Please enter the stock ticker. Add .to for Canadian stocks.


All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.


Reported Currency: USD TTM 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31
Revenue 14,240,000 14,240,000 12,682,000 11,888,000 9,913,000 10,735,000 9,823,000 9,048,000 8,386,000 7,477,000 7,380,000 7,143,000 7,249,000 7,622,000 7,806,000 8,188,000 8,050,000 8,357,000 7,821,000 6,283,000 5,624,000
Revenue Growth - 12.29% 6.68% 19.92% -7.66% 9.28% 8.57% 7.89% 12.16% 1.31% 3.32% -1.46% -4.89% -2.36% -4.67% 1.71% -3.67% 6.85% 24.48% 11.72%
Cost of Revenue 4,369,000 4,345,000 4,003,000 3,760,000 3,510,000 3,181,000 2,883,000 2,661,000 2,503,000 2,243,000 2,321,000 2,314,000 2,502,000 2,659,000 2,599,000 2,576,000 2,469,000 2,342,000 2,207,000 1,386,000 1,292,000
Gross Profit 9,871,000 9,895,000 8,679,000 8,128,000 6,403,000 7,554,000 6,940,000 6,387,000 5,883,000 5,234,000 5,059,000 4,829,000 4,747,000 4,963,000 5,207,000 5,612,000 5,581,000 6,015,000 5,614,000 4,897,000 4,332,000
Gross Profit Margin 69.32% 69.49% 68.44% 68.37% 64.59% 70.37% 70.65% 70.59% 70.15% 70.00% 68.55% 67.60% 65.48% 65.11% 66.71% 68.54% 69.33% 71.98% 71.78% 77.94% 77.03%
Research and Development 1,415,000 1,414,000 1,323,000 1,204,000 1,143,000 1,174,000 1,113,000 997,000 920,000 876,000 817,000 861,000 886,000 895,000 939,000 1,035,000 1,006,000 1,091,000 1,008,000 680,000 569,000
General and Administrative Expenses 5,190,000 5,190,000 4,520,000 4,359,000 3,787,000 3,941,000 3,569,000 3,294,000 3,099,000 2,873,000 2,902,000 2,674,000 2,535,000 2,659,000 2,765,000 4,848,000 2,566,000 2,909,000 2,675,000 1,814,000 1,742,000
Total Operating Expenses 7,456,000 7,478,000 6,646,000 6,304,000 5,719,000 5,814,000 5,281,000 4,856,000 4,564,000 4,244,000 4,157,000 3,945,000 3,816,000 3,252,000 4,217,000 6,410,000 7,039,000 5,768,000 4,444,000 3,653,000 2,693,000
Operating Income or Loss 2,343,000 2,343,000 1,649,000 2,043,000 1,044,000 1,518,000 1,506,000 1,285,000 447,000 -327,000 299,000 120,000 -3,868,000 904,000 -656,000 -894,000 -1,536,000 -14,000 -2,949,000 968,000 1,574,000
Operating Margin 16.47% 16.45% 13.00% 17.19% 10.53% 14.14% 15.33% 14.20% 5.33% -4.37% 4.05% 1.68% -53.36% 11.86% -8.40% -10.92% -19.08% -0.17% -37.71% 15.41% 27.99%
Interest Expense 266,000 265,000 470,000 341,000 361,000 473,000 241,000 229,000 233,000 284,000 216,000 324,000 261,000 281,000 393,000 407,000 468,000 -570,000 0 0 0
EBITDA 3,359,000 3,620,000 2,800,000 2,784,000 1,833,000 2,082,000 2,415,000 1,973,000 1,827,000 1,446,000 1,348,000 1,275,000 1,348,000 2,132,000 1,503,000 -287,000 -915,000 2,559,000 6,519,000 2,828,000 2,265,000
Depreciation and Amortization 923,000 1,196,000 1,151,000 741,000 789,000 564,000 599,000 565,000 545,000 495,000 438,000 410,000 395,000 421,000 513,000 511,000 543,000 939,000 781,000 314,000 275,000
Income Before Tax 1,985,000 1,985,000 1,141,000 1,076,000 -138,000 687,000 1,422,000 933,000 177,000 -650,000 91,000 -223,000 -4,107,000 642,000 -1,063,000 -1,308,000 -2,062,000 -569,000 -3,535,000 891,000 1,494,000
Income Tax Expense 393,000 393,000 443,000 36,000 2,000 -4,013,000 -249,000 828,000 -170,000 -411,000 -176,000 -102,000 -39,000 201,000 2,000 -283,000 10,000 -74,000 42,000 263,000 432,000
Net Income 1,570,000 1,570,000 643,000 986,000 -140,000 4,700,000 1,671,000 104,000 347,000 -239,000 267,000 -121,000 -4,068,000 441,000 -1,065,000 -1,025,000 -2,072,000 -495,000 -3,577,000 628,000 1,062,000
Net Income Margin 10.99% 11.03% 5.07% 8.29% -1.41% 43.78% 17.01% 1.15% 4.14% -3.20% 3.62% -1.69% -56.12% 5.79% -13.64% -12.52% -25.74% -5.92% -45.74% 10.00% 18.88%
EPS 1.08 1.08 0.49 0.69 -0.10 3.38 1.19 0.08 0.26 -0.18 0.20 -0.09 -2.89 0.29 -0.70 -0.68 -1.38 -0.33 -2.81 0.76 1.27
EPS Diluted 1.08 1.07 0.49 0.69 -0.10 3.33 1.19 0.07 0.25 -0.18 0.20 -0.09 -2.89 0.29 -0.70 -0.68 -1.38 -0.33 -2.81 0.75 1.24
Weighted Average Shares Out - 1,463,500 1,439,700 1,433,800 1,416,700 1,410,600 1,401,400 1,370,100 1,357,600 1,341,200 1,324,300 1,341,200 1,406,700 1,509,300 1,517,800 1,507,900 1,498,500 1,486,900 1,273,700 826,316 836,220
Weighted Average Shares Out Diluted - 1,463,500 1,439,700 1,433,800 1,416,700 1,410,600 1,401,400 1,392,700 1,377,200 1,341,200 1,348,000 1,341,200 1,406,700 1,519,000 1,517,800 1,507,900 1,498,500 1,486,900 1,273,700 837,333 856,452

Reported Currency: USD Q4 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31
Current Assets
Cash and Cash Equivalents 865,000 865,000 928,000 1,925,000 1,734,000 217,000 146,000 188,000 196,000 319,000 587,000 217,000 207,000 267,000 213,000 864,000 1,641,000 1,452,000 1,668,000 848,000 1,296,000
Short Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 113,000 317,000 596,000 159,000 344,000
Cash + Short Term Investments 865,000 865,000 928,000 1,925,000 1,734,000 217,000 146,000 188,000 196,000 319,000 587,000 217,000 207,000 267,000 213,000 864,000 1,641,000 1,452,000 1,668,000 848,000 1,640,000
Net Receivables 2,228,000 2,228,000 1,970,000 1,778,000 1,531,000 1,933,000 1,608,000 1,548,000 1,472,000 1,275,000 1,183,000 1,307,000 1,217,000 1,246,000 1,320,000 1,375,000 1,402,000 1,502,000 1,424,000 932,000 900,000
Inventory 2,484,000 2,484,000 1,867,000 1,610,000 1,351,000 1,579,000 1,166,000 1,078,000 955,000 1,016,000 946,000 897,000 884,000 931,000 894,000 920,000 853,000 725,000 749,000 418,000 360,000
Other Current Assets 333,000 333,000 350,000 385,000 410,000 324,000 922,000 942,000 541,000 365,000 443,000 301,000 281,000 661,000 576,000 902,000 620,000 1,099,000 464,000 433,000 389,000
Total Current Assets 6,514,000 6,514,000 5,760,000 6,317,000 6,694,000 4,699,000 4,003,000 3,822,000 3,239,000 3,471,000 3,394,000 3,173,000 3,022,000 3,105,000 3,615,000 4,061,000 5,447,000 5,921,000 4,901,000 2,631,000 3,289,000
Non-Current Assets
Property, Plant and Equipment 3,298,000 3,298,000 2,831,000 2,686,000 2,541,000 2,415,000 1,782,000 1,696,000 1,630,000 1,490,000 1,507,000 1,546,000 1,564,000 1,670,000 1,697,000 1,728,000 1,728,000 1,735,000 1,726,000 1,011,000 870,000
Goodwill 14,387,000 14,387,000 12,920,000 11,988,000 9,951,000 10,176,000 7,911,000 6,998,000 6,678,000 6,473,000 5,898,000 5,693,000 5,973,000 9,761,000 10,186,000 12,404,000 12,421,000 15,103,000 14,628,000 1,938,000 0
Intangible Assets 6,003,000 6,003,000 5,903,000 6,120,000 5,916,000 7,886,000 6,372,000 5,837,000 5,883,000 6,194,000 5,606,000 5,950,000 6,289,000 6,473,000 6,343,000 6,731,000 19,611,000 7,964,000 9,008,000 3,735,000 3,340,000
Long Term Investments 413,000 413,000 407,000 412,000 918,000 458,000 -328,000 -191,000 -75,000 -496,000 -447,000 -288,000 -433,000 -458,000 -429,000 -572,000 113,000 317,000 596,000 594,000 -259,000
Tax Assets 3,841,000 3,841,000 3,942,000 4,142,000 4,210,000 4,196,000 328,000 191,000 75,000 496,000 447,000 288,000 433,000 458,000 429,000 572,000 2,262,000 2,284,000 583,000 152,000 259,000
Other Non-Current Assets 679,000 679,000 707,000 563,000 545,000 735,000 932,000 688,000 666,000 505,000 425,000 372,000 306,000 281,000 287,000 253,000 -2,081,000 -2,127,000 -346,000 73,000 671,000
Total Non-Current Assets 28,621,000 28,621,000 26,710,000 25,911,000 24,081,000 25,866,000 16,997,000 15,219,000 14,857,000 14,662,000 13,436,000 13,561,000 14,132,000 18,185,000 18,513,000 21,116,000 21,633,000 25,276,000 26,195,000 5,565,000 4,881,000
Other Assets 1,000 1,000 0 2,000 3,000 0 -2,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Assets 35,136,000 35,136,000 32,470,000 32,230,000 30,778,000 30,565,000 20,998,000 19,041,000 18,096,000 18,133,000 16,830,000 16,734,000 17,154,000 21,290,000 22,128,000 25,177,000 27,080,000 31,197,000 31,096,000 8,196,000 8,170,000
Current Liabilities
Accounts Payable 942,000 942,000 862,000 794,000 513,000 542,000 349,000 530,000 447,000 209,000 262,000 246,000 232,000 203,000 184,000 212,000 239,000 139,000 222,000 1,229,000 108,000
Short Term Debt 531,000 531,000 20,000 261,000 13,000 1,416,000 2,253,000 1,801,000 64,000 3,000 403,000 3,000 4,000 4,000 504,000 3,000 2,000 256,000 7,000 156,000 1,228,000
Tax Payables 220,000 220,000 232,000 209,000 158,000 265,000 161,000 66,000 0 0 0 0 0 0 0 0 161,000 122,000 0 0 255,000
Deferred Revenue 266,000 266,000 220,000 208,000 138,000 144,000 328,000 191,000 75,000 496,000 447,000 288,000 433,000 458,000 429,000 572,000 911,000 679,000 583,000 152,000 902,000
Other Current Liabilities 3,194,000 3,194,000 2,701,000 3,011,000 3,017,000 2,764,000 2,330,000 3,132,000 3,001,000 1,722,000 1,134,000 1,287,000 1,103,000 1,142,000 1,492,000 2,235,000 2,058,000 2,176,000 1,818,000 -58,000 367,000
Total Current Liabilities 4,933,000 4,933,000 3,803,000 4,274,000 3,681,000 4,866,000 5,260,000 5,654,000 3,587,000 2,430,000 2,246,000 1,824,000 1,772,000 1,807,000 2,609,000 3,022,000 3,210,000 3,250,000 2,630,000 1,479,000 2,605,000
Non-Current Liabilities
Long Term Debt 8,961,000 8,961,000 9,262,000 9,190,000 9,526,000 8,861,000 4,777,000 3,777,000 5,420,000 5,674,000 3,859,000 4,237,000 4,252,000 4,257,000 4,934,000 5,915,000 6,743,000 7,933,000 8,895,000 1,864,000 1,139,000
Deferred Revenue 311,000 311,000 289,000 276,000 257,000 1,200,000 1,191,000 1,882,000 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Tax 134,000 134,000 144,000 310,000 330,000 595,000 328,000 191,000 18,000 735,000 1,216,000 1,564,000 1,729,000 1,865,000 1,644,000 1,875,000 2,262,000 2,284,000 2,784,000 262,000 259,000
Other Non-Current Liabilities 1,267,000 1,267,000 1,398,000 1,557,000 1,657,000 1,166,000 717,000 526,000 2,338,000 2,974,000 2,666,000 2,570,000 2,531,000 2,008,000 1,645,000 2,064,000 1,727,000 2,633,000 1,489,000 309,000 142,000
Total Non-Current Liabilities 10,673,000 10,673,000 11,093,000 11,333,000 11,770,000 11,822,000 7,013,000 6,376,000 7,776,000 9,383,000 7,741,000 8,371,000 8,512,000 8,130,000 8,223,000 9,854,000 10,732,000 12,850,000 13,168,000 2,435,000 1,540,000
Total Liabilities 15,606,000 15,606,000 14,896,000 15,607,000 15,451,000 16,688,000 12,273,000 12,030,000 11,363,000 11,813,000 9,987,000 10,195,000 10,284,000 9,937,000 10,832,000 12,876,000 13,942,000 16,100,000 15,798,000 3,914,000 4,145,000
Common Stock 17,000 17,000 17,000 17,000 17,000 16,000 16,000 16,000 19,000 16,000 16,000 16,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 8,000 8,000
Retained Earnings 819,000 819,000 -750,000 -1,392,000 -2,378,000 -2,253,000 -6,953,000 -8,390,000 -8,583,000 -8,927,000 -8,303,000 -8,570,000 -8,482,000 -4,381,000 -4,822,000 -3,757,000 -2,732,000 -693,000 -174,000 3,410,000 2,790,000
Accumulated Other Comprehensive Income/Loss 49,000 49,000 269,000 263,000 207,000 270,000 33,000 -59,000 1,000 88,000 144,000 106,000 -33,000 -138,000 -129,000 -43,000 -53,000 -13,000 -1,000 -77,000 -86,000
Total Stockholders Equity 19,281,000 19,281,000 17,574,000 16,623,000 15,327,000 13,877,000 8,725,000 7,011,000 6,733,000 6,320,000 6,843,000 6,539,000 6,870,000 11,353,000 11,296,000 12,301,000 13,138,000 15,097,000 15,298,000 4,282,000 4,025,000
Total Investments 413,000 413,000 407,000 412,000 918,000 458,000 -328,000 -191,000 -75,000 -496,000 -447,000 -288,000 -433,000 -458,000 -429,000 -572,000 226,000 634,000 1,192,000 753,000 344,000
Total Debt 9,492,000 9,492,000 9,282,000 9,451,000 9,539,000 10,277,000 7,030,000 5,578,000 5,484,000 5,677,000 4,262,000 4,240,000 4,256,000 4,261,000 5,438,000 5,918,000 6,745,000 8,189,000 8,902,000 2,020,000 2,367,000
Net Debt 8,627,000 8,627,000 8,354,000 7,526,000 7,805,000 10,060,000 6,884,000 5,390,000 5,288,000 5,358,000 3,675,000 4,023,000 4,049,000 3,994,000 5,225,000 5,054,000 5,104,000 6,737,000 7,234,000 1,172,000 1,071,000

Reported Currency: USD TTM 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31 2012-12-31 2011-12-31 2010-12-31 2009-12-31 2008-12-31 2007-12-31 2006-12-31 2005-12-31 2004-12-31
Cash Flows from Operating Activities
Net Income 1,592,000 1,592,000 698,000 1,041,000 -82,000 4,700,000 1,671,000 104,000 347,000 -239,000 -119,000 -121,000 -4,068,000 441,000 -1,065,000 -1,025,000 -2,036,000 -495,000 -3,577,000 628,000 1,062,000
Depreciation & Amortization 1,196,000 1,196,000 1,136,000 1,093,000 1,123,000 1,011,000 894,000 844,000 815,000 769,000 725,000 689,000 683,000 717,000 816,000 834,000 864,000 939,000 781,000 314,000 275,000
Deferred Income Tax -1,000 -1,000 -63,000 -124,000 -82,000 -4,301,000 -87,000 245,000 -305,000 -532,000 -397,000 -223,000 -166,000 46,000 -110,000 -64,000 -334,000 -386,000 -420,000 4,000 30,000
Stock Based Compensation 233,000 233,000 220,000 194,000 170,000 157,000 140,000 127,000 116,000 107,000 103,000 105,000 108,000 128,000 150,000 144,000 138,000 122,000 4,142,000 313,000 274,000
Change in Working Capital -770,000 -770,000 -1,005,000 -351,000 42,000 -282,000 -2,160,000 66,000 -4,000 280,000 962,000 155,000 284,000 -237,000 -1,373,000 922,000 -77,000 42,000 323,000 -367,000 173,000
Accounts Receivable -238,000 -238,000 -220,000 -279,000 335,000 -130,000 -110,000 -30,000 -216,000 -17,000 53,000 -101,000 37,000 42,000 52,000 1,000 96,000 -72,000 0 0 0
Inventory -660,000 -660,000 -321,000 -346,000 -65,000 -290,000 -83,000 -107,000 40,000 3,000 -81,000 -7,000 66,000 -54,000 -5,000 -92,000 -120,000 -30,000 -53,000 -77,000 -57,000
Accounts Payable 118,000 118,000 -255,000 408,000 88,000 111,000 -710,000 195,000 553,000 -20,000 620,000 -37,000 -131,000 -271,000 -1,148,000 1,016,000 392,000 45,000 0 0 0
Other Working Capital 547,000 780,000 -209,000 -134,000 -316,000 27,000 -1,257,000 8,000 -381,000 314,000 370,000 300,000 312,000 46,000 -272,000 -3,000 -445,000 99,000 376,000 -290,000 230,000
Other Non-Cash Items 253,000 253,000 540,000 17,000 337,000 551,000 -148,000 40,000 3,000 215,000 -5,000 477,000 4,419,000 -87,000 1,907,000 24,000 2,661,000 712,000 596,000 11,000 -10,000
Net Cash Provided by Operating Activities 2,503,000 2,503,000 1,526,000 1,870,000 1,508,000 1,836,000 310,000 1,426,000 972,000 600,000 1,269,000 1,082,000 1,260,000 1,008,000 325,000 835,000 1,216,000 934,000 1,845,000 903,000 1,804,000
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -800,000 -800,000 -612,000 -554,000 -376,000 -461,000 -316,000 -319,000 -376,000 -247,000 -259,000 -245,000 -226,000 -304,000 -278,000 -362,000 -362,000 -363,000 -341,000 -341,000 -274,000
Acquisitions Net -1,811,000 -1,811,000 -1,537,000 -1,432,000 12,000 -4,292,000 -1,448,000 -560,000 -408,000 -1,734,000 -474,000 -244,000 -356,000 1,063,000 -211,000 -527,000 535,000 -261,000 -9,083,000 -211,000 -804,000
Purchases of Investments 0 -55,000 0 96,000 -146,000 -348,000 -172,000 -131,000 -132,000 -266,000 -26,000 -44,000 -22,000 -11,000 6,000 50,000 -147,000 -2,000 -98,000 -108,000 -683,000
Sales/Maturities of Investments 0 2,000 56,000 294,000 12,000 59,000 14,000 131,000 0 61,000 14,000 5,000 9,000 5,000 4,000 91,000 149,000 243,000 192,000 246,000 495,000
Other Investing Activities 37,000 90,000 82,000 -1,000 87,000 1,000 1,000 -131,000 29,000 0 0 53,000 16,000 16,000 -1,000 -45,000 149,000 -91,000 18,000 -137,000 -356,000
Net Cash Used for Investing Activities -2,574,000 -2,574,000 -2,011,000 -1,597,000 -411,000 -5,041,000 -1,921,000 -1,010,000 -887,000 -2,186,000 -745,000 -475,000 -579,000 769,000 -480,000 -793,000 324,000 -474,000 -9,312,000 -551,000 -1,622,000
Cash Flows from Financing Activities
Debt Repayment -8,000 -4,000 -3,435,000 0 -6,843,000 -4,560,000 -1,171,000 -3,216,000 -820,000 -1,715,000 -810,000 -1,790,000 -390,000 -1,815,000 -1,700,000 -2,825,000 -1,425,000 -246,000 0 0 0
Common Stock Issued 0 -56,000 0 0 975,000 123,000 101,000 85,000 111,000 114,000 60,000 74,000 21,000 21,000 31,000 33,000 71,000 132,000 1,545,000 94,000 225,000
Common Stock Repurchased 182,000 182,000 136,000 110,000 -535,000 0 0 0 0 0 -125,000 -500,000 -600,000 -492,000 0 0 0 -60,000 0 -734,000 -360,000
Dividends Paid -28,000 -28,000 -55,000 -55,000 -28,000 0 0 0 0 0 -759,000 -1,780,000 -371,000 0 0 0 0 -508,000 0 0 0
Other Financing Activities -141,000 -89,000 2,806,000 -150,000 6,724,000 7,410,000 2,502,000 3,241,000 503,000 2,923,000 1,484,000 3,400,000 596,000 565,000 1,173,000 1,972,000 4,000 2,000 6,894,000 -314,000 574,000
Net Cash Used Provided by Financing Activities 5,000 5,000 -548,000 -95,000 293,000 2,973,000 1,432,000 110,000 -206,000 1,322,000 -150,000 -596,000 -744,000 -1,721,000 -496,000 -820,000 -1,350,000 -680,000 8,439,000 -954,000 439,000
Effect of Forex Changes on Cash -4,000 -4,000 -9,000 -6,000 -2,000 10,000 -8,000 4,000 -2,000 -4,000 -4,000 -1,000 3,000 -2,000 0 1,000 -1,000 4,000 7,000 -5,000 4,000
Net Change in Cash -71,000 -71,000 -1,042,000 173,000 1,388,000 -222,000 -188,000 530,000 -123,000 -268,000 370,000 10,000 -60,000 54,000 -651,000 -777,000 189,000 -216,000 979,000 -607,000 625,000
Cash at End of Period 3,570,000 1,055,000 1,126,000 2,168,000 1,995,000 607,000 829,000 1,017,000 196,000 319,000 587,000 217,000 207,000 267,000 213,000 864,000 1,641,000 1,452,000 1,668,000 689,000 1,296,000
Cash at Start of Period 3,641,000 1,126,000 2,168,000 1,995,000 607,000 829,000 1,017,000 487,000 319,000 587,000 217,000 207,000 267,000 213,000 864,000 1,641,000 1,452,000 1,668,000 689,000 1,296,000 671,000
Free Cash Flow
Operating Cash Flow 2,503,000 2,503,000 1,526,000 1,870,000 1,508,000 1,836,000 310,000 1,426,000 972,000 600,000 1,269,000 1,082,000 1,260,000 1,008,000 325,000 835,000 1,216,000 934,000 1,845,000 903,000 1,804,000
Capital Expenditure -800,000 -800,000 -612,000 -554,000 -376,000 -461,000 -316,000 -319,000 -376,000 -247,000 -259,000 -245,000 -226,000 -304,000 -278,000 -362,000 -362,000 -363,000 -341,000 -341,000 -274,000
Free Cash Flow 1,703,000 1,703,000 914,000 1,316,000 1,132,000 1,375,000 -6,000 1,107,000 596,000 353,000 1,010,000 837,000 1,034,000 704,000 47,000 473,000 854,000 571,000 1,504,000 562,000 1,530,000