Net Income | - | 165,863 | 92,786 | 142,996 | 153,116 | 216,998 | |
Depreciation & Amortization, Total | - | 63,819 | 63,013 | 61,241 | 63,846 | 63,583 | |
Gain (Loss) On Sale of Investments | - | -9,612 | 1,426 | -5,446 | -14,053 | 14,726 | |
Stock-Based Compensation | - | 35,577 | 35,216 | 27,941 | 28,251 | 12,694 | |
Change in Accounts Payable | - | 709,839 | -139,417 | -247,980 | -33,994 | 788,007 | |
Change in Other Net Operating Assets | - | -678,208 | 1,351,395 | -1,818,929 | -952,555 | 1,972,032 | |
Other Operating Activities | - | 176,402 | -371,880 | -120,201 | -77,195 | -328,063 | |
Operating Cash Flow | - | 132,640 | -694,820 | -862,832 | 667,610 | -94,709 | |
Capital Expenditures | - | -145,784 | -171,165 | -111,331 | -119,875 | -206,745 | |
Cash Acquisitions | - | -457 | - | - | -11,152 | - | |
Investment in Securities | - | -62,808 | 166,154 | 62,150 | 71,345 | 129,211 | |
Other Investing Activities | - | 914 | -8,978 | -4,466 | 735 | -4,429 | |
Investing Cash Flow | - | -887,938 | -233,225 | -593,182 | 257,932 | -180,541 | |
Short-Term Debt Issued | - | 1,964,955 | 2,630,083 | 1,743,817 | 2,929,762 | 2,092,050 | |
Long-Term Debt Issued | - | 3,122,009 | 2,256,619 | 3,938,291 | 2,063,263 | 2,998,458 | |
Total Debt Issued | - | 5,086,964 | 4,886,702 | 5,682,108 | 4,993,025 | 5,090,508 | |
Short-Term Debt Repaid | - | -1,866,998 | -2,694,588 | -2,164,098 | -2,865,700 | -1,679,453 | |
Long-Term Debt Repaid | - | -2,190,046 | -1,168,086 | -2,656,233 | -2,741,912 | -2,348,848 | |
Total Debt Repaid | - | -4,057,044 | -3,862,674 | -4,820,331 | -5,607,612 | -4,028,301 | |
Net Debt Issued (Repaid) | - | 1,029,920 | 1,024,028 | 861,777 | -614,587 | 1,062,207 | |
Issuance of Common Stock | - | 953 | 4 | 11 | 215 | 285 | |
Repurchase of Common Stock | - | -73,698 | -33,788 | -50,466 | -3,867 | -152,172 | |
Common Dividends Paid | - | -60,164 | -57,262 | -70,714 | -76,358 | -58,416 | |
Other Financing Activities | - | 115,839 | 350,955 | 372,110 | 25,872 | -44,199 | |
Financing Cash Flow | - | 1,012,850 | 1,283,937 | 1,112,718 | -668,725 | 807,705 | |
Foreign Exchange Rate Adjustments | - | 220,618 | 148,552 | 149,693 | 60,884 | -27,277 | |
Net Cash Flow | - | 478,170 | 504,444 | -193,603 | 317,701 | 505,178 | |
Free Cash Flow | - | -13,144 | -865,985 | -974,163 | 547,735 | -301,454 | |
Free Cash Flow Margin | - | -0.84% | -64.84% | -71.43% | 38.88% | -23.44% | |
Free Cash Flow Per Share | - | -4.18 | -278.07 | -308.41 | 174.03 | -92.00 | |
Cash Interest Paid | - | 2,514,801 | 1,098,815 | 225,679 | 222,024 | 677,160 | |
Cash Income Tax Paid | - | 26,050 | 94,263 | 114,623 | 35,675 | 55,592 | |