24 Sep 2018 | 1:51 PM
 

International Paper APPM Ltd. Share Price Live (BSE)
0

BSE Code: 502330 | NSE Symbol: IPAPPM
470.00
-27.90
(-5.60 %)
24 Sep 2018 | 01:39 PM
Change company
  • Open (Rs)
    501.70
  • Prev. close (Rs.)
    497.90
  • High (Rs.)
    507.70
  • Low (Rs.)
    455.80
  • 52W H (Rs.)
    563.46
  • 52W L (Rs.)
    273.40
  • Volume
    19830
  • MCap (Rs in Cr.)
    1,869.19

International Paper APPM Ltd. Financial Information

No Data Found !!
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 22.99 15.23 1.05 -0.22 -10.46 -1.89 -24.59
Adjusted Cash EPS (Rs.) 39.54 32.84 19.45 17.13 11.42 20.22 -11.87
Reported EPS (Rs.) 20.89 8.15 9.28 0.06 -10.46 -5.96 -24.59
Reported Cash EPS (Rs.) 37.44 25.75 27.68 17.41 11.42 16.15 -11.87
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 55.68 42.76 32.86 22.28 15.27 29.08 18.74
Book Value (Excl Rev Res) Per Share (Rs.) 55.68 42.76 32.86 22.28 15.27 29.08 18.74
Book Value (Incl Rev Res) Per Share (Rs.) 55.68 42.76 32.86 22.28 15.27 29.08 18.74
Net Operating Income Per Share (Rs.) 317.83 294.78 291.63 285.38 274.49 309.40 149.34
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 17.51 14.50 11.26 7.80 5.56 9.39 12.55
Gross Profit Margin (%) 12.31 8.53 4.95 1.72 -2.40 2.25 4.02
Net Profit Margin (%) 6.57 2.76 3.18 0.02 -3.81 -1.92 -16.46
Adjusted Cash Margin (%) 12.38 11.08 6.63 5.91 4.10 6.41 -7.85
Adjusted Return On Net Worth (%) 16.21 12.67 0.92 -0.21 -10.02 -1.64 -20.35
Reported Return On Net Worth (%) 14.72 6.77 8.18 0.05 -10.02 -5.18 -20.35
Return On long Term Funds (%) 25.59 17.03 8.47 5.70 -1.61 6.52 3.71
LEVERAGE RATIOS
Long Term Debt / Equity 0.11 0.30 0.67 0.57 0.94 0.70 0.73
Total Debt/Equity 0.32 0.49 0.99 0.79 1.20 0.82 0.79
Owners fund as % of total Source 0.32 0.49 0.99 0.79 1.20 0.82 0.79
Fixed Assets Turnover Ratio 1.74 1.46 1.41 1.37 1.25 1.45 0.69
LIQUIDITY RATIOS
Current Ratio 0.96 0.78 1.12 0.76 1.03 0.93 0.94
Current Ratio (Inc. ST Loans) 0.69 0.62 0.76 0.62 0.78 0.72 0.82
Quick Ratio 0.52 0.36 0.54 0.36 0.52 0.54 0.41
Inventory Turnover Ratio 55.68 42.76 32.86 22.28 15.27 29.08 18.74
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend payout Ratio (Cash Profit) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Retention Ratio 100.00 100.00 100.00 100.00 0.00 0.00 0.00
Cash Earnings Retention Ratio 100.00 100.00 100.00 100.00 100.00 100.00 0.00
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.15 1.79 5.78 4.82 11.00 4.68 0.00
Financial Charges Coverage Ratio 8.69 5.24 3.40 2.38 1.70 2.51 1.85
Fin. Charges Cov.Ratio (Post Tax) 6.71 4.05 3.73 2.55 2.05 2.16 -0.07
COMPONENT RATIOS
Material Cost Component(% earnings) 51.78 54.49 57.27 61.75 66.72 53.73 60.76
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 2.50 0.00 18.25 12.64 7.02 9.54 3.60
Import Comp. in Raw Mat. Consumed 0.00 0.00 6.53 8.92 17.53 17.75 19.15
Long term assets / Total Assets 1.74 1.46 1.41 1.37 1.25 1.45 0.69
Bonus Component In Equity Capital (%) 2.82 2.82 2.82 2.82 2.82 2.82 2.82
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 1,857.70 1,867.29 1,864.22 1,870.13 1,858.58 1,857.80 1,850.21
EV / Net Sales (X) 1.47 1.59 1.61 1.65 1.70 1.51 3.12
EV / EBITDA (X) 8.19 10.61 13.59 17.62 25.12 13.39 22.71
MarketCap / Sales (X) 1.48 1.60 1.62 1.65 1.72 1.52 3.16
Retention Ratios (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 1.48 1.60 1.62 1.65 1.72 1.52 3.16
Earning Yield (%) 0.04 0.02 0.02 0.00 -0.02 -0.01 -0.05
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 39.77 39.77 39.77 39.77 39.77 39.77 39.77
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 524.24 438.18 411.17 374.28 375.43 417.04 440.75
Loan Funds
Secured Loans 20.00 20.00 30.00 19.20 63.05 148.61 270.29
Unsecured Loans 160.80 214.28 417.49 309.40 436.30 228.04 111.39
Total 744.80 712.22 898.43 742.65 914.55 833.46 862.20
USES OF FUNDS
Fixed Assets
Gross Block 868.64 866.01 1,510.52 1,486.88 1,463.49 1,335.01 1,243.51
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 126.98 67.73 690.05 653.76 586.87 514.14 436.90
Net Block 741.66 798.28 820.47 833.11 876.62 820.87 806.61
Capital Work in Progress 4.19 2.51 17.14 15.84 9.79 22.37 61.21
Investments 14.64 10.11 15.43 15.43 15.43 16.03 16.05
Net Current Assets
Current Assets, Loans and Advances 336.14 343.72 414.75 381.56 416.20 348.29 371.94
Less : Current Liabilities and Provisions 351.84 442.40 369.36 503.30 403.50 374.10 393.61
Total Net Current Assets -15.70 -98.68 45.39 -121.74 12.70 -25.81 -21.67
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 744.80 712.22 898.43 742.65 914.55 833.46 862.20
Note :
Book Value of Unquoted Investments 14.64 10.11 16.08 16.08 16.08 16.03 17.86
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.87 0.08
Contingent liabilities 125.58 110.69 237.95 439.75 583.82 532.18 588.42
Number of Equity shares outstanding 3.98 3.98 3.98 3.98 3.98 3.98 3.98
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011
INCOME :
Sales Turnover 1,264.01 1,172.36 1,159.81 1,134.95 1,091.65 1,230.50 593.91
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments 16.51 23.94 8.56 -4.75 -31.58 79.50 -79.92
Total Income 1,280.51 1,196.30 1,168.37 1,130.20 1,060.08 1,310.00 513.99
EXPENDITURE :
Raw Materials 482.39 487.23 507.94 458.86 465.10 376.49 192.92
Excise Duty 15.80 58.58 56.44 69.53 68.03 68.20 34.85
Power and Fuel Cost 93.70 86.46 79.44 86.17 87.74 114.78 77.84
Other Manufacturing Expenses 93.70 86.46 79.44 86.17 87.74 114.78 77.84
Employee Cost 152.20 139.22 129.25 120.12 108.17 112.34 65.66
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 837.79 857.95 852.51 820.85 816.77 786.59 449.10
Profit before Interest, Depreciation and Tax 894.73 899.60 1,550.82 1,531.47 1,506.87 1,390.37 1,287.51
Interest and Financial Charges 26.09 33.59 40.30 44.60 43.39 55.36 44.00
Profit before Depreciation and Tax 868.64 866.01 1,510.52 1,486.88 1,463.49 1,335.01 1,243.51
Depreciation 65.81 70.03 73.18 69.00 87.01 87.94 50.62
Profit Before Tax 126.46 44.23 56.36 -6.31 -56.42 -20.73 -13.16
Tax 43.39 11.83 19.47 -6.55 -14.81 2.98 84.65
Profit After Tax 83.07 32.40 36.89 0.25 -41.61 -23.70 -97.81
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 47.99 -34.58 -65.68 -102.57 -102.82 -61.21 -37.51
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 0.00 0.00 0.00 0.00
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 14.64 10.11 16.08 16.08 16.08 16.03 17.86
Extraordinary Items -8.86 -29.22 32.71 1.13 0.00 -16.19 0.00
No Data Found !!
Rs in Cr Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011 Mar 2011
Cash and Cash Equivalents at Beginning of the year 9.62 3.69 14.62 14.95 20.43 20.68 13.77
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 42.56 56.36 -6.31 -56.42 -20.73 -13.16 57.09
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 171.82 111.33 130.07 19.68 174.10 77.06 124.65
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 -29.47 -38.00 -33.18 -87.94 -89.86 -35.23 -52.42
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 -145.20 -67.40 -107.82 67.93 -89.71 -38.36 -65.31
Net Cash used in Financing Activities -145.20 -67.40 -107.82 67.93 -89.71 -38.36 -65.31
Net Inc./(Dec.) in Cash and Cash Equivalent -2.85 5.93 -10.92 -0.33 -5.47 3.47 6.91
Cash and Cash Equivalents at End of the year 6.77 9.62 3.70 14.62 14.95 24.15 20.68
No Data Found !!
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 339.86 339.73 328.29 284.98 311.00 333.10 330.80
Other Income 1.21 0.75 2.28 1.84 0.42 1.42 0.81
Stock Adjustment -0.95 1.34 9.99 6.86 -1.68 -2.02 -5.26
Raw Material 116.41 122.76 124.60 111.71 123.31 130.07 145.88
Power And Fuel 0.00 0.00 0.00 0.00 0.00 21.78 22.60
Employee Expenses 38.27 34.57 40.56 39.50 37.58 41.78 34.12
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 97.92 103.78 97.42 96.52 93.77 78.39 78.31
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 88.20 77.29 55.73 30.40 58.02 63.09 55.14
Interest 3.65 6.25 6.47 6.91 6.46 7.39 7.86
Gross Profit 85.76 71.79 51.54 25.33 51.98 57.12 48.08
Depreciation 16.12 16.47 16.82 16.87 15.65 16.74 16.09
Taxation 24.78 14.22 13.99 2.70 12.48 10.92 10.30
Net Profit / Loss 44.86 32.73 20.73 5.76 23.85 15.32 21.69
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 39.77 39.77 39.77 39.77 39.77 39.77 39.77
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 11.28 8.23 5.21 1.45 6.00 3.85 5.45
Diluted EPS 11.28 8.23 5.21 1.45 6.00 3.85 5.45
EPS After Extra Ordinary Items
Basic EPS 11.28 8.23 5.21 1.45 6.00 3.85 5.45
Diluted EPS 11.28 8.23 5.21 1.45 6.00 3.85 5.45
No Data Found !!
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 1,264.01 668.03 595.98 1,208.40 663.90 570.01 1,159.81
Other Income 5.29 3.03 2.26 5.80 2.23 3.57 6.46
Stock Adjustment 16.51 11.33 5.18 23.94 -7.28 31.22 8.56
Raw Material 482.39 247.37 235.02 489.91 275.95 213.96 507.94
Power And Fuel 0.00 0.00 0.00 86.46 44.38 42.08 79.44
Employee Expenses 152.20 75.13 77.08 140.80 75.91 64.89 129.25
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 391.48 201.19 190.29 301.51 156.71 170.31 303.95
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 221.43 133.01 88.42 165.77 118.23 47.55 130.67
Interest 26.09 12.72 13.37 32.60 15.25 17.35 40.30
Gross Profit 200.64 123.32 77.31 138.98 105.21 33.77 96.83
Depreciation 65.81 33.29 32.53 68.23 32.83 35.39 73.18
Taxation 43.39 28.21 15.18 11.26 21.22 -9.97 19.47
Net Profit / Loss 83.07 53.46 29.61 31.31 37.00 -5.70 36.89
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 39.77 39.77 39.77 39.77 39.77 39.77 39.77
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 20.89 0.00 7.45 7.87 0.00 -1.43 9.28
Diluted EPS 20.89 0.00 7.45 7.87 0.00 -1.43 9.28
EPS After Extra Ordinary Items
Basic EPS 20.89 0.00 7.45 7.87 0.00 -1.43 9.28
Diluted EPS 20.89 0.00 7.45 7.87 0.00 -1.43 9.28