• Explore Markets Today
    Explore Markets Today
  • Latest News
    View All
  • View All
    View All

18 Jul 2018 | 10:42 AM
 

Crisil Ltd. Share Price Live (BSE)
0

BSE Code: 500092 | NSE Symbol: CRISIL
1,790.20
24.45
(1.39 %)
18 Jul 2018 | 10:25 AM
Change company
  • Open (Rs)
    1,889.90
  • Prev. close (Rs.)
    1,765.75
  • High (Rs.)
    1,889.90
  • Low (Rs.)
    1,753.10
  • 52W H (Rs.)
    2,020.85
  • 52W L (Rs.)
    1,611.00
  • Volume
    924
  • MCap (Rs in Cr.)
    12,854.89

Crisil Ltd. Financial Information

Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 42.46 45.75 40.04 37.62 32.83 31.38 29.46
Adjusted Cash EPS (Rs.) 48.96 51.41 45.26 42.68 38.20 36.27 33.72
Reported EPS (Rs.) 42.46 45.75 40.04 37.62 42.16 31.38 29.46
Reported Cash EPS (Rs.) 48.96 51.41 45.26 42.68 47.52 36.27 33.72
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 63.49 64.70 56.12 54.44 51.03 46.65 37.45
Book Value (Excl Rev Res) Per Share (Rs.) 63.49 64.70 56.12 54.44 51.03 46.65 37.45
Book Value (Incl Rev Res) Per Share (Rs.) 63.49 64.70 56.12 54.44 51.03 46.65 37.45
Net Operating Income Per Share (Rs.) 231.29 216.89 193.79 175.65 157.20 139.21 115.18
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 27.45 29.83 28.95 30.99 32.46 33.50 32.51
Gross Profit Margin (%) 24.63 27.22 26.26 28.11 29.04 29.99 28.82
Net Profit Margin (%) 18.35 21.09 20.66 21.01 25.96 22.54 25.57
Adjusted Cash Margin (%) 20.84 22.89 22.64 23.84 23.52 25.52 27.80
Adjusted Return On Net Worth (%) 29.03 34.52 33.32 31.64 34.38 41.66 49.39
Reported Return On Net Worth (%) 29.03 34.52 33.32 31.64 44.15 41.66 49.39
Return On long Term Funds (%) 41.39 50.33 47.40 44.32 53.26 59.30 65.89
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 1.66 1.72 1.62 1.65 1.85 2.07 1.99
LIQUIDITY RATIOS
Current Ratio 1.49 1.29 1.12 1.10 0.96 0.88 1.61
Current Ratio (Inc. ST Loans) 1.49 1.29 1.12 1.10 0.96 0.88 1.61
Quick Ratio 1.41 1.21 1.04 1.03 0.91 0.84 1.57
Inventory Turnover Ratio 63.49 64.70 56.12 54.44 51.03 46.65 37.45
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 75.79 71.01 69.21 63.21 52.81 59.28 43.82
Dividend payout Ratio (Cash Profit) 65.72 63.19 61.24 55.71 46.84 51.29 38.29
Earning Retention Ratio 24.21 28.99 30.79 36.79 32.19 40.72 56.18
Cash Earnings Retention Ratio 34.28 36.81 38.76 44.29 41.72 48.71 61.71
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 1,172.34 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Charges Cov.Ratio (Post Tax) 857.27 0.00 0.00 0.00 0.00 0.00 0.00
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.66 1.72 1.62 1.65 1.85 2.07 1.99
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.) 12,700.13 12,654.44 12,680.13 12,677.25 12,641.96 12,679.11 12,577.75
EV / Net Sales (X) 7.66 8.18 9.19 10.11 11.38 12.97 15.59
EV / EBITDA (X) 26.42 24.51 28.63 30.76 31.83 36.43 41.21
MarketCap / Sales (X) 7.74 8.29 9.30 10.24 11.55 13.12 15.90
Retention Ratios (%) 24.21 28.99 30.79 36.79 47.19 40.72 56.18
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 7.73 8.24 9.22 10.17 11.37 12.84 15.51
Earning Yield (%) 0.02 0.03 0.02 0.02 0.02 0.02 0.02
Dec 2017 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 33.09 31.18 30.20 25.73 27.46 26.28 198.42
Adjusted Cash EPS (Rs.) 37.07 34.55 33.55 29.02 30.87 29.34 226.90
Reported EPS (Rs.) 33.09 31.18 30.20 39.80 27.46 26.28 275.83
Reported Cash EPS (Rs.) 37.07 34.55 33.55 43.08 30.87 29.34 304.31
Dividend Per Share 28.00 23.00 20.00 19.00 16.00 11.00 200.00
Operating Profit Per Share (Rs.) 47.28 42.80 41.94 38.17 38.66 31.86 283.58
Book Value (Excl Rev Res) Per Share (Rs.) 47.28 42.80 41.94 38.17 38.66 31.86 283.58
Book Value (Incl Rev Res) Per Share (Rs.) 47.28 42.80 41.94 38.17 38.66 31.86 283.58
Net Operating Income Per Share (Rs.) 164.20 134.27 126.60 111.71 104.88 90.06 745.00
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 479.79
PROFITABILITY RATIOS
Operating Margin (%) 28.79 31.87 33.12 34.16 36.86 35.38 38.06
Gross Profit Margin (%) 26.37 29.36 30.47 31.22 33.61 31.98 34.24
Net Profit Margin (%) 20.15 23.22 23.03 33.78 25.40 27.34 37.02
Adjusted Cash Margin (%) 21.90 24.58 25.59 24.63 28.55 30.51 29.72
Adjusted Return On Net Worth (%) 29.23 32.88 29.62 29.86 42.43 51.06 38.84
Reported Return On Net Worth (%) 29.23 32.88 29.62 46.18 42.43 51.06 54.00
Return On long Term Funds (%) 42.68 48.19 42.25 47.52 59.47 67.76 53.52
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 1.54 1.36 1.35 1.48 1.80 1.76 1.36
LIQUIDITY RATIOS
Current Ratio 1.35 1.34 1.49 1.53 1.56 1.65 1.81
Current Ratio (Inc. ST Loans) 1.35 1.34 1.49 1.53 1.56 1.65 1.81
Quick Ratio 1.26 1.25 1.42 1.47 1.51 1.61 1.70
Inventory Turnover Ratio 47.28 42.80 41.94 38.17 38.66 31.86 283.58
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 81.34 73.76 66.11 47.71 58.23 41.72 73.65
Dividend payout Ratio (Cash Profit) 72.62 66.56 59.50 44.07 51.81 37.37 66.76
Earning Retention Ratio 18.66 26.24 33.89 26.22 41.77 58.28 -2.38
Cash Earnings Retention Ratio 27.38 33.44 40.50 34.58 48.19 62.63 10.47
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 914.59 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Charges Cov.Ratio (Post Tax) 649.24 0.00 0.00 0.00 0.00 0.00 0.00
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.70
Exports as percent of Total Sales 0.00 58.81 56.36 0.00 0.00 0.00 52.73
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.54 1.36 1.35 1.48 1.80 1.76 1.36
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.) 12,788.65 12,788.43 12,773.28 12,790.02 12,794.46 12,631.45 12,709.92
EV / Net Sales (X) 10.86 13.38 14.14 16.20 17.37 19.76 24.04
EV / EBITDA (X) 34.10 36.60 38.55 40.92 43.49 46.93 59.32
MarketCap / Sales (X) 10.90 13.42 14.20 16.26 17.42 20.08 24.27
Retention Ratios (%) 18.66 26.24 33.89 52.29 41.77 58.28 26.35
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 10.88 13.31 14.12 16.00 17.04 19.59 2.40
Earning Yield (%) 0.02 0.02 0.02 0.02 0.02 0.01 0.15
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 7.17 7.13 7.12 7.14 7.07 7.02 7.01
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 1,041.40 938.22 848.64 841.21 667.43 521.95 410.89
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 1,048.57 945.35 855.76 848.35 674.50 528.97 417.90
USES OF FUNDS
Fixed Assets
Gross Block 354.05 544.35 568.76 582.48 585.87 583.80 327.33
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 60.59 174.24 156.19 150.58 136.62 117.02 101.08
Net Block 293.46 370.11 412.57 431.91 449.25 466.78 226.26
Capital Work in Progress 13.21 4.21 2.61 0.00 0.00 0.00 0.58
Investments 525.43 429.57 383.35 374.51 244.35 115.07 15.85
Net Current Assets
Current Assets, Loans and Advances 662.61 632.37 532.35 458.19 453.01 401.19 460.44
Less : Current Liabilities and Provisions 446.14 490.90 475.12 416.26 472.11 454.07 285.23
Total Net Current Assets 216.47 141.47 57.24 41.92 -19.10 -52.88 175.21
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 1,048.57 945.35 855.76 848.35 674.50 528.97 417.90
Note :
Book Value of Unquoted Investments 176.03 853.51 383.35 374.51 244.34 114.06 15.85
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 1.01 805.00
Contingent liabilities 86.89 72.67 76.44 50.09 28.06 25.00 21.54
Number of Equity shares outstanding 7.17 7.13 7.12 7.14 7.07 7.02 7.01
Rs in Cr Dec 2017 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 7.17 7.12 7.14 7.07 7.02 7.01 7.10
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 804.53 668.02 720.25 601.77 447.44 358.21 355.41
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 811.70 675.14 727.39 608.84 454.47 365.21 362.51
USES OF FUNDS
Fixed Assets
Gross Block 103.22 192.84 201.26 204.52 201.86 193.16 177.39
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 52.69 133.69 130.43 120.88 105.20 92.05 77.54
Net Block 50.53 59.15 70.83 83.64 96.66 101.10 99.85
Capital Work in Progress 11.60 0.13 0.00 0.00 0.00 0.44 0.08
Investments 644.26 508.95 506.91 372.14 231.68 108.41 117.51
Net Current Assets
Current Assets, Loans and Advances 409.86 424.98 454.43 444.37 349.77 393.25 323.68
Less : Current Liabilities and Provisions 304.55 318.06 304.78 291.31 223.64 237.99 178.61
Total Net Current Assets 105.31 106.91 149.65 153.05 126.13 155.26 145.07
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 811.70 675.14 727.39 608.84 454.47 365.21 362.51
Note :
Book Value of Unquoted Investments 294.86 508.95 506.91 372.14 231.68 108.41 117.51
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 805.00 0.00
Contingent liabilities 75.19 49.18 26.18 12.28 99.80 10.31 5.64
Number of Equity shares outstanding 7.17 7.12 7.14 7.07 7.02 7.10 0.71
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
INCOME :
Sales Turnover 1,658.46 1,547.17 1,379.94 1,253.38 1,110.64 977.72 806.96
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,658.46 1,547.17 1,379.94 1,253.38 1,110.64 977.72 806.96
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 845.93 774.92 693.75 592.94 515.48 439.01 352.33
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 845.93 774.92 693.75 592.94 515.48 439.01 352.33
Profit before Interest, Depreciation and Tax 354.46 544.35 568.76 582.48 585.87 583.80 327.33
Interest and Financial Charges 0.41 0.00 0.00 0.00 0.00 0.00 0.00
Profit before Depreciation and Tax 354.05 544.35 568.76 582.48 585.87 583.80 327.33
Depreciation 46.64 40.36 37.12 36.12 37.92 34.32 29.83
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 433.61 475.87 405.70 376.05 425.16 313.69 275.39
Tax 129.18 149.53 120.55 107.62 127.33 93.29 68.98
Profit After Tax 304.43 326.34 285.15 268.43 297.84 220.40 206.42
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. 304.43 326.34 285.15 268.43 297.84 220.40 206.42
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 1,029.33 1,019.20 909.94 816.03 733.02 585.13 473.85
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 193.01 192.54 163.77 142.48 134.15 112.32 77.82
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 176.03 853.51 383.35 374.51 244.34 114.06 15.85
Extraordinary Items 0.00 0.00 0.00 0.00 65.89 0.00 0.00
Rs in Cr Dec 2017 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011 Dec 2010
INCOME :
Sales Turnover 1,177.38 956.10 903.37 789.28 736.60 639.16 528.71
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 1,177.38 956.10 903.37 789.28 736.60 639.16 528.71
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Cost 491.63 362.51 328.71 294.04 273.26 245.00 202.82
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 3.75
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 491.63 362.51 328.71 294.04 273.26 245.00 206.57
Profit before Interest, Depreciation and Tax 103.63 192.84 201.26 204.52 201.86 193.16 177.39
Interest and Financial Charges 0.41 0.00 0.00 0.00 0.00 0.00 0.00
Profit before Depreciation and Tax 103.22 192.84 201.26 204.52 201.86 193.16 177.39
Depreciation 28.52 24.03 23.92 23.22 23.92 21.68 20.21
Profit Before Tax 346.05 325.35 307.39 388.71 270.28 247.47 248.98
Tax 108.79 103.35 91.88 107.52 77.42 60.96 53.23
Profit After Tax 237.26 222.01 215.51 281.18 192.86 186.51 195.75
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 779.75 698.24 667.47 637.24 505.88 422.05 423.17
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 155.27 130.17 115.27 111.14 94.10 65.26 120.30
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 294.86 508.95 506.91 372.14 231.68 108.41 117.51
Extraordinary Items 0.00 0.00 0.00 99.36 0.00 0.00 0.00
Rs in Cr Dec 2011 Dec 2010 Dec 2009 Dec 2008 Dec 2007 Dec 2006
Cash and Cash Equivalents at Beginning of the year 59.53 91.19 43.93 39.18 34.47 15.65
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 275.49 266.89 207.46 187.05 110.64 79.45
Adjustments :
Depreciation 29.83 21.26 14.85 13.64 15.69 7.85
Interest (Net) 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
P/L on Sales of Assets -6.36 -25.13 0.64 0.76 -4.57 -2.00
P/L on Sales of Invest -1.10 -34.58 -9.65 -2.97 -0.23 -1.47
Prov. and W/O (Net) 6.42 3.06 3.00 -2.33 0.00 0.00
P/L in Forex 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
Others 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
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 15.94 -28.04 -22.74 -2.77 -25.97 -32.51
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 32.87 -9.32 29.97 9.57 12.94 18.84
Loans and Advances 15.36 3.51 9.50 19.53 -1.65 -0.36
Investments 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
Leased Assets Net of Sale 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
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits -1.44 9.19 -12.56 -1.83 -22.87 -3.71
Others 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
Cash Generated from/(used in) Operations 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
Direct Taxes Paid -68.91 -65.04 -43.46 -57.93 -32.83 -17.19
Advance Tax Paid 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
Total Adjustments(Cash Generated from/(used in) Operations 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
Extraordinary Items :
Excess Depreciation W/b 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
Payment Towards VRS 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
Gain on Forex Exch. Transactions -2.86 0.55 0.77 -1.88 -0.48 0.56
Others 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 1.50
Net Cash from Operating Activities 260.30 145.95 174.19 164.66 70.88 62.49
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -26.44 -49.85 -75.95 -21.94 -25.32 -14.38
Sale of Fixed Assets 8.18 32.37 0.71 0.44 6.43 7.03
Capital WIP 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
Financial / Capital Investment :
Purchase of Investments -25.00 -30.48 -80.41 -115.00 -72.56 -50.00
Sale of Investments 36.45 156.38 90.97 104.31 15.23 59.49
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 8.39 5.44 11.22 2.56 1.38 0.82
Dividend Received 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 -43.93
Loans to Subsidiaires 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
Issue of Shares on Acquisition of Cos. 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
Acquisition of Companies 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
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -58.72 70.16 -34.32 -101.51 -73.03 -42.61
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
Proceed from Issue of Debentures 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
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 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
Cash/Capital Investment Subsidy 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
Payments :
Share Application Money Refund 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
Of the Long Tem Borrowings 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
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid -88.62 -168.07 -92.85 -50.75 -12.51 -8.32
Shelter Assistance Reserve 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
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Financing Activities -167.43 -247.76 -92.85 -58.58 6.85 -1.05
Net Inc./(Dec.) in Cash and Cash Equivalent 34.25 -31.65 47.03 4.57 4.70 18.82
Cash and Cash Equivalents at End of the year 93.78 59.53 90.96 43.74 39.18 34.47
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Cash and Cash Equivalents at Beginning of the year 20.80 44.75 40.58 26.24 35.95 63.60 34.40
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 346.05 385.66 325.35 307.39 388.71 270.28 247.47
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
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 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
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 272.20 202.01 207.87 261.17 146.37 148.61 238.50
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
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 0.00
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 -68.22 0.82 49.31 -135.49 -74.42 -65.91 -41.86
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 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 0.00
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 0.00
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 0.00
Others -186.58 -226.92 -261.69 -111.56 -82.21 -110.62 -167.34
Net Cash used in Financing Activities -186.58 -226.92 -261.69 -111.56 -82.21 -110.62 -167.34
Net Inc./(Dec.) in Cash and Cash Equivalent 17.41 -23.96 -4.46 14.34 -10.23 -27.65 29.20
Cash and Cash Equivalents at End of the year 38.21 20.79 36.12 40.58 25.72 35.95 63.60
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 436.05 420.59 441.13 410.41 407.30 402.23 426.85
Other Income 17.36 6.98 4.21 3.27 8.49 8.42 16.20
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 234.55 210.84 215.47 218.77 213.74 197.95 199.74
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 93.45 87.87 91.35 82.26 90.21 93.64 82.82
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 108.05 121.88 134.31 109.38 103.35 110.64 144.29
Interest 0.69 0.53 0.29 0.12 0.00 0.00 0.00
Gross Profit 124.72 128.33 138.23 112.53 111.84 119.06 160.49
Depreciation 10.41 10.48 9.89 11.17 12.73 12.85 10.11
Taxation 37.18 35.64 32.72 31.94 31.86 32.87 52.28
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 77.13 82.21 95.62 69.42 67.25 73.34 98.10
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 77.13 82.21 95.62 69.42 67.25 73.34 98.10
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 7.18 7.17 7.17 7.16 7.14 7.13 7.13
EPS Before Extra Ordinary Items
Basic EPS 10.74 11.46 13.34 9.70 9.42 10.28 13.75
Diluted EPS 10.69 11.40 13.26 9.60 9.32 10.17 13.59
EPS After Extra Ordinary Items
Basic EPS 10.74 11.46 13.34 9.70 9.42 10.28 13.75
Diluted EPS 10.69 11.40 13.26 9.60 9.32 10.17 13.59
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
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 294.58 290.07 306.44 281.35 292.64 301.53 334.17
Other Income 12.20 11.73 4.37 11.16 12.50 10.59 14.75
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 128.01 118.90 126.26 122.05 124.92 118.40 140.44
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 88.94 81.52 87.83 79.47 91.30 93.96 75.14
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 77.63 89.65 92.35 79.83 76.42 89.17 118.59
Interest 0.68 0.50 0.29 0.12 0.00 0.00 0.00
Gross Profit 89.15 100.88 96.43 90.87 88.92 99.76 133.34
Depreciation 7.03 7.45 7.27 7.24 7.06 6.95 9.13
Taxation 26.80 30.27 24.94 28.30 26.44 29.43 46.41
Net Profit / Loss 55.32 63.16 64.22 55.33 55.42 63.38 77.80
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 7.18 7.17 7.17 7.16 7.14 7.13 7.13
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 7.71 8.81 8.96 7.73 7.76 8.89 10.91
Diluted EPS 7.67 8.76 8.91 7.65 7.68 8.79 10.78
EPS After Extra Ordinary Items
Basic EPS 7.71 8.81 8.96 7.73 7.76 8.89 10.91
Diluted EPS 7.67 8.76 8.91 7.65 7.68 8.79 10.78
Rs in Cr Dec 2017 Dec 2017 Jun 2017 Dec 2016 Dec 2016 Dec 2015 Dec 2015
Sales 1,661.07 851.54 809.53 1,549.36 815.59 1,381.60 744.42
Other Income 22.98 7.48 15.50 54.08 32.19 44.23 30.78
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 845.93 434.24 411.69 774.92 400.56 693.75 369.86
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 357.46 173.61 183.85 312.28 162.72 279.82 146.29
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 457.68 243.69 213.99 462.16 252.31 408.03 228.27
Interest 0.41 0.41 0.00 0.00 0.00 0.00 0.00
Gross Profit 480.25 250.76 229.49 516.24 284.50 452.26 259.05
Depreciation 46.64 21.06 25.58 40.36 20.19 46.55 24.71
Taxation 129.18 64.66 64.52 149.53 86.37 120.55 70.42
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 304.43 165.04 139.39 326.35 177.94 285.16 163.92
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net P/L After Minority Interest and Share Of Associates 304.43 165.04 139.39 326.35 177.94 285.16 163.92
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 7.17 7.17 7.14 7.13 7.13 7.12 7.12
EPS Before Extra Ordinary Items
Basic EPS 42.58 0.00 19.54 45.79 0.00 40.03 0.00
Diluted EPS 42.32 0.00 19.32 45.31 0.00 39.61 0.00
EPS After Extra Ordinary Items
Basic EPS 42.58 0.00 19.54 45.79 0.00 40.03 0.00
Diluted EPS 42.32 0.00 19.32 45.31 0.00 39.61 0.00
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
Rs in Cr Jun 2018 Dec 2017 Dec 2017 Jun 2017 Dec 2016 Dec 2016 Jun 2016
Sales 582.30 1,181.55 587.79 593.76 1,132.43 610.30 522.13
Other Income 26.28 37.62 15.53 23.09 47.11 31.46 15.65
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 246.91 491.63 248.31 243.32 446.79 248.33 198.46
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 170.46 352.56 167.30 186.26 318.57 162.49 156.08
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 164.93 337.36 172.18 164.18 367.07 199.48 167.59
Interest 1.18 0.41 0.41 0.00 0.00 0.00 0.00
Gross Profit 190.03 374.57 187.30 187.27 414.18 230.94 183.24
Depreciation 14.48 28.52 14.51 14.01 28.51 15.62 12.89
Taxation 57.07 108.79 53.24 55.55 130.01 75.75 54.26
Net Profit / Loss 118.48 237.26 119.55 117.71 255.66 139.57 116.09
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 7.18 7.17 7.17 7.14 7.13 7.13 7.13
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 16.51 33.19 0.00 16.50 35.87 0.00 16.30
Diluted EPS 16.42 32.98 0.00 16.32 35.49 0.00 16.12
EPS After Extra Ordinary Items
Basic EPS 16.51 33.19 0.00 16.50 35.87 0.00 16.30
Diluted EPS 16.42 32.98 0.00 16.32 35.49 0.00 16.12