 23.78 [9] => 25.86 [10] => 25.45 [11] => 23.33 [12] => 27.29 [13] => 15.83 [14] => 17.1 [15] => 17.01 [16] => 16.32 [17] => 14.12 ) [ROC_JOEL_capital] => Array ( [0] => 2.2 [1] => 15.7 [2] => 9.8 [3] => 13.064 [4] => 12.635 [5] => 51.338 [6] => 54.643 [7] => 52.636 [8] => 55.603 [9] => 57.35 [10] => 67.465 [11] => 82.692 [12] => 72.594 [13] => 103.683 [14] => 114.369 [15] => 87.22 [16] => 100.545 [17] => 114.724 ) [ROC_JOEL] => Array ( [0] => 345.45 [1] => 79.62 [2] => 175.51 [3] => 166.56 [4] => 185.12 [5] => 34.89 [6] => 50.59 [7] => 53.58 [8] => 68.98 [9] => 75.72 [10] => 68.96 [11] => 57.66 [12] => 69.15 [13] => 41.61 [14] => 47.96 [15] => 68.46 [16] => 65.42 [17] => 51.94 ) [ROC_JOEL_new] => Array ( [0] => 156.63 [1] => 62.81 [2] => 115.67 [3] => 118.77 [4] => 120.9 [5] => 31.44 [6] => -53.45 [7] => 43.07 [8] => 55.08 [9] => 56.96 [10] => 53.26 [11] => 45.15 [12] => 50.85 [13] => 33.82 [14] => 37.83 [15] => 65.51 [16] => 66.23 [17] => 52.72 ) [grossmargin] => Array ( [0] => 26.01 [1] => 26.79 [2] => 27.61 [3] => 28.11 [4] => 24.96 [5] => 23.52 [6] => 21.77 [7] => 21.21 [8] => 22.16 [9] => 21.8 [10] => 22.47 [11] => 22.41 [12] => 23.46 [13] => 21.69 [14] => 23.26 [15] => 22.6 [16] => 22.17 [17] => 21.77 ) [pretaxmargin] => Array ( [0] => 10.78 [1] => 15.83 [2] => 18.74 [3] => 17.89 [4] => 15.48 [5] => 9.22 [6] => -15.85 [7] => 9.02 [8] => 11.28 [9] => 11 [10] => 10.25 [11] => 9.24 [12] => 9.32 [13] => 8.77 [14] => 8.32 [15] => 8.22 [16] => 7.45 [17] => 6.58 ) [operatingmargin] => Array ( [0] => 10.92 [1] => 14.88 [2] => 16.96 [3] => 16.77 [4] => 14.45 [5] => 9.48 [6] => 11.06 [7] => 10.05 [8] => 11.23 [9] => 10.93 [10] => 9.9 [11] => 9.01 [12] => 9.28 [13] => 8.79 [14] => 8.84 [15] => 8.51 [16] => 8.11 [17] => 6.97 ) [netmargin] => Array ( [0] => 3.59 [1] => 14.52 [2] => 17.46 [3] => 16.87 [4] => 14.67 [5] => 8.94 [6] => -16.97 [7] => 7.28 [8] => 10.54 [9] => 10.36 [10] => 9.82 [11] => 8.45 [12] => 8.48 [13] => 7.74 [14] => 7.14 [15] => 7.26 [16] => 6.54 [17] => 5.78 ) [pettm] => Array ( [0] => 0.000 [1] => 28.080 [2] => 30.480 [3] => 15.120 [4] => 9.270 [5] => 19.460 [6] => 0.000 [7] => 11.720 [8] => 14.600 [9] => 15.650 [10] => 17.360 [11] => 16.730 [12] => 9.910 [13] => 15.520 [14] => 15.870 [15] => 13.560 [16] => 13.700 [17] => 14.750 ) [penri] => Array ( [0] => 0.00 [1] => 28.20 [2] => 30.48 [3] => 15.17 [4] => 9.27 [5] => 19.50 [6] => 16.60 [7] => 9.92 [8] => 14.65 [9] => 15.95 [10] => 17.43 [11] => 16.73 [12] => 9.91 [13] => 15.47 [14] => 15.88 [15] => 13.55 [16] => 13.57 [17] => 14.73 ) [pe] => Array ( [0] => 0.000 [1] => 28.080 [2] => 30.480 [3] => 15.120 [4] => 9.270 [5] => 19.460 [6] => 0.000 [7] => 11.720 [8] => 14.600 [9] => 15.650 [10] => 17.360 [11] => 16.730 [12] => 9.910 [13] => 15.520 [14] => 15.870 [15] => 13.560 [16] => 13.700 [17] => 14.750 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 4.200 [5] => 14.860 [6] => 20.810 [7] => 5.060 [8] => 4.910 [9] => 5.650 [10] => 7.330 [11] => 6.630 [12] => 4.930 [13] => 8.510 [14] => 5.650 [15] => 0.000 [16] => 0.000 [17] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 27.25 [6] => -0.37 [7] => 6.97 [8] => 22.9 [9] => 39.73 [10] => 56.91 [11] => 42.72 [12] => 32.12 [13] => 20.66 [14] => 19.73 [15] => 27.91 [16] => 36.67 [17] => 35.2 ) [pfcf] => Array ( [0] => 0.000 [1] => 30.720 [2] => 54.240 [3] => 24.910 [4] => 10.770 [5] => 303.570 [6] => 26.810 [7] => 12.000 [8] => 15.240 [9] => 16.390 [10] => 19.700 [11] => 19.890 [12] => 7.530 [13] => 9.420 [14] => 15.720 [15] => 11.320 [16] => 10.350 [17] => 11.260 ) [ps] => Array ( [0] => 0.000 [1] => 4.110 [2] => 5.290 [3] => 2.570 [4] => 1.360 [5] => 1.790 [6] => 1.020 [7] => 0.850 [8] => 1.530 [9] => 1.620 [10] => 1.700 [11] => 1.410 [12] => 0.840 [13] => 1.200 [14] => 1.130 [15] => 0.980 [16] => 0.890 [17] => 0.850 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.694 [6] => 0.568 [7] => 0.546 [8] => 0.674 [9] => 0.938 [10] => 1.178 [11] => 1.682 [12] => 2.064 [13] => 2.58 [14] => 2.932 [15] => 3.194 [16] => 3.552 [17] => 4.048 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 33.710 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 10.780 [13] => 8.040 [14] => 6.710 [15] => 8.330 [16] => 10.300 [17] => 10.540 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 37.930 [6] => 2.630 [7] => 4.830 [8] => 4.160 [9] => 2.870 [10] => 2.910 [11] => 3.740 [12] => 17.030 [13] => 18.610 [14] => 13.330 [15] => 15.230 [16] => 17.570 [17] => 18.910 ) [zscore] => Array ( [0] => 0.000 [1] => 27.140 [2] => 37.170 [3] => 31.320 [4] => 10.460 [5] => 4.260 [6] => 2.790 [7] => 5.020 [8] => 10.750 [9] => 11.130 [10] => 9.950 [11] => 8.780 [12] => 8.050 [13] => 5.220 [14] => 6.700 [15] => 3.150 [16] => 3.300 [17] => 3.440 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4 [4] => 4 [5] => 3 [6] => 3 [7] => 9 [8] => 8 [9] => 5 [10] => 7 [11] => 4 [12] => 6 [13] => 3 [14] => 6 [15] => 5 [16] => 5 [17] => 6 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -0.650 [4] => -2.250 [5] => -1.820 [6] => -3.300 [7] => -2.580 [8] => -2.580 [9] => -2.410 [10] => -2.240 [11] => -2.650 [12] => -2.940 [13] => -2.720 [14] => -2.460 [15] => -2.420 [16] => -2.590 [17] => -2.720 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.98 [7] => 1.05 [8] => 1.23 [9] => 1.43 [10] => 1.61 [11] => 1.91 [12] => 2.40 [13] => 2.65 [14] => 2.80 [15] => 3.00 [16] => 3.15 [17] => 3.24 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 14.260 [7] => 13.540 [8] => 24.350 [9] => 24.860 [10] => 28.280 [11] => 23.140 [12] => 12.310 [13] => 14.980 [14] => 16.670 [15] => 15.120 [16] => 15.340 [17] => 15.170 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 11.070 [6] => 6.310 [7] => 15.860 [8] => 20.440 [9] => 23.080 [10] => 27.800 [11] => 36.470 [12] => 48.050 [13] => 55.510 [14] => 58.260 [15] => 61.590 [16] => 72.780 [17] => 80.380 ) [medpsvalue] => Array ( [0] => 23.3 [1] => 5.36 [2] => 6.47 [3] => 6.96 [4] => 11.01 [5] => 12.73 [6] => 14.56 [7] => 17.91 [8] => 20.83 [9] => 23.43 [10] => 28.59 [11] => 33.41 [12] => 37.5 [13] => 35.56 [14] => 44.06 [15] => 49.35 [16] => 58.2 [17] => 61.78 ) [ev2rev] => Array ( [0] => 0.000 [1] => 3.690 [2] => 5.020 [3] => 4.770 [4] => 1.220 [5] => 2.020 [6] => 1.000 [7] => 0.870 [8] => 1.380 [9] => 1.400 [10] => 1.550 [11] => 1.300 [12] => 0.810 [13] => 1.280 [14] => 1.130 [15] => 1.140 [16] => 0.960 [17] => 0.860 ) [ev2ebitda] => Array ( [0] => 0.000 [1] => 21.680 [2] => 27.920 [3] => 23.450 [4] => 7.280 [5] => 16.110 [6] => 8.760 [7] => 7.190 [8] => 9.670 [9] => 10.370 [10] => 12.400 [11] => 11.160 [12] => 6.990 [13] => 11.610 [14] => 10.080 [15] => 10.510 [16] => 9.080 [17] => 8.960 ) [ev2ebit] => Array ( [0] => 0.000 [1] => 24.800 [2] => 29.540 [3] => 28.490 [4] => 8.410 [5] => 21.350 [6] => 11.520 [7] => 8.650 [8] => 12.280 [9] => 12.840 [10] => 15.610 [11] => 14.440 [12] => 8.720 [13] => 14.570 [14] => 12.820 [15] => 13.410 [16] => 11.890 [17] => 12.410 ) [p2netcash] => Array ( [0] => 47.08 [1] => 93.56 [2] => 24.81 [3] => 23.5 [4] => 18.67 [5] => 0 [6] => 0 [7] => 0 [8] => 69.49 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [p2ncav] => Array ( [0] => 17.89 [1] => 38.12 [2] => 18.5 [3] => 13.91 [4] => 8.7 [5] => 0 [6] => 0 [7] => 0 [8] => 16.42 [9] => 21.55 [10] => 101.11 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [p2medpsvalue] => Array ( [0] => 0.38 [1] => 3.84 [2] => 4.95 [3] => 2.4 [4] => 1.27 [5] => 1.67 [6] => 0.96 [7] => 0.8 [8] => 1.43 [9] => 1.52 [10] => 1.59 [11] => 1.32 [12] => 0.79 [13] => 1.12 [14] => 1.06 [15] => 0.92 [16] => 0.83 [17] => 0.8 ) [p2grahamnumber] => Array ( [0] => 4.97 [1] => 3.91 [2] => 4.18 [3] => 2.44 [4] => 1.43 [5] => 5.42 [6] => 2.06 [7] => 1.46 [8] => 1.77 [9] => 1.93 [10] => 2.31 [11] => 2.18 [12] => 1.52 [13] => 2.4 [14] => 2.07 [15] => 0 [16] => 1.27 [17] => 1.22 ) [p2tangible_book] => Array ( [0] => 9.62 [1] => 12.18 [2] => 12.75 [3] => 8.06 [4] => 4.68 [5] => 43.37 [6] => 9.23 [7] => 4.92 [8] => 4.88 [9] => 5.57 [10] => 7.21 [11] => 6.72 [12] => 5.22 [13] => 8.11 [14] => 5.9 [15] => 0 [16] => 2.72 [17] => 2.31 ) [pb] => Array ( [0] => 8.95 [1] => 12.04 [2] => 12.45 [3] => 6.76 [4] => 3.61 [5] => 3.34 [6] => 2.92 [7] => 2.37 [8] => 3.29 [9] => 3.81 [10] => 4.17 [11] => 3.89 [12] => 2.71 [13] => 2.8 [14] => 2.74 [15] => 2.14 [16] => 2.02 [17] => 1.8 ) [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] => 69.6 [1] => 84 [2] => 101.4 [3] => 129.783 [4] => 161.816 [5] => 188.888 [6] => 249.825 [7] => 280.574 [8] => 341.491 [9] => 397.218 [10] => 470.142 [11] => 529.22 [12] => 540.769 [13] => 490.577 [14] => 620.385 [15] => 701.632 [16] => 811.481 [17] => 855.462 ) [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] => 3.1 [1] => 1.8 [2] => 1 [3] => 2.748 [4] => 0.651 [5] => 0.741 [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_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] => 0.3 [1] => 0 [2] => 0 [3] => 0.007 [4] => 0.002 [5] => 1.696 [6] => 3.714 [7] => 3.392 [8] => 1.525 [9] => 0.275 [10] => 0.287 [11] => 0.367 [12] => 0.269 [13] => 0.349 [14] => 3.388 [15] => 2.716 [16] => 6.152 [17] => 4.227 ) [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] => 21.8 [3] => 6.261 [4] => 5.161 [5] => 0.515 [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] => 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_CashAndCashEquivalents] => Array ( [0] => 13.6 [1] => 12.3 [2] => 10.1 [3] => 23.893 [4] => 31.02 [5] => 10.242 [6] => 15.175 [7] => 20.434 [8] => 50.384 [9] => 50.707 [10] => 38.909 [11] => 30.51 [12] => 30.572 [13] => 52.851 [14] => 61.731 [15] => 62.645 [16] => 75.028 [17] => 75.252 ) [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] => 6.4 [1] => 18.4 [2] => 32 [3] => 18.672 [4] => 18.163 [5] => 25.403 [6] => 26.2 [7] => 25.28 [8] => 30.138 [9] => 34.399 [10] => 40.324 [11] => 56.972 [12] => 41.417 [13] => 61.471 [14] => 72.412 [15] => 88.628 [16] => 416.487 [17] => 429.153 ) [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 [1] => 1.9 [2] => 2.6 [3] => 2.368 [4] => 16.196 [5] => 20.785 [6] => 23.505 [7] => 25.264 [8] => 27.537 [9] => 33.398 [10] => 45.494 [11] => 46.271 [12] => 36.944 [13] => 48.937 [14] => 49.52 [15] => 64.793 [16] => 68.351 [17] => 78.299 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0.3 [1] => 0.1 [2] => 0 [3] => 0.002 [4] => 0 [5] => 19.827 [6] => 19.814 [7] => 9.214 [8] => 0.321 [9] => 0 [10] => 0 [11] => 7.7 [12] => 10.084 [13] => 27.754 [14] => 19.237 [15] => 26.5 [16] => 24.75 [17] => 0 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 7.367 [5] => 0 [6] => 0 [7] => 0 [8] => 5.258 [9] => 7.259 [10] => 15.679 [11] => 15.568 [12] => 19.824 [13] => 21.772 [14] => 23.255 [15] => 77.998 [16] => 95.982 [17] => 120.416 ) [BS_other_liabilities_Insurance] => Array ( [0] => 8.2 [1] => 6.7 [2] => 7.4 [3] => 12.307 [4] => 0.102 [5] => 15.651 [6] => 10.987 [7] => 11.774 [8] => 6.728 [9] => 10.364 [10] => 12.971 [11] => 19.697 [12] => 14.1 [13] => 21.288 [14] => 24.078 [15] => 72.608 [16] => 84.49 [17] => 83.39 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -0.3 [1] => 0 [2] => 0 [3] => 1.652 [4] => -0.002 [5] => -1.696 [6] => -3.714 [7] => -3.392 [8] => -1.525 [9] => -0.275 [10] => -0.287 [11] => -0.367 [12] => -0.269 [13] => -0.349 [14] => -3.388 [15] => -2.716 [16] => -6.152 [17] => -4.227 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -10.5 [1] => -10 [2] => -10.8 [3] => -14.719 [4] => -18.736 [5] => -25.888 [6] => -33.754 [7] => -39.505 [8] => -45.884 [9] => -52.977 [10] => -69.243 [11] => -83.341 [12] => -88.615 [13] => -74.051 [14] => -104.249 [15] => -114.621 [16] => -133.594 [17] => -148.691 ) [BS_MoneyMarket] => Array ( [0] => -13.6 [1] => -12.3 [2] => -10.1 [3] => -23.893 [4] => -31.02 [5] => -10.242 [6] => -15.175 [7] => -20.434 [8] => -50.384 [9] => -50.707 [10] => -38.909 [11] => -30.51 [12] => -30.572 [13] => -52.851 [14] => -61.731 [15] => -62.645 [16] => -75.028 [17] => -75.252 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 20 [1] => 30.7 [2] => 42.1 [3] => 42.565 [4] => 49.183 [5] => 35.645 [6] => 41.375 [7] => 45.714 [8] => 80.522 [9] => 85.106 [10] => 79.233 [11] => 87.482 [12] => 71.989 [13] => 114.322 [14] => 134.143 [15] => 151.273 [16] => 491.515 [17] => 504.405 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 8.2 [1] => 6.7 [2] => 7.4 [3] => 12.307 [4] => 7.469 [5] => 15.651 [6] => 10.987 [7] => 11.774 [8] => 11.986 [9] => 17.623 [10] => 28.65 [11] => 35.265 [12] => 33.924 [13] => 43.06 [14] => 47.333 [15] => 150.606 [16] => 180.472 [17] => 203.806 ) [cash2debt] => Array ( [0] => 34 [1] => 123 [2] => 10000 [3] => 15077 [4] => 10000 [5] => 0.208 [6] => 0.312 [7] => 0.698 [8] => 14.969 [9] => 10000 [10] => 10000 [11] => 3.962 [12] => 3.032 [13] => 0.721 [14] => 1.573 [15] => 0.358 [16] => 0.505 [17] => 0.808 ) [interest_coverage] => Array ( [0] => 25.33 [1] => 10000 [2] => 10000 [3] => 3108.43 [4] => 11695 [5] => 10.56 [6] => 7.44 [7] => 8.31 [8] => 25.15 [9] => 157.9 [10] => 162.1 [11] => 129.93 [12] => 186.61 [13] => 123.61 [14] => 16.19 [15] => 21.99 [16] => 10.69 [17] => 14.1 ) [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] => 0.018 [4] => -0.02 [5] => 0.118 [6] => -1.122 [7] => 0.003 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [TaxProvision] => Array ( [0] => -5 [1] => -1.1 [2] => -1.3 [3] => -1.341 [4] => -1.289 [5] => -0.738 [6] => -1.67 [7] => -1.615 [8] => -2.912 [9] => -3.302 [10] => -2.248 [11] => -4.214 [12] => -4.509 [13] => -5.014 [14] => -7.293 [15] => -6.744 [16] => -7.341 [17] => -6.817 ) [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] => 2.5 [1] => 12.2 [2] => 17.7 [3] => 21.893 [4] => 23.746 [5] => 21.966 [6] => 21.638 [7] => 23.982 [8] => 35.888 [9] => 40.399 [10] => 45.92 [11] => 44.697 [12] => 45.882 [13] => 37.992 [14] => 44.323 [15] => 50.935 [16] => 53.102 [17] => 49.439 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -5.076 [6] => -24.384 [7] => -3.56 [8] => 0.09 [9] => 0.769 [10] => 0.225 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [eps_diluated] => Array ( [0] => 0.169 [1] => 0.73 [2] => 1.04 [3] => 1.31 [4] => 1.5 [5] => 1.06 [6] => -2.03 [7] => 1.23 [8] => 2.04 [9] => 2.27 [10] => 2.61 [11] => 2.63 [12] => 2.96 [13] => 2.56 [14] => 2.94 [15] => 3.35 [16] => 3.53 [17] => 3.34 ) [eps_basic] => Array ( [0] => 0.169 [1] => 0.75 [2] => 1.08 [3] => 1.35 [4] => 1.55 [5] => 1.11 [6] => -2.03 [7] => 1.24 [8] => 2.13 [9] => 2.36 [10] => 2.69 [11] => 2.69 [12] => 3.01 [13] => 2.61 [14] => 2.99 [15] => 3.39 [16] => 3.57 [17] => 3.37 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 3.014 [6] => 0 [7] => 0 [8] => 4.719 [9] => 5.151 [10] => 7.885 [11] => 10.567 [12] => 5.711 [13] => 8.671 [14] => 12.242 [15] => 7.587 [16] => 4.582 [17] => 6.084 ) [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] => 12.514 [6] => 0 [7] => 0 [8] => 15.842 [9] => 16.44 [10] => 20.031 [11] => 23.397 [12] => 18.759 [13] => 27.096 [14] => 39.666 [15] => 45.061 [16] => 46.711 [17] => 54.403 ) [OtherInventories] => Array ( [0] => 5.2 [1] => 4.9 [2] => 8 [3] => 7.514 [4] => 10.053 [5] => 1.7763568394E-15 [6] => 16.637 [7] => 16.644 [8] => -1.7763568394E-15 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 3.5527136788E-15 [14] => 0 [15] => 7.1054273576E-15 [16] => 0 [17] => 7.1054273576E-15 ) [CashAndCashEquivalents] => Array ( [0] => 13.6 [1] => 12.3 [2] => 10.1 [3] => 23.893 [4] => 31.02 [5] => 10.242 [6] => 15.175 [7] => 20.434 [8] => 50.384 [9] => 50.707 [10] => 38.909 [11] => 30.51 [12] => 30.572 [13] => 52.851 [14] => 61.731 [15] => 62.645 [16] => 75.028 [17] => 75.252 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 21.8 [3] => 6.261 [4] => 5.161 [5] => 0.515 [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] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 3 [17] => 3 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 50.324 [8] => 55.489 [9] => 60.305 [10] => 71.66 [11] => 75.735 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 4.5 [17] => 4.5 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 54.123 [6] => 60.695 [7] => 16.921 [8] => 19.146 [9] => 22.588 [10] => 30.955 [11] => 33.839 [12] => 34.722 [13] => 41.47 [14] => 38.634 [15] => 46.086 [16] => 54.65 [17] => 71.343 ) [ConstructionInProgress] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 54.123 [6] => 60.695 [7] => 67.245 [8] => 74.635 [9] => 82.893 [10] => 102.615 [11] => 109.574 [12] => 110.663 [13] => 148.399 [14] => 151.33 [15] => 168.732 [16] => 198.043 [17] => 230.01 ) [AccumulatedDepreciation] => Array ( [0] => -2.1 [1] => -2.8 [2] => -3.7 [3] => -5.135 [4] => -5.135 [5] => -8.009 [6] => -11.608 [7] => -17.407 [8] => -24.488 [9] => -31.585 [10] => -40.129 [11] => -44.391 [12] => -53.056 [13] => -63.168 [14] => -72.173 [15] => -81.512 [16] => -97.498 [17] => -115.286 ) [AccountsPayable] => Array ( [0] => 2 [1] => 1.9 [2] => 2.6 [3] => 2.368 [4] => 3.846 [5] => 7.548 [6] => 7.981 [7] => 8.687 [8] => 5.474 [9] => 7.418 [10] => 15.217 [11] => 15.149 [12] => 9.183 [13] => 11.431 [14] => 12.21 [15] => 14.876 [16] => 18.134 [17] => 23.613 ) [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] => 1.793 [13] => 2.97 [14] => 2.336 [15] => 2.64 [16] => 1.718 [17] => 1.687 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 12.35 [5] => 13.237 [6] => 15.524 [7] => 16.577 [8] => 22.063 [9] => 25.98 [10] => 30.277 [11] => 31.122 [12] => 25.968 [13] => 34.536 [14] => 34.974 [15] => 47.277 [16] => 48.499 [17] => 52.999 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1.173 [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] => 0.1 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 31.98 [6] => 28.859 [7] => 20.068 [8] => 3.045 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 45.5 [14] => 20 [15] => 148.5 [16] => 123.75 [17] => 93.139 ) [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] => 1.374 [12] => 14.1 [13] => 21.288 [14] => 24.078 [15] => 56.786 [16] => 67.851 [17] => 66.942 ) [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] => 2.5 [1] => 12.2 [2] => 17.7 [3] => 21.893 [4] => 23.746 [5] => 16.89 [6] => -32.39 [7] => 20.422 [8] => 35.978 [9] => 40.399 [10] => 46.145 [11] => 44.697 [12] => 45.882 [13] => 37.992 [14] => 44.323 [15] => 50.935 [16] => 53.102 [17] => 49.439 ) [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] => 0.4 [1] => -0.6 [2] => -0.8 [3] => -2.348 [4] => -0.543 [5] => 0.724 [6] => -3.178 [7] => -1.219 [8] => 0.833 [9] => -7.244 [10] => -5.996 [11] => -6.002 [12] => -7.382 [13] => 3.105 [14] => -7.149 [15] => 2.73 [16] => -13.245 [17] => -8.401 ) [ChangeInInventory] => Array ( [0] => -1.9 [1] => 0.2 [2] => -3 [3] => 0.775 [4] => -2.698 [5] => -4.557 [6] => -1.883 [7] => 0.615 [8] => -3.287 [9] => -2.109 [10] => -4.295 [11] => -5.795 [12] => 5.558 [13] => -2.556 [14] => -16.522 [15] => -0.735 [16] => 2.083 [17] => -8.883 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -0.195 [11] => -3.013 [12] => 1.072 [13] => 0.389 [14] => -1.532 [15] => -6.131 [16] => 0.099 [17] => 0.907 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0.3 [1] => -0.1 [2] => 0.7 [3] => -0.39 [4] => 1.275 [5] => 2.327 [6] => 0.601 [7] => 0.317 [8] => -3.411 [9] => 2.195 [10] => 6.29 [11] => -0.179 [12] => -7.715 [13] => 5.931 [14] => 1.142 [15] => 2.593 [16] => 3.108 [17] => 9.575 ) [ChangeInWorkingCapital] => Array ( [0] => 2.9 [1] => -2.5 [2] => -3.3 [3] => -1.52 [4] => -2.17 [5] => -1.872 [6] => -5.35 [7] => 3.402 [8] => -0.627 [9] => -2.723 [10] => -3.922 [11] => -10.912 [12] => -2.789 [13] => 5.206 [14] => -18.88 [15] => -6.984 [16] => 11.464 [17] => 5.992 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -1.43 [11] => 1.042 [12] => 1.141 [13] => 1.21 [14] => 1.992 [15] => 2.244 [16] => 3.247 [17] => 2.96 ) [PurchaseOfPPE] => Array ( [0] => -0.2 [1] => -0.8 [2] => -5.3 [3] => -3.647 [4] => -3.376 [5] => -24.702 [6] => -6.741 [7] => -6.861 [8] => -6.788 [9] => -9.495 [10] => -16.989 [11] => -19.107 [12] => -6.248 [13] => -2.539 [14] => -7.022 [15] => -13.56 [16] => -29.783 [17] => -34.119 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 4.97 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 2.333 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [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] => -3.778 [13] => -89.967 [14] => 0 [15] => -194.276 [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] => 3.895 [15] => 0 [16] => 3.614 [17] => 0 ) [PurchaseOfInvestment] => Array ( [0] => 0 [1] => -12 [2] => -37.2 [3] => -7.325 [4] => -2.635 [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 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 27.9 [3] => 21.673 [4] => 3.78 [5] => 4.662 [6] => 0.515 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0.454 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0.3 [1] => 0 [2] => 3.5527136788E-15 [3] => -7.866 [4] => -4.829 [5] => -65.049 [6] => -3.33066907388E-16 [7] => -0.25 [8] => 3.429 [9] => 0 [10] => -25.534 [11] => -0.19 [12] => 4.4408920985E-16 [13] => 0 [14] => 4.4408920985E-16 [15] => 0 [16] => 8.881784197E-16 [17] => 0 ) [sloanratio] => Array ( [0] => -0.25 [1] => 0.36 [2] => 0.32 [3] => -0.06 [4] => 0.08 [5] => 0.41 [6] => -0.34 [7] => 0 [8] => -0.01 [9] => 0.01 [10] => 0.11 [11] => 0.03 [12] => -0.04 [13] => 0.17 [14] => -0.01 [15] => 0.26 [16] => -0.03 [17] => -0.02 ) [dividend_yield] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 ) [current_ratio] => Array ( [0] => 2.2 [1] => 3.98 [2] => 4.63 [3] => 3.42 [4] => 2.57 [5] => 0.92 [6] => 1.02 [7] => 1.3 [8] => 2.4 [9] => 2.26 [10] => 1.64 [11] => 1.53 [12] => 1.53 [13] => 1.44 [14] => 1.84 [15] => 1.03 [16] => 1.01 [17] => 1.02 ) [quick_ratio] => Array ( [0] => 1.7 [1] => 3.41 [2] => 3.82 [3] => 2.9 [4] => 2.14 [5] => 0.61 [6] => 0.71 [7] => 0.94 [8] => 1.88 [9] => 1.78 [10] => 1.23 [11] => 1.08 [12] => 1.16 [13] => 1.08 [14] => 1.28 [15] => 0.75 [16] => 0.76 [17] => 0.74 ) [earning_yield_greenblatt] => Array ( [0] => 0 [1] => 4.03 [2] => 3.39 [3] => 3.51 [4] => 11.89 [5] => 4.68 [6] => 8.68 [7] => 11.56 [8] => 8.14 [9] => 7.79 [10] => 6.41 [11] => 6.93 [12] => 11.47 [13] => 6.86 [14] => 7.8 [15] => 7.46 [16] => 8.41 [17] => 8.06 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -3.29 [2] => -1.84 [3] => -28.64 [4] => 24.04 [5] => 5.23 [6] => -1.4 [7] => -3 [8] => -5.29 [9] => 1.27 [10] => 1.69 [11] => 4.22 [12] => 3.6 [13] => 1.48 [14] => -1.57 [15] => 2.38 [16] => 3.36 [17] => -0.07 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 5.23 [2] => 18.49 [3] => -0.5 [4] => 72.34 [5] => 15.95 [6] => -0.51 [7] => 43.34 [8] => 14.56 [9] => 13.12 [10] => 21.42 [11] => 17.15 [12] => 12.49 [13] => -5.17 [14] => 23.89 [15] => 12 [16] => 16.92 [17] => 7.09 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 331.95 [2] => 42.47 [3] => 25.96 [4] => 14.5 [5] => -29.33 [6] => -291.51 [7] => 0 [8] => 65.85 [9] => 11.27 [10] => 14.98 [11] => 0.77 [12] => 12.55 [13] => -13.51 [14] => 14.84 [15] => 13.95 [16] => 5.37 [17] => -5.38 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.578463363987 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0.919294990724 [13] => 1.92412935323 [14] => 2.36661698957 [15] => 1.62665066026 [16] => 1.31747572816 [17] => 1.39753320683 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.92 [6] => 2.21 [7] => 0.9 [8] => 1.46 [9] => 1.54 [10] => 1.64 [11] => 1.21 [12] => 0.61 [13] => 0.72 [14] => 0.8 [15] => 0.74 [16] => 0.66 [17] => 0.61 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.78 [6] => 0 [7] => 2.05 [8] => 1.3 [9] => 0.9 [10] => 0.8 [11] => 1.03 [12] => 0.92 [13] => 1.92 [14] => 2.37 [15] => 1.63 [16] => 1.32 [17] => 1.4 ) )
Steiner Leisure Ltd (NAS:STNR)
Days Inventory
32.37 (As of Mar. 2014)

Steiner Leisure Ltd's inventory for the three months ended in Mar. 2014 was $61.1 Mil. Steiner Leisure Ltd's cost of goods sold for the three months ended in Mar. 2014 was $171.8 Mil. Hence, Steiner Leisure Ltd's days inventory for the three months ended in Mar. 2014 was 32.37.

Steiner Leisure Ltd's days inventory increased from Mar. 2013 (31.27) to Mar. 2014 (32.37). It might indicate that Steiner Leisure Ltd's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Steiner Leisure Ltd's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 25.66.

Inventory turnover measures how fast the company turns over its inventory within a year. Steiner Leisure Ltd's inventory turnover for the three months ended in Mar. 2014 was 2.81.

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. Steiner Leisure Ltd's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.28.


Definition

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

Steiner Leisure Ltd'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
=60.487/669.241*365
=32.99

Steiner Leisure Ltd's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=61.117/171.825*91
=32.37

* 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).

Steiner Leisure Ltd'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
=61.117/216.736*91
=25.66

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

Steiner Leisure Ltd'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.

Steiner Leisure Ltd's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=61.117 / 216.736
=0.28

* 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.

Steiner Leisure Ltd Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 28.2325.3727.9530.1921.5833.9839.8035.3829.6432.99

Steiner Leisure Ltd Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 33.4430.9130.1730.4628.5031.2731.7233.9331.4832.37
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