ARIS - Aris Mining Corporation
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$23.29
DETAILS
HIGH:
$30.00
LOW:
$18.00
MEDIAN:
$22.00
CONSENSUS:
$23.29
UPSIDE:
35.09%
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Revenue | 927.7 | 510.6 | 447.7 | 400.0 | 382.6 | 390.9 | 313.0 | 257.4 | 206.1 | 176.1 | 128.9 | 123.0 | 148.5 | 168.2 | 137.7 | 20.2 | 17.6 | 16.9 | 0 | 0 | 0 | 13.4 | 12.6 | 0.0 | 0 |
| Cost of Revenue | 467.4 | 314.8 | 261.8 | 195.8 | 215.3 | 198.7 | 176.1 | 168.5 | 137.3 | 111.6 | 93.1 | 118.4 | 147.3 | 150.0 | 126.3 | 23.1 | 3.4 | 2.9 | 0 | 0 | 0 | 14.5 | 3.2 | 0 | 0 |
| Gross Profit | 460.2 | 195.8 | 185.9 | 204.1 | 167.3 | 192.2 | 136.9 | 88.9 | 68.8 | 64.4 | 35.8 | 4.6 | 1.3 | 18.2 | 11.5 | (2.9) | 14.2 | 14.0 | 0 | 0 | 0 | (1.0) | 9.4 | 0.0 | 0 |
| Operating Expenses | |||||||||||||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 63.4 | 23.6 | 23.0 | 23.4 | 14.9 | 26.6 | 26.1 | 11.5 | 13.8 | 7.6 | 5.7 | 8.1 | 11.2 | 16.6 | 25.4 | 14.8 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 |
| Other Expenses | 39.6 | 54.8 | 54.1 | 119.2 | (44.1) | 10.6 | 174.7 | 2.5 | (46.7) | 22.1 | 41.2 | 19.9 | 167.9 | 5.9 | 17.1 | 0 | 8.5 | 10.2 | 0.2 | 0 | 0 | 12.1 | 9.7 | 0 | 0 |
| Operating Expenses | 102.9 | 78.4 | 77.1 | 142.6 | (29.3) | 37.3 | 200.8 | 14.0 | (32.9) | 29.7 | 51.1 | 28.0 | 179.2 | 22.5 | 42.5 | 14.8 | 10.0 | 10.4 | 0.2 | 0.1 | 0.1 | 12.2 | 9.8 | 0.0 | 0.1 |
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 357.3 | 117.4 | 108.8 | 61.5 | 196.6 | 154.9 | (63.8) | 74.9 | 101.7 | 34.7 | (15.4) | (23.4) | (177.9) | (9.2) | (16.3) | (17.8) | 0.8 | (0.2) | (0.2) | (0.1) | (0.1) | 1.3 | (0.3) | (0.0) | (0.1) |
| Interest Expense | 38.6 | 27.3 | 27.4 | 28.3 | 18.4 | 24.4 | 11.7 | 20.3 | 31.3 | 28.6 | 8.7 | 9.0 | 13.7 | 19.3 | 9.7 | 0.6 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 |
| Interest Income | 12.6 | 6.9 | 11.1 | 6.8 | 1.4 | 1.6 | 1.1 | 0.8 | 0.3 | 0.3 | 0.1 | 0.8 | 0.2 | 0.2 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||
| EBITDA | 299.8 | 152.2 | 125.2 | 127.2 | 276.0 | 70.4 | 142.2 | 54.8 | 122.1 | 40.9 | 35.4 | 34.3 | (148.7) | (13.5) | 1.5 | (14.1) | 1.2 | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.1) |
| EBIT | 245.7 | 118.2 | 87.2 | 93.7 | 244.4 | 45.3 | (64.7) | 25.9 | 102.2 | 28.4 | 4.8 | 18.4 | (165.3) | (30.4) | (16.3) | (17.5) | (0.1) | (0.2) | (0.2) | (0.1) | (0.1) | 0 | 0 | (0.0) | 0 |
| Income Before Tax | 207.1 | 79.3 | 58.8 | 57.7 | 231.7 | 38.0 | (111.8) | 17.3 | 68.4 | 18.5 | (5.5) | 9.4 | (179.2) | (39.2) | (30.8) | (18.1) | 0.5 | (0.3) | (0.3) | (0.1) | (0.1) | 1.1 | (1.3) | 0 | 0 |
| Income Tax Expense | 127.7 | 56.0 | 47.4 | 62.6 | 51.7 | 65.6 | 19.4 | 20.7 | 31.6 | 14.8 | 7.6 | 13.0 | (14.2) | (3.3) | 4.8 | (1.2) | 0 | 0 | 0 | 0.0 | 0.1 | (0.1) | (0.0) | 0.0 | 0.1 |
| Net Income | 78.3 | 24.6 | 11.4 | (4.9) | 186.2 | (4.7) | (131.2) | (3.4) | 36.8 | 3.7 | (13.0) | (3.3) | (165.2) | (36.2) | (36.0) | (16.9) | (0.2) | (0.3) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.1) |
| Per Share Data | |||||||||||||||||||||||||
| EPS (Basic) | 0.42 | 0.14 | 0.08 | -0.04 | 2.25 | -0.08 | -2.65 | -0.10 | 1.81 | 0.30 | -8.24 | -2.26 | -162.14 | -35.51 | -43.15 | -67.50 | -14.94 | -30.72 | -44.68 | -13.97 | -19.81 | -32.48 | -10.47 | -13.27 | -17.37 |
| EPS (Diluted) | 0.42 | 0.14 | 0.08 | -0.04 | 1.59 | -0.08 | -1.61 | -0.04 | 0.64 | 0.23 | -8.24 | -2.26 | -162.14 | -35.51 | -43.15 | -67.50 | -14.94 | -44.19 | -44.68 | -20.29 | -19.81 | -32.48 | -10.47 | -13.27 | -17.37 |
| Shares Outstanding | 188.6 | 157.7 | 142.7 | 121.5 | 94.9 | 58.2 | 49.5 | 34.7 | 20.3 | 15.8 | 1.6 | 1.5 | 1.0 | 1.0 | 0.8 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||
| Cash & Cash Equivalents | 391.2 | 252.5 | 194.6 | 299.5 | 323.6 | 122.5 | 94.8 | 35.6 | 3.3 | 2.8 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 76.7 | 47.2 | 3.5 | 48.5 | 29.6 | 24.2 | 15.3 | 13.5 | 14.4 | 11.4 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Inventory | 56.1 | 45.7 | 38.9 | 26.6 | 22.4 | 30.4 | 24.3 | 15.8 | 12.9 | 10.8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 11.7 | 1.7 | 47.5 | 0.9 | 4.5 | 148.8 | 2.4 | 3.3 | 4.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 535.7 | 350.8 | 289.1 | 378.2 | 382.0 | 328.7 | 136.9 | 69.7 | 36.9 | 26.9 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment | 1,935.1 | 1,627.8 | 938.6 | 749.1 | 455.8 | 302.6 | 207.5 | 373.2 | 404.6 | 349.0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.6 | 0 | 2.2 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.9 | 0 | 1.2 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 3.5 | 12.8 | 118.5 | 113.5 | 146.5 | 10.4 | 15.0 | 5.4 | 0.1 | 2.0 | 0 | 0.0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 28.1 | 3.1 | (6.9) | 1.2 | 14.1 | 8.8 | 0 | 1.5 | 8.4 | (29.5) | 0 | (3.4) | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 1,980.6 | 1,643.7 | 1,063.8 | 863.9 | 616.4 | 321.9 | 222.5 | 380.1 | 413.1 | 354.3 | 0 | 0.0 | 0 | 0 | 0 | 0 |
| Total Assets | 2,516.3 | 1,994.5 | 1,352.9 | 1,242.1 | 998.4 | 650.6 | 359.4 | 449.9 | 450.0 | 381.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Current Liabilities | ||||||||||||||||
| Account Payables | 114.3 | 69.7 | 55.5 | 47.3 | 23.8 | 34.5 | 20.9 | 16.2 | 15.1 | 12.9 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Short-Term Debt | 56.2 | 22.1 | 36.8 | 80.2 | 8.1 | 12.4 | 18.7 | 19.5 | 34.3 | 1.2 | 0 | 1.1 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 8.6 | 4.4 | 0 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 18.9 | 15.2 | (15.3) | 22.9 | (14.9) | (25.4) | 17.0 | (12.5) | (6.1) | (9.3) | 0.0 | 0 | 0.4 | 0.3 | 0.2 | 0.2 |
| Total Current Liabilities | 303.9 | 134.5 | 145.2 | 180.2 | 64.3 | 178.4 | 86.8 | 65.3 | 76.4 | 38.2 | 0.0 | 1.2 | 0.4 | 0.3 | 0.2 | 0.2 |
| Non-Current Liabilities | ||||||||||||||||
| Long-Term Debt | 464.9 | 494.1 | 341.0 | 349.7 | 306.1 | 127.8 | 72.0 | 54.6 | 64.5 | 85.0 | 0 | 0.3 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 68.4 | 55.0 | 60.4 | 48.3 | 8.5 | 22.2 | 18.7 | 46.2 | 59.5 | 49.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 40.3 | 31.1 | 31.2 | 21.3 | 54.8 | 122.9 | 62.6 | 38.1 | 24.8 | 25.3 | 0 | 0.1 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 769.0 | 776.9 | 583.0 | 566 | 455.5 | 275.9 | 154.9 | 138.9 | 149.2 | 160.3 | 0 | 0.4 | 0 | 0 | 0 | 0 |
| Total Liabilities | 1,072.9 | 911.4 | 728.2 | 746.2 | 519.9 | 454.3 | 241.8 | 204.2 | 225.6 | 198.5 | 0.0 | 1.2 | 0.4 | 0.3 | 0.2 | 0.2 |
| Stockholders' Equity | ||||||||||||||||
| Common Stock | 1,166.8 | 935.9 | 719.8 | 715.0 | 626.0 | 472.2 | 446.0 | 434.8 | 384.4 | 381.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | (112.3) | (190.7) | (215.4) | (226.9) | (212.4) | (383.2) | (395.4) | (264.3) | (260.9) | (290.2) | (7.5) | (6.2) | (5.1) | (4.6) | (4.4) | (3.9) |
| Accumulated Other Comprehensive Income | (27.3) | (160.4) | (61.5) | (183.1) | (122.7) | (115.8) | (109.0) | (101.7) | (76.7) | (78.4) | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,443.4 | 798.6 | 624.7 | 495.9 | 478.5 | 153.7 | 117.6 | 245.7 | 224.4 | 182.7 | (0.0) | (1.1) | (0.3) | (0.3) | (0.2) | (0.2) |
| Total Liabilities & Equity | 2,516.3 | 1,994.5 | 1,352.9 | 1,242.1 | 998.4 | 650.6 | 359.4 | 449.9 | 450.0 | 381.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Debt Metrics | ||||||||||||||||
| Total Debt | 524.6 | 520.6 | 382.9 | 436.1 | 318.1 | 145.2 | 92.3 | 74.1 | 99.2 | 86.3 | 0 | 1.1 | 0 | 0 | 0 | 0 |
| Net Debt | 133.4 | 268.0 | 188.3 | 136.6 | (5.5) | 22.6 | (2.6) | 38.5 | 95.9 | 83.5 | 0 | 1.1 | (0.0) | (0.0) | (0.0) | (0.0) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Net Income | 79.7 | 23.4 | 11.4 | 0.6 | 184.6 | (27.6) | (131.2) | (3.4) | 36.8 | 3.7 | (0.1) | (0.1) | (0.0) | (0.0) | (0.1) |
| Depreciation & Amortization | 56.1 | 33.5 | 36.5 | 33.5 | 31.7 | 47.3 | 32.4 | 37.1 | 18.4 | 32.2 | 0 | 1.5 | 1.7 | 0 | 0 |
| Stock-Based Compensation | 0 | 0 | 5.1 | 1.4 | 0 | 7.8 | 2.2 | 0.9 | 0.6 | 0.5 | 0 | 0.1 | 0 | 0 | 0 |
| Change in Working Capital | 12.3 | (17.8) | (8.1) | (21.6) | (14.4) | (3.1) | (4.1) | (5.3) | (4.7) | (15.7) | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 |
| Other Non-Cash Items | 178.5 | 54.6 | 61.6 | 0.4 | (121.2) | 46.3 | 185.7 | 29.8 | (0.7) | 11.3 | 0 | 1.2 | 1.0 | 0 | 0 |
| Operating Cash Flow | 317.5 | 96.0 | 104.7 | 77.0 | 77.0 | 136.4 | 104.3 | 79.7 | 50.5 | 33.3 | (0.0) | 2.8 | 2.7 | (0.0) | 0.0 |
| Investing Activities | |||||||||||||||
| Capital Expenditure | (248.2) | (172.7) | (113.7) | (115.0) | (69.9) | (62.8) | (42.7) | (35.6) | (25.0) | (16.7) | 0 | (0.3) | (0.1) | 0 | 0 |
| Acquisitions | 13.3 | 0 | (59.8) | 91.9 | (143.6) | (7.2) | (8.9) | (3.1) | 0.4 | 0.2 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (1.5) | (2.5) | 0 | (35) | (12.3) | (1.2) | (5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | (1.1) | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | (0.8) | (4.6) | 4.6 | (1.9) | (2.3) | 5 | (0.1) | 0 | 0 | 0 | (0.6) | (0.5) | 0 | 0 |
| Investing Cash Flow | (236.3) | (176.1) | (180.3) | (54.6) | (227.7) | (72.3) | (51.6) | (38.8) | (24.6) | (16.5) | 0 | (0.8) | (0.7) | 0 | 0 |
| Financing Activities | |||||||||||||||
| Net Debt Issuance | (16.4) | 114.3 | (10.4) | (4.9) | 243.8 | (42.7) | (8.7) | (7.6) | (6.3) | (3.9) | (0.1) | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | (3.1) | (5.5) | (4.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | (9.9) | (11.4) | (1.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (53.9) | (2.3) | (26.0) | (21.4) | 127.8 | (4.9) | (6.5) | 0.0 | (19.1) | (13.3) | 0.1 | (0.8) | (0.8) | 0 | 0 |
| Financing Cash Flow | 58.0 | 140.7 | (33.3) | (39.3) | 355.2 | (23.6) | (4.0) | (7.5) | (25.4) | (17.2) | 0.0 | (0.8) | (0.8) | 0 | 0 |
| Cash Position | |||||||||||||||
| Net Change in Cash | 138.8 | 58.8 | (104.8) | (24.1) | 51.8 | 38.3 | 48.6 | 32.4 | 0.5 | (0.2) | (0.0) | 1.2 | 1.2 | (0.0) | 0.0 |
| Cash at Beginning | 252.4 | 193.6 | 299.5 | 323.6 | 271.3 | 84.2 | 35.6 | 3.3 | 2.8 | 3.0 | 0.0 | 2.1 | 0.9 | 0.0 | 0.0 |
| Cash at End | 391.2 | 252.4 | 194.6 | 299.5 | 323.1 | 122.5 | 84.2 | 35.6 | 3.3 | 2.8 | 0.0 | 3.4 | 2.1 | 0.0 | 0.0 |
| Free Cash Flow | 69.3 | (76.7) | (9.0) | (38.1) | 7.2 | 73.6 | 61.7 | 44.1 | 25.6 | 16.6 | (0.0) | 2.6 | 2.6 | (0.0) | 0.0 |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||
| Revenue | 927.7 | 510.6 | 447.7 | 400.0 | 382.6 | 390.9 | 313.0 | 257.4 | 206.1 | 176.1 | 128.9 | 123.0 | 148.5 | 168.2 | 137.7 | 20.2 | 17.6 | 16.9 | 0 | 0 | 0 | 13.4 | 12.6 | 0.0 | 0 |
| Gross Profit | 460.2 | 195.8 | 185.9 | 204.1 | 167.3 | 192.2 | 136.9 | 88.9 | 68.8 | 64.4 | 35.8 | 4.6 | 1.3 | 18.2 | 11.5 | (2.9) | 14.2 | 14.0 | 0 | 0 | 0 | (1.0) | 9.4 | 0.0 | 0 |
| Operating Income | 357.3 | 117.4 | 108.8 | 61.5 | 196.6 | 154.9 | (63.8) | 74.9 | 101.7 | 34.7 | (15.4) | (23.4) | (177.9) | (9.2) | (16.3) | (17.8) | 0.8 | (0.2) | (0.2) | (0.1) | (0.1) | 1.3 | (0.3) | (0.0) | (0.1) |
| Net Income | 78.3 | 24.6 | 11.4 | (4.9) | 186.2 | (4.7) | (131.2) | (3.4) | 36.8 | 3.7 | (13.0) | (3.3) | (165.2) | (36.2) | (36.0) | (16.9) | (0.2) | (0.3) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.1) |
| EPS (Diluted) | 0.42 | 0.14 | 0.08 | -0.04 | 1.59 | -0.08 | -1.61 | -0.04 | 0.64 | 0.23 | -8.24 | -2.26 | -162.14 | -35.51 | -43.15 | -67.50 | -14.94 | -44.19 | -44.68 | -20.29 | -19.81 | -32.48 | -10.47 | -13.27 | -17.37 |
| Balance Sheet | |||||||||||||||||||||||||
| Cash & Equivalents | 391.2 | 252.5 | 194.6 | 299.5 | 323.6 | 122.5 | 94.8 | 35.6 | 3.3 | 2.8 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||
| Total Assets | 2,516.3 | 1,994.5 | 1,352.9 | 1,242.1 | 998.4 | 650.6 | 359.4 | 449.9 | 450.0 | 381.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | |||||||||
| Total Debt | 524.6 | 520.6 | 382.9 | 436.1 | 318.1 | 145.2 | 92.3 | 74.1 | 99.2 | 86.3 | 0 | 1.1 | 0 | 0 | 0 | 0 | |||||||||
| Stockholders' Equity | 1,443.4 | 798.6 | 624.7 | 495.9 | 478.5 | 153.7 | 117.6 | 245.7 | 224.4 | 182.7 | (0.0) | (1.1) | (0.3) | (0.3) | (0.2) | (0.2) | |||||||||
| Cash Flow | |||||||||||||||||||||||||
| Operating Cash Flow | 317.5 | 96.0 | 104.7 | 77.0 | 77.0 | 136.4 | 104.3 | 79.7 | 50.5 | 33.3 | (0.0) | 2.8 | 2.7 | (0.0) | 0.0 | ||||||||||
| Capital Expenditure | (248.2) | (172.7) | (113.7) | (115.0) | (69.9) | (62.8) | (42.7) | (35.6) | (25.0) | (16.7) | 0 | (0.3) | (0.1) | 0 | 0 | ||||||||||
| Free Cash Flow | 69.3 | (76.7) | (9.0) | (38.1) | 7.2 | 73.6 | 61.7 | 44.1 | 25.6 | 16.6 | (0.0) | 2.6 | 2.6 | (0.0) | 0.0 | ||||||||||