Switch to:
Array ( [fx_rate] => Array ( [0] => 0.625 [1] => 0.655 [2] => 0.621 [3] => 0.602 [4] => 0.617 [5] => 0.633 [6] => 0.692 [7] => 0.703 [8] => 0.632 [9] => 0.548 [10] => 0.525 [11] => 0.573 [12] => 0.514 [13] => 0.5 [14] => 0.706 [15] => 0.664 [16] => 0.619 [17] => 0.632 [18] => 0.663 [19] => 0.602 ) [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] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 13.00 [7] => 11.40 [8] => 9.75 [9] => 14.70 [10] => 18.90 [11] => 17.95 [12] => 26.45 [13] => 30.44 [14] => 16.60 [15] => 21.44 [16] => 20.62 [17] => 19.42 [18] => 17.54 [19] => 16.97 ) [price_low] => 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] => 7.50 [9] => 7.50 [10] => 10.25 [11] => 13.95 [12] => 15.90 [13] => 18.10 [14] => 12.46 [15] => 12.46 [16] => 16.70 [17] => 14.45 [18] => 14.01 [19] => 14.01 ) [BS_share] => Array ( [0] => 2058.24 [1] => 2154.51 [2] => 2174.93 [3] => 2200.26 [4] => 2256.73 [5] => 2274.34 [6] => 2310.74 [7] => 2331.43 [8] => 2412.54 [9] => 2560.05 [10] => 2594.39 [11] => 2631.49 [12] => 2649.12 [13] => 2621.17 [14] => 2631.78 [15] => 2661.68 [16] => 2682.16 [17] => 2677.27 [18] => 2681.23 [19] => 2698.85 ) [Fiscal Year] => Array ( [0] => Feb95 [1] => Feb96 [2] => Feb97 [3] => Feb98 [4] => Feb99 [5] => Feb00 [6] => Feb01 [7] => Feb02 [8] => Feb03 [9] => Feb04 [10] => Feb05 [11] => Feb06 [12] => Feb07 [13] => Feb08 [14] => Feb09 [15] => Feb10 [16] => Feb11 [17] => Feb12 [18] => Feb13 [19] => Feb14 ) [quarter] => Array ( [0] => 199502 [1] => 199602 [2] => 199702 [3] => 199802 [4] => 199902 [5] => 200002 [6] => 200102 [7] => 200202 [8] => 200302 [9] => 200402 [10] => 200502 [11] => 200602 [12] => 200702 [13] => 200802 [14] => 200902 [15] => 201002 [16] => 201102 [17] => 201202 [18] => 201302 [19] => 201402 ) [Shares Outstanding (diluted)] => Array ( [0] => 2174.000 [1] => 2232.000 [2] => 2162.000 [3] => 2184.000 [4] => 2260.000 [5] => 2272.333 [6] => 2308.667 [7] => 2333.667 [8] => 2350.333 [9] => 2456.000 [10] => 2601.333 [11] => 2644.000 [12] => 2679.333 [13] => 2661.000 [14] => 2637.333 [15] => 2657.333 [16] => 2687.000 [17] => 2681.667 [18] => 2679.000 [19] => 2692.667 ) [Revenue] => Array ( [0] => 16161.6 [1] => 18464.1221374 [2] => 22362.3188406 [3] => 27328.9036545 [4] => 27808.7520259 [5] => 29693.5229068 [6] => 30329.4797688 [7] => 33645.8036984 [8] => 41145.5696203 [9] => 56229.9270073 [10] => 64506.6666667 [11] => 68855.1483421 [12] => 82959.1439689 [13] => 94596 [14] => 76342.776204 [15] => 85707.8313253 [16] => 97665.5896607 [17] => 101132.911392 [18] => 95634.9924585 [19] => 105576.41196 ) [COGS] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 25688.8168558 [5] => 27432.8593997 [6] => 28034.6820809 [7] => 31103.8406828 [8] => 37985.7594937 [9] => 51833.9416058 [10] => 59487.6190476 [11] => 63570.6806283 [12] => 76655.6420233 [13] => 87336 [14] => 70415.0141643 [15] => 78769.5783133 [16] => 89386.1066236 [17] => 92593.3544304 [18] => 89369.5324284 [19] => 98915.282392 ) [Gross Profit] => Array ( [0] => 16161.6 [1] => 18464.1221374 [2] => 22362.3188406 [3] => 27328.9036545 [4] => 2119.93517018 [5] => 2260.66350711 [6] => 2294.79768786 [7] => 2541.96301565 [8] => 3159.81012658 [9] => 4395.98540146 [10] => 5019.04761905 [11] => 5284.46771379 [12] => 6303.50194553 [13] => 7260 [14] => 5927.76203966 [15] => 6938.25301205 [16] => 8279.48303716 [17] => 8539.55696203 [18] => 6265.46003017 [19] => 6661.12956811 ) [SGA] => Array ( [0] => 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] => 2574.36708861 [18] => 2235.29411765 [19] => 2752.49169435 ) [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 [18] => 0 [19] => 0 ) [DDA] => Array ( [0] => 395.2 [1] => 435.114503817 [2] => 510.466988728 [3] => 594.684385382 [4] => 649.918962723 [5] => 676.145339652 [6] => 676.300578035 [7] => 745.376955903 [8] => 919.303797468 [9] => 1277.37226277 [10] => 1415.23809524 [11] => 1462.47818499 [12] => 1708.17120623 [13] => 1984 [14] => 1684.13597734 [15] => 2084.3373494 [16] => 2294.02261712 [17] => 2370.25316456 [18] => 2398.19004525 [19] => 2602.99003322 ) [Operating Income] => Array ( [0] => 924.8 [1] => 1105.34351145 [2] => 1246.37681159 [3] => 1410.29900332 [4] => 1513.77633712 [5] => 1627.17219589 [6] => 1684.97109827 [7] => 1880.51209104 [8] => 2348.10126582 [9] => 3166.05839416 [10] => 3718.0952381 [11] => 3979.05759162 [12] => 5151.75097276 [13] => 5582 [14] => 4488.66855524 [15] => 5206.3253012 [16] => 6327.94830372 [17] => 6617.08860759 [18] => 3592.760181 [19] => 4370.43189369 ) [other_operating_charges] => Array ( [0] => -15236.8 [1] => -17358.778626 [2] => -21115.942029 [3] => -25918.6046512 [4] => -606.158833063 [5] => -633.491311216 [6] => -609.826589595 [7] => -661.450924609 [8] => -811.708860759 [9] => -1229.9270073 [10] => -1300.95238095 [11] => -1305.41012216 [12] => -1151.75097276 [13] => -1678 [14] => -1439.09348442 [15] => -1731.92771084 [16] => -1951.53473344 [17] => 651.898734177 [18] => -437.405731523 [19] => 461.794019934 ) [Month End Stock Price] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 11.375 [7] => 11 [8] => 7.55 [9] => 14.7 [10] => 17.75 [11] => 17.85 [12] => 25.55 [13] => 24.05 [14] => 14.23 [15] => 19.21 [16] => 20.03 [17] => 15.2 [18] => 16.89 [19] => 16.59 ) [mktcap] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 26284.6675 [7] => 25645.73 [8] => 18214.677 [9] => 37632.735 [10] => 46050.4225 [11] => 46972.0965 [12] => 67685.016 [13] => 63039.1385 [14] => 37450.2294 [15] => 51130.8728 [16] => 53723.6648 [17] => 40694.504 [18] => 45285.9747 [19] => 44773.9215 ) [Cash and Equiv] => Array ( [0] => 280 [1] => 140.458015267 [2] => 233.494363929 [3] => 373.754152824 [4] => 531.604538088 [5] => 546.603475513 [6] => 771.676300578 [7] => 953.058321479 [8] => 1009.49367089 [9] => 2007.29927007 [10] => 2182.85714286 [11] => 2434.55497382 [12] => 2237.3540856 [13] => 4490 [14] => 7257.79036827 [15] => 6561.74698795 [16] => 5812.60096931 [17] => 5678.79746835 [18] => 4663.65007541 [19] => 5983.38870432 ) [ev_addition] => Array ( [0] => 1678.4 [1] => 1250.38167939 [2] => 1206.11916264 [3] => 1978.40531561 [4] => 2779.57860616 [5] => 3300.15797788 [6] => 4104.04624277 [7] => 5115.22048364 [8] => 7563.29113924 [9] => 7545.62043796 [10] => 7523.80952381 [11] => 7080.27923211 [12] => 8978.59922179 [13] => 11796 [14] => 15290.368272 [15] => 13555.7228916 [16] => 12221.3247173 [17] => 12901.8987342 [18] => 11695.3242836 [19] => 12644.5182724 ) [ev_addition_per_share] => Array ( [0] => 0.815 [1] => 0.58 [2] => 0.555 [3] => 0.899 [4] => 1.232 [5] => 1.451 [6] => 1.776 [7] => 2.194 [8] => 3.135 [9] => 2.947 [10] => 2.9 [11] => 2.691 [12] => 3.389 [13] => 4.5 [14] => 5.81 [15] => 5.093 [16] => 4.557 [17] => 4.819 [18] => 4.362 [19] => 4.685 ) [ev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 30388.7137428 [7] => 30760.9504836 [8] => 25777.9681392 [9] => 45178.355438 [10] => 53574.2320238 [11] => 54052.3757321 [12] => 76663.6152218 [13] => 74835.1385 [14] => 52740.597672 [15] => 64686.5956916 [16] => 65944.9895173 [17] => 53596.4027342 [18] => 56981.2989836 [19] => 57418.4397724 ) [Non Operating Income] => Array ( [0] => -8 [1] => -9.16030534351 [2] => 0 [3] => -39.8671096346 [4] => -16.2074554295 [5] => -9.47867298578 [6] => -7.22543352601 [7] => 21.3371266003 [8] => 61.7088607595 [9] => 135.03649635 [10] => 148.571428571 [11] => 186.736474695 [12] => 313.229571984 [13] => 342 [14] => 80.7365439093 [15] => 204.819277108 [16] => 93.6995153473 [17] => 242.088607595 [18] => -1.50829562594 [19] => -76.4119601329 ) [tax] => Array ( [0] => 272 [1] => 319.083969466 [2] => 370.37037037 [3] => 378.737541528 [4] => 384.116693679 [5] => 409.16271722 [6] => 481.213872832 [7] => 527.73826458 [8] => 656.64556962 [9] => 908.759124088 [10] => 1030.47619048 [11] => 1132.63525305 [12] => 1501.94552529 [13] => 1346 [14] => 1103.39943343 [15] => 1265.06024096 [16] => 1395.7996769 [17] => 1382.91139241 [18] => 797.888386124 [19] => 576.411960133 ) [Pretax Income] => Array ( [0] => 881.6 [1] => 1030.53435115 [2] => 1207.7294686 [3] => 1262.45847176 [4] => 1364.66774716 [5] => 1473.93364929 [6] => 1523.12138728 [7] => 1708.39260313 [8] => 2153.48101266 [9] => 2919.7080292 [10] => 3607.61904762 [11] => 3900.52356021 [12] => 5161.47859922 [13] => 5606 [14] => 4131.72804533 [15] => 4783.13253012 [16] => 5882.06785137 [17] => 6389.24050633 [18] => 3102.56410256 [19] => 3752.49169435 ) [InterestIncome] => Array ( [0] => 102.4 [1] => 96.1832061069 [2] => 54.7504025765 [3] => 43.1893687708 [4] => 35.6564019449 [5] => 88.467614534 [6] => 88.1502890173 [7] => 93.8833570413 [8] => 102.848101266 [9] => 89.4160583942 [10] => 188.571428571 [11] => 155.322862129 [12] => 108.949416342 [13] => 182 [14] => 128.895184136 [15] => 171.686746988 [16] => 211.631663974 [17] => 180.379746835 [18] => 180.995475113 [19] => 219.26910299 ) [InterestExpense] => Array ( [0] => -137.6 [1] => -161.832061069 [2] => -93.3977455717 [3] => -151.162790698 [4] => -168.557536467 [5] => -232.227488152 [6] => -242.774566474 [7] => -287.33997155 [8] => -359.17721519 [9] => -470.802919708 [10] => -447.619047619 [11] => -404.886561955 [12] => -412.451361868 [13] => -500 [14] => -566.57223796 [15] => -799.698795181 [16] => -751.211631664 [17] => -650.316455696 [18] => -647.058823529 [19] => -742.524916944 ) [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] => 395.2 [1] => 435.114503817 [2] => 510.466988728 [3] => 594.684385382 [4] => 649.918962723 [5] => 676.145339652 [6] => 676.300578035 [7] => 745.376955903 [8] => 919.303797468 [9] => 1277.37226277 [10] => 1415.23809524 [11] => 1462.47818499 [12] => 1708.17120623 [13] => 1984 [14] => 1684.13597734 [15] => 2084.3373494 [16] => 2294.02261712 [17] => 2370.25316456 [18] => 2398.19004525 [19] => 2602.99003322 ) [ReconciledDepreciation] => Array ( [0] => 395.2 [1] => 435.114503817 [2] => 510.466988728 [3] => 594.684385382 [4] => 649.918962723 [5] => 676.145339652 [6] => 676.300578035 [7] => 745.376955903 [8] => 919.303797468 [9] => 1277.37226277 [10] => 1415.23809524 [11] => 1462.47818499 [12] => 1708.17120623 [13] => 1984 [14] => 1684.13597734 [15] => 2084.3373494 [16] => 2294.02261712 [17] => 2370.25316456 [18] => 2398.19004525 [19] => 2602.99003322 ) [EBIT] => Array ( [0] => 1019.2 [1] => 1192.36641221 [2] => 1301.12721417 [3] => 1413.62126246 [4] => 1533.22528363 [5] => 1706.16113744 [6] => 1765.89595376 [7] => 1995.73257468 [8] => 2512.65822785 [9] => 3390.51094891 [10] => 4055.23809524 [11] => 4305.41012216 [12] => 5573.92996109 [13] => 6106 [14] => 4698.30028329 [15] => 5582.8313253 [16] => 6633.27948304 [17] => 7039.55696203 [18] => 3749.62292609 [19] => 4495.0166113 ) [EBITDA_morn] => Array ( [0] => 1414.4 [1] => 1627.48091603 [2] => 1811.5942029 [3] => 2008.30564784 [4] => 2183.14424635 [5] => 2382.30647709 [6] => 2442.19653179 [7] => 2741.10953058 [8] => 3431.96202532 [9] => 4667.88321168 [10] => 5470.47619048 [11] => 5767.88830716 [12] => 7282.10116732 [13] => 8090 [14] => 6382.43626062 [15] => 7667.1686747 [16] => 8927.30210016 [17] => 9409.81012658 [18] => 7149.32126697 [19] => 8257.47508306 ) [EBITDA] => Array ( [0] => 1414.4 [1] => 1627.48091603 [2] => 1811.5942029 [3] => 2008.30564784 [4] => 2183.14424635 [5] => 2382.30647709 [6] => 2442.19653179 [7] => 2741.10953058 [8] => 3431.96202532 [9] => 4667.88321168 [10] => 5470.47619048 [11] => 5767.88830716 [12] => 7282.10116732 [13] => 8090 [14] => 6382.43626062 [15] => 7667.1686747 [16] => 8927.30210016 [17] => 9409.81012658 [18] => 6147.81297134 [19] => 7098.00664452 ) [EBITDA_1] => Array ( [0] => 1414.4 [1] => 1627.48091603 [2] => 1811.5942029 [3] => 2008.30564784 [4] => 2183.14424635 [5] => 2382.30647709 [6] => 2442.19653179 [7] => 2741.10953058 [8] => 3431.96202532 [9] => 4667.88321168 [10] => 5470.47619048 [11] => 5767.88830716 [12] => 7282.10116732 [13] => 8090 [14] => 6382.43626062 [15] => 7667.1686747 [16] => 8927.30210016 [17] => 9409.81012658 [18] => 6147.81297134 [19] => 7098.00664452 ) [DDA_new] => Array ( [0] => 395.2 [1] => 435.114503817 [2] => 510.466988728 [3] => 594.684385382 [4] => 649.918962723 [5] => 676.145339652 [6] => 676.300578035 [7] => 745.376955903 [8] => 919.303797468 [9] => 1277.37226277 [10] => 1415.23809524 [11] => 1462.47818499 [12] => 1708.17120623 [13] => 1984 [14] => 1684.13597734 [15] => 2084.3373494 [16] => 2294.02261712 [17] => 2370.25316456 [18] => 2398.19004525 [19] => 2602.99003322 ) [EBITDA_new] => Array ( [0] => 1414.4 [1] => 1627.48091603 [2] => 1811.5942029 [3] => 2008.30564784 [4] => 2183.14424635 [5] => 2382.30647709 [6] => 2442.19653179 [7] => 2741.10953058 [8] => 3431.96202532 [9] => 4667.88321168 [10] => 5470.47619048 [11] => 5767.88830716 [12] => 7282.10116732 [13] => 8090 [14] => 6382.43626062 [15] => 7667.1686747 [16] => 8927.30210016 [17] => 9409.81012658 [18] => 7149.32126697 [19] => 8257.47508306 ) [EBITDA_per_share] => Array ( [0] => 0.65 [1] => 0.73 [2] => 0.84 [3] => 0.92 [4] => 0.97 [5] => 1.05 [6] => 1.06 [7] => 1.17 [8] => 1.46 [9] => 1.9 [10] => 2.1 [11] => 2.18 [12] => 2.72 [13] => 3.04 [14] => 2.42 [15] => 2.89 [16] => 3.32 [17] => 3.51 [18] => 2.29 [19] => 2.64 ) [Operating_Income_per_share] => Array ( [0] => 0.43 [1] => 0.5 [2] => 0.58 [3] => 0.65 [4] => 0.67 [5] => 0.72 [6] => 0.73 [7] => 0.81 [8] => 1 [9] => 1.29 [10] => 1.43 [11] => 1.5 [12] => 1.92 [13] => 2.1 [14] => 1.7 [15] => 1.96 [16] => 2.36 [17] => 2.47 [18] => 1.34 [19] => 1.62 ) [Net Income] => Array ( [0] => 608 [1] => 711.450381679 [2] => 837.359098229 [3] => 883.720930233 [4] => 982.171799028 [5] => 1064.77093207 [6] => 1043.35260116 [7] => 1180.65433855 [8] => 1496.83544304 [9] => 2007.29927007 [10] => 2560 [11] => 2739.96509599 [12] => 3680.93385214 [13] => 4248 [14] => 3021.24645892 [15] => 3504.51807229 [16] => 4289.17609047 [17] => 4439.87341772 [18] => 42.2322775264 [19] => 1617.94019934 ) [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] => 0.56 [14] => 0.432011331445 [15] => 0.549698795181 [16] => 0.600969305331 [17] => 0.636075949367 [18] => 0.613876319759 [19] => 0.6926910299 ) [Shares Outstanding] => Array ( [0] => 2174.000 [1] => 2232.000 [2] => 2162.000 [3] => 2184.000 [4] => 2260.000 [5] => 2272.333 [6] => 2308.667 [7] => 2333.667 [8] => 2350.333 [9] => 2456.000 [10] => 2601.333 [11] => 2644.000 [12] => 2679.333 [13] => 2661.000 [14] => 2637.333 [15] => 2657.333 [16] => 2687.000 [17] => 2681.667 [18] => 2679.000 [19] => 2692.667 ) [shares_diluted] => Array ( [0] => 2174.000 [1] => 2232.000 [2] => 2162.000 [3] => 2184.000 [4] => 2260.000 [5] => 2272.333 [6] => 2308.667 [7] => 2333.667 [8] => 2350.333 [9] => 2456.000 [10] => 2601.333 [11] => 2644.000 [12] => 2679.333 [13] => 2661.000 [14] => 2637.333 [15] => 2657.333 [16] => 2687.000 [17] => 2681.667 [18] => 2679.000 [19] => 2692.667 ) [shares_basic] => Array ( [0] => 2009.000 [1] => 2095.000 [2] => 2162.000 [3] => 2184.000 [4] => 2209.000 [5] => 2231.000 [6] => 2264.000 [7] => 2295.667 [8] => 2329.667 [9] => 2435.667 [10] => 2569.000 [11] => 2607.667 [12] => 2645.333 [13] => 2627.000 [14] => 2619.667 [15] => 2644.333 [16] => 2673.333 [17] => 2673.667 [18] => 2677.667 [19] => 2689.333 ) [COGS_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.92 [5] => 0.92 [6] => 0.92 [7] => 0.92 [8] => 0.92 [9] => 0.92 [10] => 0.92 [11] => 0.92 [12] => 0.92 [13] => 0.92 [14] => 0.92 [15] => 0.92 [16] => 0.92 [17] => 0.92 [18] => 0.93 [19] => 0.94 ) [Gross Profit_pct] => Array ( [0] => 100.00 [1] => 100.00 [2] => 100.00 [3] => 100.00 [4] => 7.62 [5] => 7.61 [6] => 7.57 [7] => 7.56 [8] => 7.68 [9] => 7.82 [10] => 7.78 [11] => 7.67 [12] => 7.60 [13] => 7.67 [14] => 7.76 [15] => 8.10 [16] => 8.48 [17] => 8.44 [18] => 6.55 [19] => 6.31 ) [SGA_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] => 2.55 [18] => 2.34 [19] => 2.61 ) [Interest Expense_pct] => Array ( [0] => -0.85 [1] => -0.88 [2] => -0.42 [3] => -0.55 [4] => -0.61 [5] => -0.78 [6] => -0.80 [7] => -0.85 [8] => -0.87 [9] => -0.84 [10] => -0.69 [11] => -0.59 [12] => -0.50 [13] => -0.53 [14] => -0.74 [15] => -0.93 [16] => -0.77 [17] => -0.64 [18] => -0.68 [19] => -0.70 ) [Pretax Income_pct] => Array ( [0] => 5.45 [1] => 5.58 [2] => 5.40 [3] => 4.62 [4] => 4.91 [5] => 4.96 [6] => 5.02 [7] => 5.08 [8] => 5.23 [9] => 5.19 [10] => 5.59 [11] => 5.66 [12] => 6.22 [13] => 5.93 [14] => 5.41 [15] => 5.58 [16] => 6.02 [17] => 6.32 [18] => 3.24 [19] => 3.55 ) [Net Income_pct] => Array ( [0] => 3.76 [1] => 3.85 [2] => 3.74 [3] => 3.23 [4] => 3.53 [5] => 3.59 [6] => 3.44 [7] => 3.51 [8] => 3.64 [9] => 3.57 [10] => 3.97 [11] => 3.98 [12] => 4.44 [13] => 4.49 [14] => 3.96 [15] => 4.09 [16] => 4.39 [17] => 4.39 [18] => 0.04 [19] => 1.53 ) [DaysSalesOutstanding] => Array ( [0] => 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 ) [Payable] => Array ( [0] => 2142.4 [1] => 2349.61832061 [2] => 2653.784219 [3] => 3142.85714286 [4] => 3351.70178282 [5] => 3827.80410742 [6] => 4070.80924855 [7] => 4489.3314367 [8] => 5962.02531646 [9] => 7941.60583942 [10] => 8632.38095238 [11] => 8467.71378709 [12] => 10593.385214 [13] => 13090 [14] => 17311.6147309 [15] => 18804.2168675 [16] => 22804.5234249 [17] => 15670.8860759 [18] => 14748.1146305 [19] => 15857.1428571 ) [DaysPayable] => Array ( [0] => 48.38 [1] => 46.45 [2] => 43.32 [3] => 41.98 [4] => 43.99 [5] => 47.05 [6] => 48.99 [7] => 48.7 [8] => 52.89 [9] => 51.55 [10] => 48.84 [11] => 44.89 [12] => 46.61 [13] => 50.51 [14] => 82.77 [15] => 80.08 [16] => 85.23 [17] => 56.56 [18] => 56.29 [19] => 54.82 ) [InventoryTurnover] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 23.76 [5] => 23.34 [6] => 23.15 [7] => 23.54 [8] => 21.06 [9] => 23.69 [10] => 23.86 [11] => 24.88 [12] => 20.4 [13] => 17.97 [14] => 18.63 [15] => 19.17 [16] => 17.5 [17] => 16.26 [18] => 15.83 [19] => 16.65 ) [Accts Rec.] => Array ( [0] => 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 ) [Inventory] => Array ( [0] => 664 [1] => 853.435114504 [2] => 885.668276973 [3] => 970.099667774 [4] => 1081.03727715 [5] => 1175.35545024 [6] => 1210.98265896 [7] => 1321.47937411 [8] => 1803.79746835 [9] => 2187.95620438 [10] => 2493.33333333 [11] => 2554.97382199 [12] => 3756.80933852 [13] => 4860 [14] => 3780.45325779 [15] => 4109.93975904 [16] => 5108.23909532 [17] => 5693.03797468 [18] => 5647.05882353 [19] => 5940.19933555 ) [inventory2sales] => Array ( [0] => 0.041 [1] => 0.046 [2] => 0.04 [3] => 0.035 [4] => 0.039 [5] => 0.04 [6] => 0.04 [7] => 0.039 [8] => 0.044 [9] => 0.039 [10] => 0.039 [11] => 0.037 [12] => 0.045 [13] => 0.051 [14] => 0.05 [15] => 0.048 [16] => 0.052 [17] => 0.056 [18] => 0.059 [19] => 0.056 ) [Total Current Assets] => Array ( [0] => 1110.4 [1] => 1116.03053435 [2] => 1244.76650564 [3] => 1564.78405316 [4] => 1857.37439222 [5] => 2120.06319115 [6] => 2447.97687861 [7] => 2920.34139403 [8] => 3860.75949367 [9] => 5702.55474453 [10] => 6140.95238095 [11] => 6839.44153578 [12] => 8902.72373541 [13] => 12600 [14] => 19092.0679887 [15] => 17718.373494 [16] => 19449.1114701 [17] => 20352.8481013 [18] => 19752.6395173 [19] => 25867.1096346 ) [Other Current Assets] => Array ( [0] => 166.4 [1] => 122.13740458 [2] => 125.603864734 [3] => 220.930232558 [4] => 244.732576985 [5] => 398.104265403 [6] => 465.317919075 [7] => 645.803698435 [8] => 1047.46835443 [9] => 1507.29927007 [10] => 1464.76190476 [11] => 1849.91273997 [12] => 2908.56031128 [13] => 3250 [14] => 8053.82436261 [15] => 7046.68674699 [16] => 8528.27140549 [17] => 8981.01265823 [18] => 9441.9306184 [19] => 13943.5215947 ) [Net PPE] => Array ( [0] => 8326.4 [1] => 8345.03816794 [2] => 9381.64251208 [3] => 10483.3887043 [4] => 11515.3970827 [5] => 12859.399684 [6] => 13843.9306358 [7] => 15692.745377 [8] => 20297.4683544 [9] => 25718.9781022 [10] => 28735.2380952 [11] => 29017.452007 [12] => 34692.6070039 [13] => 41798 [14] => 34973.0878187 [15] => 39057.2289157 [16] => 42424.8788368 [17] => 40680.3797468 [18] => 37511.3122172 [19] => 40681.0631229 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 181.52350081 [5] => 214.849921011 [6] => 222.543352601 [7] => 219.06116643 [8] => 1408.2278481 [9] => 1760.94890511 [10] => 2681.9047619 [11] => 2661.43106457 [12] => 3978.59922179 [13] => 4672 [14] => 5773.37110482 [15] => 6290.6626506 [16] => 7008.07754443 [17] => 7306.96202532 [18] => 6579.18552036 [19] => 6303.98671096 ) [Total Assets] => Array ( [0] => 9452.8 [1] => 9490.07633588 [2] => 10663.4460548 [3] => 12355.4817276 [4] => 14098.8654781 [5] => 15590.8372828 [6] => 16953.7572254 [7] => 19283.0725462 [8] => 26109.1772152 [9] => 33795.620438 [10] => 38390.4761905 [11] => 39376.9633508 [12] => 48262.6459144 [13] => 60328 [14] => 64538.2436261 [15] => 69311.746988 [16] => 76261.7124394 [17] => 80349.6835443 [18] => 75609.3514329 [19] => 83328.9036545 ) [Other Long-Term Assets] => Array ( [0] => 16 [1] => 29.0076335878 [2] => 37.037037037 [3] => 307.3089701 [4] => 544.570502431 [5] => 396.524486572 [6] => 439.306358382 [7] => 450.924608819 [8] => 542.721518987 [9] => 613.138686131 [10] => 832.380952381 [11] => 858.638743455 [12] => 688.715953307 [13] => 1258 [14] => 4699.71671388 [15] => 6245.48192771 [16] => 7379.64458805 [17] => 12009.4936709 [18] => 11766.214178 [19] => 10476.744186 ) [Total Assets Non-liquid] => Array ( [0] => 9172.8 [1] => 9349.61832061 [2] => 10429.9516908 [3] => 11981.7275748 [4] => 13567.26094 [5] => 15044.2338073 [6] => 16182.0809249 [7] => 18330.0142248 [8] => 25099.6835443 [9] => 31788.3211679 [10] => 36207.6190476 [11] => 36942.408377 [12] => 46025.2918288 [13] => 55838 [14] => 57280.4532578 [15] => 62750 [16] => 70449.1114701 [17] => 74670.8860759 [18] => 70945.7013575 [19] => 77345.5149502 ) [HardAssets] => Array ( [0] => 9172.8 [1] => 9349.61832061 [2] => 10429.9516908 [3] => 11981.7275748 [4] => 13385.7374392 [5] => 14829.3838863 [6] => 15959.5375723 [7] => 18110.9530583 [8] => 23691.4556962 [9] => 30027.3722628 [10] => 33525.7142857 [11] => 34280.9773124 [12] => 42046.692607 [13] => 51166 [14] => 51507.082153 [15] => 56459.3373494 [16] => 63441.0339257 [17] => 67363.9240506 [18] => 64366.5158371 [19] => 71041.5282392 ) [Accts Payable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Short-Term Debt] => Array ( [0] => 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 ) [ShortTermDebt_without_lease] => Array ( [0] => 523.2 [1] => 511.450381679 [2] => 492.753623188 [3] => 1036.5448505 [4] => 1345.21880065 [5] => 1338.07266983 [6] => 2041.90751445 [7] => 2118.06543385 [8] => 2121.83544304 [9] => 1540.1459854 [10] => 918.095238095 [11] => 2872.60034904 [12] => 3023.3463035 [13] => 4168 [14] => 4916.4305949 [15] => 2302.71084337 [16] => 2239.09531502 [17] => 2857.59493671 [18] => 1146.30467572 [19] => 3162.79069767 ) [Minority_interest] => Array ( [0] => 14.4 [1] => 9.16030534351 [2] => 0 [3] => 0 [4] => -8.10372771475 [5] => 45.8135860979 [6] => 52.0231213873 [7] => 51.2091038407 [8] => 68.0379746835 [9] => 82.1167883212 [10] => 97.1428571429 [11] => 111.692844677 [12] => 126.459143969 [13] => 174 [14] => 80.7365439093 [15] => 128.012048193 [16] => 142.164781906 [17] => 41.1392405063 [18] => 27.149321267 [19] => 11.6279069767 ) [Total Current Liabilities] => Array ( [0] => 2849.6 [1] => 3056.48854962 [2] => 3383.25281804 [3] => 4506.64451827 [4] => 4983.79254457 [5] => 5508.68878357 [6] => 6342.48554913 [7] => 6840.68278805 [8] => 8500 [9] => 10065.6934307 [10] => 10819.047619 [11] => 13120.4188482 [12] => 15859.922179 [13] => 20526 [14] => 24922.0963173 [15] => 24118.9759036 [16] => 28644.5880452 [17] => 30457.278481 [18] => 28634.9924585 [19] => 35546.5116279 ) [Other Current Liab.] => Array ( [0] => 2849.6 [1] => 3056.48854962 [2] => 3383.25281804 [3] => 4506.64451827 [4] => 4983.79254457 [5] => 5508.68878357 [6] => 6342.48554913 [7] => 6840.68278805 [8] => 8500 [9] => 10065.6934307 [10] => 10819.047619 [11] => 13120.4188482 [12] => 15859.922179 [13] => 20526 [14] => 24922.0963173 [15] => 24118.9759036 [16] => 28644.5880452 [17] => 30457.278481 [18] => 28634.9924585 [19] => 35546.5116279 ) [CommonStock] => Array ( [0] => 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 ) [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] => 1843.2 [1] => 2111.45038168 [2] => 2304.34782609 [3] => 2538.20598007 [4] => 2555.91572123 [5] => 2606.63507109 [6] => 2702.31213873 [7] => 2850.6401138 [8] => 3900.3164557 [9] => 6332.11678832 [10] => 7055.23809524 [11] => 6959.86038394 [12] => 8513.61867704 [13] => 9022 [14] => 6569.40509915 [15] => 7230.42168675 [16] => 7909.53150242 [17] => 7854.43037975 [18] => 7571.64404223 [19] => 8438.53820598 ) [Retained Earnings] => Array ( [0] => 2894.4 [1] => 3140.45801527 [2] => 3719.80676329 [3] => 3696.01328904 [4] => 3931.9286872 [5] => 4325.43443918 [6] => 3932.08092486 [7] => 4460.88193457 [8] => 5773.73417722 [9] => 7489.05109489 [10] => 8514.28571429 [11] => 8650.95986038 [12] => 11075.8754864 [13] => 13742 [14] => 11014.1643059 [15] => 14090.3614458 [16] => 18088.8529887 [17] => 19246.835443 [18] => 15889.8944193 [19] => 16159.4684385 ) [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] => 4980.8 [1] => 5487.02290076 [2] => 6264.09017713 [3] => 6483.38870432 [4] => 7094.00324149 [5] => 7579.77883096 [6] => 7245.66473988 [7] => 7917.49644381 [8] => 10378.164557 [9] => 14677.0072993 [10] => 16483.8095238 [11] => 16481.6753927 [12] => 20566.1478599 [13] => 23804 [14] => 18280.4532578 [15] => 22109.939759 [16] => 26854.6042003 [17] => 28166.1392405 [18] => 25129.7134238 [19] => 24455.1495017 ) [Long-Term Debt] => Array ( [0] => 1420.8 [1] => 870.229007634 [2] => 946.859903382 [3] => 1315.61461794 [4] => 1974.06807131 [5] => 2462.87519747 [6] => 2781.79190751 [7] => 3899.00426743 [8] => 6382.91139241 [9] => 7930.65693431 [10] => 8691.42857143 [11] => 6530.54101222 [12] => 8066.14785992 [13] => 11944 [14] => 17550.9915014 [15] => 17686.746988 [16] => 15652.6655897 [17] => 15681.9620253 [18] => 15185.520362 [19] => 15453.4883721 ) [Total Liabilities] => Array ( [0] => 4472 [1] => 4003.05343511 [2] => 4399.35587762 [3] => 5872.09302326 [4] => 7004.86223663 [5] => 8011.05845182 [6] => 9708.09248555 [7] => 11365.5761024 [8] => 15731.0126582 [9] => 19118.6131387 [10] => 21906.6666667 [11] => 22895.2879581 [12] => 27696.4980545 [13] => 36524 [14] => 46257.7903683 [15] => 47201.8072289 [16] => 49407.1082391 [17] => 52183.5443038 [18] => 50479.638009 [19] => 58873.7541528 ) [Other Long-Term Liab.] => Array ( [0] => 201.6 [1] => 76.3358778626 [2] => 69.2431561997 [3] => 49.8338870432 [4] => 47.0016207455 [5] => 39.4944707741 [6] => 583.815028902 [7] => 625.889046942 [8] => 848.101265823 [9] => 1122.26277372 [10] => 2396.19047619 [11] => 3244.32809773 [12] => 3770.42801556 [13] => 4054 [14] => 3784.70254958 [15] => 5396.08433735 [16] => 5109.8546042 [17] => 3082.27848101 [18] => 3072.39819005 [19] => 2569.76744186 ) [Cash and Equiv_pct] => Array ( [0] => 2.96 [1] => 1.48 [2] => 2.19 [3] => 3.03 [4] => 3.77 [5] => 3.51 [6] => 4.55 [7] => 4.94 [8] => 3.87 [9] => 5.94 [10] => 5.69 [11] => 6.18 [12] => 4.64 [13] => 7.44 [14] => 11.25 [15] => 9.47 [16] => 7.62 [17] => 7.07 [18] => 6.17 [19] => 7.18 ) [Accts Rec._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 [18] => 0.00 [19] => 0.00 ) [Inventory_pct] => Array ( [0] => 7.02 [1] => 8.99 [2] => 8.31 [3] => 7.85 [4] => 7.67 [5] => 7.54 [6] => 7.14 [7] => 6.85 [8] => 6.91 [9] => 6.47 [10] => 6.49 [11] => 6.49 [12] => 7.78 [13] => 8.06 [14] => 5.86 [15] => 5.93 [16] => 6.70 [17] => 7.09 [18] => 7.47 [19] => 7.13 ) [Other Current Assets_pct] => Array ( [0] => 1.76 [1] => 1.29 [2] => 1.18 [3] => 1.79 [4] => 1.74 [5] => 2.55 [6] => 2.74 [7] => 3.35 [8] => 4.01 [9] => 4.46 [10] => 3.82 [11] => 4.70 [12] => 6.03 [13] => 5.39 [14] => 12.48 [15] => 10.17 [16] => 11.18 [17] => 11.18 [18] => 12.49 [19] => 16.73 ) [Total Current Assets_pct] => Array ( [0] => 11.75 [1] => 11.76 [2] => 11.67 [3] => 12.66 [4] => 13.17 [5] => 13.60 [6] => 14.44 [7] => 15.14 [8] => 14.79 [9] => 16.87 [10] => 16.00 [11] => 17.37 [12] => 18.45 [13] => 20.89 [14] => 29.58 [15] => 25.56 [16] => 25.50 [17] => 25.33 [18] => 26.12 [19] => 31.04 ) [Net PPE_pct] => Array ( [0] => 88.08 [1] => 87.93 [2] => 87.98 [3] => 84.85 [4] => 81.68 [5] => 82.48 [6] => 81.66 [7] => 81.38 [8] => 77.74 [9] => 76.10 [10] => 74.85 [11] => 73.69 [12] => 71.88 [13] => 69.28 [14] => 54.19 [15] => 56.35 [16] => 55.63 [17] => 50.63 [18] => 49.61 [19] => 48.82 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 1.29 [5] => 1.38 [6] => 1.31 [7] => 1.14 [8] => 5.39 [9] => 5.21 [10] => 6.99 [11] => 6.76 [12] => 8.24 [13] => 7.74 [14] => 8.95 [15] => 9.08 [16] => 9.19 [17] => 9.09 [18] => 8.70 [19] => 7.57 ) [Other Long-Term Assets_pct] => Array ( [0] => 0.17 [1] => 0.31 [2] => 0.35 [3] => 2.49 [4] => 3.86 [5] => 2.54 [6] => 2.59 [7] => 2.34 [8] => 2.08 [9] => 1.81 [10] => 2.17 [11] => 2.18 [12] => 1.43 [13] => 2.09 [14] => 7.28 [15] => 9.01 [16] => 9.68 [17] => 14.95 [18] => 15.56 [19] => 12.57 ) [Accts Payable_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 [18] => 0.00 [19] => 0.00 ) [Short-Term Debt_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 [18] => 0.00 [19] => 0.00 ) [Other Current Liab._pct] => Array ( [0] => 30.15 [1] => 32.21 [2] => 31.73 [3] => 36.47 [4] => 35.35 [5] => 35.33 [6] => 37.41 [7] => 35.48 [8] => 32.56 [9] => 29.78 [10] => 28.18 [11] => 33.32 [12] => 32.86 [13] => 34.02 [14] => 38.62 [15] => 34.80 [16] => 37.56 [17] => 37.91 [18] => 37.87 [19] => 42.66 ) [Total Current Liabilities_pct] => Array ( [0] => 30.15 [1] => 32.21 [2] => 31.73 [3] => 36.47 [4] => 35.35 [5] => 35.33 [6] => 37.41 [7] => 35.48 [8] => 32.56 [9] => 29.78 [10] => 28.18 [11] => 33.32 [12] => 32.86 [13] => 34.02 [14] => 38.62 [15] => 34.80 [16] => 37.56 [17] => 37.91 [18] => 37.87 [19] => 42.66 ) [Long-Term Debt_pct] => Array ( [0] => 15.03 [1] => 9.17 [2] => 8.88 [3] => 10.65 [4] => 14.00 [5] => 15.80 [6] => 16.41 [7] => 20.22 [8] => 24.45 [9] => 23.47 [10] => 22.64 [11] => 16.58 [12] => 16.71 [13] => 19.80 [14] => 27.19 [15] => 25.52 [16] => 20.52 [17] => 19.52 [18] => 20.08 [19] => 18.55 ) [Other Long-Term Liab._pct] => Array ( [0] => 2.13 [1] => 0.80 [2] => 0.65 [3] => 0.40 [4] => 0.33 [5] => 0.25 [6] => 3.44 [7] => 3.25 [8] => 3.25 [9] => 3.32 [10] => 6.24 [11] => 8.24 [12] => 7.81 [13] => 6.72 [14] => 5.86 [15] => 7.79 [16] => 6.70 [17] => 7.52 [18] => 8.81 [19] => 9.45 ) [Total Liabilities_pct] => Array ( [0] => 47.31 [1] => 42.18 [2] => 41.26 [3] => 47.53 [4] => 49.68 [5] => 51.38 [6] => 57.26 [7] => 58.94 [8] => 60.25 [9] => 56.57 [10] => 57.06 [11] => 58.14 [12] => 57.39 [13] => 60.54 [14] => 71.68 [15] => 68.10 [16] => 64.79 [17] => 64.95 [18] => 66.76 [19] => 70.65 ) [netcash] => Array ( [0] => -2.04 [1] => -1.79 [2] => -1.92 [3] => -2.5 [4] => -2.87 [5] => -3.28 [6] => -3.87 [7] => -4.47 [8] => -6.1 [9] => -6.68 [10] => -7.6 [11] => -7.78 [12] => -9.61 [13] => -12.22 [14] => -14.82 [15] => -15.27 [16] => -16.25 [17] => -17.37 [18] => -17.09 [19] => -19.6 ) [NCAV] => Array ( [0] => -1.88 [1] => -1.59 [2] => -1.71 [3] => -2.28 [4] => -2.63 [5] => -3.02 [6] => -3.61 [7] => -4.18 [8] => -5.73 [9] => -6.26 [10] => -7.12 [11] => -7.29 [12] => -8.9 [13] => -11.29 [14] => -14.1 [15] => -14.5 [16] => -15.3 [17] => -16.31 [18] => -16.03 [19] => -18.5 ) [NCAV_real] => Array ( [0] => -1.63 [1] => -1.34 [2] => -1.45 [3] => -1.96 [4] => -2.28 [5] => -2.59 [6] => -3.14 [7] => -3.62 [8] => -4.92 [9] => -5.24 [10] => -6.08 [11] => -6.1 [12] => -7.09 [13] => -9.13 [14] => -10.32 [15] => -11.08 [16] => -11.17 [17] => -11.89 [18] => -11.46 [19] => -12.23 ) [Book Value Per Share] => Array ( [0] => 2.42 [1] => 2.55 [2] => 2.88 [3] => 2.95 [4] => 3.14 [5] => 3.33 [6] => 3.14 [7] => 3.4 [8] => 4.3 [9] => 5.73 [10] => 6.35 [11] => 6.26 [12] => 7.76 [13] => 9.08 [14] => 6.95 [15] => 8.31 [16] => 10.01 [17] => 10.52 [18] => 9.37 [19] => 9.06 ) [Tangibles_book_per_share] => Array ( [0] => 2.42 [1] => 2.55 [2] => 2.88 [3] => 2.95 [4] => 3.06 [5] => 3.24 [6] => 3.04 [7] => 3.3 [8] => 3.72 [9] => 5.05 [10] => 5.32 [11] => 5.25 [12] => 6.26 [13] => 7.3 [14] => 4.75 [15] => 5.94 [16] => 7.4 [17] => 7.79 [18] => 6.92 [19] => 6.73 ) [deb2equity] => Array ( [0] => 0.285 [1] => 0.159 [2] => 0.151 [3] => 0.203 [4] => 0.278 [5] => 0.325 [6] => 0.384 [7] => 0.492 [8] => 0.615 [9] => 0.54 [10] => 0.527 [11] => 0.396 [12] => 0.392 [13] => 0.502 [14] => 0.96 [15] => 0.8 [16] => 0.583 [17] => 0.557 [18] => 0.604 [19] => 0.632 ) [debt2rev_totaldebt] => Array ( [0] => 1420.8 [1] => 870.229007634 [2] => 946.859903382 [3] => 1315.61461794 [4] => 1974.06807131 [5] => 2462.87519747 [6] => 2781.79190751 [7] => 3899.00426743 [8] => 6382.91139241 [9] => 7930.65693431 [10] => 8691.42857143 [11] => 6530.54101222 [12] => 8066.14785992 [13] => 11944 [14] => 17550.9915014 [15] => 17686.746988 [16] => 15652.6655897 [17] => 15681.9620253 [18] => 15185.520362 [19] => 15453.4883721 ) [debt2rev] => Array ( [0] => 0.088 [1] => 0.047 [2] => 0.042 [3] => 0.048 [4] => 0.071 [5] => 0.083 [6] => 0.092 [7] => 0.116 [8] => 0.155 [9] => 0.141 [10] => 0.135 [11] => 0.095 [12] => 0.097 [13] => 0.126 [14] => 0.23 [15] => 0.206 [16] => 0.16 [17] => 0.155 [18] => 0.159 [19] => 0.146 ) [cogs2rev] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.92 [5] => 0.92 [6] => 0.92 [7] => 0.92 [8] => 0.92 [9] => 0.92 [10] => 0.92 [11] => 0.92 [12] => 0.92 [13] => 0.92 [14] => 0.92 [15] => 0.92 [16] => 0.92 [17] => 0.92 [18] => 0.93 [19] => 0.94 ) [inventory2rev] => Array ( [0] => 0.041 [1] => 0.046 [2] => 0.04 [3] => 0.035 [4] => 0.039 [5] => 0.04 [6] => 0.04 [7] => 0.039 [8] => 0.044 [9] => 0.039 [10] => 0.039 [11] => 0.037 [12] => 0.045 [13] => 0.051 [14] => 0.05 [15] => 0.048 [16] => 0.052 [17] => 0.056 [18] => 0.059 [19] => 0.056 ) [ar2asset] => Array ( [0] => 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 ) [cash2asset] => Array ( [0] => 0.03 [1] => 0.015 [2] => 0.022 [3] => 0.03 [4] => 0.038 [5] => 0.035 [6] => 0.046 [7] => 0.049 [8] => 0.039 [9] => 0.059 [10] => 0.057 [11] => 0.062 [12] => 0.046 [13] => 0.074 [14] => 0.112 [15] => 0.095 [16] => 0.076 [17] => 0.071 [18] => 0.062 [19] => 0.072 ) [equity2asset] => Array ( [0] => 0.527 [1] => 0.578 [2] => 0.587 [3] => 0.525 [4] => 0.503 [5] => 0.486 [6] => 0.427 [7] => 0.411 [8] => 0.397 [9] => 0.434 [10] => 0.429 [11] => 0.419 [12] => 0.426 [13] => 0.395 [14] => 0.283 [15] => 0.319 [16] => 0.352 [17] => 0.351 [18] => 0.332 [19] => 0.293 ) [equity2liab_tangbile] => Array ( [0] => 1.114 [1] => 1.371 [2] => 1.424 [3] => 1.104 [4] => 0.987 [5] => 0.919 [6] => 0.723 [7] => 0.677 [8] => 0.57 [9] => 0.676 [10] => 0.63 [11] => 0.604 [12] => 0.599 [13] => 0.524 [14] => 0.27 [15] => 0.335 [16] => 0.402 [17] => 0.4 [18] => 0.367 [19] => 0.308 ) [ppe2asset] => Array ( [0] => 0.881 [1] => 0.879 [2] => 0.88 [3] => 0.848 [4] => 0.817 [5] => 0.825 [6] => 0.817 [7] => 0.814 [8] => 0.777 [9] => 0.761 [10] => 0.748 [11] => 0.737 [12] => 0.719 [13] => 0.693 [14] => 0.542 [15] => 0.564 [16] => 0.556 [17] => 0.506 [18] => 0.496 [19] => 0.488 ) [interest2rev] => Array ( [0] => -0.851 [1] => -0.876 [2] => -0.418 [3] => -0.553 [4] => -0.606 [5] => -0.782 [6] => -0.8 [7] => -0.854 [8] => -0.873 [9] => -0.837 [10] => -0.694 [11] => -0.588 [12] => -0.497 [13] => -0.529 [14] => -0.742 [15] => -0.933 [16] => -0.769 [17] => -0.643 [18] => -0.677 [19] => -0.703 ) [std2asset] => Array ( [0] => 0.301 [1] => 0.322 [2] => 0.317 [3] => 0.365 [4] => 0.353 [5] => 0.353 [6] => 0.374 [7] => 0.355 [8] => 0.326 [9] => 0.298 [10] => 0.282 [11] => 0.333 [12] => 0.329 [13] => 0.34 [14] => 0.386 [15] => 0.348 [16] => 0.376 [17] => 0.379 [18] => 0.379 [19] => 0.427 ) [ltd2asset] => Array ( [0] => 0.15 [1] => 0.092 [2] => 0.089 [3] => 0.106 [4] => 0.14 [5] => 0.158 [6] => 0.164 [7] => 0.202 [8] => 0.244 [9] => 0.235 [10] => 0.226 [11] => 0.166 [12] => 0.167 [13] => 0.198 [14] => 0.272 [15] => 0.255 [16] => 0.205 [17] => 0.195 [18] => 0.201 [19] => 0.185 ) [turnover] => Array ( [0] => 1.71 [1] => 1.946 [2] => 2.097 [3] => 2.212 [4] => 1.972 [5] => 1.905 [6] => 1.789 [7] => 1.745 [8] => 1.576 [9] => 1.664 [10] => 1.68 [11] => 1.749 [12] => 1.719 [13] => 1.568 [14] => 1.183 [15] => 1.237 [16] => 1.281 [17] => 1.259 [18] => 1.265 [19] => 1.267 ) [CF_Net Income] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 4.02 [1] => 4.35 [2] => 4.99 [3] => 5.16 [4] => 5.47 [5] => 5.84 [6] => 5.55 [7] => 6.13 [8] => 7.2 [9] => 9.44 [10] => 10.9 [11] => 11.15 [12] => 13.95 [13] => 16.34 [14] => 11.09 [15] => 13.29 [16] => 16.69 [17] => 18.11 [18] => 11.57 [19] => 13.34 ) [CF_DDA] => Array ( [0] => 395.2 [1] => 435.114503817 [2] => 510.466988728 [3] => 594.684385382 [4] => 649.918962723 [5] => 676.145339652 [6] => 676.300578035 [7] => 745.376955903 [8] => 919.303797468 [9] => 1277.37226277 [10] => 1415.23809524 [11] => 1462.47818499 [12] => 1708.17120623 [13] => 1984 [14] => 1684.13597734 [15] => 2084.3373494 [16] => 2294.02261712 [17] => 2370.25316456 [18] => 2398.19004525 [19] => 2602.99003322 ) [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] => 857.6 [1] => 945.038167939 [2] => 1207.7294686 [3] => 1013.28903654 [4] => 1162.07455429 [5] => 1432.85939968 [6] => 1806.3583815 [7] => 1687.05547653 [8] => 2268.98734177 [9] => 4218.97810219 [10] => 4144.76190476 [11] => 4570.68062827 [12] => 5079.76653696 [13] => 6686 [14] => 5609.06515581 [15] => 7146.08433735 [16] => 6893.37641357 [17] => 6974.6835443 [18] => 4279.0346908 [19] => 5290.69767442 ) [Cash Flow from Others] => Array ( [0] => 377.6 [1] => 451.908396947 [2] => 491.14331723 [3] => 503.322259136 [4] => 534.846029173 [5] => 669.826224329 [6] => 810.693641618 [7] => 674.253200569 [8] => 863.924050633 [9] => 2043.79562044 [10] => 1895.23809524 [11] => 2801.04712042 [12] => 3313.22957198 [13] => 4334 [14] => 3084.98583569 [15] => 3162.65060241 [16] => 4205.16962843 [17] => -2270.56962025 [18] => -831.070889894 [19] => -543.189368771 ) [Cash Flow_PPE] => Array ( [0] => -1171.2 [1] => -874.809160305 [2] => -985.507246377 [3] => -1200.99667774 [4] => -1628.84927066 [5] => -1913.1121643 [6] => -2760.11560694 [7] => -2610.24182077 [8] => -3164.55696203 [9] => -3972.62773723 [10] => -2820.95238095 [11] => -3553.22862129 [12] => -4313.22957198 [13] => -5088 [14] => -5259.20679887 [15] => -1798.19277108 [16] => -2652.66558966 [17] => -3533.2278481 [18] => -1912.5188537 [19] => -3191.02990033 ) [Cash Flow_EXPD] => Array ( [0] => -211.2 [1] => -45.8015267176 [2] => -202.898550725 [3] => -596.34551495 [4] => -413.290113452 [5] => 1.57977883096 [6] => -109.826589595 [7] => -136.557610242 [8] => -689.873417722 [9] => -496.350364964 [10] => -434.285714286 [11] => -153.577661431 [12] => -605.058365759 [13] => -460 [14] => -1848.44192635 [15] => -103.915662651 [16] => -424.878836834 [17] => -180.379746835 [18] => -309.200603318 [19] => 59.8006644518 ) [Cash Flow_CPEX] => Array ( [0] => -1211.2 [1] => -952.671755725 [2] => -1132.04508857 [3] => -1337.20930233 [4] => -1672.60940032 [5] => -2047.39336493 [6] => -2822.25433526 [7] => -2669.98577525 [8] => -3215.18987342 [9] => -4085.76642336 [10] => -4388.57142857 [11] => -4712.04188482 [12] => -5887.15953307 [13] => -7200 [14] => -6667.1388102 [15] => -4545.18072289 [16] => -5736.6720517 [17] => -5867.08860759 [18] => -4505.27903469 [19] => -4785.71428571 ) [Cash Flow from Investing] => Array ( [0] => -1384 [1] => -816.79389313 [2] => -1215.78099839 [3] => -1990.03322259 [4] => -2053.48460292 [5] => -2047.39336493 [6] => -2953.75722543 [7] => -2829.3029872 [8] => -3958.86075949 [9] => -4870.4379562 [10] => -2859.04761905 [11] => -3424.08376963 [12] => -4558.36575875 [13] => -5908 [14] => -8461.75637394 [15] => -2826.80722892 [16] => -3003.23101777 [17] => -5036.39240506 [18] => -419.306184012 [19] => -4740.86378738 ) [Net Issuance of Stock] => Array ( [0] => 40 [1] => 33.5877862595 [2] => 49.9194847021 [3] => 63.122923588 [4] => 68.0713128039 [5] => 31.5955766193 [6] => 127.167630058 [7] => 116.642958748 [8] => 115.506329114 [9] => 1490.87591241 [10] => 5.71428571429 [11] => 111.692844677 [12] => -649.805447471 [13] => -1274 [14] => -191.218130312 [15] => 215.361445783 [16] => 108.239095315 [17] => -370.253164557 [18] => 85.9728506787 [19] => 102.990033223 ) [Issuance of Stock] => Array ( [0] => 40 [1] => 33.5877862595 [2] => 49.9194847021 [3] => 63.122923588 [4] => 68.0713128039 [5] => 31.5955766193 [6] => 127.167630058 [7] => 116.642958748 [8] => 115.506329114 [9] => 1583.94160584 [10] => 278.095238095 [11] => 214.659685864 [12] => 303.501945525 [13] => 276 [14] => 184.135977337 [15] => 251.506024096 [16] => 158.319870759 [17] => 109.17721519 [18] => 85.9728506787 [19] => 102.990033223 ) [Net Issuance of Debt] => Array ( [0] => 91.2 [1] => -155.72519084 [2] => -22.5442834138 [3] => 735.880398671 [4] => 1165.31604538 [5] => 554.502369668 [6] => 1359.8265896 [7] => 1302.98719772 [8] => 1618.67088608 [9] => -191.605839416 [10] => 272.380952381 [11] => -190.226876091 [12] => 550.583657588 [13] => 3718 [14] => 6592.06798867 [15] => -4125 [16] => -3195.47657512 [17] => 292.721518987 [18] => -1812.97134238 [19] => 1980.06644518 ) [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] => -582.278481013 [9] => -552.919708029 [10] => -853.333333333 [11] => -769.633507853 [12] => -908.560311284 [13] => -1584 [14] => -1250.7082153 [15] => -1457.8313253 [16] => -1746.36510501 [17] => -1867.08860759 [18] => -1785.82202112 [19] => -1975.08305648 ) [Cash from Financing] => Array ( [0] => 155.2 [1] => -135.877862595 [2] => -1.61030595813 [3] => 764.119601329 [4] => 1209.07617504 [5] => 554.502369668 [6] => 1420.52023121 [7] => 1385.49075391 [8] => 1618.67088608 [9] => 1166.05839416 [10] => -1240 [11] => -858.638743455 [12] => -1036.96498054 [13] => 824 [14] => 5120.39660057 [15] => -5432.22891566 [16] => -4904.68497577 [17] => -2161.39240506 [18] => -3567.11915535 [19] => 93.023255814 ) [Other Financing] => Array ( [0] => 24 [1] => -13.7404580153 [2] => -28.9855072464 [3] => -34.8837209302 [4] => -24.3111831442 [5] => -31.5955766193 [6] => -66.4739884393 [7] => -34.1394025605 [8] => 466.772151899 [9] => 419.708029197 [10] => -664.761904762 [11] => -10.4712041885 [12] => -29.1828793774 [13] => -36 [14] => -29.7450424929 [15] => -64.7590361446 [16] => -71.0823909532 [17] => -216.772151899 [18] => -54.2986425339 [19] => -14.950166113 ) [Net Change in Cash] => Array ( [0] => -371.2 [1] => -7.63358778626 [2] => -9.66183574879 [3] => -212.624584718 [4] => 317.666126418 [5] => -60.0315955766 [6] => 273.121387283 [7] => 243.243243243 [8] => -71.2025316456 [9] => 514.598540146 [10] => 45.7142857143 [11] => 287.958115183 [12] => -515.564202335 [13] => 1602 [14] => 2267.70538244 [15] => -1112.95180723 [16] => -1014.53957997 [17] => -223.101265823 [18] => 292.609351433 [19] => 642.857142857 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -2.27373675443E-13 [5] => 0 [6] => 2.27373675443E-13 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 9.09494701773E-13 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 9.09494701773E-13 [18] => 9.09494701773E-13 [19] => 0 ) [total_freecashflow] => Array ( [0] => -353.6 [1] => -7.63358778626 [2] => 75.6843800322 [3] => -323.920265781 [4] => -510.534846029 [5] => -614.533965245 [6] => -1015.89595376 [7] => -982.93029872 [8] => -946.202531646 [9] => 133.211678832 [10] => -243.80952381 [11] => -141.361256545 [12] => -807.392996109 [13] => -514 [14] => -1058.07365439 [15] => 2600.90361446 [16] => 1156.70436187 [17] => 1107.59493671 [18] => -226.244343891 [19] => 504.983388704 ) [CF_Net Income_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 [18] => 0.00 [19] => 0.00 ) [CF_DDA_pct] => Array ( [0] => 395 [1] => 435 [2] => 510 [3] => 595 [4] => 650 [5] => 676 [6] => 676 [7] => 745 [8] => 919 [9] => 1,277 [10] => 1,415 [11] => 1,462 [12] => 1,708 [13] => 1,984 [14] => 1,684 [15] => 2,084 [16] => 2,294 [17] => 2,370 [18] => 2,398 [19] => 2,603 ) [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 [18] => 0.00 [19] => 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 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -141.23 [1] => -100.81 [2] => -93.73 [3] => -131.97 [4] => -143.93 [5] => -142.89 [6] => -156.24 [7] => -158.26 [8] => -141.70 [9] => -96.84 [10] => -105.88 [11] => -103.09 [12] => -115.89 [13] => -107.69 [14] => -118.86 [15] => -63.60 [16] => -83.22 [17] => -84.12 [18] => -105.29 [19] => -90.46 ) [Cash Flow from Investing_pct] => Array ( [0] => -161.38 [1] => -86.43 [2] => -100.67 [3] => -196.39 [4] => -176.71 [5] => -142.89 [6] => -163.52 [7] => -167.71 [8] => -174.48 [9] => -115.44 [10] => -68.98 [11] => -74.91 [12] => -89.74 [13] => -88.36 [14] => -150.86 [15] => -39.56 [16] => -43.57 [17] => -72.21 [18] => -9.80 [19] => -89.61 ) [Net Issuance of Stock_pct] => Array ( [0] => 4.66 [1] => 3.55 [2] => 4.13 [3] => 6.23 [4] => 5.86 [5] => 2.21 [6] => 7.04 [7] => 6.91 [8] => 5.09 [9] => 35.34 [10] => 0.14 [11] => 2.44 [12] => -12.79 [13] => -19.05 [14] => -3.41 [15] => 3.01 [16] => 1.57 [17] => -5.31 [18] => 2.01 [19] => 1.95 ) [Net Issuance of Debt_pct] => Array ( [0] => 10.63 [1] => -16.48 [2] => -1.87 [3] => 72.62 [4] => 100.28 [5] => 38.70 [6] => 75.28 [7] => 77.23 [8] => 71.34 [9] => -4.54 [10] => 6.57 [11] => -4.16 [12] => 10.84 [13] => 55.61 [14] => 117.53 [15] => -57.72 [16] => -46.36 [17] => 4.20 [18] => -42.37 [19] => 37.43 ) [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] => -25.66 [9] => -13.11 [10] => -20.59 [11] => -16.84 [12] => -17.89 [13] => -23.69 [14] => -22.30 [15] => -20.40 [16] => -25.33 [17] => -26.77 [18] => -41.73 [19] => -37.33 ) [Other Financing_pct] => Array ( [0] => 18.10 [1] => -14.38 [2] => -0.13 [3] => 75.41 [4] => 104.04 [5] => 38.70 [6] => 78.64 [7] => 82.12 [8] => 71.34 [9] => 27.64 [10] => -29.92 [11] => -18.79 [12] => -20.41 [13] => 12.32 [14] => 91.29 [15] => -76.02 [16] => -71.15 [17] => -30.99 [18] => -83.36 [19] => 1.76 ) [Cash from Financing_pct] => Array ( [0] => 15.30 [1] => -12.92 [2] => 2.27 [3] => 78.85 [4] => 106.14 [5] => 40.90 [6] => 82.32 [7] => 84.15 [8] => 50.77 [9] => 17.69 [10] => -13.88 [11] => -18.56 [12] => -19.84 [13] => 12.86 [14] => 91.82 [15] => -75.11 [16] => -70.12 [17] => -27.88 [18] => -82.09 [19] => 2.04 ) [Net Change in Cash_pct] => Array ( [0] => -43.28 [1] => -0.81 [2] => -0.80 [3] => -20.98 [4] => 27.34 [5] => -4.19 [6] => 15.12 [7] => 14.42 [8] => -3.14 [9] => 12.20 [10] => 1.10 [11] => 6.30 [12] => -10.15 [13] => 23.96 [14] => 40.43 [15] => -15.57 [16] => -14.72 [17] => -3.20 [18] => 6.84 [19] => 12.15 ) [total_freecashflow_pct] => Array ( [0] => -41.23 [1] => -0.81 [2] => 6.27 [3] => -31.97 [4] => -43.93 [5] => -42.89 [6] => -56.24 [7] => -58.26 [8] => -41.70 [9] => 3.16 [10] => -5.88 [11] => -3.09 [12] => -15.89 [13] => -7.69 [14] => -18.86 [15] => 36.40 [16] => 16.78 [17] => 15.88 [18] => -5.29 [19] => 9.54 ) [per share rev] => Array ( [0] => 7.43 [1] => 8.27 [2] => 10.34 [3] => 12.51 [4] => 12.3 [5] => 13.07 [6] => 13.14 [7] => 14.42 [8] => 17.51 [9] => 22.89 [10] => 24.8 [11] => 26.04 [12] => 30.96 [13] => 35.55 [14] => 28.95 [15] => 32.25 [16] => 36.35 [17] => 37.71 [18] => 35.7 [19] => 39.21 ) [per share eps] => Array ( [0] => 0.2944 [1] => 0.329770992366 [2] => 0.378421900161 [3] => 0.395348837209 [4] => 0.432739059968 [5] => 0.469194312796 [6] => 0.450867052023 [7] => 0.507823613087 [8] => 0.636075949367 [9] => 0.815693430657 [10] => 0.982857142857 [11] => 1.03664921466 [12] => 1.37159533074 [13] => 1.596 [14] => 1.14730878187 [15] => 1.31927710843 [16] => 1.59935379645 [17] => 1.65189873418 [18] => 0.0693815987934 [19] => 0.601328903654 ) [eps_nri] => Array ( [0] => 0.288 [1] => 0.335877862595 [2] => 0.386473429952 [3] => 0.398671096346 [4] => 0.437601296596 [5] => 0.473933649289 [6] => 0.447976878613 [7] => 0.512091038407 [8] => 0.632911392405 [9] => 0.821167883212 [10] => 0.990476190476 [11] => 1.04712041885 [12] => 1.36186770428 [13] => 1.6 [14] => 1.14730878187 [15] => 1.32530120482 [16] => 1.66397415186 [17] => 1.74050632911 [18] => 0.78431372549 [19] => 1.17940199336 ) [per share_freecashflow] => Array ( [0] => -0.16 [1] => -0 [2] => 0.04 [3] => -0.15 [4] => -0.23 [5] => -0.27 [6] => -0.44 [7] => -0.42 [8] => -0.4 [9] => 0.05 [10] => -0.09 [11] => -0.05 [12] => -0.3 [13] => -0.19 [14] => -0.4 [15] => 0.98 [16] => 0.43 [17] => 0.41 [18] => -0.08 [19] => 0.19 ) [ROE] => Array ( [0] => 12.21 [1] => 12.97 [2] => 13.37 [3] => 13.63 [4] => 13.85 [5] => 14.05 [6] => 14.4 [7] => 14.91 [8] => 14.42 [9] => 13.68 [10] => 15.53 [11] => 16.62 [12] => 17.9 [13] => 17.85 [14] => 16.53 [15] => 15.85 [16] => 15.97 [17] => 15.76 [18] => 0.17 [19] => 6.62 ) [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] => 0.351 [14] => 0.377 [15] => 0.417 [16] => 0.376 [17] => 0.385 [18] => 8.848 [19] => 1.152 ) [ROA] => Array ( [0] => 6.43 [1] => 7.5 [2] => 7.85 [3] => 7.15 [4] => 6.97 [5] => 6.83 [6] => 6.15 [7] => 6.12 [8] => 5.73 [9] => 5.94 [10] => 6.67 [11] => 6.96 [12] => 7.63 [13] => 7.04 [14] => 4.68 [15] => 5.06 [16] => 5.62 [17] => 5.53 [18] => 0.06 [19] => 1.94 ) [ROC_capital] => Array ( [0] => 9603.2 [1] => 9583.20610687 [2] => 10752.0128824 [3] => 12269.10299 [4] => 13617.5040519 [5] => 15377.5671406 [6] => 16757.2254335 [7] => 19258.8904694 [8] => 25205.6962025 [9] => 32928.8321168 [10] => 36340.952381 [11] => 37706.8062827 [12] => 46503.8910506 [13] => 57648 [14] => 62118.98017 [15] => 63822.2891566 [16] => 70402.2617124 [17] => 70014.2405063 [18] => 66705.8823529 [19] => 80491.6943522 ) [ROC] => Array ( [0] => 6.33 [1] => 7.42 [2] => 7.79 [3] => 7.2 [4] => 7.21 [5] => 6.92 [6] => 6.23 [7] => 6.13 [8] => 5.94 [9] => 6.1 [10] => 7.04 [11] => 7.27 [12] => 7.92 [13] => 7.37 [14] => 4.86 [15] => 5.49 [16] => 6.09 [17] => 6.34 [18] => 0.06 [19] => 2.01 ) [ROC_JOEL_capital] => Array ( [0] => 8326.4 [1] => 8345.03816794 [2] => 9381.64251208 [3] => 10483.3887043 [4] => 11515.3970827 [5] => 12859.399684 [6] => 13843.9306358 [7] => 15692.745377 [8] => 20297.4683544 [9] => 25718.9781022 [10] => 28735.2380952 [11] => 29017.452007 [12] => 34692.6070039 [13] => 41798 [14] => 34973.0878187 [15] => 39057.2289157 [16] => 42424.8788368 [17] => 40680.3797468 [18] => 37511.3122172 [19] => 40681.0631229 ) [ROC_JOEL] => Array ( [0] => 11.11 [1] => 13.25 [2] => 13.29 [3] => 13.45 [4] => 13.15 [5] => 12.65 [6] => 12.17 [7] => 11.98 [8] => 11.57 [9] => 12.31 [10] => 12.94 [11] => 13.71 [12] => 14.85 [13] => 13.35 [14] => 12.83 [15] => 13.33 [16] => 14.92 [17] => 16.27 [18] => 9.58 [19] => 10.74 ) [ROC_JOEL_new] => Array ( [0] => 12.24 [1] => 14.29 [2] => 13.87 [3] => 13.48 [4] => 13.31 [5] => 13.27 [6] => 12.76 [7] => 12.72 [8] => 12.38 [9] => 13.18 [10] => 14.11 [11] => 14.84 [12] => 16.07 [13] => 14.61 [14] => 13.43 [15] => 14.29 [16] => 15.64 [17] => 17.3 [18] => 10 [19] => 11.05 ) [grossmargin] => Array ( [0] => 100 [1] => 100 [2] => 100 [3] => 100 [4] => 7.62 [5] => 7.61 [6] => 7.57 [7] => 7.56 [8] => 7.68 [9] => 7.82 [10] => 7.78 [11] => 7.67 [12] => 7.6 [13] => 7.67 [14] => 7.76 [15] => 8.1 [16] => 8.48 [17] => 8.44 [18] => 6.55 [19] => 6.31 ) [pretaxmargin] => Array ( [0] => 5.45 [1] => 5.58 [2] => 5.4 [3] => 4.62 [4] => 4.91 [5] => 4.96 [6] => 5.02 [7] => 5.08 [8] => 5.23 [9] => 5.19 [10] => 5.59 [11] => 5.66 [12] => 6.22 [13] => 5.93 [14] => 5.41 [15] => 5.58 [16] => 6.02 [17] => 6.32 [18] => 3.24 [19] => 3.55 ) [operatingmargin] => Array ( [0] => 5.72 [1] => 5.99 [2] => 5.57 [3] => 5.16 [4] => 5.44 [5] => 5.48 [6] => 5.56 [7] => 5.59 [8] => 5.71 [9] => 5.63 [10] => 5.76 [11] => 5.78 [12] => 6.21 [13] => 5.9 [14] => 5.88 [15] => 6.07 [16] => 6.48 [17] => 6.54 [18] => 3.76 [19] => 4.14 ) [netmargin] => Array ( [0] => 3.76 [1] => 3.85 [2] => 3.74 [3] => 3.23 [4] => 3.53 [5] => 3.59 [6] => 3.44 [7] => 3.51 [8] => 3.64 [9] => 3.57 [10] => 3.97 [11] => 3.98 [12] => 4.44 [13] => 4.49 [14] => 3.96 [15] => 4.09 [16] => 4.39 [17] => 4.39 [18] => 0.04 [19] => 1.53 ) [pettm] => Array ( [0] => 13.690 [1] => 12.780 [2] => 14.490 [3] => 0.000 [4] => 19.920 [5] => 17.270 [6] => 25.770 [7] => 0.000 [8] => 12.090 [9] => 17.280 [10] => 17.750 [11] => 17.070 [12] => 18.380 [13] => 15.060 [14] => 12.340 [15] => 14.370 [16] => 12.250 [17] => 9.080 [18] => 246.400 [19] => 27.210 ) [penri] => Array ( [0] => 0.00 [1] => 13.14 [2] => 14.13 [3] => 0.00 [4] => 19.70 [5] => 17.10 [6] => 26.80 [7] => 0.00 [8] => 12.46 [9] => 17.17 [10] => 17.96 [11] => 16.90 [12] => 18.78 [13] => 14.83 [14] => 12.34 [15] => 14.47 [16] => 11.89 [17] => 8.54 [18] => 21.74 [19] => 13.72 ) [pe] => Array ( [0] => 13.690 [1] => 12.780 [2] => 14.490 [3] => 0.000 [4] => 19.920 [5] => 17.270 [6] => 25.770 [7] => 0.000 [8] => 12.090 [9] => 17.280 [10] => 17.750 [11] => 17.070 [12] => 18.380 [13] => 15.060 [14] => 12.340 [15] => 14.370 [16] => 12.250 [17] => 9.080 [18] => 246.400 [19] => 27.210 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 4.040 [13] => 3.280 [14] => 2.980 [15] => 3.180 [16] => 2.640 [17] => 1.920 [18] => 0.000 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4.01 [4] => 4.76 [5] => 4.31 [6] => 2.76 [7] => 3 [8] => 6.14 [9] => 13.35 [10] => 20.16 [11] => 18.27 [12] => 20.18 [13] => 20.38 [14] => 7.3 [15] => 16.03 [16] => 17.5 [17] => 10.83 [18] => 175 [19] => 0 ) [pfcf] => Array ( [0] => 0.000 [1] => 92.000 [2] => 113.000 [3] => 0.000 [4] => 0.000 [5] => 57.000 [6] => 0.000 [7] => 0.000 [8] => 32.400 [9] => 257.500 [10] => 33.920 [11] => 48.290 [12] => 86.400 [13] => 40.050 [14] => 111.070 [15] => 19.080 [16] => 44.910 [17] => 35.120 [18] => 18.480 [19] => 82.300 ) [ps] => Array ( [0] => 0.500 [1] => 0.510 [2] => 0.530 [3] => 0.000 [4] => 0.700 [5] => 0.620 [6] => 0.880 [7] => 0.000 [8] => 0.440 [9] => 0.620 [10] => 0.700 [11] => 0.680 [12] => 0.820 [13] => 0.680 [14] => 0.490 [15] => 0.590 [16] => 0.540 [17] => 0.400 [18] => 0.470 [19] => 0.420 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -0.0299003322259 [4] => -0.032414910859 [5] => -0.0410742496051 [6] => -0.0664739884393 [7] => -0.0967283072546 [8] => -0.123417721519 [9] => -0.120437956204 [10] => -0.110476190476 [11] => -0.0698080279232 [12] => -0.0583657587549 [13] => -0.04 [14] => -0.056657223796 [15] => 0.0120481927711 [16] => 0.0452342487884 [17] => 0.0886075949367 [18] => 0.0874811463047 [19] => 0.139534883721 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 10.570 [4] => 8.670 [5] => 8.320 [6] => 9.310 [7] => 11.250 [8] => 11.830 [9] => 12.580 [10] => 11.500 [11] => 10.380 [12] => 10.680 [13] => 10.430 [14] => 11.160 [15] => 10.910 [16] => 10.460 [17] => 9.810 [18] => -0.770 [19] => -6.570 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 7.540 [5] => 6.800 [6] => 7.590 [7] => 3.650 [8] => 7.020 [9] => 10.020 [10] => 9.600 [11] => 9.200 [12] => 9.990 [13] => 9.930 [14] => 9.960 [15] => 11.100 [16] => 11.150 [17] => 11.580 [18] => 0.800 [19] => -4.020 ) [zscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 2.650 [4] => 4.050 [5] => 3.670 [6] => 3.750 [7] => 2.070 [8] => 2.590 [9] => 3.140 [10] => 3.360 [11] => 3.380 [12] => 3.660 [13] => 3.060 [14] => 1.980 [15] => 2.240 [16] => 2.330 [17] => 2.140 [18] => 2.060 [19] => 1.970 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4 [4] => 5 [5] => 4 [6] => 4 [7] => 4 [8] => 5 [9] => 6 [10] => 6 [11] => 6 [12] => 5 [13] => 8 [14] => 6 [15] => 5 [16] => 7 [17] => 7 [18] => 5 [19] => 7 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => -4.920 [10] => -4.600 [11] => -4.670 [12] => -4.540 [13] => -4.670 [14] => -4.440 [15] => -4.660 [16] => -4.600 [17] => -4.550 [18] => -2.590 [19] => -2.770 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.30 [7] => 0.39 [8] => 0.51 [9] => 0.58 [10] => 0.68 [11] => 0.78 [12] => 0.94 [13] => 1.14 [14] => 1.21 [15] => 1.31 [16] => 1.41 [17] => 1.53 [18] => 1.31 [19] => 1.13 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 18.710 [6] => 27.660 [7] => 0.000 [8] => 14.680 [9] => 21.160 [10] => 22.300 [11] => 21.790 [12] => 24.260 [13] => 19.520 [14] => 14.840 [15] => 16.760 [16] => 14.580 [17] => 10.350 [18] => 13.730 [19] => 13.550 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 1.060 [5] => 0.790 [6] => 0.360 [7] => 0.120 [8] => -0.060 [9] => 0.810 [10] => 1.570 [11] => 1.990 [12] => 3.380 [13] => 4.810 [14] => 3.600 [15] => 6.550 [16] => 8.790 [17] => 9.910 [18] => 9.320 [19] => 9.690 ) [medpsvalue] => Array ( [0] => 4.46 [1] => 4.96 [2] => 6.2 [3] => 7.51 [4] => 7.38 [5] => 7.84 [6] => 7.88 [7] => 8.65 [8] => 10.51 [9] => 13.73 [10] => 14.88 [11] => 15.62 [12] => 18.58 [13] => 21.33 [14] => 17.37 [15] => 19.35 [16] => 21.81 [17] => 22.63 [18] => 21.42 [19] => 23.53 ) [ev2rev] => Array ( [0] => 0.620 [1] => 0.580 [2] => 0.580 [3] => 0.000 [4] => 0.800 [5] => 0.730 [6] => 1.020 [7] => 0.000 [8] => 0.620 [9] => 0.750 [10] => 0.820 [11] => 0.780 [12] => 0.920 [13] => 0.800 [14] => 0.690 [15] => 0.750 [16] => 0.660 [17] => 0.530 [18] => 0.590 [19] => 0.540 ) [ev2ebitda] => Array ( [0] => 7.570 [1] => 6.550 [2] => 7.180 [3] => 0.000 [4] => 10.200 [5] => 9.120 [6] => 12.660 [7] => 0.000 [8] => 7.470 [9] => 9.030 [10] => 9.670 [11] => 9.340 [12] => 10.510 [13] => 9.360 [14] => 8.250 [15] => 8.340 [16] => 7.270 [17] => 5.650 [18] => 9.190 [19] => 8.000 ) [ev2ebit] => Array ( [0] => 10.810 [1] => 9.640 [2] => 10.440 [3] => 0.000 [4] => 14.710 [5] => 13.350 [6] => 18.350 [7] => 0.000 [8] => 10.920 [9] => 13.320 [10] => 14.230 [11] => 13.540 [12] => 14.860 [13] => 13.570 [14] => 11.730 [15] => 12.280 [16] => 10.250 [17] => 8.030 [18] => 15.730 [19] => 13.000 ) [earning_yield_greenblatt] => Array ( [0] => 9.25 [1] => 10.37 [2] => 9.58 [3] => 0 [4] => 6.8 [5] => 7.49 [6] => 5.45 [7] => 0 [8] => 9.16 [9] => 7.51 [10] => 7.03 [11] => 7.39 [12] => 6.73 [13] => 7.37 [14] => 8.53 [15] => 8.14 [16] => 9.76 [17] => 12.45 [18] => 6.36 [19] => 7.69 ) [p2medpsvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.44 [7] => 1.27 [8] => 0.72 [9] => 1.07 [10] => 1.19 [11] => 1.14 [12] => 1.38 [13] => 1.13 [14] => 0.82 [15] => 0.99 [16] => 0.92 [17] => 0.67 [18] => 0.79 [19] => 0.71 ) [p2grahamnumber] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 2.05 [7] => 1.79 [8] => 1.05 [9] => 1.56 [10] => 1.63 [11] => 1.6 [12] => 1.83 [13] => 1.47 [14] => 1.28 [15] => 1.45 [16] => 1.2 [17] => 0.84 [18] => 1.46 [19] => 1.24 ) [p2tangible_book] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.74 [7] => 3.33 [8] => 2.03 [9] => 2.91 [10] => 3.34 [11] => 3.4 [12] => 4.08 [13] => 3.29 [14] => 3 [15] => 3.23 [16] => 2.71 [17] => 1.95 [18] => 2.44 [19] => 2.47 ) [pb] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 3.62 [7] => 3.24 [8] => 1.76 [9] => 2.57 [10] => 2.8 [11] => 2.85 [12] => 3.29 [13] => 2.65 [14] => 2.05 [15] => 2.31 [16] => 2 [17] => 1.44 [18] => 1.8 [19] => 1.83 ) [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] => -7.78210116732 [13] => 98 [14] => -110.481586402 [15] => 227.409638554 [16] => 30.6946688207 [17] => 69.6202531646 [18] => 0 [19] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 16161.6 [1] => 18464.1221374 [2] => 22362.3188406 [3] => 27328.9036545 [4] => 27808.7520259 [5] => 29693.5229068 [6] => 30329.4797688 [7] => 33645.8036984 [8] => 41145.5696203 [9] => 56229.9270073 [10] => 64506.6666667 [11] => 68855.1483421 [12] => 82966.92607 [13] => 94498 [14] => 76453.2577904 [15] => 85480.4216867 [16] => 97634.8949919 [17] => 101063.291139 [18] => 95634.9924585 [19] => 105576.41196 ) [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] => 395.2 [1] => 435.114503817 [2] => 510.466988728 [3] => 594.684385382 [4] => 649.918962723 [5] => 676.145339652 [6] => 676.300578035 [7] => 745.376955903 [8] => 919.303797468 [9] => 1277.37226277 [10] => 1398.0952381 [11] => 1455.4973822 [12] => 1708.17120623 [13] => 1984 [14] => 1684.13597734 [15] => 2084.3373494 [16] => 2294.02261712 [17] => 2286.39240506 [18] => 3399.69834087 [19] => 3762.45847176 ) [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] => 137.6 [1] => 161.832061069 [2] => 93.3977455717 [3] => 151.162790698 [4] => 168.557536467 [5] => 232.227488152 [6] => 242.774566474 [7] => 287.33997155 [8] => 359.17721519 [9] => 470.802919708 [10] => 447.619047619 [11] => 404.886561955 [12] => 412.451361868 [13] => 500 [14] => 566.57223796 [15] => 799.698795181 [16] => 751.211631664 [17] => 650.316455696 [18] => 647.058823529 [19] => 742.524916944 ) [BS_TotalInvestments] => Array ( [0] => 16 [1] => 29.0076335878 [2] => 37.037037037 [3] => 307.3089701 [4] => 544.570502431 [5] => 396.524486572 [6] => 439.306358382 [7] => 450.924608819 [8] => 542.721518987 [9] => 613.138686131 [10] => 805.714285714 [11] => 837.696335079 [12] => 610.894941634 [13] => 1042 [14] => 2548.15864023 [15] => 3411.14457831 [16] => 3865.91276252 [17] => 5814.87341772 [18] => 4942.68476621 [19] => 4531.56146179 ) [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] => 209.6 [1] => 82.4427480916 [2] => 128.824476651 [3] => 325.581395349 [4] => 325.769854133 [5] => 407.582938389 [6] => 368.497109827 [7] => 320.056899004 [8] => 378.164556962 [9] => 784.671532847 [10] => 659.047619048 [11] => 122.164048866 [12] => 210.116731518 [13] => 914 [14] => 2287.53541076 [15] => 2316.26506024 [16] => 1890.1453958 [17] => 2031.64556962 [18] => 874.811463047 [19] => 1820.59800664 ) [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] => 70.4 [1] => 58.0152671756 [2] => 104.669887279 [3] => 48.1727574751 [4] => 205.834683955 [5] => 139.020537125 [6] => 403.179190751 [7] => 633.001422475 [8] => 631.329113924 [9] => 1222.62773723 [10] => 1523.80952381 [11] => 2312.39092496 [12] => 2027.23735409 [13] => 3576 [14] => 4970.25495751 [15] => 4245.48192771 [16] => 3922.45557351 [17] => 3647.15189873 [18] => 3788.83861237 [19] => 4162.79069767 ) [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] => 1040 [1] => 1058.01526718 [2] => 1140.09661836 [3] => 1516.61129568 [4] => 1651.53970827 [5] => 1981.04265403 [6] => 2044.79768786 [7] => 2287.33997155 [8] => 3229.43037975 [9] => 4479.9270073 [10] => 4643.80952381 [11] => 4547.9930192 [12] => 6953.307393 [13] => 9240 [14] => 16273.3711048 [15] => 16307.2289157 [16] => 19040.3877221 [17] => 22900.3164557 [18] => 22787.3303167 [19] => 27649.5016611 ) [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] => 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_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 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_CurrentDeferredLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_other_liabilities_Insurance] => Array ( [0] => 3051.2 [1] => 3132.82442748 [2] => 3452.49597424 [3] => 4556.47840532 [4] => 5030.79416532 [5] => 5548.18325434 [6] => 6926.30057803 [7] => 7466.57183499 [8] => 9348.10126582 [9] => 11187.9562044 [10] => 13215.2380952 [11] => 16364.7469459 [12] => 19630.3501946 [13] => 24580 [14] => 28706.7988669 [15] => 29515.060241 [16] => 33754.4426494 [17] => 36501.5822785 [18] => 35294.1176471 [19] => 43420.2657807 ) [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] => -35.2 [1] => -65.6488549618 [2] => -38.6473429952 [3] => -107.973421927 [4] => -132.901134522 [5] => -143.759873618 [6] => -154.624277457 [7] => -193.456614509 [8] => -256.329113924 [9] => -381.386861314 [10] => -259.047619048 [11] => -265.270506108 [12] => -303.501945525 [13] => -318 [14] => -437.677053824 [15] => -628.012048193 [16] => -539.57996769 [17] => -469.936708861 [18] => -466.063348416 [19] => -523.255813953 ) [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] => -395.2 [1] => -435.114503817 [2] => -510.466988728 [3] => -594.684385382 [4] => -649.918962723 [5] => -676.145339652 [6] => -676.300578035 [7] => -745.376955903 [8] => -919.303797468 [9] => -1277.37226277 [10] => -1415.23809524 [11] => -1462.47818499 [12] => -1708.17120623 [13] => -1984 [14] => -1684.13597734 [15] => -2084.3373494 [16] => -2294.02261712 [17] => -4944.62025316 [18] => -4633.4841629 [19] => -5355.48172757 ) [BS_MoneyMarket] => Array ( [0] => -70.4 [1] => -58.0152671756 [2] => -104.669887279 [3] => -48.1727574751 [4] => -205.834683955 [5] => -139.020537125 [6] => -403.179190751 [7] => -633.001422475 [8] => -631.329113924 [9] => -1222.62773723 [10] => -1523.80952381 [11] => -2312.39092496 [12] => -2027.23735409 [13] => -3576 [14] => -4970.25495751 [15] => -4245.48192771 [16] => -3922.45557351 [17] => -3647.15189873 [18] => -3788.83861237 [19] => -4162.79069767 ) [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] => 1126.4 [1] => 1145.03816794 [2] => 1281.80354267 [3] => 1872.09302326 [4] => 2401.94489465 [5] => 2516.58767773 [6] => 2887.28323699 [7] => 3371.26600284 [8] => 4403.48101266 [9] => 6315.69343066 [10] => 6973.33333333 [11] => 7698.08027923 [12] => 9591.43968872 [13] => 13858 [14] => 23791.7847025 [15] => 23963.8554217 [16] => 26828.7560582 [17] => 32362.3417722 [18] => 31518.8536953 [19] => 36343.8538206 ) [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] => 3051.2 [1] => 3132.82442748 [2] => 3452.49597424 [3] => 4556.47840532 [4] => 5030.79416532 [5] => 5548.18325434 [6] => 6926.30057803 [7] => 7466.57183499 [8] => 9348.10126582 [9] => 11187.9562044 [10] => 13215.2380952 [11] => 16364.7469459 [12] => 19630.3501946 [13] => 24580 [14] => 28706.7988669 [15] => 29515.060241 [16] => 33754.4426494 [17] => 36501.5822785 [18] => 35294.1176471 [19] => 43420.2657807 ) [cash2debt] => Array ( [0] => 0.197 [1] => 0.161 [2] => 0.247 [3] => 0.284 [4] => 0.269 [5] => 0.222 [6] => 0.277 [7] => 0.244 [8] => 0.158 [9] => 0.253 [10] => 0.251 [11] => 0.373 [12] => 0.277 [13] => 0.376 [14] => 0.414 [15] => 0.371 [16] => 0.371 [17] => 0.362 [18] => 0.307 [19] => 0.387 ) [interest_coverage] => Array ( [0] => 6.72 [1] => 6.83 [2] => 13.34 [3] => 9.33 [4] => 8.98 [5] => 7.01 [6] => 6.94 [7] => 6.54 [8] => 6.54 [9] => 6.72 [10] => 8.31 [11] => 9.83 [12] => 12.49 [13] => 11.16 [14] => 7.92 [15] => 6.51 [16] => 8.42 [17] => 10.18 [18] => 5.55 [19] => 5.89 ) [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] => -1.6 [1] => 0 [2] => 0 [3] => 0 [4] => 1.62074554295 [5] => 0 [6] => 1.4450867052 [7] => 0 [8] => 0 [9] => -3.6496350365 [10] => -5.71428571429 [11] => -10.4712041885 [12] => -13.6186770428 [13] => -12 [14] => -7.0821529745 [15] => -13.5542168675 [16] => -25.8481421648 [17] => -12.6582278481 [18] => 6.03318250377 [19] => 6.64451827243 ) [TaxProvision] => Array ( [0] => -272 [1] => -319.083969466 [2] => -370.37037037 [3] => -378.737541528 [4] => -384.116693679 [5] => -409.16271722 [6] => -481.213872832 [7] => -527.73826458 [8] => -656.64556962 [9] => -908.759124088 [10] => -1030.47619048 [11] => -1132.63525305 [12] => -1501.94552529 [13] => -1346 [14] => -1103.39943343 [15] => -1265.06024096 [16] => -1395.7996769 [17] => -1382.91139241 [18] => -797.888386124 [19] => -576.411960133 ) [SpecialCharges] => Array ( [0] => 70.4 [1] => 9.16030534351 [2] => 0 [3] => 119.601328904 [4] => 63.209076175 [5] => 34.7551342812 [6] => 23.1213872832 [7] => 28.4495021337 [8] => 60.1265822785 [9] => 193.430656934 [10] => 0 [11] => -1.74520069808 [12] => -396.887159533 [13] => -20 [14] => -361.1898017 [15] => -352.409638554 [16] => -592.891760905 [17] => -477.848101266 [18] => 437.405731523 [19] => -461.794019934 ) [Net Income (Continuing Operations)] => Array ( [0] => 609.6 [1] => 711.450381679 [2] => 837.359098229 [3] => 883.720930233 [4] => 980.551053485 [5] => 1064.77093207 [6] => 1041.90751445 [7] => 1180.65433855 [8] => 1496.83544304 [9] => 2010.94890511 [10] => 2577.14285714 [11] => 2767.88830716 [12] => 3659.53307393 [13] => 4260 [14] => 3028.3286119 [15] => 3518.07228916 [16] => 4486.26817447 [17] => 5006.32911392 [18] => 2304.67571644 [19] => 3176.07973422 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -11.4285714286 [11] => -17.4520069808 [12] => 35.0194552529 [13] => 0 [14] => 0 [15] => 0 [16] => -171.243941842 [17] => -553.797468354 [18] => -2268.47662142 [19] => -1564.78405316 ) [eps_diluated] => Array ( [0] => 0.2944 [1] => 0.329770992366 [2] => 0.378421900161 [3] => 0.395348837209 [4] => 0.432739059968 [5] => 0.469194312796 [6] => 0.450867052023 [7] => 0.507823613087 [8] => 0.636075949367 [9] => 0.815693430657 [10] => 0.982857142857 [11] => 1.03664921466 [12] => 1.37159533074 [13] => 1.596 [14] => 1.14730878187 [15] => 1.31927710843 [16] => 1.59935379645 [17] => 1.65189873418 [18] => 0.0693815987934 [19] => 0.601328903654 ) [eps_basic] => Array ( [0] => 0.3024 [1] => 0.33893129771 [2] => 0.38808373591 [3] => 0.405315614618 [4] => 0.442463533225 [5] => 0.478672985782 [6] => 0.459537572254 [7] => 0.516358463727 [8] => 0.64082278481 [9] => 0.826642335766 [10] => 0.994285714286 [11] => 1.05235602094 [12] => 1.38910505837 [13] => 1.62 [14] => 1.15155807365 [15] => 1.32379518072 [16] => 1.6042003231 [17] => 1.66139240506 [18] => 0.0693815987934 [19] => 0.601328903654 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [WorkInProcess] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 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 [18] => 0 [19] => 0 ) [FinishedGoods] => Array ( [0] => 664 [1] => 703.816793893 [2] => 789.049919485 [3] => 832.225913621 [4] => 964.343598055 [5] => 1004.73933649 [6] => 1176.30057803 [7] => 1291.60739687 [8] => 1775.3164557 [9] => 2182.48175182 [10] => 2487.61904762 [11] => 2542.7574171 [12] => 3717.89883268 [13] => 4840 [14] => 3762.03966006 [15] => 4105.42168675 [16] => 5075.92891761 [17] => 5596.51898734 [18] => 5494.72096531 [19] => 5759.13621262 ) [OtherInventories] => Array ( [0] => 0 [1] => 149.618320611 [2] => 96.6183574879 [3] => 137.873754153 [4] => 116.693679092 [5] => 170.616113744 [6] => 34.6820809249 [7] => 29.8719772404 [8] => 28.4810126582 [9] => 5.47445255474 [10] => 5.71428571429 [11] => 12.2164048866 [12] => 38.9105058366 [13] => 20 [14] => 18.4135977337 [15] => 4.51807228916 [16] => 32.310177706 [17] => 96.5189873418 [18] => 152.33785822 [19] => 181.063122924 ) [CashAndCashEquivalents] => Array ( [0] => 70.4 [1] => 58.0152671756 [2] => 104.669887279 [3] => 48.1727574751 [4] => 205.834683955 [5] => 139.020537125 [6] => 403.179190751 [7] => 633.001422475 [8] => 631.329113924 [9] => 1222.62773723 [10] => 1523.80952381 [11] => 2312.39092496 [12] => 2027.23735409 [13] => 3576 [14] => 4970.25495751 [15] => 4245.48192771 [16] => 3922.45557351 [17] => 3647.15189873 [18] => 3788.83861237 [19] => 4162.79069767 ) [MarketableSecurities] => Array ( [0] => 209.6 [1] => 82.4427480916 [2] => 128.824476651 [3] => 325.581395349 [4] => 325.769854133 [5] => 407.582938389 [6] => 368.497109827 [7] => 320.056899004 [8] => 378.164556962 [9] => 784.671532847 [10] => 659.047619048 [11] => 122.164048866 [12] => 210.116731518 [13] => 914 [14] => 2287.53541076 [15] => 2316.26506024 [16] => 1890.1453958 [17] => 2031.64556962 [18] => 874.811463047 [19] => 1820.59800664 ) [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] => 0 [17] => 39178.7974684 [18] => 37431.372549 [19] => 42747.5083056 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 2627.48091603 [2] => 3086.95652174 [3] => 3573.089701 [4] => 4071.31280389 [5] => 4358.60979463 [6] => 4164.73988439 [7] => 5207.68136558 [8] => 6335.44303797 [9] => 7990.87591241 [10] => 8045.71428571 [11] => 6851.65794066 [12] => 8480.54474708 [13] => 10340 [14] => 10390.9348442 [15] => 12356.9277108 [16] => 14369.9515347 [17] => 0 [18] => 16328.8084465 [19] => 0 ) [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 [18] => 0 [19] => 0 ) [GrossPPE] => Array ( [0] => 0 [1] => 10685.4961832 [2] => 12310.7890499 [3] => 13845.5149502 [4] => 15317.6661264 [5] => 17082.1484992 [6] => 18328.0346821 [7] => 21238.9758179 [8] => 26305.3797468 [9] => 33206.2043796 [10] => 36400 [11] => 36745.2006981 [12] => 44426.0700389 [13] => 53480 [14] => 44623.2294618 [15] => 50472.8915663 [16] => 55996.7689822 [17] => 55018.9873418 [18] => 53760.1809955 [19] => 60772.4252492 ) [AccumulatedDepreciation] => Array ( [0] => 0 [1] => -2340.45801527 [2] => -2929.14653784 [3] => -3362.12624585 [4] => -3802.26904376 [5] => -4222.74881517 [6] => -4484.10404624 [7] => -5546.23044097 [8] => -6007.91139241 [9] => -7487.22627737 [10] => -7664.76190476 [11] => -7727.7486911 [12] => -9733.46303502 [13] => -11682 [14] => -9650.14164306 [15] => -11415.6626506 [16] => -13571.8901454 [17] => -14338.6075949 [18] => -16248.8687783 [19] => -20091.3621262 ) [AccountsPayable] => Array ( [0] => 1156.8 [1] => 1166.41221374 [2] => 1330.11272142 [3] => 1614.6179402 [4] => 1782.82009724 [5] => 1971.56398104 [6] => 2222.5433526 [7] => 2603.12944523 [8] => 3474.6835443 [9] => 4441.60583942 [10] => 5369.52380952 [11] => 4942.40837696 [12] => 6453.307393 [13] => 7872 [14] => 6725.21246459 [15] => 7656.62650602 [16] => 9340.8723748 [17] => 9447.78481013 [18] => 9104.07239819 [19] => 9686.04651163 ) [TotalTaxPayable] => Array ( [0] => 273.6 [1] => 395.419847328 [2] => 410.628019324 [3] => 426.910299003 [4] => 382.495948136 [5] => 445.497630332 [6] => 421.965317919 [7] => 368.421052632 [8] => 363.924050633 [9] => 562.04379562 [10] => 420.952380952 [11] => 806.282722513 [12] => 896.887159533 [13] => 910 [14] => 512.747875354 [15] => 710.843373494 [16] => 697.899838449 [17] => 1389.24050633 [18] => 1446.45550528 [19] => 1483.38870432 ) [OtherAccruedExpenses] => Array ( [0] => -1430.4 [1] => -1561.83206107 [2] => -1740.74074074 [3] => -2041.5282392 [4] => -2165.31604538 [5] => -2417.06161137 [6] => -2644.50867052 [7] => -2971.55049787 [8] => -3838.60759494 [9] => -5003.64963504 [10] => -5790.47619048 [11] => -5748.69109948 [12] => -7350.19455253 [13] => -8782 [14] => -7237.96033994 [15] => -8367.46987952 [16] => -10038.7722132 [17] => -10837.0253165 [18] => -10550.5279035 [19] => -11169.4352159 ) [CurrentDeferredTaxesLiabilities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LongTermDebt] => Array ( [0] => 1420.8 [1] => 870.229007634 [2] => 946.859903382 [3] => 1315.61461794 [4] => 1974.06807131 [5] => 2462.87519747 [6] => 2781.79190751 [7] => 3899.00426743 [8] => 6382.91139241 [9] => 7930.65693431 [10] => 8691.42857143 [11] => 6530.54101222 [12] => 8066.14785992 [13] => 11944 [14] => 17550.9915014 [15] => 17686.746988 [16] => 15652.6655897 [17] => 523.734177215 [18] => 15001.5082956 [19] => 15262.4584718 ) [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] => 15158.2278481 [18] => 184.012066365 [19] => 191.029900332 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 2962.02531646 [18] => 3586.72699849 [19] => 5303.98671096 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 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] => 6389.24050633 [18] => 3102.56410256 [19] => 3752.49169435 ) [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] => -4.8 [1] => 38.1679389313 [2] => -11.2721417069 [3] => -59.8006644518 [4] => -19.4489465154 [5] => -71.0900473934 [6] => -104.046242775 [7] => -125.177809388 [8] => -44.3037974684 [9] => 31.0218978102 [10] => -91.4285714286 [11] => -66.3176265271 [12] => -157.587548638 [13] => -142 [14] => -2094.90084986 [15] => 1158.13253012 [16] => -1675.28271405 [17] => -422.46835443 [18] => 384.615384615 [19] => -106.312292359 ) [ChangeInInventory] => Array ( [0] => -168 [1] => -103.816793893 [2] => 40.2576489533 [3] => -189.368770764 [4] => -90.7617504052 [5] => -137.440758294 [6] => -251.445086705 [7] => -132.290184922 [8] => -204.113924051 [9] => -167.883211679 [10] => -127.619047619 [11] => -254.79930192 [12] => -817.120622568 [13] => -752 [14] => -134.560906516 [15] => 51.2048192771 [16] => -754.442649435 [17] => -729.430379747 [18] => -141.779788839 [19] => -204.318936877 ) [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] => 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 ) [ChangeInWorkingCapital] => Array ( [0] => 84.8 [1] => 58.0152671756 [2] => 206.119162641 [3] => -84.7176079734 [4] => -22.6904376013 [5] => 86.887835703 [6] => 319.36416185 [7] => 267.425320057 [8] => 485.759493671 [9] => 897.810218978 [10] => 834.285714286 [11] => 307.155322862 [12] => 58.3657587549 [13] => 368 [14] => 839.943342776 [15] => 1899.09638554 [16] => 394.184168013 [17] => 485.759493671 [18] => -390.648567119 [19] => -521.594684385 ) [CF_DeferredTax] => Array ( [0] => 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 ) [PurchaseOfPPE] => Array ( [0] => -1211.2 [1] => -952.671755725 [2] => -1132.04508857 [3] => -1337.20930233 [4] => -1672.60940032 [5] => -2047.39336493 [6] => -2822.25433526 [7] => -2669.98577525 [8] => -3215.18987342 [9] => -4085.76642336 [10] => -4388.57142857 [11] => -4712.04188482 [12] => -5887.15953307 [13] => -7200 [14] => -6667.1388102 [15] => -4545.18072289 [16] => -5736.6720517 [17] => -5338.60759494 [18] => -3950.22624434 [19] => -4134.55149502 ) [SaleOfPPE] => Array ( [0] => 40 [1] => 77.8625954198 [2] => 146.53784219 [3] => 136.212624585 [4] => 43.7601296596 [5] => 134.281200632 [6] => 62.1387283237 [7] => 59.7439544808 [8] => 50.6329113924 [9] => 113.138686131 [10] => 1567.61904762 [11] => 1158.81326353 [12] => 1573.92996109 [13] => 2112 [14] => 1407.93201133 [15] => 2746.98795181 [16] => 3084.00646204 [17] => 1805.37974684 [18] => 2037.70739065 [19] => 943.521594684 ) [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] => -528.481012658 [18] => -555.052790347 [19] => -647.840531561 ) [PurchaseOfBusiness] => Array ( [0] => -211.2 [1] => -45.8015267176 [2] => -202.898550725 [3] => -1023.25581395 [4] => -406.80713128 [5] => -96.3665086888 [6] => -109.826589595 [7] => -136.557610242 [8] => -689.873417722 [9] => -496.350364964 [10] => -443.80952381 [11] => -153.577661431 [12] => -727.626459144 [13] => -460 [14] => -1848.44192635 [15] => -103.915662651 [16] => -424.878836834 [17] => -180.379746835 [18] => -346.907993967 [19] => -41.5282392027 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 426.910299003 [4] => -6.4829821718 [5] => 97.9462875197 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 9.52380952381 [11] => 0 [12] => 122.568093385 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 37.7073906486 [19] => 101.328903654 ) [PurchaseOfInvestment] => Array ( [0] => -1.6 [1] => -13.7404580153 [2] => 0 [3] => 0 [4] => 0 [5] => -28.4360189573 [6] => -83.8150289017 [7] => -120.910384068 [8] => -82.2784810127 [9] => -102.189781022 [10] => -289.523809524 [11] => -59.3368237347 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => -1103.39256866 [17] => -1213.60759494 [18] => 0 [19] => -820.598006645 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0 [2] => 19.3236714976 [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] => 1161.55088853 [17] => 0 [18] => 1087.4811463 [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] => 3.41948691585E-14 [1] => 117.557251908 [2] => -46.6988727858 [3] => -192.6910299 [4] => -11.3452188006 [5] => -107.424960506 [6] => 5.68434188608E-14 [7] => 38.4068278805 [8] => -22.1518987342 [9] => -299.270072993 [10] => 685.714285714 [11] => 342.059336824 [12] => 359.922178988 [13] => -360 [14] => -1354.10764873 [15] => -924.698795181 [16] => 16.155088853 [17] => 419.303797468 [18] => 1269.98491704 [19] => -141.196013289 ) [sloanratio] => Array ( [0] => 0.12 [1] => 0.06 [2] => 0.08 [3] => 0.15 [4] => 0.13 [5] => 0.11 [6] => 0.13 [7] => 0.12 [8] => 0.12 [9] => 0.08 [10] => 0.03 [11] => 0.04 [12] => 0.07 [13] => 0.06 [14] => 0.09 [15] => -0.01 [16] => 0.01 [17] => 0.03 [18] => -0.05 [19] => 0.01 ) [current_ratio] => Array ( [0] => 0.39 [1] => 0.37 [2] => 0.37 [3] => 0.35 [4] => 0.37 [5] => 0.38 [6] => 0.39 [7] => 0.43 [8] => 0.45 [9] => 0.57 [10] => 0.57 [11] => 0.52 [12] => 0.56 [13] => 0.61 [14] => 0.77 [15] => 0.73 [16] => 0.68 [17] => 0.67 [18] => 0.69 [19] => 0.73 ) [quick_ratio] => Array ( [0] => 0.16 [1] => 0.09 [2] => 0.11 [3] => 0.13 [4] => 0.16 [5] => 0.17 [6] => 0.2 [7] => 0.23 [8] => 0.24 [9] => 0.35 [10] => 0.34 [11] => 0.33 [12] => 0.32 [13] => 0.38 [14] => 0.61 [15] => 0.56 [16] => 0.5 [17] => 0.48 [18] => 0.49 [19] => 0.56 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -4.68 [2] => -0.95 [3] => -1.16 [4] => -2.57 [5] => -0.78 [6] => -1.6 [7] => -0.9 [8] => -3.48 [9] => -6.11 [10] => -1.34 [11] => -1.43 [12] => -0.67 [13] => 1.06 [14] => -0.4 [15] => -1.14 [16] => -0.77 [17] => 0.18 [18] => -0.15 [19] => -0.66 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 11.31 [2] => 25.03 [3] => 20.99 [4] => -1.68 [5] => 6.26 [6] => 0.54 [7] => 9.74 [8] => 21.43 [9] => 30.73 [10] => 8.34 [11] => 5 [12] => 18.89 [13] => 14.83 [14] => -18.57 [15] => 11.4 [16] => 12.71 [17] => 3.74 [18] => -5.33 [19] => 9.83 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 12.01 [2] => 14.75 [3] => 4.47 [4] => 9.46 [5] => 8.42 [6] => -3.91 [7] => 12.63 [8] => 25.26 [9] => 28.24 [10] => 20.49 [11] => 5.47 [12] => 32.31 [13] => 16.36 [14] => -28.11 [15] => 14.99 [16] => 21.23 [17] => 3.29 [18] => -95.8 [19] => 766.7 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2.27220299885 [5] => 2.05528846154 [6] => 2.87862513426 [7] => 0 [8] => 1.05325443787 [9] => 1.36486486486 [10] => 1.56173913043 [11] => 1.62813102119 [12] => 1.75842696629 [13] => 1.42186001918 [14] => 1.10573476703 [15] => 1.32630614115 [16] => 1.13671128107 [17] => 0.870540265036 [18] => 0 [19] => 0 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 4.12 [7] => 3.67 [8] => 1.23 [9] => 1.1 [10] => 0.88 [11] => 0.98 [12] => 1.27 [13] => 1.18 [14] => 1.95 [15] => 1.2 [16] => 1.14 [17] => 1.4 [18] => 0.1 [19] => 0 ) [DaysInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 15.36 [5] => 15.64 [6] => 15.77 [7] => 15.51 [8] => 17.33 [9] => 15.41 [10] => 15.3 [11] => 14.67 [12] => 17.89 [13] => 20.31 [14] => 19.6 [15] => 19.04 [16] => 20.86 [17] => 22.44 [18] => 23.06 [19] => 21.92 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 31.6 [7] => 91.67 [8] => 0 [9] => 18.15 [10] => 11.31 [11] => 8.97 [12] => 7.56 [13] => 5 [14] => 3.95 [15] => 2.93 [16] => 2.28 [17] => 1.53 [18] => 1.81 [19] => 1.71 ) [ev_per_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 13.155 [7] => 13.19 [8] => 10.68 [9] => 17.65 [10] => 20.65 [11] => 20.54 [12] => 28.94 [13] => 28.55 [14] => 20.04 [15] => 24.3 [16] => 24.59 [17] => 20.02 [18] => 21.25 [19] => 21.28 ) [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] => 2.33 [14] => 3.04 [15] => 2.86 [16] => 3 [17] => 4.18 [18] => 3.63 [19] => 4.18 ) )
Tesco PLC (OTCPK:TSCDY)
Days Inventory
10.86 (As of Feb. 2014)

Tesco PLC's inventory for the six months ended in Feb. 2014 was $5,940 Mil. Tesco PLC's cost of goods sold for the six months ended in Feb. 2014 was $49,792 Mil. Hence, Tesco PLC's days inventory for the six months ended in Feb. 2014 was 10.86.

Tesco PLC's days inventory declined from Feb. 2013 (11.23) to Feb. 2014 (10.86).

Inventory can be measured by Days Sales of Inventory (DSI). Tesco PLC's days sales of inventory (DSI) for the six months ended in Feb. 2014 was 10.28.

Inventory turnover measures how fast the company turns over its inventory within a year. Tesco PLC's inventory turnover for the six months ended in Feb. 2014 was 8.38.

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. Tesco PLC's inventory to revenue ratio for the six months ended in Feb. 2014 was 0.11.


Definition

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

Tesco PLC's Days Inventory for the fiscal year that ended in Feb. 2014 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=5940.19933555/98915.282392*365
=21.92

Tesco PLC's Days Inventory for the quarter that ended in Feb. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=5940.19933555/49792.358804*91
=10.86

* 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).

Tesco PLC's Days Sales of Inventory for the six months ended in Feb. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=5940.19933555/52563.1229236*91
=10.28

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

Tesco PLC's Inventory Turnover for the six months ended in Feb. 2014 is calculated as

Inventory Turnover=Cost of Goods Sold / Average Inventory
=49792.358804 / 5940.19933555
=8.38

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.

Tesco PLC's Inventory to Revenue for the six months ended in Feb. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=5940.19933555 / 52563.1229236
=0.11

* 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.

Tesco PLC Annual Data

Feb05Feb06Feb07Feb08Feb09Feb10Feb11Feb12Feb13Feb14
DaysInventory 15.3014.6717.8920.3119.6019.0420.8622.4423.0621.92

Tesco PLC Semi-Annual Data

Aug09Feb10Aug10Feb11Aug11Feb12Aug12Feb13Aug13Feb14
DaysInventory 9.149.359.8510.2211.2611.2211.3011.2311.2710.86
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