Cnx resources corporation (CNX)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09Sep'08Jun'08
Revenue and Other Operating Income:
Gain (Loss) on Commodity Derivative Instruments

115,142

135,987

213,913

221,581

-195,376

-108,964

18,005

25,660

35,087

126,422

19,183

83,788

-22,463

-194,893

198,192

-199,380

55,060

141,869

143,606

17,322

90,145

23,193

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Coal Sales

-

-

-

-

-

-

-

-

-

-

-

-

-

-

267,685

250,562

226,164

-

323,171

318,995

416,151

61,935

483,960

536,298

534,681

485,787

479,311

505,060

547,909

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Revenue, Net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,714

8,207

7,766

-

5,129

6,337

13,130

63,195

73,673

70,087

69,287

62,005

63,876

65,218

68,684

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Operating Income

4,958

4,242

3,316

2,923

3,197

3,795

3,903

8,534

10,710

16,698

20,176

16,658

15,650

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Revenue

416,359

508,989

529,997

605,032

278,431

435,455

397,126

402,124

495,729

476,949

287,185

371,068

319,929

-804,384

745,578

285,946

532,828

-860,424

720,933

545,574

792,654

412,884

884,616

937,370

969,153

825,230

803,345

828,167

842,943

-363,820

1,160,089

1,454,487

1,426,770

-197,989

1,521,729

1,587,928

1,465,377

1,357,321

1,349,293

1,289,347

1,240,060

1,238,042

1,094,517

1,070,565

1,218,751

1,173,106

1,210,896

Costs and Expenses:
Operating Expense
Lease Operating Expense

10,033

12,738

14,202

19,876

18,627

16,789

16,202

25,338

36,810

24,470

21,755

21,074

21,633

22,438

22,602

23,655

27,739

25,618

29,452

29,521

37,256

53,620

30,005

26,374

29,243

16,708

23,600

25,221

22,014

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Production, Ad Valorem, and Other Fees

6,162

7,358

6,127

7,030

6,946

8,472

7,342

7,703

9,233

9,413

5,919

4,606

9,329

7,317

9,027

6,402

8,303

5,833

8,475

6,938

9,192

10,600

8,486

10,145

10,187

8,665

8,033

7,409

4,569

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

E&P Direct Administration and Selling

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

14,060

13,503

11,653

14,478

11,725

11,803

11,086

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation, Depletion and Amortization

129,164

133,844

120,459

128,999

125,161

130,084

119,585

119,087

124,667

122,706

102,012

91,640

95,678

107,816

101,257

105,151

105,715

102,406

92,083

89,850

87,444

97,834

82,538

71,499

71,729

76,035

58,998

52,846

52,988

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased Gas Costs

24,998

28,077

27,490

18,772

16,214

27,414

10,602

9,747

17,054

20,366

13,142

10,194

8,895

14,025

11,940

8,884

7,868

4,782

1,921

1,061

2,957

-51,268

15,751

16,672

26,096

16,700

13,805

14,595

12,765

39,455

737

869

517

981

398

1,776

676

2,756

3,333

1,339

2,308

3,419

1,103

390

1,530

1,664

1,522

Impairment of Exploration and Production Properties

61,849

-

-

-

0

-

-

-

-

0

0

0

137,865

0

0

0

0

-

0

828,905

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Impairment of Goodwill

473,045

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Impairment of Other Intangible Assets

-

-

0

0

-

-

0

18,650

-

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Selling, General, and Administrative Costs

30,238

34,535

24,307

48,970

35,738

36,113

32,435

34,909

31,349

28,186

21,469

21,754

21,802

30,776

26,198

25,411

22,458

35,457

23,919

21,070

21,824

80,976

14,874

15,517

17,364

9,808

10,177

10,472

8,590

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Operating Expense

20,681

18,059

19,746

17,976

23,474

21,174

17,405

17,786

16,047

42,543

27,544

24,106

18,176

22,774

21,760

21,422

22,798

5,187

20,953

20,622

19,096

-14,036

13,700

21,010

26,164

21,296

26,289

22,557

25,393

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Operating Expense

843,300

797,243

298,599

331,804

308,827

314,677

275,799

312,686

323,801

-

295,089

279,690

-

651,331

182,717

184,459

154,101

-

137,759

213,022

291,407

-50,339

344,992

354,286

333,810

322,242

328,393

329,934

335,015

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Total Operating Expense

-

-

-

-

-

-

-

-

-

-

-

-

417,495

-

287,964

284,813

290,602

276,427

270,100

1,083,487

255,330

205,864

255,693

237,140

249,317

238,149

222,097

204,180

196,327

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Expense (Income)
Other Expense (Income)

-5,186

-101

-3,439

99

579

9,758

-1,105

-575

6,493

13,975

-8,250

-5,475

-4,075

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Sales-Outside

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1,084,041

1,189,293

1,311,471

-302,160

1,421,689

1,486,000

1,385,478

1,288,574

1,260,499

1,220,116

1,169,514

1,144,789

1,022,617

994,141

1,150,244

1,052,384

1,111,410

Sales-Gas Royalty Interests

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

12,968

9,533

12,206

14,738

17,083

16,273

18,835

16,248

18,131

14,151

14,339

11,210

8,443

8,666

12,632

22,902

22,515

Sales-Purchased Gas

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

953

651

839

1,047

1,155

1,162

980

2,947

3,524

1,740

3,016

2,938

1,471

1,166

1,465

1,674

1,647

Freight-Outside

-

-

-

-

-

-

-

-

-

-

-

-

-

-

9,392

11,447

13,110

-

2,436

2,750

6,525

582

2,497

10,109

9,945

3,946

9,579

9,660

12,253

-19,116

27,430

49,472

49,293

19,322

59,871

59,572

36,868

29,171

37,269

28,075

31,200

54,774

36,130

27,087

30,916

60,458

63,927

Other Income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

32,393

33,636

48,131

-45,261

38,475

34,687

36,523

41,645

40,784

69,977

55,054

33,754

20,822

28,520

28,387

-180,026

34,697

205,538

52,961

69,064

21,931

24,921

23,216

20,381

29,870

25,265

21,991

24,331

25,856

39,505

23,494

35,688

11,397

(Gain) Loss on Asset Sales and Abandonments

12,055

34,953

3,308

387

-3,085

8,073

134,320

3,280

11,342

3,743

45,743

134,581

3,996

729

15,203

5,614

-7,276

6,648

48,043

4,312

2,145

30,583

7,529

1,417

3,669

15,272

19,863

30,039

2,306

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain on Previously Held Equity Interest

-

-

0

0

-

0

0

0

623,663

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes, Miscellaneous

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

23,306

27,603

26,488

22,871

24,380

26,438

28,439

-139,349

80,587

84,329

91,627

-90,729

85,790

88,642

90,689

84,627

83,406

79,124

81,301

75,484

66,146

70,472

77,839

69,688

-

Direct Administration, Selling and Other Costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10,682

12,130

11,542

14,479

11,608

12,252

10,884

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Coal Depreciation, Depletion, Amortization

-

-

-

-

-

-

-

-

-

-

-

-

-

-

42,370

41,698

41,266

-

43,459

48,280

62,258

-15,089

65,640

65,899

56,866

86,945

57,265

55,247

57,190

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of Goods Sold and Other Operating Charges (exclusive of depreciation, depletion and amortization shown below)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

827,530

856,889

904,137

-353,816

879,268

927,399

813,709

825,875

850,819

818,771

766,862

739,318

707,256

642,856

667,622

740,063

740,735

Gas Royalty Interests Costs

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10,543

7,124

10,249

12,749

15,409

14,366

16,807

13,642

16,408

11,528

12,197

9,059

6,268

6,458

10,591

21,040

21,880

Related Party Activity

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

Freight Expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

9,392

11,447

13,110

-

2,436

2,750

6,525

582

2,497

10,109

9,945

3,946

9,579

9,660

12,253

-19,116

27,430

49,472

49,293

19,322

59,871

59,572

36,679

29,000

37,269

28,075

31,200

54,774

36,130

27,087

30,916

60,458

63,927

General and Administrative Expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

7,653

6,779

5,776

-

9,044

6,147

7,202

34,592

10,639

10,657

12,709

12,101

8,607

10,038

9,301

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Cost and Expense, Operating

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

10,207

6,074

-

10,113

12,037

19,295

12,746

11,145

11,996

19,915

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of Coal Products and Services

-

-

-

-

-

-

-

-

-

-

-

-

-

-

242,132

244,383

214,253

-

192,698

280,406

373,466

-183,450

467,869

492,721

470,655

475,330

450,977

455,565

472,997

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Nonoperating Expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

39,658

51,776

35,339

16,875

-3,078

14,045

10,384

214,076

86,993

92,020

67,340

42,834

75,439

73,872

123,035

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other General and Administrative Expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,996

4,075

1,853

-

-

-

-

12,656

220

221

210

-333

376

470

423

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Depreciation, Depletion and Amortization, Nonproduction

-

-

-

-

-

-

-

-

-

-

-

-

-

-

8,085

-11,629

8,007

-

11,302

5

7

34,218

487

501

521

-1,629

1,467

1,436

1,400

-460,718

153,877

153,824

155,347

-36,035

159,750

157,800

149,062

154,284

161,429

132,764

119,186

113,758

109,965

107,475

106,219

96,288

95,775

Impairment of Long-Lived Assets to be Disposed of

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

338

115,479

-

-

0

0

-

-

-

-

-

-

-

(Gain) Loss on Debt Extinguishment

11,263

0

0

-77

-7,537

315

-15,385

-23,413

-15,635

-896

-2,019

-36

822

0

0

0

0

0

0

-17

-67,734

0

-20,990

-74,277

0

-

0

0

-

-

-

-

-

-

0

-16,090

-

-

0

0

-

-

-

-

-

-

-

Selling, General and Administrative Expenses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

36,681

33,732

38,903

-15,668

46,692

43,423

40,196

42,313

38,722

39,045

30,130

32,619

31,642

35,627

30,816

31,406

30,644

Interest Expense

48,995

37,051

38,405

40,152

35,771

33,222

35,723

38,438

38,551

40,318

38,836

40,683

41,606

37,585

47,317

47,428

49,865

48,935

48,558

46,506

55,122

52,794

55,397

64,211

50,931

55,004

56,300

54,517

53,377

51,254

54,075

56,593

58,120

58,381

58,884

64,597

66,482

65,419

66,430

65,038

8,145

8,460

7,502

6,945

8,512

9,069

8,526

Total Other Expense

-30,863

-2,199

-38,536

-39,743

-45,814

-15,076

82,107

-59,146

587,312

-23,496

-3,362

88,387

-40,863

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other General Expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

100,056

91,650

95,064

-12,825

62,955

60,573

133,247

313,744

164,087

231,230

119,002

95,876

133,582

130,295

178,235

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Acquisition and Financing Fees

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

14,907

-

-

948

337

17,515

46,563

-

-

-

-

-

-

Taxes Other Than Income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

73,299

Total Costs and Expenses

874,163

799,442

337,135

371,547

354,641

329,753

193,692

371,832

-263,511

388,438

298,451

191,303

458,358

-505,601

630,152

620,846

599,919

-582,968

525,753

1,424,466

762,043

336,158

887,649

961,091

838,974

809,355

806,656

790,040

847,559

-471,646

1,191,460

1,242,832

1,308,193

-520,632

1,321,307

1,489,144

1,214,300

1,218,864

1,258,153

1,193,199

1,097,892

1,036,163

966,012

897,310

934,045

1,029,676

1,036,308

Loss Before Income Tax

-457,804

-290,453

192,862

233,485

-76,210

105,702

203,434

30,292

759,240

88,511

-11,266

179,765

-138,429

-298,783

115,426

-334,900

-67,091

-277,456

195,180

-878,892

30,611

76,726

-3,033

-23,721

130,179

15,875

-3,311

38,127

-4,616

107,826

-31,371

211,655

118,577

322,643

200,422

98,784

251,077

138,457

91,140

96,148

142,168

201,879

128,505

173,255

284,706

143,430

174,588

Income Tax Benefit

-152,582

-50,398

48,902

40,791

-11,559

-23,713

56,678

-31,102

213,694

-197,524

10,530

57,958

-47,422

37,395

52,858

-100,856

-23,800

-240,456

65,868

-301,669

195,898

6,889

-1,388

1,214

8,489

-130,720

68,858

29,565

-892

28,300

-19,898

58,945

21,381

77,830

33,093

21,400

58,928

33,996

15,757

25,248

34,286

51,833

35,219

54,416

79,735

41,014

61,798

Income from Continuing Operations

-

-

-

-

-

-

-

-

-

286,035

-21,796

121,807

-91,007

-336,178

62,568

-234,044

-43,291

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-235,223

-44,405

-

129,312

-577,223

-165,287

-

-1,645

-24,935

121,690

146,595

-72,169

8,562

-3,724

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent

-

-

-

-

-

-

-

-

-

-9,391

-4,645

47,703

52,041

25,590

-34,975

-234,605

-53,167

60,916

-3,842

-26,078

244,317

3,830

0

0

-5,687

591,144

8,120

-21,375

1,903

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Loss

-305,222

-240,055

143,960

192,694

-64,651

129,415

146,756

61,394

545,546

276,644

-26,441

169,510

-38,966

-310,588

27,593

-468,649

-96,458

23,916

125,470

-603,301

79,030

-

-1,645

-

-

737,739

-64,049

-12,813

-1,821

149,506

-11,368

152,739

97,196

-

167,329

77,384

-

104,461

75,383

70,900

107,882

150,046

93,286

118,839

204,971

102,416

112,790

Less: Net Income Attributable to Noncontrolling Interest

23,864

31,353

28,422

30,217

22,686

27,488

21,727

19,380

17,983

0

0

0

0

-4,541

2,248

1,179

1,114

-

6,490

0

0

-

0

-

-

-444

-398

-287

-257

-263

-105

-29

0

-

0

0

-

0

0

4,232

7,613

6,857

5,916

5,500

9,152

12,362

11,778

Net Loss Attributable to CNX Resources Shareholders

-329,086

-271,408

115,538

162,477

-87,337

101,927

125,029

42,014

527,563

276,644

-26,441

169,510

-38,966

-306,047

25,345

-469,828

-97,572

40,816

118,980

-603,301

79,030

73,667

-1,645

-24,935

116,003

738,183

-63,651

-12,526

-1,564

150,037

-11,473

152,710

97,196

195,635

167,329

77,384

192,149

104,461

75,383

66,668

100,269

143,189

87,370

113,339

195,819

90,054

101,012

Loss per Share
Basic
Basic (in usd per share)

-1.76

-1.45

0.62

0.85

-0.44

0.59

0.59

0.19

2.38

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.66

-0.05

0.67

0.43

0.86

0.74

0.34

0.85

0.43

0.33

0.30

0.55

0.80

0.48

0.63

1.08

0.49

0.55

Diluted
Diluted (in usd per share)

-1.76

-1.43

0.61

0.84

-0.44

0.58

0.59

0.19

2.35

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.66

-0.05

0.67

0.42

0.85

0.73

0.34

0.84

0.44

0.33

0.29

0.54

0.77

0.48

0.62

1.08

0.49

0.54

Weighted Average Number of Common Shares Outstanding:
Weighted Average Number of Shares Outstanding, Basic

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

227,654

227,548

227,269

226,979

226,744

226,647

226,350

-181,318,294

225,781

225,715

181,726,480

180,826

180,725

180,644

180,576

183,202

182,977

Dilutive

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

227,654

229,252

230,124

228,897

229,163

229,138

228,814

-183,937,004

228,092

228,081

184,348,982

182,869

183,191

183,073

182,150

185,591

185,637

Dividends Declared (in usd per share)

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0.25

0.12

0.12

0.12

0.12

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.10

Natural Gas, NGLs and Oil Revenue
Revenues

251,494

320,463

265,051

342,865

435,946

493,085

344,712

334,517

405,623

312,713

234,442

260,306

317,763

238,149

205,913

167,931

181,255

185,291

157,538

159,654

224,438

251,525

257,358

229,743

266,298

130,587

192,781

171,236

167,842

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Purchased Gas Revenue
Revenues

26,359

29,846

29,192

18,768

16,221

27,441

10,560

9,930

18,055

21,116

13,384

10,316

8,979

14,623

12,086

7,929

8,618

6,801

2,535

1,517

3,597

-59,774

18,815

19,739

30,219

18,624

17,113

18,434

15,562

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Midstream Revenue
Revenues

18,406

18,451

18,525

18,895

18,443

20,098

19,946

23,483

26,254

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Transportation, Gathering and Compression
Cost of Goods Sold

83,242

86,323

80,193

84,614

79,409

71,998

68,907

75,767

86,261

103,165

98,769

86,599

94,332

94,597

94,796

90,983

93,974

94,721

89,965

83,196

75,521

59,767

68,234

57,796

53,782

57,021

46,699

48,871

48,433

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Exploration and Production Related Other Costs
Cost of Goods Sold

3,888

29,480

6,075

5,567

3,258

2,633

3,321

3,699

2,380

14,093

4,479

19,717

9,785

9,486

384

2,905

1,747

2,423

3,332

2,324

2,040

7,587

8,045

4,624

3,099

17,438

22,771

10,406

10,489

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-