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 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30 2015-09-25 2014-09-26 2013-09-27 2012-09-28 2011-09-30 2010-09-24 2009-09-25 2008-09-26 2007-09-28 2006-09-29 2005-09-30 2004-09-30
Revenue 26,819,000 26,793,000 25,299,000 23,668,000 22,317,000 23,968,000 31,400,000 30,172,000 20,837,000 37,179,000 42,828,000 42,730,000 41,955,000 40,833,000 34,305,000 28,497,000 38,062,000 34,624,000 32,235,000 27,479,400 26,553,400
Revenue Growth - 5.91% 6.89% 6.05% -6.89% -23.67% 4.07% 44.80% -43.95% -13.19% 0.23% 1.85% 2.75% 19.03% 20.38% -25.13% 9.93% 7.41% 17.31% 3.49%
Cost of Revenue 17,947,000 17,822,000 16,956,000 15,609,000 14,906,000 16,275,000 22,020,000 20,833,000 15,183,000 30,732,000 36,201,000 35,952,000 35,737,000 34,663,000 29,016,000 24,948,000 32,536,000 29,548,000 27,815,000 23,997,500 23,030,500
Gross Profit 8,872,000 8,971,000 8,343,000 8,059,000 7,411,000 7,693,000 9,380,000 9,339,000 5,654,000 6,447,000 6,627,000 6,778,000 6,218,000 6,170,000 5,289,000 3,549,000 5,526,000 5,076,000 4,420,000 3,481,900 3,522,900
Gross Profit Margin 33.06% 33.48% 32.98% 34.05% 33.21% 32.10% 29.87% 30.95% 27.13% 17.34% 15.47% 15.86% 14.82% 15.11% 15.42% 12.45% 14.52% 14.66% 13.71% 12.67% 13.27%
Research and Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
General and Administrative Expenses 6,123,000 6,181,000 5,945,000 5,258,000 5,665,000 6,244,000 6,010,000 6,158,000 4,190,000 3,986,000 4,308,000 3,965,000 4,438,000 4,183,000 3,610,000 3,321,000 3,565,000 3,281,000 2,941,000 2,205,500 2,221,800
Total Operating Expenses 6,123,000 6,181,000 5,945,000 5,258,000 5,665,000 6,244,000 6,010,000 6,158,000 4,190,000 3,986,000 4,308,000 3,965,000 4,438,000 4,183,000 3,610,000 3,398,000 3,565,000 3,281,000 2,941,000 2,205,500 2,221,800
Operating Income or Loss 2,568,000 2,790,000 2,644,000 3,062,000 1,917,000 1,641,000 2,962,000 3,181,000 1,989,000 2,461,000 2,319,000 2,813,000 1,780,000 1,987,000 1,679,000 339,000 1,961,000 1,795,000 1,479,000 1,276,400 1,301,100
Operating Margin 9.54% 10.41% 10.45% 12.94% 8.59% 6.85% 9.43% 10.54% 9.55% 6.62% 5.41% 6.58% 4.24% 4.87% 4.89% 1.19% 5.15% 5.18% 4.59% 4.64% 4.90%
Interest Expense 305,000 281,000 213,000 206,000 231,000 350,000 441,000 496,000 293,000 288,000 244,000 248,000 233,000 174,000 170,000 239,000 258,000 277,000 248,000 120,500 110,800
EBITDA 3,871,000 3,903,000 3,474,000 3,907,000 2,123,000 2,466,000 4,690,000 4,609,000 2,573,000 3,682,000 3,669,000 4,167,000 2,944,000 3,016,000 2,624,000 896,000 2,860,000 2,616,000 2,296,000 1,997,600 2,002,700
Depreciation and Amortization 876,000 848,000 830,000 845,000 206,000 825,000 1,085,000 1,188,000 953,000 860,000 955,000 952,000 824,000 731,000 691,000 745,000 783,000 732,000 705,000 636,400 616,600
Income Before Tax 1,943,000 1,710,000 1,710,000 2,614,000 903,000 1,056,000 2,901,000 2,558,000 1,061,000 2,151,000 2,035,000 2,465,000 1,590,000 2,111,000 1,763,000 -318,000 1,324,000 1,607,000 1,138,000 1,003,400 1,212,100
Income Tax Expense -338,000 -323,000 -13,000 868,000 108,000 -233,000 518,000 705,000 197,000 600,000 482,000 1,168,000 237,000 370,000 197,000 32,000 321,000 300,000 63,000 205,100 315,700
Net Income 2,105,000 1,849,000 1,532,000 1,637,000 631,000 1,289,000 2,162,000 1,611,000 -868,000 1,563,000 1,215,000 1,178,000 1,226,000 1,624,000 1,491,000 -338,000 979,000 1,252,000 1,028,000 909,400 817,500
Net Income Margin 7.70% 6.90% 6.06% 6.92% 2.83% 5.38% 6.89% 5.34% -4.17% 4.20% 2.84% 2.76% 2.92% 3.98% 4.35% -1.19% 2.57% 3.62% 3.19% 3.31% 3.08%
EPS 3.15 2.69 2.20 2.28 0.84 1.48 2.34 1.72 -1.30 2.39 1.82 1.72 1.80 2.19 2.21 -0.57 1.65 2.22 5.53 19.85 18.22
EPS Diluted 3.13 2.69 1.91 2.27 0.84 1.47 2.32 1.71 -1.29 2.36 1.80 1.71 1.78 2.16 2.19 -0.57 1.63 2.19 5.47 19.60 17.76
Weighted Average Shares Out - 687,400 696,100 716,600 751,000 870,200 925,700 935,300 667,400 655,200 666,900 683,700 681,500 647,204 672,000 595,300 593,100 564,023 185,748 45,792 44,813
Weighted Average Shares Out Diluted - 687,400 699,600 721,100 753,600 874,300 931,700 944,600 672,600 661,500 674,800 689,000 689,000 658,854 682,500 595,300 601,400 572,236 187,785 46,389 45,983

Reported Currency: USD Q1 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30 2015-09-25 2014-09-26 2013-09-27 2012-09-28 2011-09-30 2010-09-24 2009-09-25 2008-09-26 2007-09-28 2006-09-29 2005-09-30 2004-09-30
Current Assets
Cash and Cash Equivalents 1,801,000 835,000 2,031,000 1,336,000 1,951,000 2,805,000 200,000 321,000 579,000 597,000 409,000 1,055,000 265,000 257,000 560,000 761,000 384,000 674,000 293,000 171,300 169,500
Short Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash + Short Term Investments 1,801,000 835,000 2,031,000 1,336,000 1,951,000 2,805,000 200,000 321,000 579,000 597,000 409,000 1,055,000 265,000 257,000 560,000 761,000 384,000 674,000 293,000 171,300 169,500
Net Receivables 6,045,000 6,006,000 5,528,000 5,613,000 5,294,000 5,770,000 7,065,000 6,666,000 6,394,000 5,751,000 5,871,000 7,206,000 7,308,000 7,151,000 6,095,000 5,528,000 6,472,000 6,600,000 5,697,000 4,986,700 4,501,800
Inventory 3,006,000 2,776,000 2,510,000 2,057,000 1,773,000 1,814,000 3,224,000 3,209,000 2,888,000 2,377,000 2,477,000 2,325,000 2,227,000 2,316,000 1,786,000 1,521,000 2,099,000 1,968,000 1,731,000 983,100 924,600
Other Current Assets 1,202,000 1,120,000 1,229,000 992,000 1,035,000 1,906,000 1,334,000 1,907,000 1,436,000 1,689,000 2,072,000 2,308,000 2,873,000 2,371,000 2,097,000 1,883,000 1,721,000 1,630,000 1,543,000 997,700 780,900
Total Current Assets 12,054,000 10,737,000 11,685,000 9,998,000 10,053,000 12,393,000 11,823,000 12,292,000 17,109,000 10,469,000 12,986,000 13,712,000 12,673,000 12,095,000 10,538,000 9,693,000 10,676,000 10,872,000 9,264,000 7,138,800 6,376,800
Non-Current Assets
Property, Plant and Equipment 3,131,000 3,136,000 3,042,000 3,228,000 3,059,000 3,348,000 6,171,000 6,121,000 5,632,000 5,870,000 6,314,000 6,585,000 6,440,000 5,616,000 4,096,000 3,986,000 4,389,000 4,208,000 3,968,000 3,581,600 3,529,400
Goodwill 18,124,000 17,936,000 17,328,000 18,335,000 17,932,000 18,178,000 19,473,000 19,688,000 21,024,000 6,824,000 7,127,000 6,589,000 6,982,000 6,961,000 6,501,000 6,544,000 6,513,000 6,131,000 5,910,000 3,732,600 3,753,500
Intangible Assets 4,835,000 4,888,000 4,641,000 5,549,000 5,356,000 5,632,000 6,348,000 6,741,000 7,540,000 1,516,000 1,639,000 999,000 947,000 934,000 741,000 746,000 769,000 773,000 799,000 289,000 347,000
Long Term Investments 1,144,000 1,056,000 963,000 1,066,000 914,000 853,000 1,301,000 1,191,000 990,000 2,143,000 1,018,000 1,041,000 948,000 811,000 728,000 718,000 863,000 795,000 463,000 444,900 314,900
Tax Assets 0 0 0 0 0 0 0 0 0 62,000 307,000 254,000 295,000 402,000 382,000 413,000 529,000 467,000 1,171,000 1,200,000 1,041,000
Other Non-Current Assets 4,693,000 4,489,000 4,499,000 3,714,000 3,501,000 1,883,000 3,681,000 5,851,000 10,884,000 2,711,000 3,035,000 2,391,000 2,599,000 2,903,000 2,630,000 1,883,000 1,248,000 859,000 346,000 -242,500 -271,800
Total Non-Current Assets 31,927,000 31,505,000 30,473,000 31,892,000 30,762,000 29,894,000 36,974,000 39,592,000 46,070,000 19,126,000 19,440,000 17,859,000 18,211,000 17,627,000 15,078,000 14,290,000 14,311,000 13,233,000 12,657,000 9,005,600 8,714,000
Other Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Assets 43,981,000 42,242,000 42,158,000 41,890,000 40,815,000 42,287,000 48,797,000 51,884,000 63,179,000 29,595,000 32,426,000 31,571,000 30,884,000 29,722,000 25,616,000 23,983,000 24,987,000 24,105,000 21,921,000 16,144,400 15,090,800
Current Liabilities
Accounts Payable 3,976,000 4,268,000 4,241,000 3,746,000 3,120,000 3,582,000 4,644,000 4,271,000 4,000,000 5,174,000 5,270,000 6,318,000 6,114,000 6,159,000 5,426,000 4,434,000 5,225,000 5,365,000 4,216,000 3,937,500 3,767,300
Short Term Debt 2,650,000 1,030,000 1,534,000 234,000 293,000 511,000 1,341,000 1,608,000 1,706,000 865,000 323,000 938,000 747,000 610,000 737,000 798,000 743,000 1,163,000 577,000 764,900 1,040,100
Tax Payables 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 117,000 97,000 229,000 44,300 47,400
Deferred Revenue 2,122,000 1,996,000 1,768,000 1,637,000 1,435,000 1,407,000 1,326,000 1,279,000 1,333,000 382,000 400,000 402,000 402,000 643,000 618,000 590,000 607,000 584,000 841,000 771,000 729,000
Other Current Liabilities 3,661,000 3,790,000 3,696,000 3,481,000 3,400,000 3,570,000 3,939,000 4,696,000 9,292,000 4,025,000 5,655,000 4,473,000 3,592,000 3,385,000 2,998,000 2,859,000 3,235,000 2,808,000 2,512,000 1,368,000 1,065,200
Total Current Liabilities 12,409,000 11,084,000 11,239,000 9,098,000 8,248,000 9,070,000 11,250,000 11,854,000 16,331,000 10,446,000 11,648,000 12,131,000 10,855,000 10,797,000 9,779,000 8,681,000 9,810,000 9,920,000 8,146,000 6,841,400 6,601,600
Non-Current Liabilities
Long Term Debt 7,959,000 7,818,000 7,426,000 7,506,000 7,526,000 6,708,000 9,654,000 11,964,000 11,053,000 5,745,000 6,357,000 4,560,000 5,321,000 4,536,000 2,652,000 3,168,000 3,201,000 3,255,000 4,166,000 1,577,500 1,630,600
Deferred Revenue 0 0 0 0 0 0 0 0 0 303,000 335,000 400,000 424,000 1,143,000 1,106,000 1,134,000 1,189,000 1,194,000 0 0 0
Deferred Tax 0 0 0 0 0 0 0 0 0 464,000 -335,000 -400,000 -424,000 -1,143,000 -1,106,000 -1,134,000 -953,000 -938,000 0 0 0
Other Non-Current Liabilities 5,739,000 5,646,000 6,091,000 6,533,000 6,508,000 5,680,000 5,435,000 6,488,000 10,471,000 1,886,000 2,665,000 2,132,000 2,752,000 2,925,000 2,990,000 2,812,000 2,080,000 1,639,000 2,125,000 1,471,800 1,383,600
Total Non-Current Liabilities 13,698,000 13,464,000 13,517,000 14,039,000 14,034,000 12,388,000 15,089,000 18,452,000 21,524,000 8,398,000 9,022,000 6,692,000 8,073,000 7,461,000 5,642,000 5,980,000 5,517,000 5,150,000 6,291,000 3,049,300 3,014,200
Total Liabilities 26,107,000 24,548,000 24,756,000 23,137,000 22,282,000 21,458,000 26,339,000 30,306,000 37,855,000 18,844,000 20,670,000 18,823,000 18,928,000 18,258,000 15,421,000 14,661,000 15,327,000 15,070,000 14,437,000 9,890,700 9,615,800
Common Stock 7,000 0 7,000 7,000 8,000 8,000 10,000 9,000 9,000 717,000 707,000 700,000 10,000 9,000 9,000 9,000 8,000 8,000 8,000 8,100 8,000
Retained Earnings 1,506,000 1,384,000 1,151,000 2,025,000 2,469,000 4,827,000 6,604,000 5,231,000 9,177,000 10,838,000 9,956,000 9,328,000 8,541,000 8,922,000 7,765,000 6,653,000 7,300,000 6,698,000 5,715,000 4,905,400 4,187,900
Accumulated Other Comprehensive Income/Loss -933,000 -955,000 -911,000 -434,000 -776,000 -795,000 -946,000 -473,000 -1,153,000 -1,057,000 -237,000 418,000 458,000 -435,000 -77,000 192,000 671,000 782,000 366,000 59,800 71,900
Total Stockholders Equity 16,698,000 16,545,000 16,268,000 17,562,000 17,447,000 19,766,000 21,164,000 20,447,000 24,118,000 10,376,000 11,311,000 12,331,000 11,555,000 11,066,000 10,089,000 9,121,000 9,424,000 8,907,000 7,355,000 6,058,100 5,206,300
Total Investments 1,144,000 1,056,000 963,000 1,066,000 914,000 853,000 1,301,000 1,191,000 990,000 2,143,000 1,018,000 1,041,000 948,000 811,000 728,000 718,000 863,000 795,000 463,000 444,900 314,900
Total Debt 10,609,000 8,848,000 8,960,000 7,740,000 7,819,000 7,219,000 10,995,000 13,572,000 12,759,000 6,610,000 6,680,000 5,498,000 6,068,000 5,146,000 3,389,000 3,966,000 3,944,000 4,418,000 4,743,000 2,342,400 2,670,700
Net Debt 8,808,000 8,013,000 6,929,000 6,404,000 5,868,000 4,414,000 10,795,000 13,251,000 12,180,000 6,013,000 6,271,000 4,443,000 5,803,000 4,889,000 2,829,000 3,205,000 3,560,000 3,744,000 4,450,000 2,171,100 2,501,200

Reported Currency: USD TTM 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30 2015-09-25 2014-09-26 2013-09-27 2012-09-28 2011-09-30 2010-09-24 2009-09-25 2008-09-26 2007-09-28 2006-09-29 2005-09-30 2004-09-30
Cash Flows from Operating Activities
Net Income 2,281,000 2,033,000 1,723,000 1,746,000 490,000 1,289,000 2,383,000 1,819,000 -652,000 1,679,000 1,335,000 1,297,000 1,353,000 1,741,000 1,566,000 -338,000 979,000 33,000 1,028,000 757,200 817,500
Depreciation & Amortization 876,000 848,000 830,000 845,000 206,000 825,000 1,085,000 1,188,000 953,000 860,000 955,000 952,000 824,000 731,000 691,000 745,000 783,000 732,000 705,000 636,400 616,600
Deferred Income Tax -654,000 -676,000 -141,000 36,000 -389,000 612,000 -636,000 1,125,000 -1,241,000 327,000 -329,000 273,000 -244,000 -144,000 -80,000 36,000 -40,000 -63,000 -404,000 -25,200 100,400
Stock Based Compensation -639,000 2,664,000 102,000 76,000 74,000 95,000 115,000 147,000 142,000 90,000 82,000 64,000 56,000 59,000 49,000 60,000 48,000 48,000 -1,043,000 -184,800 -910,200
Change in Working Capital -672,000 -705,000 -739,000 571,000 699,000 -1,770,000 65,000 -3,237,000 2,424,000 -41,000 93,000 692,000 -347,000 -1,244,000 -774,000 9,000 58,000 -125,000 -50,000 -370,700 -9,500
Accounts Receivable -19,000 -168,000 -427,000 -143,000 106,000 -312,000 -513,000 -520,000 -344,000 -297,000 -18,000 -156,000 -114,000 -721,000 -608,000 0 0 0 -206,000 0 0
Inventory 64,000 -81,000 -773,000 -219,000 250,000 -72,000 -92,000 -398,000 1,000 -99,000 -311,000 -97,000 39,000 -387,000 -260,000 557,000 -49,000 -150,000 -77,000 -59,400 -8,500
Accounts Payable -296,000 -222,000 1,270,000 813,000 14,000 56,000 15,000 217,000 398,000 348,000 213,000 584,000 -64,000 -55,000 218,000 0 0 0 435,000 0 0
Other Working Capital -421,000 -234,000 -809,000 120,000 329,000 -1,442,000 655,000 -2,536,000 2,369,000 7,000 209,000 361,000 -208,000 -81,000 -124,000 -548,000 107,000 25,000 -202,000 -311,300 -1,000
Other Non-Cash Items 1,079,000 -1,943,000 211,000 -787,000 -105,000 151,000 -499,000 -1,030,000 269,000 -1,315,000 259,000 -682,000 -83,000 -67,000 62,000 405,000 100,000 1,288,000 1,181,000 114,500 873,200
Net Cash Provided by Operating Activities 2,271,000 2,221,000 1,986,000 2,487,000 975,000 1,202,000 2,513,000 12,000 1,895,000 1,600,000 2,395,000 2,596,000 1,559,000 1,076,000 1,514,000 917,000 1,928,000 1,913,000 1,417,000 927,400 1,488,000
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -497,000 -539,000 -592,000 -552,000 -96,000 -586,000 -1,030,000 -1,343,000 -1,249,000 -1,135,000 -1,199,000 -1,287,000 -1,831,000 -1,325,000 -777,000 -647,000 -807,000 -828,000 -711,000 -664,100 -862,200
Acquisitions Net -649,000 -726,000 -253,000 -706,000 117,000 -13,000 2,181,000 214,000 385,000 1,624,000 -1,508,000 638,000 75,000 -1,226,000 -61,000 -38,000 -277,000 72,000 -2,629,000 350,700 -419,600
Purchases of Investments 0 0 0 552,000 0 586,000 0 0 0 0 0 0 0 -140,000 -101,000 -110,000 -78,000 0 0 664,100 0
Sales/Maturities of Investments 0 0 0 43,000 0 39,000 0 0 0 0 0 0 0 1,325,000 777,000 647,000 807,000 0 0 11,600 0
Other Investing Activities 77,000 81,000 152,000 -427,000 30,000 12,052,000 64,000 -8,000 -23,000 -19,000 114,000 159,000 -36,000 -1,271,000 -806,000 -680,000 -915,000 -295,000 264,000 -634,700 -28,300
Net Cash Used for Investing Activities -1,069,000 -1,184,000 -693,000 -1,090,000 51,000 12,078,000 1,215,000 -1,137,000 -887,000 470,000 -2,593,000 -490,000 -1,792,000 -2,637,000 -968,000 -828,000 -1,270,000 -1,051,000 -3,076,000 -272,400 -1,310,100
Cash Flows from Financing Activities
Debt Repayment -1,647,000 -51,000 -184,000 -524,000 -1,386,000 -2,333,000 -3,729,000 -1,297,000 -1,299,000 -191,000 -833,000 -490,000 -36,000 -787,000 -586,000 -391,000 -935,000 -548,000 -890,000 -373,700 -869,900
Common Stock Issued 966,000 -382,000 17,000 674,000 997,000 -1,160,000 1,309,000 2,167,000 2,127,000 506,000 2,260,000 171,000 958,000 0 0 0 447,000 0 0 0 0
Common Stock Repurchased -471,000 -625,000 -1,441,000 -1,307,000 -737,000 -5,983,000 -300,000 -651,000 -501,000 -1,362,000 -1,249,000 -350,000 -102,000 0 0 0 -69,000 0 0 0 0
Dividends Paid -991,000 -980,000 -916,000 -762,000 -194,000 -920,000 -954,000 -702,000 -915,000 -657,000 -568,000 -513,000 -477,000 -413,000 -339,000 -309,000 -297,000 -195,000 -218,000 -191,900 -170,700
Other Financing Activities 2,154,000 -136,000 2,008,000 -212,000 -188,000 -158,000 -78,000 1,200,000 -345,000 -117,000 -22,000 -32,000 -136,000 2,439,000 178,000 988,000 -41,000 201,000 2,849,000 22,400 890,500
Net Cash Used Provided by Financing Activities -955,000 -2,174,000 -516,000 -2,131,000 -1,508,000 -10,554,000 -3,752,000 717,000 -933,000 -1,821,000 -412,000 -1,214,000 207,000 1,239,000 -747,000 288,000 -895,000 -542,000 1,741,000 -543,200 -150,100
Effect of Forex Changes on Cash 69,000 -5,000 -53,000 116,000 87,000 -120,000 -106,000 54,000 12,000 -81,000 -20,000 -98,000 34,000 19,000 148,000 10,000 -53,000 61,000 40,000 29,500 5,600
Net Change in Cash -475,000 -1,170,000 689,000 -624,000 -870,000 2,621,000 -121,000 -258,000 26,000 188,000 -646,000 790,000 8,000 -303,000 -201,000 377,000 -290,000 381,000 122,000 72,100 39,000
Cash at End of Period 4,259,000 2,193,000 2,031,000 1,336,000 1,951,000 2,806,000 200,000 321,000 579,000 597,000 409,000 1,055,000 265,000 257,000 560,000 761,000 384,000 674,000 293,000 171,300 169,500
Cash at Start of Period 4,734,000 3,363,000 1,342,000 1,960,000 2,821,000 185,000 321,000 579,000 553,000 409,000 1,055,000 265,000 257,000 560,000 761,000 384,000 674,000 293,000 171,000 99,200 130,500
Free Cash Flow
Operating Cash Flow 2,271,000 2,221,000 1,986,000 2,487,000 975,000 1,202,000 2,513,000 12,000 1,895,000 1,600,000 2,395,000 2,596,000 1,559,000 1,076,000 1,514,000 917,000 1,928,000 1,913,000 1,417,000 927,400 1,488,000
Capital Expenditure -497,000 -539,000 -592,000 -552,000 -96,000 -586,000 -1,030,000 -1,343,000 -1,249,000 -1,135,000 -1,199,000 -1,287,000 -1,831,000 -1,325,000 -777,000 -647,000 -807,000 -828,000 -711,000 -664,100 -862,200
Free Cash Flow 1,774,000 1,682,000 1,394,000 1,935,000 879,000 616,000 1,483,000 -1,331,000 646,000 465,000 1,196,000 1,309,000 -272,000 -249,000 737,000 270,000 1,121,000 1,085,000 706,000 263,300 625,800