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] => 12.06 [1] => 12.38 [2] => 13.50 [3] => 20.88 [4] => 43.00 [5] => 69.75 [6] => 58.44 [7] => 59.98 [8] => 56.20 [9] => 59.04 [10] => 57.70 [11] => 50.57 [12] => 48.85 [13] => 50.74 [14] => 58.21 [15] => 55.01 [16] => 57.57 [17] => 61.47 [18] => 73.76 [19] => 81.21 ) [price_low] => Array ( [0] => 0.00 [1] => 9.63 [2] => 10.63 [3] => 11.56 [4] => 20.41 [5] => 40.19 [6] => 43.25 [7] => 44.00 [8] => 46.50 [9] => 46.79 [10] => 51.33 [11] => 42.49 [12] => 43.02 [13] => 42.27 [14] => 47.12 [15] => 46.42 [16] => 48.00 [17] => 48.41 [18] => 57.36 [19] => 68.76 ) [BS_share] => Array ( [0] => 4594.00 [1] => 4605.042 [2] => 4592.000 [3] => 4520.513 [4] => 4485.000 [5] => 4474.000 [6] => 4484.000 [7] => 4481.000 [8] => 4444.134 [9] => 4373.000 [10] => 4260.166 [11] => 4188.000 [12] => 4168.000 [13] => 4072.000 [14] => 3951.000 [15] => 3786.00 [16] => 3516.00 [17] => 3418.00 [18] => 3314.00 [19] => 3233.00 ) [Fiscal Year] => Array ( [0] => Jan95 [1] => Jan96 [2] => Jan97 [3] => Jan98 [4] => Jan99 [5] => Jan00 [6] => Jan01 [7] => Jan02 [8] => Jan03 [9] => Jan04 [10] => Jan05 [11] => Jan06 [12] => Jan07 [13] => Jan08 [14] => Jan09 [15] => Jan10 [16] => Jan11 [17] => Jan12 [18] => Jan13 [19] => Jan14 ) [quarter] => Array ( [0] => 199501 [1] => 199601 [2] => 199701 [3] => 199801 [4] => 199901 [5] => 200001 [6] => 200101 [7] => 200201 [8] => 200301 [9] => 200401 [10] => 200501 [11] => 200601 [12] => 200701 [13] => 200801 [14] => 200901 [15] => 201001 [16] => 201101 [17] => 201201 [18] => 201301 [19] => 201401 ) [Shares Outstanding (diluted)] => Array ( [0] => 4544.068 [1] => 4605.042 [2] => 4592.000 [3] => 4520.513 [4] => 4485.000 [5] => 4474.000 [6] => 4484.000 [7] => 4481.000 [8] => 4444.134 [9] => 4373.000 [10] => 4260.166 [11] => 4188.000 [12] => 4168.000 [13] => 4072.000 [14] => 3951.000 [15] => 3877.000 [16] => 3670.000 [17] => 3474.000 [18] => 3389.000 [19] => 3283.000 ) [Revenue] => Array ( [0] => 82494 [1] => 93627 [2] => 104859 [3] => 117958 [4] => 137634 [5] => 165013 [6] => 191329 [7] => 205823 [8] => 231577 [9] => 258681 [10] => 284310 [11] => 312101 [12] => 348368 [13] => 378476 [14] => 404374 [15] => 408085 [16] => 421849 [17] => 446950 [18] => 468651 [19] => 476294 ) [COGS] => Array ( [0] => 64516 [1] => 73260 [2] => 82047 [3] => 91804 [4] => 106853 [5] => 127289 [6] => 147387 [7] => 159097 [8] => 178299 [9] => 198747 [10] => 216832 [11] => 237649 [12] => 263979 [13] => 286350 [14] => 304056 [15] => 304444 [16] => 314946 [17] => 335127 [18] => 352297 [19] => 358069 ) [Gross Profit] => Array ( [0] => 17978 [1] => 20367 [2] => 22812 [3] => 26154 [4] => 30781 [5] => 37724 [6] => 43942 [7] => 46726 [8] => 53278 [9] => 59934 [10] => 67478 [11] => 74452 [12] => 84389 [13] => 92126 [14] => 100318 [15] => 103641 [16] => 106903 [17] => 111823 [18] => 116354 [19] => 118225 ) [SGA] => Array ( [0] => 12858 [1] => 14951 [2] => 16946 [3] => 19358 [4] => 22363 [5] => 27040 [6] => 31550 [7] => 35147 [8] => 39983 [9] => 44909 [10] => 50178 [11] => 55739 [12] => 63892 [13] => 70174 [14] => 77520 [15] => 79639 [16] => 81361 [17] => 85265 [18] => 88629 [19] => 91353 ) [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] => 1070 [1] => 1304 [2] => 1463 [3] => 1634 [4] => 1872 [5] => 2375 [6] => 2868 [7] => 3228 [8] => 3364 [9] => 3852 [10] => 4185 [11] => 4645 [12] => 5459 [13] => 6317 [14] => 6739 [15] => 7157 [16] => 7641 [17] => 8130 [18] => 8478 [19] => 8870 ) [Operating Income] => Array ( [0] => 4050 [1] => 4112 [2] => 4403 [3] => 5162 [4] => 6546 [5] => 8309 [6] => 9524 [7] => 11579 [8] => 13295 [9] => 15025 [10] => 17300 [11] => 18713 [12] => 20497 [13] => 21952 [14] => 22798 [15] => 24002 [16] => 25542 [17] => 26558 [18] => 27725 [19] => 26872 ) [other_operating_charges] => Array ( [0] => -1070 [1] => -1304 [2] => -1463 [3] => -1634 [4] => -1872 [5] => -2375 [6] => -2868 [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 ) [Month End Stock Price] => Array ( [0] => 11.438 [1] => 10.188 [2] => 11.875 [3] => 19.907 [4] => 43 [5] => 54.75 [6] => 56.8 [7] => 59.98 [8] => 47.8 [9] => 53.85 [10] => 52.4 [11] => 46.11 [12] => 47.69 [13] => 50.74 [14] => 47.12 [15] => 53.43 [16] => 56.07 [17] => 61.36 [18] => 69.95 [19] => 74.68 ) [mktcap] => Array ( [0] => 52546.172 [1] => 46916.167896 [2] => 54530 [3] => 89989.852291 [4] => 192855 [5] => 244951.5 [6] => 254691.2 [7] => 268770.38 [8] => 212429.6052 [9] => 235486.05 [10] => 223232.6984 [11] => 193108.68 [12] => 198771.92 [13] => 206613.28 [14] => 186171.12 [15] => 202285.98 [16] => 197142.12 [17] => 209728.48 [18] => 231814.3 [19] => 241440.44 ) [Cash and Equiv] => Array ( [0] => 45 [1] => 83 [2] => 883 [3] => 1447 [4] => 1879 [5] => 1856 [6] => 2054 [7] => 2161 [8] => 2736 [9] => 5199 [10] => 5488 [11] => 6193 [12] => 7767 [13] => 5492 [14] => 7275 [15] => 7907 [16] => 7395 [17] => 6550 [18] => 7781 [19] => 7281 ) [ev_addition] => Array ( [0] => 11546 [1] => 13315 [2] => 10776 [3] => 11306 [4] => 10427 [5] => 21505 [6] => 21402 [7] => 20926 [8] => 24014 [9] => 22751 [10] => 26904 [11] => 34001 [12] => 33411 [13] => 41118 [14] => 36422 [15] => 35247 [16] => 44838 [17] => 50997 [18] => 51423 [19] => 54135 ) [ev_addition_per_share] => Array ( [0] => 2.513 [1] => 2.891 [2] => 2.347 [3] => 2.501 [4] => 2.325 [5] => 4.807 [6] => 4.773 [7] => 4.67 [8] => 5.404 [9] => 5.203 [10] => 6.315 [11] => 8.119 [12] => 8.016 [13] => 10.098 [14] => 9.218 [15] => 9.31 [16] => 12.753 [17] => 14.92 [18] => 15.517 [19] => 16.745 ) [ev_per_share] => Array ( [0] => 13.948 [1] => 13.078 [2] => 14.225 [3] => 22.407 [4] => 45.32 [5] => 59.56 [6] => 61.57 [7] => 64.65 [8] => 53.2 [9] => 59.05 [10] => 58.72 [11] => 54.23 [12] => 55.71 [13] => 60.84 [14] => 56.34 [15] => 62.74 [16] => 68.82 [17] => 76.28 [18] => 85.47 [19] => 91.42 ) [ev] => Array ( [0] => 64092.172 [1] => 60231.167896 [2] => 65306 [3] => 101295.852291 [4] => 203282 [5] => 266456.5 [6] => 276093.2 [7] => 289696.38 [8] => 236443.6052 [9] => 258237.05 [10] => 250136.6984 [11] => 227109.68 [12] => 232182.92 [13] => 247731.28 [14] => 222593.12 [15] => 237532.98 [16] => 241980.12 [17] => 260725.48 [18] => 283237.3 [19] => 295575.44 ) [Non Operating Income] => Array ( [0] => 918 [1] => 1122 [2] => 1319 [3] => 1341 [4] => 1574 [5] => 1796 [6] => 1966 [7] => 1812 [8] => 1961 [9] => 2352 [10] => 2822 [11] => 3156 [12] => 3609 [13] => 4169 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [tax] => Array ( [0] => 1581 [1] => 1606 [2] => 1794 [3] => 2115 [4] => 2740 [5] => 3338 [6] => 3692 [7] => 3765 [8] => 4357 [9] => 5118 [10] => 5589 [11] => 5803 [12] => 6354 [13] => 6889 [14] => 7145 [15] => 7156 [16] => 7579 [17] => 7944 [18] => 7958 [19] => 8105 ) [Pretax Income] => Array ( [0] => 4262 [1] => 4346 [2] => 4877 [3] => 5719 [4] => 7323 [5] => 8885 [6] => 10116 [7] => 10540 [8] => 12505 [9] => 14193 [10] => 16320 [11] => 17535 [12] => 18968 [13] => 20158 [14] => 20898 [15] => 22118 [16] => 23538 [17] => 24398 [18] => 25662 [19] => 24656 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 171 [8] => 132 [9] => 164 [10] => 204 [11] => 242 [12] => 280 [13] => 309 [14] => 284 [15] => 181 [16] => 201 [17] => 162 [18] => 186 [19] => 119 ) [InterestExpense] => Array ( [0] => -706 [1] => -888 [2] => -845 [3] => -784 [4] => -797 [5] => -1022 [6] => -1374 [7] => -1354 [8] => -1059 [9] => -996 [10] => -1184 [11] => -1420 [12] => -1809 [13] => -2103 [14] => -2184 [15] => -2065 [16] => -2205 [17] => -2322 [18] => -2249 [19] => -2335 ) [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] => 1070 [1] => 1304 [2] => 1463 [3] => 1634 [4] => 1872 [5] => 2375 [6] => 2868 [7] => 3228 [8] => 3364 [9] => 3852 [10] => 4185 [11] => 4645 [12] => 5459 [13] => 6317 [14] => 6739 [15] => 7157 [16] => 7641 [17] => 8130 [18] => 8478 [19] => 8870 ) [ReconciledDepreciation] => Array ( [0] => 1070 [1] => 1304 [2] => 1463 [3] => 1634 [4] => 1872 [5] => 2375 [6] => 2868 [7] => 3228 [8] => 3364 [9] => 3852 [10] => 4185 [11] => 4645 [12] => 5459 [13] => 6317 [14] => 6739 [15] => 7157 [16] => 7641 [17] => 8130 [18] => 8478 [19] => 8870 ) [EBIT] => Array ( [0] => 4968 [1] => 5234 [2] => 5722 [3] => 6503 [4] => 8120 [5] => 9907 [6] => 11490 [7] => 11894 [8] => 13564 [9] => 15189 [10] => 17504 [11] => 18955 [12] => 20777 [13] => 22261 [14] => 23082 [15] => 24183 [16] => 25743 [17] => 26720 [18] => 27911 [19] => 26991 ) [EBITDA_morn] => Array ( [0] => 6038 [1] => 6538 [2] => 7185 [3] => 8137 [4] => 9992 [5] => 12282 [6] => 14358 [7] => 15122 [8] => 16928 [9] => 19041 [10] => 21689 [11] => 23600 [12] => 26236 [13] => 28578 [14] => 29821 [15] => 31340 [16] => 33384 [17] => 34850 [18] => 36389 [19] => 35861 ) [EBITDA] => Array ( [0] => 6038 [1] => 6538 [2] => 7185 [3] => 8137 [4] => 9992 [5] => 12282 [6] => 14358 [7] => 15122 [8] => 16928 [9] => 19041 [10] => 21689 [11] => 23600 [12] => 26236 [13] => 28578 [14] => 29821 [15] => 31340 [16] => 33384 [17] => 34850 [18] => 36389 [19] => 35861 ) [EBITDA_1] => Array ( [0] => 6038 [1] => 6538 [2] => 7185 [3] => 8137 [4] => 9992 [5] => 12282 [6] => 14358 [7] => 15122 [8] => 16928 [9] => 19041 [10] => 21689 [11] => 23600 [12] => 26236 [13] => 28578 [14] => 29821 [15] => 31340 [16] => 33384 [17] => 34850 [18] => 36389 [19] => 35861 ) [DDA_new] => Array ( [0] => 1070 [1] => 1304 [2] => 1463 [3] => 1634 [4] => 1872 [5] => 2375 [6] => 2868 [7] => 3228 [8] => 3364 [9] => 3852 [10] => 4185 [11] => 4645 [12] => 5459 [13] => 6317 [14] => 6739 [15] => 7157 [16] => 7641 [17] => 8130 [18] => 8478 [19] => 8870 ) [EBITDA_new] => Array ( [0] => 6038 [1] => 6538 [2] => 7185 [3] => 8137 [4] => 9992 [5] => 12282 [6] => 14358 [7] => 15122 [8] => 16928 [9] => 19041 [10] => 21689 [11] => 23600 [12] => 26236 [13] => 28578 [14] => 29821 [15] => 31340 [16] => 33384 [17] => 34850 [18] => 36389 [19] => 35861 ) [EBITDA_per_share] => Array ( [0] => 1.33 [1] => 1.42 [2] => 1.56 [3] => 1.8 [4] => 2.23 [5] => 2.75 [6] => 3.2 [7] => 3.37 [8] => 3.81 [9] => 4.35 [10] => 5.09 [11] => 5.64 [12] => 6.29 [13] => 7.02 [14] => 7.55 [15] => 8.08 [16] => 9.1 [17] => 10.03 [18] => 10.74 [19] => 10.92 ) [Operating_Income_per_share] => Array ( [0] => 0.89 [1] => 0.89 [2] => 0.96 [3] => 1.14 [4] => 1.46 [5] => 1.86 [6] => 2.12 [7] => 2.58 [8] => 2.99 [9] => 3.44 [10] => 4.06 [11] => 4.47 [12] => 4.92 [13] => 5.39 [14] => 5.77 [15] => 6.19 [16] => 6.96 [17] => 7.64 [18] => 8.18 [19] => 8.19 ) [Net Income] => Array ( [0] => 2681 [1] => 2740 [2] => 3056 [3] => 3526 [4] => 4430 [5] => 5377 [6] => 6295 [7] => 6592 [8] => 7955 [9] => 9054 [10] => 10267 [11] => 11231 [12] => 11284 [13] => 12731 [14] => 13400 [15] => 14370 [16] => 16389 [17] => 15699 [18] => 16999 [19] => 16022 ) [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] => 0.1 [2] => 0.106 [3] => 0.135 [4] => 0.155 [5] => 0.2 [6] => 0.24 [7] => 0.28 [8] => 0.3 [9] => 0.36 [10] => 0.52 [11] => 0.6 [12] => 0.67 [13] => 0.88 [14] => 0.95 [15] => 1.09 [16] => 1.21 [17] => 1.46 [18] => 1.59 [19] => 1.88 ) [Shares Outstanding] => Array ( [0] => 4544.068 [1] => 4605.042 [2] => 4592.000 [3] => 4520.513 [4] => 4485.000 [5] => 4474.000 [6] => 4484.000 [7] => 4481.000 [8] => 4444.134 [9] => 4373.000 [10] => 4260.166 [11] => 4188.000 [12] => 4168.000 [13] => 4072.000 [14] => 3951.000 [15] => 3877.000 [16] => 3670.000 [17] => 3474.000 [18] => 3389.000 [19] => 3283.000 ) [shares_diluted] => Array ( [0] => 4544.068 [1] => 4605.042 [2] => 4592.000 [3] => 4520.513 [4] => 4485.000 [5] => 4474.000 [6] => 4484.000 [7] => 4481.000 [8] => 4444.134 [9] => 4373.000 [10] => 4260.166 [11] => 4188.000 [12] => 4168.000 [13] => 4072.000 [14] => 3951.000 [15] => 3877.000 [16] => 3670.000 [17] => 3474.000 [18] => 3389.000 [19] => 3283.000 ) [shares_basic] => Array ( [0] => 4544.068 [1] => 4605.042 [2] => 4584.000 [3] => 4520.513 [4] => 4464.000 [5] => 4451.000 [6] => 4465.000 [7] => 4465.000 [8] => 4437.000 [9] => 4363.000 [10] => 4266.000 [11] => 4183.000 [12] => 4164.000 [13] => 4066.000 [14] => 3939.000 [15] => 3866.000 [16] => 3656.000 [17] => 3460.000 [18] => 3374.000 [19] => 3269.000 ) [COGS_pct] => Array ( [0] => 0.78 [1] => 0.78 [2] => 0.78 [3] => 0.78 [4] => 0.78 [5] => 0.77 [6] => 0.77 [7] => 0.77 [8] => 0.77 [9] => 0.77 [10] => 0.76 [11] => 0.76 [12] => 0.76 [13] => 0.76 [14] => 0.75 [15] => 0.75 [16] => 0.75 [17] => 0.75 [18] => 0.75 [19] => 0.75 ) [Gross Profit_pct] => Array ( [0] => 21.79 [1] => 21.75 [2] => 21.75 [3] => 22.17 [4] => 22.36 [5] => 22.86 [6] => 22.97 [7] => 22.70 [8] => 23.01 [9] => 23.17 [10] => 23.73 [11] => 23.86 [12] => 24.22 [13] => 24.34 [14] => 24.81 [15] => 25.40 [16] => 25.34 [17] => 25.02 [18] => 24.83 [19] => 24.82 ) [SGA_pct] => Array ( [0] => 15.59 [1] => 15.97 [2] => 16.16 [3] => 16.41 [4] => 16.25 [5] => 16.39 [6] => 16.49 [7] => 17.08 [8] => 17.27 [9] => 17.36 [10] => 17.65 [11] => 17.86 [12] => 18.34 [13] => 18.54 [14] => 19.17 [15] => 19.52 [16] => 19.29 [17] => 19.08 [18] => 18.91 [19] => 19.18 ) [Interest Expense_pct] => Array ( [0] => -0.86 [1] => -0.95 [2] => -0.81 [3] => -0.66 [4] => -0.58 [5] => -0.62 [6] => -0.72 [7] => -0.66 [8] => -0.46 [9] => -0.39 [10] => -0.42 [11] => -0.45 [12] => -0.52 [13] => -0.56 [14] => -0.54 [15] => -0.51 [16] => -0.52 [17] => -0.52 [18] => -0.48 [19] => -0.49 ) [Pretax Income_pct] => Array ( [0] => 5.17 [1] => 4.64 [2] => 4.65 [3] => 4.85 [4] => 5.32 [5] => 5.38 [6] => 5.29 [7] => 5.12 [8] => 5.40 [9] => 5.49 [10] => 5.74 [11] => 5.62 [12] => 5.44 [13] => 5.33 [14] => 5.17 [15] => 5.42 [16] => 5.58 [17] => 5.46 [18] => 5.48 [19] => 5.18 ) [Net Income_pct] => Array ( [0] => 3.25 [1] => 2.93 [2] => 2.91 [3] => 2.99 [4] => 3.22 [5] => 3.26 [6] => 3.29 [7] => 3.20 [8] => 3.44 [9] => 3.50 [10] => 3.61 [11] => 3.60 [12] => 3.24 [13] => 3.36 [14] => 3.31 [15] => 3.52 [16] => 3.89 [17] => 3.51 [18] => 3.63 [19] => 3.36 ) [DaysSalesOutstanding] => Array ( [0] => 3.1 [1] => 3.33 [2] => 2.94 [3] => 3.02 [4] => 2.96 [5] => 2.97 [6] => 3.37 [7] => 3.55 [8] => 2.47 [9] => 1.77 [10] => 2.2 [11] => 3.01 [12] => 2.98 [13] => 3.51 [14] => 3.52 [15] => 3.71 [16] => 4.4 [17] => 4.85 [18] => 5.27 [19] => 5.12 ) [DaysInventory] => Array ( [0] => 79.57 [1] => 79.66 [2] => 70.72 [3] => 65.59 [4] => 58.33 [5] => 56.76 [6] => 53.1 [7] => 51.88 [8] => 49.95 [9] => 48.87 [10] => 50.1 [11] => 49.01 [12] => 46.58 [13] => 44.82 [14] => 41.43 [15] => 39.22 [16] => 42.09 [17] => 44.34 [18] => 45.38 [19] => 45.73 ) [Payable] => Array ( [0] => 5907 [1] => 6442 [2] => 7628 [3] => 9126 [4] => 10257 [5] => 13105 [6] => 15092 [7] => 15617 [8] => 16829 [9] => 19425 [10] => 21987 [11] => 25101 [12] => 28484 [13] => 30344 [14] => 29526 [15] => 31798 [16] => 33714 [17] => 40095 [18] => 43142 [19] => 40935 ) [DaysPayable] => Array ( [0] => 26.14 [1] => 25.11 [2] => 26.55 [3] => 28.24 [4] => 27.2 [5] => 28.99 [6] => 28.79 [7] => 27.69 [8] => 26.53 [9] => 27.41 [10] => 28.23 [11] => 29.36 [12] => 29.84 [13] => 29.26 [14] => 26.65 [15] => 28.44 [16] => 29.17 [17] => 32.74 [18] => 33.6 [19] => 31.37 ) [InventoryTurnover] => Array ( [0] => 4.59 [1] => 4.58 [2] => 5.16 [3] => 5.56 [4] => 6.26 [5] => 6.43 [6] => 6.87 [7] => 7.04 [8] => 7.31 [9] => 7.47 [10] => 7.29 [11] => 7.45 [12] => 7.84 [13] => 8.14 [14] => 8.81 [15] => 9.31 [16] => 8.67 [17] => 8.23 [18] => 8.04 [19] => 7.98 ) [Accts Rec.] => Array ( [0] => 700 [1] => 853 [2] => 845 [3] => 976 [4] => 1118 [5] => 1341 [6] => 1768 [7] => 2000 [8] => 1569 [9] => 1254 [10] => 1715 [11] => 2575 [12] => 2840 [13] => 3642 [14] => 3905 [15] => 4144 [16] => 5089 [17] => 5937 [18] => 6768 [19] => 6677 ) [Inventory] => Array ( [0] => 14064 [1] => 15989 [2] => 15897 [3] => 16497 [4] => 17076 [5] => 19793 [6] => 21442 [7] => 22614 [8] => 24401 [9] => 26612 [10] => 29762 [11] => 31910 [12] => 33685 [13] => 35159 [14] => 34511 [15] => 32713 [16] => 36318 [17] => 40714 [18] => 43803 [19] => 44858 ) [inventory2sales] => Array ( [0] => 0.17 [1] => 0.171 [2] => 0.152 [3] => 0.14 [4] => 0.124 [5] => 0.12 [6] => 0.112 [7] => 0.11 [8] => 0.105 [9] => 0.103 [10] => 0.105 [11] => 0.102 [12] => 0.097 [13] => 0.093 [14] => 0.085 [15] => 0.08 [16] => 0.086 [17] => 0.091 [18] => 0.093 [19] => 0.094 ) [Total Current Assets] => Array ( [0] => 15338 [1] => 17331 [2] => 17993 [3] => 19352 [4] => 21132 [5] => 24356 [6] => 26555 [7] => 28246 [8] => 30722 [9] => 34421 [10] => 38806 [11] => 43825 [12] => 46982 [13] => 48020 [14] => 48949 [15] => 48032 [16] => 51893 [17] => 54975 [18] => 59940 [19] => 61185 ) [Other Current Assets] => Array ( [0] => 529 [1] => 406 [2] => 368 [3] => 432 [4] => 1059 [5] => 1366 [6] => 1291 [7] => 1471 [8] => 2016 [9] => 1356 [10] => 1841 [11] => 3147 [12] => 2690 [13] => 3727 [14] => 3258 [15] => 3268 [16] => 3091 [17] => 1774 [18] => 1588 [19] => 2369 ) [Net PPE] => Array ( [0] => 15874 [1] => 18894 [2] => 20324 [3] => 23606 [4] => 25973 [5] => 35969 [6] => 40934 [7] => 45750 [8] => 51374 [9] => 59023 [10] => 68118 [11] => 77865 [12] => 88440 [13] => 93725 [14] => 95653 [15] => 102307 [16] => 107878 [17] => 112324 [18] => 116681 [19] => 117907 ) [Intangibles] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 2538 [5] => 9392 [6] => 9059 [7] => 8595 [8] => 9389 [9] => 9882 [10] => 10803 [11] => 12097 [12] => 13759 [13] => 15879 [14] => 15260 [15] => 16126 [16] => 16763 [17] => 20651 [18] => 20497 [19] => 19510 ) [Total Assets] => Array ( [0] => 32819 [1] => 37541 [2] => 39604 [3] => 45384 [4] => 49996 [5] => 70349 [6] => 78130 [7] => 83451 [8] => 94808 [9] => 105405 [10] => 120154 [11] => 138187 [12] => 151587 [13] => 163514 [14] => 163429 [15] => 170407 [16] => 180663 [17] => 193406 [18] => 203105 [19] => 204751 ) [Other Long-Term Assets] => Array ( [0] => 1607 [1] => 1316 [2] => 1287 [3] => 2426 [4] => 353 [5] => 632 [6] => 1582 [7] => 860 [8] => 3323 [9] => 2079 [10] => 2427 [11] => 4400 [12] => 2406 [13] => 5890 [14] => 3567 [15] => 3942 [16] => 4129 [17] => 5456 [18] => 5987 [19] => 6149 ) [Total Assets Non-liquid] => Array ( [0] => 32774 [1] => 37458 [2] => 38721 [3] => 43937 [4] => 48117 [5] => 68493 [6] => 76076 [7] => 81290 [8] => 92072 [9] => 100206 [10] => 114666 [11] => 131994 [12] => 143820 [13] => 158022 [14] => 156154 [15] => 162500 [16] => 173268 [17] => 186856 [18] => 195324 [19] => 197470 ) [HardAssets] => Array ( [0] => 32774 [1] => 37458 [2] => 38721 [3] => 43937 [4] => 45579 [5] => 59101 [6] => 67017 [7] => 72695 [8] => 82683 [9] => 90324 [10] => 103863 [11] => 119897 [12] => 130061 [13] => 142143 [14] => 140894 [15] => 146374 [16] => 156505 [17] => 166205 [18] => 174827 [19] => 177960 ) [Accts Payable] => Array ( [0] => 5907 [1] => 6442 [2] => 7628 [3] => 9126 [4] => 10257 [5] => 13105 [6] => 15092 [7] => 24134 [8] => 26434 [9] => 31473 [10] => 35388 [11] => 39715 [12] => 43865 [13] => 47069 [14] => 47638 [15] => 50532 [16] => 52415 [17] => 55952 [18] => 59099 [19] => 57174 ) [Short-Term Debt] => Array ( [0] => 1882 [1] => 2798 [2] => 618 [3] => 1141 [4] => 900 [5] => 5408 [6] => 6661 [7] => 3148 [8] => 5791 [9] => 6367 [10] => 7794 [11] => 8633 [12] => 8283 [13] => 11269 [14] => 7669 [15] => 4919 [16] => 6022 [17] => 6348 [18] => 12719 [19] => 12082 ) [ShortTermDebt_without_lease] => Array ( [0] => 1882 [1] => 2798 [2] => 618 [3] => 1141 [4] => 900 [5] => 5408 [6] => 6661 [7] => 3148 [8] => 5791 [9] => 6367 [10] => 7794 [11] => 8633 [12] => 8283 [13] => 11269 [14] => 7354 [15] => 4573 [16] => 5686 [17] => 6022 [18] => 12392 [19] => 11773 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 1025 [3] => 1938 [4] => 1799 [5] => 1279 [6] => 1140 [7] => 1207 [8] => 1362 [9] => 1484 [10] => 1340 [11] => 1465 [12] => 2160 [13] => 1939 [14] => 1794 [15] => 2180 [16] => 2705 [17] => 4446 [18] => 5395 [19] => 5084 ) [Total Current Liabilities] => Array ( [0] => 9973 [1] => 11454 [2] => 10957 [3] => 14460 [4] => 16762 [5] => 25803 [6] => 28949 [7] => 27282 [8] => 32519 [9] => 37840 [10] => 43182 [11] => 48825 [12] => 52148 [13] => 58478 [14] => 55390 [15] => 55543 [16] => 58484 [17] => 62300 [18] => 71818 [19] => 69345 ) [Other Current Liab.] => Array ( [0] => 2184 [1] => 2214 [2] => 2711 [3] => 4193 [4] => 5605 [5] => 7290 [6] => 7196 [7] => 0 [8] => 294 [9] => 0 [10] => 0 [11] => 477 [12] => 0 [13] => 140 [14] => 83 [15] => 92 [16] => 47 [17] => 0 [18] => 0 [19] => 89 ) [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] => 393 [15] => 0 [16] => 3929 [17] => 342 [18] => 332 [19] => 323 ) [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] => 435 [5] => 714 [6] => 1411 [7] => 0 [8] => 1954 [9] => 2135 [10] => 2425 [11] => 2596 [12] => 2834 [13] => 3028 [14] => 3920 [15] => 3803 [16] => 3577 [17] => 3692 [18] => 3620 [19] => 2362 ) [Retained Earnings] => Array ( [0] => 12213 [1] => 14394 [2] => 16768 [3] => 18167 [4] => 20741 [5] => 25129 [6] => 30169 [7] => 34441 [8] => 37576 [9] => 40206 [10] => 43854 [11] => 49105 [12] => 55818 [13] => 57319 [14] => 63660 [15] => 66357 [16] => 63967 [17] => 68691 [18] => 72978 [19] => 76566 ) [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] => 12726 [1] => 14756 [2] => 17143 [3] => 18503 [4] => 21112 [5] => 25834 [6] => 31343 [7] => 35102 [8] => 39461 [9] => 43623 [10] => 49396 [11] => 53171 [12] => 61573 [13] => 64608 [14] => 65285 [15] => 70468 [16] => 68542 [17] => 71315 [18] => 76343 [19] => 76255 ) [Long-Term Debt] => Array ( [0] => 9709 [1] => 10600 [2] => 10016 [3] => 9674 [4] => 9607 [5] => 16674 [6] => 15655 [7] => 18732 [8] => 19597 [9] => 20099 [10] => 23258 [11] => 30096 [12] => 30735 [13] => 33402 [14] => 34549 [15] => 36401 [16] => 43842 [17] => 47079 [18] => 41417 [19] => 44559 ) [Total Liabilities] => Array ( [0] => 20093 [1] => 22785 [2] => 22461 [3] => 26881 [4] => 28884 [5] => 44515 [6] => 46787 [7] => 48349 [8] => 55347 [9] => 61782 [10] => 70758 [11] => 85016 [12] => 90014 [13] => 98906 [14] => 98144 [15] => 99939 [16] => 112121 [17] => 122091 [18] => 126762 [19] => 128496 ) [Other Long-Term Liab.] => Array ( [0] => 0 [1] => 0 [2] => 1025 [3] => 1938 [4] => 1799 [5] => 1279 [6] => 1140 [7] => 1207 [8] => 1372 [9] => 1484 [10] => 1340 [11] => 1594 [12] => 2160 [13] => 1939 [14] => 2191 [15] => 2487 [16] => 3113 [17] => 4850 [18] => 5914 [19] => 6575 ) [Cash and Equiv_pct] => Array ( [0] => 0.14 [1] => 0.22 [2] => 2.23 [3] => 3.19 [4] => 3.76 [5] => 2.64 [6] => 2.63 [7] => 2.59 [8] => 2.89 [9] => 4.93 [10] => 4.57 [11] => 4.48 [12] => 5.12 [13] => 3.36 [14] => 4.45 [15] => 4.64 [16] => 4.09 [17] => 3.39 [18] => 3.83 [19] => 3.56 ) [Accts Rec._pct] => Array ( [0] => 2.13 [1] => 2.27 [2] => 2.13 [3] => 2.15 [4] => 2.24 [5] => 1.91 [6] => 2.26 [7] => 2.40 [8] => 1.65 [9] => 1.19 [10] => 1.43 [11] => 1.86 [12] => 1.87 [13] => 2.23 [14] => 2.39 [15] => 2.43 [16] => 2.82 [17] => 3.07 [18] => 3.33 [19] => 3.26 ) [Inventory_pct] => Array ( [0] => 42.85 [1] => 42.59 [2] => 40.14 [3] => 36.35 [4] => 34.15 [5] => 28.14 [6] => 27.44 [7] => 27.10 [8] => 25.74 [9] => 25.25 [10] => 24.77 [11] => 23.09 [12] => 22.22 [13] => 21.50 [14] => 21.12 [15] => 19.20 [16] => 20.10 [17] => 21.05 [18] => 21.57 [19] => 21.91 ) [Other Current Assets_pct] => Array ( [0] => 1.61 [1] => 1.08 [2] => 0.93 [3] => 0.95 [4] => 2.12 [5] => 1.94 [6] => 1.65 [7] => 1.76 [8] => 2.13 [9] => 1.29 [10] => 1.53 [11] => 2.28 [12] => 1.77 [13] => 2.28 [14] => 1.99 [15] => 1.92 [16] => 1.71 [17] => 0.92 [18] => 0.78 [19] => 1.16 ) [Total Current Assets_pct] => Array ( [0] => 46.74 [1] => 46.17 [2] => 45.43 [3] => 42.64 [4] => 42.27 [5] => 34.62 [6] => 33.99 [7] => 33.85 [8] => 32.40 [9] => 32.66 [10] => 32.30 [11] => 31.71 [12] => 30.99 [13] => 29.37 [14] => 29.95 [15] => 28.19 [16] => 28.72 [17] => 28.42 [18] => 29.51 [19] => 29.88 ) [Net PPE_pct] => Array ( [0] => 48.37 [1] => 50.33 [2] => 51.32 [3] => 52.01 [4] => 51.95 [5] => 51.13 [6] => 52.39 [7] => 54.82 [8] => 54.19 [9] => 56.00 [10] => 56.69 [11] => 56.35 [12] => 58.34 [13] => 57.32 [14] => 58.53 [15] => 60.04 [16] => 59.71 [17] => 58.08 [18] => 57.45 [19] => 57.59 ) [Intangibles_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 5.08 [5] => 13.35 [6] => 11.59 [7] => 10.30 [8] => 9.90 [9] => 9.38 [10] => 8.99 [11] => 8.75 [12] => 9.08 [13] => 9.71 [14] => 9.34 [15] => 9.46 [16] => 9.28 [17] => 10.68 [18] => 10.09 [19] => 9.53 ) [Other Long-Term Assets_pct] => Array ( [0] => 4.90 [1] => 3.51 [2] => 3.25 [3] => 5.35 [4] => 0.71 [5] => 0.90 [6] => 2.02 [7] => 1.03 [8] => 3.50 [9] => 1.97 [10] => 2.02 [11] => 3.18 [12] => 1.59 [13] => 3.60 [14] => 2.18 [15] => 2.31 [16] => 2.29 [17] => 2.82 [18] => 2.95 [19] => 3.00 ) [Accts Payable_pct] => Array ( [0] => 18.00 [1] => 17.16 [2] => 19.26 [3] => 20.11 [4] => 20.52 [5] => 18.63 [6] => 19.32 [7] => 28.92 [8] => 27.88 [9] => 29.86 [10] => 29.45 [11] => 28.74 [12] => 28.94 [13] => 28.79 [14] => 29.15 [15] => 29.65 [16] => 29.01 [17] => 28.93 [18] => 29.10 [19] => 27.92 ) [Short-Term Debt_pct] => Array ( [0] => 5.73 [1] => 7.45 [2] => 1.56 [3] => 2.51 [4] => 1.80 [5] => 7.69 [6] => 8.53 [7] => 3.77 [8] => 6.11 [9] => 6.04 [10] => 6.49 [11] => 6.25 [12] => 5.46 [13] => 6.89 [14] => 4.69 [15] => 2.89 [16] => 3.33 [17] => 3.28 [18] => 6.26 [19] => 5.90 ) [Other Current Liab._pct] => Array ( [0] => 6.65 [1] => 5.90 [2] => 6.85 [3] => 9.24 [4] => 11.21 [5] => 10.36 [6] => 9.21 [7] => 0.00 [8] => 0.31 [9] => 0.00 [10] => 0.00 [11] => 0.35 [12] => 0.00 [13] => 0.09 [14] => 0.05 [15] => 0.05 [16] => 0.03 [17] => 0.00 [18] => 0.00 [19] => 0.04 ) [Total Current Liabilities_pct] => Array ( [0] => 30.39 [1] => 30.51 [2] => 27.67 [3] => 31.86 [4] => 33.53 [5] => 36.68 [6] => 37.05 [7] => 32.69 [8] => 34.30 [9] => 35.90 [10] => 35.94 [11] => 35.33 [12] => 34.40 [13] => 35.76 [14] => 33.89 [15] => 32.59 [16] => 32.37 [17] => 32.21 [18] => 35.36 [19] => 33.87 ) [Long-Term Debt_pct] => Array ( [0] => 29.58 [1] => 28.24 [2] => 25.29 [3] => 21.32 [4] => 19.22 [5] => 23.70 [6] => 20.04 [7] => 22.45 [8] => 20.67 [9] => 19.07 [10] => 19.36 [11] => 21.78 [12] => 20.28 [13] => 20.43 [14] => 21.14 [15] => 21.36 [16] => 24.27 [17] => 24.34 [18] => 20.39 [19] => 21.76 ) [Other Long-Term Liab._pct] => Array ( [0] => 1.25 [1] => 1.95 [2] => 3.76 [3] => 6.05 [4] => 5.03 [5] => 2.90 [6] => 2.79 [7] => 2.80 [8] => 3.41 [9] => 3.65 [10] => 3.59 [11] => 4.41 [12] => 4.70 [13] => 4.30 [14] => 5.02 [15] => 4.69 [16] => 5.42 [17] => 6.57 [18] => 6.66 [19] => 7.13 ) [Total Liabilities_pct] => Array ( [0] => 61.22 [1] => 60.69 [2] => 56.71 [3] => 59.23 [4] => 57.77 [5] => 63.28 [6] => 59.88 [7] => 57.94 [8] => 58.38 [9] => 58.61 [10] => 58.89 [11] => 61.52 [12] => 59.38 [13] => 60.49 [14] => 60.05 [15] => 58.65 [16] => 62.06 [17] => 63.13 [18] => 62.41 [19] => 62.76 ) [netcash] => Array ( [0] => -4.36 [1] => -4.93 [2] => -4.7 [3] => -5.63 [4] => -6.02 [5] => -9.53 [6] => -9.98 [7] => -10.31 [8] => -11.84 [9] => -12.94 [10] => -15.32 [11] => -18.82 [12] => -19.73 [13] => -22.94 [14] => -23 [15] => -24.31 [16] => -29.79 [17] => -33.8 [18] => -35.9 [19] => -37.49 ) [NCAV] => Array ( [0] => -2.72 [1] => -3.05 [2] => -2.83 [3] => -3.64 [4] => -3.93 [5] => -7.1 [6] => -7.29 [7] => -7.45 [8] => -8.83 [9] => -9.68 [10] => -11.53 [11] => -14.55 [12] => -15.18 [13] => -17.95 [14] => -17.89 [15] => -19.17 [16] => -23.54 [17] => -26.55 [18] => -27.76 [19] => -29.01 ) [NCAV_real] => Array ( [0] => -1.04 [1] => -1.18 [2] => -0.97 [3] => -1.67 [4] => -1.73 [5] => -4.51 [6] => -4.51 [7] => -4.49 [8] => -5.54 [9] => -6.26 [10] => -7.5 [11] => -9.84 [12] => -10.32 [13] => -12.5 [14] => -12.45 [15] => -13.71 [16] => -17.13 [17] => -19.64 [18] => -20.16 [19] => -20.82 ) [Book Value Per Share] => Array ( [0] => 2.77 [1] => 3.2 [2] => 3.73 [3] => 4.09 [4] => 4.71 [5] => 5.77 [6] => 6.99 [7] => 7.83 [8] => 8.88 [9] => 9.98 [10] => 11.59 [11] => 12.7 [12] => 14.77 [13] => 15.87 [14] => 16.52 [15] => 18.61 [16] => 19.49 [17] => 20.86 [18] => 23.04 [19] => 23.59 ) [Tangibles_book_per_share] => Array ( [0] => 2.77 [1] => 3.2 [2] => 3.73 [3] => 4.09 [4] => 4.14 [5] => 3.68 [6] => 4.97 [7] => 5.92 [8] => 6.77 [9] => 7.72 [10] => 9.06 [11] => 9.81 [12] => 11.47 [13] => 11.97 [14] => 12.66 [15] => 14.35 [16] => 14.73 [17] => 14.82 [18] => 16.85 [19] => 17.55 ) [deb2equity] => Array ( [0] => 0.911 [1] => 0.908 [2] => 0.62 [3] => 0.584 [4] => 0.498 [5] => 0.855 [6] => 0.712 [7] => 0.623 [8] => 0.643 [9] => 0.607 [10] => 0.629 [11] => 0.728 [12] => 0.634 [13] => 0.691 [14] => 0.647 [15] => 0.586 [16] => 0.727 [17] => 0.749 [18] => 0.709 [19] => 0.743 ) [debt2rev_totaldebt] => Array ( [0] => 11591 [1] => 13398 [2] => 10634 [3] => 10815 [4] => 10507 [5] => 22082 [6] => 22316 [7] => 21880 [8] => 25388 [9] => 26466 [10] => 31052 [11] => 38729 [12] => 39018 [13] => 44671 [14] => 42218 [15] => 41320 [16] => 49864 [17] => 53427 [18] => 54136 [19] => 56641 ) [debt2rev] => Array ( [0] => 0.141 [1] => 0.143 [2] => 0.101 [3] => 0.092 [4] => 0.076 [5] => 0.134 [6] => 0.117 [7] => 0.106 [8] => 0.11 [9] => 0.102 [10] => 0.109 [11] => 0.124 [12] => 0.112 [13] => 0.118 [14] => 0.104 [15] => 0.101 [16] => 0.118 [17] => 0.12 [18] => 0.116 [19] => 0.119 ) [cogs2rev] => Array ( [0] => 0.78 [1] => 0.78 [2] => 0.78 [3] => 0.78 [4] => 0.78 [5] => 0.77 [6] => 0.77 [7] => 0.77 [8] => 0.77 [9] => 0.77 [10] => 0.76 [11] => 0.76 [12] => 0.76 [13] => 0.76 [14] => 0.75 [15] => 0.75 [16] => 0.75 [17] => 0.75 [18] => 0.75 [19] => 0.75 ) [inventory2rev] => Array ( [0] => 0.17 [1] => 0.171 [2] => 0.152 [3] => 0.14 [4] => 0.124 [5] => 0.12 [6] => 0.112 [7] => 0.11 [8] => 0.105 [9] => 0.103 [10] => 0.105 [11] => 0.102 [12] => 0.097 [13] => 0.093 [14] => 0.085 [15] => 0.08 [16] => 0.086 [17] => 0.091 [18] => 0.093 [19] => 0.094 ) [ar2asset] => Array ( [0] => 0.021 [1] => 0.023 [2] => 0.021 [3] => 0.022 [4] => 0.022 [5] => 0.019 [6] => 0.023 [7] => 0.024 [8] => 0.017 [9] => 0.012 [10] => 0.014 [11] => 0.019 [12] => 0.019 [13] => 0.022 [14] => 0.024 [15] => 0.024 [16] => 0.028 [17] => 0.031 [18] => 0.033 [19] => 0.033 ) [cash2asset] => Array ( [0] => 0.001 [1] => 0.002 [2] => 0.022 [3] => 0.032 [4] => 0.038 [5] => 0.026 [6] => 0.026 [7] => 0.026 [8] => 0.029 [9] => 0.049 [10] => 0.046 [11] => 0.045 [12] => 0.051 [13] => 0.034 [14] => 0.045 [15] => 0.046 [16] => 0.041 [17] => 0.034 [18] => 0.038 [19] => 0.036 ) [equity2asset] => Array ( [0] => 0.388 [1] => 0.393 [2] => 0.433 [3] => 0.408 [4] => 0.422 [5] => 0.367 [6] => 0.401 [7] => 0.421 [8] => 0.416 [9] => 0.414 [10] => 0.411 [11] => 0.385 [12] => 0.406 [13] => 0.395 [14] => 0.399 [15] => 0.414 [16] => 0.379 [17] => 0.369 [18] => 0.376 [19] => 0.372 ) [equity2liab_tangbile] => Array ( [0] => 0.633 [1] => 0.648 [2] => 0.763 [3] => 0.688 [4] => 0.643 [5] => 0.369 [6] => 0.476 [7] => 0.548 [8] => 0.543 [9] => 0.546 [10] => 0.545 [11] => 0.483 [12] => 0.531 [13] => 0.493 [14] => 0.51 [15] => 0.544 [16] => 0.462 [17] => 0.415 [18] => 0.441 [19] => 0.442 ) [ppe2asset] => Array ( [0] => 0.484 [1] => 0.503 [2] => 0.513 [3] => 0.52 [4] => 0.52 [5] => 0.511 [6] => 0.524 [7] => 0.548 [8] => 0.542 [9] => 0.56 [10] => 0.567 [11] => 0.563 [12] => 0.583 [13] => 0.573 [14] => 0.585 [15] => 0.6 [16] => 0.597 [17] => 0.581 [18] => 0.574 [19] => 0.576 ) [interest2rev] => Array ( [0] => -0.856 [1] => -0.948 [2] => -0.806 [3] => -0.665 [4] => -0.579 [5] => -0.619 [6] => -0.718 [7] => -0.658 [8] => -0.457 [9] => -0.385 [10] => -0.416 [11] => -0.455 [12] => -0.519 [13] => -0.556 [14] => -0.54 [15] => -0.506 [16] => -0.523 [17] => -0.52 [18] => -0.48 [19] => -0.49 ) [std2asset] => Array ( [0] => 0.304 [1] => 0.305 [2] => 0.277 [3] => 0.319 [4] => 0.335 [5] => 0.367 [6] => 0.371 [7] => 0.327 [8] => 0.343 [9] => 0.359 [10] => 0.359 [11] => 0.353 [12] => 0.344 [13] => 0.358 [14] => 0.339 [15] => 0.326 [16] => 0.324 [17] => 0.322 [18] => 0.354 [19] => 0.339 ) [ltd2asset] => Array ( [0] => 0.296 [1] => 0.282 [2] => 0.253 [3] => 0.213 [4] => 0.192 [5] => 0.237 [6] => 0.2 [7] => 0.224 [8] => 0.207 [9] => 0.191 [10] => 0.194 [11] => 0.218 [12] => 0.203 [13] => 0.204 [14] => 0.211 [15] => 0.214 [16] => 0.243 [17] => 0.243 [18] => 0.204 [19] => 0.218 ) [turnover] => Array ( [0] => 2.514 [1] => 2.494 [2] => 2.648 [3] => 2.599 [4] => 2.753 [5] => 2.346 [6] => 2.449 [7] => 2.466 [8] => 2.443 [9] => 2.454 [10] => 2.366 [11] => 2.259 [12] => 2.298 [13] => 2.315 [14] => 2.474 [15] => 2.395 [16] => 2.335 [17] => 2.311 [18] => 2.307 [19] => 2.326 ) [CF_Net Income] => Array ( [0] => 2681 [1] => 2740 [2] => 3056 [3] => 3526 [4] => 4430 [5] => 5575 [6] => 6295 [7] => 6448 [8] => 7818 [9] => 8861 [10] => 10267 [11] => 11231 [12] => 11284 [13] => 12731 [14] => 13899 [15] => 14883 [16] => 16993 [17] => 16387 [18] => 17756 [19] => 16695 ) [buybackratio] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -0.09 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0.03 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [grahamnumber] => Array ( [0] => 6.03 [1] => 6.55 [2] => 7.48 [3] => 8.48 [4] => 9.59 [5] => 10.15 [6] => 12.53 [7] => 13.84 [8] => 16.37 [9] => 18.76 [10] => 22.39 [11] => 24.52 [12] => 27.47 [13] => 29.16 [14] => 31.49 [15] => 35.73 [16] => 38.78 [17] => 40.07 [18] => 45.01 [19] => 44.96 ) [CF_DDA] => Array ( [0] => 1070 [1] => 1304 [2] => 1463 [3] => 1634 [4] => 1872 [5] => 2375 [6] => 2868 [7] => 3228 [8] => 3364 [9] => 3852 [10] => 4185 [11] => 4645 [12] => 5459 [13] => 6317 [14] => 6739 [15] => 7157 [16] => 7641 [17] => 8130 [18] => 8478 [19] => 8870 ) [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] => 2906 [1] => 2383 [2] => 5930 [3] => 7123 [4] => 7580 [5] => 8194 [6] => 9604 [7] => 10519 [8] => 13005 [9] => 15996 [10] => 15044 [11] => 18241 [12] => 19952 [13] => 20354 [14] => 23147 [15] => 26249 [16] => 23643 [17] => 24255 [18] => 25591 [19] => 23257 ) [Cash Flow from Others] => Array ( [0] => -118 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 504 [8] => 791 [9] => 223 [10] => 468 [11] => 688 [12] => 1888 [13] => 754 [14] => 769 [15] => 318 [16] => 1087 [17] => 398 [18] => 602 [19] => 938 ) [Cash Flow_PPE] => Array ( [0] => -3584 [1] => -3566 [2] => -2179 [3] => -2636 [4] => -3734 [5] => -6183 [6] => -8042 [7] => -8037 [8] => -8934 [9] => -8327 [10] => -11878 [11] => -13488 [12] => -15272 [13] => -13980 [14] => -10785 [15] => -11182 [16] => -12210 [17] => -12930 [18] => -12366 [19] => -12388 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -1865 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => -315 [11] => -601 [12] => 542 [13] => -1595 [14] => -738 [15] => 0 [16] => -202 [17] => -3548 [18] => -316 [19] => -15 ) [Cash Flow_CPEX] => Array ( [0] => -4086 [1] => -3566 [2] => -2643 [3] => -2636 [4] => -3734 [5] => -6183 [6] => -8042 [7] => -8285 [8] => -9245 [9] => -10308 [10] => -12803 [11] => -14530 [12] => -15666 [13] => -14937 [14] => -11499 [15] => -12184 [16] => -12699 [17] => -13510 [18] => -12898 [19] => -13115 ) [Cash Flow from Investing] => Array ( [0] => -3792 [1] => -3332 [2] => -2068 [3] => -4421 [4] => -4418 [5] => -16846 [6] => -8714 [7] => -7223 [8] => -9839 [9] => -8312 [10] => -12351 [11] => -14186 [12] => -14463 [13] => -15670 [14] => -10742 [15] => -11620 [16] => -12193 [17] => -16609 [18] => -12611 [19] => -12298 ) [Net Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => -208 [3] => -1569 [4] => -1202 [5] => -101 [6] => 388 [7] => -1214 [8] => -3383 [9] => -5046 [10] => -4549 [11] => -3580 [12] => -1718 [13] => -7691 [14] => -3521 [15] => -7712 [16] => -14776 [17] => -6298 [18] => -7600 [19] => -6683 ) [Issuance of Stock] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 581 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => -436 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Net Issuance of Debt] => Array ( [0] => 1363 [1] => 1457 [2] => -3073 [3] => -101 [4] => -640 [5] => 9320 [6] => 64 [7] => -628 [8] => 2403 [9] => 941 [10] => 4041 [11] => 4017 [12] => -92 [13] => 4477 [14] => -2918 [15] => -1866 [16] => 7819 [17] => 3485 [18] => 1487 [19] => 3015 ) [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] => -391 [1] => -458 [2] => -481 [3] => -611 [4] => -693 [5] => -890 [6] => -1070 [7] => -1249 [8] => -1328 [9] => -1569 [10] => -2214 [11] => -2511 [12] => -2802 [13] => -3586 [14] => -3746 [15] => -4217 [16] => -4437 [17] => -5048 [18] => -5775 [19] => -6861 ) [Cash from Financing] => Array ( [0] => 911 [1] => 987 [2] => -3062 [3] => -2138 [4] => -2730 [5] => 8629 [6] => -442 [7] => -2978 [8] => -2370 [9] => -5563 [10] => -2609 [11] => -2422 [12] => -4839 [13] => -7134 [14] => -9918 [15] => -14191 [16] => -12028 [17] => -8458 [18] => -11972 [19] => -11017 ) [Other Financing] => Array ( [0] => -61 [1] => -12 [2] => 700 [3] => 143 [4] => -195 [5] => 300 [6] => 176 [7] => 113 [8] => -62 [9] => 111 [10] => 113 [11] => -348 [12] => -227 [13] => -334 [14] => 267 [15] => -396 [16] => -634 [17] => -597 [18] => -84 [19] => -488 ) [Net Change in Cash] => Array ( [0] => 25 [1] => 38 [2] => 800 [3] => 564 [4] => 432 [5] => -23 [6] => 198 [7] => 107 [8] => 597 [9] => 2441 [10] => 289 [11] => 1532 [12] => 747 [13] => -2198 [14] => 1706 [15] => 632 [16] => -512 [17] => -845 [18] => 1231 [19] => -500 ) [NetChangeinCash_others] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => -250 [7] => -211 [8] => -199 [9] => 320 [10] => 205 [11] => -101 [12] => 97 [13] => 252 [14] => -781 [15] => 194 [16] => 66 [17] => -33 [18] => 223 [19] => -442 ) [total_freecashflow] => Array ( [0] => -1180 [1] => -1183 [2] => 3287 [3] => 4487 [4] => 3846 [5] => 2011 [6] => 1562 [7] => 2234 [8] => 3760 [9] => 5688 [10] => 2241 [11] => 3711 [12] => 4286 [13] => 5417 [14] => 11648 [15] => 14065 [16] => 10944 [17] => 10745 [18] => 12693 [19] => 10142 ) [CF_Net Income_pct] => Array ( [0] => 92.26 [1] => 114.98 [2] => 51.53 [3] => 49.50 [4] => 58.44 [5] => 68.04 [6] => 65.55 [7] => 61.30 [8] => 60.12 [9] => 55.40 [10] => 68.25 [11] => 61.57 [12] => 56.56 [13] => 62.55 [14] => 60.05 [15] => 56.70 [16] => 71.87 [17] => 67.56 [18] => 69.38 [19] => 71.78 ) [CF_DDA_pct] => Array ( [0] => 1,070 [1] => 1,304 [2] => 1,463 [3] => 1,634 [4] => 1,872 [5] => 2,375 [6] => 2,868 [7] => 3,228 [8] => 3,364 [9] => 3,852 [10] => 4,185 [11] => 4,645 [12] => 5,459 [13] => 6,317 [14] => 6,739 [15] => 7,157 [16] => 7,641 [17] => 8,130 [18] => 8,478 [19] => 8,870 ) [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] => -140.61 [1] => -149.64 [2] => -44.57 [3] => -37.01 [4] => -49.26 [5] => -75.46 [6] => -83.74 [7] => -78.76 [8] => -71.09 [9] => -64.44 [10] => -85.10 [11] => -79.66 [12] => -78.52 [13] => -73.39 [14] => -49.68 [15] => -46.42 [16] => -53.71 [17] => -55.70 [18] => -50.40 [19] => -56.39 ) [Cash Flow from Investing_pct] => Array ( [0] => -130.49 [1] => -139.82 [2] => -34.87 [3] => -62.07 [4] => -58.28 [5] => -205.59 [6] => -90.73 [7] => -68.67 [8] => -75.66 [9] => -51.96 [10] => -82.10 [11] => -77.77 [12] => -72.49 [13] => -76.99 [14] => -46.41 [15] => -44.27 [16] => -51.57 [17] => -68.48 [18] => -49.28 [19] => -52.88 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => -3.51 [3] => -22.03 [4] => -15.86 [5] => -1.23 [6] => 4.04 [7] => -11.54 [8] => -26.01 [9] => -31.55 [10] => -30.24 [11] => -19.63 [12] => -8.61 [13] => -37.79 [14] => -15.21 [15] => -29.38 [16] => -62.50 [17] => -25.97 [18] => -29.70 [19] => -28.74 ) [Net Issuance of Debt_pct] => Array ( [0] => 46.90 [1] => 61.14 [2] => -51.82 [3] => -1.42 [4] => -8.44 [5] => 113.74 [6] => 0.67 [7] => -5.97 [8] => 18.48 [9] => 5.88 [10] => 26.86 [11] => 22.02 [12] => -0.46 [13] => 22.00 [14] => -12.61 [15] => -7.11 [16] => 33.07 [17] => 14.37 [18] => 5.81 [19] => 12.96 ) [Dividends_pct] => Array ( [0] => -13.45 [1] => -19.22 [2] => -8.11 [3] => -8.58 [4] => -9.14 [5] => -10.86 [6] => -11.14 [7] => -11.87 [8] => -10.21 [9] => -9.81 [10] => -14.72 [11] => -13.77 [12] => -14.04 [13] => -17.62 [14] => -16.18 [15] => -16.07 [16] => -18.77 [17] => -20.81 [18] => -22.57 [19] => -29.50 ) [Other Financing_pct] => Array ( [0] => 31.35 [1] => 41.42 [2] => -51.64 [3] => -30.02 [4] => -36.02 [5] => 105.31 [6] => -4.60 [7] => -28.31 [8] => -18.22 [9] => -34.78 [10] => -17.34 [11] => -13.28 [12] => -24.25 [13] => -35.05 [14] => -42.85 [15] => -54.06 [16] => -50.87 [17] => -34.87 [18] => -46.78 [19] => -47.37 ) [Cash from Financing_pct] => Array ( [0] => 33.45 [1] => 41.92 [2] => -63.44 [3] => -32.02 [4] => -33.44 [5] => 101.65 [6] => -6.43 [7] => -29.38 [8] => -17.75 [9] => -35.47 [10] => -18.09 [11] => -11.37 [12] => -23.12 [13] => -33.41 [14] => -44.00 [15] => -52.55 [16] => -48.19 [17] => -32.41 [18] => -46.45 [19] => -45.27 ) [Net Change in Cash_pct] => Array ( [0] => 0.86 [1] => 1.59 [2] => 13.49 [3] => 7.92 [4] => 5.70 [5] => -0.28 [6] => 2.06 [7] => 1.02 [8] => 4.59 [9] => 15.26 [10] => 1.92 [11] => 8.40 [12] => 3.74 [13] => -10.80 [14] => 7.37 [15] => 2.41 [16] => -2.17 [17] => -3.48 [18] => 4.81 [19] => -2.15 ) [total_freecashflow_pct] => Array ( [0] => -40.61 [1] => -49.64 [2] => 55.43 [3] => 62.99 [4] => 50.74 [5] => 24.54 [6] => 16.26 [7] => 21.24 [8] => 28.91 [9] => 35.56 [10] => 14.90 [11] => 20.34 [12] => 21.48 [13] => 26.61 [14] => 50.32 [15] => 53.58 [16] => 46.29 [17] => 44.30 [18] => 49.60 [19] => 43.61 ) [per share rev] => Array ( [0] => 18.15 [1] => 20.33 [2] => 22.84 [3] => 26.09 [4] => 30.69 [5] => 36.88 [6] => 42.67 [7] => 45.93 [8] => 52.11 [9] => 59.15 [10] => 66.74 [11] => 74.52 [12] => 83.58 [13] => 92.95 [14] => 102.35 [15] => 105.26 [16] => 114.95 [17] => 128.66 [18] => 138.29 [19] => 145.08 ) [per share eps] => Array ( [0] => 0.59 [1] => 0.595 [2] => 0.67 [3] => 0.78 [4] => 0.99 [5] => 1.2 [6] => 1.4 [7] => 1.49 [8] => 1.79 [9] => 2.07 [10] => 2.41 [11] => 2.68 [12] => 2.71 [13] => 3.13 [14] => 3.39 [15] => 3.71 [16] => 4.47 [17] => 4.52 [18] => 5.02 [19] => 4.88 ) [eps_nri] => Array ( [0] => 0.59 [1] => 0.6 [2] => 0.67 [3] => 0.78 [4] => 0.99 [5] => 1.25 [6] => 1.4 [7] => 1.49 [8] => 1.76 [9] => 2.03 [10] => 2.46 [11] => 2.72 [12] => 2.92 [13] => 3.16 [14] => 3.35 [15] => 3.73 [16] => 4.18 [17] => 4.54 [18] => 5.01 [19] => 4.85 ) [per share_freecashflow] => Array ( [0] => -0.26 [1] => -0.26 [2] => 0.72 [3] => 0.99 [4] => 0.86 [5] => 0.45 [6] => 0.35 [7] => 0.5 [8] => 0.85 [9] => 1.3 [10] => 0.53 [11] => 0.89 [12] => 1.03 [13] => 1.33 [14] => 2.95 [15] => 3.63 [16] => 2.98 [17] => 3.09 [18] => 3.75 [19] => 3.09 ) [ROE] => Array ( [0] => 21.07 [1] => 18.57 [2] => 17.83 [3] => 19.06 [4] => 20.98 [5] => 20.81 [6] => 20.08 [7] => 18.78 [8] => 20.16 [9] => 20.76 [10] => 20.79 [11] => 21.12 [12] => 18.33 [13] => 19.7 [14] => 20.53 [15] => 20.39 [16] => 23.91 [17] => 22.01 [18] => 22.27 [19] => 21.01 ) [payout] => Array ( [0] => 0.144 [1] => 0.168 [2] => 0.158 [3] => 0.173 [4] => 0.157 [5] => 0.167 [6] => 0.171 [7] => 0.188 [8] => 0.168 [9] => 0.174 [10] => 0.216 [11] => 0.224 [12] => 0.247 [13] => 0.281 [14] => 0.28 [15] => 0.294 [16] => 0.271 [17] => 0.323 [18] => 0.317 [19] => 0.385 ) [ROA] => Array ( [0] => 8.17 [1] => 7.3 [2] => 7.72 [3] => 7.77 [4] => 8.86 [5] => 7.64 [6] => 8.06 [7] => 7.9 [8] => 8.39 [9] => 8.59 [10] => 8.54 [11] => 8.13 [12] => 7.44 [13] => 7.79 [14] => 8.2 [15] => 8.43 [16] => 9.07 [17] => 8.12 [18] => 8.37 [19] => 7.83 ) [ROC_capital] => Array ( [0] => 31741 [1] => 36631 [2] => 38685 [3] => 43390 [4] => 48164 [5] => 61691 [6] => 68780 [7] => 75467 [8] => 84112 [9] => 94800 [10] => 108765 [11] => 124837 [12] => 138112 [13] => 145472 [14] => 147860 [15] => 153607 [16] => 162862 [17] => 169073 [18] => 178209 [19] => 181461 ) [ROC] => Array ( [0] => 8.45 [1] => 7.48 [2] => 7.9 [3] => 8.13 [4] => 9.2 [5] => 8.72 [6] => 9.15 [7] => 8.73 [8] => 9.46 [9] => 9.55 [10] => 9.44 [11] => 9 [12] => 8.17 [13] => 8.75 [14] => 9.06 [15] => 9.36 [16] => 10.06 [17] => 9.29 [18] => 9.54 [19] => 8.83 ) [ROC_JOEL_capital] => Array ( [0] => 23076 [1] => 27486 [2] => 27095 [3] => 28192 [4] => 29364 [5] => 38074 [6] => 43147 [7] => 47701 [8] => 52632 [9] => 59023 [10] => 68118 [11] => 77865 [12] => 88440 [13] => 93725 [14] => 95653 [15] => 102307 [16] => 107878 [17] => 112324 [18] => 116681 [19] => 117907 ) [ROC_JOEL] => Array ( [0] => 17.55 [1] => 14.96 [2] => 16.25 [3] => 18.31 [4] => 22.29 [5] => 21.82 [6] => 22.07 [7] => 24.27 [8] => 25.26 [9] => 25.46 [10] => 25.4 [11] => 24.03 [12] => 23.18 [13] => 23.42 [14] => 23.83 [15] => 23.46 [16] => 23.68 [17] => 23.64 [18] => 23.76 [19] => 22.79 ) [ROC_JOEL_new] => Array ( [0] => 21.49 [1] => 18.99 [2] => 20.45 [3] => 21.94 [4] => 25.99 [5] => 24.81 [6] => 25.42 [7] => 23.85 [8] => 24.5 [9] => 24.51 [10] => 24.47 [11] => 23.26 [12] => 22.69 [13] => 23.55 [14] => 23.83 [15] => 23.64 [16] => 23.86 [17] => 23.79 [18] => 23.75 [19] => 22.15 ) [grossmargin] => Array ( [0] => 21.79 [1] => 21.75 [2] => 21.75 [3] => 22.17 [4] => 22.36 [5] => 22.86 [6] => 22.97 [7] => 22.7 [8] => 23.01 [9] => 23.17 [10] => 23.73 [11] => 23.86 [12] => 24.22 [13] => 24.34 [14] => 24.81 [15] => 25.4 [16] => 25.34 [17] => 25.02 [18] => 24.83 [19] => 24.82 ) [pretaxmargin] => Array ( [0] => 5.17 [1] => 4.64 [2] => 4.65 [3] => 4.85 [4] => 5.32 [5] => 5.38 [6] => 5.29 [7] => 5.12 [8] => 5.4 [9] => 5.49 [10] => 5.74 [11] => 5.62 [12] => 5.44 [13] => 5.33 [14] => 5.17 [15] => 5.42 [16] => 5.58 [17] => 5.46 [18] => 5.48 [19] => 5.18 ) [operatingmargin] => Array ( [0] => 4.91 [1] => 4.39 [2] => 4.2 [3] => 4.38 [4] => 4.76 [5] => 5.04 [6] => 4.98 [7] => 5.63 [8] => 5.74 [9] => 5.81 [10] => 6.08 [11] => 6 [12] => 5.88 [13] => 5.8 [14] => 5.64 [15] => 5.88 [16] => 6.05 [17] => 5.94 [18] => 5.92 [19] => 5.64 ) [netmargin] => Array ( [0] => 3.25 [1] => 2.93 [2] => 2.91 [3] => 2.99 [4] => 3.22 [5] => 3.26 [6] => 3.29 [7] => 3.2 [8] => 3.44 [9] => 3.5 [10] => 3.61 [11] => 3.6 [12] => 3.24 [13] => 3.36 [14] => 3.31 [15] => 3.52 [16] => 3.89 [17] => 3.51 [18] => 3.63 [19] => 3.36 ) [pettm] => Array ( [0] => 19.220 [1] => 16.900 [2] => 17.510 [3] => 25.040 [4] => 43.390 [5] => 45.470 [6] => 40.080 [7] => 40.260 [8] => 26.690 [9] => 26.050 [10] => 21.820 [11] => 17.200 [12] => 17.610 [13] => 16.240 [14] => 13.890 [15] => 14.370 [16] => 12.490 [17] => 13.570 [18] => 13.930 [19] => 15.300 ) [penri] => Array ( [0] => 0.00 [1] => 16.98 [2] => 17.46 [3] => 24.88 [4] => 43.43 [5] => 45.63 [6] => 40.00 [7] => 40.26 [8] => 26.70 [9] => 26.66 [10] => 21.83 [11] => 17.01 [12] => 16.28 [13] => 16.06 [14] => 14.07 [15] => 14.29 [16] => 13.35 [17] => 13.49 [18] => 13.96 [19] => 15.40 ) [pe] => Array ( [0] => 19.220 [1] => 16.900 [2] => 17.510 [3] => 25.040 [4] => 43.390 [5] => 45.470 [6] => 40.080 [7] => 40.260 [8] => 26.690 [9] => 26.050 [10] => 21.820 [11] => 17.200 [12] => 17.610 [13] => 16.240 [14] => 13.890 [15] => 14.370 [16] => 12.490 [17] => 13.570 [18] => 13.930 [19] => 15.300 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 14.840 [6] => 11.410 [7] => 10.060 [8] => 7.070 [9] => 6.900 [10] => 5.750 [11] => 4.690 [12] => 4.140 [13] => 4.170 [14] => 3.700 [15] => 3.720 [16] => 3.840 [17] => 4.140 [18] => 4.180 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 12.04 [5] => 19 [6] => 28.73 [7] => 28.4 [8] => 26.98 [9] => 24.48 [10] => 28.39 [11] => 36.61 [12] => 40.58 [13] => 40.95 [14] => 39.13 [15] => 36.69 [16] => 38.35 [17] => 42.13 [18] => 47.39 [19] => 45.01 ) [pfcf] => Array ( [0] => 0.000 [1] => 0.000 [2] => 16.730 [3] => 20.310 [4] => 49.430 [5] => 121.670 [6] => 167.060 [7] => 119.960 [8] => 56.240 [9] => 41.110 [10] => 98.870 [11] => 51.810 [12] => 45.860 [13] => 37.310 [14] => 15.920 [15] => 14.560 [16] => 18.440 [17] => 19.670 [18] => 18.650 [19] => 24.090 ) [ps] => Array ( [0] => 0.620 [1] => 0.500 [2] => 0.520 [3] => 0.760 [4] => 1.400 [5] => 1.480 [6] => 1.330 [7] => 1.310 [8] => 0.950 [9] => 0.910 [10] => 0.790 [11] => 0.620 [12] => 0.570 [13] => 0.550 [14] => 0.460 [15] => 0.510 [16] => 0.490 [17] => 0.480 [18] => 0.510 [19] => 0.510 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0.184 [5] => 0.432 [6] => 0.544 [7] => 0.556 [8] => 0.6 [9] => 0.628 [10] => 0.588 [11] => 0.732 [12] => 0.916 [13] => 0.854 [14] => 1.064 [15] => 1.488 [16] => 1.912 [17] => 2.364 [18] => 3.072 [19] => 3.356 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 12.040 [5] => 15.830 [6] => 20.230 [7] => 19.060 [8] => 15.070 [9] => 12.120 [10] => 11.830 [11] => 13.510 [12] => 13.850 [13] => 12.960 [14] => 11.680 [15] => 9.810 [16] => 9.130 [17] => 9.260 [18] => 9.460 [19] => 9.280 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 12.770 [5] => 16.770 [6] => 21.210 [7] => 20.130 [8] => 16.130 [9] => 13.210 [10] => 12.860 [11] => 15.060 [12] => 15.880 [13] => 14.740 [14] => 13.520 [15] => 12.760 [16] => 12.690 [17] => 13.560 [18] => 14.670 [19] => 13.600 ) [zscore] => Array ( [0] => 5.160 [1] => 4.750 [2] => 5.230 [3] => 5.640 [4] => 7.840 [5] => 6.480 [6] => 6.580 [7] => 6.730 [8] => 5.570 [9] => 5.610 [10] => 5.130 [11] => 4.450 [12] => 4.450 [13] => 4.310 [14] => 4.480 [15] => 4.490 [16] => 4.230 [17] => 4.170 [18] => 4.220 [19] => 4.290 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 6 [3] => 8 [4] => 8 [5] => 6 [6] => 5 [7] => 6 [8] => 8 [9] => 7 [10] => 6 [11] => 4 [12] => 7 [13] => 6 [14] => 6 [15] => 7 [16] => 6 [17] => 4 [18] => 6 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => -2.980 [3] => -2.600 [4] => -2.760 [5] => -2.070 [6] => -2.540 [7] => -2.750 [8] => -3.000 [9] => -3.090 [10] => -2.480 [11] => -2.370 [12] => -2.820 [13] => -2.500 [14] => -2.760 [15] => -2.750 [16] => -2.490 [17] => -2.470 [18] => -2.560 [19] => -2.680 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.51 [6] => 0.77 [7] => 1.03 [8] => 1.35 [9] => 1.58 [10] => 1.82 [11] => 2.11 [12] => 2.34 [13] => 2.67 [14] => 2.88 [15] => 3.15 [16] => 3.50 [17] => 3.84 [18] => 4.24 [19] => 4.56 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 53.490 [6] => 49.300 [7] => 48.630 [8] => 35.390 [9] => 34.190 [10] => 28.770 [11] => 21.870 [12] => 20.390 [13] => 18.980 [14] => 16.360 [15] => 16.960 [16] => 16.030 [17] => 15.980 [18] => 16.500 [19] => 16.390 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 10.850 [6] => 13.330 [7] => 15.960 [8] => 17.110 [9] => 18.960 [10] => 19.420 [11] => 21.600 [12] => 24.920 [13] => 28.490 [14] => 34.030 [15] => 39.840 [16] => 46.390 [17] => 52.520 [18] => 59.790 [19] => 63.510 ) [medpsvalue] => Array ( [0] => 9.91 [1] => 10.97 [2] => 12.33 [3] => 14.06 [4] => 16.57 [5] => 19.92 [6] => 23.04 [7] => 24.81 [8] => 27.3 [9] => 31.96 [10] => 35.94 [11] => 40.18 [12] => 45.03 [13] => 50.26 [14] => 55.27 [15] => 56.89 [16] => 62.17 [17] => 69.54 [18] => 74.73 [19] => 78.38 ) [ev2rev] => Array ( [0] => 0.780 [1] => 0.640 [2] => 0.620 [3] => 0.850 [4] => 1.470 [5] => 1.610 [6] => 1.440 [7] => 1.400 [8] => 1.040 [9] => 0.980 [10] => 0.870 [11] => 0.730 [12] => 0.660 [13] => 0.640 [14] => 0.550 [15] => 0.580 [16] => 0.570 [17] => 0.580 [18] => 0.600 [19] => 0.620 ) [ev2ebitda] => Array ( [0] => 10.610 [1] => 9.180 [2] => 8.990 [3] => 12.390 [4] => 20.190 [5] => 21.610 [6] => 19.170 [7] => 19.080 [8] => 13.940 [9] => 13.340 [10] => 11.470 [11] => 9.600 [12] => 8.770 [13] => 8.460 [14] => 7.410 [15] => 7.570 [16] => 7.250 [17] => 7.480 [18] => 7.780 [19] => 8.240 ) [ev2ebit] => Array ( [0] => 15.830 [1] => 14.610 [2] => 14.660 [3] => 19.470 [4] => 30.820 [5] => 31.940 [6] => 28.910 [7] => 24.860 [8] => 17.800 [9] => 16.910 [10] => 14.380 [11] => 12.120 [12] => 11.230 [13] => 11.000 [14] => 9.690 [15] => 9.880 [16] => 9.470 [17] => 9.820 [18] => 10.200 [19] => 10.990 ) [earning_yield_greenblatt] => Array ( [0] => 6.32 [1] => 6.84 [2] => 6.82 [3] => 5.14 [4] => 3.24 [5] => 3.13 [6] => 3.46 [7] => 4.02 [8] => 5.62 [9] => 5.91 [10] => 6.95 [11] => 8.25 [12] => 8.9 [13] => 9.09 [14] => 10.32 [15] => 10.12 [16] => 10.56 [17] => 10.18 [18] => 9.8 [19] => 9.1 ) [p2medpsvalue] => Array ( [0] => 1.15 [1] => 0.93 [2] => 0.96 [3] => 1.42 [4] => 2.6 [5] => 2.75 [6] => 2.47 [7] => 2.42 [8] => 1.75 [9] => 1.68 [10] => 1.46 [11] => 1.15 [12] => 1.06 [13] => 1.01 [14] => 0.85 [15] => 0.94 [16] => 0.9 [17] => 0.88 [18] => 0.94 [19] => 0.95 ) [p2grahamnumber] => Array ( [0] => 1.9 [1] => 1.56 [2] => 1.59 [3] => 2.35 [4] => 4.48 [5] => 5.39 [6] => 4.53 [7] => 4.33 [8] => 2.92 [9] => 2.87 [10] => 2.34 [11] => 1.88 [12] => 1.74 [13] => 1.74 [14] => 1.5 [15] => 1.5 [16] => 1.45 [17] => 1.53 [18] => 1.55 [19] => 1.66 ) [p2tangible_book] => Array ( [0] => 4.13 [1] => 3.18 [2] => 3.18 [3] => 4.87 [4] => 10.39 [5] => 14.88 [6] => 11.43 [7] => 10.13 [8] => 7.06 [9] => 6.98 [10] => 5.78 [11] => 4.7 [12] => 4.16 [13] => 4.24 [14] => 3.72 [15] => 3.72 [16] => 3.81 [17] => 4.14 [18] => 4.15 [19] => 4.26 ) [pb] => Array ( [0] => 4.13 [1] => 3.18 [2] => 3.18 [3] => 4.87 [4] => 9.13 [5] => 9.49 [6] => 8.13 [7] => 7.66 [8] => 5.38 [9] => 5.4 [10] => 4.52 [11] => 3.63 [12] => 3.23 [13] => 3.2 [14] => 2.85 [15] => 2.87 [16] => 2.88 [17] => 2.94 [18] => 3.04 [19] => 3.17 ) [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] => 82494 [1] => 93627 [2] => 104859 [3] => 117958 [4] => 137634 [5] => 165013 [6] => 191329 [7] => 205823 [8] => 231577 [9] => 258681 [10] => 284310 [11] => 312101 [12] => 348368 [13] => 378476 [14] => 404374 [15] => 408085 [16] => 421849 [17] => 446950 [18] => 468651 [19] => 476294 ) [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] => 1070 [1] => 1304 [2] => 1463 [3] => 1634 [4] => 1872 [5] => 2375 [6] => 2868 [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] => 706 [1] => 888 [2] => 845 [3] => 784 [4] => 797 [5] => 1022 [6] => 1374 [7] => 1354 [8] => 1059 [9] => 996 [10] => 1184 [11] => 1420 [12] => 1809 [13] => 2103 [14] => 2184 [15] => 2065 [16] => 2205 [17] => 2322 [18] => 2249 [19] => 2335 ) [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] => 45 [1] => 83 [2] => 883 [3] => 1447 [4] => 1879 [5] => 1856 [6] => 2054 [7] => 2161 [8] => 2736 [9] => 5199 [10] => 5488 [11] => 6193 [12] => 7767 [13] => 5492 [14] => 7275 [15] => 7907 [16] => 7395 [17] => 6550 [18] => 7781 [19] => 7281 ) [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] => 16200 [1] => 17711 [2] => 17552 [3] => 19355 [4] => 18488 [5] => 21791 [6] => 24315 [7] => 24945 [8] => 29740 [9] => 30047 [10] => 34030 [11] => 39457 [12] => 38781 [13] => 44776 [14] => 41336 [15] => 39923 [16] => 43538 [17] => 47944 [18] => 51378 [19] => 53376 ) [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] => 5907 [1] => 6442 [2] => 7628 [3] => 9126 [4] => 10257 [5] => 13105 [6] => 15092 [7] => 24134 [8] => 26434 [9] => 31473 [10] => 35388 [11] => 39715 [12] => 43865 [13] => 47069 [14] => 47638 [15] => 50532 [16] => 52415 [17] => 55952 [18] => 59099 [19] => 57174 ) [BS_CurrentDebtAndCapitalLeaseObligation] => Array ( [0] => 1882 [1] => 2798 [2] => 618 [3] => 1141 [4] => 900 [5] => 5408 [6] => 6661 [7] => 3148 [8] => 5791 [9] => 6367 [10] => 7794 [11] => 8633 [12] => 8283 [13] => 11269 [14] => 7669 [15] => 4919 [16] => 6022 [17] => 6348 [18] => 12719 [19] => 12082 ) [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] => 2595 [1] => 2945 [2] => 4199 [3] => 6940 [4] => 8120 [5] => 9328 [6] => 9379 [7] => 2335 [8] => 3525 [9] => 3843 [10] => 4318 [11] => 6572 [12] => 7131 [13] => 7166 [14] => 8288 [15] => 8087 [16] => 9842 [17] => 12712 [18] => 13527 [19] => 14681 ) [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] => -706 [1] => -888 [2] => -845 [3] => -784 [4] => -797 [5] => -1022 [6] => -1374 [7] => -1183 [8] => -927 [9] => -832 [10] => -980 [11] => -1178 [12] => -1529 [13] => -1794 [14] => -1900 [15] => -1884 [16] => -2004 [17] => -2160 [18] => -2063 [19] => -2216 ) [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] => -13928 [1] => -16255 [2] => -18409 [3] => -20992 [4] => -24235 [5] => -29415 [6] => -34418 [7] => -38375 [8] => -43347 [9] => -48761 [10] => -54363 [11] => -60384 [12] => -69351 [13] => -76491 [14] => -84259 [15] => -86796 [16] => -89002 [17] => -93395 [18] => -97107 [19] => -100223 ) [BS_MoneyMarket] => Array ( [0] => -45 [1] => -83 [2] => -883 [3] => -1447 [4] => -1879 [5] => -1856 [6] => -2054 [7] => -2161 [8] => -2736 [9] => -5199 [10] => -5488 [11] => -6193 [12] => -7767 [13] => -5492 [14] => -7275 [15] => -7907 [16] => -7395 [17] => -6550 [18] => -7781 [19] => -7281 ) [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] => 16245 [1] => 17794 [2] => 18435 [3] => 20802 [4] => 20367 [5] => 23647 [6] => 26369 [7] => 27106 [8] => 32476 [9] => 35246 [10] => 39518 [11] => 45650 [12] => 46548 [13] => 50268 [14] => 48611 [15] => 47830 [16] => 50933 [17] => 54494 [18] => 59159 [19] => 60657 ) [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] => 2595 [1] => 2945 [2] => 4199 [3] => 6940 [4] => 8120 [5] => 9328 [6] => 9379 [7] => 2335 [8] => 3525 [9] => 3843 [10] => 4318 [11] => 6572 [12] => 7131 [13] => 7166 [14] => 8288 [15] => 8087 [16] => 9842 [17] => 12712 [18] => 13527 [19] => 14681 ) [cash2debt] => Array ( [0] => 0.004 [1] => 0.006 [2] => 0.083 [3] => 0.134 [4] => 0.179 [5] => 0.084 [6] => 0.092 [7] => 0.099 [8] => 0.108 [9] => 0.196 [10] => 0.177 [11] => 0.16 [12] => 0.199 [13] => 0.123 [14] => 0.172 [15] => 0.191 [16] => 0.148 [17] => 0.123 [18] => 0.144 [19] => 0.129 ) [interest_coverage] => Array ( [0] => 5.74 [1] => 4.63 [2] => 5.21 [3] => 6.58 [4] => 8.21 [5] => 8.13 [6] => 6.93 [7] => 8.55 [8] => 12.55 [9] => 15.09 [10] => 14.61 [11] => 13.18 [12] => 11.33 [13] => 10.44 [14] => 10.44 [15] => 11.62 [16] => 11.58 [17] => 11.44 [18] => 12.33 [19] => 11.51 ) [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] => -27 [3] => -78 [4] => -153 [5] => -170 [6] => -129 [7] => -183 [8] => -193 [9] => -214 [10] => -249 [11] => -324 [12] => -425 [13] => -406 [14] => -499 [15] => -513 [16] => -604 [17] => -688 [18] => -757 [19] => -673 ) [TaxProvision] => Array ( [0] => -1581 [1] => -1606 [2] => -1794 [3] => -2115 [4] => -2740 [5] => -3338 [6] => -3692 [7] => -3765 [8] => -4357 [9] => -5118 [10] => -5589 [11] => -5803 [12] => -6354 [13] => -6889 [14] => -7145 [15] => -7156 [16] => -7579 [17] => -7944 [18] => -7958 [19] => -8105 ) [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] => 2681 [1] => 2740 [2] => 3056 [3] => 3526 [4] => 4430 [5] => 5575 [6] => 6295 [7] => 6448 [8] => 7818 [9] => 8861 [10] => 10482 [11] => 11408 [12] => 12189 [13] => 12863 [14] => 13753 [15] => 14962 [16] => 15959 [17] => 16454 [18] => 17704 [19] => 16551 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 144 [8] => 137 [9] => 193 [10] => -215 [11] => -177 [12] => -905 [13] => -132 [14] => 146 [15] => -79 [16] => 1034 [17] => -67 [18] => 52 [19] => 144 ) [eps_diluated] => Array ( [0] => 0.59 [1] => 0.595 [2] => 0.67 [3] => 0.78 [4] => 0.99 [5] => 1.2 [6] => 1.4 [7] => 1.49 [8] => 1.79 [9] => 2.07 [10] => 2.41 [11] => 2.68 [12] => 2.71 [13] => 3.13 [14] => 3.39 [15] => 3.71 [16] => 4.47 [17] => 4.52 [18] => 5.02 [19] => 4.88 ) [eps_basic] => Array ( [0] => 0.59 [1] => 0.595 [2] => 0.67 [3] => 0.78 [4] => 0.99 [5] => 1.21 [6] => 1.41 [7] => 1.49 [8] => 1.802 [9] => 2.08 [10] => 2.424 [11] => 2.68 [12] => 2.71 [13] => 3.13 [14] => 3.4 [15] => 3.72 [16] => 4.48 [17] => 4.54 [18] => 5.04 [19] => 4.9 ) [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] => -135 [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] => 14064 [1] => 15989 [2] => 15897 [3] => 16497 [4] => 17076 [5] => 19793 [6] => 21442 [7] => 22749 [8] => 24401 [9] => 26612 [10] => 29762 [11] => 31910 [12] => 33685 [13] => 35159 [14] => 34511 [15] => 32713 [16] => 36318 [17] => 40714 [18] => 43803 [19] => 44858 ) [CashAndCashEquivalents] => Array ( [0] => 45 [1] => 83 [2] => 883 [3] => 1447 [4] => 1879 [5] => 1856 [6] => 2054 [7] => 2161 [8] => 2736 [9] => 5199 [10] => 5488 [11] => 6193 [12] => 7767 [13] => 5492 [14] => 7275 [15] => 7907 [16] => 7395 [17] => 6550 [18] => 7781 [19] => 7281 ) [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] => 10241 [8] => 11202 [9] => 12699 [10] => 0 [11] => 16174 [12] => 18612 [13] => 19879 [14] => 19852 [15] => 22591 [16] => 24386 [17] => 23499 [18] => 25612 [19] => 26184 ) [BuildingsAndImprovements] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 28527 [8] => 33345 [9] => 40192 [10] => 0 [11] => 55206 [12] => 64052 [13] => 72141 [14] => 73810 [15] => 73657 [16] => 79051 [17] => 84275 [18] => 90686 [19] => 95488 ) [MachineryFurnitureEquipment] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 15224 [8] => 16739 [9] => 19203 [10] => 0 [11] => 24157 [12] => 27134 [13] => 30236 [14] => 32158 [15] => 36390 [16] => 40885 [17] => 41916 [18] => 43699 [19] => 45756 ) [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] => 5210 [16] => 4262 [17] => 5312 [18] => 5828 [19] => 5661 ) [GrossPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 57186 [8] => 66100 [9] => 76380 [10] => 86755 [11] => 100929 [12] => 115190 [13] => 122256 [14] => 128617 [15] => 143517 [16] => 154489 [17] => 160938 [18] => 171724 [19] => 178678 ) [AccumulatedDepreciation] => Array ( [0] => -3363 [1] => -4432 [2] => -5640 [3] => -6810 [4] => -8491 [5] => -9379 [6] => -10196 [7] => -11436 [8] => -14726 [9] => -17357 [10] => -18637 [11] => -23064 [12] => -26750 [13] => -28531 [14] => -32964 [15] => -41210 [16] => -46611 [17] => -48614 [18] => -55043 [19] => -60771 ) [AccountsPayable] => Array ( [0] => 5907 [1] => 6442 [2] => 7628 [3] => 9126 [4] => 10257 [5] => 13105 [6] => 15092 [7] => 15617 [8] => 16829 [9] => 19425 [10] => 21987 [11] => 25101 [12] => 28484 [13] => 30344 [14] => 28849 [15] => 30451 [16] => 33557 [17] => 36608 [18] => 38080 [19] => 37415 ) [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] => 677 [15] => 1347 [16] => 157 [17] => 3487 [18] => 5062 [19] => 3520 ) [OtherAccruedExpenses] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 8517 [8] => 9605 [9] => 12048 [10] => 13401 [11] => 14614 [12] => 15381 [13] => 16725 [14] => 18112 [15] => 18734 [16] => 18701 [17] => 15857 [18] => 15957 [19] => 16239 ) [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] => 9709 [1] => 10600 [2] => 10016 [3] => 9674 [4] => 9607 [5] => 16674 [6] => 15655 [7] => 15687 [8] => 16597 [9] => 17102 [10] => 20087 [11] => 26429 [12] => 27222 [13] => 29799 [14] => 31349 [15] => 33231 [16] => 40692 [17] => 44070 [18] => 38394 [19] => 41771 ) [LongTermCapitalLeaseObligation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 3045 [8] => 3000 [9] => 2997 [10] => 3171 [11] => 3667 [12] => 3513 [13] => 3603 [14] => 3200 [15] => 3170 [16] => 3150 [17] => 3009 [18] => 3023 [19] => 2788 ) [DeferredTaxAndRevenue] => Array ( [0] => 411 [1] => 731 [2] => 463 [3] => 809 [4] => 716 [5] => 759 [6] => 1043 [7] => 1128 [8] => 1859 [9] => 2359 [10] => 2978 [11] => 4501 [12] => 4971 [13] => 5087 [14] => 6014 [15] => 5508 [16] => 6682 [17] => 7862 [18] => 7613 [19] => 8017 ) [PensionAndRetirementBenefit] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 2681 [1] => 2740 [2] => 3056 [3] => 3526 [4] => 4430 [5] => 5575 [6] => 6295 [7] => 6448 [8] => 7818 [9] => 8861 [10] => 10267 [11] => 11231 [12] => 11284 [13] => 12731 [14] => 13753 [15] => 14962 [16] => 15959 [17] => 16454 [18] => 17704 [19] => 16551 ) [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] => -84 [1] => -61 [2] => -58 [3] => -78 [4] => -148 [5] => -255 [6] => -422 [7] => -212 [8] => -159 [9] => 373 [10] => -302 [11] => -466 [12] => -214 [13] => -564 [14] => -101 [15] => -297 [16] => -733 [17] => -796 [18] => -614 [19] => -566 ) [ChangeInInventory] => Array ( [0] => -3053 [1] => -1850 [2] => 99 [3] => -365 [4] => -379 [5] => -2088 [6] => -1795 [7] => -1125 [8] => -2219 [9] => -1973 [10] => -2515 [11] => -1761 [12] => -1274 [13] => -775 [14] => -220 [15] => 2213 [16] => -3205 [17] => -3727 [18] => -2759 [19] => -1667 ) [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] => 1914 [1] => 448 [2] => 1208 [3] => 1048 [4] => 1108 [5] => 1849 [6] => 2061 [7] => 416 [8] => 1848 [9] => 2587 [10] => 1681 [11] => 3031 [12] => 2132 [13] => 865 [14] => 1626 [15] => 2400 [16] => 2243 [17] => 2746 [18] => 2313 [19] => -590 ) [ChangeInWorkingCapital] => Array ( [0] => -727 [1] => -1661 [2] => 1591 [3] => 1943 [4] => 1918 [5] => 382 [6] => 99 [7] => 199 [8] => 558 [9] => 2883 [10] => -139 [11] => 1806 [12] => 1232 [13] => 560 [14] => 1305 [15] => 4316 [16] => -1695 [17] => -1777 [18] => -1060 [19] => -2823 ) [CF_DeferredTax] => Array ( [0] => 0 [1] => 0 [2] => -180 [3] => 20 [4] => -640 [5] => -138 [6] => 342 [7] => 140 [8] => 474 [9] => 177 [10] => 263 [11] => -129 [12] => 89 [13] => -8 [14] => 581 [15] => -504 [16] => 651 [17] => 1050 [18] => -133 [19] => -279 ) [PurchaseOfPPE] => Array ( [0] => -4086 [1] => -3566 [2] => -2643 [3] => -2636 [4] => -3734 [5] => -6183 [6] => -8042 [7] => -8285 [8] => -9245 [9] => -10308 [10] => -12803 [11] => -14530 [12] => -15666 [13] => -14937 [14] => -11499 [15] => -12184 [16] => -12699 [17] => -13510 [18] => -12898 [19] => -13115 ) [SaleOfPPE] => Array ( [0] => 502 [1] => 0 [2] => 464 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 248 [8] => 311 [9] => 1981 [10] => 925 [11] => 1042 [12] => 394 [13] => 957 [14] => 714 [15] => 1002 [16] => 489 [17] => 580 [18] => 532 [19] => 727 ) [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] => -1576 [15] => 0 [16] => -202 [17] => -3548 [18] => -316 [19] => -15 ) [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] => 838 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [PurchaseOfInvestment] => Array ( [0] => -434 [1] => 0 [2] => 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 ) [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] => -89 [8] => -83 [9] => -25 [10] => -59 [11] => -30 [12] => 44 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [CashFromOtherInvestingActivities] => Array ( [0] => 226 [1] => 234 [2] => 111 [3] => -1785 [4] => -684 [5] => -10663 [6] => -672 [7] => 903 [8] => -822 [9] => 40 [10] => -414 [11] => -668 [12] => 765 [13] => -1690 [14] => 781 [15] => -438 [16] => 219 [17] => -131 [18] => 71 [19] => 105 ) [sloanratio] => Array ( [0] => 0.11 [1] => 0.1 [2] => -0.02 [3] => 0.02 [4] => 0.03 [5] => 0.2 [6] => 0.07 [7] => 0.04 [8] => 0.05 [9] => 0.01 [10] => 0.06 [11] => 0.05 [12] => 0.04 [13] => 0.05 [14] => 0.01 [15] => -0 [16] => 0.03 [17] => 0.04 [18] => 0.02 [19] => 0.02 ) [dividend_yield] => Array ( [0] => 0.74 [1] => 0.98 [2] => 0.89 [3] => 0.68 [4] => 0.36 [5] => 0.37 [6] => 0.42 [7] => 0.47 [8] => 0.63 [9] => 0.67 [10] => 0.99 [11] => 1.3 [12] => 1.4 [13] => 1.73 [14] => 2.02 [15] => 2.04 [16] => 2.16 [17] => 2.38 [18] => 2.27 [19] => 2.52 ) [current_ratio] => Array ( [0] => 1.54 [1] => 1.51 [2] => 1.64 [3] => 1.34 [4] => 1.26 [5] => 0.94 [6] => 0.92 [7] => 1.04 [8] => 0.94 [9] => 0.91 [10] => 0.9 [11] => 0.9 [12] => 0.9 [13] => 0.82 [14] => 0.88 [15] => 0.86 [16] => 0.89 [17] => 0.88 [18] => 0.83 [19] => 0.88 ) [quick_ratio] => Array ( [0] => 0.13 [1] => 0.12 [2] => 0.19 [3] => 0.2 [4] => 0.24 [5] => 0.18 [6] => 0.18 [7] => 0.21 [8] => 0.19 [9] => 0.21 [10] => 0.21 [11] => 0.24 [12] => 0.25 [13] => 0.22 [14] => 0.26 [15] => 0.28 [16] => 0.27 [17] => 0.23 [18] => 0.22 [19] => 0.24 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -0.24 [2] => 0.28 [3] => 1.56 [4] => 0.79 [5] => 0.25 [6] => -0.22 [7] => 0.07 [8] => 0.82 [9] => 1.6 [10] => 2.58 [11] => 1.69 [12] => 0.48 [13] => 2.3 [14] => 2.97 [15] => 4.18 [16] => 7.13 [17] => 2.79 [18] => 3.04 [19] => 2.44 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 12.01 [2] => 12.35 [3] => 14.23 [4] => 17.63 [5] => 20.17 [6] => 15.7 [7] => 7.64 [8] => 13.46 [9] => 13.51 [10] => 12.83 [11] => 11.66 [12] => 12.16 [13] => 11.21 [14] => 10.11 [15] => 2.84 [16] => 9.21 [17] => 11.93 [18] => 7.48 [19] => 4.91 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 0.85 [2] => 12.61 [3] => 16.42 [4] => 26.92 [5] => 21.21 [6] => 16.67 [7] => 6.43 [8] => 20.13 [9] => 15.64 [10] => 16.43 [11] => 11.2 [12] => 1.12 [13] => 15.5 [14] => 8.31 [15] => 9.44 [16] => 20.49 [17] => 1.12 [18] => 11.06 [19] => -2.79 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3.60714285714 [5] => 2.88250157928 [6] => 1.97726149283 [7] => 2.11227701994 [8] => 1.77173191772 [9] => 2.199669967 [10] => 1.84530853762 [11] => 1.25906735751 [12] => 1.17545126354 [13] => 1.23919753086 [14] => 1.20462328767 [15] => 1.45667686035 [16] => 1.46221248631 [17] => 1.45680345572 [18] => 1.47568710359 [19] => 1.65948275862 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 3.57 [5] => 2.88 [6] => 1.98 [7] => 2.11 [8] => 1.77 [9] => 2.2 [10] => 1.85 [11] => 1.26 [12] => 1.18 [13] => 1.24 [14] => 1.2 [15] => 1.46 [16] => 1.46 [17] => 1.46 [18] => 1.48 [19] => 1.66 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 5.05 [6] => 4.26 [7] => 3.76 [8] => 2.79 [9] => 2.84 [10] => 2.7 [11] => 2.13 [12] => 1.91 [13] => 1.78 [14] => 1.38 [15] => 1.34 [16] => 1.21 [17] => 1.17 [18] => 1.17 [19] => 1.18 ) )
Wal-Mart Stores Inc (NYSE:WMT)
Days Inventory
47.55 (As of Apr. 2014)

Wal-Mart Stores Inc's inventory for the three months ended in Apr. 2014 was $45,315 Mil. Wal-Mart Stores Inc's cost of goods sold for the three months ended in Apr. 2014 was $86,714 Mil. Hence, Wal-Mart Stores Inc's days inventory for the three months ended in Apr. 2014 was 47.55.

Wal-Mart Stores Inc's days inventory increased from Apr. 2013 (45.65) to Apr. 2014 (47.55). It might indicate that Wal-Mart Stores Inc's sales slowed down.

Inventory can be measured by Days Sales of Inventory (DSI). Wal-Mart Stores Inc's days sales of inventory (DSI) for the three months ended in Apr. 2014 was 35.87.

Inventory turnover measures how fast the company turns over its inventory within a year. Wal-Mart Stores Inc's inventory turnover for the three months ended in Apr. 2014 was 1.91.

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. Wal-Mart Stores Inc's inventory to revenue ratio for the three months ended in Apr. 2014 was 0.39.


Definition

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

Wal-Mart Stores Inc's Days Inventory for the fiscal year that ended in Jan. 2014 is calculated as

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=44858/358069*365
=45.73

Wal-Mart Stores Inc's Days Inventory for the quarter that ended in Apr. 2014 is calculated as:

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=45315/86714*91
=47.55

* 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).

Wal-Mart Stores Inc's Days Sales of Inventory for the three months ended in Apr. 2014 is calculated as

Days Sales of Inventory (DSI)=Inventory/Revenue*Days in Period
=45315/114960*91
=35.87

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

Wal-Mart Stores Inc's Inventory Turnover for the three months ended in Apr. 2014 is calculated as

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

Wal-Mart Stores Inc's Inventory to Revenue for the three months ended in Apr. 2014 is calculated as

Inventory to Revenue=Inventory / Revenue
=45315 / 114960
=0.39

* 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.

Wal-Mart Stores Inc Annual Data

Jan05Jan06Jan07Jan08Jan09Jan10Jan11Jan12Jan13Jan14
DaysInventory 50.1049.0146.5844.8241.4339.2242.0944.3445.3845.73

Wal-Mart Stores Inc Quarterly Data

Jan12Apr12Jul12Oct12Jan13Apr13Jul13Oct13Jan14Apr14
DaysInventory 40.0244.1143.0950.5641.4945.6544.5352.1441.6747.55
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