16 Jul 2018 | 8:42 AM
 

Bhushan Steel Ltd. Share Price Live (BSE)
0

BSE Code: 500055 | NSE Symbol: BHUSANSTL
25.70
-1.35
(-4.99 %)
13 Jul 2018 | 03:55 PM
Change company
  • Open (Rs)
    27.05
  • Prev. close (Rs.)
    27.05
  • High (Rs.)
    27.60
  • Low (Rs.)
    25.70
  • 52W H (Rs.)
    81.80
  • 52W L (Rs.)
    21.00
  • Volume
    207044
  • MCap (Rs in Cr.)
    2,810.15

Bhushan Steel Ltd. Financial Information

Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -154.30 -147.03 -55.06 2.23 39.92 47.69 47.16
Adjusted Cash EPS (Rs.) -79.89 -70.67 -13.63 44.79 76.60 76.89 60.24
Reported EPS (Rs.) -159.59 -151.89 -55.48 2.27 40.03 47.79 47.26
Reported Cash EPS (Rs.) -85.17 -75.54 -14.06 44.82 76.71 76.98 60.35
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 128.96 90.97 95.90 118.75 146.14 141.15 95.68
Book Value (Excl Rev Res) Per Share (Rs.) 128.96 90.97 95.90 118.75 146.14 141.15 95.68
Book Value (Incl Rev Res) Per Share (Rs.) 128.96 90.97 95.90 118.75 146.14 141.15 95.68
Net Operating Income Per Share (Rs.) 605.08 521.05 469.98 427.16 474.33 469.07 329.80
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 21.31 17.45 20.40 27.79 30.81 30.09 29.01
Gross Profit Margin (%) 9.01 2.80 11.59 17.83 23.07 23.86 25.04
Net Profit Margin (%) -26.37 -29.15 -11.80 0.61 8.44 10.16 14.38
Adjusted Cash Margin (%) -13.13 -13.47 -2.89 10.53 16.12 16.35 18.13
Adjusted Return On Net Worth (%) 0.00 -156.35 -16.07 0.55 9.90 13.52 17.14
Reported Return On Net Worth (%) 0.00 -161.52 -16.20 0.56 9.93 13.55 17.18
Return On long Term Funds (%) 4.49 1.18 3.20 5.05 8.08 8.76 10.80
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 15.16 4.00 2.83 2.39 2.66 1.89
Total Debt/Equity 0.00 21.06 4.97 3.52 2.95 2.66 2.66
Owners fund as % of total Source 0.00 21.06 4.97 3.52 2.95 2.66 2.66
Fixed Assets Turnover Ratio 0.29 0.25 0.24 0.25 0.34 0.40 0.38
LIQUIDITY RATIOS
Current Ratio 0.46 0.52 2.03 1.22 1.66 1.43 1.81
Current Ratio (Inc. ST Loans) 0.17 0.16 0.63 0.55 0.72 1.43 0.71
Quick Ratio 0.26 0.32 0.91 0.57 0.90 0.87 1.01
Inventory Turnover Ratio 128.96 90.97 95.90 118.75 146.14 141.15 95.68
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 33.48 2.61 2.07 1.28
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 1.69 1.36 1.28 1.00
Earning Retention Ratio 0.00 0.00 0.00 65.95 97.39 97.92 98.71
Cash Earnings Retention Ratio 0.00 0.00 0.00 98.31 98.64 98.71 98.99
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 31.15 15.50 12.14 12.04
Financial Charges Coverage Ratio 0.55 0.46 0.88 1.63 2.58 2.89 4.69
Fin. Charges Cov.Ratio (Post Tax) 0.64 0.63 0.87 1.62 2.35 2.56 3.87
COMPONENT RATIOS
Material Cost Component(% earnings) 56.94 57.11 57.22 57.28 57.58 57.85 63.81
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 20.89 10.15 14.43 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 55.85 55.32 36.76 0.00 0.00 0.00 0.00
Long term assets / Total Assets 0.29 0.25 0.24 0.25 0.34 0.40 0.38
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,659.80 2,651.74 2,727.32 2,730.62 2,651.62 2,443.29 2,768.80
EV / Net Sales (X) 0.19 0.22 0.26 0.28 0.25 0.25 0.40
EV / EBITDA (X) 0.89 1.24 1.25 1.00 0.80 0.81 1.32
MarketCap / Sales (X) 0.21 0.24 0.26 0.29 0.26 0.28 0.40
Retention Ratios (%) 0.00 0.00 0.00 66.52 97.39 97.93 98.72
Price / BV (X) 0.67 0.13 0.07 0.06 0.06 0.07 0.09
Price / Sales (X) 0.04 0.05 0.05 0.06 0.05 0.05 0.08
Earning Yield (%) -6.20 -5.90 -2.15 0.09 1.55 1.86 1.84
Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) -154.27 -147.00 -54.91 2.29 39.72 47.84 49.31
Adjusted Cash EPS (Rs.) -79.85 -70.65 -13.48 44.85 76.40 77.03 62.39
Reported EPS (Rs.) -154.56 -147.00 -55.35 2.29 39.72 47.84 47.16
Reported Cash EPS (Rs.) -80.15 -70.65 -13.93 44.85 76.40 77.03 60.24
Dividend Per Share 0.00 0.00 0.00 0.50 0.50 0.50 0.50
Operating Profit Per Share (Rs.) 129.00 90.98 95.97 118.91 146.35 141.46 95.61
Book Value (Excl Rev Res) Per Share (Rs.) 129.00 90.98 95.97 118.91 146.35 141.46 95.61
Book Value (Incl Rev Res) Per Share (Rs.) 129.00 90.98 95.97 118.91 146.35 141.46 95.61
Net Operating Income Per Share (Rs.) 605.08 521.05 469.98 427.16 474.33 468.14 326.99
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 263.75
PROFITABILITY RATIOS
Operating Margin (%) 21.31 17.46 20.42 27.83 30.85 30.21 29.24
Gross Profit Margin (%) 9.02 2.80 11.60 17.87 23.12 23.98 25.23
Net Profit Margin (%) -25.54 -28.21 -11.77 0.64 8.45 10.26 14.42
Adjusted Cash Margin (%) -13.12 -13.47 -2.86 10.57 16.16 16.48 19.07
Adjusted Return On Net Worth (%) 0.00 -147.46 -16.04 0.57 10.05 13.89 17.96
Reported Return On Net Worth (%) 0.00 -147.46 -16.17 0.57 10.05 13.89 17.18
Return On long Term Funds (%) 4.45 1.17 3.21 5.06 8.14 10.51 8.19
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 14.30 4.01 2.84 2.43 2.14 2.72
Total Debt/Equity 0.00 19.86 4.97 3.52 3.01 2.72 2.86
Owners fund as % of total Source 0.00 19.86 4.97 3.52 3.01 2.72 2.86
Fixed Assets Turnover Ratio 0.29 0.25 0.24 0.25 0.34 0.40 0.37
LIQUIDITY RATIOS
Current Ratio 0.46 0.52 2.03 1.22 1.65 1.42 1.81
Current Ratio (Inc. ST Loans) 0.17 0.16 0.63 0.54 0.71 0.64 1.04
Quick Ratio 0.26 0.32 0.91 0.57 0.89 0.86 0.67
Inventory Turnover Ratio 129.00 90.98 95.97 118.91 146.35 141.46 95.61
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 21.80 1.25 1.04 1.06
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 1.11 0.65 0.64 0.83
Earning Retention Ratio 100.00 100.00 100.00 78.20 98.75 98.96 98.99
Cash Earnings Retention Ratio 0.00 0.00 0.00 98.89 99.35 99.36 99.20
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 31.03 15.46 12.06 12.49
Financial Charges Coverage Ratio 0.55 0.46 0.88 1.64 2.59 2.90 5.80
Fin. Charges Cov.Ratio (Post Tax) 0.67 0.65 0.87 1.62 2.35 2.57 4.62
COMPONENT RATIOS
Material Cost Component(% earnings) 56.94 57.11 57.22 57.28 57.58 57.60 64.88
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 3.23
Exports as percent of Total Sales 20.89 10.15 14.43 19.64 16.87 14.65 17.37
Import Comp. in Raw Mat. Consumed 55.85 55.32 36.76 26.06 22.05 23.03 34.14
Long term assets / Total Assets 0.29 0.25 0.24 0.25 0.34 0.40 0.37
Bonus Component In Equity Capital (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 2,660.88 2,652.28 2,728.77 2,732.65 2,661.98 2,480.63 2,780.53
EV / Net Sales (X) 0.19 0.22 0.26 0.28 0.25 0.25 0.40
EV / EBITDA (X) 0.89 1.24 1.25 1.00 0.80 0.82 1.35
MarketCap / Sales (X) 0.21 0.24 0.26 0.29 0.26 0.28 0.41
Retention Ratios (%) 0.00 0.00 0.00 78.20 98.75 98.96 98.94
Price / BV (X) 0.52 0.13 0.07 0.06 0.06 0.07 0.09
Price / Sales (X) 0.04 0.05 0.05 0.06 0.05 0.06 0.08
Earning Yield (%) -6.00 -5.71 -2.15 0.09 1.54 1.86 1.83
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 45.30 45.30 45.30 45.30 43.89 42.47 42.47
Preference Share Capital 2,358.01 2,381.01 130.21 103.72 101.59 85.94 68.69
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 383.01 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus -1,528.24 2,084.77 7,710.62 9,012.56 9,080.86 7,444.31 5,797.30
Loan Funds
Secured Loans 40,175.28 39,582.45 37,875.56 31,664.67 25,476.95 16,955.36 11,246.40
Unsecured Loans 3,729.94 5,271.91 653.71 174.50 1,420.13 2,861.20 4,197.09
Minority Interest -1.12 7.59 32.97 33.31 75.98 89.16 20.62
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 44,779.17 49,373.03 46,448.37 41,034.07 36,199.39 27,861.45 21,372.57
USES OF FUNDS
Fixed Assets
Gross Block 55,169.08 53,155.22 41,616.96 26,071.86 21,400.50 18,161.40 14,383.21
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 3,404.85 1,719.42 5,053.19 4,196.11 3,251.67 2,427.48 1,816.57
Net Block 51,764.23 51,435.80 36,563.77 21,875.75 18,148.83 15,733.92 12,566.64
Capital Work in Progress 1,170.61 2,728.68 2,787.33 16,590.53 12,848.12 9,217.26 5,441.43
Investments 121.78 242.18 373.03 383.07 382.79 373.36 152.70
Net Current Assets
Current Assets, Loans and Advances 7,159.76 5,490.42 13,227.68 12,260.76 12,160.14 8,399.65 7,165.03
Less : Current Liabilities and Provisions 15,437.20 10,524.06 6,503.44 10,076.03 7,340.49 5,862.73 3,953.23
Total Net Current Assets -8,277.44 -5,033.63 6,724.24 2,184.73 4,819.65 2,536.92 3,211.80
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 44,779.17 49,373.03 46,448.37 41,034.07 36,199.39 27,861.45 21,372.57
Note :
Book Value of Unquoted Investments 0.06 0.06 372.43 382.39 381.28 371.01 151.12
Market Value of Quoted Investments 0.65 0.46 0.45 0.63 0.80 2.39 1.91
Contingent liabilities 4,253.43 3,510.60 2,179.07 6,693.25 3,772.00 6,899.92 7,150.84
Number of Equity shares outstanding 22.65 22.65 22.65 22.65 22.65 21.24 21.24
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 45.30 45.30 45.30 45.30 43.89 42.47 42.47
Share Application Money 0.00 0.00 0.00 0.00 0.00 383.01 0.00
Preference Share Capital 2,357.01 2,380.01 130.21 103.72 101.59 85.94 68.69
Reserves and Surplus -1,288.96 2,212.77 7,705.05 9,004.10 8,902.62 7,267.95 5,785.25
Loan Funds
Secured Loans 40,176.28 39,583.45 37,875.56 31,664.67 25,476.95 16,955.36 12,391.85
Unsecured Loans 3,728.94 5,270.91 653.71 174.50 1,420.13 2,861.20 4,200.78
Total 45,018.57 49,492.44 46,409.83 40,992.30 35,945.18 27,595.94 22,489.04
USES OF FUNDS
Fixed Assets
Gross Block 55,169.08 53,155.22 41,616.72 26,068.15 21,393.81 18,161.38 14,424.40
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 3,404.85 1,719.42 5,053.16 4,195.88 3,251.09 2,427.48 1,858.11
Net Block 51,764.23 51,435.80 36,563.57 21,872.26 18,142.71 15,733.90 12,566.29
Capital Work in Progress 1,170.61 2,728.68 2,511.84 16,318.26 12,595.31 9,068.67 7,393.21
Investments 369.91 371.15 615.47 623.24 427.21 329.45 277.73
Net Current Assets
Current Assets, Loans and Advances 7,158.65 5,489.08 13,216.65 12,246.98 12,096.38 8,318.84 5,024.95
Less : Current Liabilities and Provisions 15,444.83 10,532.27 6,497.69 10,068.44 7,316.43 5,854.93 2,773.14
Total Net Current Assets -8,286.18 -5,043.19 6,718.96 2,178.54 4,779.95 2,463.91 2,251.80
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 45,018.57 49,492.44 46,409.83 40,992.30 35,945.18 27,595.94 22,489.04
Note :
Book Value of Unquoted Investments 369.26 370.72 614.89 622.66 426.62 328.44 177.87
Market Value of Quoted Investments 0.65 0.43 0.43 0.53 0.42 1.06 1.35
Contingent liabilities 4,179.44 3,402.28 2,179.06 2,946.37 4,543.23 6,894.59 6,147.69
Number of Equity shares outstanding 22.65 22.65 22.65 22.65 22.65 21.24 21.24
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 13,705.94 11,802.63 10,645.77 9,675.83 10,744.27 9,961.17 7,003.54
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -511.49 -66.79 217.66 -21.38 -105.84 -47.56 -476.74
Total Income 13,194.45 11,735.84 10,863.44 9,654.45 10,638.43 9,913.62 6,526.80
EXPENDITURE :
Raw Materials 7,061.63 6,283.76 5,684.68 5,189.39 5,798.64 5,506.75 4,238.26
Excise Duty 1,321.36 1,321.43 1,089.25 924.60 1,055.75 0.00 575.82
Power and Fuel Cost 1,254.13 1,229.26 1,242.62 902.99 854.85 704.74 522.03
Other Manufacturing Expenses 1,254.13 1,229.26 1,242.62 902.99 854.85 704.74 522.03
Employee Cost 490.62 435.57 257.53 188.53 173.45 144.24 123.75
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 11,381.87 10,499.28 9,516.70 8,108.49 8,737.55 7,060.47 5,981.88
Profit before Interest, Depreciation and Tax 60,595.85 57,756.51 44,110.98 27,735.15 22,687.95 19,207.77 14,830.92
Interest and Financial Charges 5,426.77 4,601.29 2,494.03 1,663.30 1,287.45 1,046.38 447.71
Profit before Depreciation and Tax 55,169.08 53,155.22 41,616.96 26,071.86 21,400.50 18,161.40 14,383.21
Depreciation 1,685.61 1,729.52 938.40 963.96 830.86 619.93 277.86
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax -4,238.81 -4,304.82 -1,257.89 92.52 1,212.05 1,356.58 1,377.96
Tax -623.97 -864.27 -1.12 33.38 305.11 341.75 370.57
Profit After Tax -3,614.85 -3,440.55 -1,256.77 59.14 906.94 1,014.83 1,007.39
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. -3,614.85 -3,440.55 -1,256.77 59.14 906.94 1,014.83 1,007.39
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations -7,791.48 -4,179.43 -1,256.20 72.64 907.80 1,019.81 1,078.08
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 13.57 20.28 18.12 10.62
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.06 0.06 372.43 382.39 381.28 371.01 151.12
Extraordinary Items -6.69 0.00 -10.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
INCOME :
Sales Turnover 13,705.94 11,802.63 10,645.77 9,675.83 10,744.27 9,941.41 6,943.81
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 20.36
Stock Adjustments -511.49 -66.79 217.66 -21.38 -105.84 -65.33 -471.75
Total Income 13,194.45 11,735.84 10,863.44 9,654.45 10,638.43 9,876.08 6,492.41
EXPENDITURE :
Raw Materials 7,061.63 6,283.76 5,684.68 5,189.39 5,798.64 5,506.75 4,276.89
Excise Duty 1,321.36 1,321.43 1,089.25 924.60 1,055.75 0.00 632.47
Power and Fuel Cost 1,254.13 1,229.26 1,242.62 902.99 854.84 704.74 522.03
Other Manufacturing Expenses 1,254.13 1,229.26 1,242.62 902.99 854.84 704.74 542.38
Employee Cost 490.62 435.57 257.53 188.53 173.45 143.98 222.14
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 224.88
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 -482.37
Total Expenditures 11,381.87 10,499.28 9,516.69 8,108.49 8,737.53 7,060.21 6,903.14
Profit before Interest, Depreciation and Tax 60,595.85 57,756.51 44,110.75 27,731.44 22,681.25 19,207.64 14,778.78
Interest and Financial Charges 5,426.76 4,601.28 2,494.03 1,663.30 1,287.44 1,046.27 354.38
Profit before Depreciation and Tax 55,169.08 53,155.22 41,616.72 26,068.15 21,393.81 18,161.38 14,424.40
Depreciation 1,685.61 1,729.52 938.40 963.96 830.86 619.93 277.85
Profit Before Tax -4,125.09 -4,194.15 -1,254.95 95.33 1,214.00 1,365.23 1,375.65
Tax -623.97 -864.27 -1.12 33.37 305.11 341.75 370.56
Profit After Tax -3,501.12 -3,329.88 -1,253.83 61.96 908.89 1,023.47 1,005.09
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations -7,664.87 -4,163.75 -1,242.70 83.72 917.82 1,027.25 1,077.17
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 0.00 0.00 7.70 7.93 7.67 8.29
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 369.26 370.72 614.89 622.66 426.62 328.44 177.87
Extraordinary Items -6.69 0.00 -10.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2012 Mar 2011 Mar 2010 Mar 2009 Mar 2008
Cash and Cash Equivalents at Beginning of the year 47.15 131.25 129.36 28.56 100.14
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 1,354.61 1,375.70 1,148.50 564.23 538.97
Adjustments :
Depreciation 0.00 277.86 209.14 234.41 211.41
Interest (Net) 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 -1.55 -1.32 -0.68 -0.66
P/L on Sales of Invest 0.00 -1.57 0.00 -0.15 -1.12
Prov. and W/O (Net) 0.00 4.27 1.88 0.95 0.48
P/L in Forex 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 259.51 -125.18 -7.25 -79.33
Inventories 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 211.25 164.29 -199.59 335.75
Loans and Advances 0.00 -105.61 -208.08 -165.84 -255.79
Investments 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 447.71 212.85 253.63 136.98
Direct Taxes Paid 0.00 -272.04 -186.08 -46.02 -63.25
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 29.94 -29.78 17.51 1.66
Others 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 2,739.39 994.20 417.35 536.65 438.41
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 -5,677.62 -3,226.49 -1,775.24 -2,416.09
Sale of Fixed Assets 0.00 1.90 1.48 3.23 0.84
Capital WIP 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 -360.79 -229.04 -292.24 -161.08
Sale of Investments 0.00 506.30 5.00 250.17 125.92
Investment Income 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 24.00 24.03 13.18 17.34
Dividend Received 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -4,824.64 -5,500.66 -3,442.20 -1,800.88 -2,432.93
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 4,852.30 3,264.68 1,962.05 2,358.90
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 277.68 68.65 -6.03 70.62
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 877.39 700.05 400.44 0.00
Cash/Capital Investment Subsidy 0.00 41.20 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 -9.45 -9.20 -6.61 -9.34
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -1,614.96 -1,019.47 -983.45 -495.43
Others 2,429.79 -1.80 -1.80 -1.80 -1.80
Net Cash used in Financing Activities 2,429.79 4,422.36 3,026.74 1,364.59 1,922.94
Net Inc./(Dec.) in Cash and Cash Equivalent 344.54 -84.10 1.90 100.37 -71.58
Cash and Cash Equivalents at End of the year 391.69 47.15 131.25 128.92 28.56
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Cash and Cash Equivalents at Beginning of the year 31.89 76.87 82.96 153.63 334.98 35.08 120.20
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items -4,125.09 -4,194.15 -1,254.95 95.33 1,214.00 1,365.23 1,375.65
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 277.85
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 -1.55
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -1.57
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 4.27
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 248.41
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 237.27
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 -105.01
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 446.41
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -271.93
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 25.81
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 752.07 922.89 2,173.23 2,311.36 -212.69 2,851.89 1,050.70
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -5,644.05
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 1.90
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 -354.23
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 506.30
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 23.83
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 -51.72
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -80.01 -151.17 -1,402.79 -5,031.11 -4,499.09 -4,791.69 -5,517.50
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 4,852.30
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 277.68
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 875.09
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 -9.45
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -1,612.14
Others -579.14 -816.70 -766.56 2,649.09 4,530.42 2,259.07 -1.80
Net Cash used in Financing Activities -579.14 -816.70 -766.56 2,649.09 4,530.42 2,259.07 4,381.68
Net Inc./(Dec.) in Cash and Cash Equivalent 92.92 -44.98 3.88 -70.67 -181.35 319.28 -85.12
Cash and Cash Equivalents at End of the year 124.81 31.89 86.84 82.96 153.63 354.36 35.08
Rs in Cr Jun 2009
Sales 4,961.25
Other Income 18.05
Stock Adjustment 98.17
Raw Material 3,219.66
Power And Fuel 0.00
Employee Expenses 63.67
Excise 0.00
Admin And Selling Expenses 0.00
Research And Devlopment Expenses 0.00
Expenses Capitalised 0.00
Other Expenses 545.53
Provisions Made 0.00
Operating Profit 1,034.22
Interest 253.63
Gross Profit 798.64
Depreciation 234.41
Taxation 139.48
Extra Ordinary Item 0.00
Prior Year Adjustments 0.00
Net Profit / Loss 424.75
Minority Interest 0.00
Share Of P/L Of Associates 0.00
Net P/L After Minority Interest and Share Of Associates 424.75
Cost of Investments In Subsidiary\t 0.00
Equity Capital 42.47
EPS Before Extra Ordinary Items
Basic EPS 0.00
Diluted EPS 0.00
EPS After Extra Ordinary Items
Basic EPS 100.01
Diluted EPS 100.01
Equity Dividend Rate 0.00
Agg.Of Non-Prom. Shares 0.76
Agg.Of Non PromotoHolding(%) 25.79
Rs in Cr Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Jun 2016 Mar 2016
Sales 4,407.71 4,324.62 3,784.03 4,227.82 3,705.66 3,054.88 3,108.35
Other Income 5.04 0.98 19.98 14.73 16.15 23.96 27.53
Stock Adjustment 17.82 404.06 -304.35 174.76 -359.37 -330.31 -108.38
Raw Material 2,502.08 2,205.47 2,560.52 2,066.08 2,077.47 1,658.99 1,661.25
Power And Fuel 0.00 0.00 0.00 325.33 329.56 319.17 324.78
Employee Expenses 140.15 153.78 133.70 135.62 120.46 111.29 112.40
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 1,137.61 982.37 1,134.66 663.87 712.71 487.39 503.47
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 610.05 571.82 259.50 861.98 824.83 808.35 614.83
Interest 1,625.19 1,491.18 1,462.46 1,456.78 1,377.38 1,295.55 1,274.07
Gross Profit -1,009.88 -918.38 -1,182.98 -580.07 -536.40 -463.24 -631.71
Depreciation 421.65 425.93 419.78 282.46 290.03 296.05 293.16
Taxation -114.31 -940.27 -116.63 -112.46 -92.39 -103.08 -267.31
Net Profit / Loss -1,607.06 -467.37 -1,486.13 -756.76 -734.04 -656.21 -657.56
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 45.30 45.30 45.30 45.30 45.30 45.30 45.30
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS -70.95 -20.63 -65.61 -33.61 -32.62 -28.97 -29.24
Diluted EPS -70.95 -20.63 -65.61 -33.61 -32.62 -28.97 -29.24
EPS After Extra Ordinary Items
Basic EPS -70.95 -20.63 -65.61 -33.61 -32.62 -28.97 -29.24
Diluted EPS -70.95 -20.63 -65.61 -33.61 -32.62 -28.97 -29.24
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Sales 13,705.94 11,802.64 10,645.77 9,675.83 10,744.27 9,961.18 14,007.06
Other Income 71.96 22.66 11.84 29.12 17.37 23.54 69.36
Stock Adjustment -511.49 -66.79 217.66 -21.38 -105.84 -47.55 -476.74
Raw Material 7,061.63 6,548.83 5,684.68 5,189.39 5,798.64 5,506.75 4,238.26
Power And Fuel 0.00 1,229.26 1,242.62 0.00 0.00 0.00 0.00
Employee Expenses 490.62 432.49 257.53 188.53 173.46 144.24 123.75
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 3,743.77 1,570.34 1,022.59 1,590.43 1,486.44 1,360.36 1,083.86
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 2,921.23 2,085.92 2,172.37 2,689.81 3,310.38 2,997.38 9,035.44
Interest 5,426.77 4,582.30 2,494.03 1,663.30 1,287.44 1,046.38 447.71
Gross Profit -2,433.58 -2,473.72 -309.82 1,055.63 2,040.31 1,974.54 1,653.56
Depreciation 1,685.61 1,099.75 938.40 963.96 830.86 619.93 277.86
Taxation -623.97 -734.48 -1.12 33.37 305.11 341.75 370.57
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss -3,501.91 -2,838.99 -1,257.10 58.30 904.34 1,012.86 1,005.13
Minority Interest 8.72 -0.05 0.29 0.31 2.36 1.62 -0.04
Share Of P/L Of Associates -121.65 -72.35 0.04 0.53 0.24 0.35 2.30
Net P/L After Minority Interest and Share Of Associates -3,614.84 -2,911.39 -1,256.77 59.14 906.94 1,014.83 1,007.39
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 45.30 45.30 45.30 45.30 43.89 42.47 42.47
EPS Before Extra Ordinary Items
Basic EPS -159.59 -129.30 -55.97 2.10 41.52 47.38 47.24
Diluted EPS -159.59 -129.30 -55.97 2.10 41.52 47.38 47.24
EPS After Extra Ordinary Items
Basic EPS 0.00 -129.30 -55.97 2.10 41.52 47.38 47.24
Diluted EPS 0.00 -129.30 -55.97 2.10 41.52 47.38 47.24
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 9.27 6.51 6.80 6.85 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 40.90 28.73 30.02 32.24 0.00
Rs in Cr Sep 2017 Dec 2017 Mar 2017 Dec 2016 Mar 2016 Sep 2015 Dec 2015
Sales 8,108.65 13,705.94 7,933.48 11,802.64 5,646.21 6,156.43 10,645.77
Other Income 20.96 71.94 30.88 75.75 16.88 35.61 13.51
Stock Adjustment 99.71 -507.39 -184.61 -66.79 -154.06 87.27 217.66
Raw Material 4,765.99 7,201.26 4,143.55 6,283.76 3,210.59 3,338.24 5,684.68
Power And Fuel 0.00 1,254.13 654.89 1,229.26 595.18 634.08 1,242.62
Employee Expenses 287.48 490.59 256.08 435.57 220.53 213.77 257.53
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 2,117.03 2,285.20 1,376.58 1,853.89 796.93 783.07 1,020.99
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 831.32 2,981.97 1,686.81 2,064.36 977.04 1,097.41 2,173.97
Interest 2,953.64 5,458.06 2,834.16 4,583.90 2,419.34 2,163.67 2,494.03
Gross Profit -2,101.36 -2,404.15 -1,116.47 -2,443.79 -1,425.42 -1,030.65 -306.55
Depreciation 845.71 1,156.58 572.49 1,099.60 567.00 533.03 938.40
Taxation -1,056.90 -440.19 -204.85 -741.12 -624.80 -112.57 -1.12
Net Profit / Loss -1,953.50 -3,127.23 -1,490.80 -2,802.27 -1,367.62 -1,451.11 -1,253.83
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 45.30 45.30 45.30 45.30 45.30 45.30 45.30
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 9.27
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 40.90
EPS Before Extra Ordinary Items
Basic EPS -86.24 -138.89 0.00 -124.48 0.00 -64.40 -55.84
Diluted EPS -86.24 -138.89 0.00 -124.48 0.00 -64.40 -55.84
EPS After Extra Ordinary Items
Basic EPS -86.24 -138.89 0.00 -124.48 0.00 -64.40 -55.84
Diluted EPS -86.24 -138.89 0.00 -124.48 0.00 -64.40 -55.84