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] => 23.44 [1] => 24.69 [2] => 24.81 [3] => 29.38 [4] => 30.63 [5] => 24.63 [6] => 29.75 [7] => 29.77 [8] => 16.28 [9] => 17.40 [10] => 18.73 [11] => 20.19 [12] => 23.53 [13] => 23.42 [14] => 21.76 [15] => 21.77 [16] => 24.33 [17] => 27.71 [18] => 29.58 [19] => 30.36 ) [price_low] => Array ( [0] => 0.00 [1] => 21.31 [2] => 22.31 [3] => 22.25 [4] => 25.88 [5] => 19.50 [6] => 16.25 [7] => 24.56 [8] => 6.52 [9] => 10.59 [10] => 15.67 [11] => 16.57 [12] => 17.89 [13] => 20.07 [14] => 16.29 [15] => 16.19 [16] => 20.04 [17] => 21.82 [18] => 26.00 [19] => 26.91 ) [BS_share] => Array ( [0] => 133.690 [1] => 134.832 [2] => 137.358 [3] => 140.870 [4] => 150.743 [5] => 153.443 [6] => 340.59 [7] => 345.53 [8] => 398.71 [9] => 398.82 [10] => 400.34 [11] => 402.89 [12] => 406.88 [13] => 419.93 [14] => 449.05 [15] => 457.51 [16] => 482.33 [17] => 486.49 [18] => 487.96 [19] => 497.64 ) [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] => 133.690 [1] => 134.832 [2] => 137.358 [3] => 140.870 [4] => 150.743 [5] => 153.443 [6] => 338.111 [7] => 343.742 [8] => 382.051 [9] => 418.912 [10] => 423.334 [11] => 425.671 [12] => 429.605 [13] => 433.131 [14] => 441.813 [15] => 457.139 [16] => 463.391 [17] => 485.615 [18] => 488.434 [19] => 496.532 ) [Revenue] => Array ( [0] => 2486.5 [1] => 2568.6 [2] => 2654.2 [3] => 2733.8 [4] => 6612.31 [5] => 7725.402 [6] => 11409.082 [7] => 8724.027 [8] => 6974.245 [9] => 7731.267 [10] => 8215.561 [11] => 9625.477 [12] => 9840.304 [13] => 10034.17 [14] => 11203.156 [15] => 9644.303 [16] => 10310.947 [17] => 10654.77 [18] => 10128.223 [19] => 10914.922 ) [COGS] => Array ( [0] => 834.8 [1] => 827 [2] => 876.7 [3] => 927.5 [4] => 2970.002 [5] => 3907.487 [6] => 6555.937 [7] => 3171.404 [8] => 2197.801 [9] => 2705.839 [10] => 3040.759 [11] => 3922.163 [12] => 4103.055 [13] => 5684.616 [14] => 6801.76 [15] => 4961.037 [16] => 5203.126 [17] => 5186.067 [18] => 4533.941 [19] => 5134.746 ) [Gross Profit] => Array ( [0] => 1651.7 [1] => 1741.6 [2] => 1777.5 [3] => 1806.3 [4] => 3642.308 [5] => 3817.915 [6] => 4853.145 [7] => 5552.623 [8] => 4776.444 [9] => 5025.428 [10] => 5174.802 [11] => 5703.314 [12] => 5737.249 [13] => 4349.554 [14] => 4401.396 [15] => 4683.266 [16] => 5107.821 [17] => 5468.703 [18] => 5594.282 [19] => 5780.176 ) [SGA] => Array ( [0] => 188 [1] => 186.1 [2] => 148.7 [3] => 141.8 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 117.713 [15] => 182.112 [16] => 239.827 [17] => 281.378 [18] => 260.527 [19] => 260.726 ) [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] => 423.2 [5] => 753.579 [6] => 873.371 [7] => 974.616 [8] => 828.357 [9] => 817.434 [10] => 770.132 [11] => 815.784 [12] => 894.854 [13] => 900.67 [14] => 907.664 [15] => 915.701 [16] => 977.555 [17] => 1009.755 [18] => 943.702 [19] => 1001.843 ) [Operating Income] => Array ( [0] => 437.5 [1] => 493.1 [2] => 527.4 [3] => 477.7 [4] => 1109.632 [5] => 1093.198 [6] => 1385.894 [7] => 1219.224 [8] => 1173.758 [9] => 1124.431 [10] => 1075.715 [11] => 1092.719 [12] => 1176.994 [13] => 1351.073 [14] => 1390.791 [15] => 1468.572 [16] => 1619.969 [17] => 1781.602 [18] => 1822.683 [19] => 1847.555 ) [other_operating_charges] => Array ( [0] => -1026.2 [1] => -1062.4 [2] => -1101.4 [3] => -1186.8 [4] => -2532.676 [5] => -2724.717 [6] => -3467.251 [7] => -4333.399 [8] => -3602.686 [9] => -3900.997 [10] => -4099.087 [11] => -4610.595 [12] => -4560.255 [13] => -2998.481 [14] => -2892.892 [15] => -3032.582 [16] => -3248.025 [17] => -3405.723 [18] => -3511.072 [19] => -3671.895 ) [Month End Stock Price] => Array ( [0] => 22 [1] => 24.563 [2] => 22.938 [3] => 29.12 [4] => 27.75 [5] => 19.5 [6] => 29.063 [7] => 27.74 [8] => 11 [9] => 17.14 [10] => 18.2 [11] => 18.46 [12] => 23.06 [13] => 22.57 [14] => 18.55 [15] => 21.22 [16] => 23.55 [17] => 27.64 [18] => 26.71 [19] => 27.94 ) [mktcap] => Array ( [0] => 2941.18 [1] => 3311.878416 [2] => 3150.717804 [3] => 4102.1344 [4] => 4183.11825 [5] => 2992.1385 [6] => 9898.56717 [7] => 9585.0022 [8] => 4385.81 [9] => 6835.7748 [10] => 7286.188 [11] => 7437.3494 [12] => 9382.6528 [13] => 9477.8201 [14] => 8329.8775 [15] => 9708.3622 [16] => 11358.8715 [17] => 13446.5836 [18] => 13033.4116 [19] => 13904.0616 ) [Cash and Equiv] => Array ( [0] => 41.1 [1] => 28.8 [2] => 51.1 [3] => 54.8 [4] => 42.4 [5] => 139.731 [6] => 216.491 [7] => 277.356 [8] => 484.7 [9] => 568.283 [10] => 23.361 [11] => 72.196 [12] => 37.458 [13] => 51.12 [14] => 249.198 [15] => 115.648 [16] => 108.437 [17] => 60.684 [18] => 82.323 [19] => 107.144 ) [ev_addition] => Array ( [0] => 2058.9 [1] => 2137.6 [2] => 2411.6 [3] => 2449.2 [4] => 2523 [5] => 7671.525 [6] => 9828.288 [7] => 14998.376 [8] => 6001.779 [9] => 6249.349 [10] => 7113.814 [11] => 7515.735 [12] => 7479.871 [13] => 8122.115 [14] => 8601.492 [15] => 8880.774 [16] => 9781.502 [17] => 10066.751 [18] => 10921.737 [19] => 11843.373 ) [ev_addition_per_share] => Array ( [0] => 15.401 [1] => 15.854 [2] => 17.557 [3] => 17.386 [4] => 16.737 [5] => 49.996 [6] => 28.857 [7] => 43.407 [8] => 15.053 [9] => 15.67 [10] => 17.769 [11] => 18.655 [12] => 18.383 [13] => 19.342 [14] => 19.155 [15] => 19.411 [16] => 20.28 [17] => 20.693 [18] => 22.382 [19] => 23.799 ) [ev_per_share] => Array ( [0] => 37.4 [1] => 40.413 [2] => 40.498 [3] => 46.51 [4] => 44.49 [5] => 69.5 [6] => 57.923 [7] => 71.15 [8] => 26.05 [9] => 32.81 [10] => 35.97 [11] => 37.11 [12] => 41.44 [13] => 41.91 [14] => 37.7 [15] => 40.63 [16] => 43.83 [17] => 48.33 [18] => 49.09 [19] => 51.74 ) [ev] => Array ( [0] => 5000.08 [1] => 5449.478416 [2] => 5562.317804 [3] => 6551.3344 [4] => 6706.11825 [5] => 10663.6635 [6] => 19726.85517 [7] => 24583.3782 [8] => 10387.589 [9] => 13085.1238 [10] => 14400.002 [11] => 14953.0844 [12] => 16862.5238 [13] => 17599.9351 [14] => 16931.3695 [15] => 18589.1362 [16] => 21140.3735 [17] => 23513.3346 [18] => 23955.1486 [19] => 25747.4346 ) [Non Operating Income] => Array ( [0] => -3.7 [1] => -8 [2] => -14 [3] => 9.2 [4] => 115.985 [5] => 112.124 [6] => 182.714 [7] => -38.8 [8] => 25.619 [9] => -1.567 [10] => 12.383 [11] => 10.971 [12] => 9.044 [13] => 7.804 [14] => 74.172 [15] => 95.193 [16] => 77.55 [17] => 52.185 [18] => 123.974 [19] => 151.511 ) [tax] => Array ( [0] => 129.4 [1] => 152.2 [2] => 146.8 [3] => 96.7 [4] => 240.391 [5] => 179.673 [6] => 304.865 [7] => 304.342 [8] => 245.846 [9] => 170.692 [10] => 161.935 [11] => 173.539 [12] => 181.411 [13] => 294.484 [14] => 338.686 [15] => 371.314 [16] => 436.635 [17] => 468.316 [18] => 450.203 [19] => 483.976 ) [Pretax Income] => Array ( [0] => 331.2 [1] => 368.9 [2] => 390.3 [3] => 334 [4] => 864.721 [5] => 753.379 [6] => 872.182 [7] => 1099.308 [8] => -1972.145 [9] => 793.084 [10] => 517.896 [11] => 686.511 [12] => 750.804 [13] => 871.233 [14] => 984.406 [15] => 1056.838 [16] => 1188.591 [17] => 1309.69 [18] => 1355.432 [19] => 1432.21 ) [InterestIncome] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 22.39 [5] => 1.134 [6] => 18.639 [7] => 30.754 [8] => 29.237 [9] => 17.653 [10] => 21.534 [11] => 14.886 [12] => 20.317 [13] => 24.093 [14] => 29.753 [15] => 14.928 [16] => 11.023 [17] => 10.639 [18] => 10.327 [19] => 8.343 ) [InterestExpense] => Array ( [0] => -115.1 [1] => -133.3 [2] => -142 [3] => -169.4 [4] => -383.286 [5] => -453.077 [6] => -696.105 [7] => -327.636 [8] => -457.106 [9] => -492.741 [10] => -482.895 [11] => -488.37 [12] => -514.604 [13] => -584.986 [14] => -513.881 [15] => -521.855 [16] => -577.291 [17] => -591.098 [18] => -601.552 [19] => -575.199 ) [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] => 907.664 [15] => 915.701 [16] => 977.555 [17] => 1009.755 [18] => 943.702 [19] => 1001.843 ) [ReconciledDepreciation] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 423.2 [5] => 753.58 [6] => 873.37 [7] => 974.62 [8] => 828.36 [9] => 817.43 [10] => 770.13 [11] => 815.78 [12] => 894.85 [13] => 900.67 [14] => 907.66 [15] => 915.7 [16] => 977.56 [17] => 1009.76 [18] => 943.7 [19] => 1001.84 ) [EBIT] => Array ( [0] => 446.3 [1] => 502.2 [2] => 532.3 [3] => 503.4 [4] => 1248.007 [5] => 1206.456 [6] => 1568.287 [7] => 1426.944 [8] => -1515.039 [9] => 1285.825 [10] => 1000.791 [11] => 1174.881 [12] => 1265.408 [13] => 1456.219 [14] => 1498.287 [15] => 1578.693 [16] => 1765.882 [17] => 1900.788 [18] => 1956.984 [19] => 2007.409 ) [EBITDA_morn] => Array ( [0] => 437.5 [1] => 493.1 [2] => 527.4 [3] => 477.7 [4] => 1109.632 [5] => 1093.198 [6] => 1385.894 [7] => 1219.224 [8] => 1173.758 [9] => 1124.431 [10] => 1075.715 [11] => 1092.719 [12] => 1176.994 [13] => 1351.073 [14] => 2405.951 [15] => 2494.394 [16] => 2743.437 [17] => 2910.543 [18] => 2900.686 [19] => 3009.252 ) [EBITDA] => Array ( [0] => 446.3 [1] => 502.2 [2] => 532.3 [3] => 503.4 [4] => 1671.207 [5] => 1960.035 [6] => 2441.658 [7] => 2401.56 [8] => -686.682 [9] => 2103.259 [10] => 1770.923 [11] => 1990.665 [12] => 2160.262 [13] => 2356.889 [14] => 2405.951 [15] => 2494.394 [16] => 2743.437 [17] => 2910.543 [18] => 2900.686 [19] => 3009.252 ) [DDA_new] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 423.2 [5] => 753.58 [6] => 873.37 [7] => 974.62 [8] => 828.36 [9] => 817.43 [10] => 770.13 [11] => 815.78 [12] => 894.85 [13] => 900.67 [14] => 907.66 [15] => 915.7 [16] => 977.56 [17] => 1009.76 [18] => 943.7 [19] => 1001.84 ) [EBITDA_new] => Array ( [0] => 437.5 [1] => 493.1 [2] => 527.4 [3] => 477.7 [4] => 1109.632 [5] => 1093.198 [6] => 1385.894 [7] => 1219.224 [8] => 1173.758 [9] => 1124.431 [10] => 1075.715 [11] => 1092.719 [12] => 1176.994 [13] => 1351.073 [14] => 2405.951 [15] => 2494.394 [16] => 2743.437 [17] => 2910.543 [18] => 2900.686 [19] => 3009.252 ) [EBITDA_per_share] => Array ( [0] => 3.34 [1] => 3.72 [2] => 3.88 [3] => 3.57 [4] => 11.09 [5] => 12.77 [6] => 7.22 [7] => 6.99 [8] => -1.8 [9] => 5.02 [10] => 4.18 [11] => 4.68 [12] => 5.03 [13] => 5.44 [14] => 5.45 [15] => 5.46 [16] => 5.92 [17] => 5.99 [18] => 5.94 [19] => 6.06 ) [Operating_Income_per_share] => Array ( [0] => 3.27 [1] => 3.66 [2] => 3.84 [3] => 3.39 [4] => 7.36 [5] => 7.12 [6] => 4.1 [7] => 3.55 [8] => 3.07 [9] => 2.68 [10] => 2.54 [11] => 2.57 [12] => 2.74 [13] => 3.12 [14] => 3.15 [15] => 3.21 [16] => 3.5 [17] => 3.67 [18] => 3.73 [19] => 3.72 ) [Net Income] => Array ( [0] => 243.5 [1] => 275.8 [2] => 274.5 [3] => 237.3 [4] => 624.33 [5] => 570.933 [6] => 526.828 [7] => 794.966 [8] => -2217.991 [9] => 622.392 [10] => 355.961 [11] => 512.972 [12] => 571.754 [13] => 577.348 [14] => 645.554 [15] => 680.887 [16] => 755.834 [17] => 841.172 [18] => 905.229 [19] => 948.234 ) [IS_preferred_dividends] => Array ( [0] => 12.4 [1] => 12.4 [2] => 12.2 [3] => 11.1 [4] => 5.548 [5] => 5.292 [6] => 4.241 [7] => 4.241 [8] => 4.241 [9] => 4.241 [10] => 4.241 [11] => 4.241 [12] => 4.241 [13] => 4.241 [14] => 4.241 [15] => 4.241 [16] => 4.241 [17] => 6.794 [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] => 1.313 [1] => 1.343 [2] => 1.373 [3] => 1.403 [4] => 1.425 [5] => 1.445 [6] => 1.323 [7] => 1.5 [8] => 1.125 [9] => 0.75 [10] => 0.81 [11] => 0.853 [12] => 0.883 [13] => 0.913 [14] => 0.943 [15] => 0.973 [16] => 1.003 [17] => 1.033 [18] => 1.07 [19] => 1.11 ) [Shares Outstanding] => Array ( [0] => 133.690 [1] => 134.832 [2] => 137.358 [3] => 140.870 [4] => 150.743 [5] => 153.443 [6] => 338.111 [7] => 343.742 [8] => 382.051 [9] => 418.912 [10] => 423.334 [11] => 425.671 [12] => 429.605 [13] => 433.131 [14] => 441.813 [15] => 457.139 [16] => 463.391 [17] => 485.615 [18] => 488.434 [19] => 496.532 ) [shares_diluted] => Array ( [0] => 133.690 [1] => 134.832 [2] => 137.358 [3] => 140.870 [4] => 150.743 [5] => 153.443 [6] => 338.111 [7] => 343.742 [8] => 382.051 [9] => 418.912 [10] => 423.334 [11] => 425.671 [12] => 429.605 [13] => 433.131 [14] => 441.813 [15] => 457.139 [16] => 463.391 [17] => 485.615 [18] => 488.434 [19] => 496.532 ) [shares_basic] => Array ( [0] => 133.690 [1] => 134.832 [2] => 137.358 [3] => 140.594 [4] => 150.502 [5] => 153.366 [6] => 337.832 [7] => 342.952 [8] => 382.051 [9] => 398.765 [10] => 399.456 [11] => 402.330 [12] => 405.689 [13] => 416.139 [14] => 437.054 [15] => 456.433 [16] => 462.052 [17] => 485.039 [18] => 487.899 [19] => 496.073 ) [COGS_pct] => Array ( [0] => 0.34 [1] => 0.32 [2] => 0.33 [3] => 0.34 [4] => 0.45 [5] => 0.51 [6] => 0.57 [7] => 0.36 [8] => 0.32 [9] => 0.35 [10] => 0.37 [11] => 0.41 [12] => 0.42 [13] => 0.57 [14] => 0.61 [15] => 0.51 [16] => 0.50 [17] => 0.49 [18] => 0.45 [19] => 0.47 ) [Gross Profit_pct] => Array ( [0] => 66.43 [1] => 67.80 [2] => 66.97 [3] => 66.07 [4] => 55.08 [5] => 49.42 [6] => 42.54 [7] => 63.65 [8] => 68.49 [9] => 65.00 [10] => 62.99 [11] => 59.25 [12] => 58.30 [13] => 43.35 [14] => 39.29 [15] => 48.56 [16] => 49.54 [17] => 51.33 [18] => 55.23 [19] => 52.96 ) [SGA_pct] => Array ( [0] => 7.56 [1] => 7.25 [2] => 5.60 [3] => 5.19 [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] => 1.05 [15] => 1.89 [16] => 2.33 [17] => 2.64 [18] => 2.57 [19] => 2.39 ) [Interest Expense_pct] => Array ( [0] => -4.63 [1] => -5.19 [2] => -5.35 [3] => -6.20 [4] => -5.80 [5] => -5.86 [6] => -6.10 [7] => -3.76 [8] => -6.55 [9] => -6.37 [10] => -5.88 [11] => -5.07 [12] => -5.23 [13] => -5.83 [14] => -4.59 [15] => -5.41 [16] => -5.60 [17] => -5.55 [18] => -5.94 [19] => -5.27 ) [Pretax Income_pct] => Array ( [0] => 13.32 [1] => 14.36 [2] => 14.70 [3] => 12.22 [4] => 13.08 [5] => 9.75 [6] => 7.64 [7] => 12.60 [8] => -28.28 [9] => 10.26 [10] => 6.30 [11] => 7.13 [12] => 7.63 [13] => 8.68 [14] => 8.79 [15] => 10.96 [16] => 11.53 [17] => 12.29 [18] => 13.38 [19] => 13.12 ) [Net Income_pct] => Array ( [0] => 9.79 [1] => 10.74 [2] => 10.34 [3] => 8.68 [4] => 9.44 [5] => 7.39 [6] => 4.62 [7] => 9.11 [8] => -31.80 [9] => 8.05 [10] => 4.33 [11] => 5.33 [12] => 5.81 [13] => 5.75 [14] => 5.76 [15] => 7.06 [16] => 7.33 [17] => 7.89 [18] => 8.94 [19] => 8.69 ) [DaysSalesOutstanding] => Array ( [0] => 45.46 [1] => 67.26 [2] => 71.39 [3] => 70.44 [4] => 27.48 [5] => 57.21 [6] => 63.12 [7] => 65.76 [8] => 48.54 [9] => 47.85 [10] => 53.17 [11] => 61.64 [12] => 49.99 [13] => 61.24 [14] => 54.64 [15] => 53.9 [16] => 50.52 [17] => 49.39 [18] => 49.78 [19] => 47.87 ) [DaysInventory] => Array ( [0] => 69.48 [1] => 63.78 [2] => 64.28 [3] => 64.42 [4] => 20.78 [5] => 42.91 [6] => 26.77 [7] => 80.58 [8] => 62.09 [9] => 48.9 [10] => 27.08 [11] => 49.8 [12] => 45.03 [13] => 34.13 [14] => 35.78 [15] => 41.66 [16] => 39.34 [17] => 43.51 [18] => 43.12 [19] => 40.98 ) [Payable] => Array ( [0] => 282.2 [1] => 295 [2] => 286.7 [3] => 304.6 [4] => 327.5 [5] => 920.707 [6] => 1737.972 [7] => 1450.615 [8] => 773.984 [9] => 850.202 [10] => 987.014 [11] => 1275.277 [12] => 1192.955 [13] => 1179.027 [14] => 1449.704 [15] => 1454.458 [16] => 1356.917 [17] => 1318.278 [18] => 1425.282 [19] => 1779.436 ) [DaysPayable] => Array ( [0] => 41.42 [1] => 41.92 [2] => 39.43 [3] => 40.67 [4] => 18.08 [5] => 43.5 [6] => 55.6 [7] => 60.69 [8] => 40.51 [9] => 40.14 [10] => 43.85 [11] => 48.36 [12] => 44.25 [13] => 42.89 [14] => 47.23 [15] => 55.05 [16] => 48.03 [17] => 45.16 [18] => 51.36 [19] => 59.51 ) [InventoryTurnover] => Array ( [0] => 5.25 [1] => 5.72 [2] => 5.68 [3] => 5.67 [4] => 17.56 [5] => 8.51 [6] => 13.63 [7] => 4.53 [8] => 5.88 [9] => 7.46 [10] => 13.48 [11] => 7.33 [12] => 8.11 [13] => 10.69 [14] => 10.2 [15] => 8.76 [16] => 9.28 [17] => 8.39 [18] => 8.47 [19] => 8.91 ) [Accts Rec.] => Array ( [0] => 309.7 [1] => 473.3 [2] => 519.1 [3] => 527.6 [4] => 497.8 [5] => 1210.864 [6] => 1972.99 [7] => 1571.68 [8] => 927.46 [9] => 1013.643 [10] => 1196.695 [11] => 1625.585 [12] => 1347.593 [13] => 1683.539 [14] => 1677.103 [15] => 1424.201 [16] => 1427.165 [17] => 1441.86 [18] => 1381.409 [19] => 1431.39 ) [Inventory] => Array ( [0] => 158.9 [1] => 144.5 [2] => 154.4 [3] => 163.7 [4] => 169.1 [5] => 459.398 [6] => 480.833 [7] => 700.111 [8] => 373.897 [9] => 362.482 [10] => 225.588 [11] => 535.157 [12] => 506.19 [13] => 531.61 [14] => 666.709 [15] => 566.205 [16] => 560.8 [17] => 618.232 [18] => 535.574 [19] => 576.538 ) [inventory2sales] => Array ( [0] => 0.064 [1] => 0.056 [2] => 0.058 [3] => 0.06 [4] => 0.026 [5] => 0.059 [6] => 0.042 [7] => 0.08 [8] => 0.054 [9] => 0.047 [10] => 0.027 [11] => 0.056 [12] => 0.051 [13] => 0.053 [14] => 0.06 [15] => 0.059 [16] => 0.054 [17] => 0.058 [18] => 0.053 [19] => 0.053 ) [Total Current Assets] => Array ( [0] => 665.2 [1] => 704.5 [2] => 797.2 [3] => 801.8 [4] => 754.1 [5] => 2060.944 [6] => 3128.074 [7] => 3294.496 [8] => 3737.168 [9] => 3131.239 [10] => 2571.24 [11] => 3141.861 [12] => 2634.186 [13] => 2807.193 [14] => 3015.529 [15] => 2976.635 [16] => 2732.643 [17] => 2982.564 [18] => 2625.139 [19] => 3218.04 ) [Other Current Assets] => Array ( [0] => 155.5 [1] => 57.9 [2] => 72.6 [3] => 55.7 [4] => 44.8 [5] => 250.951 [6] => 457.76 [7] => 745.349 [8] => 1951.111 [9] => 1186.831 [10] => 1125.596 [11] => 908.923 [12] => 742.945 [13] => 540.924 [14] => 422.519 [15] => 870.581 [16] => 636.241 [17] => 861.788 [18] => 625.833 [19] => 1102.968 ) [Net PPE] => Array ( [0] => 4273.7 [1] => 4310.3 [2] => 4337.9 [3] => 4361.3 [4] => 4395.2 [5] => 12798.949 [6] => 15272.914 [7] => 20618.757 [8] => 13314.344 [9] => 13295.828 [10] => 14076.069 [11] => 14696.31 [12] => 15548.658 [13] => 16675.689 [14] => 17688.72 [15] => 18508.296 [16] => 20663.082 [17] => 22353.367 [18] => 23809.348 [19] => 26122.159 ) [Intangibles] => Array ( [0] => 68.6 [1] => 85.8 [2] => 103.4 [3] => 92.8 [4] => 95.9 [5] => 0 [6] => 0 [7] => 117.294 [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 Assets] => Array ( [0] => 5949.7 [1] => 6228.6 [2] => 6636.9 [3] => 7144.1 [4] => 7396.2 [5] => 18070.358 [6] => 21768.843 [7] => 28718.196 [8] => 29436.437 [9] => 20205.38 [10] => 20304.843 [11] => 21504.92 [12] => 21958.346 [13] => 23184.727 [14] => 24958.495 [15] => 25305.961 [16] => 27387.69 [17] => 29497.267 [18] => 31140.686 [19] => 33907.49 ) [Other Long-Term Assets] => Array ( [0] => 942.2 [1] => 1128 [2] => 1398.4 [3] => 1888.2 [4] => 2151 [5] => 3210.465 [6] => 3367.855 [7] => 4687.649 [8] => 12384.925 [9] => 3778.313 [10] => 3657.534 [11] => 3666.749 [12] => 3775.502 [13] => 3701.845 [14] => 4254.246 [15] => 3821.03 [16] => 3991.965 [17] => 4161.336 [18] => 4706.199 [19] => 4567.291 ) [Total Assets Non-liquid] => Array ( [0] => 5908.6 [1] => 6199.8 [2] => 6585.8 [3] => 7089.3 [4] => 7353.8 [5] => 17930.627 [6] => 21552.352 [7] => 28440.84 [8] => 28951.737 [9] => 19637.097 [10] => 20281.482 [11] => 21432.724 [12] => 21920.888 [13] => 23133.607 [14] => 24709.297 [15] => 25190.313 [16] => 27279.253 [17] => 29436.583 [18] => 31058.363 [19] => 33800.346 ) [HardAssets] => Array ( [0] => 5840 [1] => 6114 [2] => 6482.4 [3] => 6996.5 [4] => 7257.9 [5] => 17930.627 [6] => 21552.352 [7] => 28323.546 [8] => 28951.737 [9] => 19637.097 [10] => 20281.482 [11] => 21432.724 [12] => 21920.888 [13] => 23133.607 [14] => 24709.297 [15] => 25190.313 [16] => 27279.253 [17] => 29436.583 [18] => 31058.363 [19] => 33800.346 ) [Accts Payable] => Array ( [0] => 567.5 [1] => 607.9 [2] => 606.8 [3] => 609.3 [4] => 623.3 [5] => 1619.484 [6] => 2593.125 [7] => 2789.014 [8] => 11286.93 [9] => 2452.548 [10] => 1800.039 [11] => 2091.211 [12] => 1902.57 [13] => 1915.029 [14] => 1618.336 [15] => 1614.144 [16] => 1520.824 [17] => 1495.389 [18] => 1587.776 [19] => 1938.808 ) [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] => 1014.022 [15] => 1002.814 [16] => 521.815 [17] => 1278.922 [18] => 860.155 [19] => 1039.763 ) [ShortTermDebt_without_lease] => Array ( [0] => 396.1 [1] => 383.6 [2] => 629.6 [3] => 424.8 [4] => 609 [5] => 1863.735 [6] => 2078.683 [7] => 2644.147 [8] => 1061.906 [9] => 218.518 [10] => 535.955 [11] => 1581.615 [12] => 962.711 [13] => 1726.095 [14] => 1014.022 [15] => 1002.814 [16] => 521.815 [17] => 1278.922 [18] => 860.155 [19] => 1039.763 ) [Minority_interest] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 14.696 [6] => 277.335 [7] => 636.847 [8] => 0.296 [9] => 0.281 [10] => 3.22 [11] => 3.547 [12] => 0 [13] => 0 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [Total Current Liabilities] => Array ( [0] => 963.6 [1] => 991.4 [2] => 1236.4 [3] => 1034 [4] => 1232.3 [5] => 3483.219 [6] => 4671.808 [7] => 5433.161 [8] => 12348.836 [9] => 2671.066 [10] => 2335.994 [11] => 3672.826 [12] => 2865.281 [13] => 3641.124 [14] => 3046.245 [15] => 3089.999 [16] => 2536.533 [17] => 3588.639 [18] => 2937.073 [19] => 3654.498 ) [Other Current Liab.] => Array ( [0] => 396.1 [1] => 383.5 [2] => 629.6 [3] => 424.7 [4] => 609 [5] => 1863.735 [6] => 2078.683 [7] => 2644.147 [8] => 1061.906 [9] => 218.518 [10] => 535.955 [11] => 1581.615 [12] => 962.711 [13] => 1726.095 [14] => 413.887 [15] => 473.041 [16] => 493.894 [17] => 814.328 [18] => 489.142 [19] => 675.927 ) [CommonStock] => Array ( [0] => 167.3 [1] => 170.4 [2] => 172.7 [3] => 373.1 [4] => 381.7 [5] => 838.193 [6] => 852.085 [7] => 864.503 [8] => 996.785 [9] => 997.412 [10] => 1001.155 [11] => 1008.468 [12] => 1018.242 [13] => 1071.957 [14] => 1134.48 [15] => 0 [16] => 0 [17] => 1216.234 [18] => 1219.899 [19] => 1244.929 ) [Preferred Stock] => Array ( [0] => 240.5 [1] => 240.5 [2] => 240.5 [3] => 200.3 [4] => 105.3 [5] => 105.34 [6] => 105.32 [7] => 105.32 [8] => 105.32 [9] => 104.98 [10] => 104.98 [11] => 104.98 [12] => 104.98 [13] => 104.98 [14] => 104.98 [15] => 104.98 [16] => 104.98 [17] => 0 [18] => 0 [19] => 0 ) [AdditionalPaidInCapital] => Array ( [0] => 545.9 [1] => 599.1 [2] => 638.7 [3] => 707.2 [4] => 774.3 [5] => 2288.254 [6] => 2607.025 [7] => 2969.589 [8] => 4038.151 [9] => 3890.501 [10] => 3911.056 [11] => 3956.71 [12] => 4043.657 [13] => 4286.917 [14] => 4695.019 [15] => 4769.98 [16] => 5229.075 [17] => 5327.443 [18] => 5353.015 [19] => 5619.313 ) [Retained Earnings] => Array ( [0] => 1183.2 [1] => 1266 [2] => 1340.8 [3] => 1364.9 [4] => 1432.7 [5] => 2253.8 [6] => 2284.22 [7] => 2558.403 [8] => -100.942 [9] => 368.663 [10] => 396.641 [11] => 562.138 [12] => 771.249 [13] => 963.916 [14] => 1187.911 [15] => 1419.201 [16] => 1701.703 [17] => 2032.556 [18] => 2413.816 [19] => 2807.983 ) [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] => 2137.5 [1] => 2267.9 [2] => 2376.4 [3] => 2572 [4] => 2586.5 [5] => 5395.56 [6] => 5667.104 [7] => 6299.797 [8] => 4770.304 [9] => 5271.42 [10] => 5307.898 [11] => 5500.235 [12] => 5921.802 [13] => 6405.982 [14] => 7068.721 [15] => 7388.225 [16] => 8188.499 [17] => 8482.198 [18] => 8874.077 [19] => 9565.95 ) [Long-Term Debt] => Array ( [0] => 1463.4 [1] => 1542.3 [2] => 1592.6 [3] => 1878.9 [4] => 1851.1 [5] => 5827.485 [6] => 7583.441 [7] => 11889.418 [8] => 5318.957 [9] => 6493.853 [10] => 6493.02 [11] => 5897.789 [12] => 6449.638 [13] => 6342.16 [14] => 7731.688 [15] => 7888.628 [16] => 9263.144 [17] => 8848.513 [18] => 10143.905 [19] => 10910.754 ) [Total Liabilities] => Array ( [0] => 3812.2 [1] => 3960.7 [2] => 4260.5 [3] => 4572.1 [4] => 4809.7 [5] => 12674.798 [6] => 16101.739 [7] => 22418.399 [8] => 24666.133 [9] => 14933.96 [10] => 14996.945 [11] => 16004.685 [12] => 16036.544 [13] => 16778.745 [14] => 17889.774 [15] => 17917.736 [16] => 19199.191 [17] => 21015.069 [18] => 22266.609 [19] => 24341.54 ) [Other Long-Term Liab.] => Array ( [0] => 1385.2 [1] => 1427 [2] => 1431.5 [3] => 1659.2 [4] => 1726.3 [5] => 3364.094 [6] => 3846.49 [7] => 5095.82 [8] => 6998.34 [9] => 5769.041 [10] => 6167.931 [11] => 6434.07 [12] => 6721.625 [13] => 6795.461 [14] => 3288.749 [15] => 2548.929 [16] => 2684.696 [17] => 3307.289 [18] => 3334.569 [19] => 3400.465 ) [Cash and Equiv_pct] => Array ( [0] => 0.69 [1] => 0.46 [2] => 0.77 [3] => 0.77 [4] => 0.57 [5] => 0.77 [6] => 0.99 [7] => 0.97 [8] => 1.65 [9] => 2.81 [10] => 0.12 [11] => 0.34 [12] => 0.17 [13] => 0.22 [14] => 1.00 [15] => 0.46 [16] => 0.40 [17] => 0.21 [18] => 0.26 [19] => 0.32 ) [Accts Rec._pct] => Array ( [0] => 5.21 [1] => 7.60 [2] => 7.82 [3] => 7.39 [4] => 6.73 [5] => 6.70 [6] => 9.06 [7] => 5.47 [8] => 3.15 [9] => 5.02 [10] => 5.89 [11] => 7.56 [12] => 6.14 [13] => 7.26 [14] => 6.72 [15] => 5.63 [16] => 5.21 [17] => 4.89 [18] => 4.44 [19] => 4.22 ) [Inventory_pct] => Array ( [0] => 2.67 [1] => 2.32 [2] => 2.33 [3] => 2.29 [4] => 2.29 [5] => 2.54 [6] => 2.21 [7] => 2.44 [8] => 1.27 [9] => 1.79 [10] => 1.11 [11] => 2.49 [12] => 2.31 [13] => 2.29 [14] => 2.67 [15] => 2.24 [16] => 2.05 [17] => 2.10 [18] => 1.72 [19] => 1.70 ) [Other Current Assets_pct] => Array ( [0] => 2.61 [1] => 0.93 [2] => 1.09 [3] => 0.78 [4] => 0.61 [5] => 1.39 [6] => 2.10 [7] => 2.60 [8] => 6.63 [9] => 5.87 [10] => 5.54 [11] => 4.23 [12] => 3.38 [13] => 2.33 [14] => 1.69 [15] => 3.44 [16] => 2.32 [17] => 2.92 [18] => 2.01 [19] => 3.25 ) [Total Current Assets_pct] => Array ( [0] => 11.18 [1] => 11.31 [2] => 12.01 [3] => 11.22 [4] => 10.20 [5] => 11.41 [6] => 14.37 [7] => 11.47 [8] => 12.70 [9] => 15.50 [10] => 12.66 [11] => 14.61 [12] => 12.00 [13] => 12.11 [14] => 12.08 [15] => 11.76 [16] => 9.98 [17] => 10.11 [18] => 8.43 [19] => 9.49 ) [Net PPE_pct] => Array ( [0] => 71.83 [1] => 69.20 [2] => 65.36 [3] => 61.05 [4] => 59.43 [5] => 70.83 [6] => 70.16 [7] => 71.80 [8] => 45.23 [9] => 65.80 [10] => 69.32 [11] => 68.34 [12] => 70.81 [13] => 71.93 [14] => 70.87 [15] => 73.14 [16] => 75.45 [17] => 75.78 [18] => 76.46 [19] => 77.04 ) [Intangibles_pct] => Array ( [0] => 1.15 [1] => 1.38 [2] => 1.56 [3] => 1.30 [4] => 1.30 [5] => 0.00 [6] => 0.00 [7] => 0.41 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Other Long-Term Assets_pct] => Array ( [0] => 15.84 [1] => 18.11 [2] => 21.07 [3] => 26.43 [4] => 29.08 [5] => 17.77 [6] => 15.47 [7] => 16.32 [8] => 42.07 [9] => 18.70 [10] => 18.01 [11] => 17.05 [12] => 17.19 [13] => 15.97 [14] => 17.05 [15] => 15.10 [16] => 14.58 [17] => 14.11 [18] => 15.11 [19] => 13.47 ) [Accts Payable_pct] => Array ( [0] => 9.54 [1] => 9.76 [2] => 9.14 [3] => 8.53 [4] => 8.43 [5] => 8.96 [6] => 11.91 [7] => 9.71 [8] => 38.34 [9] => 12.14 [10] => 8.87 [11] => 9.72 [12] => 8.66 [13] => 8.26 [14] => 6.48 [15] => 6.38 [16] => 5.55 [17] => 5.07 [18] => 5.10 [19] => 5.72 ) [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] => 4.06 [15] => 3.96 [16] => 1.91 [17] => 4.34 [18] => 2.76 [19] => 3.07 ) [Other Current Liab._pct] => Array ( [0] => 6.66 [1] => 6.16 [2] => 9.49 [3] => 5.94 [4] => 8.23 [5] => 10.31 [6] => 9.55 [7] => 9.21 [8] => 3.61 [9] => 1.08 [10] => 2.64 [11] => 7.35 [12] => 4.38 [13] => 7.44 [14] => 1.66 [15] => 1.87 [16] => 1.80 [17] => 2.76 [18] => 1.57 [19] => 1.99 ) [Total Current Liabilities_pct] => Array ( [0] => 16.20 [1] => 15.92 [2] => 18.63 [3] => 14.47 [4] => 16.66 [5] => 19.28 [6] => 21.46 [7] => 18.92 [8] => 41.95 [9] => 13.22 [10] => 11.50 [11] => 17.08 [12] => 13.05 [13] => 15.70 [14] => 12.21 [15] => 12.21 [16] => 9.26 [17] => 12.17 [18] => 9.43 [19] => 10.78 ) [Long-Term Debt_pct] => Array ( [0] => 24.60 [1] => 24.76 [2] => 24.00 [3] => 26.30 [4] => 25.03 [5] => 32.25 [6] => 34.84 [7] => 41.40 [8] => 18.07 [9] => 32.14 [10] => 31.98 [11] => 27.43 [12] => 29.37 [13] => 27.35 [14] => 30.98 [15] => 31.17 [16] => 33.82 [17] => 30.00 [18] => 32.57 [19] => 32.18 ) [Other Long-Term Liab._pct] => Array ( [0] => 23.28 [1] => 22.91 [2] => 21.57 [3] => 23.22 [4] => 23.34 [5] => 18.62 [6] => 17.67 [7] => 17.74 [8] => 23.77 [9] => 28.55 [10] => 30.38 [11] => 29.92 [12] => 30.61 [13] => 29.31 [14] => 28.49 [15] => 27.42 [16] => 27.02 [17] => 29.08 [18] => 29.50 [19] => 28.83 ) [Total Liabilities_pct] => Array ( [0] => 64.07 [1] => 63.59 [2] => 64.19 [3] => 64.00 [4] => 65.03 [5] => 70.14 [6] => 73.97 [7] => 78.06 [8] => 83.79 [9] => 73.91 [10] => 73.86 [11] => 74.42 [12] => 73.03 [13] => 72.37 [14] => 71.68 [15] => 70.80 [16] => 70.10 [17] => 71.24 [18] => 71.50 [19] => 71.79 ) [netcash] => Array ( [0] => -28.21 [1] => -29.16 [2] => -30.65 [3] => -32.07 [4] => -31.63 [5] => -81.69 [6] => -46.64 [7] => -64.08 [8] => -60.65 [9] => -36.02 [10] => -37.4 [11] => -39.55 [12] => -39.32 [13] => -39.83 [14] => -39.28 [15] => -38.91 [16] => -39.58 [17] => -43.07 [18] => -45.46 [19] => -48.7 ) [NCAV] => Array ( [0] => -27.68 [1] => -27.78 [2] => -29 [3] => -30.1 [4] => -29.29 [5] => -74.96 [6] => -41.9 [7] => -59.96 [8] => -58.7 [9] => -33.92 [10] => -35.14 [11] => -36.12 [12] => -36.47 [13] => -36.44 [14] => -35.97 [15] => -36.19 [16] => -37 [17] => -40.21 [18] => -42.79 [19] => -45.96 ) [NCAV_real] => Array ( [0] => -25.34 [1] => -25.93 [2] => -26.96 [3] => -28.19 [4] => -27.6 [5] => -69.86 [6] => -38.4 [7] => -55.65 [8] => -52.76 [9] => -29.86 [10] => -31.3 [11] => -32.19 [12] => -33.2 [13] => -33.52 [14] => -33.36 [15] => -32.89 [16] => -34.36 [17] => -37.07 [18] => -40.25 [19] => -42.45 ) [Book Value Per Share] => Array ( [0] => 14.19 [1] => 15.04 [2] => 15.55 [3] => 16.84 [4] => 16.46 [5] => 34.48 [6] => 16.33 [7] => 17.93 [8] => 11.7 [9] => 12.95 [10] => 13 [11] => 13.39 [12] => 14.3 [13] => 15 [14] => 15.51 [15] => 15.92 [16] => 16.76 [17] => 17.44 [18] => 18.19 [19] => 19.22 ) [Tangibles_book_per_share] => Array ( [0] => 13.68 [1] => 14.4 [2] => 14.8 [3] => 16.18 [4] => 15.82 [5] => 34.48 [6] => 16.33 [7] => 17.59 [8] => 11.7 [9] => 12.95 [10] => 13 [11] => 13.39 [12] => 14.3 [13] => 15 [14] => 15.51 [15] => 15.92 [16] => 16.76 [17] => 17.44 [18] => 18.19 [19] => 19.22 ) [deb2equity] => Array ( [0] => 0.685 [1] => 0.68 [2] => 0.67 [3] => 0.731 [4] => 0.716 [5] => 1.08 [6] => 1.338 [7] => 1.887 [8] => 1.115 [9] => 1.232 [10] => 1.223 [11] => 1.072 [12] => 1.089 [13] => 0.99 [14] => 1.237 [15] => 1.203 [16] => 1.195 [17] => 1.194 [18] => 1.24 [19] => 1.249 ) [debt2rev_totaldebt] => Array ( [0] => 1463.4 [1] => 1542.3 [2] => 1592.6 [3] => 1878.9 [4] => 1851.1 [5] => 5827.485 [6] => 7583.441 [7] => 11889.418 [8] => 5318.957 [9] => 6493.853 [10] => 6493.02 [11] => 5897.789 [12] => 6449.638 [13] => 6342.16 [14] => 8745.71 [15] => 8891.442 [16] => 9784.959 [17] => 10127.435 [18] => 11004.06 [19] => 11950.517 ) [debt2rev] => Array ( [0] => 0.589 [1] => 0.6 [2] => 0.6 [3] => 0.687 [4] => 0.28 [5] => 0.754 [6] => 0.665 [7] => 1.363 [8] => 0.763 [9] => 0.84 [10] => 0.79 [11] => 0.613 [12] => 0.655 [13] => 0.632 [14] => 0.781 [15] => 0.922 [16] => 0.949 [17] => 0.951 [18] => 1.086 [19] => 1.095 ) [cogs2rev] => Array ( [0] => 0.34 [1] => 0.32 [2] => 0.33 [3] => 0.34 [4] => 0.45 [5] => 0.51 [6] => 0.57 [7] => 0.36 [8] => 0.32 [9] => 0.35 [10] => 0.37 [11] => 0.41 [12] => 0.42 [13] => 0.57 [14] => 0.61 [15] => 0.51 [16] => 0.50 [17] => 0.49 [18] => 0.45 [19] => 0.47 ) [inventory2rev] => Array ( [0] => 0.064 [1] => 0.056 [2] => 0.058 [3] => 0.06 [4] => 0.026 [5] => 0.059 [6] => 0.042 [7] => 0.08 [8] => 0.054 [9] => 0.047 [10] => 0.027 [11] => 0.056 [12] => 0.051 [13] => 0.053 [14] => 0.06 [15] => 0.059 [16] => 0.054 [17] => 0.058 [18] => 0.053 [19] => 0.053 ) [ar2asset] => Array ( [0] => 0.052 [1] => 0.076 [2] => 0.078 [3] => 0.074 [4] => 0.067 [5] => 0.067 [6] => 0.091 [7] => 0.055 [8] => 0.032 [9] => 0.05 [10] => 0.059 [11] => 0.076 [12] => 0.061 [13] => 0.073 [14] => 0.067 [15] => 0.056 [16] => 0.052 [17] => 0.049 [18] => 0.044 [19] => 0.042 ) [cash2asset] => Array ( [0] => 0.007 [1] => 0.005 [2] => 0.008 [3] => 0.008 [4] => 0.006 [5] => 0.008 [6] => 0.01 [7] => 0.01 [8] => 0.016 [9] => 0.028 [10] => 0.001 [11] => 0.003 [12] => 0.002 [13] => 0.002 [14] => 0.01 [15] => 0.005 [16] => 0.004 [17] => 0.002 [18] => 0.003 [19] => 0.003 ) [equity2asset] => Array ( [0] => 0.359 [1] => 0.364 [2] => 0.358 [3] => 0.36 [4] => 0.35 [5] => 0.299 [6] => 0.26 [7] => 0.219 [8] => 0.162 [9] => 0.261 [10] => 0.261 [11] => 0.256 [12] => 0.27 [13] => 0.276 [14] => 0.283 [15] => 0.292 [16] => 0.299 [17] => 0.288 [18] => 0.285 [19] => 0.282 ) [equity2liab_tangbile] => Array ( [0] => 0.543 [1] => 0.551 [2] => 0.534 [3] => 0.542 [4] => 0.518 [5] => 0.426 [6] => 0.352 [7] => 0.276 [8] => 0.193 [9] => 0.353 [10] => 0.354 [11] => 0.344 [12] => 0.369 [13] => 0.382 [14] => 0.395 [15] => 0.412 [16] => 0.427 [17] => 0.404 [18] => 0.399 [19] => 0.393 ) [ppe2asset] => Array ( [0] => 0.718 [1] => 0.692 [2] => 0.654 [3] => 0.61 [4] => 0.594 [5] => 0.708 [6] => 0.702 [7] => 0.718 [8] => 0.452 [9] => 0.658 [10] => 0.693 [11] => 0.683 [12] => 0.708 [13] => 0.719 [14] => 0.709 [15] => 0.731 [16] => 0.754 [17] => 0.758 [18] => 0.765 [19] => 0.77 ) [interest2rev] => Array ( [0] => -4.629 [1] => -5.19 [2] => -5.35 [3] => -6.197 [4] => -5.797 [5] => -5.865 [6] => -6.101 [7] => -3.756 [8] => -6.554 [9] => -6.373 [10] => -5.878 [11] => -5.074 [12] => -5.23 [13] => -5.83 [14] => -4.587 [15] => -5.411 [16] => -5.599 [17] => -5.548 [18] => -5.939 [19] => -5.27 ) [std2asset] => Array ( [0] => 0.162 [1] => 0.159 [2] => 0.186 [3] => 0.145 [4] => 0.167 [5] => 0.193 [6] => 0.215 [7] => 0.189 [8] => 0.42 [9] => 0.132 [10] => 0.115 [11] => 0.171 [12] => 0.13 [13] => 0.157 [14] => 0.122 [15] => 0.122 [16] => 0.093 [17] => 0.122 [18] => 0.094 [19] => 0.108 ) [ltd2asset] => Array ( [0] => 0.246 [1] => 0.248 [2] => 0.24 [3] => 0.263 [4] => 0.25 [5] => 0.322 [6] => 0.348 [7] => 0.414 [8] => 0.181 [9] => 0.321 [10] => 0.32 [11] => 0.274 [12] => 0.294 [13] => 0.274 [14] => 0.31 [15] => 0.312 [16] => 0.338 [17] => 0.3 [18] => 0.326 [19] => 0.322 ) [turnover] => Array ( [0] => 0.418 [1] => 0.412 [2] => 0.4 [3] => 0.383 [4] => 0.894 [5] => 0.428 [6] => 0.524 [7] => 0.304 [8] => 0.237 [9] => 0.383 [10] => 0.405 [11] => 0.448 [12] => 0.448 [13] => 0.433 [14] => 0.449 [15] => 0.381 [16] => 0.376 [17] => 0.361 [18] => 0.325 [19] => 0.322 ) [CF_Net Income] => Array ( [0] => 243.5 [1] => 275.8 [2] => 274.5 [3] => 237.3 [4] => 624.33 [5] => 570.933 [6] => 526.828 [7] => 794.966 [8] => -2217.991 [9] => 622.392 [10] => 355.961 [11] => 512.972 [12] => 568.681 [13] => 577.348 [14] => 645.554 [15] => 680.887 [16] => 755.834 [17] => 841.172 [18] => 905.229 [19] => 948.234 ) [buybackratio] => Array ( [0] => -0.01 [1] => -0.2 [2] => -0.15 [3] => -1.13 [4] => -0.12 [5] => -0.17 [6] => -1.08 [7] => -0.76 [8] => 0.03 [9] => -0.01 [10] => -0.02 [11] => -0.02 [12] => -0.03 [13] => -0.02 [14] => -0.55 [15] => -0.03 [16] => -0.6 [17] => -0.05 [18] => -0.01 [19] => -0.24 ) [grahamnumber] => Array ( [0] => 25.18 [1] => 27.29 [2] => 27.28 [3] => 25.83 [4] => 39.24 [5] => 54.26 [6] => 24.49 [7] => 25.98 [8] => 19.29 [9] => 19.74 [10] => 19.73 [11] => 19.51 [12] => 21.39 [13] => 21.7 [14] => 22.57 [15] => 23.33 [16] => 24.4 [17] => 26.05 [18] => 27.55 [19] => 28.71 ) [CF_DDA] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 423.2 [5] => 753.579 [6] => 873.371 [7] => 974.616 [8] => 828.357 [9] => 817.434 [10] => 770.132 [11] => 815.784 [12] => 894.854 [13] => 900.67 [14] => 907.664 [15] => 915.701 [16] => 977.555 [17] => 1009.755 [18] => 943.702 [19] => 1001.843 ) [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] => 500.6 [1] => 573.8 [2] => 544.5 [3] => 689.8 [4] => 702.1 [5] => 1325.429 [6] => 1407.725 [7] => 1584.012 [8] => 1473.658 [9] => 1381.507 [10] => 801.157 [11] => 1163.147 [12] => 1937.067 [13] => 1553.279 [14] => 1679.516 [15] => 1912.906 [16] => 1893.942 [17] => 2405.522 [18] => 2004.756 [19] => 2584.036 ) [Cash Flow from Others] => Array ( [0] => 269.1 [1] => 292.7 [2] => 335.7 [3] => 393.2 [4] => -382.63 [5] => -3.788 [6] => 35.855 [7] => -143.077 [8] => 2868.02 [9] => 27.873 [10] => -191.074 [11] => -4.596 [12] => 187.482 [13] => 42.187 [14] => 80.82 [15] => 74.062 [16] => 6.108 [17] => 55.399 [18] => 40.194 [19] => 61.455 ) [Cash Flow_PPE] => Array ( [0] => -409.3 [1] => -401 [2] => -412.5 [3] => -396.6 [4] => -411.1 [5] => -2799.125 [6] => -3181.103 [7] => -5365.78 [8] => -64.117 [9] => -42.287 [10] => -1276.412 [11] => -1300.216 [12] => -1602.95 [13] => -2096.857 [14] => 0 [15] => -1786.902 [16] => -2860.865 [17] => -2205.567 [18] => -2570.209 [19] => -3358.207 ) [Cash Flow_EXPD] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => -159.6 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 38.95 [14] => -97.924 [15] => 0 [16] => -8.046 [17] => -2.446 [18] => -0.98 [19] => -7.504 ) [Cash Flow_CPEX] => Array ( [0] => -409.3 [1] => -401 [2] => -412.5 [3] => -396.6 [4] => -411.1 [5] => -2799.125 [6] => -3181.103 [7] => -5365.78 [8] => -64.117 [9] => -42.287 [10] => -1276.412 [11] => -1311.444 [12] => -1627.62 [13] => -2096.857 [14] => -2113.246 [15] => -1786.902 [16] => -2948.688 [17] => -2205.567 [18] => -2570.209 [19] => -3395.325 ) [Cash Flow from Investing] => Array ( [0] => -559.4 [1] => -495.1 [2] => -648 [3] => -948.5 [4] => -607 [5] => -2952.884 [6] => -3346.994 [7] => -5167.959 [8] => -2711.326 [9] => -926.096 [10] => -1231.277 [11] => -1225.635 [12] => -1550.11 [13] => -2022.791 [14] => -2156.317 [15] => -1734.68 [16] => -2806.724 [17] => -2247.801 [18] => -2332.942 [19] => -3213.384 ) [Net Issuance of Stock] => Array ( [0] => 1.4 [1] => 56.2 [2] => 41.7 [3] => 226.7 [4] => -22.7 [5] => 95.317 [6] => 570.383 [7] => 607.439 [8] => 69.488 [9] => 3.219 [10] => -25.038 [11] => 9.085 [12] => 16.275 [13] => 10.539 [14] => 352.871 [15] => 20.133 [16] => 457.258 [17] => 38.691 [18] => -33.786 [19] => 231.767 ) [Issuance of Stock] => Array ( [0] => 1.4 [1] => 56.2 [2] => 41.7 [3] => 268 [4] => 72.3 [5] => 95.317 [6] => 570.383 [7] => 607.439 [8] => 69.488 [9] => 3.219 [10] => 6.985 [11] => 9.085 [12] => 16.275 [13] => 10.539 [14] => 352.871 [15] => 20.133 [16] => 457.258 [17] => 38.691 [18] => 8.05 [19] => 231.767 ) [Net Issuance of Debt] => Array ( [0] => 227.3 [1] => 44.3 [2] => 282.4 [3] => 243.4 [4] => 134.9 [5] => 2065.294 [6] => 1940.278 [7] => 3624.787 [8] => 541.904 [9] => -66.775 [10] => 234.99 [11] => 445.53 [12] => -79.224 [13] => 856.386 [14] => 700.437 [15] => 72.369 [16] => 880.423 [17] => 335.575 [18] => 870.368 [19] => 936.444 ) [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] => -104.98 [18] => 0 [19] => 0 ) [Dividends] => Array ( [0] => -186.6 [1] => -191.4 [2] => -198.2 [3] => -207.7 [4] => -219.7 [5] => -492.456 [6] => -494.992 [7] => -518.894 [8] => -496.375 [9] => -303.316 [10] => -320.444 [11] => -343.092 [12] => -358.746 [13] => -378.892 [14] => -382.282 [15] => -414.922 [16] => -432.11 [17] => -474.76 [18] => -486.757 [19] => -514.042 ) [Cash from Financing] => Array ( [0] => 42.1 [1] => -90.9 [2] => 125.9 [3] => 262.4 [4] => -107.4 [5] => 1668.155 [6] => 2015.669 [7] => 3713.332 [8] => 1580.087 [9] => -366.872 [10] => -110.692 [11] => 111.323 [12] => -421.695 [13] => 483.174 [14] => 671.026 [15] => -322.42 [16] => 905.571 [17] => -205.474 [18] => 349.825 [19] => 654.169 ) [Other Financing] => Array ( [0] => -2.84217094304E-14 [1] => 2.84217094304E-14 [2] => 0 [3] => -2.84217094304E-14 [4] => 0.1 [5] => 1.13686837722E-13 [6] => 5.68434188608E-14 [7] => 1.13686837722E-13 [8] => 1465.07 [9] => 0 [10] => -0.2 [11] => -0.2 [12] => 0 [13] => -4.859 [14] => -5.68434188608E-14 [15] => 5.68434188608E-14 [16] => 5.68434188608E-14 [17] => 0 [18] => -1.13686837722E-13 [19] => 1.13686837722E-13 ) [Net Change in Cash] => Array ( [0] => -16.8 [1] => -12.3 [2] => 22.3 [3] => 3.6 [4] => -12.4 [5] => 40.7 [6] => 76.76 [7] => 124.819 [8] => 342.419 [9] => 88.539 [10] => -537.373 [11] => 48.835 [12] => -34.738 [13] => 13.662 [14] => 198.078 [15] => -144.194 [16] => -7.211 [17] => -47.753 [18] => 21.639 [19] => 24.821 ) [NetChangeinCash_others] => Array ( [0] => -0.1 [1] => -0.0999999999999 [2] => -0.1 [3] => -0.0999999999999 [4] => -0.1 [5] => 0 [6] => 0.36 [7] => -4.566 [8] => 0 [9] => 0 [10] => 3.439 [11] => 0 [12] => 0 [13] => 0 [14] => 3.853 [15] => 2.27373675443E-13 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [total_freecashflow] => Array ( [0] => 91.3 [1] => 172.8 [2] => 132 [3] => 293.2 [4] => 291 [5] => -1473.696 [6] => -1773.378 [7] => -3781.768 [8] => 1409.541 [9] => 1339.22 [10] => -475.255 [11] => -148.297 [12] => 309.447 [13] => -543.578 [14] => -433.73 [15] => 126.004 [16] => -1054.746 [17] => 199.955 [18] => -565.453 [19] => -811.289 ) [CF_Net Income_pct] => Array ( [0] => 48.64 [1] => 48.07 [2] => 50.41 [3] => 34.40 [4] => 88.92 [5] => 43.08 [6] => 37.42 [7] => 50.19 [8] => -150.51 [9] => 45.05 [10] => 44.43 [11] => 44.10 [12] => 29.36 [13] => 37.17 [14] => 38.44 [15] => 35.59 [16] => 39.91 [17] => 34.97 [18] => 45.15 [19] => 36.70 ) [CF_DDA_pct] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 423 [5] => 754 [6] => 873 [7] => 975 [8] => 828 [9] => 817 [10] => 770 [11] => 816 [12] => 895 [13] => 901 [14] => 908 [15] => 916 [16] => 978 [17] => 1,010 [18] => 944 [19] => 1,002 ) [Cash Flow from Disc. Op._pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow from Others_pct] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 0.00 [7] => 0.00 [8] => 0.00 [9] => 0.00 [10] => 0.00 [11] => 0.00 [12] => 0.00 [13] => 0.00 [14] => 0.00 [15] => 0.00 [16] => 0.00 [17] => 0.00 [18] => 0.00 [19] => 0.00 ) [Cash Flow_CPEX_pct] => Array ( [0] => -81.76 [1] => -69.88 [2] => -75.76 [3] => -57.49 [4] => -58.55 [5] => -211.19 [6] => -225.97 [7] => -338.75 [8] => -4.35 [9] => -3.06 [10] => -159.32 [11] => -112.75 [12] => -84.02 [13] => -135.00 [14] => -125.82 [15] => -93.41 [16] => -155.69 [17] => -91.69 [18] => -128.21 [19] => -131.40 ) [Cash Flow from Investing_pct] => Array ( [0] => -111.75 [1] => -86.28 [2] => -119.01 [3] => -137.50 [4] => -86.45 [5] => -222.79 [6] => -237.76 [7] => -326.26 [8] => -183.99 [9] => -67.04 [10] => -153.69 [11] => -105.37 [12] => -80.02 [13] => -130.23 [14] => -128.39 [15] => -90.68 [16] => -148.19 [17] => -93.44 [18] => -116.37 [19] => -124.36 ) [Net Issuance of Stock_pct] => Array ( [0] => 0.28 [1] => 9.79 [2] => 7.66 [3] => 32.86 [4] => -3.23 [5] => 7.19 [6] => 40.52 [7] => 38.35 [8] => 4.72 [9] => 0.23 [10] => -3.13 [11] => 0.78 [12] => 0.84 [13] => 0.68 [14] => 21.01 [15] => 1.05 [16] => 24.14 [17] => 1.61 [18] => -1.69 [19] => 8.97 ) [Net Issuance of Debt_pct] => Array ( [0] => 45.41 [1] => 7.72 [2] => 51.86 [3] => 35.29 [4] => 19.21 [5] => 155.82 [6] => 137.83 [7] => 228.84 [8] => 36.77 [9] => -4.83 [10] => 29.33 [11] => 38.30 [12] => -4.09 [13] => 55.13 [14] => 41.70 [15] => 3.78 [16] => 46.49 [17] => 13.95 [18] => 43.42 [19] => 36.24 ) [Dividends_pct] => Array ( [0] => -37.28 [1] => -33.36 [2] => -36.40 [3] => -30.11 [4] => -31.29 [5] => -37.15 [6] => -35.16 [7] => -32.76 [8] => -33.68 [9] => -21.96 [10] => -40.00 [11] => -29.50 [12] => -18.52 [13] => -24.39 [14] => -22.76 [15] => -21.69 [16] => -22.82 [17] => -19.74 [18] => -24.28 [19] => -19.89 ) [Other Financing_pct] => Array ( [0] => 8.41 [1] => -15.84 [2] => 23.12 [3] => 38.04 [4] => -15.30 [5] => 125.86 [6] => 143.19 [7] => 234.43 [8] => 107.22 [9] => -26.56 [10] => -13.82 [11] => 9.57 [12] => -21.77 [13] => 31.11 [14] => 39.95 [15] => -16.85 [16] => 47.81 [17] => -8.54 [18] => 17.45 [19] => 25.32 ) [Cash from Financing_pct] => Array ( [0] => 8.41 [1] => -15.84 [2] => 23.12 [3] => 38.04 [4] => -15.31 [5] => 125.86 [6] => 143.19 [7] => 234.43 [8] => 7.80 [9] => -26.56 [10] => -13.79 [11] => 9.59 [12] => -21.77 [13] => 31.42 [14] => 39.95 [15] => -16.85 [16] => 47.81 [17] => -4.18 [18] => 17.45 [19] => 25.32 ) [Net Change in Cash_pct] => Array ( [0] => -3.36 [1] => -2.14 [2] => 4.10 [3] => 0.52 [4] => -1.77 [5] => 3.07 [6] => 5.45 [7] => 7.88 [8] => 23.24 [9] => 6.41 [10] => -67.07 [11] => 4.20 [12] => -1.79 [13] => 0.88 [14] => 11.79 [15] => -7.54 [16] => -0.38 [17] => -1.99 [18] => 1.08 [19] => 0.96 ) [total_freecashflow_pct] => Array ( [0] => 18.24 [1] => 30.12 [2] => 24.24 [3] => 42.51 [4] => 41.45 [5] => -111.19 [6] => -125.97 [7] => -238.75 [8] => 95.65 [9] => 96.94 [10] => -59.32 [11] => -12.75 [12] => 15.98 [13] => -35.00 [14] => -25.82 [15] => 6.59 [16] => -55.69 [17] => 8.31 [18] => -28.21 [19] => -31.40 ) [per share rev] => Array ( [0] => 18.6 [1] => 19.05 [2] => 19.32 [3] => 19.41 [4] => 43.86 [5] => 50.35 [6] => 33.74 [7] => 25.38 [8] => 18.25 [9] => 18.46 [10] => 19.41 [11] => 22.61 [12] => 22.91 [13] => 23.17 [14] => 25.36 [15] => 21.1 [16] => 22.25 [17] => 21.94 [18] => 20.74 [19] => 21.98 ) [per share eps] => Array ( [0] => 1.73 [1] => 1.955 [2] => 1.91 [3] => 1.605 [4] => 1.84 [5] => 1.43 [6] => 1.54 [7] => 2.3 [8] => -5.82 [9] => 1.5 [10] => 0.87 [11] => 1.23 [12] => 1.36 [13] => 1.35 [14] => 1.46 [15] => 1.48 [16] => 1.62 [17] => 1.72 [18] => 1.85 [19] => 1.91 ) [eps_nri] => Array ( [0] => 1.73 [1] => 1.95 [2] => 1.91 [3] => 1.61 [4] => 1.84 [5] => 1.43 [6] => 1.6 [7] => 2.27 [8] => -4.36 [9] => 1.23 [10] => 1.27 [11] => 1.2 [12] => 1.35 [13] => 1.35 [14] => 1.46 [15] => 1.49 [16] => 1.61 [17] => 1.72 [18] => 1.85 [19] => 1.91 ) [per share_freecashflow] => Array ( [0] => 0.68 [1] => 1.28 [2] => 0.96 [3] => 2.08 [4] => 1.93 [5] => -9.6 [6] => -5.24 [7] => -11 [8] => 3.69 [9] => 3.2 [10] => -1.12 [11] => -0.35 [12] => 0.72 [13] => -1.25 [14] => -0.98 [15] => 0.28 [16] => -2.28 [17] => 0.41 [18] => -1.16 [19] => -1.63 ) [ROE] => Array ( [0] => 11.39 [1] => 12.16 [2] => 11.55 [3] => 9.23 [4] => 24.14 [5] => 10.58 [6] => 9.3 [7] => 12.62 [8] => -46.5 [9] => 11.81 [10] => 6.71 [11] => 9.33 [12] => 9.66 [13] => 9.01 [14] => 9.13 [15] => 9.22 [16] => 9.23 [17] => 9.92 [18] => 10.2 [19] => 9.91 ) [payout] => Array ( [0] => 0.759 [1] => 0.687 [2] => 0.719 [3] => 0.874 [4] => 0.774 [5] => 1.01 [6] => 0.859 [7] => 0.652 [8] => 0 [9] => 0.5 [10] => 0.931 [11] => 0.693 [12] => 0.649 [13] => 0.676 [14] => 0.646 [15] => 0.657 [16] => 0.619 [17] => 0.601 [18] => 0.578 [19] => 0.581 ) [ROA] => Array ( [0] => 4.09 [1] => 4.43 [2] => 4.14 [3] => 3.32 [4] => 8.44 [5] => 3.16 [6] => 2.42 [7] => 2.77 [8] => -7.53 [9] => 3.08 [10] => 1.75 [11] => 2.39 [12] => 2.6 [13] => 2.49 [14] => 2.59 [15] => 2.69 [16] => 2.76 [17] => 2.85 [18] => 2.91 [19] => 2.8 ) [ROC_capital] => Array ( [0] => 5094.4 [1] => 5072.7 [2] => 5207.7 [3] => 5218.8 [4] => 5194.1 [5] => 15110.844 [6] => 18858.748 [7] => 24658.602 [8] => 19002.623 [9] => 17613.898 [10] => 17772.905 [11] => 18747.094 [12] => 18925.789 [13] => 20023.806 [14] => 21126.768 [15] => 22355.512 [16] => 24031.966 [17] => 26197.719 [18] => 27060.32 [19] => 30443.167 ) [ROC] => Array ( [0] => 4.78 [1] => 5.44 [2] => 5.27 [3] => 4.55 [4] => 12.02 [5] => 3.78 [6] => 2.79 [7] => 3.22 [8] => -11.67 [9] => 3.53 [10] => 2 [11] => 2.74 [12] => 3.02 [13] => 2.88 [14] => 3.06 [15] => 3.05 [16] => 3.15 [17] => 3.21 [18] => 3.35 [19] => 3.11 ) [ROC_JOEL_capital] => Array ( [0] => 4273.7 [1] => 4310.3 [2] => 4337.9 [3] => 4361.3 [4] => 4395.2 [5] => 12798.949 [6] => 15272.914 [7] => 20618.757 [8] => 13314.344 [9] => 13295.828 [10] => 14287.954 [11] => 14696.31 [12] => 15548.658 [13] => 16675.689 [14] => 18422.828 [15] => 19282.098 [16] => 21272.57 [17] => 22965.53 [18] => 24275.246 [19] => 26618.32 ) [ROC_JOEL] => Array ( [0] => 10.24 [1] => 11.44 [2] => 12.16 [3] => 10.95 [4] => 25.25 [5] => 8.54 [6] => 9.07 [7] => 5.91 [8] => 8.82 [9] => 8.46 [10] => 7.53 [11] => 7.44 [12] => 7.57 [13] => 8.1 [14] => 7.55 [15] => 7.62 [16] => 7.62 [17] => 7.76 [18] => 7.51 [19] => 6.94 ) [ROC_JOEL_new] => Array ( [0] => 10.44 [1] => 11.65 [2] => 12.27 [3] => 11.54 [4] => 28.39 [5] => 9.43 [6] => 10.27 [7] => 6.92 [8] => -11.38 [9] => 9.47 [10] => 6.99 [11] => 7.99 [12] => 8.14 [13] => 8.73 [14] => 8.02 [15] => 8.14 [16] => 8.26 [17] => 8.25 [18] => 8.03 [19] => 7.51 ) [grossmargin] => Array ( [0] => 66.43 [1] => 67.8 [2] => 66.97 [3] => 66.07 [4] => 55.08 [5] => 49.42 [6] => 42.54 [7] => 63.65 [8] => 68.49 [9] => 65 [10] => 62.99 [11] => 59.25 [12] => 58.3 [13] => 43.35 [14] => 39.29 [15] => 48.56 [16] => 49.54 [17] => 51.33 [18] => 55.23 [19] => 52.96 ) [pretaxmargin] => Array ( [0] => 13.32 [1] => 14.36 [2] => 14.7 [3] => 12.22 [4] => 13.08 [5] => 9.75 [6] => 7.64 [7] => 12.6 [8] => -28.28 [9] => 10.26 [10] => 6.3 [11] => 7.13 [12] => 7.63 [13] => 8.68 [14] => 8.79 [15] => 10.96 [16] => 11.53 [17] => 12.29 [18] => 13.38 [19] => 13.12 ) [operatingmargin] => Array ( [0] => 17.6 [1] => 19.2 [2] => 19.87 [3] => 17.47 [4] => 16.78 [5] => 14.15 [6] => 12.15 [7] => 13.98 [8] => 16.83 [9] => 14.54 [10] => 13.09 [11] => 11.35 [12] => 11.96 [13] => 13.46 [14] => 12.41 [15] => 15.23 [16] => 15.71 [17] => 16.72 [18] => 18 [19] => 16.93 ) [netmargin] => Array ( [0] => 9.79 [1] => 10.74 [2] => 10.34 [3] => 8.68 [4] => 9.44 [5] => 7.39 [6] => 4.62 [7] => 9.11 [8] => -31.8 [9] => 8.05 [10] => 4.33 [11] => 5.33 [12] => 5.81 [13] => 5.75 [14] => 5.76 [15] => 7.06 [16] => 7.33 [17] => 7.89 [18] => 8.94 [19] => 8.69 ) [pettm] => Array ( [0] => 12.720 [1] => 12.560 [2] => 12.020 [3] => 18.040 [4] => 15.040 [5] => 13.660 [6] => 21.340 [7] => 12.030 [8] => 0.000 [9] => 12.930 [10] => 21.440 [11] => 15.130 [12] => 17.030 [13] => 16.880 [14] => 12.730 [15] => 14.380 [16] => 14.560 [17] => 15.990 [18] => 14.380 [19] => 14.620 ) [penri] => Array ( [0] => 0.00 [1] => 12.53 [2] => 12.01 [3] => 18.09 [4] => 15.00 [5] => 13.64 [6] => 21.06 [7] => 12.01 [8] => 8.59 [9] => 28.10 [10] => 14.68 [11] => 15.51 [12] => 17.08 [13] => 16.72 [14] => 12.71 [15] => 14.34 [16] => 14.63 [17] => 15.98 [18] => 14.36 [19] => 14.63 ) [pe] => Array ( [0] => 12.720 [1] => 12.560 [2] => 12.020 [3] => 18.040 [4] => 15.040 [5] => 13.660 [6] => 21.340 [7] => 12.030 [8] => 0.000 [9] => 12.930 [10] => 21.440 [11] => 15.130 [12] => 17.030 [13] => 16.880 [14] => 12.730 [15] => 14.380 [16] => 14.560 [17] => 15.990 [18] => 14.380 [19] => 14.620 ) [ptb] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 0.000 [6] => 1.740 [7] => 1.520 [8] => 0.940 [9] => 1.300 [10] => 1.370 [11] => 1.350 [12] => 1.580 [13] => 1.490 [14] => 1.190 [15] => 1.310 [16] => 1.350 [17] => 1.580 [18] => 1.470 [19] => 0.000 ) [lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 35.7 [6] => 34.5 [7] => 57.75 [8] => 0 [9] => 14.42 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 7.55 [15] => 11.17 [16] => 10.61 [17] => 10.22 [18] => 0 [19] => 0 ) [pfcf] => Array ( [0] => 31.430 [1] => 18.750 [2] => 24.400 [3] => 9.840 [4] => 14.300 [5] => 21.430 [6] => 0.000 [7] => 0.000 [8] => 3.240 [9] => 5.890 [10] => 0.000 [11] => 0.000 [12] => 14.410 [13] => 0.000 [14] => 13.160 [15] => 75.790 [16] => 0.000 [17] => 65.810 [18] => 0.000 [19] => 0.000 ) [ps] => Array ( [0] => 1.180 [1] => 1.290 [2] => 1.180 [3] => 1.480 [4] => 0.630 [5] => 0.390 [6] => 0.700 [7] => 0.890 [8] => 0.520 [9] => 0.930 [10] => 0.940 [11] => 0.820 [12] => 1.010 [13] => 0.970 [14] => 0.730 [15] => 1.010 [16] => 1.060 [17] => 1.260 [18] => 1.290 [19] => 1.270 ) [normalized_5y_fcf] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 1.356 [6] => 1.564 [7] => -2.828 [8] => -4.924 [9] => -5.704 [10] => -5.276 [11] => -5.236 [12] => -1.22 [13] => 0.6 [14] => 1.658 [15] => 0.178 [16] => -0.246 [17] => -0.236 [18] => -0.746 [19] => -0.824 ) [editda_5y_growth] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -9.120 [6] => 49.010 [7] => 42.600 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 3.490 [15] => 7.550 [16] => 6.590 [17] => 5.910 [18] => 2.320 [19] => 2.640 ) [RateOfReturn] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => -3.270 [6] => 56.260 [7] => 32.320 [8] => -17.490 [9] => -61.270 [10] => -34.100 [11] => -30.230 [12] => -6.250 [13] => 3.130 [14] => 11.590 [15] => 8.440 [16] => 5.250 [17] => 4.760 [18] => -0.750 [19] => -0.260 ) [zscore] => Array ( [0] => 1.040 [1] => 1.130 [2] => 1.180 [3] => 1.160 [4] => 1.830 [5] => 0.720 [6] => 0.920 [7] => 0.750 [8] => -0.250 [9] => 0.760 [10] => 0.750 [11] => 0.760 [12] => 0.850 [13] => 0.820 [14] => 0.850 [15] => 0.850 [16] => 0.900 [17] => 0.900 [18] => 0.850 [19] => 0.850 ) [fscore] => Array ( [0] => 0 [1] => 0 [2] => 4 [3] => 4 [4] => 7 [5] => 4 [6] => 4 [7] => 5 [8] => 4 [9] => 5 [10] => 6 [11] => 6 [12] => 5 [13] => 5 [14] => 6 [15] => 4 [16] => 7 [17] => 6 [18] => 5 [19] => 5 ) [mscore] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => -2.150 [5] => -1.640 [6] => -2.180 [7] => -2.790 [8] => 0.000 [9] => 0.000 [10] => 0.000 [11] => 0.000 [12] => 0.000 [13] => 0.000 [14] => 0.000 [15] => -3.450 [16] => -2.740 [17] => -2.770 [18] => -15.190 [19] => -2.700 ) [e10] => Array ( [0] => 0.00 [1] => 0.00 [2] => 0.00 [3] => 0.00 [4] => 0.00 [5] => 0.00 [6] => 1.10 [7] => 1.50 [8] => 0.61 [9] => 0.53 [10] => 0.33 [11] => 0.27 [12] => 0.24 [13] => 0.02 [14] => 1.32 [15] => 1.34 [16] => 1.48 [17] => 1.57 [18] => 1.65 [19] => 1.75 ) [ShillerPE] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 11.600 [6] => 17.680 [7] => 15.450 [8] => 18.120 [9] => 32.360 [10] => 54.490 [11] => 68.720 [12] => 97.450 [13] => 1451.060 [14] => 14.050 [15] => 15.780 [16] => 15.950 [17] => 17.580 [18] => 16.150 [19] => 15.930 ) [iv_dcf_share] => Array ( [0] => 0.000 [1] => 0.000 [2] => 0.000 [3] => 0.000 [4] => 0.000 [5] => 4.310 [6] => -2.840 [7] => -13.770 [8] => -9.920 [9] => -4.420 [10] => -7.750 [11] => -2.440 [12] => 7.420 [13] => 20.100 [14] => 13.900 [15] => 10.170 [16] => 9.290 [17] => 10.610 [18] => 7.150 [19] => 7.260 ) [medpsvalue] => Array ( [0] => 17.86 [1] => 18.48 [2] => 18.78 [3] => 19.08 [4] => 42.45 [5] => 48.08 [6] => 40.44 [7] => 30.07 [8] => 20.61 [9] => 17.84 [10] => 18.86 [11] => 21.93 [12] => 22.23 [13] => 22.48 [14] => 24.61 [15] => 20.46 [16] => 21.59 [17] => 21.28 [18] => 20.12 [19] => 21.32 ) [ev2rev] => Array ( [0] => 2.020 [1] => 2.150 [2] => 2.120 [3] => 2.480 [4] => 1.020 [5] => 1.390 [6] => 1.900 [7] => 2.310 [8] => 1.310 [9] => 1.690 [10] => 1.750 [11] => 1.550 [12] => 1.710 [13] => 1.750 [14] => 1.510 [15] => 1.930 [16] => 2.050 [17] => 2.210 [18] => 2.370 [19] => 2.360 ) [ev2ebitda] => Array ( [0] => 43.580 [1] => 10.910 [2] => 10.560 [3] => 15.450 [4] => 4.040 [5] => 5.260 [6] => 8.820 [7] => 10.200 [8] => 5.110 [9] => 6.280 [10] => 8.170 [11] => 7.530 [12] => 9.990 [13] => 7.500 [14] => 6.980 [15] => 7.420 [16] => 7.750 [17] => 8.040 [18] => 8.240 [19] => 8.510 ) [ev2ebit] => Array ( [0] => 11.460 [1] => 11.200 [2] => 10.660 [3] => 15.970 [4] => 6.080 [5] => 9.300 [6] => 18.490 [7] => 20.400 [8] => 8.620 [9] => 11.910 [10] => 13.390 [11] => 13.690 [12] => 14.330 [13] => 13.030 [14] => 12.170 [15] => 12.660 [16] => 13.050 [17] => 13.200 [18] => 13.140 [19] => 13.940 ) [earning_yield_greenblatt] => Array ( [0] => 8.73 [1] => 8.93 [2] => 9.38 [3] => 6.26 [4] => 16.45 [5] => 10.75 [6] => 5.41 [7] => 4.9 [8] => 11.6 [9] => 8.4 [10] => 7.47 [11] => 7.3 [12] => 6.98 [13] => 7.67 [14] => 8.22 [15] => 7.9 [16] => 7.66 [17] => 7.58 [18] => 7.61 [19] => 7.17 ) [p2medpsvalue] => Array ( [0] => 1.23 [1] => 1.33 [2] => 1.22 [3] => 1.53 [4] => 0.65 [5] => 0.41 [6] => 0.72 [7] => 0.92 [8] => 0.53 [9] => 0.96 [10] => 0.97 [11] => 0.84 [12] => 1.04 [13] => 1 [14] => 0.75 [15] => 1.04 [16] => 1.09 [17] => 1.3 [18] => 1.33 [19] => 1.31 ) [p2grahamnumber] => Array ( [0] => 0.87 [1] => 0.9 [2] => 0.84 [3] => 1.13 [4] => 0.71 [5] => 0.36 [6] => 1.19 [7] => 1.07 [8] => 0.57 [9] => 0.87 [10] => 0.92 [11] => 0.95 [12] => 1.08 [13] => 1.04 [14] => 0.82 [15] => 0.91 [16] => 0.97 [17] => 1.06 [18] => 0.97 [19] => 0.97 ) [p2tangible_book] => Array ( [0] => 1.61 [1] => 1.71 [2] => 1.55 [3] => 1.8 [4] => 1.75 [5] => 0.57 [6] => 1.78 [7] => 1.58 [8] => 0.94 [9] => 1.32 [10] => 1.4 [11] => 1.38 [12] => 1.61 [13] => 1.5 [14] => 1.2 [15] => 1.33 [16] => 1.41 [17] => 1.58 [18] => 1.47 [19] => 1.45 ) [pb] => Array ( [0] => 1.55 [1] => 1.63 [2] => 1.48 [3] => 1.73 [4] => 1.69 [5] => 0.57 [6] => 1.78 [7] => 1.55 [8] => 0.94 [9] => 1.32 [10] => 1.4 [11] => 1.38 [12] => 1.61 [13] => 1.5 [14] => 1.2 [15] => 1.33 [16] => 1.41 [17] => 1.58 [18] => 1.47 [19] => 1.45 ) [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] => 2486.5 [1] => 2568.6 [2] => 2654.2 [3] => 2733.8 [4] => 6612.31 [5] => 7725.402 [6] => 11409.082 [7] => 8724.027 [8] => 6974.245 [9] => 7731.267 [10] => 8215.561 [11] => 9625.477 [12] => 9840.304 [13] => 10034.17 [14] => 11203.156 [15] => 9644.303 [16] => 10310.947 [17] => 10654.77 [18] => 10128.223 [19] => 10914.922 ) [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] => 828.379 [15] => 818.052 [16] => 858.882 [17] => 890.619 [18] => 926.053 [19] => 977.863 ) [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] => 115.1 [1] => 133.3 [2] => 142 [3] => 169.4 [4] => 383.286 [5] => 453.077 [6] => 696.105 [7] => 327.636 [8] => 457.106 [9] => 492.741 [10] => 482.895 [11] => 488.37 [12] => 514.604 [13] => 584.986 [14] => 513.881 [15] => 521.855 [16] => 577.291 [17] => 591.098 [18] => 601.552 [19] => 575.199 ) [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] => 41.1 [1] => 28.8 [2] => 51.1 [3] => 54.8 [4] => 42.4 [5] => 139.731 [6] => 216.491 [7] => 277.356 [8] => 484.7 [9] => 568.283 [10] => 23.361 [11] => 72.196 [12] => 37.458 [13] => 51.12 [14] => 249.198 [15] => 115.648 [16] => 108.437 [17] => 60.684 [18] => 82.323 [19] => 107.144 ) [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] => 1256.6 [1] => 1330.4 [2] => 1625.4 [3] => 2107.6 [4] => 2364.9 [5] => 3920.814 [6] => 4306.448 [7] => 6133.109 [8] => 14709.933 [9] => 5327.626 [10] => 5008.718 [11] => 5110.829 [12] => 5024.637 [13] => 4774.379 [14] => 5343.474 [15] => 5257.816 [16] => 5189.006 [17] => 5641.356 [18] => 5867.606 [19] => 6246.797 ) [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] => 567.5 [1] => 607.9 [2] => 606.8 [3] => 609.3 [4] => 623.3 [5] => 1619.484 [6] => 2593.125 [7] => 2789.014 [8] => 11286.93 [9] => 2452.548 [10] => 1800.039 [11] => 2091.211 [12] => 1902.57 [13] => 1915.029 [14] => 1618.336 [15] => 1614.144 [16] => 1520.824 [17] => 1495.389 [18] => 1587.776 [19] => 1938.808 ) [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] => 1014.022 [15] => 1002.814 [16] => 521.815 [17] => 1278.922 [18] => 860.155 [19] => 1039.763 ) [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] => 1781.3 [1] => 1810.5 [2] => 2061.1 [3] => 2083.9 [4] => 2335.3 [5] => 5227.829 [6] => 5925.173 [7] => 7739.967 [8] => 8060.246 [9] => 5987.559 [10] => 6703.886 [11] => 8015.685 [12] => 7684.336 [13] => 8521.556 [14] => 7525.728 [15] => 7412.15 [16] => 7893.408 [17] => 9392.245 [18] => 9674.773 [19] => 10452.215 ) [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] => -115.1 [1] => -133.3 [2] => -142 [3] => -169.4 [4] => -360.896 [5] => -451.943 [6] => -677.466 [7] => -296.882 [8] => -427.869 [9] => -475.088 [10] => -461.361 [11] => -473.484 [12] => -494.287 [13] => -560.893 [14] => -484.128 [15] => -506.927 [16] => -566.268 [17] => -580.459 [18] => -591.225 [19] => -566.856 ) [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] => -188 [1] => -186.1 [2] => -148.7 [3] => -141.8 [4] => -423.2 [5] => -753.579 [6] => -873.371 [7] => -974.616 [8] => -828.357 [9] => -817.434 [10] => -770.132 [11] => -815.784 [12] => -894.854 [13] => -900.67 [14] => -1025.377 [15] => -1097.813 [16] => -1217.382 [17] => -1291.133 [18] => -1204.229 [19] => -1262.569 ) [BS_MoneyMarket] => Array ( [0] => -41.1 [1] => -28.8 [2] => -51.1 [3] => -54.8 [4] => -42.4 [5] => -139.731 [6] => -216.491 [7] => -277.356 [8] => -484.7 [9] => -568.283 [10] => -23.361 [11] => -72.196 [12] => -37.458 [13] => -51.12 [14] => -249.198 [15] => -115.648 [16] => -108.437 [17] => -60.684 [18] => -82.323 [19] => -107.144 ) [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] => 1297.7 [1] => 1359.2 [2] => 1676.5 [3] => 2162.4 [4] => 2407.3 [5] => 4060.545 [6] => 4522.939 [7] => 6410.465 [8] => 15194.633 [9] => 5895.909 [10] => 5032.079 [11] => 5183.025 [12] => 5062.095 [13] => 4825.499 [14] => 5592.672 [15] => 5373.464 [16] => 5297.443 [17] => 5702.04 [18] => 5949.929 [19] => 6353.941 ) [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] => 1781.3 [1] => 1810.5 [2] => 2061.1 [3] => 2083.9 [4] => 2335.3 [5] => 5227.829 [6] => 5925.173 [7] => 7739.967 [8] => 8060.246 [9] => 5987.559 [10] => 6703.886 [11] => 8015.685 [12] => 7684.336 [13] => 8521.556 [14] => 7525.728 [15] => 7412.15 [16] => 7893.408 [17] => 9392.245 [18] => 9674.773 [19] => 10452.215 ) [cash2debt] => Array ( [0] => 0.028 [1] => 0.019 [2] => 0.032 [3] => 0.029 [4] => 0.023 [5] => 0.024 [6] => 0.029 [7] => 0.023 [8] => 0.091 [9] => 0.088 [10] => 0.004 [11] => 0.012 [12] => 0.006 [13] => 0.008 [14] => 0.028 [15] => 0.013 [16] => 0.011 [17] => 0.006 [18] => 0.007 [19] => 0.009 ) [interest_coverage] => Array ( [0] => 3.8 [1] => 3.7 [2] => 3.71 [3] => 2.82 [4] => 2.9 [5] => 2.41 [6] => 1.99 [7] => 3.72 [8] => 2.57 [9] => 2.28 [10] => 2.23 [11] => 2.24 [12] => 2.29 [13] => 2.31 [14] => 2.71 [15] => 2.81 [16] => 2.81 [17] => 3.01 [18] => 3.03 [19] => 3.21 ) [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] => 41.7 [1] => 59.1 [2] => 31 [3] => 0 [4] => 0 [5] => -2.773 [6] => -40.489 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 2.361 [13] => 0.599 [14] => 0 [15] => 0 [16] => 0 [17] => 0 [18] => 0 [19] => 0 ) [TaxProvision] => Array ( [0] => -129.4 [1] => -152.2 [2] => -146.8 [3] => -96.7 [4] => -240.391 [5] => -179.673 [6] => -304.865 [7] => -304.342 [8] => -245.846 [9] => -170.692 [10] => -161.935 [11] => -173.539 [12] => -181.411 [13] => -294.484 [14] => -338.686 [15] => -371.314 [16] => -436.635 [17] => -468.316 [18] => -450.203 [19] => -483.976 ) [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] => 243.5 [1] => 275.8 [2] => 274.5 [3] => 237.3 [4] => 624.33 [5] => 570.933 [6] => 545.788 [7] => 579.2 [8] => 551.388 [9] => 522.824 [10] => 522.264 [11] => 499.038 [12] => 568.681 [13] => 575.899 [14] => 645.72 [15] => 685.524 [16] => 751.956 [17] => 841.374 [18] => 905.229 [19] => 948.234 ) [Net Income (Discontinued Operations)] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 203.945 [8] => -2769.379 [9] => 99.568 [10] => -166.303 [11] => 13.934 [12] => 3.073 [13] => 1.449 [14] => -0.166 [15] => -4.637 [16] => 3.878 [17] => -0.202 [18] => 0.03 [19] => 0 ) [eps_diluated] => Array ( [0] => 1.73 [1] => 1.955 [2] => 1.91 [3] => 1.605 [4] => 1.84 [5] => 1.43 [6] => 1.54 [7] => 2.3 [8] => -5.82 [9] => 1.5 [10] => 0.87 [11] => 1.23 [12] => 1.36 [13] => 1.35 [14] => 1.46 [15] => 1.48 [16] => 1.62 [17] => 1.72 [18] => 1.85 [19] => 1.91 ) [eps_basic] => Array ( [0] => 1.73 [1] => 1.955 [2] => 1.91 [3] => 1.61 [4] => 1.84 [5] => 1.43 [6] => 1.54 [7] => 2.31 [8] => -5.82 [9] => 1.55 [10] => 0.88 [11] => 1.26 [12] => 1.4 [13] => 1.38 [14] => 1.47 [15] => 1.48 [16] => 1.63 [17] => 1.72 [18] => 1.86 [19] => 1.91 ) [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] => 144.5 [2] => 154.4 [3] => 163.7 [4] => 169.1 [5] => 459.398 [6] => 480.833 [7] => 700.111 [8] => 373.897 [9] => 362.482 [10] => 225.588 [11] => 535.157 [12] => 506.19 [13] => 531.61 [14] => 666.709 [15] => 566.205 [16] => 560.8 [17] => 618.232 [18] => 535.574 [19] => 576.538 ) [CashAndCashEquivalents] => Array ( [0] => 41.1 [1] => 28.8 [2] => 51.1 [3] => 54.8 [4] => 42.4 [5] => 139.731 [6] => 216.491 [7] => 277.356 [8] => 484.7 [9] => 568.283 [10] => 23.361 [11] => 72.196 [12] => 37.458 [13] => 51.12 [14] => 249.198 [15] => 115.648 [16] => 108.437 [17] => 60.684 [18] => 82.323 [19] => 107.144 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 533.046 [6] => 915.486 [7] => 3682.619 [8] => 889.902 [9] => 917.53 [10] => 721.335 [11] => 783.49 [12] => 1425.484 [13] => 1810.664 [14] => 1832.022 [15] => 1769.545 [16] => 1186.433 [17] => 1085.245 [18] => 0 [19] => 0 ) [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] => 29545.559 [15] => 30720.64 [16] => 33272.948 [17] => 35653.666 [18] => 37602.644 [19] => 40573.152 ) [AccumulatedDepreciation] => Array ( [0] => -3835.5 [1] => -4096.6 [2] => -4403.4 [3] => -4701 [4] => -5028.9 [5] => -8153.434 [6] => -8759.322 [7] => -9536.854 [8] => -9143.518 [9] => -99707.014 [10] => -9050.636 [11] => -10547.8 [12] => -9670.104 [13] => -10049.927 [14] => -11856.839 [15] => -12212.344 [16] => -12609.866 [17] => -13300.299 [18] => -13793.296 [19] => -14450.993 ) [AccountsPayable] => Array ( [0] => 234.9 [1] => 246.1 [2] => 236.3 [3] => 249.8 [4] => 271.8 [5] => 793.139 [6] => 1608.989 [7] => 1319.77 [8] => 698.17 [9] => 774.336 [10] => 903.609 [11] => 1187.489 [12] => 1101.27 [13] => 1079.345 [14] => 1120.324 [15] => 1083.572 [16] => 979.75 [17] => 902.078 [18] => 959.093 [19] => 1261.238 ) [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] => 220.542 [15] => 257.739 [16] => 254.32 [17] => 289.713 [18] => 334.441 [19] => 378.766 ) [OtherAccruedExpenses] => Array ( [0] => 332.6 [1] => 361.8 [2] => 370.5 [3] => 359.5 [4] => 351.5 [5] => 826.345 [6] => 984.136 [7] => 1469.244 [8] => 10588.76 [9] => 1678.212 [10] => 896.43 [11] => 903.722 [12] => 801.3 [13] => 835.684 [14] => 277.47 [15] => 272.833 [16] => 286.754 [17] => 303.598 [18] => 294.242 [19] => 298.804 ) [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] => 1463.4 [1] => 1542.3 [2] => 1592.6 [3] => 1878.9 [4] => 1851.1 [5] => 5827.485 [6] => 7583.441 [7] => 11889.418 [8] => 5318.957 [9] => 6493.853 [10] => 6493.02 [11] => 5897.789 [12] => 6449.638 [13] => 6342.16 [14] => 7731.688 [15] => 7888.628 [16] => 9263.144 [17] => 8848.513 [18] => 10143.905 [19] => 10910.754 ) [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] => 2792.56 [15] => 3551.129 [16] => 3752.051 [17] => 4268.722 [18] => 4687.797 [19] => 5606.601 ) [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] => 1030.532 [15] => 839.051 [16] => 962.767 [17] => 1001.906 [18] => 1163.265 [19] => 769.222 ) [NetIncomeFromContinuingOperations] => Array ( [0] => 243.5 [1] => 275.8 [2] => 274.5 [3] => 237.3 [4] => 624.33 [5] => 570.933 [6] => 526.828 [7] => 794.966 [8] => -2217.991 [9] => 622.392 [10] => 355.961 [11] => 512.972 [12] => 568.681 [13] => 577.348 [14] => 645.554 [15] => 680.887 [16] => 751.956 [17] => 841.374 [18] => 905.229 [19] => 948.234 ) [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] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -113.521 [6] => -443.347 [7] => 218.353 [8] => 28.155 [9] => -129.971 [10] => -123.044 [11] => -250.305 [12] => 176.732 [13] => -297.032 [14] => 8.319 [15] => 171.933 [16] => -44.391 [17] => -59.75 [18] => -197.236 [19] => -108.911 ) [ChangeInInventory] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => -44.183 [6] => 21.933 [7] => -178.53 [8] => -21.313 [9] => 3.23 [10] => -46.22 [11] => -94.605 [12] => 28.967 [13] => -25.464 [14] => -135.099 [15] => 100.504 [16] => 9.239 [17] => -57.432 [18] => 82.658 [19] => -43.588 ) [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] => 28.422 [15] => -50.638 [16] => -188.855 [17] => 13.748 [18] => -100.327 [19] => 132.441 ) [ChangeInWorkingCapital] => Array ( [0] => -9.7 [1] => 16.4 [2] => -35.1 [3] => 65.2 [4] => 38.2 [5] => -13.456 [6] => -91.045 [7] => -53.683 [8] => -153.493 [9] => -200.177 [10] => -191.135 [11] => -366.071 [12] => 345.893 [13] => -232.203 [14] => -213.567 [15] => -165.261 [16] => -256.137 [17] => 32.427 [18] => -392.463 [19] => 57.442 ) [CF_DeferredTax] => Array ( [0] => -2.3 [1] => -11.1 [2] => -30.6 [3] => -5.9 [4] => -1 [5] => 18.161 [6] => 62.716 [7] => 11.19 [8] => 148.765 [9] => 113.985 [10] => 57.273 [11] => 205.058 [12] => -59.843 [13] => 265.277 [14] => 259.045 [15] => 407.517 [16] => 414.46 [17] => 466.567 [18] => 508.094 [19] => 515.062 ) [PurchaseOfPPE] => Array ( [0] => -409.3 [1] => -401 [2] => -412.5 [3] => -396.6 [4] => -411.1 [5] => -2799.125 [6] => -3181.103 [7] => -5365.78 [8] => -64.117 [9] => -42.287 [10] => -1276.412 [11] => -1311.444 [12] => -1627.62 [13] => -2096.857 [14] => -2113.246 [15] => -1786.902 [16] => -2948.688 [17] => -2205.567 [18] => -2570.209 [19] => -3395.325 ) [SaleOfPPE] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 11.228 [12] => 24.67 [13] => 0 [14] => 0 [15] => 0 [16] => 87.823 [17] => 0 [18] => 0 [19] => 37.118 ) [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] => -97.924 [15] => 0 [16] => -8.046 [17] => -2.446 [18] => -0.98 [19] => -7.504 ) [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] => -0.9 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => -957.752 [15] => -1686.768 [16] => -3781.438 [17] => -2098.642 [18] => -1102.025 [19] => -1481.881 ) [SaleOfInvestment] => Array ( [0] => 0 [1] => 0.7 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 914.514 [15] => 1664.957 [16] => 3786.373 [17] => 2098.642 [18] => 1087.076 [19] => 1461.291 ) [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] => -149.2 [1] => -94.8 [2] => -235.5 [3] => -551.9 [4] => -195.9 [5] => -153.759 [6] => -165.891 [7] => 197.821 [8] => -2647.209 [9] => -883.809 [10] => 45.135 [11] => 74.581 [12] => 52.84 [13] => 74.066 [14] => 98.091 [15] => 74.033 [16] => 57.252 [17] => -39.788 [18] => 253.196 [19] => 172.917 ) [sloanratio] => Array ( [0] => 0.05 [1] => 0.03 [2] => 0.06 [3] => 0.07 [4] => 0.07 [5] => 0.12 [6] => 0.11 [7] => 0.15 [8] => -0.03 [9] => 0.01 [10] => 0.04 [11] => 0.03 [12] => 0.01 [13] => 0.05 [14] => 0.04 [15] => 0.02 [16] => 0.06 [17] => 0.02 [18] => 0.04 [19] => 0.05 ) [dividend_yield] => Array ( [0] => 5.97 [1] => 5.47 [2] => 5.99 [3] => 4.82 [4] => 5.14 [5] => 7.41 [6] => 4.55 [7] => 5.41 [8] => 10.23 [9] => 4.38 [10] => 4.45 [11] => 4.62 [12] => 3.83 [13] => 4.05 [14] => 5.08 [15] => 4.59 [16] => 4.26 [17] => 3.74 [18] => 4.01 [19] => 3.97 ) [current_ratio] => Array ( [0] => 0.69 [1] => 0.71 [2] => 0.64 [3] => 0.78 [4] => 0.61 [5] => 0.59 [6] => 0.67 [7] => 0.61 [8] => 0.3 [9] => 1.17 [10] => 1.1 [11] => 0.86 [12] => 0.92 [13] => 0.77 [14] => 0.99 [15] => 0.96 [16] => 1.08 [17] => 0.83 [18] => 0.89 [19] => 0.88 ) [quick_ratio] => Array ( [0] => 0.53 [1] => 0.56 [2] => 0.52 [3] => 0.62 [4] => 0.47 [5] => 0.46 [6] => 0.57 [7] => 0.48 [8] => 0.27 [9] => 1.04 [10] => 1 [11] => 0.71 [12] => 0.74 [13] => 0.62 [14] => 0.77 [15] => 0.78 [16] => 0.86 [17] => 0.66 [18] => 0.71 [19] => 0.72 ) [share_buyback_ratio] => Array ( [0] => 0 [1] => -0.85 [2] => -1.87 [3] => -2.56 [4] => -7.01 [5] => -1.79 [6] => -121.97 [7] => -1.45 [8] => -15.39 [9] => -0.03 [10] => -0.38 [11] => -0.64 [12] => -0.99 [13] => -3.21 [14] => -6.93 [15] => -1.88 [16] => -5.43 [17] => -0.86 [18] => -0.3 [19] => -1.98 ) [growth_per_share_rev] => Array ( [0] => 0 [1] => 2.42 [2] => 1.42 [3] => 0.47 [4] => 125.97 [5] => 14.8 [6] => -32.99 [7] => -24.78 [8] => -28.09 [9] => 1.15 [10] => 5.15 [11] => 16.49 [12] => 1.33 [13] => 1.13 [14] => 9.45 [15] => -16.8 [16] => 5.45 [17] => -1.39 [18] => -5.47 [19] => 5.98 ) [growth_per_share_eps] => Array ( [0] => 0 [1] => 13.01 [2] => -2.3 [3] => -15.97 [4] => 14.64 [5] => -22.28 [6] => 7.69 [7] => 49.35 [8] => -353.04 [9] => 0 [10] => -42 [11] => 41.38 [12] => 10.57 [13] => -0.74 [14] => 8.15 [15] => 1.37 [16] => 9.46 [17] => 6.17 [18] => 7.56 [19] => 3.24 ) [EBITDA_1] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 1671.207 [5] => 1960.035 [6] => 2441.658 [7] => 2401.56 [8] => -686.682 [9] => 2103.259 [10] => 1770.923 [11] => 1990.665 [12] => 2160.262 [13] => 2356.889 [14] => 2405.951 [15] => 2494.394 [16] => 2743.437 [17] => 2910.543 [18] => 2900.686 [19] => 3009.252 ) [p2iv_dcf_share] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 4.52 [6] => 0 [7] => 0 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 3.11 [13] => 1.12 [14] => 1.33 [15] => 2.09 [16] => 2.53 [17] => 2.61 [18] => 3.74 [19] => 3.85 ) [p2lynchvalue] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0.55 [6] => 0.84 [7] => 0.48 [8] => 0 [9] => 1.19 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 2.46 [15] => 1.9 [16] => 2.22 [17] => 2.7 [18] => 0 [19] => 0 ) [peg] => Array ( [0] => 0 [1] => 0 [2] => 0 [3] => 0 [4] => 0 [5] => 0 [6] => 0.429708222812 [7] => 0.281924882629 [8] => 0 [9] => 0 [10] => 0 [11] => 0 [12] => 0 [13] => 0 [14] => 3.64183381089 [15] => 1.89933774834 [16] => 2.22003034901 [17] => 2.70389170897 [18] => 6.18965517241 [19] => 5.54166666667 ) )
Xcel Energy Inc (NYSE:XEL)
Days Inventory
23.35 (As of Mar. 2014)

Xcel Energy Inc's inventory for the three months ended in Mar. 2014 was $436 Mil. Xcel Energy Inc's cost of goods sold for the three months ended in Mar. 2014 was $1,700 Mil. Hence, Xcel Energy Inc's days inventory for the three months ended in Mar. 2014 was 23.35.

Xcel Energy Inc's days inventory declined from Mar. 2013 (29.68) to Mar. 2014 (23.35).

Inventory can be measured by Days Sales of Inventory (DSI). Xcel Energy Inc's days sales of inventory (DSI) for the three months ended in Mar. 2014 was 12.40.

Inventory turnover measures how fast the company turns over its inventory within a year. Xcel Energy Inc's inventory turnover for the three months ended in Mar. 2014 was 3.90.

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. Xcel Energy Inc'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.

Xcel Energy Inc'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
=576.538/5134.746*365
=40.98

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

Days Inventory=Inventory/Cost of Goods Sold*Days in Period
=436.237/1700.278*91
=23.35

* 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).

Xcel Energy Inc'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
=436.237/3202.604*91
=12.40

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

Xcel Energy Inc'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.

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

Inventory to Revenue=Inventory / Revenue
=436.237 / 3202.604
=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.

Xcel Energy Inc Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
DaysInventory 27.0849.8045.0334.1335.7841.6639.3443.5143.1240.98

Xcel Energy Inc Quarterly Data

Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14
DaysInventory 43.3133.4845.3248.1439.6029.6837.2946.6238.1923.35
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