Net Income | 13,366 | 9,449 | 14,287 | 15,528 | 13,419 | |
Depreciation & Amortization | 1,652 | 2,028 | 1,934 | 1,865 | 2,045 | |
Other Amortization | 1,079 | 712.98 | 651.72 | 569.37 | 534 | |
Gain (Loss) on Sale of Assets | -1,912 | -855.57 | -130.67 | -32.51 | -308.18 | |
Gain (Loss) on Sale of Investments | 28,484 | 28,008 | 24,829 | 19,292 | - | |
Total Asset Writedown | 252.49 | 250.17 | 161.43 | 165.8 | 84.91 | |
Provision for Credit Losses | - | - | - | - | 17,450 | |
Change in Trading Asset Securities | -59,942 | -91,922 | -40,606 | 92,505 | -69,268 | |
Change in Other Net Operating Assets | 29,762 | 118,960 | -11,584 | -82,824 | 130,673 | |
Other Operating Activities | -33,559 | -29,776 | 17,504 | -40,117 | -52,199 | |
Operating Cash Flow | -21,131 | 36,615 | 6,847 | 6,807 | 42,318 | |
Operating Cash Flow Growth | - | 434.75% | 0.59% | -83.91% | 70.14% | |
Capital Expenditures | -724.3 | -1,446 | -1,126 | -1,163 | -1,236 | |
Sale of Property, Plant and Equipment | 333.41 | 117.31 | 148.56 | 37.58 | 47.1 | |
Cash Acquisitions | -114.21 | -5.05 | -460.25 | -13.75 | -13.57 | |
Income (Loss) Equity Investments | -312.99 | -239.24 | -199.18 | -144.18 | -112.26 | |
Purchase / Sale of Intangibles | -1,645 | -1,722 | -1,593 | -1,202 | -769.79 | |
Other Investing Activities | 134.24 | 474.94 | 325.36 | 414.67 | 809.09 | |
Investing Cash Flow | -2,016 | -2,580 | -2,705 | -1,927 | -1,163 | |
Long-Term Debt Issued | 39,610 | 75,405 | 60,583 | 107,285 | 60,048 | |
Long-Term Debt Repaid | -33,038 | -63,401 | -39,155 | -97,221 | -82,901 | |
Net Debt Issued (Repaid) | 6,572 | 12,004 | 21,428 | 10,064 | -22,853 | |
Repurchase of Common Stock | - | - | -506.28 | - | -110.22 | |
Common Dividends Paid | -5,619 | -5,450 | -7,393 | -9,907 | -10,280 | |
Other Financing Activities | -22.88 | -735.66 | -774.31 | -815.57 | -907.8 | |
Financing Cash Flow | 930.18 | 5,818 | 12,755 | -658.51 | -34,152 | |
Net Cash Flow | -22,217 | 39,852 | 16,897 | 4,222 | 7,003 | |
Free Cash Flow | -21,856 | 35,169 | 5,721 | 5,644 | 41,082 | |
Free Cash Flow Growth | - | 514.74% | 1.36% | -86.26% | 79.03% | |
Free Cash Flow Margin | -46.32% | 90.41% | 13.69% | 12.05% | 132.10% | |
Free Cash Flow Per Share | -2.93 | 4.72 | 0.77 | 0.76 | 5.50 | |
Cash Interest Paid | 132.24 | 713.97 | 861.72 | 911.31 | 914.65 | |
Cash Income Tax Paid | 5,424 | 5,893 | 6,077 | 4,535 | 1,269 | |