SAIBU GAS HOLDINGS (9536) FY2027 Q1 Earnings Report

Quick View

Executive Summary

In Q1 of FY2027, Operating Income declined, while Ordinary Income and Net Income increased significantly due to the boost from non-operating income. Revenue was ¥606.4B (¥675.5B in the same period of the previous year, YoY -10.2%), and Operating Income was ¥40.5B (¥54.8B in the previous year, YoY -26.0%). Ordinary Income was ¥67.8B (¥57.3B in the previous year, YoY +18.3%), while Net Income attributable to owners of the parent was ¥51.6B (¥35.3B in the previous year, YoY +45.9%). The increase in profit at and below the Ordinary Income level was primarily attributable to ¥34.5B in non-operating income, centered on ¥26.6B in dividend income received from ¥790.5B in investment securities. A key feature of these results is that factors separate from operating income drove final profit.

Factors Affecting Results

【Revenue】Revenue of ¥606.4B declined 10.2% YoY, with three of the five segments recording revenue declines. Gas, the core business accounting for 54.1% of the revenue mix, declined to ¥356.6B (-5.8%), while Real Estate fell sharply to ¥96.1B (-38.9%). In contrast, Electricity and Other Energy increased to ¥85.3B (+21.4%), and LPG increased to ¥68.8B (+6.0%). The decline in Gas and Real Estate revenue weighed on the Group’s top line.

【Profit and Loss】Operating Income was ¥40.5B (YoY -26.0%), and the Operating Margin declined to 6.7% from the previous year. Although the gross margin improved to 36.1% from the previous year, declines in Real Estate (Operating Income -69.6%) and Gas (-23.6%) made it difficult to absorb SG&A expenses, resulting in negative operating leverage. Meanwhile, Ordinary Income was lifted to ¥67.8B (+18.3%) by ¥34.5B in non-operating income, primarily comprising ¥26.6B in dividend income received. Following Profit Before Tax of ¥71.4B, which included ¥3.6B in extraordinary income (¥1.8B gain on sale of investment securities and ¥1.7B gain on sale of fixed assets), Net Income attributable to owners of the parent was ¥51.6B (+45.9%). These results represent a decline in revenue but an increase in final profit driven by non-operating factors.

Segment Analysis

Differences in profitability between segments have widened. Gas reported revenue of ¥356.6B (-5.8%) and Operating Income of ¥22.0B (-23.6%), with a margin of 6.2%; although it remains the core business, profitability deteriorated. Real Estate reported revenue of ¥96.1B (-38.9%) and Operating Income of ¥6.7B (-69.6%), with a margin of 7.0%, recording the largest decline in profit among all segments and weighing on operating performance. Electricity and Other Energy reported revenue of ¥85.3B (+21.4%) and Operating Income of ¥12.9B (+288.3%), with a margin of 15.2%, the highest level among all segments, and emerged as a key support for Group-wide profit. LPG recovered, albeit from a low base, with revenue of ¥68.8B (+6.0%) and Operating Income of ¥0.2B (+566.7%). Other segments recorded an operating loss of ¥1.2B. Overall, the stable foundation provided by Gas and the high profitability of Electricity support the portfolio, while the adjustment phase in Real Estate remains a significant drag on overall Operating Income.

Key Financial Indicators

【Profitability】The Operating Margin declined to 6.7% from the previous year, while the Net Profit Margin, based on net income attributable to owners of the parent, improved to 8.5%. The improvement in the gross margin to 36.1% and the expansion of non-operating income contributed to this result.【Cash Flow Quality】Of Ordinary Income of ¥67.8B, ¥34.5B consisted of non-operating income, equivalent to 5.7% of revenue. Most of this comprised ¥26.6B in dividend income received, indicating a structure dependent on returns from investment securities. This is an important consideration when assessing earnings quality.【Investment Efficiency】ROE was 4.0%. Given that the total asset turnover ratio remains low and that this figure was calculated with the benefit of financial leverage, there remains room for improvement in terms of capital efficiency.【Financial Soundness】The Equity Ratio was 28.3%, based on total net assets. The current ratio was 97.3% and the quick ratio was 88.6%, both below 100%. Interest-bearing debt totaled ¥240.98B, comprising short-term borrowings of ¥34.20B, long-term borrowings of ¥139.28B, and bonds of ¥67.50B. Meanwhile, the Interest Coverage Ratio was maintained at 6.51x (Operating Income/interest expense), indicating that near-term interest payment capacity remains reasonably sound.

Cash Flow Analysis

As cash flow statement data has not been disclosed, fund movements are assessed based on changes in the balance sheet. Cash and deposits totaled ¥18.68B, a decline of ¥4.80B (-20.4%) from the previous year, while short-term borrowings were reduced by ¥11.81B (-25.7%) from the previous year to ¥34.20B. This movement can be interpreted as reflecting progress in repaying short-term borrowings using available cash, contributing to lower financial costs and mitigation of short-term refinancing risk. Meanwhile, investment securities increased by ¥6.91B (+9.6%) to ¥79.05B, suggesting that valuation gains accumulated or additional acquisitions were made, which may have contributed to the increase in dividend income received during the period. Working capital was negative ¥2.74B, with current assets of ¥100.62B compared with current liabilities of ¥103.36B, and short-term funding conditions will therefore continue to require monitoring.

Earnings Quality

The current period’s earnings structure clearly separates recurring operating profit and non-recurring factors. Extraordinary income of ¥3.6B (¥1.8B gain on sale of investment securities and ¥1.7B gain on sale of fixed assets) was non-recurring and should be excluded when assessing recurring earnings power. Non-operating income of ¥34.5B was equivalent to 5.7% of revenue, with ¥26.6B in dividend income received accounting for the majority. Because this income represents returns on ¥790.5B in investment securities, it is subject to fluctuations depending on market conditions. The tax burden coefficient, representing the ratio of consolidated Net Income to Profit Before Tax of ¥71.4B, was broadly at an appropriate level, indicating that tax factors did not materially impair earnings stability. Meanwhile, comprehensive income was ¥83.6B, exceeding Net Income attributable to owners of the parent of ¥51.6B. The primary reason for this difference was a ¥32.5B increase in the valuation difference on securities, indicating that the market-value valuation of held shares contributed to the increase in comprehensive income. Given that the divergence between Operating Income and Ordinary Income resulted from an expansion in non-operating gains, the quality of earnings in the current period can be assessed as having a somewhat lower weighting of operating factors.

Earnings Forecast and Guidance

Progress against the full-year forecast was 24.0% for Revenue, 40.5% for Operating Income, 56.5% for Ordinary Income, and 64.5% for Net Income attributable to owners of the parent. While revenue progress was broadly consistent with the benchmark for quarterly progress, progress for Ordinary Income and Net Income was relatively high. This appears to reflect the early recognition of dividend income received at the beginning of the fiscal year and the earlier-than-expected realization of high profitability in Electricity and Other Energy. Neither the earnings forecast nor the dividend forecast was revised. Achieving the full-year plan (Revenue of ¥253.00B, Operating Income of ¥10.00B, and Ordinary Income of ¥12.00B) will continue to depend on building Operating Income in the second half of the fiscal year.

Shareholder Returns

The company’s full-year dividend forecast is ¥70.00 per share, with no revision to the dividend forecast. Based on the company’s forecast EPS of ¥222.28, the Payout Ratio is approximately 31.5% (¥70.00 ÷ ¥222.28). Considered together with an Interest Coverage Ratio of 6.51x, this indicates a certain degree of stability in terms of securing funds for dividends. However, in light of financial indicators such as the current ratio of 97.3% and interest-bearing debt of ¥240.98B, comprehensive monitoring, including funding conditions, would be useful in assessing the sustainability of dividend payments.

Risk Factors

1. Deterioration in Real Estate Segment Profitability: Real Estate recorded revenue of ¥96.1B (-38.9%) and Operating Income of ¥6.7B (-69.6%), the largest decline in profit among all segments. Its contribution to Group-wide Operating Income has declined substantially, and the recovery trend in this segment will have a significant impact on profitability at the operating level.

2. Financial Soundness and Liquidity: The current ratio and quick ratio were 97.3% and 88.6%, respectively, both below 100%. Interest-bearing debt totaled ¥240.98B, including short-term borrowings of ¥34.20B. Short-term borrowings represented approximately 54.6% of cash and deposits of ¥18.68B, indicating limited short-term funding flexibility.

3. Dependence on Non-Operating Income: Of Ordinary Income of ¥67.8B, ¥34.5B came from non-operating income. The primary component, dividend income received of ¥26.6B, was based on returns from ¥790.5B in investment securities. This income may fluctuate due to changes in market conditions, and profit at the Ordinary Income level has more potential sources of volatility than operating profit alone.

Industry Benchmark (Reference; Compiled by the Company)

Profitability was below the industry median, with the gap particularly large for the Operating Margin.

Revenue growth was substantially below the industry median, placing the company among those with the largest revenue declines within its peer group.

※Source: Compiled by the Company

Key Points from the Earnings Results

1. While the Operating Margin declined to 6.7% from the previous year, Ordinary Income and Net Income increased due to the expansion of non-operating income centered on dividend income received. The fact that the factors driving profit growth differed between operating and non-operating income is an important point for understanding earnings quality.

2. Electricity and Other Energy recorded the highest growth among all segments, with a margin of 15.2% and Operating Income growth of +288.3%, indicating that its position within the portfolio is changing. Meanwhile, Real Estate recorded a substantial decline in Operating Income of -69.6%, and the profitability gap between segments has widened.

3. Cash and deposits declined while short-term borrowings were reduced at the same time, indicating that adjustments to the financial structure are underway. As the current ratio remains below 100%, continued monitoring of future funding conditions is considered useful.

Theoretical Share Price (Reference Value)

This is a reference range mechanically calculated solely from publicly disclosed data using a residual income model (Ohlson-type model with an explicit five-year fade). It is not a forecast of the market share price or a recommendation of any specific investment action.

Sensitivity: ¥3,234–¥3,423 at ±1% for the cost of equity, and ¥3,316–¥3,333 at ±0.1 for ω.

Notes:

• Because progress of Net Income against the full-year forecast (64%) exceeds the standard benchmark (25%), forecast EPS has been adjusted upward within a maximum range of +10% (because companies ahead of schedule tend to outperform their forecasts; the adjustment may be excessive for businesses with strong seasonality).
• Because forecast ROE is below the cost of equity, the theoretical value is below Book Value per Share.
• Net assets as of the end of the quarter are used (there is a timing difference from the full-year forecast).
• Because net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model / Interest Benchmark Month: 2026-06 / This value does not forecast or guarantee the future share price)

---

This report is an earnings analysis document automatically generated by AI based on XBRL earnings release data. It does not recommend investment in any specific security. Industry benchmarks are reference information compiled by the company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, and you should consult a professional adviser as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

FY2027 Q1 performance was operationally softer but bottom-line profit rose sharply, supported primarily by investment dividend income and security/asset disposal gains. Revenue declined 10.2% year on year to ¥60.6bn. Operating income fell 26.0% to ¥4.05bn, materially underperforming the revenue trend. The operating margin compressed 143bp to 6.7% from 8.1% in the prior-year quarter. Gross profit nevertheless declined only 2.0% to ¥21.9bn as the gross margin expanded 302bp to 36.1% from 33.1%. This indicates that the principal operating-income pressure arose below gross profit, consistent with higher fixed costs or SG&A relative to a lower revenue base. Ordinary income increased 18.3% to ¥6.78bn, despite the operating decline. Non-operating income was ¥3.45bn, equivalent to 5.7% of revenue, and included ¥2.66bn of dividend income. Consequently, profit attributable to owners rose 45.9% to ¥5.16bn. The net margin expanded 327bp to 8.5% from 5.2%. Profit before tax also benefited from ¥356m of extraordinary income, comprising ¥182m of investment-security sales gains and ¥174m of fixed-asset sales gains. These items lifted reported earnings but are not equivalent to recurring operating improvement. The Gas segment remained the core business, contributing ¥2.20bn, or 54% of consolidated segment profit, but its profit declined 23.6% year on year. In contrast, Power and Other Energy segment profit nearly quadrupled to ¥1.29bn, providing the principal operational offset. Q1 achievement rates versus full-year guidance were 24.0% for revenue, 40.5% for operating income, 56.5% for ordinary income, and 64.5% for profit attributable to owners. The elevated ordinary-income and net-income progress reflects the concentration of non-operating dividend income and gains in Q1, so it should not be extrapolated directly into recurring full-year profitability. The balance sheet retains substantial regulated-utility-like fixed assets, with PPE representing 50.6% of assets, while leverage and sub-1.0x current liquidity require continued refinancing discipline. The full-year outlook depends on stabilization in the Gas and Real Estate segments, the durability of Power and Other Energy earnings, commodity-cost pass-through, and the recurrence of investment income.

Profitability Analysis

The reported annualized DuPont ROE is 15.8%, decomposed into an 8.5% net profit margin, 0.526x asset turnover, and 3.54x financial leverage. The strongest component is the net margin, which rose to 8.5% from approximately 5.2% in the prior-year quarter, while the reported ROE is also materially amplified by the high leverage multiplier. Asset turnover remains modest, as expected for a capital-intensive gas and energy infrastructure operator with ¥460.8bn of total assets and PPE of ¥233.1bn. The most important change in the earnings bridge was not core operating profitability: operating income fell ¥1.43bn year on year, whereas non-operating income increased by ¥2.51bn. Dividend income of ¥2.66bn was the dominant contributor to non-operating income and exceeded the entire year-on-year increase in ordinary income. Gross margin improved to 36.1%, but operating margin declined to 6.7%, indicating weaker cost absorption or higher operating expenses after gross profit. The Gas segment remained the core business, with external revenue of ¥34.9bn, down 6.4%, and segment profit of ¥2.20bn, down 23.6%; its segment margin fell to 6.2% from 7.6%. LPG revenue increased 4.9% to ¥5.50bn and segment profit improved to ¥20m from ¥3m, although profitability remains minimal. Power and Other Energy revenue increased 21.3% to ¥8.31bn and segment profit rose to ¥1.29bn from ¥333m, lifting its segment margin to 15.2% from 4.7%. Real Estate revenue decreased 41.7% to ¥8.33bn and segment profit fell 69.6% to ¥674m, with margin declining to 7.0% from 14.1%. Other businesses recorded a ¥124m segment loss versus ¥18m profit previously. The 4.0% ROIC quality alert is important: it indicates that returns on invested capital remain below a 5% caution threshold despite the high annualized ROE. Therefore, the 15.8% annualized ROE should be interpreted as being supported by leverage and non-operating income rather than solely by high returns from the operating asset base.

Growth Assessment

Revenue contraction was broad in the two largest legacy contributors, with Gas revenue down ¥2.39bn and Real Estate revenue down ¥5.96bn year on year. The Power and Other Energy business was the principal growth engine, adding ¥1.46bn of revenue and ¥960m of segment profit. LPG added ¥256m of revenue, but its absolute profit contribution remained limited at ¥20m. The decline in Gas profit despite a 6.4% revenue reduction points to operating deleverage and/or an unfavorable mix within the core utility business. The sharp Real Estate decline is also material because the segment historically generated a comparatively high margin. At the consolidated level, gross-margin expansion suggests improvement in direct costs relative to sales, potentially aided by fuel-cost movements and tariff or procurement effects. However, the weaker operating result means the gross-profit improvement did not translate into operating leverage. Full-year company guidance calls for revenue of ¥253.0bn, down 3.4%, operating income of ¥10.0bn, down 19.8%, ordinary income of ¥12.0bn, down 4.6%, and profit attributable to owners of ¥8.0bn. Q1 revenue progress of 24.0% is close to the standard 25% quarterly pace. Operating-income progress of 40.5% is 15.5 percentage points above the standard pace, while ordinary-income progress of 56.5% and net-income progress of 64.5% are substantially ahead of it. This front-loaded progress is partly explained by ¥2.66bn of dividend income and ¥356m of extraordinary gains recognized in Q1. The absence of a forecast revision leaves management's full-year assumptions unchanged. Sustainability of earnings growth will therefore depend primarily on the operational recovery of Gas and Real Estate and on whether the Power and Other Energy margin improvement can be maintained.

Financial Health

Liquidity is tight, with a current ratio of 97.3%, below 1.0x, and a quick ratio of 88.6%, below 1.0x. Working capital was negative ¥2.74bn, meaning current liabilities of ¥103.4bn exceeded current assets of ¥100.6bn. This creates a maturity-mismatch risk because ¥34.2bn of short-term loans must be supported by cash of ¥18.7bn, receivables of ¥22.3bn, inventories of ¥9.08bn, and ongoing operating cash generation. Cash covered 0.55x of short-term debt, reinforcing the importance of bank-market access and rollover capacity. Financial leverage is high: the reported debt-to-equity ratio is 2.54x, exceeding the 2.0x warning threshold. Debt-to-capital was 57.1%, close to the 60% covenant-warning benchmark, and long-term loans of ¥139.3bn account for the largest portion of the borrowing structure. Interest coverage of 6.51x remains above the 5x strong-coverage benchmark, providing a current buffer against higher financing costs. Interest expense increased to ¥622m from ¥457m, a 36.1% rise year on year, which should be monitored in the context of refinancing and rate normalization. Short-term loans decreased by ¥11.81bn, or 25.7%, to ¥34.20bn, reducing immediate refinancing exposure. However, long-term loans increased by ¥5.10bn to ¥139.28bn, indicating that deleveraging at the short end has partly been accompanied by reliance on longer-maturity funding. Equity increased by ¥6.89bn year on year to ¥130.22bn, supported by retained earnings growth and positive other comprehensive income. Investment securities increased by ¥6.91bn to ¥79.05bn and represented 17.2% of total assets; this supports non-operating dividend income and valuation reserves but also exposes equity to market-price movements. Goodwill was only ¥290m, or 0.2% of equity, so the balance sheet is not materially dependent on acquired goodwill values. Asset retirement obligations were ¥922m and the net defined benefit liability was ¥1.38bn, both relevant long-duration obligations but modest relative to total liabilities.

Notable B/S Changes

Short-term loans: -¥11.81bn (-25.7%) to ¥34.20bn - reduces near-term borrowing exposure, although current liquidity remains tight with a 97.3% current ratio. Long-term loans: +¥5.10bn (+3.8%) to ¥139.28bn - suggests part of the funding structure has shifted toward longer maturities; refinancing duration improves but leverage remains elevated. Investment securities: +¥6.91bn (+9.6%) to ¥79.05bn - now 17.2% of total assets and a significant source of dividend income and market-valuation sensitivity. Total equity: +¥6.89bn (+5.6%) to ¥130.22bn - strengthened by retained earnings and positive comprehensive income, modestly supporting the capital base. Total assets: -¥5.04bn (-1.1%) to ¥460.80bn - asset base remains dominated by PPE of ¥233.08bn, preserving the capital-intensive profile.

Cash Flow Quality

Reported operating, investing, financing cash-flow, capital-expenditure, and free-cash-flow figures are not included in the available financial data; accordingly, cash conversion, OCF-to-net-income coverage, and free-cash-flow funding capacity cannot be quantified. Earnings quality is nevertheless mixed based on the income statement. Profit attributable to owners of ¥5.16bn exceeded operating income of ¥4.05bn because non-operating income totaled ¥3.45bn, led by ¥2.66bn of dividend income. Extraordinary gains of ¥356m also supported pre-tax profit. These sources are economically meaningful but should be separated from recurring utility and energy operating earnings. The high-inventory-days alert of 107 days indicates potentially slow inventory conversion relative to the 90-day caution threshold. Work in process was ¥27.89bn and represented 61.4% of total production inventory, above the 40% warning threshold. A high WIP proportion can reflect long-cycle construction or development activity, but it increases execution, valuation, and cash-lockup risk until projects are completed or monetized. Finished goods were ¥9.08bn, while raw materials were ¥8.47bn. The reduction in finished-goods inventory from ¥10.82bn year on year is favorable, but elevated WIP requires monitoring for project timing, cost overruns, and inventory recoverability.

Dividend Sustainability

The full-year dividend forecast is ¥70 per share, unchanged from the disclosed forecast. Against forecast EPS of ¥222.28, the implied dividend payout ratio is 31.5%. This is below the 60% sustainability benchmark and leaves a meaningful earnings buffer under the company forecast. The forecast dividend appears supportable from forecast profit attributable to owners of ¥8.0bn on an earnings basis. Q1 EPS was ¥143.27, already 64.5% of full-year forecast EPS, although this early progress was assisted by substantial dividend income and extraordinary gains. Accordingly, the projected payout ratio should be assessed against recurring earnings rather than Q1's elevated bottom-line run rate. Treasury shares were ¥2.33bn, equivalent to 1.20m shares, but no share-buyback activity is specified; the analysis therefore uses dividend payout ratio rather than total return ratio. Dividend stability remains linked to maintaining interest coverage, refinancing access, and cash generation through capital-investment requirements typical of gas and energy infrastructure.

Risk Assessment

Business risks include Core Gas segment risk: external revenue declined 6.4% and segment profit declined 23.6%, reducing the earnings contribution from the largest operating-profit segment., Power and Other Energy sustainability risk: segment profit rose from ¥333m to ¥1.29bn and margin rose to 15.2%; the magnitude of improvement should be tested against power procurement costs, fuel prices, wholesale electricity prices, and customer mix., Real Estate execution risk: revenue fell 41.7% and segment profit fell 69.6%, while WIP was ¥27.89bn. Delays in development completion, sales timing, or cost escalation could prolong the earnings shortfall., Fuel-cost and commodity-price risk: gas and power businesses remain exposed to LNG and electricity procurement costs, with pass-through mechanisms potentially subject to timing lags., Regulatory and energy-transition risk: gas-network investment, decarbonization requirements, retail competition, and energy-policy changes can affect allowed returns, customer demand, and future capital intensity..

Financial risks include Low liquidity risk: the 97.3% current ratio is below 1.0x, quick ratio is 88.6%, and working capital is negative ¥2.74bn., High leverage risk: the reported 2.54x debt-to-equity ratio exceeds the 2.0x warning threshold, while debt-to-capital is 57.1%., Refinancing and interest-rate risk: cash covers only 0.55x of short-term debt, and interest expense increased 36.1% year on year to ¥622m., Investment-security valuation risk: ¥79.05bn of investment securities, equal to 17.2% of assets, and accumulated valuation differences on securities expose equity and comprehensive income to market-price changes., Capital-efficiency risk: ROIC of 4.0% is below the 5% caution threshold, indicating that returns from the invested capital base remain modest..

Key concerns include The divergence between operating income, down 26.0%, and profit attributable to owners, up 45.9%, means the headline profit increase is not a pure indicator of operating momentum., Non-operating dividend income of ¥2.66bn represented 43.8% of operating income and was the principal contributor to the ordinary-income increase., High inventory days of 107 and a 61.4% WIP ratio raise working-capital and project-completion risk., The combination of sub-1.0x current liquidity and leverage above 2.0x makes cash-flow execution and debt rollover material to the financial-risk profile..

Investment Implications

Key takeaways include Q1 gross margin improved, but operating margin fell 143bp to 6.7%, demonstrating that lower revenue and operating-cost absorption outweighed the direct-cost benefit., The Gas business remains the core business at 54% of segment profit, but its earnings decline makes recovery in this segment central to the full-year operating case., Power and Other Energy provided the strongest operational upside, with segment profit increasing ¥960m year on year., Reported annualized ROE of 15.8% is attractive, but it is supported by 3.54x financial leverage and non-operating income; ROIC at 4.0% gives a more cautious view of underlying capital productivity., The forecast ¥70 DPS implies a 31.5% dividend payout ratio based on forecast EPS, providing an earnings-based dividend cushion..

Metrics to watch include Gas segment revenue, segment margin, and fuel-cost pass-through timing, Power and Other Energy segment margin durability and commodity-price sensitivity, Real Estate project completions, WIP conversion, and segment-profit recovery, Current ratio, cash-to-short-term-debt coverage, and interest expense, Debt-to-equity ratio, debt-to-capital ratio, and interest coverage, ROIC progression from 4.0% and the relationship between operating income and non-operating investment income, Investment-security valuation movements and dividend-income recurrence.

Regarding relative positioning, The company exhibits characteristics of a capital-intensive regional gas and energy group: a large fixed-asset base, meaningful borrowing requirements, and operating exposure to fuel procurement and regulated or quasi-regulated infrastructure economics. Its 6.7% operating margin is moderate rather than high, while annualized ROE is elevated by leverage and non-operating income. Goodwill exposure is negligible, which distinguishes the balance sheet from M&A-led utilities or diversified infrastructure consolidators, but liquidity and capital-efficiency indicators require closer attention than the headline Q1 net-profit growth alone.