21 Sep 2018 | 8:18 PM
 

Johnson Controls-Hitachi Air Conditioning India Ltd. Share Price Live (BSE)
0

BSE Code: 523398 | NSE Symbol: JCHAC
1,805.50
6.20
(0.35 %)
21 Sep 2018 | 03:51 PM
Change company
  • Open (Rs)
    1,790.00
  • Prev. close (Rs.)
    1,799.30
  • High (Rs.)
    1,823.00
  • Low (Rs.)
    1,666.70
  • 52W H (Rs.)
    2,775.00
  • 52W L (Rs.)
    1,686.00
  • Volume
    846
  • MCap (Rs in Cr.)
    4,909.34

Johnson Controls-Hitachi Air Conditioning India Ltd. Financial Information

No Data Found !!
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 36.83 29.91 18.38 28.60 2.96 6.67 1.42
Adjusted Cash EPS (Rs.) 56.29 48.98 35.13 41.81 14.01 15.46 9.40
Reported EPS (Rs.) 36.83 29.91 18.38 28.60 2.96 6.67 1.42
Reported Cash EPS (Rs.) 56.29 48.98 35.13 41.81 14.01 15.46 9.40
Dividend Per Share 1.50 1.50 1.50 1.50 1.50 1.50 1.50
Operating Profit Per Share (Rs.) 73.14 61.70 45.14 50.78 17.49 20.23 12.69
Book Value (Excl Rev Res) Per Share (Rs.) 73.14 61.70 45.14 50.78 17.49 20.23 12.69
Book Value (Incl Rev Res) Per Share (Rs.) 73.14 61.70 45.14 50.78 17.49 20.23 12.69
Net Operating Income Per Share (Rs.) 803.72 705.13 610.33 578.44 404.45 405.05 347.60
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 9.09 8.74 7.39 8.77 4.32 4.99 3.65
Gross Profit Margin (%) 6.67 6.04 4.65 6.49 1.59 2.82 1.35
Net Profit Margin (%) 4.58 4.24 3.01 4.94 0.72 1.64 0.40
Adjusted Cash Margin (%) 6.98 6.92 5.75 7.19 3.44 3.80 2.70
Adjusted Return On Net Worth (%) 18.71 18.47 13.96 24.85 3.35 8.42 1.90
Reported Return On Net Worth (%) 18.71 18.47 13.96 24.85 3.35 8.42 1.90
Return On long Term Funds (%) 28.65 27.86 22.05 32.09 8.69 11.76 6.83
LEVERAGE RATIOS
Long Term Debt / Equity 0.00 0.00 0.00 0.09 0.11 0.30 0.00
Total Debt/Equity 0.02 0.14 0.37 0.45 0.41 0.77 0.41
Owners fund as % of total Source 0.02 0.14 0.37 0.45 0.41 0.77 0.41
Fixed Assets Turnover Ratio 4.17 3.87 3.52 3.98 3.09 3.01 3.34
LIQUIDITY RATIOS
Current Ratio 1.43 1.38 1.36 1.33 1.33 1.41 1.28
Current Ratio (Inc. ST Loans) 1.40 1.26 1.11 1.10 1.07 1.03 0.95
Quick Ratio 0.78 0.63 0.56 0.55 0.64 0.74 0.52
Inventory Turnover Ratio 73.14 61.70 45.14 50.78 17.49 20.23 12.69
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 4.90 6.03 8.16 5.24 50.67 26.65 105.58
Dividend payout Ratio (Cash Profit) 3.20 3.68 4.26 3.58 10.70 11.49 15.95
Earning Retention Ratio 95.10 93.97 91.84 94.76 49.33 73.35 -5.58
Cash Earnings Retention Ratio 96.80 96.32 95.74 96.42 89.30 88.51 84.05
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.08 0.45 1.39 1.23 2.56 3.92 3.26
Financial Charges Coverage Ratio 104.17 39.76 12.30 17.58 4.46 6.67 3.37
Fin. Charges Cov.Ratio (Post Tax) 78.31 31.34 10.44 14.77 4.19 5.92 3.42
COMPONENT RATIOS
Material Cost Component(% earnings) 64.19 60.57 65.07 67.62 63.71 68.51 61.18
Selling Cost Component 3.27 2.94 6.91 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 0.44 0.13 0.34 0.36 0.43
Import Comp. in Raw Mat. Consumed 0.00 0.00 52.58 49.16 55.52 62.90 58.75
Long term assets / Total Assets 4.17 3.87 3.52 3.98 3.09 3.01 3.34
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.) 4,830.29 4,842.48 4,861.94 4,860.36 4,844.11 4,794.52 4,863.46
EV / Net Sales (X) 2.21 2.53 2.93 3.09 4.40 5.16 6.09
EV / EBITDA (X) 23.42 27.74 39.05 33.47 90.86 99.78 162.00
MarketCap / Sales (X) 2.23 2.54 2.93 3.09 4.42 5.23 6.10
Retention Ratios (%) 95.10 93.97 91.84 94.76 49.33 73.35 -5.58
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 2.23 2.54 2.93 3.09 4.42 4.42 5.15
Earning Yield (%) 0.02 0.02 0.01 0.02 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 27.19 27.19 27.19 27.19 27.19 22.96 22.96
Share Application Money 0.00 0.00 0.00 0.00 0.00 54.67 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 508.01 413.04 330.76 285.69 212.84 158.79 148.26
Loan Funds
Secured Loans 0.00 0.00 4.92 16.95 34.73 83.89 50.31
Unsecured Loans 12.66 59.52 127.88 122.60 62.60 55.20 20.00
Total 547.86 499.75 490.74 452.43 337.36 375.51 241.53
USES OF FUNDS
Fixed Assets
Gross Block 324.99 296.94 391.85 337.92 270.66 232.89 192.89
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 81.99 40.78 126.46 94.89 75.19 55.34 63.32
Net Block 243.00 256.16 265.39 243.03 195.47 177.54 129.56
Capital Work in Progress 2.85 5.33 0.76 2.61 2.17 10.87 12.74
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 1,010.25 859.03 843.35 832.68 562.74 642.79 452.81
Less : Current Liabilities and Provisions 708.24 620.77 618.76 625.88 423.01 455.70 353.59
Total Net Current Assets 302.01 238.26 224.59 206.79 139.73 187.09 99.23
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 547.86 499.75 490.74 452.43 337.36 375.51 241.53
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 46.28 42.24 41.79 29.76 27.67 7.39 12.13
Number of Equity shares outstanding 2.72 2.72 2.72 2.72 2.72 2.30 2.30
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,185.39 1,917.30 1,659.53 1,572.84 1,099.73 929.99 798.09
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 17.57 61.10 -61.55 -102.22 -3.26 -32.72 33.62
Total Income 2,202.96 1,978.40 1,597.98 1,470.62 1,096.46 897.27 831.71
EXPENDITURE :
Raw Materials 842.50 704.67 746.98 804.98 564.18 507.65 430.93
Excise Duty 72.88 181.25 157.67 134.42 0.00 89.23 69.23
Power and Fuel Cost 8.47 7.82 7.54 7.36 4.53 3.33 2.87
Other Manufacturing Expenses 8.47 7.82 7.54 7.36 4.53 3.33 2.87
Employee Cost 140.98 122.23 110.98 113.78 81.85 64.13 52.78
Selling and Administration Expenses 71.64 56.47 114.73 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 1,144.94 1,080.26 1,145.44 1,067.91 655.08 667.66 558.70
Profit before Interest, Depreciation and Tax 326.97 301.33 401.98 346.18 282.61 240.10 201.80
Interest and Financial Charges 1.98 4.39 10.12 8.26 11.95 7.21 8.91
Profit before Depreciation and Tax 324.99 296.94 391.85 337.92 270.66 232.89 192.89
Depreciation 52.92 51.85 45.55 35.93 30.04 20.18 18.32
Profit Before Tax 151.36 118.30 68.84 101.01 11.33 20.66 2.79
Tax 51.21 36.97 18.86 23.25 3.28 5.36 -0.47
Profit After Tax 100.15 81.33 49.98 77.76 8.05 15.30 3.26
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 400.33 305.36 228.08 190.78 118.60 116.85 105.88
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 4.91 4.91 3.25 3.25 3.39 3.39 2.89
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 0.00 0.00 0.00 0.00
Extraordinary Items -0.27 -0.19 0.00 0.00 0.00 0.00 0.00
No Data Found !!
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 3.38 5.32 1.54 71.06 2.27 1.50 22.67
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 118.30 68.84 101.01 11.33 20.66 2.79 39.93
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 171.55 0.00 54.66 58.02 67.74 26.19 -8.92
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 -41.42 0.00 -51.21 -71.69 -113.20 -20.53 -30.97
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 -110.21 0.00 0.32 -55.85 114.25 -4.89 18.71
Net Cash used in Financing Activities -110.21 0.00 0.32 -55.85 114.25 -4.89 18.71
Net Inc./(Dec.) in Cash and Cash Equivalent 19.92 -1.67 3.78 -69.52 68.79 0.77 -21.17
Cash and Cash Equivalents at End of the year 23.30 3.65 5.32 1.54 71.06 2.27 1.50
No Data Found !!
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 794.07 627.74 377.40 317.45 862.80 578.05 262.65
Other Income 5.81 0.85 1.53 2.15 2.86 0.38 1.42
Stock Adjustment 73.61 -65.29 1.26 -2.92 84.51 -93.99 -0.29
Raw Material 305.87 317.05 165.01 110.34 250.11 269.91 95.96
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 39.50 39.04 36.59 31.22 34.14 35.03 30.61
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 150.07 98.21 91.03 82.80 155.86 140.39 76.39
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 84.29 73.98 9.54 9.91 105.44 50.74 0.70
Interest 0.22 0.64 0.30 0.29 0.76 1.31 0.57
Gross Profit 89.88 74.19 10.78 11.76 107.55 49.81 1.54
Depreciation 11.61 13.12 13.32 12.48 13.99 13.40 12.84
Taxation 27.54 20.59 -0.76 -0.55 31.93 11.06 -3.33
Net Profit / Loss 50.73 40.48 -1.77 -0.18 61.63 25.35 -7.97
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 27.19 27.19 27.19 27.19 27.19 27.19 27.19
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 18.70 14.90 -0.65 -0.06 22.35 9.32 -2.93
Diluted EPS 18.70 14.90 -0.65 -0.06 22.35 9.32 -2.93
EPS After Extra Ordinary Items
Basic EPS 18.70 14.90 -0.65 -0.06 22.35 9.32 -2.93
Diluted EPS 18.70 14.90 -0.65 -0.06 22.35 9.32 -2.93
No Data Found !!
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 2,185.39 1,005.14 1,180.25 1,971.58 840.70 1,143.12 1,659.53
Other Income 7.39 2.38 5.01 5.74 1.80 3.94 1.78
Stock Adjustment 17.57 -64.03 81.59 48.61 -94.28 142.89 -61.55
Raw Material 842.50 482.06 360.44 704.67 365.87 338.80 746.98
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 140.98 75.63 65.36 122.52 65.63 56.00 110.98
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 427.90 189.24 238.66 474.64 216.78 265.80 409.50
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 198.87 83.52 115.35 167.08 51.43 115.64 122.73
Interest 1.98 0.94 1.05 4.13 1.88 2.25 10.12
Gross Profit 204.28 84.97 119.31 168.68 51.35 117.33 114.39
Depreciation 52.92 26.44 26.48 50.81 26.23 24.58 45.55
Taxation 51.21 19.82 31.38 36.82 7.73 29.09 18.86
Net Profit / Loss 100.15 38.71 61.45 81.04 17.38 63.66 49.98
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 27.19 27.19 27.19 27.19 27.19 27.19 27.19
Equity Dividend Rate 15.00 0.00 0.00 15.00 0.00 0.00 15.00
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 36.80 0.00 22.60 29.81 0.00 23.41 18.38
Diluted EPS 36.80 0.00 22.60 29.81 0.00 23.41 18.38
EPS After Extra Ordinary Items
Basic EPS 36.80 0.00 22.60 29.81 0.00 23.41 18.38
Diluted EPS 36.80 0.00 22.60 29.81 0.00 23.41 18.38