XML 23 R76.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUBSIDIARY GUARANTOR FINANCIAL INFORMATION (Details) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Income Statement [Abstract]            
Net sales $ 449,579 $ 497,510 $ 1,512,250 $ 1,669,188    
Cost of Goods Sold 404,280 435,004 1,355,044 1,423,276    
Gross Profit 45,299 62,506 122,409 245,912    
Selling, General and Administrative Expense 41,276 38,731 133,119 124,827    
Research and Development Expense 2,862 2,778 9,761 8,281    
Royalty Expense 3,675 3,942 11,246 10,960    
Operating Income (Loss) (2,514) 17,055 (31,717) 101,844    
Interest expense (8,951) (12,414) (27,136) (35,924)    
Convertible debt conversion charge 0 0 0 (7,273)    
Gain on earthquake insurance recovery 0 0 0 22,451    
Interest Expense, Related Party 0 0 0 0    
Other income (expense) (10,679) 8,722 (3,828) 7,712    
Income (loss) before income taxes (22,144) 13,363 (62,681) 88,810    
Income Tax Expense (Benefit) (5,127) 5,711 (15,645) 38,913    
Income (Loss) from Equity Method Investments 0 0 0 0    
Net income (loss) (17,017) 7,652 (47,036) 49,897    
Net Income (Loss) Attributable to Noncontrolling Interest (7,950) (441) (19,621) (888)    
Net income attributable to Titan (9,067) 8,093 (27,415) 50,785    
Comprehensive Income Statement [Abstract]            
Net income (loss) (17,017) 7,652 (47,036) 49,897    
Unrealized gain (loss) on investments, net of tax     0 (3)    
Currency translation adjustment, net (40,174) 854 (31,960) (24,513)    
Pension liability adjustments, net of tax 42 969 787 2,990    
Comprehensive Income (Loss) (57,149) 9,475 (78,209) 28,371    
Net comprehensive (loss), attributable to noncontrolling interests (17,002) (85) (30,247) (3,243)    
Comprehensive income (loss) attributable to Titan (40,147) 9,560 (47,962) 31,614    
Statement of Financial Position [Abstract]            
Cash and Cash Equivalents, at Carrying Value 180,271 447,456 180,271 447,456 189,360 189,114
Restricted cash 0   0   14,268  
Accounts Receivable, Net, Current 248,331   248,331   263,053  
Inventory, Net 375,267   375,267   384,920  
Prepaid Expense, Deffered Income Taxes and Other Assets, Current 133,260   133,260   156,277  
Assets, Current 937,129   937,129   1,007,878  
Property, Plant and Equipment, Net 566,643   566,643   638,807  
Equity Method Investments 0   0   0  
Other Assets, Goodwill, Deferred Income Tax Asset, Noncurrent 169,180   169,180   174,546  
Assets 1,672,952   1,672,952   1,821,231  
Short-term debt 24,768   24,768   75,061  
Accounts Payable, Current 169,439   169,439   176,719  
Deferred Income Taxes and Other Liabilities, Current 141,607   141,607   134,791  
Liabilities, Current 335,814   335,814   386,571  
Long-term debt 501,276   501,276   497,694  
Liabilities, Other than Long-term Debt, Noncurrent 126,475   126,475   138,930  
Due to Related Parties 0   0   0  
Stockholders' Equity Attributable to Parent 641,514   641,514   687,723  
Stockholders' Equity Attributable to Noncontrolling Interest 67,873   67,873   110,313  
Liabilities and Equity 1,672,952   1,672,952   1,821,231  
Statement of Cash Flows [Abstract]            
Net Cash Provided by (Used in) Operating Activities     77,347 132,189    
Capital expenditures     (46,329) (54,956)    
Acquisitions, net of cash acquired 13,395   13,395 1,670    
Decrease in restricted cash deposits 14,268   14,268 0    
Additional equity investment in Wheels India     0 (8,017)    
Insurance proceeds     0 2,879    
Payments for (Proceeds from) Other Investing Activities     4,610 1,342    
Net Cash Provided by (Used in) Investing Activities     (40,846) (60,422)    
Proceeds from borrowings     0 345,313    
Repayments of Other Debt     (60,359) (162,040)    
Proceeds from Other Debt     14,914 25,880    
Debt Conversion, Converted Instrument, Amount     0 14,090    
Proceeds from Stock Options Exercised     141 863    
Excess Tax Benefit from Share-based Compensation, Financing Activities     (51) (46)    
Payment of financing fees     (33) (5,520)    
Payments of Dividends, Common Stock     (804) (778)    
Net Cash Provided by (Used in) Financing Activities     (46,192) 189,582    
Effect of Exchange Rate on Cash and Cash Equivalents     602 (3,007)    
Cash and Cash Equivalents, Period Increase (Decrease)     (9,089) 258,342    
Cash and Cash Equivalents, at Carrying Value 180,271 447,456 180,271 447,456 189,360 189,114
Parent [Member]
            
Income Statement [Abstract]            
Net sales 0 0 0      
Cost of Goods Sold 206 241 719      
Gross Profit (206) (241) (719)      
Selling, General and Administrative Expense 2,032 3,561 6,064      
Research and Development Expense 0 (17) 72      
Royalty Expense 0 0 0      
Operating Income (Loss) (2,238) (3,785) (6,855)      
Interest expense (8,128) (10,945) (24,645)      
Interest Expense, Related Party 1,661 2,469 4,963      
Other income (expense) 810 1,182 2,344      
Income (loss) before income taxes (7,895) (11,079) (24,193)      
Income Tax Expense (Benefit) (5,050) (4,717) (11,021)      
Income (Loss) from Equity Method Investments (14,172) 14,014 (33,864)      
Net income (loss) (17,017) 7,652 (47,036)      
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0      
Net income attributable to Titan (17,017) 7,652 (47,036)      
Comprehensive Income Statement [Abstract]            
Net income (loss) (17,017) 7,652 (47,036)      
Currency translation adjustment, net (40,174) 854        
Pension liability adjustments, net of tax 42 969        
Comprehensive Income (Loss) (57,149) 9,475        
Net comprehensive (loss), attributable to noncontrolling interests 0 0        
Comprehensive income (loss) attributable to Titan (57,149) 9,475        
Statement of Financial Position [Abstract]            
Cash and Cash Equivalents, at Carrying Value 107,923 350,611 107,923 350,611 81,472 103,154
Restricted cash         0  
Accounts Receivable, Net, Current 0   0   0  
Inventory, Net 0   0   0  
Prepaid Expense, Deffered Income Taxes and Other Assets, Current 54,608   54,608   80,876  
Assets, Current 162,531   162,531   162,348  
Property, Plant and Equipment, Net 7,834   7,834   9,885  
Equity Method Investments 881,479   881,479   884,222  
Other Assets, Goodwill, Deferred Income Tax Asset, Noncurrent 35,352   35,352   34,259  
Assets 1,087,196   1,087,196   1,090,714  
Short-term debt 0   0   0  
Accounts Payable, Current 724   724   368  
Deferred Income Taxes and Other Liabilities, Current 30,306   30,306   15,278  
Liabilities, Current 31,030   31,030   15,646  
Long-term debt 460,161   460,161   460,161  
Liabilities, Other than Long-term Debt, Noncurrent 33,221   33,221   40,658  
Due to Related Parties (78,730)   (78,730)   (113,474)  
Stockholders' Equity Attributable to Parent 641,514   641,514   687,723  
Stockholders' Equity Attributable to Noncontrolling Interest 0   0   0  
Liabilities and Equity 1,087,196   1,087,196   1,090,714  
Statement of Cash Flows [Abstract]            
Net Cash Provided by (Used in) Operating Activities     28,013 (72,306)    
Capital expenditures     (766) (5,979)    
Acquisitions, net of cash acquired 49     0    
Decrease in restricted cash deposits 0          
Additional equity investment in Wheels India       0    
Insurance proceeds       0    
Payments for (Proceeds from) Other Investing Activities     0 0    
Net Cash Provided by (Used in) Investing Activities     (815) (5,979)    
Proceeds from borrowings       (345,313)    
Repayments of Other Debt     0 0    
Proceeds from Other Debt     0 0    
Debt Conversion, Converted Instrument, Amount       (14,090)    
Proceeds from Stock Options Exercised     141 863    
Excess Tax Benefit from Share-based Compensation, Financing Activities     (51) (46)    
Payment of financing fees     33 (5,520)    
Payments of Dividends, Common Stock     (804) (778)    
Net Cash Provided by (Used in) Financing Activities     (747) 325,742    
Effect of Exchange Rate on Cash and Cash Equivalents     0 0    
Cash and Cash Equivalents, Period Increase (Decrease)     26,451 247,457    
Cash and Cash Equivalents, at Carrying Value 107,923 350,611 107,923 350,611 81,472 103,154
Guarantor Subsidiaries [Member]
            
Income Statement [Abstract]            
Net sales 204,222 256,252 712,844      
Cost of Goods Sold 180,643 216,445 650,797      
Gross Profit 23,579 39,807 62,047      
Selling, General and Administrative Expense 15,364 16,513 51,965      
Research and Development Expense 1,024 1,423 4,391      
Royalty Expense 1,924 1,850 5,698      
Operating Income (Loss) 5,267 20,021 (7)      
Interest expense 0 0 0      
Interest Expense, Related Party 0 0 0      
Other income (expense) 1 (117) 49      
Income (loss) before income taxes 5,268 19,904 42      
Income Tax Expense (Benefit) 2,115 7,435 488      
Income (Loss) from Equity Method Investments 0 0 0      
Net income (loss) 3,153 12,469 (446)      
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0      
Net income attributable to Titan 3,153 12,469 (446)      
Comprehensive Income Statement [Abstract]            
Net income (loss) 3,153 12,469 (446)      
Currency translation adjustment, net 0 0        
Pension liability adjustments, net of tax 450 781        
Comprehensive Income (Loss) 3,603 13,250        
Net comprehensive (loss), attributable to noncontrolling interests 0 0        
Comprehensive income (loss) attributable to Titan 3,603 13,250        
Statement of Financial Position [Abstract]            
Cash and Cash Equivalents, at Carrying Value 4 4 4 4 4 4
Restricted cash         0  
Accounts Receivable, Net, Current 98,003   98,003   89,259  
Inventory, Net 118,924   118,924   129,113  
Prepaid Expense, Deffered Income Taxes and Other Assets, Current 19,248   19,248   20,416  
Assets, Current 236,179   236,179   238,792  
Property, Plant and Equipment, Net 166,403   166,403   206,928  
Equity Method Investments 0   0   0  
Other Assets, Goodwill, Deferred Income Tax Asset, Noncurrent 344   344   387  
Assets 402,926   402,926   446,107  
Short-term debt 0   0   0  
Accounts Payable, Current 15,889   15,889   12,525  
Deferred Income Taxes and Other Liabilities, Current 47,837   47,837   58,001  
Liabilities, Current 63,726   63,726   70,526  
Long-term debt 0   0   0  
Liabilities, Other than Long-term Debt, Noncurrent 12,895   12,895   15,571  
Due to Related Parties (181,496)   (181,496)   (147,529)  
Stockholders' Equity Attributable to Parent 507,801   507,801   507,539  
Stockholders' Equity Attributable to Noncontrolling Interest 0   0   0  
Liabilities and Equity 402,926   402,926   446,107  
Statement of Cash Flows [Abstract]            
Net Cash Provided by (Used in) Operating Activities     6,481 21,528    
Capital expenditures     (6,841) (21,763)    
Acquisitions, net of cash acquired 0     0    
Decrease in restricted cash deposits 0          
Additional equity investment in Wheels India       0    
Insurance proceeds       0    
Payments for (Proceeds from) Other Investing Activities     360 235    
Net Cash Provided by (Used in) Investing Activities     (6,481) (21,528)    
Proceeds from borrowings       0    
Repayments of Other Debt     0 0    
Proceeds from Other Debt     0 0    
Debt Conversion, Converted Instrument, Amount       0    
Proceeds from Stock Options Exercised     0 0    
Excess Tax Benefit from Share-based Compensation, Financing Activities     0 0    
Payment of financing fees     0 0    
Payments of Dividends, Common Stock     0 0    
Net Cash Provided by (Used in) Financing Activities     0 0    
Effect of Exchange Rate on Cash and Cash Equivalents     0 0    
Cash and Cash Equivalents, Period Increase (Decrease)     0 0    
Cash and Cash Equivalents, at Carrying Value 4 4 4 4 4 4
Non-Guarantor Subsidiaries [Member]
            
Income Statement [Abstract]            
Net sales 245,357 241,258 799,406      
Cost of Goods Sold 223,431 218,318 738,325      
Gross Profit 21,926 22,940 61,081      
Selling, General and Administrative Expense 23,880 18,657 75,090      
Research and Development Expense 1,838 1,372 5,298      
Royalty Expense 1,751 2,092 5,548      
Operating Income (Loss) (5,543) 819 (24,855)      
Interest expense (823) (1,469) (2,491)      
Interest Expense, Related Party (1,661) (2,469) (4,963)      
Other income (expense) (11,490) 7,657 (6,221)      
Income (loss) before income taxes (19,517) 4,538 (38,530)      
Income Tax Expense (Benefit) (2,192) 2,993 (5,112)      
Income (Loss) from Equity Method Investments (1,659) 4,827 (20,540)      
Net income (loss) (18,984) 6,372 (53,958)      
Net Income (Loss) Attributable to Noncontrolling Interest (7,950) (441) (19,621)      
Net income attributable to Titan (11,034) 6,813 (34,337)      
Comprehensive Income Statement [Abstract]            
Net income (loss) (18,984) 6,372 (53,958)      
Currency translation adjustment, net (40,174) 854        
Pension liability adjustments, net of tax (408) 188        
Comprehensive Income (Loss) (59,566) 7,414        
Net comprehensive (loss), attributable to noncontrolling interests (17,002) (85)        
Comprehensive income (loss) attributable to Titan (42,564) 7,499        
Statement of Financial Position [Abstract]            
Cash and Cash Equivalents, at Carrying Value 72,344 96,841 72,344 96,841 107,884 85,956
Restricted cash         14,268  
Accounts Receivable, Net, Current 150,328   150,328   173,794  
Inventory, Net 256,343   256,343   255,807  
Prepaid Expense, Deffered Income Taxes and Other Assets, Current 59,404   59,404   54,985  
Assets, Current 538,419   538,419   606,738  
Property, Plant and Equipment, Net 392,406   392,406   421,994  
Equity Method Investments 120,676   120,676   141,752  
Other Assets, Goodwill, Deferred Income Tax Asset, Noncurrent 133,484   133,484   139,900  
Assets 1,184,985   1,184,985   1,310,384  
Short-term debt 24,768   24,768   75,061  
Accounts Payable, Current 152,826   152,826   163,826  
Deferred Income Taxes and Other Liabilities, Current 63,464   63,464   61,512  
Liabilities, Current 241,058   241,058   300,399  
Long-term debt 41,115   41,115   37,533  
Liabilities, Other than Long-term Debt, Noncurrent 80,359   80,359   82,701  
Due to Related Parties 260,226   260,226   261,003  
Stockholders' Equity Attributable to Parent 494,354   494,354   518,435  
Stockholders' Equity Attributable to Noncontrolling Interest 67,873   67,873   110,313  
Liabilities and Equity 1,184,985   1,184,985   1,310,384  
Statement of Cash Flows [Abstract]            
Net Cash Provided by (Used in) Operating Activities     42,853 182,967    
Capital expenditures     (38,722) (27,214)    
Acquisitions, net of cash acquired 13,346     1,670    
Decrease in restricted cash deposits 14,268          
Additional equity investment in Wheels India       (8,017)    
Insurance proceeds       (2,879)    
Payments for (Proceeds from) Other Investing Activities     4,250 1,107    
Net Cash Provided by (Used in) Investing Activities     (33,550) (32,915)    
Proceeds from borrowings       0    
Repayments of Other Debt     (60,359) (162,040)    
Proceeds from Other Debt     14,914 (25,880)    
Debt Conversion, Converted Instrument, Amount       0    
Proceeds from Stock Options Exercised     0 0    
Excess Tax Benefit from Share-based Compensation, Financing Activities     0 0    
Payment of financing fees     0 0    
Payments of Dividends, Common Stock     0 0    
Net Cash Provided by (Used in) Financing Activities     (45,445) (136,160)    
Effect of Exchange Rate on Cash and Cash Equivalents     602 (3,007)    
Cash and Cash Equivalents, Period Increase (Decrease)     (35,540) 10,885    
Cash and Cash Equivalents, at Carrying Value 72,344 96,841 72,344 96,841 107,884 85,956
Consolidation, Eliminations [Member]
            
Income Statement [Abstract]            
Net sales 0 0 0      
Cost of Goods Sold 0 0 0      
Gross Profit 0 0 0      
Selling, General and Administrative Expense 0 0 0      
Research and Development Expense 0 0 0      
Royalty Expense 0 0 0      
Operating Income (Loss) 0 0 0      
Interest expense 0 0 0      
Interest Expense, Related Party 0 0 0      
Other income (expense) 0 0 0      
Income (loss) before income taxes 0 0 0      
Income Tax Expense (Benefit) 0 0 0      
Income (Loss) from Equity Method Investments 15,831 (18,841) 54,404      
Net income (loss) 15,831 (18,841) 54,404      
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0      
Net income attributable to Titan 15,831 (18,841) 54,404      
Comprehensive Income Statement [Abstract]            
Net income (loss) 15,831 (18,841) 54,404      
Currency translation adjustment, net 40,174 (854)        
Pension liability adjustments, net of tax (42) (969)        
Comprehensive Income (Loss) 55,963 (20,664)        
Net comprehensive (loss), attributable to noncontrolling interests 0 0        
Comprehensive income (loss) attributable to Titan 55,963 (20,664)        
Statement of Financial Position [Abstract]            
Cash and Cash Equivalents, at Carrying Value 0   0   0  
Restricted cash         0  
Accounts Receivable, Net, Current 0   0   0  
Inventory, Net 0   0   0  
Prepaid Expense, Deffered Income Taxes and Other Assets, Current 0   0   0  
Assets, Current 0   0   0  
Property, Plant and Equipment, Net 0   0   0  
Equity Method Investments (1,002,155)   (1,002,155)   (1,025,974)  
Other Assets, Goodwill, Deferred Income Tax Asset, Noncurrent 0   0   0  
Assets (1,002,155)   (1,002,155)   (1,025,974)  
Short-term debt 0   0   0  
Accounts Payable, Current 0   0   0  
Deferred Income Taxes and Other Liabilities, Current 0   0   0  
Liabilities, Current 0   0   0  
Long-term debt 0   0   0  
Liabilities, Other than Long-term Debt, Noncurrent 0   0   0  
Due to Related Parties 0   0   0  
Stockholders' Equity Attributable to Parent (1,002,155)   (1,002,155)   (1,025,974)  
Stockholders' Equity Attributable to Noncontrolling Interest 0   0   0  
Liabilities and Equity (1,002,155)   (1,002,155)   (1,025,974)  
Statement of Cash Flows [Abstract]            
Cash and Cash Equivalents, at Carrying Value 0   0   0  
Cost of Goods, Total [Member]
            
Income Statement [Abstract]            
Cost of Goods Sold 404,280   1,389,841      
Senior Secured Notes 7.875 Percent [Member] | Parent [Member]
            
Income Statement [Abstract]            
Net sales       0    
Cost of Goods Sold       908    
Gross Profit       (908)    
Selling, General and Administrative Expense       8,008    
Research and Development Expense       (35)    
Royalty Expense       0    
Operating Income (Loss)       (8,881)    
Interest expense       (29,509)    
Convertible debt conversion charge       (7,273)    
Gain on earthquake insurance recovery       0    
Interest Expense, Related Party       (5,158)    
Other income (expense)       2,741    
Income (loss) before income taxes       (37,764)    
Income Tax Expense (Benefit)       (6,561)    
Income (Loss) from Equity Method Investments       81,100    
Net income (loss)     (47,036) 49,897    
Net Income (Loss) Attributable to Noncontrolling Interest       0    
Net income attributable to Titan       49,897    
Comprehensive Income Statement [Abstract]            
Net income (loss)     (47,036) 49,897    
Unrealized gain (loss) on investments, net of tax       (3)    
Currency translation adjustment, net     (31,960) (24,513)    
Pension liability adjustments, net of tax     787 2,990    
Comprehensive Income (Loss)     (78,209) 28,371    
Net comprehensive (loss), attributable to noncontrolling interests     0 0    
Comprehensive income (loss) attributable to Titan     (78,209) 28,371    
Senior Secured Notes 7.875 Percent [Member] | Guarantor Subsidiaries [Member]
            
Income Statement [Abstract]            
Net sales       903,628    
Cost of Goods Sold       734,460    
Gross Profit       169,168    
Selling, General and Administrative Expense       54,637    
Research and Development Expense       4,136    
Royalty Expense       5,478    
Operating Income (Loss)       104,917    
Interest expense       0    
Convertible debt conversion charge       0    
Gain on earthquake insurance recovery       0    
Interest Expense, Related Party       0    
Other income (expense)       (91)    
Income (loss) before income taxes       104,826    
Income Tax Expense (Benefit)       38,025    
Income (Loss) from Equity Method Investments       0    
Net income (loss)     (446) 66,801    
Net Income (Loss) Attributable to Noncontrolling Interest       0    
Net income attributable to Titan       66,801    
Comprehensive Income Statement [Abstract]            
Net income (loss)     (446) 66,801    
Unrealized gain (loss) on investments, net of tax       0    
Currency translation adjustment, net     0 0    
Pension liability adjustments, net of tax     1,350 2,343    
Comprehensive Income (Loss)     904 69,144    
Net comprehensive (loss), attributable to noncontrolling interests     0 0    
Comprehensive income (loss) attributable to Titan     904 69,144    
Senior Secured Notes 7.875 Percent [Member] | Non-Guarantor Subsidiaries [Member]
            
Income Statement [Abstract]            
Net sales       765,560    
Cost of Goods Sold       687,908    
Gross Profit       77,652    
Selling, General and Administrative Expense       62,182    
Research and Development Expense       4,180    
Royalty Expense       5,482    
Operating Income (Loss)       5,808    
Interest expense       (6,415)    
Convertible debt conversion charge       0    
Gain on earthquake insurance recovery       (22,451)    
Interest Expense, Related Party       5,158    
Other income (expense)       5,062    
Income (loss) before income taxes       21,748    
Income Tax Expense (Benefit)       7,449    
Income (Loss) from Equity Method Investments       38,351    
Net income (loss)     (53,958) 52,650    
Net Income (Loss) Attributable to Noncontrolling Interest       (888)    
Net income attributable to Titan       53,538    
Comprehensive Income Statement [Abstract]            
Net income (loss)     (53,958) 52,650    
Unrealized gain (loss) on investments, net of tax       (3)    
Currency translation adjustment, net     (31,960) (24,513)    
Pension liability adjustments, net of tax     (563) 647    
Comprehensive Income (Loss)     (86,481) 28,781    
Net comprehensive (loss), attributable to noncontrolling interests     (30,247) (3,243)    
Comprehensive income (loss) attributable to Titan     (56,234) 32,024    
Senior Secured Notes 7.875 Percent [Member] | Consolidation, Eliminations [Member]
            
Income Statement [Abstract]            
Net sales       0    
Cost of Goods Sold       0    
Gross Profit       0    
Selling, General and Administrative Expense       0    
Research and Development Expense       0    
Royalty Expense       0    
Operating Income (Loss)       0    
Interest expense       0    
Convertible debt conversion charge       0    
Gain on earthquake insurance recovery       0    
Interest Expense, Related Party       0    
Other income (expense)       0    
Income (loss) before income taxes       0    
Income Tax Expense (Benefit)       0    
Income (Loss) from Equity Method Investments       (119,451)    
Net income (loss)     54,404 (119,451)    
Net Income (Loss) Attributable to Noncontrolling Interest       0    
Net income attributable to Titan       (119,451)    
Comprehensive Income Statement [Abstract]            
Net income (loss)     54,404 (119,451)    
Unrealized gain (loss) on investments, net of tax       3    
Currency translation adjustment, net     31,960 24,513    
Pension liability adjustments, net of tax     (787) (2,990)    
Comprehensive Income (Loss)     85,577 (97,925)    
Net comprehensive (loss), attributable to noncontrolling interests     0 0    
Comprehensive income (loss) attributable to Titan     $ 85,577 $ (97,925)