ARCH CAPITAL GROUP LTD.
Can this company survive a downturn?
How efficiently does it turn assets into profit?
Is the business becoming more valuable over time?
1.1. Financial Health of ARCH CAPITAL GROUP LTD. (5 min.)
π€ Analyze $ACGLN using your own AI
Download Penkeβs AI-structured dataset for ARCH CAPITAL GROUP LTD..
Ask your own questions, run scenarios, and test assumptions in the AI you already use.
Your edge in this era:
π₯Έ Penkeβs data + π€ AI + π§ YOUR judgment.
You can use the AI prompts per pain point I prepared to guide your analysis.
Want to see how it works first? Start with a real example:
π₯ Download example dataset ($NVDA)* I continuously improve the AI structure.
If something feels unclear or incomplete, email me or message me on Discord.
β Iβll fix it. π₯Έ Penke
Key Takeaways
What matters most right now.
β οΈ Revenue growth
Revenue fell -2% last quarter to $5.1B. This is below the companyβs recent pace and should be watched against its longer-term growth trend.
β Profitability
Net profit margin is 26.2%, close to its 5-year average of 21.4%. This indicates profitability is broadly in line with the companyβs long-term performance.
β Cash generation
Free cash flow of $4.7B equals a 92.7% margin, broadly in line with its 5-year average of 63.6%, indicating stable cash generation.
β Debt levels
Debt relative to equity is 2.34, compared to a 5-year average of 2.39. This shows whether leverage is increasing or staying disciplined.
β Share dilution
The share count remained stable year-over-year, preserving shareholder ownership.
β οΈ Capital efficiency
Return on equity is 5.6%, compared to a 5-year average of 7.7%. This shows how effectively management turns shareholder capital into profit.
Why this matters
The facts behind the takeaways.
β οΈ How much profit the business keeps
The company keeps -1.4% profit from its sales. Over the past 5 years, this was about -1.3%.
β How much cash the business generates
About 92.7% of sales turns into real cash. Historically, this was closer to 63.6%.
β Debt pressure
Debt levels are 2.34 today, compared to 2.39 over the last 5 years.
What to watch next
Focus points for the next quarters.
β Next earnings
Watch whether revenue growth translates into sustained margin improvement next quarter.
Balance Sheet
Showing financial position from 2008-12-31 to 2025-09-30.
Income Statement
Performance overview from 2008-12-31 to 2025-09-30.
| 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2008-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | π Member | 5,213,000 | 4,673,000 | 17,440,000 | 4,722,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Segments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment1 | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Segment2 | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Segment3 | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Cost Of Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Gross Profit | π Member | 5,213,000 | 4,673,000 | 17,440,000 | 4,722,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | π Member | 65,000 | 58,000 | 242,000 | 57,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Research And Development | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Selling General And Administrative | π Member | 47,000 | 60,000 | 200,000 | 49,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Stock Based Compensation | π Member | 99,000 | 74,000 | 133,000 | 100,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Allocated Stock Based Compensation | π Member | 0 | 0 | 133,000 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Impairment Charges | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Restructuring Charges | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Other Operating Expenses | π Member | 18,000 | -2,000 | 42,000 | 8,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Operating Income | π Member | -65,000 | -58,000 | -242,000 | -57,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Non Operating | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Interest Expense | π Member | 38,000 | 35,000 | 141,000 | 35,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Gain On Asset Sales | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Other Non Operating Income | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Income Before Tax | π Member | 0 | 0 | 4,674,000 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Income Tax | π Member | 214,000 | 121,000 | 362,000 | 98,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Net Income | π Member | 1,227,000 | 564,000 | 4,272,000 | 978,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
Cash Flow Statement
Operational cash dynamics from 2008-12-31 to 2025-09-30.
| 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2008-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | π Member | 1,237,000 | 574,000 | 4,312,000 | 988,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation And Amortization | π Member | 48,000 | 49,000 | 235,000 | 88,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Stock Based Compensation | π Member | 99,000 | 74,000 | 133,000 | 100,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Impairments | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Deferred Taxes | π Member | 0 | 0 | -35,000 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Gain On Asset Sales | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Change In Working Capital | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Cash From Operations | π Member | 2,582,000 | 1,458,000 | 6,673,000 | 5,100,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash From Investing | π Member | -2,236,000 | -1,008,000 | -4,461,000 | -4,881,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Capital Expenditures | π Member | 21,000 | 9,000 | 51,000 | 38,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Acquisitions | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Purchase Of Investments | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Sale Of Investments | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash From Financing | π Member | -369,000 | -241,000 | -1,925,000 | -35,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Debt Issued | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Debt Repaid | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Convertible Debt Repaid | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Debt Issuance Costs | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Dividends Paid | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Share Repurchases | π Member | 359,000 | 196,000 | 24,000 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Share Issuance | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Lease Principal Payments | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Minority Interest Distributions | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Taxes Paid | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Interest Paid | π Member | 64,000 | 0 | 127,000 | 63,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Effect Of Exchange Rate On Cash | π Member | 0 | 0 | 0 | 0 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Summary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change In Cash | π Member | 48,000 | 225,000 | 262,000 | 214,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Beginning Cash | π Member | 983,000 | 1,187,000 | 979,000 | 1,025,000 | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member | π Member |
| Ending Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |