Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 2.75 [1] => 5.83 [2] => 3.54 [3] => 4.04 [4] => 2.71 [5] => 3.75 [6] => 10.47 [7] => 3.30 [8] => 2.50 [9] => 6.34 [10] => 8.54 [11] => 11.08 [12] => 13.24 [13] => 21.53 [14] => 17.73 [15] => 13.03 [16] => 20.83 [17] => 22.47 [18] => 29.89 [19] => 34.70 ) [price_low] => Array ( [0] => 0.00 [1] => 2.60 [2] => 1.92 [3] => 1.81 [4] => 1.18 [5] => 1.26 [6] => 3.00 [7] => 2.13 [8] => 1.46 [9] => 2.18 [10] => 5.16 [11] => 7.10 [12] => 8.76 [13] => 12.89 [14] => 7.78 [15] => 6.05 [16] => 11.45 [17] => 16.21 [18] => 20.08 [19] => 24.85 ) [BS_share] => Array ( [0] => 113.151 [1] => 129.79 [2] => 132.31 [3] => 139.430 [4] => 134.820 [5] => 137.112 [6] => 140.84 [7] => 149.73 [8] => 174.45 [9] => 198.31 [10] => 207.36 [11] => 215.18 [12] => 222.45 [13] => 242.32 [14] => 239.10 [15] => 240.74 [16] => 241.88 [17] => 247.33 [18] => 254.49 [19] => 257.84 ) [Fiscal Year] => Array ( [0] => Dec94 [1] => Dec95 [2] => Dec96 [3] => Dec97 [4] => Dec98 [5] => Dec99 [6] => Dec00 [7] => Dec01 [8] => Dec02 [9] => Dec03 [10] => Dec04 [11] => Dec05 [12] => Dec06 [13] => Dec07 [14] => Dec08 [15] => Dec09 [16] => Dec10 [17] => Dec11 [18] => Dec12 [19] => Dec13 ) [quarter] => Array ( [0] => 199412 [1] => 199512 [2] => 199612 [3] => 199712 [4] => 199812 [5] => 199912 [6] => 200012 [7] => 200112 [8] => 200212 [9] => 200312 [10] => 200412 [11] => 200512 [12] => 200612 [13] => 200712 [14] => 200812 [15] => 200912 [16] => 201012 [17] => 201112 [18] => 201212 [19] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 113.151 [1] => 127.861 [2] => 131.699 [3] => 139.430 [4] => 134.820 [5] => 137.112 [6] => 155.856 [7] => 148.364 [8] => 174.312 [9] => 200.048 [10] => 219.792 [11] => 227.276 [12] => 232.144 [13] => 248.820 [14] => 248.470 [15] => 244.416 [16] => 247.596 [17] => 252.266 [18] => 256.774 [19] => 261.206 ) [Revenue] => Array ( [0] => 175.6 [1] => 235.4 [2] => 221.9 [3] => 266.4 [4] => 268.3 [5] => 271.4 [6] => 369.798 [7] => 475.292 [8] => 466.602 [9] => 540.903 [10] => 668.808 [11] => 774.913 [12] => 940.15 [13] => 1222.27 [14] => 1329.234 [15] => 1126.259 [16] => 1293.937 [17] => 1644.065 [18] => 2040.113 [19] => 2288.124 ) [COGS] => Array ( [0] => 61.8 [1] => 94.6 [2] => 94.8 [3] => 112.2 [4] => 128.6 [5] => 118 [6] => 165.723 [7] => 238.057 [8] => 232.17 [9] => 272.873 [10] => 343.998 [11] => 385.108 [12] => 479.069 [13] => 609.365 [14] => 680.098 [15] => 576.391 [16] => 648.436 [17] => 814.484 [18] => 993.936 [19] => 1084.302 ) [Gross Profit] => Array ( [0] => 113.8 [1] => 140.8 [2] => 127.1 [3] => 154.2 [4] => 139.7 [5] => 153.4 [6] => 204.075 [7] => 237.235 [8] => 234.432 [9] => 268.03 [10] => 324.81 [11] => 389.805 [12] => 461.081 [13] => 612.905 [14] => 649.136 [15] => 549.868 [16] => 645.501 [17] => 829.581 [18] => 1046.177 [19] => 1203.822 ) [SGA] => Array ( [0] => 91.1 [1] => 87.5 [2] => 88.9 [3] => 85.1 [4] => 95.1 [5] => 87.3 [6] => 110.415 [7] => 141.185 [8] => 129.978 [9] => 137.123 [10] => 152.748 [11] => 172.352 [12] => 212.039 [13] => 279.067 [14] => 290.313 [15] => 290.689 [16] => 333.479 [17] => 425.179 [18] => 509.494 [19] => 564.982 ) [RD] => Array ( [0] => 0 [1] => 31.9 [2] => 32.7 [3] => 38.2 [4] => 45.8 [5] => 36.5 [6] => 46.52 [7] => 62.881 [8] => 61.232 [9] => 67.641 [10] => 77.558 [11] => 84.276 [12] => 103.84 [13] => 131.468 [14] => 148.265 [15] => 136.639 [16] => 150.089 [17] => 197.007 [18] => 256.458 [19] => 299.421 ) [DDA] => Array ( [0] => 7.5 [1] => 8 [2] => 10.1 [3] => 12.2 [4] => 12.5 [5] => 9.1 [6] => 20.921 [7] => 41.524 [8] => 19.154 [9] => 20.295 [10] => 17.871 [11] => 18.961 [12] => 26.962 [13] => 56.174 [14] => 64.113 [15] => 71.467 [16] => 75.837 [17] => 106.411 [18] => 149.398 [19] => 189.577 ) [Operating Income] => Array ( [0] => 15.2 [1] => 13.4 [2] => -4.6 [3] => 18.7 [4] => -13.7 [5] => 20.5 [6] => 26.219 [7] => 0.181 [8] => 33.823 [9] => 53.935 [10] => 85.625 [11] => 124.944 [12] => 135.366 [13] => 178.267 [14] => 185.46 [15] => 85.82 [16] => 127.602 [17] => 156.402 [18] => 212.568 [19] => 251.737 ) [other_operating_charges] => Array ( [0] => -7.5 [1] => -8 [2] => -10.1 [3] => -12.2 [4] => -12.5 [5] => -9.1 [6] => -20.921 [7] => -32.988 [8] => -9.399 [9] => -9.331 [10] => -8.879 [11] => -8.233 [12] => -9.836 [13] => -24.103 [14] => -25.098 [15] => -36.72 [16] => -34.331 [17] => -50.993 [18] => -67.657 [19] => -87.682 ) [Month End Stock Price] => Array ( [0] => 2.75 [1] => 3.104 [2] => 1.917 [3] => 3.636 [4] => 1.208 [5] => 3.604 [6] => 4 [7] => 2.762 [8] => 2.125 [9] => 6.277 [10] => 8.26 [11] => 8.873 [12] => 12.683 [13] => 15.12 [14] => 10.805 [15] => 12.6 [16] => 19.965 [17] => 21.7 [18] => 29.89 [19] => 34.7 ) [mktcap] => Array ( [0] => 311.16525 [1] => 402.86816 [2] => 253.63827 [3] => 506.96748 [4] => 162.86256 [5] => 494.151648 [6] => 563.36 [7] => 413.55426 [8] => 370.70625 [9] => 1244.79187 [10] => 1712.7936 [11] => 1909.29214 [12] => 2821.33335 [13] => 3663.8784 [14] => 2583.4755 [15] => 3033.324 [16] => 4829.1342 [17] => 5367.061 [18] => 7606.7061 [19] => 8947.048 ) [Cash and Equiv] => Array ( [0] => 17.6 [1] => 29.7 [2] => 22.7 [3] => 20 [4] => 40.9 [5] => 102 [6] => 40.876 [7] => 31.078 [8] => 28.679 [9] => 45.416 [10] => 71.872 [11] => 73.853 [12] => 129.621 [13] => 103.202 [14] => 147.531 [15] => 273.848 [16] => 220.788 [17] => 154.621 [18] => 157.771 [19] => 147.227 ) [ev_addition] => Array ( [0] => -16 [1] => -27.7 [2] => -22.4 [3] => -20 [4] => -7.9 [5] => -70 [6] => 210.186 [7] => 159.487 [8] => 109.846 [9] => 45.07 [10] => -32.876 [11] => -73.204 [12] => -129.14 [13] => -42.512 [14] => 7.712 [15] => -117.722 [16] => -48.092 [17] => 429.424 [18] => 769.456 [19] => 624.307 ) [ev_addition_per_share] => Array ( [0] => -0.141 [1] => -0.213 [2] => -0.169 [3] => -0.143 [4] => -0.059 [5] => -0.511 [6] => 1.492 [7] => 1.065 [8] => 0.63 [9] => 0.227 [10] => -0.159 [11] => -0.34 [12] => -0.581 [13] => -0.175 [14] => 0.032 [15] => -0.489 [16] => -0.199 [17] => 1.736 [18] => 3.024 [19] => 2.421 ) [ev_per_share] => Array ( [0] => 2.61 [1] => 2.894 [2] => 1.747 [3] => 3.496 [4] => 1.148 [5] => 3.094 [6] => 5.49 [7] => 3.832 [8] => 2.755 [9] => 6.507 [10] => 8.1 [11] => 8.533 [12] => 12.103 [13] => 14.94 [14] => 10.835 [15] => 12.11 [16] => 19.765 [17] => 23.44 [18] => 32.91 [19] => 37.12 ) [ev] => Array ( [0] => 295.16525 [1] => 375.16816 [2] => 231.23827 [3] => 486.96748 [4] => 154.96256 [5] => 424.151648 [6] => 773.546 [7] => 573.04126 [8] => 480.55225 [9] => 1289.86187 [10] => 1679.9176 [11] => 1836.08814 [12] => 2692.19335 [13] => 3621.3664 [14] => 2591.1875 [15] => 2915.602 [16] => 4781.0422 [17] => 5796.485 [18] => 8376.1621 [19] => 9571.355 ) [Non Operating Income] => Array ( [0] => -0.2 [1] => 4.7 [2] => 2.5 [3] => 4.7 [4] => -6.5 [5] => 3.9 [6] => -0.376 [7] => -4.266 [8] => -5.948 [9] => -6.877 [10] => -7.249 [11] => 1.339 [12] => 9.485 [13] => 8.589 [14] => 6.699 [15] => 2.83 [16] => 14.154 [17] => 18.329 [18] => 33.213 [19] => 18.709 ) [tax] => Array ( [0] => 2.2 [1] => 2.8 [2] => -0.3 [3] => 2.5 [4] => 1.4 [5] => 2.1 [6] => 1.575 [7] => 1.9 [8] => 3.5 [9] => -2.9 [10] => 7.244 [11] => 39.933 [12] => 44.434 [13] => 66.382 [14] => 50.47 [15] => 23.658 [16] => 37.474 [17] => 18.545 [18] => 39.708 [19] => 34.698 ) [Pretax Income] => Array ( [0] => 12.2 [1] => 14.1 [2] => -11.5 [3] => 11.8 [4] => -52 [5] => 23.7 [6] => 15.76 [7] => -21.592 [8] => 13.824 [9] => 35.585 [10] => 74.924 [11] => 124.788 [12] => 148.092 [13] => 183.756 [14] => 191.443 [15] => 87.621 [16] => 141.087 [17] => 167.454 [18] => 229.424 [19] => 252.864 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 4.478 [7] => 1.118 [8] => 0.659 [9] => 0.465 [10] => 0.436 [11] => 0.836 [12] => 3.799 [13] => 3.502 [14] => 2.044 [15] => 0.783 [16] => 1.083 [17] => 1.364 [18] => 0 [19] => 0 ) [InterestExpense] => Array ( [0] => -2.8 [1] => -3.9 [2] => -3.9 [3] => -3.5 [4] => -5.9 [5] => -3.6 [6] => -14.561 [7] => -22.224 [8] => -14.71 [9] => -11.938 [10] => -3.888 [11] => -2.331 [12] => -0.558 [13] => -6.602 [14] => -2.76 [15] => -1.812 [16] => -1.752 [17] => -7.277 [18] => -16.357 [19] => 0 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 7.5 [1] => 8 [2] => 10.1 [3] => 12.2 [4] => 12.5 [5] => 9.1 [6] => 20.921 [7] => 41.524 [8] => 19.154 [9] => 20.295 [10] => 17.871 [11] => 18.961 [12] => 26.962 [13] => 56.174 [14] => 64.113 [15] => 71.467 [16] => 75.837 [17] => 106.411 [18] => 149.398 [19] => 189.577 ) [ReconciledDepreciation] => Array ( [0] => 7.5 [1] => 8 [2] => 10.1 [3] => 12.2 [4] => 12.5 [5] => 9.1 [6] => 20.92 [7] => 41.52 [8] => 19.15 [9] => 20.3 [10] => 17.87 [11] => 18.96 [12] => 26.96 [13] => 56.17 [14] => 64.11 [15] => 71.47 [16] => 75.84 [17] => 106.41 [18] => 149.4 [19] => 189.58 ) [EBIT] => Array ( [0] => 15 [1] => 18 [2] => -7.6 [3] => 15.3 [4] => -46.1 [5] => 27.3 [6] => 30.321 [7] => 0.632 [8] => 28.534 [9] => 47.523 [10] => 78.812 [11] => 127.119 [12] => 148.65 [13] => 190.358 [14] => 194.203 [15] => 89.433 [16] => 142.839 [17] => 174.731 [18] => 212.568 [19] => 251.737 ) [EBITDA_morn] => Array ( [0] => 22.5 [1] => 26 [2] => 2.5 [3] => 27.5 [4] => -33.6 [5] => 36.4 [6] => 51.242 [7] => 42.156 [8] => 47.688 [9] => 67.818 [10] => 96.683 [11] => 146.08 [12] => 175.612 [13] => 246.532 [14] => 258.316 [15] => 160.9 [16] => 218.676 [17] => 281.142 [18] => 361.966 [19] => 441.314 ) [EBITDA] => Array ( [0] => 22.5 [1] => 26 [2] => 2.5 [3] => 27.5 [4] => -33.6 [5] => 36.4 [6] => 51.242 [7] => 42.156 [8] => 47.688 [9] => 67.818 [10] => 96.683 [11] => 146.08 [12] => 175.612 [13] => 246.532 [14] => 258.316 [15] => 160.9 [16] => 218.676 [17] => 281.142 [18] => 361.966 [19] => 441.314 ) [EBITDA_1] => Array ( [0] => 22.5 [1] => 26 [2] => 2.5 [3] => 27.5 [4] => -33.6 [5] => 36.4 [6] => 51.242 [7] => 42.156 [8] => 47.688 [9] => 67.818 [10] => 96.683 [11] => 146.08 [12] => 175.612 [13] => 246.532 [14] => 258.316 [15] => 160.9 [16] => 218.676 [17] => 281.142 [18] => 361.966 [19] => 441.314 ) [DDA_new] => Array ( [0] => 7.5 [1] => 8 [2] => 10.1 [3] => 12.2 [4] => 12.5 [5] => 9.1 [6] => 20.92 [7] => 41.52 [8] => 19.15 [9] => 20.3 [10] => 17.87 [11] => 18.96 [12] => 26.96 [13] => 56.17 [14] => 64.11 [15] => 71.47 [16] => 75.84 [17] => 106.41 [18] => 149.4 [19] => 189.58 ) [EBITDA_new] => Array ( [0] => 22.5 [1] => 26 [2] => 2.5 [3] => 27.5 [4] => -33.6 [5] => 36.4 [6] => 51.242 [7] => 42.156 [8] => 47.688 [9] => 67.818 [10] => 96.683 [11] => 146.08 [12] => 175.612 [13] => 246.532 [14] => 258.316 [15] => 160.9 [16] => 218.676 [17] => 281.142 [18] => 361.966 [19] => 441.314 ) [EBITDA_per_share] => Array ( [0] => 0.2 [1] => 0.2 [2] => 0.02 [3] => 0.2 [4] => -0.25 [5] => 0.27 [6] => 0.33 [7] => 0.28 [8] => 0.27 [9] => 0.34 [10] => 0.44 [11] => 0.64 [12] => 0.76 [13] => 0.99 [14] => 1.04 [15] => 0.66 [16] => 0.88 [17] => 1.11 [18] => 1.41 [19] => 1.69 ) [Operating_Income_per_share] => Array ( [0] => 0.13 [1] => 0.1 [2] => -0.03 [3] => 0.13 [4] => -0.1 [5] => 0.15 [6] => 0.17 [7] => 0 [8] => 0.19 [9] => 0.27 [10] => 0.39 [11] => 0.55 [12] => 0.58 [13] => 0.72 [14] => 0.75 [15] => 0.35 [16] => 0.52 [17] => 0.62 [18] => 0.83 [19] => 0.96 ) [Net Income] => Array ( [0] => 10 [1] => 11.3 [2] => -11.2 [3] => 9.3 [4] => -53.4 [5] => 21.6 [6] => 14.185 [7] => -22.879 [8] => 10.324 [9] => 38.485 [10] => 67.68 [11] => 84.855 [12] => 103.658 [13] => 117.374 [14] => 141.472 [15] => 63.446 [16] => 103.66 [17] => 150.755 [18] => 191.06 [19] => 218.855 ) [IS_preferred_dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Diluted EPS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends Per Share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Shares Outstanding] => Array ( [0] => 113.151 [1] => 127.861 [2] => 131.699 [3] => 139.430 [4] => 134.820 [5] => 137.112 [6] => 155.856 [7] => 148.364 [8] => 174.312 [9] => 200.048 [10] => 219.792 [11] => 227.276 [12] => 232.144 [13] => 248.820 [14] => 248.470 [15] => 244.416 [16] => 247.596 [17] => 252.266 [18] => 256.774 [19] => 261.206 ) [shares_diluted] => Array ( [0] => 113.151 [1] => 127.861 [2] => 131.699 [3] => 139.430 [4] => 134.820 [5] => 137.112 [6] => 155.856 [7] => 148.364 [8] => 174.312 [9] => 200.048 [10] => 219.792 [11] => 227.276 [12] => 232.144 [13] => 248.820 [14] => 248.470 [15] => 244.416 [16] => 247.596 [17] => 252.266 [18] => 256.774 [19] => 261.206 ) [shares_basic] => Array ( [0] => 109.036 [1] => 121.011 [2] => 131.699 [3] => 132.791 [4] => 134.820 [5] => 134.544 [6] => 141.608 [7] => 148.364 [8] => 171.440 [9] => 190.020 [10] => 204.652 [11] => 212.864 [12] => 220.088 [13] => 238.560 [14] => 241.428 [15] => 239.628 [16] => 240.704 [17] => 245.450 [18] => 251.132 [19] => 256.648 ) [COGS_pct] => Array ( [0] => 0.35 [1] => 0.40 [2] => 0.43 [3] => 0.42 [4] => 0.48 [5] => 0.43 [6] => 0.45 [7] => 0.50 [8] => 0.50 [9] => 0.50 [10] => 0.51 [11] => 0.50 [12] => 0.51 [13] => 0.50 [14] => 0.51 [15] => 0.51 [16] => 0.50 [17] => 0.50 [18] => 0.49 [19] => 0.47 ) [Gross Profit_pct] => Array ( [0] => 64.81 [1] => 59.81 [2] => 57.28 [3] => 57.88 [4] => 52.07 [5] => 56.52 [6] => 55.19 [7] => 49.91 [8] => 50.24 [9] => 49.55 [10] => 48.57 [11] => 50.30 [12] => 49.04 [13] => 50.14 [14] => 48.84 [15] => 48.82 [16] => 49.89 [17] => 50.46 [18] => 51.28 [19] => 52.61 ) [SGA_pct] => Array ( [0] => 51.88 [1] => 37.17 [2] => 40.06 [3] => 31.94 [4] => 35.45 [5] => 32.17 [6] => 29.86 [7] => 29.70 [8] => 27.86 [9] => 25.35 [10] => 22.84 [11] => 22.24 [12] => 22.55 [13] => 22.83 [14] => 21.84 [15] => 25.81 [16] => 25.77 [17] => 25.86 [18] => 24.97 [19] => 24.69 ) [Interest Expense_pct] => Array ( [0] => -1.59 [1] => -1.66 [2] => -1.76 [3] => -1.31 [4] => -2.20 [5] => -1.33 [6] => -3.94 [7] => -4.68 [8] => -3.15 [9] => -2.21 [10] => -0.58 [11] => -0.30 [12] => -0.06 [13] => -0.54 [14] => -0.21 [15] => -0.16 [16] => -0.14 [17] => -0.44 [18] => -0.80 [19] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 6.95 [1] => 5.99 [2] => -5.18 [3] => 4.43 [4] => -19.38 [5] => 8.73 [6] => 4.26 [7] => -4.54 [8] => 2.96 [9] => 6.58 [10] => 11.20 [11] => 16.10 [12] => 15.75 [13] => 15.03 [14] => 14.40 [15] => 7.78 [16] => 10.90 [17] => 10.19 [18] => 11.25 [19] => 11.05 ) [Net Income_pct] => Array ( [0] => 5.69 [1] => 4.80 [2] => -5.05 [3] => 3.49 [4] => -19.90 [5] => 7.96 [6] => 3.84 [7] => -4.81 [8] => 2.21 [9] => 7.11 [10] => 10.12 [11] => 10.95 [12] => 11.03 [13] => 9.60 [14] => 10.64 [15] => 5.63 [16] => 8.01 [17] => 9.17 [18] => 9.37 [19] => 9.56 ) [DaysSalesOutstanding] => Array ( [0] => 59.45 [1] => 60.63 [2] => 56.58 [3] => 67.27 [4] => 45.44 [5] => 48.42 [6] => 82.52 [7] => 55.05 [8] => 62.3 [9] => 74.94 [10] => 69.92 [11] => 71.4 [12] => 71.07 [13] => 74.68 [14] => 60.91 [15] => 69.4 [16] => 68.8 [17] => 62.67 [18] => 60.97 [19] => 57.6 ) [DaysInventory] => Array ( [0] => 139.39 [1] => 120.38 [2] => 149.77 [3] => 155.5 [4] => 105.58 [5] => 50.73 [6] => 134.01 [7] => 79.44 [8] => 96.13 [9] => 94.74 [10] => 93.1 [11] => 102.22 [12] => 85.75 [13] => 85.67 [14] => 86.35 [15] => 91.2 [16] => 108.56 [17] => 104 [18] => 88.33 [19] => 85.61 ) [Payable] => Array ( [0] => 10.1 [1] => 15.3 [2] => 13.8 [3] => 18.7 [4] => 13 [5] => 11.7 [6] => 26.448 [7] => 21.494 [8] => 30.669 [9] => 26.019 [10] => 43.551 [11] => 45.206 [12] => 49.194 [13] => 67.589 [14] => 49.611 [15] => 53.775 [16] => 72.349 [17] => 97.956 [18] => 124.532 [19] => 112.522 ) [DaysPayable] => Array ( [0] => 20.99 [1] => 23.72 [2] => 22.7 [3] => 25.62 [4] => 17.69 [5] => 15.74 [6] => 26.1 [7] => 16.51 [8] => 23.99 [9] => 17.56 [10] => 23.77 [11] => 21.29 [12] => 19.1 [13] => 20.18 [14] => 13.62 [15] => 17.43 [16] => 20.41 [17] => 21.75 [18] => 22.28 [19] => 17.95 ) [InventoryTurnover] => Array ( [0] => 2.62 [1] => 3.03 [2] => 2.44 [3] => 2.35 [4] => 3.46 [5] => 7.2 [6] => 2.72 [7] => 4.59 [8] => 3.8 [9] => 3.85 [10] => 3.92 [11] => 3.57 [12] => 4.26 [13] => 4.26 [14] => 4.23 [15] => 4 [16] => 3.36 [17] => 3.51 [18] => 4.13 [19] => 4.26 ) [Accts Rec.] => Array ( [0] => 28.6 [1] => 39.1 [2] => 34.4 [3] => 49.1 [4] => 33.4 [5] => 36 [6] => 83.6 [7] => 71.68 [8] => 79.645 [9] => 111.049 [10] => 128.12 [11] => 151.589 [12] => 183.068 [13] => 250.085 [14] => 221.809 [15] => 214.149 [16] => 243.889 [17] => 282.304 [18] => 340.804 [19] => 361.075 ) [Inventory] => Array ( [0] => 23.6 [1] => 31.2 [2] => 38.9 [3] => 47.8 [4] => 37.2 [5] => 16.4 [6] => 60.846 [7] => 51.81 [8] => 61.144 [9] => 70.826 [10] => 87.745 [11] => 107.851 [12] => 112.552 [13] => 143.018 [14] => 160.893 [15] => 144.012 [16] => 192.852 [17] => 232.063 [18] => 240.529 [19] => 254.311 ) [inventory2sales] => Array ( [0] => 0.134 [1] => 0.133 [2] => 0.175 [3] => 0.179 [4] => 0.139 [5] => 0.06 [6] => 0.165 [7] => 0.109 [8] => 0.131 [9] => 0.131 [10] => 0.131 [11] => 0.139 [12] => 0.12 [13] => 0.117 [14] => 0.121 [15] => 0.128 [16] => 0.149 [17] => 0.141 [18] => 0.118 [19] => 0.111 ) [Total Current Assets] => Array ( [0] => 93 [1] => 171.4 [2] => 159.4 [3] => 174.2 [4] => 131.9 [5] => 158.9 [6] => 193.339 [7] => 161.104 [8] => 177.945 [9] => 240.518 [10] => 317.467 [11] => 360.377 [12] => 464.172 [13] => 556.299 [14] => 588.447 [15] => 690.078 [16] => 714.37 [17] => 733.057 [18] => 815.973 [19] => 837.017 ) [Other Current Assets] => Array ( [0] => 23.2 [1] => 71.4 [2] => 63.4 [3] => 57.3 [4] => 20.4 [5] => 4.5 [6] => 8.017 [7] => 6.536 [8] => 8.477 [9] => 13.227 [10] => 29.73 [11] => 27.084 [12] => 38.931 [13] => 59.994 [14] => 58.214 [15] => 58.069 [16] => 56.841 [17] => 64.069 [18] => 76.869 [19] => 74.404 ) [Net PPE] => Array ( [0] => 12.7 [1] => 19.8 [2] => 21.5 [3] => 22 [4] => 15.1 [5] => 12.3 [6] => 34.059 [7] => 27.542 [8] => 22.037 [9] => 27.379 [10] => 30.991 [11] => 42.664 [12] => 47.998 [13] => 51.444 [14] => 50.175 [15] => 44.635 [16] => 50.692 [17] => 62.724 [18] => 96.89 [19] => 142.975 ) [Intangibles] => Array ( [0] => 0.5 [1] => 0.9 [2] => 4.5 [3] => 3.7 [4] => 1.3 [5] => 1.2 [6] => 249.832 [7] => 220.304 [8] => 229.171 [9] => 261.166 [10] => 273.357 [11] => 313.456 [12] => 441.682 [13] => 873.627 [14] => 944.472 [15] => 966.975 [16] => 1033.685 [17] => 1774.483 [18] => 2460.118 [19] => 2608.869 ) [Total Assets] => Array ( [0] => 109.4 [1] => 196.8 [2] => 189.8 [3] => 207.7 [4] => 156.3 [5] => 181.8 [6] => 490.504 [7] => 419.395 [8] => 441.656 [9] => 552.602 [10] => 653.978 [11] => 743.088 [12] => 983.477 [13] => 1539.359 [14] => 1635.016 [15] => 1753.277 [16] => 1866.892 [17] => 2652.475 [18] => 3469.104 [19] => 3700.84 ) [Other Long-Term Assets] => Array ( [0] => 3.2 [1] => 4.7 [2] => 4.4 [3] => 7.8 [4] => 8 [5] => 9.4 [6] => 13.274 [7] => 10.445 [8] => 12.503 [9] => 23.539 [10] => 32.163 [11] => 26.591 [12] => 29.625 [13] => 57.989 [14] => 51.922 [15] => 51.589 [16] => 68.145 [17] => 82.211 [18] => 96.123 [19] => 111.979 ) [Total Assets Non-liquid] => Array ( [0] => 91.8 [1] => 167.1 [2] => 167.1 [3] => 187.7 [4] => 115.4 [5] => 79.8 [6] => 449.628 [7] => 388.317 [8] => 412.977 [9] => 507.186 [10] => 582.106 [11] => 669.235 [12] => 853.856 [13] => 1436.157 [14] => 1487.485 [15] => 1479.429 [16] => 1646.104 [17] => 2497.854 [18] => 3311.333 [19] => 3553.613 ) [HardAssets] => Array ( [0] => 91.3 [1] => 166.2 [2] => 162.6 [3] => 184 [4] => 114.1 [5] => 78.6 [6] => 199.796 [7] => 168.013 [8] => 183.806 [9] => 246.02 [10] => 308.749 [11] => 355.779 [12] => 412.174 [13] => 562.53 [14] => 543.013 [15] => 512.454 [16] => 612.419 [17] => 723.371 [18] => 851.215 [19] => 944.744 ) [Accts Payable] => Array ( [0] => 10.1 [1] => 15.3 [2] => 13.8 [3] => 18.7 [4] => 13 [5] => 11.7 [6] => 83.461 [7] => 59.418 [8] => 75.791 [9] => 72.715 [10] => 92.688 [11] => 104.944 [12] => 129.78 [13] => 133.528 [14] => 104.234 [15] => 111.791 [16] => 146.193 [17] => 190.294 [18] => 227.662 [19] => 226.169 ) [Short-Term Debt] => Array ( [0] => 1.6 [1] => 2 [2] => 0.3 [3] => 0 [4] => 1.4 [5] => 1.4 [6] => 113.721 [7] => 63.468 [8] => 30.66 [9] => 12.885 [10] => 12.5 [11] => 0.216 [12] => 0 [13] => 0.126 [14] => 0.124 [15] => 0.445 [16] => 1.993 [17] => 65.918 [18] => 38.092 [19] => 106.402 ) [ShortTermDebt_without_lease] => Array ( [0] => 1.6 [1] => 2 [2] => 0.3 [3] => 0 [4] => 1.4 [5] => 1.4 [6] => 113.721 [7] => 63.468 [8] => 30.66 [9] => 12.885 [10] => 12.5 [11] => 0.216 [12] => 0 [13] => 0.126 [14] => 0.124 [15] => 0.445 [16] => 1.993 [17] => 65.918 [18] => 38.092 [19] => 106.402 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 3.655 [15] => 4.643 [16] => 19.543 [17] => 19.609 [18] => 16.069 [19] => 13.076 ) [Total Current Liabilities] => Array ( [0] => 22.8 [1] => 35.5 [2] => 34.9 [3] => 37.5 [4] => 49.9 [5] => 47.1 [6] => 203.778 [7] => 141.8 [8] => 112.901 [9] => 104.404 [10] => 128.977 [11] => 146.757 [12] => 186.179 [13] => 249.852 [14] => 223.318 [15] => 223.245 [16] => 251.815 [17] => 411.323 [18] => 468.67 [19] => 576.99 ) [Other Current Liab.] => Array ( [0] => 11.1 [1] => 18.2 [2] => 20.8 [3] => 18.8 [4] => 35.5 [5] => 34 [6] => 6.596 [7] => 18.914 [8] => 6.45 [9] => 18.804 [10] => 23.789 [11] => 41.597 [12] => 56.399 [13] => 116.198 [14] => 118.96 [15] => 111.009 [16] => 103.629 [17] => 155.111 [18] => 202.916 [19] => 244.419 ) [CommonStock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 127 [6] => 154.846 [7] => 191.224 [8] => 225.872 [9] => 303.015 [10] => 345.127 [11] => 384.196 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 878.514 [18] => 1006.818 [19] => 1106.017 ) [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 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 435.371 [13] => 660.749 [14] => 684.831 [15] => 720.248 [16] => 781.779 [17] => 878.514 [18] => 1006.818 [19] => 1106.017 ) [Retained Earnings] => Array ( [0] => -2.6 [1] => 8.7 [2] => -2.6 [3] => 6.7 [4] => -46.7 [5] => -25.1 [6] => -10.94 [7] => -33.819 [8] => -23.495 [9] => 14.99 [10] => 82.67 [11] => 167.525 [12] => 271.183 [13] => 388.557 [14] => 427.921 [15] => 491.367 [16] => 536.35 [17] => 685.639 [18] => 868.026 [19] => 1081.695 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Equity] => Array ( [0] => 53.6 [1] => 129.9 [2] => 124 [3] => 139.5 [4] => 74.7 [5] => 100.8 [6] => 134.943 [7] => 138.489 [8] => 201.351 [9] => 348.244 [10] => 472.161 [11] => 571.255 [12] => 747.665 [13] => 1109.026 [14] => 1140.401 [15] => 1259.912 [16] => 1366.156 [17] => 1569.293 [18] => 1897.455 [19] => 2220.906 ) [Long-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 31.6 [5] => 30.6 [6] => 137.341 [7] => 127.097 [8] => 107.865 [9] => 77.601 [10] => 26.496 [11] => 0.433 [12] => 0.481 [13] => 60.564 [14] => 151.464 [15] => 151.038 [16] => 151.16 [17] => 498.518 [18] => 873.066 [19] => 652.056 ) [Total Liabilities] => Array ( [0] => 55.8 [1] => 66.9 [2] => 65.8 [3] => 68.2 [4] => 81.6 [5] => 81 [6] => 355.561 [7] => 280.906 [8] => 240.305 [9] => 204.358 [10] => 181.817 [11] => 171.833 [12] => 235.812 [13] => 430.333 [14] => 494.615 [15] => 493.365 [16] => 500.736 [17] => 1083.182 [18] => 1571.649 [19] => 1479.934 ) [Other Long-Term Liab.] => Array ( [0] => 33 [1] => 31.4 [2] => 30.9 [3] => 30.7 [4] => 0.1 [5] => 3.3 [6] => 6.212 [7] => 4.662 [8] => 16.978 [9] => 18.124 [10] => 20.909 [11] => 19.041 [12] => 27.519 [13] => 72 [14] => 65.208 [15] => 64.626 [16] => 40.367 [17] => 64.634 [18] => 45.126 [19] => 61.7 ) [Cash and Equiv_pct] => Array ( [0] => 16.09 [1] => 15.09 [2] => 11.96 [3] => 9.63 [4] => 26.17 [5] => 56.11 [6] => 8.33 [7] => 7.41 [8] => 6.49 [9] => 8.22 [10] => 10.99 [11] => 9.94 [12] => 13.18 [13] => 6.70 [14] => 9.02 [15] => 15.62 [16] => 11.83 [17] => 5.83 [18] => 4.55 [19] => 3.98 ) [Accts Rec._pct] => Array ( [0] => 26.14 [1] => 19.87 [2] => 18.12 [3] => 23.64 [4] => 21.37 [5] => 19.80 [6] => 17.04 [7] => 17.09 [8] => 18.03 [9] => 20.10 [10] => 19.59 [11] => 20.40 [12] => 18.61 [13] => 16.25 [14] => 13.57 [15] => 12.21 [16] => 13.06 [17] => 10.64 [18] => 9.82 [19] => 9.76 ) [Inventory_pct] => Array ( [0] => 21.57 [1] => 15.85 [2] => 20.50 [3] => 23.01 [4] => 23.80 [5] => 9.02 [6] => 12.40 [7] => 12.35 [8] => 13.84 [9] => 12.82 [10] => 13.42 [11] => 14.51 [12] => 11.44 [13] => 9.29 [14] => 9.84 [15] => 8.21 [16] => 10.33 [17] => 8.75 [18] => 6.93 [19] => 6.87 ) [Other Current Assets_pct] => Array ( [0] => 21.21 [1] => 36.28 [2] => 33.40 [3] => 27.59 [4] => 13.05 [5] => 2.48 [6] => 1.63 [7] => 1.56 [8] => 1.92 [9] => 2.39 [10] => 4.55 [11] => 3.64 [12] => 3.96 [13] => 3.90 [14] => 3.56 [15] => 3.31 [16] => 3.04 [17] => 2.42 [18] => 2.22 [19] => 2.01 ) [Total Current Assets_pct] => Array ( [0] => 85.01 [1] => 87.09 [2] => 83.98 [3] => 83.87 [4] => 84.39 [5] => 87.40 [6] => 39.42 [7] => 38.41 [8] => 40.29 [9] => 43.52 [10] => 48.54 [11] => 48.50 [12] => 47.20 [13] => 36.14 [14] => 35.99 [15] => 39.36 [16] => 38.27 [17] => 27.64 [18] => 23.52 [19] => 22.62 ) [Net PPE_pct] => Array ( [0] => 11.61 [1] => 10.06 [2] => 11.33 [3] => 10.59 [4] => 9.66 [5] => 6.77 [6] => 6.94 [7] => 6.57 [8] => 4.99 [9] => 4.95 [10] => 4.74 [11] => 5.74 [12] => 4.88 [13] => 3.34 [14] => 3.07 [15] => 2.55 [16] => 2.72 [17] => 2.36 [18] => 2.79 [19] => 3.86 ) [Intangibles_pct] => Array ( [0] => 0.46 [1] => 0.46 [2] => 2.37 [3] => 1.78 [4] => 0.83 [5] => 0.66 [6] => 50.93 [7] => 52.53 [8] => 51.89 [9] => 47.26 [10] => 41.80 [11] => 42.18 [12] => 44.91 [13] => 56.75 [14] => 57.77 [15] => 55.15 [16] => 55.37 [17] => 66.90 [18] => 70.92 [19] => 70.49 ) [Other Long-Term Assets_pct] => Array ( [0] => 2.93 [1] => 2.39 [2] => 2.32 [3] => 3.76 [4] => 5.12 [5] => 5.17 [6] => 2.71 [7] => 2.49 [8] => 2.83 [9] => 4.26 [10] => 4.92 [11] => 3.58 [12] => 3.01 [13] => 3.77 [14] => 3.18 [15] => 2.94 [16] => 3.65 [17] => 3.10 [18] => 2.77 [19] => 3.03 ) [Accts Payable_pct] => Array ( [0] => 9.23 [1] => 7.77 [2] => 7.27 [3] => 9.00 [4] => 8.32 [5] => 6.44 [6] => 17.02 [7] => 14.17 [8] => 17.16 [9] => 13.16 [10] => 14.17 [11] => 14.12 [12] => 13.20 [13] => 8.67 [14] => 6.38 [15] => 6.38 [16] => 7.83 [17] => 7.17 [18] => 6.56 [19] => 6.11 ) [Short-Term Debt_pct] => Array ( [0] => 1.46 [1] => 1.02 [2] => 0.16 [3] => 0.00 [4] => 0.90 [5] => 0.77 [6] => 23.18 [7] => 15.13 [8] => 6.94 [9] => 2.33 [10] => 1.91 [11] => 0.03 [12] => 0.00 [13] => 0.01 [14] => 0.01 [15] => 0.03 [16] => 0.11 [17] => 2.49 [18] => 1.10 [19] => 2.88 ) [Other Current Liab._pct] => Array ( [0] => 10.15 [1] => 9.25 [2] => 10.96 [3] => 9.05 [4] => 22.71 [5] => 18.70 [6] => 1.34 [7] => 4.51 [8] => 1.46 [9] => 3.40 [10] => 3.64 [11] => 5.60 [12] => 5.73 [13] => 7.55 [14] => 7.28 [15] => 6.33 [16] => 5.55 [17] => 5.85 [18] => 5.85 [19] => 6.60 ) [Total Current Liabilities_pct] => Array ( [0] => 20.84 [1] => 18.04 [2] => 18.39 [3] => 18.05 [4] => 31.93 [5] => 25.91 [6] => 41.54 [7] => 33.81 [8] => 25.56 [9] => 18.89 [10] => 19.72 [11] => 19.75 [12] => 18.93 [13] => 16.23 [14] => 13.66 [15] => 12.73 [16] => 13.49 [17] => 15.51 [18] => 13.51 [19] => 15.59 ) [Long-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 20.22 [5] => 16.83 [6] => 28.00 [7] => 30.30 [8] => 24.42 [9] => 14.04 [10] => 4.05 [11] => 0.06 [12] => 0.05 [13] => 3.93 [14] => 9.26 [15] => 8.61 [16] => 8.10 [17] => 18.79 [18] => 25.17 [19] => 17.62 ) [Other Long-Term Liab._pct] => Array ( [0] => 30.16 [1] => 15.96 [2] => 16.28 [3] => 14.78 [4] => 0.06 [5] => 1.82 [6] => 2.94 [7] => 2.86 [8] => 4.42 [9] => 4.05 [10] => 4.03 [11] => 3.32 [12] => 5.00 [13] => 7.79 [14] => 7.33 [15] => 6.79 [16] => 5.24 [17] => 6.54 [18] => 6.63 [19] => 6.78 ) [Total Liabilities_pct] => Array ( [0] => 51.01 [1] => 33.99 [2] => 34.67 [3] => 32.84 [4] => 52.21 [5] => 44.55 [6] => 72.49 [7] => 66.98 [8] => 54.41 [9] => 36.98 [10] => 27.80 [11] => 23.12 [12] => 23.98 [13] => 27.96 [14] => 30.25 [15] => 28.14 [16] => 26.82 [17] => 40.84 [18] => 45.30 [19] => 39.99 ) [netcash] => Array ( [0] => -0.34 [1] => -0.29 [2] => -0.33 [3] => -0.35 [4] => -0.3 [5] => 0.15 [6] => -2.23 [7] => -1.67 [8] => -1.21 [9] => -0.8 [10] => -0.53 [11] => -0.46 [12] => -0.48 [13] => -1.35 [14] => -1.45 [15] => -0.91 [16] => -1.16 [17] => -3.75 [18] => -5.56 [19] => -5.17 ) [NCAV] => Array ( [0] => -0.04 [1] => 0.06 [2] => 0.02 [3] => 0.09 [4] => 0.02 [5] => 0.41 [6] => -1.57 [7] => -1.14 [8] => -0.7 [9] => -0.2 [10] => 0.14 [11] => 0.32 [12] => 0.39 [13] => -0.28 [14] => -0.42 [15] => 0.05 [16] => -0 [17] => -2.43 [18] => -4.08 [19] => -3.63 ) [NCAV_real] => Array ( [0] => 0.33 [1] => 0.81 [2] => 0.71 [3] => 0.76 [4] => 0.37 [5] => 0.57 [6] => -1.15 [7] => -0.8 [8] => -0.36 [9] => 0.18 [10] => 0.65 [11] => 0.88 [12] => 1.03 [13] => 0.52 [14] => 0.39 [15] => 0.82 [16] => 0.88 [17] => -1.42 [18] => -2.97 [19] => -2.49 ) [Book Value Per Share] => Array ( [0] => 0.47 [1] => 1 [2] => 0.94 [3] => 1 [4] => 0.55 [5] => 0.74 [6] => 0.96 [7] => 0.92 [8] => 1.15 [9] => 1.76 [10] => 2.28 [11] => 2.65 [12] => 3.36 [13] => 4.58 [14] => 4.77 [15] => 5.23 [16] => 5.65 [17] => 6.34 [18] => 7.46 [19] => 8.61 ) [Tangibles_book_per_share] => Array ( [0] => 0.47 [1] => 0.99 [2] => 0.9 [3] => 0.97 [4] => 0.54 [5] => 0.73 [6] => -0.82 [7] => -0.55 [8] => -0.16 [9] => 0.44 [10] => 0.96 [11] => 1.2 [12] => 1.38 [13] => 0.97 [14] => 0.82 [15] => 1.22 [16] => 1.37 [17] => -0.83 [18] => -2.21 [19] => -1.5 ) [deb2equity] => Array ( [0] => 0.03 [1] => 0.015 [2] => 0.002 [3] => 0 [4] => 0.442 [5] => 0.317 [6] => 1.861 [7] => 1.376 [8] => 0.688 [9] => 0.26 [10] => 0.083 [11] => 0.001 [12] => 0.001 [13] => 0.055 [14] => 0.133 [15] => 0.12 [16] => 0.112 [17] => 0.36 [18] => 0.48 [19] => 0.342 ) [debt2rev_totaldebt] => Array ( [0] => 1.6 [1] => 2 [2] => 0.3 [3] => 0 [4] => 33 [5] => 32 [6] => 251.062 [7] => 190.565 [8] => 138.525 [9] => 90.486 [10] => 38.996 [11] => 0.649 [12] => 0.481 [13] => 60.69 [14] => 151.588 [15] => 151.483 [16] => 153.153 [17] => 564.436 [18] => 911.158 [19] => 758.458 ) [debt2rev] => Array ( [0] => 0.009 [1] => 0.008 [2] => 0.001 [3] => 0 [4] => 0.123 [5] => 0.118 [6] => 0.679 [7] => 0.401 [8] => 0.297 [9] => 0.167 [10] => 0.058 [11] => 0.001 [12] => 0.001 [13] => 0.05 [14] => 0.114 [15] => 0.135 [16] => 0.118 [17] => 0.343 [18] => 0.447 [19] => 0.331 ) [cogs2rev] => Array ( [0] => 0.35 [1] => 0.40 [2] => 0.43 [3] => 0.42 [4] => 0.48 [5] => 0.43 [6] => 0.45 [7] => 0.50 [8] => 0.50 [9] => 0.50 [10] => 0.51 [11] => 0.50 [12] => 0.51 [13] => 0.50 [14] => 0.51 [15] => 0.51 [16] => 0.50 [17] => 0.50 [18] => 0.49 [19] => 0.47 ) [inventory2rev] => Array ( [0] => 0.134 [1] => 0.133 [2] => 0.175 [3] => 0.179 [4] => 0.139 [5] => 0.06 [6] => 0.165 [7] => 0.109 [8] => 0.131 [9] => 0.131 [10] => 0.131 [11] => 0.139 [12] => 0.12 [13] => 0.117 [14] => 0.121 [15] => 0.128 [16] => 0.149 [17] => 0.141 [18] => 0.118 [19] => 0.111 ) [ar2asset] => Array ( [0] => 0.261 [1] => 0.199 [2] => 0.181 [3] => 0.236 [4] => 0.214 [5] => 0.198 [6] => 0.17 [7] => 0.171 [8] => 0.18 [9] => 0.201 [10] => 0.196 [11] => 0.204 [12] => 0.186 [13] => 0.162 [14] => 0.136 [15] => 0.122 [16] => 0.131 [17] => 0.106 [18] => 0.098 [19] => 0.098 ) [cash2asset] => Array ( [0] => 0.161 [1] => 0.151 [2] => 0.12 [3] => 0.096 [4] => 0.262 [5] => 0.561 [6] => 0.083 [7] => 0.074 [8] => 0.065 [9] => 0.082 [10] => 0.11 [11] => 0.099 [12] => 0.132 [13] => 0.067 [14] => 0.09 [15] => 0.156 [16] => 0.118 [17] => 0.058 [18] => 0.045 [19] => 0.04 ) [equity2asset] => Array ( [0] => 0.49 [1] => 0.66 [2] => 0.653 [3] => 0.672 [4] => 0.478 [5] => 0.554 [6] => 0.275 [7] => 0.33 [8] => 0.456 [9] => 0.63 [10] => 0.722 [11] => 0.769 [12] => 0.76 [13] => 0.72 [14] => 0.697 [15] => 0.719 [16] => 0.732 [17] => 0.592 [18] => 0.547 [19] => 0.6 ) [equity2liab_tangbile] => Array ( [0] => 0.952 [1] => 1.928 [2] => 1.816 [3] => 1.991 [4] => 0.9 [5] => 1.23 [6] => 0 [7] => 0 [8] => 0 [9] => 0.426 [10] => 1.093 [11] => 1.5 [12] => 1.298 [13] => 0.547 [14] => 0.396 [15] => 0.594 [16] => 0.664 [17] => 0 [18] => 0 [19] => 0 ) [ppe2asset] => Array ( [0] => 0.116 [1] => 0.101 [2] => 0.113 [3] => 0.106 [4] => 0.097 [5] => 0.068 [6] => 0.069 [7] => 0.066 [8] => 0.05 [9] => 0.05 [10] => 0.047 [11] => 0.057 [12] => 0.049 [13] => 0.033 [14] => 0.031 [15] => 0.025 [16] => 0.027 [17] => 0.024 [18] => 0.028 [19] => 0.039 ) [interest2rev] => Array ( [0] => -1.595 [1] => -1.657 [2] => -1.758 [3] => -1.314 [4] => -2.199 [5] => -1.326 [6] => -3.938 [7] => -4.676 [8] => -3.153 [9] => -2.207 [10] => -0.581 [11] => -0.301 [12] => -0.059 [13] => -0.54 [14] => -0.208 [15] => -0.161 [16] => -0.135 [17] => -0.443 [18] => -0.802 [19] => 0 ) [std2asset] => Array ( [0] => 0.208 [1] => 0.18 [2] => 0.184 [3] => 0.181 [4] => 0.319 [5] => 0.259 [6] => 0.415 [7] => 0.338 [8] => 0.256 [9] => 0.189 [10] => 0.197 [11] => 0.197 [12] => 0.189 [13] => 0.162 [14] => 0.137 [15] => 0.127 [16] => 0.135 [17] => 0.155 [18] => 0.135 [19] => 0.156 ) [ltd2asset] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.202 [5] => 0.168 [6] => 0.28 [7] => 0.303 [8] => 0.244 [9] => 0.14 [10] => 0.041 [11] => 0.001 [12] => 0 [13] => 0.039 [14] => 0.093 [15] => 0.086 [16] => 0.081 [17] => 0.188 [18] => 0.252 [19] => 0.176 ) [turnover] => Array ( [0] => 1.605 [1] => 1.196 [2] => 1.169 [3] => 1.283 [4] => 1.717 [5] => 1.493 [6] => 0.754 [7] => 1.133 [8] => 1.056 [9] => 0.979 [10] => 1.023 [11] => 1.043 [12] => 0.956 [13] => 0.794 [14] => 0.813 [15] => 0.642 [16] => 0.693 [17] => 0.62 [18] => 0.588 [19] => 0.618 ) [CF_Net Income] => Array ( [0] => 10 [1] => 11.3 [2] => -11.2 [3] => 9.3 [4] => -53.4 [5] => 21.6 [6] => 14.185 [7] => -22.879 [8] => 10.324 [9] => 38.485 [10] => 67.68 [11] => 84.855 [12] => 103.658 [13] => 117.374 [14] => 140.973 [15] => 63.963 [16] => 103.613 [17] => 148.909 [18] => 189.716 [19] => 218.166 ) [buybackratio] => Array ( [0] => -0.37 [1] => -5.71 [2] => 0.52 [3] => -0.97 [4] => 0.09 [5] => -0.21 [6] => -0.85 [7] => 1.59 [8] => -2.07 [9] => -1.31 [10] => -0.4 [11] => -0.29 [12] => -0.26 [13] => -0.27 [14] => -0.16 [15] => -0.23 [16] => -0.43 [17] => -0.31 [18] => -0.31 [19] => -0.22 ) [grahamnumber] => Array ( [0] => 0.97 [1] => 1.4 [2] => 0 [3] => 1.65 [4] => 0 [5] => 1.49 [6] => 0 [7] => 0 [8] => 0 [9] => 1.38 [10] => 2.65 [11] => 3.26 [12] => 3.8 [13] => 3.25 [14] => 3.3 [15] => 2.7 [16] => 3.64 [17] => 0 [18] => 0 [19] => 0 ) [CF_DDA] => Array ( [0] => 7.5 [1] => 8 [2] => 10.1 [3] => 12.2 [4] => 12.5 [5] => 9.1 [6] => 20.921 [7] => 41.524 [8] => 19.154 [9] => 20.295 [10] => 17.871 [11] => 18.961 [12] => 26.962 [13] => 56.174 [14] => 64.113 [15] => 71.467 [16] => 75.837 [17] => 106.411 [18] => 149.398 [19] => 189.577 ) [Cash Flow from Disc. Op.] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow from Operations] => Array ( [0] => 13.9 [1] => 11.4 [2] => -3.9 [3] => -2.1 [4] => 7 [5] => 23.6 [6] => 19.835 [7] => 25.093 [8] => 32.316 [9] => 36.46 [10] => 73.115 [11] => 92.365 [12] => 135.843 [13] => 186.985 [14] => 176.074 [15] => 194.631 [16] => 124.03 [17] => 241.629 [18] => 340.7 [19] => 414.635 ) [Cash Flow from Others] => Array ( [0] => 0.8 [1] => 0.5 [2] => 0.1 [3] => -2.2 [4] => 22.4 [5] => -3.6 [6] => -3.621 [7] => -1.267 [8] => 6.059 [9] => 2.501 [10] => 1.189 [11] => 5.06 [12] => 7.01 [13] => 4.48 [14] => 9.67 [15] => 21.636 [16] => 4.153 [17] => 10.806 [18] => -20.626 [19] => 8.061 ) [Cash Flow_PPE] => Array ( [0] => -7.9 [1] => -14.6 [2] => -10.4 [3] => -10.4 [4] => -11.5 [5] => 20.5 [6] => -7.555 [7] => -6.077 [8] => -5.75 [9] => -10.567 [10] => -12.204 [11] => -23.436 [12] => -16.529 [13] => -13.187 [14] => -16.196 [15] => -12.706 [16] => -23.133 [17] => -23.278 [18] => -54.071 [19] => -70.877 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -211.488 [7] => -4.43 [8] => 0 [9] => -6.606 [10] => -11.388 [11] => -51.379 [12] => -99.887 [13] => -295.848 [14] => -115.137 [15] => -52.018 [16] => -136.419 [17] => -759.737 [18] => -728.114 [19] => -258.797 ) [Cash Flow_CPEX] => Array ( [0] => -7.9 [1] => -14.6 [2] => -10.4 [3] => -10.4 [4] => -11.5 [5] => -6.4 [6] => -7.555 [7] => -7.254 [8] => -7.157 [9] => -10.901 [10] => -12.75 [11] => -23.436 [12] => -16.529 [13] => -13.187 [14] => -16.196 [15] => -39.545 [16] => -25.196 [17] => -24.944 [18] => -54.071 [19] => -70.877 ) [Cash Flow from Investing] => Array ( [0] => -28.4 [1] => -62.4 [2] => -3.5 [3] => -7.1 [4] => 22.5 [5] => -17.9 [6] => -167.18 [7] => -11.441 [8] => -5.766 [9] => -22.653 [10] => -25.133 [11] => -74.403 [12] => -114.188 [13] => -311.392 [14] => -126.696 [15] => -83.926 [16] => -156.374 [17] => -773.565 [18] => -764.286 [19] => -324.764 ) [Net Issuance of Stock] => Array ( [0] => 3.7 [1] => 64.5 [2] => 2.3 [3] => 7.2 [4] => -11.1 [5] => 4.5 [6] => 12.043 [7] => 36.378 [8] => 21.393 [9] => 50.514 [10] => 26.805 [11] => 24.463 [12] => 26.566 [13] => 31.864 [14] => -103.086 [15] => 14.855 [16] => -29.305 [17] => 45.869 [18] => 59.187 [19] => 47.707 ) [Issuance of Stock] => Array ( [0] => 3.7 [1] => 64.5 [2] => 5.8 [3] => 9 [4] => 5 [5] => 4.5 [6] => 12.043 [7] => 36.378 [8] => 21.393 [9] => 50.514 [10] => 26.805 [11] => 24.463 [12] => 26.566 [13] => 31.864 [14] => 22.802 [15] => 14.855 [16] => 44.548 [17] => 45.869 [18] => 59.187 [19] => 47.707 ) [Net Issuance of Debt] => Array ( [0] => 26.5 [1] => -1.6 [2] => -1.9 [3] => -0.7 [4] => 2.8 [5] => -1.8 [6] => 126.718 [7] => -59.828 [8] => -53.122 [9] => -50.46 [10] => -50.964 [11] => -38.25 [12] => 0 [13] => 59.543 [14] => 90.686 [15] => -0.183 [16] => -0.498 [17] => 403.536 [18] => 341.875 [19] => -159.666 ) [Net Issuance of preferred] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Dividends] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash from Financing] => Array ( [0] => 30.3 [1] => 63.1 [2] => 0.4 [3] => 6.4 [4] => -8.5 [5] => 2.7 [6] => 138.957 [7] => -23.45 [8] => -31.729 [9] => 0.054 [10] => -24.159 [11] => -13.402 [12] => 34.162 [13] => 103.816 [14] => -6.441 [15] => 16.125 [16] => -20.164 [17] => 464.167 [18] => 426.407 [19] => -98.419 ) [Other Financing] => Array ( [0] => 0.1 [1] => 0.2 [2] => 0 [3] => -0.1 [4] => -0.2 [5] => 0 [6] => 0.196 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0.385 [12] => 7.596 [13] => 12.409 [14] => 5.959 [15] => 1.453 [16] => 9.639 [17] => 14.762 [18] => 25.345 [19] => 13.54 ) [Net Change in Cash] => Array ( [0] => 15.8 [1] => 12.1 [2] => -7 [3] => -2.7 [4] => 20.9 [5] => 8.4 [6] => -8.388 [7] => -9.798 [8] => -2.399 [9] => 16.737 [10] => 26.456 [11] => 1.981 [12] => 55.768 [13] => -26.419 [14] => 39.329 [15] => 131.317 [16] => -53.06 [17] => -66.167 [18] => 3.15 [19] => -10.544 ) [NetChangeinCash_others] => Array ( [0] => -1.7763568394E-15 [1] => -1.7763568394E-15 [2] => -4.4408920985E-16 [3] => 0.1 [4] => -0.1 [5] => -3.5527136788E-15 [6] => 7.1054273576E-15 [7] => 0 [8] => 2.78 [9] => 2.876 [10] => 2.633 [11] => -2.579 [12] => -0.049 [13] => -5.828 [14] => -3.608 [15] => 4.487 [16] => -0.552 [17] => 1.602 [18] => 0.329 [19] => -1.996 ) [total_freecashflow] => Array ( [0] => 6 [1] => -3.2 [2] => -14.3 [3] => -12.5 [4] => -4.5 [5] => 17.2 [6] => 12.28 [7] => 17.839 [8] => 25.159 [9] => 25.559 [10] => 60.365 [11] => 68.929 [12] => 119.314 [13] => 173.798 [14] => 159.878 [15] => 155.086 [16] => 98.834 [17] => 216.685 [18] => 286.629 [19] => 343.758 ) [CF_Net Income_pct] => Array ( [0] => 71.94 [1] => 99.12 [2] => 0 [3] => 0 [4] => -762.86 [5] => 91.53 [6] => 71.51 [7] => -91.18 [8] => 31.95 [9] => 105.55 [10] => 92.57 [11] => 91.87 [12] => 76.31 [13] => 62.77 [14] => 80.06 [15] => 32.86 [16] => 83.54 [17] => 61.63 [18] => 55.68 [19] => 52.62 ) [CF_DDA_pct] => Array ( [0] => 8 [1] => 8 [2] => 0 [3] => 0 [4] => 13 [5] => 9 [6] => 21 [7] => 42 [8] => 19 [9] => 20 [10] => 18 [11] => 19 [12] => 27 [13] => 56 [14] => 64 [15] => 71 [16] => 76 [17] => 106 [18] => 149 [19] => 190 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -56.83 [1] => -128.07 [2] => 0 [3] => 0 [4] => -164.29 [5] => -27.12 [6] => -38.09 [7] => -28.91 [8] => -22.15 [9] => -29.90 [10] => -17.44 [11] => -25.37 [12] => -12.17 [13] => -7.05 [14] => -9.20 [15] => -20.32 [16] => -20.31 [17] => -10.32 [18] => -15.87 [19] => -17.09 ) [Cash Flow from Investing_pct] => Array ( [0] => -204.32 [1] => -547.37 [2] => 0 [3] => 0 [4] => 321.43 [5] => -75.85 [6] => -842.85 [7] => -45.59 [8] => -17.84 [9] => -62.13 [10] => -34.37 [11] => -80.55 [12] => -84.06 [13] => -166.53 [14] => -71.96 [15] => -43.12 [16] => -126.08 [17] => -320.15 [18] => -224.33 [19] => -78.33 ) [Net Issuance of Stock_pct] => Array ( [0] => 26.62 [1] => 565.79 [2] => 0 [3] => 0 [4] => -158.57 [5] => 19.07 [6] => 60.72 [7] => 144.97 [8] => 66.20 [9] => 138.55 [10] => 36.66 [11] => 26.49 [12] => 19.56 [13] => 17.04 [14] => -58.55 [15] => 7.63 [16] => -23.63 [17] => 18.98 [18] => 17.37 [19] => 11.51 ) [Net Issuance of Debt_pct] => Array ( [0] => 190.65 [1] => -14.04 [2] => 0 [3] => 0 [4] => 40.00 [5] => -7.63 [6] => 638.86 [7] => -238.43 [8] => -164.38 [9] => -138.40 [10] => -69.70 [11] => -41.41 [12] => 0.00 [13] => 31.84 [14] => 51.50 [15] => -0.09 [16] => -0.40 [17] => 167.01 [18] => 100.34 [19] => -38.51 ) [Dividends_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0 [3] => 0 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Other Financing_pct] => Array ( [0] => 217.99 [1] => 553.51 [2] => 0 [3] => 0 [4] => -121.43 [5] => 11.44 [6] => 700.56 [7] => -93.45 [8] => -98.18 [9] => 0.15 [10] => -33.04 [11] => -14.51 [12] => 25.15 [13] => 55.52 [14] => -3.66 [15] => 8.28 [16] => -16.26 [17] => 192.10 [18] => 125.16 [19] => -23.74 ) [Cash from Financing_pct] => Array ( [0] => 217.27 [1] => 551.75 [2] => 0 [3] => 0 [4] => -118.57 [5] => 11.44 [6] => 699.58 [7] => -93.45 [8] => -98.18 [9] => 0.15 [10] => -33.04 [11] => -14.93 [12] => 19.56 [13] => 48.88 [14] => -7.04 [15] => 7.54 [16] => -24.03 [17] => 185.99 [18] => 117.72 [19] => -27.00 ) [Net Change in Cash_pct] => Array ( [0] => 113.67 [1] => 106.14 [2] => 0 [3] => 0 [4] => 298.57 [5] => 35.59 [6] => -42.29 [7] => -39.05 [8] => -7.42 [9] => 45.91 [10] => 36.18 [11] => 2.14 [12] => 41.05 [13] => -14.13 [14] => 22.34 [15] => 67.47 [16] => -42.78 [17] => -27.38 [18] => 0.92 [19] => -2.54 ) [total_freecashflow_pct] => Array ( [0] => 43.17 [1] => -28.07 [2] => 0 [3] => 0 [4] => -64.29 [5] => 72.88 [6] => 61.91 [7] => 71.09 [8] => 77.85 [9] => 70.10 [10] => 82.56 [11] => 74.63 [12] => 87.83 [13] => 92.95 [14] => 90.80 [15] => 79.68 [16] => 79.69 [17] => 89.68 [18] => 84.13 [19] => 82.91 ) [per share rev] => Array ( [0] => 1.55 [1] => 1.84 [2] => 1.68 [3] => 1.91 [4] => 1.99 [5] => 1.98 [6] => 2.37 [7] => 3.2 [8] => 2.68 [9] => 2.7 [10] => 3.04 [11] => 3.41 [12] => 4.05 [13] => 4.91 [14] => 5.35 [15] => 4.61 [16] => 5.23 [17] => 6.52 [18] => 7.95 [19] => 8.76 ) [per share eps] => Array ( [0] => 0.088 [1] => 0.088 [2] => -0.085 [3] => 0.067 [4] => -0.397 [5] => 0.158 [6] => 0.093 [7] => -0.155 [8] => 0.06 [9] => 0.193 [10] => 0.31 [11] => 0.375 [12] => 0.445 [13] => 0.47 [14] => 0.57 [15] => 0.26 [16] => 0.42 [17] => 0.6 [18] => 0.74 [19] => 0.84 ) [eps_nri] => Array ( [0] => 0.09 [1] => 0.09 [2] => -0.04 [3] => 0.13 [4] => -0.2 [5] => 0.14 [6] => 0.09 [7] => -0.16 [8] => 0.06 [9] => 0.19 [10] => 0.31 [11] => 0.37 [12] => 0.45 [13] => 0.47 [14] => 0.57 [15] => 0.26 [16] => 0.42 [17] => 0.6 [18] => 0.74 [19] => 0.84 ) [per share_freecashflow] => Array ( [0] => 0.05 [1] => -0.03 [2] => -0.11 [3] => -0.09 [4] => -0.03 [5] => 0.13 [6] => 0.08 [7] => 0.12 [8] => 0.14 [9] => 0.13 [10] => 0.27 [11] => 0.3 [12] => 0.51 [13] => 0.7 [14] => 0.64 [15] => 0.63 [16] => 0.4 [17] => 0.86 [18] => 1.12 [19] => 1.32 ) [ROE] => Array ( [0] => 18.66 [1] => 8.7 [2] => -9.03 [3] => 6.67 [4] => -71.49 [5] => 21.43 [6] => 10.51 [7] => -16.52 [8] => 5.13 [9] => 11.05 [10] => 14.33 [11] => 14.85 [12] => 13.86 [13] => 10.58 [14] => 12.41 [15] => 5.04 [16] => 7.59 [17] => 9.61 [18] => 10.07 [19] => 9.85 ) [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 [18] => 0 [19] => 0 ) [ROA] => Array ( [0] => 9.14 [1] => 5.74 [2] => -5.9 [3] => 4.48 [4] => -34.17 [5] => 11.88 [6] => 2.89 [7] => -5.46 [8] => 2.34 [9] => 6.96 [10] => 10.35 [11] => 11.42 [12] => 10.54 [13] => 7.62 [14] => 8.65 [15] => 3.62 [16] => 5.55 [17] => 5.68 [18] => 5.51 [19] => 5.91 ) [ROC_capital] => Array ( [0] => 128.9 [1] => 262.6 [2] => 244.3 [3] => 253.5 [4] => 167.4 [5] => 175.7 [6] => 235.415 [7] => 195.182 [8] => 208.459 [9] => 281.124 [10] => 378.188 [11] => 430.125 [12] => 551.101 [13] => 667.737 [14] => 696.836 [15] => 792.782 [16] => 821.903 [17] => 859.85 [18] => 989.732 [19] => 1054.396 ) [ROC] => Array ( [0] => 7.76 [1] => 4.3 [2] => -4.58 [3] => 3.67 [4] => -31.9 [5] => 12.29 [6] => 6.03 [7] => -11.72 [8] => 4.95 [9] => 13.69 [10] => 17.9 [11] => 19.73 [12] => 18.81 [13] => 17.58 [14] => 20.3 [15] => 8 [16] => 12.61 [17] => 17.53 [18] => 19.3 [19] => 20.76 ) [ROC_JOEL_capital] => Array ( [0] => 66.9 [1] => 128 [2] => 123.6 [3] => 138.7 [4] => 57.6 [5] => 23.5 [6] => 96.465 [7] => 79.236 [8] => 89.062 [9] => 130.962 [10] => 160.109 [11] => 182.647 [12] => 196.37 [13] => 254.815 [14] => 267.897 [15] => 238.065 [16] => 294.452 [17] => 295.755 [18] => 324.514 [19] => 362.177 ) [ROC_JOEL] => Array ( [0] => 22.72 [1] => 10.47 [2] => -3.72 [3] => 13.48 [4] => -23.78 [5] => 87.23 [6] => 27.18 [7] => 0.23 [8] => 37.98 [9] => 41.18 [10] => 53.48 [11] => 68.41 [12] => 68.93 [13] => 69.96 [14] => 69.23 [15] => 36.05 [16] => 43.34 [17] => 52.88 [18] => 65.5 [19] => 69.51 ) [ROC_JOEL_new] => Array ( [0] => 19.82 [1] => 12.88 [2] => -5.64 [3] => 10.06 [4] => -64.92 [5] => 73.64 [6] => 26.38 [7] => 0.61 [8] => 25.39 [9] => 30.08 [10] => 40.72 [11] => 57.42 [12] => 61.08 [13] => 60.25 [14] => 58.08 [15] => 30.38 [16] => 39.77 [17] => 46.23 [18] => 49.84 [19] => 52.82 ) [grossmargin] => Array ( [0] => 64.81 [1] => 59.81 [2] => 57.28 [3] => 57.88 [4] => 52.07 [5] => 56.52 [6] => 55.19 [7] => 49.91 [8] => 50.24 [9] => 49.55 [10] => 48.57 [11] => 50.3 [12] => 49.04 [13] => 50.14 [14] => 48.84 [15] => 48.82 [16] => 49.89 [17] => 50.46 [18] => 51.28 [19] => 52.61 ) [pretaxmargin] => Array ( [0] => 6.95 [1] => 5.99 [2] => -5.18 [3] => 4.43 [4] => -19.38 [5] => 8.73 [6] => 4.26 [7] => -4.54 [8] => 2.96 [9] => 6.58 [10] => 11.2 [11] => 16.1 [12] => 15.75 [13] => 15.03 [14] => 14.4 [15] => 7.78 [16] => 10.9 [17] => 10.19 [18] => 11.25 [19] => 11.05 ) [operatingmargin] => Array ( [0] => 8.66 [1] => 5.69 [2] => -2.07 [3] => 7.02 [4] => -5.11 [5] => 7.55 [6] => 7.09 [7] => 0.04 [8] => 7.25 [9] => 9.97 [10] => 12.8 [11] => 16.12 [12] => 14.4 [13] => 14.58 [14] => 13.95 [15] => 7.62 [16] => 9.86 [17] => 9.51 [18] => 10.42 [19] => 11 ) [netmargin] => Array ( [0] => 5.69 [1] => 4.8 [2] => -5.05 [3] => 3.49 [4] => -19.9 [5] => 7.96 [6] => 3.84 [7] => -4.81 [8] => 2.21 [9] => 7.11 [10] => 10.12 [11] => 10.95 [12] => 11.03 [13] => 9.6 [14] => 10.64 [15] => 5.63 [16] => 8.01 [17] => 9.17 [18] => 9.37 [19] => 9.56 ) [pettm] => Array ( [0] => 30.900 [1] => 34.490 [2] => 0.000 [3] => 54.270 [4] => 0.000 [5] => 23.250 [6] => 44.440 [7] => 0.000 [8] => 37.280 [9] => 33.210 [10] => 26.560 [11] => 23.660 [12] => 28.250 [13] => 31.900 [14] => 19.090 [15] => 48.650 [16] => 47.310 [17] => 36.110 [18] => 39.910 [19] => 41.410 ) [penri] => Array ( [0] => 0.00 [1] => 31.04 [2] => 0.00 [3] => 36.36 [4] => 0.00 [5] => 27.72 [6] => 44.44 [7] => 0.00 [8] => 35.42 [9] => 33.04 [10] => 27.53 [11] => 23.98 [12] => 28.83 [13] => 32.17 [14] => 18.96 [15] => 48.46 [16] => 47.54 [17] => 36.17 [18] => 39.85 [19] => 41.31 ) [pe] => Array ( [0] => 30.900 [1] => 34.490 [2] => 0.000 [3] => 54.270 [4] => 0.000 [5] => 23.250 [6] => 44.440 [7] => 0.000 [8] => 37.280 [9] => 33.210 [10] => 26.560 [11] => 23.660 [12] => 28.250 [13] => 31.900 [14] => 19.090 [15] => 48.650 [16] => 47.310 [17] => 36.110 [18] => 39.910 [19] => 41.410 ) [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] => 14.270 [10] => 8.600 [11] => 7.390 [12] => 9.260 [13] => 15.590 [14] => 13.180 [15] => 10.330 [16] => 14.470 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 4.24 [10] => 1.74 [11] => 7.44 [12] => 11 [13] => 11.75 [14] => 14.25 [15] => 2.66 [16] => 0 [17] => 0 [18] => 5.58 [19] => 17.81 ) [pfcf] => Array ( [0] => 45.830 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 27.720 [6] => 50.000 [7] => 23.020 [8] => 15.180 [9] => 52.310 [10] => 29.500 [11] => 29.580 [12] => 24.870 [13] => 21.600 [14] => 16.880 [15] => 19.690 [16] => 49.910 [17] => 25.230 [18] => 26.690 [19] => 26.290 ) [ps] => Array ( [0] => 1.760 [1] => 1.660 [2] => 1.130 [3] => 1.860 [4] => 0.660 [5] => 1.820 [6] => 1.630 [7] => 0.860 [8] => 0.800 [9] => 2.310 [10] => 2.720 [11] => 2.600 [12] => 3.140 [13] => 3.070 [14] => 2.020 [15] => 2.730 [16] => 3.820 [17] => 3.330 [18] => 3.760 [19] => 3.960 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -0.032 [6] => -0.018 [7] => 0.002 [8] => 0.046 [9] => 0.09 [10] => 0.118 [11] => 0.148 [12] => 0.192 [13] => 0.27 [14] => 0.382 [15] => 0.486 [16] => 0.558 [17] => 0.578 [18] => 0.648 [19] => 0.732 ) [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] => 5.790 [11] => 20.120 [12] => 26.610 [13] => 29.930 [14] => 28.220 [15] => 10.220 [16] => 0.530 [17] => -0.770 [18] => 7.440 [19] => 21.200 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -2.650 [6] => -0.500 [7] => 0.050 [8] => 1.670 [9] => 4.240 [10] => 7.670 [11] => 21.910 [12] => 28.770 [13] => 32.060 [14] => 30.750 [15] => 14.720 [16] => 4.960 [17] => 2.130 [18] => 10.430 [19] => 23.650 ) [zscore] => Array ( [0] => 6.070 [1] => 5.890 [2] => 3.980 [3] => 6.880 [4] => 1.890 [5] => 6.270 [6] => 1.650 [7] => 1.610 [8] => 2.080 [9] => 5.110 [10] => 7.560 [11] => 8.910 [12] => 9.360 [13] => 6.870 [14] => 4.960 [15] => 5.200 [16] => 7.430 [17] => 4.300 [18] => 4.170 [19] => 4.950 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 1 [3] => 4 [4] => 3 [5] => 8 [6] => 4 [7] => 4 [8] => 8 [9] => 6 [10] => 6 [11] => 6 [12] => 7 [13] => 4 [14] => 5 [15] => 5 [16] => 7 [17] => 6 [18] => 4 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -2.560 [3] => -1.880 [4] => -4.970 [5] => -2.560 [6] => 1.580 [7] => -2.970 [8] => -2.450 [9] => -1.950 [10] => -2.220 [11] => -2.320 [12] => -2.460 [13] => -2.370 [14] => -2.720 [15] => -2.880 [16] => -2.450 [17] => -2.640 [18] => -2.560 [19] => -2.650 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => -0.02 [7] => -0.04 [8] => -0.03 [9] => -0.02 [10] => 0.11 [11] => 0.15 [12] => 0.21 [13] => 0.33 [14] => 0.41 [15] => 0.43 [16] => 0.45 [17] => 0.49 [18] => 0.54 [19] => 0.59 ) [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] => -576.780 [10] => 73.330 [11] => 59.660 [12] => 60.540 [13] => 45.910 [14] => 26.380 [15] => 29.490 [16] => 44.790 [17] => 44.600 [18] => 55.840 [19] => 58.670 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.430 [6] => 0.630 [7] => 0.950 [8] => 1.480 [9] => 2.120 [10] => 2.890 [11] => 3.510 [12] => 4.760 [13] => 8.130 [14] => 9.930 [15] => 10.780 [16] => 9.950 [17] => 11.420 [18] => 14.400 [19] => 18.640 ) [medpsvalue] => Array ( [0] => 4.77 [1] => 5.76 [2] => 5.21 [3] => 6.01 [4] => 5.64 [5] => 6.1 [6] => 7.55 [7] => 9.95 [8] => 8.19 [9] => 8.38 [10] => 9.36 [11] => 10.5 [12] => 12.44 [13] => 15.15 [14] => 16.45 [15] => 14.2 [16] => 16.08 [17] => 20.08 [18] => 24.52 [19] => 26.98 ) [ev2rev] => Array ( [0] => 1.730 [1] => 1.590 [2] => 1.040 [3] => 1.840 [4] => 0.570 [5] => 1.670 [6] => 2.090 [7] => 1.210 [8] => 1.030 [9] => 2.380 [10] => 2.510 [11] => 2.370 [12] => 2.860 [13] => 2.960 [14] => 1.950 [15] => 2.590 [16] => 3.690 [17] => 3.530 [18] => 4.110 [19] => 4.180 ) [ev2ebitda] => Array ( [0] => 13.460 [1] => 15.070 [2] => 92.500 [3] => 18.440 [4] => 37.780 [5] => 12.500 [6] => 14.860 [7] => 16.100 [8] => 10.080 [9] => 19.020 [10] => 17.380 [11] => 12.560 [12] => 15.330 [13] => 14.690 [14] => 10.030 [15] => 18.120 [16] => 21.860 [17] => 20.600 [18] => 23.140 [19] => 21.690 ) [ev2ebit] => Array ( [0] => 20.020 [1] => 27.590 [2] => 0.000 [3] => 34.950 [4] => 0.000 [5] => 21.840 [6] => 29.500 [7] => 3165.970 [8] => 14.210 [9] => 23.920 [10] => 19.620 [11] => 14.700 [12] => 19.890 [13] => 20.310 [14] => 13.970 [15] => 33.970 [16] => 37.470 [17] => 37.060 [18] => 39.400 [19] => 38.020 ) [earning_yield_greenblatt] => Array ( [0] => 5 [1] => 3.62 [2] => 0 [3] => 2.86 [4] => 0 [5] => 4.58 [6] => 3.39 [7] => 0.03 [8] => 7.04 [9] => 4.18 [10] => 5.1 [11] => 6.8 [12] => 5.03 [13] => 4.92 [14] => 7.16 [15] => 2.94 [16] => 2.67 [17] => 2.7 [18] => 2.54 [19] => 2.63 ) [p2medpsvalue] => Array ( [0] => 0.58 [1] => 0.54 [2] => 0.37 [3] => 0.6 [4] => 0.21 [5] => 0.59 [6] => 0.53 [7] => 0.28 [8] => 0.26 [9] => 0.75 [10] => 0.88 [11] => 0.85 [12] => 1.02 [13] => 1 [14] => 0.66 [15] => 0.89 [16] => 1.24 [17] => 1.08 [18] => 1.22 [19] => 1.29 ) [p2grahamnumber] => Array ( [0] => 2.84 [1] => 2.22 [2] => 0 [3] => 2.2 [4] => 0 [5] => 2.42 [6] => 0 [7] => 0 [8] => 0 [9] => 4.55 [10] => 3.12 [11] => 2.72 [12] => 3.34 [13] => 4.65 [14] => 3.27 [15] => 4.67 [16] => 5.48 [17] => 0 [18] => 0 [19] => 0 ) [p2tangible_book] => Array ( [0] => 5.85 [1] => 3.14 [2] => 2.13 [3] => 3.75 [4] => 2.24 [5] => 4.94 [6] => 0 [7] => 0 [8] => 0 [9] => 14.27 [10] => 8.6 [11] => 7.39 [12] => 9.19 [13] => 15.59 [14] => 13.18 [15] => 10.33 [16] => 14.57 [17] => 0 [18] => 0 [19] => 0 ) [pb] => Array ( [0] => 5.85 [1] => 3.1 [2] => 2.04 [3] => 3.64 [4] => 2.2 [5] => 4.87 [6] => 4.17 [7] => 3 [8] => 1.85 [9] => 3.57 [10] => 3.62 [11] => 3.35 [12] => 3.77 [13] => 3.3 [14] => 2.27 [15] => 2.41 [16] => 3.53 [17] => 3.42 [18] => 4.01 [19] => 4.03 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 175.6 [1] => 235.4 [2] => 221.9 [3] => 266.4 [4] => 268.3 [5] => 271.4 [6] => 369.798 [7] => 475.292 [8] => 466.602 [9] => 540.903 [10] => 668.808 [11] => 774.913 [12] => 940.15 [13] => 1222.27 [14] => 1329.234 [15] => 1126.259 [16] => 1293.937 [17] => 1644.065 [18] => 2040.113 [19] => 2288.124 ) [IS_NetPolicyholderBenefitsAndClaims] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_PolicyAcquisitionExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_DepreciationAndAmortization] => Array ( [0] => 7.5 [1] => 8 [2] => 10.1 [3] => 12.2 [4] => 12.5 [5] => 9.1 [6] => 20.921 [7] => 29.389 [8] => 8.3 [9] => 7.312 [10] => 8.327 [11] => 6.855 [12] => 7.906 [13] => 18.966 [14] => 22.376 [15] => 30.335 [16] => 32.739 [17] => 48.705 [18] => 65.43 [19] => 81.722 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 2.8 [1] => 3.9 [2] => 3.9 [3] => 3.5 [4] => 5.9 [5] => 3.6 [6] => 14.561 [7] => 22.224 [8] => 14.71 [9] => 11.938 [10] => 3.888 [11] => 2.331 [12] => 0.558 [13] => 6.602 [14] => 2.76 [15] => 1.812 [16] => 1.752 [17] => 7.277 [18] => 16.357 [19] => 0 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 52.7 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 5 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 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 [18] => 0 [19] => 0 ) [BS_CashAndCashEquivalents] => Array ( [0] => 17.6 [1] => 29.7 [2] => 22.7 [3] => 20 [4] => 40.9 [5] => 49.3 [6] => 40.876 [7] => 31.078 [8] => 28.679 [9] => 45.416 [10] => 71.872 [11] => 73.853 [12] => 129.621 [13] => 103.202 [14] => 142.531 [15] => 273.848 [16] => 220.788 [17] => 154.621 [18] => 157.771 [19] => 147.227 ) [BS_DeferredPolicyAcquisitionCosts] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Insurance] => Array ( [0] => 50 [1] => 107.3 [2] => 106.7 [3] => 112.9 [4] => 65.6 [5] => 83 [6] => 82.137 [7] => 68.791 [8] => 82.124 [9] => 107.592 [10] => 149.638 [11] => 161.526 [12] => 181.108 [13] => 261.001 [14] => 276.029 [15] => 253.67 [16] => 317.838 [17] => 378.343 [18] => 413.521 [19] => 440.694 ) [BS_PolicyReservesBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_UnpaidLossAndLossReserve] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_UnearnedPremiums] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FuturePolicyBenefits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_PolicyholderFunds] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_PayablesAndAccruedExpenses] => Array ( [0] => 10.1 [1] => 15.3 [2] => 13.8 [3] => 18.7 [4] => 13 [5] => 11.7 [6] => 83.461 [7] => 59.418 [8] => 75.791 [9] => 72.715 [10] => 92.688 [11] => 104.944 [12] => 129.78 [13] => 133.528 [14] => 104.234 [15] => 111.791 [16] => 146.193 [17] => 190.294 [18] => 227.662 [19] => 226.169 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 1.6 [1] => 2 [2] => 0.3 [3] => 0 [4] => 1.4 [5] => 1.4 [6] => 113.721 [7] => 63.468 [8] => 30.66 [9] => 12.885 [10] => 12.5 [11] => 0.216 [12] => 0 [13] => 0.126 [14] => 0.124 [15] => 0.445 [16] => 1.993 [17] => 65.918 [18] => 38.092 [19] => 106.402 ) [BS_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 5.005 [7] => 7.403 [8] => 0 [9] => 8.835 [10] => 11.838 [11] => 16.675 [12] => 32.585 [13] => 64.218 [14] => 55.241 [15] => 68.968 [16] => 73.888 [17] => 105.066 [18] => 138.92 [19] => 159.295 ) [BS_other_liabilities_Insurance] => Array ( [0] => 44.1 [1] => 49.6 [2] => 51.7 [3] => 49.5 [4] => 35.6 [5] => 37.3 [6] => 16.033 [7] => 23.52 [8] => 25.989 [9] => 32.322 [10] => 38.295 [11] => 49.565 [12] => 72.966 [13] => 171.897 [14] => 183.552 [15] => 161.123 [16] => 127.502 [17] => 223.386 [18] => 293.909 [19] => 336.012 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -2.8 [1] => -3.9 [2] => -3.9 [3] => -3.5 [4] => -5.9 [5] => -3.6 [6] => -10.083 [7] => -21.106 [8] => -14.051 [9] => -11.473 [10] => -3.452 [11] => -1.495 [12] => 3.241 [13] => -3.1 [14] => -0.716 [15] => -1.029 [16] => -0.669 [17] => -7.277 [18] => -16.357 [19] => -17.582 ) [IS_CreditLossesProvision] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NonInterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_otherExpense_bank] => Array ( [0] => -98.6 [1] => -95.5 [2] => -99 [3] => -97.3 [4] => -107.6 [5] => -96.4 [6] => -131.336 [7] => -182.709 [8] => -149.132 [9] => -157.418 [10] => -170.619 [11] => -191.313 [12] => -239.001 [13] => -335.241 [14] => -354.426 [15] => -362.156 [16] => -409.316 [17] => -531.59 [18] => -658.892 [19] => -754.559 ) [BS_MoneyMarket] => Array ( [0] => -17.6 [1] => -29.7 [2] => -22.7 [3] => -20 [4] => -40.9 [5] => -49.3 [6] => -40.876 [7] => -31.078 [8] => -28.679 [9] => -45.416 [10] => -71.872 [11] => -73.853 [12] => -129.621 [13] => -103.202 [14] => -142.531 [15] => -273.848 [16] => -220.788 [17] => -154.621 [18] => -157.771 [19] => -147.227 ) [BS_SecuritiesAndInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_assets_Bank] => Array ( [0] => 67.6 [1] => 137 [2] => 129.4 [3] => 132.9 [4] => 106.5 [5] => 132.3 [6] => 123.013 [7] => 99.869 [8] => 110.803 [9] => 153.008 [10] => 221.51 [11] => 235.379 [12] => 310.729 [13] => 364.203 [14] => 418.56 [15] => 527.518 [16] => 538.626 [17] => 532.964 [18] => 571.292 [19] => 587.921 ) [BS_TotalDeposits] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_liabilities_bank] => Array ( [0] => 44.1 [1] => 49.6 [2] => 51.7 [3] => 49.5 [4] => 35.6 [5] => 37.3 [6] => 21.038 [7] => 30.923 [8] => 25.989 [9] => 41.157 [10] => 50.133 [11] => 66.24 [12] => 105.551 [13] => 236.115 [14] => 238.793 [15] => 230.091 [16] => 201.39 [17] => 328.452 [18] => 432.829 [19] => 495.307 ) [cash2debt] => Array ( [0] => 11 [1] => 14.85 [2] => 75.667 [3] => 10000 [4] => 1.239 [5] => 3.188 [6] => 0.163 [7] => 0.163 [8] => 0.207 [9] => 0.502 [10] => 1.843 [11] => 113.795 [12] => 269.482 [13] => 1.7 [14] => 0.973 [15] => 1.808 [16] => 1.442 [17] => 0.274 [18] => 0.173 [19] => 0.194 ) [interest_coverage] => Array ( [0] => 5.43 [1] => 3.44 [2] => 0 [3] => 5.34 [4] => 0 [5] => 5.69 [6] => 1.8 [7] => 0.01 [8] => 2.3 [9] => 4.52 [10] => 22.02 [11] => 53.6 [12] => 242.59 [13] => 27 [14] => 67.2 [15] => 47.36 [16] => 72.83 [17] => 21.49 [18] => 13 [19] => 0 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0.499 [15] => -0.517 [16] => 0.047 [17] => 1.846 [18] => 1.344 [19] => 0.689 ) [TaxProvision] => Array ( [0] => -2.2 [1] => -2.8 [2] => 0.3 [3] => -2.5 [4] => -1.4 [5] => -2.1 [6] => -1.575 [7] => -1.9 [8] => -3.5 [9] => 2.9 [10] => -7.244 [11] => -39.933 [12] => -44.434 [13] => -66.382 [14] => -50.47 [15] => -23.658 [16] => -37.474 [17] => -18.545 [18] => -39.708 [19] => -34.698 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 1.099 [9] => 2.019 [10] => 0.552 [11] => 1.378 [12] => 1.93 [13] => 5.137 [14] => 2.722 [15] => 6.385 [16] => 1.592 [17] => 2.288 [18] => 2.227 [19] => 5.96 ) [Net Income (Continuing Operations)] => Array ( [0] => 10 [1] => 11.3 [2] => -5.6 [3] => 17.4 [4] => -27.4 [5] => 18.7 [6] => 14.185 [7] => -23.492 [8] => 10.324 [9] => 38.485 [10] => 67.68 [11] => 84.855 [12] => 103.658 [13] => 117.374 [14] => 140.973 [15] => 63.963 [16] => 103.613 [17] => 148.909 [18] => 189.716 [19] => 218.166 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => -5.6 [3] => -8.1 [4] => -26 [5] => 2.9 [6] => 0 [7] => 0.613 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.088 [1] => 0.088 [2] => -0.085 [3] => 0.067 [4] => -0.397 [5] => 0.158 [6] => 0.093 [7] => -0.155 [8] => 0.06 [9] => 0.193 [10] => 0.31 [11] => 0.375 [12] => 0.445 [13] => 0.47 [14] => 0.57 [15] => 0.26 [16] => 0.42 [17] => 0.6 [18] => 0.74 [19] => 0.84 ) [eps_basic] => Array ( [0] => 0.092 [1] => 0.093 [2] => -0.085 [3] => 0.07 [4] => -0.397 [5] => 0.16 [6] => 0.1 [7] => -0.155 [8] => 0.06 [9] => 0.203 [10] => 0.33 [11] => 0.4 [12] => 0.47 [13] => 0.49 [14] => 0.585 [15] => 0.265 [16] => 0.43 [17] => 0.615 [18] => 0.76 [19] => 0.85 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 25.79 [8] => 21.098 [9] => 20.927 [10] => 26.062 [11] => 52.199 [12] => 66.853 [13] => 63.465 [14] => 71.319 [15] => 51.489 [16] => 79.057 [17] => 87.355 [18] => 89.016 [19] => 94.988 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 7.177 [8] => 5.187 [9] => 3.876 [10] => 3.989 [11] => 7.249 [12] => 6.181 [13] => 9.267 [14] => 5.551 [15] => 4.869 [16] => 5.672 [17] => 8.475 [18] => 6.658 [19] => 6.871 ) [InventoriesAdjustmentsAllowances] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 18.843 [8] => 34.859 [9] => 46.023 [10] => 57.694 [11] => 48.403 [12] => 39.518 [13] => 70.286 [14] => 84.023 [15] => 87.654 [16] => 108.123 [17] => 136.233 [18] => 144.855 [19] => 152.452 ) [OtherInventories] => Array ( [0] => 23.6 [1] => 31.2 [2] => 38.9 [3] => 47.8 [4] => 37.2 [5] => 16.4 [6] => 60.846 [7] => 3.5527136788E-15 [8] => 0 [9] => -7.1054273576E-15 [10] => 7.1054273576E-15 [11] => 0 [12] => 1.42108547152E-14 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => -2.84217094304E-14 [18] => 0 [19] => 0 ) [CashAndCashEquivalents] => Array ( [0] => 17.6 [1] => 29.7 [2] => 22.7 [3] => 20 [4] => 40.9 [5] => 49.3 [6] => 40.876 [7] => 31.078 [8] => 28.679 [9] => 45.416 [10] => 71.872 [11] => 73.853 [12] => 129.621 [13] => 103.202 [14] => 142.531 [15] => 273.848 [16] => 220.788 [17] => 154.621 [18] => 157.771 [19] => 147.227 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 52.7 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 5 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1.657 [8] => 1.391 [9] => 1.231 [10] => 1.231 [11] => 1.231 [12] => 1.231 [13] => 16.775 [14] => 1.383 [15] => 1.385 [16] => 1.544 [17] => 1.542 [18] => 1.544 [19] => 5.113 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 3.979 [8] => 9.356 [9] => 9.898 [10] => 11.158 [11] => 14.402 [12] => 18.813 [13] => 6.527 [14] => 6.519 [15] => 6.53 [16] => 8.701 [17] => 8.549 [18] => 8.967 [19] => 46.451 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 72.632 [8] => 77.198 [9] => 75.719 [10] => 82.403 [11] => 82.383 [12] => 91.637 [13] => 90.93 [14] => 100.207 [15] => 110.25 [16] => 127.872 [17] => 141.995 [18] => 170.55 [19] => 203.521 ) [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] => 8.339 [18] => 36.451 [19] => 29.219 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 90.959 [7] => 84.15 [8] => 87.945 [9] => 86.848 [10] => 94.792 [11] => 98.016 [12] => 111.681 [13] => 114.232 [14] => 124.541 [15] => 135.391 [16] => 158.104 [17] => 181.359 [18] => 239.545 [19] => 307.11 ) [AccumulatedDepreciation] => Array ( [0] => -30 [1] => -35.4 [2] => -41.8 [3] => -50.2 [4] => -56.9 [5] => -56.9 [6] => -56.9 [7] => -56.608 [8] => -65.908 [9] => -59.469 [10] => -63.801 [11] => -55.352 [12] => -63.683 [13] => -62.788 [14] => -74.366 [15] => -90.756 [16] => -107.412 [17] => -118.635 [18] => -142.655 [19] => -164.135 ) [AccountsPayable] => Array ( [0] => 10.1 [1] => 15.3 [2] => 13.8 [3] => 18.7 [4] => 13 [5] => 11.7 [6] => 26.448 [7] => 21.494 [8] => 30.669 [9] => 26.019 [10] => 43.551 [11] => 45.206 [12] => 49.194 [13] => 67.589 [14] => 49.611 [15] => 53.775 [16] => 72.349 [17] => 97.956 [18] => 124.532 [19] => 112.522 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 57.013 [7] => 37.924 [8] => 45.122 [9] => 46.696 [10] => 49.137 [11] => 59.738 [12] => 80.586 [13] => 65.939 [14] => 54.623 [15] => 58.016 [16] => 73.844 [17] => 92.338 [18] => 103.13 [19] => 113.647 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 5.005 [7] => 7.403 [8] => 0 [9] => 1.136 [10] => 2.521 [11] => 4.087 [12] => 4.525 [13] => 14.802 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LongTermDebt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 31.6 [5] => 30.6 [6] => 137.341 [7] => 127.097 [8] => 107.865 [9] => 77.601 [10] => 26.496 [11] => 0.433 [12] => 0.481 [13] => 60.564 [14] => 151.464 [15] => 151.038 [16] => 151.16 [17] => 498.518 [18] => 873.066 [19] => 652.056 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 8.23 [7] => 7.347 [8] => 2.561 [9] => 4.229 [10] => 5.435 [11] => 5.602 [12] => 21.633 [13] => 47.917 [14] => 54.625 [15] => 54.456 [16] => 41.09 [17] => 108.707 [18] => 160.831 [19] => 160.354 ) [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] => 16.304 [17] => 0 [18] => 23.956 [19] => 28.834 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 10 [1] => 11.3 [2] => -11.2 [3] => 9.3 [4] => -53.4 [5] => 21.6 [6] => 14.185 [7] => -22.879 [8] => 10.324 [9] => 38.485 [10] => 67.68 [11] => 84.855 [12] => 103.658 [13] => 117.374 [14] => 140.973 [15] => 63.963 [16] => 103.613 [17] => 148.909 [18] => 189.716 [19] => 218.166 ) [CumulativeEffectOfAccountingChange] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetForeignCurrencyExchangeGainLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInReceivables] => Array ( [0] => -2.2 [1] => -10.5 [2] => 5.5 [3] => -15 [4] => 15.5 [5] => -2.6 [6] => -6.091 [7] => 11.919 [8] => -10.615 [9] => -16.683 [10] => -13.395 [11] => -21.126 [12] => -12.236 [13] => -30.871 [14] => 25.992 [15] => -0.419 [16] => -4.858 [17] => -1.733 [18] => -29.405 [19] => -1.768 ) [ChangeInInventory] => Array ( [0] => -0.2 [1] => -7.6 [2] => -7.1 [3] => -7.8 [4] => 5.2 [5] => 6.7 [6] => -4.118 [7] => 7.442 [8] => -7.649 [9] => -4.862 [10] => -15.529 [11] => -23.2 [12] => -7.588 [13] => -18.678 [14] => -16.461 [15] => 13.292 [16] => -45.549 [17] => -30.139 [18] => -8.402 [19] => -11.351 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => -2.4 [1] => 5.2 [2] => -2.1 [3] => 5 [4] => -5.7 [5] => -1.3 [6] => 7.554 [7] => -4.954 [8] => 8.593 [9] => -6.387 [10] => 14.668 [11] => 1.078 [12] => -4.487 [13] => -3.521 [14] => -30.316 [15] => 7.309 [16] => -11.256 [17] => 4.386 [18] => 52.773 [19] => 9.33 ) [ChangeInWorkingCapital] => Array ( [0] => -2.6 [1] => -8.6 [2] => -4.1 [3] => -21.4 [4] => 25.5 [5] => -3.5 [6] => -11.506 [7] => 8.602 [8] => -4.685 [9] => -18.289 [10] => -12.143 [11] => -30.753 [12] => -12.155 [13] => 2.589 [14] => -21.326 [15] => 45.038 [16] => -44.655 [17] => 1.808 [18] => 23.581 [19] => 13.794 ) [CF_DeferredTax] => Array ( [0] => -1.8 [1] => 0.2 [2] => 1.2 [3] => 0 [4] => 0 [5] => 0 [6] => -0.144 [7] => -0.887 [8] => 1.464 [9] => -6.532 [10] => -1.482 [11] => 14.242 [12] => 10.368 [13] => 6.368 [14] => -17.356 [15] => -7.473 [16] => -14.918 [17] => -26.305 [18] => -1.369 [19] => -14.963 ) [PurchaseOfPPE] => Array ( [0] => -7.9 [1] => -14.6 [2] => -10.4 [3] => -10.4 [4] => -11.5 [5] => -6.4 [6] => -7.555 [7] => -7.254 [8] => -7.157 [9] => -10.901 [10] => -12.75 [11] => -23.436 [12] => -16.529 [13] => -13.187 [14] => -16.196 [15] => -12.706 [16] => -23.133 [17] => -23.278 [18] => -54.071 [19] => -70.877 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 26.9 [6] => 0 [7] => 1.177 [8] => 1.407 [9] => 0.334 [10] => 0.546 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -26.839 [16] => -2.063 [17] => -1.666 [18] => -1.17 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -115.137 [15] => -52.018 [16] => -136.419 [17] => -759.737 [18] => -728.114 [19] => -258.797 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => -26.5 [1] => -115.5 [2] => -75.7 [3] => -63.9 [4] => -53.9 [5] => -54.8 [6] => -6.458 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -5 [15] => -0.75 [16] => -8.192 [17] => -3.267 [18] => 0 [19] => 0 ) [SaleOfInvestment] => Array ( [0] => 6 [1] => 68.6 [2] => 83.2 [3] => 70.5 [4] => 90.8 [5] => 18.4 [6] => 59.186 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 5 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromDiscontinuedInvestingActivities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 0 [1] => -0.9 [2] => -0.6 [3] => -3.3 [4] => -2.9 [5] => -2 [6] => -212.353 [7] => -5.364 [8] => -0.016 [9] => -12.086 [10] => -12.929 [11] => -50.967 [12] => -97.659 [13] => -298.205 [14] => 9.637 [15] => 3.387 [16] => 13.433 [17] => 14.383 [18] => 19.069 [19] => 4.91 ) [sloanratio] => Array ( [0] => 0.22 [1] => 0.32 [2] => -0.02 [3] => 0.09 [4] => -0.53 [5] => 0.09 [6] => 0.33 [7] => -0.09 [8] => -0.04 [9] => 0.04 [10] => 0.03 [11] => 0.09 [12] => 0.08 [13] => 0.16 [14] => 0.06 [15] => -0.03 [16] => 0.07 [17] => 0.26 [18] => 0.18 [19] => 0.03 ) [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 [18] => 0 [19] => 0 ) [current_ratio] => Array ( [0] => 4.08 [1] => 4.83 [2] => 4.57 [3] => 4.65 [4] => 2.64 [5] => 3.37 [6] => 0.95 [7] => 1.14 [8] => 1.58 [9] => 2.3 [10] => 2.46 [11] => 2.46 [12] => 2.49 [13] => 2.23 [14] => 2.64 [15] => 3.09 [16] => 2.84 [17] => 1.78 [18] => 1.74 [19] => 1.45 ) [quick_ratio] => Array ( [0] => 3.04 [1] => 3.95 [2] => 3.45 [3] => 3.37 [4] => 1.9 [5] => 3.03 [6] => 0.65 [7] => 0.77 [8] => 1.03 [9] => 1.63 [10] => 1.78 [11] => 1.72 [12] => 1.89 [13] => 1.65 [14] => 1.91 [15] => 2.45 [16] => 2.07 [17] => 1.22 [18] => 1.23 [19] => 1.01 ) [p2ncav] => Array ( [0] => 0 [1] => 51.73 [2] => 95.85 [3] => 40.4 [4] => 60.4 [5] => 8.79 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 59 [11] => 27.73 [12] => 32.52 [13] => 0 [14] => 0 [15] => 252 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -14.71 [2] => -1.94 [3] => -5.38 [4] => 3.31 [5] => -1.7 [6] => -2.72 [7] => -6.31 [8] => -16.51 [9] => -13.68 [10] => -4.56 [11] => -3.77 [12] => -3.38 [13] => -8.93 [14] => 1.33 [15] => -0.69 [16] => -0.47 [17] => -2.25 [18] => -2.89 [19] => -1.32 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 18.71 [2] => -8.7 [3] => 13.69 [4] => 4.19 [5] => -0.5 [6] => 19.7 [7] => 35.02 [8] => -16.25 [9] => 0.75 [10] => 12.59 [11] => 12.17 [12] => 18.77 [13] => 21.23 [14] => 8.96 [15] => -13.83 [16] => 13.45 [17] => 24.67 [18] => 21.93 [19] => 10.19 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0 [2] => -196.59 [3] => 0 [4] => -692.54 [5] => 0 [6] => -41.14 [7] => -266.67 [8] => 0 [9] => 221.67 [10] => 60.62 [11] => 20.97 [12] => 18.67 [13] => 5.62 [14] => 21.28 [15] => -54.39 [16] => 61.54 [17] => 42.86 [18] => 23.33 [19] => 13.51 ) [p2netcash] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 24.03 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 8.38 [6] => 6.35 [7] => 2.91 [8] => 1.44 [9] => 2.96 [10] => 2.86 [11] => 2.53 [12] => 2.66 [13] => 1.86 [14] => 1.09 [15] => 1.17 [16] => 2.01 [17] => 1.9 [18] => 2.08 [19] => 1.86 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1.48 [10] => 4.75 [11] => 1.19 [12] => 1.15 [13] => 1.29 [14] => 0.76 [15] => 4.74 [16] => 0 [17] => 0 [18] => 5.36 [19] => 1.95 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 4.75474956822 [11] => 1.19184890656 [12] => 1.08342728298 [13] => 1.07484129636 [14] => 0.671863926293 [15] => 4.74168297456 [16] => 89.6981132075 [17] => 0 [18] => 5.3561827957 [19] => 1.94858490566 ) )
Trimble Navigation Ltd (NAS:TRMB)
Days Inventory
87.35 (As of Mar. 2014)

Trimble Navigation Ltd's inventory for the three months ended in Mar. 2014 was $267 Mil. Trimble Navigation Ltd's cost of goods sold for the three months ended in Mar. 2014 was $278 Mil. Hence, Trimble Navigation Ltd's days inventory for the three months ended in Mar. 2014 was 87.35.

Trimble Navigation Ltd's days inventory declined from Mar. 2013 (88.09) to Mar. 2014 (87.35).

Inventory can be measured by Days Sales of Inventory (DSI). Trimble Navigation Ltd's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 40.13.

Inventory turnover measures how fast the company turns over its inventory within a year. Trimble Navigation Ltd's inventory turnover for the three months ended in Mar. 2014 was 1.04.

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. Trimble Navigation Ltd's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.44.


Definition

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

Trimble Navigation 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
=254.311/1084.302*365
=85.61

Trimble Navigation 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
=266.7/277.829*91
=87.35

* 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).

Trimble Navigation 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
=266.7/604.721*91
=40.13

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

Trimble Navigation 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.

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

Inventory to Revenue=Inventory / Revenue
=266.7 / 604.721
=0.44

* 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.

Trimble Navigation Ltd Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 93.10102.2285.7585.6786.3591.20108.56104.0088.3385.61

Trimble Navigation Ltd Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 97.1384.0983.0288.1484.4988.0985.9684.0682.7287.35
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