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] => 13.50 [1] => 15.31 [2] => 14.50 [3] => 14.53 [4] => 16.81 [5] => 12.94 [6] => 11.50 [7] => 12.28 [8] => 13.04 [9] => 16.73 [10] => 17.25 [11] => 20.21 [12] => 24.29 [13] => 24.93 [14] => 23.47 [15] => 25.21 [16] => 30.25 [17] => 35.29 [18] => 41.28 [19] => 43.99 ) [price_low] => Array ( [0] => 0.00 [1] => 13.00 [2] => 13.13 [3] => 11.63 [4] => 13.53 [5] => 9.63 [6] => 8.41 [7] => 9.78 [8] => 10.38 [9] => 11.34 [10] => 14.83 [11] => 16.73 [12] => 19.20 [13] => 20.91 [14] => 18.80 [15] => 18.28 [16] => 23.83 [17] => 27.94 [18] => 33.92 [19] => 37.14 ) [BS_share] => Array ( [0] => 216.050 [1] => 219.700 [2] => 221.966 [3] => 225.140 [4] => 228.630 [5] => 234.038 [6] => 241.99 [7] => 232.97 [8] => 231.15 [9] => 235.33 [10] => 234.05 [11] => 233.96 [12] => 233.96 [13] => 233.89 [14] => 233.84 [15] => 233.82 [16] => 233.77 [17] => 230.49 [18] => 229.04 [19] => 226.52 ) [Fiscal Year] => Array ( [0] => Dec94 [1] => Dec95 [2] => Dec96 [3] => Dec97 [4] => Dec98 [5] => Dec99 [6] => Dec00 [7] => Dec01 [8] => Dec02 [9] => Dec03 [10] => Dec04 [11] => Dec05 [12] => Dec06 [13] => Dec07 [14] => Dec08 [15] => Dec09 [16] => Dec10 [17] => Dec11 [18] => Dec12 [19] => Dec13 ) [quarter] => Array ( [0] => 199412 [1] => 199512 [2] => 199612 [3] => 199712 [4] => 199812 [5] => 199912 [6] => 200012 [7] => 200112 [8] => 200212 [9] => 200312 [10] => 200412 [11] => 200512 [12] => 200612 [13] => 200712 [14] => 200812 [15] => 200912 [16] => 201012 [17] => 201112 [18] => 201212 [19] => 201312 ) [Shares Outstanding (diluted)] => Array ( [0] => 216.050 [1] => 219.700 [2] => 221.966 [3] => 225.140 [4] => 228.630 [5] => 234.038 [6] => 242.400 [7] => 235.800 [8] => 232.600 [9] => 236.800 [10] => 238.200 [11] => 236.800 [12] => 236.800 [13] => 237.000 [14] => 236.400 [15] => 235.800 [16] => 236.800 [17] => 235.400 [18] => 232.800 [19] => 229.700 ) [Revenue] => Array ( [0] => 1742.2 [1] => 1770.5 [2] => 1773.8 [3] => 1789.6 [4] => 2039.4 [5] => 2272.6 [6] => 3362.7 [7] => 3928.5 [8] => 3051 [9] => 3308.3 [10] => 3406.1 [11] => 3815.5 [12] => 3996.4 [13] => 4237.8 [14] => 4427.8 [15] => 4100.9 [16] => 0 [17] => 4486.4 [18] => 4246.4 [19] => 4519 ) [COGS] => Array ( [0] => 328.5 [1] => 345.4 [2] => 0 [3] => 444.7 [4] => 486.2 [5] => 588.1 [6] => 682.1 [7] => 660.1 [8] => 594.1 [9] => 570.8 [10] => 591.7 [11] => 776.7 [12] => 802 [13] => 996.4 [14] => 2461.6 [15] => 1971.7 [16] => 0 [17] => 1898.4 [18] => 1644.4 [19] => 1827.1 ) [Gross Profit] => Array ( [0] => 1413.7 [1] => 1425.1 [2] => 0 [3] => 1344.9 [4] => 1553.2 [5] => 1684.5 [6] => 2680.6 [7] => 3268.4 [8] => 2456.9 [9] => 2737.5 [10] => 2814.4 [11] => 3038.8 [12] => 3194.4 [13] => 3241.4 [14] => 1966.2 [15] => 2129.2 [16] => 0 [17] => 2588 [18] => 2602 [19] => 2691.9 ) [SGA] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 288.9 [5] => 309.2 [6] => 400.2 [7] => 409.8 [8] => 361.8 [9] => 385.6 [10] => 352.6 [11] => 350 [12] => 365.5 [13] => 338 [14] => 332.1 [15] => 346.9 [16] => 317.4 [17] => 336.4 [18] => 371.7 [19] => 400.2 ) [Operating Income] => Array ( [0] => 392.8 [1] => 477.3 [2] => 0 [3] => 218.3 [4] => 390.7 [5] => 455.6 [6] => 444.9 [7] => 604.9 [8] => 421.5 [9] => 482.2 [10] => 530 [11] => 562.9 [12] => 568.5 [13] => 628.5 [14] => 659.2 [15] => 660.3 [16] => 0 [17] => 887.3 [18] => 1000.3 [19] => 1080.1 ) [other_operating_charges] => Array ( [0] => -1020.9 [1] => -947.8 [2] => 0 [3] => -1126.6 [4] => -1162.5 [5] => -1228.9 [6] => -2235.7 [7] => -2663.5 [8] => -2035.4 [9] => -2255.3 [10] => -2284.4 [11] => -2475.9 [12] => -2625.9 [13] => -2612.9 [14] => -1307 [15] => -1468.9 [16] => 0 [17] => -1700.7 [18] => -1601.7 [19] => -1611.8 ) [Month End Stock Price] => Array ( [0] => 12.938 [1] => 15.313 [2] => 13.438 [3] => 14.375 [4] => 15.719 [5] => 9.625 [6] => 11.282 [7] => 11.28 [8] => 12.6 [9] => 16.725 [10] => 16.855 [11] => 19.53 [12] => 23.73 [13] => 24.355 [14] => 20.99 [15] => 24.915 [16] => 29.43 [17] => 34.96 [18] => 36.85 [19] => 41.34 ) [mktcap] => Array ( [0] => 2795.2549 [1] => 3364.2661 [2] => 2982.779108 [3] => 3236.3875 [4] => 3593.83497 [5] => 2252.61575 [6] => 2730.13118 [7] => 2627.9016 [8] => 2912.49 [9] => 3935.89425 [10] => 3944.91275 [11] => 4569.2388 [12] => 5551.8708 [13] => 5696.39095 [14] => 4908.3016 [15] => 5825.6253 [16] => 6879.8511 [17] => 8057.9304 [18] => 8440.124 [19] => 9364.3368 ) [Cash and Equiv] => Array ( [0] => 9 [1] => 23.6 [2] => 10.7 [3] => 19.6 [4] => 16.6 [5] => 73.5 [6] => 40.5 [7] => 47 [8] => 43.6 [9] => 28.1 [10] => 35.6 [11] => 73.2 [12] => 37 [13] => 27.4 [14] => 32.5 [15] => 20.2 [16] => 24.5 [17] => 14.1 [18] => 35.6 [19] => 26 ) [ev_addition] => Array ( [0] => 1589.8 [1] => 1583.3 [2] => 1695.4 [3] => 1953.3 [4] => 2168.9 [5] => 2668.1 [6] => 4164.1 [7] => 4255.4 [8] => 4010.7 [9] => 4329.8 [10] => 3673.3 [11] => 3940.5 [12] => 4275.4 [13] => 4429 [14] => 4706.3 [15] => 4976.4 [16] => 5038.8 [17] => 5302.7 [18] => 5224.9 [19] => 5216.8 ) [ev_addition_per_share] => Array ( [0] => 7.358 [1] => 7.207 [2] => 7.638 [3] => 8.676 [4] => 9.487 [5] => 11.4 [6] => 17.208 [7] => 18.266 [8] => 17.351 [9] => 18.399 [10] => 15.695 [11] => 16.843 [12] => 18.274 [13] => 18.936 [14] => 20.126 [15] => 21.283 [16] => 21.555 [17] => 23.006 [18] => 22.812 [19] => 23.03 ) [ev_per_share] => Array ( [0] => 20.298 [1] => 22.523 [2] => 21.078 [3] => 23.055 [4] => 25.209 [5] => 21.025 [6] => 28.492 [7] => 29.55 [8] => 29.95 [9] => 35.125 [10] => 32.545 [11] => 36.37 [12] => 42 [13] => 43.295 [14] => 41.12 [15] => 46.195 [16] => 50.98 [17] => 57.97 [18] => 59.66 [19] => 64.37 ) [ev] => Array ( [0] => 4385.0549 [1] => 4947.5661 [2] => 4678.179108 [3] => 5189.6875 [4] => 5762.73497 [5] => 4920.71575 [6] => 6894.23118 [7] => 6883.3016 [8] => 6923.19 [9] => 8265.69425 [10] => 7618.21275 [11] => 8509.7388 [12] => 9827.2708 [13] => 10125.39095 [14] => 9614.6016 [15] => 10802.0253 [16] => 11918.6511 [17] => 13360.6304 [18] => 13665.024 [19] => 14581.1368 ) [Non Operating Income] => Array ( [0] => 3.3 [1] => -6.5 [2] => 0 [3] => -47.5 [4] => -6.7 [5] => -27 [6] => 42.2 [7] => -19.5 [8] => 22.6 [9] => 42.2 [10] => 15.8 [11] => 63.3 [12] => 91.7 [13] => 92 [14] => 68.8 [15] => 87.6 [16] => 0 [17] => 125.2 [18] => 100.5 [19] => 87.3 ) [tax] => Array ( [0] => 128.3 [1] => 145.8 [2] => 0 [3] => 24 [4] => 92.2 [5] => 111.1 [6] => 125.9 [7] => 150.4 [8] => 85.3 [9] => 110.2 [10] => 132.8 [11] => 149.2 [12] => 175 [13] => 216.4 [14] => 216.5 [15] => 215.5 [16] => 0 [17] => 263.9 [18] => 306.3 [19] => 337.9 ) [Pretax Income] => Array ( [0] => 309.2 [1] => 379.8 [2] => 0 [3] => 84.7 [4] => 281.5 [5] => 320.1 [6] => 280.1 [7] => 369.4 [8] => 252.3 [9] => 354.5 [10] => 439.2 [11] => 457.9 [12] => 491.4 [13] => 552 [14] => 574.3 [15] => 591.2 [16] => 0 [17] => 776.7 [18] => 852.6 [19] => 915.3 ) [InterestIncome] => Array ( [0] => 17.5 [1] => 17.1 [2] => 0 [3] => 24.5 [4] => 14.6 [5] => 38.2 [6] => 20.3 [7] => 18.2 [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] => -114.5 [1] => -117 [2] => 0 [3] => -120.9 [4] => -127.8 [5] => -150.5 [6] => -243.5 [7] => -259.9 [8] => -227.1 [9] => -213.8 [10] => -193.4 [11] => -173.4 [12] => -172.7 [13] => -167.6 [14] => -153.7 [15] => -156.7 [16] => 0 [17] => -235.8 [18] => -248.2 [19] => -252.1 ) [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] => 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] => 332.1 [15] => 346.9 [16] => 317.4 [17] => 336.4 [18] => 371.7 [19] => 400.2 ) [ReconciledDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 288.9 [5] => 309.2 [6] => 400.2 [7] => 409.8 [8] => 361.8 [9] => 385.6 [10] => 352.6 [11] => 350 [12] => 365.5 [13] => 338 [14] => 332.1 [15] => 346.9 [16] => 0 [17] => 336.4 [18] => 371.7 [19] => 400.2 ) [EBIT] => Array ( [0] => 423.7 [1] => 496.8 [2] => 0 [3] => 205.6 [4] => 409.3 [5] => 470.6 [6] => 523.6 [7] => 629.3 [8] => 479.4 [9] => 568.3 [10] => 632.6 [11] => 631.3 [12] => 664.1 [13] => 719.6 [14] => 728 [15] => 747.9 [16] => 0 [17] => 1012.5 [18] => 1100.8 [19] => 1167.4 ) [EBITDA_morn] => Array ( [0] => 392.8 [1] => 477.3 [2] => 0 [3] => 218.3 [4] => 390.7 [5] => 455.6 [6] => 444.9 [7] => 604.9 [8] => 421.5 [9] => 482.2 [10] => 530 [11] => 562.9 [12] => 568.5 [13] => 628.5 [14] => 1060.1 [15] => 1094.8 [16] => 0 [17] => 1348.9 [18] => 1472.5 [19] => 1567.6 ) [EBITDA] => Array ( [0] => 423.7 [1] => 496.8 [2] => 0 [3] => 205.6 [4] => 698.2 [5] => 779.8 [6] => 923.8 [7] => 1039.1 [8] => 841.2 [9] => 953.9 [10] => 985.2 [11] => 981.3 [12] => 1029.6 [13] => 1057.6 [14] => 1060.1 [15] => 1094.8 [16] => 317.4 [17] => 1348.9 [18] => 1472.5 [19] => 1567.6 ) [DDA_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 288.9 [5] => 309.2 [6] => 400.2 [7] => 409.8 [8] => 361.8 [9] => 385.6 [10] => 352.6 [11] => 350 [12] => 365.5 [13] => 338 [14] => 332.1 [15] => 346.9 [16] => 0 [17] => 336.4 [18] => 371.7 [19] => 400.2 ) [EBITDA_new] => Array ( [0] => 392.8 [1] => 477.3 [2] => 0 [3] => 218.3 [4] => 390.7 [5] => 455.6 [6] => 444.9 [7] => 604.9 [8] => 421.5 [9] => 482.2 [10] => 530 [11] => 562.9 [12] => 568.5 [13] => 628.5 [14] => 1060.1 [15] => 1094.8 [16] => 0 [17] => 1348.9 [18] => 1472.5 [19] => 1567.6 ) [EBITDA_per_share] => Array ( [0] => 1.96 [1] => 2.26 [2] => 0 [3] => 0.91 [4] => 3.05 [5] => 3.33 [6] => 3.81 [7] => 4.41 [8] => 3.62 [9] => 4.03 [10] => 4.14 [11] => 4.14 [12] => 4.35 [13] => 4.46 [14] => 4.48 [15] => 4.64 [16] => 1.34 [17] => 5.73 [18] => 6.33 [19] => 6.82 ) [Operating_Income_per_share] => Array ( [0] => 1.82 [1] => 2.17 [2] => 0 [3] => 0.97 [4] => 1.71 [5] => 1.95 [6] => 1.84 [7] => 2.57 [8] => 1.81 [9] => 2.04 [10] => 2.23 [11] => 2.38 [12] => 2.4 [13] => 2.65 [14] => 2.79 [15] => 2.8 [16] => 0 [17] => 3.77 [18] => 4.3 [19] => 4.7 ) [Net Income] => Array ( [0] => 180.9 [1] => 234 [2] => 218.1 [3] => 60.7 [4] => 188.1 [5] => 209 [6] => 154.2 [7] => 219 [8] => 167 [9] => 244.3 [10] => 306.4 [11] => 308.7 [12] => 316.4 [13] => 335.6 [14] => 359.1 [15] => 382.4 [16] => 0 [17] => 526.2 [18] => 546.3 [19] => 577.4 ) [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] => 0.698 [1] => 0.727 [2] => 0.754 [3] => 0.768 [4] => 0.778 [5] => 0.78 [6] => 0.685 [7] => 0.4 [8] => 0.4 [9] => 0.4 [10] => 0.415 [11] => 0.44 [12] => 0.46 [13] => 0.5 [14] => 0.54 [15] => 0.675 [16] => 0.8 [17] => 1.04 [18] => 1.2 [19] => 1.445 ) [Shares Outstanding] => Array ( [0] => 216.050 [1] => 219.700 [2] => 221.966 [3] => 225.140 [4] => 228.630 [5] => 234.038 [6] => 242.400 [7] => 235.800 [8] => 232.600 [9] => 236.800 [10] => 238.200 [11] => 236.800 [12] => 236.800 [13] => 237.000 [14] => 236.400 [15] => 235.800 [16] => 236.800 [17] => 235.400 [18] => 232.800 [19] => 229.700 ) [shares_diluted] => Array ( [0] => 216.050 [1] => 219.700 [2] => 221.966 [3] => 225.140 [4] => 228.630 [5] => 234.038 [6] => 242.400 [7] => 235.800 [8] => 232.600 [9] => 236.800 [10] => 238.200 [11] => 236.800 [12] => 236.800 [13] => 237.000 [14] => 236.400 [15] => 235.800 [16] => 236.800 [17] => 235.400 [18] => 232.800 [19] => 229.700 ) [shares_basic] => Array ( [0] => 216.050 [1] => 219.700 [2] => 221.966 [3] => 225.140 [4] => 228.630 [5] => 234.038 [6] => 241.200 [7] => 234.200 [8] => 230.800 [9] => 234.200 [10] => 235.400 [11] => 234.000 [12] => 234.000 [13] => 233.800 [14] => 233.800 [15] => 233.800 [16] => 233.800 [17] => 232.600 [18] => 230.200 [19] => 227.600 ) [COGS_pct] => Array ( [0] => 0.19 [1] => 0.20 [2] => 0.00 [3] => 0.25 [4] => 0.24 [5] => 0.26 [6] => 0.20 [7] => 0.17 [8] => 0.19 [9] => 0.17 [10] => 0.17 [11] => 0.20 [12] => 0.20 [13] => 0.24 [14] => 0.56 [15] => 0.48 [16] => 0 [17] => 0.42 [18] => 0.39 [19] => 0.40 ) [Gross Profit_pct] => Array ( [0] => 81.14 [1] => 80.49 [2] => 0.00 [3] => 75.15 [4] => 76.16 [5] => 74.12 [6] => 79.72 [7] => 83.20 [8] => 80.53 [9] => 82.75 [10] => 82.63 [11] => 79.64 [12] => 79.93 [13] => 76.49 [14] => 44.41 [15] => 51.92 [16] => 0 [17] => 57.69 [18] => 61.28 [19] => 59.57 ) [SGA_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Interest Expense_pct] => Array ( [0] => -6.57 [1] => -6.61 [2] => 0.00 [3] => -6.76 [4] => -6.27 [5] => -6.62 [6] => -7.24 [7] => -6.62 [8] => -7.44 [9] => -6.46 [10] => -5.68 [11] => -4.54 [12] => -4.32 [13] => -3.95 [14] => -3.47 [15] => -3.82 [16] => 0 [17] => -5.26 [18] => -5.84 [19] => -5.58 ) [Pretax Income_pct] => Array ( [0] => 17.75 [1] => 21.45 [2] => 0.00 [3] => 4.73 [4] => 13.80 [5] => 14.09 [6] => 8.33 [7] => 9.40 [8] => 8.27 [9] => 10.72 [10] => 12.89 [11] => 12.00 [12] => 12.30 [13] => 13.03 [14] => 12.97 [15] => 14.42 [16] => 0 [17] => 17.31 [18] => 20.08 [19] => 20.25 ) [Net Income_pct] => Array ( [0] => 10.38 [1] => 13.22 [2] => 12.30 [3] => 3.39 [4] => 9.22 [5] => 9.20 [6] => 4.59 [7] => 5.57 [8] => 5.47 [9] => 7.38 [10] => 9.00 [11] => 8.09 [12] => 7.92 [13] => 7.92 [14] => 8.11 [15] => 9.32 [16] => 0 [17] => 11.73 [18] => 12.87 [19] => 12.78 ) [DaysSalesOutstanding] => Array ( [0] => 50.87 [1] => 59.85 [2] => 63.23 [3] => 58.54 [4] => 57.38 [5] => 60.53 [6] => 87.1 [7] => 67.75 [8] => 82.34 [9] => 36.82 [10] => 37.05 [11] => 42.26 [12] => 34.64 [13] => 31.16 [14] => 30.46 [15] => 26.59 [16] => 0 [17] => 41.04 [18] => 24.52 [19] => 32.79 ) [DaysInventory] => Array ( [0] => 176.56 [1] => 162.42 [2] => 0 [3] => 161.86 [4] => 149.39 [5] => 143.74 [6] => 204.25 [7] => 238.32 [8] => 279.6 [9] => 246.57 [10] => 248.66 [11] => 212.22 [12] => 189.87 [13] => 132.35 [14] => 51.11 [15] => 69.99 [16] => 0 [17] => 73.45 [18] => 80.06 [19] => 65.8 ) [Payable] => Array ( [0] => 91.8 [1] => 108.5 [2] => 148.4 [3] => 148.6 [4] => 187.5 [5] => 174 [6] => 427 [7] => 309.8 [8] => 317.6 [9] => 248.7 [10] => 309.7 [11] => 418.1 [12] => 404.5 [13] => 478.3 [14] => 441 [15] => 290.6 [16] => 0 [17] => 325.7 [18] => 368.4 [19] => 342.6 ) [DaysPayable] => Array ( [0] => 19.23 [1] => 22.37 [2] => 30.54 [3] => 30.31 [4] => 33.56 [5] => 27.95 [6] => 46.35 [7] => 28.78 [8] => 38 [9] => 27.44 [10] => 33.19 [11] => 40 [12] => 36.94 [13] => 41.2 [14] => 36.35 [15] => 25.86 [16] => 0 [17] => 26.5 [18] => 31.67 [19] => 27.67 ) [InventoryTurnover] => Array ( [0] => 2.07 [1] => 2.25 [2] => 0 [3] => 2.26 [4] => 2.44 [5] => 2.54 [6] => 1.79 [7] => 1.53 [8] => 1.31 [9] => 1.48 [10] => 1.47 [11] => 1.72 [12] => 1.92 [13] => 2.76 [14] => 7.14 [15] => 5.21 [16] => 0 [17] => 4.97 [18] => 4.56 [19] => 5.55 ) [Accts Rec.] => Array ( [0] => 242.8 [1] => 290.3 [2] => 307.3 [3] => 287 [4] => 320.6 [5] => 376.9 [6] => 802.4 [7] => 729.2 [8] => 688.3 [9] => 333.7 [10] => 345.7 [11] => 441.8 [12] => 379.3 [13] => 361.8 [14] => 369.5 [15] => 298.7 [16] => 344.6 [17] => 504.5 [18] => 285.3 [19] => 406 ) [Inventory] => Array ( [0] => 158.9 [1] => 153.7 [2] => 184.4 [3] => 197.2 [4] => 199 [5] => 231.6 [6] => 381.7 [7] => 431 [8] => 455.1 [9] => 385.6 [10] => 403.1 [11] => 451.6 [12] => 417.2 [13] => 361.3 [14] => 344.7 [15] => 378.1 [16] => 379.1 [17] => 382 [18] => 360.7 [19] => 329.4 ) [inventory2sales] => Array ( [0] => 0.091 [1] => 0.087 [2] => 0.104 [3] => 0.11 [4] => 0.098 [5] => 0.102 [6] => 0.114 [7] => 0.11 [8] => 0.149 [9] => 0.117 [10] => 0.118 [11] => 0.118 [12] => 0.104 [13] => 0.085 [14] => 0.078 [15] => 0.092 [16] => 0 [17] => 0.085 [18] => 0.085 [19] => 0.073 ) [Total Current Assets] => Array ( [0] => 479 [1] => 531.5 [2] => 565.9 [3] => 573.3 [4] => 608.1 [5] => 832.5 [6] => 1863.6 [7] => 1714.9 [8] => 1339.7 [9] => 2065.8 [10] => 1220.5 [11] => 1377 [12] => 1228 [13] => 1849.7 [14] => 1707.5 [15] => 1529.3 [16] => 1331.1 [17] => 1426.2 [18] => 1272.6 [19] => 1551.1 ) [Other Current Assets] => Array ( [0] => 68.3 [1] => 63.9 [2] => 63.5 [3] => 69.5 [4] => 71.9 [5] => 150.5 [6] => 639 [7] => 507.7 [8] => 152.7 [9] => 1318.4 [10] => 436.1 [11] => 410.4 [12] => 394.5 [13] => 1099.2 [14] => 960.8 [15] => 832.3 [16] => 582.9 [17] => 525.6 [18] => 591 [19] => 789.7 ) [Net PPE] => Array ( [0] => 2940.7 [1] => 2910.6 [2] => 3057.9 [3] => 3185 [4] => 3238.4 [5] => 3846.6 [6] => 4152.4 [7] => 4188 [8] => 5514.4 [9] => 5800.3 [10] => 5866.4 [11] => 6362.9 [12] => 6834.1 [13] => 7681.2 [14] => 8502.6 [15] => 9015.8 [16] => 9601.5 [17] => 10160.4 [18] => 10572.2 [19] => 10906.6 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 57.8 [6] => 826.9 [7] => 832.1 [8] => 833.1 [9] => 441.9 [10] => 441.9 [11] => 441.9 [12] => 441.9 [13] => 441.9 [14] => 441.9 [15] => 441.9 [16] => 441.9 [17] => 441.9 [18] => 441.9 [19] => 441.9 ) [Total Assets] => Array ( [0] => 4408.3 [1] => 4560.7 [2] => 4810.8 [3] => 5037.7 [4] => 5361.8 [5] => 6061.8 [6] => 8406.1 [7] => 8328.7 [8] => 9477.6 [9] => 10014.5 [10] => 9565.4 [11] => 10462 [12] => 11130.2 [13] => 11720.3 [14] => 12617.8 [15] => 12697.9 [16] => 13059.8 [17] => 13862.1 [18] => 14285 [19] => 14769.4 ) [Other Long-Term Assets] => Array ( [0] => 988.6 [1] => 1118.6 [2] => 1187 [3] => 1279.4 [4] => 1515.3 [5] => 1324.9 [6] => 1563.2 [7] => 1593.7 [8] => 1790.4 [9] => 1706.5 [10] => 2036.6 [11] => 2280.2 [12] => 2626.2 [13] => 1747.5 [14] => 1965.8 [15] => 1710.9 [16] => 1685.3 [17] => 1833.6 [18] => 1998.3 [19] => 1869.8 ) [Total Assets Non-liquid] => Array ( [0] => 4399.3 [1] => 4537.1 [2] => 4800.1 [3] => 5018.1 [4] => 5345.2 [5] => 5988.3 [6] => 8365.6 [7] => 8281.7 [8] => 9434 [9] => 9986.4 [10] => 9529.8 [11] => 10388.8 [12] => 11093.2 [13] => 11692.9 [14] => 12585.3 [15] => 12677.7 [16] => 13035.3 [17] => 13848 [18] => 14249.4 [19] => 14743.4 ) [HardAssets] => Array ( [0] => 4399.3 [1] => 4537.1 [2] => 4800.1 [3] => 5018.1 [4] => 5345.2 [5] => 5930.5 [6] => 7538.7 [7] => 7449.6 [8] => 8600.9 [9] => 9544.5 [10] => 9087.9 [11] => 9946.9 [12] => 10651.3 [13] => 11251 [14] => 12143.4 [15] => 12235.8 [16] => 12593.4 [17] => 13406.1 [18] => 13807.5 [19] => 14301.5 ) [Accts Payable] => Array ( [0] => 189.8 [1] => 227.4 [2] => 267.5 [3] => 299.6 [4] => 329.2 [5] => 311.1 [6] => 767.2 [7] => 572.4 [8] => 632.5 [9] => 706.7 [10] => 553.4 [11] => 694.5 [12] => 679.4 [13] => 1249.3 [14] => 441 [15] => 290.6 [16] => 315.4 [17] => 431.6 [18] => 469.3 [19] => 439.5 ) [Short-Term Debt] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 664.1 [15] => 1120.8 [16] => 1131.3 [17] => 702.5 [18] => 806.7 [19] => 879.6 ) [ShortTermDebt_without_lease] => Array ( [0] => 284.6 [1] => 208.8 [2] => 259.5 [3] => 410 [4] => 406 [5] => 576.6 [6] => 1441.5 [7] => 1034.7 [8] => 993.4 [9] => 757 [10] => 439 [11] => 952.3 [12] => 1208.6 [13] => 1253.5 [14] => 664.1 [15] => 1120.8 [16] => 1131.3 [17] => 702.5 [18] => 806.7 [19] => 879.6 ) [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] => 474.4 [1] => 436.1 [2] => 527 [3] => 709.6 [4] => 735.2 [5] => 887.7 [6] => 2208.7 [7] => 1607.1 [8] => 1625.9 [9] => 1463.7 [10] => 992.4 [11] => 1646.8 [12] => 1888 [13] => 2502.8 [14] => 1735.1 [15] => 1894.1 [16] => 1721.1 [17] => 1364.5 [18] => 1441.4 [19] => 1496.4 ) [Other Current Liab.] => Array ( [0] => 284.6 [1] => 208.7 [2] => 259.5 [3] => 410 [4] => 406 [5] => 576.6 [6] => 1441.5 [7] => 1034.7 [8] => 993.4 [9] => 757 [10] => 439 [11] => 952.3 [12] => 1208.6 [13] => 1253.5 [14] => 630 [15] => 482.7 [16] => 274.4 [17] => 230.4 [18] => 165.4 [19] => 177.3 ) [CommonStock] => Array ( [0] => 1.1 [1] => 1.1 [2] => 1.1 [3] => 1.1 [4] => 1.2 [5] => 1.2 [6] => 1.2 [7] => 1.2 [8] => 1.2 [9] => 1.2 [10] => 1.2 [11] => 1.2 [12] => 1.2 [13] => 1.2 [14] => 1.2 [15] => 3566.9 [16] => 0 [17] => 2.3 [18] => 2.3 [19] => 2.3 ) [Preferred Stock] => Array ( [0] => 30.5 [1] => 30.5 [2] => 30.5 [3] => 30.5 [4] => 30.5 [5] => 30.4 [6] => 30.4 [7] => 30.4 [8] => 30.4 [9] => 30.4 [10] => 30.4 [11] => 30.4 [12] => 30.4 [13] => 30.4 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 624.6 [1] => 676.9 [2] => 700.1 [3] => 729.7 [4] => 759.2 [5] => 838.3 [6] => 833.3 [7] => 763.8 [8] => 778.5 [9] => 841.8 [10] => 785.1 [11] => 770.3 [12] => 755.5 [13] => 747.5 [14] => 752.3 [15] => 757.4 [16] => 722.7 [17] => 598.5 [18] => 500.3 [19] => 349.7 ) [Retained Earnings] => Array ( [0] => 1118.9 [1] => 1193.2 [2] => 1244.1 [3] => 1132.1 [4] => 1144.1 [5] => 1170.8 [6] => 1159.7 [7] => 1284.9 [8] => 1359.5 [9] => 1510.1 [10] => 1718.7 [11] => 1924.5 [12] => 2133.3 [13] => 2351.4 [14] => 2584.2 [15] => 2808.8 [16] => 3078.3 [17] => 3362.5 [18] => 3632.5 [19] => 3881 ) [Treasury Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Equity] => Array ( [0] => 1775.1 [1] => 1901.8 [2] => 1975.8 [3] => 1893.4 [4] => 1933.6 [5] => 2038.2 [6] => 2047.2 [7] => 2086.5 [8] => 2169.8 [9] => 2389.1 [10] => 2522.8 [11] => 2710.5 [12] => 2919.4 [13] => 3129.6 [14] => 3367.3 [15] => 3597.3 [16] => 3832.5 [17] => 3993.7 [18] => 4165.5 [19] => 4263.4 ) [Long-Term Debt] => Array ( [0] => 1283.7 [1] => 1367.6 [2] => 1416.1 [3] => 1532.4 [4] => 1749 [5] => 2134.6 [6] => 2732.7 [7] => 3237.3 [8] => 3030.5 [9] => 3570.5 [10] => 3239.5 [11] => 3031 [12] => 3073.4 [13] => 3172.5 [14] => 4074.7 [15] => 3875.8 [16] => 3932 [17] => 4614.3 [18] => 4453.8 [19] => 4363.2 ) [Total Liabilities] => Array ( [0] => 2633.2 [1] => 2658.9 [2] => 2835 [3] => 3144.3 [4] => 3428.2 [5] => 4023.6 [6] => 6358.9 [7] => 6242.2 [8] => 7307.8 [9] => 7625.4 [10] => 7042.6 [11] => 7751.5 [12] => 8210.8 [13] => 8590.7 [14] => 9250.5 [15] => 9100.6 [16] => 9227.3 [17] => 9868.4 [18] => 10119.5 [19] => 10506 ) [Other Long-Term Liab.] => Array ( [0] => 875.1 [1] => 855.2 [2] => 891.9 [3] => 902.3 [4] => 944 [5] => 1001.3 [6] => 1417.5 [7] => 1397.8 [8] => 2651.4 [9] => 2591.2 [10] => 2810.7 [11] => 3073.7 [12] => 3249.4 [13] => 2915.4 [14] => 1446.3 [15] => 1217.3 [16] => 1226.7 [17] => 1216.3 [18] => 1153.6 [19] => 1175 ) [Cash and Equiv_pct] => Array ( [0] => 0.20 [1] => 0.52 [2] => 0.22 [3] => 0.39 [4] => 0.31 [5] => 1.21 [6] => 0.48 [7] => 0.56 [8] => 0.46 [9] => 0.28 [10] => 0.37 [11] => 0.70 [12] => 0.33 [13] => 0.23 [14] => 0.26 [15] => 0.16 [16] => 0.19 [17] => 0.10 [18] => 0.25 [19] => 0.18 ) [Accts Rec._pct] => Array ( [0] => 5.51 [1] => 6.37 [2] => 6.39 [3] => 5.70 [4] => 5.98 [5] => 6.22 [6] => 9.55 [7] => 8.76 [8] => 7.26 [9] => 3.33 [10] => 3.61 [11] => 4.22 [12] => 3.41 [13] => 3.09 [14] => 2.93 [15] => 2.35 [16] => 2.64 [17] => 3.64 [18] => 2.00 [19] => 2.75 ) [Inventory_pct] => Array ( [0] => 3.60 [1] => 3.37 [2] => 3.83 [3] => 3.91 [4] => 3.71 [5] => 3.82 [6] => 4.54 [7] => 5.17 [8] => 4.80 [9] => 3.85 [10] => 4.21 [11] => 4.32 [12] => 3.75 [13] => 3.08 [14] => 2.73 [15] => 2.98 [16] => 2.90 [17] => 2.76 [18] => 2.53 [19] => 2.23 ) [Other Current Assets_pct] => Array ( [0] => 1.55 [1] => 1.40 [2] => 1.32 [3] => 1.38 [4] => 1.34 [5] => 2.48 [6] => 7.60 [7] => 6.10 [8] => 1.61 [9] => 13.16 [10] => 4.56 [11] => 3.92 [12] => 3.54 [13] => 9.38 [14] => 7.61 [15] => 6.55 [16] => 4.46 [17] => 3.79 [18] => 4.14 [19] => 5.35 ) [Total Current Assets_pct] => Array ( [0] => 10.87 [1] => 11.65 [2] => 11.76 [3] => 11.38 [4] => 11.34 [5] => 13.73 [6] => 22.17 [7] => 20.59 [8] => 14.14 [9] => 20.63 [10] => 12.76 [11] => 13.16 [12] => 11.03 [13] => 15.78 [14] => 13.53 [15] => 12.04 [16] => 10.19 [17] => 10.29 [18] => 8.91 [19] => 10.50 ) [Net PPE_pct] => Array ( [0] => 66.71 [1] => 63.82 [2] => 63.56 [3] => 63.22 [4] => 60.40 [5] => 63.46 [6] => 49.40 [7] => 50.28 [8] => 58.18 [9] => 57.92 [10] => 61.33 [11] => 60.82 [12] => 61.40 [13] => 65.54 [14] => 67.39 [15] => 71.00 [16] => 73.52 [17] => 73.30 [18] => 74.01 [19] => 73.85 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.95 [6] => 9.84 [7] => 9.99 [8] => 8.79 [9] => 4.41 [10] => 4.62 [11] => 4.22 [12] => 3.97 [13] => 3.77 [14] => 3.50 [15] => 3.48 [16] => 3.38 [17] => 3.19 [18] => 3.09 [19] => 2.99 ) [Other Long-Term Assets_pct] => Array ( [0] => 22.43 [1] => 24.53 [2] => 24.67 [3] => 25.40 [4] => 28.26 [5] => 21.86 [6] => 18.60 [7] => 19.14 [8] => 18.89 [9] => 17.04 [10] => 21.29 [11] => 21.80 [12] => 23.60 [13] => 14.91 [14] => 15.58 [15] => 13.47 [16] => 12.90 [17] => 13.23 [18] => 13.99 [19] => 12.66 ) [Accts Payable_pct] => Array ( [0] => 4.31 [1] => 4.99 [2] => 5.56 [3] => 5.95 [4] => 6.14 [5] => 5.13 [6] => 9.13 [7] => 6.87 [8] => 6.67 [9] => 7.06 [10] => 5.79 [11] => 6.64 [12] => 6.10 [13] => 10.66 [14] => 3.50 [15] => 2.29 [16] => 2.42 [17] => 3.11 [18] => 3.29 [19] => 2.98 ) [Short-Term Debt_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 5.26 [15] => 8.83 [16] => 8.66 [17] => 5.07 [18] => 5.65 [19] => 5.96 ) [Other Current Liab._pct] => Array ( [0] => 6.46 [1] => 4.58 [2] => 5.39 [3] => 8.14 [4] => 7.57 [5] => 9.51 [6] => 17.15 [7] => 12.42 [8] => 10.48 [9] => 7.56 [10] => 4.59 [11] => 9.10 [12] => 10.86 [13] => 10.70 [14] => 4.99 [15] => 3.80 [16] => 2.10 [17] => 1.66 [18] => 1.16 [19] => 1.20 ) [Total Current Liabilities_pct] => Array ( [0] => 10.76 [1] => 9.56 [2] => 10.95 [3] => 14.09 [4] => 13.71 [5] => 14.64 [6] => 26.27 [7] => 19.30 [8] => 17.16 [9] => 14.62 [10] => 10.37 [11] => 15.74 [12] => 16.96 [13] => 21.35 [14] => 13.75 [15] => 14.92 [16] => 13.18 [17] => 9.84 [18] => 10.09 [19] => 10.13 ) [Long-Term Debt_pct] => Array ( [0] => 29.12 [1] => 29.99 [2] => 29.44 [3] => 30.42 [4] => 32.62 [5] => 35.21 [6] => 32.51 [7] => 38.87 [8] => 31.98 [9] => 35.65 [10] => 33.87 [11] => 28.97 [12] => 27.61 [13] => 27.07 [14] => 32.29 [15] => 30.52 [16] => 30.11 [17] => 33.29 [18] => 31.18 [19] => 29.54 ) [Other Long-Term Liab._pct] => Array ( [0] => 19.85 [1] => 18.75 [2] => 18.54 [3] => 17.91 [4] => 17.61 [5] => 16.52 [6] => 16.86 [7] => 16.78 [8] => 27.98 [9] => 25.87 [10] => 29.38 [11] => 29.38 [12] => 29.19 [13] => 24.87 [14] => 27.27 [15] => 26.23 [16] => 27.37 [17] => 28.06 [18] => 29.57 [19] => 31.46 ) [Total Liabilities_pct] => Array ( [0] => 59.73 [1] => 58.30 [2] => 58.93 [3] => 62.42 [4] => 63.94 [5] => 66.38 [6] => 75.65 [7] => 74.95 [8] => 77.11 [9] => 76.14 [10] => 73.63 [11] => 74.09 [12] => 73.77 [13] => 73.30 [14] => 73.31 [15] => 71.67 [16] => 70.65 [17] => 71.19 [18] => 70.84 [19] => 71.13 ) [netcash] => Array ( [0] => -12.15 [1] => -11.99 [2] => -12.72 [3] => -13.88 [4] => -14.92 [5] => -16.88 [6] => -26.11 [7] => -26.59 [8] => -31.43 [9] => -32.28 [10] => -29.94 [11] => -32.82 [12] => -34.94 [13] => -36.61 [14] => -39.42 [15] => -38.84 [16] => -39.37 [17] => -42.75 [18] => -44.03 [19] => -46.27 ) [NCAV] => Array ( [0] => -11.08 [1] => -10.79 [2] => -11.41 [3] => -12.62 [4] => -13.57 [5] => -15.31 [6] => -22.96 [7] => -23.45 [8] => -28.34 [9] => -30.53 [10] => -28.1 [11] => -30.57 [12] => -32.96 [13] => -34.81 [14] => -37.5 [15] => -37.07 [16] => -37.45 [17] => -40.28 [18] => -42.31 [19] => -44.19 ) [NCAV_real] => Array ( [0] => -10.11 [1] => -9.82 [2] => -10.36 [3] => -11.56 [4] => -12.47 [5] => -13.76 [6] => -18.7 [7] => -19.56 [8] => -25.95 [9] => -23.75 [10] => -25.01 [11] => -27.38 [12] => -29.98 [13] => -28.95 [14] => -32.26 [15] => -32.38 [16] => -33.78 [17] => -36.63 [18] => -38.63 [19] => -39.53 ) [Book Value Per Share] => Array ( [0] => 8.07 [1] => 8.52 [2] => 8.76 [3] => 8.27 [4] => 8.32 [5] => 8.58 [6] => 8.33 [7] => 8.83 [8] => 9.26 [9] => 10.02 [10] => 10.65 [11] => 11.46 [12] => 12.35 [13] => 13.25 [14] => 14.4 [15] => 15.38 [16] => 16.39 [17] => 17.33 [18] => 18.19 [19] => 18.82 ) [Tangibles_book_per_share] => Array ( [0] => 8.07 [1] => 8.52 [2] => 8.76 [3] => 8.27 [4] => 8.32 [5] => 8.33 [6] => 4.92 [7] => 5.25 [8] => 5.65 [9] => 8.15 [10] => 8.76 [11] => 9.57 [12] => 10.46 [13] => 11.36 [14] => 12.51 [15] => 13.49 [16] => 14.5 [17] => 15.41 [18] => 16.26 [19] => 16.87 ) [deb2equity] => Array ( [0] => 0.723 [1] => 0.719 [2] => 0.717 [3] => 0.809 [4] => 0.905 [5] => 1.047 [6] => 1.335 [7] => 1.552 [8] => 1.397 [9] => 1.494 [10] => 1.284 [11] => 1.118 [12] => 1.053 [13] => 1.014 [14] => 1.407 [15] => 1.389 [16] => 1.321 [17] => 1.331 [18] => 1.263 [19] => 1.23 ) [debt2rev_totaldebt] => Array ( [0] => 1283.7 [1] => 1367.6 [2] => 1416.1 [3] => 1532.4 [4] => 1749 [5] => 2134.6 [6] => 2732.7 [7] => 3237.3 [8] => 3030.5 [9] => 3570.5 [10] => 3239.5 [11] => 3031 [12] => 3073.4 [13] => 3172.5 [14] => 4738.8 [15] => 4996.6 [16] => 5063.3 [17] => 5316.8 [18] => 5260.5 [19] => 5242.8 ) [debt2rev] => Array ( [0] => 0.737 [1] => 0.772 [2] => 0.798 [3] => 0.856 [4] => 0.858 [5] => 0.939 [6] => 0.813 [7] => 0.824 [8] => 0.993 [9] => 1.079 [10] => 0.951 [11] => 0.794 [12] => 0.769 [13] => 0.749 [14] => 1.07 [15] => 1.218 [16] => 0 [17] => 1.185 [18] => 1.239 [19] => 1.16 ) [cogs2rev] => Array ( [0] => 0.19 [1] => 0.20 [2] => 0.00 [3] => 0.25 [4] => 0.24 [5] => 0.26 [6] => 0.20 [7] => 0.17 [8] => 0.19 [9] => 0.17 [10] => 0.17 [11] => 0.20 [12] => 0.20 [13] => 0.24 [14] => 0.56 [15] => 0.48 [16] => 0 [17] => 0.42 [18] => 0.39 [19] => 0.40 ) [inventory2rev] => Array ( [0] => 0.091 [1] => 0.087 [2] => 0.104 [3] => 0.11 [4] => 0.098 [5] => 0.102 [6] => 0.114 [7] => 0.11 [8] => 0.149 [9] => 0.117 [10] => 0.118 [11] => 0.118 [12] => 0.104 [13] => 0.085 [14] => 0.078 [15] => 0.092 [16] => 0 [17] => 0.085 [18] => 0.085 [19] => 0.073 ) [ar2asset] => Array ( [0] => 0.055 [1] => 0.064 [2] => 0.064 [3] => 0.057 [4] => 0.06 [5] => 0.062 [6] => 0.095 [7] => 0.088 [8] => 0.073 [9] => 0.033 [10] => 0.036 [11] => 0.042 [12] => 0.034 [13] => 0.031 [14] => 0.029 [15] => 0.024 [16] => 0 [17] => 0.036 [18] => 0.02 [19] => 0.027 ) [cash2asset] => Array ( [0] => 0.002 [1] => 0.005 [2] => 0.002 [3] => 0.004 [4] => 0.003 [5] => 0.012 [6] => 0.005 [7] => 0.006 [8] => 0.005 [9] => 0.003 [10] => 0.004 [11] => 0.007 [12] => 0.003 [13] => 0.002 [14] => 0.003 [15] => 0.002 [16] => 0 [17] => 0.001 [18] => 0.002 [19] => 0.002 ) [equity2asset] => Array ( [0] => 0.403 [1] => 0.417 [2] => 0.411 [3] => 0.376 [4] => 0.361 [5] => 0.336 [6] => 0.244 [7] => 0.251 [8] => 0.229 [9] => 0.239 [10] => 0.264 [11] => 0.259 [12] => 0.262 [13] => 0.267 [14] => 0.267 [15] => 0.283 [16] => 0 [17] => 0.288 [18] => 0.292 [19] => 0.289 ) [equity2liab_tangbile] => Array ( [0] => 0.674 [1] => 0.715 [2] => 0.697 [3] => 0.602 [4] => 0.564 [5] => 0.492 [6] => 0.192 [7] => 0.201 [8] => 0.183 [9] => 0.255 [10] => 0.295 [11] => 0.293 [12] => 0.302 [13] => 0.313 [14] => 0.316 [15] => 0.347 [16] => 0 [17] => 0.36 [18] => 0.368 [19] => 0.364 ) [ppe2asset] => Array ( [0] => 0.667 [1] => 0.638 [2] => 0.636 [3] => 0.632 [4] => 0.604 [5] => 0.635 [6] => 0.494 [7] => 0.503 [8] => 0.582 [9] => 0.579 [10] => 0.613 [11] => 0.608 [12] => 0.614 [13] => 0.655 [14] => 0.674 [15] => 0.71 [16] => 0 [17] => 0.733 [18] => 0.74 [19] => 0.738 ) [interest2rev] => Array ( [0] => -6.572 [1] => -6.608 [2] => 0 [3] => -6.756 [4] => -6.267 [5] => -6.622 [6] => -7.241 [7] => -6.616 [8] => -7.443 [9] => -6.463 [10] => -5.678 [11] => -4.545 [12] => -4.321 [13] => -3.955 [14] => -3.471 [15] => -3.821 [16] => 0 [17] => -5.256 [18] => -5.845 [19] => -5.579 ) [std2asset] => Array ( [0] => 0.108 [1] => 0.096 [2] => 0.11 [3] => 0.141 [4] => 0.137 [5] => 0.146 [6] => 0.263 [7] => 0.193 [8] => 0.172 [9] => 0.146 [10] => 0.104 [11] => 0.157 [12] => 0.17 [13] => 0.214 [14] => 0.138 [15] => 0.149 [16] => 0 [17] => 0.098 [18] => 0.101 [19] => 0.101 ) [ltd2asset] => Array ( [0] => 0.291 [1] => 0.3 [2] => 0.294 [3] => 0.304 [4] => 0.326 [5] => 0.352 [6] => 0.325 [7] => 0.389 [8] => 0.32 [9] => 0.357 [10] => 0.339 [11] => 0.29 [12] => 0.276 [13] => 0.271 [14] => 0.323 [15] => 0.305 [16] => 0 [17] => 0.333 [18] => 0.312 [19] => 0.295 ) [turnover] => Array ( [0] => 0.395 [1] => 0.388 [2] => 0.369 [3] => 0.355 [4] => 0.38 [5] => 0.375 [6] => 0.4 [7] => 0.472 [8] => 0.322 [9] => 0.33 [10] => 0.356 [11] => 0.365 [12] => 0.359 [13] => 0.362 [14] => 0.351 [15] => 0.323 [16] => 0 [17] => 0.324 [18] => 0.297 [19] => 0.306 ) [CF_Net Income] => Array ( [0] => 180.9 [1] => 234 [2] => 0 [3] => 60.7 [4] => 188.1 [5] => 209 [6] => 154.2 [7] => 219 [8] => 167 [9] => 200.4 [10] => 219.6 [11] => 303.6 [12] => 316.4 [13] => 335.6 [14] => 359.1 [15] => 382.4 [16] => 456.5 [17] => 526.2 [18] => 546.3 [19] => 577.4 ) [buybackratio] => Array ( [0] => -0.28 [1] => -0.22 [2] => 0 [3] => -0.49 [4] => -0.05 [5] => -1.31 [6] => -0.58 [7] => -0.24 [8] => -0.31 [9] => -0.31 [10] => -0.32 [11] => -0.15 [12] => -0.08 [13] => -0.11 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 12.44 [1] => 14.4 [2] => 14.03 [3] => 7.14 [4] => 12.51 [5] => 13.04 [6] => 8.5 [7] => 10.41 [8] => 8.61 [9] => 12.59 [10] => 13.7 [11] => 16.83 [12] => 17.84 [13] => 19.29 [14] => 20.75 [15] => 22.09 [16] => 0 [17] => 27.77 [18] => 29.54 [19] => 31.11 ) [CF_DDA] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 288.9 [5] => 309.2 [6] => 400.2 [7] => 409.8 [8] => 361.8 [9] => 385.6 [10] => 352.6 [11] => 350 [12] => 365.5 [13] => 338 [14] => 332.1 [15] => 346.9 [16] => 317.4 [17] => 336.4 [18] => 371.7 [19] => 400.2 ) [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] => 416.3 [1] => 426.9 [2] => 0 [3] => 393 [4] => 460 [5] => 306.9 [6] => 461 [7] => 555.8 [8] => 711.3 [9] => 529.9 [10] => 599 [11] => 576.9 [12] => 730 [13] => 532.5 [14] => 736.4 [15] => 628.9 [16] => 810.4 [17] => 993.4 [18] => 1173.9 [19] => 1231 ) [Cash Flow from Others] => Array ( [0] => 258.8 [1] => 196.2 [2] => 0 [3] => 290.9 [4] => -11.3 [5] => -115.2 [6] => -96.1 [7] => -28.3 [8] => 138 [9] => -19.1 [10] => 102.5 [11] => 41.4 [12] => 72.1 [13] => 24.2 [14] => -274.3 [15] => -347.9 [16] => -57.6 [17] => -300.9 [18] => -264 [19] => 49.2 ) [Cash Flow_PPE] => Array ( [0] => -295.8 [1] => -271.7 [2] => 0 [3] => -345.9 [4] => -399 [5] => -506.6 [6] => -202.6 [7] => -497.9 [8] => -246.8 [9] => -593.7 [10] => 263.1 [11] => -611.3 [12] => -826.3 [13] => -248.4 [14] => 0 [15] => 0 [16] => 68.7 [17] => 41.5 [18] => 0 [19] => 0 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -276.8 [6] => -1234.7 [7] => -35.7 [8] => -39.7 [9] => -7.6 [10] => -26.4 [11] => -10.5 [12] => -14.6 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Cash Flow_CPEX] => Array ( [0] => -295.8 [1] => -271.7 [2] => 0 [3] => -345.9 [4] => -399 [5] => -518.1 [6] => -611 [7] => -672.5 [8] => -556.8 [9] => -649 [10] => -636.5 [11] => -745.1 [12] => -928.7 [13] => -1211.5 [14] => -1136.4 [15] => -814.6 [16] => -798.2 [17] => -830.8 [18] => -707 [19] => -687.4 ) [Cash Flow from Investing] => Array ( [0] => -364.7 [1] => -309.7 [2] => 0 [3] => -360.9 [4] => -477.9 [5] => -888.8 [6] => -1520.5 [7] => -464.3 [8] => -365.8 [9] => -596.2 [10] => 242.8 [11] => -697.1 [12] => -939.5 [13] => -543.2 [14] => -906.3 [15] => -736.1 [16] => -633.5 [17] => -892.5 [18] => -729.6 [19] => -745.8 ) [Net Issuance of Stock] => Array ( [0] => 45.2 [1] => 52.4 [2] => 0 [3] => 29.6 [4] => 10.3 [5] => 272.8 [6] => -11.5 [7] => -82 [8] => 0.3 [9] => 56.1 [10] => -81.8 [11] => -28.1 [12] => -21.2 [13] => -31.7 [14] => -23 [15] => -29.6 [16] => -156.6 [17] => -193.9 [18] => -153.2 [19] => -223.4 ) [Issuance of Stock] => Array ( [0] => 50.5 [1] => 52.4 [2] => 0 [3] => 29.6 [4] => 10.3 [5] => 272.8 [6] => 89.3 [7] => 51.6 [8] => 52.6 [9] => 62.9 [10] => 70.9 [11] => 47 [12] => 26.8 [13] => 36.1 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 41.9 [1] => 4.8 [2] => 0 [3] => 120 [4] => 182.1 [5] => 548.3 [6] => 1203.3 [7] => 90.8 [8] => -256.8 [9] => 120.7 [10] => -654.2 [11] => 291.9 [12] => 299.7 [13] => 148.4 [14] => 316.8 [15] => 263.2 [16] => 71.1 [17] => 265.4 [18] => -43.8 [19] => -3.4 ) [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] => -150.7 [1] => -159.7 [2] => 0 [3] => -172.7 [4] => -177.4 [5] => -182.3 [6] => -165.3 [7] => -93.8 [8] => -92.4 [9] => -93.7 [10] => -97.8 [11] => -102.9 [12] => -107.6 [13] => -116.9 [14] => -126.3 [15] => -157.8 [16] => -187 [17] => -242 [18] => -276.3 [19] => -328.9 ) [Cash from Financing] => Array ( [0] => -63.7 [1] => -102.6 [2] => 0 [3] => -23.2 [4] => 15 [5] => 638.8 [6] => 1026.5 [7] => -85 [8] => -348.9 [9] => 59.4 [10] => -834.3 [11] => 157.8 [12] => 173.3 [13] => 1.1 [14] => 175 [15] => 95.7 [16] => -172.6 [17] => -111.3 [18] => -422.8 [19] => -494.8 ) [Other Financing] => Array ( [0] => -0.1 [1] => -0.1 [2] => 0 [3] => -0.1 [4] => 0 [5] => 0 [6] => 5.68434188608E-14 [7] => -1.42108547152E-14 [8] => 4.26325641456E-14 [9] => -23.7 [10] => -0.5 [11] => -3.1 [12] => 2.4 [13] => 1.3 [14] => 7.5 [15] => 19.9 [16] => 99.9 [17] => 59.2 [18] => 50.5 [19] => 60.9 ) [Net Change in Cash] => Array ( [0] => -12 [1] => 14.7 [2] => 0 [3] => 8.9 [4] => -3 [5] => 56.9 [6] => -33 [7] => 6.5 [8] => -3.4 [9] => -6.9 [10] => 7.5 [11] => 37.6 [12] => -36.2 [13] => -9.6 [14] => 5.1 [15] => -11.5 [16] => 4.3 [17] => -10.4 [18] => 21.5 [19] => -9.6 ) [NetChangeinCash_others] => Array ( [0] => 0.1 [1] => 0.1 [2] => 0 [3] => 0 [4] => -0.1 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 1.13686837722E-13 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [total_freecashflow] => Array ( [0] => 120.5 [1] => 155.2 [2] => 0 [3] => 47.1 [4] => 61 [5] => -211.2 [6] => -150 [7] => -116.7 [8] => 154.5 [9] => -119.1 [10] => -37.5 [11] => -168.2 [12] => -198.7 [13] => -679 [14] => -400 [15] => -185.7 [16] => 12.2 [17] => 162.6 [18] => 466.9 [19] => 543.6 ) [CF_Net Income_pct] => Array ( [0] => 43.45 [1] => 54.81 [2] => 0 [3] => 15.45 [4] => 40.89 [5] => 68.10 [6] => 33.45 [7] => 39.40 [8] => 23.48 [9] => 37.82 [10] => 36.66 [11] => 52.63 [12] => 43.34 [13] => 63.02 [14] => 48.76 [15] => 60.80 [16] => 56.33 [17] => 52.97 [18] => 46.54 [19] => 46.90 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 289 [5] => 309 [6] => 400 [7] => 410 [8] => 362 [9] => 386 [10] => 353 [11] => 350 [12] => 366 [13] => 338 [14] => 332 [15] => 347 [16] => 317 [17] => 336 [18] => 372 [19] => 400 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0 [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 [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] => -71.05 [1] => -63.64 [2] => 0 [3] => -88.02 [4] => -86.74 [5] => -168.82 [6] => -132.54 [7] => -121.00 [8] => -78.28 [9] => -122.48 [10] => -106.26 [11] => -129.16 [12] => -127.22 [13] => -227.51 [14] => -154.32 [15] => -129.53 [16] => -98.49 [17] => -83.63 [18] => -60.23 [19] => -55.84 ) [Cash Flow from Investing_pct] => Array ( [0] => -87.61 [1] => -72.55 [2] => 0 [3] => -91.83 [4] => -103.89 [5] => -289.61 [6] => -329.83 [7] => -83.54 [8] => -51.43 [9] => -112.51 [10] => 40.53 [11] => -120.84 [12] => -128.70 [13] => -102.01 [14] => -123.07 [15] => -117.05 [16] => -78.17 [17] => -89.84 [18] => -62.15 [19] => -60.58 ) [Net Issuance of Stock_pct] => Array ( [0] => 10.86 [1] => 12.27 [2] => 0 [3] => 7.53 [4] => 2.24 [5] => 88.89 [6] => -2.49 [7] => -14.75 [8] => 0.04 [9] => 10.59 [10] => -13.66 [11] => -4.87 [12] => -2.90 [13] => -5.95 [14] => -3.12 [15] => -4.71 [16] => -19.32 [17] => -19.52 [18] => -13.05 [19] => -18.15 ) [Net Issuance of Debt_pct] => Array ( [0] => 10.06 [1] => 1.12 [2] => 0 [3] => 30.53 [4] => 39.59 [5] => 178.66 [6] => 261.02 [7] => 16.34 [8] => -36.10 [9] => 22.78 [10] => -109.22 [11] => 50.60 [12] => 41.05 [13] => 27.87 [14] => 43.02 [15] => 41.85 [16] => 8.77 [17] => 26.72 [18] => -3.73 [19] => -0.28 ) [Dividends_pct] => Array ( [0] => -36.20 [1] => -37.41 [2] => 0 [3] => -43.94 [4] => -38.57 [5] => -59.40 [6] => -35.86 [7] => -16.88 [8] => -12.99 [9] => -17.68 [10] => -16.33 [11] => -17.84 [12] => -14.74 [13] => -21.95 [14] => -17.15 [15] => -25.09 [16] => -23.08 [17] => -24.36 [18] => -23.54 [19] => -26.72 ) [Other Financing_pct] => Array ( [0] => -15.30 [1] => -24.03 [2] => 0 [3] => -5.90 [4] => 3.26 [5] => 208.15 [6] => 222.67 [7] => -15.29 [8] => -49.05 [9] => 11.21 [10] => -139.28 [11] => 27.35 [12] => 23.74 [13] => 0.21 [14] => 23.76 [15] => 15.22 [16] => -21.30 [17] => -11.20 [18] => -36.02 [19] => -40.19 ) [Cash from Financing_pct] => Array ( [0] => -15.28 [1] => -24.01 [2] => 0 [3] => -5.88 [4] => 3.26 [5] => 208.15 [6] => 222.67 [7] => -15.29 [8] => -49.05 [9] => 15.68 [10] => -139.20 [11] => 27.89 [12] => 23.41 [13] => -0.04 [14] => 22.75 [15] => 12.05 [16] => -33.63 [17] => -17.16 [18] => -40.32 [19] => -45.14 ) [Net Change in Cash_pct] => Array ( [0] => -2.88 [1] => 3.44 [2] => 0 [3] => 2.26 [4] => -0.65 [5] => 18.54 [6] => -7.16 [7] => 1.17 [8] => -0.48 [9] => -1.30 [10] => 1.25 [11] => 6.52 [12] => -4.96 [13] => -1.80 [14] => 0.69 [15] => -1.83 [16] => 0.53 [17] => -1.05 [18] => 1.83 [19] => -0.78 ) [total_freecashflow_pct] => Array ( [0] => 28.95 [1] => 36.36 [2] => 0 [3] => 11.98 [4] => 13.26 [5] => -68.82 [6] => -32.54 [7] => -21.00 [8] => 21.72 [9] => -22.48 [10] => -6.26 [11] => -29.16 [12] => -27.22 [13] => -127.51 [14] => -54.32 [15] => -29.53 [16] => 1.51 [17] => 16.37 [18] => 39.77 [19] => 44.16 ) [per share rev] => Array ( [0] => 8.06 [1] => 8.06 [2] => 7.99 [3] => 7.95 [4] => 8.92 [5] => 9.71 [6] => 13.87 [7] => 16.66 [8] => 13.12 [9] => 13.97 [10] => 14.3 [11] => 16.11 [12] => 16.88 [13] => 17.88 [14] => 18.73 [15] => 17.39 [16] => 0 [17] => 19.06 [18] => 18.24 [19] => 19.67 ) [per share eps] => Array ( [0] => 0.835 [1] => 1.065 [2] => 0.985 [3] => 0.27 [4] => 0.825 [5] => 0.895 [6] => 0.635 [7] => 0.93 [8] => 0.72 [9] => 1.03 [10] => 1.285 [11] => 1.305 [12] => 1.335 [13] => 1.415 [14] => 1.52 [15] => 1.62 [16] => 1.93 [17] => 2.24 [18] => 2.35 [19] => 2.51 ) [eps_nri] => Array ( [0] => 0.84 [1] => 1.07 [2] => 0.98 [3] => 0.27 [4] => 0.82 [5] => 0.89 [6] => 0.64 [7] => 0.89 [8] => 0.72 [9] => 1.03 [10] => 0.52 [11] => 1.28 [12] => 1.32 [13] => 1.42 [14] => 1.52 [15] => 1.6 [16] => 1.92 [17] => 2.18 [18] => 2.35 [19] => 2.51 ) [per share_freecashflow] => Array ( [0] => 0.56 [1] => 0.71 [2] => 0 [3] => 0.21 [4] => 0.27 [5] => -0.9 [6] => -0.62 [7] => -0.49 [8] => 0.66 [9] => -0.5 [10] => -0.16 [11] => -0.71 [12] => -0.84 [13] => -2.86 [14] => -1.69 [15] => -0.79 [16] => 0.05 [17] => 0.69 [18] => 2.01 [19] => 2.37 ) [ROE] => Array ( [0] => 10.19 [1] => 12.3 [2] => 11.04 [3] => 3.21 [4] => 9.73 [5] => 10.25 [6] => 7.53 [7] => 10.5 [8] => 7.7 [9] => 10.23 [10] => 12.15 [11] => 11.39 [12] => 10.84 [13] => 10.72 [14] => 10.66 [15] => 10.63 [16] => 0 [17] => 13.18 [18] => 13.11 [19] => 13.54 ) [payout] => Array ( [0] => 0.836 [1] => 0.683 [2] => 0.765 [3] => 2.844 [4] => 0.943 [5] => 0.872 [6] => 1.079 [7] => 0.43 [8] => 0.556 [9] => 0.388 [10] => 0.323 [11] => 0.337 [12] => 0.345 [13] => 0.353 [14] => 0.355 [15] => 0.417 [16] => 0.415 [17] => 0.464 [18] => 0.511 [19] => 0.576 ) [ROA] => Array ( [0] => 4.1 [1] => 5.13 [2] => 4.53 [3] => 1.2 [4] => 3.51 [5] => 3.45 [6] => 1.83 [7] => 2.63 [8] => 1.76 [9] => 2.44 [10] => 3.2 [11] => 2.95 [12] => 2.84 [13] => 2.86 [14] => 2.85 [15] => 3.01 [16] => 0 [17] => 3.8 [18] => 3.82 [19] => 3.91 ) [ROC_capital] => Array ( [0] => 3488 [1] => 3506 [2] => 3687.3 [3] => 3827.8 [4] => 3918.4 [5] => 4829.6 [6] => 6655 [7] => 6410.6 [8] => 7006.8 [9] => 9184.5 [10] => 7523 [11] => 8150.3 [12] => 8456.6 [13] => 10630.1 [14] => 11170.9 [15] => 11377.4 [16] => 11515.5 [17] => 12112.2 [18] => 12435.8 [19] => 13247.4 ) [ROC] => Array ( [0] => 5.19 [1] => 6.67 [2] => 5.91 [3] => 1.59 [4] => 4.8 [5] => 4.33 [6] => 2.32 [7] => 3.42 [8] => 2.38 [9] => 2.66 [10] => 4.07 [11] => 3.79 [12] => 3.74 [13] => 3.16 [14] => 3.21 [15] => 3.36 [16] => 0 [17] => 4.34 [18] => 4.39 [19] => 4.36 ) [ROC_JOEL_capital] => Array ( [0] => 2940.7 [1] => 2982.4 [2] => 3086.1 [3] => 3185 [4] => 3238.4 [5] => 3846.6 [6] => 4152.4 [7] => 4248.8 [8] => 5514.4 [9] => 6374.3 [10] => 6058.9 [11] => 6362.9 [12] => 6834.1 [13] => 7681.2 [14] => 9106.6 [15] => 9751.6 [16] => 10318.3 [17] => 10910.5 [18] => 11174.5 [19] => 11814.9 ) [ROC_JOEL] => Array ( [0] => 13.36 [1] => 16 [2] => 0 [3] => 6.85 [4] => 12.06 [5] => 11.84 [6] => 10.71 [7] => 14.24 [8] => 7.64 [9] => 7.56 [10] => 8.75 [11] => 8.85 [12] => 8.32 [13] => 8.18 [14] => 7.24 [15] => 6.77 [16] => 0 [17] => 8.13 [18] => 8.95 [19] => 9.14 ) [ROC_JOEL_new] => Array ( [0] => 14.39 [1] => 16.53 [2] => 0 [3] => 6.46 [4] => 12.64 [5] => 12.23 [6] => 12.61 [7] => 14.65 [8] => 8.69 [9] => 8.88 [10] => 10.38 [11] => 9.92 [12] => 9.72 [13] => 9.37 [14] => 7.97 [15] => 7.65 [16] => 0 [17] => 9.27 [18] => 9.82 [19] => 9.86 ) [grossmargin] => Array ( [0] => 81.14 [1] => 80.49 [2] => 0 [3] => 75.15 [4] => 76.16 [5] => 74.12 [6] => 79.72 [7] => 83.2 [8] => 80.53 [9] => 82.75 [10] => 82.63 [11] => 79.64 [12] => 79.93 [13] => 76.49 [14] => 44.41 [15] => 51.92 [16] => 0 [17] => 57.69 [18] => 61.28 [19] => 59.57 ) [pretaxmargin] => Array ( [0] => 17.75 [1] => 21.45 [2] => 0 [3] => 4.73 [4] => 13.8 [5] => 14.09 [6] => 8.33 [7] => 9.4 [8] => 8.27 [9] => 10.72 [10] => 12.89 [11] => 12 [12] => 12.3 [13] => 13.03 [14] => 12.97 [15] => 14.42 [16] => 0 [17] => 17.31 [18] => 20.08 [19] => 20.25 ) [operatingmargin] => Array ( [0] => 22.55 [1] => 26.96 [2] => 0 [3] => 12.2 [4] => 19.16 [5] => 20.05 [6] => 13.23 [7] => 15.4 [8] => 13.82 [9] => 14.58 [10] => 15.56 [11] => 14.75 [12] => 14.23 [13] => 14.83 [14] => 14.89 [15] => 16.1 [16] => 0 [17] => 19.78 [18] => 23.56 [19] => 23.9 ) [netmargin] => Array ( [0] => 10.38 [1] => 13.22 [2] => 12.3 [3] => 3.39 [4] => 9.22 [5] => 9.2 [6] => 4.59 [7] => 5.57 [8] => 5.47 [9] => 7.38 [10] => 9 [11] => 8.09 [12] => 7.92 [13] => 7.92 [14] => 8.11 [15] => 9.32 [16] => 0 [17] => 11.73 [18] => 12.87 [19] => 12.78 ) [pettm] => Array ( [0] => 15.460 [1] => 14.380 [2] => 13.670 [3] => 53.240 [4] => 19.220 [5] => 10.770 [6] => 17.770 [7] => 12.180 [8] => 17.600 [9] => 16.140 [10] => 13.090 [11] => 14.990 [12] => 17.790 [13] => 17.180 [14] => 13.850 [15] => 15.350 [16] => 15.230 [17] => 15.700 [18] => 15.710 [19] => 16.460 ) [penri] => Array ( [0] => 0.00 [1] => 14.18 [2] => 13.57 [3] => 53.24 [4] => 18.94 [5] => 10.69 [6] => 17.91 [7] => 12.53 [8] => 17.26 [9] => 16.24 [10] => 32.41 [11] => 15.26 [12] => 17.98 [13] => 17.03 [14] => 13.81 [15] => 15.57 [16] => 15.25 [17] => 16.11 [18] => 15.68 [19] => 16.47 ) [pe] => Array ( [0] => 15.460 [1] => 14.380 [2] => 13.670 [3] => 53.240 [4] => 19.220 [5] => 10.770 [6] => 17.770 [7] => 12.180 [8] => 17.600 [9] => 16.140 [10] => 13.090 [11] => 14.990 [12] => 17.790 [13] => 17.180 [14] => 13.850 [15] => 15.350 [16] => 15.230 [17] => 15.700 [18] => 15.710 [19] => 16.460 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 2.230 [7] => 2.040 [8] => 2.190 [9] => 2.540 [10] => 1.890 [11] => 2.020 [12] => 2.240 [13] => 2.120 [14] => 1.680 [15] => 1.850 [16] => 2.030 [17] => 2.270 [18] => 2.270 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 7.28 [7] => 22.5 [8] => 18.25 [9] => 13.34 [10] => 0 [11] => 0 [12] => 6.9 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 12.43 [18] => 16.03 [19] => 28.19 ) [pfcf] => Array ( [0] => 23.100 [1] => 21.570 [2] => 39.520 [3] => 205.360 [4] => 58.220 [5] => 0.000 [6] => 10.350 [7] => 45.120 [8] => 18.530 [9] => 185.890 [10] => 4.670 [11] => 0.000 [12] => 0.000 [13] => 20.300 [14] => 6.750 [15] => 9.330 [16] => 490.500 [17] => 52.180 [18] => 18.430 [19] => 17.520 ) [ps] => Array ( [0] => 1.600 [1] => 1.900 [2] => 1.680 [3] => 1.840 [4] => 1.780 [5] => 0.990 [6] => 0.810 [7] => 0.680 [8] => 0.960 [9] => 1.200 [10] => 1.180 [11] => 1.210 [12] => 1.410 [13] => 1.360 [14] => 1.120 [15] => 1.430 [16] => 1.650 [17] => 1.830 [18] => 2.020 [19] => 2.100 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.346 [6] => -0.08 [7] => 0.196 [8] => -0.068 [9] => -0.33 [10] => -0.208 [11] => -0.362 [12] => -0.22 [13] => -0.24 [14] => -0.308 [15] => -1.016 [16] => -1.254 [17] => -1.374 [18] => -1.22 [19] => -0.92 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -6.580 [6] => 11.370 [7] => 41.660 [8] => 30.090 [9] => 2.040 [10] => 2.010 [11] => 0.160 [12] => 3.560 [13] => 2.170 [14] => 2.630 [15] => 2.550 [16] => 1.110 [17] => 1.670 [18] => 6.820 [19] => 11.230 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -3.920 [6] => 10.570 [7] => 43.700 [8] => 29.490 [9] => -0.890 [10] => 0.360 [11] => -2.000 [12] => 2.250 [13] => 0.940 [14] => 1.330 [15] => -1.620 [16] => -4.860 [17] => -3.840 [18] => 2.670 [19] => 8.600 ) [zscore] => Array ( [0] => 1.540 [1] => 1.730 [2] => 1.440 [3] => 1.220 [4] => 1.370 [5] => 1.070 [6] => 0.810 [7] => 1.000 [8] => 0.730 [9] => 0.970 [10] => 1.060 [11] => 1.030 [12] => 1.060 [13] => 1.080 [14] => 1.060 [15] => 1.100 [16] => 1.080 [17] => 1.290 [18] => 1.280 [19] => 1.390 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 5 [3] => 3 [4] => 7 [5] => 6 [6] => 6 [7] => 7 [8] => 5 [9] => 6 [10] => 6 [11] => 6 [12] => 5 [13] => 6 [14] => 6 [15] => 6 [16] => 5 [17] => 8 [18] => 6 [19] => 8 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 0.000 [7] => 0.000 [8] => 0.000 [9] => 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 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.46 [7] => 0.62 [8] => 0.75 [9] => 0.88 [10] => 0.98 [11] => 1.05 [12] => 1.18 [13] => 1.27 [14] => 1.38 [15] => 1.49 [16] => 1.59 [17] => 1.76 [18] => 1.93 [19] => 2.12 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 14.190 [6] => 16.470 [7] => 15.210 [8] => 16.770 [9] => 18.920 [10] => 17.260 [11] => 18.580 [12] => 20.150 [13] => 19.110 [14] => 15.180 [15] => 16.720 [16] => 18.480 [17] => 19.880 [18] => 19.100 [19] => 19.500 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 9.150 [6] => 7.210 [7] => 4.890 [8] => 5.310 [9] => 4.670 [10] => 5.280 [11] => 6.230 [12] => 6.590 [13] => 2.680 [14] => -0.050 [15] => 0.970 [16] => 2.100 [17] => 4.920 [18] => 10.110 [19] => 19.120 ) [medpsvalue] => Array ( [0] => 10.73 [1] => 10.79 [2] => 10.71 [3] => 10.48 [4] => 11.85 [5] => 13 [6] => 18.57 [7] => 22.34 [8] => 17.59 [9] => 18.75 [10] => 19.22 [11] => 21.59 [12] => 22.59 [13] => 23.96 [14] => 25.1 [15] => 23.36 [16] => 23.66 [17] => 25.54 [18] => 24.44 [19] => 26.36 ) [ev2rev] => Array ( [0] => 2.520 [1] => 2.790 [2] => 2.640 [3] => 2.910 [4] => 2.830 [5] => 2.180 [6] => 2.050 [7] => 1.750 [8] => 2.270 [9] => 2.500 [10] => 2.230 [11] => 2.230 [12] => 2.460 [13] => 2.390 [14] => 2.170 [15] => 2.630 [16] => 2.830 [17] => 2.980 [18] => 3.220 [19] => 3.230 ) [ev2ebitda] => Array ( [0] => 9.950 [1] => 9.940 [2] => 10.170 [3] => 25.460 [4] => 8.270 [5] => 6.350 [6] => 7.480 [7] => 6.620 [8] => 8.230 [9] => 8.670 [10] => 7.730 [11] => 8.670 [12] => 9.540 [13] => 9.570 [14] => 9.070 [15] => 9.850 [16] => 12.810 [17] => 9.900 [18] => 8.940 [19] => 9.050 ) [ev2ebit] => Array ( [0] => 11.170 [1] => 10.350 [2] => 10.740 [3] => 24.010 [4] => 14.760 [5] => 10.860 [6] => 16.640 [7] => 11.380 [8] => 16.430 [9] => 17.140 [10] => 14.330 [11] => 15.120 [12] => 17.290 [13] => 16.110 [14] => 14.590 [15] => 16.320 [16] => 14.680 [17] => 15.060 [18] => 13.660 [19] => 13.500 ) [earning_yield_greenblatt] => Array ( [0] => 8.95 [1] => 9.66 [2] => 9.31 [3] => 4.16 [4] => 6.78 [5] => 9.21 [6] => 6.01 [7] => 8.79 [8] => 6.09 [9] => 5.83 [10] => 6.98 [11] => 6.61 [12] => 5.78 [13] => 6.21 [14] => 6.85 [15] => 6.13 [16] => 6.81 [17] => 6.64 [18] => 7.32 [19] => 7.41 ) [p2medpsvalue] => Array ( [0] => 1.21 [1] => 1.42 [2] => 1.25 [3] => 1.37 [4] => 1.33 [5] => 0.74 [6] => 0.61 [7] => 0.5 [8] => 0.72 [9] => 0.89 [10] => 0.88 [11] => 0.9 [12] => 1.05 [13] => 1.02 [14] => 0.84 [15] => 1.07 [16] => 1.24 [17] => 1.37 [18] => 1.51 [19] => 1.57 ) [p2grahamnumber] => Array ( [0] => 1.04 [1] => 1.06 [2] => 0.96 [3] => 2.01 [4] => 1.26 [5] => 0.74 [6] => 1.33 [7] => 1.08 [8] => 1.46 [9] => 1.33 [10] => 1.23 [11] => 1.16 [12] => 1.33 [13] => 1.26 [14] => 1.01 [15] => 1.13 [16] => 0 [17] => 1.26 [18] => 1.25 [19] => 1.33 ) [p2tangible_book] => Array ( [0] => 1.6 [1] => 1.8 [2] => 1.53 [3] => 1.74 [4] => 1.89 [5] => 1.16 [6] => 2.29 [7] => 2.15 [8] => 2.23 [9] => 2.05 [10] => 1.92 [11] => 2.04 [12] => 2.27 [13] => 2.14 [14] => 1.68 [15] => 1.85 [16] => 2.03 [17] => 2.27 [18] => 2.27 [19] => 2.45 ) [pb] => Array ( [0] => 1.6 [1] => 1.8 [2] => 1.53 [3] => 1.74 [4] => 1.89 [5] => 1.12 [6] => 1.35 [7] => 1.28 [8] => 1.36 [9] => 1.67 [10] => 1.58 [11] => 1.7 [12] => 1.92 [13] => 1.84 [14] => 1.46 [15] => 1.62 [16] => 1.8 [17] => 2.02 [18] => 2.03 [19] => 2.2 ) [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] => 1742.2 [1] => 1770.5 [2] => 1773.8 [3] => 1789.6 [4] => 2039.4 [5] => 2272.6 [6] => 3362.7 [7] => 3928.5 [8] => 3051 [9] => 3308.3 [10] => 3406.1 [11] => 3815.5 [12] => 3996.4 [13] => 4237.8 [14] => 4427.8 [15] => 4100.9 [16] => 0 [17] => 4486.4 [18] => 4246.4 [19] => 4519 ) [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] => 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] => 326.5 [15] => 343 [16] => 0 [17] => 330.2 [18] => 364.2 [19] => 388.1 ) [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] => 230.7 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [IS_InterestExpense] => Array ( [0] => 114.5 [1] => 117 [2] => 0 [3] => 120.9 [4] => 127.8 [5] => 150.5 [6] => 243.5 [7] => 259.9 [8] => 227.1 [9] => 213.8 [10] => 193.4 [11] => 173.4 [12] => 172.7 [13] => 167.6 [14] => 153.7 [15] => 156.7 [16] => 0 [17] => 235.8 [18] => 248.2 [19] => 252.1 ) [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] => 9 [1] => 23.6 [2] => 10.7 [3] => 19.6 [4] => 16.6 [5] => 73.5 [6] => 40.5 [7] => 47 [8] => 43.6 [9] => 28.1 [10] => 35.6 [11] => 73.2 [12] => 37 [13] => 27.4 [14] => 32.5 [15] => 20.2 [16] => 24.5 [17] => 14.1 [18] => 35.6 [19] => 26 ) [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] => 1215.8 [1] => 1336.2 [2] => 1434.9 [3] => 1546.1 [4] => 1786.2 [5] => 1707 [6] => 2583.9 [7] => 2532.4 [8] => 2398.2 [9] => 3410.5 [10] => 2875.8 [11] => 3142.2 [12] => 3437.9 [13] => 3208 [14] => 3271.3 [15] => 2921.3 [16] => 2647.3 [17] => 2741.2 [18] => 2950 [19] => 2988.9 ) [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] => 189.8 [1] => 227.4 [2] => 267.5 [3] => 299.6 [4] => 329.2 [5] => 311.1 [6] => 767.2 [7] => 572.4 [8] => 632.5 [9] => 706.7 [10] => 553.4 [11] => 694.5 [12] => 679.4 [13] => 1249.3 [14] => 441 [15] => 290.6 [16] => 315.4 [17] => 431.6 [18] => 469.3 [19] => 439.5 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 664.1 [15] => 1120.8 [16] => 1131.3 [17] => 702.5 [18] => 806.7 [19] => 879.6 ) [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] => 1159.7 [1] => 1063.9 [2] => 1151.4 [3] => 1312.3 [4] => 1350 [5] => 1577.9 [6] => 2859 [7] => 2432.5 [8] => 3644.8 [9] => 3348.2 [10] => 3249.7 [11] => 4026 [12] => 4458 [13] => 4168.9 [14] => 4070.7 [15] => 3813.4 [16] => 3848.6 [17] => 4120 [18] => 4389.7 [19] => 4823.7 ) [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] => -97 [1] => -99.9 [2] => 0 [3] => -96.4 [4] => -113.2 [5] => -112.3 [6] => -223.2 [7] => -241.7 [8] => -227.1 [9] => -213.8 [10] => -193.4 [11] => -173.4 [12] => -172.7 [13] => -167.6 [14] => -153.7 [15] => -156.7 [16] => 0 [17] => -235.8 [18] => -248.2 [19] => -252.1 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => -288.9 [5] => -309.2 [6] => -400.2 [7] => -409.8 [8] => -361.8 [9] => -385.6 [10] => -352.6 [11] => -350 [12] => -365.5 [13] => -338 [14] => -332.1 [15] => -346.9 [16] => -317.4 [17] => -336.4 [18] => -371.7 [19] => -400.2 ) [BS_MoneyMarket] => Array ( [0] => -9 [1] => -23.6 [2] => -10.7 [3] => -19.6 [4] => -16.6 [5] => -73.5 [6] => -40.5 [7] => -47 [8] => -43.6 [9] => -28.1 [10] => -35.6 [11] => -73.2 [12] => -37 [13] => -27.4 [14] => -32.5 [15] => -20.2 [16] => -24.5 [17] => -14.1 [18] => -35.6 [19] => -26 ) [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] => 1224.8 [1] => 1359.8 [2] => 1445.6 [3] => 1565.7 [4] => 1802.8 [5] => 1780.5 [6] => 2624.4 [7] => 2579.4 [8] => 2441.8 [9] => 3438.6 [10] => 2911.4 [11] => 3215.4 [12] => 3474.9 [13] => 3235.4 [14] => 3303.8 [15] => 2941.5 [16] => 2671.8 [17] => 2755.3 [18] => 2985.6 [19] => 3014.9 ) [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] => 1159.7 [1] => 1063.9 [2] => 1151.4 [3] => 1312.3 [4] => 1350 [5] => 1577.9 [6] => 2859 [7] => 2432.5 [8] => 3644.8 [9] => 3348.2 [10] => 3249.7 [11] => 4026 [12] => 4458 [13] => 4168.9 [14] => 4070.7 [15] => 3813.4 [16] => 3848.6 [17] => 4120 [18] => 4389.7 [19] => 4823.7 ) [cash2debt] => Array ( [0] => 0.007 [1] => 0.017 [2] => 0.008 [3] => 0.013 [4] => 0.009 [5] => 0.034 [6] => 0.015 [7] => 0.015 [8] => 0.014 [9] => 0.008 [10] => 0.011 [11] => 0.024 [12] => 0.012 [13] => 0.009 [14] => 0.007 [15] => 0.004 [16] => 0.005 [17] => 0.003 [18] => 0.007 [19] => 0.005 ) [interest_coverage] => Array ( [0] => 3.43 [1] => 4.08 [2] => 0 [3] => 1.81 [4] => 3.06 [5] => 3.03 [6] => 1.83 [7] => 2.33 [8] => 1.86 [9] => 2.26 [10] => 2.74 [11] => 3.25 [12] => 3.29 [13] => 3.75 [14] => 4.29 [15] => 4.21 [16] => 0 [17] => 3.76 [18] => 4.03 [19] => 4.28 ) [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] => -1.2 [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] => -128.3 [1] => -145.8 [2] => 0 [3] => -24 [4] => -92.2 [5] => -111.1 [6] => -125.9 [7] => -150.4 [8] => -85.3 [9] => -110.2 [10] => -132.8 [11] => -149.2 [12] => -175 [13] => -216.4 [14] => -216.5 [15] => -215.5 [16] => 0 [17] => -263.9 [18] => -306.3 [19] => -337.9 ) [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] => 180.9 [1] => 234 [2] => 218.1 [3] => 60.7 [4] => 188.1 [5] => 209 [6] => 154.2 [7] => 208.5 [8] => 131.7 [9] => 200.4 [10] => 219.6 [11] => 303.6 [12] => 312.5 [13] => 336.5 [14] => 357.8 [15] => 375.7 [16] => 0 [17] => 512.8 [18] => 546.3 [19] => 577.4 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 35.3 [9] => 43.9 [10] => 86.8 [11] => 5.1 [12] => 3.9 [13] => -0.9 [14] => 1.3 [15] => 6.7 [16] => 0 [17] => 13.4 [18] => 0 [19] => 0 ) [eps_diluated] => Array ( [0] => 0.835 [1] => 1.065 [2] => 0.985 [3] => 0.27 [4] => 0.825 [5] => 0.895 [6] => 0.635 [7] => 0.93 [8] => 0.72 [9] => 1.03 [10] => 1.285 [11] => 1.305 [12] => 1.335 [13] => 1.415 [14] => 1.52 [15] => 1.62 [16] => 1.93 [17] => 2.24 [18] => 2.35 [19] => 2.51 ) [eps_basic] => Array ( [0] => 0.835 [1] => 1.065 [2] => 0.985 [3] => 0.27 [4] => 0.825 [5] => 0.895 [6] => 0.64 [7] => 0.935 [8] => 0.725 [9] => 1.045 [10] => 1.3 [11] => 1.32 [12] => 1.35 [13] => 1.435 [14] => 1.535 [15] => 1.635 [16] => 1.955 [17] => 2.26 [18] => 2.37 [19] => 2.54 ) [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] => 158.9 [1] => 153.7 [2] => 184.4 [3] => 197.2 [4] => 199 [5] => 231.6 [6] => 381.7 [7] => 431 [8] => 455.1 [9] => 385.6 [10] => 403.1 [11] => 451.6 [12] => 417.2 [13] => 361.3 [14] => 344.7 [15] => 378.1 [16] => 379.1 [17] => 382 [18] => 360.7 [19] => 329.4 ) [CashAndCashEquivalents] => Array ( [0] => 9 [1] => 23.6 [2] => 10.7 [3] => 19.6 [4] => 16.6 [5] => 73.5 [6] => 40.5 [7] => 47 [8] => 43.6 [9] => 28.1 [10] => 35.6 [11] => 73.2 [12] => 37 [13] => 27.4 [14] => 32.5 [15] => 20.2 [16] => 24.5 [17] => 14.1 [18] => 35.6 [19] => 26 ) [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] => 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 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 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 ) [ConstructionInProgress] => Array ( [0] => 205.8 [1] => 78.2 [2] => 135 [3] => 81.6 [4] => 117.8 [5] => 174.8 [6] => 246.3 [7] => 380.2 [8] => 274 [9] => 296.2 [10] => 602.2 [11] => 596.6 [12] => 992.4 [13] => 1764.1 [14] => 1829.9 [15] => 2185.1 [16] => 1569.9 [17] => 921.3 [18] => 315.9 [19] => 149.6 ) [GrossPPE] => Array ( [0] => 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] => 11815.5 [15] => 12447.7 [16] => 13225.5 [17] => 13958.2 [18] => 14608.2 [19] => 15163.7 ) [AccumulatedDepreciation] => Array ( [0] => -2134.5 [1] => -2288.1 [2] => -2442 [3] => -2700.8 [4] => -3007.7 [5] => -3250.1 [6] => -3912.9 [7] => -3826.4 [8] => -2891.8 [9] => -3021.3 [10] => -3090.4 [11] => -3288.5 [12] => -3423.7 [13] => -3123.9 [14] => -3312.9 [15] => -3431.9 [16] => -3624 [17] => -3797.8 [18] => -4036 [19] => -4257.1 ) [AccountsPayable] => Array ( [0] => 91.8 [1] => 108.5 [2] => 148.4 [3] => 148.6 [4] => 187.5 [5] => 174 [6] => 427 [7] => 309.8 [8] => 317.6 [9] => 248.7 [10] => 309.7 [11] => 418.1 [12] => 404.5 [13] => 478.3 [14] => 441 [15] => 290.6 [16] => 315.4 [17] => 325.7 [18] => 368.4 [19] => 342.6 ) [TotalTaxPayable] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [OtherAccruedExpenses] => Array ( [0] => 98 [1] => 118.9 [2] => 119.1 [3] => 151 [4] => 141.7 [5] => 137.1 [6] => 340.2 [7] => 262.6 [8] => 314.9 [9] => 458 [10] => 243.7 [11] => 276.4 [12] => 274.9 [13] => 771 [14] => 0 [15] => 0 [16] => 0 [17] => 105.9 [18] => 100.9 [19] => 96.9 ) [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] => 1283.7 [1] => 1367.6 [2] => 1416.1 [3] => 1532.4 [4] => 1749 [5] => 2134.6 [6] => 2732.7 [7] => 3237.3 [8] => 3030.5 [9] => 3570.5 [10] => 3239.5 [11] => 3031 [12] => 3073.4 [13] => 3172.5 [14] => 4074.7 [15] => 3875.8 [16] => 3932 [17] => 4614.3 [18] => 4453.8 [19] => 4363.2 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [DeferredTaxAndRevenue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 1359.4 [15] => 1794.7 [16] => 1994.3 [17] => 2450.6 [18] => 2826.7 [19] => 3298.2 ) [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] => 635 [15] => 318.7 [16] => 353.2 [17] => 222.7 [18] => 244 [19] => 173.2 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 180.9 [1] => 234 [2] => 0 [3] => 60.7 [4] => 188.1 [5] => 209 [6] => 154.2 [7] => 219 [8] => 167 [9] => 200.4 [10] => 219.6 [11] => 303.6 [12] => 316.4 [13] => 335.6 [14] => 359.1 [15] => 382.4 [16] => 456.5 [17] => 526.2 [18] => 546.3 [19] => 577.4 ) [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] => 11.9 [1] => -35.5 [2] => 0 [3] => 5.7 [4] => -39.6 [5] => -56.3 [6] => -188 [7] => 187.5 [8] => 49.6 [9] => 9.1 [10] => -48.9 [11] => -124.6 [12] => 61.2 [13] => -36.9 [14] => 7.5 [15] => 111.1 [16] => -50.4 [17] => 30.1 [18] => 38.3 [19] => -162.9 ) [ChangeInInventory] => Array ( [0] => 11.5 [1] => 5.2 [2] => 0 [3] => -12.8 [4] => -0.6 [5] => -6.8 [6] => -68.9 [7] => -38.7 [8] => 10.2 [9] => -72.3 [10] => -20.4 [11] => -48.5 [12] => 34.4 [13] => 31.3 [14] => 16.6 [15] => -34.6 [16] => -1 [17] => -2.9 [18] => 21.3 [19] => 31.3 ) [ChangeInPrepaidAssets] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [ChangeInPayablesAndAccruedExpense] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -39.1 [15] => -75.7 [16] => -21.4 [17] => -75.6 [18] => 160.7 [19] => 21.8 ) [ChangeInWorkingCapital] => Array ( [0] => 1.7 [1] => -0.5 [2] => 0 [3] => 33.5 [4] => -5 [5] => -129.7 [6] => -7.6 [7] => -36.9 [8] => 69.5 [9] => -101.5 [10] => -82.2 [11] => -181.5 [12] => 30 [13] => -185.7 [14] => 22.9 [15] => 60.1 [16] => -10.8 [17] => 1.1 [18] => 226.7 [19] => -108.5 ) [CF_DeferredTax] => Array ( [0] => -25.1 [1] => -2.8 [2] => 0 [3] => 7.9 [4] => -0.7 [5] => 33.6 [6] => 10.3 [7] => -7.8 [8] => -25 [9] => 64.5 [10] => 6.5 [11] => 63.4 [12] => -54 [13] => 20.4 [14] => 296.6 [15] => 187.4 [16] => 104.9 [17] => 430.6 [18] => 293.2 [19] => 312.7 ) [PurchaseOfPPE] => Array ( [0] => -295.8 [1] => -271.7 [2] => 0 [3] => -345.9 [4] => -399 [5] => -518.1 [6] => -611 [7] => -672.5 [8] => -556.8 [9] => -649 [10] => -636.5 [11] => -745.1 [12] => -928.7 [13] => -1211.5 [14] => -1136.4 [15] => -814.6 [16] => -798.2 [17] => -830.8 [18] => -707 [19] => -687.4 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 11.5 [6] => 408.4 [7] => 174.6 [8] => 310 [9] => 55.3 [10] => 899.6 [11] => 133.8 [12] => 102.4 [13] => 963.1 [14] => 0 [15] => 0 [16] => 68.7 [17] => 41.5 [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] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [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 [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] => -25.3 [15] => -25.9 [16] => -5.2 [17] => -6.6 [18] => -15.7 [19] => -10.5 ) [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] => -68.9 [1] => -38 [2] => 0 [3] => -15 [4] => -78.9 [5] => -382.2 [6] => -1317.9 [7] => 33.6 [8] => -119 [9] => -2.5 [10] => -20.3 [11] => -85.8 [12] => -113.2 [13] => -294.8 [14] => 255.4 [15] => 104.4 [16] => 101.2 [17] => -96.6 [18] => -6.9 [19] => -47.9 ) [sloanratio] => Array ( [0] => 0.03 [1] => 0.03 [2] => 0.05 [3] => 0.01 [4] => 0.04 [5] => 0.13 [6] => 0.14 [7] => 0.02 [8] => -0.02 [9] => 0.03 [10] => -0.06 [11] => 0.04 [12] => 0.05 [13] => 0.03 [14] => 0.04 [15] => 0.04 [16] => -0.01 [17] => 0.03 [18] => 0.01 [19] => 0.01 ) [dividend_yield] => Array ( [0] => 5.39 [1] => 4.75 [2] => 5.61 [3] => 5.34 [4] => 4.95 [5] => 8.1 [6] => 6.07 [7] => 3.55 [8] => 3.17 [9] => 2.39 [10] => 2.46 [11] => 2.25 [12] => 1.94 [13] => 2.05 [14] => 2.57 [15] => 2.71 [16] => 2.72 [17] => 2.97 [18] => 3.26 [19] => 3.5 ) [current_ratio] => Array ( [0] => 1.01 [1] => 1.22 [2] => 1.07 [3] => 0.81 [4] => 0.83 [5] => 0.94 [6] => 0.84 [7] => 1.07 [8] => 0.82 [9] => 1.41 [10] => 1.23 [11] => 0.84 [12] => 0.65 [13] => 0.74 [14] => 0.98 [15] => 0.81 [16] => 0.77 [17] => 1.05 [18] => 0.88 [19] => 1.04 ) [quick_ratio] => Array ( [0] => 0.67 [1] => 0.87 [2] => 0.72 [3] => 0.53 [4] => 0.56 [5] => 0.68 [6] => 0.67 [7] => 0.8 [8] => 0.54 [9] => 1.15 [10] => 0.82 [11] => 0.56 [12] => 0.43 [13] => 0.59 [14] => 0.79 [15] => 0.61 [16] => 0.55 [17] => 0.77 [18] => 0.63 [19] => 0.82 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -1.69 [2] => -1.03 [3] => -1.43 [4] => -1.55 [5] => -2.37 [6] => -3.4 [7] => 3.73 [8] => 0.78 [9] => -1.81 [10] => 0.54 [11] => 0.04 [12] => 0 [13] => 0.03 [14] => 0.02 [15] => 0.01 [16] => 0.02 [17] => 1.4 [18] => 0.63 [19] => 1.1 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 0 [2] => -0.87 [3] => -0.5 [4] => 12.2 [5] => 8.86 [6] => 42.84 [7] => 20.12 [8] => -21.25 [9] => 6.48 [10] => 2.36 [11] => 12.66 [12] => 4.78 [13] => 5.92 [14] => 4.75 [15] => -7.15 [16] => -100 [17] => 0 [18] => -4.3 [19] => 7.84 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 27.54 [2] => -7.51 [3] => -72.59 [4] => 205.56 [5] => 8.48 [6] => -29.05 [7] => 46.46 [8] => -22.58 [9] => 43.06 [10] => 24.76 [11] => 1.56 [12] => 2.3 [13] => 5.99 [14] => 7.42 [15] => 6.58 [16] => 19.14 [17] => 16.06 [18] => 4.91 [19] => 6.81 ) [EBITDA_1] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 698.2 [5] => 779.8 [6] => 923.8 [7] => 1039.1 [8] => 841.2 [9] => 953.9 [10] => 985.2 [11] => 981.3 [12] => 1029.6 [13] => 1057.6 [14] => 1060.1 [15] => 1094.8 [16] => 317.4 [17] => 1348.9 [18] => 1472.5 [19] => 1567.6 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.05 [6] => 1.56 [7] => 2.31 [8] => 2.37 [9] => 3.58 [10] => 3.19 [11] => 3.13 [12] => 3.6 [13] => 9.09 [14] => 0 [15] => 25.69 [16] => 14.01 [17] => 7.11 [18] => 3.64 [19] => 2.16 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.57519788918 [7] => 0.3007681229 [8] => 0.573612495846 [9] => 7.96078431373 [10] => 16.1243781095 [11] => 95.375 [12] => 5.05056179775 [13] => 7.84792626728 [14] => 5.25095057034 [15] => 6.10588235294 [16] => 13.7387387387 [17] => 9.64670658683 [18] => 2.2991202346 [19] => 1.46660730187 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 1.55 [7] => 0.5 [8] => 0.69 [9] => 1.25 [10] => 0 [11] => 0 [12] => 3.44 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 2.81 [18] => 2.3 [19] => 1.47 ) )
Wisconsin Energy Corp (NYSE:WEC)
Days Inventory
23.49 (As of Mar. 2014)

Wisconsin Energy Corp's inventory for the three months ended in Mar. 2014 was $235 Mil. Wisconsin Energy Corp's cost of goods sold for the three months ended in Mar. 2014 was $910 Mil. Hence, Wisconsin Energy Corp's days inventory for the three months ended in Mar. 2014 was 23.49.

Wisconsin Energy Corp's days inventory declined from Mar. 2013 (44.87) to Mar. 2014 (23.49).

Inventory can be measured by Days Sales of Inventory (DSI). Wisconsin Energy Corp's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 12.61.

Inventory turnover measures how fast the company turns over its inventory within a year. Wisconsin Energy Corp's inventory turnover for the three months ended in Mar. 2014 was 3.87.

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. Wisconsin Energy Corp's inventory to revenue ratio for the three months ended in Mar. 2014 was 0.14.


Definition

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

Wisconsin Energy Corp's Days Inventory for the fiscal year that ended in Dec. 2013 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=329.4/1827.1*365
=65.80

Wisconsin Energy Corp's Days Inventory for the quarter that ended in Mar. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=234.9/910.1*91
=23.49

* 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).

Wisconsin Energy Corp's Days Sales of Inventory for the three months ended in Mar. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=234.9/1695*91
=12.61

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

Wisconsin Energy Corp's Inventory Turnover for the three months ended in Mar. 2014 is calculated as

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

Wisconsin Energy Corp's Inventory to Revenue for the three months ended in Mar. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=234.9 / 1695
=0.14

* 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.

Wisconsin Energy Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 248.66212.22189.87132.3551.1169.990.0073.4580.0665.80

Wisconsin Energy Corp Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 75.4957.7291.3579.4476.7844.8773.9383.4860.6823.49
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