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 2023-08-31 2022-09-01 2021-09-02 2020-09-03 2019-08-29 2018-08-30 2017-08-31 2016-09-01 2015-09-03 2014-08-28 2013-08-29 2012-08-30 2011-09-01 2010-09-02 2009-09-03 2008-08-31 2007-08-31 2006-08-31 2005-09-01 2004-09-02
Revenue 16,181,000 15,540,000 30,758,000 27,705,000 21,435,000 23,406,000 30,391,000 20,322,000 12,399,000 16,192,000 16,358,000 9,073,000 8,234,000 8,788,000 8,482,000 4,803,000 5,841,000 5,688,000 5,272,000 4,880,200 4,404,200
Revenue Growth - -49.48% 11.02% 29.25% -8.42% -22.98% 49.55% 63.90% -23.43% -1.01% 80.29% 10.19% -6.30% 3.61% 76.60% -17.77% 2.69% 7.89% 8.03% 10.81%
Cost of Revenue 18,525,000 16,956,000 16,860,000 17,282,000 14,883,000 12,704,000 12,500,000 11,886,000 9,894,000 10,977,000 10,921,000 7,226,000 7,266,000 7,030,000 5,768,000 5,243,000 5,896,000 4,610,000 4,072,000 3,734,400 3,089,500
Gross Profit -2,344,000 -1,416,000 13,898,000 10,423,000 6,552,000 10,702,000 17,891,000 8,436,000 2,505,000 5,215,000 5,437,000 1,847,000 968,000 1,758,000 2,714,000 -440,000 -55,000 1,078,000 1,200,000 1,145,800 1,314,700
Gross Profit Margin -15.51% -9.11% 45.18% 37.62% 30.57% 45.72% 58.87% 41.51% 20.20% 32.21% 33.24% 20.36% 11.76% 20.00% 32.00% -9.16% -0.94% 18.95% 22.76% 23.48% 29.85%
Research and Development 3,110,000 3,114,000 3,116,000 2,663,000 2,600,000 2,441,000 2,141,000 1,824,000 1,617,000 1,540,000 1,371,000 931,000 918,000 791,000 624,000 647,000 680,000 805,000 656,000 603,700 754,900
General and Administrative Expenses 932,000 920,000 1,066,000 894,000 881,000 836,000 813,000 743,000 659,000 719,000 707,000 562,000 620,000 592,000 528,000 354,000 455,000 610,000 460,000 326,000 332,600
Total Operating Expenses 4,162,000 4,158,000 4,148,000 3,652,000 3,549,000 3,326,000 2,897,000 2,550,000 2,270,000 2,217,000 2,310,000 1,488,000 1,586,000 1,003,000 1,135,000 1,108,000 1,507,000 1,339,000 851,000 929,700 1,087,500
Operating Income or Loss -6,469,000 -5,745,000 9,702,000 6,283,000 3,003,000 7,376,000 14,994,000 5,868,000 168,000 2,998,000 3,087,000 236,000 -618,000 755,000 1,589,000 -1,676,000 -1,595,000 -280,000 350,000 217,500 249,700
Operating Margin -41.17% -36.97% 31.54% 22.68% 14.01% 31.51% 49.34% 28.88% 1.35% 18.52% 18.87% 2.60% -7.51% 8.59% 18.73% -34.89% -27.31% -4.92% 6.64% 4.46% 5.67%
Interest Expense 469,000 388,000 189,000 183,000 194,000 128,000 342,000 601,000 437,000 371,000 352,000 231,000 171,000 124,000 178,000 182,000 0 0 0 0 0
EBITDA 1,740,000 2,657,000 16,924,000 13,103,000 8,827,000 12,849,000 19,854,000 9,993,000 3,436,000 5,878,000 5,563,000 2,224,000 -618,000 858,000 3,602,000 660,000 916,000 1,391,000 1,357,000 1,482,700 1,419,100
Depreciation and Amortization 7,957,000 7,756,000 7,222,000 6,820,000 5,824,000 5,473,000 4,860,000 3,986,000 3,106,000 2,805,000 2,270,000 1,804,000 2,141,000 2,105,000 2,005,000 2,186,000 2,060,000 1,718,000 1,281,000 1,264,500 1,217,500
Income Before Tax -6,637,000 -5,658,000 9,571,000 6,218,000 2,983,000 7,048,000 14,307,000 5,196,000 -281,000 2,609,000 2,733,000 1,285,000 -754,000 551,000 1,920,000 -1,852,000 -1,611,000 -168,000 433,000 198,600 232,000
Income Tax Expense 242,000 177,000 888,000 394,000 280,000 693,000 168,000 114,000 19,000 157,000 128,000 8,000 -17,000 203,000 -19,000 1,000 18,000 30,000 18,000 10,600 74,800
Net Income -6,881,000 -5,833,000 8,687,000 5,861,000 2,687,000 6,313,000 14,135,000 5,089,000 -276,000 2,899,000 3,045,000 1,190,000 -1,032,000 167,000 1,850,000 -1,882,000 -1,619,000 -320,000 408,000 188,000 157,200
Net Income Margin -43.79% -37.54% 28.24% 21.16% 12.54% 26.97% 46.51% 25.04% -2.23% 17.90% 18.61% 13.12% -12.53% 1.90% 21.81% -39.18% -27.72% -5.63% 7.74% 3.85% 3.57%
EPS -6.29 -5.34 7.81 5.23 2.42 5.67 11.50 4.67 -0.27 2.71 2.87 1.16 -1.04 0.17 2.09 -2.35 -2.10 -0.42 0.59 0.31 0.26
EPS Diluted -6.29 -5.34 7.75 5.14 2.37 5.52 11.50 4.41 -0.27 2.47 2.54 1.13 -1.04 0.17 1.85 -2.35 -2.10 -0.42 0.57 0.29 0.24
Weighted Average Shares Out - 1,093,000 1,122,000 1,141,000 1,131,000 1,143,000 1,229,000 1,089,000 1,036,000 1,070,000 1,060,000 1,021,700 991,200 988,000 887,500 800,700 772,500 769,100 691,700 647,100 640,300
Weighted Average Shares Out Diluted - 1,093,000 1,122,000 1,141,000 1,131,000 1,143,000 1,229,000 1,154,000 1,036,000 1,170,000 1,198,000 1,056,300 991,200 1,007,500 1,050,700 800,700 772,500 769,100 725,100 648,276 654,167

Reported Currency: USD Q1 2023-08-31 2022-09-01 2021-09-02 2020-09-03 2019-08-29 2018-08-30 2017-08-31 2016-09-01 2015-09-03 2014-08-28 2013-08-29 2012-08-30 2011-09-01 2010-09-02 2009-09-03 2008-08-31 2007-08-31 2006-08-31 2005-09-01 2004-09-02
Current Assets
Cash and Cash Equivalents 8,075,000 8,577,000 8,262,000 7,763,000 7,624,000 7,152,000 6,506,000 5,109,000 4,140,000 2,287,000 4,150,000 2,880,000 2,459,000 2,160,000 2,913,000 1,485,000 1,243,000 2,192,000 1,431,000 524,500 486,100
Short Term Investments 973,000 1,017,000 1,069,000 870,000 518,000 803,000 296,000 319,000 258,000 1,234,000 384,000 221,000 100,000 0 0 0 119,000 424,000 1,648,000 765,900 744,900
Cash + Short Term Investments 9,048,000 9,594,000 9,331,000 8,633,000 8,142,000 7,955,000 6,802,000 5,428,000 4,398,000 3,521,000 4,534,000 3,101,000 2,559,000 2,160,000 2,913,000 1,485,000 1,362,000 2,616,000 3,079,000 1,290,400 1,231,000
Net Receivables 2,943,000 2,443,000 5,130,000 5,311,000 3,912,000 3,195,000 5,478,000 3,759,000 2,068,000 2,507,000 2,906,000 2,329,000 1,289,000 1,497,000 1,531,000 798,000 1,032,000 994,000 956,000 794,400 773,700
Inventory 8,276,000 8,387,000 6,663,000 4,487,000 5,607,000 5,118,000 3,595,000 3,123,000 2,889,000 2,340,000 2,455,000 2,649,000 1,812,000 2,080,000 1,770,000 987,000 1,291,000 1,532,000 963,000 771,500 578,100
Other Current Assets 791,000 820,000 644,000 502,000 304,000 3,430,000 5,642,000 3,906,000 2,208,000 2,735,000 3,256,000 276,000 2,657,000 2,255,000 119,000 74,000 94,000 92,000 103,000 69,300 55,900
Total Current Assets 21,058,000 21,244,000 21,781,000 19,907,000 17,965,000 16,503,000 16,039,000 12,457,000 9,495,000 8,596,000 10,245,000 8,911,000 5,758,000 5,832,000 6,333,000 3,344,000 3,779,000 5,234,000 5,101,000 2,925,600 2,638,700
Non-Current Assets
Property, Plant and Equipment 38,325,000 38,594,000 39,227,000 33,764,000 31,615,000 28,240,000 23,672,000 19,431,000 14,686,000 10,554,000 8,682,000 7,626,000 7,103,000 7,555,000 6,601,000 7,089,000 8,811,000 8,279,000 5,888,000 4,683,800 4,712,700
Goodwill 1,150,000 1,150,000 1,228,000 1,228,000 1,228,000 1,228,000 1,228,000 1,228,000 104,000 0 0 0 0 0 0 0 58,000 515,000 502,000 0 0
Intangible Assets 416,000 404,000 421,000 349,000 334,000 340,000 331,000 387,000 464,000 449,000 468,000 386,000 371,000 414,000 323,000 344,000 364,000 401,000 388,000 260,200 276,200
Long Term Investments 720,000 844,000 1,647,000 1,765,000 1,048,000 1,164,000 473,000 633,000 1,778,000 3,492,000 1,790,000 895,000 374,000 483,000 582,000 315,000 0 0 0 0 0
Tax Assets 781,000 756,000 702,000 782,000 707,000 837,000 1,022,000 766,000 657,000 597,000 816,000 861,000 -371,000 -897,000 0 0 0 65,000 49,000 29,900 41,400
Other Non-Current Assets 1,326,000 1,262,000 1,277,000 1,054,000 781,000 575,000 611,000 434,000 356,000 455,000 497,000 439,000 1,093,000 1,365,000 854,000 367,000 418,000 324,000 293,000 106,900 91,000
Total Non-Current Assets 42,718,000 43,010,000 44,502,000 38,942,000 35,713,000 32,384,000 27,337,000 22,879,000 18,045,000 15,547,000 12,253,000 10,207,000 8,570,000 8,920,000 8,360,000 8,115,000 9,651,000 9,584,000 7,120,000 5,080,800 5,121,300
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 63,776,000 64,254,000 66,283,000 58,849,000 53,678,000 48,887,000 43,376,000 35,336,000 27,540,000 24,143,000 22,498,000 19,118,000 14,328,000 14,752,000 14,693,000 11,459,000 13,430,000 14,818,000 12,221,000 8,006,400 7,760,000
Current Liabilities
Accounts Payable 1,721,000 1,725,000 2,142,000 1,744,000 2,191,000 1,677,000 1,692,000 1,333,000 1,186,000 1,020,000 1,119,000 1,048,000 818,000 1,387,000 799,000 526,000 597,000 856,000 854,000 752,500 796,200
Short Term Debt 908,000 278,000 103,000 155,000 270,000 1,310,000 859,000 1,262,000 756,000 1,089,000 1,638,000 1,585,000 224,000 140,000 712,000 424,000 275,000 423,000 166,000 147,000 70,600
Tax Payables 97,000 67,000 420,000 364,000 237,000 309,000 402,000 163,000 41,000 85,000 71,000 47,000 25,000 0 51,000 32,000 0 0 0 0 0
Deferred Revenue -1,721,000 -1,725,000 0 3,581,000 3,626,000 1,639,000 491,000 605,000 332,000 220,000 407,000 383,000 389,000 443,000 298,000 209,000 114,000 169,000 53,000 30,300 35,200
Other Current Liabilities 3,333,000 4,487,000 5,294,000 944,000 548,000 1,764,000 2,712,000 2,134,000 2,561,000 1,576,000 1,647,000 1,109,000 812,000 510,000 893,000 733,000 612,000 578,000 588,000 48,800 70,100
Total Current Liabilities 5,962,000 4,765,000 7,539,000 6,424,000 6,635,000 6,390,000 5,754,000 5,334,000 4,835,000 3,905,000 4,811,000 4,125,000 2,243,000 2,480,000 2,702,000 1,892,000 1,598,000 2,026,000 1,661,000 978,600 972,100
Non-Current Liabilities
Long Term Debt 13,198,000 13,655,000 7,413,000 7,125,000 6,906,000 4,541,000 3,780,000 9,893,000 9,154,000 6,301,000 5,012,000 4,452,000 3,038,000 1,861,000 1,648,000 2,379,000 2,451,000 1,987,000 405,000 1,020,200 1,027,900
Deferred Revenue 705,000 727,000 589,000 808,000 643,000 636,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Tax 0 0 0 0 0 -5,177,000 0 0 0 0 0 0 0 0 0 0 0 25,000 28,000 35,200 42,000
Other Non-Current Liabilities 1,026,000 987,000 835,000 559,000 498,000 5,727,000 678,000 639,000 623,000 698,000 1,102,000 535,000 630,000 559,000 527,000 249,000 338,000 421,000 445,000 125,600 103,200
Total Non-Current Liabilities 14,929,000 15,369,000 8,837,000 8,492,000 8,047,000 5,727,000 4,458,000 10,532,000 9,777,000 6,999,000 6,114,000 4,987,000 3,668,000 2,420,000 2,175,000 2,628,000 2,789,000 2,433,000 878,000 1,181,000 1,173,100
Total Liabilities 20,891,000 20,134,000 16,376,000 14,916,000 14,682,000 48,887,000 43,376,000 35,336,000 27,540,000 24,143,000 22,498,000 9,112,000 5,911,000 4,900,000 4,877,000 4,520,000 4,387,000 4,459,000 2,539,000 2,159,600 2,145,200
Common Stock 124,000 124,000 123,000 122,000 119,000 118,000 117,000 112,000 109,000 108,000 107,000 104,000 102,000 98,000 99,000 85,000 76,000 76,000 75,000 61,600 61,200
Retained Earnings 39,356,000 40,824,000 47,274,000 39,051,000 33,384,000 30,761,000 24,395,000 10,260,000 5,299,000 5,588,000 2,729,000 -212,000 -1,402,000 -370,000 -536,000 -2,385,000 -456,000 1,164,000 1,486,000 1,078,100 890,100
Accumulated Other Comprehensive Income/Loss -260,000 -312,000 -560,000 2,000 71,000 9,000 10,000 29,000 -35,000 13,000 56,000 63,000 80,000 132,000 11,000 -4,000 -8,000 -7,000 -2,000 -300 -400
Total Stockholders Equity 42,885,000 44,120,000 49,907,000 43,933,000 38,996,000 35,881,000 32,294,000 18,621,000 12,080,000 12,302,000 10,771,000 9,142,000 7,700,000 8,470,000 8,020,000 4,953,000 6,178,000 7,752,000 8,114,000 5,846,800 5,614,800
Total Investments 1,693,000 1,861,000 2,716,000 2,635,000 1,566,000 1,967,000 769,000 952,000 2,036,000 4,726,000 2,174,000 1,116,000 863,000 483,000 582,000 315,000 119,000 424,000 1,648,000 765,900 744,900
Total Debt 14,106,000 13,933,000 7,516,000 7,280,000 7,176,000 5,851,000 4,639,000 11,155,000 9,910,000 7,390,000 6,650,000 6,037,000 3,262,000 2,001,000 2,360,000 2,803,000 2,726,000 2,410,000 571,000 1,167,200 1,098,500
Net Debt 6,031,000 5,356,000 -746,000 -483,000 -448,000 -1,301,000 -1,867,000 6,046,000 5,770,000 5,103,000 2,500,000 3,157,000 803,000 -159,000 -553,000 1,318,000 1,483,000 218,000 -860,000 642,700 612,400

Reported Currency: USD TTM 2023-08-31 2022-09-01 2021-09-02 2020-09-03 2019-08-29 2018-08-30 2017-08-31 2016-09-01 2015-09-03 2014-08-28 2013-08-29 2012-08-30 2011-09-01 2010-09-02 2009-09-03 2008-08-31 2007-08-31 2006-08-31 2005-09-01 2004-09-02
Cash Flows from Operating Activities
Net Income -6,872,000 -5,833,000 8,687,000 5,861,000 2,710,000 6,358,000 14,138,000 5,090,000 -275,000 2,899,000 3,079,000 1,194,000 -1,031,000 190,000 1,900,000 -1,993,000 -1,619,000 -320,000 408,000 188,000 157,200
Depreciation & Amortization 7,750,000 7,756,000 7,116,000 6,214,000 5,650,000 5,473,000 4,860,000 3,986,000 3,106,000 2,805,000 2,270,000 1,804,000 2,141,000 2,105,000 2,005,000 2,186,000 2,060,000 1,718,000 1,281,000 1,264,500 1,217,500
Deferred Income Tax 502,000 1,932,000 0 1,000 -40,000 347,000 284,000 -105,000 -334,000 -522,000 -733,000 336,000 375,000 266,000 -451,000 0 0 -11,000 -24,000 -9,700 57,800
Stock Based Compensation 638,000 596,000 514,000 378,000 328,000 243,000 198,000 215,000 191,000 168,000 115,000 91,000 87,000 76,000 93,000 0 0 115,000 23,000 0 0
Change in Working Capital -1,525,000 -2,896,000 -1,245,000 -420,000 -408,000 879,000 -1,922,000 -1,180,000 110,000 -30,000 658,000 -320,000 614,000 -138,000 -499,000 -39,000 -196,000 -591,000 305,000 -191,500 -233,400
Accounts Receivable 1,068,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Inventory -1,747,000 -3,555,000 -2,179,000 866,000 -489,000 -1,528,000 -472,000 50,000 -549,000 116,000 194,000 83,000 258,000 -357,000 -121,000 -356,000 -40,000 -591,000 -12,000 -193,300 -160,500
Accounts Payable -739,000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Working Capital -107,000 659,000 934,000 -1,286,000 81,000 2,407,000 -1,450,000 -1,230,000 659,000 -146,000 464,000 -403,000 356,000 219,000 -378,000 317,000 -156,000 0 317,000 1,800 -72,900
Other Non-Cash Items 1,524,000 4,000 109,000 434,000 66,000 -111,000 -158,000 147,000 370,000 -112,000 310,000 -1,294,000 -72,000 -15,000 48,000 1,052,000 773,000 26,000 26,000 -13,500 -40,300
Net Cash Provided by Operating Activities 2,017,000 1,559,000 15,181,000 12,468,000 8,306,000 13,189,000 17,400,000 8,153,000 3,168,000 5,208,000 5,699,000 1,811,000 2,114,000 2,484,000 3,096,000 1,206,000 1,018,000 937,000 2,019,000 1,237,800 1,158,800
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -7,023,000 -7,676,000 -12,067,000 -10,030,000 -8,223,000 -9,855,000 -9,085,000 -5,253,000 -5,863,000 -4,021,000 -2,658,000 -1,244,000 -1,699,000 -2,550,000 -616,000 -488,000 -2,529,000 -3,603,000 -1,365,000 -1,064,800 -1,080,700
Acquisitions Net 4,818,000 7,676,000 888,000 10,030,000 0 1,098,000 -348,000 -2,634,000 6,000 1,000 105,000 69,000 2,298,000 -159,000 518,000 26,000 187,000 -73,000 416,000 47,200 92,700
Purchases of Investments -832,000 -723,000 -1,770,000 -3,163,000 -1,857,000 -4,218,000 -945,000 -1,513,000 -1,178,000 -4,524,000 -1,089,000 -1,177,000 -751,000 -31,000 -408,000 -414,000 -367,000 -1,466,000 -3,080,000 -1,848,600 -1,799,400
Sales/Maturities of Investments 1,603,000 1,591,000 1,615,000 2,106,000 2,272,000 3,045,000 1,087,000 1,154,000 4,025,000 2,248,000 557,000 705,000 152,000 2,740,000 94,000 171,000 571,000 2,696,000 2,222,000 1,836,100 1,404,700
Other Investing Activities -4,049,000 -7,059,000 -251,000 -9,532,000 219,000 -155,000 1,075,000 709,000 -58,000 64,000 632,000 -65,000 -2,312,000 -2,201,000 -36,000 31,000 46,000 55,000 51,000 -53,800 70,000
Net Cash Used for Investing Activities -5,483,000 -6,191,000 -11,585,000 -10,589,000 -7,589,000 -10,085,000 -8,216,000 -7,537,000 -3,068,000 -6,232,000 -2,453,000 -1,712,000 -2,312,000 -2,201,000 -448,000 -674,000 -2,092,000 -2,391,000 -1,756,000 -1,083,900 -1,312,700
Cash Flows from Financing Activities
Debt Repayment -794,000 -761,000 -2,032,000 -1,520,000 -4,366,000 -3,340,000 -10,194,000 -2,558,000 -870,000 -2,329,000 -3,843,000 -743,000 -203,000 -1,215,000 -840,000 -429,000 0 0 0 0 0
Common Stock Issued 0 6,716,000 0 0 0 0 0 0 0 0 0 0 0 28,000 8,000 276,000 4,000 69,000 113,000 40,900 487,000
Common Stock Repurchased 0 -425,000 -2,432,000 -1,294,000 -251,000 -2,729,000 0 -35,000 -148,000 -884,000 -76,000 -5,000 -6,000 -163,000 0 0 0 0 0 0 -67,500
Dividends Paid -507,000 -504,000 -461,000 0 0 0 0 0 0 0 0 0 0 -1,350,000 0 0 0 0 0 0 0
Other Financing Activities 3,300,000 -43,000 1,945,000 1,033,000 4,300,000 3,631,000 2,418,000 2,942,000 2,763,000 2,495,000 1,971,000 1,070,000 706,000 1,664,000 -388,000 -137,000 121,000 2,146,000 531,000 -156,400 -349,800
Net Cash Used Provided by Financing Activities 1,999,000 4,983,000 -2,980,000 -1,781,000 -317,000 -2,438,000 -7,776,000 349,000 1,745,000 -718,000 -1,948,000 322,000 497,000 -1,036,000 -1,220,000 -290,000 125,000 2,215,000 644,000 -115,500 69,700
Effect of Forex Changes on Cash -29,000 -34,000 -106,000 41,000 11,000 26,000 -37,000 -12,000 8,000 -121,000 -28,000 0 0 0 0 0 0 0 0 0 0
Net Change in Cash -1,496,000 317,000 510,000 139,000 411,000 692,000 1,371,000 953,000 1,853,000 -1,863,000 1,270,000 421,000 299,000 -753,000 1,428,000 242,000 -949,000 761,000 907,000 38,400 -84,200
Cash at End of Period 36,059,000 8,656,000 8,339,000 7,829,000 7,690,000 7,279,000 6,587,000 5,216,000 4,140,000 2,287,000 4,150,000 2,880,000 2,459,000 2,160,000 2,913,000 1,485,000 1,243,000 2,192,000 1,431,000 524,500 486,100
Cash at Start of Period 37,555,000 8,339,000 7,829,000 7,690,000 7,279,000 6,587,000 5,216,000 4,263,000 2,287,000 4,150,000 2,880,000 2,459,000 2,160,000 2,913,000 1,485,000 1,243,000 2,192,000 1,431,000 524,000 486,100 570,300
Free Cash Flow
Operating Cash Flow 2,017,000 1,559,000 15,181,000 12,468,000 8,306,000 13,189,000 17,400,000 8,153,000 3,168,000 5,208,000 5,699,000 1,811,000 2,114,000 2,484,000 3,096,000 1,206,000 1,018,000 937,000 2,019,000 1,237,800 1,158,800
Capital Expenditure -7,023,000 -7,676,000 -12,067,000 -10,030,000 -8,223,000 -9,855,000 -9,085,000 -5,253,000 -5,863,000 -4,021,000 -2,658,000 -1,244,000 -1,699,000 -2,550,000 -616,000 -488,000 -2,529,000 -3,603,000 -1,365,000 -1,064,800 -1,080,700
Free Cash Flow -5,006,000 -6,117,000 3,114,000 2,438,000 83,000 3,334,000 8,315,000 2,900,000 -2,695,000 1,187,000 3,041,000 567,000 415,000 -66,000 2,480,000 718,000 -1,511,000 -2,666,000 654,000 173,000 78,100