Teamshares Inc (TMS)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NASDAQ]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] by (Cboe BZX)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NASDAQ]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] [[ item.lastPriceExt ]] [[ item.priceChangeExt ]] ([[ item.percentChangeExt ]]) [[ item.tradeTimeExt ]]
for [[ item.sessionDateDisplayLong ]]
Fiscal Year End Date: 12/31
(Values in U.S. thousands)
| 06-2013 | 03-2013 | 12-2012 | 09-2012 | 06-2012 | |
| Cash Flows From Operating Activities | |||||
| Net Income | 16,282 | 8,057 | 26,121 | 19,873 | 9,822 |
| Depreciation Amortization | 39,795 | 19,496 | 71,649 | 52,663 | 34,308 |
| Income taxes - deferred | 3,021 | 2,907 | 4,969 | 3,589 | 2,501 |
| Accounts receivable | 11,201 | 308 | 16,061 | 338 | 4,673 |
| Other Working Capital | -9,725 | -17,383 | 1,791 | 8,914 | 5,189 |
| Other Operating Activity | -8,503 | 1,419 | -1,279 | 13,521 | 8,483 |
| Operating Cash Flow | $52,071 | $14,804 | $119,312 | $98,898 | $64,976 |
| Cash Flows From Investing Activities | |||||
| PPE Investments | -35,898 | -20,501 | -108,691 | -84,401 | -54,681 |
| Net Acquisitions | N/A | N/A | -131 | -131 | -131 |
| Purchase Of Investment | N/A | N/A | -2,254 | -900 | N/A |
| Purchase Sale Intangibles | -5,431 | -2,366 | -3,927 | -2,249 | -483 |
| Other Investing Activity | -5,431 | -2,366 | -3,955 | -2,276 | -550 |
| Investing Cash Flow | $-41,329 | $-22,867 | $-115,031 | $-87,708 | $-55,362 |
| Cash Flows From Financing Activities | |||||
| Debt Issued | 2,250 | 2,250 | 314,435 | 303,050 | 303,050 |
| Debt Repayment | -5,858 | -3,185 | -386,577 | -382,857 | -381,254 |
| Other Financing Activity | -354 | 12,728 | -14,117 | -13,848 | -13,676 |
| Financing Cash Flow | $-3,962 | $11,793 | $-86,259 | $-93,655 | $-91,880 |
| Exchange Rate Effect | -581 | -390 | 84 | 113 | -62 |
| Beginning Cash Position | 26,936 | 26,936 | 108,830 | 108,830 | 108,830 |
| End Cash Position | 33,135 | 30,276 | 26,936 | 26,478 | 26,502 |
| Net Cash Flow | $6,199 | $3,340 | $-81,894 | $-82,352 | $-82,328 |
| Free Cash Flow | |||||
| Operating Cash Flow | 52,071 | 14,804 | 119,312 | 98,898 | 64,976 |
| Capital Expenditure | -36,038 | -20,579 | -110,539 | -84,865 | -55,028 |
| Free Cash Flow | 16,033 | -5,775 | 8,773 | 14,033 | 9,948 |