BlueScope Steel Limited
ASX:BSL.AX
21.6 (AUD) • At close October 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
| 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q2 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 8,461.7 | 8,538.8 | 8,850.4 | 9,323.8 | 9,572.2 | 9,418.7 | 7,055.5 | 5,817.4 | 5,423.5 | 5,861 | 6,147.7 | 6,413.7 | 6,063.8 | 5,462.5 | 5,114.5 | 4,438.8 | 4,200.6 | 4,339.5 | 3,924.5 | 3,998.9 | 3,586.8 | 1,818.55 | 1,818.55 | 2,113.4 | 2,113.4 | 2,113.4 | 2,113.4 | 2,278.1 | 2,278.1 | 2,278.1 | 2,278.1 | 2,149.325 | 2,149.325 | 2,149.325 | 2,149.325 | 2,575.525 | 2,575.525 | 2,575.525 | 2,575.525 | 2,614.5 | 2,614.5 | 2,614.5 | 2,614.5 | 2,028.225 | 2,028.225 | 2,028.225 | 2,028.225 | 2,003.15 | 2,003.15 | 2,003.15 | 2,003.15 | 1,985.175 | 1,985.175 | 1,985.175 | 1,985.175 | 1,434.475 | 1,434.475 | 1,434.475 | 1,434.475 | 1,318.025 | 1,318.025 | 1,318.025 | 1,318.025 | 615.925 | 615.925 | 615.925 | 615.925 | 1,228.275 | 1,228.275 | 1,228.275 | 1,228.275 |
| Cost of Revenue
| 5,109 | 7,311.7 | 7,571.4 | 7,967.3 | 7,511.7 | 6,767.7 | 5,513.6 | 4,975 | 4,837.2 | 5,195.1 | 5,327.8 | 3,666.3 | 3,528 | 3,168.5 | 2,725.1 | 2,413.2 | 2,365.3 | 2,426.3 | 2,189.5 | 2,266.8 | 2,063.5 | 1,065.6 | 1,065.6 | 1,360.925 | 1,360.925 | 1,360.925 | 1,360.925 | 1,413.7 | 1,413.7 | 1,413.7 | 1,413.7 | 1,215.675 | 1,215.675 | 1,215.675 | 1,215.675 | 1,552.975 | 1,552.975 | 1,552.975 | 1,552.975 | 1,342.95 | 1,342.95 | 1,342.95 | 1,342.95 | 948.05 | 948.05 | 948.05 | 948.05 | 962.325 | 962.325 | 962.325 | 962.325 | 787.525 | 787.525 | 787.525 | 787.525 | 535.975 | 535.975 | 535.975 | 535.975 | 498.3 | 498.3 | 498.3 | 498.3 | 381.55 | 381.55 | 381.55 | 381.55 | 460.55 | 460.55 | 460.55 | 460.55 |
| Gross Profit
| 3,352.7 | 1,227.1 | 1,279 | 1,356.5 | 2,060.5 | 2,651 | 1,541.9 | 842.4 | 586.3 | 665.9 | 819.9 | 2,747.4 | 2,535.8 | 2,294 | 2,389.4 | 2,025.6 | 1,835.3 | 1,913.2 | 1,735 | 1,732.1 | 1,523.3 | 752.95 | 752.95 | 752.475 | 752.475 | 752.475 | 752.475 | 864.4 | 864.4 | 864.4 | 864.4 | 933.65 | 933.65 | 933.65 | 933.65 | 1,022.55 | 1,022.55 | 1,022.55 | 1,022.55 | 1,271.55 | 1,271.55 | 1,271.55 | 1,271.55 | 1,080.175 | 1,080.175 | 1,080.175 | 1,080.175 | 1,040.825 | 1,040.825 | 1,040.825 | 1,040.825 | 1,197.65 | 1,197.65 | 1,197.65 | 1,197.65 | 898.5 | 898.5 | 898.5 | 898.5 | 819.725 | 819.725 | 819.725 | 819.725 | 234.375 | 234.375 | 234.375 | 234.375 | 767.725 | 767.725 | 767.725 | 767.725 |
| Gross Profit Ratio
| 0.396 | 0.144 | 0.145 | 0.145 | 0.215 | 0.281 | 0.219 | 0.145 | 0.108 | 0.114 | 0.133 | 0.428 | 0.418 | 0.42 | 0.467 | 0.456 | 0.437 | 0.441 | 0.442 | 0.433 | 0.425 | 0.414 | 0.414 | 0.356 | 0.356 | 0.356 | 0.356 | 0.379 | 0.379 | 0.379 | 0.379 | 0.434 | 0.434 | 0.434 | 0.434 | 0.397 | 0.397 | 0.397 | 0.397 | 0.486 | 0.486 | 0.486 | 0.486 | 0.533 | 0.533 | 0.533 | 0.533 | 0.52 | 0.52 | 0.52 | 0.52 | 0.603 | 0.603 | 0.603 | 0.603 | 0.626 | 0.626 | 0.626 | 0.626 | 0.622 | 0.622 | 0.622 | 0.622 | 0.381 | 0.381 | 0.381 | 0.381 | 0.625 | 0.625 | 0.625 | 0.625 |
| Reseach & Development Expenses
| 31 | 0 | 29 | 0 | 26.6 | 0 | 24.6 | 0 | 22.1 | 0 | 0 | 0 | 24.7 | 0 | 0 | 0 | 20.1 | 0 | 19.8 | 4.95 | 25.6 | 6.4 | 6.4 | 6.5 | 6.5 | 6.5 | 6.5 | 7.075 | 7.075 | 7.075 | 7.075 | 7.2 | 7.2 | 7.2 | 7.2 | 10.625 | 10.625 | 10.625 | 10.625 | 8.225 | 8.225 | 8.225 | 8.225 | 10.425 | 10.425 | 10.425 | 10.425 | 7.1 | 7.1 | 7.1 | 7.1 | 6.325 | 6.325 | 6.325 | 6.325 | 4.9 | 4.9 | 4.9 | 4.9 | 0 | 0 | 0 | 0 | 3.9 | 3.9 | 3.9 | 3.9 | 2.45 | 2.45 | 2.45 | 2.45 |
| General & Administrative Expenses
| 1,782.1 | 275.9 | 293.1 | 217.9 | 215.1 | 142.5 | 113.4 | 92.1 | 120.2 | 139.3 | 0 | 1,290.3 | 1,256.6 | 1,262 | 1,276.5 | 1,314.4 | 1,227 | 1,253.5 | 394.975 | 394.975 | 338.075 | 338.075 | 338.075 | 349.275 | 349.275 | 349.275 | 349.275 | 379.325 | 379.325 | 379.325 | 379.325 | 381.5 | 381.5 | 381.5 | 381.5 | 423.85 | 423.85 | 423.85 | 423.85 | 399.1 | 399.1 | 399.1 | 399.1 | 323.975 | 323.975 | 323.975 | 323.975 | 349.8 | 349.8 | 349.8 | 349.8 | 336.75 | 336.75 | 336.75 | 336.75 | 268.8 | 268.8 | 268.8 | 268.8 | 257.975 | 257.975 | 257.975 | 257.975 | 93.375 | 93.375 | 93.375 | 93.375 | 289.7 | 289.7 | 289.7 | 289.7 |
| Selling & Marketing Expenses
| 430.1 | 354.7 | 362.4 | 409.3 | 386 | 329.6 | 281.7 | 265 | 272.6 | 267.2 | 0 | 255.4 | 257.3 | 239.2 | 236.2 | 260.8 | 252.1 | 275.1 | 259.6 | 238.8 | 236.7 | 110.45 | 110.45 | 132.45 | 132.45 | 132.45 | 132.45 | 148.775 | 148.775 | 148.775 | 148.775 | 136.125 | 136.125 | 136.125 | 136.125 | 141.45 | 141.45 | 141.45 | 141.45 | 168.325 | 168.325 | 168.325 | 168.325 | 143.9 | 143.9 | 143.9 | 143.9 | 140.725 | 140.725 | 140.725 | 140.725 | 121.075 | 121.075 | 121.075 | 121.075 | 104.675 | 104.675 | 104.675 | 104.675 | 102.5 | 102.5 | 102.5 | 102.5 | 23.375 | 23.375 | 23.375 | 23.375 | 0 | 0 | 0 | 0 |
| SG&A
| 2,212.2 | 630.6 | 655.5 | 627.2 | 601.1 | 472.1 | 395.1 | 357.1 | 392.8 | 406.5 | 371.3 | 1,545.7 | 1,513.9 | 1,501.2 | 1,512.7 | 1,575.2 | 1,479.1 | 1,528.6 | 1,479.2 | 1,410.6 | 1,348.8 | 448.525 | 448.525 | 481.725 | 481.725 | 481.725 | 481.725 | 528.1 | 528.1 | 528.1 | 528.1 | 517.625 | 517.625 | 517.625 | 517.625 | 565.3 | 565.3 | 565.3 | 565.3 | 567.425 | 567.425 | 567.425 | 567.425 | 467.875 | 467.875 | 467.875 | 467.875 | 490.525 | 490.525 | 490.525 | 490.525 | 457.825 | 457.825 | 457.825 | 457.825 | 373.475 | 373.475 | 373.475 | 373.475 | 360.475 | 360.475 | 360.475 | 360.475 | 116.75 | 116.75 | 116.75 | 116.75 | -1.925 | -1.925 | -1.925 | -1.925 |
| Other Expenses
| -158.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -232.65 | -232.65 | -176.475 | -176.475 | -176.475 | -218.925 | -218.925 | -218.925 | -218.925 | -231.2 | -231.2 | -231.2 | -231.2 | -295.5 | -295.5 | -295.5 | -295.5 | -221.375 | -221.375 | -221.375 | -221.375 | -217.725 | -217.725 | -217.725 | -217.725 | -159.225 | -159.225 | -159.225 | -159.225 | -115 | -115 | -115 | -115 | -92.225 | -92.225 | -92.225 | -92.225 | -106.2 | -106.2 | -106.2 | -106.2 | -102.125 | -102.125 | -102.125 | -102.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 2,084.8 | 630.6 | 655.5 | 627.2 | 601.1 | 472.1 | 395.1 | 357.1 | 429.8 | 406.5 | 371.3 | 1,901 | 1,585.2 | 1,773.9 | 1,868.3 | 1,706.1 | 1,739.5 | 1,731.7 | 1,682.8 | 1,650 | 1,558.7 | 278.45 | 278.45 | 269.3 | 269.3 | 269.3 | 269.3 | 303.975 | 303.975 | 303.975 | 303.975 | 229.325 | 229.325 | 229.325 | 229.325 | 354.55 | 354.55 | 354.55 | 354.55 | 357.925 | 357.925 | 357.925 | 357.925 | 319.075 | 319.075 | 319.075 | 319.075 | 382.625 | 382.625 | 382.625 | 382.625 | 371.925 | 371.925 | 371.925 | 371.925 | 272.175 | 272.175 | 272.175 | 272.175 | 258.35 | 258.35 | 258.35 | 258.35 | 120.65 | 120.65 | 120.65 | 120.65 | 0.525 | 0.525 | 0.525 | 0.525 |
| Operating Income
| 1,267.9 | 596.5 | 623.5 | 729.3 | 1,459.4 | 2,178.9 | 1,146.8 | 485.3 | 156.5 | 259.4 | 448.6 | 835.7 | 729.9 | 499.4 | 565.3 | 132.8 | 91.9 | 118.8 | 33.8 | 55 | -42.6 | -52.925 | -52.925 | -79.375 | -79.375 | -79.375 | -79.375 | -56.575 | -56.575 | -56.575 | -56.575 | 99.25 | 99.25 | 99.25 | 99.25 | 11.525 | 11.525 | 11.525 | 11.525 | 256.925 | 256.925 | 256.925 | 256.925 | 214.075 | 214.075 | 214.075 | 214.075 | 94.3 | 94.3 | 94.3 | 94.3 | 291.375 | 291.375 | 291.375 | 291.375 | 181.175 | 181.175 | 181.175 | 181.175 | 133.375 | 133.375 | 133.375 | 133.375 | 1.05 | 1.05 | 1.05 | 1.05 | 408.425 | 408.425 | 408.425 | 408.425 |
| Operating Income Ratio
| 0.15 | 0.07 | 0.07 | 0.078 | 0.152 | 0.231 | 0.163 | 0.083 | 0.029 | 0.044 | 0.073 | 0.13 | 0.12 | 0.091 | 0.111 | 0.03 | 0.022 | 0.027 | 0.009 | 0.014 | -0.012 | -0.029 | -0.029 | -0.038 | -0.038 | -0.038 | -0.038 | -0.025 | -0.025 | -0.025 | -0.025 | 0.046 | 0.046 | 0.046 | 0.046 | 0.004 | 0.004 | 0.004 | 0.004 | 0.098 | 0.098 | 0.098 | 0.098 | 0.106 | 0.106 | 0.106 | 0.106 | 0.047 | 0.047 | 0.047 | 0.047 | 0.147 | 0.147 | 0.147 | 0.147 | 0.126 | 0.126 | 0.126 | 0.126 | 0.101 | 0.101 | 0.101 | 0.101 | 0.002 | 0.002 | 0.002 | 0.002 | 0.333 | 0.333 | 0.333 | 0.333 |
| Total Other Income Expenses Net
| -681.5 | 81 | -0.4 | 70.7 | 86.3 | 32 | 36 | -7.7 | -172.1 | 9.7 | 24.9 | -11.6 | 167.2 | -11.6 | -82.4 | 155.4 | -24.7 | 36.3 | -8.8 | 8.1 | -12.5 | 46.125 | 46.125 | -164.65 | -164.65 | -164.65 | -164.65 | -229.2 | -229.2 | -229.2 | -229.2 | -66.675 | -66.675 | -66.675 | -66.675 | -43.35 | -43.35 | -43.35 | -43.35 | -21.725 | -21.725 | -21.725 | -21.725 | 22.75 | 22.75 | 22.75 | 22.75 | 22.85 | 22.85 | 22.85 | 22.85 | 47.15 | 47.15 | 47.15 | 47.15 | 19.675 | 19.675 | 19.675 | 19.675 | 15.025 | 15.025 | 15.025 | 15.025 | -5.375 | -5.375 | -5.375 | -5.375 | -332.275 | -332.275 | -332.275 | -332.275 |
| Income Before Tax
| 586.4 | 677.5 | 623.1 | 800 | 1,545.7 | 2,210.9 | 1,182.8 | 477.6 | -15.6 | 269.1 | 473.5 | 824.1 | 897.1 | 487.8 | 482.9 | 288.2 | 67.2 | 155.1 | 25 | 63.1 | -55.1 | -6.8 | -6.8 | -244.025 | -244.025 | -244.025 | -244.025 | -285.775 | -285.775 | -285.775 | -285.775 | 32.575 | 32.575 | 32.575 | 32.575 | -31.825 | -31.825 | -31.825 | -31.825 | 235.2 | 235.2 | 235.2 | 235.2 | 236.825 | 236.825 | 236.825 | 236.825 | 117.15 | 117.15 | 117.15 | 117.15 | 338.525 | 338.525 | 338.525 | 338.525 | 200.85 | 200.85 | 200.85 | 200.85 | 148.4 | 148.4 | 148.4 | 148.4 | -4.325 | -4.325 | -4.325 | -4.325 | 76.15 | 76.15 | 76.15 | 76.15 |
| Income Before Tax Ratio
| 0.069 | 0.079 | 0.07 | 0.086 | 0.161 | 0.235 | 0.168 | 0.082 | -0.003 | 0.046 | 0.077 | 0.128 | 0.148 | 0.089 | 0.094 | 0.065 | 0.016 | 0.036 | 0.006 | 0.016 | -0.015 | -0.004 | -0.004 | -0.115 | -0.115 | -0.115 | -0.115 | -0.125 | -0.125 | -0.125 | -0.125 | 0.015 | 0.015 | 0.015 | 0.015 | -0.012 | -0.012 | -0.012 | -0.012 | 0.09 | 0.09 | 0.09 | 0.09 | 0.117 | 0.117 | 0.117 | 0.117 | 0.058 | 0.058 | 0.058 | 0.058 | 0.171 | 0.171 | 0.171 | 0.171 | 0.14 | 0.14 | 0.14 | 0.14 | 0.113 | 0.113 | 0.113 | 0.113 | -0.007 | -0.007 | -0.007 | -0.007 | 0.062 | 0.062 | 0.062 | 0.062 |
| Income Tax Expense
| 154.3 | 165.8 | 176.8 | 174.9 | 327.5 | 479.2 | 264.7 | 123.4 | 54.9 | 73.1 | 110.8 | 181.8 | 269.1 | 0.9 | 93.4 | 60.9 | 11.3 | 36.1 | 53.2 | 35.9 | 15.1 | 9.275 | 9.275 | 12.55 | 12.55 | 12.55 | 12.55 | -25.375 | -25.375 | -25.375 | -25.375 | -0.875 | -0.875 | -0.875 | -0.875 | -12.05 | -12.05 | -12.05 | -12.05 | 81.625 | 81.625 | 81.625 | 81.625 | 57.25 | 57.25 | 57.25 | 57.25 | 31.45 | 31.45 | 31.45 | 31.45 | 338.525 | 338.525 | 338.525 | 338.525 | 200.85 | 200.85 | 200.85 | 200.85 | 148.4 | 148.4 | 148.4 | 148.4 | -5.275 | -5.275 | -5.275 | -5.275 | 76.15 | 76.15 | 76.15 | 76.15 |
| Net Income
| 366.4 | 439.3 | 410.3 | 598.9 | 1,166.6 | 1,643.5 | 863 | 330.3 | -89.3 | 185.8 | 391.5 | 629.4 | 1,137.9 | 457.5 | 343.4 | 200.8 | 37 | 97.1 | -47.2 | 4 | -84.7 | -21.025 | -21.025 | -260.875 | -260.875 | -260.875 | -260.875 | -263.55 | -263.55 | -263.55 | -263.55 | 31.5 | 31.5 | 31.5 | 31.5 | -16.6 | -16.6 | -16.6 | -16.6 | 149.05 | 149.05 | 149.05 | 149.05 | 171.4 | 171.4 | 171.4 | 171.4 | 84.4 | 84.4 | 84.4 | 84.4 | -0.025 | -0.025 | -0.025 | -0.025 | -4.425 | -4.425 | -4.425 | -4.425 | -5.25 | -5.25 | -5.25 | -5.25 | -2.575 | -2.575 | -2.575 | -2.575 | 0 | 0 | 0 | 0 |
| Net Income Ratio
| 0.043 | 0.051 | 0.046 | 0.064 | 0.122 | 0.174 | 0.122 | 0.057 | -0.016 | 0.032 | 0.064 | 0.098 | 0.188 | 0.084 | 0.067 | 0.045 | 0.009 | 0.022 | -0.012 | 0.001 | -0.024 | -0.012 | -0.012 | -0.123 | -0.123 | -0.123 | -0.123 | -0.116 | -0.116 | -0.116 | -0.116 | 0.015 | 0.015 | 0.015 | 0.015 | -0.006 | -0.006 | -0.006 | -0.006 | 0.057 | 0.057 | 0.057 | 0.057 | 0.085 | 0.085 | 0.085 | 0.085 | 0.042 | 0.042 | 0.042 | 0.042 | -0 | -0 | -0 | -0 | -0.003 | -0.003 | -0.003 | -0.003 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 |
| EPS
| 0.83 | 0.97 | 0.89 | 1.28 | 2.42 | 3.29 | 1.71 | 0.66 | -0.18 | 0.36 | 0.75 | 1.15 | 2.02 | 0.8 | 0.58 | 0.35 | 0.063 | 0.17 | -0.085 | 0.007 | -0.15 | -0.038 | -0.038 | -0.59 | -0.59 | -0.59 | -0.59 | -0.73 | -0.73 | -0.73 | -0.73 | 0.088 | 0.088 | 0.088 | 0.088 | -0.091 | -0.091 | -0.091 | -0.091 | 0.81 | 0.81 | 0.81 | 0.81 | 0.96 | 0.96 | 0.96 | 0.96 | 0.48 | 0.48 | 0.48 | 0.48 | -0 | -0 | -0 | -0 | -0.024 | -0.024 | -0.024 | -0.024 | -0.027 | -0.027 | -0.027 | -0.027 | -0.17 | -0.17 | -0.17 | -0.17 | 0 | 0 | 0 | 0 |
| EPS Diluted
| 0.82 | 0.97 | 0.88 | 1.27 | 2.41 | 3.27 | 1.7 | 0.65 | -0.18 | 0.36 | 0.74 | 1.15 | 2.02 | 0.8 | 0.58 | 0.35 | 0.064 | 0.17 | -0.082 | 0.007 | -0.15 | -0.038 | -0.038 | -0.59 | -0.59 | -0.59 | -0.59 | -0.73 | -0.73 | -0.73 | -0.73 | 0.088 | 0.088 | 0.088 | 0.088 | -0.091 | -0.091 | -0.091 | -0.091 | 0.81 | 0.81 | 0.81 | 0.81 | 0.96 | 0.96 | 0.96 | 0.96 | 0.48 | 0.48 | 0.48 | 0.48 | -0 | -0 | -0 | -0 | -0.024 | -0.024 | -0.024 | -0.024 | -0.027 | -0.027 | -0.027 | -0.027 | -0.17 | -0.17 | -0.17 | -0.17 | 0 | 0 | 0 | 0 |
| EBITDA
| 818.1 | 935.8 | 960.7 | 1,050.4 | 1,752 | 2,435.8 | 1,399.3 | 720.6 | 429.2 | 521.3 | 655.6 | 1,041.8 | 899.1 | 685.1 | 754.7 | 323.7 | 253.7 | 283.1 | 175.6 | 219.7 | 93.3 | 87.875 | 87.875 | -137.4 | -137.4 | -137.4 | -137.4 | -173.6 | -173.6 | -173.6 | -173.6 | 146.1 | 146.1 | 146.1 | 146.1 | 96.125 | 96.125 | 96.125 | 96.125 | 352.75 | 352.75 | 352.75 | 352.75 | 342.975 | 342.975 | 342.975 | 342.975 | 211.725 | 211.725 | 211.725 | 211.725 | 424.4 | 424.4 | 424.4 | 424.4 | 272.3 | 272.3 | 272.3 | 272.3 | 216.175 | 216.175 | 216.175 | 216.175 | 22.975 | 22.975 | 22.975 | 22.975 | 474.25 | 474.25 | 474.25 | 474.25 |
| EBITDA Ratio
| 0.097 | 0.11 | 0.109 | 0.113 | 0.183 | 0.259 | 0.198 | 0.124 | 0.079 | 0.089 | 0.107 | 0.162 | 0.148 | 0.125 | 0.148 | 0.073 | 0.06 | 0.065 | 0.045 | 0.055 | 0.026 | 0.048 | 0.048 | -0.065 | -0.065 | -0.065 | -0.065 | -0.076 | -0.076 | -0.076 | -0.076 | 0.068 | 0.068 | 0.068 | 0.068 | 0.037 | 0.037 | 0.037 | 0.037 | 0.135 | 0.135 | 0.135 | 0.135 | 0.169 | 0.169 | 0.169 | 0.169 | 0.106 | 0.106 | 0.106 | 0.106 | 0.214 | 0.214 | 0.214 | 0.214 | 0.19 | 0.19 | 0.19 | 0.19 | 0.164 | 0.164 | 0.164 | 0.164 | 0.037 | 0.037 | 0.037 | 0.037 | 0.386 | 0.386 | 0.386 | 0.386 |