20 Oct 2017 | 1:15 AM
 

Honeywell Automation India Ltd. Share Price Live (BSE)
0

BSE Code: 517174 | NSE Symbol: HONAUT
15,610.00
-41.15
(-0.26 %)
18 Oct 2017 | 03:51 PM
Change company
  • Open (Rs)
    15,687.45
  • Prev. close (Rs.)
    15,651.15
  • High (Rs.)
    15,780.00
  • Low (Rs.)
    15,560.00
  • 52W H (Rs.)
    17,837.00
  • 52W L (Rs.)
    8,021.00
  • Volume
    19
  • MCap (Rs in Cr.)
    13,802.37

Honeywell Automation India Ltd. Financial Information

No Data Found !!
Mar 2017 Mar 2016 Mar 2015 Dec 2013 Dec 2012 Dec 2011 Dec 2010
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 191.65 156.66 174.43 97.45 96.33 121.18 120.16
Adjusted Cash EPS (Rs.) 210.14 174.08 193.50 113.19 112.15 137.93 137.16
Reported EPS (Rs.) 191.65 156.66 129.16 97.45 96.33 121.18 118.81
Reported Cash EPS (Rs.) 210.14 174.08 148.23 113.19 112.15 137.93 135.81
Dividend Per Share 10.00 10.00 12.50 10.00 10.00 10.00 10.00
Operating Profit Per Share (Rs.) 323.35 242.14 239.89 133.97 138.51 164.06 169.69
Book Value (Excl Rev Res) Per Share (Rs.) 323.35 242.14 239.89 133.97 138.51 164.06 169.69
Book Value (Incl Rev Res) Per Share (Rs.) 323.35 242.14 239.89 133.97 138.51 164.06 169.69
Net Operating Income Per Share (Rs.) 2,725.85 2,474.26 2,718.62 1,930.65 1,878.33 1,824.39 1,529.91
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 593.27
PROFITABILITY RATIOS
Operating Margin (%) 11.86 9.78 8.82 6.93 7.37 8.99 11.09
Gross Profit Margin (%) 11.18 9.08 8.12 6.12 6.53 8.07 10.13
Net Profit Margin (%) 7.03 6.33 4.75 4.99 5.09 6.57 7.71
Adjusted Cash Margin (%) 7.58 6.96 7.05 5.79 5.93 7.48 8.90
Adjusted Return On Net Worth (%) 14.35 13.71 17.48 11.03 12.07 16.99 19.91
Reported Return On Net Worth (%) 14.35 13.71 12.94 11.03 12.07 16.99 19.69
Return On long Term Funds (%) 26.05 21.98 24.68 15.77 16.96 23.25 27.00
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 2.20 2.31 2.89 2.30 2.49 2.77 2.78
LIQUIDITY RATIOS
Current Ratio 2.32 2.10 2.20 2.30 2.32 2.12 2.17
Current Ratio (Inc. ST Loans) 2.32 2.10 2.20 2.30 2.32 2.12 2.17
Quick Ratio 2.10 1.87 1.87 1.99 2.02 1.87 1.63
Inventory Turnover Ratio 323.35 242.14 239.89 133.97 138.51 164.06 169.69
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 6.27 6.38 9.67 10.25 10.37 8.25 9.81
Dividend payout Ratio (Cash Profit) 5.72 5.74 8.43 8.83 8.91 7.24 8.58
Earning Retention Ratio 93.73 93.62 92.84 89.75 89.63 91.75 90.30
Cash Earnings Retention Ratio 94.28 94.26 93.55 91.17 91.09 92.76 91.50
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 1,245.85 624.79 533.05 351.51 393.09 189.85 1,887.20
Fin. Charges Cov.Ratio (Post Tax) 715.62 406.03 298.86 257.62 292.65 144.47 1,425.42
COMPONENT RATIOS
Material Cost Component(% earnings) 53.69 58.05 56.69 58.48 59.46 60.39 58.73
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Exports as percent of Total Sales 47.44 39.31 36.64 37.46 41.92 37.50 38.80
Import Comp. in Raw Mat. Consumed 0.00 39.33 37.27 31.50 49.00 43.15 48.50
Long term assets / Total Assets 2.20 2.31 2.89 2.30 2.49 2.77 2.78
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.) 13,294.45 13,499.83 13,654.24 13,562.16 13,724.15 13,696.36 13,661.74
EV / Net Sales (X) 5.52 6.17 5.68 7.95 8.26 8.49 10.10
EV / EBITDA (X) 41.04 56.86 58.22 98.93 102.69 84.88 85.87
MarketCap / Sales (X) 5.76 6.34 5.77 8.13 8.35 8.60 10.26
Retention Ratios (%) 93.73 93.62 90.33 89.75 89.63 91.75 90.19
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.75 6.34 5.77 8.13 8.35 8.60 10.26
Earning Yield (%) 0.01 0.01 0.01 0.01 0.01 0.01 0.01
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Dec 2013 Dec 2012 Dec 2011 Dec 2010
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 8.84 8.84 8.84 8.84 8.84 8.84 8.84
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 1,171.44 1,000.90 873.03 772.13 696.31 621.41 524.54
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 1,180.28 1,009.74 881.87 780.97 705.15 630.25 533.38
USES OF FUNDS
Fixed Assets
Gross Block 108.37 184.27 178.69 148.33 145.03 146.08 146.80
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 29.56 100.23 93.79 83.26 73.33 71.91 71.49
Net Block 78.81 84.04 84.90 65.07 71.70 74.17 75.31
Capital Work in Progress 2.69 1.60 6.80 2.93 0.37 2.72 0.88
Investments 82.75 78.93 75.96 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 1,787.23 1,615.54 1,308.88 1,263.38 1,111.45 1,049.25 848.59
Less : Current Liabilities and Provisions 771.20 770.37 594.67 550.41 478.37 495.89 391.40
Total Net Current Assets 1,016.03 845.17 714.21 712.97 633.08 553.36 457.19
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,180.28 1,009.74 881.87 780.97 705.15 630.25 533.38
Note :
Book Value of Unquoted Investments 82.75 78.93 75.96 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 211.01 202.08 151.09 131.05 107.59 78.14 83.40
Number of Equity shares outstanding 0.88 0.88 0.88 0.88 0.88 0.88 0.88
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Dec 2013 Dec 2012 Dec 2011 Dec 2010
INCOME :
Sales Turnover 2,410.07 2,187.62 2,403.67 1,706.99 1,660.73 1,613.04 1,352.67
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 1.10
Stock Adjustments 6.05 5.09 -5.26 -3.77 -20.14 -3.99 -5.61
Total Income 2,416.12 2,192.71 2,398.41 1,703.22 1,640.59 1,609.05 1,348.17
EXPENDITURE :
Raw Materials 1,087.04 1,100.92 1,165.60 856.22 836.20 844.86 681.05
Excise Duty 34.65 33.91 37.76 0.00 0.00 0.00 21.45
Power and Fuel Cost 8.40 8.52 11.12 8.69 10.16 7.99 7.79
Other Manufacturing Expenses 8.40 8.52 11.12 8.69 10.16 7.99 8.89
Employee Cost 413.93 363.30 428.51 299.62 297.29 283.55 221.53
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.39
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 1,552.42 1,515.17 1,654.11 1,173.22 1,153.81 1,144.39 941.10
Profit before Interest, Depreciation and Tax 108.63 184.65 179.13 148.72 145.37 146.93 146.89
Interest and Financial Charges 0.26 0.38 0.44 0.39 0.34 0.85 0.08
Profit before Depreciation and Tax 108.37 184.27 178.69 148.33 145.03 146.08 146.80
Depreciation 16.35 15.40 16.86 13.92 13.99 14.81 12.90
Profit Before Tax 307.31 221.64 177.22 122.78 119.32 145.71 142.78
Tax 137.86 83.13 63.02 36.62 34.15 38.57 37.73
Profit After Tax 169.45 138.51 114.20 86.16 85.17 107.14 105.05
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 999.92 841.04 727.25 632.01 564.64 500.45 414.13
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 10.64 7.04 8.80 7.34 7.41 7.41 8.84
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 82.75 78.93 75.96 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 0.00 -40.02 0.00 0.00 0.00 0.00
No Data Found !!
Rs in Cr Mar 2016 Mar 2015 Dec 2013 Dec 2012 Dec 2011 Dec 2010 Dec 2009
Cash and Cash Equivalents at Beginning of the year 172.01 309.60 123.10 85.04 91.01 106.09 19.47
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 221.64 177.22 122.78 119.32 145.71 138.90 181.99
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 12.90 11.86
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 1.74 2.06
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 -0.30 -0.92
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 -145.81 60.44
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 86.67 -14.12
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 0.08 0.61
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 -42.30 -64.43
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 158.53 13.02 191.50 -17.32 -18.45 45.63 159.91
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 -15.77 -19.27
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.23 0.32
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 5.15 4.16
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 80.40 -45.96
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities 54.42 -139.84 5.66 65.99 23.64 70.00 -60.76
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 -10.33 -0.02
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 -0.08 -0.61
Others -13.68 -10.77 -10.66 -10.61 -11.16 0.00 0.00
Net Cash used in Financing Activities -13.68 -10.77 -10.66 -10.61 -11.16 -10.54 -12.47
Net Inc./(Dec.) in Cash and Cash Equivalent 199.27 -137.59 186.50 38.06 -5.97 105.09 86.68
Cash and Cash Equivalents at End of the year 371.28 172.01 309.60 123.10 85.04 211.18 106.15
No Data Found !!
Rs in Cr Jun 2017 Mar 2017 Dec 2016 Sep 2016 Jun 2016 Mar 2016 Dec 2015
Sales 655.53 592.24 673.74 579.81 564.28 564.83 600.60
Other Income 8.74 11.01 10.54 5.74 13.66 6.74 6.91
Stock Adjustment -5.68 -0.36 -1.55 5.48 2.48 -11.00 5.31
Raw Material 269.85 242.39 325.62 265.60 253.43 310.22 313.32
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 126.24 108.78 103.99 99.19 101.97 93.65 93.08
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 116.56 115.42 99.39 94.84 103.38 88.91 87.33
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 79.92 72.54 92.59 69.11 48.73 45.23 53.99
Interest 0.00 0.25 0.00 0.00 0.01 0.23 0.01
Gross Profit 88.66 83.30 103.13 74.85 62.38 51.74 60.89
Depreciation 3.88 4.11 4.17 4.16 3.91 4.01 3.86
Taxation 29.41 57.33 34.94 25.31 20.28 17.06 24.99
Net Profit / Loss 55.37 21.86 64.02 45.38 38.19 30.67 32.04
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 8.84 8.84 8.84 8.84 8.84 8.84 8.84
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 62.62 24.73 72.40 51.33 43.19 34.69 36.24
Diluted EPS 62.62 24.73 72.40 51.33 43.19 34.69 36.24
EPS After Extra Ordinary Items
Basic EPS 62.62 24.73 72.40 51.33 43.19 34.69 36.24
Diluted EPS 62.62 24.73 72.40 51.33 43.19 34.69 36.24
No Data Found !!
Rs in Cr Dec 2017 Mar 2017 Sep 2016 Dec 2016 Mar 2016 Sep 2015 Jan 0001
Sales 2,410.07 1,265.98 1,144.09 2,187.62 1,165.43 1,022.19 2,403.67
Other Income 38.03 21.55 19.40 23.97 13.50 14.03 22.44
Stock Adjustment 6.05 -1.91 7.96 5.09 -5.69 10.78 -5.26
Raw Material 1,087.04 568.01 519.03 1,100.92 623.54 477.38 1,165.60
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 413.93 212.77 201.16 358.97 190.93 176.32 428.51
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 410.11 214.81 198.22 335.59 176.12 159.27 405.63
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 285.89 165.13 117.84 217.97 95.14 114.75 212.10
Interest 0.26 0.25 0.01 0.38 0.24 0.14 0.44
Gross Profit 323.66 186.43 137.23 241.56 108.40 128.64 234.10
Depreciation 16.35 8.28 8.07 15.40 7.87 7.53 16.86
Taxation 137.86 92.27 45.59 84.97 40.51 42.62 63.02
Net Profit / Loss 169.45 85.88 83.57 141.19 60.02 78.49 114.20
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 8.84 8.84 8.84 8.84 8.84 8.84 8.84
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 125.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.22 0.22
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 25.00 25.00
EPS Before Extra Ordinary Items
Basic EPS 191.65 0.00 94.52 156.69 0.00 88.77 129.17
Diluted EPS 191.65 0.00 94.52 156.69 0.00 88.77 129.17
EPS After Extra Ordinary Items
Basic EPS 191.65 0.00 94.52 156.69 0.00 88.77 129.17
Diluted EPS 191.65 0.00 94.52 156.69 0.00 88.77 129.17