Switch to:
Array ( [fx_rate] => Array ( [0] => 1 [1] => 1 [2] => 1 [3] => 1 [4] => 1 [5] => 1 [6] => 1 [7] => 1 [8] => 1 [9] => 1 [10] => 1 [11] => 1 [12] => 1 [13] => 1 [14] => 1 [15] => 1 [16] => 1 [17] => 1 [18] => 1 [19] => 1 ) [preliminary] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [price_high] => Array ( [0] => 9.53 [1] => 10.38 [2] => 12.75 [3] => 16.47 [4] => 21.00 [5] => 19.78 [6] => 19.25 [7] => 18.75 [8] => 25.08 [9] => 24.25 [10] => 25.30 [11] => 24.89 [12] => 29.42 [13] => 29.22 [14] => 24.60 [15] => 28.35 [16] => 32.91 [17] => 39.34 [18] => 59.75 [19] => 73.81 ) [price_low] => Array ( [0] => 0.00 [1] => 7.66 [2] => 9.78 [3] => 12.00 [4] => 13.16 [5] => 14.25 [6] => 10.30 [7] => 12.84 [8] => 17.19 [9] => 18.85 [10] => 22.44 [11] => 20.58 [12] => 21.89 [13] => 24.27 [14] => 16.96 [15] => 14.57 [16] => 25.25 [17] => 27.59 [18] => 33.53 [19] => 55.72 ) [BS_share] => Array ( [0] => 87.500 [1] => 87.963 [2] => 88.730 [3] => 88.465 [4] => 88.466 [5] => 85.16 [6] => 86.392 [7] => 99.07 [8] => 100.19 [9] => 101.26 [10] => 102.75 [11] => 101.26 [12] => 101.67 [13] => 100.56 [14] => 99.79 [15] => 99.48 [16] => 98.03 [17] => 93.55 [18] => 90.17 [19] => 86.68 ) [Fiscal Year] => Array ( [0] => Oct94 [1] => Oct95 [2] => Oct96 [3] => Oct97 [4] => Oct98 [5] => Oct99 [6] => Oct00 [7] => Oct01 [8] => Oct02 [9] => Oct03 [10] => Oct04 [11] => Oct05 [12] => Oct06 [13] => Oct07 [14] => Oct08 [15] => Oct09 [16] => Oct10 [17] => Oct11 [18] => Oct12 [19] => Oct13 ) [quarter] => Array ( [0] => 199410 [1] => 199510 [2] => 199610 [3] => 199710 [4] => 199810 [5] => 199910 [6] => 200010 [7] => 200110 [8] => 200210 [9] => 200310 [10] => 200410 [11] => 200510 [12] => 200610 [13] => 200710 [14] => 200810 [15] => 200910 [16] => 201010 [17] => 201110 [18] => 201210 [19] => 201310 ) [Shares Outstanding (diluted)] => Array ( [0] => 87.500 [1] => 87.963 [2] => 88.730 [3] => 88.465 [4] => 88.466 [5] => 87.807 [6] => 86.392 [7] => 93.316 [8] => 102.668 [9] => 103.700 [10] => 105.804 [11] => 103.956 [12] => 102.726 [13] => 102.617 [14] => 100.326 [15] => 100.921 [16] => 100.866 [17] => 94.310 [18] => 94.380 [19] => 90.526 ) [Revenue] => Array ( [0] => 786.8 [1] => 790.2 [2] => 859.8 [3] => 1017.3 [4] => 1155.1 [5] => 1387.7 [6] => 1483.32 [7] => 1920.97 [8] => 2126.853 [9] => 2247.926 [10] => 2440.692 [11] => 2713.95 [12] => 2978.062 [13] => 3249.287 [14] => 3482.378 [15] => 2879.042 [16] => 3226.687 [17] => 3952.954 [18] => 4020.851 [19] => 4103.776 ) [COGS] => Array ( [0] => 545.1 [1] => 540.9 [2] => 572.6 [3] => 672.7 [4] => 772.5 [5] => 920.6 [6] => 1004.704 [7] => 1346.934 [8] => 1430.184 [9] => 1542.144 [10] => 1697.176 [11] => 1928.352 [12] => 2072.157 [13] => 2277.49 [14] => 2504.947 [15] => 1900.114 [16] => 2155.009 [17] => 2721.146 [18] => 2667.147 [19] => 2745.718 ) [Gross Profit] => Array ( [0] => 241.7 [1] => 249.3 [2] => 287.2 [3] => 344.6 [4] => 382.6 [5] => 467.1 [6] => 478.616 [7] => 574.036 [8] => 696.669 [9] => 705.782 [10] => 743.516 [11] => 785.598 [12] => 905.905 [13] => 971.797 [14] => 977.431 [15] => 978.928 [16] => 1071.678 [17] => 1231.808 [18] => 1353.704 [19] => 1358.058 ) [SGA] => Array ( [0] => 116.7 [1] => 118.6 [2] => 137.3 [3] => 167.7 [4] => 190.6 [5] => 229.8 [6] => 224.29 [7] => 303.796 [8] => 376.277 [9] => 404.149 [10] => 393.36 [11] => 430.683 [12] => 510.894 [13] => 565.959 [14] => 579.567 [15] => 596.657 [16] => 595.365 [17] => 746.744 [18] => 744.922 [19] => 727.825 ) [RD] => Array ( [0] => 27 [1] => 27.7 [2] => 32.6 [3] => 39.1 [4] => 39.6 [5] => 44.1 [6] => 46.353 [7] => 58.105 [8] => 65.924 [9] => 69.667 [10] => 75.88 [11] => 79.286 [12] => 82.608 [13] => 90.322 [14] => 96.552 [15] => 91.303 [16] => 100.236 [17] => 115.416 [18] => 116.866 [19] => 121.563 ) [DDA] => Array ( [0] => 19.1 [1] => 20.3 [2] => 22.3 [3] => 25.8 [4] => 30.7 [5] => 39.8 [6] => 45.238 [7] => 73.05 [8] => 51.143 [9] => 55.622 [10] => 60.537 [11] => 68.395 [12] => 68.716 [13] => 71.811 [14] => 80.831 [15] => 82.862 [16] => 81.312 [17] => 97.747 [18] => 93.704 [19] => 88.159 ) [Operating Income] => Array ( [0] => 78.9 [1] => 82.7 [2] => 95 [3] => 112 [4] => 121.7 [5] => 153.4 [6] => 162.735 [7] => 160.922 [8] => 249.605 [9] => 227.503 [10] => 269.797 [11] => 270.863 [12] => 307.437 [13] => 309.573 [14] => 293.375 [15] => 290.968 [16] => 376.077 [17] => -40.066 [18] => 482.27 [19] => 492.424 ) [other_operating_charges] => Array ( [0] => -19.1 [1] => -20.3 [2] => -22.3 [3] => -25.8 [4] => -30.7 [5] => -39.8 [6] => -45.238 [7] => -51.213 [8] => -4.863 [9] => -4.463 [10] => -4.479 [11] => -4.766 [12] => -4.966 [13] => -5.943 [14] => -7.937 [15] => 5.68434188608E-14 [16] => -1.13686837722E-13 [17] => -409.714 [18] => -9.646 [19] => -16.246 ) [Month End Stock Price] => Array ( [0] => 9.157 [1] => 9.75 [2] => 12.282 [3] => 14.75 [4] => 14.032 [5] => 15.094 [6] => 13.655 [7] => 16.9 [8] => 20.885 [9] => 23.85 [10] => 23.45 [11] => 22.05 [12] => 26.79 [13] => 25.03 [14] => 20.45 [15] => 25.37 [16] => 32.1 [17] => 34.87 [18] => 56.03 [19] => 69.97 ) [mktcap] => Array ( [0] => 801.2375 [1] => 857.63925 [2] => 1089.78186 [3] => 1304.85875 [4] => 1241.354912 [5] => 1285.40504 [6] => 1179.68276 [7] => 1674.283 [8] => 2092.46815 [9] => 2415.051 [10] => 2409.4875 [11] => 2232.783 [12] => 2723.7393 [13] => 2517.0168 [14] => 2040.7055 [15] => 2523.8076 [16] => 3146.763 [17] => 3262.0885 [18] => 5052.2251 [19] => 6064.9996 ) [Cash and Equiv] => Array ( [0] => 2.4 [1] => 4.9 [2] => 7.1 [3] => 11.1 [4] => 15 [5] => 33.2 [6] => 20.935 [7] => 20.139 [8] => 22.715 [9] => 41.589 [10] => 54.143 [11] => 52.845 [12] => 88.238 [13] => 84.948 [14] => 90.073 [15] => 187.719 [16] => 167.621 [17] => 178.167 [18] => 253.327 [19] => 216.15 ) [ev_addition] => Array ( [0] => 48.1 [1] => 22.3 [2] => 39.7 [3] => 96.7 [4] => 174.2 [5] => 319.6 [6] => 319.56 [7] => 1027.678 [8] => 903.683 [9] => 734.337 [10] => 663.138 [11] => 682.851 [12] => 751.192 [13] => 931.561 [14] => 832.582 [15] => 692.654 [16] => 783.683 [17] => 878.957 [18] => 897.782 [19] => 1262.407 ) [ev_addition_per_share] => Array ( [0] => 0.55 [1] => 0.254 [2] => 0.447 [3] => 1.093 [4] => 1.969 [5] => 3.753 [6] => 3.699 [7] => 10.373 [8] => 9.02 [9] => 7.252 [10] => 6.454 [11] => 6.744 [12] => 7.389 [13] => 9.264 [14] => 8.343 [15] => 6.963 [16] => 7.994 [17] => 9.396 [18] => 9.957 [19] => 14.564 ) [ev_per_share] => Array ( [0] => 9.707 [1] => 10 [2] => 12.732 [3] => 15.84 [4] => 16.002 [5] => 18.844 [6] => 17.355 [7] => 27.27 [8] => 29.905 [9] => 31.1 [10] => 29.9 [11] => 28.79 [12] => 34.18 [13] => 34.29 [14] => 28.79 [15] => 32.33 [16] => 40.09 [17] => 44.27 [18] => 65.99 [19] => 84.53 ) [ev] => Array ( [0] => 849.3375 [1] => 879.93925 [2] => 1129.48186 [3] => 1401.55875 [4] => 1415.554912 [5] => 1605.00504 [6] => 1499.24276 [7] => 2701.961 [8] => 2996.15115 [9] => 3149.388 [10] => 3072.6255 [11] => 2915.634 [12] => 3474.9313 [13] => 3448.5778 [14] => 2873.2875 [15] => 3216.4616 [16] => 3930.446 [17] => 4141.0455 [18] => 5950.0071 [19] => 7327.4066 ) [Non Operating Income] => Array ( [0] => -0.6 [1] => 0.8 [2] => 1.1 [3] => 2.5 [4] => 7.8 [5] => 0.9 [6] => 1 [7] => 2.787 [8] => -2.346 [9] => -0.186 [10] => 0.139 [11] => -0.621 [12] => -3.799 [13] => 11.86 [14] => -6.933 [15] => -2.246 [16] => 1.387 [17] => -1.577 [18] => 2.558 [19] => -3.871 ) [tax] => Array ( [0] => 30.3 [1] => 31.7 [2] => 37.2 [3] => 43.3 [4] => 46.7 [5] => 52.9 [6] => 55.28 [7] => 39.65 [8] => 78.427 [9] => 68.96 [10] => 85.701 [11] => 78.102 [12] => 82.18 [13] => 87.656 [14] => 77.931 [15] => 78.175 [16] => 97.141 [17] => 35.447 [18] => 124.727 [19] => 134.54 ) [Pretax Income] => Array ( [0] => 75.8 [1] => 79.2 [2] => 93.1 [3] => 109.2 [4] => 118.8 [5] => 135 [6] => 141.746 [7] => 91.15 [8] => 198.548 [9] => 181.474 [10] => 228.537 [11] => 225.72 [12] => 257.432 [13] => 259.771 [14] => 228.697 [15] => 238.328 [16] => 319.197 [17] => -103.154 [18] => 417.224 [19] => 423.795 ) [InterestIncome] => Array ( [0] => 0 [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 ) [InterestExpense] => Array ( [0] => -2.5 [1] => -4.2 [2] => -3 [3] => -5.3 [4] => -10.7 [5] => -19.1 [6] => -21.989 [7] => -72.559 [8] => -48.711 [9] => -45.843 [10] => -41.399 [11] => -44.522 [12] => -46.206 [13] => -61.662 [14] => -57.745 [15] => -50.394 [16] => -58.267 [17] => -61.511 [18] => -67.604 [19] => -64.758 ) [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] => 19.1 [1] => 20.3 [2] => 22.3 [3] => 25.8 [4] => 30.7 [5] => 39.8 [6] => 45.238 [7] => 73.05 [8] => 51.143 [9] => 55.622 [10] => 60.537 [11] => 68.395 [12] => 68.716 [13] => 71.811 [14] => 80.831 [15] => 82.862 [16] => 81.312 [17] => 97.747 [18] => 93.704 [19] => 88.159 ) [ReconciledDepreciation] => Array ( [0] => 19.1 [1] => 20.3 [2] => 22.3 [3] => 25.8 [4] => 30.7 [5] => 39.8 [6] => 45.24 [7] => 73.05 [8] => 51.14 [9] => 55.62 [10] => 60.54 [11] => 68.4 [12] => 68.72 [13] => 71.81 [14] => 80.83 [15] => 82.86 [16] => 81.31 [17] => 97.75 [18] => 93.7 [19] => 88.16 ) [EBIT] => Array ( [0] => 78.3 [1] => 83.4 [2] => 96.1 [3] => 114.5 [4] => 129.5 [5] => 154.1 [6] => 163.735 [7] => 163.709 [8] => 247.259 [9] => 227.317 [10] => 269.936 [11] => 270.242 [12] => 303.638 [13] => 321.433 [14] => 286.442 [15] => 288.722 [16] => 377.464 [17] => -41.643 [18] => 484.828 [19] => 488.553 ) [EBITDA_morn] => Array ( [0] => 97.4 [1] => 103.7 [2] => 118.4 [3] => 140.3 [4] => 160.2 [5] => 193.9 [6] => 208.973 [7] => 236.759 [8] => 298.402 [9] => 282.939 [10] => 330.473 [11] => 338.637 [12] => 372.354 [13] => 393.244 [14] => 367.273 [15] => 371.584 [16] => 458.776 [17] => 56.104 [18] => 578.532 [19] => 576.712 ) [EBITDA] => Array ( [0] => 97.4 [1] => 103.7 [2] => 118.4 [3] => 140.3 [4] => 160.2 [5] => 193.9 [6] => 208.973 [7] => 236.759 [8] => 298.402 [9] => 282.939 [10] => 330.473 [11] => 338.637 [12] => 372.354 [13] => 393.244 [14] => 367.273 [15] => 371.584 [16] => 458.776 [17] => 56.104 [18] => 578.532 [19] => 576.712 ) [EBITDA_1] => Array ( [0] => 97.4 [1] => 103.7 [2] => 118.4 [3] => 140.3 [4] => 160.2 [5] => 193.9 [6] => 208.973 [7] => 236.759 [8] => 298.402 [9] => 282.939 [10] => 330.473 [11] => 338.637 [12] => 372.354 [13] => 393.244 [14] => 367.273 [15] => 371.584 [16] => 458.776 [17] => 56.104 [18] => 578.532 [19] => 576.712 ) [DDA_new] => Array ( [0] => 19.1 [1] => 20.3 [2] => 22.3 [3] => 25.8 [4] => 30.7 [5] => 39.8 [6] => 45.24 [7] => 73.05 [8] => 51.14 [9] => 55.62 [10] => 60.54 [11] => 68.4 [12] => 68.72 [13] => 71.81 [14] => 80.83 [15] => 82.86 [16] => 81.31 [17] => 97.75 [18] => 93.7 [19] => 88.16 ) [EBITDA_new] => Array ( [0] => 97.4 [1] => 103.7 [2] => 118.4 [3] => 140.3 [4] => 160.2 [5] => 193.9 [6] => 208.973 [7] => 236.759 [8] => 298.402 [9] => 282.939 [10] => 330.473 [11] => 338.637 [12] => 372.354 [13] => 393.244 [14] => 367.273 [15] => 371.584 [16] => 458.776 [17] => 56.104 [18] => 578.532 [19] => 576.712 ) [EBITDA_per_share] => Array ( [0] => 1.11 [1] => 1.18 [2] => 1.33 [3] => 1.59 [4] => 1.81 [5] => 2.21 [6] => 2.42 [7] => 2.54 [8] => 2.91 [9] => 2.73 [10] => 3.12 [11] => 3.26 [12] => 3.62 [13] => 3.83 [14] => 3.66 [15] => 3.68 [16] => 4.55 [17] => 0.59 [18] => 6.13 [19] => 6.37 ) [Operating_Income_per_share] => Array ( [0] => 0.9 [1] => 0.94 [2] => 1.07 [3] => 1.27 [4] => 1.38 [5] => 1.75 [6] => 1.88 [7] => 1.72 [8] => 2.43 [9] => 2.19 [10] => 2.55 [11] => 2.61 [12] => 2.99 [13] => 3.02 [14] => 2.92 [15] => 2.88 [16] => 3.73 [17] => -0.42 [18] => 5.11 [19] => 5.44 ) [Net Income] => Array ( [0] => 45.5 [1] => 47.5 [2] => 55.9 [3] => 65.9 [4] => 72.1 [5] => 82.1 [6] => 86.466 [7] => 51.5 [8] => 120.121 [9] => 112.514 [10] => 142.836 [11] => 147.618 [12] => 175.252 [13] => 172.115 [14] => 150.766 [15] => 160.153 [16] => 222.056 [17] => -138.601 [18] => 292.497 [19] => 289.255 ) [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] => 18.619 [14] => 12.195 [15] => 9.954 [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] => 0.13 [1] => 0.15 [2] => 0.165 [3] => 0.18 [4] => 0.21 [5] => 0.23 [6] => 0.26 [7] => 0.27 [8] => 0.28 [9] => 0.3 [10] => 0.36 [11] => 0.4 [12] => 0.44 [13] => 0.52 [14] => 0.56 [15] => 0.6 [16] => 0.64 [17] => 0.72 [18] => 0.8 [19] => 0.92 ) [Shares Outstanding] => Array ( [0] => 87.500 [1] => 87.963 [2] => 88.730 [3] => 88.465 [4] => 88.466 [5] => 87.807 [6] => 86.392 [7] => 93.316 [8] => 102.668 [9] => 103.700 [10] => 105.804 [11] => 103.956 [12] => 102.726 [13] => 102.617 [14] => 100.326 [15] => 100.921 [16] => 100.866 [17] => 94.310 [18] => 94.380 [19] => 90.526 ) [shares_diluted] => Array ( [0] => 87.500 [1] => 87.963 [2] => 88.730 [3] => 88.465 [4] => 88.466 [5] => 87.807 [6] => 86.392 [7] => 93.316 [8] => 102.668 [9] => 103.700 [10] => 105.804 [11] => 103.956 [12] => 102.726 [13] => 102.617 [14] => 100.326 [15] => 100.921 [16] => 100.866 [17] => 94.310 [18] => 94.380 [19] => 90.526 ) [shares_basic] => Array ( [0] => 87.500 [1] => 87.156 [2] => 87.344 [3] => 88.465 [4] => 86.867 [5] => 86.421 [6] => 85.412 [7] => 92.125 [8] => 100.101 [9] => 100.909 [10] => 102.760 [11] => 101.806 [12] => 101.153 [13] => 100.939 [14] => 99.651 [15] => 100.037 [16] => 98.521 [17] => 94.310 [18] => 91.415 [19] => 87.794 ) [COGS_pct] => Array ( [0] => 0.69 [1] => 0.68 [2] => 0.67 [3] => 0.66 [4] => 0.67 [5] => 0.66 [6] => 0.68 [7] => 0.70 [8] => 0.67 [9] => 0.69 [10] => 0.70 [11] => 0.71 [12] => 0.70 [13] => 0.70 [14] => 0.72 [15] => 0.66 [16] => 0.67 [17] => 0.69 [18] => 0.66 [19] => 0.67 ) [Gross Profit_pct] => Array ( [0] => 30.72 [1] => 31.55 [2] => 33.40 [3] => 33.87 [4] => 33.12 [5] => 33.66 [6] => 32.27 [7] => 29.88 [8] => 32.76 [9] => 31.40 [10] => 30.46 [11] => 28.95 [12] => 30.42 [13] => 29.91 [14] => 28.07 [15] => 34.00 [16] => 33.21 [17] => 31.16 [18] => 33.67 [19] => 33.09 ) [SGA_pct] => Array ( [0] => 14.83 [1] => 15.01 [2] => 15.97 [3] => 16.48 [4] => 16.50 [5] => 16.56 [6] => 15.12 [7] => 15.81 [8] => 17.69 [9] => 17.98 [10] => 16.12 [11] => 15.87 [12] => 17.16 [13] => 17.42 [14] => 16.64 [15] => 20.72 [16] => 18.45 [17] => 18.89 [18] => 18.53 [19] => 17.74 ) [Interest Expense_pct] => Array ( [0] => -0.32 [1] => -0.53 [2] => -0.35 [3] => -0.52 [4] => -0.93 [5] => -1.38 [6] => -1.48 [7] => -3.78 [8] => -2.29 [9] => -2.04 [10] => -1.70 [11] => -1.64 [12] => -1.55 [13] => -1.90 [14] => -1.66 [15] => -1.75 [16] => -1.81 [17] => -1.56 [18] => -1.68 [19] => -1.58 ) [Pretax Income_pct] => Array ( [0] => 9.63 [1] => 10.02 [2] => 10.83 [3] => 10.73 [4] => 10.28 [5] => 9.73 [6] => 9.56 [7] => 4.74 [8] => 9.34 [9] => 8.07 [10] => 9.36 [11] => 8.32 [12] => 8.64 [13] => 7.99 [14] => 6.57 [15] => 8.28 [16] => 9.89 [17] => -2.61 [18] => 10.38 [19] => 10.33 ) [Net Income_pct] => Array ( [0] => 5.78 [1] => 6.01 [2] => 6.50 [3] => 6.48 [4] => 6.24 [5] => 5.92 [6] => 5.83 [7] => 2.68 [8] => 5.65 [9] => 5.01 [10] => 5.85 [11] => 5.44 [12] => 5.88 [13] => 5.30 [14] => 4.33 [15] => 5.56 [16] => 6.88 [17] => -3.51 [18] => 7.27 [19] => 7.05 ) [DaysSalesOutstanding] => Array ( [0] => 51.91 [1] => 60.05 [2] => 64.87 [3] => 65.87 [4] => 67.08 [5] => 68.57 [6] => 68.35 [7] => 64.87 [8] => 63.18 [9] => 62.54 [10] => 61.56 [11] => 62.19 [12] => 58.31 [13] => 60.42 [14] => 59.24 [15] => 65.69 [16] => 71.11 [17] => 61.39 [18] => 61.83 [19] => 68.61 ) [DaysInventory] => Array ( [0] => 55.18 [1] => 51.89 [2] => 53.67 [3] => 64.95 [4] => 67.47 [5] => 64.51 [6] => 56.27 [7] => 50.29 [8] => 51.21 [9] => 45.5 [10] => 45.28 [11] => 43.66 [12] => 49.64 [13] => 46.75 [14] => 39.55 [15] => 45.8 [16] => 59.14 [17] => 45.17 [18] => 49.32 [19] => 58.36 ) [Payable] => Array ( [0] => 51.2 [1] => 68.6 [2] => 80.1 [3] => 96.7 [4] => 138.2 [5] => 154.3 [6] => 153.996 [7] => 174.844 [8] => 197.047 [9] => 202.713 [10] => 234.446 [11] => 260.07 [12] => 368.159 [13] => 371.437 [14] => 429.919 [15] => 354.761 [16] => 480.634 [17] => 481.264 [18] => 545.529 [19] => 676.744 ) [DaysPayable] => Array ( [0] => 23.75 [1] => 31.69 [2] => 34 [3] => 34.7 [4] => 43.67 [5] => 40.58 [6] => 37.89 [7] => 33.22 [8] => 33.82 [9] => 32.91 [10] => 35.06 [11] => 34.98 [12] => 45.12 [13] => 41.72 [14] => 45.06 [15] => 44.98 [16] => 54.37 [17] => 44.44 [18] => 49.52 [19] => 60.19 ) [InventoryTurnover] => Array ( [0] => 6.62 [1] => 7.03 [2] => 6.8 [3] => 5.62 [4] => 5.41 [5] => 5.66 [6] => 6.49 [7] => 7.26 [8] => 7.13 [9] => 8.02 [10] => 8.06 [11] => 8.36 [12] => 7.35 [13] => 7.81 [14] => 9.23 [15] => 7.97 [16] => 6.17 [17] => 8.08 [18] => 7.4 [19] => 6.25 ) [Accts Rec.] => Array ( [0] => 111.9 [1] => 130 [2] => 152.8 [3] => 183.6 [4] => 212.3 [5] => 260.7 [6] => 277.763 [7] => 341.383 [8] => 368.134 [9] => 385.178 [10] => 411.635 [11] => 462.396 [12] => 475.736 [13] => 537.89 [14] => 565.237 [15] => 518.188 [16] => 628.589 [17] => 664.855 [18] => 681.099 [19] => 771.396 ) [Inventory] => Array ( [0] => 82.4 [1] => 76.9 [2] => 84.2 [3] => 119.7 [4] => 142.8 [5] => 162.7 [6] => 154.887 [7] => 185.565 [8] => 200.645 [9] => 192.251 [10] => 210.554 [11] => 230.64 [12] => 281.817 [13] => 291.688 [14] => 271.423 [15] => 238.449 [16] => 349.149 [17] => 336.75 [18] => 360.427 [19] => 438.982 ) [inventory2sales] => Array ( [0] => 0.105 [1] => 0.097 [2] => 0.098 [3] => 0.118 [4] => 0.124 [5] => 0.117 [6] => 0.104 [7] => 0.097 [8] => 0.094 [9] => 0.086 [10] => 0.086 [11] => 0.085 [12] => 0.095 [13] => 0.09 [14] => 0.078 [15] => 0.083 [16] => 0.108 [17] => 0.085 [18] => 0.09 [19] => 0.107 ) [Total Current Assets] => Array ( [0] => 220.9 [1] => 236.9 [2] => 275.2 [3] => 356.8 [4] => 426.1 [5] => 514.9 [6] => 533.864 [7] => 661.494 [8] => 701.788 [9] => 738.831 [10] => 802.315 [11] => 863.879 [12] => 968.317 [13] => 1029.642 [14] => 1047.02 [15] => 1062.466 [16] => 1284.922 [17] => 1325.137 [18] => 1449.177 [19] => 1580.29 ) [Other Current Assets] => Array ( [0] => 24.2 [1] => 25.1 [2] => 31.1 [3] => 42.4 [4] => 56 [5] => 58.3 [6] => 80.279 [7] => 114.407 [8] => 110.294 [9] => 119.813 [10] => 125.983 [11] => 117.998 [12] => 122.526 [13] => 115.116 [14] => 120.287 [15] => 118.11 [16] => 139.563 [17] => 145.365 [18] => 154.324 [19] => 153.762 ) [Net PPE] => Array ( [0] => 107 [1] => 130.4 [2] => 153.8 [3] => 185.7 [4] => 233.5 [5] => 312.1 [6] => 298.747 [7] => 411.179 [8] => 402.475 [9] => 414.219 [10] => 428.431 [11] => 427.822 [12] => 459.605 [13] => 514.396 [14] => 489.716 [15] => 471.088 [16] => 567.63 [17] => 548.253 [18] => 550.968 [19] => 633.475 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 104.8 [5] => 218.7 [6] => 208.748 [7] => 1086.84 [8] => 1230.355 [9] => 1249.048 [10] => 1317.295 [11] => 1380.468 [12] => 1698.055 [13] => 1889.6 [14] => 1972.281 [15] => 1967.92 [16] => 1993.208 [17] => 1611.292 [18] => 1606.775 [19] => 1753.66 ) [Total Assets] => Array ( [0] => 363.4 [1] => 398.2 [2] => 486.4 [3] => 615.5 [4] => 801.7 [5] => 1110.7 [6] => 1125.03 [7] => 2226.07 [8] => 2419.552 [9] => 2496.524 [10] => 2634.258 [11] => 2732.383 [12] => 3191.535 [13] => 3452.281 [14] => 3520.042 [15] => 3511.024 [16] => 3867.936 [17] => 3500.151 [18] => 3626.836 [19] => 4025.509 ) [Other Long-Term Assets] => Array ( [0] => 35.5 [1] => 30.9 [2] => 57.4 [3] => 73 [4] => 37.3 [5] => 65 [6] => 83.671 [7] => 66.557 [8] => 84.934 [9] => 94.426 [10] => 86.217 [11] => 60.214 [12] => 65.558 [13] => 18.643 [14] => 11.025 [15] => 9.55 [16] => 22.176 [17] => 15.469 [18] => 19.916 [19] => 58.084 ) [Total Assets Non-liquid] => Array ( [0] => 361 [1] => 393.3 [2] => 479.3 [3] => 604.4 [4] => 786.7 [5] => 1077.5 [6] => 1104.095 [7] => 2205.931 [8] => 2396.837 [9] => 2454.935 [10] => 2580.115 [11] => 2679.538 [12] => 3103.297 [13] => 3367.333 [14] => 3429.969 [15] => 3323.305 [16] => 3700.315 [17] => 3321.984 [18] => 3373.509 [19] => 3809.359 ) [HardAssets] => Array ( [0] => 361 [1] => 393.3 [2] => 479.3 [3] => 604.4 [4] => 681.9 [5] => 858.8 [6] => 895.347 [7] => 1119.091 [8] => 1166.482 [9] => 1205.887 [10] => 1262.82 [11] => 1299.07 [12] => 1405.242 [13] => 1477.733 [14] => 1457.688 [15] => 1355.385 [16] => 1707.107 [17] => 1710.692 [18] => 1766.734 [19] => 2055.699 ) [Accts Payable] => Array ( [0] => 51.2 [1] => 68.6 [2] => 80.1 [3] => 96.7 [4] => 138.2 [5] => 154.3 [6] => 153.996 [7] => 379.491 [8] => 437.154 [9] => 455.878 [10] => 504.749 [11] => 536.905 [12] => 669.259 [13] => 642.31 [14] => 720.817 [15] => 704.201 [16] => 876.763 [17] => 792.74 [18] => 886.781 [19] => 1035.562 ) [Short-Term Debt] => Array ( [0] => 15.2 [1] => 5.5 [2] => 14.9 [3] => 72 [4] => 24.4 [5] => 53.9 [6] => 40.195 [7] => 42.086 [8] => 40.579 [9] => 26.727 [10] => 168.208 [11] => 29.281 [12] => 489.163 [13] => 367.521 [14] => 159.526 [15] => 7.278 [16] => 8.088 [17] => 377.319 [18] => 138.531 [19] => 441.165 ) [ShortTermDebt_without_lease] => Array ( [0] => 15.2 [1] => 5.5 [2] => 14.9 [3] => 72 [4] => 24.4 [5] => 53.9 [6] => 40.195 [7] => 42.086 [8] => 40.579 [9] => 26.727 [10] => 168.208 [11] => 29.281 [12] => 489.163 [13] => 367.521 [14] => 159.526 [15] => 7.278 [16] => 8.088 [17] => 377.319 [18] => 138.531 [19] => 441.165 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Current Liabilities] => Array ( [0] => 134.8 [1] => 145.9 [2] => 179.1 [3] => 259.4 [4] => 268 [5] => 374.7 [6] => 334.288 [7] => 444.905 [8] => 498.731 [9] => 531.063 [10] => 718.211 [11] => 624.306 [12] => 1196.877 [13] => 1029.147 [14] => 880.343 [15] => 711.479 [16] => 884.851 [17] => 1259.933 [18] => 1026.772 [19] => 1480.573 ) [Other Current Liab.] => Array ( [0] => 68.4 [1] => 71.8 [2] => 84.1 [3] => 90.7 [4] => 105.4 [5] => 166.5 [6] => 140.097 [7] => 23.328 [8] => 20.998 [9] => 48.458 [10] => 45.254 [11] => 58.12 [12] => 38.455 [13] => 19.316 [14] => 0 [15] => 0 [16] => 0 [17] => 89.874 [18] => 1.46 [19] => 3.846 ) [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] => 59.22 [15] => 0 [16] => 0 [17] => 59.22 [18] => 59.22 [19] => 59.22 ) [Preferred Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 24.9 [5] => 28.9 [6] => 34.267 [7] => 216.756 [8] => 230.163 [9] => 250.4 [10] => 269.599 [11] => 289.158 [12] => 326.011 [13] => 312.343 [14] => 331.083 [15] => 353.086 [16] => 383.167 [17] => 397.793 [18] => 421.281 [19] => 444.609 ) [Retained Earnings] => Array ( [0] => 201.1 [1] => 235.4 [2] => 276.7 [3] => 313.5 [4] => 367 [5] => 429.4 [6] => 490.86 [7] => 522.805 [8] => 614.964 [9] => 697.231 [10] => 803.156 [11] => 880.006 [12] => 1007.225 [13] => 1108.051 [14] => 1180.011 [15] => 1269.738 [16] => 1428.515 [17] => 1221.75 [18] => 1440.896 [19] => 1648.98 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -75.6 [5] => -93.2 [6] => -113.91 [7] => -113.555 [8] => -108.065 [9] => -102.689 [10] => -102.442 [11] => -179.987 [12] => -177.477 [13] => -180.688 [14] => -207.482 [15] => -245.534 [16] => -328.624 [17] => -528.992 [18] => -748.146 [19] => -1083.678 ) [Total Equity] => Array ( [0] => 174.1 [1] => 212.1 [2] => 253.7 [3] => 295.1 [4] => 340.2 [5] => 393.8 [6] => 437.571 [7] => 654.565 [8] => 737.253 [9] => 869.317 [10] => 1000.363 [11] => 1061.092 [12] => 1240.063 [13] => 1380.797 [14] => 1452.868 [15] => 1504.507 [16] => 1630.365 [17] => 1212.55 [18] => 1223.523 [19] => 1122.55 ) [Long-Term Debt] => Array ( [0] => 35.3 [1] => 21.7 [2] => 31.9 [3] => 35.8 [4] => 164.8 [5] => 298.9 [6] => 300.3 [7] => 1005.731 [8] => 885.819 [9] => 749.199 [10] => 549.073 [11] => 706.415 [12] => 350.267 [13] => 648.988 [14] => 763.129 [15] => 873.095 [16] => 943.216 [17] => 679.805 [18] => 1012.578 [19] => 1037.392 ) [Total Liabilities] => Array ( [0] => 189.3 [1] => 186.1 [2] => 232.7 [3] => 320.4 [4] => 461.5 [5] => 716.9 [6] => 687.459 [7] => 1571.505 [8] => 1682.299 [9] => 1627.207 [10] => 1633.895 [11] => 1671.291 [12] => 1951.472 [13] => 2071.484 [14] => 2067.174 [15] => 2006.517 [16] => 2237.571 [17] => 2287.601 [18] => 2403.313 [19] => 2902.959 ) [Other Long-Term Liab.] => Array ( [0] => 14.4 [1] => 13.4 [2] => 15.3 [3] => 18.4 [4] => 19.8 [5] => 43.3 [6] => 30.505 [7] => 60.857 [8] => 117.157 [9] => 159.665 [10] => 163.003 [11] => 158.684 [12] => 204.512 [13] => 154.028 [14] => 33.577 [15] => 185.968 [16] => 152.979 [17] => 132.943 [18] => 147.649 [19] => 142.607 ) [Cash and Equiv_pct] => Array ( [0] => 0.66 [1] => 1.23 [2] => 1.46 [3] => 1.80 [4] => 1.87 [5] => 2.99 [6] => 1.86 [7] => 0.90 [8] => 0.94 [9] => 1.67 [10] => 2.06 [11] => 1.93 [12] => 2.76 [13] => 2.46 [14] => 2.56 [15] => 5.35 [16] => 4.33 [17] => 5.09 [18] => 6.98 [19] => 5.37 ) [Accts Rec._pct] => Array ( [0] => 30.79 [1] => 32.65 [2] => 31.41 [3] => 29.83 [4] => 26.48 [5] => 23.47 [6] => 24.69 [7] => 15.34 [8] => 15.21 [9] => 15.43 [10] => 15.63 [11] => 16.92 [12] => 14.91 [13] => 15.58 [14] => 16.06 [15] => 14.76 [16] => 16.25 [17] => 19.00 [18] => 18.78 [19] => 19.16 ) [Inventory_pct] => Array ( [0] => 22.67 [1] => 19.31 [2] => 17.31 [3] => 19.45 [4] => 17.81 [5] => 14.65 [6] => 13.77 [7] => 8.34 [8] => 8.29 [9] => 7.70 [10] => 7.99 [11] => 8.44 [12] => 8.83 [13] => 8.45 [14] => 7.71 [15] => 6.79 [16] => 9.03 [17] => 9.62 [18] => 9.94 [19] => 10.91 ) [Other Current Assets_pct] => Array ( [0] => 6.66 [1] => 6.30 [2] => 6.39 [3] => 6.89 [4] => 6.99 [5] => 5.25 [6] => 7.14 [7] => 5.14 [8] => 4.56 [9] => 4.80 [10] => 4.78 [11] => 4.32 [12] => 3.84 [13] => 3.33 [14] => 3.42 [15] => 3.36 [16] => 3.61 [17] => 4.15 [18] => 4.26 [19] => 3.82 ) [Total Current Assets_pct] => Array ( [0] => 60.79 [1] => 59.49 [2] => 56.58 [3] => 57.97 [4] => 53.15 [5] => 46.36 [6] => 47.45 [7] => 29.72 [8] => 29.00 [9] => 29.59 [10] => 30.46 [11] => 31.62 [12] => 30.34 [13] => 29.82 [14] => 29.74 [15] => 30.26 [16] => 33.22 [17] => 37.86 [18] => 39.96 [19] => 39.26 ) [Net PPE_pct] => Array ( [0] => 29.44 [1] => 32.75 [2] => 31.62 [3] => 30.17 [4] => 29.13 [5] => 28.10 [6] => 26.55 [7] => 18.47 [8] => 16.63 [9] => 16.59 [10] => 16.26 [11] => 15.66 [12] => 14.40 [13] => 14.90 [14] => 13.91 [15] => 13.42 [16] => 14.68 [17] => 15.66 [18] => 15.19 [19] => 15.74 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 13.07 [5] => 19.69 [6] => 18.55 [7] => 48.82 [8] => 50.85 [9] => 50.03 [10] => 50.01 [11] => 50.52 [12] => 53.20 [13] => 54.73 [14] => 56.03 [15] => 56.05 [16] => 51.53 [17] => 46.03 [18] => 44.30 [19] => 43.56 ) [Other Long-Term Assets_pct] => Array ( [0] => 9.77 [1] => 7.76 [2] => 11.80 [3] => 11.86 [4] => 4.65 [5] => 5.85 [6] => 7.44 [7] => 2.99 [8] => 3.51 [9] => 3.78 [10] => 3.27 [11] => 2.20 [12] => 2.05 [13] => 0.54 [14] => 0.31 [15] => 0.27 [16] => 0.57 [17] => 0.44 [18] => 0.55 [19] => 1.44 ) [Accts Payable_pct] => Array ( [0] => 14.09 [1] => 17.23 [2] => 16.47 [3] => 15.71 [4] => 17.24 [5] => 13.89 [6] => 13.69 [7] => 17.05 [8] => 18.07 [9] => 18.26 [10] => 19.16 [11] => 19.65 [12] => 20.97 [13] => 18.61 [14] => 20.48 [15] => 20.06 [16] => 22.67 [17] => 22.65 [18] => 24.45 [19] => 25.72 ) [Short-Term Debt_pct] => Array ( [0] => 4.18 [1] => 1.38 [2] => 3.06 [3] => 11.70 [4] => 3.04 [5] => 4.85 [6] => 3.57 [7] => 1.89 [8] => 1.68 [9] => 1.07 [10] => 6.39 [11] => 1.07 [12] => 15.33 [13] => 10.65 [14] => 4.53 [15] => 0.21 [16] => 0.21 [17] => 10.78 [18] => 3.82 [19] => 10.96 ) [Other Current Liab._pct] => Array ( [0] => 18.82 [1] => 18.03 [2] => 17.29 [3] => 14.74 [4] => 13.15 [5] => 14.99 [6] => 12.45 [7] => 1.05 [8] => 0.87 [9] => 1.94 [10] => 1.72 [11] => 2.13 [12] => 1.20 [13] => 0.56 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 2.57 [18] => 0.04 [19] => 0.10 ) [Total Current Liabilities_pct] => Array ( [0] => 37.09 [1] => 36.64 [2] => 36.82 [3] => 42.14 [4] => 33.43 [5] => 33.74 [6] => 29.71 [7] => 19.99 [8] => 20.61 [9] => 21.27 [10] => 27.26 [11] => 22.85 [12] => 37.50 [13] => 29.81 [14] => 25.01 [15] => 20.26 [16] => 22.88 [17] => 36.00 [18] => 28.31 [19] => 36.78 ) [Long-Term Debt_pct] => Array ( [0] => 9.71 [1] => 5.45 [2] => 6.56 [3] => 5.82 [4] => 20.56 [5] => 26.91 [6] => 26.69 [7] => 45.18 [8] => 36.61 [9] => 30.01 [10] => 20.84 [11] => 25.85 [12] => 10.97 [13] => 18.80 [14] => 21.68 [15] => 24.87 [16] => 24.39 [17] => 19.42 [18] => 27.92 [19] => 25.77 ) [Other Long-Term Liab._pct] => Array ( [0] => 5.28 [1] => 4.65 [2] => 4.46 [3] => 4.09 [4] => 3.58 [5] => 3.90 [6] => 4.70 [7] => 5.43 [8] => 12.31 [9] => 13.90 [10] => 13.92 [11] => 12.46 [12] => 12.67 [13] => 11.39 [14] => 12.04 [15] => 12.02 [16] => 10.59 [17] => 9.94 [18] => 10.04 [19] => 9.56 ) [Total Liabilities_pct] => Array ( [0] => 52.09 [1] => 46.74 [2] => 47.84 [3] => 52.06 [4] => 57.57 [5] => 64.54 [6] => 61.11 [7] => 70.60 [8] => 69.53 [9] => 65.18 [10] => 62.02 [11] => 61.17 [12] => 61.15 [13] => 60.00 [14] => 58.73 [15] => 57.15 [16] => 57.85 [17] => 65.36 [18] => 66.26 [19] => 72.11 ) [netcash] => Array ( [0] => -2.14 [1] => -2.06 [2] => -2.54 [3] => -3.5 [4] => -5.05 [5] => -8.03 [6] => -7.72 [7] => -15.66 [8] => -16.56 [9] => -15.66 [10] => -15.37 [11] => -15.98 [12] => -18.33 [13] => -19.75 [14] => -19.81 [15] => -18.28 [16] => -21.12 [17] => -22.55 [18] => -23.84 [19] => -31 ) [NCAV] => Array ( [0] => -0.71 [1] => -0.51 [2] => -0.78 [3] => -1.26 [4] => -2.44 [5] => -4.78 [6] => -4.41 [7] => -12.14 [8] => -12.81 [9] => -11.86 [10] => -11.35 [11] => -11.42 [12] => -13.43 [13] => -14.29 [14] => -14.2 [15] => -13.18 [16] => -14.53 [17] => -15.42 [18] => -16.18 [19] => -21.79 ) [NCAV_real] => Array ( [0] => 0.36 [1] => 0.58 [2] => 0.48 [3] => 0.41 [4] => -0.4 [5] => -2.37 [6] => -1.78 [7] => -9.19 [8] => -9.79 [9] => -8.77 [10] => -8.09 [11] => -7.97 [12] => -9.67 [13] => -10.36 [14] => -10.22 [15] => -9.49 [16] => -9.72 [17] => -10.29 [18] => -10.58 [19] => -15.26 ) [Book Value Per Share] => Array ( [0] => 1.99 [1] => 2.41 [2] => 2.86 [3] => 3.34 [4] => 3.85 [5] => 4.62 [6] => 5.06 [7] => 6.61 [8] => 7.36 [9] => 8.58 [10] => 9.74 [11] => 10.48 [12] => 12.2 [13] => 13.73 [14] => 14.56 [15] => 15.12 [16] => 16.63 [17] => 12.96 [18] => 13.57 [19] => 12.95 ) [Tangibles_book_per_share] => Array ( [0] => 1.99 [1] => 2.41 [2] => 2.86 [3] => 3.34 [4] => 2.66 [5] => 2.06 [6] => 2.65 [7] => -4.36 [8] => -4.92 [9] => -3.75 [10] => -3.08 [11] => -3.15 [12] => -4.5 [13] => -5.06 [14] => -5.21 [15] => -4.66 [16] => -3.7 [17] => -4.26 [18] => -4.25 [19] => -7.28 ) [deb2equity] => Array ( [0] => 0.29 [1] => 0.128 [2] => 0.184 [3] => 0.365 [4] => 0.556 [5] => 0.896 [6] => 0.778 [7] => 1.601 [8] => 1.257 [9] => 0.893 [10] => 0.717 [11] => 0.693 [12] => 0.677 [13] => 0.736 [14] => 0.635 [15] => 0.585 [16] => 0.583 [17] => 0.872 [18] => 0.941 [19] => 1.317 ) [debt2rev_totaldebt] => Array ( [0] => 50.5 [1] => 27.2 [2] => 46.8 [3] => 107.8 [4] => 189.2 [5] => 352.8 [6] => 340.495 [7] => 1047.817 [8] => 926.398 [9] => 775.926 [10] => 717.281 [11] => 735.696 [12] => 839.43 [13] => 1016.509 [14] => 922.655 [15] => 880.373 [16] => 951.304 [17] => 1057.124 [18] => 1151.109 [19] => 1478.557 ) [debt2rev] => Array ( [0] => 0.064 [1] => 0.034 [2] => 0.054 [3] => 0.106 [4] => 0.164 [5] => 0.254 [6] => 0.23 [7] => 0.545 [8] => 0.436 [9] => 0.345 [10] => 0.294 [11] => 0.271 [12] => 0.282 [13] => 0.313 [14] => 0.265 [15] => 0.306 [16] => 0.295 [17] => 0.267 [18] => 0.286 [19] => 0.36 ) [cogs2rev] => Array ( [0] => 0.69 [1] => 0.68 [2] => 0.67 [3] => 0.66 [4] => 0.67 [5] => 0.66 [6] => 0.68 [7] => 0.70 [8] => 0.67 [9] => 0.69 [10] => 0.70 [11] => 0.71 [12] => 0.70 [13] => 0.70 [14] => 0.72 [15] => 0.66 [16] => 0.67 [17] => 0.69 [18] => 0.66 [19] => 0.67 ) [inventory2rev] => Array ( [0] => 0.105 [1] => 0.097 [2] => 0.098 [3] => 0.118 [4] => 0.124 [5] => 0.117 [6] => 0.104 [7] => 0.097 [8] => 0.094 [9] => 0.086 [10] => 0.086 [11] => 0.085 [12] => 0.095 [13] => 0.09 [14] => 0.078 [15] => 0.083 [16] => 0.108 [17] => 0.085 [18] => 0.09 [19] => 0.107 ) [ar2asset] => Array ( [0] => 0.308 [1] => 0.326 [2] => 0.314 [3] => 0.298 [4] => 0.265 [5] => 0.235 [6] => 0.247 [7] => 0.153 [8] => 0.152 [9] => 0.154 [10] => 0.156 [11] => 0.169 [12] => 0.149 [13] => 0.156 [14] => 0.161 [15] => 0.148 [16] => 0.163 [17] => 0.19 [18] => 0.188 [19] => 0.192 ) [cash2asset] => Array ( [0] => 0.007 [1] => 0.012 [2] => 0.015 [3] => 0.018 [4] => 0.019 [5] => 0.03 [6] => 0.019 [7] => 0.009 [8] => 0.009 [9] => 0.017 [10] => 0.021 [11] => 0.019 [12] => 0.028 [13] => 0.025 [14] => 0.026 [15] => 0.053 [16] => 0.043 [17] => 0.051 [18] => 0.07 [19] => 0.054 ) [equity2asset] => Array ( [0] => 0.479 [1] => 0.533 [2] => 0.522 [3] => 0.479 [4] => 0.424 [5] => 0.355 [6] => 0.389 [7] => 0.294 [8] => 0.305 [9] => 0.348 [10] => 0.38 [11] => 0.388 [12] => 0.389 [13] => 0.4 [14] => 0.413 [15] => 0.429 [16] => 0.422 [17] => 0.346 [18] => 0.337 [19] => 0.279 ) [equity2liab_tangbile] => Array ( [0] => 0.92 [1] => 1.14 [2] => 1.09 [3] => 0.921 [4] => 0.51 [5] => 0.244 [6] => 0.333 [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 ) [ppe2asset] => Array ( [0] => 0.294 [1] => 0.327 [2] => 0.316 [3] => 0.302 [4] => 0.291 [5] => 0.281 [6] => 0.266 [7] => 0.185 [8] => 0.166 [9] => 0.166 [10] => 0.163 [11] => 0.157 [12] => 0.144 [13] => 0.149 [14] => 0.139 [15] => 0.134 [16] => 0.147 [17] => 0.157 [18] => 0.152 [19] => 0.157 ) [interest2rev] => Array ( [0] => -0.318 [1] => -0.532 [2] => -0.349 [3] => -0.521 [4] => -0.926 [5] => -1.376 [6] => -1.482 [7] => -3.777 [8] => -2.29 [9] => -2.039 [10] => -1.696 [11] => -1.64 [12] => -1.552 [13] => -1.898 [14] => -1.658 [15] => -1.75 [16] => -1.806 [17] => -1.556 [18] => -1.681 [19] => -1.578 ) [std2asset] => Array ( [0] => 0.371 [1] => 0.366 [2] => 0.368 [3] => 0.421 [4] => 0.334 [5] => 0.337 [6] => 0.297 [7] => 0.2 [8] => 0.206 [9] => 0.213 [10] => 0.273 [11] => 0.228 [12] => 0.375 [13] => 0.298 [14] => 0.25 [15] => 0.203 [16] => 0.229 [17] => 0.36 [18] => 0.283 [19] => 0.368 ) [ltd2asset] => Array ( [0] => 0.097 [1] => 0.054 [2] => 0.066 [3] => 0.058 [4] => 0.206 [5] => 0.269 [6] => 0.267 [7] => 0.452 [8] => 0.366 [9] => 0.3 [10] => 0.208 [11] => 0.259 [12] => 0.11 [13] => 0.188 [14] => 0.217 [15] => 0.249 [16] => 0.244 [17] => 0.194 [18] => 0.279 [19] => 0.258 ) [turnover] => Array ( [0] => 2.165 [1] => 1.984 [2] => 1.768 [3] => 1.653 [4] => 1.441 [5] => 1.249 [6] => 1.318 [7] => 0.863 [8] => 0.879 [9] => 0.9 [10] => 0.927 [11] => 0.993 [12] => 0.933 [13] => 0.941 [14] => 0.989 [15] => 0.82 [16] => 0.834 [17] => 1.129 [18] => 1.109 [19] => 1.019 ) [CF_Net Income] => Array ( [0] => 45.5 [1] => 47.5 [2] => 55.9 [3] => 65.9 [4] => 72.1 [5] => 82.1 [6] => 86.466 [7] => 51.5 [8] => 120.121 [9] => 112.514 [10] => 142.836 [11] => 147.618 [12] => 175.252 [13] => 172.115 [14] => 150.766 [15] => 160.153 [16] => 222.056 [17] => -138.601 [18] => 292.497 [19] => 289.255 ) [buybackratio] => Array ( [0] => -0.1 [1] => -0.03 [2] => -0.03 [3] => -0.02 [4] => -0.02 [5] => -0.01 [6] => -0.02 [7] => -3.63 [8] => -0.09 [9] => -0.15 [10] => -0.14 [11] => -0.15 [12] => -0.19 [13] => -0.15 [14] => -0.13 [15] => -0.15 [16] => -0.19 [17] => 0.3 [18] => -0.17 [19] => -0.11 ) [grahamnumber] => Array ( [0] => 4.82 [1] => 5.41 [2] => 6.37 [3] => 7.48 [4] => 6.99 [5] => 6.68 [6] => 7.72 [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 ) [CF_DDA] => Array ( [0] => 19.1 [1] => 20.3 [2] => 22.3 [3] => 25.8 [4] => 30.7 [5] => 39.8 [6] => 45.238 [7] => 73.05 [8] => 51.143 [9] => 55.622 [10] => 60.537 [11] => 68.395 [12] => 68.716 [13] => 71.811 [14] => 80.831 [15] => 82.862 [16] => 81.312 [17] => 97.747 [18] => 93.704 [19] => 88.159 ) [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] => 56.8 [1] => 82.2 [2] => 86.6 [3] => 53.1 [4] => 109.4 [5] => 127.2 [6] => 93.338 [7] => 197.609 [8] => 215.242 [9] => 250.062 [10] => 245.465 [11] => 228.631 [12] => 284.672 [13] => 190.682 [14] => 264.45 [15] => 337.695 [16] => 265.881 [17] => 291.174 [18] => 348.868 [19] => 398.504 ) [Cash Flow from Others] => Array ( [0] => 4.1 [1] => 1.2 [2] => 1.3 [3] => -0.7 [4] => -7.6 [5] => -3.5 [6] => 1.423 [7] => 40.33 [8] => 7.523 [9] => 8.024 [10] => 15.92 [11] => -2.451 [12] => 1.722 [13] => 16.941 [14] => -7.764 [15] => 29.882 [16] => -10.896 [17] => 422.568 [18] => -8.865 [19] => 26.9 ) [Cash Flow_PPE] => Array ( [0] => -31.5 [1] => -39 [2] => -25.4 [3] => -48.1 [4] => -42.8 [5] => -31.4 [6] => -32.425 [7] => -13.77 [8] => -36.472 [9] => -49.672 [10] => -61.375 [11] => -62.731 [12] => -66.679 [13] => -75.228 [14] => -43.045 [15] => -57.897 [16] => -67.732 [17] => -66.469 [18] => -89.363 [19] => -116.749 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -3.935 [7] => -830.664 [8] => -22.87 [9] => 0 [10] => -72.585 [11] => -78.691 [12] => -290.386 [13] => -171.008 [14] => -64.647 [15] => 0 [16] => -143.365 [17] => -30.579 [18] => 0 [19] => -219.912 ) [Cash Flow_CPEX] => Array ( [0] => -31.5 [1] => -39 [2] => -25.4 [3] => -48.1 [4] => -42.8 [5] => -31.4 [6] => -32.425 [7] => -36.2 [8] => -44.698 [9] => -51.042 [10] => -61.375 [11] => -62.731 [12] => -75.417 [13] => -76.94 [14] => -43.045 [15] => -57.897 [16] => -67.732 [17] => -66.469 [18] => -89.363 [19] => -116.749 ) [Cash Flow from Investing] => Array ( [0] => -111.3 [1] => -40 [2] => -82.3 [3] => -83 [4] => -138 [5] => -234.8 [6] => -51.946 [7] => -844.434 [8] => -59.342 [9] => -49.672 [10] => -133.96 [11] => -141.422 [12] => -357.065 [13] => -246.236 [14] => -90.983 [15] => -102.363 [16] => -195.863 [17] => -96.988 [18] => -82.687 [19] => -313.96 ) [Net Issuance of Stock] => Array ( [0] => -0.3 [1] => -2.1 [2] => -5.8 [3] => -11.3 [4] => -12.6 [5] => -16.5 [6] => -19.183 [7] => 186.832 [8] => 10.793 [9] => 16.803 [10] => 13.831 [11] => -60.571 [12] => 17.308 [13] => -46.512 [14] => -19.475 [15] => -30.431 [16] => -76.754 [17] => -212.198 [18] => -230.162 [19] => -345.545 ) [Issuance of Stock] => Array ( [0] => 4.7 [1] => 1.5 [2] => 1.8 [3] => 1.2 [4] => 1.1 [5] => 1.1 [6] => 1.941 [7] => 186.832 [8] => 10.793 [9] => 16.803 [10] => 19.381 [11] => 21.545 [12] => 32.685 [13] => 25.328 [14] => 20.2 [15] => 23.956 [16] => 41.917 [17] => 41.087 [18] => 49.989 [19] => 32.596 ) [Net Issuance of Debt] => Array ( [0] => 68.5 [1] => -23.5 [2] => 18.2 [3] => 60.9 [4] => 63.7 [5] => 162 [6] => -12.278 [7] => 484.053 [8] => -136.155 [9] => -168.072 [10] => -75.871 [11] => 10.224 [12] => 98.006 [13] => 160.576 [14] => -81.896 [15] => -49.851 [16] => 40.852 [17] => 100.547 [18] => 88.263 [19] => 297.906 ) [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] => -11.3 [1] => -13.1 [2] => -14.6 [3] => -15.7 [4] => -18.6 [5] => -19.8 [6] => -22.185 [7] => -24.856 [8] => -27.962 [9] => -30.247 [10] => -36.911 [11] => -40.658 [12] => -44.655 [13] => -52.67 [14] => -55.854 [15] => -60.116 [16] => -63.279 [17] => -68.164 [18] => -73.351 [19] => -81.189 ) [Cash from Financing] => Array ( [0] => 55.2 [1] => -39.8 [2] => -2.2 [3] => 33.9 [4] => 32.5 [5] => 125.8 [6] => -53.646 [7] => 646.029 [8] => -153.324 [9] => -181.516 [10] => -98.951 [11] => -91.005 [12] => 107.918 [13] => 43.746 [14] => -168.142 [15] => -143.873 [16] => -94.39 [17] => -172.576 [18] => -198.157 [19] => -108.039 ) [Other Financing] => Array ( [0] => -1.7 [1] => -1.1 [2] => 1.7763568394E-15 [3] => 0 [4] => 0 [5] => 0.1 [6] => -3.5527136788E-15 [7] => 7.1054273576E-15 [8] => -1.06581410364E-14 [9] => 1.06581410364E-14 [10] => 0 [11] => 0 [12] => 37.259 [13] => -17.648 [14] => -10.917 [15] => -3.475 [16] => 4.791 [17] => 7.239 [18] => 17.093 [19] => 20.789 ) [Net Change in Cash] => Array ( [0] => 0.7 [1] => 2.3 [2] => 2.2 [3] => 4 [4] => 3.9 [5] => 18.2 [6] => -12.254 [7] => -0.796 [8] => 2.576 [9] => 18.874 [10] => 12.554 [11] => -1.298 [12] => 35.393 [13] => -3.29 [14] => 5.125 [15] => 91.459 [16] => -24.372 [17] => 21.61 [18] => 68.024 [19] => -23.495 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => -0.1 [2] => 0.1 [3] => 0 [4] => 0 [5] => 1.42108547152E-14 [6] => 0 [7] => -8.52651282912E-14 [8] => 2.84217094304E-14 [9] => -2.84217094304E-14 [10] => 0 [11] => 2.498 [12] => -0.132 [13] => 8.518 [14] => -0.2 [15] => 0 [16] => 0 [17] => 0 [18] => 5.68434188608E-14 [19] => -5.68434188608E-14 ) [total_freecashflow] => Array ( [0] => 25.3 [1] => 43.2 [2] => 61.2 [3] => 5 [4] => 66.6 [5] => 95.8 [6] => 60.913 [7] => 161.409 [8] => 170.544 [9] => 199.02 [10] => 184.09 [11] => 165.9 [12] => 209.255 [13] => 113.742 [14] => 221.405 [15] => 279.798 [16] => 198.149 [17] => 224.705 [18] => 259.505 [19] => 281.755 ) [CF_Net Income_pct] => Array ( [0] => 80.11 [1] => 57.79 [2] => 64.55 [3] => 124.11 [4] => 65.90 [5] => 64.54 [6] => 92.64 [7] => 26.06 [8] => 55.81 [9] => 44.99 [10] => 58.19 [11] => 64.57 [12] => 61.56 [13] => 90.26 [14] => 57.01 [15] => 47.43 [16] => 83.52 [17] => -47.60 [18] => 83.84 [19] => 72.59 ) [CF_DDA_pct] => Array ( [0] => 19 [1] => 20 [2] => 22 [3] => 26 [4] => 31 [5] => 40 [6] => 45 [7] => 73 [8] => 51 [9] => 56 [10] => 61 [11] => 68 [12] => 69 [13] => 72 [14] => 81 [15] => 83 [16] => 81 [17] => 98 [18] => 94 [19] => 88 ) [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] => -55.46 [1] => -47.45 [2] => -29.33 [3] => -90.58 [4] => -39.12 [5] => -24.69 [6] => -34.74 [7] => -18.32 [8] => -20.77 [9] => -20.41 [10] => -25.00 [11] => -27.44 [12] => -26.49 [13] => -40.35 [14] => -16.28 [15] => -17.14 [16] => -25.47 [17] => -22.83 [18] => -25.62 [19] => -29.30 ) [Cash Flow from Investing_pct] => Array ( [0] => -195.95 [1] => -48.66 [2] => -95.03 [3] => -156.31 [4] => -126.14 [5] => -184.59 [6] => -55.65 [7] => -427.33 [8] => -27.57 [9] => -19.86 [10] => -54.57 [11] => -61.86 [12] => -125.43 [13] => -129.13 [14] => -34.40 [15] => -30.31 [16] => -73.67 [17] => -33.31 [18] => -23.70 [19] => -78.78 ) [Net Issuance of Stock_pct] => Array ( [0] => -0.53 [1] => -2.55 [2] => -6.70 [3] => -21.28 [4] => -11.52 [5] => -12.97 [6] => -20.55 [7] => 94.55 [8] => 5.01 [9] => 6.72 [10] => 5.63 [11] => -26.49 [12] => 6.08 [13] => -24.39 [14] => -7.36 [15] => -9.01 [16] => -28.87 [17] => -72.88 [18] => -65.97 [19] => -86.71 ) [Net Issuance of Debt_pct] => Array ( [0] => 120.60 [1] => -28.59 [2] => 21.02 [3] => 114.69 [4] => 58.23 [5] => 127.36 [6] => -13.15 [7] => 244.95 [8] => -63.26 [9] => -67.21 [10] => -30.91 [11] => 4.47 [12] => 34.43 [13] => 84.21 [14] => -30.97 [15] => -14.76 [16] => 15.36 [17] => 34.53 [18] => 25.30 [19] => 74.76 ) [Dividends_pct] => Array ( [0] => -19.89 [1] => -15.94 [2] => -16.86 [3] => -29.57 [4] => -17.00 [5] => -15.57 [6] => -23.77 [7] => -12.58 [8] => -12.99 [9] => -12.10 [10] => -15.04 [11] => -17.78 [12] => -15.69 [13] => -27.62 [14] => -21.12 [15] => -17.80 [16] => -23.80 [17] => -23.41 [18] => -21.03 [19] => -20.37 ) [Other Financing_pct] => Array ( [0] => 97.18 [1] => -48.42 [2] => -2.54 [3] => 63.84 [4] => 29.71 [5] => 98.90 [6] => -57.47 [7] => 326.92 [8] => -71.23 [9] => -72.59 [10] => -40.31 [11] => -39.80 [12] => 37.91 [13] => 22.94 [14] => -63.58 [15] => -42.60 [16] => -35.50 [17] => -59.27 [18] => -56.80 [19] => -27.11 ) [Cash from Financing_pct] => Array ( [0] => 100.18 [1] => -47.08 [2] => -2.54 [3] => 63.84 [4] => 29.71 [5] => 98.82 [6] => -57.47 [7] => 326.92 [8] => -71.23 [9] => -72.59 [10] => -40.31 [11] => -39.80 [12] => 24.82 [13] => 32.20 [14] => -59.45 [15] => -41.58 [16] => -37.30 [17] => -61.76 [18] => -61.70 [19] => -32.33 ) [Net Change in Cash_pct] => Array ( [0] => 1.23 [1] => 2.80 [2] => 2.54 [3] => 7.53 [4] => 3.56 [5] => 14.31 [6] => -13.13 [7] => -0.40 [8] => 1.20 [9] => 7.55 [10] => 5.11 [11] => -0.57 [12] => 12.43 [13] => -1.73 [14] => 1.94 [15] => 27.08 [16] => -9.17 [17] => 7.42 [18] => 19.50 [19] => -5.90 ) [total_freecashflow_pct] => Array ( [0] => 44.54 [1] => 52.55 [2] => 70.67 [3] => 9.42 [4] => 60.88 [5] => 75.31 [6] => 65.26 [7] => 81.68 [8] => 79.23 [9] => 79.59 [10] => 75.00 [11] => 72.56 [12] => 73.51 [13] => 59.65 [14] => 83.72 [15] => 82.86 [16] => 74.53 [17] => 77.17 [18] => 74.38 [19] => 70.70 ) [per share rev] => Array ( [0] => 8.99 [1] => 8.98 [2] => 9.69 [3] => 11.5 [4] => 13.06 [5] => 15.8 [6] => 17.17 [7] => 20.59 [8] => 20.72 [9] => 21.68 [10] => 23.07 [11] => 26.11 [12] => 28.99 [13] => 31.66 [14] => 34.71 [15] => 28.53 [16] => 31.99 [17] => 41.91 [18] => 42.6 [19] => 45.33 ) [per share eps] => Array ( [0] => 0.52 [1] => 0.54 [2] => 0.63 [3] => 0.745 [4] => 0.815 [5] => 0.935 [6] => 1 [7] => 0.55 [8] => 1.17 [9] => 1.085 [10] => 1.35 [11] => 1.42 [12] => 1.71 [13] => 1.5 [14] => 1.38 [15] => 1.49 [16] => 2.2 [17] => -1.47 [18] => 3.1 [19] => 3.2 ) [eps_nri] => Array ( [0] => 0.52 [1] => 0.54 [2] => 0.63 [3] => 0.74 [4] => 0.82 [5] => 0.94 [6] => 1 [7] => 0.55 [8] => 1.17 [9] => 1.09 [10] => 1.35 [11] => 1.42 [12] => 1.71 [13] => 1.5 [14] => 1.38 [15] => 1.49 [16] => 2.2 [17] => -1.47 [18] => 3.1 [19] => 3.2 ) [per share_freecashflow] => Array ( [0] => 0.29 [1] => 0.49 [2] => 0.69 [3] => 0.06 [4] => 0.75 [5] => 1.09 [6] => 0.71 [7] => 1.73 [8] => 1.66 [9] => 1.92 [10] => 1.74 [11] => 1.6 [12] => 2.04 [13] => 1.11 [14] => 2.21 [15] => 2.77 [16] => 1.96 [17] => 2.38 [18] => 2.75 [19] => 3.11 ) [ROE] => Array ( [0] => 26.13 [1] => 22.4 [2] => 22.03 [3] => 22.33 [4] => 21.19 [5] => 20.85 [6] => 19.76 [7] => 7.87 [8] => 16.29 [9] => 12.94 [10] => 14.28 [11] => 13.91 [12] => 14.13 [13] => 12.46 [14] => 10.38 [15] => 10.64 [16] => 13.62 [17] => -11.43 [18] => 23.91 [19] => 25.77 ) [payout] => Array ( [0] => 0.25 [1] => 0.278 [2] => 0.262 [3] => 0.242 [4] => 0.258 [5] => 0.246 [6] => 0.26 [7] => 0.491 [8] => 0.239 [9] => 0.276 [10] => 0.267 [11] => 0.282 [12] => 0.257 [13] => 0.347 [14] => 0.406 [15] => 0.403 [16] => 0.291 [17] => 0 [18] => 0.258 [19] => 0.288 ) [ROA] => Array ( [0] => 12.52 [1] => 11.93 [2] => 11.49 [3] => 10.71 [4] => 8.99 [5] => 7.39 [6] => 7.69 [7] => 2.31 [8] => 4.96 [9] => 4.51 [10] => 5.42 [11] => 5.4 [12] => 5.49 [13] => 4.99 [14] => 4.28 [15] => 4.56 [16] => 5.74 [17] => -3.96 [18] => 8.06 [19] => 7.19 ) [ROC_capital] => Array ( [0] => 352.1 [1] => 392.4 [2] => 460.1 [3] => 584.9 [4] => 715.6 [5] => 885.3 [6] => 912.89 [7] => 1187.08 [8] => 1214.557 [9] => 1272.863 [10] => 1356.729 [11] => 1409.699 [12] => 1550.448 [13] => 1659.154 [14] => 1657.023 [15] => 1651.664 [16] => 1992.115 [17] => 2018.755 [18] => 2154.469 [19] => 2367.527 ) [ROC] => Array ( [0] => 12.92 [1] => 12.1 [2] => 12.15 [3] => 11.27 [4] => 10.08 [5] => 9.27 [6] => 9.47 [7] => 4.34 [8] => 9.89 [9] => 8.84 [10] => 10.53 [11] => 10.47 [12] => 11.3 [13] => 10.37 [14] => 9.1 [15] => 9.7 [16] => 11.15 [17] => -6.87 [18] => 13.58 [19] => 12.22 ) [ROC_JOEL_capital] => Array ( [0] => 205.9 [1] => 222 [2] => 257.7 [3] => 344 [4] => 401 [5] => 473 [6] => 517.583 [7] => 649.715 [8] => 623.396 [9] => 607.125 [10] => 626.6 [11] => 643.831 [12] => 631.97 [13] => 797.464 [14] => 725.846 [15] => 641.634 [16] => 808.168 [17] => 812.609 [18] => 858.577 [19] => 958.207 ) [ROC_JOEL] => Array ( [0] => 38.32 [1] => 37.25 [2] => 36.86 [3] => 32.56 [4] => 30.35 [5] => 32.43 [6] => 31.44 [7] => 24.77 [8] => 40.04 [9] => 37.47 [10] => 43.06 [11] => 42.07 [12] => 48.65 [13] => 38.82 [14] => 40.42 [15] => 45.35 [16] => 46.53 [17] => -4.93 [18] => 56.17 [19] => 51.39 ) [ROC_JOEL_new] => Array ( [0] => 37.59 [1] => 36.76 [2] => 36.29 [3] => 32.24 [4] => 31.13 [5] => 30.44 [6] => 30.4 [7] => 24.44 [8] => 38.27 [9] => 35.04 [10] => 39.65 [11] => 38.79 [12] => 42.16 [13] => 36.43 [14] => 35.11 [15] => 36.75 [16] => 38.93 [17] => -4.2 [18] => 45.75 [19] => 41.99 ) [grossmargin] => Array ( [0] => 30.72 [1] => 31.55 [2] => 33.4 [3] => 33.87 [4] => 33.12 [5] => 33.66 [6] => 32.27 [7] => 29.88 [8] => 32.76 [9] => 31.4 [10] => 30.46 [11] => 28.95 [12] => 30.42 [13] => 29.91 [14] => 28.07 [15] => 34 [16] => 33.21 [17] => 31.16 [18] => 33.67 [19] => 33.09 ) [pretaxmargin] => Array ( [0] => 9.63 [1] => 10.02 [2] => 10.83 [3] => 10.73 [4] => 10.28 [5] => 9.73 [6] => 9.56 [7] => 4.74 [8] => 9.34 [9] => 8.07 [10] => 9.36 [11] => 8.32 [12] => 8.64 [13] => 7.99 [14] => 6.57 [15] => 8.28 [16] => 9.89 [17] => -2.61 [18] => 10.38 [19] => 10.33 ) [operatingmargin] => Array ( [0] => 10.03 [1] => 10.47 [2] => 11.05 [3] => 11.01 [4] => 10.54 [5] => 11.05 [6] => 10.97 [7] => 8.38 [8] => 11.74 [9] => 10.12 [10] => 11.05 [11] => 9.98 [12] => 10.32 [13] => 9.53 [14] => 8.42 [15] => 10.11 [16] => 11.66 [17] => -1.01 [18] => 11.99 [19] => 12 ) [netmargin] => Array ( [0] => 5.78 [1] => 6.01 [2] => 6.5 [3] => 6.48 [4] => 6.24 [5] => 5.92 [6] => 5.83 [7] => 2.68 [8] => 5.65 [9] => 5.01 [10] => 5.85 [11] => 5.44 [12] => 5.88 [13] => 5.3 [14] => 4.33 [15] => 5.56 [16] => 6.88 [17] => -3.51 [18] => 7.27 [19] => 7.05 ) [pettm] => Array ( [0] => 17.440 [1] => 17.890 [2] => 19.500 [3] => 19.830 [4] => 17.200 [5] => 16.140 [6] => 13.610 [7] => 30.730 [8] => 17.900 [9] => 22.040 [10] => 17.330 [11] => 15.470 [12] => 15.790 [13] => 16.730 [14] => 14.770 [15] => 17.030 [16] => 14.580 [17] => 0.000 [18] => 18.120 [19] => 21.890 ) [penri] => Array ( [0] => 0.00 [1] => 17.41 [2] => 19.19 [3] => 19.67 [4] => 17.11 [5] => 15.89 [6] => 13.66 [7] => 31.30 [8] => 17.85 [9] => 21.88 [10] => 17.24 [11] => 15.42 [12] => 15.76 [13] => 16.69 [14] => 14.82 [15] => 17.03 [16] => 14.59 [17] => 0.00 [18] => 18.13 [19] => 21.87 ) [pe] => Array ( [0] => 17.440 [1] => 17.890 [2] => 19.500 [3] => 19.830 [4] => 17.200 [5] => 16.140 [6] => 13.610 [7] => 30.730 [8] => 17.900 [9] => 22.040 [10] => 17.330 [11] => 15.470 [12] => 15.790 [13] => 16.730 [14] => 14.770 [15] => 17.030 [16] => 14.580 [17] => 0.000 [18] => 18.120 [19] => 21.890 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 5.080 [7] => 0.000 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => 0.000 [16] => 0.000 [17] => 0.000 [18] => 0.000 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 14.67 [6] => 17.08 [7] => 8.44 [8] => 13.24 [9] => 9.06 [10] => 7.15 [11] => 7.79 [12] => 12.94 [13] => 10.94 [14] => 10.23 [15] => 0 [16] => 0 [17] => -10.18 [18] => 37.51 [19] => 0 ) [pfcf] => Array ( [0] => 31.580 [1] => 20.740 [2] => 17.550 [3] => 245.830 [4] => 17.990 [5] => 13.720 [6] => 19.230 [7] => 10.500 [8] => 12.660 [9] => 12.420 [10] => 13.480 [11] => 13.530 [12] => 13.260 [13] => 22.150 [14] => 9.300 [15] => 9.230 [16] => 16.380 [17] => 14.410 [18] => 20.150 [19] => 22.140 ) [ps] => Array ( [0] => 1.010 [1] => 1.070 [2] => 1.260 [3] => 1.280 [4] => 1.070 [5] => 0.950 [6] => 0.800 [7] => 0.830 [8] => 1.010 [9] => 1.100 [10] => 1.020 [11] => 0.840 [12] => 0.930 [13] => 0.790 [14] => 0.590 [15] => 0.890 [16] => 1.000 [17] => 0.850 [18] => 1.310 [19] => 1.540 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.404 [6] => 0.626 [7] => 0.672 [8] => 0.864 [9] => 1.182 [10] => 1.412 [11] => 1.424 [12] => 1.716 [13] => 1.676 [14] => 1.682 [15] => 1.664 [16] => 2.03 [17] => 1.922 [18] => 2.124 [19] => 2.416 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 15.440 [6] => 17.080 [7] => 15.630 [8] => 11.320 [9] => 8.310 [10] => 5.260 [11] => 4.930 [12] => 7.610 [13] => 7.290 [14] => 7.410 [15] => 3.280 [16] => 3.530 [17] => -7.540 [18] => -17.210 [19] => 2.210 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 17.770 [6] => 20.580 [7] => 19.680 [8] => 15.410 [9] => 13.840 [10] => 10.970 [11] => 10.720 [12] => 13.910 [13] => 13.240 [14] => 15.790 [15] => 12.870 [16] => 11.200 [17] => -2.400 [18] => -12.300 [19] => 5.860 ) [zscore] => Array ( [0] => 6.460 [1] => 6.470 [2] => 6.180 [3] => 5.530 [4] => 4.350 [5] => 3.360 [6] => 3.510 [7] => 1.980 [8] => 2.290 [9] => 2.460 [10] => 2.510 [11] => 2.570 [12] => 2.340 [13] => 2.310 [14] => 2.270 [15] => 2.380 [16] => 2.540 [17] => 2.340 [18] => 3.380 [19] => 3.170 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 4 [4] => 5 [5] => 4 [6] => 6 [7] => 4 [8] => 6 [9] => 4 [10] => 6 [11] => 6 [12] => 7 [13] => 5 [14] => 5 [15] => 6 [16] => 7 [17] => 5 [18] => 7 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.270 [4] => -2.430 [5] => -2.340 [6] => -2.400 [7] => -2.220 [8] => -2.540 [9] => -2.650 [10] => -2.560 [11] => -2.500 [12] => -2.610 [13] => -2.390 [14] => -2.530 [15] => -2.900 [16] => -2.340 [17] => -3.070 [18] => -2.580 [19] => -2.480 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.60 [7] => 0.70 [8] => 0.91 [9] => 0.98 [10] => 1.08 [11] => 1.19 [12] => 1.29 [13] => 1.48 [14] => 1.53 [15] => 1.57 [16] => 1.69 [17] => 1.22 [18] => 1.44 [19] => 1.71 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 16.770 [6] => 14.330 [7] => 19.080 [8] => 22.050 [9] => 24.220 [10] => 21.610 [11] => 18.600 [12] => 20.730 [13] => 16.890 [14] => 13.350 [15] => 16.160 [16] => 18.970 [17] => 28.480 [18] => 38.820 [19] => 40.880 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 12.000 [6] => 13.730 [7] => 16.220 [8] => 19.100 [9] => 23.670 [10] => 24.280 [11] => 26.820 [12] => 31.460 [13] => 33.320 [14] => 35.930 [15] => 33.110 [16] => 33.430 [17] => 32.040 [18] => 34.160 [19] => 40.230 ) [medpsvalue] => Array ( [0] => 8.97 [1] => 8.98 [2] => 9.62 [3] => 11.38 [4] => 12.93 [5] => 15.65 [6] => 16.96 [7] => 20.27 [8] => 20.44 [9] => 21.48 [10] => 22.84 [11] => 25.88 [12] => 28.67 [13] => 31.37 [14] => 34.37 [15] => 28.22 [16] => 31.69 [17] => 40.68 [18] => 42.22 [19] => 44.95 ) [ev2rev] => Array ( [0] => 1.090 [1] => 1.120 [2] => 1.300 [3] => 1.360 [4] => 1.210 [5] => 1.160 [6] => 1.000 [7] => 1.410 [8] => 1.410 [9] => 1.400 [10] => 1.260 [11] => 1.070 [12] => 1.170 [13] => 1.060 [14] => 0.830 [15] => 1.120 [16] => 1.220 [17] => 1.050 [18] => 1.480 [19] => 1.790 ) [ev2ebitda] => Array ( [0] => 8.780 [1] => 8.480 [2] => 9.420 [3] => 9.870 [4] => 8.700 [5] => 8.280 [6] => 7.080 [7] => 11.410 [8] => 10.040 [9] => 11.130 [10] => 9.300 [11] => 8.610 [12] => 9.330 [13] => 8.750 [14] => 7.820 [15] => 8.660 [16] => 8.570 [17] => 73.810 [18] => 10.280 [19] => 12.710 ) [ev2ebit] => Array ( [0] => 10.900 [1] => 10.630 [2] => 11.740 [3] => 12.360 [4] => 11.460 [5] => 10.450 [6] => 9.090 [7] => 16.790 [8] => 12.000 [9] => 13.840 [10] => 11.390 [11] => 10.760 [12] => 11.300 [13] => 11.110 [14] => 9.790 [15] => 11.050 [16] => 10.450 [17] => 11.200 [18] => 12.340 [19] => 14.880 ) [earning_yield_greenblatt] => Array ( [0] => 9.17 [1] => 9.41 [2] => 8.52 [3] => 8.09 [4] => 8.73 [5] => 9.57 [6] => 11 [7] => 5.96 [8] => 8.33 [9] => 7.23 [10] => 8.78 [11] => 9.29 [12] => 8.85 [13] => 9 [14] => 10.21 [15] => 9.05 [16] => 9.57 [17] => 8.93 [18] => 8.1 [19] => 6.72 ) [p2medpsvalue] => Array ( [0] => 1.02 [1] => 1.09 [2] => 1.28 [3] => 1.3 [4] => 1.09 [5] => 0.96 [6] => 0.81 [7] => 0.83 [8] => 1.02 [9] => 1.11 [10] => 1.03 [11] => 0.85 [12] => 0.93 [13] => 0.8 [14] => 0.59 [15] => 0.9 [16] => 1.01 [17] => 0.86 [18] => 1.33 [19] => 1.56 ) [p2grahamnumber] => Array ( [0] => 1.9 [1] => 1.8 [2] => 1.93 [3] => 1.97 [4] => 2.01 [5] => 2.26 [6] => 1.77 [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 ) [p2tangible_book] => Array ( [0] => 4.6 [1] => 4.05 [2] => 4.29 [3] => 4.42 [4] => 5.28 [5] => 7.33 [6] => 5.15 [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 ) [pb] => Array ( [0] => 4.6 [1] => 4.05 [2] => 4.29 [3] => 4.42 [4] => 3.64 [5] => 3.27 [6] => 2.7 [7] => 2.56 [8] => 2.84 [9] => 2.78 [10] => 2.41 [11] => 2.1 [12] => 2.2 [13] => 1.82 [14] => 1.4 [15] => 1.68 [16] => 1.93 [17] => 2.69 [18] => 4.13 [19] => 5.4 ) [IS_TotalPremiumsEarned] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInvestmentIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_FeeRevenueAndOtherIncome] => Array ( [0] => 786.8 [1] => 790.2 [2] => 859.8 [3] => 1017.3 [4] => 1155.1 [5] => 1387.7 [6] => 1483.32 [7] => 1920.97 [8] => 2126.853 [9] => 2247.926 [10] => 2440.692 [11] => 2713.95 [12] => 2978.062 [13] => 3249.287 [14] => 3482.378 [15] => 2879.042 [16] => 3226.687 [17] => 3952.954 [18] => 4020.851 [19] => 4103.776 ) [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] => 19.1 [1] => 20.3 [2] => 22.3 [3] => 25.8 [4] => 30.7 [5] => 39.8 [6] => 45.238 [7] => 29.283 [8] => 4.863 [9] => 4.463 [10] => 4.479 [11] => 4.766 [12] => 4.966 [13] => 5.943 [14] => 7.937 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_SecuritiesAmortization] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 2.5 [1] => 4.2 [2] => 3 [3] => 5.3 [4] => 10.7 [5] => 19.1 [6] => 21.989 [7] => 72.559 [8] => 48.711 [9] => 45.843 [10] => 41.399 [11] => 44.522 [12] => 46.206 [13] => 61.662 [14] => 57.745 [15] => 50.394 [16] => 58.267 [17] => 61.511 [18] => 67.604 [19] => 64.758 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 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_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] => 2.4 [1] => 4.9 [2] => 7.1 [3] => 11.1 [4] => 15 [5] => 33.2 [6] => 20.935 [7] => 20.139 [8] => 22.715 [9] => 41.589 [10] => 54.143 [11] => 52.845 [12] => 88.238 [13] => 84.948 [14] => 90.073 [15] => 187.719 [16] => 167.621 [17] => 178.167 [18] => 253.327 [19] => 216.15 ) [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] => 142.1 [1] => 132.9 [2] => 172.7 [3] => 235.1 [4] => 236.1 [5] => 286 [6] => 318.837 [7] => 366.529 [8] => 395.873 [9] => 406.49 [10] => 422.754 [11] => 408.852 [12] => 469.901 [13] => 425.447 [14] => 402.735 [15] => 366.109 [16] => 510.888 [17] => 497.584 [18] => 534.667 [19] => 650.828 ) [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] => 51.2 [1] => 68.6 [2] => 80.1 [3] => 96.7 [4] => 138.2 [5] => 154.3 [6] => 153.996 [7] => 379.491 [8] => 437.154 [9] => 455.878 [10] => 504.749 [11] => 536.905 [12] => 669.259 [13] => 642.31 [14] => 720.817 [15] => 704.201 [16] => 876.763 [17] => 792.74 [18] => 886.781 [19] => 1035.562 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 15.2 [1] => 5.5 [2] => 14.9 [3] => 72 [4] => 24.4 [5] => 53.9 [6] => 40.195 [7] => 42.086 [8] => 40.579 [9] => 26.727 [10] => 168.208 [11] => 29.281 [12] => 489.163 [13] => 367.521 [14] => 159.526 [15] => 7.278 [16] => 8.088 [17] => 377.319 [18] => 138.531 [19] => 441.165 ) [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] => 69.869 [18] => 1.46 [19] => 2.961 ) [BS_other_liabilities_Insurance] => Array ( [0] => 87.6 [1] => 90.3 [2] => 105.8 [3] => 115.9 [4] => 134.1 [5] => 209.8 [6] => 192.968 [7] => 144.197 [8] => 318.747 [9] => 395.403 [10] => 411.865 [11] => 398.69 [12] => 442.783 [13] => 412.665 [14] => 423.702 [15] => 421.943 [16] => 409.504 [17] => 367.868 [18] => 363.963 [19] => 385.879 ) [IS_InterestIncomeAfterProvisionForLoanLoss] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_NetInterestIncome] => Array ( [0] => -2.5 [1] => -4.2 [2] => -3 [3] => -5.3 [4] => -10.7 [5] => -19.1 [6] => -21.989 [7] => -72.559 [8] => -48.711 [9] => -45.843 [10] => -41.399 [11] => -44.522 [12] => -46.206 [13] => -61.662 [14] => -57.745 [15] => -50.394 [16] => -58.267 [17] => -61.511 [18] => -67.604 [19] => -64.758 ) [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] => -135.8 [1] => -138.9 [2] => -159.6 [3] => -193.5 [4] => -221.3 [5] => -269.6 [6] => -269.528 [7] => -376.846 [8] => -427.42 [9] => -459.771 [10] => -453.897 [11] => -499.078 [12] => -579.61 [13] => -637.77 [14] => -660.398 [15] => -679.519 [16] => -676.677 [17] => -844.491 [18] => -838.626 [19] => -815.984 ) [BS_MoneyMarket] => Array ( [0] => -2.4 [1] => -4.9 [2] => -7.1 [3] => -11.1 [4] => -15 [5] => -33.2 [6] => -20.935 [7] => -20.139 [8] => -22.715 [9] => -41.589 [10] => -54.143 [11] => -52.845 [12] => -88.238 [13] => -84.948 [14] => -90.073 [15] => -187.719 [16] => -167.621 [17] => -178.167 [18] => -253.327 [19] => -216.15 ) [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] => 144.5 [1] => 137.8 [2] => 179.8 [3] => 246.2 [4] => 251.1 [5] => 319.2 [6] => 339.772 [7] => 386.668 [8] => 418.588 [9] => 448.079 [10] => 476.897 [11] => 461.697 [12] => 558.139 [13] => 510.395 [14] => 492.808 [15] => 553.828 [16] => 678.509 [17] => 675.751 [18] => 787.994 [19] => 866.978 ) [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] => 87.6 [1] => 90.3 [2] => 105.8 [3] => 115.9 [4] => 134.1 [5] => 209.8 [6] => 192.968 [7] => 144.197 [8] => 318.747 [9] => 395.403 [10] => 411.865 [11] => 398.69 [12] => 442.783 [13] => 412.665 [14] => 423.702 [15] => 421.943 [16] => 409.504 [17] => 437.737 [18] => 365.423 [19] => 388.84 ) [cash2debt] => Array ( [0] => 0.048 [1] => 0.18 [2] => 0.152 [3] => 0.103 [4] => 0.079 [5] => 0.094 [6] => 0.061 [7] => 0.019 [8] => 0.025 [9] => 0.054 [10] => 0.075 [11] => 0.072 [12] => 0.105 [13] => 0.084 [14] => 0.098 [15] => 0.213 [16] => 0.176 [17] => 0.169 [18] => 0.22 [19] => 0.146 ) [interest_coverage] => Array ( [0] => 31.56 [1] => 19.69 [2] => 31.67 [3] => 21.13 [4] => 11.37 [5] => 8.03 [6] => 7.4 [7] => 2.22 [8] => 5.12 [9] => 4.96 [10] => 6.52 [11] => 6.08 [12] => 6.65 [13] => 5.02 [14] => 5.08 [15] => 5.77 [16] => 6.45 [17] => 0 [18] => 7.13 [19] => 7.6 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [TaxProvision] => Array ( [0] => -30.3 [1] => -31.7 [2] => -37.2 [3] => -43.3 [4] => -46.7 [5] => -52.9 [6] => -55.28 [7] => -39.65 [8] => -78.427 [9] => -68.96 [10] => -85.701 [11] => -78.102 [12] => -82.18 [13] => -87.656 [14] => -77.931 [15] => -78.175 [16] => -97.141 [17] => -35.447 [18] => -124.727 [19] => -134.54 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 21.93 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 409.714 [18] => 9.646 [19] => 14.517 ) [Net Income (Continuing Operations)] => Array ( [0] => 45.5 [1] => 47.5 [2] => 55.9 [3] => 65.9 [4] => 72.1 [5] => 82.1 [6] => 86.466 [7] => 51.5 [8] => 120.121 [9] => 112.514 [10] => 142.836 [11] => 147.618 [12] => 175.252 [13] => 172.115 [14] => 150.766 [15] => 160.153 [16] => 222.056 [17] => -138.601 [18] => 292.497 [19] => 289.255 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.52 [1] => 0.54 [2] => 0.63 [3] => 0.745 [4] => 0.815 [5] => 0.935 [6] => 1 [7] => 0.55 [8] => 1.17 [9] => 1.085 [10] => 1.35 [11] => 1.42 [12] => 1.71 [13] => 1.5 [14] => 1.38 [15] => 1.49 [16] => 2.2 [17] => -1.47 [18] => 3.1 [19] => 3.2 ) [eps_basic] => Array ( [0] => 0.52 [1] => 0.545 [2] => 0.64 [3] => 0.745 [4] => 0.83 [5] => 0.95 [6] => 1.01 [7] => 0.56 [8] => 1.2 [9] => 1.115 [10] => 1.39 [11] => 1.45 [12] => 1.73 [13] => 1.52 [14] => 1.39 [15] => 1.5 [16] => 2.25 [17] => -1.47 [18] => 3.2 [19] => 3.29 ) [RawMaterials] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 79.242 [11] => 88.182 [12] => 109.256 [13] => 119.257 [14] => 118.098 [15] => 103.914 [16] => 134.104 [17] => 146.996 [18] => 144.637 [19] => 171.302 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 131.312 [11] => 142.458 [12] => 172.561 [13] => 172.431 [14] => 153.325 [15] => 134.535 [16] => 215.045 [17] => 189.754 [18] => 215.79 [19] => 267.68 ) [OtherInventories] => Array ( [0] => 82.4 [1] => 76.9 [2] => 84.2 [3] => 119.7 [4] => 142.8 [5] => 162.7 [6] => 154.887 [7] => 185.565 [8] => 200.645 [9] => 192.251 [10] => 0 [11] => -2.84217094304E-14 [12] => 0 [13] => -2.84217094304E-14 [14] => 0 [15] => 2.84217094304E-14 [16] => 0 [17] => 0 [18] => 2.84217094304E-14 [19] => 5.68434188608E-14 ) [CashAndCashEquivalents] => Array ( [0] => 2.4 [1] => 4.9 [2] => 7.1 [3] => 11.1 [4] => 15 [5] => 33.2 [6] => 20.935 [7] => 20.139 [8] => 22.715 [9] => 41.589 [10] => 54.143 [11] => 52.845 [12] => 88.238 [13] => 84.948 [14] => 90.073 [15] => 187.719 [16] => 167.621 [17] => 178.167 [18] => 253.327 [19] => 216.15 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 21.093 [7] => 35.905 [8] => 33.69 [9] => 34.35 [10] => 36.389 [11] => 35.149 [12] => 33.323 [13] => 37.488 [14] => 34.978 [15] => 35.815 [16] => 72.504 [17] => 72.838 [18] => 81.878 [19] => 83.93 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 135.205 [7] => 144.158 [8] => 209.113 [9] => 213.377 [10] => 239.811 [11] => 270.056 [12] => 296.243 [13] => 319.148 [14] => 328.552 [15] => 339.219 [16] => 383.014 [17] => 390.389 [18] => 402.914 [19] => 460.312 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 389.177 [7] => 520.935 [8] => 409.361 [9] => 478.197 [10] => 524.506 [11] => 539.015 [12] => 547.825 [13] => 646.278 [14] => 672.93 [15] => 710.113 [16] => 870.552 [17] => 889.055 [18] => 928.642 [19] => 1086.399 ) [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] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 545.475 [7] => 700.998 [8] => 652.164 [9] => 725.924 [10] => 800.706 [11] => 844.22 [12] => 877.391 [13] => 1002.914 [14] => 1036.46 [15] => 1085.147 [16] => 1326.07 [17] => 1352.282 [18] => 1413.434 [19] => 1630.641 ) [AccumulatedDepreciation] => Array ( [0] => -101.3 [1] => -117.1 [2] => -148.7 [3] => -166.1 [4] => -191.4 [5] => -221.1 [6] => -246.728 [7] => -289.819 [8] => -249.689 [9] => -311.705 [10] => -372.275 [11] => -416.398 [12] => -417.786 [13] => -488.518 [14] => -546.744 [15] => -614.059 [16] => -758.44 [17] => -804.029 [18] => -862.466 [19] => -997.166 ) [AccountsPayable] => Array ( [0] => 51.2 [1] => 68.6 [2] => 80.1 [3] => 96.7 [4] => 138.2 [5] => 154.3 [6] => 153.996 [7] => 174.844 [8] => 197.047 [9] => 202.713 [10] => 234.446 [11] => 260.07 [12] => 368.159 [13] => 371.437 [14] => 400.763 [15] => 349.999 [16] => 447.303 [17] => 463.58 [18] => 502.967 [19] => 618.787 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 29.156 [15] => 4.762 [16] => 33.331 [17] => 17.684 [18] => 42.562 [19] => 57.957 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 204.647 [8] => 240.107 [9] => 253.165 [10] => 270.303 [11] => 276.835 [12] => 301.1 [13] => 270.873 [14] => 290.898 [15] => 349.44 [16] => 396.129 [17] => 311.476 [18] => 341.252 [19] => 358.818 ) [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] => 1.915 [18] => 1.46 [19] => 2.961 ) [LongTermDebt] => Array ( [0] => 35.3 [1] => 21.7 [2] => 31.9 [3] => 35.8 [4] => 164.8 [5] => 298.9 [6] => 300.3 [7] => 1005.731 [8] => 885.819 [9] => 749.199 [10] => 549.073 [11] => 706.415 [12] => 350.267 [13] => 648.988 [14] => 763.129 [15] => 873.095 [16] => 943.216 [17] => 679.805 [18] => 1012.578 [19] => 1037.392 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 4.8 [1] => 5.1 [2] => 6.4 [3] => 6.8 [4] => 8.9 [5] => 0 [6] => 22.366 [7] => 60.012 [8] => 180.592 [9] => 187.28 [10] => 203.608 [11] => 181.886 [12] => 199.816 [13] => 239.321 [14] => 390.125 [15] => 235.975 [16] => 256.525 [17] => 214.92 [18] => 216.314 [19] => 242.387 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 45.5 [1] => 47.5 [2] => 55.9 [3] => 65.9 [4] => 72.1 [5] => 82.1 [6] => 86.466 [7] => 51.5 [8] => 120.121 [9] => 112.514 [10] => 142.836 [11] => 147.618 [12] => 175.252 [13] => 172.115 [14] => 150.766 [15] => 160.153 [16] => 222.056 [17] => -138.601 [18] => 292.497 [19] => 289.255 ) [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] => -6.4 [1] => -17.1 [2] => -3.3 [3] => -24 [4] => -7.2 [5] => -9.5 [6] => -17.1 [7] => 20.214 [8] => -19.941 [9] => -0.437 [10] => -6.624 [11] => -33.804 [12] => 12.172 [13] => -16.475 [14] => -21.993 [15] => 40.53 [16] => -58.892 [17] => -32.038 [18] => -10.883 [19] => -18.77 ) [ChangeInInventory] => Array ( [0] => -16.3 [1] => 6.6 [2] => -1.7 [3] => -42 [4] => -19.1 [5] => -1.3 [6] => -14.397 [7] => 10.108 [8] => -21.658 [9] => 16.095 [10] => -16.054 [11] => -4.393 [12] => -49.99 [13] => 22.096 [14] => 15.684 [15] => 37.751 [16] => -40.251 [17] => 30.667 [18] => -35.678 [19] => -64.025 ) [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] => 13.7 [1] => 22.1 [2] => 14 [3] => 32 [4] => 31.6 [5] => 12.7 [6] => -8.074 [7] => -26.989 [8] => 68.052 [9] => 9.339 [10] => 41.184 [11] => 23.82 [12] => 94.38 [13] => -63.445 [14] => 59.516 [15] => -2.509 [16] => 89.414 [17] => -21.338 [18] => 23.783 [19] => 83.426 ) [ChangeInWorkingCapital] => Array ( [0] => -10.4 [1] => 13.4 [2] => 10.5 [3] => -39.6 [4] => 12.6 [5] => 18.4 [6] => -51.315 [7] => 17.674 [8] => 21.915 [9] => 80.706 [10] => 13.935 [11] => 11.141 [12] => 37.184 [13] => -73.012 [14] => 48.105 [15] => 46.401 [16] => -29.831 [17] => -54.634 [18] => -40.789 [19] => 6.93 ) [CF_DeferredTax] => Array ( [0] => -1.5 [1] => -0.2 [2] => -3.4 [3] => 1.7 [4] => 1.6 [5] => -9.6 [6] => 11.526 [7] => 15.055 [8] => 14.54 [9] => -6.804 [10] => 12.237 [11] => 3.928 [12] => 1.798 [13] => 2.827 [14] => -7.488 [15] => 18.397 [16] => 3.24 [17] => -35.906 [18] => 12.321 [19] => -12.74 ) [PurchaseOfPPE] => Array ( [0] => -31.5 [1] => -39 [2] => -25.4 [3] => -48.1 [4] => -42.8 [5] => -31.4 [6] => -32.425 [7] => -36.2 [8] => -44.698 [9] => -51.042 [10] => -61.375 [11] => -62.731 [12] => -75.417 [13] => -76.94 [14] => -43.045 [15] => -57.897 [16] => -67.732 [17] => -66.469 [18] => -89.363 [19] => -116.749 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 22.43 [8] => 8.226 [9] => 1.37 [10] => 0 [11] => 0 [12] => 8.738 [13] => 1.712 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIntangiblesPurchaseAndSale] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -64.647 [15] => 0 [16] => -143.365 [17] => -30.579 [18] => 0 [19] => -219.912 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => -3.3 [1] => -1.1 [2] => -5.2 [3] => 5.7 [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 ) [SaleOfInvestment] => Array ( [0] => 0 [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 ) [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] => -76.5 [1] => 0.1 [2] => -51.7 [3] => -40.6 [4] => -95.2 [5] => -203.4 [6] => -19.521 [7] => -830.664 [8] => -22.87 [9] => 4.4408920985E-15 [10] => -72.585 [11] => -78.691 [12] => -290.386 [13] => -171.008 [14] => 16.709 [15] => -44.466 [16] => 15.234 [17] => 0.06 [18] => 6.676 [19] => 22.701 ) [sloanratio] => Array ( [0] => 0.28 [1] => 0.01 [2] => 0.11 [3] => 0.16 [4] => 0.13 [5] => 0.17 [6] => 0.04 [7] => 0.31 [8] => -0.01 [9] => -0.04 [10] => 0.01 [11] => 0.02 [12] => 0.08 [13] => 0.07 [14] => -0.01 [15] => -0.02 [16] => 0.04 [17] => -0.1 [18] => 0.01 [19] => 0.05 ) [dividend_yield] => Array ( [0] => 1.42 [1] => 1.54 [2] => 1.34 [3] => 1.22 [4] => 1.5 [5] => 1.52 [6] => 1.9 [7] => 1.6 [8] => 1.34 [9] => 1.26 [10] => 1.54 [11] => 1.81 [12] => 1.64 [13] => 2.08 [14] => 2.74 [15] => 2.36 [16] => 1.99 [17] => 2.06 [18] => 1.43 [19] => 1.31 ) [current_ratio] => Array ( [0] => 1.64 [1] => 1.62 [2] => 1.54 [3] => 1.38 [4] => 1.59 [5] => 1.37 [6] => 1.6 [7] => 1.49 [8] => 1.41 [9] => 1.39 [10] => 1.12 [11] => 1.38 [12] => 0.81 [13] => 1 [14] => 1.19 [15] => 1.49 [16] => 1.45 [17] => 1.05 [18] => 1.41 [19] => 1.07 ) [quick_ratio] => Array ( [0] => 1.03 [1] => 1.1 [2] => 1.07 [3] => 0.91 [4] => 1.06 [5] => 0.94 [6] => 1.13 [7] => 1.07 [8] => 1 [9] => 1.03 [10] => 0.82 [11] => 1.01 [12] => 0.57 [13] => 0.72 [14] => 0.88 [15] => 1.16 [16] => 1.06 [17] => 0.78 [18] => 1.06 [19] => 0.77 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -0.53 [2] => -0.87 [3] => 0.3 [4] => -0 [5] => 3.74 [6] => -1.45 [7] => -14.67 [8] => -1.13 [9] => -1.07 [10] => -1.47 [11] => 1.45 [12] => -0.4 [13] => 1.09 [14] => 0.77 [15] => 0.31 [16] => 1.46 [17] => 4.57 [18] => 3.61 [19] => 3.87 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => -0.11 [2] => 7.91 [3] => 18.68 [4] => 13.57 [5] => 20.98 [6] => 8.67 [7] => 19.92 [8] => 0.63 [9] => 4.63 [10] => 6.41 [11] => 13.18 [12] => 11.03 [13] => 9.21 [14] => 9.63 [15] => -17.8 [16] => 12.13 [17] => 31.01 [18] => 1.65 [19] => 6.41 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 3.85 [2] => 16.67 [3] => 18.25 [4] => 9.4 [5] => 14.72 [6] => 6.95 [7] => -45 [8] => 112.73 [9] => -7.26 [10] => 24.42 [11] => 5.19 [12] => 20.42 [13] => -12.28 [14] => -8 [15] => 7.97 [16] => 47.65 [17] => -166.82 [18] => 0 [19] => 3.23 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.02914507772 [6] => 0.799765807963 [7] => 2.00255918106 [8] => 1.57685512367 [9] => 2.6329723225 [10] => 3.27756653992 [11] => 3.12778904665 [12] => 2.07095926413 [13] => 2.28943758573 [14] => 2 [15] => 5.19207317073 [16] => 4.13314447592 [17] => 0 [18] => 0 [19] => 9.89592760181 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.26 [6] => 0.99 [7] => 1.04 [8] => 1.09 [9] => 1.01 [10] => 0.97 [11] => 0.82 [12] => 0.85 [13] => 0.75 [14] => 0.57 [15] => 0.77 [16] => 0.96 [17] => 1.09 [18] => 1.64 [19] => 1.74 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.03 [6] => 0.8 [7] => 2 [8] => 1.58 [9] => 2.63 [10] => 3.28 [11] => 2.83 [12] => 2.07 [13] => 2.29 [14] => 2 [15] => 0 [16] => 0 [17] => 0 [18] => 1.49 [19] => 0 ) )
Valspar Corp (NYSE:VAL)
Days Inventory
60.42 (As of Apr. 2014)

Valspar Corp's inventory for the three months ended in Apr. 2014 was $498 Mil. Valspar Corp's cost of goods sold for the three months ended in Apr. 2014 was $749 Mil. Hence, Valspar Corp's days inventory for the three months ended in Apr. 2014 was 60.42.

Valspar Corp's days inventory increased from Apr. 2013 (56.86) to Apr. 2014 (60.42). It might indicate that Valspar Corp's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Valspar Corp's days sales of inventory (DSI) for the three months ended in Apr. 2014 was 40.06.

Inventory turnover measures how fast the company turns over its inventory within a year. Valspar Corp's inventory turnover for the three months ended in Apr. 2014 was 1.51.

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. Valspar Corp's inventory to revenue ratio for the three months ended in Apr. 2014 was 0.44.


Definition

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

Valspar Corp's Days Inventory for the fiscal year that ended in Oct. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=438.982/2745.718*365
=58.36

Valspar Corp's Days Inventory for the quarter that ended in Apr. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=497.579/749.42*91
=60.42

* 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).

Valspar Corp's Days Sales of Inventory for the three months ended in Apr. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=497.579/1130.178*91
=40.06

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

Valspar Corp's Inventory Turnover for the three months ended in Apr. 2014 is calculated as

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

Valspar Corp's Inventory to Revenue for the three months ended in Apr. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=497.579 / 1130.178
=0.44

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Be Aware

A lot of business are seasonable. It makes more sense to compare Days Inventory from the same period in the previous year instead of from the previous quarter.


Related Terms

Cost of Goods Sold, Inventory, Revenue, Inventory Turnover, Inventory to Revenue


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Valspar Corp Annual Data

Oct04Oct05Oct06Oct07Oct08Oct09Oct10Oct11Oct12Oct13
DaysInventory 45.2843.6649.6446.7539.5545.8059.1445.1749.3258.36

Valspar Corp Quarterly Data

Jan12Apr12Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14
DaysInventory 58.5252.6248.0548.0066.6756.8652.7053.0972.0160.42
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