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] => 5.34 [1] => 6.64 [2] => 8.72 [3] => 14.81 [4] => 24.47 [5] => 30.94 [6] => 35.31 [7] => 45.27 [8] => 40.14 [9] => 33.65 [10] => 37.74 [11] => 48.34 [12] => 49.69 [13] => 47.77 [14] => 38.93 [15] => 33.88 [16] => 37.83 [17] => 45.18 [18] => 36.36 [19] => 51.26 ) [price_low] => Array ( [0] => 0.00 [1] => 4.63 [2] => 6.13 [3] => 8.25 [4] => 12.81 [5] => 20.38 [6] => 22.75 [7] => 31.43 [8] => 30.98 [9] => 27.35 [10] => 30.64 [11] => 35.41 [12] => 39.80 [13] => 40.27 [14] => 31.39 [15] => 21.50 [16] => 26.36 [17] => 27.69 [18] => 28.99 [19] => 32.16 ) [BS_share] => Array ( [0] => 989.123 [1] => 987.077 [2] => 991.200 [3] => 992.045 [4] => 1005.693 [5] => 1014.282 [6] => 1009.98 [7] => 1018.87 [8] => 1024.43 [9] => 1024.91 [10] => 1024.53 [11] => 1015.56 [12] => 1008.01 [13] => 991.62 [14] => 989.88 [15] => 988.56 [16] => 938.61 [17] => 889.29 [18] => 941.86 [19] => 946.60 ) [Fiscal Year] => Array ( [0] => Aug94 [1] => Aug95 [2] => Aug96 [3] => Aug97 [4] => Aug98 [5] => Aug99 [6] => Aug00 [7] => Aug01 [8] => Aug02 [9] => Aug03 [10] => Aug04 [11] => Aug05 [12] => Aug06 [13] => Aug07 [14] => Aug08 [15] => Aug09 [16] => Aug10 [17] => Aug11 [18] => Aug12 [19] => Aug13 ) [quarter] => Array ( [0] => 199408 [1] => 199508 [2] => 199608 [3] => 199708 [4] => 199808 [5] => 199908 [6] => 200008 [7] => 200108 [8] => 200208 [9] => 200308 [10] => 200408 [11] => 200508 [12] => 200608 [13] => 200708 [14] => 200808 [15] => 200908 [16] => 201008 [17] => 201108 [18] => 201208 [19] => 201308 ) [Shares Outstanding (diluted)] => Array ( [0] => 989.123 [1] => 987.077 [2] => 991.200 [3] => 992.045 [4] => 1005.693 [5] => 1014.282 [6] => 1019.889 [7] => 1028.947 [8] => 1032.271 [9] => 1031.062 [10] => 1031.798 [11] => 1028.334 [12] => 1019.401 [13] => 1006.340 [14] => 995.544 [15] => 991.300 [16] => 987.900 [17] => 924.500 [18] => 880.100 [19] => 955.200 ) [Revenue] => Array ( [0] => 9235 [1] => 10395.1 [2] => 11778.4 [3] => 13363 [4] => 15306.6 [5] => 17838.8 [6] => 21206.9 [7] => 24623 [8] => 28681.1 [9] => 32505.4 [10] => 37508.2 [11] => 42201.6 [12] => 47409 [13] => 53762 [14] => 59034 [15] => 63335 [16] => 67420 [17] => 72184 [18] => 71633 [19] => 72217 ) [COGS] => Array ( [0] => 6496.3 [1] => 7350.8 [2] => 8367.5 [3] => 9517.9 [4] => 10949.8 [5] => 12768.5 [6] => 15235.8 [7] => 18048.9 [8] => 21076.1 [9] => 23706.2 [10] => 27310.4 [11] => 30413.8 [12] => 34240.4 [13] => 38518.1 [14] => 42391 [15] => 45722 [16] => 48444 [17] => 51692 [18] => 51291 [19] => 51098 ) [Gross Profit] => Array ( [0] => 2738.7 [1] => 3044.3 [2] => 3410.9 [3] => 3845.1 [4] => 4356.8 [5] => 5070.3 [6] => 5971.1 [7] => 6574.1 [8] => 7605 [9] => 8799.2 [10] => 10197.8 [11] => 11787.8 [12] => 13168.6 [13] => 15243.9 [14] => 16643 [15] => 17613 [16] => 18976 [17] => 20492 [18] => 20342 [19] => 21119 ) [SGA] => Array ( [0] => 2164.9 [1] => 2392.7 [2] => 2659.5 [3] => 2972.5 [4] => 3332 [5] => 3844.8 [6] => 4516.9 [7] => 5175.8 [8] => 5980.8 [9] => 6938.3 [10] => 8055.4 [11] => 9363.8 [12] => 10467.1 [13] => 12093.2 [14] => 13202 [15] => 14366 [16] => 15518 [17] => 16561 [18] => 16878 [19] => 17543 ) [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] => 118.1 [1] => 131.5 [2] => 147.3 [3] => 163.9 [4] => 189.6 [5] => 210.1 [6] => 230.1 [7] => 269.2 [8] => 307.3 [9] => 346.1 [10] => 403.1 [11] => 482.1 [12] => 572.2 [13] => 675.9 [14] => 840 [15] => 975 [16] => 1030 [17] => 1086 [18] => 1166 [19] => 1283 ) [Operating Income] => Array ( [0] => 455.7 [1] => 520.1 [2] => 604.1 [3] => 708.7 [4] => 835.2 [5] => 1015.4 [6] => 1224.1 [7] => 1398.3 [8] => 1624.2 [9] => 1860.9 [10] => 2142.4 [11] => 2424 [12] => 2701.5 [13] => 3150.7 [14] => 3441 [15] => 3247 [16] => 3458 [17] => 4365 [18] => 3464 [19] => 3940 ) [other_operating_charges] => Array ( [0] => -118.1 [1] => -131.5 [2] => -147.3 [3] => -163.9 [4] => -189.6 [5] => -210.1 [6] => -230.1 [7] => -2.27373675443E-13 [8] => 2.27373675443E-13 [9] => -4.54747350886E-13 [10] => 4.54747350886E-13 [11] => 0 [12] => 0 [13] => 9.09494701773E-13 [14] => 0 [15] => 0 [16] => 0 [17] => 434 [18] => 0 [19] => 364 ) [Month End Stock Price] => Array ( [0] => 4.703 [1] => 6.125 [2] => 8.219 [3] => 13.469 [4] => 19.188 [5] => 23.188 [6] => 32.875 [7] => 34.35 [8] => 34.75 [9] => 32.66 [10] => 36.45 [11] => 46.33 [12] => 49.46 [13] => 45.07 [14] => 36.43 [15] => 33.88 [16] => 26.88 [17] => 35.21 [18] => 35.76 [19] => 48.07 ) [mktcap] => Array ( [0] => 4651.845469 [1] => 6045.846625 [2] => 8146.6728 [3] => 13361.854105 [4] => 19297.237284 [5] => 23519.171016 [6] => 33203.0925 [7] => 34998.1845 [8] => 35598.9425 [9] => 33473.5606 [10] => 37344.1185 [11] => 47050.8948 [12] => 49856.1746 [13] => 44692.3134 [14] => 36061.3284 [15] => 33492.4128 [16] => 25229.8368 [17] => 31311.9009 [18] => 33680.9136 [19] => 45503.062 ) [Cash and Equiv] => Array ( [0] => 77.9 [1] => 22.2 [2] => 8.8 [3] => 73 [4] => 144.4 [5] => 141.8 [6] => 12.8 [7] => 16.9 [8] => 449.9 [9] => 1268 [10] => 1695.5 [11] => 1071.6 [12] => 1335 [13] => 254.8 [14] => 443 [15] => 2587 [16] => 1880 [17] => 1556 [18] => 1297 [19] => 2106 ) [ev_addition] => Array ( [0] => -77.9 [1] => -22.2 [2] => -8.8 [3] => -73 [4] => -144.4 [5] => -141.8 [6] => -12.8 [7] => 423.8 [8] => -449.9 [9] => -1268 [10] => -1695.5 [11] => -1071.6 [12] => -1335 [13] => 623.7 [14] => 977 [15] => -236 [16] => 521 [17] => 853 [18] => 4095 [19] => 2941 ) [ev_addition_per_share] => Array ( [0] => -0.079 [1] => -0.022 [2] => -0.009 [3] => -0.074 [4] => -0.144 [5] => -0.14 [6] => -0.013 [7] => 0.416 [8] => -0.439 [9] => -1.237 [10] => -1.655 [11] => -1.055 [12] => -1.324 [13] => 0.629 [14] => 0.987 [15] => -0.239 [16] => 0.555 [17] => 0.959 [18] => 4.348 [19] => 3.107 ) [ev_per_share] => Array ( [0] => 4.623 [1] => 6.105 [2] => 8.209 [3] => 13.399 [4] => 19.048 [5] => 23.048 [6] => 32.865 [7] => 34.77 [8] => 34.31 [9] => 31.42 [10] => 34.8 [11] => 45.27 [12] => 48.14 [13] => 45.7 [14] => 37.42 [15] => 33.64 [16] => 27.44 [17] => 36.17 [18] => 40.11 [19] => 51.18 ) [ev] => Array ( [0] => 4573.945469 [1] => 6023.646625 [2] => 8137.8728 [3] => 13288.854105 [4] => 19152.837284 [5] => 23377.371016 [6] => 33190.2925 [7] => 35421.9845 [8] => 35149.0425 [9] => 32205.5606 [10] => 35648.6185 [11] => 45979.2948 [12] => 48521.1746 [13] => 45316.0134 [14] => 37038.3284 [15] => 33256.4128 [16] => 25750.8368 [17] => 32164.9009 [18] => 37775.9136 [19] => 48444.062 ) [Non Operating Income] => Array ( [0] => 5.4 [1] => 4.9 [2] => 5.1 [3] => 3.9 [4] => 37.4 [5] => 11.9 [6] => 33.5 [7] => 22.1 [8] => 6.2 [9] => 10.8 [10] => 17.3 [11] => 31.6 [12] => 52.6 [13] => 38.4 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 120 ) [tax] => Array ( [0] => 176.5 [1] => 203 [2] => 235.2 [3] => 276.1 [4] => 339.9 [5] => 403.2 [6] => 486.4 [7] => 537.1 [8] => 618.1 [9] => 706.6 [10] => 809.9 [11] => 896.1 [12] => 1003.5 [13] => 1147.8 [14] => 1273 [15] => 1158 [16] => 1282 [17] => 1580 [18] => 1249 [19] => 1445 ) [Pretax Income] => Array ( [0] => 458.4 [1] => 523.8 [2] => 606.9 [3] => 712.6 [4] => 850.7 [5] => 1027.3 [6] => 1263.3 [7] => 1422.7 [8] => 1637.3 [9] => 1871.7 [10] => 2159.7 [11] => 2455.6 [12] => 2754.1 [13] => 3189.1 [14] => 3430 [15] => 3164 [16] => 3373 [17] => 4294 [18] => 3376 [19] => 3895 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 5.5 [4] => 5.6 [5] => 12.3 [6] => 6.1 [7] => 5.4 [8] => 6.9 [9] => 10.8 [10] => 17.3 [11] => 31.6 [12] => 52.6 [13] => 38.4 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [InterestExpense] => Array ( [0] => -2.6 [1] => -1.2 [2] => -2.2 [3] => -1.6 [4] => -1.1 [5] => -0.4 [6] => -0.4 [7] => -3.1 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -11 [15] => -83 [16] => -85 [17] => 0 [18] => -88 [19] => 0 ) [depletion] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DepreciationAndAmortization] => Array ( [0] => 118.1 [1] => 131.5 [2] => 147.3 [3] => 163.9 [4] => 189.6 [5] => 210.1 [6] => 230.1 [7] => 269.2 [8] => 307.3 [9] => 346.1 [10] => 403.1 [11] => 482.1 [12] => 572.2 [13] => 675.9 [14] => 840 [15] => 975 [16] => 1030 [17] => 1086 [18] => 1166 [19] => 1283 ) [ReconciledDepreciation] => Array ( [0] => 118.1 [1] => 131.5 [2] => 147.3 [3] => 163.9 [4] => 189.6 [5] => 210.1 [6] => 230.1 [7] => 269.2 [8] => 307.3 [9] => 346.1 [10] => 403.1 [11] => 482.1 [12] => 572.2 [13] => 675.9 [14] => 840 [15] => 975 [16] => 1030 [17] => 1086 [18] => 1166 [19] => 1283 ) [EBIT] => Array ( [0] => 461 [1] => 525 [2] => 609.1 [3] => 714.2 [4] => 851.8 [5] => 1027.7 [6] => 1263.7 [7] => 1425.8 [8] => 1624.2 [9] => 1860.9 [10] => 2142.4 [11] => 2424 [12] => 2701.5 [13] => 3150.7 [14] => 3441 [15] => 3247 [16] => 3458 [17] => 4365 [18] => 3464 [19] => 3940 ) [EBITDA_morn] => Array ( [0] => 579.1 [1] => 656.5 [2] => 756.4 [3] => 878.1 [4] => 1041.4 [5] => 1237.8 [6] => 1493.8 [7] => 1695 [8] => 1931.5 [9] => 2207 [10] => 2545.5 [11] => 2906.1 [12] => 3273.7 [13] => 3826.6 [14] => 4281 [15] => 4222 [16] => 4488 [17] => 5451 [18] => 4630 [19] => 5223 ) [EBITDA] => Array ( [0] => 579.1 [1] => 656.5 [2] => 756.4 [3] => 878.1 [4] => 1041.4 [5] => 1237.8 [6] => 1493.8 [7] => 1695 [8] => 1931.5 [9] => 2207 [10] => 2545.5 [11] => 2906.1 [12] => 3273.7 [13] => 3826.6 [14] => 4281 [15] => 4222 [16] => 4488 [17] => 5451 [18] => 4630 [19] => 5223 ) [EBITDA_1] => Array ( [0] => 579.1 [1] => 656.5 [2] => 756.4 [3] => 878.1 [4] => 1041.4 [5] => 1237.8 [6] => 1493.8 [7] => 1695 [8] => 1931.5 [9] => 2207 [10] => 2545.5 [11] => 2906.1 [12] => 3273.7 [13] => 3826.6 [14] => 4281 [15] => 4222 [16] => 4488 [17] => 5451 [18] => 4630 [19] => 5223 ) [DDA_new] => Array ( [0] => 118.1 [1] => 131.5 [2] => 147.3 [3] => 163.9 [4] => 189.6 [5] => 210.1 [6] => 230.1 [7] => 269.2 [8] => 307.3 [9] => 346.1 [10] => 403.1 [11] => 482.1 [12] => 572.2 [13] => 675.9 [14] => 840 [15] => 975 [16] => 1030 [17] => 1086 [18] => 1166 [19] => 1283 ) [EBITDA_new] => Array ( [0] => 579.1 [1] => 656.5 [2] => 756.4 [3] => 878.1 [4] => 1041.4 [5] => 1237.8 [6] => 1493.8 [7] => 1695 [8] => 1931.5 [9] => 2207 [10] => 2545.5 [11] => 2906.1 [12] => 3273.7 [13] => 3826.6 [14] => 4281 [15] => 4222 [16] => 4488 [17] => 5451 [18] => 4630 [19] => 5223 ) [EBITDA_per_share] => Array ( [0] => 0.59 [1] => 0.67 [2] => 0.76 [3] => 0.89 [4] => 1.04 [5] => 1.22 [6] => 1.46 [7] => 1.65 [8] => 1.87 [9] => 2.14 [10] => 2.47 [11] => 2.83 [12] => 3.21 [13] => 3.8 [14] => 4.3 [15] => 4.26 [16] => 4.54 [17] => 5.9 [18] => 5.26 [19] => 5.47 ) [Operating_Income_per_share] => Array ( [0] => 0.46 [1] => 0.53 [2] => 0.61 [3] => 0.71 [4] => 0.83 [5] => 1 [6] => 1.2 [7] => 1.36 [8] => 1.57 [9] => 1.8 [10] => 2.08 [11] => 2.36 [12] => 2.65 [13] => 3.13 [14] => 3.46 [15] => 3.28 [16] => 3.5 [17] => 4.72 [18] => 3.94 [19] => 4.12 ) [Net Income] => Array ( [0] => 281.9 [1] => 320.8 [2] => 371.7 [3] => 436.5 [4] => 510.8 [5] => 624.1 [6] => 776.9 [7] => 885.6 [8] => 1019.2 [9] => 1165.1 [10] => 1349.8 [11] => 1559.5 [12] => 1750.6 [13] => 2041.3 [14] => 2157 [15] => 2006 [16] => 2091 [17] => 2714 [18] => 2127 [19] => 2450 ) [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] => 0.085 [1] => 0.098 [2] => 0.11 [3] => 0.12 [4] => 0.125 [5] => 0.13 [6] => 0.135 [7] => 0.14 [8] => 0.145 [9] => 0.156 [10] => 0.182 [11] => 0.223 [12] => 0.273 [13] => 0.328 [14] => 0.398 [15] => 0.475 [16] => 0.588 [17] => 0.75 [18] => 0.95 [19] => 1.14 ) [Shares Outstanding] => Array ( [0] => 989.123 [1] => 987.077 [2] => 991.200 [3] => 992.045 [4] => 1005.693 [5] => 1014.282 [6] => 1019.889 [7] => 1028.947 [8] => 1032.271 [9] => 1031.062 [10] => 1031.798 [11] => 1028.334 [12] => 1019.401 [13] => 1006.340 [14] => 995.544 [15] => 991.300 [16] => 987.900 [17] => 924.500 [18] => 880.100 [19] => 955.200 ) [shares_diluted] => Array ( [0] => 989.123 [1] => 987.077 [2] => 991.200 [3] => 992.045 [4] => 1005.693 [5] => 1014.282 [6] => 1019.889 [7] => 1028.947 [8] => 1032.271 [9] => 1031.062 [10] => 1031.798 [11] => 1028.334 [12] => 1019.401 [13] => 1006.340 [14] => 995.544 [15] => 991.300 [16] => 987.900 [17] => 924.500 [18] => 880.100 [19] => 955.200 ) [shares_basic] => Array ( [0] => 989.123 [1] => 987.077 [2] => 991.200 [3] => 992.045 [4] => 992.169 [5] => 1000.363 [6] => 1007.394 [7] => 1016.198 [8] => 1022.554 [9] => 1022.018 [10] => 1024.513 [11] => 1019.670 [12] => 1010.253 [13] => 998.634 [14] => 990.610 [15] => 990.000 [16] => 981.700 [17] => 915.100 [18] => 874.700 [19] => 946.000 ) [COGS_pct] => Array ( [0] => 0.70 [1] => 0.71 [2] => 0.71 [3] => 0.71 [4] => 0.72 [5] => 0.72 [6] => 0.72 [7] => 0.73 [8] => 0.73 [9] => 0.73 [10] => 0.73 [11] => 0.72 [12] => 0.72 [13] => 0.72 [14] => 0.72 [15] => 0.72 [16] => 0.72 [17] => 0.72 [18] => 0.72 [19] => 0.71 ) [Gross Profit_pct] => Array ( [0] => 29.66 [1] => 29.29 [2] => 28.96 [3] => 28.77 [4] => 28.46 [5] => 28.42 [6] => 28.16 [7] => 26.70 [8] => 26.52 [9] => 27.07 [10] => 27.19 [11] => 27.93 [12] => 27.78 [13] => 28.35 [14] => 28.19 [15] => 27.81 [16] => 28.15 [17] => 28.39 [18] => 28.40 [19] => 29.24 ) [SGA_pct] => Array ( [0] => 23.44 [1] => 23.02 [2] => 22.58 [3] => 22.24 [4] => 21.77 [5] => 21.55 [6] => 21.30 [7] => 21.02 [8] => 20.85 [9] => 21.35 [10] => 21.48 [11] => 22.19 [12] => 22.08 [13] => 22.49 [14] => 22.36 [15] => 22.68 [16] => 23.02 [17] => 22.94 [18] => 23.56 [19] => 24.29 ) [Interest Expense_pct] => Array ( [0] => -0.03 [1] => -0.01 [2] => -0.02 [3] => -0.01 [4] => -0.01 [5] => -0.00 [6] => -0.00 [7] => -0.01 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => -0.02 [15] => -0.13 [16] => -0.13 [17] => 0.00 [18] => -0.12 [19] => 0.00 ) [Pretax Income_pct] => Array ( [0] => 4.96 [1] => 5.04 [2] => 5.15 [3] => 5.33 [4] => 5.56 [5] => 5.76 [6] => 5.96 [7] => 5.78 [8] => 5.71 [9] => 5.76 [10] => 5.76 [11] => 5.82 [12] => 5.81 [13] => 5.93 [14] => 5.81 [15] => 5.00 [16] => 5.00 [17] => 5.95 [18] => 4.71 [19] => 5.39 ) [Net Income_pct] => Array ( [0] => 3.05 [1] => 3.09 [2] => 3.16 [3] => 3.27 [4] => 3.34 [5] => 3.50 [6] => 3.66 [7] => 3.60 [8] => 3.55 [9] => 3.58 [10] => 3.60 [11] => 3.70 [12] => 3.69 [13] => 3.80 [14] => 3.65 [15] => 3.17 [16] => 3.10 [17] => 3.76 [18] => 2.97 [19] => 3.39 ) [DaysSalesOutstanding] => Array ( [0] => 7.66 [1] => 8.64 [2] => 8.94 [3] => 10.27 [4] => 8.9 [5] => 9.95 [6] => 10.58 [7] => 11.83 [8] => 12.15 [9] => 11.43 [10] => 11.38 [11] => 12.08 [12] => 15.88 [13] => 15.18 [14] => 15.62 [15] => 14.38 [16] => 13.26 [17] => 12.63 [18] => 11.04 [19] => 13.3 ) [DaysInventory] => Array ( [0] => 70.99 [1] => 72.19 [2] => 71.19 [3] => 66.46 [4] => 67.56 [5] => 70.4 [6] => 67.82 [7] => 70.42 [8] => 63.13 [9] => 64.71 [10] => 63.33 [11] => 67.12 [12] => 64.5 [13] => 64.35 [14] => 62.42 [15] => 54.2 [16] => 55.59 [17] => 56.8 [18] => 50.07 [19] => 48.94 ) [Payable] => Array ( [0] => 532.8 [1] => 606.3 [2] => 691.8 [3] => 813 [4] => 906.9 [5] => 1130.3 [6] => 1364 [7] => 1546.8 [8] => 1836.4 [9] => 2407.8 [10] => 2641.5 [11] => 2918.2 [12] => 4039.2 [13] => 3733.3 [14] => 4289 [15] => 4348 [16] => 5077 [17] => 4995 [18] => 4384 [19] => 5156 ) [DaysPayable] => Array ( [0] => 21.06 [1] => 21.29 [2] => 21.44 [3] => 22.21 [4] => 21.63 [5] => 23.13 [6] => 23.48 [7] => 22.93 [8] => 23.37 [9] => 27.04 [10] => 25.7 [11] => 25.24 [12] => 31.1 [13] => 25.35 [14] => 26.52 [15] => 25.06 [16] => 27.49 [17] => 25.26 [18] => 22.34 [19] => 26.06 ) [InventoryTurnover] => Array ( [0] => 5.14 [1] => 5.06 [2] => 5.13 [3] => 5.49 [4] => 5.4 [5] => 5.18 [6] => 5.38 [7] => 5.18 [8] => 5.78 [9] => 5.64 [10] => 5.76 [11] => 5.44 [12] => 5.66 [13] => 5.67 [14] => 5.85 [15] => 6.73 [16] => 6.57 [17] => 6.43 [18] => 7.29 [19] => 7.46 ) [Accts Rec.] => Array ( [0] => 193.9 [1] => 246.1 [2] => 288.5 [3] => 376 [4] => 373.2 [5] => 486.5 [6] => 614.5 [7] => 798.3 [8] => 954.8 [9] => 1017.8 [10] => 1169.1 [11] => 1396.3 [12] => 2062.7 [13] => 2236.5 [14] => 2527 [15] => 2496 [16] => 2450 [17] => 2497 [18] => 2167 [19] => 2632 ) [Inventory] => Array ( [0] => 1263.4 [1] => 1453.9 [2] => 1632 [3] => 1733 [4] => 2026.9 [5] => 2462.6 [6] => 2830.8 [7] => 3482.4 [8] => 3645.2 [9] => 4202.7 [10] => 4738.6 [11] => 5592.7 [12] => 6050.4 [13] => 6790.5 [14] => 7249 [15] => 6789 [16] => 7378 [17] => 8044 [18] => 7036 [19] => 6852 ) [inventory2sales] => Array ( [0] => 0.137 [1] => 0.14 [2] => 0.139 [3] => 0.13 [4] => 0.132 [5] => 0.138 [6] => 0.133 [7] => 0.141 [8] => 0.127 [9] => 0.129 [10] => 0.126 [11] => 0.133 [12] => 0.128 [13] => 0.126 [14] => 0.123 [15] => 0.107 [16] => 0.109 [17] => 0.111 [18] => 0.098 [19] => 0.095 ) [Total Current Assets] => Array ( [0] => 1672.8 [1] => 1812.9 [2] => 2019 [3] => 2326 [4] => 2623.1 [5] => 3221.7 [6] => 3550.1 [7] => 4393.9 [8] => 5166.5 [9] => 6609 [10] => 7764.4 [11] => 8316.5 [12] => 9705.4 [13] => 9510.5 [14] => 10433 [15] => 12049 [16] => 11922 [17] => 12322 [18] => 10760 [19] => 11874 ) [Other Current Assets] => Array ( [0] => 137.6 [1] => 90.7 [2] => 89.7 [3] => 144 [4] => 78.6 [5] => 130.8 [6] => 92 [7] => 96.3 [8] => 116.6 [9] => 120.5 [10] => 161.2 [11] => 255.9 [12] => 257.3 [13] => 228.7 [14] => 214 [15] => 177 [16] => 214 [17] => 225 [18] => 260 [19] => 284 ) [Net PPE] => Array ( [0] => 1085.5 [1] => 1249 [2] => 1448.4 [3] => 1754 [4] => 2143.4 [5] => 2593.9 [6] => 3428.2 [7] => 4345.3 [8] => 4591.4 [9] => 4940 [10] => 5446.4 [11] => 6165 [12] => 6948.9 [13] => 8199.9 [14] => 9775 [15] => 10802 [16] => 11184 [17] => 11526 [18] => 12038 [19] => 12138 ) [Intangibles] => 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] => 168.4 [13] => 1060.2 [14] => 1438 [15] => 2158 [16] => 3001 [17] => 3229 [18] => 2161 [19] => 3717 ) [Total Assets] => Array ( [0] => 2908.7 [1] => 3252.6 [2] => 3633.6 [3] => 4207 [4] => 4901.6 [5] => 5906.7 [6] => 7103.7 [7] => 8833.8 [8] => 9878.8 [9] => 11656.8 [10] => 13342.1 [11] => 14608.8 [12] => 17131.1 [13] => 19313.6 [14] => 22410 [15] => 25142 [16] => 26275 [17] => 27454 [18] => 33462 [19] => 35481 ) [Other Long-Term Assets] => Array ( [0] => 150.4 [1] => 190.7 [2] => 166.2 [3] => 127 [4] => 135.1 [5] => 91.1 [6] => 125.4 [7] => 94.6 [8] => 120.9 [9] => 107.8 [10] => 131.3 [11] => 127.3 [12] => 308.4 [13] => 543 [14] => 764 [15] => 133 [16] => 168 [17] => 377 [18] => 8503 [19] => 7752 ) [Total Assets Non-liquid] => Array ( [0] => 2830.8 [1] => 3230.4 [2] => 3624.8 [3] => 4134 [4] => 4757.2 [5] => 5764.9 [6] => 7090.9 [7] => 8816.9 [8] => 9428.9 [9] => 10388.8 [10] => 11646.6 [11] => 13537.2 [12] => 15796.1 [13] => 19058.8 [14] => 21967 [15] => 22555 [16] => 24395 [17] => 25898 [18] => 32165 [19] => 33375 ) [HardAssets] => Array ( [0] => 2830.8 [1] => 3230.4 [2] => 3624.8 [3] => 4134 [4] => 4757.2 [5] => 5764.9 [6] => 7090.9 [7] => 8816.9 [8] => 9428.9 [9] => 10388.8 [10] => 11646.6 [11] => 13537.2 [12] => 15627.7 [13] => 17998.6 [14] => 20529 [15] => 20397 [16] => 21394 [17] => 22669 [18] => 30004 [19] => 29658 ) [Accts Payable] => Array ( [0] => 532.8 [1] => 606.3 [2] => 691.8 [3] => 813 [4] => 906.9 [5] => 1130.3 [6] => 1364 [7] => 2484.3 [8] => 2854.3 [9] => 3565.6 [10] => 4012 [11] => 4410.1 [12] => 4916.7 [13] => 4743.8 [14] => 6561 [15] => 6754 [16] => 7421 [17] => 8070 [18] => 7403 [19] => 6084 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 440.7 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 878.5 [14] => 83 [15] => 15 [16] => 12 [17] => 13 [18] => 1319 [19] => 570 ) [ShortTermDebt_without_lease] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 440.7 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 878.5 [14] => 83 [15] => 15 [16] => 12 [17] => 13 [18] => 1319 [19] => 570 ) [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] => 1050.7 [1] => 1077.8 [2] => 1182 [3] => 1439 [4] => 1580.1 [5] => 1923.8 [6] => 2303.7 [7] => 3011.6 [8] => 2955.2 [9] => 3671.4 [10] => 4077.9 [11] => 4481 [12] => 5755.3 [13] => 6744.3 [14] => 6644 [15] => 6769 [16] => 7433 [17] => 8083 [18] => 8722 [19] => 8883 ) [Other Current Liab.] => Array ( [0] => 517.9 [1] => 471.5 [2] => 490.2 [3] => 626 [4] => 673.2 [5] => 793.5 [6] => 939.7 [7] => 86.6 [8] => 100.9 [9] => 105.8 [10] => 65.9 [11] => 70.9 [12] => 838.6 [13] => 1122 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 2229 ) [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] => 80 [15] => 80 [16] => 80 [17] => 80 [18] => 0 [19] => 80 ) [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] => 118.1 [5] => 258.9 [6] => 367.2 [7] => 596.7 [8] => 748.4 [9] => 697.8 [10] => 632.6 [11] => 565 [12] => 558.5 [13] => 558.8 [14] => 575 [15] => 605 [16] => 684 [17] => 834 [18] => 0 [19] => 1074 ) [Retained Earnings] => Array ( [0] => 1496.7 [1] => 1715.7 [2] => 1966.2 [3] => 2266 [4] => 2653 [5] => 3147 [6] => 3787.8 [7] => 4530.9 [8] => 5401.7 [9] => 6417.8 [10] => 7503.3 [11] => 8836.3 [12] => 10311.7 [13] => 12026.8 [14] => 13792 [15] => 15327 [16] => 16848 [17] => 18877 [18] => 0 [19] => 21523 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -76.3 [11] => -514.9 [12] => -764.2 [13] => -1505.9 [14] => -1551 [15] => -1533 [16] => -3101 [17] => -4926 [18] => 0 [19] => -3114 ) [Total Equity] => Array ( [0] => 1573.6 [1] => 1792.6 [2] => 2043.1 [3] => 2373 [4] => 2848.9 [5] => 3484.3 [6] => 4234 [7] => 5207.2 [8] => 6230.2 [9] => 7195.7 [10] => 8139.7 [11] => 8889.7 [12] => 10115.8 [13] => 11104.3 [14] => 12869 [15] => 14376 [16] => 14400 [17] => 14847 [18] => 18236 [19] => 19454 ) [Long-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] => 1337 [15] => 2336 [16] => 2389 [17] => 2396 [18] => 4073 [19] => 4477 ) [Total Liabilities] => Array ( [0] => 1335.1 [1] => 1460 [2] => 1590.5 [3] => 1834 [4] => 2052.7 [5] => 2422.4 [6] => 2869.7 [7] => 3626.6 [8] => 3648.6 [9] => 4461.1 [10] => 5202.4 [11] => 5719.1 [12] => 7015.3 [13] => 8209.3 [14] => 9541 [15] => 10766 [16] => 11875 [17] => 12607 [18] => 15226 [19] => 16027 ) [Other Long-Term Liab.] => Array ( [0] => 110.8 [1] => 239.9 [2] => 263.3 [3] => 282 [4] => 383.5 [5] => 423.8 [6] => 464.4 [7] => 478 [8] => 516.9 [9] => 561.7 [10] => 850.4 [11] => 997.7 [12] => 1118.9 [13] => 1306.8 [14] => 1410 [15] => 1396 [16] => 1305 [17] => 1785 [18] => 1886 [19] => 1727 ) [Cash and Equiv_pct] => Array ( [0] => 2.68 [1] => 0.68 [2] => 0.24 [3] => 1.74 [4] => 2.95 [5] => 2.40 [6] => 0.18 [7] => 0.19 [8] => 4.55 [9] => 10.88 [10] => 12.71 [11] => 7.34 [12] => 7.79 [13] => 1.32 [14] => 1.98 [15] => 10.29 [16] => 7.16 [17] => 5.67 [18] => 3.88 [19] => 5.94 ) [Accts Rec._pct] => Array ( [0] => 6.67 [1] => 7.57 [2] => 7.94 [3] => 8.94 [4] => 7.61 [5] => 8.24 [6] => 8.65 [7] => 9.04 [8] => 9.67 [9] => 8.73 [10] => 8.76 [11] => 9.56 [12] => 12.04 [13] => 11.58 [14] => 11.28 [15] => 9.93 [16] => 9.32 [17] => 9.10 [18] => 6.48 [19] => 7.42 ) [Inventory_pct] => Array ( [0] => 43.44 [1] => 44.70 [2] => 44.91 [3] => 41.19 [4] => 41.35 [5] => 41.69 [6] => 39.85 [7] => 39.42 [8] => 36.90 [9] => 36.05 [10] => 35.52 [11] => 38.28 [12] => 35.32 [13] => 35.16 [14] => 32.35 [15] => 27.00 [16] => 28.08 [17] => 29.30 [18] => 21.03 [19] => 19.31 ) [Other Current Assets_pct] => Array ( [0] => 4.73 [1] => 2.79 [2] => 2.47 [3] => 3.42 [4] => 1.60 [5] => 2.21 [6] => 1.30 [7] => 1.09 [8] => 1.18 [9] => 1.03 [10] => 1.21 [11] => 1.75 [12] => 1.50 [13] => 1.18 [14] => 0.95 [15] => 0.70 [16] => 0.81 [17] => 0.82 [18] => 0.78 [19] => 0.80 ) [Total Current Assets_pct] => Array ( [0] => 57.51 [1] => 55.74 [2] => 55.56 [3] => 55.29 [4] => 53.52 [5] => 54.54 [6] => 49.98 [7] => 49.74 [8] => 52.30 [9] => 56.70 [10] => 58.19 [11] => 56.93 [12] => 56.65 [13] => 49.24 [14] => 46.56 [15] => 47.92 [16] => 45.37 [17] => 44.88 [18] => 32.16 [19] => 33.47 ) [Net PPE_pct] => Array ( [0] => 37.32 [1] => 38.40 [2] => 39.86 [3] => 41.69 [4] => 43.73 [5] => 43.91 [6] => 48.26 [7] => 49.19 [8] => 46.48 [9] => 42.38 [10] => 40.82 [11] => 42.20 [12] => 40.56 [13] => 42.46 [14] => 43.62 [15] => 42.96 [16] => 42.57 [17] => 41.98 [18] => 35.98 [19] => 34.21 ) [Intangibles_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] => 0.98 [13] => 5.49 [14] => 6.42 [15] => 8.58 [16] => 11.42 [17] => 11.76 [18] => 6.46 [19] => 10.48 ) [Other Long-Term Assets_pct] => Array ( [0] => 5.17 [1] => 5.86 [2] => 4.57 [3] => 3.02 [4] => 2.76 [5] => 1.54 [6] => 1.77 [7] => 1.07 [8] => 1.22 [9] => 0.92 [10] => 0.98 [11] => 0.87 [12] => 1.80 [13] => 2.81 [14] => 3.41 [15] => 0.53 [16] => 0.64 [17] => 1.37 [18] => 25.41 [19] => 21.85 ) [Accts Payable_pct] => Array ( [0] => 18.32 [1] => 18.64 [2] => 19.04 [3] => 19.32 [4] => 18.50 [5] => 19.14 [6] => 19.20 [7] => 28.12 [8] => 28.89 [9] => 30.59 [10] => 30.07 [11] => 30.19 [12] => 28.70 [13] => 24.56 [14] => 29.28 [15] => 26.86 [16] => 28.24 [17] => 29.39 [18] => 22.12 [19] => 17.15 ) [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] => 4.99 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 4.55 [14] => 0.37 [15] => 0.06 [16] => 0.05 [17] => 0.05 [18] => 3.94 [19] => 1.61 ) [Other Current Liab._pct] => Array ( [0] => 17.81 [1] => 14.50 [2] => 13.49 [3] => 14.88 [4] => 13.73 [5] => 13.43 [6] => 13.23 [7] => 0.98 [8] => 1.02 [9] => 0.91 [10] => 0.49 [11] => 0.49 [12] => 4.90 [13] => 5.81 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 6.28 ) [Total Current Liabilities_pct] => Array ( [0] => 36.12 [1] => 33.14 [2] => 32.53 [3] => 34.20 [4] => 32.24 [5] => 32.57 [6] => 32.43 [7] => 34.09 [8] => 29.91 [9] => 31.50 [10] => 30.56 [11] => 30.67 [12] => 33.60 [13] => 34.92 [14] => 29.65 [15] => 26.92 [16] => 28.29 [17] => 29.44 [18] => 26.07 [19] => 25.04 ) [Long-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] => 5.97 [15] => 9.29 [16] => 9.09 [17] => 8.73 [18] => 12.17 [19] => 12.62 ) [Other Long-Term Liab._pct] => Array ( [0] => 9.78 [1] => 11.75 [2] => 11.24 [3] => 9.39 [4] => 9.64 [5] => 8.44 [6] => 7.97 [7] => 6.96 [8] => 7.02 [9] => 6.77 [10] => 8.43 [11] => 8.48 [12] => 7.36 [13] => 7.59 [14] => 6.96 [15] => 6.61 [16] => 7.81 [17] => 7.75 [18] => 7.26 [19] => 7.52 ) [Total Liabilities_pct] => Array ( [0] => 45.90 [1] => 44.89 [2] => 43.77 [3] => 43.59 [4] => 41.88 [5] => 41.01 [6] => 40.40 [7] => 41.05 [8] => 36.93 [9] => 38.27 [10] => 38.99 [11] => 39.15 [12] => 40.95 [13] => 42.51 [14] => 42.57 [15] => 42.82 [16] => 45.20 [17] => 45.92 [18] => 45.50 [19] => 45.17 ) [netcash] => Array ( [0] => -1.27 [1] => -1.46 [2] => -1.6 [3] => -1.78 [4] => -1.9 [5] => -2.25 [6] => -2.83 [7] => -3.54 [8] => -3.12 [9] => -3.12 [10] => -3.42 [11] => -4.58 [12] => -5.64 [13] => -8.02 [14] => -9.19 [15] => -8.27 [16] => -10.65 [17] => -12.43 [18] => -14.79 [19] => -14.71 ) [NCAV] => Array ( [0] => -0.49 [1] => -0.53 [2] => -0.55 [3] => -0.62 [4] => -0.61 [5] => -0.67 [6] => -0.97 [7] => -1.25 [8] => -0.64 [9] => -0.32 [10] => -0.25 [11] => -0.79 [12] => -1.1 [13] => -2.91 [14] => -3.61 [15] => -2.95 [16] => -4.76 [17] => -5.8 [18] => -9.33 [19] => -9 ) [NCAV_real] => Array ( [0] => 0.34 [1] => 0.36 [2] => 0.43 [3] => 0.5 [4] => 0.57 [5] => 0.79 [6] => 0.67 [7] => 0.75 [8] => 1.48 [9] => 2.1 [10] => 2.5 [11] => 2.56 [12] => 2.67 [13] => 1.31 [14] => 0.9 [15] => 1.3 [16] => 0.05 [17] => -0.32 [18] => -4.74 [19] => -4.39 ) [Book Value Per Share] => Array ( [0] => 1.59 [1] => 1.82 [2] => 2.06 [3] => 2.39 [4] => 2.83 [5] => 3.44 [6] => 4.19 [7] => 5.11 [8] => 6.08 [9] => 7.02 [10] => 7.94 [11] => 8.75 [12] => 10.04 [13] => 11.2 [14] => 13 [15] => 14.54 [16] => 15.34 [17] => 16.7 [18] => 19.36 [19] => 20.55 ) [Tangibles_book_per_share] => Array ( [0] => 1.59 [1] => 1.82 [2] => 2.06 [3] => 2.39 [4] => 2.83 [5] => 3.44 [6] => 4.19 [7] => 5.11 [8] => 6.08 [9] => 7.02 [10] => 7.94 [11] => 8.75 [12] => 9.87 [13] => 10.13 [14] => 11.55 [15] => 12.36 [16] => 12.14 [17] => 13.06 [18] => 17.07 [19] => 16.62 ) [deb2equity] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.085 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.079 [14] => 0.11 [15] => 0.164 [16] => 0.167 [17] => 0.162 [18] => 0.296 [19] => 0.259 ) [debt2rev_totaldebt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 440.7 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 878.5 [14] => 1420 [15] => 2351 [16] => 2401 [17] => 2409 [18] => 5392 [19] => 5047 ) [debt2rev] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0.018 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0.016 [14] => 0.024 [15] => 0.037 [16] => 0.036 [17] => 0.033 [18] => 0.075 [19] => 0.07 ) [cogs2rev] => Array ( [0] => 0.70 [1] => 0.71 [2] => 0.71 [3] => 0.71 [4] => 0.72 [5] => 0.72 [6] => 0.72 [7] => 0.73 [8] => 0.73 [9] => 0.73 [10] => 0.73 [11] => 0.72 [12] => 0.72 [13] => 0.72 [14] => 0.72 [15] => 0.72 [16] => 0.72 [17] => 0.72 [18] => 0.72 [19] => 0.71 ) [inventory2rev] => Array ( [0] => 0.137 [1] => 0.14 [2] => 0.139 [3] => 0.13 [4] => 0.132 [5] => 0.138 [6] => 0.133 [7] => 0.141 [8] => 0.127 [9] => 0.129 [10] => 0.126 [11] => 0.133 [12] => 0.128 [13] => 0.126 [14] => 0.123 [15] => 0.107 [16] => 0.109 [17] => 0.111 [18] => 0.098 [19] => 0.095 ) [ar2asset] => Array ( [0] => 0.067 [1] => 0.076 [2] => 0.079 [3] => 0.089 [4] => 0.076 [5] => 0.082 [6] => 0.087 [7] => 0.09 [8] => 0.097 [9] => 0.087 [10] => 0.088 [11] => 0.096 [12] => 0.12 [13] => 0.116 [14] => 0.113 [15] => 0.099 [16] => 0.093 [17] => 0.091 [18] => 0.065 [19] => 0.074 ) [cash2asset] => Array ( [0] => 0.027 [1] => 0.007 [2] => 0.002 [3] => 0.017 [4] => 0.029 [5] => 0.024 [6] => 0.002 [7] => 0.002 [8] => 0.046 [9] => 0.109 [10] => 0.127 [11] => 0.073 [12] => 0.078 [13] => 0.013 [14] => 0.02 [15] => 0.103 [16] => 0.072 [17] => 0.057 [18] => 0.039 [19] => 0.059 ) [equity2asset] => Array ( [0] => 0.541 [1] => 0.551 [2] => 0.562 [3] => 0.564 [4] => 0.581 [5] => 0.59 [6] => 0.596 [7] => 0.589 [8] => 0.631 [9] => 0.617 [10] => 0.61 [11] => 0.609 [12] => 0.59 [13] => 0.575 [14] => 0.574 [15] => 0.572 [16] => 0.548 [17] => 0.541 [18] => 0.545 [19] => 0.548 ) [equity2liab_tangbile] => Array ( [0] => 1.179 [1] => 1.228 [2] => 1.285 [3] => 1.294 [4] => 1.388 [5] => 1.438 [6] => 1.475 [7] => 1.436 [8] => 1.708 [9] => 1.613 [10] => 1.565 [11] => 1.554 [12] => 1.418 [13] => 1.224 [14] => 1.198 [15] => 1.135 [16] => 0.96 [17] => 0.922 [18] => 1.056 [19] => 0.982 ) [ppe2asset] => Array ( [0] => 0.373 [1] => 0.384 [2] => 0.399 [3] => 0.417 [4] => 0.437 [5] => 0.439 [6] => 0.483 [7] => 0.492 [8] => 0.465 [9] => 0.424 [10] => 0.408 [11] => 0.422 [12] => 0.406 [13] => 0.425 [14] => 0.436 [15] => 0.43 [16] => 0.426 [17] => 0.42 [18] => 0.36 [19] => 0.342 ) [interest2rev] => Array ( [0] => -0.028 [1] => -0.012 [2] => -0.019 [3] => -0.012 [4] => -0.007 [5] => -0.002 [6] => -0.002 [7] => -0.013 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -0.019 [15] => -0.131 [16] => -0.126 [17] => 0 [18] => -0.123 [19] => 0 ) [std2asset] => Array ( [0] => 0.361 [1] => 0.331 [2] => 0.325 [3] => 0.342 [4] => 0.322 [5] => 0.326 [6] => 0.324 [7] => 0.341 [8] => 0.299 [9] => 0.315 [10] => 0.306 [11] => 0.307 [12] => 0.336 [13] => 0.349 [14] => 0.296 [15] => 0.269 [16] => 0.283 [17] => 0.294 [18] => 0.261 [19] => 0.25 ) [ltd2asset] => 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] => 0.06 [15] => 0.093 [16] => 0.091 [17] => 0.087 [18] => 0.122 [19] => 0.126 ) [turnover] => Array ( [0] => 3.175 [1] => 3.196 [2] => 3.242 [3] => 3.176 [4] => 3.123 [5] => 3.02 [6] => 2.985 [7] => 2.787 [8] => 2.903 [9] => 2.789 [10] => 2.811 [11] => 2.889 [12] => 2.767 [13] => 2.784 [14] => 2.634 [15] => 2.519 [16] => 2.566 [17] => 2.629 [18] => 2.141 [19] => 2.035 ) [CF_Net Income] => Array ( [0] => 281.9 [1] => 320.8 [2] => 371.7 [3] => 436.5 [4] => 537.2 [5] => 624.1 [6] => 776.9 [7] => 885.6 [8] => 1019.2 [9] => 1165.1 [10] => 1349.8 [11] => 1559.5 [12] => 1750.6 [13] => 2041.3 [14] => 2157 [15] => 2006 [16] => 2091 [17] => 0 [18] => 0 [19] => 2450 ) [buybackratio] => Array ( [0] => -0.02 [1] => -0.01 [2] => 0 [3] => -0.04 [4] => -0.2 [5] => -0.21 [6] => -0.1 [7] => -0.14 [8] => -0.11 [9] => -0.07 [10] => -0.11 [11] => -0.11 [12] => -0.18 [13] => -0.13 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 3.19 [1] => 3.64 [2] => 4.17 [3] => 4.87 [4] => 5.83 [5] => 6.9 [6] => 8.52 [7] => 10 [8] => 11.67 [9] => 13.4 [10] => 15.35 [11] => 17.39 [12] => 19.64 [13] => 21.66 [14] => 23.79 [15] => 23.75 [16] => 24.67 [17] => 29.95 [18] => 29.45 [19] => 31.11 ) [CF_DDA] => Array ( [0] => 118.1 [1] => 131.5 [2] => 147.3 [3] => 163.9 [4] => 189.6 [5] => 210.1 [6] => 230.1 [7] => 269.2 [8] => 307.3 [9] => 346.1 [10] => 403.1 [11] => 482.1 [12] => 572.2 [13] => 675.9 [14] => 840 [15] => 975 [16] => 1030 [17] => 1086 [18] => 1166 [19] => 1283 ) [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] => 355.4 [1] => 345 [2] => 411.3 [3] => 650.3 [4] => 571.2 [5] => 625.2 [6] => 971.7 [7] => 719.2 [8] => 1473.8 [9] => 1502.6 [10] => 1644 [11] => 1371.2 [12] => 2439.6 [13] => 2356.7 [14] => 3039 [15] => 4111 [16] => 3744 [17] => 3643 [18] => 4431 [19] => 4301 ) [Cash Flow from Others] => Array ( [0] => 7.9 [1] => 3.5 [2] => 4.7 [3] => 7.8 [4] => -8.7 [5] => 12.2 [6] => 52.1 [7] => 69.4 [8] => 48.2 [9] => 69.2 [10] => 89.1 [11] => 108.4 [12] => 177.9 [13] => 83.6 [14] => 82 [15] => 97 [16] => 144 [17] => 2468 [18] => 2269 [19] => -247 ) [Cash Flow_PPE] => Array ( [0] => -276.3 [1] => -295.1 [2] => -346.7 [3] => -469.9 [4] => -569.1 [5] => -654.6 [6] => -1096.2 [7] => -1193.5 [8] => -566.3 [9] => -710.6 [10] => -933.3 [11] => -1222 [12] => -1314.8 [13] => -1744.5 [14] => -2225 [15] => -1927 [16] => -963 [17] => -1134 [18] => -1550 [19] => -1212 ) [Cash Flow_EXPD] => 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] => -485.4 [13] => -1085.8 [14] => -620 [15] => -405 [16] => -779 [17] => -188 [18] => -536 [19] => -610 ) [Cash Flow_CPEX] => Array ( [0] => -290 [1] => -310.3 [2] => -364.6 [3] => -485.1 [4] => -641 [5] => -696.3 [6] => -1119.1 [7] => -1237 [8] => -934.4 [9] => -795.1 [10] => -939.5 [11] => -1237.5 [12] => -1337.8 [13] => -1785.3 [14] => -2225 [15] => -1927 [16] => -1014 [17] => -1213 [18] => -1550 [19] => -1212 ) [Cash Flow from Investing] => Array ( [0] => -283.1 [1] => -298.6 [2] => -299.3 [3] => -486.1 [4] => -502.3 [5] => -645.5 [6] => -1037.4 [7] => -1134.5 [8] => -551.9 [9] => -700.8 [10] => -2165.9 [11] => -434 [12] => -1683.5 [13] => -2395.7 [14] => -2818 [15] => -2776 [16] => -1274 [17] => -1525 [18] => -5860 [19] => -1996 ) [Net Issuance of Stock] => Array ( [0] => 0.9 [1] => -2 [2] => -19.7 [3] => 16.9 [4] => 105.1 [5] => 131.8 [6] => 79.2 [7] => 126.1 [8] => 111.1 [9] => -67.2 [10] => -154.1 [11] => -604.3 [12] => -349.7 [13] => -797.4 [14] => -294 [15] => -279 [16] => -1756 [17] => -2028 [18] => -1191 [19] => -615 ) [Issuance of Stock] => Array ( [0] => 4.3 [1] => 3.9 [2] => 0 [3] => 16.9 [4] => 105.1 [5] => 131.8 [6] => 79.2 [7] => 126.1 [8] => 111.1 [9] => 82 [10] => 145.1 [11] => 177.5 [12] => 319.1 [13] => 266.1 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => -5.8 [1] => -7.1 [2] => -0.4 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 440.7 [8] => -440.7 [9] => 0 [10] => 0 [11] => 0 [12] => 213.9 [13] => 494.9 [14] => 456 [15] => 917 [16] => -576 [17] => -17 [18] => 3000 [19] => -300 ) [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] => -81.2 [1] => -92.9 [2] => -105.2 [3] => -115.7 [4] => -122.6 [5] => -128.6 [6] => -134.6 [7] => -140.9 [8] => -147 [9] => -152.4 [10] => -176.9 [11] => -214.5 [12] => -262.9 [13] => -310.2 [14] => -376 [15] => -446 [16] => -541 [17] => -647 [18] => -787 [19] => -1040 ) [Cash from Financing] => Array ( [0] => -86 [1] => -102 [2] => -125.3 [3] => -100.1 [4] => 2.6 [5] => 17.7 [6] => -63.3 [7] => 419.4 [8] => -488.9 [9] => -222.1 [10] => -302.1 [11] => -804.4 [12] => -413 [13] => -626.1 [14] => -33 [15] => 309 [16] => -2677 [17] => -2442 [18] => 1170 [19] => -1496 ) [Other Financing] => Array ( [0] => 0.1 [1] => 0 [2] => 1.42108547152E-14 [3] => -1.3 [4] => 20.1 [5] => 14.5 [6] => -7.9 [7] => -6.5 [8] => -12.3 [9] => -2.5 [10] => 28.9 [11] => 14.4 [12] => -14.3 [13] => -13.4 [14] => 181 [15] => 117 [16] => 196 [17] => 250 [18] => 148 [19] => 459 ) [Net Change in Cash] => Array ( [0] => -13.7 [1] => -55.7 [2] => -13.4 [3] => 64.1 [4] => 71.5 [5] => -2.6 [6] => -129 [7] => 4.1 [8] => 433 [9] => 579.7 [10] => -824 [11] => 132.8 [12] => 343.1 [13] => -665.1 [14] => 188 [15] => 1644 [16] => -207 [17] => -324 [18] => -259 [19] => 809 ) [NetChangeinCash_others] => Array ( [0] => 5.68434188608E-14 [1] => -0.1 [2] => -0.1 [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_freecashflow] => Array ( [0] => 65.4 [1] => 34.7 [2] => 46.7 [3] => 165.2 [4] => -69.8 [5] => -71.1 [6] => -147.4 [7] => -517.8 [8] => 539.4 [9] => 707.5 [10] => 704.5 [11] => 133.7 [12] => 1101.8 [13] => 571.4 [14] => 814 [15] => 2184 [16] => 2730 [17] => 2430 [18] => 2881 [19] => 3089 ) [CF_Net Income_pct] => Array ( [0] => 79.32 [1] => 92.99 [2] => 90.37 [3] => 67.12 [4] => 94.05 [5] => 99.82 [6] => 79.95 [7] => 123.14 [8] => 69.15 [9] => 77.54 [10] => 82.10 [11] => 113.73 [12] => 71.76 [13] => 86.62 [14] => 70.98 [15] => 48.80 [16] => 55.85 [17] => 0.00 [18] => 0.00 [19] => 56.96 ) [CF_DDA_pct] => Array ( [0] => 118 [1] => 132 [2] => 147 [3] => 164 [4] => 190 [5] => 210 [6] => 230 [7] => 269 [8] => 307 [9] => 346 [10] => 403 [11] => 482 [12] => 572 [13] => 676 [14] => 840 [15] => 975 [16] => 1,030 [17] => 1,086 [18] => 1,166 [19] => 1,283 ) [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] => -81.60 [1] => -89.94 [2] => -88.65 [3] => -74.60 [4] => -112.22 [5] => -111.37 [6] => -115.17 [7] => -172.00 [8] => -63.40 [9] => -52.91 [10] => -57.15 [11] => -90.25 [12] => -54.84 [13] => -75.75 [14] => -73.21 [15] => -46.87 [16] => -27.08 [17] => -33.30 [18] => -34.98 [19] => -28.18 ) [Cash Flow from Investing_pct] => Array ( [0] => -79.66 [1] => -86.55 [2] => -72.77 [3] => -74.75 [4] => -87.94 [5] => -103.25 [6] => -106.76 [7] => -157.74 [8] => -37.45 [9] => -46.64 [10] => -131.75 [11] => -31.65 [12] => -69.01 [13] => -101.65 [14] => -92.73 [15] => -67.53 [16] => -34.03 [17] => -41.86 [18] => -132.25 [19] => -46.41 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.25 [1] => -0.58 [2] => -4.79 [3] => 2.60 [4] => 18.40 [5] => 21.08 [6] => 8.15 [7] => 17.53 [8] => 7.54 [9] => -4.47 [10] => -9.37 [11] => -44.07 [12] => -14.33 [13] => -33.84 [14] => -9.67 [15] => -6.79 [16] => -46.90 [17] => -55.67 [18] => -26.88 [19] => -14.30 ) [Net Issuance of Debt_pct] => Array ( [0] => -1.63 [1] => -2.06 [2] => -0.10 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 61.28 [8] => -29.90 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 8.77 [13] => 21.00 [14] => 15.00 [15] => 22.31 [16] => -15.38 [17] => -0.47 [18] => 67.70 [19] => -6.98 ) [Dividends_pct] => Array ( [0] => -22.85 [1] => -26.93 [2] => -25.58 [3] => -17.79 [4] => -21.46 [5] => -20.57 [6] => -13.85 [7] => -19.59 [8] => -9.97 [9] => -10.14 [10] => -10.76 [11] => -15.64 [12] => -10.78 [13] => -13.16 [14] => -12.37 [15] => -10.85 [16] => -14.45 [17] => -17.76 [18] => -17.76 [19] => -24.18 ) [Other Financing_pct] => Array ( [0] => -24.20 [1] => -29.57 [2] => -30.46 [3] => -15.39 [4] => 0.46 [5] => 2.83 [6] => -6.51 [7] => 58.31 [8] => -33.17 [9] => -14.78 [10] => -18.38 [11] => -58.66 [12] => -16.93 [13] => -26.57 [14] => -1.09 [15] => 7.52 [16] => -71.50 [17] => -67.03 [18] => 26.40 [19] => -34.78 ) [Cash from Financing_pct] => Array ( [0] => -24.23 [1] => -29.57 [2] => -30.46 [3] => -15.19 [4] => -3.06 [5] => 0.51 [6] => -5.70 [7] => 59.22 [8] => -32.34 [9] => -14.61 [10] => -20.13 [11] => -59.71 [12] => -16.34 [13] => -26.00 [14] => -7.04 [15] => 4.67 [16] => -76.74 [17] => -73.90 [18] => 23.06 [19] => -45.45 ) [Net Change in Cash_pct] => Array ( [0] => -3.85 [1] => -16.14 [2] => -3.26 [3] => 9.86 [4] => 12.52 [5] => -0.42 [6] => -13.28 [7] => 0.57 [8] => 29.38 [9] => 38.58 [10] => -50.12 [11] => 9.68 [12] => 14.06 [13] => -28.22 [14] => 6.19 [15] => 39.99 [16] => -5.53 [17] => -8.89 [18] => -5.85 [19] => 18.81 ) [total_freecashflow_pct] => Array ( [0] => 18.40 [1] => 10.06 [2] => 11.35 [3] => 25.40 [4] => -12.22 [5] => -11.37 [6] => -15.17 [7] => -72.00 [8] => 36.60 [9] => 47.09 [10] => 42.85 [11] => 9.75 [12] => 45.16 [13] => 24.25 [14] => 26.79 [15] => 53.13 [16] => 72.92 [17] => 66.70 [18] => 65.02 [19] => 71.82 ) [per share rev] => Array ( [0] => 9.34 [1] => 10.53 [2] => 11.88 [3] => 13.47 [4] => 15.22 [5] => 17.59 [6] => 20.79 [7] => 23.93 [8] => 27.78 [9] => 31.53 [10] => 36.35 [11] => 41.04 [12] => 46.51 [13] => 53.42 [14] => 59.3 [15] => 63.89 [16] => 68.25 [17] => 78.08 [18] => 81.39 [19] => 75.6 ) [per share eps] => Array ( [0] => 0.285 [1] => 0.325 [2] => 0.375 [3] => 0.44 [4] => 0.51 [5] => 0.62 [6] => 0.76 [7] => 0.86 [8] => 0.99 [9] => 1.13 [10] => 1.31 [11] => 1.52 [12] => 1.72 [13] => 2.03 [14] => 2.17 [15] => 2.02 [16] => 2.12 [17] => 2.94 [18] => 2.42 [19] => 2.56 ) [eps_nri] => Array ( [0] => 0.29 [1] => 0.33 [2] => 0.38 [3] => 0.44 [4] => 0.54 [5] => 0.62 [6] => 0.76 [7] => 0.86 [8] => 0.99 [9] => 1.13 [10] => 1.31 [11] => 1.52 [12] => 1.72 [13] => 2.03 [14] => 2.17 [15] => 2.02 [16] => 2.12 [17] => 2.94 [18] => 2.42 [19] => 2.56 ) [per share_freecashflow] => Array ( [0] => 0.07 [1] => 0.04 [2] => 0.05 [3] => 0.17 [4] => -0.07 [5] => -0.07 [6] => -0.14 [7] => -0.5 [8] => 0.52 [9] => 0.69 [10] => 0.68 [11] => 0.13 [12] => 1.08 [13] => 0.57 [14] => 0.82 [15] => 2.2 [16] => 2.76 [17] => 2.63 [18] => 3.27 [19] => 3.23 ) [ROE] => Array ( [0] => 17.91 [1] => 17.9 [2] => 18.19 [3] => 18.39 [4] => 17.93 [5] => 17.91 [6] => 18.35 [7] => 17.01 [8] => 16.36 [9] => 16.19 [10] => 16.58 [11] => 17.54 [12] => 17.31 [13] => 18.38 [14] => 16.76 [15] => 13.95 [16] => 14.52 [17] => 18.28 [18] => 11.66 [19] => 12.59 ) [payout] => Array ( [0] => 0.298 [1] => 0.302 [2] => 0.293 [3] => 0.273 [4] => 0.245 [5] => 0.21 [6] => 0.178 [7] => 0.163 [8] => 0.146 [9] => 0.138 [10] => 0.139 [11] => 0.147 [12] => 0.159 [13] => 0.162 [14] => 0.183 [15] => 0.235 [16] => 0.277 [17] => 0.255 [18] => 0.393 [19] => 0.445 ) [ROA] => Array ( [0] => 9.69 [1] => 9.86 [2] => 10.23 [3] => 10.38 [4] => 10.42 [5] => 10.57 [6] => 10.94 [7] => 10.03 [8] => 10.32 [9] => 10 [10] => 10.12 [11] => 10.68 [12] => 10.22 [13] => 10.57 [14] => 9.63 [15] => 7.98 [16] => 7.96 [17] => 9.89 [18] => 6.36 [19] => 6.91 ) [ROC_capital] => Array ( [0] => 2895.9 [1] => 3152.6 [2] => 3557.1 [3] => 4224 [4] => 4845.1 [5] => 5946.4 [6] => 7070.3 [7] => 8835.5 [8] => 9874.5 [9] => 11669.5 [10] => 13372 [11] => 14737.4 [12] => 16911.6 [13] => 17939.1 [14] => 20422 [15] => 23028 [16] => 23320 [17] => 24073 [18] => 23058 [19] => 24296 ) [ROC] => Array ( [0] => 9.73 [1] => 10.18 [2] => 10.45 [3] => 10.33 [4] => 10.54 [5] => 10.5 [6] => 10.99 [7] => 10.02 [8] => 10.32 [9] => 9.98 [10] => 10.09 [11] => 10.58 [12] => 10.35 [13] => 11.38 [14] => 10.56 [15] => 8.71 [16] => 8.97 [17] => 11.27 [18] => 9.22 [19] => 10.08 ) [ROC_JOEL_capital] => Array ( [0] => 1629.7 [1] => 1961.9 [2] => 2276.6 [3] => 2568 [4] => 3042 [5] => 3750 [6] => 4661.8 [7] => 6151.4 [8] => 6352.8 [9] => 6609.6 [10] => 7437.4 [11] => 8928.9 [12] => 9564 [13] => 11589.8 [14] => 13204 [15] => 13510 [16] => 13805 [17] => 14222 [18] => 14098 [19] => 13593 ) [ROC_JOEL] => Array ( [0] => 27.96 [1] => 26.51 [2] => 26.54 [3] => 27.6 [4] => 27.46 [5] => 27.08 [6] => 26.26 [7] => 22.73 [8] => 25.57 [9] => 28.15 [10] => 28.81 [11] => 27.15 [12] => 28.25 [13] => 27.19 [14] => 26.06 [15] => 24.03 [16] => 25.05 [17] => 30.69 [18] => 24.57 [19] => 28.99 ) [ROC_JOEL_new] => Array ( [0] => 27 [1] => 26.46 [2] => 26.65 [3] => 27.04 [4] => 26.73 [5] => 26.41 [6] => 27.03 [7] => 23.11 [8] => 23.88 [9] => 23.62 [10] => 23.46 [11] => 24.24 [12] => 24.79 [13] => 26.6 [14] => 25.21 [15] => 20.17 [16] => 22.05 [17] => 27.67 [18] => 22.5 [19] => 25.1 ) [grossmargin] => Array ( [0] => 29.66 [1] => 29.29 [2] => 28.96 [3] => 28.77 [4] => 28.46 [5] => 28.42 [6] => 28.16 [7] => 26.7 [8] => 26.52 [9] => 27.07 [10] => 27.19 [11] => 27.93 [12] => 27.78 [13] => 28.35 [14] => 28.19 [15] => 27.81 [16] => 28.15 [17] => 28.39 [18] => 28.4 [19] => 29.24 ) [pretaxmargin] => Array ( [0] => 4.96 [1] => 5.04 [2] => 5.15 [3] => 5.33 [4] => 5.56 [5] => 5.76 [6] => 5.96 [7] => 5.78 [8] => 5.71 [9] => 5.76 [10] => 5.76 [11] => 5.82 [12] => 5.81 [13] => 5.93 [14] => 5.81 [15] => 5 [16] => 5 [17] => 5.95 [18] => 4.71 [19] => 5.39 ) [operatingmargin] => Array ( [0] => 4.93 [1] => 5 [2] => 5.13 [3] => 5.3 [4] => 5.46 [5] => 5.69 [6] => 5.77 [7] => 5.68 [8] => 5.66 [9] => 5.72 [10] => 5.71 [11] => 5.74 [12] => 5.7 [13] => 5.86 [14] => 5.83 [15] => 5.13 [16] => 5.13 [17] => 6.05 [18] => 4.84 [19] => 5.46 ) [netmargin] => Array ( [0] => 3.05 [1] => 3.09 [2] => 3.16 [3] => 3.27 [4] => 3.34 [5] => 3.5 [6] => 3.66 [7] => 3.6 [8] => 3.55 [9] => 3.58 [10] => 3.6 [11] => 3.7 [12] => 3.69 [13] => 3.8 [14] => 3.65 [15] => 3.17 [16] => 3.1 [17] => 3.76 [18] => 2.97 [19] => 3.39 ) [pettm] => Array ( [0] => 15.940 [1] => 18.280 [2] => 21.290 [3] => 30.540 [4] => 37.620 [5] => 36.920 [6] => 43.140 [7] => 39.900 [8] => 35.100 [9] => 28.930 [10] => 27.740 [11] => 30.460 [12] => 28.840 [13] => 22.140 [14] => 16.740 [15] => 16.700 [16] => 12.680 [17] => 11.980 [18] => 14.750 [19] => 18.810 ) [penri] => Array ( [0] => 0.00 [1] => 18.01 [2] => 21.07 [3] => 30.61 [4] => 35.53 [5] => 36.81 [6] => 43.26 [7] => 39.94 [8] => 35.10 [9] => 28.90 [10] => 27.82 [11] => 30.48 [12] => 28.76 [13] => 22.09 [14] => 16.71 [15] => 16.69 [16] => 12.68 [17] => 11.98 [18] => 14.78 [19] => 18.78 ) [pe] => Array ( [0] => 15.940 [1] => 18.280 [2] => 21.290 [3] => 30.540 [4] => 37.620 [5] => 36.920 [6] => 43.140 [7] => 39.900 [8] => 35.100 [9] => 28.930 [10] => 27.740 [11] => 30.460 [12] => 28.840 [13] => 22.140 [14] => 16.740 [15] => 16.700 [16] => 12.680 [17] => 11.980 [18] => 14.750 [19] => 18.810 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 7.850 [7] => 6.720 [8] => 5.720 [9] => 4.650 [10] => 4.540 [11] => 5.290 [12] => 4.930 [13] => 4.460 [14] => 3.150 [15] => 2.600 [16] => 2.300 [17] => 2.710 [18] => 2.150 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 9.72 [6] => 12.94 [7] => 15.76 [8] => 17.27 [9] => 17.01 [10] => 18.58 [11] => 22.78 [12] => 26.75 [13] => 31.95 [14] => 32.83 [15] => 24.32 [16] => 19.67 [17] => 25.25 [18] => 22.12 [19] => 16.36 ) [pfcf] => Array ( [0] => 58.790 [1] => 204.170 [2] => 205.480 [3] => 79.230 [4] => 1918.800 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 66.830 [9] => 48.030 [10] => 53.600 [11] => 356.380 [12] => 45.380 [13] => 79.070 [14] => 43.890 [15] => 15.470 [16] => 9.700 [17] => 13.540 [18] => 10.840 [19] => 14.880 ) [ps] => Array ( [0] => 0.480 [1] => 0.560 [2] => 0.670 [3] => 1.000 [4] => 1.260 [5] => 1.320 [6] => 1.580 [7] => 1.440 [8] => 1.250 [9] => 1.040 [10] => 1.000 [11] => 1.130 [12] => 1.060 [13] => 0.840 [14] => 0.610 [15] => 0.530 [16] => 0.390 [17] => 0.450 [18] => 0.440 [19] => 0.640 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.044 [6] => -0.014 [7] => -0.09 [8] => -0.174 [9] => -0.038 [10] => 0.108 [11] => 0.25 [12] => 0.412 [13] => 0.686 [14] => 0.628 [15] => 0.608 [16] => 1.184 [17] => 1.66 [18] => 1.864 [19] => 2.414 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 15.470 [6] => 17.030 [7] => 18.330 [8] => 17.440 [9] => 15.050 [10] => 14.180 [11] => 14.990 [12] => 15.550 [13] => 15.660 [14] => 15.060 [15] => 11.980 [16] => 9.280 [17] => 8.590 [18] => 9.140 [19] => 6.390 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 15.630 [6] => 16.980 [7] => 18.130 [8] => 16.910 [9] => 14.920 [10] => 14.470 [11] => 15.640 [12] => 16.450 [13] => 17.350 [14] => 16.780 [15] => 14.440 [16] => 12.320 [17] => 13.350 [18] => 14.670 [19] => 13.510 ) [zscore] => Array ( [0] => 6.900 [1] => 7.210 [2] => 7.880 [3] => 9.100 [4] => 10.300 [5] => 10.380 [6] => 11.470 [7] => 10.010 [8] => 10.340 [9] => 8.890 [10] => 8.770 [11] => 9.540 [12] => 8.680 [13] => 7.640 [14] => 6.470 [15] => 5.900 [16] => 5.360 [17] => 5.780 [18] => 3.870 [19] => 5.050 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 5 [4] => 6 [5] => 6 [6] => 4 [7] => 2 [8] => 4 [9] => 8 [10] => 5 [11] => 5 [12] => 6 [13] => 5 [14] => 5 [15] => 5 [16] => 6 [17] => 8 [18] => 5 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => -2.610 [4] => -2.570 [5] => -2.400 [6] => -2.320 [7] => -2.290 [8] => -2.430 [9] => -2.690 [10] => -2.430 [11] => -2.330 [12] => -1.430 [13] => -1.710 [14] => -2.480 [15] => -2.910 [16] => -2.680 [17] => -2.600 [18] => -2.360 [19] => -2.560 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.37 [7] => 0.52 [8] => 0.69 [9] => 0.86 [10] => 1.01 [11] => 1.18 [12] => 1.37 [13] => 1.56 [14] => 1.82 [15] => 1.91 [16] => 2.02 [17] => 2.30 [18] => 2.42 [19] => 2.51 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 41.890 [6] => 52.510 [7] => 49.500 [8] => 45.860 [9] => 37.990 [10] => 36.090 [11] => 39.390 [12] => 36.220 [13] => 28.810 [14] => 20.020 [15] => 17.770 [16] => 13.280 [17] => 15.310 [18] => 14.750 [19] => 19.130 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 3.160 [6] => 3.210 [7] => 2.620 [8] => 4.580 [9] => 6.650 [10] => 9.220 [11] => 10.370 [12] => 14.450 [13] => 18.180 [14] => 20.410 [15] => 25.350 [16] => 29.550 [17] => 37.490 [18] => 42.990 [19] => 43.110 ) [medpsvalue] => Array ( [0] => 6.34 [1] => 7.07 [2] => 7.98 [3] => 8.79 [4] => 9.89 [5] => 11.43 [6] => 13.51 [7] => 15.55 [8] => 18.06 [9] => 20.49 [10] => 23.63 [11] => 26.68 [12] => 30.23 [13] => 34.74 [14] => 38.56 [15] => 41.54 [16] => 44.43 [17] => 50.79 [18] => 52.92 [19] => 49.14 ) [ev2rev] => Array ( [0] => 0.530 [1] => 0.580 [2] => 0.690 [3] => 0.990 [4] => 1.240 [5] => 1.300 [6] => 1.570 [7] => 1.440 [8] => 1.230 [9] => 0.990 [10] => 0.950 [11] => 1.090 [12] => 1.020 [13] => 0.840 [14] => 0.630 [15] => 0.530 [16] => 0.380 [17] => 0.450 [18] => 0.530 [19] => 0.670 ) [ev2ebitda] => Array ( [0] => 8.510 [1] => 9.150 [2] => 10.690 [3] => 15.090 [4] => 18.260 [5] => 18.800 [6] => 22.250 [7] => 20.900 [8] => 18.200 [9] => 14.590 [10] => 13.970 [11] => 15.850 [12] => 14.820 [13] => 11.840 [14] => 8.650 [15] => 7.880 [16] => 5.740 [17] => 5.900 [18] => 8.160 [19] => 9.280 ) [ev2ebit] => Array ( [0] => 10.710 [1] => 11.550 [2] => 13.380 [3] => 18.690 [4] => 22.750 [5] => 22.810 [6] => 27.110 [7] => 25.330 [8] => 21.640 [9] => 17.310 [10] => 16.600 [11] => 19.010 [12] => 17.960 [13] => 14.380 [14] => 10.760 [15] => 10.240 [16] => 7.440 [17] => 7.370 [18] => 10.910 [19] => 12.300 ) [earning_yield_greenblatt] => Array ( [0] => 9.34 [1] => 8.66 [2] => 7.47 [3] => 5.35 [4] => 4.4 [5] => 4.38 [6] => 3.69 [7] => 3.95 [8] => 4.62 [9] => 5.78 [10] => 6.02 [11] => 5.26 [12] => 5.57 [13] => 6.95 [14] => 9.29 [15] => 9.77 [16] => 13.44 [17] => 13.57 [18] => 9.17 [19] => 8.13 ) [p2medpsvalue] => Array ( [0] => 0.74 [1] => 0.87 [2] => 1.03 [3] => 1.53 [4] => 1.94 [5] => 2.03 [6] => 2.43 [7] => 2.21 [8] => 1.92 [9] => 1.59 [10] => 1.54 [11] => 1.74 [12] => 1.64 [13] => 1.3 [14] => 0.94 [15] => 0.82 [16] => 0.6 [17] => 0.69 [18] => 0.68 [19] => 0.98 ) [p2grahamnumber] => Array ( [0] => 1.47 [1] => 1.68 [2] => 1.97 [3] => 2.77 [4] => 3.29 [5] => 3.36 [6] => 3.86 [7] => 3.44 [8] => 2.98 [9] => 2.44 [10] => 2.37 [11] => 2.66 [12] => 2.52 [13] => 2.08 [14] => 1.53 [15] => 1.43 [16] => 1.09 [17] => 1.18 [18] => 1.21 [19] => 1.55 ) [p2tangible_book] => Array ( [0] => 2.96 [1] => 3.37 [2] => 3.99 [3] => 5.64 [4] => 6.78 [5] => 6.74 [6] => 7.85 [7] => 6.72 [8] => 5.72 [9] => 4.65 [10] => 4.59 [11] => 5.29 [12] => 5.01 [13] => 4.45 [14] => 3.15 [15] => 2.74 [16] => 2.21 [17] => 2.7 [18] => 2.09 [19] => 2.89 ) [pb] => Array ( [0] => 2.96 [1] => 3.37 [2] => 3.99 [3] => 5.64 [4] => 6.78 [5] => 6.74 [6] => 7.85 [7] => 6.72 [8] => 5.72 [9] => 4.65 [10] => 4.59 [11] => 5.29 [12] => 4.93 [13] => 4.02 [14] => 2.8 [15] => 2.33 [16] => 1.75 [17] => 2.11 [18] => 1.85 [19] => 2.34 ) [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] => 9235 [1] => 10395.1 [2] => 11778.4 [3] => 13363 [4] => 15306.6 [5] => 17838.8 [6] => 21206.9 [7] => 24623 [8] => 28681.1 [9] => 32505.4 [10] => 37508.2 [11] => 42201.6 [12] => 47409 [13] => 53762 [14] => 59034 [15] => 63335 [16] => 67420 [17] => 72184 [18] => 71633 [19] => 72217 ) [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] => 118.1 [1] => 131.5 [2] => 147.3 [3] => 163.9 [4] => 189.6 [5] => 210.1 [6] => 230.1 [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_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] => 2.6 [1] => 1.2 [2] => 2.2 [3] => 1.6 [4] => 1.1 [5] => 0.4 [6] => 0.4 [7] => 3.1 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 11 [15] => 83 [16] => 85 [17] => 0 [18] => 88 [19] => 0 ) [BS_TotalInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_FixedMaturityInvestment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_EquityInvestments] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [BS_TradingAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1251.5 [11] => 494.8 [12] => 415.1 [13] => 0 [14] => 0 [15] => 500 [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] => 77.9 [1] => 22.2 [2] => 8.8 [3] => 73 [4] => 144.4 [5] => 141.8 [6] => 12.8 [7] => 16.9 [8] => 449.9 [9] => 1268 [10] => 444 [11] => 576.8 [12] => 919.9 [13] => 254.8 [14] => 443 [15] => 2087 [16] => 1880 [17] => 1556 [18] => 1297 [19] => 2106 ) [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] => 1551.4 [1] => 1735.3 [2] => 1887.9 [3] => 2004 [4] => 2240.6 [5] => 2684.5 [6] => 3048.2 [7] => 3673.3 [8] => 3882.7 [9] => 4431 [10] => 6282.6 [11] => 6470.7 [12] => 7031.2 [13] => 7562.2 [14] => 8227 [15] => 7599 [16] => 7760 [17] => 8646 [18] => 15799 [19] => 14888 ) [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] => 532.8 [1] => 606.3 [2] => 691.8 [3] => 813 [4] => 906.9 [5] => 1130.3 [6] => 1364 [7] => 2484.3 [8] => 2854.3 [9] => 3565.6 [10] => 4012 [11] => 4410.1 [12] => 4916.7 [13] => 4743.8 [14] => 6561 [15] => 6754 [16] => 7421 [17] => 8070 [18] => 7403 [19] => 6084 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 440.7 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 878.5 [14] => 83 [15] => 15 [16] => 12 [17] => 13 [18] => 1319 [19] => 570 ) [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] => 802.3 [1] => 853.7 [2] => 898.7 [3] => 1021 [4] => 1145.8 [5] => 1292.1 [6] => 1505.7 [7] => 701.6 [8] => 794.3 [9] => 895.5 [10] => 1190.4 [11] => 1309 [12] => 2098.6 [13] => 2587 [14] => 1560 [15] => 1661 [16] => 2053 [17] => 2128 [18] => 2431 [19] => 4896 ) [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] => -2.6 [1] => -1.2 [2] => -2.2 [3] => 3.9 [4] => 4.5 [5] => 11.9 [6] => 5.7 [7] => 2.3 [8] => 6.9 [9] => 10.8 [10] => 17.3 [11] => 31.6 [12] => 52.6 [13] => 38.4 [14] => -11 [15] => -83 [16] => -85 [17] => -71 [18] => -88 [19] => -165 ) [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] => -2283 [1] => -2524.2 [2] => -2806.8 [3] => -3136.4 [4] => -3521.6 [5] => -4054.9 [6] => -4747 [7] => -5445 [8] => -6288.1 [9] => -7284.4 [10] => -8458.5 [11] => -9845.9 [12] => -11039.3 [13] => -12769.1 [14] => -14042 [15] => -15341 [16] => -16548 [17] => -17647 [18] => -18044 [19] => -18826 ) [BS_MoneyMarket] => Array ( [0] => -77.9 [1] => -22.2 [2] => -8.8 [3] => -73 [4] => -144.4 [5] => -141.8 [6] => -12.8 [7] => -16.9 [8] => -449.9 [9] => -1268 [10] => -444 [11] => -576.8 [12] => -919.9 [13] => -254.8 [14] => -443 [15] => -2087 [16] => -1880 [17] => -1556 [18] => -1297 [19] => -2106 ) [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] => 1629.3 [1] => 1757.5 [2] => 1896.7 [3] => 2077 [4] => 2385 [5] => 2826.3 [6] => 3061 [7] => 3690.2 [8] => 4332.6 [9] => 5699 [10] => 6726.6 [11] => 7047.5 [12] => 7951.1 [13] => 7817 [14] => 8670 [15] => 9686 [16] => 9640 [17] => 10202 [18] => 17096 [19] => 16994 ) [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] => 802.3 [1] => 853.7 [2] => 898.7 [3] => 1021 [4] => 1145.8 [5] => 1292.1 [6] => 1505.7 [7] => 701.6 [8] => 794.3 [9] => 895.5 [10] => 1190.4 [11] => 1309 [12] => 2098.6 [13] => 2587 [14] => 1560 [15] => 1661 [16] => 2053 [17] => 2128 [18] => 2431 [19] => 4896 ) [cash2debt] => Array ( [0] => 10000 [1] => 10000 [2] => 10000 [3] => 10000 [4] => 10000 [5] => 10000 [6] => 10000 [7] => 0.038 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 10000 [12] => 10000 [13] => 0.29 [14] => 0.312 [15] => 1.1 [16] => 0.783 [17] => 0.646 [18] => 0.241 [19] => 0.417 ) [interest_coverage] => Array ( [0] => 175.27 [1] => 433.42 [2] => 274.59 [3] => 442.94 [4] => 759.27 [5] => 2538.5 [6] => 3060.25 [7] => 451.06 [8] => 10000 [9] => 10000 [10] => 10000 [11] => 10000 [12] => 10000 [13] => 10000 [14] => 312.82 [15] => 39.12 [16] => 40.68 [17] => 0 [18] => 39.36 [19] => 0 ) [PromotionAndAdvertising] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherIncomeExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [TaxProvision] => Array ( [0] => -176.5 [1] => -203 [2] => -235.2 [3] => -276.1 [4] => -339.9 [5] => -403.2 [6] => -486.4 [7] => -537.1 [8] => -618.1 [9] => -706.6 [10] => -809.9 [11] => -896.1 [12] => -1003.5 [13] => -1147.8 [14] => -1273 [15] => -1158 [16] => -1282 [17] => -1580 [18] => -1249 [19] => -1445 ) [SpecialCharges] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Income (Continuing Operations)] => Array ( [0] => 281.9 [1] => 320.8 [2] => 371.7 [3] => 436.5 [4] => 537.2 [5] => 624.1 [6] => 776.9 [7] => 885.6 [8] => 1019.2 [9] => 1165.1 [10] => 1349.8 [11] => 1559.5 [12] => 1750.6 [13] => 2041.3 [14] => 2157 [15] => 2006 [16] => 2091 [17] => 2714 [18] => 2127 [19] => 2450 ) [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] => 0.285 [1] => 0.325 [2] => 0.375 [3] => 0.44 [4] => 0.51 [5] => 0.62 [6] => 0.76 [7] => 0.86 [8] => 0.99 [9] => 1.13 [10] => 1.31 [11] => 1.52 [12] => 1.72 [13] => 2.03 [14] => 2.17 [15] => 2.02 [16] => 2.12 [17] => 2.94 [18] => 2.42 [19] => 2.56 ) [eps_basic] => Array ( [0] => 0.285 [1] => 0.325 [2] => 0.375 [3] => 0.44 [4] => 0.515 [5] => 0.62 [6] => 0.77 [7] => 0.87 [8] => 1 [9] => 1.14 [10] => 1.32 [11] => 1.53 [12] => 1.73 [13] => 2.04 [14] => 2.18 [15] => 2.03 [16] => 2.13 [17] => 2.97 [18] => 2.43 [19] => 2.59 ) [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] => 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 ) [OtherInventories] => Array ( [0] => 1263.4 [1] => 1453.9 [2] => 1632 [3] => 1733 [4] => 2026.9 [5] => 2462.6 [6] => 2830.8 [7] => 3482.4 [8] => 3645.2 [9] => 4202.7 [10] => 4738.6 [11] => 5592.7 [12] => 6050.4 [13] => 6790.5 [14] => 7249 [15] => 6789 [16] => 7378 [17] => 8044 [18] => 7036 [19] => 6852 ) [CashAndCashEquivalents] => Array ( [0] => 77.9 [1] => 22.2 [2] => 8.8 [3] => 73 [4] => 144.4 [5] => 141.8 [6] => 12.8 [7] => 16.9 [8] => 449.9 [9] => 1268 [10] => 444 [11] => 576.8 [12] => 919.9 [13] => 254.8 [14] => 443 [15] => 2087 [16] => 1880 [17] => 1556 [18] => 1297 [19] => 2106 ) [MarketableSecurities] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 1251.5 [11] => 494.8 [12] => 415.1 [13] => 0 [14] => 0 [15] => 500 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [LandAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1166.5 [8] => 1147.5 [9] => 1219.7 [10] => 1336.5 [11] => 1600.1 [12] => 1855.1 [13] => 2326.4 [14] => 2892 [15] => 3323 [16] => 3471 [17] => 3545 [18] => 0 [19] => 3519 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 1947.4 [8] => 2034.6 [9] => 2208.7 [10] => 2379.2 [11] => 2658.3 [12] => 3074.6 [13] => 3692.8 [14] => 4406 [15] => 5026 [16] => 5476 [17] => 5854 [18] => 0 [19] => 6587 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 2253.2 [8] => 2573.9 [9] => 2819.3 [10] => 3212 [11] => 3699.7 [12] => 4145.4 [13] => 4749.4 [14] => 5316 [15] => 5600 [16] => 5642 [17] => 6317 [18] => 0 [19] => 7279 ) [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] => 0 [7] => 5503.3 [8] => 5917.9 [9] => 6362.3 [10] => 7094.3 [11] => 8150.2 [12] => 9287 [13] => 10976.5 [14] => 12918 [15] => 14290 [16] => 15019 [17] => 15834 [18] => 0 [19] => 18181 ) [AccumulatedDepreciation] => Array ( [0] => -511.8 [1] => -581.8 [2] => -659.2 [3] => -748 [4] => -816.7 [5] => -878.8 [6] => -991.5 [7] => -1158 [8] => -1326.5 [9] => -1422.3 [10] => -1647.9 [11] => -1985.2 [12] => -2338.1 [13] => -2776.6 [14] => -3143 [15] => -3488 [16] => -3835 [17] => -4308 [18] => 0 [19] => -6043 ) [AccountsPayable] => Array ( [0] => 532.8 [1] => 606.3 [2] => 691.8 [3] => 813 [4] => 906.9 [5] => 1130.3 [6] => 1364 [7] => 1546.8 [8] => 1836.4 [9] => 2407.8 [10] => 2641.5 [11] => 2918.2 [12] => 4039.2 [13] => 3733.3 [14] => 4289 [15] => 4308 [16] => 4585 [17] => 4810 [18] => 4384 [19] => 4635 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 40 [16] => 492 [17] => 185 [18] => 0 [19] => 521 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 937.5 [8] => 1017.9 [9] => 1157.8 [10] => 1370.5 [11] => 1491.9 [12] => 877.5 [13] => 1010.5 [14] => 2272 [15] => 2406 [16] => 2344 [17] => 3075 [18] => 3019 [19] => 928 ) [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] => 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] => 1337 [15] => 2336 [16] => 2389 [17] => 2396 [18] => 4073 [19] => 4477 ) [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] => 173.6 [1] => 142.3 [2] => 145.2 [3] => 113 [4] => 89.1 [5] => 74.8 [6] => 101.6 [7] => 137 [8] => 176.5 [9] => 228 [10] => 274.1 [11] => 240.4 [12] => 141.1 [13] => 158.2 [14] => 150 [15] => 265 [16] => 318 [17] => 343 [18] => 545 [19] => 600 ) [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] => 430 [17] => 0 [18] => 0 [19] => 340 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 281.9 [1] => 320.8 [2] => 371.7 [3] => 436.5 [4] => 537.2 [5] => 624.1 [6] => 776.9 [7] => 885.6 [8] => 1019.2 [9] => 1165.1 [10] => 1349.8 [11] => 1559.5 [12] => 1750.6 [13] => 2041.3 [14] => 2157 [15] => 2006 [16] => 2091 [17] => 0 [18] => 0 [19] => 2450 ) [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] => -50.7 [1] => -36.3 [2] => -60 [3] => -74.6 [4] => -19.7 [5] => -106 [6] => -135.4 [7] => -177.3 [8] => -170.6 [9] => -56.7 [10] => -171.6 [11] => -224.9 [12] => -618.5 [13] => -40.4 [14] => -365 [15] => 6 [16] => 124 [17] => -243 [18] => 394 [19] => -449 ) [ChangeInInventory] => Array ( [0] => -169.4 [1] => -190.5 [2] => -178.1 [3] => -100.8 [4] => -298.8 [5] => -435.7 [6] => -368.2 [7] => -651.6 [8] => -162.8 [9] => -557.5 [10] => -536 [11] => -854 [12] => -375.7 [13] => -676.2 [14] => -412 [15] => 533 [16] => -307 [17] => -592 [18] => 1083 [19] => 321 ) [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] => 105.6 [1] => 73.4 [2] => 85.6 [3] => 120.9 [4] => 94.2 [5] => 223.4 [6] => 233.7 [7] => 182.8 [8] => 289.6 [9] => 294.7 [10] => 233.7 [11] => 276.7 [12] => 875.6 [13] => -128.3 [14] => 714 [15] => 182 [16] => 439 [17] => 704 [18] => -851 [19] => 709 ) [ChangeInWorkingCapital] => Array ( [0] => -58.2 [1] => -103.6 [2] => -115.4 [3] => 34.6 [4] => -146.1 [5] => -211.8 [6] => -108.4 [7] => -551.9 [8] => 76.2 [9] => -130.3 [10] => -264 [11] => -708 [12] => 42.9 [13] => -467.3 [14] => 21 [15] => 773 [16] => 416 [17] => -43 [18] => 731 [19] => 667 ) [CF_DeferredTax] => Array ( [0] => 5.7 [1] => -7.2 [2] => 3 [3] => 7.5 [4] => -0.8 [5] => -9.4 [6] => 21 [7] => 46.9 [8] => 22.9 [9] => 52.5 [10] => 66 [11] => -70.8 [12] => -104 [13] => 23.2 [14] => -61 [15] => 260 [16] => 63 [17] => 132 [18] => 265 [19] => 148 ) [PurchaseOfPPE] => Array ( [0] => -290 [1] => -310.3 [2] => -364.6 [3] => -485.1 [4] => -641 [5] => -696.3 [6] => -1119.1 [7] => -1237 [8] => -934.4 [9] => -795.1 [10] => -939.5 [11] => -1237.5 [12] => -1337.8 [13] => -1785.3 [14] => -2225 [15] => -1927 [16] => -1014 [17] => -1213 [18] => -1550 [19] => -1212 ) [SaleOfPPE] => Array ( [0] => 13.7 [1] => 15.2 [2] => 17.9 [3] => 15.2 [4] => 71.9 [5] => 41.7 [6] => 22.9 [7] => 43.5 [8] => 368.1 [9] => 84.5 [10] => 6.2 [11] => 15.5 [12] => 23 [13] => 40.8 [14] => 0 [15] => 0 [16] => 51 [17] => 79 [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] => -620 [15] => -405 [16] => -779 [17] => -630 [18] => -536 [19] => 0 ) [SaleOfBusiness] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => -0.8 [1] => -34.1 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => -3291.5 [10] => -11938.2 [11] => -10742 [12] => -12282.4 [13] => -6396.9 [14] => 0 [15] => -2600 [16] => -3000 [17] => 0 [18] => -4025 [19] => -290 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 30.5 [2] => 47.4 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 3292.9 [10] => 10695.4 [11] => 11519.9 [12] => 12388.4 [13] => 6826 [14] => 10 [15] => 2100 [16] => 3500 [17] => 0 [18] => 0 [19] => 16 ) [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] => -6 [1] => 0.1 [2] => 1.42108547152E-14 [3] => -16.2 [4] => 66.8 [5] => 9.1 [6] => 58.8 [7] => 59 [8] => 14.4 [9] => 8.4 [10] => 10.2 [11] => 10.1 [12] => -474.7 [13] => -1080.3 [14] => 17 [15] => 56 [16] => -32 [17] => 239 [18] => 251 [19] => -510 ) [sloanratio] => Array ( [0] => 0.07 [1] => 0.08 [2] => 0.07 [3] => 0.06 [4] => 0.09 [5] => 0.11 [6] => 0.12 [7] => 0.15 [8] => 0.01 [9] => 0.03 [10] => 0.14 [11] => 0.04 [12] => 0.06 [13] => 0.11 [14] => 0.09 [15] => 0.03 [16] => -0.01 [17] => 0.02 [18] => 0.11 [19] => 0 ) [dividend_yield] => Array ( [0] => 1.81 [1] => 1.6 [2] => 1.34 [3] => 0.89 [4] => 0.65 [5] => 0.56 [6] => 0.41 [7] => 0.41 [8] => 0.42 [9] => 0.48 [10] => 0.5 [11] => 0.48 [12] => 0.55 [13] => 0.73 [14] => 1.09 [15] => 1.4 [16] => 2.19 [17] => 2.13 [18] => 2.66 [19] => 2.37 ) [current_ratio] => Array ( [0] => 1.59 [1] => 1.68 [2] => 1.71 [3] => 1.62 [4] => 1.66 [5] => 1.67 [6] => 1.54 [7] => 1.46 [8] => 1.75 [9] => 1.8 [10] => 1.9 [11] => 1.86 [12] => 1.69 [13] => 1.41 [14] => 1.57 [15] => 1.78 [16] => 1.6 [17] => 1.52 [18] => 1.23 [19] => 1.34 ) [quick_ratio] => Array ( [0] => 0.39 [1] => 0.33 [2] => 0.33 [3] => 0.41 [4] => 0.38 [5] => 0.39 [6] => 0.31 [7] => 0.3 [8] => 0.51 [9] => 0.66 [10] => 0.74 [11] => 0.61 [12] => 0.64 [13] => 0.4 [14] => 0.48 [15] => 0.78 [16] => 0.61 [17] => 0.53 [18] => 0.43 [19] => 0.57 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => 0.21 [2] => -0.42 [3] => -0.09 [4] => -1.38 [5] => -0.85 [6] => 0.42 [7] => -0.88 [8] => -0.55 [9] => -0.05 [10] => 0.04 [11] => 0.88 [12] => 0.74 [13] => 1.63 [14] => 0.18 [15] => 0.13 [16] => 5.05 [17] => 5.25 [18] => -5.91 [19] => -0.5 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 12.74 [2] => 12.82 [3] => 13.38 [4] => 12.99 [5] => 15.57 [6] => 18.19 [7] => 15.1 [8] => 16.09 [9] => 13.5 [10] => 15.29 [11] => 12.9 [12] => 13.33 [13] => 14.86 [14] => 11.01 [15] => 7.74 [16] => 6.82 [17] => 14.4 [18] => 4.24 [19] => -7.11 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 14.04 [2] => 15.38 [3] => 17.33 [4] => 15.91 [5] => 21.57 [6] => 22.58 [7] => 13.16 [8] => 15.12 [9] => 14.14 [10] => 15.93 [11] => 16.03 [12] => 13.16 [13] => 18.02 [14] => 6.9 [15] => -6.91 [16] => 4.95 [17] => 38.68 [18] => -17.69 [19] => 5.79 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.37944408533 [6] => 2.54022313564 [7] => 2.17894162575 [8] => 2.0126146789 [9] => 1.92026578073 [10] => 1.96191819464 [11] => 2.03335557038 [12] => 1.84951768489 [13] => 1.41060025543 [14] => 1.10956175299 [15] => 1.39315525876 [16] => 1.36637931034 [17] => 1.39464493597 [18] => 1.6170678337 [19] => 2.93896713615 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 7.34 [6] => 10.24 [7] => 13.11 [8] => 7.59 [9] => 4.91 [10] => 3.95 [11] => 4.47 [12] => 3.42 [13] => 2.48 [14] => 1.78 [15] => 1.34 [16] => 0.91 [17] => 0.94 [18] => 0.83 [19] => 1.12 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 2.39 [6] => 2.54 [7] => 2.18 [8] => 2.01 [9] => 1.92 [10] => 1.96 [11] => 2.03 [12] => 1.85 [13] => 1.41 [14] => 1.11 [15] => 1.39 [16] => 1.37 [17] => 1.39 [18] => 1.62 [19] => 2.94 ) )
Walgreen Co (NYSE:WAG)
Days Inventory
41.97 (As of May. 2014)

Walgreen Co's inventory for the three months ended in May. 2014 was $6,439 Mil. Walgreen Co's cost of goods sold for the three months ended in May. 2014 was $13,961 Mil. Hence, Walgreen Co's days inventory for the three months ended in May. 2014 was 41.97.

Walgreen Co's days inventory declined from May. 2013 (47.83) to May. 2014 (41.97).

Inventory can be measured by Days Sales of Inventory (DSI). Walgreen Co's days sales of inventory (DSI) for the three months ended in May. 2014 was 30.20.

Inventory turnover measures how fast the company turns over its inventory within a year. Walgreen Co's inventory turnover for the three months ended in May. 2014 was 2.17.

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. Walgreen Co's inventory to revenue ratio for the three months ended in May. 2014 was 0.33.


Definition

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

Walgreen Co's Days Inventory for the fiscal year that ended in Aug. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=6852/51098*365
=48.94

Walgreen Co's Days Inventory for the quarter that ended in May. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=6439/13961*91
=41.97

* 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).

Walgreen Co's Days Sales of Inventory for the three months ended in May. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=6439/19401*91
=30.20

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

Walgreen Co's Inventory Turnover for the three months ended in May. 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.

Walgreen Co's Inventory to Revenue for the three months ended in May. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=6439 / 19401
=0.33

* 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.

Walgreen Co Annual Data

Aug04Aug05Aug06Aug07Aug08Aug09Aug10Aug11Aug12Aug13
DaysInventory 63.3367.1264.5064.3562.4254.2055.5956.8050.0748.94

Walgreen Co Quarterly Data

Feb12May12Aug12Nov12Feb13May13Aug13Nov13Feb14May14
DaysInventory 50.4150.0452.3258.2650.6247.8348.9053.3847.0441.97
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