HC2 HOLDINGS, INC. HCHC Income Statement

Hc2 holdings, inc. (HCHC)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Jun'18	Mar'18	Dec'17	Sep'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Mar'14	Dec'13	Sep'13	Jun'13	Mar'13	Dec'12	Sep'12	Jun'12	Mar'12	Dec'11	Sep'11	Jun'11	Mar'11	Sep'10	Jun'10
Revenue
1,683,600	1,662,700	1,658,700	1,706,000	1,721,100	1,774,100	0	0	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Revenue
-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Services revenue
-	-	-	-	-	-	-	-	-	-	-	-	-	-	846,333	753,202	703,671	-	0	0	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Sales revenue
-	-	-	-	-	-	-	-	-	-	-	-	-	-	515,626	507,686	515,068	-	0	0	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Life, accident and health earned premiums, net
115,600	116,900	117,800	114,300	104,300	94,400	85,152	80,224	80,559	80,500	80,110	79,605	79,407	79,400	61,516	41,549	21,512	1,578	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net investment income
204,600	203,800	200,400	180,900	150,000	116,600	86,370	70,957	68,496	66,100	63,945	62,457	59,225	58,000	43,616	28,817	15,110	1,031	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net realized and unrealized gains (losses) on investments
-23,900	700	-8,800	-7,400	-3,400	-8,400	4,646	6,124	4,719	5,000	10,531	9,333	10,656	5,000	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net realized losses on investments
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net revenue
1,979,900	1,984,100	1,968,100	1,993,800	1,972,000	1,976,700	1,910,371	1,815,380	1,697,232	1,634,100	1,629,608	1,636,283	1,616,924	1,558,100	1,464,670	1,329,053	1,250,742	1,120,806	984,466	890,288	705,892	547,438	375,428	253,216	215,251	230,686	413,444	352,367	293,746	302,959	113,730	188,038	263,033	411,983	554,454	674,739	0	0	0
Operating expenses
Policy benefits, changes in reserves, and commissions
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of revenue
1,446,500	1,424,900	1,448,800	1,514,700	1,534,100	1,585,200	1,544,449	1,466,222	1,374,286	1,313,100	0	0	0	-	-	-	-	-	-	-	-	-	0	0	-	-	0	0	0	-	202,032	238,840	276,070	389,412	341,743	428,895	0	0	0
Cost of revenue - services
-	-	-	-	-	-	-	-	-	-	-	-	-	-	793,989	706,212	657,608	-	0	0	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of revenue - sales
-	-	-	-	-	-	-	-	-	-	-	-	-	-	423,079	417,490	427,109	-	0	0	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Policy benefits, changes in reserves, and commissions
254,100	234,400	229,900	230,300	217,700	197,300	163,577	114,470	109,513	108,700	109,739	122,035	120,667	123,200	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling, general and administrative
219,700	214,300	211,700	208,200	213,200	218,400	215,981	210,437	195,044	182,800	172,326	163,872	157,159	152,900	137,222	129,130	120,612	108,527	115,881	110,527	97,547	80,239	48,099	30,936	32,117	34,692	35,505	33,269	26,825	45,202	-27,930	-4,745	16,360	42,299	161,251	181,863	0	0	0
Depreciation and amortization
32,300	32,000	23,300	20,900	22,300	31,700	33,612	35,308	33,603	31,300	28,926	26,991	25,942	24,500	25,958	26,264	25,496	24,796	22,244	16,898	11,764	6,719	13,505	12,585	12,241	12,032	-4,394	-4,394	-4,392	3,204	-18,726	-10,097	-707	6,636	46,603	56,167	0	0	0
(Gain) loss on sale or disposal of assets
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	216	-887	-391	162	81	80	83	8	-469	-471	-472	-520	-62	-115	-114	-124	84	0	0	-	0
Lease termination costs
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Asset impairment expense
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-
Other operating income
4,400	5,600	500	1,300	-100	1,100	2,206	880	-658	700	-4,500	-3,792	-555	-5,000	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total operating expenses
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill impairment
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
Total operating expenses
-	-	1,960,600	2,020,200	-	-	1,955,413	1,825,557	1,713,104	1,635,200	1,624,349	1,634,735	1,598,187	1,559,600	1,475,396	1,344,755	1,269,406	1,120,093	986,652	896,932	715,684	561,429	400,241	279,562	252,972	269,822	473,854	412,722	350,845	354,855	155,438	224,113	291,837	453,150	564,381	681,467	0	0	0
Income (loss) from operations
-23,300	29,100	53,900	20,000	-16,400	-55,800	-45,042	-10,177	-15,872	-1,100	5,259	1,548	18,737	-1,500	-10,726	-15,702	-18,664	713	-2,186	-6,644	-9,792	-13,991	-24,813	-26,346	-37,721	-39,136	-60,410	-60,355	-57,099	-51,896	-41,708	-36,075	-28,804	-41,167	-9,927	-6,728	0	0	0
Interest expense
97,600	95,100	87,500	81,000	75,200	75,700	69,690	65,412	60,285	55,100	51,196	48,693	47,189	43,400	41,423	41,087	40,643	39,017	38,439	30,159	21,046	12,347	3,119	1,021	0	-	0	0	-	-	-	-9,568	-1,706	94	32,719	33,876	0	0	0
ACCRETION ON DEBT DISCOUNT
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,381	576	0	-	0	0	-	-	-	-	0	-	204	194	0	0	0
Loss on early extinguishment or restructuring of debt
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	0	-	-	-	-	-	-	-	0	-	-	-	0
Gain on bargain purchase
-	-	0	0	-	-	0	0	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other income, net
5,400	6,000	19,300	76,400	80,200	77,900	59,500	-4,497	-6,790	-12,800	-5,206	-9,693	-6,996	-2,800	-11,236	-5,459	-7,307	-6,820	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gain on sale and deconsolidation of subsidiary
-	-	0	0	-	-	0	0	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Business Combination, Contingent Consideration Arrangements, Change in Amount of Contingent Consideration, Liability
-	-	-	-	-	-	-	-	-	-	0	-	9,131	8,900	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE REORGANIZATION ITEMS AND INCOME TAXES
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND INCOME (LOSS) FROM EQUITY INVESTEES
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	0	-	0	-	-	-	-	0	0	-	-27,851	-36,838	0	0	0
Loss from equity investees
5,600	2,200	2,300	10,100	14,700	15,400	18,733	11,604	4,907	17,800	20,314	19,678	22,069	10,800	1,995	2,578	-2,387	-1,499	-820	0	0	-	0	-	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-
ACCRETION ON DEBT DISCOUNT
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-
GAIN FROM CONTINGENT VALUE RIGHTS VALUATION
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	14,904	15,139	17,178	0	-	0	0	-	-	-	-	-	-	-
INTEREST INCOME AND OTHER EXPENSE, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-226	0	0	0	-	-	-	-	-	-	-	-	-	-
Interest income and other expense, net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
GAIN (LOSS) FROM CONTINGENT VALUE RIGHTS VALUATION
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-
INTEREST INCOME AND OTHER INCOME (EXPENSE), net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	-	-	-	0	0	0
GAIN (LOSS) FROM CONTINGENT VALUE RIGHTS VALUATION
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0	0	0
INTEREST INCOME AND OTHER INCOME (EXPENSE), net
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-
FOREIGN CURRENCY TRANSACTION GAIN (LOSS)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	217	66	-586	-588	-918	1,805	551	2,538	455	-7,653	-6,398	-4,301	12,474	8,217	0	0	0
(Loss) income from continuing operations before income taxes
-114,600	-56,700	-4,600	145,000	223,800	182,300	183,012	45,249	-66,409	-39,800	-35,213	-46,483	-22,510	-45,800	-59,817	-59,478	-69,001	-46,623	0	0	0	-	-	0	-	-	-	0	0	-	0	-	-	-	-	-	-	-	-
Income tax benefit (expense)
-37,200	-20,600	6,700	-3,500	4,700	2,400	-3,567	18,494	7,109	10,700	71,416	57,221	59,430	51,600	-12,699	-9,861	-7,407	-10,882	-31,162	-28,359	-28,883	-22,869	2,101	-5,506	-7,553	-7,442	-5,486	-2,049	-1,915	-3,132	1,218	1,047	790	1,066	-4,118	-5,967	0	0	0
(Loss) income from continuing operations
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-35,741	-9,745	-20,804	-12,995	-11,686	-40,090	-21,998	-16,201	-17,612	-28,019	-28,063	-38,974	-44,853	-34,648	-38,410	-39,504	-49,018	-23,733	-30,871	0	0	0
Less: Loss from discontinued operations, net of tax
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-21	-128	-210	-172	-146	35	-21,349	-21,983	-19,621	89	-2,549	-23,758	-21,525	-24,576	-5,330	19,319	15,069	-7,151	-3,797	0	0	0
Gain (loss) from sale of discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	15,529	149,911	0	-	0	0	-	-	-	0	-	-	-	-	-	0	0
Net loss
-130,800	-36,100	-17,900	141,900	212,500	179,900	186,579	26,755	-73,518	-50,500	-106,629	-103,704	-81,940	-97,400	-47,095	-49,618	-61,606	-35,762	-11,687	-20,230	-12,383	-11,832	-30,967	122,856	0	-	0	0	-	27,869	40,104	55,895	-19,399	-33,269	-31,273	-34,864	0	0	0
Net loss attributable to noncontrolling interest and redeemable noncontrolling interest
-19,000	-4,600	-5,500	-6,300	18,300	17,900	21,205	20,848	-6,114	-3,600	-6,840	-5,324	-3,406	-2,900	-3,092	-2,186	-1,338	-197	1,099	1,965	2,820	2,559	1,990	1,059	0	-	0	0	-	-18	6,263	7,027	6,934	5,461	-746	-1,309	0	0	0
Net loss attributable to HC2 Holdings, Inc.
-111,800	-31,500	-12,400	148,200	194,200	162,000	165,374	5,907	-67,404	-46,900	-99,789	-98,380	-78,534	-94,500	-44,525	-47,954	-60,790	-35,565	-12,264	-21,673	-14,681	-14,391	-42,087	-31,396	109,871	111,606	118,364	100,032	31,533	27,887	33,841	48,868	-26,333	-38,730	-30,527	-33,555	0	0	0
Less: Preferred dividends, deemed dividends and repurchase gains
1,600	0	3,900	4,200	4,500	6,400	2,821	2,824	2,917	2,800	7,918	10,163	10,414	10,900	6,134	4,221	4,266	4,285	4,057	4,026	3,137	2,049	1,204	200	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-
Net loss attributable to common stock and participating preferred stockholders
-113,400	-31,500	-16,300	144,000	189,700	155,600	162,553	3,083	-70,321	-49,700	-107,707	-108,543	-88,948	-105,400	0	0	0	-	-	-	-17,818	-16,440	-34,161	121,597	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-
Net Loss attributable to common stock and participating preferred stockholders
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
NET INCOME (LOSS) ATTRIBUTABLE TO HC2 HOLDINGS, INC.
-111,800	-31,500	-12,400	148,200	194,200	162,000	165,374	5,907	-67,404	-46,900	-42,932	-35,030	0	-	0	0	-	-	-	-	-	-	-	-	-	-	0	0	0	-	33,841	48,868	-26,333	-38,730	-30,527	-33,555	0	0	0
(Loss) income per share - continuing operations
Dividends declared per basic weighted average common shares outstanding (in USD per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1.02	-	-	-	-	-	-	-
Basic and diluted (in usd per share)
-	-	-	-	-	-	-	-	-0.81	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1.12	-1.20
Loss from discontinued operations (in dollars per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-0.56	-0.16
Gain (loss) from sale of discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-0.04	0.02
Basic and diluted loss per share (in dollars per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.52	-1.34
Net (loss) income attributable to continuing operations - basic (in usd per share)
-0.85	-0.77	-0.16	0.19	0.08	-	3.09	1.11	-	-	-0.16	-0.44	-	-	-	-	-	-	-0.35	-0.47	-0.26	0.53	-0.82	-0.24	-0.29	-1.00	-0.06	0.21	-0.40	-1.75	-0.07	-0.58	-0.84	-0.95	-0.37	-0.69	-1.76	-	-
Net (loss) income attributable to continuing operations - diluted (in usd per share)
-0.85	-0.66	-0.16	0.12	0.04	-	2.97	1.08	-	-	-0.16	-0.44	-	-	-	-	-	-	-0.35	-0.47	-0.26	0.53	-0.82	-0.24	-0.29	-0.99	-0.06	0.20	-0.40	-1.75	-0.07	-0.58	-0.84	-0.95	-0.37	-0.69	-1.76	-	-
Loss per share - discontinued operations
Basic (in usd per share)
-0.97	-	-	-	-0.12	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted (in usd per share)
-0.97	-	-	-	-0.09	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Loss per share - Net loss attributable to common stock and participating preferred stockholders
Gain (loss) from discontinued operations (in usd per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.00	0.00	0.00	-0.01	0.00	0.00	0.00	0.00	-1.53	-0.04	0.17	1.43	-1.74	-1.58	0.34	1.28	-0.36	0.21	0.03	-	-
Gain (loss) from sale of discontinued operations (in USD per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.03	0.00	-0.05	-	1.11	9.66	-	-	-	-	-	-	-	-	-	-	-
Gain (loss) from sale of discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	7.13	-	-	-	-	-	-	-
Basic (in usd per share)
-1.82	-	-	-	-0.03	-	-	-	-	-	-	-	-0.36	-	-0.20	0.02	-0.89	-	-0.35	-0.47	-0.26	0.54	-0.79	-0.24	-0.34	-1.17	-0.48	9.83	-0.23	-0.64	-1.81	4.97	-0.50	-0.04	-0.73	-0.48	-1.73	-	-
Gain (loss) from discontinued operations (in usd per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.00	0.00	0.00	-0.01	0.00	0.00	0.00	0.00	-1.53	-0.04	0.17	1.43	-1.74	-1.58	0.34	1.28	-0.36	0.21	0.03	-	-
Gain (loss) from sale of discontinued operations (in USD per share)
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.03	0.00	-0.05	-	1.11	9.35	-	-	-	-	-	-	-	-	-	-	-
Gain (loss) from sale of discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	7.13	-	-	-	-	-	-	-
Diluted (in usd per share)
-1.82	-	-	-	-0.05	-	-	-	-	-	-	-	-0.36	-	-0.20	0.02	-0.89	-	-0.35	-0.47	-0.26	0.54	-0.79	-0.24	-0.34	-0.85	-0.48	9.51	-0.23	-0.64	-1.81	4.97	-0.50	-0.04	-0.73	-0.48	-1.73	-	-
Weighted average common shares outstanding:
Basic (in shares)
45,900	43,100	45,700	45,600	44,800	-	44,300	44,200	-	43,548	43,013	42,691	41,948	41,793	36,627	35,518	35,262	-	25,592	25,514	24,146	24,008	23,372	16,905	14,631	14,230	14,077	13,972	13,909	13,903	13,890	13,839	13,744	13,728	13,715	13,385	11,148	-	-
Diluted (in shares)
45,900	15,700	45,700	58,100	59,700	-	46,200	45,500	-	43,548	43,013	42,691	41,948	41,668	36,627	35,643	35,262	-	25,592	25,514	24,146	24,008	23,372	16,905	14,631	13,766	14,077	14,436	13,909	13,903	13,890	13,839	13,744	13,728	13,715	13,385	11,148	-	-
Basic and diluted (in shares)
-	-	-	-	-	-	-	-	44,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Basic and Diluted
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	9,743	9,743
Income (loss) from continuing operations attributable to HC2 Holdings, Inc.
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-39,414	-23,257	-16,201	-17,612	-28,019	-28,370	-39,098	-44,871	-30,025	-33,937	-35,304	-43,557	-22,987	-29,562	0	0	0
Income (loss) from discontinued operations
0	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	35	-21,349	-21,983	-19,621	89	-2,549	-23,758	-21,525	-24,576	-5,330	19,319	15,069	-7,151	-3,797	0	0	0
Gain (loss) from sale of discontinued operations
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	15,529	149,911	0	-	0	0	-	-	-	0	-	-	-	-	-	0	0
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCK AND PARTICIPATING PREFERRED STOCKHOLDERS
-113,400	-31,500	-16,300	144,000	189,700	155,600	162,553	3,083	-70,321	-49,700	-47,959	-40,398	0	-	0	0	-	-	-	-	-	-	-34,161	121,597	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-