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 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 2003-12-31
Revenue 29,871,000 31,543,000 26,989,000 9,093,000 9,821,000 9,478,000 10,629,000 12,351,000 14,674,000 15,868,000 11,295,000 8,422,000 9,079,000 8,849,000 8,952,000 6,885,000 5,989,000 5,623,000 2,708,000 2,361,424 2,120,687
Revenue Growth - 16.87% 196.81% -7.41% 3.62% -10.83% -13.94% -15.83% -7.52% 40.49% 34.11% -7.24% 2.60% -1.15% 30.02% 14.96% 6.51% 107.64% 14.68% 11.35%
Cost of Revenue 28,988,000 27,446,000 20,482,000 6,540,000 7,303,000 7,108,000 7,536,000 8,555,000 10,755,000 11,779,000 8,121,000 6,087,000 6,675,000 6,073,000 5,323,000 3,598,000 3,378,000 0 0 0 1,553,450
Gross Profit 883,000 4,097,000 6,507,000 2,553,000 2,518,000 2,370,000 3,093,000 3,796,000 3,919,000 4,089,000 3,174,000 2,335,000 2,404,000 2,776,000 3,629,000 3,287,000 2,611,000 5,623,000 2,708,000 2,361,424 567,237
Gross Profit Margin 3.74% 12.99% 24.11% 28.08% 25.64% 25.01% 29.10% 30.73% 26.71% 25.77% 28.10% 27.73% 26.48% 31.37% 40.54% 47.74% 43.60% 100.00% 100.00% 100.00% 26.75%
Research and Development 0 0 0 8,000 7,000 11,000 67,000 90,000 154,000 91,000 84,000 36,000 45,000 55,000 48,000 46,000 101,000 0 0 0 0
General and Administrative Expenses 1,841,000 1,228,000 1,293,000 933,000 827,000 799,000 907,000 1,101,000 1,220,000 1,042,000 904,000 892,000 668,000 598,000 604,000 319,000 309,000 316,000 197,000 211,240 192,037
Total Operating Expenses 2,711,000 1,873,000 2,776,000 1,376,000 1,207,000 1,231,000 2,030,000 2,558,000 2,940,000 2,656,000 2,244,000 1,878,000 1,609,000 1,491,000 1,470,000 1,014,000 1,068,000 4,177,000 2,458,000 2,050,148 325,241
Operating Income or Loss -1,770,000 2,018,000 3,341,000 1,105,000 1,290,000 982,000 -587,000 527,000 -4,040,000 1,271,000 343,000 350,000 635,000 1,308,000 2,159,000 2,273,000 1,560,000 1,446,000 250,000 311,276 3,111,321
Operating Margin -5.34% 6.40% 12.38% 12.15% 13.14% 10.36% -5.52% 4.27% -27.53% 8.01% 3.04% 4.16% 6.99% 14.78% 24.12% 33.01% 26.05% 25.72% 9.23% 13.18% 146.71%
Interest Expense 576,000 417,000 485,000 401,000 413,000 483,000 890,000 1,061,000 1,128,000 1,119,000 848,000 661,000 665,000 632,000 634,000 620,000 689,000 -599,000 -197,000 -269,364 -487,169
EBITDA -465,000 3,132,000 4,753,000 1,820,000 1,842,000 1,718,000 2,434,000 2,814,000 2,740,000 3,126,000 2,291,000 1,648,000 1,893,000 2,234,000 3,207,000 2,981,000 2,220,000 2,006,000 429,000 432,409 701,385
Depreciation and Amortization 1,230,000 1,114,000 1,412,000 715,000 552,000 552,000 1,215,000 1,507,000 1,692,000 1,633,000 1,341,000 1,135,000 1,063,000 882,000 1,007,000 418,000 563,000 257,000 246,000 307,523 269,741
Income Before Tax -2,258,000 1,663,000 2,859,000 761,000 786,000 467,000 -1,540,000 -875,000 -5,094,000 135,000 -634,000 252,000 -646,000 753,000 1,669,000 1,729,000 946,000 880,000 120,000 227,257 2,777,218
Income Tax Expense -479,000 442,000 672,000 251,000 -3,334,000 7,000 8,000 16,000 1,342,000 3,000 -282,000 -327,000 -843,000 277,000 728,000 713,000 377,000 325,000 43,000 65,112 15,970
Net Income -1,813,000 1,221,000 2,187,000 510,000 4,438,000 268,000 -2,153,000 -774,000 -6,382,000 134,000 -386,000 559,000 197,000 477,000 942,000 1,188,000 586,000 621,000 84,000 185,617 2,777,470
Net Income Margin -5.64% 3.87% 8.10% 5.61% 45.19% 2.83% -20.26% -6.27% -43.49% 0.84% -3.42% 6.64% 2.17% 5.39% 10.52% 17.25% 9.78% 11.04% 3.10% 7.86% 130.97%
EPS -7.59 4.98 8.93 2.08 16.94 0.88 -6.79 -2.45 -19.40 0.23 -1.20 1.23 0.78 1.86 3.70 4.98 2.21 2.21 0.38 0.93 6.98
EPS Diluted -7.61 4.98 8.93 2.07 16.81 0.87 -6.79 -2.45 -19.40 0.23 -1.20 1.22 0.78 1.84 3.44 4.43 2.01 2.04 0.38 0.93 6.98
Weighted Average Shares Out - 245,000 245,000 245,000 262,000 304,000 317,000 316,000 329,000 334,000 323,000 232,000 240,000 252,000 246,000 235,000 240,000 258,000 169,000 200,000 200,000
Weighted Average Shares Out Diluted - 245,000 245,000 246,000 264,000 308,000 317,000 316,000 329,000 339,000 323,000 234,000 241,000 254,000 271,000 275,000 288,000 301,000 171,000 201,081 200,000

Reported Currency: USD Q3 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 2003-12-31
Current Assets
Cash and Cash Equivalents 401,000 430,000 250,000 3,905,000 345,000 563,000 991,000 1,973,000 1,518,000 2,116,000 2,254,000 2,087,000 1,105,000 2,951,000 2,304,000 1,494,000 1,132,000 795,000 506,000 1,110,045 563,133
Short Term Investments 0 0 0 0 0 0 0 0 0 0 63,000 0 258,000 408,000 1,813,000 754,000 0 0 0 0 0
Cash + Short Term Investments 401,000 430,000 250,000 3,905,000 345,000 563,000 991,000 1,973,000 1,518,000 2,116,000 2,254,000 2,087,000 1,363,000 3,359,000 4,117,000 2,248,000 1,132,000 795,000 506,000 1,110,045 563,133
Net Receivables 3,764,000 4,773,000 3,934,000 904,000 1,025,000 1,024,000 1,176,000 1,183,000 1,223,000 1,529,000 1,826,000 1,065,000 834,000 763,000 908,000 532,000 540,000 372,000 284,000 272,101 928,980
Inventory 630,000 751,000 498,000 327,000 383,000 412,000 532,000 1,111,000 1,252,000 1,247,000 898,000 931,000 308,000 453,000 541,000 455,000 451,000 421,000 260,000 248,010 205,976
Other Current Assets 601,000 10,277,000 395,000 257,000 245,000 302,000 261,000 423,000 442,000 447,000 498,000 535,000 311,000 323,000 361,000 494,000 30,000 1,495,000 1,147,000 488,132 181,512
Total Current Assets 9,468,000 16,231,000 10,841,000 6,028,000 3,088,000 3,600,000 4,417,000 6,412,000 7,444,000 8,654,000 7,669,000 8,035,000 7,597,000 7,137,000 6,208,000 8,492,000 3,562,000 3,083,000 2,197,000 2,118,288 2,113,839
Non-Current Assets
Property, Plant and Equipment 1,985,000 1,917,000 1,959,000 2,848,000 3,057,000 3,048,000 13,908,000 17,912,000 18,732,000 22,367,000 19,851,000 20,268,000 13,621,000 12,517,000 11,564,000 11,545,000 11,320,000 11,600,000 3,039,000 3,374,551 4,416,387
Goodwill 5,143,000 1,650,000 1,795,000 579,000 579,000 573,000 539,000 662,000 999,000 2,574,000 1,985,000 1,956,000 1,886,000 1,868,000 1,718,000 1,718,000 1,786,000 0 2,664,000 0 0
Intangible Assets 4,206,000 2,132,000 2,511,000 668,000 789,000 591,000 1,746,000 2,036,000 2,310,000 2,567,000 1,140,000 1,200,000 1,419,000 1,776,000 1,777,000 815,000 873,000 0 1,160,000 0 481,497
Long Term Investments 146,000 971,000 1,165,000 1,236,000 1,182,000 1,075,000 1,730,000 1,730,000 1,606,000 1,356,000 1,004,000 1,149,000 1,064,000 948,000 776,000 793,000 809,000 -164,000 0 -334 750,445
Tax Assets 2,540,000 1,881,000 2,155,000 3,066,000 3,286,000 46,000 134,000 225,000 167,000 1,406,000 1,202,000 1,261,000 127,000 108,000 197,000 201,000 843,000 164,000 0 334 113,202
Other Non-Current Assets 4,422,000 4,364,000 2,756,000 477,000 550,000 1,695,000 844,000 1,378,000 1,624,000 1,741,000 1,051,000 1,259,000 1,001,000 2,542,000 1,138,000 1,244,000 81,000 1,903,000 1,938,000 2,042,839 1,385,243
Total Non-Current Assets 18,442,000 12,915,000 12,341,000 8,874,000 9,443,000 7,028,000 18,901,000 23,943,000 25,438,000 32,011,000 26,233,000 27,093,000 19,118,000 19,759,000 17,170,000 16,316,000 15,712,000 16,352,000 5,234,000 5,711,740 7,146,774
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 27,910,000 29,146,000 23,182,000 14,902,000 12,531,000 10,628,000 23,318,000 30,355,000 32,882,000 40,665,000 33,902,000 35,128,000 26,715,000 26,896,000 23,378,000 24,808,000 19,274,000 19,435,000 7,431,000 7,830,028 9,260,613
Current Liabilities
Accounts Payable 2,200,000 3,643,000 2,274,000 649,000 722,000 862,000 881,000 895,000 869,000 1,060,000 1,038,000 1,170,000 808,000 783,000 697,000 447,000 381,000 332,000 268,000 171,722 190,821
Short Term Debt 1,011,000 146,000 85,000 70,000 161,000 72,000 688,000 1,220,000 481,000 474,000 1,050,000 147,000 87,000 463,000 571,000 464,000 466,000 130,000 101,000 512,252 876,197
Tax Payables 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 18,987
Deferred Revenue 731,000 134,000 1,324,000 678,000 663,000 681,000 1,084,000 763,000 810,000 805,000 665,000 758,000 573,000 607,000 702,000 598,000 377,000 1,440,000 886,000 0 83,710
Other Current Liabilities 4,988,000 9,059,000 4,232,000 518,000 813,000 783,000 664,000 1,504,000 2,215,000 2,520,000 1,451,000 2,602,000 4,203,000 2,367,000 1,792,000 5,072,000 1,053,000 130,000 101,000 403,967 875,453
Total Current Liabilities 8,930,000 12,982,000 7,915,000 1,915,000 2,359,000 2,398,000 3,317,000 4,382,000 4,375,000 4,859,000 4,204,000 4,677,000 5,671,000 4,220,000 3,762,000 6,581,000 2,277,000 2,032,000 1,356,000 1,087,941 2,026,181
Non-Current Liabilities
Long Term Debt 10,889,000 8,156,000 8,202,000 8,969,000 6,286,000 6,449,000 15,716,000 18,006,000 18,983,000 19,900,000 15,767,000 15,733,000 9,745,000 8,748,000 7,847,000 7,704,000 7,895,000 8,647,000 2,581,000 3,253,866 3,661,300
Deferred Revenue 989,000 0 2,399,000 1,253,000 1,107,000 2,092,000 1,347,000 1,485,000 1,694,000 1,808,000 1,319,000 1,930,000 1,448,000 1,252,000 921,000 785,000 1,098,000 0 0 389,719 260,034
Deferred Tax 129,000 134,000 73,000 19,000 17,000 65,000 21,000 20,000 19,000 21,000 22,000 55,000 1,389,000 1,989,000 1,783,000 1,190,000 843,000 554,000 135,000 134,325 118,024
Other Non-Current Liabilities 3,455,000 4,046,000 993,000 1,066,000 1,084,000 839,000 871,000 1,970,000 2,046,000 2,091,000 1,872,000 1,951,000 793,000 2,615,000 1,368,000 1,439,000 1,657,000 2,296,000 19,000 265,909 720,530
Total Non-Current Liabilities 15,462,000 12,336,000 11,667,000 11,307,000 8,494,000 9,445,000 17,955,000 21,481,000 22,742,000 23,820,000 18,980,000 19,669,000 13,375,000 14,604,000 11,919,000 11,118,000 11,493,000 11,497,000 2,735,000 4,043,819 4,759,888
Total Liabilities 24,392,000 25,318,000 19,582,000 13,222,000 10,853,000 11,843,000 21,272,000 25,863,000 27,117,000 28,679,000 23,184,000 24,346,000 19,046,000 18,824,000 15,681,000 17,699,000 13,770,000 13,776,000 4,953,000 5,131,760 6,786,069
Common Stock 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 3,000 3,000 3,000 3,000 3,000 1,000 1,000 1,000 1,000
Retained Earnings 425,000 1,408,000 464,000 -1,403,000 -1,616,000 -6,022,000 -6,268,000 -3,787,000 -3,007,000 3,588,000 3,695,000 4,494,000 3,987,000 3,800,000 3,332,000 2,403,000 1,270,000 739,000 261,000 196,642 11,025
Accumulated Other Comprehensive Income/Loss -177,000 -177,000 -126,000 -206,000 -192,000 -94,000 -72,000 -135,000 -173,000 -174,000 5,000 -150,000 74,000 432,000 416,000 310,000 -115,000 282,000 -205,000 76,454 21,802
Total Stockholders Equity 3,518,000 3,828,000 3,600,000 1,680,000 1,658,000 -1,234,000 -346,000 2,041,000 3,009,000 10,053,000 9,851,000 10,264,000 7,486,000 8,055,000 7,685,000 7,109,000 5,504,000 5,658,000 2,477,000 2,692,164 2,437,256
Total Investments 146,000 971,000 1,165,000 1,236,000 1,182,000 1,075,000 1,730,000 1,730,000 1,606,000 1,356,000 1,067,000 1,149,000 1,322,000 1,356,000 2,589,000 1,547,000 809,000 -164,000 0 -334 750,445
Total Debt 11,900,000 8,302,000 8,287,000 9,039,000 6,447,000 6,521,000 16,404,000 19,226,000 19,464,000 20,374,000 16,817,000 15,880,000 9,832,000 9,211,000 8,418,000 8,168,000 8,361,000 8,777,000 2,682,000 3,766,118 4,537,497
Net Debt 11,499,000 7,872,000 8,037,000 5,134,000 6,102,000 5,958,000 15,413,000 17,253,000 17,946,000 18,258,000 14,563,000 13,793,000 8,727,000 6,260,000 6,114,000 6,674,000 7,229,000 7,982,000 2,176,000 2,656,073 3,974,364

Reported Currency: USD TTM 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 2003-12-31
Cash Flows from Operating Activities
Net Income -1,779,000 1,221,000 2,187,000 510,000 4,120,000 460,000 -1,548,000 -891,000 -6,436,000 132,000 -352,000 579,000 197,000 476,000 941,000 1,188,000 586,000 621,000 84,000 185,617 2,591,139
Depreciation & Amortization 1,301,000 846,000 942,000 559,000 463,000 552,000 1,215,000 1,507,000 1,692,000 1,633,000 1,341,000 1,135,000 1,063,000 882,000 1,007,000 418,000 563,000 164,000 212,000 214,620 269,741
Deferred Income Tax 93,000 0 604,000 228,000 -3,353,000 5,000 91,000 -43,000 1,326,000 -154,000 -67,000 -353,000 868,000 255,000 689,000 762,000 352,000 327,000 2,000 57,238 -5,155
Stock Based Compensation 94,000 28,000 21,000 22,000 20,000 25,000 35,000 10,000 41,000 42,000 38,000 41,000 28,000 30,000 26,000 26,000 19,000 14,000 12,000 13,592 19,882
Change in Working Capital -1,293,000 -2,624,000 -3,115,000 392,000 -3,525,000 -253,000 -292,000 311,000 918,000 -516,000 -415,000 -144,000 -13,000 -74,000 -403,000 198,000 9,000 197,000 -8,000 75,037 250,726
Accounts Receivable -1,560,000 -1,560,000 -1,232,000 -38,000 5,000 -83,000 -99,000 -12,000 136,000 -2,000 -224,000 -131,000 -119,000 138,000 88,000 1,000 -102,000 87,000 -8,000 -51,471 -15,487
Inventory -252,000 -252,000 -61,000 27,000 22,000 31,000 143,000 134,000 -26,000 -245,000 11,000 -172,000 145,000 91,000 -83,000 -5,000 -38,000 -50,000 -14,000 -55,613 25,182
Accounts Payable 1,295,000 1,295,000 476,000 -56,000 -177,000 113,000 77,000 -27,000 -218,000 -12,000 275,000 -132,000 9,000 -261,000 -176,000 -31,000 49,000 -73,000 57,000 6,905 278,900
Other Working Capital -776,000 -2,107,000 -2,298,000 459,000 -3,375,000 -314,000 -413,000 216,000 1,026,000 -257,000 -477,000 291,000 -48,000 -42,000 -232,000 233,000 100,000 233,000 -43,000 175,216 -37,869
Other Non-Cash Items -276,000 889,000 -146,000 126,000 3,688,000 588,000 1,886,000 1,178,000 3,768,000 373,000 725,000 -109,000 -977,000 54,000 -154,000 -1,158,000 -12,000 -902,000 -226,000 108,760 -3,476,700
Net Cash Provided by Operating Activities -1,860,000 360,000 493,000 1,837,000 1,413,000 1,377,000 1,387,000 2,072,000 1,309,000 1,510,000 1,270,000 1,149,000 1,166,000 1,623,000 2,106,000 1,434,000 1,517,000 421,000 76,000 654,864 -350,367
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -616,000 -373,000 -269,000 -230,000 -228,000 -388,000 -1,111,000 -1,245,000 -1,283,000 -925,000 -1,987,000 -3,397,000 -2,329,000 -777,000 -734,000 -907,000 -642,000 -221,000 -106,000 -114,360 -124,062
Acquisitions Net -2,442,000 0 269,000 2,000 -446,000 -282,000 -81,000 -243,000 -426,000 -3,039,000 -494,000 877,000 -377,000 -1,006,000 -427,000 241,000 57,000 -4,333,000 -5,000 0 18,612
Purchases of Investments -386,000 -454,000 -751,000 -492,000 -416,000 -572,000 -512,000 -551,000 -629,000 -619,000 -514,000 -436,000 -472,000 -364,000 -311,000 -700,000 -314,000 -227,000 11,000 0 -3,083
Sales/Maturities of Investments 365,000 448,000 710,000 439,000 381,000 513,000 501,000 510,000 631,000 600,000 488,000 399,000 385,000 307,000 563,000 592,000 269,000 292,000 177,000 75,802 125,860
Other Investing Activities 321,000 47,000 -2,998,000 -213,000 1,265,000 524,000 137,000 705,000 222,000 1,080,000 -21,000 295,000 -254,000 217,000 -45,000 102,000 303,000 313,000 81,000 223,243 160,366
Net Cash Used for Investing Activities -2,758,000 -332,000 -3,039,000 -494,000 556,000 -205,000 -1,066,000 -824,000 -1,485,000 -2,903,000 -2,528,000 -2,262,000 -3,047,000 -1,623,000 -954,000 -672,000 -327,000 -4,176,000 158,000 184,685 177,693
Cash Flows from Financing Activities
Debt Repayment -16,000 -5,000 -1,861,000 -418,000 -2,571,000 -1,734,000 -2,348,000 -5,913,000 -1,599,000 -3,827,000 -935,000 -1,260,000 -6,793,000 -2,026,000 -754,000 -234,000 -1,819,000 -3,858,000 -756,000 0 -1,783,324
Common Stock Issued -15,000 0 1,000 1,000 1,959,000 21,000 -2,000 1,000 1,000 21,000 16,000 0 31,000 52,000 2,000 9,000 7,000 1,472,000 246,000 406,359 4,065
Common Stock Repurchased -191,000 -606,000 -48,000 -229,000 -1,437,000 -1,250,000 -2,000 -226,000 -437,000 -39,000 -25,000 0 -430,000 -180,000 -500,000 -185,000 -353,000 -732,000 -250,000 -405,312 0
Dividends Paid -375,000 -332,000 -319,000 -295,000 -32,000 -37,000 -38,000 -76,000 -201,000 -196,000 -154,000 -50,000 -9,000 -9,000 -33,000 -55,000 -55,000 -50,000 -20,000 0 0
Other Financing Activities 2,375,000 1,986,000 1,955,000 3,145,000 -67,000 1,474,000 1,905,000 5,420,000 1,804,000 5,306,000 2,525,000 3,409,000 7,234,000 2,814,000 942,000 23,000 1,406,000 7,221,000 -50,000 -284,781 2,142,588
Net Cash Used Provided by Financing Activities 1,778,000 1,043,000 -272,000 2,204,000 -2,148,000 -1,526,000 -485,000 -794,000 -432,000 1,265,000 1,427,000 2,099,000 33,000 651,000 -343,000 -442,000 -814,000 4,053,000 -830,000 -283,734 363,329
Effect of Forex Changes on Cash 528,000 -3,000 -2,000 -2,000 -49,000 1,000 -1,000 1,000 10,000 -10,000 -2,000 -4,000 2,000 -4,000 1,000 -1,000 4,000 4,000 -2,000 3,007 -35,838
Net Change in Cash -2,838,000 1,068,000 -2,820,000 3,545,000 -228,000 -473,000 150,000 455,000 -598,000 -138,000 167,000 982,000 -1,846,000 647,000 810,000 362,000 355,000 302,000 -598,000 558,822 184,808
Cash at End of Period 4,435,000 2,178,000 1,110,000 3,930,000 385,000 613,000 1,536,000 1,973,000 1,518,000 2,116,000 2,254,000 2,087,000 1,105,000 2,951,000 2,304,000 1,494,000 1,132,000 795,000 506,000 1,110,045 972,346
Cash at Start of Period 7,273,000 1,110,000 3,930,000 385,000 613,000 1,086,000 1,386,000 1,518,000 2,116,000 2,254,000 2,087,000 1,105,000 2,951,000 2,304,000 1,494,000 1,132,000 777,000 493,000 1,104,000 551,223 787,538
Free Cash Flow
Operating Cash Flow -1,860,000 360,000 493,000 1,837,000 1,413,000 1,377,000 1,387,000 2,072,000 1,309,000 1,510,000 1,270,000 1,149,000 1,166,000 1,623,000 2,106,000 1,434,000 1,517,000 421,000 76,000 654,864 -350,367
Capital Expenditure -616,000 -373,000 -269,000 -230,000 -228,000 -388,000 -1,111,000 -1,245,000 -1,283,000 -925,000 -1,987,000 -3,397,000 -2,329,000 -777,000 -734,000 -907,000 -642,000 -221,000 -106,000 -114,360 -124,062
Free Cash Flow -2,476,000 -13,000 224,000 1,607,000 1,185,000 989,000 276,000 827,000 26,000 585,000 -717,000 -2,248,000 -1,163,000 846,000 1,372,000 527,000 875,000 200,000 -30,000 540,504 -474,429