25 Sep 2018 | 9:17 PM
 

WABCO India Ltd. Share Price Live (BSE)
0

BSE Code: 533023 | NSE Symbol: WABCOINDIA
6,995.00
120.45
(1.76 %)
25 Sep 2018 | 03:41 PM
Change company
  • Open (Rs)
    6,959.80
  • Prev. close (Rs.)
    6,874.55
  • High (Rs.)
    6,995.00
  • Low (Rs.)
    6,767.00
  • 52W H (Rs.)
    8,480.00
  • 52W L (Rs.)
    5,750.00
  • Volume
    345
  • MCap (Rs in Cr.)
    13,268.12

WABCO India Ltd. Financial Information

No Data Found !!
Mar 2018 Mar 2017 Mar 2016 Mar 2014 Mar 2013 Mar 2012 Mar 2011
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 143.84 112.55 107.22 61.94 68.95 76.83 66.68
Adjusted Cash EPS (Rs.) 176.39 145.04 136.85 78.89 80.40 85.08 74.29
Reported EPS (Rs.) 143.84 112.55 107.22 61.94 68.95 80.87 67.18
Reported Cash EPS (Rs.) 176.39 145.04 136.85 78.89 80.40 89.12 74.79
Dividend Per Share 8.00 7.00 6.00 5.00 5.00 5.00 5.00
Operating Profit Per Share (Rs.) 207.82 172.08 158.51 87.60 102.31 115.95 95.47
Book Value (Excl Rev Res) Per Share (Rs.) 207.82 172.08 158.51 87.60 102.31 115.95 95.47
Book Value (Incl Rev Res) Per Share (Rs.) 207.82 172.08 158.51 87.60 102.31 115.95 95.47
Net Operating Income Per Share (Rs.) 1,354.36 1,090.01 973.52 585.58 509.25 551.28 460.95
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 273.93 198.86
PROFITABILITY RATIOS
Operating Margin (%) 15.34 15.78 16.28 14.95 20.08 21.03 20.71
Gross Profit Margin (%) 12.94 12.80 13.23 12.06 17.84 19.53 19.06
Net Profit Margin (%) 10.62 10.32 11.01 10.32 13.36 14.60 14.18
Adjusted Cash Margin (%) 12.77 13.07 13.86 13.14 15.58 15.36 15.68
Adjusted Return On Net Worth (%) 17.87 16.85 19.04 15.55 20.15 27.54 32.70
Reported Return On Net Worth (%) 17.87 16.85 19.04 15.55 20.15 28.99 32.95
Return On long Term Funds (%) 25.12 23.76 25.33 21.34 28.50 39.44 49.27
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 1.84 1.77 1.91 1.58 1.64 2.28 3.14
LIQUIDITY RATIOS
Current Ratio 2.04 2.25 2.05 3.01 3.32 2.70 2.41
Current Ratio (Inc. ST Loans) 2.04 2.25 2.05 3.01 3.32 2.67 2.39
Quick Ratio 1.83 1.94 1.66 2.43 2.38 1.91 1.73
Inventory Turnover Ratio 207.82 172.08 158.51 87.60 102.31 115.95 95.47
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 4.86 5.33 4.66 8.07 7.25 6.18 8.64
Dividend payout Ratio (Cash Profit) 3.96 4.13 3.65 6.33 6.21 5.61 7.77
Earning Retention Ratio 95.14 94.67 95.34 91.93 92.75 93.50 91.29
Cash Earnings Retention Ratio 96.04 95.87 96.35 93.67 93.79 94.13 92.18
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 0.00 0.00 0.00 0.00 0.00 0.01 0.00
Financial Charges Coverage Ratio 275.22 780.67 2,149.31 1,337.22 11,743.39 1,888.22 1,211.46
Fin. Charges Cov.Ratio (Post Tax) 207.85 593.39 1,708.71 1,035.78 8,666.12 1,423.87 839.39
COMPONENT RATIOS
Material Cost Component(% earnings) 63.84 64.32 64.14 61.18 55.93 60.26 62.19
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 4.24 4.58
Exports as percent of Total Sales 33.84 0.00 34.48 42.52 24.43 17.23 16.18
Import Comp. in Raw Mat. Consumed 0.00 0.00 23.47 20.52 15.86 12.82 9.11
Long term assets / Total Assets 1.84 1.77 1.91 1.58 1.64 2.28 3.14
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.) 12,519.50 12,608.75 12,662.54 12,720.17 12,776.44 12,793.70 12,862.71
EV / Net Sales (X) 4.87 6.10 6.86 11.45 13.23 12.24 14.71
EV / EBITDA (X) 28.12 34.78 38.76 65.78 61.82 57.03 62.75
MarketCap / Sales (X) 5.01 6.23 6.97 11.59 13.33 12.31 14.73
Retention Ratios (%) 95.14 94.67 95.34 91.93 92.75 93.82 91.36
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 5.01 6.23 6.97 11.59 13.33 12.31 14.73
Earning Yield (%) 0.02 0.02 0.02 0.01 0.01 0.01 0.01
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 9.48 9.48 9.48 9.48 9.48 9.48 9.48
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 1,516.40 1,256.94 1,058.30 853.55 745.70 639.31 519.62
Loan Funds
Secured Loans 0.00 0.00 0.06 0.00 0.00 0.00 0.88
Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,525.89 1,266.43 1,067.84 863.04 755.18 648.80 529.98
USES OF FUNDS
Fixed Assets
Gross Block 522.75 426.86 387.73 529.11 466.84 393.91 340.54
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 163.79 108.93 52.64 205.37 160.38 130.42 110.30
Net Block 358.95 317.94 335.09 323.74 306.46 263.50 230.24
Capital Work in Progress 52.38 61.66 37.45 17.63 11.10 25.42 12.76
Investments 445.65 298.14 218.35 39.20 50.20 25.45 23.20
Net Current Assets
Current Assets, Loans and Advances 1,311.95 1,059.34 932.36 732.91 580.02 478.75 418.63
Less : Current Liabilities and Provisions 643.05 470.65 455.42 250.44 192.60 144.32 154.85
Total Net Current Assets 668.90 588.69 476.94 482.46 387.42 334.43 263.78
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 1,525.89 1,266.43 1,067.84 863.04 755.18 648.80 529.98
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 2.20 2.20 2.20 2.20
Market Value of Quoted Investments 445.65 298.14 218.35 37.03 48.07 23.27 21.02
Contingent liabilities 229.04 231.19 35.50 19.27 85.06 94.08 65.69
Number of Equity shares outstanding 1.90 1.90 1.90 1.90 1.90 1.90 1.90
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 2,568.90 2,067.49 1,846.53 1,347.96 1,110.70 965.92 1,045.64
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 9.76
Stock Adjustments 24.48 -37.59 -26.71 2.91 0.99 6.38 -6.93
Total Income 2,593.39 2,029.90 1,819.82 1,350.87 1,111.69 972.30 1,048.47
EXPENDITURE :
Raw Materials 1,577.41 1,275.67 1,126.40 790.03 632.88 510.81 579.26
Excise Duty 40.52 193.08 167.08 112.10 0.00 0.00 97.72
Power and Fuel Cost 20.73 19.73 20.91 19.92 19.66 17.56 14.35
Other Manufacturing Expenses 20.73 19.73 20.91 19.92 19.66 17.56 24.11
Employee Cost 229.10 191.11 174.89 143.45 125.25 107.01 94.29
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 0.00 44.42
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 1,888.50 1,699.34 1,510.18 1,085.41 797.45 652.94 854.15
Profit before Interest, Depreciation and Tax 524.37 427.33 387.89 529.47 466.98 393.93 340.66
Interest and Financial Charges 1.62 0.46 0.15 0.36 0.14 0.02 0.12
Profit before Depreciation and Tax 522.75 426.86 387.73 529.11 466.84 393.91 340.54
Depreciation 61.74 61.63 56.20 46.66 32.15 21.72 15.64
Profit Before Tax 381.78 300.45 270.34 176.63 161.07 184.95 216.23
Tax 108.96 86.97 66.97 55.97 43.59 54.16 62.83
Profit After Tax 272.83 213.48 203.37 120.66 117.48 130.79 153.40
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 1,276.77 1,018.38 820.52 617.15 519.58 463.20 373.43
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 10.57 9.06 7.50 7.50 7.87 7.87 7.95
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 2.20 2.20 2.20 2.20
Extraordinary Items -0.74 -3.53 0.00 0.00 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
Cash and Cash Equivalents at Beginning of the year 258.33 212.82 222.82 155.41 99.13 80.99 12.29
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 381.78 300.45 270.34 176.63 161.07 184.95 216.23
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 15.64
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 -0.03
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 -1.46
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 -0.74
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 15.39
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 -9.51
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 0.12
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 -64.41
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 -2.14
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 310.78 179.58 242.16 124.10 143.03 90.21 155.35
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 -68.37
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.08
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 -554.50
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 544.96
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 2.33
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 -205.20 -119.91 -240.54 -45.06 -75.52 -61.04 -75.50
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 -11.02
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 0.00 -0.12
Others -17.61 -14.16 -11.62 -11.39 -11.24 -11.04 0.00
Net Cash used in Financing Activities -17.61 -14.16 -11.62 -11.39 -11.24 -11.04 -11.14
Net Inc./(Dec.) in Cash and Cash Equivalent 87.98 45.51 -10.00 67.65 56.27 18.14 68.70
Cash and Cash Equivalents at End of the year 346.31 258.33 212.82 223.05 155.41 99.13 80.99
No Data Found !!
Rs in Cr Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017 Dec 2016
Sales 747.31 784.86 649.91 609.77 525.60 576.85 534.53
Other Income 25.06 20.04 6.42 13.94 10.55 10.85 6.54
Stock Adjustment 28.86 -30.69 27.63 -34.08 61.62 -45.46 1.11
Raw Material 465.51 540.11 373.77 406.08 257.45 401.66 335.79
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 60.49 63.35 57.86 55.90 51.99 49.26 48.78
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 92.76 99.90 90.36 79.22 75.48 93.82 72.63
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 99.69 112.18 100.28 102.65 79.07 77.57 76.22
Interest 0.00 1.24 0.10 0.20 0.08 0.42 0.03
Gross Profit 124.76 130.99 106.60 116.40 89.54 88.00 82.73
Depreciation 16.11 16.03 15.26 15.22 15.22 15.25 16.32
Taxation 33.90 37.74 27.53 23.59 20.09 23.17 23.62
Net Profit / Loss 74.75 77.21 63.80 77.59 54.22 49.58 42.79
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 9.48 9.48 9.48 9.48 9.48 9.48 9.48
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 39.41 40.71 33.64 40.91 28.59 26.14 22.56
Diluted EPS 39.41 40.71 33.64 40.91 28.59 26.14 22.56
EPS After Extra Ordinary Items
Basic EPS 39.41 40.71 33.64 40.91 28.59 26.14 22.56
Diluted EPS 39.41 40.71 33.64 40.91 28.59 26.14 22.56
No Data Found !!
Rs in Cr Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016 Dec 2016
Sales 2,568.90 1,434.77 1,135.37 2,067.49 1,111.38 1,094.41 1,838.27
Other Income 50.96 26.47 24.49 36.15 17.39 18.76 34.61
Stock Adjustment 24.48 -3.05 27.54 -37.59 -44.35 6.76 -21.36
Raw Material 1,577.41 913.89 663.53 1,275.67 737.44 676.53 1,121.10
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 229.10 121.21 107.89 191.11 98.04 93.07 173.78
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 343.72 190.26 154.70 311.90 166.45 145.45 271.81
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 394.18 212.46 181.72 326.39 153.79 172.61 292.94
Interest 1.62 1.34 0.28 0.46 0.45 0.02 0.15
Gross Profit 443.52 237.59 205.94 362.08 170.73 191.35 327.40
Depreciation 61.74 31.30 30.44 61.63 31.58 30.05 56.24
Taxation 108.96 65.27 43.69 86.97 46.79 40.19 66.54
Net Profit / Loss 272.83 141.02 131.81 213.48 92.37 121.11 204.62
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 9.48 9.48 9.48 9.48 9.48 9.48 9.48
Equity Dividend Rate 160.00 0.00 0.00 140.00 0.00 0.00 120.00
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 143.84 0.00 69.49 112.55 0.00 63.85 107.88
Diluted EPS 143.84 0.00 69.49 112.55 0.00 63.85 107.88
EPS After Extra Ordinary Items
Basic EPS 143.84 0.00 69.49 112.55 0.00 63.85 107.88
Diluted EPS 143.84 0.00 69.49 112.55 0.00 63.85 107.88