22 Sep 2018 | 9:09 PM
 

Schaeffler India Ltd. Share Price Live (BSE)
0

BSE Code: 505790 | NSE Symbol: SCHAEFFLER
5,450.00
33.05
(0.62 %)
21 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    5,480.00
  • Prev. close (Rs.)
    5,416.95
  • High (Rs.)
    5,482.45
  • Low (Rs.)
    5,333.00
  • 52W H (Rs.)
    5,960.00
  • 52W L (Rs.)
    4,724.95
  • Volume
    423
  • MCap (Rs in Cr.)
    9,056.27

Schaeffler India Ltd. Financial Information

No Data Found !!
Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 143.24 117.05 118.84 92.00 73.32 95.79 105.90
Adjusted Cash EPS (Rs.) 186.04 155.62 158.26 121.70 99.34 114.01 119.49
Reported EPS (Rs.) 143.24 117.05 118.84 92.00 73.32 95.79 105.90
Reported Cash EPS (Rs.) 186.04 155.62 158.26 121.70 99.34 114.01 119.49
Dividend Per Share 17.00 12.00 10.00 7.50 6.00 5.00 10.00
Operating Profit Per Share (Rs.) 220.57 178.16 183.71 145.48 110.48 132.64 152.83
Book Value (Excl Rev Res) Per Share (Rs.) 220.57 178.16 183.71 145.48 110.48 132.64 152.83
Book Value (Incl Rev Res) Per Share (Rs.) 220.57 178.16 183.71 145.48 110.48 132.64 152.83
Net Operating Income Per Share (Rs.) 1,154.65 1,091.58 1,037.73 982.20 860.56 870.57 787.46
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 19.10 16.32 17.70 14.81 12.83 15.23 19.40
Gross Profit Margin (%) 15.39 12.78 13.90 11.78 9.81 13.14 17.68
Net Profit Margin (%) 12.40 10.72 11.45 9.36 8.25 10.67 13.13
Adjusted Cash Margin (%) 15.56 13.73 14.76 12.08 11.18 12.70 14.82
Adjusted Return On Net Worth (%) 14.03 13.40 15.34 13.82 12.33 18.14 24.17
Reported Return On Net Worth (%) 14.03 13.40 15.34 13.82 12.33 18.14 24.17
Return On long Term Funds (%) 21.43 20.69 22.98 21.10 18.85 26.75 36.02
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 1.23 1.32 1.44 1.56 1.53 1.80 2.01
LIQUIDITY RATIOS
Current Ratio 4.23 3.58 3.44 3.18 2.67 2.83 2.86
Current Ratio (Inc. ST Loans) 4.23 3.58 3.44 3.18 2.67 2.83 2.86
Quick Ratio 3.53 2.90 2.83 2.60 2.17 2.29 2.25
Inventory Turnover Ratio 220.57 178.16 183.71 145.48 110.48 132.64 152.83
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 8.37 10.25 8.41 8.15 8.18 5.22 9.44
Dividend payout Ratio (Cash Profit) 6.45 7.71 6.31 6.16 6.03 4.38 8.37
Earning Retention Ratio 91.63 89.75 91.59 91.85 91.82 94.78 90.56
Cash Earnings Retention Ratio 93.55 92.29 93.69 93.84 93.97 95.62 91.63
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 425.93 206.99 170.49 291.43 301.91 203.88 226.04
Fin. Charges Cov.Ratio (Post Tax) 304.08 147.93 125.05 209.48 218.21 146.73 158.59
COMPONENT RATIOS
Material Cost Component(% earnings) 61.31 67.20 61.48 64.70 68.03 63.45 61.34
Selling Cost Component 0.40 0.49 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 18.43 16.32 17.37 0.38 15.61 14.07 12.07
Import Comp. in Raw Mat. Consumed 0.00 39.43 41.34 38.85 35.80 34.48 30.23
Long term assets / Total Assets 1.23 1.32 1.44 1.56 1.53 1.80 2.01
Bonus Component In Equity Capital (%) 27.22 27.22 27.22 27.22 27.22 27.22 27.22
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 8,214.66 8,404.75 8,574.89 8,715.85 8,807.64 8,850.48 8,811.88
EV / Net Sales (X) 4.28 4.63 4.97 5.34 6.16 6.12 6.73
EV / EBITDA (X) 18.91 23.07 23.72 30.83 38.39 33.39 30.94
MarketCap / Sales (X) 4.71 4.99 5.25 5.54 6.33 6.25 6.91
Retention Ratios (%) 91.63 89.75 91.59 91.85 91.82 94.78 90.56
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.72 4.99 5.25 5.54 6.33 6.25 6.91
Earning Yield (%) 0.03 0.02 0.02 0.02 0.01 0.02 0.02
No Data Found !!
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 16.62 16.62 16.62 16.62 16.62 16.62 16.62
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 1,678.70 1,434.04 1,270.70 1,088.89 970.89 860.78 711.26
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 1,695.32 1,450.66 1,287.32 1,105.51 987.51 877.40 727.88
USES OF FUNDS
Fixed Assets
Gross Block 513.94 878.60 778.12 733.29 736.59 596.26 470.40
Less : Revaluation Reserve 0.00 1.86 1.92 1.98 2.04 2.10 2.16
Less: Accum. Depreciation 134.02 492.43 432.40 363.05 337.70 317.10 292.08
Net Block 379.92 386.17 343.80 368.26 396.85 277.06 176.16
Capital Work in Progress 32.66 24.13 51.88 20.12 13.43 113.55 56.84
Investments 0.00 0.00 0.00 4.35 4.35 4.35 0.00
Net Current Assets
Current Assets, Loans and Advances 1,680.39 1,446.58 1,257.78 1,039.48 916.60 746.60 761.64
Less : Current Liabilities and Provisions 397.65 404.36 366.14 326.70 343.72 264.16 266.76
Total Net Current Assets 1,282.74 1,042.22 891.64 712.78 572.88 482.44 494.88
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,695.32 1,452.52 1,287.32 1,105.51 987.51 877.40 727.88
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 4.35 4.35 4.35 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 62.96 51.99 99.06 62.78 73.28 111.70 185.49
Number of Equity shares outstanding 1.66 1.66 1.66 1.66 1.66 1.66 1.66
No Data Found !!
Rs in Cr Dec 2017 Dec 2016 Dec 2015 Dec 2014 Dec 2013 Dec 2012 Dec 2011
INCOME :
Sales Turnover 1,918.72 1,813.90 1,724.43 1,632.15 1,430.01 1,446.65 1,308.55
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 7.41 -59.11 -13.50 -2.11 -32.20 24.77 -14.15
Total Income 1,926.13 1,754.79 1,710.93 1,630.04 1,397.81 1,471.42 1,294.40
EXPENDITURE :
Raw Materials 727.33 682.87 629.22 602.08 503.68 478.29 428.19
Excise Duty 72.35 148.84 143.01 114.45 0.00 0.00 0.00
Power and Fuel Cost 40.13 35.62 36.22 33.00 24.25 22.07 19.44
Other Manufacturing Expenses 40.13 35.62 36.22 33.00 24.25 22.07 19.44
Employee Cost 153.09 151.29 131.77 137.94 119.13 112.89 101.18
Selling and Administration Expenses 7.71 8.89 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 1,040.74 1,063.13 976.44 920.47 671.31 635.32 568.25
Profit before Interest, Depreciation and Tax 514.96 880.36 780.24 734.26 737.35 597.56 471.66
Interest and Financial Charges 1.02 1.76 2.12 0.97 0.76 1.30 1.26
Profit before Depreciation and Tax 513.94 878.60 778.12 733.29 736.59 596.26 470.40
Depreciation 71.12 64.10 65.51 49.35 43.25 30.27 22.59
Profit Before Tax 362.31 298.45 293.81 232.37 185.44 233.47 260.96
Tax 124.29 103.95 96.33 79.49 63.61 74.29 84.99
Profit After Tax 238.02 194.50 197.48 152.88 121.83 159.18 175.97
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 1,259.62 1,062.02 928.05 801.91 695.75 618.58 513.72
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 15.77 15.77 12.65 10.34 8.21 6.96 13.92
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 0.00 0.00 0.00 4.35 4.35 4.35 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
No Data Found !!
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 97.26 64.98 122.80 210.66 110.84 166.42 288.01
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 362.31 298.45 293.81 232.37 185.44 233.47 260.96
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 240.80 0.00 181.89 117.38 162.07 137.06 82.62
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 -235.29 0.00 -222.12 -152.44 -51.85 -172.05 -193.24
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 -25.08 0.00 -17.16 -12.61 -10.40 -20.59 -10.97
Net Cash used in Financing Activities -25.08 0.00 -17.16 -12.61 -10.40 -20.59 -10.97
Net Inc./(Dec.) in Cash and Cash Equivalent -19.57 32.28 -57.39 -47.67 99.82 -55.58 -121.59
Cash and Cash Equivalents at End of the year 77.69 97.26 65.41 162.99 210.66 110.84 166.42
No Data Found !!
Rs in Cr Jun 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016 Sep 2016
Sales 514.92 506.08 492.18 459.22 461.24 466.85 476.91
Other Income 28.82 18.48 18.08 15.79 15.58 19.22 17.05
Stock Adjustment -100.70 -5.98 24.39 -21.31 10.31 -17.23 -9.56
Raw Material 165.04 191.34 173.43 186.96 175.60 177.57 177.84
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 40.50 36.16 39.58 39.79 37.56 41.95 36.91
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 79.66 81.63 73.96 73.25 64.65 73.21 75.77
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 84.96 101.34 90.56 86.14 88.48 76.20 76.95
Interest 0.10 0.07 0.15 0.45 0.35 0.49 0.52
Gross Profit 113.68 119.75 108.49 101.48 103.71 94.93 93.48
Depreciation 19.13 17.94 17.88 17.74 17.56 17.50 15.74
Taxation 33.30 33.87 31.99 29.76 28.67 21.05 27.32
Net Profit / Loss 61.25 67.94 58.62 53.98 57.48 56.38 50.42
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
Equity Capital 16.62 16.62 16.62 16.62 16.62 16.62 16.62
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 36.90 40.90 35.27 32.48 34.59 33.93 30.34
Diluted EPS 36.90 40.90 35.27 32.48 34.59 33.93 30.34
EPS After Extra Ordinary Items
Basic EPS 36.90 40.90 35.27 32.48 34.59 33.93 30.34
Diluted EPS 36.90 40.90 35.27 32.48 34.59 33.93 30.34
No Data Found !!
Rs in Cr Jun 2018 Dec 2017 Dec 2017 Jun 2017 Dec 2016 Dec 2016 Jun 2016
Sales 1,036.11 1,918.72 998.26 920.46 1,813.90 943.76 870.14
Other Income 51.70 67.93 36.56 31.37 68.26 36.27 31.99
Stock Adjustment -113.01 7.41 18.41 -11.00 -59.11 -26.79 -32.32
Raw Material 383.61 727.33 364.77 362.56 682.87 355.41 327.46
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 79.64 153.09 75.74 77.35 151.29 78.86 72.43
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 153.06 293.49 155.59 137.90 283.96 148.98 134.98
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 179.15 366.52 191.90 174.62 296.05 153.15 142.90
Interest 0.20 1.02 0.22 0.80 1.76 1.01 0.75
Gross Profit 230.65 433.43 228.24 205.19 362.55 188.41 174.14
Depreciation 37.97 71.12 35.82 35.30 64.10 33.24 30.86
Taxation 65.39 124.29 65.86 58.43 103.95 48.37 55.58
Net Profit / Loss 127.29 238.02 126.56 111.46 194.50 106.80 87.70
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 16.62 16.62 16.62 16.62 16.62 16.62 16.62
Equity Dividend Rate 0.00 0.00 0.00 0.00 120.00 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 76.60 143.20 0.00 67.07 117.05 0.00 52.77
Diluted EPS 76.60 143.20 0.00 67.07 117.05 0.00 52.77
EPS After Extra Ordinary Items
Basic EPS 76.60 143.20 0.00 67.07 117.05 0.00 52.77
Diluted EPS 76.60 143.20 0.00 67.07 117.05 0.00 52.77